SSH-2015 (Ternate) PDF

ii
DAFTAR ISI
Kata Pengantar ................................................................................................... i
Daftar Isi ............................................................................................................ ii
Surat Keputusan Walikota Nomor 124.A/III.2/KT/2015, Tentang Standarisasi
Besarnya Honorium Proyek, Gaji/Upah dan Biaya Lain-lain dalam Pelaksanaan
Program/Kegiatan Satuan Unit Kerja Dana Pembangunan Kota Ternate
Tahun Anggaran 2016........................................................................................... 1
Lampiran I : Daftar Honorium Proyek, Gaji /Upah dan Biaya Lain-lain
Daftar Honorium Proyek, Gaji /Upah dan Biaya Lain-lain ................................. 4
Surat Keputusan Walikota Nomor 125.A/III.2/KT/2015Tentang Standarisasi,
Material Alami Harga Barang dan Harga Lainnya dalam Pelaksanaan Kegiatan
Satuan Unit Kerja perangkat Daerah/Unit Kerja dilingkungan Pemerintah
Kota Ternate Tahun Anggaran 2016 ..................................................................... 10
Lampiran II : Daftar Harga Material Alami Harga Barang dan Harga Lainnya
Harga Satuan Material Alami Pulau Ternate ...................................................... 15
Harga Satuan Material Alami Pulau Hiri .......................................................... 18
Harga Satuan Material Alami Pulau Moti ........................................................ 21
Harga Satuan Material Alami Pulau Mayau ..................................................... 24
Harga Satuan Material Alami Pulau Tifure ...................................................... 27
Upah Tenaga Kerja ............................................................................................ 30
Harga Satuan Sewa Peralatan ............................................................................ 31
Harga Satuan Fabrikasi Pulau Ternate ............................................................... 32
Harga Satuan Fabrikasi Pulau Hiri ...................................................................... 51
Harga Satuan Fabrikasi Pulau Moti ..................................................................... 70
Harga Satuan Fabrikasi Pulau Batang Dua ........................................................ 89
Harga Satuan Perikanan, Pertanian, Peternakan ................................................ 108
Harga Satuan Kendaraan Bermotor (Mobil) ...................................................... 119
Harga Satuan Kendaraan Bermotor (Motor) ....................................................... 127

iii
Harga Satuan Onderdil ....................................................................................... 132
Harga Satuan Mesin dan Listrik ........................................................................ 142
Harga Satuan Elektronik .................................................................................... 151
Harga Satuan Meubleur ..................................................................................... 175
Harga Satuan Alat Olah Raga dan Seragam Sekolah ......................................... 178
Harga Satuan Buku Paket .................................................................................. 181
Harga Satuan Alat Tulis Kantor (ATK) ............................................................. 193
Harga Satuan Cetak Jilid ....................................................................................... 199
Harga Satuan Perhubungan ................................................................................ 202
Harga Satuan Alat Uji Laboratorium ................................................................ 204
Lampiran III : Surat Pernyataan Pertanggung Jawab Mutlak
Form Surat Pernyataan Pertanggung Jawab Mutlak ............................................ 205
Surat Keputusan Walikota Nomor : 176/II.4/KT/2014, Tentang Standar Satuan
Harga Perjalanan Dinas Bagi Pimpinan dan Anggota Dewan Perwakilan Rakyat
Daerah, Pegawai Negeri Sipil dan Pegawai Tidak Tetap Tahun Anggaran 2015.. 206
4
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
JUMLAH
NO URAIAN SATUAN
HONOR
A.1. HONORARIUM PENGELOLA KEUANGAN
I Pagu Belanja Langsung SKPD yang bernilai s / d Rp. 1.000.000.000
dengan perincian per bulan sebagai berikut :

1 Pejabat Pengguna Anggaran / Barang Orang / Bulan Rp 500,000
2 Kuasa Pengguna Anggaran Orang / Bulan Rp 450,000
3 Pejabat Pembuat Komitmen Orang / Bulan Rp 400,000
4 Pejabat Penatausahaan Keuangan Orang / Bulan Rp 400,000
5 Bendahara Pengeluaran Orang / Bulan Rp 400,000
6 Pejabat Pelaksana Teknis Kegiatan Orang / Bulan Rp 350,000
7 Pejabat Pengadaan Barang dan Jasa Orang / Bulan Rp 300,000
8 Pejabat/Anggota Penerima Hasil Pekerjaan Orang / Bulan Rp 200,000
9 Pengurus Barang Inventaris Orang / Bulan Rp 350,000
10 Staf Penatausahaan Keuangan Orang / Bulan Rp 200,000
Pagu Belanja Langsung SKPD yang bernilai diatas Rp. 1.000.000.000 s / d
II
Rp. 3.000.000.000

III
Rp. 5.000.000.000
Lampiran Keputusan Walikota Ternate Tentang SSH Tahun Anggaran 2016

5

IV
Rp. 7.000.000.000

V
Rp.10.000.000.000

VI
Rp.20.000.000.000
1 Pejabat Pengguna Anggaran / Barang Orang / Bulan Rp 1,000,000
VII
Rp.40.000.000.000
2 Kuasa Pengguna Anggaran Orang / Bulan Rp 1,050,000
3 Pejabat Pembuat Komitmen Orang / Bulan Rp 1,000,000
4 Pejabat Penatausahaan Keuangan Orang / Bulan Rp 1,000,000
5 Bendahara Pengeluaran Orang / Bulan Rp 1,000,000

6

VIII
Rp.60.000.000.000
6 Pejabat Pelaksana Teknis Kegiatan Orang / Bulan Rp 1,050,000
7 Pejabat Pengadaan Barang dan Jasa Orang / Bulan Rp 1,000,000
9 Pengurus Barang Inventaris Orang / Bulan Rp 1,050,000
IX Pagu Belanja Langsung SKPD yang bernilai diatas Rp.60.000.000.000

6 Pejabat Pelaksana Teknis Kegiatan Orang / Bulan Rp 1,150,000
7 Pejabat Pengadaan Barang dan Jasa Orang / Bulan Rp 1,100,000
8 Pejabat/Anggota Penerima Hasil Pekerjaan Orang / Bulan Rp 1,000,000
9 Pengurus Barang Inventaris Orang / Bulan Rp 1,150,000
A.2. HONORARIUM UNIT LAYANAN PENGADAAN (ULP)

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

Bendahara Penerima Orang / Bulan Rp 350,000

7
B. HONORARIUM TIM / PANITIA PELAKSANA KEGIATAN

JUMLAH
NO URAIAN SATUAN
HONOR
B.1. YANG DITETAPKAN ATAS DASAR KEPUTUSAN KEPALA DAERAH
I Untuk Kegiatan bernilai s/d 100.000.000

a. Pembina Orang / Bulan Rp 500,000
b. Pengarah Orang / Bulan Rp 450,000
c. Koordinator Orang / Bulan Rp 400,000
d. Ketua Orang / Bulan Rp 350,000
e. Sekretaris Orang / Bulan Rp 300,000
f. Anggota Orang / Bulan Rp 200,000
II Untuk Kegiatan bernilai diatas 100.000.000 s/d 200.000.000

III Untuk Kegiatan bernilai diatas 200.000.000 s/d 500.000.000

IV Untuk Kegiatan bernilai diatas 500.000.000
B.2. YANG DITETAPKAN ATAS DASAR KEPUTUSAN KEPALA SKPD
I Untuk Kegiatan bernilai s/d 100.000.000

a. Ketua Orang / Bulan Rp 250,000
b. Sekretaris Orang / Bulan Rp 200,000
c. Anggota Orang / Bulan Rp 150,000
II Untuk Kegiatan bernilai diatas 100.000.000 s/d 200.000.000

c. Anggota (PNS) Rp 200,000
III Untuk Kegiatan bernilai diatas 200.000.000 s/d 500.000.000
c. Anggota Rp 250,000
IV Untuk Kegiatan bernilai diatas 500.000.000

c. Anggota Orang / Bulan Rp 300,000

8
C. HONOR DAN BIAYA LAIN - LAIN

JUMLAH
NO URAIAN SATUAN
HONOR
1 Penyusun Orang / Hari Rp 250,000
2 Perumus Orang / Hari Rp 250,000
3 Pembahas Orang / Hari Rp 250,000
4 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
5 Honorarium Direksi Lapangan Orang / Bulan Rp 600,000
6 Honor Nara Sumber Dalam Rangka Seminar / Rakor / Sosialisasi / Desiminasi
- Menteri / Pejabat Setingkat Menteri Orang / Jam Rp 1,000,000
- Pejabat Eselon I Orang / Jam Rp 700,000
- Pejabat Eselon II Orang / Jam Rp 500,000
- Pejabat Eselon III ke bawah Orang / Jam Rp 350,000
- Pakar / Praktisi / Penceramah / Pembicara Khusus Orang / Jam Rp 750,000
- Moderator Orang / Jam Rp 150,000
- Notulen Orang / Kegiatan Rp 250,000
- MC Orang / Kegiatan Rp 250,000
- Pembaca Doa Orang / Kegiatan Rp 250,000
7 Honor Instruktur / Fasilitator
- Instruktur / Fasilitator Diklat Orang / Jam Rp 200,000
- Fasilitator / Pendampingan Orang / Bulan Rp 300,000
8 Diklat Pimpinan Struktural
- Diklat Pimpinan Tk. II /orang Rp 85,000,000
- Diklat Pimpinan Tk. III /orang Rp 39,300,000
- Diklat Pimpinan Tk. IV /orang Rp 45,000,000
9 Prajabatan
- Kategori 2 /orang Rp 5,706,756
- Golongan II Reguler /orang Rp 9,614,725
- Golongan III Reguler /orang Rp 12,343,850
10 Latihan Prajabatan
- Gol. III Orang/Angkatan Rp 9,000,000
- Gol. II Orang/Angkatan Rp 3,500,000
11 Honor Penyuluh ( Non PNS )
- SLTA Orang / Bulan Rp 200,000
- Sarjana Muda / Diploma Orang / Bulan Rp 250,000
- Sarjana Orang / Bulan Rp 300,000
12 Biaya Sewa Gedung
- Sewa Gedung Aula BLK Ternate Hari Rp 2,875,000
- Sewa Gedung Aula Makugawene Ternate Hari Rp 1,725,000
- Sewa Gedung Aula Balai Kota Ternate Hari Rp 2,875,000
- Sewa Gedung Aula Vellya (full ruangan) Hari Rp 8,625,000
- Sewa Gedung Aula Vellya (sekat ruangan) Hari Rp 6,325,000
- Sewa Gedung Aula Sanggar Kegiatan Belajar Hari Rp 1,150,000
- Sewa Gedung Balai Pertemuan Nelayan Hari Rp 1,150,000
- Sewa Gedung Aula Surya Pagi (Ruangan Kecil) Hari Rp 2,300,000
- Sewa Gedung Aula Surya Pagi (Ruangan Besar) Hari Rp 3,450,000
- Sewa Gedung Aula RRI Ternate Hari
- Sewa Gedung Losmen Kita (Full AC) Hari Rp 3,450,000
- Sewa Gedung Aula Hotel Bella (Full Ruangan) Hari Rp 27,600,000
- Sewa Gedung Aula Hotel Bella (Sekat/Ruangan Kecil) Hari Rp 13,800,000

9
13 Biaya Sewa,Carter Speedboat /Motor Laut/Fery :

- Dari Ternate Ke Hiri Pergi-Pulang Rp 2,000,000
- Dari Ternate Ke Moti Pergi-Pulang Rp 5,000,000
- Dari Ternate Ke Batang Dua (Mayau) Pergi-Pulang Rp 15,000,000
- Dari Mayau Ke Tifure Pergi-Pulang Rp 3,500,000
14 Uang Saku Dalam Rangka Seminar / Rakor / Sosialisasi / Desiminasi / Koordinasi
- 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
Uang Transportasi Peserta Dalam Rangka Seminar / Rakor / Sosialisasi /
15
Desiminasi
- Peserta Lokal/ Dalam Pulau Ternate : Orang / Perhari Rp 70,000
- Peserta dari luar Pulau Ternate (ditambahkan uang Transportasi dan Akomodasi) :
Transportasi :
Dari Hiri Orang / Kegiatan Rp 150,000
Dari Moti Orang / Kegiatan Rp 300,000
Dari Batang Dua Orang / Kegiatan Rp 500,000
Akomodasi : Orang / Perhari Rp 300,000
16 Biaya Transportasi Lokal Dalam Pulau Ternate
- Kecamatan Pulau Ternate Orang/Trip Rp 50,000
- Di Luar Kecamatan Pulau Ternate Orang/Trip Rp 25,000
17 Biaya Konsumsi/Makan Minum Harian
- Makan / Org / 1 x Makan (Prasmanan) Orang/Hari Rp 80,000
- Makan / Org / 1 x Makan (dos) Orang/Hari Rp 50,000
- Snack / Org / 1 x Snack Orang/Hari Rp 35,000
18 Biaya Makan Minum Lembur
- Golongan IV Orang/Hari Rp 30,000
- Golongan III Orang/Hari Rp 25,000
- Golongan II/I Orang/Hari Rp 20,000
19 Spanduk Per Meter Rp 50,000
WALIKOTA TERNATE,
DR. H. BURHAN ABDURAHMAN

15
Harga Satuan Bahan / Material Alami

Lokasi : PULAU TERNATE
HARGA
ONGKOS
BELUM KEUNTUNGAN HARGA DI LOKASI
ANGKUT KE PAJAK PROYEK
KWARI TERMASUK PIHAK III
No. JENIS BAHAN SATUAN LOKASI GALIAN- C TERMASUK
KEUNTUNGAN (10%)
PROYEK KEUNTUNGAN
PIHAK III PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
A. BATU
BATU / KERIKIL
1 Batu Pondasi > 15 Cm
Batu Angus 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
3
Batu Kali / Gunung (Belah) M 110,000 150,000 25,000 285,000 28,500 313,500
2 Batu Uk. 10-15 Cm
Batu Angus M3 110,000 150,000 20,000 280,000 28,000 308,000
Batu Kali / Gunung (Belah) M3 110,000 150,000 25,000 285,000 28,500 313,500
3 Batu Uk. 7-10 Cm
Batu Angus M3 110,000 150,000 20,000 280,000 28,000 308,000
4 Batu Uk. 5-7 Cm
Batu Angus M3 110,000 150,000 20,000 280,000 28,000 308,000
5 Batu Uk. 3-5 Cm
Batu Angus M3 124,000 150,000 25,000 299,000 29,900 328,900
3
Batu Kali / Gunung (Bulat) M 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
6 Batu Uk. 2-3 Cm
Batu Kali / Gunung ( Bulat ) M3 165,000 150,000
3
Batu Kali / Gunung ( Belah ) M 330,000 150,000 48,800 528,800 52,880 581,700
3
7 Batu Uk. 1-2 Cm M 330,000 150,000 48,800 528,800 52,880 581,700
8 Split 0,5 - 1 Cm M3 275,000 150,000 15,600 440,600 44,060 484,700
B. SIRTU / PASIR / TANAH
1 Sirtu M3 138,000 150,000 15,600 303,600 30,360 334,000
2 Timbunan Pilihan Pasir urug M 3
152,000 150,000 15,600 317,600 31,760 349,400
3 Timbunan Biasa /Tanah Urug M3 83,000 150,000 9,400 242,400 24,240 266,600
4 Pasir Gunung
Pasir Kasar M3 171,000 150,000 28,200 349,200 34,920 384,100
Pasir Halus/Ayak M3 248,000 150,000 43,800 441,800 44,180 486,000
5 Pasir Pantai
Pasir Kasar M3 220,000 150,000 31,200 401,200 40,120 441,300

16

HARGA
ONGKOS
HARGA BELUM KEUNTUNGAN HARGA DI LOKASI
ANGKUT KE
PASARAN TERMASUK PIHAK III PROYEK
No. JENIS BAHAN SATUAN LOKASI TERMASUK
TERNATE KEUNTUNGAN (10%)
PROYEK KEUNTUNGAN
PIHAK III
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).
1 2 3 4 5 7 = (4 + 5 + 6) 8 = 7 * 10 9=(7+8)
KAYU BALOK / PAPAN
1 Kayu Balok Kelas I
Kayu Besi M3 5,750,000 250,000 6,000,000 600,000 6,600,000
Ukuran 6 x 16 x 400 cm / Potong 227,000 10,000 237,000 23,700 260,700
Ukuran Ventilasi / Potong - - -
Kom Pintu / Potong - - -
Gufasa M3 5,175,000 250,000 5,425,000 542,500 5,967,500
Ukuran 4 x 25 x 400 cm 213,000 10,000 223,000 22,300 245,300
Ukuran Ventilasi / Potong - - - -
Kom Pintu / Potong - - - -
Kamayoa M3 5,175,000 250,000 5,425,000 542,500 5,967,500
Ukuran 4 x 25 x 400 cm 213,000 10,000 223,000 22,300 245,300
2 Kayu Balok Kelas II - - - -
Matoa M3 2,875,000 250,000 3,125,000 312,500 3,437,500
Boa Rau M3 2,760,000 250,000 3,010,000 301,000 3,311,000
Gosale M3 2,875,000 250,000 3,125,000 312,500 3,437,500
Ket :
- Harga diatas belum termasuk PPN 10 %
- Harga diatas adalah harga rata - rata dari beberapa pedagang
- Harga diatas sudah termasuk inflasi + Asuransi

17
HARGA
ONGKOS HARGA DI LOKASI
HARGA BELUM KEUNTUNGAN
ANGKUT KE PROYEK
PASARAN TERMASUK PIHAK III
No. JENIS BAHAN SATUAN LOKASI TERMASUK
TERNATE KEUNTUNGAN (10%) KEUNTUNGAN
PROYEK
PIHAK III PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).
1 2 3 4 5 7 = (4 + 5 + 6) 8 = 7 * 10 9=(7+8)
KAYU BALOK / PAPAN
Durian/Kanari M3 2,300,000 250,000 2,550,000 255,000 2,805,000
Marfala M3 2,300,000 250,000 2,550,000 255,000 2,805,000
3 Papan Kelas I - - - -
Linggua M3 5,750,000 250,000 6,000,000 600,000 6,600,000
Ukuran 4 x 25 x 225 cm / Lembar 137,000 6,000 143,000 14,300 157,300
Gufasa M3 5,175,000 250,000 5,425,000 542,500 5,967,500
Kamayoa M3 5,175,000 250,000 5,425,000 542,500 5,967,500
4 Papan Kelas II - - - -
Matoa M3 2,875,000 250,000 3,125,000 312,500 3,437,500
Boa Rau M3 2,875,000 250,000 3,125,000 312,500 3,437,500
Gosale M3 2,875,000 250,000 3,125,000 312,500 3,437,500
Durian/Kanari M3 2,875,000 250,000 3,125,000 312,500 3,437,500
Meranti M3 2,300,000 250,000 2,550,000 255,000 2,805,000
Marfala 2,300,000 250,000 2,550,000 255,000 2,805,000
5 Kayu Badenga - - - -
7,6 - 12,5 Cm / Potong 38,000 5,000 43,000 4,300 47,300
5- 7,5 Cm / Potong 20,000 2,500 22,500 2,250 24,800
6 Kayu Soki - - - -
7,6 - 12,5 Cm /Ikat 14,000 2,500 16,500 1,650 18,200
5- 7,5 Cm /Ikat - 2,500 2,500 250 2,800
7 BAMBU - - - -
Bambu Besar MDK 15 Cm Batang 32,000 5,000 37,000 3,700 40,700
Bambu Sedang MDK 10 Cm Batang 26,000 2,500 28,500 2,850 31,400
Bambu Kecil MDK 5 Cm Batang 20,000 1,000 21,000 2,100 23,100
Ket :
WALIKOTA TERNATE

18

Lokasi : PULAU HIRI
HARGA BELUM HARGA DI

ONGKOS
PAJAK TERMASUK KEUNTUNGAN LOKASI PROYEK
KWARI ANGKUT KE
No. JENIS BAHAN SATUAN GALIAN- C KEUNTUNGAN PIHAK III (10%) TERMASUK
LOKASI PROYEK
PIHAK III KEUNTUNGAN
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).
1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
A. BATU
BATU / KERIKIL
Batu Kali / Gunung M3 266,000 125,000 22,000 413,000 41,300 454,300
2 Batu Uk. 10-15 Cm
3 Batu Uk. 7-10 Cm
4 Batu Uk. 5-7 Cm
5 Batu Uk. 3-5 Cm
6 Batu Uk. 2-3 Cm
7 Batu Uk. 1-2 Cm M 3
589,800 125,000 43,200 758,000 75,800 833,800
8 Split 0,5 - 1 Cm M3 575,000 125,000 - 700,000 70,000 770,000
1 Sirtu M3 429,200 125,000 30,800 585,000 58,500 643,500
2 Timbunan Pilihan Pasir urug M3 372,200 125,000 30,800 528,000 52,800 580,800
3
3 Timbunan Biasa /Tanah Urug M 288,000 125,000 - 413,000 41,300 454,300
4 Pasir Pantai
Pasir Kasar M3 370,800 125,000 32,200 528,000 52,800 580,800
Pasir Halus/Ayak M 3
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

HARGA ONGKOS
TERMASUK KEUNTUNGAN LOKASI PROYEK
PASARAN ANGKUT KE
TERMASUK
No. JENIS BAHAN SATUAN KEUNTUNGAN PIHAK III (10%)
TERNATE LOKASI PROYEK
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).
1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
KAYU BALOK / PAPAN
Kayu Besi M3 5,750,000 850,000 6,600,000 660,000 7,260,000
Ukuran Ventilasi / Potong - - -
Kom Pintu / Potong - - -
Gufasa M3 5,175,000 850,000 6,025,000 602,500 6,627,500
Kamayoa M3 5,175,000 850,000 6,025,000 602,500 6,627,500
Ukuran Ventilasi / Potong - - - - -
2 Kayu Balok Kelas II
Matoa M3 2,875,000 850,000 3,725,000 372,500 4,097,500
Boa Rau M3 2,760,000 845,000 3,605,000 360,500 3,965,500
3
Gosale M 2,875,000 850,000 3,725,000 372,500 4,097,500
Ket :

20

Lokasi : PULAU HIRI

HARGA ONGKOS
TERMASUK KEUNTUNGAN LOKASI PROYEK
PASARAN ANGKUT KE TERMASUK
No. JENIS BAHAN SATUAN KEUNTUNGAN PIHAK III (10%)
TERNATE LOKASI PROYEK KEUNTUNGAN
PIHAK III
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).
1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
KAYU BALOK / PAPAN
Durian/Kanari M3 2,300,000 850,000 3,150,000 315,000 3,465,000
Marfala M3 2,300,000 845,000 3,145,000 314,500 3,459,500
3 Papan Kelas I
Linggua M3 5,750,000 845,000 6,595,000 659,500 7,254,500
Gufasa M3 5,175,000 845,000 6,020,000 602,000 6,622,000
Kamayoa M3 5,175,000 845,000 6,020,000 602,000 6,622,000
4 Papan Kelas II
Matoa M3 2,875,000 850,000 3,725,000 372,500 4,097,500
Boa Rau M3 2,875,000 850,000 3,725,000 372,500 4,097,500
Gosale M3 2,875,000 845,000 3,720,000 372,000 4,092,000
Durian/Kanari M3 2,875,000 850,000 3,725,000 372,500 4,097,500
Meranti M3 2,300,000 850,000 3,150,000 315,000 3,465,000
Marfala 2,300,000 845,000 3,145,000 314,500 3,459,500
5 Kayu Badenga
7,6 - 12,5 Cm / Potong 38,000 16,900 54,900 5,490 60,400
5- 7,5 Cm / Potong 20,000 8,500 28,500 2,850 31,400
6 Kayu Soki
7,6 - 12,5 Cm / Potong 14,000 16,900 30,900 3,090 34,000
5- 7,5 Cm / Potong - 8,500 8,500 850 9,400
BAMBU
1 Bambu Besar MDK 15 Cm Batang 22,800 6,000 28,800 2,880 31,700
2 Bambu Sedang MDK 10 Cm Batang 18,200 5,000 23,200 2,320 25,500
3 Bambu Kecil MDK 0,5 Cm Batang 13,000 2,500 15,500 1,550 17,100
Ket :
WALIKOTA TERNATE

21

Lokasi : PULAU MOTI
HARGA TIDAK HARGA DI LOKASI

ONGKOS
PAJAK TERMASUK KEUNTUNGAN PROYEK TERMASUK
KWARI ANGKUT KE
No. JENIS BAHAN SATUAN GALIAN- C KEUNTUNGAN PIHAK III (10%) KEUNTUNGAN
LOKASI PROYEK
PIHAK III PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
BATU / KERIKIL
3
Batu Kali / Gunung M 225,200 175,000 33,800 434,000 43,400 477,400
2 Batu Uk. 10-15 Cm
3
3 Batu Uk. 7-10 Cm
3
4 Batu Uk. 5-7 Cm
3
5 Batu Uk. 3-5 Cm
3
6 Batu Uk. 2-3 Cm
3
7 Batu Uk. 1-2 Cm
3
3
8 Split 0,5 - 1 Cm M 345,000 175,000 52,000 572,000 57,200 629,200
SIRTU / PASIR / TANAH
3
1 Sirtu M 144,600 175,000 28,400 348,000 34,800 382,800
3
2 Timbunan Pilihan Pasir urug M 196,200 175,000 33,800 405,000 40,500 445,500
3
4 Pasir Kasar
3
Pasir Kasar (Pantai) M 225,200 175,000 33,800 434,000 43,400 477,400
5 Pasir Halus
3
Pasir Halus (Pantai) M 238,400 175,000 36,600 450,000 45,000 495,000
Ket :
- Harga diatas belum termasuk PPN 10 % 300,000
125,000
5,000
125

22

Lokasi : PULAU MOTI

ONGKOS
HARGA PASARAN TERMASUK KEUNTUNGAN PROYEK TERMASUK
ANGKUT KE
No. JENIS BAHAN SATUAN TERNATE KEUNTUNGAN PIHAK III (10%) KEUNTUNGAN
LOKASI PROYEK
PIHAK III PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
KAYU BALOK / PAPAN
Kayu Besi M3 5,750,000 925,000 6,675,000 667,500 7,342,500
Ukuran Ventilasi / Potong -
Kom Pintu / Potong -
Gufasa M3 5,175,000 925,000 6,100,000 610,000 6,710,000
Kamayoa M3 5,175,000 925,000 6,100,000 610,000 6,710,000
2 Kayu Balok Kelas II
Matoa M3 2,875,000 925,000 3,800,000 380,000 4,180,000
Boa Rau M3 2,760,000 925,000 3,685,000 368,500 4,053,500
Gosale M3 2,875,000 925,000 3,800,000 380,000 4,180,000
Ket :

23

Lokasi : PULAU MOTI

ONGKOS
HARGA PASARAN TERMASUK KEUNTUNGAN PROYEK TERMASUK
ANGKUT KE
No. JENIS BAHAN SATUAN TERNATE KEUNTUNGAN PIHAK III (10%) KEUNTUNGAN
LOKASI PROYEK
PIHAK III PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
KAYU BALOK / PAPAN
Durian/Kanari M3 2,300,000 925,000 3,225,000 322,500 3,547,500
Marfala M3 2,300,000 925,000 3,225,000 322,500 3,547,500
3 Papan Kelas I -
Linggua M3 5,750,000 925,000 6,675,000 667,500 7,342,500
Gufasa M3 5,175,000 925,000 6,100,000 610,000 6,710,000
Kamayoa M3 5,175,000 925,000 6,100,000 610,000 6,710,000
4 Papan Kelas II -
Matoa M3 2,875,000 925,000 3,800,000 380,000 4,180,000
Boa Rau M3 2,875,000 925,000 3,800,000 380,000 4,180,000
Gosale M3 2,875,000 925,000 3,800,000 380,000 4,180,000
Durian/Kanari M3 2,875,000 925,000 3,800,000 380,000 4,180,000
Meranti M3 2,300,000 925,000 3,225,000 322,500 3,547,500
Marfala 2,300,000 925,000 3,225,000 322,500 3,547,500
5 Kayu Badenga -
7,6 - 12,5 Cm / Potong 38,000 18,500 56,500 5,650 62,200
5- 7,5 Cm / Potong 20,000 9,300 29,300 2,930 32,200
6 Kayu Soki -
7,6 - 12,5 Cm / Potong 14,000 18,500 32,500 3,250 35,800
5- 7,5 Cm / Potong - 9,300 9,300 930 10,200
BAMBU -
3 Bambu Kecil MDK 5 Cm Batang 7,000 4,800 11,800 1,180 13,000
Ket :
WALIKOTA TERNATE

24

Lokasi : PULAU MAYAU
HARGA DI LOKASI
HARGA TIDAK
ONGKOS ANGKUT KEUNTUNGAN PROYEK
PAJAK TERMASUK
KWARI KE LOKASI PIHAK III TERMASUK
No. JENIS BAHAN SATUAN GALIAN- C KEUNTUNGAN
PROYEK (10%) KEUNTUNGAN
PIHAK III
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
A. BATU
BATU / KERIKIL
2 Batu Uk. 10-15 Cm
3 Batu Uk. 7-10 Cm
4 Batu Uk. 5-7 Cm
5 Batu Uk. 3-5 Cm
6 Batu Uk. 2-3 Cm
7 Batu Uk. 1-2 Cm M3 275,000 125,000 44,000 444,000 44,400 488,400
3
8 Split 0,5 - 1 Cm M 231,000 125,000 44,000 400,000 40,000 440,000
1 Sirtu M3 195,000 125,000 36,000 356,000 35,600 391,600
3
5 Pasir Pantai
Pasir Kasar M3 228,000 125,000 36,000 389,000 38,900 427,900
Ket :

25

HARGA DI LOKASI
HARGA TIDAK
HARGA ONGKOS ANGKUT KEUNTUNGAN PROYEK
TERMASUK
PASARAN KE LOKASI PIHAK III TERMASUK
No. JENIS BAHAN SATUAN KEUNTUNGAN
TERNATE PROYEK (10%) KEUNTUNGAN
PIHAK III
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
KAYU BALOK / PAPAN
Kayu Besi M3 5,750,000 1,550,000 1,550,000 155,000 1,705,000
Ukuran 3 x 5 x 400 cm / Potong 36,000 9,300 9,300 930 10,200
Gufasa M3 5,175,000 1,550,000 1,550,000 155,000 1,705,000
Ukuran Ventilasi / Potong - -
Kom Pintu / Potong - -
Kamayoa M3 5,175,000 1,550,000 1,550,000 155,000 1,705,000
2 Kayu Balok Kelas II - -
Matoa M3 2,875,000 1,550,000 1,550,000 155,000 1,705,000
Boa Rau M3 2,760,000 1,550,000 1,550,000 155,000 1,705,000
Gosale M3 2,875,000 1,550,000 1,550,000 155,000 1,705,000
Ket :

26

HARGA DI LOKASI
HARGA TIDAK
HARGA ONGKOS ANGKUT KEUNTUNGAN PROYEK
TERMASUK
PASARAN KE LOKASI PIHAK III TERMASUK
TERNATE PROYEK (10%) KEUNTUNGAN
PIHAK III
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
Durian/Kanari M3 2,300,000 1,550,000 1,550,000 155,000 1,705,000
Marfala M3 2,300,000 1,550,000 1,550,000 155,000 1,705,000
3 Papan Kelas I - -
Linggua M3 5,750,000 1,550,000 1,550,000 155,000 1,705,000
Gufasa M3 5,175,000 1,550,000 1,550,000 155,000 1,705,000
Kamayoa M3 5,175,000 1,550,000 1,550,000 155,000 1,705,000
4 Papan Kelas II - -
Matoa M3 2,875,000 1,550,000 1,550,000 155,000 1,705,000
Boa Rau M3 2,875,000 1,550,000 1,550,000 155,000 1,705,000
Gosale M3 2,875,000 1,550,000 1,550,000 155,000 1,705,000
Durian/Kanari M3 2,875,000 1,550,000 1,550,000 155,000 1,705,000
Meranti M3 2,300,000 1,550,000 1,550,000 155,000 1,705,000
Marfala M3 2,300,000 1,550,000 1,550,000 155,000 1,705,000
5 Kayu Badenga - -
7,6 - 12,5 Cm / Potong 38,000 31,000 31,000 3,100 34,100
5- 7,5 Cm / Potong 20,000 15,500 15,500 1,550 17,100
6 Kayu Soki - -
7,6 - 12,5 Cm / Potong 14,000 31,000 31,000 3,100 34,100
5- 7,5 Cm / Potong - 15,500 15,500 1,550 17,100
BAMBU - -
2 Bambu Sedang MDK 10 Cm Batang 15,000 9,300 9,300 930 10,200
3 Bambu Kecil MDK 0,5 Cm Batang 12,000 9,300 9,300 930 10,200
Ket :
WALIKOTA TERNATE

27

Lokasi : PULAU TIFURE
HARGA DI LOKASI
HARGA TIDAK
ONGKOS KEUNTUNGAN PROYEK
PAJAK GALIAN- TERMASUK
KWARI ANGKUT KE PIHAK III TERMASUK
No. JENIS BAHAN SATUAN C KEUNTUNGAN
LOKASI PROYEK (10%) KEUNTUNGAN
PIHAK III
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
A. BATU
BATU / KERIKIL
2 Batu Uk. 10-15 Cm
3 Batu Uk. 7-10 Cm
4 Batu Uk. 5-7 Cm
5 Batu Uk. 3-5 Cm
6 Batu Uk. 2-3 Cm
7 Batu Uk. 1-2 Cm M3 290,000 125,000 55,000 470,000 47,000 517,000
3
8 Split 0,5 - 1 Cm M 290,000 125,000 55,000 470,000 47,000 517,000
1 Sirtu M3 277,400 125,000 38,600 441,000 44,100 485,000
3
5 Pasir Pantai
Pasir Kasar M3 301,000 125,000 44,000 470,000 47,000 517,000
Ket :

28

HARGA DI LOKASI
HARGA TIDAK
HARGA ONGKOS KEUNTUNGAN PROYEK
TERMASUK
PASARAN ANGKUT KE PIHAK III TERMASUK
TERNATE LOKASI PROYEK (10%) KEUNTUNGAN
PIHAK III
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
KAYU BALOK / PAPAN
Kayu Besi M3 5,750,000 1,650,000 7,400,000 740,000 8,140,000
Gufasa M3 5,175,000 1,650,000 6,825,000 682,500 7,508,000
Kamayoa M3 5,175,000 1,650,000 6,825,000 682,500 7,508,000
2 Kayu Balok Kelas II - - - -
Matoa M3 2,875,000 1,650,000 4,525,000 452,500 4,978,000
Boa Rau M3 2,760,000 1,650,000 4,410,000 441,000 4,851,000
Gosale M3 2,875,000 1,650,000 4,525,000 452,500 4,978,000
Ket :

29

HARGA DI LOKASI
HARGA TIDAK
HARGA ONGKOS KEUNTUNGAN PROYEK
TERMASUK
PASARAN ANGKUT KE PIHAK III TERMASUK
TERNATE LOKASI PROYEK (10%) KEUNTUNGAN
PIHAK III
PIHAK III
(Rp). (Rp). (Rp). (Rp). (Rp).
1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8=(6+7)
Durian/Kanari M3 2,300,000 1,650,000 3,950,000 395,000 4,345,000
Marfala M3 2,300,000 1,650,000 3,950,000 395,000 4,345,000
3 Papan Kelas I - - - -
Linggua M3 5,750,000 1,650,000 7,400,000 740,000 8,140,000
Gufasa M3 5,175,000 1,650,000 6,825,000 682,500 7,508,000
Kamayoa M3 5,175,000 1,650,000 6,825,000 682,500 7,508,000
4 Papan Kelas II - - - -
Matoa M3 2,875,000 1,650,000 4,525,000 452,500 4,978,000
Boa Rau M3 2,875,000 1,650,000 4,525,000 452,500 4,978,000
Gosale M3 2,875,000 1,650,000 4,525,000 452,500 4,978,000
Durian/Kanari M3 2,875,000 1,650,000 4,525,000 452,500 4,978,000
Meranti M3 2,300,000 1,650,000 3,950,000 395,000 4,345,000
Marfala M3 2,300,000 1,650,000 3,950,000 395,000 4,345,000
5 Kayu Badenga - - - -
7,6 - 12,5 Cm / Potong 38,000 33,000 71,000 7,100 78,000
5- 7,5 Cm / Potong 20,000 17,000 37,000 3,700 41,000
6 Kayu Soki - - - -
7,6 - 12,5 Cm / Potong 14,000 33,000 47,000 4,700 52,000
5- 7,5 Cm / Potong - 17,000 17,000 1,700 19,000
BAMBU - - - -
3 Bambu Kecil MDK 0,5 Cm Batang 12,000 10,000 22,000 2,200 24,000
Ket :
WALIKOTA TERNATE

30
HARGA SATUAN UPAH TENAGA KERJA
Upah Belum Upah

Termasuk Keuntungan Termasuk
Upah Perjam
No. P E K E R J A Satuan Keuntungan Pihak III Keuntungan
(Rp/Org/Jam)
Pihak III 10% Pihak III
(Rp) (Rp)
1 2 3 4 5 6 7
1 Mandor Lapangan Org / Hari 116,424 11,642 128,100 18,300

2 Mekanik Org / Hari 139,524 13,952 153,500 21,900
3 Pembantu Mekanik Org / Hari 106,722 10,672 117,400 16,800
4 Tukang Kepala Org / Hari 139,466 13,947 153,400 21,900
5 Tukang Org / Hari 111,573 11,157 122,700 17,500
6 Tukang Listrik/Instalatir Org / Hari 111,573 11,157 122,700 17,500
7 Tukang Las Org / Hari 111,573 11,157 122,700 17,500
8 Tukang Pipa Org / Hari 111,573 11,157 122,700 17,500
9 Tukang Kayu Org / Hari 111,573 11,157 122,700 17,500
10 Tukang Batu Org / Hari 111,573 11,157 122,700 17,500
11 Penjaga Api Org / Hari 106,722 10,672 117,400 16,800
12 Operator Org / Hari 139,524 13,952 153,500 21,900
13 Pembantu Operator Org / Hari 106,722 10,672 117,400 16,800
14 Supir Org / Hari 116,424 11,642 128,100 18,300
15 Pembantu Supir / Kenek Org / Hari 106,722 10,672 117,400 16,800
16 Pekerja Biasa Org / Hari 97,020 9,702 106,700 15,200
17 Pekerja Terampil Org / Hari 106,722 10,672 117,400 16,800
Ket :
- Harga sudah termasuk keuntungan pihak ketiga
- Jam kerja efektif 7 jam/hari
WALIKOTA TERNATE

31
HARGA SEWA SATUAN PER JAM PERALATAN

LOKASI : PULAU TERNATE
HARGA BELUM HARGA

TERMASUK KEUNTUNGAN TERMASUK
No. JENIS BAHAN KODE HP KAP. KET.
KEUNTUNGAN PIHAK III (10%) KEUNTUNGAN
PIHAK III PIHAK III
1 2 4 3 6 5 5
1 ASPHALT MIXING PLANT (AMP) E01 220.0 50.0 T/Jam 9,059,945 905,995 9,965,900 Alat Baru
2 ASPHALT FINISHER E02 50.0 5.0 Ton 689,076 68,908 758,000 Alat Baru
3 ASPHALT SPRAYER E03 15.0 800.0 Liter 117,492 11,749 129,200 Alat Baru
4 BULLDOZER 100 - 150 HP E04 140.0 - 812,697 81,270 894,000 Alat Baru
5 COMPRESSOR 4000 - 6500 L/M E05 80.0 - 246,387 24,639 271,000 Alat Baru
6 CONCRETE MIXER 0,3 - 0,6 M E06 15.0 500.0 Liter 384,950 38,495 423,400 Alat Baru
7 CRANE 10 - 15 TON E07 150.0 25.0 Ton 625,436 62,544 688,000 Alat Baru
8 DUMP TRUCK 3 - 4 M E08 100.0 6.0 Ton 337,933 33,793 371,700 Alat Baru
9 DUMP TRUCK E09 150.0 3.0 Ton 434,309 43,431 477,700 Alat Baru
10 EXCAVATOR 80 - 140 HP E10 80.0 0.5 M3 490,059 49,006 539,100 Alat Baru
11 FLAT BED TRUCK 3 - 4 M E11 125.0 4.0 M3 385,342 38,534 423,900 Alat Baru
12 GENERATOR SET E12 220.0 180.0 KVA 632,675 63,268 695,900 Alat Baru
13 MOTOR GRADER > 100 HP E13 125.0 - 800,949 80,095 881,000 Alat Baru
14 TRACK LOADER 75 - 100 HP E14 95.0 1.5 M3 848,103 84,810 932,900 Alat Baru
15 WHELL LOADER 1,0 -1,6 M E15 125.0 1.5 M3 701,840 70,184 772,000 Alat Baru
16 THREE WHELL ROLLER 6 - 8 TON E16 60.0 8.0 Ton 266,240 26,624 292,900 Alat Baru
17 TANDEM ROLLER 6 - 8 TON E17 60.0 8.0 Ton 405,514 40,551 446,100 Alat Baru
18 TIRE ROLLER 8-10 T0N E18 60.0 10.0 Ton 496,419 49,642 546,100 Alat Baru
19 VIBRATOR ROLLER 5-8 TON E19 60.0 8.0 Ton 505,283 50,528 555,800 Alat Baru
20 CONCRATE VIBRATOR E20 3.0 - 47,560 4,756 52,300 Alat Baru
21 STONE CRUSHER E21 220.0 50.0 T/Jam 887,643 88,764 976,400 Alat Baru
22 WATER PUMP 70 - 100 MM E22 6.0 - 52,612 5,261 57,900 Alat Baru
23 WATER TANKER 3000 - 4500 LT E23 125.0 4,000.0 Liter 381,669 38,167 419,800 Alat Baru
24 PEDESTRIAN ROLLER E24 11.0 1.0 Ton 88,226 8,823 97,000 Alat Baru
25 STAMPER E25 5.0 0.2 Ton 51,329 5,133 56,500 Alat Baru
26 JACK HAMMER E26 3.0 - 75,075 7,507 82,600 Alat Baru
27 FULVI MIXER E27 75.0 - 231,519 23,152 254,700 Alat Baru
28 CONCRATE PUMP E28 100.0 8.0 M3 312,823 31,282 344,100 Alat Baru
29 TRAILLER 20 TON E29 175.0 20.0 Ton 532,883 53,288 586,200 Alat Baru
30 PILE DRIVER + HAMMER E30 25.0 2.5 Ton 141,842 14,184 156,000 Alat Baru
31 CRANE ON TRACK 35 TON E31 125.0 35.0 Ton 561,212 56,121 617,300 Alat Baru
32 WELDING SET E32 40.0 250.0 Amp 137,969 13,797 151,800 Alat Baru
33 BORE PILE MACHINE E33 150.0 2,000.0 Meter 1,156,075 115,608 1,271,700 Alat Baru
34 ASPHALT LIQUID MIXER E34 5.0 1,000.0 Liter 52,430 5,243 57,700 Alat Baru
35 TRAILLER 15 TON E35 150.0 15.0 Ton 425,783 42,578 468,400 Alat Baru
36 ROCK DRILL BREAKER E36 125.0 - Ton 491,355 49,136 540,500 Alat Baru
37 COLD MILLING E37 3.0 - - 48,354 4,835 53,200 Alat Baru
38 DOZER D7G TTT E38 140.0 - - 924,194 92,419 1,016,600 Alat Baru
39 DOZER D6G TTT E39 140.0 - - 796,652 79,665 876,300 Alat Baru
40 EXCAVATOR 320 D E40 138.0 0.8 M3 662,260 66,226 728,500 Alat Baru
41 EXCAVATOR 311 E41 80.0 0.5 M3 490,059 49,006 539,100 Alat Baru
42 GENSET GEP 150 - 2 E42 220.0 135.0 Kva 612,900 61,290 674,200 Alat Baru
43 MOTOR GRADER 120 K E43 125.0 - - 800,949 80,095 881,000 Alat Baru
44 WHELL LOADER 924 Hz E44 129.0 2.5 M3 768,877 76,888 845,800 Alat Baru
45 COMPACTOR CS533E E45 130.0 - - 565,351 56,535 621,900 Alat Baru
Ket:
- Harga Belum Termasuk PPN 10 %
- Harga diatas sudah termasuk ongkos operator, pembantu operator, sopir, pembantu sopir,mekanik dan pembantu mekanik
- Harga diatas sudah termasuk BBM, Pelumas, Maintenance dan Asuransi peralatan
- Harga belum termasuk mobilisasi dan demobilisasi peralatan keluar p. Ternate
WALIKOTA TERNATE

32
HARGA SATUAN FABRIKASI

ONGKOS HARGA BELUM HARGA

HARGA KEUNTUNGAN
ANGKUT KE TERMASUK TERMASUK
SATUAN PASARAN PIHAK III
NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN LOKASI KEUNTUNGAN KEUNTUNGAN
TERNATE (10%)
PROYEK PIHAK III PIHAK III
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
A BAHAN SEMEN
1 SEMEN PC
Tonasa 50 kg 90,900 8,000 98,900 9,890 108,800
Bosowa 50 kg 88,000 8,000 96,000 9,600 105,600
2 SEMEN WARNA Super /Kg 19,600 700 20,300 2,030 22,300
BATU BATA / PAVING / GLASS BLOK / - - - - -
B
BOWLING / POT BUNGA - - - - -
1 BATU BATA - - - - -
Tanah Liat Bh - 200 200 20 200
Semen Press Uk. 12 x 25 x 8 cm Bh 1,700 300 2,000 200 2,200
2 BATU ALAM Uk. 30 x 15 316,300 8,000 324,300 32,430 356,700
Tekstur kasar Uk. 10 x 20 Peti 316,300 8,000 324,300 32,430 356,700
Tekstur halus Uk. 10 x 20 Peti 276,000 8,000 284,000 28,400 312,400
Tekstur kasar Uk. 10 x 20 Peti (isi 75 Bh) 560,600 8,000 568,600 56,860 625,500
Tekstur halus Uk. 10 x 20 Peti (isi 55 Bh) 258,800 8,000 266,800 26,680 293,500
Batu alam andesit alur Peti 316,300 8,000 324,300 32,430 356,700
Batu alam andesit polos Peti 316,300 8,000 324,300 32,430 356,700
Palimanan 15 X 30 Peti - 8,000 8,000 800 8,800
Batu alam hijau 10 X 20 Peti - 8,000 8,000 800 8,800
3 BATU TEMPEL Peti 287,500 700 288,200 28,820 317,000
4 PAVING STONE - 300 300 30 300
Segi Empat 20 x 20 Bh 3,100 300 3,400 340 3,700
10 x 20 Bh 3,000 300 3,300 330 3,600
10 x 20 (Manual) -
10 x 20 (Press) -
Segi Tiga Bh 2,900 300 3,200 320 3,500
Segi Enam Bh 3,100 300 3,400 340 3,700
5 KANSTEIN Bh/50 cm 28,800 8,000 36,800 3,680 40,500
6 BOWLING (keramik) Bh - 8,000 8,000 800 8,800
7 BOWLING (beton) Uk. Sedang Bh - 8,000 8,000 800 8,800
8 BATU ANGIN - -
Batu Angin (keramik) Bunga Matahari 30X30 Cm Bh 74,800 700 75,500 7,550 83,100
Batu Angin (beton) Empat persegi panjang 18 x 70 Bh 28,800 700 29,500 2,950 32,500
Segi Empat -
20 x70 Bh -
20 x 50 Bh -
20 x40 Bh -
25 x 40 Bh -
30 x 30 Bh -
20 x 30 Bh -
15 x 30 Bh -
12 x 30 Bh -
20 x 20 Bh -
Batu Angin (beton) Persegi enam Bh - 700 700 70 800
9 GLASS BLOCK Bh 40,300 700 41,000 4,100 45,100
10 GEOTEXTILE M - -
11 FIBERGLASS 3 mm uk (122 x 244) Lbr - 8,000 8,000 800 8,800
12 POT BUNGA - - - - -
Pot Bunga Type I biasa T = 70 cm,Dia 30 cm Bh - 8,000 8,000 800 8,800
Pot Bunga Type II biasa T= 40 cm,Dia 35 cm Bh - 8,000 8,000 800 8,800
C BAHAN BESI - - - - -
1 BESI BETON - - - - -
Polos "A" Dia (3,6 mm x 12 m) Staf 11,500 400 11,900 1,190 13,100
Dia (5,0 mm x 12 m) Staf 31,100 400 31,500 3,150 34,700
Dia (6,7 mm x 12 m) Staf 48,300 800 49,100 4,910 54,000
Dia (8,5 mm x 12 m) Staf 97,800 1,200 99,000 9,900 108,900
Dia (10,5 mm x 12 m) Staf 102,400 1,700 104,100 10,410 114,500
Dia (12,3 mm x 12 m) Staf 161,000 2,300 163,300 16,330 179,600
Dia (14,0 mm x 12 m) Staf 178,300 3,100 181,400 18,140 199,500
Dia (17,0 mm x 12 m) Staf - 3,700 3,700 370 4,100
Dia (18,2 mm x 12 m) Staf - 4,300 4,300 430 4,700
Dia (19,5 mm x 12 m) Staf 345,000 5,000 350,000 35,000 385,000
Dia (21,2 mm x 12 m) Staf - 5,700 5,700 570 6,300
Dia (24,2 mm x 12 m) Staf - 7,000 7,000 700 7,700
Dia (25,5 mm x 12 m) Staf - 7,400 7,400 740 8,100
Dia (25,5 mm x 12 m) Staf - - - - -
Dia (29,5 mm x 12 m) Staf - 7,500 7,500 750 8,300
KET : - HARGA DIATAS BELUM TERMASUK PPN 10%
- HARGA DIATAS SUDAH TERMASUK KEUNTUNGAN PIHAK III
- HARGA DIATAS SUDAH TERMASUK TRANSPORTASI KE LOKASI PROYEK
- HARGA DIATAS SUDAH TERMASUK INFLASI + ASURANSI

33


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
2 Polos "B" Dia (3,6 mm x 10 m) Staf - 400 400 40 400
Dia (5,0 mm x 10 m) Staf 23,000 400 23,400 2,340 25,700
Dia (6,7 mm x 10,3 m) Staf 37,400 800 38,200 3,820 42,000
Dia (8,5 mm x 10,3 m) Staf 52,900 1,200 54,100 5,410 59,500
Dia (10,5 mm x 10,3 m) Staf 81,700 1,700 83,400 8,340 91,700
Dia (12,3 mm x 10,5 m) Staf 112,700 2,300 115,000 11,500 126,500
Dia (14,0 mm x 10,5 m) Staf 155,300 3,100 158,400 15,840 174,200
Dia (17,0 mm x 10,5 m) Staf - 3,700 3,700 370 4,100
Dia (17,5 mm x 11 m) Staf - 4,300 4,300 430 4,700
Dia (19,5 mm x 11 m) Staf - 5,000 5,000 500 5,500
Dia (21,5 mm x 11 m) Staf - 5,700 5,700 570 6,300
Dia (24,5 mm x 11 m) Staf - 7,000 7,000 700 7,700
Dia (25,5 mm x 11 m) Staf - 7,500 7,500 750 8,300
Dia (29,5 mm x 11 m) Staf - 7,500 7,500 750 8,300
3 Ulir - - - - -
Dia. 4 mm A Staf 11,500 300 11,800 1,180 13,000
Dia. 6 mm SNI Staf 34,500 400 34,900 3,490 38,400
Dia. 8 mm SNI Staf 56,400 800 57,200 5,720 62,900
Dia. 10 mm SNI Staf 95,500 1,200 96,700 9,670 106,400
Dia. 12 mm SNI Staf 124,200 1,700 125,900 12,590 138,500
Dia. 13 mm Staf 178,300 2,300 180,600 18,060 198,700
Dia. 16 mm Staf 264,500 3,100 267,600 26,760 294,400
Dia. 18 mm Staf 327,800 3,700 331,500 33,150 364,700
Dia. 19 mm Staf 356,500 4,300 360,800 36,080 396,900
Dia. 20 mm Staf - 5,000 5,000 500 5,500
Dia. 22 mm Staf 517,500 5,700 523,200 52,320 575,500
Dia. 25 mm Staf 661,300 7,000 668,300 66,830 735,100
Dia. 26 mm Staf - 7,400 7,400 740 8,100
Dia. 28 mm Staf - - - - -
Dia. 30 mm Staf - 7,500 7,500 750 8,300
Dia. 32 mm Staf 1,081,000 12,100 1,093,100 109,310 1,202,400
4 KAWAT - - - -
Ikat Beton (bendrat) /Kg 25,900 700 26,600 2,660 29,300
Bronjong /M 28,800 700 29,500 2,950 32,500
ROL 201,300 8,000 209,300 20,930 230,200
/Kg 28,800 700 29,500 2,950 32,500
Nyamuk /M 37,400 300 37,700 3,770 41,500
Plastik PVC /M 28,800 300 29,100 2,910 32,000
Ayakan Kecil /M 109,300 300 109,600 10,960 120,600
Duri / ROL 132,300 8,000 140,300 14,030 154,300
5 PAKU - - - - -
Paku Campuran 5 cm s/d 15 cm Kg 17,300 700 18,000 1,800 19,800
Paku Tripleks Kg 23,000 700 23,700 2,370 26,100
Paku Seng Kg 28,800 700 29,500 2,950 32,500
DOS 86,300 700 87,000 8,700 95,700
Paku Beton Kg 17,300 700 18,000 1,800 19,800
DOS 25,900 700 26,600 2,660 29,300
6 BESI PLAT - - - - -
0,9 mm = 120 x 240 mm ( 1 ML) lbr 460,000 2,300 462,300 46,230 508,500
1,2 mm = 120 x 240 mm lbr 557,800 3,100 560,900 56,090 617,000
2 mm = 120 x 240 mm lbr 805,000 5,700 810,700 81,070 891,800
3 mm = 120 x 240 mm lbr 1,063,800 7,000 1,070,800 107,080 1,177,900

34


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
-
7 BESI STRIP - - - - -
3/4" x 1/8" x 6 m btg - 400 400 40 400
3/4" x 3/8" x 6 m btg - 400 400 40 400
1" x 1/8" x 6 m btg - 800 800 80 900
1" x 3/8" x 6 m btg - - - - -
8 BESI SIKU - -
30.30.3 (TPS) btg 92,000 400 92,400 9,240 101,600
30.30.3 (TBL) btg - 400 400 40 400
40.40.4 TPS) btg 103,500 400 103,900 10,390 114,300
40.40.4 (TBL) btg 143,800 400 144,200 14,420 158,600
50.50.5 (SNI) btg - 400 400 40 400
50.50.5 (TPS) btg 172,500 400 172,900 17,290 190,200
50.50.5 (TBL) btg 258,800 400 259,200 25,920 285,100
60.60.6 btg 287,500 400 287,900 28,790 316,700
70.70.7 btg 488,800 400 489,200 48,920 538,100
100.100.10 btg 1,523,800 400 1,524,200 152,420 1,676,600
9 MUR 1/2 pcs 46,000 700 46,700 4,670 51,400
10 BAUT ukuran 25 pcs 40,300 700 41,000 4,100 45,100
11 ANGKER 1/2 Kg - 700 700 70 800
- -
D. BAHAN LANGIT-LANGIT - - - - -
1 Teakwood - - - - -
3 mm Uk 122 x 244 Cm Lembar 149,500 1,000 150,500 15,050 165,600
3 mm Uk 80 x 244 Cm Lembar 138,000 1,000 139,000 13,900 152,900
2 Tripleks - - - -
2 mm Uk 122x244 Cm Lembar 69,000 1,000 70,000 7,000 77,000
3 mm Uk 122x244 Cm Lembar 106,400 1,000 107,400 10,740 118,100
5 mm Uk 122x244 Cm Lembar 172,500 1,200 173,700 17,370 191,100
1 cm Uk 122x244 Cm Lembar 322,000 1,500 323,500 32,350 355,900
2 cm Uk 122x244 Cm Lembar 293,300 2,500 295,800 29,580 325,400
3 Tripleks KM/WC Lapis Alumanium - - - - -
3 mm Lembar 132,300 1,000 133,300 13,330 146,600
4 Tripleks Melamin - - - - -
3 mm Uk 122x244 Cm Lembar 138,000 1,000 139,000 13,900 152,900
5 Hard Board 120,800 1,000 121,800 12,180 134,000
Uk 122x244 Cm Lembar 97,800 1,500 99,300 9,930 109,200
6 Eternit - - - -
Uk 100x100 Cm Lembar - - - -
7 Asbes Plat Harflex - - - -
3 mm Uk 200x100 Cm Lembar - - - -
8 GYPSUM - -
Papan Gypsum 9 mm Lembar 97,800 2,500 100,300 10,030 110,300
Cornis CA 15 20 Kg 138,000 2,700 140,700 14,070 154,800
Casting A Plus 20 Kg Sak 138,000 3,200 141,200 14,120 155,300
Casting SGP 40 Kg Sak 212,800 6,700 219,500 21,950 241,500
Alkasit pembungkus Bks 34,500 700 35,200 3,520 38,700
Kain Kompon Roll 28,800 700 29,500 2,950 32,500
Paku Gypsum Kg 103,500 700 104,200 10,420 114,600
Paku Skruf Bh 74,800 10 74,810 7,481 82,300

35


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
9 PROFIL GYPSUM - - - -
Polos Gubernur B 15 cm Staff 34,500 2,500 37,000 3,700 40,700
Polos Manado 10 cm Staff - 2,500 2,500 250 2,800
Polos Sofifi 12 cm Staff 31,600 2,700 34,300 3,430 37,700
Polos S 12 cm Staff 28,800 2,700 31,500 3,150 34,700
Polos Bela 8 cm Staff 25,300 2,700 28,000 2,800 30,800
Piano Kecil 8 cm Staff 28,800 1,667 30,467 3,047 33,500
Piano Besar 12 cm Staff 34,500 2,500 37,000 3,700 40,700
Piala Kecil 10 cm Staff 23,000 1,667 24,667 2,467 27,100
Piala Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700
Pita Kecil 12 cm Staff 31,600 1,667 33,267 3,327 36,600
Pita Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700
Lidah Buaya 10 cm Staff 31,600 2,700 34,300 3,430 37,700
Luwing 15 cm Staff 34,500 2,700 37,200 3,720 40,900
Lidah 10 cm Staff 28,800 2,700 31,500 3,150 34,700
Lowo Piano 10 cm Staff 28,800 2,700 31,500 3,150 34,700
Lowo Kecil 10 cm Staff 25,900 1,667 27,567 2,757 30,300
Lowo Besar 20 cm Staff 40,300 2,500 42,800 4,280 47,100
Bawang 10 cm Staff 25,900 2,700 28,600 2,860 31,500
Bunga Kali 15 cm Staff 31,600 2,700 34,300 3,430 37,700
Bunga Sepasi Polos 15 cm Staff 40,300 2,700 43,000 4,300 47,300
Samosir 18 cm Staff 40,300 2,700 43,000 4,300 47,300
Sawi Kecil 8 cm Staff 28,800 1,667 30,467 3,047 33,500
Sawi Besar 14 cm Staff 34,500 2,500 37,000 3,700 40,700
Duplak Kecil 10 cm Staff 34,500 1,667 36,167 3,617 39,800
Duplak Besar 12 cm Staff 46,000 2,500 48,500 4,850 53,400
Gelombang Ombak 15 cm Staff 28,800 2,700 31,500 3,150 34,700
Gandengan Bunga Spasi 40 cm Staff 63,300 2,700 66,000 6,600 72,600
Rasing Besar 15 cm Staff 46,000 2,500 48,500 4,850 53,400
Cengkeh 8 cm Staff 23,000 2,700 25,700 2,570 28,300
Kipas Kecil 10 cm Staff 28,800 1,667 30,467 3,047 33,500
Kipas Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700
Kangkung Kecil 10 cm Staff 28,800 1,667 30,467 3,047 33,500
Kangkung Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700
Kepiting 12 cm Staff - 2,700 2,700 270 3,000
Mawar Besar 40 cm Staff 63,300 2,500 65,800 6,580 72,400
Minimalis Polos Kecil 10 cm Staff 23,000 1,667 24,667 2,467 27,100
Minimalis Polos Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700
Lingkaran Bulat 10 cm Staff 46,000 2,700 48,700 4,870 53,600
10 PROFIL GYPSUM TEMPEL - - - -
Kacang Atom 5 cm Staff 13,800 1,667 15,467 1,547 17,000
Tahu 6 cm Staff 19,600 1,667 21,267 2,127 23,400
Tampar 4 cm Staff 13,800 1,667 15,467 1,547 17,000
Salur Kecil 5 cm Staff 13,800 1,667 15,467 1,547 17,000
Salur Besar 5 cm Staff 15,000 1,667 16,667 1,667 18,300
Semanggi 5 cm Staff 16,100 2,500 18,600 1,860 20,500
Daun Ulir 4 cm Staff 15,000 1,667 16,667 1,667 18,300
Jagung 5 cm Staff 16,100 1,667 17,767 1,777 19,500
Anggrek 4 cm Staff 16,100 1,667 17,767 1,777 19,500
Polos Besar 4 cm Staff 31,600 2,500 34,100 3,410 37,500
Polos Kecil 3 cm Staff 23,000 1,667 24,667 2,467 27,100
Daun Siri 4 cm Staff 15,000 1,667 16,667 1,667 18,300

36


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
11 MATA LAMPU GYPSUM - 9 9 1 -
Daun Sawi Kecil bulat (50 cm) Bh 115,000 1,667 116,667 11,667 128,300
Daun Sawi Sedang bulat (40 cm) Bh 172,500 2,700 175,200 17,520 192,700
Merak Besar bulat (80 cm) Bh 201,300 2,500 203,800 20,380 224,200
Merak Kecil bulat (60 cm) Bh 115,000 1,667 116,667 11,667 128,300
Merak Oval oval (60 cm) Bh 201,300 2,700 204,000 20,400 224,400
Daun Ceplok Ulir bulat (60 cm) Bh 143,800 2,700 146,500 14,650 161,200
Jogja Besar oval (100 cm) Bh 287,500 2,500 290,000 29,000 319,000
Jogja Kecil oval (60 cm) Bh 184,000 1,667 185,667 18,567 204,200
Helm oval (60 cm) Bh 115,000 2,700 117,700 11,770 129,500
Gear oval (60 cm) Bh 143,800 2,700 146,500 14,650 161,200
Oval Kecil oval (30 cm) Bh 143,800 1,667 145,467 14,547 160,000
Racing oval (50 cm) Bh 230,000 2,700 232,700 23,270 256,000
Daun Bintang oval (50 cm) Bh 172,500 2,700 175,200 17,520 192,700
Kaligrafi bulat (70 cm) Bh 86,300 2,700 89,000 8,900 97,900
Dom Polos Besar bulat (100 cm) Bh 575,000 2,500 577,500 57,750 635,300
Dom S bulat (81 cm) Bh 460,000 2,700 462,700 46,270 509,000
Dom Bunga bulat (81 cm) Bh 460,000 2,700 462,700 46,270 509,000
Dom Mak Lampir bulat (100 cm) Bh 575,000 2,700 577,700 57,770 635,500
Daun Matahari bulat (60 cm) Bh 402,500 2,700 405,200 40,520 445,700
12 GRC - - - -
GRC "3.5" NUSA BOR M2 81,700 8,000 89,700 8,970 98,700
GRC "6" NUSA BOR M2 155,300 8,000 163,300 16,330 179,600
13 List Profil - -
SK.1 Staff 24,200 1,300 25,500 2,550 28,100
SK.2 Staff 23,000 1,300 24,300 2,430 26,700
SK.3 Staff 20,100 1,300 21,400 2,140 23,500
SK.4a Staff 17,300 1,300 18,600 1,860 20,500
SK.4b Staff 17,300 1,300 18,600 1,860 20,500
SK 5 Staff - 1,300 1,300 130 1,400
SK 6 Staff - 1,300 1,300 130 1,400
SK 7 Staff - 1,300 1,300 130 1,400
SK 8 Staff - 1,300 1,300 130 1,400
SK 9 Staff - 1,300 1,300 130 1,400
SK 10 Staff - 1,300 1,300 130 1,400
SK 11 Staff 28,800 1,300 30,100 3,010 33,100
SK 12 Staff 20,700 1,300 22,000 2,200 24,200
SK 13 Staff - 1,300 1,300 130 1,400
SK 14 Staff 17,300 1,300 18,600 1,860 20,500
SK 15 Staff - 1,300 1,300 130 1,400
SK 16 Staff 34,500 1,300 35,800 3,580 39,400
SK 17 Staff 23,000 1,300 24,300 2,430 26,700
SK 18 E Staff 17,300 1,300 18,600 1,860 20,500
SK 18 a Staff 17,300 1,300 18,600 1,860 20,500
SK.18 b Staff - 1,300 1,300 130 1,400
SK 19 E Staff - 1,300 1,300 130 1,400
SK 20 E Staff 40,300 1,300 41,600 4,160 45,800
SK 21 Staff - 1,300 1,300 130 1,400
SK 22 E Staff 28,800 1,300 30,100 3,010 33,100
SK 23 E Staff 28,800 1,300 30,100 3,010 33,100
SK 24 Staff - 1,300 1,300 130 1,400
SK 25 Staff 23,000 1,300 24,300 2,430 26,700
SK 28 E Staff 23,000 1,300 24,300 2,430 26,700
SK 30 E Staff 17,300 1,300 18,600 1,860 20,500

37


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
SK 32 Staff 17,300 1,300 18,600 1,860 20,500
SK 40 E Staff 34,500 1,300 35,800 3,580 39,400
SK 41 E Staff 17,300 1,300 18,600 1,860 20,500
SK 42 E Staff 20,100 1,300 21,400 2,140 23,500
SK 43 E Staff 20,100 1,300 21,400 2,140 23,500
SK 44 E Staff - 1,300 1,300 130 1,400
SK 45 E Staff 23,000 1,300 24,300 2,430 26,700
SK 51 a Staff 23,000 1,300 24,300 2,430 26,700
SK 51 b Staff - 1,300 1,300 130 1,400
SK 52 a Staff - 1,300 1,300 130 1,400
SK 52 b Staff - 1,300 1,300 130 1,400
SK 53 a Staff - 1,300 1,300 130 1,400
SK 53 b Staff 40,300 1,300 41,600 4,160 45,800
SK 55 E Staff 51,800 1,300 53,100 5,310 58,400
SK 56 E Staff 69,000 1,300 70,300 7,030 77,300
SK 57 E Staff 74,800 1,300 76,100 7,610 83,700
SK 58 E Staff 74,800 1,300 76,100 7,610 83,700
E. BAHAN ATAP - - - - -
1 Rangka Atap Baja Ringan (Giga Steel Ecomax) -
Profil C CR-75/75 ( Panjang 5.80 m ) Staff 109,300 10,000 119,300 11,930 131,200
Reng BR-32/045 ( Panjang 5.80 m) Staff 69,000 20,000 89,000 8,900 97,900
2 Seng Gelombang - - - - -
BJLS 0,20 mm Lembar 50,000 1,600 51,600 5,160 56,800
BJLS 0,25 mm Lembar 63,300 1,600 64,900 6,490 71,400
BJLS 0,30 mm Lembar 74,800 1,600 76,400 7,640 84,000
3 Seng Plat ( Bubungan ) - -
BJLS 0,20 mm Lembar 54,600 1,600 56,200 5,620 61,800
BJLS 0,25 mm Lembar 66,100 1,600 67,700 6,770 74,500
BJLS 0,30 mm Lembar 77,600 1,600 79,200 7,920 87,100
4 Seng Alumanium Gelombang - -
SWG 32" 0,25 mm 66,100 1,600 67,700 6,770 74,500
SWG 32" 0,25 mm Lembar 77,600 1,600 79,200 7,920 87,100
SWG 30" 0,30 mm Lembar - 1,600 1,600 160 1,800
SWG 28" 0,40 mm Lembar - 400 400 40 400
5 Seng Plastik (gelombang besar) Lembar 74,800 400 75,200 7,520 82,700
6 Seng Fiber - 400 400 40 400
Kwalitas Baik Lembar 97,800 700 98,500 9,850 108,400
Kwalitas Sedang Lembar 57,500 700 58,200 5,820 64,000
7 Genteng Semen/keramik - - - - -
Beton BH - - - - -
Keramik BH - -
Asbes BH 46,000 200 46,200 4,620 50,800
8 Genteng Metal - - - - -
MULTI ROOF Tebal 2 mm Lembar - 700 700 70 800
Tebal 3 mm Lembar - 700 700 70 800
MULTI ROOF ( Giga Steel ) ( 70 cm x 80 cm ) Lembar 45,400 700 46,100 4,610 50,700
SAKURA ROOF Tebal 2 mm / 0,22 Lembar 43,100 700 43,800 4,380 48,200
Tebal 3 mm Lembar - 700 700 70 800
SURYA ROOF (Pasir) Tebal 2 mm / 0,30 Lembar 69,000 700 69,700 6,970 76,700
Lembar - 700 700 70 800
SUN ROOF Tebal 2 mm Lembar - 700 700 70 800
Tebal 3 mm Lembar - 700 700 70 800
GLOBAL Tebal 2 mm / 0,25 Lembar 40,300 700 41,000 4,100 45,100
Tebal 3 mm Lembar - 700 700 70 800
9 Nok Bubungan - 700 700 70 800
Nok Giga Steel Lembar 21,900 5,000 26,900 2,690 29,600
Span Dek Giga Steel ( 70 x 1 m) M 80,500 1,000 81,500 8,150 89,700
Nok Span Dek Giga Steel M 74,800 500 75,300 7,530 82,800
Nok Genteng Keramik BH - 700 700 70 800
Nok Genteng Metal (Global) BH 40,300 700 41,000 4,100 45,100
Nok Seng Ratu Bulat BH 46,000 700 46,700 4,670 51,400
List Plang Giga Steel (3 m x 20 cm ) Lembar 97,800 700 98,500 9,850 108,400
10 Boot (Scrup Baja Ringan dan Csrup tutup atap) -
Scrup Baja ringan buah 300 10 310 31 300
Scrup Span dek buah 600 10 610 61 700
11 Karpet Pelapis Genteng/Multi Roof (Aluminium M - 8,000 8,000 800 8,800
Foil) Roll 1,322,500 700 1,323,200 132,320 1,455,500

