REKAP HARDWARE

No : 0839/Quo/MKT-P/FLA/VI/18

To : PT. PP URBAN
Proj : Kantor Pemda, Sukoharjo

Sales : Naroy
No. Kode Nama Barang Qty
1 0301211601 Cylinder Dekkson CYL DC DL60MM SN 108 bh
2 0311212801 Cylinder Iseo DC F6 80MM 810940409 SN 26 bh
3 1401010511 Door Closer Dekkson DCL 105 NHO NA 26 set
4 1401030021 Door Closer Dekkson DCL 300 NHO NA 74 set
5 1701053011 Dust Proof Dekkson DP 003 SSS 8 bh
6 0901108551 Escutcheon Dekkson ESCN 855 SSS 9 psg
7 4401018411 Floor Hinge Dekkson FH 84 BD SSS 87 set
8 1701054271 Flush Bolt Dekkson FB 040 12" SSS 8 bh
9 1701054261 Flush Bolt Dekkson FB 040 8" SSS 9 bh
10 0601100031 Handle Dekkson LHTR 0003 SSS 99 psg
11 0511101701 Handle Iseo LHSR Curva 22MM SSS 13 psg
12 0101122821 Hinge Dekkson ESS DL 4,5X4X3MM 2BB SSS 39 psg
13 0101121121 Hinge Dekkson ESS DL 4X3X2MM 2BB SSS 9 psg
14 0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 160.5 psg
15 0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 99 bh
16 0201130411 Mortise Lock Dekkson MTS SLD DL84100 SSS 9 bh
17 5511014010 Panic Device Palmo Iseo 949000050379+MTS 20 set
18 - Patch Fitting Dekkson Paket (PT10,PT20,US10+Cyl) 87 set
19 4501012412 Patch Fitting Dekkson PT 24 PSS 4 bh
20 450104012 Patch Fitting Dekkson PT 40 PSS 83 bh
21 0801008102 Pull Handle Dekkson PH DL802 38X1000 PSS 87 psg
22 1201100091 Pull Plate Dekkson PP 009 SSS 4.5 psg
23 1201100121 Pull Plate Dekkson PP 012 SSS 18 bh
24 9701160400 Sliding Rail Dekkson SR D4 2M 5 set
25 1701013111 Window Bolt Dekkson WB With Key SSS 8 bh
 Harga Total
77,300 8,348,400
417,300 10,849,800
535,100 13,912,600
204,600 15,140,400

SESUAIKAN SHEET HARDWA

45,000 360,000
23,800 214,200
824,000 71,688,000
53,200 425,600
36,000 324,000
133,400 13,206,600
589,100 7,658,300
134,600 5,249,400
60,200 541,800
93,300 14,974,650
132,600 13,127,400
71,200 640,800
3,467,100 69,342,000
918,900 79,944,300
32,800 131,200
514,700 42,720,100
716,000 62,292,000
105,600 475,200
25,400 457,200
329,000 1,645,000
71,200 569,600
Total 434,238,550
PPN 10% 43,423,855

Grand Total 477,662,405

HARDWARE
 Page 4

No : 0839/Quo/MKT-P/FLA/VI/18
Tgl : Jakarta, 28 Juni 2018

To : PT. PP URBAN
Attn : Bp. Andri

Email :

Re : Penawaran
Proj : Kantor Pemda, Sukoharjo

Dengan hormat,

Sehubungan dengan kebutuhan Bapak/Ibu akan aksesories untuk "Proyek Kantor Pemda, Sukoharjo" yang sedang Bapa
maka bersama ini kami memberikan harga terbaik sbb :
No Kode Uraian Qty Harga

1 PD1 (2000X2500)

Total Unit

2 PD2 (1600X2150)

0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400

0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 3 psg 93,300
1701054261 Flush Bolt Dekkson FB 040 8" SSS 1 bh 36,000
1701054271 Flush Bolt Dekkson FB 040 12" SSS 1 bh 53,200
1701053011 Dust Proof Dekkson DP 003 SSS 1 bh 45,000
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit
3 PD3 (1200X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 3 psg 93,300
1701054261 Flush Bolt Dekkson FB 040 8" SSS 1 bh 36,000
1701054271 Flush Bolt Dekkson FB 040 12" SSS 1 bh 53,200
1701053011 Dust Proof Dekkson DP 003 SSS 1 bh 45,000
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600

