Perhitungan Harga

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE
NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN
1 2 3
B BAHAN SEMEN
PORTLAN CEMEN (PC) TONASA
CONS
BATU BATA SEMEN PRESS
C BAHAN BESI
1 BESI BETON
SNI
Polos "A" Dia (3,6 mm x 12 m)

Dia (4 mm x 12 m)
Dia (5,0 mm x 12 m)
Dia (6,7 mm x 12 m)
Dia (8,5 mm x 12 m)
Dia (10,5 mm x 12 m)
Dia (12,3 mm x 12 m)
Dia (14,0 mm x 12 m)
Dia (17,0 mm x 12 m)
Dia (18,2 mm x 12 m)
Dia (19,5 mm x 12 m)
Dia (21,2 mm x 12 m)
Dia (24,2 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (25,5 mm x 12 m)
Dia (29,5 mm x 12 m)
2 Polos "B" Dia (3,6 mm x 10 m)
Dia (5,0 mm x 10 m)
Dia (6,7 mm x 10,3 m)
Dia (8,5 mm x 10,3 m)
Dia (10,5 mm x 10,3 m)
Dia (12,3 mm x 10,5 m)
Dia (14,0 mm x 10,5 m)
Dia (17,0 mm x 10,5 m)
Dia (17,5 mm x 11 m)
Dia (19,5 mm x 11 m)
Dia (21,5 mm x 11 m)
Dia (24,5 mm x 11 m)
Dia (25,5 mm x 11 m)
Dia (29,5 mm x 11 m)
3 Ulir
Dia. 4 mm A
Dia. 6 mm SNI
Dia. 8 mm SNI
Dia. 10 mm SNI
Dia. 12 mm SNI
Dia. 13 mm
Dia. 16 mm SNI
Dia. 18 mm
Dia. 19 mm SNI
Dia. 20 mm
Dia. 22 mm SNI
Dia. 25 mm SNI
Dia. 26 mm
Dia. 28 mm
Dia. 30 mm
Dia. 32 mm
1 2 3
4 KAWAT
Ikat Beton (bendrat)
Bronjong
Nyamuk
Plastik PVC
Ayakan Kecil
Duri
Las
5 PAKU
Paku Campuran 5 cm s/d 15 cm
Paku Tripleks
Paku Seng
Paku Beton
6 BESI PLAT
0,9 mm = 120 x 240 mm (
1,2 mm = 120 x 240 mm
2 mm = 120 x 240 mm
3 mm = 120 x 240 mm
7 BESI STRIP
3/4" x 1/8" x 6m
3/4" x 3/8" x 6m
1" x 1/8" x 6 m
1" x 3/8" x 6 m
8 BESI SIKU
30.30.3(TPS)
30.30.3(TBL)
40.40.4TPS)
40.40.4(TBL)
50.50.5(SNI)
50.50.5(TPS)
50.50.5(TBL)
60.60.6
70.70.7
100.100.10
9 BAJA
Baja WF (Wide Flange) (Panjang 12
WF 100X50X5 X7 WF 100X50X5 X7
WF 125X60X6 X8 WF 125X60X6 X8
WF 148X100X6X9 WF 148X100X6X9
WF 150X75X5X7 WF 150X75X5X7
WF 175X90X5X8 WF 175X90X5X8
WF 198X99X4,5X7 WF 198X99X4,5X7
WF 200X100X3,2X4,5 WF 200X100X3,2X4,5
WF 200X100X5,5X8 WF 200X100X5,5X8
WF 248X124X5X8 WF 248X124X5X8
WF 250X125X6X9 WF 250X125X6X9
WF 298X149X6X8 WF 298X149X6X8
1 2 3
WF 300X150X6,5X9 WF 300X150X6,5X9
WF 346X174X6X9 WF 346X174X6X9
WF 350X175X7X11 WF 350X175X7X11
WF 396X199X7X11 WF 396X199X7X11
WF 400X200X8 X13 WF 400X200X8 X13
WF 446X199X8X12 WF 446X199X8X12
WF 450X200X9X14 WF 450X200X9X14
WF 500X200X10X16 WF 500X200X10X16
WF 588X300X10X16 WF 588X300X10X16
WF 600X200X11X17 WF 600X200X11X17
WF 700X300X13X24 WF 700X300X13X24
WF 800X300X14X26 WF 800X300X14X26
Baja H Beam (Panjang 12 Meter)
H-beam 100 100 x 100x 6x 8
H-beam 125 125 x 125x 6.5x 9
H-beam 150 150 x 150x 7x 10
H-beam 175 175 x 175x 7.5x 11
H-Beam 200 200 x 200x 8x 12
H-Beam 250 250 x 250x 9x 14
H-Beam 300 300 x 300x 10x 15
H-Beam 350 350 x 350x12x 19
H-Beam 400 400x 400x 13x 21
H-beam 450 450 x 200 x 9 x 14
H-beam 500 500 x 200 x 10 x 16
H-beam 600 600 x 200 x 11 x 17
H-beam 700 700 x 300 x 13 x 24
Ring 14 mm
16mm
plat baja
Plat Bondek 0.5
0.6
0.75
Besi Waremesh M8
M10
M12
Besi Kotak Galvalum 4/4
Penangkal Petir
9 MUR 1/2
10 BAUT ukuran 25
Baut Baja 3/4 Inchi
Baut Baja Angkur 3/4 Inchi
11 ANGKER 1/2
MEREK,MODEL/
NO JENIS BAHAN / MATERIAL
UKURAN
1 2 3
D. BAHAN LANGIT-LANGIT
1 Teakwood
3 mm Uk 122 x 244 Cm
3 mm Uk 80 x 244 Cm
2 Tripleks
2 mm Uk 122x244 Cm
3 mm Uk 122x244 Cm
5 mm Uk 122x244 Cm
1 cm Uk 122x244 Cm
2 cm Uk 122x244 Cm
3 Tripleks KM/WC Lapis Alumanium
3 mm
4 Tripleks Melamin
3 mm Uk 122x244 Cm
5 Hard Board
Uk 122x244 Cm
6 Eternit
Uk 100x100 Cm
7 Asbes Plat Harflex
3 mm Uk 200x100 Cm
Kalsiboard (100 x 100 x 0.3) cm
GRC Board
8 GYPSUM
Papan Gypsum 9 mm
Cornis CA 15 20 Kg
Casting A Plus 20 Kg
Casting SGP 40 Kg
Alkasit pembungkus
Kain Kompon
Paku Gypsum
Paku Skruf
9 PROFIL GYPSUM
Polos Gubernur B 15 cm
Polos Manado 10 cm
Polos Sofifi 12 cm
Polos S 12 cm
Polos Bela 8 cm
Piano Kecil 8 cm
Piano Besar 12 cm
Piala Kecil 10 cm
Piala Besar 15 cm
Pita Kecil 12 cm
Pita Besar 15 cm
Lidah Buaya 10 cm
Luwing 15 cm
Lidah 10 cm
Lowo Piano 10 cm
Lowo Kecil 10 cm
Lowo Besar 20 cm
Bawang 10 cm
Bunga Kali 15 cm
Bunga Sepasi Polos 15 cm
Samosir 18 cm

1 2 3
Sawi Kecil 8 cm
Sawi Besar 14 cm
Duplak Kecil 10 cm
Duplak Besar 12 cm
Gelombang Ombak 15 cm
Gandengan Bunga Spasi 40 cm
Rasing Besar 15 cm
Cengkeh 8 cm
Kipas Kecil 10 cm
Kipas Besar 15 cm
Kangkung Kecil 10 cm
Kangkung Besar 15 cm
Kepiting 12 cm
Mawar Besar 40 cm
Minimalis Polos Kecil 10 cm
Minimalis Polos Besar 15 cm
Lingkaran Bulat 10 cm
10 PROFIL GYPSUM TEMPEL
Kangkung Besar 10 cm
Kangkung Kecil 8 cm
Kacang Atom 5 cm
Tahu 6 cm
Tampar 4 cm
Salur Kecil 5 cm
Salur Besar 5 cm
Semanggi 5 cm
Daun Ulir 4 cm
Jagung 5 cm
Anggrek 4 cm
Polos Besar 4 cm
Polos Kecil 3 cm
Daun Siri 4 cm
11 MATA LAMPU GYPSUM
Daun Sawi Kecil bulat (50 cm)
Daun Sawi Sedang bulat (40 cm)
Daun Sawi Kecil bulat (40 cm)
Merak Besar bulat (80 cm)
Merak Kecil bulat (60 cm)
Merak Oval oval (60 cm)
Daun Ceplok Ulir bulat (60 cm)
Jogja Besar oval (100 cm)
Jogja Kecil oval (60 cm)
Helm oval (60 cm)
Gear oval (60 cm)
Oval Kecil oval (30 cm)
Racing oval (50 cm)
Daun Bintang oval (50 cm)
Kaligrafi bulat (70 cm)
Dom Polos Besar bulat (100 cm)
Dom S bulat (81 cm)
Dom Bunga bulat (81 cm)
Dom Mak Lampir bulat (100 cm)
Daun Matahari bulat (60 cm)

1 2 3
12 GRC
GRC "3.5" NUSA BOR
GRC "6" NUSA BOR
13 List Profil
SK.1
SK.2
SK.3
SK.4a
SK.4b
SK 5
SK 6
SK 7
SK 8
SK 9
SK 10
SK 11
SK 12
SK 13
SK 14
SK 15
SK 16
SK 17
SK 18 E
SK 18 a
SK.18 b
SK 19 E
SK 20 E
SK 21
SK 22 E
SK 23 E
SK 24
SK 25
SK 28 E
SK 30 E
SK 32
SK 40 E
SK 41 E
SK 42 E
SK 43 E
SK 44 E
SK 45 E
SK 51 a
SK 51 b
SK 52 a
SK 52 b
SK 53 a
SK 53 b
SK 55 E
SK 56 E
SK 57 E
SK 58 E
NO JENIS BAHAN / MATERIAL
1 2
E. BAHAN ATAP
1 Rangka Atap Baja Ringan (Giga Ste
Profil C
Reng
CNP/Kanal C
2 Seng Gelombang
3 Seng Plat ( Bubungan )
4 Seng Alumanium Gelombang
5 Seng Plastik (gelombang besar)

6 Seng Fiber
Kwalitas Baik
Kwalitas Sedang
7 Genteng Semen/keramik
Beton
Keramik
Asbes
8 Genteng Metal
MULTI ROOF
MULTI ROOF ( Giga Steel )

SAKURA ROOF
SURYA ROOF (Pasir)
SUN ROOF
GLOBAL
Atap Onduline
Atap CTI Bitutech
atap Zingcalum/Spandek
9 Nok Bubungan
Nok
Span Dek
Nok Span Dek
Nok Genteng Keramik
Nok Genteng Metal (Global)
Nok Seng
Bubungan Atap CTI Bitutech
List Plang
10 Boot (Scrup Baja Ringan dan Csrup

Scrup Baja ringan
Scrup Span dek
11 Karpet Pelapis Genteng/Multi Roof
Foil)
F. BAHAN LANTAI
1 Tegel PC

1 2 3
2 Plint Keramik (Kuku Tegel)
10 cm
10 cm
3 Tegel Keramik
ROYAL Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
GARUDA Putih 30 x 30 cm
WHITE HORSE Warna 10 x 20 cm
ARWANA Putih 30 x 30 cm
Putih 40 x 40 cm
ASIA Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
DIAMOND Warna 30 x 30 cm
MASTERINA/ PELICAN Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
MULIA Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
1 2 3
ESSENZA Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
IKAD Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Putih 40 x 40 cm
Warna 40 x 40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
MILAN Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Warna muda 40x40 cm
Warna Tua 40x40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
SUPER MILAN Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
Warna 30 x 30 cm
Warna muda 40x40 cm
Warna Tua 40x40 cm
Putih 60 x 60 cm
Warna 60 x 60 cm
HERKULES Putih 10 x 20 cm
Warna 10 x 20 cm
Putih 20 x 20 cm
Warna 20 x 20 cm
Putih 20 x 25 cm
Warna 20 x 25 cm
Putih 30 x 30 cm
HARGA SATUAN PASARAN
( Rp )
ACCURA
Granit
4 Tegel Porselin
5 Marmer
Pabrikan
Alami
6 Membran Torching
G. BAHAN KACA
1 Kaca Bening
2 Kaca Buram
3 Kaca Rayband
4 Rangka Nako (tanpa terali)

5 Kaca Cermin
H. BAHAN FINISHING / CAT ,FURNITURE

,INTERIOR & EKSTERIOR
High Pressure Laminate (HPL)
1 Pagar BRC ( Lengkap )

Alumunium Composit
Kertas WallPaper
Acrylic
Papan Huruf Stainless

1 2 3
2 Cat Kayu / Besi
Glotex
Avian
Palatone
Dulux (Interior)
Dulux (Interior)
Dulux (Eksterior)
Dulux (Eksterior)
Mowilex (Eksterior)
Mowilex (Interior)
Altex
3 Cat Meni Kayu
Altex
4 Politur Tan
Kepala Indian
Avian
5 Teak Oil
6 Stone Care / Pelapis Batu Alam Arca
7 Dumpul Kayu Altex
Impra
8 Wood Stain Infra
9 Melamik Infra
Melamik + Obat pengering Infra
Sanding Sealer Infra
10 Minyak Cat
Thinner A
Thinner A
Afduner
11 Cat Tembok
Matex
Aviatex
Aries
Metrolite
Dulux / ICI
Kimex
Catylac
Alkaly (LUAR)
12 Cat Baja Sukromat

12 Cat Tembok Anti Lumut No Drop
13 Cat Jotun
Eksterior (Warna Standard) Jotatough
Jotun Gardex
Jotashield
Interior (Warna Standard) Jotaplast
Strax Matt
Majestic

1 2 3
14 Plamir Tembok Boyo
15 Cat Atap Altex/Yoko

BELMAS
16 Lem Seng
17 Kuas Cat (lengkap ukuran)