38


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
F. BAHAN LANTAI - - - -
1. Tegel PC - - - -
Abu-abu 20 x 20 Cm Bh - 800 800 80 900
Abu-abu 30 x 30 Cm Bh - 800 800 80 900
Warna 20 x 20 Cm Bh - 800 800 80 900
Badak 20 x 20 Cm Bh - 800 800 80 900
Badak 30 x 30 Cm Bh - 800 800 80 900
Wafel 20 x 20 Cm Bh - 800 800 80 900
Wafel 30 x 30 Cm Bh - 800 800 80 900
2. Plint Keramik (Kuku Tegel) - 800 800 80 900
10 cm Dos 224,300 1,600 225,900 22,590 248,500
10 cm Bh 1,700 10 1,710 171 1,900
3. Tegel Keramik - - - - -
ROYAL Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800
Warna 10 x 20 cm Dos - 1,600 1,600 160 1,800
Putih 20 x 20 cm Dos 63,300 1,600 64,900 6,490 71,400
Warna 20 x 20 cm Dos 71,300 1,600 72,900 7,290 80,200
Putih 20 x 25 cm Dos 74,800 1,600 76,400 7,640 84,000
Warna 20 x 25 cm Dos 86,300 1,600 87,900 8,790 96,700
Putih 30 x 30 cm Dos 66,100 1,600 67,700 6,770 74,500
Warna 30 x 30 cm Dos 78,200 1,600 79,800 7,980 87,800
Putih 40 x 40 cm Dos 71,900 1,600 73,500 7,350 80,900
Warna 40 x 40 cm Dos 110,400 1,600 112,000 11,200 123,200
Putih 60 x 60 cm Dos 445,100 1,600 446,700 44,670 491,400
Warna 60 x 60 cm Dos 385,300 1,600 386,900 38,690 425,600
GARUDA Putih 30 x 30 cm Dos - 1,600 1,600 160 1,800
WHITE HORSE Warna 10 x 20 cm Dos - 800 800 80 900
ARWANA Putih 30 x 30 cm Dos 66,100 1,600 67,700 6,770 74,500
Putih 40 x 40 cm Dos 71,900 1,600 73,500 7,350 80,900
ASIA Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800
Warna 10 x 20 cm Dos 72,500 1,600 74,100 7,410 81,500
Putih 20 x 20 cm Dos 72,500 1,600 74,100 7,410 81,500
Warna 20 x 20 cm Dos 72,500 1,600 74,100 7,410 81,500
Putih 20 x 25 cm Dos 72,500 1,600 74,100 7,410 81,500
Warna 20 x 25 cm Dos 74,800 1,600 76,400 7,640 84,000
Putih 30 x 30 cm Dos 64,400 1,600 66,000 6,600 72,600
Warna 30 x 30 cm Dos 62,100 1,600 63,700 6,370 70,100
Putih 40 x 40 cm Dos 70,200 1,600 71,800 7,180 79,000
Warna 40 x 40 cm Dos 79,400 1,600 81,000 8,100 89,100
Putih 60 x 60 cm Dos - -
Warna 60 x 60 cm Dos - -
DIAMOND Warna 30 x 30 cm Dos 82,800 1,600 84,400 8,440 92,800
MASTERINA/ PELICAN Putih 10 x 20 cm Dos 62,100 800 62,900 6,290 69,200
Warna 10 x 20 cm Dos - 1,600 1,600 160 1,800
Putih 20 x 20 cm Dos - 1,600 1,600 160 1,800
Warna 20 x 20 cm Dos 74,800 1,600 76,400 7,640 84,000
Putih 20 x 25 cm Dos - 1,600 1,600 160 1,800
Warna 20 x 25 cm Dos 69,000 1,600 70,600 7,060 77,700
Putih 30 x 30 cm Dos - 800 800 80 900
Warna 30 x 30 cm Dos - 800 800 80 900
Putih 40 x 40 cm Dos - 800 800 80 900
Warna 40 x 40 cm Dos 90,900 1,600 92,500 9,250 101,800

39


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
MULIA Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800
Warna 10 x 20 cm Dos - 800 800 80 900
Putih 20 x 20 cm Dos 62,100 1,600 63,700 6,370 70,100
Warna 20 x 20 cm Dos 63,300 1,600 64,900 6,490 71,400
Putih 20 x 25 cm Dos - 1,600 1,600 160 1,800
Warna 20 x 25 cm Dos - 1,600 1,600 160 1,800
Putih 30 x 30 cm Dos - 1,600 1,600 160 1,800
Warna 30 x 30 cm Dos - 1,600 1,600 160 1,800
Putih 40 x 40 cm Dos - 1,600 1,600 160 1,800
Warna 40 x 40 cm Dos - 1,600 1,600 160 1,800
ESSENZA Putih 10 x 20 cm Dos - 800 800 80 900
Warna 10 x 20 cm Dos - 800 800 80 900
Putih 20 x 20 cm Dos - 800 800 80 900
Warna 20 x 20 cm Dos 79,900 1,600 81,500 8,150 89,700
Putih 20 x 25 cm Dos - 800 800 80 900
Warna 20 x 25 cm Dos 79,400 1,600 81,000 8,100 89,100
Putih 30 x 30 cm Dos - 800 800 80 900
Warna 30 x 30 cm Dos 79,900 800 80,700 8,070 88,800
Putih 40 x 40 cm Dos - 800 800 80 900
Warna 40 x 40 cm Dos 89,700 1,600 91,300 9,130 100,400
IKAD Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800
Warna 10 x 20 cm Dos - 1,600 1,600 160 1,800
Putih 20 x 20 cm Dos 82,800 1,600 84,400 8,440 92,800
Warna 20 x 20 cm Dos 86,300 1,600 55,000 5,500 60,500
Putih 20 x 25 cm Dos 86,300 1,600 87,900 8,790 96,700
Warna 20 x 25 cm Dos 86,300 1,600 87,900 8,790 96,700
Putih 30 x 30 cm Dos - 1,600 1,600 160 1,800
Warna 30 x 30 cm Dos 78,200 1,600 79,800 7,980 87,800
Putih 40 x 40 cm Dos 70,200 1,600 71,800 7,180 79,000
Warna 40 x 40 cm Dos 82,800 1,600 84,400 8,440 92,800
Warna 60 x 60 cm Dos - 1,600 1,600 160 1,800
MILAN Putih 10 x 20 cm Dos - 800 800 80 900
Warna 10 x 20 cm Dos - 800 800 80 900
Putih 20 x 20 cm Dos - 1,600 1,600 160 1,800
Warna 20 x 20 cm Dos - 1,600 1,600 160 1,800
Putih 20 x 25 cm Dos - 1,600 1,600 160 1,800
Warna 20 x 25 cm Dos - 1,600 1,600 160 1,800
Putih 30 x 30 cm Dos - 1,600 1,600 160 1,800
Warna 30 x 30 cm Dos - 1,600 1,600 160 1,800
Warna muda 40x40 cm Dos 90,900 1,600 92,500 9,250 101,800
Warna Tua 40x40 cm Dos 89,700 1,600 91,300 9,130 100,400
SUPER MILAN Putih 10 x 20 cm Dos - 800 800 80 900
Warna 10 x 20 cm Dos - 800 800 80 900
Putih 20 x 20 cm Dos - 800 800 80 900
Warna 20 x 20 cm Dos - 800 800 80 900
Putih 20 x 25 cm Dos - 800 800 80 900
Warna 20 x 25 cm Dos - 800 800 80 900
Putih 30 x 30 cm Dos - 800 800 80 900
Warna 30 x 30 cm Dos - 1,600 1,600 160 1,800

40


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Warna Tua 40x40 cm Dos 92,000 1,600 93,600 9,360 103,000
- -
HERKULES Putih 10 x 20 cm Dos - 800 800 80 900
Warna 10 x 20 cm Dos - 800 800 80 900
Putih 20 x 20 cm Dos - 800 800 80 900
Warna 20 x 20 cm Dos - 800 800 80 900
Putih 20 x 25 cm Dos - 800 800 80 900
Warna 20 x 25 cm Dos - 800 800 80 900
Putih 30 x 30 cm Dos - 800 800 80 900
Warna 30 x 30 cm Dos - 800 800 80 900
Putih 40 x 40 cm Dos 74,800 1,600 76,400 7,640 84,000
Warna 40 x 40 cm Dos 80,500 1,600 82,100 8,210 90,300
Putih 60 x 60 cm Dos - 1,600 1,600 160 1,800
ACCURA Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800
Warna 10 x 20 cm Dos - 800 800 80 900
Putih 20 x 20 cm Dos - 800 800 80 900
Warna 20 x 20 cm Dos - 800 800 80 900
Putih 20 x 25 cm Dos - 1,600 1,600 160 1,800
Warna 20 x 25 cm Dos - 1,600 1,600 160 1,800
Putih 30 x 30 cm Dos - 800 800 80 900
Warna 30 x 30 cm Dos - 800 800 80 900
Putih 40 x 40 cm Dos - 1,600 1,600 160 1,800
Warna 40 x 40 cm Dos 69,000 1,600 70,600 7,060 77,700
Granit Putih 60 x 60 cm Dos 289,800 1,600 291,400 29,140 320,500
Warna 60 x 60 cm 414,000 1,600 415,600 41,560 457,200
Putih 100 x 100 cm -
Warna 1000 x 100 cm -
4 Tegel Porselin - 800 800 80 900
10 x 20 cm Dos - 1,600 1,600 160 1,800
10 x 10 cm Dos 258,800 800 259,600 25,960 285,600
5 Marmer - -
Pabrikan M2 - -
Alami M2 - -
- -
- -
G. BAHAN KACA - -
1 Kaca Bening 2 mm Uk. 122 x 75 (127x76) Lembar 69,000 4,300 73,300 7,330 80,600
2 mm Uk. 122 x 75 (127x75) Lembar 184,000 4,300 188,300 18,830 207,100
3 mm Uk. 122 x 152 Lembar 287,500 8,000 295,500 29,550 325,100
5 mm Uk. 122 x 152 Lembar 667,000 8,000 675,000 67,500 742,500
8 mm Uk. 100 x 200 Lembar 2,012,500 8,800 2,021,300 202,130 2,223,400
8 mm Uk. 130 x 240 Lembar 2,875,000 8,800 2,883,800 288,380 3,172,200
12 mm Uk. 200 x 300 Lembar 3,737,500 9,200 3,746,700 374,670 4,121,400
12 mm Uk. 200 x 310 Lembar 4,025,000 9,200 4,034,200 403,420 4,437,600
2 Kaca Buram 3 mm Uk.120 x 150 Lembar 287,500 4,300 291,800 29,180 321,000
5 mm Uk.120 x 150 Lembar - 8,000 8,000 800 8,800
3 Kaca Rayband 3 mm Uk. 122 x 152 Lembar 143,800 8,000 151,800 15,180 167,000
5 mm Uk. 122 x 152 Lembar 207,000 9,000 216,000 21,600 237,600
8 mm Uk. 122 x 152 Lembar 253,000 10,000 263,000 26,300 289,300
10 mm Uk. 122 x 152 Lembar - -
4 Rangka Nako (tanpa terali) Set M2 - 1,600 1,600 160 1,800
5 Kaca Cermin 2 mm Uk. 122 x 152 Lembar 69,000 4,300 73,300 7,330 80,600
3 mm Uk. 122 x 152 Lembar 258,800 8,000 266,800 26,680 293,500
3 mm Uk. 122 x 150 Lembar 345,000 8,000 353,000 35,300 388,300
5 mm Uk. 200 x 100 Lembar 862,500 9,000 871,500 87,150 958,700

41


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
BAHAN FINISHING / CAT ,FURNITURE - -
H.
,INTERIOR & EKSTERIOR - -
1 Pagar BRC ( Lengkap ) Galfanis M2 - 11,000 11,000 1,100 12,100
2 Cat Kayu / Besi - -
Glotex Kg 59,200 250 59,450 5,945 65,400
Avian Kg 61,300 250 61,550 6,155 67,700
Palatone Kg 112,700 250 112,950 11,295 124,200
Dulux (Interior) Kg 195,500 250 195,750 19,575 215,300
Dulux (Interior) 5 Kg 164,500 250 164,750 16,475 181,200
Dulux (Eksterior) 316,300 250 316,550 31,655 348,200
Dulux (Eksterior) 5 Kg 319,700 250 319,950 31,995 351,900
Mowilex Kg 235,800 250 236,050 23,605 259,700
Altex 5 Kg - 1,250 1,250 125 1,400
3 Cat Meni Kayu - -
Altex 1 Kg 37,400 250 37,650 3,765 41,400
5 Kg 155,300 1,250 156,550 15,655 172,200
4 Politur Tan Ltr 59,800 250 60,050 6,005 66,100
Kepala Indian Ltr 65,600 250 65,850 6,585 72,400
Avian Kg 61,000 250 61,250 6,125 67,400
5 Teak Oil Ltr - 250 250 25 300
6 Stone Care / Pelapis Batu Alam Arca Ltr 63,300 250 63,550 6,355 69,900
7 Dumpul Kayu Altex Kg 37,400 250 37,650 3,765 41,400
Impra Kg 42,300 250 42,550 4,255 46,800
8 Wood Stain Infra Ltr 71,900 250 72,150 7,215 79,400
9 Melamik Infra Ltr 69,000 250 69,250 6,925 76,200
Melamik + Obat pengering Infra 5 Ltr 287,500 1,250 288,750 28,875 317,600
Sanding Sealer Infra 1 Ltr 69,000 250 69,250 6,925 76,200
5 Ltr 296,700 1,250 297,950 29,795 327,700
10 Minyak Cat - - - - -
Thinner A 0,5 ltr 21,000 125 21,125 2,113 23,200
Thinner A 1 ltr 32,800 250 33,050 3,305 36,400
Afduner 0,5 ltr 14,700 125 14,825 1,483 16,300
1 ltr - 250 250 25 300
11 Cat Tembok - - - - -
Matex 5 Kg 102,100 1,250 103,350 10,335 113,700
25 Kg 400,200 6,250 406,450 40,645 447,100
Aviatex 5 Kg 114,000 1,250 115,250 11,525 126,800
Aries 5 Kg 69,000 1,250 70,250 7,025 77,300
20 Kg 172,500 5,000 177,500 17,750 195,300
Metrolite 5 Kg 111,300 1,250 112,550 11,255 123,800
25 Kg 549,700 6,250 555,950 55,595 611,500
Dulux / ICI 2 1/2 Kg 184,000 625 184,625 18,463 203,100
Kimex 5 Kg 109,300 1,250 110,550 11,055 121,600
Catylac 5 Kg 134,600 1,250 135,850 13,585 149,400
Alkaly (LUAR) 2 1/2 Ltr 1,188,500 625 1,189,125 118,913 1,308,000
2,5 Ltr 171,400 625 172,025 17,203 189,200
20 Ltr 1,132,800 5,000 1,137,800 113,780 1,251,600
12 Cat Tembok Anti Lumut No Drop 1 Kg 71,900 250 72,150 7,215 79,400
13 Cat Jotun - -
Eksterior (Warna Standard) Jotatough 3,5 Ltr 197,800 625 198,425 19,843 218,300
18 Ltr 921,200 2,500 923,700 92,370 1,016,100
Jotun Gardex 1 Ltr 70,200 250 70,450 7,045 77,500
Jotashield 2,5 Ltr 327,800 625 328,425 32,843 361,300
20 Ltr 2,453,000 5,000 2,458,000 245,800 2,703,800
Interior (Warna Standard) Jotaplast 3,5 Ltr 132,300 625 132,925 13,293 146,200
18 Ltr 588,800 2,500 591,300 59,130 650,400
Strax Matt 2,5 Ltr - 625 625 63 700
Majestic 1 Ltr - 250 250 25 300
2,5 Ltr 296,700 625 297,325 29,733 327,100
20 Ltr 2,047,000 5,000 2,052,000 205,200 2,257,200

42


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
14 Plamir Tembok Boyo 5 Kg 54,600 1,250 55,850 5,585 61,400
25 Kg 216,200 6,250 222,450 22,245 244,700
15 Cat Atap Altex/Yoko 5 Kg 155,300 1,250 156,550 15,655 172,200
BELMAS 5 Kg 115,000 1,250 116,250 11,625 127,900
16 Lem Seng Rol 9,200 250 9,450 945 10,400
Meter 40,300 250 40,550 4,055 44,600
17 Kuas Cat (lengkap ukuran) - 700 700 70 800
1 Inc Bh 28,800 125 28,925 2,893 31,800
2 Inc Bh 9,000 125 9,125 913 10,000
2,5 Inc Bh 57,500 125 57,625 5,763 63,400
3 Inc Bh 69,000 125 69,125 6,913 76,000
4 Inc Bh 46,000 125 46,125 4,613 50,700
5 Inc Bh 26,200 125 26,325 2,633 29,000
Kuas Lukis Bh 9,000 125 9,125 913 10,000
Kuas Rol Ukuran Besar Bh 35,500 250 35,750 3,575 39,300
Ukuran Kecil Bh 23,000 250 23,250 2,325 25,600
18 Amplas / Kertas Gosok - - - - -
No. 0 Lbr 9,800 63 9,863 986 10,800
No. 1 Lbr 9,800 63 9,863 986 10,800
No. 2 Lbr 9,800 63 9,863 986 10,800
No. 3 Lbr 9,800 63 9,863 986 10,800
No. 100 Lbr 8,100 63 8,163 816 9,000
I. BAHAN SANITER - -
1 Kloset - -
Duduk - -
Warna Kualitas Baik I Toto Komplet Bh 3,143,800 11,000 3,154,800 315,480 3,470,300
Warna Kualitas Baik II Merk Lain (Tdk Lengkap) Bh 1,437,500 11,000 1,448,500 144,850 1,593,400
Warna Kualitas Sedang Merk Lain (Tdk Lengkap) Bh 1,437,500 11,000 1,448,500 144,850 1,593,400
Putih Kualitas Baik I Toto Komplet Bh 3,438,300 11,000 3,449,300 344,930 3,794,200
Putih Kualitas Baik II Bh 3,143,800 11,000 3,154,800 315,480 3,470,300
Putih Kualitas Sedang I Bh - 7,150 7,150 715 7,900
Putih Kualitas Sedang II Bh 1,757,400 11,000 1,768,400 176,840 1,945,200
Jongkok - - - - -
Warna Kualitas Baik I Toto (Warna) Bh 345,000 7,150 352,150 35,215 387,400
Warna Kualitas Baik II Merk Lain Bh 287,500 7,150 294,650 29,465 324,100
Warna Kualitas Sedang I INA Bh 258,800 7,150 265,950 26,595 292,500
VITO Bh 287,500 7,150 294,650 29,465 324,100
Warna Kualitas Sedang II Bh 330,900 7,150 338,050 33,805 371,900
Putih Kualitas Baik I TOTO Bh 316,300 7,150 323,450 32,345 355,800
Putih Kualitas Baik II Merk Lain Bh 201,300 7,150 208,450 20,845 229,300
Putih Kualitas Sedang II INA Bh - 7,150 7,150 715 7,900
2 Washtavel - - - - -
Warna Kualitas Baik I TOTO (lengkap) Bh 1,725,000 8,800 1,733,800 173,380 1,907,200
Warna Kualitas Baik II Bh 1,035,000 8,800 1,043,800 104,380 1,148,200
Warna Kualitas Sedang I Bh 575,000 8,800 583,800 58,380 642,200
Putih Kualitas Baik I Bh 802,700 8,800 811,500 81,150 892,700
917,700 8,800 926,500 92,650 1,019,200
Putih Kualitas Baik II Bh 538,200 8,800 547,000 54,700 601,700
Putih Kualitas Sedang II Bh - 8,800 8,800 880 9,700
3 Bath Up kualitas biasa 575,000 15,000 590,000 59,000 649,000
Bath Up (Persegi panjang) TOTO Bh 4,068,700 15,000 4,083,700 408,370 4,492,100
Hammer Bh 3,162,500 15,000 3,177,500 317,750 3,495,300
American Style Bh 3,220,000 15,000 3,235,000 323,500 3,558,500
Diva (170 x 73)cm Bh - 8,800 8,800 880 9,700

43


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Bath Up (Sudut/Segi tiga) TOTO Bh 316,300 15,000 331,300 33,130 364,400
Hammer Merioian Bh 8,603,700 15,000 8,618,700 861,870 9,480,600
Diva - 8,800 8,800 880 9,700
4 Avour / Saringan Air Kotor / Saringan Lantai - - - - -
Bahan Plastik (kasar) Mangkok Bh 17,300 125 17,425 1,743 19,200
Bahan Plastik (halus) Bh 15,500 125 15,625 1,563 17,200
Bahan Stanless/kuningan (kasar) Bh 57,300 125 57,425 5,743 63,200
Bahan Stanless/kuningan (Sedang) Bh 97,800 125 97,925 9,793 107,700
Bahan Stanless/kuningan (halus) Bh 249,200 125 249,325 24,933 274,300
5 Kran Air - - - - -
Bahan Kuningan Uk. 1/2" Bh 32,800 125 32,925 3,293 36,200
Bahan Stainlees Uk. 1/2" Bh 157,000 125 157,125 15,713 172,800
Kran Bathtub Bh 400,200 125 400,325 40,033 440,400
Kran Whastafel Bh 250,100 125 250,225 25,023 275,200
6 Stop Kran 1/2" Bh 77,600 125 77,725 7,773 85,500
7 Hand Shower - -
Ukuran Besar / Kamar Mandi Kualitas Baik I / Tiang Bh 4,646,000 1,000 4,647,000 464,700 5,111,700
Kualitas Baik II / Tiang Bh 4,401,600 1,000 4,402,600 440,260 4,842,900
Kualitas Sedang Bh 956,800 1,000 957,800 95,780 1,053,600
Ukuran Kecil / WC Kualitas Baik I Bh 222,600 750 223,350 22,335 245,700
Kualitas Baik II Bh 139,700 750 140,450 14,045 154,500
Kualitas Sedang Bh 75,000 750 75,750 7,575 83,300
8 Profil Tank - - - - -
Bahan Fiberglass 1100 liter Bh 2,127,500 70,000 2,197,500 219,750 2,417,300
Bahan Stainlees 1100 liter Bh 5,175,000 70,000 5,245,000 524,500 5,769,500
9 Bak Kamar Mandi Fiber Bh 586,500 20,000 606,500 60,650 667,200
10 Bak Cuci Piring Stainlees - - - - -
1 Bak Bh 434,700 16,000 450,700 45,070 495,800
2 Bak Bh 1,543,900 16,000 1,559,900 155,990 1,715,900
11 Slang Air - - - - -
Biasa Ukuran 1 / 2 " Meter 6,900 188 7,088 709 7,800
Biasa Ukuran 3 / 4 " Meter 86,300 188 86,488 8,649 95,100
Biasa Ukuran 1 " Meter 14,400 300 14,700 1,470 16,200
Serat Ukuran 1 / 2 " Meter 14,400 188 14,588 1,459 16,000
Serat Ukuran 1 " Meter 40,300 300 40,600 4,060 44,700
Ulir Ukuran 1 " Meter - 188 188 19 200
Ulir Ukuran 2 1/2 " Meter - - - - -
Spiral Ukuran 1 " Meter 28,800 300 29,100 2,910 32,000
Spiral Ukuran 2 1/2 " Meter - 1,500 1,500 150 1,700
Spiral Ukuran 3 " Meter - 600 600 60 700

44


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
J. MINYAK / ASPAL / PELUMAS - - - -
1. Aspal Ex. Pertamina Kg 12,700 700 13,400 1,340 14,700
Esso Kg - 700 700 70 800
2. Solar Industri Lt 14,000 500 14,500 1,450 16,000
Subsidi Lt 7,900 500 8,400 840 9,200
3. Bensin Premium Industri Lt 10,900 500 11,400 1,140 12,500
Subsidi Lt 8,400 500 8,900 890 9,800
4. Minyak Tanah Industri Lt 14,400 500 14,900 1,490 16,400
Subsidi Lt 2,900 500 3,400 340 3,700
5. Pelumas / Olie Kendaraan Top One SAE 30 - 40 Lt - 700 700 70 800
Mesran 40 SE/CC Lt 34,500 5,000 39,500 3,950 43,500
Mesran 40/30 20 x 1 L 690,000 5,000 695,000 69,500 764,500
Mesran 40/30 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
Meditran S 40 / S 30 4x5L 736,000 5,000 741,000 74,100 815,100
Meditran S 40 / S 30 2 x 10 L 736,000 5,000 741,000 74,100 815,100
Meditran SC-15W/40 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
Fastron Diesel 15 W - 40 Cl 4 12 x 1 L 938,400 2,500 940,900 94,090 1,035,000
Fastron 0 W/50 12 x 1 L 2,428,800 2,500 2,431,300 243,130 2,674,400
Fastron Techo Synthetic 15w/50 20 x 1 L 1,380,000 5,000 1,385,000 138,500 1,523,500
Fastron Techo Synthetic 15w/50 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


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Mesran 40 209 L 6,753,800 25,000 6,778,800 677,880 7,456,700
Mesran 30 209 L 6,753,800 25,000 6,778,800 677,880 7,456,700
Mesran Super 20 w / 50 209 L 6,874,000 25,000 6,899,000 689,900 7,588,900
Mesrania 2T Super 209 L 7,715,200 25,000 7,740,200 774,020 8,514,200
Mesran B-40 209 L 6,922,100 25,000 6,947,100 694,710 7,641,800
Meditran 30 209 L 6,014,800 25,000 6,039,800 603,980 6,643,800
Meditran S 40 209 L 6,649,300 25,000 6,674,300 667,430 7,341,700
Meditran S 30 209 L 6,649,300 25,000 6,674,300 667,430 7,341,700
Meditran S 50 209 L 7,045,900 25,000 7,070,900 707,090 7,778,000
Meditran S 10 W 209 L 6,622,800 25,000 6,647,800 664,780 7,312,600
Meditran SC 15W/40 209 L 7,098,700 25,000 7,123,700 712,370 7,836,100
Meditran SC 15W/40 CH 4 209 L 7,772,900 25,000 7,797,900 779,790 8,577,700
Meditran SC 15W/40 CI 4 200 L 7,098,700 25,000 7,123,700 712,370 7,836,100
Medripal 411 209 L 7,045,900 25,000 7,070,900 707,090 7,778,000
Medripal 412 209 L 7,178,100 25,000 7,203,100 720,310 7,923,400
Medripal 440 209 L 9,227,000 25,000 9,252,000 925,200 10,177,200
Medripal 420 209 L 7,495,300 25,000 7,520,300 752,030 8,272,300
Turalik 45 / 48 209 L 6,147,000 25,000 6,172,000 617,200 6,789,200
Turalik 52 / 69 209 L 6,213,000 25,000 6,238,000 623,800 6,861,800
Gemuk Pertamina SGX - NL 178 Kg 7,614,800 22,500 7,637,300 763,730 8,401,000
Gemuk Pertamina EPX - NL 1 178 Kg 10,188,900 22,500 10,211,400 1,021,140 11,232,500
Rored HDA 90 209 L 9,200,600 25,000 9,225,600 922,560 10,148,200
Rored HDA 140 209 L 10,231,600 25,000 10,256,600 1,025,660 11,282,300
Rored EPA 90 209 L 9,068,400 25,000 9,093,400 909,340 10,002,700
Rored EPA 140 209 L 8,116,600 25,000 8,141,600 814,160 8,955,800
Rored HAD 85 w / 90 209 L 9,174,200 25,000 9,199,200 919,920 10,119,100
Rored HAD 85 w / 140 209 L 9,491,400 25,000 9,516,400 951,640 10,468,000
Salyx 420 209 L 8,817,200 25,000 8,842,200 884,220 9,726,400
Salyx 320 209 L 8,552,900 25,000 8,577,900 857,790 9,435,700
Salyx 430 209 L 9,517,900 25,000 9,542,900 954,290 10,497,200
Salyx 440 209 L 10,125,900 25,000 10,150,900 1,015,090 11,166,000
Translik HD 30 209 L 8,817,200 25,000 8,842,200 884,220 9,726,400
Translik HD 50 209 L 9,570,700 25,000 9,595,700 959,570 10,555,300
Meditran SMX 15 w / 40 209 L 8,077,000 25,000 8,102,000 810,200 8,912,200
Meditran SX Plus 15 w /40 CI 4 200 L 8,159,300 25,000 8,184,300 818,430 9,002,700
Pertamina ATF 200 L 9,196,600 25,000 9,221,600 922,160 10,143,800
Meditran SX Plus 15 w /40 CI 4 1000 L - 70,000 70,000 7,000 77,000
Meditran SX 15 w / 40 CH 4 1000 L - 70,000 70,000 7,000 77,000
Meditran SMX 15 w / 40 1000 L - 70,000 70,000 7,000 77,000
Meditran SC 15 w / 40 1000 L - 70,000 70,000 7,000 77,000
Meditran S 30 1000 L - 70,000 70,000 7,000 77,000
Meditran S 40 1000 L - 70,000 70,000 7,000 77,000
Meditran S 50 1000 L - 70,000 70,000 7,000 77,000
RORED HDA 90 1000 L - 70,000 70,000 7,000 77,000
RORED HDA 140 1000 L - 70,000 70,000 7,000 77,000
RORED HDA 85/90 1000 L - 70,000 70,000 7,000 77,000
RORED HDA 85/140 1000 L - 70,000 70,000 7,000 77,000
RORED EPA 90/140 1000 L - 70,000 70,000 7,000 77,000
Pertamina ATF 1000 L - 70,000 70,000 7,000 77,000
Translik HD 30/50 1000 L - 70,000 70,000 7,000 77,000
Turalik 52 / 69 1000 L - 70,000 70,000 7,000 77,000

46


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
6 Gemuk (Grase) - 6,250 6,250 625 6,900
Pertamina SGX-NL (178 Kg) - 22,500 22,500 2,250 24,800
Pertamina EPX NL 1 (178 Kg) (178 Kg) - 22,500 22,500 2,250 24,800
Pertamina SGX 16 Kg - 5,000 5,000 500 5,500
7. Gas Elpiji - -
Tabung Baru 12 Kg - 2,500 2,500 250 2,800
Isi Ulang 12 Kg - 2,500 2,500 250 2,800
Elpiji Isi 12 Kg 12 Kg 255,300 2,500 257,800 25,780 283,600
Elpiji Isi 50 Kg 50 Kg 1,637,600 12,500 1,650,100 165,010 1,815,100
K. BAHAN PINTU, KUNCI & PENGGANTUNG - -
1 Kusen Almunium Tebal 4 Inchi M1 1,552,500 12,000 1,564,500 156,450 1,721,000
2 Pintu Harmonika Varia M2 1,253,500 20,000 1,273,500 127,350 1,400,900
2
3 Rolling Door M 977,500 20,000 997,500 99,750 1,097,300
4 Pintu Alumunium + Kaca Lbr 977,500 20,000 997,500 99,750 1,097,300
5 Panel Alumunium Composit + Rangka + M - 12,000 12,000 1,200 13,200
Ongkos Psg
6 Lemari Alumunium uk (1m x 1m x 0.4m) Unit 1,552,500 20,000 1,572,500 157,250 1,729,800
7 Vertical Blees Standard M2 80,500 20,000 100,500 10,050 110,600
Deluxe M2 402,500 20,000 422,500 42,250 464,800
8 Karpet Nobel Jawa M - 4,000 4,000 400 4,400
9 Wallpaper Import (rol) M - 4,000 4,000 400 4,400
Lokal (rol) M - 4,000 4,000 400 4,400
10 Kaca Tampered uk (210cm x 90 cm) Lbr 3,162,500 20,000 3,182,500 318,250 3,500,800
uk (210cm x 80 cm) Lbr 2,875,000 20,000 2,895,000 289,500 3,184,500
Karet Kaca Alumunium Roll 115,000 750 115,750 11,575 127,300
Karet Omega jendela Roll 80,500 750 81,250 8,125 89,400
11 Acesoris - 4,000 4,000 400 4,400
12 - Pas Fitting - 4,000 4,000 400 4,400
13 Handel Type C Set 126,500 2,000 128,500 12,850 141,400
Type H Set 287,500 2,000 289,500 28,950 318,500
14 Engsel Tanam Dorma/Decson Set - 2,000 2,000 200 2,200
Jendela Alumunium cesment M - 4,000 4,000 400 4,400
Pintu KM Alumunium uk : (2 x 0,8 ) M Unit 575,000 20,000 595,000 59,500 654,500
- -
15 Pintu KM/WC Bahan Plastik/Fiber Standard bh 549,700 2,500 552,200 55,220 607,400
Baik bh 862,500 2,500 865,000 86,500 951,500
16 Pintu Besi + Engsel Besi M2 - 2,500 2,500 250 2,800
2
Pintu Besi + Rool M 2,415,000 2,500 2,417,500 241,750 2,659,300
Pagar Besi M2 2,242,500 2,500 2,245,000 224,500 2,469,500
Relling Pagar Besi M - 2,500 2,500 250 2,800
Rangka Besi Holo M2 - 2,500 2,500 250 2,800
Besi Siku + Ram M2 - 2,500 2,500 250 2,800
17 Relling Pagar Besi Stainlees biasa M - 2,500 2,500 250 2,800
Motif M - 2,500 2,500 250 2,800
Pagar Besi Stainlees biasa M2 - 2,500 2,500 250 2,800
2
Motif M - 2,500 2,500 250 2,800
2
Pintu Besi Stainlees M - 2,500 2,500 250 2,800
Pintu Baja Lipat M2 - 2,500 2,500 250 2,800
Handle Stainlees bh 819,400 2,500 821,900 82,190 904,100
Door closer bh 166,800 2,500 169,300 16,930 186,200
Engsel Casement bh -
Pekerjaan Las Besi Kawat Stainlees bh - - - -
Kawat Biasa btg/kg - - - -

47


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
18 Kunci pintu 1 Slaag - - - -
Kualitas Sedang I Set 97,800 700 98,500 9,850 108,400
Kualitas Sedang II Set 146,600 700 147,300 14,730 162,000
Kualitas Sedang III Set 159,900 700 160,600 16,060 176,700
Kualitas Baik I Set 169,900 700 170,600 17,060 187,700
Kualitas Baik II Set 362,300 700 363,000 36,300 399,300
Kualitas Baik III Set 543,100 700 543,800 54,380 598,200
19 Kunci pintu 2 Slaag - - - - -
Kualitas Sedang I Set 506,200 700 506,900 50,690 557,600
Kualitas Sedang II Set 458,500 700 459,200 45,920 505,100
Kualitas Sedang III Set 411,200 700 411,900 41,190 453,100
Kualitas Baik I Set 1,536,400 700 220,000 22,000 242,000
Kualitas Baik II Set 1,077,300 700 1,078,000 107,800 1,185,800
Kualitas Baik III Set 764,500 700 765,200 76,520 841,700
20 Penggantung - - - - -
Kait Angin - 125 125 13 -
stainless Bh 108,100 125 108,225 10,823 119,000
Kuningan Bh 32,200 125 32,325 3,233 35,600
Biasa Bh 28,800 125 28,925 2,893 31,800
21 Grendel - 125 125 13 100
Besar stainless 101,200 125 101,325 10,133 111,500
Kuningan Bh 46,000 125 46,125 4,613 50,700
Biasa Bh 14,400 125 14,525 1,453 16,000
Kecil stainless Bh 50,000 125 50,125 5,013 55,100
Kuningan Bh 28,800 125 28,925 2,893 31,800
Biasa Bh 19,000 125 19,125 1,913 21,000
22 Engsel Jendela - - - - -
stainless Bh 95,500 125 95,625 9,563 105,200
Kuningan Bh 40,300 125 40,425 4,043 44,500
Biasa Bh 28,800 125 28,925 2,893 31,800
23 Engsel Pintu - - - - -
Besar stainless Bh 210,500 125 210,625 21,063 231,700
Kuningan Bh 64,400 125 64,525 6,453 71,000
Biasa Bh 40,300 125 40,425 4,043 44,500
Kuningan Bh 36,200 125 36,325 3,633 40,000
Biasa Bh 14,400 125 14,525 1,453 16,000
24 Gembok / Kunci Slot Kecil Bh 19,000 125 19,125 1,913 21,000
Sedang Bh 38,900 125 39,025 3,903 42,900
Besar Kualitas II Bh 64,200 125 64,325 6,433 70,800
Besar Kualitas I Bh 158,700 125 158,825 15,883 174,700
M. BAHAN PIPA - -
1 PIPA GIP - -
GIP Medium B - -
Dia. 1/2 inc Staf 149,500 1,400 150,900 15,090 166,000
Dia. 3/4 inc Staf 201,300 2,200 203,500 20,350 223,900
Dia. 1 inc Staf 258,800 2,600 261,400 26,140 287,500
Dia. 1 1/4 inc Staf 316,300 2,900 319,200 31,920 351,100
Dia. 1 1/2 inc Staf 373,800 3,200 377,000 37,700 414,700
Dia. 2 inc Staf 437,000 5,300 442,300 44,230 486,500
Dia. 2 1/2 inc Staf 667,000 5,700 672,700 67,270 740,000
Dia. 3 inc Staf 661,300 6,800 668,100 66,810 734,900

48


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
GIP Medium A - -
Dia. 1/2 inc Staf 201,300 1,000 202,300 20,230 222,500
Dia. 3/4 inc Staf 258,800 1,600 260,400 26,040 286,400
Dia. 1 inc Staf 402,500 1,900 404,400 40,440 444,800
Dia. 1 1/4 inc Staf 488,800 2,100 490,900 49,090 540,000
Dia. 1 1/2 inc Staf 575,000 2,300 577,300 57,730 635,000
Dia. 2 inc Staf 776,300 3,900 780,200 78,020 858,200
Dia. 2 1/2 inc Staf 1,006,300 4,200 1,010,500 101,050 1,111,600
Dia. 3 inc Staf 1,265,000 5,000 1,270,000 127,000 1,397,000
Stainless - - - -
Dia. 1/2 inc Staf 80,500 1,000 81,500 8,150 89,700
Dia. 3/4 inc Staf 120,800 1,600 122,400 12,240 134,600
Dia. 1 inc Staf 166,800 1,900 168,700 16,870 185,600
Dia. 1 1/4 inc Staf 207,000 2,100 209,100 20,910 230,000
Dia. 1 1/2 inc Staf 253,000 2,300 255,300 25,530 280,800
Dia. 2 inc Staf 333,500 3,900 337,400 33,740 371,100
2. PIPA PVC - - - - -
Jenis Btg AW untuk saluran Air Bersih Dia. 1/2 inc - 4 m Staf 212,800 1,000 213,800 21,380 235,200
WAFIN Dia. 3/4 inc - 4 m Staf 37,700 1,600 39,300 3,930 43,200
WAFIN Dia. 1 inc Staf 48,100 1,900 50,000 5,000 55,000
WAFIN Dia. 2 1/2 inc Staf 131,100 2,300 133,400 13,340 146,700
WAFIN Dia. 8 inc Staf 1,137,400 6,000 1,143,400 114,340 1,257,700
WAFIN Dia. 10 inc Staf - - - - -
Jenis Btg D untuk saluran Pembuangan Air - - - - -
WAFIN Dia. 1/2 inc - 4 m Staf - 1,000 1,000 100 1,100
WAFIN Dia. 1 inc - 4 m Staf - 1,900 1,900 190 2,100
WAFIN Dia. 1 1/4 inc - 4 m Staf 38,000 2,100 40,100 4,010 44,100
WAFIN Dia. 2 inc - 4 m Staf 55,800 2,300 58,100 5,810 63,900
Jenis Btg AW untuk saluran Air Bersih - - - - -
RUCIKA Dia. 1/2 inc - 4 m Staf 43,100 1,000 44,100 4,410 48,500
RUCIKA Dia. 1 inc Staf 71,900 1,900 73,800 7,380 81,200
M ALAT PERTUKANGAN - - - - -
I TUKANG BATU - - - - -
1 SEKOP - -
Kualitas Baik BH 101,200 1,000 102,200 10,220 112,400
WIPRO BH 76,800 1,000 77,800 7,780 85,600
Kualitas sedang 74,800 1,000 75,800 7,580 83,400
CARMEN / ARCO BH 64,200 1,000 65,200 6,520 71,700
2 CANGKUL (kwalitas sedang) 69,000 1,000 70,000 7,000 77,000
Tanpa gagang BH 51,500 1,000 52,500 5,250 57,800
3 PAHAT - - - - -
Kualitas Baik Wipro I" BH 80,500 500 81,000 8,100 89,100
Kualitas Biasa Freder I" BH 42,600 500 43,100 4,310 47,400
4 LINGGIS BH 86,300 1,000 87,300 8,730 96,000

49


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
5 TROFOL - - - - -
Kualitas Baik Jason 8" BH 31,600 500 32,100 3,210 35,300
Kualitas Biasa fortune 8" BH 19,900 500 20,400 2,040 22,400
6 WATERPASS 287,500 287,500 28,750 316,300
Kualitas Baik I (duduk) BH 330,100 700 330,800 33,080 363,900
Kualitas Sedang I BH 215,600 700 216,300 21,630 237,900
WIPRO ( Panjang 48 Ungu ) BH 239,200 700 239,900 23,990 263,900
Kualitas Sedang II (slang) M 172,500 700 173,200 17,320 190,500
7 PEMOTONG TEGEL BH 88,600 2,500 91,100 9,110 100,200
Kualitas Baik Wipro cm 600 b BH 4,471,200 2,500 4,473,700 447,370 4,921,100
Kualitas Sedang Wipro Cm 440 BH 978,100 2,500 980,600 98,060 1,078,700
Neptang Oris 6" BH 28,800 1,000 29,800 2,980 32,800
8 HAMMER - - - - -
1 Kg BH 258,800 500 259,300 25,930 285,200
3 Kg BH 194,400 700 195,100 19,510 214,600
5 Kg BH 232,900 1,000 233,900 23,390 257,300
10 Kg BH 368,600 1,000 369,600 36,960 406,600
9 PAKUWEL BH 78,200 1,000 79,200 7,920 87,100
II TUKANG KAYU - - - - -
1 NEPTANG - - - - -
Kualitas Baik BH 103,500 250 103,750 10,375 114,100
Kualitas Biasa BH 90,600 250 90,850 9,085 99,900
2 OBENG - -
Kualitas Baik BH 36,800 250 37,050 3,705 40,800
3 TOOL KIT Kualitas Baik SET 2,328,800 2,500 2,331,300 233,130 2,564,400
4 KAPAK - - - - -
Kualitas Baik BH 124,200 1,000 125,200 12,520 137,700
Kualitas Biasa BH 78,200 1,000 79,200 7,920 87,100
5 SKAP MANUAL BH - 1,000 1,000 100 1,100
6 BOR MANUAL BH 69,000 1,000 70,000 7,000 77,000
7 BOR LISTRIK 561,900 2,500 564,400 56,440 620,800
BOSCH GSB 13 mm UNIT 1,000,300 2,500 1,002,800 100,280 1,103,100
BOSCH GBM 360 UNIT 653,800 2,500 656,300 65,630 721,900
RYOBY UNIT - -
WIPRO W 6134, 13 mm UNIT 672,800 2,500 675,300 67,530 742,800
WIPRO W 6102, 10 mm UNIT 517,500 2,500 520,000 52,000 572,000
WIPRO W 6131, 13 mm UNIT 706,700 2,500 709,200 70,920 780,100
WIPRO W 6160 UNIT 884,900 2,500 887,400 88,740 976,100
WIPRO W 6101 UNIT - 2,500 2,500 250 2,800
MAKITA 1620 / 1630 UNIT 977,500 2,500 980,000 98,000 1,078,000
6101 B UNIT - 2,500 2,500 250 2,800
PROHEZ 3070-004 UNIT - 2,500 2,500 250 2,800
8 GERGAJI LISTRIK 1,380,000 2,500 1,382,500 138,250 1,520,800
WIPRO HITACI W 91901 UNIT 931,500 2,500 934,000 93,400 1,027,400
WIPRO W 9180 UNIT 931,500 2,500 934,000 93,400 1,027,400
GERGAJI WIPRO, BESAR MAKTEK UNIT 2,711,100 2,500 2,713,600 271,360 2,985,000
MAKITA 5600 NB UNIT 2,932,500 2,500 2,935,000 293,500 3,228,500
PROHEX 3120.001 UNIT - 2,500 2,500 250 2,800

50


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
9 ROTTER LISTRIK - - - - -
RYOBI MAKITA 3600 H UNIT 1,941,000 2,500 1,943,500 194,350 2,137,900
MAKTEC MT 360 UNIT 2,067,700 2,500 2,070,200 207,020 2,277,200
WIPRO W 1090, 6 mm UNIT 503,700 2,500 506,200 50,620 556,800
WIPRO ROTER BESAR W 1062, 6 mm UNIT - 2,500 2,500 250 2,800
WIPRO W 1121 UNIT - 2,500 2,500 250 2,800
WIPRO W 1123 UNIT 1,251,200 2,500 1,253,700 125,370 1,379,100
PROHEX 3100 - 002 UNIT - 2,500 2,500 250 2,800
MAKITA N 3709 UNIT 1,035,000 2,500 1,037,500 103,750 1,141,300
10 SKAP LISTRIK - 2,500 2,500 250 2,800
WIPRO MODEREN 2950 UNIT 517,500 2,500 520,000 52,000 572,000
WIPRO HITACI W 2820 UNIT 745,200 2,500 747,700 74,770 822,500
WIPRO MARTEK W 2821 UNIT 698,600 2,500 701,100 70,110 771,200
MAKITA N 1900 B/ Kp 800 UNIT 2,355,200 2,500 2,357,700 235,770 2,593,500
PROHEX 30.90 - 001 UNIT - 2,500 2,500 250 2,800
11 GURINDA - - - -
Kualitas Baik UNIT 3,206,200 2,500 3,208,700 320,870 3,529,600
kualitas sedang I UNIT 2,125,200 2,500 2,127,700 212,770 2,340,500
kualitas sedang II UNIT 676,200 2,500 678,700 67,870 746,600
12 GURINDA LISTRIK - - - - -
BOSC GWS 6-100 UNIT - 2,500 2,500 250 2,800
WIPRO W 3435 UNIT 517,500 2,500 520,000 52,000 572,000
MAKITA N 9500 N UNIT 1,539,400 2,500 1,541,900 154,190 1,696,100
PROHEX UNIT - 2,500 2,500 250 2,800
GURINDA LISTRIK (DUDUK) - - - - -
WIPRO S' UNIT 722,200 2,500 724,700 72,470 797,200
WIPRO W 150 UNIT 952,200 2,500 954,700 95,470 1,050,200
13 MESIN AMPLAS LISTRIK - - - - -
WIPRO W 4935 UNIT 671,000 2,500 673,500 67,350 740,900
RYOBY BO 4540 UNIT - 2,500 2,500 250 2,800
PROHEX 3130 - 001 UNIT - 2,500 2,500 250 2,800
14 SIKU BH 38,900 300 39,200 3,920 43,100
15 METERAN - - - - -
3 Meter wipro BH 40,300 300 40,600 4,060 44,700
5 Meter wipro BH 51,800 300 52,100 5,210 57,300
7.5 Meter wipro BH 71,900 300 72,200 7,220 79,400
16 Meter Rol 50 Meter - - - - -
Kualitas Baik BH 90,600 1,000 91,600 9,160 100,800
Kualitas Sedang BH 63,300 1,000 64,300 6,430 70,700
Kualitas Baik BH 327,800 1,000 328,800 32,880 361,700
18 GERGAJI KAYU Wipro 20" SET 72,500 1,000 73,500 7,350 80,900
19 GERGAJI BESI Prohex BH 28,800 1,000 29,800 2,980 32,800
20 MATA GERGAJI BESI TIPE A BH 17,800 300 18,100 1,810 19,900
21 MARTEL/PALU - - - - -
Kualitas Baik BH 69,000 700 69,700 6,970 76,700
WALIKOTA TERNATE

51

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
A BAHAN SEMEN
1 SEMEN PC
Tonasa 50 kg 90,900 24,000 114,900 11,490 126,400
Bosowa 50 kg 88,000 24,000 112,000 11,200 123,200
2 SEMEN WARNA Super /Kg 19,600 2,100 21,700 2,170 23,900
B
1 BATU BATA - - - - -
Tanah Liat Bh - 600 600 60 700
Semen Press Uk. 12 x 25 x 8 cm Bh 1,700 900 2,600 260 2,900
2 BATU ALAM Uk. 30 x 15 316,300 24,000 340,300 34,030 374,300
Palimanan 15 X 30 Peti - 24,000 24,000 2,400 26,400
Batu alam hijau 10 X 20 Peti - 24,000 24,000 2,400 26,400
3 BATU TEMPEL Peti 287,500 2,100 289,600 28,960 318,600
4 PAVING STONE - 900 900 90 1,000
Segi Empat 20 x 20 Bh 3,100 900 4,000 400 4,400
10 x 20 Bh 3,000 900 3,900 390 4,300
10 x 20 (Manual) - - - - -
10 x 20 (Press) - - - - -
Segi Tiga Bh 2,900 900 3,800 380 4,200
Segi Enam Bh 3,100 900 4,000 400 4,400
5 KANSTEIN Bh/50 cm 28,800 24,000 52,800 5,280 58,100
6 BOWLING (keramik) Bh - 24,000 24,000 2,400 26,400
7 BOWLING (beton) Uk. Sedang Bh - 24,000 24,000 2,400 26,400
8 BATU ANGIN - - - - -
Batu Angin (keramik) Bunga Matahari 30X30 Cm Bh 74,800 2,100 76,900 7,690 84,600
Batu Angin (beton) Empat persegi panjang 18 x 70 Bh 28,800 2,100 30,900 3,090 34,000
Segi Empat - - - - -
20 x70 Bh - - - - -
20 x 50 Bh - - - - -
20 x40 Bh - - - - -
25 x 40 Bh - - - - -
30 x 30 Bh - - - - -
20 x 30 Bh - - - - -
15 x 30 Bh - - - - -
12 x 30 Bh - - - - -
20 x 20 Bh - - - - -
Batu Angin (beton) Persegi enam Bh - 2,100 2,100 210 2,300
9 GLASS BLOCK Bh 40,300 2,100 42,400 4,240 46,600
10 GEOTEXTILE M - - - - -
11 FIBERGLASS 3 mm uk (122 x 244) Lbr - 24,000 24,000 2,400 26,400
12 POT BUNGA - - - - -
Pot Bunga Type I biasa T = 70 cm,Dia 30 cm Bh - 24,000 24,000 2,400 26,400
Pot Bunga Type II biasa T= 40 cm,Dia 35 cm Bh - 24,000 24,000 2,400 26,400
Polos "A" Dia (3,6 mm x 12 m) Staf 11,500 1,200 12,700 1,270 14,000
Dia (5,0 mm x 12 m) Staf 31,100 1,200 32,300 3,230 35,500
Dia (6,7 mm x 12 m) Staf 48,300 2,400 50,700 5,070 55,800
Dia (8,5 mm x 12 m) Staf 97,800 3,600 101,400 10,140 111,500
Dia (10,5 mm x 12 m) Staf 102,400 5,100 107,500 10,750 118,300
Dia (12,3 mm x 12 m) Staf 161,000 6,900 167,900 16,790 184,700
Dia (14,0 mm x 12 m) Staf 178,300 9,300 187,600 18,760 206,400
Dia (17,0 mm x 12 m) Staf - 11,100 11,100 1,110 12,200
Dia (18,2 mm x 12 m) Staf - 12,900 12,900 1,290 14,200
Dia (19,5 mm x 12 m) Staf 345,000 15,000 360,000 36,000 396,000
Dia (21,2 mm x 12 m) Staf - 17,100 17,100 1,710 18,800
Dia (24,2 mm x 12 m) Staf - 21,000 21,000 2,100 23,100
Dia (25,5 mm x 12 m) Staf - 22,200 22,200 2,220 24,400
Dia (25,5 mm x 12 m) Staf - - - - -
Dia (29,5 mm x 12 m) Staf - 22,500 22,500 2,250 24,800

52

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
2 Polos "B" Dia (3,6 mm x 10 m) Staf - 1,200 1,200 120 1,300
Dia (5,0 mm x 10 m) Staf 23,000 1,200 24,200 2,420 26,600
Dia (6,7 mm x 10,3 m) Staf 37,400 2,400 39,800 3,980 43,800
Dia (8,5 mm x 10,3 m) Staf 52,900 3,600 56,500 5,650 62,200
Dia (10,5 mm x 10,3 m) Staf 81,700 5,100 86,800 8,680 95,500
Dia (12,3 mm x 10,5 m) Staf 112,700 6,900 119,600 11,960 131,600
Dia (14,0 mm x 10,5 m) Staf 155,300 9,300 164,600 16,460 181,100
Dia (17,0 mm x 10,5 m) Staf - 11,100 11,100 1,110 12,200
Dia (17,5 mm x 11 m) Staf - 12,900 12,900 1,290 14,200
Dia (19,5 mm x 11 m) Staf - 15,000 15,000 1,500 16,500
Dia (21,5 mm x 11 m) Staf - 17,100 17,100 1,710 18,800
Dia (24,5 mm x 11 m) Staf - 21,000 21,000 2,100 23,100
Dia (25,5 mm x 11 m) Staf - 22,500 22,500 2,250 24,800
Dia (29,5 mm x 11 m) Staf - 22,500 22,500 2,250 24,800
Ulir - - - - -
Dia. 4 mm A Staf 11,500 900 12,400 1,240 13,600
Dia. 6 mm SNI Staf 34,500 1,200 35,700 3,570 39,300
Dia. 8 mm SNI Staf 56,400 2,400 58,800 5,880 64,700
Dia. 10 mm SNI Staf 95,500 3,600 99,100 9,910 109,000
Dia. 12 mm SNI Staf 124,200 5,100 129,300 12,930 142,200
Dia. 13 mm Staf 178,300 6,900 185,200 18,520 203,700
Dia. 16 mm Staf 264,500 9,300 273,800 27,380 301,200
Dia. 18 mm Staf 327,800 11,100 338,900 33,890 372,800
Dia. 19 mm Staf 356,500 12,900 369,400 36,940 406,300
Dia. 20 mm Staf - 15,000 15,000 1,500 16,500
Dia. 22 mm Staf 517,500 17,100 534,600 53,460 588,100
Dia. 25 mm Staf 661,300 21,000 682,300 68,230 750,500
Dia. 26 mm Staf - 22,200 22,200 2,220 24,400
Dia. 28 mm Staf - - - - -
Dia. 30 mm Staf - 22,500 22,500 2,250 24,800
Dia. 32 mm Staf 1,081,000 36,300 1,117,300 111,730 1,229,000
2 KAWAT - - - - -
Ikat Beton (bendrat) /Kg 25,900 2,100 28,000 2,800 30,800
Bronjong /M 28,800 2,100 30,900 3,090 34,000
ROL 201,300 24,000 225,300 22,530 247,800
/Kg 28,800 2,100 30,900 3,090 34,000
Nyamuk /M 37,400 900 38,300 3,830 42,100
Plastik PVC /M 28,800 900 29,700 2,970 32,700
Ayakan Kecil /M 109,300 900 110,200 11,020 121,200
Duri / ROL 132,300 24,000 156,300 15,630 171,900
3 PAKU - - - - -
Paku Campuran 5 cm s/d 15 cm Kg 17,300 2,100 19,400 1,940 21,300
Paku Tripleks Kg 23,000 2,100 25,100 2,510 27,600
Paku Seng Kg 28,800 2,100 30,900 3,090 34,000
DOS 86,300 2,100 88,400 8,840 97,200
Paku Beton Kg 17,300 2,100 19,400 1,940 21,300
DOS 25,900 2,100 28,000 2,800 30,800
4 BESI PLAT - - - - -
0,9 mm = 120 x 240 mm ( 1 ML) lbr 460,000 6,900 466,900 46,690 513,600
1,2 mm = 120 x 240 mm lbr 557,800 9,300 567,100 56,710 623,800
2 mm = 120 x 240 mm lbr 805,000 17,100 822,100 82,210 904,300
3 mm = 120 x 240 mm lbr 1,063,800 21,000 1,084,800 108,480 1,193,300

53

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
-
3/4" x 1/8" x 6 m btg - 520 520 52 600
3/4" x 3/8" x 6 m btg - 520 520 52 600
1" x 1/8" x 6 m btg - 1,040 1,040 104 1,100
1" x 3/8" x 6 m btg - - - - -
6 BESI SIKU - - - - -
30.30.3 (TPS) btg 92,000 520 92,520 9,252 101,800
30.30.3 (TBL) btg - 520 520 52 600
40.40.4 TPS) btg 103,500 520 104,020 10,402 114,400
40.40.4 (TBL) btg 143,800 520 144,320 14,432 158,800
50.50.5 (SNI) btg - 520 520 52 600
50.50.5 (TPS) btg 172,500 520 173,020 17,302 190,300
50.50.5 (TBL) btg 258,800 520 259,320 25,932 285,300
60.60.6 btg 287,500 520 288,020 28,802 316,800
70.70.7 btg 488,800 520 489,320 48,932 538,300
100.100.10 btg 1,523,800 520 1,524,320 152,432 1,676,800
7 MUR 1/2 pcs 46,000 910 46,910 4,691 51,600
8 BAUT ukuran 25 pcs 40,300 910 41,210 4,121 45,300
9 ANGKER 1/2 Kg - 910 910 91 1,000
- - - - -
3 mm Uk 122 x 244 Cm Lembar 149,500 1,300 150,800 15,080 165,900
3 mm Uk 80 x 244 Cm Lembar 138,000 1,300 139,300 13,930 153,200
2 Tripleks - - - - -
2 mm Uk 122x244 Cm Lembar 69,000 1,300 70,300 7,030 77,300
3 mm Uk 122x244 Cm Lembar 106,400 1,300 107,700 10,770 118,500
5 mm Uk 122x244 Cm Lembar 172,500 1,560 174,060 17,406 191,500
1 cm Uk 122x244 Cm Lembar 322,000 1,950 323,950 32,395 356,300
2 cm Uk 122x244 Cm Lembar 293,300 3,250 296,550 29,655 326,200
3 mm Lembar 132,300 1,300 133,600 13,360 147,000
3 mm Uk 122x244 Cm Lembar 138,000 1,300 139,300 13,930 153,200
5 Hard Board 120,800 1,300 122,100 12,210 134,300
Uk 122x244 Cm Lembar 97,800 1,950 99,750 9,975 109,700
6 Eternit - - - - -
Uk 100x100 Cm Lembar - - - - -
7 Asbes Plat Harflex - - - - -
3 mm Uk 200x100 Cm Lembar - - - - -
8 GYPSUM - - - - -
Cornis CA 15 20 Kg 138,000 3,510 141,510 14,151 155,700
Alkasit pembungkus Bks 34,500 910 35,410 3,541 39,000
Kain Kompon Roll 28,800 910 29,710 2,971 32,700
Paku Gypsum Kg 103,500 910 104,410 10,441 114,900
Paku Skruf Bh 74,800 30 74,830 7,483 82,300

54

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
9 PROFIL GYPSUM #REF! #REF! #REF! #REF!
Polos Manado 10 cm Staff - 7,500 7,500 750 8,300
Polos S 12 cm Staff 28,800 8,100 36,900 3,690 40,600
Luwing 15 cm Staff 34,500 8,100 42,600 4,260 46,900
Lidah 10 cm Staff 28,800 8,100 36,900 3,690 40,600
Bawang 10 cm Staff 25,900 8,100 34,000 3,400 37,400
Samosir 18 cm Staff 40,300 8,100 48,400 4,840 53,200
Cengkeh 8 cm Staff 23,000 8,100 31,100 3,110 34,200
Kepiting 12 cm Staff - 8,100 8,100 810 8,900
10 PROFIL GYPSUM TEMPEL - - - - -
Tahu 6 cm Staff 19,600 5,000 24,600 2,460 27,100
Tampar 4 cm Staff 13,800 5,000 18,800 1,880 20,700
Jagung 5 cm Staff 16,100 5,000 21,100 2,110 23,200
Anggrek 4 cm Staff 16,100 5,000 21,100 2,110 23,200

55

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
11 MATA LAMPU GYPSUM #REF! 9 #REF! #REF! #REF!
Helm oval (60 cm) Bh 115,000 8,100 123,100 12,310 135,400
Gear oval (60 cm) Bh 143,800 8,100 151,900 15,190 167,100
Racing oval (50 cm) Bh 230,000 8,100 238,100 23,810 261,900
Dom S bulat (81 cm) Bh 460,000 8,100 468,100 46,810 514,900
12 GRC - - - - -
GRC "3.5" NUSA BOR M2 81,700 24,000 105,700 10,570 116,300
GRC "6" NUSA BOR M2 155,300 24,000 179,300 17,930 197,200
13 List Profil - - - - -
SK.1 Staff 24,200 3,900 28,100 2,810 30,900
SK.2 Staff 23,000 3,900 26,900 2,690 29,600
SK.3 Staff 20,100 3,900 24,000 2,400 26,400
SK.4a Staff 17,300 3,900 21,200 2,120 23,300
SK.4b Staff 17,300 3,900 21,200 2,120 23,300
SK 5 Staff - 3,900 3,900 390 4,300
SK 6 Staff - 3,900 3,900 390 4,300
SK 7 Staff - 3,900 3,900 390 4,300
SK 8 Staff - 3,900 3,900 390 4,300
SK 9 Staff - 3,900 3,900 390 4,300
SK 10 Staff - 3,900 3,900 390 4,300
SK 11 Staff 28,800 3,900 32,700 3,270 36,000
SK 12 Staff 20,700 3,900 24,600 2,460 27,100
SK 13 Staff - 3,900 3,900 390 4,300
SK 14 Staff 17,300 3,900 21,200 2,120 23,300
SK 15 Staff - 3,900 3,900 390 4,300
SK 16 Staff 34,500 3,900 38,400 3,840 42,200
SK 17 Staff 23,000 3,900 26,900 2,690 29,600
SK 18 E Staff 17,300 3,900 21,200 2,120 23,300
SK 18 a Staff 17,300 3,900 21,200 2,120 23,300
SK.18 b Staff - 3,900 3,900 390 4,300
SK 19 E Staff - 3,900 3,900 390 4,300
SK 20 E Staff 40,300 3,900 44,200 4,420 48,600
SK 21 Staff - 3,900 3,900 390 4,300
SK 22 E Staff 28,800 3,900 32,700 3,270 36,000
SK 23 E Staff 28,800 3,900 32,700 3,270 36,000
SK 24 Staff - 3,900 3,900 390 4,300
SK 25 Staff 23,000 3,900 26,900 2,690 29,600
SK 28 E Staff 23,000 3,900 26,900 2,690 29,600
SK 30 E Staff 17,300 3,900 21,200 2,120 23,300

56

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
SK 32 Staff 17,300 3,900 21,200 2,120 23,300
SK 40 E Staff 34,500 3,900 38,400 3,840 42,200
SK 41 E Staff 17,300 3,900 21,200 2,120 23,300
SK 42 E Staff 20,100 3,900 24,000 2,400 26,400
SK 43 E Staff 20,100 3,900 24,000 2,400 26,400
SK 44 E Staff - 3,900 3,900 390 4,300
SK 45 E Staff 23,000 3,900 26,900 2,690 29,600
SK 51 a Staff 23,000 3,900 26,900 2,690 29,600
SK 51 b Staff - 3,900 3,900 390 4,300
SK 52 a Staff - 3,900 3,900 390 4,300
SK 52 b Staff - 3,900 3,900 390 4,300
SK 53 a Staff - 3,900 3,900 390 4,300
SK 53 b Staff 40,300 3,900 44,200 4,420 48,600
SK 55 E Staff 51,800 3,900 55,700 5,570 61,300
SK 56 E Staff 69,000 3,900 72,900 7,290 80,200
SK 57 E Staff 74,800 3,900 78,700 7,870 86,600
SK 58 E Staff 74,800 3,900 78,700 7,870 86,600
1 Rangka Atap Baja Ringan (Giga Steel Ecomax) - - - - -
BJLS 0,20 mm Lembar 50,000 4,800 54,800 5,480 60,300
BJLS 0,25 mm Lembar 63,300 4,800 68,100 6,810 74,900
BJLS 0,30 mm Lembar 74,800 4,800 79,600 7,960 87,600
3 Seng Plat ( Bubungan ) - - - - -
BJLS 0,20 mm Lembar 54,600 4,800 59,400 5,940 65,300
BJLS 0,25 mm Lembar 66,100 4,800 70,900 7,090 78,000
BJLS 0,30 mm Lembar 77,600 4,800 82,400 8,240 90,600
4 Seng Alumanium Gelombang - - - - -
SWG 32" 0,25 mm 66,100 4,800 70,900 7,090 78,000
SWG 32" 0,25 mm Lembar 77,600 4,800 82,400 8,240 90,600
SWG 30" 0,30 mm Lembar - 4,800 4,800 480 5,300
SWG 28" 0,40 mm Lembar - 1,200 1,200 120 1,300
5 Seng Plastik (gelombang besar) Lembar 74,800 1,200 76,000 7,600 83,600
6 Seng Fiber - 1,200 1,200 120 1,300
Kwalitas Baik Lembar 97,800 2,100 99,900 9,990 109,900
Kwalitas Sedang Lembar 57,500 2,100 59,600 5,960 65,600
Beton BH - - - - -
Keramik BH - - - - -
Asbes BH 46,000 600 46,600 4,660 51,300
MULTI ROOF Tebal 2 mm Lembar - 2,100 2,100 210 2,300
Tebal 3 mm Lembar - 2,100 2,100 210 2,300
MULTI ROOF ( Giga Steel ) ( 70 cm x 80 cm ) Lembar 45,400 2,100 47,500 4,750 52,300
SAKURA ROOF Tebal 2 mm / 0,22 Lembar 43,100 2,100 45,200 4,520 49,700
Tebal 3 mm Lembar - 2,100 2,100 210 2,300
SURYA ROOF (Pasir) Tebal 2 mm / 0,30 Lembar 69,000 2,100 71,100 7,110 78,200
Lembar - 2,100 2,100 210 2,300
SUN ROOF Tebal 2 mm Lembar - 2,100 2,100 210 2,300
Tebal 3 mm Lembar - 2,100 2,100 210 2,300
GLOBAL Tebal 2 mm / 0,25 Lembar 40,300 2,100 42,400 4,240 46,600
Tebal 3 mm Lembar - 2,100 2,100 210 2,300
9 Nok Bubungan - 2,100 2,100 210 2,300
Nok Span Dek Giga Steel M 74,800 1,500 76,300 7,630 83,900
Nok Genteng Keramik BH - 2,100 2,100 210 2,300
Nok Genteng Metal (Global) BH 40,300 2,100 42,400 4,240 46,600
Nok Seng Ratu Bulat BH 46,000 2,100 48,100 4,810 52,900
List Plang Giga Steel (3 m x 20 cm ) Lembar 97,800 2,100 99,900 9,990 109,900
10 Boot (Scrup Baja Ringan dan Csrup tutup atap) - - - - -
11 Karpet Pelapis Genteng/Multi Roof (Aluminium M - 24,000 24,000 2,400 26,400
Foil) Roll 1,322,500 2,100 1,324,600 132,460 1,457,100

57

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
F. BAHAN LANTAI #REF! #REF! #REF! #REF!
1. Tegel PC #REF! #REF! #REF! #REF!
Abu-abu 20 x 20 Cm Bh - 2,400 2,400 240 2,600
Abu-abu 30 x 30 Cm Bh - 2,400 2,400 240 2,600
Warna 20 x 20 Cm Bh - 2,400 2,400 240 2,600
Badak 20 x 20 Cm Bh - 2,400 2,400 240 2,600
Badak 30 x 30 Cm Bh - 2,400 2,400 240 2,600
Wafel 20 x 20 Cm Bh - 2,400 2,400 240 2,600
Wafel 30 x 30 Cm Bh - 2,400 2,400 240 2,600
2. Plint Keramik (Kuku Tegel) - 2,400 2,400 240 2,600
10 cm Dos 224,300 4,800 229,100 22,910 252,000
10 cm Bh 1,700 30 1,730 173 1,900
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos 63,300 4,800 68,100 6,810 74,900
Warna 20 x 20 cm Dos 71,300 4,800 76,100 7,610 83,700
Putih 20 x 25 cm Dos 74,800 4,800 79,600 7,960 87,600
Warna 20 x 25 cm Dos 86,300 4,800 91,100 9,110 100,200
Putih 30 x 30 cm Dos 66,100 4,800 70,900 7,090 78,000
Warna 30 x 30 cm Dos 78,200 4,800 83,000 8,300 91,300
Putih 40 x 40 cm Dos 71,900 4,800 76,700 7,670 84,400
Warna 40 x 40 cm Dos 110,400 4,800 115,200 11,520 126,700
Putih 60 x 60 cm Dos 445,100 4,800 449,900 44,990 494,900
Warna 60 x 60 cm Dos 385,300 4,800 390,100 39,010 429,100
WHITE HORSE Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 40 x 40 cm Dos 71,900 4,800 76,700 7,670 84,400
Warna 10 x 20 cm Dos 72,500 4,800 77,300 7,730 85,000
Putih 20 x 20 cm Dos 72,500 4,800 77,300 7,730 85,000
Warna 20 x 20 cm Dos 72,500 4,800 77,300 7,730 85,000
Putih 20 x 25 cm Dos 72,500 4,800 77,300 7,730 85,000
Warna 20 x 25 cm Dos 74,800 4,800 79,600 7,960 87,600
Putih 30 x 30 cm Dos 64,400 4,800 69,200 6,920 76,100
Warna 30 x 30 cm Dos 62,100 4,800 66,900 6,690 73,600
Putih 40 x 40 cm Dos 70,200 4,800 75,000 7,500 82,500
Warna 40 x 40 cm Dos 79,400 4,800 84,200 8,420 92,600
Putih 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm Dos - - - - -
MASTERINA/ PELICAN Putih 10 x 20 cm Dos 62,100 2,400 64,500 6,450 71,000
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 20 cm Dos 74,800 4,800 79,600 7,960 87,600
Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 25 cm Dos 69,000 4,800 73,800 7,380 81,200
Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600
Warna 30 x 30 cm Dos - 2,400 2,400 240 2,600
Putih 40 x 40 cm Dos - 2,400 2,400 240 2,600
Warna 40 x 40 cm Dos 90,900 4,800 95,700 9,570 105,300
Putih 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm Dos - - - - -

