EVA ARITMATIK 125 5027

PEKERJAAN

: PENGECATAN GEDUNG PENDIDIKAN & PEMELIHARAAN PAGAR KAMPUS POLMED

H P S

Harga Penawaran

Hasil koreksi aritmatik

Selisih

Peringkat

Satuan Total Satuan Total Satuan Total Satuan Total Satuan Total Satuan Total Satuan Total Satuan Total

A

PENDAHULUAN

1

3.00 3,500,000 10,500,000 3,600,000 10,800,000 1,000,000 3,000,000 2,000,000 6,000,000 2,250,000 6,750,000 500,000 1,500,000 3,000,000 9,000,000 1,000,000 3,000,000

2

3.00 2,300,000 6,900,000 2,400,000 7,200,000 1,000,000 3,000,000 3,000,000 9,000,000 2,000,000 6,000,000 500,000 1,500,000 2,000,000 6,000,000 2,000,000 6,000,000

3

3.00 700,000 2,100,000 700,000 2,100,000 850,000 2,550,000 900,000 2,700,000 1,050,000 3,150,000 200,000 600,000 1,000,000 3,000,000 500,000 1,500,000

4

3.00 350,000 1,050,000 350,000 1,050,000 500,000 1,500,000 450,000 1,350,000 300,000 900,000 100,000 300,000 1,000,000 3,000,000 400,000 1,200,000

5

1.00 750,000 750,000 750,000 750,000 500,000 500,000 1,500,000 1,500,000 750,000 750,000 350,000 350,000 750,000 750,000 1,000,000 1,000,000

6

3.00 500,000 1,500,000 500,000 1,500,000 500,000 1,500,000 900,000 2,700,000 500,000 1,500,000 200,000 600,000 3,000,000 9,000,000 500,000 1,500,000

7

3.00 500,000 1,500,000 500,000 1,500,000 500,000 1,500,000 1,050,000 3,150,000 500,000 1,500,000 300,000 900,000 500,000 1,500,000 500,000 1,500,000

8

3.00 3,400,000 10,200,000 3,500,000 10,500,000 1,500,000 4,500,000 3,000,000 9,000,000 3,500,000 10,500,000 500,000 1,500,000 500,000 1,500,000 1,000,000 3,000,000

9

3.00 300,000 900,000 430,000 1,290,000 500,000 1,500,000 2,500,000 7,500,000 2,000,000 6,000,000 250,000 750,000 500,000 1,500,000 2,000,000 6,000,000

10

3.00 400,000 1,200,000 400,000 1,200,000 350,000 1,050,000 1,000,000 3,000,000 1,500,000 4,500,000 200,000 600,000 250,000 750,000 500,000 1,500,000

B

PENGECATAN GEDUNG PENDIDIKAN

I

Gedung Kuliah A (2 lantai)

1

1,888.60 8,220 15,523,348 8,220 15,523,348 8,938 16,879,363 9,421 17,792,973 9,054 17,098,440 9,388 17,729,233 8,400 15,864,240 8,350 15,769,810

2

1,888.60 15,925 30,075,955 17,821 33,656,741 29,027 54,819,448 12,808 24,188,245 16,896 31,908,841 21,825 41,218,695 18,115 34,211,989 10,858 20,506,419

3

20.00 35,000 700,000 40,000 800,000 25,500 510,000 90,000 1,800,000 95,000 1,900,000 15,000 300,000 50,000 1,000,000 90,000 1,800,000

4

1.00 400,000 400,000 400,000 400,000 150,000 150,000 1,500,000 1,500,000 2,000,000 2,000,000 200,000 200,000 850,000 850,000 1,000,000 1,000,000

II

Gedung Kuliah B (2 lantai)

-

-1

2,134.20 8,220 17,542,057 8,220 17,542,057 8,938 19,074,413 9,421 20,106,832 9,054 19,321,980 9,388 20,034,803 8,400 17,927,280 8,350 17,820,570

2

2,134.20 15,925 33,987,135 17,821 38,033,578 29,027 61,948,356 12,808 27,333,767 16,896 36,058,376 21,825 46,578,915 18,115 38,661,033 10,858 23,173,144

3

20.00 35,000 700,000 40,000 800,000 25,500 510,000 90,000 1,800,000 95,000 1,900,000 15,000 300,000 50,000 1,000,000 90,000 1,800,000