1 Inc
2 Inc
2,5 Inc
3 Inc
4 Inc
5 Inc
Kuas Lukis
Kuas Rol Ukuran Besar
Ukuran Kecil
18 Amplas / Kertas Gosok
No. 0
No. 1
No. 2
No. 3
No. 100
I. BAHAN SANITER
1 Kloset
Duduk
Warna Kualitas Baik I Toto Komplet
Warna Kualitas Baik II Merk Lain (Tdk Lengkap)
Warna Kualitas Sedang Merk Lain (Tdk Lengkap)
Putih Kualitas Baik I Toto Komplet
Putih Kualitas Baik II
Putih Kualitas Sedang I
Putih Kualitas Sedang II
Jongkok
Warna Kualitas Baik I Toto (Warna)
Warna Kualitas Baik II Merk Lain
Warna Kualitas Sedang I INA
VITO
Warna Kualitas Sedang II
Putih Kualitas Baik I TOTO
Putih Kualitas Baik II Merk Lain
Putih Kualitas Sedang II INA
2 Washtavel
Warna Kualitas Baik I TOTO (lengkap)
Warna Kualitas Baik II
Warna Kualitas Sedang I
Warna Kualitas Sedang II
Putih Kualitas Baik I
Putih Kualitas Baik II

Putih Kualitas Sedang II
3 Bath Up kualitas biasa
Bath Up (Persegi panjang) TOTO
Hammer
American Style
Diva (170 x 73)cm
1 2 3
Bath Up (Sudut/Segi tiga) TOTO
Hammer Merioian
American Style
Diva
4 Avour / Saringan Air Kotor / Saringa
Bahan Plastik (kasar) Mangkok
Bahan Plastik (halus)
Bahan Stanless/kuningan (kasar)
Bahan Stanless/kuningan (Sedang)
Bahan Stanless/kuningan (halus)
5 Kran Air
Bahan Kuningan Uk. 1/2"
Bahan Kuningan Uk. 3/4"
Bahan Stainlees Uk. 1/2"
Bahan Stainlees Uk. 3/4"
Kran Bathtub
Kran Whastafel/Kran zink
6 Stop Kran 1/2" Plastik
besi
7 Hand Shower
Ukuran Besar / Kamar Mandi Kualitas Baik I / Tiang
Kualitas Baik II / Tiang
Kualitas Sedang
Ukuran Kecil / WC Kualitas Baik I
Kualitas Baik II
Kualitas Sedang
8 Profil Tank
Bahan Fiberglass 1100 liter
Bahan Stainlees 1100 liter
9 Bak Kamar Mandi Fiber
10 Bak Cuci Piring Stainlees
1 Bak
2 Bak
11 Slang Air
Biasa Ukuran 1 / 2 "
Biasa Ukuran 1 "
Biasa Ukuran 2 "
Serat Ukuran 1 / 2 "
Serat Ukuran 1 "
Serat Ukuran 2 "
Ulir Ukuran 1 "
Ulir Ukuran 2 "
Ulir Ukuran 2 1/2 "
Ulir Ukuran 3 "
Spiral Ukuran 1 "
Spiral Ukuran 2 "
Spiral Ukuran 2 1/2 "
Spiral Ukuran 3 "

1 2 3
J. MINYAK / ASPAL / PELUMAS
1 Aspal Ex. Pertamina
Esso
2 Solar Industri
Subsidi
3 Bensin Premium Industri
Subsidi
4 Petralite Industri
Subsidi
5 Minyak Tanah Industri
Subsidi
6 Pelumas / Olie Kendaraan Top One SAE 30 - 40
Mesran 40 SE/CC
Mesran 40/30
Mesran 40/30
Mesran Super 20W/50SG/
Mesran Super 20W/50
Mesran Super 20W/50
2 T Enviro
Mesrania 2T Super
Meditran S 40 / S 30
Meditran SC-15W/40
Meditran SC-15W/40 CF-4
Meditran SX-15W/40
Meditran SX-15W/40 CH 4
Prima XP 20/50
Prima XP 20/50
Prima XP 10 W/40
Prima XP 10 W/40
Prima XP 10 W/40
Rored EPA 90
Rored EPA 140
Rored HDA 90
Rored HDA 140
Rored EPA 90
Rored MTF 80 W / 90
Fastron 10 W/40
Fastron 10 W/40
Fastron 20 W/50
Fastron Diesel 15 W - 40 C
Fastron Diesel 15 W - 40 C
Fastron 0 W/50
Fastron Techo Synthetic
Fastron Techo Synthetic
Fastron Techo Synthetic 10w/40 S
Fastron Techo Synthetic 10w/40 S
Enduro 4T 20W/50
Enduro 4T 20W/50
Enduro Racing 10 W/40
Enduro Matic
Enduro Matic
Enduro Gear Matic
Gemuk Pertamina SGX
Pertamina ATF
Pertamina Coolant 30 %
Pertamina Brake Fluid 300
1 2 3
Mesran 40
Mesran 30
Mesran Super 20 w / 50
Mesrania 2T Super
Mesran B-40
Meditran 30
Meditran S 40
Meditran S 30
Meditran S 50
Meditran S 10 W
Meditran SC 15W/40
Meditran SC 15W/40 CH 4
Meditran SC 15W/40 CI 4
Medripal 411
Medripal 412
Medripal 440
Medripal 420
Turalik 45 / 48
Turalik 52 / 69
Gemuk Pertamina SGX - N
Gemuk Pertamina EPX - N
Gemuk Pertamina EPX - N
Rored HDA 90
Rored HDA 140
Rored EPA 90
Rored EPA 140
Rored HAD 85 w / 90
Rored HAD 85 w / 140
Salyx 420
Salyx 320
Salyx 430
Salyx 440
Translik HD 30
Translik HD 50
Meditran SMX 15 w / 40
Meditran SX Plus 15 w /40
Pertamina ATF
Meditran SX Plus 15 w /40
Meditran SX 15 w / 40 CH
Meditran SMX 15 w / 40
Meditran SC 15 w / 40
Meditran S 30
Meditran S 40
Meditran S 50
RORED HDA 90
RORED HDA 140
RORED HDA 85/90
RORED HDA 85/140
RORED EPA 90/140
Pertamina ATF
Translik HD 30/50
Turalik 52 / 69
1 Kusen Almunium Tebal 4 Inchi

2 Pintu Harmonika Varia
Harmonis 0,8 M2 1,437,500
3 Rolling Door alex
4 Pintu Alumunium + Kaca
5 Panel Alumunium Composit + Rang
Ongkos Psg
6 Lemari Alumunium
7 Vertical Blees
M 920,000 922,500
Deluxe M2
8 Karpet Nobel Jawa

9 Wallpaper
10 Kaca Tampered
Karet Kaca Alumunium

Karet Omega jendela
11 Acesoris
12 - Pas Fitting
13 Handel
14 Engsel Tanam
Jendela Alumunium
Pintu KM Alumunium
15 Pintu KM/WC Bahan Plastik/Fiber
16 Pintu Besi + Engsel Besi

Pintu Besi + Rool
Pagar Besi
747,500 2,500 750,075,000
690,000 2,500 692,569,250
Relling Pagar Besi
Rangka Besi Hollow
Besi Siku + Ram
17 Relling Pagar Besi Stainlees
Pagar Besi Stainlees

Pintu Besi Stainlees
Pintu Baja Lipat
Handle Stainlees
Door closer
Engsel Casement
Pekerjaan Las Besi Kawat Stainlees
Kawat Biasa
1 2
18 Kunci pintu 1 Slaag
19 Kunci pintu 2 Slaag
20 Penggantung
Kait Angin
21 Grendel
Besar
Kecil
22 Engsel Jendela
23 Engsel Pintu
Besar
Kecil
24 Gembok / Kunci Slot
M. BAHAN PIPA
1 PIPA GIP
GIP Medium B

1 2 3
GIP Medium A
Dia. 1/2 inc
Dia. 3/4 inc
Dia. 1 inc
Dia. 1 1/4 inc
Dia. 1 1/2 inc
Dia. 2 inc
Dia. 2 1/2 inc
Dia. 3 inc
Stainless
Dia. 1/2 inc
Dia. 3/4 inc
Dia. 1 inc
Dia. 1 1/4 inc
Dia. 1 1/2 inc
Dia. 2 inc
2 PIPA PVC
Jenis Btg AW untuk saluran Air Bersih Dia. 1/2 inc - 4 m
WAFIN Dia. 3/4 inc - 4 m
WAFIN Dia. 1 inc
WAFIN Dia. 2 inc
WAFIN Dia. 2 1/2 inc
WAFIN Dia. 3 inc
WAFIN Dia. 4 inc
WAFIN Dia. 5 inc
WAFIN Dia. 6 inc
WAFIN Dia. 8 inc
WAFIN Dia. 10 inc
Jenis Btg D untuk saluran Pembuangan Air
WAFIN Dia. 1 inc - 4 m
WAFIN Dia. 1 1/4 inc - 4 m
WAFIN Dia. 2 1/2 inc - 4 m
Jenis Btg AW untuk saluran Air Bersih
RUCIKA Dia. 1/2 inc - 4 m
RUCIKA Dia. 3/4 inc - 4 m
RUCIKA Dia. 1 inc
RUCIKA Dia. 2 inc
M ALAT PERTUKANGAN
I TUKANG BATU
1 SEKOP
Kualitas Baik
WIPRO
Kualitas sedang
CARMEN / ARCO
2 CANGKUL (kwalitas sedang)
Tanpa gagang
3 PAHAT
Kualitas Baik Wipro I"
Kualitas Biasa Freder I"
4 LINGGIS
1 2 3
5 TROFOL
Kualitas Baik Jason 8"
Kualitas Biasa fortune 8"
6 WATERPASS
Kualitas Baik I (duduk)
Kualitas Sedang I
WIPRO ( Panjang 48 Ungu )
Kualitas Sedang II (slang)
7 PEMOTONG TEGEL
Kualitas Baik Wipro cm 600 b
Kualitas Sedang Wipro Cm 440
Neptang Oris 6"
8 HAMMER
1 Kg
3 Kg
5 Kg
10 Kg
9 PAKUWEL
II TUKANG KAYU
1 NEPTANG
Kualitas Baik
Kualitas Biasa
2 OBENG
Kualitas Baik
Kualitas Biasa
3 TOOL KIT Kualitas Baik
4 KAPAK
Kualitas Baik
Kualitas Biasa
5 SKAP MANUAL
6 BOR MANUAL
7 BOR LISTRIK
BOSCH GSB 13 mm
BOSCH GBM 360
RYOBY
WIPRO W 6134, 13 mm
WIPRO W 6102, 10 mm
WIPRO W 6131, 13 mm
WIPRO W 6160
WIPRO W 6101
MAKITA 1620 / 1630
6101 B
PROHEZ 3070-004
8 GERGAJI LISTRIK
HITACI W 91901
WIPRO W 9180
MAKTEK
MAKITA 5600 NB
PROHEX 3120.001
1 2 3
9 ROTTER LISTRIK
RYOBI MAKITA 3600 H
MAKTEC MT 360
WIPRO W 1090, 6 mm
WIPRO W 1121
WIPRO W 1123
PROHEX 3100 - 002
MAKITA N 3709
10 SKAP LISTRIK
WIPRO MODEREN 2950
WIPRO HITACI W 2820
WIPRO MARTEK W 2821
MAKITA N 1900 B/ Kp 800
PROHEX 30.90 - 001
11 GURINDA
Kualitas Baik
kualitas sedang I
kualitas sedang II
12 GURINDA LISTRIK
BOSC GWS 6-100
WIPRO W 3435
MAKITA N 9500 N
PROHEX
GURINDA LISTRIK (DUDUK)
WIPRO S'
WIPRO W 150
13 MESIN AMPLAS LISTRIK
WIPRO W 4935
RYOBY BO 4540
PROHEX 3130 - 001
14 SIKU
15 METERAN
3 Meter wipro
5 Meter wipro
7.5 Meter wipro
16 Meter Rol 50 Meter
Kualitas Baik
Kualitas Sedang
17 Meter Rol 100 Meter
Kualitas Baik
Kualitas Sedang
18 GERGAJI KAYU Wipro 20"
19 GERGAJI BESI Prohex
20 MATA GERGAJI BESI TIPE A
21 MARTEL/PALU
Kualitas Baik
Kualitas Biasa
HARGA BELUM TERMASUK
HARGA TOKO
SATUAN MOBILISASI KEUNTUNGAN PIHAK III
( Rp )
( Rp )
4 5 6 7=(5+6)
ZAK 80,000 1,700 81,700

1 KG 1,600 300 1,900
ZAK 67,000 1,702 68,702
BH 1,800 540 2,340
-
-
-
Staf 46,000 1,200 47,200
Staf 72,000 1,700 73,700
Staf 104,000 2,300 106,300
Staf -
Staf 187,450 3,700 191,150
Staf 267,950 5,000 272,950
Staf -
Staf -
Staf 15,525 400 15,925
Staf 18,400 400 18,800
Staf 28,750 400 29,150
Staf 46,000 800 46,800
Staf 63,250 1,200 64,450
Staf 124,200 1,700 125,900
Staf 155,250 2,300 157,550
Staf 189,750 3,100 192,850
Staf -
Staf -
Staf 356,500 500 357,000
Staf - -
Staf - -
Staf 654,350 7,400 661,750
Staf - -
Staf - -
Staf - -
Staf 16,100 500 16,600
Staf 27,600 800 28,400
Staf 40,250 1,200 41,450
Staf 63,250 1,700 64,950
Staf 101,200 2,300 103,500
Staf 128,800 3,100 131,900
Staf - -
Staf - -
Staf - -
Staf - -
Staf - -
Staf - -
Staf - -
- -
Staf 11,500 300 11,800
Staf 31,050 400 31,450
Staf 51,750 800 52,550
Staf 78,200 1,200 79,400
Staf 109,250 1,700 110,950
Staf 138,000 2,300 140,300
Staf 207,000 3,100 210,100
Staf 251,850 3,700 255,550
Staf 287,500 4,300 291,800
Staf - -
Staf 386,400 5,700 392,100
Staf 500,250 7,000 507,250
Staf - -
Staf - - -
Staf - -
Staf - -
SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