58

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 20 cm Dos 62,100 4,800 66,900 6,690 73,600
Warna 20 x 20 cm Dos 63,300 4,800 68,100 6,810 74,900
Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300
Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300
Putih 40 x 40 cm Dos - 4,800 4,800 480 5,300
Warna 40 x 40 cm Dos - 4,800 4,800 480 5,300
Putih 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm Dos - - - - -
ESSENZA Putih 10 x 20 cm Dos - 2,400 2,400 240 2,600
Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 20 cm Dos - 2,400 2,400 240 2,600
Warna 20 x 20 cm Dos 79,900 4,800 84,700 8,470 93,200
Putih 20 x 25 cm Dos - 2,400 2,400 240 2,600
Warna 20 x 25 cm Dos 79,400 4,800 84,200 8,420 92,600
Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600
Warna 30 x 30 cm Dos 79,900 2,400 82,300 8,230 90,500
Putih 40 x 40 cm Dos - 2,400 2,400 240 2,600
Warna 40 x 40 cm Dos 89,700 4,800 94,500 9,450 104,000
Putih 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm Dos - - - - -
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos 82,800 4,800 87,600 8,760 96,400
Warna 20 x 20 cm Dos 86,300 4,800 91,100 9,110 100,200
Putih 20 x 25 cm Dos 86,300 4,800 91,100 9,110 100,200
Warna 20 x 25 cm Dos 86,300 4,800 91,100 9,110 100,200
Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna 30 x 30 cm Dos 78,200 4,800 83,000 8,300 91,300
Putih 40 x 40 cm Dos 70,200 4,800 75,000 7,500 82,500
Warna 40 x 40 cm Dos 82,800 4,800 87,600 8,760 96,400
Putih 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm Dos - 4,800 4,800 480 5,300
MILAN Putih 10 x 20 cm Dos - 2,400 2,400 240 2,600
Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300
Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna Tua 40x40 cm Dos 89,700 4,800 94,500 9,450 104,000
Putih 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm Dos - - - - -
SUPER MILAN Putih 10 x 20 cm Dos - 2,400 2,400 240 2,600
Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 20 cm Dos - 2,400 2,400 240 2,600
Warna 20 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 25 cm Dos - 2,400 2,400 240 2,600
Warna 20 x 25 cm Dos - 2,400 2,400 240 2,600
Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600
Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300

59

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Warna Tua 40x40 cm Dos 92,000 4,800 96,800 9,680 106,500
Putih 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm Dos - - - - -
- - - - -
HERKULES Putih 10 x 20 cm Dos - 2,400 2,400 240 2,600
Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 20 cm Dos - 2,400 2,400 240 2,600
Warna 20 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 25 cm Dos - 2,400 2,400 240 2,600
Warna 20 x 25 cm Dos - 2,400 2,400 240 2,600
Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600
Warna 30 x 30 cm Dos - 2,400 2,400 240 2,600
Putih 40 x 40 cm Dos 74,800 4,800 79,600 7,960 87,600
Warna 40 x 40 cm Dos 80,500 4,800 85,300 8,530 93,800
Putih 60 x 60 cm Dos - 4,800 4,800 480 5,300
Warna 60 x 60 cm Dos - - - - -
Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 20 cm Dos - 2,400 2,400 240 2,600
Warna 20 x 20 cm Dos - 2,400 2,400 240 2,600
Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300
Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600
Warna 30 x 30 cm Dos - 2,400 2,400 240 2,600
Putih 40 x 40 cm Dos - 4,800 4,800 480 5,300
Warna 40 x 40 cm Dos 69,000 4,800 73,800 7,380 81,200
Putih 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm Dos - - - - -
Warna 60 x 60 cm 414,000 4,800 418,800 41,880 460,700
Putih 100 x 100 cm - - - - -
Warna 1000 x 100 cm - - - - -
4 Tegel Porselin - 2,400 2,400 240 2,600
10 x 20 cm Dos - 4,800 4,800 480 5,300
10 x 10 cm Dos 258,800 2,400 261,200 26,120 287,300
5 Marmer - - - - -
Pabrikan M2 - - - - -
Alami M2 - - - - -
- - - - -
- - - - -
G. BAHAN KACA - - - - -
2 mm Uk. 122 x 75 (127x75) Lembar 184,000 12,900 196,900 19,690 216,600
3 mm Uk. 122 x 152 Lembar 287,500 24,000 311,500 31,150 342,700
5 mm Uk. 122 x 152 Lembar 667,000 24,000 691,000 69,100 760,100
8 mm Uk. 100 x 200 Lembar 2,012,500 26,400 2,038,900 203,890 2,242,800
8 mm Uk. 130 x 240 Lembar 2,875,000 26,400 2,901,400 290,140 3,191,500
12 mm Uk. 200 x 300 Lembar 3,737,500 27,600 3,765,100 376,510 4,141,600
12 mm Uk. 200 x 310 Lembar 4,025,000 27,600 4,052,600 405,260 4,457,900
5 mm Uk.120 x 150 Lembar - 24,000 24,000 2,400 26,400
5 mm Uk. 122 x 152 Lembar 207,000 27,000 234,000 23,400 257,400
8 mm Uk. 122 x 152 Lembar 253,000 30,000 283,000 28,300 311,300
10 mm Uk. 122 x 152 Lembar - - - - -
3 mm Uk. 122 x 152 Lembar 258,800 24,000 282,800 28,280 311,100
3 mm Uk. 122 x 150 Lembar 345,000 24,000 369,000 36,900 405,900
5 mm Uk. 200 x 100 Lembar 862,500 27,000 889,500 88,950 978,500

60

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
BAHAN FINISHING / CAT ,FURNITURE #REF! -
H.
,INTERIOR & EKSTERIOR #REF! -
2 Cat Kayu / Besi - - - - -
Glotex Kg 59,200 750 59,950 5,995 65,900
Avian Kg 61,300 750 62,050 6,205 68,300
Palatone Kg 112,700 750 113,450 11,345 124,800
Dulux (Interior) Kg 195,500 750 196,250 19,625 215,900
Dulux (Interior) 5 Kg 164,500 750 165,250 16,525 181,800
Dulux (Eksterior) 316,300 750 317,050 31,705 348,800
Dulux (Eksterior) 5 Kg 319,700 750 320,450 32,045 352,500
Mowilex Kg 235,800 750 236,550 23,655 260,200
Altex 5 Kg - 3,750 3,750 375 4,100
3 Cat Meni Kayu - - - - -
Altex 1 Kg 37,400 750 38,150 3,815 42,000
5 Kg 155,300 3,750 159,050 15,905 175,000
4 Politur Tan Ltr 59,800 750 60,550 6,055 66,600
Kepala Indian Ltr 65,600 750 66,350 6,635 73,000
Avian Kg 61,000 750 61,750 6,175 67,900
5 Teak Oil Ltr - 750 750 75 800
6 Stone Care / Pelapis Batu Alam Arca Ltr 63,300 750 64,050 6,405 70,500
7 Dumpul Kayu Altex Kg 37,400 750 38,150 3,815 42,000
Impra Kg 42,300 750 43,050 4,305 47,400
8 Wood Stain Infra Ltr 71,900 750 72,650 7,265 79,900
9 Melamik Infra Ltr 69,000 750 69,750 6,975 76,700
Sanding Sealer Infra 1 Ltr 69,000 750 69,750 6,975 76,700
5 Ltr 296,700 3,750 300,450 30,045 330,500
10 Minyak Cat - - - - -
Thinner A 0,5 ltr 21,000 375 21,375 2,138 23,500
Thinner A 1 ltr 32,800 750 33,550 3,355 36,900
Afduner 0,5 ltr 14,700 375 15,075 1,508 16,600
1 ltr - 750 750 75 800
11 Cat Tembok - - - - -
Matex 5 Kg 102,100 3,750 105,850 10,585 116,400
25 Kg 400,200 18,750 418,950 41,895 460,800
Aviatex 5 Kg 114,000 3,750 117,750 11,775 129,500
Aries 5 Kg 69,000 3,750 72,750 7,275 80,000
20 Kg 172,500 15,000 187,500 18,750 206,300
Metrolite 5 Kg 111,300 3,750 115,050 11,505 126,600
25 Kg 549,700 18,750 568,450 56,845 625,300
Dulux / ICI 2 1/2 Kg 184,000 1,875 185,875 18,588 204,500
Kimex 5 Kg 109,300 3,750 113,050 11,305 124,400
Catylac 5 Kg 134,600 3,750 138,350 13,835 152,200
Alkaly (LUAR) 2 1/2 Ltr 1,188,500 1,875 1,190,375 119,038 1,309,400
2,5 Ltr 171,400 1,875 173,275 17,328 190,600
20 Ltr 1,132,800 15,000 1,147,800 114,780 1,262,600
12 Cat Tembok Anti Lumut No Drop 1 Kg 71,900 750 72,650 7,265 79,900
13 Cat Jotun - - - - -
Eksterior (Warna Standard) Jotatough 2,5 Ltr 197,800 1,875 199,675 19,968 219,600
10 Ltr 921,200 7,500 928,700 92,870 1,021,600
Jotun Gardex 1 Ltr 70,200 750 70,950 7,095 78,000
Jotashield 2,5 Ltr 327,800 1,875 329,675 32,968 362,600
20 Ltr 2,453,000 15,000 2,468,000 246,800 2,714,800
Interior (Warna Standard) Jotaplast 3,5 Ltr 132,300 1,875 134,175 13,418 147,600
18 Ltr 588,800 7,500 596,300 59,630 655,900
Strax Matt 2,5 Ltr - 1,875 1,875 188 2,100
Majestic 1 Ltr - 750 750 75 800
2,5 Ltr 296,700 1,875 298,575 29,858 328,400
20 Ltr 2,047,000 15,000 2,062,000 206,200 2,268,200

61

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
25 Kg 216,200 18,750 234,950 23,495 258,400
BELMAS 5 Kg 115,000 3,750 118,750 11,875 130,600
16 Lem Seng Rol 9,200 750 9,950 995 10,900
Meter 40,300 750 41,050 4,105 45,200
17 Kuas Cat (lengkap ukuran) - 2,100 2,100 210 2,300
1 Inc Bh 28,800 375 29,175 2,918 32,100
2 Inc Bh 9,000 375 9,375 938 10,300
2,5 Inc Bh 57,500 375 57,875 5,788 63,700
3 Inc Bh 69,000 375 69,375 6,938 76,300
4 Inc Bh 46,000 375 46,375 4,638 51,000
5 Inc Bh 26,200 375 26,575 2,658 29,200
Kuas Lukis Bh 9,000 375 9,375 938 10,300
Kuas Rol Ukuran Besar Bh 35,500 750 36,250 3,625 39,900
Ukuran Kecil Bh 23,000 750 23,750 2,375 26,100
No. 0 Lbr 9,800 188 9,988 999 11,000
No. 1 Lbr 9,800 188 9,988 999 11,000
No. 2 Lbr 9,800 188 9,988 999 11,000
No. 3 Lbr 9,800 188 9,988 999 11,000
No. 100 Lbr 8,100 188 8,288 829 9,100
I. BAHAN SANITER - - - - -
1 Kloset - - - - -
Duduk - - - - -
Putih Kualitas Sedang I Bh - 21,450 21,450 2,145 23,600
Jongkok - - - - -
VITO Bh 287,500 21,450 308,950 30,895 339,800
Putih Kualitas Sedang II INA Bh - 21,450 21,450 2,145 23,600
917,700 26,400 944,100 94,410 1,038,500
Putih Kualitas Sedang II Bh - 26,400 26,400 2,640 29,000
Hammer Bh 3,162,500 45,000 3,207,500 320,750 3,528,300
Diva (170 x 73)cm Bh - 26,400 26,400 2,640 29,000

62

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Diva - 26,400 26,400 2,640 29,000
5 Kran Air - - - - -
Kran Bathtub Bh 400,200 375 400,575 40,058 440,600
6 Stop Kran 1/2" Bh 77,600 375 77,975 7,798 85,800
7 Hand Shower - - - - -
Ukuran Kecil / WC Kualitas Baik I Bh 222,600 2,250 224,850 22,485 247,300
Kualitas Baik II Bh 139,700 2,250 141,950 14,195 156,100
Kualitas Sedang Bh 75,000 2,250 77,250 7,725 85,000
1 Bak Bh 434,700 48,000 482,700 48,270 531,000
2 Bak Bh 1,543,900 48,000 1,591,900 159,190 1,751,100
11 Slang Air - - - - -
Biasa Ukuran 2 " Meter 40,300 1,200 41,500 4,150 45,700
Serat Ukuran 2 " Meter 74,800 1,200 76,000 7,600 83,600
Ulir Ukuran 2 " Meter - 2,100 2,100 210 2,300
Spiral Ukuran 2 " Meter 56,100 1,200 57,300 5,730 63,000
Spiral Ukuran 3 " Meter - 1,800 1,800 180 2,000

63

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
J. MINYAK / ASPAL / PELUMAS #REF! #REF! #REF! #REF!
1. Aspal Ex. Pertamina Kg 12,700 2,100 14,800 1,480 16,300
Esso Kg - 2,100 2,100 210 2,300
2. Solar Industri Lt 14,000 1,500 15,500 1,550 17,100
Subsidi Lt 7,900 1,500 9,400 940 10,300
3. Bensin Premium Industri Lt 10,900 1,500 12,400 1,240 13,600
Subsidi Lt 8,400 1,500 9,900 990 10,900
4. Minyak Tanah Industri Lt 14,400 1,500 15,900 1,590 17,500
Subsidi Lt 2,900 1,500 4,400 440 4,800
5. Pelumas / Olie Kendaraan Top One SAE 30 - 40 Lt - 2,100 2,100 210 2,300
Mesran 40 SE/CC Lt 34,500 15,000 49,500 4,950 54,500
Mesran 40/30 20 x 1 L 690,000 15,000 705,000 70,500 775,500
Mesran 40/30 6x4L 759,000 18,750 777,750 77,775 855,500
Mesran Super 20W/50 24 x 0,8 L - 15,000 15,000 1,500 16,500
Mesran Super 20W/50 20 x 1 L - 15,000 15,000 1,500 16,500
2 T Enviro 24 x 0,8 L - 15,000 15,000 1,500 16,500
Meditran S 40 / S 30 20 x 1 L 807,300 15,000 822,300 82,230 904,500
Meditran S 40 / S 30 4x5L 736,000 15,000 751,000 75,100 826,100
Meditran S 40 / S 30 2 x 10 L 736,000 15,000 751,000 75,100 826,100
Meditran SC-15W/40 4x5L 798,100 15,000 813,100 81,310 894,400
Meditran SX-15W/40 20 x 1 L 1,115,500 15,000 1,130,500 113,050 1,243,600
Prima XP 20/50 20 x 1 L 966,000 15,000 981,000 98,100 1,079,100
Prima XP 20/50 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
Fastron 0 W/50 12 x 1 L 2,428,800 7,500 2,436,300 243,630 2,679,900
Enduro 4T 20W/50 20 x 1 L 920,000 15,000 935,000 93,500 1,028,500
Enduro 4T 20W/50 24 x 0,80 L 993,600 18,750 1,012,350 101,235 1,113,600
Enduro Matic 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
Pertamina ATF 20 x 1 L 1,150,000 15,000 1,165,000 116,500 1,281,500

64

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Mesran 40 209 L 6,753,800 75,000 6,828,800 682,880 7,511,700
Mesran 30 209 L 6,753,800 75,000 6,828,800 682,880 7,511,700
Mesran Super 20 w / 50 209 L 6,874,000 75,000 6,949,000 694,900 7,643,900
Mesran B-40 209 L 6,922,100 75,000 6,997,100 699,710 7,696,800
Meditran 30 209 L 6,014,800 75,000 6,089,800 608,980 6,698,800
Meditran S 40 209 L 6,649,300 75,000 6,724,300 672,430 7,396,700
Meditran S 30 209 L 6,649,300 75,000 6,724,300 672,430 7,396,700
Meditran S 50 209 L 7,045,900 75,000 7,120,900 712,090 7,833,000
Meditran S 10 W 209 L 6,622,800 75,000 6,697,800 669,780 7,367,600
Meditran SC 15W/40 209 L 7,098,700 75,000 7,173,700 717,370 7,891,100
Meditran SC 15W/40 CH 4 209 L 7,772,900 75,000 7,847,900 784,790 8,632,700
Meditran SC 15W/40 CI 4 200 L 7,098,700 75,000 7,173,700 717,370 7,891,100
Medripal 411 209 L 7,045,900 75,000 7,120,900 712,090 7,833,000
Medripal 412 209 L 7,178,100 75,000 7,253,100 725,310 7,978,400
Medripal 440 209 L 9,227,000 75,000 9,302,000 930,200 10,232,200
Medripal 420 209 L 7,495,300 75,000 7,570,300 757,030 8,327,300
Turalik 45 / 48 209 L 6,147,000 75,000 6,222,000 622,200 6,844,200
Turalik 52 / 69 209 L 6,213,000 75,000 6,288,000 628,800 6,916,800
Rored HDA 90 209 L 9,200,600 75,000 9,275,600 927,560 10,203,200
Rored HDA 140 209 L 10,231,600 75,000 10,306,600 1,030,660 11,337,300
Rored EPA 90 209 L 9,068,400 75,000 9,143,400 914,340 10,057,700
Rored EPA 140 209 L 8,116,600 75,000 8,191,600 819,160 9,010,800
Rored HAD 85 w / 90 209 L 9,174,200 75,000 9,249,200 924,920 10,174,100
Rored HAD 85 w / 140 209 L 9,491,400 75,000 9,566,400 956,640 10,523,000
Salyx 420 209 L 8,817,200 75,000 8,892,200 889,220 9,781,400
Salyx 320 209 L 8,552,900 75,000 8,627,900 862,790 9,490,700
Salyx 430 209 L 9,517,900 75,000 9,592,900 959,290 10,552,200
Salyx 440 209 L 10,125,900 75,000 10,200,900 1,020,090 11,221,000
Translik HD 30 209 L 8,817,200 75,000 8,892,200 889,220 9,781,400
Translik HD 50 209 L 9,570,700 75,000 9,645,700 964,570 10,610,300
Meditran SMX 15 w / 40 209 L 8,077,000 75,000 8,152,000 815,200 8,967,200
Pertamina ATF 200 L 9,196,600 75,000 9,271,600 927,160 10,198,800
Meditran SX 15 w / 40 CH 4 1000 L - 210,000 210,000 21,000 231,000
Meditran SMX 15 w / 40 1000 L - 210,000 210,000 21,000 231,000
Meditran SC 15 w / 40 1000 L - 210,000 210,000 21,000 231,000
Meditran S 30 1000 L - 210,000 210,000 21,000 231,000
Meditran S 40 1000 L - 210,000 210,000 21,000 231,000
Meditran S 50 1000 L - 210,000 210,000 21,000 231,000
RORED HDA 90 1000 L - 210,000 210,000 21,000 231,000
RORED HDA 140 1000 L - 210,000 210,000 21,000 231,000
RORED HDA 85/90 1000 L - 210,000 210,000 21,000 231,000
RORED HDA 85/140 1000 L - 210,000 210,000 21,000 231,000
RORED EPA 90/140 1000 L - 210,000 210,000 21,000 231,000
Pertamina ATF 1000 L - 210,000 210,000 21,000 231,000
Translik HD 30/50 1000 L - 210,000 210,000 21,000 231,000
Turalik 52 / 69 1000 L - 210,000 210,000 21,000 231,000

65

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
6 Gemuk (Grase) #REF! 18,750 #REF! #REF! #REF!
Pertamina SGX 16 Kg - 15,000 15,000 1,500 16,500
7. Gas Elpiji - - - - -
Tabung Baru 12 Kg - 7,500 7,500 750 8,300
Isi Ulang 12 Kg - 7,500 7,500 750 8,300
Elpiji Isi 12 Kg 12 Kg 255,300 7,500 262,800 26,280 289,100
Elpiji Isi 50 Kg 50 Kg 1,637,600 37,500 1,675,100 167,510 1,842,600
K. BAHAN PINTU, KUNCI & PENGGANTUNG - - - - -
2
3 Rolling Door M 977,500 60,000 1,037,500 103,750 1,141,300
4 Pintu Alumunium + Kaca Lbr 977,500 60,000 1,037,500 103,750 1,141,300
5 Panel Alumunium Composit + Rangka + Ongkos M - 36,000 36,000 3,600 39,600
Psg
Deluxe M2 402,500 60,000 462,500 46,250 508,800
8 Karpet Nobel Jawa M - 12,000 12,000 1,200 13,200
9 Wallpaper Import (rol) M - 12,000 12,000 1,200 13,200
Lokal (rol) M - 12,000 12,000 1,200 13,200
uk (210cm x 80 cm) Lbr 2,875,000 60,000 2,935,000 293,500 3,228,500
Karet Kaca Alumunium Roll 115,000 2,250 117,250 11,725 129,000
Karet Omega jendela Roll 80,500 2,250 82,750 8,275 91,000
11 Acesoris - 12,000 12,000 1,200 13,200
12 - Pas Fitting - 12,000 12,000 1,200 13,200
13 Handel Type C Set 126,500 6,000 132,500 13,250 145,800
Type H Set 287,500 6,000 293,500 29,350 322,900
Jendela Alumunium cesment M - 12,000 12,000 1,200 13,200
- - - - -
Baik bh 862,500 7,500 870,000 87,000 957,000
16 Pintu Besi + Engsel Besi M2 - 7,500 7,500 750 8,300
Pintu Besi + Rool M2 2,415,000 7,500 2,422,500 242,250 2,664,800
Pagar Besi M2 2,242,500 7,500 2,250,000 225,000 2,475,000
Relling Pagar Besi M - 7,500 7,500 750 8,300
2
Rangka Besi Holo M - 7,500 7,500 750 8,300
Besi Siku + Ram M2 - 7,500 7,500 750 8,300
17 Relling Pagar Besi Stainlees biasa M - 7,500 7,500 750 8,300
Motif M - 7,500 7,500 750 8,300
Pagar Besi Stainlees biasa M2 - 7,500 7,500 750 8,300
Motif M2 - 7,500 7,500 750 8,300
2
Pintu Besi Stainlees M - 7,500 7,500 750 8,300
2
Pintu Baja Lipat M - 7,500 7,500 750 8,300
Door closer bh 166,800 7,500 174,300 17,430 191,700
Engsel Casement bh - - - - -
Pekerjaan Las Besi Kawat Stainlees bh - - - - -
Kawat Biasa btg/kg - - - - -

66

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Kualitas Sedang I Set 97,800 2,100 99,900 9,990 109,900
Kualitas Sedang II Set 146,600 2,100 148,700 14,870 163,600
Kualitas Sedang III Set 159,900 2,100 162,000 16,200 178,200
Kualitas Baik I Set 169,900 2,100 172,000 17,200 189,200
Kualitas Baik II Set 362,300 2,100 364,400 36,440 400,800
Kualitas Baik III Set 543,100 2,100 545,200 54,520 599,700
Kualitas Baik I Set 1,536,400 2,100 1,538,500 153,850 1,692,400
Kualitas Baik II Set 1,077,300 2,100 1,079,400 107,940 1,187,300
Kait Angin - 375 375 38 400
stainless Bh 108,100 375 108,475 10,848 119,300
Kuningan Bh 32,200 375 32,575 3,258 35,800
Biasa Bh 28,800 375 29,175 2,918 32,100
21 Grendel - 375 375 38 400
Besar stainless 101,200 375 101,575 10,158 111,700
Kuningan Bh 46,000 375 46,375 4,638 51,000
Biasa Bh 14,400 375 14,775 1,478 16,300
Kuningan Bh 28,800 375 29,175 2,918 32,100
Biasa Bh 19,000 375 19,375 1,938 21,300
stainless Bh 95,500 375 95,875 9,588 105,500
Kuningan Bh 40,300 375 40,675 4,068 44,700
Biasa Bh 28,800 375 29,175 2,918 32,100
Kuningan Bh 64,400 375 64,775 6,478 71,300
Biasa Bh 40,300 375 40,675 4,068 44,700
Kuningan Bh 36,200 375 36,575 3,658 40,200
Biasa Bh 14,400 375 14,775 1,478 16,300
Sedang Bh 38,900 375 39,275 3,928 43,200
M. BAHAN PIPA - - - - -
1 PIPA GIP - - - - -
GIP Medium B - - - - -
Dia. 1/2 inc Staf 149,500 4,200 153,700 15,370 169,100
Dia. 3/4 inc Staf 201,300 6,600 207,900 20,790 228,700
Dia. 1 inc Staf 258,800 7,800 266,600 26,660 293,300
Dia. 1 1/4 inc Staf 316,300 8,700 325,000 32,500 357,500
Dia. 1 1/2 inc Staf 373,800 9,600 383,400 38,340 421,700
Dia. 2 inc Staf 437,000 15,900 452,900 45,290 498,200
Dia. 2 1/2 inc Staf 667,000 17,100 684,100 68,410 752,500
Dia. 3 inc Staf 661,300 20,400 681,700 68,170 749,900

67

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
GIP Medium A #REF! -
Dia. 1/2 inc Staf 201,300 3,000 204,300 20,430 224,700
Dia. 3/4 inc Staf 258,800 4,800 263,600 26,360 290,000
Dia. 1 inc Staf 402,500 5,700 408,200 40,820 449,000
Dia. 1 1/4 inc Staf 488,800 6,300 495,100 49,510 544,600
Dia. 1 1/2 inc Staf 575,000 6,900 581,900 58,190 640,100
Dia. 2 inc Staf 776,300 11,700 788,000 78,800 866,800
Dia. 2 1/2 inc Staf 1,006,300 12,600 1,018,900 101,890 1,120,800
Dia. 3 inc Staf 1,265,000 15,000 1,280,000 128,000 1,408,000
Stainless - - - - -
Dia. 1/2 inc Staf 80,500 3,000 83,500 8,350 91,900
Dia. 3/4 inc Staf 120,800 4,800 125,600 12,560 138,200
Dia. 1 inc Staf 166,800 5,700 172,500 17,250 189,800
Dia. 1 1/4 inc Staf 207,000 6,300 213,300 21,330 234,600
Dia. 1 1/2 inc Staf 253,000 6,900 259,900 25,990 285,900
Dia. 2 inc Staf 333,500 11,700 345,200 34,520 379,700
2. PIPA PVC - - - - -
WAFIN Dia. 10 inc - 4 m Staf - 24,000 24,000 2,400 26,400
1 SEKOP - - - - -
Kualitas Baik BH 101,200 3,000 104,200 10,420 114,600
WIPRO BH 76,800 3,000 79,800 7,980 87,800
Kualitas sedang 74,800 3,000 77,800 7,780 85,600
CARMEN / ARCO BH 64,200 3,000 67,200 6,720 73,900
Tanpa gagang BH 51,500 3,000 54,500 5,450 60,000
3 PAHAT - - - - -
Kualitas Baik Wipro I" BH 80,500 1,500 82,000 8,200 90,200
Kualitas Biasa Freder I" BH 42,600 1,500 44,100 4,410 48,500
4 LINGGIS BH 86,300 3,000 89,300 8,930 98,200

68

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
5 TROFOL #REF! - #REF! #REF! #REF!
Kualitas Baik Jason 8" BH 31,600 1,500 33,100 3,310 36,400
Kualitas Biasa fortune 8" BH 19,900 1,500 21,400 2,140 23,500
6 WATERPASS 287,500 2,100 289,600 28,960 318,600
Kualitas Baik I (duduk) BH 330,100 2,100 332,200 33,220 365,400
Kualitas Sedang I BH 215,600 2,100 217,700 21,770 239,500
WIPRO ( Panjang 48 Ungu ) BH 239,200 2,100 241,300 24,130 265,400
Kualitas Sedang II (slang) M 172,500 2,100 174,600 17,460 192,100
Neptang Oris 6" BH 28,800 3,000 31,800 3,180 35,000
8 HAMMER - - - - -
1 Kg BH 258,800 1,500 260,300 26,030 286,300
3 Kg BH 194,400 2,100 196,500 19,650 216,200
5 Kg BH 232,900 3,000 235,900 23,590 259,500
10 Kg BH 368,600 3,000 371,600 37,160 408,800
9 PAKUWEL BH 78,200 3,000 81,200 8,120 89,300
1 NEPTANG - - - - -
Kualitas Baik BH 103,500 750 104,250 10,425 114,700
2 OBENG - - - - -
Kualitas Baik BH 36,800 750 37,550 3,755 41,300
4 KAPAK - - - - -
Kualitas Baik BH 124,200 3,000 127,200 12,720 139,900
5 SKAP MANUAL BH - 3,000 3,000 300 3,300
6 BOR MANUAL BH 69,000 3,000 72,000 7,200 79,200
7 BOR LISTRIK 561,900 7,500 569,400 56,940 626,300
BOSCH GSB 13 mm UNIT 1,000,300 7,500 1,007,800 100,780 1,108,600
BOSCH GBM 360 UNIT 653,800 7,500 661,300 66,130 727,400
RYOBY UNIT - - - - -
WIPRO W 6134, 13 mm UNIT 672,800 7,500 680,300 68,030 748,300
WIPRO W 6102, 10 mm UNIT 517,500 7,500 525,000 52,500 577,500
WIPRO W 6131, 13 mm UNIT 706,700 7,500 714,200 71,420 785,600
WIPRO W 6160 UNIT 884,900 7,500 892,400 89,240 981,600
WIPRO W 6101 UNIT - 7,500 7,500 750 8,300
MAKITA 1620 / 1630 UNIT 977,500 7,500 985,000 98,500 1,083,500
6101 B UNIT - 7,500 7,500 750 8,300
PROHEZ 3070-004 UNIT - 7,500 7,500 750 8,300
8 GERGAJI LISTRIK 1,380,000 7,500 1,387,500 138,750 1,526,300
WIPRO W 9180 UNIT 931,500 7,500 939,000 93,900 1,032,900
MAKITA 5600 NB UNIT 2,932,500 7,500 2,940,000 294,000 3,234,000
PROHEX 3120.001 UNIT - 7,500 7,500 750 8,300

69

LOKASI : PULAU HIRI

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
9 ROTTER LISTRIK #REF! - #REF! #REF! #REF!
MAKTEC MT 360 UNIT 2,067,700 7,500 2,075,200 207,520 2,282,700
WIPRO W 1090, 6 mm UNIT 503,700 7,500 511,200 51,120 562,300
WIPRO ROTER BESAR W 1062, 6 mm UNIT - 7,500 7,500 750 8,300
WIPRO W 1121 UNIT - 7,500 7,500 750 8,300
WIPRO W 1123 UNIT 1,251,200 7,500 1,258,700 125,870 1,384,600
PROHEX 3100 - 002 UNIT - 7,500 7,500 750 8,300
MAKITA N 3709 UNIT 1,035,000 7,500 1,042,500 104,250 1,146,800
10 SKAP LISTRIK - 7,500 7,500 750 8,300
MAKITA N 1900 B/ Kp 800 UNIT 2,355,200 7,500 2,362,700 236,270 2,599,000
PROHEX 30.90 - 001 UNIT - 7,500 7,500 750 8,300
11 GURINDA - - - - -
BOSC GWS 6-100 UNIT - 7,500 7,500 750 8,300
WIPRO W 3435 UNIT 517,500 7,500 525,000 52,500 577,500
MAKITA N 9500 N UNIT 1,539,400 7,500 1,546,900 154,690 1,701,600
PROHEX UNIT - 7,500 7,500 750 8,300
13 GURINDA LISTRIK (DUDUK) - - - - -
WIPRO S' UNIT 722,200 7,500 729,700 72,970 802,700
WIPRO W 150 UNIT 952,200 7,500 959,700 95,970 1,055,700
WIPRO W 4935 UNIT 671,000 7,500 678,500 67,850 746,400
RYOBY BO 4540 UNIT - 7,500 7,500 750 8,300
PROHEX 3130 - 001 UNIT - 7,500 7,500 750 8,300
15 SIKU BH 38,900 900 39,800 3,980 43,800
16 METERAN - - - - -
3 Meter wipro BH 40,300 900 41,200 4,120 45,300
5 Meter wipro BH 51,800 900 52,700 5,270 58,000
7.5 Meter wipro BH 71,900 900 72,800 7,280 80,100
Kualitas Baik BH 90,600 3,000 93,600 9,360 103,000
Kualitas Baik BH 327,800 3,000 330,800 33,080 363,900
21 MATA GERGAJI BESI TIPE A BH 17,800 900 18,700 1,870 20,600
Kualitas Baik BH 69,000 2,100 71,100 7,110 78,200
WALIKOTA TERNATE

70
LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
MEREK,MODEL/ SATUAN PASARAN PIHAK III
NO JENIS BAHAN / MATERIAL LOKASI KEUNTUNGAN KEUNTUNGAN
UKURAN TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
A BAHAN SEMEN
1 SEMEN PC
Tonasa 50 kg 90,900 32,000 122,900 12,290 135,200
Bosowa 50 kg 88,000 32,000 120,000 12,000 132,000
B
1 BATU BATA - - - - -
Tanah Liat Bh - 800 800 80 900
Semen Press Uk. 12 x 25 x 8 cm Bh 1,700 1,200 2,900 290 3,200
2 BATU ALAM Uk. 30 x 15 316,300 32,000 348,300 34,830 383,100
Palimanan 15 X 30 Peti - 32,000 32,000 3,200 35,200
3 BATU TEMPEL Peti 287,500 2,800 290,300 29,030 319,300
4 PAVING STONE - 1,200 1,200 120 1,300
Segi Empat 20 x 20 Bh 3,100 1,200 4,300 430 4,700
10 x 20 Bh 3,000 1,200 4,200 420 4,600
10 x 20 (Manual) - -
10 x 20 (Press) - -
Segi Tiga Bh 2,900 1,200 4,100 410 4,500
Segi Enam Bh 3,100 1,200 4,300 430 4,700
5 KANSTEIN Bh/50 cm 28,800 32,000 60,800 6,080 66,900
8 BATU ANGIN - - -
Segi Empat - -
20 x70 Bh - -
20 x 50 Bh - -
20 x40 Bh - -
25 x 40 Bh - -
30 x 30 Bh - -
20 x 30 Bh - -
15 x 30 Bh - -
12 x 30 Bh - -
20 x 20 Bh - -
9 GLASS BLOCK Bh 40,300 2,800 43,100 4,310 47,400
10 GEOTEXTILE M - - -
12 POT BUNGA - - - - -
Dia (5,0 mm x 12 m) Staf 31,100 1,600 32,700 3,270 36,000
Dia (6,7 mm x 12 m) Staf 48,300 3,200 51,500 5,150 56,700
Dia (8,5 mm x 12 m) Staf 97,800 4,800 102,600 10,260 112,900
Dia (10,5 mm x 12 m) Staf 102,400 6,800 109,200 10,920 120,100
Dia (12,3 mm x 12 m) Staf 161,000 9,200 170,200 17,020 187,200
Dia (14,0 mm x 12 m) Staf 178,300 12,400 190,700 19,070 209,800
Dia (17,0 mm x 12 m) Staf - 14,800 14,800 1,480 16,300
Dia (18,2 mm x 12 m) Staf - 17,200 17,200 1,720 18,900
Dia (19,5 mm x 12 m) Staf 345,000 20,000 365,000 36,500 401,500
Dia (21,2 mm x 12 m) Staf - 22,800 22,800 2,280 25,100
Dia (24,2 mm x 12 m) Staf - 28,000 28,000 2,800 30,800
Dia (25,5 mm x 12 m) Staf - 29,600 29,600 2,960 32,600
Dia (25,5 mm x 12 m) Staf - - - - -
Dia (29,5 mm x 12 m) Staf - 30,000 30,000 3,000 33,000

71

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Dia (5,0 mm x 10 m) Staf 23,000 1,600 24,600 2,460 27,100
Dia (6,7 mm x 10,3 m) Staf 37,400 3,200 40,600 4,060 44,700
Dia (8,5 mm x 10,3 m) Staf 52,900 4,800 57,700 5,770 63,500
Dia (10,5 mm x 10,3 m) Staf 81,700 6,800 88,500 8,850 97,400
Dia (12,3 mm x 10,5 m) Staf 112,700 9,200 121,900 12,190 134,100
Dia (14,0 mm x 10,5 m) Staf 155,300 12,400 167,700 16,770 184,500
Dia (17,0 mm x 10,5 m) Staf - 14,800 14,800 1,480 16,300
Dia (17,5 mm x 11 m) Staf - 17,200 17,200 1,720 18,900
Dia (19,5 mm x 11 m) Staf - 20,000 20,000 2,000 22,000
Dia (21,5 mm x 11 m) Staf - 22,800 22,800 2,280 25,100
Dia (24,5 mm x 11 m) Staf - 28,000 28,000 2,800 30,800
Dia (25,5 mm x 11 m) Staf - 30,000 30,000 3,000 33,000
Dia (29,5 mm x 11 m) Staf - 30,000 30,000 3,000 33,000
Ulir - - - - -
Dia. 4 mm A Staf 11,500 1,200 12,700 1,270 14,000
Dia. 6 mm SNI Staf 34,500 1,600 36,100 3,610 39,700
Dia. 8 mm SNI Staf 56,400 3,200 59,600 5,960 65,600
Dia. 10 mm SNI Staf 95,500 4,800 100,300 10,030 110,300
Dia. 12 mm SNI Staf 124,200 6,800 131,000 13,100 144,100
Dia. 13 mm Staf 178,300 9,200 187,500 18,750 206,300
Dia. 16 mm Staf 264,500 12,400 276,900 27,690 304,600
Dia. 18 mm Staf 327,800 14,800 342,600 34,260 376,900
Dia. 19 mm Staf 356,500 17,200 373,700 37,370 411,100
Dia. 20 mm Staf - 20,000 20,000 2,000 22,000
Dia. 22 mm Staf 517,500 22,800 540,300 54,030 594,300
Dia. 25 mm Staf 661,300 28,000 689,300 68,930 758,200
Dia. 26 mm Staf - 29,600 29,600 2,960 32,600
Dia. 28 mm Staf - - - - -
Dia. 30 mm Staf - 30,000 30,000 3,000 33,000
Dia. 32 mm Staf 1,081,000 48,400 1,129,400 112,940 1,242,300
2 KAWAT - - - - -
Bronjong /M 28,800 2,800 31,600 3,160 34,800
ROL 201,300 32,000 233,300 23,330 256,600
/Kg 28,800 2,800 31,600 3,160 34,800
Nyamuk /M 37,400 1,200 38,600 3,860 42,500
Plastik PVC /M 28,800 1,200 30,000 3,000 33,000
Ayakan Kecil /M 109,300 1,200 110,500 11,050 121,600
Duri / ROL 132,300 32,000 164,300 16,430 180,700
3 PAKU - - - - -
Paku Tripleks Kg 23,000 2,800 25,800 2,580 28,400
Paku Seng Kg 28,800 2,800 31,600 3,160 34,800
DOS 86,300 2,800 89,100 8,910 98,000
Paku Beton Kg 17,300 2,800 20,100 2,010 22,100
DOS 25,900 2,800 28,700 2,870 31,600
4 BESI PLAT - - - - -
0,9 mm = 120 x 240 mm ( 1 ML) lbr 460,000 9,200 469,200 46,920 516,100
1,2 mm = 120 x 240 mm lbr 557,800 12,400 570,200 57,020 627,200
2 mm = 120 x 240 mm lbr 805,000 22,800 827,800 82,780 910,600
3 mm = 120 x 240 mm lbr 1,063,800 28,000 1,091,800 109,180 1,201,000

72

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
-
3/4" x 1/8" x 6 m btg - 1,600 1,600 160 1,800
3/4" x 3/8" x 6 m btg - 1,600 1,600 160 1,800
1" x 1/8" x 6 m btg - 3,200 3,200 320 3,500
1" x 3/8" x 6 m btg - - - - -
6 BESI SIKU - - -
30.30.3 (TPS) btg 92,000 1,600 93,600 9,360 103,000
30.30.3 (TBL) btg - 1,600 1,600 160 1,800
40.40.4 TPS) btg 103,500 1,600 105,100 10,510 115,600
40.40.4 (TBL) btg 143,800 1,600 145,400 14,540 159,900
50.50.5 (SNI) btg - 1,600 1,600 160 1,800
50.50.5 (TPS) btg 172,500 1,600 174,100 17,410 191,500
50.50.5 (TBL) btg 258,800 1,600 260,400 26,040 286,400
60.60.6 btg 287,500 1,600 289,100 28,910 318,000
70.70.7 btg 488,800 1,600 490,400 49,040 539,400
100.100.10 btg 1,523,800 1,600 1,525,400 152,540 1,677,900
7 MUR 1/2 pcs 46,000 2,800 48,800 4,880 53,700
8 BAUT ukuran 25 pcs 40,300 2,800 43,100 4,310 47,400
9 ANGKER 1/2 Kg - 2,800 2,800 280 3,100
- - -
3 mm Uk 122 x 244 Cm Lembar 149,500 4,000 153,500 15,350 168,900
3 mm Uk 80 x 244 Cm Lembar 138,000 4,000 142,000 14,200 156,200
2 mm Uk 122x244 Cm Lembar 69,000 4,000 73,000 7,300 80,300
3 mm Uk 122x244 Cm Lembar 106,400 4,000 110,400 11,040 121,400
5 mm Uk 122x244 Cm Lembar 172,500 4,800 177,300 17,730 195,000
1 cm Uk 122x244 Cm Lembar 322,000 6,000 328,000 32,800 360,800
2 cm Uk 122x244 Cm Lembar 293,300 10,000 303,300 30,330 333,600
3 mm Lembar 132,300 4,000 136,300 13,630 149,900
3 mm Uk 122x244 Cm Lembar 138,000 4,000 142,000 14,200 156,200
5 Hard Board 120,800 4,000 124,800 12,480 137,300
Uk 122x244 Cm Lembar 97,800 6,000 103,800 10,380 114,200
6 Eternit - - - - -
Uk 100x100 Cm Lembar - - - - -
3 mm Uk 200x100 Cm Lembar - - - - -
8 GYPSUM - - -
Cornis CA 15 20 Kg 138,000 10,800 148,800 14,880 163,700
Alkasit pembungkus Bks 34,500 2,800 37,300 3,730 41,000
Kain Kompon Roll 28,800 2,800 31,600 3,160 34,800
Paku Gypsum Kg 103,500 2,800 106,300 10,630 116,900
Paku Skruf Bh 74,800 40 74,840 7,484 82,300

73

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
9 PROFIL GYPSUM - - - -
Polos Manado 10 cm Staff - 10,000 10,000 1,000 11,000
Polos S 12 cm Staff 28,800 10,800 39,600 3,960 43,600
Luwing 15 cm Staff 34,500 10,800 45,300 4,530 49,800
Lidah 10 cm Staff 28,800 10,800 39,600 3,960 43,600
Bawang 10 cm Staff 25,900 10,800 36,700 3,670 40,400
Samosir 18 cm Staff 40,300 10,800 51,100 5,110 56,200
Cengkeh 8 cm Staff 23,000 10,800 33,800 3,380 37,200
Kepiting 12 cm Staff - 10,800 10,800 1,080 11,900
Tahu 6 cm Staff 19,600 6,667 26,267 2,627 28,900
Tampar 4 cm Staff 13,800 6,667 20,467 2,047 22,500
Jagung 5 cm Staff 16,100 6,667 22,767 2,277 25,000
Anggrek 4 cm Staff 16,100 6,667 22,767 2,277 25,000

74

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Helm oval (60 cm) Bh 115,000 10,800 125,800 12,580 138,400
Gear oval (60 cm) Bh 143,800 10,800 154,600 15,460 170,100
Racing oval (50 cm) Bh 230,000 10,800 240,800 24,080 264,900
Dom S bulat (81 cm) Bh 460,000 10,800 470,800 47,080 517,900
12 GRC - - - - -
GRC "3.5" NUSA BOR M2 81,700 32,000 113,700 11,370 125,100
GRC "6" NUSA BOR M2 155,300 32,000 187,300 18,730 206,000
13 List Profil - - -
SK.1 Staff 24,200 5,200 29,400 2,940 32,300
SK.2 Staff 23,000 5,200 28,200 2,820 31,000
SK.3 Staff 20,100 5,200 25,300 2,530 27,800
SK.4a Staff 17,300 5,200 22,500 2,250 24,800
SK.4b Staff 17,300 5,200 22,500 2,250 24,800
SK 5 Staff - 5,200 5,200 520 5,700
SK 6 Staff - 5,200 5,200 520 5,700
SK 7 Staff - 5,200 5,200 520 5,700
SK 8 Staff - 5,200 5,200 520 5,700
SK 9 Staff - 5,200 5,200 520 5,700
SK 10 Staff - 5,200 5,200 520 5,700
SK 11 Staff 28,800 5,200 34,000 3,400 37,400
SK 12 Staff 20,700 5,200 25,900 2,590 28,500
SK 13 Staff - 5,200 5,200 520 5,700
SK 14 Staff 17,300 5,200 22,500 2,250 24,800
SK 15 Staff - 5,200 5,200 520 5,700
SK 16 Staff 34,500 5,200 39,700 3,970 43,700
SK 17 Staff 23,000 5,200 28,200 2,820 31,000
SK 18 E Staff 17,300 5,200 22,500 2,250 24,800
SK 18 a Staff 17,300 5,200 22,500 2,250 24,800
SK.18 b Staff - 5,200 5,200 520 5,700
SK 19 E Staff - 5,200 5,200 520 5,700
SK 20 E Staff 40,300 5,200 45,500 4,550 50,100
SK 21 Staff - 5,200 5,200 520 5,700
SK 22 E Staff 28,800 5,200 34,000 3,400 37,400
SK 23 E Staff 28,800 5,200 34,000 3,400 37,400
SK 24 Staff - 5,200 5,200 520 5,700
SK 25 Staff 23,000 5,200 28,200 2,820 31,000
SK 28 E Staff 23,000 5,200 28,200 2,820 31,000
SK 30 E Staff 17,300 5,200 22,500 2,250 24,800

75

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
SK 32 Staff 17,300 5,200 22,500 2,250 24,800
SK 40 E Staff 34,500 5,200 39,700 3,970 43,700
SK 41 E Staff 17,300 5,200 22,500 2,250 24,800
SK 42 E Staff 20,100 5,200 25,300 2,530 27,800
SK 43 E Staff 20,100 5,200 25,300 2,530 27,800
SK 44 E Staff - 5,200 5,200 520 5,700
SK 45 E Staff 23,000 5,200 28,200 2,820 31,000
SK 51 a Staff 23,000 5,200 28,200 2,820 31,000
SK 51 b Staff - 5,200 5,200 520 5,700
SK 52 a Staff - 5,200 5,200 520 5,700
SK 52 b Staff - 5,200 5,200 520 5,700
SK 53 a Staff - 5,200 5,200 520 5,700
SK 53 b Staff 40,300 5,200 45,500 4,550 50,100
SK 55 E Staff 51,800 5,200 57,000 5,700 62,700
SK 56 E Staff 69,000 5,200 74,200 7,420 81,600
SK 57 E Staff 74,800 5,200 80,000 8,000 88,000
SK 58 E Staff 74,800 5,200 80,000 8,000 88,000
1 Rangka Atap Baja Ringan (Giga Steel Ecomax) - -
BJLS 0,20 mm Lembar 50,000 6,400 56,400 5,640 62,000
BJLS 0,25 mm Lembar 63,300 6,400 69,700 6,970 76,700
BJLS 0,30 mm Lembar 74,800 6,400 81,200 8,120 89,300
3 Seng Plat ( Bubungan ) - - -
BJLS 0,20 mm Lembar 54,600 6,400 61,000 6,100 67,100
BJLS 0,25 mm Lembar 66,100 6,400 72,500 7,250 79,800
BJLS 0,30 mm Lembar 77,600 6,400 84,000 8,400 92,400
4 Seng Alumanium Gelombang - - -
SWG 32" 0,25 mm 66,100 6,400 72,500 7,250 79,800
SWG 32" 0,25 mm Lembar 77,600 6,400 84,000 8,400 92,400
SWG 30" 0,30 mm Lembar - 6,400 6,400 640 7,000
SWG 28" 0,40 mm Lembar - 1,600 1,600 160 1,800
6 Seng Fiber - 1,600 1,600 160 1,800
Beton BH - - - - -
Keramik BH - - -
Asbes BH 46,000 800 46,800 4,680 51,500
Tebal 3 mm Lembar - 2,800 2,800 280 3,100
Tebal 3 mm Lembar - 2,800 2,800 280 3,100
Lembar - 2,800 2,800 280 3,100
Tebal 3 mm Lembar - 2,800 2,800 280 3,100
Tebal 3 mm Lembar - 2,800 2,800 280 3,100
9 Nok Bubungan - 2,800 2,800 280 3,100
10 Boot (Scrup Baja Ringan dan Csrup tutup atap) - -
Foil) Roll 1,322,500 2,800 1,325,300 132,530 1,457,800

76

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
F. BAHAN LANTAI - - - - -
1. Tegel PC - - - - -
Abu-abu 20 x 20 Cm Bh - 3,200 3,200 320 3,500
Abu-abu 30 x 30 Cm Bh - 3,200 3,200 320 3,500
Warna 20 x 20 Cm Bh - 3,200 3,200 320 3,500
Badak 20 x 20 Cm Bh - 3,200 3,200 320 3,500
Badak 30 x 30 Cm Bh - 3,200 3,200 320 3,500
Wafel 20 x 20 Cm Bh - 3,200 3,200 320 3,500
Wafel 30 x 30 Cm Bh - 3,200 3,200 320 3,500
10 cm Dos 224,300 6,400 230,700 23,070 253,800
10 cm Bh 1,700 40 1,740 174 1,900
Warna 10 x 20 cm Dos - 6,400 6,400 640 7,000
Putih 20 x 20 cm Dos 63,300 6,400 69,700 6,970 76,700
Warna 20 x 20 cm Dos 71,300 6,400 77,700 7,770 85,500
Putih 20 x 25 cm Dos 74,800 6,400 81,200 8,120 89,300
Warna 20 x 25 cm Dos 86,300 6,400 92,700 9,270 102,000
Putih 30 x 30 cm Dos 66,100 6,400 72,500 7,250 79,800
Warna 30 x 30 cm Dos 78,200 6,400 84,600 8,460 93,100
Putih 40 x 40 cm Dos 71,900 6,400 78,300 7,830 86,100
Warna 40 x 40 cm Dos 110,400 6,400 116,800 11,680 128,500
Putih 60 x 60 cm Dos 445,100 6,400 451,500 45,150 496,700
Warna 60 x 60 cm Dos 385,300 6,400 391,700 39,170 430,900
Putih 40 x 40 cm Dos 71,900 6,400 78,300 7,830 86,100
Warna 10 x 20 cm Dos 72,500 6,400 78,900 7,890 86,800
Putih 20 x 20 cm Dos 72,500 6,400 78,900 7,890 86,800
Warna 20 x 20 cm Dos 72,500 6,400 78,900 7,890 86,800
Putih 20 x 25 cm Dos 72,500 6,400 78,900 7,890 86,800
Warna 20 x 25 cm Dos 74,800 6,400 81,200 8,120 89,300
Putih 30 x 30 cm Dos 64,400 6,400 70,800 7,080 77,900
Warna 30 x 30 cm Dos 62,100 6,400 68,500 6,850 75,400
Putih 40 x 40 cm Dos 70,200 6,400 76,600 7,660 84,300
Warna 40 x 40 cm Dos 79,400 6,400 85,800 8,580 94,400
Putih 60 x 60 cm Dos - - -
Warna 60 x 60 cm Dos - - -
Warna 10 x 20 cm Dos - 6,400 6,400 640 7,000
Putih 20 x 20 cm Dos - 6,400 6,400 640 7,000
Warna 20 x 20 cm Dos 74,800 6,400 81,200 8,120 89,300
Putih 20 x 25 cm Dos - 6,400 6,400 640 7,000
Warna 20 x 25 cm Dos 69,000 6,400 75,400 7,540 82,900
Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500
Warna 30 x 30 cm Dos - 3,200 3,200 320 3,500
Putih 40 x 40 cm Dos - 3,200 3,200 320 3,500
Warna 40 x 40 cm Dos 90,900 6,400 97,300 9,730 107,000

77

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 20 cm Dos 62,100 6,400 68,500 6,850 75,400
Warna 20 x 20 cm Dos 63,300 6,400 69,700 6,970 76,700
Putih 20 x 25 cm Dos - 6,400 6,400 640 7,000
Warna 20 x 25 cm Dos - 6,400 6,400 640 7,000
Putih 30 x 30 cm Dos - 6,400 6,400 640 7,000
Warna 30 x 30 cm Dos - 6,400 6,400 640 7,000
Putih 40 x 40 cm Dos - 6,400 6,400 640 7,000
Warna 40 x 40 cm Dos - 6,400 6,400 640 7,000
Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 20 cm Dos - 3,200 3,200 320 3,500
Warna 20 x 20 cm Dos 79,900 6,400 86,300 8,630 94,900
Putih 20 x 25 cm Dos - 3,200 3,200 320 3,500
Warna 20 x 25 cm Dos 79,400 6,400 85,800 8,580 94,400
Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500
Warna 30 x 30 cm Dos 79,900 3,200 83,100 8,310 91,400
Putih 40 x 40 cm Dos - 3,200 3,200 320 3,500
Warna 40 x 40 cm Dos 89,700 6,400 96,100 9,610 105,700
Warna 10 x 20 cm Dos - 6,400 6,400 640 7,000
Putih 20 x 20 cm Dos 82,800 6,400 89,200 8,920 98,100
Warna 20 x 20 cm Dos 86,300 6,400 92,700 9,270 102,000
Putih 20 x 25 cm Dos 86,300 6,400 92,700 9,270 102,000
Warna 20 x 25 cm Dos 86,300 6,400 92,700 9,270 102,000
Putih 30 x 30 cm Dos - 6,400 6,400 640 7,000
Warna 30 x 30 cm Dos 78,200 6,400 84,600 8,460 93,100
Putih 40 x 40 cm Dos 70,200 6,400 76,600 7,660 84,300
Warna 40 x 40 cm Dos 82,800 6,400 89,200 8,920 98,100
Warna 60 x 60 cm Dos - 6,400 6,400 640 7,000
Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 20 cm Dos - 6,400 6,400 640 7,000
Warna 20 x 20 cm Dos - 6,400 6,400 640 7,000
Putih 20 x 25 cm Dos - 6,400 6,400 640 7,000
Warna 20 x 25 cm Dos - 6,400 6,400 640 7,000
Putih 30 x 30 cm Dos - 6,400 6,400 640 7,000
Warna 30 x 30 cm Dos - 6,400 6,400 640 7,000
Warna Tua 40x40 cm Dos 89,700 6,400 96,100 9,610 105,700
Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 20 cm Dos - 3,200 3,200 320 3,500
Warna 20 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 25 cm Dos - 3,200 3,200 320 3,500
Warna 20 x 25 cm Dos - 3,200 3,200 320 3,500
Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500
Warna 30 x 30 cm Dos - 6,400 6,400 640 7,000

78

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Warna Tua 40x40 cm Dos 92,000 6,400 98,400 9,840 108,200
- - -
Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 20 cm Dos - 3,200 3,200 320 3,500
Warna 20 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 25 cm Dos - 3,200 3,200 320 3,500
Warna 20 x 25 cm Dos - 3,200 3,200 320 3,500
Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500
Warna 30 x 30 cm Dos - 3,200 3,200 320 3,500
Putih 40 x 40 cm Dos 74,800 6,400 81,200 8,120 89,300
Warna 40 x 40 cm Dos 80,500 6,400 86,900 8,690 95,600
Putih 60 x 60 cm Dos - 6,400 6,400 640 7,000
Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 20 cm Dos - 3,200 3,200 320 3,500
Warna 20 x 20 cm Dos - 3,200 3,200 320 3,500
Putih 20 x 25 cm Dos - 6,400 6,400 640 7,000
Warna 20 x 25 cm Dos - 6,400 6,400 640 7,000
Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500
Warna 30 x 30 cm Dos - 3,200 3,200 320 3,500
Putih 40 x 40 cm Dos - 6,400 6,400 640 7,000
Warna 40 x 40 cm Dos 69,000 6,400 75,400 7,540 82,900
Warna 60 x 60 cm 414,000 6,400 420,400 42,040 462,400
Putih 100 x 100 cm - -
Warna 1000 x 100 cm - -
4 Tegel Porselin - 3,200 3,200 320 3,500
10 x 20 cm Dos - 6,400 6,400 640 7,000
10 x 10 cm Dos 258,800 3,200 262,000 26,200 288,200
5 Marmer - - -
Pabrikan M2 - - -
Alami M2 - - -
- - -
- - -
G. BAHAN KACA - - -
2 mm Uk. 122 x 75 (127x75) Lembar 184,000 17,200 201,200 20,120 221,300
3 mm Uk. 122 x 152 Lembar 287,500 32,000 319,500 31,950 351,500
5 mm Uk. 122 x 152 Lembar 667,000 32,000 699,000 69,900 768,900
8 mm Uk. 100 x 200 Lembar 2,012,500 35,200 2,047,700 204,770 2,252,500
8 mm Uk. 130 x 240 Lembar 2,875,000 35,200 2,910,200 291,020 3,201,200
12 mm Uk. 200 x 300 Lembar 3,737,500 36,800 3,774,300 377,430 4,151,700
12 mm Uk. 200 x 310 Lembar 4,025,000 36,800 4,061,800 406,180 4,468,000
5 mm Uk.120 x 150 Lembar - 32,000 32,000 3,200 35,200
5 mm Uk. 122 x 152 Lembar 207,000 36,000 243,000 24,300 267,300
8 mm Uk. 122 x 152 Lembar 253,000 40,000 293,000 29,300 322,300
10 mm Uk. 122 x 152 Lembar - - -
3 mm Uk. 122 x 152 Lembar 258,800 32,000 290,800 29,080 319,900
3 mm Uk. 122 x 150 Lembar 345,000 32,000 377,000 37,700 414,700
5 mm Uk. 200 x 100 Lembar 862,500 36,000 898,500 89,850 988,400

79

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
BAHAN FINISHING / CAT ,FURNITURE - - -
H.
,INTERIOR & EKSTERIOR - - -
2 Cat Kayu / Besi - - -
Glotex Kg 59,200 1,000 60,200 6,020 66,200
Avian Kg 61,300 1,000 62,300 6,230 68,500
Palatone Kg 112,700 1,000 113,700 11,370 125,100
Dulux (Interior) Kg 195,500 1,000 196,500 19,650 216,200
Dulux (Interior) 5 Kg 164,500 1,000 165,500 16,550 182,100
Dulux (Eksterior) 316,300 1,000 317,300 31,730 349,000
Dulux (Eksterior) 5 Kg 319,700 1,000 320,700 32,070 352,800
Mowilex Kg 235,800 1,000 236,800 23,680 260,500
Altex 5 Kg - 5,000 5,000 500 5,500
3 Cat Meni Kayu - - -
Altex 1 Kg 37,400 1,000 38,400 3,840 42,200
5 Kg 155,300 5,000 160,300 16,030 176,300
4 Politur Tan Ltr 59,800 1,000 60,800 6,080 66,900
Kepala Indian Ltr 65,600 1,000 66,600 6,660 73,300
Avian Kg 61,000 1,000 62,000 6,200 68,200
5 Teak Oil Ltr - 1,000 1,000 100 1,100
6 Stone Care / Pelapis Batu Alam Arca Ltr 63,300 1,000 64,300 6,430 70,700
7 Dumpul Kayu Altex Kg 37,400 1,000 38,400 3,840 42,200
Impra Kg 42,300 1,000 43,300 4,330 47,600
8 Wood Stain Infra Ltr 71,900 1,000 72,900 7,290 80,200
9 Melamik Infra Ltr 69,000 1,000 70,000 7,000 77,000
Sanding Sealer Infra 1 Ltr 69,000 1,000 70,000 7,000 77,000
5 Ltr 296,700 5,000 301,700 30,170 331,900
10 Minyak Cat - - - - -
Thinner A 0,5 ltr 21,000 500 21,500 2,150 23,700
Thinner A 1 ltr 32,800 1,000 33,800 3,380 37,200
Afduner 0,5 ltr 14,700 500 15,200 1,520 16,700
1 ltr - 1,000 1,000 100 1,100
11 Cat Tembok - - - - -
Matex 5 Kg 102,100 5,000 107,100 10,710 117,800
25 Kg 400,200 25,000 425,200 42,520 467,700
Aviatex 5 Kg 114,000 5,000 119,000 11,900 130,900
Aries 5 Kg 69,000 5,000 74,000 7,400 81,400
20 Kg 172,500 20,000 192,500 19,250 211,800
Metrolite 5 Kg 111,300 5,000 116,300 11,630 127,900
25 Kg 549,700 25,000 574,700 57,470 632,200
Dulux / ICI 2 1/2 Kg 184,000 2,500 186,500 18,650 205,200
Kimex 5 Kg 109,300 5,000 114,300 11,430 125,700
Catylac 5 Kg 134,600 5,000 139,600 13,960 153,600
Alkaly (LUAR) 2 1/2 Ltr 1,188,500 2,500 1,191,000 119,100 1,310,100
2,5 Ltr 171,400 2,500 173,900 17,390 191,300
20 Ltr 1,132,800 20,000 1,152,800 115,280 1,268,100
12 Cat Tembok Anti Lumut No Drop 1 Kg 71,900 1,000 72,900 7,290 80,200
13 Cat Jotun - - -
10 Ltr 921,200 10,000 931,200 93,120 1,024,300
Jotun Gardex 1 Ltr 70,200 1,000 71,200 7,120 78,300
Jotashield 2,5 Ltr 327,800 2,500 330,300 33,030 363,300
20 Ltr 2,453,000 20,000 2,473,000 247,300 2,720,300
18 Ltr 588,800 10,000 598,800 59,880 658,700
Strax Matt 2,5 Ltr - 2,500 2,500 250 2,800
Majestic 1 Ltr - 1,000 1,000 100 1,100
2,5 Ltr 296,700 2,500 299,200 29,920 329,100
20 Ltr 2,047,000 20,000 2,067,000 206,700 2,273,700

80

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
25 Kg 216,200 25,000 241,200 24,120 265,300
BELMAS 5 Kg 115,000 5,000 120,000 12,000 132,000
16 Lem Seng Rol 9,200 1,000 10,200 1,020 11,200
Meter 40,300 1,000 41,300 4,130 45,400
1 Inc Bh 28,800 500 29,300 2,930 32,200
2 Inc Bh 9,000 500 9,500 950 10,500
2,5 Inc Bh 57,500 500 58,000 5,800 63,800
3 Inc Bh 69,000 500 69,500 6,950 76,500
4 Inc Bh 46,000 500 46,500 4,650 51,200
5 Inc Bh 26,200 500 26,700 2,670 29,400
Kuas Lukis Bh 9,000 500 9,500 950 10,500
Kuas Rol Ukuran Besar Bh 35,500 1,000 36,500 3,650 40,200
Ukuran Kecil Bh 23,000 1,000 24,000 2,400 26,400
No. 0 Lbr 9,800 250 10,050 1,005 11,100
No. 1 Lbr 9,800 250 10,050 1,005 11,100
No. 2 Lbr 9,800 250 10,050 1,005 11,100
No. 3 Lbr 9,800 250 10,050 1,005 11,100
No. 100 Lbr 8,100 250 8,350 835 9,200
I. BAHAN SANITER - - -
1 Kloset - - -
Duduk - - -
Jongkok - - - - -
VITO Bh 287,500 28,600 316,100 31,610 347,700
917,700 35,200 952,900 95,290 1,048,200
Hammer Bh 3,162,500 60,000 3,222,500 322,250 3,544,800
Diva (170 x 73)cm Bh - 35,200 35,200 3,520 38,700

81

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Diva - 35,200 35,200 3,520 38,700
5 Kran Air - - - - -
Kran Bathtub Bh 400,200 500 400,700 40,070 440,800
6 Stop Kran 1/2" Bh 77,600 500 78,100 7,810 85,900
7 Hand Shower - - -
1 Bak Bh 434,700 64,000 498,700 49,870 548,600
2 Bak Bh 1,543,900 64,000 1,607,900 160,790 1,768,700
11 Slang Air - - - - -

82

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
J. MINYAK / ASPAL / PELUMAS - - - - -
Esso Kg - 2,800 2,800 280 3,100
Subsidi Lt 7,900 2,000 9,900 990 10,900
Subsidi Lt 8,400 2,000 10,400 1,040 11,400
Subsidi Lt 2,900 2,000 4,900 490 5,400
Mesran 40 SE/CC Lt 34,500 20,000 54,500 5,450 60,000
Mesran 40/30 20 x 1 L 690,000 20,000 710,000 71,000 781,000
Mesran 40/30 6x4L 759,000 25,000 784,000 78,400 862,400
Mesran Super 20W/50 24 x 0,8 L - 20,000 20,000 2,000 22,000
Mesran Super 20W/50 20 x 1 L - 20,000 20,000 2,000 22,000
2 T Enviro 24 x 0,8 L - 20,000 20,000 2,000 22,000
Meditran S 40 / S 30 20 x 1 L 807,300 20,000 827,300 82,730 910,000
Meditran S 40 / S 30 4x5L 736,000 20,000 756,000 75,600 831,600
Meditran S 40 / S 30 2 x 10 L 736,000 20,000 756,000 75,600 831,600
Meditran SC-15W/40 4x5L 798,100 20,000 818,100 81,810 899,900
Meditran SX-15W/40 20 x 1 L 1,115,500 20,000 1,135,500 113,550 1,249,100
Prima XP 20/50 20 x 1 L 966,000 20,000 986,000 98,600 1,084,600
Prima XP 20/50 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
Fastron 0 W/50 12 x 1 L 2,428,800 10,000 2,438,800 243,880 2,682,700
Fastron Techo Synthetic 10w/40 SM20 x 1 L 1,817,000 20,000 1,837,000 183,700 2,020,700
Enduro 4T 20W/50 20 x 1 L 920,000 20,000 940,000 94,000 1,034,000
Enduro 4T 20W/50 24 x 0,80 L 993,600 25,000 1,018,600 101,860 1,120,500
Enduro Matic 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
Pertamina ATF 20 x 1 L 1,150,000 20,000 1,170,000 117,000 1,287,000

83

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Mesran 40 209 L 6,753,800 100,000 6,853,800 685,380 7,539,200
Mesran 30 209 L 6,753,800 100,000 6,853,800 685,380 7,539,200
Mesran Super 20 w / 50 209 L 6,874,000 100,000 6,974,000 697,400 7,671,400
Mesran B-40 209 L 6,922,100 100,000 7,022,100 702,210 7,724,300
Meditran 30 209 L 6,014,800 100,000 6,114,800 611,480 6,726,300
Meditran S 40 209 L 6,649,300 100,000 6,749,300 674,930 7,424,200
Meditran S 30 209 L 6,649,300 100,000 6,749,300 674,930 7,424,200
Meditran S 50 209 L 7,045,900 100,000 7,145,900 714,590 7,860,500
Meditran S 10 W 209 L 6,622,800 100,000 6,722,800 672,280 7,395,100
Meditran SC 15W/40 209 L 7,098,700 100,000 7,198,700 719,870 7,918,600
Meditran SC 15W/40 CH 4 209 L 7,772,900 100,000 7,872,900 787,290 8,660,200
Meditran SC 15W/40 CI 4 200 L 7,098,700 100,000 7,198,700 719,870 7,918,600
Medripal 411 209 L 7,045,900 100,000 7,145,900 714,590 7,860,500
Medripal 412 209 L 7,178,100 100,000 7,278,100 727,810 8,005,900
Medripal 440 209 L 9,227,000 100,000 9,327,000 932,700 10,259,700
Medripal 420 209 L 7,495,300 100,000 7,595,300 759,530 8,354,800
Turalik 45 / 48 209 L 6,147,000 100,000 6,247,000 624,700 6,871,700
Turalik 52 / 69 209 L 6,213,000 100,000 6,313,000 631,300 6,944,300
Rored HDA 90 209 L 9,200,600 100,000 9,300,600 930,060 10,230,700
Rored HDA 140 209 L 10,231,600 100,000 10,331,600 1,033,160 11,364,800
Rored EPA 90 209 L 9,068,400 100,000 9,168,400 916,840 10,085,200
Rored EPA 140 209 L 8,116,600 100,000 8,216,600 821,660 9,038,300
Rored HAD 85 w / 90 209 L 9,174,200 100,000 9,274,200 927,420 10,201,600
Rored HAD 85 w / 140 209 L 9,491,400 100,000 9,591,400 959,140 10,550,500
Salyx 420 209 L 8,817,200 100,000 8,917,200 891,720 9,808,900
Salyx 320 209 L 8,552,900 100,000 8,652,900 865,290 9,518,200
Salyx 430 209 L 9,517,900 100,000 9,617,900 961,790 10,579,700
Salyx 440 209 L 10,125,900 100,000 10,225,900 1,022,590 11,248,500
Translik HD 30 209 L 8,817,200 100,000 8,917,200 891,720 9,808,900
Translik HD 50 209 L 9,570,700 100,000 9,670,700 967,070 10,637,800
Meditran SMX 15 w / 40 209 L 8,077,000 100,000 8,177,000 817,700 8,994,700
Pertamina ATF 200 L 9,196,600 100,000 9,296,600 929,660 10,226,300
Meditran SX 15 w / 40 CH 4 1000 L - 280,000 280,000 28,000 308,000
Meditran SMX 15 w / 40 1000 L - 280,000 280,000 28,000 308,000
Meditran SC 15 w / 40 1000 L - 280,000 280,000 28,000 308,000
Meditran S 30 1000 L - 280,000 280,000 28,000 308,000
Meditran S 40 1000 L - 280,000 280,000 28,000 308,000
Meditran S 50 1000 L - 280,000 280,000 28,000 308,000
RORED HDA 90 1000 L - 280,000 280,000 28,000 308,000
RORED HDA 140 1000 L - 280,000 280,000 28,000 308,000
RORED HDA 85/90 1000 L - 280,000 280,000 28,000 308,000
RORED HDA 85/140 1000 L - 280,000 280,000 28,000 308,000
RORED EPA 90/140 1000 L - 280,000 280,000 28,000 308,000
Pertamina ATF 1000 L - 280,000 280,000 28,000 308,000
Translik HD 30/50 1000 L - 280,000 280,000 28,000 308,000
Turalik 52 / 69 1000 L - 280,000 280,000 28,000 308,000

