Standar Harga Satuan Daerah Kota Ternate 2015

ii
DAFTAR ISI
Kata Pengantar ...................................................................................................
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...........................................................................................
Lampiran I : Daftar Honorium Proyek, Gaji /Upah dan Biaya Lain-lain

Daftar Honorium Proyek, Gaji /Upah dan Biaya Lain-lain .................................
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
LAMPIRAN KEPUTUSAN WALIKOTA TERNATE

NOMOR : /III.2/KT/2014
TANGGAL : 17 Juni 2014
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
A.
HONORIUM / GAJI / UPAH
NO
URAIAN
JUMLAH
HONOR
SATUAN
A.1. HONORARIUM PENGELOLA KEUANGAN

I
1
2
3
4
5
6
7
8
9
10
II
1
2
3
4
5
6
7
8
9
10
III
1
2
3
4
5
6
7
8
9
10
Pagu Belanja Langsung SKPD yang bernilai s / d Rp. 1.000.000.000

dengan perincian per bulan sebagai berikut :
Pejabat Pengguna Anggaran / Barang
Kuasa Pengguna Anggaran
Pejabat Pembuat Komitmen
Pejabat Penatausahaan Keuangan
Bendahara Pengeluaran
Pejabat Pelaksana Teknis Kegiatan
Pejabat Pengadaan Barang dan Jasa
Pejabat/Anggota Penerima Hasil Pekerjaan
Pengurus Barang Inventaris
Staf Penatausahaan Keuangan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
500,000
450,000
400,000
400,000
400,000
350,000
300,000
200,000
350,000
200,000
Pagu Belanja Langsung SKPD yang bernilai diatas Rp. 1.000.000.000 s / d

Rp. 3.000.000.000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
600,000
550,000
500,000
500,000
500,000
450,000
400,000
300,000
450,000
250,000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
700,000
650,000
600,000
600,000
600,000
550,000
500,000
400,000
550,000
300,000

Rp. 5.000.000.000
Lampiran Keputusan Walikota Ternate Tentang SSH Tahun Anggaran 2016
IV
1
2
3
4
5
6
7
8
9
10
V
1
2
3
4
5
6
7
8
9
10
VI
1
2
3
4
5
6
7
8
9
10
VII
1
2
3
4
5
6
7
8
9
10

Rp. 7.000.000.000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
800,000
750,000
700,000
700,000
700,000
650,000
600,000
500,000
650,000
350,000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
900,000
850,000
800,000
800,000
800,000
750,000
700,000
600,000
750,000
400,000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,000,000
950,000
900,000
900,000
900,000
850,000
800,000
700,000
850,000
450,000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,100,000
1,050,000
1,000,000
1,000,000
1,000,000
950,000
900,000
800,000
950,000
500,000

Rp.10.000.000.000
Rp.20.000.000.000
Rp.40.000.000.000
VIII

Rp.60.000.000.000
1
2
3
4
5
6
7
8
9
10

IX
Pagu Belanja Langsung SKPD yang bernilai diatas Rp.60.000.000.000
1
2
3
4
5
6
7
8
9
10
A.2.
1
2
3
4
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,200,000
1,150,000
1,100,000
1,100,000
1,100,000
1,050,000
1,000,000
900,000
1,050,000
550,000

Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,300,000
1,250,000
1,200,000
1,200,000
1,200,000
1,150,000
1,100,000
1,000,000
1,150,000
600,000
HONORARIUM UNIT LAYANAN PENGADAAN (ULP)

Ketua ULP
Sekretaris ULP
Ketua Pokja
Anggota Pokja
Orang / Bulan
Orang / Bulan
Orang / Paket
Orang / Paket
Rp
Rp
Rp
Rp
1,400,000
1,250,000
300,000
200,000
Orang / Bulan
Rp
350,000
A.3. HONORARIUM PENGELOLA PENDAPATAN ASLI DAERAH (PAD)

Bendahara Penerima
B.
HONORARIUM TIM / PANITIA PELAKSANA KEGIATAN

URAIAN
NO
JUMLAH
HONOR
SATUAN
B.1. YANG DITETAPKAN ATAS DASAR KEPUTUSAN KEPALA DAERAH

I
Untuk Kegiatan bernilai s/d 100.000.000

a.
b.
c.
d.
e.
f.
II
Rp
Rp
Rp
Rp
Rp
Rp
500,000
450,000
400,000
350,000
300,000
200,000
Pembina
Pengarah
Koordinator
Ketua
Sekretaris
Anggota
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
550,000
500,000
450,000
400,000
350,000
250,000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
600,000
550,000
500,000
450,000
400,000
300,000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
Rp
Rp
Rp
650,000
600,000
550,000
500,000
450,000
350,000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
250,000
200,000
150,000
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
300,000
250,000
200,000
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
350,000
300,000
250,000
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
400,000
350,000
300,000
Untuk Kegiatan bernilai diatas 200.000.000 s/d 500.000.000

a.
b.
c.
d.
e.
f.
IV
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan
Orang / Bulan

a.
b.
c.
d.
e.
f.
III
Pembina
Pengarah
Koordinator
Ketua
Sekretaris
Anggota
Pembina
Pengarah
Koordinator
Ketua
Sekretaris
Anggota
Untuk Kegiatan bernilai diatas 500.000.000

a.
b.
c.
d.
e.
f.
Pembina
Pengarah
Koordinator
Ketua
Sekretaris
Anggota
B.2. YANG DITETAPKAN ATAS DASAR KEPUTUSAN KEPALA SKPD

I
Untuk Kegiatan bernilai s/d 100.000.000

a.
b.
c.
II

a.
b.
c.
III
Ketua
Sekretaris
Anggota (PNS)

a.
b.
c.
IV
Ketua
Sekretaris
Anggota
Ketua
Sekretaris
Anggota
Untuk Kegiatan bernilai diatas 500.000.000

a.
b.
c.
Ketua
Sekretaris
Anggota
C.
HONOR DAN BIAYA LAIN - LAIN

URAIAN
NO
JUMLAH
HONOR
SATUAN
Penyusun
Orang / Hari
Rp
250,000
Perumus
Orang / Hari
Rp
250,000
Pembahas
Orang / Hari
Rp
250,000
Sopir
- Pegawai Tidak Tetap (PTT)
Orang / Bulan
Rp
500,000
- Non Pegawai Negeri Sipil (PNS)/Non Pegawai Tidak Tetap (PTT)
Orang / Bulan
Rp
1,250,000
Orang / Bulan
Rp
600,000
Orang / Jam
Orang / Jam
Orang / Jam
Orang / Jam
Orang / Jam
Orang / Jam
Orang / Kegiatan
Orang / Kegiatan
Orang / Kegiatan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,000,000
700,000
500,000
350,000
750,000
150,000
250,000
250,000
250,000
Orang / Jam
Orang / Bulan
Rp
Rp
200,000
300,000
Diklat Pimpinan Struktural

- Diklat Pimpinan Tk. II
- Diklat Pimpinan Tk. III
- Diklat Pimpinan Tk. IV
/orang
/orang
/orang
Rp
Rp
Rp
85,000,000
39,300,000
45,000,000
Prajabatan
- Kategori 2
- Golongan II Reguler
- Golongan III Reguler
/orang
/orang
/orang
Rp
Rp
Rp
5,706,756
9,614,725
12,343,850
Orang/Angkatan Rp
Orang/Angkatan Rp
9,000,000
3,500,000
Honorarium Direksi Lapangan
Honor Nara Sumber Dalam Rangka Seminar / Rakor / Sosialisasi / Desiminasi

- Menteri / Pejabat Setingkat Menteri
- Pejabat Eselon I
- Pejabat Eselon II
- Pejabat Eselon III ke bawah
- Pakar / Praktisi / Penceramah / Pembicara Khusus
- Moderator
- Notulen
- MC
- Pembaca Doa
10
11
12
Honor Instruktur / Fasilitator

- Instruktur / Fasilitator Diklat
- Fasilitator / Pendampingan
Latihan Prajabatan
- Gol. III
- Gol. II
Honor Penyuluh ( Non PNS )
- SLTA
- Sarjana Muda / Diploma
- Sarjana
Biaya Sewa Gedung
- Sewa Gedung Aula BLK Ternate
- Sewa Gedung Aula Makugawene Ternate
- Sewa Gedung Aula Balai Kota Ternate
- Sewa Gedung Aula Vellya (full ruangan)
- Sewa Gedung Aula Vellya (sekat ruangan)
- Sewa Gedung Aula Sanggar Kegiatan Belajar
- Sewa Gedung Balai Pertemuan Nelayan
- Sewa Gedung Aula Surya Pagi (Ruangan Kecil)
- Sewa Gedung Aula Surya Pagi (Ruangan Besar)
- Sewa Gedung Aula RRI Ternate
- Sewa Gedung Losmen Kita (Full AC)
- Sewa Gedung Aula Hotel Bella (Full Ruangan)
- Sewa Gedung Aula Hotel Bella (Sekat/Ruangan Kecil)
Orang / Bulan
Orang / Bulan
Orang / Bulan
Rp
Rp
Rp
200,000
250,000
300,000
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,875,000
1,725,000
2,875,000
8,625,000
6,325,000
1,150,000
1,150,000
2,300,000
3,450,000
Rp
Rp
Rp
3,450,000
27,600,000
13,800,000
13
14
15
16
17
18
19
Biaya Sewa,Carter Speedboat /Motor Laut/Fery :

- Dari Ternate Ke Hiri
- Dari Ternate Ke Moti
- Dari Ternate Ke Batang Dua (Mayau)
- Dari Mayau Ke Tifure
Pergi-Pulang
Pergi-Pulang
Pergi-Pulang
Pergi-Pulang
Rp
Rp
Rp
Rp
2,000,000
5,000,000
15,000,000
3,500,000
- Di Dalam wilayah Kota Ternate
Orang / Perhari
Rp
100,000
- Di Luar Pulau Ternate Dalam Wilayah Kota Ternate
Orang / Perhari
Rp
250,000
- Di Luar Kota Ternate Dalam Provinsi Maluku Utara
Orang / Perhari
Rp
500,000
Orang / Perhari
Rp
70,000
Orang / Kegiatan
Orang / Kegiatan
Orang / Kegiatan
Orang / Perhari
Rp
Rp
Rp
Rp
150,000
300,000
500,000
300,000
Biaya Transportasi Lokal Dalam Pulau Ternate

Kecamatan Pulau Ternate
Di Luar Kecamatan Pulau Ternate
Orang/Trip
Orang/Trip
Rp
Rp
50,000
25,000
Biaya Konsumsi/Makan Minum Harian

- Makan / Org / 1 x Makan (Prasmanan)
- Makan / Org / 1 x Makan (dos)
- Snack / Org / 1 x Snack
Orang/Hari
Orang/Hari
Orang/Hari
Rp
Rp
Rp
80,000
50,000
35,000
Orang/Hari
Orang/Hari
Orang/Hari
Rp
Rp
Rp
30,000
25,000
20,000
Per Meter
Rp
50,000
Uang Saku Dalam Rangka Seminar / Rakor / Sosialisasi / Desiminasi / Koordinasi
Uang Transportasi Peserta Dalam Rangka Seminar / Rakor / Sosialisasi /

Desiminasi
- Peserta Lokal/ Dalam Pulau Ternate :
- Peserta dari luar Pulau Ternate (ditambahkan uang Transportasi dan Akomodasi) :
Transportasi :
Dari Hiri
Dari Moti
Dari Batang Dua
Akomodasi :
Biaya Makan Minum Lembur

Golongan IV
Golongan III
Golongan II/I
Spanduk
WALIKOTA TERNATE,
DR. H. BURHAN ABDURAHMAN
15
Harga Satuan Bahan / Material Alami
Lokasi
: PULAU TERNATE
No.
JENIS BAHAN
SATUAN
A.
KWARI
ONGKOS
ANGKUT KE
LOKASI
PROYEK
PAJAK
GALIAN- C
(Rp).
(Rp).
(Rp).
HARGA
BELUM
KEUNTUNGAN HARGA DI LOKASI
PROYEK
TERMASUK
PIHAK III
TERMASUK
KEUNTUNGAN
(10%)
KEUNTUNGAN
PIHAK III
PIHAK III
(Rp).
(Rp).
(Rp).
6 = (4 + 5 )
7 = 6 * 10
8=(6+7)
BATU
BATU / KERIKIL
Batu Pondasi > 15 Cm

Batu Angus
M3
110,000
150,000
17,600
277,600
27,760
305,400
Batu Kali / Gunung (Bulat)
M3
97,000
150,000
14,200
261,200
26,120
287,300
110,000
150,000
25,000
285,000
28,500
313,500
Batu Angus
M3
110,000
150,000
20,000
280,000
28,000
308,000
M3
97,000
150,000
14,200
261,200
26,120
287,300
Batu Kali / Gunung (Belah)
M3
110,000
150,000
25,000
285,000
28,500
313,500
Batu Angus
M3
110,000
150,000
20,000
280,000
28,000
308,000
M3
97,000
150,000
14,200
261,200
26,120
287,300
M3
110,000
150,000
25,000
285,000
28,500
313,500
Batu Angus
M3
110,000
150,000
20,000
280,000
28,000
308,000
M3
103,000
150,000
14,200
267,200
26,720
293,900
M3
165,000
150,000
25,000
340,000
34,000
374,000
M3
124,000
150,000
25,000
299,000
29,900
328,900
165,000
150,000
25,000
340,000
34,000
374,000
Batu Kali / Gunung ( Belah )
M3
330,000
150,000
42,600
522,600
52,260
574,900
M3
165,000
150,000
330,000
150,000
48,800
528,800
52,880
581,700

2
Batu Uk. 10-15 Cm
Batu Uk. 7-10 Cm
Batu Uk. 5-7 Cm
Batu Uk. 3-5 Cm

Batu Angus
Batu Uk. 2-3 Cm

Batu Kali / Gunung ( Bulat )
Batu Uk. 1-2 Cm
330,000
150,000
48,800
528,800
52,880
581,700
Split 0,5 - 1 Cm
M3
275,000
150,000
15,600
440,600
44,060
484,700
B.
SIRTU / PASIR / TANAH
Sirtu
M3
138,000
150,000
15,600
303,600
Timbunan Pilihan Pasir urug
152,000
150,000
15,600
317,600
30,360
31,760
334,000
349,400
Timbunan Biasa /Tanah Urug
M3
83,000
150,000
9,400
242,400
24,240
266,600
Pasir Gunung
M3
M3
171,000
248,000
150,000
150,000
28,200
43,800
349,200
441,800
34,920
44,180
384,100
486,000
Pasir Kasar
M3
220,000
150,000
31,200
401,200
Pasir Halus/Ayak
M3
294,000
150,000
45,800
489,800
40,120
48,980
441,300
538,800
Pasir Kasar
Pasir Halus/Ayak
5
Pasir Pantai
16
Lokasi
No.
: PULAU TERNATE
JENIS BAHAN
SATUAN
HARGA
BELUM
KEUNTUNGAN HARGA DI LOKASI
PROYEK
TERMASUK
PIHAK III
TERMASUK
KEUNTUNGAN
(10%)
KEUNTUNGAN
PIHAK III
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
(Rp).
(Rp).
(Rp).
(Rp).
(Rp).
7 = (4 + 5 + 6)
8 = 7 * 10
9=(7+8)
PIHAK III
KAYU BALOK / PAPAN

Kayu Balok Kelas I
Kayu Besi
Ukuran 6 x 16 x 400 cm
Ukuran Ventilasi
Kom Pintu
Gufasa
Ukuran Ventilasi
Kom Pintu
Kamayoa
Ukuran Ventilasi
Kom Pintu
Kayu Balok Kelas II
Matoa
Boa Rau
Gosale
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
5,750,000
227,000
227,000
236,000
118,000
59,000
36,000
5,175,000
213,000
213,000
205,000
210,000
105,000
53,000
32,000
5,175,000
213,000
213,000
205,000
210,000
105,000
53,000
32,000
2,875,000
116,000
116,000
121,000
61,000
30,000
18,000
2,760,000
112,000
112,000
116,000
59,000
29,000
17,000
2,875,000
116,000
116,000
121,000
61,000
30,000
18,000
250,000
10,000
10,000
10,000
5,000
3,000
1,000
250,000
10,000
10,000
10,000
10,000
5,000
3,000
1,100
250,000
10,000
10,000
10,000
10,000
5,000
3,000
1,100
250,000
10,000
10,000
10,000
5,000
3,000
1,000
250,000
10,000
10,000
10,000
5,000
3,000
1,000
250,000
10,000
10,000
10,000
5,000
3,000
1,000
6,000,000
237,000
237,000
246,000
123,000
62,000
37,000
5,425,000
223,000
223,000
215,000
220,000
110,000
56,000
33,100
5,425,000
223,000
223,000
215,000
220,000
110,000
56,000
33,100
3,125,000
126,000
126,000
131,000
66,000
33,000
19,000
3,010,000
122,000
122,000
126,000
64,000
32,000
18,000
3,125,000
126,000
126,000
131,000
66,000
33,000
19,000
600,000
23,700
23,700
24,600
12,300
6,200
3,700
542,500
22,300
22,300
21,500
22,000
11,000
5,600
3,310
542,500
22,300
22,300
21,500
22,000
11,000
5,600
3,310
312,500
12,600
12,600
13,100
6,600
3,300
1,900
301,000
12,200
12,200
12,600
6,400
3,200
1,800
312,500
12,600
12,600
13,100
6,600
3,300
1,900
6,600,000
260,700
260,700
270,600
135,300
68,200
40,700
5,967,500
245,300
245,300
236,500
242,000
121,000
61,600
36,400
5,967,500
245,300
245,300
236,500
242,000
121,000
61,600
36,400
3,437,500
138,600
138,600
144,100
72,600
36,300
20,900
3,311,000
134,200
134,200
138,600
70,400
35,200
19,800
3,437,500
138,600
138,600
144,100
72,600
36,300
20,900
Ket :
- Harga diatas belum termasuk PPN 10 %
- Harga diatas adalah harga rata - rata dari beberapa pedagang
- Harga diatas sudah termasuk inflasi + Asuransi
17
Lokasi
: PULAU TERNATE
No.
JENIS BAHAN
SATUAN
KAYU BALOK / PAPAN

Durian/Kanari
Marfala
Papan Kelas I
Linggua
Gufasa
Kamayoa
Papan Kelas II
Matoa
Boa Rau
Gosale
Durian/Kanari
Meranti
Marfala
Kayu Badenga
7,6 - 12,5 Cm
5- 7,5 Cm
Kayu Soki
7,6 - 12,5 Cm
5- 7,5 Cm
BAMBU
Bambu Besar MDK 15 Cm
Bambu Sedang MDK 10 Cm
Bambu Kecil MDK 5 Cm
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
/ Lembar
/ Lembar
/ Potong
/ Potong
/Ikat
/Ikat
Batang
Batang
Batang
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
(Rp).
(Rp).
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
5,750,000
137,000
137,000
5,175,000
123,000
123,000
5,175,000
123,000
123,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,300,000
76,000
47,000
2,300,000
76,000
47,000
38,000
20,000
14,000
32,000
26,000
20,000
HARGA
HARGA DI LOKASI
BELUM
KEUNTUNGAN
PROYEK
TERMASUK
PIHAK III
TERMASUK
KEUNTUNGAN
(10%)
KEUNTUNGAN
PIHAK III
PIHAK III
(Rp).
(Rp).
(Rp).
7 = (4 + 5 + 6)
250,000
10,000
10,000
10,000
5,000
3,000
1,000
250,000
10,000
10,000
10,000
5,000
3,000
1,000
250,000
6,000
4,000
250,000
6,000
4,000
250,000
6,000
4,000
250,000
8,000
5,000
250,000
8,000
5,000
250,000
8,000
5,000
250,000
8,000
5,000
250,000
8,000
5,000
250,000
8,000
5,000
5,000
2,500
2,500
2,500
5,000
2,500
1,000
2,550,000
104,000
104,000
108,000
54,000
27,000
16,000
2,550,000
104,000
104,000
108,000
54,000
27,000
16,000
6,000,000
143,000
141,000
5,425,000
129,000
127,000
5,425,000
129,000
127,000
3,125,000
101,000
98,000
3,125,000
101,000
98,000
3,125,000
101,000
98,000
3,125,000
101,000
98,000
2,550,000
84,000
52,000
2,550,000
84,000
52,000
43,000
22,500
16,500
2,500
37,000
28,500
21,000
8 = 7 * 10
255,000
10,400
10,400
10,800
5,400
2,700
1,600
255,000
10,400
10,400
10,800
5,400
2,700
1,600
600,000
14,300
14,100
542,500
12,900
12,700
542,500
12,900
12,700
312,500
10,100
9,800
312,500
10,100
9,800
312,500
10,100
9,800
312,500
10,100
9,800
255,000
8,400
5,200
255,000
8,400
5,200
4,300
2,250
1,650
250
3,700
2,850
2,100
9=(7+8)
2,805,000
114,400
114,400
118,800
59,400
29,700
17,600
2,805,000
114,400
114,400
118,800
59,400
29,700
17,600
6,600,000
157,300
155,100
5,967,500
141,900
139,700
5,967,500
141,900
139,700
3,437,500
111,100
107,800
3,437,500
111,100
107,800
3,437,500
111,100
107,800
3,437,500
111,100
107,800
2,805,000
92,400
57,200
2,805,000
92,400
57,200
47,300
24,800
18,200
2,800
40,700
31,400
23,100
Ket :
WALIKOTA TERNATE

18
Lokasi
No.
: PULAU HIRI
JENIS BAHAN
1
A.
SATUAN
HARGA DI
KEUNTUNGAN LOKASI PROYEK
TERMASUK
PIHAK III (10%)
KEUNTUNGAN
PIHAK III
KWARI
ONGKOS
ANGKUT KE
LOKASI PROYEK
PAJAK
GALIAN- C
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
(Rp).
(Rp).
(Rp).
(Rp).
(Rp).
6 = (4 + 5 )
7 = 6 * 10
8=(6+7)
BATU
BATU / KERIKIL

Batu Kali / Gunung

3
22,000
413,000
41,300
454,300
M3
275,000
125,000
22,000
422,000
42,200
464,200
M3
285,000
125,000
22,000
432,000
43,200
475,200
M3
285,000
125,000
22,000
432,000
43,200
475,200
M3
514,400
125,000
31,600
671,000
67,100
738,100
M3
589,800
125,000
43,200
758,000
75,800
833,800
Batu Uk. 3-5 Cm

125,000
Batu Uk. 5-7 Cm

266,000
Batu Uk. 7-10 Cm

M3
Batu Uk. 10-15 Cm
Batu Uk. 2-3 Cm

Batu Uk. 1-2 Cm
589,800
125,000
43,200
758,000
75,800
833,800
Split 0,5 - 1 Cm
M3
575,000
125,000
700,000
70,000
770,000
B.
Sirtu
M3
429,200
125,000
30,800
585,000
58,500
643,500
52,800
580,800
Pasir Pantai
Pasir Kasar
Pasir Halus/Ayak
M3
372,200
125,000
30,800
528,000
288,000
125,000
413,000
41,300
454,300
M3
370,800
125,000
32,200
528,000
52,800
580,800
421,400
125,000
38,600
585,000
58,500
643,500
Ket :
- Harga diatas adalah harga rata - rata dari beberapa kwari
19
Lokasi
: PULAU HIRI
No.
JENIS BAHAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
4
(Rp).
5
(Rp).
6 = (4 + 5 )
HARGA DI
TERMASUK
PIHAK III (10%)
KEUNTUNGAN
PIHAK III
(Rp).
7 = 6 * 10
(Rp).
8=(6+7)
KAYU BALOK / PAPAN

1
Kayu Balok Kelas I

Kayu Besi
5,750,000
850,000
6,600,000
660,000
7,260,000
/ Potong
227,000
32,700
259,700
25,970
285,700
/ Potong
227,000
32,700
259,700
25,970
285,700
/ Potong
236,000
34,000
270,000
27,000
297,000
/ Potong
118,000
17,000
135,000
13,500
148,500
/ Potong
59,000
8,500
67,500
6,750
74,300
5,100
41,100
4,110
45,200
-
/ Potong
36,000
Ukuran Ventilasi
/ Potong
Kom Pintu
/ Potong
Gufasa
M3
5,175,000
850,000
6,025,000
602,500
6,627,500
/ Potong
213,000
32,700
245,700
24,570
270,300
/ Potong
205,000
32,700
237,700
23,770
261,500
/ Potong
210,000
34,000
244,000
24,400
268,400
/ Potong
105,000
17,000
122,000
12,200
134,200
/ Potong
53,000
8,500
61,500
6,150
67,700
/ Potong
32,000
5,100
37,100
3,710
40,800
Ukuran Ventilasi
/ Potong
Kom Pintu
/ Potong
Kamayoa
M3
M3
5,175,000
850,000
6,025,000
602,500
6,627,500
/ Potong
213,000
32,700
245,700
24,570
270,300
/ Potong
205,000
32,700
237,700
23,770
261,500
/ Potong
210,000
34,000
244,000
24,400
268,400
/ Potong
105,000
17,000
122,000
12,200
134,200
/ Potong
53,000
8,500
61,500
6,150
67,700
/ Potong
32,000
5,100
37,100
3,710
40,800
Ukuran Ventilasi
/ Potong
Kom Pintu
/ Potong
2,875,000
850,000
3,725,000
372,500
4,097,500
M3
/ Potong
116,000
32,500
148,500
14,850
163,400
/ Potong
116,000
32,500
148,500
14,850
163,400
/ Potong
121,000
33,800
154,800
15,480
170,300
/ Potong
61,000
16,900
77,900
7,790
85,700
/ Potong
30,000
8,500
/ Potong
18,000
5,100
38,500
23,100
3,850
2,310
42,400
25,400
Boa Rau
2,760,000
845,000
3,605,000
360,500
3,965,500
M3
/ Potong
112,000
32,500
144,500
14,450
159,000
/ Potong
112,000
32,500
144,500
14,450
159,000
/ Potong
116,000
33,800
149,800
14,980
164,800
/ Potong
59,000
16,900
75,900
7,590
83,500
/ Potong
29,000
8,500
37,500
3,750
41,300
/ Potong
17,000
5,100
22,100
2,210
24,300
850,000
3,725,000
372,500
4,097,500
Kayu Balok Kelas II

Matoa
Gosale
M
/ Potong
2,875,000
116,000
32,500
148,500
14,850
163,400
/ Potong
116,000
32,500
148,500
14,850
163,400
/ Potong
121,000
33,800
154,800
15,480
170,300
/ Potong
61,000
16,900
77,900
7,790
85,700
/ Potong
30,000
8,500
/ Potong
18,000
5,100
38,500
23,100
3,850
2,310
42,400
25,400
Ket :
20
Lokasi
: PULAU HIRI
No.
JENIS BAHAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
4
(Rp).
5
(Rp).
6 = (4 + 5 )
HARGA DI
TERMASUK
PIHAK III (10%)
KEUNTUNGAN
PIHAK III
(Rp).
(Rp).
7 = 6 * 10
8=(6+7)
KAYU BALOK / PAPAN
1
2
3
Durian/Kanari
Marfala
Papan Kelas I
Linggua
Gufasa
Kamayoa
Papan Kelas II
Matoa
Boa Rau
Gosale
Durian/Kanari
Meranti
Marfala
Kayu Badenga
7,6 - 12,5 Cm
5- 7,5 Cm
Kayu Soki
7,6 - 12,5 Cm
5- 7,5 Cm
BAMBU
Bambu Kecil MDK 0,5 Cm
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
850,000
32,500
32,500
33,800
16,900
8,500
5,100
845,000
32,500
32,500
33,800
16,900
8,500
5,100
3,150,000
126,500
126,500
131,800
65,900
32,500
20,100
3,145,000
126,500
126,500
131,800
65,900
32,500
20,100
315,000
12,650
12,650
13,180
6,590
3,250
2,010
314,500
12,650
12,650
13,180
6,590
3,250
2,010
3,465,000
139,200
139,200
145,000
72,500
35,800
22,100
3,459,500
139,200
139,200
145,000
72,500
35,800
22,100
5,750,000
137,000
137,000
5,175,000
123,000
123,000
5,175,000
123,000
123,000
845,000
19,200
14,300
845,000
19,200
14,300
845,000
19,200
14,300
6,595,000
156,200
151,300
6,020,000
142,200
137,300
6,020,000
142,200
137,300
659,500
15,620
15,130
602,000
14,220
13,730
602,000
14,220
13,730
7,254,500
171,800
166,400
6,622,000
156,400
151,000
6,622,000
156,400
151,000
/ Lembar
/ Lembar
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,300,000
76,000
47,000
2,300,000
76,000
47,000
850,000
25,500
17,000
850,000
25,500
17,000
845,000
25,400
16,900
850,000
25,500
17,000
850,000
25,500
17,000
845,000
25,400
16,900
3,725,000
118,500
110,000
3,725,000
118,500
110,000
3,720,000
118,400
109,900
3,725,000
118,500
110,000
3,150,000
101,500
64,000
3,145,000
101,400
63,900
372,500
11,850
11,000
372,500
11,850
11,000
372,000
11,840
10,990
372,500
11,850
11,000
315,000
10,150
6,400
314,500
10,140
6,390
4,097,500
130,400
121,000
4,097,500
130,400
121,000
4,092,000
130,200
120,900
4,097,500
130,400
121,000
3,465,000
111,700
70,400
3,459,500
111,500
70,300
/ Potong
/ Potong
38,000
20,000
16,900
8,500
54,900
28,500
5,490
2,850
60,400
31,400
/ Potong
/ Potong
14,000
-
16,900
8,500
30,900
8,500
3,090
850
34,000
9,400
Batang
Batang
Batang
22,800
18,200
13,000
6,000
5,000
2,500
28,800
23,200
15,500
2,880
2,320
1,550
31,700
25,500
17,100
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
Ket :
WALIKOTA TERNATE

21
Lokasi
: PULAU MOTI
No.
JENIS BAHAN
SATUAN
KWARI
ONGKOS
ANGKUT KE
LOKASI PROYEK
PAJAK
GALIAN- C
(Rp).
(Rp).
(Rp).
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III (10%)
HARGA DI LOKASI
PROYEK TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
(Rp).
(Rp).
6 = (4 + 5 )
7 = 6 * 10
8=(6+7)
BATU / KERIKIL
1

Batu Kali / Gunung
Batu Uk. 10-15 Cm

7
8
Batu Uk. 3-5 Cm

Batu Uk. 5-7 Cm

Batu Uk. 7-10 Cm

Batu Uk. 2-3 Cm

Batu Uk. 1-2 Cm

Split 0,5 - 1 Cm

Sirtu
Pasir Kasar
Pasir Kasar (Pantai)

5
Pasir Halus
Pasir Halus (Pantai)
3
3
3
3
3
225,200
175,000
33,800
434,000
43,400
477,400
225,200
175,000
33,800
434,000
43,400
477,400
225,200
125,000
33,800
384,000
38,400
422,400
254,200
175,000
33,800
463,000
46,300
509,300
374,000
175,000
52,000
601,000
60,100
661,100
445,000
175,000
52,000
672,000
67,200
739,200
445,000
175,000
52,000
672,000
67,200
739,200
345,000
175,000
52,000
572,000
57,200
629,200
144,600
175,000
28,400
348,000
34,800
382,800
196,200
175,000
33,800
405,000
40,500
445,500
187,000
175,000
362,000
36,200
398,200
225,200
175,000
33,800
434,000
43,400
477,400
238,400
175,000
36,600
450,000
45,000
495,000
Ket :
300,000
125,000
5,000
125
22
Lokasi
: PULAU MOTI
ONGKOS
No.
JENIS BAHAN
SATUAN
HARGA PASARAN
ANGKUT KE
TERNATE
LOKASI PROYEK
(Rp).
4
(Rp).
5
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III (10%)
HARGA DI LOKASI
PROYEK TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
6 = (4 + 5 )
(Rp).
7 = 6 * 10
(Rp).
8=(6+7)
KAYU BALOK / PAPAN

1
Kayu Balok Kelas I

Kayu Besi
5,750,000
227,000
227,000
236,000
118,000
59,000
36,000
925,000
35,600
35,600
37,000
18,500
9,300
5,500
6,675,000
262,600
262,600
273,000
136,500
68,300
41,500
667,500
26,260
26,260
27,300
13,650
6,830
4,150
7,342,500
288,900
288,900
300,300
150,200
75,100
45,700
925,000
6,100,000
248,600
240,600
247,000
123,500
62,300
37,500
610,000
24,860
24,060
24,700
12,350
6,230
3,750
6,710,000
273,500
264,700
271,700
135,900
68,500
41,300
35,600
35,600
37,000
18,500
9,300
5,500
6,100,000
248,600
240,600
247,000
123,500
62,300
37,500
610,000
24,860
24,060
24,700
12,350
6,230
3,750
6,710,000
273,500
264,700
271,700
135,900
68,500
41,300
2,875,000
925,000
3,800,000
380,000
4,180,000
116,000
30,800
146,800
14,680
161,500
/ Potong
116,000
30,800
146,800
14,680
161,500
/ Potong
121,000
32,000
153,000
15,300
168,300
/ Potong
61,000
16,000
77,000
7,700
84,700
/ Potong
/ Potong
30,000
18,000
8,000
4,800
38,000
22,800
3,800
2,280
41,800
25,100
Boa Rau
2,760,000
925,000
3,685,000
368,500
4,053,500
M3
/ Potong
112,000
35,600
147,600
14,760
162,400
/ Potong
112,000
35,600
147,600
14,760
162,400
/ Potong
116,000
37,000
153,000
15,300
168,300
/ Potong
59,000
18,500
77,500
7,750
85,300
/ Potong
9,300
/ Potong
29,000
17,000
5,500
38,300
22,500
3,830
2,250
42,100
24,800
Gosale
M3
/ Potong
2,875,000
925,000
3,800,000
380,000
4,180,000
116,000
35,600
151,600
15,160
166,800
/ Potong
116,000
35,600
151,600
15,160
166,800
/ Potong
121,000
37,000
158,000
15,800
173,800
/ Potong
61,000
18,500
79,500
7,950
87,500
/ Potong
9,300
/ Potong
30,000
18,000
39,300
23,500
3,930
2,350
43,200
25,900
Ukuran Ventilasi
Kom Pintu
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
Gufasa
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
5,175,000
213,000
205,000
210,000
105,000
53,000
32,000
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
5,175,000
213,000
205,000
210,000
105,000
53,000
32,000
-
M3
/ Potong
Ukuran Ventilasi
Kom Pintu
Kamayoa
Ukuran Ventilasi
Kom Pintu
2
M3
35,600
35,600
37,000
18,500
9,300
5,500
925,000
Kayu Balok Kelas II

Matoa
5,500
Ket :
23
Lokasi
: PULAU MOTI
ONGKOS
No.
JENIS BAHAN
SATUAN
HARGA PASARAN
ANGKUT KE
TERNATE
LOKASI PROYEK
(Rp).
4
(Rp).
5
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III (10%)
HARGA DI LOKASI
PROYEK TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
6 = (4 + 5 )
(Rp).
7 = 6 * 10
(Rp).
8=(6+7)
KAYU BALOK / PAPAN
1
2
3
Durian/Kanari
Marfala
Papan Kelas I
Linggua
Gufasa
Kamayoa
Papan Kelas II
Matoa
Boa Rau
Gosale
Durian/Kanari
Meranti
Marfala
Kayu Badenga
7,6 - 12,5 Cm
5- 7,5 Cm
Kayu Soki
7,6 - 12,5 Cm
5- 7,5 Cm
BAMBU
Bambu Kecil MDK 5 Cm
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
925,000
35,600
35,600
37,000
18,500
9,300
5,500
925,000
35,600
35,600
37,000
18,500
9,300
5,500
5,750,000
137,000
137,000
5,175,000
123,000
123,000
5,175,000
123,000
123,000
925,000
21,000
15,700
925,000
21,000
15,700
925,000
21,000
15,700
/ Lembar
/ Lembar
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,300,000
76,000
47,000
2,300,000
76,000
47,000
925,000
27,800
18,500
925,000
28,000
18,500
925,000
28,000
18,500
925,000
27,800
18,500
925,000
28,000
18,500
925,000
28,000
18,500
/ Potong
/ Potong
38,000
20,000
18,500
9,300
/ Potong
/ Potong
14,000
-
18,500
9,300
Batang
Batang
Batang
18,200
12,500
7,000
9,300
4,800
4,800
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
3,225,000
129,600
129,600
135,000
67,500
33,300
20,500
3,225,000
129,600
129,600
135,000
67,500
33,300
20,500
6,675,000
158,000
152,700
6,100,000
144,000
138,700
6,100,000
144,000
138,700
3,800,000
120,800
111,500
3,800,000
121,000
111,500
3,800,000
121,000
111,500
3,800,000
120,800
111,500
3,225,000
104,000
65,500
3,225,000
104,000
65,500
56,500
29,300
32,500
9,300
27,500
17,300
11,800
322,500
12,960
12,960
13,500
6,750
3,330
2,050
322,500
12,960
12,960
13,500
6,750
3,330
2,050
3,547,500
142,600
142,600
148,500
74,300
36,600
22,600
3,547,500
142,600
142,600
148,500
74,300
36,600
22,600
667,500
15,800
15,270
610,000
14,400
13,870
610,000
14,400
13,870
7,342,500
173,800
168,000
6,710,000
158,400
152,600
6,710,000
158,400
152,600
380,000
12,080
11,150
380,000
12,100
11,150
380,000
12,100
11,150
380,000
12,080
11,150
322,500
10,400
6,550
322,500
10,400
6,550
4,180,000
132,900
122,700
4,180,000
133,100
122,700
4,180,000
133,100
122,700
4,180,000
132,900
122,700
3,547,500
114,400
72,100
3,547,500
114,400
72,100
5,650
2,930
62,200
32,200
3,250
930
35,800
10,200
2,750
1,730
1,180
30,300
19,000
13,000
Ket :
WALIKOTA TERNATE
24
Lokasi
: PULAU MAYAU
No.
JENIS BAHAN
SATUAN
A.
KWARI
ONGKOS ANGKUT
KE LOKASI
PROYEK
(Rp).
4
(Rp).
5
PAJAK
GALIAN- C
(Rp).
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA DI LOKASI
PROYEK
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
6 = (4 + 5 )
(Rp).
7 = 6 * 10
(Rp).
8=(6+7)
BATU
BATU / KERIKIL

M3
223,200
125,000
40,800
389,000
38,900
427,900
M3
223,200
125,000
40,800
389,000
38,900
427,900
M3
223,200
125,000
40,800
389,000
38,900
427,900
M3
223,200
125,000
40,800
389,000
38,900
427,900
M3
275,000
125,000
44,000
444,000
44,400
488,400
M3
275,000
125,000
44,000
444,000
44,400
488,400
Batu Uk. 1-2 Cm
M3
275,000
125,000
44,000
444,000
44,400
488,400
231,000
125,000
44,000
400,000
40,000
440,000
Batu Kali / Gunung

2
Batu Uk. 10-15 Cm

Batu Uk. 7-10 Cm

Batu Uk. 5-7 Cm

Batu Uk. 3-5 Cm

6
7
Batu Uk. 2-3 Cm
Split 0,5 - 1 Cm
B.
Sirtu
M3
195,000
125,000
36,000
356,000
35,600
391,600
M3
223,200
125,000
40,800
389,000
38,900
427,900
88,000
125,000
213,000
21,300
234,300
Pasir Pantai
Pasir Kasar
M3
228,000
125,000
36,000
389,000
38,900
427,900
Pasir Halus/Ayak
M3
239,000
125,000
36,000
400,000
40,000
440,000
Ket :
25
Lokasi
: PULAU MAYAU
No.
JENIS BAHAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS ANGKUT
KE LOKASI
PROYEK
(Rp).
(Rp).
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
6 = (4 + 5 )
KEUNTUNGAN
PIHAK III
(10%)
HARGA DI LOKASI
PROYEK
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
(Rp).
7 = 6 * 10
8=(6+7)
KAYU BALOK / PAPAN

1
Kayu Balok Kelas I

Kayu Besi
Ukuran Ventilasi
Kom Pintu
Gufasa
Ukuran Ventilasi
Kom Pintu
Kamayoa
Ukuran Ventilasi
Kom Pintu
Kayu Balok Kelas II
Matoa
Boa Rau
Gosale
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,000
5,750,000
227,000
227,000
236,000
118,000
59,000
36,000
5,175,000
213,000
205,000
210,000
105,000
53,000
32,000
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
5,175,000
213,000
205,000
210,000
105,000
53,000
32,000
-
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
-
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
2,875,000
116,000
116,000
121,000
61,000
30,000
18,000
2,760,000
112,000
112,000
116,000
59,000
29,000
17,000
2,875,000
116,000
116,000
121,000
61,000
30,000
18,000
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
1,550,000
59,600
59,600
62,000
31,000
15,500
9,000
155,000
5,960
5,960
6,200
3,100
1,550
930
155,000
5,960
5,960
6,200
3,100
1,550
900
155,000
5,960
5,960
6,200
3,100
1,550
930
155,000
5,960
5,960
6,200
3,100
1,550
930
155,000
5,960
5,960
6,200
3,100
1,550
930
155,000
5,960
5,960
6,200
3,100
1,550
930
1,705,000
65,600
65,600
68,200
34,100
17,100
10,200
1,705,000
65,600
65,600
68,200
34,100
17,100
9,900
1,705,000
65,600
65,600
68,200
34,100
17,100
10,200
1,705,000
65,600
65,600
68,200
34,100
17,100
10,200
1,705,000
65,600
65,600
68,200
34,100
17,100
10,200
1,705,000
65,600
65,600
68,200
34,100
17,100
10,200
Ket :
26
Lokasi
: PULAU MAYAU
No.
JENIS BAHAN
SATUAN
1
2
3
Durian/Kanari
Marfala
Papan Kelas I
Linggua
Gufasa
Kamayoa
Papan Kelas II
Matoa
Boa Rau
Gosale
Durian/Kanari
Meranti
Marfala
Kayu Badenga
7,6 - 12,5 Cm
5- 7,5 Cm
Kayu Soki
7,6 - 12,5 Cm
5- 7,5 Cm
BAMBU
HARGA
PASARAN
TERNATE
ONGKOS ANGKUT
KE LOKASI
PROYEK
(Rp).
4
(Rp).
5
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
(Rp).
6 = (4 + 5 )
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
1,550,000
59,600
59,600
62,000
31,000
15,500
9,300
5,750,000
137,000
137,000
5,175,000
123,000
123,000
5,175,000
123,000
123,000
1,550,000
35,200
26,300
1,550,000
35,200
26,300
1,550,000
35,200
26,300
1,550,000
35,200
26,300
1,550,000
35,200
26,300
1,550,000
35,200
26,300
M3
/ Lembar
/ Lembar
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,300,000
76,000
47,000
2,300,000
76,000
47,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
1,550,000
47,000
31,000
/ Potong
/ Potong
38,000
20,000
31,000
15,500
31,000
15,500
/ Potong
/ Potong
14,000
-
31,000
15,500
31,000
15,500
Batang
Batang
Batang
20,000
15,000
12,000
15,500
9,300
9,300
15,500
9,300
9,300
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
KEUNTUNGAN
PIHAK III
(10%)
(Rp).
7 = 6 * 10
155,000
5,960
5,960
6,200
3,100
1,550
930
155,000
5,960
5,960
6,200
3,100
1,550
930
155,000
3,520
2,630
155,000
3,520
2,630
155,000
3,520
2,630
155,000
4,700
3,100
155,000
4,700
3,100
155,000
4,700
3,100
155,000
4,700
3,100
155,000
4,700
3,100
155,000
4,700
3,100
3,100
1,550
3,100
1,550
1,550
930
930
HARGA DI LOKASI
PROYEK
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
8=(6+7)
1,705,000
65,600
65,600
68,200
34,100
17,100
10,200
1,705,000
65,600
65,600
68,200
34,100
17,100
10,200
1,705,000
38,700
28,900
1,705,000
38,700
28,900
1,705,000
38,700
28,900
1,705,000
51,700
34,100
1,705,000
51,700
34,100
1,705,000
51,700
34,100
1,705,000
51,700
34,100
1,705,000
51,700
34,100
1,705,000
51,700
34,100
34,100
17,100
34,100
17,100
17,100
10,200
10,200
Ket :
WALIKOTA TERNATE
27
Lokasi
: PULAU TIFURE
No.
JENIS BAHAN
SATUAN
A.
ONGKOS
PAJAK GALIANANGKUT KE
C
LOKASI PROYEK
KWARI
(Rp).
4
(Rp).
5
(Rp).
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA DI LOKASI
PROYEK
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
6 = (4 + 5 )
(Rp).
7 = 6 * 10
(Rp).
8=(6+7)
BATU
BATU / KERIKIL

M3
244,000
125,000
44,000
413,000
41,300
454,000
M3
244,000
125,000
44,000
413,000
41,300
454,000
M3
244,000
125,000
44,000
413,000
41,300
454,000
M3
244,000
125,000
44,000
413,000
41,300
454,000
M3
290,000
125,000
55,000
470,000
47,000
517,000
M3
290,000
125,000
55,000
470,000
47,000
517,000
Batu Uk. 1-2 Cm
M3
290,000
125,000
55,000
470,000
47,000
517,000
290,000
125,000
55,000
470,000
47,000
517,000
Batu Kali / Gunung

2
Batu Uk. 10-15 Cm

Batu Uk. 7-10 Cm

Batu Uk. 5-7 Cm

Batu Uk. 3-5 Cm

6
7
Batu Uk. 2-3 Cm
Split 0,5 - 1 Cm
B.
Sirtu
M3
277,400
125,000
38,600
441,000
44,100
485,000
M3
301,000
125,000
44,000
470,000
47,000
517,000
173,000
125,000
298,000
29,800
328,000
Pasir Pantai
Pasir Kasar
M3
301,000
125,000
44,000
470,000
47,000
517,000
Pasir Halus/Ayak
M3
301,000
125,000
44,000
470,000
47,000
517,000
Ket :
28
Lokasi
: PULAU TIFURE
No.
JENIS BAHAN
SATUAN
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA DI LOKASI
PROYEK
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI PROYEK
(Rp).
(Rp).
(Rp).
(Rp).
(Rp).
6 = (4 + 5 )
7 = 6 * 10
8=(6+7)
KEUNTUNGAN
PIHAK III
(10%)
KAYU BALOK / PAPAN

1
Kayu Balok Kelas I

Kayu Besi
Ukuran Ventilasi
Kom Pintu
Gufasa
Ukuran Ventilasi
Kom Pintu
Kamayoa
Ukuran Ventilasi
Kom Pintu
Kayu Balok Kelas II
Matoa
Boa Rau
Gosale
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
5,750,000
227,000
227,000
236,000
118,000
59,000
36,000
5,175,000
213,000
205,000
210,000
105,000
53,000
32,000
5,175,000
213,000
205,000
210,000
105,000
53,000
32,000
2,875,000
116,000
116,000
121,000
61,000
30,000
18,000
2,760,000
112,000
112,000
116,000
59,000
29,000
17,000
2,875,000
116,000
116,000
121,000
61,000
30,000
18,000
1,650,000
63,000
63,000
66,000
33,000
17,000
10,000
1,650,000
63,000
63,000
66,000
33,000
17,000
10,000
1,650,000
63,000
63,000
66,000
33,000
17,000
10,000
1,650,000
63,000
63,000
66,000
33,000
17,000
10,000
1,650,000
63,000
63,000
66,000
33,000
17,000
10,000
1,650,000
63,000
63,000
66,000
33,000
17,000
10,000
7,400,000
290,000
290,000
302,000
151,000
76,000
46,000
6,825,000
276,000
268,000
276,000
138,000
70,000
42,000
6,825,000
276,000
268,000
276,000
138,000
70,000
42,000
4,525,000
179,000
179,000
187,000
94,000
47,000
28,000
4,410,000
175,000
175,000
182,000
92,000
46,000
27,000
4,525,000
179,000
179,000
187,000
94,000
47,000
28,000
740,000
29,000
29,000
30,200
15,100
7,600
4,600
682,500
27,600
26,800
27,600
13,800
7,000
4,200
682,500
27,600
26,800
27,600
13,800
7,000
4,200
452,500
17,900
17,900
18,700
9,400
4,700
2,800
441,000
17,500
17,500
18,200
9,200
4,600
2,700
452,500
17,900
17,900
18,700
9,400
4,700
2,800
8,140,000
319,000
319,000
332,000
166,000
84,000
51,000
7,508,000
304,000
295,000
304,000
152,000
77,000
46,000
7,508,000
304,000
295,000
304,000
152,000
77,000
46,000
4,978,000
197,000
197,000
206,000
103,000
52,000
31,000
4,851,000
193,000
193,000
200,000
101,000
51,000
30,000
4,978,000
197,000
197,000
206,000
103,000
52,000
31,000
Ket :
29
Lokasi
: PULAU TIFURE
No.
JENIS BAHAN
SATUAN
5
6
1
2
3
Durian/Kanari
Marfala
Papan Kelas I
Linggua
Gufasa
Kamayoa
Papan Kelas II
Matoa
Boa Rau
Gosale
Durian/Kanari
Meranti
Marfala
Kayu Badenga
7,6 - 12,5 Cm
5- 7,5 Cm
Kayu Soki
7,6 - 12,5 Cm
5- 7,5 Cm
BAMBU
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI PROYEK
(Rp).
4
(Rp).
5
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
/ Potong
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
M3
/ Lembar
/ Lembar
/ Potong
/ Potong
/ Potong
/ Potong
Batang
Batang
Batang
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
2,300,000
94,000
94,000
98,000
49,000
24,000
15,000
5,750,000
137,000
137,000
5,175,000
123,000
123,000
5,175,000
123,000
123,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,875,000
93,000
93,000
2,300,000
76,000
47,000
2,300,000
76,000
47,000
38,000
20,000
14,000
20,000
15,000
12,000
1,650,000
63,000
63,000
66,000
33,000
17,000
10,000
1,650,000
63,000
63,000
66,000
33,000
17,000
10,000
1,650,000
38,000
28,000
1,650,000
38,000
28,000
1,650,000
38,000
28,000
1,650,000
50,000
33,000
1,650,000
50,000
33,000
1,650,000
50,000
33,000
1,650,000
50,000
33,000
1,650,000
50,000
33,000
1,650,000
50,000
33,000
33,000
17,000
33,000
17,000
17,000
10,000
10,000
HARGA TIDAK
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
6 = (4 + 5 )
3,950,000
157,000
157,000
164,000
82,000
41,000
25,000
3,950,000
157,000
157,000
164,000
82,000
41,000
25,000
7,400,000
175,000
165,000
6,825,000
161,000
151,000
6,825,000
161,000
151,000
4,525,000
143,000
126,000
4,525,000
143,000
126,000
4,525,000
143,000
126,000
4,525,000
143,000
126,000
3,950,000
126,000
80,000
3,950,000
126,000
80,000
71,000
37,000
47,000
17,000
37,000
25,000
22,000
KEUNTUNGAN
PIHAK III
(10%)
(Rp).
7 = 6 * 10
395,000
15,700
15,700
16,400
8,200
4,100
2,500
395,000
15,700
15,700
16,400
8,200
4,100
2,500
740,000
17,500
16,500
682,500
16,100
15,100
682,500
16,100
15,100
452,500
14,300
12,600
452,500
14,300
12,600
452,500
14,300
12,600
452,500
14,300
12,600
395,000
12,600
8,000
395,000
12,600
8,000
7,100
3,700
4,700
1,700
3,700
2,500
2,200
HARGA DI LOKASI
PROYEK
TERMASUK
KEUNTUNGAN
PIHAK III
(Rp).
8=(6+7)
4,345,000
173,000
173,000
180,000
90,000
45,000
28,000
4,345,000
173,000
173,000
180,000
90,000
45,000
28,000
8,140,000
193,000
182,000
7,508,000
177,000
166,000
7,508,000
177,000
166,000
4,978,000
157,000
139,000
4,978,000
157,000
139,000
4,978,000
157,000
139,000
4,978,000
157,000
139,000
4,345,000
139,000
88,000
4,345,000
139,000
88,000
78,000
41,000
52,000
19,000
41,000
28,000
24,000
Ket :
WALIKOTA TERNATE
30
HARGA SATUAN UPAH TENAGA KERJA
No.
P E K E R J A
Satuan
Upah Belum
Upah
Termasuk Keuntungan Termasuk
Upah Perjam
Keuntungan Pihak III Keuntungan
(Rp/Org/Jam)
Pihak III
10%
Pihak III
(Rp)
(Rp)
4
1 Mandor Lapangan
Org / Hari
116,424
2 Mekanik
Org / Hari
139,524
3 Pembantu Mekanik
Org / Hari
106,722
4 Tukang Kepala
Org / Hari
139,466
5 Tukang
Org / Hari
111,573
6 Tukang Listrik/Instalatir
Org / Hari
111,573
7 Tukang Las
Org / Hari
111,573
8 Tukang Pipa
Org / Hari
111,573
9 Tukang Kayu
Org / Hari
111,573
10 Tukang Batu
Org / Hari
111,573
11 Penjaga Api
Org / Hari
106,722
12 Operator
Org / Hari
139,524
13 Pembantu Operator
Org / Hari
106,722
14 Supir
Org / Hari
116,424
15 Pembantu Supir / Kenek
Org / Hari
106,722
16 Pekerja Biasa
Org / Hari
97,020
17 Pekerja Terampil
Org / Hari
106,722
Ket :
- Harga sudah termasuk keuntungan pihak ketiga
- Jam kerja efektif 7 jam/hari
11,642
13,952
10,672
13,947
11,157
11,157
11,157
11,157
11,157
11,157
10,672
13,952
10,672
11,642
10,672
9,702
10,672
128,100
153,500
117,400
153,400
122,700
122,700
122,700
122,700
122,700
122,700
117,400
153,500
117,400
128,100
117,400
106,700
117,400
18,300
21,900
16,800
21,900
17,500
17,500
17,500
17,500
17,500
17,500
16,800
21,900
16,800
18,300
16,800
15,200
16,800
WALIKOTA TERNATE
31
HARGA SEWA SATUAN PER JAM PERALATAN

LOKASI
: PULAU TERNATE
No.
JENIS BAHAN
KODE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
Ket:
ASPHALT MIXING PLANT (AMP)

ASPHALT FINISHER
ASPHALT SPRAYER
BULLDOZER 100 - 150 HP
COMPRESSOR 4000 - 6500 L/M
CONCRETE MIXER 0,3 - 0,6 M
CRANE 10 - 15 TON
DUMP TRUCK 3 - 4 M
DUMP TRUCK
EXCAVATOR 80 - 140 HP
FLAT BED TRUCK 3 - 4 M
GENERATOR SET
MOTOR GRADER > 100 HP
TRACK LOADER 75 - 100 HP
WHELL LOADER 1,0 -1,6 M
THREE WHELL ROLLER 6 - 8 TON
TANDEM ROLLER 6 - 8 TON
TIRE ROLLER 8-10 T0N
VIBRATOR ROLLER 5-8 TON
CONCRATE VIBRATOR
STONE CRUSHER
WATER PUMP 70 - 100 MM
WATER TANKER 3000 - 4500 LT
PEDESTRIAN ROLLER
STAMPER
JACK HAMMER
FULVI MIXER
CONCRATE PUMP
TRAILLER 20 TON
PILE DRIVER + HAMMER
CRANE ON TRACK 35 TON
WELDING SET
BORE PILE MACHINE
ASPHALT LIQUID MIXER
TRAILLER 15 TON
ROCK DRILL BREAKER
COLD MILLING
DOZER D7G TTT
DOZER D6G TTT
EXCAVATOR 320 D
EXCAVATOR 311
GENSET GEP 150 - 2
MOTOR GRADER 120 K
WHELL LOADER 924 Hz
COMPACTOR CS533E
E01
E02
E03
E04
E05
E06
E07
E08
E09
E10
E11
E12
E13
E14
E15
E16
E17
E18
E19
E20
E21
E22
E23
E24
E25
E26
E27
E28
E29
E30
E31
E32
E33
E34
E35
E36
E37
E38
E39
E40
E41
E42
E43
E44
E45
HP
220.0
50.0
15.0
140.0
80.0
15.0
150.0
100.0
150.0
80.0
125.0
220.0
125.0
95.0
125.0
60.0
60.0
60.0
60.0
3.0
220.0
6.0
125.0
11.0
5.0
3.0
75.0
100.0
175.0
25.0
125.0
40.0
150.0
5.0
150.0
125.0
3.0
140.0
140.0
138.0
80.0
220.0
125.0
129.0
130.0
KAP.
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
50.0
5.0
800.0
500.0
25.0
6.0
3.0
0.5
4.0
180.0
1.5
1.5
8.0
8.0
10.0
8.0
50.0
4,000.0
1.0
0.2
8.0
20.0
2.5
35.0
250.0
2,000.0
1,000.0
15.0
0.8
0.5
135.0
2.5
-
T/Jam
Ton
Liter
Liter
Ton
Ton
Ton
M3
M3
KVA
M3
M3
Ton
Ton
Ton
Ton
T/Jam
Liter
Ton
Ton
M3
Ton
Ton
Ton
Amp
Meter
Liter
Ton
Ton
M3
M3
Kva
M3
-
9,059,945
689,076
117,492
812,697
246,387
384,950
625,436
337,933
434,309
490,059
385,342
632,675
800,949
848,103
701,840
266,240
405,514
496,419
505,283
47,560
887,643
52,612
381,669
88,226
51,329
75,075
231,519
312,823
532,883
141,842
561,212
137,969
1,156,075
52,430
425,783
491,355
48,354
924,194
796,652
662,260
490,059
612,900
800,949
768,877
565,351
KEUNTUNGAN
PIHAK III (10%)
905,995
68,908
11,749
81,270
24,639
38,495
62,544
33,793
43,431
49,006
38,534
63,268
80,095
84,810
70,184
26,624
40,551
49,642
50,528
4,756
88,764
5,261
38,167
8,823
5,133
7,507
23,152
31,282
53,288
14,184
56,121
13,797
115,608
5,243
42,578
49,136
4,835
92,419
79,665
66,226
49,006
61,290
80,095
76,888
56,535
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
KET.
9,965,900
758,000
129,200
894,000
271,000
423,400
688,000
371,700
477,700
539,100
423,900
695,900
881,000
932,900
772,000
292,900
446,100
546,100
555,800
52,300
976,400
57,900
419,800
97,000
56,500
82,600
254,700
344,100
586,200
156,000
617,300
151,800
1,271,700
57,700
468,400
540,500
53,200
1,016,600
876,300
728,500
539,100
674,200
881,000
845,800
621,900
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
- 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
WALIKOTA TERNATE
32
HARGA SATUAN FABRIKASI
LOKASI
: PULAU TERNATE
SATUAN
NO
JENIS BAHAN / MATERIAL
MEREK,MODEL/ UKURAN
1
A
1
Super
50 kg
50 kg
/Kg
2
B
1
3
4
5
6
7
8
BAHAN SEMEN
SEMEN PC
Tonasa
Bosowa
SEMEN WARNA
BATU BATA / PAVING / GLASS BLOK /
BOWLING / POT BUNGA
BATU BATA
Tanah Liat
Semen Press
BATU ALAM
Tekstur kasar
Tekstur halus
Tekstur kasar
Tekstur halus
Batu alam andesit alur
Batu alam andesit polos
Palimanan 15 X 30
Batu alam hijau 10 X 20
BATU TEMPEL
PAVING STONE
Segi Empat
Segi Tiga
Segi Enam
KANSTEIN
BOWLING (keramik)
BOWLING (beton)
BATU ANGIN
Batu Angin (keramik)
Batu Angin (beton) Empat persegi panjang
Segi Empat
Uk. 12 x 25 x 8 cm
Uk. 30 x 15
Uk. 10 x 20
Uk. 10 x 20
Uk. 10 x 20
Uk. 10 x 20
20 x 20
10 x 20
10 x 20 (Manual)
10 x 20 (Press)
Uk. Sedang
Bunga Matahari 30X30 Cm
18 x 70
Bh
Bh
Bh/50 cm
Bh
Bh
Bh
Bh
T = 70 cm,Dia 30 cm
T= 40 cm,Dia 35 cm
Bh
Bh
Dia (3,6 mm x 12 m)
Dia (5,0 mm x 12 m)
Dia (6,7 mm x 12 m)
Dia (8,5 mm x 12 m)
Dia (10,5 mm x 12 m)
Dia (12,3 mm x 12 m)
Dia (14,0 mm x 12 m)
Dia (17,0 mm x 12 m)
Dia (18,2 mm x 12 m)
Dia (19,5 mm x 12 m)
Dia (21,2 mm x 12 m)
Dia (24,2 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (29,5 mm x 12 m)
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
30 x 30
20 x 30
15 x 30
12 x 30
20 x 20
C
1
Bh
Bh
3 mm uk (122 x 244)
20 x40
25 x 40
9
10
11
12
Peti
Peti
Peti (isi 75 Bh)
Peti (isi 55 Bh)
Peti
Peti
Peti
Peti
Peti
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M
Lbr
20 x70
20 x 50
Batu Angin (beton) Persegi enam