4

1.00 400,000 400,000 400,000 400,000 150,000 150,000 3,000,000 3,000,000 3,500,000 3,500,000 200,000 200,000 850,000 850,000 3,000,000 3,000,000

5

40.00 15,000 600,000 15,000 600,000 9,000 360,000 3,500 140,000 12,054 482,140 9,388 375,500 8,400 336,000 3,500 140,000

6

40.00 46,000 1,840,000 46,000 1,840,000 35,000 1,400,000 71,000 2,840,000 95,000 3,800,000 150,000 6,000,000 30,000 1,200,000 71,000 2,840,000

7

2.00 500,000 1,000,000 535,000 1,070,000 728,605 1,457,210 25,000 50,000 35,000 70,000 1,500,000 3,000,000 2,500,000 5,000,000 25,000 50,000

III

Gedung Kuliah C (3 lantai)

- - - -

-1

3,944.59 8,220 32,422,558 8,220 32,422,558 8,938 35,254,773 9,421 37,162,969 9,036 35,641,343 9,388 37,029,839 8,400 33,134,556 8,350 32,937,327

2

3,944.59 15,925 62,817,596 17,821 70,296,538 29,027 114,497,642 12,808 50,520,336 16,896 66,645,820 21,825 86,090,677 18,115 71,456,248 10,858 42,830,358

3

30.00 35,000 1,050,000 40,000 1,200,000 25,500 765,000 90,000 2,700,000 95,000 2,850,000 15,000 450,000 50,000 1,500,000 90,000 2,700,000

4

1.00 500,000 500,000 600,000 600,000 150,000 150,000 3,000,000 3,000,000 3,000,000 3,000,000 200,000 200,000 850,000 850,000 2,000,000 2,000,000

IV

Gedung Kuliah U (3 lantai)

- - - -

-1

33.54 8,000 268,320 8,000 268,320 11,500 385,710 14,765 495,218 14,990 502,765 7,008 235,032 12,000 402,480 13,580 455,473

2

33.54 40,810 1,368,767 40,810 1,368,767 29,576 991,981 89,935 3,016,412 85,952 2,882,822 29,058 974,589 47,075 1,578,896 80,431 2,697,656

3

134.40 44,099 5,926,908 44,399 5,967,228 32,973 4,431,504 28,808 3,871,728 29,939 4,023,802 26,738 3,593,520 20,375 2,738,400 26,858 3,609,715

4

228.80 44,099 10,089,856 44,399 10,158,496 16,652 3,809,920 21,808 4,989,556 22,939 5,248,443 26,738 6,117,540 18,115 4,144,712 19,858 4,543,510

5

2,555.08 8,220 21,001,480 8,220 21,001,480 8,938 22,836,028 9,421 24,072,047 9,054 23,132,417 9,188 23,474,798 18,115 46,285,274 8,350 21,334,918

6

2,502.84 15,925 39,857,727 17,821 44,603,112 29,027 72,648,685 12,808 32,055,123 16,896 42,286,733 21,825 54,624,483 18,115 45,338,947 10,858 27,175,837

7

52.24 44,099 2,303,733 44,399 2,319,405 32,173 1,680,691 32,519 1,698,779 26,990 1,409,963 22,325 1,166,258 43,487 2,271,761 29,205 1,525,669

8

30.00 35,000 1,050,000 40,000 1,200,000 25,500 765,000 90,000 2,700,000 95,000 2,850,000 15,000 450,000 50,000 1,500,000 90,000 2,700,000

9

1.00 500,000 500,000 600,000 600,000 150,000 150,000 4,000,000 4,000,000 5,000,000 5,000,000 200,000 200,000 850,000 850,000 3,000,000 3,000,000

V

Gedung Kuliah Q (3 lantai)

- - - -

-1

5,121.40 8,220 42,095,347 8,220 42,095,347 8,938 45,772,513 9,421 48,249,990 9,054 46,366,595 9,388 48,077,143 8,400 43,019,760 8,350 42,763,690

2

4,706.95 15,925 74,958,179 17,821 83,882,556 29,027 136,626,284 12,808 60,284,262 16,896 79,526,274 21,825 102,729,184 18,115 85,266,399 10,858 51,108,063