84

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
6 Gemuk (Grase) - 25,000 25,000 2,500 27,500
Pertamina SGX 16 Kg - 20,000 20,000 2,000 22,000
7. Gas Elpiji - - -
Tabung Baru 12 Kg - 10,000 10,000 1,000 11,000
Isi Ulang 12 Kg - 10,000 10,000 1,000 11,000
Elpiji Isi 12 Kg 12 Kg 255,300 10,000 265,300 26,530 291,800
Elpiji Isi 50 Kg 50 Kg 1,637,600 50,000 1,687,600 168,760 1,856,400
K. BAHAN PINTU, KUNCI & PENGGANTUNG - - -
2
3 Rolling Door M 977,500 80,000 1,057,500 105,750 1,163,300
Psg
Deluxe M2 402,500 80,000 482,500 48,250 530,800
Lokal (rol) M - 16,000 16,000 1,600 17,600
uk (210cm x 80 cm) Lbr 2,875,000 80,000 2,955,000 295,500 3,250,500
11 Acesoris - 16,000 16,000 1,600 17,600
12 - Pas Fitting - 16,000 16,000 1,600 17,600
13 Handel Type C Set 126,500 8,000 134,500 13,450 148,000
Type H Set 287,500 8,000 295,500 29,550 325,100
- - -
Baik bh 862,500 10,000 872,500 87,250 959,800
16 Pintu Besi + Engsel Besi M2 - 10,000 10,000 1,000 11,000
Pintu Besi + Rool M2 2,415,000 10,000 2,425,000 242,500 2,667,500
Pagar Besi M2 2,242,500 10,000 2,252,500 225,250 2,477,800
Relling Pagar Besi M - 10,000 10,000 1,000 11,000
2
Rangka Besi Holo M - 10,000 10,000 1,000 11,000
Besi Siku + Ram M2 - 10,000 10,000 1,000 11,000
17 Relling Pagar Besi Stainlees biasa M - 10,000 10,000 1,000 11,000
Motif M - 10,000 10,000 1,000 11,000
Pagar Besi Stainlees biasa M2 - 10,000 10,000 1,000 11,000
Motif M2 - 10,000 10,000 1,000 11,000
2
Pintu Besi Stainlees M - 10,000 10,000 1,000 11,000
2
Pintu Baja Lipat M - 10,000 10,000 1,000 11,000
Door closer bh 166,800 10,000 176,800 17,680 194,500
Engsel Casement bh - -

85

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Kait Angin - 500 500 50 1,000
stainless Bh 108,100 500 108,600 10,860 119,500
Kuningan Bh 32,200 500 32,700 3,270 36,000
Biasa Bh 28,800 500 29,300 2,930 32,200
21 Grendel - 500 500 50 600
Besar stainless 101,200 500 101,700 10,170 111,900
Kuningan Bh 46,000 500 46,500 4,650 51,200
Biasa Bh 14,400 500 14,900 1,490 16,400
Kuningan Bh 28,800 500 29,300 2,930 32,200
Biasa Bh 19,000 500 19,500 1,950 21,500
stainless Bh 95,500 500 96,000 9,600 105,600
Kuningan Bh 40,300 500 40,800 4,080 44,900
Biasa Bh 28,800 500 29,300 2,930 32,200
Kuningan Bh 64,400 500 64,900 6,490 71,400
Biasa Bh 40,300 500 40,800 4,080 44,900
Kuningan Bh 36,200 500 36,700 3,670 40,400
Biasa Bh 14,400 500 14,900 1,490 16,400
Sedang Bh 38,900 500 39,400 3,940 43,300
M. BAHAN PIPA - - -
1 PIPA GIP - - -
GIP Medium B - - -
Dia. 1/2 inc Staf 149,500 5,600 155,100 15,510 170,600
Dia. 3/4 inc Staf 201,300 8,800 210,100 21,010 231,100
Dia. 1 inc Staf 258,800 10,400 269,200 26,920 296,100
Dia. 1 1/4 inc Staf 316,300 11,600 327,900 32,790 360,700
Dia. 1 1/2 inc Staf 373,800 12,800 386,600 38,660 425,300
Dia. 2 inc Staf 437,000 21,200 458,200 45,820 504,000
Dia. 2 1/2 inc Staf 667,000 22,800 689,800 68,980 758,800
Dia. 3 inc Staf 661,300 27,200 688,500 68,850 757,400

86

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
GIP Medium A - -
Dia. 1/2 inc Staf 201,300 4,000 205,300 20,530 225,800
Dia. 3/4 inc Staf 258,800 6,400 265,200 26,520 291,700
Dia. 1 inc Staf 402,500 7,600 410,100 41,010 451,100
Dia. 1 1/4 inc Staf 488,800 8,400 497,200 49,720 546,900
Dia. 1 1/2 inc Staf 575,000 9,200 584,200 58,420 642,600
Dia. 2 inc Staf 776,300 15,600 791,900 79,190 871,100
Dia. 2 1/2 inc Staf 1,006,300 16,800 1,023,100 102,310 1,125,400
Dia. 3 inc Staf 1,265,000 20,000 1,285,000 128,500 1,413,500
Stainless - - - - -
Dia. 1/2 inc Staf 80,500 4,000 84,500 8,450 93,000
Dia. 3/4 inc Staf 120,800 6,400 127,200 12,720 139,900
Dia. 1 inc Staf 166,800 7,600 174,400 17,440 191,800
Dia. 1 1/4 inc Staf 207,000 8,400 215,400 21,540 236,900
Dia. 1 1/2 inc Staf 253,000 9,200 262,200 26,220 288,400
Dia. 2 inc Staf 333,500 15,600 349,100 34,910 384,000
2. PIPA PVC - - - - -
1 SEKOP - - -
Kualitas Baik BH 101,200 4,000 105,200 10,520 115,700
WIPRO BH 76,800 4,000 80,800 8,080 88,900
Kualitas sedang 74,800 4,000 78,800 7,880 86,700
CARMEN / ARCO BH 64,200 4,000 68,200 6,820 75,000
Tanpa gagang BH 51,500 4,000 55,500 5,550 61,100
3 PAHAT - - - - -
4 LINGGIS BH 86,300 4,000 90,300 9,030 99,300

87

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
5 TROFOL - - - - -
6 WATERPASS 287,500 2,800 290,300 29,030 319,300
Neptang Oris 6" BH 28,800 4,000 32,800 3,280 36,100
8 HAMMER - - - - -
1 Kg BH 258,800 2,000 260,800 26,080 286,900
3 Kg BH 194,400 2,800 197,200 19,720 216,900
5 Kg BH 232,900 4,000 236,900 23,690 260,600
10 Kg BH 368,600 4,000 372,600 37,260 409,900
9 PAKUWEL BH 78,200 4,000 82,200 8,220 90,400
1 NEPTANG - - - - -
Kualitas Baik BH 103,500 1,000 104,500 10,450 115,000
2 OBENG - - -
Kualitas Baik BH 36,800 1,000 37,800 3,780 41,600
4 KAPAK - - - - -
Kualitas Baik BH 124,200 4,000 128,200 12,820 141,000
5 SKAP MANUAL BH - 4,000 4,000 400 4,400
6 BOR MANUAL BH 69,000 4,000 73,000 7,300 80,300
7 BOR LISTRIK 561,900 10,000 571,900 57,190 629,100
BOSCH GSB 13 mm UNIT 1,000,300 10,000 1,010,300 101,030 1,111,300
BOSCH GBM 360 UNIT 653,800 10,000 663,800 66,380 730,200
RYOBY UNIT - - -
WIPRO W 6134, 13 mm UNIT 672,800 10,000 682,800 68,280 751,100
WIPRO W 6102, 10 mm UNIT 517,500 10,000 527,500 52,750 580,300
WIPRO W 6131, 13 mm UNIT 706,700 10,000 716,700 71,670 788,400
WIPRO W 6160 UNIT 884,900 10,000 894,900 89,490 984,400
WIPRO W 6101 UNIT - 10,000 10,000 1,000 11,000
MAKITA 1620 / 1630 UNIT 977,500 10,000 987,500 98,750 1,086,300
6101 B UNIT - 10,000 10,000 1,000 11,000
PROHEZ 3070-004 UNIT - 10,000 10,000 1,000 11,000
8 GERGAJI LISTRIK 1,380,000 10,000 1,390,000 139,000 1,529,000
WIPRO W 9180 UNIT 931,500 10,000 941,500 94,150 1,035,700
MAKITA 5600 NB UNIT 2,932,500 10,000 2,942,500 294,250 3,236,800
PROHEX 3120.001 UNIT - 10,000 10,000 1,000 11,000

88

LOKASI : PULAU MOTI

HARGA KEUNTUNGAN
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
MAKTEC MT 360 UNIT 2,067,700 10,000 2,077,700 207,770 2,285,500
WIPRO W 1090, 6 mm UNIT 503,700 10,000 513,700 51,370 565,100
WIPRO ROTER BESAR W 1062, 6 mm UNIT - 10,000 10,000 1,000 11,000
WIPRO W 1121 UNIT - 10,000 10,000 1,000 11,000
WIPRO W 1123 UNIT 1,251,200 10,000 1,261,200 126,120 1,387,300
PROHEX 3100 - 002 UNIT - 10,000 10,000 1,000 11,000
MAKITA N 3709 UNIT 1,035,000 10,000 1,045,000 104,500 1,149,500
10 SKAP LISTRIK - 10,000 10,000 1,000 11,000
MAKITA N 1900 B/ Kp 800 UNIT 2,355,200 10,000 2,365,200 236,520 2,601,700
PROHEX 30.90 - 001 UNIT - 10,000 10,000 1,000 11,000
11 GURINDA - - - - -
BOSC GWS 6-100 UNIT - 10,000 10,000 1,000 11,000
WIPRO W 3435 UNIT 517,500 10,000 527,500 52,750 580,300
MAKITA N 9500 N UNIT 1,539,400 10,000 1,549,400 154,940 1,704,300
PROHEX UNIT - 10,000 10,000 1,000 11,000
WIPRO S' UNIT 722,200 10,000 732,200 73,220 805,400
WIPRO W 150 UNIT 952,200 10,000 962,200 96,220 1,058,400
WIPRO W 4935 UNIT 671,000 10,000 681,000 68,100 749,100
RYOBY BO 4540 UNIT - 10,000 10,000 1,000 11,000
PROHEX 3130 - 001 UNIT - 10,000 10,000 1,000 11,000
15 SIKU BH 38,900 1,200 40,100 4,010 44,100
16 METERAN - - - - -
3 Meter wipro BH 40,300 1,200 41,500 4,150 45,700
5 Meter wipro BH 51,800 1,200 53,000 5,300 58,300
7.5 Meter wipro BH 71,900 1,200 73,100 7,310 80,400
Kualitas Baik BH 90,600 4,000 94,600 9,460 104,100
Kualitas Baik BH 327,800 4,000 331,800 33,180 365,000
21 MATA GERGAJI BESI TIPE A BH 17,800 1,200 19,000 1,900 20,900
Kualitas Baik BH 69,000 2,800 71,800 7,180 79,000
WALIKOTA TERNATE

89
LOKASI : PULAU BATANG DUA

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
A BAHAN SEMEN
1 SEMEN PC
Tonasa 50 kg 90,900 48,000 138,900 13,890 152,800
Bosowa 50 kg 88,000 48,000 136,000 13,600 149,600
B
1 BATU BATA - - - - -
Tanah Liat Bh - 1,200 1,200 120 1,300
Semen Press Uk. 12 x 25 x 8 cm Bh 1,700 1,800 3,500 350 3,900
2 BATU ALAM Uk. 30 x 15 316,300 48,000 364,300 36,430 400,700
Palimanan 15 X 30 Peti - 48,000 48,000 4,800 52,800
3 BATU TEMPEL Peti 287,500 4,200 291,700 29,170 320,900
4 PAVING STONE - 1,800 1,800 180 2,000
Segi Empat 20 x 20 Bh 3,100 1,800 4,900 490 5,400
10 x 20 Bh 3,000 1,800 4,800 480 5,300
10 x 20 (Manual) - -
10 x 20 (Press) - -
Segi Tiga Bh 2,900 1,800 4,700 470 5,200
Segi Enam Bh 3,100 1,800 4,900 490 5,400
5 KANSTEIN Bh/50 cm 28,800 48,000 76,800 7,680 84,500
8 BATU ANGIN - - -
Segi Empat - -
20 x70 Bh - -
20 x 50 Bh - -
20 x40 Bh - -
25 x 40 Bh - -
30 x 30 Bh - -
20 x 30 Bh - -
15 x 30 Bh - -
12 x 30 Bh - -
20 x 20 Bh - -
9 GLASS BLOCK Bh 40,300 4,200 44,500 4,450 49,000
10 GEOTEXTILE M - - -
12 POT BUNGA - - - - -
Dia (5,0 mm x 12 m) Staf 31,100 2,400 33,500 3,350 36,900
Dia (6,7 mm x 12 m) Staf 48,300 4,800 53,100 5,310 58,400
Dia (8,5 mm x 12 m) Staf 97,800 7,200 105,000 10,500 115,500
Dia (10,5 mm x 12 m) Staf 102,400 10,200 112,600 11,260 123,900
Dia (12,3 mm x 12 m) Staf 161,000 13,800 174,800 17,480 192,300
Dia (14,0 mm x 12 m) Staf 178,300 18,600 196,900 19,690 216,600
Dia (17,0 mm x 12 m) Staf - 22,200 22,200 2,220 24,400
Dia (18,2 mm x 12 m) Staf - 25,800 25,800 2,580 28,400
Dia (19,5 mm x 12 m) Staf 345,000 30,000 375,000 37,500 412,500
Dia (21,2 mm x 12 m) Staf - 34,200 34,200 3,420 37,600
Dia (24,2 mm x 12 m) Staf - 42,000 42,000 4,200 46,200
Dia (25,5 mm x 12 m) Staf - 44,400 44,400 4,440 48,800
Dia (25,5 mm x 12 m) Staf - - - - -
Dia (29,5 mm x 12 m) Staf - 45,000 45,000 4,500 49,500

90


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Dia (5,0 mm x 10 m) Staf 23,000 2,400 25,400 2,540 27,900
Dia (6,7 mm x 10,3 m) Staf 37,400 4,800 42,200 4,220 46,400
Dia (8,5 mm x 10,3 m) Staf 52,900 7,200 60,100 6,010 66,100
Dia (10,5 mm x 10,3 m) Staf 81,700 10,200 91,900 9,190 101,100
Dia (12,3 mm x 10,5 m) Staf 112,700 13,800 126,500 12,650 139,200
Dia (14,0 mm x 10,5 m) Staf 155,300 18,600 173,900 17,390 191,300
Dia (17,0 mm x 10,5 m) Staf - 22,200 22,200 2,220 24,400
Dia (17,5 mm x 11 m) Staf - 25,800 25,800 2,580 28,400
Dia (19,5 mm x 11 m) Staf - 30,000 30,000 3,000 33,000
Dia (21,5 mm x 11 m) Staf - 34,200 34,200 3,420 37,600
Dia (24,5 mm x 11 m) Staf - 42,000 42,000 4,200 46,200
Dia (25,5 mm x 11 m) Staf - 45,000 45,000 4,500 49,500
Dia (29,5 mm x 11 m) Staf - 45,000 45,000 4,500 49,500
Ulir - - - - -
Dia. 4 mm A Staf 11,500 1,800 13,300 1,330 14,600
Dia. 6 mm SNI Staf 34,500 2,400 36,900 3,690 40,600
Dia. 8 mm SNI Staf 56,400 4,800 61,200 6,120 67,300
Dia. 10 mm SNI Staf 95,500 7,200 102,700 10,270 113,000
Dia. 12 mm SNI Staf 124,200 10,200 134,400 13,440 147,800
Dia. 13 mm Staf 178,300 13,800 192,100 19,210 211,300
Dia. 16 mm Staf 264,500 18,600 283,100 28,310 311,400
Dia. 18 mm Staf 327,800 22,200 350,000 35,000 385,000
Dia. 19 mm Staf 356,500 25,800 382,300 38,230 420,500
Dia. 20 mm Staf - 30,000 30,000 3,000 33,000
Dia. 22 mm Staf 517,500 34,200 551,700 55,170 606,900
Dia. 25 mm Staf 661,300 42,000 703,300 70,330 773,600
Dia. 26 mm Staf - 44,400 44,400 4,440 48,800
Dia. 28 mm Staf - - - - -
Dia. 30 mm Staf - 45,000 45,000 4,500 49,500
Dia. 32 mm Staf 1,081,000 72,600 1,153,600 115,360 1,269,000
2 KAWAT - - - - -
Bronjong /M 28,800 4,200 33,000 3,300 36,300
ROL 201,300 48,000 249,300 24,930 274,200
/Kg 28,800 4,200 33,000 3,300 36,300
Nyamuk /M 37,400 1,800 39,200 3,920 43,100
Plastik PVC /M 28,800 1,800 30,600 3,060 33,700
Ayakan Kecil /M 109,300 1,800 111,100 11,110 122,200
Duri / ROL 132,300 48,000 180,300 18,030 198,300
3 PAKU - - - - -
Paku Tripleks Kg 23,000 4,200 27,200 2,720 29,900
Paku Seng Kg 28,800 4,200 33,000 3,300 36,300
DOS 86,300 4,200 90,500 9,050 99,600
Paku Beton Kg 17,300 4,200 21,500 2,150 23,700
DOS 25,900 4,200 30,100 3,010 33,100
4 BESI PLAT - - - - -
0,9 mm = 120 x 240 mm ( 1 ML) lbr 460,000 13,800 473,800 47,380 521,200
1,2 mm = 120 x 240 mm lbr 557,800 18,600 576,400 57,640 634,000
2 mm = 120 x 240 mm lbr 805,000 34,200 839,200 83,920 923,100
3 mm = 120 x 240 mm lbr 1,063,800 42,000 1,105,800 110,580 1,216,400

91


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
-
3/4" x 1/8" x 6 m btg - 2,400 2,400 240 2,600
3/4" x 3/8" x 6 m btg - 2,400 2,400 240 2,600
1" x 1/8" x 6 m btg - 4,800 4,800 480 5,300
1" x 3/8" x 6 m btg - - - - -
6 BESI SIKU - - -
30.30.3 (TPS) btg 92,000 2,400 94,400 9,440 103,800
30.30.3 (TBL) btg - 2,400 2,400 240 2,600
40.40.4 TPS) btg 103,500 2,400 105,900 10,590 116,500
40.40.4 (TBL) btg 143,800 2,400 146,200 14,620 160,800
50.50.5 (SNI) btg - 2,400 2,400 240 2,600
50.50.5 (TPS) btg 172,500 2,400 174,900 17,490 192,400
50.50.5 (TBL) btg 258,800 2,400 261,200 26,120 287,300
60.60.6 btg 287,500 2,400 289,900 28,990 318,900
70.70.7 btg 488,800 2,400 491,200 49,120 540,300
100.100.10 btg 1,523,800 2,400 1,526,200 152,620 1,678,800
7 MUR 1/2 pcs 46,000 4,200 50,200 5,020 55,200
8 BAUT ukuran 25 pcs 40,300 4,200 44,500 4,450 49,000
9 ANGKER 1/2 Kg - 4,200 4,200 420 4,600
- - -
3 mm Uk 122 x 244 Cm Lembar 149,500 6,000 155,500 15,550 171,100
3 mm Uk 80 x 244 Cm Lembar 138,000 6,000 144,000 14,400 158,400
2 mm Uk 122x244 Cm Lembar 69,000 6,000 75,000 7,500 82,500
3 mm Uk 122x244 Cm Lembar 106,400 6,000 112,400 11,240 123,600
5 mm Uk 122x244 Cm Lembar 172,500 7,200 179,700 17,970 197,700
1 cm Uk 122x244 Cm Lembar 322,000 9,000 331,000 33,100 364,100
2 cm Uk 122x244 Cm Lembar 293,300 15,000 308,300 30,830 339,100
3 mm Lembar 132,300 6,000 138,300 13,830 152,100
3 mm Uk 122x244 Cm Lembar 138,000 6,000 144,000 14,400 158,400
5 Hard Board 120,800 6,000 126,800 12,680 139,500
Uk 122x244 Cm Lembar 97,800 9,000 106,800 10,680 117,500
6 Eternit - - - - -
Uk 100x100 Cm Lembar - - - - -
3 mm Uk 200x100 Cm Lembar - - - - -
8 GYPSUM - - -
Cornis CA 15 20 Kg 138,000 16,200 154,200 15,420 169,600
Alkasit pembungkus Bks 34,500 4,200 38,700 3,870 42,600
Kain Kompon Roll 28,800 4,200 33,000 3,300 36,300
Paku Gypsum Kg 103,500 4,200 107,700 10,770 118,500
Paku Skruf Bh 74,800 60 74,860 7,486 82,300

92


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
9 PROFIL GYPSUM - - - - -
Polos Manado 10 cm Staff - 15,000 15,000 1,500 16,500
Polos S 12 cm Staff 28,800 16,200 45,000 4,500 49,500
Luwing 15 cm Staff 34,500 16,200 50,700 5,070 55,800
Lidah 10 cm Staff 28,800 16,200 45,000 4,500 49,500
Bawang 10 cm Staff 25,900 16,200 42,100 4,210 46,300
Samosir 18 cm Staff 40,300 16,200 56,500 5,650 62,200
Cengkeh 8 cm Staff 23,000 16,200 39,200 3,920 43,100
Kepiting 12 cm Staff - 16,200 16,200 1,620 17,800
Tahu 6 cm Staff 19,600 10,000 29,600 2,960 32,600
Tampar 4 cm Staff 13,800 10,000 23,800 2,380 26,200
Jagung 5 cm Staff 16,100 10,000 26,100 2,610 28,700
Anggrek 4 cm Staff 16,100 10,000 26,100 2,610 28,700

93


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Helm oval (60 cm) Bh 115,000 16,200 131,200 13,120 144,300
Gear oval (60 cm) Bh 143,800 16,200 160,000 16,000 176,000
Racing oval (50 cm) Bh 230,000 16,200 246,200 24,620 270,800
Dom S bulat (81 cm) Bh 460,000 16,200 476,200 47,620 523,800
12 GRC - - - - -
GRC "3.5" NUSA BOR M2 81,700 48,000 129,700 12,970 142,700
GRC "6" NUSA BOR M2 155,300 48,000 203,300 20,330 223,600
13 List Profil - - -
SK.1 Staff 24,200 7,800 32,000 3,200 35,200
SK.2 Staff 23,000 7,800 30,800 3,080 33,900
SK.3 Staff 20,100 7,800 27,900 2,790 30,700
SK.4a Staff 17,300 7,800 25,100 2,510 27,600
SK.4b Staff 17,300 7,800 25,100 2,510 27,600
SK 5 Staff - 7,800 7,800 780 8,600
SK 6 Staff - 7,800 7,800 780 8,600
SK 7 Staff - 7,800 7,800 780 8,600
SK 8 Staff - 7,800 7,800 780 8,600
SK 9 Staff - 7,800 7,800 780 8,600
SK 10 Staff - 7,800 7,800 780 8,600
SK 11 Staff 28,800 7,800 36,600 3,660 40,300
SK 12 Staff 20,700 7,800 28,500 2,850 31,400
SK 13 Staff - 7,800 7,800 780 8,600
SK 14 Staff 17,300 7,800 25,100 2,510 27,600
SK 15 Staff - 7,800 7,800 780 8,600
SK 16 Staff 34,500 7,800 42,300 4,230 46,500
SK 17 Staff 23,000 7,800 30,800 3,080 33,900
SK 18 E Staff 17,300 7,800 25,100 2,510 27,600
SK 18 a Staff 17,300 7,800 25,100 2,510 27,600
SK.18 b Staff - 7,800 7,800 780 8,600
SK 19 E Staff - 7,800 7,800 780 8,600
SK 20 E Staff 40,300 7,800 48,100 4,810 52,900
SK 21 Staff - 7,800 7,800 780 8,600
SK 22 E Staff 28,800 7,800 36,600 3,660 40,300
SK 23 E Staff 28,800 7,800 36,600 3,660 40,300
SK 24 Staff - 7,800 7,800 780 8,600
SK 25 Staff 23,000 7,800 30,800 3,080 33,900
SK 28 E Staff 23,000 7,800 30,800 3,080 33,900
SK 30 E Staff 17,300 7,800 25,100 2,510 27,600

94


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
SK 32 Staff 17,300 7,800 25,100 2,510 27,600
SK 40 E Staff 34,500 7,800 42,300 4,230 46,500
SK 41 E Staff 17,300 7,800 25,100 2,510 27,600
SK 42 E Staff 20,100 7,800 27,900 2,790 30,700
SK 43 E Staff 20,100 7,800 27,900 2,790 30,700
SK 44 E Staff - 7,800 7,800 780 8,600
SK 45 E Staff 23,000 7,800 30,800 3,080 33,900
SK 51 a Staff 23,000 7,800 30,800 3,080 33,900
SK 51 b Staff - 7,800 7,800 780 8,600
SK 52 a Staff - 7,800 7,800 780 8,600
SK 52 b Staff - 7,800 7,800 780 8,600
SK 53 a Staff - 7,800 7,800 780 8,600
SK 53 b Staff 40,300 7,800 48,100 4,810 52,900
SK 55 E Staff 51,800 7,800 59,600 5,960 65,600
SK 56 E Staff 69,000 7,800 76,800 7,680 84,500
SK 57 E Staff 74,800 7,800 82,600 8,260 90,900
SK 58 E Staff 74,800 7,800 82,600 8,260 90,900
1 Rangka Atap Baja Ringan (Giga Steel Ecomax) - -
BJLS 0,20 mm Lembar 50,000 9,600 59,600 5,960 65,600
BJLS 0,25 mm Lembar 63,300 9,600 72,900 7,290 80,200
BJLS 0,30 mm Lembar 74,800 9,600 84,400 8,440 92,800
3 Seng Plat ( Bubungan ) - - -
BJLS 0,20 mm Lembar 54,600 9,600 64,200 6,420 70,600
BJLS 0,25 mm Lembar 66,100 9,600 75,700 7,570 83,300
BJLS 0,30 mm Lembar 77,600 9,600 87,200 8,720 95,900
4 Seng Alumanium Gelombang - - -
SWG 32" 0,25 mm 66,100 9,600 75,700 7,570 83,300
SWG 32" 0,25 mm Lembar 77,600 9,600 87,200 8,720 95,900
SWG 30" 0,30 mm Lembar - 9,600 9,600 960 10,600
SWG 28" 0,40 mm Lembar - 2,400 2,400 240 2,600
6 Seng Fiber - 2,400 2,400 240 2,600
Beton BH - - - - -
Keramik BH - - -
Asbes BH 46,000 1,200 47,200 4,720 51,900
Tebal 3 mm Lembar - 4,200 4,200 420 4,600
Tebal 3 mm Lembar - 4,200 4,200 420 4,600
Lembar - 4,200 4,200 420 4,600
Tebal 3 mm Lembar - 4,200 4,200 420 4,600
Tebal 3 mm Lembar - 4,200 4,200 420 4,600
9 Nok Bubungan - 4,200 4,200 420 4,600
10 Boot (Scrup Baja Ringan dan Csrup tutup atap) - -
Foil) Roll 1,322,500 4,200 1,326,700 132,670 1,459,400

95


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
F. BAHAN LANTAI - - - - -
1. Tegel PC - - - - -
Abu-abu 20 x 20 Cm Bh - 4,800 4,800 480 5,300
Abu-abu 30 x 30 Cm Bh - 4,800 4,800 480 5,300
Warna 20 x 20 Cm Bh - 4,800 4,800 480 5,300
Badak 20 x 20 Cm Bh - 4,800 4,800 480 5,300
Badak 30 x 30 Cm Bh - 4,800 4,800 480 5,300
Wafel 20 x 20 Cm Bh - 4,800 4,800 480 5,300
Wafel 30 x 30 Cm Bh - 4,800 4,800 480 5,300
10 cm Dos 224,300 9,600 233,900 23,390 257,300
10 cm Bh 1,700 60 1,760 176 1,900
Warna 10 x 20 cm Dos - 9,600 9,600 960 10,600
Putih 20 x 20 cm Dos 63,300 9,600 72,900 7,290 80,200
Warna 20 x 20 cm Dos 71,300 9,600 80,900 8,090 89,000
Putih 20 x 25 cm Dos 74,800 9,600 84,400 8,440 92,800
Warna 20 x 25 cm Dos 86,300 9,600 95,900 9,590 105,500
Putih 30 x 30 cm Dos 66,100 9,600 75,700 7,570 83,300
Warna 30 x 30 cm Dos 78,200 9,600 87,800 8,780 96,600
Putih 40 x 40 cm Dos 71,900 9,600 81,500 8,150 89,700
Warna 40 x 40 cm Dos 110,400 9,600 120,000 12,000 132,000
Putih 60 x 60 cm Dos 445,100 9,600 454,700 45,470 500,200
Warna 60 x 60 cm Dos 385,300 9,600 394,900 39,490 434,400
Putih 40 x 40 cm Dos 71,900 9,600 81,500 8,150 89,700
Warna 10 x 20 cm Dos 72,500 9,600 82,100 8,210 90,300
Putih 20 x 20 cm Dos 72,500 9,600 82,100 8,210 90,300
Warna 20 x 20 cm Dos 72,500 9,600 82,100 8,210 90,300
Putih 20 x 25 cm Dos 72,500 9,600 82,100 8,210 90,300
Warna 20 x 25 cm Dos 74,800 9,600 84,400 8,440 92,800
Putih 30 x 30 cm Dos 64,400 9,600 74,000 7,400 81,400
Warna 30 x 30 cm Dos 62,100 9,600 71,700 7,170 78,900
Putih 40 x 40 cm Dos 70,200 9,600 79,800 7,980 87,800
Warna 40 x 40 cm Dos 79,400 9,600 89,000 8,900 97,900
Warna 10 x 20 cm Dos - 9,600 9,600 960 10,600
Putih 20 x 20 cm Dos - 9,600 9,600 960 10,600
Warna 20 x 20 cm Dos 74,800 9,600 84,400 8,440 92,800
Putih 20 x 25 cm Dos - 9,600 9,600 960 10,600
Warna 20 x 25 cm Dos 69,000 9,600 78,600 7,860 86,500
Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300
Putih 40 x 40 cm Dos - 4,800 4,800 480 5,300
Warna 40 x 40 cm Dos 90,900 9,600 100,500 10,050 110,600

96


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos 62,100 9,600 71,700 7,170 78,900
Warna 20 x 20 cm Dos 63,300 9,600 72,900 7,290 80,200
Putih 20 x 25 cm Dos - 9,600 9,600 960 10,600
Warna 20 x 25 cm Dos - 9,600 9,600 960 10,600
Putih 30 x 30 cm Dos - 9,600 9,600 960 10,600
Warna 30 x 30 cm Dos - 9,600 9,600 960 10,600
Putih 40 x 40 cm Dos - 9,600 9,600 960 10,600
Warna 40 x 40 cm Dos - 9,600 9,600 960 10,600
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 20 cm Dos 79,900 9,600 89,500 8,950 98,500
Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 25 cm Dos 79,400 9,600 89,000 8,900 97,900
Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna 30 x 30 cm Dos 79,900 4,800 84,700 8,470 93,200
Putih 40 x 40 cm Dos - 4,800 4,800 480 5,300
Warna 40 x 40 cm Dos 89,700 9,600 99,300 9,930 109,200
Warna 10 x 20 cm Dos - 9,600 9,600 960 10,600
Putih 20 x 20 cm Dos 82,800 9,600 92,400 9,240 101,600
Warna 20 x 20 cm Dos 86,300 9,600 95,900 9,590 105,500
Putih 20 x 25 cm Dos 86,300 9,600 95,900 9,590 105,500
Warna 20 x 25 cm Dos 86,300 9,600 95,900 9,590 105,500
Putih 30 x 30 cm Dos - 9,600 9,600 960 10,600
Warna 30 x 30 cm Dos 78,200 9,600 87,800 8,780 96,600
Putih 40 x 40 cm Dos 70,200 9,600 79,800 7,980 87,800
Warna 40 x 40 cm Dos 82,800 9,600 92,400 9,240 101,600
Warna 60 x 60 cm Dos - 9,600 9,600 960 10,600
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos - 9,600 9,600 960 10,600
Warna 20 x 20 cm Dos - 9,600 9,600 960 10,600
Putih 20 x 25 cm Dos - 9,600 9,600 960 10,600
Warna 20 x 25 cm Dos - 9,600 9,600 960 10,600
Putih 30 x 30 cm Dos - 9,600 9,600 960 10,600
Warna 30 x 30 cm Dos - 9,600 9,600 960 10,600
Warna Tua 40x40 cm Dos 89,700 9,600 99,300 9,930 109,200
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300
Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna 30 x 30 cm Dos - 9,600 9,600 960 10,600

97


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Warna Tua 40x40 cm Dos 92,000 9,600 101,600 10,160 111,800
- - -
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300
Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300
Putih 40 x 40 cm Dos 74,800 9,600 84,400 8,440 92,800
Warna 40 x 40 cm Dos 80,500 9,600 90,100 9,010 99,100
Putih 60 x 60 cm Dos - 9,600 9,600 960 10,600
Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300
Warna 20 x 20 cm Dos - 4,800 4,800 480 5,300
Putih 20 x 25 cm Dos - 9,600 9,600 960 10,600
Warna 20 x 25 cm Dos - 9,600 9,600 960 10,600
Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300
Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300
Putih 40 x 40 cm Dos - 9,600 9,600 960 10,600
Warna 40 x 40 cm Dos 69,000 9,600 78,600 7,860 86,500
Warna 60 x 60 cm 414,000 9,600 423,600 42,360 466,000
Putih 100 x 100 cm - -
Warna 1000 x 100 cm - -
4 Tegel Porselin - 4,800 4,800 480 5,300
10 x 20 cm Dos - 9,600 9,600 960 10,600
10 x 10 cm Dos 258,800 4,800 263,600 26,360 290,000
5 Marmer - - -
Pabrikan M2 - - -
Alami M2 - - -
- - -
- - -
G. BAHAN KACA - - -
2 mm Uk. 122 x 75 (127x75) Lembar 184,000 25,800 209,800 20,980 230,800
3 mm Uk. 122 x 152 Lembar 287,500 48,000 335,500 33,550 369,100
5 mm Uk. 122 x 152 Lembar 667,000 48,000 715,000 71,500 786,500
8 mm Uk. 100 x 200 Lembar 2,012,500 52,800 2,065,300 206,530 2,271,800
8 mm Uk. 130 x 240 Lembar 2,875,000 52,800 2,927,800 292,780 3,220,600
12 mm Uk. 200 x 300 Lembar 3,737,500 55,200 3,792,700 379,270 4,172,000
12 mm Uk. 200 x 310 Lembar 4,025,000 55,200 4,080,200 408,020 4,488,200
5 mm Uk.120 x 150 Lembar - 48,000 48,000 4,800 52,800
5 mm Uk. 122 x 152 Lembar 207,000 54,000 261,000 26,100 287,100
8 mm Uk. 122 x 152 Lembar 253,000 60,000 313,000 31,300 344,300
10 mm Uk. 122 x 152 Lembar - - -
3 mm Uk. 122 x 152 Lembar 258,800 48,000 306,800 30,680 337,500
3 mm Uk. 122 x 150 Lembar 345,000 48,000 393,000 39,300 432,300
5 mm Uk. 200 x 100 Lembar 862,500 54,000 916,500 91,650 1,008,200

98


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
BAHAN FINISHING / CAT ,FURNITURE - - -
H.
,INTERIOR & EKSTERIOR - - -
2 Cat Kayu / Besi - - -
Glotex Kg 59,200 1,500 60,700 6,070 66,800
Avian Kg 61,300 1,500 62,800 6,280 69,100
Palatone Kg 112,700 1,500 114,200 11,420 125,600
Dulux (Interior) Kg 195,500 1,500 197,000 19,700 216,700
Dulux (Interior) 5 Kg 164,500 1,500 166,000 16,600 182,600
Dulux (Eksterior) 316,300 1,500 317,800 31,780 349,600
Dulux (Eksterior) 5 Kg 319,700 1,500 321,200 32,120 353,300
Mowilex Kg 235,800 1,500 237,300 23,730 261,000
Altex 5 Kg - 7,500 7,500 750 8,300
3 Cat Meni Kayu - - -
Altex 1 Kg 37,400 1,500 38,900 3,890 42,800
5 Kg 155,300 7,500 162,800 16,280 179,100
4 Politur Tan Ltr 59,800 1,500 61,300 6,130 67,400
Kepala Indian Ltr 65,600 1,500 67,100 6,710 73,800
Avian Kg 61,000 1,500 62,500 6,250 68,800
5 Teak Oil Ltr - 1,500 1,500 150 1,700
6 Stone Care / Pelapis Batu Alam Arca Ltr 63,300 1,500 64,800 6,480 71,300
7 Dumpul Kayu Altex Kg 37,400 1,500 38,900 3,890 42,800
Impra Kg 42,300 1,500 43,800 4,380 48,200
8 Wood Stain Infra Ltr 71,900 1,500 73,400 7,340 80,700
9 Melamik Infra Ltr 69,000 1,500 70,500 7,050 77,600
Sanding Sealer Infra 1 Ltr 69,000 1,500 70,500 7,050 77,600
5 Ltr 296,700 7,500 304,200 30,420 334,600
10 Minyak Cat - - - - -
Thinner A 0,5 ltr 21,000 750 21,750 2,175 23,900
Thinner A 1 ltr 32,800 1,500 34,300 3,430 37,700
Afduner 0,5 ltr 14,700 750 15,450 1,545 17,000
1 ltr - 1,500 1,500 150 1,700
11 Cat Tembok - - - - -
Matex 5 Kg 102,100 7,500 109,600 10,960 120,600
25 Kg 400,200 37,500 437,700 43,770 481,500
Aviatex 5 Kg 114,000 7,500 121,500 12,150 133,700
Aries 5 Kg 69,000 7,500 76,500 7,650 84,200
20 Kg 172,500 30,000 202,500 20,250 222,800
Metrolite 5 Kg 111,300 7,500 118,800 11,880 130,700
25 Kg 549,700 37,500 587,200 58,720 645,900
Dulux / ICI 2 1/2 Kg 184,000 3,750 187,750 18,775 206,500
Kimex 5 Kg 109,300 7,500 116,800 11,680 128,500
Catylac 5 Kg 134,600 7,500 142,100 14,210 156,300
Alkaly (LUAR) 2 1/2 Ltr 1,188,500 3,750 1,192,250 119,225 1,311,500
2,5 Ltr 171,400 3,750 175,150 17,515 192,700
20 Ltr 1,132,800 30,000 1,162,800 116,280 1,279,100
12 Cat Tembok Anti Lumut No Drop 1 Kg 71,900 1,500 73,400 7,340 80,700
13 Cat Jotun - - -
10 Ltr 921,200 15,000 936,200 93,620 1,029,800
Jotun Gardex 1 Ltr 70,200 1,500 71,700 7,170 78,900
Jotashield 2,5 Ltr 327,800 3,750 331,550 33,155 364,700
20 Ltr 2,453,000 30,000 2,483,000 248,300 2,731,300
18 Ltr 588,800 15,000 603,800 60,380 664,200
Strax Matt 2,5 Ltr - 3,750 3,750 375 4,100
Majestic 1 Ltr - 1,500 1,500 150 1,700
2,5 Ltr 296,700 3,750 300,450 30,045 330,500
20 Ltr 2,047,000 30,000 2,077,000 207,700 2,284,700

99


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
25 Kg 216,200 37,500 253,700 25,370 279,100
BELMAS 5 Kg 115,000 7,500 122,500 12,250 134,800
16 Lem Seng Rol 9,200 1,500 10,700 1,070 11,800
Meter 40,300 1,500 41,800 4,180 46,000
1 Inc Bh 28,800 750 29,550 2,955 32,500
2 Inc Bh 9,000 750 9,750 975 10,700
2,5 Inc Bh 57,500 750 58,250 5,825 64,100
3 Inc Bh 69,000 750 69,750 6,975 76,700
4 Inc Bh 46,000 750 46,750 4,675 51,400
5 Inc Bh 26,200 750 26,950 2,695 29,600
Kuas Lukis Bh 9,000 750 9,750 975 10,700
Kuas Rol Ukuran Besar Bh 35,500 1,500 37,000 3,700 40,700
Ukuran Kecil Bh 23,000 1,500 24,500 2,450 27,000
No. 0 Lbr 9,800 375 10,175 1,018 11,200
No. 1 Lbr 9,800 375 10,175 1,018 11,200
No. 2 Lbr 9,800 375 10,175 1,018 11,200
No. 3 Lbr 9,800 375 10,175 1,018 11,200
No. 100 Lbr 8,100 375 8,475 848 9,300
I. BAHAN SANITER - - -
1 Kloset - - -
Duduk - - -
Jongkok - - - - -
VITO Bh 287,500 42,900 330,400 33,040 363,400
Warna Kualitas Sedang II Bh 862,500 52,800 915,300 91,530 1,006,800
917,700 52,800 970,500 97,050 1,067,600
Hammer Bh 3,162,500 90,000 3,252,500 325,250 3,577,800
Diva (170 x 73)cm Bh - 52,800 52,800 5,280 58,100

100


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Diva - 52,800 52,800 5,280 58,100
5 Kran Air - - - - -
Kran Bathtub Bh 400,200 750 400,950 40,095 441,000
6 Stop Kran 1/2" Bh 77,600 750 78,350 7,835 86,200
7 Hand Shower - - -
1 Bak Bh 434,700 96,000 530,700 53,070 583,800
2 Bak Bh 1,543,900 96,000 1,639,900 163,990 1,803,900
11 Slang Air - - - - -
Biasa Ukuran 1 / 2 " Meter 6,900 1,125 8,025 803 8,800
Biasa Ukuran 5 / 8 " Meter 6,900 1,125 8,025 803 8,800
Biasa Ukuran 3 / 4 " Meter 86,300 1,125 87,425 8,743 96,200
Serat Ukuran 1 / 2 " Meter 14,400 1,125 15,525 1,553 17,100

101


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
J. MINYAK / ASPAL / PELUMAS - - - - -
Esso Kg - 4,200 4,200 420 4,600
Subsidi Lt 7,900 3,000 10,900 1,090 12,000
Subsidi Lt 8,400 3,000 11,400 1,140 12,500
Subsidi Lt 2,900 3,000 5,900 590 6,500
Mesran 40 SE/CC Lt 34,500 30,000 64,500 6,450 71,000
Mesran 40/30 20 x 1 L 690,000 30,000 720,000 72,000 792,000
Mesran 40/30 6x4L 759,000 37,500 796,500 79,650 876,200
Mesran Super 20W/50 24 x 0,8 L - 30,000 30,000 3,000 33,000
Mesran Super 20W/50 20 x 1 L - 30,000 30,000 3,000 33,000
2 T Enviro 24 x 0,8 L - 30,000 30,000 3,000 33,000
Meditran S 40 / S 30 20 x 1 L 807,300 30,000 837,300 83,730 921,000
Meditran S 40 / S 30 4x5L 736,000 30,000 766,000 76,600 842,600
Meditran S 40 / S 30 2 x 10 L 736,000 30,000 766,000 76,600 842,600
Meditran SC-15W/40 4x5L 798,100 30,000 828,100 82,810 910,900
Meditran SC-15W/40 CF-4/SF 20 x 1 L 885,500 30,000 915,500 91,550 1,007,100
Meditran SX-15W/40 20 x 1 L 1,115,500 30,000 1,145,500 114,550 1,260,100
Prima XP 20/50 20 x 1 L 966,000 30,000 996,000 99,600 1,095,600
Prima XP 20/50 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
Fastron 0 W/50 12 x 1 L 2,428,800 15,000 2,443,800 244,380 2,688,200
Enduro 4T 20W/50 20 x 1 L 920,000 30,000 950,000 95,000 1,045,000
Enduro 4T 20W/50 24 x 0,80 L 993,600 37,500 1,031,100 103,110 1,134,200
Enduro Matic 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
Pertamina ATF 20 x 1 L 1,150,000 30,000 1,180,000 118,000 1,298,000

102


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Mesran 40 209 L 6,753,800 150,000 6,903,800 690,380 7,594,200
Mesran 30 209 L 6,753,800 150,000 6,903,800 690,380 7,594,200
Mesran Super 20 w / 50 209 L 6,874,000 150,000 7,024,000 702,400 7,726,400
Mesran B-40 209 L 6,922,100 150,000 7,072,100 707,210 7,779,300
Meditran 30 209 L 6,014,800 150,000 6,164,800 616,480 6,781,300
Meditran S 40 209 L 6,649,300 150,000 6,799,300 679,930 7,479,200
Meditran S 30 209 L 6,649,300 150,000 6,799,300 679,930 7,479,200
Meditran S 50 209 L 7,045,900 150,000 7,195,900 719,590 7,915,500
Meditran S 10 W 209 L 6,622,800 150,000 6,772,800 677,280 7,450,100
Meditran SC 15W/40 209 L 7,098,700 150,000 7,248,700 724,870 7,973,600
Meditran SC 15W/40 CH 4 209 L 7,772,900 150,000 7,922,900 792,290 8,715,200
Meditran SC 15W/40 CI 4 200 L 7,098,700 150,000 7,248,700 724,870 7,973,600
Medripal 411 209 L 7,045,900 150,000 7,195,900 719,590 7,915,500
Medripal 412 209 L 7,178,100 150,000 7,328,100 732,810 8,060,900
Medripal 440 209 L 9,227,000 150,000 9,377,000 937,700 10,314,700
Medripal 420 209 L 7,495,300 150,000 7,645,300 764,530 8,409,800
Turalik 45 / 48 209 L 6,147,000 150,000 6,297,000 629,700 6,926,700
Turalik 52 / 69 209 L 6,213,000 150,000 6,363,000 636,300 6,999,300
Rored HDA 90 209 L 9,200,600 150,000 9,350,600 935,060 10,285,700
Rored HDA 140 209 L 10,231,600 150,000 10,381,600 1,038,160 11,419,800
Rored EPA 90 209 L 9,068,400 150,000 9,218,400 921,840 10,140,200
Rored EPA 140 209 L 8,116,600 150,000 8,266,600 826,660 9,093,300
Rored HAD 85 w / 90 209 L 9,174,200 150,000 9,324,200 932,420 10,256,600
Rored HAD 85 w / 140 209 L 9,491,400 150,000 9,641,400 964,140 10,605,500
Salyx 420 209 L 8,817,200 150,000 8,967,200 896,720 9,863,900
Salyx 320 209 L 8,552,900 150,000 8,702,900 870,290 9,573,200
Salyx 430 209 L 9,517,900 150,000 9,667,900 966,790 10,634,700
Salyx 440 209 L 10,125,900 150,000 10,275,900 1,027,590 11,303,500
Translik HD 30 209 L 8,817,200 150,000 8,967,200 896,720 9,863,900
Translik HD 50 209 L 9,570,700 150,000 9,720,700 972,070 10,692,800
Meditran SMX 15 w / 40 209 L 8,077,000 150,000 8,227,000 822,700 9,049,700
Pertamina ATF 200 L 9,196,600 150,000 9,346,600 934,660 10,281,300
Meditran SX 15 w / 40 CH 4 1000 L - 420,000 420,000 42,000 462,000
Meditran SMX 15 w / 40 1000 L - 420,000 420,000 42,000 462,000
Meditran SC 15 w / 40 1000 L - 420,000 420,000 42,000 462,000
Meditran S 30 1000 L - 420,000 420,000 42,000 462,000
Meditran S 40 1000 L - 420,000 420,000 42,000 462,000
Meditran S 50 1000 L - 420,000 420,000 42,000 462,000
RORED HDA 90 1000 L - 420,000 420,000 42,000 462,000
RORED HDA 140 1000 L - 420,000 420,000 42,000 462,000
RORED HDA 85/90 1000 L - 420,000 420,000 42,000 462,000
RORED HDA 85/140 1000 L - 420,000 420,000 42,000 462,000
RORED EPA 90/140 1000 L - 420,000 420,000 42,000 462,000
Pertamina ATF 1000 L - 420,000 420,000 42,000 462,000
Translik HD 30/50 1000 L - 420,000 420,000 42,000 462,000
Turalik 52 / 69 1000 L - 420,000 420,000 42,000 462,000

103


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
6 Gemuk (Grase) - 37,500 37,500 3,750 41,300
Pertamina SGX 16 Kg - 30,000 30,000 3,000 33,000
7. Gas Elpiji - - -
Tabung Baru 12 Kg - 15,000 15,000 1,500 16,500
Isi Ulang 12 Kg - 15,000 15,000 1,500 16,500
Elpiji Isi 12 Kg 12 Kg 255,300 15,000 270,300 27,030 297,300
Elpiji Isi 50 Kg 50 Kg 1,637,600 75,000 1,712,600 171,260 1,883,900
K. BAHAN PINTU, KUNCI & PENGGANTUNG - - -
2
3 Rolling Door M 977,500 120,000 1,097,500 109,750 1,207,300
Psg
Deluxe M2 402,500 120,000 522,500 52,250 574,800
Lokal (rol) M - 24,000 24,000 2,400 26,400
uk (210cm x 80 cm) Lbr 2,875,000 120,000 2,995,000 299,500 3,294,500
11 Acesoris - 24,000 24,000 2,400 26,400
12 - Pas Fitting - 24,000 24,000 2,400 26,400
13 Handel Type C Set 126,500 12,000 138,500 13,850 152,400
Type H Set 287,500 12,000 299,500 29,950 329,500
14 Engsel Tanam Dorma/Decson Set - 12,000 12,000 1,200 13,200
- - -
Baik bh 862,500 15,000 877,500 87,750 965,300
16 Pintu Besi + Engsel Besi M2 - 15,000 15,000 1,500 16,500
Pintu Besi + Rool M2 2,415,000 15,000 2,430,000 243,000 2,673,000
Pagar Besi M2 2,242,500 15,000 2,257,500 225,750 2,483,300
Relling Pagar Besi M - 15,000 15,000 1,500 16,500
2
Rangka Besi Holo M - 15,000 15,000 1,500 16,500
2
Besi Siku + Ram M - 15,000 15,000 1,500 16,500
17 Relling Pagar Besi Stainlees biasa M - 15,000 15,000 1,500 16,500
Motif M - 15,000 15,000 1,500 16,500
Pagar Besi Stainlees biasa M2 - 15,000 15,000 1,500 16,500
Motif M2 - 15,000 15,000 1,500 16,500
2
Pintu Besi Stainlees M - 15,000 15,000 1,500 16,500
2
Pintu Baja Lipat M - 15,000 15,000 1,500 16,500
Door closer bh 166,800 15,000 181,800 18,180 200,000
Engsel Casement bh - -

104


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Kait Angin - 750 750 75 1,000
stainless Bh 108,100 750 108,850 10,885 119,700
Kuningan Bh 32,200 750 32,950 3,295 36,200
Biasa Bh 28,800 750 29,550 2,955 32,500
21 Grendel - 750 750 75 800
Besar stainless 101,200 750 101,950 10,195 112,100
Kuningan Bh 46,000 750 46,750 4,675 51,400
Biasa Bh 14,400 750 15,150 1,515 16,700
Kuningan Bh 28,800 750 29,550 2,955 32,500
Biasa Bh 19,000 750 19,750 1,975 21,700
stainless Bh 95,500 750 96,250 9,625 105,900
Kuningan Bh 40,300 750 41,050 4,105 45,200
Biasa Bh 28,800 750 29,550 2,955 32,500
Kuningan Bh 64,400 750 65,150 6,515 71,700
Biasa Bh 40,300 750 41,050 4,105 45,200
Kuningan Bh 36,200 750 36,950 3,695 40,600
Biasa Bh 14,400 750 15,150 1,515 16,700
Sedang Bh 38,900 750 39,650 3,965 43,600
M. BAHAN PIPA - - -
1 PIPA GIP - - -
GIP Medium B - - -
Dia. 1/2 inc Staf 149,500 8,400 157,900 15,790 173,700
Dia. 3/4 inc Staf 201,300 13,200 214,500 21,450 236,000
Dia. 1 inc Staf 258,800 15,600 274,400 27,440 301,800
Dia. 1 1/4 inc Staf 316,300 17,400 333,700 33,370 367,100
Dia. 1 1/2 inc Staf 373,800 19,200 393,000 39,300 432,300
Dia. 2 inc Staf 437,000 31,800 468,800 46,880 515,700
Dia. 2 1/2 inc Staf 667,000 34,200 701,200 70,120 771,300
Dia. 3 inc Staf 661,300 40,800 702,100 70,210 772,300

105


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
GIP Medium A - - -
Dia. 1/2 inc Staf 201,300 6,000 207,300 20,730 228,000
Dia. 3/4 inc Staf 258,800 9,600 268,400 26,840 295,200
Dia. 1 inc Staf 402,500 11,400 413,900 41,390 455,300
Dia. 1 1/4 inc Staf 488,800 12,600 501,400 50,140 551,500
Dia. 1 1/2 inc Staf 575,000 13,800 588,800 58,880 647,700
Dia. 2 inc Staf 776,300 23,400 799,700 79,970 879,700
Dia. 2 1/2 inc Staf 1,006,300 25,200 1,031,500 103,150 1,134,700
Dia. 3 inc Staf 1,265,000 30,000 1,295,000 129,500 1,424,500
Stainless - - - - -
Dia. 1/2 inc Staf 80,500 6,000 86,500 8,650 95,200
Dia. 3/4 inc Staf 120,800 9,600 130,400 13,040 143,400
Dia. 1 inc Staf 166,800 11,400 178,200 17,820 196,000
Dia. 1 1/4 inc Staf 207,000 12,600 219,600 21,960 241,600
Dia. 1 1/2 inc Staf 253,000 13,800 266,800 26,680 293,500
Dia. 2 inc Staf 333,500 23,400 356,900 35,690 392,600
2. PIPA PVC - - - - -
1 SEKOP - - -
Kualitas Baik BH 101,200 6,000 107,200 10,720 117,900
WIPRO BH 76,800 6,000 82,800 8,280 91,100
Kualitas sedang 74,800 6,000 80,800 8,080 88,900
CARMEN / ARCO BH 64,200 6,000 70,200 7,020 77,200
Tanpa gagang BH 51,500 6,000 57,500 5,750 63,300
3 PAHAT - - - - -
4 LINGGIS BH 86,300 6,000 92,300 9,230 101,500

106


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
5 TROFOL - - - - -
6 WATERPASS 287,500 4,200 291,700 29,170 320,900
Neptang Oris 6" BH 28,800 6,000 34,800 3,480 38,300
8 HAMMER - - - - -
1 Kg BH 258,800 3,000 261,800 26,180 288,000
3 Kg BH 194,400 4,200 198,600 19,860 218,500
5 Kg BH 232,900 6,000 238,900 23,890 262,800
10 Kg BH 368,600 6,000 374,600 37,460 412,100
9 PAKUWEL BH 78,200 6,000 84,200 8,420 92,600
1 NEPTANG - - - - -
Kualitas Baik BH 103,500 1,500 105,000 10,500 115,500
2 OBENG - - -
Kualitas Baik BH 36,800 1,500 38,300 3,830 42,100
4 KAPAK - - - - -
Kualitas Baik BH 124,200 6,000 130,200 13,020 143,200
5 SKAP MANUAL BH - 6,000 6,000 600 6,600
6 BOR MANUAL BH 69,000 6,000 75,000 7,500 82,500
7 BOR LISTRIK 561,900 15,000 576,900 57,690 634,600
BOSCH GSB 13 mm UNIT 1,000,300 15,000 1,015,300 101,530 1,116,800
BOSCH GBM 360 UNIT 653,800 15,000 668,800 66,880 735,700
RYOBY UNIT - - -
WIPRO W 6134, 13 mm UNIT 672,800 15,000 687,800 68,780 756,600
WIPRO W 6102, 10 mm UNIT 517,500 15,000 532,500 53,250 585,800
WIPRO W 6131, 13 mm UNIT 706,700 15,000 721,700 72,170 793,900
WIPRO W 6160 UNIT 884,900 15,000 899,900 89,990 989,900
WIPRO W 6101 UNIT - 15,000 15,000 1,500 16,500
MAKITA 1620 / 1630 UNIT 977,500 15,000 992,500 99,250 1,091,800
6101 B UNIT - 15,000 15,000 1,500 16,500
PROHEZ 3070-004 UNIT - 15,000 15,000 1,500 16,500
8 GERGAJI LISTRIK 1,380,000 15,000 1,395,000 139,500 1,534,500
WIPRO W 9180 UNIT 931,500 15,000 946,500 94,650 1,041,200
MAKITA 5600 NB UNIT 2,932,500 15,000 2,947,500 294,750 3,242,300
PROHEX 3120.001 UNIT - 15,000 15,000 1,500 16,500

107


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
MAKTEC MT 360 UNIT 2,067,700 15,000 2,082,700 208,270 2,291,000
WIPRO W 1090, 6 mm UNIT 503,700 15,000 518,700 51,870 570,600
WIPRO ROTER BESAR W 1062, 6 mm UNIT - 15,000 15,000 1,500 16,500
WIPRO W 1121 UNIT - 15,000 15,000 1,500 16,500
WIPRO W 1123 UNIT 1,251,200 15,000 1,266,200 126,620 1,392,800
PROHEX 3100 - 002 UNIT - 15,000 15,000 1,500 16,500
MAKITA N 3709 UNIT 1,035,000 15,000 1,050,000 105,000 1,155,000
10 SKAP LISTRIK - 15,000 15,000 1,500 16,500
MAKITA N 1900 B/ Kp 800 UNIT 2,355,200 15,000 2,370,200 237,020 2,607,200
PROHEX 30.90 - 001 UNIT - 15,000 15,000 1,500 16,500
11 GURINDA - - - - -
BOSC GWS 6-100 UNIT - 15,000 15,000 1,500 16,500
WIPRO W 3435 UNIT 517,500 15,000 532,500 53,250 585,800
MAKITA N 9500 N UNIT 1,539,400 15,000 1,554,400 155,440 1,709,800
PROHEX UNIT - 15,000 15,000 1,500 16,500
WIPRO S' UNIT 722,200 15,000 737,200 73,720 810,900
WIPRO W 150 UNIT 952,200 15,000 967,200 96,720 1,063,900
WIPRO W 4935 UNIT 671,000 15,000 686,000 68,600 754,600
RYOBY BO 4540 UNIT - 15,000 15,000 1,500 16,500
PROHEX 3130 - 001 UNIT - 15,000 15,000 1,500 16,500
14 SIKU BH 38,900 1,800 40,700 4,070 44,800
15 METERAN - - - - -
3 Meter wipro BH 40,300 1,800 42,100 4,210 46,300
5 Meter wipro BH 51,800 1,800 53,600 5,360 59,000
7.5 Meter wipro BH 71,900 1,800 73,700 7,370 81,100
Kualitas Baik BH 90,600 6,000 96,600 9,660 106,300
Kualitas Baik BH 327,800 6,000 333,800 33,380 367,200
20 MATA GERGAJI BESI TIPE A BH 17,800 1,800 19,600 1,960 21,600
Kualitas Baik BH 69,000 4,200 73,200 7,320 80,500
WALIKOTA TERNATE

Halaman 108
HARGA SATUAN BAHAN PERIKANAN, PERTANIAN
DAN PERKEBUNAN
KEUNTUNGAN HARGA TERMASUK

HARGA PASARAN
NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN SATUAN TERNATE
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
A PERIKANAN
A.I JARING
1 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 2 1/2 inchi 718,800 71,880 790,680
Jaring PACF D/6 90 X 100 Y 100/90 2 1/2 inchi - - -
2 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 1 inchi 977,500 97,750 1,075,250
Jaring PACF D/6 90 X 100 Y 100/90 1 inchi - - -
3 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 1 1/4 inchi 862,500 86,250 948,750
4 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 1 1/2 833,800 83,380 917,180
Jaring PACF D/6 90 X 100 Y 100/90 1 1/2 - - -
5 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 2 inchi 747,500 74,750 822,250
6 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 3/4 inchi - - -
Jaring PACF D/6 90 X 100 Y 100/90 3/4 inchi 920,000 92,000 1,012,000
7 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 1 inchi 862,500 86,250 948,750
8 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 1 1/4 inchi 833,800 83,380 917,180
9 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 1 1/2 805,000 80,500 885,500
10 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 2 inchi 718,800 71,880 790,680
A.II PELAMPUNG -
1 Pelampung Plastik 8 INCHI Bh 201,300 20,130 221,430
2 Pelampung Sandal Bks 57,500 5,750 63,250
3 Pelampung Tanda Bh - - -
A.III TALI -
2 Tali 3 mm UNITED/GOJAH KG 112,100 11,210 123,310
4 Tali 4 mm UNITED/GOJAH ROLL 196,700 19,670 216,370
1 Tali 6 mm UNITED/GOJAH ROLL 414,000 41,400 455,400
3 Tali 16 mm UNITED/GOJAH KG 106,400 10,640 117,040
A.IV PEMBERAT -
1 Timah Pemberat Kg 97,800 9,780 107,580
JANGKAR / SAUH -
1 JANGKAR 5 kg 172,500 17,250 189,750
7 kg 241,500 24,150 265,650
A.V KAIL -
1 KAIL NO. 1 DOS 882,600 88,260 970,860
2 KAIL NO. 2 DOS 764,800 76,480 841,280
3 KAIL NO. 3 DOS 645,200 64,520 709,720
4 KAIL NO. 4 DOS 500,300 50,030 550,330
5 KAIL NO. 5 DOS 228,900 22,890 251,790
6 KAIL NO. 6 DOS 118,500 11,850 130,350
7 KAIL NO. 7 DOS 94,900 9,490 104,390
8 KAIL NO. 8 DOS 70,700 7,070 77,770
9 KAIL NO. 9 DOS 58,700 5,870 64,570
10 KAIL NO. 10 DOS 46,600 4,660 51,260
A.VI HAND LINE -
1 HAND LINE 10 Lbs. Cap Ikan Paus DAMIL Kapala 4,000 400 4,400
HAND LINE 10 Lbs. 14,400 1,440 15,840
2 HAND LINE 20 Lbs Cap Ikan Paus DAMIL Kapala 8,100 810 8,910
HAND LINE 20 Lbs 20,100 2,010 22,110
3 HAND LINE 30 Lbs.Cap Ikan Paus DAMIL Kapala 10,600 1,060 11,660
HAND LINE 30 Lbs 28,800 2,880 31,680
4 HAND LINE 40 Lbs Cap Ikan Paus DAMIL Kapala 12,100 1,210 13,310
HAND LINE 40 Lbs 40,300 4,030 44,330
5 HAND LINE 100 Lbs. Cap Ikan Paus DAMIL Kapala - - -
HAND LINE 100 Lbs. 97,800 9,780 107,580
6 HAND LINE 200 Lbs. Cap Ikan Paus DAMIL Kapala 137,400 13,740 151,140
HAND LINE 200 Lbs. 212,800 21,280 234,080
A.IX COLD BOX -
1 COLD BOX KECIL STEREO FORM Unit 80,500 8,050 88,550
2 COLD BOX SEDANG STEREO FORM Unit 189,800 18,980 208,780
3 COLD BOX BESAR STEREO FORM Unit 287,500 28,750 316,250
4 COLD BOX FIBER 100X60X65 CM Unit - - -
5 COLD BOX FIBER 80X60X65 CM Unit 2,990,000 299,000 3,289,000
6 COLD BOX FIBER 50X37X35 CM Unit - - -
Ket : - Harga diatas belum termasuk PPN 10%
- Harga diatas Sudah termasuk Keuntungan Pihak ke tiga
- Harga diatas belum termasuk ongkos angkut ke lokasi proyek

Halaman 109
DAN PERKEBUNAN
KEUNTUNGAN PIHAK HARGA TERMASUK

HARGA PASARAN
III KEUNTUNGAN PIHAK
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
B PERTANIAN / PERKEBUNAN
B.I INSEKTISIDA
1 DURSBAN 500 ML 258,800 25,880 284,680
2 AZODRIN 500 ML - - -
3 KANON 500 ML 161,000 16,100 177,100
400 ML 57,500 5,750 63,250
100 ML 54,600 5,460 60,060
4 RADAR 500 ML 86,300 8,630 94,930
5 GUSADRIN 500 ML - - -
6 MONITOR 1000 ml - - -
7 BAICARB 500 ML 147,200 14,720 161,920
8 KILTOP 500 ML - - -
9 DARMABAS 500 ML 143,800 14,380 158,180
400 ML 86,300 8,630 94,930
100 ML 109,300 10,930 120,230
DUPON 100 ML 126,500 12,650 139,150
REGENT 500 ML 172,500 17,250 189,750
100 ML 44,900 4,490 49,390
10 EXOCET 500 ML 86,300 8,630 94,930
TETRIN - - -
11 DECIS 100 ml 132,300 13,230 145,530
250 ml 101,200 10,120 111,320
500 ml 425,500 42,550 468,050
12 MATADOR 80 ml 117,900 11,790 129,690
13 FASTAK 100 ml 94,300 9,430 103,730
14 CURACRON 100 ml 140,900 14,090 154,990
500 ml 431,300 43,130 474,430
15 FURADAN 3 - G 1 Kg 100,600 10,060 110,660
2 Kg 100,600 10,060 110,660
RUDAL 100 ml 36,800 3,680 40,480
500 ml 88,600 8,860 97,460
16 INDOVIN / SEVIN 100 Gr 115,000 11,500 126,500
500 gr 304,800 30,480 335,280
17 AKODAN 100 ml 138,000 13,800 151,800
300 ml 51,800 5,180 56,980
18 IDODAN 100 ml 83,400 8,340 91,740
500 ml 198,400 19,840 218,240
KANON 100 ml 40,300 4,030 44,330
SIDAMETRIN ec 100 ml 38,000 3,800 41,800
MASSA 500 ml 36,800 3,680 40,480
DUPON PRIVATON 100 ml 109,300 10,930 120,230
CYPERMAX 100 ec 100 ml 36,800 3,680 40,480
500 ml 86,300 8,630 94,930
TETRIN 36 ec 100 ml 36,800 3,680 40,480
SPONTAN 400 SL 500 ml 89,700 8,970 98,670
ALPHADINE 450 SL 200 ml 54,100 5,410 59,510
METAL 400 ml 88,600 8,860 97,460
DARMABAS 50 ec 400 ml 87,400 8,740 96,140
MARSHAL 200 ec 500 ml 88,600 8,860 97,460
19 DURSBAN 100 ml 20,100 2,010 22,110
500 ml 132,300 13,230 145,530
20 SUPRASID 100 ml 34,500 3,450 37,950
B.II HERBISIDA -
1 POLARIS/LARIS 1000 ml 149,500 14,950 164,450
2 TOUPAN/ Rambo 480 sl 1000 ml 109,300 10,930 120,230
3 ROUN UP 1000 ml 437,000 43,700 480,700
200 ml 28,800 2,880 31,680
4 GRAMAXONE 1000 ml 304,800 30,480 335,280
5 BASMILANG 1000 ml 396,800 39,680 436,480
500 ml - - -
NOXONE 1000 ml 109,300 10,930 120,230
6 LINDAS/ BABLAS 1000 ml 109,300 10,930 120,230
400 ml 74,800 7,480 82,280
7 STARMIN 1000 ml - - -
200 ml 51,800 5,180 56,980
8 BMA-6/DMA-6 400 ml 181,100 18,110 199,210
KIL UP 200 ml 138,000 13,800 151,800

