KOREKSI ARITMATIK PEL

POKJA I ULP KABU

SUMBER DANA APBK
Pembangunan Gedung Islamic Center (Otsus)

NO

I.
I.1

II.
II.1

II.2

II.3

URAIAN

PEKERJAAN PERSIAPAN
Persiapan
Biaya Umum

VOLUME OE

VOLUME
PENAWARAN

1.00

Ls

1.00

Ls

PEKERJAAN STRUKTUR
Tiang Kolom Lantai I BU3
Type K4 Uk. 40 cm
- Beton K-250 sitemix
- Tulangan besi D 10 U - 24
- Tulangan besi D 24 U - 32
- Bekisting Triplek 12 mm + bongkar dan siram

1.48
34.51
111.23
18.83

m
kg
kg
m

1.48
34.51
111.23
18.83

m
kg
kg
m

Kolom Beton Type K6 Uk. 35 x 35 cm

- Beton K-250 sitemix
- Tulangan besi D 10 U - 24
- Tulangan besi D 24 U - 32
- Bekisting Triplek 12 mm + bongkar dan siram

1.78
26.10
148.30
20.40

m
kg
kg
m

1.78
26.10
148.30
20.40

m
kg
kg
m

Pekerjaan Balok Lantai I BU3

Balok Type B3 Uk. 25 x 40 cm
- Beton K - 250 (Sitemix)
- Tulangan Besi D 10 U - 24
- Tulangan Besi D 19 U - 32
- Stut Werk
- Bekisting Triplek 12 mm + bongkar dan siram

21.99
665.32
2,281.89
230.85
230.85

m
kg
kg
m
m

21.99
665.32
2,281.89
230.85
230.85

m
kg
kg
m
m

17.35

17.35

Pekerjaan List Plank Beton dan Plat Dak

Listplank Beton Tebal 8 cm BU2
- Beton K - 250 (Sitemix)

NO

URAIAN
-

Tulangan Besi D 10 U - 24
Stut Werk
Bekisting List Plank Beton + bongkar dan siram
Finishing Listplank Beton

Plat DAK Tebal 10 cm BU3

- Beton K - 250 (Sitemix)
- Tulangan Besi D 10 U - 24
- Stut Werk
- Bekisting Triplek 12 mm + bongkar dan siram

II.4

VOLUME OE

VOLUME
PENAWARAN

1,234.92
182.47
182.47
82.94

kg
m
m
m

1,234.92
182.47
182.47
82.94

kg
m
m
m

6.38
1,429.59
65.35
65.35

m
kg
m
m

6.38
1,429.59
65.35
65.35

m
kg
m
m

1.20
81.17
1.60
1.60
14.00

m
kg
m
m
m

1.20
81.17
1.60
1.60
14.00

m
kg
m
m
m

1.20
81.17
1.60
1.60
14.00

m
kg
m
m
m

1.20
81.17
1.60
1.60
14.00

m
kg
m
m
m

1.20
81.17
1.60
1.60
14.00

m
kg
m
m
m

1.20
81.17
1.60
1.60
14.00

m
kg
m
m
m

281.16

281.16

Pekerjaan Tangga Depan BU1

Tangga Beton BU1
- Beton K - 250 (Sitemix)
- Tulangan Besi D 10 U - 24
- Stut Werk
- Bekisting Triplek 12 mm + bongkar dan siram
- Finishing Beton
Pekerjaan Tangga Samping Kanan BU2
Tangga Beton BU2
- Beton K - 250 (Sitemix)
- Tulangan Besi D 10 U - 24
- Stut Werk
- Bekisting Triplek 12 mm + bongkar dan siram
- Finishing Beton
Pekerjaan Tangga Samping Kiri BU3
Tangga Beton BU3
- Beton K - 250 (Sitemix)
- Tulangan Besi D 10 U - 24
- Stut Werk
- Bekisting Triplek 12 mm + bongkar dan siram
- Finishing Beton