GLASS BLOCK
GEOTEXTILE
FIBERGLASS
POT BUNGA
Pot Bunga Type I biasa
Pot Bunga Type II biasa
BAHAN BESI
BESI BETON
Polos "A"
Bh
Bh
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
5
( Rp )
6
( Rp )
7 = ( 5+6 )
90,900
88,000
19,600
1,700
316,300
316,300
276,000
560,600
258,800
316,300
316,300
287,500
3,100
3,000
2,900
3,100
28,800
74,800
28,800
40,300
11,500
31,100
48,300
97,800
102,400
161,000
178,300
345,000
-
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
8 = ( 7 * 10% )
( Rp )
9=(7+8)
8,000
8,000
700
200
300
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
700
300
300
300
98,900
96,000
20,300
200
2,000
324,300
324,300
284,000
568,600
266,800
324,300
324,300
8,000
8,000
288,200
300
3,400
3,300
9,890
9,600
2,030
20
200
32,430
32,430
28,400
56,860
26,680
32,430
32,430
800
800
28,820
30
340
330
108,800
105,600
22,300
200
2,200
356,700
356,700
312,400
625,500
293,500
356,700
356,700
8,800
8,800
317,000
300
3,700
3,600
300
300
8,000
8,000
8,000
3,200
3,400
36,800
8,000
8,000
320
340
3,680
800
800
700
700
75,500
29,500
7,550
2,950
3,500
3,700
40,500
8,800
8,800
83,100
32,500
700
700
700
41,000
70
4,100
8,000
8,000
8,000
400
400
800
1,200
1,700
2,300
3,100
3,700
4,300
5,000
5,700
7,000
7,400
7,500
8,000
8,000
8,000
11,900
31,500
49,100
99,000
104,100
163,300
181,400
3,700
4,300
350,000
5,700
7,000
7,400
7,500
800
800
800
1,190
3,150
4,910
9,900
10,410
16,330
18,140
370
430
35,000
570
700
740
750
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
800
45,100
8,800
8,800
8,800
13,100
34,700
54,000
108,900
114,500
179,600
199,500
4,100
4,700
385,000
6,300
7,700
8,100
8,300
33
LOKASI
: PULAU TERNATE
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
NO
MEREK,MODEL/ UKURAN
Dia (3,6 mm x 10 m)
Staf
400
400
40
400
Polos "B"
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
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
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
/M
37,400
300
37,700
3,770
41,500
/M
28,800
300
29,100
2,910
32,000
/M
109,300
300
109,600
10,960
120,600
/ ROL
132,300
8,000
140,300
14,030
154,300
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
Kg
17,300
700
18,000
1,800
19,800
DOS
25,900
700
26,600
2,660
29,300
KAWAT
Nyamuk
Plastik PVC
Ayakan Kecil
Duri
5
PAKU
Paku Campuran
5 cm s/d 15 cm
Paku Beton
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

34
LOKASI
NO
: PULAU TERNATE
MEREK,MODEL/ UKURAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
-
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
92,000
400
92,400
9,240
101,600
BESI SIKU
30.30.3 (TPS)
btg
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
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
Teakwood
Tripleks KM/WC Lapis Alumanium
Tripleks Melamin
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 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
132,300
1,000
133,300
13,330
146,600
138,000
1,000
139,000
13,900
152,900
120,800
1,000
121,800
12,180
134,000
97,800
1,500
99,300
9,930
109,200
3 mm
5
6
7
8
3 mm Uk 122 x 244 Cm
Tripleks
Lembar
3 mm Uk 122x244 Cm
Lembar
Uk 122x244 Cm
Lembar
Uk 100x100 Cm
Lembar
Hard Board
Eternit
Asbes Plat Harflex
3 mm Uk 200x100 Cm
Lembar
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
GYPSUM

35
LOKASI
NO
: PULAU TERNATE
1
9
10
MEREK,MODEL/ UKURAN
SATUAN
PROFIL GYPSUM
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
5
-
Polos Gubernur B
15 cm
Staff
Polos Manado
10 cm
Polos Sofifi
12 cm
Polos S
Polos Bela
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
37,000
3,700
40,700
34,500
2,500
Staff
2,500
2,500
250
2,800
Staff
31,600
2,700
34,300
3,430
37,700
12 cm
Staff
28,800
2,700
31,500
3,150
34,700
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
PROFIL GYPSUM TEMPEL
Kangkung Besar
10 cm
Staff
16,100
2,500
18,600
1,860
20,500
Kangkung Kecil
8 cm
Staff
15,000
1,667
16,667
1,667
18,300
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

36
LOKASI
NO
: PULAU TERNATE
11
MATA LAMPU GYPSUM
12
13
MEREK,MODEL/ UKURAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
7 = ( 5+6 )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
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
Daun Sawi Kecil
bulat (40 cm)
Bh
115,000
2,500
117,500
11,750
129,300
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
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
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

37
LOKASI
: PULAU TERNATE
SATUAN
NO
MEREK,MODEL/ UKURAN
3
SK 32
SK 40 E
SK 41 E
SK 42 E
SK 43 E
SK 44 E
SK 45 E
SK 51 a
SK 51 b
SK 52 a
SK 52 b
SK 53 a
SK 53 b
SK 55 E
SK 56 E
SK 57 E
SK 58 E
4
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
E.
1
BAHAN ATAP
Rangka Atap Baja Ringan (Giga Steel Ecomax)
Profil C
Reng
Seng Gelombang
CR-75/75 ( Panjang 5.80 m )

BR-32/045 ( Panjang 5.80 m)
Staff
Staff
BJLS 0,20 mm
BJLS 0,25 mm
BJLS 0,30 mm
Lembar
Lembar
Lembar
BJLS 0,20 mm
BJLS 0,25 mm
BJLS 0,30 mm
Lembar
Lembar
Lembar
Seng Plat ( Bubungan )
Seng Alumanium Gelombang

SWG 32" 0,25 mm
SWG 32" 0,25 mm
SWG 30" 0,30 mm
SWG 28" 0,40 mm
5
6
Seng Plastik (gelombang besar)

Seng Fiber
Kwalitas Baik
Kwalitas Sedang
Genteng Semen/keramik
Beton
Keramik
Asbes
Genteng Metal
MULTI ROOF
MULTI ROOF ( Giga Steel )
SAKURA ROOF
SURYA ROOF (Pasir)
SUN ROOF
GLOBAL
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
BH
BH
BH
Tebal 2 mm
Tebal 3 mm
( 70 cm x 80 cm )
Tebal 2 mm / 0,22
Tebal 3 mm
Tebal 2 mm / 0,30
Tebal 2 mm
Tebal 3 mm
Tebal 2 mm / 0,25
Tebal 3 mm
Nok Bubungan
Nok
Giga Steel
Span Dek
Giga Steel ( 70 x 1 m)
Nok Span Dek
Giga Steel
Nok Genteng Keramik
Nok Genteng Metal (Global)
Nok Seng
Ratu Bulat
List Plang
Giga Steel (3 m x 20 cm )
10 Boot (Scrup Baja Ringan dan Csrup tutup atap)
Scrup Baja ringan
Scrup Span dek
11 Karpet Pelapis Genteng/Multi Roof (Aluminium
Foil)
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
M
M
BH
BH
BH
Lembar
buah
buah
M
Roll
HARGA
PASARAN
TERNATE
( Rp )
5
17,300
34,500
17,300
20,100
20,100
23,000
23,000
40,300
51,800
69,000
74,800
74,800
109,300
69,000
50,000
63,300
74,800
54,600
66,100
77,600
66,100
77,600
74,800
97,800
57,500
46,000
45,400
43,100
69,000
40,300
21,900
80,500
74,800
40,300
46,000
97,800
300
600
1,322,500
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
6
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
1,300
-
HARGA BELUM
HARGA
KEUNTUNGAN
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
KEUNTUNGAN
(10%)
PIHAK III
PIHAK III
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
18,600
1,860
20,500
35,800
3,580
39,400
18,600
1,860
20,500
21,400
2,140
23,500
21,400
2,140
23,500
1,300
130
1,400
24,300
2,430
26,700
24,300
2,430
26,700
1,300
130
1,400
1,300
130
1,400
1,300
130
1,400
1,300
130
1,400
41,600
4,160
45,800
53,100
5,310
58,400
70,300
7,030
77,300
76,100
7,610
83,700
76,100
7,610
83,700
-
10,000
20,000
1,600
1,600
1,600
119,300
89,000
51,600
64,900
76,400
11,930
8,900
5,160
6,490
7,640
1,600
1,600
1,600
56,200
67,700
79,200
5,620
6,770
7,920
1,600
1,600
1,600
400
400
400
700
700
-
67,700
79,200
1,600
400
75,200
400
98,500
58,200
-
6,770
7,920
160
40
7,520
40
9,850
5,820
-
200
700
700
700
700
700
700
700
700
700
700
700
700
5,000
1,000
500
700
700
700
700
46,200
700
700
46,100
43,800
700
69,700
700
700
700
41,000
700
700
26,900
81,500
75,300
700
41,000
46,700
98,500
4,620
70
70
4,610
4,380
70
6,970
70
70
70
4,100
70
70
2,690
8,150
7,530
70
4,100
4,670
9,850
131,200
97,900
56,800
71,400
84,000
61,800
74,500
87,100
74,500
87,100
1,800
400
82,700
400
108,400
64,000
50,800
800
800
50,700
48,200
800
76,700
800
800
800
45,100
800
800
29,600
89,700
82,800
800
45,100
51,400
108,400
10
10
8,000
700
310
610
8,000
1,323,200
31
61
800
132,320
300
700
8,800
1,455,500
38
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
F.
BAHAN LANTAI
1.
Tegel PC
2.
3.
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
800
800
80
900
Plint Keramik (Kuku Tegel)

10 cm
Dos
224,300
1,600
225,900
22,590
248,500
10 cm
Bh
1,700
10
1,710
171
1,900
1,600
1,600
160
1,800
Tegel Keramik
ROYAL
Putih 10 x 20 cm
Dos
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
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
ASIA
DIAMOND
MASTERINA/ PELICAN
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
Warna 30 x 30 cm
Dos
82,800
1,600
84,400
8,440
92,800
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos

39
LOKASI
: PULAU TERNATE
SATUAN
NO
MEREK,MODEL/ UKURAN
MULIA
ESSENZA
IKAD
MILAN
SUPER MILAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
Putih 10 x 20 cm
Dos
1,600
1,600
160
Warna 10 x 20 cm
Dos
800
800
80
1,800
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
Putih 10 x 20 cm
Dos
1,600
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
1,600
160
1,800
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
1,600
1,600
160
1,800
900
Putih 10 x 20 cm
Dos
800
800
80
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
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

40
LOKASI
: PULAU TERNATE
SATUAN
NO
MEREK,MODEL/ UKURAN
3
Warna muda 40x40 cm
Warna Tua 40x40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
4
Dos
Dos
Dos
Dos
Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 100 x 100 cm
Warna 1000 x 100 cm
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
10 x 20 cm
10 x 10 cm
Dos
Dos
HERKULES
ACCURA
Granit
G.
1
Tegel Porselin
Marmer
Pabrikan
Alami
BAHAN KACA
Kaca Bening
M2
M2
2 mm Uk. 122 x 75 (127x76)

2 mm Uk. 122 x 75 (127x75)
3 mm Uk. 122 x 152
5 mm Uk. 122 x 152
8 mm Uk. 100 x 200
8 mm Uk. 130 x 240
12 mm Uk. 200 x 300
12 mm Uk. 200 x 310
Kaca Buram
3 mm Uk.120 x 150
Kaca Rayband
3 mm Uk. 122 x 152
5 mm Uk.120 x 150
5 mm Uk. 122 x 152
8 mm Uk. 122 x 152
10 mm Uk. 122 x 152
4
5
Rangka Nako (tanpa terali)

Kaca Cermin
Set
2 mm Uk. 122 x 152
3 mm Uk. 122 x 152
3 mm Uk. 122 x 150
5 mm Uk. 200 x 100
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
M2
Lembar
Lembar
Lembar
Lembar
HARGA
PASARAN
TERNATE
( Rp )
5
86,300
92,000
74,800
80,500
69,000
289,800
414,000
258,800
69,000
184,000
287,500
667,000
2,012,500
2,875,000
3,737,500
4,025,000
287,500
143,800
207,000
253,000
69,000
258,800
345,000
862,500
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
6
1,600
1,600
( Rp )
7 = ( 5+6 )
87,900
93,600
( Rp )
8 = ( 7 * 10% )
8,790
9,360
800
800
800
800
800
800
800
800
1,600
1,600
1,600
800
800
800
800
800
800
800
800
76,400
82,100
1,600
80
80
80
80
80
80
80
80
7,640
8,210
160
1,600
800
800
800
1,600
1,600
800
800
1,600
1,600
1,600
800
800
800
1,600
1,600
800
800
1,600
70,600
160
80
80
80
160
160
80
80
160
7,060
1,600
1,600
291,400
415,600
29,140
41,560
800
1,600
800
800
1,600
259,600
80
160
25,960
4,300
4,300
8,000
8,000
8,800
8,800
9,200
9,200
4,300
8,000
8,000
9,000
10,000
73,300
188,300
295,500
675,000
2,021,300
2,883,800
3,746,700
4,034,200
291,800
8,000
151,800
216,000
263,000
7,330
18,830
29,550
67,500
202,130
288,380
374,670
403,420
29,180
800
15,180
21,600
26,300
1,600
4,300
8,000
8,000
9,000
1,600
73,300
266,800
353,000
871,500
160
7,330
26,680
35,300
87,150
( Rp )
9=(7+8)
96,700
103,000
900
900
900
900
900
900
900
900
84,000
90,300
1,800
1,800
900
900
900
1,800
1,800
900
900
1,800
77,700
320,500
457,200
900
1,800
285,600
80,600
207,100
325,100
742,500
2,223,400
3,172,200
4,121,400
4,437,600
321,000
8,800
167,000
237,600
289,300
1,800
80,600
293,500
388,300
958,700

41
LOKASI
: PULAU TERNATE
NO
1
H.
1
2
2
BAHAN FINISHING / CAT ,FURNITURE
,INTERIOR & EKSTERIOR
Pagar BRC ( Lengkap )
Cat Kayu / Besi
Politur
5
6
7
Teak Oil
Stone Care / Pelapis Batu Alam
Dumpul Kayu
8
9
Wood Stain
Melamik
Melamik + Obat pengering
Sanding Sealer
10
Minyak Cat
Galfanis
M2
Glotex
Avian
Palatone
Dulux (Interior)
Dulux (Interior)
Dulux (Eksterior)
Dulux (Eksterior)
Mowilex
Altex
Kg
Kg
Kg
Kg
5 Kg
Altex
1 Kg
5 Kg
Ltr
Ltr
Kg
Ltr
Ltr
Kg
Kg
Ltr
Ltr
5 Ltr
1 Ltr
5 Ltr
Tan
Kepala Indian
Avian
Arca
Altex
Impra
Infra
Infra
Infra
Infra
5 Kg
Kg
5 Kg
Thinner A
Thinner A
Afduner
0,5 ltr
1 ltr
0,5 ltr
1 ltr
Matex
5 Kg
25 Kg
5 Kg
5 Kg
20 Kg
5 Kg
25 Kg
2 1/2 Kg
5 Kg
5 Kg
2 1/2 Ltr
2,5 Ltr
20 Ltr
1 Kg
Cat Tembok
Aviatex
Aries
Metrolite
Dulux / ICI
Kimex
Catylac
Alkaly (LUAR)
12
13
SATUAN
Cat Meni Kayu
11
MEREK,MODEL/ UKURAN
Cat Tembok Anti Lumut

Cat Jotun
Eksterior (Warna Standard)
No Drop
Jotatough
Jotun Gardex
Jotashield
Interior (Warna Standard)
Jotaplast
Strax Matt
Majestic
3,5 Ltr
18 Ltr
1 Ltr
2,5 Ltr
20 Ltr
3,5 Ltr
18 Ltr
2,5 Ltr
1 Ltr
2,5 Ltr
20 Ltr
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
5
( Rp )
6
( Rp )
7 = ( 5+6 )
59,200
61,300
112,700
195,500
164,500
316,300
319,700
235,800
37,400
155,300
59,800
65,600
61,000
63,300
37,400
42,300
71,900
69,000
287,500
69,000
296,700
21,000
32,800
14,700
102,100
400,200
114,000
69,000
172,500
111,300
549,700
184,000
109,300
134,600
1,188,500
171,400
1,132,800
71,900
197,800
921,200
70,200
327,800
2,453,000
132,300
588,800
296,700
2,047,000
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
8 = ( 7 * 10% )
11,000
11,000
1,100
250
250
250
250
250
250
250
250
1,250
59,450
61,550
112,950
195,750
164,750
316,550
319,950
236,050
1,250
5,945
6,155
11,295
19,575
16,475
31,655
31,995
23,605
125
250
1,250
250
250
250
250
250
250
250
250
250
1,250
250
1,250
125
250
125
250
1,250
6,250
1,250
1,250
5,000
1,250
6,250
625
1,250
1,250
625
625
5,000
250
37,650
156,550
60,050
65,850
61,250
250
63,550
37,650
42,550
72,150
69,250
288,750
69,250
297,950
21,125
33,050
14,825
250
103,350
406,450
115,250
70,250
177,500
112,550
555,950
184,625
110,550
135,850
1,189,125
172,025
1,137,800
72,150
3,765
15,655
6,005
6,585
6,125
25
6,355
3,765
4,255
7,215
6,925
28,875
6,925
29,795
2,113
3,305
1,483
25
10,335
40,645
11,525
7,025
17,750
11,255
55,595
18,463
11,055
13,585
118,913
17,203
113,780
7,215
625
2,500
250
625
5,000
625
2,500
625
250
625
5,000
198,425
923,700
70,450
328,425
2,458,000
132,925
591,300
625
250
297,325
2,052,000
19,843
92,370
7,045
32,843
245,800
13,293
59,130
63
25
29,733
205,200
( Rp )
9=(7+8)
12,100
65,400
67,700
124,200
215,300
181,200
348,200
351,900
259,700
1,400
41,400
172,200
66,100
72,400
67,400
300
69,900
41,400
46,800
79,400
76,200
317,600
76,200
327,700
23,200
36,400
16,300
300
113,700
447,100
126,800
77,300
195,300
123,800
611,500
203,100
121,600
149,400
1,308,000
189,200
1,251,600
79,400
218,300
1,016,100
77,500
361,300
2,703,800
146,200
650,400
700
300
327,100
2,257,200

42
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
14
15
16
17
Plamir Tembok
Cat Atap
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
5 Kg
54,600
1,250
55,850
5,585
61,400
25 Kg
216,200
6,250
222,450
22,245
244,700
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
Rol
9,200
250
9,450
945
10,400
Meter
40,300
250
40,550
4,055
44,600
700
700
70
800
28,800
125
28,925
2,893
31,800
Lem Seng
Kuas Cat (lengkap ukuran)
Kuas Rol
18
Boyo
SATUAN
HARGA
PASARAN
TERNATE
1 Inc
Bh
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
Ukuran Besar
Bh
35,500
250
35,750
3,575
39,300
Ukuran Kecil
Bh
23,000
250
23,250
2,325
25,600
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
Kloset
Duduk
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
Bh
1,437,500
11,000
1,448,500
144,850
1,593,400
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
Putih Kualitas Baik I
Jongkok
Warna Kualitas Baik I
Toto (Warna)
Bh
345,000
7,150
352,150
35,215
387,400
Merk Lain
Bh
287,500
7,150
294,650
29,465
324,100
INA
Bh
258,800
7,150
265,950
26,595
292,500
VITO
Bh
287,500
7,150
294,650
29,465
324,100
Bh
330,900
7,150
338,050
33,805
371,900
Warna Kualitas Sedang I

Warna Kualitas Sedang II
TOTO
Bh
316,300
7,150
323,450
32,345
355,800
Merk Lain
Bh
201,300
7,150
208,450
20,845
229,300
Bh
7,150
7,150
715
7,900
Bh
7,150
7,150
715
7,900
Bh
1,725,000
8,800
1,733,800
173,380
1,907,200
Bh
1,035,000
8,800
1,043,800
104,380
1,148,200
Bh
575,000
8,800
583,800
58,380
642,200
Bh
862,500
8,800
871,300
87,130
958,400
Bh
802,700
8,800
811,500
81,150
892,700
917,700
8,800
926,500
92,650
1,019,200

2
INA
Washtavel
TOTO (lengkap)
Bh
538,200
8,800
547,000
54,700
601,700
Bh
8,800
8,800
880
9,700
Bh
8,800
8,800
880
9,700
575,000
15,000
590,000
59,000
649,000
Bath Up
Bath Up (Persegi panjang)
kualitas biasa
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

43
LOKASI
NO
: PULAU TERNATE
MEREK,MODEL/ UKURAN
SATUAN
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
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
American Style
Bh
3,105,000
15,000
3,120,000
312,000
3,432,000
8,800
8,800
880
9,700
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
Avour / Saringan Air Kotor / Saringan Lantai

Mangkok
Kran Air
Stop Kran
Hand Shower
Ukuran Besar / Kamar Mandi
Ukuran Kecil / WC
Bahan Kuningan Uk. 1/2"
Bh
32,800
125
32,925
3,293
36,200
Bh
40,300
125
40,425
4,043
44,500
Bahan Stainlees Uk. 1/2"
Bh
157,000
125
157,125
15,713
172,800
Bh
40,300
125
40,425
4,043
44,500
Kran Bathtub
Bh
400,200
125
400,325
40,033
440,400
Kran Whastafel
Bh
250,100
125
250,225
25,023
275,200
1/2"
Bh
77,600
125
77,725
7,773
85,500
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
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
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
Bh
586,500
20,000
606,500
60,650
667,200
Bak Kamar Mandi Fiber
10
Bak Cuci Piring Stainlees
11
( Rp )
5
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
Bh
Bahan Plastik (kasar)
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
Diva
ONGKOS
ANGKUT KE
LOKASI
PROYEK
TOTO
Bath Up (Sudut/Segi tiga)
HARGA
PASARAN
TERNATE
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
Biasa Ukuran 1 / 2 "
Meter
Slang Air
6,900
188
7,088
709
7,800
Meter
6,900
188
7,088
709
7,800
Meter
86,300
188
86,488
8,649
95,100
Biasa Ukuran 1 "
Meter
14,400
300
14,700
1,470
16,200
Biasa Ukuran 2 "
Meter
40,300
400
40,700
4,070
44,800
Serat Ukuran 1 / 2 "
Meter
14,400
188
14,588
1,459
16,000
Meter
17,300
188
17,488
1,749
19,200
Meter
20,100
188
20,288
2,029
22,300
Serat Ukuran 1 "
Meter
40,300
300
40,600
4,060
44,700
Serat Ukuran 2 "
Meter
74,800
400
75,200
7,520
82,700
Ulir Ukuran 1 "
Meter
188
188
19
200
Ulir Ukuran 2 "
Meter
700
700
70
800
Ulir Ukuran 2 1/2 "
Meter
Ulir Ukuran 3 "
Meter
400
400
40
400
Spiral Ukuran 1 "
Meter
28,800
300
29,100
2,910
32,000
Spiral Ukuran 2 "
Meter
56,100
400
56,500
5,650
62,200
Spiral Ukuran 2 1/2 "
Meter
1,500
1,500
150
1,700
Spiral Ukuran 3 "
Meter
600
600
60
700

44
LOKASI
NO
: PULAU TERNATE
MEREK,MODEL/ UKURAN
SATUAN
J.
MINYAK / ASPAL / PELUMAS
1.
Aspal
Ex. Pertamina
Kg
Esso
2.
Solar
Industri
Subsidi
3.
Bensin Premium
Industri
Subsidi
4.
Minyak Tanah
Industri
5.
Pelumas / Olie Kendaraan
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
5
-
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
13,400
1,340
14,700
12,700
700
Kg
700
700
70
800
Lt
14,000
500
14,500
1,450
16,000
Lt
7,900
500
8,400
840
9,200
Lt
10,900
500
11,400
1,140
12,500
Lt
8,400
500
8,900
890
9,800
Lt
14,400
500
14,900
1,490
16,400
3,700
Subsidi
Lt
2,900
500
3,400
340
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
6x4L
759,000
6,250
765,250
76,525
841,800
Mesran Super 20W/50SG/CD
6x4L
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
4x5L
736,000
5,000
741,000
74,100
815,100
2 x 10 L
736,000
5,000
741,000
74,100
815,100
Meditran SC-15W/40
4x5L
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
6x4L
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
6x4L
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
6x4L
1,428,300
6,250
1,434,550
143,455
1,578,000
Rored EPA 90
4x5L
752,100
5,000
757,100
75,710
832,800
Rored EPA 140
4x5L
772,800
5,000
777,800
77,780
855,600
Rored HDA 90
4x5L
857,000
5,000
862,000
86,200
948,200
Rored HDA 140
4x5L
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
6x4L
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
6x4L
1,725,000
6,250
1,731,250
173,125
1,904,400
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
6x4L
1,538,700
6,250
1,544,950
154,495
1,699,400
Fastron Techo Synthetic 10w/40 SM
20 x 1 L
1,817,000
5,000
1,822,000
182,200
2,004,200
Fastron Techo Synthetic 10w/40 SM
6x4L
2,056,200
6,250
2,062,450
206,245
2,268,700
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
6x1L
334,700
1,250
335,950
33,595
369,500
Enduro Matic
6x1L
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 %
6x4L
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

45
LOKASI
: PULAU TERNATE
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
NO
MEREK,MODEL/ UKURAN
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
6,861,800
Turalik 52 / 69
209 L
6,213,000
25,000
6,238,000
623,800
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
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
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
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

46
LOKASI
: PULAU TERNATE
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
NO
MEREK,MODEL/ UKURAN
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
(178 Kg)
22,500
22,500
2,250
24,800
Pertamina SGX
16 Kg
5,000
5,000
500
5,500
2,500
2,500
250
2,800
7.
Gemuk (Grase)
Gas Elpiji
Tabung Baru
12 Kg
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
Isi Ulang
K.
BAHAN PINTU, KUNCI & PENGGANTUNG
Kusen Almunium
Tebal 4 Inchi
M1
1,552,500
12,000
1,564,500
156,450
1,721,000
Pintu Harmonika
Varia
M2
1,253,500
20,000
1,273,500
127,350
1,400,900
Rolling Door
977,500
20,000
997,500
99,750
1,097,300
Lbr
977,500
20,000
997,500
99,750
1,097,300
12,000
12,000
1,200
13,200
Pintu Alumunium + Kaca

Panel Alumunium Composit + Rangka +
Ongkos Psg
Lemari Alumunium
uk (1m x 1m x 0.4m)
Unit
1,552,500
20,000
1,572,500
157,250
1,729,800
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
4,000
4,000
400
4,400
4,000
4,000
400
4,400
Karpet Nobel Jawa
Wallpaper
10
Kaca Tampered
Import (rol)
Lokal (rol)
4,000
4,000
400
4,400
uk (210cm x 90 cm)
Lbr
3,162,500
20,000
3,182,500
318,250
3,500,800
Lbr
2,875,000
20,000
2,895,000
289,500
3,184,500
Karet Kaca Alumunium
uk (210cm x 80 cm)
Roll
115,000
750
115,750
11,575
127,300
Karet Omega jendela
Roll
80,500
750
81,250
8,125
89,400
4,400
11
Acesoris
4,000
4,000
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
Engsel Tanam
Dorma/Decson
Set
2,000
2,000
200
2,200
Jendela Alumunium
cesment
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
951,500
16
Pintu Besi + Engsel Besi
14
Baik
17
bh
862,500
2,500
865,000
86,500
M2
2,500
2,500
250
2,800
Pintu Besi + Rool
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
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
biasa
2,500
2,500
250
2,800
Motif
2,500
2,500
250
2,800
biasa
M2
2,500
2,500
250
2,800
Motif
2,500
2,500
250
2,800
Pintu Besi Stainlees
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
bh
btg/kg
Relling Pagar Besi Stainlees

Pagar Besi Stainlees
Pekerjaan Las Besi
Kawat Stainlees
Kawat Biasa

47
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
18
19
20
SATUAN
24
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
97,800
700
98,500
9,850
108,400
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
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
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
125
125
13
100
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
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
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
Engsel Pintu
Gembok / Kunci Slot
Set
Engsel Jendela
Kecil
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
Kualitas Sedang II
Grendel
Besar
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
Kualitas Sedang I
Penggantung
Kecil
23
( Rp )
Kunci pintu 2 Slaag
Besar
22
ONGKOS
ANGKUT KE
LOKASI
PROYEK
Kunci pintu 1 Slaag
Kait Angin
21
HARGA
PASARAN
TERNATE
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
stainless
Bh
140,300
125
140,425
14,043
154,500
Kuningan
Bh
36,200
125
36,325
3,633
40,000
Biasa
Bh
14,400
125
14,525
1,453
16,000
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
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

48
LOKASI
: PULAU TERNATE
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
NO
MEREK,MODEL/ UKURAN
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
GIP Medium A
Stainless
2.
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
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 inc
Staf
90,300
2,100
92,400
9,240
101,600
WAFIN
Dia. 2 1/2 inc
Staf
131,100
2,300
133,400
13,340
146,700
WAFIN
Dia. 3 inc
Staf
178,000
3,900
181,900
18,190
200,100
WAFIN
Dia. 4 inc
Staf
292,100
4,200
296,300
29,630
325,900
WAFIN
Dia. 5 inc
Staf
481,300
5,000
486,300
48,630
534,900
WAFIN
Dia. 6 inc
Staf
678,500
5,500
684,000
68,400
752,400
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. 3/4 inc - 4 m
Staf
1,600
1,600
160
1,800
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
WAFIN
Dia. 2 1/2 inc - 4 m
Staf
75,900
3,900
79,800
7,980
87,800
WAFIN
Dia. 3 inc - 4 m
Staf
95,500
4,200
99,700
9,970
109,700
WAFIN
Dia. 4 inc - 4 m
Staf
147,800
5,000
152,800
15,280
168,100
WAFIN
Dia. 5 inc - 4 m
Staf
240,000
5,500
245,500
24,550
270,100
WAFIN
Dia. 6 inc - 4 m
Staf
316,800
6,000
322,800
32,280
355,100
WAFIN
Dia. 8 inc - 4 m
Staf
557,200
7,000
564,200
56,420
620,600
WAFIN
Dia. 10 inc - 4 m
Staf
8,000
8,000
800
8,800

RUCIKA
Dia. 1/2 inc - 4 m
Staf
43,100
1,000
44,100
4,410
48,500
RUCIKA
Dia. 3/4 inc - 4 m
Staf
54,600
1,600
56,200
5,620
61,800
RUCIKA
Dia. 1 inc
Staf
71,900
1,900
73,800
7,380
81,200
RUCIKA
Dia. 2 inc
Staf
178,300
2,100
180,400
18,040
198,400
ALAT PERTUKANGAN
TUKANG BATU
SEKOP
Kualitas Baik
WIPRO
101,200
1,000
102,200
10,220
112,400
BH
76,800
1,000
77,800
7,780
85,600
74,800
1,000
75,800
7,580
83,400
64,200
1,000
65,200
6,520
71,700
69,000
1,000
70,000
7,000
77,000
51,500
1,000
52,500
5,250
57,800
500
81,000
8,100
89,100
Kualitas sedang
CARMEN / ARCO
2
3
BH
CANGKUL (kwalitas sedang)

Tanpa gagang
BH
BH
PAHAT
Kualitas Baik
Wipro I"
BH
80,500
Kualitas Biasa
Freder I"
BH
42,600
500
43,100
4,310
47,400
BH
86,300
1,000
87,300
8,730
96,000
LINGGIS

49
LOKASI
NO
: PULAU TERNATE
1
5
MEREK,MODEL/ UKURAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
7 = ( 5+6 )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
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
WATERPASS
287,500
28,750
316,300
Kualitas Baik I (duduk)
BH
287,500
330,100
700
330,800
33,080
363,900
Kualitas Sedang I
BH
215,600
700
216,300
21,630
237,900
BH
239,200
700
239,900
23,990
263,900
172,500
700
173,200
17,320
190,500
Kualitas Sedang II (slang)
TROFOL
WIPRO ( Panjang 48 Ungu )

7
SATUAN
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
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
PAKUWEL
BH
78,200
1,000
79,200
7,920
87,100
II
TUKANG KAYU
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
BH
36,800
250
37,050
3,705
40,800
OBENG
Kualitas Baik
Kualitas Biasa
3
TOOL KIT
KAPAK
Kualitas Baik
BH
97,800
250
98,050
9,805
107,900
SET
2,328,800
2,500
2,331,300
233,130
2,564,400
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
SKAP MANUAL
BH
1,000
1,000
100
1,100
BOR MANUAL
BH
69,000
1,000
70,000
7,000
77,000
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
UNIT
RYOBY
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
1,380,000
2,500
1,382,500
138,250
1,520,800
GERGAJI LISTRIK
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

50
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
1
9
ROTTER LISTRIK
RYOBI MAKITA
3600 H
MAKTEC
MT 360
WIPRO
W 1090, 6 mm
WIPRO ROTER BESAR
W 1062, 6 mm
WIPRO
W 1121
WIPRO
W 1123
PROHEX
3100 - 002
MAKITA
N 3709
10
SKAP LISTRIK
WIPRO MODEREN
2950
WIPRO HITACI
W 2820
WIPRO MARTEK
W 2821
MAKITA
N 1900 B/ Kp 800
PROHEX
30.90 - 001
11
GURINDA
Kualitas Baik
kualitas sedang I
kualitas sedang II
12
GURINDA LISTRIK
BOSC
GWS 6-100
WIPRO
W 3435
MAKITA
N 9500 N
PROHEX
GURINDA LISTRIK (DUDUK)
WIPRO
S'
WIPRO
W 150
13
MESIN AMPLAS LISTRIK
WIPRO
W 4935
RYOBY
BO 4540
PROHEX
3130 - 001
14
SIKU
15
METERAN
3 Meter
wipro
5 Meter
wipro
7.5 Meter
wipro
16
Meter Rol 50 Meter
Kualitas Baik
Kualitas Sedang
17
Meter Rol 100 Meter
Kualitas Baik
Kualitas Sedang
18
GERGAJI KAYU
Wipro 20"
19
GERGAJI BESI
Prohex
20
MATA GERGAJI BESI TIPE A
21
MARTEL/PALU
Kualitas Baik
Kualitas Biasa
SATUAN
4
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
BH
BH
BH
BH
BH
BH
BH
BH
SET
BH
BH
BH
BH
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
5
( Rp )
6
( Rp )
7 = ( 5+6 )
1,941,000
2,067,700
503,700
1,251,200
1,035,000
517,500
745,200
698,600
2,355,200
3,206,200
2,125,200
676,200
517,500
1,539,400
722,200
952,200
671,000
38,900
40,300
51,800
71,900
90,600
63,300
327,800
112,100
72,500
28,800
17,800
69,000
56,100
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
300
300
300
300
1,000
1,000
1,000
1,000
1,000
1,000
300
700
700
1,943,500
2,070,200
506,200
2,500
2,500
1,253,700
2,500
1,037,500
2,500
520,000
747,700
701,100
2,357,700
2,500
3,208,700
2,127,700
678,700
2,500
520,000
1,541,900
2,500
724,700
954,700
673,500
2,500
2,500
39,200
40,600
52,100
72,200
91,600
64,300
328,800
113,100
73,500
29,800
18,100
69,700
56,800
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
8 = ( 7 * 10% )
194,350
207,020
50,620
250
250
125,370
250
103,750
250
52,000
74,770
70,110
235,770
250
320,870
212,770
67,870
250
52,000
154,190
250
72,470
95,470
67,350
250
250
3,920
4,060
5,210
7,220
9,160
6,430
32,880
11,310
7,350
2,980
1,810
6,970
5,680
( Rp )
9=(7+8)
2,137,900
2,277,200
556,800
2,800
2,800
1,379,100
2,800
1,141,300
2,800
572,000
822,500
771,200
2,593,500
2,800
3,529,600
2,340,500
746,600
2,800
572,000
1,696,100
2,800
797,200
1,050,200
740,900
2,800
2,800
43,100
44,700
57,300
79,400
100,800
70,700
361,700
124,400
80,900
32,800
19,900
76,700
62,500
WALIKOTA TERNATE
51
LOKASI
: PULAU HIRI
SATUAN
NO
MEREK,MODEL/ UKURAN
1
A
1
Super
50 kg
50 kg
/Kg
2
B
1
3
4
5
6
7
8
BAHAN SEMEN
SEMEN PC
Tonasa
Bosowa
SEMEN WARNA
BOWLING / POT BUNGA
BATU BATA
Tanah Liat
Semen Press
BATU ALAM
Tekstur kasar
Tekstur halus
Tekstur kasar
Tekstur halus
Palimanan 15 X 30
BATU TEMPEL
PAVING STONE
Segi Empat
Segi Tiga
Segi Enam
KANSTEIN
BOWLING (keramik)
BOWLING (beton)
BATU ANGIN
Segi Empat
Uk. 12 x 25 x 8 cm
Uk. 30 x 15
Uk. 10 x 20
Uk. 10 x 20
Uk. 10 x 20
Uk. 10 x 20
20 x 20
10 x 20
10 x 20 (Manual)
10 x 20 (Press)
Uk. Sedang
18 x 70
Bh
Bh
Bh/50 cm
Bh
Bh
Bh
Bh
T = 70 cm,Dia 30 cm
T= 40 cm,Dia 35 cm
Bh
Bh
Dia (3,6 mm x 12 m)
Dia (5,0 mm x 12 m)
Dia (6,7 mm x 12 m)
Dia (8,5 mm x 12 m)
Dia (10,5 mm x 12 m)
Dia (12,3 mm x 12 m)
Dia (14,0 mm x 12 m)
Dia (17,0 mm x 12 m)
Dia (18,2 mm x 12 m)
Dia (19,5 mm x 12 m)
Dia (21,2 mm x 12 m)
Dia (24,2 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (29,5 mm x 12 m)
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
30 x 30
20 x 30
15 x 30
12 x 30
20 x 20
C
1
Bh
Bh
3 mm uk (122 x 244)
20 x40
25 x 40
9
10
11
12
Peti
Peti
Peti (isi 75 Bh)
Peti (isi 55 Bh)
Peti
Peti
Peti
Peti
Peti
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M
Lbr
20 x70
20 x 50

GLASS BLOCK
GEOTEXTILE
FIBERGLASS
POT BUNGA
BAHAN BESI
BESI BETON
Polos "A"
Bh
Bh
HARGA
PASARAN
TERNATE
( Rp )
5
90,900
88,000
19,600
1,700
316,300
316,300
276,000
560,600
258,800
316,300
316,300
287,500
3,100
3,000
2,900
3,100
28,800
74,800
28,800
40,300
11,500
31,100
48,300
97,800
102,400
161,000
178,300
345,000
-
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
( Rp )
6
24,000
24,000
2,100
600
900
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
2,100
900
900
900
900
900
24,000
24,000
24,000
2,100
2,100
2,100
2,100
24,000
24,000
24,000
1,200
1,200
2,400
3,600
5,100
6,900
9,300
11,100
12,900
15,000
17,100
21,000
22,200
22,500
( Rp )
7 = ( 5+6 )
114,900
112,000
21,700
600
2,600
340,300
340,300
300,000
584,600
282,800
340,300
340,300
24,000
24,000
289,600
900
4,000
3,900
3,800
4,000
52,800
24,000
24,000
76,900
30,900
2,100
42,400
24,000
24,000
24,000
12,700
32,300
50,700
101,400
107,500
167,900
187,600
11,100
12,900
360,000
17,100
21,000
22,200
22,500
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
8 = ( 7 * 10% )
( Rp )
9=(7+8)
11,490
11,200
2,170
60
260
34,030
34,030
30,000
58,460
28,280
34,030
34,030
2,400
2,400
28,960
90
400
390
380
400
5,280
2,400
2,400
7,690
3,090
210
4,240
2,400
2,400
2,400
1,270
3,230
5,070
10,140
10,750
16,790
18,760
1,110
1,290
36,000
1,710
2,100
2,220
2,250
126,400
123,200
23,900
700
2,900
374,300
374,300
330,000
643,100
311,100
374,300
374,300
26,400
26,400
318,600
1,000
4,400
4,300
4,200
4,400
58,100
26,400
26,400
84,600
34,000
2,300
46,600
26,400
26,400
26,400
14,000
35,500
55,800
111,500
118,300
184,700
206,400
12,200
14,200
396,000
18,800
23,100
24,400
24,800

52
LOKASI
NO
: PULAU HIRI
MEREK,MODEL/ UKURAN
SATUAN
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
1
2
2
Polos "B"
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
4
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
9=(7+8)
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
406,300
Dia. 19 mm
Staf
356,500
12,900
369,400
36,940
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
/Kg
25,900
2,100
28,000
2,800
30,800
KAWAT
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
/M
37,400
900
38,300
3,830
42,100
/M
28,800
900
29,700
2,970
32,700
/M
109,300
900
110,200
11,020
121,200
/ ROL
132,300
24,000
156,300
15,630
171,900
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
Kg
17,300
2,100
19,400
1,940
21,300
DOS
25,900
2,100
28,000
2,800
30,800
Nyamuk
Plastik PVC
Ayakan Kecil
Duri
PAKU
Paku Campuran
5 cm s/d 15 cm
Paku Beton
4
( Rp )
( Rp )
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
Dia (3,6 mm x 10 m)
Ulir
KEUNTUNGAN
PIHAK III
(10%)
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

53
LOKASI
NO
: PULAU HIRI
MEREK,MODEL/ UKURAN
SATUAN
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
-
BESI STRIP
520
520
52
600
3/4" x 1/8" x 6 m
btg
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
92,000
520
92,520
9,252
101,800
BESI SIKU
30.30.3 (TPS)
btg
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
MUR
1/2
pcs
46,000
910
46,910
4,691
51,600
BAUT
ukuran 25
pcs
40,300
910
41,210
4,121
45,300
ANGKER
1/2
Kg
910
910
91
1,000
D.
BAHAN LANGIT-LANGIT
Teakwood
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
Tripleks
Tripleks Melamin
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
132,300
1,300
133,600
13,360
147,000
138,000
1,300
139,300
13,930
153,200
120,800
1,300
122,100
12,210
134,300
97,800
1,950
99,750
9,975
109,700
3 mm
5
6
7
8
Lembar
3 mm Uk 122x244 Cm
Lembar
Uk 122x244 Cm
Lembar
Uk 100x100 Cm
Lembar
Hard Board
Eternit
Asbes Plat Harflex
3 mm Uk 200x100 Cm
Lembar
Papan Gypsum
9 mm
Lembar
97,800
3,250
101,050
10,105
111,200
Cornis CA 15
20 Kg
138,000
3,510
141,510
14,151
155,700
Casting A Plus
20 Kg
Sak
138,000
4,160
142,160
14,216
156,400
Casting SGP
40 Kg
Sak
212,800
8,710
221,510
22,151
243,700
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
GYPSUM

54
LOKASI
NO
: PULAU HIRI
1
9
10
MEREK,MODEL/ UKURAN
SATUAN
PROFIL GYPSUM
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
#REF!
#REF!
#REF!
#REF!
Polos Gubernur B
15 cm
Staff
34,500
7,500
42,000
4,200
Polos Manado
10 cm
Staff
7,500
7,500
750
8,300
Polos Sofifi
12 cm
Staff
31,600
8,100
39,700
3,970
43,700
Polos S
12 cm
Staff
28,800
8,100
36,900
3,690
40,600
Polos Bela
8 cm
Staff
25,300
8,100
33,400
3,340
36,700
Piano Kecil
8 cm
Staff
28,800
5,000
33,800
3,380
37,200
Piano Besar
12 cm
Staff
34,500
7,500
42,000
4,200
46,200
Piala Kecil
10 cm
Staff
23,000
5,000
28,000
2,800
30,800
Piala Besar
15 cm
Staff
34,500
7,500
42,000
4,200
46,200
Pita Kecil
12 cm
Staff
31,600
5,000
36,600
3,660
40,300
Pita Besar
15 cm
Staff
34,500
7,500
42,000
4,200
46,200
Lidah Buaya
10 cm
Staff
31,600
8,100
39,700
3,970
43,700
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
Lowo Piano
10 cm
Staff
28,800
8,100
36,900
3,690
40,600
Lowo Kecil
10 cm
Staff
25,900
5,000
30,900
3,090
34,000
Lowo Besar
20 cm
Staff
40,300
7,500
47,800
4,780
52,600
Bawang
10 cm
Staff
25,900
8,100
34,000
3,400
37,400
Bunga Kali
15 cm
Staff
31,600
8,100
39,700
3,970
43,700
Bunga Sepasi Polos
15 cm
Staff
40,300
8,100
48,400
4,840
53,200
Samosir
18 cm
Staff
40,300
8,100
48,400
4,840
53,200
Sawi Kecil
8 cm
Staff
28,800
5,000
33,800
3,380
37,200
Sawi Besar
14 cm
Staff
34,500
7,500
42,000
4,200
46,200
Duplak Kecil
10 cm
Staff
34,500
5,000
39,500
3,950
43,500
Duplak Besar
12 cm
Staff
46,000
7,500
53,500
5,350
58,900
Gelombang Ombak
15 cm
Staff
28,800
8,100
36,900
3,690
40,600
40 cm
Staff
63,300
8,100
71,400
7,140
78,500
Rasing Besar
15 cm
Staff
46,000
7,500
53,500
5,350
58,900
Cengkeh
8 cm
Staff
23,000
8,100
31,100
3,110
34,200
Kipas Kecil
10 cm
Staff
28,800
5,000
33,800
3,380
37,200
Kipas Besar
15 cm
Staff
34,500
7,500
42,000
4,200
46,200
Kangkung Kecil
10 cm
Staff
28,800
5,000
33,800
3,380
37,200
Kangkung Besar
15 cm
Staff
34,500
7,500
42,000
4,200
46,200
Kepiting
12 cm
Staff
8,100
8,100
810
8,900
Mawar Besar
40 cm
Staff
63,300
7,500
70,800
7,080
77,900
10 cm
Staff
23,000
5,000
28,000
2,800
30,800
15 cm
Staff
34,500
7,500
42,000
4,200
46,200
Lingkaran Bulat
10 cm
Staff
46,000
8,100
54,100
5,410
59,500
46,200
Kangkung Besar
10 cm
Staff
16,100
7,500
23,600
2,360
26,000
Kangkung Kecil
8 cm
Staff
15,000
5,000
20,000
2,000
22,000
Kacang Atom
5 cm
Staff
13,800
5,000
18,800
1,880
20,700
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
Salur Kecil
5 cm
Staff
13,800
5,000
18,800
1,880
20,700
Salur Besar
5 cm
Staff
15,000
5,000
20,000
2,000
22,000
Semanggi
5 cm
Staff
16,100
7,500
23,600
2,360
26,000
Daun Ulir
4 cm
Staff
15,000
5,000
20,000
2,000
22,000
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
Polos Besar
4 cm
Staff
31,600
7,500
39,100
3,910
43,000
Polos Kecil
3 cm
Staff
23,000
5,000
28,000
2,800
30,800
Daun Siri
4 cm
Staff
15,000
5,000
20,000
2,000
22,000

55
LOKASI
NO
: PULAU HIRI
1
11
12
13
MEREK,MODEL/ UKURAN
SATUAN
MATA LAMPU GYPSUM
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
#REF!
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
#REF!
#REF!
#REF!
Daun Sawi Kecil
bulat (50 cm)
Bh
115,000
5,000
120,000
12,000
132,000
Daun Sawi Sedang
bulat (40 cm)
Bh
172,500
8,100
180,600
18,060
198,700
Daun Sawi Kecil
bulat (40 cm)
Bh
115,000
7,500
122,500
12,250
134,800
Merak Besar
bulat (80 cm)
Bh
201,300
7,500
208,800
20,880
229,700
Merak Kecil
bulat (60 cm)
Bh
115,000
5,000
120,000
12,000
132,000
Merak Oval
oval (60 cm)
Bh
201,300
8,100
209,400
20,940
230,300
Daun Ceplok Ulir
bulat (60 cm)
Bh
143,800
8,100
151,900
15,190
167,100
Jogja Besar
oval (100 cm)
Bh
287,500
7,500
295,000
29,500
324,500
Jogja Kecil
oval (60 cm)
Bh
184,000
5,000
189,000
18,900
207,900
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
Oval Kecil
oval (30 cm)
Bh
143,800
5,000
148,800
14,880
163,700
Racing
oval (50 cm)
Bh
230,000
8,100
238,100
23,810
261,900
Daun Bintang
oval (50 cm)
Bh
172,500
8,100
180,600
18,060
198,700
Kaligrafi
bulat (70 cm)
Bh
86,300
8,100
94,400
9,440
103,800
Dom Polos Besar
bulat (100 cm)
Bh
575,000
7,500
582,500
58,250
640,800
Dom S
bulat (81 cm)
Bh
460,000
8,100
468,100
46,810
514,900
Dom Bunga
bulat (81 cm)
Bh
460,000
8,100
468,100
46,810
514,900
Dom Mak Lampir
bulat (100 cm)
Bh
575,000
8,100
583,100
58,310
641,400
Daun Matahari
bulat (60 cm)
Bh
402,500
8,100
410,600
41,060
451,700
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
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

56
LOKASI
: PULAU HIRI
SATUAN
NO
MEREK,MODEL/ UKURAN
3
SK 32
SK 40 E
SK 41 E
SK 42 E
SK 43 E
SK 44 E
SK 45 E
SK 51 a
SK 51 b
SK 52 a
SK 52 b
SK 53 a
SK 53 b
SK 55 E
SK 56 E
SK 57 E
SK 58 E
4
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
CR-75/75 ( Panjang 5.80 m )

BR-32/045 ( Panjang 5.80 m)
Staff
Staff
BJLS 0,20 mm
BJLS 0,25 mm
BJLS 0,30 mm
Lembar
Lembar
Lembar
BJLS 0,20 mm
BJLS 0,25 mm
BJLS 0,30 mm
Lembar
Lembar
Lembar
E.
1
BAHAN ATAP
Profil C
Reng
Seng Gelombang

SWG 32" 0,25 mm
SWG 32" 0,25 mm
SWG 30" 0,30 mm
SWG 28" 0,40 mm
5
6

Seng Fiber
Kwalitas Baik
Kwalitas Sedang
Beton
Keramik
Asbes
Genteng Metal
MULTI ROOF
SAKURA ROOF
SURYA ROOF (Pasir)
SUN ROOF
GLOBAL
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
BH
BH
BH
Tebal 2 mm
Tebal 3 mm
( 70 cm x 80 cm )
Tebal 2 mm / 0,22
Tebal 3 mm
Tebal 2 mm / 0,30
Tebal 2 mm
Tebal 3 mm
Tebal 2 mm / 0,25
Tebal 3 mm
Nok Bubungan
Nok
Giga Steel
Span Dek
Nok Span Dek
Giga Steel
Nok Genteng Keramik
Nok Seng
Ratu Bulat
List Plang
Scrup Baja ringan
Scrup Span dek
Foil)
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
M
M
BH
BH
BH
Lembar
buah
buah
M
Roll
HARGA
PASARAN
TERNATE
( Rp )
5
17,300
34,500
17,300
20,100
20,100
23,000
23,000
40,300
51,800
69,000
74,800
74,800
109,300
69,000
50,000
63,300
74,800
54,600
66,100
77,600
66,100
77,600
74,800
97,800
57,500
46,000
45,400
43,100
69,000
40,300
21,900
80,500
74,800
40,300
46,000
97,800
300
600
1,322,500
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
( Rp )
6
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
3,900
30,000
60,000
4,800
4,800
4,800
4,800
4,800
4,800
4,800
4,800
4,800
1,200
1,200
1,200
2,100
2,100
600
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
15,000
3,000
1,500
2,100
2,100
2,100
2,100
30
30
24,000
2,100
( Rp )
7 = ( 5+6 )
21,200
38,400
21,200
24,000
24,000
3,900
26,900
26,900
3,900
3,900
3,900
3,900
44,200
55,700
72,900
78,700
78,700
139,300
129,000
54,800
68,100
79,600
59,400
70,900
82,400
70,900
82,400
4,800
1,200
76,000
1,200
99,900
59,600
46,600
2,100
2,100
47,500
45,200
2,100
71,100
2,100
2,100
2,100
42,400
2,100
2,100
36,900
83,500
76,300
2,100
42,400
48,100
99,900
330
630
24,000
1,324,600
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
8 = ( 7 * 10% )
2,120
3,840
2,120
2,400
2,400
390
2,690
2,690
390
390
390
390
4,420
5,570
7,290
7,870
7,870
13,930
12,900
5,480
6,810
7,960
5,940
7,090
8,240
7,090
8,240
480
120
7,600
120
9,990
5,960
4,660
210
210
4,750
4,520
210
7,110
210
210
210
4,240
210
210
3,690
8,350
7,630
210
4,240
4,810
9,990
33
63
2,400
132,460
( Rp )
9=(7+8)
23,300
42,200
23,300
26,400
26,400
4,300
29,600
29,600
4,300
4,300
4,300
4,300
48,600
61,300
80,200
86,600
86,600
153,200
141,900
60,300
74,900
87,600
65,300
78,000
90,600
78,000
90,600
5,300
1,300
83,600
1,300
109,900
65,600
51,300
2,300
2,300
52,300
49,700
2,300
78,200
2,300
2,300
2,300
46,600
2,300
2,300
40,600
91,900
83,900
2,300
46,600
52,900
109,900
400
700
26,400
1,457,100
57
LOKASI
NO
: PULAU HIRI
MEREK,MODEL/ UKURAN
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
BAHAN LANTAI
#REF!
#REF!
#REF!
#REF!
1.
Tegel PC
#REF!
#REF!
#REF!
3.
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
F.
2.
SATUAN
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
2,400
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
4,800
4,800
480
5,300
Tegel Keramik
ROYAL
#REF!
Abu-abu 20 x 20 Cm
Putih 10 x 20 cm
Dos
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
GARUDA
Putih 30 x 30 cm
Dos
4,800
4,800
480
5,300
WHITE HORSE
Warna 10 x 20 cm
Dos
2,400
2,400
240
2,600
ARWANA
Putih 30 x 30 cm
Dos
66,100
4,800
70,900
7,090
78,000
Putih 40 x 40 cm
Dos
71,900
4,800
76,700
7,670
84,400
Putih 10 x 20 cm
Dos
4,800
4,800
480
5,300
Warna 10 x 20 cm
Dos
72,500
4,800
77,300
7,730
85,000
ASIA
DIAMOND
MASTERINA/ PELICAN
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
Warna 30 x 30 cm
Dos
82,800
4,800
87,600
8,760
96,400
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

58
LOKASI
NO
: PULAU HIRI
MEREK,MODEL/ UKURAN
SATUAN
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
2
MULIA
ESSENZA
IKAD
MILAN
SUPER MILAN
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
Putih 10 x 20 cm
Dos
4,800
4,800
480
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
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
5,300
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
Putih 10 x 20 cm
Dos
4,800
4,800
480
5,300
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
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 muda 40x40 cm
Dos
90,900
4,800
95,700
9,570
105,300
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
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

59
LOKASI
NO
: PULAU HIRI
HERKULES
ACCURA
Granit
G.
1
MEREK,MODEL/ UKURAN
Warna muda 40x40 cm

Warna Tua 40x40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Dos
Dos
Dos
Dos
Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 100 x 100 cm
Warna 1000 x 100 cm
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
10 x 20 cm
10 x 10 cm
Dos
Dos
Tegel Porselin
Marmer
Pabrikan
Alami
BAHAN KACA
Kaca Bening
M2
M2
2 mm Uk. 122 x 75 (127x76)

2 mm Uk. 122 x 75 (127x75)
3 mm Uk. 122 x 152
5 mm Uk. 122 x 152
8 mm Uk. 100 x 200
8 mm Uk. 130 x 240
12 mm Uk. 200 x 300
12 mm Uk. 200 x 310
Kaca Buram
3 mm Uk.120 x 150
Kaca Rayband
3 mm Uk. 122 x 152
5 mm Uk.120 x 150
5 mm Uk. 122 x 152
8 mm Uk. 122 x 152
10 mm Uk. 122 x 152
4
5
SATUAN

Kaca Cermin
Set
2 mm Uk. 122 x 152
3 mm Uk. 122 x 152
3 mm Uk. 122 x 150
5 mm Uk. 200 x 100
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
M2
Lembar
Lembar
Lembar
Lembar
HARGA
PASARAN
TERNATE
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
86,300
92,000
74,800
80,500
69,000
289,800
414,000
258,800
69,000
184,000
287,500
667,000
2,012,500
2,875,000
3,737,500
4,025,000
287,500
143,800
207,000
253,000
69,000
258,800
345,000
862,500
4,800
4,800
2,400
2,400
2,400
2,400
2,400
2,400
2,400
2,400
4,800
4,800
4,800
4,800
2,400
2,400
2,400
4,800
4,800
2,400
2,400
4,800
4,800
4,800
4,800
2,400
4,800
2,400
12,900
12,900
24,000
24,000
26,400
26,400
27,600
27,600
12,900
24,000
24,000
27,000
30,000
4,800
12,900
24,000
24,000
27,000
91,100
96,800
2,400
2,400
2,400
2,400
2,400
2,400
2,400
2,400
79,600
85,300
4,800
4,800
2,400
2,400
2,400
4,800
4,800
2,400
2,400
4,800
73,800
294,600
418,800
2,400
4,800
261,200
81,900
196,900
311,500
691,000
2,038,900
2,901,400
3,765,100
4,052,600
300,400
24,000
167,800
234,000
283,000
4,800
81,900
282,800
369,000
889,500
9,110
9,680
240
240
240
240
240
240
240
240
7,960
8,530
480
480
240
240
240
480
480
240
240
480
7,380
29,460
41,880
240
480
26,120
8,190
19,690
31,150
69,100
203,890
290,140
376,510
405,260
30,040
2,400
16,780
23,400
28,300
480
8,190
28,280
36,900
88,950
100,200
106,500
2,600
2,600
2,600
2,600
2,600
2,600
2,600
2,600
87,600
93,800
5,300
5,300
2,600
2,600
2,600
5,300
5,300
2,600
2,600
5,300
81,200
324,100
460,700
2,600
5,300
287,300
90,100
216,600
342,700
760,100
2,242,800
3,191,500
4,141,600
4,457,900
330,400
26,400
184,600
257,400
311,300
5,300
90,100
311,100
405,900
978,500

60
LOKASI
NO
1
H.
1
2
: PULAU HIRI
2
Cat Kayu / Besi
Politur
5
6
7
Teak Oil
Dumpul Kayu
8
9
Wood Stain
Melamik
Sanding Sealer
10
Minyak Cat
Galfanis
M2
Glotex
Avian
Palatone
Dulux (Interior)
Dulux (Interior)
Dulux (Eksterior)
Dulux (Eksterior)
Mowilex
Altex
Kg
Kg
Kg
Kg
5 Kg
Altex
1 Kg
5 Kg
Ltr
Ltr
Kg
Ltr
Ltr
Kg
Kg
Ltr
Ltr
5 Ltr
1 Ltr
5 Ltr
Tan
Kepala Indian
Avian
Arca
Altex
Impra
Infra
Infra
Infra
Infra
5 Kg
Kg
5 Kg
Thinner A
Thinner A
Afduner
0,5 ltr
1 ltr
0,5 ltr
1 ltr
Matex
5 Kg
25 Kg
5 Kg
5 Kg
20 Kg
5 Kg
25 Kg
2 1/2 Kg
5 Kg
5 Kg
2 1/2 Ltr
2,5 Ltr
20 Ltr
1 Kg
Cat Tembok
Aviatex
Aries
Metrolite
Dulux / ICI
Kimex
Catylac
Alkaly (LUAR)
12
13
Cat Meni Kayu
11
MEREK,MODEL/ UKURAN
SATUAN