4 5 KE LOKASI PROYEK6 7TERMASUK
=(5+6)
-
/Kg 23,000 700 23,700
/M 28,750 700 29,450
ROL 977,500 8,000 985,500
/Kg -
/M 14,375 300 14,675
/M -
/M 28,750 300 29,050
/ ROL 109,250 8,000 117,250
Kg -
-
Kg 19,500 700 20,200
Kg 23,000 700 23,700
Kg 28,750 700 29,450
DOS 37,375 700 38,075
Kg 17,250 700 17,950
DOS 14,720 700 15,420
-
lbr 333,500 2,300 335,800
lbr 460,000 3,100 463,100
lbr 862,500 5,700 868,200
lbr 1,035,000 7,000 1,042,000
-
btg -
btg -
btg -
btg -
-
btg 92,000 400 92,400
btg 97,750 400 98,150
btg 143,750 400 144,150
btg 258,750 400 259,150
btg 333,500 400 333,900
btg 258,750 400 259,150
btg 402,500 400 402,900
btg 488,750 400 489,150
btg 1,523,750 400 1,524,150
btg -
-
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -

4 5 KE LOKASI PROYEK
6 7TERMASUK
=(5+6)
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
-
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
-
lembar -
lembar -
lembar -
-
-
-
Staf -
-
pcs 1,150 10 1,160
pcs 8,625 20 8,645
bh -
bh -
Kg 23,000 30 23,030
KE LOKASI
TERNATE KEUNTUNGAN PIHAK
SATUAN PROYEK
III
4 5 6 7=(5+6)
-
-
Lembar ### 1,000 173,500
Lembar ### 1,000 173,500
-
Lembar -
Lembar ### 1,000 67,700
Lembar ### 1,200 104,700
Lembar ### 1,500 168,250
Lembar ### 2,500 318,750
-
Lembar 161,000 1,000 162,000
-
Lembar 161,000 1,000 162,000
-
Lembar 78,200 1,500 79,700
-
Lembar -
-
Lembar 43,125 1,500 44,625
Lembar -
Lembar -
-
Lembar ### 2,500 100,250
### 2,700 140,700
Sak ### 3,200 135,450
Sak ### 6,700 219,450
Bks ### 700 29,450
Roll ### 700 17,950
Kg ### 700 35,200
Bh 1,150 10 1,160
Staf ### 2,500 42,750

Staf - - -
Staf - - -
Staf ### 2,250 36,750
Staf ### 2,000 25,000
Staf ### 1,750 24,750
Staf ### 2,250 36,750
Staf - - -
Staf ### 2,500 48,500
Staf ### 2,250 33,300
Staf ### 2,500 39,300
Staf ### 2,000 33,050
Staf ### 2,500 37,000
Staf ### 2,000 42,250
Staf ### 2,000 30,750
Staf ### 2,000 36,500
Staf ### 3,000 37,500
Staf ### 2,000 27,300
Staf ### 2,500 37,000
Staf ### 2,500 37,000
Staf 40,250 2,750 43,000

6 7 TERMASUK
=(5+6)
Staf 28,750 1,750 30,500
Staf 36,800 2,500 39,300
Staf 34,500 2,000 36,500
Staf 46,000 2,250 48,250
Staf 31,050 2,500 33,550
Staf 34,500 4,000 38,500
Staf -
Staf 25,300 1,750 27,050
Staf 25,300 2,000 27,300
Staf 34,500 2,500 37,000
Staf 31,050 2,000 33,050
Staf 36,800 2,500 39,300
Staf 31,050 2,250 33,300
Staf 74,750 4,000 78,750
Staf 28,750 2,000 30,750
Staf 34,500 2,500 37,000
Staf 86,250 2,250 88,500
-
Staf 34,500 2,000 36,500
Staf 17,250 1,750 19,000
Staf 14,950 1,500 16,450
Staf 19,550 1,500 21,050
Staf 17,250 1,250 18,500
Staf 19,550 1,500 21,050
Staf 34,500 1,500 36,000
Staf 17,250 1,500 18,750
Staf 14,950 1,250 16,200
Staf 19,550 1,250 20,800
Staf 17,250 1,250 18,500
Staf 17,250 1,250 18,500
Staf 14,950 1,000 15,950
Staf 14,950 1,000 15,950
Bh 115,000 1,500 116,500

Bh 172,500 1,250 173,750
Bh 115,000 1,250 116,250
Bh 230,000 2,500 232,500
Bh 17,250 2,000 19,250
Bh 230,000 2,000 232,000
Bh 287,500 2,000 289,500
Bh 460,000 3,000 463,000
Bh 230,000 2,000 232,000
Bh 172,500 2,000 174,500
Bh 287,500 2,000 289,500
Bh 287,500 1,000 288,500
Bh 230,000 1,500 231,500
Bh 230,000 1,500 231,500
Bh 172,500 2,250 174,750
Bh 805,000 3,000 808,000
Bh 690,000 2,500 692,500
Bh 690,000 2,500 692,500
Bh 1,150,000 3,000 1,153,000
Bh 345,000 2,000 347,000

4 5 KE LOKASI PROYEK6 7 TERMASUK
=(5+6)
-
M2 78,200 8,000 86,200
M2 155,250 8,000 163,250
-
Staf 23,000 1,300 24,300
Staf 21,850 1,300 23,150
Staf 20,700 1,300 22,000
Staf 19,550 1,300 20,850
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf -
Staf 29,900 1,300 31,200
Staf 20,700 1,300 22,000
Staf 20,700 1,300 22,000
Staf 17,250 1,300 18,550
Staf -
Staf 29,900 1,300 31,200
Staf 23,000 1,300 24,300
Staf 17,250 1,300 18,550
Staf 14,375 1,300 15,675
Staf -
Staf 28,750 1,300 30,050
Staf -
Staf -
Staf 23,000 1,300 24,300
Staf -
Staf -
Staf -
Staf 23,000 1,300 24,300
Staf 17,250 1,300 18,550
Staf 17,250 1,300 18,550
Staf -
Staf 17,250 1,300 18,550
Staf -
Staf -
Staf -
Staf -
Staf 23,000 1,300 24,300
Staf 31,050 1,300 32,350
Staf -
Staf -
Staf -
Staf -
Staf 51,750 1,300 53,050
Staf 57,500 1,300 58,800
Staf 63,250 1,300 64,550
Staf 63,250 1,300 64,550
SATUAN GA PASARAN TERNATE S ANGKUT KE LOKASI
MASUK KEUNTUNGAN
PROYEK PIHAK III
( Rp ) ( Rp ) ( Rp )
4 5 6 7=(5+6)
-
-
staf 120,175 10,000 130,175
staf 69,575 10,000 79,575
staf -
-
Lembar 48,875 1,600 50,475
Lembar 69,000 1,600 70,600
Lembar 83,375 1,600 84,975
-
Lembar 57,500 1,600 59,100
Lembar 71,875 1,600 73,475
Lembar 83,375 1,600 84,975
-
-
Lembar 101,200 1,600 102,800
Lembar 89,700 1,600 91,300
Lembar 138,000 1,600 139,600
Lembar 74,750 ### 76,350
-
Lembar 97,750 1,600 99,350
Lembar 97,750 1,600 99,350
69,000 1,600 70,600
BH -
BH -
BH -
-
Lembar 43,700 700 44,400
Lembar -
Lembar -
Lembar -
Lembar 40,250 700 40,950
Lembar -
Lembar -
Lembar -
Lembar -
Lembar -
Lembar -
Lembar -
M2 -
M3 -
-
Lembar 43,125 5,000 48,125
M² 31,625 1,000 32,625
M -
BH 40,250 700 40,950
BH -
BH -
M2 -
Lembar -
M -
-
buah 345 10 355
buah 575 10 585
M -
Roll -
Bh 69,000 800 69,800

Bh 82,800 800 83,600
Bh 82,800 800 83,600
Bh -
Bh -
Bh -
Bh -

=(5+6)
-
Dos 161,000 1,600 162,600
Bh 1,725 16 1,741
-
Dos -
Dos -
Dos -
Dos -
Dos 84,525 1,600 86,125
Dos -
Dos 60,375 1,600 61,975
Dos -
Dos -
Dos -
Dos 388,700 1,600 390,300
Dos 262,200 1,600 263,800
Dos -
Dos -
Dos 60,375 1,600 61,975
Dos 63,250 1,600 64,850
Dos -
Dos -
Dos 81,650 1,600 83,250
Dos 81,650 1,600 83,250
Dos 82,800 1,600 84,400
Dos 82,800 1,600 84,400
Dos 71,300 1,600 72,900
Dos 78,200 1,600 79,800
Dos 74,750 1,600 76,350
Dos 89,700 1,600 91,300
Dos -
Dos -
Dos 74,750 1,600 76,350
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -

=(5+6)
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos 82,800 1,600 84,400
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos 69,000 1,600 70,600
Dos 92,000 1,600 93,600
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos 87,400 1,600 89,000
Dos 97,750 1,600 99,350
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
-
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
T KE LOKASI PROYEK NTUNGAN PIHAK III
L/ UKURAN TERNATE ( Rp ) ( Rp )
6 7=(5+6)
Dos -
Dos -
Dos 87,400 1,600 89,000
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos -
Dos 74,750 1,600 76,350
Dos -
Dos -
Dos -
Dos 445,050 1,600 446,650
431,250 1,600 432,850
-
-
-
Dos -
Dos -
-
M2 -
M2 -
M2 -
-
-
Lembar 69,000 4,300 73,300
Lembar 69,000 4,300 73,300
Lembar 172,500 8,000 180,500
Lembar 230,000 8,000 238,000
Lembar 2,012,500 8,800 2,021,300
Lembar 2,875,000 8,800 2,883,800
Lembar 3,737,500 9,200 3,746,700
Lembar 4,025,000 9,200 4,034,200
Lembar 287,500 4,300 291,800
Lembar -
Lembar -
Lembar -
Lembar -
Lembar -
M2 -
Lembar -
Lembar 276,000 8,000 284,000
Lembar -
Lembar -
Lembar -
Lembar -
Lembar -
M2 -
Lembar -
M -
Lembar -
cm -

=(5+6)
-
Kg 62,330 250 62,580
Kg 66,125 250 66,375
Kg 58,650 250 58,900
1 Kg 227,700 250 227,950
5 Kg 319,700 1,250 320,950
1 Kg -
5 Kg 325,450 1,250 326,700
2,5 Kg 310,270 750 311,020
2,5 Kg 190,785 750 191,535
5 Kg 152,720 1,250 153,970
-
1 Kg 34,270 250 34,520
5 Kg 152,490 1,250 153,740
Ltr 57,500 250 57,750
Ltr 62,790 250 63,040
Kg 60,950 250 61,200
Ltr -
Ltr 69,000 250 69,250
Kg 33,925 250 34,175
Kg 51,750 250 52,000
Ltr 73,485 250 73,735
Ltr 69,230 250 69,480
5 Ltr 299,690 1,250 300,940
1 Ltr 69,230 250 69,480
5 Ltr 299,690 1,250 300,940
-
0,5 ltr 21,275 125 21,400
1 ltr 32,775 250 33,025
0,5 ltr 11,500 125 11,625
1 ltr 13,800 250 14,050
-
5 Kg 100,395 1,250 101,645
25 Kg 400,200 6,250 406,450
5 Kg 113,965 1,250 115,215
5 Kg 71,875 1,250 73,125
20 Kg 301,875 5,000 306,875
5 Kg 112,700 1,250 113,950
25 Kg 595,700 6,250 601,950
2 1/2 Kg 201,135 625 201,760
5 Kg -
5 Kg 140,300 1,250 141,550
2 1/2 Ltr 171,350 625 171,975
2,5 Ltr 171,350 625 171,975
20 Ltr 1,137,350 5,000 1,142,350
Kg -
1 Kg 69,000 250 69,250
-
3,5 Ltr 180,550 625 181,175
18 Ltr 828,000 2,500 830,500
1 Ltr -
2,5 Ltr 353,050 625 353,675
20 Ltr 2,646,150 5,000 2,651,150
3,5 Ltr 132,250 625 132,875
18 Ltr 592,250 2,500 594,750
2,5 Ltr -
1 Ltr -
2,5 Ltr 285,200 625 285,825
20 Ltr 1,989,500 5,000 1,994,500

= ( 5+6 )
5 Kg 57,500 1,250 58,750
25 Kg 227,700 6,250 233,950
5 Kg 152,490 1,250 153,740
5 Kg 120,750 1,250 122,000
Rol 40,595 250 40,845
Meter -
-
Bh 4,945 125 5,070
Bh 8,970 125 9,095
Bh 35,650 125 35,775
Bh 74,750 125 74,875
Bh 48,875 125 49,000
Bh 25,645 125 25,770
Bh 41,170 125 41,295
Bh 43,240 250 43,490
Bh 20,125 250 20,375
-
Lbr 9,775 63 9,838
Lbr 9,775 63 9,838
Lbr 9,775 63 9,838
Lbr 9,775 63 9,838
Lbr 7,820 63 7,883
-
-
-
Bh 3,162,500 11,000 3,173,500
Bh 1,205,200 11,000 1,216,200
Bh 667,000 11,000 678,000
Bh 3,162,500 11,000 3,173,500
Bh 1,857,250 11,000 1,868,250
Bh -
Bh -
-
Bh 442,750 7,150 449,900
Bh 287,500 7,150 294,650
Bh 258,750 7,150 265,900
Bh 189,750 7,150 196,900
Bh -
Bh 977,500 7,150 984,650
Bh 862,500 7,150 869,650
Bh -
Bh 212,750 7,150 219,900
-
Bh 802,700 8,800 811,500
Bh -
Bh -
Bh -
Bh -
-
Bh -
Bh -
Bh -
-
Bh 3,220,000 15,000 3,235,000
Bh -
Bh -
Bh -
= ( 5+6 )
Bh 4,531,000 15,000 4,546,000
Bh 8,603,725 15,000 8,618,725
Bh -
-
-
Bh 13,225 125 13,350
Bh 186,300 125 186,425
Bh 47,495 125 47,620
Bh 152,835 125 152,960
Bh 402,500 125 402,625
-
Bh 28,750 125 28,875
Bh 28,750 125 28,875
Bh 40,250 125 40,375
Bh 73,025 125 73,150
Bh 454,250 125 454,375
Bh 250,125 125 250,250
Bh 115,000 125 115,125
103,270 125 103,395
-
Bh 4,646,000 1,000 4,647,000
Bh 4,401,625 1,000 4,402,625
Bh 956,800 1,000 957,800
Bh 266,110 750 266,860
Bh 220,110 750 220,860
Bh 121,555 750 122,305
-
Bh 2,127,500 70,000 2,197,500
Bh 5,175,000 70,000 5,245,000
Bh 747,500 20,000 767,500
-
Bh 1,002,800 16,000 1,018,800
Bh 1,523,980 16,000 1,539,980
-
Meter 4,600 188 4,788
Meter 6,900 188 7,088
Meter 8,625 188 8,813
Meter 14,375 300 14,675
Meter 40,250 400 40,650
Meter 14,375 188 14,563
Meter 17,250 188 17,438
Meter 20,125 188 20,313
Meter 28,750 300 29,050
Meter 74,750 400 75,150
Meter -
Meter 45,425 700 46,125
Meter -
Meter 67,275 400 67,675
Meter 40,250 300 40,550
Meter 57,500 400 57,900
Meter -
Meter 92,000 600 92,600