cr.ardy
 Page 5

No Kode Uraian Qty Harga

Sub Total
Total Unit
4 PD6 (1600X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 3 psg 93,300
1701054261 Flush Bolt Dekkson FB 040 8" SSS 1 bh 36,000
1701054271 Flush Bolt Dekkson FB 040 12" SSS 1 bh 53,200
1701053011 Dust Proof Dekkson DP 003 SSS 1 bh 45,000
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit
5 PB1 (1200X2150)
5511014010 Panic Device Palmo Iseo 949000050379+MTS 1 set 3,467,100
0511101701 Handle Iseo LHSR Curva 22MM SSS 0.5 psg 589,100
0311212801 Cylinder Iseo DC F6 80MM 810940409 SN 1 bh 417,300
0101122821 Hinge Dekkson ESS DL 4,5X4X3MM 2BB SSS 1.5 psg 134,600
1401010511 Door Closer Dekkson DCL 105 NHO NA 1 set 535,100
Sub Total
Total Unit
6 PB2 (1000X2150)
5511014010 Panic Device Palmo Iseo 949000050379+MTS 1 set 3,467,100
0511101701 Handle Iseo LHSR Curva 22MM SSS 0.5 psg 589,100
0311212801 Cylinder Iseo DC F6 80MM 810940409 SN 1 bh 417,300
0101122821 Hinge Dekkson ESS DL 4,5X4X3MM 2BB SSS 1.5 psg 134,600
1401010511 Door Closer Dekkson DCL 105 NHO NA 1 set 535,100
Sub Total
Total Unit
7 P1 (900X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 1.5 psg 93,300
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit
8 P2 (900X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 1.5 psg 93,300

cr.ardy
 Page 6

No Kode Uraian Qty Harga

1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit
9 P3 (900X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 1.5 psg 93,300
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit
10 P4 (900X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 1.5 psg 93,300
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit
11 PG1 (900X2150)
9701160400 Sliding Rail Dekkson SR D4 2M 1 set 329,000
1201100121 Pull Plate Dekkson PP 012 SSS 2 bh 25,400
0201130411 Mortise Lock Dekkson MTS SLD DL84100 SSS 1 bh 71,200
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0901108551 Escutcheon Dekkson ESCN 855 SSS 1 psg 23,800
Sub Total
Total Unit
12 PG2 (900X2150)
9701160400 Sliding Rail Dekkson SR D4 2M 1 set 329,000
1201100121 Pull Plate Dekkson PP 012 SSS 2 bh 25,400
0201130411 Mortise Lock Dekkson MTS SLD DL84100 SSS 1 bh 71,200
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0901108551 Escutcheon Dekkson ESCN 855 SSS 1 psg 23,800
Sub Total
Total Unit

cr.ardy
 Page 7

No Kode Uraian Qty Harga

13 PS1 (600X1000)
1201100091 Pull Plate Dekkson PP 009 SSS 0.5 psg 105,600
1701013111 Window Bolt Dekkson WB With Key SSS 1 bh 71,200
0101121121 Hinge Dekkson ESS DL 4X3X2MM 2BB SSS 1 psg 60,200
Sub Total
Total Unit
14 PS2 (1200X1000)
1201100091 Pull Plate Dekkson PP 009 SSS 1 psg 105,600
1701013111 Window Bolt Dekkson WB With Key SSS 1 bh 71,200
0101121121 Hinge Dekkson ESS DL 4X3X2MM 2BB SSS 2 psg 60,200
1701054261 Flush Bolt Dekkson FB 040 8" SSS 1 bh 36,000
Sub Total

Total Unit

18 PJ4 (1600X2500)

0801008102 Pull Handle Dekkson PH DL802 38X1000 PSS 2 psg 716,000

- Patch Fitting Dekkson Paket (PT10,PT20,US10+Cyl) 2 set 918,900
450104012 Patch Fitting Dekkson PT 40 PSS 2 bh 514,700