Cat Jotun
No Drop
Jotatough
Jotun Gardex
Jotashield
Jotaplast
Strax Matt
Majestic
2,5 Ltr
10 Ltr
1 Ltr
2,5 Ltr
20 Ltr
3,5 Ltr
18 Ltr
2,5 Ltr
1 Ltr
2,5 Ltr
20 Ltr
HARGA
PASARAN
TERNATE
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
5
#REF!
#REF!
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
59,200
61,300
112,700
195,500
164,500
316,300
319,700
235,800
37,400
155,300
59,800
65,600
61,000
63,300
37,400
42,300
71,900
69,000
287,500
69,000
296,700
21,000
32,800
14,700
102,100
400,200
114,000
69,000
172,500
111,300
549,700
184,000
109,300
134,600
1,188,500
171,400
1,132,800
71,900
197,800
921,200
70,200
327,800
2,453,000
132,300
588,800
296,700
2,047,000
33,000
750
750
750
750
750
750
750
750
3,750
750
3,750
750
750
750
750
750
750
750
750
750
3,750
750
3,750
375
750
375
750
3,750
18,750
3,750
3,750
15,000
3,750
18,750
1,875
3,750
3,750
1,875
1,875
15,000
750
1,875
7,500
750
1,875
15,000
1,875
7,500
1,875
750
1,875
15,000
33,000
59,950
62,050
113,450
196,250
165,250
317,050
320,450
236,550
3,750
38,150
159,050
60,550
66,350
61,750
750
64,050
38,150
43,050
72,650
69,750
291,250
69,750
300,450
21,375
33,550
15,075
750
105,850
418,950
117,750
72,750
187,500
115,050
568,450
185,875
113,050
138,350
1,190,375
173,275
1,147,800
72,650
199,675
928,700
70,950
329,675
2,468,000
134,175
596,300
1,875
750
298,575
2,062,000
3,300
5,995
6,205
11,345
19,625
16,525
31,705
32,045
23,655
375
3,815
15,905
6,055
6,635
6,175
75
6,405
3,815
4,305
7,265
6,975
29,125
6,975
30,045
2,138
3,355
1,508
75
10,585
41,895
11,775
7,275
18,750
11,505
56,845
18,588
11,305
13,835
119,038
17,328
114,780
7,265
19,968
92,870
7,095
32,968
246,800
13,418
59,630
188
75
29,858
206,200
36,300
65,900
68,300
124,800
215,900
181,800
348,800
352,500
260,200
4,100
42,000
175,000
66,600
73,000
67,900
800
70,500
42,000
47,400
79,900
76,700
320,400
76,700
330,500
23,500
36,900
16,600
800
116,400
460,800
129,500
80,000
206,300
126,600
625,300
204,500
124,400
152,200
1,309,400
190,600
1,262,600
79,900
219,600
1,021,600
78,000
362,600
2,714,800
147,600
655,900
2,100
800
328,400
2,268,200

61
LOKASI
: PULAU HIRI
NO
MEREK,MODEL/ UKURAN
1
14
2
Plamir Tembok
3
Boyo
15
Cat Atap
16
Lem Seng
17
SATUAN
HARGA
PASARAN
TERNATE
( Rp )
Kuas Rol
18
I.
1
Altex/Yoko
BELMAS
4
5 Kg
25 Kg
5 Kg
5 Kg
Rol
Meter
1 Inc
2 Inc
2,5 Inc
3 Inc
4 Inc
5 Inc
Kuas Lukis
Ukuran Besar
Ukuran Kecil
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
No. 0
No. 1
No. 2
No. 3
No. 100
Lbr
Lbr
Lbr
Lbr
Lbr
Toto Komplet
Bh
Bh
Bh
Bh
Bh
Bh
Bh
BAHAN SANITER
Kloset
Duduk
Jongkok
Washtavel
Bath Up

Toto Komplet
Toto (Warna)
Merk Lain
INA
VITO
TOTO
Merk Lain
INA
TOTO (lengkap)
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
kualitas biasa
TOTO
Hammer
American Style
Diva (170 x 73)cm
Bh
Bh
Bh
Bh
5
54,600
216,200
155,300
115,000
9,200
40,300
28,800
9,000
57,500
69,000
46,000
26,200
9,000
35,500
23,000
9,800
9,800
9,800
9,800
8,100
3,143,800
1,437,500
1,437,500
3,438,300
3,143,800
1,757,400
345,000
287,500
258,800
287,500
330,900
316,300
201,300
1,725,000
1,035,000
575,000
862,500
802,700
917,700
538,200
575,000
4,068,700
3,162,500
3,220,000
-
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
( Rp )
6
3,750
18,750
3,750
3,750
750
750
2,100
375
375
375
375
375
375
375
750
750
188
188
188
188
188
33,000
33,000
33,000
33,000
33,000
21,450
33,000
21,450
21,450
21,450
21,450
21,450
21,450
21,450
21,450
21,450
26,400
26,400
26,400
26,400
26,400
26,400
26,400
26,400
26,400
45,000
45,000
45,000
45,000
26,400
( Rp )
7 = ( 5+6 )
58,350
234,950
159,050
118,750
9,950
41,050
2,100
29,175
9,375
57,875
69,375
46,375
26,575
9,375
36,250
23,750
9,988
9,988
9,988
9,988
8,288
3,176,800
1,470,500
1,470,500
3,471,300
3,176,800
21,450
1,790,400
366,450
308,950
280,250
308,950
352,350
337,750
222,750
21,450
21,450
1,751,400
1,061,400
601,400
888,900
829,100
944,100
564,600
26,400
26,400
620,000
4,113,700
3,207,500
3,265,000
26,400
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
8 = ( 7 * 10% )
5,835
23,495
15,905
11,875
995
4,105
210
2,918
938
5,788
6,938
4,638
2,658
938
3,625
2,375
999
999
999
999
829
317,680
147,050
147,050
347,130
317,680
2,145
179,040
36,645
30,895
28,025
30,895
35,235
33,775
22,275
2,145
2,145
175,140
106,140
60,140
88,890
82,910
94,410
56,460
2,640
2,640
62,000
411,370
320,750
326,500
2,640
9=(7+8)
64,200
258,400
175,000
130,600
10,900
45,200
2,300
32,100
10,300
63,700
76,300
51,000
29,200
10,300
39,900
26,100
11,000
11,000
11,000
11,000
9,100
3,494,500
1,617,600
1,617,600
3,818,400
3,494,500
23,600
1,969,400
403,100
339,800
308,300
339,800
387,600
371,500
245,000
23,600
23,600
1,926,500
1,167,500
661,500
977,800
912,000
1,038,500
621,100
29,000
29,000
682,000
4,525,100
3,528,300
3,591,500
29,000

62
LOKASI
NO
: PULAU HIRI
MEREK,MODEL/ UKURAN
SATUAN
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
316,300
45,000
361,300
36,130
397,400
Hammer Merioian
Bh
8,603,700
45,000
8,648,700
864,870
9,513,600
American Style
Bh
3,105,000
45,000
3,150,000
315,000
3,465,000
26,400
26,400
2,640
29,000
Bh
17,300
375
17,675
1,768
19,400
Bh
15,500
375
15,875
1,588
17,500
Bh
57,300
375
57,675
5,768
63,400
Bh
97,800
375
98,175
9,818
108,000
Bh
249,200
375
249,575
24,958
274,500

Mangkok
Kran Air
Stop Kran
Hand Shower
Bh
32,800
375
33,175
3,318
36,500
Bh
40,300
375
40,675
4,068
44,700
Bh
157,000
375
157,375
15,738
173,100
Bh
40,300
375
40,675
4,068
44,700
Kran Bathtub
Bh
400,200
375
400,575
40,058
440,600
Kran Whastafel
Bh
250,100
375
250,475
25,048
275,500
1/2"
Bh
77,600
375
77,975
7,798
85,800
Bh
4,646,000
3,000
4,649,000
464,900
5,113,900
Bh
4,401,600
3,000
4,404,600
440,460
4,845,100
Kualitas Sedang
Bh
956,800
3,000
959,800
95,980
1,055,800
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
Profil Tank
Bahan Fiberglass
1100 liter
Bh
2,127,500
210,000
2,337,500
233,750
2,571,300
Bahan Stainlees
1100 liter
Bh
5,175,000
210,000
5,385,000
538,500
5,923,500
Bh
586,500
60,000
646,500
64,650
711,200
10
11
( Rp )
( Rp )
Bh
( Rp )
Diva
4
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
TOTO
KEUNTUNGAN
PIHAK III
(10%)
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
Meter
Slang Air
6,900
563
7,463
746
8,200
Meter
6,900
563
7,463
746
8,200
Meter
86,300
563
86,863
8,686
95,500
Biasa Ukuran 1 "
Meter
14,400
900
15,300
1,530
16,800
Biasa Ukuran 2 "
Meter
40,300
1,200
41,500
4,150
45,700
Meter
14,400
563
14,963
1,496
16,500
Meter
17,300
563
17,863
1,786
19,600
Meter
20,100
563
20,663
2,066
22,700
Serat Ukuran 1 "
Meter
40,300
900
41,200
4,120
45,300
Serat Ukuran 2 "
Meter
74,800
1,200
76,000
7,600
83,600
Ulir Ukuran 1 "
Meter
563
563
56
600
Ulir Ukuran 2 "
Meter
2,100
2,100
210
2,300
Ulir Ukuran 2 1/2 "
Meter
Ulir Ukuran 3 "
Meter
1,200
1,200
120
1,300
Spiral Ukuran 1 "
Meter
28,800
900
29,700
2,970
32,700
Spiral Ukuran 2 "
Meter
56,100
1,200
57,300
5,730
63,000
Meter
4,500
4,500
450
5,000
Spiral Ukuran 3 "
Meter
1,800
1,800
180
2,000

63
LOKASI
NO
: PULAU HIRI
1.
Aspal
2.
Solar
3.
Bensin Premium
4.
5.
MEREK,MODEL/ UKURAN
J.
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
#REF!
#REF!
#REF!
#REF!
Ex. Pertamina
Kg
12,700
2,100
14,800
1,480
Esso
Kg
2,100
2,100
210
2,300
Industri
Lt
14,000
1,500
15,500
1,550
17,100
Subsidi
Lt
7,900
1,500
9,400
940
10,300
Industri
Lt
10,900
1,500
12,400
1,240
13,600
Subsidi
Lt
8,400
1,500
9,900
990
10,900
Industri
Lt
14,400
1,500
15,900
1,590
17,500
Subsidi
Lt
2,900
1,500
4,400
440
4,800
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
6x4L
759,000
18,750
777,750
77,775
855,500
6x4L
869,400
18,750
888,150
88,815
977,000
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
Mesrania 2T Super
20 x 1 L
805,000
15,000
820,000
82,000
902,000
20 x 1 L
807,300
15,000
822,300
82,230
904,500
4x5L
736,000
15,000
751,000
75,100
826,100
2 x 10 L
736,000
15,000
751,000
75,100
826,100
Meditran SC-15W/40
4x5L
798,100
15,000
813,100
81,310
894,400
20 x 1 L
885,500
15,000
900,500
90,050
990,600
Meditran SX-15W/40
20 x 1 L
1,115,500
15,000
1,130,500
113,050
1,243,600
6x4L
1,239,200
18,750
1,257,950
125,795
1,383,700
Prima XP 20/50
20 x 1 L
966,000
15,000
981,000
98,100
1,079,100
Prima XP 20/50
6x4L
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
6x4L
1,428,300
18,750
1,447,050
144,705
1,591,800
Rored EPA 90
4x5L
752,100
15,000
767,100
76,710
843,800
Rored EPA 140
4x5L
772,800
15,000
787,800
78,780
866,600
Rored HDA 90
4x5L
857,000
15,000
872,000
87,200
959,200
Rored HDA 140
4x5L
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
6x4L
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
6x4L
1,725,000
18,750
1,743,750
174,375
1,918,100
12 x 1 L
938,400
7,500
945,900
94,590
1,040,500
Fastron 0 W/50
12 x 1 L
2,428,800
7,500
2,436,300
243,630
2,679,900
20 x 1 L
1,380,000
15,000
1,395,000
139,500
1,534,500
6x4L
1,538,700
18,750
1,557,450
155,745
1,713,200
Fastron Techo Synthetic 10w/40 SM 20 x 1 L
1,817,000
15,000
1,832,000
183,200
2,015,200
2,056,200
18,750
2,074,950
207,495
2,282,400
Minyak Tanah
SATUAN
16,300
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
6x1L
334,700
3,750
338,450
33,845
372,300
Enduro Matic
6x1L
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
Enduro Gear Matic
24 x 120 ML
358,800
18,750
377,550
37,755
415,300
Pertamina ATF
20 x 1 L
1,150,000
15,000
1,165,000
116,500
1,281,500
6x4L
572,700
18,750
591,450
59,145
650,600
Pertamina Brake Fluid 300 Ml
24 x 0,30 L
662,400
3,750
666,150
66,615
732,800

64
LOKASI
NO
: PULAU HIRI
SATUAN
MEREK,MODEL/ UKURAN
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
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
209 L
6,874,000
75,000
6,949,000
694,900
7,643,900
Mesrania 2T Super
209 L
7,715,200
75,000
7,790,200
779,020
8,569,200
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
209 L
7,772,900
75,000
7,847,900
784,790
8,632,700
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
178 Kg
7,614,800
67,500
7,682,300
768,230
8,450,500
178 Kg
10,188,900
67,500
10,256,400
1,025,640
11,282,000
178 Kg
10,188,900
67,500
10,256,400
1,025,640
11,282,000
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
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
11,221,000
Salyx 440
209 L
10,125,900
75,000
10,200,900
1,020,090
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
8,967,200
209 L
8,077,000
75,000
8,152,000
815,200
200 L
8,159,300
75,000
8,234,300
823,430
9,057,700
Pertamina ATF
200 L
9,196,600
75,000
9,271,600
927,160
10,198,800
1000 L
210,000
210,000
21,000
231,000
1000 L
210,000
210,000
21,000
231,000
1000 L
210,000
210,000
21,000
231,000
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

65
LOKASI
NO
: PULAU HIRI
SATUAN
MEREK,MODEL/ UKURAN
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
1
6
7.
Gemuk (Grase)
5
#REF!
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
#REF!
#REF!
#REF!
18,750
Pertamina SGX-NL
(178 Kg)
67,500
67,500
6,750
74,300
(178 Kg)
67,500
67,500
6,750
74,300
(178 Kg)
67,500
67,500
6,750
74,300
Pertamina SGX
16 Kg
15,000
15,000
1,500
16,500
8,300
Gas Elpiji
Tabung Baru
12 Kg
7,500
7,500
750
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.
Kusen Almunium
Tebal 4 Inchi
M1
1,552,500
36,000
1,588,500
158,850
1,747,400
Pintu Harmonika
Varia
M2
1,253,500
60,000
1,313,500
131,350
1,444,900
Rolling Door
977,500
60,000
1,037,500
103,750
1,141,300
Lbr
977,500
60,000
1,037,500
103,750
1,141,300

Panel Alumunium Composit + Rangka + Ongkos
Psg
Lemari Alumunium
uk (1m x 1m x 0.4m)
Unit
Vertical Blees
Standard
Deluxe
Karpet Nobel Jawa
Wallpaper
10
Kaca Tampered
36,000
36,000
3,600
39,600
1,552,500
60,000
1,612,500
161,250
1,773,800
M2
80,500
60,000
140,500
14,050
154,600
M2
402,500
60,000
462,500
46,250
508,800
12,000
12,000
1,200
13,200
Import (rol)
12,000
12,000
1,200
13,200
Lokal (rol)
12,000
12,000
1,200
13,200
uk (210cm x 90 cm)
Lbr
3,162,500
60,000
3,222,500
322,250
3,544,800
Lbr
2,875,000
60,000
2,935,000
293,500
3,228,500
uk (210cm x 80 cm)
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
13,200
11
Acesoris
12,000
12,000
1,200
12
- Pas Fitting
12,000
12,000
1,200
13,200
13
Handel
14
Engsel Tanam
Jendela Alumunium
cesment
Pintu KM Alumunium
uk : (2 x 0,8 ) M
Unit
15
Standard
bh
549,700
7,500
557,200
55,720
612,900
bh
862,500
7,500
870,000
87,000
957,000
16
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
7,500
7,500
750
8,300
Rangka Besi Holo
7,500
7,500
750
8,300
Besi Siku + Ram
M2
7,500
7,500
750
8,300
biasa
7,500
7,500
750
8,300
Motif
7,500
7,500
750
8,300
biasa
M2
7,500
7,500
750
8,300
Motif
M2
7,500
7,500
750
8,300
7,500
7,500
750
8,300
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
Dorma/Decson
Set
6,000
6,000
600
6,600
12,000
12,000
1,200
13,200
575,000
60,000
635,000
63,500
698,500
Baik
17

Pintu Baja Lipat
7,500
7,500
750
8,300
Handle Stainlees
bh
819,400
7,500
826,900
82,690
909,600
Door closer
bh
166,800
7,500
174,300
17,430
191,700
Engsel Casement
bh
bh
btg/kg
Pekerjaan Las Besi
Kawat Stainlees
Kawat Biasa

66
LOKASI
NO
: PULAU HIRI
1
18
19
20
MEREK,MODEL/ UKURAN
SATUAN
8 = ( 7 * 10% )
9=(7+8)
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 Sedang I
Set
506,200
2,100
508,300
50,830
559,100
Kualitas Sedang II
Set
458,500
2,100
460,600
46,060
506,700
Kualitas Sedang III
Set
411,200
2,100
413,300
41,330
454,600
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
Kualitas Baik III
Set
764,500
2,100
766,600
76,660
843,300
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
375
375
38
400
101,200
375
101,575
10,158
111,700
stainless
Kuningan
Bh
46,000
375
46,375
4,638
51,000
Biasa
Bh
14,400
375
14,775
1,478
16,300
stainless
Bh
50,000
375
50,375
5,038
55,400
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
Engsel Pintu
Gembok / Kunci Slot
( Rp )
2,100
Engsel Jendela
Kecil
7 = ( 5+6 )
( Rp )
97,800
Grendel
Besar
24
( Rp )
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
Set
Penggantung
Kecil
23
( Rp )
KEUNTUNGAN
PIHAK III
(10%)
Kualitas Sedang I
Kunci pintu 2 Slaag
Besar
22
( Rp )
Kunci pintu 1 Slaag
Kait Angin
21
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
stainless
Bh
210,500
375
210,875
21,088
232,000
Kuningan
Bh
64,400
375
64,775
6,478
71,300
Biasa
Bh
40,300
375
40,675
4,068
44,700
stainless
Bh
140,300
375
140,675
14,068
154,700
Kuningan
Bh
36,200
375
36,575
3,658
40,200
Biasa
Bh
14,400
375
14,775
1,478
16,300
Kecil
Bh
19,000
375
19,375
1,938
21,300
Sedang
Bh
38,900
375
39,275
3,928
43,200
Besar Kualitas II
Bh
64,200
375
64,575
6,458
71,000
Besar Kualitas I
Bh
158,700
375
159,075
15,908
175,000
M.
BAHAN PIPA
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

67
LOKASI
: PULAU HIRI
SATUAN
NO
MEREK,MODEL/ UKURAN
Dia. 1/2 inc

Dia. 3/4 inc
Dia. 1 inc
Dia. 1 1/4 inc
Dia. 1 1/2 inc
Dia. 2 inc
Dia. 2 1/2 inc
Dia. 3 inc
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Dia. 1/2 inc

Dia. 3/4 inc
Dia. 1 inc
Dia. 1 1/4 inc
Dia. 1 1/2 inc
Dia. 2 inc
Staf
Staf
Staf
Staf
Staf
Staf
Dia. 1/2 inc - 4 m

Dia. 3/4 inc - 4 m
Dia. 1 inc
Dia. 2 inc
Dia. 2 1/2 inc
Dia. 3 inc
Dia. 4 inc
Dia. 5 inc
Dia. 6 inc
Dia. 8 inc
Dia. 10 inc
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Dia. 1/2 inc - 4 m

Dia. 3/4 inc - 4 m
Dia. 1 inc - 4 m
Dia. 1 1/4 inc - 4 m
Dia. 2 inc - 4 m
Dia. 2 1/2 inc - 4 m
Dia. 3 inc - 4 m
Dia. 4 inc - 4 m
Dia. 5 inc - 4 m
Dia. 6 inc - 4 m
Dia. 8 inc - 4 m
Dia. 10 inc - 4 m
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Dia. 1/2 inc - 4 m

Dia. 3/4 inc - 4 m
Dia. 1 inc
Dia. 2 inc
Staf
Staf
Staf
Staf
WIPRO
BH
BH
CARMEN / ARCO
BH
HARGA
PASARAN
TERNATE
( Rp )
GIP Medium A
Stainless
2.
M
I
1
PIPA PVC
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
RUCIKA
RUCIKA
RUCIKA
RUCIKA
ALAT PERTUKANGAN
TUKANG BATU
SEKOP
Kualitas Baik
Kualitas sedang
Tanpa gagang
PAHAT
Kualitas Baik
Wipro I"
Kualitas Biasa
Freder I"
4
LINGGIS
BH
BH
BH
BH
5
#REF!
201,300
258,800
402,500
488,800
575,000
776,300
1,006,300
1,265,000
80,500
120,800
166,800
207,000
253,000
333,500
212,800
37,700
48,100
90,300
131,100
178,000
292,100
481,300
678,500
1,137,400
38,000
55,800
75,900
95,500
147,800
240,000
316,800
557,200
43,100
54,600
71,900
178,300
101,200
76,800
74,800
64,200
69,000
51,500
80,500
42,600
86,300
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
3,000
4,800
5,700
6,300
6,900
11,700
12,600
15,000
3,000
4,800
5,700
6,300
6,900
11,700
3,000
4,800
5,700
6,300
6,900
11,700
12,600
15,000
16,500
18,000
3,000
4,800
5,700
6,300
6,900
11,700
12,600
15,000
16,500
18,000
21,000
24,000
3,000
4,800
5,700
6,300
3,000
3,000
3,000
3,000
3,000
3,000
1,500
1,500
3,000
204,300
263,600
408,200
495,100
581,900
788,000
1,018,900
1,280,000
83,500
125,600
172,500
213,300
259,900
345,200
215,800
42,500
53,800
96,600
138,000
189,700
304,700
496,300
695,000
1,155,400
3,000
4,800
5,700
44,300
62,700
87,600
108,100
162,800
256,500
334,800
578,200
24,000
46,100
59,400
77,600
184,600
104,200
79,800
77,800
67,200
72,000
54,500
82,000
44,100
89,300
20,430
26,360
40,820
49,510
58,190
78,800
101,890
128,000
8,350
12,560
17,250
21,330
25,990
34,520
21,580
4,250
5,380
9,660
13,800
18,970
30,470
49,630
69,500
115,540
300
480
570
4,430
6,270
8,760
10,810
16,280
25,650
33,480
57,820
2,400
4,610
5,940
7,760
18,460
10,420
7,980
7,780
6,720
7,200
5,450
8,200
4,410
8,930
224,700
290,000
449,000
544,600
640,100
866,800
1,120,800
1,408,000
91,900
138,200
189,800
234,600
285,900
379,700
237,400
46,800
59,200
106,300
151,800
208,700
335,200
545,900
764,500
1,270,900
3,300
5,300
6,300
48,700
69,000
96,400
118,900
179,100
282,200
368,300
636,000
26,400
50,700
65,300
85,400
203,100
114,600
87,800
85,600
73,900
79,200
60,000
90,200
48,500
98,200
68
LOKASI
NO
: PULAU HIRI
1
5
MEREK,MODEL/ UKURAN
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
#REF!
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
#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
WATERPASS
287,500
2,100
289,600
28,960
318,600
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
BH
239,200
2,100
241,300
24,130
265,400
172,500
2,100
174,600
17,460
192,100
TROFOL

7
SATUAN
PEMOTONG TEGEL
BH
88,600
7,500
96,100
9,610
105,700
Kualitas Baik
Wipro cm 600 b
BH
4,471,200
7,500
4,478,700
447,870
4,926,600
Kualitas Sedang
Wipro Cm 440
BH
978,100
7,500
985,600
98,560
1,084,200
Neptang
Oris 6"
BH
28,800
3,000
31,800
3,180
35,000
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
PAKUWEL
BH
78,200
3,000
81,200
8,120
89,300
II
TUKANG KAYU
NEPTANG
Kualitas Baik
BH
103,500
750
104,250
10,425
114,700
Kualitas Biasa
BH
90,600
750
91,350
9,135
100,500
BH
36,800
750
37,550
3,755
41,300
OBENG
Kualitas Baik
Kualitas Biasa
TOOL KIT
KAPAK
Kualitas Baik
BH
97,800
750
98,550
9,855
108,400
SET
2,328,800
7,500
2,336,300
233,630
2,569,900
Kualitas Baik
BH
124,200
3,000
127,200
12,720
139,900
Kualitas Biasa
BH
78,200
3,000
81,200
8,120
89,300
SKAP MANUAL
BH
3,000
3,000
300
3,300
BOR MANUAL
BH
69,000
3,000
72,000
7,200
79,200
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
UNIT
RYOBY
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
1,380,000
7,500
1,387,500
138,750
1,526,300
GERGAJI LISTRIK
WIPRO HITACI
W 91901
UNIT
931,500
7,500
939,000
93,900
1,032,900
WIPRO
W 9180
UNIT
931,500
7,500
939,000
93,900
1,032,900
UNIT
2,711,100
7,500
2,718,600
271,860
2,990,500
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

69
LOKASI
NO
: PULAU HIRI
MEREK,MODEL/ UKURAN
ROTTER LISTRIK
RYOBI MAKITA
3600 H
MAKTEC
MT 360
WIPRO
W 1090, 6 mm
WIPRO ROTER BESAR
W 1062, 6 mm
WIPRO
W 1121
WIPRO
W 1123
PROHEX
3100 - 002
MAKITA
N 3709
10
SKAP LISTRIK
WIPRO MODEREN
2950
WIPRO HITACI
W 2820
WIPRO MARTEK
W 2821
MAKITA
N 1900 B/ Kp 800
PROHEX
30.90 - 001
11
GURINDA
Kualitas Baik
kualitas sedang I
kualitas sedang II
12
GURINDA LISTRIK
BOSC
GWS 6-100
WIPRO
W 3435
MAKITA
N 9500 N
PROHEX
13
WIPRO
S'
WIPRO
W 150
14
WIPRO
W 4935
RYOBY
BO 4540
PROHEX
3130 - 001
15
SIKU
16
METERAN
3 Meter
wipro
5 Meter
wipro
7.5 Meter
wipro
17
Meter Rol 50 Meter
Kualitas Baik
Kualitas Sedang
18
Meter Rol 100 Meter
Kualitas Baik
Kualitas Sedang
19
GERGAJI KAYU
Wipro 20"
20
GERGAJI BESI
Prohex
21
22
MARTEL/PALU
Kualitas Baik
Kualitas Biasa
SATUAN
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
BH
BH
BH
BH
BH
BH
BH
BH
SET
BH
BH
BH
BH
HARGA
PASARAN
TERNATE
ONGKOS HARGA BELUM

ANGKUT KE
TERMASUK
LOKASI
KEUNTUNGAN
PROYEK
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
#REF!
1,941,000
2,067,700
503,700
1,251,200
1,035,000
517,500
745,200
698,600
2,355,200
3,206,200
2,125,200
676,200
517,500
1,539,400
722,200
952,200
671,000
38,900
40,300
51,800
71,900
90,600
63,300
327,800
112,100
72,500
28,800
17,800
69,000
56,100
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
900
900
900
900
3,000
3,000
3,000
3,000
3,000
3,000
900
2,100
2,100
#REF!
1,948,500
2,075,200
511,200
7,500
7,500
1,258,700
7,500
1,042,500
7,500
525,000
752,700
706,100
2,362,700
7,500
3,213,700
2,132,700
683,700
7,500
525,000
1,546,900
7,500
729,700
959,700
678,500
7,500
7,500
39,800
41,200
52,700
72,800
93,600
66,300
330,800
115,100
75,500
31,800
18,700
71,100
58,200
#REF!
194,850
207,520
51,120
750
750
125,870
750
104,250
750
52,500
75,270
70,610
236,270
750
321,370
213,270
68,370
750
52,500
154,690
750
72,970
95,970
67,850
750
750
3,980
4,120
5,270
7,280
9,360
6,630
33,080
11,510
7,550
3,180
1,870
7,110
5,820
#REF!
2,143,400
2,282,700
562,300
8,300
8,300
1,384,600
8,300
1,146,800
8,300
577,500
828,000
776,700
2,599,000
8,300
3,535,100
2,346,000
752,100
8,300
577,500
1,701,600
8,300
802,700
1,055,700
746,400
8,300
8,300
43,800
45,300
58,000
80,100
103,000
72,900
363,900
126,600
83,100
35,000
20,600
78,200
64,000
WALIKOTA TERNATE
70
LOKASI
: PULAU MOTI
NO
MEREK,MODEL/
UKURAN
SATUAN
1
A
1
Super
50 kg
50 kg
/Kg
2
B
1
3
4
5
6
7
8
BAHAN SEMEN
SEMEN PC
Tonasa
Bosowa
SEMEN WARNA
BOWLING / POT BUNGA
BATU BATA
Tanah Liat
Semen Press
BATU ALAM
Tekstur kasar
Tekstur halus
Tekstur kasar
Tekstur halus
Palimanan 15 X 30
BATU TEMPEL
PAVING STONE
Segi Empat
Segi Tiga
Segi Enam
KANSTEIN
BOWLING (keramik)
BOWLING (beton)
BATU ANGIN
Segi Empat
Uk. 12 x 25 x 8 cm
Uk. 30 x 15
Uk. 10 x 20
Uk. 10 x 20
Uk. 10 x 20
Uk. 10 x 20
20 x 20
10 x 20
10 x 20 (Manual)
10 x 20 (Press)
Uk. Sedang
18 x 70
Bh
Bh
Bh/50 cm
Bh
Bh
Bh
Bh
T = 70 cm,Dia 30 cm
T= 40 cm,Dia 35 cm
Bh
Bh
Dia (3,6 mm x 12 m)
Dia (5,0 mm x 12 m)
Dia (6,7 mm x 12 m)
Dia (8,5 mm x 12 m)
Dia (10,5 mm x 12 m)
Dia (12,3 mm x 12 m)
Dia (14,0 mm x 12 m)
Dia (17,0 mm x 12 m)
Dia (18,2 mm x 12 m)
Dia (19,5 mm x 12 m)
Dia (21,2 mm x 12 m)
Dia (24,2 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (29,5 mm x 12 m)
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
30 x 30
20 x 30
15 x 30
12 x 30
20 x 20
C
1
Bh
Bh
3 mm uk (122 x 244)
20 x40
25 x 40
9
10
11
12
Peti
Peti
Peti (isi 75 Bh)
Peti (isi 55 Bh)
Peti
Peti
Peti
Peti
Peti
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M
Lbr
20 x70
20 x 50

GLASS BLOCK
GEOTEXTILE
FIBERGLASS
POT BUNGA
BAHAN BESI
BESI BETON
Polos "A"
Bh
Bh
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
5
( Rp )
6
( Rp )
7 = ( 5+6 )
( Rp )
8 = ( 7 * 10% )
( Rp )
9=(7+8)
90,900
88,000
19,600
1,700
316,300
316,300
276,000
560,600
258,800
316,300
316,300
287,500
3,100
3,000
2,900
3,100
28,800
74,800
28,800
40,300
11,500
31,100
48,300
97,800
102,400
161,000
178,300
345,000
-
32,000
32,000
2,800
800
1,200
32,000
32,000
32,000
32,000
32,000
32,000
32,000
32,000
32,000
2,800
1,200
1,200
1,200
1,200
1,200
32,000
32,000
32,000
2,800
2,800
2,800
2,800
32,000
32,000
32,000
1,600
1,600
3,200
4,800
6,800
9,200
12,400
14,800
17,200
20,000
22,800
28,000
29,600
30,000
122,900
120,000
22,400
800
2,900
348,300
348,300
308,000
592,600
290,800
348,300
348,300
32,000
32,000
290,300
1,200
4,300
4,200
12,290
12,000
2,240
80
290
34,830
34,830
30,800
59,260
29,080
34,830
34,830
3,200
3,200
29,030
120
430
420
135,200
132,000
24,600
900
3,200
383,100
383,100
338,800
651,900
319,900
383,100
383,100
35,200
35,200
319,300
1,300
4,700
4,600
4,100
4,300
60,800
32,000
32,000
410
430
6,080
3,200
3,200
77,600
31,600
7,760
3,160
4,500
4,700
66,900
35,200
35,200
85,400
34,800
2,800
43,100
280
4,310
32,000
32,000
32,000
13,100
32,700
51,500
102,600
109,200
170,200
190,700
14,800
17,200
365,000
22,800
28,000
29,600
30,000
3,200
3,200
3,200
1,310
3,270
5,150
10,260
10,920
17,020
19,070
1,480
1,720
36,500
2,280
2,800
2,960
3,000

3,100
47,400
35,200
35,200
35,200
14,400
36,000
56,700
112,900
120,100
187,200
209,800
16,300
18,900
401,500
25,100
30,800
32,600
33,000
71
LOKASI
: PULAU MOTI
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
KEUNTUNGAN
PIHAK III
(10%)
NO
MEREK,MODEL/
UKURAN
SATUAN
Dia (3,6 mm x 10 m)
Staf
1,600
1,600
160
1,800
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
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
/Kg
25,900
2,800
28,700
2,870
31,600
Polos "B"
Ulir
KAWAT
Bronjong
Nyamuk
Plastik PVC
Ayakan Kecil
Duri
3
28,800
2,800
31,600
3,160
34,800
201,300
32,000
233,300
23,330
256,600
/Kg
28,800
2,800
31,600
3,160
34,800
/M
37,400
1,200
38,600
3,860
42,500
/M
28,800
1,200
30,000
3,000
33,000
/M
109,300
1,200
110,500
11,050
121,600
/ ROL
132,300
32,000
164,300
16,430
180,700
Kg
17,300
2,800
20,100
2,010
22,100
Kg
23,000
2,800
25,800
2,580
28,400
PAKU
Paku Campuran
5 cm s/d 15 cm
Paku Tripleks
Paku Seng
Paku Beton
4
/M
ROL
Kg
28,800
2,800
31,600
3,160
34,800
DOS
86,300
2,800
89,100
8,910
98,000
Kg
17,300
2,800
20,100
2,010
22,100
DOS
25,900
2,800
28,700
2,870
31,600
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

72
LOKASI
: PULAU MOTI
NO
MEREK,MODEL/
UKURAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
KEUNTUNGAN
PIHAK III
(10%)
BESI STRIP
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
92,000
1,600
93,600
9,360
103,000
BESI SIKU
30.30.3 (TPS)
btg
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
MUR
1/2
pcs
46,000
2,800
48,800
4,880
53,700
BAUT
ukuran 25
pcs
40,300
2,800
43,100
4,310
47,400
ANGKER
1/2
Kg
2,800
2,800
280
3,100
D.
BAHAN LANGIT-LANGIT
Teakwood
3
4
5
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
Tripleks
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
4,000
136,300
13,630
149,900

3 mm
Lembar
132,300
-
3 mm Uk 122x244 Cm
Lembar
138,000
4,000
142,000
14,200
156,200
120,800
4,000
124,800
12,480
137,300
Uk 122x244 Cm
Lembar
97,800
6,000
103,800
10,380
114,200
97,800
10,000
107,800
10,780
118,600
Tripleks Melamin
Hard Board
Eternit
Asbes Plat Harflex
Uk 100x100 Cm
3 mm Uk 200x100 Cm
Lembar
Lembar
GYPSUM
Lembar
Papan Gypsum
9 mm
Cornis CA 15
20 Kg
138,000
10,800
148,800
14,880
163,700
Casting A Plus
20 Kg
Sak
138,000
12,800
150,800
15,080
165,900
Casting SGP
40 Kg
Sak
212,800
26,800
239,600
23,960
263,600
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

73
LOKASI
NO
: PULAU MOTI
1
9
10
MEREK,MODEL/
UKURAN
SATUAN
PROFIL GYPSUM
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
5
-
Polos Gubernur B
15 cm
Staff
Polos Manado
10 cm
Polos Sofifi
12 cm
Polos S
8 = ( 7 * 10% )
9=(7+8)
34,500
10,000
44,500
4,450
49,000
Staff
10,000
10,000
1,000
11,000
Staff
31,600
10,800
42,400
4,240
46,600
12 cm
Staff
28,800
10,800
39,600
3,960
43,600
Polos Bela
8 cm
Staff
25,300
10,800
36,100
3,610
39,700
Piano Kecil
8 cm
Staff
28,800
6,667
35,467
3,547
39,000
Piano Besar
12 cm
Staff
34,500
10,000
44,500
4,450
49,000
Piala Kecil
10 cm
Staff
23,000
6,667
29,667
2,967
32,600
Piala Besar
15 cm
Staff
34,500
10,000
44,500
4,450
49,000
Pita Kecil
12 cm
Staff
31,600
6,667
38,267
3,827
42,100
Pita Besar
15 cm
Staff
34,500
10,000
44,500
4,450
49,000
Lidah Buaya
10 cm
Staff
31,600
10,800
42,400
4,240
46,600
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
Lowo Piano
10 cm
Staff
28,800
10,800
39,600
3,960
43,600
Lowo Kecil
10 cm
Staff
25,900
6,667
32,567
3,257
35,800
Lowo Besar
20 cm
Staff
40,300
10,000
50,300
5,030
55,300
Bawang
10 cm
Staff
25,900
10,800
36,700
3,670
40,400
Bunga Kali
15 cm
Staff
31,600
10,800
42,400
4,240
46,600
Bunga Sepasi Polos
15 cm
Staff
40,300
10,800
51,100
5,110
56,200
Samosir
18 cm
Staff
40,300
10,800
51,100
5,110
56,200
Sawi Kecil
8 cm
Staff
28,800
6,667
35,467
3,547
39,000
Sawi Besar
14 cm
Staff
34,500
10,000
44,500
4,450
49,000
Duplak Kecil
10 cm
Staff
34,500
6,667
41,167
4,117
45,300
Duplak Besar
12 cm
Staff
46,000
10,000
56,000
5,600
61,600
Gelombang Ombak
15 cm
Staff
28,800
10,800
39,600
3,960
43,600
40 cm
Staff
63,300
10,800
74,100
7,410
81,500
Rasing Besar
15 cm
Staff
46,000
10,000
56,000
5,600
61,600
Cengkeh
8 cm
Staff
23,000
10,800
33,800
3,380
37,200
Kipas Kecil
10 cm
Staff
28,800
6,667
35,467
3,547
39,000
Kipas Besar
15 cm
Staff
34,500
10,000
44,500
4,450
49,000
Kangkung Kecil
10 cm
Staff
28,800
6,667
35,467
3,547
39,000
Kangkung Besar
15 cm
Staff
34,500
10,000
44,500
4,450
49,000
Kepiting
12 cm
Staff
10,800
10,800
1,080
11,900
Mawar Besar
40 cm
Staff
63,300
10,000
73,300
7,330
80,600
10 cm
Staff
23,000
6,667
29,667
2,967
32,600
15 cm
Staff
34,500
10,000
44,500
4,450
49,000
Lingkaran Bulat
10 cm
Staff
46,000
10,800
56,800
5,680
62,500

Kangkung Besar
10 cm
Staff
16,100
10,000
26,100
2,610
28,700
Kangkung Kecil
8 cm
Staff
15,000
6,667
21,667
2,167
23,800
Kacang Atom
5 cm
Staff
13,800
6,667
20,467
2,047
22,500
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
Salur Kecil
5 cm
Staff
13,800
6,667
20,467
2,047
22,500
Salur Besar
5 cm
Staff
15,000
6,667
21,667
2,167
23,800
Semanggi
5 cm
Staff
16,100
10,000
26,100
2,610
28,700
Daun Ulir
4 cm
Staff
15,000
6,667
21,667
2,167
23,800
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
Polos Besar
4 cm
Staff
31,600
10,000
41,600
4,160
45,800
Polos Kecil
3 cm
Staff
23,000
6,667
29,667
2,967
32,600
Daun Siri
4 cm
Staff
15,000
6,667
21,667
2,167
23,800

74
LOKASI
: PULAU MOTI
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
KEUNTUNGAN
PIHAK III
(10%)
NO
MEREK,MODEL/
UKURAN
SATUAN
36
36
Daun Sawi Kecil
bulat (50 cm)
Bh
115,000
6,667
121,667
12,167
133,800
Daun Sawi Sedang
bulat (40 cm)
Bh
172,500
10,800
183,300
18,330
201,600
Daun Sawi Kecil
bulat (40 cm)
Bh
115,000
10,000
125,000
12,500
137,500
Merak Besar
bulat (80 cm)
Bh
201,300
10,000
211,300
21,130
232,400
Merak Kecil
bulat (60 cm)
Bh
115,000
6,667
121,667
12,167
133,800
Merak Oval
oval (60 cm)
Bh
201,300
10,800
212,100
21,210
233,300
Daun Ceplok Ulir
bulat (60 cm)
Bh
143,800
10,800
154,600
15,460
170,100
Jogja Besar
oval (100 cm)
Bh
287,500
10,000
297,500
29,750
327,300
Jogja Kecil
oval (60 cm)
Bh
184,000
6,667
190,667
19,067
209,700
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
Oval Kecil
oval (30 cm)
Bh
143,800
6,667
150,467
15,047
165,500
Racing
oval (50 cm)
Bh
230,000
10,800
240,800
24,080
264,900
Daun Bintang
oval (50 cm)
Bh
172,500
10,800
183,300
18,330
201,600
Kaligrafi
bulat (70 cm)
Bh
86,300
10,800
97,100
9,710
106,800
Dom Polos Besar
bulat (100 cm)
Bh
575,000
10,000
585,000
58,500
643,500
Dom S
bulat (81 cm)
Bh
460,000
10,800
470,800
47,080
517,900
Dom Bunga
bulat (81 cm)
Bh
460,000
10,800
470,800
47,080
517,900
Dom Mak Lampir
bulat (100 cm)
Bh
575,000
10,800
585,800
58,580
644,400
Daun Matahari
bulat (60 cm)
Bh
402,500
10,800
413,300
41,330
454,600
11
12
13
MATA LAMPU GYPSUM
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
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

75
LOKASI
: PULAU MOTI
NO
E.
1
BAHAN ATAP
Profil C
Reng
Seng Gelombang
MEREK,MODEL/
UKURAN
SATUAN
3
SK 32
SK 40 E
SK 41 E
SK 42 E
SK 43 E
SK 44 E
SK 45 E
SK 51 a
SK 51 b
SK 52 a
SK 52 b
SK 53 a
SK 53 b
SK 55 E
SK 56 E
SK 57 E
SK 58 E
4
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
CR-75/75 ( Panjang 5.80 m )

BR-32/045 ( Panjang 5.80 m)
Staff
Staff
BJLS 0,20 mm
BJLS 0,25 mm
BJLS 0,30 mm
Lembar
Lembar
Lembar
BJLS 0,20 mm
BJLS 0,25 mm
BJLS 0,30 mm
Lembar
Lembar
Lembar

SWG 32" 0,25 mm
SWG 32" 0,25 mm
SWG 30" 0,30 mm
SWG 28" 0,40 mm
5
6

Seng Fiber
Kwalitas Baik
Kwalitas Sedang
Beton
Keramik
Asbes
Genteng Metal
MULTI ROOF
SAKURA ROOF
SURYA ROOF (Pasir)
SUN ROOF
GLOBAL
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
BH
BH
BH
Tebal 2 mm
Tebal 3 mm
( 70 cm x 80 cm )
Tebal 2 mm / 0,22
Tebal 3 mm
Tebal 2 mm / 0,30
Tebal 2 mm
Tebal 3 mm
Tebal 2 mm / 0,25
Tebal 3 mm
Nok Bubungan
Nok
Giga Steel
Span Dek
Nok Span Dek
Giga Steel
Nok Genteng Keramik
Nok Seng
Ratu Bulat
List Plang
Scrup Baja ringan
Scrup Span dek
Foil)
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
M
M
BH
BH
BH
Lembar
buah
buah
M
Roll
HARGA
PASARAN
TERNATE
( Rp )
5
17,300
34,500
17,300
20,100
20,100
23,000
23,000
40,300
51,800
69,000
74,800
74,800
109,300
69,000
50,000
63,300
74,800
54,600
66,100
77,600
66,100
77,600
74,800
97,800
57,500
46,000
45,400
43,100
69,000
40,300
21,900
80,500
74,800
40,300
46,000
97,800
300
600
1,322,500
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
6
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
5,200
40,000
80,000
6,400
6,400
6,400
6,400
6,400
6,400
6,400
6,400
6,400
1,600
1,600
1,600
2,800
2,800
800
2,800
2,800
2,800
2,800
2,800
2,800
2,800
2,800
2,800
2,800
2,800
2,800
20,000
4,000
2,000
2,800
2,800
2,800
2,800
40
40
32,000
2,800
( Rp )
7 = ( 5+6 )
22,500
39,700
22,500
25,300
25,300
5,200
28,200
28,200
5,200
5,200
5,200
5,200
45,500
57,000
74,200
80,000
80,000
-
( Rp )
8 = ( 7 * 10% )
2,250
3,970
2,250
2,530
2,530
520
2,820
2,820
520
520
520
520
4,550
5,700
7,420
8,000
8,000
-
( Rp )
9=(7+8)
24,800
43,700
24,800
27,800
27,800
5,700
31,000
31,000
5,700
5,700
5,700
5,700
50,100
62,700
81,600
88,000
88,000
-
149,300
149,000
56,400
69,700
81,200
14,930
14,900
5,640
6,970
8,120
61,000
72,500
84,000
6,100
7,250
8,400
72,500
84,000
6,400
1,600
76,400
1,600
100,600
60,300
-
7,250
8,400
640
160
7,640
160
10,060
6,030
-
46,800
2,800
2,800
48,200
45,900
2,800
71,800
2,800
2,800
2,800
43,100
2,800
2,800
41,900
84,500
76,800
2,800
43,100
48,800
100,600
4,680
280
280
4,820
4,590
280
7,180
280
280
280
4,310
280
280
4,190
8,450
7,680
280
4,310
4,880
10,060
164,200
163,900
62,000
76,700
89,300
67,100
79,800
92,400
79,800
92,400
7,000
1,800
84,000
1,800
110,700
66,300
51,500
3,100
3,100
53,000
50,500
3,100
79,000
3,100
3,100
3,100
47,400
3,100
3,100
46,100
93,000
84,500
3,100
47,400
53,700
110,700
340
640
32,000
1,325,300
34
64
3,200
132,530
400
700
35,200
1,457,800
76
LOKASI
NO
: PULAU MOTI
MEREK,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
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
F.
BAHAN LANTAI
1.
Tegel PC
2.
3.
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
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
6,400
6,400
640
7,000
Tegel Keramik
ROYAL
Putih 10 x 20 cm
Dos
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
GARUDA
Putih 30 x 30 cm
Dos
6,400
6,400
640
7,000
WHITE HORSE
Warna 10 x 20 cm
Dos
3,200
3,200
320
3,500
ARWANA
Putih 30 x 30 cm
Dos
66,100
6,400
72,500
7,250
79,800
Putih 40 x 40 cm
Dos
71,900
6,400
78,300
7,830
86,100
Putih 10 x 20 cm
Dos
6,400
6,400
640
7,000
Warna 10 x 20 cm
Dos
72,500
6,400
78,900
7,890
86,800
ASIA
DIAMOND
MASTERINA/ PELICAN
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 30 x 30 cm
Dos
82,800
6,400
89,200
8,920
98,100
Putih 10 x 20 cm
Dos
62,100
3,200
65,300
6,530
71,800
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos

77
LOKASI
NO
: PULAU MOTI
MEREK,MODEL/
UKURAN
2
MULIA
ESSENZA
IKAD
MILAN
SUPER MILAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
Putih 10 x 20 cm
Dos
5
-
6,400
6,400
8 = ( 7 * 10% )
640
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
Putih 10 x 20 cm
Dos
3,200
3,200
320
3,500
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
7,000
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
Putih 10 x 20 cm
Dos
6,400
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
6,400
640
7,000
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
6,400
6,400
640
7,000
Putih 10 x 20 cm
Dos
3,200
3,200
320
3,500
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 muda 40x40 cm
Dos
90,900
6,400
97,300
9,730
107,000
Warna Tua 40x40 cm
Dos
89,700
6,400
96,100
9,610
105,700
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
Putih 10 x 20 cm
Dos
3,200
3,200
320
3,500
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

78
LOKASI
NO
: PULAU MOTI
HERKULES
ACCURA
Granit
G.
1
MEREK,MODEL/
UKURAN
Warna muda 40x40 cm

Warna Tua 40x40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Dos
Dos
Dos
Dos
Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 100 x 100 cm
Warna 1000 x 100 cm
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
10 x 20 cm
10 x 10 cm
Dos
Dos
Tegel Porselin
Marmer
Pabrikan
Alami
BAHAN KACA
Kaca Bening
M2
M2
2 mm Uk. 122 x 75 (127x76)

2 mm Uk. 122 x 75 (127x75)
3 mm Uk. 122 x 152
5 mm Uk. 122 x 152
8 mm Uk. 100 x 200
8 mm Uk. 130 x 240
12 mm Uk. 200 x 300
12 mm Uk. 200 x 310
Kaca Buram
3 mm Uk.120 x 150
Kaca Rayband
3 mm Uk. 122 x 152
5 mm Uk.120 x 150
5 mm Uk. 122 x 152
8 mm Uk. 122 x 152
10 mm Uk. 122 x 152
4
5
SATUAN

Kaca Cermin
Set
2 mm Uk. 122 x 152
3 mm Uk. 122 x 152
3 mm Uk. 122 x 150
5 mm Uk. 200 x 100
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
M2
Lembar
Lembar
Lembar
Lembar
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
86,300
92,000
74,800
80,500
69,000
289,800
414,000
258,800
69,000
184,000
287,500
667,000
2,012,500
2,875,000
3,737,500
4,025,000
287,500
143,800
207,000
253,000
69,000
258,800
345,000
862,500
6,400
6,400
3,200
3,200
3,200
3,200
3,200
3,200
3,200
3,200
6,400
6,400
6,400
6,400
3,200
3,200
3,200
6,400
6,400
3,200
3,200
6,400
6,400
6,400
6,400
3,200
6,400
3,200
17,200
17,200
32,000
32,000
35,200
35,200
36,800
36,800
17,200
32,000
32,000
36,000
40,000
6,400
17,200
32,000
32,000
36,000
92,700
98,400
9,270
9,840
3,200
3,200
3,200
3,200
3,200
3,200
3,200
3,200
81,200
86,900
6,400
320
320
320
320
320
320
320
320
8,120
8,690
640
6,400
3,200
3,200
3,200
6,400
6,400
3,200
3,200
6,400
75,400
640
320
320
320
640
640
320
320
640
7,540
296,200
420,400
29,620
42,040
3,200
6,400
262,000
320
640
26,200
86,200
201,200
319,500
699,000
2,047,700
2,910,200
3,774,300
4,061,800
304,700
32,000
175,800
243,000
293,000
8,620
20,120
31,950
69,900
204,770
291,020
377,430
406,180
30,470
3,200
17,580
24,300
29,300
6,400
86,200
290,800
377,000
898,500
640
8,620
29,080
37,700
89,850
9=(7+8)
102,000
108,200
3,500
3,500
3,500
3,500
3,500
3,500
3,500
3,500
89,300
95,600
7,000
7,000
3,500
3,500
3,500
7,000
7,000
3,500
3,500
7,000
82,900
325,800
462,400
3,500
7,000
288,200
94,800
221,300
351,500
768,900
2,252,500
3,201,200
4,151,700
4,468,000
335,200
35,200
193,400
267,300
322,300
7,000
94,800
319,900
414,700
988,400

79
LOKASI
NO
1
H.
1
2
: PULAU MOTI
2
Cat Kayu / Besi
Galfanis
M2
Glotex
Avian
Palatone
Dulux (Interior)
Dulux (Interior)
Dulux (Eksterior)
Dulux (Eksterior)
Mowilex
Altex
Kg
Kg
Kg
Kg
5 Kg
Altex
1 Kg
5 Kg
Ltr
Ltr
Kg
Ltr
Ltr
Kg
Kg
Ltr
Ltr
5 Ltr
1 Ltr
5 Ltr
Politur
5
6
7
Teak Oil
Dumpul Kayu
8
9
Wood Stain
Melamik
Sanding Sealer
10
Minyak Cat
Tan
Kepala Indian
Avian
Arca
Altex
Impra
Infra
Infra
Infra
Infra
Thinner A
Thinner A
Afduner
0,5 ltr
1 ltr
0,5 ltr
1 ltr
Matex
5 Kg
25 Kg
5 Kg
5 Kg
20 Kg
5 Kg
25 Kg
2 1/2 Kg
5 Kg
5 Kg
2 1/2 Ltr
2,5 Ltr
20 Ltr
1 Kg
Cat Tembok
Aviatex
Aries
Metrolite
Dulux / ICI
Kimex
Catylac
Alkaly (LUAR)
12
13
5 Kg
Kg
5 Kg
Cat Meni Kayu
11
MEREK,MODEL/
UKURAN
SATUAN

Cat Jotun
No Drop
Jotatough
Jotun Gardex
Jotashield
Jotaplast
Strax Matt
Majestic
2,5 Ltr
10 Ltr
1 Ltr
2,5 Ltr
20 Ltr
3,5 Ltr
18 Ltr
2,5 Ltr
1 Ltr
2,5 Ltr
20 Ltr
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
59,200
61,300
112,700
195,500
164,500
316,300
319,700
235,800
37,400
155,300
59,800
65,600
61,000
63,300
37,400
42,300
71,900
69,000
287,500
69,000
296,700
21,000
32,800
14,700
102,100
400,200
114,000
69,000
172,500
111,300
549,700
184,000
109,300
134,600
1,188,500
171,400
1,132,800
71,900
197,800
921,200
70,200
327,800
2,453,000
132,300
588,800
296,700
2,047,000
44,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
5,000
1,000
5,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
5,000
1,000
5,000
500
1,000
500
1,000
5,000
25,000
5,000
5,000
20,000
5,000
25,000
2,500
5,000
5,000
2,500
2,500
20,000
1,000
2,500
10,000
1,000
2,500
20,000
2,500
10,000
2,500
1,000
2,500
20,000
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
44,000
4,400
60,200
62,300
113,700
196,500
165,500
317,300
320,700
236,800
5,000
6,020
6,230
11,370
19,650
16,550
31,730
32,070
23,680
500
38,400
160,300
60,800
66,600
62,000
1,000
64,300
38,400
43,300
72,900
70,000
292,500
70,000
301,700
21,500
33,800
15,200
1,000
107,100
425,200
119,000
74,000
192,500
116,300
574,700
186,500
114,300
139,600
1,191,000
173,900
1,152,800
72,900
3,840
16,030
6,080
6,660
6,200
100
6,430
3,840
4,330
7,290
7,000
29,250
7,000
30,170
2,150
3,380
1,520
100
10,710
42,520
11,900
7,400
19,250
11,630
57,470
18,650
11,430
13,960
119,100
17,390
115,280
7,290
200,300
931,200
71,200
330,300
2,473,000
134,800
598,800
2,500
1,000
299,200
2,067,000
20,030
93,120
7,120
33,030
247,300
13,480
59,880
250
100
29,920
206,700
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
48,400
66,200
68,500
125,100
216,200
182,100
349,000
352,800
260,500
5,500
42,200
176,300
66,900
73,300
68,200
1,100
70,700
42,200
47,600
80,200
77,000
321,800
77,000
331,900
23,700
37,200
16,700
1,100
117,800
467,700
130,900
81,400
211,800
127,900
632,200
205,200
125,700
153,600
1,310,100
191,300
1,268,100
80,200
220,300
1,024,300
78,300
363,300
2,720,300
148,300
658,700
2,800
1,100
329,100
2,273,700

80
LOKASI
NO
: PULAU MOTI
1
14
15
16
17
Cat Atap
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
Boyo
5 Kg
54,600
5,000
59,600
5,960
65,600
25 Kg
216,200
25,000
241,200
24,120
265,300
Altex/Yoko
5 Kg
155,300
5,000
160,300
16,030
176,300
BELMAS
5 Kg
115,000
5,000
120,000
12,000
132,000
Rol
9,200
1,000
10,200
1,020
11,200
Meter
40,300
1,000
41,300
4,130
45,400
2,800
2,800
280
3,100
28,800
500
29,300
2,930
32,200
Plamir Tembok
Lem Seng
Kuas Rol
18
MEREK,MODEL/
UKURAN
SATUAN
1 Inc
Bh
9=(7+8)
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
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
Kloset
Duduk
Toto Komplet
Bh
3,143,800
44,000
3,187,800
318,780
3,506,600
Bh
1,437,500
44,000
1,481,500
148,150
1,629,700
Bh
1,437,500
44,000
1,481,500
148,150
1,629,700
Toto Komplet
Bh
3,438,300
44,000
3,482,300
348,230
3,830,500
Bh
3,143,800
44,000
3,187,800
318,780
3,506,600
Bh
28,600
28,600
2,860
31,500
Bh
1,757,400
44,000
1,801,400
180,140
1,981,500
Jongkok
Toto (Warna)
Bh
345,000
28,600
373,600
37,360
411,000
Merk Lain
Bh
287,500
28,600
316,100
31,610
347,700
INA
Bh
258,800
28,600
287,400
28,740
316,100
VITO
Bh
287,500
28,600
316,100
31,610
347,700
Bh
330,900
28,600
359,500
35,950
395,500

TOTO
Bh
316,300
28,600
344,900
34,490
379,400
Merk Lain
Bh
201,300
28,600
229,900
22,990
252,900
Bh
28,600
28,600
2,860
31,500
Bh
28,600
28,600
2,860
31,500
Bh
1,725,000
35,200
1,760,200
176,020
1,936,200
Bh
1,035,000
35,200
1,070,200
107,020
1,177,200
Bh
575,000
35,200
610,200
61,020
671,200
Bh
862,500
35,200
897,700
89,770
987,500
Bh
802,700
35,200
837,900
83,790
921,700
917,700
35,200
952,900
95,290
1,048,200

2
INA
Washtavel
TOTO (lengkap)
Bh
538,200
35,200
573,400
57,340
630,700
Bh
35,200
35,200
3,520
38,700
Bh
35,200
35,200
3,520
38,700
575,000
60,000
635,000
63,500
698,500
Bath Up
kualitas biasa
TOTO
Bh
4,068,700
60,000
4,128,700
412,870
4,541,600
Hammer
Bh
3,162,500
60,000
3,222,500
322,250
3,544,800
American Style
Bh
3,220,000
60,000
3,280,000
328,000
3,608,000
Diva (170 x 73)cm
Bh
35,200
35,200
3,520
38,700

81
LOKASI
NO
: PULAU MOTI
MEREK,MODEL/
UKURAN
SATUAN
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
316,300
60,000
376,300
37,630
413,900
Hammer Merioian
Bh
8,603,700
60,000
8,663,700
866,370
9,530,100
American Style
Bh
3,105,000
60,000
3,165,000
316,500
3,481,500
35,200
35,200
3,520
38,700
Bh
17,300
500
17,800
1,780
19,600
Bh
15,500
500
16,000
1,600
17,600
Bh
57,300
500
57,800
5,780
63,600
Bh
97,800
500
98,300
9,830
108,100
Bh
249,200
500
249,700
24,970
274,700