II.5

Pekerjaan Lantai
Lantai Dasar
Lantai Granit Tile 60 x 60

NO

III.
III.1

III.2

III.3

URAIAN

VOLUME OE

VOLUME
PENAWARAN

Lantai Granit Tile Tangga 1 dan Tangga 2

Lantai 1
Lantai Granit Tile 60 x 60

49.13

49.13

322.19

322.19

PEKERJAAN ARSITEKTUR
Pekerjaan Atap BU3
Rangka Atap Baja Ringan C-100
Penutup Atap Seng Genteng Metal 0.30
Rabung Seng Genteng Metal

511.25
511.25
104.68

m
m
m'

511.25
511.25
104.68

m
m
m'

Pekerjaan Dinding dan Plasteran

Lantai Dasar
Pasangan 1/2 Bata 1 Pc : 2 Psr
Plasteran 1 Pc : 2 Psr

444.10
916.91

m
m

444.10
916.91

m
m

Lantai 1 BU3
Pasangan 1/2 Bata 1 Pc : 2 Psr
Plasteran 1 Pc : 2 Psr
Pasangan 1 Bata 1 Pc : 4 Psr
Plasteran 1 Pc : 2 Psr

328.40
709.24
66.66
133.32

m
m
m
m

328.40
709.24
66.66
133.32

m
m
m
m

Pekerjaan Kosen Kayu Pintu, Jendela Lengkap

Lantai Dasar BU3
Type Kosen Kayu PA2 + Daun Pintu (Lengkap Terpas
Type Kosen Kayu PA3 + Daun Pintu (Lengkap Terpas
Type Kosen Kayu PA4 + Daun Pintu (Lengkap Terpas
Type Kosen Alumunium Warna JA1 + Kaca (Lengkap
Type Kosen Alumunium Warna JA2 + Kaca (Lengkap
Type Kosen Kayu JA4 + Daun Jendela (Lengkap Terp
Ventilasi Pintu PA2 (Lengkap Terpasang)
Ventilasi Pintu PA3 (Lengkap Terpasang)
Ventilasi Pintu PA4 (Lengkap Terpasang)
Ventilasi Jendela JA4 (Lengkap Terpasang)
Lantai I BU3
Type Kosen Kayu
Type Kosen Kayu
Type Kosen Kayu
Type Kosen Kayu

PA2 + Daun Pintu (Lengkap Terpas

PA3 + Daun Pintu (Lengkap Terpas
PA4 + Daun Pintu (Lengkap Terpas
JA3 + Kaca (Lengkap Terpasang)

3.00
2.00
2.00
4.00
6.00
17.00
3.00
2.00
2.00
17.00

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

3.00
2.00
2.00
4.00
6.00
17.00
3.00
2.00
2.00
17.00

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

3.00
2.00
2.00
6.00

Unit
Unit
Unit
Unit

3.00
2.00
2.00
6.00

Unit
Unit
Unit
Unit

NO

URAIAN
Type Kosen Kayu JA4 + Daun Jendela (Lengkap Terp
Ventilasi Pintu PA2 (Lengkap Terpasang)
Ventilasi Pintu PA3 (Lengkap Terpasang)
Ventilasi Pintu PA4 (Lengkap Terpasang)
Ventilasi Jendela JA4 (Lengkap Terpasang)

III.4

Pekerjaan Langit-Langit Bangunan Utama 3

Pekerjaa Flafond
Lantai Dasar BU3
Plafond Gypsum 9 mm + Rangka Puring
List Profil Gypsum BU1 dan BU2

IV.
IV.1

17.00
3.00
2.00
2.00
17.00

Unit
Unit
Unit
Unit
Unit

VOLUME
PENAWARAN
17.00
3.00
2.00
2.00
17.00

Unit
Unit
Unit
Unit
Unit

344.41
609.38

m
m'

344.41
609.38

m
m'

1,094.59
652.38

m
m'

1,094.59
652.38

m
m'

Pekerjaan Kamar Mandi

Lantai Dasar BU3
Wastfel +Cermin
Pemasanga Kramik Dinding Kamar Mandi 20 x 25
Keramik Lantai Kamar Mandi 20 x 20

3.00
64.65
24.50

Bh
Bh
m

3.00
64.65
24.50

Bh
Bh
m

Lantai 1 BU3
Pemasangan Kloset Jongkok
Wastfel +Cermin
Kran Air Terpasang
Pemasanga Kramik Dinding Kamar Mandi 20 x 25
Keramik Lantai Kamar Mandi 20 x 20