Halaman 110
DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
B.III FUNGISIDA - - -
1 DHITANE M-45 200 gr 129,400 12,940 142,340
500 gr 230,000 23,000 253,000
1 KG 440,500 44,050 484,550
2 ANTRAKOL 500 Gr 184,600 18,460 203,060
250 Gr 95,500 9,550 105,050
3 KLERAT 1 kg 40,300 4,030 44,330
4 PETRUKUM Bks 47,200 4,720 51,920
B.IV PPC
1 RONSAE SUPER 500 ml - - -
SUPER FLORA 500 ml 28,800 2,880 31,680
2 SEPRINT 300 ml 47,200 4,720 51,920
3 DARMA SARI 5 ml 74,800 7,480 82,280
4 GANDASIL B 100 Gr 62,100 6,210 68,310
5 GANDASIL D 100 Gr 69,600 6,960 76,560
6 ATHONIK 100 ml 53,500 5,350 58,850
500 ml 81,700 8,170 89,870
7 BIOSAN 1000 ML - - -
8 SUPER KING 1000 ML - - -
9 DIAM0ND 1000 ML 40,300 4,030 44,330
10 POLIBAG 1 Kg / 10 cm 120,800 12,080 132,880
GREEN TONIK 500 ml 34,500 3,450 37,950
1 Kg / 20 cm - - -
B.V PUPUK -
1 KCL 1 Kg 4,600 460 5,060
2 SP - 36 1 Kg - - -
SP - 36 (SUBSIDI) 1 Kg 2,900 290 3,190
3 UREA 1 Kg - - -
UREA (SUBSIDI) 1 Kg 2,900 290 3,190
4 P. GANTIK 1 Kg 28,200 2,820 31,020
5 ZA 1 Kg 2,900 290 3,190
6 NPK GRAND 1 Kg - - -
NPK (SUBSIDI) 15.15.15 PONSKA 3,500 350 3,850
NPK (NON SUBSIDI) 15.15.15 KEBOMAS 22,400 2,240 24,640
7 YARA MILA 16.16.16 1 Kg 46,000 4,600 50,600
8 PUPUK ORGANIK 1 Kg 6,300 630 6,930
PUPUK ORGANIK (NON SUBSIDI) 4,800 480 5,280
-
B.VI BENIH PERTANIAN -
1 JAGUNG HEBRIDA BISI 2 1 kg 97,800 9,780 107,580
2 JAGUNG ARJUNA SEJAHTERA BISI 16 kg - - -
3 JAGUNG MANIS SUPER SWEET CORN 1 kg 212,800 21,280 234,080
Bonensa 250 Gr 143,800 14,380 158,180
4 JAGUNG MANIS Kapal Terbang 250 Gr 143,800 14,380 158,180
5 JAGUNG CAP SURYA MENTARI 250 Gr - - -
6 PETSAY / VIKIMA / PAK CHOY WHITE 100 Gr - - -
7 KACANG PANJANG / PUTIH SUPER 1 Kg 247,300 24,730 272,030
8 KACANG TANAH kg - - -
9 KEDELAI kg - - -
10 KANGKUNG CABUT /GRAN 1 kg 143,800 14,380 158,180
11 CABE KERITING CEMETI (Kpl.Terbang) 25 Gr 64,400 6,440 70,840
Panah Merah 10 Gr 31,600 3,160 34,760
Lado 5 Gr 172,500 17,250 189,750
LARIS 1750 Butir 103,500 10,350 113,850
12 CABE RAWIT BARA / Panah Merah 10 Gr 40,300 4,030 44,330
CABE STREET/ RAWIT/ NONA 10 Gr 39,100 3,910 43,010
13 CABE UNGGUL LAURA PUTIH Panah Merah 25 Gr - - -
14 KETIMUN HIJAU ROKET 10 Gr - - -
Hercules 10 Gr 43,700 4,370 48,070
PANDA / Panah Merah 20 Gr 34,500 3,450 37,950
KETIMUN HYBRID Hercules 56/Kapal Terbang 10 Gr 87,400 8,740 96,140
15 TOMAT PERMATA 10 Gr 247,300 24,730 272,030
TOMAT THYMOTY 1750 Butir 224,300 22,430 246,730
TOMAT BETAVILA 1750 Butir 201,300 20,130 221,430
16 PARE PURNAMA 10 Gr 89,700 8,970 98,670
PARE WUKU Fi 10 Gr 41,400 4,140 45,540
17 TER0NG MUSTANG 5 Gr 77,600 7,760 85,360
TER0NG Bungo F 1 5 Gr 42,600 4,260 46,860
18 SELEDRI Amigos 20 Gr 83,400 8,340 91,740
19 BENIH BUNCIS LEBAT / PERKASA 500 Gr 132,300 13,230 145,530
225 BUTIR - - -

Halaman 111

DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
20 BUNCIS LEBAT / KAPAL TERBANG 500 Gr 69,000 6,900 75,900
21 KOL KK CROSS 20 Gr 230,000 23,000 253,000
22 BAYAM CABUT MIRA (Panah Merah) 50 Gr 97,800 9,780 107,580
BAYAM CABUT MIRA (Panah Merah) 100 Gr -
23 BAYAM CABUT HIJAU MAESTRO / Panah Merah 500 Gr 57,500 5,750 63,250
50 Gr 31,100 3,110 34,210
24 PARIA HIBRIDA PURNAMA F1 / Panah Merah 10 Gr 63,300 6,330 69,630
25 SAWI TOSAKKAN 25 ML 40,300 4,030 44,330
26 CAIJIM BANGKOK TOSAKAN / Panah Merah 25 Gr 15,000 1,500 16,500
CAIJIM (Gren Park) TOSAKAN / Panah Merah 25 Gr 40,300 4,030 44,330
27 SEMANGKA DIANA BANGKOK DRAGON/Kapal Terbang 20 Gr 69,000 6,900 75,900
SEMANGKA Anabel Fi 20 Gr 69,000 6,900 75,900
28 PEPAYA BANGKOK 28,800 2,880 31,680
GREEN PACCHOY 50 Gr 38,000 3,800 41,800
B.VII BIBIT PERKEBUNAN

PERBANYAKAN VEGETATIF
MANGGA CANGKOK Anakan/50 Cm Pohon 26,500 2,650 29,150
RAMBUTAN / OKULASI / STEK Anakan/50 Cm Pohon 74,800 7,480 82,280
DURIAN OKULASI Anakan/50 Cm Pohon 86,300 8,630 94,930
DURIAN SAMBUNG PUCUK Anakan/60 Cm Pohon 86,300 8,630 94,930
JERUK Anakan Pohon - - -
DUKU Anakan Pohon - - -
SUKUN Anakan/40 Cm Pohon 23,000 2,300 25,300
PERBANYAKAN GENERATIF -
MANGGA -
RAMBUTAN -
DURIAN Onderstum/100 Cm 28,800 2,880 31,680
NANGKA Anakan/40 Cm Pohon 13,800 1,380 15,180
ADVOKAT Anakan Pohon - - -
PALA Anakan Pohon 23,000 2,300 25,300
CENGKEH Anakan Pohon 23,000 2,300 25,300
KELAPA DALAM Anakan Pohon 34,500 3,450 37,950
KAYU MANIS Anakan Pohon 23,000 2,300 25,300
- - -
B.VII ALAT PERTANIAN/PERKEBUNAN - - -
1 HAND SPRAYER SOLO 424 INDO Unit 1,270,800 127,080 1,397,880
HAND SPRAYER SOLO Jerman/15 lt 488,800 48,880 537,680
HAND SPRAYER SWAN PLASTIK 15 Lt 460,000 46,000 506,000
HAND SPRAYER SWAN BESI 15 Lt 546,300 54,630 600,930
2 PACUL (Kwalitas Baik) 1 Bh 220,800 22,080 242,880
3 GARU - GARU 1 Bh 157,600 15,760 173,360
4 PARANG 1 Bh 164,500 16,450 180,950
9 MESIN POTONG RUMPUT Bh 8,625,000 862,500 9,487,500
11 MESIN PENGGILING PADI Bh - - -
MESIN PENGGILING PADI (Linggis) 100 Cm 80,500 8,050 88,550
ALAT PEMERAS BUAH HIDROLIK Unit 4,025,000 402,500 4,427,500
MESIN PENGIRIS BUAH Kapasitas 50 Kg/jam Unit 2,875,000 287,500 3,162,500
MESIN PERONTOK CENGKEH Unit 20,125,000 2,012,500 22,137,500
MESIN PEMECAH CANGKANG PALA 100-200 Kg Unit 13,340,000 1,334,000 14,674,000
ALAT PENGERING CENGKEH Unit 43,700,000 4,370,000 48,070,000
ALAT PENGERING PALA Unit 43,700,000 4,370,000 48,070,000
MESIN PENGHANCUR BIJI PALA Unit 13,685,000 1,368,500 15,053,500
12 HANDS TRAKTOR Bh - - -
13 MESIN PARUT LENGKAP + JIANDONG 5,5 PK Bh - - -
14 HITER No 8 / WATERING 5 LTR Bh 110,400 11,040 121,440
15 PISAU OKULASI Bh - - -
16 GUNTING PANGKAS Bh 74,800 7,480 82,280
KOFO / POLINET 1 100 M x1 Ball 747,500 74,750 822,250
PARANET 3 x 100 Ball 2,300,000 230,000 2,530,000

Halaman 112

DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
C PETERNAKAN -
OBAT DAN PERLENGKAPAN INSEMINASI BUATAN ( -
C.I
IB ) -
PREPARAT REPRODUKSI -
1 PREPARAT ANTO DEFISAINSI Inject Cc 12,900 1,290 14,190
VITAMIN. MINERAL Inject/500 cc btl 33,100 3,310 36,410
ASAM AMINO 39,100 3,910 43,010
2 PROSTAGLANDIN Juramade DOSIS 202,200 20,220 222,420
3 ESTROGEN BOTOL 116,700 11,670 128,370
4 OXITOSIN OXITOSIN BOTOL 1,022,900 102,290 1,125,190
5 PREPARAT HEMATINIK, RUBORANSIA & TONIKA BIOSANT P CC 1,009,700 100,970 1,110,670
6 PREPARAT ANTI SEPTIKA & DESINFEKTAN ( SPRAY ) DESTAN Ltr 1,385,200 138,520 1,523,720
PREPARAT ANTI SEPTIKA & DESINFEKTAN ( LARUTAN

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

1 FLOOZENSEMEN 0,25 CC BBIB SINGOSARI Straw 134,800 13,480 148,280
2 PLASTIK SHEET IB DENMARK Buah 4,000 400 4,400
3 PLASTIK GLOVE 5 JARI LOKAL Buah 22,300 2,230 24,530
4 MASKER TISSUE LOKAL Box 375,500 37,550 413,050
5 EARTAG SAPI DEMOPLAST Buah 91,400 9,140 100,540
6 HANDSSOAP Buah 38,500 3,850 42,350
7 ROLL TISSUE IMPORT Buah 117,300 11,730 129,030
8 TAG PEN SECONEL Buah 603,800 60,380 664,180
9 CANESTER PERNCIS Buah 784,900 78,490 863,390
10 GUNTING STRAW CINA Buah 543,400 54,340 597,740
11 PINZET ANATOMICH 30 CM CINA Buah 253,600 25,360 278,960
12 PINZET ANATOMICH 20 CM PERANCIS Buah 236,700 23,670 260,370
13 GOBLET PERANCIS Buah 141,100 14,110 155,210
14 ANTIVIACIAL INSEMINATION GUN / A.I GUN Buah 1,086,800 108,680 1,195,480
15 FLASLIGHT ( 4 BATERAI ) Buah 893,600 89,360 982,960
16 MEASURING TAPE Buah 724,500 72,450 796,950
17 MEASURING STICK Buah 8,573,300 857,330 9,430,630
18 LARGE BLOODLESS CANTRATOR IMPORT Buah 8,573,300 857,330 9,430,630
19 APLICATOR SAPI ITALIA Buah 1,398,200 139,820 1,538,020
20 TAS IB LOKAL Buah 337,000 33,700 370,700
21 KONTAINER DEPO KAP. 10 LITER USA Unit 21,137,000 2,113,700 23,250,700
24 TERMOS IB ENGLAND Unit 518,100 51,810 569,910
- - -
C.IV PAKAIAN KERJA LAPANGAN - - -
1 WEAR PACK Pasang 239,000 23,900 262,900
2 RAINCOAT Pasang 404,200 40,420 444,620
3 BOOT Pasang 193,200 19,320 212,520
- - -
C.V PAKAN TERNAK - - -
1 PASE PEMBESARAN COMFEED/PHOKPAN Kg 42,800 4,280 47,080
2 PASE PRODUKSI COMFEED/PHOKPAN Kg 42,800 4,280 47,080
3 PASE SUPLEMENT Gr 84,900 8,490 93,390
- - -
C.VI BIBIT TERNAK - - -
1 BIBIT AYAM PEDAGING Ekor 32,500 3,250 35,750
2 BIBIT AYAM PARENSTOCK Ekor 168,500 16,850 185,350
3 BIBIT/DOC AYAM RAS PETELUR Ekor 23,500 2,350 25,850
4 BIBIT AYAM BURAS Ekor 388,700 38,870 427,570
5 BIBIT TERNAK KAMBING LOKAL Ekor 6,497,500 649,750 7,147,250
6 BIBIT TERNAK KAMBING ETAWA (PE ) Ekor 32,372,500 3,237,250 35,609,750
7 BIBIT TERNAK SAPI Ekor 30,072,500 3,007,250 33,079,750
8 KUDA - - -
9 ITIK 649,800 64,980 714,780

Halaman 113

DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
C.VII OBAT - OBATAN & PERLENGKAPAN PETERNAKAN
1 VAKSIN ND UMUR PEMBESARAN / B1 Lasota/1 1000 Dosis 107,800 10,780 118,580

2 VAKSIN ND UMUR DEWASA/LAYER Lasota 1000 Dosis 104,400 10,440 114,840
3 VAKSIN GUMBORO Medion Dosis 65,000 6,500 71,500
4 VITA CHIKS Medion Kg 198,400 19,840 218,240
Medion 250 grm 147,800 14,780 162,580
5 VITA STRESS Medion Kg 116,700 11,670 128,370
Medion 250 grm 75,100 7,510 82,610
6 PREPARAT ANTIBIOTIK INJECTION Teramycin CC 58,400 5,840 64,240
7 PREPARAT VITAMIN INJECTION B. Comp CC 55,400 5,540 60,940
8 PELARUT Na Cl Na Cl Botol 48,900 4,890 53,790
9 EKTOPARASIT INJECTION IVOMEC CC 39,700 3,970 43,670
10 HELMATINIC / GEL / SALEP Gr 25,900 2,590 28,490
11 SPUIT PLASTIK 3 ml Buah 13,200 1,320 14,520
12 TERRAMICIN INJ 2O CC Btl 10 ml 50,600 5,060 55,660
13 TERRAMICIN INJ 1OO CC Btl 196,700 19,670 216,370
14 SULFA STRONG INJ 50 CC Btl 51,800 5,180 56,980
15 BIOSALAMIN INJ 50 CC Btl 427,200 42,720 469,920
16 DOVENIX INJ 50 CC Btl 453,700 45,370 499,070
17 DEXATOZONE INJ 100 CC Btl 198,400 19,840 218,240
18 B. COM INJ 50 ml Btl 57,700 5,770 63,470
19 B. COM INJ 100 ml Btl 130,000 13,000 143,000
20 ANTI BLOAT 100 ml Btl 224,300 22,430 246,730
21 IVOMEC INJ 50 ml Btl 2,446,600 244,660 2,691,260
22 PIPERAZINE CITRAT CAPS Kg 896,400 89,640 986,040
23 ASUNTOL 50 % WP 10 Gr Btl 33,700 3,370 37,070
24 VITAPLEX 50 KAPLET Bks 13,200 1,320 14,520
25 TETRA CLOR 50 KPL Btl 21,000 2,100 23,100
26 TERAPI 10 Gr. Bks 49,500 4,950 54,450
27 BEPLEK INJ 50 CC Btl 78,200 7,820 86,020
28 RHODOLON 100 CC / 1 LT LTR 233,500 23,350 256,850
29 AQUADES PELARUT 50 ml BTL 21,400 2,140 23,540
30 EGG STIMULAN 10 Gr Bks 6,700 670 7,370
31 DOXYVET 10 Gr Bks 6,100 610 6,710
32 VITA STRES 10 Gr Bks 5,400 540 5,940
33 NEOBRO 10 Gr Bks 5,400 540 5,940
34 NEOBRO 250 Gr Bks 52,300 5,230 57,530
35 COXY 10 gr Bks 6,000 600 6,600
36 TRIMEZYN S 10 Gr Bks 61,900 6,190 68,090
37 TRIMEZYN S 250 Gr Bks 185,600 18,560 204,160
38 STREP PLUS LBR 77,600 7,760 85,360
39 SUPER TOP 10 Biji Pot 17,800 1,780 19,580
40 DOPING 10 Biji Pot 52,700 5,270 57,970
41 PUYUH MEDI EGG 100 Gr Bks 81,900 8,190 90,090
42 SULFA MIX 20 Ml Btl 23,200 2,320 25,520
43 SUPER POWER 10 Biji Pot 15,600 1,560 17,160
44 OSTELIN Bks 24,300 2,430 26,730
45 VITA STRONG 10 Gr Bks 68,800 6,880 75,680
46 SPUIT OTOMATIS Bh 4,030,800 403,080 4,433,880
47 JARUM BD 3 ml Bh 46,300 4,630 50,930
48 OBAT CACING EX SITOR Bks 7,700 770 8,470
49 GUSANEX NETTO 13 OZ Btl 388,700 38,870 427,570
50 TETRA CHLOR 10 KAPSUL Bks 5,400 540 5,940
51 VET OXY LA 50 ML Btl 143,200 14,320 157,520
52 VET OXY SB 50 ML Btl 76,500 7,650 84,150
53 COLLIBACT BOLUS 12 BOLUS Btl 125,100 12,510 137,610
54 STERPTOMYCIN 5 GR Btl 76,500 7,650 84,150
55 PROCAIN PENICILLIN G 3 JUTA IU Btl 76,500 7,650 84,150
56 RECO TETES MATA 10 ML Btl 10,800 1,080 11,880
57 AQUAPRIN 100 ML Btl 387,000 38,700 425,700
58 TRISULFA 1000 TABLET Kaleng 906,200 90,620 996,820
59 OXYSALEP MATA 3 GR Tube 76,500 7,650 84,150
60 OXYSALEP KULIT 3 GR Tube 87,700 8,770 96,470
61 BIOSOLAMIN 50 ML Btl 424,900 42,490 467,390
62 HEMATOPHAN B 12 50 ML Btl 376,600 37,660 414,260
63 VITAMIN B COMP 50 ML Btl 134,000 13,400 147,400

Halaman 114

DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
64 VITAMIN B1 100 ML Kaleng 78,200 7,820 86,020
65 HEMADEX 50 ML Btl 127,100 12,710 139,810
66 CALCIDEX 50 ML Btl 272,000 27,200 299,200
67 VERM 0 42 BOLUE Pot 388,700 38,870 427,570
68 VERM 0 CAPLET 10 TABLET Kaplet 85,400 8,540 93,940
69 FILKUKCIDA 12.5% 500 GR Sak 91,400 9,140 100,540
70 IVOMEC SUPER 50 ML Btl 1,747,400 174,740 1,922,140
71 KLOSAN 200 50 ML Btl 272,000 27,200 299,200
72 ASUNTOL UD 50% 500 GR Sak 841,200 84,120 925,320
73 TRIPAMIDIUN 100 MG Sachet 298,400 29,840 328,240
74 SULPHIDON INJECT 100 ML Btl 116,700 11,670 128,370
75 ATROPIN SULPHAT 1 ML Btl 6,700 670 7,370
76 KORTISON 10 ML Btl 99,400 9,940 109,340
77 VETADRYL 50 ML Btl 65,000 6,500 71,500
78 LUTALYSE 10 ML Btl 298,400 29,840 328,240
79 TYMPANOL 100 ML Btl 65,000 6,500 71,500
80 ANTIPLOAT 100 ML Btl 91,400 9,140 100,540
81 RIVANOL 50 ML Btl 13,200 1,320 14,520
82 ALKOHOL 70% 1 LTR Btl 83,000 8,300 91,300
83 POVIDON IODINE 300 ML Btl 116,700 11,670 128,370
84 GUSANEX SPRAY 13 OZ Kaleng 563,500 56,350 619,850
85 KETAMIL 50 ML Btl 1,488,700 148,870 1,637,570
86 PROCAIN HCL Btl 6,700 670 7,370
87 STRYCHININE 1 KG Btl 18,837,000 1,883,700 20,720,700
88 AQUADESTILATA 500 ML Btl 40,400 4,040 44,440
89 AQUADESTILATA 100 ML Btl 13,200 1,320 14,520
90 SPUIT DISPOSIBEL TERUMO 3 ML Box isi 100 517,500 51,750 569,250
93 SPUIT FIBERGLASS EUROPLEX Bh 337,000 33,700 370,700
94 SPUIT OTOMATIC SOCOREX 1 ML Set 3,910,000 391,000 4,301,000
95 OBYEK GLAAS Kotak 65,000 6,500 71,500
96 COVER GLAAS Kotak 51,800 5,180 56,980
97 CAWAN PORSELEN (MORTIR) BESAR Bh 110,600 11,060 121,660
98 CAWAN PORSELEN (MORTIR) KECIL Bh 89,000 8,900 97,900
99 SARUNG TANGAN KARET TEBAL Lusin 406,800 40,680 447,480
100 SARUNG TANGAN KARET TIPIS Lusin 298,400 29,840 328,240
101 GLOVE PLASTIK (PUTIH) Box isi 100 122,700 12,270 134,970
102 ICE BAG Bh 231,000 23,100 254,100
103 ICE PACK Bh 23,500 2,350 25,850
104 MASKER Box isi 50 120,800 12,080 132,880
105 TANGKAI GERGAJI TULANG Bh 1,165,000 116,500 1,281,500
106 MATA GERGAJI Bh 207,000 20,700 227,700
107 STETOSKOP Bh 130,000 13,000 143,000
108 NEEDLE HOLDER Bh 186,500 18,650 205,150
109 BENANG SILK Sachet 39,100 3,910 43,010
110 BENANG CAT GUT Sachet 39,100 3,910 43,010
111 JARUM JAHIT KULIT Sachet 65,000 6,500 71,500
112 JARUM JAHIT MUSCULAR Sachet 65,000 6,500 71,500
113 SCALPEL HANDLE Bh 131,800 13,180 144,980
114 BLADE SCALPEL Kotak isi 100 737,700 73,770 811,470
115 PERKUSI HAMMER Bh 207,000 20,700 227,700
116 IVOMEC SUPER INJEKTION 50 ML Btl 1,747,400 174,740 1,922,140
117 TAS COOL BOX Unit 246,700 24,670 271,370
118 TASA PERALATAN IB Buah 246,700 24,670 271,370
119 TERMOS VAKSIN Buah 453,700 45,370 499,070
120 THERMOS IB Unit 465,800 46,580 512,380
121 PERALATAN BEDAH Set 2,587,500 258,750 2,846,250
122 TABUNG REAKSI 10 - 15 ML Buah 13,200 1,320 14,520
123 BOTOL SPESIMEN 50 CC Buah 13,200 1,320 14,520
124 PIPET Buah 10,800 1,080 11,880

Halaman 115

DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
125 CAWAN PORSELIN KECIL Buah 414,900 41,490 456,390
126 ERTAG SAPI Box 906,200 90,620 996,820
127 PLASTIK GLOVE 5 JARI Dos 258,800 25,880 284,680
128 TABUNG KACA SERUM Dos 647,500 64,750 712,250
129 DEBELKER Unit 9,706,000 970,600 10,676,600
130 STETOSKOP Unit 258,800 25,880 284,680
131 BORDIZZO TANG KECIL Unit 6,497,500 649,750 7,147,250
132 TATONING FORCUPS Unit 7,158,800 715,880 7,874,680
133 THERMOMETER DIGITAL Buah 258,800 25,880 284,680
134 SPUIT OTOMATIS 0,5 ML Set 3,910,000 391,000 4,301,000
135 SPUIT KACA OTOMATIS 10 ML Set 2,587,500 258,750 2,846,250
136 JARUM SUNTIK 1,10 ML X 25 MM Set 362,300 36,230 398,530
137 JARUM SUNTIK 0,5 ML S/D 10 ML Buah 258,800 25,880 284,680
138 UJI FORMALIN Set 5,175,000 517,500 5,692,500
139 TANG BORDIZZO (HEWAN BESAR) Buah 7,158,800 715,880 7,874,680
140 PERCUSI HAMMER Set 1,035,000 103,500 1,138,500
141 TROCARD 12,7 CM Set 194,900 19,490 214,390
142 GLOVES Set 258,800 25,880 284,680
143 JAS LAB Buah 388,700 38,870 427,570
144 ALAT HITUNG Buah 453,700 45,370 499,070
145 STOP WATCH Buah 582,500 58,250 640,750
146 CANESTER IB Buah 563,500 56,350 619,850
147 GUNTING STRAW Buah 271,400 27,140 298,540
148 PINSET ANATOMICH 30 CM Buah 132,300 13,230 145,530
149 PINSET ANATOMICH 20 CM Buah 126,500 12,650 139,150
150 MEASURING TAPE Buah 402,500 40,250 442,750
151 MEASURING STICK Buah 3,335,000 333,500 3,668,500
152 LARGE BLOODLESS CASTRATOR Buah 5,060,000 506,000 5,566,000
153 APLICATOR SAPI Buah 529,000 52,900 581,900
154 SEPATU BOOT Dos 132,300 13,230 145,530
155 SPUIT PLASTIK 2 ML Dos 238,100 23,810 261,910
156 SPUIT PLASTIK 3 ML Dos 238,100 23,810 261,910
157 SPUIT PLASTIK 5 ML Unit 297,900 29,790 327,690
158 ULTRASONIC DOPPLER Unit 80,500 8,050 88,550
159 TIMBANGAN SAPI 22,400 2,240 24,640
HARGA BIBIT KEHUTANAN (TEKNIK PERBANYAKAN

D
GENERATIF (BENIH)
D.I TANAMAN KAYU-KAYUAN

D.I.I KAYU BAKAR
1. KELOMPOK 3 - 4 BULAN
SENGON BUTO Pohon 4,700 470 5,170
LAMTORO Pohon 4,700 470 5,170
#REF!
D.I.II KAYU PERTUKANGAN/PULP/ENDEMIK #REF!
#REF!
1 KELOMPOK 3 - 4 BULAN #REF!
MELINA/JATI PUTIH Pohon 5,800 580 6,380
WARU GUNUNG Pohon 5,800 580 6,380
SENGON Pohon 5,800 580 6,380
KIARA PAYUNG Pohon 5,800 580 6,380
2 KELOMPOK 5 - 6 BULAN #REF!

MAHONI Pohon 12,100 1,210 13,310
MATOA Pohon 12,100 1,210 13,310
BUNGUR Pohon 12,100 1,210 13,310
JATI Pohon 12,100 1,210 13,310
KENANGA Pohon 12,100 1,210 13,310
KETAPANG Pohon 12,100 1,210 13,310
NYATOH/NANTU Pohon 12,100 1,210 13,310
SALAM Pohon 12,100 1,210 13,310
SAWO KECIK Pohon 12,100 1,210 13,310
TANJUNG Pohon 12,100 1,210 13,310
CEMARA LAUT Pohon 12,100 1,210 13,310

Halaman 116

DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
3 KELOMPOK 7 - 12 BULAN
DAMAR Pohon 12,500 1,250 13,750
KENARI Pohon 12,500 1,250 13,750
MERANTI Pohon 12,500 1,250 13,750
PINUS Pohon 12,500 1,250 13,750
ASAM Pohon 12,500 1,250 13,750
BERINGIN Pohon 12,500 1,250 13,750
KALUMPANG Pohon 12,500 1,250 13,750
KENANGA Pohon 12,500 1,250 13,750
PUSPA Pohon 12,500 1,250 13,750
RASAMALA Pohon 12,500 1,250 13,750
CEMPAKA Pohon 12,500 1,250 13,750
JATI Pohon 12,500 1,250 13,750
#REF! #REF! #REF!
4 KELOMPOK > 12 BULAN #REF! #REF! #REF!
CENDANA Pohon 8,400 840 9,240
#REF! #REF! #REF!
D.II TANAMAN UNGGULAN LOKAL #REF! #REF! #REF!
#REF! #REF! #REF!
1 KELOMPOK 5 - 6 BULAN Pohon - - -
PALA Pohon 15,900 1,590 17,490
NYATOH Pohon 12,100 1,210 13,310
MATOA Pohon 12,100 1,210 13,310
Pot - - -
2 KELOMPOK 7 - 12 BULAN #REF! #REF! #REF!
PALA Pohon 31,600 3,160 34,760
NYATOH Pohon 23,500 2,350 25,850
MATOA Pohon 23,500 2,350 25,850
D.III MPTS #REF! #REF! #REF!

1 KELOMPOK 3 - 4 BULAN DI PERSEMAIAN #REF! #REF! #REF!
RANDU/KAPUK Pohon 5,500 550 6,050
PETAI Pohon 5,500 550 6,050
DURIAN Pohon 9,300 930 10,230
RAMBUTAN Pohon 9,300 930 10,230
KAYU MANIS Pohon 9,300 930 10,230
JAMBU METE Pohon 9,300 930 10,230
MANGGA Pohon - - -
NANGKA Pohon 9,300 930 10,230
#REF! #REF! #REF!
2 KELOMPOK 5 - 6 BULAN DI PERSEMAIAN #REF! #REF! #REF!
ALPUKAT Pohon 12,100 1,210 13,310
CENGKEH Pohon - - -
JAMBU MENTE Pohon 13,900 1,390 15,290
KAYU MANIS Pohon 15,800 1,580 17,380
MANGGA Pohon - - -
NANGKA Pohon 12,100 1,210 13,310
RAMBUTAN Pohon - - -
PINANG Pohon 13,000 1,300 14,300
SALAM Pohon 12,100 1,210 13,310
SUKUN Pohon 12,100 1,210 13,310
ASAM Pohon 12,100 1,210 13,310
KAYU PUTIH Pohon 12,100 1,210 13,310
AREN Pohon 12,100 1,210 13,310
BAMBU Pohon 34,500 3,450 37,950
CEMPEDAK Pohon - - -
KENANGA Pohon - - -
KEMIRI Pohon - - -
MENGKUDU Pohon - - -
ROTAN Pohon 12,100 1,210 13,310
SIRSAK Pohon - - -
SRIKAYA Pohon - - -
KENARI Pohon 12,100 1,210 13,310
KLUWIH Pohon - - -
SUKUN -
SAGU Pohon - - -
DURIAN Pohon 13,900 1,390 15,290


Halaman 117

DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
3 KELOMPOK 7- 12 BULAN DI PERSEMAIAN #REF! #REF! #REF!
DURIAN Pohon 27,800 2,780 30,580
MANGGIS Pohon - - -
MELINJO Pohon - - -
SAWO Pohon - - -
DUKU Pohon - - -
LANGSAT Pohon - - -
RAMBUTAN Pohon - - -
NANGKA Pohon - - -
KAYU MANIS Pohon - - -
#REF! #REF! #REF!
D.IV TURUS JALAN / HUTAN KOTA #REF! #REF! #REF!
(Tinggi lebih dari 1 m) Pohon - - -
#REF! #REF! #REF!
1 KELOMPOK 7- 12 BULAN #REF! #REF! #REF!
ASAM KRANJI Pohon 12,500 1,250 13,750
BUNGUR Pohon 12,500 1,250 13,750
DAMAR Pohon 12,500 1,250 13,750
FELISIUM Pohon 12,500 1,250 13,750
KENANGA Pohon 12,500 1,250 13,750
KENARI Pohon 19,000 1,900 20,900
MANGROVE Pohon 19,000 1,900 20,900
PALA Pohon - - -
PINUS Pohon 12,500 1,250 13,750
JATI HIAS Pohon 12,500 1,250 13,750
#REF! #REF! #REF!
2 KELOMPOK > 12 BULAN #REF! #REF! #REF!
ASAM Pohon 13,000 1,300 14,300
BERINGIN Pohon 13,000 1,300 14,300
KIARA PAYUNG Pohon 13,000 1,300 14,300
PUSPA Pohon 13,000 1,300 14,300
D.V HUTAN KOTA #REF! #REF! #REF!

1 KELOMPOK 7- 12 BULAN (tinggi lebih dari 1 m) #REF! #REF! #REF!
AKASIA Pohon 14,500 1,450 15,950
BUNGUR Pohon 14,500 1,450 15,950
DAMAR Pohon 14,500 1,450 15,950
FELISIUM Pohon 14,500 1,450 15,950
KENANGA Pohon 14,500 1,450 15,950
KENARI Pohon 31,600 3,160 34,760
SALAM Pohon 14,500 1,450 15,950
TANJUNG Pohon 19,000 1,900 20,900
MAHONI Pohon 19,000 1,900 20,900
2 KELOMPOK > 12 BULAN
ASAM Pohon 15,200 1,520 16,720
BERINGIN Pohon 15,200 1,520 16,720
KIARA PAYUNG Pohon 15,200 1,520 16,720
PALA HUTAN Pohon - - -
PUSPA Pohon 15,200 1,520 16,720
MERANTI MERAH Pohon 15,200 1,520 16,720
D.VI TANAMAN MANGROVE #REF!

1 JENIS PROPAGUL #REF!
BAKAU Pohon 12,500 1,250 13,750
TANCANG Pohon 12,500 1,250 13,750
SERIOP Pohon 12,500 1,250 13,750
#REF! #REF! #REF!
2 JENIS NON PROPAGUL #REF! #REF! #REF!
API-API Pohon 12,500 1,250 13,750
PEDADA Pohon 12,500 1,250 13,750
NYIRIH BUNGA Pohon 12,500 1,250 13,750
NIPAH Pohon - - -

Halaman 118

DAN PERKEBUNAN

HARGA PASARAN
(10%) III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
D.VII TANAMAN PANTAI #REF! #REF! #REF!
CEMARA LAUT Pohon 12,500 1,250 13,750
KEBEN Pohon 12,500 1,250 13,750
NYEMPLUNG Pohon 12,500 1,250 13,750
WARU Pohon 12,500 1,250 13,750
KETAPANG Pohon 12,500 1,250 13,750
PANDAN Pohon 12,500 1,250 13,750
SAWO KECIK Pohon 12,500 1,250 13,750
GELAM Pohon 12,500 1,250 13,750
KELAPA Pohon 12,500 1,250 13,750
RUMBAI Pohon 12,500 1,250 13,750
#REF! #REF! #REF!
HARGA BIBIT KEHUTANAN (TEKNIK PERBANYAKAN #REF! #REF! #REF!
I VEGETATIFKAYU-KAYUAN
TANAMAN #REF! #REF! #REF!
1 OKULASI, SAMBUNGAN, CANGKOK #REF! #REF! #REF!
KELOMPOK 3 - 4 BULAN DI PERSEMAIAN Pohon 11,200 1,120 12,320
#REF! #REF! #REF!
2 STEK PUCUK #REF! #REF! #REF!
3 KULTUR JARINGAN #REF! #REF! #REF!

#REF! #REF! #REF!
II MPTS #REF! #REF! #REF!
#REF! #REF! #REF!
1 STEK #REF! #REF! #REF!
#REF! #REF! #REF!
2 OKULASI, SAMBUNGAN, CANGKOK #REF! #REF! #REF!
WALIKOTA TERNATE

127
HARGA SATUAN KENDARAAN BERMOTOR


HARGA PASARAN
PIHAK III KEUNTUNGAN KET.
NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN TERNATE
(10%) PIHAK III
( Rp ) ( Rp )
1 2 3 4 5 = ( 4 * 10% ) 6=(4+5)
KENDARAAN RODA DUA -
I YAMAHA -
1 FIZ RHC CW - - -
2 VEGA - R - - -
VEGA - R R - - -
VEGA - RD RD - - -
VEGA - ZR DB R (NEW) - - -
VEGA - ZR RD (NEW) - - -
VEGA - RD (New ) - - -
VEGA RR (TROMOL) 18,233,300 1,823,330 20,056,600
VEGA RR DB (DISK BRAKE) 18,808,300 1,880,830 20,689,100
3 JUPITER - - -
JUPITER Z Z - - -
JUPITER Z New ( Baru ) Z NEW 20,257,300 2,025,730 22,283,000
JUPITER Z CW SE Z CW 22,074,300 2,207,430 24,281,700
JUPITER Z CW New ( Baru ) Z CW NEW 21,499,300 2,149,930 23,649,200
JUPITER Z1/F1 21,384,300 2,138,430 23,522,700
JUPITER Z1 CW F1 22,419,300 2,241,930 24,661,200
JUPITER Z1 CW F1 FURIOUS 22,189,300 2,218,930 24,408,200
JUPITER Z1 CW F1 GP 22,419,300 2,241,930 24,661,200
New JUPITER Z CW 115 - - -
New JUPITER Z CW 115 SE Z CW 115 S - - -
JUPITER MX CW GP MX 25,535,800 2,553,580 28,089,400
JUPITER MX - ACW MX ACW 23,833,800 2,383,380 26,217,200
JUPITER MX - CW MX CW 24,960,800 2,496,080 27,456,900
4 MIO - - -
MIO SPORTY SPORTY - - -
MIO CW CW - - -
MIO SOUL CW - - -
MIO SOUL LE - - -
MIO GT 20,360,800 2,036,080 22,396,900
MIO GT GP 20,590,800 2,059,080 22,649,900
MIO M3 125 20,981,800 2,098,180 23,080,000
MIO J F1 19,302,800 1,930,280 21,233,100
MIO J CW F1 20,222,800 2,022,280 22,245,100
MIO J CW F1 TEEN 19,992,800 1,999,280 21,992,100
5 NOUVO - - -
NOUVO - - -
NOUVO Z CW Z CW - - -
6 RX KING NEW - - -
7 SCORPIO - - -
SCORPIO Z CW 35,069,300 3,506,930 38,576,200
SCORPIO Z CW LE 35,644,300 3,564,430 39,208,700
8 VIXION - - -
NEW VIXION KICK STARTER 34,040,000 3,404,000 37,444,000
NEW VIXION SE KICK STARTER 34,960,000 3,496,000 38,456,000
NEW VIXION GP KICK STARTER 34,845,000 3,484,500 38,329,500
9 XEON - - -
XEON RC 24,293,800 2,429,380 26,723,200
XEON RC GP 24,753,800 2,475,380 27,229,200
10 BYSON 30,089,800 3,008,980 33,098,800
11 GT - - -
GT 125 24,236,300 2,423,630 26,659,900
GT 125 GARUDA 24,351,300 2,435,130 26,786,400
12 SOUL - - -
SOUL GT 22,057,000 2,205,700 24,262,700
SOUL GT STREET 22,057,000 2,205,700 24,262,700
ALL NEW SOUL GT 22,885,000 2,288,500 25,173,500
13 FINO - - -
FINO SPORTY F1 22,022,500 2,202,250 24,224,800
FINO SPORTY F1 SE 23,287,500 2,328,750 25,616,300
FINO PREMIUM F1 22,137,500 2,213,750 24,351,300
FINO PREMIUM F1 SE 24,207,500 2,420,750 26,628,300
14 FORCE - - -
FORCE SPORTY 20,763,300 2,076,330 22,839,600
FORCE ELEGANT 20,763,300 2,076,330 22,839,600
15 X - RIDE - - -
X - RIDE 22,281,300 2,228,130 24,509,400
X - RIDE SE 23,109,300 2,310,930 25,420,200
X - RIDE ASE 25,351,800 2,535,180 27,887,000
- HARGA DIATAS BELUM TERMASUK ONGKOS ANGKUT KE LOKASI PROYEK

128


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

129


( Rp ) ( Rp )
1 2 3 4 5 = ( 4 * 10% ) 6=(4+5)
III HONDA - - -
1 SUPRA - - -
SUPRA S TROMOL NF 100 SLF - - -
SUPRA FIT X CAKRAM NF 100 SE - - -
SUPRA FIT CAKRAM NF 100 SLD - - -
SUPRA FIT CAKRAM V. BINTANG NF 100 SLC - - -
SUPRA X STRD/SPOKE NF 125 TD 1 M/T - - -
SUPRA X CASTWHEEL NF 125 R TR1 M/T - - -
SUPRA X INJECTION NF 125 TR1 - - -
NEW SUPRA X HELM IN - - -
NEW SUPRA X HELM IN F1 MMC NF 12 A1 CF3 M/T 22,827,500 2,282,750 25,110,300
SUPRA X 125 SPOKE 21,102,500 2,110,250 23,212,800
SUPRA X 125 F1 CW 22,310,000 2,231,000 24,541,000
2 CBR - - -
CBR 150 - - -
CBR 250 NON ABS CBR 250 RB - - -
CBR 250 ABS CBR 250 RAB - - -
ALL NEW CBR 150 R T5T02R11L0M/T 39,157,500 3,915,750 43,073,300
ALL NEW CBR 150 R TRICOLOR T5T02R11LBM/T 39,157,500 3,915,750 43,073,300
ALL NEW CBR 150R REPSOL T5T02R11LAM/T 39,847,500 3,984,750 43,832,300
CBR 250 MMC STANDAR CBR250RFINM/T 59,800,000 5,980,000 65,780,000
CBR 250 MMC TRICOLOR CBR250RF2INM/T 60,950,000 6,095,000 67,045,000
CBR 250 MMC REPSOL CBR250RF4INM/T 61,525,000 6,152,500 67,677,500
CBR 250 MMC ABS CBR250RAFINM/T 67,735,000 6,773,500 74,508,500
CBR MMC ABS TRICOLOR CBR250RAF2INM/T 68,885,000 6,888,500 75,773,500
CBR 150 MMC ABS REPSOL CBR250RAF4INM/T 69,460,000 6,946,000 76,406,000
CBR 150R MMC CB15A1RRF1M/T 30,877,500 3,087,750 33,965,300
CBR 150R MMC SPECIAL EDITION CB15A1RRF2M/T 31,452,500 3,145,250 34,597,800
NEW CB150R STREETFIRE 30,877,500 3,087,750 33,965,300
ALL NEW CBR150 R 39,847,500 3,984,750 43,832,300
3 MEGA PRO - - -
MEGA PRO CW F1 27,140,000 2,714,000 29,854,000
4 REVO - - -
REVO SPOKE NF 11B2 DA 1 M/T - - -
REVO CASTWHEEL NF 11B2 C M/T - - -
REVO DELUXE - - -
REVO TECHNO / AT NFC 11A ICF A/T - - -
REVO FIT NF 11B2 D M/T - - -
REVO FIT F1 NF11T11C01M/T 17,710,000 1,771,000 19,481,000
REVO SPK F1 NF11T11C02M/T 18,342,500 1,834,250 20,176,800
REV0 CW F1 NF11T11C03M/T 19,262,500 1,926,250 21,188,800
5 BLADE - - -
BLADE NEW NF 11A1C M/T - - -
BLADE REPSOL (NEW) NF 11A1CA M/T - - -
BLADE REPSOL ORANGE NF 11A1CA M/T (OR) - - -
BLADE S125 F1 AFP12W21C03M/T 20,815,000 2,081,500 22,896,500
BLADE R125 F1 AFP12W21C08M/T 21,390,000 2,139,000 23,529,000
BLADE REPSOL 125 F1 AFP12W21C08AM/T 21,620,000 2,162,000 23,782,000
6 VERZA - - -
VERZA CW 23,977,500 2,397,750 26,375,300
7 SPACY - - -
SPACY CW HI 18,745,000 1,874,500 20,619,500
8 PCX - - -
PCX 150 WW 150EXFINA/T 51,692,500 5,169,250 56,861,800
9 VARIO - - -
VARIO CBS MMC 22,080,000 2,208,000 24,288,000
VARIO CBS ISS 23,287,500 2,328,750 25,616,300
NEW VARIO 150 Esp 26,220,000 2,622,000 28,842,000
VARIO 150 eSP M 26,392,500 2,639,250 29,031,800
VARIO 125 eSP CBS 22,942,500 2,294,250 25,236,800
VARIO 125 eSP CBS ISS 23,575,000 2,357,500 25,932,500
VARIO F1 ABS 20,815,000 2,081,500 22,896,500

130


( Rp ) ( Rp )
1 2 3 4 5 = ( 4 * 10% ) 6=(4+5)
10 BEAT - - -
BEAT SP0RTY CW 19,377,500 1,937,750 21,315,300
BEAT SPORTY CBS 19,492,500 1,949,250 21,441,800
BEAT SPORTY CW CBS ISS 20,067,500 2,006,750 22,074,300
BEAT FI MMC 19,435,000 1,943,500 21,378,500
BEAT FI CBS MMC 19,435,000 1,943,500 21,378,500
BEAT CBS 19,722,500 1,972,250 21,694,800
BEAT CBS ISS 20,297,500 2,029,750 22,327,300
BEAT POP CW 18,975,000 1,897,500 20,872,500
BEAT POP CW CBS 19,320,000 1,932,000 21,252,000
BEAT POP CW CBS ISS 19,780,000 1,978,000 21,758,000
NEW MEAT MMC - - -
BEAT SPOKE - - -
11 VARIO - - -
VARIO TECHNO 125 CBS ACB2J21B02A/T 22,080,000 2,208,000 24,288,000
VARIO TECHNO 125 CBS ISS ACB2J21B03A/T 23,287,500 2,328,750 25,616,300
VARIO TECHNO 125 NON CBS NC 11A1CF A/T - - -
VARIO TECHNO 125 CBS NC 12A1CBF A/T - - -
VARIO MMC NC 110AIC A/T - - -
N.VARIO 150 SPORTY K1H02N14L0A/T 26,220,000 2,622,000 28,842,000
N. VARIO 150 EXCLUSIVE K1H02N14L0MA/T 26,392,500 2,639,250 29,031,800
N.VARIO 125 ESP CBS E1F02N11M2A/T 22,942,500 2,294,250 25,236,800
N. VARIO 125 ESP CBS ISS E1F02N12M2A/T 23,575,000 2,357,500 25,932,500
NEW VARIO F1 ATI1I21B01A/T 20,815,000 2,081,500 22,896,500
12 CS 1 - - -
CITY SPORT 1 CS 1 12 A1RR - - -
13 MEGA PRO - - -
MEGA PRO SPOKE GL 15A 1D - - -
MEGA PRO CASTWHEEL GL 15A 1RR - - -
MEGA PRO CW F1 GL15C21A07 27,140,000 2,714,000 29,854,000
14 TIGER - - -
TIGER 2000 GL 200 D - - -
TIGER GL 200 R - - -
TIGER CW GL200RA2M/T 33,114,300 3,311,430 36,425,700
15 SCOOPY ( NEW ) - - -
SCOOPY STYLISH ACF1L21B06A/T 20,815,000 2,081,500 22,896,500
SCOOPY SPORTY ACF1L21B06SA/T 20,815,000 2,081,500 22,896,500
16 SPACY ( NEW ) - - -
SPACY HELM IN NC 11 D 1 C A/T - - -
SPACY CW F-1 NC 11 D 1 CF 2 A/T 18,745,000 1,874,500 20,619,500
17 VERZA - - -
VERZA SPK MMC GL15B1DF1M/T - - -
VERZA CW MMC GL15B1CF1M/T - - -

131


( Rp ) ( Rp )
1 2 3 4 5 = ( 4 * 10% ) 6=(4+5)
IV KAWASAKI - - -
1 NINJA
NINJA R 36,455,000 3,645,500 40,100,500
NINJA R SE 37,145,000 3,714,500 40,859,500
NINJA RR 46,920,000 4,692,000 51,612,000
NINJA RR SE 48,300,000 4,830,000 53,130,000
NINJA RR MONO (ABS) 60,375,000 6,037,500 66,412,500
NINJA RR MONO 54,050,000 5,405,000 59,455,000
NINJA SS 36,340,000 3,634,000 39,974,000
NINJA 650 131,215,000 13,121,500 144,336,500
NINJA 250 ABS 77,855,000 7,785,500 85,640,500
NINJA 250 F1 NEW SE 76,360,000 7,636,000 83,996,000
NINJA 250 F1 67,965,000 6,796,500 74,761,500
2 D -TRACKER - - -
D-TRACKER X 75,555,000 7,555,500 83,110,500
D-TRACKER 35,075,000 3,507,500 38,582,500
3 KLX - - -
KLX 150 S 36,110,000 3,611,000 39,721,000
KLS 150 L 37,950,000 3,795,000 41,745,000
KLS 250 S 75,210,000 7,521,000 82,731,000
4 KSR - - -
KSR 110 D 28,865,000 2,886,500 31,751,500
KSR 110 E 29,325,000 2,932,500 32,257,500
ATHLETE 22,655,000 2,265,500 24,920,500
ER-6N 125,810,000 12,581,000 138,391,000
ER-6N ABS 138,000,000 13,800,000 151,800,000
ESTRELLA 80,385,000 8,038,500 88,423,500
ESTRELLA SE 82,340,000 8,234,000 90,574,000
Z 250 SL (ABS) 58,190,000 5,819,000 64,009,000
Z 250 62,675,000 6,267,500 68,942,500
Z 250SL 51,865,000 5,186,500 57,051,500
VULCAN 186,875,000 18,687,500 205,562,500
PULSAR 200NS 28,750,000 2,875,000 31,625,000
WALIKOTA TERNATE

132
HARGA SATUAN ONDERDIL
HARGA TERMASUK
HARGA PASARAN KEUNTUNGAN PIHAK
KEUNTUNGAN PIHAK
No. JENIS BAHAN MODEL / UKURAN SATUAN TERNATE III (10%)
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
I BAN / ACCU
1 BAN LUAR UKURAN 550 - 13 - 8 (GT) SAD BH 488,800 48,880 537,680

2 BAN LUAR UKURAN 600 - 13 - 8 (GT) SUP MEALIGE BH 575,000 57,500 632,500
3 BAN LUARUKURAN 750 - 13 - 14 (GT) DURATON BH - - -
4 BAN LUARUKURAN 1000/20 (GT) BH 3,737,500 373,750 4,111,250
5 BAN LUARUKURAN 750/16 (GT) BH - - -
6 BAN LUARUKURAN 700/14 (GT) BH 747,500 74,750 822,250
7 BAN LUAR UKURAN 550 - 13 - 8 SAD BH - - -
8 BAN LUAR UKURAN 600 - 13 - 8 SUP MEALIGE BH - - -
9 BAN LUAR UKURAN 750 - 13 - 14 DURATON BH - - -
10 BAN LUAR 500 - 106 PR - HTM GOODYEAR BH - - -
11 BAN LUAR 500 - 126 PR - HTM GOODYEAR BH 345,000 34,500 379,500
12 BAN LUAR 500 - 128 PR - HTM GOODYEAR BH 373,800 37,380 411,180
13 BAN LUAR 500 - 13 8 PR - HGM 11 GOODYEAR BH - - -
14 BAN LUAR 500 - 13 8 PR GOODYEAR BH - - -
15 BAN LUAR 500 - 13 8 PR - HTM 11 GOODYEAR BH - - -
16 BAN LUAR 500 - 13 8 PR - HTM 11 GOODYEAR BH - - -
17 BAN LUAR 600 - 148 PR - HMG 11/ SBE GOODYEAR BH - - -
18 BAN LUAR 700 -14 6 PR -HMG 141 GOODYEAR/GT BH 632,500 63,250 695,750
19 BAN LUAR 600 - 1486 PR - HMG 141 GOODYEAR BH - - -
20 BAN LUAR 710 / 760-15 6 - HMG&G GOODYEAR BH - - -
21 BAN LUAR 700-15 10 PR-HMG 141 GOODYEAR BH - - -
26 BAN LUAR 750-16 10 PR-HMG 11 SWALLOW BH - - -
27 BAN LUAR 750-16 10 PR-HMG 11 GT 1,598,500 159,850 1,758,350
30 BAN LUAR 825-20 14 PR-G 141 TUBE BH - - -
31 BAN DALAM 500 - 10 SWL BH - - -
32 BAN DALAM 500 - 12 (GT) TUBE BH 69,000 6,900 75,900
33 BAN DALAM 500 - 12 (SWALLOW) TUBE BH - - -
34 BAN DALAM 600 - 12 (GT) TUBE BH 74,800 7,480 82,280
35 BAN DALAM 550 /600 -13 TUBE BH 86,300 8,630 94,930
36 BAN DALAM 550 /600 -13 (SWALLOW) TUBE BH - - -
37 BAN DALAM 600/734 - 14 TUBE BH 115,000 11,500 126,500
38 BAN DALAM 600/734 - 14 (SWALLOW) TUBE BH - - -
39 BAN DALAM 560 - 15 TUBE BH - - -
40 BAN DALAM 710/815 - 15 TUBE BH 126,500 12,650 139,150
41 BAN DALAM 710/815 - 15 (SWALLOW) TUBE BH - - -
42 BAN DALAM 650/750 - 15 TUBE BH - - -
43 BAN DALAM 650/750 - 15 (SWALLOW) TUBE BH 143,800 14,380 158,180
44 BAN DALAM 600/650 - 16 TUBE BH - - -
45 BAN DALAM 650/750 - 16 TUBE BH - - -
46 BAN DALAM 650/750 - 16 (SWALLOW) TUBE/KRC BH 230,000 23,000 253,000
47 BAN DALAM 900 - 20 TUBE BH 402,500 40,250 442,750
48 BAN DALAM 1000 - 20 BH 575,000 57,500 632,500
48 LIDAH BAN M.15 - 6,9 BH - - -
49 LIDAH BAN M.16 - 6,9 BH 57,500 5,750 63,250
50 LIDAH BAN M.16 - 6,9 (BLACKSTONE) BH - - -
51 LIDAH BAN M.20 - 7,0 BH - - -
- Harga diatas sudah termasuk keuntungan Pihak ke-III
- Harga diatas belum termasuk ongkos angkut ke lokasi
Lampiran Keputusan Walikota Ternate SSHTahun Anggaran 2016

133

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
52 LIDAH BAN M.20 - 8,0 BH - - -
53 LIDAH BAN 1000/20 BH 575,000 57,500 632,500
54 LIDAH BAN 750/16 BH 115,000 11,500 126,500
55 ACCU / BATTERI GS-N (YUASA) 200/200 AMP BH 2,932,500 293,250 3,225,750
54 ACCU / BATTERI GS-N (YUASA) 60/60 AMP BH 833,800 83,380 917,180
55 ACCU / BATTERI GS-N (YUASA) 50/50 AMP BH 718,800 71,880 790,680
56 ACCU / BATTERI GS-N 40/40 AMP BH - - -
57 ACCU /BATTERIYUASA NS 40 (L) BH 747,500 74,750 822,250
58 ACCU /BATTERIYUASA NS 60 - PPC BH 690,000 69,000 759,000
59 ACCU /BATTERIYUASA / HITACI NS 40 (L) BH 747,500 74,750 822,250
60 ACCU /BATTERIYUASA / HITACI NS 60 - PPC BH - - -
61 ACCU /BATTERIYUASA / HITACI NS 60 (S) BH - - -
62 ACCU /BATTERIYUASA / HITACI NS 60 (S) BH - - -
63 ACCU /BATTERIYUASA / HITACI NS 50 BH - - -
64 ACCU /BATTERIYUASA / HITACI NS 100 BH - - -
65 ACCU /BATTERIYUASA / HITACI N 120 / EBONIL BH - - -
66 ACCU /BATTERIYUASA NS 40 BH 586,500 58,650 645,150
67 ACCU MOTOR GS.6 V.6 AH 6N6-3B BH - - -
68 ACCU MOTOR GS.6 V.4 AH 6 N 11 - 2 DA BH - - -
69 ACCU MOTOR GS.6 V.11 AH 6 N 11 - 2 DA BH - - -
- - -
B OLIE - - -
1 MESRAN 40 SE/CC Ltr 31,600 3,160 34,760
2 MESRAN SUPER 20 W/50 SG/CD Ltr 35,700 3,570 39,270
3 OLIE MESRAN SUPER 4 Ltr 138,000 13,800 151,800
4 OLIE TOP ONE Ltr 57,500 5,750 63,250
6 YAMAHALUBE Ltr 36,800 3,680 40,480
- - -
C BUSI - - -
1 NGK BH 17,300 1,730 19,030
2 DENSO BH 17,300 1,730 19,030
- - -
D MOBIL - -
I TOYOTA - -
1 RUSH - -
KANVAS KOPLING UNIT 948,800 94,880 1,043,680
MATAHARI UNIT 948,800 94,880 1,043,680
DRAG LAHER UNIT 253,000 25,300 278,300
FILTER OLI UNIT 63,300 6,330 69,630
KANVAS REM UNIT 402,500 40,250 442,750
KANVAS REM ATAS UNIT 379,500 37,950 417,450
KANVAS REM BAWAH UNIT 379,500 37,950 417,450
MASTER KOPLING ATAS UNIT 442,800 44,280 487,080
MASTER KOPLING BAWAH UNIT 442,800 44,280 487,080
BAUT DINAMO STAR UNIT 28,800 2,880 31,680
POMPA MINYAK UNIT 442,800 44,280 487,080
2 RINO 110 ET - -
CLUTH COVER UNIT 1,610,000 161,000 1,771,000
FILTER MINYAK UNIT 287,500 28,750 316,250
FILTER MINYAK BAWAH UNIT - - -
LAHER GANTUNGAN UNIT - - -
JOINT DAM UNIT - - -
KACA SPION UNIT - - -
LAHER KNALPOT UNIT - - -

134

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
MASTER REM RODA UNIT 345,000 34,500 379,500
METAL JALAN STD UNIT - - -
METAL DUDUK STD UNIT - - -
METAL BULAN STD UNIT - - -
FLEKSIBEL UNIT - - -
RELAY LAMPU UNIT - - -
FER DAUN UNIT 1,610,000 161,000 1,771,000
FER DAUN PEMBANTU UNIT 1,150,000 115,000 1,265,000
TIE ROAD UNIT - - -
TALI DUMP UNIT - - -
DINAMO STAR UNIT - - -
LAMPU BELAKANG UNIT - - -
LAMPU DEPAN UNIT - - -
KAKI MESIN UNIT - - -
SARINGAN UDARA UNIT 230,000 23,000 253,000
LAHER BOLA BELAKANG UNIT - - -
LAHER BOLA MUKA UNIT - - -
WHIPER UNIT - - -
KANVAS KOPLING UNIT 1,437,500 143,750 1,581,250
KANVAS REM UNIT 230,000 23,000 253,000
ACCU 50 Amp UNIT 776,300 77,630 853,930
DRAG LAHER UNIT - - -
RING SEHER UNIT - - -
PISTON UNIT - - -
- - -
3 RINO 115 ET - - -
CLUTH COVER UNIT 1,552,500 155,250 1,707,750
TALI PORSNELING UNIT 575,000 57,500 632,500
LAHER GANTUNGAN UNIT 287,500 28,750 316,250
JOINT DAM UNIT 86,300 8,630 94,930
KACA SPION UNIT 230,000 23,000 253,000
LAHER KNALPOT UNIT 920,000 92,000 1,012,000
PACKING SET UNIT 862,500 86,250 948,750
METAL JALAN STD UNIT 345,000 34,500 379,500
METAL DUDUK STD UNIT 575,000 57,500 632,500
METAL BULAN STD UNIT 230,000 23,000 253,000
FLEKSIBEL UNIT 690,000 69,000 759,000
RELAY LAMPU UNIT 86,300 8,630 94,930
FER DAUN UNIT 1,437,500 143,750 1,581,250
TIE ROAD UNIT 402,500 40,250 442,750
TALI DUMP UNIT 230,000 23,000 253,000
DINAMO STAR UNIT 2,587,500 258,750 2,846,250
LAMPU BELAKANG UNIT 172,500 17,250 189,750
LAMPU DEPAN UNIT 230,000 23,000 253,000
KAKI MESIN UNIT 172,500 17,250 189,750
LAHER BOLA BELAKANG UNIT 345,000 34,500 379,500

135

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
LAHER BOLA MUKA UNIT 345,000 34,500 379,500
WHIPER UNIT 172,500 17,250 189,750
KANVAS REM SET (4 BUAH) UNIT 862,500 86,250 948,750
ACCU 50 Amp UNIT 776,300 77,630 853,930
DRAG LAHER UNIT 345,000 34,500 379,500
RING SEHER UNIT 2,875,000 287,500 3,162,500
PISTON UNIT 1,725,000 172,500 1,897,500
- - -
4 RINO 115 PS - - -
CLUTH COVER UNIT 1,552,500 155,250 1,707,750
TALI PORSNELING UNIT - - -
LAHER GANTUNGAN UNIT - - -
JOINT DAM UNIT - - -
KACA SPION UNIT 230,000 23,000 253,000
TALI DAM UNIT 230,000 23,000 253,000
BLOWER VACUUM UNIT 1,725,000 172,500 1,897,500
FILTER OLY UNIT 115,000 11,500 126,500
SLANG HOUS UNIT 690,000 69,000 759,000
RADIATOR UNIT 2,012,500 201,250 2,213,750
WATER PUMP UNIT 1,725,000 172,500 1,897,500
FER DAUN DEPAN UNIT 1,437,500 143,750 1,581,250
FER DAUN BELAKANG UNIT 1,725,000 172,500 1,897,500
TIE ROAD UNIT 230,000 23,000 253,000
PIPE TIE ROAD UNIT 747,500 74,750 822,250
DINAMO STAR UNIT 2,875,000 287,500 3,162,500
LAMPU DEPAN UNIT 287,500 28,750 316,250
KAKI MESIN UNIT 172,500 17,250 189,750
LAHER BOLA BELAKANG UNIT 345,000 34,500 379,500
LAHER BOLA MUKA UNIT 345,000 34,500 379,500
WHIPER UNIT 115,000 11,500 126,500
KANVAS REM UNIT 345,000 34,500 379,500
ACCU 100 Amp UNIT 1,552,500 155,250 1,707,750
RING SEHER UNIT - - -
PISTON UNIT - - -

136

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
5 DYNA 130 HT - -
CLUTH COVER UNIT 1,610,000 161,000 1,771,000
KANVAS REM DEPAN UNIT 602,600 60,260 662,860
KANVAS REM BELAKANG UNIT 602,600 60,260 662,860
BAK LAMPU BELAKANG UNIT 143,800 14,380 158,180
FILTER OLI UNIT 115,000 11,500 126,500
ACCU 50 Amp UNIT 776,300 77,630 853,930
TIE ROAD UNIT 575,000 57,500 632,500
FER DAUN BELAKANG UNIT 1,840,000 184,000 2,024,000
LAMPU DEPAN UNIT 287,500 28,750 316,250
TALI DAM UNIT 230,000 23,000 253,000
SLANG HOUSE UNIT 575,000 57,500 632,500
POMPA OLI UNIT 1,725,000 172,500 1,897,500
KACA SPION UNIT 230,000 23,000 253,000
DINAMO STAR UNIT 2,875,000 287,500 3,162,500
MASTER REM ATAS UNIT 1,150,000 115,000 1,265,000
MASTER REM MUKA UNIT 287,500 28,750 316,250
MASTER REM BELAKANG UNIT 287,500 28,750 316,250
DRAG LAHER UNIT 517,500 51,750 569,250
- - -
II IZUSU - - -
1 IZUSU PS 100 - - -
CLUTH COVER UNIT 1,610,000 161,000 1,771,000
BAK LAMPU BELAKANG UNIT - - -
FILTER OLI UNIT 115,000 11,500 126,500
ACCU 50 Amp UNIT 776,300 77,630 853,930
TIE ROAD UNIT - - -
FER DAUN DEPAN UNIT - - -
FER DAUN BELAKANG UNIT - - -
SARINGAN UDARA UNIT - - -
SEAL RODA DEPAN UNIT 115,000 11,500 126,500
SLANG HOUSE UNIT - - -
POMPA OLI UNIT - - -
POMPA MINYAK UNIT - - -

137

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
MASTER REM ATAS UNIT - - -
MASTER REM MUKA UNIT - - -
MASTER REM BELAKANG UNIT - - -
- -
2 IZUSU PS 135 PS - -
CLUTH COVER UNIT 1,610,000 161,000 1,771,000
KANVAS REM UNIT 690,000 69,000 759,000
LAHER RODA DEPAN UNIT 345,000 34,500 379,500
LAHER RODA BELAKANG UNIT 287,500 28,750 316,250
FILTER OLI UNIT - - -
ACCU 50 Amp UNIT 776,300 77,630 853,930
TIE ROAD UNIT 345,000 34,500 379,500
FER DAUN UNIT 1,437,500 143,750 1,581,250
KAKI MESIN UNIT 172,500 17,250 189,750
LAMPU DEPAN UNIT 172,500 17,250 189,750
TALI DAM UNIT 230,000 23,000 253,000
KACA SPION UNIT 230,000 23,000 253,000
WHIPER UNIT 115,000 11,500 126,500
- -
3 IZUSU PANTHER - -
CLUTH COVER UNIT 747,500 74,750 822,250
KANVAS KOPLING UNIT 690,000 69,000 759,000
KANVAS REM UNIT 345,000 34,500 379,500
SEAL CRECK AS UNIT 287,500 28,750 316,250
WHIPER UNIT 115,000 11,500 126,500
FILTER OLI UNIT 115,000 11,500 126,500
ACCU 50 Amp UNIT 776,300 77,630 853,930
TIE ROAD UNIT 345,000 34,500 379,500
SILIKON BESAR 28,800 2,880 31,680
PERCIS LAMPU 2 MATA UNIT 5,800 580 6,380
PERCIS LAMPU 1 MATA 5,800 580 6,380
LAMPU DEPAN UNIT 287,500 28,750 316,250

138

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
RADIATOR UNIT 2,012,500 201,250 2,213,750
AIR RADIATOR UNIT 86,300 8,630 94,930
POMPA OLI UNIT 1,092,500 109,250 1,201,750
KACA SPION UNIT 230,000 23,000 253,000
KAIN MAJUN UNIT 23,000 2,300 25,300
MASTER REM UNIT 862,500 86,250 948,750
MINYAK REM UNIT 86,300 8,630 94,930
CARBON CLEANER UNIT 86,300 8,630 94,930
KEPS REM UNIT 287,500 28,750 316,250
- -
III HINO - -
1 DUTRO 125 LT - - -
CLUTH COVER UNIT 1,610,000 161,000 1,771,000
RING SEHER UNIT 2,875,000 287,500 3,162,500
FLEKSIBEL UNIT 977,500 97,750 1,075,250
LEHER KNALPOT UNIT 690,000 69,000 759,000
FILTER OLI UNIT 115,000 11,500 126,500
LAHER RODA DEPAN UNIT 345,000 34,500 379,500
LAHER RODA BELAKANG UNIT 345,000 34,500 379,500
ACCU 50 Amp UNIT 776,300 77,630 853,930
TIE ROAD UNIT 345,000 34,500 379,500
FER DAUN UNIT 1,725,000 172,500 1,897,500
KAKI MESIN UNIT 287,500 28,750 316,250
LAMPU DEPAN UNIT 345,000 34,500 379,500
TALI DAM UNIT 575,000 57,500 632,500
STANG PISTON UNIT 977,500 97,750 1,075,250
POMPA OLI UNIT 1,725,000 172,500 1,897,500
POMPA AIR UNIT 690,000 69,000 759,000
KACA SPION UNIT 287,500 28,750 316,250
DINAMO STAR UNIT 2,875,000 287,500 3,162,500
COSS JOINT UNIT 172,500 17,250 189,750
BLOCK MESIN UNIT 23,000,000 2,300,000 25,300,000
GANTUNGAN TENGAH UNIT 460,000 46,000 506,000
DRAG LAHER UNIT 517,500 51,750 569,250
TALI DAM 575,000 57,500 632,500
PACKING SET 1,035,000 103,500 1,138,500
WHIPER 230,000 23,000 253,000

139

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
2 HINO 500 - -
CLUTH COVER UNIT 2,587,500 258,750 2,846,250
KANVAS REM BELAKANG UNIT 920,000 92,000 1,012,000
FILTER OLI UNIT 230,000 23,000 253,000
ACCU 50 Amp UNIT - - -
TIE ROAD UNIT - - -
TALI DAM UNIT - - -
- -
IV MITSUBISHI - -
1 L300 - -
CLUTH COVER UNIT 805,000 80,500 885,500
KANVAS KOPLING UNIT 805,000 80,500 885,500
FILTER OLI UNIT 115,000 11,500 126,500
ACCU 70 Amp UNIT 1,121,300 112,130 1,233,430
KARET SUSU UNIT 115,000 11,500 126,500
LAMPU DEPAN UNIT 345,000 34,500 379,500
CROSS JOINT UNIT 172,500 17,250 189,750

140

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
MASTER REM ATAS UNIT 287,500 28,750 316,250
MASTER REM MUKA UNIT 287,500 28,750 316,250
MASTER REM BELAKANG UNIT 143,800 14,380 158,180
E ALAT BERAT
1 DOZER
ELEMENT/RACTOR 2040 TMxxx 905,600 90,560 996,160
FUEL FILTER 6732-71-xxx 567,200 56,720 623,920
ELEMENT ASSY 6742-01-xxx 4,542,500 454,250 4,996,750
ELEMENT/TM 07063-01-xxx 1,132,800 113,280 1,246,080
AIR CLEANER ASSY 2,127,500 212,750 2,340,250
GUARD R/L 4,025,000 402,500 4,427,500
TRACK LINK 100,625,000 10,062,500 110,687,500
TRACK ROLLER 4,352,800 435,280 4,788,080
BOLT & NUT 112,700 11,270 123,970
2 EXAVATOR ZAXIS 200
OIL FILTER 840642 454,300 45,430 499,730
FUEL FILTER ME076670 419,800 41,980 461,780
FUEL FILTER P-55-2564 396,800 39,680 436,480
FUEL FILTER J86-20080 393,300 39,330 432,630
AIR CLEANER ASSY 2,127,500 212,750 2,340,250
CUTTER ASSY 3,277,500 327,750 3,605,250
BOLT CUTTER 109,300 10,930 120,230
TRACK ROLLER 4,197,500 419,750 4,617,250
HOUSE RADIATOR ATAS/BAWAH 862,500 86,250 948,750
WATER PUMP ASSY 6,727,500 672,750 7,400,250
OIL SEAL BUCKET 402,500 40,250 442,750
RELAY STARTER 494,500 49,450 543,950
TOOTH 546,300 54,630 600,930
PIN TOOTH 109,300 10,930 120,230
ADAPTER 557,800 55,780 613,580
3 EXAVATOR COBELCO SK200
OIL FILTER - - -
FUEL FILTER - - -
FUEL FILTER - - -
FUEL FILTER - - -
AIR CLEANER ASSY 2,127,500 212,750 2,340,250
CUTTER ASSY 3,277,500 327,750 3,605,250
BOLT CUTTER 109,300 10,930 120,230
TRACK ROLLER 4,197,500 419,750 4,617,250
WATER PUMP ASSY 6,727,500 672,750 7,400,250
OIL SEAL BUCKET 402,500 40,250 442,750
RELAY STARTER 494,500 49,450 543,950
TOOTH 557,800 55,780 613,580
PIN TOOTH 103,500 10,350 113,850
ADAPTER - - -

