You are on page 1of 396

KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1) SDN 2 MALINGPING SELATAN KAB. LEBAK

A. PEKERJAAN PERSIAPAN

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

2. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

B. PEK SMK3 Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

Pembatas area (Restricted Area) ls 1.00 Rp 260,000.00 Rp 260,000.00 Rp 286,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 75.00

8. Alat pelindung diri Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN 2 MALINGPING SELATAN (3 LOKAL) Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 247.82 Rp 16,720.00 Rp 4,143,550.40 Rp 4,557,905.44 247.82 Rp 15,400.00 Rp 3,816,428.00 Rp 4,198,070.80 247.82 Rp 15,400.00 Rp 3,816,428.00 Rp 4,198,070.80 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.89 Rp 390,500.00 Rp 738,045.00 Rp 811,849.50 1.89 Rp 360,000.00 Rp 680,400.00 Rp 748,440.00 1.89 Rp 360,000.00 Rp 680,400.00 Rp 748,440.00 92.19

3. Bongkaran Genteng Lama m2 247.82 Rp 3,150.00 Rp 780,633.00 Rp 858,696.30 247.82 Rp 2,900.00 Rp 718,678.00 Rp 790,545.80 247.82 Rp 2,900.00 Rp 718,678.00 Rp 790,545.80 92.06

4. Bongkaran List Plank Lama m1 63.60 Rp 2,420.00 Rp 153,912.00 Rp 169,303.20 63.60 Rp 2,200.00 Rp 139,920.00 Rp 153,912.00 63.60 Rp 2,200.00 Rp 139,920.00 Rp 153,912.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 247.82 Rp 17,480.00 Rp 4,331,893.60 Rp 4,765,082.96 247.82 Rp 16,100.00 Rp 3,989,902.00 Rp 4,388,892.20 247.82 Rp 16,100.00 Rp 3,989,902.00 Rp 4,388,892.20 92.11
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
6. Bongkaran dinding m3 4.52 Rp 701,239.00 Rp 3,169,600.28 Rp 3,486,560.31 4.52 Rp 646,500.00 Rp 2,922,180.00 Rp 3,214,398.00 4.52 Rp 646,500.00 Rp 2,922,180.00 Rp 3,214,398.00 92.19

7. Bongkaran keramik Lantai m3 196.88 Rp 12,870.00 Rp 2,533,845.60 Rp 2,787,230.16 196.88 Rp 11,800.00 Rp 2,323,184.00 Rp 2,555,502.40 196.88 Rp 11,800.00 Rp 2,323,184.00 Rp 2,555,502.40 91.69

c. PLESTERAN Rp - Rp -

1. Plesteran 1:5 m2 89.60 Rp 69,356.10 Rp 6,214,306.56 Rp 6,835,737.22 89.60 Rp 63,100.00 Rp 5,653,760.00 Rp 6,219,136.00 89.60 Rp 63,100.00 Rp 5,653,760.00 Rp 6,219,136.00 90.98

2. Acian m2 89.60 Rp 41,607.50 Rp 3,728,032.00 Rp 4,100,835.20 89.60 Rp 37,800.00 Rp 3,386,880.00 Rp 3,725,568.00 89.60 Rp 37,800.00 Rp 3,386,880.00 Rp 3,725,568.00 90.85

d. PEK PENUTUP ATAP Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m2 247.82 Rp 180,496.25 Rp 44,730,580.68 Rp 49,203,638.74 247.82 Rp 175,000.00 Rp 43,368,500.00 Rp 47,705,350.00 247.82 Rp 175,000.00 Rp 43,368,500.00 Rp 47,705,350.00 96.95

2. Pas Atap Metal Pasir m2 247.82 Rp 142,043.00 Rp 35,201,096.26 Rp 38,721,205.89 247.82 Rp 137,700.00 Rp 34,124,814.00 Rp 37,537,295.40 247.82 Rp 137,700.00 Rp 34,124,814.00 Rp 37,537,295.40 96.94

3. Pas Bubungan Metal m1 22.00 Rp 116,105.00 Rp 2,554,310.00 Rp 2,809,741.00 22.00 Rp 112,600.00 Rp 2,477,200.00 Rp 2,724,920.00 22.00 Rp 112,600.00 Rp 2,477,200.00 Rp 2,724,920.00 96.98

4. Pas Listplank GRC Uk. (6 mm x 20 cm ) m1 63.60 Rp 51,925.50 Rp 3,302,461.80 Rp 3,632,707.98 63.60 Rp 50,300.00 Rp 3,199,080.00 Rp 3,518,988.00 63.60 Rp 50,300.00 Rp 3,199,080.00 Rp 3,518,988.00 96.87

e. PEK LANGIT -LANGIT Rp - Rp -

1. Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 153.30 Rp 151,306.52 Rp 23,195,289.21 Rp 25,514,818.13 153.30 Rp 146,700.00 Rp 22,489,110.00 Rp 24,738,021.00 153.30 Rp 146,700.00 Rp 22,489,110.00 Rp 24,738,021.00 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 52.50 Rp 106,032.30 Rp 5,566,695.75 Rp 6,123,365.33 52.50 Rp 102,800.00 Rp 5,397,000.00 Rp 5,936,700.00 52.50 Rp 102,800.00 Rp 5,397,000.00 Rp 5,936,700.00 96.95

f. PENUTUP LANTAI Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 147.00 Rp 183,216.00 Rp 26,932,752.00 Rp 29,626,027.20 147.00 Rp 166,700.00 Rp 24,504,900.00 Rp 26,955,390.00 147.00 Rp 166,700.00 Rp 24,504,900.00 Rp 26,955,390.00 90.99

2. Ps lantai Keramik 40x40 polos (selasar) m3 43.58 Rp 183,216.00 Rp 7,984,553.28 Rp 8,783,008.61 43.58 Rp 166,700.00 Rp 7,264,786.00 Rp 7,991,264.60 43.58 Rp 166,700.00 Rp 7,264,786.00 Rp 7,991,264.60 90.99

3. Ps. Keramik Dinding 20x20 (selasar) m2 27.30 Rp 127,135.00 Rp 3,470,785.50 Rp 3,817,864.05 27.30 Rp 115,600.00 Rp 3,155,880.00 Rp 3,471,468.00 27.30 Rp 115,600.00 Rp 3,155,880.00 Rp 3,471,468.00 90.93

g. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

- P1 (1 bh) m1 21.00 Rp 106,489.35 Rp 2,236,276.35 Rp 2,459,903.99 21.00 Rp 110,700.00 Rp 2,324,700.00 Rp 2,557,170.00 21.00 Rp 110,700.00 Rp 2,324,700.00 Rp 2,557,170.00 103.95

- J1 (6 bh) m1 34.80 Rp 106,489.35 Rp 3,705,829.38 Rp 4,076,412.32 34.80 Rp 110,700.00 Rp 3,852,360.00 Rp 4,237,596.00 34.80 Rp 110,700.00 Rp 3,852,360.00 Rp 4,237,596.00 103.95

- J2 (6 bh) m1 28.80 Rp 106,489.35 Rp 3,066,893.28 Rp 3,373,582.61 28.80 Rp 110,700.00 Rp 3,188,160.00 Rp 3,506,976.00 28.80 Rp 110,700.00 Rp 3,188,160.00 Rp 3,506,976.00 103.95

- BV P1 (1bh) m1 12.30 Rp 106,489.35 Rp 1,309,819.01 Rp 1,440,800.91 12.30 Rp 110,700.00 Rp 1,361,610.00 Rp 1,497,771.00 12.30 Rp 110,700.00 Rp 1,361,610.00 Rp 1,497,771.00 103.95

- BV J1 (6 bh) m1 30.60 Rp 106,489.35 Rp 3,258,574.11 Rp 3,584,431.52 30.60 Rp 110,700.00 Rp 3,387,420.00 Rp 3,726,162.00 30.60 Rp 110,700.00 Rp 3,387,420.00 Rp 3,726,162.00 103.95

- Daun Jendela Alumunium Rp - Rp -

- J1 (12 unit) m2 7.02 Rp 106,489.35 Rp 747,555.24 Rp 822,310.76 7.02 Rp 441,000.00 Rp 3,095,820.00 Rp 3,405,402.00 7.02 Rp 441,000.00 Rp 3,095,820.00 Rp 3,405,402.00 414.13

h. PEK PINTU Rp - Rp -

Pembuatan & Pemasangan Pintu Teakwood m2 3.00 Rp 782,804.00 Rp 2,348,412.00 Rp 2,583,253.20 3.00 Rp 814,100.00 Rp 2,442,300.00 Rp 2,686,530.00 3.00 Rp 814,100.00 Rp 2,442,300.00 Rp 2,686,530.00 104.00

i. PEK KUNCI & KACA Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

2. Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

3. Pas Engsel Jendela Kupu2 bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

4. Pas Kait Angin bh 12.00 Rp 51,122.50 Rp 613,470.00 Rp 674,817.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 91.35

5. Pas Kaca 5 mm m2 9.99 Rp 141,810.63 Rp 1,416,688.14 Rp 1,558,356.96 9.99 Rp 129,700.00 Rp 1,295,703.00 Rp 1,425,273.30 9.99 Rp 129,700.00 Rp 1,295,703.00 Rp 1,425,273.30 91.46

j. PENGECATAN Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 537.60 Rp 47,702.60 Rp 25,644,917.76 Rp 28,209,409.54 537.60 Rp 42,200.00 Rp 22,686,720.00 Rp 24,955,392.00 537.60 Rp 42,200.00 Rp 22,686,720.00 Rp 24,955,392.00 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 358.40 Rp 47,702.60 Rp 17,096,611.84 Rp 18,806,273.02 358.40 Rp 42,200.00 Rp 15,124,480.00 Rp 16,636,928.00 358.40 Rp 42,200.00 Rp 15,124,480.00 Rp 16,636,928.00 88.46

3. Pengecatan Plafond 3 Kali m2 52.50 Rp 34,755.60 Rp 1,824,669.00 Rp 2,007,135.90 52.50 Rp 30,700.00 Rp 1,611,750.00 Rp 1,772,925.00 52.50 Rp 30,700.00 Rp 1,611,750.00 Rp 1,772,925.00 88.33

k. PEK KELISTRIKAN Rp - Rp -

1. Instalasi Tiitik lampu ttk 15.00 Rp 223,591.50 Rp 3,353,872.50 Rp 3,689,259.75 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Pemasangan Stop Kontak bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 89.39

3. Pemasangan Lampu TL bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

4. 1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

6. Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

7. Pemasangan Sakelar Ganda bh 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 89.45

D. PEMBANGUNAN TOILET Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah pondasi batu kali m3 33.38 Rp 81,812.50 Rp 2,730,901.25 Rp 3,003,991.38 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 90.94

2. Urugan tanah kembali m3 18.08 Rp 59,125.00 Rp 1,068,980.00 Rp 1,175,878.00 18.08 Rp 53,800.00 Rp 972,704.00 Rp 1,069,974.40 18.08 Rp 53,800.00 Rp 972,704.00 Rp 1,069,974.40 90.99

3. Urugan Pasir dibawah pondasi t=5cm m3 1.28 Rp 197,725.00 Rp 253,088.00 Rp 278,396.80 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 2.59 Rp 114,884.90 Rp 297,551.88 Rp 327,307.07 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 90.96

5. pemadatan Tanah per 20 cm m3 2.59 Rp 92,125.00 Rp 238,603.75 Rp 262,464.13 2.59 Rp 83,800.00 Rp 217,042.00 Rp 238,746.20 2.59 Rp 83,800.00 Rp 217,042.00 Rp 238,746.20 90.96

6. Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

b. PEKERJAAN PONDASI Rp - Rp -

1. Pas Pondasi batu kali m3 15.30 Rp 1,083,197.50 Rp 16,572,921.75 Rp 18,230,213.93 15.30 Rp 985,700.00 Rp 15,081,210.00 Rp 16,589,331.00 15.30 Rp 985,700.00 Rp 15,081,210.00 Rp 16,589,331.00 91.00

2. Pas Batu Aanstamping m3 3.85 Rp 634,375.50 Rp 2,442,345.68 Rp 2,686,580.24 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 90.99

c. PEKERJAAN BETON K-225 Rp - Rp -

1. Sloof 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 337.74 Rp 20,869.75 Rp 7,048,549.37 Rp 7,753,404.30 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 90.56

2. Kolom K1 15/15 Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 12.60 Rp 249,436.00 Rp 3,142,893.60 Rp 3,457,182.96 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 356.74 Rp 20,869.75 Rp 7,445,074.62 Rp 8,189,582.08 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 90.56

d. PEK DINDING Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 5PP m2 74.90 Rp 120,692.00 Rp 9,039,830.80 Rp 9,943,813.88 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 90.98

2. Pas Dinding Bata Merah 1SP : 3PP m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp -

1. Pekerjaan Beton Site Mix K 225 m3 2.29 Rp 1,326,250.44 Rp 3,037,113.52 Rp 3,340,824.87 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 90.99

2. Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

3. Bekisting m2 22.88 Rp 594,599.50 Rp 13,604,436.56 Rp 14,964,880.22 22.88 Rp 541,000.00 Rp 12,378,080.00 Rp 13,615,888.00 22.88 Rp 541,000.00 Rp 12,378,080.00 Rp 13,615,888.00 90.99

4. Plesteran 1:2 m2 22.88 Rp 76,187.10 Rp 1,743,160.85 Rp 1,917,476.93 22.88 Rp 69,300.00 Rp 1,585,584.00 Rp 1,744,142.40 22.88 Rp 69,300.00 Rp 1,585,584.00 Rp 1,744,142.40 90.96

5. Acian m2 22.88 Rp 41,607.50 Rp 951,979.60 Rp 1,047,177.56 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 90.85

f. PLESTERAN Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1. Plesteran 1:2 m2 61.95 Rp 76,187.10 Rp 4,719,790.85 Rp 5,191,769.93 61.95 Rp 69,300.00 Rp 4,293,135.00 Rp 4,722,448.50 61.95 Rp 69,300.00 Rp 4,293,135.00 Rp 4,722,448.50 90.96

2. Acian m2 61.95 Rp 41,607.50 Rp 2,577,584.63 Rp 2,835,343.09 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 90.85

g. PEK LANGIT -LANGIT Rp - Rp -

Memasang Langit-langit GRC, Ukuran (120x240) tebal 9 mm + Rangka Hollow m2 12.95 Rp 106,032.30 Rp 1,373,118.29 Rp 1,510,430.11 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 96.95

h. PENUTUP LANTAI Rp - Rp -

Ps Keramik Lantai 30 x 30 m2 12.95 Rp 180,870.25 Rp 2,342,269.74 Rp 2,576,496.71 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 90.95

Ps. Keramik Dinding 30x30 m2 23.01 Rp 145,348.50 Rp 3,344,468.99 Rp 3,678,915.88 23.01 Rp 132,200.00 Rp 3,041,922.00 Rp 3,346,114.20 23.01 Rp 132,200.00 Rp 3,041,922.00 Rp 3,346,114.20 90.95

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

P1 (3 bh) m1 26.58 Rp 106,489.35 Rp 2,830,486.92 Rp 3,113,535.62 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 414.13

BV P1 (3bh) m1 13.98 Rp 424,110.50 Rp 5,929,064.79 Rp 6,521,971.27 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 103.98

sunscreen Alumunium (3bh) m2 3.86 Rp 478,170.00 Rp 1,845,736.20 Rp 2,030,309.82 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 103.98

Pintu Panel Alumunium P1 (3 bh) m2 12.87 Rp 456,604.50 Rp 5,876,499.92 Rp 6,464,149.91 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 103.98

j. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

k. SANITASI Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,662.50 Rp 3,556,987.50 Rp 3,912,686.25 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Pemasangan Bak Fibreglass vol.1 m3 bh 3.00 Rp 1,821,441.30 Rp 5,464,323.90 Rp 6,010,756.29 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 89.50

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septictank unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

sumur bor ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 50.20 Rp 47,702.60 Rp 2,394,670.52 Rp 2,634,137.57 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 88.46

Pengecatan Tembok Luar Watershild 3 kali m2 61.95 Rp 47,702.60 Rp 2,955,176.07 Rp 3,250,693.68 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 88.46

Pengecatan Plafond 3 Kali m2 12.95 Rp 34,755.60 Rp 450,085.02 Rp 495,093.52 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 88.33

m. PEK KELISTRIKAN Rp - Rp -

Instalasi Tiitik lampu bh 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips unit 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

Pemasangan MCB m 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

E. PEKERJAAN PENATAAN LINGKUNGAN SEKOLAH Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
a. PEKERJAAN TIANG Rp - Rp -

Pipa 2" Stainless Steel m' 5.00 Rp 107,327.00 Rp 536,635.00 Rp 590,298.50 5.00 Rp 97,600.00 Rp 488,000.00 Rp 536,800.00 5.00 Rp 97,600.00 Rp 488,000.00 Rp 536,800.00 90.94

Pipa 2 1/2" Stainless Steel m' 4.40 Rp 127,600.00 Rp 561,440.00 Rp 617,584.00 4.40 Rp 116,100.00 Rp 510,840.00 Rp 561,924.00 4.40 Rp 116,100.00 Rp 510,840.00 Rp 561,924.00 90.99

Angkur Mur Baut dia.12 bh 3.00 Rp 70,000.00 Rp 210,000.00 Rp 231,000.00 3.00 Rp 63,700.00 Rp 191,100.00 Rp 210,210.00 3.00 Rp 63,700.00 Rp 191,100.00 Rp 210,210.00 91.00

Roda Pengerek bendera bh 1.00 Rp 115,000.00 Rp 115,000.00 Rp 126,500.00 1.00 Rp 104,600.00 Rp 104,600.00 Rp 115,060.00 1.00 Rp 104,600.00 Rp 104,600.00 Rp 115,060.00 90.96

Galian tanah m3 1.05 Rp 81,812.50 Rp 85,903.13 Rp 94,493.44 1.05 Rp 74,400.00 Rp 78,120.00 Rp 85,932.00 1.05 Rp 74,400.00 Rp 78,120.00 Rp 85,932.00 90.94

Pasir urug m3 0.03 Rp 197,725.00 Rp 5,931.75 Rp 6,524.93 0.03 Rp 179,900.00 Rp 5,397.00 Rp 5,936.70 0.03 Rp 179,900.00 Rp 5,397.00 Rp 5,936.70 90.98

Pas. Batu kali 1:5 m3 0.25 Rp 1,083,197.50 Rp 270,799.38 Rp 297,879.31 0.25 Rp 985,700.00 Rp 246,425.00 Rp 271,067.50 0.25 Rp 985,700.00 Rp 246,425.00 Rp 271,067.50 91.00

Pengecatan dinding eksterior , ICI m2 1.28 Rp 47,702.60 Rp 61,059.33 Rp 67,165.26 1.28 Rp 43,400.00 Rp 55,552.00 Rp 61,107.20 1.28 Rp 43,400.00 Rp 55,552.00 Rp 61,107.20 90.98

Pondasi beton bertulang m3 1.52 Rp 3,064,175.64 Rp 4,657,546.98 Rp 5,123,301.68 1.52 Rp 2,788,300.00 Rp 4,238,216.00 Rp 4,662,037.60 1.52 Rp 2,788,300.00 Rp 4,238,216.00 Rp 4,662,037.60 91.00

b. PEKERJAAN PAVING Rp - Rp -

Pek Galian Tanah Kansteen m3 1.82 Rp 81,812.50 Rp 148,898.75 Rp 163,788.63 1.82 Rp 74,400.00 Rp 135,408.00 Rp 148,948.80 1.82 Rp 74,400.00 Rp 135,408.00 Rp 148,948.80 90.94

Urugan Pasit T= 5 cm m3 22.32 Rp 276,925.00 Rp 6,180,966.00 Rp 6,799,062.60 22.32 Rp 179,900.00 Rp 4,015,368.00 Rp 4,416,904.80 22.32 Rp 179,900.00 Rp 4,015,368.00 Rp 4,416,904.80 64.96

Pek Pas Batu bata 1 : 5 m2 32.69 Rp 120,692.00 Rp 3,945,421.48 Rp 4,339,963.63 32.69 Rp 109,800.00 Rp 3,589,362.00 Rp 3,948,298.20 32.69 Rp 109,800.00 Rp 3,589,362.00 Rp 3,948,298.20 90.98

Plesteran Pas Batu Bata 1 : 5 m2 65.38 Rp 69,356.10 Rp 4,534,501.82 Rp 4,987,952.00 65.38 Rp 63,100.00 Rp 4,125,478.00 Rp 4,538,025.80 65.38 Rp 63,100.00 Rp 4,125,478.00 Rp 4,538,025.80 90.98

Acian Pas Batu Bata m2 65.38 Rp 41,607.50 Rp 2,720,298.35 Rp 2,992,328.19 65.38 Rp 37,800.00 Rp 2,471,364.00 Rp 2,718,500.40 65.38 Rp 37,800.00 Rp 2,471,364.00 Rp 2,718,500.40 90.85

Pek Pas Paving Blok K-225 kombinasi warna T=6 CM m2 223.20 Rp 313,942.75 Rp 70,072,021.80 Rp 77,079,223.98 223.20 Rp 285,600.00 Rp 63,745,920.00 Rp 70,120,512.00 223.20 Rp 285,600.00 Rp 63,745,920.00 Rp 70,120,512.00 90.97

c. PEKERJAAN TPT Rp - Rp -

Pekerjaan Galian Tanah m3 7.41 Rp 81,812.50 Rp 606,230.63 Rp 666,853.69 7.41 Rp 74,400.00 Rp 551,304.00 Rp 606,434.40 7.41 Rp 74,400.00 Rp 551,304.00 Rp 606,434.40 90.94

Pekerjaan Urugan Tanah m3 8.55 Rp 114,884.90 Rp 982,265.85 Rp 1,080,492.44 8.55 Rp 104,500.00 Rp 893,475.00 Rp 982,822.50 8.55 Rp 104,500.00 Rp 893,475.00 Rp 982,822.50 90.96

Pasangan Pondasi Batu belah m3 30.64 Rp 1,083,197.50 Rp 33,189,171.40 Rp 36,508,088.54 30.64 Rp 985,700.00 Rp 30,201,848.00 Rp 33,222,032.80 30.64 Rp 985,700.00 Rp 30,201,848.00 Rp 33,222,032.80 91.00

Pasangan Plesteran topian m2 4.75 Rp 92,832.30 Rp 440,953.43 Rp 485,048.77 4.75 Rp 84,400.00 Rp 400,900.00 Rp 440,990.00 4.75 Rp 84,400.00 Rp 400,900.00 Rp 440,990.00 90.92

Pasangan Acian m2 4.75 Rp 41,607.50 Rp 197,635.63 Rp 217,399.19 4.75 Rp 37,800.00 Rp 179,550.00 Rp 197,505.00 4.75 Rp 37,800.00 Rp 179,550.00 Rp 197,505.00 90.85

d. PEKERJAAN PAGAR KELILING Rp - Rp -

Pekerjaan Galian Tanah m3 36.74 Rp 81,812.50 Rp 3,005,791.25 Rp 3,306,370.38 36.74 Rp 74,400.00 Rp 2,733,456.00 Rp 3,006,801.60 36.74 Rp 74,400.00 Rp 2,733,456.00 Rp 3,006,801.60 90.94

Pekerjaan Urugan Tanah m3 12.25 Rp 114,884.90 Rp 1,407,339.96 Rp 1,548,073.96 12.25 Rp 104,500.00 Rp 1,280,125.00 Rp 1,408,137.50 12.25 Rp 104,500.00 Rp 1,280,125.00 Rp 1,408,137.50 90.96

Pekerjaan Pondasi Plat beton setempat Rp - Rp -

- beton 6.11 Rp 1,326,250.44 Rp 8,103,390.22 Rp 8,913,729.24 6.11 Rp 1,206,800.00 Rp 7,373,548.00 Rp 8,110,902.80 6.11 Rp 1,206,800.00 Rp 7,373,548.00 Rp 8,110,902.80 90.99

- bekesting 28.38 Rp 233,761.00 Rp 6,634,137.18 Rp 7,297,550.90 28.38 Rp 226,900.00 Rp 6,439,422.00 Rp 7,083,364.20 28.38 Rp 226,900.00 Rp 6,439,422.00 Rp 7,083,364.20 97.06

- besi 1833.96 Rp 20,869.75 Rp 38,274,286.71 Rp 42,101,715.38 1,833.96 Rp 18,900.00 Rp 34,661,844.00 Rp 38,128,028.40 1,833.96 Rp 18,900.00 Rp 34,661,844.00 Rp 38,128,028.40 90.56

Pekerjaan Kolom beton 15/15 Rp - Rp -

- beton m3 1.93 Rp 1,326,250.44 Rp 2,559,663.36 Rp 2,815,629.69 1.93 Rp 1,206,800.00 Rp 2,329,124.00 Rp 2,562,036.40 1.93 Rp 1,206,800.00 Rp 2,329,124.00 Rp 2,562,036.40 90.99

- bekesting m2 51.60 Rp 249,436.00 Rp 12,870,897.60 Rp 14,157,987.36 51.60 Rp 226,900.00 Rp 11,708,040.00 Rp 12,878,844.00 51.60 Rp 226,900.00 Rp 11,708,040.00 Rp 12,878,844.00 90.97

- besi kg 559.19 Rp 20,869.75 Rp 11,670,155.50 Rp 12,837,171.05 559.19 Rp 18,900.00 Rp 10,568,691.00 Rp 11,625,560.10 559.19 Rp 18,900.00 Rp 10,568,691.00 Rp 11,625,560.10 90.56

Pekerjaan Sloof beton 20/30 Rp - Rp -

- beton m3 7.38 Rp 1,326,250.44 Rp 9,787,728.28 Rp 10,766,501.11 7.38 Rp 1,206,800.00 Rp 8,906,184.00 Rp 9,796,802.40 7.38 Rp 1,206,800.00 Rp 8,906,184.00 Rp 9,796,802.40 90.99

- bekesting m2 73.80 Rp 249,436.00 Rp 18,408,376.80 Rp 20,249,214.48 73.80 Rp 226,900.00 Rp 16,745,220.00 Rp 18,419,742.00 73.80 Rp 226,900.00 Rp 16,745,220.00 Rp 18,419,742.00 90.97

- besi kg 811.80 Rp 20,869.75 Rp 16,942,063.05 Rp 18,636,269.36 811.80 Rp 18,900.00 Rp 15,343,020.00 Rp 16,877,322.00 811.80 Rp 18,900.00 Rp 15,343,020.00 Rp 16,877,322.00 90.56

Pekerjaan Ringbalk beton 15/20 Rp - Rp -

- beton m3 3.69 Rp 1,326,250.44 Rp 4,893,864.14 Rp 5,383,250.55 3.69 Rp 1,206,800.00 Rp 4,453,092.00 Rp 4,898,401.20 3.69 Rp 1,206,800.00 Rp 4,453,092.00 Rp 4,898,401.20 90.99
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- bekesting m2 98.40 Rp 249,436.00 Rp 24,544,502.40 Rp 26,998,952.64 98.40 Rp 226,900.00 Rp 22,326,960.00 Rp 24,559,656.00 98.40 Rp 226,900.00 Rp 22,326,960.00 Rp 24,559,656.00 90.97

- besi kg 650.78 Rp 20,869.75 Rp 13,581,615.91 Rp 14,939,777.50 650.78 Rp 18,900.00 Rp 12,299,742.00 Rp 13,529,716.20 650.78 Rp 18,900.00 Rp 12,299,742.00 Rp 13,529,716.20 90.56

Pek.Pasang dinding bata merah m2 160.72 Rp 264,055.00 Rp 42,438,919.60 Rp 46,682,811.56 160.72 Rp 240,200.00 Rp 38,604,944.00 Rp 42,465,438.40 160.72 Rp 240,200.00 Rp 38,604,944.00 Rp 42,465,438.40 90.97

Pekerjaan plesteran ciprat m2 321.44 Rp 55,995.50 Rp 17,999,193.52 Rp 19,799,112.87 321.44 Rp 50,900.00 Rp 16,361,296.00 Rp 17,997,425.60 321.44 Rp 50,900.00 Rp 16,361,296.00 Rp 17,997,425.60 90.90

Pekerjaan Plesteran m2 189.01 Rp 69,356.10 Rp 13,108,996.46 Rp 14,419,896.11 189.01 Rp 63,100.00 Rp 11,926,531.00 Rp 13,119,184.10 189.01 Rp 63,100.00 Rp 11,926,531.00 Rp 13,119,184.10 90.98

Pekerjaan Acian m2 189.01 Rp 41,607.50 Rp 7,864,233.58 Rp 8,650,656.93 189.01 Rp 37,800.00 Rp 7,144,578.00 Rp 7,859,035.80 189.01 Rp 37,800.00 Rp 7,144,578.00 Rp 7,859,035.80 90.85

Pekerjaan Pengecatan m2 189.01 Rp 47,702.60 Rp 9,016,268.43 Rp 9,917,895.27 189.01 Rp 43,400.00 Rp 8,203,034.00 Rp 9,023,337.40 189.01 Rp 43,400.00 Rp 8,203,034.00 Rp 9,023,337.40 90.98

2) SDN 1 RAHONG KAB. LEBAK Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp -

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

2. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

B. PEK SMK3 Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
C. REHAB. RKB SDN 1 RAHONG (3 LOKAL) Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 257.95 Rp 16,720.00 Rp 4,312,924.00 Rp 4,744,216.40 257.95 Rp 15,400.00 Rp 3,972,430.00 Rp 4,369,673.00 257.95 Rp 15,400.00 Rp 3,972,430.00 Rp 4,369,673.00 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.89 Rp 390,500.00 Rp 738,045.00 Rp 811,849.50 1.89 Rp 360,000.00 Rp 680,400.00 Rp 748,440.00 1.89 Rp 360,000.00 Rp 680,400.00 Rp 748,440.00 92.19

3. Bongkaran Genteng Lama m2 257.95 Rp 3,150.00 Rp 812,542.50 Rp 893,796.75 257.95 Rp 2,900.00 Rp 748,055.00 Rp 822,860.50 257.95 Rp 2,900.00 Rp 748,055.00 Rp 822,860.50 92.06

4. Bongkaran List Plank Lama m1 65.40 Rp 2,420.00 Rp 158,268.00 Rp 174,094.80 65.40 Rp 2,200.00 Rp 143,880.00 Rp 158,268.00 65.40 Rp 2,200.00 Rp 143,880.00 Rp 158,268.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 257.95 Rp 12,870.00 Rp 3,319,816.50 Rp 3,651,798.15 257.95 Rp 16,100.00 Rp 4,152,995.00 Rp 4,568,294.50 257.95 Rp 16,100.00 Rp 4,152,995.00 Rp 4,568,294.50 125.10

6. Bongkaran Dinding m3 27.30 Rp 701,239.00 Rp 19,143,824.70 Rp 21,058,207.17 27.30 Rp 646,500.00 Rp 17,649,450.00 Rp 19,414,395.00 27.30 Rp 646,500.00 Rp 17,649,450.00 Rp 19,414,395.00 92.19

7. Bongkaran keramik Lantai m3 224.18 Rp 12,870.00 Rp 2,885,196.60 Rp 3,173,716.26 224.18 Rp 11,800.00 Rp 2,645,324.00 Rp 2,909,856.40 224.18 Rp 11,800.00 Rp 2,645,324.00 Rp 2,909,856.40 91.69

10. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 93.75

11. Membersihkan Lapangan dan Perataan m2 257.95 Rp 17,325.00 Rp 4,468,983.75 Rp 4,915,882.13 257.95 Rp 12,900.00 Rp 3,327,555.00 Rp 3,660,310.50 257.95 Rp 12,900.00 Rp 3,327,555.00 Rp 3,660,310.50 74.46

c. PLESTERAN Rp - Rp -

1. Plesteran 1:5 m2 93.44 Rp 69,356.10 Rp 6,480,633.98 Rp 7,128,697.38 93.44 Rp 63,100.00 Rp 5,896,064.00 Rp 6,485,670.40 93.44 Rp 63,100.00 Rp 5,896,064.00 Rp 6,485,670.40 90.98

2. Acian m2 93.44 Rp 41,607.50 Rp 3,887,804.80 Rp 4,276,585.28 93.44 Rp 37,800.00 Rp 3,532,032.00 Rp 3,885,235.20 93.44 Rp 37,800.00 Rp 3,532,032.00 Rp 3,885,235.20 90.85

d. PEK PENUTUP ATAP Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m2 257.95 Rp 180,496.25 Rp 46,559,007.69 Rp 51,214,908.46 257.95 Rp 175,000.00 Rp 45,141,250.00 Rp 49,655,375.00 257.95 Rp 175,000.00 Rp 45,141,250.00 Rp 49,655,375.00 96.95

2. Pas Atap Metal Pasir m2 257.95 Rp 142,043.00 Rp 36,639,991.85 Rp 40,303,991.04 257.95 Rp 137,700.00 Rp 35,519,715.00 Rp 39,071,686.50 257.95 Rp 137,700.00 Rp 35,519,715.00 Rp 39,071,686.50 96.94

3. Pas Bubungan Metal m1 22.90 Rp 116,105.00 Rp 2,658,804.50 Rp 2,924,684.95 22.90 Rp 112,600.00 Rp 2,578,540.00 Rp 2,836,394.00 22.90 Rp 112,600.00 Rp 2,578,540.00 Rp 2,836,394.00 96.98

4. Pemasangan Listplank GRC Uk. (9 mm x20 cm ) m1 65.40 Rp 51,925.50 Rp 3,395,927.70 Rp 3,735,520.47 65.40 Rp 50,300.00 Rp 3,289,620.00 Rp 3,618,582.00 65.40 Rp 50,300.00 Rp 3,289,620.00 Rp 3,618,582.00 96.87

e. PEK LANGIT -LANGIT Rp - Rp -

1. Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 159.87 Rp 151,306.52 Rp 24,189,373.03 Rp 26,608,310.34 159.87 Rp 146,700.00 Rp 23,452,929.00 Rp 25,798,221.90 159.87 Rp 146,700.00 Rp 23,452,929.00 Rp 25,798,221.90 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 84.60 Rp 106,032.30 Rp 8,970,332.58 Rp 9,867,365.84 84.60 Rp 102,800.00 Rp 8,696,880.00 Rp 9,566,568.00 84.60 Rp 102,800.00 Rp 8,696,880.00 Rp 9,566,568.00 96.95

f. PENUTUP LANTAI Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 306.60 Rp 183,216.00 Rp 56,174,025.60 Rp 61,791,428.16 306.60 Rp 166,700.00 Rp 51,110,220.00 Rp 56,221,242.00 306.60 Rp 166,700.00 Rp 51,110,220.00 Rp 56,221,242.00 90.99

2. Ps lantai Keramik 40x40 polos (selasar) m3 68.99 Rp 183,216.00 Rp 12,640,071.84 Rp 13,904,079.02 68.99 Rp 166,700.00 Rp 11,500,633.00 Rp 12,650,696.30 68.99 Rp 166,700.00 Rp 11,500,633.00 Rp 12,650,696.30 90.99

3. Ps. Keramik Dinding 20x25 (selasar) m2 56.94 Rp 127,135.00 Rp 7,239,066.90 Rp 7,962,973.59 56.94 Rp 115,600.00 Rp 6,582,264.00 Rp 7,240,490.40 56.94 Rp 115,600.00 Rp 6,582,264.00 Rp 7,240,490.40 90.93

g. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

- P1 (1 bh) m1 21.00 Rp 106,489.35 Rp 2,236,276.35 Rp 2,459,903.99 21.00 Rp 110,700.00 Rp 2,324,700.00 Rp 2,557,170.00 21.00 Rp 110,700.00 Rp 2,324,700.00 Rp 2,557,170.00 103.95

- J1 (6 bh) m1 34.80 Rp 106,489.35 Rp 3,705,829.38 Rp 4,076,412.32 34.80 Rp 110,700.00 Rp 3,852,360.00 Rp 4,237,596.00 34.80 Rp 110,700.00 Rp 3,852,360.00 Rp 4,237,596.00 103.95

- J2 (6 bh) m1 28.80 Rp 106,489.35 Rp 3,066,893.28 Rp 3,373,582.61 28.80 Rp 110,700.00 Rp 3,188,160.00 Rp 3,506,976.00 28.80 Rp 110,700.00 Rp 3,188,160.00 Rp 3,506,976.00 103.95

- BV P1 (1bh) m1 12.30 Rp 106,489.35 Rp 1,309,819.01 Rp 1,440,800.91 12.30 Rp 110,700.00 Rp 1,361,610.00 Rp 1,497,771.00 12.30 Rp 110,700.00 Rp 1,361,610.00 Rp 1,497,771.00 103.95

- BV J1 (6 bh) m1 30.60 Rp 106,489.35 Rp 3,258,574.11 Rp 3,584,431.52 30.60 Rp 110,700.00 Rp 3,387,420.00 Rp 3,726,162.00 30.60 Rp 110,700.00 Rp 3,387,420.00 Rp 3,726,162.00 103.95

- Daun Jendela Alumunium Rp - Rp -

- J1 (12 unit) m2 7.02 Rp 424,110.50 Rp 2,977,255.71 Rp 3,274,981.28 7.02 Rp 441,000.00 Rp 3,095,820.00 Rp 3,405,402.00 7.02 Rp 441,000.00 Rp 3,095,820.00 Rp 3,405,402.00 103.98

h. PEK PINTU Rp - Rp -

Pembuatan & Pemasangan Pintu Teakwood m2 3.36 Rp 782,804.00 Rp 2,630,221.44 Rp 2,893,243.58 3.36 Rp 814,100.00 Rp 2,735,376.00 Rp 3,008,913.60 3.36 Rp 814,100.00 Rp 2,735,376.00 Rp 3,008,913.60 104.00

i. PEK KUNCI & KACA Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

2. Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
3. Pas Engsel Jendela Kupu2 bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

4. Pas Kait Angin bh 12.00 Rp 51,122.50 Rp 613,470.00 Rp 674,817.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 91.35

5. Pas Kaca 5 mm m2 9.99 Rp 141,810.63 Rp 1,416,688.14 Rp 1,558,356.96 9.99 Rp 129,700.00 Rp 1,295,703.00 Rp 1,425,273.30 9.99 Rp 129,700.00 Rp 1,295,703.00 Rp 1,425,273.30 91.46

j. PENGECATAN Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 560.64 Rp 47,702.60 Rp 26,743,985.66 Rp 29,418,384.23 560.64 Rp 42,200.00 Rp 23,659,008.00 Rp 26,024,908.80 560.64 Rp 42,200.00 Rp 23,659,008.00 Rp 26,024,908.80 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 560.64 Rp 47,702.60 Rp 26,743,985.66 Rp 29,418,384.23 560.64 Rp 42,200.00 Rp 23,659,008.00 Rp 26,024,908.80 560.64 Rp 42,200.00 Rp 23,659,008.00 Rp 26,024,908.80 88.46

3. Pengecatan Plafond 3 Kali m2 219.00 Rp 34,755.60 Rp 7,611,476.40 Rp 8,372,624.04 219.00 Rp 30,700.00 Rp 6,723,300.00 Rp 7,395,630.00 219.00 Rp 30,700.00 Rp 6,723,300.00 Rp 7,395,630.00 88.33

k. PEK KELISTRIKAN Rp - Rp -

1. Instalasi Tiitik lampu ttk 15.00 Rp 223,591.50 Rp 3,353,872.50 Rp 3,689,259.75 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 89.49

2. Pemasangan Stop Kontak bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 89.39

3. Pemasangan Lampu TL bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

4. 1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

6. Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

7. Pemasangan Sakelar Ganda bh 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 89.45

D. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 187.50

2. Membersihkan Lapangan dan Perataan m2 116.28 Rp 17,325.00 Rp 2,014,551.00 Rp 2,216,006.10 116.28 Rp 12,900.00 Rp 1,500,012.00 Rp 1,650,013.20 116.28 Rp 12,900.00 Rp 1,500,012.00 Rp 1,650,013.20 74.46

b. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah m3 17.44 Rp 114,884.90 Rp 2,003,592.57 Rp 2,203,951.83 17.44 Rp 74,400.00 Rp 1,297,536.00 Rp 1,427,289.60 17.44 Rp 74,400.00 Rp 1,297,536.00 Rp 1,427,289.60 64.76

2. Urugan Pasir dibwh lantai t=5 cm m3 5.81 Rp 197,725.00 Rp 1,148,782.25 Rp 1,263,660.48 5.81 Rp 179,900.00 Rp 1,045,219.00 Rp 1,149,740.90 5.81 Rp 179,900.00 Rp 1,045,219.00 Rp 1,149,740.90 90.98

4. Pekerjaan Lantai Kerja t=10cm (K 225) m3 11.63 Rp 1,049,020.09 Rp 12,200,103.68 Rp 13,420,114.04 11.63 Rp 1,206,800.00 Rp 14,035,084.00 Rp 15,438,592.40 11.63 Rp 1,206,800.00 Rp 14,035,084.00 Rp 15,438,592.40 115.04

c. PEKERJAAN BETON Rp - Rp -

1. Sloof 15/30 Rp - Rp -

- beton m3 1.52 Rp 1,326,250.44 Rp 2,015,900.68 Rp 2,217,490.74 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 90.99

- bekesting m2 0.76 Rp 249,436.00 Rp 189,571.36 Rp 208,528.50 0.76 Rp 226,900.00 Rp 172,444.00 Rp 189,688.40 0.76 Rp 226,900.00 Rp 172,444.00 Rp 189,688.40 90.97

- besi Kg 340.13 Rp 20,869.75 Rp 7,098,428.07 Rp 7,808,270.87 340.13 Rp 18,900.00 Rp 6,428,457.00 Rp 7,071,302.70 340.13 Rp 18,900.00 Rp 6,428,457.00 Rp 7,071,302.70 90.56

2. Pekerjaan Beton Site Mix K-225 m3 29.57 Rp 1,326,250.44 Rp 39,217,225.64 Rp 43,138,948.21 29.57 Rp 1,206,800.00 Rp 35,685,076.00 Rp 39,253,583.60 29.57 Rp 1,206,800.00 Rp 35,685,076.00 Rp 39,253,583.60 90.99

3. Pekerjaan Pemasangan Wiremash kg 11.63 Rp 21,583.10 Rp 251,011.45 Rp 276,112.60 11.63 Rp 19,600.00 Rp 227,948.00 Rp 250,742.80 11.63 Rp 19,600.00 Rp 227,948.00 Rp 250,742.80 90.81

4. Pekerjaan Tiang Bendera dan Pedestal unit 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 98.33

d. PLESTERAN LANTAI Rp - Rp -

1. Plesteran 1:2 m2 116.28 Rp 76,187.10 Rp 8,859,035.99 Rp 9,744,939.59 116.28 Rp 63,100.00 Rp 7,337,268.00 Rp 8,070,994.80 116.28 Rp 63,100.00 Rp 7,337,268.00 Rp 8,070,994.80 82.82

2. Acian m2 116.28 Rp 41,607.50 Rp 4,838,120.10 Rp 5,321,932.11 116.28 Rp 37,800.00 Rp 4,395,384.00 Rp 4,834,922.40 116.28 Rp 37,800.00 Rp 4,395,384.00 Rp 4,834,922.40 90.85

E. PEMBANGUNAN TOILET Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 100.00

2. Membersihkan Lapangan dan Perataan m2 12.95 Rp 17,325.00 Rp 224,358.75 Rp 246,794.63 12.95 Rp 12,900.00 Rp 167,055.00 Rp 183,760.50 12.95 Rp 12,900.00 Rp 167,055.00 Rp 183,760.50 74.46

a. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah pondasi batu kali m3 33.38 Rp 81,812.50 Rp 2,730,901.25 Rp 3,003,991.38 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 90.94
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Urugan tanah kembali m3 18.08 Rp 59,125.00 Rp 1,068,980.00 Rp 1,175,878.00 18.08 Rp 104,500.00 Rp 1,889,360.00 Rp 2,078,296.00 18.08 Rp 104,500.00 Rp 1,889,360.00 Rp 2,078,296.00 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.28 Rp 197,725.00 Rp 253,088.00 Rp 278,396.80 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 2.59 Rp 92,125.00 Rp 238,603.75 Rp 262,464.13 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 113.43

5. pemadatan Tanah per 20 cm m3 2.59 Rp 92,125.00 Rp 238,603.75 Rp 262,464.13 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

b. PEKERJAAN PONDASI Rp - Rp -

Pas Pondasi batu kali m3 15.30 Rp 1,083,197.50 Rp 16,572,921.75 Rp 18,230,213.93 15.30 Rp 985,700.00 Rp 15,081,210.00 Rp 16,589,331.00 15.30 Rp 985,700.00 Rp 15,081,210.00 Rp 16,589,331.00 91.00

Pas Batu Aanstamping m3 3.85 Rp 634,375.50 Rp 2,442,345.68 Rp 2,686,580.24 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 90.99

c. PEKERJAAN BETON K-225 Rp - Rp -

Sloof 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 337.74 Rp 20,869.75 Rp 7,048,549.37 Rp 7,753,404.30 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 90.56

Kolom K1 15/15 Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 12.60 Rp 249,436.00 Rp 3,142,893.60 Rp 3,457,182.96 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

Ring Balok 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 356.74 Rp 20,869.75 Rp 7,445,074.62 Rp 8,189,582.08 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 90.56

d. PEK DINDING Rp - Rp -

Pas Dinding Bata Merah 1SP : 5PP m2 74.90 Rp 120,692.00 Rp 9,039,830.80 Rp 9,943,813.88 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 90.98

Pas Dinding Bata Merah 1SP : 3PP m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp -

Pekerjaan Beton Site Mix K 225 m3 2.29 Rp 1,326,250.44 Rp 3,037,113.52 Rp 3,340,824.87 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 90.99

Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

Bekisting m2 22.88 Rp 594,599.50 Rp 13,604,436.56 Rp 14,964,880.22 22.88 Rp 226,900.00 Rp 5,191,472.00 Rp 5,710,619.20 22.88 Rp 226,900.00 Rp 5,191,472.00 Rp 5,710,619.20 38.16

Plesteran 1:2 m2 22.88 Rp 76,187.10 Rp 1,743,160.85 Rp 1,917,476.93 22.88 Rp 63,100.00 Rp 1,443,728.00 Rp 1,588,100.80 22.88 Rp 63,100.00 Rp 1,443,728.00 Rp 1,588,100.80 82.82

Acian m2 22.88 Rp 41,607.50 Rp 951,979.60 Rp 1,047,177.56 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 90.85

f. PLESTERAN Rp - Rp -

Plesteran 1:2 m2 61.95 Rp 76,187.10 Rp 4,719,790.85 Rp 5,191,769.93 61.95 Rp 63,100.00 Rp 3,909,045.00 Rp 4,299,949.50 61.95 Rp 63,100.00 Rp 3,909,045.00 Rp 4,299,949.50 82.82

Acian m2 61.95 Rp 41,607.50 Rp 2,577,584.63 Rp 2,835,343.09 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 90.85

g. PEK LANGIT -LANGIT Rp - Rp -

Memasang Langit-langit GRC, Ukuran (120x240) tebal 4 mm + Rangka Hollow m2 12.95 Rp 106,032.30 Rp 1,373,118.29 Rp 1,510,430.11 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 96.95

h. PENUTUP LANTAI Rp - Rp -

Ps Keramik Lantai 30x30 m2 12.95 Rp 180,870.25 Rp 2,342,269.74 Rp 2,576,496.71 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 90.95

Ps. Keramik Dinding 30x30 m2 23.01 Rp 145,348.50 Rp 3,344,468.99 Rp 3,678,915.88 23.01 Rp 166,700.00 Rp 3,835,767.00 Rp 4,219,343.70 23.01 Rp 166,700.00 Rp 3,835,767.00 Rp 4,219,343.70 114.69

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
P1 (3 bh) m1 26.58 Rp 106,489.35 Rp 2,830,486.92 Rp 3,113,535.62 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 414.13

BV P1 (3bh) m1 13.98 Rp 106,489.35 Rp 1,488,721.11 Rp 1,637,593.22 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 414.13

sunscreen Alumunium (3bh) m2 3.86 Rp 478,170.00 Rp 1,845,736.20 Rp 2,030,309.82 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 103.98

Pintu Panel Alumunium P1 (3 bh) m2 12.87 Rp 456,604.50 Rp 5,876,499.92 Rp 6,464,149.91 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 103.98

j. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

k. SANITASI Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,662.50 Rp 3,556,987.50 Rp 3,912,686.25 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Pemasangan Bak Fibreglass vol.1 m3 bh 3.00 Rp 1,821,441.30 Rp 5,464,323.90 Rp 6,010,756.29 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 89.50

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septictank unit 1.00 Rp 17,729,864.77 Rp 17,729,864.77 Rp 19,502,851.25 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 57.70

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 117.97 Rp 47,702.60 Rp 5,627,475.72 Rp 6,190,223.29 117.97 Rp 42,200.00 Rp 4,978,334.00 Rp 5,476,167.40 117.97 Rp 42,200.00 Rp 4,978,334.00 Rp 5,476,167.40 88.46

Pengecatan Tembok Luar Watershild 3 kali m2 145.58 Rp 47,702.60 Rp 6,944,544.51 Rp 7,638,998.96 145.58 Rp 42,200.00 Rp 6,143,476.00 Rp 6,757,823.60 145.58 Rp 42,200.00 Rp 6,143,476.00 Rp 6,757,823.60 88.46

Pengecatan Plafond 3 Kali m2 30.43 Rp 34,755.60 Rp 1,057,612.91 Rp 1,163,374.20 30.43 Rp 30,700.00 Rp 934,201.00 Rp 1,027,621.10 30.43 Rp 30,700.00 Rp 934,201.00 Rp 1,027,621.10 88.33

m. PEK KELISTRIKAN Rp - Rp -

Instalasi Tiitik lampu bh 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips unit 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

Pemasangan MCB m 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

3) SDN 4 SUKARAJA KAB. LEBAK

A. PEKERJAAN PERSIAPAN

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

2. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

B. PEK SMK3

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN 4 SUKARAJA Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 338.51 Rp 16,720.00 Rp 5,659,887.20 Rp 6,225,875.92 338.51 Rp 15,400.00 Rp 5,213,054.00 Rp 5,734,359.40 338.51 Rp 15,400.00 Rp 5,213,054.00 Rp 5,734,359.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 3.02 Rp 390,500.00 Rp 1,179,310.00 Rp 1,297,241.00 3.02 Rp 360,000.00 Rp 1,087,200.00 Rp 1,195,920.00 3.02 Rp 360,000.00 Rp 1,087,200.00 Rp 1,195,920.00 92.19

3. Bongkaran Genteng Lama m2 338.51 Rp 3,150.00 Rp 1,066,306.50 Rp 1,172,937.15 338.51 Rp 2,900.00 Rp 981,679.00 Rp 1,079,846.90 338.51 Rp 2,900.00 Rp 981,679.00 Rp 1,079,846.90 92.06

4. Bongkaran List Plank Lama m1 81.00 Rp 2,420.00 Rp 196,020.00 Rp 215,622.00 81.00 Rp 2,200.00 Rp 178,200.00 Rp 196,020.00 81.00 Rp 2,200.00 Rp 178,200.00 Rp 196,020.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 294.50 Rp 17,480.00 Rp 5,147,860.00 Rp 5,662,646.00 294.50 Rp 16,100.00 Rp 4,741,450.00 Rp 5,215,595.00 294.50 Rp 16,100.00 Rp 4,741,450.00 Rp 5,215,595.00 92.11

6. Bongkaran Dinding m3 31.14 Rp 701,239.00 Rp 21,836,582.46 Rp 24,020,240.71 31.14 Rp 646,500.00 Rp 20,132,010.00 Rp 22,145,211.00 31.14 Rp 646,500.00 Rp 20,132,010.00 Rp 22,145,211.00 92.19

7. Bongkaran keramik Lantai m3 588.00 Rp 12,870.00 Rp 7,567,560.00 Rp 8,324,316.00 588.00 Rp 11,800.00 Rp 6,938,400.00 Rp 7,632,240.00 588.00 Rp 11,800.00 Rp 6,938,400.00 Rp 7,632,240.00 91.69

c. PLESTERAN Rp - Rp -

1. Plesteran 1:5 m2 112.64 Rp 69,356.10 Rp 7,812,271.10 Rp 8,593,498.21 112.64 Rp 63,100.00 Rp 7,107,584.00 Rp 7,818,342.40 112.64 Rp 63,100.00 Rp 7,107,584.00 Rp 7,818,342.40 90.98

2. Acian m2 112.64 Rp 41,607.50 Rp 4,686,668.80 Rp 5,155,335.68 112.64 Rp 37,800.00 Rp 4,257,792.00 Rp 4,683,571.20 112.64 Rp 37,800.00 Rp 4,257,792.00 Rp 4,683,571.20 90.85

d. PEK PENUTUP ATAP Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m2 338.51 Rp 180,496.25 Rp 61,099,785.59 Rp 67,209,764.15 338.51 Rp 175,000.00 Rp 59,239,250.00 Rp 65,163,175.00 338.51 Rp 175,000.00 Rp 59,239,250.00 Rp 65,163,175.00 96.95

2. Pas Atap Metal Pasir m2 338.51 Rp 142,043.00 Rp 48,082,975.93 Rp 52,891,273.52 338.51 Rp 137,700.00 Rp 46,612,827.00 Rp 51,274,109.70 338.51 Rp 137,700.00 Rp 46,612,827.00 Rp 51,274,109.70 96.94

3. Pas Bubungan Metal m1 31.00 Rp 116,105.00 Rp 3,599,255.00 Rp 3,959,180.50 31.00 Rp 112,600.00 Rp 3,490,600.00 Rp 3,839,660.00 31.00 Rp 112,600.00 Rp 3,490,600.00 Rp 3,839,660.00 96.98

4. Pas Listplank GRC Uk. (6 mm x 20 cm ) m1 81.00 Rp 51,925.50 Rp 4,205,965.50 Rp 4,626,562.05 81.00 Rp 50,300.00 Rp 4,074,300.00 Rp 4,481,730.00 81.00 Rp 50,300.00 Rp 4,074,300.00 Rp 4,481,730.00 96.87
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
e. PEK LANGIT -LANGIT Rp - Rp -

1. Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 420.00 Rp 151,306.52 Rp 63,548,737.56 Rp 69,903,611.32 420.00 Rp 146,700.00 Rp 61,614,000.00 Rp 67,775,400.00 420.00 Rp 146,700.00 Rp 61,614,000.00 Rp 67,775,400.00 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 120.00 Rp 106,032.30 Rp 12,723,876.00 Rp 13,996,263.60 120.00 Rp 102,800.00 Rp 12,336,000.00 Rp 13,569,600.00 120.00 Rp 102,800.00 Rp 12,336,000.00 Rp 13,569,600.00 96.95

f. PENUTUP LANTAI Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 420.00 Rp 183,216.00 Rp 76,950,720.00 Rp 84,645,792.00 420.00 Rp 166,700.00 Rp 70,014,000.00 Rp 77,015,400.00 420.00 Rp 166,700.00 Rp 70,014,000.00 Rp 77,015,400.00 90.99

2. Ps lantai Keramik 40x40 polos (selasar) M2 120.00 Rp 183,216.00 Rp 21,985,920.00 Rp 24,184,512.00 120.00 Rp 166,700.00 Rp 20,004,000.00 Rp 22,004,400.00 120.00 Rp 166,700.00 Rp 20,004,000.00 Rp 22,004,400.00 90.99

3. Ps. Keramik Dinding 20x20 (selasar) m2 39.00 Rp 127,135.00 Rp 4,958,265.00 Rp 5,454,091.50 39.00 Rp 115,600.00 Rp 4,508,400.00 Rp 4,959,240.00 39.00 Rp 115,600.00 Rp 4,508,400.00 Rp 4,959,240.00 90.93

g. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

- P1 (6 bh) m1 38.40 Rp 106,489.35 Rp 4,089,191.04 Rp 4,498,110.14 38.40 Rp 110,700.00 Rp 4,250,880.00 Rp 4,675,968.00 38.40 Rp 110,700.00 Rp 4,250,880.00 Rp 4,675,968.00 103.95

- P2 (2 bh) m1 10.80 Rp 106,489.35 Rp 1,150,084.98 Rp 1,265,093.48 10.80 Rp 110,700.00 Rp 1,195,560.00 Rp 1,315,116.00 10.80 Rp 110,700.00 Rp 1,195,560.00 Rp 1,315,116.00 103.95

- J1 (12 bh) m1 84.00 Rp 106,489.35 Rp 8,945,105.40 Rp 9,839,615.94 84.00 Rp 110,700.00 Rp 9,298,800.00 Rp 10,228,680.00 84.00 Rp 110,700.00 Rp 9,298,800.00 Rp 10,228,680.00 103.95

- J2 (12 bh) m1 109.20 Rp 106,489.35 Rp 11,628,637.02 Rp 12,791,500.72 109.20 Rp 110,700.00 Rp 12,088,440.00 Rp 13,297,284.00 109.20 Rp 110,700.00 Rp 12,088,440.00 Rp 13,297,284.00 103.95

- BV P1 (6 bh) m1 19.80 Rp 106,489.35 Rp 2,108,489.13 Rp 2,319,338.04 19.80 Rp 110,700.00 Rp 2,191,860.00 Rp 2,411,046.00 19.80 Rp 110,700.00 Rp 2,191,860.00 Rp 2,411,046.00 103.95

- BV P2 (2 bh) m1 7.20 Rp 106,489.35 Rp 766,723.32 Rp 843,395.65 7.20 Rp 110,700.00 Rp 797,040.00 Rp 876,744.00 7.20 Rp 110,700.00 Rp 797,040.00 Rp 876,744.00 103.95

- BV (4 bh) m1 10.40 Rp 106,489.35 Rp 1,107,489.24 Rp 1,218,238.16 10.40 Rp 110,700.00 Rp 1,151,280.00 Rp 1,266,408.00 10.40 Rp 110,700.00 Rp 1,151,280.00 Rp 1,266,408.00 103.95

- Daun Jendela Alumunium Rp - Rp -

- J1 (24 unit) m2 10.92 Rp 106,489.35 Rp 1,162,863.70 Rp 1,279,150.07 10.92 Rp 441,000.00 Rp 4,815,720.00 Rp 5,297,292.00 10.92 Rp 441,000.00 Rp 4,815,720.00 Rp 5,297,292.00 414.13

h. PEK PINTU Rp - Rp -

Pembuatan & Pemasangan Pintu Teakwood m2 10.64 Rp 782,804.00 Rp 8,329,034.56 Rp 9,161,938.02 10.64 Rp 814,100.00 Rp 8,662,024.00 Rp 9,528,226.40 10.64 Rp 814,100.00 Rp 8,662,024.00 Rp 9,528,226.40 104.00

i. PEK KUNCI & KACA Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 8.00 Rp 396,302.50 Rp 3,170,420.00 Rp 3,487,462.00 8.00 Rp 362,600.00 Rp 2,900,800.00 Rp 3,190,880.00 8.00 Rp 362,600.00 Rp 2,900,800.00 Rp 3,190,880.00 91.50

2. Pas Engsel Pintu bh 24.00 Rp 42,803.75 Rp 1,027,290.00 Rp 1,130,019.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 91.35

3. Pas Engsel Jendela Kupu2 bh 48.00 Rp 36,052.50 Rp 1,730,520.00 Rp 1,903,572.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 91.26

4. Pas Kait Angin bh 24.00 Rp 51,122.50 Rp 1,226,940.00 Rp 1,349,634.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 91.35

5. Pas Kaca 5 mm m2 16.38 Rp 141,810.63 Rp 2,322,858.04 Rp 2,555,143.84 16.38 Rp 129,700.00 Rp 2,124,486.00 Rp 2,336,934.60 16.38 Rp 129,700.00 Rp 2,124,486.00 Rp 2,336,934.60 91.46

j. PENGECATAN Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 652.80 Rp 47,702.60 Rp 31,140,257.28 Rp 34,254,283.01 652.80 Rp 42,200.00 Rp 27,548,160.00 Rp 30,302,976.00 652.80 Rp 42,200.00 Rp 27,548,160.00 Rp 30,302,976.00 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 473.60 Rp 47,702.60 Rp 22,591,951.36 Rp 24,851,146.50 473.60 Rp 42,200.00 Rp 19,985,920.00 Rp 21,984,512.00 473.60 Rp 42,200.00 Rp 19,985,920.00 Rp 21,984,512.00 88.46

3. Pengecatan Plafond 3 Kali m2 42.00 Rp 34,755.60 Rp 1,459,735.20 Rp 1,605,708.72 42.00 Rp 30,700.00 Rp 1,289,400.00 Rp 1,418,340.00 42.00 Rp 30,700.00 Rp 1,289,400.00 Rp 1,418,340.00 88.33

k. PEK KELISTRIKAN Rp - Rp -

1. Instalasi Tiitik lampu ttk 40.00 Rp 223,591.50 Rp 8,943,660.00 Rp 9,838,026.00 40.00 Rp 200,100.00 Rp 8,004,000.00 Rp 8,804,400.00 40.00 Rp 200,100.00 Rp 8,004,000.00 Rp 8,804,400.00 89.49

2. Pemasangan Stop Kontak bh 8.00 Rp 76,183.25 Rp 609,466.00 Rp 670,412.60 8.00 Rp 68,100.00 Rp 544,800.00 Rp 599,280.00 8.00 Rp 68,100.00 Rp 544,800.00 Rp 599,280.00 89.39

3. Pemasangan Lampu TL bh 32.00 Rp 208,851.50 Rp 6,683,248.00 Rp 7,351,572.80 32.00 Rp 186,900.00 Rp 5,980,800.00 Rp 6,578,880.00 32.00 Rp 186,900.00 Rp 5,980,800.00 Rp 6,578,880.00 89.49

4. Pemasangan Lampu SL 18 WATT PHILIPS bh 8.00 Rp 74,101.50 Rp 592,812.00 Rp 652,093.20 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

6. Pitting lampu bh 8.00 Rp 30,101.50 Rp 240,812.00 Rp 264,893.20 8.00 Rp 26,900.00 Rp 215,200.00 Rp 236,720.00 8.00 Rp 26,900.00 Rp 215,200.00 Rp 236,720.00 89.36

7. Pemasangan Sakelar Ganda bh 10.00 Rp 86,083.25 Rp 860,832.50 Rp 946,915.75 10.00 Rp 77,000.00 Rp 770,000.00 Rp 847,000.00 10.00 Rp 77,000.00 Rp 770,000.00 Rp 847,000.00 89.45

D. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1. Galian tanah m3 37.17 Rp 114,884.90 Rp 4,270,271.55 Rp 4,697,298.70 37.17 Rp 74,400.00 Rp 2,765,448.00 Rp 3,041,992.80 37.17 Rp 74,400.00 Rp 2,765,448.00 Rp 3,041,992.80 64.76

2. Urugan Pasir dibwh lantai t=5 cm m3 12.39 Rp 197,725.00 Rp 2,449,812.75 Rp 2,694,794.03 12.39 Rp 179,900.00 Rp 2,228,961.00 Rp 2,451,857.10 12.39 Rp 179,900.00 Rp 2,228,961.00 Rp 2,451,857.10 90.98

3. Pekerjaan Lantai Kerja t=10cm (K 225) m3 24.78 Rp 1,326,250.44 Rp 32,864,486.01 Rp 36,150,934.61 24.78 Rp 1,206,800.00 Rp 29,904,504.00 Rp 32,894,954.40 24.78 Rp 1,206,800.00 Rp 29,904,504.00 Rp 32,894,954.40 90.99

b. PEKERJAAN BETON Rp - Rp -

1. Sloof 15/30 Rp - Rp -

- beton m3 15.35 Rp 1,326,250.44 Rp 20,357,944.32 Rp 22,393,738.75 15.35 Rp 1,206,800.00 Rp 18,524,380.00 Rp 20,376,818.00 15.35 Rp 1,206,800.00 Rp 18,524,380.00 Rp 20,376,818.00 90.99

- bekesting m2 0.85 Rp 249,436.00 Rp 212,020.60 Rp 233,222.66 0.85 Rp 226,900.00 Rp 192,865.00 Rp 212,151.50 0.85 Rp 226,900.00 Rp 192,865.00 Rp 212,151.50 90.97

- besi Kg 382.39 Rp 20,869.75 Rp 7,980,383.70 Rp 8,778,422.07 382.39 Rp 18,900.00 Rp 7,227,171.00 Rp 7,949,888.10 382.39 Rp 18,900.00 Rp 7,227,171.00 Rp 7,949,888.10 90.56

2. Pekerjaan Beton Site Mix K-225 m3 50.81 Rp 1,326,250.44 Rp 67,386,785.08 Rp 74,125,463.59 50.81 Rp 1,206,800.00 Rp 61,317,508.00 Rp 67,449,258.80 50.81 Rp 1,206,800.00 Rp 61,317,508.00 Rp 67,449,258.80 90.99

3. Pekerjaan Pemasangan Wiremash kg 869.00 Rp 21,583.10 Rp 18,755,713.90 Rp 20,631,285.29 869.00 Rp 19,600.00 Rp 17,032,400.00 Rp 18,735,640.00 869.00 Rp 19,600.00 Rp 17,032,400.00 Rp 18,735,640.00 90.81

4. Pekerjaan Tiang Bendera dan Pedestal unit 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 98.33

c. PLESTERAN LANTAI Rp - Rp -

1. Plesteran 1:2 m2 247.80 Rp 100,833.15 Rp 24,986,454.57 Rp 27,485,100.03 247.80 Rp 63,100.00 Rp 15,636,180.00 Rp 17,199,798.00 247.80 Rp 63,100.00 Rp 15,636,180.00 Rp 17,199,798.00 62.58

2. Acian m2 247.80 Rp 41,607.50 Rp 10,310,338.50 Rp 11,341,372.35 247.80 Rp 37,800.00 Rp 9,366,840.00 Rp 10,303,524.00 247.80 Rp 37,800.00 Rp 9,366,840.00 Rp 10,303,524.00 90.85

E. PEMBANGUNAN TOILET Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah pondasi batu kali m3 33.38 Rp 81,812.50 Rp 2,730,901.25 Rp 3,003,991.38 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 90.94

2. Urugan tanah kembali m3 18.05 Rp 59,125.00 Rp 1,067,206.25 Rp 1,173,926.88 18.05 Rp 104,500.00 Rp 1,886,225.00 Rp 2,074,847.50 18.05 Rp 104,500.00 Rp 1,886,225.00 Rp 2,074,847.50 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.28 Rp 197,725.00 Rp 253,088.00 Rp 278,396.80 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 2.59 Rp 114,884.90 Rp 297,551.88 Rp 327,307.07 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 90.96

5. pemadatan Tanah per 20 cm m3 2.59 Rp 92,125.00 Rp 238,603.75 Rp 262,464.13 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

b. PEKERJAAN PONDASI Rp - Rp -

1. Pas Pondasi batu kali m3 15.33 Rp 1,083,197.50 Rp 16,605,417.68 Rp 18,265,959.44 15.33 Rp 985,700.00 Rp 15,110,781.00 Rp 16,621,859.10 15.33 Rp 985,700.00 Rp 15,110,781.00 Rp 16,621,859.10 91.00

2. Pas Batu Aanstamping m3 3.85 Rp 634,375.50 Rp 2,442,345.68 Rp 2,686,580.24 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 90.99

c. PEKERJAAN BETON K-225 Rp - Rp -

1. Sloof 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 337.74 Rp 20,869.75 Rp 7,048,549.37 Rp 7,753,404.30 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 90.56

2. Kolom K1 15/15 Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 25.20 Rp 249,436.00 Rp 6,285,787.20 Rp 6,914,365.92 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 356.74 Rp 20,869.75 Rp 7,445,074.62 Rp 8,189,582.08 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 90.56

d. PEK DINDING Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 5PP m2 74.90 Rp 120,692.00 Rp 9,039,830.80 Rp 9,943,813.88 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 90.98
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Pas Dinding Bata Merah 1SP : 3PP m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp -

1. Pekerjaan Beton Site Mix K 225 m3 2.29 Rp 1,326,250.44 Rp 3,037,113.52 Rp 3,340,824.87 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 90.99

2. Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

3. Bekisting m2 22.80 Rp 594,599.50 Rp 13,556,868.60 Rp 14,912,555.46 22.80 Rp 226,900.00 Rp 5,173,320.00 Rp 5,690,652.00 22.80 Rp 226,900.00 Rp 5,173,320.00 Rp 5,690,652.00 38.16

4. Plesteran 1:2 m2 22.80 Rp 76,187.10 Rp 1,737,065.88 Rp 1,910,772.47 22.80 Rp 63,100.00 Rp 1,438,680.00 Rp 1,582,548.00 22.80 Rp 63,100.00 Rp 1,438,680.00 Rp 1,582,548.00 82.82

5. Acian m2 22.80 Rp 41,607.50 Rp 948,651.00 Rp 1,043,516.10 22.80 Rp 37,800.00 Rp 861,840.00 Rp 948,024.00 22.80 Rp 37,800.00 Rp 861,840.00 Rp 948,024.00 90.85

f. PLESTERAN Rp - Rp -

1. Plesteran 1:2 m2 61.95 Rp 76,187.10 Rp 4,719,790.85 Rp 5,191,769.93 61.95 Rp 63,100.00 Rp 3,909,045.00 Rp 4,299,949.50 61.95 Rp 63,100.00 Rp 3,909,045.00 Rp 4,299,949.50 82.82

2. Acian m2 61.95 Rp 41,607.50 Rp 2,577,584.63 Rp 2,835,343.09 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 90.85

g. PEK LANGIT -LANGIT Rp - Rp -

Memasang Langit-langit GRC, Ukuran (120x240) tebal 4 mm + Rangka Hollow m2 12.95 Rp 106,032.30 Rp 1,373,118.29 Rp 1,510,430.11 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 96.95

h. PENUTUP LANTAI Rp - Rp -

Ps Keramik Lantai 30x30 m2 12.95 Rp 180,870.25 Rp 2,342,269.74 Rp 2,576,496.71 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 90.95

Ps. Keramik Dinding 30x30 m2 23.01 Rp 145,348.50 Rp 3,344,468.99 Rp 3,678,915.88 23.01 Rp 166,700.00 Rp 3,835,767.00 Rp 4,219,343.70 23.01 Rp 166,700.00 Rp 3,835,767.00 Rp 4,219,343.70 114.69

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

P1 (3 bh) m1 26.58 Rp 106,489.35 Rp 2,830,486.92 Rp 3,113,535.62 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 414.13

BV P1 (3bh) m1 13.98 Rp 424,110.50 Rp 5,929,064.79 Rp 6,521,971.27 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 103.98

sunscreen Alumunium (3bh) m2 3.86 Rp 478,170.00 Rp 1,845,736.20 Rp 2,030,309.82 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 103.98

Pintu Panel Alumunium P1 (3 bh) m2 12.87 Rp 456,604.50 Rp 5,876,499.92 Rp 6,464,149.91 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 103.98

j. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

k. SANITASI Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,662.50 Rp 3,556,987.50 Rp 3,912,686.25 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Pemasangan Bak Fibreglass vol.1 m3 bh 3.00 Rp 1,821,441.30 Rp 5,464,323.90 Rp 6,010,756.29 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 89.50

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septictank unit 1.00 Rp 17,729,864.77 Rp 17,729,864.77 Rp 19,502,851.25 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 57.70

sumur bor Ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 17,500,000.00 Rp 17,500,000.00 Rp 19,250,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 28.13

l. PENGECATAN Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 50.20 Rp 47,702.60 Rp 2,394,670.52 Rp 2,634,137.57 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 88.46

Pengecatan Tembok Luar Watershild 3 kali m2 61.95 Rp 47,702.60 Rp 2,955,176.07 Rp 3,250,693.68 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 88.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pengecatan Plafond 3 Kali m2 12.95 Rp 34,755.60 Rp 450,085.02 Rp 495,093.52 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 88.33

m. PEK KELISTRIKAN Rp - Rp -

Instalasi Tiitik lampu bh 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

Pemasangan Lampu pijar unit 4.00 Rp 112,601.50 Rp 450,406.00 Rp 495,446.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 58.88

Pemasangan MCB m 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

E. PEMBANGUNAN MUSHOLLA Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah pondasi batu kali m3 36.16 Rp 81,812.50 Rp 2,958,340.00 Rp 3,254,174.00 36.16 Rp 74,400.00 Rp 2,690,304.00 Rp 2,959,334.40 36.16 Rp 74,400.00 Rp 2,690,304.00 Rp 2,959,334.40 90.94

2. Urugan tanah kembali m3 19.59 Rp 59,125.00 Rp 1,158,258.75 Rp 1,274,084.63 19.59 Rp 104,500.00 Rp 2,047,155.00 Rp 2,251,870.50 19.59 Rp 104,500.00 Rp 2,047,155.00 Rp 2,251,870.50 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.39 Rp 197,725.00 Rp 274,837.75 Rp 302,321.53 1.39 Rp 179,900.00 Rp 250,061.00 Rp 275,067.10 1.39 Rp 179,900.00 Rp 250,061.00 Rp 275,067.10 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 6.64 Rp 114,884.90 Rp 762,835.70 Rp 839,119.27 6.64 Rp 104,500.00 Rp 693,880.00 Rp 763,268.00 6.64 Rp 104,500.00 Rp 693,880.00 Rp 763,268.00 90.96

5. pemadatan Tanah per 20 cm m3 6.64 Rp 92,125.00 Rp 611,710.00 Rp 672,881.00 6.64 Rp 104,500.00 Rp 693,880.00 Rp 763,268.00 6.64 Rp 104,500.00 Rp 693,880.00 Rp 763,268.00 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 1.66 Rp 197,725.00 Rp 328,223.50 Rp 361,045.85 1.66 Rp 179,900.00 Rp 298,634.00 Rp 328,497.40 1.66 Rp 179,900.00 Rp 298,634.00 Rp 328,497.40 90.98

b. PEKERJAAN PONDASI Rp - Rp -

1. Pas Pondasi batu kali m3 16.57 Rp 1,083,197.50 Rp 17,948,582.58 Rp 19,743,440.83 16.57 Rp 985,700.00 Rp 16,333,049.00 Rp 17,966,353.90 16.57 Rp 985,700.00 Rp 16,333,049.00 Rp 17,966,353.90 91.00

2. Pas Batu Aanstamping m3 4.17 Rp 634,375.50 Rp 2,645,345.84 Rp 2,909,880.42 4.17 Rp 577,200.00 Rp 2,406,924.00 Rp 2,647,616.40 4.17 Rp 577,200.00 Rp 2,406,924.00 Rp 2,647,616.40 90.99

c. PEKERJAAN BETON K-225 Rp - Rp -

1. Sloof 15/15 Rp - Rp -

- beton m3 0.52 Rp 1,326,250.44 Rp 689,650.23 Rp 758,615.25 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 90.99

- bekesting m2 6.95 Rp 249,436.00 Rp 1,733,580.20 Rp 1,906,938.22 6.95 Rp 226,900.00 Rp 1,576,955.00 Rp 1,734,650.50 6.95 Rp 226,900.00 Rp 1,576,955.00 Rp 1,734,650.50 90.97

- besi Kg 365.84 Rp 20,869.75 Rp 7,634,989.34 Rp 8,398,488.27 365.84 Rp 18,900.00 Rp 6,914,376.00 Rp 7,605,813.60 365.84 Rp 18,900.00 Rp 6,914,376.00 Rp 7,605,813.60 90.56

2. Kolom K1 15/15 Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 25.20 Rp 249,436.00 Rp 6,285,787.20 Rp 6,914,365.92 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp -

- beton m3 0.52 Rp 1,326,250.44 Rp 689,650.23 Rp 758,615.25 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 90.99

- bekesting m2 6.95 Rp 249,436.00 Rp 1,733,580.20 Rp 1,906,938.22 6.95 Rp 226,900.00 Rp 1,576,955.00 Rp 1,734,650.50 6.95 Rp 226,900.00 Rp 1,576,955.00 Rp 1,734,650.50 90.97

- besi Kg 386.41 Rp 20,869.75 Rp 8,064,280.10 Rp 8,870,708.11 386.41 Rp 18,900.00 Rp 7,303,149.00 Rp 8,033,463.90 386.41 Rp 18,900.00 Rp 7,303,149.00 Rp 8,033,463.90 90.56

d. PEK DINDING Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 3PP m2 81.13 Rp 120,692.00 Rp 9,791,741.96 Rp 10,770,916.16 81.13 Rp 109,800.00 Rp 8,908,074.00 Rp 9,798,881.40 81.13 Rp 109,800.00 Rp 8,908,074.00 Rp 9,798,881.40 90.98

2. Pas Dinding Bata Merah 1SP : 5PP 1bata m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m3 60.38 Rp 180,496.25 Rp 10,898,363.58 Rp 11,988,199.93 60.38 Rp 175,000.00 Rp 10,566,500.00 Rp 11,623,150.00 60.38 Rp 175,000.00 Rp 10,566,500.00 Rp 11,623,150.00 96.95

2. Pas Atap Metal Pasir kg 60.38 Rp 142,043.00 Rp 8,576,556.34 Rp 9,434,211.97 60.38 Rp 137,700.00 Rp 8,314,326.00 Rp 9,145,758.60 60.38 Rp 137,700.00 Rp 8,314,326.00 Rp 9,145,758.60 96.94

3. Pas Bubungan Metal m2 8.41 Rp 116,105.00 Rp 976,443.05 Rp 1,074,087.36 8.41 Rp 112,600.00 Rp 946,966.00 Rp 1,041,662.60 8.41 Rp 112,600.00 Rp 946,966.00 Rp 1,041,662.60 96.98

4. Pas Listplank GRC Uk. (4 mm x 20 cm ) m2 23.18 Rp 51,925.50 Rp 1,203,633.09 Rp 1,323,996.40 23.18 Rp 50,300.00 Rp 1,165,954.00 Rp 1,282,549.40 23.18 Rp 50,300.00 Rp 1,165,954.00 Rp 1,282,549.40 96.87

f. PLESTERAN Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1. Plesteran 1:5 m2 81.13 Rp 69,356.10 Rp 5,626,860.39 Rp 6,189,546.43 81.13 Rp 63,100.00 Rp 5,119,303.00 Rp 5,631,233.30 81.13 Rp 63,100.00 Rp 5,119,303.00 Rp 5,631,233.30 90.98

2. Acian m2 81.13 Rp 41,607.50 Rp 3,375,616.48 Rp 3,713,178.12 81.13 Rp 37,800.00 Rp 3,066,714.00 Rp 3,373,385.40 81.13 Rp 37,800.00 Rp 3,066,714.00 Rp 3,373,385.40 90.85

g. PEK LANGIT -LANGIT Rp - Rp -

Memasang Langit-langit Gyp teli, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 147.00 Rp 151,306.52 Rp 22,242,058.15 Rp 24,466,263.96 147.00 Rp 146,700.00 Rp 21,564,900.00 Rp 23,721,390.00 147.00 Rp 146,700.00 Rp 21,564,900.00 Rp 23,721,390.00 96.96

Memasang Langit-langit GRC, Ukuran (120x240) tebal 4 mm + Rangka Hollow m2 30.13 Rp 106,032.30 Rp 3,194,753.20 Rp 3,514,228.52 30.13 Rp 102,800.00 Rp 3,097,364.00 Rp 3,407,100.40 30.13 Rp 102,800.00 Rp 3,097,364.00 Rp 3,407,100.40 96.95

h. PENUTUP LANTAI Rp - Rp -

Ps Keramik Lantai 40x40 m2 33.20 Rp 183,216.00 Rp 6,082,771.20 Rp 6,691,048.32 33.20 Rp 166,700.00 Rp 5,534,440.00 Rp 6,087,884.00 33.20 Rp 166,700.00 Rp 5,534,440.00 Rp 6,087,884.00 90.99

Ps. Keramik Dinding 20x20 (Luar) m2 30.13 Rp 127,135.00 Rp 3,830,577.55 Rp 4,213,635.31 30.13 Rp 115,600.00 Rp 3,483,028.00 Rp 3,831,330.80 30.13 Rp 115,600.00 Rp 3,483,028.00 Rp 3,831,330.80 90.93

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

P1 (3 bh) m1 18.18 Rp 106,489.35 Rp 1,935,976.38 Rp 2,129,574.02 18.18 Rp 110,700.00 Rp 2,012,526.00 Rp 2,213,778.60 18.18 Rp 110,700.00 Rp 2,012,526.00 Rp 2,213,778.60 103.95

J1 (6 bh) m1 21.60 Rp 106,489.35 Rp 2,300,169.96 Rp 2,530,186.96 21.60 Rp 110,700.00 Rp 2,391,120.00 Rp 2,630,232.00 21.60 Rp 110,700.00 Rp 2,391,120.00 Rp 2,630,232.00 103.95

BV P1 (6 bh) m2 15.60 Rp 424,110.50 Rp 6,616,123.80 Rp 7,277,736.18 15.60 Rp 110,700.00 Rp 1,726,920.00 Rp 1,899,612.00 15.60 Rp 110,700.00 Rp 1,726,920.00 Rp 1,899,612.00 26.10

sunscreen Alumunium (6bh) m2 2.40 Rp 478,170.00 Rp 1,147,608.00 Rp 1,262,368.80 2.40 Rp 497,200.00 Rp 1,193,280.00 Rp 1,312,608.00 2.40 Rp 497,200.00 Rp 1,193,280.00 Rp 1,312,608.00 103.98

j. PEK PINTU Rp - Rp -

Pembuatan & Pemasangan Pintu Teakwood m2 5.71 Rp 782,804.00 Rp 4,469,810.84 Rp 4,916,791.92 5.71 Rp 814,100.00 Rp 4,648,511.00 Rp 5,113,362.10 5.71 Rp 814,100.00 Rp 4,648,511.00 Rp 5,113,362.10 104.00

k. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

Pas Engsel Jendela Kupu2 bh 6.00 Rp 36,052.50 Rp 216,315.00 Rp 237,946.50 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 91.26

Pas Kait Angin bh 6.00 Rp 51,122.50 Rp 306,735.00 Rp 337,408.50 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 91.35

Pas Kaca 5 mm bh 4.80 Rp 170,172.75 Rp 816,829.20 Rp 898,512.12 4.80 Rp 129,700.00 Rp 622,560.00 Rp 684,816.00 4.80 Rp 129,700.00 Rp 622,560.00 Rp 684,816.00 76.22

l. SANITASI Rp - Rp -

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 4.00 Rp 87,862.50 Rp 351,450.00 Rp 386,595.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 89.46

Floor drain bh 2.00 Rp 55,852.50 Rp 111,705.00 Rp 122,875.50 2.00 Rp 49,900.00 Rp 99,800.00 Rp 109,780.00 2.00 Rp 49,900.00 Rp 99,800.00 Rp 109,780.00 89.34

m. PENGECATAN Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 81.13 Rp 47,702.60 Rp 3,870,111.94 Rp 4,257,123.13 81.13 Rp 42,200.00 Rp 3,423,686.00 Rp 3,766,054.60 81.13 Rp 42,200.00 Rp 3,423,686.00 Rp 3,766,054.60 88.46

Pengecatan Tembok Luar Watershild 3 kali m2 81.13 Rp 47,702.60 Rp 3,870,111.94 Rp 4,257,123.13 81.13 Rp 42,200.00 Rp 3,423,686.00 Rp 3,766,054.60 81.13 Rp 42,200.00 Rp 3,423,686.00 Rp 3,766,054.60 88.46

Pengecatan Plafond 3 Kali m2 33.20 Rp 34,755.60 Rp 1,153,885.92 Rp 1,269,274.51 33.20 Rp 30,700.00 Rp 1,019,240.00 Rp 1,121,164.00 33.20 Rp 30,700.00 Rp 1,019,240.00 Rp 1,121,164.00 88.33

n. PEK KELISTRIKAN Rp - Rp -

Instalasi Tiitik lampu bh 6.00 Rp 223,591.50 Rp 1,341,549.00 Rp 1,475,703.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 89.49

Pemasangan Stop Kontak unit 4.00 Rp 76,183.25 Rp 304,733.00 Rp 335,206.30 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 89.39

Pemasangan Lampu TL m 4.00 Rp 208,851.50 Rp 835,406.00 Rp 918,946.60 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 89.49

Pemasangan Lampu pijar 2.00 Rp 112,601.50 Rp 225,203.00 Rp 247,723.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 58.88

Pemasangan MCB 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 2.00 Rp 30,101.50 Rp 60,203.00 Rp 66,223.30 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 89.36

Pemasangan Sakelar Ganda bh 4.00 Rp 86,083.25 Rp 344,333.00 Rp 378,766.30 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 89.45
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
4) SDN 2 SINDANGWANGI KAB. LEBAK Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp -

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

2. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

B. PEK SMK3 Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

0 Rp - Rp -

B. REHAB. RKB SDN 2 SINDANGWANGI (3 LOKAL) Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 227.59 Rp 16,720.00 Rp 3,805,304.80 Rp 4,185,835.28 227.59 Rp 15,400.00 Rp 3,504,886.00 Rp 3,855,374.60 227.59 Rp 15,400.00 Rp 3,504,886.00 Rp 3,855,374.60 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.27 Rp 390,500.00 Rp 886,435.00 Rp 975,078.50 2.27 Rp 360,000.00 Rp 817,200.00 Rp 898,920.00 2.27 Rp 360,000.00 Rp 817,200.00 Rp 898,920.00 92.19

3. Bongkaran Genteng Lama m2 227.59 Rp 3,150.00 Rp 716,908.50 Rp 788,599.35 227.59 Rp 2,900.00 Rp 660,011.00 Rp 726,012.10 227.59 Rp 2,900.00 Rp 660,011.00 Rp 726,012.10 92.06

4. Bongkaran List Plank Lama m1 62.00 Rp 2,420.00 Rp 150,040.00 Rp 165,044.00 62.00 Rp 2,200.00 Rp 136,400.00 Rp 150,040.00 62.00 Rp 2,200.00 Rp 136,400.00 Rp 150,040.00 90.91
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
5. Bongkaran Plafond dan Rangka Plafond m2 198.00 Rp 17,480.00 Rp 3,461,040.00 Rp 3,807,144.00 198.00 Rp 16,100.00 Rp 3,187,800.00 Rp 3,506,580.00 198.00 Rp 16,100.00 Rp 3,187,800.00 Rp 3,506,580.00 92.11

6. Bongkaran Dinding m3 7.40 Rp 701,239.00 Rp 5,189,168.60 Rp 5,708,085.46 7.40 Rp 646,500.00 Rp 4,784,100.00 Rp 5,262,510.00 7.40 Rp 646,500.00 Rp 4,784,100.00 Rp 5,262,510.00 92.19

7. Bongkaran keramik Lantai m3 176.82 Rp 12,870.00 Rp 2,275,673.40 Rp 2,503,240.74 176.82 Rp 11,800.00 Rp 2,086,476.00 Rp 2,295,123.60 176.82 Rp 11,800.00 Rp 2,086,476.00 Rp 2,295,123.60 91.69

c. PLESTERAN Rp - Rp -

1. Plesteran 1:5 m2 89.60 Rp 69,356.10 Rp 6,214,306.56 Rp 6,835,737.22 89.60 Rp 63,100.00 Rp 5,653,760.00 Rp 6,219,136.00 89.60 Rp 63,100.00 Rp 5,653,760.00 Rp 6,219,136.00 90.98

2. Acian m2 89.60 Rp 41,607.50 Rp 3,728,032.00 Rp 4,100,835.20 89.60 Rp 37,800.00 Rp 3,386,880.00 Rp 3,725,568.00 89.60 Rp 37,800.00 Rp 3,386,880.00 Rp 3,725,568.00 90.85

d. PEK PENUTUP ATAP Rp - Rp -

1. Pas Kuda-kuda Atap Pelana m2 227.59 Rp 116,105.00 Rp 26,424,336.95 Rp 29,066,770.65 227.59 Rp 175,000.00 Rp 39,828,250.00 Rp 43,811,075.00 227.59 Rp 175,000.00 Rp 39,828,250.00 Rp 43,811,075.00 150.73

2. Pas Atap Metal Pasir m2 227.59 Rp 142,043.00 Rp 32,327,566.37 Rp 35,560,323.01 227.59 Rp 137,700.00 Rp 31,339,143.00 Rp 34,473,057.30 227.59 Rp 137,700.00 Rp 31,339,143.00 Rp 34,473,057.30 96.94

3. Pas Bubungan Metal m1 22.00 Rp 116,105.00 Rp 2,554,310.00 Rp 2,809,741.00 22.00 Rp 112,600.00 Rp 2,477,200.00 Rp 2,724,920.00 22.00 Rp 112,600.00 Rp 2,477,200.00 Rp 2,724,920.00 96.98

4. Pas Listplank GRC Uk. (9 mm x 20 cm ) m1 62.00 Rp 51,925.50 Rp 3,219,381.00 Rp 3,541,319.10 62.00 Rp 50,300.00 Rp 3,118,600.00 Rp 3,430,460.00 62.00 Rp 50,300.00 Rp 3,118,600.00 Rp 3,430,460.00 96.87

e. PEK LANGIT -LANGIT Rp - Rp -

1. Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 147.00 Rp 151,306.52 Rp 22,242,058.15 Rp 24,466,263.96 147.00 Rp 146,700.00 Rp 21,564,900.00 Rp 23,721,390.00 147.00 Rp 146,700.00 Rp 21,564,900.00 Rp 23,721,390.00 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 42.00 Rp 106,032.30 Rp 4,453,356.60 Rp 4,898,692.26 42.00 Rp 102,800.00 Rp 4,317,600.00 Rp 4,749,360.00 42.00 Rp 102,800.00 Rp 4,317,600.00 Rp 4,749,360.00 96.95

f. PENUTUP LANTAI Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 147.00 Rp 183,216.00 Rp 26,932,752.00 Rp 29,626,027.20 147.00 Rp 166,700.00 Rp 24,504,900.00 Rp 26,955,390.00 147.00 Rp 166,700.00 Rp 24,504,900.00 Rp 26,955,390.00 90.99

2. Ps lantai Keramik 40x40 polos (selasar) m3 89.46 Rp 183,216.00 Rp 16,390,503.36 Rp 18,029,553.70 89.46 Rp 166,700.00 Rp 14,912,982.00 Rp 16,404,280.20 89.46 Rp 166,700.00 Rp 14,912,982.00 Rp 16,404,280.20 90.99

3. Ps. Keramik Dinding 20x20 (selasar) m2 89.46 Rp 127,135.00 Rp 11,373,497.10 Rp 12,510,846.81 89.46 Rp 115,600.00 Rp 10,341,576.00 Rp 11,375,733.60 89.46 Rp 115,600.00 Rp 10,341,576.00 Rp 11,375,733.60 90.93

g. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

- P1 (3 bh) m1 20.10 Rp 106,489.35 Rp 2,140,435.94 Rp 2,354,479.53 20.10 Rp 110,700.00 Rp 2,225,070.00 Rp 2,447,577.00 20.10 Rp 110,700.00 Rp 2,225,070.00 Rp 2,447,577.00 103.95

- J1 (15 bh) m1 81.00 Rp 106,489.35 Rp 8,625,637.35 Rp 9,488,201.09 81.00 Rp 110,700.00 Rp 8,966,700.00 Rp 9,863,370.00 81.00 Rp 110,700.00 Rp 8,966,700.00 Rp 9,863,370.00 103.95

- BV P1 (3bh) m1 9.90 Rp 106,489.35 Rp 1,054,244.57 Rp 1,159,669.02 9.90 Rp 110,700.00 Rp 1,095,930.00 Rp 1,205,523.00 9.90 Rp 110,700.00 Rp 1,095,930.00 Rp 1,205,523.00 103.95

- J1 (30 bh) m1 128.70 Rp 106,489.35 Rp 13,705,179.35 Rp 15,075,697.28 128.70 Rp 110,700.00 Rp 14,247,090.00 Rp 15,671,799.00 128.70 Rp 110,700.00 Rp 14,247,090.00 Rp 15,671,799.00 103.95

- sunscreen Alumunium (15bh) m2 81.00 Rp 478,170.00 Rp 38,731,770.00 Rp 42,604,947.00 81.00 Rp 497,200.00 Rp 40,273,200.00 Rp 44,300,520.00 81.00 Rp 497,200.00 Rp 40,273,200.00 Rp 44,300,520.00 103.98

- sunscreen Alumunium (3bh) m2 20.40 Rp 478,170.00 Rp 9,754,668.00 Rp 10,730,134.80 20.40 Rp 497,200.00 Rp 10,142,880.00 Rp 11,157,168.00 20.40 Rp 497,200.00 Rp 10,142,880.00 Rp 11,157,168.00 103.98

- Daun Jendela Alumunium Rp - Rp -

- J1 (30 unit) m2 13.65 Rp 106,489.35 Rp 1,453,579.63 Rp 1,598,937.59 13.65 Rp 441,000.00 Rp 6,019,650.00 Rp 6,621,615.00 13.65 Rp 441,000.00 Rp 6,019,650.00 Rp 6,621,615.00 414.13

h. PEK. PINTU Rp - Rp -

Pembuatan & Pemasangan Pintu Teakwood m2 18.90 Rp 782,804.00 Rp 14,794,995.60 Rp 16,274,495.16 18.90 Rp 814,100.00 Rp 15,386,490.00 Rp 16,925,139.00 18.90 Rp 814,100.00 Rp 15,386,490.00 Rp 16,925,139.00 104.00

h. PEK KUNCI & KACA Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

2. Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

3. Pas Engsel Jendela Kupu2 bh 30.00 Rp 36,052.50 Rp 1,081,575.00 Rp 1,189,732.50 30.00 Rp 32,900.00 Rp 987,000.00 Rp 1,085,700.00 30.00 Rp 32,900.00 Rp 987,000.00 Rp 1,085,700.00 91.26

4. Pas Kait Angin bh 30.00 Rp 51,122.50 Rp 1,533,675.00 Rp 1,687,042.50 30.00 Rp 46,700.00 Rp 1,401,000.00 Rp 1,541,100.00 30.00 Rp 46,700.00 Rp 1,401,000.00 Rp 1,541,100.00 91.35

5. Pas Kaca 5 mm m2 20.47 Rp 141,810.63 Rp 2,902,863.49 Rp 3,193,149.84 20.47 Rp 129,700.00 Rp 2,654,959.00 Rp 2,920,454.90 20.47 Rp 129,700.00 Rp 2,654,959.00 Rp 2,920,454.90 91.46

i. PENGECATAN Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 537.60 Rp 47,702.60 Rp 25,644,917.76 Rp 28,209,409.54 537.60 Rp 42,200.00 Rp 22,686,720.00 Rp 24,955,392.00 537.60 Rp 42,200.00 Rp 22,686,720.00 Rp 24,955,392.00 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 358.40 Rp 47,702.60 Rp 17,096,611.84 Rp 18,806,273.02 358.40 Rp 42,200.00 Rp 15,124,480.00 Rp 16,636,928.00 358.40 Rp 42,200.00 Rp 15,124,480.00 Rp 16,636,928.00 88.46

3. Pengecatan Plafond 3 Kali m2 105.00 Rp 34,755.60 Rp 3,649,338.00 Rp 4,014,271.80 105.00 Rp 30,700.00 Rp 3,223,500.00 Rp 3,545,850.00 105.00 Rp 30,700.00 Rp 3,223,500.00 Rp 3,545,850.00 88.33
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
j. PEK KELISTRIKAN Rp - Rp -

1. Instalasi Tiitik lampu ttk 12.00 Rp 223,591.50 Rp 2,683,098.00 Rp 2,951,407.80 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 89.49

2. Pemasangan Stop Kontak bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 89.39

3. Pemasangan Lampu TL bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

4. 1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

6. Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

7. Pemasangan Sakelar Ganda bh 4.00 Rp 86,083.25 Rp 344,333.00 Rp 378,766.30 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 89.45

C. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah m3 34.13 Rp 114,884.90 Rp 3,921,021.47 Rp 4,313,123.61 34.13 Rp 74,400.00 Rp 2,539,272.00 Rp 2,793,199.20 34.13 Rp 74,400.00 Rp 2,539,272.00 Rp 2,793,199.20 64.76

2. Urugan Pasir dibwh lantai t=5 cm m3 11.38 Rp 197,725.00 Rp 2,250,110.50 Rp 2,475,121.55 11.38 Rp 179,900.00 Rp 2,047,262.00 Rp 2,251,988.20 11.38 Rp 179,900.00 Rp 2,047,262.00 Rp 2,251,988.20 90.98

4. Pekerjaan Lantai Kerja t=10cm (K 225) m3 22.76 Rp 1,326,250.44 Rp 30,185,460.12 Rp 33,204,006.13 22.76 Rp 1,206,800.00 Rp 27,466,768.00 Rp 30,213,444.80 22.76 Rp 1,206,800.00 Rp 27,466,768.00 Rp 30,213,444.80 90.99

b. PEKERJAAN BETON Rp - Rp -

1. Sloof 15/30 Rp - Rp -

- beton m3 1.39 Rp 1,326,250.44 Rp 1,843,488.12 Rp 2,027,836.93 1.39 Rp 1,206,800.00 Rp 1,677,452.00 Rp 1,845,197.20 1.39 Rp 1,206,800.00 Rp 1,677,452.00 Rp 1,845,197.20 90.99

- bekesting m2 0.69 Rp 249,436.00 Rp 172,110.84 Rp 189,321.92 0.69 Rp 226,900.00 Rp 156,561.00 Rp 172,217.10 0.69 Rp 226,900.00 Rp 156,561.00 Rp 172,217.10 90.97

- besi Kg 310.95 Rp 20,869.75 Rp 6,489,448.76 Rp 7,138,393.64 310.95 Rp 18,900.00 Rp 5,876,955.00 Rp 6,464,650.50 310.95 Rp 18,900.00 Rp 5,876,955.00 Rp 6,464,650.50 90.56

2. Pekerjaan Beton Site Mix K-225 m3 90.44 Rp 1,326,250.44 Rp 119,946,090.20 Rp 131,940,699.22 90.44 Rp 1,206,800.00 Rp 109,142,992.00 Rp 120,057,291.20 90.44 Rp 1,206,800.00 Rp 109,142,992.00 Rp 120,057,291.20 90.99

3. Pekerjaan Pemasangan Wiremash kg 799.48 Rp 21,583.10 Rp 17,255,256.79 Rp 18,980,782.47 799.48 Rp 19,600.00 Rp 15,669,808.00 Rp 17,236,788.80 799.48 Rp 19,600.00 Rp 15,669,808.00 Rp 17,236,788.80 90.81

34. Pekerjaan Tiang Bendera dan Pedestal unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

c. PLESTERAN LANTAI Rp - Rp -

1. Plesteran 1:2 m2 227.55 Rp 76,187.10 Rp 17,336,374.61 Rp 19,070,012.07 227.55 Rp 63,100.00 Rp 14,358,405.00 Rp 15,794,245.50 227.55 Rp 63,100.00 Rp 14,358,405.00 Rp 15,794,245.50 82.82

2. Acian m2 227.55 Rp 41,607.50 Rp 9,467,786.63 Rp 10,414,565.29 227.55 Rp 37,800.00 Rp 8,601,390.00 Rp 9,461,529.00 227.55 Rp 37,800.00 Rp 8,601,390.00 Rp 9,461,529.00 90.85

D. PEMBANGUNAN TOILET Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah pondasi batu kali m3 33.45 Rp 81,812.50 Rp 2,736,628.13 Rp 3,010,290.94 33.45 Rp 74,400.00 Rp 2,488,680.00 Rp 2,737,548.00 33.45 Rp 74,400.00 Rp 2,488,680.00 Rp 2,737,548.00 90.94

2. Urugan tanah kembali m3 18.12 Rp 59,125.00 Rp 1,071,345.00 Rp 1,178,479.50 18.12 Rp 104,500.00 Rp 1,893,540.00 Rp 2,082,894.00 18.12 Rp 104,500.00 Rp 1,893,540.00 Rp 2,082,894.00 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.29 Rp 197,725.00 Rp 255,065.25 Rp 280,571.78 1.29 Rp 179,900.00 Rp 232,071.00 Rp 255,278.10 1.29 Rp 179,900.00 Rp 232,071.00 Rp 255,278.10 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 2.60 Rp 114,884.90 Rp 298,700.73 Rp 328,570.80 2.60 Rp 104,500.00 Rp 271,700.00 Rp 298,870.00 2.60 Rp 104,500.00 Rp 271,700.00 Rp 298,870.00 90.96

5. pemadatan Tanah per 20 cm m3 2.60 Rp 92,125.00 Rp 239,525.00 Rp 263,477.50 2.60 Rp 104,500.00 Rp 271,700.00 Rp 298,870.00 2.60 Rp 104,500.00 Rp 271,700.00 Rp 298,870.00 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

b. PEKERJAAN PONDASI Rp - Rp -

1. Pas Pondasi batu kali m3 15.33 Rp 1,083,197.50 Rp 16,605,417.68 Rp 18,265,959.44 15.33 Rp 985,700.00 Rp 15,110,781.00 Rp 16,621,859.10 15.33 Rp 985,700.00 Rp 15,110,781.00 Rp 16,621,859.10 91.00

2. Pas Batu Aanstamping m3 3.86 Rp 634,375.50 Rp 2,448,689.43 Rp 2,693,558.37 3.86 Rp 577,200.00 Rp 2,227,992.00 Rp 2,450,791.20 3.86 Rp 577,200.00 Rp 2,227,992.00 Rp 2,450,791.20 90.99

c. PEKERJAAN BETON K-225 Rp - Rp -

1. Sloof 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.43 Rp 249,436.00 Rp 1,603,873.48 Rp 1,764,260.83 6.43 Rp 226,900.00 Rp 1,458,967.00 Rp 1,604,863.70 6.43 Rp 226,900.00 Rp 1,458,967.00 Rp 1,604,863.70 90.97

- besi Kg 338.37 Rp 20,869.75 Rp 7,061,697.31 Rp 7,767,867.04 338.37 Rp 18,900.00 Rp 6,395,193.00 Rp 7,034,712.30 338.37 Rp 18,900.00 Rp 6,395,193.00 Rp 7,034,712.30 90.56
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Kolom K1 15/15 Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 12.60 Rp 249,436.00 Rp 3,142,893.60 Rp 3,457,182.96 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.43 Rp 249,436.00 Rp 1,603,873.48 Rp 1,764,260.83 6.43 Rp 226,900.00 Rp 1,458,967.00 Rp 1,604,863.70 6.43 Rp 226,900.00 Rp 1,458,967.00 Rp 1,604,863.70 90.97

- besi Kg 357.41 Rp 20,869.75 Rp 7,459,057.35 Rp 8,204,963.08 357.41 Rp 18,900.00 Rp 6,755,049.00 Rp 7,430,553.90 357.41 Rp 18,900.00 Rp 6,755,049.00 Rp 7,430,553.90 90.56

d. PEK DINDING Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 5PP m2 75.04 Rp 120,692.00 Rp 9,056,727.68 Rp 9,962,400.45 75.04 Rp 109,800.00 Rp 8,239,392.00 Rp 9,063,331.20 75.04 Rp 109,800.00 Rp 8,239,392.00 Rp 9,063,331.20 90.98

2. Pas Dinding Bata Merah 1SP : 3PP m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp -

1. Pekerjaan Beton Site Mix K 225 m3 2.29 Rp 1,326,250.44 Rp 3,037,113.52 Rp 3,340,824.87 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 90.99

2. Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

3. Bekisting m2 22.88 Rp 594,599.50 Rp 13,604,436.56 Rp 14,964,880.22 22.88 Rp 226,900.00 Rp 5,191,472.00 Rp 5,710,619.20 22.88 Rp 226,900.00 Rp 5,191,472.00 Rp 5,710,619.20 38.16

4. Plesteran 1:2 m2 22.88 Rp 76,187.10 Rp 1,743,160.85 Rp 1,917,476.93 22.88 Rp 63,100.00 Rp 1,443,728.00 Rp 1,588,100.80 22.88 Rp 63,100.00 Rp 1,443,728.00 Rp 1,588,100.80 82.82

5. Acian m2 22.88 Rp 41,607.50 Rp 951,979.60 Rp 1,047,177.56 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 90.85

f. PLESTERAN Rp - Rp -

1. Plesteran 1:2 m2 62.02 Rp 76,187.10 Rp 4,725,123.94 Rp 5,197,636.34 62.02 Rp 63,100.00 Rp 3,913,462.00 Rp 4,304,808.20 62.02 Rp 63,100.00 Rp 3,913,462.00 Rp 4,304,808.20 82.82

2. Acian m2 62.02 Rp 41,607.50 Rp 2,580,497.15 Rp 2,838,546.87 62.02 Rp 37,800.00 Rp 2,344,356.00 Rp 2,578,791.60 62.02 Rp 37,800.00 Rp 2,344,356.00 Rp 2,578,791.60 90.85

g. PEK LANGIT -LANGIT Rp - Rp -

Memasang Langit-langit GRC, Ukuran (120x240) tebal 6 mm + Rangka Hollow m2 13.02 Rp 106,032.30 Rp 1,380,540.55 Rp 1,518,594.60 13.02 Rp 102,800.00 Rp 1,338,456.00 Rp 1,472,301.60 13.02 Rp 102,800.00 Rp 1,338,456.00 Rp 1,472,301.60 96.95

h. PENUTUP LANTAI Rp - Rp -

Ps Keramik Lantai 30x30 m2 13.02 Rp 180,870.25 Rp 2,354,930.66 Rp 2,590,423.72 13.02 Rp 164,500.00 Rp 2,141,790.00 Rp 2,355,969.00 13.02 Rp 164,500.00 Rp 2,141,790.00 Rp 2,355,969.00 90.95

Ps. Keramik Dinding 30x30 m2 23.04 Rp 145,348.50 Rp 3,348,829.44 Rp 3,683,712.38 23.04 Rp 166,700.00 Rp 3,840,768.00 Rp 4,224,844.80 23.04 Rp 166,700.00 Rp 3,840,768.00 Rp 4,224,844.80 114.69

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

P1 (3 bh) m1 26.58 Rp 106,489.35 Rp 2,830,486.92 Rp 3,113,535.62 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 414.13

BV P1 (3bh) m1 13.98 Rp 106,489.35 Rp 1,488,721.11 Rp 1,637,593.22 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 414.13

sunscreen Alumunium (3bh) m2 3.86 Rp 478,170.00 Rp 1,845,736.20 Rp 2,030,309.82 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 103.98

Pintu Panel Alumunium P1 (3 bh) m2 12.87 Rp 106,489.35 Rp 1,370,517.93 Rp 1,507,569.73 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 445.87

j. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

k. SANITASI Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,662.50 Rp 3,556,987.50 Rp 3,912,686.25 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Pemasangan Bak Fibreglass vol.1 m3 bh 3.00 Rp 1,821,441.30 Rp 5,464,323.90 Rp 6,010,756.29 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 89.50

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septictank unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

sumur bor m1 50.00 Rp 1,500,000.00 Rp 75,000,000.00 Rp 82,500,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 50.32 Rp 47,702.60 Rp 2,400,394.83 Rp 2,640,434.32 50.32 Rp 42,200.00 Rp 2,123,504.00 Rp 2,335,854.40 50.32 Rp 42,200.00 Rp 2,123,504.00 Rp 2,335,854.40 88.46

Pengecatan Tembok Luar Watershild 3 kali m2 62.02 Rp 47,702.60 Rp 2,958,515.25 Rp 3,254,366.78 62.02 Rp 42,200.00 Rp 2,617,244.00 Rp 2,878,968.40 62.02 Rp 42,200.00 Rp 2,617,244.00 Rp 2,878,968.40 88.46

Pengecatan Plafond 3 Kali m2 13.02 Rp 34,755.60 Rp 452,517.91 Rp 497,769.70 13.02 Rp 30,700.00 Rp 399,714.00 Rp 439,685.40 13.02 Rp 30,700.00 Rp 399,714.00 Rp 439,685.40 88.33

m. PEK KELISTRIKAN Rp - Rp -

Instalasi Tiitik lampu bh 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips unit 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

Pemasangan MCB m 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

5) SDN 3 CIMARGA KAB. LEBAK Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp -

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

2. Pengukuran dan pasang bouwplank LS 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

B. PEK SMK3 Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

0 Rp - Rp -

C. REHAB. RKB SDN 3 CIMARGA (3 LOKAL) Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 248.28 Rp 16,720.00 Rp 4,151,241.60 Rp 4,566,365.76 248.28 Rp 15,400.00 Rp 3,823,512.00 Rp 4,205,863.20 248.28 Rp 15,400.00 Rp 3,823,512.00 Rp 4,205,863.20 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 3.40 Rp 390,500.00 Rp 1,327,700.00 Rp 1,460,470.00 3.40 Rp 360,000.00 Rp 1,224,000.00 Rp 1,346,400.00 3.40 Rp 360,000.00 Rp 1,224,000.00 Rp 1,346,400.00 92.19

4. Bongkaran Genteng Lama m2 248.28 Rp 3,150.00 Rp 782,082.00 Rp 860,290.20 248.28 Rp 2,900.00 Rp 720,012.00 Rp 792,013.20 248.28 Rp 2,900.00 Rp 720,012.00 Rp 792,013.20 92.06

5. Bongkaran List Plank Lama m1 70.00 Rp 2,420.00 Rp 169,400.00 Rp 186,340.00 70.00 Rp 2,200.00 Rp 154,000.00 Rp 169,400.00 70.00 Rp 2,200.00 Rp 154,000.00 Rp 169,400.00 90.91

6. Bongkaran Plafond dan Rangka Plafond m2 216.00 Rp 17,480.00 Rp 3,775,680.00 Rp 4,153,248.00 216.00 Rp 16,100.00 Rp 3,477,600.00 Rp 3,825,360.00 216.00 Rp 16,100.00 Rp 3,477,600.00 Rp 3,825,360.00 92.11

7. Bongkaran Dinding m3 20.73 Rp 701,239.00 Rp 14,536,684.47 Rp 15,990,352.92 20.73 Rp 646,500.00 Rp 13,401,945.00 Rp 14,742,139.50 20.73 Rp 646,500.00 Rp 13,401,945.00 Rp 14,742,139.50 92.19

9. Bongkaran keramik Lantai m3 234.00 Rp 12,870.00 Rp 3,011,580.00 Rp 3,312,738.00 234.00 Rp 11,800.00 Rp 2,761,200.00 Rp 3,037,320.00 234.00 Rp 11,800.00 Rp 2,761,200.00 Rp 3,037,320.00 91.69

c. PLESTERAN Rp - Rp -

1. Plesteran 1:5 m2 89.60 Rp 69,356.10 Rp 6,214,306.56 Rp 6,835,737.22 89.60 Rp 63,100.00 Rp 5,653,760.00 Rp 6,219,136.00 89.60 Rp 63,100.00 Rp 5,653,760.00 Rp 6,219,136.00 90.98

2. Acian m2 89.60 Rp 41,607.50 Rp 3,728,032.00 Rp 4,100,835.20 89.60 Rp 37,800.00 Rp 3,386,880.00 Rp 3,725,568.00 89.60 Rp 37,800.00 Rp 3,386,880.00 Rp 3,725,568.00 90.85

d. PEK PENUTUP ATAP Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m2 216.00 Rp 180,496.25 Rp 38,987,190.00 Rp 42,885,909.00 216.00 Rp 175,000.00 Rp 37,800,000.00 Rp 41,580,000.00 216.00 Rp 175,000.00 Rp 37,800,000.00 Rp 41,580,000.00 96.95

2. Pas Atap Metal Pasir m2 248.28 Rp 142,043.00 Rp 35,266,436.04 Rp 38,793,079.64 248.28 Rp 137,700.00 Rp 34,188,156.00 Rp 37,606,971.60 248.28 Rp 137,700.00 Rp 34,188,156.00 Rp 37,606,971.60 96.94

3. Pas Bubungan Metal m1 27.00 Rp 116,105.00 Rp 3,134,835.00 Rp 3,448,318.50 27.00 Rp 112,600.00 Rp 3,040,200.00 Rp 3,344,220.00 27.00 Rp 112,600.00 Rp 3,040,200.00 Rp 3,344,220.00 96.98

4. Pas. Lisplank GRC m1 70.00 Rp 51,925.50 Rp 3,634,785.00 Rp 3,998,263.50 70.00 Rp 50,300.00 Rp 3,521,000.00 Rp 3,873,100.00 70.00 Rp 50,300.00 Rp 3,521,000.00 Rp 3,873,100.00 96.87

e. PEK LANGIT -LANGIT Rp - Rp -

1. Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 147.00 Rp 151,306.52 Rp 22,242,058.15 Rp 24,466,263.96 147.00 Rp 146,700.00 Rp 21,564,900.00 Rp 23,721,390.00 147.00 Rp 146,700.00 Rp 21,564,900.00 Rp 23,721,390.00 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 52.50 Rp 106,032.30 Rp 5,566,695.75 Rp 6,123,365.33 52.50 Rp 102,800.00 Rp 5,397,000.00 Rp 5,936,700.00 52.50 Rp 102,800.00 Rp 5,397,000.00 Rp 5,936,700.00 96.95

f. PENUTUP LANTAI Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 147.00 Rp 183,216.00 Rp 26,932,752.00 Rp 29,626,027.20 147.00 Rp 166,700.00 Rp 24,504,900.00 Rp 26,955,390.00 147.00 Rp 166,700.00 Rp 24,504,900.00 Rp 26,955,390.00 90.99

2. Ps lantai Keramik 40x40 polos (selasar) m3 126.00 Rp 183,216.00 Rp 23,085,216.00 Rp 25,393,737.60 126.00 Rp 166,700.00 Rp 21,004,200.00 Rp 23,104,620.00 126.00 Rp 166,700.00 Rp 21,004,200.00 Rp 23,104,620.00 90.99

3. Ps. Keramik Dinding 20x20 (selasar) m2 126.00 Rp 127,135.00 Rp 16,019,010.00 Rp 17,620,911.00 126.00 Rp 115,600.00 Rp 14,565,600.00 Rp 16,022,160.00 126.00 Rp 115,600.00 Rp 14,565,600.00 Rp 16,022,160.00 90.93

g. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

- P1 (3 bh) m1 38.50 Rp 106,489.35 Rp 4,099,839.98 Rp 4,509,823.97 38.50 Rp 110,700.00 Rp 4,261,950.00 Rp 4,688,145.00 38.50 Rp 110,700.00 Rp 4,261,950.00 Rp 4,688,145.00 103.95

- J1 (12 bh) m1 72.00 Rp 106,489.35 Rp 7,667,233.20 Rp 8,433,956.52 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 103.95

- BV P1 (4bh) m1 13.20 Rp 424,110.50 Rp 5,598,258.60 Rp 6,158,084.46 13.20 Rp 110,700.00 Rp 1,461,240.00 Rp 1,607,364.00 13.20 Rp 110,700.00 Rp 1,461,240.00 Rp 1,607,364.00 26.10
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- J1 (12 bh) m1 64.80 Rp 424,110.50 Rp 27,482,360.40 Rp 30,230,596.44 64.80 Rp 110,700.00 Rp 7,173,360.00 Rp 7,890,696.00 64.80 Rp 110,700.00 Rp 7,173,360.00 Rp 7,890,696.00 26.10