2.00
3.00
2.00
83.90
29.52

Bh
Bh
Bh
m
m

2.00
3.00
2.00
83.90
29.52

Bh
Bh
Bh
m
m

AIR BERSIH / AIR KOTOR (BEKAS)

Instalasi Pemipaan Air Bersih 1 Unit
Pipa Galvanis dia. 2" tebal 3,2 mm (SNI)
Pipa Galvanis dia. 1 " tebal 3,2 mm (SNI)
Pipa Galvanis dia. 1"
Pipa Galvanis dia. /"
Tee dia. 2" x 2" x 2"
Tee dia. 2" x 1" x 2"
Tee dia. 2" x /" x 2"

18.00
15.00
15.00
7.00
4.00
2.00
12.00

m
m
m
m
Bh
Bh
Bh

18.00
15.00
15.00
7.00
4.00
2.00
12.00

m
m
m
m
Bh
Bh
Bh

Lantai 1 BU3
Plafond Gypsum 9 mm + Rangka Puring
List Profil Gypsum

III.5

VOLUME OE

NO

URAIAN
Elbow dia. 2"
Elbow dia. 1"
Elbow dia. /"
Material Bantu (Suport, Klem, Socket, dll )

IV.2

V.
V.1

Instalasi Pemipaan Air Kotor 1 Unit

Pipa PVC dia. 4" Kualitas AW
Pipa PVC dia. 3" Kualitas AW
Pipa PVC dia. 2" Kualitas AW
Tee - Wey dia. 4" x 4" x 4"
Tee - Wey dia. 4" x 3" x 4"
Tee - Wey dia. 3" x 2" x 3"
Elbow dia. 2"
Clean Out 4"
Clean Out 2"
Septictenk dan Bidang Resapan Kapasitas 20 m
Material Bantu (Suport, Klem, Socket, dll )

VOLUME OE
2.00
2.00
2.00
1.00

Bh
Bh
Bh
Ls

VOLUME
PENAWARAN
2.00
2.00
2.00
1.00

Bh
Bh
Bh
Ls

70.00
40.00
140.00
4.00
2.00
2.00
4.00
4.00
10.00
2.00
1.00

m
m
m
Bh
Bh
Bh
Bh
Bh
Bh
Unit
Ls

70.00 m
40.00 m
140.00 m
4.00 Bh
2.00 Bh
2.00 Bh
4.00 Bh
4.00 Bh
10.00 Bh
2.00 Unit
1.00 Ls

PEKERJAAN LISTRIK
Instalasi + Penerangan
Lantai Dasar BU1 dan BU2
Set Box Panel Lengkap 70 x 50 x 20 cm
Saklar Tunggal Setara Panasonic ( Lengkap Terpasa
Saklar Ganda Setara Panasonic (Lengkap Terpasang
Stop Kontak Arde Setara Panasonic (Terpasang)
Box Sekring AC 10 Amp
Lampu TL 36 Watt Setara Philip (Lengkap Terpasang
Bola Lampu SL 23 Watt Setara Philip (Lengkap Terp
Titik Cahaya Api

2.00
4.00
2.00
5.00
4.00
15.00
13.00
45.00

Set
Bh
Bh
Bh
Bh
Bh
Bh
Titi

2.00
4.00
2.00
5.00
4.00
15.00
13.00
45.00

Lantai 1 BU1 dan BU2

Set Box Panel Lengkap 70 x 50 x 20 cm
Saklar Tunggal Setara Panasonic ( Lengkap Terpasa
Saklar Ganda Setara Panasonic (Lengkap Terpasang
Stop Kontak Arde Setara Panasonic (Terpasang)
Box Sekring AC 10 Amp
Lampu TL 36 Watt Setara Philip (Lengkap Terpasang
Bola Lampu SL 23 Watt Setara Philip (Lengkap Terp
Titik Cahaya Api