141

HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = (5*10%) 7= (5+6)
4 BOMAG
OIL PUMP 5,577,500 557,750 6,135,250
AIR CLEANER ASSY 2,127,500 212,750 2,340,250
HOUSE HYDROULICK 2,213,800 221,380 2,435,180
SEPARATOR 1,581,300 158,130 1,739,430
OIL FILTER 546,300 54,630 600,930
FUEL FILTER 483,000 48,300 531,300
5 WHELL LOADER
SEAL BOOM CYL 1,437,500 143,750 1,581,250
SEAL BUCKET CYL 677,400 67,740 745,140
SEAL STREERING CYL 661,300 66,130 727,430
HYD ROD GUIDE 4,287,500 428,750 4,716,250
SEAL CYL ROD 1,518,000 151,800 1,669,800
SEAL CRANKSHAFF, IDLER GEAR & MAIN BEARING 538,400 53,840 592,240
UNIVERSAL JOINT CROSS 4,389,200 438,920 4,828,120
CAP SCEW 55,500 5,550 61,050
STARTING MOTOR 19,837,500 1,983,750 21,821,250
WATER PUMP 7,801,000 780,100 8,581,100
ENGINE 97,750,000 9,775,000 107,525,000
WALIKOTA TERNATE

142
HARGA SATUAN MESIN LISTRIK DAN ALAT KELISTRIKAN


HARGA PASARAN
SATUAN PIHAK III KEUNTUNGAN
NO JENIS BARANG MEREK,MODEL/ UKURAN TERNATE
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
I MESIN - MESIN LISTRIK
A COMPRESOR 1 HP UNIT 3,680,000 368,000 4,048,000
SHARK ( Manual ) 1/4 HP UNIT 2,012,500 201,250 2,213,750
1/2 HP UNIT 3,047,500 304,750 3,352,250
1 HP UNIT - - -
2 HP UNIT 5,577,500 557,750 6,135,250
MULTI PRO ( Automatik ) 3/4 HP UNIT - - -
1 HP UNIT - - -
HARPOON GE 160 ( JIANDONG ) 5,5 HP UNIT 1,610,000 161,000 1,771,000
HARPOON GE 200 ( JIANDONG ) 6,5 HP UNIT 1,667,500 166,750 1,834,250
B GENSET / GENERATOR
STAR ST 1000 DC 700 W UNIT - - -
HEMAMOTOR 1200 850 W UNIT - - -
MATARI ET 1000 DC 700 W UNIT - - -
YAMAHA ET 950 700 W UNIT 1,840,000 184,000 2,024,000
JIANGDONG 1300 W UNIT 1,552,500 155,250 1,707,750
KOBAL ET 1250 DC / YAMADA 1200 700 W UNIT - - -
HONDA H 1250 700 W UNIT - - -
MOTOYAMA ETS 1250 DCV - 2T 700 W UNIT - - -
JIANGDONG JD 1500 1,5 KW UNIT - - -
JIANGDONG JD 1800 1,5 KW UNIT 2,587,500 258,750 2,846,250
JIANGDONG JD 3000 2,5 KW UNIT 3,565,000 356,500 3,921,500
GENERATOR ( SOLAR ) ( SHANHAI ) 3 KW UNIT 5,117,500 511,750 5,629,250
EXXO PLATINUM (STARTER TANGAN) - - -
5 KW (MANUAL) UNIT - - -
5 KW (AUTOMATIS) UNIT - - -
KIPOR KDE 6700 T STARTER TANGAN 6 KW UNIT 16,215,000 1,621,500 17,836,500
JIANDONG 7800 STARTER TANGAN 7 KW UNIT 13,225,000 1,322,500 14,547,500
8 KW UNIT - - -
JIANDONG 8000 SILENT - BENSIN 8 KW - - -
C YANMAR
PARKINS OPEN TYPE 100 KVA UNIT - - -
60 KVA UNIT - - -
40 KVA UNIT - - -
30 KVA UNIT - - -
20 KVA UNIT - - -
TF155 R - DI + Denyo 10 KVA 10 KVA UNIT 53,302,500 5,330,250 58,632,750
TF 65 R - DI + Denyo 3 KVA 3 KVA UNIT 19,665,000 1,966,500 21,631,500
1KVA UNIT - - -
D ALKON
HONDA 4,0 PK 2 INC GX 120 UNIT - - -
HONDA 5,5 PK 2 INC GX 160 UNIT 3,392,500 339,250 3,731,750
HONDA 5,5 PK 3 INC GX 160 UNIT - - -
ROBIN 3,5 PK 2 INC GY 15 DJ UNIT 3,277,500 327,750 3,605,250
ROBIN 5,0 PK 3 INC EY 20 DJ UNIT 3,622,500 362,250 3,984,750
JIANGDONG 5,5 PK 2 INC GX 160 UNIT 2,185,000 218,500 2,403,500
HEMAMOTOR 6,5 HP / JIANDONG 3 INC GX 200 UNIT 2,357,500 235,750 2,593,250
MITSUBISHI ONGA 370 2 INCH GX 200 UNIT - - -
E POMPA AIR ( ENGKEL 1 PIPA )
SHARP 6 PK UNIT - - -
SANYO OTOMATIS PH 137 A UNIT 747,500 74,750 822,250
SHIMIZU OTOMATIS PS 135 661,300 66,130 727,430
MANUAL UNIT - - -
OTOMATIS UNIT - - -
PANASONIC 200 UNIT 839,500 83,950 923,450
SPERONI - - -
SP 133 A UNIT - - -
SP 401/ R UNIT - - -
SP 501 UNIT - - -

143


HARGA PASARAN
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
F POMPA AIR ( OTOMATIS 2 PIPA )
SANYO + TABUNG PH 151 AB UNIT - - -
SANYO + TABUNG PH 100 ANB UNIT - - -
POMPA CELUP - - -
SPERONI KDM 280 / S UNIT 690,000 69,000 759,000
G DIESEL ( Hanya Mesin )
SHANHAI UNIT - - -
R175 HSH 6,6 PK UNIT 4,025,000 402,500 4,427,500
R180 HSH 7,7 PK UNIT 3,392,500 339,250 3,731,750
S 195 HSH 12,5 PK UNIT 5,692,500 569,250 6,261,750
S 1100 HSH 16 PK UNIT 5,922,500 592,250 6,514,750
S 1110 HSH 22 PK UNIT 6,957,500 695,750 7,653,250
S 1115 HSH 23 PK UNIT 7,245,000 724,500 7,969,500
YAMADA ( YMD ) 1125 H 28 PK UNIT 8,970,000 897,000 9,867,000
YAMADA ( YMD ) 1130 H 30 PK UNIT - - -
JD 300 H 30 PK UNIT 15,180,000 1,518,000 16,698,000
H DINAMO ( Hanya DINAMO )
SPECTEC
ST 3 KVA UNIT 1,667,500 166,750 1,834,250
ST 5 KVA UNIT 4,312,500 431,250 4,743,750
ST 7,5 KVA UNIT - - -
ST 10 KVA UNIT - - -
STC 10 KVA UNIT 5,692,500 569,250 6,261,750
STC 12 KVA UNIT 5,980,000 598,000 6,578,000
STC 15 KVA UNIT 7,705,000 770,500 8,475,500
STC 20 KVA UNIT 8,510,000 851,000 9,361,000
STC 30 KVA UNIT 14,030,000 1,403,000 15,433,000
I NINGDONG / MINDONG
ST 3 KVA UNIT - - -
ST 5 KVA UNIT - - -
ST 7,5 KVA UNIT - - -
ST 10 KVA UNIT - - -
STC 10 KVA UNIT - - -
j KATINGTING
1 MITSUBISHI
GM 401 13 PK UNIT 8,797,500 879,750 9,677,250
GM 301 10 PK UNIT 7,302,500 730,250 8,032,750
GM 291 8 PK UNIT 6,612,500 661,250 7,273,750
GM 231 7 PK UNIT 5,462,500 546,250 6,008,750
GM 182 6 PK UNIT - - -
GM 132 4 PK UNIT - - -
2 YAMAHA
YAMAHA 5,5 PK + AS Pendek MZ175 UNIT 3,335,000 333,500 3,668,500
YAMAHA 6'5 PK + AS MZ250 UNIT 379,500 37,950 417,450
YAMAHA 9 PK + AS MZ250 UNIT 6,325,000 632,500 6,957,500
3 HONDA -
HONDA 5,5 PK + AS Pendek 6X160 UNIT 2,990,000 299,000 3,289,000
HONDA 9 PK + AS 6'5 6X200 UNIT 6,095,000 609,500 6,704,500
HONDA 9 PK + AS 6X270 UNIT 5,750,000 575,000 6,325,000
HONDA 13 PK + AS 6X390 UNIT 6,440,000 644,000 7,084,000
MESIN PARUT LENGKAP + JIANDONG 5,5 PK UNIT 2,070,000 207,000 2,277,000

144


HARGA PASARAN
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
K MESIN LAUT TEMPEL
1 OBM 2 - STROKE
YAMAHA 2 PK (Bensin) 2CMHS UNIT 8,970,000 897,000 9,867,000
YAMAHA 3 PK 3AMHS UNIT 13,225,000
YAMAHA 4 PK (Bensin) 4ACMHS UNIT 15,180,000 1,518,000 16,698,000
YAMAHA 4 PK 4ACMHL UNIT - - -
YAMAHA 5 PK (Bensin) 5CMHS UNIT 16,790,000 1,679,000 18,469,000
YAMAHA 5 PK 5CMHL UNIT 17,020,000 1,702,000 18,722,000
YAMAHA 5 PK 5CSMHS UNIT - - -
YAMAHA 5 PK 5CSMHL UNIT 17,020,000 1,702,000 18,722,000
YAMAHA 8 PK (Bensin) E8DMHL UNIT 24,150,000 2,415,000 26,565,000
YAMAHA 8 PK (Minyak Tanah) EK8DMHL UNIT - - -
YAMAHA 15 PK (Bensin) 15FMHL UNIT - - -
YAMAHA 15 PK (Bensin) E15DMHS UNIT 37,490,000 3,749,000 41,239,000
YAMAHA 15 PK (Bensin) E15DMHL UNIT 26,450,000 2,645,000 29,095,000
YAMAHA 15 PK (Minyak Tanah) EK15DMHL UNIT 29,900,000 2,990,000 32,890,000
YAMAHA 25 PK (Bensin) E25BMHS UNIT 35,420,000 3,542,000 38,962,000
YAMAHA 25 PK (Minyak Tanah) EK25BMHL UNIT 33,350,000
YAMAHA 25 PK (Bensin) E25BMHL UNIT 36,800,000 3,680,000 40,480,000
YAMAHA 25 PK (Minyak Tanah) EK25BMHK UNIT - - -
YAMAHA 30 PK (Bensin) E30HMHL UNIT - - -
YAMAHA 40 PK (Minyak Tanah) EK40GMHS UNIT - - -
YAMAHA 40 PK (Minyak Tanah) EK40GMHL-LT UNIT 45,885,000 4,588,500 50,473,500
YAMAHA 40 PK (Minyak Tanah) E40G/J/XMHL UNIT 44,390,000
YAMAHA 40 PK (Minyak Tanah) E40G/XMHL UNIT 46,920,000
YAMAHA 40 PK (Minyak Tanah) E40J/XWL UNIT 53,245,000
YAMAHA 40 PK (Minyak Tanah) EK40GMHL UNIT 46,000,000
YAMAHA 40 PK (Minyak Tanah) EK40GMHL-TT UNIT 45,885,000 4,588,500 50,473,500
YAMAHA 40 PK (Bensin) E40GMHL UNIT 44,735,000 4,473,500 49,208,500
YAMAHA 40 PK (Minyak Tanah) EK40JMHS TT UNIT - - -
YAMAHA 40 PK (Minyak Tanah) EK40JMHL TT UNIT - - -
YAMAHA 40 PK (Bensin) E40JMHS UNIT - - -
YAMAHA 40 PK (Bensin) E40JMHL UNIT - - -
YAMAHA 40 PK (Bensin) E40JWL UNIT - - -
YAMAHA 40 PK (Bensin) E40G / J / XMHL UNIT - - -
YAMAHA 40 PK (Bensin) E40XWL UNIT - - -
YAMAHA 60 PK (Bensin) E60HMHDL UNIT 70,610,000 7,061,000 77,671,000
YAMAHA 60 PK (Bensin) E60HWDL UNIT 75,095,000 7,509,500 82,604,500
YAMAHA 75 PK (Bensin) E75BMHDL UNIT 78,315,000 7,831,500 86,146,500
YAMAHA 85 PK (Bensin) E85AEDL UNIT 89,125,000 8,912,500 98,037,500
YAMAHA 85 PK (Bensin) A85AETL UNIT 103,960,000 10,396,000 114,356,000
YAMAHA 85 PK (Bensin) 150AETX 149,845,000
YAMAHA 85 PK (Bensin) 85AETX UNIT - - -
YAMAHA 85 PK (Bensin) 85AEHDL UNIT - - -
YAMAHA 115 PK (Bensin) E115AEL UNIT 116,725,000 11,672,500 128,397,500
YAMAHA 115 PK (Bensin) E115AETL UNIT 137,770,000 13,777,000 151,547,000
YAMAHA 115 PK (Bensin) E115AETX UNIT - - -
YAMAHA 200 PK (Bensin) 200AETL UNIT 155,020,000 15,502,000 170,522,000
YAMAHA 200 PK (Bensin) 200AETX UNIT 156,055,000 15,605,500 171,660,500
YAMAHA 200 PK (Bensin) L200AETX UNIT 172,500,000 17,250,000 189,750,000
YAMAHA 250 PK (Bensin) 250GETOX UNIT - - -
YAMAHA 250 PK (Bensin) L250GETOX UNIT - - -

145


HARGA PASARAN
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
2 OBM 4 - STROKE
YAMAHA 15 PK (Bensin) F15BMHL UNIT - - -
YAMAHA 40 PK (Bensin) F40BMHDL UNIT - - -
YAMAHA 50 PK (Bensin) FT50CETX UNIT 110,400,000 11,040,000 121,440,000
YAMAHA 50 PK (Bensin) FT50CEHDL UNIT 97,750,000 9,775,000 107,525,000
YAMAHA 50 PK (Bensin) FT50CEHDX UNIT - - -
YAMAHA 60 PK (Bensin) F60CETL UNIT - - -
YAMAHA 60 PK (Bensin) F60CEHTL UNIT - - -
YAMAHA 75 PK (Bensin) F75CEDL UNIT - - -
YAMAHA 75 PK (Bensin) F75CEHDL UNIT - - -
YAMAHA 100 PK (Bensin) F100BETL UNIT - - -
YAMAHA 100 PK (Bensin) F100BETX UNIT 142,600,000 14,260,000 156,860,000
YAMAHA 115 PK (Bensin) F115AETL UNIT - - -
YAMAHA 115 PK (Bensin) F115AETX UNIT - - -
YAMAHA 150 PK (Bensin) FL150BETX UNIT 217,350,000 21,735,000 239,085,000
YAMAHA 200 PK (Bensin) FL200BETX UNIT 287,500,000 28,750,000 316,250,000
YAMAHA 225 PK (Bensin) FL225AETX UNIT - - -
YAMAHA 250 PK (Bensin) F250GETX UNIT 310,500,000
YAMAHA 250 PK (Bensin) FL250GETX UNIT 319,700,000
YAMAHA 250 PK (Bensin) F250GETU UNIT 318,550,000
YAMAHA 250 PK (Bensin) FL250GETU UNIT 325,450,000
YAMAHA 250 PK (Bensin) FL250AETX UNIT - - -
YAMAHA 300 PK (Bensin) F300BETX UNIT 392,150,000
YAMAHA 300 PK (Bensin) FL300BETX UNIT 399,050,000
YAMAHA 300 PK (Bensin) F300BETU UNIT 397,900,000
YAMAHA 300 PK (Bensin) FL300BETU UNIT 403,650,000
YAMAHA 350 PK (Bensin) F350AETX UNIT 438,150,000 43,815,000 481,965,000
YAMAHA 350 PK (Bensin) FL350AETX UNIT 445,050,000 44,505,000 489,555,000
YAMAHA 350 PK (Bensin) F350AETU UNIT 451,950,000 45,195,000 497,145,000
YAMAHA 350 PK (Bensin) FL350AETU UNIT 458,850,000 45,885,000 504,735,000
YAMAHA Al 5.5 AMHX (Bensin) Al 5.5 AMHX UNIT - - -
- - -

146


HARGA PASARAN
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
II ALAT - ALAT KELISTRIKAN
A TIANG LISTRIK
1 Tiang Listrik PLN H 07 - 90 daN 7 Meter Btg - - -
Tiang Listrik PLN H 09 - 90 daN 9 Meter Btg - - -
B PERLENGKAPAN TIANG
1 TRAVERS UNP 10 X 200 CM SET - - -
2 CAT HITAM - KG - - -
3 CAT FLINGKUT - KG - - -
4 PONDASI TIANG BETON - BUAH - - -
5 ARMATUR - - -
Armature 250 Watt SGP 328 Bh - - -
Armature 250 Watt SGP 338 Bh - - -
Armature 250 Watt SRC 504 Bh - - -
Armature Lampu Sorot HPI - T 1000 Watt DVP 311 Bh - - -
Armature Lampu Sorot HPI - T 1000 Watt DVF 028 Bh - - -
Armature Metronomis 18 Watt Type CDS 50 Bh - - -
C KONDUKTOR / KABEL -
1 AAAC 35 - 24 MM2 METER - - -
2 NYA
ETERNA 1 1/2 mm METER 3,500 350 3,850
Rol (100 m) 247,300 24,730 272,030
2 1/2 mm METER 4,600 460 5,060
Rol (100 m) 362,300 36,230 398,530
3 mm METER - - -
Rol (100 m) - - -
4 mm METER 6,900 690 7,590
Rol (100 m) 569,300 56,930 626,230
6mm METER 9,200 920 10,120
Rol (100 m) 805,000 80,500 885,500
- - -
COMET 1 1/2 mm METER - - -
Rol (100 m) - - -
2 1/2 mm METER - - -
Rol (100 m) - - -
3 mm METER - - -
Rol (100 m) - - -
4 mm METER - - -
Rol (100 m) - - -
6mm METER - - -
Rol (100 m) - - -
-

147


HARGA PASARAN
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
3 NYM
ETERNA 2 x 1 1/2 mm METER 8,100 810 8,910
Rol (50 m) 362,300 36,230 398,530
Rol (100 m) 724,500 72,450 796,950
2 x 2 1/2 mm METER 10,400 1,040 11,440
Rol (50 m) 500,300 50,030 550,330
Rol (100 m) 1,000,500 100,050 1,100,550
2 x 3 mm METER - - -
Rol (50 m) - - -
Rol (100 m) - - -
Rol (50 m) - - -
Rol (100 m) - - -
Rol (50 m) - - -
Rol (100 m) - - -
3 x 1 1/2 mm METER 10,400 1,040 11,440
Rol (50 m) 483,000 48,300 531,300
Rol (100 m) 966,000 96,600 1,062,600
3 x 2 1/2 mm METER 12,700 1,270 13,970
Rol (50 m) 609,500 60,950 670,450
Rol (100 m) 1,219,000 121,900 1,340,900
Rol (50 m) - - -
Rol (100 m) - - -
3 x 4 mm METER 23,000 2,300 25,300
Rol (50 m) 1,063,800 106,380 1,170,180
Rol (100 m) 2,127,500 212,750 2,340,250
Rol (50 m) - - -
Rol (100 m) - - -
- - -
COMET 2 x 1 1/2 mm METER - - -
Rol (100 m) - - -
2 x 2 1/2 mm METER - - -
Rol (100 m) - - -
Rol (100 m) - - -
Rol (100 m) - - -
Rol (100 m) - - -
3 x 1 1/2 mm METER - - -
Rol (100 m) - - -
3 x 2 1/2 mm METER - - -
Rol (100 m) - - -
Rol (100 m) - - -
Rol (100 m) - - -
- - -
4 TWIESTED
2 x 10 mm2 Mtr 8,600 860 9,460
4 x 10 mm2 Mtr - - -
4 x 16 mm2 Mtr - - -

148


HARGA PASARAN
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
5 NYAF 16 mm2 Mtr 34,500 3,450 37,950
6 BC 16 mm2 Bh - - -
7 SCHOON Schoon 16 mm2 Bh 5,800 580 6,380
8 NYYHY NYYHY 1 x 1,5 mm2 Rol - - -
9 NYFGBY NYFGBY 4x 10 mm2 Rol - - -
NYFGBY 2x 10 mm2 Rol - - -
10 NYY 2 X 2,5 MM2 Rol 799,300 79,930 879,230
D ACCESSORIES
1 Timer Switch SUL 181, 24 Jam Bh 546,300 54,630 600,930
2 Selector Switch 6A Bh 109,300 10,930 120,230
3 Kwh Meter 3 Phase Bh - - -
4 OK Meter Bh - - -
5 Tera Kwh Meter PLN 16 mm2 Bh - - -
6 Terminal Strip 4p 60 A Bh - - -
7 Terminal Kabel 6/25 mm2 Bh 28,800 2,880 31,680
8 Tap Connector 6/25 mm2 Bh 17,300 1,730 19,030
9 Tap Connector 35/70 mm2 Bh 17,300 1,730 19,030
10 Service Wedge Clamp 2 jalur Dia 3 " Bh 11,500 1,150 12,650
11 Beugel Clamp 80x55x30 Bh - - -
12 Box Panel 80x55x30 75x75x500 Bh - - -
13 Kanal UNP 75x75x500 Bh - - -
14 Beugel U Bh - - -
14 Dead and Clamp Bh - - -
15 Grounding Dia 3/5 " 1,5 meter Mtr 51,800 5,180 56,980
17 Pipa Kabel Dia. 5/8 inc - 4 m Btg 9,200 920 10,120
Dia. 3/4 inc - 4 m Btg 17,300 1,730 19,030
Dia. 1 inc - 4 m Btg - - -
Dia. 1 1/2 inc - 4 m Btg - - -
18 Isolasi Unibel Bh 9,200 920 10,120
19 Klem Kabel No. 17 Dos 31,100 3,110 34,210
E IKNITOR & KAPASITOR
1 Ignitor SN 58 T15 Bh 86,300 8,630 94,930
2 Kapasitor 12 uf Bh 86,300 8,630 94,930
F STRAIN ISOLATOR 20 KV Bh - - -
G TRANSFORMATOR
1 TRAFO 3 PHASE 250 KVA / 20 KV Bh - - -
H TRANSISTOR
1 TRANSISTOR 2 SC 18855 Bh - - -
2 TRANSISTOR 2 SC 2098 Bh - - -
I SEKERING
1 Box Sekering (Tempel) 1 Group Bh 5,800 580 6,380
2 Group Bh 11,500 1,150 12,650

149


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

150


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

WALIKOTA TERNATE

151
HARGA SATUAN ELEKTRONIK


HARGA KEUNTUNGAN
ANGKUT TERMASUK TERMASUK
TYPE SATUAN PASARAN PIHAK III
NO JENIS BARANG KE LOKASI KEUNTUNGAN KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
I MESIN KETIK ELEKTRONIK
1 MESIN KETIK ELEKTRONIK UNIT -
II MESIN KETIK MANUAL
1 MESIN KETIK 18 INC OLYMPIA SMI8 UNIT 2,300,000 4,500 2,304,500 230,450 2,535,000
MESIN KETIK 27 INC OLIVETTY UNIT - 3,000 -
OPTIMA UNIT - -
2 MESIN KETIK 13 INC OLIMPIA CARINA 13 UNIT 2,012,500 4,500 2,017,000 201,700 2,218,700
BROTHER M.2000 UNIT - 4,500 4,500 450 5,000
OLIMPIA UNIT - 4,500 4,500 450 5,000
UNIT - 4,500 4,500 450 5,000
3 MESIN KETIK 9 INC BROTHER UNIT - 4,500 4,500 450 5,000
III FAXIMILE - - -
1 FAXIMILE PANASONIC FT 983 /501 UNIT 2,070,000 5,000 2,075,000 207,500 2,282,500
PANASONIC FP 987/501 UNIT 2,242,500 5,000 2,247,500 224,750 2,472,300
PANASONIC FT 379 UNIT - 5,000 5,000 500 5,500
PANASONIC 931 UNIT - 5,000 5,000 500 5,500
UNIT - 5,000 5,000 500 5,500
BROTHER Fax 1360 UNIT - 4,400 4,400 440 4,840
BROTHER Fax 235 UNIT - - - -
BROTHER Fax 837 MC UNIT - - - -
IV KAMERA - - -
1 KAMERA MANUAL STANDAR FUJI UNIT 920,000 2,000 922,000 92,200 1,014,200
2 KAMERA OTOMATIS SLR CANON 600 D UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200
-
V KAMERA DIGITAL
A KODAK -
1 KODAK C123 Underwater UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200
2 KODAK C143 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200
3 KODAK M532 UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200
4 KODAK M550 + 4g UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700
5 KODAK M575 + 4g UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700
6 KODAK PLAYSPORT Underwater + case +4g UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700
B CASIO
1 CASIO ZS15 + case UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200
2 CASIO Z55 UNIT 1,265,000 2,000 1,267,000 126,700 1,393,700
3 CASIO EX-ZS6 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200
4 CASIO EX R200 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200
5 CASIO QV R 300 -
C SONY
1 SONY W670 UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700
2 SONY WX80 UNIT 2,817,500 2,000 2,819,500 281,950 3,101,500
SONY DSC W800 UNIT 1,091,400 2,000 1,093,400 109,340 1,202,700
SONY DSC WX80 UNIT 2,298,900 2,000 2,300,900 230,090 2,531,000
SONY DSC W830 UNIT 1,522,600 2,000 1,524,600 152,460 1,677,100
3 SONY DSC W330 UNIT - 2,000 2,000 200 2,200
4 SONY DSC W570 UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200
5 SONY DSC W810 UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700
6 SONY DSC W560 UNIT 1,782,500 2,000 1,784,500 178,450 1,963,000
7 SONY TX100 UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700
8 SONY W630 UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700
9 SONY W730 UNIT 1,897,500 2,000 1,899,500 189,950 2,089,500
10 SONY W710 UNIT -
11 SONY W630 UNIT - 2,000 2,000 200 2,200

152


HARGA KEUNTUNGAN
NO JENIS BARANG MEREK,MODEL/ UKURAN KE LOKASI KEUNTUNGAN KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
D CANON
1 CANON IXUS 145 UNIT 1,091,400 2,000 1,093,400 109,340 1,202,700
2 CANON IXUS 160 UNIT 1,167,300 2,000 1,169,300 116,930 1,286,200
3 CANON E0S 1200 D UNIT 1,610,000 2,000 1,612,000 161,200 1,773,200
4 CANON A-810 UNIT 6,325,000 2,000 6,327,000 632,700 6,959,700
5 CANON 5d MK II + 24-105mm UNIT 27,600,000 2,000 27,602,000 2,760,200 30,362,200
6 CANON A-2300 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200
7 CANON Z-55 UNIT 1,265,000 2,000 1,267,000 126,700 1,393,700
8 CANON BRICA LS-6 UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200
9 CANON A-3400 UNIT 1,092,500 2,000 1,094,500 109,450 1,204,000
10 CANON EOS 600 D UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200
11 CANON EOS 1100 D UNIT -
12 CANON R 300 UNIT -
E SAMSUNG
1 SAMSUNG ES 28 + 4g + case UNIT -
2 SAMSUNG PL 150 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200
3 SAMSUNG ST 80 / NV 11 UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700
4 SAMSUNG WB 1000 UNIT 3,099,300 2,000 3,101,300 310,130 3,411,400
5 SAMSUNG DVISOF UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700
6 SAMSUNG ST-150F UNIT 1,470,900 2,000 1,472,900 147,290 1,620,200
7 SAMSUNG ES9S UNIT 1,125,900 2,000 1,127,900 112,790 1,240,700
F PANASONIC -
1 PANASONIC S-3 2,127,500 2,000 2,129,500 212,950 2,342,500
2 PANASONIC FH-27 1,150,000 2,000 1,152,000 115,200 1,267,200
3 PANASONIC FH4 Lumix 1,495,000 2,000 1,497,000 149,700 1,646,700
G NIKON
1 NIKON S-2800 UNIT 1,265,000 2,000 1,267,000 126,700 1,393,700
2 NIKON COOLPIX-L29 UNIT 861,400 2,000 863,400 86,340 949,700
3 NIKON COOLPIX-S3600 UNIT 1,378,900 2,000 1,380,900 138,090 1,519,000
4 NIKON COOLPIX-S3400 UNIT 1,608,900 2,000 1,610,900 161,090 1,772,000
5 NIKON COOLPIX-610 UNIT 1,723,900 2,000 1,725,900 172,590 1,898,500
6 NIKON COOLPIX 53100 UNIT 1,610,000 2,000 1,612,000 161,200 1,773,200
7 NIKON S3100 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200
8 NIKON S4150 UNIT 6,555,000 2,000 6,557,000 655,700 7,212,700
9 NIKON S6000 UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700
10 NIKON S3300 UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700
11 NIKON L820 UNIT -
12 NIKON COOLPIX 53300 UNIT - 2,000 2,000 200 2,200
13 NIKON P3200 UNIT 1,265,000 2,000 1,267,000 126,700 1,393,700
H OLYMPUS
1 OLYMPUS VH-210 -
2 OLYMPUS FE 2,012,500 2,000 2,014,500 201,450 2,216,000
3 OLYMPUS FE 4020 2,242,500 2,000 2,244,500 224,450 2,469,000
-
VI HANDYCAM
1 SONY DCR-SX44E FUJI UNIT 4,025,000 5,000 4,030,000 403,000 4,433,000
2 SONY DCR-SX21E UNIT 3,450,000 5,000 3,455,000 345,500 3,800,500
3 SONY DSC-H200 UNIT -
4 SONY DCR-SX65E UNIT -
5 SONY DSC-W810 UNIT -
6 SONY SR 68 UNIT 4,025,000 5,000 4,030,000 403,000 4,433,000
7 PANASONIC SDR-S26 / H.40 UNIT 6,037,500 5,000 6,042,500 604,250 6,646,800
8 PANASONIC SDR-S50 UNIT 3,450,000 5,000 3,455,000 345,500 3,800,500
9 PANASONIC SDR-H59 / H.59 UNIT 4,312,500 5,000 4,317,500 431,750 4,749,300
10 PANASONIC SDR-AV20 UNIT 4,600,000 5,000 4,605,000 460,500 5,065,500
11 SPECTRA DX 4 UNIT 4,025,000 5,000 4,030,000 403,000 4,433,000
12 JVC GZ-E10 UNIT 3,450,000 5,000 3,455,000 345,500 3,800,500
BRICA DV-5002 UNIT 2,528,900 5,000 2,533,900 253,390 2,787,300
BRICA DV-15HD UNIT 1,666,400 5,000 1,671,400 167,140 1,838,500
BRICA DV-H5 HD UNIT 573,900 5,000 578,900 57,890 636,800
BRICA NV-1 UNIT 2,586,400 5,000 2,591,400 259,140 2,850,500

153


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
VII AIR CONDITIONER(AC)
1 AC. SPLIT 1/2 PK PANASONIC PC5 MKJ UNIT 30,000 30,000 3,000 33,000
LG S-05 LS UNIT 4,082,500 30,000 4,112,500 411,250 4,523,750
LG PLASMA UNIT 3,507,500 30,000 3,537,500 353,750 3,891,250
NASIONAL UNIT - 30,000 30,000 3,000 33,000
GREE UNIT - 30,000 30,000 3,000 33,000
THOSIBA UNIT 3,622,500 30,000 3,652,500 365,250 4,017,750
CHANG HONG UNIT - 30,000 30,000 3,000 33,000
2 AC SPLIT 3/4 PK PANASONIC PC7 MKJ UNIT 30,000 30,000 3,000 33,000
LG S-07 LS UNIT 4,197,500 30,000 4,227,500 422,750 4,650,250
LG PLASMA UNIT 3,622,500 30,000 3,652,500 365,250 4,017,750
NASIONAL UNIT - 30,000 30,000 3,000 33,000
GREE UNIT -
CHANG HONG UNIT 3,737,500 30,000 3,767,500 376,750 4,144,250
3 AC SPLIT 1 PK PANASONIC PC9 MKJ UNIT 30,000 30,000 3,000 33,000
LG S-09 LS UNIT 4,312,500 30,000 4,342,500 434,250 4,776,750
LG PLASMA S-09 LV UNIT 3,737,500 30,000 3,767,500 376,750 4,144,250
NASIONAL UNIT - 30,000 30,000 3,000 33,000
GREE UNIT -
UCHIDA UNIT 3,852,500 30,000 3,882,500 388,250 4,270,750
THOSIBA UNIT - - - -
CHANG HONG UNIT - 30,000 30,000 3,000 33,000
4 AC SPLIT 2 PK PANASONIC PC 18 KKP UNIT - 30,000 30,000 3,000 33,000
NASIONAL UNIT 8,280,000 30,000 8,310,000 831,000 9,141,000
GREE UNIT - 30,000 30,000 3,000 33,000
LG S.18-LG UNIT 6,555,000 30,000 6,585,000 658,500 7,243,500
UCHIDA UNIT 6,670,000 30,000 6,700,000 670,000 7,370,000
CHANG HONG UNIT - 30,000 30,000 3,000 33,000
-
VIII LEMARI ES - - -
1 LEMARI ES 1 PINTU PANASONIC NR - 17 AD UNIT - 45,000 45,000 4,500 49,500
PANASONIC NR - 17 KX UNIT - 45,000 45,000 4,500 49,500
PANASONIC NR - 172 MB -
PANASONIC NR - 19 AD UNIT 2,012,500 45,000 2,057,500 205,750 2,263,300
PANASONIC NR - 192 UNIT 2,242,500 45,000 2,287,500 228,750 2,516,300
PANASONIC NR - 172 s UNIT - 45,000 45,000 4,500 49,500
PANASONIC NR - 192 s UNIT 2,242,500 45,000 2,287,500 228,750 2,516,300
NASIONAL 15 KD NR-A 1905 UNIT 2,587,500 45,000 2,632,500 263,250 2,895,800
NASIONAL 6 KD UNIT - 45,000 45,000 4,500 49,500
SANYO UNIT - 45,000 45,000 4,500 49,500
LG 191 SL LR191SL/RL UNIT - 45,000 45,000 4,500 49,500
LG 231 SL UNIT 2,472,500 45,000 2,517,500 251,750 2,769,300
SAMSUNG UNIT 3,105,000 45,000 3,150,000 315,000 3,465,000
2 LEMARI ES 2 PINTU PANASONIC DEON UNIT - 45,000 45,000 4,500 49,500
PANASONIC NR 23 IF UNIT - 45,000 45,000 4,500 49,500
PANASONIC B221M UNIT - 45,000 45,000 4,500 49,500
NASIONAL 19 AI NR - 25 BI UNIT 4,140,000 45,000 4,185,000 418,500 4,603,500
NASIONAL B261M UNIT - 45,000 45,000 4,500 49,500
NASIONAL 21 AF MR - 243 G UNIT - 45,000 45,000 4,500 49,500
NASIONAL 21 AF B256F UNIT - 45,000 45,000 4,500 49,500
LG 212 RV UNIT - 45,000 45,000 4,500 49,500
LG 212 SV/SLT UNIT 3,162,500 45,000 3,207,500 320,750 3,528,300
3 LEMARI ES FREZEER PANASONIC MANR 16 F UNIT 3,737,500 45,000 3,782,500 378,250 4,160,800
PANASONIC NR 17 A UNIT 3,450,000 45,000 3,495,000 349,500 3,844,500
UCHIDA USG 218 UNIT 4,715,000 45,000 4,760,000 476,000 5,236,000
UCHIDA USG 188 UNIT - 45,000 45,000 4,500 49,500
UCHIDA USG 126 UNIT - 45,000 45,000 4,500 49,500
NASIONAL 16 DN UNIT - 45,000 45,000 4,500 49,500
SANYO UNIT - - - -
LG 191/201 RL UNIT - 45,000 45,000 4,500 49,500
LG 191/204 RL - 45,000 45,000 4,500 49,500
GN 204 UNIT 3,565,000 45,000 3,610,000 361,000 3,971,000
LG 204 RL (freezer) UNIT 2,702,500 45,000 2,747,500 274,750 3,022,300

154


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
IX MESIN CUCI
1 MESIN CUCI 4 KILO NASIONAL UNIT - 30,000 30,000 3,000 33,000
LG UNIT - 45,000 45,000 4,500 49,500
ELEKTROLUX UNIT - - - -
2 MESIN CUCI 6 KILO PANASONIC 7 KG UNIT - 45,000 45,000 4,500 49,500
LG (OTOMATIS) 7 KG UNIT 2,415,000 45,000 2,460,000 246,000 2,706,000
PANASONIC 8 KG UNIT -
LG (OTOMATIS) 8 KG UNIT -
LG OTOMATIS WP 600 N (7KG) UNIT - 45,000 45,000 4,500 49,500
PANASONIC OTOMATIS NA 60 BB (7KG) UNIT 2,415,000 45,000 2,460,000 246,000 2,706,000
PANASONIC SEMI AUTO UNIT 2,990,000 45,000 3,035,000 303,500 3,338,500
SANYO UNIT - - - -
ELEKTROLUX UNIT - 45,000 45,000 4,500 49,500
SAMSUNG UNIT - 30,000 30,000 3,000 33,000
3 MESIN CUCI 7 KILO PANASONIC NA.F UNIT - 45,000 45,000 4,500 49,500
LG SEMI AUTO WP 700 N UNIT 2,530,000 45,000 2,575,000 257,500 2,832,500
PANASONIC SEMI AUTO NA 70 BB UNIT 2,472,500 45,000 2,517,500 251,750 2,769,300
LG FULL AUTO NAF 701 UNIT 2,357,500 45,000 2,402,500 240,250 2,642,800
PANASONIC FULL AUTO WF H 707 UNIT 3,047,500 45,000 3,092,500 309,250 3,401,800
PANASONIC MANUAL NA - W60BB3W UNIT 2,990,000 45,000 3,035,000 303,500 3,338,500
PANASONIC ORGANIC NA - W70BB3W UNIT 1,782,500 45,000 1,827,500 182,750 2,010,300
PANASONICMANUAL
FUZZY LOGIC NA - F90G6 UNIT - 45,000 45,000 4,500 49,500
OTOMATIS
LG ROLLER JET MANUAL WP - 700 N UNIT - 45,000 45,000 4,500 49,500
LG FUZZY LOGIC OTOMATIS WF - L701 TC UNIT 2,530,000 45,000 2,575,000 257,500 2,832,500
LG FUZZY LOGIC OTOMATIS WF - F781 TC UNIT 2,875,000 45,000 2,920,000 292,000 3,212,000
LG FUZZY LOGIC OTOMATIS WF - T800 C UNIT 3,220,000 45,000 3,265,000 326,500 3,591,500
POLYTRON OTOMATIS PAW 7000 UNIT 2,990,000 45,000 3,035,000 303,500 3,338,500
4 MESIN CUCI 8 KILO PANASONIC NA 80 BB UNIT 2,645,000 45,000 2,690,000 269,000 2,959,000
X TELEVISI BERWARNA
1 TELEVISI 14 INC. WARNA THOSIBA UNIT 3,105,000 45,000 3,150,000 315,000 3,465,000
LG 14FU7AB UNIT - 45,000 45,000 4,500 49,500
PANASONIC 14RIM10 UNIT - 45,000 45,000 4,500 49,500
POLITRON UNIT 1,207,500 45,000 1,252,500 125,250 1,377,800
AKARI UNIT - 45,000 45,000 4,500 49,500
2 TELEVISI 20 INC. WARNA THOSIBA UNIT - 37,500 37,500 3,750 41,300
LG UNIT - 37,500 37,500 3,750 41,300
PANASONIC UNIT 1,840,000 37,500 1,877,500 187,750 2,065,300
POLITRON UNIT 1,782,500 37,500 1,820,000 182,000 2,002,000
3 TELEVISI 21 INC. WARNA THOSIBA UNIT - 25,000 25,000 2,500 27,500
LG 22FCI UNIT - 37,500 37,500 3,750 41,300
LG FLAT 21FU 1 UNIT 1,437,500 37,500 1,475,000 147,500 1,622,500
LG FLAT 21FU 2 UNIT - 37,500 37,500 3,750 41,300
LG FLAT 21FU 1RL UNIT - 37,500 37,500 3,750 41,300
LG FLAT 21FU 3RL UNIT - 37,500 37,500 3,750 41,300
LG FLAT 21FU 6RL UNIT - 37,500 37,500 3,750 41,300
LG FLAT 21FU 6AD UNIT - 37,500 37,500 3,750 41,300
PANASONIC 24C28 UNIT - 37,500 37,500 3,750 41,300
PANASONIC FLAT 21FJ21 UNIT - 37,500 37,500 3,750 41,300
POLITRON UNIT - 37,500 37,500 3,750 41,300
4 TELEVISI 29 INC. WARNA THOSIBA BIASA 29 UNIT - 45,000 45,000 4,500 49,500
THOSIBA FLAT 32 UNIT 2,932,500 45,000 2,977,500 297,750 3,275,300
LG FLAT 29FU 1RL UNIT - 37,500 37,500 3,750 41,300
LG FLAT 29FU 6RL UNIT 2,875,000 37,500 2,912,500 291,250 3,203,800
LG FLAT 29FU 1 UNIT - 37,500 37,500 3,750 41,300
LG FLAT 29FU 3 UNIT - 37,500 37,500 3,750 41,300
LG FLAT 29FU 6 UNIT - 37,500 37,500 3,750 41,300
POLYTRON 29 UNIT - 37,500 37,500 3,750 41,300
PANASONIC PLAT UNIT - 45,000 45,000 4,500 49,500
-
5 TELEVISI LCD LG 22 LK230 UNIT - 37,500 37,500 3,750 41,300
LG 24 LK230 UNIT 2,300,000 37,500 2,337,500 233,750 2,571,300
PANASONIC 24 C28C UNIT 2,530,000 37,500 2,567,500 256,750 2,824,300
POLYTRON PLM 32 1370 UNIT 2,587,500 37,500 2,625,000 262,500 2,887,500
PANASONIC 32 CAG UNIT 3,392,500 37,500 3,430,000 343,000 3,773,000
LG FLAT 32 LK313 UNIT 4,140,000 37,500 4,177,500 417,750 4,595,300
LG 42 DT 350 UNIT 4,025,000 37,500 4,062,500 406,250 4,468,800
7,130,000

155


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
XI DIGITAL RECIVER + PARABOLA
1 DIGITAL RECIVER + PARABOLA GOLDSAT UNIT - 45,000 45,000 4,500 49,500
HITEC / VENERS UNIT - 25,000 25,000 2,500 27,500
MATRIX KOMPLIT UNIT - 45,000 45,000 4,500 49,500
XII HANDY CAM
1 HANDY CAM PANASONIC UNIT 1,265,000 3,000 1,268,000 126,800 1,394,800
SONY DCR - HC28E UNIT - 3,000 3,000 300 3,300
SONY DCR - HC62E UNIT 4,025,000 3,000 4,028,000 402,800 4,430,800
SONY DCR - HC52E UNIT 6,037,500 3,000 6,040,500 604,050 6,644,600
SONY DCR - SX40E UNIT 4,600,000 3,000 4,603,000 460,300 5,063,300
SONY DCR - SX47E UNIT 4,025,000 3,000 4,028,000 402,800 4,430,800
SONY DCR - DVD610E UNIT 5,175,000 3,000 5,178,000 517,800 5,695,800
SAMSUNG UNIT 5,175,000 3,000 5,178,000 517,800 5,695,800
XIII VCD/DVD - - -
1 VCD UNIT - 7,500 7,500 750 8,300
ASATRON VCD UNIT - 7,500 7,500 750 8,300
ASATRON VCD 3360 UNIT - 7,500 7,500 750 8,300
UNISAT VCD 2088 UNIT - 7,500 7,500 750 8,300
UNISAT VCD SGK 18 UNIT - 7,500 7,500 750 8,300
ICHIKO UNIT - 7,500 7,500 750 8,300
DAT UNIT - 7,500 7,500 750 8,300
POLYTRON UNIT - 7,500 7,500 750 8,300
2 DVD MEGA THEATER UNIT - 7,500 7,500 750 8,300
DV 522 - 7,500 7,500 750 8,300
LG DVD 341 UNIT - 7,500 7,500 750 8,300
LG DVD 251 UNIT 632,500 7,500 640,000 64,000 704,000
LG DVD 440 UNIT - 7,500 7,500 750 8,300
LG DVD 487 USB UNIT - 7,500 7,500 750 8,300
LG DVD 481 UNIT - 7,500 7,500 750 8,300
SAMSUNG DVD 181 K UNIT - 7,500 7,500 750 8,300
SAMSUNG DVD 860 UNIT 575,000 7,500 582,500 58,250 640,800
SONY DVD 518 UNIT - 7,500 7,500 750 8,300
SONY DVD USB UNIT - 7,500 7,500 750 8,300
POLYTRON DVD MP4 UNIT - 7,500 7,500 750 8,300
POLYTRON DVD 2165 UNIT 575,000 7,500 582,500 58,250 640,800
POLYTRON DVD 2160 M UNIT - 7,500 7,500 750 8,300
POLYTRON DVD 2185 UNIT - 7,500 7,500 750 8,300
PHILIPS DVD 3350 UNIT - 7,500 7,500 750 8,300
PIONER DVD 120 K UNIT - 7,500 7,500 750 8,300
VITRON DVD 901 UNIT - 7,500 7,500 750 8,300
ASATRON DVD 3850 AS UNIT - 7,500 7,500 750 8,300
HOYE DVD 525 UNIT - 7,500 7,500 750 8,300
NAGOYA UNIT - 7,500 7,500 750 8,300
XIV TAPE RECORDER 7,500 7,500 750 8,300
AKARI
1 TAPE RECORDER POLYTRON DAT 59 CAD UNIT - 7,500 7,500 750 8,300
SONY UNIT - 7,500 7,500 750 8,300
XV AMPLIFIER
1 AMPLIFIER UNIT - 7,500 7,500 750 8,300
BBS UNIT - 7,500 7,500 750 8,300
BBS SA 5000 UNIT - 7,500 7,500 750 8,300
BBS SA 7000 UNIT - 7,500 7,500 750 8,300
BBS SA - 3500 UNIT - 7,500 7,500 750 8,300
BBS DAJ3 MKII UNIT - 7,500 7,500 750 8,300
BBS DAX - 3200 MKII UNIT - 7,500 7,500 750 8,300
MARTIN ROLAND KA 880 UNIT - 7,500 7,500 750 8,300
MARTIN ROLAND KA 1800 II UNIT - 7,500 7,500 750 8,300
MARTIN ROLAND MA 3000 K UNIT - 7,500 7,500 750 8,300
MARTIN ROLAND MA 3990 UNIT - 7,500 7,500 750 8,300
MARTIN ROLAND MR 3200 UNIT - 7,500 7,500 750 8,300
SYMPHONY AMP 8100 K UNIT - 7,500 7,500 750 8,300
3G AUDIO G - 60 B UNIT - 7,500 7,500 750 8,300
WISDOM SH 7100 UNIT - 7,500 7,500 750 8,300
VENON VN 2700 UNIT - 7,500 7,500 750 8,300
REXON PRO UNIT - 7,500 7,500 750 8,300

156


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
3S EQ UNIT - 7,500 7,500 750 8,300
PRIMO UNIT - 7,500 7,500 750 8,300
THUNDER UNIT - 7,500 7,500 750 8,300
BMB UNIT - 7,500 7,500 750 8,300
XVI KIPAS ANGIN
1 KIPAS ANGIN MASPION 160 EM UNIT - 7,500 7,500 750 8,300
MASPION F 409 EC UNIT 431,300 7,500 438,800 43,880 482,700
MASPION JF 21115C UNIT 632,500 7,500 640,000 64,000 704,000
NATIONAL EK 305 UNIT 517,500 7,500 525,000 52,500 577,500
NATIONAL F ES 406 UNIT - 7,500 7,500 750 8,300
NATIONAL EE 305 UNIT 661,300 12,800 674,100 67,410 741,500
PANASONIC EP 405 UNIT - 7,500 7,500 750 8,300
REGENCY TORNADO FAN UNIT 632,500 7,500 640,000 64,000 704,000
REGENCY TORNADO FAN UNIT 747,500 7,500 755,000 75,500 830,500
HYUNDAI REMOTE UNIT 747,500 7,500 755,000 75,500 830,500
-
XVII AQUILIESER - - -
1 AQUILIESER BEHRINGER 1502 UNIT - 7,500 7,500 750 8,300
DOD 1024 UNIT - 7,500 7,500 750 8,300
EALSEM UNIT -
PRIMO 868 UNIT - 7,500 7,500 750 8,300
XVIII MIC - - -
1 MIC TOA ZM 420 UNIT - 3,000 3,000 300 3,300
TOA ZM 320 UNIT - 3,000 3,000 300 3,300
TOA ZM 260 -
UNIT 230,000 3,000 233,000 23,300 256,300
XIX MEGA PHONE
1 MEGA PHONE TOA ZH 201 S UNIT - 7,500 7,500 750 8,300
XX PESAWAT TELEPHONE
1 PESAWAT TELEPHONE PANASONIC 505 UNIT 862,500 2,700 865,200 86,520 951,700
PANASONIC UNIT 230,000 2,700 232,700 23,270 256,000
PANASONIC CIP CALLER UNIT - 2,700 2,700 270 3,000
PANASONIC 2375 UNIT - 2,700 2,700 270 3,000
PANASONIC KX 1100 UNIT 632,500 2,700 635,200 63,520 698,700
VITAPHONE WHITE UNIT - 2,700 2,700 270 3,000
VITAPHONE BLACK UNIT - 2,700 2,700 270 3,000
LG 5140 UNIT - 2,700 2,700 270 3,000
TENS UNIT - 2,700 2,700 270 3,000
XXI SETRIKA PAKAIAN
1 SETRIKA MASPION UNIT - 2,700 2,700 270 3,000
PANASONIC UNIT 189,800 2,700 192,500 19,250 211,800
NATIONAL UNIT 281,800 2,700 284,500 28,450 313,000
PHILIPS UNIT - 2,700 2,700 270 3,000
SUNICO UNIT 345,000 2,700 347,700 34,770 382,500
XXII DISPENSER
1 DISPENSER UCHIDA MDR - 101 PAS UNIT - 45,000 45,000 4,500 49,500
MDB - 10 PAS UNIT 2,127,500 45,000 2,172,500 217,250 2,389,800
NATIONAL UNIT 1,552,500 45,000 1,597,500 159,750 1,757,300
POLYTRON UNIT - 45,000 45,000 4,500 49,500
MIYAKO UNIT 2,472,500 45,000 2,517,500 251,750 2,769,300
689 UNIT 316,300 45,000 361,300 36,130 397,400
DAIYAMA UNIT - - - -

157


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
XXIII KOMPUTER
A CPU -
1 CPU 1 UNIT 8,395,000 15,000 8,410,000 841,000 9,251,000
-
Intel Core i7-2600, Intel ECS Z77, DDR3 8 GB, - -
HDD 2 TB, DVD RW, Casing Atrix 5500 -
-
2 CPU 3 UNIT 4,025,000 15,000 4,040,000 404,000 4,444,000
- 15,000 15,000 1,500 16,500
AMD FX 4100-Core, AMD Gigabyte 78 LMT-S2P, - -
DDR3 4GB, DVD RW, Casing Amargedon - -
- -
3 CPU 2 UNIT 4,887,500 15,000 4,902,500 490,250 5,392,800
- -
Intel G630, Intel Gigabyte B75M-D3V, DDR3 4 GB, - -
HDD 500 GB, DVD RW , Casing Modena X - -
- -
4 CPU 4 UNIT 3,737,500 15,000 3,752,500 375,250 4,127,800
- -
Intel Liano A4 3300, AMD ECS A55F, DDR3 4GB, - -
HDD 500 GB, DVD RW, Casing Azzura - -
- -
5 CPU 5 UNIT 4,312,500 15,000 4,327,500 432,750 4,760,300
- -
Intel Sempron 145, AMD Biostar A780, DDR3 - -
2GB, HDD 320 GB, DVD RW, Casing Power Pro - -
- -
6 CPU 6 UNIT 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 -
-
7 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 -
-
8 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 -
-
9 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 UNIT - 15,000 15,000 1,500 16,500
-
Intel Core i5-2310, Intel Gigabyte H61-DS2, DDR3 - -
4 GB, HDD 1 TB, DVD RW, Casing Casing
Climatica -
-

158


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
12 CPU 2C UNIT - 15,000 15,000 1,500 16,500
-
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
1 LCD LG 20' UNIT - 15,000 15,000 1,500 16,500
2 LCD Benq 22' UNIT 1,437,500 15,000 1,452,500 145,250 1,597,800
3 LCD AOC 21,5" UNIT - 15,000 15,000 1,500 16,500
4 LCD AOC 20" UNIT - 15,000 15,000 1,500 16,500
5 LCD Samsung 19" Samsung 19 " UNIT - 15,000 15,000 1,500 16,500
6 LCD Philips 18,5'' UNIT 1,495,000 15,000 1,510,000 151,000 1,661,000
7 LCD LG 18,5'' UNIT 1,495,000 15,000 1,510,000 151,000 1,661,000
8 LCD AOC 18,5'' UNIT - 15,000 15,000 1,500 16,500
9 LCD Acer 19,5'' UNIT - 15,000 15,000 1,500 16,500
10 LCD LG 16'' UNIT 1,092,500 15,000 1,107,500 110,750 1,218,300
11 LCD Acer 16'' UNIT 1,150,000 15,000 1,165,000 116,500 1,281,500
12 LCD AOC 16'' UNIT - 15,000 15,000 1,500 16,500
13 LCD Benq 16'' UNIT - 15,000 15,000 1,500 16,500
14 LCD Power Max 16'' UNIT - 15,000 15,000 1,500 16,500
XXV NOTEBOOK/LAPTOP
A SONY VAIO
1 Sony Vaio VPC-CA35FG UNIT - 15,000 15,000 1,500 16,500
Core i5 2430M 2.4Ghz, 4GB DDR3, 500GB,
DVDRW, Wifi, Bluetooth, AMD Radeon HD 6630M
-
1GB, Camera, 14inch WXGA, Win 7 Home
Premium
2 Sony Vaio VPC-CA36FG UNIT - 15,000 15,000 1,500 16,500

DVDRW, Wifi, Bluetooth, AMD Radeon HD 6630M
-
1GB, Camera, 14inch WXGA, Win 7 Home
Premium
3 3. Sony Vaio VPC-CB36FG UNIT - 15,000 15,000 1,500 16,500
Core i5 2430M 2.4Ghz, 4GB DDR3, 640GB, Blu-

ray Disc, Wifi, Bluetooth, AMD Radeon HD 6630M
-
1GB, Camera, 15.5inch WXGA, Win 7 Home
Premium

159


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
4 Sony Vaio VPC-EG25EG UNIT - 15,000 15,000 1,500 16,500

DVDRW, Intel HD Graphics, 14inch WXGA, Wifi, -
Bluetooth, Camera, Win 7 Home Basic
5 Sony Vaio VPC-EG28FG UNIT - 15,000 15,000 1,500 16,500

DVDRW, Nvidia Geforce 410M 512MB, 14inch
-
WXGA, Wifi, Bluetooth, Camera, Win 7 Home
Premium
6 Sony Vaio VPC-EH15EG UNIT 7,762,500 15,000 7,777,500 777,750 8,555,300

DVDRW, Intel HD Graphics, 15.5inch WXGA, Wifi, -
Bluetooth, Camera, Win 7 Home Basic
7 Sony Vaio VPC-EH18FG UNIT 9,372,500 15,000 9,387,500 938,750 10,326,300

DVDRW, Nvidia Geforce G410M 512MB, 15.5inch
-
WXGA, Wifi, Bluetooth, Camera, Win 7 Home
Premium
8 Sony Vaio VPC-EK25EG UNIT - 15,000 15,000 1,500 16,500
AMD E-450 1.65Ghz, 2GB DDR3, 320GB,

DVDRW, Ati Radeon HD 6320, 14inch WXGA, -
Wifi, Bluetooth, Camera, Win 7 Home Basic
9 Sony Vaio VPC-F217HG UNIT - 15,000 15,000 1,500 16,500
Core i7 2820QM 2.3Ghz, 8GB DDR3, 640GB, Blu-

Ray Disc Drive, Nvidia Geforce GT540M 1GB,
-
16inch Wide, Wifi, Bluetooth, Camera, Win 7
Ultimate
10 Sony Vaio VPC-SA25GG UNIT - 15,000 15,000 1,500 16,500

DVDRW, AMD Radeon HD6630M 1GB, 13.3inch
-
WXGA, Wifi, Bluetooth, Camera, Fingerprint, Win 7
Pro
11 Sony Vaio VPC-SA26GG UNIT - 15,000 15,000 1,500 16,500
Core i7 2620M 2.7Ghz, 8GB DDR3, SSD 256GB,

-
Pro
12 Sony Vaio VPCEB21EG UNIT - 15,000 15,000 1,500 16,500

Core i3-2310M, 2GB DDR3, 500GB HDD,
DVDRW, GbE NIC, WiFi, Bluetooth, VGA AMD
Radeon HD 6470M or Intel HD Graphic 3000 -
(hybrid), Camera, 13.3inch WXGA, Win 7 Home
Premium
13 Sony Vaio VPC-SB36GG UNIT - 15,000 15,000 1,500 16,500

DVDRW, AMD Radeon HD6470M 512MB,
-
13.3inch WXGA, Wifi, Bluetooth, Camera,
Fingerprint, Win 7 Home Premium
14 Sony Vaio VPC-SB38GG UNIT - 15,000 15,000 1,500 16,500

DVDRW, AMD Radeon HD6470M 512MB,
-
13.3inch WXGA, Wifi, Bluetooth, Camera,
Fingerprint, Win 7 Pro

160


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
15 Sony Vaio VPC-YB15AG UNIT - 15,000 15,000 1,500 16,500
AMD E-350, 2GB DDR3, 320GB HDD, GbE NIC,

WiFi, Bluetooth, VGA AMD Radeon HD6310, -
Camera, 11.6inch WXGA, Win7 Starter
16 Sony Vaio VPC-YB35AG UNIT - 15,000 15,000 1,500 16,500
AMD E-450 1.65Ghz, 2GB DDR3, 320GB, No

Optical Drive, Wifi, Bluetooth, Ati Radeon HD6320, -
Camera, 11.6inch WXGA, Win 7 Starter
17 Sony Vaio VPC-Z217GG UNIT - 15,000 15,000 1,500 16,500

-
Pro
B AXIOO
1 Axioo Neon CLW.3.522 UNIT 5,606,300 15,000 5,621,300 562,130 6,183,400
DVDRW, NIC, WiFi, Bluetooth, VGA Intel GMA
-
HD 256MB (shared), Camera, 12inch WXGA, Non
OS, Black
2 Axioo Neon CLW.5.620 UNIT 7,072,500 15,000 7,087,500 708,750 7,796,300

DVDRW, GbE NIC, WiFi, Bluetooth, VGA Intel
-
GMA HD 256MB (shared), Camera, 12inch WXGA,
Non OS
3 Axioo Neon CLW.7.620 UNIT - 15,000 15,000 1,500 16,500

-
Non OS, Black
4 Axioo Neon CLW.7.844 UNIT - 15,000 15,000 1,500 16,500

-
Non OS
5 Axioo Neon CLW.P.122 UNIT 4,887,500 15,000 4,902,500 490,250 5,392,800
Dual Core P6200, 2GB DDR3, 320GB HDD,

DVDRW, NIC, WiFi, Bluetooth, VGA Intel GMA, -
Camera, 12inch WXGA, Non OS
6 Axioo Neon CNW.3.212 UNIT - 15,000 15,000 1,500 16,500
Core i3-350, 1GB DDR3, 320GB HDD, DVDRW,

NIC, WiFi, VGA Integrated, Camera, 14inch -
WXGA, Non OS
7 Axioo Neon CNW.P.112 UNIT 4,715,000 15,000 4,730,000 473,000 5,203,000
Dual Core P6200, 1GB DDR3, 320GB HDD,

DVDRW, NIC, WiFi, VGA Intel GMA, Camera, -
14inch WXGA, Non OS
8 Axioo Neon HNM.3.120 UNIT - 15,000 15,000 1,500 16,500
Core i3, 2GB DDR3, 500GB HDD, DVDRW, GbE

NIC, WiFi, Bluetooth, VGA Intel GMA, Camera, -
14inch WXGA, Non OS

GbE NIC, WiFi, Bluetooth, VGA Intel HD Graphics -
3000, Camera, 14inch WXGA, Non OS


161


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
Core i5, 2GB DDR3, 500GB HDD, DVDRW, GbE

NIC, WiFi, Bluetooth, VGA Intel GMA, Camera, -
14inch WXGA, Non OS

GbE NIC, WiFi, Bluetooth, VGA Intel GMA, -
Camera, 14inch WXGA, Non OS

-
Non OS

-
Non OS
14 Axioo Neon HNM.C.512 UNIT - 15,000 15,000 1,500 16,500
Pentium B800, 1GB DDR3, 320GB HDD,

-
HD Graphics 3000, Camera, 14inch WXGA, Non
OS
15 Axioo Neon HNM.P.012 UNIT - 15,000 15,000 1,500 16,500

DVDRW, GbE NIC, WiFi, Bluetooth, VGA Intel -
GMA HD, Camera, 14inch WXGA, Non OS
16 Axioo Neon HNM.P.022 UNIT - 15,000 15,000 1,500 16,500

-
HD Graphics 3000, Camera, 14inch WXGA, Non
OS
17 Axioo Neon HNW.C.512 UNIT - 15,000 15,000 1,500 16,500
Intel B800 1.5Ghz, 1GB, 250GB, DVDRW,

14.1inch WXGA, Card Reader, Camera, Wifi, Non -
OS
18 Axioo Pico PJM A318 UNIT 3,565,000 15,000 3,580,000 358,000 3,938,000
Intel Atom N435 1.33Ghz, 1GB DDR3, 8GB USB,

No Optical Drive, 10inch WSVGA, Camera, Wifi,
-
No Modem, No Bluetooth, Non 3G, Card Reader,
Non OS
19 Axioo Pico PJM715 UNIT - 15,000 15,000 1,500 16,500
Atom N455, 1GB DDR3, 250GB HDD, NIC, WiFi,

VGA Intel GMA3150 256MB (shared), Camera, -
10.1inch WSVGA, Non OS
20 Axioo Pico PJM722 UNIT - 15,000 15,000 1,500 16,500
Atom Dual Core N570 (1.5 Ghz), 2GB DDR3,

-
320GB HDD, Wifi, Webcam, HDMI, Non OS


162


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
21 Axioo Zetta MMT.2.622 UNIT - 15,000 15,000 1,500 16,500
Pentium SU4100, 1GB DDR2, 320GB HDD, NIC,

WiFi, VGA Intel GMA 4500, Camera, 11.6inch -
WXGA, Non OS
22 Axioo Zetta MLM.2.022 UNIT - 15,000 15,000 1,500 16,500
Core2 Duo SU9600, 2GB DDR2, 120GB HDD,

NIC, WiFi, VGA Intel GMA 4500, Camera, 13inch -
WXGA, Win7 Home Premium
23 Axioo Zetta MMT.P.332 UNIT - 15,000 15,000 1,500 16,500
Pentium SU2700, 3GB DDR2, 120GB HDD, NIC,

WiFi, VGA Intel GMA 4500, Camera, 13.3inch -
WXGA, Win Vista Home Premium
-
C ACER
Acer Aspire E5-471G-34VN UNIT 8,912,500 15,000 8,927,500 892,750 9,820,300
Intel Core i5-421OU, @2,6 GHz, NVIDIA Geforce

820 M, 2GB DDR3, 4GB, HDD,500 GB, Wireless
1 -
LAN,Cardreader, Web Cam, Bluetooth, LCD 14''
DVD Supermulti
Acer E5-471G335D UNIT 7,590,000 15,000 7,605,000 760,500 8,365,500
IntelCore 13 - 403DU@1.80GHz, NVDIA Geforce

820M, 2GB, DDR3 4GB HDD 500 GB Wireless
2 -
LAN, Cardreader, Web Cam, Bluetooth LCD 14''
DVD Supermulti
Acer Aspire E5-471-34VN UNIT 6,555,000 15,000 6,570,000 657,000 7,227,000
Intel Core i3-4005U, @ 1,8 GHz, Intel HD

Graphics, DDR3, 2GB HDD,500GB,Wireless
3 -
LAN,Cardreader, Web Cam,Bluetooth LCD 14''
DVD Super Multi
Acer Z1401-C9UE UNIT 6,210,000 15,000 6,225,000 622,500 6,847,500
Intel Celeron N2840, @ 2.1Ghz Intel HD Graphics

DDR3 2GB,HDD 500GB, Wireless LAN,
4 -
Cardreader, Web Cam,Bluetooth LCD 14'' DVD
Super Multi
Acer E3-112M UNIT 4,312,500 15,000 4,327,500 432,750 4,760,300
Intel Celeron N283D, ,@2,2 GHz, Intel HD

5 Graphics,DDR3,2GB, HDD, 500GB Wireless LAN, -
Cardreader, Bluetooth Web Cam, LCD 11,6"
Acer ES1-411-C666 UNIT 4,973,800 15,000 4,988,800 498,880 5,487,700
Intel Celeron N2840, @2,1GHz, Intel HD Graphics

6 DDR3, 2GB Wireless LAN, Cardreader, Bluetooth -
Web Cam,LCD 14,DVD Super Multi
Acer ES1-111-C8XP UNIT 4,398,800 15,000 4,413,800 441,380 4,855,200
Intel Celeron N2840 @2,2GHz, Intel HD Graphics,

7 DDR3, 2GB HDD, 500GB, Wireless LAN, -
Cardreader,Bluetooth, Web Cam, LCD 11,6''


163


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
D TOSHIBA
Toshiba Satellite C40-A UNIT 10,292,500 15,000 10,307,500 1,030,750 11,338,300
Intel Core i7-3517U, @2,4GHz,NVIDIA Geforce

710M 1GB, DDR3 4 GB, HDD 500GB, Wireless
1 -
LAN, Cardreader, web cam,Bluetooth, LCD 14''
DVD Super Multi
Toshiba Satellite E45-B4200 UNIT 9,372,500 15,000 9,387,500 938,750 10,326,300
Intel Core i5 - 4210U, @2,0GHz, 2GB DDR3, HDD

500 GB, DVD Super Multi, Wireless LAN,
2 -
Bluetooth, Cardreader, Web Cam, LCD 14'' DVD
External
Toshiba Satellite C55-A5302 UNIT 6,871,300 15,000 6,886,300 688,630 7,574,900
Intel Core i3 - 3110M, @ 2,4GHz,Intel HD

Graphics, DDR3, 4GB,HDD 500 GB, Wireless
3 -
LAN, Cardreader, Web Cam, LCD 15,6'' DVD
Super Multi
Toshiba Satellite C 55-B UNIT 5,721,300 15,000 5,736,300 573,630 6,309,900
Intel Celeron N2840 ,@2,2GHz, Intel HD

Graphics,DDR3, 4GB HDD,500GB Wireless LAN,
4 -
Cardreader, Web Cam, LCD 15,6'' DVD Super
Multi
Toshiba Satellite NB 10-A UNIT 5,376,300 15,000 5,391,300 539,130 5,930,400
Intel Celeron N2840 @2,0GHz, Intel HD Graphics

5 ,DDR3, 2GB, HDD, 500GB Wireless LAN, -
Cardreader, Bluetooth,Web Cam, LCD 11,8''
Toshiba Satellite C55-A5100 UNIT - 15,000 15,000 1,500 16,500
6 Intel Core i7-3537U, @2,5GHz,Intel HD Graphics 4000 DDR3, 4GB HDD,500GB Wireless LAN, Cardreader, Web Cam. LC, Bluetooth,LCD 15''-DVD Super Multi
Toshiba Satellite C40 UNIT - 15,000 15,000 1,500 16,500
Intel Core i3-2348M, @2,GHz, Intel HD Graphics,

DDR3, 2GB HDD,500GB, Wireless
7 -
LAN,Cardreader, Web Cam' Bluetooth LCD 14 ''
DVD Super Multi
-
E ASUS
1 Asus A455LN UNIT 10,235,000 15,000 10,250,000 1,025,000 11,275,000
Intel Core i5-4210U, @1,7GHz,NVIDIA Geforce

840M 2GB DDR3, 4GB,HDD,1 TB, Wireless LAN,
-
Cardreader, Web Cam Bluetooth LCD 14 '' DVD
Super Multi
2 Asus A455LD UNIT 9,027,500 15,000 9,042,500 904,250 9,946,800
Intel Core i5 - 4210U @1,7GHz, NVIDIA Geforce

840M 2GB DDR3, 4GB HDD, 500GB Wireless
-
LAN, Cardreader, Web Cam' Bluetooth LCD 14 ''
DVD Super Multi
3 Asus A455LA 4,571,300 15,000 4,586,300 458,630 5,044,900
Intel Core i3 - 4030 @1,9GHz,Intel HD Graphics,

DDR3L, 2GB HDD, 500GB Wireless LAN,
F -
Cardreader, Web Cam' LCD 14 '' DVD Super
Multi

164


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
4 Asus X453MA -
Intel Pentium Quad Core N3540 Intel HD Graphics

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

2GB HDD, 500GB Wireless LAN, Cardreader, -
Web Cam' LCD 14 '' DVD Super Multi
6 Asus X200MA -
Intel Celeron N2815 @1.9Ghz,Intel HD Graphics

DDR3,2GB HDD, 500GB Wireless
-
LAN,Cardreader Web Cam, LCD 11,6 '' 3 Cell
Battery
7 LENOVO
G Lenovo IdeaPad G40 - 70 -
Intel Core i3 - 4010U @1.8Ghz, AMD Grapichs

Radean DDR3,2GB HDD, 500GB Wireless
-
LAN,Cardreader Web Cam, Bluetooth LCD 14 ''
DVD Super Multi
1 Lenovo IdeaPad G40 -30 -
Intel Celeron N2830 @2.1Ghz, Intel HD Graphics

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

-
LAN,Cardreader Web Cam, Bluetooth LCD 10 '' 3
Cell Battery
3 DELL
1 DELL Inspiration N4110 UNIT 5,577,500 15,000 5,592,500 559,250 6,151,800
Intel Core i3 2310M @2.10Ghz, 4GB DDR3,

500GB HDD, DVD Super Multi , Wireless LAN, -
Bluetooth, Cardreader, Web Cam' LCD 14 ''
2 DELL Inspiration N4050 UNIT 4,312,500 15,000 4,327,500 432,750 4,760,300
Intel Core B970, @2.30Ghz, 2GB DDR3, 500GB

HDD, DVD Super Multi , Wireless LAN, -
Cardreader, Web Cam' LCD 14 ''
G ZYREX
1 Zyrex Ellipse LW4343-802G32 UNIT - 15,000 15,000 1,500 16,500
Intel Core B815, @1.60Ghz, 2GB DDR3, 500GB

HDD, DVD Super Multi , Wireless LAN, Bluetooth, -
Cardreader, Web Cam' LCD 14 ''
2 Zyrex SKY LM1215PN-57 UNIT - 15,000 15,000 1,500 16,500
Intel Atom N570, @1.66Ghz, 2GB DDR3, 320GB

HDD, Wireless LAN, Cardreader, Web Cam' LCD -
10,1 ''
3 Zyrex One Pad SP1113G UNIT - 15,000 15,000 1,500 16,500
Tegra 250 1GHz Core, RAM 512 MB, Storage 512

MB, Bonus Micro SD 16 GB. Wireless, Bluetooth,
-
GPS, 3G/hsdpa, Web Cam, Multi-Touch Pad, LCD
10"
-

165


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
H MSI
1 MSI CX420 MS-1453 UNIT - 15,000 15,000 1,500 16,500
Intel Core I3 380M, @2.53Ghz, ATI Kadeon

HD5470, 1GB DDR3, 320GB HDD, DVD Super
-
Multi , Wireless LAN, Bluetooth, Cardreader, Web
Cam' LCD 14 ''
I HP
1 HP Mini 110-4112TU UNIT 3,565,000 15,000 3,580,000 358,000 3,938,000
Intel Atom N2600, @1,60 GHz, 2GB DDR3,

320GB HDD, Wireless LAN, Bluetooth, -
Cardreader, Web Cam', Battery 6 Cell, LCD 10,1 ''
2 Compac Presario CQ43-304 AU UNIT - 15,000 15,000 1,500 16,500
AMD Dual Core E-300@1,30GHz, AMD Kadeon

HD Graphics, 2GB DDR3, 500GB HDD, Wireless
-
LAN, Bluetooth, Cardreader, Web Cam', LCD 14,0
''
3 HP - 1000 - 1432 14 " 4,703,500 15,000 4,718,500 471,850 5,190,400

XXVI PRINTER
A CANON
1 CANON iX6770 UNIT 4,197,500 15,000 4,212,500 421,250 4,633,800
2 CANON iX6560 UNIT 3,852,500 15,000 3,867,500 386,750 4,254,300
3 CANON E510 UNIT 1,696,300 15,000 1,711,300 171,130 1,882,400
4 CANON Scanlide 120 UNIT 948,800 15,000 963,800 96,380 1,060,200
5 CANON iP 2770 + Infus UNIT 920,000 15,000 935,000 93,500 1,028,500
6 CANON MP237 UNIT 1,265,000 15,000 1,280,000 128,000 1,408,000
7 CANON MP237 + Infus UNIT 1,408,800 15,000 1,423,800 142,380 1,566,200
8 CANON iP 2770 UNIT 776,300 15,000 791,300 79,130 870,400
B EPSON
1 EPSON T1100 (A3) UNIT - 15,000 15,000 1,500 16,500
2 EPSON L1800+Infus UNIT 4,922,000 15,000 4,937,000 493,700 5,430,700
3 EPSON LQ2190 UNIT 8,970,000 15,000 8,985,000 898,500 9,883,500
5 EPSON L335+Infus 8,395,000 15,000 8,410,000 841,000 9,251,000
6 EPSON Workforce WF 3,795,000 15,000 3,810,000 381,000 4,191,000
7 EPSON L555+Infus -
8 EPSON 1390 + Infus UNIT 6,612,500 15,000 6,627,500 662,750 7,290,300
9 EPSON Workforce WF-7511 UNIT 6,497,500 15,000 6,512,500 651,250 7,163,800
11 EPSON Workforce WF-7511 UNIT 5,405,000 15,000 5,420,000 542,000 5,962,000
13 EPSON 210 + Infus UNIT 3,335,000 15,000 3,350,000 335,000 3,685,000
14 EPSON 120 + Infus UNIT 2,932,500 15,000 2,947,500 294,750 3,242,300
15 EPSON L550 UNIT 4,904,800 15,000 4,919,800 491,980 5,411,800
C SAMSUNG
Samsung CL-310N - 15,000 15,000 1,500 16,500
-
D BROTHER
Brother HL-2140 - 15,000 15,000 1,500 16,500
-
E HEWLET-PACKARD (HP)
1 HP Officejet 7610 UNIT - 15,000 15,000 1,500 16,500
2 HP Pro CP 1025 UNIT 4,364,300 15,000 4,379,300 437,930 4,817,200
3 HP 1000 UNIT 3,593,800 15,000 3,608,800 360,880 3,969,700
4 HP Laserjet P1102 UNIT - 15,000 15,000 1,500 16,500
5 HP 1050 UNIT 1,437,500 15,000 1,452,500 145,250 1,597,800
6 HP 2000 UNIT - 15,000 15,000 1,500 16,500
- #REF! #REF! #REF! #REF!