- Daun Jendela Alumunium Rp - Rp -

- J1 (24 unit) m2 10.92 Rp 424,110.50 Rp 4,631,286.66 Rp 5,094,415.33 10.92 Rp 441,000.00 Rp 4,815,720.00 Rp 5,297,292.00 10.92 Rp 441,000.00 Rp 4,815,720.00 Rp 5,297,292.00 103.98

h. PEK PINTU Rp - Rp -

Pembuatan & Pemasangan Pintu Teakwood m2 10.49 Rp 782,804.00 Rp 8,211,613.96 Rp 9,032,775.36 10.49 Rp 814,100.00 Rp 8,539,909.00 Rp 9,393,899.90 10.49 Rp 814,100.00 Rp 8,539,909.00 Rp 9,393,899.90 104.00

i. PEK KUNCI & KACA Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

2. Pas Engsel Pintu bh 12.00 Rp 42,803.75 Rp 513,645.00 Rp 565,009.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 91.35

3. Pas Engsel Jendela Kupu2 bh 48.00 Rp 36,052.50 Rp 1,730,520.00 Rp 1,903,572.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 91.26

4. Pas Kait Angin bh 24.00 Rp 51,122.50 Rp 1,226,940.00 Rp 1,349,634.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 91.35

5. Pas Kaca 5 mm m2 16.38 Rp 141,810.63 Rp 2,322,858.04 Rp 2,555,143.84 16.38 Rp 129,700.00 Rp 2,124,486.00 Rp 2,336,934.60 16.38 Rp 129,700.00 Rp 2,124,486.00 Rp 2,336,934.60 91.46

j. PENGECATAN Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 537.60 Rp 47,702.60 Rp 25,644,917.76 Rp 28,209,409.54 537.60 Rp 42,200.00 Rp 22,686,720.00 Rp 24,955,392.00 537.60 Rp 42,200.00 Rp 22,686,720.00 Rp 24,955,392.00 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 358.40 Rp 47,702.60 Rp 17,096,611.84 Rp 18,806,273.02 358.40 Rp 42,200.00 Rp 15,124,480.00 Rp 16,636,928.00 358.40 Rp 42,200.00 Rp 15,124,480.00 Rp 16,636,928.00 88.46

3. Pengecatan Plafond 3 kali m2 52.50 Rp 34,755.60 Rp 1,824,669.00 Rp 2,007,135.90 52.50 Rp 30,700.00 Rp 1,611,750.00 Rp 1,772,925.00 52.50 Rp 30,700.00 Rp 1,611,750.00 Rp 1,772,925.00 88.33

k. PEK KELISTRIKAN Rp - Rp -

1. Instalasi Tiitik lampu ttk 18.00 Rp 223,591.50 Rp 4,024,647.00 Rp 4,427,111.70 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 89.49

2. Pemasangan Stop Kontak bh 4.00 Rp 76,183.25 Rp 304,733.00 Rp 335,206.30 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 89.39

3. Pemasangan Lampu TL bh 14.00 Rp 208,851.50 Rp 2,923,921.00 Rp 3,216,313.10 14.00 Rp 186,900.00 Rp 2,616,600.00 Rp 2,878,260.00 14.00 Rp 186,900.00 Rp 2,616,600.00 Rp 2,878,260.00 89.49

4. 1 BH Lampu SL 18 Watt, Komplit Philips bh 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

6. Pitting lampu bh 4.00 Rp 30,101.50 Rp 120,406.00 Rp 132,446.60 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 89.36

7. Pemasangan Sakelar Ganda bh 5.00 Rp 86,083.25 Rp 430,416.25 Rp 473,457.88 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 89.45

D. PEMBANGUNAN TOILET Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah pondasi batu kali m3 33.38 Rp 1,083,197.50 Rp 36,157,132.55 Rp 39,772,845.81 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 6.87

2. Urugan tanah kembali m3 18.05 Rp 59,125.00 Rp 1,067,206.25 Rp 1,173,926.88 18.05 Rp 104,500.00 Rp 1,886,225.00 Rp 2,074,847.50 18.05 Rp 104,500.00 Rp 1,886,225.00 Rp 2,074,847.50 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.28 Rp 197,725.00 Rp 253,088.00 Rp 278,396.80 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 2.59 Rp 114,884.90 Rp 297,551.88 Rp 327,307.07 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 90.96

5. pemadatan Tanah per 20 cm m3 2.59 Rp 92,125.00 Rp 238,603.75 Rp 262,464.13 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

b. PEKERJAAN PONDASI Rp - Rp -

1. Pas Pondasi batu kali m3 15.33 Rp 1,083,197.50 Rp 16,605,417.68 Rp 18,265,959.44 15.33 Rp 985,700.00 Rp 15,110,781.00 Rp 16,621,859.10 15.33 Rp 985,700.00 Rp 15,110,781.00 Rp 16,621,859.10 91.00

2. Pas Batu Aanstamping m3 3.85 Rp 634,375.50 Rp 2,442,345.68 Rp 2,686,580.24 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 90.99

c. PEKERJAAN BETON K-225 Rp - Rp -

1. Sloof 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 337.74 Rp 20,869.75 Rp 7,048,549.37 Rp 7,753,404.30 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 90.56

2. Kolom K1 15/15 Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 25.20 Rp 249,436.00 Rp 6,285,787.20 Rp 6,914,365.92 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 356.74 Rp 20,869.75 Rp 7,445,074.62 Rp 8,189,582.08 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 90.56

d. PEK DINDING Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 3PP m2 74.90 Rp 120,692.00 Rp 9,039,830.80 Rp 9,943,813.88 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 90.98

2. Pas Dinding Bata Merah 1SP : 2PP 1/2 bata m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp -

1. Pekerjaan Beton Site Mix K 225 m3 2.29 Rp 1,326,250.44 Rp 3,037,113.52 Rp 3,340,824.87 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 90.99

2. Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

3. Bekisting m2 22.80 Rp 594,599.50 Rp 13,556,868.60 Rp 14,912,555.46 22.80 Rp 226,900.00 Rp 5,173,320.00 Rp 5,690,652.00 22.80 Rp 226,900.00 Rp 5,173,320.00 Rp 5,690,652.00 38.16

4. Plesteran 1:2 m2 22.80 Rp 76,187.10 Rp 1,737,065.88 Rp 1,910,772.47 22.80 Rp 63,100.00 Rp 1,438,680.00 Rp 1,582,548.00 22.80 Rp 63,100.00 Rp 1,438,680.00 Rp 1,582,548.00 82.82

5. Acian m2 22.80 Rp 41,607.50 Rp 948,651.00 Rp 1,043,516.10 22.80 Rp 37,800.00 Rp 861,840.00 Rp 948,024.00 22.80 Rp 37,800.00 Rp 861,840.00 Rp 948,024.00 90.85

f. PLESTERAN Rp - Rp -

1. Plesteran m2 61.95 Rp 76,187.10 Rp 4,719,790.85 Rp 5,191,769.93 61.95 Rp 63,100.00 Rp 3,909,045.00 Rp 4,299,949.50 61.95 Rp 63,100.00 Rp 3,909,045.00 Rp 4,299,949.50 82.82

2. Acian m2 61.95 Rp 41,607.50 Rp 2,577,584.63 Rp 2,835,343.09 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 90.85

g. PEK LANGIT -LANGIT Rp - Rp -

Memasang Langit-langit GRC, Ukuran (120x240) tebal 4 mm + Rangka Hollow m2 12.95 Rp 106,032.30 Rp 1,373,118.29 Rp 1,510,430.11 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 96.95

h. PENUTUP LANTAI Rp - Rp -

Ps Keramik Lantai 30x30 m2 12.95 Rp 180,870.25 Rp 2,342,269.74 Rp 2,576,496.71 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 90.95

Ps. Keramik Dinding 30x30 m2 23.01 Rp 145,348.50 Rp 3,344,468.99 Rp 3,678,915.88 23.01 Rp 166,700.00 Rp 3,835,767.00 Rp 4,219,343.70 23.01 Rp 166,700.00 Rp 3,835,767.00 Rp 4,219,343.70 114.69

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

P1 (3 bh) m1 26.58 Rp 106,489.35 Rp 2,830,486.92 Rp 3,113,535.62 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 414.13

BV P1 (3bh) m1 13.98 Rp 424,110.50 Rp 5,929,064.79 Rp 6,521,971.27 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 103.98

sunscreen Alumunium (3bh) m2 3.86 Rp 478,170.00 Rp 1,845,736.20 Rp 2,030,309.82 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 103.98

Pintu Panel Alumunium P1 (3 bh) m2 12.87 Rp 456,604.50 Rp 5,876,499.92 Rp 6,464,149.91 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 103.98

j. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

k. SANITASI Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,662.50 Rp 3,556,987.50 Rp 3,912,686.25 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Pemasangan Bak Fibreglass vol.1 m3 bh 3.00 Rp 1,821,441.30 Rp 5,464,323.90 Rp 6,010,756.29 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 89.50

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septictank unit 1.00 Rp 17,729,864.77 Rp 17,729,864.77 Rp 19,502,851.25 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 57.70

sumur bor m1 50.00 Rp 1,500,000.00 Rp 75,000,000.00 Rp 82,500,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 10,000,000.00 Rp 10,000,000.00 Rp 11,000,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 49.23

l. PENGECATAN Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 50.20 Rp 47,702.60 Rp 2,394,670.52 Rp 2,634,137.57 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 88.46

Pengecatan Tembok Luar Watershild 3 kali m2 61.95 Rp 47,702.60 Rp 2,955,176.07 Rp 3,250,693.68 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 88.46

Pengecatan Plafond 3 kali m2 12.95 Rp 34,755.60 Rp 450,085.02 Rp 495,093.52 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 88.33

m. PEK KELISTRIKAN Rp - Rp -

Instalasi Tiitik lampu bh 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips unit 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

Pemasangan MCB m 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

E. PEMBANGUNAN MUSHOLLA Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

1. Galian tanah pondasi batu kali m3 36.16 Rp 1,083,197.50 Rp 39,168,421.60 Rp 43,085,263.76 36.16 Rp 74,400.00 Rp 2,690,304.00 Rp 2,959,334.40 36.16 Rp 74,400.00 Rp 2,690,304.00 Rp 2,959,334.40 6.87

2. Urugan tanah kembali m3 19.59 Rp 59,125.00 Rp 1,158,258.75 Rp 1,274,084.63 19.59 Rp 104,500.00 Rp 2,047,155.00 Rp 2,251,870.50 19.59 Rp 104,500.00 Rp 2,047,155.00 Rp 2,251,870.50 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.39 Rp 197,725.00 Rp 274,837.75 Rp 302,321.53 1.39 Rp 179,900.00 Rp 250,061.00 Rp 275,067.10 1.39 Rp 179,900.00 Rp 250,061.00 Rp 275,067.10 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 6.64 Rp 114,884.90 Rp 762,835.70 Rp 839,119.27 6.64 Rp 104,500.00 Rp 693,880.00 Rp 763,268.00 6.64 Rp 104,500.00 Rp 693,880.00 Rp 763,268.00 90.96

5. pemadatan Tanah per 20 cm m3 6.64 Rp 92,125.00 Rp 611,710.00 Rp 672,881.00 6.64 Rp 104,500.00 Rp 693,880.00 Rp 763,268.00 6.64 Rp 104,500.00 Rp 693,880.00 Rp 763,268.00 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 1.66 Rp 197,725.00 Rp 328,223.50 Rp 361,045.85 1.66 Rp 179,900.00 Rp 298,634.00 Rp 328,497.40 1.66 Rp 179,900.00 Rp 298,634.00 Rp 328,497.40 90.98

b. PEKERJAAN PONDASI Rp - Rp -

1. Pas Pondasi batu kali m3 16.57 Rp 1,083,197.50 Rp 17,948,582.58 Rp 19,743,440.83 16.57 Rp 985,700.00 Rp 16,333,049.00 Rp 17,966,353.90 16.57 Rp 985,700.00 Rp 16,333,049.00 Rp 17,966,353.90 91.00

2. Pas Batu Aanstamping m3 4.17 Rp 634,375.50 Rp 2,645,345.84 Rp 2,909,880.42 4.17 Rp 577,200.00 Rp 2,406,924.00 Rp 2,647,616.40 4.17 Rp 577,200.00 Rp 2,406,924.00 Rp 2,647,616.40 90.99

c. PEKERJAAN BETON K-225 Rp - Rp -

1. Sloof 15/15 Rp - Rp -

- beton m3 0.52 Rp 1,326,250.44 Rp 689,650.23 Rp 758,615.25 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 90.99

- bekesting m2 6.95 Rp 249,436.00 Rp 1,733,580.20 Rp 1,906,938.22 6.95 Rp 226,900.00 Rp 1,576,955.00 Rp 1,734,650.50 6.95 Rp 226,900.00 Rp 1,576,955.00 Rp 1,734,650.50 90.97

- besi Kg 365.84 Rp 20,869.75 Rp 7,634,989.34 Rp 8,398,488.27 365.84 Rp 18,900.00 Rp 6,914,376.00 Rp 7,605,813.60 365.84 Rp 18,900.00 Rp 6,914,376.00 Rp 7,605,813.60 90.56

2. Kolom K1 15/15 Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 25.20 Rp 249,436.00 Rp 6,285,787.20 Rp 6,914,365.92 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp -

- beton m3 0.52 Rp 1,326,250.44 Rp 689,650.23 Rp 758,615.25 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 90.99

- bekesting m2 6.95 Rp 249,436.00 Rp 1,733,580.20 Rp 1,906,938.22 6.95 Rp 226,900.00 Rp 1,576,955.00 Rp 1,734,650.50 6.95 Rp 226,900.00 Rp 1,576,955.00 Rp 1,734,650.50 90.97

- besi Kg 386.41 Rp 20,869.75 Rp 8,064,280.10 Rp 8,870,708.11 386.41 Rp 18,900.00 Rp 7,303,149.00 Rp 8,033,463.90 386.41 Rp 18,900.00 Rp 7,303,149.00 Rp 8,033,463.90 90.56
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
d. PEK DINDING Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 5PP m2 81.13 Rp 120,692.00 Rp 9,791,741.96 Rp 10,770,916.16 81.13 Rp 109,800.00 Rp 8,908,074.00 Rp 9,798,881.40 81.13 Rp 109,800.00 Rp 8,908,074.00 Rp 9,798,881.40 90.98

2. Pas Dinding Bata Merah 1SP : 3PP m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp -

1. Pasangan Rangka Atap Baja Ringan m3 60.38 Rp 180,496.25 Rp 10,898,363.58 Rp 11,988,199.93 60.38 Rp 175,000.00 Rp 10,566,500.00 Rp 11,623,150.00 60.38 Rp 175,000.00 Rp 10,566,500.00 Rp 11,623,150.00 96.95

2. Pas Atap Metal Pasir kg 60.38 Rp 142,043.00 Rp 8,576,556.34 Rp 9,434,211.97 60.38 Rp 137,700.00 Rp 8,314,326.00 Rp 9,145,758.60 60.38 Rp 137,700.00 Rp 8,314,326.00 Rp 9,145,758.60 96.94

3. Pas Bubungan Metal m2 8.41 Rp 142,043.00 Rp 1,194,581.63 Rp 1,314,039.79 8.41 Rp 112,600.00 Rp 946,966.00 Rp 1,041,662.60 8.41 Rp 112,600.00 Rp 946,966.00 Rp 1,041,662.60 79.27

4. Pas Listplank grc m2 23.18 Rp 51,925.50 Rp 1,203,633.09 Rp 1,323,996.40 23.18 Rp 50,300.00 Rp 1,165,954.00 Rp 1,282,549.40 23.18 Rp 50,300.00 Rp 1,165,954.00 Rp 1,282,549.40 96.87

f. PLESTERAN Rp - Rp -

1. Plesteran 1:5 m2 81.13 Rp 69,356.10 Rp 5,626,860.39 Rp 6,189,546.43 81.13 Rp 63,100.00 Rp 5,119,303.00 Rp 5,631,233.30 81.13 Rp 63,100.00 Rp 5,119,303.00 Rp 5,631,233.30 90.98

2. Acian m2 81.13 Rp 41,607.50 Rp 3,375,616.48 Rp 3,713,178.12 81.13 Rp 37,800.00 Rp 3,066,714.00 Rp 3,373,385.40 81.13 Rp 37,800.00 Rp 3,066,714.00 Rp 3,373,385.40 90.85

g. PEK LANGIT -LANGIT Rp - Rp -

Memasang Langit-langit Gyp teli, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 147.00 Rp 151,306.52 Rp 22,242,058.15 Rp 24,466,263.96 147.00 Rp 146,700.00 Rp 21,564,900.00 Rp 23,721,390.00 147.00 Rp 146,700.00 Rp 21,564,900.00 Rp 23,721,390.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 30.13 Rp 106,032.30 Rp 3,194,753.20 Rp 3,514,228.52 30.13 Rp 102,800.00 Rp 3,097,364.00 Rp 3,407,100.40 30.13 Rp 102,800.00 Rp 3,097,364.00 Rp 3,407,100.40 96.95

h. PENUTUP LANTAI Rp - Rp -

Ps Keramik Lantai 40x40 m2 33.20 Rp 183,216.00 Rp 6,082,771.20 Rp 6,691,048.32 33.20 Rp 166,700.00 Rp 5,534,440.00 Rp 6,087,884.00 33.20 Rp 166,700.00 Rp 5,534,440.00 Rp 6,087,884.00 90.99

Ps. Keramik Dinding 20x20 (Luar) m2 30.13 Rp 127,135.00 Rp 3,830,577.55 Rp 4,213,635.31 30.13 Rp 115,600.00 Rp 3,483,028.00 Rp 3,831,330.80 30.13 Rp 115,600.00 Rp 3,483,028.00 Rp 3,831,330.80 90.93

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

P1 (3 bh) m1 6.06 Rp 106,489.35 Rp 645,325.46 Rp 709,858.01 6.06 Rp 110,700.00 Rp 670,842.00 Rp 737,926.20 6.06 Rp 110,700.00 Rp 670,842.00 Rp 737,926.20 103.95

J1 (6 bh) m1 21.60 Rp 106,489.35 Rp 2,300,169.96 Rp 2,530,186.96 21.60 Rp 110,700.00 Rp 2,391,120.00 Rp 2,630,232.00 21.60 Rp 110,700.00 Rp 2,391,120.00 Rp 2,630,232.00 103.95

BV P1 (6 bh) m2 15.60 Rp 424,110.50 Rp 6,616,123.80 Rp 7,277,736.18 15.60 Rp 110,700.00 Rp 1,726,920.00 Rp 1,899,612.00 15.60 Rp 110,700.00 Rp 1,726,920.00 Rp 1,899,612.00 26.10

sunscreen Alumunium (6bh) m2 2.40 Rp 478,170.00 Rp 1,147,608.00 Rp 1,262,368.80 2.40 Rp 497,200.00 Rp 1,193,280.00 Rp 1,312,608.00 2.40 Rp 497,200.00 Rp 1,193,280.00 Rp 1,312,608.00 103.98

j. PEK PINTU Rp - Rp -

Pembuatan & Pemasangan Pintu Teakwood m2 1.90 Rp 782,804.00 Rp 1,487,327.60 Rp 1,636,060.36 1.90 Rp 814,100.00 Rp 1,546,790.00 Rp 1,701,469.00 1.90 Rp 814,100.00 Rp 1,546,790.00 Rp 1,701,469.00 104.00

k. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Pintu bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 3.00 Rp 42,803.75 Rp 128,411.25 Rp 141,252.38 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 91.35

Pas Engsel Jendela Kupu2 bh 4.00 Rp 36,052.50 Rp 144,210.00 Rp 158,631.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 91.26

Pas Kait Angin bh 4.00 Rp 51,122.50 Rp 204,490.00 Rp 224,939.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 91.35

Pas Kaca 5 mm bh 4.80 Rp 141,810.63 Rp 680,691.00 Rp 748,760.10 4.80 Rp 129,700.00 Rp 622,560.00 Rp 684,816.00 4.80 Rp 129,700.00 Rp 622,560.00 Rp 684,816.00 91.46

l. SANITASI Rp - Rp -

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 4.00 Rp 87,862.50 Rp 351,450.00 Rp 386,595.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 89.46

Floor drain bh 2.00 Rp 55,852.50 Rp 111,705.00 Rp 122,875.50 2.00 Rp 49,900.00 Rp 99,800.00 Rp 109,780.00 2.00 Rp 49,900.00 Rp 99,800.00 Rp 109,780.00 89.34

Toren Air 1000 Lt+ Menara Besi ls 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

m. PENGECATAN Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pengecatan Tembok Dalam 3 kali m2 81.13 Rp 34,755.60 Rp 2,819,721.83 Rp 3,101,694.01 81.13 Rp 42,200.00 Rp 3,423,686.00 Rp 3,766,054.60 81.13 Rp 42,200.00 Rp 3,423,686.00 Rp 3,766,054.60 121.42

Pengecatan Tembok Luar Watershild 3 kali m2 81.13 Rp 47,702.60 Rp 3,870,111.94 Rp 4,257,123.13 81.13 Rp 42,200.00 Rp 3,423,686.00 Rp 3,766,054.60 81.13 Rp 42,200.00 Rp 3,423,686.00 Rp 3,766,054.60 88.46

Pengecatan Plafond 3 kali m2 33.20 Rp 34,755.60 Rp 1,153,885.92 Rp 1,269,274.51 33.20 Rp 30,700.00 Rp 1,019,240.00 Rp 1,121,164.00 33.20 Rp 30,700.00 Rp 1,019,240.00 Rp 1,121,164.00 88.33

n. PEK KELISTRIKAN Rp - Rp -

Instalasi Tiitik lampu bh 6.00 Rp 223,591.50 Rp 1,341,549.00 Rp 1,475,703.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 89.49

Pemasangan Stop Kontak unit 4.00 Rp 76,183.25 Rp 304,733.00 Rp 335,206.30 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 89.39

Pemasangan Lampu TL m 4.00 Rp 208,851.50 Rp 835,406.00 Rp 918,946.60 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 2.00 Rp 30,101.50 Rp 60,203.00 Rp 66,223.30 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 89.36

Pemasangan Sakelar Ganda bh 4.00 Rp 86,083.25 Rp 344,333.00 Rp 378,766.30 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 89.45

6) SDN 2 MARGALUYU KAB. LEBAK Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp -

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

2. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

B. PEK SMK3 Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

B. REHAB. RKB SDN 2 MARGALUYU (1 LOKAL) Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 117.67 Rp 16,720.00 Rp 1,967,442.40 Rp 2,164,186.64 117.67 Rp 15,400.00 Rp 1,812,118.00 Rp 1,993,329.80 117.67 Rp 15,400.00 Rp 1,812,118.00 Rp 1,993,329.80 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.13 Rp 390,500.00 Rp 441,265.00 Rp 485,391.50 1.13 Rp 360,000.00 Rp 406,800.00 Rp 447,480.00 1.13 Rp 360,000.00 Rp 406,800.00 Rp 447,480.00 92.19

3. Bongkaran Genteng Lama m2 102.38 Rp 3,150.00 Rp 322,497.00 Rp 354,746.70 102.38 Rp 2,900.00 Rp 296,902.00 Rp 326,592.20 102.38 Rp 2,900.00 Rp 296,902.00 Rp 326,592.20 92.06

4. Bongkaran List Plank Lama m1 40.75 Rp 2,420.00 Rp 98,615.00 Rp 108,476.50 40.75 Rp 2,200.00 Rp 89,650.00 Rp 98,615.00 40.75 Rp 2,200.00 Rp 89,650.00 Rp 98,615.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 102.38 Rp 17,480.00 Rp 1,789,602.40 Rp 1,968,562.64 102.38 Rp 16,100.00 Rp 1,648,318.00 Rp 1,813,149.80 102.38 Rp 16,100.00 Rp 1,648,318.00 Rp 1,813,149.80 92.11

6. Bongkaran dinding m3 2.76 Rp 701,239.00 Rp 1,935,419.64 Rp 2,128,961.60 2.76 Rp 646,500.00 Rp 1,784,340.00 Rp 1,962,774.00 2.76 Rp 646,500.00 Rp 1,784,340.00 Rp 1,962,774.00 92.19

7. Bongkaran keramik Lantai m3 71.00 Rp 12,870.00 Rp 913,770.00 Rp 1,005,147.00 71.00 Rp 11,800.00 Rp 837,800.00 Rp 921,580.00 71.00 Rp 11,800.00 Rp 837,800.00 Rp 921,580.00 91.69

c. PLESTERAN Rp - Rp - Rp - Rp -

1. Plesteran 1:5 m2 281.60 Rp 69,356.10 Rp 19,530,677.76 Rp 21,483,745.54 281.60 Rp 63,100.00 Rp 17,768,960.00 Rp 19,545,856.00 281.60 Rp 63,100.00 Rp 17,768,960.00 Rp 19,545,856.00 90.98

2. Acian m2 281.60 Rp 41,607.50 Rp 11,716,672.00 Rp 12,888,339.20 281.60 Rp 37,800.00 Rp 10,644,480.00 Rp 11,708,928.00 281.60 Rp 37,800.00 Rp 10,644,480.00 Rp 11,708,928.00 90.85

d. PEK PENUTUP ATAP Rp - Rp - Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m2 117.67 Rp 180,496.25 Rp 21,238,993.74 Rp 23,362,893.11 117.67 Rp 175,000.00 Rp 20,592,250.00 Rp 22,651,475.00 117.67 Rp 175,000.00 Rp 20,592,250.00 Rp 22,651,475.00 96.95

2. Pas Atap Metal Pasir m2 102.38 Rp 142,043.00 Rp 14,542,362.34 Rp 15,996,598.57 102.38 Rp 137,700.00 Rp 14,097,726.00 Rp 15,507,498.60 102.38 Rp 137,700.00 Rp 14,097,726.00 Rp 15,507,498.60 96.94

3. Pas Bubungan Metal m1 9.00 Rp 116,105.00 Rp 1,044,945.00 Rp 1,149,439.50 9.00 Rp 112,600.00 Rp 1,013,400.00 Rp 1,114,740.00 9.00 Rp 112,600.00 Rp 1,013,400.00 Rp 1,114,740.00 96.98

4. Pas Listplank GRC m1 40.75 Rp 51,925.50 Rp 2,115,964.13 Rp 2,327,560.54 40.75 Rp 50,300.00 Rp 2,049,725.00 Rp 2,254,697.50 40.75 Rp 50,300.00 Rp 2,049,725.00 Rp 2,254,697.50 96.87

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp -

1. Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 56.00 Rp 151,306.52 Rp 8,473,165.01 Rp 9,320,481.51 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 20.00 Rp 106,032.30 Rp 2,120,646.00 Rp 2,332,710.60 20.00 Rp 102,800.00 Rp 2,056,000.00 Rp 2,261,600.00 20.00 Rp 102,800.00 Rp 2,056,000.00 Rp 2,261,600.00 96.95

f. PENUTUP LANTAI 5 LOKAL Rp - Rp - Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 280.00 Rp 183,216.00 Rp 51,300,480.00 Rp 56,430,528.00 280.00 Rp 166,700.00 Rp 46,676,000.00 Rp 51,343,600.00 280.00 Rp 166,700.00 Rp 46,676,000.00 Rp 51,343,600.00 90.99

2. Ps lantai Keramik 40x40 polos (selasar) m3 223.20 Rp 183,216.00 Rp 40,893,811.20 Rp 44,983,192.32 223.20 Rp 166,700.00 Rp 37,207,440.00 Rp 40,928,184.00 223.20 Rp 166,700.00 Rp 37,207,440.00 Rp 40,928,184.00 90.99

3. Ps. Keramik Dinding 20x20 (selasar) m2 223.20 Rp 145,348.50 Rp 32,441,785.20 Rp 35,685,963.72 223.20 Rp 115,600.00 Rp 25,801,920.00 Rp 28,382,112.00 223.20 Rp 115,600.00 Rp 25,801,920.00 Rp 28,382,112.00 79.53

g. PEK ALUMUNIUM Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp -

- P1 (1 bh) m1 7.00 Rp 106,489.35 Rp 745,425.45 Rp 819,968.00 7.00 Rp 110,700.00 Rp 774,900.00 Rp 852,390.00 7.00 Rp 110,700.00 Rp 774,900.00 Rp 852,390.00 103.95

- J1 (4 bh) m1 23.20 Rp 106,489.35 Rp 2,470,552.92 Rp 2,717,608.21 23.20 Rp 110,700.00 Rp 2,568,240.00 Rp 2,825,064.00 23.20 Rp 110,700.00 Rp 2,568,240.00 Rp 2,825,064.00 103.95

- BV P1 (1bh) m1 4.00 Rp 424,110.50 Rp 1,696,442.00 Rp 1,866,086.20 4.00 Rp 110,700.00 Rp 442,800.00 Rp 487,080.00 4.00 Rp 110,700.00 Rp 442,800.00 Rp 487,080.00 26.10

- BV J1 (4 bh) m1 20.80 Rp 424,110.50 Rp 8,821,498.40 Rp 9,703,648.24 20.80 Rp 110,700.00 Rp 2,302,560.00 Rp 2,532,816.00 20.80 Rp 110,700.00 Rp 2,302,560.00 Rp 2,532,816.00 26.10

- Daun Jendela Alumunium Rp - Rp - Rp - Rp -

- J1 (8 unit) m2 4.68 Rp 424,110.50 Rp 1,984,837.14 Rp 2,183,320.85 4.68 Rp 441,000.00 Rp 2,063,880.00 Rp 2,270,268.00 4.68 Rp 441,000.00 Rp 2,063,880.00 Rp 2,270,268.00 103.98

Pembuatan & Pemasangan Pintu Teakwood m2 3.00 Rp 782,804.00 Rp 2,348,412.00 Rp 2,583,253.20 3.00 Rp 814,100.00 Rp 2,442,300.00 Rp 2,686,530.00 3.00 Rp 814,100.00 Rp 2,442,300.00 Rp 2,686,530.00 104.00

h. PEK KUNCI & KACA Rp - Rp - Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

2. Pas Engsel Pintu bh 3.00 Rp 42,803.75 Rp 128,411.25 Rp 141,252.38 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 91.35
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
3. Pas Engsel Jendela Kupu2 bh 6.00 Rp 36,052.50 Rp 216,315.00 Rp 237,946.50 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 91.26

4. Pas Kait Angin bh 8.00 Rp 51,122.50 Rp 408,980.00 Rp 449,878.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 91.35

5. Pas Kaca 5 mm m2 4.68 Rp 141,810.63 Rp 663,673.73 Rp 730,041.10 4.68 Rp 129,700.00 Rp 606,996.00 Rp 667,695.60 4.68 Rp 129,700.00 Rp 606,996.00 Rp 667,695.60 91.46

i. PENGECATAN 5 LOKAL Rp - Rp - Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 928.00 Rp 47,702.60 Rp 44,268,012.80 Rp 48,694,814.08 928.00 Rp 42,200.00 Rp 39,161,600.00 Rp 43,077,760.00 928.00 Rp 42,200.00 Rp 39,161,600.00 Rp 43,077,760.00 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 480.00 Rp 47,702.60 Rp 22,897,248.00 Rp 25,186,972.80 480.00 Rp 42,200.00 Rp 20,256,000.00 Rp 22,281,600.00 480.00 Rp 42,200.00 Rp 20,256,000.00 Rp 22,281,600.00 88.46

3. Pengecatan Plafond 3 Kali m2 100.00 Rp 34,755.60 Rp 3,475,560.00 Rp 3,823,116.00 100.00 Rp 30,700.00 Rp 3,070,000.00 Rp 3,377,000.00 100.00 Rp 30,700.00 Rp 3,070,000.00 Rp 3,377,000.00 88.33

j. PEK KELISTRIKAN Rp - Rp - Rp - Rp -

1. Instalasi Tiitik lampu ttk 5.00 Rp 223,591.50 Rp 1,117,957.50 Rp 1,229,753.25 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 89.49

2. Pemasangan Stop Kontak bh 1.00 Rp 76,183.25 Rp 76,183.25 Rp 83,801.58 1.00 Rp 68,100.00 Rp 68,100.00 Rp 74,910.00 1.00 Rp 68,100.00 Rp 68,100.00 Rp 74,910.00 89.39

3. Pemasangan Lampu TL bh 4.00 Rp 208,851.50 Rp 835,406.00 Rp 918,946.60 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 89.49

4. 1 BH Lampu SL 18 Watt, Komplit Philips bh 1.00 Rp 74,101.50 Rp 74,101.50 Rp 81,511.65 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

6. Pitting lampu bh 1.00 Rp 30,101.50 Rp 30,101.50 Rp 33,111.65 1.00 Rp 26,900.00 Rp 26,900.00 Rp 29,590.00 1.00 Rp 26,900.00 Rp 26,900.00 Rp 29,590.00 89.36

7. Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

C. PEMBANGUNAN TOILET Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp -

1. Galian tanah pondasi batu kali m3 33.38 Rp 1,083,197.50 Rp 36,157,132.55 Rp 39,772,845.81 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 6.87

2. Urugan tanah kembali m3 18.08 Rp 59,125.00 Rp 1,068,980.00 Rp 1,175,878.00 18.08 Rp 104,500.00 Rp 1,889,360.00 Rp 2,078,296.00 18.08 Rp 104,500.00 Rp 1,889,360.00 Rp 2,078,296.00 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.28 Rp 197,725.00 Rp 253,088.00 Rp 278,396.80 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 2.59 Rp 114,884.90 Rp 297,551.88 Rp 327,307.07 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 90.96

5. pemadatan Tanah per 20 cm m3 2.59 Rp 92,125.00 Rp 238,603.75 Rp 262,464.13 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp -

1. Pas Pondasi batu kali m3 15.30 Rp 1,083,197.50 Rp 16,572,921.75 Rp 18,230,213.93 15.30 Rp 985,700.00 Rp 15,081,210.00 Rp 16,589,331.00 15.30 Rp 985,700.00 Rp 15,081,210.00 Rp 16,589,331.00 91.00

2. Pas Batu Aanstamping m3 3.85 Rp 634,375.50 Rp 2,442,345.68 Rp 2,686,580.24 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 90.99

c. PEKERJAAN BETON K-225 Rp - Rp - Rp - Rp -

1. Sloof 15/15 Rp - Rp - Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 337.74 Rp 20,869.75 Rp 7,048,549.37 Rp 7,753,404.30 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 90.56

2. Kolom K1 15/15 Rp - Rp - Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 12.60 Rp 249,436.00 Rp 3,142,893.60 Rp 3,457,182.96 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp - Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 356.74 Rp 20,869.75 Rp 7,445,074.62 Rp 8,189,582.08 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 90.56

d. PEK DINDING Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1. Pas Dinding Bata Merah 1SP : 5PP m2 74.90 Rp 120,692.00 Rp 9,039,830.80 Rp 9,943,813.88 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 90.98

2. Pas Dinding Bata Merah 1SP : 3PP m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp - Rp - Rp -

1. Pekerjaan Beton Site Mix K 225 m3 2.29 Rp 1,326,250.44 Rp 3,037,113.52 Rp 3,340,824.87 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 90.99

2. Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

3. Bekisting m2 22.88 Rp 594,599.50 Rp 13,604,436.56 Rp 14,964,880.22 22.88 Rp 226,900.00 Rp 5,191,472.00 Rp 5,710,619.20 22.88 Rp 226,900.00 Rp 5,191,472.00 Rp 5,710,619.20 38.16

4. Plesteran 1:2 m2 22.88 Rp 76,187.10 Rp 1,743,160.85 Rp 1,917,476.93 22.88 Rp 63,100.00 Rp 1,443,728.00 Rp 1,588,100.80 22.88 Rp 63,100.00 Rp 1,443,728.00 Rp 1,588,100.80 82.82

5. Acian m2 22.88 Rp 41,607.50 Rp 951,979.60 Rp 1,047,177.56 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 90.85

f. PLESTERAN Rp - Rp - Rp - Rp -

1. Plesteran 1:2 m2 61.95 Rp 76,187.10 Rp 4,719,790.85 Rp 5,191,769.93 61.95 Rp 63,100.00 Rp 3,909,045.00 Rp 4,299,949.50 61.95 Rp 63,100.00 Rp 3,909,045.00 Rp 4,299,949.50 82.82

2. Acian m2 61.95 Rp 41,607.50 Rp 2,577,584.63 Rp 2,835,343.09 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 90.85

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp -

Memasang Langit-langit GRC, Ukuran (120x240) tebal 4 mm + Rangka Hollow m2 12.95 Rp 106,032.30 Rp 1,373,118.29 Rp 1,510,430.11 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 96.95

h. PENUTUP LANTAI Rp - Rp - Rp - Rp -

Ps Keramik Lantai 30x30 m2 12.95 Rp 180,870.25 Rp 2,342,269.74 Rp 2,576,496.71 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 90.95

Ps. Keramik Dinding 30x30 m2 23.01 Rp 145,348.50 Rp 3,344,468.99 Rp 3,678,915.88 23.01 Rp 166,700.00 Rp 3,835,767.00 Rp 4,219,343.70 23.01 Rp 166,700.00 Rp 3,835,767.00 Rp 4,219,343.70 114.69

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp -

P1 (3 bh) m1 26.58 Rp 106,489.35 Rp 2,830,486.92 Rp 3,113,535.62 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 26.58 Rp 441,000.00 Rp 11,721,780.00 Rp 12,893,958.00 414.13

BV P1 (3bh) m1 13.98 Rp 106,489.35 Rp 1,488,721.11 Rp 1,637,593.22 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 13.98 Rp 441,000.00 Rp 6,165,180.00 Rp 6,781,698.00 414.13

sunscreen Alumunium (3bh) m2 3.86 Rp 478,170.00 Rp 1,845,736.20 Rp 2,030,309.82 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 3.86 Rp 497,200.00 Rp 1,919,192.00 Rp 2,111,111.20 103.98

Pintu Panel Alumunium P1 (3 bh) m2 12.87 Rp 456,604.50 Rp 5,876,499.92 Rp 6,464,149.91 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 12.87 Rp 474,800.00 Rp 6,110,676.00 Rp 6,721,743.60 103.98

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

k. SANITASI Rp - Rp - Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,662.50 Rp 3,556,987.50 Rp 3,912,686.25 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Pemasangan Bak Fibreglass vol.1 m3 bh 3.00 Rp 1,821,441.30 Rp 5,464,323.90 Rp 6,010,756.29 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 89.50

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septictank unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

sumur bor m1 50.00 Rp 1,500,000.00 Rp 75,000,000.00 Rp 82,500,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp - Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 50.20 Rp 47,702.60 Rp 2,394,670.52 Rp 2,634,137.57 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 88.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pengecatan Tembok Luar Watershild 3 kali m2 61.95 Rp 47,702.60 Rp 2,955,176.07 Rp 3,250,693.68 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 88.46

Pengecatan Plafond 3 Kali m2 12.95 Rp 34,755.60 Rp 450,085.02 Rp 495,093.52 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu bh 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips unit 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

Pemasangan MCB m 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

G. PEMBANGUNAN TPT BELAKANG SEKOLAH Rp - Rp - Rp - Rp -

a. PEK. TANAH Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 22.40 Rp 81,812.50 Rp 1,832,600.00 Rp 2,015,860.00 22.40 Rp 74,400.00 Rp 1,666,560.00 Rp 1,833,216.00 22.40 Rp 74,400.00 Rp 1,666,560.00 Rp 1,833,216.00 90.94

Pek Urugan Pasir T=5 cm m3 1.68 Rp 197,725.00 Rp 332,178.00 Rp 365,395.80 1.68 Rp 179,900.00 Rp 302,232.00 Rp 332,455.20 1.68 Rp 179,900.00 Rp 302,232.00 Rp 332,455.20 90.98

b. PEK. PASANGAN BATU KALI Rp - Rp - Rp - Rp -

Pek Pas batu kali m3 37.80 Rp 1,083,197.50 Rp 40,944,865.50 Rp 45,039,352.05 37.80 Rp 985,700.00 Rp 37,259,460.00 Rp 40,985,406.00 37.80 Rp 985,700.00 Rp 37,259,460.00 Rp 40,985,406.00 91.00

Pek Pas pipa PVC dia 3/4" m1 65.50 Rp 32,421.81 Rp 2,123,628.72 Rp 2,335,991.59 65.50 Rp 29,000.00 Rp 1,899,500.00 Rp 2,089,450.00 65.50 Rp 29,000.00 Rp 1,899,500.00 Rp 2,089,450.00 89.45

c. PEK. PLESTERAN Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 25.20 Rp 69,356.10 Rp 1,747,773.72 Rp 1,922,551.09 25.20 Rp 63,100.00 Rp 1,590,120.00 Rp 1,749,132.00 25.20 Rp 63,100.00 Rp 1,590,120.00 Rp 1,749,132.00 90.98

Acian m2 25.20 Rp 41,607.50 Rp 1,048,509.00 Rp 1,153,359.90 25.20 Rp 37,800.00 Rp 952,560.00 Rp 1,047,816.00 25.20 Rp 37,800.00 Rp 952,560.00 Rp 1,047,816.00 90.85

7) SDN 01 BULAKAN KAB LEBAK Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

0 Rp - Rp - Rp - Rp -

B. PEK SMK3 Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB 2 LOKAL RKB (BANGUNAN 1) Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap m2 233.52 Rp 16,720.00 Rp 3,904,454.40 Rp 4,294,899.84 233.52 Rp 15,400.00 Rp 3,596,208.00 Rp 3,955,828.80 233.52 Rp 15,400.00 Rp 3,596,208.00 Rp 3,955,828.80 92.11

2. Bongkaran Kuda-kuda m3 2.07 Rp 390,500.00 Rp 808,335.00 Rp 889,168.50 2.07 Rp 360,000.00 Rp 745,200.00 Rp 819,720.00 2.07 Rp 360,000.00 Rp 745,200.00 Rp 819,720.00 92.19

3. Bongklaran genteng lama m2 233.52 Rp 250,000.00 Rp 58,380,000.00 Rp 64,218,000.00 233.52 Rp 2,900.00 Rp 677,208.00 Rp 744,928.80 233.52 Rp 2,900.00 Rp 677,208.00 Rp 744,928.80 1.16

4. Bongkaran Listplank lama m1 61.47 Rp 3,150.00 Rp 193,630.50 Rp 212,993.55 61.47 Rp 2,200.00 Rp 135,234.00 Rp 148,757.40 61.47 Rp 2,200.00 Rp 135,234.00 Rp 148,757.40 69.84

5. Bongkaran Plafond dan Rangka m2 188.68 Rp 2,420.00 Rp 456,605.60 Rp 502,266.16 188.68 Rp 16,100.00 Rp 3,037,748.00 Rp 3,341,522.80 188.68 Rp 16,100.00 Rp 3,037,748.00 Rp 3,341,522.80 665.29

7. Bongkaran Dinding Pas bata merah m3 2.30 Rp 701,239.00 Rp 1,612,849.70 Rp 1,774,134.67 2.30 Rp 646,500.00 Rp 1,486,950.00 Rp 1,635,645.00 2.30 Rp 646,500.00 Rp 1,486,950.00 Rp 1,635,645.00 92.19

b. PEK PAS DINDING Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m3 15.30 Rp 120,692.00 Rp 1,846,587.60 Rp 2,031,246.36 15.30 Rp 109,800.00 Rp 1,679,940.00 Rp 1,847,934.00 15.30 Rp 109,800.00 Rp 1,679,940.00 Rp 1,847,934.00 90.98

c. PLESTERAN Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 15.30 Rp 69,356.10 Rp 1,061,148.33 Rp 1,167,263.16 15.30 Rp 63,100.00 Rp 965,430.00 Rp 1,061,973.00 15.30 Rp 63,100.00 Rp 965,430.00 Rp 1,061,973.00 90.98

Acian m2 15.30 Rp 41,607.50 Rp 636,594.75 Rp 700,254.23 15.30 Rp 37,800.00 Rp 578,340.00 Rp 636,174.00 15.30 Rp 37,800.00 Rp 578,340.00 Rp 636,174.00 90.85

d. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp -

Pek Pas Kuda kuda Baja Ringan m2 233.52 Rp 180,496.25 Rp 42,149,484.30 Rp 46,364,432.73 233.52 Rp 175,000.00 Rp 40,866,000.00 Rp 44,952,600.00 233.52 Rp 175,000.00 Rp 40,866,000.00 Rp 44,952,600.00 96.95

Pas Atap Metal Pasir m2 233.52 Rp 142,043.00 Rp 33,169,881.36 Rp 36,486,869.50 233.52 Rp 137,700.00 Rp 32,155,704.00 Rp 35,371,274.40 233.52 Rp 137,700.00 Rp 32,155,704.00 Rp 35,371,274.40 96.94

Pas Bubungan Metal m1 17.00 Rp 116,105.00 Rp 1,973,785.00 Rp 2,171,163.50 17.00 Rp 112,600.00 Rp 1,914,200.00 Rp 2,105,620.00 17.00 Rp 112,600.00 Rp 1,914,200.00 Rp 2,105,620.00 96.98

Pas Listplank GRC lebar 6 mm x 20 cm m1 61.47 Rp 51,925.50 Rp 3,191,860.49 Rp 3,511,046.53 61.47 Rp 50,300.00 Rp 3,091,941.00 Rp 3,401,135.10 61.47 Rp 50,300.00 Rp 3,091,941.00 Rp 3,401,135.10 96.87

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 105.00 Rp 151,306.52 Rp 15,887,184.39 Rp 17,475,902.83 105.00 Rp 146,700.00 Rp 15,403,500.00 Rp 16,943,850.00 105.00 Rp 146,700.00 Rp 15,403,500.00 Rp 16,943,850.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 83.68 Rp 106,032.30 Rp 8,872,782.86 Rp 9,760,061.15 83.68 Rp 102,800.00 Rp 8,602,304.00 Rp 9,462,534.40 83.68 Rp 102,800.00 Rp 8,602,304.00 Rp 9,462,534.40 96.95

f. PEK ALUMUNIUM & BESI Rp - Rp - Rp - Rp -

Pek Kusen m1 107.68 Rp 106,489.35 Rp 11,466,773.21 Rp 12,613,450.53 107.68 Rp 110,700.00 Rp 11,920,176.00 Rp 13,112,193.60 107.68 Rp 110,700.00 Rp 11,920,176.00 Rp 13,112,193.60 103.95

Pek Pintu Panel Alumunium m2 6.08 Rp 456,604.50 Rp 2,776,155.36 Rp 3,053,770.90 6.08 Rp 474,800.00 Rp 2,886,784.00 Rp 3,175,462.40 6.08 Rp 474,800.00 Rp 2,886,784.00 Rp 3,175,462.40 103.98

Daun Jendela Alumunium m2 2.16 Rp 424,110.50 Rp 916,078.68 Rp 1,007,686.55 2.16 Rp 441,000.00 Rp 952,560.00 Rp 1,047,816.00 2.16 Rp 441,000.00 Rp 952,560.00 Rp 1,047,816.00 103.98

Kaca Mati m2 11.06 Rp 141,810.63 Rp 1,568,425.51 Rp 1,725,268.06 11.06 Rp 129,700.00 Rp 1,434,482.00 Rp 1,577,930.20 11.06 Rp 129,700.00 Rp 1,434,482.00 Rp 1,577,930.20 91.46

g. PEK KUNCI & KACA Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Engsel Pintu bh 12.00 Rp 42,803.75 Rp 513,645.00 Rp 565,009.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 91.35

Pas Engsel Jendela Kupu2 bh 16.00 Rp 36,052.50 Rp 576,840.00 Rp 634,524.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 91.26

Pas Kait Angin bh 16.00 Rp 51,122.50 Rp 817,960.00 Rp 899,756.00 16.00 Rp 46,700.00 Rp 747,200.00 Rp 821,920.00 16.00 Rp 46,700.00 Rp 747,200.00 Rp 821,920.00 91.35

Pas Kunci Selot bh 8.00 Rp 46,667.50 Rp 373,340.00 Rp 410,674.00 8.00 Rp 42,700.00 Rp 341,600.00 Rp 375,760.00 8.00 Rp 42,700.00 Rp 341,600.00 Rp 375,760.00 91.50

Pas Kaca 5 mm bh 13.68 Rp 141,810.63 Rp 1,939,969.35 Rp 2,133,966.29 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 91.46

h. PENGECATAN Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 149.09 Rp 47,702.60 Rp 7,111,980.63 Rp 7,823,178.70 149.09 Rp 42,200.00 Rp 6,291,598.00 Rp 6,920,757.80 149.09 Rp 42,200.00 Rp 6,291,598.00 Rp 6,920,757.80 88.46

i. PEK KELISTRIKAN Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 12.00 Rp 223,591.50 Rp 2,683,098.00 Rp 2,951,407.80 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 4.00 Rp 235,416.50 Rp 941,666.00 Rp 1,035,832.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 85.00

1 ttk Sakelar Seri Setara Panasonic bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic bh 2.00 Rp 72,333.25 Rp 144,666.50 Rp 159,133.15 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 8.00 Rp 208,851.50 Rp 1,670,812.00 Rp 1,837,893.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

1 Bh Pemasangan MCB unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

D. REHAB 2 LOKAL RKB ( BANGUNAN 2) Rp - Rp - Rp - Rp -

PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp -

a. Bongkaran Rangka Atap m2 233.52 Rp 16,720.00 Rp 3,904,454.40 Rp 4,294,899.84 233.52 Rp 15,400.00 Rp 3,596,208.00 Rp 3,955,828.80 233.52 Rp 15,400.00 Rp 3,596,208.00 Rp 3,955,828.80 92.11

Bongkaran Kuda-kuda m3 2.07 Rp 390,500.00 Rp 808,335.00 Rp 889,168.50 2.07 Rp 360,000.00 Rp 745,200.00 Rp 819,720.00 2.07 Rp 360,000.00 Rp 745,200.00 Rp 819,720.00 92.19

Bongklaran genteng lama m2 233.52 Rp 3,150.00 Rp 735,588.00 Rp 809,146.80 233.52 Rp 2,900.00 Rp 677,208.00 Rp 744,928.80 233.52 Rp 2,900.00 Rp 677,208.00 Rp 744,928.80 92.06

Bongkaran Listplank lama m' 61.47 Rp 2,420.00 Rp 148,757.40 Rp 163,633.14 61.47 Rp 2,200.00 Rp 135,234.00 Rp 148,757.40 61.47 Rp 2,200.00 Rp 135,234.00 Rp 148,757.40 90.91

Bongkaran Plafond dan Rangka m2 188.68 Rp 12,870.00 Rp 2,428,311.60 Rp 2,671,142.76 188.68 Rp 16,100.00 Rp 3,037,748.00 Rp 3,341,522.80 188.68 Rp 16,100.00 Rp 3,037,748.00 Rp 3,341,522.80 125.10

Bongkaran Dinding Pas bata merah m3 2.93 Rp 701,239.00 Rp 2,054,630.27 Rp 2,260,093.30 2.93 Rp 646,500.00 Rp 1,894,245.00 Rp 2,083,669.50 2.93 Rp 646,500.00 Rp 1,894,245.00 Rp 2,083,669.50 92.19

Bongkaran Lantai m2 19.55 Rp 12,870.00 Rp 251,608.50 Rp 276,769.35 19.55 Rp 11,800.00 Rp 230,690.00 Rp 253,759.00 19.55 Rp 11,800.00 Rp 230,690.00 Rp 253,759.00 91.69

b. Pek Dinding Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 19.55 Rp 120,692.00 Rp 2,359,528.60 Rp 2,595,481.46 19.55 Rp 109,800.00 Rp 2,146,590.00 Rp 2,361,249.00 19.55 Rp 109,800.00 Rp 2,146,590.00 Rp 2,361,249.00 90.98

c. PLESTERAN Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 39.11 Rp 69,356.10 Rp 2,712,517.07 Rp 2,983,768.78 39.11 Rp 63,100.00 Rp 2,467,841.00 Rp 2,714,625.10 39.11 Rp 63,100.00 Rp 2,467,841.00 Rp 2,714,625.10 90.98

Acian m2 39.11 Rp 41,607.50 Rp 1,627,269.33 Rp 1,789,996.26 39.11 Rp 37,800.00 Rp 1,478,358.00 Rp 1,626,193.80 39.11 Rp 37,800.00 Rp 1,478,358.00 Rp 1,626,193.80 90.85

d. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp -

Rangka Atap Baja Ringan m2 233.52 Rp 180,496.25 Rp 42,149,484.30 Rp 46,364,432.73 233.52 Rp 175,000.00 Rp 40,866,000.00 Rp 44,952,600.00 233.52 Rp 175,000.00 Rp 40,866,000.00 Rp 44,952,600.00 96.95

Pas Atap Metal Pasir m2 233.52 Rp 142,043.00 Rp 33,169,881.36 Rp 36,486,869.50 233.52 Rp 137,700.00 Rp 32,155,704.00 Rp 35,371,274.40 233.52 Rp 137,700.00 Rp 32,155,704.00 Rp 35,371,274.40 96.94

Pas Bubungan Metal m1 17.00 Rp 116,105.00 Rp 1,973,785.00 Rp 2,171,163.50 17.00 Rp 112,600.00 Rp 1,914,200.00 Rp 2,105,620.00 17.00 Rp 112,600.00 Rp 1,914,200.00 Rp 2,105,620.00 96.98

Pas Lisplank GRC lebar 30 cm m1 61.47 Rp 51,925.50 Rp 3,191,860.49 Rp 3,511,046.53 61.47 Rp 50,300.00 Rp 3,091,941.00 Rp 3,401,135.10 61.47 Rp 50,300.00 Rp 3,091,941.00 Rp 3,401,135.10 96.87

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 105.00 Rp 151,306.52 Rp 15,887,184.39 Rp 17,475,902.83 105.00 Rp 146,700.00 Rp 15,403,500.00 Rp 16,943,850.00 105.00 Rp 146,700.00 Rp 15,403,500.00 Rp 16,943,850.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 83.68 Rp 106,032.30 Rp 8,872,782.86 Rp 9,760,061.15 83.68 Rp 102,800.00 Rp 8,602,304.00 Rp 9,462,534.40 83.68 Rp 102,800.00 Rp 8,602,304.00 Rp 9,462,534.40 96.95

f. PENUTUP LANTAI Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 135.00 Rp 183,216.00 Rp 24,734,160.00 Rp 27,207,576.00 135.00 Rp 166,700.00 Rp 22,504,500.00 Rp 24,754,950.00 135.00 Rp 166,700.00 Rp 22,504,500.00 Rp 24,754,950.00 90.99
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
g. PEK ALUMUNIUM & BESI Rp - Rp - Rp - Rp -

Pek Kusen m1 107.68 Rp 106,489.35 Rp 11,466,773.21 Rp 12,613,450.53 107.68 Rp 110,700.00 Rp 11,920,176.00 Rp 13,112,193.60 107.68 Rp 110,700.00 Rp 11,920,176.00 Rp 13,112,193.60 103.95

Pek Pintu Panel Alumunium m2 6.08 Rp 456,604.50 Rp 2,776,155.36 Rp 3,053,770.90 6.08 Rp 474,800.00 Rp 2,886,784.00 Rp 3,175,462.40 6.08 Rp 474,800.00 Rp 2,886,784.00 Rp 3,175,462.40 103.98

Daun Jendela Alumunium m2 2.16 Rp 424,110.50 Rp 916,078.68 Rp 1,007,686.55 2.16 Rp 441,000.00 Rp 952,560.00 Rp 1,047,816.00 2.16 Rp 441,000.00 Rp 952,560.00 Rp 1,047,816.00 103.98

Kaca Mati m2 13.68 Rp 141,810.63 Rp 1,939,969.35 Rp 2,133,966.29 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 91.46

h. PEK KUNCI & KACA Rp - Rp - Rp - Rp -

PEK PAS DINDING Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 12.00 Rp 42,803.75 Rp 513,645.00 Rp 565,009.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 91.35

Pas Engsel Jendela Kupu2 bh 16.00 Rp 36,052.50 Rp 576,840.00 Rp 634,524.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 91.26

Pas Kait Angin bh 16.00 Rp 51,122.50 Rp 817,960.00 Rp 899,756.00 16.00 Rp 46,700.00 Rp 747,200.00 Rp 821,920.00 16.00 Rp 46,700.00 Rp 747,200.00 Rp 821,920.00 91.35

Pas Kunci Selot bh 8.00 Rp 46,667.50 Rp 373,340.00 Rp 410,674.00 8.00 Rp 42,700.00 Rp 341,600.00 Rp 375,760.00 8.00 Rp 42,700.00 Rp 341,600.00 Rp 375,760.00 91.50

Pas Kaca 5 mm m2 13.68 Rp 141,810.63 Rp 1,939,969.35 Rp 2,133,966.29 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 91.46

PENGECATAN Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 149.09 Rp 47,702.60 Rp 7,111,980.63 Rp 7,823,178.70 149.09 Rp 42,200.00 Rp 6,291,598.00 Rp 6,920,757.80 149.09 Rp 42,200.00 Rp 6,291,598.00 Rp 6,920,757.80 88.46

i. PEK KELISTRIKAN Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 12.00 Rp 223,591.50 Rp 2,683,098.00 Rp 2,951,407.80 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 4.00 Rp 235,416.50 Rp 941,666.00 Rp 1,035,832.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 85.00

1 ttk Sakelar Seri Setara Panasonic bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic bh 2.00 Rp 72,333.25 Rp 144,666.50 Rp 159,133.15 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 8.00 Rp 208,851.50 Rp 1,670,812.00 Rp 1,837,893.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

1 Bh Pemasangan MCB unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

E. REHAB 1 LOKAL RKB ( BANGUNAN 3) Rp - Rp - Rp - Rp -

PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp -

Bongkaran Rangka Atap m2 130.49 Rp 16,720.00 Rp 2,181,792.80 Rp 2,399,972.08 130.49 Rp 15,400.00 Rp 2,009,546.00 Rp 2,210,500.60 130.49 Rp 15,400.00 Rp 2,009,546.00 Rp 2,210,500.60 92.11

Bongkaran Kuda-kuda m3 1.18 Rp 390,500.00 Rp 460,790.00 Rp 506,869.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 92.19

Bongklaran genteng lama m2 130.49 Rp 3,150.00 Rp 411,043.50 Rp 452,147.85 130.49 Rp 2,900.00 Rp 378,421.00 Rp 416,263.10 130.49 Rp 2,900.00 Rp 378,421.00 Rp 416,263.10 92.06

Bongkaran Listplank lama m1 46.47 Rp 2,420.00 Rp 112,457.40 Rp 123,703.14 46.47 Rp 2,200.00 Rp 102,234.00 Rp 112,457.40 46.47 Rp 2,200.00 Rp 102,234.00 Rp 112,457.40 90.91

Bongkaran Plafond dan Rangka m2 108.08 Rp 12,870.00 Rp 1,390,989.60 Rp 1,530,088.56 108.08 Rp 16,100.00 Rp 1,740,088.00 Rp 1,914,096.80 108.08 Rp 16,100.00 Rp 1,740,088.00 Rp 1,914,096.80 125.10

Bongkaran Dinding Pas bata merah m3 1.15 Rp 701,239.00 Rp 806,424.85 Rp 887,067.34 1.15 Rp 646,500.00 Rp 743,475.00 Rp 817,822.50 1.15 Rp 646,500.00 Rp 743,475.00 Rp 817,822.50 92.19

Bongkaran Lantai m2 67.50 Rp - Rp - 67.50 Rp 11,800.00 Rp 796,500.00 Rp 796,500.00 67.50 Rp 11,800.00 Rp 796,500.00 Rp 876,150.00

f. Pek Dinding Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 7.65 Rp 120,692.00 Rp 923,293.80 Rp 1,015,623.18 7.65 Rp 109,800.00 Rp 839,970.00 Rp 923,967.00 7.65 Rp 109,800.00 Rp 839,970.00 Rp 923,967.00 90.98

g. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 15.30 Rp 69,356.10 Rp 1,061,148.33 Rp 1,167,263.16 15.30 Rp 63,100.00 Rp 965,430.00 Rp 1,061,973.00 15.30 Rp 63,100.00 Rp 965,430.00 Rp 1,061,973.00 90.98

Acian m2 15.30 Rp 41,607.50 Rp 636,594.75 Rp 700,254.23 15.30 Rp 37,800.00 Rp 578,340.00 Rp 636,174.00 15.30 Rp 37,800.00 Rp 578,340.00 Rp 636,174.00 90.85

h. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 130.49 Rp 180,496.25 Rp 23,552,955.66 Rp 25,908,251.23 130.49 Rp 175,000.00 Rp 22,835,750.00 Rp 25,119,325.00 130.49 Rp 175,000.00 Rp 22,835,750.00 Rp 25,119,325.00 96.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Atap Metal Pasir m2 130.49 Rp 142,043.00 Rp 18,535,191.07 Rp 20,388,710.18 130.49 Rp 137,700.00 Rp 17,968,473.00 Rp 19,765,320.30 130.49 Rp 137,700.00 Rp 17,968,473.00 Rp 19,765,320.30 96.94

Pas Bubungan Metal m1 9.50 Rp 116,105.00 Rp 1,102,997.50 Rp 1,213,297.25 9.50 Rp 112,600.00 Rp 1,069,700.00 Rp 1,176,670.00 9.50 Rp 112,600.00 Rp 1,069,700.00 Rp 1,176,670.00 96.98

Pas Lisplank GRC lebar 30 cm m1 46.47 Rp 51,925.50 Rp 2,412,977.99 Rp 2,654,275.78 46.47 Rp 50,300.00 Rp 2,337,441.00 Rp 2,571,185.10 46.47 Rp 50,300.00 Rp 2,337,441.00 Rp 2,571,185.10 96.87

i. PEK LANGIT -LANGIT Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 52.50 Rp 151,306.52 Rp 7,943,592.20 Rp 8,737,951.41 52.50 Rp 146,700.00 Rp 7,701,750.00 Rp 8,471,925.00 52.50 Rp 146,700.00 Rp 7,701,750.00 Rp 8,471,925.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 83.68 Rp 106,032.30 Rp 8,872,782.86 Rp 9,760,061.15 83.68 Rp 102,800.00 Rp 8,602,304.00 Rp 9,462,534.40 83.68 Rp 102,800.00 Rp 8,602,304.00 Rp 9,462,534.40 96.95

j. PENUTUP LANTAI Rp - Rp -

Ps lantai Keramik 40x40 polos m2 67.50 Rp 183,216.00 Rp 12,367,080.00 Rp 13,603,788.00 67.50 Rp 166,700.00 Rp 11,252,250.00 Rp 12,377,475.00 67.50 Rp 166,700.00 Rp 11,252,250.00 Rp 12,377,475.00 90.99

k. PEK ALUMUNIUM & BESI Rp - Rp -

Pek Kusen m1 53.84 Rp 106,489.35 Rp 5,733,386.60 Rp 6,306,725.26 53.84 Rp 110,700.00 Rp 5,960,088.00 Rp 6,556,096.80 53.84 Rp 110,700.00 Rp 5,960,088.00 Rp 6,556,096.80 103.95

Pek Pintu Panel Alumunium m2 3.04 Rp 456,604.50 Rp 1,388,077.68 Rp 1,526,885.45 3.04 Rp 474,800.00 Rp 1,443,392.00 Rp 1,587,731.20 3.04 Rp 474,800.00 Rp 1,443,392.00 Rp 1,587,731.20 103.98

Daun Jendela Alumunium m2 8.34 Rp 424,110.50 Rp 3,537,081.57 Rp 3,890,789.73 8.34 Rp 441,000.00 Rp 3,677,940.00 Rp 4,045,734.00 8.34 Rp 441,000.00 Rp 3,677,940.00 Rp 4,045,734.00 103.98

Kaca Mati m2 6.84 Rp 141,810.63 Rp 969,984.68 Rp 1,066,983.14 6.84 Rp 129,700.00 Rp 887,148.00 Rp 975,862.80 6.84 Rp 129,700.00 Rp 887,148.00 Rp 975,862.80 91.46

l. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

Pas Engsel Jendela Kupu2 bh 8.00 Rp 36,052.50 Rp 288,420.00 Rp 317,262.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 91.26

Pas Kait Angin bh 8.00 Rp 51,122.50 Rp 408,980.00 Rp 449,878.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 91.35

Pas Kunci Selot bh 4.00 Rp 46,667.50 Rp 186,670.00 Rp 205,337.00 4.00 Rp 42,700.00 Rp 170,800.00 Rp 187,880.00 4.00 Rp 42,700.00 Rp 170,800.00 Rp 187,880.00 91.50

Pas Kaca 5 mm m2 13.68 Rp 141,810.63 Rp 1,939,969.35 Rp 2,133,966.29 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 91.46

m. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 96.04 Rp 47,702.60 Rp 4,581,357.70 Rp 5,039,493.47 96.04 Rp 42,200.00 Rp 4,052,888.00 Rp 4,458,176.80 96.04 Rp 42,200.00 Rp 4,052,888.00 Rp 4,458,176.80 88.46

n. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 6.00 Rp 223,591.50 Rp 1,341,549.00 Rp 1,475,703.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 1.00 Rp 235,416.50 Rp 235,416.50 Rp 258,958.15 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Sakelar Seri Setara Panasonic ttk 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic Unit 1.00 Rp 72,333.25 Rp 72,333.25 Rp 79,566.58 1.00 Rp 64,700.00 Rp 64,700.00 Rp 71,170.00 1.00 Rp 64,700.00 Rp 64,700.00 Rp 71,170.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa m1 4.00 Rp 208,851.50 Rp 835,406.00 Rp 918,946.60 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

F. REHAB PERPUSTAKAAN Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

Bongkaran Rangka Atap m2 109.89 Rp 16,720.00 Rp 1,837,360.80 Rp 2,021,096.88 109.89 Rp 15,400.00 Rp 1,692,306.00 Rp 1,861,536.60 109.89 Rp 15,400.00 Rp 1,692,306.00 Rp 1,861,536.60 92.11

Bongkaran Kuda-kuda m3 1.18 Rp 390,500.00 Rp 460,790.00 Rp 506,869.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 92.19

Bongklaran genteng lama m2 109.89 Rp 3,150.00 Rp 346,153.50 Rp 380,768.85 109.89 Rp 2,900.00 Rp 318,681.00 Rp 350,549.10 109.89 Rp 2,900.00 Rp 318,681.00 Rp 350,549.10 92.06

Bongkaran Listplank lama m1 41.98 Rp 2,420.00 Rp 101,591.60 Rp 111,750.76 41.98 Rp 2,200.00 Rp 92,356.00 Rp 101,591.60 41.98 Rp 2,200.00 Rp 92,356.00 Rp 101,591.60 90.91

Bongkaran Plafond dan Rangka m2 107.96 Rp 12,870.00 Rp 1,389,445.20 Rp 1,528,389.72 107.96 Rp 16,100.00 Rp 1,738,156.00 Rp 1,911,971.60 107.96 Rp 16,100.00 Rp 1,738,156.00 Rp 1,911,971.60 125.10

Bongkaran Dinding Pas bata merah m3 1.31 Rp 701,239.00 Rp 918,623.09 Rp 1,010,485.40 1.31 Rp 646,500.00 Rp 846,915.00 Rp 931,606.50 1.31 Rp 646,500.00 Rp 846,915.00 Rp 931,606.50 92.19

Bongkaran Lantai m2 62.04 Rp - Rp - 62.04 Rp 11,800.00 Rp 732,072.00 Rp 732,072.00 62.04 Rp 11,800.00 Rp 732,072.00 Rp 805,279.20
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
b. Pek Dinding Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 8.76 Rp 120,692.00 Rp 1,057,261.92 Rp 1,162,988.11 8.76 Rp 109,800.00 Rp 961,848.00 Rp 1,058,032.80 8.76 Rp 109,800.00 Rp 961,848.00 Rp 1,058,032.80 90.98

c. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 54.91 Rp 69,356.10 Rp 3,808,343.45 Rp 4,189,177.80 54.91 Rp 63,100.00 Rp 3,464,821.00 Rp 3,811,303.10 54.91 Rp 63,100.00 Rp 3,464,821.00 Rp 3,811,303.10 90.98

Acian m2 54.91 Rp 41,607.50 Rp 2,284,667.83 Rp 2,513,134.61 54.91 Rp 37,800.00 Rp 2,075,598.00 Rp 2,283,157.80 54.91 Rp 37,800.00 Rp 2,075,598.00 Rp 2,283,157.80 90.85

d. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 109.89 Rp 180,496.25 Rp 19,834,732.91 Rp 21,818,206.20 109.89 Rp 175,000.00 Rp 19,230,750.00 Rp 21,153,825.00 109.89 Rp 175,000.00 Rp 19,230,750.00 Rp 21,153,825.00 96.95

Pas Atap Metal Pasir m2 109.89 Rp 142,043.00 Rp 15,609,105.27 Rp 17,170,015.80 109.89 Rp 137,700.00 Rp 15,131,853.00 Rp 16,645,038.30 109.89 Rp 137,700.00 Rp 15,131,853.00 Rp 16,645,038.30 96.94

Pas Bubungan Metal m1 10.00 Rp 116,105.00 Rp 1,161,050.00 Rp 1,277,155.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 96.98

Pas Lisplank GRC m1 31.98 Rp 51,925.50 Rp 1,660,577.49 Rp 1,826,635.24 31.98 Rp 50,300.00 Rp 1,608,594.00 Rp 1,769,453.40 31.98 Rp 50,300.00 Rp 1,608,594.00 Rp 1,769,453.40 96.87

e. PEK LANGIT -LANGIT Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 56.00 Rp 151,306.52 Rp 8,473,165.01 Rp 9,320,481.51 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 42.47 Rp 106,032.30 Rp 4,503,191.78 Rp 4,953,510.96 42.47 Rp 102,800.00 Rp 4,365,916.00 Rp 4,802,507.60 42.47 Rp 102,800.00 Rp 4,365,916.00 Rp 4,802,507.60 96.95

f. PENUTUP LANTAI Rp - Rp -

Pas Lantai Keramik 40 x 40 cm2 m2 62.04 Rp 183,216.00 Rp 11,366,720.64 Rp 12,503,392.70 62.04 Rp 166,700.00 Rp 10,342,068.00 Rp 11,376,274.80 62.04 Rp 166,700.00 Rp 10,342,068.00 Rp 11,376,274.80 90.99

g. PEK ALUMUNIUM & BESI Rp - Rp -

Pek Kusen m1 76.63 Rp 106,489.35 Rp 8,160,278.89 Rp 8,976,306.78 76.63 Rp 110,700.00 Rp 8,482,941.00 Rp 9,331,235.10 76.63 Rp 110,700.00 Rp 8,482,941.00 Rp 9,331,235.10 103.95

Pek Pintu Panel Alumunium m2 5.04 Rp 456,604.50 Rp 2,301,286.68 Rp 2,531,415.35 5.04 Rp 474,800.00 Rp 2,392,992.00 Rp 2,632,291.20 5.04 Rp 474,800.00 Rp 2,392,992.00 Rp 2,632,291.20 103.98

Daun Jendela Alumunium m2 2.86 Rp 424,110.50 Rp 1,212,956.03 Rp 1,334,251.63 2.86 Rp 441,000.00 Rp 1,261,260.00 Rp 1,387,386.00 2.86 Rp 441,000.00 Rp 1,261,260.00 Rp 1,387,386.00 103.98

Kaca Mati m2 9.76 Rp 141,810.63 Rp 1,384,071.70 Rp 1,522,478.87 9.76 Rp 129,700.00 Rp 1,265,872.00 Rp 1,392,459.20 9.76 Rp 129,700.00 Rp 1,265,872.00 Rp 1,392,459.20 91.46

h. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Engsel Jendela Kupu2 bh 20.00 Rp 36,052.50 Rp 721,050.00 Rp 793,155.00 20.00 Rp 32,900.00 Rp 658,000.00 Rp 723,800.00 20.00 Rp 32,900.00 Rp 658,000.00 Rp 723,800.00 91.26

Pas Kait Angin bh 20.00 Rp 51,122.50 Rp 1,022,450.00 Rp 1,124,695.00 20.00 Rp 46,700.00 Rp 934,000.00 Rp 1,027,400.00 20.00 Rp 46,700.00 Rp 934,000.00 Rp 1,027,400.00 91.35

Pas Kunci Selot bh 10.00 Rp 46,667.50 Rp 466,675.00 Rp 513,342.50 10.00 Rp 42,700.00 Rp 427,000.00 Rp 469,700.00 10.00 Rp 42,700.00 Rp 427,000.00 Rp 469,700.00 91.50

Pas Kaca 5 mm m2 13.68 Rp 141,810.63 Rp 1,939,969.35 Rp 2,133,966.29 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 13.68 Rp 129,700.00 Rp 1,774,296.00 Rp 1,951,725.60 91.46

i. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 186.95 Rp 47,702.60 Rp 8,918,001.07 Rp 9,809,801.18 186.95 Rp 42,200.00 Rp 7,889,290.00 Rp 8,678,219.00 186.95 Rp 42,200.00 Rp 7,889,290.00 Rp 8,678,219.00 88.46

j. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 3.00 Rp 235,416.50 Rp 706,249.50 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 ttk Sakelar Seri Setara Panasonic ttk 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic ttk 2.00 Rp 72,333.25 Rp 144,666.50 Rp 159,133.15 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 2.00 Rp 208,851.50 Rp 417,703.00 Rp 459,473.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

G. REHAB TOILED (4.5 X 2.5) m2 Rp - Rp -

PEKERJAAN PERSIAPAN Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
a. Bongkaran Rangka Atap m2 30.28 Rp 69,356.10 Rp 2,100,102.71 Rp 2,310,112.98 30.28 Rp 15,400.00 Rp 466,312.00 Rp 512,943.20 30.28 Rp 15,400.00 Rp 466,312.00 Rp 512,943.20 22.20

Bongklaran genteng lama/Asbes m2 30.28 Rp 3,150.00 Rp 95,382.00 Rp 104,920.20 30.28 Rp 2,900.00 Rp 87,812.00 Rp 96,593.20 30.28 Rp 2,900.00 Rp 87,812.00 Rp 96,593.20 92.06

Bongkaran Listplank lama m1 22.32 Rp 2,420.00 Rp 54,014.40 Rp 59,415.84 22.32 Rp 2,200.00 Rp 49,104.00 Rp 54,014.40 22.32 Rp 2,200.00 Rp 49,104.00 Rp 54,014.40 90.91

Bongkaran Plafond dan Rangka m2 29.25 Rp 12,870.00 Rp 376,447.50 Rp 414,092.25 29.25 Rp 16,100.00 Rp 470,925.00 Rp 518,017.50 29.25 Rp 16,100.00 Rp 470,925.00 Rp 518,017.50 125.10

Bongkaran Dinding Pas bata merah m3 0.60 Rp 701,239.00 Rp 420,743.40 Rp 462,817.74 0.60 Rp 646,500.00 Rp 387,900.00 Rp 426,690.00 0.60 Rp 646,500.00 Rp 387,900.00 Rp 426,690.00 92.19

Bongkaran Lantai lama 20/20 m2 11.25 Rp 12,870.00 Rp 144,787.50 Rp 159,266.25 11.25 Rp 11,800.00 Rp 132,750.00 Rp 146,025.00 11.25 Rp 11,800.00 Rp 132,750.00 Rp 146,025.00 91.69

Bongkaran Dinding Keramik 20/20 m2 20.25 Rp 12,870.00 Rp 260,617.50 Rp 286,679.25 20.25 Rp 11,800.00 Rp 238,950.00 Rp 262,845.00 20.25 Rp 11,800.00 Rp 238,950.00 Rp 262,845.00 91.69

Bomgkaran Plesteran m2 19.69 Rp 5,568.75 Rp 109,648.69 Rp 120,613.56 19.69 Rp 11,800.00 Rp 232,342.00 Rp 255,576.20 19.69 Rp 11,800.00 Rp 232,342.00 Rp 255,576.20 211.90

b. PEK DINDING Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 4.02 Rp 120,692.00 Rp 485,181.84 Rp 533,700.02 4.02 Rp 109,800.00 Rp 441,396.00 Rp 485,535.60 4.02 Rp 109,800.00 Rp 441,396.00 Rp 485,535.60 90.98

Pas Dinding 1/2 Bata Transram 1:2 m2 5.80 Rp 134,255.00 Rp 778,679.00 Rp 856,546.90 5.80 Rp 240,200.00 Rp 1,393,160.00 Rp 1,532,476.00 5.80 Rp 240,200.00 Rp 1,393,160.00 Rp 1,532,476.00 178.91

c. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 39.38 Rp 69,356.10 Rp 2,731,243.22 Rp 3,004,367.54 39.38 Rp 63,100.00 Rp 2,484,878.00 Rp 2,733,365.80 39.38 Rp 63,100.00 Rp 2,484,878.00 Rp 2,733,365.80 90.98

Acian m2 50.98 Rp 41,607.50 Rp 2,121,150.35 Rp 2,333,265.39 50.98 Rp 37,800.00 Rp 1,927,044.00 Rp 2,119,748.40 50.98 Rp 37,800.00 Rp 1,927,044.00 Rp 2,119,748.40 90.85

Plesteran 1:2 (Transram) H= 0.5 m m2 11.60 Rp 76,187.10 Rp 883,770.36 Rp 972,147.40 11.60 Rp 63,100.00 Rp 731,960.00 Rp 805,156.00 11.60 Rp 63,100.00 Rp 731,960.00 Rp 805,156.00 82.82

d. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 30.28 Rp 180,496.25 Rp 5,465,426.45 Rp 6,011,969.10 30.28 Rp 175,000.00 Rp 5,299,000.00 Rp 5,828,900.00 30.28 Rp 175,000.00 Rp 5,299,000.00 Rp 5,828,900.00 96.95

Pas Atap Metal Pasir m2 30.28 Rp 142,043.00 Rp 4,301,062.04 Rp 4,731,168.24 30.28 Rp 137,700.00 Rp 4,169,556.00 Rp 4,586,511.60 30.28 Rp 137,700.00 Rp 4,169,556.00 Rp 4,586,511.60 96.94

Pas Bubungan Metal m' 20.32 Rp 116,105.00 Rp 2,359,253.60 Rp 2,595,178.96 20.32 Rp 112,600.00 Rp 2,288,032.00 Rp 2,516,835.20 20.32 Rp 112,600.00 Rp 2,288,032.00 Rp 2,516,835.20 96.98

Pas Lisplank GRC lebar 30 cm m1 22.32 Rp 51,925.50 Rp 1,158,977.16 Rp 1,274,874.88 22.32 Rp 50,300.00 Rp 1,122,696.00 Rp 1,234,965.60 22.32 Rp 50,300.00 Rp 1,122,696.00 Rp 1,234,965.60 96.87

e. PEK LANGIT -LANGIT Rp - Rp -

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 30.28 Rp 106,032.30 Rp 3,210,658.04 Rp 3,531,723.85 30.28 Rp 102,800.00 Rp 3,112,784.00 Rp 3,424,062.40 30.28 Rp 102,800.00 Rp 3,112,784.00 Rp 3,424,062.40 96.95

f. PENUTUP LANTAI & DINDING KERAMIK Rp - Rp -

Pas lantai Keramik 30x30 polos m2 11.25 Rp 180,870.25 Rp 2,034,790.31 Rp 2,238,269.34 11.25 Rp 164,500.00 Rp 1,850,625.00 Rp 2,035,687.50 11.25 Rp 164,500.00 Rp 1,850,625.00 Rp 2,035,687.50 90.95

Pas Dinding Keramik 30 x 30 m2 20.25 Rp 145,348.50 Rp 2,943,307.13 Rp 3,237,637.84 20.25 Rp 166,700.00 Rp 3,375,675.00 Rp 3,713,242.50 20.25 Rp 166,700.00 Rp 3,375,675.00 Rp 3,713,242.50 114.69

g. PEK ALUMUNIUM & BESI Rp - Rp -

Pek Kusen m1 17.10 Rp 106,489.35 Rp 1,820,967.89 Rp 2,003,064.67 17.10 Rp 110,700.00 Rp 1,892,970.00 Rp 2,082,267.00 17.10 Rp 110,700.00 Rp 1,892,970.00 Rp 2,082,267.00 103.95

Pek Pintu Panel Alumunium m2 3.42 Rp 456,604.50 Rp 1,561,587.39 Rp 1,717,746.13 3.42 Rp 474,800.00 Rp 1,623,816.00 Rp 1,786,197.60 3.42 Rp 474,800.00 Rp 1,623,816.00 Rp 1,786,197.60 103.98

Kaca Mati m2 0.21 Rp 141,810.63 Rp 29,780.23 Rp 32,758.25 0.21 Rp 129,700.00 Rp 27,237.00 Rp 29,960.70 0.21 Rp 129,700.00 Rp 27,237.00 Rp 29,960.70 91.46

h. PEK KUNCI & KACA Rp - Rp -

Pas Kunci KM/WC bh 2.00 Rp 212,726.25 Rp 425,452.50 Rp 467,997.75 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 91.48

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Kunci Selot bh 3.00 Rp 36,052.50 Rp 108,157.50 Rp 118,973.25 3.00 Rp 42,700.00 Rp 128,100.00 Rp 140,910.00 3.00 Rp 42,700.00 Rp 128,100.00 Rp 140,910.00 118.44

l. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 152.93 Rp 47,702.60 Rp 7,295,158.62 Rp 8,024,674.48 152.93 Rp 42,200.00 Rp 6,453,646.00 Rp 7,099,010.60 152.93 Rp 42,200.00 Rp 6,453,646.00 Rp 7,099,010.60 88.46

Pengecatan Plafond GRC 3 kali m2 90.85 Rp 34,755.60 Rp 3,157,546.26 Rp 3,473,300.89 90.85 Rp 30,700.00 Rp 2,789,095.00 Rp 3,068,004.50 90.85 Rp 30,700.00 Rp 2,789,095.00 Rp 3,068,004.50 88.33

m. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 6.00 Rp 223,591.50 Rp 1,341,549.00 Rp 1,475,703.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 89.49

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 6.00 Rp 235,416.50 Rp 1,412,499.00 Rp 1,553,748.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 85.00

1 ttk Sakelar Tunggal Setara Panasonic ttk 6.00 Rp 72,333.25 Rp 433,999.50 Rp 477,399.45 6.00 Rp 77,000.00 Rp 462,000.00 Rp 508,200.00 6.00 Rp 77,000.00 Rp 462,000.00 Rp 508,200.00 106.45
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 BH Lampu SL 18 Watt, Komplit Philips bh 6.00 Rp 74,101.50 Rp 444,609.00 Rp 489,069.90 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 89.47

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

H. PEMBANGUNAN MUSHOLA & TEMPAT WUDHU Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

Galian tanah pondasi batu kali m3 12.00 Rp 81,812.50 Rp 981,750.00 Rp 1,079,925.00 12.00 Rp 74,400.00 Rp 892,800.00 Rp 982,080.00 12.00 Rp 74,400.00 Rp 892,800.00 Rp 982,080.00 90.94

Galian tanah pondasi batu kali m3 5.39 Rp 81,812.50 Rp 440,969.38 Rp 485,066.31 5.39 Rp 74,400.00 Rp 401,016.00 Rp 441,117.60 5.39 Rp 74,400.00 Rp 401,016.00 Rp 441,117.60 90.94

Urugan tanah kembali m3 5.80 Rp 59,125.00 Rp 342,925.00 Rp 377,217.50 5.80 Rp 104,500.00 Rp 606,100.00 Rp 666,710.00 5.80 Rp 104,500.00 Rp 606,100.00 Rp 666,710.00 176.74

Urugan Pasir dibawah pondasi m3 1.27 Rp 197,725.00 Rp 251,110.75 Rp 276,221.83 1.27 Rp 179,900.00 Rp 228,473.00 Rp 251,320.30 1.27 Rp 179,900.00 Rp 228,473.00 Rp 251,320.30 90.98

Urugan Pasir dibwh lantai t=5 cm m3 1.50 Rp 197,725.00 Rp 296,587.50 Rp 326,246.25 1.50 Rp 179,900.00 Rp 269,850.00 Rp 296,835.00 1.50 Rp 179,900.00 Rp 269,850.00 Rp 296,835.00 90.98

Urugan Tanah dibwh lantai t=20 cm m3 6.00 Rp 114,884.90 Rp 689,309.37 Rp 758,240.31 6.00 Rp 104,500.00 Rp 627,000.00 Rp 689,700.00 6.00 Rp 104,500.00 Rp 627,000.00 Rp 689,700.00 90.96

b. PEKERJAAN PONDASI Rp - Rp -

Pas Pondasi batu kali (Mushola) m3 8.44 Rp 1,083,197.50 Rp 9,142,186.90 Rp 10,056,405.59 8.44 Rp 985,700.00 Rp 8,319,308.00 Rp 9,151,238.80 8.44 Rp 985,700.00 Rp 8,319,308.00 Rp 9,151,238.80 91.00

Pas Pondasi batu kali (KM/WC) m3 3.79 Rp 1,083,197.50 Rp 4,105,318.53 Rp 4,515,850.38 3.79 Rp 985,700.00 Rp 3,735,803.00 Rp 4,109,383.30 3.79 Rp 985,700.00 Rp 3,735,803.00 Rp 4,109,383.30 91.00

Pas Batu Aanstamping m3 2.54 Rp 634,375.50 Rp 1,611,313.77 Rp 1,772,445.15 2.54 Rp 577,200.00 Rp 1,466,088.00 Rp 1,612,696.80 2.54 Rp 577,200.00 Rp 1,466,088.00 Rp 1,612,696.80 90.99

c. PEKERJAAN BETON Rp - Rp -

Sloof 15/20 Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04

- bekesting m2 14.49 Rp 249,436.00 Rp 3,614,327.64 Rp 3,975,760.40 14.49 Rp 226,900.00 Rp 3,287,781.00 Rp 3,616,559.10 14.49 Rp 226,900.00 Rp 3,287,781.00 Rp 3,616,559.10 90.97

- besi Kg 119.56 Rp 20,869.75 Rp 2,495,187.31 Rp 2,744,706.04 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 90.56

0 Rp - Rp -

Kolom K1 15/15 Rp - Rp -

- beton m3 0.93 Rp 1,256,611.28 Rp 1,168,648.49 Rp 1,285,513.34 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 96.04

- bekesting m2 24.84 Rp 249,436.00 Rp 6,195,990.24 Rp 6,815,589.26 24.84 Rp 226,900.00 Rp 5,636,196.00 Rp 6,199,815.60 24.84 Rp 226,900.00 Rp 5,636,196.00 Rp 6,199,815.60 90.97

- besi Kg 263.75 Rp 20,869.75 Rp 5,504,396.56 Rp 6,054,836.22 263.75 Rp 18,900.00 Rp 4,984,875.00 Rp 5,483,362.50 263.75 Rp 18,900.00 Rp 4,984,875.00 Rp 5,483,362.50 90.56

0 Rp - Rp -

Ring Balok 15/20 Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04

- bekesting m2 14.49 Rp 249,436.00 Rp 3,614,327.64 Rp 3,975,760.40 14.49 Rp 226,900.00 Rp 3,287,781.00 Rp 3,616,559.10 14.49 Rp 226,900.00 Rp 3,287,781.00 Rp 3,616,559.10 90.97

- besi Kg 119.56 Rp 20,869.75 Rp 2,495,187.31 Rp 2,744,706.04 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 90.56

0 Rp - Rp -

Lantai Beton t=12 cm Rp - Rp -

- beton m3 1.05 Rp 1,256,611.28 Rp 1,319,441.84 Rp 1,451,386.03 1.05 Rp 1,206,800.00 Rp 1,267,140.00 Rp 1,393,854.00 1.05 Rp 1,206,800.00 Rp 1,267,140.00 Rp 1,393,854.00 96.04

- bekesting m2 8.75 Rp 594,599.50 Rp 5,202,745.63 Rp 5,723,020.19 8.75 Rp 226,900.00 Rp 1,985,375.00 Rp 2,183,912.50 8.75 Rp 226,900.00 Rp 1,985,375.00 Rp 2,183,912.50 38.16

- besi Kg 78.75 Rp 20,869.75 Rp 1,643,492.81 Rp 1,807,842.09 78.75 Rp 18,900.00 Rp 1,488,375.00 Rp 1,637,212.50 78.75 Rp 18,900.00 Rp 1,488,375.00 Rp 1,637,212.50 90.56

0 Rp - Rp -

Talang beton Rp - Rp -

- beton m3 0.66 Rp 1,256,611.28 Rp 829,363.44 Rp 912,299.79 0.66 Rp 1,206,800.00 Rp 796,488.00 Rp 876,136.80 0.66 Rp 1,206,800.00 Rp 796,488.00 Rp 876,136.80 96.04

- bekesting m2 5.53 Rp 594,599.50 Rp 3,288,135.24 Rp 3,616,948.76 5.53 Rp 226,900.00 Rp 1,254,757.00 Rp 1,380,232.70 5.53 Rp 226,900.00 Rp 1,254,757.00 Rp 1,380,232.70 38.16

- besi Kg 49.72 Rp 20,869.75 Rp 1,037,643.97 Rp 1,141,408.37 49.72 Rp 18,900.00 Rp 939,708.00 Rp 1,033,678.80 49.72 Rp 18,900.00 Rp 939,708.00 Rp 1,033,678.80 90.56

d. Lantai Rabat Beton uk 1.00 x 0.5 m m3 0.40 Rp 1,134,798.50 Rp 453,919.40 Rp 499,311.34 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 106.34
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Lantai Rabat Beton uk 0.40 x 6 m m3 0.24 Rp 1,134,798.50 Rp 272,351.64 Rp 299,586.80 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 106.34

e. Pek Dinding Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 82.51 Rp 120,692.00 Rp 9,958,296.92 Rp 10,954,126.61 82.51 Rp 109,800.00 Rp 9,059,598.00 Rp 9,965,557.80 82.51 Rp 109,800.00 Rp 9,059,598.00 Rp 9,965,557.80 90.98

f. PLESTERAN Rp - Rp -

Plesteran 1: 3 m2 165.02 Rp 72,890.40 Rp 12,028,373.81 Rp 13,231,211.19 165.02 Rp 63,100.00 Rp 10,412,762.00 Rp 11,454,038.20 165.02 Rp 63,100.00 Rp 10,412,762.00 Rp 11,454,038.20 86.57

Acian m2 165.02 Rp 41,607.50 Rp 6,866,069.65 Rp 7,552,676.62 165.02 Rp 37,800.00 Rp 6,237,756.00 Rp 6,861,531.60 165.02 Rp 37,800.00 Rp 6,237,756.00 Rp 6,861,531.60 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 83.03 Rp 180,496.25 Rp 14,986,603.64 Rp 16,485,264.00 83.03 Rp 175,000.00 Rp 14,530,250.00 Rp 15,983,275.00 83.03 Rp 175,000.00 Rp 14,530,250.00 Rp 15,983,275.00 96.95

Pas Atap Metal Pasir m2 83.03 Rp 142,043.00 Rp 11,793,830.29 Rp 12,973,213.32 83.03 Rp 137,700.00 Rp 11,433,231.00 Rp 12,576,554.10 83.03 Rp 137,700.00 Rp 11,433,231.00 Rp 12,576,554.10 96.94

Pas Bubungan Metal m1 28.52 Rp 116,105.00 Rp 3,311,314.60 Rp 3,642,446.06 28.52 Rp 112,600.00 Rp 3,211,352.00 Rp 3,532,487.20 28.52 Rp 112,600.00 Rp 3,211,352.00 Rp 3,532,487.20 96.98

Pas Lisplak GRC lebar 30 cm m1 33.00 Rp 106,032.30 Rp 3,499,065.90 Rp 3,848,972.49 33.00 Rp 50,300.00 Rp 1,659,900.00 Rp 1,825,890.00 33.00 Rp 50,300.00 Rp 1,659,900.00 Rp 1,825,890.00 47.44

h. PEK LANGIT -LANGIT Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 68.00 Rp 151,306.52 Rp 10,288,843.22 Rp 11,317,727.55 68.00 Rp 146,700.00 Rp 9,975,600.00 Rp 10,973,160.00 68.00 Rp 146,700.00 Rp 9,975,600.00 Rp 10,973,160.00 96.96

i. PENUTUP LANTAI Rp - Rp -

Ps lantai Keramik 40x40 polos (Selasar) m2 5.40 Rp 183,216.00 Rp 989,366.40 Rp 1,088,303.04 5.40 Rp 166,700.00 Rp 900,180.00 Rp 990,198.00 5.40 Rp 166,700.00 Rp 900,180.00 Rp 990,198.00 90.99

Ps lantai Keramik 40x40 polos (Dlm) m2 30.00 Rp 183,216.00 Rp 5,496,480.00 Rp 6,046,128.00 30.00 Rp 166,700.00 Rp 5,001,000.00 Rp 5,501,100.00 30.00 Rp 166,700.00 Rp 5,001,000.00 Rp 5,501,100.00 90.99

Ps Plint lantai tangga mesjid m2 1.20 Rp 116,105.00 Rp 139,326.00 Rp 153,258.60 1.20 Rp 41,675.00 Rp 50,010.00 Rp 55,011.00 1.20 Rp 41,675.00 Rp 50,010.00 Rp 55,011.00 35.89

Pas Keramik KM/WC 30x30 cm m2 10.55 Rp 180,870.25 Rp 1,908,181.14 Rp 2,098,999.25 10.55 Rp 164,500.00 Rp 1,735,475.00 Rp 1,909,022.50 10.55 Rp 164,500.00 Rp 1,735,475.00 Rp 1,909,022.50 90.95

Pas Dinding Keramik 30x30 cm m2 16.10 Rp 145,348.50 Rp 2,340,110.85 Rp 2,574,121.94 16.10 Rp 164,500.00 Rp 2,648,450.00 Rp 2,913,295.00 16.10 Rp 164,500.00 Rp 2,648,450.00 Rp 2,913,295.00 113.18

j. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Mushola m1 134.22 Rp 106,489.35 Rp 14,293,000.56 Rp 15,722,300.61 134.22 Rp 110,700.00 Rp 14,858,154.00 Rp 16,343,969.40 134.22 Rp 110,700.00 Rp 14,858,154.00 Rp 16,343,969.40 103.95

Pek Kusen KM/WC m1 12.64 Rp 106,489.35 Rp 1,346,025.38 Rp 1,480,627.92 12.64 Rp 110,700.00 Rp 1,399,248.00 Rp 1,539,172.80 12.64 Rp 110,700.00 Rp 1,399,248.00 Rp 1,539,172.80 103.95

Pek Pintu Panel Alumunium m2 11.28 Rp 456,604.50 Rp 5,150,498.76 Rp 5,665,548.64 11.28 Rp 474,800.00 Rp 5,355,744.00 Rp 5,891,318.40 11.28 Rp 474,800.00 Rp 5,355,744.00 Rp 5,891,318.40 103.98

Daun Jendela Alumunium m2 4.76 Rp 424,110.50 Rp 2,018,765.98 Rp 2,220,642.58 4.76 Rp 474,800.00 Rp 2,260,048.00 Rp 2,486,052.80 4.76 Rp 474,800.00 Rp 2,260,048.00 Rp 2,486,052.80 111.95

k. PEK KUNCI & KACA (Mushola) Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 3.00 Rp 42,803.75 Rp 128,411.25 Rp 141,252.38 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 91.35

Pas Engsel Jendela bh 16.00 Rp 36,052.50 Rp 576,840.00 Rp 634,524.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 91.26

Pas Kaca m2 8.38 Rp 141,810.63 Rp 1,188,373.04 Rp 1,307,210.34 8.38 Rp 129,700.00 Rp 1,086,886.00 Rp 1,195,574.60 8.38 Rp 129,700.00 Rp 1,086,886.00 Rp 1,195,574.60 91.46

KM/Wc Rp - Rp -

Pas Kunci Tanam KM/WC bh 2.00 Rp 212,726.25 Rp 425,452.50 Rp 467,997.75 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 91.48

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

l. SANITASI Rp - Rp -

Closed Jongkok bh 2.00 Rp 912,450.00 Rp 1,824,900.00 Rp 2,007,390.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 6.00 Rp 87,862.50 Rp 527,175.00 Rp 579,892.50 6.00 Rp 78,600.00 Rp 471,600.00 Rp 518,760.00 6.00 Rp 78,600.00 Rp 471,600.00 Rp 518,760.00 89.46

Bak Kontrol 60 x60 cm bh 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 1.00 Rp 870,800.00 Rp 870,800.00 Rp 957,880.00 1.00 Rp 870,800.00 Rp 870,800.00 Rp 957,880.00 91.49

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septiictank dan Resapan unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

m. PENGECATAN Rp - Rp -

Pengecatan Tembok 2 kali m3 165.02 Rp 47,702.60 Rp 7,871,883.05 Rp 8,659,071.36 165.02 Rp 42,200.00 Rp 6,963,844.00 Rp 7,660,228.40 165.02 Rp 42,200.00 Rp 6,963,844.00 Rp 7,660,228.40 88.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
n. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 7.00 Rp 223,591.50 Rp 1,565,140.50 Rp 1,721,654.55 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 7.00 Rp 235,416.50 Rp 1,647,915.50 Rp 1,812,707.05 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 85.00

1 ttk Sakelar Seri Setara Panasonic ttk 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic ttk 5.00 Rp 72,333.25 Rp 361,666.25 Rp 397,832.88 5.00 Rp 64,700.00 Rp 323,500.00 Rp 355,850.00 5.00 Rp 64,700.00 Rp 323,500.00 Rp 355,850.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 2.00 Rp 208,851.50 Rp 417,703.00 Rp 459,473.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 5.00 Rp 74,101.50 Rp 370,507.50 Rp 407,558.25 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 89.47

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

I. PEMBANGUNAN GAPURA Rp - Rp -

PEK TANAH Rp - Rp -

Galian Tanah Pondasi m3 2.23 Rp 81,812.50 Rp 182,441.88 Rp 200,686.06 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 90.94

Urugan pasir bwh Pondasi m3 0.15 Rp 197,725.00 Rp 29,658.75 Rp 32,624.63 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 90.98

PEK PONDASI Rp - Rp -

Pondasi Plate Menerus 0.6 x 2.13 Rp - Rp -

Beton m3 0.45 Rp 1,256,611.28 Rp 565,475.08 Rp 622,022.58 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 96.04

Bekisting m2 4.26 Rp 233,761.00 Rp 995,821.86 Rp 1,095,404.05 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 97.06

Besi (Ø10-150), (Ø10-150) kg 73.04 Rp 20,869.75 Rp 1,524,326.54 Rp 1,676,759.19 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 90.56

0 Rp - Rp -

Pedestal 20/20 Rp - Rp -

Beton m3 0.13 Rp 1,256,611.28 Rp 163,359.47 Rp 179,695.41 0.13 Rp 1,206,800.00 Rp 156,884.00 Rp 172,572.40 0.13 Rp 1,206,800.00 Rp 156,884.00 Rp 172,572.40 96.04

Bekisting m2 2.64 Rp 471,399.50 Rp 1,244,494.68 Rp 1,368,944.15 2.64 Rp 226,900.00 Rp 599,016.00 Rp 658,917.60 2.64 Rp 226,900.00 Rp 599,016.00 Rp 658,917.60 48.13

Besi (Ø10-150), (Ø10-150) kg 59.66 Rp 20,869.75 Rp 1,245,089.29 Rp 1,369,598.21 59.66 Rp 18,900.00 Rp 1,127,574.00 Rp 1,240,331.40 59.66 Rp 18,900.00 Rp 1,127,574.00 Rp 1,240,331.40 90.56

0 Rp - Rp -

Kolom Tiang beton 20/20 Rp - Rp -

Beton m3 0.24 Rp 1,256,611.28 Rp 301,586.71 Rp 331,745.38 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 96.04

Bekisting m2 4.80 Rp 471,399.50 Rp 2,262,717.60 Rp 2,488,989.36 4.80 Rp 226,900.00 Rp 1,089,120.00 Rp 1,198,032.00 4.80 Rp 226,900.00 Rp 1,089,120.00 Rp 1,198,032.00 48.13

Besi 4Ǿ10, Ǿ8-150 kg 28.41 Rp 20,869.75 Rp 592,909.60 Rp 652,200.56 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 90.56

0 Rp - Rp -

Kolom Tiang beton 20/20 Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 4.58 Rp 471,399.50 Rp 2,159,009.71 Rp 2,374,910.68 4.58 Rp 226,900.00 Rp 1,039,202.00 Rp 1,143,122.20 4.58 Rp 226,900.00 Rp 1,039,202.00 Rp 1,143,122.20 48.13

Besi 4Ǿ10, Ǿ8-150 kg 27.13 Rp 20,869.75 Rp 566,196.32 Rp 622,815.95 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 90.56

0 Rp - Rp -

Kolom Tiang beton 20/20 Rp - Rp -

Beton m3 0.19 Rp 1,256,611.28 Rp 238,756.14 Rp 262,631.76 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 96.04

Bekisting m2 3.82 Rp 471,399.50 Rp 1,800,746.09 Rp 1,980,820.70 3.82 Rp 226,900.00 Rp 866,758.00 Rp 953,433.80 3.82 Rp 226,900.00 Rp 866,758.00 Rp 953,433.80 48.13

Besi 4Ǿ10, Ǿ8-150 kg 22.83 Rp 20,869.75 Rp 476,456.39 Rp 524,102.03 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 90.56

0 Rp - Rp -

Dinding Pelat 0.4 x 4.7 x 0.12 m Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 1.88 Rp 594,599.50 Rp 1,117,847.06 Rp 1,229,631.77 1.88 Rp 226,900.00 Rp 426,572.00 Rp 469,229.20 1.88 Rp 226,900.00 Rp 426,572.00 Rp 469,229.20 38.16

Besi kg 16.92 Rp 20,869.75 Rp 353,116.17 Rp 388,427.79 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 90.56

PEK PAS BATA Rp - Rp -

Pas Bata 1/2 (Pelapis Penebalan Kolom) m2 32.54 Rp 120,692.00 Rp 3,927,317.68 Rp 4,320,049.45 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 90.98

PLESTERAN Rp - Rp -

Plestreran 1:5 m2 32.54 Rp 72,890.40 Rp 2,371,853.62 Rp 2,609,038.98 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 86.57

Acian m2 32.54 Rp 41,607.50 Rp 1,353,908.05 Rp 1,489,298.86 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 90.85

PENGECATAN Rp - Rp -

Pengecatan Tiang Kolom m2 32.54 Rp 47,702.60 Rp 1,552,242.60 Rp 1,707,466.86 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 88.46

8) SDN 1 GUNUNG KENCANA KEC. KAB. LEBAK Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

2. Membersihkan Lapangan dan Perataan m2 340.66 Rp 2,500.00 Rp 851,650.00 Rp 936,815.00 340.66 Rp 12,900.00 Rp 4,394,514.00 Rp 4,833,965.40 340.66 Rp 12,900.00 Rp 4,394,514.00 Rp 4,833,965.40 516.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEMB. RKB SD NEGERI GUNUNG KENCANA (LT1 / M01) Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 340.66 Rp 16,720.00 Rp 5,695,835.20 Rp 6,265,418.72 340.66 Rp 15,400.00 Rp 5,246,164.00 Rp 5,770,780.40 340.66 Rp 15,400.00 Rp 5,246,164.00 Rp 5,770,780.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 4.13 Rp 390,500.00 Rp 1,612,765.00 Rp 1,774,041.50 4.13 Rp 360,000.00 Rp 1,486,800.00 Rp 1,635,480.00 4.13 Rp 360,000.00 Rp 1,486,800.00 Rp 1,635,480.00 92.19

3. Bongkaran Genteng Lama m2 340.66 Rp 3,150.00 Rp 1,073,079.00 Rp 1,180,386.90 340.66 Rp 2,900.00 Rp 987,914.00 Rp 1,086,705.40 340.66 Rp 2,900.00 Rp 987,914.00 Rp 1,086,705.40 92.06

4. Bongkaran List Plank Lama m1 83.98 Rp 2,420.00 Rp 203,231.60 Rp 223,554.76 83.98 Rp 2,200.00 Rp 184,756.00 Rp 203,231.60 83.98 Rp 2,200.00 Rp 184,756.00 Rp 203,231.60 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 165.15 Rp 13,397.50 Rp 2,212,597.13 Rp 2,433,856.84 165.15 Rp 16,100.00 Rp 2,658,915.00 Rp 2,924,806.50 165.15 Rp 16,100.00 Rp 2,658,915.00 Rp 2,924,806.50 120.17

6. Bongkaran Dinding Pas bata merah (Kusen) m3 5.41 Rp 701,239.00 Rp 3,793,702.99 Rp 4,173,073.29 5.41 Rp 646,500.00 Rp 3,497,565.00 Rp 3,847,321.50 5.41 Rp 646,500.00 Rp 3,497,565.00 Rp 3,847,321.50 92.19

7. Bongkaran Lantai m2 63.50 Rp 12,870.00 Rp 817,245.00 Rp 898,969.50 63.50 Rp 11,800.00 Rp 749,300.00 Rp 824,230.00 63.50 Rp 11,800.00 Rp 749,300.00 Rp 824,230.00 91.69

8. Bongkaran Plesteran m3 50.00 Rp 5,568.75 Rp 278,437.50 Rp 306,281.25 50.00 Rp 11,800.00 Rp 590,000.00 Rp 649,000.00 50.00 Rp 11,800.00 Rp 590,000.00 Rp 649,000.00 211.90

9. Bongkaran Pas Dinding Bata m3 0.99 Rp 732,923.75 Rp 725,594.51 Rp 798,153.96 0.99 Rp 646,500.00 Rp 640,035.00 Rp 704,038.50 0.99 Rp 646,500.00 Rp 640,035.00 Rp 704,038.50 88.21

b. PEK TANAH Rp - Rp -

Galian tanah pondasi m3 4.33 Rp 81,812.50 Rp 354,248.13 Rp 389,672.94 4.33 Rp 74,400.00 Rp 322,152.00 Rp 354,367.20 4.33 Rp 74,400.00 Rp 322,152.00 Rp 354,367.20 90.94

Urugan tanah kembali m3 1.44 Rp 59,125.00 Rp 85,140.00 Rp 93,654.00 1.44 Rp 104,500.00 Rp 150,480.00 Rp 165,528.00 1.44 Rp 104,500.00 Rp 150,480.00 Rp 165,528.00 176.74

c. PEK PONDASI Rp - Rp -

Pek Pondasi batu kali m3 2.36 Rp 1,083,197.50 Rp 2,556,346.10 Rp 2,811,980.71 2.36 Rp 985,700.00 Rp 2,326,252.00 Rp 2,558,877.20 2.36 Rp 985,700.00 Rp 2,326,252.00 Rp 2,558,877.20 91.00

Pek Aanstamping m3 0.49 Rp 634,375.50 Rp 310,844.00 Rp 341,928.39 0.49 Rp 577,200.00 Rp 282,828.00 Rp 311,110.80 0.49 Rp 577,200.00 Rp 282,828.00 Rp 311,110.80 90.99

Pek Urugan Pasir t=5 cm m3 0.24 Rp 197,725.00 Rp 47,454.00 Rp 52,199.40 0.24 Rp 179,900.00 Rp 43,176.00 Rp 47,493.60 0.24 Rp 179,900.00 Rp 43,176.00 Rp 47,493.60 90.98

d. PEK BETON Rp - Rp -

- Sloof 15/20 Rp - Rp -

- beton m3 0.21 Rp 1,256,611.28 Rp 263,888.37 Rp 290,277.21 0.21 Rp 1,206,800.00 Rp 253,428.00 Rp 278,770.80 0.21 Rp 1,206,800.00 Rp 253,428.00 Rp 278,770.80 96.04

- bekesting m2 1.40 Rp 249,436.00 Rp 349,210.40 Rp 384,131.44 1.40 Rp 226,900.00 Rp 317,660.00 Rp 349,426.00 1.40 Rp 226,900.00 Rp 317,660.00 Rp 349,426.00 90.97

- besi kg 23.10 Rp 20,869.75 Rp 482,091.23 Rp 530,300.35 23.10 Rp 18,900.00 Rp 436,590.00 Rp 480,249.00 23.10 Rp 18,900.00 Rp 436,590.00 Rp 480,249.00 90.56

- Kolom K1 15/15 Rp - Rp -

- beton m3 0.16 Rp 1,256,611.28 Rp 201,057.80 Rp 221,163.58 0.16 Rp 1,206,800.00 Rp 193,088.00 Rp 212,396.80 0.16 Rp 1,206,800.00 Rp 193,088.00 Rp 212,396.80 96.04

- bekesting m2 2.07 Rp 249,436.00 Rp 516,332.52 Rp 567,965.77 2.07 Rp 226,900.00 Rp 469,683.00 Rp 516,651.30 2.07 Rp 226,900.00 Rp 469,683.00 Rp 516,651.30 90.97

- besi kg 43.96 Rp 20,869.75 Rp 917,434.21 Rp 1,009,177.63 43.96 Rp 18,900.00 Rp 830,844.00 Rp 913,928.40 43.96 Rp 18,900.00 Rp 830,844.00 Rp 913,928.40 90.56

- Kolom Kp 11/11 Rp - Rp -

- beton m3 0.04 Rp 1,256,611.28 Rp 50,264.45 Rp 55,290.90 0.04 Rp 1,206,800.00 Rp 48,272.00 Rp 53,099.20 0.04 Rp 1,206,800.00 Rp 48,272.00 Rp 53,099.20 96.04

- bekesting m2 0.76 Rp 249,436.00 Rp 189,571.36 Rp 208,528.50 0.76 Rp 226,900.00 Rp 172,444.00 Rp 189,688.40 0.76 Rp 226,900.00 Rp 172,444.00 Rp 189,688.40 90.97

- besi kg 19.95 Rp 20,869.75 Rp 416,351.51 Rp 457,986.66 19.95 Rp 18,900.00 Rp 377,055.00 Rp 414,760.50 19.95 Rp 18,900.00 Rp 377,055.00 Rp 414,760.50 90.56

Ring Balok 15/20 Rp - Rp -

- beton m3 0.21 Rp 1,256,611.28 Rp 263,888.37 Rp 290,277.21 0.21 Rp 1,206,800.00 Rp 253,428.00 Rp 278,770.80 0.21 Rp 1,206,800.00 Rp 253,428.00 Rp 278,770.80 96.04

- bekesting m2 1.40 Rp 249,436.00 Rp 349,210.40 Rp 384,131.44 1.40 Rp 226,900.00 Rp 317,660.00 Rp 349,426.00 1.40 Rp 226,900.00 Rp 317,660.00 Rp 349,426.00 90.97

- besi Kg 23.10 Rp 20,869.75 Rp 482,091.23 Rp 530,300.35 23.10 Rp 18,900.00 Rp 436,590.00 Rp 480,249.00 23.10 Rp 18,900.00 Rp 436,590.00 Rp 480,249.00 90.56

PEK PAS DINDING Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Dinding 1/2 Bata 1:5 m2 59.14 Rp 120,692.00 Rp 7,137,724.88 Rp 7,851,497.37 59.14 Rp 109,800.00 Rp 6,493,572.00 Rp 7,142,929.20 59.14 Rp 109,800.00 Rp 6,493,572.00 Rp 7,142,929.20 90.98

PLESTERAN Rp - Rp -

Plesteran 1:5 m2 264.48 Rp 69,356.10 Rp 18,343,301.33 Rp 20,177,631.46 264.48 Rp 63,100.00 Rp 16,688,688.00 Rp 18,357,556.80 264.48 Rp 63,100.00 Rp 16,688,688.00 Rp 18,357,556.80 90.98

Acian m2 264.48 Rp 41,607.50 Rp 11,004,351.60 Rp 12,104,786.76 264.48 Rp 37,800.00 Rp 9,997,344.00 Rp 10,997,078.40 264.48 Rp 37,800.00 Rp 9,997,344.00 Rp 10,997,078.40 90.85

PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Pek Pas Kuda kuda Baja Ringan m2 340.66 Rp 180,496.25 Rp 61,487,852.53 Rp 67,636,637.78 340.66 Rp 175,000.00 Rp 59,615,500.00 Rp 65,577,050.00 340.66 Rp 175,000.00 Rp 59,615,500.00 Rp 65,577,050.00 96.95

Pas Atap Metal Pasir m2 340.66 Rp 142,043.00 Rp 48,388,368.38 Rp 53,227,205.22 340.66 Rp 137,700.00 Rp 46,908,882.00 Rp 51,599,770.20 340.66 Rp 137,700.00 Rp 46,908,882.00 Rp 51,599,770.20 96.94

Pas Bubungan Metal m' 31.00 Rp 116,105.00 Rp 3,599,255.00 Rp 3,959,180.50 31.00 Rp 112,600.00 Rp 3,490,600.00 Rp 3,839,660.00 31.00 Rp 112,600.00 Rp 3,490,600.00 Rp 3,839,660.00 96.98

Pas Listplank GRC lebar 6 mm x 20 cm m' 83.98 Rp 51,925.50 Rp 4,360,703.49 Rp 4,796,773.84 83.98 Rp 50,300.00 Rp 4,224,194.00 Rp 4,646,613.40 83.98 Rp 50,300.00 Rp 4,224,194.00 Rp 4,646,613.40 96.87

PEK LANGIT -LANGIT Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 203.00 Rp 151,306.52 Rp 30,715,223.15 Rp 33,786,745.47 203.00 Rp 146,700.00 Rp 29,780,100.00 Rp 32,758,110.00 203.00 Rp 146,700.00 Rp 29,780,100.00 Rp 32,758,110.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 134.19 Rp 106,032.30 Rp 14,228,474.34 Rp 15,651,321.77 134.19 Rp 102,800.00 Rp 13,794,732.00 Rp 15,174,205.20 134.19 Rp 102,800.00 Rp 13,794,732.00 Rp 15,174,205.20 96.95

PEK ALUMUNIUM & BESI Rp - Rp -

P1 (4 bh) m' 32.20 Rp 106,489.35 Rp 3,428,957.07 Rp 3,771,852.78 32.20 Rp 110,700.00 Rp 3,564,540.00 Rp 3,920,994.00 32.20 Rp 110,700.00 Rp 3,564,540.00 Rp 3,920,994.00 103.95

P2 (1 bh) m' 5.80 Rp 106,489.35 Rp 617,638.23 Rp 679,402.05 5.80 Rp 110,700.00 Rp 642,060.00 Rp 706,266.00 5.80 Rp 110,700.00 Rp 642,060.00 Rp 706,266.00 103.95

J1 (20 unit) m' 253.00 Rp 106,489.35 Rp 26,941,805.55 Rp 29,635,986.11 253.00 Rp 110,700.00 Rp 28,007,100.00 Rp 30,807,810.00 253.00 Rp 110,700.00 Rp 28,007,100.00 Rp 30,807,810.00 103.95

Pek Pintu Panel Alumunium Rp - Rp -

P1 (4 bh) m2 10.40 Rp 456,604.50 Rp 4,748,686.80 Rp 5,223,555.48 10.40 Rp 474,800.00 Rp 4,937,920.00 Rp 5,431,712.00 10.40 Rp 474,800.00 Rp 4,937,920.00 Rp 5,431,712.00 103.98