3

414.45 44,099 18,276,839 44,399 18,401,174 32,173 13,333,893 32,519 13,477,396 26,990 11,186,047 22,325 9,252,596 43,487 18,023,187 29,205 12,104,012

4

44.32 8,000 354,560 8,000 354,560 32,688 1,448,710 19,000 842,080 21,000 930,720 10,608 470,124 35,000 1,551,200 19,000 842,080

5

30.00 35,000 1,050,000 40,000 1,200,000 25,500 765,000 90,000 2,700,000 95,000 2,850,000 15,000 450,000 50,000 1,500,000 90,000 2,700,000

6

1.00 500,000 500,000 600,000 600,000 150,000 150,000 6,000,000 6,000,000 6,000,000 6,000,000 200,000 200,000 850,000 850,000 4,000,000 4,000,000

Harga Harga Harga Harga Harga

2,395,353,000.00

3

5

No Uraian Kuantitas Harga Harga Harga

7

1

(176,757,496)

870,503

156,024,852

4

6

8

2

(550,288)

(660,257)

(634,468)

125,008,538

128,146,671

1,811,371,329

2,093,052,496

2,168,308,497

1,562,572,148

1,916,295,000

2,169,179,000

1,718,597,000

2,084,735,288

2,151,094,257

2,210,965,468

1,763,879,462

2,084,185,000

2,150,434,000

2,210,331,000

1,888,888,000

1,939,518,000

CV. Karya Bersama

CV. Cristiano Mandiri

CV. Dipa Project

CV. Pranata Eka Jaya

KOREKSI ARITMATIK

VI

Gedung Kuliah R (3 lantai)

- - - -

-1

5,083.11 8,220 41,780,623 8,220 41,780,623 8,938 45,430,296 9,421 47,889,250 9,054 46,019,936 9,388 47,717,695 8,400 42,698,124 8,350 42,443,969

2

4,706.95 15,925 74,958,179 17,821 83,882,556 29,027 136,626,284 12,808 60,284,262 16,896 79,526,274 21,825 102,729,184 18,115 85,266,399 10,858 51,108,063

3

376.16 44,099 16,588,287 44,399 16,701,135 32,173 12,102,008 32,519 12,232,253 26,990 10,152,596 22,325 8,397,772 43,487 16,358,070 29,205 10,985,753

4

44.32 8,000 354,560 8,000 354,560 32,688 1,448,710 19,000 842,080 21,000 930,720 10,608 470,124 35,000 1,551,200 19,000 842,080

5

30.00 35,000 1,050,000 40,000 1,200,000 25,500 765,000 90,000 2,700,000 95,000 2,850,000 15,000 450,000 50,000 1,500,000 90,000 2,700,000

6

1.00 500,000 500,000 600,000 600,000 150,000 150,000 7,100,000 7,100,000 5,000,000 5,000,000 200,000 200,000 850,000 850,000 5,000,000 5,000,000

VII

Gedung Kuliah S (3 lantai)

- - - -

-1

5,129.02 8,220 42,157,980 8,220 42,157,980 8,938 45,840,616 9,421 48,321,780 9,054 46,435,583 9,388 48,148,675 8,400 43,083,768 8,350 42,827,317

2

4,684.86 15,925 74,606,396 17,821 83,488,890 29,027 135,985,089 12,808 60,001,344 16,896 79,153,052 21,825 102,247,070 18,115 84,866,239 10,858 50,868,210

3

444.16 44,099 19,587,021 44,399 19,720,269 32,173 14,289,738 32,509 14,439,086 26,990 11,987,923 22,325 9,915,872 43,487 19,315,186 29,205 12,971,693

4

44.32 8,000 354,560 8,000 354,560 32,688 1,448,710 19,000 842,080 21,000 930,720 10,608 470,124 35,000 1,551,200 19,000 842,080

5

30.00 35,000 1,050,000 40,000 1,200,000 25,500 765,000 90,000 2,700,000 95,000 2,850,000 15,000 450,000 50,000 1,500,000 90,000 2,700,000

6

1.00 500,000 500,000 600,000 600,000 150,000 150,000 7,250,000 7,250,000 8,000,000 8,000,000 200,000 200,000 850,000 850,000 4,000,000 4,000,000