2.00
5.00
2.00
5.00
4.00
15.00
17.00
50.00

Bh
Titik
Bh
Bh
Bh
Bh
Bh
Bh

2.00 Bh
5.00 Titik
2.00 Bh
5.00 Bh
4.00 Bh
15.00 Bh
17.00 Bh
50.00 Bh

Set
Bh
Bh
Bh
Bh
Bh
Bh
Titi

NO

VI.
VI.1

URAIAN

PEKERJAAN PENYELESAIAAN
Pekerjaan Cat Dan Penyelesaian
Lantai Dasar
Cat Dinding Tembok 3x (L/D)
Cat Plafond Gypsum 3x
Cat Kusen, Pintu dan Jendela
Hand Realing Pipa Besi Stenless Steel (Tangga 1)
Hand Realing Pipa Besi Stenless Steel (Tangga 2)
Hand Realing Pipa Besi Stenless Steel (Selasar)
Pekerjaan Finising Tiang dan Relief
Relief Pinggang Gedung
Lantai 1
Marmer Tembok Exterior Setara Lokal Terpasang
Cat Dinding Tembok 3x (L/D)
Cat Plafond Gypsum 3x
Cat Listplank Beton
Cat Kusen, Pintu dan Jendela
Hand Realing Pipa Besi Stenless Steel (Selasar)
Pekerjaan Finising Tiang dan Relief BU1 Dan BU3
Finising Balok Lantai Koridor BU1, BU2 Dan BU3

VII.
VII.1

VII.2

VOLUME OE

VOLUME
PENAWARAN

1,055.34
950.07
55.45
14.25
14.25
24.79
19.00

m
m
m
m'
m'
m'
Unit

1,055.34 m
950.07 m
55.45 m
14.25 m'
14.25 m'
24.79 m'
19.00 Unit

23.00
790.13
1,124.68
99.53
120.32
18.40
32.00
134.00

m
m
m
m
m
m'
Unit
m

23.00 m
790.13 m
1,124.68 m
99.53 m
120.32 m
18.40 m'
32.00 Unit
134.00 m

PEKERJAAN TIMBUNAN DAN LANDSCAPE

Pekerjaan Timbunan
Mobilisasi Alat
Timbunan Tanah

1.00
525.00

Ls
m

1.00
525.00

Ls
m

Pekerjaan Landscape
Beton Cor Lantai Kerja
Beton Cor Sloof
Besi 10
Besi 6
Bekisting Sloof
Beton Cor Kolom
Besi 10
Besi 6
Bekisting Kolom
Pasangan 1/2 Bata 1 Pc : 2 Psr
Plasteran 1 Pc : 2 Psr
Kanstin
Relief

4.32
1.85
152.65
52.95
8.23
0.32
68.07
12.36
2.88
49.59
49.59
155.00
61.70

m
m
kg
kg
m
m
kg
kg
m
m
m
bh
m'

4.32
1.85
152.65
52.95
8.23
0.32
68.07
12.36
2.88
49.59
49.59
155.00
61.70

m
m
kg
kg
m
m
kg
kg
m
m
m
bh
m'

NO

URAIAN
Pengecatan
Tanah Urug
JUMLAH HARGA PEKERJAAN
PPN 10 %
JUMLAH TOTAL
DIBULATKAN

VOLUME OE
24.80
52.93

m
m

VOLUME
PENAWARAN
24.80
52.93

m
m

ARITMATIK PELELANGAN PASCA KUALIFIKASI

KJA I ULP KABUPATEN ACEH TAMIANG
ER DANA APBK TAHUN ANGGARAN 2015

HARGA
SATUAN
PENAWARAN
(Rp)

HARGA
PENAWARAN ASLI
(Rp)

HARGA
PENAWARAN
HASIL KOREKSI
(Rp)

HARGA SATUAN
OE
(Rp)

OE
(Rp)