6 7TERMASUK
= ( 5+6 )
Kg 10,017 700 10,717

Kg -
Lt 10,566 500 11,066
Lt 5,923 500 6,423
Lt 8,602 500 9,102
Lt 7,418 500 7,918
Lt -
Lt 8,165 500 8,665
Lt 9,197 500 9,697
Lt 2,875 500 3,375
Lt -
Lt 46,000 5,000 51,000
20 x 1 L 690,000 5,000 695,000
6x4L 759,000 6,250 765,250
6x4L 869,400 6,250 875,650
24 x 0,8 L 841,800 5,000 846,800
20 x 1 L 770,500 5,000 775,500
24 x 0,8 L -
20 x 1 L 805,000 5,000 810,000
20 x 1 L 807,300 5,000 812,300
4x5L 736,000 5,000 741,000
2 x 10 L 727,950 5,000 732,950
4x5L 798,100 5,000 803,100
20 x 1 L 885,500 5,000 890,500
20 x 1 L 1,115,500 5,000 1,120,500
6x4L 1,239,240 6,250 1,245,490
20 x 1 L 966,000 5,000 971,000
6x4L 1,091,580 6,250 1,097,830
12 x 1 L 759,000 2,500 761,500
20 x 1 L 1,265,000 5,000 1,270,000
6x4L 1,428,300 6,250 1,434,550
4x5L 752,100 5,000 757,100
4x5L 1,002,800 5,000 1,007,800
4x5L 856,980 5,000 861,980
4x5L 860,200 5,000 865,200
12 x 1 L 521,640 2,500 524,140
12 x 1 L 924,600 2,500 927,100
20 x 1 L -
6x4L -
12 x 1 L -
6x4L 1,725,000 6,250 1,731,250
12 x 1 L 938,400 2,500 940,900
12 x 1 L 2,440,300 2,500 2,442,800
20 x 1 L 1,380,000 5,000 1,385,000
6x4L 1,538,700 6,250 1,544,950
20 x 1 L 1,817,000 5,000 1,822,000
6x4L 2,056,200 6,250 2,062,450
20 x 1 L 920,000 5,000 925,000
24 x 0,80 L 993,600 6,250 999,850
6x1L 334,650 1,250 335,900
6x1L 310,500 1,250 311,750
6 x 0,80 L 276,000 1,250 277,250
24 x 120 ML 358,800 6,250 365,050
16 kg 661,250 4,000 665,250
20 x 1 L 1,150,000 5,000 1,155,000
6x4L 572,700 6,250 578,950
24 x 0,30 L 662,400 1,250 663,650

= ( 5+6 )
209 L 6,753,835 25,000 6,778,835
209 L 6,753,835 25,000 6,778,835
209 L 6,874,010 25,000 6,899,010
209 L 7,715,235 25,000 7,740,235
209 L 6,922,080 25,000 6,947,080
209 L 6,014,759 25,000 6,039,759
209 L 6,649,283 25,000 6,674,283
209 L 6,649,283 25,000 6,674,283
209 L 7,045,860 25,000 7,070,860
209 L 6,622,844 25,000 6,647,844
209 L 7,098,737 25,000 7,123,737
209 L 7,772,919 25,000 7,797,919
200 L 7,045,860 25,000 7,070,860
209 L 7,178,053 25,000 7,203,053
209 L 9,227,037 25,000 9,252,037
209 L 7,495,315 25,000 7,520,315
209 L 7,495,315 25,000 7,520,315
209 L 6,146,951 25,000 6,171,951
209 L 6,213,048 25,000 6,238,048
178 Kg 7,614,840 22,500 7,637,340
178 Kg 10,188,943 22,500 10,211,443
178 Kg 10,188,943 22,500 10,211,443
209 L 9,068,406 25,000 9,093,406
209 L 9,200,598 25,000 9,225,598
209 L 7,931,550 25,000 7,956,550
209 L 8,116,620 25,000 8,141,620
209 L 9,174,160 25,000 9,199,160
209 L 9,491,422 25,000 9,516,422
209 L 8,817,240 25,000 8,842,240
209 L 8,552,855 25,000 8,577,855
209 L 9,517,860 25,000 9,542,860
209 L 10,125,946 25,000 10,150,946
209 L 8,817,240 25,000 8,842,240
209 L 9,570,737 25,000 9,595,737
209 L 8,076,962 25,000 8,101,962
200 L 8,159,250 25,000 8,184,250
200 L 9,196,550 25,000 9,221,550
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
1000 L -
M1 12,000 161,500
M2 20,000 3,010,000
20,000 1,457,500
M2 20,000 422,500
Lbr 2,300,000 20,000 2,320,000
M 862,500 12,000 874,500
1,380,000 12,000 1,392,000
Unit 1,897,500 20,000 1,917,500
M2 172,500 20,000 192,500
1,014,800
322,000 20,000 342,000

M 149,500 4,000 153,500
M 402,500 4,000 406,500
M 258,750 4,000 262,750
Lbr 2,990,000 20,000 3,010,000
Lbr 2,760,000 20,000 2,780,000
Roll 86,250 4,000 90,250
Roll 28,750 4,000 32,750
862,500 4,000 866,500
690,000 4,000 694,000
1,035,000 2,000 1,037,000
690,000 2,000 692,000
Set 126,500 2,000 128,500
Set 253,000 2,000 255,000
Set 1,725,000 2,000 1,727,000
M 138,000 4,000 142,000
Unit 1,552,500 20,000 1,572,500
bh 460,000 2,500 462,500
bh 575,000 2,500 577,500
M2 1,035,000 2,500 1,037,500
M2 747,500 2,500 750,000
M2 920,000 2,500 922,500
M2
M2
M 1,150,000 2,500 1,152,500
M 1,437,500 2,500 1,440,000
bh 345,000 2,500 347,500

bh 345,000 2,500 347,500
bh 195,500 2,500 198,000
bh 460,000 - 460,000
btg/kg 345,000 - 345,000
TERNATE PROYEK PIHAK III
4 5 6 7 = ( 5+6 )
Set 57,500 700 58,200

Set 63,250 700 63,950
Set -
Set -
Set -
Set -
-
Set 212,750 700 213,450
Set 74,750 700 75,450
Set -
Set -
Set -
Set -
-
-
Bh 77,280 125 77,405
Bh 17,250 125 17,375
Bh 5,750 125 5,875
-
34,500 125 34,625
Bh 20,125 125 20,250
Bh 15,525 125 15,650
Bh 18,400 125 18,525
Bh 5,750 125 5,875
Bh 2,875 125 3,000
-
Bh 60,375 125 60,500
Bh 34,500 125 34,625
Bh 34,500 125 34,625
-
Bh 143,750 125 143,875
Bh 53,935 125 54,060
Bh 53,935 125 54,060
Bh 96,600 125 96,725
Bh 49,910 125 50,035
Bh 49,910 125 50,035
Bh 8,625 125 8,750
Bh 55,200 125 55,325
Bh 96,600 125 96,725
Bh 69,000 125 69,125
-
-
-
Staf 149,500 1,400 150,900
Staf 201,250 2,200 203,450
Staf 258,750 2,600 261,350
Staf 316,250 2,900 319,150
Staf 373,750 3,200 376,950
Staf 437,000 5,300 442,300
Staf 575,000 5,700 580,700
Staf 661,250 6,800 668,050
SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT KE LOKASI HARGA BELUM TERMASUK
PROYEK KEUNTUNGAN PIHAK III
4 5 6 7 = ( 5+6 )
Staf 201,250 1,000 202,250

Staf 258,750 1,600 260,350
Staf 402,500 1,900 404,400
Staf 488,750 2,100 490,850
Staf 575,000 2,300 577,300
Staf 776,250 3,900 780,150
Staf 1,006,250 4,200 1,010,450
Staf 1,265,000 5,000 1,270,000
-
Staf -
Staf 316,250 1,600 317,850
Staf 345,000 1,900 346,900
Staf 431,250 2,100 433,350
Staf 460,000 2,300 462,300
Staf 661,250 3,900 665,150
-
Staf 24,495 1,000 25,495
Staf 38,870 1,600 40,470
Staf 48,070 1,900 49,970
Staf 101,200 2,100 103,300
Staf 147,200 2,300 149,500
Staf 198,950 3,900 202,850
Staf 302,450 4,200 306,650
Staf -
Staf -
Staf -
Staf -
-
Staf -
Staf -
Staf -
Staf 36,800 2,100 38,900
Staf 54,050 2,300 56,350
Staf 73,025 3,900 76,925
Staf 92,575 4,200 96,775
Staf 145,475 5,000 150,475
Staf 240,005 5,500 245,505
Staf 316,825 6,000 322,825
Staf 557,175 7,000 564,175
Staf -
-
Staf 43,125 1,000 44,125
Staf 54,625 1,600 56,225
Staf 71,875 1,900 73,775
Staf 178,250 2,100 180,350
-
-
-
BH 83,950 1,000 84,950
BH 97,750 1,000 98,750
66,700 1,000 67,700
BH -
63,250 1,000 64,250
BH 50,600 1,000 51,600
-
BH 86,250 500 86,750
BH -
BH -
4 5 6 7 = ( 5+6 )
BH 32,200 500 32,700

BH 28,750 500 29,250
-
BH 212,750 700 213,450
BH 232,875 700 233,575
BH 323,495 700 324,195
M -
BH -
BH -
BH 1,388,625 2,500 1,391,125
BH 21,965 1,000 22,965
-
BH 80,270 500 80,770
BH 116,495 700 117,195
BH 322,000 1,000 323,000
BH 349,370 1,000 350,370
BH 75,440 1,000 76,440
-
-
BH 66,815 250 67,065
BH 21,965 250 22,215
-
BH 51,750 250 52,000
BH 46,000 250 46,250
SET 4,463,495 2,500 4,465,995
-
BH 117,300 1,000 118,300
BH 86,250 1,000 87,250
BH -
BH -
-
UNIT 1,508,110 2,500 1,510,610
UNIT 909,190 2,500 911,690
UNIT -
UNIT 777,055 2,500 779,555
UNIT 547,055 2,500 549,555
UNIT 925,750 2,500 928,250
UNIT -
UNIT -
UNIT 943,690 2,500 946,190
UNIT -
UNIT -
-
UNIT 968,760 2,500 971,260
UNIT 1,009,930 2,500 1,012,430
UNIT 1,635,990 2,500 1,638,490
UNIT 2,710,665 2,500 2,713,165
UNIT -
4 5 6 7 = ( 5+6 )
UNIT 4,885,890 2,500 4,888,390

UNIT -
UNIT 715,300 2,500 717,800
UNIT -
UNIT -
UNIT -
UNIT 1,137,810 2,500 1,140,310
-
UNIT 485,875 2,500 488,375
UNIT -
UNIT -
UNIT -
UNIT -
-
UNIT -
UNIT -
UNIT -
-
UNIT 1,077,550 2,500 1,080,050
UNIT 5,470,550 2,500 5,473,050
UNIT -
UNIT -
-
UNIT -
UNIT 967,840 2,500 970,340
-
UNIT 757,390 2,500 759,890
UNIT -
UNIT -
BH -
-
BH 19,090 300 19,390
BH 24,840 300 25,140
BH 74,060 300 74,360
-
BH 158,700 1,000 159,700
BH 90,505 1,000 91,505
-
BH 287,615 1,000 288,615
BH -
SET 99,245 1,000 100,245
BH -
BH 96,600 300 96,900
-
BH 84,065 700 84,765
BH 57,500 700 58,200
KEUNTUNGAN PIHAK III
BELUM TERMASUK HARGA TERMASUK
(10% )
UNGAN PIHAK III KEUNTUNGAN PIHAK III
( Rp ) ( Rp )
( Rp )
7=(5+6) 8 = ( 7 * 10% ) 9=(7+8)
81,700 8,170 89,870

1,900 190 2,090
68,702 6,870 75,572
2,340
47,200 4,720 51,900

73,700 7,358 80,900
106,300 10,695 117,600
191,150 19,115 210,300

272,950 27,295 300,200
15,925 1,593 17,500

18,800 1,880 20,700
29,150 2,915 32,100
46,800 4,680 51,500
64,450 6,445 70,900
125,900 12,590 138,500
157,550 15,755 173,300
192,850 19,285 212,100
357,000 36,150 397,700

