: Bpk Waluyo
Berikut ini kami mengajukan penawaran harga untuk pekerjaan sebagai berikut :
KOSEN
Alternatif 1
SATUAN
JUMLAH TOTAL
HARGA JUMLAH
NO Uraian Pekerjaan VOLUME SAT HARGA UNIT
HARGA
(Rp.) (Rp.)
(Rp)
1 Type J1
- Kusen 4" Silver 10.8 m' 55,000 594,000
5 Type BV1
- Kusen 4" Silver 2.8 m' 55,000 154,000
- Jendela Casement + Asesoris
Uk. 50 x 80 1 buah 225,000 225,000
- Kaca Rayban 5 mm 0.48 m2 70,000 33,600
- Sealer kusen 5.6 m' 3,000 16,800
429,400 4 1,717,600
6 Type BV2
- Kusen 4" Silver 4.9 m' 55,000 269,500
- Jendela Casement + Asesoris -
Uk. 50 x 70 2 buah 225,000 450,000
- Kaca Rayban 5 mm 4.03 m2 70,000 282,100
- Sealer kusen 8.6 m' 3,000 25,800
1,027,400 2 2,054,800
JUMLAH 42,237,550
Ongkos pasang luar kota 5% 2,111,878
JUMLAH TOTAL 44,349,428
DIBULATKAN 44,000,000
Alternatif 2
SATUAN
JUMLAH TOTAL
HARGA JUMLAH
NO Uraian Pekerjaan VOLUME SAT HARGA UNIT
HARGA
(Rp.) (Rp.)
(Rp)
1 Type J1
- Kusen 4" Coklat 10.8 m' 64,000 691,200
- Jendela Casement + Asesoris
Uk. 140 x 70 2 buah 350,000 700,000
- Kaca Rayban 5 mm 3.17 m2 70,000 221,900
- Sealer kusen 14.4 m' 3,000 43,200
1,656,300 19 31,469,700
2 Type J3
- Kusen 4" Coklat 32.7 m' 64,000 2,092,800
- Jendela Casement + Asesoris
Uk. 120 x 87 3 buah 335,000 1,005,000
- Pintu Swing Coklat 1 buah 730,000 730,000
- Kaca Rayban 5 mm 11.12 m2 70,000 778,400
- Sealer kusen 29.8 m' 3,000 89,400
4,695,600 1 4,695,600
3 Type PJ1
- Kusen 4" Coklat 23 m' 64,000 1,472,000
- Jendela Casement + Asesoris
Uk. 140 x 70 3 buah 350,000 1,050,000
- Pintu Swing Coklat 2 buah 730,000 1,460,000
- Kaca Rayban 5 mm 9.35 m2 70,000 654,500
- Sealer kusen 27.4 m' 3,000 82,200
4,718,700 1 4,718,700
4 Type PJ2
- Kusen 4" Coklat 12.05 m' 64,000 771,200
- Jendela Casement + Asesoris
Uk. 140 x 80 1 buah 350,000 350,000
- Kaca Rayban 5 mm 2.17 m2 70,000 151,900
- Sealer kusen 18.2 m' 3,000 54,600
1,327,700 1 1,327,700
5 Type BV1
- Kusen 4" Coklat 2.8 m' 64,000 179,200
- Jendela Casement + Asesoris
Uk. 50 x 80 1 buah 250,000 250,000
- Kaca Rayban 5 mm 0.48 m2 70,000 33,600
- Sealer kusen 5.6 m' 3,000 16,800
479,600 4 1,918,400
6 Type BV2
- Kusen 4" Coklat 4.9 m' 64,000 313,600
- Jendela Casement + Asesoris
Uk. 50 x 70 2 buah 250,000 500,000
- Kaca Rayban 5 mm 4.03 m2 70,000 282,100
- Sealer kusen 8.6 m' 3,000 25,800
1,121,500 2 2,243,000
JUMLAH 46,373,100
Ongkos pasang luar kota 5% 2,318,655
JUMLAH TOTAL 48,691,755
DIBULATKAN 48,500,000
Alternatif 1
SATUAN
JUMLAH TOTAL
HARGA JUMLAH
NO Uraian Pekerjaan VOLUME SAT HARGA UNIT
HARGA
(Rp.) (Rp.)