CV. AMIQU BARU

9,900,000.00

9,900,000.00

9,900,000.00

10,000,000.00

10,000,000.00

1,013,200.00
19,500.00
20,600.00
122,000.00

1,497,825.72
673,002.53
2,291,242.18
2,297,504.00

1,497,825.72
673,002.53
2,291,242.18
2,297,504.00

1,023,200.00
19,500.00
20,600.00
122,200.00

1,512,608.84
673,002.53
2,291,242.18
2,301,270.40

1,013,200.00
19,500.00
20,600.00
122,000.00

1,808,384.69
508,855.57
3,054,989.57
2,488,556.00

1,808,384.69
508,855.57
3,054,989.57
2,488,556.00

1,023,200.00
19,500.00
20,600.00
122,200.00

1,826,232.94
508,855.57
3,054,989.57
2,492,635.60

1,013,200.00
19,500.00
20,600.00
86,100.00
122,000.00

22,276,215.20
12,973,785.83
47,006,880.01
19,876,443.30
28,164,066.00

22,276,215.20
12,973,785.83
47,006,880.01
19,876,443.30
28,164,066.00

1,023,200.00
19,500.00
20,600.00
86,900.00
122,200.00

22,496,075.20
12,973,785.83
47,006,880.01
20,061,125.70
28,210,236.60

1,013,200.00

17,581,046.40

17,581,046.40

1,023,200.00

17,754,566.40

HARGA
SATUAN
PENAWARAN
(Rp)

HARGA
PENAWARAN ASLI
(Rp)

HARGA SATUAN
OE
(Rp)
19,500.00
20,600.00
302,000.00
400,000.00

24,080,897.69
3,758,840.80
55,105,336.00
33,176,000.00

19,500.00
20,600.00
301,800.00
400,000.00

24,080,897.69
3,758,840.80
55,068,842.40
33,176,000.00

HARGA
PENAWARAN
HASIL KOREKSI
(Rp)
24,080,897.69
3,758,840.80
55,068,842.40
33,176,000.00

1,013,200.00
19,500.00
20,600.00
122,000.00

6,459,150.00
27,876,930.66
1,346,210.00
7,972,700.00

6,459,150.00
27,876,930.66
1,346,210.00
7,972,700.00

1,023,200.00
19,500.00
20,600.00
122,200.00

6,522,900.00
27,876,930.66
1,346,210.00
7,985,770.00

1,013,200.00
19,500.00
20,600.00
122,000.00
400,000.00

1,215,840.00
1,582,781.31
32,960.00
195,200.00
5,600,000.00

1,215,840.00
1,582,781.31
32,960.00
195,200.00
5,600,000.00

1,023,200.00
19,500.00
20,600.00
122,200.00
400,000.00

1,227,840.00
1,582,781.31
32,960.00
195,520.00
5,600,000.00

1,013,200.00
19,500.00
20,600.00
122,000.00
400,000.00

1,215,840.00
1,582,781.31
32,960.00
195,200.00
5,600,000.00

1,215,840.00
1,582,781.31
32,960.00
195,200.00
5,600,000.00

1,023,200.00
19,500.00
20,600.00
122,200.00
400,000.00

1,227,840.00
1,582,781.31
32,960.00
195,520.00
5,600,000.00

1,013,200.00
19,500.00
20,600.00
122,000.00
400,000.00

1,215,840.00
1,582,781.31
32,960.00
195,200.00
5,600,000.00

1,215,840.00
1,582,781.31
32,960.00
195,200.00
5,600,000.00

1,023,200.00
19,500.00
20,600.00
122,200.00
400,000.00

1,227,840.00
1,582,781.31
32,960.00
195,520.00
5,600,000.00

455,300.00

128,013,286.25

128,013,286.25

456,600.00

128,378,797.50

OE
(Rp)

HARGA
SATUAN
PENAWARAN
(Rp)

HARGA
PENAWARAN ASLI
(Rp)

HARGA SATUAN
OE
(Rp)
456,600.00

22,434,127.80

455,300.00

22,370,254.90

HARGA
PENAWARAN
HASIL KOREKSI
(Rp)
22,370,254.90

455,300.00

146,692,287.46

146,692,287.46

456,600.00

147,111,132.12

307,600.00
239,600.00
52,500.00

157,260,346.20
122,495,380.20
5,495,700.00

157,260,346.20
122,495,380.20
5,495,700.00

308,600.00
240,200.00
52,800.00

157,771,595.70
122,802,129.90
5,527,104.00

113,300.00
79,700.00

50,316,416.70
73,077,647.30

50,316,416.70
73,077,647.30

113,600.00
80,500.00

50,449,646.40
73,811,174.50

113,300.00
79,700.00
236,300.00
79,700.00

37,207,946.60
56,526,746.80
15,752,230.60
10,625,922.80

37,207,946.60
56,526,746.80
15,752,230.60
10,625,922.80

113,600.00
80,500.00
237,200.00
80,500.00

37,306,467.20
57,094,142.00
15,812,226.40
10,732,582.00

1,900,000.00
1,500,000.00
1,200,000.00
8,000,000.00
2,000,000.00
600,000.00
600,000.00
600,000.00
600,000.00
700,000.00