-
-
661,750 66,175 727,900
-
-
-
16,600 1,650 18,200
28,400 2,840 31,200
41,450 4,145 45,600
64,950 6,495 71,400
103,500 10,350 113,900
131,900 13,190 145,100
-
-
-
-
-
-
-
-
11,800 1,180 13,000
31,450 3,145 34,600
52,550 5,255 57,800
79,400 7,940 87,300
110,950 11,095 122,000
140,300 14,030 154,300
210,100 21,010 231,100
255,550 25,555 281,100
291,800 29,180 321,000
-
392,100 39,210 431,300
507,250 50,725 558,000
-
-
-
-
HARGA BELUM KEUNTUNGAN PIHAK III HARGA TERMASUK

7TERMASUK
=(5+6) (10% )
8 = ( 7 * 10% ) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
23,700 2,370 26,100

29,450 2,945 32,400
985,500 98,550 1,084,100
14,675 1,468 16,100
29,050 2,905 32,000

117,250 11,725 129,000
20,200 1,795 19,700

23,700 2,370 26,100
29,450 2,945 32,400
38,075 3,808 41,900
17,950 1,795 19,700
15,420 1,542 17,000
335,800 33,580 369,400

463,100 46,310 509,400
868,200 86,820 955,000
1,042,000 104,200 1,146,200
92,400 9,240 101,600

98,150 9,815 108,000
144,150 14,415 158,600
259,150 25,915 285,100
333,900 33,390 367,300
259,150 25,915 285,100
402,900 40,290 443,200
489,150 48,915 538,100
1,524,150 152.415 1,676,600

7TERMASUK
=(5+6) 8 = ( 7 *(10%
10% )) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
1,160 116 1,300
8,645 865 9,500
23,030 2,303 25,300

KEUNTUNGAN PIHAK
UNGAN PIHAK III (10% )
III
III
=(5+6) 8 = ( 7 * 10% ) 9=(7+8)
173,500 17,350 190,850

173,500 17,350 190,850
67,700 6,770 74,470

104,700 10,470 115,170
168,250 16,825 185,075
318,750 31,875 350,625
162,000 16,200 178,200
162,000 16,200 178,200
79,700 7,970 87,670
44,625 4,463 49,088
100,250 10,025 110,275

140,700 14,070 154,770
135,450 13,545 148,995
219,450 21,945 241,395
29,450 2,945 32,395
17,950 1,795 19,745
35,200 3,520 38,720
1,160 116 1,276
42,750 4,275 47,025

- - -
- - -
36,750 3,675 40,425
25,000 2,500 27,500
24,750 2,475 27,225
36,750 3,675 40,425
- - -
48,500 4,850 53,350
33,300 3,330 36,630
39,300 3,930 43,230
33,050 3,305 36,355
37,000 3,700 40,700
42,250 4,225 46,475
30,750 3,075 33,825
36,500 3,650 40,150
37,500 3,750 41,250
27,300 2,730 30,030
37,000 3,700 40,700
37,000 3,700 40,700
43,000 4,300 47,300

7 TERMASUK
=(5+6) (10% )
8 = ( 7 * 10% ) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
30,500 3,050 33,600
39,300 3,930 43,200
36,500 3,650 40,200
48,250 4,825 53,100
33,550 3,355 36,900
38,500 3,850 42,400
27,050 2,705 29,800

27,300 2,730 30,000
37,000 3,700 40,700
33,050 3,305 36,400
39,300 3,930 43,200
33,300 3,330 36,600
78,750 7,875 86,600
30,750 3,075 33,800
37,000 3,700 40,700
88,500 8,850 97,400
36,500 3,650 40,200

19,000 1,900 20,900
16,450 1,645 18,100
21,050 2,105 23,200
18,500 1,850 20,400
21,050 2,105 23,200
36,000 3,600 39,600
18,750 1,875 20,600
16,200 1,620 17,800
20,800 2,080 22,900
18,500 1,850 20,400
18,500 1,850 20,400
15,950 1,595 17,500
15,950 1,595 17,500
116,500 11,650 128,200

173,750 17,375 191,100
116,250 11,625 127,900
232,500 23,250 255,800
19,250 1,925 21,200
232,000 23,200 255,200
289,500 28,950 318,500
463,000 46,300 509,300
232,000 23,200 255,200
174,500 17,450 192,000
289,500 28,950 318,500
288,500 28,850 317,400
231,500 23,150 254,700
231,500 23,150 254,700
174,750 17,475 192,200
808,000 80,800 888,800
692,500 69,250 761,800
692,500 69,250 761,800
1,153,000 115,300 1,268,300
347,000 34,700 381,700

7 TERMASUK
=(5+6) (10% )
8 = ( 7 * 10% ) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
86,200 8,620 94,800

163,250 16,325 179,600
24,300 2,430 26,700

23,150 2,315 25,500
22,000 2,200 24,200
20,850 2,085 22,900
31,200 3,120 34,300

22,000 2,200 24,200
22,000 2,200 24,200
18,550 1,855 20,400
31,200 3,120 34,300

24,300 2,430 26,700
18,550 1,855 20,400
15,675 1,568 17,200
30,050 3,005 33,100
24,300 2,430 26,700
24,300 2,430 26,700

18,550 1,855 20,400
18,550 1,855 20,400
18,550 1,855 20,400
24,300 2,430 26,700

32,350 3,235 35,600
53,050 5,305 58,400

58,800 5,880 64,700
64,550 6,455 71,000
64,550 6,455 71,000
UNGAN PIHAK III (10% )TERMASUK KEUNTUNGAN
PIHAK III
( Rp ) ( Rp )
8 = ( 7 * 10% ) 9=(7+8)
13,018 143,200
7,958 87,500
5,048 55,500
7,060 77,700
8,498 93,500
5,910 65,000
7,348 80,800
8,498 93,500
10,280 113,100
9,130 100,400
13,960 153,600
7,635 83,985
9,935 109,300
9,935 109,300
7,060 77,700
4,440 48,800
4,095 45,000
4,813 52,900
3,263 35,900
4,095 45,000
36 400
59 600
6,980 76,800
8,360 92,000
8,360 92,000

7 TERMASUK
=(5+6) (10% )
8 = ( 7 * 10% ) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
162,600 16,260 178,900

1,741 174 1,900
86,125 8,613 94,700

61,975 6,198 68,200
390,300 39,030 429,300

263,800 26,380 290,200
61,975 6,198 68,200

64,850 6,485 71,300
83,250 8,325 91,600

83,250 8,325 91,600
84,400 8,440 92,800
84,400 8,440 92,800
72,900 7,290 80,200
79,800 7,980 87,800
76,350 7,635 84,000
91,300 9,130 100,400
76,350 7,635 84,000

7 TERMASUK
=(5+6) 8 = ( 7 *(10%
10% )) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
84,400 8,440 92,800
70,600 7,060 77,700

93,600 9,360 103,000
89,000 8,900 97,900

99,350 9,935 109,300
KEUNTUNGAN HARGA PIHAK III

TERMASUK (10% ) KEUNTUNGAN
PIHAK III
( Rp ) ( Rp )
8 = ( 7 * 10% ) 9=(7+8)
8,900 97,900
7,635 84,000
44,665 491,300
43,285 476,100
7,330 80,600
7,330 80,600
18,050 198,600
23,800 261,800
202,130 2,223,400
288,380 3,172,200
374,670 4,121,400
403,420 4,437,600
29,180 321,000
28,400 312,400
7 TERMASUK
=(5+6) (10% )
8 = ( 7 * 10% ) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
62,580 6,258 68,800

66,375 6,638 73,000
58,900 5,890 64,800
227,950 22,795 250,700
320,950 32,095 353,000
326,700 32,670 359,400

311,020 31,102 342,100
191,535 19,154 210,700
153,970 15,397 169,400
34,520 3,452 38,000

153,740 15,374 169,100
57,750 5,775 63,500
63,040 6,304 69,300
61,200 6,120 67,300
69,250 6,925 76,200

34,175 3,418 37,600
52,000 5,200 57,200
73,735 7,374 81,100
69,480 6,948 76,400
300,940 30,094 331,000
69,480 6,948 76,400
300,940 30,094 331,000
21,400 2,140 23,500

33,025 3,303 36,300
11,625 1,163 12,800
14,050 1,405 15,500
101,645 10,165 111,800

406,450 40,645 447,100
115,215 11,522 126,700
73,125 7,313 80,400
306,875 30,688 337,600
113,950 11,395 125,300
601,950 60,195 662,100
201,760 20,176 221,900
141,550 14,155 155,700

171,975 17,198 189,200
171,975 17,198 189,200
1,142,350 114,235 1,256,600
69,250 6,925 76,200
181,175 18,118 199,300

830,500 83,050 913,600
353,675 35,368 389,000

2,651,150 265,115 2,916,300
132,875 13,288 146,200
594,750 59,475 654,200
285,825 28,583 314,400

1,994,500 199,450 2,194,000

7TERMASUK
= ( 5+6 ) 8 = ( 7 *(10%
10% )) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
58,750 5,875 64,600
233,950 23,395 257,300
153,740 15,374 169,100
122,000 12,200 134,200
40,845 4,085 44,900
5,070 507 5,600

9,095 910 10,000
35,775 3,578 39,400
74,875 7,488 82,400
49,000 4,900 53,900
25,770 2,577 28,300
41,295 4,130 45,400
43,490 4,349 47,800
20,375 2,038 22,400
9,838 984 10,800
9,838 984 10,800
9,838 984 10,800
9,838 984 10,800
7,883 788 8,700
3,173,500 317,350 3,490,900

1,216,200 121,620 1,337,800
678,000 67,800 745,800
3,173,500 317,350 3,490,900
1,868,250 186,825 2,055,100
449,900 44,990 494,900

294,650 29,465 324,100
265,900 26,590 292,500
196,900 19,690 216,600
984,650 98,465 1,083,100

869,650 86,965 956,600
219,900 21,990 241,900
811,500 81,150 892,700
3,235,000 323,500 3,558,500

7TERMASUK
= ( 5+6 ) (10% )
8 = ( 7 * 10% ) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
4,546,000 454,600 5,000,600
8,618,725 861,873 9,480,600
13,350 1,335 14,700

186,425 18,643 205,100
47,620 4,762 52,400
152,960 15,296 168,300
402,625 40,263 442,900
28,875 2,888 31,800

28,875 2,888 31,800
40,375 4,038 44,400
73,150 7,315 80,500
454,375 45,438 499,800
250,250 25,025 275,300
115,125 11,513 126,600
103,395 10,340 113,700
4,647,000 464,700 5,111,700

4,402,625 440,263 4,842,900
957,800 95,780 1,053,600
266,860 26,686 293,500
220,860 22,086 242,900
122,305 12,231 134,500
2,197,500 219,750 2,417,300

5,245,000 524,500 5,769,500
767,500 76,750 844,300
1,018,800 101,880 1,120,700

1,539,980 153,998 1,694,000
4,788 479 5,300

7,088 709 7,800
8,813 881 9,700
14,675 1,468 16,100
40,650 4,065 44,700
14,563 1,456 16,000
17,438 1,744 19,200
20,313 2,031 22,300
29,050 2,905 32,000
75,150 7,515 82,700
46,125 4,613 50,700
67,675 6,768 74,400

40,550 4,055 44,600
57,900 5,790 63,700
92,600 9,260 101,900

7TERMASUK
= ( 5+6 ) 8 = ( 7 *(10%
10% )) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
10,717 1,072 11,800
11,066 1,107 12,200

6,423 642 7,100
9,102 910 10,000
7,918 792 8,700
8,665 867 9,500

9,697 970 10,700
3,375 338 3,700
51,000 5,100 56,100

695,000 69,500 764,500
765,250 76,525 841,800
875,650 87,565 963,200
846,800 84,680 931,500
775,500 77,550 853,100
810,000 81,000 891,000

812,300 81,230 893,500
741,000 74,100 815,100
732,950 73,295 806,200
803,100 80,310 883,400
890,500 89,050 979,600
1,120,500 112,050 1,232,600
1,245,490 124,549 1,370,000
971,000 97,100 1,068,100
1,097,830 109,783 1,207,600
761,500 76,150 837,700
1,270,000 127,000 1,397,000
1,434,550 143,455 1,578,000
757,100 75,710 832,800
1,007,800 100,780 1,108,600
861,980 86,198 948,200
865,200 86,520 951,700
524,140 52,414 576,600
927,100 92,710 1,019,800
1,731,250 173,125 1,904,400

940,900 94,090 1,035,000
2,442,800 244,280 2,687,100
1,385,000 138,500 1,523,500
1,544,950 154,495 1,699,400
1,822,000 182,200 2,004,200
2,062,450 206,245 2,268,700
925,000 92,500 1,017,500
999,850 99,985 1,099,800
335,900 33,590 369,500
311,750 31,175 342,900
277,250 27,725 305,000
365,050 36,505 401,600
665,250 66,525 731,800
1,155,000 115,500 1,270,500
578,950 57,895 636,800
663,650 66,365 730,000