Mangkok
Kran Air
Stop Kran
Hand Shower
Ukuran Kecil / WC
Bh
32,800
500
33,300
3,330
36,600
Bh
40,300
500
40,800
4,080
44,900
Bh
157,000
500
157,500
15,750
173,300
Bh
40,300
500
40,800
4,080
44,900
Kran Bathtub
Bh
400,200
500
400,700
40,070
440,800
Kran Whastafel
Bh
250,100
500
250,600
25,060
275,700
1/2"
Bh
77,600
500
78,100
7,810
85,900
Bh
4,646,000
4,000
4,650,000
465,000
5,115,000
Bh
4,401,600
4,000
4,405,600
440,560
4,846,200
Kualitas Sedang
Bh
956,800
4,000
960,800
96,080
1,056,900
Kualitas Baik I
Bh
222,600
3,000
225,600
22,560
248,200
Kualitas Baik II
Bh
139,700
3,000
142,700
14,270
157,000
Kualitas Sedang
Bh
75,000
3,000
78,000
7,800
85,800
Profil Tank
Bahan Fiberglass
1100 liter
Bh
2,127,500
280,000
2,407,500
240,750
2,648,300
Bahan Stainlees
1100 liter
Bh
5,175,000
280,000
5,455,000
545,500
6,000,500
Bh
586,500
80,000
666,500
66,650
733,200
10
11
KEUNTUNGAN
PIHAK III
(10%)
Bh
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
Diva
ONGKOS
ANGKUT KE
LOKASI
PROYEK
TOTO
HARGA
PASARAN
TERNATE
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
Meter
Slang Air
6,900
750
7,650
765
8,400
Meter
6,900
750
7,650
765
8,400
Meter
86,300
750
87,050
8,705
95,800
Biasa Ukuran 1 "
Meter
14,400
1,200
15,600
1,560
17,200
Biasa Ukuran 2 "
Meter
40,300
1,600
41,900
4,190
46,100
Meter
14,400
750
15,150
1,515
16,700
Meter
17,300
750
18,050
1,805
19,900
Meter
20,100
750
20,850
2,085
22,900
Serat Ukuran 1 "
Meter
40,300
1,200
41,500
4,150
45,700
Serat Ukuran 2 "
Meter
74,800
1,600
76,400
7,640
84,000
Ulir Ukuran 1 "
Meter
750
750
75
800
Ulir Ukuran 2 "
Meter
2,800
2,800
280
3,100
Ulir Ukuran 2 1/2 "
Meter
Ulir Ukuran 3 "
Meter
1,600
1,600
160
1,800
Spiral Ukuran 1 "
Meter
28,800
1,200
30,000
3,000
33,000
Spiral Ukuran 2 "
Meter
56,100
1,600
57,700
5,770
63,500
Meter
6,000
6,000
600
6,600
Spiral Ukuran 3 "
Meter
2,400
2,400
240
2,600

82
LOKASI
NO
: PULAU MOTI
MEREK,MODEL/
UKURAN
SATUAN
J.
1.
Aspal
Ex. Pertamina
Kg
Esso
2.
Solar
Industri
Subsidi
3.
Bensin Premium
Industri
4.
5.
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
12,700
2,800
15,500
1,550
17,100
Kg
2,800
2,800
280
3,100
Lt
14,000
2,000
16,000
1,600
17,600
Lt
7,900
2,000
9,900
990
10,900
Lt
10,900
2,000
12,900
1,290
14,200
Subsidi
Lt
8,400
2,000
10,400
1,040
11,400
Industri
Lt
14,400
2,000
16,400
1,640
18,000
Subsidi
Lt
2,900
2,000
4,900
490
5,400
Top One SAE 30 - 40
Lt
2,800
2,800
280
3,100
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
6x4L
759,000
25,000
784,000
78,400
862,400
6x4L
869,400
25,000
894,400
89,440
983,800
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
Mesrania 2T Super
20 x 1 L
805,000
20,000
825,000
82,500
907,500
20 x 1 L
807,300
20,000
827,300
82,730
910,000
4x5L
736,000
20,000
756,000
75,600
831,600
2 x 10 L
736,000
20,000
756,000
75,600
831,600
Meditran SC-15W/40
4x5L
798,100
20,000
818,100
81,810
899,900
20 x 1 L
885,500
20,000
905,500
90,550
996,100
Meditran SX-15W/40
20 x 1 L
1,115,500
20,000
1,135,500
113,550
1,249,100
6x4L
1,239,200
25,000
1,264,200
126,420
1,390,600
Prima XP 20/50
20 x 1 L
966,000
20,000
986,000
98,600
1,084,600
Prima XP 20/50
6x4L
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
6x4L
1,428,300
25,000
1,453,300
145,330
1,598,600
Rored EPA 90
4x5L
752,100
20,000
772,100
77,210
849,300
Rored EPA 140
4x5L
772,800
20,000
792,800
79,280
872,100
Rored HDA 90
4x5L
857,000
20,000
877,000
87,700
964,700
Rored HDA 140
4x5L
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
6x4L
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
6x4L
1,725,000
25,000
1,750,000
175,000
1,925,000
12 x 1 L
938,400
10,000
948,400
94,840
1,043,200
Fastron 0 W/50
12 x 1 L
2,428,800
10,000
2,438,800
243,880
2,682,700
Fastron Techo Synthetic 15w/50 20 x 1 L
1,380,000
20,000
1,400,000
140,000
1,540,000
1,538,700
25,000
1,563,700
156,370
1,720,100
Fastron Techo Synthetic 10w/40 SM20 x 1 L
1,817,000
20,000
1,837,000
183,700
2,020,700
2,056,200
25,000
2,081,200
208,120
2,289,300
Minyak Tanah
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
6x1L
334,700
5,000
339,700
33,970
373,700
Enduro Matic
6x1L
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
Enduro Gear Matic
24 x 120 ML
358,800
25,000
383,800
38,380
422,200
Pertamina ATF
20 x 1 L
1,150,000
20,000
1,170,000
117,000
1,287,000
6x4L
572,700
25,000
597,700
59,770
657,500
662,400
5,000
667,400
66,740
734,100
Pertamina Brake Fluid 300 Ml 24 x 0,30 L

83
LOKASI
: PULAU MOTI
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
NO
MEREK,MODEL/
UKURAN
SATUAN
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
209 L
6,874,000
100,000
6,974,000
697,400
7,671,400
Mesrania 2T Super
209 L
7,715,200
100,000
7,815,200
781,520
8,596,700
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
209 L
7,772,900
100,000
7,872,900
787,290
8,660,200
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
178 Kg
7,614,800
90,000
7,704,800
770,480
8,475,300
178 Kg
10,188,900
90,000
10,278,900
1,027,890
11,306,800
178 Kg
10,188,900
90,000
10,278,900
1,027,890
11,306,800
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
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
209 L
8,077,000
100,000
8,177,000
817,700
8,994,700
200 L
8,159,300
100,000
8,259,300
825,930
9,085,200
Pertamina ATF
200 L
9,196,600
100,000
9,296,600
929,660
10,226,300
1000 L
280,000
280,000
28,000
308,000
1000 L
280,000
280,000
28,000
308,000
1000 L
280,000
280,000
28,000
308,000
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

84
LOKASI
NO
: PULAU MOTI
1
6
MEREK,MODEL/
UKURAN
Gemuk (Grase)
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
25,000
25,000
2,500
27,500
(178 Kg)
90,000
90,000
9,000
99,000
Pertamina EPX NL 1 (178 Kg) (178 Kg)
90,000
90,000
9,000
99,000
Pertamina EPX NL 2 (178 Kg) (178 Kg)
90,000
90,000
9,000
99,000
20,000
20,000
2,000
22,000
Pertamina SGX-NL
Pertamina SGX
7.
SATUAN
16 Kg
Gas Elpiji
Tabung Baru
12 Kg
10,000
10,000
1,000
Isi Ulang
12 Kg
10,000
10,000
1,000
11,000
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.
Kusen Almunium
Tebal 4 Inchi
M1
1,552,500
48,000
1,600,500
160,050
1,760,600
Pintu Harmonika
Varia
M2
1,253,500
80,000
1,333,500
133,350
1,466,900
Rolling Door
977,500
80,000
1,057,500
105,750
1,163,300
Lbr
977,500
80,000
1,057,500
105,750
1,163,300

Psg
Lemari Alumunium
uk (1m x 1m x 0.4m)
Unit
Vertical Blees
Standard
Deluxe
Karpet Nobel Jawa
Wallpaper
10
Kaca Tampered
48,000
48,000
4,800
52,800
1,552,500
80,000
1,632,500
163,250
1,795,800
M2
80,500
80,000
160,500
16,050
176,600
M2
402,500
80,000
482,500
48,250
530,800
16,000
16,000
1,600
17,600
Import (rol)
16,000
16,000
1,600
17,600
Lokal (rol)
16,000
16,000
1,600
17,600
uk (210cm x 90 cm)
Lbr
3,162,500
80,000
3,242,500
324,250
3,566,800
Lbr
2,875,000
80,000
2,955,000
295,500
3,250,500
uk (210cm x 80 cm)
Roll
115,000
3,000
118,000
11,800
129,800
Karet Omega jendela
Roll
80,500
3,000
83,500
8,350
91,900
17,600
11
Acesoris
16,000
16,000
1,600
12
- Pas Fitting
16,000
16,000
1,600
17,600
13
Handel
14
Engsel Tanam
Jendela Alumunium
cesment
Pintu KM Alumunium
uk : (2 x 0,8 ) M
Unit
15
Standard
bh
549,700
bh
16
M2
Pintu Besi + Rool
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
Dorma/Decson
Set
8,000
8,000
800
8,800
16,000
16,000
1,600
17,600
575,000
80,000
655,000
65,500
720,500
10,000
559,700
55,970
615,700
862,500
10,000
872,500
87,250
959,800
10,000
10,000
1,000
11,000
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
10,000
10,000
1,000
11,000
Rangka Besi Holo
10,000
10,000
1,000
11,000
Besi Siku + Ram
M2
10,000
10,000
1,000
11,000
biasa
10,000
10,000
1,000
11,000
Motif
10,000
10,000
1,000
11,000
biasa
M2
10,000
10,000
1,000
11,000
Motif
M2
10,000
10,000
1,000
11,000
10,000
10,000
1,000
11,000
Baik
17

Pintu Baja Lipat
10,000
10,000
1,000
11,000
Handle Stainlees
bh
819,400
10,000
829,400
82,940
912,300
Door closer
bh
166,800
10,000
176,800
17,680
194,500
Engsel Casement
bh
bh
btg/kg
Pekerjaan Las Besi
Kawat Stainlees
Kawat Biasa

85
LOKASI
: PULAU MOTI
NO
MEREK,MODEL/
UKURAN
SATUAN
18
19
20
21
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
KEUNTUNGAN
PIHAK III
(10%)
Set
97,800
2,800
100,600
10,060
110,700
Kualitas Sedang II
Set
146,600
2,800
149,400
14,940
164,300
Kualitas Sedang III
Set
159,900
2,800
162,700
16,270
179,000
Kualitas Baik I
Set
169,900
2,800
172,700
17,270
190,000
Kualitas Baik II
Set
362,300
2,800
365,100
36,510
401,600
Kualitas Baik III
Set
543,100
2,800
545,900
54,590
600,500
Kualitas Sedang I
Set
506,200
2,800
509,000
50,900
559,900
Kualitas Sedang II
Set
458,500
2,800
461,300
46,130
507,400
Kualitas Sedang III
Set
411,200
2,800
414,000
41,400
455,400
Kualitas Baik I
Set
1,536,400
2,800
1,539,200
153,920
1,693,100
Kualitas Baik II
Set
1,077,300
2,800
1,080,100
108,010
1,188,100
Kualitas Baik III
Set
764,500
2,800
767,300
76,730
844,000
Penggantung
Kait Angin
500
500
50
1,000
Kunci pintu 2 Slaag
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
500
500
50
600
101,200
500
101,700
10,170
111,900
Grendel
stainless
Kuningan
Bh
46,000
500
46,500
4,650
51,200
Biasa
Bh
14,400
500
14,900
1,490
16,400
stainless
Bh
50,000
500
50,500
5,050
55,600
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
Engsel Jendela
Engsel Pintu
Besar
Kecil
24
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
Kualitas Sedang I
Kecil
23
ONGKOS
ANGKUT KE
LOKASI
PROYEK
Kunci pintu 1 Slaag
Besar
22
HARGA
PASARAN
TERNATE
Gembok / Kunci Slot
stainless
Bh
210,500
500
211,000
21,100
232,100
Kuningan
Bh
64,400
500
64,900
6,490
71,400
Biasa
Bh
40,300
500
40,800
4,080
44,900
stainless
Bh
140,300
500
140,800
14,080
154,900
Kuningan
Bh
36,200
500
36,700
3,670
40,400
Biasa
Bh
14,400
500
14,900
1,490
16,400
Kecil
Bh
19,000
500
19,500
1,950
21,500
Sedang
Bh
38,900
500
39,400
3,940
43,300
Besar Kualitas II
Bh
64,200
500
64,700
6,470
71,200
Besar Kualitas I
Bh
159,200
15,920
175,100
158,700
500
M.
BAHAN PIPA
PIPA GIP
GIP Medium B
5,600
155,100
15,510
170,600
Dia. 1/2 inc
Staf
149,500
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

86
LOKASI
: PULAU MOTI
NO
MEREK,MODEL/
UKURAN
SATUAN
Dia. 1/2 inc

Dia. 3/4 inc
Dia. 1 inc
Dia. 1 1/4 inc
Dia. 1 1/2 inc
Dia. 2 inc
Dia. 2 1/2 inc
Dia. 3 inc
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Dia. 1/2 inc

Dia. 3/4 inc
Dia. 1 inc
Dia. 1 1/4 inc
Dia. 1 1/2 inc
Dia. 2 inc
Staf
Staf
Staf
Staf
Staf
Staf
Dia. 1/2 inc - 4 m

Dia. 3/4 inc - 4 m
Dia. 1 inc
Dia. 2 inc
Dia. 2 1/2 inc
Dia. 3 inc
Dia. 4 inc
Dia. 5 inc
Dia. 6 inc
Dia. 8 inc
Dia. 10 inc
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Dia. 1/2 inc - 4 m

Dia. 3/4 inc - 4 m
Dia. 1 inc - 4 m
Dia. 1 1/4 inc - 4 m
Dia. 2 inc - 4 m
Dia. 2 1/2 inc - 4 m
Dia. 3 inc - 4 m
Dia. 4 inc - 4 m
Dia. 5 inc - 4 m
Dia. 6 inc - 4 m
Dia. 8 inc - 4 m
Dia. 10 inc - 4 m
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Dia. 1/2 inc - 4 m

Dia. 3/4 inc - 4 m
Dia. 1 inc
Dia. 2 inc
Staf
Staf
Staf
Staf
WIPRO
BH
BH
CARMEN / ARCO
BH
GIP Medium A
Stainless
2.
M
I
1
PIPA PVC
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
WAFIN
RUCIKA
RUCIKA
RUCIKA
RUCIKA
ALAT PERTUKANGAN
TUKANG BATU
SEKOP
Kualitas Baik
Kualitas sedang
Tanpa gagang
PAHAT
Kualitas Baik
Wipro I"
Kualitas Biasa
Freder I"
4
LINGGIS
BH
BH
BH
BH
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
201,300
258,800
402,500
488,800
575,000
776,300
1,006,300
1,265,000
80,500
120,800
166,800
207,000
253,000
333,500
212,800
37,700
48,100
90,300
131,100
178,000
292,100
481,300
678,500
1,137,400
38,000
55,800
75,900
95,500
147,800
240,000
316,800
557,200
43,100
54,600
71,900
178,300
101,200
76,800
74,800
64,200
69,000
51,500
80,500
42,600
86,300
4,000
6,400
7,600
8,400
9,200
15,600
16,800
20,000
4,000
6,400
7,600
8,400
9,200
15,600
4,000
6,400
7,600
8,400
9,200
15,600
16,800
20,000
22,000
24,000
4,000
6,400
7,600
8,400
9,200
15,600
16,800
20,000
22,000
24,000
28,000
32,000
4,000
6,400
7,600
8,400
4,000
4,000
4,000
4,000
4,000
4,000
2,000
2,000
4,000
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
205,300
265,200
410,100
497,200
584,200
791,900
1,023,100
1,285,000
84,500
127,200
174,400
215,400
262,200
349,100
216,800
44,100
55,700
98,700
140,300
193,600
308,900
501,300
700,500
1,161,400
4,000
6,400
7,600
46,400
65,000
91,500
112,300
167,800
262,000
340,800
585,200
32,000
47,100
61,000
79,500
186,700
-
20,530
26,520
41,010
49,720
58,420
79,190
102,310
128,500
8,450
12,720
17,440
21,540
26,220
34,910
21,680
4,410
5,570
9,870
14,030
19,360
30,890
50,130
70,050
116,140
400
640
760
4,640
6,500
9,150
11,230
16,780
26,200
34,080
58,520
3,200
4,710
6,100
7,950
18,670
-
105,200
80,800
78,800
68,200
73,000
55,500
82,500
44,600
90,300
10,520
8,080
7,880
6,820
7,300
5,550
8,250
4,460
9,030
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
225,800
291,700
451,100
546,900
642,600
871,100
1,125,400
1,413,500
93,000
139,900
191,800
236,900
288,400
384,000
238,500
48,500
61,300
108,600
154,300
213,000
339,800
551,400
770,600
1,277,500
4,400
7,000
8,400
51,000
71,500
100,700
123,500
184,600
288,200
374,900
643,700
35,200
51,800
67,100
87,500
205,400
115,700
88,900
86,700
75,000
80,300
61,100
90,800
49,100
99,300
87
LOKASI
NO
: PULAU MOTI
1
5
MEREK,MODEL/
UKURAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
Kualitas Baik
Jason 8"
BH
31,600
2,000
33,600
3,360
37,000
Kualitas Biasa
fortune 8"
BH
19,900
2,000
21,900
2,190
24,100
WATERPASS
287,500
2,800
290,300
29,030
319,300
BH
330,100
2,800
332,900
33,290
366,200
Kualitas Sedang I
BH
215,600
2,800
218,400
21,840
240,200
BH
239,200
2,800
242,000
24,200
266,200
172,500
2,800
175,300
17,530
192,800
TROFOL

7
SATUAN
PEMOTONG TEGEL
BH
88,600
10,000
98,600
9,860
108,500
Kualitas Baik
Wipro cm 600 b
BH
4,471,200
10,000
4,481,200
448,120
4,929,300
Kualitas Sedang
Wipro Cm 440
BH
978,100
10,000
988,100
98,810
1,086,900
Neptang
Oris 6"
BH
28,800
4,000
32,800
3,280
36,100
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
PAKUWEL
BH
78,200
4,000
82,200
8,220
90,400
II
TUKANG KAYU
NEPTANG
Kualitas Baik
BH
103,500
1,000
104,500
10,450
115,000
Kualitas Biasa
BH
90,600
1,000
91,600
9,160
100,800
BH
36,800
1,000
37,800
3,780
41,600
OBENG
Kualitas Baik
Kualitas Biasa
TOOL KIT
KAPAK
Kualitas Baik
BH
97,800
1,000
98,800
9,880
108,700
SET
2,328,800
10,000
2,338,800
233,880
2,572,700
Kualitas Baik
BH
124,200
4,000
128,200
12,820
141,000
Kualitas Biasa
BH
78,200
4,000
82,200
8,220
90,400
SKAP MANUAL
BH
4,000
4,000
400
4,400
BOR MANUAL
BH
69,000
4,000
73,000
7,300
80,300
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
UNIT
RYOBY
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
1,380,000
10,000
1,390,000
139,000
1,529,000
GERGAJI LISTRIK
WIPRO HITACI
W 91901
UNIT
931,500
10,000
941,500
94,150
1,035,700
WIPRO
W 9180
UNIT
931,500
10,000
941,500
94,150
1,035,700
UNIT
2,711,100
10,000
2,721,100
272,110
2,993,200
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

88
LOKASI
: PULAU MOTI
NO
MEREK,MODEL/
UKURAN
SATUAN
1
9
ROTTER LISTRIK
RYOBI MAKITA
3600 H
MAKTEC
MT 360
WIPRO
W 1090, 6 mm
WIPRO ROTER BESAR
W 1062, 6 mm
WIPRO
W 1121
WIPRO
W 1123
PROHEX
3100 - 002
MAKITA
N 3709
10
SKAP LISTRIK
WIPRO MODEREN
2950
WIPRO HITACI
W 2820
WIPRO MARTEK
W 2821
MAKITA
N 1900 B/ Kp 800
PROHEX
30.90 - 001
11
GURINDA
Kualitas Baik
kualitas sedang I
kualitas sedang II
12
GURINDA LISTRIK
BOSC
GWS 6-100
WIPRO
W 3435
MAKITA
N 9500 N
PROHEX
13
WIPRO
S'
WIPRO
W 150
14
WIPRO
W 4935
RYOBY
BO 4540
PROHEX
3130 - 001
15
SIKU
16
METERAN
3 Meter
wipro
5 Meter
wipro
7.5 Meter
wipro
17
Meter Rol 50 Meter
Kualitas Baik
Kualitas Sedang
18
Meter Rol 100 Meter
Kualitas Baik
Kualitas Sedang
19
GERGAJI KAYU
Wipro 20"
20
GERGAJI BESI
Prohex
21
22
MARTEL/PALU
Kualitas Baik
Kualitas Biasa
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
BH
BH
BH
BH
BH
BH
BH
BH
SET
BH
BH
BH
BH
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
1,941,000
2,067,700
503,700
1,251,200
1,035,000
517,500
745,200
698,600
2,355,200
3,206,200
2,125,200
676,200
517,500
1,539,400
722,200
952,200
671,000
38,900
40,300
51,800
71,900
90,600
63,300
327,800
112,100
72,500
28,800
17,800
69,000
56,100
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
1,200
1,200
1,200
1,200
4,000
4,000
4,000
4,000
4,000
4,000
1,200
2,800
2,800
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
1,951,000
2,077,700
513,700
10,000
10,000
1,261,200
10,000
1,045,000
10,000
527,500
755,200
708,600
2,365,200
10,000
3,216,200
2,135,200
686,200
10,000
527,500
1,549,400
10,000
732,200
962,200
681,000
10,000
10,000
40,100
41,500
53,000
73,100
94,600
67,300
331,800
116,100
76,500
32,800
19,000
71,800
58,900
195,100
207,770
51,370
1,000
1,000
126,120
1,000
104,500
1,000
52,750
75,520
70,860
236,520
1,000
321,620
213,520
68,620
1,000
52,750
154,940
1,000
73,220
96,220
68,100
1,000
1,000
4,010
4,150
5,300
7,310
9,460
6,730
33,180
11,610
7,650
3,280
1,900
7,180
5,890
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
2,146,100
2,285,500
565,100
11,000
11,000
1,387,300
11,000
1,149,500
11,000
580,300
830,700
779,500
2,601,700
11,000
3,537,800
2,348,700
754,800
11,000
580,300
1,704,300
11,000
805,400
1,058,400
749,100
11,000
11,000
44,100
45,700
58,300
80,400
104,100
74,000
365,000
127,700
84,200
36,100
20,900
79,000
64,800
WALIKOTA TERNATE
89
LOKASI
: PULAU BATANG DUA
SATUAN
NO
MEREK,MODEL/ UKURAN
1
A
1
Super
50 kg
50 kg
/Kg
2
B
1
3
4
5
6
7
8
BAHAN SEMEN
SEMEN PC
Tonasa
Bosowa
SEMEN WARNA
BOWLING / POT BUNGA
BATU BATA
Tanah Liat
Semen Press
BATU ALAM
Tekstur kasar
Tekstur halus
Tekstur kasar
Tekstur halus
Palimanan 15 X 30
BATU TEMPEL
PAVING STONE
Segi Empat
Segi Tiga
Segi Enam
KANSTEIN
BOWLING (keramik)
BOWLING (beton)
BATU ANGIN
Segi Empat
Uk. 12 x 25 x 8 cm
Uk. 30 x 15
Uk. 10 x 20
Uk. 10 x 20
Uk. 10 x 20
Uk. 10 x 20
20 x 20
10 x 20
10 x 20 (Manual)
10 x 20 (Press)
Uk. Sedang
18 x 70
Bh
Bh
Bh/50 cm
Bh
Bh
Bh
Bh
T = 70 cm,Dia 30 cm
T= 40 cm,Dia 35 cm
Bh
Bh
Dia (3,6 mm x 12 m)
Dia (5,0 mm x 12 m)
Dia (6,7 mm x 12 m)
Dia (8,5 mm x 12 m)
Dia (10,5 mm x 12 m)
Dia (12,3 mm x 12 m)
Dia (14,0 mm x 12 m)
Dia (17,0 mm x 12 m)
Dia (18,2 mm x 12 m)
Dia (19,5 mm x 12 m)
Dia (21,2 mm x 12 m)
Dia (24,2 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (29,5 mm x 12 m)
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
Staf
30 x 30
20 x 30
15 x 30
12 x 30
20 x 20
C
1
Bh
Bh
3 mm uk (122 x 244)
20 x40
25 x 40
9
10
11
12
Peti
Peti
Peti (isi 75 Bh)
Peti (isi 55 Bh)
Peti
Peti
Peti
Peti
Peti
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M
Lbr
20 x70
20 x 50

GLASS BLOCK
GEOTEXTILE
FIBERGLASS
POT BUNGA
BAHAN BESI
BESI BETON
Polos "A"
Bh
Bh
HARGA
PASARAN
TERNATE
( Rp )
5
90,900
88,000
19,600
1,700
316,300
316,300
276,000
560,600
258,800
316,300
316,300
287,500
3,100
3,000
2,900
3,100
28,800
74,800
28,800
40,300
11,500
31,100
48,300
97,800
102,400
161,000
178,300
345,000
-
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
6
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
7 = ( 5+6 )
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
48,000
48,000
4,200
1,200
1,800
48,000
48,000
48,000
48,000
48,000
48,000
48,000
48,000
48,000
4,200
1,800
1,800
1,800
1,800
1,800
48,000
48,000
48,000
4,200
4,200
4,200
4,200
48,000
48,000
48,000
2,400
2,400
4,800
7,200
10,200
13,800
18,600
22,200
25,800
30,000
34,200
42,000
44,400
45,000
138,900
136,000
23,800
1,200
3,500
364,300
364,300
324,000
608,600
306,800
364,300
364,300
48,000
48,000
291,700
1,800
4,900
4,800
13,890
13,600
2,380
120
350
36,430
36,430
32,400
60,860
30,680
36,430
36,430
4,800
4,800
29,170
180
490
480
152,800
149,600
26,200
1,300
3,900
400,700
400,700
356,400
669,500
337,500
400,700
400,700
52,800
52,800
320,900
2,000
5,400
5,300
4,700
4,900
76,800
48,000
48,000
470
490
7,680
4,800
4,800
79,000
33,000
7,900
3,300
5,200
5,400
84,500
52,800
52,800
86,900
36,300
4,200
44,500
420
4,450
48,000
48,000
48,000
13,900
33,500
53,100
105,000
112,600
174,800
196,900
22,200
25,800
375,000
34,200
42,000
44,400
45,000
4,800
4,800
4,800
1,390
3,350
5,310
10,500
11,260
17,480
19,690
2,220
2,580
37,500
3,420
4,200
4,440
4,500

4,600
49,000
52,800
52,800
52,800
15,300
36,900
58,400
115,500
123,900
192,300
216,600
24,400
28,400
412,500
37,600
46,200
48,800
49,500
90
LOKASI
: PULAU BATANG DUA
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
NO
MEREK,MODEL/ UKURAN
Dia (3,6 mm x 10 m)
Staf
2,400
2,400
240
2,600
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
Polos "B"
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
25,900
4,200
30,100
3,010
33,100
KAWAT
/Kg
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
/M
37,400
1,800
39,200
3,920
43,100
/M
28,800
1,800
30,600
3,060
33,700
/M
109,300
1,800
111,100
11,110
122,200
/ ROL
132,300
48,000
180,300
18,030
198,300
Kg
17,300
4,200
21,500
2,150
23,700
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
Kg
17,300
4,200
21,500
2,150
23,700
DOS
25,900
4,200
30,100
3,010
33,100
Nyamuk
Plastik PVC
Ayakan Kecil
Duri
3
PAKU
Paku Campuran
5 cm s/d 15 cm
Paku Beton
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

91
LOKASI
NO
: PULAU BATANG DUA
MEREK,MODEL/ UKURAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
-
BESI STRIP
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
92,000
2,400
94,400
9,440
103,800
BESI SIKU
30.30.3 (TPS)
btg
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
MUR
1/2
pcs
46,000
4,200
50,200
5,020
55,200
BAUT
ukuran 25
pcs
40,300
4,200
44,500
4,450
49,000
ANGKER
1/2
Kg
4,200
4,200
420
4,600
D.
BAHAN LANGIT-LANGIT
Teakwood
Tripleks Melamin
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
132,300
6,000
138,300
13,830
152,100
138,000
6,000
144,000
14,400
158,400
120,800
6,000
126,800
12,680
139,500
97,800
9,000
106,800
10,680
117,500
3 mm
5
6
7
8
3 mm Uk 122 x 244 Cm
Tripleks
Lembar
3 mm Uk 122x244 Cm
Lembar
Uk 122x244 Cm
Lembar
Uk 100x100 Cm
Lembar
Hard Board
Eternit
Asbes Plat Harflex
3 mm Uk 200x100 Cm
Lembar
Papan Gypsum
9 mm
Lembar
97,800
15,000
112,800
11,280
124,100
Cornis CA 15
20 Kg
138,000
16,200
154,200
15,420
169,600
Casting A Plus
20 Kg
Sak
138,000
19,200
157,200
15,720
172,900
Casting SGP
40 Kg
Sak
212,800
40,200
253,000
25,300
278,300
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
GYPSUM

92
LOKASI
: PULAU BATANG DUA
SATUAN
NO
MEREK,MODEL/ UKURAN
Polos Gubernur B
15 cm
Staff
Polos Manado
10 cm
Polos Sofifi
12 cm
Polos S
10
PROFIL GYPSUM
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
34,500
15,000
49,500
4,950
54,500
Staff
15,000
15,000
1,500
16,500
Staff
31,600
16,200
47,800
4,780
52,600
12 cm
Staff
28,800
16,200
45,000
4,500
49,500
Polos Bela
8 cm
Staff
25,300
16,200
41,500
4,150
45,700
Piano Kecil
8 cm
Staff
28,800
10,000
38,800
3,880
42,700
Piano Besar
12 cm
Staff
34,500
15,000
49,500
4,950
54,500
Piala Kecil
10 cm
Staff
23,000
10,000
33,000
3,300
36,300
Piala Besar
15 cm
Staff
34,500
15,000
49,500
4,950
54,500
Pita Kecil
12 cm
Staff
31,600
10,000
41,600
4,160
45,800
Pita Besar
15 cm
Staff
34,500
15,000
49,500
4,950
54,500
Lidah Buaya
10 cm
Staff
31,600
16,200
47,800
4,780
52,600
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
Lowo Piano
10 cm
Staff
28,800
16,200
45,000
4,500
49,500
Lowo Kecil
10 cm
Staff
25,900
10,000
35,900
3,590
39,500
Lowo Besar
20 cm
Staff
40,300
15,000
55,300
5,530
60,800
Bawang
10 cm
Staff
25,900
16,200
42,100
4,210
46,300
Bunga Kali
15 cm
Staff
31,600
16,200
47,800
4,780
52,600
Bunga Sepasi Polos
15 cm
Staff
40,300
16,200
56,500
5,650
62,200
Samosir
18 cm
Staff
40,300
16,200
56,500
5,650
62,200
Sawi Kecil
8 cm
Staff
28,800
10,000
38,800
3,880
42,700
Sawi Besar
14 cm
Staff
34,500
15,000
49,500
4,950
54,500
Duplak Kecil
10 cm
Staff
34,500
10,000
44,500
4,450
49,000
Duplak Besar
12 cm
Staff
46,000
15,000
61,000
6,100
67,100
Gelombang Ombak
15 cm
Staff
28,800
16,200
45,000
4,500
49,500
40 cm
Staff
63,300
16,200
79,500
7,950
87,500
Rasing Besar
15 cm
Staff
46,000
15,000
61,000
6,100
67,100
Cengkeh
8 cm
Staff
23,000
16,200
39,200
3,920
43,100
Kipas Kecil
10 cm
Staff
28,800
10,000
38,800
3,880
42,700
Kipas Besar
15 cm
Staff
34,500
15,000
49,500
4,950
54,500
Kangkung Kecil
10 cm
Staff
28,800
10,000
38,800
3,880
42,700
Kangkung Besar
15 cm
Staff
34,500
15,000
49,500
4,950
54,500
Kepiting
12 cm
Staff
16,200
16,200
1,620
17,800
Mawar Besar
40 cm
Staff
63,300
15,000
78,300
7,830
86,100
10 cm
Staff
23,000
10,000
33,000
3,300
36,300
15 cm
Staff
34,500
15,000
49,500
4,950
54,500
Lingkaran Bulat
10 cm
Staff
46,000
16,200
62,200
6,220
68,400

Kangkung Besar
10 cm
Staff
16,100
15,000
31,100
3,110
34,200
Kangkung Kecil
8 cm
Staff
15,000
10,000
25,000
2,500
27,500
Kacang Atom
5 cm
Staff
13,800
10,000
23,800
2,380
26,200
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
Salur Kecil
5 cm
Staff
13,800
10,000
23,800
2,380
26,200
Salur Besar
5 cm
Staff
15,000
10,000
25,000
2,500
27,500
Semanggi
5 cm
Staff
16,100
15,000
31,100
3,110
34,200
Daun Ulir
4 cm
Staff
15,000
10,000
25,000
2,500
27,500
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
Polos Besar
4 cm
Staff
31,600
15,000
46,600
4,660
51,300
Polos Kecil
3 cm
Staff
23,000
10,000
33,000
3,300
36,300
Daun Siri
4 cm
Staff
15,000
10,000
25,000
2,500
27,500

93
LOKASI
: PULAU BATANG DUA
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
NO
MEREK,MODEL/ UKURAN
54
54
Daun Sawi Kecil
bulat (50 cm)
Bh
115,000
10,000
125,000
12,500
137,500
Daun Sawi Sedang
bulat (40 cm)
Bh
172,500
16,200
188,700
18,870
207,600
Daun Sawi Kecil
bulat (40 cm)
Bh
115,000
15,000
130,000
13,000
143,000
Merak Besar
bulat (80 cm)
Bh
201,300
15,000
216,300
21,630
237,900
Merak Kecil
bulat (60 cm)
Bh
115,000
10,000
125,000
12,500
137,500
Merak Oval
oval (60 cm)
Bh
201,300
16,200
217,500
21,750
239,300
Daun Ceplok Ulir
bulat (60 cm)
Bh
143,800
16,200
160,000
16,000
176,000
Jogja Besar
oval (100 cm)
Bh
287,500
15,000
302,500
30,250
332,800
Jogja Kecil
oval (60 cm)
Bh
184,000
10,000
194,000
19,400
213,400
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
Oval Kecil
oval (30 cm)
Bh
143,800
10,000
153,800
15,380
169,200
Racing
oval (50 cm)
Bh
230,000
16,200
246,200
24,620
270,800
Daun Bintang
oval (50 cm)
Bh
172,500
16,200
188,700
18,870
207,600
Kaligrafi
bulat (70 cm)
Bh
86,300
16,200
102,500
10,250
112,800
Dom Polos Besar
bulat (100 cm)
Bh
575,000
15,000
590,000
59,000
649,000
Dom S
bulat (81 cm)
Bh
460,000
16,200
476,200
47,620
523,800
Dom Bunga
bulat (81 cm)
Bh
460,000
16,200
476,200
47,620
523,800
Dom Mak Lampir
bulat (100 cm)
Bh
575,000
16,200
591,200
59,120
650,300
Daun Matahari
bulat (60 cm)
Bh
402,500
16,200
418,700
41,870
460,600
11
12
13
MATA LAMPU GYPSUM
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
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

94
LOKASI
: PULAU BATANG DUA
SATUAN
NO
MEREK,MODEL/ UKURAN
3
SK 32
SK 40 E
SK 41 E
SK 42 E
SK 43 E
SK 44 E
SK 45 E
SK 51 a
SK 51 b
SK 52 a
SK 52 b
SK 53 a
SK 53 b
SK 55 E
SK 56 E
SK 57 E
SK 58 E
4
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
Staff
CR-75/75 ( Panjang 5.80 m )

BR-32/045 ( Panjang 5.80 m)
Staff
Staff
BJLS 0,20 mm
BJLS 0,25 mm
BJLS 0,30 mm
Lembar
Lembar
Lembar
BJLS 0,20 mm
BJLS 0,25 mm
BJLS 0,30 mm
Lembar
Lembar
Lembar
E.
1
BAHAN ATAP
Profil C
Reng
Seng Gelombang

SWG 32" 0,25 mm
SWG 32" 0,25 mm
SWG 30" 0,30 mm
SWG 28" 0,40 mm
5
6

Seng Fiber
Kwalitas Baik
Kwalitas Sedang
Beton
Keramik
Asbes
Genteng Metal
MULTI ROOF
SAKURA ROOF
SURYA ROOF (Pasir)
SUN ROOF
GLOBAL
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
BH
BH
BH
Tebal 2 mm
Tebal 3 mm
( 70 cm x 80 cm )
Tebal 2 mm / 0,22
Tebal 3 mm
Tebal 2 mm / 0,30
Tebal 2 mm
Tebal 3 mm
Tebal 2 mm / 0,25
Tebal 3 mm
Nok Bubungan
Nok
Giga Steel
Span Dek
Nok Span Dek
Giga Steel
Nok Genteng Keramik
Nok Seng
Ratu Bulat
List Plang
Scrup Baja ringan
Scrup Span dek
Foil)
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
M
M
BH
BH
BH
Lembar
buah
buah
M
Roll
HARGA
PASARAN
TERNATE
( Rp )
5
17,300
34,500
17,300
20,100
20,100
23,000
23,000
40,300
51,800
69,000
74,800
74,800
109,300
69,000
50,000
63,300
74,800
54,600
66,100
77,600
66,100
77,600
74,800
97,800
57,500
46,000
45,400
43,100
69,000
40,300
21,900
80,500
74,800
40,300
46,000
97,800
300
600
1,322,500
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
6
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
7,800
60,000
120,000
9,600
9,600
9,600
9,600
9,600
9,600
9,600
9,600
9,600
2,400
2,400
2,400
4,200
4,200
1,200
4,200
4,200
4,200
4,200
4,200
4,200
4,200
4,200
4,200
4,200
4,200
4,200
30,000
6,000
3,000
4,200
4,200
4,200
4,200
60
60
48,000
4,200
HARGA BELUM
HARGA
KEUNTUNGAN
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
KEUNTUNGAN
(10%)
PIHAK III
PIHAK III
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
25,100
2,510
27,600
42,300
4,230
46,500
25,100
2,510
27,600
27,900
2,790
30,700
27,900
2,790
30,700
7,800
780
8,600
30,800
3,080
33,900
30,800
3,080
33,900
7,800
780
8,600
7,800
780
8,600
7,800
780
8,600
7,800
780
8,600
48,100
4,810
52,900
59,600
5,960
65,600
76,800
7,680
84,500
82,600
8,260
90,900
82,600
8,260
90,900
169,300
189,000
59,600
72,900
84,400
16,930
18,900
5,960
7,290
8,440
64,200
75,700
87,200
6,420
7,570
8,720
75,700
87,200
9,600
2,400
77,200
2,400
102,000
61,700
-
7,570
8,720
960
240
7,720
240
10,200
6,170
-
47,200
4,200
4,200
49,600
47,300
4,200
73,200
4,200
4,200
4,200
44,500
4,200
4,200
51,900
86,500
77,800
4,200
44,500
50,200
102,000
4,720
420
420
4,960
4,730
420
7,320
420
420
420
4,450
420
420
5,190
8,650
7,780
420
4,450
5,020
10,200
186,200
207,900
65,600
80,200
92,800
70,600
83,300
95,900
83,300
95,900
10,600
2,600
84,900
2,600
112,200
67,900
51,900
4,600
4,600
54,600
52,000
4,600
80,500
4,600
4,600
4,600
49,000
4,600
4,600
57,100
95,200
85,600
4,600
49,000
55,200
112,200
360
660
48,000
1,326,700
36
66
4,800
132,670
400
700
52,800
1,459,400
95
LOKASI
NO
: PULAU BATANG DUA
MEREK,MODEL/ UKURAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
7 = ( 5+6 )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
F.
BAHAN LANTAI
1.
Tegel PC
2.
3.
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
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
9,600
9,600
960
10,600
Tegel Keramik
ROYAL
Putih 10 x 20 cm
Dos
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
GARUDA
Putih 30 x 30 cm
Dos
9,600
9,600
960
10,600
WHITE HORSE
Warna 10 x 20 cm
Dos
4,800
4,800
480
5,300
ARWANA
Putih 30 x 30 cm
Dos
66,100
9,600
75,700
7,570
83,300
Putih 40 x 40 cm
Dos
71,900
9,600
81,500
8,150
89,700
Putih 10 x 20 cm
Dos
9,600
9,600
960
10,600
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
Warna 30 x 30 cm
Dos
82,800
9,600
92,400
9,240
101,600
ASIA
DIAMOND
MASTERINA/ PELICAN
Putih 10 x 20 cm
Dos
62,100
4,800
66,900
6,690
73,600
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos

96
LOKASI
NO
: PULAU BATANG DUA
MEREK,MODEL/ UKURAN
2
MULIA
ESSENZA
IKAD
MILAN
SUPER MILAN
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
Putih 10 x 20 cm
Dos
9,600
9,600
960
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
Putih 10 x 20 cm
Dos
4,800
4,800
480
5,300
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
10,600
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
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
Putih 10 x 20 cm
Dos
9,600
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
9,600
960
10,600
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
9,600
9,600
960
10,600
5,300
Putih 10 x 20 cm
Dos
4,800
4,800
480
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 muda 40x40 cm
Dos
90,900
9,600
100,500
10,050
110,600
Warna Tua 40x40 cm
Dos
89,700
9,600
99,300
9,930
109,200
Putih 60 x 60 cm
Dos
Warna 60 x 60 cm
Dos
Putih 10 x 20 cm
Dos
4,800
4,800
480
5,300
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

97
LOKASI
: PULAU BATANG DUA
SATUAN
NO
MEREK,MODEL/ UKURAN
3
Warna muda 40x40 cm
Warna Tua 40x40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
4
Dos
Dos
Dos
Dos
Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
Putih 100 x 100 cm
Warna 1000 x 100 cm
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
Dos
10 x 20 cm
10 x 10 cm
Dos
Dos
HERKULES
ACCURA
Granit
G.
1
Tegel Porselin
Marmer
Pabrikan
Alami
BAHAN KACA
Kaca Bening
M2
M2
2 mm Uk. 122 x 75 (127x76)

2 mm Uk. 122 x 75 (127x75)
3 mm Uk. 122 x 152
5 mm Uk. 122 x 152
8 mm Uk. 100 x 200
8 mm Uk. 130 x 240
12 mm Uk. 200 x 300
12 mm Uk. 200 x 310
Kaca Buram
3 mm Uk.120 x 150
Kaca Rayband
3 mm Uk. 122 x 152
5 mm Uk.120 x 150
5 mm Uk. 122 x 152
8 mm Uk. 122 x 152
10 mm Uk. 122 x 152
4
5

Kaca Cermin
Set
2 mm Uk. 122 x 152
3 mm Uk. 122 x 152
3 mm Uk. 122 x 150
5 mm Uk. 200 x 100
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
Lembar
M2
Lembar
Lembar
Lembar
Lembar
HARGA
PASARAN
TERNATE
( Rp )
5
86,300
92,000
74,800
80,500
69,000
289,800
414,000
258,800
69,000
184,000
287,500
667,000
2,012,500
2,875,000
3,737,500
4,025,000
287,500
143,800
207,000
253,000
69,000
258,800
345,000
862,500
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
6
9,600
9,600
4,800
4,800
4,800
4,800
4,800
4,800
4,800
4,800
9,600
9,600
9,600
9,600
4,800
4,800
4,800
9,600
9,600
4,800
4,800
9,600
9,600
9,600
9,600
4,800
9,600
4,800
25,800
25,800
48,000
48,000
52,800
52,800
55,200
55,200
25,800
48,000
48,000
54,000
60,000
9,600
25,800
48,000
48,000
54,000
( Rp )
7 = ( 5+6 )
95,900
101,600
( Rp )
8 = ( 7 * 10% )
9,590
10,160
4,800
4,800
4,800
4,800
4,800
4,800
4,800
4,800
84,400
90,100
9,600
480
480
480
480
480
480
480
480
8,440
9,010
960
9,600
4,800
4,800
4,800
9,600
9,600
4,800
4,800
9,600
78,600
960
480
480
480
960
960
480
480
960
7,860
299,400
423,600
29,940
42,360
4,800
9,600
263,600
480
960
26,360
94,800
209,800
335,500
715,000
2,065,300
2,927,800
3,792,700
4,080,200
313,300
48,000
191,800
261,000
313,000
9,480
20,980
33,550
71,500
206,530
292,780
379,270
408,020
31,330
4,800
19,180
26,100
31,300
9,600
94,800
306,800
393,000
916,500
960
9,480
30,680
39,300
91,650
( Rp )
9=(7+8)
105,500
111,800
5,300
5,300
5,300
5,300
5,300
5,300
5,300
5,300
92,800
99,100
10,600
10,600
5,300
5,300
5,300
10,600
10,600
5,300
5,300
10,600
86,500
329,300
466,000
5,300
10,600
290,000
104,300
230,800
369,100
786,500
2,271,800
3,220,600
4,172,000
4,488,200
344,600
52,800
211,000
287,100
344,300
10,600
104,300
337,500
432,300
1,008,200

98
LOKASI
: PULAU BATANG DUA
NO
MEREK,MODEL/ UKURAN
H.

1
2

Cat Kayu / Besi
Politur
5
6
7
Teak Oil
Dumpul Kayu
8
9
Wood Stain
Melamik
Sanding Sealer
10
Minyak Cat
Galfanis
M2
Glotex
Avian
Palatone
Dulux (Interior)
Dulux (Interior)
Dulux (Eksterior)
Dulux (Eksterior)
Mowilex
Altex
Kg
Kg
Kg
Kg
5 Kg
Altex
1 Kg
5 Kg
Ltr
Ltr
Kg
Ltr
Ltr
Kg
Kg
Ltr
Ltr
5 Ltr
1 Ltr
5 Ltr
Tan
Kepala Indian
Avian
Arca
Altex
Impra
Infra
Infra
Infra
Infra
5 Kg
Kg
5 Kg
Thinner A
Thinner A
Afduner
0,5 ltr
1 ltr
0,5 ltr
1 ltr
Matex
5 Kg
25 Kg
5 Kg
5 Kg
20 Kg
5 Kg
25 Kg
2 1/2 Kg
5 Kg
5 Kg
2 1/2 Ltr
2,5 Ltr
20 Ltr
1 Kg
Cat Tembok
Aviatex
Aries
Metrolite
Dulux / ICI
Kimex
Catylac
Alkaly (LUAR)
12
13
Cat Meni Kayu
11
SATUAN

Cat Jotun
No Drop
Jotatough
Jotun Gardex
Jotashield
Jotaplast
Strax Matt
Majestic
2,5 Ltr
10 Ltr
1 Ltr
2,5 Ltr
20 Ltr
3,5 Ltr
18 Ltr
2,5 Ltr
1 Ltr
2,5 Ltr
20 Ltr
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
59,200
61,300
112,700
195,500
164,500
316,300
319,700
235,800
37,400
155,300
59,800
65,600
61,000
63,300
37,400
42,300
71,900
69,000
287,500
69,000
296,700
21,000
32,800
14,700
102,100
400,200
114,000
69,000
172,500
111,300
549,700
184,000
109,300
134,600
1,188,500
171,400
1,132,800
71,900
197,800
921,200
70,200
327,800
2,453,000
132,300
588,800
296,700
2,047,000
66,000
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
7,500
1,500
7,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
7,500
1,500
7,500
750
1,500
750
1,500
7,500
37,500
7,500
7,500
30,000
7,500
37,500
3,750
7,500
7,500
3,750
3,750
30,000
1,500
3,750
15,000
1,500
3,750
30,000
3,750
15,000
3,750
1,500
3,750
30,000
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
66,000
6,600
60,700
62,800
114,200
197,000
166,000
317,800
321,200
237,300
7,500
6,070
6,280
11,420
19,700
16,600
31,780
32,120
23,730
750
38,900
162,800
61,300
67,100
62,500
1,500
64,800
38,900
43,800
73,400
70,500
295,000
70,500
304,200
21,750
34,300
15,450
1,500
109,600
437,700
121,500
76,500
202,500
118,800
587,200
187,750
116,800
142,100
1,192,250
175,150
1,162,800
73,400
3,890
16,280
6,130
6,710
6,250
150
6,480
3,890
4,380
7,340
7,050
29,500
7,050
30,420
2,175
3,430
1,545
150
10,960
43,770
12,150
7,650
20,250
11,880
58,720
18,775
11,680
14,210
119,225
17,515
116,280
7,340
201,550
936,200
71,700
331,550
2,483,000
136,050
603,800
3,750
1,500
300,450
2,077,000
20,155
93,620
7,170
33,155
248,300
13,605
60,380
375
150
30,045
207,700
72,600
66,800
69,100
125,600
216,700
182,600
349,600
353,300
261,000
8,300
42,800
179,100
67,400
73,800
68,800
1,700
71,300
42,800
48,200
80,700
77,600
324,500
77,600
334,600
23,900
37,700
17,000
1,700
120,600
481,500
133,700
84,200
222,800
130,700
645,900
206,500
128,500
156,300
1,311,500
192,700
1,279,100
80,700
221,700
1,029,800
78,900
364,700
2,731,300
149,700
664,200
4,100
1,700
330,500
2,284,700

99
LOKASI
: PULAU BATANG DUA
NO
MEREK,MODEL/ UKURAN
14
15
16
17
Plamir Tembok
Cat Atap
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
5 Kg
54,600
7,500
62,100
6,210
68,300
25 Kg
216,200
37,500
253,700
25,370
279,100
Altex/Yoko
5 Kg
155,300
7,500
162,800
16,280
179,100
BELMAS
5 Kg
115,000
7,500
122,500
12,250
134,800
Rol
9,200
1,500
10,700
1,070
11,800
Meter
40,300
1,500
41,800
4,180
46,000
4,200
4,200
420
4,600
28,800
750
29,550
2,955
32,500
Lem Seng
Kuas Rol
18
Boyo
SATUAN
1 Inc
Bh
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
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
Kloset
Duduk
Toto Komplet
Bh
3,143,800
66,000
3,209,800
320,980
3,530,800
Bh
1,437,500
66,000
1,503,500
150,350
1,653,900
Bh
1,437,500
66,000
1,503,500
150,350
1,653,900
Toto Komplet
Bh
3,438,300
66,000
3,504,300
350,430
3,854,700
Bh
3,143,800
66,000
3,209,800
320,980
3,530,800
Bh
42,900
42,900
4,290
47,200
Bh
1,757,400
66,000
1,823,400
182,340
2,005,700
Jongkok
Toto (Warna)
Bh
345,000
42,900
387,900
38,790
426,700
Merk Lain
Bh
287,500
42,900
330,400
33,040
363,400
INA
Bh
258,800
42,900
301,700
30,170
331,900
VITO
Bh
287,500
42,900
330,400
33,040
363,400
Bh
330,900
42,900
373,800
37,380
411,200

TOTO
Bh
316,300
42,900
359,200
35,920
395,100
Merk Lain
Bh
201,300
42,900
244,200
24,420
268,600
Bh
42,900
42,900
4,290
47,200
Bh
42,900
42,900
4,290
47,200
Bh
1,725,000
52,800
1,777,800
177,780
1,955,600
Bh
1,035,000
52,800
1,087,800
108,780
1,196,600
Bh
575,000
52,800
627,800
62,780
690,600
Bh
862,500
52,800
915,300
91,530
1,006,800
Bh
802,700
52,800
855,500
85,550
941,100
917,700
52,800
970,500
97,050
1,067,600

2
INA
Washtavel
TOTO (lengkap)
Bh
538,200
52,800
591,000
59,100
650,100
Bh
52,800
52,800
5,280
58,100
Bh
52,800
52,800
5,280
58,100
575,000
90,000
665,000
66,500
731,500
Bath Up
kualitas biasa
TOTO
Bh
4,068,700
90,000
4,158,700
415,870
4,574,600
Hammer
Bh
3,162,500
90,000
3,252,500
325,250
3,577,800
American Style
Bh
3,220,000
90,000
3,310,000
331,000
3,641,000
Diva (170 x 73)cm
Bh
52,800
52,800
5,280
58,100

100
LOKASI
NO
: PULAU BATANG DUA
MEREK,MODEL/ UKURAN
SATUAN
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
316,300
90,000
406,300
40,630
446,900
Hammer Merioian
Bh
8,603,700
90,000
8,693,700
869,370
9,563,100
American Style
Bh
3,105,000
90,000
3,195,000
319,500
3,514,500
52,800
52,800
5,280
58,100
Bh
17,300
750
18,050
1,805
19,900
Bh
15,500
750
16,250
1,625
17,900
Bh
57,300
750
58,050
5,805
63,900
Bh
97,800
750
98,550
9,855
108,400
Bh
249,200
750
249,950
24,995
274,900

Mangkok
Kran Air
Stop Kran
Hand Shower
Ukuran Kecil / WC
Bh
32,800
750
33,550
3,355
36,900
Bh
40,300
750
41,050
4,105
45,200
Bh
157,000
750
157,750
15,775
173,500
Bh
40,300
750
41,050
4,105
45,200
Kran Bathtub
Bh
400,200
750
400,950
40,095
441,000
Kran Whastafel
Bh
250,100
750
250,850
25,085
275,900
1/2"
Bh
77,600
750
78,350
7,835
86,200
Bh
4,646,000
6,000
4,652,000
465,200
5,117,200
Bh
4,401,600
6,000
4,407,600
440,760
4,848,400
Kualitas Sedang
Bh
956,800
6,000
962,800
96,280
1,059,100
Kualitas Baik I
Bh
222,600
4,500
227,100
22,710
249,800
Kualitas Baik II
Bh
139,700
4,500
144,200
14,420
158,600
Kualitas Sedang
Bh
75,000
4,500
79,500
7,950
87,500
Profil Tank
Bahan Fiberglass
1100 liter
Bh
2,127,500
420,000
2,547,500
254,750
2,802,300
Bahan Stainlees
1100 liter
Bh
5,175,000
420,000
5,595,000
559,500
6,154,500
Bh
586,500
120,000
706,500
70,650
777,200
10
11
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
Bh
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
Diva
ONGKOS
ANGKUT KE
LOKASI
PROYEK
TOTO
HARGA
PASARAN
TERNATE
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
Meter
Slang Air
6,900
1,125
8,025
803
8,800
Meter
6,900
1,125
8,025
803
8,800
Meter
86,300
1,125
87,425
8,743
96,200
Biasa Ukuran 1 "
Meter
14,400
1,800
16,200
1,620
17,800
Biasa Ukuran 2 "
Meter
40,300
2,400
42,700
4,270
47,000
Meter
14,400
1,125
15,525
1,553
17,100
Meter
17,300
1,125
18,425
1,843
20,300
Meter
20,100
1,125
21,225
2,123
23,300
Serat Ukuran 1 "
Meter
40,300
1,800
42,100
4,210
46,300
Serat Ukuran 2 "
Meter
74,800
2,400
77,200
7,720
84,900
Ulir Ukuran 1 "
Meter
1,125
1,125
113
1,200
Ulir Ukuran 2 "
Meter
4,200
4,200
420
4,600
Ulir Ukuran 2 1/2 "
Meter
Ulir Ukuran 3 "
Meter
2,400
2,400
240
2,600
Spiral Ukuran 1 "
Meter
28,800
1,800
30,600
3,060
33,700
Spiral Ukuran 2 "
Meter
56,100
2,400
58,500
5,850
64,400
Meter
9,000
9,000
900
9,900
Spiral Ukuran 3 "
Meter
3,600
3,600
360
4,000

101
LOKASI
NO
: PULAU BATANG DUA
MEREK,MODEL/ UKURAN
SATUAN
J.
1.
Aspal
Ex. Pertamina
Kg
Esso
2.
Solar
Industri
Subsidi
3.
Bensin Premium
Industri
4.
5.
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
7 = ( 5+6 )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
12,700
4,200
16,900
1,690
18,600
Kg
4,200
4,200
420
4,600
Lt
14,000
3,000
17,000
1,700
18,700
Lt
7,900
3,000
10,900
1,090
12,000
Lt
10,900
3,000
13,900
1,390
15,300
Subsidi
Lt
8,400
3,000
11,400
1,140
12,500
Industri
Lt
14,400
3,000
17,400
1,740
19,100
Subsidi
Lt
2,900
3,000
5,900
590
6,500
Top One SAE 30 - 40
Lt
4,200
4,200
420
4,600
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
6x4L
759,000
37,500
796,500
79,650
876,200
6x4L
869,400
37,500
906,900
90,690
997,600
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
Mesrania 2T Super
20 x 1 L
805,000
30,000
835,000
83,500
918,500
20 x 1 L
807,300
30,000
837,300
83,730
921,000
4x5L
736,000
30,000
766,000
76,600
842,600
2 x 10 L
736,000
30,000
766,000
76,600
842,600
Meditran SC-15W/40
4x5L
798,100
30,000
828,100
82,810
910,900
20 x 1 L
885,500
30,000
915,500
91,550
1,007,100
Minyak Tanah
HARGA
PASARAN
TERNATE
Meditran SX-15W/40
20 x 1 L
1,115,500
30,000
1,145,500
114,550
1,260,100
6x4L
1,239,200
37,500
1,276,700
127,670
1,404,400
Prima XP 20/50
20 x 1 L
966,000
30,000
996,000
99,600
1,095,600
Prima XP 20/50
6x4L
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
6x4L
1,428,300
37,500
1,465,800
146,580
1,612,400
Rored EPA 90
4x5L
752,100
30,000
782,100
78,210
860,300
Rored EPA 140
4x5L
772,800
30,000
802,800
80,280
883,100
Rored HDA 90
4x5L
857,000
30,000
887,000
88,700
975,700
Rored HDA 140
4x5L
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
6x4L
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
6x4L
1,725,000
37,500
1,762,500
176,250
1,938,800
12 x 1 L
938,400
15,000
953,400
95,340
1,048,700
Fastron 0 W/50
12 x 1 L
2,428,800
15,000
2,443,800
244,380
2,688,200
1,380,000
30,000
1,410,000
141,000
1,551,000
6x4L
1,538,700
37,500
1,576,200
157,620
1,733,800
1,817,000
30,000
1,847,000
184,700
2,031,700
2,056,200
37,500
2,093,700
209,370
2,303,100
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
6x1L
334,700
7,500
342,200
34,220
376,400
Enduro Matic
6x1L
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
Enduro Gear Matic
24 x 120 ML
358,800
37,500
396,300
39,630
435,900
Pertamina ATF
20 x 1 L
1,150,000
30,000
1,180,000
118,000
1,298,000
6x4L
572,700
37,500
610,200
61,020
671,200
662,400
7,500
669,900
66,990
736,900
Pertamina Brake Fluid 300 Ml 24 x 0,30 L

102
LOKASI
: PULAU BATANG DUA
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
NO
MEREK,MODEL/ UKURAN
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
209 L
6,874,000
150,000
7,024,000
702,400
7,726,400
Mesrania 2T Super
209 L
7,715,200
150,000
7,865,200
786,520
8,651,700
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
209 L
7,772,900
150,000
7,922,900
792,290
8,715,200
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
178 Kg
7,614,800
135,000
7,749,800
774,980
8,524,800
178 Kg
10,188,900
135,000
10,323,900
1,032,390
11,356,300
178 Kg
10,188,900
135,000
10,323,900
1,032,390
11,356,300
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
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
209 L
8,077,000
150,000
8,227,000
822,700
9,049,700
200 L
8,159,300
150,000
8,309,300
830,930
9,140,200
Pertamina ATF
200 L
9,196,600
150,000
9,346,600
934,660
10,281,300
1000 L
420,000
420,000
42,000
462,000
1000 L
420,000
420,000
42,000
462,000
1000 L
420,000
420,000
42,000
462,000
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