P2 (1 bh) m2 1.40 Rp 456,604.50 Rp 639,246.30 Rp 703,170.93 1.40 Rp 474,800.00 Rp 664,720.00 Rp 731,192.00 1.40 Rp 474,800.00 Rp 664,720.00 Rp 731,192.00 103.98

Daun Jendela J1 (60 unit) unit 60.00 Rp - Rp - 60.00 Rp 1,250,000.00 Rp 75,000,000.00 Rp 75,000,000.00 60.00 Rp 1,250,000.00 Rp 75,000,000.00 Rp 82,500,000.00

Kaca Mati m2 22.69 Rp 141,810.63 Rp 3,217,683.08 Rp 3,539,451.39 22.69 Rp 129,700.00 Rp 2,942,893.00 Rp 3,237,182.30 22.69 Rp 129,700.00 Rp 2,942,893.00 Rp 3,237,182.30 91.46

Folding Gate m2 36.00 Rp 1,006,973.00 Rp 36,251,028.00 Rp 39,876,130.80 36.00 Rp 500,000.00 Rp 18,000,000.00 Rp 19,800,000.00 36.00 Rp 500,000.00 Rp 18,000,000.00 Rp 19,800,000.00 49.65

PEK GANTUNGAN Rp - Rp -

Pas Kunci Tanam 2 slaag bh 5.00 Rp 396,302.50 Rp 1,981,512.50 Rp 2,179,663.75 5.00 Rp 362,600.00 Rp 1,813,000.00 Rp 1,994,300.00 5.00 Rp 362,600.00 Rp 1,813,000.00 Rp 1,994,300.00 91.50

Pas Engsel Pintu bh 27.00 Rp 42,803.75 Rp 1,155,701.25 Rp 1,271,271.38 27.00 Rp 39,100.00 Rp 1,055,700.00 Rp 1,161,270.00 27.00 Rp 39,100.00 Rp 1,055,700.00 Rp 1,161,270.00 91.35

Pas Engsel Jendela Kupu2 bh 120.00 Rp 36,052.50 Rp 4,326,300.00 Rp 4,758,930.00 120.00 Rp 32,900.00 Rp 3,948,000.00 Rp 4,342,800.00 120.00 Rp 32,900.00 Rp 3,948,000.00 Rp 4,342,800.00 91.26

Pas Kait Angin bh 120.00 Rp 51,122.50 Rp 6,134,700.00 Rp 6,748,170.00 120.00 Rp 46,700.00 Rp 5,604,000.00 Rp 6,164,400.00 120.00 Rp 46,700.00 Rp 5,604,000.00 Rp 6,164,400.00 91.35

Pas Slot Jendela bh 60.00 Rp 46,667.50 Rp 2,800,050.00 Rp 3,080,055.00 60.00 Rp 42,700.00 Rp 2,562,000.00 Rp 2,818,200.00 60.00 Rp 42,700.00 Rp 2,562,000.00 Rp 2,818,200.00 91.50

Pas Kaca 5 mm m2 13.81 Rp 141,810.63 Rp 1,958,404.73 Rp 2,154,245.20 13.81 Rp 129,700.00 Rp 1,791,157.00 Rp 1,970,272.70 13.81 Rp 129,700.00 Rp 1,791,157.00 Rp 1,970,272.70 91.46

PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 561.00 Rp 47,702.60 Rp 26,761,158.60 Rp 29,437,274.46 561.00 Rp 42,200.00 Rp 23,674,200.00 Rp 26,041,620.00 561.00 Rp 42,200.00 Rp 23,674,200.00 Rp 26,041,620.00 88.46

Pengecatan Plafond 3 Kali (GRC) m2 240.13 Rp 34,755.60 Rp 8,345,862.23 Rp 9,180,448.45 240.13 Rp 30,700.00 Rp 7,371,991.00 Rp 8,109,190.10 240.13 Rp 30,700.00 Rp 7,371,991.00 Rp 8,109,190.10 88.33

PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 18.00 Rp 223,591.50 Rp 4,024,647.00 Rp 4,427,111.70 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 5.00 Rp 235,416.50 Rp 1,177,082.50 Rp 1,294,790.75 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 85.00

1 ttk Stop Kontak Setara bh 5.00 Rp 76,183.25 Rp 380,916.25 Rp 419,007.88 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 101.07

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa bh 12.00 Rp 178,601.50 Rp 2,143,218.00 Rp 2,357,539.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 104.65

1 ttk Sakelar Seri Setara Panasonic bh 4.00 Rp 72,333.25 Rp 289,333.00 Rp 318,266.30 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 91.66

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 12.00 Rp 235,416.50 Rp 2,824,998.00 Rp 3,107,497.80 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 85.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
D. PEMB. PERPUSTAKAAN SDN GUNUNG KENCANA Rp - Rp -

a. Bongkaran Rangka Atap m2 59.83 Rp 16,720.00 Rp 1,000,357.60 Rp 1,100,393.36 59.83 Rp 15,400.00 Rp 921,382.00 Rp 1,013,520.20 59.83 Rp 15,400.00 Rp 921,382.00 Rp 1,013,520.20 92.11

Bongkaran Kuda-kuda m3 0.89 Rp 390,500.00 Rp 347,545.00 Rp 382,299.50 0.89 Rp 360,000.00 Rp 320,400.00 Rp 352,440.00 0.89 Rp 360,000.00 Rp 320,400.00 Rp 352,440.00 92.19

Bongklaran genteng lama m2 59.83 Rp 3,150.00 Rp 188,464.50 Rp 207,310.95 59.83 Rp 2,900.00 Rp 173,507.00 Rp 190,857.70 59.83 Rp 2,900.00 Rp 173,507.00 Rp 190,857.70 92.06

Bongkaran Listplank lama m' 31.09 Rp 2,420.00 Rp 75,237.80 Rp 82,761.58 31.09 Rp 2,200.00 Rp 68,398.00 Rp 75,237.80 31.09 Rp 2,200.00 Rp 68,398.00 Rp 75,237.80 90.91

Bongkaran Plafond dan Rangka m2 49.00 Rp 13,397.50 Rp 656,477.50 Rp 722,125.25 49.00 Rp 16,100.00 Rp 788,900.00 Rp 867,790.00 49.00 Rp 16,100.00 Rp 788,900.00 Rp 867,790.00 120.17

Bongkaran Pas dinding bata m3 12.60 Rp 701,239.00 Rp 8,835,611.40 Rp 9,719,172.54 12.60 Rp 646,500.00 Rp 8,145,900.00 Rp 8,960,490.00 12.60 Rp 646,500.00 Rp 8,145,900.00 Rp 8,960,490.00 92.19

Bongkaran Pondasi m3 11.02 Rp 167,062.50 Rp 1,841,028.75 Rp 2,025,131.63 11.02 Rp 646,500.00 Rp 7,124,430.00 Rp 7,836,873.00 11.02 Rp 646,500.00 Rp 7,124,430.00 Rp 7,836,873.00 386.98

Pek Pemasangan Bowplank Rp - Rp -

b. PEKERJAAN TANAH Rp - Rp -

Galian tanah pondasi batu kali m3 18.16 Rp 81,812.50 Rp 1,485,715.00 Rp 1,634,286.50 18.16 Rp 74,400.00 Rp 1,351,104.00 Rp 1,486,214.40 18.16 Rp 74,400.00 Rp 1,351,104.00 Rp 1,486,214.40 90.94

Urugan tanah kembali m3 6.05 Rp 59,125.00 Rp 357,706.25 Rp 393,476.88 6.05 Rp 104,500.00 Rp 632,225.00 Rp 695,447.50 6.05 Rp 104,500.00 Rp 632,225.00 Rp 695,447.50 176.74

Urugan Pasir dibawah pondasi m3 1.32 Rp 197,725.00 Rp 260,997.00 Rp 287,096.70 1.32 Rp 179,900.00 Rp 237,468.00 Rp 261,214.80 1.32 Rp 179,900.00 Rp 237,468.00 Rp 261,214.80 90.98

Urugan Pasir dibwh lantai t=5 cm m3 2.45 Rp 197,725.00 Rp 484,426.25 Rp 532,868.88 2.45 Rp 179,900.00 Rp 440,755.00 Rp 484,830.50 2.45 Rp 179,900.00 Rp 440,755.00 Rp 484,830.50 90.98

Urugan Tanah dibwh lantai t=20 cm m3 9.80 Rp 114,884.90 Rp 1,125,871.97 Rp 1,238,459.17 9.80 Rp 104,500.00 Rp 1,024,100.00 Rp 1,126,510.00 9.80 Rp 104,500.00 Rp 1,024,100.00 Rp 1,126,510.00 90.96

c. PEKERJAAN PONDASI Rp - Rp -

Pas Pondasi batu kali m2 12.77 Rp 1,083,197.50 Rp 13,832,432.08 Rp 15,215,675.28 12.77 Rp 985,700.00 Rp 12,587,389.00 Rp 13,846,127.90 12.77 Rp 985,700.00 Rp 12,587,389.00 Rp 13,846,127.90 91.00

Pas Batu Aanstamping m2 2.65 Rp 634,375.50 Rp 1,681,095.08 Rp 1,849,204.58 2.65 Rp 577,200.00 Rp 1,529,580.00 Rp 1,682,538.00 2.65 Rp 577,200.00 Rp 1,529,580.00 Rp 1,682,538.00 90.99

d. PEKERJAAN BETON Rp - Rp -

Sloof 15/20 Rp - Rp -

- beton m3 1.34 Rp 1,256,611.28 Rp 1,683,859.11 Rp 1,852,245.02 1.34 Rp 1,206,800.00 Rp 1,617,112.00 Rp 1,778,823.20 1.34 Rp 1,206,800.00 Rp 1,617,112.00 Rp 1,778,823.20 96.04

- bekesting m2 8.97 Rp 249,436.00 Rp 2,237,440.92 Rp 2,461,185.01 8.97 Rp 226,900.00 Rp 2,035,293.00 Rp 2,238,822.30 8.97 Rp 226,900.00 Rp 2,035,293.00 Rp 2,238,822.30 90.97

- besi kg 147.94 Rp 20,869.75 Rp 3,087,470.82 Rp 3,396,217.90 147.94 Rp 18,900.00 Rp 2,796,066.00 Rp 3,075,672.60 147.94 Rp 18,900.00 Rp 2,796,066.00 Rp 3,075,672.60 90.56

Kolom K1 15/15 Rp - Rp -

- beton m3 0.31 Rp 1,256,611.28 Rp 389,549.50 Rp 428,504.45 0.31 Rp 1,206,800.00 Rp 374,108.00 Rp 411,518.80 0.31 Rp 1,206,800.00 Rp 374,108.00 Rp 411,518.80 96.04

- bekesting m2 4.14 Rp 249,436.00 Rp 1,032,665.04 Rp 1,135,931.54 4.14 Rp 226,900.00 Rp 939,366.00 Rp 1,033,302.60 4.14 Rp 226,900.00 Rp 939,366.00 Rp 1,033,302.60 90.97

- besi kg 87.92 Rp 20,869.75 Rp 1,834,868.42 Rp 2,018,355.26 87.92 Rp 18,900.00 Rp 1,661,688.00 Rp 1,827,856.80 87.92 Rp 18,900.00 Rp 1,661,688.00 Rp 1,827,856.80 90.56

Kolom Kp 11/11 Rp - Rp -

- beton m3 0.21 Rp 1,256,611.28 Rp 263,888.37 Rp 290,277.21 0.21 Rp 1,206,800.00 Rp 253,428.00 Rp 278,770.80 0.21 Rp 1,206,800.00 Rp 253,428.00 Rp 278,770.80 96.04

- bekesting m2 3.80 Rp 249,436.00 Rp 947,856.80 Rp 1,042,642.48 3.80 Rp 226,900.00 Rp 862,220.00 Rp 948,442.00 3.80 Rp 226,900.00 Rp 862,220.00 Rp 948,442.00 90.97

- besi kg 99.76 Rp 20,869.75 Rp 2,081,966.26 Rp 2,290,162.89 99.76 Rp 18,900.00 Rp 1,885,464.00 Rp 2,074,010.40 99.76 Rp 18,900.00 Rp 1,885,464.00 Rp 2,074,010.40 90.56

Ring Balok 15/20 (Balok Miring) Rp - Rp -

- beton m3 0.33 Rp 1,256,611.28 Rp 414,681.72 Rp 456,149.89 0.33 Rp 1,206,800.00 Rp 398,244.00 Rp 438,068.40 0.33 Rp 1,206,800.00 Rp 398,244.00 Rp 438,068.40 96.04

- bekesting m2 2.20 Rp 486,249.50 Rp 1,069,748.90 Rp 1,176,723.79 2.20 Rp 226,900.00 Rp 499,180.00 Rp 549,098.00 2.20 Rp 226,900.00 Rp 499,180.00 Rp 549,098.00 46.66

- besi kg 36.26 Rp 20,869.75 Rp 756,737.14 Rp 832,410.85 36.26 Rp 18,900.00 Rp 685,314.00 Rp 753,845.40 36.26 Rp 18,900.00 Rp 685,314.00 Rp 753,845.40 90.56

Ring Balok 15/20 Rp - Rp -

- beton m3 1.01 Rp 1,256,611.28 Rp 1,269,177.39 Rp 1,396,095.13 1.01 Rp 1,206,800.00 Rp 1,218,868.00 Rp 1,340,754.80 1.01 Rp 1,206,800.00 Rp 1,218,868.00 Rp 1,340,754.80 96.04

- bekesting m2 6.77 Rp 486,249.50 Rp 3,291,909.12 Rp 3,621,100.03 6.77 Rp 226,900.00 Rp 1,536,113.00 Rp 1,689,724.30 6.77 Rp 226,900.00 Rp 1,536,113.00 Rp 1,689,724.30 46.66

- besi kg 111.64 Rp 20,869.75 Rp 2,329,898.89 Rp 2,562,888.78 111.64 Rp 18,900.00 Rp 2,109,996.00 Rp 2,320,995.60 111.64 Rp 18,900.00 Rp 2,109,996.00 Rp 2,320,995.60 90.56

Balok Memanjang 15/20 (selasar) Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- beton m3 0.22 Rp 1,256,611.28 Rp 276,454.48 Rp 304,099.93 0.22 Rp 1,206,800.00 Rp 265,496.00 Rp 292,045.60 0.22 Rp 1,206,800.00 Rp 265,496.00 Rp 292,045.60 96.04

- bekesting m2 1.50 Rp 486,249.50 Rp 729,374.25 Rp 802,311.68 1.50 Rp 226,900.00 Rp 340,350.00 Rp 374,385.00 1.50 Rp 226,900.00 Rp 340,350.00 Rp 374,385.00 46.66

- besi kg 24.75 Rp 20,869.75 Rp 516,526.31 Rp 568,178.94 24.75 Rp 18,900.00 Rp 467,775.00 Rp 514,552.50 24.75 Rp 18,900.00 Rp 467,775.00 Rp 514,552.50 90.56

Pek Dinding Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 89.48 Rp 120,692.00 Rp 10,799,520.16 Rp 11,879,472.18 89.48 Rp 109,800.00 Rp 9,824,904.00 Rp 10,807,394.40 89.48 Rp 109,800.00 Rp 9,824,904.00 Rp 10,807,394.40 90.98

PLESTERAN Rp - Rp -

Plesteran 1:5 m2 178.95 Rp 69,356.10 Rp 12,411,274.10 Rp 13,652,401.50 178.95 Rp 63,100.00 Rp 11,291,745.00 Rp 12,420,919.50 178.95 Rp 63,100.00 Rp 11,291,745.00 Rp 12,420,919.50 90.98

Acian m2 178.95 Rp 41,607.50 Rp 7,445,662.13 Rp 8,190,228.34 178.95 Rp 37,800.00 Rp 6,764,310.00 Rp 7,440,741.00 178.95 Rp 37,800.00 Rp 6,764,310.00 Rp 7,440,741.00 90.85

e. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 120.88 Rp 180,496.25 Rp 21,818,386.70 Rp 24,000,225.37 120.88 Rp 175,000.00 Rp 21,154,000.00 Rp 23,269,400.00 120.88 Rp 175,000.00 Rp 21,154,000.00 Rp 23,269,400.00 96.95

Pas Atap Metal Pasir m2 120.88 Rp 142,043.00 Rp 17,170,157.84 Rp 18,887,173.62 120.88 Rp 137,700.00 Rp 16,645,176.00 Rp 18,309,693.60 120.88 Rp 137,700.00 Rp 16,645,176.00 Rp 18,309,693.60 96.94

Pas Bubungan Metal m' 9.00 Rp 116,105.00 Rp 1,044,945.00 Rp 1,149,439.50 9.00 Rp 112,600.00 Rp 1,013,400.00 Rp 1,114,740.00 9.00 Rp 112,600.00 Rp 1,013,400.00 Rp 1,114,740.00 96.98

Pas Lisplak GRC m' 44.86 Rp 51,925.50 Rp 2,329,377.93 Rp 2,562,315.72 44.86 Rp 50,300.00 Rp 2,256,458.00 Rp 2,482,103.80 44.86 Rp 50,300.00 Rp 2,256,458.00 Rp 2,482,103.80 96.87

f. PEK LANGIT -LANGIT Rp - Rp -

Langit langit gyptile 60x120 cm + Rangka Alumunium m2 49.00 Rp 151,306.52 Rp 7,414,019.38 Rp 8,155,421.32 49.00 Rp 146,700.00 Rp 7,188,300.00 Rp 7,907,130.00 49.00 Rp 146,700.00 Rp 7,188,300.00 Rp 7,907,130.00 96.96

Langit langit GRC + Rangka Hollow m2 36.61 Rp 106,032.30 Rp 3,881,842.50 Rp 4,270,026.75 36.61 Rp 102,800.00 Rp 3,763,508.00 Rp 4,139,858.80 36.61 Rp 102,800.00 Rp 3,763,508.00 Rp 4,139,858.80 96.95

g. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Perpustakaan Rp - Rp -

- P1( 1 bh) m1 6.90 Rp 106,489.35 Rp 734,776.52 Rp 808,254.17 6.90 Rp 110,700.00 Rp 763,830.00 Rp 840,213.00 6.90 Rp 110,700.00 Rp 763,830.00 Rp 840,213.00 103.95

- J1 (5 bh) m1 63.25 Rp 106,489.35 Rp 6,735,451.39 Rp 7,408,996.53 63.25 Rp 110,700.00 Rp 7,001,775.00 Rp 7,701,952.50 63.25 Rp 110,700.00 Rp 7,001,775.00 Rp 7,701,952.50 103.95

Pek Pintu Panel Alumunium Rp - Rp -

- P1 (1 bh) m2 2.94 Rp 456,604.50 Rp 1,342,417.23 Rp 1,476,658.95 2.94 Rp 474,800.00 Rp 1,395,912.00 Rp 1,535,503.20 2.94 Rp 474,800.00 Rp 1,395,912.00 Rp 1,535,503.20 103.98

Daun Jendela Alumunium ( J1 15 bh) Set 15.00 Rp 1,250,000.00 Rp 18,750,000.00 Rp 20,625,000.00 15.00 Rp 474,800.00 Rp 7,122,000.00 Rp 7,834,200.00 15.00 Rp 474,800.00 Rp 7,122,000.00 Rp 7,834,200.00 37.98

Kaca Mati m2 8.32 Rp 424,110.50 Rp 3,528,599.36 Rp 3,881,459.30 8.32 Rp 129,700.00 Rp 1,079,104.00 Rp 1,187,014.40 8.32 Rp 129,700.00 Rp 1,079,104.00 Rp 1,187,014.40 30.58

Jalusi Alumunium m2 1.46 Rp 478,170.00 Rp 698,128.20 Rp 767,941.02 1.46 Rp 129,700.00 Rp 189,362.00 Rp 208,298.20 1.46 Rp 129,700.00 Rp 189,362.00 Rp 208,298.20 27.12

h. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

Pas Engsel Jendela bh 10.00 Rp 36,052.50 Rp 360,525.00 Rp 396,577.50 10.00 Rp 32,900.00 Rp 329,000.00 Rp 361,900.00 10.00 Rp 32,900.00 Rp 329,000.00 Rp 361,900.00 91.26

Pas Kunci Slot bh 10.00 Rp 46,667.50 Rp 466,675.00 Rp 513,342.50 10.00 Rp 46,700.00 Rp 467,000.00 Rp 513,700.00 10.00 Rp 46,700.00 Rp 467,000.00 Rp 513,700.00 100.07

Pas Kait Angin bh 10.00 Rp 51,122.50 Rp 511,225.00 Rp 562,347.50 10.00 Rp 42,700.00 Rp 427,000.00 Rp 469,700.00 10.00 Rp 42,700.00 Rp 427,000.00 Rp 469,700.00 83.52

i. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 178.95 Rp 47,702.60 Rp 8,536,380.27 Rp 9,390,018.30 178.95 Rp 42,200.00 Rp 7,551,690.00 Rp 8,306,859.00 178.95 Rp 42,200.00 Rp 7,551,690.00 Rp 8,306,859.00 88.46

Pengecatan Plafond 3 Kali (GRC) m2 36.61 Rp 34,755.60 Rp 1,272,402.52 Rp 1,399,642.77 36.61 Rp 30,700.00 Rp 1,123,927.00 Rp 1,236,319.70 36.61 Rp 30,700.00 Rp 1,123,927.00 Rp 1,236,319.70 88.33

j. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 6.00 Rp 223,591.50 Rp 1,341,549.00 Rp 1,475,703.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa ttk 2.00 Rp 208,851.50 Rp 417,703.00 Rp 459,473.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips ttk 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

Pemasangan MCB Unit 3.00 Rp 373,128.25 Rp 1,119,384.75 Rp 1,231,323.23 3.00 Rp 333,900.00 Rp 1,001,700.00 Rp 1,101,870.00 3.00 Rp 333,900.00 Rp 1,001,700.00 Rp 1,101,870.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 ttk Stop Kontak Setara m1 1.00 Rp 76,183.25 Rp 76,183.25 Rp 83,801.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 101.07

1 ttk Sakelar Tunggal Setara Panasonic bh 3.00 Rp 72,333.25 Rp 216,999.75 Rp 238,699.73 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 89.45

E. PEMB. MUSHOLA DAN TOILED Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

Galian tanah pondasi batu kali m3 19.58 Rp 81,812.50 Rp 1,601,888.75 Rp 1,762,077.63 19.58 Rp 74,400.00 Rp 1,456,752.00 Rp 1,602,427.20 19.58 Rp 74,400.00 Rp 1,456,752.00 Rp 1,602,427.20 90.94

Urugan tanah kembali m3 6.53 Rp 59,125.00 Rp 386,086.25 Rp 424,694.88 6.53 Rp 104,500.00 Rp 682,385.00 Rp 750,623.50 6.53 Rp 104,500.00 Rp 682,385.00 Rp 750,623.50 176.74

Urugan Pasir dibawah pondasi m3 1.43 Rp 81,812.50 Rp 116,991.88 Rp 128,691.06 1.43 Rp 179,900.00 Rp 257,257.00 Rp 282,982.70 1.43 Rp 179,900.00 Rp 257,257.00 Rp 282,982.70 219.89

Urugan Pasir dibwh lantai t=5 cm m3 2.45 Rp 197,725.00 Rp 484,426.25 Rp 532,868.88 2.45 Rp 179,900.00 Rp 440,755.00 Rp 484,830.50 2.45 Rp 179,900.00 Rp 440,755.00 Rp 484,830.50 90.98

Urugan Tanah dibwh lantai t=20 cm m3 9.80 Rp 114,884.90 Rp 1,125,871.97 Rp 1,238,459.17 9.80 Rp 179,900.00 Rp 1,763,020.00 Rp 1,939,322.00 9.80 Rp 179,900.00 Rp 1,763,020.00 Rp 1,939,322.00 156.59

Urugan Tanah dibwh lantai t=15 cm m3 2.10 Rp 114,884.90 Rp 241,258.28 Rp 265,384.11 2.10 Rp 179,900.00 Rp 377,790.00 Rp 415,569.00 2.10 Rp 179,900.00 Rp 377,790.00 Rp 415,569.00 156.59

b. PEKERJAAN PONDASI Rp - Rp -

Pas Pondasi batu kali m3 13.77 Rp 1,083,197.50 Rp 14,915,629.58 Rp 16,407,192.53 13.77 Rp 985,700.00 Rp 13,573,089.00 Rp 14,930,397.90 13.77 Rp 985,700.00 Rp 13,573,089.00 Rp 14,930,397.90 91.00

Pas Pondasi batu kali (Setempat) m3 1.35 Rp 1,083,197.50 Rp 1,462,316.63 Rp 1,608,548.29 1.35 Rp 985,700.00 Rp 1,330,695.00 Rp 1,463,764.50 1.35 Rp 985,700.00 Rp 1,330,695.00 Rp 1,463,764.50 91.00

Pas Batu Aanstamping m3 3.05 Rp 634,375.50 Rp 1,934,845.28 Rp 2,128,329.80 3.05 Rp 577,200.00 Rp 1,760,460.00 Rp 1,936,506.00 3.05 Rp 577,200.00 Rp 1,760,460.00 Rp 1,936,506.00 90.99

c. PEKERJAAN BETON Rp - Rp -

Sloof 15/20 Rp - Rp -

- beton m3 1.55 Rp 1,256,611.28 Rp 1,947,747.48 Rp 2,142,522.23 1.55 Rp 1,206,800.00 Rp 1,870,540.00 Rp 2,057,594.00 1.55 Rp 1,206,800.00 Rp 1,870,540.00 Rp 2,057,594.00 96.04

- bekesting m2 10.36 Rp 249,436.00 Rp 2,584,156.96 Rp 2,842,572.66 10.36 Rp 226,900.00 Rp 2,350,684.00 Rp 2,585,752.40 10.36 Rp 226,900.00 Rp 2,350,684.00 Rp 2,585,752.40 90.97

- besi Kg 170.94 Rp 20,869.75 Rp 3,567,475.07 Rp 3,924,222.57 170.94 Rp 18,900.00 Rp 3,230,766.00 Rp 3,553,842.60 170.94 Rp 18,900.00 Rp 3,230,766.00 Rp 3,553,842.60 90.56

Kolom K1 15/15 Rp - Rp -

- beton m3 0.97 Rp 1,256,611.28 Rp 1,218,912.94 Rp 1,340,804.23 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 96.04

- bekesting m2 12.87 Rp 249,436.00 Rp 3,210,241.32 Rp 3,531,265.45 12.87 Rp 226,900.00 Rp 2,920,203.00 Rp 3,212,223.30 12.87 Rp 226,900.00 Rp 2,920,203.00 Rp 3,212,223.30 90.97

- besi Kg 273.66 Rp 20,869.75 Rp 5,711,215.79 Rp 6,282,337.36 273.66 Rp 18,900.00 Rp 5,172,174.00 Rp 5,689,391.40 273.66 Rp 18,900.00 Rp 5,172,174.00 Rp 5,689,391.40 90.56

Kolom K2 11/11 (Kolom praktis) Rp - Rp -

- beton m3 0.12 Rp 1,256,611.28 Rp 150,793.35 Rp 165,872.69 0.12 Rp 1,206,800.00 Rp 144,816.00 Rp 159,297.60 0.12 Rp 1,206,800.00 Rp 144,816.00 Rp 159,297.60 96.04

- bekesting m2 1.20 Rp 249,436.00 Rp 299,323.20 Rp 329,255.52 1.20 Rp 226,900.00 Rp 272,280.00 Rp 299,508.00 1.20 Rp 226,900.00 Rp 272,280.00 Rp 299,508.00 90.97

- besi Kg 28.71 Rp 20,869.75 Rp 599,170.52 Rp 659,087.57 28.71 Rp 18,900.00 Rp 542,619.00 Rp 596,880.90 28.71 Rp 18,900.00 Rp 542,619.00 Rp 596,880.90 90.56

Ring Balok 15/20 Rp - Rp -

- beton m3 0.50 Rp 1,256,611.28 Rp 628,305.64 Rp 691,136.20 0.50 Rp 1,206,800.00 Rp 603,400.00 Rp 663,740.00 0.50 Rp 1,206,800.00 Rp 603,400.00 Rp 663,740.00 96.04

- bekesting m2 3.30 Rp 249,436.00 Rp 823,138.80 Rp 905,452.68 3.30 Rp 226,900.00 Rp 748,770.00 Rp 823,647.00 3.30 Rp 226,900.00 Rp 748,770.00 Rp 823,647.00 90.97

- besi Kg 54.45 Rp 20,869.75 Rp 1,136,357.89 Rp 1,249,993.68 54.45 Rp 18,900.00 Rp 1,029,105.00 Rp 1,132,015.50 54.45 Rp 18,900.00 Rp 1,029,105.00 Rp 1,132,015.50 90.56

Lantai Beton t=12 cm Rp - Rp -

- plat beton m3 1.35 Rp 1,256,611.28 Rp 1,696,425.23 Rp 1,866,067.75 1.35 Rp 1,206,800.00 Rp 1,629,180.00 Rp 1,792,098.00 1.35 Rp 1,206,800.00 Rp 1,629,180.00 Rp 1,792,098.00 96.04

- bekesting m2 5.63 Rp 594,599.50 Rp 3,347,595.19 Rp 3,682,354.70 5.63 Rp 226,900.00 Rp 1,277,447.00 Rp 1,405,191.70 5.63 Rp 226,900.00 Rp 1,277,447.00 Rp 1,405,191.70 38.16

- besi Kg 101.25 Rp 20,869.75 Rp 2,113,062.19 Rp 2,324,368.41 101.25 Rp 18,900.00 Rp 1,913,625.00 Rp 2,104,987.50 101.25 Rp 18,900.00 Rp 1,913,625.00 Rp 2,104,987.50 90.56

d. PEK PAS DINDING BATA Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 80.23 Rp 120,692.00 Rp 9,683,119.16 Rp 10,651,431.08 80.23 Rp 109,800.00 Rp 8,809,254.00 Rp 9,690,179.40 80.23 Rp 109,800.00 Rp 8,809,254.00 Rp 9,690,179.40 90.98

e. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 160.46 Rp 1,083,197.50 Rp 173,809,870.85 Rp 191,190,857.94 160.46 Rp 63,100.00 Rp 10,125,026.00 Rp 11,137,528.60 160.46 Rp 63,100.00 Rp 10,125,026.00 Rp 11,137,528.60 5.83

Acian m2 160.46 Rp 634,375.50 Rp 101,791,892.73 Rp 111,971,082.00 160.46 Rp 37,800.00 Rp 6,065,388.00 Rp 6,671,926.80 160.46 Rp 37,800.00 Rp 6,065,388.00 Rp 6,671,926.80 5.96
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
f. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 43.96 Rp 180,496.25 Rp 7,934,615.15 Rp 8,728,076.67 43.96 Rp 175,000.00 Rp 7,693,000.00 Rp 8,462,300.00 43.96 Rp 175,000.00 Rp 7,693,000.00 Rp 8,462,300.00 96.95

Pas Atap Metal Pasir m2 43.96 Rp 142,043.00 Rp 6,244,210.28 Rp 6,868,631.31 43.96 Rp 137,700.00 Rp 6,053,292.00 Rp 6,658,621.20 43.96 Rp 137,700.00 Rp 6,053,292.00 Rp 6,658,621.20 96.94

Pas Bubungan Metal m1 11.00 Rp 116,105.00 Rp 1,277,155.00 Rp 1,404,870.50 11.00 Rp 112,600.00 Rp 1,238,600.00 Rp 1,362,460.00 11.00 Rp 112,600.00 Rp 1,238,600.00 Rp 1,362,460.00 96.98

Pas Lisplak GRC lebar 30 cm m1 27.21 Rp 51,925.50 Rp 1,412,892.86 Rp 1,554,182.14 27.21 Rp 50,300.00 Rp 1,368,663.00 Rp 1,505,529.30 27.21 Rp 50,300.00 Rp 1,368,663.00 Rp 1,505,529.30 96.87

g. PEK LANGIT -LANGIT Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 24.60 Rp 151,306.52 Rp 3,722,140.34 Rp 4,094,354.38 24.60 Rp 146,700.00 Rp 3,608,820.00 Rp 3,969,702.00 24.60 Rp 146,700.00 Rp 3,608,820.00 Rp 3,969,702.00 96.96

( Bagian Dalam + Selasar mushola) Rp - Rp -

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 15.75 Rp 106,032.30 Rp 1,670,008.73 Rp 1,837,009.60 15.75 Rp 102,800.00 Rp 1,619,100.00 Rp 1,781,010.00 15.75 Rp 102,800.00 Rp 1,619,100.00 Rp 1,781,010.00 96.95

h. PENUTUP LANTAI Rp - Rp -

Ps lantai Keramik 40x40 polos m2 36.00 Rp 183,216.00 Rp 6,595,776.00 Rp 7,255,353.60 36.00 Rp 166,700.00 Rp 6,001,200.00 Rp 6,601,320.00 36.00 Rp 166,700.00 Rp 6,001,200.00 Rp 6,601,320.00 90.99

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Ruang Mushola Rp - Rp -

- PJ ( 1 bh) m1 23.35 Rp 106,489.35 Rp 2,486,526.32 Rp 2,735,178.95 23.35 Rp 110,700.00 Rp 2,584,845.00 Rp 2,843,329.50 23.35 Rp 110,700.00 Rp 2,584,845.00 Rp 2,843,329.50 103.95

Pek Pintu Panel Alumunium Rp - Rp -

- P1 (1 bh) m2 3.32 Rp 456,604.50 Rp 1,515,926.94 Rp 1,667,519.63 3.32 Rp 474,800.00 Rp 1,576,336.00 Rp 1,733,969.60 3.32 Rp 474,800.00 Rp 1,576,336.00 Rp 1,733,969.60 103.98

Kaca Mati m2 5.78 Rp 141,810.63 Rp 819,665.41 Rp 901,631.95 5.78 Rp 129,700.00 Rp 749,666.00 Rp 824,632.60 5.78 Rp 129,700.00 Rp 749,666.00 Rp 824,632.60 91.46

j. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pemasangan Rel Pintu Dorong Set 1.00 Rp 90,502.50 Rp 90,502.50 Rp 99,552.75 1.00 Rp 90,000.00 Rp 90,000.00 Rp 99,000.00 1.00 Rp 90,000.00 Rp 90,000.00 Rp 99,000.00 99.44

l. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 160.46 Rp 47,702.60 Rp 7,654,359.20 Rp 8,419,795.12 160.46 Rp 42,200.00 Rp 6,771,412.00 Rp 7,448,553.20 160.46 Rp 42,200.00 Rp 6,771,412.00 Rp 7,448,553.20 88.46

Pengecatan Plafond 3 Kali (GRC) m2 15.75 Rp 34,755.60 Rp 547,400.70 Rp 602,140.77 15.75 Rp 30,700.00 Rp 483,525.00 Rp 531,877.50 15.75 Rp 30,700.00 Rp 483,525.00 Rp 531,877.50 88.33

m. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 6.00 Rp 223,591.50 Rp 1,341,549.00 Rp 1,475,703.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 1.00 Rp 235,416.50 Rp 235,416.50 Rp 258,958.15 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm bh 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 79.39

1 ttk Sakelar Seri Setara Panasonic bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 77.02

1 Bh Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 ttk Stop Kontak Setara ttk 1.00 Rp 76,183.25 Rp 76,183.25 Rp 83,801.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 101.07

1 BH Down Light SL 25 Watt Beserta armatur bh 4.00 Rp 112,601.50 Rp 450,406.00 Rp 495,446.60 4.00 Rp 100,700.00 Rp 402,800.00 Rp 443,080.00 4.00 Rp 100,700.00 Rp 402,800.00 Rp 443,080.00 89.43

1 BH Lampu SL 18 Watt, Komplit Philips bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

F. PEMB. PAVING SDN GUNUNG KENCANA Rp - Rp -

a. PEK TANAH Rp - Rp -

Pek Galian Tanah Kansteen m3 1.63 Rp 81,812.50 Rp 133,354.38 Rp 146,689.81 1.63 Rp 74,400.00 Rp 121,272.00 Rp 133,399.20 1.63 Rp 74,400.00 Rp 121,272.00 Rp 133,399.20 90.94

Urugan Pasit T= 5 cm m3 3.22 Rp 197,725.00 Rp 636,674.50 Rp 700,341.95 3.22 Rp 179,900.00 Rp 579,278.00 Rp 637,205.80 3.22 Rp 179,900.00 Rp 579,278.00 Rp 637,205.80 90.98

b. PEK PAS BATA Rp - Rp -

Pek Pas Batu bata 1 : 5 m2 27.47 Rp 120,692.00 Rp 3,315,409.24 Rp 3,646,950.16 27.47 Rp 109,800.00 Rp 3,016,206.00 Rp 3,317,826.60 27.47 Rp 109,800.00 Rp 3,016,206.00 Rp 3,317,826.60 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 27.47 Rp 69,356.10 Rp 1,905,212.07 Rp 2,095,733.27 27.47 Rp 63,100.00 Rp 1,733,357.00 Rp 1,906,692.70 27.47 Rp 63,100.00 Rp 1,733,357.00 Rp 1,906,692.70 90.98
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Acian Pas Batu Bata m2 27.47 Rp 41,607.50 Rp 1,142,958.03 Rp 1,257,253.83 27.47 Rp 37,800.00 Rp 1,038,366.00 Rp 1,142,202.60 27.47 Rp 37,800.00 Rp 1,038,366.00 Rp 1,142,202.60 90.85

d. PEK PAVING BLOK Rp - Rp -

Pek Pas Paving Blok M2 85.88 Rp 225,513.75 Rp 19,367,120.85 Rp 21,303,832.94 85.88 Rp 224,000.00 Rp 19,237,120.00 Rp 21,160,832.00 85.88 Rp 224,000.00 Rp 19,237,120.00 Rp 21,160,832.00 99.33

9) SDN 1 WARUNGGUNUNG KAB. LEBAK Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN 1 WARUNGGUNUNG (3 LOKAL) Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 349.21 Rp 16,720.00 Rp 5,838,791.20 Rp 6,422,670.32 349.21 Rp 15,400.00 Rp 5,377,834.00 Rp 5,915,617.40 349.21 Rp 15,400.00 Rp 5,377,834.00 Rp 5,915,617.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.95 Rp 390,500.00 Rp 1,151,975.00 Rp 1,267,172.50 2.95 Rp 360,000.00 Rp 1,062,000.00 Rp 1,168,200.00 2.95 Rp 360,000.00 Rp 1,062,000.00 Rp 1,168,200.00 92.19
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
3. Bongkaran Genteng Lama m2 349.21 Rp 3,150.00 Rp 1,100,011.50 Rp 1,210,012.65 349.21 Rp 2,900.00 Rp 1,012,709.00 Rp 1,113,979.90 349.21 Rp 2,900.00 Rp 1,012,709.00 Rp 1,113,979.90 92.06

4. Bongkaran List Plank Lama m1 77.62 Rp 2,420.00 Rp 187,840.40 Rp 206,624.44 77.62 Rp 2,200.00 Rp 170,764.00 Rp 187,840.40 77.62 Rp 2,200.00 Rp 170,764.00 Rp 187,840.40 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 291.62 Rp 7,245.00 Rp 2,112,786.90 Rp 2,324,065.59 291.62 Rp 16,100.00 Rp 4,695,082.00 Rp 5,164,590.20 291.62 Rp 16,100.00 Rp 4,695,082.00 Rp 5,164,590.20 222.22

6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 3.33 Rp 701,239.00 Rp 2,335,125.87 Rp 2,568,638.46 3.33 Rp 646,500.00 Rp 2,152,845.00 Rp 2,368,129.50 3.33 Rp 646,500.00 Rp 2,152,845.00 Rp 2,368,129.50 92.19

7. Bongkaran Lantai m3 216.00 Rp 12,870.00 Rp 2,779,920.00 Rp 3,057,912.00 216.00 Rp 11,800.00 Rp 2,548,800.00 Rp 2,803,680.00 216.00 Rp 11,800.00 Rp 2,548,800.00 Rp 2,803,680.00 91.69

8. Pengukuran dan pasang bouwplank ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 187.50

b. PEK TANAH Rp - Rp -

Urugan Pasir dibawah lantai = 0.05 m3 8.40 Rp 197,725.00 Rp 1,660,890.00 Rp 1,826,979.00 8.40 Rp 179,900.00 Rp 1,511,160.00 Rp 1,662,276.00 8.40 Rp 179,900.00 Rp 1,511,160.00 Rp 1,662,276.00 90.98

e. PEK DINDING Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 22.20 Rp 120,692.00 Rp 2,679,362.40 Rp 2,947,298.64 22.20 Rp 109,800.00 Rp 2,437,560.00 Rp 2,681,316.00 22.20 Rp 109,800.00 Rp 2,437,560.00 Rp 2,681,316.00 90.98

f. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 44.40 Rp 69,356.10 Rp 3,079,410.84 Rp 3,387,351.92 44.40 Rp 63,100.00 Rp 2,801,640.00 Rp 3,081,804.00 44.40 Rp 63,100.00 Rp 2,801,640.00 Rp 3,081,804.00 90.98

Acian m2 44.40 Rp 41,607.50 Rp 1,847,373.00 Rp 2,032,110.30 44.40 Rp 37,800.00 Rp 1,678,320.00 Rp 1,846,152.00 44.40 Rp 37,800.00 Rp 1,678,320.00 Rp 1,846,152.00 90.85

Acian Beton Kolom selasar m2 11.65 Rp 41,607.50 Rp 484,727.38 Rp 533,200.11 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 90.85

Acian Beton Balok selasar m2 7.20 Rp 41,607.50 Rp 299,574.00 Rp 329,531.40 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 349.21 Rp 180,496.25 Rp 63,031,095.46 Rp 69,334,205.01 349.21 Rp 175,000.00 Rp 61,111,750.00 Rp 67,222,925.00 349.21 Rp 175,000.00 Rp 61,111,750.00 Rp 67,222,925.00 96.95

Pas Atap Metal Pasir m2 349.21 Rp 142,043.00 Rp 49,602,836.03 Rp 54,563,119.63 349.21 Rp 137,700.00 Rp 48,086,217.00 Rp 52,894,838.70 349.21 Rp 137,700.00 Rp 48,086,217.00 Rp 52,894,838.70 96.94

Pas Bubungan Metal m1 26.00 Rp 116,105.00 Rp 3,018,730.00 Rp 3,320,603.00 26.00 Rp 112,600.00 Rp 2,927,600.00 Rp 3,220,360.00 26.00 Rp 112,600.00 Rp 2,927,600.00 Rp 3,220,360.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 77.62 Rp 51,925.50 Rp 4,030,457.31 Rp 4,433,503.04 77.62 Rp 50,300.00 Rp 3,904,286.00 Rp 4,294,714.60 77.62 Rp 50,300.00 Rp 3,904,286.00 Rp 4,294,714.60 96.87

h. PEK LANGIT -LANGIT Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Alumunium m2 168.00 Rp 151,306.52 Rp 25,419,495.02 Rp 27,961,444.53 168.00 Rp 146,700.00 Rp 24,645,600.00 Rp 27,110,160.00 168.00 Rp 146,700.00 Rp 24,645,600.00 Rp 27,110,160.00 96.96

Langit langit GRC+Rangka Hollow m2 123.62 Rp 106,032.30 Rp 13,107,712.93 Rp 14,418,484.22 123.62 Rp 102,800.00 Rp 12,708,136.00 Rp 13,978,949.60 123.62 Rp 102,800.00 Rp 12,708,136.00 Rp 13,978,949.60 96.95

i. PENUTUP LANTAI Rp - Rp -

Ps lantai Keramik 40x40 polos m2 48.00 Rp 183,216.00 Rp 8,794,368.00 Rp 9,673,804.80 48.00 Rp 166,700.00 Rp 8,001,600.00 Rp 8,801,760.00 48.00 Rp 166,700.00 Rp 8,001,600.00 Rp 8,801,760.00 90.99

(Selasar) Rp - Rp -

Ps lantai Keramik 40x40 polos m2 168.00 Rp 183,216.00 Rp 30,780,288.00 Rp 33,858,316.80 168.00 Rp 166,700.00 Rp 28,005,600.00 Rp 30,806,160.00 168.00 Rp 166,700.00 Rp 28,005,600.00 Rp 30,806,160.00 90.99

( RKB) Rp - Rp -

j. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

- P1 (3 bh) m1 24.60 Rp 106,489.35 Rp 2,619,638.01 Rp 2,881,601.81 24.60 Rp 110,700.00 Rp 2,723,220.00 Rp 2,995,542.00 24.60 Rp 110,700.00 Rp 2,723,220.00 Rp 2,995,542.00 103.95

- J1 (6 bh) m1 72.00 Rp 106,489.35 Rp 7,667,233.20 Rp 8,433,956.52 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 103.95

- BV (9 bh) m1 57.60 Rp 106,489.35 Rp 6,133,786.56 Rp 6,747,165.22 57.60 Rp 110,700.00 Rp 6,376,320.00 Rp 7,013,952.00 57.60 Rp 110,700.00 Rp 6,376,320.00 Rp 7,013,952.00 103.95

- Daun Jendela Alumunium Rp - Rp -

- J1 (30 unit) m2 14.52 Rp 424,110.50 Rp 6,158,084.46 Rp 6,773,892.91 14.52 Rp 474,800.00 Rp 6,894,096.00 Rp 7,583,505.60 14.52 Rp 474,800.00 Rp 6,894,096.00 Rp 7,583,505.60 111.95

Pintu Panel Alununium P1 (3 bh) m2 9.58 Rp 456,604.50 Rp 4,374,271.11 Rp 4,811,698.22 9.58 Rp 474,800.00 Rp 4,548,584.00 Rp 5,003,442.40 9.58 Rp 474,800.00 Rp 4,548,584.00 Rp 5,003,442.40 103.98

Kaca m2 15.47 Rp 141,810.63 Rp 2,193,810.37 Rp 2,413,191.41 15.47 Rp 129,700.00 Rp 2,006,459.00 Rp 2,207,104.90 15.47 Rp 129,700.00 Rp 2,006,459.00 Rp 2,207,104.90 91.46

Pek Rangka Baja Ringan Kuda Kuda m2 349.21 Rp 180,496.25 Rp 63,031,095.46 Rp 69,334,205.01 349.21 Rp 175,000.00 Rp 61,111,750.00 Rp 67,222,925.00 349.21 Rp 175,000.00 Rp 61,111,750.00 Rp 67,222,925.00 96.95

k. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Engsel Pintu bh 18.00 Rp 42,803.75 Rp 770,467.50 Rp 847,514.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 91.35

Pas Engsel Jendela Kupu2 bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Kait Angin bh 36.00 Rp 51,122.50 Rp 1,840,410.00 Rp 2,024,451.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 91.35

Pas Kaca 5 mm m2 15.47 Rp 141,810.63 Rp 2,193,810.37 Rp 2,413,191.41 15.47 Rp 129,700.00 Rp 2,006,459.00 Rp 2,207,104.90 15.47 Rp 129,700.00 Rp 2,006,459.00 Rp 2,207,104.90 91.46

l. PENGECATAN Rp - Rp -

Pengecatan Tembok 2 kali m2 177.13 Rp 47,702.60 Rp 8,449,561.54 Rp 9,294,517.69 177.13 Rp 42,200.00 Rp 7,474,886.00 Rp 8,222,374.60 177.13 Rp 42,200.00 Rp 7,474,886.00 Rp 8,222,374.60 88.46

Pengecatan Plafond GRC (2 Kali) m2 123.62 Rp 34,755.60 Rp 4,296,487.27 Rp 4,726,136.00 123.62 Rp 30,700.00 Rp 3,795,134.00 Rp 4,174,647.40 123.62 Rp 30,700.00 Rp 3,795,134.00 Rp 4,174,647.40 88.33

m. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 15.00 Rp 223,591.50 Rp 3,353,872.50 Rp 3,689,259.75 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 3.00 Rp 235,416.50 Rp 706,249.50 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 ttk Stop Kontak Setara bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 101.07

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

1 Bh Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 BH Fitting Lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

1 ttk Sakelar Seri Setara Panasonic bh 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 75.16

D. REHAB. RKB SDN 1 WARUNGGUNUNG (4 LOKAL) Rp - Rp -

a . PEKERJAAN PERSIAPAN Rp - Rp -

Bongkaran Rangka Atap m2 456.65 Rp 16,720.00 Rp 7,635,188.00 Rp 8,398,706.80 456.65 Rp 15,400.00 Rp 7,032,410.00 Rp 7,735,651.00 456.65 Rp 15,400.00 Rp 7,032,410.00 Rp 7,735,651.00 92.11

Bongkaran Kuda-kuda m3 3.84 Rp 390,500.00 Rp 1,499,520.00 Rp 1,649,472.00 3.84 Rp 360,000.00 Rp 1,382,400.00 Rp 1,520,640.00 3.84 Rp 360,000.00 Rp 1,382,400.00 Rp 1,520,640.00 92.19

Bongklaran genteng lama m2 456.65 Rp 3,150.00 Rp 1,438,447.50 Rp 1,582,292.25 456.65 Rp 2,900.00 Rp 1,324,285.00 Rp 1,456,713.50 456.65 Rp 2,900.00 Rp 1,324,285.00 Rp 1,456,713.50 92.06

Bongkaran Listplank lama m1 93.62 Rp 2,420.00 Rp 226,560.40 Rp 249,216.44 93.62 Rp 2,200.00 Rp 205,964.00 Rp 226,560.40 93.62 Rp 2,200.00 Rp 205,964.00 Rp 226,560.40 90.91

Bongkaran Plafond dan Rangka m2 379.22 Rp 7,245.00 Rp 2,747,448.90 Rp 3,022,193.79 379.22 Rp 16,100.00 Rp 6,105,442.00 Rp 6,715,986.20 379.22 Rp 16,100.00 Rp 6,105,442.00 Rp 6,715,986.20 222.22

Bongkaran Dinding Pas bata merah & Bongkaran Kusen pintu, Jendela m3 5.24 Rp 701,239.00 Rp 3,674,492.36 Rp 4,041,941.60 5.24 Rp 646,500.00 Rp 3,387,660.00 Rp 3,726,426.00 5.24 Rp 646,500.00 Rp 3,387,660.00 Rp 3,726,426.00 92.19

Pembongkaran Lantai m2 288.00 Rp 12,870.00 Rp 3,706,560.00 Rp 4,077,216.00 288.00 Rp 11,800.00 Rp 3,398,400.00 Rp 3,738,240.00 288.00 Rp 11,800.00 Rp 3,398,400.00 Rp 3,738,240.00 91.69

Pengukuran & Pas Bowplank Rp - Rp -

b. PEKERJAAN TANAH Rp - Rp -

Urugan Pasir dibawah lantai m3 14.40 Rp 197,725.00 Rp 2,847,240.00 Rp 3,131,964.00 14.40 Rp 179,900.00 Rp 2,590,560.00 Rp 2,849,616.00 14.40 Rp 179,900.00 Rp 2,590,560.00 Rp 2,849,616.00 90.98

c. PEK DINDING Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m3 34.96 Rp 120,692.00 Rp 4,219,392.32 Rp 4,641,331.55 34.96 Rp 109,800.00 Rp 3,838,608.00 Rp 4,222,468.80 34.96 Rp 109,800.00 Rp 3,838,608.00 Rp 4,222,468.80 90.98

d. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 69.92 Rp 69,356.10 Rp 4,849,378.51 Rp 5,334,316.36 69.92 Rp 63,100.00 Rp 4,411,952.00 Rp 4,853,147.20 69.92 Rp 63,100.00 Rp 4,411,952.00 Rp 4,853,147.20 90.98

Acian m2 69.92 Rp 41,607.50 Rp 2,909,196.40 Rp 3,200,116.04 69.92 Rp 37,800.00 Rp 2,642,976.00 Rp 2,907,273.60 69.92 Rp 37,800.00 Rp 2,642,976.00 Rp 2,907,273.60 90.85

Acian Beton Kolom selasar m2 11.65 Rp 41,607.50 Rp 484,727.38 Rp 533,200.11 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 90.85

Acian Beton Balok selasar m2 7.20 Rp 41,607.50 Rp 299,574.00 Rp 329,531.40 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 90.85

e. PEK PENUTUP ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 456.65 Rp 180,496.25 Rp 82,423,612.56 Rp 90,665,973.82 456.65 Rp 175,000.00 Rp 79,913,750.00 Rp 87,905,125.00 456.65 Rp 175,000.00 Rp 79,913,750.00 Rp 87,905,125.00 96.95

Pas Atap Metal Pasir m2 456.65 Rp 142,043.00 Rp 64,863,935.95 Rp 71,350,329.55 456.65 Rp 137,700.00 Rp 62,880,705.00 Rp 69,168,775.50 456.65 Rp 137,700.00 Rp 62,880,705.00 Rp 69,168,775.50 96.94

Pas Bubungan Metal m1 26.00 Rp 116,105.00 Rp 3,018,730.00 Rp 3,320,603.00 26.00 Rp 112,600.00 Rp 2,927,600.00 Rp 3,220,360.00 26.00 Rp 112,600.00 Rp 2,927,600.00 Rp 3,220,360.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 93.62 Rp 51,925.50 Rp 4,861,265.31 Rp 5,347,391.84 93.62 Rp 50,300.00 Rp 4,709,086.00 Rp 5,179,994.60 93.62 Rp 50,300.00 Rp 4,709,086.00 Rp 5,179,994.60 96.87
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
f. PEK LANGIT -LANGIT Rp - Rp -

Langit langit Gyp tile 60x120 cm + Rangka Alumunium m2 224.00 Rp 151,306.52 Rp 33,892,660.03 Rp 37,281,926.04 224.00 Rp 146,700.00 Rp 32,860,800.00 Rp 36,146,880.00 224.00 Rp 146,700.00 Rp 32,860,800.00 Rp 36,146,880.00 96.96

( Bagian Dalam RKB) Rp - Rp -

Langit langit GRC + Rangka Hollow m2 155.22 Rp 106,032.30 Rp 16,458,333.61 Rp 18,104,166.97 155.22 Rp 102,800.00 Rp 15,956,616.00 Rp 17,552,277.60 155.22 Rp 102,800.00 Rp 15,956,616.00 Rp 17,552,277.60 96.95

(Bagian Selasar) Rp - Rp -

g. PENUTUP LANTAI Rp - Rp -

Total Pas Keramik 40x40 m2 288.00 Rp 183,216.00 Rp 52,766,208.00 Rp 58,042,828.80 288.00 Rp 166,700.00 Rp 48,009,600.00 Rp 52,810,560.00 288.00 Rp 166,700.00 Rp 48,009,600.00 Rp 52,810,560.00 90.99

h. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

P1 (4 bh) m1 32.00 Rp 106,489.35 Rp 3,407,659.20 Rp 3,748,425.12 32.00 Rp 110,700.00 Rp 3,542,400.00 Rp 3,896,640.00 32.00 Rp 110,700.00 Rp 3,542,400.00 Rp 3,896,640.00 103.95

J1 (8 bh) m1 100.80 Rp 106,489.35 Rp 10,734,126.48 Rp 11,807,539.13 100.80 Rp 110,700.00 Rp 11,158,560.00 Rp 12,274,416.00 100.80 Rp 110,700.00 Rp 11,158,560.00 Rp 12,274,416.00 103.95

BV (12 bh) m1 230.40 Rp 106,489.35 Rp 24,535,146.24 Rp 26,988,660.86 230.40 Rp 110,700.00 Rp 25,505,280.00 Rp 28,055,808.00 230.40 Rp 110,700.00 Rp 25,505,280.00 Rp 28,055,808.00 103.95

Daun Jendela Alumunium Rp - Rp -

J1 (16 unit) m1 3.56 Rp 424,110.50 Rp 1,509,833.38 Rp 1,660,816.72 3.56 Rp 474,800.00 Rp 1,690,288.00 Rp 1,859,316.80 3.56 Rp 474,800.00 Rp 1,690,288.00 Rp 1,859,316.80 111.95

Pintu Panel Alununium P1 (4 bh) m2 12.77 Rp 456,604.50 Rp 5,830,839.47 Rp 6,413,923.41 12.77 Rp 474,800.00 Rp 6,063,196.00 Rp 6,669,515.60 12.77 Rp 474,800.00 Rp 6,063,196.00 Rp 6,669,515.60 103.98

i. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

Pas Engsel Pintu bh 24.00 Rp 42,803.75 Rp 1,027,290.00 Rp 1,130,019.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 91.35

Pas Engsel Jendela Kupu2 bh 32.00 Rp 36,052.50 Rp 1,153,680.00 Rp 1,269,048.00 32.00 Rp 32,900.00 Rp 1,052,800.00 Rp 1,158,080.00 32.00 Rp 32,900.00 Rp 1,052,800.00 Rp 1,158,080.00 91.26

Pas Kait Angin bh 32.00 Rp 51,122.50 Rp 1,635,920.00 Rp 1,799,512.00 32.00 Rp 46,700.00 Rp 1,494,400.00 Rp 1,643,840.00 32.00 Rp 46,700.00 Rp 1,494,400.00 Rp 1,643,840.00 91.35

Pas Slot Jendela bh 16.00 Rp 46,667.50 Rp 746,680.00 Rp 821,348.00 16.00 Rp 46,700.00 Rp 747,200.00 Rp 821,920.00 16.00 Rp 46,700.00 Rp 747,200.00 Rp 821,920.00 100.07

Pas Kaca 5 mm bh 51.03 Rp 141,810.63 Rp 7,236,596.19 Rp 7,960,255.81 51.03 Rp 129,700.00 Rp 6,618,591.00 Rp 7,280,450.10 51.03 Rp 129,700.00 Rp 6,618,591.00 Rp 7,280,450.10 91.46

j. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 214.68 Rp 47,702.60 Rp 10,240,794.17 Rp 11,264,873.58 214.68 Rp 42,200.00 Rp 9,059,496.00 Rp 9,965,445.60 214.68 Rp 42,200.00 Rp 9,059,496.00 Rp 9,965,445.60 88.46

Pengecatan Plafond 3 Kali m2 155.22 Rp 34,755.60 Rp 5,394,764.23 Rp 5,934,240.66 155.22 Rp 30,700.00 Rp 4,765,254.00 Rp 5,241,779.40 155.22 Rp 30,700.00 Rp 4,765,254.00 Rp 5,241,779.40 88.33

k. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 20.00 Rp 223,591.50 Rp 4,471,830.00 Rp 4,919,013.00 20.00 Rp 200,100.00 Rp 4,002,000.00 Rp 4,402,200.00 20.00 Rp 200,100.00 Rp 4,002,000.00 Rp 4,402,200.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 4.00 Rp 235,416.50 Rp 941,666.00 Rp 1,035,832.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 85.00

1 ttk Stop Kontak Setara bh 4.00 Rp 76,183.25 Rp 304,733.00 Rp 335,206.30 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 101.07

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 16.00 Rp 208,851.50 Rp 3,341,624.00 Rp 3,675,786.40 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

1 Bh Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 BH Fitting Lampu bh 4.00 Rp 30,101.50 Rp 120,406.00 Rp 132,446.60 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 89.36

1 ttk Sakelar Seri Setara Panasonic bh 4.00 Rp 86,083.25 Rp 344,333.00 Rp 378,766.30 4.00 Rp 64,700.00 Rp 258,800.00 Rp 284,680.00 4.00 Rp 64,700.00 Rp 258,800.00 Rp 284,680.00 75.16

E. REHAB. RKB SDN 1 WARUNGGUNUNG (3 LOKAL + GUDANG) Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

Bongkaran Rangka Atap m2 385.07 Rp 16,720.00 Rp 6,438,370.40 Rp 7,082,207.44 385.07 Rp 15,400.00 Rp 5,930,078.00 Rp 6,523,085.80 385.07 Rp 15,400.00 Rp 5,930,078.00 Rp 6,523,085.80 92.11

Bongkaran Kuda-kuda m3 3.25 Rp 390,500.00 Rp 1,269,125.00 Rp 1,396,037.50 3.25 Rp 360,000.00 Rp 1,170,000.00 Rp 1,287,000.00 3.25 Rp 360,000.00 Rp 1,170,000.00 Rp 1,287,000.00 92.19

Bongklaran genteng lama m2 385.07 Rp 3,150.00 Rp 1,212,970.50 Rp 1,334,267.55 385.07 Rp 2,900.00 Rp 1,116,703.00 Rp 1,228,373.30 385.07 Rp 2,900.00 Rp 1,116,703.00 Rp 1,228,373.30 92.06

Bongkaran Listplank lama m1 82.96 Rp 2,420.00 Rp 200,763.20 Rp 220,839.52 82.96 Rp 2,200.00 Rp 182,512.00 Rp 200,763.20 82.96 Rp 2,200.00 Rp 182,512.00 Rp 200,763.20 90.91
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Bongkaran Plafond dan Rangka m1 322.32 Rp 7,245.00 Rp 2,335,208.40 Rp 2,568,729.24 322.32 Rp 16,100.00 Rp 5,189,352.00 Rp 5,708,287.20 322.32 Rp 16,100.00 Rp 5,189,352.00 Rp 5,708,287.20 222.22

Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 3.82 Rp 701,239.00 Rp 2,678,732.98 Rp 2,946,606.28 3.82 Rp 646,500.00 Rp 2,469,630.00 Rp 2,716,593.00 3.82 Rp 646,500.00 Rp 2,469,630.00 Rp 2,716,593.00 92.19

Bongkaran Lantai m2 240.03 Rp 12,870.00 Rp 3,089,186.10 Rp 3,398,104.71 240.03 Rp 11,800.00 Rp 2,832,354.00 Rp 3,115,589.40 240.03 Rp 11,800.00 Rp 2,832,354.00 Rp 3,115,589.40 91.69

b. PEKERJAAN TANAH Rp - Rp -

Urugan Pasir dibawah lantai m3 9.33 Rp 197,725.00 Rp 1,844,774.25 Rp 2,029,251.68 9.33 Rp 179,900.00 Rp 1,678,467.00 Rp 1,846,313.70 9.33 Rp 179,900.00 Rp 1,678,467.00 Rp 1,846,313.70 90.98

c. PEK DINDING Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 25.53 Rp 120,692.00 Rp 3,081,266.76 Rp 3,389,393.44 25.53 Rp 109,800.00 Rp 2,803,194.00 Rp 3,083,513.40 25.53 Rp 109,800.00 Rp 2,803,194.00 Rp 3,083,513.40 90.98

d. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 50.88 Rp 69,356.10 Rp 3,528,838.37 Rp 3,881,722.20 50.88 Rp 63,100.00 Rp 3,210,528.00 Rp 3,531,580.80 50.88 Rp 63,100.00 Rp 3,210,528.00 Rp 3,531,580.80 90.98

Acian m2 50.88 Rp 41,607.50 Rp 2,116,989.60 Rp 2,328,688.56 50.88 Rp 37,800.00 Rp 1,923,264.00 Rp 2,115,590.40 50.88 Rp 37,800.00 Rp 1,923,264.00 Rp 2,115,590.40 90.85

Acian Beton Kolom selasar m2 11.65 Rp 41,607.50 Rp 484,727.38 Rp 533,200.11 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 90.85

Acian Beton Balok selasar m2 7.20 Rp 41,607.50 Rp 299,574.00 Rp 329,531.40 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 90.85

e. PEK PENUTUP ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 385.07 Rp 180,496.25 Rp 69,503,690.99 Rp 76,454,060.09 385.07 Rp 175,000.00 Rp 67,387,250.00 Rp 74,125,975.00 385.07 Rp 175,000.00 Rp 67,387,250.00 Rp 74,125,975.00 96.95

Pas Atap Metal Pasir m2 385.07 Rp 142,043.00 Rp 54,696,498.01 Rp 60,166,147.81 385.07 Rp 137,700.00 Rp 53,024,139.00 Rp 58,326,552.90 385.07 Rp 137,700.00 Rp 53,024,139.00 Rp 58,326,552.90 96.94

Pas Bubungan Metal m1 28.67 Rp 116,105.00 Rp 3,328,730.35 Rp 3,661,603.39 28.67 Rp 112,600.00 Rp 3,228,242.00 Rp 3,551,066.20 28.67 Rp 112,600.00 Rp 3,228,242.00 Rp 3,551,066.20 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 82.96 Rp 51,925.50 Rp 4,307,739.48 Rp 4,738,513.43 82.96 Rp 50,300.00 Rp 4,172,888.00 Rp 4,590,176.80 82.96 Rp 50,300.00 Rp 4,172,888.00 Rp 4,590,176.80 96.87

f. PEK LANGIT -LANGIT Rp - Rp -

Langit langit Gyp tile 60x120 cm+Rangka Alumunium m2 186.69 Rp 151,306.52 Rp 28,247,413.85 Rp 31,072,155.23 186.69 Rp 146,700.00 Rp 27,387,423.00 Rp 30,126,165.30 186.69 Rp 146,700.00 Rp 27,387,423.00 Rp 30,126,165.30 96.96

( Bagian Dalam RKB) Rp - Rp -

Langit langit GRC+ Rangka Hollow m2 154.32 Rp 106,032.30 Rp 16,362,904.54 Rp 17,999,194.99 154.32 Rp 102,800.00 Rp 15,864,096.00 Rp 17,450,505.60 154.32 Rp 102,800.00 Rp 15,864,096.00 Rp 17,450,505.60 96.95

(Bagian Selasar) Rp - Rp -

g. PENUTUP LANTAI Rp - Rp -

Ps lantai Keramik 40x40 polos m2 240.03 Rp 183,216.00 Rp 43,977,336.48 Rp 48,375,070.13 240.03 Rp 166,700.00 Rp 40,013,001.00 Rp 44,014,301.10 240.03 Rp 166,700.00 Rp 40,013,001.00 Rp 44,014,301.10 90.99

h. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Alumunium Rp - Rp -

- P1 (4 bh) m1 32.80 Rp 106,489.35 Rp 3,492,850.68 Rp 3,842,135.75 32.80 Rp 110,700.00 Rp 3,630,960.00 Rp 3,994,056.00 32.80 Rp 110,700.00 Rp 3,630,960.00 Rp 3,994,056.00 103.95

- J1 (6 bh) m1 72.00 Rp 106,489.35 Rp 7,667,233.20 Rp 8,433,956.52 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 103.95

- BV (10 bh) m1 64.00 Rp 106,489.35 Rp 6,815,318.40 Rp 7,496,850.24 64.00 Rp 110,700.00 Rp 7,084,800.00 Rp 7,793,280.00 64.00 Rp 110,700.00 Rp 7,084,800.00 Rp 7,793,280.00 103.95

Daun Jendela Alumunium Rp - Rp -

- J1 (30 unit) m2 14.52 Rp 424,110.50 Rp 6,158,084.46 Rp 6,773,892.91 14.52 Rp 474,800.00 Rp 6,894,096.00 Rp 7,583,505.60 14.52 Rp 474,800.00 Rp 6,894,096.00 Rp 7,583,505.60 111.95

Pintu Panel Alununium P1 (4 bh) m2 13.44 Rp 456,604.50 Rp 6,136,764.48 Rp 6,750,440.93 13.44 Rp 474,800.00 Rp 6,381,312.00 Rp 7,019,443.20 13.44 Rp 474,800.00 Rp 6,381,312.00 Rp 7,019,443.20 103.98

i. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 18.00 Rp 42,803.75 Rp 770,467.50 Rp 847,514.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 91.35

Pas Engsel Jendela Kupu2 bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Kait Angin bh 36.00 Rp 51,122.50 Rp 1,840,410.00 Rp 2,024,451.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 91.35

Pas Kaca 5 mm bh 24.09 Rp 141,810.63 Rp 3,416,217.96 Rp 3,757,839.75 24.09 Rp 129,700.00 Rp 3,124,473.00 Rp 3,436,920.30 24.09 Rp 129,700.00 Rp 3,124,473.00 Rp 3,436,920.30 91.46

j. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 177.13 Rp 47,702.60 Rp 8,449,561.54 Rp 9,294,517.69 177.13 Rp 42,200.00 Rp 7,474,886.00 Rp 8,222,374.60 177.13 Rp 42,200.00 Rp 7,474,886.00 Rp 8,222,374.60 88.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pengecatan Plafond 3 Kali m2 154.32 Rp 34,755.60 Rp 5,363,484.19 Rp 5,899,832.61 154.32 Rp 30,700.00 Rp 4,737,624.00 Rp 5,211,386.40 154.32 Rp 30,700.00 Rp 4,737,624.00 Rp 5,211,386.40 88.33

k. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 15.00 Rp 223,591.50 Rp 3,353,872.50 Rp 3,689,259.75 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 3.00 Rp 235,416.50 Rp 706,249.50 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 ttk Stop Kontak Setara bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 101.07

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips Unit 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

1 Bh Pemasangan MCB m1 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 BH Fitting Lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

1 ttk Sakelar Seri Setara Panasonic bh 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 75.16

F. REHAB. KM/WC (7 X 3 M) Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

Bongkaran Rangka Atap m2 58.75 Rp 16,720.00 Rp 982,300.00 Rp 1,080,530.00 58.75 Rp 15,400.00 Rp 904,750.00 Rp 995,225.00 58.75 Rp 15,400.00 Rp 904,750.00 Rp 995,225.00 92.11

Bongkaran Kuda-kuda m3 0.89 Rp 390,500.00 Rp 347,545.00 Rp 382,299.50 0.89 Rp 360,000.00 Rp 320,400.00 Rp 352,440.00 0.89 Rp 360,000.00 Rp 320,400.00 Rp 352,440.00 92.19

Bongklaran genteng lama m2 58.75 Rp 3,150.00 Rp 185,062.50 Rp 203,568.75 58.75 Rp 2,900.00 Rp 170,375.00 Rp 187,412.50 58.75 Rp 2,900.00 Rp 170,375.00 Rp 187,412.50 92.06

Bongkaran Listplank lama m1 31.04 Rp 2,420.00 Rp 75,116.80 Rp 82,628.48 31.04 Rp 2,200.00 Rp 68,288.00 Rp 75,116.80 31.04 Rp 2,200.00 Rp 68,288.00 Rp 75,116.80 90.91

Bongkaran Plafond dan Rangka m2 45.00 Rp 7,245.00 Rp 326,025.00 Rp 358,627.50 45.00 Rp 16,100.00 Rp 724,500.00 Rp 796,950.00 45.00 Rp 16,100.00 Rp 724,500.00 Rp 796,950.00 222.22

Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 3.82 Rp 701,239.00 Rp 2,678,732.98 Rp 2,946,606.28 3.82 Rp 646,500.00 Rp 2,469,630.00 Rp 2,716,593.00 3.82 Rp 646,500.00 Rp 2,469,630.00 Rp 2,716,593.00 92.19

Bongkaran Lantai m2 28.00 Rp 12,870.00 Rp 360,360.00 Rp 396,396.00 28.00 Rp 11,800.00 Rp 330,400.00 Rp 363,440.00 28.00 Rp 11,800.00 Rp 330,400.00 Rp 363,440.00 91.69

b. PEKERJAAN TANAH Rp - Rp -

Urugan Pasir dibawah lantai m3 1.05 Rp 197,725.00 Rp 207,611.25 Rp 228,372.38 1.05 Rp 179,900.00 Rp 188,895.00 Rp 207,784.50 1.05 Rp 179,900.00 Rp 188,895.00 Rp 207,784.50 90.98

c. PEK DINDING Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 25.44 Rp 120,692.00 Rp 3,070,404.48 Rp 3,377,444.93 25.44 Rp 109,800.00 Rp 2,793,312.00 Rp 3,072,643.20 25.44 Rp 109,800.00 Rp 2,793,312.00 Rp 3,072,643.20 90.98

d. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 50.88 Rp 69,356.10 Rp 3,528,838.37 Rp 3,881,722.20 50.88 Rp 63,100.00 Rp 3,210,528.00 Rp 3,531,580.80 50.88 Rp 63,100.00 Rp 3,210,528.00 Rp 3,531,580.80 90.98

Acian m2 50.88 Rp 41,607.50 Rp 2,116,989.60 Rp 2,328,688.56 50.88 Rp 37,800.00 Rp 1,923,264.00 Rp 2,115,590.40 50.88 Rp 37,800.00 Rp 1,923,264.00 Rp 2,115,590.40 90.85

Acian Beton Kolom selasar m2 11.65 Rp 41,607.50 Rp 484,727.38 Rp 533,200.11 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 90.85

Acian Beton Balok selasar m2 7.20 Rp 41,607.50 Rp 299,574.00 Rp 329,531.40 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 90.85

e. PEK PENUTUP ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 58.75 Rp 180,496.25 Rp 10,604,154.69 Rp 11,664,570.16 58.75 Rp 175,000.00 Rp 10,281,250.00 Rp 11,309,375.00 58.75 Rp 175,000.00 Rp 10,281,250.00 Rp 11,309,375.00 96.95

Pas Atap Metal Pasir m2 58.75 Rp 142,043.00 Rp 8,345,026.25 Rp 9,179,528.88 58.75 Rp 137,700.00 Rp 8,089,875.00 Rp 8,898,862.50 58.75 Rp 137,700.00 Rp 8,089,875.00 Rp 8,898,862.50 96.94

Pas Bubungan Metal m2 9.00 Rp 116,105.00 Rp 1,044,945.00 Rp 1,149,439.50 9.00 Rp 112,600.00 Rp 1,013,400.00 Rp 1,114,740.00 9.00 Rp 112,600.00 Rp 1,013,400.00 Rp 1,114,740.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m2 31.04 Rp 51,925.50 Rp 1,611,767.52 Rp 1,772,944.27 31.04 Rp 50,300.00 Rp 1,561,312.00 Rp 1,717,443.20 31.04 Rp 50,300.00 Rp 1,561,312.00 Rp 1,717,443.20 96.87

f. PEK LANGIT -LANGIT Rp - Rp -

Langit langit GRC+Rangka Hollow m2 45.00 Rp 106,032.30 Rp 4,771,453.50 Rp 5,248,598.85 45.00 Rp 102,800.00 Rp 4,626,000.00 Rp 5,088,600.00 45.00 Rp 102,800.00 Rp 4,626,000.00 Rp 5,088,600.00 96.95

(Bagian Selasar) Rp - Rp -

g. PENUTUP LANTAI Rp - Rp -

Ps lantai Keramik 40x40 polos (selasar) m2 7.00 Rp 183,216.00 Rp 1,282,512.00 Rp 1,410,763.20 7.00 Rp 166,700.00 Rp 1,166,900.00 Rp 1,283,590.00 7.00 Rp 166,700.00 Rp 1,166,900.00 Rp 1,283,590.00 90.99

Ps lantai Keramik 40x40 polos (RKB) m2 63.00 Rp 183,216.00 Rp 11,542,608.00 Rp 12,696,868.80 63.00 Rp 166,700.00 Rp 10,502,100.00 Rp 11,552,310.00 63.00 Rp 166,700.00 Rp 10,502,100.00 Rp 11,552,310.00 90.99

h. PEK ALUMUNIUM Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pek Kusen Alumunium Rp - Rp -

- P1 (8 bh) m1 51.20 Rp 106,489.35 Rp 5,452,254.72 Rp 5,997,480.19 51.20 Rp 110,700.00 Rp 5,667,840.00 Rp 6,234,624.00 51.20 Rp 110,700.00 Rp 5,667,840.00 Rp 6,234,624.00 103.95

- BV (8 bh) m1 51.20 Rp 106,489.35 Rp 5,452,254.72 Rp 5,997,480.19 51.20 Rp 110,700.00 Rp 5,667,840.00 Rp 6,234,624.00 51.20 Rp 110,700.00 Rp 5,667,840.00 Rp 6,234,624.00 103.95

Pintu Panel Alununium P1 (4 bh) m2 26.88 Rp 456,604.50 Rp 12,273,528.96 Rp 13,500,881.86 26.88 Rp 474,800.00 Rp 12,762,624.00 Rp 14,038,886.40 26.88 Rp 474,800.00 Rp 12,762,624.00 Rp 14,038,886.40 103.98

i. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 18.00 Rp 42,803.75 Rp 770,467.50 Rp 847,514.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 91.35

Pas Engsel Jendela Kupu2 bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Kait Angin bh 36.00 Rp 51,122.50 Rp 1,840,410.00 Rp 2,024,451.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 91.35

Pas Kaca 5 mm m2 1.60 Rp 141,810.63 Rp 226,897.00 Rp 249,586.70 1.60 Rp 129,700.00 Rp 207,520.00 Rp 228,272.00 1.60 Rp 129,700.00 Rp 207,520.00 Rp 228,272.00 91.46

j. SANITASI Rp - Rp -

Closed Jongkok bh 8.00 Rp 912,450.00 Rp 7,299,600.00 Rp 8,029,560.00 8.00 Rp 816,600.00 Rp 6,532,800.00 Rp 7,186,080.00 8.00 Rp 816,600.00 Rp 6,532,800.00 Rp 7,186,080.00 89.50

Pas Pipa PVC type AW 3" m1 21.00 Rp 86,306.46 Rp 1,812,435.63 Rp 1,993,679.19 21.00 Rp 77,200.00 Rp 1,621,200.00 Rp 1,783,320.00 21.00 Rp 77,200.00 Rp 1,621,200.00 Rp 1,783,320.00 89.45

Kran Air Ǿ1/2" atau 3/4" bh 8.00 Rp 32,421.81 Rp 259,374.50 Rp 285,311.95 8.00 Rp 78,600.00 Rp 628,800.00 Rp 691,680.00 8.00 Rp 78,600.00 Rp 628,800.00 Rp 691,680.00 242.43

Floor drain bh 8.00 Rp 55,852.50 Rp 446,820.00 Rp 491,502.00 8.00 Rp 49,900.00 Rp 399,200.00 Rp 439,120.00 8.00 Rp 49,900.00 Rp 399,200.00 Rp 439,120.00 89.34

Bak Kontrol uk 60x60 cm bh 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.32 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 100.00

1 unit Septiictank unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

k. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 118.40 Rp 47,702.60 Rp 5,647,987.84 Rp 6,212,786.62 118.40 Rp 42,200.00 Rp 4,996,480.00 Rp 5,496,128.00 118.40 Rp 42,200.00 Rp 4,996,480.00 Rp 5,496,128.00 88.46

Pengecatan Plafond 3 Kali m2 45.00 Rp 34,755.60 Rp 1,564,002.00 Rp 1,720,402.20 45.00 Rp 30,700.00 Rp 1,381,500.00 Rp 1,519,650.00 45.00 Rp 30,700.00 Rp 1,381,500.00 Rp 1,519,650.00 88.33

l. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 10.00 Rp 223,591.50 Rp 2,235,915.00 Rp 2,459,506.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 10.00 Rp 235,416.50 Rp 2,354,165.00 Rp 2,589,581.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 85.00

1 BH Lampu SL 18 Watt, Komplit Philips Unit 10.00 Rp 373,128.25 Rp 3,731,282.50 Rp 4,104,410.75 10.00 Rp 66,300.00 Rp 663,000.00 Rp 729,300.00 10.00 Rp 66,300.00 Rp 663,000.00 Rp 729,300.00 17.77

1 Bh Pemasangan MCB m1 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 BH Fitting Lampu bh 10.00 Rp 30,101.50 Rp 301,015.00 Rp 331,116.50 10.00 Rp 26,900.00 Rp 269,000.00 Rp 295,900.00 10.00 Rp 26,900.00 Rp 269,000.00 Rp 295,900.00 89.36

1 ttk Sakelar Seri Setara Panasonic bh 8.00 Rp 86,083.25 Rp 688,666.00 Rp 757,532.60 8.00 Rp 64,700.00 Rp 517,600.00 Rp 569,360.00 8.00 Rp 64,700.00 Rp 517,600.00 Rp 569,360.00 75.16

G. PEMB. RUANG GURU 8 X 7 M Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

Galian tanah pondasi batu kali m3 17.36 Rp 81,812.50 Rp 1,420,265.00 Rp 1,562,291.50 17.36 Rp 74,400.00 Rp 1,291,584.00 Rp 1,420,742.40 17.36 Rp 74,400.00 Rp 1,291,584.00 Rp 1,420,742.40 90.94

Urugan tanah kembali m3 5.79 Rp 59,125.00 Rp 342,333.75 Rp 376,567.13 5.79 Rp 104,500.00 Rp 605,055.00 Rp 665,560.50 5.79 Rp 104,500.00 Rp 605,055.00 Rp 665,560.50 176.74

Urugan Pasir dibawah pondasi m3 1.27 Rp 197,725.00 Rp 251,110.75 Rp 276,221.83 1.27 Rp 179,900.00 Rp 228,473.00 Rp 251,320.30 1.27 Rp 179,900.00 Rp 228,473.00 Rp 251,320.30 90.98

Urugan Pasir dibwh lantai t=5 cm m3 2.80 Rp 197,725.00 Rp 553,630.00 Rp 608,993.00 2.80 Rp 179,900.00 Rp 503,720.00 Rp 554,092.00 2.80 Rp 179,900.00 Rp 503,720.00 Rp 554,092.00 90.98

Urugan Tanah dibwh lantai t=20 cm m3 11.20 Rp 114,884.90 Rp 1,286,710.82 Rp 1,415,381.91 11.20 Rp 104,500.00 Rp 1,170,400.00 Rp 1,287,440.00 11.20 Rp 104,500.00 Rp 1,170,400.00 Rp 1,287,440.00 90.96

b. PEKERJAAN PONDASI Rp - Rp -

Pas Pondasi batu kali m3 12.21 Rp 1,083,197.50 Rp 13,225,841.48 Rp 14,548,425.62 12.21 Rp 985,700.00 Rp 12,035,397.00 Rp 13,238,936.70 12.21 Rp 985,700.00 Rp 12,035,397.00 Rp 13,238,936.70 91.00

Pas Batu Aanstamping m3 2.53 Rp 634,375.50 Rp 1,604,970.02 Rp 1,765,467.02 2.53 Rp 577,200.00 Rp 1,460,316.00 Rp 1,606,347.60 2.53 Rp 577,200.00 Rp 1,460,316.00 Rp 1,606,347.60 90.99

c. PEKERJAAN BETON Rp - Rp -

Sloof 15/20 Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- bekesting m2 7.23 Rp 249,436.00 Rp 1,803,422.28 Rp 1,983,764.51 7.23 Rp 226,900.00 Rp 1,640,487.00 Rp 1,804,535.70 7.23 Rp 226,900.00 Rp 1,640,487.00 Rp 1,804,535.70 90.97

- besi Kg 119.36 Rp 20,869.75 Rp 2,491,013.36 Rp 2,740,114.70 119.36 Rp 18,900.00 Rp 2,255,904.00 Rp 2,481,494.40 119.36 Rp 18,900.00 Rp 2,255,904.00 Rp 2,481,494.40 90.56

Kolom K1 Rp - Rp -

- beton m3 1.52 Rp 1,256,611.28 Rp 1,910,049.14 Rp 2,101,054.06 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 96.04

- bekesting m2 11.39 Rp 249,436.00 Rp 2,841,076.04 Rp 3,125,183.64 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 90.97

- besi Kg 259.66 Rp 20,869.75 Rp 5,419,039.29 Rp 5,960,943.21 259.66 Rp 18,900.00 Rp 4,907,574.00 Rp 5,398,331.40 259.66 Rp 18,900.00 Rp 4,907,574.00 Rp 5,398,331.40 90.56

Kolom K2 Rp - Rp -

- beton m3 0.29 Rp 1,256,611.28 Rp 364,417.27 Rp 400,859.00 0.29 Rp 1,206,800.00 Rp 349,972.00 Rp 384,969.20 0.29 Rp 1,206,800.00 Rp 349,972.00 Rp 384,969.20 96.04

- bekesting m2 2.94 Rp 249,436.00 Rp 733,341.84 Rp 806,676.02 2.94 Rp 226,900.00 Rp 667,086.00 Rp 733,794.60 2.94 Rp 226,900.00 Rp 667,086.00 Rp 733,794.60 90.97

- besi Kg 65.17 Rp 20,869.75 Rp 1,360,081.61 Rp 1,496,089.77 65.17 Rp 18,900.00 Rp 1,231,713.00 Rp 1,354,884.30 65.17 Rp 18,900.00 Rp 1,231,713.00 Rp 1,354,884.30 90.56

Ring Balok Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04

- bekesting m2 7.23 Rp 249,436.00 Rp 1,803,422.28 Rp 1,983,764.51 7.23 Rp 226,900.00 Rp 1,640,487.00 Rp 1,804,535.70 7.23 Rp 226,900.00 Rp 1,640,487.00 Rp 1,804,535.70 90.97

- besi Kg 119.36 Rp 20,869.75 Rp 2,491,013.36 Rp 2,740,114.70 119.36 Rp 18,900.00 Rp 2,255,904.00 Rp 2,481,494.40 119.36 Rp 18,900.00 Rp 2,255,904.00 Rp 2,481,494.40 90.56

Balok Miring (selasar) Rp - Rp -

- beton m3 0.34 Rp 1,256,611.28 Rp 427,247.83 Rp 469,972.62 0.34 Rp 1,206,800.00 Rp 410,312.00 Rp 451,343.20 0.34 Rp 1,206,800.00 Rp 410,312.00 Rp 451,343.20 96.04

- bekesting m2 2.24 Rp 486,249.50 Rp 1,089,198.88 Rp 1,198,118.77 2.24 Rp 226,900.00 Rp 508,256.00 Rp 559,081.60 2.24 Rp 226,900.00 Rp 508,256.00 Rp 559,081.60 46.66

- besi Kg 36.96 Rp 20,869.75 Rp 771,345.96 Rp 848,480.56 36.96 Rp 18,900.00 Rp 698,544.00 Rp 768,398.40 36.96 Rp 18,900.00 Rp 698,544.00 Rp 768,398.40 90.56

Balok Menerus (selasar) Rp - Rp -

- beton m3 0.30 Rp 1,256,611.28 Rp 376,983.38 Rp 414,681.72 0.30 Rp 1,206,800.00 Rp 362,040.00 Rp 398,244.00 0.30 Rp 1,206,800.00 Rp 362,040.00 Rp 398,244.00 96.04

- bekesting m2 2.00 Rp 486,249.50 Rp 972,499.00 Rp 1,069,748.90 2.00 Rp 226,900.00 Rp 453,800.00 Rp 499,180.00 2.00 Rp 226,900.00 Rp 453,800.00 Rp 499,180.00 46.66

- besi Kg 33.00 Rp 20,869.75 Rp 688,701.75 Rp 757,571.93 33.00 Rp 18,900.00 Rp 623,700.00 Rp 686,070.00 33.00 Rp 18,900.00 Rp 623,700.00 Rp 686,070.00 90.56

Lantai Rabat Beton uk 1.00 x 0.5 m m3 0.40 Rp 1,049,020.09 Rp 419,608.04 Rp 461,568.84 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 115.04

d. Pek Dinding Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 115.29 Rp 120,692.00 Rp 13,914,580.68 Rp 15,306,038.75 115.29 Rp 109,800.00 Rp 12,658,842.00 Rp 13,924,726.20 115.29 Rp 109,800.00 Rp 12,658,842.00 Rp 13,924,726.20 90.98

f. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 230.57 Rp 69,356.10 Rp 15,991,435.98 Rp 17,590,579.57 230.57 Rp 63,100.00 Rp 14,548,967.00 Rp 16,003,863.70 230.57 Rp 63,100.00 Rp 14,548,967.00 Rp 16,003,863.70 90.98

Acian m2 230.57 Rp 41,607.50 Rp 9,593,441.28 Rp 10,552,785.40 230.57 Rp 37,800.00 Rp 8,715,546.00 Rp 9,587,100.60 230.57 Rp 37,800.00 Rp 8,715,546.00 Rp 9,587,100.60 90.85

g. PEK PENUTUP ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 134.29 Rp 180,496.25 Rp 24,238,841.41 Rp 26,662,725.55 134.29 Rp 175,000.00 Rp 23,500,750.00 Rp 25,850,825.00 134.29 Rp 175,000.00 Rp 23,500,750.00 Rp 25,850,825.00 96.95

Pas Atap Metal Pasir m2 134.29 Rp 142,043.00 Rp 19,074,954.47 Rp 20,982,449.92 134.29 Rp 137,700.00 Rp 18,491,733.00 Rp 20,340,906.30 134.29 Rp 137,700.00 Rp 18,491,733.00 Rp 20,340,906.30 96.94

Pas Bubungan Metal m1 10.00 Rp 116,105.00 Rp 1,161,050.00 Rp 1,277,155.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 46.86 Rp 51,925.50 Rp 2,433,228.93 Rp 2,676,551.82 46.86 Rp 50,300.00 Rp 2,357,058.00 Rp 2,592,763.80 46.86 Rp 50,300.00 Rp 2,357,058.00 Rp 2,592,763.80 96.87

h. PEK LANGIT -LANGIT Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Alumunium m2 56.00 Rp 151,306.52 Rp 8,473,165.01 Rp 9,320,481.51 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 96.96

Langit langit GRC+Rangka Hollow m2 54.39 Rp 106,032.30 Rp 5,767,096.80 Rp 6,343,806.48 54.39 Rp 102,800.00 Rp 5,591,292.00 Rp 6,150,421.20 54.39 Rp 102,800.00 Rp 5,591,292.00 Rp 6,150,421.20 96.95

i. PENUTUP LANTAI Rp - Rp -

Pas lantai Keramik 40x40 polos m2 72.00 Rp 183,216.00 Rp 13,191,552.00 Rp 14,510,707.20 72.00 Rp 166,700.00 Rp 12,002,400.00 Rp 13,202,640.00 72.00 Rp 166,700.00 Rp 12,002,400.00 Rp 13,202,640.00 90.99

j. PEK ALUMUNIUM Rp - Rp -

P1 (1 bh) m1 8.40 Rp 106,489.35 Rp 894,510.54 Rp 983,961.59 8.40 Rp 110,700.00 Rp 929,880.00 Rp 1,022,868.00 8.40 Rp 110,700.00 Rp 929,880.00 Rp 1,022,868.00 103.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
P2 (1 bh) m1 5.90 Rp 106,489.35 Rp 628,287.17 Rp 691,115.88 5.90 Rp 110,700.00 Rp 653,130.00 Rp 718,443.00 5.90 Rp 110,700.00 Rp 653,130.00 Rp 718,443.00 103.95

BV (3 bh) m1 18.00 Rp 106,489.35 Rp 1,916,808.30 Rp 2,108,489.13 18.00 Rp 110,700.00 Rp 1,992,600.00 Rp 2,191,860.00 18.00 Rp 110,700.00 Rp 1,992,600.00 Rp 2,191,860.00 103.95

Pek Pintu Panel Alumunium m2 4.56 Rp 456,604.50 Rp 2,082,116.52 Rp 2,290,328.17 4.56 Rp 474,800.00 Rp 2,165,088.00 Rp 2,381,596.80 4.56 Rp 474,800.00 Rp 2,165,088.00 Rp 2,381,596.80 103.98

Daun Jendela Alumunium m2 1.08 Rp 424,110.50 Rp 458,039.34 Rp 503,843.27 1.08 Rp 474,800.00 Rp 512,784.00 Rp 564,062.40 1.08 Rp 474,800.00 Rp 512,784.00 Rp 564,062.40 111.95

k. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Engsel Jendela bh 8.00 Rp 36,052.50 Rp 288,420.00 Rp 317,262.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 91.26

Pas Pegangan Jendela bh 4.00 Rp 51,122.50 Rp 204,490.00 Rp 224,939.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 91.35

Pas Hak Angin bh 4.00 Rp 51,122.50 Rp 204,490.00 Rp 224,939.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 91.35

KACA MATI m2 28.21 Rp 141,810.63 Rp 4,000,477.73 Rp 4,400,525.50 28.21 Rp 129,700.00 Rp 3,658,837.00 Rp 4,024,720.70 28.21 Rp 129,700.00 Rp 3,658,837.00 Rp 4,024,720.70 91.46

l. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 230.57 Rp 47,702.60 Rp 10,998,788.48 Rp 12,098,667.33 230.57 Rp 42,200.00 Rp 9,730,054.00 Rp 10,703,059.40 230.57 Rp 42,200.00 Rp 9,730,054.00 Rp 10,703,059.40 88.46

Pengecatan Plafond 3 Kali m2 54.39 Rp 34,755.60 Rp 1,890,357.08 Rp 2,079,392.79 54.39 Rp 30,700.00 Rp 1,669,773.00 Rp 1,836,750.30 54.39 Rp 30,700.00 Rp 1,669,773.00 Rp 1,836,750.30 88.33

m. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 3.00 Rp 223,591.50 Rp 670,774.50 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Stop Kontak Setara ttk 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 2.00 Rp 208,851.50 Rp 417,703.00 Rp 459,473.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 1.00 Rp 74,101.50 Rp 74,101.50 Rp 81,511.65 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 BH Fitting Lampu bh 2.00 Rp 30,101.50 Rp 60,203.00 Rp 66,223.30 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 89.36

Pemasangan Sakelar bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 75.16

H. PEMB. RUANG MUSHOLA 5 X 6.5 M + KM/WC + TMPT WUDHU Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

Galian tanah pondasi batu kali m3 17.39 Rp 81,812.50 Rp 1,422,719.38 Rp 1,564,991.31 17.39 Rp 74,400.00 Rp 1,293,816.00 Rp 1,423,197.60 17.39 Rp 74,400.00 Rp 1,293,816.00 Rp 1,423,197.60 90.94

Urugan tanah kembali m3 5.39 Rp 59,125.00 Rp 318,683.75 Rp 350,552.13 5.39 Rp 104,500.00 Rp 563,255.00 Rp 619,580.50 5.39 Rp 104,500.00 Rp 563,255.00 Rp 619,580.50 176.74

Urugan Pasir dibawah pondasi m3 1.27 Rp 197,725.00 Rp 251,110.75 Rp 276,221.83 1.27 Rp 179,900.00 Rp 228,473.00 Rp 251,320.30 1.27 Rp 179,900.00 Rp 228,473.00 Rp 251,320.30 90.98

Urugan Pasir dibwh lantai t=5 cm m3 1.50 Rp 197,725.00 Rp 296,587.50 Rp 326,246.25 1.50 Rp 179,900.00 Rp 269,850.00 Rp 296,835.00 1.50 Rp 179,900.00 Rp 269,850.00 Rp 296,835.00 90.98

Urugan Tanah dibwh lantai t=20 cm m3 6.00 Rp 114,884.90 Rp 689,309.37 Rp 758,240.31 6.00 Rp 104,500.00 Rp 627,000.00 Rp 689,700.00 6.00 Rp 104,500.00 Rp 627,000.00 Rp 689,700.00 90.96

b. PEKERJAAN PONDASI Rp - Rp -

Pas Pondasi batu kali m3 12.23 Rp 1,083,197.50 Rp 13,247,505.43 Rp 14,572,255.97 12.23 Rp 985,700.00 Rp 12,055,111.00 Rp 13,260,622.10 12.23 Rp 985,700.00 Rp 12,055,111.00 Rp 13,260,622.10 91.00

Pas Batu Aanstamping m3 2.54 Rp 634,375.50 Rp 1,611,313.77 Rp 1,772,445.15 2.54 Rp 577,200.00 Rp 1,466,088.00 Rp 1,612,696.80 2.54 Rp 577,200.00 Rp 1,466,088.00 Rp 1,612,696.80 90.99

c. PEKERJAAN BETON Rp - Rp -

Sloof 15/20 Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04

- bekesting m2 7.25 Rp 249,436.00 Rp 1,808,411.00 Rp 1,989,252.10 7.25 Rp 226,900.00 Rp 1,645,025.00 Rp 1,809,527.50 7.25 Rp 226,900.00 Rp 1,645,025.00 Rp 1,809,527.50 90.97

- besi Kg 119.56 Rp 20,869.75 Rp 2,495,187.31 Rp 2,744,706.04 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 90.56

Kolom K1 15/15 Rp - Rp -

- beton m3 0.93 Rp 1,256,611.28 Rp 1,168,648.49 Rp 1,285,513.34 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 96.04
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- bekesting m2 12.42 Rp 249,436.00 Rp 3,097,995.12 Rp 3,407,794.63 12.42 Rp 226,900.00 Rp 2,818,098.00 Rp 3,099,907.80 12.42 Rp 226,900.00 Rp 2,818,098.00 Rp 3,099,907.80 90.97

- besi Kg 263.75 Rp 20,869.75 Rp 5,504,396.56 Rp 6,054,836.22 263.75 Rp 18,900.00 Rp 4,984,875.00 Rp 5,483,362.50 263.75 Rp 18,900.00 Rp 4,984,875.00 Rp 5,483,362.50 90.56

Ring Balok 15/20 Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04

- bekesting m2 7.25 Rp 249,436.00 Rp 1,808,411.00 Rp 1,989,252.10 7.25 Rp 226,900.00 Rp 1,645,025.00 Rp 1,809,527.50 7.25 Rp 226,900.00 Rp 1,645,025.00 Rp 1,809,527.50 90.97

- besi Kg 191.69 Rp 20,869.75 Rp 4,000,522.38 Rp 4,400,574.62 191.69 Rp 18,900.00 Rp 3,622,941.00 Rp 3,985,235.10 191.69 Rp 18,900.00 Rp 3,622,941.00 Rp 3,985,235.10 90.56

Talang beton Rp - Rp -

- beton m3 0.66 Rp 1,256,611.28 Rp 829,363.44 Rp 912,299.79 0.66 Rp 1,206,800.00 Rp 796,488.00 Rp 876,136.80 0.66 Rp 1,206,800.00 Rp 796,488.00 Rp 876,136.80 96.04

- bekesting m2 2.76 Rp 594,599.50 Rp 1,641,094.62 Rp 1,805,204.08 2.76 Rp 226,900.00 Rp 626,244.00 Rp 688,868.40 2.76 Rp 226,900.00 Rp 626,244.00 Rp 688,868.40 38.16

- besi Kg 49.72 Rp 20,869.75 Rp 1,037,643.97 Rp 1,141,408.37 49.72 Rp 18,900.00 Rp 939,708.00 Rp 1,033,678.80 49.72 Rp 18,900.00 Rp 939,708.00 Rp 1,033,678.80 90.56

Lantai Rabat Beton uk 1.00 x 0.5 m m3 0.40 Rp 1,179,772.20 Rp 471,908.88 Rp 519,099.77 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 102.29

d. Pek Dinding Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 82.51 Rp 120,692.00 Rp 9,958,296.92 Rp 10,954,126.61 82.51 Rp 109,800.00 Rp 9,059,598.00 Rp 9,965,557.80 82.51 Rp 109,800.00 Rp 9,059,598.00 Rp 9,965,557.80 90.98

e. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 165.02 Rp 69,356.10 Rp 11,445,143.62 Rp 12,589,657.98 165.02 Rp 63,100.00 Rp 10,412,762.00 Rp 11,454,038.20 165.02 Rp 63,100.00 Rp 10,412,762.00 Rp 11,454,038.20 90.98

Acian m2 165.02 Rp 41,607.50 Rp 6,866,069.65 Rp 7,552,676.62 165.02 Rp 37,800.00 Rp 6,237,756.00 Rp 6,861,531.60 165.02 Rp 37,800.00 Rp 6,237,756.00 Rp 6,861,531.60 90.85

f. PEK PENUTUP ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 83.03 Rp 180,496.25 Rp 14,986,603.64 Rp 16,485,264.00 83.03 Rp 175,000.00 Rp 14,530,250.00 Rp 15,983,275.00 83.03 Rp 175,000.00 Rp 14,530,250.00 Rp 15,983,275.00 96.95

Pas Atap Metal Pasir m2 83.03 Rp 142,043.00 Rp 11,793,830.29 Rp 12,973,213.32 83.03 Rp 137,700.00 Rp 11,433,231.00 Rp 12,576,554.10 83.03 Rp 137,700.00 Rp 11,433,231.00 Rp 12,576,554.10 96.94

Pas Bubungan Metal m1 28.52 Rp 116,105.00 Rp 3,311,314.60 Rp 3,642,446.06 28.52 Rp 112,600.00 Rp 3,211,352.00 Rp 3,532,487.20 28.52 Rp 112,600.00 Rp 3,211,352.00 Rp 3,532,487.20 96.98

Pas Lisplak GRC lebar 30 cm m1 33.00 Rp 51,925.50 Rp 1,713,541.50 Rp 1,884,895.65 33.00 Rp 50,300.00 Rp 1,659,900.00 Rp 1,825,890.00 33.00 Rp 50,300.00 Rp 1,659,900.00 Rp 1,825,890.00 96.87

g. PEK LANGIT -LANGIT Rp - Rp -

Langit langit Gyptell 60x120 cm+Rangka Alumunium m2 68.00 Rp 151,306.52 Rp 10,288,843.22 Rp 11,317,727.55 68.00 Rp 146,700.00 Rp 9,975,600.00 Rp 10,973,160.00 68.00 Rp 146,700.00 Rp 9,975,600.00 Rp 10,973,160.00 96.96

h. PENUTUP LANTAI Rp - Rp -

Ps lantai Keramik 40x40 polos m2 35.40 Rp 183,216.00 Rp 6,485,846.40 Rp 7,134,431.04 35.40 Rp 166,700.00 Rp 5,901,180.00 Rp 6,491,298.00 35.40 Rp 166,700.00 Rp 5,901,180.00 Rp 6,491,298.00 90.99

Ps Plint lantai tangga mesjid m2 3.60 Rp 145,348.50 Rp 523,254.60 Rp 575,580.06 3.60 Rp 41,675.00 Rp 150,030.00 Rp 165,033.00 3.60 Rp 41,675.00 Rp 150,030.00 Rp 165,033.00 28.67

Pas Keramik KM/WC 30x30 cm m2 10.55 Rp 180,870.25 Rp 1,908,181.14 Rp 2,098,999.25 10.55 Rp 164,500.00 Rp 1,735,475.00 Rp 1,909,022.50 10.55 Rp 164,500.00 Rp 1,735,475.00 Rp 1,909,022.50 90.95

Pas Dinding Keramik 30x30 cm m2 16.10 Rp 145,348.50 Rp 2,340,110.85 Rp 2,574,121.94 16.10 Rp 164,500.00 Rp 2,648,450.00 Rp 2,913,295.00 16.10 Rp 164,500.00 Rp 2,648,450.00 Rp 2,913,295.00 113.18

i. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Mushola Rp - Rp -

P1( 1 bh) m1 45.60 Rp 106,489.35 Rp 4,855,914.36 Rp 5,341,505.80 45.60 Rp 110,700.00 Rp 5,047,920.00 Rp 5,552,712.00 45.60 Rp 110,700.00 Rp 5,047,920.00 Rp 5,552,712.00 103.95

J1 (4 bh) m1 43.52 Rp 106,489.35 Rp 4,634,416.51 Rp 5,097,858.16 43.52 Rp 110,700.00 Rp 4,817,664.00 Rp 5,299,430.40 43.52 Rp 110,700.00 Rp 4,817,664.00 Rp 5,299,430.40 103.95

BV (4 bh) m1 36.10 Rp 106,489.35 Rp 3,844,265.54 Rp 4,228,692.09 36.10 Rp 110,700.00 Rp 3,996,270.00 Rp 4,395,897.00 36.10 Rp 110,700.00 Rp 3,996,270.00 Rp 4,395,897.00 103.95

P2 (2 bh) m1 9.00 Rp 106,489.35 Rp 958,404.15 Rp 1,054,244.57 9.00 Rp 110,700.00 Rp 996,300.00 Rp 1,095,930.00 9.00 Rp 110,700.00 Rp 996,300.00 Rp 1,095,930.00 103.95

Pek Kusen KM/WC Rp - Rp -

Pk (2 bh) m1 9.00 Rp 106,489.35 Rp 958,404.15 Rp 1,054,244.57 9.00 Rp 110,700.00 Rp 996,300.00 Rp 1,095,930.00 9.00 Rp 110,700.00 Rp 996,300.00 Rp 1,095,930.00 103.95

BV (2 bh) m1 3.64 Rp 106,489.35 Rp 387,621.23 Rp 426,383.36 3.64 Rp 110,700.00 Rp 402,948.00 Rp 443,242.80 3.64 Rp 110,700.00 Rp 402,948.00 Rp 443,242.80 103.95

Pek Pintu Panel Alumunium Rp - Rp -

P1 (1 bh) m2 6.72 Rp 478,170.00 Rp 3,213,302.40 Rp 3,534,632.64 6.72 Rp 474,800.00 Rp 3,190,656.00 Rp 3,509,721.60 6.72 Rp 474,800.00 Rp 3,190,656.00 Rp 3,509,721.60 99.30

Pk (2 bh) m2 2.28 Rp 478,170.00 Rp 1,090,227.60 Rp 1,199,250.36 2.28 Rp 474,800.00 Rp 1,082,544.00 Rp 1,190,798.40 2.28 Rp 474,800.00 Rp 1,082,544.00 Rp 1,190,798.40 99.30
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
P2 (2 bh) m2 2.28 Rp 478,170.00 Rp 1,090,227.60 Rp 1,199,250.36 2.28 Rp 474,800.00 Rp 1,082,544.00 Rp 1,190,798.40 2.28 Rp 474,800.00 Rp 1,082,544.00 Rp 1,190,798.40 99.30

Daun Jendela Alumunium Rp - Rp -

J1 (8 bh) m2 4.76 Rp 456,604.50 Rp 2,173,437.42 Rp 2,390,781.16 4.76 Rp 474,800.00 Rp 2,260,048.00 Rp 2,486,052.80 4.76 Rp 474,800.00 Rp 2,260,048.00 Rp 2,486,052.80 103.98

j. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Kunci Tanam km/wc bh 2.00 Rp 212,726.25 Rp 425,452.50 Rp 467,997.75 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 170.45

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Engsel Jendela bh 16.00 Rp 36,052.50 Rp 576,840.00 Rp 634,524.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 91.26

Pas Kunci Slot bh 8.00 Rp 46,667.50 Rp 373,340.00 Rp 410,674.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 100.07

k. SANITASI Rp - Rp -

Closed Jongkok bh 2.00 Rp 912,450.00 Rp 1,824,900.00 Rp 2,007,390.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 5.00 Rp 87,862.50 Rp 439,312.50 Rp 483,243.75 5.00 Rp 77,200.00 Rp 386,000.00 Rp 424,600.00 5.00 Rp 77,200.00 Rp 386,000.00 Rp 424,600.00 87.86

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 140.73

Bak Kontrol 30 x 30 cm bh 1.00 Rp 523,112.26 Rp 523,112.26 Rp 575,423.49 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.32 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 181.94

1 unit Septiictank unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

l. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali ttk 165.02 Rp 47,702.60 Rp 7,871,883.05 Rp 8,659,071.36 165.02 Rp 42,200.00 Rp 6,963,844.00 Rp 7,660,228.40 165.02 Rp 42,200.00 Rp 6,963,844.00 Rp 7,660,228.40 88.46

m. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 4.00 Rp 235,416.50 Rp 941,666.00 Rp 1,035,832.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 85.00

1 BH Lampu SL 18 Watt, Komplit Philips bh 8.00 Rp 74,101.50 Rp 592,812.00 Rp 652,093.20 8.00 Rp 77,000.00 Rp 616,000.00 Rp 677,600.00 8.00 Rp 77,000.00 Rp 616,000.00 Rp 677,600.00 103.91

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 ttk Stop Kontak Setara m1 4.00 Rp 76,183.25 Rp 304,733.00 Rp 335,206.30 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 87.03

1 BH Fitting Lampu bh 8.00 Rp 30,101.50 Rp 240,812.00 Rp 264,893.20 8.00 Rp 26,900.00 Rp 215,200.00 Rp 236,720.00 8.00 Rp 26,900.00 Rp 215,200.00 Rp 236,720.00 89.36

1 ttk Sakelar Tunggal Setara Panasonic bh 4.00 Rp 72,333.25 Rp 289,333.00 Rp 318,266.30 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 37.19

10) SDN 4 CIRINTEN KAB. LEBAK Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEMB. RKB SDN 4 CIRINTEN Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 241.76 Rp 16,720.00 Rp 4,042,227.20 Rp 4,446,449.92 241.76 Rp 15,400.00 Rp 3,723,104.00 Rp 4,095,414.40 241.76 Rp 15,400.00 Rp 3,723,104.00 Rp 4,095,414.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.07 Rp 390,500.00 Rp 808,335.00 Rp 889,168.50 2.07 Rp 360,000.00 Rp 745,200.00 Rp 819,720.00 2.07 Rp 360,000.00 Rp 745,200.00 Rp 819,720.00 92.19

3. Bongkaran Genteng Lama m2 241.76 Rp 3,150.00 Rp 761,544.00 Rp 837,698.40 241.76 Rp 2,900.00 Rp 701,104.00 Rp 771,214.40 241.76 Rp 2,900.00 Rp 701,104.00 Rp 771,214.40 92.06

4. Bongkaran List Plank Lama m1 62.86 Rp 2,420.00 Rp 152,121.20 Rp 167,333.32 62.86 Rp 2,200.00 Rp 138,292.00 Rp 152,121.20 62.86 Rp 2,200.00 Rp 138,292.00 Rp 152,121.20 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 193.93 Rp 13,023.75 Rp 2,525,695.84 Rp 2,778,265.42 193.93 Rp 16,100.00 Rp 3,122,273.00 Rp 3,434,500.30 193.93 Rp 16,100.00 Rp 3,122,273.00 Rp 3,434,500.30 123.62

6. Bongkaran Dinding Pas bata merah m3 2.26 Rp 701,239.00 Rp 1,584,800.14 Rp 1,743,280.15 2.26 Rp 646,500.00 Rp 1,461,090.00 Rp 1,607,199.00 2.26 Rp 646,500.00 Rp 1,461,090.00 Rp 1,607,199.00 92.19

7. Bongkaran Beton m3 1.43 Rp 1,484,978.00 Rp 2,123,518.54 Rp 2,335,870.39 1.43 Rp 646,500.00 Rp 924,495.00 Rp 1,016,944.50 1.43 Rp 646,500.00 Rp 924,495.00 Rp 1,016,944.50 43.54

8. Pengukuran dan pasang bouwplank ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 125.00

d. PEK. BETON Rp - Rp -

Sloof Type S1 Rp - Rp -

- beton m3 2.86 Rp 1,256,611.28 Rp 3,593,908.25 Rp 3,953,299.08 2.86 Rp 1,206,800.00 Rp 3,451,448.00 Rp 3,796,592.80 2.86 Rp 1,206,800.00 Rp 3,451,448.00 Rp 3,796,592.80 96.04

- bekesting m2 14.30 Rp 249,436.00 Rp 3,566,934.80 Rp 3,923,628.28 14.30 Rp 226,900.00 Rp 3,244,670.00 Rp 3,569,137.00 14.30 Rp 226,900.00 Rp 3,244,670.00 Rp 3,569,137.00 90.97

- besi Kg 314.62 Rp 20,869.75 Rp 6,566,040.75 Rp 7,222,644.82 314.62 Rp 18,900.00 Rp 5,946,318.00 Rp 6,540,949.80 314.62 Rp 18,900.00 Rp 5,946,318.00 Rp 6,540,949.80 90.56

Kolom K1 (Struktur) Rp - Rp -

- beton m3 0.52 Rp 1,256,611.28 Rp 653,437.86 Rp 718,781.65 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 96.04

- bekesting m2 6.04 Rp 471,399.50 Rp 2,847,252.98 Rp 3,131,978.28 6.04 Rp 226,900.00 Rp 1,370,476.00 Rp 1,507,523.60 6.04 Rp 226,900.00 Rp 1,370,476.00 Rp 1,507,523.60 48.13

- besi Kg 190.73 Rp 20,869.75 Rp 3,980,487.42 Rp 4,378,536.16 190.73 Rp 18,900.00 Rp 3,604,797.00 Rp 3,965,276.70 190.73 Rp 18,900.00 Rp 3,604,797.00 Rp 3,965,276.70 90.56

Kolom K2 (Selasar) Rp - Rp -

- beton m3 0.55 Rp 1,256,611.28 Rp 691,136.20 Rp 760,249.82 0.55 Rp 1,206,800.00 Rp 663,740.00 Rp 730,114.00 0.55 Rp 1,206,800.00 Rp 663,740.00 Rp 730,114.00 96.04

- bekesting m2 6.37 Rp 471,399.50 Rp 3,002,814.82 Rp 3,303,096.30 6.37 Rp 226,900.00 Rp 1,445,353.00 Rp 1,589,888.30 6.37 Rp 226,900.00 Rp 1,445,353.00 Rp 1,589,888.30 48.13
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- besi Kg 203.39 Rp 20,869.75 Rp 4,244,698.45 Rp 4,669,168.30 203.39 Rp 18,900.00 Rp 3,844,071.00 Rp 4,228,478.10 203.39 Rp 18,900.00 Rp 3,844,071.00 Rp 4,228,478.10 90.56

Ring Balok Rp - Rp -

- beton m3 0.15 Rp 1,256,611.28 Rp 188,491.69 Rp 207,340.86 0.15 Rp 1,206,800.00 Rp 181,020.00 Rp 199,122.00 0.15 Rp 1,206,800.00 Rp 181,020.00 Rp 199,122.00 96.04

- bekesting m2 1.00 Rp 249,436.00 Rp 249,436.00 Rp 274,379.60 1.00 Rp 226,900.00 Rp 226,900.00 Rp 249,590.00 1.00 Rp 226,900.00 Rp 226,900.00 Rp 249,590.00 90.97

- besi Kg 16.50 Rp 20,869.75 Rp 344,350.88 Rp 378,785.96 16.50 Rp 18,900.00 Rp 311,850.00 Rp 343,035.00 16.50 Rp 18,900.00 Rp 311,850.00 Rp 343,035.00 90.56

Balok Menerus (Selasar) Rp - Rp -

- beton m3 0.48 Rp 1,256,611.28 Rp 603,173.41 Rp 663,490.75 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 96.04

- bekesting m2 3.20 Rp 471,399.50 Rp 1,508,478.40 Rp 1,659,326.24 3.20 Rp 226,900.00 Rp 726,080.00 Rp 798,688.00 3.20 Rp 226,900.00 Rp 726,080.00 Rp 798,688.00 48.13

- besi Kg 52.80 Rp 20,869.75 Rp 1,101,922.80 Rp 1,212,115.08 52.80 Rp 18,900.00 Rp 997,920.00 Rp 1,097,712.00 52.80 Rp 18,900.00 Rp 997,920.00 Rp 1,097,712.00 90.56

Balok Miring (Selasar) Rp - Rp -

- beton m3 0.51 Rp 1,256,611.28 Rp 640,871.75 Rp 704,958.93 0.51 Rp 1,206,800.00 Rp 615,468.00 Rp 677,014.80 0.51 Rp 1,206,800.00 Rp 615,468.00 Rp 677,014.80 96.04

- bekesting m2 3.42 Rp 471,399.50 Rp 1,612,186.29 Rp 1,773,404.92 3.42 Rp 226,900.00 Rp 775,998.00 Rp 853,597.80 3.42 Rp 226,900.00 Rp 775,998.00 Rp 853,597.80 48.13