7TERMASUK
= ( 5+6 ) (10% )
8 = ( 7 * 10% ) KEUNTUNGAN
9 = PIHAK
( 7 + 8III)
6,778,835 677,884 7,456,700
6,778,835 677,884 7,456,700
6,899,010 689,901 7,588,900
7,740,235 774,024 8,514,300
6,947,080 694,708 7,641,800
6,039,759 603,976 6,643,700
6,674,283 667,428 7,341,700
6,674,283 667,428 7,341,700
7,070,860 707,086 7,777,900
6,647,844 664,784 7,312,600
7,123,737 712,374 7,836,100
7,797,919 779,792 8,577,700
7,070,860 707,086 7,777,900
7,203,053 720,305 7,923,400
9,252,037 925,204 10,177,200
7,520,315 752,031 8,272,300
7,520,315 752,031 8,272,300
6,171,951 617,195 6,789,100
6,238,048 623,805 6,861,900
7,637,340 763,734 8,401,100
10,211,443 1,021,144 11,232,600
10,211,443 1,021,144 11,232,600
9,093,406 909,341 10,002,700
9,225,598 922,560 10,148,200
7,956,550 795,655 8,752,200
8,141,620 814,162 8,955,800
9,199,160 919,916 10,119,100
9,516,422 951,642 10,468,100
8,842,240 884,224 9,726,500
8,577,855 857,785 9,435,600
9,542,860 954,286 10,497,100
10,150,946 1,015,095 11,166,000
8,842,240 884,224 9,726,500
9,595,737 959,574 10,555,300
8,101,962 810,196 8,912,200
8,184,250 818,425 9,002,700
9,221,550 922,155 10,143,700
16,150 177,700
301,000 3,311,000
145,750 1,603,300
42,250 464,800
232,000 2,552,000
87,450 962,000
139,200 1,531,200
191,750 2,109,300
19,250 211,800
34,200 376,200
15,350 168,900
40,650 447,200
26,275 289,000
301,000 3,311,000
278,000 3,058,000
9,025 99,300
3,275 36,000
86,650 953,200
69,400 763,400
103,700 1,140,700
69,200 761,200
12,850 141,400
25,500 280,500
172,700 1,899,700
14,200 156,200
157,250 1,729,800
46,250 508,800
57,750 635,300
103,750 1,141,300
75,000 825,000
92,250 1,014,800
115,250 1,267,800
144,000 1,584,000
34,750 382,300
34,750 382,300
19,800 217,800
46,000 506,000
34,500 379,500
(10% ) PIHAK III
8 = ( 7 * 10% ) 9=(7+8)
5,820 64,000
6,395 70,300
21,345 234,800
7,545 83,000
7,741 85,100
1,738 19,100
588 6,500
3,463 38,100
2,025 22,300
1,565 17,200
1,853 20,400
588 6,500
300 3,300
6,050 66,600
3,463 38,100
3,463 38,100
14,388 158,300
5,406 59,500
5,406 59,500
9,673 106,400
5,004 55,000
5,004 55,000
875 9,600
5,533 60,900
9,673 106,400
6,913 76,000
15,090 166,000
20,345 223,800
26,135 287,500
31,915 351,100
37,695 414,600
44,230 486,500
58,070 638,800
66,805 734,900
ARGA BELUM TERMASUK KEUNTUNGAN PIHAK III (10% ) HARGA TERMASUK KEUNTUNGAN
KEUNTUNGAN PIHAK III PIHAK III
7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
202,250 20,225 222,500

260,350 26,035 286,400
404,400 40,440 444,800
490,850 49,085 539,900
577,300 57,730 635,000
780,150 78,015 858,200
1,010,450 101,045 1,111,500
1,270,000 127,000 1,397,000
317,850 31,785 349,600

346,900 34,690 381,600
433,350 43,335 476,700
462,300 46,230 508,500
665,150 66,515 731,700
25,495 2,550 28,000

40,470 4,047 44,500
49,970 4,997 55,000
103,300 10,330 113,600
149,500 14,950 164,500
202,850 20,285 223,100
306,650 30,665 337,300
38,900 3,890 42,800
56,350 5,635 62,000
76,925 7,693 84,600
96,775 9,678 106,500
150,475 15,048 165,500
245,505 24,551 270,100
322,825 32,283 355,100
564,175 56,418 620,600
44,125 4,413 48,500

56,225 5,623 61,800
73,775 7,378 81,200
180,350 18,035 198,400
84,950 8,495 93,400

98,750 9,875 108,600
67,700 6,770 74,500
64,250 6,425 70,700

51,600 5,160 56,800
86,750 8,675 95,400
7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
32,700 3,270 36,000

29,250 2,925 32,200
213,450 21,345 234,800

233,575 23,358 256,900
324,195 32,420 356,600
1,391,125 139,113 1,530,200

22,965 2,297 25,300
80,770 8,077 88,800

117,195 11,720 128,900
323,000 32,300 355,300
350,370 35,037 385,400
76,440 7,644 84,100
67,065 6,707 73,800

22,215 2,222 24,400
52,000 5,200 57,200

46,250 4,625 50,900
4,465,995 446,600 4,912,600
118,300 11,830 130,100

87,250 8,725 96,000
1,510,610 151,061 1,661,700

911,690 91,169 1,002,900
779,555 77,956 857,500

549,555 54,956 604,500
928,250 92,825 1,021,100
946,190 94,619 1,040,800
971,260 97,126 1,068,400

1,012,430 101,243 1,113,700
1,638,490 163,849 1,802,300
2,713,165 271,317 2,984,500
7 = ( 5+6 ) 8 = ( 7 * 10% ) 9=(7+8)
4,888,390 488,839 5,377,200
717,800 71,780 789,600
1,140,310 114,031 1,254,300
488,375 48,838 537,200
1,080,050 108,005 1,188,100

5,473,050 547,305 6,020,400
970,340 97,034 1,067,400
759,890 75,989 835,900

19,390 1,939 21,300
25,140 2,514 27,700
74,360 7,436 81,800
159,700 15,970 175,700

91,505 9,151 100,700
288,615 28,862 317,500
100,245 10,025 110,300
96,900 9,690 106,600
84,765 8,477 93,200

58,200 5,820 64,000
NO JENIS BAHAN/MATERIAL MEREK, MODEL/UKURAN SATUAN
1 2 3 4
A BAHAN SEMEN
1 PORTLAN CEMEN (PC)
TONASA ZAK
1 KG
CONCH ZAK
1 KG
BOSOWA ZAK
1 KG
2 SEMEN WARNA SUPER / KG
BATU BATA / PAVING/ GLASS

B
BLOK /BOWLING/ POT BUNGA
1 BATU BATA
SEMEN PRESS Uk. 12 X 25 X 8 BH
TANAH LIAT/BATA MERAH BH
2 BATU ALAM UK. 30 X 15
TEKSTUR KASAR UK. 10 X 20 PETI (P75BH)
TEKSTUR HALUS UK. 10 X 20 PETI (P55BH)
BATU ALAM ANDESIT ALUR PETI
BATU ALAM ANDESIT POLOS PETI
PALIMANAN PETI
BATU ALAM HIJAU PETI
3 BATU TEMPEL
4 PAVING STONE
PAVING K300 (WARNA)
PAVING K300 (WARNA)
PAVING K250 BH
SEGI EMPAT UK. 20X20 BH
UK. 10X20 BH
SEGI TIGA BH
5 KANSTEIN BH/50CM
6 BOWLING (KERAMIK)
7 BOWLING (BETON) UK. SEDANG BH
8 BATU ANGIIN
BATU ANGIIN (KERAMIK) BUNGA MATAHARI 30X30CM BH

BATU ANGIN BETON PERSEGI
18X70 BH
PANJANG
BATU ANGING PERSEGI
20X70 BH
20X50 BH
20X40 BH
25X40 BH
30X30 BH
20X30 BH
15X30 BH
12X30 BH
20X20 BH
9 GLASS BLOCK BH
10 GEOTEKSTIL M
11 FIBERGLASS
12 TIANG PANCANG
BULAT D=30 CM BTG
D=40 CM BTG
D=45 CM BTG
D=50 CM BTG
D=60 CM BTG
C BAHAN BESI
1 BESI BETON
SNI
Dia (6 mm x 12 m) SNI STAF
Polos "A"
Dia (3,6 mm x 12 m) STAF
Dia (4 mm x 12 m) STAF
2 Polos "B"
Dia (6,7 mm x 10,3 m) STAF
3 ULIR
Dia. 4 mm A STAF
Dia. 6 mm SNI STAF
Dia. 8 mm SNI STAF
Dia. 10 mm SNI STAF
Dia. 12 mm SNI STAF
Dia. 13 mm STAF
Dia. 16 mm SNI STAF
Dia. 18 mm STAF
Dia. 19 mm SNI STAF
Dia. 20 mm STAF
Dia. 22 mm SNI STAF
Dia. 25 mm SNI STAF
Dia. 26 mm STAF
Dia. 28 mm STAF
Dia. 30 mm STAF
Dia. 32 mm STAF
4 KAWAT
Ikat Beton (bendrat) /Kg

Bronjong /M
ROL
/Kg
Nyamuk /M
PLASTIK PVC /M
Ayakan Kecil /M
Duri / ROL
LAS Kg
5 PAKU
Paku Campuran 5 cm s/d 15 cm Kg

Paku Tripleks Kg
Paku Seng Kg
DOS
Paku Beton Kg
DOS
6 BESI PLAT
0,9 mm = 120 x 240 mm ( 1 ML LBR
1,2 mm = 120 x 240 mm LBR
2 mm = 120 x 240 mm LBR
3 mm = 120 x 240 mm LBR
7 BESI STRIP
3/4" x 1/8" x 6 m BTG
3/4" x 3/8" x 6 m BTG
1" x 1/8" x 6 m BTG
1" x 3/8" x 6 m BTG
8 BESI SIKU
30.30.3 (TPS) BTG
30.30.3 (TBL) BTG
40.40.4 TPS) BTG
40.40.4 (TBL) BTG
50.50.5 (SNI) BTG

50.50.5 (TPS) BTG
50.50.5 (TBL) BTG
60.60.6 BTG
70.70.7 BTG
100.100.10 BTG
9 BAJA
Baja WF (Wide Flange)

STAF
(Panjang 12 meter)
WF 100X50X5 X7 WF 100X50X5 X7 STAF
WF 125X60X6 X8 WF 125X60X6 X8 STAF
WF 148X100X6X9 WF 148X100X6X9 STAF
WF 198X99X4,5X7 WF 198X99X4,5X7 STAF
WF 200X100X3,2X4,5 WF 200X100X3,2X4,5 STAF
WF 200X100X5,5X8 WF 200X100X5,5X8 STAF
WF 300X150X6,5X9 WF 300X150X6,5X9 STAF
WF 350X175X7X11 WF 350X175X7X11 STAF
WF 396X199X7X11 WF 396X199X7X11 STAF
WF 400X200X8 X13 WF 400X200X8 X13 STAF
WF 446X199X8X12 WF 446X199X8X12 STAF
WF 450X200X9X14 WF 450X200X9X14 STAF
WF 500X200X10X16 WF 500X200X10X16 STAF
WF 588X300X10X16 WF 588X300X10X16 STAF
WF 600X200X11X17 WF 600X200X11X17 STAF
WF 700X300X13X24 WF 700X300X13X24 STAF
WF 800X300X14X26 WF 800X300X14X26 STAF

Baja H Beam (Panjang
12 Meter)
H-beam 100 100 x 100x 6x 8 STAF
H-beam 125 125 x 125x 6.5x 9 STAF
H-beam 150 150 x 150x 7x 10 STAF
H-beam 175 175 x 175x 7.5x 11 STAF
H-Beam 200 200 x 200x 8x 12 STAF
H-Beam 250 250 x 250x 9x 14 STAF
H-Beam 300 300 x 300x 10x 15 STAF
H-Beam 350 350 x 350x12x 19 STAF
H-Beam 400 400x 400x 13x 21 STAF
H-beam 450 450 x 200 x 9 x 14 STAF
H-beam 500 500 x 200 x 10 x 16 STAF
H-beam 600 600 x 200 x 11 x 17 STAF
H-beam 700 700 x 300 x 13 x 24 STAF
Ring 14 mm STAF
16mm STAF
plat baja
Plat Bondek 0.5 LBR
0.6 LBR
0.75 LBR
Besi Waremesh M8
M10
M12
Besi Kotak Galvalum 4/4 STAF
Penangkal Petir
10 MUR 1/2 PCS
11 BAUT ukuran 25 PCS
Baut Baja 3/4 Inchi BH
Baut Baja Angkur 3/4 Inchi BH
12 ANGKER 1/2 KG
D BAHAN LANGIT-LANGIT
1 Teakwood
3 mm Uk 122 x 244 Cm LEMBAR
3 mm Uk 80 x 244 Cm LEMBAR
2 Tripleks
2 mm Uk 122x244 Cm LEMBAR
1 cm Uk 122x244 Cm LEMBAR
2 cm Uk 122x244 Cm LEMBAR
Tripleks KM/WC Lapis

3 Alumanium
3 mm LEMBAR
4 Tripleks Melamin
5 Hard Board
Uk 122x244 Cm Lembar
6 Eternit
Uk 100x100 Cm Lembar
7 Asbes Plat Harflex
3 mm Uk 200x100 Cm Lembar
Kalsiboard (100 x 100 x 0.3) cm Lembar
GRC Board Lembar
8 GYPSUM
Papan Gypsum 9 mm Lembar
Cornis CA 15 20 Kg
Casting A Plus 20 Kg Sak
Casting SGP 40 Kg Sak
Alkasit pembungkus Bks
Kain Kompon Roll
Paku Gypsum Kg
Paku Skruf Bh
9 PROFIL GYPSUM
Polos Gubernur B 15 cm Staf
Polos Manado 10 cm Staf
Polos Sofifi 12 cm Staf
Polos S 12 cm Staf
Polos Bela 8 cm Staf
Piano Kecil 8 cm Staf
Piano Besar 12 cm Staf
Piala Kecil 10 cm Staf
Piala Besar 15 cm Staf
Pita Kecil 12 cm Staf
Pita Besar 15 cm Staf
Lidah Buaya 10 cm Staf
Luwing 15 cm Staf
Lidah 10 cm Staf
Lowo Piano 10 cm Staf
Lowo Kecil 10 cm Staf
Lowo Besar 20 cm Staf
Bawang 10 cm Staf
Bunga Kali 15 cm Staf
Bunga Sepasi Polos 15 cm Staf
Samosir 18 cm Staf
Sawi Kecil 8 cm Staf
Sawi Besar 14 cm Staf
Duplak Kecil 10 cm Staf
Duplak Besar 12 cm Staf
Gelombang Ombak 15 cm Staf
Gandengan Bunga Spasi 40 cm
Staf
Rasing Besar 15 cm Staf