103
LOKASI
: PULAU BATANG DUA
NO
MEREK,MODEL/ UKURAN
7.
SATUAN
Gemuk (Grase)
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
37,500
37,500
3,750
41,300
Pertamina SGX-NL
(178 Kg)
135,000
135,000
13,500
148,500
(178 Kg)
135,000
135,000
13,500
148,500
(178 Kg)
135,000
135,000
13,500
148,500
Pertamina SGX
16 Kg
30,000
30,000
3,000
33,000
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.
Kusen Almunium
Tebal 4 Inchi
M1
1,552,500
72,000
1,624,500
162,450
1,787,000
Pintu Harmonika
Varia
M2
1,253,500
120,000
1,373,500
137,350
1,510,900
Rolling Door
977,500
120,000
1,097,500
109,750
1,207,300
Lbr
977,500
120,000
1,097,500
109,750
1,207,300
72,000
72,000
7,200
79,200

Psg
Lemari Alumunium
uk (1m x 1m x 0.4m)
Unit
1,552,500
120,000
1,672,500
167,250
1,839,800
Vertical Blees
Standard
M2
80,500
120,000
200,500
20,050
220,600
Deluxe
M2
402,500
120,000
522,500
52,250
574,800
24,000
24,000
2,400
26,400
24,000
24,000
2,400
26,400
Karpet Nobel Jawa
Wallpaper
10
Kaca Tampered
Import (rol)
Lokal (rol)
24,000
24,000
2,400
26,400
uk (210cm x 90 cm)
Lbr
3,162,500
120,000
3,282,500
328,250
3,610,800
Lbr
2,875,000
120,000
2,995,000
299,500
3,294,500
uk (210cm x 80 cm)
Roll
115,000
4,500
119,500
11,950
131,500
Karet Omega jendela
Roll
80,500
4,500
85,000
8,500
93,500
11
Acesoris
24,000
24,000
2,400
26,400
12
- Pas Fitting
24,000
24,000
2,400
26,400
13
Handel
14
15
16
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
Engsel Tanam
Dorma/Decson
Set
12,000
12,000
1,200
13,200
Jendela Alumunium
cesment
24,000
24,000
2,400
26,400
Pintu KM Alumunium
uk : (2 x 0,8 ) M
575,000
120,000
695,000
69,500
764,500
Standard
bh
549,700
15,000
564,700
56,470
621,200
Baik
bh
862,500
15,000
877,500
87,750
965,300
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
15,000
15,000
1,500
16,500
Rangka Besi Holo
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
biasa
15,000
15,000
1,500
16,500
Motif
15,000
15,000
1,500
16,500
biasa
M2
15,000
15,000
1,500
16,500
Motif
M2
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
Pintu Baja Lipat
15,000
15,000
1,500
16,500
Handle Stainlees
bh
819,400
15,000
834,400
83,440
917,800
Door closer
bh
166,800
15,000
181,800
18,180
200,000
Engsel Casement
bh
bh
btg/kg
Besi Siku + Ram

17
Unit

Pekerjaan Las Besi
Kawat Stainlees
Kawat Biasa

104
LOKASI
: PULAU BATANG DUA
NO
MEREK,MODEL/ UKURAN
18
19
20
21
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
Set
97,800
4,200
102,000
10,200
112,200
Kualitas Sedang II
Set
146,600
4,200
150,800
15,080
165,900
Kualitas Sedang III
Set
159,900
4,200
164,100
16,410
180,500
Kualitas Baik I
Set
169,900
4,200
174,100
17,410
191,500
Kualitas Baik II
Set
362,300
4,200
366,500
36,650
403,200
Kualitas Baik III
Set
543,100
4,200
547,300
54,730
602,000
Kualitas Sedang I
Set
506,200
4,200
510,400
51,040
561,400
Kualitas Sedang II
Set
458,500
4,200
462,700
46,270
509,000
Kualitas Sedang III
Set
411,200
4,200
415,400
41,540
456,900
Kualitas Baik I
Set
1,536,400
4,200
1,540,600
154,060
1,694,700
Kualitas Baik II
Set
1,077,300
4,200
1,081,500
108,150
1,189,700
Kualitas Baik III
Set
764,500
4,200
768,700
76,870
845,600
Penggantung
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
750
750
75
800
101,200
750
101,950
10,195
112,100
Grendel
stainless
Kuningan
Bh
46,000
750
46,750
4,675
51,400
Biasa
Bh
14,400
750
15,150
1,515
16,700
stainless
Bh
50,000
750
50,750
5,075
55,800
Kuningan
Bh
28,800
750
29,550
2,955
32,500
Biasa
Bh
19,000
750
19,750
1,975
21,700
Engsel Jendela
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
stainless
Bh
210,500
750
211,250
21,125
232,400
Kuningan
Bh
64,400
750
65,150
6,515
71,700
Biasa
Bh
40,300
750
41,050
4,105
45,200
stainless
Bh
140,300
750
141,050
14,105
155,200
Kuningan
Bh
36,200
750
36,950
3,695
40,600
Biasa
Bh
14,400
750
15,150
1,515
16,700
Kecil
Bh
19,000
750
19,750
1,975
21,700
Sedang
Bh
38,900
750
39,650
3,965
43,600
Besar Kualitas II
Bh
64,200
750
64,950
6,495
71,400
Besar Kualitas I
Bh
159,450
15,945
175,400
Engsel Pintu
Besar
Kecil
24
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
Kualitas Sedang I
Kunci pintu 2 Slaag
Kecil
23
ONGKOS
ANGKUT KE
LOKASI
PROYEK
Kunci pintu 1 Slaag
Besar
22
SATUAN
HARGA
PASARAN
TERNATE
Gembok / Kunci Slot
158,700
750
M.
BAHAN PIPA
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

105
LOKASI
NO
: PULAU BATANG DUA
MEREK,MODEL/ UKURAN
SATUAN
GIP Medium A
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
6,000
207,300
20,730
228,000
Dia. 1/2 inc
Staf
201,300
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
6,000
86,500
8,650
95,200
Stainless
2.
HARGA
PASARAN
TERNATE
Dia. 1/2 inc
Staf
80,500
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
6,000
218,800
21,880
240,700
52,000
PIPA PVC
Dia. 1/2 inc - 4 m
Staf
212,800
WAFIN
Dia. 3/4 inc - 4 m
Staf
37,700
9,600
47,300
4,730
WAFIN
Dia. 1 inc
Staf
48,100
11,400
59,500
5,950
65,500
WAFIN
Dia. 2 inc
Staf
90,300
12,600
102,900
10,290
113,200
WAFIN
Dia. 2 1/2 inc
Staf
131,100
13,800
144,900
14,490
159,400
WAFIN
Dia. 3 inc
Staf
178,000
23,400
201,400
20,140
221,500
WAFIN
Dia. 4 inc
Staf
292,100
25,200
317,300
31,730
349,000
WAFIN
Dia. 5 inc
Staf
481,300
30,000
511,300
51,130
562,400
WAFIN
Dia. 6 inc
Staf
678,500
33,000
711,500
71,150
782,700
WAFIN
Dia. 8 inc
Staf
1,137,400
36,000
1,173,400
117,340
1,290,700
WAFIN
Dia. 10 inc
Staf
6,000
6,000
600
6,600

WAFIN
Dia. 1/2 inc - 4 m
Staf
WAFIN
Dia. 3/4 inc - 4 m
Staf
9,600
9,600
960
10,600
WAFIN
Dia. 1 inc - 4 m
Staf
11,400
11,400
1,140
12,500
WAFIN
Dia. 1 1/4 inc - 4 m
Staf
38,000
12,600
50,600
5,060
55,700
WAFIN
Dia. 2 inc - 4 m
Staf
55,800
13,800
69,600
6,960
76,600
WAFIN
Dia. 2 1/2 inc - 4 m
Staf
75,900
23,400
99,300
9,930
109,200
WAFIN
Dia. 3 inc - 4 m
Staf
95,500
25,200
120,700
12,070
132,800
WAFIN
Dia. 4 inc - 4 m
Staf
147,800
30,000
177,800
17,780
195,600
WAFIN
Dia. 5 inc - 4 m
Staf
240,000
33,000
273,000
27,300
300,300
WAFIN
Dia. 6 inc - 4 m
Staf
316,800
36,000
352,800
35,280
388,100
WAFIN
Dia. 8 inc - 4 m
Staf
557,200
42,000
599,200
59,920
659,100
WAFIN
Dia. 10 inc - 4 m
Staf
48,000
48,000
4,800
52,800
6,000
49,100
4,910
54,000
70,600

RUCIKA
Dia. 1/2 inc - 4 m
Staf
43,100
RUCIKA
Dia. 3/4 inc - 4 m
Staf
54,600
9,600
64,200
6,420
RUCIKA
Dia. 1 inc
Staf
71,900
11,400
83,300
8,330
91,600
RUCIKA
Dia. 2 inc
Staf
178,300
12,600
190,900
19,090
210,000
ALAT PERTUKANGAN
TUKANG BATU
SEKOP
BH
101,200
6,000
107,200
10,720
117,900
BH
76,800
6,000
82,800
8,280
91,100
74,800
6,000
80,800
8,080
88,900
64,200
6,000
70,200
7,020
77,200
69,000
6,000
75,000
7,500
82,500
51,500
6,000
57,500
5,750
63,300
91,900
Kualitas Baik
WIPRO
Kualitas sedang
CARMEN / ARCO
2

Tanpa gagang
BH
BH
PAHAT
Kualitas Baik
Wipro I"
BH
80,500
3,000
83,500
8,350
Kualitas Biasa
Freder I"
BH
42,600
3,000
45,600
4,560
50,200
BH
86,300
6,000
92,300
9,230
101,500
LINGGIS

106
LOKASI
NO
: PULAU BATANG DUA
1
5
MEREK,MODEL/ UKURAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
( Rp )
7 = ( 5+6 )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
Kualitas Baik
Jason 8"
BH
31,600
3,000
34,600
3,460
38,100
Kualitas Biasa
fortune 8"
BH
19,900
3,000
22,900
2,290
25,200
WATERPASS
287,500
4,200
291,700
29,170
320,900
BH
330,100
4,200
334,300
33,430
367,700
Kualitas Sedang I
BH
215,600
4,200
219,800
21,980
241,800
BH
239,200
4,200
243,400
24,340
267,700
172,500
4,200
176,700
17,670
194,400
TROFOL

7
SATUAN
PEMOTONG TEGEL
BH
88,600
15,000
103,600
10,360
114,000
Kualitas Baik
Wipro cm 600 b
BH
4,471,200
15,000
4,486,200
448,620
4,934,800
Kualitas Sedang
Wipro Cm 440
BH
978,100
15,000
993,100
99,310
1,092,400
Neptang
Oris 6"
BH
28,800
6,000
34,800
3,480
38,300
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
PAKUWEL
BH
78,200
6,000
84,200
8,420
92,600
II
TUKANG KAYU
NEPTANG
Kualitas Baik
BH
103,500
1,500
105,000
10,500
115,500
Kualitas Biasa
BH
90,600
1,500
92,100
9,210
101,300
BH
36,800
1,500
38,300
3,830
42,100
OBENG
Kualitas Baik
Kualitas Biasa
TOOL KIT
KAPAK
Kualitas Baik
BH
97,800
1,500
99,300
9,930
109,200
SET
2,328,800
15,000
2,343,800
234,380
2,578,200
Kualitas Baik
BH
124,200
6,000
130,200
13,020
143,200
Kualitas Biasa
BH
78,200
6,000
84,200
8,420
92,600
SKAP MANUAL
BH
6,000
6,000
600
6,600
BOR MANUAL
BH
69,000
6,000
75,000
7,500
82,500
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
UNIT
RYOBY
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
1,380,000
15,000
1,395,000
139,500
1,534,500
GERGAJI LISTRIK
WIPRO HITACI
W 91901
UNIT
931,500
15,000
946,500
94,650
1,041,200
WIPRO
W 9180
UNIT
931,500
15,000
946,500
94,650
1,041,200
UNIT
2,711,100
15,000
2,726,100
272,610
2,998,700
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

107
LOKASI
: PULAU BATANG DUA
NO
MEREK,MODEL/ UKURAN
1
9
ROTTER LISTRIK
RYOBI MAKITA
3600 H
MAKTEC
MT 360
WIPRO
W 1090, 6 mm
WIPRO ROTER BESAR
W 1062, 6 mm
WIPRO
W 1121
WIPRO
W 1123
PROHEX
3100 - 002
MAKITA
N 3709
10
SKAP LISTRIK
WIPRO MODEREN
2950
WIPRO HITACI
W 2820
WIPRO MARTEK
W 2821
MAKITA
N 1900 B/ Kp 800
PROHEX
30.90 - 001
11
GURINDA
Kualitas Baik
kualitas sedang I
kualitas sedang II
12
GURINDA LISTRIK
BOSC
GWS 6-100
WIPRO
W 3435
MAKITA
N 9500 N
PROHEX
12
WIPRO
S'
WIPRO
W 150
13
WIPRO
W 4935
RYOBY
BO 4540
PROHEX
3130 - 001
14
SIKU
15
METERAN
3 Meter
wipro
5 Meter
wipro
7.5 Meter
wipro
16
Meter Rol 50 Meter
Kualitas Baik
Kualitas Sedang
17
Meter Rol 100 Meter
Kualitas Baik
Kualitas Sedang
18
GERGAJI KAYU
Wipro 20"
19
GERGAJI BESI
Prohex
20
21
MARTEL/PALU
Kualitas Baik
Kualitas Biasa
SATUAN
4
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
BH
BH
BH
BH
BH
BH
BH
BH
SET
BH
BH
BH
BH
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
195,600
208,270
51,870
1,500
1,500
126,620
1,500
105,000
1,500
53,250
76,020
71,360
237,020
1,500
322,120
214,020
69,120
1,500
53,250
155,440
1,500
73,720
96,720
68,600
1,500
1,500
4,070
4,210
5,360
7,370
9,660
6,930
33,380
11,810
7,850
3,480
1,960
7,320
6,030
9=(7+8)
1,941,000
2,067,700
503,700
1,251,200
1,035,000
517,500
745,200
698,600
2,355,200
3,206,200
2,125,200
676,200
517,500
1,539,400
722,200
952,200
671,000
38,900
40,300
51,800
71,900
90,600
63,300
327,800
112,100
72,500
28,800
17,800
69,000
56,100
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
1,800
1,800
1,800
1,800
6,000
6,000
6,000
6,000
6,000
6,000
1,800
4,200
4,200
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
1,956,000
2,082,700
518,700
15,000
15,000
1,266,200
15,000
1,050,000
15,000
532,500
760,200
713,600
2,370,200
15,000
3,221,200
2,140,200
691,200
15,000
532,500
1,554,400
15,000
737,200
967,200
686,000
15,000
15,000
40,700
42,100
53,600
73,700
96,600
69,300
333,800
118,100
78,500
34,800
19,600
73,200
60,300
HARGA
KEUNTUNGAN
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PIHAK III
2,151,600
2,291,000
570,600
16,500
16,500
1,392,800
16,500
1,155,000
16,500
585,800
836,200
785,000
2,607,200
16,500
3,543,300
2,354,200
760,300
16,500
585,800
1,709,800
16,500
810,900
1,063,900
754,600
16,500
16,500
44,800
46,300
59,000
81,100
106,300
76,200
367,200
129,900
86,400
38,300
21,600
80,500
66,300
WALIKOTA TERNATE
Halaman 108
HARGA SATUAN BAHAN PERIKANAN, PERTANIAN
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
NO
MEREK,MODEL/ UKURAN
SATUAN
Jaring PACF D/6 90 X 100 Y
100/100 ARIDA
2 1/2 inchi
718,800
71,880
100/90
2 1/2 inchi
100/100 ARIDA
1 inchi
977,500
97,750
1,075,250
PERIKANAN
A.I
JARING
1
2
3
4
5
6
7
8
100/90
1 inchi
100/100 ARIDA
1 1/4 inchi
100/90
1 1/4 inchi
100/100 ARIDA
1 1/2
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
790,680
862,500
86,250
948,750
833,800
83,380
917,180
100/90
1 1/2
100/100 ARIDA
2 inchi
747,500
74,750
822,250
-
100/90
2 inchi
100/100 SHARK
3/4 inchi
100/90
3/4 inchi
920,000
92,000
1,012,000
100/100 SHARK
1 inchi
862,500
86,250
948,750
100/90
1 inchi
100/100 SHARK
1 1/4 inchi
833,800
83,380
917,180
100/90
1 1/4 inchi
100/100 SHARK
1 1/2
805,000
80,500
885,500
10
100/100 SHARK
2 inchi
718,800
71,880
790,680
A.II
PELAMPUNG
Pelampung Plastik
Bh
201,300
20,130
221,430
Pelampung Sandal
Bks
57,500
5,750
63,250
Pelampung Tanda
Bh
A.III
8 INCHI
TALI
Tali 3 mm
UNITED/GOJAH
KG
112,100
11,210
123,310
Tali 4 mm
UNITED/GOJAH
ROLL
196,700
19,670
216,370
Tali 6 mm
UNITED/GOJAH
ROLL
414,000
41,400
455,400
Tali 16 mm
UNITED/GOJAH
KG
106,400
10,640
117,040
A.IV
PEMBERAT
9,780
107,580
Timah Pemberat
Kg
JANGKAR / SAUH
1
A.V
97,800
-
JANGKAR
5 kg
172,500
17,250
189,750
7 kg
241,500
24,150
265,650
KAIL
KAIL NO. 1
DOS
882,600
88,260
970,860
KAIL NO. 2
DOS
764,800
76,480
841,280
KAIL NO. 3
DOS
645,200
64,520
709,720
KAIL NO. 4
DOS
500,300
50,030
550,330
KAIL NO. 5
DOS
228,900
22,890
251,790
KAIL NO. 6
DOS
118,500
11,850
130,350
KAIL NO. 7
DOS
94,900
9,490
104,390
KAIL NO. 8
DOS
70,700
7,070
77,770
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
HAND LINE 10 Lbs. Cap Ikan Paus
DAMIL
Kapala
HAND LINE 10 Lbs.

2
HAND LINE 20 Lbs Cap Ikan Paus
DAMIL
Kapala
HAND LINE 20 Lbs

3
HAND LINE 30 Lbs.Cap Ikan Paus
DAMIL
Kapala
HAND LINE 30 Lbs

4
HAND LINE 40 Lbs Cap Ikan Paus
DAMIL
Kapala
HAND LINE 40 Lbs

5
DAMIL
Kapala
HAND LINE 100 Lbs.

6
DAMIL
Kapala
HAND LINE 200 Lbs.

A.IX
COLD BOX
4,000
400
4,400
14,400
1,440
15,840
8,100
810
8,910
20,100
2,010
22,110
10,600
1,060
11,660
28,800
2,880
31,680
12,100
1,210
13,310
40,300
4,030
44,330
97,800
9,780
107,580
137,400
13,740
151,140
212,800
21,280
234,080
COLD BOX KECIL STEREO FORM
Unit
80,500
8,050
88,550
COLD BOX SEDANG STEREO FORM
Unit
189,800
18,980
208,780
COLD BOX BESAR STEREO FORM
Unit
287,500
28,750
316,250
COLD BOX FIBER 100X60X65 CM
Unit
Unit
2,990,000
299,000
3,289,000

- Harga diatas belum termasuk PPN 10%
- Harga diatas Sudah termasuk Keuntungan Pihak ke tiga
- Harga diatas belum termasuk ongkos angkut ke lokasi proyek
Unit
Ket :
Halaman 109
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
PERTANIAN / PERKEBUNAN
B.I
INSEKTISIDA
1
2
3
DURSBAN
AZODRIN
KANON
4
5
6
7
8
9
RADAR
GUSADRIN
MONITOR
BAICARB
KILTOP
DARMABAS
DUPON
REGENT
10
11
EXOCET
TETRIN
DECIS
12
13
14
MATADOR
FASTAK
CURACRON
15
FURADAN 3 - G
RUDAL
16
INDOVIN / SEVIN
17
AKODAN
18
IDODAN
KANON
SIDAMETRIN ec
MASSA
DUPON PRIVATON
CYPERMAX 100 ec
19
TETRIN 36 ec
SPONTAN 400 SL
ALPHADINE 450 SL
METAL
DARMABAS 50 ec
MARSHAL 200 ec
DURSBAN
20
B.II
1
2
3
SUPRASID
HERBISIDA
POLARIS/LARIS
TOUPAN/ Rambo 480 sl
ROUN UP
4
5
GRAMAXONE
BASMILANG
NOXONE
LINDAS/ BABLAS
STARMIN
BMA-6/DMA-6
KIL UP
Ket :
500 ML
500 ML
500 ML
400 ML
100 ML
500 ML
500 ML
1000 ml
500 ML
500 ML
500 ML
400 ML
100 ML
100 ML
500 ML
100 ML
500 ML
100 ml
250 ml
500 ml
80 ml
100 ml
100 ml
500 ml
1 Kg
2 Kg
100 ml
500 ml
100 Gr
500 gr
100 ml
300 ml
100 ml
500 ml
100 ml
100 ml
500 ml
100 ml
100 ml
500 ml
100 ml
500 ml
200 ml
400 ml
400 ml
500 ml
100 ml
500 ml
100 ml
1000 ml
1000 ml
1000 ml
200 ml
1000 ml
1000 ml
500 ml
1000 ml
1000 ml
400 ml
1000 ml
200 ml
400 ml
200 ml
HARGA PASARAN
TERNATE
KEUNTUNGAN PIHAK HARGA TERMASUK

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
258,800
161,000
57,500
54,600
86,300
147,200
143,800
86,300
109,300
126,500
172,500
44,900
86,300
132,300
101,200
425,500
117,900
94,300
140,900
431,300
100,600
100,600
36,800
88,600
115,000
304,800
138,000
51,800
83,400
198,400
40,300
38,000
36,800
109,300
36,800
86,300
36,800
89,700
54,100
88,600
87,400
88,600
20,100
132,300
34,500
149,500
109,300
437,000
28,800
304,800
396,800
109,300
109,300
74,800
51,800
181,100
138,000
25,880
16,100
5,750
5,460
8,630
14,720
14,380
8,630
10,930
12,650
17,250
4,490
8,630
13,230
10,120
42,550
11,790
9,430
14,090
43,130
10,060
10,060
3,680
8,860
11,500
30,480
13,800
5,180
8,340
19,840
4,030
3,800
3,680
10,930
3,680
8,630
3,680
8,970
5,410
8,860
8,740
8,860
2,010
13,230
3,450
284,680
177,100
63,250
60,060
94,930
161,920
158,180
94,930
120,230
139,150
189,750
49,390
94,930
145,530
111,320
468,050
129,690
103,730
154,990
474,430
110,660
110,660
40,480
97,460
126,500
335,280
151,800
56,980
91,740
218,240
44,330
41,800
40,480
120,230
40,480
94,930
40,480
98,670
59,510
97,460
96,140
97,460
22,110
145,530
37,950
14,950
10,930
43,700
2,880
30,480
39,680
10,930
10,930
7,480
5,180
18,110
13,800
164,450
120,230
480,700
31,680
335,280
436,480
120,230
120,230
82,280
56,980
199,210
151,800

Halaman 110
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
1
B.III
1
FUNGISIDA
DHITANE M-45
HARGA PASARAN
TERNATE

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
200 gr
500 gr
1 KG
500 Gr
250 Gr
129,400
230,000
440,500
184,600
95,500
12,940
23,000
44,050
18,460
9,550
142,340
253,000
484,550
203,060
105,050
ANTRAKOL
KLERAT
1 kg
40,300
4,030
44,330
PETRUKUM
Bks
47,200
4,720
51,920
500 ml
500 ml
300 ml
5 ml
100 Gr
100 Gr
100 ml
500 ml
1000 ML
1000 ML
1000 ML
1 Kg / 10 cm
500 ml
1 Kg / 20 cm
28,800
47,200
74,800
62,100
69,600
53,500
81,700
40,300
120,800
34,500
4,600
2,900
2,900
28,200
2,900
3,500
22,400
46,000
6,300
4,800
97,800
212,800
143,800
143,800
247,300
143,800
64,400
31,600
172,500
103,500
40,300
39,100
43,700
34,500
87,400
247,300
224,300
201,300
89,700
41,400
77,600
42,600
83,400
132,300
-
2,880
4,720
7,480
6,210
6,960
5,350
8,170
4,030
12,080
3,450
-
31,680
51,920
82,280
68,310
76,560
58,850
89,870
44,330
132,880
37,950
-
460
290
290
2,820
290
350
2,240
4,600
630
480
5,060
3,190
3,190
31,020
3,190
3,850
24,640
50,600
6,930
5,280
9,780
21,280
14,380
14,380
24,730
14,380
6,440
3,160
17,250
10,350
4,030
3,910
4,370
3,450
8,740
24,730
22,430
20,130
8,970
4,140
7,760
4,260
8,340
13,230
-
107,580
234,080
158,180
158,180
272,030
158,180
70,840
34,760
189,750
113,850
44,330
43,010
48,070
37,950
96,140
272,030
246,730
221,430
98,670
45,540
85,360
46,860
91,740
145,530
-
B.IV
1
2
3
4
5
6
PPC
RONSAE SUPER
SUPER FLORA
SEPRINT
DARMA SARI
GANDASIL B
GANDASIL D
ATHONIK
7
8
9
10
BIOSAN
SUPER KING
DIAM0ND
POLIBAG
GREEN TONIK
B.V
1
2
PUPUK
KCL
SP - 36
SP - 36 (SUBSIDI)
UREA
UREA (SUBSIDI)
P. GANTIK
ZA
NPK
NPK (SUBSIDI) 15.15.15
NPK (NON SUBSIDI) 15.15.15
YARA MILA 16.16.16
PUPUK ORGANIK
PUPUK ORGANIK (NON SUBSIDI)
3
4
5
6
7
8
B.VI
1
2
3
BENIH PERTANIAN
JAGUNG HEBRIDA
JAGUNG ARJUNA SEJAHTERA
JAGUNG MANIS
GRAND
PONSKA
KEBOMAS
1 Kg
1 Kg
BISI 2
BISI 16
SUPER SWEET CORN
Bonensa
4
5
6
7
8
9
10
11
JAGUNG MANIS
JAGUNG CAP SURYA MENTARI
PETSAY / VIKIMA / PAK CHOY WHITE
KACANG PANJANG / PUTIH SUPER
KACANG TANAH
KEDELAI
KANGKUNG CABUT /GRAN
CABE KERITING
Kapal Terbang
CEMETI (Kpl.Terbang)
Panah Merah
Lado
LARIS
12
13
14
CABE RAWIT
CABE STREET/ RAWIT/ NONA
CABE UNGGUL
KETIMUN
BARA / Panah Merah
LAURA PUTIH Panah Merah

HIJAU ROKET
Hercules
PANDA / Panah Merah
15
16
17
18
19
Ket :
KETIMUN HYBRID
TOMAT
TOMAT
TOMAT
PARE
PARE
TER0NG
TER0NG
SELEDRI
BENIH BUNCIS
1 Kg
1 Kg
1 Kg
1 Kg
1 Kg
1 Kg
1 Kg
1 Kg
Hercules 56/Kapal Terbang

PERMATA
THYMOTY
BETAVILA
PURNAMA
WUKU Fi
MUSTANG
Bungo F 1
Amigos
LEBAT / PERKASA
1 kg
kg
1 kg
250 Gr
250 Gr
250 Gr
100 Gr
1 Kg
kg
kg
1 kg
25 Gr
10 Gr
5 Gr
1750 Butir
10 Gr
10 Gr
25 Gr
10 Gr
10 Gr
20 Gr
10 Gr
10 Gr
1750 Butir
1750 Butir
10 Gr
10 Gr
5 Gr
5 Gr
20 Gr
500 Gr
225 BUTIR

Halaman 111

DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
LEBAT / KAPAL TERBANG
500 Gr
20 Gr
50 Gr
100 Gr
500 Gr
50 Gr
10 Gr
25 ML
25 Gr
25 Gr
20 Gr
20 Gr
20
21
22
23
24
25
26
27
28
B.VII
B.VII
1
BUNCIS
KOL
BAYAM CABUT
BAYAM CABUT
BAYAM CABUT HIJAU
PARIA HIBRIDA
SAWI
CAIJIM BANGKOK
CAIJIM (Gren Park)
SEMANGKA DIANA BANGKOK
SEMANGKA
PEPAYA BANGKOK
GREEN PACCHOY
BIBIT PERKEBUNAN
PERBANYAKAN VEGETATIF
MANGGA CANGKOK
RAMBUTAN / OKULASI / STEK
DURIAN OKULASI
DURIAN SAMBUNG PUCUK
JERUK
DUKU
SUKUN
PERBANYAKAN GENERATIF
MANGGA
RAMBUTAN
DURIAN
NANGKA
ADVOKAT
PALA
CENGKEH
KELAPA DALAM
KAYU MANIS
KK CROSS
MIRA (Panah Merah)
MIRA (Panah Merah)
MAESTRO / Panah Merah
PURNAMA F1 / Panah Merah

TOSAKKAN
TOSAKAN / Panah Merah
TOSAKAN / Panah Merah
DRAGON/Kapal Terbang
Anabel Fi
50 Gr
HARGA PASARAN
TERNATE

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
69,000
230,000
97,800
57,500
31,100
63,300
40,300
15,000
40,300
69,000
69,000
28,800
38,000
6,900
23,000
9,780
75,900
253,000
107,580
5,750
3,110
6,330
4,030
1,500
4,030
6,900
6,900
2,880
3,800
63,250
34,210
69,630
44,330
16,500
44,330
75,900
75,900
31,680
41,800
26,500
74,800
86,300
86,300
23,000
28,800
13,800
23,000
23,000
34,500
23,000
-
2,650
7,480
8,630
8,630
2,300
29,150
82,280
94,930
94,930
25,300
2,880
1,380
2,300
2,300
3,450
2,300
-
31,680
15,180
25,300
25,300
37,950
25,300
-
Anakan/50 Cm
Anakan/50 Cm
Anakan/50 Cm
Anakan/60 Cm
Anakan
Anakan
Anakan/40 Cm
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Onderstum/100 Cm
Anakan/40 Cm
Anakan
Anakan
Anakan
Anakan
Anakan
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
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
ALAT PERTANIAN/PERKEBUNAN
PACUL (Kwalitas Baik)
1 Bh
220,800
22,080
242,880
GARU - GARU
1 Bh
157,600
15,760
173,360
PARANG
1 Bh
164,500
16,450
180,950
MESIN POTONG RUMPUT
8,625,000
862,500
9,487,500
11
MESIN PENGGILING PADI
Bh
Bh
ALAT PEMERAS BUAH HIDROLIK

MESIN PENGIRIS BUAH
80,500
8,050
88,550
Unit
4,025,000
402,500
4,427,500
Unit
2,875,000
287,500
3,162,500
Unit
20,125,000
2,012,500
22,137,500
100 Cm
MESIN PENGGILING PADI (Linggis)

Kapasitas 50 Kg/jam
MESIN PERONTOK CENGKEH
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
MESIN PEMECAH CANGKANG PALA
KOFO / POLINET 1
Ket :
PARANET
100-200 Kg
100 M x1
Ball
747,500
74,750
822,250
3 x 100
Ball
2,300,000
230,000
2,530,000
Halaman 112
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
HARGA PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
PETERNAKAN
C.I
OBAT DAN PERLENGKAPAN INSEMINASI BUATAN (

IB )
PREPARAT REPRODUKSI
1
PREPARAT ANTO DEFISAINSI

VITAMIN. MINERAL

III
KEUNTUNGAN PIHAK
(10%)
III
Inject
Cc
12,900
1,290
14,190
Inject/500 cc
btl
33,100
3,310
36,410
39,100
3,910
43,010
202,200
20,220
222,420
ASAM AMINO
2
PROSTAGLANDIN
ESTROGEN
BOTOL
116,700
11,670
128,370
OXITOSIN
OXITOSIN
BOTOL
1,022,900
102,290
1,125,190
PREPARAT HEMATINIK, RUBORANSIA & TONIKA
BIOSANT P
CC
1,009,700
100,970
1,110,670
PREPARAT ANTI SEPTIKA & DESINFEKTAN ( SPRAY )
DESTAN
Ltr
1,385,200
138,520
1,523,720
PREPARAT ANTI SEPTIKA & DESINFEKTAN ( LARUTAN

)
VIDONE
ml
1,682,500
168,250
1,850,750
PREPARAT ANTI EKTOPARASIT POWDER
ASUMTOL
KG
557,200
55,720
612,920
PREPARAT ANTI THELMENTIKA
VERM O
BOLUS
75,100
-
7,510
-
82,610
-
Liter
693,200
69,320
762,520
C.II
1
C.III
Juramade
DOSIS
PERALATAN KEBERSIHAN / BAHAN

NITROGEN CAIR
BAHAN UNTUK INSEMINASI BUATAN ( IB )
FLOOZENSEMEN 0,25 CC
PLASTIK SHEET IB
PLASTIK GLOVE 5 JARI
MASKER TISSUE
EARTAG SAPI
HANDSSOAP
ROLL TISSUE
8
9
10
13,480
148,280
BBIB SINGOSARI
Straw
DENMARK
Buah
4,000
400
4,400
LOKAL
Buah
22,300
2,230
24,530
LOKAL
Box
375,500
37,550
413,050
DEMOPLAST
Buah
91,400
9,140
100,540
Buah
38,500
3,850
42,350
IMPORT
Buah
117,300
11,730
129,030
TAG PEN
SECONEL
Buah
603,800
60,380
664,180
CANESTER
PERNCIS
Buah
784,900
78,490
863,390
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
22
USA
Unit
27,210,700
2,721,070
29,931,770
23
USA
Unit
47,029,300
4,702,930
51,732,230
24
TERMOS IB
ENGLAND
Unit
518,100
-
51,810
-
569,910
-
C.IV
PAKAIAN KERJA LAPANGAN
134,800
WEAR PACK
Pasang
239,000
23,900
262,900
RAINCOAT
Pasang
404,200
40,420
444,620
BOOT
Pasang
193,200
-
19,320
-
212,520
-
C.V
PAKAN TERNAK
PASE PEMBESARAN
COMFEED/PHOKPAN
Kg
42,800
4,280
47,080
PASE PRODUKSI
COMFEED/PHOKPAN
Kg
42,800
4,280
47,080
PASE SUPLEMENT
Gr
84,900
-
8,490
-
93,390
-
C.VI
BIBIT TERNAK
BIBIT AYAM PEDAGING
Ekor
32,500
3,250
35,750
BIBIT AYAM PARENSTOCK
Ekor
168,500
16,850
185,350
BIBIT/DOC AYAM RAS PETELUR
Ekor
23,500
2,350
25,850
BIBIT AYAM BURAS
Ekor
388,700
38,870
427,570
BIBIT TERNAK KAMBING LOKAL
Ekor
6,497,500
649,750
7,147,250
BIBIT TERNAK KAMBING ETAWA (PE )
Ekor
32,372,500
3,237,250
35,609,750
BIBIT TERNAK SAPI
Ekor
30,072,500
3,007,250
33,079,750
KUDA
ITIK
649,800
64,980
714,780
Ket :

Halaman 113

DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
Lasota/1
Lasota
Medion
Medion
Medion
Medion
Medion
Teramycin
B. Comp
Na Cl
1000 Dosis
1000 Dosis
Dosis
Kg
250 grm
Kg
250 grm
CC
CC
Botol
CC
Gr
Buah
Btl 10 ml
Btl
Btl
Btl
Btl
Btl
Btl
Btl
Btl
Btl
Kg
Btl
Bks
Btl
Bks
Btl
LTR
BTL
Bks
Bks
Bks
Bks
Bks
Bks
Bks
Bks
LBR
Pot
Pot
Bks
Btl
Pot
Bks
Bks
Bh
Bh
Bks
C.VII
HARGA PASARAN
TERNATE

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
OBAT - OBATAN & PERLENGKAPAN PETERNAKAN
1
2
3
4
VAKSIN ND UMUR PEMBESARAN / B1

VAKSIN ND UMUR DEWASA/LAYER
VAKSIN GUMBORO
VITA CHIKS
VITA STRESS
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
PREPARAT ANTIBIOTIK INJECTION

PREPARAT VITAMIN INJECTION
PELARUT Na Cl
EKTOPARASIT INJECTION IVOMEC
HELMATINIC / GEL / SALEP
SPUIT PLASTIK 3 ml
TERRAMICIN INJ 2O CC
TERRAMICIN INJ 1OO CC
SULFA STRONG INJ 50 CC
BIOSALAMIN INJ 50 CC
DOVENIX INJ 50 CC
DEXATOZONE INJ 100 CC
B. COM INJ 50 ml
B. COM INJ 100 ml
ANTI BLOAT 100 ml
IVOMEC INJ 50 ml
PIPERAZINE CITRAT CAPS
ASUNTOL 50 % WP 10 Gr
VITAPLEX 50 KAPLET
TETRA CLOR 50 KPL
TERAPI 10 Gr.
BEPLEK INJ 50 CC
RHODOLON 100 CC / 1 LT
AQUADES PELARUT 50 ml
EGG STIMULAN 10 Gr
DOXYVET 10 Gr
VITA STRES 10 Gr
NEOBRO 10 Gr
NEOBRO 250 Gr
COXY 10 gr
TRIMEZYN S 10 Gr
TRIMEZYN S 250 Gr
STREP PLUS
SUPER TOP 10 Biji
DOPING 10 Biji
PUYUH MEDI EGG 100 Gr
SULFA MIX 20 Ml
SUPER POWER 10 Biji
OSTELIN
VITA STRONG 10 Gr
SPUIT OTOMATIS
JARUM BD 3 ml
OBAT CACING EX SITOR
49
GUSANEX NETTO 13 OZ
50
TETRA CHLOR 10 KAPSUL
51
VET OXY LA
52
VET OXY SB
53
COLLIBACT BOLUS
54
STERPTOMYCIN
55
PROCAIN PENICILLIN G
56
107,800
104,400
65,000
198,400
147,800
116,700
75,100
58,400
55,400
48,900
39,700
25,900
13,200
50,600
196,700
51,800
427,200
453,700
198,400
57,700
130,000
224,300
2,446,600
896,400
33,700
13,200
21,000
49,500
78,200
233,500
21,400
6,700
6,100
5,400
5,400
52,300
6,000
61,900
185,600
77,600
17,800
52,700
81,900
23,200
15,600
24,300
68,800
4,030,800
46,300
7,700
10,780
10,440
6,500
19,840
14,780
11,670
7,510
5,840
5,540
4,890
3,970
2,590
1,320
5,060
19,670
5,180
42,720
45,370
19,840
5,770
13,000
22,430
244,660
89,640
3,370
1,320
2,100
4,950
7,820
23,350
2,140
670
610
540
540
5,230
600
6,190
18,560
7,760
1,780
5,270
8,190
2,320
1,560
2,430
6,880
403,080
4,630
770
118,580
114,840
71,500
218,240
162,580
128,370
82,610
64,240
60,940
53,790
43,670
28,490
14,520
55,660
216,370
56,980
469,920
499,070
218,240
63,470
143,000
246,730
2,691,260
986,040
37,070
14,520
23,100
54,450
86,020
256,850
23,540
7,370
6,710
5,940
5,940
57,530
6,600
68,090
204,160
85,360
19,580
57,970
90,090
25,520
17,160
26,730
75,680
4,433,880
50,930
8,470
Btl
388,700
38,870
427,570
Bks
5,400
540
5,940
143,200
14,320
157,520
50 ML
Btl
50 ML
Btl
76,500
7,650
84,150
12 BOLUS
Btl
125,100
12,510
137,610
5 GR
Btl
76,500
7,650
84,150
3 JUTA IU
Btl
76,500
7,650
84,150
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 :

Halaman 114
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
HARGA PASARAN
TERNATE

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
( Rp )
( Rp )
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
67
VERM 0 42 BOLUE
68
VERM 0 CAPLET
69
Btl
272,000
27,200
299,200
Pot
388,700
38,870
427,570
10 TABLET
Kaplet
85,400
8,540
93,940
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
85
KETAMIL
50 ML
Btl
86
PROCAIN HCL
87
STRYCHININE
88
89
90
SPUIT DISPOSIBEL TERUMO
91
92
93
SPUIT FIBERGLASS EUROPLEX
94
SPUIT OTOMATIC SOCOREX
95
OBYEK GLAAS
96
COVER GLAAS
97
CAWAN PORSELEN (MORTIR) BESAR
98
CAWAN PORSELEN (MORTIR) KECIL
99
SARUNG TANGAN KARET TEBAL
100
SARUNG TANGAN KARET TIPIS
101
GLOVE PLASTIK (PUTIH)
102
563,500
56,350
619,850
1,488,700
148,870
1,637,570
Btl
6,700
670
7,370
1 KG
Btl
18,837,000
1,883,700
20,720,700
AQUADESTILATA
500 ML
Btl
40,400
4,040
44,440
AQUADESTILATA
100 ML
Btl
13,200
1,320
14,520
3 ML
Box isi 100
517,500
51,750
569,250
5 ML
Box isi 100
649,800
64,980
714,780
10 ML
Box isi 100
644,600
64,460
709,060
Bh
337,000
33,700
370,700
Set
3,910,000
391,000
4,301,000
Kotak
65,000
6,500
71,500
Kotak
51,800
5,180
56,980
Bh
110,600
11,060
121,660
1 ML
Bh
89,000
8,900
97,900
Lusin
406,800
40,680
447,480
Lusin
298,400
29,840
328,240
Box isi 100
122,700
12,270
134,970
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
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
123
BOTOL SPESIMEN
124
PIPET
Ket :
50 ML
10 - 15 ML
Buah
13,200
1,320
14,520
50 CC
Buah
13,200
1,320
14,520
Buah
10,800
1,080
11,880

Halaman 115
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
HARGA PASARAN
TERNATE

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
( Rp )
( Rp )
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
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
135
SPUIT KACA OTOMATIS
136
JARUM SUNTIK
137
JARUM SUNTIK
0,5 ML S/D 10 ML
138
UJI FORMALIN
139
TANG BORDIZZO (HEWAN BESAR)
140
PERCUSI HAMMER
141
5 JARI
0,5 ML
Set
3,910,000
391,000
4,301,000
10 ML
Set
2,587,500
258,750
2,846,250
1,10 ML X 25 MM
Set
362,300
36,230
398,530
Buah
258,800
25,880
284,680
Set
5,175,000
517,500
5,692,500
Buah
7,158,800
715,880
7,874,680
Set
1,035,000
103,500
1,138,500
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
HARGA 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!
Ket :
#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
#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
Halaman 116
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
D.III
1
Ket :

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
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
KELOMPOK > 12 BULAN

CENDANA
D.II
HARGA PASARAN
TERNATE
Pohon
TANAMAN UNGGULAN LOKAL
#REF!
#REF!
#REF!
#REF!
#REF!
8,400
#REF!
#REF!
#REF!
#REF!
#REF!
840
#REF!
#REF!
#REF!
#REF!
#REF!
13,750
9,240
Pohon
PALA
Pohon
15,900
1,590
17,490
NYATOH
Pohon
12,100
1,210
13,310
MATOA
Pohon
Pot
12,100
-
1,210
-
13,310
-
#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
MPTS
#REF!
KELOMPOK 3 - 4 BULAN DI PERSEMAIAN
#REF!
#REF!
25,850
#REF!
#REF!
#REF!
RANDU/KAPUK
Pohon
5,500
550
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!
#REF!
6,050
#REF!
#REF!
ALPUKAT
Pohon
12,100
1,210
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
CEMPEDAK
KENANGA
KEMIRI
MENGKUDU
ROTAN
SIRSAK
SRIKAYA
KENARI
KLUWIH
SUKUN
SAGU
DURIAN
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
34,500
12,100
12,100
13,900
3,450
1,210
1,210
-
37,950
13,310
13,310
-
1,390
15,290
Pohon
Pohon
13,310

Halaman 117
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
D.IV
D.V
1
D.VI
1
Ket :
KELOMPOK 7- 12 BULAN DI PERSEMAIAN

DURIAN
MANGGIS
MELINJO
SAWO
DUKU
LANGSAT
RAMBUTAN
NANGKA
KAYU MANIS
TURUS JALAN / HUTAN KOTA
(Tinggi lebih dari 1 m)
KELOMPOK 7- 12 BULAN
ASAM KRANJI
BUNGUR
DAMAR
FELISIUM
KENANGA
KENARI
MANGROVE
PALA
PINUS
JATI HIAS
KELOMPOK > 12 BULAN
ASAM
BERINGIN
KIARA PAYUNG
PUSPA
HUTAN KOTA
KELOMPOK 7- 12 BULAN (tinggi lebih dari 1 m)
AKASIA
BUNGUR
DAMAR
FELISIUM
KENANGA
KENARI
SALAM
TANJUNG
MAHONI
KELOMPOK > 12 BULAN
ASAM
BERINGIN
KIARA PAYUNG
PALA HUTAN
PUSPA
MERANTI MERAH
TANAMAN MANGROVE
JENIS PROPAGUL
BAKAU
TANCANG
SERIOP
JENIS NON PROPAGUL
API-API
PEDADA
NYIRIH BUNGA
NIPAH
HARGA PASARAN
TERNATE

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
#REF!
#REF!
#REF!
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
27,800
#REF!
#REF!
Pohon
2,780
#REF!
#REF!
#REF!
#REF!
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
12,500
12,500
12,500
12,500
12,500
19,000
19,000
12,500
12,500
Pohon
Pohon
Pohon
Pohon
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1,250
1,250
1,250
1,250
1,250
1,900
1,900
1,250
1,250
#REF!
#REF!
13,000
13,000
13,000
13,000
#REF!
#REF!
30,580
-
13,750
13,750
13,750
13,750
13,750
20,900
20,900
13,750
13,750
#REF!
#REF!
1,300
1,300
1,300
1,300
#REF!
#REF!
14,300
14,300
14,300
14,300
#REF!
#REF!
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
14,500
14,500
14,500
14,500
14,500
31,600
14,500
19,000
19,000
1,450
1,450
1,450
1,450
1,450
3,160
1,450
1,900
1,900
15,950
15,950
15,950
15,950
15,950
34,760
15,950
20,900
20,900
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
15,200
15,200
15,200
15,200
15,200
1,520
1,520
1,520
1,520
1,520
16,720
16,720
16,720
16,720
16,720
12,500
12,500
12,500
1,250
1,250
1,250
13,750
13,750
13,750
#REF!
#REF!
Pohon
Pohon
Pohon
#REF!
#REF!
Pohon
Pohon
Pohon
Pohon
#REF!
#REF!
12,500
12,500
12,500
-
#REF!
#REF!
1,250
1,250
1,250
-
13,750
13,750
13,750
-
Halaman 118
DAN PERKEBUNAN
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
SATUAN
D.VII
I
1
TANAMAN PANTAI
CEMARA LAUT
KEBEN
NYEMPLUNG
WARU
KETAPANG
PANDAN
SAWO KECIK
GELAM
KELAPA
RUMBAI
HARGA BIBIT KEHUTANAN (TEKNIK PERBANYAKAN
VEGETATIFKAYU-KAYUAN
TANAMAN
OKULASI, SAMBUNGAN, CANGKOK
STEK
Ket :
OKULASI, SAMBUNGAN, CANGKOK

7=(5+6)
#REF!
#REF!
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
Pohon
Pohon
Pohon
11,200
75,900
94,900
1,120
7,590
9,490
11,200
12,100
13,000
1,120
1,210
1,300
#REF!
12,100
13,000
13,900
#REF!
#REF!
#REF!
#REF!
Pohon
Pohon
Pohon
12,320
83,490
104,390
#REF!
#REF!
12,320
13,310
14,300
#REF!
1,210
1,300
1,390
#REF!
#REF!
#REF!
#REF!
11,200
12,100
13,000
#REF!
#REF!
13,750
13,750
13,750
13,750
13,750
13,750
13,750
13,750
13,750
13,750
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pohon
Pohon
Pohon
1,250
1,250
1,250
1,250
1,250
1,250
1,250
1,250
1,250
1,250
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pohon
Pohon
Pohon
( Rp )
6 = ( 5 * 10% )
#REF!
#REF!
#REF!
#REF!
KULTUR JARINGAN
MPTS
( Rp )
5
#REF!
Pohon
Pohon
Pohon

III
KEUNTUNGAN PIHAK
(10%)
III
( Rp )
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
Pohon
STEK PUCUK
II
HARGA PASARAN
TERNATE
13,310
14,300
15,290
#REF!
#REF!
#REF!
#REF!
1,120
1,210
1,300
#REF!
#REF!
12,100
13,000
101,200
12,320
13,310
14,300
#REF!
#REF!
1,210
1,300
10,120
13,310
14,300
111,320
WALIKOTA TERNATE
127
HARGA SATUAN KENDARAAN BERMOTOR
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
( Rp )
( Rp )
5 = ( 4 * 10% )
6=(4+5)
KENDARAAN RODA DUA

I
YAMAHA
1
FIZ RHC CW
2
VEGA - R
VEGA - R
VEGA - RD
VEGA - ZR DB
VEGA - ZR
VEGA - RD (New )
VEGA RR (TROMOL)
VEGA RR DB (DISK BRAKE)
3
JUPITER
JUPITER Z
JUPITER Z New ( Baru )
JUPITER Z CW SE
JUPITER Z CW New ( Baru )
JUPITER Z1/F1
JUPITER Z1 CW F1
JUPITER Z1 CW F1 FURIOUS
JUPITER Z1 CW F1 GP
New JUPITER Z CW 115
New JUPITER Z CW 115 SE
JUPITER MX CW GP
JUPITER MX - ACW
JUPITER MX - CW
4
MIO
MIO SPORTY
MIO CW
MIO SOUL
MIO SOUL LE
MIO GT
MIO GT GP
MIO M3 125
MIO J F1
MIO J CW F1
MIO J CW F1 TEEN
5
NOUVO
NOUVO
NOUVO Z CW
6
RX KING NEW
7
SCORPIO
SCORPIO Z CW
SCORPIO Z CW LE
8
VIXION
NEW VIXION
NEW VIXION SE
NEW VIXION GP
9
XEON
XEON RC
XEON RC GP
10 BYSON
11 GT
GT 125
GT 125 GARUDA
12 SOUL
SOUL GT
SOUL GT STREET
ALL NEW SOUL GT
13 FINO
FINO SPORTY F1
FINO SPORTY F1 SE
FINO PREMIUM F1
FINO PREMIUM F1 SE
14 FORCE
FORCE SPORTY
FORCE ELEGANT
15 X - RIDE
X - RIDE
X - RIDE SE
X - RIDE ASE
R
RD
R (NEW)
RD (NEW)
Z
Z NEW
Z CW
Z CW NEW
Z CW 115 S
MX
MX ACW
MX CW
SPORTY
CW
CW
Z CW
KICK STARTER
KICK STARTER
KICK STARTER
18,233,300
18,808,300
20,257,300
22,074,300
21,499,300
21,384,300
22,419,300
22,189,300
22,419,300
25,535,800
23,833,800
24,960,800
20,360,800
20,590,800
20,981,800
19,302,800
20,222,800
19,992,800
35,069,300
35,644,300
34,040,000
34,960,000
34,845,000
24,293,800
24,753,800
30,089,800
24,236,300
24,351,300
22,057,000
22,057,000
22,885,000
22,022,500
23,287,500
22,137,500
24,207,500
20,763,300
20,763,300
22,281,300
23,109,300
25,351,800
1,823,330
1,880,830
2,025,730
2,207,430
2,149,930
2,138,430
2,241,930
2,218,930
2,241,930
2,553,580
2,383,380
2,496,080
2,036,080
2,059,080
2,098,180
1,930,280
2,022,280
1,999,280
3,506,930
3,564,430
3,404,000
3,496,000
3,484,500
2,429,380
2,475,380
3,008,980
2,423,630
2,435,130
2,205,700
2,205,700
2,288,500
2,202,250
2,328,750
2,213,750
2,420,750
2,076,330
2,076,330
2,228,130
2,310,930
2,535,180
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
KET.
20,056,600
20,689,100
22,283,000
24,281,700
23,649,200
23,522,700
24,661,200
24,408,200
24,661,200
28,089,400
26,217,200
27,456,900
22,396,900
22,649,900
23,080,000
21,233,100
22,245,100
21,992,100
38,576,200
39,208,700
37,444,000
38,456,000
38,329,500
26,723,200
27,229,200
33,098,800
26,659,900
26,786,400
24,262,700
24,262,700
25,173,500
24,224,800
25,616,300
24,351,300
26,628,300
22,839,600
22,839,600
24,509,400
25,420,200
27,887,000

- HARGA DIATAS BELUM TERMASUK ONGKOS ANGKUT KE LOKASI PROYEK
128
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
1
16
PASARAN TERNATE
KEUNTUNGAN PIHAK
III
(10%)
( Rp )
17
18
II
1
6
7
8
9
10
11
R15
R25
R25 ABS
NMAX ABS
MX-KING 150
SUZUKI
NEW SMASH
FK 110 SDK - CAKRAM
FK 110 SCD/CW - RACING
FK 110 SDC NR - RACING
FK 110 SCDZ / NR - RACING BLACK
FK 110 SCDK6
SPIN
UY 125 S
UY 125 SL - CAMPURAN
UY 125 NR2/NR3 - SPIN MATIC
UY 125 SC - CAMPURAN RACING
UY 125 SC - DAYTONA
UW 125 CW - SPIN MATIC
UW 125 CW / NR - SPIN MATIC
UW 125 CW / NR2-SR - SPIN MATIC
UK 125 - SKY DRIVE
UK 125 - SKY DRIVE Z
UD 110 EE - NEX
UK 110 NE / ADDRESS
SKY WAVE
UW 125 CW - SKY WAVE
UW 125 CW NR - SKY WAVE
UW 125 CW NR2 / SR - SKY WAVE
SHOGUN
NEW SHOGUN FL 125 SD - CAKRAM
NEW SHOGUN FL 125 SCDI - AXELO
NEW SHOGUN FL 125 RCD - RACING
NEW SHOGUN FL 125 RCD/NR - BLACK
NEW SHOGUN BLACK FL 125 RCDZ - RACING NR
NEW SHOGUN INJECTION FL 125 RCDF
NEW SHOGUN INJECTION NR FL 125 RCDF NR2-SR
NEW SHOGUN RACING FL 125 RCMD
NEW SHOGUN AXELO FL 125 RCD
NEW SHOGUN AXELO FL 125 RCMD
ARASHI
FH 125 CD - RACING
FH 125 CM - RACING KOPLING
THUNDER
THUNDER EN 125
SATRIA
SATRIA FU 150 SCD
TITAN ( NEW )
NEW TITAN SD
NEW TITAN SCD
HAYATE (NEW)
HAYATE - 125 NEW MATIC
NEX
NEX BLACK FIRE
INAZUMA GW 250
FK 110 SDK
FK 110 SDC
FK 110 SDC NR
FK 110 SDC NR
FK 110 SCDK6
UY 125 S
UY 125 SL
UY 125 NR2/NR3
UY 125 SC
UY 125 SC
UW 125 CW
UW 125 CW / NR
UW 125 CW / NR2-SR
UK 125
UK 125
UD 110 EE
UW 125 CW
UW 125 CW NR
UW 125 CW NR
FL 125 SD
FL 125 SCDI
FL 125 RCD
FL 125 RCD /NR
FL 125 RCDZ
FL 125 RCDF
FL 125 RCDF/NR2-SR
FL 125 RCMD
FL 125 RCD
FL 125 RCMD
FH 125 CD
FH 125 CM
EN 125
FU 150 SCD 2
TITAN SD
FW 115 SCD
125
4
43,067,500
70,253,500
81,155,500
37,892,500
28,658,000
18,814,000
18,929,000
16,634,800
18,549,500
20,677,000
20,941,500
26,139,500
18,710,500
20,780,500
17,848,000
61,640,000
HARGA TERMASUK
KEUNTUNGAN PIHAK III
KET.
( Rp )
5 = ( 4 * 10% )
4,306,750
7,025,350
8,115,550
3,789,250
2,865,800
1,881,400
1,892,900
1,663,480
1,854,950
-
6=(4+5)
47,374,300
77,278,900
89,271,100
41,681,800
31,523,800
20,695,400
20,821,900
18,298,300
20,404,500
-
2,067,700
2,094,150
2,613,950
1,871,050
2,078,050
1,784,800
6,164,000
22,744,700
23,035,700
28,753,500
20,581,600
22,858,600
19,632,800
67,804,000

129
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
1
III
1
3
4
6
7
8
9
HONDA
SUPRA
SUPRA S TROMOL
SUPRA FIT X CAKRAM
SUPRA FIT CAKRAM
SUPRA FIT CAKRAM V. BINTANG
SUPRA X STRD/SPOKE
SUPRA X CASTWHEEL
SUPRA X INJECTION
NEW SUPRA X HELM IN
NEW SUPRA X HELM IN F1 MMC
SUPRA X 125 SPOKE
SUPRA X 125 F1 CW
CBR
CBR 150
CBR 250 NON ABS
CBR 250 ABS
ALL NEW CBR 150 R
ALL NEW CBR 150 R TRICOLOR
ALL NEW CBR 150R REPSOL
CBR 250 MMC STANDAR
CBR 250 MMC TRICOLOR
CBR 250 MMC REPSOL
CBR 250 MMC ABS
CBR MMC ABS TRICOLOR
CBR 150 MMC ABS REPSOL
CBR 150R MMC
CBR 150R MMC SPECIAL EDITION
NEW CB150R STREETFIRE
ALL NEW CBR150 R
MEGA PRO
MEGA PRO CW F1
REVO
REVO SPOKE
REVO CASTWHEEL
REVO DELUXE
REVO TECHNO / AT
REVO FIT
REVO FIT F1
REVO SPK F1
REV0 CW F1
BLADE
BLADE NEW
BLADE REPSOL (NEW)
BLADE REPSOL ORANGE
BLADE S125 F1
BLADE R125 F1
BLADE REPSOL 125 F1
VERZA
VERZA CW
SPACY
SPACY CW HI
PCX
PCX 150
VARIO
VARIO CBS MMC
VARIO CBS ISS
NEW VARIO 150 Esp
VARIO 150 eSP M
VARIO 125 eSP CBS
VARIO 125 eSP CBS ISS
VARIO F1 ABS
NF 100 SLF
NF 100 SE
NF 100 SLD
NF 100 SLC
NF 125 TD 1 M/T
NF 125 R TR1 M/T
NF 125 TR1
NF 12 A1 CF3 M/T
CBR 250 RB
CBR 250 RAB
T5T02R11L0M/T
T5T02R11LBM/T
T5T02R11LAM/T
CBR250RFINM/T
CBR250RF2INM/T
CBR250RF4INM/T
CBR250RAFINM/T
CBR250RAF2INM/T
CBR250RAF4INM/T
CB15A1RRF1M/T
CB15A1RRF2M/T
NF 11B2 DA 1 M/T
NF 11B2 C M/T
NFC 11A ICF A/T
NF 11B2 D M/T
NF11T11C01M/T
NF11T11C02M/T
NF11T11C03M/T
NF 11A1C M/T
NF 11A1CA M/T
NF 11A1CA M/T (OR)
AFP12W21C03M/T
AFP12W21C08M/T
AFP12W21C08AM/T
WW 150EXFINA/T
PASARAN TERNATE
KEUNTUNGAN PIHAK
III
(10%)
( Rp )
( Rp )
5 = ( 4 * 10% )
6=(4+5)
22,827,500
21,102,500
22,310,000
39,157,500
39,157,500
39,847,500
59,800,000
60,950,000
61,525,000
67,735,000
68,885,000
69,460,000
30,877,500
31,452,500
30,877,500
39,847,500
27,140,000
17,710,000
18,342,500
19,262,500
20,815,000
21,390,000
21,620,000
23,977,500
18,745,000
51,692,500
22,080,000
23,287,500
26,220,000
26,392,500
22,942,500
23,575,000
20,815,000
2,282,750
2,110,250
2,231,000
3,915,750
3,915,750
3,984,750
5,980,000
6,095,000
6,152,500
6,773,500
6,888,500
6,946,000
3,087,750
3,145,250
3,087,750
3,984,750
2,714,000
1,771,000
1,834,250
1,926,250
2,081,500
2,139,000
2,162,000
2,397,750
1,874,500
5,169,250
2,208,000
2,328,750
2,622,000
2,639,250
2,294,250
2,357,500
2,081,500
HARGA TERMASUK
KET.
25,110,300
23,212,800
24,541,000
43,073,300
43,073,300
43,832,300
65,780,000
67,045,000
67,677,500
74,508,500
75,773,500
76,406,000
33,965,300
34,597,800
33,965,300
43,832,300
29,854,000
19,481,000
20,176,800
21,188,800
22,896,500
23,529,000
23,782,000
26,375,300
20,619,500
56,861,800
24,288,000
25,616,300
28,842,000
29,031,800
25,236,800
25,932,500
22,896,500

130
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
1
10
11
12
13
14
15
16
17
BEAT
BEAT SP0RTY CW
BEAT SPORTY CBS
BEAT SPORTY CW CBS ISS
BEAT FI MMC
BEAT FI CBS MMC
BEAT CBS
BEAT CBS ISS
BEAT POP CW
BEAT POP CW CBS
BEAT POP CW CBS ISS
NEW MEAT MMC
BEAT SPOKE
VARIO
VARIO TECHNO 125 CBS
VARIO TECHNO 125 CBS ISS
VARIO TECHNO 125 NON CBS
VARIO TECHNO 125 CBS
VARIO MMC
N.VARIO 150 SPORTY
N. VARIO 150 EXCLUSIVE
N.VARIO 125 ESP CBS
N. VARIO 125 ESP CBS ISS
NEW VARIO F1
CS 1
CITY SPORT 1
MEGA PRO
MEGA PRO SPOKE
MEGA PRO CASTWHEEL
MEGA PRO CW F1
TIGER
TIGER 2000
TIGER
TIGER CW
SCOOPY ( NEW )
SCOOPY STYLISH
SCOOPY SPORTY
SPACY ( NEW )
SPACY HELM IN
SPACY CW F-1
VERZA
VERZA SPK MMC
VERZA CW MMC
ACB2J21B02A/T
ACB2J21B03A/T
NC 11A1CF A/T
NC 12A1CBF A/T
NC 110AIC A/T
K1H02N14L0A/T
K1H02N14L0MA/T
E1F02N11M2A/T
E1F02N12M2A/T
ATI1I21B01A/T
CS 1 12 A1RR
GL 15A 1D
GL 15A 1RR
GL15C21A07
GL 200 D
GL 200 R
GL200RA2M/T
ACF1L21B06A/T
ACF1L21B06SA/T
NC 11 D 1 C A/T
NC 11 D 1 CF 2 A/T
GL15B1DF1M/T
GL15B1CF1M/T
PASARAN TERNATE
KEUNTUNGAN PIHAK
III
(10%)
( Rp )
( Rp )
5 = ( 4 * 10% )
6=(4+5)
19,377,500
19,492,500
20,067,500
19,435,000
19,435,000
19,722,500
20,297,500
18,975,000
19,320,000
19,780,000
22,080,000
23,287,500
26,220,000
26,392,500
22,942,500
23,575,000
20,815,000
27,140,000
33,114,300
20,815,000
20,815,000
18,745,000
-
1,937,750
1,949,250
2,006,750
1,943,500
1,943,500
1,972,250
2,029,750
1,897,500
1,932,000
1,978,000
2,208,000
2,328,750
2,622,000
2,639,250
2,294,250
2,357,500
2,081,500
2,714,000
3,311,430
2,081,500
2,081,500
1,874,500
-
HARGA TERMASUK
KET.
21,315,300
21,441,800
22,074,300
21,378,500
21,378,500
21,694,800
22,327,300
20,872,500
21,252,000
21,758,000
24,288,000
25,616,300
28,842,000
29,031,800
25,236,800
25,932,500
22,896,500
29,854,000
36,425,700
22,896,500
22,896,500
20,619,500
-

131
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/ UKURAN
IV
KAWASAKI
NINJA
PASARAN TERNATE
KEUNTUNGAN PIHAK
III
(10%)
( Rp )
( Rp )
5 = ( 4 * 10% )
6=(4+5)
HARGA TERMASUK
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
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
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
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
28,750,000
2,875,000
31,625,000
PULSAR 200NS
KET.