VIII

Gedung Lab dan Ws ME

- - - -

-1

150.22 8,220 1,234,733 8,220 1,234,733 8,938 1,342,591 9,421 1,415,260 9,054 1,360,017 9,388 1,410,190 8,400 1,261,848 8,350 1,254,337

2

150.22 44,099 6,624,555 44,399 6,669,621 32,173 4,832,953 32,519 4,884,967 26,990 4,054,453 22,325 3,353,662 43,487 6,532,617 29,205 4,387,175

3

3.18 8,220 26,138 8,220 26,138 7,938 25,241 12,000 38,160 12,000 38,160 9,388 29,852 8,400 26,712 12,000 38,160

4

3.18 44,799 142,461 45,099 143,415 26,580 84,524 88,000 279,840 88,000 279,840 7,035 22,371 43,487 138,289 88,000 279,840

5

655.98 8,220 5,391,828 8,220 5,391,828 16,652 10,923,215 11,921 7,820,102 11,554 7,578,865 9,388 6,158,012 8,400 5,510,232 10,850 7,117,383

6

655.98 44,799 29,387,261 45,099 29,584,055 16,652 10,923,215 32,519 21,331,650 26,990 17,704,966 7,035 4,614,819 18,115 11,883,078 29,205 19,157,896

7

1.00 500,000 500,000 600,000 600,000 150,000 150,000 3,100,000 3,100,000 3,100,000 3,100,000 200,000 200,000 850,000 850,000 2,500,000 2,500,000

IX

Gedung Lab dan Ws SI

- - - -

-1

5,259.99 8,220 43,234,488 8,220 43,234,488 8,938 47,011,161 9,421 49,555,681 9,054 47,621,319 9,388 49,378,156 8,400 44,183,916 8,350 43,920,917

2

5,259.99 44,099 231,960,404 44,399 233,538,401 32,173 169,227,028 32,519 171,048,300 26,990 141,967,656 22,325 117,429,277 43,487 228,741,185 29,205 153,618,008

3

945.86 8,220 7,774,496 8,220 7,774,496 7,938 7,507,764 12,000 11,350,320 12,000 11,350,320 9,388 8,879,261 8,400 7,945,224 12,000 11,350,320

4

879.23 44,799 39,388,642 45,099 39,652,411 16,652 14,640,718 11,921 10,481,521 11,554 10,158,184 26,738 23,508,412 18,115 15,927,251 10,850 9,539,646

5

15.84 44,799 709,616 45,099 714,368 26,580 421,027 88,000 1,393,920 88,000 1,393,920 7,035 111,434 43,487 688,834 88,000 1,393,920

6

22.08 44,799 989,162 45,099 995,786 26,580 586,886 79,858 1,763,265 76,111 1,680,528 7,035 155,333 43,487 960,193 74,335 1,641,310

7

28.71 44,799 1,286,180 45,099 1,294,793 43,800 1,257,498 88,000 2,526,480 88,000 2,526,480 7,035 201,975 43,487 1,248,512 88,000 2,526,480

8

1.00 500,000 500,000 600,000 600,000 150,000 150,000 4,100,000 4,100,000 5,000,000 5,000,000 200,000 200,000 850,000 850,000 3,000,000 3,000,000

X

Gedung PUML

- - - -

-1

11.00 13,500 148,500 13,500 148,500 6,000 66,000 15,000 165,000 15,000 165,000 59,775 657,525 15,000 165,000 15,000 165,000

2

11.00 93,078 1,023,856 93,078 1,023,856 189,100 2,080,100 121,000 1,331,000 106,553 1,172,086 153,358 1,686,942 165,770 1,823,470 121,000 1,331,000

3

112.00 13,500 1,512,000 13,500 1,512,000 6,000 672,000 11,000 1,232,000 11,000 1,232,000 59,775 6,694,800 135,330 15,156,960 11,000 1,232,000

4

112.00 36,323 4,068,180 36,323 4,068,180 39,355 4,407,782 27,000 3,024,000 27,000 3,024,000 99,558 11,150,496 40,785 4,567,920 27,000 3,024,000

5

1,870.00 8,220 15,370,465 8,220 15,370,465 8,938 16,713,125 9,421 17,617,738 9,054 16,930,045 9,388 17,554,625 8,400 15,708,000 8,350 15,614,500