166


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
XXVIII SCANER
CANON LIDE 110 UNIT - 15,000 15,000 1,500 16,500
HP UNIT 833,800 15,000 848,800 84,880 933,700
EPSON UNIT -
XXIX UPS
UPS Prolink Pro 1200 VA ICA 1200 UNIT - 15,000 15,000 1,500 16,500
UPS Prolink Pro 700 VA ICA 650 UNIT 1,380,000 15,000 1,395,000 139,500 1,534,500
UPS ICA 1200VA 862,500 15,000 877,500 87,750 965,300
UPSICA 650VA 1,437,500 15,000 1,452,500 145,250 1,597,800
Stavol Sunaga 862,500 15,000 877,500 87,750 965,300
UPS Montero 600 VA UNIT 632,500 15,000 647,500 64,750 712,300
UPS Power Tree S650B UNIT - 15,000 15,000 1,500 16,500
UPS Power Tree S650N UNIT - 15,000 15,000 1,500 16,500
XXX MONITOR
LCD LG 22'' LG UNIT 2,271,300 15,000 2,286,300 228,630 2,514,900
LCD LG 18,5'' LG UNIT 1,380,000 15,000 1,395,000 139,500 1,534,500
LCD LG 16'' LG UNIT 1,092,500 15,000 1,107,500 110,750 1,218,300
LCD LG 20'' LG UNIT 1,495,000 15,000 1,510,000 151,000 1,661,000
LCD Acer 19,5'' ACER UNIT 1,667,500 15,000 1,682,500 168,250 1,850,800
LCD Acer 16'' ACER UNIT 1,092,500 15,000 1,107,500 110,750 1,218,300
LCD AOC 16'' AOC UNIT - 15,000 15,000 1,500 16,500
LCD AOC 18,5'' AOC - 15,000 15,000 1,500 16,500
LCD AOC 20'' AOC UNIT - 15,000 15,000 1,500 16,500
LCD AOC 21,5'' AOC UNIT - 15,000 15,000 1,500 16,500
LCD Benq 16'' BENQ UNIT 1,092,500 15,000 1,107,500 110,750 1,218,300
LCD Benq 19'' BENQ UNIT 1,380,000 15,000 1,395,000 139,500 1,534,500
LCD Samsung 19'' SAMSUNG UNIT 1,380,000 15,000 1,395,000 139,500 1,534,500
LCD Philips 18,5'' PHILIPS UNIT - 15,000 15,000 1,500 16,500
LCD Power Max 16'' POWER UNIT - 15,000 15,000 1,500 16,500
XXXI HARD DISK
HDD 80 SATA UNIT - 2,500 2,500 250 2,800
HDD 160 GB SATA UNIT - 2,500 2,500 250 2,800
HDD 320 GB SATA UNIT - 2,500 2,500 250 2,800
HDD 500 GB SATA UNIT 690,000 2,500 692,500 69,250 761,800
HDD 750 GB SATA UNIT 816,500 2,500 819,000 81,900 900,900
HDD 1TB GB SATA UNIT - 2,500 2,500 250 2,800
HDD 1500 TB SATA UNIT 1,029,300 2,500 1,031,800 103,180 1,135,000
HDD 2TB GB SATA UNIT - 2,500 2,500 250 2,800
XXXII EXTERNAL HARD DISK
HDD External 500 GB Seagate UNIT 891,300 2,500 893,800 89,380 983,200
HDD External 320 GB Seagate UNIT - 2,500 2,500 250 2,800
HDD External 320 GB WD UNIT - 2,500 2,500 250 2,800
HDD External 320 GB Speptra UNIT - 2,500 2,500 250 2,800
XXXIII CD ROOM / DVD ROOM
DVD RW SATA Samsung UNIT 373,800 2,500 376,300 37,630 413,900
DVD RW External Samsung UNIT 414,000 2,500 416,500 41,650 458,200
DVD RW External Asus UNIT 431,300 2,500 433,800 43,380 477,200
DVD RW External LG UNIT - 2,500 2,500 250 2,800

167


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
XXXIV MOUSE
Mouse USB ACER UNIT 86,300 1,000 87,300 8,730 96,000
Mouse USB Toshiba UNIT 86,300 1,000 87,300 8,730 96,000
Mouse PS/2 K-One UNIT 86,300 1,000 87,300 8,730 96,000
Mouse USB FU UNIT - 1,000 1,000 100 1,100
Mouse USB MICROPACK UNIT 46,000 1,000 47,000 4,700 51,700
Mouse Mini Tarik Toshiba UNIT 40,300 1,000 41,300 4,130 45,400
Mouse Wireless MIKROPUCLE LOGITEC UNIT 201,300 1,000 202,300 20,230 222,500
Mouse Tarik Micropack UNIT - 1,000 1,000 100 1,100
XXXV KEYBOARD + MOUSE
Keyboard PS/2 K-One UNIT - 2,500 2,500 250 2,800
Keyboard + Mouse Explorer 1200 UNIT - 2,500 2,500 250 2,800
Keyboard + Mouse Wifi Logiteck 172,500 2,500 175,000 17,500 192,500
Keyboard + Mouse Logiteck UNIT 230,000 2,500 232,500 23,250 255,800
Keyboard PS/2 Komic UNIT 69,000 2,500 71,500 7,150 78,700
Keyboard USB Flexibel UNIT 115,000 2,500 117,500 11,750 129,300
Keyboard Mini Numeric UNIT 51,800 2,500 54,300 5,430 59,700
Keyboard USB OBAMBA UNIT 57,500 2,500 60,000 6,000 66,000
PS/2 UNIT - 2,500 2,500 250 2,800
PROLINK UNIT - 2,500 2,500 250 2,800
EXPLORER UNIT - 2,500 2,500 250 2,800
LOGITECH UNIT - 2,500 2,500 250 2,800
XXXVI MODEM DLINK
Modem Prolink + Kartu UNIT 402,500 2,500 405,000 40,500 445,500
Modem Telkomflash + Kartu UNIT 460,000 2,500 462,500 46,250 508,800
XXXVII CARTRIDGE PRINTER (HEAD) CANON
Cartridge Canon 830 Original UNIT - 1,000 1,000 100 1,100
Cartridge Canon 831 Original UNIT 253,000 1,000 254,000 25,400 279,400
Cartridge Canon 830 Comptibel UNIT 299,000 1,000 300,000 30,000 330,000
Cartridge Canon 831 Comptibel UNIT - 1,000 1,000 100 1,100
Cartridge Canon iX5000 Magenta Orig UNIT - 1,000 1,000 100 1,100
Cartridge Canon iX5000 Cyan Orig UNIT 201,300 1,000 202,300 20,230 222,500
Cartridge Canon iX5000 Yellow Orig UNIT 201,300 1,000 202,300 20,230 222,500
Cartridge Canon iX5000 Black Orig UNIT 201,300 1,000 202,300 20,230 222,500
Cartridge HP 96 UNIT 201,300 1,000 202,300 20,230 222,500
Cartridge HP 97 UNIT 333,500 1,000 334,500 33,450 368,000
Cartridge HP 802 Black ORI UNIT - 1,000 1,000 100 1,100
Cartridge HP 802 Color ORI UNIT 109,300 1,000 110,300 11,030 121,300
Cartridge Canon 41 ORIG UNIT - 1,000 1,000 100 1,100
Cartridge Canon 40 ORIG UNIT 310,500 1,000 311,500 31,150 342,700
Cartridge HP 60 Color Original UNIT - 1,000 1,000 100 1,100
Cartridge HP 60 Black Original UNIT 224,300 1,000 225,300 22,530 247,800
Cartridge HP 60 Black Comptibel UNIT 201,300 1,000 202,300 20,230 222,500
Cartridge HP 60 Color Comptibel UNIT - 1,000 1,000 100 1,100
Cartridge HP Laserjet 49A Com UNIT - 1,000 1,000 100 1,100
Cartridge HP Laserjet 85A Com UNIT - 1,000 1,000 100 1,100
Cartridge HP Laserjet 85A ORIG UNIT - 1,000 1,000 100 1,100
Cartridge HP Laserjet 35A Com UNIT 920,000 1,000 921,000 92,100 1,013,100
Cartridge Epson L100 UNIT 920,000 1,000 921,000 92,100 1,013,100
Cartridge HP 21 Comptibel UNIT 126,500 1,000 127,500 12,750 140,300
Cartridge HP 22 Comptibel UNIT - 1,000 1,000 100 1,100
Cartridge HP Laserjet 12 A Com UNIT - 1,000 1,000 100 1,100
Cartridge HP Laserjet 12 A ORI UNIT - 1,000 1,000 100 1,100
Cartridge HP Laserjet 35 A ORI UNIT 879,800 1,000 880,800 88,080 968,900
Cartridge HP Laserjet 53 A ORI UNIT 862,500 1,000 863,500 86,350 949,900

168


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
XXXVIII FLASH DISK
UFD Kingston 16 GB TOSIBA UNIT - 1,000 1,000 100 1,100
UFD Kingston 8 GB TOSIBA UNIT 161,000 1,000 162,000 16,200 178,200
UFD Kingston 4 GB TOSIBA UNIT 120,800 1,000 121,800 12,180 134,000
UFD Transcan 4 GB UNIT 103,500 1,000 104,500 10,450 115,000
UFD Transcan 8 GB UNIT - 1,000 1,000 100 1,100
UFD HP 4 GB UNIT - 1,000 1,000 100 1,100
XXXIX CD BLANK ( Kosong )
CD-R @ Box PAK UNIT 103,500 2,500 106,000 10,600 116,600
DVD-R @ Box PAK UNIT 143,800 2,500 146,300 14,630 160,900
XXXX TINTA KOMPUTER
Tinta 1 L Cyan Epson EPSON UNIT - 1,000 1,000 100 1,100
Tinta 1 L Magenta Epson EPSON UNIT - 1,000 1,000 100 1,100
Tinta 1 L Yellow Epson EPSON UNIT - 1,000 1,000 100 1,100
Tinta 1 L Black Epson EPSON UNIT - 1,000 1,000 100 1,100
Tinta 1 L (LM) Epson EPSON UNIT - 1,000 1,000 100 1,100
Tinta 1 L (LC) Epson EPSON UNIT - 1,000 1,000 100 1,100
Tinta 1 L Cyan Canon CANON UNIT - 1,000 1,000 100 1,100
Tinta 1 L Magenta Canon CANON UNIT - 1,000 1,000 100 1,100
Tinta 1 L Yellow Canon CANON UNIT - 1,000 1,000 100 1,100
Tinta 1 L Black Canon CANON UNIT - 1,000 1,000 100 1,100
Tinta 100 ML Cyan Epson EPSON UNIT - 1,000 1,000 100 1,100
Tinta 100 ML Magenta Epson EPSON UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML Yellow Epson EPSON UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML (LC) Epson EPSON UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML (LM) Epson EPSON UNIT 115,000 1,000 116,000 11,600 127,600
Tinta 100 ML Black Epson EPSON UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML Cyan Canon CANON UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML Magenta Canon CANON UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML Yellow Canon CANON UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML Black Canon CANON UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML HP Cyan HP UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML HP Magenta HP UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML HP Yellow HP UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML HP Black HP UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML HP Black Luvy HP UNIT 46,000 1,000 47,000 4,700 51,700
Tinta 100 ML HP LM Luvy HP UNIT - 1,000 1,000 100 1,100
Tinta 100 ML HP LC Luvy HP UNIT - 1,000 1,000 100 1,100
Tinta 100 ML HP Cyan Luvy HP UNIT - 1,000 1,000 100 1,100
Tinta 100 ML HP Yellow Luvy HP UNIT - 1,000 1,000 100 1,100
Tinta 100 ML HP Magenta Luvy HP UNIT - 1,000 1,000 100 1,100
Tinta Kerucut Black UNIT - 1,000 1,000 100 1,100
Tinta Kerucut Cyan UNIT - 1,000 1,000 100 1,100
Tinta Kerucut Magenta UNIT - 1,000 1,000 100 1,100
Tinta Kerucut Yellow UNIT - 1,000 1,000 100 1,100
XXXXI STAVOLT
KASUGAWA 500 VA STAR X UNIT - 7,500 7,500 750 8,300
KENIKA 500 VA UNIT - 7,500 7,500 750 8,300
MATSUNAGA 500 VA UNIT - 7,500 7,500 750 8,300
AUGEN 500 VA UNIT - 7,500 7,500 750 8,300
NIKO - 7,500 7,500 750 8,300
Stavolt Star X 650 VA UNIT - 7,500 7,500 750 8,300

169


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
XXXXII SPEAKER ACTIVE
SIMBADA CST 1800N 747,500 15,000 762,500 76,250 838,800
SIMBADA CST 5100N 414,000 15,000 429,000 42,900 471,900
SIMBADA CST 6100N 632,500 15,000 647,500 64,750 712,300
SIMBADA CST 6200N 557,800 15,000 572,800 57,280 630,100
SIMBADA CST 6300N UNIT 563,500 15,000 578,500 57,850 636,400
SIMBADA CST 9650N UNIT 931,500 15,000 946,500 94,650 1,041,200
SIMBADA CST 9950N UNIT 1,132,800 15,000 1,147,800 114,780 1,262,600
SPIKER MINI MULTIMEDA UNIT 115,000 15,000 130,000 13,000 143,000
SIMBADA CST 9980N UNIT 1,552,500 15,000 1,567,500 156,750 1,724,300
SONIC GEAR EVO 3 UNIT - 15,000 15,000 1,500 16,500
TLEC LANSING UNIT - 15,000 15,000 1,500 16,500
SPEAKER ENZO UNIT - 15,000 15,000 1,500 16,500
XXXXIII PROYEKTOR
A SONY
1 Sony VPL-MX20 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, D-Sub, 4:3, 1024 x 768, 2500 ANSI,
-
LCD, XGA
2 Sony VPL-FX41 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, S-Video, D-Sub, 4:3, 1024 x 768, LCD,
-
LAN, 5200 ANSI, XGA
3 Sony VPL-FW300L Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, HDMI, D-Sub, 4:3, LCD, 1366 x 800,
-
7000 ANSI, WXGA
4 Sony VPL-FE40 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, S-Video, HDMI, 4:3, 4000 ANSI, LCD,
-
1400 x 1050
5 Sony VPL-EX70 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, S-Video, 4:3, 1024 x 768, LCD, 2600
-
ANSI, XGA
6 Sony VPL-EX7 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, S-Video, 4:3, 1024 x 768, 2000 ANSI,
-
LCD, XGA
7 Sony VPL-EW5 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, S-Video, D-Sub, 2000 ANSI, LCD, 1280
-
x 800, WXGA
8 Sony VPL-DX15 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, S-Video, D-Sub, 4:3, 3000 ANSI, 1024 x
-
768, LCD, LAN, WLAN/WiFi, XGA
Projector, S-Video, D-Sub, 4:3, 3000 ANSI, 1024 x
-
768, LCD, XGA
Projector, S-Video, D-Sub, 4:3, 1024 x 768, 2500
-
ANSI, LCD, XGA
11 Sony VPL-ES7 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500
Projector, S-Video, D-Sub, 4:3, 800 x 600, 2000
-
ANSI, LCD, SVGA
12 Sony VPI - DX 102 -

170


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
B ACER
1 Acer X1173G SVGA (858 x 600) UNIT 6,382,500 25,000 6,407,500 640,750 7,048,300
Projector, DLP, S-Video, D-Sub, 4:3, 1024 x 768,
-
2400 ANSI, XGA
2 Acer X1230S SVGA (858 x 600) UNIT 5,002,500 25,000 5,027,500 502,750 5,530,300
-
2400 ANSI, XGA
3 Acer P7280 SVGA (858 x 600) UNIT - 25,000 25,000 2,500 27,500
Projector, DLP, S-Video, HDMI, DVI, D-Sub, 4:3,
-
1024 x 768, USB, 4500 ANSI, XGA
4 Acer P7270i SVGA (858 x 600) UNIT - 25,000 25,000 2,500 27,500
-
1024 x 768, 4000 ANSI, XGA
5 Acer P1270 SVGA (858 x 600) UNIT - 25,000 25,000 2,500 27,500
Projector, DLP, S-Video, HDMI, D-Sub, 4:3, 1024 x
-
768, 3100 ANSI, XGA
6 Acer K10 SVGA (858 x 600) UNIT - 25,000 25,000 2,500 27,500
-
100 ANSI, SVGA
7 Acer X 1161 N -
C BENQ
1 BenQ MP724 UNIT - 25,000 25,000 2,500 27,500
-
1024 x 768, 3500 ANSI, XGA
2 BenQ MP525P UNIT 6,325,000 25,000 6,350,000 635,000 6,985,000
-
2500 ANSI, XGA
3 BenQ CP270 UNIT - 25,000 25,000 2,500 27,500
Projector, 16:9, DLP, S-Video, D-Sub, 1024 x 768,
-
2000 ANSI, XGA
4 BenQ MP523 UNIT 6,325,000 25,000 6,350,000 635,000 6,985,000
-
2000 ANSI, XGA
5 BenQ MP512ST UNIT - 25,000 25,000 2,500 27,500
Projector, DLP, D-Sub, 4:3, 800 x 600, 2200 ANSI,
-
SVGA
6 BenQ MP522 UNIT - 25,000 25,000 2,500 27,500
Projector, DLP, D-Sub, 4:3, 1024 x 768, 2000
-
ANSI, XGA
7 BenQ MP522ST UNIT - 25,000 25,000 2,500 27,500
-
ANSI, XGA
8 BenQ CP220C UNIT - 25,000 25,000 2,500 27,500
-
ANSI, XGA
9 BenQ Joybee GP1 UNIT - 25,000 25,000 2,500 27,500
-
USB
10 BenQ MP514 UNIT - 25,000 25,000 2,500 27,500
-
SVGA

171


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
11 BenQ MP515ST UNIT - 25,000 25,000 2,500 27,500
-
SVGA
12 BenQ MP515 UNIT - 25,000 25,000 2,500 27,500
-
SVGA
13 BenQ W500 UNIT - 25,000 25,000 2,500 27,500
Projector, 1280 x 720, 16:9, DLP, D-Sub, 720p,
-
1100 ANSI
14 BenQ SP870 UNIT - 25,000 25,000 2,500 27,500
-
ANSI, XGA
15 BenQ SP831 UNIT - 25,000 25,000 2,500 27,500
Projector, DLP, D-Sub, 720p, 15:9, 4000 ANSI,
-
1280 x 768
16 BenQ SP830 UNIT - 25,000 25,000 2,500 27,500
Projector, DLP, D-Sub, 720p, 3500 ANSI, 15:9,
-
1280 x 768, WXGA
17 BenQ MP771 UNIT - 25,000 25,000 2,500 27,500
Projector, 16:9, DLP, D-Sub, 3000 ANSI, 1024 x
-
768, XGA
18 BenQ PE8720 UNIT - 25,000 25,000 2,500 27,500
Projector, 1280 x 720, 16:9, DLP, 1000 ANSI, S-
-
Video, D-Sub, 720p
D SHARP
1 Sharp PG-F320W UNIT - 25,000 25,000 2,500 27,500
Projector, 16:9, DLP, S-Video, D-Sub, 3000 ANSI,
-
1280 x 800, WXGA
2 Sharp PG-F320W UNIT - 25,000 25,000 2,500 27,500
Projector, DLP, S-Video, DVI, D-Sub, 4:3, 1024 x
-
768, 2100 ANSI, XGA
-
E CANON
1 Canon LV-7265 UNIT - 25,000 25,000 2,500 27,500
- 25,000 25,000 2,500 27,500
LCD, XGA
2 Canon LV-7260 UNIT - 25,000 25,000 2,500 27,500
- 25,000 25,000 2,500 27,500
LCD, XGA
XXXXIV PROCESSOR/BIOS
1 Intel Pentium 4 1,8 GHz UNIT - 2,500 2,500 250 2,800
2 AMD Sempron 140 2,7 GHz UNIT - 2,500 2,500 250 2,800
3 AMD Athlon II UNIT - 2,500 2,500 250 2,800
4 AMD Phenom II UNIT - 2,500 2,500 250 2,800
5 AMD Phenom II X4 955 UNIT - 2,500 2,500 250 2,800
6 AMD Phenom II Black Edition 1100T UNIT - 2,500 2,500 250 2,800
7 AMD Phenom II X4 965 UNIT - 2,500 2,500 250 2,800
8 AMD Phenom II X6 1055T UNIT - 2,500 2,500 250 2,800
9 Intel Dual Core E6500 UNIT - 2,500 2,500 250 2,800
13 Intel Core 2 Duo E7500 UNIT - 2,500 2,500 250 2,800
14 Intel Core 2 Quad Q8300 UNIT - 2,500 2,500 250 2,800
15 Intel G620 LGA 1155 UNIT - 2,500 2,500 250 2,800
16 Intel Core i3 (540) UNIT - 2,500 2,500 250 2,800

172

HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
17 Intel Core i5 UNIT 1,696,300 2,500 1,698,800 169,880 1,868,700
18 Intel Core i7 UNIT - 2,500 2,500 250 2,800
19 Mobo Amptron 945 LM4 UNIT - 2,500 2,500 250 2,800
20 Mobo Amptron G31 UNIT - 2,500 2,500 250 2,800
21 Mobo G31 Soket 478 UNIT - 2,500 2,500 250 2,800
22 Mobo G31 Soket 775 UNIT - 2,500 2,500 250 2,800
23 Mobo Biostar G31M7 UNIT - 2,500 2,500 250 2,800
24 Mobo Biostar G41M7 UNIT - 2,500 2,500 250 2,800
25 Mobo Biostar Mcp6p M2+ UNIT - 2,500 2,500 250 2,800
26 Mobo Biostar N68S3B UNIT - 2,500 2,500 250 2,800
27 Mobo Biostar A780L3G UNIT - 2,500 2,500 250 2,800
28 Mobo Biostar A780L3B UNIT - 2,500 2,500 250 2,800
29 Mobo Biostar A740G M2L+ UNIT - 2,500 2,500 250 2,800
30 Mobo Biostar G41D3+ UNIT - 2,500 2,500 250 2,800
31 Mobo Winsonic UNIT - 2,500 2,500 250 2,800
32 Mobo Gigabayte G31M UNIT - 2,500 2,500 250 2,800
33 Mobo Gigabayte G41M UNIT - 2,500 2,500 250 2,800
34 Mobo Asrock G31M UNIT - 2,500 2,500 250 2,800
35 Mobo Asrock G41M UNIT - 2,500 2,500 250 2,800
36 Mobo ECS A880 UNIT 879,800 2,500 882,300 88,230 970,500
37 Mobo ECS G41T-M6 UNIT - 2,500 2,500 250 2,800
38 Mobo ECS AMD UNIT - 2,500 2,500 250 2,800
39 Mobo ECS G41T-B3 UNIT - 2,500 2,500 250 2,800
40 Mobo ECS A780LM-M2 UNIT - 2,500 2,500 250 2,800
41 Mobo ECS H55H-M UNIT - 2,500 2,500 250 2,800
42 Mobo ECS H61H2-M2 UNIT - 2,500 2,500 250 2,800
43 Mobo ECS A880GM-AD3 UNIT 747,500 2,500 750,000 75,000 825,000
44 Mobo Gigabayte AMD 880GM-UD2H UNIT - 2,500 2,500 250 2,800
45 Mobo Gigabayte H55N-USB3 UNIT - 2,500 2,500 250 2,800
46 Mobo Gigabayte H61M-D2-B3 UNIT - 2,500 2,500 250 2,800
47 Mobo Gigabayte PH67-D3-B3 UNIT 1,265,000 2,500 1,267,500 126,750 1,394,300
48 Mobo Gigabayte H67M-D2-B3 UNIT - 2,500 2,500 250 2,800
49 Mobo Gigabayte P67-DS3-B3 UNIT - 2,500 2,500 250 2,800
XXXXV RAM / MEMORY / VGA
1 DDR3 4GB Kingston V-gen UNIT - 2,500 2,500 250 2,800
2 DDR3 2GB Kingston V-gen UNIT 684,300 2,500 686,800 68,680 755,500
3 DDR3 4GB V - Gen UNIT 454,300 2,500 456,800 45,680 502,500
4 DDR3 2GB V - Gen UNIT - 2,500 2,500 250 2,800
5 DDR3 1GB Kingston UNIT - 2,500 2,500 250 2,800
6 DDR2 2GB Kingston UNIT - 2,500 2,500 250 2,800
7 DDR2 1GB Kingston UNIT 569,300 2,500 571,800 57,180 629,000
8 DDR2 1GB Spectra UNIT - 2,500 2,500 250 2,800
9 DDR DUAL CHANEL UNIT - 2,500 2,500 250 2,800
10 DDR1 512 MB Deam Memory UNIT - 2,500 2,500 250 2,800
11 Sodim DDR 3 1 Gb Kingston UNIT - 2,500 2,500 250 2,800
12 Sodim DDR 3 2 Gb Kingston UNIT 287,500 2,500 290,000 29,000 319,000
13 Sodim DDR 2 2 Gb Kingston UNIT 454,300 2,500 456,800 45,680 502,500
14 Sodim DDR 3 2 Gb VEN UNIT 569,300 2,500 571,800 57,180 629,000
15 Sodim DDR 2 2 Gb VEN UNIT - 2,500 2,500 250 2,800
16 Sodim DDR 3 2 Gb V-Gen UNIT - 2,500 2,500 250 2,800
17 Sodim DDR 512 MB V-Gen UNIT 402,500 2,500 405,000 40,500 445,500
18 Sodim DDR2 2 GB V-Gen UNIT - 2,500 2,500 250 2,800
19 Sodim DDR2 2 GB Visipro UNIT - 2,500 2,500 250 2,800
20 Sodim DDR2 1 GB Visipro UNIT - 2,500 2,500 250 2,800
21 DDR3 2 GB Visipro UNIT - 2,500 2,500 250 2,800
24 VGA Splitter 4 Port UNIT - 2,500 2,500 250 2,800
25 VGA AGP 256 MB FX 5500 UNIT 143,800 2,500 146,300 14,630 160,900
26 VGA AGP 512 MB Cardex UNIT - 2,500 2,500 250 2,800
27 VGA PCIE EN 8400GS 512 MB UNIT - 2,500 2,500 250 2,800
28 VGA PCI-E RADEON HIS HD6450 1 GB DDR3 UNIT - 2,500 2,500 250 2,800
29 VGA PCI-E RADEON HIS HD5450 512 MB DDR3 UNIT 580,800 2,500 583,300 58,330 641,600

173


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
XXXXVI ACCESORIES
1 Fan LGA UNIT 86,300 2,500 88,800 8,880 97,700
2 Fan Soket 478 UNIT - 2,500 2,500 250 2,800
3 Fan Casing 8 cm UNIT - 2,500 2,500 250 2,800
4 Fan Casing 12 cm UNIT - 2,500 2,500 250 2,800
5 SSD 120 GB UNIT - 2,500 2,500 250 2,800
7 Box HDD External 2,5'' IDE UNIT - 2,500 2,500 250 2,800
8 Box HDD External 2,5'' SATA UNIT 86,300 2,500 88,800 8,880 97,700
9 Mesin Hitung Uang ZSA 2710 UNIT 3,162,500 2,500 3,165,000 316,500 3,481,500
10 Power Supplay E-Pro 450 W ESMILE 500W UNIT 230,000 2,500 232,500 23,250 255,800
11 Baterai CMOS PCS 11,500 2,500 14,000 1,400 15,400
12 Adaptor Laptop Universal Power UNIT 115,000 2,500 117,500 11,750 129,300
13 Manual Switch Printer 4 Port UNIT 115,000 2,500 117,500 11,750 129,300
14 USB Hub 4 Port MICROPACK UNIT 115,000 2,500 117,500 11,750 129,300
15 USB SOUND UNIT 92,000 2,500 94,500 9,450 104,000
16 Konverter USB to RS232 UNIT - 2,500 2,500 250 2,800
17 Konverter USB to IDE to SATA UNIT - 2,500 2,500 250 2,800
18 Switch Hub 8 Port TP-Link UNIT 109,300 2,500 111,800 11,180 123,000
19 Switch Hub 8 Port D-Link UNIT 230,000 2,500 232,500 23,250 255,800
20 Switch Hub 24 Port D-Link UNIT 224,300 2,500 226,800 22,680 249,500
21 Konektor RJ45 UNIT 730,300 2,500 732,800 73,280 806,100
22 Crimping Tool UNIT 201,300 2,500 203,800 20,380 224,200
23 Lan Card TP-Link UNIT 80,500 2,500 83,000 8,300 91,300
24 Lan Card D-Link UNIT 103,500 2,500 106,000 10,600 116,600
25 Lan USB UNIT - 2,500 2,500 250 2,800
26 Lan Tester UNIT 92,000 2,500 94,500 9,450 104,000
27 Wireless Adaptor USB Tp-Link UNIT 115,000 2,500 117,500 11,750 129,300
28 Wireless N Router D-Link UNIT 224,300 2,500 226,800 22,680 249,500
29 Wireless Router D-Link UNIT - 2,500 2,500 250 2,800
30 Wireless Router TP-Link UNIT - 2,500 2,500 250 2,800
31 Aceess Point D-Link UNIT - 2,500 2,500 250 2,800
32 Aceess Point TP-Link UNIT 373,800 2,500 376,300 37,630 413,900
33 Wireless Card Internal UNIT - 2,500 2,500 250 2,800
34 TV USB External Gadmei UNIT - 2,500 2,500 250 2,800
35 TV Combo External Gadmei UNIT 339,300 2,500 341,800 34,180 376,000
36 Kabel Powe CPU UNIT 287,500 2,500 290,000 29,000 319,000
37 Kabel Power Printer UNIT 17,300 2,500 19,800 1,980 21,800
38 Kabel Power SATA UNIT 17,300 2,500 19,800 1,980 21,800
39 Kabel Data SATA UNIT 17,300 2,500 19,800 1,980 21,800
40 Kabel Perpanjang USB 1,5 M UNIT 34,500 2,500 37,000 3,700 40,700
41 Kabel Perpanjang USB 3 M UNIT 28,800 2,500 31,300 3,130 34,400
42 Kabel Perpanjang USB 5 M UNIT 46,000 2,500 48,500 4,850 53,400
43 Kabel VGA 1,5M UNIT 80,500 2,500 83,000 8,300 91,300
44 Kabel VGA 3M UNIT 46,000 2,500 48,500 4,850 53,400
45 Kabel VGA 5M UNIT 57,500 2,500 60,000 6,000 66,000
46 Kabel VGA 10M UNIT 86,300 2,500 88,800 8,880 97,700
47 Kabel VGA 15M UNIT 115,000 2,500 117,500 11,750 129,300
48 Kabel VGA 20M UNIT 126,500 2,500 129,000 12,900 141,900
49 Kabel VGA 25M UNIT 143,800 2,500 146,300 14,630 160,900
50 Kabel Belden @Dus UNIT 172,500 2,500 175,000 17,500 192,500
51 Card Reader All in One UNIT 1,667,500 2,500 1,670,000 167,000 1,837,000
52 Bluetooth USB UNIT 46,000 2,500 48,500 4,850 53,400
53 MP3 FM Modulator UNIT 51,800 2,500 54,300 5,430 59,700
54 Carger Mobile Modulator UNIT - 2,500 2,500 250 2,800
55 PC Laser Pointer UNIT - 2,500 2,500 250 2,800
56 Presenter PP 1000 UNIT 143,800 2,500 146,300 14,630 160,900
57 Box CD 1 Animasi UNIT - 2,500 2,500 250 2,800
58 Box CD 2 UNIT - 2,500 2,500 250 2,800
59 Box CD Dadu UNIT - 2,500 2,500 250 2,800
60 Cool Pad 1 Fan UNIT - 2,500 2,500 250 2,800
61 Cool Pad 2 Fan Mini UNIT 69,000 2,500 71,500 7,150 78,700
62 Cool Pad 3 Fan UNIT 57,500 2,500 60,000 6,000 66,000
63 Stick Game Analogi Single UNIT 51,800 2,500 54,300 5,430 59,700

174


HARGA KEUNTUNGAN
TERNATE (10%)
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
46 Stick Game Analogi Double UNIT - 2,500 2,500 250 2,800
47 Sticker Laptop Blink 14'' UNIT 103,500 2,500 106,000 10,600 116,600
48 Sticker Laptop 14'' UNIT - 2,500 2,500 250 2,800
49 Sticker Laptop 14'' Blitz UNIT 92,000 2,500 94,500 9,450 104,000
50 Sticker Laptop 10'' Blitz UNIT - 2,500 2,500 250 2,800
51 PCI Sound Card UNIT - 2,500 2,500 250 2,800
52 PCI IEEE 1394 (Fire Wire) UNIT 57,500 2,500 60,000 6,000 66,000
53 PCI SERIES ADAPTER UNIT 57,500 2,500 60,000 6,000 66,000
54 PCI Card UNIT - 2,500 2,500 250 2,800
55 Sound Card USB UNIT 86,300 2,500 88,800 8,880 97,700
56 Tas Softkey Lapotop 10'' UNIT 86,300 2,500 88,800 8,880 97,700
57 Tas Softkey Lapotop 12'' UNIT - 2,500 2,500 250 2,800
60 Screen Guard 14'' UNIT - 2,500 2,500 250 2,800
61 Screen Guard 10'' UNIT 51,800 2,500 54,300 5,430 59,700
62 Mouse Pad Dolar UNIT 51,800 2,500 54,300 5,430 59,700
63 Mouse Pad Bantal UNIT - 2,500 2,500 250 2,800
64 Keyboard Protective Film 10 UNIT - 2,500 2,500 250 2,800
65 Keyboard Protective Film 14 UNIT 17,300 2,500 19,800 1,980 21,800
66 Pembersih Keyboard UNIT - 2,500 2,500 250 2,800
67 Headset Erphone Wireless UNIT 51,800 2,500 54,300 5,430 59,700
68 Headset Kenion KDM 219 UNIT - 2,500 2,500 250 2,800
69 Headset SONICGEAR UNIT 103,500 2,500 106,000 10,600 116,600
70 Web Cam 1,3 MP UNIT 74,800 2,500 77,300 7,730 85,000
71 Web Cam 5 MP UNIT - 2,500 2,500 250 2,800
72 Web Cam GSOW UNIT - 2,500 2,500 250 2,800

WALIKOTA TERNATE

175
HARGA SATUAN MEUBELAIR

MEREK,MODEL/ BAHAN SATUAN
NO JENIS BAHAN / MATERIAL TERNATE III (10%)
UKURAN HARGA TERMASUK
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
I MEJA
A MEJA KERJA
MEJA KERJA KEPALA DAERAH 190 X 90 CM Jati Ukir UNIT 13,800,000 1,380,000 15,180,000
MEJA KERJA WAKIL KEPALA DAERAH 190 X 90 CM Jati Ukir UNIT 13,800,000 1,380,000 15,180,000
MEJA KERJA KETUA DPRD 190 X 90 CM Jati Ukir UNIT 13,800,000 1,380,000 15,180,000
MEJA KERJA SEKRETARIS DAERAH 185 X 90 CM Jati Ukir UNIT 12,650,000 1,265,000 13,915,000
B MEJA KERJA LAIN-LAIN - -
MEJA KERJA 1 BIRO - -
CHINA, MT 301 Kayu Kls I UNIT 3,278,000 327,800 3,605,800
MARTIN Hardboard UNIT - - -
MU 105 Hardboard UNIT - - -
FREN Hardboard UNIT - - -
EXPO 3002 Hardboard UNIT 972,000 97,200 1,069,200
VISI Hardboard UNIT 1,380,000 138,000 1,518,000
MEJA KERJA 1/2 BIRO
ALINDA Hardboard UNIT - - -
OSCAR Hardboard UNIT 1,323,000 132,300 1,455,300
OLIMPYC Hardboard UNIT - - -
EXPO MT 3001 Hardboard UNIT 631,000 63,100 694,100
AKTIV MTO 120 Hardboard UNIT 742,000 74,200 816,200
GENERAL Hardboard UNIT 403,000 40,300 443,300
C. MEJA KOMPUTER - -
MEJA KOMPUTER BESAR CD 811 Hardboard UNIT - - -
MEJA KOMPUTER SEDANG HF 816 Hardboard UNIT - - -
MEJA KOMPUTER KECIL HF 420 Hardboard UNIT - - -
ODDYSEY (Kualitas I) Hardboard UNIT 443,000 44,300 487,300
ODDYSEY (Kualitas II) Hardboard UNIT 288,000 28,800 316,800
CT 80 Kecil Hardboard UNIT 518,000 51,800 569,800
D. MEJA MAKAN + KURSI - -
MEJA MAKAN + KURSI ANTIK Jati Ukir (Kecil) Kayu SET 5,693,000 569,300 6,262,300
MEJA MAKAN + KURSI ANTIK Jati Ukir (Besar) Kayu SET 9,775,000 977,500 10,752,500
Seni jati Kayu SET 5,003,000 500,300 5,503,300
MEJA MAKAN + KURSI BIASA Besi SET - - -
Besi SET - - -
II KURSI - -
A. KURSI KERJA - -
KURSI DIREKSI MODEL KULIT EC 036 Besi UNIT 5,693,000 569,300 6,262,300
KURSI DIREKSI MODEL KULIT KD 188 CTL Besi UNIT 2,818,000 281,800 3,099,800
KURSI DIREKSI MODEL KULIT MALVIN Besi UNIT - - -
KURSI DIREKSI MODEL KULIT EC 028 Besi UNIT 3,163,000 316,300 3,479,300
KURSI DIREKSI/EKSEKUTIF MODEL KULIT GC 059 Besi UNIT - - -
KURSI PUTAR PAKAI TANGAN Verona KS 900 MTK Besi UNIT - - -
KURSI PUTAR TANPA TANGAN MALVIN KP 900 HTK Besi UNIT 884,000 88,400 972,400
Verona LES 900 Besi UNIT - - -
ERGOTEC Besi UNIT 1,035,000 103,500 1,138,500
- HARGA DIATAS BELUM TERMASUK TRANSPORTASI KE LOKASI PROYEK
- HARGA DIATAS SUDAH TERMASUK INFLASI DAN ASURANSI
Lampiran Keputusan Walikota Ternate SSH Tahun Anggaran 2016

176


NO JENIS BAHAN / MATERIAL TERNATE III (10%) HARGA TERMASUK
UKURAN
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
B. KURSI TAMU - - -
SOFA OSCAR JAKARTA I BESAR SET 33,925,000 3,392,500 37,317,500
OSCAR JAKARTA II BESAR SET 29,325,000 2,932,500 32,257,500
UKIR BESAR SET 22,425,000 2,242,500 24,667,500
MORESA / BESAR SET 10,925,000 1,092,500 12,017,500
SANIA L / SEDANG SET 7,475,000 747,500 8,222,500
PARIS / KECIL SET 4,543,000 454,300 4,997,300
ROMAWI BESAR Jati Ukir SET 7,475,000 747,500 8,222,500
ROMAWI KECIL Jati Ukir SET 4,715,000 471,500 5,186,500
KURSI LAIN-LAIN
KURSI LIPAT
PHONIX Besi UNIT - - -
CHITOSE D SHOGUN Besi UNIT - - -
CHITOSE NN Besi UNIT 380,000 38,000 418,000
OLIMPYC Besi UNIT - - -
FORTUNER Besi UNIT - - -
COSMOS NN Besi UNIT - - -
FRONT LING Besi UNIT 312,000 31,200 343,200
KURSI TIDAK LIPAT - -
OLIMPYC KSPB 103 Besi UNIT 339,000 33,900 372,900
MASTER Besi UNIT 288,000 28,800 316,800
TAKANO Besi UNIT 403,000 40,300 443,300
KURSI KULIAH CHITOSE MND Besi UNIT 615,000 61,500 676,500
III LEMARI - -
A LEMARI ARSIP - -
LEMARI ARSIP BESAR 2 PINTU OLIMPYC LH 0601 Hardboard UNIT 4,025,000 402,500 4,427,500
INOVA MLC 1823 Hardboard UNIT - - -
LEMARI ARSIP SEDANG OLIMPYC LH 0501 Hardboard UNIT - - -
LEMARI ARSIP KECIL INOVA MLC 0820 Hardboard UNIT - - -
LEMARI ARSIP BESI 2 PINTU BROTHER B 303 Besi UNIT 3,135,000 313,500 3,448,500
BROTHER B 203 Besi UNIT 2,358,000 235,800 2,593,800
LEMARI ARSIP BESI 2 PINTU KACA BROTHER B 304 Besi UNIT 3,135,000 313,500 3,448,500
B LEMARI PAKAIAN - -
LEMARI PAKAIAN 2 PINTU LP 208 ZETA KAYU UNIT - - -
INOVA 2000 Hardboard UNIT - - -
LEMARI PAKAIAN 3 PINTU LP ZETA KAYU UNIT - - -
LPB 010280 Hardboard UNIT - - -
LP ANGEL Hardboard UNIT 5,750,000 575,000 6,325,000
LEMARI PAKAIAN 4 PINTU CHINO LP NEWAT 80 Hardboard UNIT - - -
IV BUFET - -
BUFET ANTIK BESAR CRISTAL Jati ukir UNIT 21,275,000 2,127,500 23,402,500
BUFET ANTIK SEDANG Jati ukir UNIT 9,775,000 977,500 10,752,500
V. KURSI TAMAN - -
KURSI TAMAN / TERAS ANTIK IMAX GRAND Besi UNIT 3,450,000 345,000 3,795,000

177


NO JENIS BAHAN / MATERIAL TERNATE III (10%) HARGA TERMASUK
UKURAN
KEUNTUNGAN PIHAK
III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 8 = ( 7 * 10% ) 9=(7+8)
VI. FILLING KABINET - - -
PLASTIK 5 LACI KECIL MULTI PLASINDO Plastik UNIT - - -
4 LACI BESAR BROTHER 104 BESI UNIT 2,271,000 227,100 2,498,100
GRAND FURNITURE Hardboard UNIT - - -
3 LACI BESAR BROTHER 103 Besi UNIT 1,685,000 168,500 1,853,500
- - -
VII. PERLENGKAPAN SEKOLAH - - -
MEJA MURID STANDAR (70X60X75) Kls II Kayu Kls I Bh - - -
KURSI MURID STANDAR Kls II Kayu Kls I Bh - - -
PAPAN TULIS TRIPLEKS 2 cm STANDAR Tripleks Bh - - -
PAPAN DATA LAPIS FORMIKA Formika Bh - - -
PAPAN NAMA SEKOLAH Papan Bh - - -
WALIKOTA TERNATE

178
HARGA SATUAN ALAT OLAH RAGA & SERAGAM SEKOLAH

KEUNTUNGAN PIHAK III HARGA TERMASUK

HARGA PASARAN (10%) KEUNTUNGAN PIHAK III
No. JENIS BAHAN MEREK / TYPE SATUAN
TERNATE
( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
A ALAT - ALAT OLAH RAGA
I SEPAK BOLA
1 BAJU KAOS BOLA 18 LBR ADIDAS ( BIASA) SET 2,012,500 201,250 2,213,750
ADIDAS (BAIK) SET 3,105,000 310,500 3,415,500
3 CELANA BOLA PUMA I BUAH 34,500 3,450 37,950
PUMA II BUAH 57,500 5,750 63,250
4 SEPATU BOLA SPECH (biasa) PASANG 316,300 31,630 347,930
SPECH (baik) PASANG 603,800 60,380 664,180
ADIDAS (biasa) PASANG 517,500 51,750 569,250
ADIDAS (baik) PASANG 747,500 74,750 822,250
EAGLE (biasa) PASANG 345,000 34,500 379,500
EAGLE (baik) PASANG - - -
5 KOS KAKI BOLA ORIENT PASANG 23,000 2,300 25,300
SET 362,300 36,230 398,530
ADIDAS PASANG 34,500 3,450 37,950
SET 621,000 62,100 683,100
UMBRO - - -
6 BOLA KAKI MIKASA (Baik) BUAH 546,300 54,630 600,930
MIKASA (Biasa) BUAH 316,300 31,630 347,930
MOLTEN (Baik) BUAH 431,300 43,130 474,430
MOLTEN ((Biasa) BUAH 287,500 28,750 316,250
7 DEKER LUTUT GOLD WIN PASANG 57,500 5,750 63,250
II VOLLY - - -
1 BOLA VOLLY MIKASA MG BUAH 747,500 74,750 822,250
MIKASA BOLD BUAH 632,500 63,250 695,750
MVA 330 BUAH - - -
MVA310 BUAH - - -
2 NET BOLA VOLLY TERPAL GTO I BUAH 402,500 40,250 442,750
3 ALAS LUTUT PLASTIK (Baik) PASANG 69,000 6,900 75,900
PLASTIK (Biasa) PASANG 28,800 2,880 31,680
4 KAUS TANPA LENGAN 12 LBR + CELANA MIKASA SET 1,725,000 172,500 1,897,500
III BASKET - - -
1 BOLA BASKET (kwalitas Sedang) BUAH 402,500 40,250 442,750
BOLA BASKET (kwalitas Baik) BUAH 747,500 74,750 822,250
2 JARING BASKET/RING SET 402,500 40,250 442,750
IV TENIS LAPANGAN - - -
1 BOLA TENIS ISI 4 BH DUNLOP SLOP 115,000 11,500 126,500
2 RAKET TENIS WILSON I BUAH 2,932,500 293,250 3,225,750
WILSON II BUAH 1,725,000 172,500 1,897,500
WILSON III BUAH 1,035,000 103,500 1,138,500
WILSON IV BUAH 862,500 86,250 948,750
YONEX R 27 BUAH - - -
3 NET TENIS LAPANGAN GTO (Baik) BUAH 1,150,000 115,000 1,265,000
GTO (Biasa) BUAH 747,500 74,750 822,250
4 SENAR TENIS ASLI PRINCE/WILSON I GULUNG 345,000 34,500 379,500
PRINCE/WILSON II GULUNG 230,000 23,000 253,000
V BULUTANGKIS - - -
1 BOLA BADMINTON INDO SLOP 97,800 9,780 107,580
GAJAH MADA SLOP 120,800 12,080 132,880
2 RAKET BADMINTON YONEX CB 15 BUAH 2,012,500 201,250 2,213,750
YONEX CB 10 BUAH 1,897,500 189,750 2,087,250
YONEX CB 8 BUAH 517,500 51,750 569,250
3 NET BADMINTON TOALSA BUAH 230,000 23,000 253,000
YONEX (kualitas I) BUAH 460,000 46,000 506,000
YONEX (kualitas II) BUAH 201,300 20,130 221,430
YONEX (kualitas II) BUAH 86,300 8,630 94,930
4 SENAR BADMINTON HY.SHEEP - - -
YONEX BG - 66 GULUNG 120,800 12,080 132,880
YONEX BG - 85 GULUNG 143,800 14,380 158,180
KET : - HARGA DIATAS BELUM TERMASUK PPN 10% + PPh 2%
- HARGA DIATAS SUDAH TERMASUK KEUNTUNGAN PIHAK III 10%

179


No. JENIS BAHAN MEREK / TYPE UKURAN
TERNATE
( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
VI TENIS MEJA #REF! -

1 MEJA PINGPONG Kualitas I Unit 5,750,000 575,000 6,325,000
MEJA PINGPONG Kualitas II Unit 5,175,000 517,500 5,692,500
2 BOLA PINGPONG ISI 3 BH NITAKO SLOP 28,800 2,880 31,680
3 BED PINGPONG DOBLE SHARP/HAPINES BUAH 143,800 14,380 158,180
BUTTERFLY I BUAH 483,000 48,300 531,300
BUTTERFLY II BUAH 345,000 34,500 379,500
BUTTERFLY III BUAH 230,000 23,000 253,000
BUTTERFLY IV 57,500 5,750 63,250
LION I BUAH - - -
4 BED PINGPONG DOBLE DHS FLAS I BUAH 345,000 34,500 379,500
DHS FLAS II BUAH 230,000 23,000 253,000
DHS FLAS III BUAH 172,500 17,250 189,750
5 DOBLE HENPENS - BUAH 115,000 11,500 126,500
- - -
VII TAKRAW - - -
1 NET TAKROW Kualitas Baik BUAH 287,500 28,750 316,250
NET TAKROW Kualitas Biasa BUAH 74,800 7,480 82,280
2 BOLA TAKROW Kualitas Baik BUAH 212,800 21,280 234,080
Kualitas Biasa BUAH 57,500 5,750 63,250
VIII TINJU - - -
1 SARUNG TINJU EVERLAST (kwa.sedang) PASANG 517,500 51,750 569,250
EVERLAST (kwa.Baik) PASANG - - -
IX MACAM-MACAM PERLENGKAPAN - - -
1 TIANG NET DOBLE EBOX PASANG 172,500 17,250 189,750
TIANG NET BESI DHS I PASANG 287,500 28,750 316,250
DHS II 201,300 20,130 221,430
2 TROPY K.1 306 (KAKI SATU) K.4.T.160 CM BUAH 1,092,500 109,250 1,201,750
TROPY K.1 306 (KAKI EMPAT) K.4.T.110 CM BUAH 977,500 97,750 1,075,250
TROPY K.1 306 (KAKI EMPAT) K.4.T.96 CM BUAH 776,300 77,630 853,930
TROPY K.1 306 (KAKI EMPAT) K.4.T.98 CM BUAH 747,500 74,750 822,250
3 PIALA UKURAN SEDANG I SET 460,000 46,000 506,000
SEDANG II SET 517,500 51,750 569,250
KECIL SET 345,000 34,500 379,500
BESAR SET 632,500 63,250 695,750
4 MEDALI EMAS SET 172,500 17,250 189,750
MEDALI PERUNGGU SET 172,500 17,250 189,750
MEDALI PERAK SET 172,500 17,250 189,750
5 MEJA KERAMBOL + BUAH - BUAH 258,800 25,880 284,680
6 TAS OLAH RAGA BESAR - BUAH 258,800 25,880 284,680
TAS OLAH RAGA SEDANG BUAH 172,500 17,250 189,750
TAS OLAH RAGA KECIL - BUAH 86,300 8,630 94,930
7 SKIPPING DALAM NEGERI - BUAH 40,300 4,030 44,330
SKIPPING LUAR NEGERI BUAH 115,000 11,500 126,500
8 PAKAIAN OLAHRAGA/TRAINING - - -
KAOS T-SHIRT (lengan panjang) BUAH 172,500 17,250 189,750
SET 287,500 28,750 316,250
KAOS T-SHIRT (lengan Pendek) BUAH 172,500 17,250 189,750
Kualitas I SET 258,800 25,880 284,680
Kualitas II SET 218,500 21,850 240,350
CELANA (training) BUAH 201,300 20,130 221,430
SET - - -
JAKET BUAH 115,000 11,500 126,500
JAKET Kualitas I SET 402,500 40,250 442,750
Kualitas II SET 316,300 31,630 347,930

180


No. JENIS BAHAN RUMUS KIMIA UKURAN
TERNATE
( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7=(5+6)
B SERAGAM SEKOLAH #REF! #REF! #REF!

I SERAGAM SEKOLAH DASAR (SD) #REF! #REF! #REF!
CELANA PENDEK MERAH (SD) Standar BUAH 80,500 8,050 88,550
ROK MERAH ( SD) Standar BUAH 103,500 10,350 113,850
KEMEJA PUTIH (SD) Standar BUAH 69,000 6,900 75,900
KEMEJA BATIK (SD) Standar BUAH 74,800 7,480 82,280
TOPI SEKOLAH (SD) Standar BUAH 17,300 1,730 19,030
DASI (SD) Standar BUAH 17,300 1,730 19,030
LOKASI SEKOLAH (SD) Standar BUAH 17,300 1,730 19,030
LAMBANG OSIS (SD) Standar BUAH 11,500 1,150 12,650
II SERAGAM SEKOLAH (SMP) - - -
CELANA PENDEK BIRU (SMP) Standar BUAH 103,500 10,350 113,850
ROK BIRU PANJANG (SMP) Standar BUAH 132,300 13,230 145,530
ROK BIRU PENDEK (SMP) Standar BUAH 103,500 10,350 113,850
KEMEJA PUTIH (SMP) Standar BUAH 86,300 8,630 94,930
KEMEJA BATIK (SMP) Standar BUAH 92,000 9,200 101,200
TOPI SEKOLAH (SMP) Standar BUAH 17,300 1,730 19,030
DASI (SMP) Standar BUAH 17,300 1,730 19,030
LOKASI SEKOLAH (SMP) Standar BUAH 17,300 1,730 19,030
LAMBANG OSIS (SMP) Standar BUAH 11,500 1,150 12,650
III SERAGAM SEKOLAH (SMU) - - -
CELANA PANJANG ABU - ABU (SMU) Standar BUAH 149,500 14,950 164,450
ROK ABU - ABU (SMU) PANJANG Standar BUAH 132,300 13,230 145,530
ROK ABU - ABU (SMU) PENDEK Standar BUAH 103,500 10,350 113,850
KEMEJA PUTIH (SMU) Standar BUAH 92,000 9,200 101,200
KEMEJA BATIK (SMU) Standar BUAH 92,000 9,200 101,200
TOPI SEKOLAH (SMU) Standar BUAH 17,300 1,730 19,030
DASI (SMU) Standar BUAH 17,300 1,730 19,030
LOKASI SEKOLAH (SMU) Standar BUAH 17,300 1,730 19,030
LAMBANG OSIS (SMU) Standar BUAH 11,500 1,150 12,650
SEPATU SEKOLAH STANDAR Standar BUAH 115,000 11,500 126,500
KAOS KAKI PUTIH STANDART Standar BUAH 17,300 1,730 19,030
VI PERLENGKAPAN PRAMUKA - - -
CELANA PANJANG PRAMUKA (SMU) Standar BUAH 149,500 14,950 164,450
CELANA PENDEK PRAMUKA (SMP) Standar BUAH 103,500 10,350 113,850
CELANA PENDEK PRAMUKA (SD) Standar BUAH 92,000 9,200 101,200
KEMEJA PRAMUKA (SMU) Standar BUAH 92,000 9,200 101,200
KEMEJA PRAMUKA (SMP) Standar BUAH 92,000 9,200 101,200
KEMEJA PRAMUKA (SD) Standar BUAH 80,500 8,050 88,550
PAPAN NAMA KAIN Standar BUAH 23,000 2,300 25,300
PET PRAMUKA (LAKI-LAKI) Standar BUAH 57,500 5,750 63,250
TOPI PRAMUKA (PEREMPUAN) Standar BUAH 69,000 6,900 75,900
KAOS KAKI HITAM STANDAR Standar BUAH 17,300 1,730 19,030
TALI AIR BESAR Standar BUAH 34,500 3,450 37,950
TALI AIR KECIL Standar BUAH 23,000 2,300 25,300
RIFIT Standar BUAH 23,000 2,300 25,300
WALIKOTA TERNATE

181
HARGA SATUAN BUKU PAKET

HARGA KEUNTUNGAN HARGA TERMASUK

SATUAN PASARAN PIHAK III KEUNTUNGAN
NO JENIS BUKU PENERBIT PENULIS TERNATE (10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 8=(6+7)
I BUKU PAKET SD
1 NEW SPEED UP ENGLISH HB -
NEW SPEED UP ENGLISH 1 SD YUDHISTIRA EXAMPLAR 59,800 5,980 65,780
2 BASIC ENGLISH - -
BASIC ENGLISH 1 SD HVS' 06 REVISI YUDHISTIRA EXAMPLAR 73,600 7,360 80,960
BASIC ENGLISH 2 SD HVS' 06 REVIS YUDHISTIRA EXAMPLAR 73,600 7,360 80,960
3 PENJASKES KTSP - -
PEND.JAS OLAHRAGA & KESEHATAN 1 SD (KC) YUDHISTIRA EXAMPLAR 55,800 5,580 61,380
4 KTK KTSP - -
Seni Budaya & Keterampilan 1 SD (BSR) YUDHISTIRA EXAMPLAR 65,000 6,500 71,500
5 TIK KTSP - -
TIK 1 SD HVS '06 YUDHISTIRA EXAMPLAR 63,800 6,380 70,180
6 ILMU PENGETAHUAN SOSIAL KTSP
ILMU PENG.SOSIAL 1 SD HVS '06 (KC) YUDHISTIRA EXAMPLAR 51,800 5,180 56,980
7 ILMU PENGETAHUAN SOSIAL KTSP 2015
IPS 1 SD KTSP (2015) YUDHISTIRA EXAMPLAR 74,800 7,480 82,280
KET : - HARGA DIATAS BELUM TERMASUK PPN + PPh

182

HARGA KEUNTUNGAN
NO JENIS BUKU PENERBIT PENULIS TERNATE (10%) HARGA TERMASUK
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
8 ILMU PENGETAHUAN ALAM
LMU PENGETAHUAN ALAM 1 SD YUDHISTIRA EXAMPLAR 56,400 5,640 62,040
9 SERI TEMATIK 1
SERI TEMATIK 1 A (Diri sendiri) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 1 B (Kegemaranku) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 1 C (Kegiatanku) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 1 D (Keluarga) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 1 E (Pengalamanku) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 1 F (Benda, Binatang & Tanaman) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 1 G (Kingkungan Bersih, Sehat & Asri) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 1 H (Kingkungan Bersih, Sehat & Asri) YUDHISTIRA 69,000 6,900 75,900
10 SERI TEMATIK 2
SERI TEMATIK 2 A (Hidup Rukun) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 2 B (Brmain Dilingkunganku) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 2 C (Tugasku Sehari-hari) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 2 D (Aku & Sekolahku) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 2 E (Hidup Bersih & Sehat) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 2 F (Air, Binatang & Matahari) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 2 G (Merawat Hewan & Tumbuhan) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 2 H (Keselamatan Dirumah & Prjln) YUDHISTIRA 69,000 6,900 75,900
11 SERI TEMATIK 3
SERI TEMATIK 3 A YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 3 B YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 3 C YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 3 D YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 3 E YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 3 F YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 3 G YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 3 H YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 3 I YUDHISTIRA 69,000 6,900 75,900
12 SERI TEMATIK 4
SERI TEMATIK 4 A (Indahnya Kebersamaan) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 4 B (Selalu Berhemat Energi) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 4 C (Peduli Terhadap Makhluk Hidup) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 4 D (Berbagi Pekerjaan) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 4 E (Menghargai Jasa Pahlawan) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 4 F (Indahnya Negeriku) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 4 G (Cita-citaku) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 4 H (Daerah Tempat Tinggalku) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 4 I (Makanan Sehat & Bergizi) YUDHISTIRA 69,000 6,900 75,900
13 SERI TEMATIK 5
SERI TEMATIK 5A SD (Benda2 Dilingkungan Sekitar) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 5B SD (Peristiwa Dalam Kehidupan) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 5C SD (Hidup Rukun) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 5D SD (Sehat Itu Penting) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 5E SD (Bangga Sbg Bangsa Indonesia) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 5F SD (Organ Tubuh Manusia & Hewan) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 5G SD (Sejarah Peradaban Indonesia) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 5H SD (Ekosistem) YUDHISTIRA 69,000 6,900 75,900
SERI TEMATIK 5I SD (Lingk.Sahabat Kita) YUDHISTIRA 69,000 6,900 75,900

183

HARGA KEUNTUNGAN
NO JENIS BUKU PENERBIT PENULIS HARGA TERMASUK
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
14 SERI TEMATIK 6
SERI TEMATIK 6 A 69,000 6,900 75,900
SERI TEMATIK 6 B 69,000 6,900 75,900
SERI TEMATIK 6 C 69,000 6,900 75,900
SERI TEMATIK 6 D 69,000 6,900 75,900
SERI TEMATIK 6 E 69,000 6,900 75,900
SERI TEMATIK 6 F 69,000 6,900 75,900
SERI TEMATIK 6 G 69,000 6,900 75,900
SERI TEMATIK 6 H 69,000 6,900 75,900
SERI TEMATIK 6 I 69,000 6,900 75,900
15 PBT TEMATIK 1
PBT TEMATIK 1A SD (Diri Sendiri) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 1B SD (Kegemaranku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 1C SD (Kegiatanku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 1C SD (Keluargaku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 1D SD (Pengalamanku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 1F SD (Lingk.Brs Sehat & Asri) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 1G SD (Benda, Binatang & Tanamn) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 1H SD (Peristiwa Alam) YUDHISTIRA 40,300 4,030 44,330
16 PBT TEMATIK 2
PBT TEMATIK 2 A (Hidup Rukun) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 2 B (Brmain Dilingkunganku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 2 C (Tugasku Sehari-hari) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 2 D (Aku & Sekolahku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 2 E (Hidup Bersih & Sehat) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 2 F (Air, Binatang & Matahari) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 2 G (Merawat Hewan & Tumbuhan) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 2 H (Keselamatan Dirumah & Prjln) YUDHISTIRA 40,300 4,030 44,330
17 PBT TEMATIK 3
SERI TEMATIK 3 A YUDHISTIRA 40,300 4,030 44,330
SERI TEMATIK 3 B YUDHISTIRA 40,300 4,030 44,330
SERI TEMATIK 3 C YUDHISTIRA 40,300 4,030 44,330
SERI TEMATIK 3 D YUDHISTIRA 40,300 4,030 44,330
SERI TEMATIK 3 E YUDHISTIRA 40,300 4,030 44,330
SERI TEMATIK 3 F YUDHISTIRA 40,300 4,030 44,330
SERI TEMATIK 3 G YUDHISTIRA 40,300 4,030 44,330
SERI TEMATIK 3 H YUDHISTIRA 40,300 4,030 44,330
SERI TEMATIK 3 I YUDHISTIRA 40,300 4,030 44,330
18 PBT TEMATIK 4
PBT TEMATIK 4A SD (Indahnya Kebersamaan) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 4B SD (Selalu Berhemat Energi) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 4C SD (Peduli Terhadap Makhluk Hidup) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 4D SD (Berbagi Pekerjaan) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 4E SD (Menghargai Jasa Pahlawan) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 4F SD (Indahnya Negeriku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 4G SD (Cita-citaku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 4H SD (Daerah Tempat Tinggalku) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 4 I SD (Makanan Sehat & Bergizi) YUDHISTIRA 40,300 4,030 44,330
19 PBT TEMATIK 5
PBT TEMATIK 5A SD (Benda2 Dilingkungan Sekitar) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 5B SD (Peristiwa Dalam Kehidupan) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 5C SD (Hidup Rukun) YUDHISTIRA 40,300 4,030 44,330
PBTTEMATIK 5D SD (Sehat Itu Penting) YUDHISTIRA 40,300 4,030 44,330
PBTTEMATIK 5E SD (Bangga Sbg Bangsa Indonesia) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 5F SD (Organ Tubuh Manusia & Hewan) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 5G SD (Sejarah Peradaban Indonesia) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 5H SD (Ekosistem) YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 5I SD (Lingk.Sahabat Kita) YUDHISTIRA 40,300 4,030 44,330

184

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
20 PBT TEMATIK 6
PBT TEMATIK 6A YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 6B YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 6C YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 6D YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 6E YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 6F YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 6G YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 6H YUDHISTIRA 40,300 4,030 44,330
PBT TEMATIK 6 I YUDHISTIRA 40,300 4,030 44,330
21 MUDAH BERHITUNG MATEMATIKA
MUDAH BERHITUNG MATEMATIKA 1 SD YUDHISTIRA 58,700 5,870 64,570
22 MATEMATIKA SD KTSP (2015)
MATEMATIKA 1 SD KTSP (2015) YUDHISTIRA 77,100 7,710 84,810
23 BAHASA INDONESIA
MUDAH BELAJAR BAHASA INDONESIA 1 SD YUDHISTIRA EXAMPLAR 56,400 5,640 62,040
24 BAHASA INDONESIA KTSP (2015)
BAHASA INDONESIA 1 SD KTSP (2015) YUDHISTIRA 77,100 7,710 84,810
25 GEMAR MENULIS (BSR)
GEMAR MENULIS 1 SD YUDHISTIRA EXAMPLAR 51,800 5,180 56,980
GEMAR MENULIS 2 SD YUDHISTIRA EXAMPLAR 49,500 4,950 54,450
26 GEMAR MENULIS
AKU GEMAR MENULIS 1 SD 2013 YUDHISTIRA EXAMPLAR 51,800 5,180 56,980
AKU GEMAR MENULIS 2 SD 2013 YUDHISTIRA EXAMPLAR 49,500 4,950 54,450
27 HIKMAH AGAMA ISLAM #REF!
HIKMAH AGAMA ISLAM 1 SD HVS 06 YUDHISTIRA EXAMPLAR 63,300 6,330 69,630