WALIKOTA TERNATE
132
HARGA SATUAN ONDERDIL
LOKASI : PULAU TERNATE
No.
JENIS BAHAN
1
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
48
49
50
51
MODEL / UKURAN
SATUAN
SAD
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
HARGA PASARAN
TERNATE
KEUNTUNGAN PIHAK
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
BAN / ACCU
BAN LUAR UKURAN 550 - 13 - 8 (GT)
BAN LUAR UKURAN 600 - 13 - 8 (GT)
BAN LUARUKURAN 750 - 13 - 14 (GT)
BAN LUARUKURAN 1000/20 (GT)
BAN LUAR UKURAN 550 - 13 - 8
BAN LUAR 500 - 106 PR - HTM
BAN LUAR 500 - 13 8 PR - HGM 11
BAN LUAR 500 - 13 8 PR
BAN LUAR 500 - 13 8 PR - HTM 11
BAN LUAR 500 - 13 8 PR - HTM 11
BAN LUAR 600 - 148 PR - HMG 11/ SBE
BAN LUAR 700 -14 6 PR -HMG 141
BAN LUAR 600 - 1486 PR - HMG 141
BAN LUAR 710 / 760-15 6 - HMG&G
BAN LUAR 700-15 10 PR-HMG 141
BAN LUAR 825-20 14 PR-G 141
BAN DALAM 500 - 10
BAN DALAM 500 - 12 (GT)
BAN DALAM 500 - 12 (SWALLOW)
BAN DALAM 600 - 12 (GT)
BAN DALAM 550 /600 -13
BAN DALAM 550 /600 -13 (SWALLOW)
BAN DALAM 600/734 - 14
BAN DALAM 600/734 - 14 (SWALLOW)
BAN DALAM 560 - 15
BAN DALAM 710/815 - 15
BAN DALAM 650/750 - 15
BAN DALAM 600/650 - 16
BAN DALAM 650/750 - 16
BAN DALAM 900 - 20
BAN DALAM 1000 - 20
LIDAH BAN M.15 - 6,9
LIDAH BAN M.16 - 6,9 (BLACKSTONE)
SUP MEALIGE
DURATON
SAD
SUP MEALIGE
DURATON
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR/GT
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
GOODYEAR
SWALLOW
GT
GOODYEAR
GOODYEAR
TUBE
SWL
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE
TUBE/KRC
TUBE
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
488,800
575,000
3,737,500
747,500
345,000
373,800
632,500
1,598,500
69,000
74,800
86,300
115,000
126,500
143,800
230,000
402,500
575,000
57,500
-
48,880
57,500
373,750
74,750
34,500
37,380
63,250
159,850
6,900
7,480
8,630
11,500
12,650
14,380
23,000
40,250
57,500
5,750
-
537,680
632,500
4,111,250
822,250
379,500
411,180
695,750
1,758,350
75,900
82,280
94,930
126,500
139,150
158,180
253,000
442,750
632,500
63,250
-
Ket : - Harga diatas belum termasuk PPN 10%

- Harga diatas sudah termasuk keuntungan Pihak ke-III
- Harga diatas belum termasuk ongkos angkut ke lokasi
Lampiran Keputusan Walikota Ternate SSHTahun Anggaran 2016
133
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
HARGA PASARAN
TERNATE
( Rp )
5
833,800
718,800
747,500
690,000
747,500
586,500
-
83,380
71,880
74,750
69,000
74,750
58,650
-
917,180
790,680
822,250
759,000
822,250
645,150
-
31,600
35,700
138,000
57,500
36,800
17,300
17,300
-
3,160
3,570
13,800
5,750
3,680
1,730
1,730
-
34,760
39,270
151,800
63,250
40,480
19,030
19,030
-
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
948,800
948,800
253,000
63,300
402,500
379,500
379,500
442,800
442,800
28,800
442,800
94,880
94,880
25,300
6,330
40,250
37,950
37,950
44,280
44,280
2,880
44,280
1,043,680
1,043,680
278,300
69,630
442,750
417,450
417,450
487,080
487,080
31,680
487,080
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
1,610,000
287,500
345,000
161,000
28,750
34,500
1,771,000
316,250
379,500
OLIE
1
2
3
4
6
MESRAN 40 SE/CC
MESRAN SUPER 20 W/50 SG/CD
OLIE MESRAN SUPER
OLIE TOP ONE
YAMAHALUBE
Ltr
Ltr
4 Ltr
Ltr
Ltr
C
1
2
BUSI
NGK
DENSO
BH
BH
D
I
1
MOBIL
TOYOTA
RUSH
KANVAS KOPLING
MATAHARI
DRAG LAHER
FILTER OLI
KANVAS REM
KANVAS REM ATAS
KANVAS REM BAWAH
MASTER KOPLING ATAS
MASTER KOPLING BAWAH
BAUT DINAMO STAR
POMPA MINYAK
RINO 110 ET
CLUTH COVER
FILTER MINYAK
FILTER MINYAK BAWAH
LAHER GANTUNGAN
JOINT DAM
KACA SPION
LAHER KNALPOT
MASTER KOPLING ATAS
100/100 AMP
70/70 AMP
60/60 AMP
50/50 AMP
40/40 AMP
NS 40 (L)
NS 60 - PPC
NS 40 (L)
NS 60 - PPC
NS 60 (S)
NS 60 (S)
NS 50
NS 100
N 120 / EBONIL
NS 40
6N6-3B
6 N 11 - 2 DA
6 N 11 - 2 DA
( Rp )
7= (5+6)
632,500
126,500
3,225,750
2,523,730
1,922,800
1,581,250
1,170,180
120/120 AMP
( Rp )
6 = (5*10%)
57,500
11,500
293,250
229,430
174,800
143,750
106,380

LIDAH BAN 1000/20
LIDAH BAN 750/16
ACCU / BATTERI GS-N (YUASA)
ACCU / BATTERI GS-N
ACCU /BATTERIYUASA
ACCU /BATTERIYUASA
ACCU /BATTERIYUASA / HITACI
ACCU /BATTERIYUASA
ACCU MOTOR GS.6 V.6 AH
150/150 AMP
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
575,000
115,000
2,932,500
2,294,300
1,748,000
1,437,500
1,063,800
52
53
54
55
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
200/200 AMP
KEUNTUNGAN PIHAK
III
(10%)
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH

134
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN PIHAK
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
UNIT
287,500
28,750
316,250
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
CLUTH COVER
UNIT
1,552,500
155,250
1,707,750
FILTER MINYAK
UNIT
230,000
23,000
253,000
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
MASTER KOPLING ATAS
UNIT
172,500
17,250
189,750
UNIT
345,000
34,500
379,500
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
SARINGAN UDARA
UNIT
230,000
23,000
253,000
LAHER BOLA BELAKANG
UNIT
345,000
34,500
379,500
RINO 115 ET

135
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
KEUNTUNGAN PIHAK
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
LAHER BOLA MUKA
UNIT
345,000
34,500
WHIPER
UNIT
172,500
17,250
189,750
KANVAS KOPLING
UNIT
1,437,500
143,750
1,581,250
KANVAS REM
HARGA PASARAN
TERNATE
379,500
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
-
CLUTH COVER
UNIT
1,552,500
155,250
1,707,750
FILTER MINYAK
UNIT
230,000
23,000
253,000
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
MASTER KOPLING ATAS
UNIT
345,000
34,500
379,500
UNIT
345,000
34,500
379,500
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 BELAKANG
UNIT
172,500
17,250
189,750
LAMPU DEPAN
UNIT
287,500
28,750
316,250
KAKI MESIN
UNIT
172,500
17,250
189,750
SARINGAN UDARA
UNIT
230,000
23,000
253,000
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 KOPLING
UNIT
1,437,500
143,750
1,581,250
KANVAS REM
UNIT
345,000
34,500
379,500
ACCU 100 Amp
UNIT
1,552,500
155,250
1,707,750
DRAG LAHER
UNIT
RING SEHER
UNIT
PISTON
UNIT
SET (4 BUAH)
RINO 115 PS

136
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN PIHAK
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
DYNA 130 HT
CLUTH COVER
UNIT
1,610,000
161,000
1,771,000
KANVAS KOPLING
UNIT
1,437,500
143,750
1,581,250
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
FILTER MINYAK
UNIT
230,000
23,000
253,000
MASTER KOPLING ATAS
UNIT
402,500
40,250
442,750
UNIT
345,000
34,500
379,500
ACCU 50 Amp
UNIT
776,300
77,630
853,930
TIE ROAD
UNIT
575,000
57,500
632,500
FER DAUN DEPAN
UNIT
1,610,000
161,000
1,771,000
FER DAUN BELAKANG
UNIT
1,840,000
184,000
2,024,000
LAMPU BELAKANG
UNIT
172,500
17,250
189,750
LAMPU DEPAN
UNIT
287,500
28,750
316,250
SARINGAN UDARA
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
POMPA MINYAK
UNIT
230,000
23,000
253,000
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
IZUSU PS 100
CLUTH COVER
UNIT
1,610,000
161,000
1,771,000
KANVAS KOPLING
UNIT
1,092,500
109,250
1,201,750
KANVAS REM DEPAN
UNIT
517,500
51,750
569,250
KANVAS REM BELAKANG
UNIT
517,500
51,750
569,250
BAK LAMPU BELAKANG
UNIT
FILTER OLI
UNIT
115,000
11,500
126,500
FILTER MINYAK
UNIT
230,000
23,000
253,000
MASTER KOPLING ATAS
UNIT
690,000
69,000
759,000
UNIT
747,500
74,750
822,250
ACCU 50 Amp
UNIT
776,300
77,630
853,930
TIE ROAD
UNIT
FER DAUN DEPAN
UNIT
FER DAUN BELAKANG
UNIT
LAMPU BELAKANG
UNIT
LAMPU DEPAN
UNIT
SARINGAN UDARA
UNIT
SEAL RODA DEPAN
UNIT
115,000
11,500
126,500
SLANG HOUSE
UNIT
POMPA OLI
UNIT
POMPA MINYAK
UNIT

137
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN PIHAK
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
KACA SPION
UNIT
DINAMO STAR
UNIT
MASTER REM ATAS
UNIT
MASTER REM MUKA
UNIT
MASTER REM BELAKANG
UNIT
DRAG LAHER
UNIT
CLUTH COVER
UNIT
1,610,000
161,000
1,771,000
KANVAS KOPLING
UNIT
1,437,500
143,750
1,581,250
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
FILTER MINYAK
UNIT
230,000
23,000
253,000
MASTER KOPLING ATAS
UNIT
345,000
34,500
379,500
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
1,437,500
143,750
1,581,250
KAKI MESIN
UNIT
172,500
17,250
189,750
LAMPU BELAKANG
UNIT
172,500
17,250
189,750
LAMPU DEPAN
UNIT
172,500
17,250
189,750
SARINGAN UDARA
UNIT
230,000
23,000
253,000
TALI DAM
UNIT
230,000
23,000
253,000
SLANG HOUSE
UNIT
POMPA OLI
UNIT
POMPA MINYAK
UNIT
KACA SPION
UNIT
230,000
23,000
253,000
WHIPER
UNIT
115,000
11,500
126,500
MASTER REM ATAS
UNIT
MASTER REM MUKA
UNIT
MASTER REM BELAKANG
UNIT
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
FILTER MINYAK
UNIT
230,000
23,000
253,000
MASTER KOPLING ATAS
UNIT
230,000
23,000
253,000
UNIT
230,000
23,000
253,000
ACCU 50 Amp
UNIT
776,300
77,630
853,930
TIE ROAD
UNIT
345,000
34,500
379,500
28,800
2,880
31,680
IZUSU PS 135 PS
IZUSU PANTHER
SILIKON BESAR
FER DAUN DEPAN
UNIT
1,265,000
126,500
1,391,500
PERCIS LAMPU 2 MATA
UNIT
5,800
580
6,380
5,800
580
6,380
PERCIS LAMPU 1 MATA

LAMPU BELAKANG
UNIT
172,500
17,250
189,750
LAMPU DEPAN
UNIT
287,500
28,750
316,250

138
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN PIHAK
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
SARINGAN UDARA
UNIT
230,000
23,000
253,000
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
POMPA MINYAK
UNIT
345,000
34,500
379,500
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
DUTRO 125 LT
CLUTH COVER
UNIT
1,610,000
161,000
1,771,000
KANVAS KOPLING
UNIT
1,437,500
143,750
1,581,250
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
FILTER MINYAK
UNIT
143,800
14,380
158,180
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 BELAKANG
UNIT
172,500
17,250
189,750
LAMPU DEPAN
UNIT
345,000
34,500
379,500
SARINGAN UDARA
UNIT
230,000
23,000
253,000
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
575,000
57,500
632,500
1,035,000
103,500
1,138,500
230,000
23,000
253,000
TALI DAM
PACKING SET
WHIPER
139
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN PIHAK
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
HINO 500
CLUTH COVER
UNIT
2,587,500
258,750
2,846,250
KANVAS KOPLING
UNIT
2,875,000
287,500
3,162,500
KANVAS REM DEPAN
UNIT
862,500
86,250
948,750
KANVAS REM BELAKANG
UNIT
920,000
92,000
1,012,000
BAK LAMPU BELAKANG
UNIT
FILTER OLI
UNIT
230,000
23,000
253,000
FILTER MINYAK
UNIT
345,000
34,500
379,500
MASTER KOPLING ATAS
UNIT
402,500
40,250
442,750
UNIT
402,500
40,250
442,750
ACCU 50 Amp
UNIT
TIE ROAD
UNIT
FER DAUN DEPAN
UNIT
FER DAUN BELAKANG
UNIT
LAMPU BELAKANG
UNIT
LAMPU DEPAN
UNIT
SARINGAN UDARA
UNIT
TALI DAM
UNIT
SLANG HOUSE
UNIT
POMPA OLI
UNIT
POMPA MINYAK
UNIT
KACA SPION
UNIT
DINAMO STAR
UNIT
MASTER REM ATAS
UNIT
MASTER REM MUKA
UNIT
MASTER REM BELAKANG
UNIT
DRAG LAHER
UNIT
IV
MITSUBISHI
L300
CLUTH COVER
UNIT
805,000
80,500
885,500
KANVAS KOPLING
UNIT
805,000
80,500
885,500
KANVAS REM DEPAN
UNIT
345,000
34,500
379,500
KANVAS REM BELAKANG
UNIT
345,000
34,500
379,500
BAK LAMPU BELAKANG
UNIT
FILTER OLI
UNIT
115,000
11,500
126,500
FILTER MINYAK
UNIT
172,500
17,250
189,750
MASTER KOPLING ATAS
UNIT
287,500
28,750
316,250
UNIT
287,500
28,750
316,250
ACCU 70 Amp
UNIT
1,121,300
112,130
1,233,430
KARET SUSU
UNIT
115,000
11,500
126,500
FER DAUN DEPAN
UNIT
FER DAUN BELAKANG
UNIT
LAMPU BELAKANG
UNIT
172,500
17,250
189,750
LAMPU DEPAN
UNIT
345,000
34,500
379,500
SARINGAN UDARA
UNIT
CROSS JOINT
UNIT
172,500
17,250
189,750

140
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
UNIT
POMPA OLI
UNIT
POMPA MINYAK
UNIT
KACA SPION
UNIT
DINAMO STAR
UNIT
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
DRAG LAHER
UNIT
996,160
ALAT BERAT
DOZER
ELEMENT/RACTOR
2040 TMxxx
905,600
90,560
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
100,625,000
10,062,500
110,687,500
4,352,800
435,280
4,788,080
112,700
11,270
123,970
TRACK LINK
TRACK ROLLER
BOLT & NUT
EXAVATOR ZAXIS 200
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
4,197,500
419,750
4,617,250
OIL FILTER
TRACK ROLLER
862,500
86,250
948,750
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
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
4,197,500
419,750
4,617,250
HOUSE RADIATOR ATAS/BAWAH

WATER PUMP ASSY
KEUNTUNGAN PIHAK
III
(10%)
SLANG HOUSE
HARGA PASARAN
TERNATE
EXAVATOR COBELCO SK200
TRACK ROLLER
862,500
86,250
948,750
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
-

WATER PUMP ASSY
ADAPTER
141
No.
JENIS BAHAN
MODEL / UKURAN
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN PIHAK
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = (5*10%)
7= (5+6)
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
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
538,400
53,840
592,240
4,389,200
438,920
4,828,120
SEAL CRANKSHAFF, IDLER GEAR & MAIN BEARING

UNIVERSAL JOINT CROSS
CAP SCEW
STARTING MOTOR
WATER PUMP
ENGINE
55,500
5,550
61,050
19,837,500
1,983,750
21,821,250
7,801,000
780,100
8,581,100
862,500
86,250
948,750
97,750,000
9,775,000
107,525,000

WALIKOTA TERNATE
142
HARGA SATUAN MESIN LISTRIK DAN ALAT KELISTRIKAN

LOKASI
: PULAU TERNATE
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
1 HP
1/4 HP
1/2 HP
1 HP
2 HP
3/4 HP
1 HP
5,5 HP
6,5 HP
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
3,680,000
2,012,500
3,047,500
5,577,500
1,610,000
1,667,500
368,000
201,250
304,750
557,750
161,000
166,750
4,048,000
2,213,750
3,352,250
6,135,250
1,771,000
1,834,250
GENSET / GENERATOR
STAR ST 1000 DC
HEMAMOTOR 1200
MATARI ET 1000 DC
YAMAHA ET 950
JIANGDONG
KOBAL ET 1250 DC / YAMADA 1200
HONDA H 1250
MOTOYAMA ETS 1250 DCV - 2T
JIANGDONG JD 1500
JIANGDONG JD 1800
JIANGDONG JD 3000
GENERATOR ( SOLAR ) ( SHANHAI )
EXXO PLATINUM (STARTER TANGAN)
700 W
850 W
700 W
700 W
1300 W
700 W
700 W
700 W
1,5 KW
1,5 KW
2,5 KW
3 KW
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
KIPOR KDE 6700 T STARTER TANGAN

JIANDONG 7800 STARTER TANGAN
5 KW (MANUAL)
5 KW (AUTOMATIS)
6 KW
7 KW
8 KW
8 KW
UNIT
UNIT
UNIT
UNIT
UNIT
1,840,000
1,552,500
2,587,500
3,565,000
5,117,500
16,215,000
13,225,000
-
184,000
155,250
258,750
356,500
511,750
1,621,500
1,322,500
-
2,024,000
1,707,750
2,846,250
3,921,500
5,629,250
17,836,500
14,547,500
-
100 KVA
60 KVA
40 KVA
30 KVA
20 KVA
10 KVA
3 KVA
1KVA
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
53,302,500
19,665,000
-
5,330,250
1,966,500
-
58,632,750
21,631,500
-
GX 120
GX 160
GX 160
GY 15 DJ
EY 20 DJ
GX 160
GX 200
GX 200
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
3,392,500
3,277,500
3,622,500
2,185,000
2,357,500
-
339,250
327,750
362,250
218,500
235,750
-
3,731,750
3,605,250
3,984,750
2,403,500
2,593,250
-
6 PK
UNIT
PH 137 A
UNIT
747,500
74,750
822,250
I
A
MESIN - MESIN LISTRIK

COMPRESOR
SHARK ( Manual )
MULTI PRO ( Automatik )

HARPOON GE 160 ( JIANDONG )
HARPOON GE 200 ( JIANDONG )
B
JIANDONG 8000 SILENT - BENSIN

YANMAR
PARKINS OPEN TYPE
TF155 R - DI + Denyo 10 KVA

TF 65 R - DI + Denyo 3 KVA
D
ALKON
HONDA 4,0 PK 2 INC
HONDA 5,5 PK 2 INC
HONDA 5,5 PK 3 INC
ROBIN 3,5 PK 2 INC
ROBIN 5,0 PK 3 INC
JIANGDONG 5,5 PK 2 INC
HEMAMOTOR 6,5 HP / JIANDONG 3 INC
MITSUBISHI ONGA 370 2 INCH
POMPA AIR ( ENGKEL 1 PIPA )
SHARP
SANYO OTOMATIS
PS 135
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
661,300
66,130
727,430
MANUAL
UNIT
OTOMATIS
UNIT
UNIT
839,500
83,950
923,450
SHIMIZU OTOMATIS
PANASONIC 200
SP 133 A
UNIT
SP 401/ R
SP 501
UNIT
UNIT
SPERONI
KET :
( Rp )
- HARGA DIATAS BELUM TERMASUK PPN 10%

143

LOKASI
: PULAU TERNATE
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
SANYO + TABUNG
PH 151 AB
UNIT
SANYO + TABUNG
PH 100 ANB
UNIT
690,000
69,000
759,000
SPERONI
KDM 280 / S
( Rp )
8 = ( 7 * 10% )
9=(7+8)
UNIT
DIESEL ( Hanya Mesin )

UNIT
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
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
ST 3 KVA
UNIT
ST 5 KVA
UNIT
ST 7,5 KVA
UNIT
ST 10 KVA
UNIT
STC 10 KVA
UNIT
STC 12 KVA
UNIT
STC 15 KVA
UNIT
STC 20 KVA
UNIT
STC 30 KVA
UNIT
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
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
YAMAHA 10 PK + AS
MZ300
UNIT
6,785,000
678,500
7,463,500
YAMAHA 11 PK + AS
MZ300
UNIT
6,785,000
678,500
7,463,500
YAMAHA 13 PK + AS
MZ360
UNIT
7,935,000
793,500
8,728,500
SHANHAI
R175 HSH
( Rp )
POMPA AIR ( OTOMATIS 2 PIPA )
POMPA CELUP
G
( Rp )
DINAMO ( Hanya DINAMO )

SPECTEC
NINGDONG / MINDONG
KATINGTING
MITSUBISHI
YAMAHA
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
UNIT
6,440,000
2,070,000
644,000
207,000
7,084,000
2,277,000
MESIN PARUT LENGKAP + JIANDONG 5,5 PK

KET :

144

LOKASI
: PULAU TERNATE
SATUAN
HARGA PASARAN
TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
YAMAHA 2 PK (Bensin)
2CMHS
UNIT
8,970,000
YAMAHA 3 PK
3AMHS
UNIT
13,225,000
4ACMHS
UNIT
YAMAHA 4 PK
4ACMHL
UNIT
5CMHS
YAMAHA 5 PK
YAMAHA 5 PK
YAMAHA 5 PK
MESIN LAUT TEMPEL
OBM 2 - STROKE
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
897,000
9,867,000
15,180,000
1,518,000
16,698,000
UNIT
16,790,000
1,679,000
18,469,000
5CMHL
UNIT
17,020,000
1,702,000
18,722,000
5CSMHS
UNIT
5CSMHL
UNIT
17,020,000
1,702,000
18,722,000
E8DMHL
UNIT
24,150,000
2,415,000
26,565,000
YAMAHA 8 PK (Minyak Tanah)
EK8DMHL
UNIT
15FMHL
UNIT
E15DMHS
E15DMHL
UNIT
UNIT
37,490,000
26,450,000
3,749,000
2,645,000
41,239,000
29,095,000
EK15DMHL
UNIT
29,900,000
2,990,000
32,890,000
E25BMHS
UNIT
35,420,000
3,542,000
38,962,000
EK25BMHL
UNIT
33,350,000
E25BMHL
UNIT
36,800,000
3,680,000
40,480,000
EK25BMHK
UNIT
E30HMHL
UNIT
EK40GMHS
UNIT
EK40GMHL-LT
UNIT
45,885,000
4,588,500
50,473,500
E40G/J/XMHL
UNIT
44,390,000
E40G/XMHL
UNIT
46,920,000
E40J/XWL
UNIT
53,245,000
EK40GMHL
UNIT
46,000,000
EK40GMHL-TT
UNIT
45,885,000
4,588,500
50,473,500
E40GMHL
UNIT
44,735,000
4,473,500
49,208,500
EK40JMHS TT
UNIT
EK40JMHL TT
UNIT
E40JMHS
UNIT
E40JMHL
UNIT
E40JWL
UNIT
E40G / J / XMHL
UNIT
E40XWL
UNIT
E60HMHDL
UNIT
70,610,000
7,061,000
77,671,000
E60HWDL
UNIT
75,095,000
7,509,500
82,604,500
E75BMHDL
UNIT
78,315,000
7,831,500
86,146,500
E85AEDL
UNIT
89,125,000
8,912,500
98,037,500
A85AETL
UNIT
103,960,000
10,396,000
114,356,000
150AETX
85AETX
UNIT
85AEHDL
UNIT
E115AEL
UNIT
116,725,000
11,672,500
128,397,500
E115AETL
UNIT
137,770,000
13,777,000
151,547,000
E115AETX
UNIT
200AETL
UNIT
155,020,000
15,502,000
170,522,000
200AETX
UNIT
156,055,000
15,605,500
171,660,500
L200AETX
UNIT
172,500,000
17,250,000
189,750,000
250GETOX
UNIT
L250GETOX
UNIT
KET :
KEUNTUNGAN
PIHAK III
(10%)
149,845,000

145

LOKASI
: PULAU TERNATE
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
F15BMHL
UNIT
F40BMHDL
UNIT
FT50CETX
UNIT
110,400,000
11,040,000
121,440,000
FT50CEHDL
UNIT
97,750,000
9,775,000
107,525,000
FT50CEHDX
UNIT
F60CETL
UNIT
F60CEHTL
UNIT
F75CEDL
UNIT
F75CEHDL
UNIT
F100BETL
UNIT
F100BETX
UNIT
142,600,000
14,260,000
156,860,000
F115AETL
UNIT
F115AETX
UNIT
F150BETX
UNIT
208,150,000
20,815,000
228,965,000
FL150BETX
UNIT
217,350,000
21,735,000
239,085,000
F200BETX
UNIT
276,000,000
27,600,000
303,600,000
FL200BETX
UNIT
287,500,000
28,750,000
316,250,000
F225AETX
UNIT
FL225AETX
UNIT
F250GETX
UNIT
310,500,000
FL250GETX
UNIT
319,700,000
F250GETU
UNIT
318,550,000
FL250GETU
UNIT
325,450,000
F250AETX
UNIT
FL250AETX
UNIT
F300BETX
UNIT
392,150,000
FL300BETX
UNIT
399,050,000
F300BETU
UNIT
397,900,000
FL300BETU
UNIT
403,650,000
F350AETX
FL350AETX
UNIT
UNIT
438,150,000
445,050,000
43,815,000
44,505,000
481,965,000
489,555,000
F350AETU
UNIT
451,950,000
45,195,000
497,145,000
FL350AETU
UNIT
458,850,000
45,885,000
504,735,000
YAMAHA Al 5.5 AMHX (Bensin)
Al 5.5 AMHX
UNIT
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
OBM 4 - STROKE
KET :
( Rp )

146

LOKASI
: PULAU TERNATE
SATUAN
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
II
ALAT - ALAT KELISTRIKAN
TIANG LISTRIK
Tiang Listrik PLN H 07 - 90 daN
7 Meter
Btg
9 Meter
Btg
7 Meter
Btg
9 Meter
Btg
PERLENGKAPAN TIANG
TRAVERS UNP
10 X 200 CM
SET
CAT HITAM
KG
CAT FLINGKUT
KG
PONDASI TIANG BETON
BUAH
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
Type CDS 50
Bh
Armature Metronomis 18 Watt

C
KONDUKTOR / KABEL
AAAC
NYA
35 - 24 MM2
ETERNA
1 1/2 mm
METER
METER
Rol (100 m)
2 1/2 mm
4 mm
1 1/2 mm
2 1/2 mm
3 mm
4 mm
6mm
3,850
272,030
460
5,060
36,230
398,530
METER
Rol (100 m)
6,900
690
7,590
569,300
56,930
626,230
9,200
920
10,120
805,000
80,500
885,500
METER
METER
Rol (100 m)
COMET
350
24,730
4,600
Rol (100 m)
6mm
3,500
247,300
362,300
METER
Rol (100 m)
3 mm
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
KET :

147

LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
2 x 1 1/2 mm
2 x 2 1/2 mm
2 x 3 mm
2 x 4 mm
2 x 6 mm
3 x 1 1/2 mm
3 x 2 1/2 mm
3 x 3 mm
3 x 4 mm
3 x 6 mm
COMET
2 x 1 1/2 mm
2 x 2 1/2 mm
2 x 3 mm
2 x 4 mm
2 x 6 mm
3 x 1 1/2 mm
3 x 2 1/2 mm
3 x 3 mm
3 x 4 mm
3 x 6 mm
KET :
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
NYM
ETERNA
SATUAN
METER
8,100
810
8,910
Rol (50 m)
362,300
36,230
398,530
Rol (100 m)
724,500
72,450
796,950
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
METER
Rol (50 m)
Rol (100 m)
METER
Rol (50 m)
Rol (100 m)
METER
Rol (50 m)
Rol (100 m)
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
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
METER
Rol (50 m)
Rol (100 m)
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
METER
Rol (50 m)
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
Rol (100 m)
METER
METER
TWIESTED
2 x 10 mm2
Mtr
8,600
860
9,460
4 x 10 mm2
Mtr
4 x 16 mm2
Mtr

148

LOKASI
: PULAU TERNATE
SATUAN
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
NYAF
16 mm2
Mtr
34,500
3,450
BC
16 mm2
Bh
37,950
-
SCHOON
Schoon 16 mm2
Bh
5,800
580
6,380
NYYHY
NYYHY 1 x 1,5 mm2
Rol
NYFGBY
NYFGBY 4x 10 mm2
Rol
NYFGBY 2x 10 mm2
Rol
2 X 2,5 MM2
Rol
799,300
79,930
879,230
SUL 181, 24 Jam
Bh
546,300
54,630
600,930
6A
Bh
109,300
10,930
120,230
3 Phase
Bh
Bh
10
NYY
ACCESSORIES
Timer Switch
Selector Switch
Kwh Meter
OK Meter
Tera Kwh Meter PLN
16 mm2
Bh
Terminal Strip
4p 60 A
Bh
Terminal Kabel
6/25 mm2
Bh
28,800
2,880
31,680
Tap Connector
6/25 mm2
Bh
17,300
1,730
19,030
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
Bh
9,200
920
10,120
No. 17
Dos
31,100
3,110
34,210
18
Isolasi Unibel
19
Klem Kabel
IKNITOR & KAPASITOR
Ignitor
SN 58 T15
Bh
86,300
8,630
94,930
Kapasitor
12 uf
Bh
86,300
8,630
94,930
STRAIN ISOLATOR
20 KV
Bh
TRANSFORMATOR
TRAFO 3 PHASE
250 KVA / 20 KV
Bh
TRAFO 3 PHASE
200 KVA / 20 KV
Bh
TRAFO 3 PHASE
100 KVA / 20 KV
Bh
TRAFO 3 PHASE
50 KVA / 20 KV
Bh
TRAFO 1 PHASE
25 KVA / 20 KV
Bh
TRANSISTOR
TRANSISTOR
2 SC 18855
Bh
TRANSISTOR
2 SC 2098
Bh
I
1
SEKERING
Box Sekering (Tempel)
1 Group
2 Group
Bh
Bh
5,800
11,500
580
1,150
6,380
12,650
KET :

149

LOKASI
: PULAU TERNATE
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
J
1
SAKLAR / STOP KONTAK

Saklar
Saklar Tunggal Tanam
Saklar Tunggal Tempel
Saklar Tunggal Tanam
Saklar Tunggal Tempel
Saklar Ganda Tanam
Saklar Ganda Tempel
Saklar Ganda Tanam
Saklar Ganda Tempel
Stop Kontak
Stop Kontak Tanam
Stop Kontak Tempel
Stop Kontak Tanam
Stop Kontak Tempel
Stop Kontak Roll
Panjang 5 M
Panjang 10 M
Panjang 15 M
Panjang 25 M
BROCO
BROCO
Panasonic
Panasonic
BROCO
BROCO
Panasonic
Panasonic
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
20,700
18,400
23,000
28,800
21,900
28,800
-
2,070
1,840
2,300
2,880
2,190
2,880
-
22,770
20,240
25,300
31,680
24,090
31,680
-
BROCO
BROCO
Panasonic
Panasonic
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
23,000
20,700
26,500
63,300
86,300
97,800
546,300
2,300
2,070
2,650
6,330
8,630
9,780
54,630
25,300
22,770
29,150
69,630
94,930
107,580
600,930
BROCO
BROCO
Bh
Bh
Bh
17,300
17,300
1,730
1,730
19,030
19,030
MERLIN GERIN
MERLIN GERIN
MERLIN GERIN
MERLIN GERIN
MERLIN GERIN
LG
LG
LG
LG
LG
1 Group
2 Group
3 Group
4 Group
1 Group
2 Group
3 Group
4 Group
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
57,500
57,500
57,500
80,500
5,800
11,500
34,500
28,800
28,800
51,800
51,800
5,750
5,750
5,750
8,050
580
1,150
3,450
2,880
2,880
5,180
5,180
63,250
63,250
63,250
88,550
-
60 A
Bh
977,500
-
97,750
-
1,075,250
-
Bh
Bh
5 Watt (CHYODA)
10 watt
15 Watt
25 Watt
40 Watt
60 Watt
75 Watt
100 Watt
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
5,800
6,900
9,200
11,500
11,500
12,700
16,100
11,500
580
690
920
1,150
1,150
1,270
1,610
1,150
6,380
7,590
10,120
12,650
12,650
13,970
17,710
12,650
P. Palem DA - 200
P. Sawit DA - 210
Bh
Bh
Fitting
Fitting Tempel
Fitting Gantung
Fitting Kombinasi
PENGAMAN
MCB
MCB 4A
MCB 6A
MCB 10A
MCB 32A
MCB 100A
MCB 4A
MCB 6A
MCB 10A
MCB 32A
MCB 100A
Box MCB Tempel
Box MCB Tanam
KONTAKTOR
Kontaktor 4 P
FUSE
SEKRING KASTI LOKAL BIASA
Lokal 2 Group Automat
Lokal 3 Group Biasa
K
1
5
6
L
1
LAMPU
Lampu Pijar
Lampu Hias
Tinggi = 3 m, Dia = 2 Capasitor = 990 - 3000 W
Tinggi = 3-4 m, Dia = 2 Capasitor = 990 - 3000 W
KET :
Kualitas Baik
Kualitas Baik
Kualitas Baik
Kualitas Baik
( Rp )
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
6,380
12,650
37,950
31,680
31,680
56,980
56,980

150

LOKASI
: PULAU TERNATE
SATUAN
NO
JENIS BARANG
MEREK/MODEL/ UKURAN
40 x 40 cm
60 x 60 cm
70 x 70 cm
250 Watt (PHILIPS)
100 Watt
160 Wat (PHILIPS)
HPI - T 1000 Watt
HPI - T 1000 Watt
SON - T 250 Watt
SON - T 100 Watt
18 Watt (PHILIPS)
BSN 100
1 x 20 W
2 x 20 W
1 x 40 W
2 x 40 W
100 Watt
8 Watt Philips
9 Watt Philips
11 Watt Philips
14 Watt Philips
15 Watt Philips (Spiral)
18 Watt Philips
23 Watt Philips
25 Watt Philips
8 Watt Visicom
9 Watt Visicom
11 Watt Visicom
14 Watt Visicom
15 Watt Visicom (spiral)
18 Watt Visicom
23 Watt Visicom
25 Watt Visicom (spiral)
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
5
6
Jam Pajangan
Jam Pajangan ( Kota ) Batrei tipe 1
Jam Pajangan ( Kota ) Batrei tipe 2
Jam Pajangan ( Kota ) Batrei dan Listrik
Lampu Mercury / Lampu Jalan
7
8
Electrik Gear
Balon Lampu
Balon Lampu
Balon Lampu
Balon Lampu Essentrial
Ballast 100 Watt
Lampu TL
10
Lampu Jari - Jari
KET :
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
109,300
74,800
86,300
316,300
42,600
143,800
166,800
34,500
38,000
40,300
50,600
43,100
49,500
57,500
-
10,930
7,480
8,630
31,630
4,260
14,380
16,680
3,450
3,800
4,030
5,060
4,310
4,950
5,750
-
120,230
82,280
94,930
347,930
46,860
158,180
183,480
37,950
41,800
44,330
55,660
47,410
54,450
63,250
-

WALIKOTA TERNATE
151
HARGA SATUAN ELEKTRONIK
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
TYPE
MESIN KETIK ELEKTRONIK
MESIN KETIK ELEKTRONIK
II
MESIN KETIK MANUAL
MESIN KETIK 18 INC
OLYMPIA
MESIN KETIK 27 INC
OLIVETTY
OPTIMA
SATUAN
MESIN KETIK 13 INC
SMI8
MESIN KETIK 9 INC
III
FAXIMILE
FAXIMILE
IV
KAMERA
KAMERA MANUAL STANDAR
KAMERA OTOMATIS SLR
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
UNIT
UNIT
2,300,000
4,500
UNIT
3,000
UNIT
2,304,500
230,450
2,535,000
-
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
UNIT
4,500
4,500
450
5,000
UNIT
4,500
4,500
450
5,000
UNIT
4,500
4,500
450
5,000
OLIMPIA
3
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KE LOKASI KEUNTUNGAN
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
BROTHER
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
FUJI
CANON
600 D
UNIT
920,000
2,000
922,000
92,200
1,014,200
UNIT
1,150,000
2,000
1,152,000
115,200
1,267,200
KAMERA DIGITAL
KODAK
KODAK
C123 Underwater
UNIT
1,380,000
2,000
1,382,000
138,200
1,520,200
KODAK
C143
UNIT
1,150,000
2,000
1,152,000
115,200
1,267,200
KODAK
M532
UNIT
1,380,000
2,000
1,382,000
138,200
1,520,200
KODAK
M550 + 4g
UNIT
1,495,000
2,000
1,497,000
149,700
1,646,700
KODAK
M575 + 4g
UNIT
1,725,000
2,000
1,727,000
172,700
1,899,700
KODAK
PLAYSPORT Underwater + case +4g
UNIT
1,495,000
2,000
1,497,000
149,700
1,646,700
CASIO
CASIO
ZS15 + case
UNIT
1,380,000
2,000
1,382,000
138,200
1,520,200
CASIO
Z55
UNIT
1,265,000
2,000
1,267,000
126,700
1,393,700
CASIO
EX-ZS6
UNIT
1,150,000
2,000
1,152,000
115,200
1,267,200
CASIO
EX R200
UNIT
1,150,000
2,000
1,152,000
115,200
1,267,200
CASIO
QV R 300
SONY
SONY
W670
UNIT
1,725,000
2,000
1,727,000
172,700
1,899,700
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
SONY
DSC W330
UNIT
2,000
2,000
200
2,200
SONY
DSC W570
UNIT
1,380,000
2,000
1,382,000
138,200
1,520,200
SONY
DSC W810
UNIT
1,495,000
2,000
1,497,000
149,700
1,646,700
SONY
DSC W560
UNIT
1,782,500
2,000
1,784,500
178,450
1,963,000
SONY
TX100
UNIT
1,725,000
2,000
1,727,000
172,700
1,899,700
SONY
W630
UNIT
1,725,000
2,000
1,727,000
172,700
1,899,700
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
KET :

152
LOKASI
: PULAU TERNATE
TYPE
SATUAN
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
CANON
CANON
IXUS 145
UNIT
1,091,400
2,000
1,093,400
109,340
1,202,700
CANON
IXUS 160
UNIT
1,167,300
2,000
1,169,300
116,930
1,286,200
CANON
E0S 1200 D
UNIT
1,610,000
2,000
1,612,000
161,200
1,773,200
CANON
A-810
UNIT
6,325,000
2,000
6,327,000
632,700
6,959,700
CANON
5d MK II + 24-105mm
UNIT
27,600,000
2,000
27,602,000
2,760,200
30,362,200
CANON
A-2300
UNIT
1,150,000
2,000
1,152,000
115,200
1,267,200
CANON
Z-55
UNIT
1,265,000
2,000
1,267,000
126,700
1,393,700
CANON
BRICA LS-6
UNIT
1,380,000
2,000
1,382,000
138,200
1,520,200
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
E
CANON
SAMSUNG
R 300
UNIT
SAMSUNG
ES 28 + 4g + case
UNIT
SAMSUNG
PL 150
UNIT
1,150,000
2,000
1,152,000
115,200
1,267,200
SAMSUNG
ST 80 / NV 11
UNIT
1,495,000
2,000
1,497,000
149,700
1,646,700
SAMSUNG
WB 1000
UNIT
3,099,300
2,000
3,101,300
310,130
3,411,400
SAMSUNG
DVISOF
UNIT
1,725,000
2,000
1,727,000
172,700
1,899,700
SAMSUNG
ST-150F
UNIT
1,470,900
2,000
1,472,900
147,290
1,620,200
7
F
SAMSUNG
PANASONIC
ES9S
UNIT
1,125,900
2,000
1,127,900
112,790
1,240,700
PANASONIC
S-3
2,127,500
2,000
2,129,500
212,950
2,342,500
PANASONIC
FH-27
1,150,000
2,000
1,152,000
115,200
1,267,200
3
G
PANASONIC
NIKON
FH4 Lumix
1,495,000
2,000
1,497,000
149,700
1,646,700
NIKON
S-2800
UNIT
1,265,000
2,000
1,267,000
126,700
1,393,700
NIKON
COOLPIX-L29
UNIT
861,400
2,000
863,400
86,340
949,700
NIKON
COOLPIX-S3600
UNIT
1,378,900
2,000
1,380,900
138,090
1,519,000
NIKON
COOLPIX-S3400
UNIT
1,608,900
2,000
1,610,900
161,090
1,772,000
NIKON
COOLPIX-610
UNIT
1,723,900
2,000
1,725,900
172,590
1,898,500
NIKON
COOLPIX 53100
UNIT
1,610,000
2,000
1,612,000
161,200
1,773,200
NIKON
S3100
UNIT
1,150,000
2,000
1,152,000
115,200
1,267,200
NIKON
S4150
UNIT
6,555,000
2,000
6,557,000
655,700
7,212,700
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
H
NIKON
OLYMPUS
P3200
UNIT
1,265,000
2,000
1,267,000
126,700
1,393,700
OLYMPUS
VH-210
OLYMPUS
FE
2,012,500
2,000
2,014,500
201,450
2,216,000
OLYMPUS
FE 4020
2,242,500
2,000
2,244,500
224,450
2,469,000
VI
HANDYCAM
SONY DCR-SX44E
UNIT
4,025,000
5,000
4,030,000
403,000
4,433,000
SONY DCR-SX21E
UNIT
3,450,000
5,000
3,455,000
345,500
3,800,500
SONY DSC-H200
UNIT
SONY DCR-SX65E
UNIT
SONY
DSC-W810
UNIT
SONY
SR 68
UNIT
4,025,000
5,000
4,030,000
403,000
4,433,000
PANASONIC
SDR-S26 / H.40
UNIT
6,037,500
5,000
6,042,500
604,250
6,646,800
PANASONIC
SDR-S50
UNIT
3,450,000
5,000
3,455,000
345,500
3,800,500
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
KET :
FUJI

153
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
VII
AIR CONDITIONER(AC)
AC. SPLIT 1/2 PK
VIII
1
AC SPLIT 3/4 PK
AC SPLIT 1 PK
AC SPLIT 2 PK
PANASONIC
LG
LG PLASMA
NASIONAL
GREE
THOSIBA
CHANG HONG
PANASONIC
LG
LG PLASMA
NASIONAL
GREE
CHANG HONG
PANASONIC
LG
LG PLASMA
NASIONAL
GREE
UCHIDA
THOSIBA
CHANG HONG
PANASONIC
NASIONAL
GREE
LG
UCHIDA
CHANG HONG
SATUAN
4
PC5 MKJ
S-05 LS
PC7 MKJ
S-07 LS
PC9 MKJ
S-09 LS
S-09 LV
PC 18 KKP
S.18-LG
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
HARGA
PASARAN
TERNATE
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
4,082,500
3,507,500
3,622,500
4,197,500
3,622,500
3,737,500
4,312,500
3,737,500
3,852,500
8,280,000
6,555,000
6,670,000
-
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
4,112,500
3,537,500
30,000
30,000
3,652,500
30,000
30,000
4,227,500
3,652,500
30,000
3,000
411,250
353,750
3,000
3,000
365,250
3,000
3,000
422,750
365,250
3,000
33,000
4,523,750
3,891,250
33,000
33,000
4,017,750
33,000
33,000
4,650,250
4,017,750
33,000
30,000
30,000
30,000
30,000
30,000
3,767,500
30,000
4,342,500
3,767,500
30,000
376,750
3,000
434,250
376,750
3,000
4,144,250
33,000
4,776,750
4,144,250
33,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
3,882,500
30,000
30,000
8,310,000
30,000
6,585,000
6,700,000
30,000
388,250
3,000
3,000
831,000
3,000
658,500
670,000
3,000
4,270,750
33,000
33,000
9,141,000
33,000
7,243,500
7,370,000
33,000
45,000
45,000
45,000
45,000
4,500
4,500
49,500
49,500
2,057,500
2,287,500
45,000
2,287,500
2,632,500
45,000
45,000
45,000
2,517,500
3,150,000
45,000
45,000
45,000
4,185,000
45,000
45,000
45,000
45,000
3,207,500
3,782,500
3,495,000
4,760,000
45,000
45,000
45,000
45,000
45,000
3,610,000
2,747,500
205,750
228,750
4,500
228,750
263,250
4,500
4,500
4,500
251,750
315,000
4,500
4,500
4,500
418,500
4,500
4,500
4,500
4,500
320,750
378,250
349,500
476,000
4,500
4,500
4,500
4,500
4,500
361,000
274,750
2,263,300
2,516,300
49,500
2,516,300
2,895,800
49,500
49,500
49,500
2,769,300
3,465,000
49,500
49,500
49,500
4,603,500
49,500
49,500
49,500
49,500
3,528,300
4,160,800
3,844,500
5,236,000
49,500
49,500
49,500
49,500
49,500
3,971,000
3,022,300
LEMARI ES
LEMARI ES 1 PINTU
LEMARI ES 2 PINTU
LEMARI ES FREZEER
PANASONIC
PANASONIC
PANASONIC
PANASONIC
PANASONIC
PANASONIC
PANASONIC
NASIONAL 15 KD
NASIONAL 6 KD
SANYO
LG 191 SL
LG 231 SL
SAMSUNG
PANASONIC
PANASONIC
PANASONIC
NASIONAL 19 AI
NASIONAL
NASIONAL 21 AF
NASIONAL 21 AF
LG 212 RV
LG 212 SV/SLT
PANASONIC
PANASONIC
UCHIDA
UCHIDA
UCHIDA
NASIONAL 16 DN
SANYO
LG
LG
LG 204 RL (freezer)
KET :
TYPE
NR - 17 AD
NR - 17 KX
NR - 172 MB
NR - 19 AD
NR - 192
NR - 172 s
NR - 192 s
NR-A 1905
LR191SL/RL
DEON
NR 23 IF
B221M
NR - 25 BI
B261M
MR - 243 G
B256F
MANR 16 F
NR 17 A
USG 218
USG 188
USG 126
191/201 RL
191/204 RL
GN 204
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
2,012,500
2,242,500
2,242,500
2,587,500
2,472,500
3,105,000
4,140,000
3,162,500
3,737,500
3,450,000
4,715,000
3,565,000
2,702,500
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000

154
LOKASI
: PULAU TERNATE
TYPE
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
1
IX
1
MESIN CUCI
MESIN CUCI 4 KILO
MESIN CUCI 6 KILO
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
2,415,000
2,415,000
2,990,000
2,530,000
2,472,500
2,357,500
3,047,500
2,990,000
1,782,500
2,530,000
2,875,000
3,220,000
2,990,000
2,645,000
30,000
45,000
NASIONAL
LG
ELEKTROLUX
PANASONIC
LG (OTOMATIS)
PANASONIC
LG (OTOMATIS)
LG OTOMATIS
PANASONIC OTOMATIS
PANASONIC SEMI AUTO
SANYO
ELEKTROLUX
SAMSUNG
PANASONIC
LG SEMI AUTO
PANASONIC SEMI AUTO
LG FULL AUTO
PANASONIC FULL AUTO
PANASONIC MANUAL
PANASONIC ORGANIC
MANUAL
PANASONIC
FUZZY LOGIC
OTOMATIS
LG ROLLER
JET MANUAL
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
3,105,000
1,207,500
1,840,000
1,782,500
1,437,500
2,932,500
2,875,000
2,300,000
2,530,000
2,587,500
3,392,500
4,140,000
4,025,000
7,130,000
4
X
1
MESIN CUCI 7 KILO
MESIN CUCI 8 KILO

TELEVISI BERWARNA
TELEVISI 14 INC. WARNA
TELEVISI LCD
KET :
LG FUZZY LOGIC OTOMATIS

POLYTRON OTOMATIS
PANASONIC
7 KG
7 KG
8 KG
8 KG
WP 600 N (7KG)
NA 60 BB (7KG)
NA.F
WP 700 N
NA 70 BB
NAF 701
WF H 707
NA - W60BB3W
NA - W70BB3W
NA - F90G6
WP - 700 N
WF - L701 TC
WF - F781 TC
WF - T800 C
PAW 7000
NA 80 BB
THOSIBA
LG
PANASONIC
POLITRON
AKARI
THOSIBA
LG
PANASONIC
POLITRON
THOSIBA
LG
LG FLAT
LG FLAT
LG FLAT
LG FLAT
LG FLAT
LG FLAT
PANASONIC
PANASONIC FLAT
POLITRON
THOSIBA BIASA
THOSIBA FLAT
LG FLAT
LG FLAT
LG FLAT
LG FLAT
LG FLAT
POLYTRON
PANASONIC PLAT
22FCI
21FU 1
21FU 2
21FU 1RL
21FU 3RL
21FU 6RL
21FU 6AD
24C28
21FJ21
LG
LG
PANASONIC
POLYTRON
PANASONIC
LG FLAT
LG
22 LK230
24 LK230
24 C28C
PLM 32 1370
32 CAG
32 LK313
42 DT 350
14FU7AB
14RIM10
29
32
29FU 1RL
29FU 6RL
29FU 1
29FU 3
29FU 6
29
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
30,000
45,000
45,000
2,460,000
3,000
4,500
4,500
246,000
33,000
49,500
49,500
2,706,000
45,000
30,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
45,000
2,460,000
3,035,000
45,000
30,000
45,000
2,575,000
2,517,500
2,402,500
3,092,500
3,035,000
1,827,500
45,000
45,000
2,575,000
2,920,000
3,265,000
3,035,000
2,690,000
4,500
246,000
303,500
4,500
3,000
4,500
257,500
251,750
240,250
309,250
303,500
182,750
4,500
4,500
257,500
292,000
326,500
303,500
269,000
49,500
2,706,000
3,338,500
49,500
33,000
49,500
2,832,500
2,769,300
2,642,800
3,401,800
3,338,500
2,010,300
49,500
49,500
2,832,500
3,212,000
3,591,500
3,338,500
2,959,000
45,000
45,000
45,000
45,000
45,000
37,500
37,500
37,500
37,500
25,000
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
45,000
45,000
37,500
37,500
37,500
37,500
37,500
37,500
45,000
3,150,000
45,000
45,000
1,252,500
45,000
37,500
37,500
1,877,500
1,820,000
25,000
37,500
1,475,000
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
45,000
2,977,500
37,500
2,912,500
37,500
37,500
37,500
37,500
45,000
315,000
4,500
4,500
125,250
4,500
3,750
3,750
187,750
182,000
2,500
3,750
147,500
3,750
3,750
3,750
3,750
3,750
3,750
3,750
3,750
4,500
297,750
3,750
291,250
3,750
3,750
3,750
3,750
4,500
3,465,000
49,500
49,500
1,377,800
49,500
41,300
41,300
2,065,300
2,002,000
27,500
41,300
1,622,500
41,300
41,300
41,300
41,300
41,300
41,300
41,300
41,300
49,500
3,275,300
41,300
3,203,800
41,300
41,300
41,300
41,300
49,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
2,337,500
2,567,500
2,625,000
3,430,000
4,177,500
4,062,500
3,750
233,750
256,750
262,500
343,000
417,750
406,250
41,300
2,571,300
2,824,300
2,887,500
3,773,000
4,595,300
4,468,800
45,000
45,000
45,000
45,000
45,000

155
LOKASI
: PULAU TERNATE
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
GOLDSAT
UNIT
45,000
45,000
4,500
49,500
HITEC / VENERS
UNIT
25,000
25,000
2,500
27,500
UNIT
45,000
45,000
4,500
49,500
1,394,800
XI
DIGITAL RECIVER + PARABOLA
DIGITAL RECIVER + PARABOLA
MATRIX
XII
HANDY CAM
HANDY CAM
KOMPLIT
PANASONIC
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
UNIT
1,265,000
3,000
1,268,000
126,800
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
UNIT
5,175,000
3,000
5,178,000
517,800
5,695,800
VCD/DVD
VCD
DVD
XIV
TAPE RECORDER
TAPE RECORDER
AMPLIFIER
AMPLIFIER
7,500
7,500
750
8,300
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
MEGA THEATER
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
UNIT
632,500
575,000
575,000
-
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
640,000
7,500
7,500
7,500
7,500
582,500
7,500
7,500
7,500
582,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
7,500
750
750
750
64,000
750
750
750
750
58,250
750
750
750
58,250
750
750
750
750
750
750
750
750
750
8,300
8,300
8,300
704,000
8,300
8,300
8,300
8,300
640,800
8,300
8,300
8,300
640,800
8,300
8,300
8,300
8,300
8,300
8,300
8,300
8,300
8,300
UNIT
7,500
7,500
750
8,300
UNIT
7,500
7,500
750
8,300
UNIT
7,500
7,500
750
8,300
UNIT
7,500
7,500
750
8,300
AKARI
POLYTRON
DV 522
DVD 341
DVD 251
DVD 440
DVD 487 USB
DVD 481
DVD 181 K
DVD 860
DVD 518
DVD USB
DVD MP4
DVD 2165
DVD 2160 M
DVD 2185
DVD 3350
DVD 120 K
DVD 901
DVD 3850 AS
DVD 525
DAT 59 CAD
SONY
XV
UNIT
ASATRON
LG
LG
LG
LG
LG
SAMSUNG
SAMSUNG
SONY
SONY
POLYTRON
POLYTRON
POLYTRON
POLYTRON
PHILIPS
PIONER
VITRON
ASATRON
HOYE
NAGOYA
BBS
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
UNIT
7,500
7,500
750
8,300
REXON PRO
KET :
( Rp )
SONY
SAMSUNG
XIII
( Rp )

156
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
3
3S
XVI
KIPAS ANGIN
KIPAS ANGIN
TYPE
SATUAN
4
EQ
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
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
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
UNIT
7,500
7,500
750
8,300
REGENCY TORNADO FAN
PANASONIC
EP 405
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
AQUILIESER
BEHRINGER
1502
UNIT
7,500
7,500
750
8,300
DOD
1024
UNIT
7,500
7,500
750
8,300
UNIT
UNIT
7,500
7,500
750
8,300
EALSEM
PRIMO
XVIII
MIC
MIC
868
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
XIX
MEGA PHONE
MEGA PHONE
XX
PESAWAT TELEPHONE
PESAWAT TELEPHONE
233,000
23,300
256,300
UNIT
7,500
7,500
750
8,300
PANASONIC
505
UNIT
862,500
2,700
865,200
86,520
951,700
UNIT
230,000
2,700
232,700
23,270
256,000
3,000
PANASONIC
CIP CALLER
UNIT
2,700
2,700
270
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
UNIT
2,700
2,700
270
3,000
SETRIKA PAKAIAN
SETRIKA
XXII
DISPENSER
DISPENSER
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
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
1,757,300
NATIONAL
UNIT
1,552,500
45,000
1,597,500
159,750
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
UNIT
316,300
45,000
361,300
36,130
397,400
UNIT
689
DAIYAMA
KET :
3,000
ZH 201 S
TENS
1
230,000
TOA
PANASONIC
XXI
UNIT

157
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
XXIII
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
KOMPUTER
CPU
CPU 1
UNIT
8,395,000
15,000
8,410,000
841,000
9,251,000
Intel Core i7-2600, Intel ECS Z77, DDR3 8 GB,

HDD 2 TB, DVD RW, Casing Atrix 5500
CPU 3
UNIT
AMD FX 4100-Core, AMD Gigabyte 78 LMT-S2P,

DDR3 4GB, DVD RW, Casing Amargedon
4,025,000
15,000
4,040,000
404,000
4,444,000
15,000
15,000
1,500
16,500
CPU 2
UNIT
Intel G630, Intel Gigabyte B75M-D3V, DDR3 4 GB,

HDD 500 GB, DVD RW , Casing Modena X
4,887,500
15,000
4,902,500
490,250
CPU 4
UNIT
Intel Liano A4 3300, AMD ECS A55F, DDR3 4GB,