6

1,496.00 15,925 23,823,800 17,821 26,660,216 29,027 43,423,644 12,808 19,160,020 16,896 25,275,668 21,825 32,650,200 18,115 27,100,040 10,858 16,243,568

7

374.00 44,099 16,493,033 44,399 16,605,233 32,173 12,032,515 32,519 12,162,013 26,990 10,094,297 22,325 8,349,550 43,487 16,264,138 29,205 10,922,670

8

20.00 8,000 160,000 8,000 160,000 4,500 90,000 14,765 295,300 14,990 299,800 7,008 140,150 12,000 240,000 13,580 271,600

9

20.00 40,810 816,200 40,810 816,200 29,576 591,521 89,935 1,798,695 85,952 1,719,035 29,058 581,150 47,075 941,500 80,431 1,608,620

10

20.00 44,099 881,980 44,399 887,980 32,973 659,450 32,519 650,375 29,939 598,780 26,738 534,750 20,375 407,500 29,205 584,100

11

10.00 35,000 350,000 40,000 400,000 25,500 255,000 90,000 900,000 95,000 950,000 15,000 150,000 50,000 500,000 90,000 900,000

12

1.00 200,000 200,000 200,000 200,000 1,500,000 1,500,000 2,500,000 2,500,000 3,000,000 3,000,000 200,000 200,000 850,000 850,000 2,000,000 2,000,000

XI

Gedung Kopmal - P2KPN

- - - -

XII

Gedung Lab Telekomunikasi

- - - -

-1

1,275.98 8,220 10,487,935 8,220 10,487,935 8,938 11,404,090 9,421 12,021,347 9,054 11,552,104 9,388 11,978,282 8,400 10,718,250 8,350 10,654,451

2

1,275.98 44,099 56,269,562 44,399 56,652,356 32,173 41,051,535 32,519 41,493,344 26,990 34,438,885 22,325 28,486,301 43,487 55,488,635 29,205 37,265,058

3

1.00 200,000 200,000 200,000 200,000 150,000 150,000 2,500,000 2,500,000 2,500,000 2,500,000 200,000 200,000 850,000 850,000 2,500,000 2,500,000

XIII Gedung Lab Listrik

- - - -

-1

492.00 8,220 4,043,994 8,220 4,043,994 8,938 4,397,250 9,421 4,635,255 9,054 4,454,322 9,388 4,618,650 8,400 4,132,800 8,350 4,108,200

2

492.00 44,099 21,696,718 44,399 21,844,318 32,173 15,828,870 32,519 15,999,225 26,990 13,279,129 22,325 10,983,900 43,487 21,395,604 29,205 14,368,860

3

1.00 200,000 200,000 200,000 200,000 150,000 150,000 2,500,000 2,500,000 2,500,000 2,500,000 200,000 200,000 850,000 850,000 2,500,000 2,500,000

XIV Gedung Lab Elektronika

- - - -

-1

567.00 8,220 4,660,457 8,220 4,660,457 8,938 5,067,563 9,421 5,341,849 9,054 5,133,335 9,388 5,322,713 8,400 4,762,800 8,350 4,734,450

2

567.00 44,099 25,004,144 44,399 25,174,244 32,173 18,241,808 32,519 18,438,131 26,990 15,303,387 22,325 12,658,275 43,487 24,657,129 29,205 16,559,235

3

1.00 200,000 200,000 200,000 200,000 150,000 150,000 2,500,000 2,500,000 2,500,000 2,500,000 200,000 200,000 850,000 850,000 2,500,000 2,500,000

XV

Gedung Trafo dan Panel

- - - -

-1

28.00 8,220 230,146 8,220 230,146 8,938 250,250 10,421 291,795 10,054 281,498 9,388 262,850 8,400 235,200 9,350 261,800

2

28.00 44,099 1,234,773 44,399 1,243,173 32,973 923,230 52,519 1,470,525 46,990 1,315,723 31,338 877,450 43,487 1,217,636 49,205 1,377,740

3

60.00 8,220 493,170 8,220 493,170 8,938 536,250 9,421 565,275 9,054 543,210 9,388 563,250 8,400 504,000 8,350 501,000