4401018411 Floor Hinge Dekkson FH 84 BD SSS 2 set 824,000

Sub Total

Total Unit

19 PJ5 (1600X2500)

0801008102 Pull Handle Dekkson PH DL802 38X1000 PSS 2 psg 716,000

- Patch Fitting Dekkson Paket (PT10,PT20,US10+Cyl) 2 set 918,900

450104012 Patch Fitting Dekkson PT 40 PSS 2 bh 514,700

4401018411 Floor Hinge Dekkson FH 84 BD SSS 2 set 824,000

Sub Total

Total Unit
20 PJ6 (900X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 1.5 psg 93,300
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total

cr.ardy
 Page 8

No Kode Uraian Qty Harga

Total Unit
21 PJ7 (900X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 1.5 psg 93,300
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit
22 PJ8 (900X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 1.5 psg 93,300
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit
23 PJ9 (900X2150)
0601100031 Handle Dekkson LHTR 0003 SSS 1 psg 133,400
0201111521 Mortise Lock Dekkson MTS IL DL8585 SSS 1 bh 132,600
0301211601 Cylinder Dekkson CYL DC DL60MM SN 1 bh 77,300
0101121321 Hinge Dekkson ESS DL 4X3X3MM 2BB SSS 1.5 psg 93,300
1401030021 Door Closer Dekkson DCL 300 NHO NA 1 set 204,600
Sub Total
Total Unit

Kondisi Penawaran :
1. Harga Franco Jakarta
2. Harga dapat berubah sewaktu-waktu tanpa pemberitahuan terlebih dahulu.
3. Mohon Konfirmasi stock terlebih dahulu sebelum turun P.O

Demikian penawaran harga dari kami. Atas perhatian dan kerjasama nya kami ucapkan terima kasih, apabila ada yang kurang
menghubungi kami pada No. Tlp 021-6190.255, Hp: 0817.9967.626, Email: Naroy.jeremiahutabarat@yahoo.com

Hormat kami

Naroy cr.ardy
M&S Executive
 Page 9

arjo" yang sedang Bapak/Ibu laksanakan,

Total

2 -

133,400
132,600
77,300
279,900
36,000
53,200
45,000
204,600
962,000
3 2,886,000

133,400
132,600
77,300
279,900
36,000
53,200
45,000
204,600

cr.ardy
 Page 10

Total
962,000
4 3,848,000

133,400
132,600
77,300
279,900
36,000
53,200
45,000
204,600
962,000
1 962,000

3,467,100
294,550
417,300
201,900
535,100
4,915,950
6 29,495,700

3,467,100
294,550
417,300
201,900
535,100
4,915,950
20 98,319,000

133,400
132,600
77,300
139,950
204,600
687,850
2 1,375,700

133,400
132,600
77,300
139,950

cr.ardy
 Page 11

Total
204,600
687,850
30 20,635,500

133,400
132,600
77,300
139,950
204,600
687,850
4 2,751,400

133,400
132,600
77,300
139,950
204,600
687,850
1 687,850

329,000
50,800
71,200
77,300
23,800
552,100
4 2,208,400

329,000
50,800
71,200
77,300
23,800
552,100
5 2,760,500

cr.ardy
 Page 12

Total

52,800
71,200
60,200
184,200
7 1,289,400

105,600
71,200
120,400
36,000
333,200

1 333,200

1,432,000
1,837,800
1,029,400

1,648,000

5,947,200

5 -

1,432,000

1,837,800

1,029,400

1,648,000

5,947,200

4 -

133,400
132,600
77,300
139,950
204,600
687,850

cr.ardy
 Page 13

Total
2 1,375,700

133,400
132,600
77,300
139,950
204,600
687,850
5 3,439,250

133,400
132,600
77,300
139,950
204,600
687,850
22 15,132,700

133,400
132,600
77,300
139,950
204,600
687,850
25 17,196,250

Total 204,696,550
PPn 10% 20,469,655

Grand Total 225,166,205

apabila ada yang kurang jelas dapat

abarat@yahoo.com

cr.ardy
RAPK 262,676,000.00

PB1 6x 6,287,000.00 = 37,722,000.00

20 x 5,745,000.00 = 114,900,000.00

Upah Pasang 6x 500,000.00 = 3,000,000.00

20 x 500,000.00 = 10,000,000.00

Transport 1x 7,900,000.00 = 7,900,000.00

173,522,000.00
Diskon 25% 130,141,500.00

Hardware 6x 12,016,500.00 = 72,099,000.00

20 x 12,016,500.00 = 240,330,000.00
312,429,000.00
Diskon 50% + 10% = 140,593,050.00

Total = 270,734,550.00

Selisih thd RAPK = (8,058,550.00)