HDD 500 GB, DVD RW, Casing Azzura
3,737,500
15,000
3,752,500
375,250
CPU 5
UNIT
Intel Sempron 145, AMD Biostar A780, DDR3

2GB, HDD 320 GB, DVD RW, Casing Power Pro
4,312,500
15,000
4,327,500
432,750
CPU 6
UNIT
4,760,300
4,127,800
5,392,800
2,587,500
15,000
2,602,500
260,250
2,862,800
Intel Phenom II X6 1100T BK, AMD ECS 880G

Chipset, DDR3 4GB, HDD1,5 TB, DVD RW ,
Casing Allerga
CPU 2B
UNIT
4,772,500
15,000
4,787,500
478,750
5,266,300
Intel Core i3-2100, Intel Gigabyte H61-Ds2, DDR3

4GB, HDD 750 GB, DVD RW, Casing Xenon
CPU 3B
UNIT
15,000
15,000
1,500
16,500
Intel G620, Intel Achrock H61-VS, DDR3 4GB,

HDD 500 GB, DVD RW, Casing Modena GT
CPU 4B
UNIT
15,000
15,000
1,500
16,500
AMD Liano A4 3300, AMD ECS A55F, DDR3 2

GB, HDD 500 GB, DVD RW, Casing Futura
10
CPU 5B
UNIT
3,162,500
15,000
3,177,500
317,750
3,495,300
AMD Sempron 145, DDR2 2 GB, HDD 160 GB,

DVD RW, Casing Avaris
11
CPU 1C
Intel Core i5-2310, Intel Gigabyte H61-DS2, DDR3
4 GB, HDD 1 TB, DVD RW, Casing Casing
Climatica
UNIT
15,000
15,000
1,500
KET :
16,500

158
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
12
CPU 2C
TYPE
SATUAN
4
UNIT
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
15,000
15,000
1,500
16,500
AMD Liano A6 3500, AMD Gigabyte A55-DS,

DDR3 4GB, HDD 750 GB, DVD RW, Casing
Venom
13
CPU 3C
UNIT
3,680,000
15,000
3,695,000
369,500
4,064,500
Intel G540 Intel Ashrock H61-VS, DDR3 2GB, HDD

320 GB, DVD RW, Casing Legend
14
CPU 4C
UNIT
15,000
15,000
1,500
16,500
AMD Liano A4 3300, AMD ECS A55F, DDR3 2GB,

HDD 320 GB, DVD RW , Casing Power Pro
15
CPU 5C
UNIT
15,000
15,000
1,500
16,500
AMD Sempron 145 AMD Biostar A780, DDR3 1

GB, HDD 80 GB, DVD RW, Casing Basic Value
XXIV
MONITOR
LCD LG 20'
UNIT
15,000
15,000
1,500
16,500
LCD Benq 22'
UNIT
1,437,500
15,000
1,452,500
145,250
1,597,800
LCD AOC 21,5"
UNIT
15,000
15,000
1,500
16,500
LCD AOC 20"
UNIT
15,000
15,000
1,500
16,500
LCD Samsung 19"
UNIT
15,000
15,000
1,500
16,500
LCD Philips 18,5''
UNIT
1,495,000
15,000
1,510,000
151,000
1,661,000
LCD LG 18,5''
UNIT
1,495,000
15,000
1,510,000
151,000
1,661,000
LCD AOC 18,5''
UNIT
15,000
15,000
1,500
16,500
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
UNIT
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
XXV
Samsung 19 "
NOTEBOOK/LAPTOP
SONY VAIO
Sony Vaio VPC-CA35FG

Core i5 2430M 2.4Ghz, 4GB DDR3, 500GB,
DVDRW, Wifi, Bluetooth, AMD Radeon HD 6630M
1GB, Camera, 14inch WXGA, Win 7 Home
Premium
Sony Vaio VPC-CA36FG
UNIT

DVDRW, Wifi, Bluetooth, AMD Radeon HD 6630M
1GB, Camera, 14inch WXGA, Win 7 Home
Premium
3
3. Sony Vaio VPC-CB36FG

Core i5 2430M 2.4Ghz, 4GB DDR3, 640GB, Bluray Disc, Wifi, Bluetooth, AMD Radeon HD 6630M
1GB, Camera, 15.5inch WXGA, Win 7 Home
Premium
KET :
UNIT

159
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
Sony Vaio VPC-EG25EG
TYPE
SATUAN
4
UNIT

DVDRW, Intel HD Graphics, 14inch WXGA, Wifi,
Bluetooth, Camera, Win 7 Home Basic
5
Sony Vaio VPC-EG28FG
Sony Vaio VPC-EH15EG
UNIT
Sony Vaio VPC-EH18FG
UNIT
Sony Vaio VPC-EK25EG
UNIT
Sony Vaio VPC-F217HG
UNIT
Sony Vaio VPC-SA25GG
UNIT
Sony Vaio VPC-SA26GG
UNIT
Sony Vaio VPCEB21EG
13
Core i3-2310M, 2GB DDR3, 500GB HDD,

DVDRW, GbE NIC, WiFi, Bluetooth, VGA AMD
Radeon HD 6470M or Intel HD Graphic 3000
(hybrid), Camera, 13.3inch WXGA, Win 7 Home
Premium
Sony Vaio VPC-SB36GG
UNIT
Sony Vaio VPC-SB38GG

DVDRW, AMD Radeon HD6470M 512MB,
13.3inch WXGA, Wifi, Bluetooth, Camera,
Fingerprint, Win 7 Pro
KET :
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
7,762,500
15,000
7,777,500
777,750
8,555,300
9,372,500
15,000
9,387,500
938,750
10,326,300
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
UNIT
UNIT

DVDRW, AMD Radeon HD6470M 512MB,
13.3inch WXGA, Wifi, Bluetooth, Camera,
Fingerprint, Win 7 Home Premium
14
Core i7 2620M 2.7Ghz, 8GB DDR3, SSD 256GB,

DVDRW, AMD Radeon HD6630M 1GB, 13.3inch
WXGA, Wifi, Bluetooth, Camera, Fingerprint, Win 7
Pro
12
9=(7+8)

Pro
11
( Rp )
8 = ( 7 * 10% )
Core i7 2820QM 2.3Ghz, 8GB DDR3, 640GB, BluRay Disc Drive, Nvidia Geforce GT540M 1GB,
16inch Wide, Wifi, Bluetooth, Camera, Win 7
Ultimate
10
( Rp )
7 = ( 5+6 )
AMD E-450 1.65Ghz, 2GB DDR3, 320GB,

DVDRW, Ati Radeon HD 6320, 14inch WXGA,
Wifi, Bluetooth, Camera, Win 7 Home Basic
9
( Rp )

DVDRW, Nvidia Geforce G410M 512MB, 15.5inch
WXGA, Wifi, Bluetooth, Camera, Win 7 Home
Premium
8
( Rp )

DVDRW, Intel HD Graphics, 15.5inch WXGA, Wifi,
Bluetooth, Camera, Win 7 Home Basic
7
( Rp )

DVDRW, Nvidia Geforce 410M 512MB, 14inch
WXGA, Wifi, Bluetooth, Camera, Win 7 Home
Premium
6
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
UNIT

160
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
15
Sony Vaio VPC-YB15AG
TYPE
SATUAN
4
UNIT
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
Sony Vaio VPC-Z217GG
UNIT
AXIOO
Axioo Neon CLW.3.522
UNIT
UNIT
UNIT
UNIT
Axioo Neon CLW.P.122
UNIT
Axioo Neon CNW.3.212
UNIT
Axioo Neon CNW.P.112
UNIT
Axioo Neon HNM.3.120
UNIT

Core i3-2332, 2GB DDR3, 500GB HDD, DVDRW,
GbE NIC, WiFi, Bluetooth, VGA Intel HD Graphics
3000, Camera, 14inch WXGA, Non OS
KET :
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
5,606,300
15,000
5,621,300
562,130
6,183,400
7,072,500
15,000
7,087,500
708,750
7,796,300
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
4,887,500
15,000
4,902,500
490,250
5,392,800
15,000
15,000
1,500
16,500
4,715,000
15,000
4,730,000
473,000
5,203,000
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
UNIT
Core i3, 2GB DDR3, 500GB HDD, DVDRW, GbE

NIC, WiFi, Bluetooth, VGA Intel GMA, Camera,
14inch WXGA, Non OS
9
15,000
Dual Core P6200, 1GB DDR3, 320GB HDD,

DVDRW, NIC, WiFi, VGA Intel GMA, Camera,
14inch WXGA, Non OS
8
15,000

NIC, WiFi, VGA Integrated, Camera, 14inch
WXGA, Non OS
7
Dual Core P6200, 2GB DDR3, 320GB HDD,

DVDRW, NIC, WiFi, Bluetooth, VGA Intel GMA,
Camera, 12inch WXGA, Non OS
6
9=(7+8)

DVDRW, GbE NIC, WiFi, Bluetooth, VGA Intel
GMA HD 256MB (shared), Camera, 12inch WXGA,
Non OS
5
( Rp )
8 = ( 7 * 10% )

Non OS, Black
4
( Rp )
7 = ( 5+6 )

Non OS
3
( Rp )

DVDRW, NIC, WiFi, Bluetooth, VGA Intel GMA
HD 256MB (shared), Camera, 12inch WXGA, Non
OS, Black
2
( Rp )

Pro
B
( Rp )
AMD E-450 1.65Ghz, 2GB DDR3, 320GB, No

Optical Drive, Wifi, Bluetooth, Ati Radeon HD6320,
Camera, 11.6inch WXGA, Win 7 Starter
17
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
UNIT

161
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
10
TYPE
SATUAN
4
UNIT
Core i5, 2GB DDR3, 500GB HDD, DVDRW, GbE

NIC, WiFi, Bluetooth, VGA Intel GMA, Camera,
14inch WXGA, Non OS
11
UNIT
UNIT
Axioo Neon HNM.C.512
UNIT
Axioo Neon HNM.P.012
UNIT
Axioo Neon HNM.P.022
UNIT
Axioo Neon HNW.C.512
UNIT
Axioo Pico PJM A318
UNIT
Axioo Pico PJM715
UNIT
Axioo Pico PJM722

Atom Dual Core N570 (1.5 Ghz), 2GB DDR3,
320GB HDD, Wifi, Webcam, HDMI, Non OS
KET :
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
3,565,000
15,000
3,580,000
358,000
3,938,000
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
UNIT
Atom N455, 1GB DDR3, 250GB HDD, NIC, WiFi,

VGA Intel GMA3150 256MB (shared), Camera,
10.1inch WSVGA, Non OS
20
15,000
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
Intel B800 1.5Ghz, 1GB, 250GB, DVDRW,

14.1inch WXGA, Card Reader, Camera, Wifi, Non
OS
18
9=(7+8)
Pentium B940, 2GB DDR3, 320GB HDD,

HD Graphics 3000, Camera, 14inch WXGA, Non
OS
17
( Rp )
8 = ( 7 * 10% )

GMA HD, Camera, 14inch WXGA, Non OS
16
( Rp )
7 = ( 5+6 )

HD Graphics 3000, Camera, 14inch WXGA, Non
OS
15
( Rp )

Non OS
14
( Rp )

Non OS
13
( Rp )

GbE NIC, WiFi, Bluetooth, VGA Intel GMA,
Camera, 14inch WXGA, Non OS
12
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
UNIT

162
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
21
Axioo Zetta MMT.2.622
TYPE
SATUAN
4
UNIT
Pentium SU4100, 1GB DDR2, 320GB HDD, NIC,

WiFi, VGA Intel GMA 4500, Camera, 11.6inch
WXGA, Non OS
22
Axioo Zetta MLM.2.022
Axioo Zetta MMT.P.332
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
8,927,500
892,750
9,820,300
15,000
7,605,000
760,500
8,365,500
15,000
6,570,000
657,000
7,227,000
15,000
6,225,000
622,500
6,847,500
15,000
4,327,500
432,750
4,760,300
15,000
4,988,800
498,880
5,487,700
15,000
4,413,800
441,380
4,855,200
UNIT
Core2 Duo SU9600, 2GB DDR2, 120GB HDD,

NIC, WiFi, VGA Intel GMA 4500, Camera, 13inch
WXGA, Win7 Home Premium
23
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
UNIT
Pentium SU2700, 3GB DDR2, 120GB HDD, NIC,

WiFi, VGA Intel GMA 4500, Camera, 13.3inch
WXGA, Win Vista Home Premium
ACER
Acer Aspire E5-471G-34VN
Acer E5-471G335D
UNIT
UNIT
Intel Celeron N2840 @2,2GHz, Intel HD Graphics,

DDR3, 2GB HDD, 500GB, Wireless LAN,
Cardreader,Bluetooth, Web Cam, LCD 11,6''
KET :
6,210,000
UNIT
4,312,500
UNIT
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
6,555,000
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
7,590,000
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
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
8,912,500
IntelCore 13 - 403DU@1.80GHz, 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
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
4,973,800
UNIT
4,398,800

163
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
10,292,500
15,000
10,307,500
1,030,750
11,338,300
9,372,500
15,000
9,387,500
938,750
10,326,300
15,000
6,886,300
688,630
7,574,900
15,000
5,736,300
573,630
6,309,900
15,000
5,391,300
539,130
5,930,400
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
10,250,000
1,025,000
11,275,000
15,000
9,042,500
904,250
9,946,800
15,000
4,586,300
458,630
5,044,900
UNIT
6,871,300
UNIT
5,721,300
UNIT
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
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
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
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
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
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
SATUAN
TOSHIBA
Toshiba Satellite C40-A
TYPE
5,376,300
UNIT
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
Intel Core i3-2348M, @2,GHz, Intel HD Graphics,

DDR3, 2GB HDD,500GB, Wireless
LAN,Cardreader, Web Cam' Bluetooth LCD 14 ''
DVD Super Multi
ASUS
Asus A455LN
UNIT
UNIT
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
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
Asus A455LA
Intel Core i3 - 4030 @1,9GHz,Intel HD Graphics,

DDR3L, 2GB HDD, 500GB Wireless LAN,
Cardreader, Web Cam' LCD 14 '' DVD Super
Multi
KET :
10,235,000
UNIT
9,027,500
4,571,300

164
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
Asus X453MA
Intel Pentium Quad Core N3540 Intel HD Graphics

DDR3L, 2GB HDD, 500GB Wireless LAN,
Cardreader, Web Cam' LCD 14 '' DVD Super
Multi
Asus X453MA
Intel Dual Core N2840 Intel HD Graphics DDR3L,

2GB HDD, 500GB Wireless LAN, Cardreader,
Web Cam' LCD 14 '' DVD Super Multi
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
LENOVO
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
Lenovo IdeaPad G40 -30
Intel Celeron N2830 @2.1Ghz, Intel HD Graphics

LAN,Cardreader Web Cam, Bluetooth LCD 14 ''
DVD Super Multi
Lenovo E 10 - 30
Intel Celeron N2830 @2.1Ghz, Intel HD Graphics

LAN,Cardreader Web Cam, Bluetooth LCD 10 '' 3
Cell Battery
DELL
DELL Inspiration N4110
UNIT
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
ZYREX
Zyrex Ellipse LW4343-802G32
UNIT
Zyrex SKY LM1215PN-57
UNIT
Zyrex One Pad SP1113G

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"
559,250
6,151,800
4,312,500
15,000
4,327,500
432,750
4,760,300
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
UNIT
Intel Atom N570, @1.66Ghz, 2GB DDR3, 320GB

HDD, Wireless LAN, Cardreader, Web Cam' LCD
10,1 ''
3
5,592,500
Intel Core B815, @1.60Ghz, 2GB DDR3, 500GB

HDD, DVD Super Multi , Wireless LAN, Bluetooth,
Cardreader, Web Cam' LCD 14 ''
2
15,000
Intel Core B970, @2.30Ghz, 2GB DDR3, 500GB

HDD, DVD Super Multi , Wireless LAN,
Cardreader, Web Cam' LCD 14 ''
G
5,577,500
UNIT
KET :

165
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
MSI
MSI CX420 MS-1453
TYPE
SATUAN
4
UNIT
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
HP Mini 110-4112TU
Compac Presario CQ43-304 AU
UNIT
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
15,000
15,000
1,500
16,500
15,000
3,580,000
358,000
3,938,000
15,000
15,000
1,500
16,500
4,703,500
15,000
4,718,500
471,850
5,190,400
3,565,000
UNIT
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
( Rp )
Intel Atom N2600, @1,60 GHz, 2GB DDR3,

320GB HDD, Wireless LAN, Bluetooth,
Cardreader, Web Cam', Battery 6 Cell, LCD 10,1 ''
2
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
HP - 1000 - 1432 14 "
XXVI
PRINTER
CANON
CANON iX6770
UNIT
4,197,500
15,000
4,212,500
421,250
4,633,800
CANON iX6560
UNIT
3,852,500
15,000
3,867,500
386,750
4,254,300
CANON E510
UNIT
1,696,300
15,000
1,711,300
171,130
1,882,400
CANON Scanlide 120
UNIT
948,800
15,000
963,800
96,380
1,060,200
CANON iP 2770 + Infus
UNIT
920,000
15,000
935,000
93,500
1,028,500
CANON MP237
UNIT
1,265,000
15,000
1,280,000
128,000
1,408,000
CANON MP237 + Infus
UNIT
1,408,800
15,000
1,423,800
142,380
1,566,200
CANON iP 2770
UNIT
776,300
15,000
791,300
79,130
870,400
EPSON
EPSON T1100 (A3)
UNIT
15,000
15,000
1,500
16,500
EPSON L1800+Infus
UNIT
4,922,000
15,000
4,937,000
493,700
5,430,700
EPSON LQ2190
UNIT
8,970,000
15,000
8,985,000
898,500
9,883,500
EPSON L1300+Infus
UNIT
8,797,500
15,000
8,812,500
881,250
9,693,800
EPSON L335+Infus
8,395,000
15,000
8,410,000
841,000
9,251,000
EPSON Workforce WF
3,795,000
15,000
3,810,000
381,000
4,191,000
EPSON L555+Infus
EPSON 1390 + Infus
UNIT
6,612,500
15,000
6,627,500
662,750
7,290,300
EPSON Workforce WF-7511
UNIT
6,497,500
15,000
6,512,500
651,250
7,163,800
10
EPSON L555+Infus
UNIT
5,497,000
15,000
5,512,000
551,200
6,063,200
11
EPSON Workforce WF-7511
UNIT
5,405,000
15,000
5,420,000
542,000
5,962,000
12
EPSON L800+Infus
UNIT
5,359,000
15,000
5,374,000
537,400
5,911,400
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
SAMSUNG
-
15,000
15,000
1,500
16,500
15,000
15,000
1,500
16,500
Samsung CL-310N
BROTHER
Brother HL-2140
HEWLET-PACKARD (HP)
HP Officejet 7610
UNIT
15,000
15,000
1,500
16,500
HP Pro CP 1025
UNIT
4,364,300
15,000
4,379,300
437,930
4,817,200
HP 1000
UNIT
3,593,800
15,000
3,608,800
360,880
3,969,700
HP Laserjet P1102
UNIT
15,000
15,000
1,500
16,500
HP 1050
UNIT
1,437,500
15,000
1,452,500
145,250
1,597,800
HP 2000
UNIT
KET :
15,000
#REF!
15,000
#REF!
1,500
#REF!

16,500
#REF!
166
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
XXVIII SCANER
CANON
XXIX
UNIT
15,000
15,000
1,500
16,500
HP
LIDE 110
UNIT
833,800
15,000
848,800
84,880
933,700
EPSON
UNIT
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

UPSICA 650VA
Stavol Sunaga
XXX
15,000
877,500
87,750
965,300
15,000
1,452,500
145,250
1,597,800
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
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''
XXXI
862,500
1,437,500
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
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
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
UNIT
2,500
2,500
250
2,800
UNIT
2,500
2,500
250
2,800
UNIT
2,500
2,500
250
2,800
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
HARD DISK
XXXII EXTERNAL HARD DISK
XXXIII CD ROOM / DVD ROOM
KET :

167
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
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
UNIT
40,300
1,000
41,300
4,130
45,400
UNIT
201,300
1,000
202,300
20,230
222,500
UNIT
1,000
1,000
100
1,100
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
172,500
2,500
175,000
17,500
192,500
255,800
Mouse Mini Tarik Toshiba

Mouse Wireless
MIKROPUCLE
Mouse Tarik Micropack
LOGITEC
XXXV KEYBOARD + MOUSE
Keyboard + Mouse Wifi Logiteck

Keyboard + Mouse Logiteck
UNIT
230,000
2,500
232,500
23,250
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
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
XXXVI MODEM
XXXVII CARTRIDGE PRINTER (HEAD)
KET :
DLINK
CANON
Cartridge Canon 830 Original
UNIT
1,000
1,000
100
1,100
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
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
UNIT
143,800
1,000
144,800
14,480
159,300
UNIT
1,000
1,000
100
1,100
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
UNIT
264,500
1,000
265,500
26,550
292,100
UNIT
299,000
1,000
300,000
30,000
330,000
UNIT
241,500
1,000
242,500
24,250
266,800
UNIT
1,000
1,000
100
1,100
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
UNIT
1,000
1,000
100
1,100
Cartridge HP Laserjet 85A ORIG
UNIT
1,000
1,000
100
1,100
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
UNIT
879,800
1,000
880,800
88,080
968,900
UNIT
862,500
1,000
863,500
86,350
949,900

168
LOKASI
: PULAU TERNATE
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
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
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
7 = ( 5+6 )
8 = ( 7 * 10% )
9=(7+8)
XXXVIII FLASH DISK
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
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
XXXX TINTA KOMPUTER
XXXXI STAVOLT
KASUGAWA 500 VA
UNIT
7,500
7,500
750
8,300
KENIKA 500 VA
STAR X
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
7,500
7,500
750
8,300
7,500
7,500
750
8,300
NIKO
Stavolt Star X 650 VA
KET :
UNIT

169
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
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
6600N
UNIT
552,000
15,000
567,000
56,700
623,700
SIMBADA CST
6850N
UNIT
540,500
15,000
555,500
55,550
611,100
SIMBADA CST
5100N
UNIT
517,500
15,000
532,500
53,250
585,800
SIMBADA CST
9100N
UNIT
845,300
15,000
860,300
86,030
946,300
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
SIMBADA CST
3500N
UNIT
810,800
15,000
825,800
82,580
908,400
UNIT
115,000
15,000
130,000
13,000
143,000
SPIKER MINI MULTIMEDA

SIMBADA CST
1750N
UNIT
730,300
15,000
745,300
74,530
819,800
SIMBADA CST
6100N
UNIT
632,500
15,000
647,500
64,750
712,300
SIMBADA CST
6400N
UNIT
569,300
15,000
584,300
58,430
642,700
SIMBADA CST
6950N
UNIT
684,300
15,000
699,300
69,930
769,200
SIMBADA CST
7100N
UNIT
678,500
15,000
693,500
69,350
762,900
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
Acer VGA (640 x 480)
UNIT
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
XXXXIII PROYEKTOR
A
SONY
Sony VPL-MX20
Projector, D-Sub, 4:3, 1024 x 768, 2500 ANSI,
LCD, XGA
Sony VPL-FX41
UNIT
Projector, S-Video, D-Sub, 4:3, 1024 x 768, LCD,

LAN, 5200 ANSI, XGA
3
Sony VPL-FW300L
UNIT
Projector, HDMI, D-Sub, 4:3, LCD, 1366 x 800,

7000 ANSI, WXGA
4
Sony VPL-FE40
Sony VPL-EX70
UNIT
Sony VPL-EX7
UNIT
Sony VPL-EW5
UNIT
Sony VPL-DX15
UNIT
Sony VPL-DX11
UNIT
Sony VPL-DX10
UNIT
12
KET :
Sony VPL-ES7
UNIT
Projector, S-Video, D-Sub, 4:3, 1024 x 768, 2500

ANSI, LCD, XGA
11
Projector, S-Video, D-Sub, 4:3, 3000 ANSI, 1024 x

768, LCD, XGA
10
Projector, S-Video, D-Sub, 4:3, 3000 ANSI, 1024 x

768, LCD, LAN, WLAN/WiFi, XGA
9
Projector, S-Video, D-Sub, 2000 ANSI, LCD, 1280

x 800, WXGA
8
Projector, S-Video, 4:3, 1024 x 768, 2000 ANSI,

LCD, XGA
7
Projector, S-Video, 4:3, 1024 x 768, LCD, 2600

ANSI, XGA
6
Projector, S-Video, HDMI, 4:3, 4000 ANSI, LCD,

1400 x 1050
5
UNIT
Projector, S-Video, D-Sub, 4:3, 800 x 600, 2000

ANSI, LCD, SVGA
Sony VPI - DX 102

170
LOKASI
: PULAU TERNATE
TYPE
SATUAN
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
SVGA (858 x 600)
UNIT
ACER
Acer X1173G
Projector, DLP, S-Video, D-Sub, 4:3, 1024 x 768,
2400 ANSI, XGA
Acer X1230S
Acer P7280
SVGA (858 x 600)
UNIT
Acer P7270i
SVGA (858 x 600)
UNIT
Acer P1270
SVGA (858 x 600)
UNIT
Acer K10
BENQ
BenQ MP724
SVGA (858 x 600)
UNIT
SVGA (858 x 600)
UNIT
UNIT
BenQ MP525P
UNIT
BenQ CP270
UNIT
BenQ MP523
UNIT
BenQ MP512ST
UNIT
BenQ MP522
UNIT
5,027,500
502,750
5,530,300
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
BenQ MP522ST
BenQ CP220C
UNIT
25,000
25,000
2,500
27,500
UNIT
25,000
6,350,000
635,000
6,985,000
Projector, DLP, D-Sub, 4:3, 800 x 600, 2500 ANSI,

SVGA
25,000
25,000
2,500
27,500
6,325,000
25,000
6,350,000
635,000
6,985,000
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
UNIT

USB
BenQ MP514
6,325,000
Projector, DLP, D-Sub, 4:3, 1024 x 768, 2000

ANSI, XGA
BenQ Joybee GP1

ANSI, XGA
KET :
25,000

ANSI, XGA
10
5,002,500

SVGA
7,048,300

2000 ANSI, XGA
640,750
Projector, 16:9, DLP, S-Video, D-Sub, 1024 x 768,

2000 ANSI, XGA
6,407,500

2500 ANSI, XGA
25,000
Projector, DLP, S-Video, HDMI, DVI, D-Sub, 4:3,

1024 x 768, 3500 ANSI, XGA
6,382,500
Acer X 1161 N
9=(7+8)
( Rp )
8 = ( 7 * 10% )

100 ANSI, SVGA
( Rp )
7 = ( 5+6 )
Projector, DLP, S-Video, HDMI, D-Sub, 4:3, 1024 x

768, 3100 ANSI, XGA
6
( Rp )

1024 x 768, 4000 ANSI, XGA
5
( Rp )

1024 x 768, USB, 4500 ANSI, XGA
4
( Rp )

2400 ANSI, XGA
3
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
UNIT

171
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
11
BenQ MP515ST
TYPE
SATUAN
4
UNIT

SVGA
12
BenQ MP515
BenQ W500
UNIT
BenQ SP870
UNIT
BenQ SP831
UNIT
BenQ SP830
UNIT
BenQ MP771
UNIT
BenQ PE8720
UNIT
SHARP
Sharp PG-F320W
UNIT
Sharp PG-F320W
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
25,000
25,000
2,500
27,500
UNIT
Projector, 16:9, DLP, S-Video, D-Sub, 3000 ANSI,

1280 x 800, WXGA
2
Projector, 1280 x 720, 16:9, DLP, 1000 ANSI, SVideo, D-Sub, 720p
D
9=(7+8)
Projector, 16:9, DLP, D-Sub, 3000 ANSI, 1024 x

768, XGA
18
( Rp )
8 = ( 7 * 10% )
Projector, DLP, D-Sub, 720p, 3500 ANSI, 15:9,

1280 x 768, WXGA
17
( Rp )
7 = ( 5+6 )
Projector, DLP, D-Sub, 720p, 15:9, 4000 ANSI,

1280 x 768
16
( Rp )

ANSI, XGA
15
( Rp )
Projector, 1280 x 720, 16:9, DLP, D-Sub, 720p,

1100 ANSI
14
( Rp )

SVGA
13
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
UNIT
Projector, DLP, S-Video, DVI, D-Sub, 4:3, 1024 x

768, 2100 ANSI, XGA
CANON
Canon LV-7265
UNIT

LCD, XGA
2
Canon LV-7260
UNIT

LCD, XGA
XXXXIV PROCESSOR/BIOS
1
Intel Pentium 4 1,8 GHz
UNIT
2,500
2,500
250
2,800
AMD Sempron 140 2,7 GHz
UNIT
2,500
2,500
250
2,800
AMD Athlon II
UNIT
2,500
2,500
250
2,800
AMD Phenom II
UNIT
2,500
2,500
250
2,800
AMD Phenom II X4 955
UNIT
2,500
2,500
250
2,800
AMD Phenom II Black Edition 1100T
UNIT
2,500
2,500
250
2,800
AMD Phenom II X4 965
UNIT
2,500
2,500
250
2,800
AMD Phenom II X6 1055T
UNIT
2,500
2,500
250
2,800
Intel Dual Core E6500
UNIT
2,500
2,500
250
2,800
10
UNIT
2,500
2,500
250
2,800
11
UNIT
2,500
2,500
250
2,800
12
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
KET :

172
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
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
DDR3 2GB Kingston
V-gen
UNIT
684,300
2,500
686,800
68,680
755,500
DDR3 4GB V - Gen
UNIT
454,300
2,500
456,800
45,680
502,500
DDR3 2GB V - Gen
UNIT
2,500
2,500
250
2,800
DDR3 1GB Kingston
UNIT
2,500
2,500
250
2,800
DDR2 2GB Kingston
UNIT
2,500
2,500
250
2,800
DDR2 1GB Kingston
UNIT
569,300
2,500
571,800
57,180
629,000
DDR2 1GB Spectra
UNIT
2,500
2,500
250
2,800
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
UNIT
287,500
2,500
290,000
29,000
319,000
13
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
22
DDR2 1 GB Visipro
UNIT
2,500
2,500
250
2,800
23
DDR2 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
KET :

173
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
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
Fan Soket 478
UNIT
2,500
2,500
250
2,800
Fan Casing 8 cm
UNIT
2,500
2,500
250
2,800
Fan Casing 12 cm
UNIT
2,500
2,500
250
2,800
SSD 120 GB
UNIT
2,500
2,500
250
2,800
Box HDD External 2,5'' IDE
UNIT
2,500
2,500
250
2,800
Box HDD External 2,5'' SATA
UNIT
86,300
2,500
88,800
8,880
97,700
UNIT
3,162,500
2,500
3,165,000
316,500
3,481,500
UNIT
230,000
2,500
232,500
23,250
255,800
Mesin Hitung Uang ZSA 2710
10
Power Supplay E-Pro 450 W
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
KET :
ESMILE 500W

174
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK,MODEL/ UKURAN
TYPE
SATUAN
ONGKOS HARGA BELUM

HARGA
KEUNTUNGAN
ANGKUT
TERMASUK
TERMASUK
PIHAK III
KEUNTUNGAN
(10%)
PROYEK
PIHAK III
PIHAK III
HARGA
PASARAN
TERNATE
( Rp )
( Rp )
( Rp )
( Rp )
( Rp )
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
UNIT
2,500
2,500
250
2,800
58
UNIT
2,500
2,500
250
2,800
59
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
KET :

WALIKOTA TERNATE
175
HARGA SATUAN MEUBELAIR
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/
UKURAN
MEJA
MEJA KERJA
BAHAN
SATUAN
MEJA KERJA KEPALA DAERAH
190 X 90 CM
Jati Ukir
UNIT
MEJA KERJA WAKIL KEPALA DAERAH
190 X 90 CM
Jati Ukir
UNIT
MEJA KERJA KETUA DPRD
190 X 90 CM
Jati Ukir
UNIT
MEJA KERJA SEKRETARIS DAERAH
185 X 90 CM
Jati Ukir
UNIT
CHINA, MT 301
Kayu Kls I
UNIT
MARTIN
Hardboard
UNIT
MU 105
Hardboard
UNIT
FREN
Hardboard
UNIT
EXPO 3002
Hardboard
UNIT
VISI
Hardboard
UNIT
ALINDA
Hardboard
UNIT
OSCAR
Hardboard
UNIT
HARGA PASARAN KEUNTUNGAN PIHAK

TERNATE
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
13,800,000
13,800,000
13,800,000
12,650,000
MEJA KERJA LAIN-LAIN

MEJA KERJA 1 BIRO
3,278,000
972,000
1,380,000
1,380,000
1,380,000
1,380,000
1,265,000
327,800
97,200
138,000
15,180,000
15,180,000
15,180,000
13,915,000
3,605,800
1,069,200
1,518,000
132,300
63,100
74,200
40,300
44,300
28,800
51,800
569,300
977,500
500,300
569,300
281,800
316,300
88,400
103,500
1,455,300
694,100
816,200
443,300
487,300
316,800
569,800
6,262,300
10,752,500
5,503,300
6,262,300
3,099,800
3,479,300
972,400
1,138,500
MEJA KERJA 1/2 BIRO
C.
OLIMPYC
Hardboard
UNIT
EXPO MT 3001
Hardboard
UNIT
AKTIV MTO 120
Hardboard
UNIT
GENERAL
Hardboard
UNIT
MEJA KOMPUTER BESAR
CD 811
Hardboard
UNIT
MEJA KOMPUTER SEDANG
HF 816
Hardboard
UNIT
MEJA KOMPUTER
MEJA KOMPUTER KECIL
D.
1,323,000
631,000
742,000
403,000
HF 420
Hardboard
UNIT
ODDYSEY (Kualitas I)
Hardboard
UNIT
ODDYSEY (Kualitas II)
Hardboard
UNIT
CT 80 Kecil
Hardboard
UNIT
MEJA MAKAN + KURSI ANTIK
Jati Ukir (Kecil)
Kayu
SET
MEJA MAKAN + KURSI ANTIK
Jati Ukir (Besar)
Kayu
SET
Seni jati
Kayu
SET
Besi
SET
Besi
SET
443,000
288,000
518,000
MEJA MAKAN + KURSI
MEJA MAKAN + KURSI BIASA

II
KURSI
A.
KURSI KERJA
KURSI DIREKSI MODEL KULIT
EC 036
Besi
UNIT
KD 188 CTL
Besi
UNIT
MALVIN
Besi
UNIT
EC 028
Besi
UNIT
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
Verona LES 900
Besi
UNIT
ERGOTEC
Besi
UNIT
5,693,000
9,775,000
5,003,000
-
5,693,000
2,818,000
3,163,000
884,000
1,035,000

- HARGA DIATAS BELUM TERMASUK TRANSPORTASI KE LOKASI PROYEK
- HARGA DIATAS SUDAH TERMASUK INFLASI DAN ASURANSI
Lampiran Keputusan Walikota Ternate SSH Tahun Anggaran 2016
176
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/
UKURAN
B.
BAHAN
SATUAN
KURSI TAMU
SOFA
OSCAR JAKARTA I
BESAR
SET
OSCAR JAKARTA II
BESAR
SET
UKIR
BESAR
SET
MORESA / BESAR
SET
SANIA L / SEDANG
SET
SET
PARIS / KECIL
ROMAWI BESAR
Jati Ukir
SET
ROMAWI KECIL
Jati Ukir
SET

TERNATE
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
33,925,000
29,325,000
22,425,000
10,925,000
7,475,000
4,543,000
7,475,000
4,715,000
3,392,500
2,932,500
2,242,500
1,092,500
747,500
454,300
747,500
471,500
37,317,500
32,257,500
24,667,500
12,017,500
8,222,500
4,997,300
8,222,500
5,186,500
380,000
312,000
38,000
31,200
33,900
28,800
40,300
61,500
402,500
313,500
235,800
313,500
575,000
2,127,500
977,500
345,000
418,000
343,200
372,900
316,800
443,300
676,500
4,427,500
3,448,500
2,593,800
3,448,500
6,325,000
23,402,500
10,752,500
3,795,000
KURSI LAIN-LAIN
KURSI LIPAT
PHONIX
Besi
UNIT
CHITOSE D SHOGUN
Besi
UNIT
CHITOSE NN
Besi
UNIT
OLIMPYC
Besi
UNIT
FORTUNER
Besi
UNIT
COSMOS NN
Besi
UNIT
FRONT LING
Besi
UNIT
OLIMPYC KSPB 103
Besi
UNIT
MASTER
Besi
UNIT
KURSI TIDAK LIPAT
TAKANO
Besi
UNIT
CHITOSE MND
Besi
UNIT
OLIMPYC LH 0601
Hardboard
UNIT
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
BROTHER B 203
Besi
UNIT
BROTHER B 304
Besi
UNIT
LP 208 ZETA
KAYU
UNIT
INOVA 2000
Hardboard
UNIT
KURSI KULIAH
III
LEMARI
LEMARI ARSIP
LEMARI ARSIP BESAR 2 PINTU
LEMARI ARSIP BESI 2 PINTU KACA

B
LEMARI PAKAIAN 3 PINTU
5,750,000
-
LP ZETA
KAYU
UNIT
LPB 010280
Hardboard
UNIT
LP ANGEL
Hardboard
UNIT
CHINO LP NEWAT 80
Hardboard
UNIT
CRISTAL
Jati ukir
UNIT
Jati ukir
UNIT
21,275,000
9,775,000
Besi
UNIT
3,450,000
BUFET
BUFET ANTIK BESAR
BUFET ANTIK SEDANG
V.
4,025,000
3,135,000
2,358,000
3,135,000
LEMARI PAKAIAN
IV
339,000
288,000
403,000
615,000
KURSI TAMAN
KURSI TAMAN / TERAS ANTIK
IMAX GRAND

177
LOKASI
: PULAU TERNATE
NO
MEREK,MODEL/
UKURAN
VI.
BAHAN
SATUAN
FILLING KABINET
PLASTIK 5 LACI KECIL
4 LACI BESAR
MULTI PLASINDO
Plastik
UNIT
BROTHER 104
BESI
UNIT
GRAND FURNITURE
Hardboard
UNIT
BROTHER 103
Besi
UNIT
MEJA MURID STANDAR (70X60X75) Kls II
Kayu Kls I
KURSI MURID STANDAR Kls II
Kayu Kls I
Bh
Bh
Bh
Bh
Bh
3 LACI BESAR
VII. PERLENGKAPAN SEKOLAH
PAPAN TULIS TRIPLEKS 2 cm STANDAR
Tripleks
PAPAN DATA LAPIS FORMIKA
Formika
PAPAN NAMA SEKOLAH
Papan

TERNATE
III
(10%)
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
8 = ( 7 * 10% )
9=(7+8)
2,271,000
1,685,000
-
227,100
168,500
-
2,498,100
1,853,500
-

WALIKOTA TERNATE
178
HARGA SATUAN ALAT OLAH RAGA & SERAGAM SEKOLAH
No.
JENIS BAHAN
MEREK / TYPE
SATUAN
HARGA PASARAN
TERNATE
ADIDAS ( BIASA)
SET
ADIDAS (BAIK)
SET
PUMA I
BUAH
ALAT - ALAT OLAH RAGA
SEPAK BOLA
BAJU KAOS BOLA 18 LBR
3
4
CELANA BOLA
SEPATU BOLA
PUMA II
BUAH
SPECH (biasa)
PASANG
SPECH (baik)
PASANG
ADIDAS (biasa)
PASANG
ADIDAS (baik)
PASANG
EAGLE (biasa)
PASANG
EAGLE (baik)
PASANG
ORIENT
PASANG
ADIDAS
PASANG
KOS KAKI BOLA
SET
SET
UMBRO
6
BOLA KAKI
DEKER LUTUT
II
VOLLY
BOLA VOLLY
MIKASA (Baik)
BUAH
MIKASA (Biasa)
BUAH
MOLTEN (Baik)
BUAH
MOLTEN ((Biasa)
BUAH
GOLD WIN
PASANG
MIKASA MG
BUAH
MIKASA BOLD
BUAH
MVA 330
BUAH
MVA310
BUAH
NET BOLA VOLLY TERPAL
GTO I
ALAS LUTUT
BUAH
PLASTIK (Baik)
PASANG
KAUS TANPA LENGAN 12 LBR + CELANA
PLASTIK (Biasa)
PASANG
MIKASA
III
BASKET
SET
BOLA BASKET (kwalitas Sedang)
BUAH
BOLA BASKET (kwalitas Baik)
BUAH
JARING BASKET/RING
IV
TENIS LAPANGAN
BOLA TENIS ISI 4 BH
DUNLOP
SLOP
RAKET TENIS
WILSON I
BUAH
NET TENIS LAPANGAN
SENAR TENIS ASLI
BULUTANGKIS
BOLA BADMINTON
SET
RAKET BADMINTON
WILSON II
BUAH
WILSON III
BUAH
WILSON IV
BUAH
YONEX R 27
BUAH
GTO (Baik)
BUAH
GTO (Biasa)
BUAH
PRINCE/WILSON I
GULUNG
PRINCE/WILSON II
GULUNG
INDO
SLOP
GAJAH MADA
SLOP
YONEX CB 15
BUAH
YONEX CB 10
BUAH
YONEX CB 8
BUAH
TOALSA
BUAH
YONEX (kualitas I)
BUAH
YONEX (kualitas II)
BUAH
YONEX (kualitas II)
BUAH
YONEX BG - 66
GULUNG
YONEX BG - 85
GULUNG
NET BADMINTON
SENAR BADMINTON HY.SHEEP
2,012,500
3,105,000
34,500
57,500
316,300
603,800
517,500
747,500
345,000
23,000
362,300
34,500
621,000
546,300
316,300
431,300
287,500
57,500
747,500
632,500
402,500
69,000
28,800
1,725,000
402,500
747,500
402,500
115,000
2,932,500
1,725,000
1,035,000
862,500
1,150,000
747,500
345,000
230,000
97,800
120,800
2,012,500
1,897,500
517,500
230,000
460,000
201,300
86,300
120,800
143,800

HARGA TERMASUK
(10%)
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
201,250
310,500
3,450
5,750
31,630
60,380
51,750
74,750
34,500
2,300
36,230
3,450
62,100
54,630
31,630
43,130
28,750
5,750
74,750
63,250
40,250
6,900
2,880
172,500
40,250
74,750
40,250
11,500
293,250
172,500
103,500
86,250
115,000
74,750
34,500
23,000
9,780
12,080
201,250
189,750
51,750
23,000
46,000
20,130
8,630
12,080
14,380
2,213,750
3,415,500
37,950
63,250
347,930
664,180
569,250
822,250
379,500
25,300
398,530
37,950
683,100
600,930
347,930
474,430
316,250
63,250
822,250
695,750
442,750
75,900
31,680
1,897,500
442,750
822,250
442,750
126,500
3,225,750
1,897,500
1,138,500
948,750
1,265,000
822,250
379,500
253,000
107,580
132,880
2,213,750
2,087,250
569,250
253,000
506,000
221,430
94,930
132,880
158,180
KET : - HARGA DIATAS BELUM TERMASUK PPN 10% + PPh 2%

- HARGA DIATAS SUDAH TERMASUK KEUNTUNGAN PIHAK III 10%
179
No.
JENIS BAHAN
MEREK / TYPE
UKURAN
HARGA PASARAN
TERNATE
Unit
VI
TENIS MEJA
MEJA PINGPONG
Kualitas I
MEJA PINGPONG
Kualitas II
Unit
NITAKO
SLOP
SHARP/HAPINES
BUAH
BUTTERFLY I
BUAH
BUTTERFLY II
BUAH
BUTTERFLY III
BUAH
BOLA PINGPONG ISI 3 BH
BED PINGPONG DOBLE
BUTTERFLY IV
4
VII
1
2
VIII
1
BED PINGPONG DOBLE
LION I
BUAH
DHS FLAS I
BUAH
DHS FLAS II
BUAH
DHS FLAS III
BUAH
BUAH
DOBLE HENPENS
TAKRAW
NET TAKROW
Kualitas Baik
BUAH
NET TAKROW
Kualitas Biasa
BUAH
BOLA TAKROW
Kualitas Baik
BUAH
Kualitas Biasa
BUAH
EVERLAST (kwa.sedang)
PASANG
EVERLAST (kwa.Baik)
PASANG
TINJU
SARUNG TINJU
IX
MACAM-MACAM PERLENGKAPAN
TIANG NET DOBLE
EBOX
PASANG
TIANG NET BESI
DHS I
PASANG
DHS II
2
TROPY K.1 306 (KAKI SATU)
K.4.T.160 CM
BUAH
TROPY K.1 306 (KAKI EMPAT)
K.4.T.110 CM
BUAH
K.4.T.96 CM
BUAH
K.4.T.98 CM
BUAH
SEDANG I
SET
SEDANG II
SET
KECIL
SET
BESAR
SET
PIALA UKURAN
MEDALI EMAS
SET
MEDALI PERUNGGU
SET
MEDALI PERAK
SET
MEJA KERAMBOL + BUAH
BUAH
TAS OLAH RAGA BESAR
BUAH
TAS OLAH RAGA SEDANG

7
BUAH
TAS OLAH RAGA KECIL
BUAH
SKIPPING DALAM NEGERI
BUAH
SKIPPING LUAR NEGERI

8
BUAH
PAKAIAN OLAHRAGA/TRAINING
KAOS T-SHIRT (lengan panjang)
BUAH
KAOS T-SHIRT (lengan Pendek)
BUAH
SET
Kualitas I
Kualitas II
SET
SET
CELANA (training)
BUAH
JAKET
BUAH
SET
JAKET
Kualitas I
SET
Kualitas II
SET

HARGA TERMASUK
(10%)
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
#REF!
5,750,000
5,175,000
28,800
143,800
483,000
345,000
230,000
57,500
345,000
230,000
172,500
115,000
575,000
517,500
2,880
14,380
48,300
34,500
23,000
5,750
34,500
23,000
17,250
11,500
6,325,000
5,692,500
31,680
158,180
531,300
379,500
253,000
63,250
379,500
253,000
189,750
126,500
287,500
74,800
212,800
57,500
517,500
172,500
287,500
201,300
1,092,500
977,500
776,300
747,500
460,000
517,500
345,000
632,500
172,500
172,500
172,500
258,800
258,800
172,500
86,300
40,300
115,000
172,500
287,500
172,500
258,800
218,500
201,300
115,000
402,500
316,300
28,750
7,480
21,280
5,750
51,750
17,250
28,750
20,130
109,250
97,750
77,630
74,750
46,000
51,750
34,500
63,250
17,250
17,250
17,250
25,880
25,880
17,250
8,630
4,030
11,500
17,250
28,750
17,250
25,880
21,850
20,130
11,500
40,250
31,630
316,250
82,280
234,080
63,250
569,250
189,750
316,250
221,430
1,201,750
1,075,250
853,930
822,250
506,000
569,250
379,500
695,750
189,750
189,750
189,750
284,680
284,680
189,750
94,930
44,330
126,500
189,750
316,250
189,750
284,680
240,350
221,430
126,500
442,750
347,930

180

HARGA TERMASUK
(10%)
No.
JENIS BAHAN
RUMUS KIMIA
UKURAN
HARGA PASARAN
TERNATE
( Rp )
( Rp )
6 = ( 5 * 10% )
7=(5+6)
#REF!
SERAGAM SEKOLAH
#REF!
#REF!
SERAGAM SEKOLAH DASAR (SD)
#REF!
#REF!
II
III
VI
#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
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
LAMBANG OSIS (SMP)
Standar
BUAH
17,300
11,500
1,730
1,150
19,030
12,650
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
SERAGAM SEKOLAH (SMU)
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

WALIKOTA TERNATE
181
HARGA SATUAN BUKU PAKET

LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
BUKU PAKET SD
NEW SPEED UP ENGLISH HB
SATUAN
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
( Rp )
( Rp )
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
7
8=(6+7)
NEW SPEED UP ENGLISH 1 SD
YUDHISTIRA
EXAMPLAR
59,800
5,980
65,780
YUDHISTIRA
EXAMPLAR
61,000
6,100
67,100
YUDHISTIRA
EXAMPLAR
61,000
6,100
67,100
YUDHISTIRA
EXAMPLAR
59,800
5,980
65,780
YUDHISTIRA
EXAMPLAR
61,000
6,100
67,100
YUDHISTIRA
EXAMPLAR
61,000
6,100
67,100
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
YUDHISTIRA
EXAMPLAR
73,600
7,360
80,960
YUDHISTIRA
EXAMPLAR
73,600
7,360
80,960
YUDHISTIRA
EXAMPLAR
73,600
7,360
80,960
YUDHISTIRA
EXAMPLAR
73,600
7,360
80,960
PENJASKES KTSP
PEND.JAS OLAHRAGA & KESEHATAN 1 SD (KC)
YUDHISTIRA
EXAMPLAR
55,800
5,580
61,380
YUDHISTIRA
EXAMPLAR
57,500
5,750
63,250
YUDHISTIRA
EXAMPLAR
59,800
5,980
65,780
YUDHISTIRA
EXAMPLAR
59,800
5,980
65,780
YUDHISTIRA
EXAMPLAR
62,700
6,270
68,970
YUDHISTIRA
EXAMPLAR
62,700
6,270
68,970
KTK KTSP
Seni Budaya & Keterampilan 1 SD (BSR)
YUDHISTIRA
EXAMPLAR
65,000
6,500
71,500
YUDHISTIRA
EXAMPLAR
65,000
6,500
71,500
YUDHISTIRA
EXAMPLAR
65,000
6,500
71,500
YUDHISTIRA
EXAMPLAR
69,000
6,900
75,900
YUDHISTIRA
EXAMPLAR
67,900
6,790
74,690
YUDHISTIRA
EXAMPLAR
70,200
7,020
77,220
TIK KTSP
TIK 1 SD HVS '06
YUDHISTIRA
EXAMPLAR
63,800
6,380
70,180
TIK 2 SD HVS '06
YUDHISTIRA
EXAMPLAR
59,800
5,980
65,780
TIK 3 SD HVS '06
YUDHISTIRA
EXAMPLAR
59,800
5,980
65,780
TIK 4 SD HVS '06
YUDHISTIRA
EXAMPLAR
59,800
5,980
65,780
TIK 5 SD HVS '06
YUDHISTIRA
EXAMPLAR
63,800
6,380
70,180
TIK 6 SD HVS '06
YUDHISTIRA
EXAMPLAR
59,800
5,980
65,780
ILMU PENG.SOSIAL 1 SD HVS '06 (KC)
YUDHISTIRA
EXAMPLAR
51,800
5,180
56,980
YUDHISTIRA
EXAMPLAR
56,400
5,640
62,040
YUDHISTIRA
EXAMPLAR
57,500
5,750
63,250
YUDHISTIRA
EXAMPLAR
58,700
5,870
64,570
YUDHISTIRA
EXAMPLAR
58,700
5,870
64,570
YUDHISTIRA
EXAMPLAR
58,700
5,870
64,570
IPS 1 SD KTSP (2015)
YUDHISTIRA
EXAMPLAR
74,800
7,480
82,280
YUDHISTIRA
EXAMPLAR
74,800
7,480
82,280
YUDHISTIRA
EXAMPLAR
77,100
7,710
84,810
YUDHISTIRA
EXAMPLAR
77,100
7,710
84,810
YUDHISTIRA
EXAMPLAR
77,100
7,710
84,810
YUDHISTIRA
EXAMPLAR
77,100
7,710
84,810
ILMU PENGETAHUAN SOSIAL KTSP
ILMU PENGETAHUAN SOSIAL KTSP 2015
KET : - HARGA DIATAS BELUM TERMASUK PPN + PPh

182
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
10
11
12
13
SATUAN
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
ILMU PENGETAHUAN ALAM

LMU PENGETAHUAN ALAM 1 SD
YUDHISTIRA
EXAMPLAR
56,400
5,640
62,040
YUDHISTIRA
EXAMPLAR
56,400
5,640
62,040
YUDHISTIRA
EXAMPLAR
56,400
5,640
62,040
YUDHISTIRA
EXAMPLAR
61,000
6,100
67,100
YUDHISTIRA
EXAMPLAR
61,000
6,100
67,100
YUDHISTIRA
EXAMPLAR
61,000
6,100
67,100
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
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
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
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
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)

SERI TEMATIK 5I SD (Lingk.Sahabat Kita)
YUDHISTIRA
YUDHISTIRA
69,000
6,900
75,900
69,000
6,900
75,900
SERI TEMATIK 2
SERI TEMATIK 3
SERI TEMATIK 4
SERI TEMATIK 5

183
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
14
15
16
17
18
19
SATUAN
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
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
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
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
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
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
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)

PBT TEMATIK 5I SD (Lingk.Sahabat Kita)
YUDHISTIRA
YUDHISTIRA
40,300
4,030
44,330
40,300
4,030
44,330
PBT TEMATIK 2
PBT TEMATIK 3
PBT TEMATIK 4
PBT TEMATIK 5

184
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
20
21
22
23
24
25
26
27
SATUAN
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
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
MUDAH BERHITUNG MATEMATIKA 1 SD
YUDHISTIRA
58,700
5,870
64,570
YUDHISTIRA
65,000
6,500
71,500
YUDHISTIRA
56,400
5,640
62,040
YUDHISTIRA
58,700
5,870
64,570
YUDHISTIRA
59,800
5,980
65,780
YUDHISTIRA
58,700
5,870
64,570
MATEMATIKA 1 SD KTSP (2015)
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
MUDAH BERHITUNG MATEMATIKA
MATEMATIKA SD KTSP (2015)
BAHASA INDONESIA
MUDAH BELAJAR BAHASA INDONESIA 1 SD
YUDHISTIRA
EXAMPLAR
56,400
5,640
62,040
YUDHISTIRA
EXAMPLAR
54,100
5,410
59,510
YUDHISTIRA
EXAMPLAR
58,700
5,870
64,570
YUDHISTIRA
EXAMPLAR
56,400
5,640
62,040
YUDHISTIRA
EXAMPLAR
58,700
5,870
64,570
YUDHISTIRA
EXAMPLAR
58,700
5,870
64,570
BAHASA INDONESIA KTSP (2015)

BAHASA INDONESIA 1 SD KTSP (2015)
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
77,100
7,710
84,810
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
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
GEMAR MENULIS
HIKMAH AGAMA ISLAM
54,450
#REF!
HIKMAH AGAMA ISLAM 1 SD HVS 06
YUDHISTIRA
EXAMPLAR
63,300
6,330
69,630
YUDHISTIRA
EXAMPLAR
63,300
6,330
69,630
YUDHISTIRA
EXAMPLAR
63,300
6,330
69,630
YUDHISTIRA
EXAMPLAR
63,300
6,330
69,630

YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
63,300
6,330
69,630
63,300
6,330
69,630

185
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
28
29
30
31
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
YUDHISTIRA
74,800
7,480
82,280
YUDHISTIRA
74,800
7,480
82,280
PENDIDIKAN AGAMA ISLAM & BUDI PEKERTI 3 SD
YUDHISTIRA
74,800
7,480
82,280
YUDHISTIRA
74,800
7,480
82,280
YUDHISTIRA
74,800
7,480
82,280
YUDHISTIRA
74,800
7,480
82,280
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
65,600
6,560
72,160
65,600
6,560
72,160
65,600
6,560
72,160
65,600
6,560
72,160
65,600
6,560
72,160
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
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
74,200
77,100
76,500
7,420
7,710
7,650
81,620
84,810
84,150
74,800
80,500
7,480
8,050
82,280
88,550
PAI & BUDI PEKERTI SD'13 REVISI
PPKN HVS'13
PELAJARAN PKN
BUKU PAKET SD
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
PKN PKBB
PKN 1 SMP PKBB
PKN 2 SMP PKBB
PKN 3 SMP PKBB
PPKN HVS'13
PPKN 1/VII SMP HVS'13 REVISI
PPKN 2/VIII SMP HVS'13
BAHASA INDONESIA KTSP
BAHASA INDONESIA 1A SMP
BAHASA INDONESIA KTSP
BAHASA INDONESIA 1B SMP
BAHASA INDONESIA MADYA 06 KTSP
BAHASA INDONESI 1/VII SMP HVS MADYA 06 (KTSP 2015)
BAHASA INDONESI 1/VIII SMP HVS MADYA 06 (KTSP 2015)
BAHASA INDONESI 1/IX SMP HVS MADYA 06 (KTSP 2015)
BHS & SASTRA INDONESIA BSR
BHS & SASTRA IND. 1/VII SMP BSR
BHS & SASTRA IND. 2/VIII SMP BSR REVISI
BHS & SASTRA IND. 3/IX SMP BSR
KEUNTUNGAN
PIHAK III
(10%)
HARGA
PASARAN
TERNATE
PENDIDIKAN AGAMA ISLAM & BUDI PEKERTI
II
SATUAN
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
EXAMPLAR
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
EXAMPLAR
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
70,200
70,200
70,200
7,020
7,020
7,020
77,220
77,220
77,220
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
81,700
86,300
79,400
8,170
8,630
7,940
89,870
94,930
87,340

186
LOKASI
: PULAU TERNATE
NO
1
7
10
11
12
13
14
15
16
17
18
19
20
21
JENIS BUKU
2
MAHIR BERBAHASA INDONESIA
MAHIR BERBAHASA IND. 1/VII SMP HVS'13 REVISI
MAHIR BERBAHASA IND. 1/VIII SMP HVS'13
EKONOMI BESAR
EKONOMI 1 SMP BSR'10
GEOGRAFI BESAR
GEOGRAFI 1 SMP BSR'10
GEOGRAFI KTSP
GEOGRAFI VII
GEOGRAFI VIII
GEOGRAFI IX
PENGSOS GEOGRAFI
PENGSOS GEOGRAFI 1/VII SMP'13
PENGSOS GEOGRAFI 2/VIII SMP'13
P. SOSIOLOGI
P. SOSIOLOGI 1/VII SMP HVS'06
P. SOSIOLOGI 1/VIII SMP HVS'06
P. SOSIOLOGI 3/IX SMP HVS'06
SEJARAH BESAR
SEJARAH 1 SMP BESAR
SEJARAH 2 SMP BESAR
SEJARAH 3 SMP BESAR
SEJARAH SMP'13
SEJARAH 1/VII SMP'13
SEJARAH 2/VIII SMP'13
INTERACTIVE ENGLISH HVS'06
INTERACTIVE ENGLISH 1/VII SMP HVS'06
INTERACTIVE ENGLISH 1/VIII SMP HVS'06
INTERACTIVE ENGLISH 1/XI SMP HVS'06
INTERACTIVE ENGLISH HVS'13
INTERACTIVE ENGLISH 1/VII SMP HVS'13 REVISI
INTERACTIVE ENGLISH 1/VIII SMP HVS'13
PENERBIT
PENULIS
SATUAN
YUDHISTIRA
YUDHISTIRA
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
78,200
82,800
7,820
8,280
86,020
91,080
75,240
84,810
79,750
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
EXAMPLAR
68,400
77,100
72,500
6,840
7,710
7,250
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
EXAMPLAR
73,600
65,000
75,300
7,360
6,500
7,530
EXAMPLAR
EXAMPLAR
EXAMPLAR
77,100
77,100
7,710
7,710
84,810
84,810
59,800
65,600
63,300
5,980
6,560
6,330
65,780
72,160
69,630
76,500
74,200
81,700
7,650
7,420
8,170
84,150
81,620
89,870
YUDHISTIRA
YUDHISTIRA
74,800
71,300
7,480
7,130
82,280
78,430
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
66,700
66,700
67,900
6,670
6,670
6,790
73,370
73,370
74,690
YUDHISTIRA
YUDHISTIRA
73,600
79,400
7,360
7,940
80,960
87,340
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
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
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
FISIKA1/VII SMP'13
YUDHISTIRA
70,200
7,020
77,220
FISIKA1/VII SMP'13
YUDHISTIRA
74,800
7,480
82,280
#REF!
ANEKA ILMU GRUP

ANEKA ILMU GRUP
ANEKA ILMU GRUP
Mulyadi
Mulyadi
Mulyadi
80,960
71,500
82,830
-
#REF!
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
EXAMPLAR
MATEMATIKA KTSP MADYA 2015
MATEMATIKA BESAR 06
JELAJAH MATEMATIKA
FISIKA
FISIKA BESAR
FISIKA BESAR 1
YUDHISTIRA
EXAMPLAR
61,500
6,150
67,650
FISIKA BESAR 2
FISIKA BESAR 3
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
67,300
6,730
74,030
72,500
7,250
79,750

187
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
22
23
24
25
26
27
28
29
30
31
32
SATUAN
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
BIOLOGI BESAR
#REF!
BIOLOGI 1 SMP BSR
YUDHISTIRA
EXAMPLAR
65,600
6,560
72,160
BIOLOGI 2 SMP BSR
YUDHISTIRA
EXAMPLAR
65,600
6,560
72,160
BIOLOGI 3 SMP BSR
YUDHISTIRA
EXAMPLAR
65,600
6,560
72,160
84,810
BIOLOGI SMP'13
BIOLOGI 1/VII SMP'13
YUDHISTIRA
77,100
7,710
BIOLOGI 2/VIII SMP'13

K I M I A BESAR
MENGENAL KIMIA 1/VII BESAR
MENGENAL KIMIA 2/VIII BESAR
BIMBINGAN KONSELING
BIMBINGAN KONSELING 1 SMP HVS
PLH
PLH 1/VII SMP HVS
PLH 2/VIII SMP HVS
PLH 3/IX SMP HVS
ELEKTRONIK
ELEKTRONIK SMP
ELEKTRONIK SMP
ELEKTRONIK SMP
IPA TERPADU MADYA BARU
IPA TERPADU 1/VII MADYA BARU
IPA TERPADU 2/VIII MADYA BARU
IPA TERPADU 3/IX MADYA BARU
IPA TERPADU BESAR 06
IPA TERPADU 1/VII SMP HVS BSR 06
IPA TERPADU 2/VIII SMP HVS BSR 06
IPA TERPADU 3/IX SMP HVS BSR 06
IPA TERPADU HVS'13
IPA TERPADU 1/VII SMP HVS'13
IPA TERPADU 2/VIII SMP HVS'13
IPS TERPADU BESAR
IPS TERPADU VII SMP HVS BSR 06
IPS TERPADU VIII SMP HVS BSR 06
IPS TERPADU IX SMP HVS BSR 06
IPS TERPADU HVS'13
IPS TERPADU 1/VII SMP HVS'13 REVISI
IPS TERPADU 1/VIII SMP HVS'13
YUDHISTIRA
63,300
6,330
69,630
#REF!
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
63,300
61,500
6,330
6,150
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
EXAMPLAR
57,500
61,000
61,000
5,750
6,100
6,100
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
EXAMPLAR
58,700
62,100
56,400
5,870
6,210
5,640
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
EXAMPLAR
EXAMPLAR
EXAMPLAR
54,100
54,100
54,100
5,410
5,410
5,410
59,510
59,510
59,510
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
88,600
88,600
88,600
8,860
8,860
8,860
97,460
97,460
97,460
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
100,600
104,100
99,500
10,060
10,410
9,950
110,660
114,510
109,450
YUDHISTIRA
YUDHISTIRA
74,800
77,100
7,480
7,710
82,280
84,810
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
113,300
108,100
118,500
11,330
10,810
11,850
124,630
118,910
130,350
YUDHISTIRA
YUDHISTIRA
88,600
88,600
8,860
8,860
97,460
97,460
69,630
67,650
#REF!
63,250
67,100
67,100
#REF!
64,570
68,310
62,040
#REF!