5,700,000.00
3,000,000.00
2,400,000.00
32,000,000.00
12,000,000.00
10,200,000.00
1,800,000.00
1,200,000.00
1,200,000.00
11,900,000.00

5,700,000.00
3,000,000.00
2,400,000.00
32,000,000.00
12,000,000.00
10,200,000.00
1,800,000.00
1,200,000.00
1,200,000.00
11,900,000.00

1,900,000.00
1,500,000.00
1,200,000.00
8,000,000.00
2,000,000.00
600,000.00
600,000.00
600,000.00
600,000.00
700,000.00

5,700,000.00
3,000,000.00
2,400,000.00
32,000,000.00
12,000,000.00
10,200,000.00
1,800,000.00
1,200,000.00
1,200,000.00
11,900,000.00

1,900,000.00
1,500,000.00
1,500,000.00
410,000.00

5,700,000.00
3,000,000.00
3,000,000.00
2,460,000.00

5,700,000.00
3,000,000.00
3,000,000.00
2,460,000.00

1,900,000.00
1,500,000.00
1,500,000.00
410,000.00

5,700,000.00
3,000,000.00
3,000,000.00
2,460,000.00

OE
(Rp)

HARGA
SATUAN
PENAWARAN
(Rp)

HARGA
PENAWARAN ASLI
(Rp)

HARGA SATUAN
OE
(Rp)
600,000.00
600,000.00
600,000.00
600,000.00
700,000.00

10,200,000.00
1,800,000.00
1,200,000.00
1,200,000.00
11,900,000.00

600,000.00
600,000.00
600,000.00
600,000.00
700,000.00

10,200,000.00
1,800,000.00
1,200,000.00
1,200,000.00
11,900,000.00

HARGA
PENAWARAN
HASIL KOREKSI
(Rp)
10,200,000.00
1,800,000.00
1,200,000.00
1,200,000.00
11,900,000.00

211,100.00
25,000.00

72,705,816.51
15,234,500.00

72,705,816.51
15,234,500.00

211,900.00
25,000.00

72,981,347.79
15,234,500.00

211,100.00
25,000.00

231,067,357.92
16,309,500.00

231,067,357.92
16,309,500.00

211,900.00
25,000.00

231,943,027.68
16,309,500.00

1,400,000.00
220,700.00
192,800.00

4,200,000.00
14,268,255.00
4,723,600.00

4,200,000.00
14,268,255.00
4,723,600.00

1,400,000.00
221,900.00
193,700.00

4,200,000.00
14,345,835.00
4,745,650.00

750,000.00
1,400,000.00
75,000.00
220,700.00
192,800.00

1,500,000.00
4,200,000.00
150,000.00
18,516,730.00
5,690,530.56

1,500,000.00
4,200,000.00
150,000.00
18,516,730.00
5,690,530.56

750,000.00
1,400,000.00
75,000.00
221,900.00
193,700.00

1,500,000.00
4,200,000.00
150,000.00
18,617,410.00
5,717,094.24

115,346.67
78,996.67
54,396.67
35,606.67
32,400.00
25,200.00
28,000.00

2,076,240.00
1,184,950.00
815,950.00
249,246.67
129,600.00
50,400.00
336,000.00

2,076,240.00
1,184,950.00
815,950.00
249,246.67
129,600.00
50,400.00
336,000.00

115,346.67
78,996.67
54,396.67
35,606.67
32,400.00
25,200.00
28,000.00

2,076,240.00
1,184,950.00
815,950.00
249,246.67
129,600.00
50,400.00
336,000.00

OE
(Rp)

HARGA
SATUAN
PENAWARAN
(Rp)

HARGA
PENAWARAN ASLI
(Rp)