Cengkeh 8 cm Staf
Kipas Kecil 10 cm Staf
Kipas Besar 15 cm Staf
Kangkung Kecil 10 cm Staf
Kangkung Besar 15 cm Staf
Kepiting 12 cm Staf
Mawar Besar 40 cm Staf
Minimalis Polos Kecil 10 cm Staf
Minimalis Polos Besar 15 cm Staf
Lingkaran Bulat 10 cm Staf
10 PROFIL GYPSUM
TEMPEL
Kangkung Besar 10 cm Staf
Kangkung Kecil 8 cm Staf
Kacang Atom 5 cm Staf
Tahu 6 cm Staf
Tampar 4 cm Staf
Salur Kecil 5 cm Staf
Salur Besar 5 cm Staf
Semanggi 5 cm Staf
Daun Ulir 4 cm Staf
Jagung 5 cm Staf
Anggrek 4 cm Staf
Polos Besar 4 cm Staf
Polos Kecil 3 cm Staf
Daun Siri 4 cm Staf
11 MATA LAMPU GYPSUM
Daun Sawi Kecil bulat (50 cm) BH
Daun Sawi Sedang bulat (40 cm) BH
Daun Sawi Kecil bulat (40 cm) BH
Merak Besar bulat (80 cm) BH
Merak Kecil bulat (60 cm) BH
Merak Oval oval (60 cm) BH
Daun Ceplok Ulir bulat (60 cm) BH
Jogja Besar oval (100 cm) BH
Jogja Kecil oval (60 cm) BH
Helm oval (60 cm) BH
Gear oval (60 cm) BH
Oval Kecil oval (30 cm) BH
Racing oval (50 cm) BH
Daun Bintang oval (50 cm) BH
Kaligrafi bulat (70 cm) BH
Dom Polos Besar bulat (100 cm) BH
Dom S bulat (81 cm) BH
Dom Bunga bulat (81 cm) BH
Dom Mak Lampir bulat (100 cm) BH
Daun Matahari bulat (60 cm) BH
12 GRC
GRC "3.5" NUSA BOR M2
GRC "6" NUSA BOR M2
13 LIST PROFIL
SK.1 Staf
SK.2 Staf
SK.3 Staf
SK.4a Staf
SK.4b Staf
SK 5 Staf
SK 6 Staf
SK 7 Staf
SK 8 Staf
SK 9 Staf
SK 10 Staf
SK 11 Staf
SK 12 Staf
SK 13 Staf
SK 14 Staf
SK 15 Staf
SK 16 Staf
SK 17 Staf
SK 18 E Staf
SK 18 a Staf
SK.18 b Staf
SK 19 E Staf
SK 20 E Staf
SK 21 Staf
SK 22 E Staf
SK 23 E Staf
SK 24 Staf
SK 25 Staf
SK 28 E Staf
SK 30 E Staf
SK 32 Staf
SK 40 E Staf
SK 41 E Staf
SK 42 E Staf
SK 43 E Staf
SK 44 E Staf
SK 45 E Staf
SK 51 a Staf
SK 51 b Staf
SK 52 a Staf
SK 52 b Staf
SK 53 a Staf
SK 53 b Staf
SK 55 E Staf
SK 56 E Staf
SK 57 E Staf
SK 58 E Staf
E BAHAN ATAP
Rangka Atap Baja Ringan
1 (Giga Steel Ecomax)
Profil C staf
Reng staf
CNP/Kanal C staf
2 Seng Gelombang
Lembar
Lembar
Lembar
3 Seng Plat ( Bubungan )
Lembar
Lembar
Lembar
Seng Alumanium
4
Gelombang
Lembar
Lembar
Lembar
Seng Plastik (gelombang
5 besar) Lembar
6 Seng Fiber
Kwalitas Baik Lembar
Kwalitas Sedang Lembar
7 Genteng Semen/keramik
Beton BH
Keramik BH
Asbes BH
8 Genteng Metal
MULTI ROOF Lembar
Lembar
MULTI ROOF (Giga Steel) Lembar

SAKURA ROOF Lembar
Lembar
SURYA ROOF (Pasir) Lembar
Lembar
SUN ROOF Lembar
Lembar
GLOBAL Lembar
Lembar
Atap Onduline Lembar
Atap CTI Bitutech M2
atap Zingcalum/Spandek
M3
9 Nok Bubungan
Nok Lembar
Span Dek M²
Nok Span Dek M
Nok Genteng Keramik BH
Nok Genteng Metal
(Global) BH
Nok Seng BH
Bubungan Atap CTI
M2
Bitutech
List Plang Lembar
M
Boot (Scrup Baja Ringan
10 dan Csrup tutup atap)
Scrup Baja ringan buah

Scrup Span dek buah
Karpet Pelapis
11 Genteng/Multi Roof M
(AluminiumFoil)
Roll
F BAHAN LANTAI
1 TEGEL PC
BH
BH
BH
BH
BH
BH
BH
2 Plint Keramik (Kuku Tegel)
10 cm Dos
10 cm Bh
3 Tegel Keramik
ROYAL Putih 10 x 20 cm Dos
Warna 10 x 20 cm Dos
Putih 20 x 20 cm Dos
GARUDA Putih 30 x 30 cm Dos
WHITE HORSE Warna 10 x 20 cm Dos
ARWANA Putih 30 x 30 cm Dos
ASIA Putih 10 x 20 cm Dos
DIAMOND Warna 30 x 30 cm Dos
MASTERINA/ PELICAN Putih 10 x 20 cm Dos
MULIA Putih 10 x 20 cm Dos
ESSENZA Putih 10 x 20 cm Dos
IKAD Putih 10 x 20 cm Dos
MILAN Putih 10 x 20 cm Dos
Warna muda 40x40 cm Dos
Warna Tua 40x40 cm Dos
SUPER MILAN Putih 10 x 20 cm Dos
HERKULES Putih 10 x 20 cm Dos

ACCURA Putih 10 x 20 cm Dos
G BAHAN KACA
1 KACA BENING 2 mm Uk. 122 x 75 (127x76) LMBR
2 mm Uk. 122 x 75 (127x75) LMBR
3 mm Uk. 122 x 152 LMBR
5 mm Uk. 122 x 152 LMBR
8 mm Uk. 100 x 200 LMBR
8 mm Uk. 130 x 240 LMBR
12 mm Uk. 200 x 300 LMBR
12 mm Uk. 200 x 310 LMBR
2 KACA BURAM 3 mm Uk.120 x 150 LMBR
5 mm Uk.120 x 150 LMBR
3 KACA RAYBEND 3 mm Uk. 122 x 152 LMBR
5 mm Uk. 122 x 152 LMBR
8 mm Uk. 122 x 152 LMBR
10 mm Uk. 122 x 152 LMBR
4 RANGKA NAKO SET M2
5 KACA CERMIN 2 mm Uk. 122 x 152 LMBR
3 mm Uk. 122 x 152 LMBR
3 mm Uk. 122 x 150 LMBR
5 mm Uk. 200 x 100 LMBR
H BAHAN FINISHING
I PIPA AIR
PIPA PVC 1/2" STAFF
2" STAFF
3" STAFF
2 Kloset
Duduk
Warna Kualitas Baik I Toto Komplet BH
Warna Kualitas Baik II Merk Lain (Tdk Lengkap) BH
Warna Kualitas Sedang Merk Lain (Tdk Lengkap) BH
Putih Kualitas Baik I Toto Komplet BH
Putih Kualitas Baik II GB BH
Putih Kualitas Sedang I PREMIO BH
Putih Kualitas Sedang II SHAPPIRA BH
Jongkok BH
Warna Kualitas Baik I Toto (Warna) BH
Warna Kualitas Baik II Merk Lain BH
Warna Kualitas Sedang I INA BH
Warna Kualitas Sedang II VITO BH
Merk Lain BH
Putih Kualitas Baik I TOTO BH
Putih Kualitas Baik II Merk Lain BH
Putih Kualitas Sedang I INA BH
Putih Kualitas Sedang II VITO BH
3 Washtavel BH
Warna Kualitas Baik I TOTO (lengkap) BH
Warna Kualitas Baik II BH
Warna Kualitas Sedang I BH
Warna Kualitas Sedang II BH
Putih Kualitas Baik I TOTO (lengkap) BH
Putih Kualitas Baik II BH
Putih Kualitas Sedang I BH
Putih Kualitas Sedang II BH
4 Bath Up BH
Bath Up (Persegi panjang)
BH
Kualitas Baik BH
Kualitas Sedang BH
Kualitas Biasa BH
Bath Up (Sudut/Segi tiga) BH
Kualitas Baik BH
Kualitas Sedang BH
Kualitas Biasa BH
5 Avour / Saringan Air Kotor
/ Saringan Lantai BH
Bahan Plastik (kasar) Mangkok BH

Bahan Plastik (halus) BH
Bahan Stanless/kuningan
(kasar) BH
(Sedang) BH
(halus) BH
6 Kran Air BH
Bahan Kuningan Uk. 1/2" BH
Bahan Kuningan Uk. 3/4" BH
Bahan Stainlees Uk. 1/2" BH
Bahan Stainlees Uk. 3/4" BH
Kran Bathtub BH
Kran Whastafel/Kran zink BH
7 Stop Kran 1/2" Plastik BH
besi BH
8 Shower BH
Shower Set/Lengkap (MandKualitas Baik I / Tiang BH
Kualitas Baik II / Tiang BH
Kualitas Sedang BH
Shower Spray (WC) Kualitas Baik I BH
Kualitas Baik II BH
Kualitas Sedang BH
HARGA BELUM
KEUNTUNGAN
HARGA PASARAN TERNATE MOBILISASI TERMASUK KEUNTUNGAN
PIHAK III (10% )
PIHAK III
5 6 7=(5+6) 8 = ( 7 * 10% )
84,000 8,000 92,000 9,200
1,680 300 1,980 198
66,000 8,000 74,000 7,400
1,320 300 1,620 162
78,000 8,000 86,000 8,600
1,560 300 1,860 186
24,000 700 24,700 2,470
1,800 300 2,100 210
- - - -
330,000 8,000 338,000 33,800
- - - -
- - - -
660,000 8,000 668,000 66,800
528,000 8,000 536,000 53,600
180,000 8,000 188,000 18,800
- - - -
- -
- -
- -
- -
3,000 300 3,300 330

3,000 300 3,300 330
3,000 300 3,300 330
15,600 300 15,900 1,590
- - -
- - -
- -
- -
78,000 700 78,700 7,870
42,000 300 42,300 4,230
- -
30,000 300 30,300 3,030
36,000 300 36,300 3,630
27,600 300 27,900 2,790
- -
- -
18,000 300 18,300 1,830
- -
15,600 300 15,900 1,590
13,200 300 13,500 1,350
34,320 700 35,020 3,502
6,156,000
6,666,000
7,500,000
8,910,000
10,854,000
32,000 1,200 33,200 3,320
60,000 1,200 61,200 6,120
72,000 1,700 73,700 7,370
104,000 2,300 106,300 10,630
204,000 3,700 207,700 20,770
187,450 3,700 191,150 19,115
267,950 5,000 272,950 27,295
492,000 8,000 500,000 50,000
636,000 8,000 644,000 64,400
15,525 400 15,925 1,593

18,400 400 18,800 1,880
30,000 400 30,400 3,040
39,000 800 39,800 3,980
55,200 1,200 56,400 5,640
79,800 1,700 81,500 8,150
118,800 2,300 121,100 12,110
150,000 3,100 153,100 15,310
- - - -
- - - -
356,500 500 357,000 35,700

- - - -
- - - -
654,350 7,400 661,750 66,175
- - - -
- - - -
- 500 500 50
16,100 800 16,900 1,690
27,600 1,200 28,800 2,880
40,250 1,700 41,950 4,195
63,250 2,300 65,550 6,555
101,200 3,100 104,300 10,430
128,800 - 128,800 12,880
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
11,500 300 11,800 1,180

31,050 400 31,450 3,145
51,750 800 52,550 5,255
81,600 1,200 82,800 8,280
116,000 1,700 117,700 11,770
138,000 2,300 140,300 14,030
186,000 3,100 189,100 18,910
251,850 3,700 255,550 25,555
372,000 4,300 376,300 37,630
- - - -
480,000 5,700 485,700 48,570
570,000 7,000 577,000 57,700
- - - -
- - - -
- - - -
864,000 12,100 876,100 87,610
24,000 700 24,700 2,470

30,000 700 30,700 3,070
1,020,000 8,000 1,028,000 102,800
24,000 700 24,700 2,470
30,000 300 30,300 3,030
38,400 300 38,700 3,870
114,000 300 114,300 11,430
108,360 8,000 116,360 11,636
- - - -
21,000 700 21,700 2,170

24,000 700 24,700 2,470
63,000 700 63,700 6,370
504,000 700 504,700 50,470
21,000 700 21,700 2,170
20,000 700 20,700 2,070
333,500 2,300 335,800 33,580

460,000 3,100 463,100 46,310
862,500 5,700 868,200 86,820
1,035,000 7,000 1,042,000 104,200
- - - -
- - - -
- - - -
- - - -
92,000 400 92,400 9,240

97,750 400 98,150 9,815
143,750 400 144,150 14,415
258,750 400 259,150 25,915
333,500 400 333,900 33,390
258,750 400 259,150 25,915
402,500 400 402,900 40,290
488,750 400 489,150 48,915
1,523,750 400 1,524,150 152,415
- - - -
- -
- -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,150 10 1,160 116
8,625 20 8,645 865
- - - -
- - - -
23,000 30 23,030 2,303
172,500 1,000 173,500 17,350
172,500 1,000 173,500 17,350
- -
66,700 1,000 67,700 6,770
103,500 1,200 104,700 10,470
166,750 1,500 168,250 16,825
316,250 2,500 318,750 31,875
161,000 1,000 162,000 16,200
161,000 1,000 162,000 16,200
78,200 1,500 79,700 7,970
- - - -
43,125 1,500 44,625 4,463

- - -
- - -
97,750 2,500 100,250 10,025

138,000 2,700 140,700 14,070
132,250 3,200 135,450 13,545
212,750 6,700 219,450 21,945
28,750 700 29,450 2,945
17,250 700 17,950 1,795
34,500 700 35,200 3,520
1,150 10 1,160 116
40,250 2,500 42,750 4,275