188
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
IV
BUKU PAKET M T S - STANDAR ISI
AGIS P. AKHLAQ
AGIS P. AKHLAQ (SK DEPAG)
PAI & BUDI PEKERTI
PAI & BUDI PEKERTI 1/VII SMP HVS'13 REVISI
PAI & BUDI PEKERTI 1/VIII SMP HVS'13
TIK BESAR
TIK VII SMP BSR
TIK VIII SMP BSR
TIK IX SMP BSR
PENJASKES
PENJASKES 1/VII SMP HVS'06
PENJASKES 1/VIII SMP HVS'06
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
82,280
82,280
79,750
YUDHISTIRA
YUDHISTIRA
77,100
74,800
7,710
7,480
84,810
82,280
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
80,500
89,100
82,800
8,050
8,910
8,280
88,550
98,010
91,080
YUDHISTIRA
YUDHISTIRA
81,700
81,700
8,170
8,170
89,870
89,870
YUDHISTIRA
81,700
8,170
89,870
PENJASKES 1/VII SMP HVS'13
YUDHISTIRA
79,400
7,940
87,340
PENJASKES 1/VIII SMP HVS'13

P.SENI & BUDAYA HVS'06
P.SENI & BUDAYA 1`/VII HVS'06
P.SENI & BUDAYA 1`/VIII HVS'06
P.SENI & BUDAYA 1`/IX HVS'06
P.SENI & BUDAYA HVS'13
P.SENI & BUDAYA 1`/VII HVS'13
P.SENI & BUDAYA 1`/VIII HVS'13
P.KETERAMPILAN
P.KETERAMPILAN 1`/VII SMP CD 06
P.KETERAMPILAN 2/VIII SMP CD 06
P.KETERAMPILAN 3`/IX SMP CD 06
YUDHISTIRA
77,100
7,710
84,810
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
78,800
81,700
81,700
7,880
8,170
8,170
86,680
89,870
89,870
YUDHISTIRA
YUDHISTIRA
81,700
79,400
8,170
7,940
89,870
87,340
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
61,000
61,000
56,400
6,100
6,100
5,640
67,100
67,100
62,040
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
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
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
PADUAN SOSIOLOGI 1 SMA PKBB
YUDHISTIRA
73,600
7,360
80,960
YUDHISTIRA
78,200
7,820
86,020
YUDHISTIRA
73,600
7,360
80,960
YUDHISTIRA
YUDHISTIRA
77,100
7,710
84,810
77,100
7,710
84,810
PENJASORKES
KEWIRAUSAHAAN & PRAKARYA
BUKU PAKET S M A
PENDIDIKAN JASMANI
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
7,480
7,480
7,250
KEUNTUNGAN
PIHAK III
(10%)
74,800
74,800
72,500
III
HARGA
PASARAN
TERNATE
YUDHISTIRA
YUDHISTIRA
YUDHISTIRA
PENJASKES 1/IX SMP HVS'06

5
SATUAN
PENJASORKES
PADUAN SOSIOLOGI PKBB
SOSIOLOGI
SOSIOLOGI 1/X HVS'13
SOSIOLOGI 2/XI HVS'13

189
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
10
11
12
13
14
15
16
17
19
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
SMA HVS BSR 06
YUDHISTIRA
102,900
10,290
113,190
YUDHISTIRA
105,800
10,580
116,380
KIMIA 3/XII SMA HVS BSR 06
YUDHISTIRA
110,400
11,040
121,440
YUDHISTIRA
77,100
7,710
84,810
KIMIA SMA/MA KLS X
PT. Intan Pariwara Grup
69,000
6,900
75,900
KIMIA SMA/MA KLS XI
92,000
9,200
101,200
KIMIA SMA/MA KLS XII
92,000
9,200
101,200
PANBEL KIMIA
KIMIA
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
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
BAHASA INDONESIA BESAR
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
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
PKN 1 SMA PKBB
YUDHISTIRA
80,500
8,050
88,550
PKN 2 SMA PKBB
YUDHISTIRA
77,600
7,760
85,360
PKN 3 SMA PKBB
YUDHISTIRA
71,300
7,130
78,430
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
PEND.KEWARGANEGARAAN SMA/MA/SMK
PKN SMA PKBB
PPKN SMA
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
JELAJAH MATEMATIKA 1 A/X SMA HVSPROGRAM WAJIB REVISI

YUDHISTIRA
81,700
8,170
89,870
JELAJAH MATEMATIKA 2 A/XI SMA HVSPROGRAM WAJIB
YUDHISTIRA
77,100
7,710
84,810
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
YUDHISTIRA
94,300
9,430
103,730
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
MATEMATIKA KONTEKSTUAL KLS X
PT. Intan Pariwara Group
80,500
8,050
88,550
MATEMATIKA KONTEKSTUAL KLS XI IPA
80,500
8,050
88,550
MATEMATIKA KONTEKSTUAL KLS XII IPA
74,800
7,480
82,280
MATEMATIKA KONTEKSTUAL KLS XI IPS
51,800
5,180
56,980
MATEMATIKA KONTEKSTUAL KLS XII IPS
48,300
4,830
53,130
MATEMATIKA KONTEKSTUAL KLS XI ILMU BHS

MATEMATIKA KONTEKSTUAL KLS XII ILMU BHS

34,500
3,450
37,950
40,300
4,030
44,330
JELAJAH MATEMATIKA
MATEMATIKA PEMINATAN MIPA
MATEMATIKA PEMINATAN MIPA MADYA

MATEMATIKA 1/X SMA PEMINATAN MIPA HVS'13 MADYA
18
KEUNTUNGAN
PIHAK III
(10%)
KIMIA 2/XI SMA HVS BSR 06
PANBEL KIMIA 1A/X SMA HVS'13 REVISI

7
HARGA
PASARAN
TERNATE
KIMIA SMA BESAR

KIMIA 1/X
SATUAN
AKUNTANSI SMA
MATEMATIKA KONTEKSTUAL

190
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
20
21
22
24
25
26
27
28
30
31
32
33
34
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
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
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
YUDHISTIRA
82,800
8,280
91,080
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
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
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
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
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
YUDHISTIRA
74,800
7,480
82,280
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
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
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
BIOLOGI SMA MADYA

GEOGRAFI SMA BSR
GEOGRAFI SMA
SEJARAH SMA BESAR
SEJARAH INDONESIA
SEJARAH SMA PEMINATAN IPS
SEJARAH SMA PEMINATAN IPS MADYA

SEJARAH SMA PEMINATAN IPS HVS'13 MADYA
29
HARGA
PASARAN
TERNATE
BIOLOGI BESAR
BIOLOGI 1/X SMA HVS'13 (MADYA)

23
SATUAN
APR.SENI MUSIK & TARI
SENI RUPA & TEATER
PENDIDIKAN SENI & BUDAYA
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
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
EKONOMI SMA MADYA

EKONOMI 1/X SMA HVS'13 (MADYA)
YUDHISTIRA
77,100
7,710
84,810

191
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
35
36
37
38
39
40
41
42
43
45
46
47
48
49
50
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
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
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
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
94,930
LENTERA KHDP
BAHASA INGGRIS
LINKED TO THE WORLD 1/X SMA HVS 06 REV
YUDHISTIRA
EXAMPLAR
86,300
8,630
LINKED TO THE WORLD 2/X SMA 06
YUDHISTIRA
EXAMPLAR
LINKED TO THE WORLD 3/X SMA 06
YUDHISTIRA
EXAMPLAR
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
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
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
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
YUDHISTIRA
82,800
8,280
91,080
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
SUKSES UN SMA IPA
YUDHISTIRA
61,000
6,100
67,100
SUKSES UN SMA IPS
YUDHISTIRA
63,300
6,330
69,630
TRY OUT UN SMA IPA
YUDHISTIRA
46,000
4,600
50,600
TRY OUT UN SMA IPS
YUDHISTIRA
46,000
4,600
50,600
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
TALK AKTIVE
FISIKA SMA BESAR
PANBEL FISIKA
FISIKA MADYA
FISIKA 1/X SMA HVS'13 (MADYA)
44
SATUAN
FISIKA (MENGUNGKAPKAN FENOMENA ALAM)
SUKSES UN SMA
TRY OUT UN SMA
TEKIN SMA
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
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
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

SOSIOLOGI SMA/MA KLS X
Cempaka Putih
Cempaka Putih
57,500
5,750
63,250
BAHASA MANDARIN
BUKU SISWA KLS X
69,000

192
LOKASI
: PULAU TERNATE
NO
JENIS BUKU
PENERBIT
PENULIS
51
52
53
54
55
BUKU GURU KLS X
SATUAN
HARGA
PASARAN
TERNATE
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
( Rp )
( Rp )
9 = ( 8 * 10% )
10 = ( 8 + 9 )
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
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
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
BUKU SISWA KLS XII
BIOLOGI SMA/MA KLS XII
PT. Intan Pariwara
74,800
7,480
82,280
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
BUKU GURU KLS XII
BIOLOGI SMA/MA KLS XII
PT. Intan Pariwara
92,000
9,200
101,200
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

GEOGRAFI KLS XII
Cempaka Putih
Cempaka Putih
69,000
6,900
75,900
69,000
6,900
75,900

WALIKOTA TERNATE
193
HARGA SATUAN ALAT TULIS KANTOR (ATK)
LOKASI
No.
1
I
I.1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
: PULAU TERNATE
JENIS BAHAN
2
ALAT TULIS KANTOR (ATK)
KERTAS
KERTAS HVS FOLIO 70 GR
KERTAS HVS KUARTO 70 GR
KERTAS DOBLE FOLIO 70 GR
KERTAS DOBLE FOLIO 70 GR 200 LBR
KERTAS HVS A3 70 GR
KERTAS HVS FOLIO 60 GR
KERTAS HVS KUARTO 60 GR
KERTAS DOBLE FOLIO 60 GR
KERTAS DOBLE FOLIO BERGARIS
KERTAS DOBLE FOLIO BERGARIS (KIKY)
KERTAS DOBLE FOLIO BERKOTAK
KERTAS DOBLE FOLIO DOORSLAG
KERTAS DOBLE FOLIO WARNA
KERTAS HVS FOLIO WARNA 70 gr
KERTAS DOORSLAG FOLIO
KERTAS DOORSLAG FOLIO WARNA
KERTAS STENSIL KOK
KERTAS STENSIL CD
KERTAS TIK HVS WARNA
KERTAS GRAFIK
KERTAS DOORSLAG E. FOLIO
KERTAS DOORSLAG D. FOLIO
KERTAS KALKIR 60/65
KERTAS KALKIR 70/75
KERTAS KALKIR 80/85
KERTAS KALKIR 90/95
KERTAS KALKIR 100/105
KERTAS FACSMAILE 210 X 100
KERTAS TELEX 2 PLY
KERTAS TELEX 3 PLY
KERTAS MAR-MER
KERTAS HAMMER
KERTAS SKAP
KERTAS SKREP
KERTAS FOTO/GLOSSY PAPER
38 KERTAS BUFFALO
39 KERTAS CONTINUES FOAM
40
I.3
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Ket :
KERTAS NCR
BUKU
F. 100 LEMBAR
F. 200 LEMBAR
F. ERO 100 LEMBAR
F. ERO 50 LEMBAR
KAS FOLIO 100 LEMBAR
KAS FOLIO 50 LEMBAR
F. KKY 100 LEMBAR
F. KKY 50 LEMBAR
KWARTO 100 LEMBAR (KIKY)
KWARTO 200 LEMBAR (KIKY)
KAS KWARTO 100 LEMBAR
KAS KWARTO 200 LEMBAR
KAS KWARTO 50 LEMBAR (ERO)
AGENDA SURAT MASUK/KELUAR
KOSTUM
EXPEDISI
MEREK,MODEL/
UKURAN
SATUAN
HARGA
PASARAN
TERNATE
( Rp )
5
FOLIO
KWARTO
D.KWARTO
D.KWARTO
HVS A3
FOLIO
KWARTO
D. FOLIO
D. FOLIO
D. FOLIO
D. FOLIO
DORSLAG
D. FOLIO
FOLIO
DORSLAG
DORSLAG
KOK
CD
HVS A3
D. FOLIO
DORSLAG
DORSLAG
60/65
70/75
80/85
90/95
FOLIO
FCSMILE
FCSMILE
FCSMILE
TELEX
TELEX
MARMER
RIM
RIM
RIM
RIM
RIM
RIM
RIM
RIM
RIM
RIM
BUKU
RIM
RIM
RIM
RIM
RIM
RIM
RIM
RIM
BUKU
RIM
RIM
ROL
ROL
ROL
ROL
ROL
ROL
ROL
ROL
ROL
ROL
LEMBAR
LEMBAR
LEMBAR
LEMBAR
LEMBAR
PAK
PAK
DOS
DOS
RIM
UK. BESAR
UK. KECIL
FOLIO
FOLIO
FOLIO
FOLIO
FOLIO
FOLIO
FOLIO
FOLIO
FOLIO
FOLIO
FOLIO
KWARTO
KWARTO
KWARTO
M/K
M/K
KWARTO
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
51,800
49,500
80,500
86,300
40,300
74,800
28,800
41,400
5,800
80,500
25,300
5,800
109,300
28,800
28,800
28,800
8,100
8,100
2,300
2,300
2,900
56,400
40,300
575,000
287,500
74,800
20,700
45,400
20,100
11,500
26,500
15,500
24,200
15,500
23,000
15,000
24,200
32,200
15,000
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
6
( Rp )
7=(5+6)
( Rp )
8 = ( 7 * 10% )
( Rp )
9=(7+8)
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
200
200
200
200
200
1,500
1,500
5,000
5,000
1,500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
53,300
51,000
82,000
1,500
87,800
41,800
1,500
76,300
30,300
42,900
7,300
1,500
1,500
82,000
1,500
1,500
1,500
26,800
1,500
7,300
1,500
1,500
1,500
1,500
1,500
110,800
1,500
30,300
30,300
30,300
1,500
1,500
8,300
8,300
2,500
2,500
3,100
57,900
41,800
580,000
292,500
76,300
21,200
45,900
20,600
12,000
27,000
16,000
24,700
16,000
500
500
500
23,500
15,500
24,700
500
32,700
500
15,500
5,330
5,100
8,200
150
8,780
4,180
150
7,630
3,030
4,290
730
150
150
8,200
150
150
150
2,680
150
730
150
150
150
150
150
11,080
150
3,030
3,030
3,030
150
150
830
830
250
250
310
5,790
4,180
58,000
29,250
7,630
2,120
4,590
2,060
1,200
2,700
1,600
2,470
1,600
50
50
50
2,350
1,550
2,470
50
3,270
50
1,550
58,600
56,100
90,200
1,700
96,600
46,000
1,700
83,900
33,300
47,200
8,000
1,700
1,700
90,200
1,700
1,700
1,700
29,500
1,700
8,000
1,700
1,700
1,700
1,700
1,700
121,900
1,700
33,300
33,300
33,300
1,700
1,700
9,100
9,100
2,800
2,800
3,400
63,700
46,000
638,000
321,800
83,900
23,300
50,500
22,700
13,200
29,700
17,600
27,200
17,600
600
600
600
25,900
17,100
27,200
600
36,000
600
17,100
- Ongkos angkut ke luar pulau Ternate dapat disesuaikan

Lampiran Keputusan Walikota Tentang SSH Tahun Anggaran 2016
194
LOKASI
: PULAU TERNATE
No.
JENIS BAHAN
MEREK,MODEL/
UKURAN
1
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
I.4
1
2
3
4
5
6
7
8
I.5
1
EXPEDISI KK 200
KWARTO KKY 100 LEMBAR
KWARTO KKY 50 LEMBAR
TULIS 40 LEMBAR
TULIS 60 LEMBAR
TULIS 80 LEMBAR
KWARTO ERO 100 LEMBAR
KWARTO ERO 50 LEMBAR
TULIS 38 LEMBAR
TULIS 58 LEMBAR
TULIS 78 LEMBAR
BUKU T A M U
KAS TABELARIS KECIL
KAS TABELARIS BESAR
KAS AGENDA KELUAR
KAS AGENDA MASUK
KWITANSI BIASA
KWITANSI BIASA / KK 100
KWITANSI PROYEK
BLOK NOTE
BUKU NOTES BIASA
BUKU NOTES LICIN
CLIP
PAPER KECIL NO 3
PAPER BESAR 5
BINDER NO 107
BINDER NO 111
BINDER NO 155
BINDER NO 200
BINDER NO 260
KLIP JILID
AMPLOP
AMPLOP COKLAT
AMPLOP COKLAT
AMPLOP COKLAT
AMPLOP COKLAT
AMPLOP COKLAT
6
7
8
9
10
11
12
13
I.6
1
2
3
4
5
6
7
8
9
Ket :
AMPLOP COKLAT / TALI EX FOLIO

AMPLOP COKLAT / TALI FOLIO
AMPLOP COKLAT
AMPLOP COKLAT
AMPLOP
AMPLOP PUTIH PANJANG
AMPLOP PUTIH KECIL
AMPLOP PUTIH SEDANG
BOLPOINT
BOLPOINT PILOT SUPER
BOLPOINT PILOT BPT
BOLPOINT HERO ( CAIR )
BOLPOINT BOXY UNIBALL
BOLPOINT GAMBAR (ROTRING)
BOLPOINT GAMBAR
BOLPOINT GAMBAR
BOLPOINT GAMBAR
BOLPOINT GAMBAR
SATUAN
REPORT PAD
REPORT PAD
4
BUKU
BUKU
BUKU
PAK
PAK
PAK
BUKU
BUKU
PAK
PAK
PAK
PAK
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BUKU
BINDER
BINDER
BINDER
BINDER
BINDER
BINDER
BINDER
BINDER
DOS
DOS
DOS
DOS
DOS
DOS
DOS
DOS
PAK
Lbr
PAK
Lbr
PAK
Lbr
PAK
Lbr
PAK
Lbr
LEMBAR
LEMBAR
LEMBAR
DOS
DOS
DOS
DOS
DOS
NCR
A/MB
A/MS
A/MK
JAYA PJG + LEM
BOROBUDUR
JAYA PEREKAT
PILOT
PILOT BPT
HERO
BOXY
STEDLER 01
STEDLER 02
STEDLER 03
ROTRING 01
ROTRING 02
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
( Rp )
5
25,300
8,600
77,600
40,300
46,600
85,100
23,000
20,100
20,100
6,900
7,500
31,600
2,900
18,400
5,800
2,900
5,800
5,200
8,100
9,200
12,700
25,300
17,300
28,800
600
34,500
600
40,300
600
69,000
1,700
74,800
1,700
2,900
2,300
1,700
28,800
35,700
26,500
19,600
3,500
17,300
12,700
-
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
KEUNTUNGAN
PIHAK III
(10%)
( Rp )
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
500
7=(5+6)
25,800
500
9,100
78,100
40,800
500
500
500
47,100
85,600
500
23,500
500
500
20,600
20,600
7,400
8,000
32,100
3,400
18,900
6,300
8 = ( 7 * 10% )
2,580
50
910
7,810
4,080
50
50
50
4,710
8,560
50
2,350
50
50
2,060
2,060
740
800
3,210
340
1,890
630
500
500
500
500
500
500
500
500
3,400
6,300
5,700
8,600
9,700
13,200
25,800
17,800
340
630
570
860
970
1,320
2,580
1,780
500
200
500
200
500
200
500
200
500
200
200
200
200
500
500
500
500
500
29,300
800
35,000
800
40,800
800
69,500
1,900
75,300
1,900
3,100
2,500
1,900
29,300
500
36,200
27,000
20,100
2,930
80
3,500
80
4,080
80
6,950
190
7,530
190
310
250
190
2,930
50
3,620
2,700
2,010
200
200
200
200
200
200
200
200
200
200
3,700
17,500
12,900
200
200
200
200
200
20
370
1,750
1,290
20
20
20
20
20
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
9=(7+8)
28,400
600
10,000
85,900
44,900
600
600
600
51,800
94,200
600
25,900
600
600
22,700
22,700
8,100
8,800
35,300
3,700
20,800
6,900
3,700
6,900
6,300
9,500
10,700
14,500
28,400
19,600
32,200
900
38,500
900
44,900
900
76,500
2,100
82,800
2,100
3,400
2,800
2,100
32,200
600
39,800
29,700
22,100
200
4,100
19,300
14,200
200
200
200
200
200

195
LOKASI
: PULAU TERNATE
No.
JENIS BAHAN
1
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
I.7
1
2
3
4
5
I.8
1
2
3
4
5
6
7
9
10
I.9
1
BOLPOINT GAMBAR
BOLPOINT GAMBAR
BOLPOINT SET
BOLPOINT PARKER KECIL
BOLPOINT PARKER BESAR
BOLPOINT PARKER SEDANG
PENA PILOT
PENA PILOT
PENA PILOT
PENA BOXY B & R
PENA SNOWMAN MEDIUM
PENA SNOWMAN
PENA FASTER
PENA STANDAR
PENA STANDAR
PENA EMPIRE BALLPEN
PENA YUNIOR
PENA SNOOPY
PEWARNA BIASA
SPIDOL SNOWMAN
SPIDOL SNOWMAN KECIL
STABILLO BOSS
PENSIL HB
PENSIL 2B STEADLER
BANTAL CAP
BANTAL CAP KECIL
BANTAL CAP SEDANG
BANTAL CAP BESAR
BANTAL CAP KECIL
BANTAL CAP BIASA
HEKTER
HEKTER MAX NO. 3
HEKTER MAX NO. 10
HEKTER MAX NO. 12 / 17
HEKTER CADWELL KECIL
HEKTER CADWELL SEDANG
HEKTER KWTRIO BESAR 12 / 17
ISI HEKTER KECIL 10
ISI HEKTER SEDANG NO 3
ISI HEKTER BESAR NO 23 / 10
ISI BALPOINT
ISI BALPOINT BESAR / SUPER
ISI BALPOINT BESAR / SUPER
2 ISI BALPOINT PARKER
3 ISI BALPOINT PARKER BESAR
4 ISI BALPOINT PARKER KECIL
5 ISI BALPOINT HERO BESI BESAR
6 ISI BALPOINT TOP
7 ISI BALPOINT LION
I.10 ISI C U T T E R
1 ISI CUTTER L 500
2 ISI CUTTER KECIL
4 PISAU CUTTER BIASA
3 PISAU CUTTER KECIL
5 PISAU CUTTER SEDANG (KWA.BAIK)
6 PISAU CUTTER BESAR (KWA.BAIK)
7 ISI CUTTER L 500
8 ISI CUTTER KECIL
9 PISAU CUTTER KECIL
11 PISAU CUTTER SEDANG (KWA.BAIK)
12 PISAU CUTTER BESAR (KWA.BAIK)
MEREK,MODEL/
UKURAN
3
ROTRING 03
RAPIDO
SHEET
PARKER
PARKER
PARKER
G - 107
G - 1 GRIP
G - 207
SATUAN
LUMOGRAP
4
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
ARTLINE
ARTLINE
ARTLINE
HERO
HERO
BUAH
BUAH
BUAH
BUAH
BUAH
MAX
MAX
MAX
CADWELL
CADWELL
KWITRIO
Dos/Pak
Dos/Pak
Dos/Pak
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
DOS
DOS
DOS
PILOT SUPER
PILOT G1
(ROLILER)
PARKER
PARKER
HERO
TOP
LION
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
JAIKO
JAIKO
KOTAK
KOTAK
BUAH
BUAH
BUAH
BUAH
KOTAK
KOTAK
BUAH
BUAH
BUAH
V-2 HI-GRIP
V-1
CX 606
ESPIO 07
ST. 007
FINE - 100
BO CHENG
BOARDMARKER
JAIKO
JAIKO
JAIKO
KENKO
KENKO
KENKO
KENKO
KENKO
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
5
( Rp )
6
41,400
3,500
17,300
17,300
1,700
2,300
3,500
2,300
2,300
3,500
10,400
18,400
13,800
4,000
5,800
17,800
29,900
52,900
9,200
11,500
85,700
19,600
1,725,000
11,500
25,900
40,300
86,300
21,900
2,900
11,500
33,900
6,900
3,500
4,000
5,800
17,300
6,900
8,100
4,000
8,100
19,600
21,300
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
200
200
500
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
( Rp )
7=(5+6)
200
200
41,900
200
200
200
200
3,700
17,500
17,500
1,900
2,500
3,700
2,500
2,500
200
200
3,700
200
10,600
18,600
14,000
4,200
6,000
( Rp )
8 = ( 7 * 10% )
20
20
4,190
20
20
20
20
370
1,750
1,750
190
250
370
250
250
20
20
370
20
1,060
1,860
1,400
420
600
500
500
500
500
500
18,300
30,400
53,400
9,700
12,000
1,830
3,040
5,340
970
1,200
500
500
500
500
500
500
300
300
300
86,200
20,100
1,725,500
12,000
26,400
500
40,600
86,600
22,200
8,620
2,010
172,550
1,200
2,640
50
4,060
8,660
2,220
200
200
200
200
200
200
200
200
3,100
11,700
34,100
200
200
200
200
200
310
1,170
3,410
20
20
20
20
20
200
200
200
200
200
200
200
200
300
300
300
7,100
3,700
4,200
6,000
17,500
7,100
8,300
4,200
8,400
19,900
21,600
710
370
420
600
1,750
710
830
420
840
1,990
2,160
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
9=(7+8)
200
200
46,100
200
200
200
200
4,100
19,300
19,300
2,100
2,800
4,100
2,800
2,800
200
200
4,100
200
11,700
20,500
15,400
4,600
6,600
20,100
33,400
58,700
10,700
13,200
94,800
22,100
1,898,100
13,200
29,000
600
44,700
95,300
24,400
3,400
12,900
37,500
200
200
200
200
200
7,800
4,100
4,600
6,600
19,300
7,800
9,100
4,600
9,200
21,900
23,800

196
HARGA SATUAN ALAT TULIS KKANTOR (ATK)
LOKASI
: PULAU TERNATE
No.
JENIS BAHAN
MEREK,MODEL/
UKURAN
1
I.11
1
2
3
4
5
6
7
8
9
10
11
12
I.12
1
2
3
4
5
6
7
8
9
I.13
1
2
3
4
I.14
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
I.15
1
3
4
I.15
1
TAKOL
TAKOL
TAKOL
ALTECO
CACTOL
CACTOL
UHU
UHU
GLUE
GLUE
LAK
LAK
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
SN/JEPIT
EAGLE
SNELHECTER
BOX FILE
BOX FILE
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
PERVORATOR
PERVORATOR
KENKO
KENKO
BUAH
BUAH
BUAH
BUAH
DAITO
DAITO
SWALLOW
DAITO CAL. C
DAITO CAL. C
ELECT
PELKIN
HTM
EPSON
EPSON
EPSON
EPSON
EPSON
CASIO
BRODER
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
VERBATIM
FUJI
FUJI
DOS
DOS
DOS
GT PRO
GT PRO
GT PRO
GT PRO
BUAH
PAK
BUAH
PAK
LEM
LEM TACKOL KECIL
LEM TACKOL SEDANG
LEM TACKOL BESAR
LEM ALTECO
LEM KASTOL KECIL
LEM KASTOL BESAR
LEM UHU KECIL
LEM UHU BESAR
LEM O GLUE KECIL
LEM O GLUE BESAR
LAK BAN HITAM
LAK BAN BENING
MAP
MAP PLASTIK SN/JP
MAP PLASTIK
MAP SNELHECTER/STO MAP
MAP BATIK KERTAS
MAP BATIK KAIN
MAP TALI
MAP DOKUMEN KEPER
MAP DUDUK KECIL
MAP DUDUK BESAR
PELOBANG KERTAS
PELOBANG KERTAS
PELOBANG KERTAS BESAR
PELOBANG KERTAS
PELOBANG KERTAS BESAR
PITA
PITA MT DAITO KALENG
PITA MT DAITO NYLON
PITA SWALLOW
PITA DAITO CAL C KALENG
PITA DAITO CAL C DOS
PITA PEMBERSIH ELECT
PITA REKAM PELKAN
PITA TELEX M/HTM
PITA EPSON 1050
PITA EPSON LX 300
CATRIKS EPSON LX 300
CATRIKS EPSON LQ 2170
PITA EPSON (ISI)
PITA HITUNG IR 40T
PITA MESIN TIK LISTRIK BRODER 10.30
PITA KOMPUTER LQ-2170
DISKETTE
DISKETTE VERBATIM 3.5 HD
DISKETTE FUJI 5.25 HD
DISKETTE FUJI 5.25 2D
CD
CDR PLUS
CDR PLUS
DVDR PLUS
DVDR PLUS
SATUAN
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
( Rp )
5
( Rp )
6
( Rp )
7=(5+6)
( Rp )
8 = ( 7 * 10% )
1,200
2,900
7,500
6,300
5,800
12,700
13,800
24,200
3,500
5,800
26,500
19,600
13,200
5,200
10,900
2,900
14,400
3,500
42,600
20,700
63,300
23,000
57,500
20,700
57,500
27,600
15,000
23,000
17,300
19,600
43,700
100,100
17,300
86,300
4,600
207,000
4,600
207,000
-
200
200
500
200
200
500
200
500
200
500
200
200
1,400
3,100
8,000
6,500
6,000
13,200
14,000
24,700
3,700
6,300
26,700
19,800
140
310
800
650
600
1,320
1,400
2,470
370
630
2,670
1,980
200
200
200
200
200
200
200
500
1,500
13,400
5,400
11,100
3,100
14,600
3,700
42,800
21,200
64,800
1,340
540
1,110
310
1,460
370
4,280
2,120
6,480
200
500
200
500
23,200
58,000
20,900
58,000
2,320
5,800
2,090
5,800
200
200
200
200
200
200
500
500
500
500
500
500
500
500
27,800
15,200
23,200
200
200
200
17,800
20,100
44,200
100,600
17,800
500
500
500
2,780
1,520
2,320
20
20
20
1,780
2,010
4,420
10,060
1,780
50
50
50
200
200
200
86,500
200
200
8,650
20
20
200
500
200
500
4,800
207,500
4,800
207,500
480
20,750
480
20,750
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
9=(7+8)
1,500
3,400
8,800
7,200
6,600
14,500
15,400
27,200
4,100
6,900
29,400
21,800
14,700
5,900
12,200
3,400
16,100
4,100
47,100
23,300
71,300
25,500
63,800
23,000
63,800
30,600
16,700
25,500
200
200
200
19,600
22,100
48,600
110,700
19,600
600
600
600
95,200
200
200
5,300
228,300
5,300
228,300

197
LOKASI
: PULAU TERNATE
No.
JENIS BAHAN
MEREK,MODEL/
UKURAN
1
I.16
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
I.17
1
2
MISTAR
MISTAR SEGITIGA KAYU
JANGKA KAYU
JANGKA BESI
JANGKA
BUSUR DERAJAT KAYU
BUSUR DERAJAT PLASTIK
MISTAR PLASTIK 30 CM
MISTAR PLASTIK SEGITIGA NO. 6
KARBON
KARBON DAITO EF
KARBON DAITO DF
I.18
1
2
3
I.19
1
2
3
I.20
1
2
3
4
5
6
7
8
9
10
I.21
1
2
3
4
5
6
7
8
9
10
KARTON
KARTON TIPIS
KARTON TEBAL
KARTON MANILA
KERANJANG
KERANJANG SAMPAH PLASTIK
KERANJANG SURAT PKT
KERANJANG SURAT BESI
TINTA
TINTA CAP
TINTA CAP ARTLINE
TINTA STENSIL DAITO
TINTA PARKER
TINTA SPIDOL
TINTA GAMBAR STADLER
TINTA MAS/PERAK
PENGHAPUS TIP-EX
PENGHAPUS PAPAN
PENGHAPUS WHITE BOARD
SPIDOL
SPIDOL ARTLINE 70
SPIDOL 12 WARNA
SPIDOL SNOWMAN
SPIDOL ARTLINE 100
STABILO BOSS
SPIDOL KECIL
SPIDOL SNOWMAN KECIL OPF 1
SPIDOL SNOWMAN KECIL
11
12
13
14
15
16
17
SPIDOL ARTLINE 500

SPIDOL SNOWMAN
SPIDOL SNOWMAN
SPIDOL SNOWMAN
SPIDOL SNOWMAN
SPIDOL TINTA EMAS
SPIDOL TINTA PERAK
STANDAR
STANDAR
JAIKO
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
STANDAR
DAITO
DAITO
SATUAN
4
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
RIM/DOS
RIM/DOS
LEMBAR
LEMBAR
LEMBAR
BUAH
BUAH
BUAH
YAMURA
CHACHIHATA
DAITO
PARKER
STADLER
ARTLINE
SNOWMAN
ARTLINE
BOSS
SNOWMAN
SNOWMAN
SNOWMAN
SNOWMAN
SNOWMAN
ARTLINE
" 500 "
" 450 "
W.B
G.12
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
SET
BUAH
BUAH
BUAH
BUAH
SET
SET
SET
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
( Rp )
( Rp )
( Rp )
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
7=(5+6)
8 = ( 7 * 10% )
9=(7+8)
13,800
13,800
16,100
29,900
9,800
5,800
5,800
5,200
8,100
6,900
11,500
14,400
19,000
20,700
28,800
63,300
63,300
5,800
8,600
2,900
12,700
40,300
51,800
28,800
17,300
69,000
6,900
5,800
5,800
9,300
18,400
9,200
13,800
1,700
11,500
11,500
11,500
1,700
27,600
17,300
10,400
7,500
23,000
23,000
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
14,000
14,000
16,300
30,100
10,000
6,000
6,000
5,400
8,300
7,100
200
11,700
14,600
19,200
20,900
29,000
200
1,400
1,400
1,630
3,010
1,000
600
600
540
830
710
20
1,170
1,460
1,920
2,090
2,900
20
15,400
15,400
17,900
33,100
11,000
6,600
6,600
5,900
9,100
7,800
200
12,900
16,100
21,100
23,000
31,900
200
70,200
70,200
500
500
63,800
63,800
6,380
6,380
200
200
200
200
(200)
(200)
6,000
8,800
3,100
200
(200)
(200)
600
880
310
20
(20)
(20)
500
500
500
500
500
500
500
500
500
500
13,200
40,800
52,300
29,300
17,800
69,500
500
7,400
6,300
6,300
1,320
4,080
5,230
2,930
1,780
6,950
50
740
630
630
200
200
200
200
200
200
500
500
500
200
9,500
18,600
9,400
200
14,000
1,900
12,000
12,000
12,000
1,900
950
1,860
940
20
1,400
190
1,200
1,200
1,200
190
6,600
9,700
3,400
200
(200)
(200)
14,500
44,900
57,500
32,200
19,600
76,500
600
8,100
6,900
6,900
10,500
20,500
10,300
200
15,400
2,100
13,200
13,200
13,200
2,100
200
200
200
200
200
200
200
200
27,800
17,500
10,600
7,700
23,200
23,200
20
2,780
1,750
1,060
770
2,320
2,320
200
30,600
19,300
11,700
8,500
25,500
25,500

198
LOKASI
: PULAU TERNATE
No.
JENIS BAHAN
MEREK,MODEL/
UKURAN
1
I.22
1
I.23
1
2
3
I.24
1
2
I.25
1
2
3
4
I.26
1
2
3
4
5
6
7
I.27
1
2
I.28
1
2
3
I.29
1
2
I.30
1
2
3
4
I.31
1
2
3
I.33
1
2
RETYPE
RETYPE
PLAK
PLAK BAND ( KECIL )
PLAK BAND ( SEDANG )
PLAK BAND ( BESAR )
PLASTIK
PLASTIK TRANSPARAN
PLASTIK MIKA JILID
TIP - EX
TIP - EX JUMBO
TIP - EX KECIL
TIP - EX KERTAS
TIP - EX PEN
TINTA
TINTA SHEET
TINTA WHITE BOARD
TINTA BOXI
TINTA CINA AIR/BLOK
TINTA CAP BESAR
TINTA CAP KECIL
TINTA STANDAR
SILOTIP
SILOTIP 1/2 X 72
SILOTIP 1 X 72
MAP
MAP ORDNER 1/2 FOLIO
MAP ORDNER FOLIO
STOPMAP FOLIO
SHEET
SHEET DAITO
SHEET DAITO
FILING KABINET
FILING KABINET BROTHER
FILING KABINET BROTHER
FILING KABINET ELITE
FILING KABINET ELITE
BRAND KAS
BRAND KAS NASIONAL
BRAND KAS NASIONAL
BRAND KAS NASIONAL
BOX
BOX SURAT
BOX SURAT
SATUAN
4
BUAH
1 JILID
1,5 JILID
2 JILID
ROOL
ROOL
ROOL
TRANSPARAN
MIKA JILID
DOS
DOS
JUMBO
BUAH
BUAH
BUAH
BUAH
DAITO
ACE 500
BOXY
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
BUAH
PANFIK
PANFIK
BUAH
BUAH
TEKA
TEKA
JAGO
BUAH
BUAH
BUAH
E. FOLIO
D. FOLIO
DOS
DOS
4 LACI
3 LACI
4 LACI
3 LACI
BUAH
BUAH
BUAH
BUAH
BESAR
SEDANG
KECIL
BUAH
BUAH
BUAH
3 SUSUN
2 SUSUN
BUAH
BUAH
HARGA
PASARAN
TERNATE
ONGKOS
ANGKUT KE
LOKASI
PROYEK
( Rp )
( Rp )
( Rp )
( Rp )
HARGA
TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
7=(5+6)
8 = ( 7 * 10% )
9=(7+8)
8,600
11,500
16,100
20,700
40,300
37,400
8,600
6,900
8,600
5,800
51,800
20,700
9,800
7,500
4,600
7,500
26,500
35,700
1,200
1,897,500
3,737,500
3,162,500
2,587,500
-
HARGA BELUM
TERMASUK
KEUNTUNGAN
PIHAK III
KEUNTUNGAN
PIHAK III
(10%)
500
9,100
910
500
500
500
12,000
16,600
21,200
1,200
1,660
2,120
200
200
40,500
37,600
4,050
3,760
500
500
500
500
9,100
7,400
9,100
6,300
910
740
910
630
500
500
500
500
500
500
500
52,300
21,200
500
500
10,300
8,000
500
5,230
2,120
50
50
1,030
800
50
500
500
5,100
8,000
510
800
200
200
200
26,700
35,900
1,400
2,670
3,590
140
500
500
500
500
1,942,500
45,000
45,000
45,000
3,782,500
3,207,500
2,632,500
3,000
3,000
50
50
194,250
4,500
4,500
4,500
378,250
320,750
263,250
300
300
45,000
45,000
45,000
45,000
45,000
45,000
45,000
3,000
3,000
10,000
13,200
18,300
23,300
44,600
41,400
10,000
8,100
10,000
6,900
57,500
23,300
600
600
11,300
8,800
600
5,600
8,800
29,400
39,500
1,500
600
600
2,136,800
49,500
49,500
49,500
4,160,800
3,528,300
2,895,800
3,300
3,300

WALIKOTA TERNATE
199
HARGA SATUAN PENCETAKAN , PENJILIDAN, PENGGANDAAN DAN SEWA KENDARAAN
LOKASI
: PULAU TERNATE
NO
VOLUME
SATUAN
HARGA PASARAN
TERNATE
KEUNTUNGAN
PIHAK KE III
(10 %)
HARGA TERMASUK
KEUNTUNGAN
PIHAK KE III
( Rp )
5
( Rp )
6
( Rp )
7
PENCETAKAN
A
1
Buku / Formulir dan sebagainya

Kertas Folio HVS, 1 muka 60 gram, Warna
- Oplah 200 - 1000 halaman
Halaman
RIM
Halaman
RIM
- Oplah > 5001 halaman
Halaman
RIM
Kertas Double Folio HVS, 1 muka 60 gram, Warna
200
20
220
200
20
220
500
50
550
Halaman
500
50
550
Halaman
400
-
40
-
440
-
Halaman
300
30
330
Halaman
300
30
330
172,500
17,250
189,750
200
20
220
600
60
660
Halaman
Halaman
230,000
23,000
253,000
Halaman
500
50
550
Halaman
500
50
550
RIM
330
158,180
Halaman

30
14,380
RIM
300
143,800
Halaman
300
30
330
Halaman
300
30
330
Halaman
300
30
330
Halaman
700
70
770
Halaman
600
60
660
Halaman
600
60
660
Halaman
Halaman
Halaman
Halaman
Halaman
Halaman
10
11
12
Halaman
Halaman
Halaman
Halaman
Halaman
Halaman
Halaman
Halaman
Halaman
Halaman
Halaman
Halaman

- Harga Diatas Sudah Termasuk Inflasi + Asuransi
200
HARGA SATUAN PENCETAKAN , PENJILIDAN DAN SEWA KENDARAAN

LOKASI
NO
1
13
14
15
16
17
18
: PULAU TERNATE
2
Kertas Folio Edisi Lux (art paper) Hitam Putih
Kertas Folio Edisi Lux (art paper) warna
Kertas Bufallo, 1 Muka Hitam Putih
Kertas Bufallo, 1 Muka Warna
Stiker
( Rp )
7
( Rp )
6
4
Halaman
5,800
580
6,380
Halaman
4,000
400
4,400
Halaman
3,500
350
3,850
Halaman
9,200
920
10,120
Halaman
4,000
400
4,400
Halaman
3,500
350
3,850
Halaman
1,200
120
1,320
Halaman
900
90
990
Halaman
900
90
990
Halaman
5,800
580
6,380
Halaman
Halaman
Kecil
Lembar
4,000
400
4,400
Sedang
Lembar
16,100
1,610
17,710
Besar
Lembar
27,600
2,760
30,360
143,800
14,380
158,180
Stiker One Way
100x100 cm
201,300
20,130
221,430
Piagam / Sertifikat
- Oplah 100 - 1000 Lembar
Lembar
17,300
1,730
19,030
Lembar
3,500
350
3,850
- Oplah > 5001 Lembar
Lembar
2,900
290
3,190
Leaflet / Brosur
Lembar
5,800
580
6,380
Lembar
4,000
400
4,400
Lembar
3,500
350
3,850
Poster (min 75 x 50 cm)

Lembar
Lembar
Lembar
Bulletin (min 12 lembar)

Folio HVS, 60 gram
( Rp )
5
3
100x100 cm
Folio Konsdruk Sparasi 100 gram, 4 warna, 1 muka
SATUAN
KEUNTUNGAN
HARGA TERMASUK
PIHAK KE III
(10 KEUNTUNGAN PIHAK
%)
KE III
Stiker Diorama
Folio Konsdruk Sparasi 100 gram, 4 warna, 1 muka / 2

muka
VOLUME
HARGA PASARAN
TERNATE
- Oplah <= 300
Lembar
200
20
220
- Oplah => 301
Lembar
Cover Buku (2 warna)

- Oplah <= 500
Lembar
- Oplah => 501
Lembar
Cover Buku (4 warna)

- Oplah <= 500
Lembar
- Oplah => 501
Lembar

201
HARGA SATUAN PENCETAKAN , PENJILIDAN DAN SEWA KENDARAAN

LOKASI
: PULAU TERNATE
NO
VOLUME
SATUAN
1
G
Jilid
HARGA PASARAN
TERNATE
( Rp )
5
#REF!
KEUNTUNGAN
HARGA TERMASUK
PIHAK KE III
(10 KEUNTUNGAN PIHAK
%)
KE III
( Rp )
7
#REF!
( Rp )
6
#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
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
403,000
40,300
443,300
Sewa Kendaraan
Kendaraan Roda 4
Unit / Hari
Kendaraan Roda 6 (bus) Kapasitas 20 - 30 orang

Kendaraan Roda 6 (bus) Kapasitas 31 - 50 orang
Unit / Jam
58,000
5,800
63,800
Unit / Hari
575,000
57,500
632,500
86,300
949,300
Unit / Jam
Unit / Hari
863,000
Unit / Jam
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
143,800
14,380
158,180
Kartu Nama
Box
Neon Box / Plat Alumunium
100x100 cm
Neon Box / Stanless
100x100 cm
Sablon Kaos
Lusin

- Harga diatas Sudah termasuk Keuntungan Pihak ke Tiga
WALIKOTA TERNATE
202
HARGA SATUAN PERHUBUNGAN
LOKASI
: PULAU TERNATE
No.
JENIS BAHAN
SATUAN
HARGA PASARAN
TERNATE
( Rp )
5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
Aluminium alloy (10 x 10 x 2) cm

Aluminium alloy (10 x 15 x 2) cm
Angkur diameter 16 mm
Angkur diameter 50 mm (stainles)
Angkur besi siku Ukuran (30 x 30 x 3) mm
Angkur besi siku Ukuran (50 x 50 x 4) mm
Armatur box lampu
Battery MF 12 Volt/42 AH
Besi bulat 1''
Besi bulat 1,25''
Besi pengikat baja profil desin (bloking)
Besi pengikat galvanis
Programer Lampu Lalulintas
Box lampu 2 aspek
Box lampu 2 aspek diameter 30 cm
Box lampu 3 aspek
Cat Marka (Non Thermoplastic)
Cat Marka (Thermoplastic)
Cermin arcylic cembung 3 mm
Coldplastic
Control WL dengan konfigurasi (doubel flasher)
Master Controller (8 Signal Group) back up baterai
Controller pembantu
Controller Solar Cell 50 WP
Daun rambu alimunium 1,8 mm gd. Reflektive sheeting
Daun rambu alimunium 2 mm gd. Reflektive sheeting
Daun Rambu Plat Alumunium Composite T=3
Delineator pipa pelasrik
Delineator pipa Besi
Display Hitung Mundur Model Matrix
Dongkrak alignment beam
Elektroda Untuk Layer
Elektroda Untuk Pengerasan
Glass bead
Kerucut lalu lintas ukuran 60 cm
Kontoler 4 phase 2 pendestrian dan box luar
Lampu isyarat 2 Asp 30 cm
Lampu isyarat 3 Asp 30 cm
Lampu isyarat 3 Asp 30 cm LED Lokal
Lampu jalan LED Ceramic 40 Watt 32 Volt,Kabel NYAF 2x1,5 mm2
Lampu Semboyan
46
47
48
49
50
51
52
53
Paku Tenaga Surya (uk. 10x10 cm; 2x3 LED; Capasitor Storage; 30 Ton
Impact Durbility)
Paku TN
Panel Rambu 60-75 cm
Spring Clip
Lem mixed epoxy adhesive
plat sambung
Lempengan besi baja profil desain galvanis (beam) pjg= 4 m
Pasang dan set box lampu
buah
buah
buah
buah
buah
m
m
buah
buah
batang
batang
buah
buah
ls
buah
buah
buah
kg
unit
kg
buah
unit
unit
unit
m2
m2
m2
buah
buah
buah
buah
kg
kg
kg
buah
buah
buah
set
unit
buah
set
buah
buah
buah
buah
buah
buah
kg
set
batang
buah
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
6 = (5 * 10%)
( Rp )
7 = (5+6)
83,086
93,400
25,898
53,647
68,670
3,612,884
42,975
42,868
165,456
3,313,530
117,466
204,850
117,323
19,066
137,129
3,075,893
4,327,671
5,087,440
35,813
31,910
5,234,708
38,391
9,669,483
46,858,000
13,388,000
9,773,240
1,052,297
1,226,341
1,071,040
502,050
294,536
20,851,810
7,007,045
173,776
194,260
28,650
358,798
373,525
409,673
46,690,650
7,430,340
10,844,280
10,844,280
9,371,600
374,864
8,309
9,340
2,590
5,365
6,867
361,288
4,298
4,287
16,546
331,353
11,747
20,485
11,732
1,907
13,713
307,589
432,767
508,744
3,581
3,191
523,471
3,839
966,948
4,685,800
1,338,800
977,324
105,230
122,634
107,104
50,205
29,454
2,085,181
700,704
17,378
19,426
2,865
35,880
37,353
40,967
4,669,065
743,034
1,084,428
1,084,428
937,160
37,486
91,400
102,700
28,500
59,000
75,500
3,974,200
47,300
47,200
182,000
3,644,900
129,200
225,300
129,100
21,000
150,800
3,383,500
4,760,400
5,596,200
39,400
35,100
5,758,200
42,200
10,636,400
51,543,800
14,726,800
10,750,600
1,157,500
1,349,000
1,178,100
552,300
324,000
22,937,000
7,707,700
191,200
213,700
31,500
394,700
410,900
450,600
51,359,700
8,173,400
11,928,700
11,928,700
10,308,800
412,400
651,996
44,180
1,137,980
100,410
117,466
2,275,960
1,214,774
63,861
65,200
4,418
113,798
10,041
11,747
227,596
121,477
6,386
717,200
48,600
1,251,800
110,500
129,200
2,503,600
1,336,300
70,200
Ket : - Harga diatas sudah termasuk keuntungan Pihak III

- Harga diatas sesuai dengan Peraturan Menteri Perhubungan No : 78 Tahun 2014
203
HARGA SATUAN PERHUBUNGAN

LOKASI
: PULAU TERNATE
No.
JENIS BAHAN
SATUAN
HARGA PASARAN
TERNATE
( Rp )
5
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
Pasang dan stel 1 pesawat dan sekring

set
Pasang dan stel terminal kabel
set
Patok pengaman (delineator)
buah
Pelat Rambu (eng. Grade)
buah
Pelat Rambu (high I. Grade)
buah
Panel Solarcell 50 watt/12 Volt
buah
Pengecatan tiang dan patok pengaman Penyambungan listrik (PLN)
buah
Plat strip ukuran 4x30 mm
m
Rambu Lalulintas dijalan uk. 75x75 cm
unit
Rambu Tab I No.15 Uk.60x60 cm beserta panel
set
Rangka plat rambu
m3
Reflektor (mata kucing)
buah
Reflektor hight intensity grade uk.10x20 cm
buah
Rel Pengaman
buah
Set terminal kabel
buah
Spare part
ls
Split dia. 1
buah
Terminal end (sleeve beam) tipe 1
buah
Terminal end (sleeve beam) tipe 2
buah
Thermoplastik
kg
Tiang Lengkung
buah
Tiang Lurus
batang
Tiang Over head
batang
Tiang rambu dan jangkar 10/10 cm
m3
Tiang penyangga besi st.32 glavnis (post) 1800x320x6
batang
Tiang penyangga besi st.32 glavnis (post) 1800x320x4,5
batang
Timbang portable 20 ton
unit
Timbang portable 15 ton
unit
Stiker Perlengkapan Jalan
Tiang Overhead untuk APILL
batang
Tiang Lurus untuk APILL
batang
Peralatan uji pemeriksaan dan pengawasan di jalan
unit
Paku jalan berbentuk bulat
unit
Tiang Lampu jalan Oktagonal t =9 M Singel Arm
buah
Solar Cell daya 150 Wp 36 V DC,kabel NYAF 2X6 mm2
set
Pengisi Baterai (Baterai Charger) 10 Amp 36 V DC ,berikut sun switch
buah
Baterai Jenis VRLA Deep Cycle PV kapasitas 50 Ah 12V, kabel NYAF 2X8 mm2set
307,388
20,484
417,706
235,629
289,850
8,769,140
49,422
35,813
1,575,406
950,548
3,453,702
101,615
105,497
575,684
1,575,406
87,097
85,951
1,214,774
479,893
34,237
4,578,696
5,087,440
6,024,600
8,063,860
747,057
494,218
337,679,901
287,291,084
4,016
6,024,600
4,685,800
4,423,305,500
281,148
11,580,620
13,120,240
4,150,280
3,413,940
KEUNTUNGAN
PIHAK III
(10%)
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp )
6 = (5 * 10%)
( Rp )
7 = (5+6)
30,739
2,048
41,771
23,563
28,985
876,914
4,942
3,581
157,541
95,055
345,370
10,161
10,550
57,568
157,541
8,710
8,595
121,477
47,989
3,424
457,870
508,744
602,460
806,386
74,706
49,422
33,767,990
28,729,108
402
602,460
468,580
442,330,550
28,115
1,158,062
1,312,024
415,028
341,394
338,100
22,500
459,500
259,200
318,800
9,646,100
54,400
39,400
1,732,900
1,045,600
3,799,100
111,800
116,000
633,300
1,732,900
95,800
94,500
1,336,300
527,900
37,700
5,036,600
5,596,200
6,627,100
8,870,200
821,800
543,600
371,447,900
316,020,200
4,400
6,627,100
5,154,400
4,865,636,100
309,300
12,738,700
14,432,300
4,565,300
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
WALIKOTA TERNATE
204
HARGA SEWA ALAT UJI
LOKASI
: PULAU TERNATE
NO
JENIS BARANG
MEREK, MODEL/
UKURAN
SATUAN
HARGA
KEUNTUNGAN
PIHAK III 10%
HARGA SEWA
HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp )
( Rp )
( Rp )
6 = ( 5 * 10% )
7 = (5 + 6)
ASPALT
Aspalt Penetrasi
Sampel
Aspalt Setelah Kehilangan Berat
Sampel
Aspal Titik Nyala dan Bakar
Sampel
Aspal Titik Lembek
Sampel
II
Keterangan
AGREGAT
Analisa Saringan
Sampel
Berat Jenis
Sampel
Kadar Lumpur Dan Lempung
Sampel
Indeks Kepipihan
Sampel
Abrasi
Sampel
JMF
Jenis
Ekstraksi
Sampel
Core Drill + Kepadatan
titik
titik
330,000
33,000
Belum termasuk
363,000 mobilisasi, laporan dan
upah kerja
titik
III
MEKANIKA TANAH
Sondir Test (Manual)
Hand Bor (Manual)
330,000
33,000
363,000
Berat Jenis
Sampel
Berat Isi
Sampel
Kadar`Air
Sampel
Batas Atterberg
Sampel
Compaction
Sampel
CBR Laboratorium
Sampel
CBR Lapangan
330,000
33,000
363,000
10
Konsolidasi
Sampel
11
Triaxial
Sampel
12
Analisa Saringan
Sampel
13
Unconfined Compression Test
Sampel
14
DCP
titik
15
Sand Cone
titik
165,000
16,500
181,500
IV
BETON
Job Mix Design
Paket
Test Kubus Beton
Sampel
Abrasi
Sampel
Analisa Saringan
Sampel
Kadar Lumpur Dan Lempung
Sampel
Berat Isi Beton
Sampel
Jack Hammer Test
Sampel
Theodelite Digital
hari
330,000
33,000
363,000
Theodelite Manual
hari
275,000
27,500
302,500
10
Theodelite ETS ( Electronik Total Station )
hari
2,5 ton
titik

- HARGA DIATAS BELUM TERMASUK ONGKOS ANGKUT KE LOKASI
WALIKOTA TERNATE

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 Harga Satuan Daerah Kota Ternate 2015

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Standar Harga Satuan Daerah Kota Ternate 2015

Diunggah oleh

Hak Cipta:

Format Tersedia

ii

Kata Pengantar ...................................................................................................

Daftar Isi ............................................................................................................

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Lampiran III : Surat Pernyataan Pertanggung Jawab Mutlak

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

LAMPIRAN KEPUTUSAN WALIKOTA TERNATE

HONORIUM / GAJI / UPAH

A.1. HONORARIUM PENGELOLA KEUANGAN

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

Pagu Belanja Langsung SKPD yang bernilai diatas Rp. 3.000.000.000 s / d

Lampiran Keputusan Walikota Ternate Tentang SSH Tahun Anggaran 2016

Pagu Belanja Langsung SKPD yang bernilai diatas Rp. 5.000.000.000 s / d

Pagu Belanja Langsung SKPD yang bernilai diatas Rp. 7.000.000.000 s / d

Lampiran Keputusan Walikota Ternate Tentang SSH Tahun Anggaran 2016

Pagu Belanja Langsung SKPD yang bernilai diatas Rp. 40.000.000.000 s / d

dengan perincian per bulan sebagai berikut :

Pagu Belanja Langsung SKPD yang bernilai diatas Rp.60.000.000.000

dengan perincian per bulan sebagai berikut :

HONORARIUM UNIT LAYANAN PENGADAAN (ULP)

A.3. HONORARIUM PENGELOLA PENDAPATAN ASLI DAERAH (PAD)

Lampiran Keputusan Walikota Ternate Tentang SSH Tahun Anggaran 2016

HONORARIUM TIM / PANITIA PELAKSANA KEGIATAN

B.1. YANG DITETAPKAN ATAS DASAR KEPUTUSAN KEPALA DAERAH

Untuk Kegiatan bernilai s/d 100.000.000

Untuk Kegiatan bernilai diatas 200.000.000 s/d 500.000.000

Untuk Kegiatan bernilai diatas 100.000.000 s/d 200.000.000

Untuk Kegiatan bernilai diatas 500.000.000

B.2. YANG DITETAPKAN ATAS DASAR KEPUTUSAN KEPALA SKPD

Untuk Kegiatan bernilai s/d 100.000.000

Untuk Kegiatan bernilai diatas 100.000.000 s/d 200.000.000

Untuk Kegiatan bernilai diatas 200.000.000 s/d 500.000.000

Untuk Kegiatan bernilai diatas 500.000.000

Lampiran Keputusan Walikota Ternate Tentang SSH Tahun Anggaran 2016

HONOR DAN BIAYA LAIN - LAIN

- Non Pegawai Negeri Sipil (PNS)/Non Pegawai Tidak Tetap (PTT)

Diklat Pimpinan Struktural

Honorarium Direksi Lapangan

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