4

60.00 44,099 2,645,941 44,399 2,663,941 29,027 1,741,590 32,519 1,951,125 26,990 1,619,406 22,325 1,339,500 18,115 1,086,900 29,205 1,752,300

5

1.00 200,000 200,000 200,000 200,000 150,000 150,000 1,500,000 1,500,000 1,500,000 1,500,000 200,000 200,000 850,000 850,000 1,500,000 1,500,000

XVI Selasar

- - - -

-A

Selasar Beton

- - - -

-1

2,297.93 9,500 21,830,335 9,500 21,830,335 6,000 13,787,580 9,421 21,649,373 9,054 20,804,309 9,800 22,519,714 8,400 19,302,612 8,350 19,187,716

2

3,587.71 8,220 29,489,182 8,220 29,489,182 8,938 32,065,158 9,421 33,800,713 9,054 32,481,332 9,388 33,679,628 8,400 30,136,764 8,350 29,957,379

3

3,587.71 44,099 158,214,495 44,399 159,290,808 32,173 115,425,600 12,808 45,949,596 16,896 60,616,154 22,325 80,095,626 43,487 156,018,745 10,858 38,955,355

4

67.00 161,700 10,833,900 161,700 10,833,900 110,000 7,370,000 105,000 7,035,000 175,000 11,725,000 60,000 4,020,000 100,000 6,700,000 105,000 7,035,000

5

67.00 351,800 23,570,600 351,800 23,570,600 300,000 20,100,000 154,000 10,318,000 129,000 8,643,000 45,000 3,015,000 150,000 10,050,000 154,000 10,318,000

6

1.00 500,000 500,000 600,000 600,000 150,000 150,000 2,000,000 2,000,000 3,000,000 3,000,000 200,000 200,000 850,000 850,000 2,000,000 2,000,000

B

Selasar Atap Kuda-kuda Baja

1

127.00 8,220 1,043,877 8,220 1,043,877 7,938 1,008,063 10,421 1,323,499 10,054 1,276,795 9,388 1,192,213 8,400 1,066,800 9,350 1,187,450

2

52.00 44,799 2,329,549 45,099 2,345,149 43,800 2,277,600 52,519 2,730,975 22,939 1,192,828 7,035 365,820 43,487 2,261,324 49,205 2,558,660

3

26.00 44,799 1,164,775 45,099 1,172,575 43,800 1,138,800 52,519 1,365,488 22,939 596,414 7,035 182,910 43,487 1,130,662 49,205 1,279,330

4

49.00 44,799 2,195,152 45,099 2,209,852 43,800 2,146,200 52,519 2,573,419 22,939 1,124,011 7,035 344,715 43,487 2,130,863 49,205 2,411,045

5

4.00 44,099 176,396 44,399 177,596 35,422 141,688 14,808 59,230 18,896 75,582 22,325 89,300 18,115 72,460 12,858 51,432

6

26.00 44,799 1,164,775 45,099 1,172,575 16,652 432,946 14,808 384,995 22,939 596,414 26,738 695,175 24,982 649,532 10,858 282,308

7

20.00 48,799 975,980 49,099 981,980 16,652 333,035 14,808 296,150 22,939 458,780 23,325 466,500 70,725 1,414,500 10,858 217,160

XVII Tempat Parkir Laboratorium T Sipil

1

52.20 36,323 1,896,063 36,323 1,896,063 39,355 2,054,331 27,000 1,409,400 27,000 1,409,400 99,558 5,196,948 40,785 2,128,977 27,000 1,409,400

2

52.20 44,099 2,301,969 44,399 2,317,629 32,173 1,679,431 14,808 772,952 18,896 986,345 22,325 1,165,365 18,115 945,603 12,858 671,188

3

7.80 121,246 945,719 121,246 945,719 94,923 740,399 121,000 943,800 127,000 990,600 90,000 702,000 70,725 551,655 121,000 943,800

XVIII Menara Air

XIX Tempat Parkir (bangunan lama) dan tangki

1

58.32 275,000 16,038,000 275,000 16,038,000 74,225 4,328,802 121,000 7,056,720 135,000 7,873,200 70,000 4,082,400 165,000 9,622,800 145,000 8,456,400