- - - -
- - - -
34,500 2,250 36,750 3,675
23,000 2,000 25,000 2,500
23,000 1,750 24,750 2,475
34,500 2,250 36,750 3,675
- - - -
46,000 2,500 48,500 4,850
31,050 2,250 33,300 3,330
36,800 2,500 39,300 3,930
31,050 2,000 33,050 3,305
34,500 2,500 37,000 3,700
40,250 2,000 42,250 4,225
28,750 2,000 30,750 3,075
34,500 2,000 36,500 3,650
34,500 3,000 37,500 3,750
25,300 2,000 27,300 2,730
34,500 2,500 37,000 3,700
34,500 2,500 37,000 3,700
40,250 2,750 43,000 4,300
28,750 1,750 30,500 3,050
36,800 2,500 39,300 3,930
34,500 2,000 36,500 3,650
46,000 2,250 48,250 4,825
31,050 2,500 33,550 3,355
34,500 4,000
38,500 3,850
- - - -
25 1,750 1,775 178
25,300 2,000 27,300 2,730
34,500 2,500 37,000 3,700
31,050 2,000 33,050 3,305
36,800 2,500 39,300 3,930
31,050 2,250 33,300 3,330
74,750 4,000 78,750 7,875
28,750 2,000 30,750 3,075
34,500 2,500 37,000 3,700
86,250 2,250 88,500 8,850
- -
34,500 2,000 36,500 3,650
17,250 1,750 19,000 1,900
14,950 1,500 16,450 1,645
19,550 1,500 21,050 2,105
17,250 1,250 18,500 1,850
19,550 1,500 21,050 2,105
34,500 1,500 36,000 3,600
17,250 1,500 18,750 1,875
14,950 1,250 16,200 1,620
19,550 1,250 20,800 2,080
17,250 1,250 18,500 1,850
17,250 1,250 18,500 1,850
14,950 1,000 15,950 1,595
14,950 1,000 15,950 1,595
- -
115,000 1,500 116,500 11,650
172,500 1,250 173,750 17,375
115,000 1,250 116,250 11,625
230,000 2,500 232,500 23,250
17,250 2,000 19,250 1,925
230,000 2,000 232,000 23,200
287,500 2,000 289,500 28,950
460,000 3,000 463,000 46,300
230,000 2,000 232,000 23,200
172,500 2,000 174,500 17,450
287,500 2,000 289,500 28,950
287,500 1,000 288,500 28,850
230,000 1,500 231,500 23,150
230,000 1,500 231,500 23,150
172,500 2,250 174,750 17,475
805,000 3,000 808,000 80,800
690,000 2,500 692,500 69,250
690,000 2,500 692,500 69,250
1,150,000 3,000 1,153,000 115,300
345,000 2,000 347,000 34,700
- -
78,200 8,000 86,200 8,620
155,250 8,000 163,250 16,325
- -
23,000 1,300 24,300 2,430
21,850 1,300 23,150 2,315
20,700 1,300 22,000 2,200
19,550 1,300 20,850 2,085
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
29,900 1,300 31,200 3,120
20,700 1,300 22,000 2,200
20,700 1,300 22,000 2,200
17,250 1,300 18,550 1,855
- - - -
29,900 1,300 31,200 3,120
23,000 1,300 24,300 2,430
17,250 1,300 18,550 1,855
14,375 1,300 15,675 1,568
- - - -
28,750 1,300 30,050 3,005
- - - -
- - - -
23,000 1,300 24,300 2,430
- - - -
- - - -
- - - -
23,000 1,300 24,300 2,430
17,250 1,300 18,550 1,855
17,250 1,300 18,550 1,855
- - - -
17,250 1,300 18,550 1,855
- - - -
- - - -
- - - -
- - - -
23,000 1,300 24,300 2,430
31,050 1,300 32,350 3,235
- - - -
- - - -
- - - -
- - - -
51,750 1,300 53,050 5,305
57,500 1,300 58,800 5,880
63,250 1,300 64,550 6,455
63,250 1,300 64,550 6,455
- -
- -
120,175 10,000 130,175 13,018

69,575 10,000 79,575 7,958
- - - -
- - - -
48,875 1,600 50,475 5,048
69,000 1,600 70,600 7,060
83,375 1,600 84,975 8,498
- -
57,500 1,600 59,100 5,910
71,875 1,600 73,475 7,348
83,375 1,600 84,975 8,498
- -
- -
101,200 1,600 102,800 10,280
89,700 1,600 91,300 9,130
138,000 1,600 139,600 13,960
74,750 1,600
76,350 7,635
- -
97,750 1,600 99,350 9,935
97,750 1,600 99,350 9,935
69,000 1,600 70,600 7,060
- - - -
- - - -
- - - -
- - -
43,700 700 44,400 4,440
- - - -
- - - -
- - -
40,250 700 40,950 4,095
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- -
- -
- - - -
43,125 5,000 48,125 4,813
31,625 1,000 32,625 3,263
- - -
40,250 700 40,950 4,095
-
- -
- - -
-
- -
- - -
- - -
-
- -
345 10 355 36
575 10 585 59
- -
- -
- - - -
- -
- -
69,000 800 69,800 6,980
82,800 800 83,600 8,360
82,800 800 83,600 8,360
- - - -
- - - -
- - - -
- - - -
- -
161,000 1,600 162,600 16,260
1,725 1,600 3,325 333
- -
- - -
- - -
- - -
- - -
84,525 1,600 86,125 8,613
- - -
60,375 1,600 61,975 6,198
- - -
- - -
- - -
388,700 1,600 390,300 39,030
262,200 1,600 263,800 26,380
- - -
- - -
60,375 1,600 61,975 6,198
63,250 1,600 64,850 6,485
- - -
- - -
81,650 1,600 83,250 8,325
81,650 1,600 83,250 8,325
82,800 1,600 84,400 8,440
82,800 1,600 84,400 8,440
71,300 1,600 72,900 7,290
78,200 1,600 79,800 7,980
74,750 1,600 76,350 7,635
89,700 1,600 91,300 9,130
- - -
- - -
74,750 1,600 76,350 7,635
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
82,800 1,600 84,400 8,440
- - -
- - -
- - -
- - -
- - -
- - -
- - -
69,000 1,600 70,600 7,060
92,000 1,600 93,600 9,360
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
87,400 1,600 89,000 8,900
97,750 1,600 99,350 9,935
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- -
- -
- -
- -
- -
- -
- -
- -
s - -
- -
- -
- -
- -
- -
- - - -
78,000 4,300 82,300 8,230
198,000 8,000 206,000 20,600
300,000 8,000 308,000 30,800
- - - -
3,000,000 8,800 3,008,800 300,880
4,200,000 9,200 4,209,200 420,920
3,300,000 9,200 3,309,200 330,920
5,400,000 4,300 5,404,300 540,430
210,000 8,200 218,200 21,820
330,000 8,000 338,000 33,800
270,000 9,000 279,000 27,900
- - - -
- - - -
- - -
- - - -
480,000 8,000 488,000 48,800
900,000 8,000 908,000 90,800
- - - -
- -
- -
27,000 3,000 30,000 3,000
61,000 4,000 65,000 6,500
110,000 4,000 114,000 11,400
- -
- -
- -
3,379,200 11,000 3,390,200 339,020
1,780,320 11,000 1,791,320 179,132
330,000 11,000 341,000 34,100
3,300,000 11,000 3,311,000 331,100
2,818,800 11,000 2,829,800 282,980
1,659,840 7,150 1,666,990 166,699
210,000 11,000 221,000 22,100
498,000 7,150
234,000 7,150
330,000 7,150 337,150 33,715
180,000 7,150 187,150 18,715
167,400 7,150 174,550 17,455
540,000 7,150 547,150 54,715
234,000 7,150 241,150 24,115
330,000 7,150 337,150 33,715
167,400 7,150 174,550 17,455
- -
1,200,000 8,800 1,208,800 120,880
249,360 8,800 258,160 25,816
- - -
- - -
621,600 8,800 630,400 63,040
249,360 8,800 258,160 25,816
- - -
- - -
- - -
-
- -
4,927,920 15,000 4,942,920 494,292

3,482,160 15,000 3,497,160 349,716
3,360,000 15,000 3,375,000 337,500
- - -
10,229,400 15,000 10,244,400 1,024,440
- - -
4,728,000 15,000 4,743,000 474,300
- -
19,440 125 19,565 1,957

30,000 125 30,125 3,013
438,360 125
438,485 43,849
265,680 125
265,805 26,581
196,800 125
196,925 19,693
- -
30,000 125 30,125 3,013
45,600 125 45,725 4,573
239,280 125 239,405 23,941
- - -
540,000 125 540,125 54,013
366,000 125 366,125 36,613
102,000 125 102,125 10,213
102,000 125 102,125 10,213
- -
4,848,000 1,000 4,849,000 484,900
4,593,000 1,000 4,594,000 459,400
998,400 1,000 999,400 99,940
137,640 750 138,390 13,839
107,160 750 107,910 10,791
- -
- -
- -
- -
- -
- -
- -
- -
- -
HARGA TERMASUK
KEUNTUNGAN
PIHAK III
9=(7+8)
101,200
2,178
81,400
1,782
94,600
2,046
27,170
2,310
371,800
734,800
589,600
206,800
3,630
3,630
3,630
17,490
86,570
46,530
33,330
39,930
30,690
20,130
17,490
14,850
38,522
-
36,520
67,320
81,070
116,930
228,470
210,265
300,245
550,000
708,400
17,518
20,680
33,440
43,780
62,040
89,650
133,210
168,410
392,700
727,925
550
18,590
31,680
46,145
72,105
114,730
141,680
12,980
34,595
57,805
91,080
129,470
154,330
208,010
281,105
413,930
534,270
634,700
963,710
27,170
33,770
1,130,800
27,170
33,330
42,570
125,730
127,996
23,870
27,170
70,070
555,170
23,870
22,770
369,380
509,410
955,020
1,146,200
101,640
107,965
158,565
285,065
367,290
285,065
443,190
538,065
1,676,565
-
-
1,276
9,510
25,333
190,850
190,850
74,470
115,170
185,075
350,625
178,200
178,200
87,670
49,088
110,275
154,770
148,995
241,395
32,395
19,745
38,720
1,276
47,025
40,425
27,500
27,225
40,425
53,350
36,630
43,230
36,355
40,700
46,475
33,825
40,150
41,250
30,030
40,700
40,700
47,300
33,550
43,230
40,150
53,075
36,905
42,350
-
1,953
30,030
40,700
36,355
43,230
36,630
86,625
33,825
40,700
97,350
40,150
20,900
18,095
23,155
20,350
23,155
39,600
20,625
17,820
22,880
20,350
20,350
17,545
17,545
128,150
191,125
127,875
255,750
21,175
255,200
318,450
509,300
255,200
191,950
318,450
317,350
254,650
254,650
192,225
888,800
761,750
761,750
1,268,300
381,700
94,820
179,575
26,730
25,465
24,200
22,935
34,320
24,200
24,200
20,405
34,320
26,730
20,405
17,243
33,055
26,730
26,730
20,405
20,405
20,405
26,730
35,585
-
58,355
64,680
71,005
71,005
143,193
87,533
55,523
77,660
93,473
65,010
80,823
93,473
113,080
100,430
153,560
83,985
109,285
109,285
77,660
-
-
48,840
45,045
52,938
35,888
45,045
391
644
-
76,780
91,960
91,960
178,860
3,658
94,738
68,173
429,330
290,180
68,173
71,335
91,575
91,575
92,840
92,840
80,190
87,780
83,985
100,430
83,985
-
-
92,840
77,660
102,960
-
-
97,900
109,285
-
-
90,530
226,600
338,800
3,309,680
4,630,120
3,640,120
5,944,730
240,020
371,800
306,900
-
536,800
998,800
33,000
71,500
125,400
3,729,220
1,970,452
375,100
3,642,100
3,112,780
1,833,689
243,100
370,865
205,865
192,005
601,865
265,265
370,865
192,005
1,329,680
283,976
-
693,440
283,976
5,437,212
3,846,876
3,712,500
11,268,840
5,217,300
21,522
33,138
482,334
292,386
216,618
33,138
50,298
263,346
594,138
402,738
112,338
112,338
5,333,900
5,053,400
1,099,340
152,229
118,701
-

Perhitungan Harga

Diunggah oleh

Informasi Dokumen

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

Perhitungan Harga

Diunggah oleh

Hak Cipta:

Format Tersedia

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE

NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN

Polos "A" Dia (3,6 mm x 12 m)

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE

NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN

3 Seng Plat ( Bubungan )

4 Seng Alumanium Gelombang

5 Seng Plastik (gelombang besar)

MULTI ROOF ( Giga Steel )

SURYA ROOF (Pasir)

10 Boot (Scrup Baja Ringan dan Csrup

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE

4 Rangka Nako (tanpa terali)

H. BAHAN FINISHING / CAT ,FURNITURE

1 Pagar BRC ( Lengkap )

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE

12 Cat Baja Sukromat

Interior (Warna Standard) Jotaplast

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE

15 Cat Atap Altex/Yoko

17 Kuas Cat (lengkap ukuran)

Putih Kualitas Baik II

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE

1 Kusen Almunium Tebal 4 Inchi

8 Karpet Nobel Jawa

Karet Kaca Alumunium

16 Pintu Besi + Engsel Besi

17 Relling Pagar Besi Stainlees

Pagar Besi Stainlees

19 Kunci pintu 2 Slaag

24 Gembok / Kunci Slot

HARGA SATUAN FABRIKASI LOKASI : PULAU TERNATE

ZAK 80,000 1,700 81,700

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

Staf ### 2,500 42,750

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

Bh 115,000 1,500 116,500

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

Bh 69,000 800 69,800

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

Kg 10,017 700 10,717

SATUAN HARGA PASARAN TERNATE ONGKOS ANGKUT HARGA BELUM

322,000 20,000 342,000

bh 345,000 2,500 347,500

Set 57,500 700 58,200

Staf 201,250 1,000 202,250

BH 32,200 500 32,700

UNIT 4,885,890 2,500 4,888,390

81,700 8,170 89,870

47,200 4,720 51,900

191,150 19,115 210,300

15,925 1,593 17,500

357,000 36,150 397,700

HARGA BELUM KEUNTUNGAN PIHAK III HARGA TERMASUK

23,700 2,370 26,100

14,675 1,468 16,100

29,050 2,905 32,000