- besi Kg 56.36 Rp 20,869.75 Rp 1,176,219.11 Rp 1,293,841.02 56.36 Rp 18,900.00 Rp 1,065,204.00 Rp 1,171,724.40 56.36 Rp 18,900.00 Rp 1,065,204.00 Rp 1,171,724.40 90.56

e. PEK DINDING Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 100.03 Rp 120,692.00 Rp 12,072,820.76 Rp 13,280,102.84 100.03 Rp 109,800.00 Rp 10,983,294.00 Rp 12,081,623.40 100.03 Rp 109,800.00 Rp 10,983,294.00 Rp 12,081,623.40 90.98

f. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 200.05 Rp 69,356.10 Rp 13,874,687.81 Rp 15,262,156.59 200.05 Rp 63,100.00 Rp 12,623,155.00 Rp 13,885,470.50 200.05 Rp 63,100.00 Rp 12,623,155.00 Rp 13,885,470.50 90.98

Acian m2 200.05 Rp 41,607.50 Rp 8,323,580.38 Rp 9,155,938.41 200.05 Rp 37,800.00 Rp 7,561,890.00 Rp 8,318,079.00 200.05 Rp 37,800.00 Rp 7,561,890.00 Rp 8,318,079.00 90.85

Acian Beton Kolom selasar m2 12.74 Rp 41,607.50 Rp 530,079.55 Rp 583,087.51 12.74 Rp 37,800.00 Rp 481,572.00 Rp 529,729.20 12.74 Rp 37,800.00 Rp 481,572.00 Rp 529,729.20 90.85

Acian Beton Balok selasar m2 4.32 Rp 41,607.50 Rp 179,744.40 Rp 197,718.84 4.32 Rp 37,800.00 Rp 163,296.00 Rp 179,625.60 4.32 Rp 37,800.00 Rp 163,296.00 Rp 179,625.60 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 241.76 Rp 180,496.25 Rp 43,636,773.40 Rp 48,000,450.74 241.76 Rp 175,000.00 Rp 42,308,000.00 Rp 46,538,800.00 241.76 Rp 175,000.00 Rp 42,308,000.00 Rp 46,538,800.00 96.95

Pas Atap Metal Pasir m2 241.76 Rp 142,043.00 Rp 34,340,315.68 Rp 37,774,347.25 241.76 Rp 137,700.00 Rp 33,290,352.00 Rp 36,619,387.20 241.76 Rp 137,700.00 Rp 33,290,352.00 Rp 36,619,387.20 96.94

Pas Bubungan Metal m1 18.00 Rp 116,105.00 Rp 2,089,890.00 Rp 2,298,879.00 18.00 Rp 112,600.00 Rp 2,026,800.00 Rp 2,229,480.00 18.00 Rp 112,600.00 Rp 2,026,800.00 Rp 2,229,480.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 62.86 Rp 51,925.50 Rp 3,264,036.93 Rp 3,590,440.62 62.86 Rp 50,300.00 Rp 3,161,858.00 Rp 3,478,043.80 62.86 Rp 50,300.00 Rp 3,161,858.00 Rp 3,478,043.80 96.87

h. PEK LANGIT -LANGIT Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 112.00 Rp 151,306.52 Rp 16,946,330.02 Rp 18,640,963.02 112.00 Rp 146,700.00 Rp 16,430,400.00 Rp 18,073,440.00 112.00 Rp 146,700.00 Rp 16,430,400.00 Rp 18,073,440.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 81.93 Rp 106,032.30 Rp 8,687,226.34 Rp 9,555,948.97 81.93 Rp 102,800.00 Rp 8,422,404.00 Rp 9,264,644.40 81.93 Rp 102,800.00 Rp 8,422,404.00 Rp 9,264,644.40 96.95

PEK LANTAI Rp - Rp -

Ps lantai Keramik 40x40 polos m2 206.40 Rp 183,216.00 Rp 37,815,782.40 Rp 41,597,360.64 206.40 Rp 166,700.00 Rp 34,406,880.00 Rp 37,847,568.00 206.40 Rp 166,700.00 Rp 34,406,880.00 Rp 37,847,568.00 90.99

Urugan Pasir dibawah lantai T=5 cm m3 10.32 Rp 197,725.00 Rp 2,040,522.00 Rp 2,244,574.20 10.32 Rp 179,900.00 Rp 1,856,568.00 Rp 2,042,224.80 10.32 Rp 179,900.00 Rp 1,856,568.00 Rp 2,042,224.80 90.98

j. PEK ALUMUNIUM Rp - Rp -

- P1 (2 bh) m1 16.40 Rp 106,489.35 Rp 1,746,425.34 Rp 1,921,067.87 16.40 Rp 110,700.00 Rp 1,815,480.00 Rp 1,997,028.00 16.40 Rp 110,700.00 Rp 1,815,480.00 Rp 1,997,028.00 103.95

- J1 (4 bh) m1 50.40 Rp 106,489.35 Rp 5,367,063.24 Rp 5,903,769.56 50.40 Rp 110,700.00 Rp 5,579,280.00 Rp 6,137,208.00 50.40 Rp 110,700.00 Rp 5,579,280.00 Rp 6,137,208.00 103.95

- BV (6 bh) m1 38.40 Rp 106,489.35 Rp 4,089,191.04 Rp 4,498,110.14 38.40 Rp 110,700.00 Rp 4,250,880.00 Rp 4,675,968.00 38.40 Rp 110,700.00 Rp 4,250,880.00 Rp 4,675,968.00 103.95

- Daun Jendela Alumunium Rp - Rp -

- J1 (8 unit) m2 3.87 Rp 424,110.50 Rp 1,641,307.64 Rp 1,805,438.40 3.87 Rp 474,800.00 Rp 1,837,476.00 Rp 2,021,223.60 3.87 Rp 474,800.00 Rp 1,837,476.00 Rp 2,021,223.60 111.95

Pintu Panel Alununium P1 (2 bh) m2 6.38 Rp 456,604.50 Rp 2,913,136.71 Rp 3,204,450.38 6.38 Rp 474,800.00 Rp 3,029,224.00 Rp 3,332,146.40 6.38 Rp 474,800.00 Rp 3,029,224.00 Rp 3,332,146.40 103.98

Kaca m2 4.12 Rp 141,810.63 Rp 584,259.78 Rp 642,685.75 4.12 Rp 129,700.00 Rp 534,364.00 Rp 587,800.40 4.12 Rp 129,700.00 Rp 534,364.00 Rp 587,800.40 91.46

k. PEK KUNCI & KACA Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 12.00 Rp 42,803.75 Rp 513,645.00 Rp 565,009.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 91.35

Pas Engsel Jendela Kupu2 bh 8.00 Rp 36,052.50 Rp 288,420.00 Rp 317,262.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 91.26

Pas Kait Angin bh 8.00 Rp 51,122.50 Rp 408,980.00 Rp 449,878.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 91.35

Pas Kaca 5 mm m2 4.12 Rp 141,810.63 Rp 584,259.78 Rp 642,685.75 4.12 Rp 129,700.00 Rp 534,364.00 Rp 587,800.40 4.12 Rp 129,700.00 Rp 534,364.00 Rp 587,800.40 91.46

l. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 540.14 Rp 47,702.60 Rp 25,766,082.36 Rp 28,342,690.60 540.14 Rp 42,200.00 Rp 22,793,908.00 Rp 25,073,298.80 540.14 Rp 42,200.00 Rp 22,793,908.00 Rp 25,073,298.80 88.46

Pengecatan Plafond 3 Kali m2 221.22 Rp 34,755.60 Rp 7,688,633.83 Rp 8,457,497.22 221.22 Rp 30,700.00 Rp 6,791,454.00 Rp 7,470,599.40 221.22 Rp 30,700.00 Rp 6,791,454.00 Rp 7,470,599.40 88.33

m. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 10.00 Rp 223,591.50 Rp 2,235,915.00 Rp 2,459,506.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Sakelar Seri Setara Panasonic bh 4.00 Rp 86,083.25 Rp 344,333.00 Rp 378,766.30 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 89.45

1 ttk Stop Kontak Setara bh 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 84.93

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa Unit 8.00 Rp 178,601.50 Rp 1,428,812.00 Rp 1,571,693.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips m1 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

1 BH Fitting Lampu bh 2.00 Rp 30,101.50 Rp 60,203.00 Rp 66,223.30 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 89.36

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

D. PEMB. RUANG GURU 8 X 7 M Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp -

Galian tanah pondasi batu kali m3 16.32 Rp 81,812.50 Rp 1,335,180.00 Rp 1,468,698.00 16.32 Rp 74,400.00 Rp 1,214,208.00 Rp 1,335,628.80 16.32 Rp 74,400.00 Rp 1,214,208.00 Rp 1,335,628.80 90.94

Urugan tanah kembali m3 5.44 Rp 59,125.00 Rp 321,640.00 Rp 353,804.00 5.44 Rp 104,500.00 Rp 568,480.00 Rp 625,328.00 5.44 Rp 104,500.00 Rp 568,480.00 Rp 625,328.00 176.74

Urugan Pasir dibawah pondasi m3 1.05 Rp 197,725.00 Rp 207,611.25 Rp 228,372.38 1.05 Rp 179,900.00 Rp 188,895.00 Rp 207,784.50 1.05 Rp 179,900.00 Rp 188,895.00 Rp 207,784.50 90.98

Urugan Pasir dibwh lantai t=5 cm m3 3.60 Rp 197,725.00 Rp 711,810.00 Rp 782,991.00 3.60 Rp 179,900.00 Rp 647,640.00 Rp 712,404.00 3.60 Rp 179,900.00 Rp 647,640.00 Rp 712,404.00 90.98

Urugan Tanah dibwh lantai t=20 cm m3 14.40 Rp 114,884.90 Rp 1,654,342.49 Rp 1,819,776.74 14.40 Rp 104,500.00 Rp 1,504,800.00 Rp 1,655,280.00 14.40 Rp 104,500.00 Rp 1,504,800.00 Rp 1,655,280.00 90.96

b. PEKERJAAN PONDASI Rp - Rp -

Pas Pondasi batu kali m3 10.12 Rp 1,083,197.50 Rp 10,961,958.70 Rp 12,058,154.57 10.12 Rp 985,700.00 Rp 9,975,284.00 Rp 10,972,812.40 10.12 Rp 985,700.00 Rp 9,975,284.00 Rp 10,972,812.40 91.00

Pas Batu Aanstamping m3 2.10 Rp 634,375.50 Rp 1,332,188.55 Rp 1,465,407.41 2.10 Rp 577,200.00 Rp 1,212,120.00 Rp 1,333,332.00 2.10 Rp 577,200.00 Rp 1,212,120.00 Rp 1,333,332.00 90.99

c. PEKERJAAN BETON Rp - Rp -

Sloof 15/20 Rp - Rp -

- beton m3 1.26 Rp 1,256,611.28 Rp 1,583,330.21 Rp 1,741,663.23 1.26 Rp 1,206,800.00 Rp 1,520,568.00 Rp 1,672,624.80 1.26 Rp 1,206,800.00 Rp 1,520,568.00 Rp 1,672,624.80 96.04

- bekesting m2 8.40 Rp 249,436.00 Rp 2,095,262.40 Rp 2,304,788.64 8.40 Rp 226,900.00 Rp 1,905,960.00 Rp 2,096,556.00 8.40 Rp 226,900.00 Rp 1,905,960.00 Rp 2,096,556.00 90.97

- besi Kg 138.60 Rp 20,869.75 Rp 2,892,547.35 Rp 3,181,802.09 138.60 Rp 18,900.00 Rp 2,619,540.00 Rp 2,881,494.00 138.60 Rp 18,900.00 Rp 2,619,540.00 Rp 2,881,494.00 90.56

Kolom K1 Rp - Rp -

- beton m3 1.14 Rp 1,256,611.28 Rp 1,432,536.86 Rp 1,575,790.54 1.14 Rp 1,206,800.00 Rp 1,375,752.00 Rp 1,513,327.20 1.14 Rp 1,206,800.00 Rp 1,375,752.00 Rp 1,513,327.20 96.04

- bekesting m2 11.39 Rp 471,399.50 Rp 5,369,240.31 Rp 5,906,164.34 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 48.13

- besi Kg 249.57 Rp 20,869.75 Rp 5,208,463.51 Rp 5,729,309.86 249.57 Rp 18,900.00 Rp 4,716,873.00 Rp 5,188,560.30 249.57 Rp 18,900.00 Rp 4,716,873.00 Rp 5,188,560.30 90.56

Ring Balok Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04

- bekesting m2 7.23 Rp 249,436.00 Rp 1,803,422.28 Rp 1,983,764.51 7.23 Rp 226,900.00 Rp 1,640,487.00 Rp 1,804,535.70 7.23 Rp 226,900.00 Rp 1,640,487.00 Rp 1,804,535.70 90.97

- besi Kg 119.36 Rp 20,869.75 Rp 2,491,013.36 Rp 2,740,114.70 119.36 Rp 18,900.00 Rp 2,255,904.00 Rp 2,481,494.40 119.36 Rp 18,900.00 Rp 2,255,904.00 Rp 2,481,494.40 90.56
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
d. Pek Dinding Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 103.16 Rp 120,692.00 Rp 12,450,586.72 Rp 13,695,645.39 103.16 Rp 109,800.00 Rp 11,326,968.00 Rp 12,459,664.80 103.16 Rp 109,800.00 Rp 11,326,968.00 Rp 12,459,664.80 90.98

f. PLESTERAN Rp - Rp -

Plesteran 1:5 m2 206.31 Rp 69,356.10 Rp 14,308,856.99 Rp 15,739,742.69 206.31 Rp 63,100.00 Rp 13,018,161.00 Rp 14,319,977.10 206.31 Rp 63,100.00 Rp 13,018,161.00 Rp 14,319,977.10 90.98

Acian m2 206.31 Rp 41,607.50 Rp 8,584,043.33 Rp 9,442,447.66 206.31 Rp 37,800.00 Rp 7,798,518.00 Rp 8,578,369.80 206.31 Rp 37,800.00 Rp 7,798,518.00 Rp 8,578,369.80 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp -

Rangka Atap Baja Ringan m2 134.31 Rp 180,496.25 Rp 24,242,451.34 Rp 26,666,696.47 134.31 Rp 175,000.00 Rp 23,504,250.00 Rp 25,854,675.00 134.31 Rp 175,000.00 Rp 23,504,250.00 Rp 25,854,675.00 96.95

Pas Atap Metal Pasir m2 134.31 Rp 142,043.00 Rp 19,077,795.33 Rp 20,985,574.86 134.31 Rp 137,700.00 Rp 18,494,487.00 Rp 20,343,935.70 134.31 Rp 137,700.00 Rp 18,494,487.00 Rp 20,343,935.70 96.94

Pas Bubungan Metal m1 10.00 Rp 116,105.00 Rp 1,161,050.00 Rp 1,277,155.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 46.86 Rp 51,925.50 Rp 2,433,228.93 Rp 2,676,551.82 46.86 Rp 50,300.00 Rp 2,357,058.00 Rp 2,592,763.80 46.86 Rp 50,300.00 Rp 2,357,058.00 Rp 2,592,763.80 96.87

h. PEK LANGIT -LANGIT Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 56.00 Rp 151,306.52 Rp 8,473,165.01 Rp 9,320,481.51 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 57.33 Rp 106,032.30 Rp 6,078,831.76 Rp 6,686,714.93 57.33 Rp 102,800.00 Rp 5,893,524.00 Rp 6,482,876.40 57.33 Rp 102,800.00 Rp 5,893,524.00 Rp 6,482,876.40 96.95

i. PENUTUP LANTAI Rp - Rp -

Pas lantai Keramik 40x40 polos m2 72.00 Rp 183,216.00 Rp 13,191,552.00 Rp 14,510,707.20 72.00 Rp 166,700.00 Rp 12,002,400.00 Rp 13,202,640.00 72.00 Rp 166,700.00 Rp 12,002,400.00 Rp 13,202,640.00 90.99

j. PEK ALUMUNIUM Rp - Rp -

Pek Kusen Ruang Guru m1 28.03 Rp 106,489.35 Rp 2,984,896.48 Rp 3,283,386.13 28.03 Rp 110,700.00 Rp 3,102,921.00 Rp 3,413,213.10 28.03 Rp 110,700.00 Rp 3,102,921.00 Rp 3,413,213.10 103.95

Pek Pintu Panel Alumunium m2 4.70 Rp 456,604.50 Rp 2,146,041.15 Rp 2,360,645.27 4.70 Rp 474,800.00 Rp 2,231,560.00 Rp 2,454,716.00 4.70 Rp 474,800.00 Rp 2,231,560.00 Rp 2,454,716.00 103.98

Daun Jendela Alumunium m2 5.75 Rp 424,110.50 Rp 2,438,635.38 Rp 2,682,498.91 5.75 Rp 474,800.00 Rp 2,730,100.00 Rp 3,003,110.00 5.75 Rp 474,800.00 Rp 2,730,100.00 Rp 3,003,110.00 111.95

k. PEK KUNCI & KACA Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Engsel Jendela bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Pegangan Jendela bh 12.00 Rp 51,122.50 Rp 613,470.00 Rp 674,817.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 91.35

Pas Hak Angin bh 12.00 Rp 51,122.50 Rp 613,470.00 Rp 674,817.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 91.35

Kaca Mati m2 4.23 Rp 141,810.63 Rp 599,858.94 Rp 659,844.84 4.23 Rp 129,700.00 Rp 548,631.00 Rp 603,494.10 4.23 Rp 129,700.00 Rp 548,631.00 Rp 603,494.10 91.46

l. PENGECATAN Rp - Rp -

Pengecatan Tembok 3 kali m2 412.63 Rp 47,702.60 Rp 19,683,523.84 Rp 21,651,876.22 412.63 Rp 42,200.00 Rp 17,412,986.00 Rp 19,154,284.60 412.63 Rp 42,200.00 Rp 17,412,986.00 Rp 19,154,284.60 88.46

Pengecatan Plafond 3 Kali m2 114.66 Rp 34,755.60 Rp 3,985,077.10 Rp 4,383,584.81 114.66 Rp 30,700.00 Rp 3,520,062.00 Rp 3,872,068.20 114.66 Rp 30,700.00 Rp 3,520,062.00 Rp 3,872,068.20 88.33

m. PEK KELISTRIKAN Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 3.00 Rp 223,591.50 Rp 670,774.50 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Sakelar Seri Setara Panasonic bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

1 ttk Stop Kontak Setara bh 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 84.93

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa Unit 2.00 Rp 178,601.50 Rp 357,203.00 Rp 392,923.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips m1 1.00 Rp 74,101.50 Rp 74,101.50 Rp 81,511.65 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 89.47

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

F. PEMB. PAVING BLOK Rp - Rp -

a. PEK TANAH Rp - Rp -

Pek Galian Tanah Kansteen m3 4.15 Rp 81,812.50 Rp 339,521.88 Rp 373,474.06 4.15 Rp 74,400.00 Rp 308,760.00 Rp 339,636.00 4.15 Rp 74,400.00 Rp 308,760.00 Rp 339,636.00 90.94
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Urugan Pasit T= 5 cm m3 27.14 Rp 197,725.00 Rp 5,366,256.50 Rp 5,902,882.15 27.14 Rp 179,900.00 Rp 4,882,486.00 Rp 5,370,734.60 27.14 Rp 179,900.00 Rp 4,882,486.00 Rp 5,370,734.60 90.98

b. PEK PAS BATA Rp - Rp -

Pek Pas Batu bata 1 : 5 m2 41.50 Rp 120,692.00 Rp 5,008,718.00 Rp 5,509,589.80 41.50 Rp 109,800.00 Rp 4,556,700.00 Rp 5,012,370.00 41.50 Rp 109,800.00 Rp 4,556,700.00 Rp 5,012,370.00 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 41.50 Rp 69,356.10 Rp 2,878,278.15 Rp 3,166,105.97 41.50 Rp 63,100.00 Rp 2,618,650.00 Rp 2,880,515.00 41.50 Rp 63,100.00 Rp 2,618,650.00 Rp 2,880,515.00 90.98

Acian Pas Batu Bata m2 41.50 Rp 41,607.50 Rp 1,726,711.25 Rp 1,899,382.38 41.50 Rp 37,800.00 Rp 1,568,700.00 Rp 1,725,570.00 41.50 Rp 37,800.00 Rp 1,568,700.00 Rp 1,725,570.00 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok m2 352.83 Rp 225,513.75 Rp 79,568,016.41 Rp 87,524,818.05 352.83 Rp 224,000.00 Rp 79,033,920.00 Rp 86,937,312.00 352.83 Rp 224,000.00 Rp 79,033,920.00 Rp 86,937,312.00 99.33

G. PEMBANGUNAN TPT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 22.56 Rp 81,812.50 Rp 1,845,690.00 Rp 2,030,259.00 22.56 Rp 74,400.00 Rp 1,678,464.00 Rp 1,846,310.40 22.56 Rp 74,400.00 Rp 1,678,464.00 Rp 1,846,310.40 90.94

Pek Urugan Pasir T=5 cm m3 0.20 Rp 197,725.00 Rp 39,545.00 Rp 43,499.50 0.20 Rp 179,900.00 Rp 35,980.00 Rp 39,578.00 0.20 Rp 179,900.00 Rp 35,980.00 Rp 39,578.00 90.98

b. PEK PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas batu kali m3 73.32 Rp 1,083,197.50 Rp 79,420,040.70 Rp 87,362,044.77 73.32 Rp 985,700.00 Rp 72,271,524.00 Rp 79,498,676.40 73.32 Rp 985,700.00 Rp 72,271,524.00 Rp 79,498,676.40 91.00

Pek Pas pipa PVC dia 3/4" m1 112.94 Rp 32,421.81 Rp 3,661,719.50 Rp 4,027,891.45 112.94 Rp 29,000.00 Rp 3,275,260.00 Rp 3,602,786.00 112.94 Rp 29,000.00 Rp 3,275,260.00 Rp 3,602,786.00 89.45

c. PEK PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 22.56 Rp 69,356.10 Rp 1,564,673.62 Rp 1,721,140.98 22.56 Rp 63,100.00 Rp 1,423,536.00 Rp 1,565,889.60 22.56 Rp 63,100.00 Rp 1,423,536.00 Rp 1,565,889.60 90.98

Acian m2 22.56 Rp 41,607.50 Rp 938,665.20 Rp 1,032,531.72 22.56 Rp 37,800.00 Rp 852,768.00 Rp 938,044.80 22.56 Rp 37,800.00 Rp 852,768.00 Rp 938,044.80 90.85

H. PEK PEMBANGUNAN PAGAR & GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi plate m3 16.32 Rp 81,812.50 Rp 1,335,180.00 Rp 1,468,698.00 16.32 Rp 74,400.00 Rp 1,214,208.00 Rp 1,335,628.80 16.32 Rp 74,400.00 Rp 1,214,208.00 Rp 1,335,628.80 90.94

Galian tanah pondasi batu kali m3 45.17 Rp 81,812.50 Rp 3,695,470.63 Rp 4,065,017.69 45.17 Rp 74,400.00 Rp 3,360,648.00 Rp 3,696,712.80 45.17 Rp 74,400.00 Rp 3,360,648.00 Rp 3,696,712.80 90.94

Urugan tanah kembali m3 20.50 Rp 59,125.00 Rp 1,212,062.50 Rp 1,333,268.75 20.50 Rp 104,500.00 Rp 2,142,250.00 Rp 2,356,475.00 20.50 Rp 104,500.00 Rp 2,142,250.00 Rp 2,356,475.00 176.74

Urugan Pasir dibawah pondasi m3 2.91 Rp 197,725.00 Rp 575,379.75 Rp 632,917.73 2.91 Rp 179,900.00 Rp 523,509.00 Rp 575,859.90 2.91 Rp 179,900.00 Rp 523,509.00 Rp 575,859.90 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi plate Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pondasi plate Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 4.16 Rp 1,256,611.28 Rp 5,227,502.92 Rp 5,750,253.21 4.16 Rp 1,206,800.00 Rp 5,020,288.00 Rp 5,522,316.80 4.16 Rp 1,206,800.00 Rp 5,020,288.00 Rp 5,522,316.80 96.04

- Bekisting m2 11.90 Rp 233,761.00 Rp 2,781,755.90 Rp 3,059,931.49 11.90 Rp 226,900.00 Rp 2,700,110.00 Rp 2,970,121.00 11.90 Rp 226,900.00 Rp 2,700,110.00 Rp 2,970,121.00 97.06

- Besi Kg 570.14 Rp 20,869.75 Rp 11,898,679.27 Rp 13,088,547.19 570.14 Rp 18,900.00 Rp 10,775,646.00 Rp 11,853,210.60 570.14 Rp 18,900.00 Rp 10,775,646.00 Rp 11,853,210.60 90.56

Pas Pedestal Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 0.18 Rp 1,256,611.28 Rp 226,190.03 Rp 248,809.03 0.18 Rp 1,206,800.00 Rp 217,224.00 Rp 238,946.40 0.18 Rp 1,206,800.00 Rp 217,224.00 Rp 238,946.40 96.04

- Bekisting m2 1.76 Rp 471,399.50 Rp 829,663.12 Rp 912,629.43 1.76 Rp 226,900.00 Rp 399,344.00 Rp 439,278.40 1.76 Rp 226,900.00 Rp 399,344.00 Rp 439,278.40 48.13

- Besi Kg 55.24 Rp 20,869.75 Rp 1,152,844.99 Rp 1,268,129.49 55.24 Rp 18,900.00 Rp 1,044,036.00 Rp 1,148,439.60 55.24 Rp 18,900.00 Rp 1,044,036.00 Rp 1,148,439.60 90.56

Pondasi batu kali m3 19.43 Rp 1,083,197.50 Rp 21,046,527.43 Rp 23,151,180.17 19.43 Rp 985,700.00 Rp 19,152,151.00 Rp 21,067,366.10 19.43 Rp 985,700.00 Rp 19,152,151.00 Rp 21,067,366.10 91.00

Pas Batu Aanstamping m3 5.83 Rp 634,375.50 Rp 3,698,409.17 Rp 4,068,250.08 5.83 Rp 577,200.00 Rp 3,365,076.00 Rp 3,701,583.60 5.83 Rp 577,200.00 Rp 3,365,076.00 Rp 3,701,583.60 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.91 Rp 1,256,611.28 Rp 3,656,738.82 Rp 4,022,412.70 2.91 Rp 1,206,800.00 Rp 3,511,788.00 Rp 3,862,966.80 2.91 Rp 1,206,800.00 Rp 3,511,788.00 Rp 3,862,966.80 96.04

- bekesting m2 19.43 Rp 249,436.00 Rp 4,846,541.48 Rp 5,331,195.63 19.43 Rp 226,900.00 Rp 4,408,667.00 Rp 4,849,533.70 19.43 Rp 226,900.00 Rp 4,408,667.00 Rp 4,849,533.70 90.97
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- besi Kg 320.56 Rp 20,869.75 Rp 6,690,007.06 Rp 7,359,007.77 320.56 Rp 18,900.00 Rp 6,058,584.00 Rp 6,664,442.40 320.56 Rp 18,900.00 Rp 6,058,584.00 Rp 6,664,442.40 90.56

Kolom K1 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.72 Rp 1,256,611.28 Rp 3,417,982.68 Rp 3,759,780.94 2.72 Rp 1,206,800.00 Rp 3,282,496.00 Rp 3,610,745.60 2.72 Rp 1,206,800.00 Rp 3,282,496.00 Rp 3,610,745.60 96.04

- bekesting m2 27.20 Rp 471,399.50 Rp 12,822,066.40 Rp 14,104,273.04 27.20 Rp 226,900.00 Rp 6,171,680.00 Rp 6,788,848.00 27.20 Rp 226,900.00 Rp 6,171,680.00 Rp 6,788,848.00 48.13

- besi Kg 495.07 Rp 20,869.75 Rp 10,331,987.13 Rp 11,365,185.85 495.07 Rp 18,900.00 Rp 9,356,823.00 Rp 10,292,505.30 495.07 Rp 18,900.00 Rp 9,356,823.00 Rp 10,292,505.30 90.56

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.91 Rp 1,256,611.28 Rp 3,656,738.82 Rp 4,022,412.70 2.91 Rp 1,206,800.00 Rp 3,511,788.00 Rp 3,862,966.80 2.91 Rp 1,206,800.00 Rp 3,511,788.00 Rp 3,862,966.80 96.04

- bekesting m2 19.43 Rp 249,436.00 Rp 4,846,541.48 Rp 5,331,195.63 19.43 Rp 226,900.00 Rp 4,408,667.00 Rp 4,849,533.70 19.43 Rp 226,900.00 Rp 4,408,667.00 Rp 4,849,533.70 90.97

- besi Kg 320.56 Rp 20,869.75 Rp 6,690,007.06 Rp 7,359,007.77 320.56 Rp 18,900.00 Rp 6,058,584.00 Rp 6,664,442.40 320.56 Rp 18,900.00 Rp 6,058,584.00 Rp 6,664,442.40 90.56

d. PEK PAS DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 153.48 Rp 120,692.00 Rp 18,523,808.16 Rp 20,376,188.98 153.48 Rp 109,800.00 Rp 16,852,104.00 Rp 18,537,314.40 153.48 Rp 109,800.00 Rp 16,852,104.00 Rp 18,537,314.40 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Kasar 1:5 m2 306.96 Rp 69,356.10 Rp 21,289,548.46 Rp 23,418,503.30 306.96 Rp 63,100.00 Rp 19,369,176.00 Rp 21,306,093.60 306.96 Rp 63,100.00 Rp 19,369,176.00 Rp 21,306,093.60 90.98

Acian m2 306.96 Rp 41,607.50 Rp 12,771,838.20 Rp 14,049,022.02 306.96 Rp 37,800.00 Rp 11,603,088.00 Rp 12,763,396.80 306.96 Rp 37,800.00 Rp 11,603,088.00 Rp 12,763,396.80 90.85

f. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 306.96 Rp 47,702.60 Rp 14,642,790.10 Rp 16,107,069.11 306.96 Rp 42,200.00 Rp 12,953,712.00 Rp 14,249,083.20 306.96 Rp 42,200.00 Rp 12,953,712.00 Rp 14,249,083.20 88.46

g. GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah Pondasi m3 2.23 Rp 81,812.50 Rp 182,441.88 Rp 200,686.06 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 90.94

Urugan pasir bwh Pondasi m3 0.15 Rp 197,725.00 Rp 29,658.75 Rp 32,624.63 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 90.98

Pondasi Plate Menerus 0.6 x 2.13 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.45 Rp 1,256,611.28 Rp 565,475.08 Rp 622,022.58 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 96.04

Bekisting m2 4.26 Rp 233,761.00 Rp 995,821.86 Rp 1,095,404.05 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 97.06

Besi (Ø10-150), (Ø10-150) kg 73.04 Rp 20,869.75 Rp 1,524,326.54 Rp 1,676,759.19 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 90.56

Pedestal Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.09 Rp 1,256,611.28 Rp 113,095.02 Rp 124,404.52 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 96.04

Bekisting m2 0.88 Rp 471,399.50 Rp 414,831.56 Rp 456,314.72 0.88 Rp 226,900.00 Rp 199,672.00 Rp 219,639.20 0.88 Rp 226,900.00 Rp 199,672.00 Rp 219,639.20 48.13

Besi (Ø10-150), (Ø10-150) kg 39.77 Rp 20,869.75 Rp 829,989.96 Rp 912,988.95 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.24 Rp 1,256,611.28 Rp 301,586.71 Rp 331,745.38 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 96.04

Bekisting m2 2.40 Rp 471,399.50 Rp 1,131,358.80 Rp 1,244,494.68 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 48.13

Besi 4Ǿ10, Ǿ8-150 kg 28.41 Rp 20,869.75 Rp 592,909.60 Rp 652,200.56 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 2.29 Rp 471,399.50 Rp 1,079,504.86 Rp 1,187,455.34 2.29 Rp 226,900.00 Rp 519,601.00 Rp 571,561.10 2.29 Rp 226,900.00 Rp 519,601.00 Rp 571,561.10 48.13

Besi 4Ǿ10, Ǿ8-150 kg 27.13 Rp 20,869.75 Rp 566,196.32 Rp 622,815.95 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.19 Rp 1,256,611.28 Rp 238,756.14 Rp 262,631.76 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 96.04

Bekisting m2 1.91 Rp 471,399.50 Rp 900,373.05 Rp 990,410.35 1.91 Rp 226,900.00 Rp 433,379.00 Rp 476,716.90 1.91 Rp 226,900.00 Rp 433,379.00 Rp 476,716.90 48.13

Besi 4Ǿ10, Ǿ8-150 kg 22.83 Rp 20,869.75 Rp 476,456.39 Rp 524,102.03 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 90.56

Dinding Pelat 0.4 x 4.7 x 0.12 m Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 0.94 Rp 594,599.50 Rp 558,923.53 Rp 614,815.88 0.94 Rp 226,900.00 Rp 213,286.00 Rp 234,614.60 0.94 Rp 226,900.00 Rp 213,286.00 Rp 234,614.60 38.16

Besi kg 16.92 Rp 20,869.75 Rp 353,116.17 Rp 388,427.79 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 90.56

- Ø10-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-200 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-200 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Bata 1/2 (Pelapis Penebalan) m2 32.54 Rp 120,692.00 Rp 3,927,317.68 Rp 4,320,049.45 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 90.98

h. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plestreran 1:5 m2 32.54 Rp 69,356.10 Rp 2,256,847.49 Rp 2,482,532.24 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 90.98

Acian m2 32.54 Rp 41,607.50 Rp 1,353,908.05 Rp 1,489,298.86 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 90.85

i. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tiang Kolom m2 32.54 Rp 47,702.60 Rp 1,552,242.60 Rp 1,707,466.86 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 88.46

I. PEK REHAB TOILED Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pembongkaran Rangka Atap m2 9.50 Rp 16,720.00 Rp 158,840.00 Rp 174,724.00 9.50 Rp 15,400.00 Rp 146,300.00 Rp 160,930.00 9.50 Rp 15,400.00 Rp 146,300.00 Rp 160,930.00 92.11

Pek Pembongaran Asbes m2 9.50 Rp 3,150.00 Rp 29,925.00 Rp 32,917.50 9.50 Rp 2,900.00 Rp 27,550.00 Rp 30,305.00 9.50 Rp 2,900.00 Rp 27,550.00 Rp 30,305.00 92.06

Pek Pembongkaran Plafond + Rangka m2 7.50 Rp 13,023.75 Rp 97,678.13 Rp 107,445.94 7.50 Rp 16,100.00 Rp 120,750.00 Rp 132,825.00 7.50 Rp 16,100.00 Rp 120,750.00 Rp 132,825.00 123.62

Pek Pembongkaran List Plank Lama m1 19.00 Rp 2,420.00 Rp 45,980.00 Rp 50,578.00 19.00 Rp 2,200.00 Rp 41,800.00 Rp 45,980.00 19.00 Rp 2,200.00 Rp 41,800.00 Rp 45,980.00 90.91

Pek Pembokaran dinding kusen m3 0.28 Rp 701,239.00 Rp 196,346.92 Rp 215,981.61 0.28 Rp 646,500.00 Rp 181,020.00 Rp 199,122.00 0.28 Rp 646,500.00 Rp 181,020.00 Rp 199,122.00 92.19

b. PEK BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.77 Rp 1,256,611.28 Rp 967,590.68 Rp 1,064,349.75 0.77 Rp 1,206,800.00 Rp 929,236.00 Rp 1,022,159.60 0.77 Rp 1,206,800.00 Rp 929,236.00 Rp 1,022,159.60 96.04

- bekesting m2 5.10 Rp 249,436.00 Rp 1,272,123.60 Rp 1,399,335.96 5.10 Rp 226,900.00 Rp 1,157,190.00 Rp 1,272,909.00 5.10 Rp 226,900.00 Rp 1,157,190.00 Rp 1,272,909.00 90.97

- besi kg 84.15 Rp 20,869.75 Rp 1,756,189.46 Rp 1,931,808.41 84.15 Rp 18,900.00 Rp 1,590,435.00 Rp 1,749,478.50 84.15 Rp 18,900.00 Rp 1,590,435.00 Rp 1,749,478.50 90.56

Lantai Beton t=12 cm Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- plat beton m3 2.70 Rp 1,256,611.28 Rp 3,392,850.45 Rp 3,732,135.50 2.70 Rp 1,206,800.00 Rp 3,258,360.00 Rp 3,584,196.00 2.70 Rp 1,206,800.00 Rp 3,258,360.00 Rp 3,584,196.00 96.04

- bekesting m2 11.25 Rp 594,599.50 Rp 6,689,244.38 Rp 7,358,168.81 11.25 Rp 226,900.00 Rp 2,552,625.00 Rp 2,807,887.50 11.25 Rp 226,900.00 Rp 2,552,625.00 Rp 2,807,887.50 38.16

- besi kg 202.50 Rp 20,869.75 Rp 4,226,124.38 Rp 4,648,736.81 202.50 Rp 18,900.00 Rp 3,827,250.00 Rp 4,209,975.00 202.50 Rp 18,900.00 Rp 3,827,250.00 Rp 4,209,975.00 90.56

e. PEK. DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Dinding 1/2 bt 1:5 m2 6.19 Rp 120,692.00 Rp 747,083.48 Rp 821,791.83 6.19 Rp 109,800.00 Rp 679,662.00 Rp 747,628.20 6.19 Rp 109,800.00 Rp 679,662.00 Rp 747,628.20 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Plesteran 1: 5 m2 12.38 Rp 69,356.10 Rp 858,628.52 Rp 944,491.37 12.38 Rp 63,100.00 Rp 781,178.00 Rp 859,295.80 12.38 Rp 63,100.00 Rp 781,178.00 Rp 859,295.80 90.98

Pek Acian m2 12.38 Rp 41,607.50 Rp 515,100.85 Rp 566,610.94 12.38 Rp 37,800.00 Rp 467,964.00 Rp 514,760.40 12.38 Rp 37,800.00 Rp 467,964.00 Rp 514,760.40 90.85

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 22.50 Rp 106,032.30 Rp 2,385,726.75 Rp 2,624,299.43 22.50 Rp 102,800.00 Rp 2,313,000.00 Rp 2,544,300.00 22.50 Rp 102,800.00 Rp 2,313,000.00 Rp 2,544,300.00 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 30x30 m2 7.50 Rp 180,870.25 Rp 1,356,526.88 Rp 1,492,179.56 7.50 Rp 164,500.00 Rp 1,233,750.00 Rp 1,357,125.00 7.50 Rp 164,500.00 Rp 1,233,750.00 Rp 1,357,125.00 90.95

Ps Dinding Keramik 30/30 m2 18.00 Rp 145,348.50 Rp 2,616,273.00 Rp 2,877,900.30 18.00 Rp 164,500.00 Rp 2,961,000.00 Rp 3,257,100.00 18.00 Rp 164,500.00 Rp 2,961,000.00 Rp 3,257,100.00 113.18

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pek Kusen Ruang Guru m1 14.00 Rp 106,489.35 Rp 1,490,850.90 Rp 1,639,935.99 14.00 Rp 110,700.00 Rp 1,549,800.00 Rp 1,704,780.00 14.00 Rp 110,700.00 Rp 1,549,800.00 Rp 1,704,780.00 103.95

Pek Pintu Panel Alumunium m2 2.94 Rp 456,604.50 Rp 1,342,417.23 Rp 1,476,658.95 2.94 Rp 474,800.00 Rp 1,395,912.00 Rp 1,535,503.20 2.94 Rp 474,800.00 Rp 1,395,912.00 Rp 1,535,503.20 103.98

Kaca Mati m2 0.45 Rp 141,810.63 Rp 63,814.78 Rp 70,196.26 0.45 Rp 129,700.00 Rp 58,365.00 Rp 64,201.50 0.45 Rp 129,700.00 Rp 58,365.00 Rp 64,201.50 91.46

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam KM/WC bh 2.00 Rp 212,726.25 Rp 425,452.50 Rp 467,997.75 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 170.45

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 51.94 Rp 47,702.60 Rp 2,477,673.04 Rp 2,725,440.35 51.94 Rp 42,200.00 Rp 2,191,868.00 Rp 2,411,054.80 51.94 Rp 42,200.00 Rp 2,191,868.00 Rp 2,411,054.80 88.46

Pengecatan Plafond 3 Kali (GRC) m2 22.50 Rp 34,755.60 Rp 782,001.00 Rp 860,201.10 22.50 Rp 30,700.00 Rp 690,750.00 Rp 759,825.00 22.50 Rp 30,700.00 Rp 690,750.00 Rp 759,825.00 88.33

m. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 2.00 Rp 912,450.00 Rp 1,824,900.00 Rp 2,007,390.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 2.00 Rp 87,862.50 Rp 175,725.00 Rp 193,297.50 2.00 Rp 77,200.00 Rp 154,400.00 Rp 169,840.00 2.00 Rp 77,200.00 Rp 154,400.00 Rp 169,840.00 87.86

Floor drain bh 2.00 Rp 55,852.50 Rp 111,705.00 Rp 122,875.50 2.00 Rp 78,600.00 Rp 157,200.00 Rp 172,920.00 2.00 Rp 78,600.00 Rp 157,200.00 Rp 172,920.00 140.73

Pemasangan Bak Kontrol Pas.Batu Bata 60x60 tinggi 60 cm bh 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.32 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 100.00

Septick Tank + Resapan unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 3.00 Rp 223,591.50 Rp 670,774.50 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Stop Kontak Setara ttk 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 186,900.00 Rp 560,700.00 Rp 616,770.00 3.00 Rp 186,900.00 Rp 560,700.00 Rp 616,770.00 252.22

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 BH Fitting Lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

1 ttk Sakelar Tunggal Setara Panasonic bh 3.00 Rp 72,333.25 Rp 216,999.75 Rp 238,699.73 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 89.45

11) SDN 2 CIKADONGDONG KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

2. Membersihkan Lapangan dan Perataan m2 1.00 Rp 2,500.00 Rp 2,500.00 Rp 2,750.00 1.00 Rp 12,900.00 Rp 12,900.00 Rp 14,190.00 1.00 Rp 12,900.00 Rp 12,900.00 Rp 14,190.00 516.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEMB. RKB SDN CIKANDONGDONG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 349.21 Rp 16,720.00 Rp 5,838,791.20 Rp 6,422,670.32 349.21 Rp 15,400.00 Rp 5,377,834.00 Rp 5,915,617.40 349.21 Rp 15,400.00 Rp 5,377,834.00 Rp 5,915,617.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 3.17 Rp 390,500.00 Rp 1,237,885.00 Rp 1,361,673.50 3.17 Rp 360,000.00 Rp 1,141,200.00 Rp 1,255,320.00 3.17 Rp 360,000.00 Rp 1,141,200.00 Rp 1,255,320.00 92.19

3. Bongkaran Genteng Lama m2 349.21 Rp 3,150.00 Rp 1,100,011.50 Rp 1,210,012.65 349.21 Rp 2,900.00 Rp 1,012,709.00 Rp 1,113,979.90 349.21 Rp 2,900.00 Rp 1,012,709.00 Rp 1,113,979.90 92.06

4. Bongkaran List Plank Lama m1 78.86 Rp 2,420.00 Rp 190,841.20 Rp 209,925.32 78.86 Rp 2,200.00 Rp 173,492.00 Rp 190,841.20 78.86 Rp 2,200.00 Rp 173,492.00 Rp 190,841.20 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 190.62 Rp 12,870.00 Rp 2,453,279.40 Rp 2,698,607.34 190.62 Rp 16,100.00 Rp 3,068,982.00 Rp 3,375,880.20 190.62 Rp 16,100.00 Rp 3,068,982.00 Rp 3,375,880.20 125.10

6. Bongkaran Dinding Pas bata merah m3 6.65 Rp 701,239.00 Rp 4,663,239.35 Rp 5,129,563.29 6.65 Rp 646,500.00 Rp 4,299,225.00 Rp 4,729,147.50 6.65 Rp 646,500.00 Rp 4,299,225.00 Rp 4,729,147.50 92.19

7. Bongkaran Beton m3 5.74 Rp 1,484,978.00 Rp 8,523,773.72 Rp 9,376,151.09 5.74 Rp 646,500.00 Rp 3,710,910.00 Rp 4,082,001.00 5.74 Rp 646,500.00 Rp 3,710,910.00 Rp 4,082,001.00 43.54

8. Bongkaran Pondasi m3 4.20 Rp 334,125.00 Rp 1,403,325.00 Rp 1,543,657.50 4.20 Rp 646,500.00 Rp 2,715,300.00 Rp 2,986,830.00 4.20 Rp 646,500.00 Rp 2,715,300.00 Rp 2,986,830.00 193.49

9. Pengukuran dan pasang bouwplank ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 125.00

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi m3 27.95 Rp 81,812.50 Rp 2,286,659.38 Rp 2,515,325.31 27.95 Rp 74,400.00 Rp 2,079,480.00 Rp 2,287,428.00 27.95 Rp 74,400.00 Rp 2,079,480.00 Rp 2,287,428.00 90.94

(Penambahan kedalaman) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 9.32 Rp 59,125.00 Rp 551,045.00 Rp 606,149.50 9.32 Rp 104,500.00 Rp 973,940.00 Rp 1,071,334.00 9.32 Rp 104,500.00 Rp 973,940.00 Rp 1,071,334.00 176.74

Urugan Pasir dibawah lantai = 0.05 m3 11.03 Rp 197,725.00 Rp 2,180,906.75 Rp 2,398,997.43 11.03 Rp 179,900.00 Rp 1,984,297.00 Rp 2,182,726.70 11.03 Rp 179,900.00 Rp 1,984,297.00 Rp 2,182,726.70 90.98

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp -

Pondasi plate Type P1 Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 6.35 Rp 1,256,611.28 Rp 7,979,481.61 Rp 8,777,429.78 6.35 Rp 1,206,800.00 Rp 7,663,180.00 Rp 8,429,498.00 6.35 Rp 1,206,800.00 Rp 7,663,180.00 Rp 8,429,498.00 96.04

- Bekisting m2 2.20 Rp 233,761.00 Rp 514,274.20 Rp 565,701.62 2.20 Rp 226,900.00 Rp 499,180.00 Rp 549,098.00 2.20 Rp 226,900.00 Rp 499,180.00 Rp 549,098.00 97.06

- Besi Kg 994.29 Rp 20,869.75 Rp 20,750,583.73 Rp 22,825,642.10 994.29 Rp 18,900.00 Rp 18,792,081.00 Rp 20,671,289.10 994.29 Rp 18,900.00 Rp 18,792,081.00 Rp 20,671,289.10 90.56

Pondasi plate Type P2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 1.59 Rp 1,256,611.28 Rp 1,998,011.93 Rp 2,197,813.12 1.59 Rp 1,206,800.00 Rp 1,918,812.00 Rp 2,110,693.20 1.59 Rp 1,206,800.00 Rp 1,918,812.00 Rp 2,110,693.20 96.04
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- Bekisting m2 1.36 Rp 233,761.00 Rp 317,914.96 Rp 349,706.46 1.36 Rp 226,900.00 Rp 308,584.00 Rp 339,442.40 1.36 Rp 226,900.00 Rp 308,584.00 Rp 339,442.40 97.06

- Besi Kg 325.51 Rp 20,869.75 Rp 6,793,312.32 Rp 7,472,643.55 325.51 Rp 18,900.00 Rp 6,152,139.00 Rp 6,767,352.90 325.51 Rp 18,900.00 Rp 6,152,139.00 Rp 6,767,352.90 90.56

Pedestal Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 2.08 Rp 1,256,611.28 Rp 2,613,751.46 Rp 2,875,126.60 2.08 Rp 1,206,800.00 Rp 2,510,144.00 Rp 2,761,158.40 2.08 Rp 1,206,800.00 Rp 2,510,144.00 Rp 2,761,158.40 96.04

- Bekisting m2 13.86 Rp 471,399.50 Rp 6,533,597.07 Rp 7,186,956.78 13.86 Rp 226,900.00 Rp 3,144,834.00 Rp 3,459,317.40 13.86 Rp 226,900.00 Rp 3,144,834.00 Rp 3,459,317.40 48.13

- Besi Kg 559.29 Rp 20,869.75 Rp 11,672,242.48 Rp 12,839,466.73 559.29 Rp 18,900.00 Rp 10,570,581.00 Rp 11,627,639.10 559.29 Rp 18,900.00 Rp 10,570,581.00 Rp 11,627,639.10 90.56

Pedestal Type P2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 0.61 Rp 1,256,611.28 Rp 766,532.88 Rp 843,186.17 0.61 Rp 1,206,800.00 Rp 736,148.00 Rp 809,762.80 0.61 Rp 1,206,800.00 Rp 736,148.00 Rp 809,762.80 96.04

- Bekisting m2 7.26 Rp 471,399.50 Rp 3,422,360.37 Rp 3,764,596.41 7.26 Rp 226,900.00 Rp 1,647,294.00 Rp 1,812,023.40 7.26 Rp 226,900.00 Rp 1,647,294.00 Rp 1,812,023.40 48.13

- Besi Kg 223.30 Rp 20,869.75 Rp 4,660,215.18 Rp 5,126,236.69 223.30 Rp 18,900.00 Rp 4,220,370.00 Rp 4,642,407.00 223.30 Rp 18,900.00 Rp 4,220,370.00 Rp 4,642,407.00 90.56

d. PEK. BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof Type S1 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.26 Rp 1,256,611.28 Rp 1,583,330.21 Rp 1,741,663.23 1.26 Rp 1,206,800.00 Rp 1,520,568.00 Rp 1,672,624.80 1.26 Rp 1,206,800.00 Rp 1,520,568.00 Rp 1,672,624.80 96.04

- bekesting m2 12.60 Rp 249,436.00 Rp 3,142,893.60 Rp 3,457,182.96 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 90.97

- besi Kg 138.60 Rp 20,869.75 Rp 2,892,547.35 Rp 3,181,802.09 138.60 Rp 18,900.00 Rp 2,619,540.00 Rp 2,881,494.00 138.60 Rp 18,900.00 Rp 2,619,540.00 Rp 2,881,494.00 90.56

Kolom K1 25/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 5.69 Rp 1,256,611.28 Rp 7,150,118.17 Rp 7,865,129.99 5.69 Rp 1,206,800.00 Rp 6,866,692.00 Rp 7,553,361.20 5.69 Rp 1,206,800.00 Rp 6,866,692.00 Rp 7,553,361.20 96.04

- bekesting m2 41.75 Rp 471,399.50 Rp 19,680,929.13 Rp 21,649,022.04 41.75 Rp 226,900.00 Rp 9,473,075.00 Rp 10,420,382.50 41.75 Rp 226,900.00 Rp 9,473,075.00 Rp 10,420,382.50 48.13

- besi Kg 959.85 Rp 20,869.75 Rp 20,031,829.54 Rp 22,035,012.49 959.85 Rp 18,900.00 Rp 18,141,165.00 Rp 19,955,281.50 959.85 Rp 18,900.00 Rp 18,141,165.00 Rp 19,955,281.50 90.56

Kolom K2 20/25 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.90 Rp 1,256,611.28 Rp 2,387,561.43 Rp 2,626,317.57 1.90 Rp 1,206,800.00 Rp 2,292,920.00 Rp 2,522,212.00 1.90 Rp 1,206,800.00 Rp 2,292,920.00 Rp 2,522,212.00 96.04

- bekesting m2 17.08 Rp 471,399.50 Rp 8,051,503.46 Rp 8,856,653.81 17.08 Rp 226,900.00 Rp 3,875,452.00 Rp 4,262,997.20 17.08 Rp 226,900.00 Rp 3,875,452.00 Rp 4,262,997.20 48.13

- besi Kg 449.76 Rp 20,869.75 Rp 9,386,378.76 Rp 10,325,016.64 449.76 Rp 18,900.00 Rp 8,500,464.00 Rp 9,350,510.40 449.76 Rp 18,900.00 Rp 8,500,464.00 Rp 9,350,510.40 90.56

Kolom K3 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.54 Rp 1,256,611.28 Rp 678,570.09 Rp 746,427.10 0.54 Rp 1,206,800.00 Rp 651,672.00 Rp 716,839.20 0.54 Rp 1,206,800.00 Rp 651,672.00 Rp 716,839.20 96.04

- bekesting m2 7.24 Rp 471,399.50 Rp 3,412,932.38 Rp 3,754,225.62 7.24 Rp 226,900.00 Rp 1,642,756.00 Rp 1,807,031.60 7.24 Rp 226,900.00 Rp 1,642,756.00 Rp 1,807,031.60 48.13

- besi Kg 143.14 Rp 20,869.75 Rp 2,987,296.02 Rp 3,286,025.62 143.14 Rp 18,900.00 Rp 2,705,346.00 Rp 2,975,880.60 143.14 Rp 18,900.00 Rp 2,705,346.00 Rp 2,975,880.60 90.56

Balok B1 25/50 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 7.00 Rp 1,256,611.28 Rp 8,796,278.94 Rp 9,675,906.84 7.00 Rp 1,206,800.00 Rp 8,447,600.00 Rp 9,292,360.00 7.00 Rp 1,206,800.00 Rp 8,447,600.00 Rp 9,292,360.00 96.04

- bekesting m2 28.00 Rp 486,249.50 Rp 13,614,986.00 Rp 14,976,484.60 28.00 Rp 226,900.00 Rp 6,353,200.00 Rp 6,988,520.00 28.00 Rp 226,900.00 Rp 6,353,200.00 Rp 6,988,520.00 46.66

- besi Kg 1438.42 Rp 20,869.75 Rp 30,019,465.80 Rp 33,021,412.37 1,438.42 Rp 18,900.00 Rp 27,186,138.00 Rp 29,904,751.80 1,438.42 Rp 18,900.00 Rp 27,186,138.00 Rp 29,904,751.80 90.56

Balok B2 25/50 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.40 Rp 1,256,611.28 Rp 502,644.51 Rp 552,908.96 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 96.04

- bekesting m2 2.00 Rp 486,249.50 Rp 972,499.00 Rp 1,069,748.90 2.00 Rp 226,900.00 Rp 453,800.00 Rp 499,180.00 2.00 Rp 226,900.00 Rp 453,800.00 Rp 499,180.00 46.66

- besi Kg 47.37 Rp 20,869.75 Rp 988,600.06 Rp 1,087,460.06 47.37 Rp 18,900.00 Rp 895,293.00 Rp 984,822.30 47.37 Rp 18,900.00 Rp 895,293.00 Rp 984,822.30 90.56

Balok B3 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.70 Rp 1,256,611.28 Rp 3,392,850.45 Rp 3,732,135.50 2.70 Rp 1,206,800.00 Rp 3,258,360.00 Rp 3,584,196.00 2.70 Rp 1,206,800.00 Rp 3,258,360.00 Rp 3,584,196.00 96.04

- bekesting m2 13.50 Rp 486,249.50 Rp 6,564,368.25 Rp 7,220,805.08 13.50 Rp 226,900.00 Rp 3,063,150.00 Rp 3,369,465.00 13.50 Rp 226,900.00 Rp 3,063,150.00 Rp 3,369,465.00 46.66

- besi Kg 363.01 Rp 20,869.75 Rp 7,575,927.95 Rp 8,333,520.74 363.01 Rp 18,900.00 Rp 6,860,889.00 Rp 7,546,977.90 363.01 Rp 18,900.00 Rp 6,860,889.00 Rp 7,546,977.90 90.56

Balok B4 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- beton m3 1.08 Rp 1,256,611.28 Rp 1,357,140.18 Rp 1,492,854.20 1.08 Rp 1,206,800.00 Rp 1,303,344.00 Rp 1,433,678.40 1.08 Rp 1,206,800.00 Rp 1,303,344.00 Rp 1,433,678.40 96.04

- bekesting m2 5.40 Rp 486,249.50 Rp 2,625,747.30 Rp 2,888,322.03 5.40 Rp 226,900.00 Rp 1,225,260.00 Rp 1,347,786.00 5.40 Rp 226,900.00 Rp 1,225,260.00 Rp 1,347,786.00 46.66

- besi Kg 172.60 Rp 20,869.75 Rp 3,602,118.85 Rp 3,962,330.74 172.60 Rp 18,900.00 Rp 3,262,140.00 Rp 3,588,354.00 172.60 Rp 18,900.00 Rp 3,262,140.00 Rp 3,588,354.00 90.56

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.52 Rp 1,256,611.28 Rp 3,166,660.42 Rp 3,483,326.46 2.52 Rp 1,206,800.00 Rp 3,041,136.00 Rp 3,345,249.60 2.52 Rp 1,206,800.00 Rp 3,041,136.00 Rp 3,345,249.60 96.04

- bekesting m2 16.80 Rp 486,249.50 Rp 8,168,991.60 Rp 8,985,890.76 16.80 Rp 226,900.00 Rp 3,811,920.00 Rp 4,193,112.00 16.80 Rp 226,900.00 Rp 3,811,920.00 Rp 4,193,112.00 46.66

- besi Kg 277.20 Rp 20,869.75 Rp 5,785,094.70 Rp 6,363,604.17 277.20 Rp 18,900.00 Rp 5,239,080.00 Rp 5,762,988.00 277.20 Rp 18,900.00 Rp 5,239,080.00 Rp 5,762,988.00 90.56

Lantai Beton t=12 cm Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- plat beton m3 20.58 Rp 1,256,611.28 Rp 25,861,060.10 Rp 28,447,166.11 20.58 Rp 1,206,800.00 Rp 24,835,944.00 Rp 27,319,538.40 20.58 Rp 1,206,800.00 Rp 24,835,944.00 Rp 27,319,538.40 96.04

- Bekisting m2 85.75 Rp 594,599.50 Rp 50,986,907.13 Rp 56,085,597.84 85.75 Rp 226,900.00 Rp 19,456,675.00 Rp 21,402,342.50 85.75 Rp 226,900.00 Rp 19,456,675.00 Rp 21,402,342.50 38.16

- besi Kg 1543.50 Rp 20,869.75 Rp 32,212,459.13 Rp 35,433,705.04 1,543.50 Rp 18,900.00 Rp 29,172,150.00 Rp 32,089,365.00 1,543.50 Rp 18,900.00 Rp 29,172,150.00 Rp 32,089,365.00 90.56

Tangga Beton Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Lantai beton + pelat injak + Bordes m3 2.07 Rp 1,256,611.28 Rp 2,601,185.35 Rp 2,861,303.88 2.07 Rp 1,206,800.00 Rp 2,498,076.00 Rp 2,747,883.60 2.07 Rp 1,206,800.00 Rp 2,498,076.00 Rp 2,747,883.60 96.04

- Bekisting m2 8.61 Rp 594,599.50 Rp 5,119,501.70 Rp 5,631,451.86 8.61 Rp 226,900.00 Rp 1,953,609.00 Rp 2,148,969.90 8.61 Rp 226,900.00 Rp 1,953,609.00 Rp 2,148,969.90 38.16

- besi Kg 154.98 Rp 20,869.75 Rp 3,234,393.86 Rp 3,557,833.24 154.98 Rp 18,900.00 Rp 2,929,122.00 Rp 3,222,034.20 154.98 Rp 18,900.00 Rp 2,929,122.00 Rp 3,222,034.20 90.56

e. PEK PAS DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 256.83 Rp 120,692.00 Rp 30,997,326.36 Rp 34,097,059.00 256.83 Rp 109,800.00 Rp 28,199,934.00 Rp 31,019,927.40 256.83 Rp 109,800.00 Rp 28,199,934.00 Rp 31,019,927.40 90.98

Pek Dinding Pagar Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 28.50 Rp 120,692.00 Rp 3,439,722.00 Rp 3,783,694.20 28.50 Rp 109,800.00 Rp 3,129,300.00 Rp 3,442,230.00 28.50 Rp 109,800.00 Rp 3,129,300.00 Rp 3,442,230.00 90.98

Besi Railing Pagar Dia 3" (Pipa Galvanis) m1 28.50 Rp 236,898.29 Rp 6,751,601.31 Rp 7,426,761.44 28.50 Rp 250,000.00 Rp 7,125,000.00 Rp 7,837,500.00 28.50 Rp 250,000.00 Rp 7,125,000.00 Rp 7,837,500.00 105.53

( Pipa Galvanis) Rp - Rp - Rp - Rp - Rp - Rp -

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 513.66 Rp 69,356.10 Rp 35,625,454.33 Rp 39,187,999.76 513.66 Rp 63,100.00 Rp 32,411,946.00 Rp 35,653,140.60 513.66 Rp 63,100.00 Rp 32,411,946.00 Rp 35,653,140.60 90.98

Acian m2 513.66 Rp 41,607.50 Rp 21,372,108.45 Rp 23,509,319.30 513.66 Rp 37,800.00 Rp 19,416,348.00 Rp 21,357,982.80 513.66 Rp 37,800.00 Rp 19,416,348.00 Rp 21,357,982.80 90.85

Acian Beton Kolom m2 26.11 Rp 41,607.50 Rp 1,086,371.83 Rp 1,195,009.01 26.11 Rp 37,800.00 Rp 986,958.00 Rp 1,085,653.80 26.11 Rp 37,800.00 Rp 986,958.00 Rp 1,085,653.80 90.85

Acian Beton Balok selasar m2 9.80 Rp 41,607.50 Rp 407,753.50 Rp 448,528.85 9.80 Rp 37,800.00 Rp 370,440.00 Rp 407,484.00 9.80 Rp 37,800.00 Rp 370,440.00 Rp 407,484.00 90.85

g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 355.92 Rp 180,496.25 Rp 64,242,225.30 Rp 70,666,447.83 355.92 Rp 175,000.00 Rp 62,286,000.00 Rp 68,514,600.00 355.92 Rp 175,000.00 Rp 62,286,000.00 Rp 68,514,600.00 96.95

Pas Atap Metal Pasir m2 355.92 Rp 142,043.00 Rp 50,555,944.56 Rp 55,611,539.02 355.92 Rp 137,700.00 Rp 49,010,184.00 Rp 53,911,202.40 355.92 Rp 137,700.00 Rp 49,010,184.00 Rp 53,911,202.40 96.94

Pas Bubungan Metal m1 26.50 Rp 116,105.00 Rp 3,076,782.50 Rp 3,384,460.75 26.50 Rp 112,600.00 Rp 2,983,900.00 Rp 3,282,290.00 26.50 Rp 112,600.00 Rp 2,983,900.00 Rp 3,282,290.00 96.98

Pas Lisplak GRC lebar 30 cm m1 79.86 Rp 51,925.50 Rp 4,146,770.43 Rp 4,561,447.47 79.86 Rp 50,300.00 Rp 4,016,958.00 Rp 4,418,653.80 79.86 Rp 50,300.00 Rp 4,016,958.00 Rp 4,418,653.80 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 343.00 Rp 151,306.52 Rp 51,898,135.67 Rp 57,087,949.24 343.00 Rp 146,700.00 Rp 50,318,100.00 Rp 55,349,910.00 343.00 Rp 146,700.00 Rp 50,318,100.00 Rp 55,349,910.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 160.06 Rp 106,032.30 Rp 16,971,529.94 Rp 18,668,682.93 160.06 Rp 102,800.00 Rp 16,454,168.00 Rp 18,099,584.80 160.06 Rp 102,800.00 Rp 16,454,168.00 Rp 18,099,584.80 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 258.93 Rp 183,216.00 Rp 47,440,118.88 Rp 52,184,130.77 258.93 Rp 166,700.00 Rp 43,163,631.00 Rp 47,479,994.10 258.93 Rp 166,700.00 Rp 43,163,631.00 Rp 47,479,994.10 90.99

Pas Keramik KM/WC 30x30 cm m2 7.40 Rp 180,870.25 Rp 1,338,439.85 Rp 1,472,283.84 7.40 Rp 164,500.00 Rp 1,217,300.00 Rp 1,339,030.00 7.40 Rp 164,500.00 Rp 1,217,300.00 Rp 1,339,030.00 90.95

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen 1.00 Rp - Rp - 1.00 Rp - Rp - Rp - 1.00 Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- P1 (8 bh) m1 35.20 Rp 106,489.35 Rp 3,748,425.12 Rp 4,123,267.63 35.20 Rp 110,700.00 Rp 3,896,640.00 Rp 4,286,304.00 35.20 Rp 110,700.00 Rp 3,896,640.00 Rp 4,286,304.00 103.95

- P2 (4 bh) m1 40.80 Rp 106,489.35 Rp 4,344,765.48 Rp 4,779,242.03 40.80 Rp 110,700.00 Rp 4,516,560.00 Rp 4,968,216.00 40.80 Rp 110,700.00 Rp 4,516,560.00 Rp 4,968,216.00 103.95

- P3 (4 bh) m1 10.50 Rp 106,489.35 Rp 1,118,138.18 Rp 1,229,951.99 10.50 Rp 110,700.00 Rp 1,162,350.00 Rp 1,278,585.00 10.50 Rp 110,700.00 Rp 1,162,350.00 Rp 1,278,585.00 103.95

- J1 (32 bh) m1 96.30 Rp 106,489.35 Rp 10,254,924.41 Rp 11,280,416.85 96.30 Rp 110,700.00 Rp 10,660,410.00 Rp 11,726,451.00 96.30 Rp 110,700.00 Rp 10,660,410.00 Rp 11,726,451.00 103.95

- BV (8 bh) m1 104.40 Rp 106,489.35 Rp 11,117,488.14 Rp 12,229,236.95 104.40 Rp 110,700.00 Rp 11,557,080.00 Rp 12,712,788.00 104.40 Rp 110,700.00 Rp 11,557,080.00 Rp 12,712,788.00 103.95

Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (4 bh) m2 4.56 Rp 456,604.50 Rp 2,082,116.52 Rp 2,290,328.17 4.56 Rp 474,800.00 Rp 2,165,088.00 Rp 2,381,596.80 4.56 Rp 474,800.00 Rp 2,165,088.00 Rp 2,381,596.80 103.98

- PJ (6 bh) m2 10.08 Rp 456,604.50 Rp 4,602,573.36 Rp 5,062,830.70 10.08 Rp 474,800.00 Rp 4,785,984.00 Rp 5,264,582.40 10.08 Rp 474,800.00 Rp 4,785,984.00 Rp 5,264,582.40 103.98

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (12 unit) m2 10.71 Rp 424,110.50 Rp 4,542,223.46 Rp 4,996,445.80 10.71 Rp 474,800.00 Rp 5,085,108.00 Rp 5,593,618.80 10.71 Rp 474,800.00 Rp 5,085,108.00 Rp 5,593,618.80 111.95

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 6.00 Rp 396,302.50 Rp 2,377,815.00 Rp 2,615,596.50 6.00 Rp 362,600.00 Rp 2,175,600.00 Rp 2,393,160.00 6.00 Rp 362,600.00 Rp 2,175,600.00 Rp 2,393,160.00 91.50

Pas Kunci Tanam KM/WC bh 4.00 Rp 212,726.25 Rp 850,905.00 Rp 935,995.50 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 170.45

Pas Engsel Pintu bh 18.00 Rp 42,803.75 Rp 770,467.50 Rp 847,514.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 91.35

Pas Engsel Jendela Kupu2 bh 36.00 Rp 36,052.50 Rp 1,297,890.00 Rp 1,427,679.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 91.26

Pas Kait Angin bh 18.00 Rp 51,122.50 Rp 920,205.00 Rp 1,012,225.50 18.00 Rp 46,700.00 Rp 840,600.00 Rp 924,660.00 18.00 Rp 46,700.00 Rp 840,600.00 Rp 924,660.00 91.35

Pas Kaca 5 mm m2 23.31 Rp 141,810.63 Rp 3,305,605.67 Rp 3,636,166.24 23.31 Rp 129,700.00 Rp 3,023,307.00 Rp 3,325,637.70 23.31 Rp 129,700.00 Rp 3,023,307.00 Rp 3,325,637.70 91.46

l. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 4.00 Rp 912,450.00 Rp 3,649,800.00 Rp 4,014,780.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 89.50

Bak Kontrol uk 60x60 cm bh 2.00 Rp 951,762.12 Rp 1,903,524.23 Rp 2,093,876.66 2.00 Rp 951,762.12 Rp 1,903,524.24 Rp 2,093,876.65 2.00 Rp 951,762.12 Rp 1,903,524.24 Rp 2,093,876.66 100.00

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" bh 4.00 Rp 87,862.50 Rp 351,450.00 Rp 386,595.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 89.46

Floor drain bh 4.00 Rp 55,852.50 Rp 223,410.00 Rp 245,751.00 4.00 Rp 49,900.00 Rp 199,600.00 Rp 219,560.00 4.00 Rp 49,900.00 Rp 199,600.00 Rp 219,560.00 89.34

1 Unit Septictank 2x1,50x1,50 m + Rembesan unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 513.66 Rp 47,702.60 Rp 24,502,917.52 Rp 26,953,209.27 513.66 Rp 42,200.00 Rp 21,676,452.00 Rp 23,844,097.20 513.66 Rp 42,200.00 Rp 21,676,452.00 Rp 23,844,097.20 88.46

Pengecatan Plafond 3 Kali m2 186.92 Rp 34,755.60 Rp 6,496,516.75 Rp 7,146,168.43 186.92 Rp 30,700.00 Rp 5,738,444.00 Rp 6,312,288.40 186.92 Rp 30,700.00 Rp 5,738,444.00 Rp 6,312,288.40 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 36.00 Rp 223,591.50 Rp 8,049,294.00 Rp 8,854,223.40 36.00 Rp 200,100.00 Rp 7,203,600.00 Rp 7,923,960.00 36.00 Rp 200,100.00 Rp 7,203,600.00 Rp 7,923,960.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 6.00 Rp 235,416.50 Rp 1,412,499.00 Rp 1,553,748.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 85.00

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 24.00 Rp 208,851.50 Rp 5,012,436.00 Rp 5,513,679.60 24.00 Rp 186,900.00 Rp 4,485,600.00 Rp 4,934,160.00 24.00 Rp 186,900.00 Rp 4,485,600.00 Rp 4,934,160.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 12.00 Rp 74,101.50 Rp 889,218.00 Rp 978,139.80 12.00 Rp 66,300.00 Rp 795,600.00 Rp 875,160.00 12.00 Rp 66,300.00 Rp 795,600.00 Rp 875,160.00 89.47

1 Bh Pemasangan MCB Unit 2.00 Rp 373,128.25 Rp 746,256.50 Rp 820,882.15 2.00 Rp 333,900.00 Rp 667,800.00 Rp 734,580.00 2.00 Rp 333,900.00 Rp 667,800.00 Rp 734,580.00 89.49

1 BH Fitting Lampu bh 12.00 Rp 30,101.50 Rp 361,218.00 Rp 397,339.80 12.00 Rp 26,900.00 Rp 322,800.00 Rp 355,080.00 12.00 Rp 26,900.00 Rp 322,800.00 Rp 355,080.00 89.36

1 ttk Sakelar Seri Setara Panasonic bh 6.00 Rp 86,083.25 Rp 516,499.50 Rp 568,149.45 6.00 Rp 77,000.00 Rp 462,000.00 Rp 508,200.00 6.00 Rp 77,000.00 Rp 462,000.00 Rp 508,200.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic bh 16.00 Rp 72,333.25 Rp 1,157,332.00 Rp 1,273,065.20 16.00 Rp 64,700.00 Rp 1,035,200.00 Rp 1,138,720.00 16.00 Rp 64,700.00 Rp 1,035,200.00 Rp 1,138,720.00 89.45

D. PEMBANGUNAN TPT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 19.27 Rp 81,812.50 Rp 1,576,526.88 Rp 1,734,179.56 19.27 Rp 74,400.00 Rp 1,433,688.00 Rp 1,577,056.80 19.27 Rp 74,400.00 Rp 1,433,688.00 Rp 1,577,056.80 90.94

Urugan tanah kembali m3 6.43 Rp 59,125.00 Rp 380,173.75 Rp 418,191.13 6.43 Rp 104,500.00 Rp 671,935.00 Rp 739,128.50 6.43 Rp 104,500.00 Rp 671,935.00 Rp 739,128.50 176.74
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Urugan Pasir dibawah pondasi m3 0.64 Rp 197,725.00 Rp 126,544.00 Rp 139,198.40 0.64 Rp 179,900.00 Rp 115,136.00 Rp 126,649.60 0.64 Rp 179,900.00 Rp 115,136.00 Rp 126,649.60 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 90.27 Rp 1,083,197.50 Rp 97,780,238.33 Rp 107,558,262.16 90.27 Rp 985,700.00 Rp 88,979,139.00 Rp 97,877,052.90 90.27 Rp 985,700.00 Rp 88,979,139.00 Rp 97,877,052.90 91.00

Pas Pipa PVC dia 1" m1 52.00 Rp 27,875.72 Rp 1,449,537.38 Rp 1,594,491.11 52.00 Rp 29,000.00 Rp 1,508,000.00 Rp 1,658,800.00 52.00 Rp 29,000.00 Rp 1,508,000.00 Rp 1,658,800.00 104.03

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 10.28 Rp 69,356.10 Rp 712,980.71 Rp 784,278.78 10.28 Rp 63,100.00 Rp 648,668.00 Rp 713,534.80 10.28 Rp 63,100.00 Rp 648,668.00 Rp 713,534.80 90.98

Acian m2 10.28 Rp 41,607.50 Rp 427,725.10 Rp 470,497.61 10.28 Rp 37,800.00 Rp 388,584.00 Rp 427,442.40 10.28 Rp 37,800.00 Rp 388,584.00 Rp 427,442.40 90.85

E. PEMB. PAGAR SEKOLAH DAN GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi plate 12.48 Rp 81,812.50 Rp 1,021,020.00 Rp 1,123,122.00 12.48 Rp 74,400.00 Rp 928,512.00 Rp 1,021,363.20 12.48 Rp 74,400.00 Rp 928,512.00 Rp 1,021,363.20 90.94

Galian tanah pondasi batu kali 31.50 Rp 81,812.50 Rp 2,577,093.75 Rp 2,834,803.13 31.50 Rp 74,400.00 Rp 2,343,600.00 Rp 2,577,960.00 31.50 Rp 74,400.00 Rp 2,343,600.00 Rp 2,577,960.00 90.94

Urugan tanah kembali 14.66 Rp 59,125.00 Rp 866,772.50 Rp 953,449.75 14.66 Rp 104,500.00 Rp 1,531,970.00 Rp 1,685,167.00 14.66 Rp 104,500.00 Rp 1,531,970.00 Rp 1,685,167.00 176.74

Urugan Pasir dibawah pondasi 2.03 Rp 197,725.00 Rp 401,381.75 Rp 441,519.93 2.03 Rp 179,900.00 Rp 365,197.00 Rp 401,716.70 2.03 Rp 179,900.00 Rp 365,197.00 Rp 401,716.70 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi plate Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pondasi plate Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 3.18 Rp 1,256,611.28 Rp 3,996,023.86 Rp 4,395,626.25 3.18 Rp 1,206,800.00 Rp 3,837,624.00 Rp 4,221,386.40 3.18 Rp 1,206,800.00 Rp 3,837,624.00 Rp 4,221,386.40 96.04

Bekisting m2 9.10 Rp 233,761.00 Rp 2,127,225.10 Rp 2,339,947.61 9.10 Rp 226,900.00 Rp 2,064,790.00 Rp 2,271,269.00 9.10 Rp 226,900.00 Rp 2,064,790.00 Rp 2,271,269.00 97.06

Besi Kg 435.99 Rp 20,869.75 Rp 9,099,002.30 Rp 10,008,902.53 435.99 Rp 18,900.00 Rp 8,240,211.00 Rp 9,064,232.10 435.99 Rp 18,900.00 Rp 8,240,211.00 Rp 9,064,232.10 90.56

Pas Pedestal Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.52 Rp 1,256,611.28 Rp 653,437.86 Rp 718,781.65 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 0.52 Rp 1,206,800.00 Rp 627,536.00 Rp 690,289.60 96.04

Bekisting m2 1.29 Rp 471,399.50 Rp 608,105.36 Rp 668,915.89 1.29 Rp 226,900.00 Rp 292,701.00 Rp 321,971.10 1.29 Rp 226,900.00 Rp 292,701.00 Rp 321,971.10 48.13

Besi Kg 480.87 Rp 20,869.75 Rp 10,035,636.68 Rp 11,039,200.35 480.87 Rp 18,900.00 Rp 9,088,443.00 Rp 9,997,287.30 480.87 Rp 18,900.00 Rp 9,088,443.00 Rp 9,997,287.30 90.56

Pondasi batu kali m3 13.55 Rp 1,083,197.50 Rp 14,677,326.13 Rp 16,145,058.74 13.55 Rp 985,700.00 Rp 13,356,235.00 Rp 14,691,858.50 13.55 Rp 985,700.00 Rp 13,356,235.00 Rp 14,691,858.50 91.00

Pas Batu Aanstamping m3 4.06 Rp 634,375.50 Rp 2,575,564.53 Rp 2,833,120.98 4.06 Rp 577,200.00 Rp 2,343,432.00 Rp 2,577,775.20 4.06 Rp 577,200.00 Rp 2,343,432.00 Rp 2,577,775.20 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 2.03 Rp 1,256,611.28 Rp 2,550,920.89 Rp 2,806,012.98 2.03 Rp 1,206,800.00 Rp 2,449,804.00 Rp 2,694,784.40 2.03 Rp 1,206,800.00 Rp 2,449,804.00 Rp 2,694,784.40 96.04

Bekisting m2 13.55 Rp 249,436.00 Rp 3,379,857.80 Rp 3,717,843.58 13.55 Rp 226,900.00 Rp 3,074,495.00 Rp 3,381,944.50 13.55 Rp 226,900.00 Rp 3,074,495.00 Rp 3,381,944.50 90.97

Besi Kg 223.54 Rp 20,869.75 Rp 4,665,223.92 Rp 5,131,746.31 223.54 Rp 18,900.00 Rp 4,224,906.00 Rp 4,647,396.60 223.54 Rp 18,900.00 Rp 4,224,906.00 Rp 4,647,396.60 90.56

Kolom K1 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 2.08 Rp 1,256,611.28 Rp 2,613,751.46 Rp 2,875,126.60 2.08 Rp 1,206,800.00 Rp 2,510,144.00 Rp 2,761,158.40 2.08 Rp 1,206,800.00 Rp 2,510,144.00 Rp 2,761,158.40 96.04

Bekisting m2 20.80 Rp 249,436.00 Rp 5,188,268.80 Rp 5,707,095.68 20.80 Rp 226,900.00 Rp 4,719,520.00 Rp 5,191,472.00 20.80 Rp 226,900.00 Rp 4,719,520.00 Rp 5,191,472.00 90.97

Besi Kg 378.58 Rp 20,869.75 Rp 7,900,869.96 Rp 8,690,956.95 378.58 Rp 18,900.00 Rp 7,155,162.00 Rp 7,870,678.20 378.58 Rp 18,900.00 Rp 7,155,162.00 Rp 7,870,678.20 90.56

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 2.03 Rp 1,256,611.28 Rp 2,550,920.89 Rp 2,806,012.98 2.03 Rp 1,206,800.00 Rp 2,449,804.00 Rp 2,694,784.40 2.03 Rp 1,206,800.00 Rp 2,449,804.00 Rp 2,694,784.40 96.04

Bekisting m2 13.55 Rp 249,436.00 Rp 3,379,857.80 Rp 3,717,843.58 13.55 Rp 226,900.00 Rp 3,074,495.00 Rp 3,381,944.50 13.55 Rp 226,900.00 Rp 3,074,495.00 Rp 3,381,944.50 90.97

Besi Kg 223.54 Rp 20,869.75 Rp 4,665,223.92 Rp 5,131,746.31 223.54 Rp 18,900.00 Rp 4,224,906.00 Rp 4,647,396.60 223.54 Rp 18,900.00 Rp 4,224,906.00 Rp 4,647,396.60 90.56

d. PEK PAS DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 107.03 Rp 120,692.00 Rp 12,917,664.76 Rp 14,209,431.24 107.03 Rp 109,800.00 Rp 11,751,894.00 Rp 12,927,083.40 107.03 Rp 109,800.00 Rp 11,751,894.00 Rp 12,927,083.40 90.98
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 214.06 Rp 69,356.10 Rp 14,846,366.77 Rp 16,331,003.44 214.06 Rp 63,100.00 Rp 13,507,186.00 Rp 14,857,904.60 214.06 Rp 63,100.00 Rp 13,507,186.00 Rp 14,857,904.60 90.98

Acian m2 214.06 Rp 41,607.50 Rp 8,906,501.45 Rp 9,797,151.60 214.06 Rp 37,800.00 Rp 8,091,468.00 Rp 8,900,614.80 214.06 Rp 37,800.00 Rp 8,091,468.00 Rp 8,900,614.80 90.85

f. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 214.06 Rp 47,702.60 Rp 10,211,218.56 Rp 11,232,340.41 214.06 Rp 42,200.00 Rp 9,033,332.00 Rp 9,936,665.20 214.06 Rp 42,200.00 Rp 9,033,332.00 Rp 9,936,665.20 88.46

g. GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah Pondasi m3 2.23 Rp 81,812.50 Rp 182,441.88 Rp 200,686.06 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 90.94

Urugan pasir bwh Pondasi m3 0.15 Rp 197,725.00 Rp 29,658.75 Rp 32,624.63 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 90.98

Pondasi Plate Menerus 0.6 x 2.13 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.45 Rp 1,256,611.28 Rp 565,475.08 Rp 622,022.58 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 96.04

Bekisting m2 2.13 Rp 233,761.00 Rp 497,910.93 Rp 547,702.02 2.13 Rp 226,900.00 Rp 483,297.00 Rp 531,626.70 2.13 Rp 226,900.00 Rp 483,297.00 Rp 531,626.70 97.06

Besi (Ø10-150), (Ø10-150) kg 73.04 Rp 20,869.75 Rp 1,524,326.54 Rp 1,676,759.19 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 90.56

Pedestal Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.09 Rp 1,256,611.28 Rp 113,095.02 Rp 124,404.52 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 96.04

Bekisting m2 0.88 Rp 471,399.50 Rp 414,831.56 Rp 456,314.72 0.88 Rp 226,900.00 Rp 199,672.00 Rp 219,639.20 0.88 Rp 226,900.00 Rp 199,672.00 Rp 219,639.20 48.13

Besi (Ø10-150), (Ø10-150) kg 39.77 Rp 20,869.75 Rp 829,989.96 Rp 912,988.95 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.24 Rp 1,256,611.28 Rp 301,586.71 Rp 331,745.38 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 96.04

Bekisting m2 2.40 Rp 249,436.00 Rp 598,646.40 Rp 658,511.04 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 90.97

Besi 4Ǿ10, Ǿ8-150 kg 28.41 Rp 20,869.75 Rp 592,909.60 Rp 652,200.56 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 2.29 Rp 249,436.00 Rp 571,208.44 Rp 628,329.28 2.29 Rp 226,900.00 Rp 519,601.00 Rp 571,561.10 2.29 Rp 226,900.00 Rp 519,601.00 Rp 571,561.10 90.97

Besi 4Ǿ10, Ǿ8-150 kg 27.13 Rp 32,322.99 Rp 876,922.79 Rp 964,615.07 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 58.47

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.19 Rp 1,256,611.28 Rp 238,756.14 Rp 262,631.76 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 96.04

Bekisting m2 1.91 Rp 249,436.00 Rp 476,422.76 Rp 524,065.04 1.91 Rp 226,900.00 Rp 433,379.00 Rp 476,716.90 1.91 Rp 226,900.00 Rp 433,379.00 Rp 476,716.90 90.97

Besi 4Ǿ10, Ǿ8-150 kg 22.83 Rp 32,322.99 Rp 737,933.92 Rp 811,727.31 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 58.47

Dinding Pelat 0.4 x 4.7 x 0.12 m Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 0.94 Rp 594,599.50 Rp 558,923.53 Rp 614,815.88 0.94 Rp 226,900.00 Rp 213,286.00 Rp 234,614.60 0.94 Rp 226,900.00 Rp 213,286.00 Rp 234,614.60 38.16

Besi kg 16.92 Rp 32,322.99 Rp 546,905.03 Rp 601,595.54 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 58.47

- Ø10-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-200 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-200 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Bata 1/2 (Pelapis Penebalan) m2 32.54 Rp 120,692.00 Rp 3,927,317.68 Rp 4,320,049.45 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 90.98

h. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plestreran 1:5 m2 32.54 Rp 69,356.10 Rp 2,256,847.49 Rp 2,482,532.24 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 90.98

Acian m2 32.54 Rp 41,607.50 Rp 1,353,908.05 Rp 1,489,298.86 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 90.85
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
i. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tiang Kolom m2 32.54 Rp 47,702.60 Rp 1,552,242.60 Rp 1,707,466.86 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 88.46

G. PEMB. PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah Kansteen m3 2.71 Rp 81,812.50 Rp 221,711.88 Rp 243,883.06 2.71 Rp 74,400.00 Rp 201,624.00 Rp 221,786.40 2.71 Rp 74,400.00 Rp 201,624.00 Rp 221,786.40 90.94

Urugan Pasit T= 5 cm m3 18.49 Rp 197,725.00 Rp 3,655,935.25 Rp 4,021,528.78 18.49 Rp 179,900.00 Rp 3,326,351.00 Rp 3,658,986.10 18.49 Rp 179,900.00 Rp 3,326,351.00 Rp 3,658,986.10 90.98

b. PEK PAS BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Batu bata 1/2 bt 1 : 5 m2 40.61 Rp 120,692.00 Rp 4,901,302.12 Rp 5,391,432.33 40.61 Rp 109,800.00 Rp 4,458,978.00 Rp 4,904,875.80 40.61 Rp 109,800.00 Rp 4,458,978.00 Rp 4,904,875.80 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 54.15 Rp 69,356.10 Rp 3,755,632.82 Rp 4,131,196.10 54.15 Rp 63,100.00 Rp 3,416,865.00 Rp 3,758,551.50 54.15 Rp 63,100.00 Rp 3,416,865.00 Rp 3,758,551.50 90.98

Acian Pas Batu Bata 1 : 5 m2 54.15 Rp 41,607.50 Rp 2,253,046.13 Rp 2,478,350.74 54.15 Rp 37,800.00 Rp 2,046,870.00 Rp 2,251,557.00 54.15 Rp 37,800.00 Rp 2,046,870.00 Rp 2,251,557.00 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok M2 277.37 Rp 225,513.75 Rp 62,550,748.84 Rp 68,805,823.72 277.37 Rp 224,000.00 Rp 62,130,880.00 Rp 68,343,968.00 277.37 Rp 224,000.00 Rp 62,130,880.00 Rp 68,343,968.00 99.33

12) SMPN 4 SATU ATAP CIHARA KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEK PEMB. SMP 4 CIHARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 500.00 Rp 16,720.00 Rp 8,360,000.00 Rp 9,196,000.00 500.00 Rp 15,400.00 Rp 7,700,000.00 Rp 8,470,000.00 500.00 Rp 15,400.00 Rp 7,700,000.00 Rp 8,470,000.00 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 4.13 Rp 390,500.00 Rp 1,612,765.00 Rp 1,774,041.50 4.13 Rp 360,000.00 Rp 1,486,800.00 Rp 1,635,480.00 4.13 Rp 360,000.00 Rp 1,486,800.00 Rp 1,635,480.00 92.19

3. Bongkaran Genteng Lama m2 500.00 Rp 3,150.00 Rp 1,575,000.00 Rp 1,732,500.00 500.00 Rp 2,900.00 Rp 1,450,000.00 Rp 1,595,000.00 500.00 Rp 2,900.00 Rp 1,450,000.00 Rp 1,595,000.00 92.06

4. Bongkaran List Plank Lama m1 103.64 Rp 2,420.00 Rp 250,808.80 Rp 275,889.68 103.64 Rp 2,200.00 Rp 228,008.00 Rp 250,808.80 103.64 Rp 2,200.00 Rp 228,008.00 Rp 250,808.80 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 179.00 Rp 12,870.00 Rp 2,303,730.00 Rp 2,534,103.00 179.00 Rp 16,100.00 Rp 2,881,900.00 Rp 3,170,090.00 179.00 Rp 16,100.00 Rp 2,881,900.00 Rp 3,170,090.00 125.10

6. Bongkaran Dinding Pas bata merah m3 48.39 Rp 701,239.00 Rp 33,932,955.21 Rp 37,326,250.73 48.39 Rp 646,500.00 Rp 31,284,135.00 Rp 34,412,548.50 48.39 Rp 646,500.00 Rp 31,284,135.00 Rp 34,412,548.50 92.19

7. Bongkaran Beton m3 11.10 Rp 1,484,978.00 Rp 16,483,255.80 Rp 18,131,581.38 11.10 Rp 646,500.00 Rp 7,176,150.00 Rp 7,893,765.00 11.10 Rp 646,500.00 Rp 7,176,150.00 Rp 7,893,765.00 43.54

8. Bongkaran Pondasi m3 23.40 Rp 334,125.00 Rp 7,818,525.00 Rp 8,600,377.50 23.40 Rp 646,500.00 Rp 15,128,100.00 Rp 16,640,910.00 23.40 Rp 646,500.00 Rp 15,128,100.00 Rp 16,640,910.00 193.49

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi m3 42.59 Rp 81,812.50 Rp 3,484,394.38 Rp 3,832,833.81 42.59 Rp 74,400.00 Rp 3,168,696.00 Rp 3,485,565.60 42.59 Rp 74,400.00 Rp 3,168,696.00 Rp 3,485,565.60 90.94

(Penambahan kedalaman) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 14.20 Rp 59,125.00 Rp 839,575.00 Rp 923,532.50 14.20 Rp 104,500.00 Rp 1,483,900.00 Rp 1,632,290.00 14.20 Rp 104,500.00 Rp 1,483,900.00 Rp 1,632,290.00 176.74

Urugan Pasir dibawah pondasi m3 0.96 Rp 197,725.00 Rp 189,816.00 Rp 208,797.60 0.96 Rp 179,900.00 Rp 172,704.00 Rp 189,974.40 0.96 Rp 179,900.00 Rp 172,704.00 Rp 189,974.40 90.98

Urugan Pasir dibawah lantai = 0.05 m3 32.78 Rp 197,725.00 Rp 6,481,425.50 Rp 7,129,568.05 32.78 Rp 179,900.00 Rp 5,897,122.00 Rp 6,486,834.20 32.78 Rp 179,900.00 Rp 5,897,122.00 Rp 6,486,834.20 90.98

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pondasi plate Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 9.68 Rp 1,256,611.28 Rp 12,163,997.17 Rp 13,380,396.89 9.68 Rp 1,206,800.00 Rp 11,681,824.00 Rp 12,850,006.40 9.68 Rp 1,206,800.00 Rp 11,681,824.00 Rp 12,850,006.40 96.04

- Bekisting m2 17.60 Rp 233,761.00 Rp 4,114,193.60 Rp 4,525,612.96 17.60 Rp 226,900.00 Rp 3,993,440.00 Rp 4,392,784.00 17.60 Rp 226,900.00 Rp 3,993,440.00 Rp 4,392,784.00 97.06

- Besi Kg 1515.11 Rp 20,869.75 Rp 31,619,966.92 Rp 34,781,963.61 1,515.11 Rp 18,900.00 Rp 28,635,579.00 Rp 31,499,136.90 1,515.11 Rp 18,900.00 Rp 28,635,579.00 Rp 31,499,136.90 90.56

Pondasi plate Type P2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 2.02 Rp 1,256,611.28 Rp 2,538,354.78 Rp 2,792,190.26 2.02 Rp 1,206,800.00 Rp 2,437,736.00 Rp 2,681,509.60 2.02 Rp 1,206,800.00 Rp 2,437,736.00 Rp 2,681,509.60 96.04

- Bekisting m2 4.76 Rp 233,761.00 Rp 1,112,702.36 Rp 1,223,972.60 4.76 Rp 226,900.00 Rp 1,080,044.00 Rp 1,188,048.40 4.76 Rp 226,900.00 Rp 1,080,044.00 Rp 1,188,048.40 97.06

- Besi Kg 414.29 Rp 20,869.75 Rp 8,646,128.73 Rp 9,510,741.60 414.29 Rp 18,900.00 Rp 7,830,081.00 Rp 8,613,089.10 414.29 Rp 18,900.00 Rp 7,830,081.00 Rp 8,613,089.10 90.56

Pedestal Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 3.17 Rp 1,256,611.28 Rp 3,983,457.75 Rp 4,381,803.53 3.17 Rp 1,206,800.00 Rp 3,825,556.00 Rp 4,208,111.60 3.17 Rp 1,206,800.00 Rp 3,825,556.00 Rp 4,208,111.60 96.04

- Bekisting m2 21.12 Rp 471,399.50 Rp 9,955,957.44 Rp 10,951,553.18 21.12 Rp 226,900.00 Rp 4,792,128.00 Rp 5,271,340.80 21.12 Rp 226,900.00 Rp 4,792,128.00 Rp 5,271,340.80 48.13

- Besi Kg 852.25 Rp 20,869.75 Rp 17,786,244.44 Rp 19,564,868.88 852.25 Rp 18,900.00 Rp 16,107,525.00 Rp 17,718,277.50 852.25 Rp 18,900.00 Rp 16,107,525.00 Rp 17,718,277.50 90.56

Pedestal Type P2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 0.77 Rp 1,256,611.28 Rp 967,590.68 Rp 1,064,349.75 0.77 Rp 1,206,800.00 Rp 929,236.00 Rp 1,022,159.60 0.77 Rp 1,206,800.00 Rp 929,236.00 Rp 1,022,159.60 96.04

- Bekisting m2 9.24 Rp 471,399.50 Rp 4,355,731.38 Rp 4,791,304.52 9.24 Rp 226,900.00 Rp 2,096,556.00 Rp 2,306,211.60 9.24 Rp 226,900.00 Rp 2,096,556.00 Rp 2,306,211.60 48.13

- Besi Kg 284.20 Rp 20,869.75 Rp 5,931,182.95 Rp 6,524,301.25 284.20 Rp 18,900.00 Rp 5,371,380.00 Rp 5,908,518.00 284.20 Rp 18,900.00 Rp 5,371,380.00 Rp 5,908,518.00 90.56

d. PEK. BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Sloof Type S1 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 3.48 Rp 1,256,611.28 Rp 4,373,007.25 Rp 4,810,307.97 3.48 Rp 1,206,800.00 Rp 4,199,664.00 Rp 4,619,630.40 3.48 Rp 1,206,800.00 Rp 4,199,664.00 Rp 4,619,630.40 96.04

- bekesting m2 34.75 Rp 249,436.00 Rp 8,667,901.00 Rp 9,534,691.10 34.75 Rp 226,900.00 Rp 7,884,775.00 Rp 8,673,252.50 34.75 Rp 226,900.00 Rp 7,884,775.00 Rp 8,673,252.50 90.97

- besi Kg 382.31 Rp 20,869.75 Rp 7,978,714.12 Rp 8,776,585.53 382.31 Rp 18,900.00 Rp 7,225,659.00 Rp 7,948,224.90 382.31 Rp 18,900.00 Rp 7,225,659.00 Rp 7,948,224.90 90.56

Kolom K1 25/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 8.54 Rp 1,256,611.28 Rp 10,731,460.31 Rp 11,804,606.34 8.54 Rp 1,206,800.00 Rp 10,306,072.00 Rp 11,336,679.20 8.54 Rp 1,206,800.00 Rp 10,306,072.00 Rp 11,336,679.20 96.04

- bekesting m2 62.62 Rp 471,399.50 Rp 29,519,036.69 Rp 32,470,940.36 62.62 Rp 226,900.00 Rp 14,208,478.00 Rp 15,629,325.80 62.62 Rp 226,900.00 Rp 14,208,478.00 Rp 15,629,325.80 48.13

- besi Kg 1439.78 Rp 20,869.75 Rp 30,047,848.66 Rp 33,052,633.52 1,439.78 Rp 18,900.00 Rp 27,211,842.00 Rp 29,933,026.20 1,439.78 Rp 18,900.00 Rp 27,211,842.00 Rp 29,933,026.20 90.56

Kolom K2 20/25 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 12.08 Rp 1,256,611.28 Rp 15,179,864.24 Rp 16,697,850.66 12.08 Rp 1,206,800.00 Rp 14,578,144.00 Rp 16,035,958.40 12.08 Rp 1,206,800.00 Rp 14,578,144.00 Rp 16,035,958.40 96.04

- bekesting m2 96.60 Rp 471,399.50 Rp 45,537,191.70 Rp 50,090,910.87 96.60 Rp 226,900.00 Rp 21,918,540.00 Rp 24,110,394.00 96.60 Rp 226,900.00 Rp 21,918,540.00 Rp 24,110,394.00 48.13

- besi Kg 2378.15 Rp 20,869.75 Rp 49,631,395.96 Rp 54,594,535.56 2,378.15 Rp 18,900.00 Rp 44,947,035.00 Rp 49,441,738.50 2,378.15 Rp 18,900.00 Rp 44,947,035.00 Rp 49,441,738.50 90.56

Kolom K3 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.41 Rp 1,256,611.28 Rp 3,028,433.18 Rp 3,331,276.50 2.41 Rp 1,206,800.00 Rp 2,908,388.00 Rp 3,199,226.80 2.41 Rp 1,206,800.00 Rp 2,908,388.00 Rp 3,199,226.80 96.04

- bekesting m2 32.09 Rp 249,436.00 Rp 8,004,401.24 Rp 8,804,841.36 32.09 Rp 226,900.00 Rp 7,281,221.00 Rp 8,009,343.10 32.09 Rp 226,900.00 Rp 7,281,221.00 Rp 8,009,343.10 90.97

- besi Kg 633.89 Rp 20,869.75 Rp 13,229,125.83 Rp 14,552,038.41 633.89 Rp 18,900.00 Rp 11,980,521.00 Rp 13,178,573.10 633.89 Rp 18,900.00 Rp 11,980,521.00 Rp 13,178,573.10 90.56

Balok B1 25/50 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 12.25 Rp 1,256,611.28 Rp 15,393,488.15 Rp 16,932,836.97 12.25 Rp 1,206,800.00 Rp 14,783,300.00 Rp 16,261,630.00 12.25 Rp 1,206,800.00 Rp 14,783,300.00 Rp 16,261,630.00 96.04

- bekesting m2 49.00 Rp 486,249.50 Rp 23,826,225.50 Rp 26,208,848.05 49.00 Rp 226,900.00 Rp 11,118,100.00 Rp 12,229,910.00 49.00 Rp 226,900.00 Rp 11,118,100.00 Rp 12,229,910.00 46.66

- besi Kg 2937.99 Rp 20,869.75 Rp 61,315,116.80 Rp 67,446,628.48 2,937.99 Rp 18,900.00 Rp 55,528,011.00 Rp 61,080,812.10 2,937.99 Rp 18,900.00 Rp 55,528,011.00 Rp 61,080,812.10 90.56

Balok B1 25/50 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 9.75 Rp 1,256,611.28 Rp 12,251,959.96 Rp 13,477,155.95 9.75 Rp 1,206,800.00 Rp 11,766,300.00 Rp 12,942,930.00 9.75 Rp 1,206,800.00 Rp 11,766,300.00 Rp 12,942,930.00 96.04

- bekesting m2 39.00 Rp 486,249.50 Rp 18,963,730.50 Rp 20,860,103.55 39.00 Rp 226,900.00 Rp 8,849,100.00 Rp 9,734,010.00 39.00 Rp 226,900.00 Rp 8,849,100.00 Rp 9,734,010.00 46.66

- besi Kg 1409.64 Rp 20,869.75 Rp 29,418,834.39 Rp 32,360,717.83 1,409.64 Rp 18,900.00 Rp 26,642,196.00 Rp 29,306,415.60 1,409.64 Rp 18,900.00 Rp 26,642,196.00 Rp 29,306,415.60 90.56

Balok B2 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.34 Rp 1,256,611.28 Rp 2,940,470.39 Rp 3,234,517.43 2.34 Rp 1,206,800.00 Rp 2,823,912.00 Rp 3,106,303.20 2.34 Rp 1,206,800.00 Rp 2,823,912.00 Rp 3,106,303.20 96.04

- bekesting m2 11.70 Rp 486,249.50 Rp 5,689,119.15 Rp 6,258,031.07 11.70 Rp 226,900.00 Rp 2,654,730.00 Rp 2,920,203.00 11.70 Rp 226,900.00 Rp 2,654,730.00 Rp 2,920,203.00 46.66

- besi Kg 341.40 Rp 20,869.75 Rp 7,124,932.65 Rp 7,837,425.92 341.40 Rp 18,900.00 Rp 6,452,460.00 Rp 7,097,706.00 341.40 Rp 18,900.00 Rp 6,452,460.00 Rp 7,097,706.00 90.56

Balok B2 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.68 Rp 1,256,611.28 Rp 2,111,106.95 Rp 2,322,217.64 1.68 Rp 1,206,800.00 Rp 2,027,424.00 Rp 2,230,166.40 1.68 Rp 1,206,800.00 Rp 2,027,424.00 Rp 2,230,166.40 96.04

- bekesting m2 8.40 Rp 486,249.50 Rp 4,084,495.80 Rp 4,492,945.38 8.40 Rp 226,900.00 Rp 1,905,960.00 Rp 2,096,556.00 8.40 Rp 226,900.00 Rp 1,905,960.00 Rp 2,096,556.00 46.66

- besi Kg 245.11 Rp 20,869.75 Rp 5,115,384.42 Rp 5,626,922.86 245.11 Rp 18,900.00 Rp 4,632,579.00 Rp 5,095,836.90 245.11 Rp 18,900.00 Rp 4,632,579.00 Rp 5,095,836.90 90.56

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 3.48 Rp 1,256,611.28 Rp 4,373,007.25 Rp 4,810,307.97 3.48 Rp 1,206,800.00 Rp 4,199,664.00 Rp 4,619,630.40 3.48 Rp 1,206,800.00 Rp 4,199,664.00 Rp 4,619,630.40 96.04

- bekesting m2 23.17 Rp 249,436.00 Rp 5,779,432.12 Rp 6,357,375.33 23.17 Rp 226,900.00 Rp 5,257,273.00 Rp 5,783,000.30 23.17 Rp 226,900.00 Rp 5,257,273.00 Rp 5,783,000.30 90.97

- besi Kg 382.31 Rp 20,869.75 Rp 7,978,714.12 Rp 8,776,585.53 382.31 Rp 18,900.00 Rp 7,225,659.00 Rp 7,948,224.90 382.31 Rp 18,900.00 Rp 7,225,659.00 Rp 7,948,224.90 90.56

Lantai Beton t=12 cm Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- plat beton m3 39.96 Rp 1,256,611.28 Rp 50,214,186.66 Rp 55,235,605.33 39.96 Rp 1,206,800.00 Rp 48,223,728.00 Rp 53,046,100.80 39.96 Rp 1,206,800.00 Rp 48,223,728.00 Rp 53,046,100.80 96.04

- Bekisting m2 166.50 Rp 594,599.50 Rp 99,000,816.75 Rp 108,900,898.43 166.50 Rp 226,900.00 Rp 37,778,850.00 Rp 41,556,735.00 166.50 Rp 226,900.00 Rp 37,778,850.00 Rp 41,556,735.00 38.16

- besi Kg 2997.00 Rp 20,869.75 Rp 62,546,640.75 Rp 68,801,304.83 2,997.00 Rp 18,900.00 Rp 56,643,300.00 Rp 62,307,630.00 2,997.00 Rp 18,900.00 Rp 56,643,300.00 Rp 62,307,630.00 90.56
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Tangga Beton Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Lantai beton + pelat injak + Bordes m3 2.07 Rp 1,256,611.28 Rp 2,601,185.35 Rp 2,861,303.88 2.07 Rp 1,206,800.00 Rp 2,498,076.00 Rp 2,747,883.60 2.07 Rp 1,206,800.00 Rp 2,498,076.00 Rp 2,747,883.60 96.04

- Bekisting m2 8.61 Rp 594,599.50 Rp 5,119,501.70 Rp 5,631,451.86 8.61 Rp 226,900.00 Rp 1,953,609.00 Rp 2,148,969.90 8.61 Rp 226,900.00 Rp 1,953,609.00 Rp 2,148,969.90 38.16

- besi Kg 154.98 Rp 20,869.75 Rp 3,234,393.86 Rp 3,557,833.24 154.98 Rp 18,900.00 Rp 2,929,122.00 Rp 3,222,034.20 154.98 Rp 18,900.00 Rp 2,929,122.00 Rp 3,222,034.20 90.56

e. PEK PAS DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 621.86 Rp 120,692.00 Rp 75,053,527.12 Rp 82,558,879.83 621.86 Rp 109,800.00 Rp 68,280,228.00 Rp 75,108,250.80 621.86 Rp 109,800.00 Rp 68,280,228.00 Rp 75,108,250.80 90.98

Pek Dinding Pagar Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 41.00 Rp 120,692.00 Rp 4,948,372.00 Rp 5,443,209.20 41.00 Rp 109,800.00 Rp 4,501,800.00 Rp 4,951,980.00 41.00 Rp 109,800.00 Rp 4,501,800.00 Rp 4,951,980.00 90.98

Besi Railing Pagar Dia 2.5" Tebal 3.6 m1 41.00 Rp 212,258.29 Rp 8,702,589.96 Rp 9,572,848.95 41.00 Rp 250,000.00 Rp 10,250,000.00 Rp 11,275,000.00 41.00 Rp 250,000.00 Rp 10,250,000.00 Rp 11,275,000.00 117.78

(Galvanis) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 1243.72 Rp 69,356.10 Rp 86,259,568.69 Rp 94,885,525.56 1,243.72 Rp 63,100.00 Rp 78,478,732.00 Rp 86,326,605.20 1,243.72 Rp 63,100.00 Rp 78,478,732.00 Rp 86,326,605.20 90.98

Acian m2 1243.72 Rp 41,607.50 Rp 51,748,079.90 Rp 56,922,887.89 1,243.72 Rp 37,800.00 Rp 47,012,616.00 Rp 51,713,877.60 1,243.72 Rp 37,800.00 Rp 47,012,616.00 Rp 51,713,877.60 90.85

Acian Beton Kolom selasar m2 12.32 Rp 41,607.50 Rp 512,604.40 Rp 563,864.84 12.32 Rp 37,800.00 Rp 465,696.00 Rp 512,265.60 12.32 Rp 37,800.00 Rp 465,696.00 Rp 512,265.60 90.85

Acian Beton Balok selasar m2 15.00 Rp 41,607.50 Rp 624,112.50 Rp 686,523.75 15.00 Rp 37,800.00 Rp 567,000.00 Rp 623,700.00 15.00 Rp 37,800.00 Rp 567,000.00 Rp 623,700.00 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Kuda kuda Baja Ringan m2 500.00 Rp 180,496.25 Rp 90,248,125.00 Rp 99,272,937.50 500.00 Rp 175,000.00 Rp 87,500,000.00 Rp 96,250,000.00 500.00 Rp 175,000.00 Rp 87,500,000.00 Rp 96,250,000.00 96.95

Pas Atap Metal Pasir m2 500.00 Rp 142,043.00 Rp 71,021,500.00 Rp 78,123,650.00 500.00 Rp 137,700.00 Rp 68,850,000.00 Rp 75,735,000.00 500.00 Rp 137,700.00 Rp 68,850,000.00 Rp 75,735,000.00 96.94

Pas Bubungan Metal m1 39.00 Rp 116,105.00 Rp 4,528,095.00 Rp 4,980,904.50 39.00 Rp 112,600.00 Rp 4,391,400.00 Rp 4,830,540.00 39.00 Rp 112,600.00 Rp 4,391,400.00 Rp 4,830,540.00 96.98

Pas Listplank GRC lebar 6 mm x 20 cm m1 103.64 Rp 51,925.50 Rp 5,381,558.82 Rp 5,919,714.70 103.64 Rp 50,300.00 Rp 5,213,092.00 Rp 5,734,401.20 103.64 Rp 50,300.00 Rp 5,213,092.00 Rp 5,734,401.20 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 518.00 Rp 151,306.52 Rp 78,376,776.32 Rp 86,214,453.96 518.00 Rp 146,700.00 Rp 75,990,600.00 Rp 83,589,660.00 518.00 Rp 146,700.00 Rp 75,990,600.00 Rp 83,589,660.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 117.22 Rp 106,032.30 Rp 12,429,106.21 Rp 13,672,016.83 117.22 Rp 102,800.00 Rp 12,050,216.00 Rp 13,255,237.60 117.22 Rp 102,800.00 Rp 12,050,216.00 Rp 13,255,237.60 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 645.00 Rp 183,216.00 Rp 118,174,320.00 Rp 129,991,752.00 645.00 Rp 166,700.00 Rp 107,521,500.00 Rp 118,273,650.00 645.00 Rp 166,700.00 Rp 107,521,500.00 Rp 118,273,650.00 90.99

Pas Lantai Keramik KM/WC 30x30 cm m2 10.55 Rp 180,870.25 Rp 1,908,181.14 Rp 2,098,999.25 10.55 Rp 164,500.00 Rp 1,735,475.00 Rp 1,909,022.50 10.55 Rp 164,500.00 Rp 1,735,475.00 Rp 1,909,022.50 90.95

j. PEK ALUMUNIUM & BESI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (8 bh) m1 67.20 Rp 106,489.35 Rp 7,156,084.32 Rp 7,871,692.75 67.20 Rp 110,700.00 Rp 7,439,040.00 Rp 8,182,944.00 67.20 Rp 110,700.00 Rp 7,439,040.00 Rp 8,182,944.00 103.95

- P2 (4 bh) m1 27.20 Rp 106,489.35 Rp 2,896,510.32 Rp 3,186,161.35 27.20 Rp 110,700.00 Rp 3,011,040.00 Rp 3,312,144.00 27.20 Rp 110,700.00 Rp 3,011,040.00 Rp 3,312,144.00 103.95

- P3 (4 bh) m1 24.80 Rp 106,489.35 Rp 2,640,935.88 Rp 2,905,029.47 24.80 Rp 110,700.00 Rp 2,745,360.00 Rp 3,019,896.00 24.80 Rp 110,700.00 Rp 2,745,360.00 Rp 3,019,896.00 103.95

- J1 (32 bh) m1 300.80 Rp 106,489.35 Rp 32,031,996.48 Rp 35,235,196.13 300.80 Rp 110,700.00 Rp 33,298,560.00 Rp 36,628,416.00 300.80 Rp 110,700.00 Rp 33,298,560.00 Rp 36,628,416.00 103.95

- BV (8 bh) m1 75.20 Rp 106,489.35 Rp 8,007,999.12 Rp 8,808,799.03 75.20 Rp 110,700.00 Rp 8,324,640.00 Rp 9,157,104.00 75.20 Rp 110,700.00 Rp 8,324,640.00 Rp 9,157,104.00 103.95

Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (8 bh) m2 24.32 Rp 456,604.50 Rp 11,104,621.44 Rp 12,215,083.58 24.32 Rp 474,800.00 Rp 11,547,136.00 Rp 12,701,849.60 24.32 Rp 474,800.00 Rp 11,547,136.00 Rp 12,701,849.60 103.98

- P2 (4 bh) m2 6.08 Rp 456,604.50 Rp 2,776,155.36 Rp 3,053,770.90 6.08 Rp 474,800.00 Rp 2,886,784.00 Rp 3,175,462.40 6.08 Rp 474,800.00 Rp 2,886,784.00 Rp 3,175,462.40 103.98

- P3 (4 bh) m2 4.44 Rp 456,604.50 Rp 2,027,323.98 Rp 2,230,056.38 4.44 Rp 474,800.00 Rp 2,108,112.00 Rp 2,318,923.20 4.44 Rp 474,800.00 Rp 2,108,112.00 Rp 2,318,923.20 103.98

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (64 unit) m2 152.32 Rp 424,110.50 Rp 64,600,511.36 Rp 71,060,562.50 152.32 Rp 474,800.00 Rp 72,321,536.00 Rp 79,553,689.60 152.32 Rp 474,800.00 Rp 72,321,536.00 Rp 79,553,689.60 111.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pek Pintu Besi Lipat (Foolding Door) m2 21.00 Rp 1,006,973.00 Rp 21,146,433.00 Rp 23,261,076.30 21.00 Rp 500,000.00 Rp 10,500,000.00 Rp 11,550,000.00 21.00 Rp 500,000.00 Rp 10,500,000.00 Rp 11,550,000.00 49.65

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 24.00 Rp 396,302.50 Rp 9,511,260.00 Rp 10,462,386.00 24.00 Rp 362,600.00 Rp 8,702,400.00 Rp 9,572,640.00 24.00 Rp 362,600.00 Rp 8,702,400.00 Rp 9,572,640.00 91.50

Pas Kunci Tanam KM/WC bh 6.00 Rp 212,726.25 Rp 1,276,357.50 Rp 1,403,993.25 6.00 Rp 362,600.00 Rp 2,175,600.00 Rp 2,393,160.00 6.00 Rp 362,600.00 Rp 2,175,600.00 Rp 2,393,160.00 170.45

Pas Engsel Pintu bh 72.00 Rp 42,803.75 Rp 3,081,870.00 Rp 3,390,057.00 72.00 Rp 39,100.00 Rp 2,815,200.00 Rp 3,096,720.00 72.00 Rp 39,100.00 Rp 2,815,200.00 Rp 3,096,720.00 91.35

Pas Engsel Jendela Kupu2 bh 96.00 Rp 36,052.50 Rp 3,461,040.00 Rp 3,807,144.00 96.00 Rp 32,900.00 Rp 3,158,400.00 Rp 3,474,240.00 96.00 Rp 32,900.00 Rp 3,158,400.00 Rp 3,474,240.00 91.26

Pas Kait Angin bh 96.00 Rp 51,122.50 Rp 4,907,760.00 Rp 5,398,536.00 96.00 Rp 46,700.00 Rp 4,483,200.00 Rp 4,931,520.00 96.00 Rp 46,700.00 Rp 4,483,200.00 Rp 4,931,520.00 91.35

Pas Pegangan pintu/Door Holder bh 20.00 Rp 31,583.75 Rp 631,675.00 Rp 694,842.50 20.00 Rp 46,700.00 Rp 934,000.00 Rp 1,027,400.00 20.00 Rp 46,700.00 Rp 934,000.00 Rp 1,027,400.00 147.86

Pas Kaca 5 mm m2 69.41 Rp 141,810.63 Rp 9,843,075.48 Rp 10,827,383.03 69.41 Rp 129,700.00 Rp 9,002,477.00 Rp 9,902,724.70 69.41 Rp 129,700.00 Rp 9,002,477.00 Rp 9,902,724.70 91.46

l. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 6.00 Rp 912,450.00 Rp 5,474,700.00 Rp 6,022,170.00 6.00 Rp 816,600.00 Rp 4,899,600.00 Rp 5,389,560.00 6.00 Rp 816,600.00 Rp 4,899,600.00 Rp 5,389,560.00 89.50

Bak Kontrol uk 60x60 cm bh 2.00 Rp 951,762.12 Rp 1,903,524.23 Rp 2,093,876.66 2.00 Rp 951,762.12 Rp 1,903,524.24 Rp 2,093,876.66 2.00 Rp 951,762.12 Rp 1,903,524.24 Rp 2,093,876.66 100.00

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" bh 6.00 Rp 32,421.81 Rp 194,530.88 Rp 213,983.96 6.00 Rp 78,600.00 Rp 471,600.00 Rp 518,760.00 6.00 Rp 78,600.00 Rp 471,600.00 Rp 518,760.00 242.43