31,400.00
43,500.00
18,000.00
150,000.00

62,800.00
87,000.00
36,000.00
150,000.00

HARGA
PENAWARAN
HASIL KOREKSI
(Rp)
62,800.00
87,000.00
36,000.00
150,000.00

43,733.33
25,235.00
12,661.67
82,700.00
62,500.00
35,700.00
31,400.00
250,000.00
125,000.00
8,000,000.00
150,000.00

3,061,333.33
1,009,400.00
1,772,633.33
330,800.00
125,000.00
71,400.00
125,600.00
1,000,000.00
1,250,000.00
16,000,000.00
150,000.00

5,950,000.00
27,000.00
38,000.00
55,000.00
55,000.00
145,000.00
63,500.00
150,000.00

5,950,000.00
27,000.00
38,000.00
55,000.00
55,000.00
145,000.00
63,500.00
150,000.00

HARGA SATUAN
OE
(Rp)

OE
(Rp)

31,400.00
43,500.00
18,000.00
###

62,800.00
87,000.00
36,000.00
150,000.00

3,061,333.33
1,009,400.00
1,772,633.33
330,800.00
125,000.00
71,400.00
125,600.00
1,000,000.00
1,250,000.00
16,000,000.00
150,000.00

43,733.33
25,235.00
12,661.67
82,700.00
62,500.00
35,700.00
31,400.00
250,000.00
125,000.00
8,000,000.00
###

3,061,333.33
1,009,400.00
1,772,633.33
330,800.00
125,000.00
71,400.00
125,600.00
1,000,000.00
1,250,000.00
16,000,000.00
150,000.00

11,900,000.00
108,000.00
76,000.00
275,000.00
220,000.00
2,175,000.00
825,500.00
6,750,000.00

11,900,000.00
108,000.00
76,000.00
275,000.00
220,000.00
2,175,000.00
825,500.00
6,750,000.00

5,950,000.00
27,000.00
38,000.00
55,000.00
55,000.00
145,000.00
63,500.00
150,000.00

11,900,000.00
108,000.00
76,000.00
275,000.00
220,000.00
2,175,000.00
825,500.00
6,750,000.00

11,900,000.00
135,000.00
76,000.00
275,000.00
220,000.00
2,175,000.00
1,079,500.00
7,500,000.00

11,900,000.00
135,000.00
76,000.00
275,000.00
220,000.00
2,175,000.00
1,079,500.00
7,500,000.00

5,950,000.00
27,000.00
38,000.00
55,000.00
55,000.00
145,000.00
63,500.00
150,000.00

11,900,000.00
135,000.00
76,000.00
275,000.00
220,000.00
2,175,000.00
1,079,500.00
7,500,000.00

HARGA
SATUAN
PENAWARAN
(Rp)

HARGA
PENAWARAN ASLI
(Rp)

HARGA
PENAWARAN
HASIL KOREKSI
(Rp)

HARGA SATUAN
OE
(Rp)

OE
(Rp)

30,600.00
30,600.00
39,500.00
350,000.00
350,000.00
350,000.00
1,100,000.00

32,293,424.56
29,072,206.26
2,190,085.40
4,987,500.00
4,987,500.00
8,676,235.15
20,900,000.00

32,293,424.56
29,072,206.26
2,190,085.40
4,987,500.00
4,987,500.00
8,676,235.15
20,900,000.00

30,700.00
30,700.00
39,500.00
350,000.00
350,000.00
350,000.00
1,100,000.00

32,398,958.63
29,167,213.47
2,190,085.40
4,987,500.00
4,987,500.00
8,676,235.15
20,900,000.00

910,100.00
30,600.00
30,600.00
42,600.00
39,500.00
350,000.00
1,800,000.00
450,000.00

20,932,300.00
24,177,916.80
34,415,214.12
4,239,892.80
4,752,608.40
6,440,000.00
57,600,000.00
60,300,000.00

20,932,300.00
24,177,916.80
34,415,214.12
4,239,892.80
4,752,608.40
6,440,000.00
57,600,000.00
60,300,000.00

911,700.00
30,700.00
30,700.00
42,700.00
39,500.00
350,000.00
1,800,000.00
450,000.00