185

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
28 PENDIDIKAN AGAMA ISLAM & BUDI PEKERTI
PENDIDIKAN AGAMA ISLAM & BUDI PEKERTI 1 SD YUDHISTIRA 74,800 7,480 82,280
29 PAI & BUDI PEKERTI SD'13 REVISI
PAI & BUDI PEKERTI 1 SD'13 REVISI YUDHISTIRA 74,800 7,480 82,280
PAI & BUDI PEKERTI 4 SD'13 REVISI YUDHISTIRA 74,800 7,480 82,280
PKN 1 SD KTSP (2015) 65,600 6,560 72,160
PKN 2 SD KTSP (2015) 65,600 6,560 72,160
PKN 3 SD KTSP (2015) 65,600 6,560 72,160
PKN 4 SD KTSP (2015) 65,600 6,560 72,160
PKN 5 SD KTSP (2015) 65,600 6,560 72,160
PKN 6 SD KTSP (2015) 65,600 6,560 72,160
30 PPKN HVS'13
PPKN 1 SD HVS'13 61,000 6,100 67,100
PPKN 2 SD HVS'13 61,000 6,100 67,100
PPKN 3 SD HVS'13 61,000 6,100 67,100
PPKN 4 SD HVS'13 67,900 6,790 74,690
PPKN 5 SD HVS'13 63,300 6,330 69,630
PPKN 6 SD HVS'13 63,300 6,330 69,630
31 PELAJARAN PKN
PELAJARAN PKN 1 SD 63,300 6,330 69,630
PELAJARAN PKN 2 SD 63,300 6,330 69,630
PELAJARAN PKN 3 SD 63,300 6,330 69,630
PELAJARAN PKN 4 SD 63,300 6,330 69,630
PELAJARAN PKN 5 SD 63,300 6,330 69,630
PELAJARAN PKN 6 SD 63,300 6,330 69,630
II BUKU PAKET SD
1 PKN PKBB
PKN 1 SMP PKBB 74,200 7,420 81,620
PKN 2 SMP PKBB 77,100 7,710 84,810
PKN 3 SMP PKBB 76,500 7,650 84,150
2 PPKN HVS'13
PPKN 1/VII SMP HVS'13 REVISI 74,800 7,480 82,280
PPKN 2/VIII SMP HVS'13 80,500 8,050 88,550
3 BAHASA INDONESIA KTSP
BAHASA INDONESIA 1A SMP YUDHISTIRA EXAMPLAR -
4 BAHASA INDONESIA KTSP
BAHASA INDONESIA 1B SMP YUDHISTIRA EXAMPLAR -
5 BAHASA INDONESIA MADYA 06 KTSP
BAHASA INDONESI 1/VII SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220
BAHASA INDONESI 1/VIII SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220
BAHASA INDONESI 1/IX SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220
6 BHS & SASTRA INDONESIA BSR
BHS & SASTRA IND. 1/VII SMP BSR YUDHISTIRA 81,700 8,170 89,870
BHS & SASTRA IND. 2/VIII SMP BSR REVISI YUDHISTIRA 86,300 8,630 94,930
BHS & SASTRA IND. 3/IX SMP BSR YUDHISTIRA 79,400 7,940 87,340

186

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
7 MAHIR BERBAHASA INDONESIA
MAHIR BERBAHASA IND. 1/VII SMP HVS'13 REVISI YUDHISTIRA 78,200 7,820 86,020
MAHIR BERBAHASA IND. 1/VIII SMP HVS'13 YUDHISTIRA 82,800 8,280 91,080
8 EKONOMI BESAR
EKONOMI 1 SMP BSR'10 YUDHISTIRA EXAMPLAR 68,400 6,840 75,240
9 GEOGRAFI BESAR #REF!
GEOGRAFI 1 SMP BSR'10 YUDHISTIRA EXAMPLAR 73,600 7,360 80,960
10 GEOGRAFI KTSP
GEOGRAFI VII ANEKA ILMU GRUP Mulyadi EXAMPLAR - - -
GEOGRAFI VIII ANEKA ILMU GRUP Mulyadi EXAMPLAR - - -
GEOGRAFI IX ANEKA ILMU GRUP Mulyadi EXAMPLAR - - -
11 PENGSOS GEOGRAFI
PENGSOS GEOGRAFI 1/VII SMP'13 77,100 7,710 84,810
PENGSOS GEOGRAFI 2/VIII SMP'13 77,100 7,710 84,810
12 P. SOSIOLOGI
P. SOSIOLOGI 1/VII SMP HVS'06 59,800 5,980 65,780
P. SOSIOLOGI 1/VIII SMP HVS'06 65,600 6,560 72,160
P. SOSIOLOGI 3/IX SMP HVS'06 63,300 6,330 69,630
13 SEJARAH BESAR #REF!
SEJARAH 1 SMP BESAR YUDHISTIRA EXAMPLAR 76,500 7,650 84,150
14 SEJARAH SMP'13
SEJARAH 1/VII SMP'13 YUDHISTIRA 74,800 7,480 82,280
SEJARAH 2/VIII SMP'13 YUDHISTIRA 71,300 7,130 78,430
15 INTERACTIVE ENGLISH HVS'06
INTERACTIVE ENGLISH 1/VII SMP HVS'06 YUDHISTIRA 66,700 6,670 73,370
INTERACTIVE ENGLISH 1/VIII SMP HVS'06 YUDHISTIRA 66,700 6,670 73,370
INTERACTIVE ENGLISH 1/XI SMP HVS'06 YUDHISTIRA 67,900 6,790 74,690
16 INTERACTIVE ENGLISH HVS'13
INTERACTIVE ENGLISH 1/VII SMP HVS'13 REVISI YUDHISTIRA 73,600 7,360 80,960
INTERACTIVE ENGLISH 1/VIII SMP HVS'13 YUDHISTIRA 79,400 7,940 87,340
17 MATEMATIKA KTSP MADYA 2015
MATEMATIKA 1/VII SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220
MATEMATIKA 1/VIII SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220
MATEMATIKA 1/IX SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220
18 MATEMATIKA BESAR 06
MATEMATIKA 1/VII SMP HVS BSR 06 (KTSP 2015) YUDHISTIRA 92,000 9,200 101,200
MATEMATIKA 1/VIII SMP HVS BSR 06 (KTSP 2015) YUDHISTIRA 88,600 8,860 97,460
MATEMATIKA 1/IX SMP HVS BSR 06 (KTSP 2015) YUDHISTIRA 82,800 8,280 91,080
19 JELAJAH MATEMATIKA
JELAJAH MATEMATIKA 1/VII SMP HVS'13 REVISI YUDHISTIRA 94,300 9,430 103,730
JELAJAH MATEMATIKA 1/VIII SMP HVS'13 YUDHISTIRA 97,800 9,780 107,580
JELAJAH MATEMATIKA 1/IX SMP HVS'13 YUDHISTIRA 94,300 9,430 103,730
20 FISIKA
FISIKA1/VII SMP'13 YUDHISTIRA 70,200 7,020 77,220
FISIKA1/VII SMP'13 YUDHISTIRA 74,800 7,480 82,280
21 FISIKA BESAR
FISIKA BESAR 1 YUDHISTIRA EXAMPLAR 61,500 6,150 67,650

187

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
22 BIOLOGI BESAR #REF!
BIOLOGI 1 SMP BSR YUDHISTIRA EXAMPLAR 65,600 6,560 72,160
23 BIOLOGI SMP'13
BIOLOGI 1/VII SMP'13 YUDHISTIRA 77,100 7,710 84,810
BIOLOGI 2/VIII SMP'13 YUDHISTIRA 63,300 6,330 69,630
24 K I M I A BESAR #REF!
MENGENAL KIMIA 1/VII BESAR YUDHISTIRA EXAMPLAR 63,300 6,330 69,630
MENGENAL KIMIA 2/VIII BESAR YUDHISTIRA EXAMPLAR 61,500 6,150 67,650
25 BIMBINGAN KONSELING #REF!
BIMBINGAN KONSELING 1 SMP HVS YUDHISTIRA EXAMPLAR 57,500 5,750 63,250
26 PLH #REF!
PLH 1/VII SMP HVS YUDHISTIRA EXAMPLAR 58,700 5,870 64,570
PLH 2/VIII SMP HVS YUDHISTIRA EXAMPLAR 62,100 6,210 68,310
PLH 3/IX SMP HVS YUDHISTIRA EXAMPLAR 56,400 5,640 62,040
27 ELEKTRONIK #REF!
ELEKTRONIK SMP YUDHISTIRA EXAMPLAR 54,100 5,410 59,510
28 IPA TERPADU MADYA BARU
IPA TERPADU 1/VII MADYA BARU YUDHISTIRA 88,600 8,860 97,460
IPA TERPADU 2/VIII MADYA BARU YUDHISTIRA 88,600 8,860 97,460
IPA TERPADU 3/IX MADYA BARU YUDHISTIRA 88,600 8,860 97,460
29 IPA TERPADU BESAR 06
IPA TERPADU 1/VII SMP HVS BSR 06 YUDHISTIRA 100,600 10,060 110,660
IPA TERPADU 2/VIII SMP HVS BSR 06 YUDHISTIRA 104,100 10,410 114,510
IPA TERPADU 3/IX SMP HVS BSR 06 YUDHISTIRA 99,500 9,950 109,450
30 IPA TERPADU HVS'13
IPA TERPADU 1/VII SMP HVS'13 YUDHISTIRA 74,800 7,480 82,280
IPA TERPADU 2/VIII SMP HVS'13 YUDHISTIRA 77,100 7,710 84,810
31 IPS TERPADU BESAR
IPS TERPADU VII SMP HVS BSR 06 YUDHISTIRA 113,300 11,330 124,630
IPS TERPADU VIII SMP HVS BSR 06 YUDHISTIRA 108,100 10,810 118,910
IPS TERPADU IX SMP HVS BSR 06 YUDHISTIRA 118,500 11,850 130,350
32 IPS TERPADU HVS'13
IPS TERPADU 1/VII SMP HVS'13 REVISI YUDHISTIRA 88,600 8,860 97,460
IPS TERPADU 1/VIII SMP HVS'13 YUDHISTIRA 88,600 8,860 97,460

188

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
IV BUKU PAKET M T S - STANDAR ISI
1 AGIS P. AKHLAQ
AGIS P. AKHLAQ (SK DEPAG) YUDHISTIRA 74,800 7,480 82,280
2 PAI & BUDI PEKERTI
PAI & BUDI PEKERTI 1/VII SMP HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810
PAI & BUDI PEKERTI 1/VIII SMP HVS'13 YUDHISTIRA 74,800 7,480 82,280
3 TIK BESAR
TIK VII SMP BSR YUDHISTIRA 80,500 8,050 88,550
TIK VIII SMP BSR YUDHISTIRA 89,100 8,910 98,010
TIK IX SMP BSR YUDHISTIRA 82,800 8,280 91,080
4 PENJASKES
PENJASKES 1/VII SMP HVS'06 YUDHISTIRA 81,700 8,170 89,870
PENJASKES 1/VIII SMP HVS'06 YUDHISTIRA 81,700 8,170 89,870
PENJASKES 1/IX SMP HVS'06 YUDHISTIRA 81,700 8,170 89,870
5 PENJASORKES
PENJASKES 1/VII SMP HVS'13 YUDHISTIRA 79,400 7,940 87,340
PENJASKES 1/VIII SMP HVS'13 YUDHISTIRA 77,100 7,710 84,810
6 P.SENI & BUDAYA HVS'06
P.SENI & BUDAYA 1`/VII HVS'06 YUDHISTIRA 78,800 7,880 86,680
P.SENI & BUDAYA 1`/VIII HVS'06 YUDHISTIRA 81,700 8,170 89,870
P.SENI & BUDAYA 1`/IX HVS'06 YUDHISTIRA 81,700 8,170 89,870
7 P.SENI & BUDAYA HVS'13
P.SENI & BUDAYA 1`/VII HVS'13 YUDHISTIRA 81,700 8,170 89,870
P.SENI & BUDAYA 1`/VIII HVS'13 YUDHISTIRA 79,400 7,940 87,340
8 P.KETERAMPILAN
P.KETERAMPILAN 1`/VII SMP CD 06 YUDHISTIRA 61,000 6,100 67,100
P.KETERAMPILAN 2/VIII SMP CD 06 YUDHISTIRA 61,000 6,100 67,100
P.KETERAMPILAN 3`/IX SMP CD 06 YUDHISTIRA 56,400 5,640 62,040
9 KEWIRAUSAHAAN & PRAKARYA
KEWIRAUSAHAAN & PRAKARYA 1 SMP HVS'13 YUDHISTIRA 71,300 7,130 78,430
KEWIRAUSAHAAN & PRAKARYA 2 SMP HVS'13 YUDHISTIRA 71,300 7,130 78,430
III BUKU PAKET S M A

1 PENDIDIKAN JASMANI
PEND.JASMANI 1/X SMA HVS 06 YUDHISTIRA 80,500 8,050 88,550
PEND.JASMANI 2/XI SMA HVS 06 YUDHISTIRA 75,300 7,530 82,830
PEND.JASMANI 3/XII SMA HVS 06 YUDHISTIRA 77,600 7,760 85,360
2 PENJASORKES
PENJASORKES 1/X SMA HVS'13 YUDHISTIRA 70,200 7,020 77,220
PENJASORKES 2/XI SMA HVS'13 YUDHISTIRA 72,500 7,250 79,750
3 PADUAN SOSIOLOGI PKBB
PADUAN SOSIOLOGI 1 SMA PKBB YUDHISTIRA 73,600 7,360 80,960
4 SOSIOLOGI
SOSIOLOGI 1/X HVS'13 YUDHISTIRA 77,100 7,710 84,810
SOSIOLOGI 2/XI HVS'13 YUDHISTIRA 77,100 7,710 84,810

189

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
5 KIMIA SMA BESAR
KIMIA 1/X SMA HVS BSR 06 YUDHISTIRA 102,900 10,290 113,190
KIMIA 2/XI SMA HVS BSR 06 YUDHISTIRA 105,800 10,580 116,380
KIMIA 3/XII SMA HVS BSR 06 YUDHISTIRA 110,400 11,040 121,440
6 PANBEL KIMIA
PANBEL KIMIA 1A/X SMA HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810
7 KIMIA
KIMIA SMA/MA KLS X PT. Intan Pariwara Grup 69,000 6,900 75,900
KIMIA SMA/MA KLS XI PT. Intan Pariwara Grup 92,000 9,200 101,200
KIMIA SMA/MA KLS XII PT. Intan Pariwara Grup 92,000 9,200 101,200
8 ANTROPOLOGI
ANTROPOLOGI 1/XI SMA HVS 06 YUDHISTIRA EXAMPLAR 70,200 7,020 77,220
ANTROPOLOGI 2/XIISMA HVS 06 YUDHISTIRA EXAMPLAR 70,200 7,020 77,220
9 BAHASA INDONESIA BESAR
BHS INDONESIA 1/X BSR YUDHISTIRA EXAMPLAR 78,800 7,880 86,680
BHS INDONESIA 2/XI IPA/IPS BSR YUDHISTIRA EXAMPLAR 82,800 8,280 91,080
BHS INDONESIA 3/XII IPA/IPS BSR YUDHISTIRA EXAMPLAR 85,100 8,510 93,610
10 CAKAP BERBAHASA INDONESIA
CAKAP BERBAHASA INDO. 1/X SMA HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810
CAKAP BERBAHASA INDO. 2/XI SMA HVS'13 YUDHISTIRA 81,700 8,170 89,870
11 PEND.KEWARGANEGARAAN SMA/MA/SMK
PENDIDIKAN KEWARGANEGARAAN KLS X CEMPAKA PUTIH 69,000 6,900 75,900
PENDIDIKAN KEWARGANEGARAAN KLS XI CEMPAKA PUTIH 63,300 6,330 69,630
PENDIDIKAN KEWARGANEGARAAN KLS XII CEMPAKA PUTIH 63,300 6,330 69,630
12 PKN SMA PKBB
PKN 1 SMA PKBB YUDHISTIRA 80,500 8,050 88,550
13 PPKN SMA
PPKN SMA 1/X SMA HVS'13 REVISI YUDHISTIRA 84,000 8,400 92,400
PPKN SMA 2/XI SMA HVS'13 YUDHISTIRA 82,800 8,280 91,080
14 MATEMATIKA BESAR
MATEMATIKA 1/X SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 89,100 8,910 98,010
MATEMATIKA 2/IX IPA SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 93,200 9,320 102,520
MATEMATIKA 2/XI IPS SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 81,700 8,170 89,870
MATEMATIKA 3/XII IPA SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 88,600 8,860 97,460
MATEMATIKA 3/XII IPS SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 80,500 8,050 88,550
15 JELAJAH MATEMATIKA
JELAJAH MATEMATIKA 1 A/X SMA HVSPROGRAM WAJIB REVISI
YUDHISTIRA 81,700 8,170 89,870
JELAJAH MATEMATIKA 2 A/XI SMA HVSPROGRAM WAJIB YUDHISTIRA 77,100 7,710 84,810
16 MATEMATIKA PEMINATAN MIPA
MATEMATIKA 1/X SMA PEMINATAN MIPA HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810
MATEMATIKA 2/XI SMA PEMINATAN MIPA HVS'13 YUDHISTIRA 84,000 8,400 92,400
17 MATEMATIKA PEMINATAN MIPA MADYA
MATEMATIKA 1/X SMA PEMINATAN MIPA HVS'13 MADYA YUDHISTIRA 94,300 9,430 103,730
18 AKUNTANSI SMA
AKUNTANSI 1/XI SMA HVS 2010 YUDHISTIRA 88,000 8,800 96,800
AKUNTANSI 2/XII SMA HVS 2010 YUDHISTIRA 85,100 8,510 93,610
19 MATEMATIKA KONTEKSTUAL
MATEMATIKA KONTEKSTUAL KLS X PT. Intan Pariwara Group 80,500 8,050 88,550
MATEMATIKA KONTEKSTUAL KLS XI IPA PT. Intan Pariwara Group 80,500 8,050 88,550
MATEMATIKA KONTEKSTUAL KLS XII IPA PT. Intan Pariwara Group 74,800 7,480 82,280
MATEMATIKA KONTEKSTUAL KLS XI IPS PT. Intan Pariwara Group 51,800 5,180 56,980
MATEMATIKA KONTEKSTUAL KLS XII IPS PT. Intan Pariwara Group 48,300 4,830 53,130
MATEMATIKA KONTEKSTUAL KLS XI ILMU BHS PT. Intan Pariwara Group 34,500 3,450 37,950
MATEMATIKA KONTEKSTUAL KLS XII ILMU BHS PT. Intan Pariwara Group 40,300 4,030 44,330

190

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
20 BIOLOGI BESAR
BIOLOGI 1/X SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 95,500 9,550 105,050
BIOLOGI 2/XI SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 97,800 9,780 107,580
BIOLOGI 3/XII SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 97,800 9,780 107,580
21 PANBEL BIOLOGI
PANBEL BIOLOGI 1/X SMA HVS'13 YUDHISTIRA 74,800 7,480 82,280
PANBEL BIOLOGI 2/XI SMA HVS'13 YUDHISTIRA 74,800 7,480 82,280
22 BIOLOGI SMA MADYA
BIOLOGI 1/X SMA HVS'13 (MADYA) YUDHISTIRA 82,800 8,280 91,080
23 GEOGRAFI SMA BSR
GEOGRAFI 1/X SMA HVS BSR YUDHISTIRA 85,100 8,510 93,610
GEOGRAFI 2/XI SMA HVS BSR YUDHISTIRA 82,800 8,280 91,080
GEOGRAFI 3/XII SMA HVS BSR YUDHISTIRA 88,600 8,860 97,460
24 GEOGRAFI SMA
GEOGRAFI 1/X SMA HVS'13 REVISI YUDHISTIRA 80,500 8,050 88,550
GEOGRAFI 2/XI SMA HVS'13 YUDHISTIRA 81,700 8,170 89,870
25 SEJARAH SMA BESAR
SEJARAH 1/X SMA BESAR YUDHISTIRA 82,800 8,280 91,080
SEJARAH 2/XI IPA SMA BESAR YUDHISTIRA 90,300 9,030 99,330
SEJARAH 2/XI IPS SMA BESAR YUDHISTIRA 93,200 9,320 102,520
SEJARAH 3/XII IPA SMA BESAR YUDHISTIRA 80,500 8,050 88,550
SEJARAH 3/XII IPS SMA BESAR YUDHISTIRA 94,300 9,430 103,730
26 SEJARAH INDONESIA
SEJARAH INDONESIA 1/X SMA HVS PROGRAM WAJIB YUDHISTIRA 81,700 8,170 89,870
SEJARAH INDONESIA 2/XI SMA HVS PROGRAM WAJIB YUDHISTIRA 81,700 8,170 89,870
27 SEJARAH SMA PEMINATAN IPS
SEJARAH 1/X SMA PEMINATAN IPS HVS'13 YUDHISTIRA 81,700 8,170 89,870
SEJARAH 2/XI SMA PEMINATAN IPS HVS'13 YUDHISTIRA 86,300 8,630 94,930
28 SEJARAH SMA PEMINATAN IPS MADYA
SEJARAH SMA PEMINATAN IPS HVS'13 MADYA YUDHISTIRA 74,800 7,480 82,280
29 APR.SENI MUSIK & TARI
APR.SENI MUSIK & TARI 1/X SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630
APR.SENI MUSIK & TARI 2/XI SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630
APR.SENI MUSIK & TARI 3/XII SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630
30 SENI RUPA & TEATER
SENI RUPA & TEATER 1/X SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630
SENI RUPA & TEATER 2/XI SMAHVS 06 YUDHISTIRA 63,300 6,330 69,630
SENI RUPA & TEATER 3/XII SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630
31 PENDIDIKAN SENI & BUDAYA
PENDIDIKAN SENI & BUDAYA 1/X SMA HVS 13 YUDHISTIRA 84,000 8,400 92,400
PENDIDIKAN SENI & BUDAYA 2/XI SMA HVS 13 YUDHISTIRA 84,000 8,400 92,400
32 PEL.EKONOMI BESAR
PEL.EKONOMI 1/X SMA HVS BSR YUDHISTIRA EXAMPLAR 79,400 7,940 87,340
PEL.EKONOMI 2/XI SMA HVS BSR YUDHISTIRA EXAMPLAR 79,400 7,940 87,340
PEL.EKONOMI 3/XII SMA HVS BSR YUDHISTIRA EXAMPLAR 79,400 7,940 87,340
33 EKONOMI SMA
EKONOMI 1/X SMA HVS'13 REVISI YUDHISTIRA 86,300 8,630 94,930
EKONOMI 2/XI SMA HVS'13 YUDHISTIRA 86,300 8,630 94,930
34 EKONOMI SMA MADYA
EKONOMI 1/X SMA HVS'13 (MADYA) YUDHISTIRA 77,100 7,710 84,810

191

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
35 EKONOMI SMA/MA
EKONOMI SMS/MA KLS X 80,500 8,050 88,550
EKONOMI SMS/MA KLS XI 74,800 7,480 82,280
EKONOMI SMS/MA KLS XII 63,300 6,330 69,630
36 PAI DAN BUDI PEKERTI
PAI DAN BUDI PEKERTI 1/X SMA HVS'13 REVISI YUDHISTIRA 84,000 8,400 92,400
PAI DAN BUDI PEKERTI 2/XI SMA HVS'13 YUDHISTIRA 79,400 7,940 87,340
37 LENTERA KHDP
LENTERA KHDP X SMA'06 (SK DEPAG) YUDHISTIRA 85,100 8,510 93,610
LENTERA KHDP XI SMA'06 (SK DEPAG) YUDHISTIRA 82,800 8,280 91,080
LENTERA KHDP XII SMA'06 (SK DEPAG) YUDHISTIRA 80,500 8,050 88,550
38 BAHASA INGGRIS
LINKED TO THE WORLD 1/X SMA HVS 06 REV YUDHISTIRA EXAMPLAR 86,300 8,630 94,930
LINKED TO THE WORLD 2/X SMA 06 YUDHISTIRA EXAMPLAR - - -
LINKED TO THE WORLD 3/X SMA 06 YUDHISTIRA EXAMPLAR - - -
39 ENGLISH ALIVE
ENGLISH ALIVE 2/XI SMA HVS YUDHISTIRA 86,300 8,630 94,930
ENGLISH ALIVE 3/XII SMA HVS YUDHISTIRA 86,300 8,630 94,930
40 TALK AKTIVE
TALK AKTIVE SMA 1/X HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810
TALK AKTIVE 2/XI SMA HVS'13 YUDHISTIRA 81,700 8,170 89,870
41 FISIKA SMA BESAR
FISIKA 1/X SMA HVS BSR 06 YUDHISTIRA 89,100 8,910 98,010
FISIKA 2/XI SMA HVS BSR 06 YUDHISTIRA 96,600 9,660 106,260
FISIKA 3/XII SMA HVS BSR 06 YUDHISTIRA 101,800 10,180 111,980
42 PANBEL FISIKA
PANBEL FISIKA 1A/X SMA HVS'13 YUDHISTIRA 77,100 7,710 84,810
PANBEL FISIKA 2A/XI SMA HVS'13 YUDHISTIRA 77,100 7,710 84,810
43 FISIKA MADYA
FISIKA 1/X SMA HVS'13 (MADYA) YUDHISTIRA 82,800 8,280 91,080
44 FISIKA (MENGUNGKAPKAN FENOMENA ALAM)
MENGUNGKAPKAN FENOMENA ALAM KLS X Cempaka Putih 63,300 6,330 69,630
MENGUNGKAPKAN FENOMENA ALAM KLS XI Cempaka Putih 63,300 6,330 69,630
MENGUNGKAPKAN FENOMENA ALAM KLS XII Cempaka Putih 69,000 6,900 75,900
45 SUKSES UN SMA
SUKSES UN SMA IPA YUDHISTIRA 61,000 6,100 67,100
SUKSES UN SMA IPS YUDHISTIRA 63,300 6,330 69,630
46 TRY OUT UN SMA
TRY OUT UN SMA IPA YUDHISTIRA 46,000 4,600 50,600
TRY OUT UN SMA IPS YUDHISTIRA 46,000 4,600 50,600
47 TEKIN SMA
TEKIN 1/X SMA HVS BSR 06 YUDHISTIRA 82,800 8,280 91,080
TEKIN 2/XI SMA HVS BSR 06 YUDHISTIRA 88,600 8,860 97,460
TEKIN 3/XII SMA HVS BSR 06 YUDHISTIRA 84,000 8,400 92,400
48 BIMBINGAN CONSELING
BIMBINGAN CONSELING 1/X SMA YUDHISTIRA EXAMPLAR 63,800 6,380 70,180
BIMBINGAN CONSELING 2/XI SMA YUDHISTIRA EXAMPLAR 63,800 6,380 70,180
BIMBINGAN CONSELING 3/XII SMA YUDHISTIRA EXAMPLAR 63,800 6,380 70,180
49 BAHASA MANDARIN
MUDAH BEL.MANDARIN X SMA HVS 06 YUDHISTIRA EXAMPLAR 76,500 7,650 84,150
MUDAH BEL.MANDARIN XI SMA HVS 06 YUDHISTIRA 67,900 6,790 74,690
MUDAH BEL.MANDARIN XII SMA HVS 06 YUDHISTIRA 70,200 7,020 77,220
50 BUKU SISWA KLS X
BIOLOGI SMA/MA KLS X PT. Intan Pariwara 69,000 6,900 75,900
FISIKA SMA/MA KLS X PT. Intan Pariwara 63,300 6,330 69,630
SEJARAH SMA.MA KLS X Cempaka Putih 63,300 6,330 69,630
EKONOMI SMA/MA KLS X Cempaka Putih 57,500 5,750 63,250
SOSIOLOGI SMA/MA KLS X Cempaka Putih 69,000

192

HARGA KEUNTUNGAN
TERNATE (10%)
KEUNTUNGAN
PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )
51 BUKU GURU KLS X -
BIOLOGI SMA/MA KLS X PT. Intan Pariwara 71,900 7,190 79,090
FISIKA SMA/MA KLS X PT. Intan Pariwara 51,800 5,180 56,980
SEJARAH SMA.MA KLS X Cempaka Putih 51,800 5,180 56,980
EKONOMI SMA/MA KLS X Cempaka Putih 51,800 5,180 56,980
SOSIOLOGI SMA/MA KLS X Cempaka Putih 51,800 5,180 56,980
52 BUKU SISWA KLS XI -
BIOLOGI SMA/MA KLS XI PT. Intan Pariwara 74,800 7,480 82,280
KIMIA SMA/MA KLS XI PT. Intan Pariwara 74,800 7,480 82,280
FISIKA SMA.MA KLS XI PT. Intan Pariwara 74,800 7,480 82,280
EKONOMI SMA/MA KLS XI Cempaka Putih 63,300 6,330 69,630
SEJARAH SMA.MA KLS XI Cempaka Putih 74,800 7,480 82,280
53 BUKU GURU KLS XI -
BIOLOGI SMA/MA KLS XI PT. Intan Pariwara 63,300 6,330 69,630
KIMIA SMA/MA KLS XI PT. Intan Pariwara 63,300 6,330 69,630
FISIKA SMA.MA KLS XI PT. Intan Pariwara 63,300 6,330 69,630
EKONOMI SMA/MA KLS XI Cempaka Putih 69,000 6,900 75,900
SEJARAH SMA.MA KLS XI Cempaka Putih 69,000 6,900 75,900
54 BUKU SISWA KLS XII -
BIOLOGI SMA/MA KLS XII PT. Intan Pariwara 74,800 7,480 82,280
KIMIA SMA/MA KLS XII PT. Intan Pariwara 69,000 6,900 75,900
FISIKA SMA.MA KLS XII PT. Intan Pariwara 74,800 7,480 82,280
MATEMATIKA KLS XII PT. Intan Pariwara 57,500 5,750 63,250
EKONOMI SMA/MA KLS XII Cempaka Putih 57,500 5,750 63,250
SOSIOLOGI SMA/MA KLS XII Cempaka Putih 69,000 6,900 75,900
GEOGRAFI KLS XII Cempaka Putih 80,500 8,050 88,550
55 BUKU GURU KLS XII -
BIOLOGI SMA/MA KLS XII PT. Intan Pariwara 92,000 9,200 101,200
KIMIA SMA/MA KLS XII PT. Intan Pariwara 63,300 6,330 69,630
FISIKA SMA.MA KLS XII PT. Intan Pariwara 80,500 8,050 88,550
MATEMATIKA KLS XII PT. Intan Pariwara 57,500 5,750 63,250
EKONOMI SMA/MA KLS XII Cempaka Putih 63,300 6,330 69,630
SOSIOLOGI SMA/MA KLS XII Cempaka Putih 69,000 6,900 75,900
GEOGRAFI KLS XII Cempaka Putih 69,000 6,900 75,900
WALIKOTA TERNATE

193
HARGA SATUAN ALAT TULIS KANTOR (ATK)

ONGKOS HARGA BELUM

HARGA KEUNTUNGAN HARGA
ANGKUT KE TERMASUK
MEREK,MODEL/ PASARAN PIHAK III TERMASUK
No. JENIS BAHAN SATUAN LOKASI KEUNTUNGAN
UKURAN TERNATE (10%) KEUNTUNGAN
PROYEK PIHAK III
PIHAK III
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7=(5+6) 8 = ( 7 * 10% ) 9=(7+8)
I ALAT TULIS KANTOR (ATK)
I.1 KERTAS
1 KERTAS HVS FOLIO 70 GR FOLIO RIM 51,800 1,500 53,300 5,330 58,600
2 KERTAS HVS KUARTO 70 GR KWARTO RIM 49,500 1,500 51,000 5,100 56,100
3 KERTAS DOBLE FOLIO 70 GR D.KWARTO RIM 80,500 1,500 82,000 8,200 90,200
4 KERTAS DOBLE FOLIO 70 GR 200 LBR D.KWARTO RIM - 1,500 1,500 150 1,700
5 KERTAS HVS A3 70 GR HVS A3 RIM 86,300 1,500 87,800 8,780 96,600
6 KERTAS HVS FOLIO 60 GR FOLIO RIM 40,300 1,500 41,800 4,180 46,000
7 KERTAS HVS KUARTO 60 GR KWARTO RIM - 1,500 1,500 150 1,700
8 KERTAS DOBLE FOLIO 60 GR D. FOLIO RIM 74,800 1,500 76,300 7,630 83,900
9 KERTAS DOBLE FOLIO BERGARIS D. FOLIO RIM 28,800 1,500 30,300 3,030 33,300
10 KERTAS DOBLE FOLIO BERGARIS (KIKY) D. FOLIO RIM 41,400 1,500 42,900 4,290 47,200
11 KERTAS DOBLE FOLIO BERKOTAK D. FOLIO BUKU 5,800 1,500 7,300 730 8,000
12 KERTAS DOBLE FOLIO DOORSLAG DORSLAG RIM - 1,500 1,500 150 1,700
13 KERTAS DOBLE FOLIO WARNA D. FOLIO RIM - 1,500 1,500 150 1,700
14 KERTAS HVS FOLIO WARNA 70 gr FOLIO RIM 80,500 1,500 82,000 8,200 90,200
15 KERTAS DOORSLAG FOLIO DORSLAG RIM - 1,500 1,500 150 1,700
16 KERTAS DOORSLAG FOLIO WARNA DORSLAG RIM - 1,500 1,500 150 1,700
17 KERTAS STENSIL KOK KOK RIM - 1,500 1,500 150 1,700
18 KERTAS STENSIL CD CD RIM 25,300 1,500 26,800 2,680 29,500
19 KERTAS TIK HVS WARNA HVS A3 RIM - 1,500 1,500 150 1,700
20 KERTAS GRAFIK D. FOLIO BUKU 5,800 1,500 7,300 730 8,000
21 KERTAS DOORSLAG E. FOLIO DORSLAG RIM - 1,500 1,500 150 1,700
22 KERTAS DOORSLAG D. FOLIO DORSLAG RIM - 1,500 1,500 150 1,700
23 KERTAS KALKIR 60/65 60/65 ROL - 1,500 1,500 150 1,700
26 KERTAS KALKIR 90/95 90/95 ROL 109,300 1,500 110,800 11,080 121,900
27 KERTAS KALKIR 100/105 FOLIO ROL - 1,500 1,500 150 1,700
28 KERTAS FACSMAILE 210 X 100 FCSMILE ROL 28,800 1,500 30,300 3,030 33,300
31 KERTAS TELEX 2 PLY TELEX ROL - 1,500 1,500 150 1,700
32 KERTAS TELEX 3 PLY TELEX ROL - 1,500 1,500 150 1,700
33 KERTAS MAR-MER MARMER LEMBAR 8,100 200 8,300 830 9,100
34 KERTAS HAMMER LEMBAR 8,100 200 8,300 830 9,100
35 KERTAS SKAP LEMBAR 2,300 200 2,500 250 2,800
36 KERTAS SKREP LEMBAR 2,300 200 2,500 250 2,800
37 KERTAS FOTO/GLOSSY PAPER LEMBAR 2,900 200 3,100 310 3,400
PAK 56,400 1,500 57,900 5,790 63,700
38 KERTAS BUFFALO PAK 40,300 1,500 41,800 4,180 46,000
39 KERTAS CONTINUES FOAM UK. BESAR DOS 575,000 5,000 580,000 58,000 638,000
UK. KECIL DOS 287,500 5,000 292,500 29,250 321,800
40 KERTAS NCR FOLIO RIM 74,800 1,500 76,300 7,630 83,900
I.3 BUKU - - - -
1 F. 100 LEMBAR FOLIO BUKU 20,700 500 21,200 2,120 23,300
2 F. 200 LEMBAR FOLIO BUKU 45,400 500 45,900 4,590 50,500
3 F. ERO 100 LEMBAR FOLIO BUKU 20,100 500 20,600 2,060 22,700
4 F. ERO 50 LEMBAR FOLIO BUKU 11,500 500 12,000 1,200 13,200
5 KAS FOLIO 100 LEMBAR FOLIO BUKU 26,500 500 27,000 2,700 29,700
6 KAS FOLIO 50 LEMBAR FOLIO BUKU 15,500 500 16,000 1,600 17,600
7 F. KKY 100 LEMBAR FOLIO BUKU 24,200 500 24,700 2,470 27,200
8 F. KKY 50 LEMBAR FOLIO BUKU 15,500 500 16,000 1,600 17,600
9 KAS FOLIO 500 LEMBAR FOLIO BUKU - 500 500 50 600
10 KAS FOLIO 200 LEMBAR FOLIO BUKU - 500 500 50 600
11 KWARTO 100 LEMBAR (KIKY) KWARTO BUKU - 500 500 50 600
12 KWARTO 200 LEMBAR (KIKY) KWARTO BUKU 23,000 500 23,500 2,350 25,900
13 KAS KWARTO 100 LEMBAR KWARTO BUKU 15,000 500 15,500 1,550 17,100
14 KAS KWARTO 200 LEMBAR M/K BUKU 24,200 500 24,700 2,470 27,200
15 KAS KWARTO 50 LEMBAR (ERO) M/K BUKU - 500 500 50 600
16 AGENDA SURAT MASUK/KELUAR BUKU 32,200 500 32,700 3,270 36,000
17 KOSTUM BUKU - 500 500 50 600
18 EXPEDISI KWARTO BUKU 15,000 500 15,500 1,550 17,100
- Ongkos angkut ke luar pulau Ternate dapat disesuaikan
Lampiran Keputusan Walikota Tentang SSH Tahun Anggaran 2016

194

ONGKOS HARGA BELUM

ANGKUT KE TERMASUK
PROYEK PIHAK III
PIHAK III
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7=(5+6) 8 = ( 7 * 10% ) 9=(7+8)
19 EXPEDISI KK 200 BUKU 25,300 500 25,800 2,580 28,400
20 KWARTO KKY 100 LEMBAR BUKU - 500 500 50 600
21 KWARTO KKY 50 LEMBAR BUKU 8,600 500 9,100 910 10,000
22 TULIS 40 LEMBAR PAK 77,600 500 78,100 7,810 85,900
23 TULIS 60 LEMBAR PAK 40,300 500 40,800 4,080 44,900
24 TULIS 80 LEMBAR PAK - 500 500 50 600
25 KWARTO ERO 100 LEMBAR BUKU - 500 500 50 600
26 KWARTO ERO 50 LEMBAR BUKU - 500 500 50 600
27 TULIS 38 LEMBAR PAK 46,600 500 47,100 4,710 51,800
28 TULIS 58 LEMBAR PAK 85,100 500 85,600 8,560 94,200
29 TULIS 78 LEMBAR PAK - 500 500 50 600
30 BUKU T A M U PAK 23,000 500 23,500 2,350 25,900
31 KAS TABELARIS KECIL BUKU - 500 500 50 600
32 KAS TABELARIS BESAR BUKU - 500 500 50 600
33 KAS AGENDA KELUAR BUKU 20,100 500 20,600 2,060 22,700
34 KAS AGENDA MASUK BUKU 20,100 500 20,600 2,060 22,700
35 KWITANSI BIASA BUKU 6,900 500 7,400 740 8,100
36 KWITANSI BIASA / KK 100 BUKU 7,500 500 8,000 800 8,800
37 KWITANSI PROYEK NCR BUKU 31,600 500 32,100 3,210 35,300
38 BLOK NOTE BUKU 2,900 500 3,400 340 3,700
39 BUKU NOTES BIASA REPORT PAD BUKU 18,400 500 18,900 1,890 20,800
40 BUKU NOTES LICIN REPORT PAD BUKU 5,800 500 6,300 630 6,900
I.4 CLIP - -
1 PAPER KECIL NO 3 BINDER DOS 2,900 500 3,400 340 3,700
2 PAPER BESAR 5 BINDER DOS 5,800 500 6,300 630 6,900
3 BINDER NO 107 BINDER DOS 5,200 500 5,700 570 6,300
6 BINDER NO 200 BINDER DOS 12,700 500 13,200 1,320 14,500
7 BINDER NO 260 BINDER DOS 25,300 500 25,800 2,580 28,400
8 KLIP JILID BINDER DOS 17,300 500 17,800 1,780 19,600
I.5 AMPLOP - -
1 AMPLOP COKLAT A PAK 28,800 500 29,300 2,930 32,200
Lbr 600 200 800 80 900
2 AMPLOP COKLAT B PAK 34,500 500 35,000 3,500 38,500
Lbr 600 200 800 80 900
3 AMPLOP COKLAT C PAK 40,300 500 40,800 4,080 44,900
Lbr 600 200 800 80 900
4 AMPLOP COKLAT D PAK 69,000 500 69,500 6,950 76,500
Lbr 1,700 200 1,900 190 2,100
5 AMPLOP COKLAT E PAK 74,800 500 75,300 7,530 82,800
Lbr 1,700 200 1,900 190 2,100
6 AMPLOP COKLAT / TALI EX FOLIO A/MB LEMBAR 2,900 200 3,100 310 3,400
7 AMPLOP COKLAT / TALI FOLIO A/MS LEMBAR 2,300 200 2,500 250 2,800
8 AMPLOP COKLAT A/MK LEMBAR 1,700 200 1,900 190 2,100
9 AMPLOP COKLAT JAYA PJG + LEM DOS 28,800 500 29,300 2,930 32,200
10 AMPLOP BOROBUDUR DOS - 500 500 50 600
11 AMPLOP PUTIH PANJANG JAYA PEREKAT DOS 35,700 500 36,200 3,620 39,800
12 AMPLOP PUTIH KECIL DOS 26,500 500 27,000 2,700 29,700
13 AMPLOP PUTIH SEDANG DOS 19,600 500 20,100 2,010 22,100
I.6 BOLPOINT - -
1 BOLPOINT PILOT SUPER PILOT BUAH - 200 200 20 200
2 BOLPOINT PILOT BPT PILOT BPT BUAH 3,500 200 3,700 370 4,100
3 BOLPOINT HERO ( CAIR ) HERO BUAH 17,300 200 17,500 1,750 19,300
4 BOLPOINT BOXY UNIBALL BOXY BUAH 12,700 200 12,900 1,290 14,200
5 BOLPOINT GAMBAR (ROTRING) STEDLER 01 BUAH - 200 200 20 200
6 BOLPOINT GAMBAR STEDLER 02 BUAH - 200 200 20 200
7 BOLPOINT GAMBAR STEDLER 03 BUAH - 200 200 20 200
8 BOLPOINT GAMBAR ROTRING 01 BUAH - 200 200 20 200

195

ONGKOS HARGA BELUM

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

196
HARGA SATUAN ALAT TULIS KKANTOR (ATK)

ONGKOS HARGA BELUM

ANGKUT KE TERMASUK
PROYEK PIHAK III
PIHAK III
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7=(5+6) 8 = ( 7 * 10% ) 9=(7+8)
I.11 LEM
1 LEM TACKOL KECIL TAKOL BUAH 1,200 200 1,400 140 1,500
2 LEM TACKOL SEDANG TAKOL BUAH 2,900 200 3,100 310 3,400
3 LEM TACKOL BESAR TAKOL BUAH 7,500 500 8,000 800 8,800
4 LEM ALTECO ALTECO BUAH 6,300 200 6,500 650 7,200
5 LEM KASTOL KECIL CACTOL BUAH 5,800 200 6,000 600 6,600
6 LEM KASTOL BESAR CACTOL BUAH 12,700 500 13,200 1,320 14,500
7 LEM UHU KECIL UHU BUAH 13,800 200 14,000 1,400 15,400
8 LEM UHU BESAR UHU BUAH 24,200 500 24,700 2,470 27,200
9 LEM O GLUE KECIL GLUE BUAH 3,500 200 3,700 370 4,100
10 LEM O GLUE BESAR GLUE BUAH 5,800 500 6,300 630 6,900
11 LAK BAN HITAM LAK BUAH 26,500 200 26,700 2,670 29,400
12 LAK BAN BENING LAK BUAH 19,600 200 19,800 1,980 21,800
I.12 MAP - -
1 MAP PLASTIK SN/JP SN/JEPIT BUAH 13,200 200 13,400 1,340 14,700
2 MAP PLASTIK EAGLE BUAH 5,200 200 5,400 540 5,900
3 MAP SNELHECTER/STO MAP SNELHECTER BUAH 10,900 200 11,100 1,110 12,200
4 MAP BATIK KERTAS BUAH 2,900 200 3,100 310 3,400
5 MAP BATIK KAIN BUAH 14,400 200 14,600 1,460 16,100
6 MAP TALI BUAH 3,500 200 3,700 370 4,100
7 MAP DOKUMEN KEPER BUAH 42,600 200 42,800 4,280 47,100
8 MAP DUDUK KECIL BOX FILE BUAH 20,700 500 21,200 2,120 23,300
9 MAP DUDUK BESAR BOX FILE BUAH 63,300 1,500 64,800 6,480 71,300
I.13 PELOBANG KERTAS - -
1 PELOBANG KERTAS PERVORATOR BUAH 23,000 200 23,200 2,320 25,500
2 PELOBANG KERTAS BESAR PERVORATOR BUAH 57,500 500 58,000 5,800 63,800
3 PELOBANG KERTAS KENKO BUAH 20,700 200 20,900 2,090 23,000
4 PELOBANG KERTAS BESAR KENKO BUAH 57,500 500 58,000 5,800 63,800
I.14 PITA - -
1 PITA MT DAITO KALENG DAITO BUAH 27,600 200 27,800 2,780 30,600
2 PITA MT DAITO NYLON DAITO BUAH 15,000 200 15,200 1,520 16,700
3 PITA SWALLOW SWALLOW BUAH 23,000 200 23,200 2,320 25,500
4 PITA DAITO CAL C KALENG DAITO CAL. C BUAH - 200 200 20 200
5 PITA DAITO CAL C DOS DAITO CAL. C BUAH - 200 200 20 200
6 PITA PEMBERSIH ELECT ELECT BUAH - 200 200 20 200
7 PITA REKAM PELKAN PELKIN BUAH - - - -
8 PITA TELEX M/HTM HTM BUAH - - - -
9 PITA EPSON 1050 EPSON BUAH 17,300 500 17,800 1,780 19,600
10 PITA EPSON LX 300 EPSON BUAH 19,600 500 20,100 2,010 22,100
11 CATRIKS EPSON LX 300 EPSON BUAH 43,700 500 44,200 4,420 48,600
12 CATRIKS EPSON LQ 2170 EPSON BUAH 100,100 500 100,600 10,060 110,700
13 PITA EPSON (ISI) EPSON BUAH 17,300 500 17,800 1,780 19,600
14 PITA HITUNG IR 40T CASIO BUAH - 500 500 50 600
15 PITA MESIN TIK LISTRIK BRODER 10.30 BRODER BUAH - 500 500 50 600
16 PITA KOMPUTER LQ-2170 BUAH - 500 500 50 600
I.15 DISKETTE - -
1 DISKETTE VERBATIM 3.5 HD VERBATIM DOS 86,300 200 86,500 8,650 95,200
3 DISKETTE FUJI 5.25 HD FUJI DOS - 200 200 20 200
4 DISKETTE FUJI 5.25 2D FUJI DOS - 200 200 20 200
I.15 CD - -
1 CDR PLUS GT PRO BUAH 4,600 200 4,800 480 5,300
CDR PLUS GT PRO PAK 207,000 500 207,500 20,750 228,300
2 DVDR PLUS GT PRO BUAH 4,600 200 4,800 480 5,300
DVDR PLUS GT PRO PAK 207,000 500 207,500 20,750 228,300
-

197

ONGKOS HARGA BELUM

ANGKUT KE TERMASUK
PROYEK PIHAK III
PIHAK III
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7=(5+6) 8 = ( 7 * 10% ) 9=(7+8)
I.16 MISTAR
1 MISTAR SEGITIGA KAYU BUAH 13,800 200 14,000 1,400 15,400
2 JANGKA KAYU STANDAR BUAH 13,800 200 14,000 1,400 15,400
3 JANGKA BESI STANDAR BUAH 16,100 200 16,300 1,630 17,900
4 JANGKA JAIKO 29,900 200 30,100 3,010 33,100
5 BUSUR DERAJAT KAYU STANDAR BUAH 9,800 200 10,000 1,000 11,000
6 BUSUR DERAJAT PLASTIK STANDAR BUAH 5,800 200 6,000 600 6,600
7 MISTAR PLASTIK 30 CM STANDAR BUAH 5,800 200 6,000 600 6,600
11 MISTAR PLASTIK 100 CM STANDAR BUAH - 200 200 20 200
12 MISTAR PLASTIK SEGITIGA NO. 6 STANDAR BUAH 11,500 200 11,700 1,170 12,900
17 MISTAR PLASTIK SEGITIGA NO. 18 STANDAR BUAH - 200 200 20 200
I.17 KARBON - -
1 KARBON DAITO EF DAITO RIM/DOS 63,300 500 63,800 6,380 70,200
2 KARBON DAITO DF DAITO RIM/DOS 63,300 500 63,800 6,380 70,200
I.18 KARTON - -
1 KARTON TIPIS LEMBAR 5,800 200 6,000 600 6,600
2 KARTON TEBAL LEMBAR 8,600 200 8,800 880 9,700
3 KARTON MANILA LEMBAR 2,900 200 3,100 310 3,400
I.19 KERANJANG - - - -
1 KERANJANG SAMPAH PLASTIK BUAH - 200 200 20 200
2 KERANJANG SURAT PKT BUAH - (200) (200) (20) (200)
3 KERANJANG SURAT BESI BUAH - (200) (200) (20) (200)
I.20 TINTA - -
1 TINTA CAP YAMURA BUAH 12,700 500 13,200 1,320 14,500
2 TINTA CAP ARTLINE CHACHIHATA BUAH 40,300 500 40,800 4,080 44,900
3 TINTA STENSIL DAITO DAITO BUAH 51,800 500 52,300 5,230 57,500
4 TINTA PARKER PARKER BUAH 28,800 500 29,300 2,930 32,200
5 TINTA SPIDOL BUAH 17,300 500 17,800 1,780 19,600
6 TINTA GAMBAR STADLER STADLER BUAH 69,000 500 69,500 6,950 76,500
7 TINTA MAS/PERAK BUAH - 500 500 50 600
8 PENGHAPUS TIP-EX BUAH 6,900 500 7,400 740 8,100
9 PENGHAPUS PAPAN BUAH 5,800 500 6,300 630 6,900
10 PENGHAPUS WHITE BOARD BUAH 5,800 500 6,300 630 6,900
I.21 SPIDOL - -
1 SPIDOL ARTLINE 70 ARTLINE BUAH 9,300 200 9,500 950 10,500
2 SPIDOL 12 WARNA SET 18,400 200 18,600 1,860 20,500
3 SPIDOL SNOWMAN SNOWMAN BUAH 9,200 200 9,400 940 10,300
4 SPIDOL ARTLINE 100 ARTLINE BUAH - 200 200 20 200
5 STABILO BOSS BOSS BUAH 13,800 200 14,000 1,400 15,400
6 SPIDOL KECIL SNOWMAN BUAH 1,700 200 1,900 190 2,100
7 SPIDOL SNOWMAN KECIL OPF 1 SNOWMAN SET 11,500 500 12,000 1,200 13,200
10 SPIDOL SNOWMAN KECIL SNOWMAN BUAH 1,700 200 1,900 190 2,100
11 SPIDOL ARTLINE 500 ARTLINE BUAH - 200 200 20 200
12 SPIDOL SNOWMAN " 500 " BUAH 27,600 200 27,800 2,780 30,600
13 SPIDOL SNOWMAN " 450 " BUAH 17,300 200 17,500 1,750 19,300
14 SPIDOL SNOWMAN W.B BUAH 10,400 200 10,600 1,060 11,700
15 SPIDOL SNOWMAN G.12 BUAH 7,500 200 7,700 770 8,500
16 SPIDOL TINTA EMAS BUAH 23,000 200 23,200 2,320 25,500
17 SPIDOL TINTA PERAK BUAH 23,000 200 23,200 2,320 25,500

198

ONGKOS HARGA BELUM

ANGKUT KE TERMASUK
PROYEK PIHAK III
PIHAK III
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7=(5+6) 8 = ( 7 * 10% ) 9=(7+8)
I.22 RETYPE
1 RETYPE BUAH 8,600 500 9,100 910 10,000
I.23 PLAK - -
1 PLAK BAND ( KECIL ) 1 JILID ROOL 11,500 500 12,000 1,200 13,200
2 PLAK BAND ( SEDANG ) 1,5 JILID ROOL 16,100 500 16,600 1,660 18,300
3 PLAK BAND ( BESAR ) 2 JILID ROOL 20,700 500 21,200 2,120 23,300
I.24 PLASTIK - -
1 PLASTIK TRANSPARAN TRANSPARAN DOS 40,300 200 40,500 4,050 44,600
2 PLASTIK MIKA JILID MIKA JILID DOS 37,400 200 37,600 3,760 41,400
I.25 TIP - EX - -
1 TIP - EX JUMBO JUMBO BUAH 8,600 500 9,100 910 10,000
2 TIP - EX KECIL BUAH 6,900 500 7,400 740 8,100
3 TIP - EX KERTAS BUAH 8,600 500 9,100 910 10,000
4 TIP - EX PEN BUAH 5,800 500 6,300 630 6,900
I.26 TINTA - -
1 TINTA SHEET DAITO BUAH 51,800 500 52,300 5,230 57,500
2 TINTA WHITE BOARD ACE 500 BUAH 20,700 500 21,200 2,120 23,300
3 TINTA BOXI BOXY BUAH - 500 500 50 600
4 TINTA CINA AIR/BLOK BUAH - 500 500 50 600
5 TINTA CAP BESAR BUAH 9,800 500 10,300 1,030 11,300
6 TINTA CAP KECIL BUAH 7,500 500 8,000 800 8,800
7 TINTA STANDAR BUAH - 500 500 50 600
I.27 SILOTIP - -
1 SILOTIP 1/2 X 72 PANFIK BUAH 4,600 500 5,100 510 5,600
2 SILOTIP 1 X 72 PANFIK BUAH 7,500 500 8,000 800 8,800
I.28 MAP - -
1 MAP ORDNER 1/2 FOLIO TEKA BUAH 26,500 200 26,700 2,670 29,400
2 MAP ORDNER FOLIO TEKA BUAH 35,700 200 35,900 3,590 39,500
3 STOPMAP FOLIO JAGO BUAH 1,200 200 1,400 140 1,500
I.29 SHEET - -
1 SHEET DAITO E. FOLIO DOS - 500 500 50 600
2 SHEET DAITO D. FOLIO DOS - 500 500 50 600
I.30 FILING KABINET - - - -
1 FILING KABINET BROTHER 4 LACI BUAH 1,897,500 45,000 1,942,500 194,250 2,136,800
2 FILING KABINET BROTHER 3 LACI BUAH - 45,000 45,000 4,500 49,500
3 FILING KABINET ELITE 4 LACI BUAH - 45,000 45,000 4,500 49,500
4 FILING KABINET ELITE 3 LACI BUAH - 45,000 45,000 4,500 49,500
I.31 BRAND KAS - - - -
1 BRAND KAS NASIONAL BESAR BUAH 3,737,500 45,000 3,782,500 378,250 4,160,800
2 BRAND KAS NASIONAL SEDANG BUAH 3,162,500 45,000 3,207,500 320,750 3,528,300
3 BRAND KAS NASIONAL KECIL BUAH 2,587,500 45,000 2,632,500 263,250 2,895,800
I.33 BOX - - - -
1 BOX SURAT 3 SUSUN BUAH - 3,000 3,000 300 3,300
2 BOX SURAT 2 SUSUN BUAH - 3,000 3,000 300 3,300
WALIKOTA TERNATE

199
HARGA SATUAN PENCETAKAN , PENJILIDAN, PENGGANDAAN DAN SEWA KENDARAAN


HARGA PASARAN
PIHAK KE III KEUNTUNGAN
NO JENIS BAHAN / MATERIAL VOLUME SATUAN TERNATE
(10 %) PIHAK KE III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
PENCETAKAN
A Buku / Formulir dan sebagainya
1 Kertas Folio HVS, 1 muka 60 gram, Warna - Oplah 200 - 1000 halaman Halaman 300 30 330
RIM 143,800 14,380 158,180
- Oplah 1001 - 5000 halaman Halaman 200 20 220
RIM -
- Oplah > 5001 halaman Halaman 200 20 220
RIM - - -
- - -
RIM 172,500 17,250 189,750
- - -
RIM 230,000 23,000 253,000
- - -
- - -
- - -
7 Kertas Double Folio HVS, 1 muka 60 gram, Warna - Oplah 200 - 1000 halaman Halaman - - -
- Oplah 1001 - 5000 halaman Halaman - - -
- Oplah > 5001 halaman Halaman - - -
- - -
-
- - -
- - -
- - -
- -
- Harga Diatas Sudah Termasuk Inflasi + Asuransi

200
HARGA SATUAN PENCETAKAN , PENJILIDAN DAN SEWA KENDARAAN


HARGA PASARAN
PIHAK KE III (10 KEUNTUNGAN PIHAK
%) KE III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
13 Kertas Folio Edisi Lux (art paper) Hitam Putih - Oplah 200 - 1000 halaman Halaman 5,800 580 6,380
- Oplah 1001 - 5000 halaman Halaman 4,000 400 4,400
- Oplah > 5001 halaman Halaman 3,500 350 3,850
- - -
14 Kertas Folio Edisi Lux (art paper) warna - Oplah 200 - 1000 halaman Halaman 9,200 920 10,120
- Oplah 1001 - 5000 halaman Halaman 4,000 400 4,400
- Oplah > 5001 halaman Halaman 3,500 350 3,850
- - -
15 Kertas Bufallo, 1 Muka Hitam Putih - Oplah 200 - 1000 halaman Halaman 1,200 120 1,320
- - -
16 Kertas Bufallo, 1 Muka Warna - Oplah 200 - 1000 halaman Halaman 5,800 580 6,380
- - -
17 Stiker Kecil Lembar 4,000 400 4,400
Sedang Lembar 16,100 1,610 17,710
Besar Lembar 27,600 2,760 30,360
Stiker Diorama 100x100 cm 143,800 14,380 158,180
Stiker One Way 100x100 cm 201,300 20,130 221,430
- - -
18 Piagam / Sertifikat - Oplah 100 - 1000 Lembar Lembar 17,300 1,730 19,030
- Oplah 1001 - 5000 Lembar Lembar 3,500 350 3,850
- Oplah > 5001 Lembar Lembar 2,900 290 3,190
- - -
B Leaflet / Brosur - - -
Folio Konsdruk Sparasi 100 gram, 4 warna, 1 muka / 2 - Oplah 100 - 1000 Lembar Lembar 5,800 580 6,380
muka - Oplah 1001 - 5000 Lembar Lembar 4,000 400 4,400
- Oplah > 5000 Lembar Lembar 3,500 350 3,850
- - -
C Poster (min 75 x 50 cm) - - -
Folio Konsdruk Sparasi 100 gram, 4 warna, 1 muka - Oplah 100 - 1000 Lembar Lembar - - -
- Oplah 1001 - 5000 Lembar Lembar - - -
- Oplah > 5001 Lembar Lembar - - -
- - -
D Bulletin (min 12 lembar) - - -
Folio HVS, 60 gram - Oplah <= 300 Lembar 200 20 220
- Oplah => 301 Lembar - - -
- - -
E Cover Buku (2 warna) - - -
- Oplah <= 500 Lembar - - -
- - -
F Cover Buku (4 warna) - - -
- Oplah <= 500 Lembar - - -


201
HARGA SATUAN PENCETAKAN , PENJILIDAN DAN SEWA KENDARAAN


HARGA PASARAN
PIHAK KE III (10 KEUNTUNGAN PIHAK
%) KE III
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7
G Jilid #REF! #REF! #REF!
Jilid Lakban Eksemplar 4,000 400 4,000
Jilid Spiral Eksemplar 23,000 2,300 25,000
Jilid Sambung Eksemplar 20,100 2,010 22,000
Jilid Hard Cover Eksemplar 40,300 4,030 44,000
-
H Foto Copy -
Fotocopy F4 Lembar 300 30 300
Fotocopy A4 Lembar 300 30 300
Fotocopy A3 Lembar 600 60 700
Fotocopy Kertas Warna Lembar 700 70 800
Fotocopy Warna F4 Lembar 8,600 860 9,500
Fotocopy Warna A4 Lembar 8,600 860 9,500
Fotocopy Warna A3 Lembar 17,300 1,730 19,000
Fotocopy Sambung Lembar - - -
- - -
I Sewa Kendaraan - - -
Kendaraan Roda 4 Unit / Hari 403,000 40,300 443,300
Unit / Jam 58,000 5,800 63,800
Kendaraan Roda 6 (bus) Kapasitas 20 - 30 orang Unit / Hari 575,000 57,500 632,500
Unit / Jam -
Kendaraan Roda 6 (bus) Kapasitas 31 - 50 orang Unit / Hari 863,000 86,300 949,300
Unit / Jam -
-
J Cetak Digital - - -
Baliho 100x100 cm 28,800 2,880 31,680
Spanduk 100x100 cm 28,800 2,880 31,680
Bahan Umbul - umbul 100x100 cm 86,300 8,630 94,930
X Banner Set 160x160 cm 287,500 28,750 316,250
Rol Banner Set 160x160 cm 517,500 51,750 569,250
Bahan Neon Box 100x100 cm 115,000 11,500 126,500
Brosur Ukuran F4 215x330 mm 8,600 860 9,460
Brosur Ukuran A4 215x297 mm 8,600 860 9,460
Kartu Nama Box 143,800 14,380 158,180
Neon Box / Plat Alumunium 100x100 cm - - -
Neon Box / Stanless 100x100 cm - - -
Sablon Kaos Lusin - - -

- Harga diatas Sudah termasuk Keuntungan Pihak ke Tiga
WALIKOTA TERNATE

202
HARGA SATUAN PERHUBUNGAN


HARGA PASARAN
No. JENIS BAHAN SATUAN TERNATE
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 4 5 6 = (5 * 10%) 7 = (5+6)
1 Aluminium alloy (10 x 10 x 2) cm buah 83,086 8,309 91,400

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

- Harga diatas sesuai dengan Peraturan Menteri Perhubungan No : 78 Tahun 2014

203
HARGA SATUAN PERHUBUNGAN


HARGA PASARAN
No. JENIS BAHAN SATUAN TERNATE
(10%) PIHAK III
( Rp ) ( Rp ) ( Rp )
1 2 4 5 6 = (5 * 10%) 7 = (5+6)
54 Pasang dan stel 1 pesawat dan sekring set 307,388 30,739 338,100
55 Pasang dan stel terminal kabel set 20,484 2,048 22,500
56 Patok pengaman (delineator) buah 417,706 41,771 459,500
57 Pelat Rambu (eng. Grade) buah 235,629 23,563 259,200
58 Pelat Rambu (high I. Grade) buah 289,850 28,985 318,800
59 Panel Solarcell 50 watt/12 Volt buah 8,769,140 876,914 9,646,100
60 Pengecatan tiang dan patok pengaman Penyambungan listrik (PLN) buah 49,422 4,942 54,400
61 Plat strip ukuran 4x30 mm m 35,813 3,581 39,400
62 Rambu Lalulintas dijalan uk. 75x75 cm unit 1,575,406 157,541 1,732,900
63 Rambu Tab I No.15 Uk.60x60 cm beserta panel set 950,548 95,055 1,045,600
64 Rangka plat rambu m3 3,453,702 345,370 3,799,100
65 Reflektor (mata kucing) buah 101,615 10,161 111,800
66 Reflektor hight intensity grade uk.10x20 cm buah 105,497 10,550 116,000
67 Rel Pengaman buah 575,684 57,568 633,300
68 Set terminal kabel buah 1,575,406 157,541 1,732,900
69 Spare part ls 87,097 8,710 95,800
70 Split dia. 1 buah 85,951 8,595 94,500
71 Terminal end (sleeve beam) tipe 1 buah 1,214,774 121,477 1,336,300
72 Terminal end (sleeve beam) tipe 2 buah 479,893 47,989 527,900
73 Thermoplastik kg 34,237 3,424 37,700
74 Tiang Lengkung buah 4,578,696 457,870 5,036,600
75 Tiang Lurus batang 5,087,440 508,744 5,596,200
76 Tiang Over head batang 6,024,600 602,460 6,627,100
77 Tiang rambu dan jangkar 10/10 cm m3 8,063,860 806,386 8,870,200
78 Tiang penyangga besi st.32 glavnis (post) 1800x320x6 batang 747,057 74,706 821,800
79 Tiang penyangga besi st.32 glavnis (post) 1800x320x4,5 batang 494,218 49,422 543,600
80 Timbang portable 20 ton unit 337,679,901 33,767,990 371,447,900
81 Timbang portable 15 ton unit 287,291,084 28,729,108 316,020,200
82 Stiker Perlengkapan Jalan 4,016 402 4,400
83 Tiang Overhead untuk APILL batang 6,024,600 602,460 6,627,100
84 Tiang Lurus untuk APILL batang 4,685,800 468,580 5,154,400
85 Peralatan uji pemeriksaan dan pengawasan di jalan unit 4,423,305,500 442,330,550 4,865,636,100
86 Paku jalan berbentuk bulat unit 281,148 28,115 309,300
87 Tiang Lampu jalan Oktagonal t =9 M Singel Arm buah 11,580,620 1,158,062 12,738,700
88 Solar Cell daya 150 Wp 36 V DC,kabel NYAF 2X6 mm2 set 13,120,240 1,312,024 14,432,300
89 Pengisi Baterai (Baterai Charger) 10 Amp 36 V DC ,berikut sun switch buah 4,150,280 415,028 4,565,300
90 Baterai Jenis VRLA Deep Cycle PV kapasitas 50 Ah 12V, kabel NYAF 2X8 mm2set 3,413,940 341,394 3,755,300
Ket : - Harga diatas sudah termasuk keuntungan Pihak III

- Harga diatas belum termasuk ongkos angkut kelokasi proyek
- Harga diatas sesuai dengan Peraturan Menteri Perhubungan No : 78 Tahun 2014
WALIKOTA TERNATE

204
HARGA SEWA ALAT UJI

HARGA HARGA TERMASUK

MEREK, MODEL/ SATUAN HARGA SEWA KEUNTUNGAN KEUNTUNGAN PIHAK Keterangan
NO JENIS BARANG PIHAK III 10% III
UKURAN
( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 = ( 5 * 10% ) 7 = (5 + 6) 8
I ASPALT
1 Aspalt Penetrasi Sampel - - -
2 Aspalt Setelah Kehilangan Berat Sampel - - -
3 Aspal Titik Nyala dan Bakar Sampel - - -
4 Aspal Titik Lembek Sampel - - -
- - -
II AGREGAT - - -
1 Analisa Saringan Sampel - - -
2 Berat Jenis Sampel - - -
3 Kadar Lumpur Dan Lempung Sampel - - -
4 Indeks Kepipihan Sampel - - -
5 Abrasi Sampel - - -
6 JMF Jenis - - -
7 Ekstraksi Sampel - - -
8 Core Drill + Kepadatan titik - - -
- - -
III MEKANIKA TANAH - - -
Belum termasuk
1 Sondir Test (Manual) 2,5 ton titik 330,000 33,000 363,000 mobilisasi, laporan dan
upah kerja
2 Hand Bor (Manual) titik 330,000 33,000 363,000

3 Berat Jenis Sampel - - -
4 Berat Isi Sampel - - -
5 Kadar`Air Sampel - - -
6 Batas Atterberg Sampel - - -
7 Compaction Sampel - - -
8 CBR Laboratorium Sampel - - -
9 CBR Lapangan titik 330,000 33,000 363,000
10 Konsolidasi Sampel - - -
11 Triaxial Sampel - - -
13 Unconfined Compression Test Sampel - - -
14 DCP titik - - -
15 Sand Cone titik 165,000 16,500 181,500
- - -
IV BETON - - -
1 Job Mix Design Paket - - -
2 Test Kubus Beton Sampel - - -
3 Abrasi Sampel - - -
5 Kadar Lumpur Dan Lempung Sampel - - -
6 Berat Isi Beton Sampel - - -
7 Jack Hammer Test Sampel - - -
8 Theodelite Digital hari 330,000 33,000 363,000
9 Theodelite Manual hari 275,000 27,500 302,500
10 Theodelite ETS ( Electronik Total Station ) hari - - -

- 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

SSH-2015 (Ternate) PDF

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

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

SSH-2015 (Ternate) PDF

Diunggah oleh

Hak Cipta:

Format Tersedia

ii

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

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

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

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

Program/Kegiatan Satuan Unit Kerja Dana Pembangunan Kota Ternate

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

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

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

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

Satuan Unit Kerja perangkat Daerah/Unit Kerja dilingkungan Pemerintah

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

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

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

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

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

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

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

LAMPIRAN KEPUTUSAN WALIKOTA TERNATE

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

A. HONORIUM / GAJI / UPAH

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

dengan perincian per bulan sebagai berikut :

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

Pagu Belanja Langsung SKPD yang bernilai diatas Rp. 10.000.000.000 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

IX Pagu Belanja Langsung SKPD yang bernilai diatas Rp.60.000.000.000

dengan perincian per bulan sebagai berikut :

A.2. HONORARIUM UNIT LAYANAN PENGADAAN (ULP)

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

Lampiran Keputusan Walikota Ternate Tentang SSH Tahun Anggaran 2016

B. HONORARIUM TIM / PANITIA PELAKSANA KEGIATAN

I Untuk Kegiatan bernilai s/d 100.000.000

II Untuk Kegiatan bernilai diatas 100.000.000 s/d 200.000.000

III Untuk Kegiatan bernilai diatas 200.000.000 s/d 500.000.000

I Untuk Kegiatan bernilai s/d 100.000.000

II Untuk Kegiatan bernilai diatas 100.000.000 s/d 200.000.000

IV Untuk Kegiatan bernilai diatas 500.000.000