Floor drain bh 6.00 Rp 55,852.50 Rp 335,115.00 Rp 368,626.50 6.00 Rp 49,900.00 Rp 299,400.00 Rp 329,340.00 6.00 Rp 49,900.00 Rp 299,400.00 Rp 329,340.00 89.34

1 unit Septiictank + Rembesan unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 3731.17 Rp 47,702.60 Rp 177,986,510.04 Rp 195,785,161.05 3,731.17 Rp 42,200.00 Rp 157,455,374.00 Rp 173,200,911.40 3,731.17 Rp 42,200.00 Rp 157,455,374.00 Rp 173,200,911.40 88.46

Pengecatan Plafond 3 Kali (GRC) m2 716.51 Rp 34,755.60 Rp 24,902,734.96 Rp 27,393,008.45 716.51 Rp 30,700.00 Rp 21,996,857.00 Rp 24,196,542.70 716.51 Rp 30,700.00 Rp 21,996,857.00 Rp 24,196,542.70 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 52.00 Rp 223,591.50 Rp 11,626,758.00 Rp 12,789,433.80 52.00 Rp 200,100.00 Rp 10,405,200.00 Rp 11,445,720.00 52.00 Rp 200,100.00 Rp 10,405,200.00 Rp 11,445,720.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 10.00 Rp 235,416.50 Rp 2,354,165.00 Rp 2,589,581.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 85.00

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa ttk 32.00 Rp 178,601.50 Rp 5,715,248.00 Rp 6,286,772.80 32.00 Rp 186,900.00 Rp 5,980,800.00 Rp 6,578,880.00 32.00 Rp 186,900.00 Rp 5,980,800.00 Rp 6,578,880.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips ttk 18.00 Rp 74,101.50 Rp 1,333,827.00 Rp 1,467,209.70 18.00 Rp 66,300.00 Rp 1,193,400.00 Rp 1,312,740.00 18.00 Rp 66,300.00 Rp 1,193,400.00 Rp 1,312,740.00 89.47

Pemasangan MCB Unit 2.00 Rp 373,128.25 Rp 746,256.50 Rp 820,882.15 2.00 Rp 333,900.00 Rp 667,800.00 Rp 734,580.00 2.00 Rp 333,900.00 Rp 667,800.00 Rp 734,580.00 89.49

1 ttk Stop Kontak Setara bh 10.00 Rp 76,183.25 Rp 761,832.50 Rp 838,015.75 10.00 Rp 77,000.00 Rp 770,000.00 Rp 847,000.00 10.00 Rp 77,000.00 Rp 770,000.00 Rp 847,000.00 101.07

1 BH Fitting Lampu bh 18.00 Rp 30,101.50 Rp 541,827.00 Rp 596,009.70 18.00 Rp 26,900.00 Rp 484,200.00 Rp 532,620.00 18.00 Rp 26,900.00 Rp 484,200.00 Rp 532,620.00 89.36

1 ttk Sakelar Tunggal Setara Panasonic bh 16.00 Rp 72,333.25 Rp 1,157,332.00 Rp 1,273,065.20 16.00 Rp 64,700.00 Rp 1,035,200.00 Rp 1,138,720.00 16.00 Rp 64,700.00 Rp 1,035,200.00 Rp 1,138,720.00 89.45

D. PEMB. MUSHOLA SMP 4 CIHARA 6.X 5 M2 DAN TOILET Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 12.00 Rp 81,812.50 Rp 981,750.00 Rp 1,079,925.00 12.00 Rp 74,400.00 Rp 892,800.00 Rp 982,080.00 12.00 Rp 74,400.00 Rp 892,800.00 Rp 982,080.00 90.94

(Bangunan Mushola) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 5.39 Rp 81,812.50 Rp 440,969.38 Rp 485,066.31 5.39 Rp 74,400.00 Rp 401,016.00 Rp 441,117.60 5.39 Rp 74,400.00 Rp 401,016.00 Rp 441,117.60 90.94

(KM/WC)) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 5.80 Rp 59,125.00 Rp 342,925.00 Rp 377,217.50 5.80 Rp 104,500.00 Rp 606,100.00 Rp 666,710.00 5.80 Rp 104,500.00 Rp 606,100.00 Rp 666,710.00 176.74

Urugan Pasir dibawah pondasi m3 1.27 Rp 197,725.00 Rp 251,110.75 Rp 276,221.83 1.27 Rp 179,900.00 Rp 228,473.00 Rp 251,320.30 1.27 Rp 179,900.00 Rp 228,473.00 Rp 251,320.30 90.98

Urugan Pasir dibwh lantai t=5 cm m3 1.50 Rp 197,725.00 Rp 296,587.50 Rp 326,246.25 1.50 Rp 179,900.00 Rp 269,850.00 Rp 296,835.00 1.50 Rp 179,900.00 Rp 269,850.00 Rp 296,835.00 90.98

Urugan Tanah dibwh lantai t=20 cm m3 6.00 Rp 114,884.90 Rp 689,309.37 Rp 758,240.31 6.00 Rp 104,500.00 Rp 627,000.00 Rp 689,700.00 6.00 Rp 104,500.00 Rp 627,000.00 Rp 689,700.00 90.96

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 8.44 Rp 1,083,197.50 Rp 9,142,186.90 Rp 10,056,405.59 8.44 Rp 985,700.00 Rp 8,319,308.00 Rp 9,151,238.80 8.44 Rp 985,700.00 Rp 8,319,308.00 Rp 9,151,238.80 91.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
(Mushola) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 3.79 Rp 1,083,197.50 Rp 4,105,318.53 Rp 4,515,850.38 3.79 Rp 985,700.00 Rp 3,735,803.00 Rp 4,109,383.30 3.79 Rp 985,700.00 Rp 3,735,803.00 Rp 4,109,383.30 91.00

(KM/WC) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Batu Aanstamping m3 2.54 Rp 634,375.50 Rp 1,611,313.77 Rp 1,772,445.15 2.54 Rp 577,200.00 Rp 1,466,088.00 Rp 1,612,696.80 2.54 Rp 577,200.00 Rp 1,466,088.00 Rp 1,612,696.80 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04

- bekesting m2 7.25 Rp 249,436.00 Rp 1,808,411.00 Rp 1,989,252.10 7.25 Rp 226,900.00 Rp 1,645,025.00 Rp 1,809,527.50 7.25 Rp 226,900.00 Rp 1,645,025.00 Rp 1,809,527.50 90.97

- besi Kg 119.56 Rp 20,869.75 Rp 2,495,187.31 Rp 2,744,706.04 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 90.56

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.93 Rp 1,256,611.28 Rp 1,168,648.49 Rp 1,285,513.34 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 96.04

- bekesting m2 12.42 Rp 249,436.00 Rp 3,097,995.12 Rp 3,407,794.63 12.42 Rp 226,900.00 Rp 2,818,098.00 Rp 3,099,907.80 12.42 Rp 226,900.00 Rp 2,818,098.00 Rp 3,099,907.80 90.97

- besi Kg 263.75 Rp 20,869.75 Rp 5,504,396.56 Rp 6,054,836.22 263.75 Rp 18,900.00 Rp 4,984,875.00 Rp 5,483,362.50 263.75 Rp 18,900.00 Rp 4,984,875.00 Rp 5,483,362.50 90.56

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.09 Rp 1,256,611.28 Rp 1,369,706.29 Rp 1,506,676.92 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 1.09 Rp 1,206,800.00 Rp 1,315,412.00 Rp 1,446,953.20 96.04

- bekesting m2 7.25 Rp 249,436.00 Rp 1,808,411.00 Rp 1,989,252.10 7.25 Rp 226,900.00 Rp 1,645,025.00 Rp 1,809,527.50 7.25 Rp 226,900.00 Rp 1,645,025.00 Rp 1,809,527.50 90.97

- besi Kg 119.56 Rp 20,869.75 Rp 2,495,187.31 Rp 2,744,706.04 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 119.56 Rp 18,900.00 Rp 2,259,684.00 Rp 2,485,652.40 90.56

Lantai Beton t=12 cm Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.05 Rp 1,256,611.28 Rp 1,319,441.84 Rp 1,451,386.03 1.05 Rp 1,206,800.00 Rp 1,267,140.00 Rp 1,393,854.00 1.05 Rp 1,206,800.00 Rp 1,267,140.00 Rp 1,393,854.00 96.04

- bekesting m2 4.38 Rp 594,599.50 Rp 2,604,345.81 Rp 2,864,780.39 4.38 Rp 226,900.00 Rp 993,822.00 Rp 1,093,204.20 4.38 Rp 226,900.00 Rp 993,822.00 Rp 1,093,204.20 38.16

- besi Kg 78.75 Rp 20,869.75 Rp 1,643,492.81 Rp 1,807,842.09 78.75 Rp 18,900.00 Rp 1,488,375.00 Rp 1,637,212.50 78.75 Rp 18,900.00 Rp 1,488,375.00 Rp 1,637,212.50 90.56

Talang beton Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 0.66 Rp 1,256,611.28 Rp 829,363.44 Rp 912,299.79 0.66 Rp 1,206,800.00 Rp 796,488.00 Rp 876,136.80 0.66 Rp 1,206,800.00 Rp 796,488.00 Rp 876,136.80 96.04

- Bekisting m2 2.76 Rp 594,599.50 Rp 1,641,094.62 Rp 1,805,204.08 2.76 Rp 226,900.00 Rp 626,244.00 Rp 688,868.40 2.76 Rp 226,900.00 Rp 626,244.00 Rp 688,868.40 38.16

- besi Kg 49.72 Rp 20,869.75 Rp 1,037,643.97 Rp 1,141,408.37 49.72 Rp 18,900.00 Rp 939,708.00 Rp 1,033,678.80 49.72 Rp 18,900.00 Rp 939,708.00 Rp 1,033,678.80 90.56

Lantai Rabat Beton uk 0.40 x 6 m m3 0.24 Rp 1,049,020.09 Rp 251,764.82 Rp 276,941.30 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 115.04

Lantai Rabat Beton uk 1.00 x 0.5 m m3 0.40 Rp 1,049,020.09 Rp 419,608.04 Rp 461,568.84 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 115.04

d. PEK PAS DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 82.51 Rp 120,692.00 Rp 9,958,296.92 Rp 10,954,126.61 82.51 Rp 109,800.00 Rp 9,059,598.00 Rp 9,965,557.80 82.51 Rp 109,800.00 Rp 9,059,598.00 Rp 9,965,557.80 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:4 m2 165.02 Rp 69,356.10 Rp 11,445,143.62 Rp 12,589,657.98 165.02 Rp 63,100.00 Rp 10,412,762.00 Rp 11,454,038.20 165.02 Rp 63,100.00 Rp 10,412,762.00 Rp 11,454,038.20 90.98

Acian m2 165.02 Rp 41,607.50 Rp 6,866,069.65 Rp 7,552,676.62 165.02 Rp 37,800.00 Rp 6,237,756.00 Rp 6,861,531.60 165.02 Rp 37,800.00 Rp 6,237,756.00 Rp 6,861,531.60 90.85

f. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rangka Atap Baja Ringan m2 83.03 Rp 180,496.25 Rp 14,986,603.64 Rp 16,485,264.00 83.03 Rp 175,000.00 Rp 14,530,250.00 Rp 15,983,275.00 83.03 Rp 175,000.00 Rp 14,530,250.00 Rp 15,983,275.00 96.95

Pas Atap Metal Pasir m2 83.03 Rp 142,043.00 Rp 11,793,830.29 Rp 12,973,213.32 83.03 Rp 137,700.00 Rp 11,433,231.00 Rp 12,576,554.10 83.03 Rp 137,700.00 Rp 11,433,231.00 Rp 12,576,554.10 96.94

Pas Bubungan Metal m1 28.52 Rp 116,105.00 Rp 3,311,314.60 Rp 3,642,446.06 28.52 Rp 112,600.00 Rp 3,211,352.00 Rp 3,532,487.20 28.52 Rp 112,600.00 Rp 3,211,352.00 Rp 3,532,487.20 96.98

Pas Listplank GRC lebar 6 mm x 20 cm m1 33.00 Rp 51,925.50 Rp 1,713,541.50 Rp 1,884,895.65 33.00 Rp 50,300.00 Rp 1,659,900.00 Rp 1,825,890.00 33.00 Rp 50,300.00 Rp 1,659,900.00 Rp 1,825,890.00 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 68.00 Rp 151,306.52 Rp 10,288,843.22 Rp 11,317,727.55 68.00 Rp 146,700.00 Rp 9,975,600.00 Rp 10,973,160.00 68.00 Rp 146,700.00 Rp 9,975,600.00 Rp 10,973,160.00 96.96

( Bagian Dalam + Selasar mushola) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos (Selasar) m2 35.40 Rp 183,216.00 Rp 6,485,846.40 Rp 7,134,431.04 35.40 Rp 166,700.00 Rp 5,901,180.00 Rp 6,491,298.00 35.40 Rp 166,700.00 Rp 5,901,180.00 Rp 6,491,298.00 90.99

Ps Plint lantai tangga mesjid m2 1.20 Rp 145,348.50 Rp 174,418.20 Rp 191,860.02 1.20 Rp 41,675.00 Rp 50,010.00 Rp 55,011.00 1.20 Rp 41,675.00 Rp 50,010.00 Rp 55,011.00 28.67

Pas Keramik KM/WC 30x30 cm m2 10.55 Rp 180,870.25 Rp 1,908,181.14 Rp 2,098,999.25 10.55 Rp 164,500.00 Rp 1,735,475.00 Rp 1,909,022.50 10.55 Rp 164,500.00 Rp 1,735,475.00 Rp 1,909,022.50 90.95

Pas Dinding Keramik 30x30 cm m2 16.10 Rp 145,348.50 Rp 2,340,110.85 Rp 2,574,121.94 16.10 Rp 164,500.00 Rp 2,648,450.00 Rp 2,913,295.00 16.10 Rp 164,500.00 Rp 2,648,450.00 Rp 2,913,295.00 113.18

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Mushola Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1( 1 bh) m1 45.60 Rp 106,489.35 Rp 4,855,914.36 Rp 5,341,505.80 45.60 Rp 110,700.00 Rp 5,047,920.00 Rp 5,552,712.00 45.60 Rp 110,700.00 Rp 5,047,920.00 Rp 5,552,712.00 103.95

- J1 (4 bh) m1 43.52 Rp 106,489.35 Rp 4,634,416.51 Rp 5,097,858.16 43.52 Rp 110,700.00 Rp 4,817,664.00 Rp 5,299,430.40 43.52 Rp 110,700.00 Rp 4,817,664.00 Rp 5,299,430.40 103.95

- BV (4 bh) m1 24.74 Rp 106,489.35 Rp 2,634,546.52 Rp 2,898,001.17 24.74 Rp 110,700.00 Rp 2,738,718.00 Rp 3,012,589.80 24.74 Rp 110,700.00 Rp 2,738,718.00 Rp 3,012,589.80 103.95

0 m1 11.36 Rp 106,489.35 Rp 1,209,719.02 Rp 1,330,690.92 11.36 Rp 110,700.00 Rp 1,257,552.00 Rp 1,383,307.20 11.36 Rp 110,700.00 Rp 1,257,552.00 Rp 1,383,307.20 103.95

- P2 (2 bh) m1 9.00 Rp 106,489.35 Rp 958,404.15 Rp 1,054,244.57 9.00 Rp 110,700.00 Rp 996,300.00 Rp 1,095,930.00 9.00 Rp 110,700.00 Rp 996,300.00 Rp 1,095,930.00 103.95

Pek Kusen KM/WC Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Pk (2 bh) m1 9.00 Rp 106,489.35 Rp 958,404.15 Rp 1,054,244.57 9.00 Rp 110,700.00 Rp 996,300.00 Rp 1,095,930.00 9.00 Rp 110,700.00 Rp 996,300.00 Rp 1,095,930.00 103.95

- BV (2 bh) m1 3.64 Rp 106,489.35 Rp 387,621.23 Rp 426,383.36 3.64 Rp 110,700.00 Rp 402,948.00 Rp 443,242.80 3.64 Rp 110,700.00 Rp 402,948.00 Rp 443,242.80 103.95

Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (1 bh) m2 6.72 Rp 456,604.50 Rp 3,068,382.24 Rp 3,375,220.46 6.72 Rp 474,800.00 Rp 3,190,656.00 Rp 3,509,721.60 6.72 Rp 474,800.00 Rp 3,190,656.00 Rp 3,509,721.60 103.98

- Pk (2 bh) m2 2.28 Rp 456,604.50 Rp 1,041,058.26 Rp 1,145,164.09 2.28 Rp 474,800.00 Rp 1,082,544.00 Rp 1,190,798.40 2.28 Rp 474,800.00 Rp 1,082,544.00 Rp 1,190,798.40 103.98

- P2 (2 bh) m2 2.28 Rp 456,604.50 Rp 1,041,058.26 Rp 1,145,164.09 2.28 Rp 474,800.00 Rp 1,082,544.00 Rp 1,190,798.40 2.28 Rp 474,800.00 Rp 1,082,544.00 Rp 1,190,798.40 103.98

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (8 bh) m2 4.76 Rp 424,110.50 Rp 2,018,765.98 Rp 2,220,642.58 4.76 Rp 474,800.00 Rp 2,260,048.00 Rp 2,486,052.80 4.76 Rp 474,800.00 Rp 2,260,048.00 Rp 2,486,052.80 111.95

Kaca Mati m2 2.07 Rp 141,810.63 Rp 293,547.99 Rp 322,902.79 2.07 Rp 129,700.00 Rp 268,479.00 Rp 295,326.90 2.07 Rp 129,700.00 Rp 268,479.00 Rp 295,326.90 91.46

Kaca Daun Jendela m2 2.69 Rp 141,810.63 Rp 381,470.58 Rp 419,617.64 2.69 Rp 129,700.00 Rp 348,893.00 Rp 383,782.30 2.69 Rp 129,700.00 Rp 348,893.00 Rp 383,782.30 91.46

Kaca Mati Bovenly m2 3.61 Rp 141,810.63 Rp 511,936.36 Rp 563,129.99 3.61 Rp 129,700.00 Rp 468,217.00 Rp 515,038.70 3.61 Rp 129,700.00 Rp 468,217.00 Rp 515,038.70 91.46

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Kunci Tanam km/wc bh 2.00 Rp 212,726.25 Rp 425,452.50 Rp 467,997.75 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 170.45

Pas Engsel Pintu bh 3.00 Rp 42,803.75 Rp 128,411.25 Rp 141,252.38 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 91.35

Pas Engsel Jendela bh 16.00 Rp 36,052.50 Rp 576,840.00 Rp 634,524.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 91.26

Pas Pegangan Pintu set 1.00 Rp 31,583.75 Rp 31,583.75 Rp 34,742.13 1.00 Rp 46,700.00 Rp 46,700.00 Rp 51,370.00 1.00 Rp 46,700.00 Rp 46,700.00 Rp 51,370.00 147.86

Pas Kait Angin bh 8.00 Rp 51,122.50 Rp 408,980.00 Rp 449,878.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 91.35

k. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 2.00 Rp 912,450.00 Rp 1,824,900.00 Rp 2,007,390.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 6.00 Rp 32,421.81 Rp 194,530.88 Rp 213,983.96 6.00 Rp 78,600.00 Rp 471,600.00 Rp 518,760.00 6.00 Rp 78,600.00 Rp 471,600.00 Rp 518,760.00 242.43

Bak Kontrol 30 x30 cm bh 1.00 Rp 523,112.26 Rp 523,112.26 Rp 575,423.49 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 181.94

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septiictank + Rembesan unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 165.02 Rp 47,702.60 Rp 7,871,883.05 Rp 8,659,071.36 165.02 Rp 42,200.00 Rp 6,963,844.00 Rp 7,660,228.40 165.02 Rp 42,200.00 Rp 6,963,844.00 Rp 7,660,228.40 88.46

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 7.00 Rp 216,991.50 Rp 1,518,940.50 Rp 1,670,834.55 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 92.22

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm bh 7.00 Rp 235,416.50 Rp 1,647,915.50 Rp 1,812,707.05 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 85.00

1 ttk Sakelar Seri Setara Panasonic bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic Unit 5.00 Rp 72,333.25 Rp 361,666.25 Rp 397,832.88 5.00 Rp 64,700.00 Rp 323,500.00 Rp 355,850.00 5.00 Rp 64,700.00 Rp 323,500.00 Rp 355,850.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa m1 2.00 Rp 208,851.50 Rp 417,703.00 Rp 459,473.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 5.00 Rp 74,101.50 Rp 370,507.50 Rp 407,558.25 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 89.47

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

E. PEMB. RUANG GURU SMP 4 CIHARA 9.X 8 M2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 17.36 Rp 81,812.50 Rp 1,420,265.00 Rp 1,562,291.50 17.36 Rp 74,400.00 Rp 1,291,584.00 Rp 1,420,742.40 17.36 Rp 74,400.00 Rp 1,291,584.00 Rp 1,420,742.40 90.94

(Pondasi Menerus Batu kali) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 1.92 Rp 81,812.50 Rp 157,080.00 Rp 172,788.00 1.92 Rp 74,400.00 Rp 142,848.00 Rp 157,132.80 1.92 Rp 74,400.00 Rp 142,848.00 Rp 157,132.80 90.94

(Pondasi Setempat Batu Kali)) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 6.43 Rp 59,125.00 Rp 380,173.75 Rp 418,191.13 6.43 Rp 104,500.00 Rp 671,935.00 Rp 739,128.50 6.43 Rp 104,500.00 Rp 671,935.00 Rp 739,128.50 176.74

Urugan Pasir dibawah pondasi m3 1.36 Rp 197,725.00 Rp 268,906.00 Rp 295,796.60 1.36 Rp 179,900.00 Rp 244,664.00 Rp 269,130.40 1.36 Rp 179,900.00 Rp 244,664.00 Rp 269,130.40 90.98

Urugan Pasir dibwh lantai t=5 cm m3 2.80 Rp 197,725.00 Rp 553,630.00 Rp 608,993.00 2.80 Rp 179,900.00 Rp 503,720.00 Rp 554,092.00 2.80 Rp 179,900.00 Rp 503,720.00 Rp 554,092.00 90.98

Urugan Tanah dibwh lantai t=20 cm m3 11.20 Rp 114,884.90 Rp 1,286,710.82 Rp 1,415,381.91 11.20 Rp 104,500.00 Rp 1,170,400.00 Rp 1,287,440.00 11.20 Rp 104,500.00 Rp 1,170,400.00 Rp 1,287,440.00 90.96

Urugan Tanah dibwh lantai t=15 cm m3 2.40 Rp 114,884.90 Rp 275,723.75 Rp 303,296.12 2.40 Rp 104,500.00 Rp 250,800.00 Rp 275,880.00 2.40 Rp 104,500.00 Rp 250,800.00 Rp 275,880.00 90.96

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 12.21 Rp 1,083,197.50 Rp 13,225,841.48 Rp 14,548,425.62 12.21 Rp 985,700.00 Rp 12,035,397.00 Rp 13,238,936.70 12.21 Rp 985,700.00 Rp 12,035,397.00 Rp 13,238,936.70 91.00

Pas Pondasi batu kali m3 1.35 Rp 1,083,197.50 Rp 1,462,316.63 Rp 1,608,548.29 1.35 Rp 985,700.00 Rp 1,330,695.00 Rp 1,463,764.50 1.35 Rp 985,700.00 Rp 1,330,695.00 Rp 1,463,764.50 91.00

(Setempat) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Batu Aanstamping 2.73 Rp 634,375.50 Rp 1,731,845.12 Rp 1,905,029.63 2.73 Rp 577,200.00 Rp 1,575,756.00 Rp 1,733,331.60 2.73 Rp 577,200.00 Rp 1,575,756.00 Rp 1,733,331.60 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.45 Rp 1,256,611.28 Rp 1,822,086.35 Rp 2,004,294.99 1.45 Rp 1,206,800.00 Rp 1,749,860.00 Rp 1,924,846.00 1.45 Rp 1,206,800.00 Rp 1,749,860.00 Rp 1,924,846.00 96.04

- bekesting m2 9.63 Rp 249,436.00 Rp 2,402,068.68 Rp 2,642,275.55 9.63 Rp 226,900.00 Rp 2,185,047.00 Rp 2,403,551.70 9.63 Rp 226,900.00 Rp 2,185,047.00 Rp 2,403,551.70 90.97

- besi Kg 158.96 Rp 20,869.75 Rp 3,317,455.46 Rp 3,649,201.01 158.96 Rp 18,900.00 Rp 3,004,344.00 Rp 3,304,778.40 158.96 Rp 18,900.00 Rp 3,004,344.00 Rp 3,304,778.40 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.85 Rp 1,256,611.28 Rp 1,068,119.59 Rp 1,174,931.54 0.85 Rp 1,206,800.00 Rp 1,025,780.00 Rp 1,128,358.00 0.85 Rp 1,206,800.00 Rp 1,025,780.00 Rp 1,128,358.00 96.04

- bekesting m2 11.39 Rp 249,436.00 Rp 2,841,076.04 Rp 3,125,183.64 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 90.97

- besi Kg 241.77 Rp 20,869.75 Rp 5,045,679.46 Rp 5,550,247.40 241.77 Rp 18,900.00 Rp 4,569,453.00 Rp 5,026,398.30 241.77 Rp 18,900.00 Rp 4,569,453.00 Rp 5,026,398.30 90.56

Kolom K2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.26 Rp 1,256,611.28 Rp 326,718.93 Rp 359,390.83 0.26 Rp 1,206,800.00 Rp 313,768.00 Rp 345,144.80 0.26 Rp 1,206,800.00 Rp 313,768.00 Rp 345,144.80 96.04

- bekesting m2 2.64 Rp 249,436.00 Rp 658,511.04 Rp 724,362.14 2.64 Rp 226,900.00 Rp 599,016.00 Rp 658,917.60 2.64 Rp 226,900.00 Rp 599,016.00 Rp 658,917.60 90.97

- besi Kg 58.78 Rp 20,869.75 Rp 1,226,723.91 Rp 1,349,396.30 58.78 Rp 18,900.00 Rp 1,110,942.00 Rp 1,222,036.20 58.78 Rp 18,900.00 Rp 1,110,942.00 Rp 1,222,036.20 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.45 Rp 1,256,611.28 Rp 1,822,086.35 Rp 2,004,294.99 1.45 Rp 1,206,800.00 Rp 1,749,860.00 Rp 1,924,846.00 1.45 Rp 1,206,800.00 Rp 1,749,860.00 Rp 1,924,846.00 96.04
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- bekesting m2 9.63 Rp 249,436.00 Rp 2,402,068.68 Rp 2,642,275.55 9.63 Rp 226,900.00 Rp 2,185,047.00 Rp 2,403,551.70 9.63 Rp 226,900.00 Rp 2,185,047.00 Rp 2,403,551.70 90.97

- besi Kg 158.96 Rp 20,869.75 Rp 3,317,455.46 Rp 3,649,201.01 158.96 Rp 18,900.00 Rp 3,004,344.00 Rp 3,304,778.40 158.96 Rp 18,900.00 Rp 3,004,344.00 Rp 3,304,778.40 90.56

Balok Miring (selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.25 Rp 1,256,611.28 Rp 314,152.82 Rp 345,568.10 0.25 Rp 1,206,800.00 Rp 301,700.00 Rp 331,870.00 0.25 Rp 1,206,800.00 Rp 301,700.00 Rp 331,870.00 96.04

- bekesting m2 1.60 Rp 486,249.50 Rp 777,999.20 Rp 855,799.12 1.60 Rp 226,900.00 Rp 363,040.00 Rp 399,344.00 1.60 Rp 226,900.00 Rp 363,040.00 Rp 399,344.00 46.66

- besi Kg 27.72 Rp 20,869.75 Rp 578,509.47 Rp 636,360.42 27.72 Rp 18,900.00 Rp 523,908.00 Rp 576,298.80 27.72 Rp 18,900.00 Rp 523,908.00 Rp 576,298.80 90.56

Balok Menerus (selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.24 Rp 1,256,611.28 Rp 301,586.71 Rp 331,745.38 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 96.04

- bekesting m2 1.60 Rp 486,249.50 Rp 777,999.20 Rp 855,799.12 1.60 Rp 226,900.00 Rp 363,040.00 Rp 399,344.00 1.60 Rp 226,900.00 Rp 363,040.00 Rp 399,344.00 46.66

- besi Kg 26.43 Rp 20,869.75 Rp 551,587.49 Rp 606,746.24 26.43 Rp 18,900.00 Rp 499,527.00 Rp 549,479.70 26.43 Rp 18,900.00 Rp 499,527.00 Rp 549,479.70 90.56

d. PEK PAS DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 104.46 Rp 120,692.00 Rp 12,607,486.32 Rp 13,868,234.95 104.46 Rp 109,800.00 Rp 11,469,708.00 Rp 12,616,678.80 104.46 Rp 109,800.00 Rp 11,469,708.00 Rp 12,616,678.80 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 208.91 Rp 69,356.10 Rp 14,489,182.85 Rp 15,938,101.14 208.91 Rp 63,100.00 Rp 13,182,221.00 Rp 14,500,443.10 208.91 Rp 63,100.00 Rp 13,182,221.00 Rp 14,500,443.10 90.98

Acian m2 208.91 Rp 41,607.50 Rp 8,692,222.83 Rp 9,561,445.11 208.91 Rp 37,800.00 Rp 7,896,798.00 Rp 8,686,477.80 208.91 Rp 37,800.00 Rp 7,896,798.00 Rp 8,686,477.80 90.85

f. PEK PENUTUP ATAP & RANGK ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rangka Atap Baja Ringan m2 134.31 Rp 180,496.25 Rp 24,242,451.34 Rp 26,666,696.47 134.31 Rp 175,000.00 Rp 23,504,250.00 Rp 25,854,675.00 134.31 Rp 175,000.00 Rp 23,504,250.00 Rp 25,854,675.00 96.95

Pas Atap Metal Pasir m2 134.31 Rp 142,043.00 Rp 19,077,795.33 Rp 20,985,574.86 134.31 Rp 137,700.00 Rp 18,494,487.00 Rp 20,343,935.70 134.31 Rp 137,700.00 Rp 18,494,487.00 Rp 20,343,935.70 96.94

Pas Bubungan Metal m' 10.00 Rp 116,105.00 Rp 1,161,050.00 Rp 1,277,155.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 96.98

Pas Listplank GRC lebar 6 mm x 20 cm m' 41.98 Rp 51,925.50 Rp 2,179,832.49 Rp 2,397,815.74 41.98 Rp 50,300.00 Rp 2,111,594.00 Rp 2,322,753.40 41.98 Rp 50,300.00 Rp 2,111,594.00 Rp 2,322,753.40 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 56.00 Rp 151,306.52 Rp 8,473,165.01 Rp 9,320,481.51 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 56.00 Rp 146,700.00 Rp 8,215,200.00 Rp 9,036,720.00 96.96

( Bagian Dalam ) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 54.40 Rp 106,032.30 Rp 5,768,157.12 Rp 6,344,972.83 54.40 Rp 102,800.00 Rp 5,592,320.00 Rp 6,151,552.00 54.40 Rp 102,800.00 Rp 5,592,320.00 Rp 6,151,552.00 96.95

(Bagian Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 72.00 Rp 183,216.00 Rp 13,191,552.00 Rp 14,510,707.20 72.00 Rp 166,700.00 Rp 12,002,400.00 Rp 13,202,640.00 72.00 Rp 166,700.00 Rp 12,002,400.00 Rp 13,202,640.00 90.99

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Guru Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1( 1 bh) m' 8.80 Rp 106,489.35 Rp 937,106.28 Rp 1,030,816.91 8.80 Rp 110,700.00 Rp 974,160.00 Rp 1,071,576.00 8.80 Rp 110,700.00 Rp 974,160.00 Rp 1,071,576.00 103.95

- J1 (4 bh) m' 24.00 Rp 106,489.35 Rp 2,555,744.40 Rp 2,811,318.84 24.00 Rp 110,700.00 Rp 2,656,800.00 Rp 2,922,480.00 24.00 Rp 110,700.00 Rp 2,656,800.00 Rp 2,922,480.00 103.95

- BV (4 bh) m' 18.00 Rp 106,489.35 Rp 1,916,808.30 Rp 2,108,489.13 18.00 Rp 110,700.00 Rp 1,992,600.00 Rp 2,191,860.00 18.00 Rp 110,700.00 Rp 1,992,600.00 Rp 2,191,860.00 103.95

- P2 (2 bh) m' 6.80 Rp 106,489.35 Rp 724,127.58 Rp 796,540.34 6.80 Rp 110,700.00 Rp 752,760.00 Rp 828,036.00 6.80 Rp 110,700.00 Rp 752,760.00 Rp 828,036.00 103.95

Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (1 bh) m' 3.42 Rp 456,604.50 Rp 1,561,587.39 Rp 1,717,746.13 3.42 Rp 474,800.00 Rp 1,623,816.00 Rp 1,786,197.60 3.42 Rp 474,800.00 Rp 1,623,816.00 Rp 1,786,197.60 103.98

- P2 (1 bh) m' 1.81 Rp 456,604.50 Rp 826,454.15 Rp 909,099.56 1.81 Rp 474,800.00 Rp 859,388.00 Rp 945,326.80 1.81 Rp 474,800.00 Rp 859,388.00 Rp 945,326.80 103.98

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (4 bh) m2 2.38 Rp 424,110.50 Rp 1,009,382.99 Rp 1,110,321.29 2.38 Rp 474,800.00 Rp 1,130,024.00 Rp 1,243,026.40 2.38 Rp 474,800.00 Rp 1,130,024.00 Rp 1,243,026.40 111.95

Kaca Mati m2 1.15 Rp 141,810.63 Rp 163,082.22 Rp 179,390.44 1.15 Rp 129,700.00 Rp 149,155.00 Rp 164,070.50 1.15 Rp 129,700.00 Rp 149,155.00 Rp 164,070.50 91.46

Kaca Daun Jendela m2 1.25 Rp 141,810.63 Rp 177,263.28 Rp 194,989.61 1.25 Rp 129,700.00 Rp 162,125.00 Rp 178,337.50 1.25 Rp 129,700.00 Rp 162,125.00 Rp 178,337.50 91.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Kaca Mati Bovenly m2 1.28 Rp 141,810.63 Rp 181,517.60 Rp 199,669.36 1.28 Rp 129,700.00 Rp 166,016.00 Rp 182,617.60 1.28 Rp 129,700.00 Rp 166,016.00 Rp 182,617.60 91.46

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Engsel Jendela bh 8.00 Rp 36,052.50 Rp 288,420.00 Rp 317,262.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 91.26

Pas Kait Angin bh 8.00 Rp 51,122.50 Rp 408,980.00 Rp 449,878.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 91.35

k. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 208.91 Rp 47,702.60 Rp 9,965,550.17 Rp 10,962,105.18 208.91 Rp 42,200.00 Rp 8,816,002.00 Rp 9,697,602.20 208.91 Rp 42,200.00 Rp 8,816,002.00 Rp 9,697,602.20 88.46

Pengecatan Plafond 3 Kali (GRC) m2 54.40 Rp 34,755.60 Rp 1,890,704.64 Rp 2,079,775.10 54.40 Rp 30,700.00 Rp 1,670,080.00 Rp 1,837,088.00 54.40 Rp 30,700.00 Rp 1,670,080.00 Rp 1,837,088.00 88.33

l. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 3.00 Rp 216,991.50 Rp 650,974.50 Rp 716,071.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 92.22

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm bh 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Sakelar Seri Setara Panasonic unit 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic ttk 2.00 Rp 72,333.25 Rp 144,666.50 Rp 159,133.15 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 2.00 Rp 64,700.00 Rp 129,400.00 Rp 142,340.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 2.00 Rp 208,851.50 Rp 417,703.00 Rp 459,473.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips ttk 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

F. PEMB. PAVING BLOK SMP 4 CIHARA 15.62 X 11.57 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah Kansteen m3 4.95 Rp 81,812.50 Rp 404,971.88 Rp 445,469.06 4.95 Rp 74,400.00 Rp 368,280.00 Rp 405,108.00 4.95 Rp 74,400.00 Rp 368,280.00 Rp 405,108.00 90.94

Urugan Pasit T= 5 cm m3 10.23 Rp 197,725.00 Rp 2,022,726.75 Rp 2,224,999.43 10.23 Rp 179,900.00 Rp 1,840,377.00 Rp 2,024,414.70 10.23 Rp 179,900.00 Rp 1,840,377.00 Rp 2,024,414.70 90.98

b. PEK PAS BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Batu bata 1 : 5 m2 88.13 Rp 120,692.00 Rp 10,636,585.96 Rp 11,700,244.56 88.13 Rp 109,800.00 Rp 9,676,674.00 Rp 10,644,341.40 88.13 Rp 109,800.00 Rp 9,676,674.00 Rp 10,644,341.40 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 88.13 Rp 69,356.10 Rp 6,112,353.09 Rp 6,723,588.40 88.13 Rp 63,100.00 Rp 5,561,003.00 Rp 6,117,103.30 88.13 Rp 63,100.00 Rp 5,561,003.00 Rp 6,117,103.30 90.98

Acian Pas Batu Bata m2 88.13 Rp 41,607.50 Rp 3,666,868.98 Rp 4,033,555.87 88.13 Rp 37,800.00 Rp 3,331,314.00 Rp 3,664,445.40 88.13 Rp 37,800.00 Rp 3,331,314.00 Rp 3,664,445.40 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok K-225 kombinasi warna M2 201.80 Rp 225,513.75 Rp 45,508,674.75 Rp 50,059,542.23 201.80 Rp 224,000.00 Rp 45,203,200.00 Rp 49,723,520.00 201.80 Rp 224,000.00 Rp 45,203,200.00 Rp 49,723,520.00 99.33

13) SDN I SOGONG KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 1,750,000.00 Rp 1,750,000 Rp 1,925,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 107.14

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEK PEMB. SDN 1 SOGONG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 330.56 Rp 16,720.00 Rp 5,526,963 Rp 6,079,659.52 330.56 Rp 15,400.00 Rp 5,090,624.00 Rp 5,599,686.40 330.56 Rp 15,400.00 Rp 5,090,624.00 Rp 5,599,686.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.18 Rp 390,500.00 Rp 460,790 Rp 506,869.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 92.19

3. Bongkaran Genteng Lama m2 330.56 Rp 3,150.00 Rp 1,041,264 Rp 1,145,390.40 330.56 Rp 2,900.00 Rp 958,624.00 Rp 1,054,486.40 330.56 Rp 2,900.00 Rp 958,624.00 Rp 1,054,486.40 92.06

4. Bongkaran List Plank Lama m1 75.98 Rp 2,420.00 Rp 183,872 Rp 202,258.76 75.98 Rp 2,200.00 Rp 167,156.00 Rp 183,871.60 75.98 Rp 2,200.00 Rp 167,156.00 Rp 183,871.60 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 276.04 Rp 12,870.00 Rp 3,552,635 Rp 3,907,898.28 276.04 Rp 16,100.00 Rp 4,444,244.00 Rp 4,888,668.40 276.04 Rp 16,100.00 Rp 4,444,244.00 Rp 4,888,668.40 125.10

6. Bongkaran Dinding m3 221.06 Rp 701,239.00 Rp 155,015,893 Rp 170,517,482.67 221.06 Rp 646,500.00 Rp 142,915,290.00 Rp 157,206,819.00 221.06 Rp 646,500.00 Rp 142,915,290.00 Rp 157,206,819.00 92.19

7. Bongkaran Beton m3 7.04 Rp 1,484,978.00 Rp 10,454,245 Rp 11,499,669.63 7.04 Rp 646,500.00 Rp 4,551,360.00 Rp 5,006,496.00 7.04 Rp 646,500.00 Rp 4,551,360.00 Rp 5,006,496.00 43.54

8. Bongkaran Pondasi m3 15.36 Rp - Rp - 15.36 Rp 646,500.00 Rp 9,930,240.00 Rp 9,930,240.00 15.36 Rp 646,500.00 Rp 9,930,240.00 Rp 10,923,264.00

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi m3 34.87 Rp 81,812.50 Rp 2,852,802 Rp 3,138,082.06 34.87 Rp 74,400.00 Rp 2,594,328.00 Rp 2,853,760.80 34.87 Rp 74,400.00 Rp 2,594,328.00 Rp 2,853,760.80 90.94

(Penambahan kedalaman) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 11.62 Rp 59,125.00 Rp 687,033 Rp 755,735.75 11.62 Rp 104,500.00 Rp 1,214,290.00 Rp 1,335,719.00 11.62 Rp 104,500.00 Rp 1,214,290.00 Rp 1,335,719.00 176.74

Urugan Pasir dibawah pondasi m3 2.40 Rp 197,725.00 Rp 474,540 Rp 521,994.00 2.40 Rp 179,900.00 Rp 431,760.00 Rp 474,936.00 2.40 Rp 179,900.00 Rp 431,760.00 Rp 474,936.00 90.98

Urugan Pasir dibawah lantai = 0.05 m3 1.00 Rp 197,725.00 Rp 197,725 Rp 217,497.50 1.00 Rp 179,900.00 Rp 179,900.00 Rp 197,890.00 1.00 Rp 179,900.00 Rp 179,900.00 Rp 197,890.00

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Pondasi batu kali m3 8.63 Rp 1,083,197.50 Rp 9,347,994 Rp 10,282,793.87 8.63 Rp 985,700.00 Rp 8,506,591.00 Rp 9,357,250.10 8.63 Rp 985,700.00 Rp 8,506,591.00 Rp 9,357,250.10 91.00

- Pas Batu Kosong m2 5.17 Rp 634,375.50 Rp 3,279,721 Rp 3,607,693.47 5.17 Rp 577,200.00 Rp 2,984,124.00 Rp 3,282,536.40 5.17 Rp 577,200.00 Rp 2,984,124.00 Rp 3,282,536.40 90.99
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
d. PEK. BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof Type S1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 6.00 Rp 1,256,611.28 Rp 7,539,668 Rp 8,293,634.43 6.00 Rp 1,206,800.00 Rp 7,240,800.00 Rp 7,964,880.00 6.00 Rp 1,206,800.00 Rp 7,240,800.00 Rp 7,964,880.00 96.04

- bekesting m2 30.00 Rp 249,436.00 Rp 7,483,080 Rp 8,231,388.00 30.00 Rp 226,900.00 Rp 6,807,000.00 Rp 7,487,700.00 30.00 Rp 226,900.00 Rp 6,807,000.00 Rp 7,487,700.00 90.97

- besi Kg 660.00 Rp 20,869.75 Rp 13,774,035 Rp 15,151,438.50 660.00 Rp 18,900.00 Rp 12,474,000.00 Rp 13,721,400.00 660.00 Rp 18,900.00 Rp 12,474,000.00 Rp 13,721,400.00 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 3.31 Rp 1,256,611.28 Rp 4,159,383 Rp 4,575,321.66 3.31 Rp 1,206,800.00 Rp 3,994,508.00 Rp 4,393,958.80 3.31 Rp 1,206,800.00 Rp 3,994,508.00 Rp 4,393,958.80 96.04

- bekesting m2 44.16 Rp 471,399.50 Rp 20,817,002 Rp 22,898,702.11 44.16 Rp 226,900.00 Rp 10,019,904.00 Rp 11,021,894.40 44.16 Rp 226,900.00 Rp 10,019,904.00 Rp 11,021,894.40 48.13

- besi Kg 953.40 Rp 20,869.75 Rp 19,897,220 Rp 21,886,941.62 953.40 Rp 18,900.00 Rp 18,019,260.00 Rp 19,821,186.00 953.40 Rp 18,900.00 Rp 18,019,260.00 Rp 19,821,186.00 90.56

Kolom K2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.04 Rp 1,256,611.28 Rp 1,306,876 Rp 1,437,563.30 1.04 Rp 1,206,800.00 Rp 1,255,072.00 Rp 1,380,579.20 1.04 Rp 1,206,800.00 Rp 1,255,072.00 Rp 1,380,579.20 96.04

- bekesting m2 10.40 Rp 471,399.50 Rp 4,902,555 Rp 5,392,810.28 10.40 Rp 226,900.00 Rp 2,359,760.00 Rp 2,595,736.00 10.40 Rp 226,900.00 Rp 2,359,760.00 Rp 2,595,736.00 48.13

- besi Kg 303.48 Rp 20,869.75 Rp 6,333,552 Rp 6,966,906.90 303.48 Rp 18,900.00 Rp 5,735,772.00 Rp 6,309,349.20 303.48 Rp 18,900.00 Rp 5,735,772.00 Rp 6,309,349.20 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.54 Rp 1,256,611.28 Rp 1,935,181 Rp 2,128,699.50 1.54 Rp 1,206,800.00 Rp 1,858,472.00 Rp 2,044,319.20 1.54 Rp 1,206,800.00 Rp 1,858,472.00 Rp 2,044,319.20 96.04

- bekesting m2 10.26 Rp 249,436.00 Rp 2,559,213 Rp 2,815,134.70 10.26 Rp 226,900.00 Rp 2,327,994.00 Rp 2,560,793.40 10.26 Rp 226,900.00 Rp 2,327,994.00 Rp 2,560,793.40 90.97

- besi Kg 169.29 Rp 20,869.75 Rp 3,533,040 Rp 3,886,343.98 169.29 Rp 18,900.00 Rp 3,199,581.00 Rp 3,519,539.10 169.29 Rp 18,900.00 Rp 3,199,581.00 Rp 3,519,539.10 90.56

Balok Menerus (Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.68 Rp 1,256,611.28 Rp 854,496 Rp 939,945.24 0.68 Rp 1,206,800.00 Rp 820,624.00 Rp 902,686.40 0.68 Rp 1,206,800.00 Rp 820,624.00 Rp 902,686.40 96.04

- bekesting m2 4.50 Rp 471,399.50 Rp 2,121,298 Rp 2,333,427.53 4.50 Rp 226,900.00 Rp 1,021,050.00 Rp 1,123,155.00 4.50 Rp 226,900.00 Rp 1,021,050.00 Rp 1,123,155.00 48.13

- besi Kg 74.25 Rp 20,869.75 Rp 1,549,579 Rp 1,704,536.83 74.25 Rp 18,900.00 Rp 1,403,325.00 Rp 1,543,657.50 74.25 Rp 18,900.00 Rp 1,403,325.00 Rp 1,543,657.50 90.56

Balok Miring (Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.64 Rp 1,256,611.28 Rp 804,231 Rp 884,654.34 0.64 Rp 1,206,800.00 Rp 772,352.00 Rp 849,587.20 0.64 Rp 1,206,800.00 Rp 772,352.00 Rp 849,587.20 96.04

- bekesting m2 4.28 Rp 471,399.50 Rp 2,017,590 Rp 2,219,348.85 4.28 Rp 226,900.00 Rp 971,132.00 Rp 1,068,245.20 4.28 Rp 226,900.00 Rp 971,132.00 Rp 1,068,245.20 48.13

- besi Kg 70.62 Rp 20,869.75 Rp 1,473,822 Rp 1,621,203.92 70.62 Rp 18,900.00 Rp 1,334,718.00 Rp 1,468,189.80 70.62 Rp 18,900.00 Rp 1,334,718.00 Rp 1,468,189.80 90.56

e. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 186.81 Rp 120,692.00 Rp 22,546,473 Rp 24,801,119.77 186.81 Rp 109,800.00 Rp 20,511,738.00 Rp 22,562,911.80 186.81 Rp 109,800.00 Rp 20,511,738.00 Rp 22,562,911.80 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 373.62 Rp 69,356.10 Rp 25,912,826 Rp 28,504,108.69 373.62 Rp 63,100.00 Rp 23,575,422.00 Rp 25,932,964.20 373.62 Rp 63,100.00 Rp 23,575,422.00 Rp 25,932,964.20 90.98

Acian m2 373.62 Rp 41,607.50 Rp 15,545,394 Rp 17,099,933.57 373.62 Rp 37,800.00 Rp 14,122,836.00 Rp 15,535,119.60 373.62 Rp 37,800.00 Rp 14,122,836.00 Rp 15,535,119.60 90.85

Acian Beton Kolom selasar m2 11.65 Rp 41,607.50 Rp 484,727 Rp 533,200.11 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 11.65 Rp 37,800.00 Rp 440,370.00 Rp 484,407.00 90.85

Acian Beton Balok selasar m2 7.20 Rp 41,607.50 Rp 299,574 Rp 329,531.40 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rangka Atap Baja Ringan m2 330.56 Rp 180,496.25 Rp 59,664,840 Rp 65,631,324.44 330.56 Rp 175,000.00 Rp 57,848,000.00 Rp 63,632,800.00 330.56 Rp 175,000.00 Rp 57,848,000.00 Rp 63,632,800.00 96.95

Pas Atap Metal Pasir m2 330.56 Rp 142,043.00 Rp 46,953,734 Rp 51,649,107.49 330.56 Rp 137,700.00 Rp 45,518,112.00 Rp 50,069,923.20 330.56 Rp 137,700.00 Rp 45,518,112.00 Rp 50,069,923.20 96.94

Pas Bubungan Metal m1 24.50 Rp 116,105.00 Rp 2,844,573 Rp 3,129,029.75 24.50 Rp 112,600.00 Rp 2,758,700.00 Rp 3,034,570.00 24.50 Rp 112,600.00 Rp 2,758,700.00 Rp 3,034,570.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 75.98 Rp 51,925.50 Rp 3,945,299 Rp 4,339,829.44 75.98 Rp 50,300.00 Rp 3,821,794.00 Rp 4,203,973.40 75.98 Rp 50,300.00 Rp 3,821,794.00 Rp 4,203,973.40 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 162.00 Rp 151,306.52 Rp 24,511,656 Rp 26,962,821.51 162.00 Rp 146,700.00 Rp 23,765,400.00 Rp 26,141,940.00 162.00 Rp 146,700.00 Rp 23,765,400.00 Rp 26,141,940.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 114.04 Rp 106,032.30 Rp 12,091,923 Rp 13,301,115.84 114.04 Rp 102,800.00 Rp 11,723,312.00 Rp 12,895,643.20 114.04 Rp 102,800.00 Rp 11,723,312.00 Rp 12,895,643.20 96.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 44.40 Rp 183,216.00 Rp 8,134,790 Rp 8,948,269.44 44.40 Rp 166,700.00 Rp 7,401,480.00 Rp 8,141,628.00 44.40 Rp 166,700.00 Rp 7,401,480.00 Rp 8,141,628.00 90.99

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 162.00 Rp 183,216.00 Rp 29,680,992 Rp 32,649,091.20 162.00 Rp 166,700.00 Rp 27,005,400.00 Rp 29,705,940.00 162.00 Rp 166,700.00 Rp 27,005,400.00 Rp 29,705,940.00 90.99

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (3 bh) m1 24.60 Rp 106,489.35 Rp 2,619,638 Rp 2,881,601.81 24.60 Rp 110,700.00 Rp 2,723,220.00 Rp 2,995,542.00 24.60 Rp 110,700.00 Rp 2,723,220.00 Rp 2,995,542.00 103.95

- J1 (9 bh) m1 108.00 Rp 106,489.35 Rp 11,500,850 Rp 12,650,934.78 108.00 Rp 110,700.00 Rp 11,955,600.00 Rp 13,151,160.00 108.00 Rp 110,700.00 Rp 11,955,600.00 Rp 13,151,160.00 103.95

- BV (9 bh) m1 57.60 Rp 106,489.35 Rp 6,133,787 Rp 6,747,165.22 57.60 Rp 110,700.00 Rp 6,376,320.00 Rp 7,013,952.00 57.60 Rp 110,700.00 Rp 6,376,320.00 Rp 7,013,952.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (30 unit) m2 14.52 Rp 424,110.50 Rp 6,158,084 Rp 6,773,892.91 14.52 Rp 474,800.00 Rp 6,894,096.00 Rp 7,583,505.60 14.52 Rp 474,800.00 Rp 6,894,096.00 Rp 7,583,505.60 111.95

Pintu Panel Alununium P1 (3 bh) m2 9.58 Rp 456,604.50 Rp 4,374,271 Rp 4,811,698.22 9.58 Rp 474,800.00 Rp 4,548,584.00 Rp 5,003,442.40 9.58 Rp 474,800.00 Rp 4,548,584.00 Rp 5,003,442.40 103.98

Kaca m2 15.47 Rp 141,810.63 Rp 2,193,810 Rp 2,413,191.41 15.47 Rp 474,800.00 Rp 7,345,156.00 Rp 8,079,671.60 15.47 Rp 474,800.00 Rp 7,345,156.00 Rp 8,079,671.60 334.81

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 3.00 Rp 396,302.50 Rp 1,188,908 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 18.00 Rp 42,803.75 Rp 770,468 Rp 847,514.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 91.35

Pas Engsel Jendela Kupu2 bh 12.00 Rp 36,052.50 Rp 432,630 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Kait Angin bh 36.00 Rp 51,122.50 Rp 1,840,410 Rp 2,024,451.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 91.35

Pas Kaca 5 mm m2 15.47 Rp 141,810.63 Rp 2,193,810 Rp 2,413,191.41 15.47 Rp 129,700.00 Rp 2,006,459.00 Rp 2,207,104.90 15.47 Rp 129,700.00 Rp 2,006,459.00 Rp 2,207,104.90 91.46

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 373.62 Rp 47,702.60 Rp 17,822,645 Rp 19,604,909.95 373.62 Rp 42,200.00 Rp 15,766,764.00 Rp 17,343,440.40 373.62 Rp 42,200.00 Rp 15,766,764.00 Rp 17,343,440.40 88.46

Pengecatan Plafond 3 Kali m2 114.04 Rp 34,755.60 Rp 3,963,529 Rp 4,359,881.49 114.04 Rp 30,700.00 Rp 3,501,028.00 Rp 3,851,130.80 114.04 Rp 30,700.00 Rp 3,501,028.00 Rp 3,851,130.80 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 18.00 Rp 223,591.50 Rp 4,024,647 Rp 4,427,111.70 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 3.00 Rp 235,416.50 Rp 706,250 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 ttk Stop Kontak Setara bh 3.00 Rp 76,183.25 Rp 228,550 Rp 251,404.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 101.07

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 12.00 Rp 208,851.50 Rp 2,506,218 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,305 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 ttk Sakelar Tunggal Setara Panasonic bh 3.00 Rp 72,333.25 Rp 217,000 Rp 238,699.73 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 89.45

D. PEMB. RUANG GURU 7.6 X 6.3 M Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 15.54 Rp 81,812.50 Rp 1,271,366 Rp 1,398,502.88 15.54 Rp 74,400.00 Rp 1,156,176.00 Rp 1,271,793.60 15.54 Rp 74,400.00 Rp 1,156,176.00 Rp 1,271,793.60 90.94

Urugan tanah kembali m3 5.18 Rp 59,125.00 Rp 306,268 Rp 336,894.25 5.18 Rp 104,500.00 Rp 541,310.00 Rp 595,441.00 5.18 Rp 104,500.00 Rp 541,310.00 Rp 595,441.00 176.74

Urugan Pasir dibawah pondasi m3 1.13 Rp 197,725.00 Rp 223,429 Rp 245,772.18 1.13 Rp 179,900.00 Rp 203,287.00 Rp 223,615.70 1.13 Rp 179,900.00 Rp 203,287.00 Rp 223,615.70 90.98

Urugan Pasir dibwh lantai t=5 cm m3 2.39 Rp 197,725.00 Rp 472,563 Rp 519,819.03 2.39 Rp 179,900.00 Rp 429,961.00 Rp 472,957.10 2.39 Rp 179,900.00 Rp 429,961.00 Rp 472,957.10 90.98

Urugan Tanah dibwh lantai t=20 cm m3 9.58 Rp 114,884.90 Rp 1,100,597 Rp 1,210,657.02 9.58 Rp 104,500.00 Rp 1,001,110.00 Rp 1,101,221.00 9.58 Rp 104,500.00 Rp 1,001,110.00 Rp 1,101,221.00 90.96

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 10.93 Rp 1,083,197.50 Rp 11,839,349 Rp 13,023,283.54 10.93 Rp 985,700.00 Rp 10,773,701.00 Rp 11,851,071.10 10.93 Rp 985,700.00 Rp 10,773,701.00 Rp 11,851,071.10 91.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Batu Aanstamping m3 2.27 Rp 634,375.50 Rp 1,440,032 Rp 1,584,035.62 2.27 Rp 577,200.00 Rp 1,310,244.00 Rp 1,441,268.40 2.27 Rp 577,200.00 Rp 1,310,244.00 Rp 1,441,268.40 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.97 Rp 1,256,611.28 Rp 1,218,913 Rp 1,340,804.23 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 96.04

- bekesting m2 6.48 Rp 249,436.00 Rp 1,616,345 Rp 1,777,979.81 6.48 Rp 226,900.00 Rp 1,470,312.00 Rp 1,617,343.20 6.48 Rp 226,900.00 Rp 1,470,312.00 Rp 1,617,343.20 90.97

- besi Kg 106.85 Rp 20,869.75 Rp 2,229,933 Rp 2,452,926.07 106.85 Rp 18,900.00 Rp 2,019,465.00 Rp 2,221,411.50 106.85 Rp 18,900.00 Rp 2,019,465.00 Rp 2,221,411.50 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.52 Rp 1,256,611.28 Rp 1,910,049 Rp 2,101,054.06 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 96.04

- bekesting m2 11.39 Rp 471,399.50 Rp 5,369,240 Rp 5,906,164.34 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 48.13

- besi Kg 259.66 Rp 20,869.75 Rp 5,419,039 Rp 5,960,943.21 259.66 Rp 18,900.00 Rp 4,907,574.00 Rp 5,398,331.40 259.66 Rp 18,900.00 Rp 4,907,574.00 Rp 5,398,331.40 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.97 Rp 1,256,611.28 Rp 1,218,913 Rp 1,340,804.23 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 96.04

- bekesting m2 6.48 Rp 486,249.50 Rp 3,150,897 Rp 3,465,986.44 6.48 Rp 226,900.00 Rp 1,470,312.00 Rp 1,617,343.20 6.48 Rp 226,900.00 Rp 1,470,312.00 Rp 1,617,343.20 46.66

- besi Kg 106.85 Rp 20,869.75 Rp 2,229,933 Rp 2,452,926.07 106.85 Rp 18,900.00 Rp 2,019,465.00 Rp 2,221,411.50 106.85 Rp 18,900.00 Rp 2,019,465.00 Rp 2,221,411.50 90.56

Lantai Rabat Beton uk 1.00 x 0.5 m m3 0.40 Rp 1,049,020.09 Rp 419,608 Rp 461,568.84 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 115.04

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 90.08 Rp 120,692.00 Rp 10,871,935 Rp 11,959,128.90 90.08 Rp 109,800.00 Rp 9,890,784.00 Rp 10,879,862.40 90.08 Rp 109,800.00 Rp 9,890,784.00 Rp 10,879,862.40 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 180.16 Rp 69,356.10 Rp 12,495,195 Rp 13,744,714.47 180.16 Rp 63,100.00 Rp 11,368,096.00 Rp 12,504,905.60 180.16 Rp 63,100.00 Rp 11,368,096.00 Rp 12,504,905.60 90.98

Acian m2 180.16 Rp 41,607.50 Rp 7,496,007 Rp 8,245,607.92 180.16 Rp 37,800.00 Rp 6,810,048.00 Rp 7,491,052.80 180.16 Rp 37,800.00 Rp 6,810,048.00 Rp 7,491,052.80 90.85

g. PEK PENUTUP ATAP & Rangka Atap Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 119.56 Rp 180,496.25 Rp 21,580,132 Rp 23,738,144.82 119.56 Rp 175,000.00 Rp 20,923,000.00 Rp 23,015,300.00 119.56 Rp 175,000.00 Rp 20,923,000.00 Rp 23,015,300.00 96.95

Pas Atap Metal Pasir m2 119.56 Rp 142,043.00 Rp 16,982,661 Rp 18,680,927.19 119.56 Rp 137,700.00 Rp 16,463,412.00 Rp 18,109,753.20 119.56 Rp 137,700.00 Rp 16,463,412.00 Rp 18,109,753.20 96.94

Pas Bubungan Metal m1 9.60 Rp 116,105.00 Rp 1,114,608 Rp 1,226,068.80 9.60 Rp 112,600.00 Rp 1,080,960.00 Rp 1,189,056.00 9.60 Rp 112,600.00 Rp 1,080,960.00 Rp 1,189,056.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 38.40 Rp 51,925.50 Rp 1,993,939 Rp 2,193,333.12 38.40 Rp 50,300.00 Rp 1,931,520.00 Rp 2,124,672.00 38.40 Rp 50,300.00 Rp 1,931,520.00 Rp 2,124,672.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 47.88 Rp 151,306.52 Rp 7,244,556 Rp 7,969,011.69 47.88 Rp 146,700.00 Rp 7,023,996.00 Rp 7,726,395.60 47.88 Rp 146,700.00 Rp 7,023,996.00 Rp 7,726,395.60 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 15.20 Rp 106,032.30 Rp 1,611,691 Rp 1,772,860.06 15.20 Rp 102,800.00 Rp 1,562,560.00 Rp 1,718,816.00 15.20 Rp 102,800.00 Rp 1,562,560.00 Rp 1,718,816.00 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos m2 62.32 Rp 183,216.00 Rp 11,418,021 Rp 12,559,823.23 62.32 Rp 166,700.00 Rp 10,388,744.00 Rp 11,427,618.40 62.32 Rp 166,700.00 Rp 10,388,744.00 Rp 11,427,618.40 90.99

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Guru m1 28.03 Rp 106,489.35 Rp 2,984,896 Rp 3,283,386.13 28.03 Rp 110,700.00 Rp 3,102,921.00 Rp 3,413,213.10 28.03 Rp 110,700.00 Rp 3,102,921.00 Rp 3,413,213.10 103.95

Pek Pintu Panel Alumunium m2 4.70 Rp 456,604.50 Rp 2,146,041 Rp 2,360,645.27 4.70 Rp 474,800.00 Rp 2,231,560.00 Rp 2,454,716.00 4.70 Rp 474,800.00 Rp 2,231,560.00 Rp 2,454,716.00 103.98

Daun Jendela Alumunium m2 5.75 Rp 424,110.50 Rp 2,438,635 Rp 2,682,498.91 5.75 Rp 474,800.00 Rp 2,730,100.00 Rp 3,003,110.00 5.75 Rp 474,800.00 Rp 2,730,100.00 Rp 3,003,110.00 111.95

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,234 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Engsel Jendela bh 12.00 Rp 36,052.50 Rp 432,630 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Hak Angin bh 12.00 Rp 51,122.50 Rp 613,470 Rp 674,817.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 91.35

Kaca Mati m2 4.23 Rp 141,810.63 Rp 599,859 Rp 659,844.84 4.23 Rp 129,700.00 Rp 548,631.00 Rp 603,494.10 4.23 Rp 129,700.00 Rp 548,631.00 Rp 603,494.10 91.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 180.16 Rp 47,702.60 Rp 8,594,100 Rp 9,453,510.46 180.16 Rp 42,200.00 Rp 7,602,752.00 Rp 8,363,027.20 180.16 Rp 42,200.00 Rp 7,602,752.00 Rp 8,363,027.20 88.46

Pengecatan Plafond 3 Kali m2 15.20 Rp 34,755.60 Rp 528,285 Rp 581,113.63 15.20 Rp 30,700.00 Rp 466,640.00 Rp 513,304.00 15.20 Rp 30,700.00 Rp 466,640.00 Rp 513,304.00 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 3.00 Rp 223,591.50 Rp 670,775 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 3.00 Rp 235,416.50 Rp 706,250 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 ttk Stop Kontak Setara ttk 2.00 Rp 76,183.25 Rp 152,367 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 ttk Sakelar Seri Setara Panasonic ttk 3.00 Rp 86,083.25 Rp 258,250 Rp 284,074.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 1.00 Rp 208,851.50 Rp 208,852 Rp 229,736.65 1.00 Rp 186,900.00 Rp 186,900.00 Rp 205,590.00 1.00 Rp 186,900.00 Rp 186,900.00 Rp 205,590.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 2.00 Rp 74,101.50 Rp 148,203 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

E. PEMB. RUANG PERPUSTAKAAN 6.3.X 5 M2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 10.85 Rp 81,812.50 Rp 887,666 Rp 976,432.19 10.85 Rp 74,400.00 Rp 807,240.00 Rp 887,964.00 10.85 Rp 74,400.00 Rp 807,240.00 Rp 887,964.00 90.94

Urugan tanah kembali m3 3.62 Rp 59,125.00 Rp 214,033 Rp 235,435.75 3.62 Rp 104,500.00 Rp 378,290.00 Rp 416,119.00 3.62 Rp 104,500.00 Rp 378,290.00 Rp 416,119.00 176.74

Urugan Pasir dibawah pondasi m3 0.89 Rp 197,725.00 Rp 175,975 Rp 193,572.78 0.89 Rp 179,900.00 Rp 160,111.00 Rp 176,122.10 0.89 Rp 179,900.00 Rp 160,111.00 Rp 176,122.10 90.98

Urugan Pasir dibwh lantai t=5 cm m3 1.58 Rp 197,725.00 Rp 312,406 Rp 343,646.05 1.58 Rp 179,900.00 Rp 284,242.00 Rp 312,666.20 1.58 Rp 179,900.00 Rp 284,242.00 Rp 312,666.20 90.98

Urugan Tanah dibwh lantai t=20 cm m3 6.30 Rp 114,884.90 Rp 723,775 Rp 796,152.32 6.30 Rp 104,500.00 Rp 658,350.00 Rp 724,185.00 6.30 Rp 104,500.00 Rp 658,350.00 Rp 724,185.00 90.96

Urugan Tanah dibwh lantai t=15 cm m3 1.43 Rp 114,884.90 Rp 164,285 Rp 180,713.94 1.43 Rp 104,500.00 Rp 149,435.00 Rp 164,378.50 1.43 Rp 104,500.00 Rp 149,435.00 Rp 164,378.50 90.96

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 8.64 Rp 1,083,197.50 Rp 9,358,826 Rp 10,294,709.04 8.64 Rp 985,700.00 Rp 8,516,448.00 Rp 9,368,092.80 8.64 Rp 985,700.00 Rp 8,516,448.00 Rp 9,368,092.80 91.00

Pas Batu Aanstamping m3 1.78 Rp 634,375.50 Rp 1,129,188 Rp 1,242,107.23 1.78 Rp 577,200.00 Rp 1,027,416.00 Rp 1,130,157.60 1.78 Rp 577,200.00 Rp 1,027,416.00 Rp 1,130,157.60 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.94 Rp 1,256,611.28 Rp 1,181,215 Rp 1,299,336.06 0.94 Rp 1,206,800.00 Rp 1,134,392.00 Rp 1,247,831.20 0.94 Rp 1,206,800.00 Rp 1,134,392.00 Rp 1,247,831.20 96.04

- bekesting m2 6.28 Rp 249,436.00 Rp 1,566,458 Rp 1,723,103.89 6.28 Rp 226,900.00 Rp 1,424,932.00 Rp 1,567,425.20 6.28 Rp 226,900.00 Rp 1,424,932.00 Rp 1,567,425.20 90.97

- besi Kg 103.62 Rp 20,869.75 Rp 2,162,523 Rp 2,378,775.84 103.62 Rp 18,900.00 Rp 1,958,418.00 Rp 2,154,259.80 103.62 Rp 18,900.00 Rp 1,958,418.00 Rp 2,154,259.80 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.85 Rp 1,256,611.28 Rp 1,068,120 Rp 1,174,931.54 0.85 Rp 1,206,800.00 Rp 1,025,780.00 Rp 1,128,358.00 0.85 Rp 1,206,800.00 Rp 1,025,780.00 Rp 1,128,358.00 96.04

- bekesting m2 11.39 Rp 471,399.50 Rp 5,369,240 Rp 5,906,164.34 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 48.13

- besi Kg 241.77 Rp 20,869.75 Rp 5,045,679 Rp 5,550,247.40 241.77 Rp 18,900.00 Rp 4,569,453.00 Rp 5,026,398.30 241.77 Rp 18,900.00 Rp 4,569,453.00 Rp 5,026,398.30 90.56

Kolom K2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.26 Rp 1,256,611.28 Rp 326,719 Rp 359,390.83 0.26 Rp 1,206,800.00 Rp 313,768.00 Rp 345,144.80 0.26 Rp 1,206,800.00 Rp 313,768.00 Rp 345,144.80 96.04

- bekesting m2 2.64 Rp 471,399.50 Rp 1,244,495 Rp 1,368,944.15 2.64 Rp 226,900.00 Rp 599,016.00 Rp 658,917.60 2.64 Rp 226,900.00 Rp 599,016.00 Rp 658,917.60 48.13

- besi Kg 58.78 Rp 20,869.75 Rp 1,226,724 Rp 1,349,396.30 58.78 Rp 18,900.00 Rp 1,110,942.00 Rp 1,222,036.20 58.78 Rp 18,900.00 Rp 1,110,942.00 Rp 1,222,036.20 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.94 Rp 1,256,611.28 Rp 1,181,215 Rp 1,299,336.06 0.94 Rp 1,206,800.00 Rp 1,134,392.00 Rp 1,247,831.20 0.94 Rp 1,206,800.00 Rp 1,134,392.00 Rp 1,247,831.20 96.04

- bekesting m2 6.28 Rp 249,436.00 Rp 1,566,458 Rp 1,723,103.89 6.28 Rp 226,900.00 Rp 1,424,932.00 Rp 1,567,425.20 6.28 Rp 226,900.00 Rp 1,424,932.00 Rp 1,567,425.20 90.97

- besi Kg 103.62 Rp 20,869.75 Rp 2,162,523 Rp 2,378,775.84 103.62 Rp 18,900.00 Rp 1,958,418.00 Rp 2,154,259.80 103.62 Rp 18,900.00 Rp 1,958,418.00 Rp 2,154,259.80 90.56
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Balok Miring (selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.19 Rp 1,256,611.28 Rp 238,756 Rp 262,631.76 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 96.04

- bekesting m2 1.20 Rp 486,249.50 Rp 583,499 Rp 641,849.34 1.20 Rp 226,900.00 Rp 272,280.00 Rp 299,508.00 1.20 Rp 226,900.00 Rp 272,280.00 Rp 299,508.00 46.66

- besi Kg 20.79 Rp 20,869.75 Rp 433,882 Rp 477,270.31 20.79 Rp 18,900.00 Rp 392,931.00 Rp 432,224.10 20.79 Rp 18,900.00 Rp 392,931.00 Rp 432,224.10 90.56

Balok Menerus (selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.15 Rp 1,256,611.28 Rp 188,492 Rp 207,340.86 0.15 Rp 1,206,800.00 Rp 181,020.00 Rp 199,122.00 0.15 Rp 1,206,800.00 Rp 181,020.00 Rp 199,122.00 96.04

- bekesting m2 1.00 Rp 486,249.50 Rp 486,250 Rp 534,874.45 1.00 Rp 226,900.00 Rp 226,900.00 Rp 249,590.00 1.00 Rp 226,900.00 Rp 226,900.00 Rp 249,590.00 46.66

- besi Kg 16.50 Rp 20,869.75 Rp 344,351 Rp 378,785.96 16.50 Rp 18,900.00 Rp 311,850.00 Rp 343,035.00 16.50 Rp 18,900.00 Rp 311,850.00 Rp 343,035.00 90.56

d. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 62.53 Rp 120,692.00 Rp 7,546,871 Rp 8,301,557.84 62.53 Rp 109,800.00 Rp 6,865,794.00 Rp 7,552,373.40 62.53 Rp 109,800.00 Rp 6,865,794.00 Rp 7,552,373.40 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 125.06 Rp 69,356.10 Rp 8,673,674 Rp 9,541,041.25 125.06 Rp 63,100.00 Rp 7,891,286.00 Rp 8,680,414.60 125.06 Rp 63,100.00 Rp 7,891,286.00 Rp 8,680,414.60 90.98

Acian m2 125.06 Rp 41,607.50 Rp 5,203,434 Rp 5,723,777.35 125.06 Rp 37,800.00 Rp 4,727,268.00 Rp 5,199,994.80 125.06 Rp 37,800.00 Rp 4,727,268.00 Rp 5,199,994.80 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 87.18 Rp 180,496.25 Rp 15,735,663 Rp 17,309,229.38 87.18 Rp 175,000.00 Rp 15,256,500.00 Rp 16,782,150.00 87.18 Rp 175,000.00 Rp 15,256,500.00 Rp 16,782,150.00 96.95

Pas Atap Metal Pasir m2 87.18 Rp 142,043.00 Rp 12,383,309 Rp 13,621,639.61 87.18 Rp 137,700.00 Rp 12,004,686.00 Rp 13,205,154.60 87.18 Rp 137,700.00 Rp 12,004,686.00 Rp 13,205,154.60 96.94

Pas Bubungan Metal m1 7.00 Rp 116,105.00 Rp 812,735 Rp 894,008.50 7.00 Rp 112,600.00 Rp 788,200.00 Rp 867,020.00 7.00 Rp 112,600.00 Rp 788,200.00 Rp 867,020.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 14.00 Rp 51,925.50 Rp 726,957 Rp 799,652.70 14.00 Rp 50,300.00 Rp 704,200.00 Rp 774,620.00 14.00 Rp 50,300.00 Rp 704,200.00 Rp 774,620.00 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 31.50 Rp 151,306.52 Rp 4,766,155 Rp 5,242,770.85 31.50 Rp 146,700.00 Rp 4,621,050.00 Rp 5,083,155.00 31.50 Rp 146,700.00 Rp 4,621,050.00 Rp 5,083,155.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 28.05 Rp 106,032.30 Rp 2,974,206 Rp 3,271,626.62 28.05 Rp 102,800.00 Rp 2,883,540.00 Rp 3,171,894.00 28.05 Rp 102,800.00 Rp 2,883,540.00 Rp 3,171,894.00 96.95

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 41.00 Rp 183,216.00 Rp 7,511,856 Rp 8,263,041.60 41.00 Rp 166,700.00 Rp 6,834,700.00 Rp 7,518,170.00 41.00 Rp 166,700.00 Rp 6,834,700.00 Rp 7,518,170.00 90.99

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Guru m1 43.36 Rp 106,489.35 Rp 4,617,378 Rp 5,079,116.04 43.36 Rp 110,700.00 Rp 4,799,952.00 Rp 5,279,947.20 43.36 Rp 110,700.00 Rp 4,799,952.00 Rp 5,279,947.20 103.95

Pek Pintu Panel Alumunium m2 4.79 Rp 456,604.50 Rp 2,187,136 Rp 2,405,849.11 4.79 Rp 474,800.00 Rp 2,274,292.00 Rp 2,501,721.20 4.79 Rp 474,800.00 Rp 2,274,292.00 Rp 2,501,721.20 103.98

Daun Jendela Alumunium m2 3.06 Rp 424,110.50 Rp 1,297,778 Rp 1,427,555.94 3.06 Rp 474,800.00 Rp 1,452,888.00 Rp 1,598,176.80 3.06 Rp 474,800.00 Rp 1,452,888.00 Rp 1,598,176.80 111.95

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,303 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,823 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

Pas Engsel Jendela bh 6.00 Rp 36,052.50 Rp 216,315 Rp 237,946.50 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 91.26

Pas Kait Angin bh 6.00 Rp 51,122.50 Rp 306,735 Rp 337,408.50 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 91.35

Pas Kaca Mati m2 2.40 Rp 141,810.63 Rp 340,346 Rp 374,380.05 2.40 Rp 129,700.00 Rp 311,280.00 Rp 342,408.00 2.40 Rp 129,700.00 Rp 311,280.00 Rp 342,408.00 91.46

k. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 125.06 Rp 47,702.60 Rp 5,965,687 Rp 6,562,255.87 125.06 Rp 42,200.00 Rp 5,277,532.00 Rp 5,805,285.20 125.06 Rp 42,200.00 Rp 5,277,532.00 Rp 5,805,285.20 88.46

Pengecatan Plafond 3 Kali m2 28.05 Rp 34,755.60 Rp 974,895 Rp 1,072,384.04 28.05 Rp 30,700.00 Rp 861,135.00 Rp 947,248.50 28.05 Rp 30,700.00 Rp 861,135.00 Rp 947,248.50 88.33

l. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 4.00 Rp 223,591.50 Rp 894,366 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 1.00 Rp 235,416.50 Rp 235,417 Rp 258,958.15 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 ttk Stop Kontak Setara ttk 1.00 Rp 76,183.25 Rp 76,183 Rp 83,801.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 101.07

1 ttk Sakelar Seri Setara Panasonic ttk 2.00 Rp 86,083.25 Rp 172,167 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 4.00 Rp 208,851.50 Rp 835,406 Rp 918,946.60 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 1.00 Rp 74,101.50 Rp 74,102 Rp 81,511.65 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 89.47

F. PEMB. PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah Kansteen m3 3.98 Rp 81,812.50 Rp 325,614 Rp 358,175.13 3.98 Rp 74,400.00 Rp 296,112.00 Rp 325,723.20 3.98 Rp 74,400.00 Rp 296,112.00 Rp 325,723.20 90.94

Urugan Pasit T= 5 cm m3 15.72 Rp 197,725.00 Rp 3,108,237 Rp 3,419,060.70 15.72 Rp 179,900.00 Rp 2,828,028.00 Rp 3,110,830.80 15.72 Rp 179,900.00 Rp 2,828,028.00 Rp 3,110,830.80 90.98

b. PEK PAS BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Batu bata 1 : 5 m2 26.37 Rp 120,692.00 Rp 3,182,648 Rp 3,500,912.84 26.37 Rp 109,800.00 Rp 2,895,426.00 Rp 3,184,968.60 26.37 Rp 109,800.00 Rp 2,895,426.00 Rp 3,184,968.60 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 26.37 Rp 69,356.10 Rp 1,828,920 Rp 2,011,812.39 26.37 Rp 63,100.00 Rp 1,663,947.00 Rp 1,830,341.70 26.37 Rp 63,100.00 Rp 1,663,947.00 Rp 1,830,341.70 90.98

Acian m2 26.37 Rp 41,607.50 Rp 1,097,190 Rp 1,206,908.75 26.37 Rp 37,800.00 Rp 996,786.00 Rp 1,096,464.60 26.37 Rp 37,800.00 Rp 996,786.00 Rp 1,096,464.60 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok m2 314.33 Rp 225,513.75 Rp 70,885,737 Rp 77,974,310.74 314.33 Rp 224,000.00 Rp 70,409,920.00 Rp 77,450,912.00 314.33 Rp 224,000.00 Rp 70,409,920.00 Rp 77,450,912.00 99.33

G. PEMBANGUNAN TPT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 23.20 Rp 81,812.50 Rp 1,898,050 Rp 2,087,855.00 23.20 Rp 74,400.00 Rp 1,726,080.00 Rp 1,898,688.00 23.20 Rp 74,400.00 Rp 1,726,080.00 Rp 1,898,688.00 90.94

Pek Urugan Pasir T=5 cm m3 0.20 Rp 197,725.00 Rp 39,545 Rp 43,499.50 0.20 Rp 179,900.00 Rp 35,980.00 Rp 39,578.00 0.20 Rp 179,900.00 Rp 35,980.00 Rp 39,578.00 90.98

b. PEK PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas batu kali m3 127.60 Rp 1,083,197.50 Rp 138,216,001 Rp 152,037,601.10 127.60 Rp 985,700.00 Rp 125,775,320.00 Rp 138,352,852.00 127.60 Rp 985,700.00 Rp 125,775,320.00 Rp 138,352,852.00 91.00

Pek Pas pipa PVC dia 3/4" m1 116.00 Rp 32,421.81 Rp 3,760,930 Rp 4,137,023.28 116.00 Rp 29,000.00 Rp 3,364,000.00 Rp 3,700,400.00 116.00 Rp 29,000.00 Rp 3,364,000.00 Rp 3,700,400.00 89.45

c. PEK PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 23.20 Rp 69,356.10 Rp 1,609,062 Rp 1,769,967.67 23.20 Rp 63,100.00 Rp 1,463,920.00 Rp 1,610,312.00 23.20 Rp 63,100.00 Rp 1,463,920.00 Rp 1,610,312.00 90.98

Acian m2 23.20 Rp 41,607.50 Rp 965,294 Rp 1,061,823.40 23.20 Rp 37,800.00 Rp 876,960.00 Rp 964,656.00 23.20 Rp 37,800.00 Rp 876,960.00 Rp 964,656.00 90.85

H. PEK PEMBANGUNAN PAGAR Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 35.60 Rp 81,812.50 Rp 2,912,525 Rp 3,203,777.50 35.60 Rp 74,400.00 Rp 2,648,640.00 Rp 2,913,504.00 35.60 Rp 74,400.00 Rp 2,648,640.00 Rp 2,913,504.00 90.94

Pek Urugan Pasir T=5 cm m3 2.03 Rp 197,725.00 Rp 401,382 Rp 441,519.93 2.03 Rp 179,900.00 Rp 365,197.00 Rp 401,716.70 2.03 Rp 179,900.00 Rp 365,197.00 Rp 401,716.70 90.98

Urugan Kembali m3 11.87 Rp 59,125.00 Rp 701,814 Rp 771,995.13 11.87 Rp 104,500.00 Rp 1,240,415.00 Rp 1,364,456.50 11.87 Rp 104,500.00 Rp 1,240,415.00 Rp 1,364,456.50 176.74

b. PEK PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pondasi Batu Kali m3 13.92 Rp 1,083,197.50 Rp 15,078,109 Rp 16,585,920.12 13.92 Rp 985,700.00 Rp 13,720,944.00 Rp 15,093,038.40 13.92 Rp 985,700.00 Rp 13,720,944.00 Rp 15,093,038.40 91.00

Pek Batu Aanstamping m3 4.06 Rp 634,375.50 Rp 2,575,565 Rp 2,833,120.98 4.06 Rp 577,200.00 Rp 2,343,432.00 Rp 2,577,775.20 4.06 Rp 577,200.00 Rp 2,343,432.00 Rp 2,577,775.20 90.99

c. PEK BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.74 Rp 1,256,611.28 Rp 2,186,504 Rp 2,405,153.99 1.74 Rp 1,206,800.00 Rp 2,099,832.00 Rp 2,309,815.20 1.74 Rp 1,206,800.00 Rp 2,099,832.00 Rp 2,309,815.20 96.04

- bekesting m2 11.60 Rp 249,436.00 Rp 2,893,458 Rp 3,182,803.36 11.60 Rp 226,900.00 Rp 2,632,040.00 Rp 2,895,244.00 11.60 Rp 226,900.00 Rp 2,632,040.00 Rp 2,895,244.00 90.97

- besi Kg 191.40 Rp 20,869.75 Rp 3,994,470 Rp 4,393,917.17 191.40 Rp 18,900.00 Rp 3,617,460.00 Rp 3,979,206.00 191.40 Rp 18,900.00 Rp 3,617,460.00 Rp 3,979,206.00 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.93 Rp 1,256,611.28 Rp 1,168,648 Rp 1,285,513.34 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 96.04
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- bekesting m2 3.10 Rp 471,399.50 Rp 1,461,338 Rp 1,607,472.30 3.10 Rp 226,900.00 Rp 703,390.00 Rp 773,729.00 3.10 Rp 226,900.00 Rp 703,390.00 Rp 773,729.00 48.13

- besi Kg 52.24 Rp 20,869.75 Rp 1,090,236 Rp 1,199,259.31 52.24 Rp 18,900.00 Rp 987,336.00 Rp 1,086,069.60 52.24 Rp 18,900.00 Rp 987,336.00 Rp 1,086,069.60 90.56

d. PEMAGARAN BRC 2.4 X 1.2 M, Pj=58 M Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Pagar BRC Lbr 25.00 Rp 385,000.00 Rp 9,625,000 Rp 10,587,500.00 25.00 Rp 700,000.00 Rp 17,500,000.00 Rp 19,250,000.00 25.00 Rp 700,000.00 Rp 17,500,000.00 Rp 19,250,000.00 181.82

e. PEMBUATAN PRASASTI BH 1.00 Rp 1,000,000.00 Rp 1,000,000 Rp 1,100,000.00 1.00 Rp 8,000,000.00 Rp 8,000,000.00 Rp 8,800,000.00 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 100.00

I. PEK REHAB TOILED DAN RUANG BELAJAR Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pembongkaran Rangka Atap m2 209.79 Rp 16,720.00 Rp 3,507,689 Rp 3,858,457.68 209.79 Rp 15,400.00 Rp 3,230,766.00 Rp 3,553,842.60 209.79 Rp 15,400.00 Rp 3,230,766.00 Rp 3,553,842.60 92.11

Pek Pembongaran genteng Lama m2 209.79 Rp 3,150.00 Rp 660,839 Rp 726,922.35 209.79 Rp 2,900.00 Rp 608,391.00 Rp 669,230.10 209.79 Rp 2,900.00 Rp 608,391.00 Rp 669,230.10 92.06

Pek Pembongkaran Kuda Kuda m3 1.49 Rp 390,500.00 Rp 581,845 Rp 640,029.50 1.49 Rp 360,000.00 Rp 536,400.00 Rp 590,040.00 1.49 Rp 360,000.00 Rp 536,400.00 Rp 590,040.00 92.19

Pek Pembongkaran Plafond + Rangka m2 173.24 Rp 12,870.00 Rp 2,229,599 Rp 2,452,558.68 173.24 Rp 16,100.00 Rp 2,789,164.00 Rp 3,068,080.40 173.24 Rp 16,100.00 Rp 2,789,164.00 Rp 3,068,080.40 125.10

Pek Pembongkaran List Plank Lama m1 59.68 Rp 2,420.00 Rp 144,426 Rp 158,868.16 59.68 Rp 2,200.00 Rp 131,296.00 Rp 144,425.60 59.68 Rp 2,200.00 Rp 131,296.00 Rp 144,425.60 90.91

Pek Pembokaran dinding bata m3 5.88 Rp 701,239.00 Rp 4,123,285 Rp 4,535,613.85 5.88 Rp 646,500.00 Rp 3,801,420.00 Rp 4,181,562.00 5.88 Rp 646,500.00 Rp 3,801,420.00 Rp 4,181,562.00 92.19

Pek Pembongkaran beton m3 0.45 Rp 1,484,978.00 Rp 668,240 Rp 735,064.11 0.45 Rp 646,500.00 Rp 290,925.00 Rp 320,017.50 0.45 Rp 646,500.00 Rp 290,925.00 Rp 320,017.50 43.54

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah Pondasi m3 9.46 Rp 81,812.50 Rp 773,946 Rp 851,340.88 9.46 Rp 74,400.00 Rp 703,824.00 Rp 774,206.40 9.46 Rp 74,400.00 Rp 703,824.00 Rp 774,206.40 90.94

Urugan Tanah Kembali m3 3.15 Rp 59,125.00 Rp 186,244 Rp 204,868.13 3.15 Rp 104,500.00 Rp 329,175.00 Rp 362,092.50 3.15 Rp 104,500.00 Rp 329,175.00 Rp 362,092.50 176.74

Urugan Pasir dibwh pondasi 0.05 m m3 0.73 Rp 197,725.00 Rp 144,339 Rp 158,773.18 0.73 Rp 179,900.00 Rp 131,327.00 Rp 144,459.70 0.73 Rp 179,900.00 Rp 131,327.00 Rp 144,459.70 90.98

c. PEK PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pondasi Batu Kali m3 5.41 Rp 1,083,197.50 Rp 5,860,098 Rp 6,446,108.32 5.41 Rp 985,700.00 Rp 5,332,637.00 Rp 5,865,900.70 5.41 Rp 985,700.00 Rp 5,332,637.00 Rp 5,865,900.70 91.00

Pek Aanstamping m3 1.46 Rp 634,375.50 Rp 926,188 Rp 1,018,807.05 1.46 Rp 577,200.00 Rp 842,712.00 Rp 926,983.20 1.46 Rp 577,200.00 Rp 842,712.00 Rp 926,983.20 90.99

d. PEK BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.62 Rp 1,256,611.28 Rp 779,099 Rp 857,008.89 0.62 Rp 1,206,800.00 Rp 748,216.00 Rp 823,037.60 0.62 Rp 1,206,800.00 Rp 748,216.00 Rp 823,037.60 96.04

- bekesting m2 4.16 Rp 249,436.00 Rp 1,037,654 Rp 1,141,419.14 4.16 Rp 226,900.00 Rp 943,904.00 Rp 1,038,294.40 4.16 Rp 226,900.00 Rp 943,904.00 Rp 1,038,294.40 90.97

- besi Kg 68.64 Rp 20,869.75 Rp 1,432,500 Rp 1,575,749.60 68.64 Rp 18,900.00 Rp 1,297,296.00 Rp 1,427,025.60 68.64 Rp 18,900.00 Rp 1,297,296.00 Rp 1,427,025.60 90.56

Kolom 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.01 Rp 1,256,611.28 Rp 1,269,177 Rp 1,396,095.13 1.01 Rp 1,206,800.00 Rp 1,218,868.00 Rp 1,340,754.80 1.01 Rp 1,206,800.00 Rp 1,218,868.00 Rp 1,340,754.80 96.04

- bekesting m2 13.44 Rp 249,436.00 Rp 3,352,420 Rp 3,687,661.82 13.44 Rp 226,900.00 Rp 3,049,536.00 Rp 3,354,489.60 13.44 Rp 226,900.00 Rp 3,049,536.00 Rp 3,354,489.60 90.97

- besi Kg 237.25 Rp 20,869.75 Rp 4,951,348 Rp 5,446,483.01 237.25 Rp 18,900.00 Rp 4,484,025.00 Rp 4,932,427.50 237.25 Rp 18,900.00 Rp 4,484,025.00 Rp 4,932,427.50 90.56

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.28 Rp 1,256,611.28 Rp 351,851 Rp 387,036.27 0.28 Rp 1,206,800.00 Rp 337,904.00 Rp 371,694.40 0.28 Rp 1,206,800.00 Rp 337,904.00 Rp 371,694.40 96.04

- bekesting m2 1.84 Rp 249,436.00 Rp 458,962 Rp 504,858.46 1.84 Rp 226,900.00 Rp 417,496.00 Rp 459,245.60 1.84 Rp 226,900.00 Rp 417,496.00 Rp 459,245.60 90.97

- besi Kg 30.36 Rp 20,869.75 Rp 633,606 Rp 696,966.17 30.36 Rp 18,900.00 Rp 573,804.00 Rp 631,184.40 30.36 Rp 18,900.00 Rp 573,804.00 Rp 631,184.40 90.56

e. PEK. DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Dinding 1/2 bt 1:5 m2 93.35 Rp 120,692.00 Rp 11,266,598 Rp 12,393,258.02 93.35 Rp 109,800.00 Rp 10,249,830.00 Rp 11,274,813.00 93.35 Rp 109,800.00 Rp 10,249,830.00 Rp 11,274,813.00 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Plesteran 1: 5 m2 186.70 Rp 69,356.10 Rp 12,948,784 Rp 14,243,662.26 186.70 Rp 63,100.00 Rp 11,780,770.00 Rp 12,958,847.00 186.70 Rp 63,100.00 Rp 11,780,770.00 Rp 12,958,847.00 90.98

Pek Acian m2 186.70 Rp 41,607.50 Rp 7,768,120 Rp 8,544,932.28 186.70 Rp 37,800.00 Rp 7,057,260.00 Rp 7,762,986.00 186.70 Rp 37,800.00 Rp 7,057,260.00 Rp 7,762,986.00 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Rangka kuda kuda Baja Ringan m2 269.84 Rp 180,496.25 Rp 48,705,108 Rp 53,575,618.91 269.84 Rp 175,000.00 Rp 47,222,000.00 Rp 51,944,200.00 269.84 Rp 175,000.00 Rp 47,222,000.00 Rp 51,944,200.00 96.95

Pas Atap Metal Pasir m2 269.84 Rp 142,043.00 Rp 38,328,883 Rp 42,161,771.43 269.84 Rp 137,700.00 Rp 37,156,968.00 Rp 40,872,664.80 269.84 Rp 137,700.00 Rp 37,156,968.00 Rp 40,872,664.80 96.94

Pas Bubungan Metal m1 20.00 Rp 116,105.00 Rp 2,322,100 Rp 2,554,310.00 20.00 Rp 112,600.00 Rp 2,252,000.00 Rp 2,477,200.00 20.00 Rp 112,600.00 Rp 2,252,000.00 Rp 2,477,200.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 66.98 Rp 51,925.50 Rp 3,477,970 Rp 3,825,766.99 66.98 Rp 50,300.00 Rp 3,369,094.00 Rp 3,706,003.40 66.98 Rp 50,300.00 Rp 3,369,094.00 Rp 3,706,003.40 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 108.00 Rp 151,306.52 Rp 16,341,104 Rp 17,975,214.34 108.00 Rp 146,700.00 Rp 15,843,600.00 Rp 17,427,960.00 108.00 Rp 146,700.00 Rp 15,843,600.00 Rp 17,427,960.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 94.43 Rp 106,032.30 Rp 10,012,630 Rp 11,013,893.10 94.43 Rp 102,800.00 Rp 9,707,404.00 Rp 10,678,144.40 94.43 Rp 102,800.00 Rp 9,707,404.00 Rp 10,678,144.40 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 144.00 Rp 183,216.00 Rp 26,383,104 Rp 29,021,414.40 144.00 Rp 166,700.00 Rp 24,004,800.00 Rp 26,405,280.00 144.00 Rp 166,700.00 Rp 24,004,800.00 Rp 26,405,280.00 90.99

Ps lantai Keramik 30x30 warna (KM) m2 15.70 Rp 180,870.25 Rp 2,839,663 Rp 3,123,629.22 15.70 Rp 164,500.00 Rp 2,582,650.00 Rp 2,840,915.00 15.70 Rp 164,500.00 Rp 2,582,650.00 Rp 2,840,915.00 90.95

Ps Dinding Keramik 30/30 m2 17.40 Rp 145,348.50 Rp 2,529,064 Rp 2,781,970.29 17.40 Rp 164,500.00 Rp 2,862,300.00 Rp 3,148,530.00 17.40 Rp 164,500.00 Rp 2,862,300.00 Rp 3,148,530.00 113.18

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Guru m1 28.20 Rp 106,489.35 Rp 3,003,000 Rp 3,303,299.64 28.20 Rp 110,700.00 Rp 3,121,740.00 Rp 3,433,914.00 28.20 Rp 110,700.00 Rp 3,121,740.00 Rp 3,433,914.00 103.95

Pek Pintu Panel Alumunium m2 7.35 Rp 456,604.50 Rp 3,356,043 Rp 3,691,647.38 7.35 Rp 474,800.00 Rp 3,489,780.00 Rp 3,838,758.00 7.35 Rp 474,800.00 Rp 3,489,780.00 Rp 3,838,758.00 103.98

Kaca Mati m2 1.58 Rp 141,810.63 Rp 224,061 Rp 246,466.87 1.58 Rp 129,700.00 Rp 204,926.00 Rp 225,418.60 1.58 Rp 129,700.00 Rp 204,926.00 Rp 225,418.60 91.46

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam KM/WC bh 5.00 Rp 212,726.25 Rp 1,063,631 Rp 1,169,994.38 5.00 Rp 362,600.00 Rp 1,813,000.00 Rp 1,994,300.00 5.00 Rp 362,600.00 Rp 1,813,000.00 Rp 1,994,300.00 170.45

Pas Engsel Pintu bh 15.00 Rp 42,803.75 Rp 642,056 Rp 706,261.88 15.00 Rp 39,100.00 Rp 586,500.00 Rp 645,150.00 15.00 Rp 39,100.00 Rp 586,500.00 Rp 645,150.00 91.35

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 560.10 Rp 47,702.60 Rp 26,718,226 Rp 29,390,048.89 560.10 Rp 42,200.00 Rp 23,636,220.00 Rp 25,999,842.00 560.10 Rp 42,200.00 Rp 23,636,220.00 Rp 25,999,842.00 88.46

Pengecatan Plafond 3 Kali (GRC) m2 283.30 Rp 34,755.60 Rp 9,846,261 Rp 10,830,887.63 283.30 Rp 30,700.00 Rp 8,697,310.00 Rp 9,567,041.00 283.30 Rp 30,700.00 Rp 8,697,310.00 Rp 9,567,041.00 88.33

m. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 4.00 Rp 912,450.00 Rp 3,649,800 Rp 4,014,780.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 10.00 Rp 87,862.50 Rp 878,625 Rp 966,487.50 10.00 Rp 78,600.00 Rp 786,000.00 Rp 864,600.00 10.00 Rp 78,600.00 Rp 786,000.00 Rp 864,600.00 89.46

Floor drain bh 8.00 Rp 55,852.50 Rp 446,820 Rp 491,502.00 8.00 Rp 49,900.00 Rp 399,200.00 Rp 439,120.00 8.00 Rp 49,900.00 Rp 399,200.00 Rp 439,120.00 89.34

1 Unit Septictank 2x1,50x1,50 m + Rembesan unit 1.00 Rp 12,404,826.40 Rp 12,404,826 Rp 13,645,309.03 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 82.47

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm bh 4.00 Rp 223,591.50 Rp 894,366 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 2.00 Rp 235,416.50 Rp 470,833 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm bh 8.00 Rp 235,416.50 Rp 1,883,332 Rp 2,071,665.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 85.00

1 ttk Stop Kontak Setara bh 2.00 Rp 76,183.25 Rp 152,367 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 ttk Sakelar Seri Setara Panasonic unit 8.00 Rp 86,083.25 Rp 688,666 Rp 757,532.60 8.00 Rp 77,000.00 Rp 616,000.00 Rp 677,600.00 8.00 Rp 77,000.00 Rp 616,000.00 Rp 677,600.00 89.45

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa m 8.00 Rp 208,851.50 Rp 1,670,812 Rp 1,837,893.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 4.00 Rp 74,101.50 Rp 296,406 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

14) SDN I CIBARENO KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEK PEMB. SDN 1 SOGONG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Atap m2 458.79 Rp 16,720.00 Rp 7,670,968.80 Rp 8,438,065.68 458.79 Rp 15,400.00 Rp 7,065,366.00 Rp 7,771,902.60 458.79 Rp 15,400.00 Rp 7,065,366.00 Rp 7,771,902.60 92.11

2. Bongkaran Kuda-kuda m3 3.54 Rp 390,500.00 Rp 1,382,370.00 Rp 1,520,607.00 3.54 Rp 360,000.00 Rp 1,274,400.00 Rp 1,401,840.00 3.54 Rp 360,000.00 Rp 1,274,400.00 Rp 1,401,840.00 92.19

3. Bongklaran genteng lama m2 458.79 Rp 3,150.00 Rp 1,445,188.50 Rp 1,589,707.35 458.79 Rp 2,900.00 Rp 1,330,491.00 Rp 1,463,540.10 458.79 Rp 2,900.00 Rp 1,330,491.00 Rp 1,463,540.10 92.06

4. Bongkaran Listplank lama m1 94.27 Rp 2,420.00 Rp 228,133.40 Rp 250,946.74 94.27 Rp 2,200.00 Rp 207,394.00 Rp 228,133.40 94.27 Rp 2,200.00 Rp 207,394.00 Rp 228,133.40 90.91

5. Bongkaran Plafond dan Rangka m2 378.94 Rp 12,870.00 Rp 4,876,957.80 Rp 5,364,653.58 378.94 Rp 16,100.00 Rp 6,100,934.00 Rp 6,711,027.40 378.94 Rp 16,100.00 Rp 6,100,934.00 Rp 6,711,027.40 125.10

6. Bongkaran Lantai m2 20.00 Rp 12,870.00 Rp 257,400.00 Rp 283,140.00 20.00 Rp 5,000.00 Rp 100,000.00 Rp 110,000.00 20.00 Rp 5,000.00 Rp 100,000.00 Rp 110,000.00 38.85

7. Bongkaran Plesteran m2 70.00 Rp 5,568.75 Rp 389,812.50 Rp 428,793.75 70.00 Rp 4,000.00 Rp 280,000.00 Rp 308,000.00 70.00 Rp 4,000.00 Rp 280,000.00 Rp 308,000.00 71.83

b. PEK PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 140.00 Rp 69,356.10 Rp 9,709,854.00 Rp 10,680,839.40 140.00 Rp 63,100.00 Rp 8,834,000.00 Rp 9,717,400.00 140.00 Rp 63,100.00 Rp 8,834,000.00 Rp 9,717,400.00 90.98

Acian m2 140.00 Rp 41,607.50 Rp 5,825,050.00 Rp 6,407,555.00 140.00 Rp 37,800.00 Rp 5,292,000.00 Rp 5,821,200.00 140.00 Rp 37,800.00 Rp 5,292,000.00 Rp 5,821,200.00 90.85

c. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Rangka Atap Baja Ringan m2 458.79 Rp 180,496.25 Rp 82,809,874.54 Rp 91,090,861.99 458.79 Rp 175,000.00 Rp 80,288,250.00 Rp 88,317,075.00 458.79 Rp 175,000.00 Rp 80,288,250.00 Rp 88,317,075.00 96.95

Pas Atap Metal Pasir m3 458.79 Rp 142,043.00 Rp 65,167,907.97 Rp 71,684,698.77 458.79 Rp 137,700.00 Rp 63,175,383.00 Rp 69,492,921.30 458.79 Rp 137,700.00 Rp 63,175,383.00 Rp 69,492,921.30 96.94

Pas Bubungan Metal m2 33.40 Rp 116,105.00 Rp 3,877,907.00 Rp 4,265,697.70 33.40 Rp 112,600.00 Rp 3,760,840.00 Rp 4,136,924.00 33.40 Rp 112,600.00 Rp 3,760,840.00 Rp 4,136,924.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) Kg 94.27 Rp 51,925.50 Rp 4,895,016.89 Rp 5,384,518.57 94.27 Rp 50,300.00 Rp 4,741,781.00 Rp 5,215,959.10 94.27 Rp 50,300.00 Rp 4,741,781.00 Rp 5,215,959.10 96.87

d. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m3 212.80 Rp 151,306.52 Rp 32,198,027.03 Rp 35,417,829.73 212.80 Rp 146,700.00 Rp 31,217,760.00 Rp 34,339,536.00 212.80 Rp 146,700.00 Rp 31,217,760.00 Rp 34,339,536.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 152.14 Rp 106,032.30 Rp 16,131,754.12 Rp 17,744,929.53 152.14 Rp 102,800.00 Rp 15,639,992.00 Rp 17,203,991.20 152.14 Rp 102,800.00 Rp 15,639,992.00 Rp 17,203,991.20 96.95

e. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 30x30 polos m3 20.00 Rp 180,870.25 Rp 3,617,405.00 Rp 3,979,145.50 20.00 Rp 164,500.00 Rp 3,290,000.00 Rp 3,619,000.00 20.00 Rp 164,500.00 Rp 3,290,000.00 Rp 3,619,000.00 90.95

Urugan Pasir dibawah lantai T=5 cm m2 1.00 Rp 197,725.00 Rp 197,725.00 Rp 217,497.50 1.00 Rp 179,900.00 Rp 179,900.00 Rp 197,890.00 1.00 Rp 179,900.00 Rp 179,900.00 Rp 197,890.00 90.98

f. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok m3 307.36 Rp 47,702.60 Rp 14,661,871.14 Rp 16,128,058.25 307.36 Rp 42,200.00 Rp 12,970,592.00 Rp 14,267,651.20 307.36 Rp 42,200.00 Rp 12,970,592.00 Rp 14,267,651.20 88.46

Pengecatan Plafond 3 Kali m2 152.14 Rp 34,755.60 Rp 5,287,716.98 Rp 5,816,488.68 152.14 Rp 30,700.00 Rp 4,670,698.00 Rp 5,137,767.80 152.14 Rp 30,700.00 Rp 4,670,698.00 Rp 5,137,767.80 88.33

g. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 28.00 Rp 223,591.50 Rp 6,260,562.00 Rp 6,886,618.20 28.00 Rp 200,100.00 Rp 5,602,800.00 Rp 6,163,080.00 28.00 Rp 200,100.00 Rp 5,602,800.00 Rp 6,163,080.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 5.00 Rp 235,416.50 Rp 1,177,082.50 Rp 1,294,790.75 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 28.00 Rp 235,416.50 Rp 6,591,662.00 Rp 7,250,828.20 28.00 Rp 200,100.00 Rp 5,602,800.00 Rp 6,163,080.00 28.00 Rp 200,100.00 Rp 5,602,800.00 Rp 6,163,080.00 85.00

1 ttk Sakelar Seri Setara Panasonic ttk 5.00 Rp 86,083.25 Rp 430,416.25 Rp 473,457.88 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic ttk 6.00 Rp 72,333.25 Rp 433,999.50 Rp 477,399.45 6.00 Rp 64,700.00 Rp 388,200.00 Rp 427,020.00 6.00 Rp 64,700.00 Rp 388,200.00 Rp 427,020.00 89.45

1 ttk Stop Kontak Setara ttk 5.00 Rp 76,183.25 Rp 380,916.25 Rp 419,007.88 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 101.07

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 16.00 Rp 208,851.50 Rp 3,341,624.00 Rp 3,675,786.40 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 12.00 Rp 74,101.50 Rp 889,218.00 Rp 978,139.80 12.00 Rp 66,300.00 Rp 795,600.00 Rp 875,160.00 12.00 Rp 66,300.00 Rp 795,600.00 Rp 875,160.00 89.47

1 Bh Pemasangan MCB unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

D. PEMB. RUANG MUSHOLA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Luas Bongkaran Atap m2 141.03 Rp 16,720.00 Rp 2,358,021.60 Rp 2,593,823.76 141.03 Rp 15,400.00 Rp 2,171,862.00 Rp 2,389,048.20 141.03 Rp 15,400.00 Rp 2,171,862.00 Rp 2,389,048.20 92.11

Bongkaran Kuda-kuda m3 1.18 Rp 390,500.00 Rp 460,790.00 Rp 506,869.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 92.19

Bongklaran genteng lama m2 141.03 Rp 3,150.00 Rp 444,244.50 Rp 488,668.95 141.03 Rp 2,900.00 Rp 408,987.00 Rp 449,885.70 141.03 Rp 2,900.00 Rp 408,987.00 Rp 449,885.70 92.06

Bongkaran Listplank lama m' 47.64 Rp 2,420.00 Rp 115,288.80 Rp 126,817.68 47.64 Rp 2,200.00 Rp 104,808.00 Rp 115,288.80 47.64 Rp 2,200.00 Rp 104,808.00 Rp 115,288.80 90.91

Bongkaran Plafond dan Rangka m2 115.50 Rp 12,870.00 Rp 1,486,485.00 Rp 1,635,133.50 115.50 Rp 16,100.00 Rp 1,859,550.00 Rp 2,045,505.00 115.50 Rp 16,100.00 Rp 1,859,550.00 Rp 2,045,505.00 125.10

Bongkaran Lantai m2 54.00 Rp 12,870.00 Rp 694,980.00 Rp 764,478.00 54.00 Rp 5,000.00 Rp 270,000.00 Rp 297,000.00 54.00 Rp 5,000.00 Rp 270,000.00 Rp 297,000.00 38.85

Bongkaran Plesteran m2 35.00 Rp 5,568.75 Rp 194,906.25 Rp 214,396.88 35.00 Rp 4,000.00 Rp 140,000.00 Rp 154,000.00 35.00 Rp 4,000.00 Rp 140,000.00 Rp 154,000.00 71.83

Bongkaran pas dinding bata m3 3.86 Rp 701,239.00 Rp 2,706,782.54 Rp 2,977,460.79 3.86 Rp 646,500.00 Rp 2,495,490.00 Rp 2,745,039.00 3.86 Rp 646,500.00 Rp 2,495,490.00 Rp 2,745,039.00 92.19

b. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah <50 cm ( Pipa Sanitasi dia 4") m3 2.50 Rp 81,812.50 Rp 204,531.25 Rp 224,984.38 2.50 Rp 74,400.00 Rp 186,000.00 Rp 204,600.00 2.50 Rp 74,400.00 Rp 186,000.00 Rp 204,600.00 90.94

Galian Tanah Pondasi m3 1.99 Rp 81,812.50 Rp 162,806.88 Rp 179,087.56 1.99 Rp 74,400.00 Rp 148,056.00 Rp 162,861.60 1.99 Rp 74,400.00 Rp 148,056.00 Rp 162,861.60 90.94

Urugan tanah kembali m3 0.83 Rp 59,125.00 Rp 49,073.75 Rp 53,981.13 0.83 Rp 104,500.00 Rp 86,735.00 Rp 95,408.50 0.83 Rp 104,500.00 Rp 86,735.00 Rp 95,408.50 176.74

Urugan Pasir dibwh lantai t=5 cm m3 3.60 Rp 197,725.00 Rp 711,810.00 Rp 782,991.00 3.60 Rp 179,900.00 Rp 647,640.00 Rp 712,404.00 3.60 Rp 179,900.00 Rp 647,640.00 Rp 712,404.00 90.98

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi Batu Kali m3 1.12 Rp 1,083,197.50 Rp 1,213,181.20 Rp 1,334,499.32 1.12 Rp 985,700.00 Rp 1,103,984.00 Rp 1,214,382.40 1.12 Rp 985,700.00 Rp 1,103,984.00 Rp 1,214,382.40 91.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Aanstamping m3 0.29 Rp 634,375.50 Rp 183,968.90 Rp 202,365.78 0.29 Rp 577,200.00 Rp 167,388.00 Rp 184,126.80 0.29 Rp 577,200.00 Rp 167,388.00 Rp 184,126.80 90.99

d. PEK BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.12 Rp 1,256,611.28 Rp 150,793.35 Rp 165,872.69 0.12 Rp 1,206,800.00 Rp 144,816.00 Rp 159,297.60 0.12 Rp 1,206,800.00 Rp 144,816.00 Rp 159,297.60 96.04

- bekesting m2 1.66 Rp 249,436.00 Rp 414,063.76 Rp 455,470.14 1.66 Rp 226,900.00 Rp 376,654.00 Rp 414,319.40 1.66 Rp 226,900.00 Rp 376,654.00 Rp 414,319.40 90.97

- besi kg 13.70 Rp 20,869.75 Rp 285,915.58 Rp 314,507.13 13.70 Rp 18,900.00 Rp 258,930.00 Rp 284,823.00 13.70 Rp 18,900.00 Rp 258,930.00 Rp 284,823.00 90.56

- 4Ø10 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø8-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.18 Rp 1,256,611.28 Rp 226,190.03 Rp 248,809.03 0.18 Rp 1,206,800.00 Rp 217,224.00 Rp 238,946.40 0.18 Rp 1,206,800.00 Rp 217,224.00 Rp 238,946.40 96.04

- bekesting m2 4.80 Rp 249,436.00 Rp 1,197,292.80 Rp 1,317,022.08 4.80 Rp 226,900.00 Rp 1,089,120.00 Rp 1,198,032.00 4.80 Rp 226,900.00 Rp 1,089,120.00 Rp 1,198,032.00 90.97

- besi kg 52.02 Rp 20,869.75 Rp 1,085,644.40 Rp 1,194,208.83 52.02 Rp 18,900.00 Rp 983,178.00 Rp 1,081,495.80 52.02 Rp 18,900.00 Rp 983,178.00 Rp 1,081,495.80 90.56

- 4Ø10 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø8-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.12 Rp 1,256,611.28 Rp 150,793.35 Rp 165,872.69 0.12 Rp 1,206,800.00 Rp 144,816.00 Rp 159,297.60 0.12 Rp 1,206,800.00 Rp 144,816.00 Rp 159,297.60 96.04

- bekesting m2 1.66 Rp 249,436.00 Rp 414,063.76 Rp 455,470.14 1.66 Rp 226,900.00 Rp 376,654.00 Rp 414,319.40 1.66 Rp 226,900.00 Rp 376,654.00 Rp 414,319.40 90.97

- besi kg 13.70 Rp 20,869.75 Rp 285,915.58 Rp 314,507.13 13.70 Rp 18,900.00 Rp 258,930.00 Rp 284,823.00 13.70 Rp 18,900.00 Rp 258,930.00 Rp 284,823.00 90.56

- 4Ø10 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø8-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

e. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 25.36 Rp 120,692.00 Rp 3,060,749.12 Rp 3,366,824.03 25.36 Rp 109,800.00 Rp 2,784,528.00 Rp 3,062,980.80 25.36 Rp 109,800.00 Rp 2,784,528.00 Rp 3,062,980.80 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 50.72 Rp 69,356.10 Rp 3,517,741.39 Rp 3,869,515.53 50.72 Rp 63,100.00 Rp 3,200,432.00 Rp 3,520,475.20 50.72 Rp 63,100.00 Rp 3,200,432.00 Rp 3,520,475.20 90.98

Acian m2 50.72 Rp 41,607.50 Rp 2,110,332.40 Rp 2,321,365.64 50.72 Rp 37,800.00 Rp 1,917,216.00 Rp 2,108,937.60 50.72 Rp 37,800.00 Rp 1,917,216.00 Rp 2,108,937.60 90.85

g. PEK PENUTUP ATAP & Rangka Atap Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 141.03 Rp 180,496.25 Rp 25,455,386.14 Rp 28,000,924.75 141.03 Rp 175,000.00 Rp 24,680,250.00 Rp 27,148,275.00 141.03 Rp 175,000.00 Rp 24,680,250.00 Rp 27,148,275.00 96.95

Pas Atap Metal Pasir m2 141.03 Rp 142,043.00 Rp 20,032,324.29 Rp 22,035,556.72 141.03 Rp 137,700.00 Rp 19,419,831.00 Rp 21,361,814.10 141.03 Rp 137,700.00 Rp 19,419,831.00 Rp 21,361,814.10 96.94

Pas Bubungan Metal m1 11.00 Rp 116,105.00 Rp 1,277,155.00 Rp 1,404,870.50 11.00 Rp 112,600.00 Rp 1,238,600.00 Rp 1,362,460.00 11.00 Rp 112,600.00 Rp 1,238,600.00 Rp 1,362,460.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 46.64 Rp 51,925.50 Rp 2,421,805.32 Rp 2,663,985.85 46.64 Rp 50,300.00 Rp 2,345,992.00 Rp 2,580,591.20 46.64 Rp 50,300.00 Rp 2,345,992.00 Rp 2,580,591.20 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium 47.00 Rp 151,306.52 Rp 7,111,406.35 Rp 7,822,546.98 47.00 Rp 146,700.00 Rp 6,894,900.00 Rp 7,584,390.00 47.00 Rp 146,700.00 Rp 6,894,900.00 Rp 7,584,390.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow 66.21 Rp 106,032.30 Rp 7,020,398.58 Rp 7,722,438.44 66.21 Rp 102,800.00 Rp 6,806,388.00 Rp 7,487,026.80 66.21 Rp 102,800.00 Rp 6,806,388.00 Rp 7,487,026.80 96.95

l. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos m2 65.00 Rp 183,216.00 Rp 11,909,040.00 Rp 13,099,944.00 65.00 Rp 166,700.00 Rp 10,835,500.00 Rp 11,919,050.00 65.00 Rp 166,700.00 Rp 10,835,500.00 Rp 11,919,050.00 90.99