(Rp)
1 Type P1
- Kusen 4" Silver 5.4 m' 55,000 297,000
297,000 6 1,782,000
2 Type P2
- Kusen 4" Silver 5.3 m' 55,000 291,500
291,500 17 4,955,500
3 Type P3
- Kusen 4" Silver 5.3 m' 55,000 291,500
291,500 16 4,664,000
4 Type PT1
- Kusen 4" Silver 7.2 m' 55,000 396,000
- Kaca Rayban 5 mm 0.44 m2 70,000 30,800
426,800 1 426,800
5 Type PT4
- Kusen 4" Silver 7.2 m' 55,000 396,000
- Kaca Rayban 5 mm 0.44 m2 70,000 30,800
426,800 1 426,800
6 Type PT6
- Kusen 4" Silver 21.9 m' 55,000 1,204,500
- Kaca Rayban 5 mm 6.32 m2 70,000 442,400
1,646,900 1 1,646,900
7 Type PT8
- Kusen 4" Silver 55 m' 55,000 3,025,000
- Kaca Rayban 5 mm 9.06 m2 70,000 634,200
3,659,200 1 3,659,200
8 Type PT10
- Kusen 4" Silver 36.44 m' 55,000 2,004,200
- Kaca Rayban 5 mm 5.77 m2 70,000 403,900
2,408,100 1 2,408,100
9 Type PT11
- Kusen 4" Silver 18.26 m' 55,000 1,004,300
- Kaca Rayban 5 mm 5.65 m2 70,000 395,500
1,399,800 1 1,399,800
10 Type PT13
- Kusen 4" Silver 29.6 m' 55,000 1,628,000
- Kaca Rayban 5 mm 3.3 m2 70,000 231,000
1,859,000 1 1,859,000
11 Type PT14
- Kusen 4" Silver 22.8 m' 55,000 1,254,000
- Kaca Rayban 5 mm 6.93 m2 70,000 485,100
1,739,100 1 1,739,100
12 Type PT15
- Kusen 4" Silver 13.7 m' 55,000 753,500
- Kaca Rayban 5 mm 1.71 m2 70,000 119,700
873,200 1 873,200
JUMLAH 25,840,400
Ongkos pasang luar kota 5% 1,292,020
JUMLAH TOTAL 27,132,420
DIBULATKAN 27,000,000
Alternatif 2
SATUAN
JUMLAH TOTAL
HARGA JUMLAH
NO Uraian Pekerjaan VOLUME SAT HARGA UNIT
HARGA
(Rp.) (Rp.)
(Rp)
1 Type P1
- Kusen 4" Coklat 5.4 m' 64,000 345,600
345,600 6 2,073,600
2 Type P2
- Kusen 4" Coklat 5.3 m' 64,000 339,200
339,200 17 5,766,400
3 Type P3
- Kusen 4" Coklat 5.3 m' 64,000 339,200
339,200 16 5,427,200
4 Type PT1
- Kusen 4" Coklat 7.2 m' 64,000 460,800
- Kaca Rayban 5 mm 0.44 m2 70,000 30,800
491,600 1 491,600
5 Type PT4
- Kusen 4" Coklat 7.2 m' 64,000 460,800
- Kaca Rayban 5 mm 0.44 m2 70,000 30,800
491,600 1 491,600
6 Type PT6
- Kusen 4" coklat 21.9 m' 64,000 1,401,600
- Kaca Rayban 5 mm 6.32 m2 70,000 442,400
1,844,000 1 1,844,000
7 Type PT8
- Kusen 4" Coklat 55 m' 64,000 3,520,000
- Kaca Rayban 5 mm 9.06 m2 70,000 634,200
4,154,200 1 4,154,200
8 Type PT10
- Kusen 4" Coklat 36.44 m' 64,000 2,332,160
- Kaca Rayban 5 mm 5.77 m2 70,000 403,900
2,736,060 1 2,736,060
9 Type PT11
- Kusen 4" Coklat 18.26 m' 64,000 1,168,640