20,969,100.00
24,256,929.60
34,527,682.14
4,249,845.60
4,752,608.40
6,440,000.00
57,600,000.00
60,300,000.00

9,800,000.00
95,470.90

9,800,000.00
50,122,220.81

9,800,000.00
50,122,220.81

775,400.00
941,600.00
19,500.00
19,500.00
122,000.00
941,600.00
19,500.00
19,500.00
122,000.00
113,300.00
79,700.00
60,000.00
260,000.00

3,348,952.60
1,742,901.60
2,976,766.64
1,032,567.73
1,003,653.33
305,078.40
1,327,282.06
240,988.25
351,360.00
5,618,547.00
3,952,323.00
9,300,000.00
16,042,000.00

3,348,952.60
1,742,901.60
2,976,766.64
1,032,567.73
1,003,653.33
305,078.40
1,327,282.06
240,988.25
351,360.00
5,618,547.00
3,952,323.00
9,300,000.00
16,042,000.00

###
95,470.90

785,200.00
951,500.00
19,500.00
19,500.00
122,200.00
951,500.00
19,500.00
19,500.00
122,200.00
113,600.00
80,500.00
60,000.00
260,000.00

9,800,000.00
50,122,220.81

3,391,278.80
1,761,226.50
2,976,766.64
1,032,567.73
1,005,298.67
308,286.00
1,327,282.06
240,988.25
351,936.00
5,633,424.00
3,991,995.00
9,300,000.00
16,042,000.00

HARGA
SATUAN
PENAWARAN
(Rp)
30,600.00
81,900.00

HARGA
PENAWARAN ASLI
(Rp)

HARGA SATUAN
OE
(Rp)

758,727.00
4,334,557.50

HARGA
PENAWARAN
HASIL KOREKSI
(Rp)
758,727.00
4,334,557.50

2,198,266,331.04

2,198,266,331.04

2,204,551,575.62

219,826,633.10

219,826,633.10

220,455,157.56

2,418,092,964.14

2,418,092,964.14

2,425,006,733.18

2,418,092,000.00

2,418,092,000.00

2,425,000,000.00

30,700.00
82,530.00

OE
(Rp)
761,206.50
4,367,900.25

% HARGA
SATUAN
PENAWARAN
TERHADAP OE

99.00%

99.02%
100.00%
100.00%
99.84%

99.02%
100.00%
100.00%
99.84%

99.02%
100.00%
100.00%
99.08%
99.84%

99.02%

KET

% HARGA
SATUAN
PENAWARAN
TERHADAP OE
100.00%
100.00%
99.93%
100.00%

99.02%
100.00%
100.00%
99.84%

99.02%
100.00%
100.00%
99.84%
100.00%

99.02%
100.00%
100.00%
99.84%
100.00%

99.02%
100.00%
100.00%
99.84%
100.00%

99.72%

KET

% HARGA
SATUAN
PENAWARAN
TERHADAP OE
99.72%
99.72%

99.68%
99.75%
99.43%

99.74%
99.01%

99.74%
99.01%
99.62%
99.01%

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

100.00%
100.00%
100.00%
100.00%

KET

% HARGA
SATUAN
PENAWARAN
TERHADAP OE
100.00%
100.00%
100.00%
100.00%
100.00%

99.62%
100.00%

99.62%
100.00%

100.00%
99.46%
99.54%

100.00%
100.00%
100.00%
99.46%
99.54%

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

KET

% HARGA
SATUAN
PENAWARAN
TERHADAP OE
100.00%
100.00%
100.00%
100.00%

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

KET

% HARGA
SATUAN
PENAWARAN
TERHADAP OE

99.67%
99.67%
100.00%
100.00%
100.00%
100.00%
100.00%

99.82%
99.67%
99.67%
99.77%
100.00%
100.00%
100.00%
100.00%

100.00%
100.00%

98.75%
98.96%
100.00%
100.00%
99.84%
98.96%
100.00%
100.00%
99.84%
99.74%
99.01%
100.00%
100.00%

KET

% HARGA
SATUAN
PENAWARAN
TERHADAP OE
99.67%
99.24%

99.72%
99.72%

KET