Pas lantai Keramik 30x30 warna m2 9.00 Rp 180,870.25 Rp 1,627,832.25 Rp 1,790,615.48 9.00 Rp 164,500.00 Rp 1,480,500.00 Rp 1,628,550.00 9.00 Rp 164,500.00 Rp 1,480,500.00 Rp 1,628,550.00 90.95

Pas dinding Keramik 30 x 30 m2 3.84 Rp 145,348.50 Rp 558,138.24 Rp 613,952.06 3.84 Rp 164,500.00 Rp 631,680.00 Rp 694,848.00 3.84 Rp 164,500.00 Rp 631,680.00 Rp 694,848.00 113.18

PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Mushola m 42.76 Rp 106,489.35 Rp 4,553,484.61 Rp 5,008,833.07 42.76 Rp 110,700.00 Rp 4,733,532.00 Rp 5,206,885.20 42.76 Rp 110,700.00 Rp 4,733,532.00 Rp 5,206,885.20 103.95

Pek Pintu Panel Alumunium m2 5.52 Rp 456,604.50 Rp 2,520,456.84 Rp 2,772,502.52 5.52 Rp 474,800.00 Rp 2,620,896.00 Rp 2,882,985.60 5.52 Rp 474,800.00 Rp 2,620,896.00 Rp 2,882,985.60 103.98
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Daun Jendela Alumunium m2 23.04 Rp 424,110.50 Rp 9,771,505.92 Rp 10,748,656.51 23.04 Rp 474,800.00 Rp 10,939,392.00 Rp 12,033,331.20 23.04 Rp 474,800.00 Rp 10,939,392.00 Rp 12,033,331.20 111.95

Kaca Mati m2 1.50 Rp 141,810.63 Rp 212,715.94 Rp 233,987.53 1.50 Rp 129,700.00 Rp 194,550.00 Rp 214,005.00 1.50 Rp 129,700.00 Rp 194,550.00 Rp 214,005.00 91.46

PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

Pas Engsel Jendela bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Slot Jendela bh 6.00 Rp 46,667.50 Rp 280,005.00 Rp 308,005.50 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 100.07

Pas Hak Angin bh 12.00 Rp 51,122.50 Rp 613,470.00 Rp 674,817.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 91.35

Pas Kunci Tanam KM/WC bh 2.00 Rp 212,726.25 Rp 425,452.50 Rp 467,997.75 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 170.45

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 2.00 Rp 912,450.00 Rp 1,824,900.00 Rp 2,007,390.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 15.00 Rp 87,862.50 Rp 1,317,937.50 Rp 1,449,731.25 15.00 Rp 78,600.00 Rp 1,179,000.00 Rp 1,296,900.00 15.00 Rp 78,600.00 Rp 1,179,000.00 Rp 1,296,900.00 89.46

Pipa PVC dia 4 " m 15.00 Rp 106,007.92 Rp 1,590,118.75 Rp 1,749,130.63 15.00 Rp 77,200.00 Rp 1,158,000.00 Rp 1,273,800.00 15.00 Rp 77,200.00 Rp 1,158,000.00 Rp 1,273,800.00 72.82

Floor drain bh 6.00 Rp 55,852.50 Rp 335,115.00 Rp 368,626.50 6.00 Rp 49,900.00 Rp 299,400.00 Rp 329,340.00 6.00 Rp 49,900.00 Rp 299,400.00 Rp 329,340.00 89.34

1 unit Septiictank + Resapan unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 246.05 Rp 47,702.60 Rp 11,737,224.73 Rp 12,910,947.20 246.05 Rp 42,200.00 Rp 10,383,310.00 Rp 11,421,641.00 246.05 Rp 42,200.00 Rp 10,383,310.00 Rp 11,421,641.00 88.46

Pengecatan Plafond 3 Kali m2 66.21 Rp 34,755.60 Rp 2,301,168.28 Rp 2,531,285.10 66.21 Rp 30,700.00 Rp 2,032,647.00 Rp 2,235,911.70 66.21 Rp 30,700.00 Rp 2,032,647.00 Rp 2,235,911.70 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 11.00 Rp 223,591.50 Rp 2,459,506.50 Rp 2,705,457.15 11.00 Rp 200,100.00 Rp 2,201,100.00 Rp 2,421,210.00 11.00 Rp 200,100.00 Rp 2,201,100.00 Rp 2,421,210.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 3.00 Rp 235,416.50 Rp 706,249.50 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 11.00 Rp 235,416.50 Rp 2,589,581.50 Rp 2,848,539.65 11.00 Rp 200,100.00 Rp 2,201,100.00 Rp 2,421,210.00 11.00 Rp 200,100.00 Rp 2,201,100.00 Rp 2,421,210.00 85.00

1 ttk Sakelar Seri Setara Panasonic ttk 4.00 Rp 86,083.25 Rp 344,333.00 Rp 378,766.30 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic ttk 3.00 Rp 72,333.25 Rp 216,999.75 Rp 238,699.73 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 3.00 Rp 64,700.00 Rp 194,100.00 Rp 213,510.00 89.45

1 ttk Stop Kontak Setara ttk 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 101.07

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa bh 4.00 Rp 178,601.50 Rp 714,406.00 Rp 785,846.60 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips bh 7.00 Rp 74,101.50 Rp 518,710.50 Rp 570,581.55 7.00 Rp 66,300.00 Rp 464,100.00 Rp 510,510.00 7.00 Rp 66,300.00 Rp 464,100.00 Rp 510,510.00 89.47

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

E. PEMB. RUANG PERPUSTAKAAN 6.3.X 5 M2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Luas total bongkaran atap m2 125.15 Rp 16,720.00 Rp 2,092,508.00 Rp 2,301,758.80 125.15 Rp 15,400.00 Rp 1,927,310.00 Rp 2,120,041.00 125.15 Rp 15,400.00 Rp 1,927,310.00 Rp 2,120,041.00 92.11

Bongkaran Kuda-kuda m3 1.18 Rp 390,500.00 Rp 460,790.00 Rp 506,869.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 1.18 Rp 360,000.00 Rp 424,800.00 Rp 467,280.00 92.19

Bongklaran genteng lama m2 125.15 Rp 3,150.00 Rp 394,222.50 Rp 433,644.75 125.15 Rp 2,900.00 Rp 362,935.00 Rp 399,228.50 125.15 Rp 2,900.00 Rp 362,935.00 Rp 399,228.50 92.06

Bongkaran Listplank lama m1 45.03 Rp 2,420.00 Rp 108,972.60 Rp 119,869.86 45.03 Rp 2,200.00 Rp 99,066.00 Rp 108,972.60 45.03 Rp 2,200.00 Rp 99,066.00 Rp 108,972.60 90.91

Bongkaran Plafond dan Rangka m2 102.50 Rp 12,870.00 Rp 1,319,175.00 Rp 1,451,092.50 102.50 Rp 16,100.00 Rp 1,650,250.00 Rp 1,815,275.00 102.50 Rp 16,100.00 Rp 1,650,250.00 Rp 1,815,275.00 125.10

Bongkaran Lantai m2 48.00 Rp 12,870.00 Rp 617,760.00 Rp 679,536.00 48.00 Rp 5,000.00 Rp 240,000.00 Rp 264,000.00 48.00 Rp 5,000.00 Rp 240,000.00 Rp 264,000.00 38.85

Bongkaran Dinding Pas bata m3 9.88 Rp 701,239.00 Rp 6,928,241.32 Rp 7,621,065.45 9.88 Rp 646,500.00 Rp 6,387,420.00 Rp 7,026,162.00 9.88 Rp 646,500.00 Rp 6,387,420.00 Rp 7,026,162.00 92.19

Bongkaran Kolom m3 0.39 Rp 1,484,978.00 Rp 579,141.42 Rp 637,055.56 0.39 Rp 646,500.00 Rp 252,135.00 Rp 277,348.50 0.39 Rp 646,500.00 Rp 252,135.00 Rp 277,348.50 43.54

b. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Urugan Pasir dibwh lantai t=5 cm m3 2.40 Rp 197,725.00 Rp 474,540.00 Rp 521,994.00 2.40 Rp 179,900.00 Rp 431,760.00 Rp 474,936.00 2.40 Rp 179,900.00 Rp 431,760.00 Rp 474,936.00 90.98

c. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 3.15 Rp 120,692.00 Rp 380,179.80 Rp 418,197.78 3.15 Rp 109,800.00 Rp 345,870.00 Rp 380,457.00 3.15 Rp 109,800.00 Rp 345,870.00 Rp 380,457.00 90.98

d. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 6.30 Rp 69,356.10 Rp 436,943.43 Rp 480,637.77 6.30 Rp 63,100.00 Rp 397,530.00 Rp 437,283.00 6.30 Rp 63,100.00 Rp 397,530.00 Rp 437,283.00 90.98

Acian m2 6.30 Rp 41,607.50 Rp 262,127.25 Rp 288,339.98 6.30 Rp 37,800.00 Rp 238,140.00 Rp 261,954.00 6.30 Rp 37,800.00 Rp 238,140.00 Rp 261,954.00 90.85

g. PEK PENUTUP ATAP & BAJA RINGAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 125.15 Rp 180,496.25 Rp 22,589,105.69 Rp 24,848,016.26 125.15 Rp 175,000.00 Rp 21,901,250.00 Rp 24,091,375.00 125.15 Rp 175,000.00 Rp 21,901,250.00 Rp 24,091,375.00 96.95

Pas Atap Metal Pasir m2 125.15 Rp 142,043.00 Rp 17,776,681.45 Rp 19,554,349.60 125.15 Rp 137,700.00 Rp 17,233,155.00 Rp 18,956,470.50 125.15 Rp 137,700.00 Rp 17,233,155.00 Rp 18,956,470.50 96.94

Pas Bubungan Metal m1 10.00 Rp 116,105.00 Rp 1,161,050.00 Rp 1,277,155.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 10.00 Rp 112,600.00 Rp 1,126,000.00 Rp 1,238,600.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 45.03 Rp 51,925.50 Rp 2,338,205.27 Rp 2,572,025.79 45.03 Rp 50,300.00 Rp 2,265,009.00 Rp 2,491,509.90 45.03 Rp 50,300.00 Rp 2,265,009.00 Rp 2,491,509.90 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 48.00 Rp 151,306.52 Rp 7,262,712.86 Rp 7,988,984.15 48.00 Rp 146,700.00 Rp 7,041,600.00 Rp 7,745,760.00 48.00 Rp 146,700.00 Rp 7,041,600.00 Rp 7,745,760.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 40.73 Rp 106,032.30 Rp 4,318,695.58 Rp 4,750,565.14 40.73 Rp 102,800.00 Rp 4,187,044.00 Rp 4,605,748.40 40.73 Rp 102,800.00 Rp 4,187,044.00 Rp 4,605,748.40 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 64.00 Rp 183,216.00 Rp 11,725,824.00 Rp 12,898,406.40 64.00 Rp 166,700.00 Rp 10,668,800.00 Rp 11,735,680.00 64.00 Rp 166,700.00 Rp 10,668,800.00 Rp 11,735,680.00 90.99

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Perpustakaam m1 48.14 Rp 106,489.35 Rp 5,126,397.31 Rp 5,639,037.04 48.14 Rp 110,700.00 Rp 5,329,098.00 Rp 5,862,007.80 48.14 Rp 110,700.00 Rp 5,329,098.00 Rp 5,862,007.80 103.95

Pek Pintu Panel Alumunium m2 2.94 Rp 456,604.50 Rp 1,342,417.23 Rp 1,476,658.95 2.94 Rp 474,800.00 Rp 1,395,912.00 Rp 1,535,503.20 2.94 Rp 474,800.00 Rp 1,395,912.00 Rp 1,535,503.20 103.98

Daun Jendela Alumunium m2 0.98 Rp 424,110.50 Rp 415,628.29 Rp 457,191.12 0.98 Rp 474,800.00 Rp 465,304.00 Rp 511,834.40 0.98 Rp 474,800.00 Rp 465,304.00 Rp 511,834.40 111.95

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

Pas Engsel Jendela bh 8.00 Rp 36,052.50 Rp 288,420.00 Rp 317,262.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 91.26

Pas Kait Angin bh 8.00 Rp 51,122.50 Rp 408,980.00 Rp 449,878.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 91.35

Pas Slot Kunci m2 4.00 Rp 46,667.50 Rp 186,670.00 Rp 205,337.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 100.07

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 86.01 Rp 47,702.60 Rp 4,102,900.63 Rp 4,513,190.69 86.01 Rp 42,200.00 Rp 3,629,622.00 Rp 3,992,584.20 86.01 Rp 42,200.00 Rp 3,629,622.00 Rp 3,992,584.20 88.46

Pengecatan Plafond 3 Kali m2 40.73 Rp 34,755.60 Rp 1,415,595.59 Rp 1,557,155.15 40.73 Rp 30,700.00 Rp 1,250,411.00 Rp 1,375,452.10 40.73 Rp 30,700.00 Rp 1,250,411.00 Rp 1,375,452.10 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 4.00 Rp 235,416.50 Rp 941,666.00 Rp 1,035,832.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 85.00

1 ttk Sakelar Seri Setara Panasonic ttk 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 89.45

1 ttk Stop Kontak Setara ttk 1.00 Rp 76,183.25 Rp 76,183.25 Rp 83,801.58 1.00 Rp 64,700.00 Rp 64,700.00 Rp 71,170.00 1.00 Rp 64,700.00 Rp 64,700.00 Rp 71,170.00 84.93

1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 2.00 Rp 208,851.50 Rp 417,703.00 Rp 459,473.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

F. PEMB. PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pek Galian Tanah Kansteen m3 3.46 Rp 81,812.50 Rp 283,071.25 Rp 311,378.38 3.46 Rp 74,400.00 Rp 257,424.00 Rp 283,166.40 3.46 Rp 74,400.00 Rp 257,424.00 Rp 283,166.40 90.94

Urugan Pasit T= 5 cm m3 31.88 Rp 197,725.00 Rp 6,303,473.00 Rp 6,933,820.30 31.88 Rp 179,900.00 Rp 5,735,212.00 Rp 6,308,733.20 31.88 Rp 179,900.00 Rp 5,735,212.00 Rp 6,308,733.20 90.98

b. PEK PAS BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Batu bata 1 : 5 m2 34.64 Rp 120,692.00 Rp 4,180,770.88 Rp 4,598,847.97 34.64 Rp 109,800.00 Rp 3,803,472.00 Rp 4,183,819.20 34.64 Rp 109,800.00 Rp 3,803,472.00 Rp 4,183,819.20 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 34.64 Rp 69,356.10 Rp 2,402,495.30 Rp 2,642,744.83 34.64 Rp 63,100.00 Rp 2,185,784.00 Rp 2,404,362.40 34.64 Rp 63,100.00 Rp 2,185,784.00 Rp 2,404,362.40 90.98

Acian Pas Batu Bata m2 34.64 Rp 41,607.50 Rp 1,441,283.80 Rp 1,585,412.18 34.64 Rp 37,800.00 Rp 1,309,392.00 Rp 1,440,331.20 34.64 Rp 37,800.00 Rp 1,309,392.00 Rp 1,440,331.20 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok m2 637.59 Rp 225,513.75 Rp 143,785,311.86 Rp 158,163,843.05 637.59 Rp 224,000.00 Rp 142,820,160.00 Rp 157,102,176.00 637.59 Rp 224,000.00 Rp 142,820,160.00 Rp 157,102,176.00 99.33

G. PEK PEMBANGUNAN PAGAR Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi plate m3 79.66 Rp 81,812.50 Rp 6,517,183.75 Rp 7,168,902.13 79.66 Rp 74,400.00 Rp 5,926,704.00 Rp 6,519,374.40 79.66 Rp 74,400.00 Rp 5,926,704.00 Rp 6,519,374.40 90.94

Galian tanah pondasi batu kali m3 77.17 Rp 81,812.50 Rp 6,313,470.63 Rp 6,944,817.69 77.17 Rp 74,400.00 Rp 5,741,448.00 Rp 6,315,592.80 77.17 Rp 74,400.00 Rp 5,741,448.00 Rp 6,315,592.80 90.94

Urugan tanah kembali m3 52.28 Rp 59,125.00 Rp 3,091,055.00 Rp 3,400,160.50 52.28 Rp 104,500.00 Rp 5,463,260.00 Rp 6,009,586.00 52.28 Rp 104,500.00 Rp 5,463,260.00 Rp 6,009,586.00 176.74

Urugan Pasir dibawah pondasi m3 4.98 Rp 197,725.00 Rp 984,670.50 Rp 1,083,137.55 4.98 Rp 179,900.00 Rp 895,902.00 Rp 985,492.20 4.98 Rp 179,900.00 Rp 895,902.00 Rp 985,492.20 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi plate Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pondasi plate Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 6.98 Rp 1,256,611.28 Rp 8,771,146.72 Rp 9,648,261.39 6.98 Rp 1,206,800.00 Rp 8,423,464.00 Rp 9,265,810.40 6.98 Rp 1,206,800.00 Rp 8,423,464.00 Rp 9,265,810.40 96.04

- Bekisting m2 39.90 Rp 233,761.00 Rp 9,327,063.90 Rp 10,259,770.29 39.90 Rp 226,900.00 Rp 9,053,310.00 Rp 9,958,641.00 39.90 Rp 226,900.00 Rp 9,053,310.00 Rp 9,958,641.00 97.06

- Besi Kg 955.82 Rp 20,869.75 Rp 19,947,724.45 Rp 21,942,496.89 955.82 Rp 18,900.00 Rp 18,064,998.00 Rp 19,871,497.80 955.82 Rp 18,900.00 Rp 18,064,998.00 Rp 19,871,497.80 90.56

- (Ø10-150) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- (Ø10-150) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pedestal Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 2.51 Rp 1,256,611.28 Rp 3,154,094.31 Rp 3,469,503.74 2.51 Rp 1,206,800.00 Rp 3,029,068.00 Rp 3,331,974.80 2.51 Rp 1,206,800.00 Rp 3,029,068.00 Rp 3,331,974.80 96.04

- Bekisting m2 50.16 Rp 471,399.50 Rp 23,645,398.92 Rp 26,009,938.81 50.16 Rp 226,900.00 Rp 11,381,304.00 Rp 12,519,434.40 50.16 Rp 226,900.00 Rp 11,381,304.00 Rp 12,519,434.40 48.13

- Besi Kg 787.15 Rp 20,869.75 Rp 16,427,623.71 Rp 18,070,386.08 787.15 Rp 18,900.00 Rp 14,877,135.00 Rp 16,364,848.50 787.15 Rp 18,900.00 Rp 14,877,135.00 Rp 16,364,848.50 90.56

- (4Ø12) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- (Ø10-150) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pondasi batu kali m3 33.19 Rp 1,083,197.50 Rp 35,951,325.03 Rp 39,546,457.53 33.19 Rp 985,700.00 Rp 32,715,383.00 Rp 35,986,921.30 33.19 Rp 985,700.00 Rp 32,715,383.00 Rp 35,986,921.30 91.00

Pas Batu Aanstamping m3 9.96 Rp 634,375.50 Rp 6,318,379.98 Rp 6,950,217.98 9.96 Rp 577,200.00 Rp 5,748,912.00 Rp 6,323,803.20 9.96 Rp 577,200.00 Rp 5,748,912.00 Rp 6,323,803.20 90.99

PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 4.98 Rp 1,256,611.28 Rp 6,257,924.16 Rp 6,883,716.58 4.98 Rp 1,206,800.00 Rp 6,009,864.00 Rp 6,610,850.40 4.98 Rp 1,206,800.00 Rp 6,009,864.00 Rp 6,610,850.40 96.04

- bekesting m2 66.38 Rp 249,436.00 Rp 16,557,561.68 Rp 18,213,317.85 66.38 Rp 226,900.00 Rp 15,061,622.00 Rp 16,567,784.20 66.38 Rp 226,900.00 Rp 15,061,622.00 Rp 16,567,784.20 90.97

- besi kg 547.67 Rp 20,869.75 Rp 11,429,735.98 Rp 12,572,709.58 547.67 Rp 18,900.00 Rp 10,350,963.00 Rp 11,386,059.30 547.67 Rp 18,900.00 Rp 10,350,963.00 Rp 11,386,059.30 90.56

- 4Ø10 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø8-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Kolom K1 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 4.56 Rp 1,256,611.28 Rp 5,730,147.43 Rp 6,303,162.17 4.56 Rp 1,206,800.00 Rp 5,503,008.00 Rp 6,053,308.80 4.56 Rp 1,206,800.00 Rp 5,503,008.00 Rp 6,053,308.80 96.04
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- bekesting m2 91.20 Rp 249,436.00 Rp 22,748,563.20 Rp 25,023,419.52 91.20 Rp 226,900.00 Rp 20,693,280.00 Rp 22,762,608.00 91.20 Rp 226,900.00 Rp 20,693,280.00 Rp 22,762,608.00 90.97

- besi kg 829.97 Rp 20,869.75 Rp 17,321,266.41 Rp 19,053,393.05 829.97 Rp 18,900.00 Rp 15,686,433.00 Rp 17,255,076.30 829.97 Rp 18,900.00 Rp 15,686,433.00 Rp 17,255,076.30 90.56

- 4Ø10 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø8-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 4.98 Rp 1,256,611.28 Rp 6,257,924.16 Rp 6,883,716.58 4.98 Rp 1,206,800.00 Rp 6,009,864.00 Rp 6,610,850.40 4.98 Rp 1,206,800.00 Rp 6,009,864.00 Rp 6,610,850.40 96.04

- bekesting m2 66.38 Rp 249,436.00 Rp 16,557,561.68 Rp 18,213,317.85 66.38 Rp 226,900.00 Rp 15,061,622.00 Rp 16,567,784.20 66.38 Rp 226,900.00 Rp 15,061,622.00 Rp 16,567,784.20 90.97

- besi kg 547.67 Rp 20,869.75 Rp 11,429,735.98 Rp 12,572,709.58 547.67 Rp 18,900.00 Rp 10,350,963.00 Rp 11,386,059.30 547.67 Rp 18,900.00 Rp 10,350,963.00 Rp 11,386,059.30 90.56

- 4Ø10 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø8-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

PEK PAS DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 262.22 Rp 120,692.00 Rp 31,647,856.24 Rp 34,812,641.86 262.22 Rp 109,800.00 Rp 28,791,756.00 Rp 31,670,931.60 262.22 Rp 109,800.00 Rp 28,791,756.00 Rp 31,670,931.60 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 524.43 Rp 69,356.10 Rp 36,372,419.52 Rp 40,009,661.48 524.43 Rp 63,100.00 Rp 33,091,533.00 Rp 36,400,686.30 524.43 Rp 63,100.00 Rp 33,091,533.00 Rp 36,400,686.30 90.98

Acian Pas Batu Bata m2 524.43 Rp 41,607.50 Rp 21,820,221.23 Rp 24,002,243.35 524.43 Rp 37,800.00 Rp 19,823,454.00 Rp 21,805,799.40 524.43 Rp 37,800.00 Rp 19,823,454.00 Rp 21,805,799.40 90.85

d. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 524.43 Rp 47,702.60 Rp 25,016,674.52 Rp 27,518,341.97 524.43 Rp 42,200.00 Rp 22,130,946.00 Rp 24,344,040.60 524.43 Rp 42,200.00 Rp 22,130,946.00 Rp 24,344,040.60 88.46

H. PEMBUATAN GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah Pondasi m3 2.23 Rp 81,812.50 Rp 182,441.88 Rp 200,686.06 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 90.94

Pek Urugan Pasir T=5 cm m3 0.15 Rp 197,725.00 Rp 29,658.75 Rp 32,624.63 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 90.98

b. Pondasi Plate Menerus 0.6 x 2.13 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.45 Rp 1,256,611.28 Rp 565,475.08 Rp 622,022.58 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 96.04

Bekisting m2 4.26 Rp 233,761.00 Rp 995,821.86 Rp 1,095,404.05 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 97.06

Besi (Ø10-150), (Ø10-150) kg 73.04 Rp 20,869.75 Rp 1,524,326.54 Rp 1,676,759.19 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 90.56

Pedestal Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.09 Rp 1,256,611.28 Rp 113,095.02 Rp 124,404.52 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 96.04

Bekisting m2 1.76 Rp 471,399.50 Rp 829,663.12 Rp 912,629.43 1.76 Rp 226,900.00 Rp 399,344.00 Rp 439,278.40 1.76 Rp 226,900.00 Rp 399,344.00 Rp 439,278.40 48.13

Besi (Ø10-150), (Ø10-150) kg 39.77 Rp 20,869.75 Rp 829,989.96 Rp 912,988.95 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.24 Rp 1,256,611.28 Rp 301,586.71 Rp 331,745.38 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 96.04

Bekisting m2 4.80 Rp 471,399.50 Rp 2,262,717.60 Rp 2,488,989.36 4.80 Rp 226,900.00 Rp 1,089,120.00 Rp 1,198,032.00 4.80 Rp 226,900.00 Rp 1,089,120.00 Rp 1,198,032.00 48.13

Besi 4Ǿ10, Ǿ8-150 kg 28.41 Rp 20,869.75 Rp 592,909.60 Rp 652,200.56 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 4.58 Rp 471,399.50 Rp 2,159,009.71 Rp 2,374,910.68 4.58 Rp 226,900.00 Rp 1,039,202.00 Rp 1,143,122.20 4.58 Rp 226,900.00 Rp 1,039,202.00 Rp 1,143,122.20 48.13

Besi 4Ǿ10, Ǿ8-150 kg 27.13 Rp 20,869.75 Rp 566,196.32 Rp 622,815.95 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.19 Rp 1,256,611.28 Rp 238,756.14 Rp 262,631.76 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 96.04

Bekisting m2 3.82 Rp 471,399.50 Rp 1,800,746.09 Rp 1,980,820.70 3.82 Rp 226,900.00 Rp 866,758.00 Rp 953,433.80 3.82 Rp 226,900.00 Rp 866,758.00 Rp 953,433.80 48.13
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Besi 4Ǿ10, Ǿ8-150 kg 22.83 Rp 20,869.75 Rp 476,456.39 Rp 524,102.03 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 90.56

Dinding Pelat 0.4 x 4.7 x 0.12 m Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 1.88 Rp 594,599.50 Rp 1,117,847.06 Rp 1,229,631.77 1.88 Rp 226,900.00 Rp 426,572.00 Rp 469,229.20 1.88 Rp 226,900.00 Rp 426,572.00 Rp 469,229.20 38.16

Besi kg 16.92 Rp 20,869.75 Rp 353,116.17 Rp 388,427.79 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 90.56

- Ø10-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-200 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-200 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

c. Pas Bata 1/2 (Pelapis Penebalan) m2 32.54 Rp 120,692.00 Rp 3,927,317.68 Rp 4,320,049.45 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 90.98

d. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plestreran 1:5 m2 32.54 Rp 69,356.10 Rp 2,256,847.49 Rp 2,482,532.24 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 90.98

Acian m2 32.54 Rp 41,607.50 Rp 1,353,908.05 Rp 1,489,298.86 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 90.85

PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tiang Kolom m2 32.54 Rp 47,702.60 Rp 1,552,242.60 Rp 1,707,466.86 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 88.46

15) SDN 2 CIKADU KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEK PEMB. SDN 1 SOGONG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 255.19 Rp 16,720.00 Rp 4,266,776.80 Rp 4,693,454.48 255.19 Rp 15,400.00 Rp 3,929,926.00 Rp 4,322,918.60 255.19 Rp 15,400.00 Rp 3,929,926.00 Rp 4,322,918.60 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.36 Rp 390,500.00 Rp 921,580.00 Rp 1,013,738.00 2.36 Rp 360,000.00 Rp 849,600.00 Rp 934,560.00 2.36 Rp 360,000.00 Rp 849,600.00 Rp 934,560.00 92.19

3. Bongkaran Genteng Lama m2 255.19 Rp 3,150.00 Rp 803,848.50 Rp 884,233.35 255.19 Rp 2,900.00 Rp 740,051.00 Rp 814,056.10 255.19 Rp 2,900.00 Rp 740,051.00 Rp 814,056.10 92.06

5. Bongkaran List Plank Lama m1 64.86 Rp 2,420.00 Rp 156,961.20 Rp 172,657.32 64.86 Rp 2,200.00 Rp 142,692.00 Rp 156,961.20 64.86 Rp 2,200.00 Rp 142,692.00 Rp 156,961.20 90.91

6. Bongkaran Plafond dan Rangka Plafond m2 190.78 Rp 13,455.00 Rp 2,566,944.90 Rp 2,823,639.39 190.78 Rp 16,100.00 Rp 3,071,558.00 Rp 3,378,713.80 190.78 Rp 16,100.00 Rp 3,071,558.00 Rp 3,378,713.80 119.66

7. Bongkaran Dinding Pas bata merah m3 6.29 Rp 701,239.00 Rp 4,410,793.31 Rp 4,851,872.64 6.29 Rp 646,500.00 Rp 4,066,485.00 Rp 4,473,133.50 6.29 Rp 646,500.00 Rp 4,066,485.00 Rp 4,473,133.50 92.19

8. Bongkaran Beton m3 0.45 Rp 1,484,978.00 Rp 668,240.10 Rp 735,064.11 0.45 Rp 646,500.00 Rp 290,925.00 Rp 320,017.50 0.45 Rp 646,500.00 Rp 290,925.00 Rp 320,017.50 43.54

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi m3 9.46 Rp 81,812.50 Rp 773,946.25 Rp 851,340.88 9.46 Rp 74,400.00 Rp 703,824.00 Rp 774,206.40 9.46 Rp 74,400.00 Rp 703,824.00 Rp 774,206.40 90.94

(Penambahan kedalaman) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 0.73 Rp 59,125.00 Rp 43,161.25 Rp 47,477.38 0.73 Rp 104,500.00 Rp 76,285.00 Rp 83,913.50 0.73 Rp 104,500.00 Rp 76,285.00 Rp 83,913.50 176.74

Urugan Pasir dibawah lantai = 0.05 m3 3.15 Rp 197,725.00 Rp 622,833.75 Rp 685,117.13 3.15 Rp 179,900.00 Rp 566,685.00 Rp 623,353.50 3.15 Rp 179,900.00 Rp 566,685.00 Rp 623,353.50 90.98

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Pondasi batu kali m3 5.41 Rp 1,083,197.50 Rp 5,860,098.48 Rp 6,446,108.32 5.41 Rp 985,700.00 Rp 5,332,637.00 Rp 5,865,900.70 5.41 Rp 985,700.00 Rp 5,332,637.00 Rp 5,865,900.70 91.00

- Pas Batu Kosong m2 1.46 Rp 634,375.50 Rp 926,188.23 Rp 1,018,807.05 1.46 Rp 577,200.00 Rp 842,712.00 Rp 926,983.20 1.46 Rp 577,200.00 Rp 842,712.00 Rp 926,983.20 90.99

d. PEK. BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof Type S1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.62 Rp 1,256,611.28 Rp 779,098.99 Rp 857,008.89 0.62 Rp 1,206,800.00 Rp 748,216.00 Rp 823,037.60 0.62 Rp 1,206,800.00 Rp 748,216.00 Rp 823,037.60 96.04

- bekesting m2 4.16 Rp 249,436.00 Rp 1,037,653.76 Rp 1,141,419.14 4.16 Rp 226,900.00 Rp 943,904.00 Rp 1,038,294.40 4.16 Rp 226,900.00 Rp 943,904.00 Rp 1,038,294.40 90.97

- besi Kg 68.64 Rp 20,869.75 Rp 1,432,499.64 Rp 1,575,749.60 68.64 Rp 18,900.00 Rp 1,297,296.00 Rp 1,427,025.60 68.64 Rp 18,900.00 Rp 1,297,296.00 Rp 1,427,025.60 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.01 Rp 1,256,611.28 Rp 1,269,177.39 Rp 1,396,095.13 1.01 Rp 1,206,800.00 Rp 1,218,868.00 Rp 1,340,754.80 1.01 Rp 1,206,800.00 Rp 1,218,868.00 Rp 1,340,754.80 96.04

- bekesting m2 13.44 Rp 471,399.50 Rp 6,335,609.28 Rp 6,969,170.21 13.44 Rp 226,900.00 Rp 3,049,536.00 Rp 3,354,489.60 13.44 Rp 226,900.00 Rp 3,049,536.00 Rp 3,354,489.60 48.13

- besi Kg 237.25 Rp 20,869.75 Rp 4,951,348.19 Rp 5,446,483.01 237.25 Rp 18,900.00 Rp 4,484,025.00 Rp 4,932,427.50 237.25 Rp 18,900.00 Rp 4,484,025.00 Rp 4,932,427.50 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.28 Rp 1,256,611.28 Rp 351,851.16 Rp 387,036.27 0.28 Rp 1,206,800.00 Rp 337,904.00 Rp 371,694.40 0.28 Rp 1,206,800.00 Rp 337,904.00 Rp 371,694.40 96.04

- bekesting m2 1.84 Rp 249,436.00 Rp 458,962.24 Rp 504,858.46 1.84 Rp 226,900.00 Rp 417,496.00 Rp 459,245.60 1.84 Rp 226,900.00 Rp 417,496.00 Rp 459,245.60 90.97

- besi Kg 30.36 Rp 20,869.75 Rp 633,605.61 Rp 696,966.17 30.36 Rp 18,900.00 Rp 573,804.00 Rp 631,184.40 30.36 Rp 18,900.00 Rp 573,804.00 Rp 631,184.40 90.56

Balok Menerus (Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.09 Rp 1,256,611.28 Rp 113,095.02 Rp 124,404.52 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 96.04
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- bekesting m2 0.60 Rp 471,399.50 Rp 282,839.70 Rp 311,123.67 0.60 Rp 226,900.00 Rp 136,140.00 Rp 149,754.00 0.60 Rp 226,900.00 Rp 136,140.00 Rp 149,754.00 48.13

- besi Kg 9.90 Rp 20,869.75 Rp 206,610.53 Rp 227,271.58 9.90 Rp 18,900.00 Rp 187,110.00 Rp 205,821.00 9.90 Rp 18,900.00 Rp 187,110.00 Rp 205,821.00 90.56

Balok Miring (Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.06 Rp 1,256,611.28 Rp 75,396.68 Rp 82,936.34 0.06 Rp 1,206,800.00 Rp 72,408.00 Rp 79,648.80 0.06 Rp 1,206,800.00 Rp 72,408.00 Rp 79,648.80 96.04

- bekesting m2 0.43 Rp 471,399.50 Rp 202,701.79 Rp 222,971.96 0.43 Rp 226,900.00 Rp 97,567.00 Rp 107,323.70 0.43 Rp 226,900.00 Rp 97,567.00 Rp 107,323.70 48.13

- besi Kg 7.06 Rp 20,869.75 Rp 147,340.44 Rp 162,074.48 7.06 Rp 18,900.00 Rp 133,434.00 Rp 146,777.40 7.06 Rp 18,900.00 Rp 133,434.00 Rp 146,777.40 90.56

e. PEK. DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Dinding 1/2 bt 1:5 m2 93.35 Rp 120,692.00 Rp 11,266,598.20 Rp 12,393,258.02 93.35 Rp 109,800.00 Rp 10,249,830.00 Rp 11,274,813.00 93.35 Rp 109,800.00 Rp 10,249,830.00 Rp 11,274,813.00 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 186.70 Rp 69,356.10 Rp 12,948,783.87 Rp 14,243,662.26 186.70 Rp 63,100.00 Rp 11,780,770.00 Rp 12,958,847.00 186.70 Rp 63,100.00 Rp 11,780,770.00 Rp 12,958,847.00 90.98

Acian m2 186.70 Rp 41,607.50 Rp 7,768,120.25 Rp 8,544,932.28 186.70 Rp 37,800.00 Rp 7,057,260.00 Rp 7,762,986.00 186.70 Rp 37,800.00 Rp 7,057,260.00 Rp 7,762,986.00 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap baja Ringan m2 255.19 Rp 180,496.25 Rp 46,060,838.04 Rp 50,666,921.84 255.19 Rp 175,000.00 Rp 44,658,250.00 Rp 49,124,075.00 255.19 Rp 175,000.00 Rp 44,658,250.00 Rp 49,124,075.00 96.95

Pas Atap Metal Pasir m2 255.19 Rp 142,043.00 Rp 36,247,953.17 Rp 39,872,748.49 255.19 Rp 137,700.00 Rp 35,139,663.00 Rp 38,653,629.30 255.19 Rp 137,700.00 Rp 35,139,663.00 Rp 38,653,629.30 96.94

Pas Bubungan Metal m1 19.50 Rp 116,105.00 Rp 2,264,047.50 Rp 2,490,452.25 19.50 Rp 112,600.00 Rp 2,195,700.00 Rp 2,415,270.00 19.50 Rp 112,600.00 Rp 2,195,700.00 Rp 2,415,270.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 66.86 Rp 51,925.50 Rp 3,471,738.93 Rp 3,818,912.82 66.86 Rp 50,300.00 Rp 3,363,058.00 Rp 3,699,363.80 66.86 Rp 50,300.00 Rp 3,363,058.00 Rp 3,699,363.80 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 108.00 Rp 151,306.52 Rp 16,341,103.94 Rp 17,975,214.34 108.00 Rp 146,700.00 Rp 15,843,600.00 Rp 17,427,960.00 108.00 Rp 146,700.00 Rp 15,843,600.00 Rp 17,427,960.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 116.32 Rp 106,032.30 Rp 12,333,677.14 Rp 13,567,044.85 116.32 Rp 102,800.00 Rp 11,957,696.00 Rp 13,153,465.60 116.32 Rp 102,800.00 Rp 11,957,696.00 Rp 13,153,465.60 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 36.00 Rp 183,216.00 Rp 6,595,776.00 Rp 7,255,353.60 36.00 Rp 166,700.00 Rp 6,001,200.00 Rp 6,601,320.00 36.00 Rp 166,700.00 Rp 6,001,200.00 Rp 6,601,320.00 90.99

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 108.00 Rp 183,216.00 Rp 19,787,328.00 Rp 21,766,060.80 108.00 Rp 166,700.00 Rp 18,003,600.00 Rp 19,803,960.00 108.00 Rp 166,700.00 Rp 18,003,600.00 Rp 19,803,960.00 90.99

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 30x30 warna (KM) m2 15.70 Rp 180,870.25 Rp 2,839,662.93 Rp 3,123,629.22 15.70 Rp 164,500.00 Rp 2,582,650.00 Rp 2,840,915.00 15.70 Rp 164,500.00 Rp 2,582,650.00 Rp 2,840,915.00 90.95

Ps Dinding Keramik 30/30 (KM/WC) m2 17.40 Rp 145,348.50 Rp 2,529,063.90 Rp 2,781,970.29 17.40 Rp 164,500.00 Rp 2,862,300.00 Rp 3,148,530.00 17.40 Rp 164,500.00 Rp 2,862,300.00 Rp 3,148,530.00 113.18

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Pek Kusen Ruang Guru Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1( 5 bh) m1 14.20 Rp 106,489.35 Rp 1,512,148.77 Rp 1,663,363.65 14.20 Rp 110,700.00 Rp 1,571,940.00 Rp 1,729,134.00 14.20 Rp 110,700.00 Rp 1,571,940.00 Rp 1,729,134.00 103.95

- J1 (7 bh) m1 14.00 Rp 106,489.35 Rp 1,490,850.90 Rp 1,639,935.99 14.00 Rp 110,700.00 Rp 1,549,800.00 Rp 1,704,780.00 14.00 Rp 110,700.00 Rp 1,549,800.00 Rp 1,704,780.00 103.95

Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (5 bh) m2 7.35 Rp 456,604.50 Rp 3,356,043.08 Rp 3,691,647.38 7.35 Rp 474,800.00 Rp 3,489,780.00 Rp 3,838,758.00 7.35 Rp 474,800.00 Rp 3,489,780.00 Rp 3,838,758.00 103.98

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam KM/WC bh 5.00 Rp 396,302.50 Rp 1,981,512.50 Rp 2,179,663.75 5.00 Rp 194,600.00 Rp 973,000.00 Rp 1,070,300.00 5.00 Rp 194,600.00 Rp 973,000.00 Rp 1,070,300.00 49.10

Pas Engsel Pintu bh 15.00 Rp 42,803.75 Rp 642,056.25 Rp 706,261.88 15.00 Rp 39,100.00 Rp 586,500.00 Rp 645,150.00 15.00 Rp 39,100.00 Rp 586,500.00 Rp 645,150.00 91.35

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 373.40 Rp 47,702.60 Rp 17,812,150.84 Rp 19,593,365.92 373.40 Rp 42,200.00 Rp 15,757,480.00 Rp 17,333,228.00 373.40 Rp 42,200.00 Rp 15,757,480.00 Rp 17,333,228.00 88.46

Pengecatan Plafond 3 Kali (GRC) m2 232.64 Rp 34,755.60 Rp 8,085,542.78 Rp 8,894,097.06 232.64 Rp 30,700.00 Rp 7,142,048.00 Rp 7,856,252.80 232.64 Rp 30,700.00 Rp 7,142,048.00 Rp 7,856,252.80 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 9.00 Rp 223,591.50 Rp 2,012,323.50 Rp 2,213,555.85 9.00 Rp 200,100.00 Rp 1,800,900.00 Rp 1,980,990.00 9.00 Rp 200,100.00 Rp 1,800,900.00 Rp 1,980,990.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Stop Kontak Setara ttk 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 9.00 Rp 235,416.50 Rp 2,118,748.50 Rp 2,330,623.35 9.00 Rp 200,100.00 Rp 1,800,900.00 Rp 1,980,990.00 9.00 Rp 200,100.00 Rp 1,800,900.00 Rp 1,980,990.00 85.00

1 BH Lampu SL 18 Watt, Komplit Philips bh 9.00 Rp 74,101.50 Rp 666,913.50 Rp 733,604.85 9.00 Rp 66,300.00 Rp 596,700.00 Rp 656,370.00 9.00 Rp 66,300.00 Rp 596,700.00 Rp 656,370.00 89.47

1 ttk Sakelar Seri Setara Panasonic ttk 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic ttk 7.00 Rp 72,333.25 Rp 506,332.75 Rp 556,966.03 7.00 Rp 64,700.00 Rp 452,900.00 Rp 498,190.00 7.00 Rp 64,700.00 Rp 452,900.00 Rp 498,190.00 89.45

1 Bh Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

D. PEMB. RUANG GURU 7.6 X 6.3 M Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 15.54 Rp 81,812.50 Rp 1,271,366.25 Rp 1,398,502.88 15.54 Rp 74,400.00 Rp 1,156,176.00 Rp 1,271,793.60 15.54 Rp 74,400.00 Rp 1,156,176.00 Rp 1,271,793.60 90.94

Urugan tanah kembali m3 5.18 Rp 59,125.00 Rp 306,267.50 Rp 336,894.25 5.18 Rp 104,500.00 Rp 541,310.00 Rp 595,441.00 5.18 Rp 104,500.00 Rp 541,310.00 Rp 595,441.00 176.74

Urugan Tanah dibwh lantai t=20 cm m3 9.58 Rp 114,884.90 Rp 1,100,597.29 Rp 1,210,657.02 9.58 Rp 104,500.00 Rp 1,001,110.00 Rp 1,101,221.00 9.58 Rp 104,500.00 Rp 1,001,110.00 Rp 1,101,221.00 90.96

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 10.93 Rp 1,083,197.50 Rp 11,839,348.68 Rp 13,023,283.54 10.93 Rp 985,700.00 Rp 10,773,701.00 Rp 11,851,071.10 10.93 Rp 985,700.00 Rp 10,773,701.00 Rp 11,851,071.10 91.00

Pas Batu Aanstamping m3 2.27 Rp 634,375.50 Rp 1,440,032.39 Rp 1,584,035.62 2.27 Rp 577,200.00 Rp 1,310,244.00 Rp 1,441,268.40 2.27 Rp 577,200.00 Rp 1,310,244.00 Rp 1,441,268.40 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.97 Rp 1,256,611.28 Rp 1,218,912.94 Rp 1,340,804.23 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 96.04

- bekesting m2 6.48 Rp 249,436.00 Rp 1,616,345.28 Rp 1,777,979.81 6.48 Rp 226,900.00 Rp 1,470,312.00 Rp 1,617,343.20 6.48 Rp 226,900.00 Rp 1,470,312.00 Rp 1,617,343.20 90.97

- besi Kg 106.85 Rp 20,869.75 Rp 2,229,932.79 Rp 2,452,926.07 106.85 Rp 18,900.00 Rp 2,019,465.00 Rp 2,221,411.50 106.85 Rp 18,900.00 Rp 2,019,465.00 Rp 2,221,411.50 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.52 Rp 1,256,611.28 Rp 1,910,049.14 Rp 2,101,054.06 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 96.04

- bekesting m2 11.39 Rp 471,399.50 Rp 5,369,240.31 Rp 5,906,164.34 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 48.13

- besi Kg 259.66 Rp 20,869.75 Rp 5,419,039.29 Rp 5,960,943.21 259.66 Rp 18,900.00 Rp 4,907,574.00 Rp 5,398,331.40 259.66 Rp 18,900.00 Rp 4,907,574.00 Rp 5,398,331.40 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.97 Rp 1,256,611.28 Rp 1,218,912.94 Rp 1,340,804.23 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 96.04

- bekesting m2 6.48 Rp 249,436.00 Rp 1,616,345.28 Rp 1,777,979.81 6.48 Rp 226,900.00 Rp 1,470,312.00 Rp 1,617,343.20 6.48 Rp 226,900.00 Rp 1,470,312.00 Rp 1,617,343.20 90.97

- besi Kg 106.85 Rp 20,869.75 Rp 2,229,932.79 Rp 2,452,926.07 106.85 Rp 18,900.00 Rp 2,019,465.00 Rp 2,221,411.50 106.85 Rp 18,900.00 Rp 2,019,465.00 Rp 2,221,411.50 90.56

Lantai Rabat Beton uk 1.00 x 0.5 m m3 0.40 Rp 1,049,020.09 Rp 419,608.04 Rp 461,568.84 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 115.04

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 90.08 Rp 120,692.00 Rp 10,871,935.36 Rp 11,959,128.90 90.08 Rp 109,800.00 Rp 9,890,784.00 Rp 10,879,862.40 90.08 Rp 109,800.00 Rp 9,890,784.00 Rp 10,879,862.40 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 180.16 Rp 69,356.10 Rp 12,495,194.98 Rp 13,744,714.47 180.16 Rp 63,100.00 Rp 11,368,096.00 Rp 12,504,905.60 180.16 Rp 63,100.00 Rp 11,368,096.00 Rp 12,504,905.60 90.98

Acian m2 180.16 Rp 41,607.50 Rp 7,496,007.20 Rp 8,245,607.92 180.16 Rp 37,800.00 Rp 6,810,048.00 Rp 7,491,052.80 180.16 Rp 37,800.00 Rp 6,810,048.00 Rp 7,491,052.80 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP BAJA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Baja Ringan m2 109.39 Rp 180,496.25 Rp 19,744,484.79 Rp 21,718,933.27 109.39 Rp 175,000.00 Rp 19,143,250.00 Rp 21,057,575.00 109.39 Rp 175,000.00 Rp 19,143,250.00 Rp 21,057,575.00 96.95

Pas Atap Metal Pasir m2 109.39 Rp 142,043.00 Rp 15,538,083.77 Rp 17,091,892.15 109.39 Rp 137,700.00 Rp 15,063,003.00 Rp 16,569,303.30 109.39 Rp 137,700.00 Rp 15,063,003.00 Rp 16,569,303.30 96.94

Pas Bubungan Metal m1 8.35 Rp 116,105.00 Rp 969,476.75 Rp 1,066,424.43 8.35 Rp 112,600.00 Rp 940,210.00 Rp 1,034,231.00 8.35 Rp 112,600.00 Rp 940,210.00 Rp 1,034,231.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 13.10 Rp 51,925.50 Rp 680,224.05 Rp 748,246.46 13.10 Rp 50,300.00 Rp 658,930.00 Rp 724,823.00 13.10 Rp 50,300.00 Rp 658,930.00 Rp 724,823.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 47.88 Rp 151,306.52 Rp 7,244,556.08 Rp 7,969,011.69 47.88 Rp 146,700.00 Rp 7,023,996.00 Rp 7,726,395.60 47.88 Rp 146,700.00 Rp 7,023,996.00 Rp 7,726,395.60 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 38.13 Rp 106,032.30 Rp 4,043,011.60 Rp 4,447,312.76 38.13 Rp 102,800.00 Rp 3,919,764.00 Rp 4,311,740.40 38.13 Rp 102,800.00 Rp 3,919,764.00 Rp 4,311,740.40 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos m2 62.32 Rp 183,216.00 Rp 11,418,021.12 Rp 12,559,823.23 62.32 Rp 166,700.00 Rp 10,388,744.00 Rp 11,427,618.40 62.32 Rp 166,700.00 Rp 10,388,744.00 Rp 11,427,618.40 90.99

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Guru m1 28.03 Rp 106,489.35 Rp 2,984,896.48 Rp 3,283,386.13 28.03 Rp 110,700.00 Rp 3,102,921.00 Rp 3,413,213.10 28.03 Rp 110,700.00 Rp 3,102,921.00 Rp 3,413,213.10 103.95

Pek Pintu Panel Alumunium m2 4.70 Rp 456,604.50 Rp 2,146,041.15 Rp 2,360,645.27 4.70 Rp 474,800.00 Rp 2,231,560.00 Rp 2,454,716.00 4.70 Rp 474,800.00 Rp 2,231,560.00 Rp 2,454,716.00 103.98

Daun Jendela Alumunium m2 5.75 Rp 424,110.50 Rp 2,438,635.38 Rp 2,682,498.91 5.75 Rp 474,800.00 Rp 2,730,100.00 Rp 3,003,110.00 5.75 Rp 474,800.00 Rp 2,730,100.00 Rp 3,003,110.00 111.95

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Engsel Jendela bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Hak Angin bh 12.00 Rp 51,122.50 Rp 613,470.00 Rp 674,817.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 91.35

Kaca Mati m2 4.23 Rp 141,810.63 Rp 599,858.94 Rp 659,844.84 4.23 Rp 129,700.00 Rp 548,631.00 Rp 603,494.10 4.23 Rp 129,700.00 Rp 548,631.00 Rp 603,494.10 91.46

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 180.16 Rp 47,702.60 Rp 8,594,100.42 Rp 9,453,510.46 180.16 Rp 42,200.00 Rp 7,602,752.00 Rp 8,363,027.20 180.16 Rp 42,200.00 Rp 7,602,752.00 Rp 8,363,027.20 88.46

Pengecatan Plafond 3 Kali (GRC) m2 79.75 Rp 34,755.60 Rp 2,771,759.10 Rp 3,048,935.01 79.75 Rp 30,700.00 Rp 2,448,325.00 Rp 2,693,157.50 79.75 Rp 30,700.00 Rp 2,448,325.00 Rp 2,693,157.50 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 3.00 Rp 223,591.50 Rp 670,774.50 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Stop Kontak Setara ttk 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 3.00 Rp 235,416.50 Rp 706,249.50 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

1 ttk Sakelar Seri Setara Panasonic ttk 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic ttk 1.00 Rp 72,333.25 Rp 72,333.25 Rp 79,566.58 1.00 Rp 64,700.00 Rp 64,700.00 Rp 71,170.00 1.00 Rp 64,700.00 Rp 64,700.00 Rp 71,170.00 89.45

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

E. PEMB. RUANG PERPUSTAKAAN 6.3.X 5 M2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 10.85 Rp 81,812.50 Rp 887,665.63 Rp 976,432.19 10.85 Rp 74,400.00 Rp 807,240.00 Rp 887,964.00 10.85 Rp 74,400.00 Rp 807,240.00 Rp 887,964.00 90.94

Urugan tanah kembali m3 3.62 Rp 59,125.00 Rp 214,032.50 Rp 235,435.75 3.62 Rp 104,500.00 Rp 378,290.00 Rp 416,119.00 3.62 Rp 104,500.00 Rp 378,290.00 Rp 416,119.00 176.74

Urugan Pasir dibawah pondasi m3 0.89 Rp 197,725.00 Rp 175,975.25 Rp 193,572.78 0.89 Rp 179,900.00 Rp 160,111.00 Rp 176,122.10 0.89 Rp 179,900.00 Rp 160,111.00 Rp 176,122.10 90.98

Urugan Pasir dibwh lantai t=5 cm m3 1.58 Rp 197,725.00 Rp 312,405.50 Rp 343,646.05 1.58 Rp 179,900.00 Rp 284,242.00 Rp 312,666.20 1.58 Rp 179,900.00 Rp 284,242.00 Rp 312,666.20 90.98

Urugan Tanah dibwh lantai t=20 cm m3 6.30 Rp 405,762.50 Rp 2,556,303.75 Rp 2,811,934.13 6.30 Rp 104,500.00 Rp 658,350.00 Rp 724,185.00 6.30 Rp 104,500.00 Rp 658,350.00 Rp 724,185.00 25.75

Urugan Tanah dibwh lantai t=15 cm m3 1.43 Rp 405,762.50 Rp 580,240.38 Rp 638,264.41 1.43 Rp 104,500.00 Rp 149,435.00 Rp 164,378.50 1.43 Rp 104,500.00 Rp 149,435.00 Rp 164,378.50 25.75

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 8.64 Rp 1,083,197.50 Rp 9,358,826.40 Rp 10,294,709.04 8.64 Rp 985,700.00 Rp 8,516,448.00 Rp 9,368,092.80 8.64 Rp 985,700.00 Rp 8,516,448.00 Rp 9,368,092.80 91.00

Pas Batu Aanstamping m3 1.78 Rp 634,375.50 Rp 1,129,188.39 Rp 1,242,107.23 1.78 Rp 577,200.00 Rp 1,027,416.00 Rp 1,130,157.60 1.78 Rp 577,200.00 Rp 1,027,416.00 Rp 1,130,157.60 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- beton m3 0.94 Rp 1,256,611.28 Rp 1,181,214.60 Rp 1,299,336.06 0.94 Rp 1,206,800.00 Rp 1,134,392.00 Rp 1,247,831.20 0.94 Rp 1,206,800.00 Rp 1,134,392.00 Rp 1,247,831.20 96.04

- bekesting m2 6.28 Rp 249,436.00 Rp 1,566,458.08 Rp 1,723,103.89 6.28 Rp 226,900.00 Rp 1,424,932.00 Rp 1,567,425.20 6.28 Rp 226,900.00 Rp 1,424,932.00 Rp 1,567,425.20 90.97

- besi Kg 103.62 Rp 20,869.75 Rp 2,162,523.50 Rp 2,378,775.84 103.62 Rp 18,900.00 Rp 1,958,418.00 Rp 2,154,259.80 103.62 Rp 18,900.00 Rp 1,958,418.00 Rp 2,154,259.80 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.85 Rp 1,256,611.28 Rp 1,068,119.59 Rp 1,174,931.54 0.85 Rp 1,206,800.00 Rp 1,025,780.00 Rp 1,128,358.00 0.85 Rp 1,206,800.00 Rp 1,025,780.00 Rp 1,128,358.00 96.04

- bekesting m2 11.39 Rp 471,399.50 Rp 5,369,240.31 Rp 5,906,164.34 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 48.13

- besi Kg 241.77 Rp 20,869.75 Rp 5,045,679.46 Rp 5,550,247.40 241.77 Rp 18,900.00 Rp 4,569,453.00 Rp 5,026,398.30 241.77 Rp 18,900.00 Rp 4,569,453.00 Rp 5,026,398.30 90.56

Kolom K2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.26 Rp 1,256,611.28 Rp 326,718.93 Rp 359,390.83 0.26 Rp 1,206,800.00 Rp 313,768.00 Rp 345,144.80 0.26 Rp 1,206,800.00 Rp 313,768.00 Rp 345,144.80 96.04

- bekesting m2 2.64 Rp 471,399.50 Rp 1,244,494.68 Rp 1,368,944.15 2.64 Rp 226,900.00 Rp 599,016.00 Rp 658,917.60 2.64 Rp 226,900.00 Rp 599,016.00 Rp 658,917.60 48.13

- besi Kg 58.78 Rp 20,869.75 Rp 1,226,723.91 Rp 1,349,396.30 58.78 Rp 18,900.00 Rp 1,110,942.00 Rp 1,222,036.20 58.78 Rp 18,900.00 Rp 1,110,942.00 Rp 1,222,036.20 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.94 Rp 1,256,611.28 Rp 1,181,214.60 Rp 1,299,336.06 0.94 Rp 1,206,800.00 Rp 1,134,392.00 Rp 1,247,831.20 0.94 Rp 1,206,800.00 Rp 1,134,392.00 Rp 1,247,831.20 96.04

- bekesting m2 6.28 Rp 249,436.00 Rp 1,566,458.08 Rp 1,723,103.89 6.28 Rp 226,900.00 Rp 1,424,932.00 Rp 1,567,425.20 6.28 Rp 226,900.00 Rp 1,424,932.00 Rp 1,567,425.20 90.97

- besi Kg 103.62 Rp 20,869.75 Rp 2,162,523.50 Rp 2,378,775.84 103.62 Rp 18,900.00 Rp 1,958,418.00 Rp 2,154,259.80 103.62 Rp 18,900.00 Rp 1,958,418.00 Rp 2,154,259.80 90.56

d. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 62.53 Rp 120,692.00 Rp 7,546,870.76 Rp 8,301,557.84 62.53 Rp 109,800.00 Rp 6,865,794.00 Rp 7,552,373.40 62.53 Rp 109,800.00 Rp 6,865,794.00 Rp 7,552,373.40 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 125.06 Rp 69,356.10 Rp 8,673,673.87 Rp 9,541,041.25 125.06 Rp 63,100.00 Rp 7,891,286.00 Rp 8,680,414.60 125.06 Rp 63,100.00 Rp 7,891,286.00 Rp 8,680,414.60 90.98

Acian m2 125.06 Rp 41,607.50 Rp 5,203,433.95 Rp 5,723,777.35 125.06 Rp 37,800.00 Rp 4,727,268.00 Rp 5,199,994.80 125.06 Rp 37,800.00 Rp 4,727,268.00 Rp 5,199,994.80 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 87.18 Rp 180,496.25 Rp 15,735,663.08 Rp 17,309,229.38 87.18 Rp 175,000.00 Rp 15,256,500.00 Rp 16,782,150.00 87.18 Rp 175,000.00 Rp 15,256,500.00 Rp 16,782,150.00 96.95

Pas Atap Metal Pasir m2 87.18 Rp 142,043.00 Rp 12,383,308.74 Rp 13,621,639.61 87.18 Rp 137,700.00 Rp 12,004,686.00 Rp 13,205,154.60 87.18 Rp 137,700.00 Rp 12,004,686.00 Rp 13,205,154.60 96.94

Pas Bubungan Metal m1 7.00 Rp 116,105.00 Rp 812,735.00 Rp 894,008.50 7.00 Rp 112,600.00 Rp 788,200.00 Rp 867,020.00 7.00 Rp 112,600.00 Rp 788,200.00 Rp 867,020.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 36.47 Rp 51,925.50 Rp 1,893,722.99 Rp 2,083,095.28 36.47 Rp 50,300.00 Rp 1,834,441.00 Rp 2,017,885.10 36.47 Rp 50,300.00 Rp 1,834,441.00 Rp 2,017,885.10 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 31.50 Rp 151,306.52 Rp 4,766,155.32 Rp 5,242,770.85 31.50 Rp 146,700.00 Rp 4,621,050.00 Rp 5,083,155.00 31.50 Rp 146,700.00 Rp 4,621,050.00 Rp 5,083,155.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 16.97 Rp 106,032.30 Rp 1,799,368.13 Rp 1,979,304.94 16.97 Rp 102,800.00 Rp 1,744,516.00 Rp 1,918,967.60 16.97 Rp 102,800.00 Rp 1,744,516.00 Rp 1,918,967.60 96.95

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 49.80 Rp 183,216.00 Rp 9,124,156.80 Rp 10,036,572.48 49.80 Rp 166,700.00 Rp 8,301,660.00 Rp 9,131,826.00 49.80 Rp 166,700.00 Rp 8,301,660.00 Rp 9,131,826.00 90.99

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Perpus m1 43.36 Rp 106,489.35 Rp 4,617,378.22 Rp 5,079,116.04 43.36 Rp 110,700.00 Rp 4,799,952.00 Rp 5,279,947.20 43.36 Rp 110,700.00 Rp 4,799,952.00 Rp 5,279,947.20 103.95

Pek Pintu Panel Alumunium m2 4.79 Rp 456,604.50 Rp 2,187,135.56 Rp 2,405,849.11 4.79 Rp 474,800.00 Rp 2,274,292.00 Rp 2,501,721.20 4.79 Rp 474,800.00 Rp 2,274,292.00 Rp 2,501,721.20 103.98

Daun Jendela Alumunium m2 3.06 Rp 424,110.50 Rp 1,297,778.13 Rp 1,427,555.94 3.06 Rp 474,800.00 Rp 1,452,888.00 Rp 1,598,176.80 3.06 Rp 474,800.00 Rp 1,452,888.00 Rp 1,598,176.80 111.95

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

Pas Engsel Jendela bh 6.00 Rp 36,052.50 Rp 216,315.00 Rp 237,946.50 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 91.26

Pas Kait Angin bh 6.00 Rp 51,122.50 Rp 306,735.00 Rp 337,408.50 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 91.35

Pas Kaca Mati m2 2.40 Rp 141,810.63 Rp 340,345.50 Rp 374,380.05 2.40 Rp 129,700.00 Rp 311,280.00 Rp 342,408.00 2.40 Rp 129,700.00 Rp 311,280.00 Rp 342,408.00 91.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
k. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 375.18 Rp 47,702.60 Rp 17,897,061.47 Rp 19,686,767.61 375.18 Rp 42,200.00 Rp 15,832,596.00 Rp 17,415,855.60 375.18 Rp 42,200.00 Rp 15,832,596.00 Rp 17,415,855.60 88.46

Pengecatan Plafond 3 Kali m2 50.90 Rp 34,755.60 Rp 1,769,060.04 Rp 1,945,966.04 50.90 Rp 30,700.00 Rp 1,562,630.00 Rp 1,718,893.00 50.90 Rp 30,700.00 Rp 1,562,630.00 Rp 1,718,893.00 88.33

l. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 2.00 Rp 223,591.50 Rp 447,183.00 Rp 491,901.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 1.00 Rp 235,416.50 Rp 235,416.50 Rp 258,958.15 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 85.00

1 ttk Stop Kontak Setara bh 1.00 Rp 76,183.25 Rp 76,183.25 Rp 83,801.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 101.07

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 270.04

1 BH Lampu SL 18 Watt, Komplit Philips Unit 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

1 ttk Sakelar Seri Setara Panasonic m1 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 89.45

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

F. PEMB. PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah Kansteen m3 5.50 Rp 81,812.50 Rp 449,968.75 Rp 494,965.63 5.50 Rp 74,400.00 Rp 409,200.00 Rp 450,120.00 5.50 Rp 74,400.00 Rp 409,200.00 Rp 450,120.00 90.94

Urugan Pasit T= 5 cm m3 17.04 Rp 197,725.00 Rp 3,369,234.00 Rp 3,706,157.40 17.04 Rp 179,900.00 Rp 3,065,496.00 Rp 3,372,045.60 17.04 Rp 179,900.00 Rp 3,065,496.00 Rp 3,372,045.60 90.98

b. PEK PAS BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Batu bata 1 : 5 m2 27.50 Rp 120,692.00 Rp 3,319,030.00 Rp 3,650,933.00 27.50 Rp 109,800.00 Rp 3,019,500.00 Rp 3,321,450.00 27.50 Rp 109,800.00 Rp 3,019,500.00 Rp 3,321,450.00 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 27.50 Rp 69,356.10 Rp 1,907,292.75 Rp 2,098,022.03 27.50 Rp 63,100.00 Rp 1,735,250.00 Rp 1,908,775.00 27.50 Rp 63,100.00 Rp 1,735,250.00 Rp 1,908,775.00 90.98

Acian m2 27.50 Rp 41,607.50 Rp 1,144,206.25 Rp 1,258,626.88 27.50 Rp 37,800.00 Rp 1,039,500.00 Rp 1,143,450.00 27.50 Rp 37,800.00 Rp 1,039,500.00 Rp 1,143,450.00 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok m2 344.88 Rp 225,513.75 Rp 77,775,182.10 Rp 85,552,700.31 344.88 Rp 224,000.00 Rp 77,253,120.00 Rp 84,978,432.00 344.88 Rp 224,000.00 Rp 77,253,120.00 Rp 84,978,432.00 99.33

G. PEMBANGUNAN TPT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 22.56 Rp 81,812.50 Rp 1,845,690.00 Rp 2,030,259.00 22.56 Rp 74,400.00 Rp 1,678,464.00 Rp 1,846,310.40 22.56 Rp 74,400.00 Rp 1,678,464.00 Rp 1,846,310.40 90.94

Pek Urugan Pasir T=5 cm m3 0.20 Rp 197,725.00 Rp 39,545.00 Rp 43,499.50 0.20 Rp 179,900.00 Rp 35,980.00 Rp 39,578.00 0.20 Rp 179,900.00 Rp 35,980.00 Rp 39,578.00 90.98

b. PEK PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas batu kali m3 157.92 Rp 1,083,197.50 Rp 171,058,549.20 Rp 188,164,404.12 157.92 Rp 985,700.00 Rp 155,661,744.00 Rp 171,227,918.40 157.92 Rp 985,700.00 Rp 155,661,744.00 Rp 171,227,918.40 91.00

Pek Pas pipa PVC dia 3/4" m1 112.94 Rp 32,421.81 Rp 3,661,719.50 Rp 4,027,891.45 112.94 Rp 29,000.00 Rp 3,275,260.00 Rp 3,602,786.00 112.94 Rp 29,000.00 Rp 3,275,260.00 Rp 3,602,786.00 89.45

c. PEK PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 22.56 Rp 69,356.10 Rp 1,564,673.62 Rp 1,721,140.98 22.56 Rp 63,100.00 Rp 1,423,536.00 Rp 1,565,889.60 22.56 Rp 63,100.00 Rp 1,423,536.00 Rp 1,565,889.60 90.98

Acian m2 22.56 Rp 41,607.50 Rp 938,665.20 Rp 1,032,531.72 22.56 Rp 37,800.00 Rp 852,768.00 Rp 938,044.80 22.56 Rp 37,800.00 Rp 852,768.00 Rp 938,044.80 90.85

H. PEK PEMBANGUNAN PAGAR & GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 45.80 Rp 81,812.50 Rp 3,747,012.50 Rp 4,121,713.75 45.80 Rp 74,400.00 Rp 3,407,520.00 Rp 3,748,272.00 45.80 Rp 74,400.00 Rp 3,407,520.00 Rp 3,748,272.00 90.94

Pek Urugan Pasir T=5 cm m3 2.62 Rp 197,725.00 Rp 518,039.50 Rp 569,843.45 2.62 Rp 179,900.00 Rp 471,338.00 Rp 518,471.80 2.62 Rp 179,900.00 Rp 471,338.00 Rp 518,471.80 90.98

Urugan Kembali m3 15.27 Rp 59,125.00 Rp 902,838.75 Rp 993,122.63 15.27 Rp 104,500.00 Rp 1,595,715.00 Rp 1,755,286.50 15.27 Rp 104,500.00 Rp 1,595,715.00 Rp 1,755,286.50 176.74

b. PEK PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pondasi Batu Kali m3 18.00 Rp 1,083,197.50 Rp 19,497,555.00 Rp 21,447,310.50 18.00 Rp 985,700.00 Rp 17,742,600.00 Rp 19,516,860.00 18.00 Rp 985,700.00 Rp 17,742,600.00 Rp 19,516,860.00 91.00

Pek Batu Aanstamping m3 5.25 Rp 634,375.50 Rp 3,330,471.38 Rp 3,663,518.51 5.25 Rp 577,200.00 Rp 3,030,300.00 Rp 3,333,330.00 5.25 Rp 577,200.00 Rp 3,030,300.00 Rp 3,333,330.00 90.99
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
c. PEK BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.25 Rp 1,256,611.28 Rp 2,827,375.38 Rp 3,110,112.91 2.25 Rp 1,206,800.00 Rp 2,715,300.00 Rp 2,986,830.00 2.25 Rp 1,206,800.00 Rp 2,715,300.00 Rp 2,986,830.00 96.04

- bekesting m2 30.00 Rp 249,436.00 Rp 7,483,080.00 Rp 8,231,388.00 30.00 Rp 226,900.00 Rp 6,807,000.00 Rp 7,487,700.00 30.00 Rp 226,900.00 Rp 6,807,000.00 Rp 7,487,700.00 90.97

- besi Kg 247.50 Rp 20,869.75 Rp 5,165,263.13 Rp 5,681,789.44 247.50 Rp 18,900.00 Rp 4,677,750.00 Rp 5,145,525.00 247.50 Rp 18,900.00 Rp 4,677,750.00 Rp 5,145,525.00 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.48 Rp 1,256,611.28 Rp 3,116,395.97 Rp 3,428,035.57 2.48 Rp 1,206,800.00 Rp 2,992,864.00 Rp 3,292,150.40 2.48 Rp 1,206,800.00 Rp 2,992,864.00 Rp 3,292,150.40 96.04

- bekesting m2 16.56 Rp 471,399.50 Rp 7,806,375.72 Rp 8,587,013.29 16.56 Rp 226,900.00 Rp 3,757,464.00 Rp 4,133,210.40 16.56 Rp 226,900.00 Rp 3,757,464.00 Rp 4,133,210.40 48.13

- besi Kg 139.32 Rp 20,869.75 Rp 2,907,573.57 Rp 3,198,330.93 139.32 Rp 18,900.00 Rp 2,633,148.00 Rp 2,896,462.80 139.32 Rp 18,900.00 Rp 2,633,148.00 Rp 2,896,462.80 90.56

d. PEMAGARAN BRC 2.4 X 1.2 M, Pj=58 M Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Pagar BRC Lbr 33.00 Rp 385,000.00 Rp 12,705,000.00 Rp 13,975,500.00 33.00 Rp 700,000.00 Rp 23,100,000.00 Rp 25,410,000.00 33.00 Rp 700,000.00 Rp 23,100,000.00 Rp 25,410,000.00 181.82

e. GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah Pondasi m3 2.23 Rp 81,812.50 Rp 182,441.88 Rp 200,686.06 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 90.94

Urugan pasir bwh Pondasi m3 0.15 Rp 197,725.00 Rp 29,658.75 Rp 32,624.63 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 90.98

Pondasi Plate Menerus 0.6 x 2.13 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.45 Rp 1,256,611.28 Rp 565,475.08 Rp 622,022.58 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 96.04

Bekisting m2 4.26 Rp 233,761.00 Rp 995,821.86 Rp 1,095,404.05 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 97.06

Besi (Ø10-150), (Ø10-150) kg 73.04 Rp 20,869.75 Rp 1,524,326.54 Rp 1,676,759.19 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 90.56

Pedestal Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.09 Rp 1,256,611.28 Rp 113,095.02 Rp 124,404.52 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 96.04

Bekisting m2 1.76 Rp 471,399.50 Rp 829,663.12 Rp 912,629.43 1.76 Rp 226,900.00 Rp 399,344.00 Rp 439,278.40 1.76 Rp 226,900.00 Rp 399,344.00 Rp 439,278.40 48.13

Besi (Ø10-150), (Ø10-150) kg 39.77 Rp 20,869.75 Rp 829,989.96 Rp 912,988.95 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.24 Rp 1,256,611.28 Rp 301,586.71 Rp 331,745.38 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 96.04

Bekisting m2 4.80 Rp 471,399.50 Rp 2,262,717.60 Rp 2,488,989.36 4.80 Rp 226,900.00 Rp 1,089,120.00 Rp 1,198,032.00 4.80 Rp 226,900.00 Rp 1,089,120.00 Rp 1,198,032.00 48.13

Besi 4Ǿ10, Ǿ8-150 kg 28.41 Rp 20,869.75 Rp 592,909.60 Rp 652,200.56 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 4.58 Rp 471,399.50 Rp 2,159,009.71 Rp 2,374,910.68 4.58 Rp 226,900.00 Rp 1,039,202.00 Rp 1,143,122.20 4.58 Rp 226,900.00 Rp 1,039,202.00 Rp 1,143,122.20 48.13

Besi 4Ǿ10, Ǿ8-150 kg 27.13 Rp 20,869.75 Rp 566,196.32 Rp 622,815.95 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.19 Rp 1,256,611.28 Rp 238,756.14 Rp 262,631.76 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 96.04

Bekisting m2 3.82 Rp 471,399.50 Rp 1,800,746.09 Rp 1,980,820.70 3.82 Rp 226,900.00 Rp 866,758.00 Rp 953,433.80 3.82 Rp 226,900.00 Rp 866,758.00 Rp 953,433.80 48.13

Besi 4Ǿ10, Ǿ8-150 kg 22.83 Rp 20,869.75 Rp 476,456.39 Rp 524,102.03 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 90.56

Dinding Pelat 0.4 x 4.7 x 0.12 m Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 1.88 Rp 594,599.50 Rp 1,117,847.06 Rp 1,229,631.77 1.88 Rp 226,900.00 Rp 426,572.00 Rp 469,229.20 1.88 Rp 226,900.00 Rp 426,572.00 Rp 469,229.20 38.16

Besi kg 16.92 Rp 20,869.75 Rp 353,116.17 Rp 388,427.79 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 90.56

- Ø10-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-200 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- Ø10-150 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Ø10-200 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Bata 1/2 (Pelapis Penebalan) 1:5 m2 32.54 Rp 120,692.00 Rp 3,927,317.68 Rp 4,320,049.45 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plestreran 1:5 m2 32.54 Rp 69,356.10 Rp 2,256,847.49 Rp 2,482,532.24 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 90.98

Acian m2 32.54 Rp 41,607.50 Rp 1,353,908.05 Rp 1,489,298.86 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 90.85

g. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tiang Kolom m2 97.63 Rp 47,702.60 Rp 4,657,204.84 Rp 5,122,925.32 97.63 Rp 42,200.00 Rp 4,119,986.00 Rp 4,531,984.60 97.63 Rp 42,200.00 Rp 4,119,986.00 Rp 4,531,984.60 88.46

I. PEK MUSHOLA 6 X 6.3 M Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah Pondasi m3 8.33 Rp 81,812.50 Rp 681,498.13 Rp 749,647.94 8.33 Rp 74,400.00 Rp 619,752.00 Rp 681,727.20 8.33 Rp 74,400.00 Rp 619,752.00 Rp 681,727.20 90.94

Urugan Tanah Kembali m3 2.78 Rp 59,125.00 Rp 164,367.50 Rp 180,804.25 2.78 Rp 104,500.00 Rp 290,510.00 Rp 319,561.00 2.78 Rp 104,500.00 Rp 290,510.00 Rp 319,561.00 176.74

Urugan Pasir dibwh pondasi 0.05 m m3 0.64 Rp 197,725.00 Rp 126,544.00 Rp 139,198.40 0.64 Rp 179,900.00 Rp 115,136.00 Rp 126,649.60 0.64 Rp 179,900.00 Rp 115,136.00 Rp 126,649.60 90.98

b. PEK PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pondasi Batu kali m3 4.76 Rp 1,083,197.50 Rp 5,156,020.10 Rp 5,671,622.11 4.76 Rp 985,700.00 Rp 4,691,932.00 Rp 5,161,125.20 4.76 Rp 985,700.00 Rp 4,691,932.00 Rp 5,161,125.20 91.00

Pek Aanstamping m3 1.28 Rp 634,375.50 Rp 812,000.64 Rp 893,200.70 1.28 Rp 577,200.00 Rp 738,816.00 Rp 812,697.60 1.28 Rp 577,200.00 Rp 738,816.00 Rp 812,697.60 90.99

c. PEK BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Kolom 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.92 Rp 1,256,611.28 Rp 1,156,082.38 Rp 1,271,690.61 0.92 Rp 1,206,800.00 Rp 1,110,256.00 Rp 1,221,281.60 0.92 Rp 1,206,800.00 Rp 1,110,256.00 Rp 1,221,281.60 96.04

- bekesting m2 24.48 Rp 249,436.00 Rp 6,106,193.28 Rp 6,716,812.61 24.48 Rp 226,900.00 Rp 5,554,512.00 Rp 6,109,963.20 24.48 Rp 226,900.00 Rp 5,554,512.00 Rp 6,109,963.20 90.97

- besi kg 215.67 Rp 20,869.75 Rp 4,500,978.98 Rp 4,951,076.88 215.67 Rp 18,900.00 Rp 4,076,163.00 Rp 4,483,779.30 215.67 Rp 18,900.00 Rp 4,076,163.00 Rp 4,483,779.30 90.56

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.41 Rp 1,256,611.28 Rp 515,210.62 Rp 566,731.69 0.41 Rp 1,206,800.00 Rp 494,788.00 Rp 544,266.80 0.41 Rp 1,206,800.00 Rp 494,788.00 Rp 544,266.80 96.04

- bekesting m2 9.52 Rp 249,436.00 Rp 2,374,630.72 Rp 2,612,093.79 9.52 Rp 226,900.00 Rp 2,160,088.00 Rp 2,376,096.80 9.52 Rp 226,900.00 Rp 2,160,088.00 Rp 2,376,096.80 90.97

- besi kg 75.47 Rp 20,869.75 Rp 1,575,040.03 Rp 1,732,544.04 75.47 Rp 18,900.00 Rp 1,426,383.00 Rp 1,569,021.30 75.47 Rp 18,900.00 Rp 1,426,383.00 Rp 1,569,021.30 90.56

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.55 Rp 1,256,611.28 Rp 691,136.20 Rp 760,249.82 0.55 Rp 1,206,800.00 Rp 663,740.00 Rp 730,114.00 0.55 Rp 1,206,800.00 Rp 663,740.00 Rp 730,114.00 96.04

- bekesting m2 7.32 Rp 249,436.00 Rp 1,825,871.52 Rp 2,008,458.67 7.32 Rp 226,900.00 Rp 1,660,908.00 Rp 1,826,998.80 7.32 Rp 226,900.00 Rp 1,660,908.00 Rp 1,826,998.80 90.97

- besi kg 60.39 Rp 20,869.75 Rp 1,260,324.20 Rp 1,386,356.62 60.39 Rp 18,900.00 Rp 1,141,371.00 Rp 1,255,508.10 60.39 Rp 18,900.00 Rp 1,141,371.00 Rp 1,255,508.10 90.56

d. PEK. DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Dinding 1/2 bt 1:5 m2 50.87 Rp 120,692.00 Rp 6,139,602.04 Rp 6,753,562.24 50.87 Rp 109,800.00 Rp 5,585,526.00 Rp 6,144,078.60 50.87 Rp 109,800.00 Rp 5,585,526.00 Rp 6,144,078.60 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Plesteran 1: 5 m2 101.75 Rp 69,356.10 Rp 7,056,983.18 Rp 7,762,681.49 101.75 Rp 63,100.00 Rp 6,420,425.00 Rp 7,062,467.50 101.75 Rp 63,100.00 Rp 6,420,425.00 Rp 7,062,467.50 90.98

Pek Acian m2 101.75 Rp 41,607.50 Rp 4,233,563.13 Rp 4,656,919.44 101.75 Rp 37,800.00 Rp 3,846,150.00 Rp 4,230,765.00 101.75 Rp 37,800.00 Rp 3,846,150.00 Rp 4,230,765.00 90.85

f. PEK PENUTUP ATAP & RANGKA ATAP BAJA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 81.07 Rp 180,496.25 Rp 14,632,830.99 Rp 16,096,114.09 81.07 Rp 175,000.00 Rp 14,187,250.00 Rp 15,605,975.00 81.07 Rp 175,000.00 Rp 14,187,250.00 Rp 15,605,975.00 96.95

Pas Atap Metal Pasir m2 81.07 Rp 142,043.00 Rp 11,515,426.01 Rp 12,666,968.61 81.07 Rp 137,700.00 Rp 11,163,339.00 Rp 12,279,672.90 81.07 Rp 137,700.00 Rp 11,163,339.00 Rp 12,279,672.90 96.94

Pas Bubungan Metal m1 7.00 Rp 116,105.00 Rp 812,735.00 Rp 894,008.50 7.00 Rp 112,600.00 Rp 788,200.00 Rp 867,020.00 7.00 Rp 112,600.00 Rp 788,200.00 Rp 867,020.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 24.99 Rp 51,925.50 Rp 1,297,618.25 Rp 1,427,380.07 24.99 Rp 50,300.00 Rp 1,256,997.00 Rp 1,382,696.70 24.99 Rp 50,300.00 Rp 1,256,997.00 Rp 1,382,696.70 96.87

g. PEK PLAFOND Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 37.80 Rp 151,306.52 Rp 5,719,386.38 Rp 6,291,325.02 37.80 Rp 146,700.00 Rp 5,545,260.00 Rp 6,099,786.00 37.80 Rp 146,700.00 Rp 5,545,260.00 Rp 6,099,786.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 12.00 Rp 45,162.70 Rp 541,952.40 Rp 596,147.64 12.00 Rp 102,800.00 Rp 1,233,600.00 Rp 1,356,960.00 12.00 Rp 102,800.00 Rp 1,233,600.00 Rp 1,356,960.00 227.62

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 68.60 Rp 183,216.00 Rp 12,568,617.60 Rp 13,825,479.36 68.60 Rp 166,700.00 Rp 11,435,620.00 Rp 12,579,182.00 68.60 Rp 166,700.00 Rp 11,435,620.00 Rp 12,579,182.00 90.99

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J3 ( 6 bh) m1 44.64 Rp 106,489.35 Rp 4,753,684.58 Rp 5,229,053.04 44.64 Rp 110,700.00 Rp 4,941,648.00 Rp 5,435,812.80 44.64 Rp 110,700.00 Rp 4,941,648.00 Rp 5,435,812.80 103.95

P1 ( 1 bh) m1 8.40 Rp 106,489.35 Rp 894,510.54 Rp 983,961.59 8.40 Rp 110,700.00 Rp 929,880.00 Rp 1,022,868.00 8.40 Rp 110,700.00 Rp 929,880.00 Rp 1,022,868.00 103.95

Pek Pintu Panel Alumunium m2 3.15 Rp 456,604.50 Rp 1,438,304.18 Rp 1,582,134.59 3.15 Rp 474,800.00 Rp 1,495,620.00 Rp 1,645,182.00 3.15 Rp 474,800.00 Rp 1,495,620.00 Rp 1,645,182.00 103.98

Daun Jendela Alumunium m2 2.54 Rp 424,110.50 Rp 1,077,240.67 Rp 1,184,964.74 2.54 Rp 474,800.00 Rp 1,205,992.00 Rp 1,326,591.20 2.54 Rp 474,800.00 Rp 1,205,992.00 Rp 1,326,591.20 111.95

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 x slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Jendela Kupu kupu bh 24.00 Rp 36,052.50 Rp 865,260.00 Rp 951,786.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 108.45

Pas Slot bh 12.00 Rp 46,667.50 Rp 560,010.00 Rp 616,011.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 70.50

Pas Kait Angin bh 24.00 Rp 51,122.50 Rp 1,226,940.00 Rp 1,349,634.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 91.35

Pas Engsel Pintu bh 6.00 Rp 42,803.75 Rp 256,822.50 Rp 282,504.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 91.35

Kaca Mati m2 2.75 Rp 141,810.63 Rp 389,979.22 Rp 428,977.14 2.75 Rp 129,700.00 Rp 356,675.00 Rp 392,342.50 2.75 Rp 129,700.00 Rp 356,675.00 Rp 392,342.50 91.46

k. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 305.24 Rp 47,702.60 Rp 14,560,741.62 Rp 16,016,815.79 305.24 Rp 42,200.00 Rp 12,881,128.00 Rp 14,169,240.80 305.24 Rp 42,200.00 Rp 12,881,128.00 Rp 14,169,240.80 88.46

Pengecatan Plafond 3 Kali (GRC) m2 96.81 Rp 34,755.60 Rp 3,364,689.64 Rp 3,701,158.60 96.81 Rp 30,700.00 Rp 2,972,067.00 Rp 3,269,273.70 96.81 Rp 30,700.00 Rp 2,972,067.00 Rp 3,269,273.70 88.33

l. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttik 5.00 Rp 223,591.50 Rp 1,117,957.50 Rp 1,229,753.25 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 89.49

1 ttk Stop Kontak Setara ttik 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 BH Down Light SL 25 Watt Beserta armatur bh 5.00 Rp 112,601.50 Rp 563,007.50 Rp 619,308.25 5.00 Rp 185,000.00 Rp 925,000.00 Rp 1,017,500.00 5.00 Rp 185,000.00 Rp 925,000.00 Rp 1,017,500.00 164.30

Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 3.00 Rp 235,416.50 Rp 706,249.50 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 ttk Sakelar Seri Setara Panasonic ttk 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 89.45

1 ttk Sakelar Tunggal Setara Panasonic ttk 1.00 Rp 72,333.25 Rp 72,333.25 Rp 79,566.58 1.00 Rp 64,700.00 Rp 64,700.00 Rp 71,170.00 1.00 Rp 64,700.00 Rp 64,700.00 Rp 71,170.00 89.45

16) SDN 1 CIKOTOK KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEK PEMB. SDN 1 CIKOTOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 115.14 Rp 16,720.00 Rp 1,925,140.80 Rp 2,117,654.88 115.14 Rp 15,400.00 Rp 1,773,156.00 Rp 1,950,471.60 115.14 Rp 15,400.00 Rp 1,773,156.00 Rp 1,950,471.60 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.79 Rp 390,500.00 Rp 698,995.00 Rp 768,894.50 1.79 Rp 360,000.00 Rp 644,400.00 Rp 708,840.00 1.79 Rp 360,000.00 Rp 644,400.00 Rp 708,840.00 92.19

4. Bongkaran Genteng Lama m2 202.40 Rp 3,150.00 Rp 637,560.00 Rp 701,316.00 202.40 Rp 2,900.00 Rp 586,960.00 Rp 645,656.00 202.40 Rp 2,900.00 Rp 586,960.00 Rp 645,656.00 92.06

5. Bongkaran List Plank Lama m1 60.44 Rp 2,420.00 Rp 146,264.80 Rp 160,891.28 60.44 Rp 2,200.00 Rp 132,968.00 Rp 146,264.80 60.44 Rp 2,200.00 Rp 132,968.00 Rp 146,264.80 90.91

6. Bongkaran Plafond dan Rangka Plafond m2 203.31 Rp 12,765.00 Rp 2,595,252.15 Rp 2,854,777.37 203.31 Rp 16,100.00 Rp 3,273,291.00 Rp 3,600,620.10 203.31 Rp 16,100.00 Rp 3,273,291.00 Rp 3,600,620.10 126.13

7. Bongkaran Dinding Pas bata merah m3 4.75 Rp 701,239.00 Rp 3,330,885.25 Rp 3,663,973.78 4.75 Rp 646,500.00 Rp 3,070,875.00 Rp 3,377,962.50 4.75 Rp 646,500.00 Rp 3,070,875.00 Rp 3,377,962.50 92.19

8. Bongkaran Beton m3 4.21 Rp 1,484,978.00 Rp 6,251,757.38 Rp 6,876,933.12 4.21 Rp 646,500.00 Rp 2,721,765.00 Rp 2,993,941.50 4.21 Rp 646,500.00 Rp 2,721,765.00 Rp 2,993,941.50 43.54

9. Bongkaran Pondasi m3 3.20 Rp 1,484,978.00 Rp 4,751,929.60 Rp 5,227,122.56 3.20 Rp 646,500.00 Rp 2,068,800.00 Rp 2,275,680.00 3.20 Rp 646,500.00 Rp 2,068,800.00 Rp 2,275,680.00 43.54

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi m3 21.30 Rp 81,812.50 Rp 1,742,606.25 Rp 1,916,866.88 21.30 Rp 74,400.00 Rp 1,584,720.00 Rp 1,743,192.00 21.30 Rp 74,400.00 Rp 1,584,720.00 Rp 1,743,192.00 90.94

(Penambahan kedalaman) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 7.10 Rp 59,125.00 Rp 419,787.50 Rp 461,766.25 7.10 Rp 104,500.00 Rp 741,950.00 Rp 816,145.00 7.10 Rp 104,500.00 Rp 741,950.00 Rp 816,145.00 176.74

Urugan Pasir dibawah pondasi m3 0.48 Rp 197,725.00 Rp 94,908.00 Rp 104,398.80 0.48 Rp 179,900.00 Rp 86,352.00 Rp 94,987.20 0.48 Rp 179,900.00 Rp 86,352.00 Rp 94,987.20 90.98

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pondasi plate Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 4.84 Rp 1,256,611.28 Rp 6,081,998.58 Rp 6,690,198.44 4.84 Rp 1,206,800.00 Rp 5,840,912.00 Rp 6,425,003.20 4.84 Rp 1,206,800.00 Rp 5,840,912.00 Rp 6,425,003.20 96.04

- Bekisting m2 8.80 Rp 233,761.00 Rp 2,057,096.80 Rp 2,262,806.48 8.80 Rp 226,900.00 Rp 1,996,720.00 Rp 2,196,392.00 8.80 Rp 226,900.00 Rp 1,996,720.00 Rp 2,196,392.00 97.06

- Besi Kg 757.56 Rp 20,869.75 Rp 15,810,087.81 Rp 17,391,096.59 757.56 Rp 18,900.00 Rp 14,317,884.00 Rp 15,749,672.40 757.56 Rp 18,900.00 Rp 14,317,884.00 Rp 15,749,672.40 90.56
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pondasi plate Type P2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 0.87 Rp 1,256,611.28 Rp 1,093,251.81 Rp 1,202,576.99 0.87 Rp 1,206,800.00 Rp 1,049,916.00 Rp 1,154,907.60 0.87 Rp 1,206,800.00 Rp 1,049,916.00 Rp 1,154,907.60 96.04

- Bekisting m2 2.04 Rp 233,761.00 Rp 476,872.44 Rp 524,559.68 2.04 Rp 226,900.00 Rp 462,876.00 Rp 509,163.60 2.04 Rp 226,900.00 Rp 462,876.00 Rp 509,163.60 97.06

- Besi Kg 177.55 Rp 20,869.75 Rp 3,705,424.11 Rp 4,075,966.52 177.55 Rp 18,900.00 Rp 3,355,695.00 Rp 3,691,264.50 177.55 Rp 18,900.00 Rp 3,355,695.00 Rp 3,691,264.50 90.56

Pedestal Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 2.11 Rp 1,256,611.28 Rp 2,651,449.80 Rp 2,916,594.78 2.11 Rp 1,206,800.00 Rp 2,546,348.00 Rp 2,800,982.80 2.11 Rp 1,206,800.00 Rp 2,546,348.00 Rp 2,800,982.80 96.04

- Bekisting m2 14.08 Rp 471,399.50 Rp 6,637,304.96 Rp 7,301,035.46 14.08 Rp 226,900.00 Rp 3,194,752.00 Rp 3,514,227.20 14.08 Rp 226,900.00 Rp 3,194,752.00 Rp 3,514,227.20 48.13

- Besi Kg 434.65 Rp 20,869.75 Rp 9,071,036.84 Rp 9,978,140.52 434.65 Rp 18,900.00 Rp 8,214,885.00 Rp 9,036,373.50 434.65 Rp 18,900.00 Rp 8,214,885.00 Rp 9,036,373.50 90.56

Pedestal Type P2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 0.33 Rp 1,256,611.28 Rp 414,681.72 Rp 456,149.89 0.33 Rp 1,206,800.00 Rp 398,244.00 Rp 438,068.40 0.33 Rp 1,206,800.00 Rp 398,244.00 Rp 438,068.40 96.04

- Bekisting m2 3.96 Rp 471,399.50 Rp 1,866,742.02 Rp 2,053,416.22 3.96 Rp 226,900.00 Rp 898,524.00 Rp 988,376.40 3.96 Rp 226,900.00 Rp 898,524.00 Rp 988,376.40 48.13

- Besi Kg 121.80 Rp 20,869.75 Rp 2,541,935.55 Rp 2,796,129.11 121.80 Rp 18,900.00 Rp 2,302,020.00 Rp 2,532,222.00 121.80 Rp 18,900.00 Rp 2,302,020.00 Rp 2,532,222.00 90.56

d. PEK. BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof Type S1 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.03 Rp 1,256,611.28 Rp 1,294,309.62 Rp 1,423,740.58 1.03 Rp 1,206,800.00 Rp 1,243,004.00 Rp 1,367,304.40 1.03 Rp 1,206,800.00 Rp 1,243,004.00 Rp 1,367,304.40 96.04

- bekesting m2 10.26 Rp 249,436.00 Rp 2,559,213.36 Rp 2,815,134.70 10.26 Rp 226,900.00 Rp 2,327,994.00 Rp 2,560,793.40 10.26 Rp 226,900.00 Rp 2,327,994.00 Rp 2,560,793.40 90.97

- besi Kg 112.86 Rp 20,869.75 Rp 2,355,359.99 Rp 2,590,895.98 112.86 Rp 18,900.00 Rp 2,133,054.00 Rp 2,346,359.40 112.86 Rp 18,900.00 Rp 2,133,054.00 Rp 2,346,359.40 90.56

Kolom K1 30/40 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 6.62 Rp 1,256,611.28 Rp 8,318,766.66 Rp 9,150,643.32 6.62 Rp 1,206,800.00 Rp 7,989,016.00 Rp 8,787,917.60 6.62 Rp 1,206,800.00 Rp 7,989,016.00 Rp 8,787,917.60 96.04

- bekesting m2 38.64 Rp 471,399.50 Rp 18,214,876.68 Rp 20,036,364.35 38.64 Rp 226,900.00 Rp 8,767,416.00 Rp 9,644,157.60 38.64 Rp 226,900.00 Rp 8,767,416.00 Rp 9,644,157.60 48.13

- besi Kg 760.55 Rp 20,869.75 Rp 15,872,488.36 Rp 17,459,737.20 760.55 Rp 18,900.00 Rp 14,374,395.00 Rp 15,811,834.50 760.55 Rp 18,900.00 Rp 14,374,395.00 Rp 15,811,834.50 90.56

Kolom K2 20/25 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 4.83 Rp 1,256,611.28 Rp 6,069,432.47 Rp 6,676,375.72 4.83 Rp 1,206,800.00 Rp 5,828,844.00 Rp 6,411,728.40 4.83 Rp 1,206,800.00 Rp 5,828,844.00 Rp 6,411,728.40 96.04

- bekesting m2 43.47 Rp 471,399.50 Rp 20,491,736.27 Rp 22,540,909.89 43.47 Rp 226,900.00 Rp 9,863,343.00 Rp 10,849,677.30 43.47 Rp 226,900.00 Rp 9,863,343.00 Rp 10,849,677.30 48.13

- besi Kg 1144.85 Rp 20,869.75 Rp 23,892,733.29 Rp 26,282,006.62 1,144.85 Rp 18,900.00 Rp 21,637,665.00 Rp 23,801,431.50 1,144.85 Rp 18,900.00 Rp 21,637,665.00 Rp 23,801,431.50 90.56

Balok B1 30/60 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 13.68 Rp 1,256,611.28 Rp 17,190,442.28 Rp 18,909,486.51 13.68 Rp 1,206,800.00 Rp 16,509,024.00 Rp 18,159,926.40 13.68 Rp 1,206,800.00 Rp 16,509,024.00 Rp 18,159,926.40 96.04

- bekesting m2 38.00 Rp 486,249.50 Rp 18,477,481.00 Rp 20,325,229.10 38.00 Rp 226,900.00 Rp 8,622,200.00 Rp 9,484,420.00 38.00 Rp 226,900.00 Rp 8,622,200.00 Rp 9,484,420.00 46.66

- besi Kg 2096.11 Rp 20,869.75 Rp 43,745,291.67 Rp 48,119,820.84 2,096.11 Rp 18,900.00 Rp 39,616,479.00 Rp 43,578,126.90 2,096.11 Rp 18,900.00 Rp 39,616,479.00 Rp 43,578,126.90 90.56

Balok B2 20/40 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.01 Rp 1,256,611.28 Rp 1,269,177.39 Rp 1,396,095.13 1.01 Rp 1,206,800.00 Rp 1,218,868.00 Rp 1,340,754.80 1.01 Rp 1,206,800.00 Rp 1,218,868.00 Rp 1,340,754.80 96.04

- bekesting m2 5.04 Rp 486,249.50 Rp 2,450,697.48 Rp 2,695,767.23 5.04 Rp 226,900.00 Rp 1,143,576.00 Rp 1,257,933.60 5.04 Rp 226,900.00 Rp 1,143,576.00 Rp 1,257,933.60 46.66

- besi Kg 135.01 Rp 20,869.75 Rp 2,817,624.95 Rp 3,099,387.44 135.01 Rp 18,900.00 Rp 2,551,689.00 Rp 2,806,857.90 135.01 Rp 18,900.00 Rp 2,551,689.00 Rp 2,806,857.90 90.56

Lantai Beton t=12 cm Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- 6 D13 m3 18.43 Rp 1,256,611.28 Rp 23,159,345.85 Rp 25,475,280.43 18.43 Rp 1,206,800.00 Rp 22,241,324.00 Rp 24,465,456.40 18.43 Rp 1,206,800.00 Rp 22,241,324.00 Rp 24,465,456.40 96.04

- Bekisting m2 76.78 Rp 594,599.50 Rp 45,653,349.61 Rp 50,218,684.57 76.78 Rp 226,900.00 Rp 17,421,382.00 Rp 19,163,520.20 76.78 Rp 226,900.00 Rp 17,421,382.00 Rp 19,163,520.20 38.16

- besi Kg 1381.95 Rp 20,869.75 Rp 28,840,951.01 Rp 31,725,046.11 1,381.95 Rp 18,900.00 Rp 26,118,855.00 Rp 28,730,740.50 1,381.95 Rp 18,900.00 Rp 26,118,855.00 Rp 28,730,740.50 90.56

Tangga Beton Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 1.00 Rp 1,256,611.28 Rp 1,256,611.28 Rp 1,382,272.41 1.00 Rp 1,206,800.00 Rp 1,206,800.00 Rp 1,327,480.00 1.00 Rp 1,206,800.00 Rp 1,206,800.00 Rp 1,327,480.00 96.04

- Bekisting m2 4.17 Rp 594,599.50 Rp 2,479,479.92 Rp 2,727,427.91 4.17 Rp 226,900.00 Rp 946,173.00 Rp 1,040,790.30 4.17 Rp 226,900.00 Rp 946,173.00 Rp 1,040,790.30 38.16
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- besi Kg 74.97 Rp 20,869.75 Rp 1,564,605.16 Rp 1,721,065.67 74.97 Rp 18,900.00 Rp 1,416,933.00 Rp 1,558,626.30 74.97 Rp 18,900.00 Rp 1,416,933.00 Rp 1,558,626.30 90.56

e. PEK PAS DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 400.93 Rp 120,692.00 Rp 48,389,043.56 Rp 53,227,947.92 400.93 Rp 109,800.00 Rp 44,022,114.00 Rp 48,424,325.40 400.93 Rp 109,800.00 Rp 44,022,114.00 Rp 48,424,325.40 90.98

Pek Dinding Pagar Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 22.20 Rp 120,692.00 Rp 2,679,362.40 Rp 2,947,298.64 22.20 Rp 109,800.00 Rp 2,437,560.00 Rp 2,681,316.00 22.20 Rp 109,800.00 Rp 2,437,560.00 Rp 2,681,316.00 90.98

Besi Railing Pagar Dia 3" m1 22.20 Rp 750,000.00 Rp 16,650,000.00 Rp 18,315,000.00 22.20 Rp 1,200,000.00 Rp 26,640,000.00 Rp 29,304,000.00 22.20 Rp 1,200,000.00 Rp 26,640,000.00 Rp 29,304,000.00 160.00

( Steinless Steel) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 801.86 Rp 69,356.10 Rp 55,613,882.35 Rp 61,175,270.58 801.86 Rp 63,100.00 Rp 50,597,366.00 Rp 55,657,102.60 801.86 Rp 63,100.00 Rp 50,597,366.00 Rp 55,657,102.60 90.98

Acian m2 801.86 Rp 41,607.50 Rp 33,363,389.95 Rp 36,699,728.95 801.86 Rp 37,800.00 Rp 30,310,308.00 Rp 33,341,338.80 801.86 Rp 37,800.00 Rp 30,310,308.00 Rp 33,341,338.80 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pa Rangka Atap Baja Ringan m2 254.04 Rp 180,496.25 Rp 45,853,267.35 Rp 50,438,594.09 254.04 Rp 175,000.00 Rp 44,457,000.00 Rp 48,902,700.00 254.04 Rp 175,000.00 Rp 44,457,000.00 Rp 48,902,700.00 96.95

Pas Atap Metal Pasir m2 254.04 Rp 142,043.00 Rp 36,084,603.72 Rp 39,693,064.09 254.04 Rp 137,700.00 Rp 34,981,308.00 Rp 38,479,438.80 254.04 Rp 137,700.00 Rp 34,981,308.00 Rp 38,479,438.80 96.94

Pas Bubungan Metal m1 20.20 Rp 116,105.00 Rp 2,345,321.00 Rp 2,579,853.10 20.20 Rp 112,600.00 Rp 2,274,520.00 Rp 2,501,972.00 20.20 Rp 112,600.00 Rp 2,274,520.00 Rp 2,501,972.00 96.98

Pas Listplank GRC lebar 6 mm x 20 cm m1 65.55 Rp 51,925.50 Rp 3,403,716.53 Rp 3,744,088.18 65.55 Rp 50,300.00 Rp 3,297,165.00 Rp 3,626,881.50 65.55 Rp 50,300.00 Rp 3,297,165.00 Rp 3,626,881.50 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyptel 60x120 cm m2 191.52 Rp 151,306.52 Rp 28,978,224.33 Rp 31,876,046.76 191.52 Rp 146,700.00 Rp 28,095,984.00 Rp 30,905,582.40 191.52 Rp 146,700.00 Rp 28,095,984.00 Rp 30,905,582.40 96.96

Langit langit GRC m2 15.03 Rp 106,032.30 Rp 1,593,665.47 Rp 1,753,032.02 15.03 Rp 102,800.00 Rp 1,545,084.00 Rp 1,699,592.40 15.03 Rp 102,800.00 Rp 1,545,084.00 Rp 1,699,592.40 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 302.12 Rp 183,216.00 Rp 55,353,217.92 Rp 60,888,539.71 302.12 Rp 166,700.00 Rp 50,363,404.00 Rp 55,399,744.40 302.12 Rp 166,700.00 Rp 50,363,404.00 Rp 55,399,744.40 90.99

j. PEK ALUMUNIUM & ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen 1.00 Rp - Rp - 1.00 Rp - Rp - Rp - 1.00 Rp - Rp - Rp -

- P1 (8 bh) m1 28.00 Rp 106,489.35 Rp 2,981,701.80 Rp 3,279,871.98 28.00 Rp 110,700.00 Rp 3,099,600.00 Rp 3,409,560.00 28.00 Rp 110,700.00 Rp 3,099,600.00 Rp 3,409,560.00 103.95

- P2 (4 bh) m1 43.80 Rp 456,604.50 Rp 19,999,277.10 Rp 21,999,204.81 43.80 Rp 110,700.00 Rp 4,848,660.00 Rp 5,333,526.00 43.80 Rp 110,700.00 Rp 4,848,660.00 Rp 5,333,526.00 24.24

- J1 (32 bh) m1 65.20 Rp 192,445.00 Rp 12,547,414.00 Rp 13,802,155.40 65.20 Rp 110,700.00 Rp 7,217,640.00 Rp 7,939,404.00 65.20 Rp 110,700.00 Rp 7,217,640.00 Rp 7,939,404.00 57.52

- BV (8 bh) m1 74.00 Rp 124,437.50 Rp 9,208,375.00 Rp 10,129,212.50 74.00 Rp 110,700.00 Rp 8,191,800.00 Rp 9,010,980.00 74.00 Rp 110,700.00 Rp 8,191,800.00 Rp 9,010,980.00 88.96

Pek Pintu Panel Alumunium 1.00 Rp - Rp - 1.00 Rp - Rp - Rp - 1.00 Rp - Rp - Rp -

- P1 (8 bh) m2 6.72 Rp 456,604.50 Rp 3,068,382.24 Rp 3,375,220.46 6.72 Rp 474,800.00 Rp 3,190,656.00 Rp 3,509,721.60 6.72 Rp 474,800.00 Rp 3,190,656.00 Rp 3,509,721.60 103.98

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (8 unit) m2 2.40 Rp 424,110.50 Rp 1,017,865.20 Rp 1,119,651.72 2.40 Rp 474,800.00 Rp 1,139,520.00 Rp 1,253,472.00 2.40 Rp 474,800.00 Rp 1,139,520.00 Rp 1,253,472.00 111.95

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

Pas Engsel Pintu bh 12.00 Rp 42,803.75 Rp 513,645.00 Rp 565,009.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 91.35

Pas Engsel Jendela Kupu2 bh 16.00 Rp 36,052.50 Rp 576,840.00 Rp 634,524.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 91.26

Pas Kait Angin bh 16.00 Rp 51,122.50 Rp 817,960.00 Rp 899,756.00 16.00 Rp 46,700.00 Rp 747,200.00 Rp 821,920.00 16.00 Rp 46,700.00 Rp 747,200.00 Rp 821,920.00 91.35

Pas Pegangan pintu bh 4.00 Rp 31,583.75 Rp 126,335.00 Rp 138,968.50 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 123.80

Pas Kaca 5 mm m2 39.72 Rp 141,810.63 Rp 5,632,718.03 Rp 6,195,989.83 39.72 Rp 129,700.00 Rp 5,151,684.00 Rp 5,666,852.40 39.72 Rp 129,700.00 Rp 5,151,684.00 Rp 5,666,852.40 91.46

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 801.86 Rp 47,702.60 Rp 38,250,806.84 Rp 42,075,887.52 801.86 Rp 42,200.00 Rp 33,838,492.00 Rp 37,222,341.20 801.86 Rp 42,200.00 Rp 33,838,492.00 Rp 37,222,341.20 88.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pengecatan Plafond 3 Kali m2 191.52 Rp 34,755.60 Rp 6,656,392.51 Rp 7,322,031.76 191.52 Rp 30,700.00 Rp 5,879,664.00 Rp 6,467,630.40 191.52 Rp 30,700.00 Rp 5,879,664.00 Rp 6,467,630.40 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 18.00 Rp 223,591.50 Rp 4,024,647.00 Rp 4,427,111.70 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 6.00 Rp 235,416.50 Rp 1,412,499.00 Rp 1,553,748.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 85.00

Pemasangan Stop Kontak bh 6.00 Rp 76,183.25 Rp 457,099.50 Rp 502,809.45 6.00 Rp 77,000.00 Rp 462,000.00 Rp 508,200.00 6.00 Rp 77,000.00 Rp 462,000.00 Rp 508,200.00 101.07

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa bh 16.00 Rp 178,601.50 Rp 2,857,624.00 Rp 3,143,386.40 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips bh 6.00 Rp 74,101.50 Rp 444,609.00 Rp 489,069.90 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 10.00 Rp 235,416.50 Rp 2,354,165.00 Rp 2,589,581.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 85.00

D. PEMB. PAVING BLOK SDN 1 CIKOTOK 16 X 5 M2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 2.70 Rp 81,812.50 Rp 220,893.75 Rp 242,983.13 2.70 Rp 74,400.00 Rp 200,880.00 Rp 220,968.00 2.70 Rp 74,400.00 Rp 200,880.00 Rp 220,968.00 90.94

Urugan Pasit T= 5 cm m3 8.00 Rp 197,725.00 Rp 1,581,800.00 Rp 1,739,980.00 8.00 Rp 179,900.00 Rp 1,439,200.00 Rp 1,583,120.00 8.00 Rp 179,900.00 Rp 1,439,200.00 Rp 1,583,120.00 90.98

b. PEK PAS BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Batu bata 1 : 5 m2 34.80 Rp 120,692.00 Rp 4,200,081.60 Rp 4,620,089.76 34.80 Rp 109,800.00 Rp 3,821,040.00 Rp 4,203,144.00 34.80 Rp 109,800.00 Rp 3,821,040.00 Rp 4,203,144.00 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 47.44 Rp 69,356.10 Rp 3,290,253.38 Rp 3,619,278.72 47.44 Rp 63,100.00 Rp 2,993,464.00 Rp 3,292,810.40 47.44 Rp 63,100.00 Rp 2,993,464.00 Rp 3,292,810.40 90.98

Acian m2 47.44 Rp 41,607.50 Rp 1,973,859.80 Rp 2,171,245.78 47.44 Rp 37,800.00 Rp 1,793,232.00 Rp 1,972,555.20 47.44 Rp 37,800.00 Rp 1,793,232.00 Rp 1,972,555.20 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok M2 240.00 Rp 225,513.75 Rp 54,123,300.00 Rp 59,535,630.00 240.00 Rp 224,000.00 Rp 53,760,000.00 Rp 59,136,000.00 240.00 Rp 224,000.00 Rp 53,760,000.00 Rp 59,136,000.00 99.33

E. PEK TOILED 6 X 3 M2 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi plate m3 27.36 Rp 81,812.50 Rp 2,238,390.00 Rp 2,462,229.00 27.36 Rp 74,400.00 Rp 2,035,584.00 Rp 2,239,142.40 27.36 Rp 74,400.00 Rp 2,035,584.00 Rp 2,239,142.40 90.94

Galian tanah pondasi batu kali m3 35.20 Rp 81,812.50 Rp 2,879,800.00 Rp 3,167,780.00 35.20 Rp 74,400.00 Rp 2,618,880.00 Rp 2,880,768.00 35.20 Rp 74,400.00 Rp 2,618,880.00 Rp 2,880,768.00 90.94

Urugan tanah kembali m3 20.85 Rp 59,125.00 Rp 1,232,756.25 Rp 1,356,031.88 20.85 Rp 104,500.00 Rp 2,178,825.00 Rp 2,396,707.50 20.85 Rp 104,500.00 Rp 2,178,825.00 Rp 2,396,707.50 176.74

Urugan Pasir dibawah pondasi m3 2.27 Rp 197,725.00 Rp 448,835.75 Rp 493,719.33 2.27 Rp 179,900.00 Rp 408,373.00 Rp 449,210.30 2.27 Rp 179,900.00 Rp 408,373.00 Rp 449,210.30 90.98

PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi plate Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pondasi plate Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 6.98 Rp 1,256,611.28 Rp 8,771,146.72 Rp 9,648,261.39 6.98 Rp 1,206,800.00 Rp 8,423,464.00 Rp 9,265,810.40 6.98 Rp 1,206,800.00 Rp 8,423,464.00 Rp 9,265,810.40 96.04

- Bekisting m2 19.95 Rp 233,761.00 Rp 4,663,531.95 Rp 5,129,885.15 19.95 Rp 226,900.00 Rp 4,526,655.00 Rp 4,979,320.50 19.95 Rp 226,900.00 Rp 4,526,655.00 Rp 4,979,320.50 97.06

- Besi Kg 955.82 Rp 20,869.75 Rp 19,947,724.45 Rp 21,942,496.89 955.82 Rp 18,900.00 Rp 18,064,998.00 Rp 19,871,497.80 955.82 Rp 18,900.00 Rp 18,064,998.00 Rp 19,871,497.80 90.56

Pas Pedestal Type P1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 2.51 Rp 1,256,611.28 Rp 3,154,094.31 Rp 3,469,503.74 2.51 Rp 1,206,800.00 Rp 3,029,068.00 Rp 3,331,974.80 2.51 Rp 1,206,800.00 Rp 3,029,068.00 Rp 3,331,974.80 96.04

- Bekisting m2 25.08 Rp 233,761.00 Rp 5,862,725.88 Rp 6,448,998.47 25.08 Rp 226,900.00 Rp 5,690,652.00 Rp 6,259,717.20 25.08 Rp 226,900.00 Rp 5,690,652.00 Rp 6,259,717.20 97.06

- Besi Kg 787.15 Rp 20,869.75 Rp 16,427,623.71 Rp 18,070,386.08 787.15 Rp 18,900.00 Rp 14,877,135.00 Rp 16,364,848.50 787.15 Rp 18,900.00 Rp 14,877,135.00 Rp 16,364,848.50 90.56

Pondasi batu kali m3 15.14 Rp 1,083,197.50 Rp 16,399,610.15 Rp 18,039,571.17 15.14 Rp 985,700.00 Rp 14,923,498.00 Rp 16,415,847.80 15.14 Rp 985,700.00 Rp 14,923,498.00 Rp 16,415,847.80 91.00

Pas Batu Aanstamping m3 4.54 Rp 634,375.50 Rp 2,880,064.77 Rp 3,168,071.25 4.54 Rp 577,200.00 Rp 2,620,488.00 Rp 2,882,536.80 4.54 Rp 577,200.00 Rp 2,620,488.00 Rp 2,882,536.80 90.99

PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- Beton m3 0.78 Rp 1,256,611.28 Rp 980,156.80 Rp 1,078,172.48 0.78 Rp 1,206,800.00 Rp 941,304.00 Rp 1,035,434.40 0.78 Rp 1,206,800.00 Rp 941,304.00 Rp 1,035,434.40 96.04

- Bekisting m2 5.20 Rp 249,436.00 Rp 1,297,067.20 Rp 1,426,773.92 5.20 Rp 226,900.00 Rp 1,179,880.00 Rp 1,297,868.00 5.20 Rp 226,900.00 Rp 1,179,880.00 Rp 1,297,868.00 90.97

- Besi Kg 85.80 Rp 20,869.75 Rp 1,790,624.55 Rp 1,969,687.01 85.80 Rp 18,900.00 Rp 1,621,620.00 Rp 1,783,782.00 85.80 Rp 18,900.00 Rp 1,621,620.00 Rp 1,783,782.00 90.56

Kolom K1 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 1.16 Rp 1,256,611.28 Rp 1,457,669.08 Rp 1,603,435.99 1.16 Rp 1,206,800.00 Rp 1,399,888.00 Rp 1,539,876.80 1.16 Rp 1,206,800.00 Rp 1,399,888.00 Rp 1,539,876.80 96.04

- Bekisting m2 15.52 Rp 471,399.50 Rp 7,316,120.24 Rp 8,047,732.26 15.52 Rp 226,900.00 Rp 3,521,488.00 Rp 3,873,636.80 15.52 Rp 226,900.00 Rp 3,521,488.00 Rp 3,873,636.80 48.13

- Besi Kg 329.69 Rp 20,869.75 Rp 6,880,547.88 Rp 7,568,602.67 329.69 Rp 18,900.00 Rp 6,231,141.00 Rp 6,854,255.10 329.69 Rp 18,900.00 Rp 6,231,141.00 Rp 6,854,255.10 90.56

Ring Balok 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 0.78 Rp 1,256,611.28 Rp 980,156.80 Rp 1,078,172.48 0.78 Rp 1,206,800.00 Rp 941,304.00 Rp 1,035,434.40 0.78 Rp 1,206,800.00 Rp 941,304.00 Rp 1,035,434.40 96.04