2

193.26 8,220 1,588,501 8,220 1,588,501 7,938 1,534,098 10,421 2,014,011 10,054 1,942,939 9,388 1,814,228 8,400 1,623,384 9,350 1,806,981

3

64.28 44,799 2,879,681 45,099 2,898,965 26,580 1,708,562 52,519 3,375,905 22,939 1,474,519 7,035 452,210 43,487 2,795,344 49,205 3,162,897

4

64.28 33,599 2,159,761 33,824 2,174,224 43,800 2,815,464 52,519 3,375,905 22,939 1,474,519 7,035 452,210 43,487 2,795,344 49,205 3,162,897

5

42.72 44,799 1,913,814 45,099 1,926,630 16,652 711,373 52,519 2,243,601 22,939 979,954 7,035 300,535 18,115 773,873 49,205 2,102,038

6

21.98 44,799 984,682 45,099 991,276 43,800 962,724 52,519 1,154,362 22,939 504,199 7,035 154,629 43,487 955,844 49,205 1,081,526

C

PEMELIHARAAN PAGAR KAMPUS

I

Pembongkaran Pagar

1

Pagar lama

246.20 6,000 1,477,200 6,000 1,477,200 18,000 4,431,600 31,000 7,632,200 45,000 11,079,000 16,000 3,939,200 50,000 12,310,000 29,000 7,139,800

II

Pemasangan pagar Baru

1

7.39 4,706,290 34,779,484 4,706,290 34,779,484 4,272,025 31,570,265 4,750,000 35,102,500 4,991,147 36,884,575 3,941,715 29,129,274 4,937,760 36,490,046 4,750,000 35,102,500

2

7.39 4,706,290 34,779,484 4,706,290 34,779,484 5,078,050 37,526,790 4,750,000 35,102,500 4,991,147 36,884,575 5,087,005 37,592,967 5,999,830 44,338,744 4,750,000 35,102,500

3

37.27 91,654 3,415,935 91,654 3,415,935 587,613 21,900,318 721,000 26,871,670 784,000 29,219,680 79,515 2,963,524 103,875 3,871,421 721,000 26,871,670

4

525.16 36,323 19,075,408 36,323 19,075,408 39,355 20,667,777 9,753 5,121,623 31,000 16,279,960 99,558 52,284,089 40,875 21,465,915 27,000 14,179,320

5

1,325.38 21,500 28,495,670 21,500 28,495,670 43,000 56,991,340 27,000 35,785,260 9,445 12,518,042 190,000 251,822,200 35,000 46,388,300 11,000 14,579,180

6

491.60 30,500 14,993,800 30,500 14,993,800 61,000 29,987,600 21,649 10,642,673 20,723 10,187,328 190,000 93,404,000 55,000 27,038,000 23,000 11,306,800

7

290.72 44,799 13,023,971 45,099 13,111,187 26,580 7,727,338 107,452 31,238,373 102,948 29,929,153 7,035 2,045,215 43,487 12,642,541 98,934 28,762,092

8

525.16 15,925 8,363,173 17,821 9,358,876 32,173 16,895,710 12,808 6,725,987 16,896 8,872,841 7,035 3,694,501 18,115 9,513,273 10,858 5,702,187

III

Pintu Gerbang Utama

1

2.00 6,000,000 12,000,000 6,500,000 13,000,000 6,000,000 12,000,000 7,900,000 15,800,000 7,900,000 15,800,000 2,400,000 4,800,000 15,000,000 30,000,000 12,000,000 24,000,000

IV

Pengecatan pagar besi

1

1,859.60 44,799 83,308,258 45,099 83,866,138 26,580 49,428,168 14,808 27,536,027 18,896 35,138,072 7,035 13,082,286 43,487 80,868,425 13,000 24,174,800

V

Pembuangan/perapian tanah (lama)

1

300.00 18,000 5,400,000 18,000 5,400,000 5,000 1,500,000 15,000 4,500,000 20,000 6,000,000 42,450 12,735,000 10,740 3,222,000 17,000 5,100,000 Sub Total 1,895,213,898 1,955,540,233 2,009,968,608 1,603,526,784 1,646,701,208 1,902,774,996 1,971,189,543 1,420,520,134 PPN 10 % 189,521,390 195,554,023 200,996,861 160,352,678 164,670,121 190,277,500 197,118,954 142,052,013