- Kaca Rayban 5 mm 5.65 m2 70,000 395,500
1,564,140 1 1,564,140
10 Type PT13
- Kusen 4" Coklat 29.6 m' 64,000 1,894,400
- Kaca Rayban 5 mm 3.3 m2 70,000 231,000
2,125,400 1 2,125,400
11 Type PT14
- Kusen 4" Coklat 22.8 m' 64,000 1,459,200
- Kaca Rayban 5 mm 6.93 m2 70,000 485,100
1,944,300 1 1,944,300
12 Type PT15
- Kusen 4" Coklat 13.7 m' 64,000 876,800
- Kaca Rayban 5 mm 1.71 m2 70,000 119,700
996,500 1 996,500
JUMLAH 29,615,000
Ongkos pasang luar kota 5% 1,480,750
JUMLAH TOTAL 31,095,750
DIBULATKAN 31,000,000
CURTAIN WALL
SATUAN
JUMLAH TOTAL
HARGA JUMLAH
NO Uraian Pekerjaan VOLUME SAT HARGA UNIT
HARGA
(Rp.) (Rp.)
(Rp)
1 Type CW 1
- Tiang CW 27.75 m' 85,000 2,358,750
- Ambang CW 34.53 m' 73,000 2,520,690
- Kaca Bening 6mm 21.29 m² 87,000 1,852,230
- Silicone Sealant 83.58 m' 3,000 250,740
6,982,410 1 6,982,410
2 Type CW 2
- Tiang CW 13.4 m' 85,000 1,139,000
- Ambang CW 10.4 m' 73,000 759,200
- Kaca Bening 6mm 8.71 m² 87,000 757,770
- Silicone Sealant 31.6 m' 3,000 94,800
2,750,770 1 2,750,770
3 Type CW 3
- Tiang CW 13.3 m' 85,000 1,130,500
- Ambang CW 7.2 m' 73,000 525,600
- Kaca Bening 6mm 5.32 m² 87,000 462,840
- Silicone Sealant 26.1 m' 3,000 78,300
2,197,240 2 4,394,480
4 Type CW 4
- Tiang CW 19.6 m' 85,000 1,666,000
- Ambang CW 28 m' 73,000 2,044,000
- Jendela Casement 8 buah 275,000 2,200,000
- Kaca Bening 6mm 15.68 m² 87,000 1,364,160
- Silicone Sealant 64.4 m' 3,000 193,200
7,467,360 1 7,467,360
JUMLAH 21,595,020
Ongkos pasang luar kota 5% 1,079,751
JUMLAH TOTAL 22,674,771
DIBULATKAN 22,500,000
Demikian Surat Penawaran yang kami ajukan, selanjutnya kami menunggu kabar baik dari Bapak.
Atas perhatian dan kerjasamanya kami ucapkan terima kasih.
Sistem Pembayaran :
- Uang muka / DP 25%
- Pengedropan material 20%
- Pelaksanaan pekerjaan 80% 45%
- Pelunasan 10% Demak, 12 Mei 2008
Perhitungan sesuai gambar
Hormat Saya
Alternatif 1
SATUAN
JUMLAH TOTAL
HARGA JUMLAH
NO Uraian Pekerjaan VOLUME SAT HARGA UNIT
HARGA
(Rp.) (Rp.)
(Rp)
JUMLAH 19,572,220
Ongkos pasang luar kota 5% 978,611
JUMLAH TOTAL 20,550,831
DIBULATKAN 20,500,000
Alternatif 2
SATUAN
JUMLAH TOTAL
HARGA JUMLAH
NO Uraian Pekerjaan VOLUME SAT HARGA UNIT
HARGA
(Rp.) (Rp.)
(Rp)
JUMLAH 20,085,600
Ongkos pasang luar kota 5% 1,004,280
JUMLAH TOTAL 21,089,880
DIBULATKAN 21,000,000