- Bekisting m2 5.20 Rp 249,436.00 Rp 1,297,067.20 Rp 1,426,773.92 5.20 Rp 226,900.00 Rp 1,179,880.00 Rp 1,297,868.00 5.20 Rp 226,900.00 Rp 1,179,880.00 Rp 1,297,868.00 90.97

- Besi Kg 85.80 Rp 20,869.75 Rp 1,790,624.55 Rp 1,969,687.01 85.80 Rp 18,900.00 Rp 1,621,620.00 Rp 1,783,782.00 85.80 Rp 18,900.00 Rp 1,621,620.00 Rp 1,783,782.00 90.56

plat beton Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton m3 4.05 Rp 1,256,611.28 Rp 5,089,275.68 Rp 5,598,203.24 4.05 Rp 1,206,800.00 Rp 4,887,540.00 Rp 5,376,294.00 4.05 Rp 1,206,800.00 Rp 4,887,540.00 Rp 5,376,294.00 96.04

- Bekisting m2 16.88 Rp 594,599.50 Rp 10,036,839.56 Rp 11,040,523.52 16.88 Rp 226,900.00 Rp 3,830,072.00 Rp 4,213,079.20 16.88 Rp 226,900.00 Rp 3,830,072.00 Rp 4,213,079.20 38.16

- Besi Kg 303.75 Rp 20,869.75 Rp 6,339,186.56 Rp 6,973,105.22 303.75 Rp 18,900.00 Rp 5,740,875.00 Rp 6,314,962.50 303.75 Rp 18,900.00 Rp 5,740,875.00 Rp 6,314,962.50 90.56

PEK PAS DINDING BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 82.10 Rp 120,692.00 Rp 9,908,813.20 Rp 10,899,694.52 82.10 Rp 109,800.00 Rp 9,014,580.00 Rp 9,916,038.00 82.10 Rp 109,800.00 Rp 9,014,580.00 Rp 9,916,038.00 90.98

PEK PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Plesteran 1:5 m2 164.20 Rp 69,356.10 Rp 11,388,271.62 Rp 12,527,098.78 164.20 Rp 63,100.00 Rp 10,361,020.00 Rp 11,397,122.00 164.20 Rp 63,100.00 Rp 10,361,020.00 Rp 11,397,122.00 90.98

Pek Acian m2 164.20 Rp 41,607.50 Rp 6,831,951.50 Rp 7,515,146.65 164.20 Rp 37,800.00 Rp 6,206,760.00 Rp 6,827,436.00 164.20 Rp 37,800.00 Rp 6,206,760.00 Rp 6,827,436.00 90.85

PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 7.50 Rp 151,306.52 Rp 1,134,798.89 Rp 1,248,278.77 7.50 Rp 102,800.00 Rp 771,000.00 Rp 848,100.00 7.50 Rp 102,800.00 Rp 771,000.00 Rp 848,100.00 67.94

PEK PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Keramik Lantai 30 x 30 m2 10.94 Rp 180,870.25 Rp 1,978,720.54 Rp 2,176,592.59 10.94 Rp 164,500.00 Rp 1,799,630.00 Rp 1,979,593.00 10.94 Rp 164,500.00 Rp 1,799,630.00 Rp 1,979,593.00 90.95

Pek Dinding Keramik 30 x 30 cm m2 16.13 Rp 145,348.50 Rp 2,344,471.31 Rp 2,578,918.44 16.13 Rp 164,500.00 Rp 2,653,385.00 Rp 2,918,723.50 16.13 Rp 164,500.00 Rp 2,653,385.00 Rp 2,918,723.50 113.18

PEK KUSEN ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek kusen Pintu m1 19.60 Rp 106,489.35 Rp 2,087,191.26 Rp 2,295,910.39 19.60 Rp 110,700.00 Rp 2,169,720.00 Rp 2,386,692.00 19.60 Rp 110,700.00 Rp 2,169,720.00 Rp 2,386,692.00 103.95

Pek Kusen Bovenly m1 7.80 Rp 106,489.35 Rp 830,616.93 Rp 913,678.62 7.80 Rp 110,700.00 Rp 863,460.00 Rp 949,806.00 7.80 Rp 110,700.00 Rp 863,460.00 Rp 949,806.00 103.95

Pintu Panel Alumunium m1 6.24 Rp 456,604.50 Rp 2,849,212.08 Rp 3,134,133.29 6.24 Rp 474,800.00 Rp 2,962,752.00 Rp 3,259,027.20 6.24 Rp 474,800.00 Rp 2,962,752.00 Rp 3,259,027.20 103.98

PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 4.00 Rp 212,726.25 Rp 850,905.00 Rp 935,995.50 4.00 Rp 194,600.00 Rp 778,400.00 Rp 856,240.00 4.00 Rp 194,600.00 Rp 778,400.00 Rp 856,240.00 91.48

Pas Engsel Pintu bh 12.00 Rp 42,803.75 Rp 513,645.00 Rp 565,009.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 91.35

Kaca Mati 5 mm m2 0.90 Rp 141,810.63 Rp 127,629.56 Rp 140,392.52 0.90 Rp 129,700.00 Rp 116,730.00 Rp 128,403.00 0.90 Rp 129,700.00 Rp 116,730.00 Rp 128,403.00 91.46

SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 4.00 Rp 912,450.00 Rp 3,649,800.00 Rp 4,014,780.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 10.00 Rp 87,862.50 Rp 878,625.00 Rp 966,487.50 10.00 Rp 78,600.00 Rp 786,000.00 Rp 864,600.00 10.00 Rp 78,600.00 Rp 786,000.00 Rp 864,600.00 89.46

Floor drain bh 8.00 Rp 55,852.50 Rp 446,820.00 Rp 491,502.00 8.00 Rp 77,200.00 Rp 617,600.00 Rp 679,360.00 8.00 Rp 55,852.50 Rp 446,820.00 Rp 491,502.00 100.00

1 unit Septiictank unit 1.00 Rp 7,000,000.00 Rp 7,000,000.00 Rp 7,700,000.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 7,000,000.00 Rp 7,000,000.00 Rp 7,700,000.00 100.00

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 unit resapan unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 100.00

PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 164.20 Rp 47,702.60 Rp 7,832,766.92 Rp 8,616,043.61 164.20 Rp 42,200.00 Rp 6,929,240.00 Rp 7,622,164.00 164.20 Rp 42,200.00 Rp 6,929,240.00 Rp 7,622,164.00 88.46

Pengecatan Plafond 3 Kali m2 7.50 Rp 34,755.60 Rp 260,667.00 Rp 286,733.70 7.50 Rp 30,700.00 Rp 230,250.00 Rp 253,275.00 7.50 Rp 30,700.00 Rp 230,250.00 Rp 253,275.00 88.33

PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 6.00 Rp 223,591.50 Rp 1,341,549.00 Rp 1,475,703.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 89.49

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 6.00 Rp 235,416.50 Rp 1,412,499.00 Rp 1,553,748.90 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 6.00 Rp 200,100.00 Rp 1,200,600.00 Rp 1,320,660.00 85.00

1 ttk Sakelar Tunggal Setara Panasonic ttk 6.00 Rp 72,333.25 Rp 433,999.50 Rp 477,399.45 6.00 Rp 77,000.00 Rp 462,000.00 Rp 508,200.00 6.00 Rp 77,000.00 Rp 462,000.00 Rp 508,200.00 106.45

1 BH Lampu SL 18 Watt, Komplit Philips bh 6.00 Rp 74,101.50 Rp 444,609.00 Rp 489,069.90 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

17) SDN 2 KUJANGSARI KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEMB. RKB SDN 2 KUJANGSARI (BANGUNAN 1) 3 LOKAL Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 355.92 Rp 16,720.00 Rp 5,950,982.40 Rp 6,546,080.64 355.92 Rp 15,400.00 Rp 5,481,168.00 Rp 6,029,284.80 355.92 Rp 15,400.00 Rp 5,481,168.00 Rp 6,029,284.80 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 3.25 Rp 390,500.00 Rp 1,269,125.00 Rp 1,396,037.50 3.25 Rp 360,000.00 Rp 1,170,000.00 Rp 1,287,000.00 3.25 Rp 360,000.00 Rp 1,170,000.00 Rp 1,287,000.00 92.19

3. Bongkaran Genteng Lama m2 355.92 Rp 3,150.00 Rp 1,121,148.00 Rp 1,233,262.80 355.92 Rp 2,900.00 Rp 1,032,168.00 Rp 1,135,384.80 355.92 Rp 2,900.00 Rp 1,032,168.00 Rp 1,135,384.80 92.06

4. Bongkaran List Plank Lama m1 79.86 Rp 2,420.00 Rp 193,261.20 Rp 212,587.32 79.86 Rp 2,200.00 Rp 175,692.00 Rp 193,261.20 79.86 Rp 2,200.00 Rp 175,692.00 Rp 193,261.20 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 298.06 Rp 13,023.75 Rp 3,881,858.93 Rp 4,270,044.82 298.06 Rp 16,100.00 Rp 4,798,766.00 Rp 5,278,642.60 298.06 Rp 16,100.00 Rp 4,798,766.00 Rp 5,278,642.60 123.62

6. Bongkaran Plesteran m3 115.50 Rp 701,239.00 Rp 80,993,104.50 Rp 89,092,414.95 115.50 Rp 4,000.00 Rp 462,000.00 Rp 508,200.00 115.50 Rp 4,000.00 Rp 462,000.00 Rp 508,200.00 0.57

7. Pengukuran dan pasang bouwplank ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 125.00

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 231.00 Rp 69,356.10 Rp 16,021,259.10 Rp 17,623,385.01 231.00 Rp 63,100.00 Rp 14,576,100.00 Rp 16,033,710.00 231.00 Rp 63,100.00 Rp 14,576,100.00 Rp 16,033,710.00 90.98

Acian m2 231.00 Rp 41,607.50 Rp 9,611,332.50 Rp 10,572,465.75 231.00 Rp 37,800.00 Rp 8,731,800.00 Rp 9,604,980.00 231.00 Rp 37,800.00 Rp 8,731,800.00 Rp 9,604,980.00 90.85

Plesteran 1:5 (Kolom) m2 0.31 Rp 41,607.50 Rp 12,898.33 Rp 14,188.16 0.31 Rp 63,100.00 Rp 19,561.00 Rp 21,517.10 0.31 Rp 63,100.00 Rp 19,561.00 Rp 21,517.10 151.66

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rangka Atap Baja Ringan m2 355.92 Rp 180,496.25 Rp 64,242,225.30 Rp 70,666,447.83 355.92 Rp 175,000.00 Rp 62,286,000.00 Rp 68,514,600.00 355.92 Rp 175,000.00 Rp 62,286,000.00 Rp 68,514,600.00 96.95

Pas Atap Metal Pasir m2 355.92 Rp 142,043.00 Rp 50,555,944.56 Rp 55,611,539.02 355.92 Rp 137,700.00 Rp 49,010,184.00 Rp 53,911,202.40 355.92 Rp 137,700.00 Rp 49,010,184.00 Rp 53,911,202.40 96.94

Pas Bubungan Metal m1 26.50 Rp 116,105.00 Rp 3,076,782.50 Rp 3,384,460.75 26.50 Rp 112,600.00 Rp 2,983,900.00 Rp 3,282,290.00 26.50 Rp 112,600.00 Rp 2,983,900.00 Rp 3,282,290.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 79.86 Rp 51,925.50 Rp 4,146,770.43 Rp 4,561,447.47 79.86 Rp 50,300.00 Rp 4,016,958.00 Rp 4,418,653.80 79.86 Rp 50,300.00 Rp 4,016,958.00 Rp 4,418,653.80 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 162.00 Rp 151,306.52 Rp 24,511,655.92 Rp 26,962,821.51 162.00 Rp 146,700.00 Rp 23,765,400.00 Rp 26,141,940.00 162.00 Rp 146,700.00 Rp 23,765,400.00 Rp 26,141,940.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 136.06 Rp 106,032.30 Rp 14,426,754.74 Rp 15,869,430.21 136.06 Rp 102,800.00 Rp 13,986,968.00 Rp 15,385,664.80 136.06 Rp 102,800.00 Rp 13,986,968.00 Rp 15,385,664.80 96.95

PEK LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 30x30 polos m2 50.00 Rp 183,216.00 Rp 9,160,800.00 Rp 10,076,880.00 50.00 Rp 164,500.00 Rp 8,225,000.00 Rp 9,047,500.00 50.00 Rp 164,500.00 Rp 8,225,000.00 Rp 9,047,500.00 89.78

Urugan Pasir dibawah lantai T=5 cm m3 2.50 Rp 197,725.00 Rp 494,312.50 Rp 543,743.75 2.50 Rp 179,900.00 Rp 449,750.00 Rp 494,725.00 2.50 Rp 179,900.00 Rp 449,750.00 Rp 494,725.00 90.98

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (3 bh) m1 24.00 Rp 106,489.35 Rp 2,555,744.40 Rp 2,811,318.84 24.00 Rp 110,700.00 Rp 2,656,800.00 Rp 2,922,480.00 24.00 Rp 110,700.00 Rp 2,656,800.00 Rp 2,922,480.00 103.95

- P2 (3 bh) m1 19.20 Rp 106,489.35 Rp 2,044,595.52 Rp 2,249,055.07 19.20 Rp 110,700.00 Rp 2,125,440.00 Rp 2,337,984.00 19.20 Rp 110,700.00 Rp 2,125,440.00 Rp 2,337,984.00 103.95

- J1 (15 bh) m1 169.80 Rp 106,489.35 Rp 18,081,891.63 Rp 19,890,080.79 169.80 Rp 110,700.00 Rp 18,796,860.00 Rp 20,676,546.00 169.80 Rp 110,700.00 Rp 18,796,860.00 Rp 20,676,546.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (15 unit) m2 11.10 Rp 424,110.50 Rp 4,707,626.55 Rp 5,178,389.21 11.10 Rp 474,800.00 Rp 5,270,280.00 Rp 5,797,308.00 11.10 Rp 474,800.00 Rp 5,270,280.00 Rp 5,797,308.00 111.95

Pintu Panel Alununium P1 (3 bh) m2 9.45 Rp 456,604.50 Rp 4,314,912.53 Rp 4,746,403.78 9.45 Rp 474,800.00 Rp 4,486,860.00 Rp 4,935,546.00 9.45 Rp 474,800.00 Rp 4,486,860.00 Rp 4,935,546.00 103.98

Pintu Panel Alununium P2 (3 bh) m2 5.04 Rp 456,604.50 Rp 2,301,286.68 Rp 2,531,415.35 5.04 Rp 474,800.00 Rp 2,392,992.00 Rp 2,632,291.20 5.04 Rp 474,800.00 Rp 2,392,992.00 Rp 2,632,291.20 103.98

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 18.00 Rp 42,803.75 Rp 770,467.50 Rp 847,514.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 91.35

Pas Engsel Jendela Kupu2 bh 30.00 Rp 36,052.50 Rp 1,081,575.00 Rp 1,189,732.50 30.00 Rp 32,900.00 Rp 987,000.00 Rp 1,085,700.00 30.00 Rp 32,900.00 Rp 987,000.00 Rp 1,085,700.00 91.26

Pas Kait Angin bh 30.00 Rp 51,122.50 Rp 1,533,675.00 Rp 1,687,042.50 30.00 Rp 46,700.00 Rp 1,401,000.00 Rp 1,541,100.00 30.00 Rp 46,700.00 Rp 1,401,000.00 Rp 1,541,100.00 91.35
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Kunci Slot bh 15.00 Rp 46,667.50 Rp 700,012.50 Rp 770,013.75 15.00 Rp 39,100.00 Rp 586,500.00 Rp 645,150.00 15.00 Rp 39,100.00 Rp 586,500.00 Rp 645,150.00 83.78

Pas Kaca 5 mm m2 6.93 Rp 141,810.63 Rp 982,747.63 Rp 1,081,022.39 6.93 Rp 129,700.00 Rp 898,821.00 Rp 988,703.10 6.93 Rp 129,700.00 Rp 898,821.00 Rp 988,703.10 91.46

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 561.00 Rp 47,702.60 Rp 26,761,158.60 Rp 29,437,274.46 561.00 Rp 42,200.00 Rp 23,674,200.00 Rp 26,041,620.00 561.00 Rp 42,200.00 Rp 23,674,200.00 Rp 26,041,620.00 88.46

Pengecatan Plafond 3 Kali (GRC) m2 136.06 Rp 34,755.60 Rp 4,728,846.94 Rp 5,201,731.63 136.06 Rp 30,700.00 Rp 4,177,042.00 Rp 4,594,746.20 136.06 Rp 30,700.00 Rp 4,177,042.00 Rp 4,594,746.20 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 18.00 Rp 223,591.50 Rp 4,024,647.00 Rp 4,427,111.70 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 18.00 Rp 200,100.00 Rp 3,601,800.00 Rp 3,961,980.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 3.00 Rp 235,416.50 Rp 706,249.50 Rp 776,874.45 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 85.00

1 ttk Sakelar Seri Setara Panasonic bh 12.00 Rp 86,083.25 Rp 1,032,999.00 Rp 1,136,298.90 12.00 Rp 77,000.00 Rp 924,000.00 Rp 1,016,400.00 12.00 Rp 77,000.00 Rp 924,000.00 Rp 1,016,400.00 89.45

1 ttk Stop Kontak Setara bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 101.07

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa Unit 12.00 Rp 178,601.50 Rp 2,143,218.00 Rp 2,357,539.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips m1 6.00 Rp 74,101.50 Rp 444,609.00 Rp 489,069.90 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 89.47

1 BH Fitting Lampu bh 6.00 Rp 30,101.50 Rp 180,609.00 Rp 198,669.90 6.00 Rp 26,900.00 Rp 161,400.00 Rp 177,540.00 6.00 Rp 26,900.00 Rp 161,400.00 Rp 177,540.00 89.36

1 Bh Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

D. PEMB. RKB SDN 2 KUJANGSARI (BANGUNAN 2) 4 LOKAL Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Bongkaran Rangka Atap m2 428.45 Rp 16,720.00 Rp 7,163,684.00 Rp 7,880,052.40 428.45 Rp 15,400.00 Rp 6,598,130.00 Rp 7,257,943.00 428.45 Rp 15,400.00 Rp 6,598,130.00 Rp 7,257,943.00 92.11

Bongkaran Kuda-kuda m3 3.54 Rp 390,500.00 Rp 1,382,370.00 Rp 1,520,607.00 3.54 Rp 360,000.00 Rp 1,274,400.00 Rp 1,401,840.00 3.54 Rp 360,000.00 Rp 1,274,400.00 Rp 1,401,840.00 92.19

Bongklaran genteng lama m2 428.45 Rp 3,150.00 Rp 1,349,617.50 Rp 1,484,579.25 428.45 Rp 2,900.00 Rp 1,242,505.00 Rp 1,366,755.50 428.45 Rp 2,900.00 Rp 1,242,505.00 Rp 1,366,755.50 92.06

Bongkaran Listplank lama m1 90.66 Rp 2,420.00 Rp 219,397.20 Rp 241,336.92 90.66 Rp 2,200.00 Rp 199,452.00 Rp 219,397.20 90.66 Rp 2,200.00 Rp 199,452.00 Rp 219,397.20 90.91

Bongkaran Plafond dan Rangka m2 357.84 Rp 12,870.00 Rp 4,605,400.80 Rp 5,065,940.88 357.84 Rp 16,100.00 Rp 5,761,224.00 Rp 6,337,346.40 357.84 Rp 16,100.00 Rp 5,761,224.00 Rp 6,337,346.40 125.10

Bongkaran pas 1/2 bt /Kusen m3 8.25 Rp 701,239.00 Rp 5,785,221.75 Rp 6,363,743.93 8.25 Rp 646,500.00 Rp 5,333,625.00 Rp 5,866,987.50 8.25 Rp 646,500.00 Rp 5,333,625.00 Rp 5,866,987.50 92.19

Bongkaran Plesteran m2 165.00 Rp 5,649.38 Rp 932,146.88 Rp 1,025,361.56 165.00 Rp 4,000.00 Rp 660,000.00 Rp 726,000.00 165.00 Rp 4,000.00 Rp 660,000.00 Rp 726,000.00 70.80

Bongkaran Lantai m2 105.00 Rp 13,023.75 Rp 1,367,493.75 Rp 1,504,243.13 105.00 Rp 5,000.00 Rp 525,000.00 Rp 577,500.00 105.00 Rp 5,000.00 Rp 525,000.00 Rp 577,500.00 38.39

Bongkaran Balok Beton Selasar m3 0.18 Rp 1,484,978.00 Rp 267,296.04 Rp 294,025.64 0.18 Rp 646,500.00 Rp 116,370.00 Rp 128,007.00 0.18 Rp 646,500.00 Rp 116,370.00 Rp 128,007.00 43.54

Pengukuran & Pas Bowplank ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 187.50

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Balok Horizontal / Selasar (B2) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.18 Rp 1,256,611.28 Rp 226,190.03 Rp 248,809.03 0.18 Rp 1,206,800.00 Rp 217,224.00 Rp 238,946.40 0.18 Rp 1,206,800.00 Rp 217,224.00 Rp 238,946.40 96.04

- bekesting m2 2.40 Rp 486,249.50 Rp 1,166,998.80 Rp 1,283,698.68 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 46.66

- besi kg 19.80 Rp 20,869.75 Rp 413,221.05 Rp 454,543.16 19.80 Rp 18,900.00 Rp 374,220.00 Rp 411,642.00 19.80 Rp 18,900.00 Rp 374,220.00 Rp 411,642.00 90.56

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 330.00 Rp 69,356.10 Rp 22,887,513.00 Rp 25,176,264.30 330.00 Rp 63,100.00 Rp 20,823,000.00 Rp 22,905,300.00 330.00 Rp 63,100.00 Rp 20,823,000.00 Rp 22,905,300.00 90.98

Acian m2 330.00 Rp 41,607.50 Rp 13,730,475.00 Rp 15,103,522.50 330.00 Rp 37,800.00 Rp 12,474,000.00 Rp 13,721,400.00 330.00 Rp 37,800.00 Rp 12,474,000.00 Rp 13,721,400.00 90.85

g. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rangka Atap Baja Ringan m2 428.45 Rp 180,496.25 Rp 77,333,618.31 Rp 85,066,980.14 428.45 Rp 175,000.00 Rp 74,978,750.00 Rp 82,476,625.00 428.45 Rp 175,000.00 Rp 74,978,750.00 Rp 82,476,625.00 96.95

Pas Atap Metal Pasir m2 428.45 Rp 142,043.00 Rp 60,858,323.35 Rp 66,944,155.69 428.45 Rp 137,700.00 Rp 58,997,565.00 Rp 64,897,321.50 428.45 Rp 137,700.00 Rp 58,997,565.00 Rp 64,897,321.50 96.94

Pas Bubungan Metal m1 31.90 Rp 116,105.00 Rp 3,703,749.50 Rp 4,074,124.45 31.90 Rp 112,600.00 Rp 3,591,940.00 Rp 3,951,134.00 31.90 Rp 112,600.00 Rp 3,591,940.00 Rp 3,951,134.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 90.66 Rp 51,925.50 Rp 4,707,565.83 Rp 5,178,322.41 90.66 Rp 50,300.00 Rp 4,560,198.00 Rp 5,016,217.80 90.66 Rp 50,300.00 Rp 4,560,198.00 Rp 5,016,217.80 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 207.99 Rp 151,306.52 Rp 31,470,242.68 Rp 34,617,266.95 207.99 Rp 146,700.00 Rp 30,512,133.00 Rp 33,563,346.30 207.99 Rp 146,700.00 Rp 30,512,133.00 Rp 33,563,346.30 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 195.84 Rp 106,032.30 Rp 20,765,365.63 Rp 22,841,902.20 195.84 Rp 102,800.00 Rp 20,132,352.00 Rp 22,145,587.20 195.84 Rp 102,800.00 Rp 20,132,352.00 Rp 22,145,587.20 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 30x30 polos m2 105.00 Rp 183,216.00 Rp 19,237,680.00 Rp 21,161,448.00 105.00 Rp 164,500.00 Rp 17,272,500.00 Rp 18,999,750.00 105.00 Rp 164,500.00 Rp 17,272,500.00 Rp 18,999,750.00 89.78

Urugan Pasir dibawah lantai T=5 cm m3 5.25 Rp 197,725.00 Rp 1,038,056.25 Rp 1,141,861.88 5.25 Rp 179,900.00 Rp 944,475.00 Rp 1,038,922.50 5.25 Rp 179,900.00 Rp 944,475.00 Rp 1,038,922.50 90.98

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Guru m1 261.36 Rp 106,489.35 Rp 27,832,056.52 Rp 30,615,262.17 261.36 Rp 110,700.00 Rp 28,932,552.00 Rp 31,825,807.20 261.36 Rp 110,700.00 Rp 28,932,552.00 Rp 31,825,807.20 103.95

Pek Pintu Panel Alumunium m2 17.64 Rp 456,604.50 Rp 8,054,503.38 Rp 8,859,953.72 17.64 Rp 474,800.00 Rp 8,375,472.00 Rp 9,213,019.20 17.64 Rp 474,800.00 Rp 8,375,472.00 Rp 9,213,019.20 103.98

Daun Jendela Alumunium m2 17.64 Rp 424,110.50 Rp 7,481,309.22 Rp 8,229,440.14 17.64 Rp 474,800.00 Rp 8,375,472.00 Rp 9,213,019.20 17.64 Rp 474,800.00 Rp 8,375,472.00 Rp 9,213,019.20 111.95

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

Pas Engsel Pintu bh 24.00 Rp 42,803.75 Rp 1,027,290.00 Rp 1,130,019.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 91.35

Pas Engsel Jendela Kupu2 bh 36.00 Rp 36,052.50 Rp 1,297,890.00 Rp 1,427,679.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 91.26

Pas Kait Angin bh 36.00 Rp 51,122.50 Rp 1,840,410.00 Rp 2,024,451.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 36.00 Rp 46,700.00 Rp 1,681,200.00 Rp 1,849,320.00 91.35

Pas Kunci Slot bh 18.00 Rp 51,122.50 Rp 920,205.00 Rp 1,012,225.50 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 76.48

Pas Kaca 5 mm m2 8.32 Rp 141,810.63 Rp 1,179,864.40 Rp 1,297,850.84 8.32 Rp 129,700.00 Rp 1,079,104.00 Rp 1,187,014.40 8.32 Rp 129,700.00 Rp 1,079,104.00 Rp 1,187,014.40 91.46

l. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Bak Kontrol uk 60x60 cm bh 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 1.00 Rp 951,762.12 Rp 951,762.12 Rp 1,046,938.33 100.00

Pas Pipa PVC type AW 3/4" m 20.00 Rp 32,421.81 Rp 648,436.25 Rp 713,279.88 20.00 Rp 77,200.00 Rp 1,544,000.00 Rp 1,698,400.00 20.00 Rp 77,200.00 Rp 1,544,000.00 Rp 1,698,400.00 238.11

1 unit Septiictank + Resapan unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

1 Unit Menara Air unit 1.00 Rp 8,500,000.00 Rp 8,500,000.00 Rp 9,350,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 57.91

1 bh Turn Air/Tangki Air 1000L+ Perlengkapan unit 1.00 Rp 2,250,000.00 Rp 2,250,000.00 Rp 2,475,000.00 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 111.11

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 228.12 Rp 47,702.60 Rp 10,881,917.11 Rp 11,970,108.82 228.12 Rp 42,200.00 Rp 9,626,664.00 Rp 10,589,330.40 228.12 Rp 42,200.00 Rp 9,626,664.00 Rp 10,589,330.40 88.46

Pengecatan Plafond 3 Kali (GRC) m2 195.84 Rp 34,755.60 Rp 6,806,536.70 Rp 7,487,190.37 195.84 Rp 30,700.00 Rp 6,012,288.00 Rp 6,613,516.80 195.84 Rp 30,700.00 Rp 6,012,288.00 Rp 6,613,516.80 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 23.00 Rp 223,591.50 Rp 5,142,604.50 Rp 5,656,864.95 23.00 Rp 200,100.00 Rp 4,602,300.00 Rp 5,062,530.00 23.00 Rp 200,100.00 Rp 4,602,300.00 Rp 5,062,530.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm bh 4.00 Rp 235,416.50 Rp 941,666.00 Rp 1,035,832.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 85.00

1 ttk Sakelar Seri Setara Panasonic bh 16.00 Rp 86,083.25 Rp 1,377,332.00 Rp 1,515,065.20 16.00 Rp 77,000.00 Rp 1,232,000.00 Rp 1,355,200.00 16.00 Rp 77,000.00 Rp 1,232,000.00 Rp 1,355,200.00 89.45

1 ttk Stop Kontak Setara bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 3.00 Rp 77,000.00 Rp 231,000.00 Rp 254,100.00 101.07

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa Unit 16.00 Rp 178,601.50 Rp 2,857,624.00 Rp 3,143,386.40 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips m1 7.00 Rp 74,101.50 Rp 518,710.50 Rp 570,581.55 7.00 Rp 66,300.00 Rp 464,100.00 Rp 510,510.00 7.00 Rp 66,300.00 Rp 464,100.00 Rp 510,510.00 89.47

1 BH Fitting Lampu bh 7.00 Rp 30,101.50 Rp 210,710.50 Rp 231,781.55 7.00 Rp 26,900.00 Rp 188,300.00 Rp 207,130.00 7.00 Rp 26,900.00 Rp 188,300.00 Rp 207,130.00 89.36

Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

F. PEMB. PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah Kansteen m3 1.56 Rp 16,720.00 Rp 26,083.20 Rp 28,691.52 1.56 Rp 74,400.00 Rp 116,064.00 Rp 127,670.40 1.56 Rp 74,400.00 Rp 116,064.00 Rp 127,670.40 444.98

Urugan Pasit T= 5 cm m3 4.49 Rp 3,150.00 Rp 14,143.50 Rp 15,557.85 4.49 Rp 179,900.00 Rp 807,751.00 Rp 888,526.10 4.49 Rp 179,900.00 Rp 807,751.00 Rp 888,526.10 5711.11

b. PEK PAS BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Batu bata 1 : 5 m2 15.60 Rp 120,692.00 Rp 1,882,795.20 Rp 2,071,074.72 15.60 Rp 109,800.00 Rp 1,712,880.00 Rp 1,884,168.00 15.60 Rp 109,800.00 Rp 1,712,880.00 Rp 1,884,168.00 90.98
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 15.60 Rp 69,356.10 Rp 1,081,955.16 Rp 1,190,150.68 15.60 Rp 63,100.00 Rp 984,360.00 Rp 1,082,796.00 15.60 Rp 63,100.00 Rp 984,360.00 Rp 1,082,796.00 90.98

Acian Pas Batu Bata 1 : 5 m2 15.60 Rp 41,607.50 Rp 649,077.00 Rp 713,984.70 15.60 Rp 37,800.00 Rp 589,680.00 Rp 648,648.00 15.60 Rp 37,800.00 Rp 589,680.00 Rp 648,648.00 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok m2 89.72 Rp 225,513.75 Rp 20,233,093.65 Rp 22,256,403.02 89.72 Rp 224,000.00 Rp 20,097,280.00 Rp 22,107,008.00 89.72 Rp 224,000.00 Rp 20,097,280.00 Rp 22,107,008.00 99.33

G. PEK PEMBANGUNAN TPT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 12.65 Rp 16,720.00 Rp 211,508.00 Rp 232,658.80 12.65 Rp 74,400.00 Rp 941,160.00 Rp 1,035,276.00 12.65 Rp 74,400.00 Rp 941,160.00 Rp 1,035,276.00 444.98

Pek Urugan Pasir T=5 cm m3 1.26 Rp 3,150.00 Rp 3,969.00 Rp 4,365.90 1.26 Rp 179,900.00 Rp 226,674.00 Rp 249,341.40 1.26 Rp 179,900.00 Rp 226,674.00 Rp 249,341.40 5711.11

b. PEK PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas batu kali m3 69.56 Rp 1,083,197.50 Rp 75,347,218.10 Rp 82,881,939.91 69.56 Rp 985,700.00 Rp 68,565,292.00 Rp 75,421,821.20 69.56 Rp 985,700.00 Rp 68,565,292.00 Rp 75,421,821.20 91.00

Pek Pas pipa PVC dia 3/4" m1 63.24 Rp 32,421.81 Rp 2,050,355.42 Rp 2,255,390.96 63.24 Rp 29,000.00 Rp 1,833,960.00 Rp 2,017,356.00 63.24 Rp 29,000.00 Rp 1,833,960.00 Rp 2,017,356.00 89.45

c. PEK PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 12.65 Rp 69,356.10 Rp 877,354.67 Rp 965,090.13 12.65 Rp 63,100.00 Rp 798,215.00 Rp 878,036.50 12.65 Rp 63,100.00 Rp 798,215.00 Rp 878,036.50 90.98

Acian m2 12.65 Rp 41,607.50 Rp 526,334.88 Rp 578,968.36 12.65 Rp 37,800.00 Rp 478,170.00 Rp 525,987.00 12.65 Rp 37,800.00 Rp 478,170.00 Rp 525,987.00 90.85

H. PEK PEMBANGUNAN GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah Pondasi m3 2.23 Rp 16,720.00 Rp 37,285.60 Rp 41,014.16 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 444.98

Urugan pasir bwh Pondasi m3 0.15 Rp 3,150.00 Rp 472.50 Rp 519.75 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 5711.11

Pondasi Plate Menerus 0.6 x 2.13 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.45 Rp 1,256,611.28 Rp 565,475.08 Rp 622,022.58 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 96.04

Bekisting m2 2.13 Rp 233,761.00 Rp 497,910.93 Rp 547,702.02 2.13 Rp 226,900.00 Rp 483,297.00 Rp 531,626.70 2.13 Rp 226,900.00 Rp 483,297.00 Rp 531,626.70 97.06

Besi (Ø10-150), (Ø10-150) kg 73.04 Rp 20,869.75 Rp 1,524,326.54 Rp 1,676,759.19 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 90.56

Pedestal Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.09 Rp 1,256,611.28 Rp 113,095.02 Rp 124,404.52 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 96.04

Bekisting m2 0.88 Rp 471,399.50 Rp 414,831.56 Rp 456,314.72 0.88 Rp 226,900.00 Rp 199,672.00 Rp 219,639.20 0.88 Rp 226,900.00 Rp 199,672.00 Rp 219,639.20 48.13

Besi (Ø10-150), (Ø10-150) kg 39.77 Rp 20,869.75 Rp 829,989.96 Rp 912,988.95 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.24 Rp 1,256,611.28 Rp 301,586.71 Rp 331,745.38 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 96.04

Bekisting m2 2.40 Rp 471,399.50 Rp 1,131,358.80 Rp 1,244,494.68 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 48.13

Besi 4Ǿ10, Ǿ8-150 kg 28.41 Rp 20,869.75 Rp 592,909.60 Rp 652,200.56 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 2.29 Rp 471,399.50 Rp 1,079,504.86 Rp 1,187,455.34 2.29 Rp 226,900.00 Rp 519,601.00 Rp 571,561.10 2.29 Rp 226,900.00 Rp 519,601.00 Rp 571,561.10 48.13

Besi 4Ǿ10, Ǿ8-150 kg 27.13 Rp 20,869.75 Rp 566,196.32 Rp 622,815.95 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.19 Rp 1,256,611.28 Rp 238,756.14 Rp 262,631.76 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 96.04

Bekisting m2 1.91 Rp 471,399.50 Rp 900,373.05 Rp 990,410.35 1.91 Rp 226,900.00 Rp 433,379.00 Rp 476,716.90 1.91 Rp 226,900.00 Rp 433,379.00 Rp 476,716.90 48.13

Besi 4Ǿ10, Ǿ8-150 kg 22.83 Rp 20,869.75 Rp 476,456.39 Rp 524,102.03 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 90.56

Dinding Pelat 0.4 x 4.7 x 0.12 m Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 0.94 Rp 594,599.50 Rp 558,923.53 Rp 614,815.88 0.94 Rp 226,900.00 Rp 213,286.00 Rp 234,614.60 0.94 Rp 226,900.00 Rp 213,286.00 Rp 234,614.60 38.16

Besi kg 16.92 Rp 20,869.75 Rp 353,116.17 Rp 388,427.79 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 90.56

Pas Bata 1/2 (Pelapis Penebalan) m2 32.54 Rp 120,692.00 Rp 3,927,317.68 Rp 4,320,049.45 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 90.98

b. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plestreran 1:5 m2 32.54 Rp 69,356.10 Rp 2,256,847.49 Rp 2,482,532.24 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 90.98

Acian m2 32.54 Rp 41,607.50 Rp 1,353,908.05 Rp 1,489,298.86 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 90.85

c. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tiang Kolom m2 32.54 Rp 47,702.60 Rp 1,552,242.60 Rp 1,707,466.86 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 88.46

18) SDN 3 CITOREK BARAT KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 375.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 937.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEMB. RKB SDN CITOREK BARAT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 230.77 Rp 16,720.00 Rp 3,858,474.40 Rp 4,244,321.84 230.77 Rp 15,400.00 Rp 3,553,858.00 Rp 3,909,243.80 230.77 Rp 15,400.00 Rp 3,553,858.00 Rp 3,909,243.80 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.08 Rp 390,500.00 Rp 812,240.00 Rp 893,464.00 2.08 Rp 360,000.00 Rp 748,800.00 Rp 823,680.00 2.08 Rp 360,000.00 Rp 748,800.00 Rp 823,680.00 92.19

3. Bongkaran Genteng Lama m2 230.77 Rp 3,150.00 Rp 726,925.50 Rp 799,618.05 230.77 Rp 2,900.00 Rp 669,233.00 Rp 736,156.30 230.77 Rp 2,900.00 Rp 669,233.00 Rp 736,156.30 92.06

4. Bongkaran List Plank Lama m1 30.82 Rp 2,420.00 Rp 74,584.40 Rp 82,042.84 30.82 Rp 2,200.00 Rp 67,804.00 Rp 74,584.40 30.82 Rp 2,200.00 Rp 67,804.00 Rp 74,584.40 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 191.82 Rp 12,870.00 Rp 2,468,723.40 Rp 2,715,595.74 191.82 Rp 16,100.00 Rp 3,088,302.00 Rp 3,397,132.20 191.82 Rp 16,100.00 Rp 3,088,302.00 Rp 3,397,132.20 125.10

6. Bongkaran Dinding Pas bata merah m3 148.19 Rp 701,239.00 Rp 103,916,607.41 Rp 114,308,268.15 148.19 Rp 4,310.00 Rp 638,698.90 Rp 702,568.79 148.19 Rp 4,310.00 Rp 638,698.90 Rp 702,568.79 0.61

7. Bongkaran Beton m3 4.41 Rp 1,484,978.00 Rp 6,548,752.98 Rp 7,203,628.28 4.41 Rp 646,500.00 Rp 2,851,065.00 Rp 3,136,171.50 4.41 Rp 646,500.00 Rp 2,851,065.00 Rp 3,136,171.50 43.54

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan Pasir dibawah lantai = 0.05 m3 6.80 Rp 197,725.00 Rp 1,344,530.00 Rp 1,478,983.00 6.80 Rp 179,900.00 Rp 1,223,320.00 Rp 1,345,652.00 6.80 Rp 179,900.00 Rp 1,223,320.00 Rp 1,345,652.00 90.98

C. PEK. BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof Type S1 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.08 Rp 1,256,611.28 Rp 1,357,140.18 Rp 1,492,854.20 1.08 Rp 1,206,800.00 Rp 1,303,344.00 Rp 1,433,678.40 1.08 Rp 1,206,800.00 Rp 1,303,344.00 Rp 1,433,678.40 96.04

- bekesting m2 10.83 Rp 249,436.00 Rp 2,701,391.88 Rp 2,971,531.07 10.83 Rp 226,900.00 Rp 2,457,327.00 Rp 2,703,059.70 10.83 Rp 226,900.00 Rp 2,457,327.00 Rp 2,703,059.70 90.97

- besi Kg 119.13 Rp 20,869.75 Rp 2,486,213.32 Rp 2,734,834.65 119.13 Rp 18,900.00 Rp 2,251,557.00 Rp 2,476,712.70 119.13 Rp 18,900.00 Rp 2,251,557.00 Rp 2,476,712.70 90.56

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.32 Rp 1,256,611.28 Rp 1,658,726.89 Rp 1,824,599.58 1.32 Rp 1,206,800.00 Rp 1,592,976.00 Rp 1,752,273.60 1.32 Rp 1,206,800.00 Rp 1,592,976.00 Rp 1,752,273.60 96.04

- bekesting m2 17.60 Rp 249,436.00 Rp 4,390,073.60 Rp 4,829,080.96 17.60 Rp 226,900.00 Rp 3,993,440.00 Rp 4,392,784.00 17.60 Rp 226,900.00 Rp 3,993,440.00 Rp 4,392,784.00 90.97

- besi Kg 628.70 Rp 20,869.75 Rp 13,120,811.83 Rp 14,432,893.01 628.70 Rp 18,900.00 Rp 11,882,430.00 Rp 13,070,673.00 628.70 Rp 18,900.00 Rp 11,882,430.00 Rp 13,070,673.00 90.56

Kolom K2 15/20 (Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.50 Rp 1,256,611.28 Rp 628,305.64 Rp 691,136.20 0.50 Rp 1,206,800.00 Rp 603,400.00 Rp 663,740.00 0.50 Rp 1,206,800.00 Rp 603,400.00 Rp 663,740.00 96.04

- bekesting m2 5.88 Rp 471,399.50 Rp 2,771,829.06 Rp 3,049,011.97 5.88 Rp 226,900.00 Rp 1,334,172.00 Rp 1,467,589.20 5.88 Rp 226,900.00 Rp 1,334,172.00 Rp 1,467,589.20 48.13

- besi Kg 188.41 Rp 20,869.75 Rp 3,932,069.60 Rp 4,325,276.56 188.41 Rp 18,900.00 Rp 3,560,949.00 Rp 3,917,043.90 188.41 Rp 18,900.00 Rp 3,560,949.00 Rp 3,917,043.90 90.56

Kolom Kp 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.39 Rp 1,256,611.28 Rp 490,078.40 Rp 539,086.24 0.39 Rp 1,206,800.00 Rp 470,652.00 Rp 517,717.20 0.39 Rp 1,206,800.00 Rp 470,652.00 Rp 517,717.20 96.04

- bekesting m2 5.18 Rp 249,436.00 Rp 1,292,078.48 Rp 1,421,286.33 5.18 Rp 226,900.00 Rp 1,175,342.00 Rp 1,292,876.20 5.18 Rp 226,900.00 Rp 1,175,342.00 Rp 1,292,876.20 90.97

- besi Kg 102.24 Rp 20,869.75 Rp 2,133,723.24 Rp 2,347,095.56 102.24 Rp 18,900.00 Rp 1,932,336.00 Rp 2,125,569.60 102.24 Rp 18,900.00 Rp 1,932,336.00 Rp 2,125,569.60 90.56

Balok B1 15/20 (Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.48 Rp 1,256,611.28 Rp 603,173.41 Rp 663,490.75 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 96.04

- bekesting m2 3.20 Rp 486,249.50 Rp 1,555,998.40 Rp 1,711,598.24 3.20 Rp 226,900.00 Rp 726,080.00 Rp 798,688.00 3.20 Rp 226,900.00 Rp 726,080.00 Rp 798,688.00 46.66

- besi Kg 340.59 Rp 20,869.75 Rp 7,108,028.15 Rp 7,818,830.97 340.59 Rp 18,900.00 Rp 6,437,151.00 Rp 7,080,866.10 340.59 Rp 18,900.00 Rp 6,437,151.00 Rp 7,080,866.10 90.56

d. PEK PAS DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 148.19 Rp 120,692.00 Rp 17,885,347.48 Rp 19,673,882.23 148.19 Rp 109,800.00 Rp 16,271,262.00 Rp 17,898,388.20 148.19 Rp 109,800.00 Rp 16,271,262.00 Rp 17,898,388.20 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 296.38 Rp 69,356.10 Rp 20,555,760.92 Rp 22,611,337.01 296.38 Rp 63,100.00 Rp 18,701,578.00 Rp 20,571,735.80 296.38 Rp 63,100.00 Rp 18,701,578.00 Rp 20,571,735.80 90.98

Acian m2 296.38 Rp 41,607.50 Rp 12,331,630.85 Rp 13,564,793.94 296.38 Rp 37,800.00 Rp 11,203,164.00 Rp 12,323,480.40 296.38 Rp 37,800.00 Rp 11,203,164.00 Rp 12,323,480.40 90.85
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Acian Beton Kolom (selasar) m2 50.40 Rp 41,607.50 Rp 2,097,018.00 Rp 2,306,719.80 50.40 Rp 37,800.00 Rp 1,905,120.00 Rp 2,095,632.00 50.40 Rp 37,800.00 Rp 1,905,120.00 Rp 2,095,632.00 90.85

Acian Beton Balok selasar m2 0.48 Rp 41,607.50 Rp 19,971.60 Rp 21,968.76 0.48 Rp 37,800.00 Rp 18,144.00 Rp 19,958.40 0.48 Rp 37,800.00 Rp 18,144.00 Rp 19,958.40 90.85

f. PEK PENUTUP ATAP & RANGKA ATAP BAJA RINGAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rangka Atap Baja Ringan m2 230.77 Rp 180,496.25 Rp 41,653,119.61 Rp 45,818,431.57 230.77 Rp 175,000.00 Rp 40,384,750.00 Rp 44,423,225.00 230.77 Rp 175,000.00 Rp 40,384,750.00 Rp 44,423,225.00 96.95

Pas Atap Metal Pasir m2 230.77 Rp 142,043.00 Rp 32,779,263.11 Rp 36,057,189.42 230.77 Rp 137,700.00 Rp 31,777,029.00 Rp 34,954,731.90 230.77 Rp 137,700.00 Rp 31,777,029.00 Rp 34,954,731.90 96.94

Pas Bubungan Metal m1 18.00 Rp 116,105.00 Rp 2,089,890.00 Rp 2,298,879.00 18.00 Rp 112,600.00 Rp 2,026,800.00 Rp 2,229,480.00 18.00 Rp 112,600.00 Rp 2,026,800.00 Rp 2,229,480.00 96.98

Pas Lisplak GRC lebar 30 cm m1 43.96 Rp 51,925.50 Rp 2,282,644.98 Rp 2,510,909.48 43.96 Rp 50,300.00 Rp 2,211,188.00 Rp 2,432,306.80 43.96 Rp 50,300.00 Rp 2,211,188.00 Rp 2,432,306.80 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 107.20 Rp 151,306.52 Rp 16,220,058.73 Rp 17,842,064.60 107.20 Rp 146,700.00 Rp 15,726,240.00 Rp 17,298,864.00 107.20 Rp 146,700.00 Rp 15,726,240.00 Rp 17,298,864.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 84.62 Rp 106,032.30 Rp 8,972,453.23 Rp 9,869,698.55 84.62 Rp 102,800.00 Rp 8,698,936.00 Rp 9,568,829.60 84.62 Rp 102,800.00 Rp 8,698,936.00 Rp 9,568,829.60 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 136.00 Rp 183,216.00 Rp 24,917,376.00 Rp 27,409,113.60 136.00 Rp 166,700.00 Rp 22,671,200.00 Rp 24,938,320.00 136.00 Rp 166,700.00 Rp 22,671,200.00 Rp 24,938,320.00 90.99

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (2bh) m1 8.66 Rp 106,489.35 Rp 922,197.77 Rp 1,014,417.55 8.66 Rp 110,700.00 Rp 958,662.00 Rp 1,054,528.20 8.66 Rp 110,700.00 Rp 958,662.00 Rp 1,054,528.20 103.95

- J1 (10 bh) m1 11.02 Rp 106,489.35 Rp 1,173,512.64 Rp 1,290,863.90 11.02 Rp 110,700.00 Rp 1,219,914.00 Rp 1,341,905.40 11.02 Rp 110,700.00 Rp 1,219,914.00 Rp 1,341,905.40 103.95

Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (2 bh) m2 6.30 Rp 456,604.50 Rp 2,876,608.35 Rp 3,164,269.19 6.30 Rp 474,800.00 Rp 2,991,240.00 Rp 3,290,364.00 6.30 Rp 474,800.00 Rp 2,991,240.00 Rp 3,290,364.00 103.98

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- DJ (20 unit) m2 4.68 Rp 424,110.50 Rp 1,984,837.14 Rp 2,183,320.85 4.68 Rp 474,800.00 Rp 2,222,064.00 Rp 2,444,270.40 4.68 Rp 474,800.00 Rp 2,222,064.00 Rp 2,444,270.40 111.95

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 12.00 Rp 42,803.75 Rp 513,645.00 Rp 565,009.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 91.35

Pas Engsel Jendela Kupu2 bh 40.00 Rp 36,052.50 Rp 1,442,100.00 Rp 1,586,310.00 40.00 Rp 32,900.00 Rp 1,316,000.00 Rp 1,447,600.00 40.00 Rp 32,900.00 Rp 1,316,000.00 Rp 1,447,600.00 91.26

Pas Kait Angin 40.00 Rp 51,122.50 Rp 2,044,900.00 Rp 2,249,390.00 40.00 Rp 46,700.00 Rp 1,868,000.00 Rp 2,054,800.00 40.00 Rp 46,700.00 Rp 1,868,000.00 Rp 2,054,800.00 91.35

Pas Kaca 5 mm m2 17.10 Rp 141,810.63 Rp 2,424,961.69 Rp 2,667,457.86 17.10 Rp 129,700.00 Rp 2,217,870.00 Rp 2,439,657.00 17.10 Rp 129,700.00 Rp 2,217,870.00 Rp 2,439,657.00 91.46

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 296.38 Rp 47,702.60 Rp 14,138,096.59 Rp 15,551,906.25 296.38 Rp 42,200.00 Rp 12,507,236.00 Rp 13,757,959.60 296.38 Rp 42,200.00 Rp 12,507,236.00 Rp 13,757,959.60 88.46

Pengecatan Plafond 3 Kali m2 84.62 Rp 34,755.60 Rp 2,941,018.87 Rp 3,235,120.76 84.62 Rp 30,700.00 Rp 2,597,834.00 Rp 2,857,617.40 84.62 Rp 30,700.00 Rp 2,597,834.00 Rp 2,857,617.40 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 10.00 Rp 223,591.50 Rp 2,235,915.00 Rp 2,459,506.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 ttk Stop Kontak Setara ttk 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm ttk 8.00 Rp 235,416.50 Rp 1,883,332.00 Rp 2,071,665.20 8.00 Rp 77,000.00 Rp 616,000.00 Rp 677,600.00 8.00 Rp 77,000.00 Rp 616,000.00 Rp 677,600.00 32.71

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa bh 8.00 Rp 178,601.50 Rp 1,428,812.00 Rp 1,571,693.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

D. PEMB. RUANG GURU 8 X 6.3 M Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 16.64 Rp 81,812.50 Rp 1,361,360.00 Rp 1,497,496.00 16.64 Rp 74,400.00 Rp 1,238,016.00 Rp 1,361,817.60 16.64 Rp 74,400.00 Rp 1,238,016.00 Rp 1,361,817.60 90.94
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Urugan tanah kembali m3 5.55 Rp 35,860.00 Rp 199,023.00 Rp 218,925.30 5.55 Rp 104,500.00 Rp 579,975.00 Rp 637,972.50 5.55 Rp 104,500.00 Rp 579,975.00 Rp 637,972.50 291.41

Urugan Pasir dibwh lantai & Pondasi m3 3.73 Rp 197,725.00 Rp 737,514.25 Rp 811,265.68 3.73 Rp 179,900.00 Rp 671,027.00 Rp 738,129.70 3.73 Rp 179,900.00 Rp 671,027.00 Rp 738,129.70 90.98

Urugan Tanah dibwh lantai t=20 cm m3 10.08 Rp 114,884.90 Rp 1,158,039.74 Rp 1,273,843.72 10.08 Rp 104,500.00 Rp 1,053,360.00 Rp 1,158,696.00 10.08 Rp 104,500.00 Rp 1,053,360.00 Rp 1,158,696.00 90.96

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 11.70 Rp 1,083,197.50 Rp 12,673,410.75 Rp 13,940,751.83 11.70 Rp 985,700.00 Rp 11,532,690.00 Rp 12,685,959.00 11.70 Rp 985,700.00 Rp 11,532,690.00 Rp 12,685,959.00 91.00

Pas Batu Aanstamping m3 2.43 Rp 634,375.50 Rp 1,541,532.47 Rp 1,695,685.71 2.43 Rp 577,200.00 Rp 1,402,596.00 Rp 1,542,855.60 2.43 Rp 577,200.00 Rp 1,402,596.00 Rp 1,542,855.60 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.04 Rp 1,256,611.28 Rp 1,306,875.73 Rp 1,437,563.30 1.04 Rp 1,206,800.00 Rp 1,255,072.00 Rp 1,380,579.20 1.04 Rp 1,206,800.00 Rp 1,255,072.00 Rp 1,380,579.20 96.04

- bekesting m2 6.93 Rp 249,436.00 Rp 1,728,591.48 Rp 1,901,450.63 6.93 Rp 226,900.00 Rp 1,572,417.00 Rp 1,729,658.70 6.93 Rp 226,900.00 Rp 1,572,417.00 Rp 1,729,658.70 90.97

- besi kg 188.71 Rp 20,869.75 Rp 3,938,330.52 Rp 4,332,163.57 188.71 Rp 18,900.00 Rp 3,566,619.00 Rp 3,923,280.90 188.71 Rp 18,900.00 Rp 3,566,619.00 Rp 3,923,280.90 90.56

Kolom K1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.52 Rp 1,256,611.28 Rp 1,910,049.14 Rp 2,101,054.06 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 1.52 Rp 1,206,800.00 Rp 1,834,336.00 Rp 2,017,769.60 96.04

- bekesting m2 11.39 Rp 249,436.00 Rp 2,841,076.04 Rp 3,125,183.64 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 11.39 Rp 226,900.00 Rp 2,584,391.00 Rp 2,842,830.10 90.97

- besi kg 259.66 Rp 20,869.75 Rp 5,419,039.29 Rp 5,960,943.21 259.66 Rp 18,900.00 Rp 4,907,574.00 Rp 5,398,331.40 259.66 Rp 18,900.00 Rp 4,907,574.00 Rp 5,398,331.40 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.04 Rp 1,256,611.28 Rp 1,306,875.73 Rp 1,437,563.30 1.04 Rp 1,206,800.00 Rp 1,255,072.00 Rp 1,380,579.20 1.04 Rp 1,206,800.00 Rp 1,255,072.00 Rp 1,380,579.20 96.04

- bekesting m2 6.93 Rp 249,436.00 Rp 1,728,591.48 Rp 1,901,450.63 6.93 Rp 226,900.00 Rp 1,572,417.00 Rp 1,729,658.70 6.93 Rp 226,900.00 Rp 1,572,417.00 Rp 1,729,658.70 90.97

- besi kg 183.43 Rp 20,869.75 Rp 3,828,138.24 Rp 4,210,952.07 183.43 Rp 18,900.00 Rp 3,466,827.00 Rp 3,813,509.70 183.43 Rp 18,900.00 Rp 3,466,827.00 Rp 3,813,509.70 90.56

Lantai Rabat Beton uk 1.00 x 0.5 m m3 0.40 Rp 1,049,020.09 Rp 419,608.04 Rp 461,568.84 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 115.04

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 97.98 Rp 120,692.00 Rp 11,825,402.16 Rp 13,007,942.38 97.98 Rp 109,800.00 Rp 10,758,204.00 Rp 11,834,024.40 97.98 Rp 109,800.00 Rp 10,758,204.00 Rp 11,834,024.40 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 195.96 Rp 69,356.10 Rp 13,591,021.36 Rp 14,950,123.49 195.96 Rp 63,100.00 Rp 12,365,076.00 Rp 13,601,583.60 195.96 Rp 63,100.00 Rp 12,365,076.00 Rp 13,601,583.60 90.98

Acian m2 195.96 Rp 41,607.50 Rp 8,153,405.70 Rp 8,968,746.27 195.96 Rp 37,800.00 Rp 7,407,288.00 Rp 8,148,016.80 195.96 Rp 37,800.00 Rp 7,407,288.00 Rp 8,148,016.80 90.85

f. PEK PENUTUP ATAP & RANGKA ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 76.25 Rp 180,496.25 Rp 13,762,839.06 Rp 15,139,122.97 76.25 Rp 175,000.00 Rp 13,343,750.00 Rp 14,678,125.00 76.25 Rp 175,000.00 Rp 13,343,750.00 Rp 14,678,125.00 96.95

Pas Atap Metal Pasir m2 76.25 Rp 142,043.00 Rp 10,830,778.75 Rp 11,913,856.63 76.25 Rp 137,700.00 Rp 10,499,625.00 Rp 11,549,587.50 76.25 Rp 137,700.00 Rp 10,499,625.00 Rp 11,549,587.50 96.94

Pas Bubungan Metal m1 9.50 Rp 116,105.00 Rp 1,102,997.50 Rp 1,213,297.25 9.50 Rp 112,600.00 Rp 1,069,700.00 Rp 1,176,670.00 9.50 Rp 112,600.00 Rp 1,069,700.00 Rp 1,176,670.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 108.11 Rp 51,925.50 Rp 5,613,665.81 Rp 6,175,032.39 108.11 Rp 50,300.00 Rp 5,437,933.00 Rp 5,981,726.30 108.11 Rp 50,300.00 Rp 5,437,933.00 Rp 5,981,726.30 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 47.88 Rp 151,306.52 Rp 7,244,556.08 Rp 7,969,011.69 47.88 Rp 146,700.00 Rp 7,023,996.00 Rp 7,726,395.60 47.88 Rp 146,700.00 Rp 7,023,996.00 Rp 7,726,395.60 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 38.13 Rp 106,032.30 Rp 4,043,011.60 Rp 4,447,312.76 38.13 Rp 102,800.00 Rp 3,919,764.00 Rp 4,311,740.40 38.13 Rp 102,800.00 Rp 3,919,764.00 Rp 4,311,740.40 96.95

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos m2 64.80 Rp 183,216.00 Rp 11,872,396.80 Rp 13,059,636.48 64.80 Rp 166,700.00 Rp 10,802,160.00 Rp 11,882,376.00 64.80 Rp 166,700.00 Rp 10,802,160.00 Rp 11,882,376.00 90.99

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Ruang Guru m1 28.03 Rp 106,489.35 Rp 2,984,896.48 Rp 3,283,386.13 28.03 Rp 110,700.00 Rp 3,102,921.00 Rp 3,413,213.10 28.03 Rp 110,700.00 Rp 3,102,921.00 Rp 3,413,213.10 103.95

Pek Pintu Panel Alumunium m2 4.70 Rp 456,604.50 Rp 2,146,041.15 Rp 2,360,645.27 4.70 Rp 474,800.00 Rp 2,231,560.00 Rp 2,454,716.00 4.70 Rp 474,800.00 Rp 2,231,560.00 Rp 2,454,716.00 103.98

Daun Jendela Alumunium m2 5.75 Rp 424,110.50 Rp 2,438,635.38 Rp 2,682,498.91 5.75 Rp 474,800.00 Rp 2,730,100.00 Rp 3,003,110.00 5.75 Rp 474,800.00 Rp 2,730,100.00 Rp 3,003,110.00 111.95

Kaca Mati m2 4.23 Rp 141,810.63 Rp 599,858.94 Rp 659,844.84 4.23 Rp 129,700.00 Rp 548,631.00 Rp 603,494.10 4.23 Rp 129,700.00 Rp 548,631.00 Rp 603,494.10 91.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

Pas Engsel Jendela bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Hak Angin bh 12.00 Rp 51,122.50 Rp 613,470.00 Rp 674,817.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 12.00 Rp 46,700.00 Rp 560,400.00 Rp 616,440.00 91.35

k. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 195.96 Rp 47,702.60 Rp 9,347,801.50 Rp 10,282,581.65 195.96 Rp 42,200.00 Rp 8,269,512.00 Rp 9,096,463.20 195.96 Rp 42,200.00 Rp 8,269,512.00 Rp 9,096,463.20 88.46

Pengecatan Plafond 3 Kali (grc) m2 79.75 Rp 34,755.60 Rp 2,771,759.10 Rp 3,048,935.01 79.75 Rp 30,700.00 Rp 2,448,325.00 Rp 2,693,157.50 79.75 Rp 30,700.00 Rp 2,448,325.00 Rp 2,693,157.50 88.33

l. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 3.00 Rp 223,591.50 Rp 670,774.50 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm ttk 2.00 Rp 235,416.50 Rp 470,833.00 Rp 517,916.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 85.00

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa bh 1.00 Rp 178,601.50 Rp 178,601.50 Rp 196,461.65 1.00 Rp 186,900.00 Rp 186,900.00 Rp 205,590.00 1.00 Rp 186,900.00 Rp 186,900.00 Rp 205,590.00 104.65

1 BH Down Light SL 25 Watt Beserta armatur bh 2.00 Rp 112,601.50 Rp 225,203.00 Rp 247,723.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 58.88

1 ttk Stop Kontak Setara bh 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 101.07

1 Bh Pemasangan MCB ttk 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 ttk Sakelar Seri Setara Panasonic ttk 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 1.00 Rp 77,000.00 Rp 77,000.00 Rp 84,700.00 89.45

E. PEMBANGUNAN TPT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 32.25 Rp 81,812.50 Rp 2,638,453.13 Rp 2,902,298.44 32.25 Rp 74,400.00 Rp 2,399,400.00 Rp 2,639,340.00 32.25 Rp 74,400.00 Rp 2,399,400.00 Rp 2,639,340.00 90.94

Urugan tanah kembali m3 10.75 Rp 59,125.00 Rp 635,593.75 Rp 699,153.13 10.75 Rp 104,500.00 Rp 1,123,375.00 Rp 1,235,712.50 10.75 Rp 104,500.00 Rp 1,123,375.00 Rp 1,235,712.50 176.74

Urugan Pasir dibawah pondasi m3 1.08 Rp 197,725.00 Rp 213,543.00 Rp 234,897.30 1.08 Rp 179,900.00 Rp 194,292.00 Rp 213,721.20 1.08 Rp 179,900.00 Rp 194,292.00 Rp 213,721.20 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 168.78 Rp 1,083,197.50 Rp 182,822,074.05 Rp 201,104,281.46 168.78 Rp 985,700.00 Rp 166,366,446.00 Rp 183,003,090.60 168.78 Rp 985,700.00 Rp 166,366,446.00 Rp 183,003,090.60 91.00

Pas Pipa PVC dia 1" m1 52.00 Rp 27,875.72 Rp 1,449,537.38 Rp 1,594,491.11 52.00 Rp 29,000.00 Rp 1,508,000.00 Rp 1,658,800.00 52.00 Rp 29,000.00 Rp 1,508,000.00 Rp 1,658,800.00 104.03

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 17.20 Rp 69,356.10 Rp 1,192,924.92 Rp 1,312,217.41 17.20 Rp 63,100.00 Rp 1,085,320.00 Rp 1,193,852.00 17.20 Rp 63,100.00 Rp 1,085,320.00 Rp 1,193,852.00 90.98

Acian m2 17.20 Rp 41,607.50 Rp 715,649.00 Rp 787,213.90 17.20 Rp 37,800.00 Rp 650,160.00 Rp 715,176.00 17.20 Rp 37,800.00 Rp 650,160.00 Rp 715,176.00 90.85

F. PEMB. PAGAR SEKOLAH & GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah m3 23.24 Rp 81,812.50 Rp 1,901,322.50 Rp 2,091,454.75 23.24 Rp 74,400.00 Rp 1,729,056.00 Rp 1,901,961.60 23.24 Rp 74,400.00 Rp 1,729,056.00 Rp 1,901,961.60 90.94

Pek Urugan Pasir T=5 cm m3 1.31 Rp 197,725.00 Rp 259,019.75 Rp 284,921.73 1.31 Rp 179,900.00 Rp 235,669.00 Rp 259,235.90 1.31 Rp 179,900.00 Rp 235,669.00 Rp 259,235.90 90.98

Urugan tanah kembali m3 7.75 Rp 59,125.00 Rp 458,218.75 Rp 504,040.63 7.75 Rp 104,500.00 Rp 809,875.00 Rp 890,862.50 7.75 Rp 104,500.00 Rp 809,875.00 Rp 890,862.50 176.74

Urugan Pasir dibawah pondasi m3 2.03 Rp 197,725.00 Rp 401,381.75 Rp 441,519.93 2.03 Rp 179,900.00 Rp 365,197.00 Rp 401,716.70 2.03 Rp 179,900.00 Rp 365,197.00 Rp 401,716.70 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pondasi Batu Kali m3 8.98 Rp 1,083,197.50 Rp 9,727,113.55 Rp 10,699,824.91 8.98 Rp 985,700.00 Rp 8,851,586.00 Rp 9,736,744.60 8.98 Rp 985,700.00 Rp 8,851,586.00 Rp 9,736,744.60 91.00

Pek Batu Aanstamping m3 2.62 Rp 634,375.50 Rp 1,662,063.81 Rp 1,828,270.19 2.62 Rp 577,200.00 Rp 1,512,264.00 Rp 1,663,490.40 2.62 Rp 577,200.00 Rp 1,512,264.00 Rp 1,663,490.40 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 1.06 Rp 1,256,611.28 Rp 1,332,007.95 Rp 1,465,208.75 1.06 Rp 1,206,800.00 Rp 1,279,208.00 Rp 1,407,128.80 1.06 Rp 1,206,800.00 Rp 1,279,208.00 Rp 1,407,128.80 96.04

bekesting m2 7.08 Rp 249,436.00 Rp 1,766,006.88 Rp 1,942,607.57 7.08 Rp 226,900.00 Rp 1,606,452.00 Rp 1,767,097.20 7.08 Rp 226,900.00 Rp 1,606,452.00 Rp 1,767,097.20 90.97
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
besi Kg 116.82 Rp 20,869.75 Rp 2,438,004.20 Rp 2,681,804.61 116.82 Rp 18,900.00 Rp 2,207,898.00 Rp 2,428,687.80 116.82 Rp 18,900.00 Rp 2,207,898.00 Rp 2,428,687.80 90.56

Kolom K1 30/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 0.93 Rp 1,256,611.28 Rp 1,168,648.49 Rp 1,285,513.34 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 0.93 Rp 1,206,800.00 Rp 1,122,324.00 Rp 1,234,556.40 96.04

bekesting m2 6.21 Rp 471,399.50 Rp 2,927,390.90 Rp 3,220,129.98 6.21 Rp 226,900.00 Rp 1,409,049.00 Rp 1,549,953.90 6.21 Rp 226,900.00 Rp 1,409,049.00 Rp 1,549,953.90 48.13

besi Kg 60.41 Rp 20,869.75 Rp 1,260,741.60 Rp 1,386,815.76 60.41 Rp 18,900.00 Rp 1,141,749.00 Rp 1,255,923.90 60.41 Rp 18,900.00 Rp 1,141,749.00 Rp 1,255,923.90 90.56

d. PEMAGARAN BRC 2.4 X 1.2 M, Pj=37.4 M Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Pagar BRC m' 37.40 Rp 64,220.00 Rp 2,401,828.00 Rp 2,642,010.80 37.40 Rp 700,000.00 Rp 26,180,000.00 Rp 28,798,000.00 37.40 Rp 700,000.00 Rp 26,180,000.00 Rp 28,798,000.00 1090.00

e. GAPURA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah Pondasi m3 2.23 Rp 69,356.10 Rp 154,664.10 Rp 170,130.51 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 2.23 Rp 74,400.00 Rp 165,912.00 Rp 182,503.20 107.27

Urugan pasir bwh Pondasi m3 0.15 Rp 197,725.00 Rp 29,658.75 Rp 32,624.63 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 0.15 Rp 179,900.00 Rp 26,985.00 Rp 29,683.50 90.98

Pondasi Plate Menerus 0.6 x 2.13 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.45 Rp 1,256,611.28 Rp 565,475.08 Rp 622,022.58 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 0.45 Rp 1,206,800.00 Rp 543,060.00 Rp 597,366.00 96.04

Bekisting m2 4.26 Rp 233,761.00 Rp 995,821.86 Rp 1,095,404.05 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 4.26 Rp 226,900.00 Rp 966,594.00 Rp 1,063,253.40 97.06

Besi (Ø10-150), (Ø10-150) kg 73.04 Rp 20,869.75 Rp 1,524,326.54 Rp 1,676,759.19 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 73.04 Rp 18,900.00 Rp 1,380,456.00 Rp 1,518,501.60 90.56

Pedestal Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.09 Rp 1,256,611.28 Rp 113,095.02 Rp 124,404.52 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 0.09 Rp 1,206,800.00 Rp 108,612.00 Rp 119,473.20 96.04

Bekisting m2 0.88 Rp 471,399.50 Rp 414,831.56 Rp 456,314.72 0.88 Rp 226,900.00 Rp 199,672.00 Rp 219,639.20 0.88 Rp 226,900.00 Rp 199,672.00 Rp 219,639.20 48.13

Besi (Ø10-150), (Ø10-150) kg 39.77 Rp 20,869.75 Rp 829,989.96 Rp 912,988.95 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 39.77 Rp 18,900.00 Rp 751,653.00 Rp 826,818.30 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.24 Rp 1,256,611.28 Rp 301,586.71 Rp 331,745.38 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 0.24 Rp 1,206,800.00 Rp 289,632.00 Rp 318,595.20 96.04

Bekisting m2 2.40 Rp 471,399.50 Rp 1,131,358.80 Rp 1,244,494.68 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 2.40 Rp 226,900.00 Rp 544,560.00 Rp 599,016.00 48.13

Besi 4Ǿ10, Ǿ8-150 kg 28.41 Rp 20,869.75 Rp 592,909.60 Rp 652,200.56 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 28.41 Rp 18,900.00 Rp 536,949.00 Rp 590,643.90 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 2.29 Rp 471,399.50 Rp 1,079,504.86 Rp 1,187,455.34 2.29 Rp 226,900.00 Rp 519,601.00 Rp 571,561.10 2.29 Rp 226,900.00 Rp 519,601.00 Rp 571,561.10 48.13

Besi 4Ǿ10, Ǿ8-150 kg 27.13 Rp 20,869.75 Rp 566,196.32 Rp 622,815.95 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 27.13 Rp 18,900.00 Rp 512,757.00 Rp 564,032.70 90.56

Kolom Tiang beton 20/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.19 Rp 1,256,611.28 Rp 238,756.14 Rp 262,631.76 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 0.19 Rp 1,206,800.00 Rp 229,292.00 Rp 252,221.20 96.04

Bekisting m2 1.91 Rp 471,399.50 Rp 900,373.05 Rp 990,410.35 1.91 Rp 226,900.00 Rp 433,379.00 Rp 476,716.90 1.91 Rp 226,900.00 Rp 433,379.00 Rp 476,716.90 48.13

Besi 4Ǿ10, Ǿ8-150 kg 22.83 Rp 20,869.75 Rp 476,456.39 Rp 524,102.03 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 22.83 Rp 18,900.00 Rp 431,487.00 Rp 474,635.70 90.56

Dinding Pelat 0.4 x 4.7 x 0.12 m Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Beton m3 0.23 Rp 1,256,611.28 Rp 289,020.59 Rp 317,922.65 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 0.23 Rp 1,206,800.00 Rp 277,564.00 Rp 305,320.40 96.04

Bekisting m2 0.94 Rp 594,599.50 Rp 558,923.53 Rp 614,815.88 0.94 Rp 226,900.00 Rp 213,286.00 Rp 234,614.60 0.94 Rp 226,900.00 Rp 213,286.00 Rp 234,614.60 38.16

Besi kg 16.92 Rp 20,869.75 Rp 353,116.17 Rp 388,427.79 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 16.92 Rp 18,900.00 Rp 319,788.00 Rp 351,766.80 90.56

Pas Bata 1/2 (Pelapis Penebalan) m2 32.54 Rp 120,692.00 Rp 3,927,317.68 Rp 4,320,049.45 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 32.54 Rp 109,800.00 Rp 3,572,892.00 Rp 3,930,181.20 90.98

PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plestreran 1:5 m2 32.54 Rp 69,356.10 Rp 2,256,847.49 Rp 2,482,532.24 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 32.54 Rp 63,100.00 Rp 2,053,274.00 Rp 2,258,601.40 90.98

Acian m2 32.54 Rp 41,607.50 Rp 1,353,908.05 Rp 1,489,298.86 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 32.54 Rp 37,800.00 Rp 1,230,012.00 Rp 1,353,013.20 90.85

f. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tiang Kolom m2 32.54 Rp 47,702.60 Rp 1,552,242.60 Rp 1,707,466.86 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 32.54 Rp 42,200.00 Rp 1,373,188.00 Rp 1,510,506.80 88.46
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
G. PEMB. PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah Kansteen m3 3.19 Rp 81,812.50 Rp 260,981.88 Rp 287,080.06 3.19 Rp 74,400.00 Rp 237,336.00 Rp 261,069.60 3.19 Rp 74,400.00 Rp 237,336.00 Rp 261,069.60 90.94

Urugan Pasit T= 5 cm m3 20.63 Rp 197,725.00 Rp 4,079,066.75 Rp 4,486,973.43 20.63 Rp 179,900.00 Rp 3,711,337.00 Rp 4,082,470.70 20.63 Rp 179,900.00 Rp 3,711,337.00 Rp 4,082,470.70 90.98

b. PEK PAS BATA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Batu bata 1/2 bt 1 : 5 m2 31.88 Rp 120,692.00 Rp 3,847,660.96 Rp 4,232,427.06 31.88 Rp 109,800.00 Rp 3,500,424.00 Rp 3,850,466.40 31.88 Rp 109,800.00 Rp 3,500,424.00 Rp 3,850,466.40 90.98

c. PEK PLESTERAN & ACIAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Pas Batu Bata 1 : 5 m2 33.47 Rp 69,356.10 Rp 2,321,348.67 Rp 2,553,483.53 33.47 Rp 63,100.00 Rp 2,111,957.00 Rp 2,323,152.70 33.47 Rp 63,100.00 Rp 2,111,957.00 Rp 2,323,152.70 90.98

Acian m2 1.93 Rp 41,607.50 Rp 80,302.48 Rp 88,332.72 1.93 Rp 37,800.00 Rp 72,954.00 Rp 80,249.40 1.93 Rp 37,800.00 Rp 72,954.00 Rp 80,249.40 90.85

d. PEK PAVING BLOK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pas Paving Blok M2 412.69 Rp 225,513.75 Rp 93,067,269.49 Rp 102,373,996.44 412.69 Rp 224,000.00 Rp 92,442,560.00 Rp 101,686,816.00 412.69 Rp 224,000.00 Rp 92,442,560.00 Rp 101,686,816.00 99.33

H. REHAB BANGUNAN 2 ( 6.7 X 31.9) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEK PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pembongkaran Rangka Atap, Reng , Kaso m2 442.89 Rp 16,720.00 Rp 7,405,120.80 Rp 8,145,632.88 442.89 Rp 15,400.00 Rp 6,820,506.00 Rp 7,502,556.60 442.89 Rp 15,400.00 Rp 6,820,506.00 Rp 7,502,556.60 92.11

Pek Pembongkaran Kuda Kuda m3 3.84 Rp 390,500.00 Rp 1,499,520.00 Rp 1,649,472.00 3.84 Rp 360,000.00 Rp 1,382,400.00 Rp 1,520,640.00 3.84 Rp 360,000.00 Rp 1,382,400.00 Rp 1,520,640.00 92.19

Pek List Plank m1 89.05 Rp 2,420.00 Rp 215,501.00 Rp 237,051.10 89.05 Rp 2,200.00 Rp 195,910.00 Rp 215,501.00 89.05 Rp 2,200.00 Rp 195,910.00 Rp 215,501.00 90.91

Pek Pembongkaran Plafond m2 362.73 Rp 12,870.00 Rp 4,668,335.10 Rp 5,135,168.61 362.73 Rp 16,100.00 Rp 5,839,953.00 Rp 6,423,948.30 362.73 Rp 16,100.00 Rp 5,839,953.00 Rp 6,423,948.30 125.10

Pek Pembongkaran dinding kusen m3 4.52 Rp 701,239.00 Rp 3,169,600.28 Rp 3,486,560.31 4.52 Rp 646,500.00 Rp 2,922,180.00 Rp 3,214,398.00 4.52 Rp 646,500.00 Rp 2,922,180.00 Rp 3,214,398.00 92.19

Pek Pembongkaran Plesteran m2 75.00 Rp 5,568.75 Rp 417,656.25 Rp 459,421.88 75.00 Rp 4,000.00 Rp 300,000.00 Rp 330,000.00 75.00 Rp 4,000.00 Rp 300,000.00 Rp 330,000.00 71.83

b. PEK PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1: 5 m2 75.00 Rp 69,356.10 Rp 5,201,707.50 Rp 5,721,878.25 75.00 Rp 63,100.00 Rp 4,732,500.00 Rp 5,205,750.00 75.00 Rp 63,100.00 Rp 4,732,500.00 Rp 5,205,750.00 90.98

Acian m2 75.00 Rp 41,607.50 Rp 3,120,562.50 Rp 3,432,618.75 75.00 Rp 37,800.00 Rp 2,835,000.00 Rp 3,118,500.00 75.00 Rp 37,800.00 Rp 2,835,000.00 Rp 3,118,500.00 90.85

PEK PENUTUP ATAP DAN RANGKA ATAP BAJA RINGAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rangka Atap Baja Ringan m2 442.89 Rp 180,496.25 Rp 79,939,984.16 Rp 87,933,982.58 442.89 Rp 175,000.00 Rp 77,505,750.00 Rp 85,256,325.00 442.89 Rp 175,000.00 Rp 77,505,750.00 Rp 85,256,325.00 96.95

Pek Atap Metal Pasir m2 442.89 Rp 142,043.00 Rp 62,909,424.27 Rp 69,200,366.70 442.89 Rp 137,700.00 Rp 60,985,953.00 Rp 67,084,548.30 442.89 Rp 137,700.00 Rp 60,985,953.00 Rp 67,084,548.30 96.94

Pek Bubungan Metal m1 33.90 Rp 116,105.00 Rp 3,935,959.50 Rp 4,329,555.45 33.90 Rp 112,600.00 Rp 3,817,140.00 Rp 4,198,854.00 33.90 Rp 112,600.00 Rp 3,817,140.00 Rp 4,198,854.00 96.98

Pek List Plank GRC m1 93.44 Rp 51,925.50 Rp 4,851,918.72 Rp 5,337,110.59 93.44 Rp 50,300.00 Rp 4,700,032.00 Rp 5,170,035.20 93.44 Rp 50,300.00 Rp 4,700,032.00 Rp 5,170,035.20 96.87

d. PEK LANGIT LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 160.80 Rp 151,306.52 Rp 24,330,088.09 Rp 26,763,096.90 160.80 Rp 146,700.00 Rp 23,589,360.00 Rp 25,948,296.00 160.80 Rp 146,700.00 Rp 23,589,360.00 Rp 25,948,296.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 159.07 Rp 106,032.30 Rp 16,866,557.96 Rp 18,553,213.76 159.07 Rp 102,800.00 Rp 16,352,396.00 Rp 17,987,635.60 159.07 Rp 102,800.00 Rp 16,352,396.00 Rp 17,987,635.60 96.95

e. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen P1 m1 26.80 Rp 106,489.35 Rp 2,853,914.58 Rp 3,139,306.04 26.80 Rp 110,700.00 Rp 2,966,760.00 Rp 3,263,436.00 26.80 Rp 110,700.00 Rp 2,966,760.00 Rp 3,263,436.00 103.95

Pek Kusen P2 m1 11.60 Rp 106,489.35 Rp 1,235,276.46 Rp 1,358,804.11 11.60 Rp 110,700.00 Rp 1,284,120.00 Rp 1,412,532.00 11.60 Rp 110,700.00 Rp 1,284,120.00 Rp 1,412,532.00 103.95

Pek Jendela J m1 201.60 Rp 106,489.35 Rp 21,468,252.96 Rp 23,615,078.26 201.60 Rp 110,700.00 Rp 22,317,120.00 Rp 24,548,832.00 201.60 Rp 110,700.00 Rp 22,317,120.00 Rp 24,548,832.00 103.95

Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 m2 12.80 Rp 456,604.50 Rp 5,844,537.60 Rp 6,428,991.36 12.80 Rp 474,800.00 Rp 6,077,440.00 Rp 6,685,184.00 12.80 Rp 474,800.00 Rp 6,077,440.00 Rp 6,685,184.00 103.98

P2 m2 3.20 Rp 456,604.50 Rp 1,461,134.40 Rp 1,607,247.84 3.20 Rp 474,800.00 Rp 1,519,360.00 Rp 1,671,296.00 3.20 Rp 474,800.00 Rp 1,519,360.00 Rp 1,671,296.00 103.98

Daun Jendela m2 5.15 Rp 424,110.50 Rp 2,184,169.08 Rp 2,402,585.98 5.15 Rp 474,800.00 Rp 2,445,220.00 Rp 2,689,742.00 5.15 Rp 474,800.00 Rp 2,445,220.00 Rp 2,689,742.00 111.95

Kaca Mati m2 8.71 Rp 141,810.63 Rp 1,235,170.54 Rp 1,358,687.60 8.71 Rp 129,700.00 Rp 1,129,687.00 Rp 1,242,655.70 8.71 Rp 129,700.00 Rp 1,129,687.00 Rp 1,242,655.70 91.46

f. PEK KUNCI DAN KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Kunci Tanam 2 slaag bh 5.00 Rp 396,302.50 Rp 1,981,512.50 Rp 2,179,663.75 5.00 Rp 362,600.00 Rp 1,813,000.00 Rp 1,994,300.00 5.00 Rp 362,600.00 Rp 1,813,000.00 Rp 1,994,300.00 91.50

Pas Kunci KM/WC bh 2.00 Rp 212,726.25 Rp 425,452.50 Rp 467,997.75 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 170.45

Pas Engsel Pintu bh 24.00 Rp 42,803.75 Rp 1,027,290.00 Rp 1,130,019.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 91.35

Pas Engsel Jendela bh 72.00 Rp 36,052.50 Rp 2,595,780.00 Rp 2,855,358.00 72.00 Rp 32,900.00 Rp 2,368,800.00 Rp 2,605,680.00 72.00 Rp 32,900.00 Rp 2,368,800.00 Rp 2,605,680.00 91.26

Pas Hak Angin bh 72.00 Rp 51,122.50 Rp 3,680,820.00 Rp 4,048,902.00 72.00 Rp 46,700.00 Rp 3,362,400.00 Rp 3,698,640.00 72.00 Rp 46,700.00 Rp 3,362,400.00 Rp 3,698,640.00 91.35

Pas Slot bh 15.00 Rp 46,667.50 Rp 700,012.50 Rp 770,013.75 15.00 Rp 46,700.00 Rp 700,500.00 Rp 770,550.00 15.00 Rp 46,700.00 Rp 700,500.00 Rp 770,550.00 100.07

g. PEK PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Pengecatan dinding m2 328.71 Rp 47,702.60 Rp 15,680,321.65 Rp 17,248,353.81 328.71 Rp 42,200.00 Rp 13,871,562.00 Rp 15,258,718.20 328.71 Rp 42,200.00 Rp 13,871,562.00 Rp 15,258,718.20 88.46

Pek Pengecatan Plafond GRC m2 159.07 Rp 34,755.60 Rp 5,528,573.29 Rp 6,081,430.62 159.07 Rp 30,700.00 Rp 4,883,449.00 Rp 5,371,793.90 159.07 Rp 30,700.00 Rp 4,883,449.00 Rp 5,371,793.90 88.33

h. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm Ttk 19.00 Rp 223,591.50 Rp 4,248,238.50 Rp 4,673,062.35 19.00 Rp 200,100.00 Rp 3,801,900.00 Rp 4,182,090.00 19.00 Rp 200,100.00 Rp 3,801,900.00 Rp 4,182,090.00 89.49

1 ttk Instalasi Stop Kontak kabel NYM 3 x 2,5 mm Ttk 5.00 Rp 235,416.50 Rp 1,177,082.50 Rp 1,294,790.75 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 85.00

1 ttk Instalasi Sakelar kabel NYM 2 x 2,5 mm Ttk 15.00 Rp 235,416.50 Rp 3,531,247.50 Rp 3,884,372.25 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 85.00

1 ttk Sakelar Seri Setara Panasonic Ttk 15.00 Rp 86,083.25 Rp 1,291,248.75 Rp 1,420,373.63 15.00 Rp 77,000.00 Rp 1,155,000.00 Rp 1,270,500.00 15.00 Rp 77,000.00 Rp 1,155,000.00 Rp 1,270,500.00 89.45

1 ttk Stop Kontak Setara Ttk 5.00 Rp 76,183.25 Rp 380,916.25 Rp 419,007.88 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 5.00 Rp 77,000.00 Rp 385,000.00 Rp 423,500.00 101.07

1 BH Lampu Tl 20 Watt Beserta Armatur Biasa bh 16.00 Rp 178,601.50 Rp 2,857,624.00 Rp 3,143,386.40 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 104.65

1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

19) SDN 1 BOLANG KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN 1 BOLANG (1 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 92.82 Rp 16,720.00 Rp 1,551,950.40 Rp 1,707,145.44 92.82 Rp 15,400.00 Rp 1,429,428.00 Rp 1,572,370.80 92.82 Rp 15,400.00 Rp 1,429,428.00 Rp 1,572,370.80 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.13 Rp 390,500.00 Rp 441,265.00 Rp 485,391.50 1.13 Rp 360,000.00 Rp 406,800.00 Rp 447,480.00 1.13 Rp 360,000.00 Rp 406,800.00 Rp 447,480.00 92.19

3. Bongkaran Genteng Lama m2 80.75 Rp 3,150.00 Rp 254,362.50 Rp 279,798.75 80.75 Rp 2,900.00 Rp 234,175.00 Rp 257,592.50 80.75 Rp 2,900.00 Rp 234,175.00 Rp 257,592.50 92.06

4. Bongkaran List Plank Lama m1 36.00 Rp 2,420.00 Rp 87,120.00 Rp 95,832.00 36.00 Rp 2,200.00 Rp 79,200.00 Rp 87,120.00 36.00 Rp 2,200.00 Rp 79,200.00 Rp 87,120.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 80.75 Rp 12,870.00 Rp 1,039,252.50 Rp 1,143,177.75 80.75 Rp 16,100.00 Rp 1,300,075.00 Rp 1,430,082.50 80.75 Rp 16,100.00 Rp 1,300,075.00 Rp 1,430,082.50 125.10

6. Bongkaran dinidng m3 12.69 Rp 701,239.00 Rp 8,898,722.91 Rp 9,788,595.20 12.69 Rp 646,500.00 Rp 8,204,085.00 Rp 9,024,493.50 12.69 Rp 646,500.00 Rp 8,204,085.00 Rp 9,024,493.50 92.19

7. Total bongkaran keramik m3 81.40 Rp 12,870.00 Rp 1,047,618.00 Rp 1,152,379.80 81.40 Rp 6,000.00 Rp 488,400.00 Rp 537,240.00 81.40 Rp 6,000.00 Rp 488,400.00 Rp 537,240.00 46.62

8. bongkar beton bertulang (ring balok) m3 0.68 Rp 1,484,978.00 Rp 1,009,785.04 Rp 1,110,763.54 0.68 Rp 646,500.00 Rp 439,620.00 Rp 483,582.00 0.68 Rp 646,500.00 Rp 439,620.00 Rp 483,582.00 43.54

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:5 m2 225.00 Rp 69,356.10 Rp 15,605,122.50 Rp 17,165,634.75 225.00 Rp 63,100.00 Rp 14,197,500.00 Rp 15,617,250.00 225.00 Rp 63,100.00 Rp 14,197,500.00 Rp 15,617,250.00 90.98

2. Acian m2 225.00 Rp 41,607.50 Rp 9,361,687.50 Rp 10,297,856.25 225.00 Rp 37,800.00 Rp 8,505,000.00 Rp 9,355,500.00 225.00 Rp 37,800.00 Rp 8,505,000.00 Rp 9,355,500.00 90.85

d. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m2 92.82 Rp 180,496.25 Rp 16,753,661.93 Rp 18,429,028.12 92.82 Rp 175,000.00 Rp 16,243,500.00 Rp 17,867,850.00 92.82 Rp 175,000.00 Rp 16,243,500.00 Rp 17,867,850.00 96.95

2. Pas Atap Metal Pasir m2 80.75 Rp 142,043.00 Rp 11,469,972.25 Rp 12,616,969.48 80.75 Rp 137,700.00 Rp 11,119,275.00 Rp 12,231,202.50 80.75 Rp 137,700.00 Rp 11,119,275.00 Rp 12,231,202.50 96.94

3. Pas Bubungan Metal m1 8.50 Rp 116,105.00 Rp 986,892.50 Rp 1,085,581.75 8.50 Rp 112,600.00 Rp 957,100.00 Rp 1,052,810.00 8.50 Rp 112,600.00 Rp 957,100.00 Rp 1,052,810.00 96.98

4. Pemasangan Listplank GRC Uk. (6 mm x20 cm ) m1 36.00 Rp 51,925.50 Rp 1,869,318.00 Rp 2,056,249.80 36.00 Rp 50,300.00 Rp 1,810,800.00 Rp 1,991,880.00 36.00 Rp 50,300.00 Rp 1,810,800.00 Rp 1,991,880.00 96.87

5. Ring Balok 15/20 - K225 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.26 Rp 1,326,250.44 Rp 1,671,075.56 Rp 1,838,183.12 1.26 Rp 1,206,800.00 Rp 1,520,568.00 Rp 1,672,624.80 1.26 Rp 1,206,800.00 Rp 1,520,568.00 Rp 1,672,624.80 90.99

- bekesting m2 1.26 Rp 249,436.00 Rp 314,289.36 Rp 345,718.30 1.26 Rp 226,900.00 Rp 285,894.00 Rp 314,483.40 1.26 Rp 226,900.00 Rp 285,894.00 Rp 314,483.40 90.97

- besi Kg 673.91 Rp 20,869.75 Rp 14,064,333.22 Rp 15,470,766.54 673.91 Rp 18,900.00 Rp 12,736,899.00 Rp 14,010,588.90 673.91 Rp 18,900.00 Rp 12,736,899.00 Rp 14,010,588.90 90.56

6. Kolom 20/20 - K225 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.40 Rp 1,326,250.44 Rp 530,500.18 Rp 583,550.20 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 90.99

- bekesting m2 8.00 Rp 249,436.00 Rp 1,995,488.00 Rp 2,195,036.80 8.00 Rp 226,900.00 Rp 1,815,200.00 Rp 1,996,720.00 8.00 Rp 226,900.00 Rp 1,815,200.00 Rp 1,996,720.00 90.97

- besi Kg 69.81 Rp 20,869.75 Rp 1,456,917.25 Rp 1,602,608.97 69.81 Rp 18,900.00 Rp 1,319,409.00 Rp 1,451,349.90 69.81 Rp 18,900.00 Rp 1,319,409.00 Rp 1,451,349.90 90.56

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 56.25 Rp 151,306.52 Rp 8,510,991.64 Rp 9,362,090.80 56.25 Rp 146,700.00 Rp 8,251,875.00 Rp 9,077,062.50 56.25 Rp 146,700.00 Rp 8,251,875.00 Rp 9,077,062.50 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 30.00 Rp 106,032.30 Rp 3,180,969.00 Rp 3,499,065.90 30.00 Rp 102,800.00 Rp 3,084,000.00 Rp 3,392,400.00 30.00 Rp 102,800.00 Rp 3,084,000.00 Rp 3,392,400.00 96.95

f. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1. Ps lantai Keramik 40x40 polos (RKB) m2 56.25 Rp 183,216.00 Rp 10,305,900.00 Rp 11,336,490.00 56.25 Rp 166,700.00 Rp 9,376,875.00 Rp 10,314,562.50 56.25 Rp 166,700.00 Rp 9,376,875.00 Rp 10,314,562.50 90.99

2. Ps lantai Keramik 40x40 polos (selasar) m2 36.00 Rp 183,216.00 Rp 6,595,776.00 Rp 7,255,353.60 36.00 Rp 166,700.00 Rp 6,001,200.00 Rp 6,601,320.00 36.00 Rp 166,700.00 Rp 6,001,200.00 Rp 6,601,320.00 90.99

3. Ps. Keramik Dinding 20x20 (selasar) m2 36.00 Rp 145,348.50 Rp 5,232,546.00 Rp 5,755,800.60 36.00 Rp 115,600.00 Rp 4,161,600.00 Rp 4,577,760.00 36.00 Rp 115,600.00 Rp 4,161,600.00 Rp 4,577,760.00 79.53

4. rabat beton (ki/ka/blkng) m3 1.80 Rp 1,049,020.09 Rp 1,888,236.17 Rp 2,077,059.78 1.80 Rp - Rp - Rp - 1.80 Rp - Rp - Rp - 0.00

g. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (1 bh) m1 6.60 Rp 106,489.35 Rp 702,829.71 Rp 773,112.68 6.60 Rp 110,700.00 Rp 730,620.00 Rp 803,682.00 6.60 Rp 110,700.00 Rp 730,620.00 Rp 803,682.00 103.95

- J1 (2 bh) m1 11.60 Rp 106,489.35 Rp 1,235,276.46 Rp 1,358,804.11 11.60 Rp 110,700.00 Rp 1,284,120.00 Rp 1,412,532.00 11.60 Rp 110,700.00 Rp 1,284,120.00 Rp 1,412,532.00 103.95

- BV P1 (1bh) m1 3.70 Rp 106,489.35 Rp 394,010.60 Rp 433,411.65 3.70 Rp 110,700.00 Rp 409,590.00 Rp 450,549.00 3.70 Rp 110,700.00 Rp 409,590.00 Rp 450,549.00 103.95

- BV J1 (2 bh) m1 10.40 Rp 106,489.35 Rp 1,107,489.24 Rp 1,218,238.16 10.40 Rp 110,700.00 Rp 1,151,280.00 Rp 1,266,408.00 10.40 Rp 110,700.00 Rp 1,151,280.00 Rp 1,266,408.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (5 unit) m2 2.93 Rp 424,110.50 Rp 1,242,643.77 Rp 1,366,908.14 2.93 Rp 474,800.00 Rp 1,391,164.00 Rp 1,530,280.40 2.93 Rp 474,800.00 Rp 1,391,164.00 Rp 1,530,280.40 111.95

Pembuatan & Pemasangan Pintu Teakwood m2 2.60 Rp 782,804.00 Rp 2,035,290.40 Rp 2,238,819.44 2.60 Rp 814,100.00 Rp 2,116,660.00 Rp 2,328,326.00 2.60 Rp 814,100.00 Rp 2,116,660.00 Rp 2,328,326.00 104.00

h. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

2. Pas Engsel Pintu bh 3.00 Rp 42,803.75 Rp 128,411.25 Rp 141,252.38 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 91.35

3. Pas Engsel Jendela Kupu2 bh 6.00 Rp 36,052.50 Rp 216,315.00 Rp 237,946.50 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 91.26

4. Pas Kait Angin bh 8.00 Rp 51,122.50 Rp 408,980.00 Rp 449,878.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 8.00 Rp 46,700.00 Rp 373,600.00 Rp 410,960.00 91.35

5. Pas Kaca 5 mm m2 2.93 Rp 141,810.63 Rp 415,505.13 Rp 457,055.64 2.93 Rp 129,700.00 Rp 380,021.00 Rp 418,023.10 2.93 Rp 129,700.00 Rp 380,021.00 Rp 418,023.10 91.46

i. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 105.00 Rp 47,702.60 Rp 5,008,773.00 Rp 5,509,650.30 105.00 Rp 42,200.00 Rp 4,431,000.00 Rp 4,874,100.00 105.00 Rp 42,200.00 Rp 4,431,000.00 Rp 4,874,100.00 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 120.00 Rp 47,702.60 Rp 5,724,312.00 Rp 6,296,743.20 120.00 Rp 42,200.00 Rp 5,064,000.00 Rp 5,570,400.00 120.00 Rp 42,200.00 Rp 5,064,000.00 Rp 5,570,400.00 88.46

3. Pengecatan Plafond 3 Kali m2 23.00 Rp 34,755.60 Rp 799,378.80 Rp 879,316.68 23.00 Rp 30,700.00 Rp 706,100.00 Rp 776,710.00 23.00 Rp 30,700.00 Rp 706,100.00 Rp 776,710.00 88.33

j. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Instalasi Tiitik lampu ttk 5.00 Rp 223,591.50 Rp 1,117,957.50 Rp 1,229,753.25 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 89.49

2. Pemasangan Stop Kontak bh 1.00 Rp 76,183.25 Rp 76,183.25 Rp 83,801.58 1.00 Rp 68,100.00 Rp 68,100.00 Rp 74,910.00 1.00 Rp 68,100.00 Rp 68,100.00 Rp 74,910.00 89.39

3. Pemasangan Lampu TL bh 4.00 Rp 208,851.50 Rp 835,406.00 Rp 918,946.60 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 89.49

4. Pemasangan Lampu SL 18 WATT bh 1.00 Rp 74,101.50 Rp 74,101.50 Rp 81,511.65 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

6. Pitting lampu bh 1.00 Rp 30,101.50 Rp 30,101.50 Rp 33,111.65 1.00 Rp 26,900.00 Rp 26,900.00 Rp 29,590.00 1.00 Rp 26,900.00 Rp 26,900.00 Rp 29,590.00 89.36

7. Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

D. PENGECATAN 5 LOKAL Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 525.00 Rp 47,702.60 Rp 25,043,865.00 Rp 27,548,251.50 525.00 Rp 42,200.00 Rp 22,155,000.00 Rp 24,370,500.00 525.00 Rp 42,200.00 Rp 22,155,000.00 Rp 24,370,500.00 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 315.00 Rp 47,702.60 Rp 15,026,319.00 Rp 16,528,950.90 315.00 Rp 42,200.00 Rp 13,293,000.00 Rp 14,622,300.00 315.00 Rp 42,200.00 Rp 13,293,000.00 Rp 14,622,300.00 88.46

3. Pengecatan Plafond 2 Kali selasar dan belakang m2 141.25 Rp 34,755.60 Rp 4,909,228.50 Rp 5,400,151.35 141.25 Rp 30,700.00 Rp 4,336,375.00 Rp 4,770,012.50 141.25 Rp 30,700.00 Rp 4,336,375.00 Rp 4,770,012.50 88.33

E. PEMBANGUNAN TOILET Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah pondasi batu kali m3 33.38 Rp 81,812.50 Rp 2,730,901.25 Rp 3,003,991.38 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 33.38 Rp 74,400.00 Rp 2,483,472.00 Rp 2,731,819.20 90.94

2. Urugan tanah kembali m3 18.08 Rp 114,884.90 Rp 2,077,118.90 Rp 2,284,830.79 18.08 Rp 104,500.00 Rp 1,889,360.00 Rp 2,078,296.00 18.08 Rp 104,500.00 Rp 1,889,360.00 Rp 2,078,296.00 90.96

3. Urugan Pasir dibawah pondasi t=5cm m3 1.28 Rp 197,725.00 Rp 253,088.00 Rp 278,396.80 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 1.28 Rp 179,900.00 Rp 230,272.00 Rp 253,299.20 90.98
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
4. Urugan Tanah dibwh lantai t=20 cm m3 2.59 Rp 114,884.90 Rp 297,551.88 Rp 327,307.07 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 90.96

5. pemadatan Tanah per 20 cm m3 2.59 Rp 92,125.00 Rp 238,603.75 Rp 262,464.13 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 2.59 Rp 104,500.00 Rp 270,655.00 Rp 297,720.50 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Pondasi batu kali m3 15.30 Rp 1,083,197.50 Rp 16,572,921.75 Rp 18,230,213.93 15.30 Rp 985,700.00 Rp 15,081,210.00 Rp 16,589,331.00 15.30 Rp 985,700.00 Rp 15,081,210.00 Rp 16,589,331.00 91.00

2. Pas Batu Aanstamping m3 3.85 Rp 634,375.50 Rp 2,442,345.68 Rp 2,686,580.24 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 3.85 Rp 577,200.00 Rp 2,222,220.00 Rp 2,444,442.00 90.99

c. PEKERJAAN BETON K-225 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Sloof 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 337.74 Rp 20,869.75 Rp 7,048,549.37 Rp 7,753,404.30 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 337.74 Rp 18,900.00 Rp 6,383,286.00 Rp 7,021,614.60 90.56

2. Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 25.20 Rp 249,436.00 Rp 6,285,787.20 Rp 6,914,365.92 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 25.20 Rp 226,900.00 Rp 5,717,880.00 Rp 6,289,668.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.42 Rp 249,436.00 Rp 1,601,379.12 Rp 1,761,517.03 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 6.42 Rp 226,900.00 Rp 1,456,698.00 Rp 1,602,367.80 90.97

- besi Kg 356.74 Rp 20,869.75 Rp 7,445,074.62 Rp 8,189,582.08 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 356.74 Rp 18,900.00 Rp 6,742,386.00 Rp 7,416,624.60 90.56

d. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 5PP m2 74.90 Rp 120,692.00 Rp 9,039,830.80 Rp 9,943,813.88 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 74.90 Rp 109,800.00 Rp 8,224,020.00 Rp 9,046,422.00 90.98

2. Pas Dinding Bata Merah 1SP : 3PP 1/2 bata m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97

e. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pekerjaan Beton Site Mix K 225 m3 2.29 Rp 1,326,250.44 Rp 3,037,113.52 Rp 3,340,824.87 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 90.99

2. Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

3. Bekisting m2 22.88 Rp 594,599.50 Rp 13,604,436.56 Rp 14,964,880.22 22.88 Rp 541,000.00 Rp 12,378,080.00 Rp 13,615,888.00 22.88 Rp 541,000.00 Rp 12,378,080.00 Rp 13,615,888.00 90.99

4. Plesteran 1:2 m2 22.88 Rp 76,187.10 Rp 1,743,160.85 Rp 1,917,476.93 22.88 Rp 69,300.00 Rp 1,585,584.00 Rp 1,744,142.40 22.88 Rp 69,300.00 Rp 1,585,584.00 Rp 1,744,142.40 90.96

5. Acian m2 22.88 Rp 41,607.50 Rp 951,979.60 Rp 1,047,177.56 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 90.85

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:2 m2 61.95 Rp 76,187.10 Rp 4,719,790.85 Rp 5,191,769.93 61.95 Rp 69,300.00 Rp 4,293,135.00 Rp 4,722,448.50 61.95 Rp 69,300.00 Rp 4,293,135.00 Rp 4,722,448.50 90.96

2. Acian m2 61.95 Rp 41,607.50 Rp 2,577,584.63 Rp 2,835,343.09 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 61.95 Rp 37,800.00 Rp 2,341,710.00 Rp 2,575,881.00 90.85

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Memasang Langit-langit GRC, Ukuran (120x240) tebal 4 mm + Rangka Hollow m2 12.95 Rp 106,032.30 Rp 1,373,118.29 Rp 1,510,430.11 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 12.95 Rp 102,800.00 Rp 1,331,260.00 Rp 1,464,386.00 96.95

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps Keramik Lantai 30x30 m2 12.95 Rp 180,870.25 Rp 2,342,269.74 Rp 2,576,496.71 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 12.95 Rp 164,500.00 Rp 2,130,275.00 Rp 2,343,302.50 90.95

Ps. Keramik Dinding 30x30 m2 23.01 Rp 145,348.50 Rp 3,344,468.99 Rp 3,678,915.88 23.01 Rp 164,500.00 Rp 3,785,145.00 Rp 4,163,659.50 23.01 Rp 164,500.00 Rp 3,785,145.00 Rp 4,163,659.50 113.18

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (3 bh) m1 26.58 Rp 106,489.35 Rp 2,830,486.92 Rp 3,113,535.62 26.58 Rp 110,700.00 Rp 2,942,406.00 Rp 3,236,646.60 26.58 Rp 110,700.00 Rp 2,942,406.00 Rp 3,236,646.60 103.95

BV P1 (3bh) m1 13.98 Rp 424,110.50 Rp 5,929,064.79 Rp 6,521,971.27 13.98 Rp 110,700.00 Rp 1,547,586.00 Rp 1,702,344.60 13.98 Rp 110,700.00 Rp 1,547,586.00 Rp 1,702,344.60 26.10
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
sunscreen Alumunium (3bh) m2 3.86 Rp 478,170.00 Rp 1,845,736.20 Rp 2,030,309.82 3.86 Rp 441,000.00 Rp 1,702,260.00 Rp 1,872,486.00 3.86 Rp 441,000.00 Rp 1,702,260.00 Rp 1,872,486.00 92.23

Pintu Panel Alumunium P1 (3 bh) m2 12.87 Rp 456,604.50 Rp 5,876,499.92 Rp 6,464,149.91 12.87 Rp 441,000.00 Rp 5,675,670.00 Rp 6,243,237.00 12.87 Rp 441,000.00 Rp 5,675,670.00 Rp 6,243,237.00 96.58

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

k. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,662.50 Rp 3,556,987.50 Rp 3,912,686.25 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Pemasangan Bak Fibreglass vol.1 m3 bh 3.00 Rp 1,409,223.20 Rp 4,227,669.60 Rp 4,650,436.56 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 115.67

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septictank unit 1.00 Rp 17,106,025.67 Rp 17,106,025.67 Rp 18,816,628.24 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 59.80

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 50.20 Rp 47,702.60 Rp 2,394,670.52 Rp 2,634,137.57 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 50.20 Rp 42,200.00 Rp 2,118,440.00 Rp 2,330,284.00 88.46

Pengecatan Tembok Luar Watershild 3 kali m2 61.95 Rp 47,702.60 Rp 2,955,176.07 Rp 3,250,693.68 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 61.95 Rp 42,200.00 Rp 2,614,290.00 Rp 2,875,719.00 88.46

Pengecatan Plafond 3 Kali m2 12.95 Rp 34,755.60 Rp 450,085.02 Rp 495,093.52 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 12.95 Rp 30,700.00 Rp 397,565.00 Rp 437,321.50 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu bh 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

Pemasangan Lampu SL 18 WATT unit 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

Pemasangan MCB m 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

20) SDN 2 CILANGKAHAN KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

2. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN CILANGKAHAN 2 (3 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 216.09 Rp 16,720.00 Rp 3,613,024.80 Rp 3,974,327.28 216.09 Rp 15,400.00 Rp 3,327,786.00 Rp 3,660,564.60 216.09 Rp 15,400.00 Rp 3,327,786.00 Rp 3,660,564.60 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.51 Rp 390,500.00 Rp 589,655.00 Rp 648,620.50 1.51 Rp 360,000.00 Rp 543,600.00 Rp 597,960.00 1.51 Rp 360,000.00 Rp 543,600.00 Rp 597,960.00 92.19

3. Bongkaran Genteng Lama m2 216.09 Rp 3,150.00 Rp 680,683.50 Rp 748,751.85 216.09 Rp 2,900.00 Rp 626,661.00 Rp 689,327.10 216.09 Rp 2,900.00 Rp 626,661.00 Rp 689,327.10 92.06

4. Bongkaran List Plank Lama m1 63.00 Rp 2,420.00 Rp 152,460.00 Rp 167,706.00 63.00 Rp 2,200.00 Rp 138,600.00 Rp 152,460.00 63.00 Rp 2,200.00 Rp 138,600.00 Rp 152,460.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 81.19 Rp 17,480.00 Rp 1,419,201.20 Rp 1,561,121.32 81.19 Rp 16,100.00 Rp 1,307,159.00 Rp 1,437,874.90 81.19 Rp 16,100.00 Rp 1,307,159.00 Rp 1,437,874.90 92.11

6. Bongkaran Dinding m3 29.43 Rp 701,239.00 Rp 20,637,463.77 Rp 22,701,210.15 29.43 Rp 646,500.00 Rp 19,026,495.00 Rp 20,929,144.50 29.43 Rp 646,500.00 Rp 19,026,495.00 Rp 20,929,144.50 92.19

7. Bongkaran keramik Lantai m3 61.05 Rp 12,870.00 Rp 785,713.50 Rp 864,284.85 61.05 Rp 6,000.00 Rp 366,300.00 Rp 402,930.00 61.05 Rp 6,000.00 Rp 366,300.00 Rp 402,930.00 46.62

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Urugan tanah mendatangkan m3 22.50 Rp 114,884.90 Rp 2,584,910.14 Rp 2,843,401.15 22.50 Rp 104,500.00 Rp 2,351,250.00 Rp 2,586,375.00 22.50 Rp 104,500.00 Rp 2,351,250.00 Rp 2,586,375.00 90.96

2. pemadatan tanah m3 22.50 Rp 92,125.00 Rp 2,072,812.50 Rp 2,280,093.75 22.50 Rp 92,000.00 Rp 2,070,000.00 Rp 2,277,000.00 22.50 Rp 92,000.00 Rp 2,070,000.00 Rp 2,277,000.00 99.86

3. Urugan Pasir dibawah lantai = 0.05 m3 22.50 Rp 197,725.00 Rp 4,448,812.50 Rp 4,893,693.75 22.50 Rp 179,900.00 Rp 4,047,750.00 Rp 4,452,525.00 22.50 Rp 179,900.00 Rp 4,047,750.00 Rp 4,452,525.00 90.98

4. lantai kerja beton K100 m3 22.50 Rp 1,049,020.09 Rp 23,602,952.08 Rp 25,963,247.29 22.50 Rp 1,040,000.00 Rp 23,400,000.00 Rp 25,740,000.00 22.50 Rp 1,040,000.00 Rp 23,400,000.00 Rp 25,740,000.00 99.14

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:5 m2 93.44 Rp 69,356.10 Rp 6,480,633.98 Rp 7,128,697.38 93.44 Rp 69,300.00 Rp 6,475,392.00 Rp 7,122,931.20 93.44 Rp 69,300.00 Rp 6,475,392.00 Rp 7,122,931.20 99.92

2. Acian m2 93.44 Rp 41,607.50 Rp 3,887,804.80 Rp 4,276,585.28 93.44 Rp 37,800.00 Rp 3,532,032.00 Rp 3,885,235.20 93.44 Rp 37,800.00 Rp 3,532,032.00 Rp 3,885,235.20 90.85

d. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m2 188.00 Rp 180,496.25 Rp 33,933,295.00 Rp 37,326,624.50 188.00 Rp 175,000.00 Rp 32,900,000.00 Rp 36,190,000.00 188.00 Rp 175,000.00 Rp 32,900,000.00 Rp 36,190,000.00 96.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Pas Atap Metal Pasir m2 216.09 Rp 142,043.00 Rp 30,694,071.87 Rp 33,763,479.06 216.09 Rp 137,700.00 Rp 29,755,593.00 Rp 32,731,152.30 216.09 Rp 137,700.00 Rp 29,755,593.00 Rp 32,731,152.30 96.94

3. Pas Bubungan Metal m1 23.50 Rp 116,105.00 Rp 2,728,467.50 Rp 3,001,314.25 23.50 Rp 112,600.00 Rp 2,646,100.00 Rp 2,910,710.00 23.50 Rp 112,600.00 Rp 2,646,100.00 Rp 2,910,710.00 96.98

4. Pas Listplank GRC Uk. (6 mm x 20 cm ) m1 63.00 Rp 51,925.50 Rp 3,271,306.50 Rp 3,598,437.15 63.00 Rp 50,300.00 Rp 3,168,900.00 Rp 3,485,790.00 63.00 Rp 50,300.00 Rp 3,168,900.00 Rp 3,485,790.00 96.87

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 157.50 Rp 151,306.52 Rp 23,830,776.59 Rp 26,213,854.24 157.50 Rp 146,700.00 Rp 23,105,250.00 Rp 25,415,775.00 157.50 Rp 146,700.00 Rp 23,105,250.00 Rp 25,415,775.00 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 56.25 Rp 106,032.30 Rp 5,964,316.88 Rp 6,560,748.56 56.25 Rp 102,800.00 Rp 5,782,500.00 Rp 6,360,750.00 56.25 Rp 102,800.00 Rp 5,782,500.00 Rp 6,360,750.00 96.95

f. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 157.50 Rp 183,216.00 Rp 28,856,520.00 Rp 31,742,172.00 157.50 Rp 166,700.00 Rp 26,255,250.00 Rp 28,880,775.00 157.50 Rp 166,700.00 Rp 26,255,250.00 Rp 28,880,775.00 90.99

2. Ps lantai Keramik 40x40 polos (selasar) m3 125.55 Rp 183,216.00 Rp 23,002,768.80 Rp 25,303,045.68 125.55 Rp 166,700.00 Rp 20,929,185.00 Rp 23,022,103.50 125.55 Rp 166,700.00 Rp 20,929,185.00 Rp 23,022,103.50 90.99

3. Ps. Keramik Dinding 30x30 (selasar) m2 125.55 Rp 145,348.50 Rp 18,248,504.18 Rp 20,073,354.59 125.55 Rp 164,500.00 Rp 20,652,975.00 Rp 22,718,272.50 125.55 Rp 164,500.00 Rp 20,652,975.00 Rp 22,718,272.50 113.18

g. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (3 bh) m1 20.10 Rp 106,489.35 Rp 2,140,435.94 Rp 2,354,479.53 20.10 Rp 110,700.00 Rp 2,225,070.00 Rp 2,447,577.00 20.10 Rp 110,700.00 Rp 2,225,070.00 Rp 2,447,577.00 103.95

- J1 (12 bh) m1 72.00 Rp 106,489.35 Rp 7,667,233.20 Rp 8,433,956.52 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 103.95

- BV P1 (3bh) m1 9.90 Rp 106,489.35 Rp 1,054,244.57 Rp 1,159,669.02 9.90 Rp 110,700.00 Rp 1,095,930.00 Rp 1,205,523.00 9.90 Rp 110,700.00 Rp 1,095,930.00 Rp 1,205,523.00 103.95

- J1 (12 bh) m1 64.80 Rp 106,489.35 Rp 6,900,509.88 Rp 7,590,560.87 64.80 Rp 110,700.00 Rp 7,173,360.00 Rp 7,890,696.00 64.80 Rp 110,700.00 Rp 7,173,360.00 Rp 7,890,696.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (24 unit) m2 10.92 Rp 424,110.50 Rp 4,631,286.66 Rp 5,094,415.33 10.92 Rp 441,000.00 Rp 4,815,720.00 Rp 5,297,292.00 10.92 Rp 441,000.00 Rp 4,815,720.00 Rp 5,297,292.00 103.98

Pembuatan & Pemasangan Pintu Teakwood m2 5.67 Rp 782,804.00 Rp 4,438,498.68 Rp 4,882,348.55 5.67 Rp 814,100.00 Rp 4,615,947.00 Rp 5,077,541.70 5.67 Rp 814,100.00 Rp 4,615,947.00 Rp 5,077,541.70 104.00

h. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

2. Pas Engsel Pintu bh 18.00 Rp 42,803.75 Rp 770,467.50 Rp 847,514.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 91.35

3. Pas Engsel Jendela Kupu2 bh 48.00 Rp 36,052.50 Rp 1,730,520.00 Rp 1,903,572.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 91.26

4. Pas Kait Angin bh 24.00 Rp 51,122.50 Rp 1,226,940.00 Rp 1,349,634.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 91.35

5. Pas Kaca 5 mm m2 16.38 Rp 141,810.63 Rp 2,322,858.04 Rp 2,555,143.84 16.38 Rp 129,700.00 Rp 2,124,486.00 Rp 2,336,934.60 16.38 Rp 129,700.00 Rp 2,124,486.00 Rp 2,336,934.60 91.46

i. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 278.40 Rp 47,702.60 Rp 13,280,403.84 Rp 14,608,444.22 278.40 Rp 42,200.00 Rp 11,748,480.00 Rp 12,923,328.00 278.40 Rp 42,200.00 Rp 11,748,480.00 Rp 12,923,328.00 88.46

2. Pengecatan Tembok Luar Watershild 3 kali m2 188.80 Rp 47,702.60 Rp 9,006,250.88 Rp 9,906,875.97 188.80 Rp 42,200.00 Rp 7,967,360.00 Rp 8,764,096.00 188.80 Rp 42,200.00 Rp 7,967,360.00 Rp 8,764,096.00 88.46

3. Pengecatan Plafond 3 Kali m2 56.25 Rp 34,755.60 Rp 1,955,002.50 Rp 2,150,502.75 56.25 Rp 30,700.00 Rp 1,726,875.00 Rp 1,899,562.50 56.25 Rp 30,700.00 Rp 1,726,875.00 Rp 1,899,562.50 88.33

j. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Instalasi Tiitik lampu ttk 15.00 Rp 223,591.50 Rp 3,353,872.50 Rp 3,689,259.75 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 89.49

2. Pemasangan Stop Kontak bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 89.39

3. Pemasangan Lampu TL bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

4. 1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

6. Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

7. Pemasangan Sakelar Ganda bh 4.00 Rp 86,083.25 Rp 344,333.00 Rp 378,766.30 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 4.00 Rp 77,000.00 Rp 308,000.00 Rp 338,800.00 89.45

D. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 17.44 Rp 114,884.90 Rp 2,003,592.57 Rp 2,203,951.83 17.44 Rp 74,400.00 Rp 1,297,536.00 Rp 1,427,289.60 17.44 Rp 74,400.00 Rp 1,297,536.00 Rp 1,427,289.60 64.76
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Urugan Pasir dibwh lantai t=5 cm m3 5.81 Rp 197,725.00 Rp 1,148,782.25 Rp 1,263,660.48 5.81 Rp 179,900.00 Rp 1,045,219.00 Rp 1,149,740.90 5.81 Rp 179,900.00 Rp 1,045,219.00 Rp 1,149,740.90 90.98

4. Pekerjaan Lantai Kerja t=10cm m3 11.63 Rp 1,134,798.50 Rp 13,197,706.56 Rp 14,517,477.21 11.63 Rp 1,040,000.00 Rp 12,095,200.00 Rp 13,304,720.00 11.63 Rp 1,040,000.00 Rp 12,095,200.00 Rp 13,304,720.00 91.65

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Sloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.97 Rp 1,326,250.44 Rp 1,286,462.93 Rp 1,415,109.22 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 0.97 Rp 1,206,800.00 Rp 1,170,596.00 Rp 1,287,655.60 90.99

- bekesting m2 0.49 Rp 249,436.00 Rp 122,223.64 Rp 134,446.00 0.49 Rp 226,900.00 Rp 111,181.00 Rp 122,299.10 0.49 Rp 226,900.00 Rp 111,181.00 Rp 122,299.10 90.97

- besi Kg 218.39 Rp 20,869.75 Rp 4,557,744.70 Rp 5,013,519.17 218.39 Rp 18,900.00 Rp 4,127,571.00 Rp 4,540,328.10 218.39 Rp 18,900.00 Rp 4,127,571.00 Rp 4,540,328.10 90.56

2. Pekerjaan Beton Site Mix K-225 m3 25.22 Rp 1,326,250.44 Rp 33,448,036.21 Rp 36,792,839.83 25.22 Rp 1,206,800.00 Rp 30,435,496.00 Rp 33,479,045.60 25.22 Rp 1,206,800.00 Rp 30,435,496.00 Rp 33,479,045.60 90.99

3. Pekerjaan Pemasangan Wiremash kg 417.12 Rp 21,583.10 Rp 9,002,742.67 Rp 9,903,016.94 417.12 Rp 19,600.00 Rp 8,175,552.00 Rp 8,993,107.20 417.12 Rp 19,600.00 Rp 8,175,552.00 Rp 8,993,107.20 90.81

4. Pekerjaan Tiang Bendera dan Pedestal ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

c. PLESTERAN LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:2 m2 116.28 Rp 76,187.10 Rp 8,859,035.99 Rp 9,744,939.59 116.28 Rp 63,100.00 Rp 7,337,268.00 Rp 8,070,994.80 116.28 Rp 63,100.00 Rp 7,337,268.00 Rp 8,070,994.80 82.82

2. Acian m2 116.28 Rp 41,607.50 Rp 4,838,120.10 Rp 5,321,932.11 116.28 Rp 37,800.00 Rp 4,395,384.00 Rp 4,834,922.40 116.28 Rp 37,800.00 Rp 4,395,384.00 Rp 4,834,922.40 90.85

E. PEMBANGUNAN TOILET Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah pondasi batu kali m3 33.45 Rp 81,812.50 Rp 2,736,628.13 Rp 3,010,290.94 33.45 Rp 74,400.00 Rp 2,488,680.00 Rp 2,737,548.00 33.45 Rp 74,400.00 Rp 2,488,680.00 Rp 2,737,548.00 90.94

2. Urugan tanah kembali m3 18.12 Rp 59,125.00 Rp 1,071,345.00 Rp 1,178,479.50 18.12 Rp 104,500.00 Rp 1,893,540.00 Rp 2,082,894.00 18.12 Rp 104,500.00 Rp 1,893,540.00 Rp 2,082,894.00 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.29 Rp 197,725.00 Rp 255,065.25 Rp 280,571.78 1.29 Rp 179,900.00 Rp 232,071.00 Rp 255,278.10 1.29 Rp 179,900.00 Rp 232,071.00 Rp 255,278.10 90.98

4. Urugan Tanah dibwh lantai t=20 cm m3 2.60 Rp 114,884.90 Rp 298,700.73 Rp 328,570.80 2.60 Rp 104,500.00 Rp 271,700.00 Rp 298,870.00 2.60 Rp 104,500.00 Rp 271,700.00 Rp 298,870.00 90.96

5. pemadatan Tanah per 20 cm m3 2.60 Rp 92,125.00 Rp 239,525.00 Rp 263,477.50 2.60 Rp 104,500.00 Rp 271,700.00 Rp 298,870.00 2.60 Rp 104,500.00 Rp 271,700.00 Rp 298,870.00 113.43

6. Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Pondasi batu kali m3 15.33 Rp 1,083,197.50 Rp 16,605,417.68 Rp 18,265,959.44 15.33 Rp 985,700.00 Rp 15,110,781.00 Rp 16,621,859.10 15.33 Rp 985,700.00 Rp 15,110,781.00 Rp 16,621,859.10 91.00

2. Pas Batu Aanstamping m3 3.86 Rp 634,375.50 Rp 2,448,689.43 Rp 2,693,558.37 3.86 Rp 577,200.00 Rp 2,227,992.00 Rp 2,450,791.20 3.86 Rp 577,200.00 Rp 2,227,992.00 Rp 2,450,791.20 90.99

c. PEKERJAAN BETON K-225 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Sloof 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.43 Rp 249,436.00 Rp 1,603,873.48 Rp 1,764,260.83 6.43 Rp 226,900.00 Rp 1,458,967.00 Rp 1,604,863.70 6.43 Rp 226,900.00 Rp 1,458,967.00 Rp 1,604,863.70 90.97

- besi Kg 338.37 Rp 20,869.75 Rp 7,061,697.31 Rp 7,767,867.04 338.37 Rp 18,900.00 Rp 6,395,193.00 Rp 7,034,712.30 338.37 Rp 18,900.00 Rp 6,395,193.00 Rp 7,034,712.30 90.56

2. Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.95 Rp 1,326,250.44 Rp 1,259,937.92 Rp 1,385,931.71 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 0.95 Rp 1,206,800.00 Rp 1,146,460.00 Rp 1,261,106.00 90.99

- bekesting m2 12.60 Rp 249,436.00 Rp 3,142,893.60 Rp 3,457,182.96 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 12.60 Rp 226,900.00 Rp 2,858,940.00 Rp 3,144,834.00 90.97

- besi Kg 248.45 Rp 20,869.75 Rp 5,185,089.39 Rp 5,703,598.33 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 248.45 Rp 18,900.00 Rp 4,695,705.00 Rp 5,165,275.50 90.56

3. Ring Balok 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.48 Rp 1,326,250.44 Rp 636,600.21 Rp 700,260.23 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 0.48 Rp 1,206,800.00 Rp 579,264.00 Rp 637,190.40 90.99

- bekesting m2 6.43 Rp 249,436.00 Rp 1,603,873.48 Rp 1,764,260.83 6.43 Rp 226,900.00 Rp 1,458,967.00 Rp 1,604,863.70 6.43 Rp 226,900.00 Rp 1,458,967.00 Rp 1,604,863.70 90.97

- besi Kg 357.41 Rp 20,869.75 Rp 7,459,057.35 Rp 8,204,963.08 357.41 Rp 18,900.00 Rp 6,755,049.00 Rp 7,430,553.90 357.41 Rp 18,900.00 Rp 6,755,049.00 Rp 7,430,553.90 90.56

d. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 5PP m2 75.04 Rp 120,692.00 Rp 9,056,727.68 Rp 9,962,400.45 75.04 Rp 109,800.00 Rp 8,239,392.00 Rp 9,063,331.20 75.04 Rp 109,800.00 Rp 8,239,392.00 Rp 9,063,331.20 90.98

2. Pas Dinding Bata Merah 1SP : 3PP m2 2.99 Rp 264,055.00 Rp 789,524.45 Rp 868,476.90 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 2.99 Rp 240,200.00 Rp 718,198.00 Rp 790,017.80 90.97
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
e. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pekerjaan Beton Site Mix K 225 m3 2.29 Rp 1,326,250.44 Rp 3,037,113.52 Rp 3,340,824.87 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 2.29 Rp 1,206,800.00 Rp 2,763,572.00 Rp 3,039,929.20 90.99

2. Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

3. Bekisting m2 22.88 Rp 594,599.50 Rp 13,604,436.56 Rp 14,964,880.22 22.88 Rp 541,000.00 Rp 12,378,080.00 Rp 13,615,888.00 22.88 Rp 541,000.00 Rp 12,378,080.00 Rp 13,615,888.00 90.99

4. Plesteran 1:5 m2 22.88 Rp 69,356.10 Rp 1,586,867.57 Rp 1,745,554.32 22.88 Rp 69,300.00 Rp 1,585,584.00 Rp 1,744,142.40 22.88 Rp 69,300.00 Rp 1,585,584.00 Rp 1,744,142.40 99.92

5. Acian m2 22.88 Rp 41,607.50 Rp 951,979.60 Rp 1,047,177.56 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 22.88 Rp 37,800.00 Rp 864,864.00 Rp 951,350.40 90.85

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:5 m2 62.02 Rp 69,356.10 Rp 4,301,465.32 Rp 4,731,611.85 62.02 Rp 69,300.00 Rp 4,297,986.00 Rp 4,727,784.60 62.02 Rp 69,300.00 Rp 4,297,986.00 Rp 4,727,784.60 99.92

2. Acian m2 62.02 Rp 41,607.50 Rp 2,580,497.15 Rp 2,838,546.87 62.02 Rp 37,800.00 Rp 2,344,356.00 Rp 2,578,791.60 62.02 Rp 37,800.00 Rp 2,344,356.00 Rp 2,578,791.60 90.85

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Memasang Langit-langit GRC, Ukuran (120x240) tebal 4 mm + Rangka Hollow m2 13.02 Rp 106,032.30 Rp 1,380,540.55 Rp 1,518,594.60 13.02 Rp 102,800.00 Rp 1,338,456.00 Rp 1,472,301.60 13.02 Rp 102,800.00 Rp 1,338,456.00 Rp 1,472,301.60 96.95

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps Keramik Lantai 30x30 m2 13.02 Rp 180,870.25 Rp 2,354,930.66 Rp 2,590,423.72 13.02 Rp 164,500.00 Rp 2,141,790.00 Rp 2,355,969.00 13.02 Rp 164,500.00 Rp 2,141,790.00 Rp 2,355,969.00 90.95

Ps. Keramik Dinding 30x30 m2 23.04 Rp 145,348.50 Rp 3,348,829.44 Rp 3,683,712.38 23.04 Rp 164,500.00 Rp 3,790,080.00 Rp 4,169,088.00 23.04 Rp 164,500.00 Rp 3,790,080.00 Rp 4,169,088.00 113.18

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (3 bh) m1 26.58 Rp 106,489.35 Rp 2,830,486.92 Rp 3,113,535.62 26.58 Rp 110,700.00 Rp 2,942,406.00 Rp 3,236,646.60 26.58 Rp 110,700.00 Rp 2,942,406.00 Rp 3,236,646.60 103.95

BV P1 (3bh) m1 13.98 Rp 106,489.35 Rp 1,488,721.11 Rp 1,637,593.22 13.98 Rp 110,700.00 Rp 1,547,586.00 Rp 1,702,344.60 13.98 Rp 110,700.00 Rp 1,547,586.00 Rp 1,702,344.60 103.95

sunscreen Alumunium (3bh) m2 3.86 Rp 478,170.00 Rp 1,845,736.20 Rp 2,030,309.82 3.86 Rp 441,000.00 Rp 1,702,260.00 Rp 1,872,486.00 3.86 Rp 441,000.00 Rp 1,702,260.00 Rp 1,872,486.00 92.23

Pintu Panel Alumunium P1 (3 bh) m2 12.87 Rp 456,604.50 Rp 5,876,499.92 Rp 6,464,149.91 12.87 Rp 441,000.00 Rp 5,675,670.00 Rp 6,243,237.00 12.87 Rp 441,000.00 Rp 5,675,670.00 Rp 6,243,237.00 96.58

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Pintu bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 9.00 Rp 42,803.75 Rp 385,233.75 Rp 423,757.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 91.35

k. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,662.50 Rp 3,556,987.50 Rp 3,912,686.25 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Pemasangan Bak Fibreglass vol.1 m3 bh 3.00 Rp 1,821,441.30 Rp 5,464,323.90 Rp 6,010,756.29 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 3.00 Rp 1,630,100.00 Rp 4,890,300.00 Rp 5,379,330.00 89.50

Pas Pipa PVC type AW 1/2" m1 30.00 Rp 27,875.72 Rp 836,271.56 Rp 919,898.72 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 30.00 Rp 24,900.00 Rp 747,000.00 Rp 821,700.00 89.33

Pas Pipa PVC type AW 3/4" m1 30.00 Rp 32,421.81 Rp 972,654.38 Rp 1,069,919.81 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 30.00 Rp 29,000.00 Rp 870,000.00 Rp 957,000.00 89.45

Pas Pipa PVC type AW 3" m1 30.00 Rp 86,306.46 Rp 2,589,193.75 Rp 2,848,113.13 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 30.00 Rp 77,200.00 Rp 2,316,000.00 Rp 2,547,600.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

1 unit Septictank unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

sumur bor m1 50.00 Rp 1,500,000.00 Rp 75,000,000.00 Rp 82,500,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok Dalam 3 kali m2 50.32 Rp 22,176.00 Rp 1,115,896.32 Rp 1,227,485.95 50.32 Rp 42,200.00 Rp 2,123,504.00 Rp 2,335,854.40 50.32 Rp 42,200.00 Rp 2,123,504.00 Rp 2,335,854.40 190.30

Pengecatan Tembok Luar Watershild 3 kali m2 62.02 Rp 47,702.60 Rp 2,958,515.25 Rp 3,254,366.78 62.02 Rp 42,200.00 Rp 2,617,244.00 Rp 2,878,968.40 62.02 Rp 42,200.00 Rp 2,617,244.00 Rp 2,878,968.40 88.46

Pengecatan Plafond 3 Kali m2 13.02 Rp 34,755.60 Rp 452,517.91 Rp 497,769.70 13.02 Rp 30,700.00 Rp 399,714.00 Rp 439,685.40 13.02 Rp 30,700.00 Rp 399,714.00 Rp 439,685.40 88.33
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu bh 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips unit 4.00 Rp 208,851.50 Rp 835,406.00 Rp 918,946.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 31.75

Pemasangan MCB m 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pitting lampu bh 3.00 Rp 30,101.50 Rp 90,304.50 Rp 99,334.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 89.36

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 2.00 Rp 77,000.00 Rp 154,000.00 Rp 169,400.00 89.45

21) SMPN 3 SATU ATAP WANASALAM KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB RKB SMPN 3 SATU ATAP WANASALAM (4 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 360.46 Rp 16,720.00 Rp 6,026,891.20 Rp 6,629,580.32 360.46 Rp 15,400.00 Rp 5,551,084.00 Rp 6,106,192.40 360.46 Rp 15,400.00 Rp 5,551,084.00 Rp 6,106,192.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 3.46 Rp 390,500.00 Rp 1,351,130.00 Rp 1,486,243.00 3.46 Rp 360,000.00 Rp 1,245,600.00 Rp 1,370,160.00 3.46 Rp 360,000.00 Rp 1,245,600.00 Rp 1,370,160.00 92.19

4. Bongkaran Genteng Lama m2 360.46 Rp 3,150.00 Rp 1,135,449.00 Rp 1,248,993.90 360.46 Rp 2,900.00 Rp 1,045,334.00 Rp 1,149,867.40 360.46 Rp 2,900.00 Rp 1,045,334.00 Rp 1,149,867.40 92.06

5. Bongkaran List Plank Lama m1 83.60 Rp 2,420.00 Rp 202,312.00 Rp 222,543.20 83.60 Rp 2,200.00 Rp 183,920.00 Rp 202,312.00 83.60 Rp 2,200.00 Rp 183,920.00 Rp 202,312.00 90.91

6. Bongkaran Plafond dan Rangka Plafond m2 313.60 Rp 17,480.00 Rp 5,481,728.00 Rp 6,029,900.80 313.60 Rp 16,100.00 Rp 5,048,960.00 Rp 5,553,856.00 313.60 Rp 16,100.00 Rp 5,048,960.00 Rp 5,553,856.00 92.11

7. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 1.16 Rp 701,239.00 Rp 813,437.24 Rp 894,780.96 1.16 Rp 646,500.00 Rp 749,940.00 Rp 824,934.00 1.16 Rp 646,500.00 Rp 749,940.00 Rp 824,934.00 92.19

8. Bongkaran Beton m3 8.45 Rp 1,484,978.00 Rp 12,548,064.10 Rp 13,802,870.51 8.45 Rp 646,500.00 Rp 5,462,925.00 Rp 6,009,217.50 8.45 Rp 646,500.00 Rp 5,462,925.00 Rp 6,009,217.50 43.54

9. Bongkaran Lantai m2 339.20 Rp 12,870.00 Rp 4,365,504.00 Rp 4,802,054.40 339.20 Rp 5,000.00 Rp 1,696,000.00 Rp 1,865,600.00 339.20 Rp 5,000.00 Rp 1,696,000.00 Rp 1,865,600.00 38.85

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi m3 60.58 Rp 81,812.50 Rp 4,956,201.25 Rp 5,451,821.38 60.58 Rp 74,400.00 Rp 4,507,152.00 Rp 4,957,867.20 60.58 Rp 74,400.00 Rp 4,507,152.00 Rp 4,957,867.20 90.94

(Penambahan kedalaman) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 20.19 Rp 59,125.00 Rp 1,193,733.75 Rp 1,313,107.13 20.19 Rp 104,500.00 Rp 2,109,855.00 Rp 2,320,840.50 20.19 Rp 104,500.00 Rp 2,109,855.00 Rp 2,320,840.50 176.74

Urugan Pasir dibawah pondasi m3 3.74 Rp 197,725.00 Rp 739,491.50 Rp 813,440.65 3.74 Rp 179,900.00 Rp 672,826.00 Rp 740,108.60 3.74 Rp 179,900.00 Rp 672,826.00 Rp 740,108.60 90.98

Urugan Pasir dibawah lantai = 0.05 m3 0.47 Rp 197,725.00 Rp 92,930.75 Rp 102,223.83 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 90.98

0 Rp - Rp - Rp - Rp - Rp - Rp -

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp -

- Pondasi batu kali m3 60.58 Rp 1,083,197.50 Rp 65,620,104.55 Rp 72,182,115.01 60.58 Rp 985,700.00 Rp 59,713,706.00 Rp 65,685,076.60 60.58 Rp 985,700.00 Rp 59,713,706.00 Rp 65,685,076.60 91.00

- Pas Batu Kosong m3 6.24 Rp 634,375.50 Rp 3,958,503.12 Rp 4,354,353.43 6.24 Rp 577,200.00 Rp 3,601,728.00 Rp 3,961,900.80 6.24 Rp 577,200.00 Rp 3,601,728.00 Rp 3,961,900.80 90.99

d. PEK. BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof Type S1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.28 Rp 1,326,250.44 Rp 1,697,600.57 Rp 1,867,360.63 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 90.99

- bekesting m2 17.04 Rp 249,436.00 Rp 4,250,389.44 Rp 4,675,428.38 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 90.97

- besi Kg 334.48 Rp 20,869.75 Rp 6,980,513.98 Rp 7,678,565.38 334.48 Rp 18,900.00 Rp 6,321,672.00 Rp 6,953,839.20 334.48 Rp 18,900.00 Rp 6,321,672.00 Rp 6,953,839.20 90.56

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.98 Rp 1,326,250.44 Rp 1,299,725.44 Rp 1,429,697.98 0.98 Rp 1,206,800.00 Rp 1,182,664.00 Rp 1,300,930.40 0.98 Rp 1,206,800.00 Rp 1,182,664.00 Rp 1,300,930.40 90.99

- bekesting m2 26.04 Rp 249,436.00 Rp 6,495,313.44 Rp 7,144,844.78 26.04 Rp 226,900.00 Rp 5,908,476.00 Rp 6,499,323.60 26.04 Rp 226,900.00 Rp 5,908,476.00 Rp 6,499,323.60 90.97

- besi Kg 147.35 Rp 20,869.75 Rp 3,075,157.66 Rp 3,382,673.43 147.35 Rp 18,900.00 Rp 2,784,915.00 Rp 3,063,406.50 147.35 Rp 18,900.00 Rp 2,784,915.00 Rp 3,063,406.50 90.56

Kolom K2 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.28 Rp 1,326,250.44 Rp 1,697,600.57 Rp 1,867,360.63 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 90.99

- bekesting m2 17.04 Rp 471,399.50 Rp 8,032,647.48 Rp 8,835,912.23 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 48.13

- besi Kg 334.48 Rp 20,869.75 Rp 6,980,513.98 Rp 7,678,565.38 334.48 Rp 18,900.00 Rp 6,321,672.00 Rp 6,953,839.20 334.48 Rp 18,900.00 Rp 6,321,672.00 Rp 6,953,839.20 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.28 Rp 1,326,250.44 Rp 1,697,600.57 Rp 1,867,360.63 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 90.99

- bekesting m2 17.04 Rp 249,436.00 Rp 4,250,389.44 Rp 4,675,428.38 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 90.97

- besi Kg 231.95 Rp 20,869.75 Rp 4,840,738.51 Rp 5,324,812.36 231.95 Rp 18,900.00 Rp 4,383,855.00 Rp 4,822,240.50 231.95 Rp 18,900.00 Rp 4,383,855.00 Rp 4,822,240.50 90.56

Pek. Lantai Beton m3 31.36 Rp 1,818,519.69 Rp 57,028,777.62 Rp 62,731,655.38 31.36 Rp 1,206,800.00 Rp 37,845,248.00 Rp 41,629,772.80 31.36 Rp 1,206,800.00 Rp 37,845,248.00 Rp 41,629,772.80 66.36

e. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 552.86 Rp 120,692.00 Rp 66,725,779.12 Rp 73,398,357.03 552.86 Rp 109,800.00 Rp 60,704,028.00 Rp 66,774,430.80 552.86 Rp 109,800.00 Rp 60,704,028.00 Rp 66,774,430.80 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Plesteran 1:5 m2 1105.72 Rp 69,356.10 Rp 76,688,426.89 Rp 84,357,269.58 1,105.72 Rp 69,300.00 Rp 76,626,396.00 Rp 84,289,035.60 1,105.72 Rp 69,300.00 Rp 76,626,396.00 Rp 84,289,035.60 99.92

Acian m2 1105.72 Rp 41,607.50 Rp 46,006,244.90 Rp 50,606,869.39 1,105.72 Rp 37,800.00 Rp 41,796,216.00 Rp 45,975,837.60 1,105.72 Rp 37,800.00 Rp 41,796,216.00 Rp 45,975,837.60 90.85

Acian Beton Kolom Perpustakaan m2 11.20 Rp 41,607.50 Rp 466,004.00 Rp 512,604.40 11.20 Rp 37,800.00 Rp 423,360.00 Rp 465,696.00 11.20 Rp 37,800.00 Rp 423,360.00 Rp 465,696.00 90.85

g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 800.46 Rp 142,043.00 Rp 113,699,739.78 Rp 125,069,713.76 800.46 Rp 137,700.00 Rp 110,223,342.00 Rp 121,245,676.20 800.46 Rp 137,700.00 Rp 110,223,342.00 Rp 121,245,676.20 96.94

Pas Rangka Atap Baja Ringan m2 360.46 Rp 180,496.25 Rp 65,061,678.28 Rp 71,567,846.10 360.46 Rp 175,000.00 Rp 63,080,500.00 Rp 69,388,550.00 360.46 Rp 175,000.00 Rp 63,080,500.00 Rp 69,388,550.00 96.95

Pas Bubungan Metal m1 32.00 Rp 116,105.00 Rp 3,715,360.00 Rp 4,086,896.00 32.00 Rp 112,600.00 Rp 3,603,200.00 Rp 3,963,520.00 32.00 Rp 112,600.00 Rp 3,603,200.00 Rp 3,963,520.00 96.98

Pas Lisplak GRC m1 83.60 Rp 51,925.50 Rp 4,340,971.80 Rp 4,775,068.98 83.60 Rp 50,300.00 Rp 4,205,080.00 Rp 4,625,588.00 83.60 Rp 50,300.00 Rp 4,205,080.00 Rp 4,625,588.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 313.60 Rp 151,306.52 Rp 47,449,724.04 Rp 52,194,696.45 313.60 Rp 146,700.00 Rp 46,005,120.00 Rp 50,605,632.00 313.60 Rp 146,700.00 Rp 46,005,120.00 Rp 50,605,632.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 32.40 Rp 106,032.30 Rp 3,435,446.52 Rp 3,778,991.17 32.40 Rp 102,800.00 Rp 3,330,720.00 Rp 3,663,792.00 32.40 Rp 102,800.00 Rp 3,330,720.00 Rp 3,663,792.00 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 57.60 Rp 183,216.00 Rp 10,553,241.60 Rp 11,608,565.76 57.60 Rp 166,700.00 Rp 9,601,920.00 Rp 10,562,112.00 57.60 Rp 166,700.00 Rp 9,601,920.00 Rp 10,562,112.00 90.99

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 256.00 Rp 183,216.00 Rp 46,903,296.00 Rp 51,593,625.60 256.00 Rp 166,700.00 Rp 42,675,200.00 Rp 46,942,720.00 256.00 Rp 166,700.00 Rp 42,675,200.00 Rp 46,942,720.00 90.99

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (4 bh) m1 21.60 Rp 106,489.35 Rp 2,300,169.96 Rp 2,530,186.96 21.60 Rp 110,700.00 Rp 2,391,120.00 Rp 2,630,232.00 21.60 Rp 110,700.00 Rp 2,391,120.00 Rp 2,630,232.00 103.95

- J1 (16 bh) m1 96.00 Rp 106,489.35 Rp 10,222,977.60 Rp 11,245,275.36 96.00 Rp 110,700.00 Rp 10,627,200.00 Rp 11,689,920.00 96.00 Rp 110,700.00 Rp 10,627,200.00 Rp 11,689,920.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (16 unit) m2 7.74 Rp 424,110.50 Rp 3,282,615.27 Rp 3,610,876.80 7.74 Rp 441,000.00 Rp 3,413,340.00 Rp 3,754,674.00 7.74 Rp 441,000.00 Rp 3,413,340.00 Rp 3,754,674.00 103.98

Kaca m2 9.76 Rp 141,810.63 Rp 1,384,071.70 Rp 1,522,478.87 9.76 Rp 129,700.00 Rp 1,265,872.00 Rp 1,392,459.20 9.76 Rp 129,700.00 Rp 1,265,872.00 Rp 1,392,459.20 91.46

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pintu Panel Doubel Multiplek P1 (4 bh) m2 12.77 Rp 956,961.00 Rp 12,220,391.97 Rp 13,442,431.17 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 85.07

I. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

Pas Engsel Pintu bh 8.00 Rp 42,803.75 Rp 342,430.00 Rp 376,673.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 91.35

Pas Engsel Jendela Kupu2 bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Kait Angin bh 32.00 Rp 51,122.50 Rp 1,635,920.00 Rp 1,799,512.00 32.00 Rp 46,700.00 Rp 1,494,400.00 Rp 1,643,840.00 32.00 Rp 46,700.00 Rp 1,494,400.00 Rp 1,643,840.00 91.35

Pas Kaca 5 mm m2 9.76 Rp 141,810.63 Rp 1,384,071.70 Rp 1,522,478.87 9.76 Rp 129,700.00 Rp 1,265,872.00 Rp 1,392,459.20 9.76 Rp 129,700.00 Rp 1,265,872.00 Rp 1,392,459.20 91.46

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 1105.72 Rp 47,702.60 Rp 52,745,718.87 Rp 58,020,290.76 1,105.72 Rp 42,200.00 Rp 46,661,384.00 Rp 51,327,522.40 1,105.72 Rp 42,200.00 Rp 46,661,384.00 Rp 51,327,522.40 88.46

Pengecatan Plafond 3 kali m2 346.00 Rp 34,755.60 Rp 12,025,437.60 Rp 13,227,981.36 346.00 Rp 30,700.00 Rp 10,622,200.00 Rp 11,684,420.00 346.00 Rp 30,700.00 Rp 10,622,200.00 Rp 11,684,420.00 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 20.00 Rp 223,591.50 Rp 4,471,830.00 Rp 4,919,013.00 20.00 Rp 200,100.00 Rp 4,002,000.00 Rp 4,402,200.00 20.00 Rp 200,100.00 Rp 4,002,000.00 Rp 4,402,200.00 89.49

Pemasangan Stop Kontak bh 4.00 Rp 76,183.25 Rp 304,733.00 Rp 335,206.30 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 89.39

Pemasangan Lampu TL bh 16.00 Rp 208,851.50 Rp 3,341,624.00 Rp 3,675,786.40 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 16.00 Rp 186,900.00 Rp 2,990,400.00 Rp 3,289,440.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 4.00 Rp 74,101.50 Rp 296,406.00 Rp 326,046.60 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 4.00 Rp 66,300.00 Rp 265,200.00 Rp 291,720.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pemasangan Sakelar bh 5.00 Rp 72,333.25 Rp 361,666.25 Rp 397,832.88 5.00 Rp 26,900.00 Rp 134,500.00 Rp 147,950.00 5.00 Rp 26,900.00 Rp 134,500.00 Rp 147,950.00 37.19

D. REHAB RKB SMPN 3 SATU ATAP WANASALAM (3 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 220.69 Rp 16,720.00 Rp 3,689,936.80 Rp 4,058,930.48 220.69 Rp 15,400.00 Rp 3,398,626.00 Rp 3,738,488.60 220.69 Rp 15,400.00 Rp 3,398,626.00 Rp 3,738,488.60 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.59 Rp 390,500.00 Rp 1,011,395.00 Rp 1,112,534.50 2.59 Rp 360,000.00 Rp 932,400.00 Rp 1,025,640.00 2.59 Rp 360,000.00 Rp 932,400.00 Rp 1,025,640.00 92.19

3. Bongkaran Genteng Lama m2 220.69 Rp 3,150.00 Rp 695,173.50 Rp 764,690.85 220.69 Rp 2,900.00 Rp 640,001.00 Rp 704,001.10 220.69 Rp 2,900.00 Rp 640,001.00 Rp 704,001.10 92.06

4. Bongkaran List Plank Lama m1 64.00 Rp 2,420.00 Rp 154,880.00 Rp 170,368.00 64.00 Rp 2,200.00 Rp 140,800.00 Rp 154,880.00 64.00 Rp 2,200.00 Rp 140,800.00 Rp 154,880.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 192.00 Rp 17,480.00 Rp 3,356,160.00 Rp 3,691,776.00 192.00 Rp 16,100.00 Rp 3,091,200.00 Rp 3,400,320.00 192.00 Rp 16,100.00 Rp 3,091,200.00 Rp 3,400,320.00 92.11

6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 0.13 Rp 701,239.00 Rp 91,161.07 Rp 100,277.18 0.13 Rp 646,500.00 Rp 84,045.00 Rp 92,449.50 0.13 Rp 646,500.00 Rp 84,045.00 Rp 92,449.50 92.19

7. Bongkaran Beton m3 3.61 Rp 1,484,978.00 Rp 5,360,770.58 Rp 5,896,847.64 3.61 Rp 646,500.00 Rp 2,333,865.00 Rp 2,567,251.50 3.61 Rp 646,500.00 Rp 2,333,865.00 Rp 2,567,251.50 43.54

8. Bongkaran Lantai m2 128.00 Rp 12,870.00 Rp 1,647,360.00 Rp 1,812,096.00 128.00 Rp 5,000.00 Rp 640,000.00 Rp 704,000.00 128.00 Rp 5,000.00 Rp 640,000.00 Rp 704,000.00 38.85

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi m3 60.58 Rp 81,812.50 Rp 4,956,201.25 Rp 5,451,821.38 60.58 Rp 74,400.00 Rp 4,507,152.00 Rp 4,957,867.20 60.58 Rp 74,400.00 Rp 4,507,152.00 Rp 4,957,867.20 90.94

(Penambahan kedalaman) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan tanah kembali m3 20.19 Rp 59,125.00 Rp 1,193,733.75 Rp 1,313,107.13 20.19 Rp 104,500.00 Rp 2,109,855.00 Rp 2,320,840.50 20.19 Rp 104,500.00 Rp 2,109,855.00 Rp 2,320,840.50 176.74

Urugan Pasir dibawah pondasi m3 3.74 Rp 197,725.00 Rp 739,491.50 Rp 813,440.65 3.74 Rp 179,900.00 Rp 672,826.00 Rp 740,108.60 3.74 Rp 179,900.00 Rp 672,826.00 Rp 740,108.60 90.98

Urugan Pasir dibawah lantai = 0.05 m3 0.47 Rp 197,725.00 Rp 92,930.75 Rp 102,223.83 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 90.98

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Pondasi batu kali m3 60.58 Rp 1,083,197.50 Rp 65,620,104.55 Rp 72,182,115.01 60.58 Rp 985,700.00 Rp 59,713,706.00 Rp 65,685,076.60 60.58 Rp 985,700.00 Rp 59,713,706.00 Rp 65,685,076.60 91.00

- Pas Batu Kosong m2 60.58 Rp 634,375.50 Rp 38,430,467.79 Rp 42,273,514.57 60.58 Rp 577,200.00 Rp 34,966,776.00 Rp 38,463,453.60 60.58 Rp 577,200.00 Rp 34,966,776.00 Rp 38,463,453.60 90.99

d. PEK. BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof Type S1 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.28 Rp 1,256,611.28 Rp 1,608,462.44 Rp 1,769,308.68 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 96.04

- bekesting m2 17.04 Rp 249,436.00 Rp 4,250,389.44 Rp 4,675,428.38 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 90.97

- besi Kg 334.48 Rp 20,869.75 Rp 6,980,513.98 Rp 7,678,565.38 334.48 Rp 18,900.00 Rp 6,321,672.00 Rp 6,953,839.20 334.48 Rp 18,900.00 Rp 6,321,672.00 Rp 6,953,839.20 90.56

Kolom 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.98 Rp 1,256,611.28 Rp 1,231,479.05 Rp 1,354,626.96 0.98 Rp 1,206,800.00 Rp 1,182,664.00 Rp 1,300,930.40 0.98 Rp 1,206,800.00 Rp 1,182,664.00 Rp 1,300,930.40 96.04

- bekesting m2 26.04 Rp 249,436.00 Rp 6,495,313.44 Rp 7,144,844.78 26.04 Rp 226,900.00 Rp 5,908,476.00 Rp 6,499,323.60 26.04 Rp 226,900.00 Rp 5,908,476.00 Rp 6,499,323.60 90.97

- besi Kg 147.35 Rp 20,869.75 Rp 3,075,157.66 Rp 3,382,673.43 147.35 Rp 18,900.00 Rp 2,784,915.00 Rp 3,063,406.50 147.35 Rp 18,900.00 Rp 2,784,915.00 Rp 3,063,406.50 90.56

Kolom 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.28 Rp 1,256,611.28 Rp 1,608,462.44 Rp 1,769,308.68 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 96.04

- bekesting m2 17.04 Rp 249,436.00 Rp 4,250,389.44 Rp 4,675,428.38 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 90.97

- besi Kg 231.95 Rp 20,869.75 Rp 4,840,738.51 Rp 5,324,812.36 231.95 Rp 18,900.00 Rp 4,383,855.00 Rp 4,822,240.50 231.95 Rp 18,900.00 Rp 4,383,855.00 Rp 4,822,240.50 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.28 Rp 1,256,611.28 Rp 1,608,462.44 Rp 1,769,308.68 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 1.28 Rp 1,206,800.00 Rp 1,544,704.00 Rp 1,699,174.40 96.04

- bekesting m2 17.04 Rp 249,436.00 Rp 4,250,389.44 Rp 4,675,428.38 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 17.04 Rp 226,900.00 Rp 3,866,376.00 Rp 4,253,013.60 90.97

- besi Kg 231.95 Rp 20,869.75 Rp 4,840,738.51 Rp 5,324,812.36 231.95 Rp 18,900.00 Rp 4,383,855.00 Rp 4,822,240.50 231.95 Rp 18,900.00 Rp 4,383,855.00 Rp 4,822,240.50 90.56

Pek Lantai Beton m3 19.20 Rp 1,818,519.69 Rp 34,915,578.13 Rp 38,407,135.95 19.20 Rp 1,206,800.00 Rp 23,170,560.00 Rp 25,487,616.00 19.20 Rp 1,206,800.00 Rp 23,170,560.00 Rp 25,487,616.00 66.36

e. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 281.01 Rp 120,692.00 Rp 33,915,658.92 Rp 37,307,224.81 281.01 Rp 109,800.00 Rp 30,854,898.00 Rp 33,940,387.80 281.01 Rp 109,800.00 Rp 30,854,898.00 Rp 33,940,387.80 90.98
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 345.01 Rp 69,356.10 Rp 23,928,548.06 Rp 26,321,402.87 345.01 Rp 69,300.00 Rp 23,909,193.00 Rp 26,300,112.30 345.01 Rp 69,300.00 Rp 23,909,193.00 Rp 26,300,112.30 99.92

Acian m2 345.01 Rp 41,607.50 Rp 14,355,003.58 Rp 15,790,503.93 345.01 Rp 37,800.00 Rp 13,041,378.00 Rp 14,345,515.80 345.01 Rp 37,800.00 Rp 13,041,378.00 Rp 14,345,515.80 90.85

Acian Beton Kolom m2 10.08 Rp 41,607.50 Rp 419,403.60 Rp 461,343.96 10.08 Rp 37,800.00 Rp 381,024.00 Rp 419,126.40 10.08 Rp 37,800.00 Rp 381,024.00 Rp 419,126.40 90.85

OPENING M2 32.00 Rp 41,607.50 Rp 1,331,440.00 Rp 1,464,584.00 32.00 Rp 37,800.00 Rp 1,209,600.00 Rp 1,330,560.00 32.00 Rp 37,800.00 Rp 1,209,600.00 Rp 1,330,560.00 90.85

g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir Ruang m2 175.86 Rp 142,043.00 Rp 24,979,681.98 Rp 27,477,650.18 175.86 Rp 137,700.00 Rp 24,215,922.00 Rp 26,637,514.20 175.86 Rp 137,700.00 Rp 24,215,922.00 Rp 26,637,514.20 96.94

Pas Rangka Atap Baja Ringan m2 220.69 Rp 180,496.25 Rp 39,833,717.41 Rp 43,817,089.15 220.69 Rp 175,000.00 Rp 38,620,750.00 Rp 42,482,825.00 220.69 Rp 175,000.00 Rp 38,620,750.00 Rp 42,482,825.00 96.95

Pas Bubungan Metal m1 16.00 Rp 116,105.00 Rp 1,857,680.00 Rp 2,043,448.00 16.00 Rp 112,600.00 Rp 1,801,600.00 Rp 1,981,760.00 16.00 Rp 112,600.00 Rp 1,801,600.00 Rp 1,981,760.00 96.98

Pas Lisplak GRC m1 64.00 Rp 51,925.50 Rp 3,323,232.00 Rp 3,655,555.20 64.00 Rp 50,300.00 Rp 3,219,200.00 Rp 3,541,120.00 64.00 Rp 50,300.00 Rp 3,219,200.00 Rp 3,541,120.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 192.00 Rp 151,306.52 Rp 29,050,851.46 Rp 31,955,936.60 192.00 Rp 146,700.00 Rp 28,166,400.00 Rp 30,983,040.00 192.00 Rp 146,700.00 Rp 28,166,400.00 Rp 30,983,040.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 32.40 Rp 106,032.30 Rp 3,435,446.52 Rp 3,778,991.17 32.40 Rp 102,800.00 Rp 3,330,720.00 Rp 3,663,792.00 32.40 Rp 102,800.00 Rp 3,330,720.00 Rp 3,663,792.00 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos Selasar m2 43.20 Rp 183,216.00 Rp 7,914,931.20 Rp 8,706,424.32 43.20 Rp 166,700.00 Rp 7,201,440.00 Rp 7,921,584.00 43.20 Rp 166,700.00 Rp 7,201,440.00 Rp 7,921,584.00 90.99

Ps lantai Keramik 40x40 polos Ruang Kelas m2 235.20 Rp 183,216.00 Rp 43,092,403.20 Rp 47,401,643.52 235.20 Rp 166,700.00 Rp 39,207,840.00 Rp 43,128,624.00 235.20 Rp 166,700.00 Rp 39,207,840.00 Rp 43,128,624.00 90.99

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (4 bh) m1 61.60 Rp 106,489.35 Rp 6,559,743.96 Rp 7,215,718.36 61.60 Rp 110,700.00 Rp 6,819,120.00 Rp 7,501,032.00 61.60 Rp 110,700.00 Rp 6,819,120.00 Rp 7,501,032.00 103.95

J1 (12 bh) m1 14.00 Rp 106,489.35 Rp 1,490,850.90 Rp 1,639,935.99 14.00 Rp 110,700.00 Rp 1,549,800.00 Rp 1,704,780.00 14.00 Rp 110,700.00 Rp 1,549,800.00 Rp 1,704,780.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (4 unit) m2 5.81 Rp 424,110.50 Rp 2,464,082.01 Rp 2,710,490.21 5.81 Rp 441,000.00 Rp 2,562,210.00 Rp 2,818,431.00 5.81 Rp 441,000.00 Rp 2,562,210.00 Rp 2,818,431.00 103.98

Kaca m2 7.71 Rp 141,810.63 Rp 1,093,359.92 Rp 1,202,695.91 7.71 Rp 129,700.00 Rp 999,987.00 Rp 1,099,985.70 7.71 Rp 129,700.00 Rp 999,987.00 Rp 1,099,985.70 91.46

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pintu Panel Doubel Multiplek P1 (4 bh) m2 12.77 Rp 956,961.00 Rp 12,220,391.97 Rp 13,442,431.17 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 85.07

l. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 6.00 Rp 51,122.50 Rp 306,735.00 Rp 337,408.50 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 76.48

Pas Engsel Jendela Kupu2 bh 12.00 Rp 36,052.50 Rp 432,630.00 Rp 475,893.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 91.26

Pas Kait Angin bh 24.00 Rp 51,122.50 Rp 1,226,940.00 Rp 1,349,634.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 91.35

Pas Kaca 5 mm m2 7.71 Rp 141,810.63 Rp 1,093,359.92 Rp 1,202,695.91 7.71 Rp 129,700.00 Rp 999,987.00 Rp 1,099,985.70 7.71 Rp 129,700.00 Rp 999,987.00 Rp 1,099,985.70 91.46

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 690.02 Rp 47,702.60 Rp 32,915,748.05 Rp 36,207,322.86 690.02 Rp 42,200.00 Rp 29,118,844.00 Rp 32,030,728.40 690.02 Rp 42,200.00 Rp 29,118,844.00 Rp 32,030,728.40 88.46

Pengecatan Plafond 3 kali m2 224.40 Rp 34,755.60 Rp 7,799,156.64 Rp 8,579,072.30 224.40 Rp 30,700.00 Rp 6,889,080.00 Rp 7,577,988.00 224.40 Rp 30,700.00 Rp 6,889,080.00 Rp 7,577,988.00 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 15.00 Rp 223,591.50 Rp 3,353,872.50 Rp 3,689,259.75 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 89.49

Pemasangan Stop Kontak bh 4.00 Rp 76,183.25 Rp 304,733.00 Rp 335,206.30 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 89.39

Pemasangan Lampu TL bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pemasangan Sakelar bh 4.00 Rp 72,333.25 Rp 289,333.00 Rp 318,266.30 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 37.19

E. PEMBANGUNAN KAMAR MANDI DAN MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 16.94 Rp 81,812.50 Rp 1,385,903.75 Rp 1,524,494.13 16.94 Rp 74,400.00 Rp 1,260,336.00 Rp 1,386,369.60 16.94 Rp 74,400.00 Rp 1,260,336.00 Rp 1,386,369.60 90.94

Urugan tanah kembali m3 5.65 Rp 59,125.00 Rp 334,056.25 Rp 367,461.88 5.65 Rp 104,500.00 Rp 590,425.00 Rp 649,467.50 5.65 Rp 104,500.00 Rp 590,425.00 Rp 649,467.50 176.74

Urugan Pasir dibawah pondasi m3 0.69 Rp 197,725.00 Rp 136,430.25 Rp 150,073.28 0.69 Rp 179,900.00 Rp 124,131.00 Rp 136,544.10 0.69 Rp 179,900.00 Rp 124,131.00 Rp 136,544.10 90.98

Urugan Pasir dibwh lantai t=5 cm m3 0.95 Rp 197,725.00 Rp 187,838.75 Rp 206,622.63 0.95 Rp 179,900.00 Rp 170,905.00 Rp 187,995.50 0.95 Rp 179,900.00 Rp 170,905.00 Rp 187,995.50 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 11.18 Rp 1,083,197.50 Rp 12,110,148.05 Rp 13,321,162.86 11.18 Rp 985,700.00 Rp 11,020,126.00 Rp 12,122,138.60 11.18 Rp 985,700.00 Rp 11,020,126.00 Rp 12,122,138.60 91.00

Pas Batu Aanstamping m3 1.15 Rp 634,375.50 Rp 729,531.83 Rp 802,485.01 1.15 Rp 577,200.00 Rp 663,780.00 Rp 730,158.00 1.15 Rp 577,200.00 Rp 663,780.00 Rp 730,158.00 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.43 Rp 1,256,611.28 Rp 540,342.85 Rp 594,377.13 0.43 Rp 1,206,800.00 Rp 518,924.00 Rp 570,816.40 0.43 Rp 1,206,800.00 Rp 518,924.00 Rp 570,816.40 96.04

- bekesting m2 5.76 Rp 249,436.00 Rp 1,436,751.36 Rp 1,580,426.50 5.76 Rp 226,900.00 Rp 1,306,944.00 Rp 1,437,638.40 5.76 Rp 226,900.00 Rp 1,306,944.00 Rp 1,437,638.40 90.97

- besi Kg 75.38 Rp 20,869.75 Rp 1,573,161.76 Rp 1,730,477.93 75.38 Rp 18,900.00 Rp 1,424,682.00 Rp 1,567,150.20 75.38 Rp 18,900.00 Rp 1,424,682.00 Rp 1,567,150.20 90.56

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.42 Rp 1,256,611.28 Rp 527,776.74 Rp 580,554.41 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 96.04

- bekesting m2 11.16 Rp 249,436.00 Rp 2,783,705.76 Rp 3,062,076.34 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 90.97

- besi Kg 58.94 Rp 20,869.75 Rp 1,230,063.07 Rp 1,353,069.37 58.94 Rp 18,900.00 Rp 1,113,966.00 Rp 1,225,362.60 58.94 Rp 18,900.00 Rp 1,113,966.00 Rp 1,225,362.60 90.56

0 Rp - Rp - Rp - Rp - Rp - Rp -

Kolom K1 15/20 Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.40 Rp 1,256,611.28 Rp 502,644.51 Rp 552,908.96 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 96.04

- bekesting m2 11.60 Rp 471,399.50 Rp 5,468,234.20 Rp 6,015,057.62 11.60 Rp 226,900.00 Rp 2,632,040.00 Rp 2,895,244.00 11.60 Rp 226,900.00 Rp 2,632,040.00 Rp 2,895,244.00 48.13

- besi Kg 94.11 Rp 20,869.75 Rp 1,964,052.17 Rp 2,160,457.39 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 90.56

Ring Balok 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.29 Rp 1,256,611.28 Rp 364,417.27 Rp 400,859.00 0.29 Rp 1,206,800.00 Rp 349,972.00 Rp 384,969.20 0.29 Rp 1,206,800.00 Rp 349,972.00 Rp 384,969.20 96.04

- bekesting m2 3.84 Rp 249,436.00 Rp 957,834.24 Rp 1,053,617.66 3.84 Rp 226,900.00 Rp 871,296.00 Rp 958,425.60 3.84 Rp 226,900.00 Rp 871,296.00 Rp 958,425.60 90.97

- besi Kg 94.11 Rp 20,869.75 Rp 1,964,052.17 Rp 2,160,457.39 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 90.56

Pekerjaan Lantai Beton Kamar mandi m3 1.90 Rp 1,179,772.20 Rp 2,241,567.19 Rp 2,465,723.91 1.90 Rp 1,206,800.00 Rp 2,292,920.00 Rp 2,522,212.00 1.90 Rp 1,206,800.00 Rp 2,292,920.00 Rp 2,522,212.00 102.29

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 139.72 Rp 120,692.00 Rp 16,863,086.24 Rp 18,549,394.86 139.72 Rp 109,800.00 Rp 15,341,256.00 Rp 16,875,381.60 139.72 Rp 109,800.00 Rp 15,341,256.00 Rp 16,875,381.60 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 279.44 Rp 69,356.10 Rp 19,380,868.58 Rp 21,318,955.44 279.44 Rp 69,300.00 Rp 19,365,192.00 Rp 21,301,711.20 279.44 Rp 69,300.00 Rp 19,365,192.00 Rp 21,301,711.20 99.92

Acian m2 279.44 Rp 41,607.50 Rp 11,626,799.80 Rp 12,789,479.78 279.44 Rp 37,800.00 Rp 10,562,832.00 Rp 11,619,115.20 279.44 Rp 37,800.00 Rp 10,562,832.00 Rp 11,619,115.20 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Lisplak grc m1 12.70 Rp 51,925.50 Rp 659,453.85 Rp 725,399.24 12.70 Rp 50,300.00 Rp 638,810.00 Rp 702,691.00 12.70 Rp 50,300.00 Rp 638,810.00 Rp 702,691.00 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyptell 60x120 cm m2 18.96 Rp 151,306.52 Rp 2,868,771.58 Rp 3,155,648.74 18.96 Rp 146,700.00 Rp 2,781,432.00 Rp 3,059,575.20 18.96 Rp 146,700.00 Rp 2,781,432.00 Rp 3,059,575.20 96.96

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Keramik KM/WC 20x20 cm m2 18.96 Rp 127,135.00 Rp 2,410,479.60 Rp 2,651,527.56 18.96 Rp 115,600.00 Rp 2,191,776.00 Rp 2,410,953.60 18.96 Rp 115,600.00 Rp 2,191,776.00 Rp 2,410,953.60 90.93
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Kamar Mandi Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 ( bh) m1 6.40 Rp 106,489.35 Rp 681,531.84 Rp 749,685.02 6.40 Rp 110,700.00 Rp 708,480.00 Rp 779,328.00 6.40 Rp 110,700.00 Rp 708,480.00 Rp 779,328.00 103.95

P2 (2 bh) m1 5.60 Rp 106,489.35 Rp 596,340.36 Rp 655,974.40 5.60 Rp 110,700.00 Rp 619,920.00 Rp 681,912.00 5.60 Rp 110,700.00 Rp 619,920.00 Rp 681,912.00 103.95

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (4 bh) M2 1.36 Rp 456,604.50 Rp 620,982.12 Rp 683,080.33 1.36 Rp 441,000.00 Rp 599,760.00 Rp 659,736.00 1.36 Rp 441,000.00 Rp 599,760.00 Rp 659,736.00 96.58

j. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pintu Panel Doubel Multiplek P1 (4 bh) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P2 (2 bh) 4.80 Rp 956,961.00 Rp 4,593,412.80 Rp 5,052,754.08 4.80 Rp 814,100.00 Rp 3,907,680.00 Rp 4,298,448.00 4.80 Rp 814,100.00 Rp 3,907,680.00 Rp 4,298,448.00 85.07

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 4.00 Rp 212,726.25 Rp 850,905.00 Rp 935,995.50 4.00 Rp 194,600.00 Rp 778,400.00 Rp 856,240.00 4.00 Rp 194,600.00 Rp 778,400.00 Rp 856,240.00 91.48

Pas Engsel Pintu bh 8.00 Rp 42,803.75 Rp 342,430.00 Rp 376,673.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 91.35

Pas Engsel Jendela bh 16.00 Rp 36,052.50 Rp 576,840.00 Rp 634,524.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 91.26

l. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Pemasangan Urinoir bh 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 2.00 Rp 1,185,662.50 Rp 2,371,325.00 Rp 2,608,457.50 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 89.49

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

Bak fiber 60x60 cm unit 1.00 Rp 250,000.00 Rp 250,000.00 Rp 275,000.00 1.00 Rp 1,630,100.00 Rp 1,630,100.00 Rp 1,793,110.00 1.00 Rp 250,000.00 Rp 250,000.00 Rp 275,000.00 100.00

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

1 unit Septiictank unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok kali M2 838.32 Rp 47,702.60 Rp 39,990,043.63 Rp 43,989,048.00 838.32 Rp 42,200.00 Rp 35,377,104.00 Rp 38,914,814.40 838.32 Rp 42,200.00 Rp 35,377,104.00 Rp 38,914,814.40 88.46

Pengecatan Plafond 3 Kali M2 12.70 Rp 34,755.60 Rp 441,396.12 Rp 485,535.73 12.70 Rp 30,700.00 Rp 389,890.00 Rp 428,879.00 12.70 Rp 30,700.00 Rp 389,890.00 Rp 428,879.00 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu bh 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 8.00 Rp 74,101.50 Rp 592,812.00 Rp 652,093.20 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 89.47

Pemasangan MCB unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 4.00 Rp 86,083.25 Rp 344,333.00 Rp 378,766.30 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 4.00 Rp 26,900.00 Rp 107,600.00 Rp 118,360.00 31.25

F. PEMBANGUNAN LAPANGAN UPACARA DAN PAGAR SEKOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 77.97 Rp 106,489.35 Rp 8,302,974.62 Rp 9,133,272.08 77.97 Rp 74,400.00 Rp 5,800,968.00 Rp 6,381,064.80 77.97 Rp 74,400.00 Rp 5,800,968.00 Rp 6,381,064.80 69.87

2. Urugan Pasir dibwh lantai t=5 cm m3 38.98 Rp 197,725.00 Rp 7,707,320.50 Rp 8,478,052.55 38.98 Rp 179,900.00 Rp 7,012,502.00 Rp 7,713,752.20 38.98 Rp 179,900.00 Rp 7,012,502.00 Rp 7,713,752.20 90.98

b. PEKERJAAN BETON LAP UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.55 Rp 1,256,611.28 Rp 3,204,358.76 Rp 3,524,794.63 2.55 Rp 1,206,800.00 Rp 3,077,340.00 Rp 3,385,074.00 2.55 Rp 1,206,800.00 Rp 3,077,340.00 Rp 3,385,074.00 96.04

- bekesting m2 16.97 Rp 249,436.00 Rp 4,232,928.92 Rp 4,656,221.81 16.97 Rp 226,900.00 Rp 3,850,493.00 Rp 4,235,542.30 16.97 Rp 226,900.00 Rp 3,850,493.00 Rp 4,235,542.30 90.97

- besi Kg 699.24 Rp 20,869.75 Rp 14,592,963.99 Rp 16,052,260.39 699.24 Rp 18,900.00 Rp 13,215,636.00 Rp 14,537,199.60 699.24 Rp 18,900.00 Rp 13,215,636.00 Rp 14,537,199.60 90.56
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pekerjaan Plat Lantai t=10 cm m3 77.97 Rp 1,134,798.50 Rp 88,480,239.05 Rp 97,328,262.95 77.97 Rp 1,206,800.00 Rp 94,094,196.00 Rp 103,503,615.60 77.97 Rp 1,206,800.00 Rp 94,094,196.00 Rp 103,503,615.60 106.34

2. Pekerjaan Pemasangan Wiremash M6 kg 254.80 Rp 21,583.10 Rp 5,499,373.88 Rp 6,049,311.27 254.80 Rp 19,600.00 Rp 4,994,080.00 Rp 5,493,488.00 254.80 Rp 19,600.00 Rp 4,994,080.00 Rp 5,493,488.00 90.81

3. Pekerjaan Beton Site Mix K 225 m3 116.95 Rp 1,326,250.44 Rp 155,104,989.48 Rp 170,615,488.43 116.95 Rp 1,206,800.00 Rp 141,135,260.00 Rp 155,248,786.00 116.95 Rp 1,206,800.00 Rp 141,135,260.00 Rp 155,248,786.00 90.99

4. Pekerjaan Tiang dan Pedestal unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

c. PEKERJAAN PAGAR Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali Pagar m3 154.60 Rp 1,083,197.50 Rp 167,462,333.50 Rp 184,208,566.85 154.60 Rp 985,700.00 Rp 152,389,220.00 Rp 167,628,142.00 154.60 Rp 985,700.00 Rp 152,389,220.00 Rp 167,628,142.00 91.00

Urugan Pasir Dibawah Pondasi m3 3.53 Rp 197,725.00 Rp 697,969.25 Rp 767,766.18 3.53 Rp 179,900.00 Rp 635,047.00 Rp 698,551.70 3.53 Rp 179,900.00 Rp 635,047.00 Rp 698,551.70 90.98

Sloof 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 8.82 Rp 1,256,611.28 Rp 11,083,311.47 Rp 12,191,642.62 8.82 Rp 1,206,800.00 Rp 10,643,976.00 Rp 11,708,373.60 8.82 Rp 1,206,800.00 Rp 10,643,976.00 Rp 11,708,373.60 96.04

- bekesting m2 58.80 Rp 249,436.00 Rp 14,666,836.80 Rp 16,133,520.48 58.80 Rp 226,900.00 Rp 13,341,720.00 Rp 14,675,892.00 58.80 Rp 226,900.00 Rp 13,341,720.00 Rp 14,675,892.00 90.97

- besi kg 3244.80 Rp 20,869.75 Rp 67,718,164.80 Rp 74,489,981.28 3,244.80 Rp 18,900.00 Rp 61,326,720.00 Rp 67,459,392.00 3,244.80 Rp 18,900.00 Rp 61,326,720.00 Rp 67,459,392.00 90.56

Kolom 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 3.20 Rp 1,256,611.28 Rp 4,021,156.09 Rp 4,423,271.70 3.20 Rp 1,206,800.00 Rp 3,861,760.00 Rp 4,247,936.00 3.20 Rp 1,206,800.00 Rp 3,861,760.00 Rp 4,247,936.00 96.04

bekesting m2 96.00 Rp 249,436.00 Rp 23,945,856.00 Rp 26,340,441.60 96.00 Rp 226,900.00 Rp 21,782,400.00 Rp 23,960,640.00 96.00 Rp 226,900.00 Rp 21,782,400.00 Rp 23,960,640.00 90.97

besi kg 760.51 Rp 20,869.75 Rp 15,871,653.57 Rp 17,458,818.93 760.51 Rp 18,900.00 Rp 14,373,639.00 Rp 15,811,002.90 760.51 Rp 18,900.00 Rp 14,373,639.00 Rp 15,811,002.90 90.56

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 392.00 Rp 120,692.00 Rp 47,311,264.00 Rp 52,042,390.40 392.00 Rp 109,800.00 Rp 43,041,600.00 Rp 47,345,760.00 392.00 Rp 109,800.00 Rp 43,041,600.00 Rp 47,345,760.00 90.98

e. Plester dan Acian Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plester 1 ; 5 m2 588.00 Rp 69,356.10 Rp 40,781,386.80 Rp 44,859,525.48 588.00 Rp 69,300.00 Rp 40,748,400.00 Rp 44,823,240.00 588.00 Rp 69,300.00 Rp 40,748,400.00 Rp 44,823,240.00 99.92

Acian m2 588.00 Rp 41,607.50 Rp 24,465,210.00 Rp 26,911,731.00 588.00 Rp 37,800.00 Rp 22,226,400.00 Rp 24,449,040.00 588.00 Rp 37,800.00 Rp 22,226,400.00 Rp 24,449,040.00 90.85

f. PENGECATAN DINDING PAGAR BETON Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan m2 1176.00 Rp 47,702.60 Rp 56,098,257.60 Rp 61,708,083.36 1,176.00 Rp 42,200.00 Rp 49,627,200.00 Rp 54,589,920.00 1,176.00 Rp 42,200.00 Rp 49,627,200.00 Rp 54,589,920.00 88.46

22) SDN 1 PARUNG SARI KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB SDN 1 PARUNG SARI (4 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 300.83 Rp 16,720.00 Rp 5,029,877.60 Rp 5,532,865.36 300.83 Rp 15,400.00 Rp 4,632,782.00 Rp 5,096,060.20 300.83 Rp 15,400.00 Rp 4,632,782.00 Rp 5,096,060.20 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 3.14 Rp 390,500.00 Rp 1,226,170.00 Rp 1,348,787.00 3.14 Rp 360,000.00 Rp 1,130,400.00 Rp 1,243,440.00 3.14 Rp 360,000.00 Rp 1,130,400.00 Rp 1,243,440.00 92.19

4. Bongkaran Genteng Lama m2 300.83 Rp 3,150.00 Rp 947,614.50 Rp 1,042,375.95 300.83 Rp 2,900.00 Rp 872,407.00 Rp 959,647.70 300.83 Rp 2,900.00 Rp 872,407.00 Rp 959,647.70 92.06

5. Bongkaran List Plank Lama m1 76.16 Rp 2,420.00 Rp 184,307.20 Rp 202,737.92 76.16 Rp 2,200.00 Rp 167,552.00 Rp 184,307.20 76.16 Rp 2,200.00 Rp 167,552.00 Rp 184,307.20 90.91

6. Bongkaran Plafond dan Rangka Plafond m2 261.72 Rp 17,480.00 Rp 4,574,865.60 Rp 5,032,352.16 261.72 Rp 16,100.00 Rp 4,213,692.00 Rp 4,635,061.20 261.72 Rp 16,100.00 Rp 4,213,692.00 Rp 4,635,061.20 92.11

7. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 0.31 Rp 701,239.00 Rp 217,384.09 Rp 239,122.50 0.31 Rp 646,500.00 Rp 200,415.00 Rp 220,456.50 0.31 Rp 646,500.00 Rp 200,415.00 Rp 220,456.50 92.19

9. Bongkaran Lantai Keramik m2 261.72 Rp 12,870.00 Rp 3,368,336.40 Rp 3,705,170.04 261.72 Rp 5,000.00 Rp 1,308,600.00 Rp 1,439,460.00 261.72 Rp 5,000.00 Rp 1,308,600.00 Rp 1,439,460.00 38.85

b. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 300.83 Rp 142,043.00 Rp 42,730,795.69 Rp 47,003,875.26 300.83 Rp 137,700.00 Rp 41,424,291.00 Rp 45,566,720.10 300.83 Rp 137,700.00 Rp 41,424,291.00 Rp 45,566,720.10 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 300.83 Rp 180,496.25 Rp 54,298,686.89 Rp 59,728,555.58 300.83 Rp 175,000.00 Rp 52,645,250.00 Rp 57,909,775.00 300.83 Rp 175,000.00 Rp 52,645,250.00 Rp 57,909,775.00 96.95

Pas Bubungan Metal m1 29.08 Rp 116,105.00 Rp 3,376,333.40 Rp 3,713,966.74 29.08 Rp 112,600.00 Rp 3,274,408.00 Rp 3,601,848.80 29.08 Rp 112,600.00 Rp 3,274,408.00 Rp 3,601,848.80 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 76.16 Rp 51,925.50 Rp 3,954,646.08 Rp 4,350,110.69 76.16 Rp 50,300.00 Rp 3,830,848.00 Rp 4,213,932.80 76.16 Rp 50,300.00 Rp 3,830,848.00 Rp 4,213,932.80 96.87

c. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 261.72 Rp 151,306.52 Rp 39,599,941.89 Rp 43,559,936.08 261.72 Rp 146,700.00 Rp 38,394,324.00 Rp 42,233,756.40 261.72 Rp 146,700.00 Rp 38,394,324.00 Rp 42,233,756.40 96.96

Pas Lisplak Gypsum + rangka Hollow m2 76.16 Rp 106,032.30 Rp 8,075,419.97 Rp 8,882,961.96 76.16 Rp 102,800.00 Rp 7,829,248.00 Rp 8,612,172.80 76.16 Rp 102,800.00 Rp 7,829,248.00 Rp 8,612,172.80 96.95

d. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 58.16 Rp 183,216.00 Rp 10,655,842.56 Rp 11,721,426.82 58.16 Rp 166,700.00 Rp 9,695,272.00 Rp 10,664,799.20 58.16 Rp 166,700.00 Rp 9,695,272.00 Rp 10,664,799.20 90.99

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 610.68 Rp 183,216.00 Rp 111,886,346.88 Rp 123,074,981.57 610.68 Rp 166,700.00 Rp 101,800,356.00 Rp 111,980,391.60 610.68 Rp 166,700.00 Rp 101,800,356.00 Rp 111,980,391.60 90.99

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

e. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Pintu Doubel (4 bh) m1 59.60 Rp 106,489.35 Rp 6,346,765.26 Rp 6,981,441.79 59.60 Rp 110,700.00 Rp 6,597,720.00 Rp 7,257,492.00 59.60 Rp 110,700.00 Rp 6,597,720.00 Rp 7,257,492.00 103.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- J1 (27 bh) m1 313.20 Rp 106,489.35 Rp 33,352,464.42 Rp 36,687,710.86 313.20 Rp 110,700.00 Rp 34,671,240.00 Rp 38,138,364.00 313.20 Rp 110,700.00 Rp 34,671,240.00 Rp 38,138,364.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (27 unit) m2 11.34 Rp 424,110.50 Rp 4,809,413.07 Rp 5,290,354.38 11.34 Rp 441,000.00 Rp 5,000,940.00 Rp 5,501,034.00 11.34 Rp 441,000.00 Rp 5,000,940.00 Rp 5,501,034.00 103.98

Kaca m2 29.70 Rp 141,810.63 Rp 4,211,775.56 Rp 4,632,953.12 29.70 Rp 129,700.00 Rp 3,852,090.00 Rp 4,237,299.00 29.70 Rp 129,700.00 Rp 3,852,090.00 Rp 4,237,299.00 91.46

f. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (3 bh) m2 15.60 Rp 956,961.00 Rp 14,928,591.60 Rp 16,421,450.76 15.60 Rp 814,100.00 Rp 12,699,960.00 Rp 13,969,956.00 15.60 Rp 814,100.00 Rp 12,699,960.00 Rp 13,969,956.00 85.07

g. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

Pas Engsel Pintu bh 16.00 Rp 42,803.75 Rp 684,860.00 Rp 753,346.00 16.00 Rp 39,100.00 Rp 625,600.00 Rp 688,160.00 16.00 Rp 39,100.00 Rp 625,600.00 Rp 688,160.00 91.35

Pas Engsel Jendela Kupu2 bh 54.00 Rp 36,052.50 Rp 1,946,835.00 Rp 2,141,518.50 54.00 Rp 32,900.00 Rp 1,776,600.00 Rp 1,954,260.00 54.00 Rp 32,900.00 Rp 1,776,600.00 Rp 1,954,260.00 91.26

Pas Kait Angin bh 54.00 Rp 51,122.50 Rp 2,760,615.00 Rp 3,036,676.50 54.00 Rp 46,700.00 Rp 2,521,800.00 Rp 2,773,980.00 54.00 Rp 46,700.00 Rp 2,521,800.00 Rp 2,773,980.00 91.35

h. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 534.13 Rp 47,702.60 Rp 25,479,389.74 Rp 28,027,328.71 534.13 Rp 42,200.00 Rp 22,540,286.00 Rp 24,794,314.60 534.13 Rp 42,200.00 Rp 22,540,286.00 Rp 24,794,314.60 88.46

Pengecatan Plafond 3 Kali m2 337.88 Rp 34,755.60 Rp 11,743,222.13 Rp 12,917,544.34 337.88 Rp 30,700.00 Rp 10,372,916.00 Rp 11,410,207.60 337.88 Rp 30,700.00 Rp 10,372,916.00 Rp 11,410,207.60 88.33

i. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 22.00 Rp 223,591.50 Rp 4,919,013.00 Rp 5,410,914.30 22.00 Rp 200,100.00 Rp 4,402,200.00 Rp 4,842,420.00 22.00 Rp 200,100.00 Rp 4,402,200.00 Rp 4,842,420.00 89.49

Pemasangan Stop Kontak titik 4.00 Rp 76,183.25 Rp 304,733.00 Rp 335,206.30 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 4.00 Rp 68,100.00 Rp 272,400.00 Rp 299,640.00 89.39

Pemasangan Lampu TL bh 14.00 Rp 72,333.25 Rp 1,012,665.50 Rp 1,113,932.05 14.00 Rp 186,900.00 Rp 2,616,600.00 Rp 2,878,260.00 14.00 Rp 186,900.00 Rp 2,616,600.00 Rp 2,878,260.00 258.39

Pemasangan Sakelar bh 5.00 Rp 86,083.25 Rp 430,416.25 Rp 473,457.88 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 77.02

C. PEMBANGUNAN MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 18.84 Rp 81,812.50 Rp 1,541,347.50 Rp 1,695,482.25 18.84 Rp 74,400.00 Rp 1,401,696.00 Rp 1,541,865.60 18.84 Rp 74,400.00 Rp 1,401,696.00 Rp 1,541,865.60 90.94

Urugan tanah kembali m3 6.28 Rp 59,125.00 Rp 371,305.00 Rp 408,435.50 6.28 Rp 104,500.00 Rp 656,260.00 Rp 721,886.00 6.28 Rp 104,500.00 Rp 656,260.00 Rp 721,886.00 176.74

Urugan Pasir dibawah pondasi m3 1.11 Rp 197,725.00 Rp 219,474.75 Rp 241,422.23 1.11 Rp 179,900.00 Rp 199,689.00 Rp 219,657.90 1.11 Rp 179,900.00 Rp 199,689.00 Rp 219,657.90 90.98

Urugan Pasir dibwh lantai t=5 cm m3 1.63 Rp 197,725.00 Rp 322,291.75 Rp 354,520.93 1.63 Rp 179,900.00 Rp 293,237.00 Rp 322,560.70 1.63 Rp 179,900.00 Rp 293,237.00 Rp 322,560.70 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 15.68 Rp 1,083,197.50 Rp 16,984,536.80 Rp 18,682,990.48 15.68 Rp 985,700.00 Rp 15,455,776.00 Rp 17,001,353.60 15.68 Rp 985,700.00 Rp 15,455,776.00 Rp 17,001,353.60 91.00

Pas Batu Aanstamping m3 3.18 Rp 634,375.50 Rp 2,017,314.09 Rp 2,219,045.50 3.18 Rp 577,200.00 Rp 1,835,496.00 Rp 2,019,045.60 3.18 Rp 577,200.00 Rp 1,835,496.00 Rp 2,019,045.60 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 1.38 Rp 1,326,250.44 Rp 1,830,225.61 Rp 2,013,248.17 1.38 Rp 1,206,800.00 Rp 1,665,384.00 Rp 1,831,922.40 1.38 Rp 1,206,800.00 Rp 1,665,384.00 Rp 1,831,922.40 90.99

bekesting m2 13.84 Rp 249,436.00 Rp 3,452,194.24 Rp 3,797,413.66 13.84 Rp 226,900.00 Rp 3,140,296.00 Rp 3,454,325.60 13.84 Rp 226,900.00 Rp 3,140,296.00 Rp 3,454,325.60 90.97

besi kg 181.06 Rp 20,869.75 Rp 3,778,676.94 Rp 4,156,544.63 181.06 Rp 18,900.00 Rp 3,422,034.00 Rp 3,764,237.40 181.06 Rp 18,900.00 Rp 3,422,034.00 Rp 3,764,237.40 90.56

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 0.54 Rp 1,326,250.44 Rp 716,175.24 Rp 787,792.76 0.54 Rp 1,206,800.00 Rp 651,672.00 Rp 716,839.20 0.54 Rp 1,206,800.00 Rp 651,672.00 Rp 716,839.20 90.99

bekesting m2 14.40 Rp 249,436.00 Rp 3,591,878.40 Rp 3,951,066.24 14.40 Rp 226,900.00 Rp 3,267,360.00 Rp 3,594,096.00 14.40 Rp 226,900.00 Rp 3,267,360.00 Rp 3,594,096.00 90.97

besi kg 114.08 Rp 20,869.75 Rp 2,380,821.08 Rp 2,618,903.19 114.08 Rp 18,900.00 Rp 2,156,112.00 Rp 2,371,723.20 114.08 Rp 18,900.00 Rp 2,156,112.00 Rp 2,371,723.20 90.56

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 0.69 Rp 1,326,250.44 Rp 915,112.81 Rp 1,006,624.09 0.69 Rp 1,206,800.00 Rp 832,692.00 Rp 915,961.20 0.69 Rp 1,206,800.00 Rp 832,692.00 Rp 915,961.20 90.99

bekesting m2 9.22 Rp 249,436.00 Rp 2,299,799.92 Rp 2,529,779.91 9.22 Rp 226,900.00 Rp 2,092,018.00 Rp 2,301,219.80 9.22 Rp 226,900.00 Rp 2,092,018.00 Rp 2,301,219.80 90.97
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
besi kg 175.60 Rp 20,869.75 Rp 3,664,728.10 Rp 4,031,200.91 175.60 Rp 18,900.00 Rp 3,318,840.00 Rp 3,650,724.00 175.60 Rp 18,900.00 Rp 3,318,840.00 Rp 3,650,724.00 90.56

d. PEKERJAAN DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 87.91 Rp 120,692.00 Rp 10,610,033.72 Rp 11,671,037.09 87.91 Rp 109,800.00 Rp 9,652,518.00 Rp 10,617,769.80 87.91 Rp 109,800.00 Rp 9,652,518.00 Rp 10,617,769.80 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 14.40 Rp 69,356.10 Rp 998,727.84 Rp 1,098,600.62 14.40 Rp 69,300.00 Rp 997,920.00 Rp 1,097,712.00 14.40 Rp 69,300.00 Rp 997,920.00 Rp 1,097,712.00 99.92

Acian m2 14.40 Rp 41,607.50 Rp 599,148.00 Rp 659,062.80 14.40 Rp 37,800.00 Rp 544,320.00 Rp 598,752.00 14.40 Rp 37,800.00 Rp 544,320.00 Rp 598,752.00 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 37.70 Rp 142,043.00 Rp 5,355,021.10 Rp 5,890,523.21 37.70 Rp 137,700.00 Rp 5,191,290.00 Rp 5,710,419.00 37.70 Rp 137,700.00 Rp 5,191,290.00 Rp 5,710,419.00 96.94

Rangka Atap Baja Ringan m2 37.70 Rp 180,496.25 Rp 6,804,708.63 Rp 7,485,179.49 37.70 Rp 175,000.00 Rp 6,597,500.00 Rp 7,257,250.00 37.70 Rp 175,000.00 Rp 6,597,500.00 Rp 7,257,250.00 96.95

Pas Bubungan Metal m1 6.53 Rp 116,105.00 Rp 758,165.65 Rp 833,982.22 6.53 Rp 112,600.00 Rp 735,278.00 Rp 808,805.80 6.53 Rp 112,600.00 Rp 735,278.00 Rp 808,805.80 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 18.06 Rp 51,925.50 Rp 937,774.53 Rp 1,031,551.98 18.06 Rp 50,300.00 Rp 908,418.00 Rp 999,259.80 18.06 Rp 50,300.00 Rp 908,418.00 Rp 999,259.80 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Lisplak Gypsum + rangka Hollow m2 23.06 Rp 106,032.30 Rp 2,445,104.84 Rp 2,689,615.32 23.06 Rp 146,700.00 Rp 3,382,902.00 Rp 3,721,192.20 23.06 Rp 146,700.00 Rp 3,382,902.00 Rp 3,721,192.20 138.35

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 27.55 Rp 151,306.52 Rp 4,168,494.57 Rp 4,585,344.03 27.55 Rp 146,700.00 Rp 4,041,585.00 Rp 4,445,743.50 27.55 Rp 146,700.00 Rp 4,041,585.00 Rp 4,445,743.50 96.96

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos m2 27.55 Rp 183,216.00 Rp 5,047,600.80 Rp 5,552,360.88 27.55 Rp 166,700.00 Rp 4,592,585.00 Rp 5,051,843.50 27.55 Rp 166,700.00 Rp 4,592,585.00 Rp 5,051,843.50 90.99

Paving Block m2 27.55 Rp 235,588.10 Rp 6,490,452.16 Rp 7,139,497.37 27.55 Rp 224,000.00 Rp 6,171,200.00 Rp 6,788,320.00 27.55 Rp 224,000.00 Rp 6,171,200.00 Rp 6,788,320.00 95.08

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pintu Double P1 (1 bh) m1 6.70 Rp 106,489.35 Rp 713,478.65 Rp 784,826.51 6.70 Rp 110,700.00 Rp 741,690.00 Rp 815,859.00 6.70 Rp 110,700.00 Rp 741,690.00 Rp 815,859.00 103.95

J1 (2 bh) m1 35.70 Rp 106,489.35 Rp 3,801,669.80 Rp 4,181,836.77 35.70 Rp 110,700.00 Rp 3,951,990.00 Rp 4,347,189.00 35.70 Rp 110,700.00 Rp 3,951,990.00 Rp 4,347,189.00 103.95

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (2 bh) m2 13.86 Rp 456,604.50 Rp 6,328,538.37 Rp 6,961,392.21 13.86 Rp 441,000.00 Rp 6,112,260.00 Rp 6,723,486.00 13.86 Rp 441,000.00 Rp 6,112,260.00 Rp 6,723,486.00 96.58

Kaca Daun Jendela m2 7.44 Rp 141,810.63 Rp 1,055,071.05 Rp 1,160,578.16 7.44 Rp 441,000.00 Rp 3,281,040.00 Rp 3,609,144.00 7.44 Rp 441,000.00 Rp 3,281,040.00 Rp 3,609,144.00 310.98

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 4.00 Rp 42,803.75 Rp 171,215.00 Rp 188,336.50 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 91.35

Pas Engsel Jendela bh 24.00 Rp 36,052.50 Rp 865,260.00 Rp 951,786.00 24.00 Rp 32,900.00 Rp 789,600.00 Rp 868,560.00 24.00 Rp 32,900.00 Rp 789,600.00 Rp 868,560.00 91.26

Pas Hak Angin bh 6.00 Rp 51,122.50 Rp 306,735.00 Rp 337,408.50 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 6.00 Rp 46,700.00 Rp 280,200.00 Rp 308,220.00 91.35

l. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Kran Air Ǿ1/2" atau 3/4" bh 4.00 Rp 87,862.50 Rp 351,450.00 Rp 386,595.00 4.00 Rp 77,200.00 Rp 308,800.00 Rp 339,680.00 4.00 Rp 77,200.00 Rp 308,800.00 Rp 339,680.00 87.86

Pek Pas pipa PVC dia 3/4" m1 15.00 Rp 32,421.81 Rp 486,327.19 Rp 534,959.91 15.00 Rp 77,200.00 Rp 1,158,000.00 Rp 1,273,800.00 15.00 Rp 77,200.00 Rp 1,158,000.00 Rp 1,273,800.00 238.11

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 12.60 Rp 47,702.60 Rp 601,052.76 Rp 661,158.04 12.60 Rp 42,200.00 Rp 531,720.00 Rp 584,892.00 12.60 Rp 42,200.00 Rp 531,720.00 Rp 584,892.00 88.46

Pengecatan Plafond 3 Kali m2 11.83 Rp 34,755.60 Rp 411,158.75 Rp 452,274.62 11.83 Rp 30,700.00 Rp 363,181.00 Rp 399,499.10 11.83 Rp 30,700.00 Rp 363,181.00 Rp 399,499.10 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 2.00 Rp 223,591.50 Rp 447,183.00 Rp 491,901.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 89.49

Pemasangan Stop Kontak bh 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 68,100.00 Rp 136,200.00 Rp 149,820.00 2.00 Rp 68,100.00 Rp 136,200.00 Rp 149,820.00 89.39

Pemasangan Lampu TL bh 4.00 Rp 208,851.50 Rp 835,406.00 Rp 918,946.60 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 4.00 Rp 186,900.00 Rp 747,600.00 Rp 822,360.00 89.49

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pemasangan Sakelar bh 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 26,900.00 Rp 26,900.00 Rp 29,590.00 1.00 Rp 26,900.00 Rp 26,900.00 Rp 29,590.00 31.25

D. PEMBANGUNAN KAMAR MANDI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 37.77 Rp 81,812.50 Rp 3,090,058.13 Rp 3,399,063.94 37.77 Rp 74,400.00 Rp 2,810,088.00 Rp 3,091,096.80 37.77 Rp 74,400.00 Rp 2,810,088.00 Rp 3,091,096.80 90.94

Urugan Pasir dibwh lantai t=5 cm m3 0.65 Rp 197,725.00 Rp 128,521.25 Rp 141,373.38 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 0.65 Rp 179,900.00 Rp 116,935.00 Rp 128,628.50 90.98

Total Urugan Pasir m3 2.19 Rp 197,725.00 Rp 433,017.75 Rp 476,319.53 2.19 Rp 179,900.00 Rp 393,981.00 Rp 433,379.10 2.19 Rp 179,900.00 Rp 393,981.00 Rp 433,379.10 90.98

(area KM) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 24.93 Rp 1,083,197.50 Rp 27,004,113.68 Rp 29,704,525.04 24.93 Rp 985,700.00 Rp 24,573,501.00 Rp 27,030,851.10 24.93 Rp 985,700.00 Rp 24,573,501.00 Rp 27,030,851.10 91.00

Pas Batu Aanstamping m3 2.57 Rp 634,375.50 Rp 1,630,345.04 Rp 1,793,379.54 2.57 Rp 577,200.00 Rp 1,483,404.00 Rp 1,631,744.40 2.57 Rp 577,200.00 Rp 1,483,404.00 Rp 1,631,744.40 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 0.96 Rp 1,326,250.44 Rp 1,273,200.43 Rp 1,400,520.47 0.96 Rp 1,206,800.00 Rp 1,158,528.00 Rp 1,274,380.80 0.96 Rp 1,206,800.00 Rp 1,158,528.00 Rp 1,274,380.80 90.99

bekesting m2 12.84 Rp 249,436.00 Rp 3,202,758.24 Rp 3,523,034.06 12.84 Rp 226,900.00 Rp 2,913,396.00 Rp 3,204,735.60 12.84 Rp 226,900.00 Rp 2,913,396.00 Rp 3,204,735.60 90.97

besi Kg 84.01 Rp 20,869.75 Rp 1,753,267.70 Rp 1,928,594.47 84.01 Rp 18,900.00 Rp 1,587,789.00 Rp 1,746,567.90 84.01 Rp 18,900.00 Rp 1,587,789.00 Rp 1,746,567.90 90.56

0 Rp - Rp - Rp - Rp - Rp - Rp -

Kolom K2 15/20 Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 0.40 Rp 1,326,250.44 Rp 530,500.18 Rp 583,550.20 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 90.99

bekesting m2 7.92 Rp 471,399.50 Rp 3,733,484.04 Rp 4,106,832.44 7.92 Rp 226,900.00 Rp 1,797,048.00 Rp 1,976,752.80 7.92 Rp 226,900.00 Rp 1,797,048.00 Rp 1,976,752.80 48.13

besi Kg 188.23 Rp 20,869.75 Rp 3,928,313.04 Rp 4,321,144.35 188.23 Rp 18,900.00 Rp 3,557,547.00 Rp 3,913,301.70 188.23 Rp 18,900.00 Rp 3,557,547.00 Rp 3,913,301.70 90.56

Ring Balok 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 0.64 Rp 1,326,250.44 Rp 848,800.28 Rp 933,680.31 0.64 Rp - Rp - Rp - 0.64 Rp - Rp - Rp - 0.00

bekesting m2 8.56 Rp 471,399.50 Rp 4,035,179.72 Rp 4,438,697.69 8.56 Rp 1,206,800.00 Rp 10,330,208.00 Rp 11,363,228.80 8.56 Rp 1,206,800.00 Rp 10,330,208.00 Rp 11,363,228.80 256.00

besi Kg 81.48 Rp 20,869.75 Rp 1,700,467.23 Rp 1,870,513.95 81.48 Rp 226,900.00 Rp 18,487,812.00 Rp 20,336,593.20 81.48 Rp 226,900.00 Rp 18,487,812.00 Rp 20,336,593.20 1087.22

Dak Atap Site Mix k 225 m3 2.38 Rp 1,818,519.69 Rp 4,328,076.87 Rp 4,760,884.56 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 66.36

d. PEKERJAAN DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 55.91 Rp 120,692.00 Rp 6,747,889.72 Rp 7,422,678.69 55.91 Rp 109,800.00 Rp 6,138,918.00 Rp 6,752,809.80 55.91 Rp 109,800.00 Rp 6,138,918.00 Rp 6,752,809.80 90.98

Pas Dinding Keramik 30x30 cm m2 11.83 Rp 145,348.50 Rp 1,719,472.76 Rp 1,891,420.03 11.83 Rp 164,500.00 Rp 1,946,035.00 Rp 2,140,638.50 11.83 Rp 164,500.00 Rp 1,946,035.00 Rp 2,140,638.50 113.18

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 180.55 Rp 69,356.10 Rp 12,522,243.86 Rp 13,774,468.24 180.55 Rp 69,300.00 Rp 12,512,115.00 Rp 13,763,326.50 180.55 Rp 69,300.00 Rp 12,512,115.00 Rp 13,763,326.50 99.92

Acian m2 180.55 Rp 41,607.50 Rp 7,512,234.13 Rp 8,263,457.54 180.55 Rp 37,800.00 Rp 6,824,790.00 Rp 7,507,269.00 180.55 Rp 37,800.00 Rp 6,824,790.00 Rp 7,507,269.00 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 26.33 Rp 142,043.00 Rp 3,739,992.19 Rp 4,113,991.41 26.33 Rp 137,700.00 Rp 3,625,641.00 Rp 3,988,205.10 26.33 Rp 137,700.00 Rp 3,625,641.00 Rp 3,988,205.10 96.94

Rangka Atap Baja Ringan m2 26.33 Rp 180,496.25 Rp 4,752,466.26 Rp 5,227,712.89 26.33 Rp 175,000.00 Rp 4,607,750.00 Rp 5,068,525.00 26.33 Rp 175,000.00 Rp 4,607,750.00 Rp 5,068,525.00 96.95

Pas Bubungan Metal m1 9.22 Rp 116,105.00 Rp 1,070,488.10 Rp 1,177,536.91 9.22 Rp 112,600.00 Rp 1,038,172.00 Rp 1,141,989.20 9.22 Rp 112,600.00 Rp 1,038,172.00 Rp 1,141,989.20 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 10.85 Rp 51,925.50 Rp 563,391.68 Rp 619,730.84 10.85 Rp 50,300.00 Rp 545,755.00 Rp 600,330.50 10.85 Rp 50,300.00 Rp 545,755.00 Rp 600,330.50 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 22.80 Rp 151,306.52 Rp 3,449,788.61 Rp 3,794,767.47 22.80 Rp 146,700.00 Rp 3,344,760.00 Rp 3,679,236.00 22.80 Rp 146,700.00 Rp 3,344,760.00 Rp 3,679,236.00 96.96

Pas Lisplak Gypsum + rangka Hollow 9.22 Rp 106,032.30 Rp 977,617.81 Rp 1,075,379.59 9.22 Rp 146,700.00 Rp 1,352,574.00 Rp 1,487,831.40 9.22 Rp 146,700.00 Rp 1,352,574.00 Rp 1,487,831.40 138.35

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Keramik KM/WC 30x30 cm m2 22.80 Rp 180,870.25 Rp 4,123,841.70 Rp 4,536,225.87 22.80 Rp 164,500.00 Rp 3,750,600.00 Rp 4,125,660.00 22.80 Rp 164,500.00 Rp 3,750,600.00 Rp 4,125,660.00 90.95

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Kamar Mandi Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

bv1 (2 bh) m1 4.80 Rp 106,489.35 Rp 511,148.88 Rp 562,263.77 4.80 Rp 110,700.00 Rp 531,360.00 Rp 584,496.00 4.80 Rp 110,700.00 Rp 531,360.00 Rp 584,496.00 103.95

P2 (2 bh) m1 5.40 Rp 106,489.35 Rp 575,042.49 Rp 632,546.74 5.40 Rp 110,700.00 Rp 597,780.00 Rp 657,558.00 5.40 Rp 110,700.00 Rp 597,780.00 Rp 657,558.00 103.95

Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P2 (2 bh) m1 5.81 Rp 106,489.35 Rp 618,703.12 Rp 680,573.44 5.81 Rp 441,000.00 Rp 2,562,210.00 Rp 2,818,431.00 5.81 Rp 441,000.00 Rp 2,562,210.00 Rp 2,818,431.00 414.13

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BV1 (2 bh) m2 0.80 Rp 456,604.50 Rp 365,283.60 Rp 401,811.96 0.80 Rp 441,000.00 Rp 352,800.00 Rp 388,080.00 0.80 Rp 441,000.00 Rp 352,800.00 Rp 388,080.00 96.58

Kaca Daun Jendela m2 1.54 Rp 141,810.63 Rp 218,388.36 Rp 240,227.20 1.54 Rp 441,000.00 Rp 679,140.00 Rp 747,054.00 1.54 Rp 441,000.00 Rp 679,140.00 Rp 747,054.00 310.98

j. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (3 bh) m2 5.81 Rp 956,961.00 Rp 5,559,943.41 Rp 6,115,937.75 5.81 Rp 814,100.00 Rp 4,729,921.00 Rp 5,202,913.10 5.81 Rp 814,100.00 Rp 4,729,921.00 Rp 5,202,913.10 85.07

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

(kamar mandi) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 3.00 Rp 212,726.25 Rp 638,178.75 Rp 701,996.63 3.00 Rp 194,600.00 Rp 583,800.00 Rp 642,180.00 3.00 Rp 194,600.00 Rp 583,800.00 Rp 642,180.00 91.48

Pas Engsel Pintu bh 3.00 Rp 42,803.75 Rp 128,411.25 Rp 141,252.38 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 3.00 Rp 39,100.00 Rp 117,300.00 Rp 129,030.00 91.35

Pas Engsel Jendela bh 2.00 Rp 36,052.50 Rp 72,105.00 Rp 79,315.50 2.00 Rp 32,900.00 Rp 65,800.00 Rp 72,380.00 2.00 Rp 32,900.00 Rp 65,800.00 Rp 72,380.00 91.26

l. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 77,200.00 Rp 231,600.00 Rp 254,760.00 3.00 Rp 77,200.00 Rp 231,600.00 Rp 254,760.00 87.86

Pemasangan Urinoir unit 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel unit 2.00 Rp 1,185,662.50 Rp 2,371,325.00 Rp 2,608,457.50 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 89.49

Floor drain unit 1.00 Rp 55,852.50 Rp 55,852.50 Rp 61,437.75 1.00 Rp 49,900.00 Rp 49,900.00 Rp 54,890.00 1.00 Rp 49,900.00 Rp 49,900.00 Rp 54,890.00 89.34

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

1 unit Septiictank unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

Toren Air + Rangka Besi unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 43.07

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 180.55 Rp 47,702.60 Rp 8,612,704.43 Rp 9,473,974.87 180.55 Rp 42,200.00 Rp 7,619,210.00 Rp 8,381,131.00 180.55 Rp 42,200.00 Rp 7,619,210.00 Rp 8,381,131.00 88.46

Pengecatan Plafond 3 Kali m2 32.02 Rp 34,755.60 Rp 1,112,874.31 Rp 1,224,161.74 32.02 Rp 30,700.00 Rp 983,014.00 Rp 1,081,315.40 32.02 Rp 30,700.00 Rp 983,014.00 Rp 1,081,315.40 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu titik 3.00 Rp 223,591.50 Rp 670,774.50 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49

Pemasangan Lampu SL 18 WATT bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

Pemasangan Sakelar bh 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 26,900.00 Rp 26,900.00 Rp 29,590.00 1.00 Rp 26,900.00 Rp 26,900.00 Rp 29,590.00 31.25

E. PEMBANGUNAN LAPANGAN UPACARA DAN PAGAR Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 31.82 Rp 180,496.25 Rp 5,743,390.68 Rp 6,317,729.74 31.82 Rp 74,400.00 Rp 2,367,408.00 Rp 2,604,148.80 31.82 Rp 74,400.00 Rp 2,367,408.00 Rp 2,604,148.80 41.22

2. Urugan Pasir dibwh lantai t=5 cm m3 15.91 Rp 197,725.00 Rp 3,145,804.75 Rp 3,460,385.23 15.91 Rp 179,900.00 Rp 2,862,209.00 Rp 3,148,429.90 15.91 Rp 179,900.00 Rp 2,862,209.00 Rp 3,148,429.90 90.98

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.63 Rp 1,326,250.44 Rp 2,161,788.22 Rp 2,377,967.05 1.63 Rp 1,206,800.00 Rp 1,967,084.00 Rp 2,163,792.40 1.63 Rp 1,206,800.00 Rp 1,967,084.00 Rp 2,163,792.40 90.99
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- bekesting m2 10.89 Rp 249,436.00 Rp 2,716,358.04 Rp 2,987,993.84 10.89 Rp 226,900.00 Rp 2,470,941.00 Rp 2,718,035.10 10.89 Rp 226,900.00 Rp 2,470,941.00 Rp 2,718,035.10 90.97

- besi Kg 448.77 Rp 20,869.75 Rp 9,365,717.71 Rp 10,302,289.48 448.77 Rp 18,900.00 Rp 8,481,753.00 Rp 9,329,928.30 448.77 Rp 18,900.00 Rp 8,481,753.00 Rp 9,329,928.30 90.56

2. Pekerjaan Pemasangan Wiremash kg 318.20 Rp 21,583.10 Rp 6,867,742.42 Rp 7,554,516.66 318.20 Rp 19,600.00 Rp 6,236,720.00 Rp 6,860,392.00 318.20 Rp 19,600.00 Rp 6,236,720.00 Rp 6,860,392.00 90.81

3. Pekerjaan Beton Site Mix K 225 m3 56.93 Rp 1,326,250.44 Rp 75,503,437.80 Rp 83,053,781.58 56.93 Rp 1,206,800.00 Rp 68,703,124.00 Rp 75,573,436.40 56.93 Rp 1,206,800.00 Rp 68,703,124.00 Rp 75,573,436.40 90.99

4. Pekerjaan Tiang dan Pedestal unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

c. PEKERJAAN PAGAR BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pekerjaan Galian Tanah m3 47.49 Rp 81,812.50 Rp 3,885,275.63 Rp 4,273,803.19 47.49 Rp 74,400.00 Rp 3,533,256.00 Rp 3,886,581.60 47.49 Rp 74,400.00 Rp 3,533,256.00 Rp 3,886,581.60 90.94

Pekerjaan Urugan Pasir m3 1.70 Rp 197,725.00 Rp 336,132.50 Rp 369,745.75 1.70 Rp 179,900.00 Rp 305,830.00 Rp 336,413.00 1.70 Rp 179,900.00 Rp 305,830.00 Rp 336,413.00 90.98

Pekerjaan Pondasi Plat beton setempat Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton 7.53 Rp 1,326,250.44 Rp 9,986,665.85 Rp 10,985,332.43 7.53 Rp 1,206,800.00 Rp 9,087,204.00 Rp 9,995,924.40 7.53 Rp 1,206,800.00 Rp 9,087,204.00 Rp 9,995,924.40 90.99

- bekesting 34.98 Rp 233,761.00 Rp 8,176,959.78 Rp 8,994,655.76 34.98 Rp 226,900.00 Rp 7,936,962.00 Rp 8,730,658.20 34.98 Rp 226,900.00 Rp 7,936,962.00 Rp 8,730,658.20 97.06

- besi 2260.46 Rp 20,869.75 Rp 47,175,235.09 Rp 51,892,758.59 2,260.46 Rp 18,900.00 Rp 42,722,694.00 Rp 46,994,963.40 2,260.46 Rp 18,900.00 Rp 42,722,694.00 Rp 46,994,963.40 90.56

Sloof 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 9.48 Rp 1,326,250.44 Rp 12,572,854.21 Rp 13,830,139.63 9.48 Rp 1,206,800.00 Rp 11,440,464.00 Rp 12,584,510.40 9.48 Rp 1,206,800.00 Rp 11,440,464.00 Rp 12,584,510.40 90.99

- bekesting m2 94.80 Rp 249,436.00 Rp 23,646,532.80 Rp 26,011,186.08 94.80 Rp 226,900.00 Rp 21,510,120.00 Rp 23,661,132.00 94.80 Rp 226,900.00 Rp 21,510,120.00 Rp 23,661,132.00 90.97

- besi kg 1307.85 Rp 20,869.75 Rp 27,294,502.54 Rp 30,023,952.79 1,307.85 Rp 18,900.00 Rp 24,718,365.00 Rp 27,190,201.50 1,307.85 Rp 18,900.00 Rp 24,718,365.00 Rp 27,190,201.50 90.56

Kolom 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.38 Rp 1,326,250.44 Rp 3,156,476.06 Rp 3,472,123.66 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 90.99

- bekesting m2 63.60 Rp 249,436.00 Rp 15,864,129.60 Rp 17,450,542.56 63.60 Rp 226,900.00 Rp 14,430,840.00 Rp 15,873,924.00 63.60 Rp 226,900.00 Rp 14,430,840.00 Rp 15,873,924.00 90.97

- besi kg 570.39 Rp 20,869.75 Rp 11,903,896.70 Rp 13,094,286.37 570.39 Rp 18,900.00 Rp 10,780,371.00 Rp 11,858,408.10 570.39 Rp 18,900.00 Rp 10,780,371.00 Rp 11,858,408.10 90.56

Pekerjaan Ringbalk beton 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 4.74 Rp 1,326,250.44 Rp 6,286,427.11 Rp 6,915,069.82 4.74 Rp 1,206,800.00 Rp 5,720,232.00 Rp 6,292,255.20 4.74 Rp 1,206,800.00 Rp 5,720,232.00 Rp 6,292,255.20 90.99

- bekesting m2 126.40 Rp 249,436.00 Rp 31,528,710.40 Rp 34,681,581.44 126.40 Rp 226,900.00 Rp 28,680,160.00 Rp 31,548,176.00 126.40 Rp 226,900.00 Rp 28,680,160.00 Rp 31,548,176.00 90.97

- besi kg 835.96 Rp 20,869.75 Rp 17,446,276.21 Rp 19,190,903.83 835.96 Rp 18,900.00 Rp 15,799,644.00 Rp 17,379,608.40 835.96 Rp 18,900.00 Rp 15,799,644.00 Rp 17,379,608.40 90.56

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 218.40 Rp 120,692.00 Rp 26,359,132.80 Rp 28,995,046.08 218.40 Rp 109,800.00 Rp 23,980,320.00 Rp 26,378,352.00 218.40 Rp 109,800.00 Rp 23,980,320.00 Rp 26,378,352.00 90.98

e. Plester dan Acian Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plester 1 ; 5 m2 632.00 Rp 69,356.10 Rp 43,833,055.20 Rp 48,216,360.72 632.00 Rp 69,300.00 Rp 43,797,600.00 Rp 48,177,360.00 632.00 Rp 69,300.00 Rp 43,797,600.00 Rp 48,177,360.00 99.92

Plester Ciprat m2 52.00 Rp 55,995.50 Rp 2,911,766.00 Rp 3,202,942.60 52.00 Rp 69,300.00 Rp 3,603,600.00 Rp 3,963,960.00 52.00 Rp 69,300.00 Rp 3,603,600.00 Rp 3,963,960.00 123.76

Acian m2 632.00 Rp 41,607.50 Rp 26,295,940.00 Rp 28,925,534.00 632.00 Rp 37,800.00 Rp 23,889,600.00 Rp 26,278,560.00 632.00 Rp 37,800.00 Rp 23,889,600.00 Rp 26,278,560.00 90.85

f. PENGECATAN DINDING PAGAR BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan m2 632.00 Rp 47,702.60 Rp 30,148,043.20 Rp 33,162,847.52 632.00 Rp 42,200.00 Rp 26,670,400.00 Rp 29,337,440.00 632.00 Rp 42,200.00 Rp 26,670,400.00 Rp 29,337,440.00 88.46

g. PLESTERAN LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:2 m2 368.45 Rp 76,187.10 Rp 28,071,137.00 Rp 30,878,250.69 368.45 Rp 69,300.00 Rp 25,533,585.00 Rp 28,086,943.50 368.45 Rp 69,300.00 Rp 25,533,585.00 Rp 28,086,943.50 90.96

2. Acian m2 368.45 Rp 41,607.50 Rp 15,330,283.38 Rp 16,863,311.71 368.45 Rp 37,800.00 Rp 13,927,410.00 Rp 15,320,151.00 368.45 Rp 37,800.00 Rp 13,927,410.00 Rp 15,320,151.00 90.85

23) SDN 2 PARUNG SARI KAB. LEBAK Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00 Rp 2,750,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 75.00

3. Mobilisasi dan demobilisasi ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00 Rp 13,750,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 75.00

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 7.00 Rp 350,000.00 Rp 2,450,000.00 Rp 2,695,000.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 7.00 Rp 262,500.00 Rp 1,837,500.00 Rp 2,021,250.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 4,000,000.00 Rp 4,000,000.00 Rp 4,400,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 75.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEMBANGUNAN RKB SDN 2 PARUNG SARI (3 LOKAL + Ruang UKS) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 263.79 Rp 16,720.00 Rp 4,410,568.80 Rp 4,851,625.68 263.79 Rp 15,400.00 Rp 4,062,366.00 Rp 4,468,602.60 263.79 Rp 15,400.00 Rp 4,062,366.00 Rp 4,468,602.60 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.92 Rp 390,500.00 Rp 1,140,260.00 Rp 1,254,286.00 2.92 Rp 360,000.00 Rp 1,051,200.00 Rp 1,156,320.00 2.92 Rp 360,000.00 Rp 1,051,200.00 Rp 1,156,320.00 92.19

4. Bongkaran Genteng Lama m2 263.79 Rp 3,150.00 Rp 830,938.50 Rp 914,032.35 263.79 Rp 2,900.00 Rp 764,991.00 Rp 841,490.10 263.79 Rp 2,900.00 Rp 764,991.00 Rp 841,490.10 92.06

5. Bongkaran List Plank Lama m1 71.00 Rp 2,420.00 Rp 171,820.00 Rp 189,002.00 71.00 Rp 2,200.00 Rp 156,200.00 Rp 171,820.00 71.00 Rp 2,200.00 Rp 156,200.00 Rp 171,820.00 90.91

6. Bongkaran Plafond dan Rangka Plafond m2 209.47 Rp 17,480.00 Rp 3,661,535.60 Rp 4,027,689.16 209.47 Rp 16,100.00 Rp 3,372,467.00 Rp 3,709,713.70 209.47 Rp 16,100.00 Rp 3,372,467.00 Rp 3,709,713.70 92.11

7. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 0.26 Rp 701,239.00 Rp 182,322.14 Rp 200,554.35 0.26 Rp 646,500.00 Rp 168,090.00 Rp 184,899.00 0.26 Rp 646,500.00 Rp 168,090.00 Rp 184,899.00 92.19

9. Bongkaran Lantai m3 286.20 Rp 9,200.00 Rp 2,633,040.00 Rp 2,896,344.00 286.20 Rp 5,000.00 Rp 1,431,000.00 Rp 1,574,100.00 286.20 Rp 5,000.00 Rp 1,431,000.00 Rp 1,574,100.00 54.35

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan Pasir dibawah lantai = 0.05 m3 6.88 Rp 197,725.00 Rp 1,360,348.00 Rp 1,496,382.80 6.88 Rp 179,900.00 Rp 1,237,712.00 Rp 1,361,483.20 6.88 Rp 179,900.00 Rp 1,237,712.00 Rp 1,361,483.20 90.98

e. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas bata merah 1/2 Bt 1:5 m2 448.86 Rp 120,692.00 Rp 54,173,811.12 Rp 59,591,192.23 448.86 Rp 109,800.00 Rp 49,284,828.00 Rp 54,213,310.80 448.86 Rp 109,800.00 Rp 49,284,828.00 Rp 54,213,310.80 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 897.72 Rp 69,356.10 Rp 62,262,358.09 Rp 68,488,593.90 897.72 Rp 69,300.00 Rp 62,211,996.00 Rp 68,433,195.60 897.72 Rp 69,300.00 Rp 62,211,996.00 Rp 68,433,195.60 99.92

Acian m2 897.72 Rp 41,607.50 Rp 37,351,884.90 Rp 41,087,073.39 897.72 Rp 37,800.00 Rp 33,933,816.00 Rp 37,327,197.60 897.72 Rp 37,800.00 Rp 33,933,816.00 Rp 37,327,197.60 90.85

Acian Beton Kolom Perpustakaan m2 15.68 Rp 41,607.50 Rp 652,405.60 Rp 717,646.16 15.68 Rp 37,800.00 Rp 592,704.00 Rp 651,974.40 15.68 Rp 37,800.00 Rp 592,704.00 Rp 651,974.40 90.85

Acian Beton Balok KM m2 21.60 Rp 41,607.50 Rp 898,722.00 Rp 988,594.20 21.60 Rp 37,800.00 Rp 816,480.00 Rp 898,128.00 21.60 Rp 37,800.00 Rp 816,480.00 Rp 898,128.00 90.85

g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 637.13 Rp 142,043.00 Rp 90,499,856.59 Rp 99,549,842.25 637.13 Rp 137,700.00 Rp 87,732,801.00 Rp 96,506,081.10 637.13 Rp 137,700.00 Rp 87,732,801.00 Rp 96,506,081.10 96.94

Pas Rangka Atap Baja Ringan m2 263.79 Rp 180,496.25 Rp 47,613,105.79 Rp 52,374,416.37 263.79 Rp 175,000.00 Rp 46,163,250.00 Rp 50,779,575.00 263.79 Rp 175,000.00 Rp 46,163,250.00 Rp 50,779,575.00 96.95

Pas Bubungan Metal m1 27.00 Rp 116,105.00 Rp 3,134,835.00 Rp 3,448,318.50 27.00 Rp 112,600.00 Rp 3,040,200.00 Rp 3,344,220.00 27.00 Rp 112,600.00 Rp 3,040,200.00 Rp 3,344,220.00 96.98

Pas Lisplak GRC m1 71.00 Rp 51,925.50 Rp 3,686,710.50 Rp 4,055,381.55 71.00 Rp 50,300.00 Rp 3,571,300.00 Rp 3,928,430.00 71.00 Rp 50,300.00 Rp 3,571,300.00 Rp 3,928,430.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 209.47 Rp 106,032.30 Rp 22,210,585.88 Rp 24,431,644.47 209.47 Rp 146,700.00 Rp 30,729,249.00 Rp 33,802,173.90 209.47 Rp 146,700.00 Rp 30,729,249.00 Rp 33,802,173.90 138.35

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 32.40 Rp 45,162.70 Rp 1,463,271.48 Rp 1,609,598.63 32.40 Rp 102,800.00 Rp 3,330,720.00 Rp 3,663,792.00 32.40 Rp 102,800.00 Rp 3,330,720.00 Rp 3,663,792.00 227.62

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 48.60 Rp 183,216.00 Rp 8,904,297.60 Rp 9,794,727.36 48.60 Rp 166,700.00 Rp 8,101,620.00 Rp 8,911,782.00 48.60 Rp 166,700.00 Rp 8,101,620.00 Rp 8,911,782.00 90.99

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 189.00 Rp 183,216.00 Rp 34,627,824.00 Rp 38,090,606.40 189.00 Rp 166,700.00 Rp 31,506,300.00 Rp 34,656,930.00 189.00 Rp 166,700.00 Rp 31,506,300.00 Rp 34,656,930.00 90.99

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (3 bh) m1 32.80 Rp 106,489.35 Rp 3,492,850.68 Rp 3,842,135.75 32.80 Rp 110,700.00 Rp 3,630,960.00 Rp 3,994,056.00 32.80 Rp 110,700.00 Rp 3,630,960.00 Rp 3,994,056.00 103.95

- J1 (6 bh) m1 168.00 Rp 106,489.35 Rp 17,890,210.80 Rp 19,679,231.88 168.00 Rp 110,700.00 Rp 18,597,600.00 Rp 20,457,360.00 168.00 Rp 110,700.00 Rp 18,597,600.00 Rp 20,457,360.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (14 unit) m2 6.78 Rp 424,110.50 Rp 2,875,469.19 Rp 3,163,016.11 6.78 Rp 441,000.00 Rp 2,989,980.00 Rp 3,288,978.00 6.78 Rp 441,000.00 Rp 2,989,980.00 Rp 3,288,978.00 103.98

Kaca m2 17.99 Rp 141,810.63 Rp 2,551,173.14 Rp 2,806,290.46 17.99 Rp 129,700.00 Rp 2,333,303.00 Rp 2,566,633.30 17.99 Rp 129,700.00 Rp 2,333,303.00 Rp 2,566,633.30 91.46

j. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (3 bh) m2 12.77 Rp 956,961.00 Rp 12,220,391.97 Rp 13,442,431.17 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 85.07

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

Pas Engsel Pintu bh 8.00 Rp 42,803.75 Rp 342,430.00 Rp 376,673.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 91.35

Pas Engsel Jendela Kupu2 bh 28.00 Rp 36,052.50 Rp 1,009,470.00 Rp 1,110,417.00 28.00 Rp 32,900.00 Rp 921,200.00 Rp 1,013,320.00 28.00 Rp 32,900.00 Rp 921,200.00 Rp 1,013,320.00 91.26

Pas Kait Angin bh 28.00 Rp 51,122.50 Rp 1,431,430.00 Rp 1,574,573.00 28.00 Rp 46,700.00 Rp 1,307,600.00 Rp 1,438,360.00 28.00 Rp 46,700.00 Rp 1,307,600.00 Rp 1,438,360.00 91.35

Pas Kaca 5 mm m2 17.99 Rp 141,810.63 Rp 2,551,173.14 Rp 2,806,290.46 17.99 Rp 129,700.00 Rp 2,333,303.00 Rp 2,566,633.30 17.99 Rp 129,700.00 Rp 2,333,303.00 Rp 2,566,633.30 91.46

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 897.72 Rp 47,702.60 Rp 42,823,578.07 Rp 47,105,935.88 897.72 Rp 42,200.00 Rp 37,883,784.00 Rp 41,672,162.40 897.72 Rp 42,200.00 Rp 37,883,784.00 Rp 41,672,162.40 88.46

Pengecatan Plafond 3 Kali m2 241.87 Rp 34,755.60 Rp 8,406,336.97 Rp 9,246,970.67 241.87 Rp 30,700.00 Rp 7,425,409.00 Rp 8,167,949.90 241.87 Rp 30,700.00 Rp 7,425,409.00 Rp 8,167,949.90 88.33

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1 ttk Instalasi Penerangan kabel NYM 3 x 2,5 mm ttk 15.00 Rp 223,591.50 Rp 3,353,872.50 Rp 3,689,259.75 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 89.49

Pemasangan Stop Kontak bh 3.00 Rp 76,183.25 Rp 228,549.75 Rp 251,404.73 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 3.00 Rp 68,100.00 Rp 204,300.00 Rp 224,730.00 89.39
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 BH Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 112,601.50 Rp 337,804.50 Rp 371,584.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 58.88

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

1 ttk Sakelar Tunggal Setara Panasonic bh 3.00 Rp 72,333.25 Rp 216,999.75 Rp 238,699.73 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 37.19

D. PEMBANGUNAN RUANG PERPUSTAKAAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 103.10 Rp 81,812.50 Rp 8,434,868.75 Rp 9,278,355.63 103.10 Rp 74,400.00 Rp 7,670,640.00 Rp 8,437,704.00 103.10 Rp 74,400.00 Rp 7,670,640.00 Rp 8,437,704.00 90.94

Urugan tanah kembali m3 34.37 Rp 59,125.00 Rp 2,032,126.25 Rp 2,235,338.88 34.37 Rp 104,500.00 Rp 3,591,665.00 Rp 3,950,831.50 34.37 Rp 104,500.00 Rp 3,591,665.00 Rp 3,950,831.50 176.74

Urugan Pasir dibawah pondasi m3 6.37 Rp 197,725.00 Rp 1,259,508.25 Rp 1,385,459.08 6.37 Rp 179,900.00 Rp 1,145,963.00 Rp 1,260,559.30 6.37 Rp 179,900.00 Rp 1,145,963.00 Rp 1,260,559.30 90.98

Urugan Pasir dibwh lantai t=5 cm m3 0.47 Rp 197,725.00 Rp 92,930.75 Rp 102,223.83 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 103.10 Rp 1,083,197.50 Rp 111,677,662.25 Rp 122,845,428.48 103.10 Rp 985,700.00 Rp 101,625,670.00 Rp 111,788,237.00 103.10 Rp 985,700.00 Rp 101,625,670.00 Rp 111,788,237.00 91.00

Pas Batu Aanstamping m3 103.10 Rp 634,375.50 Rp 65,404,114.05 Rp 71,944,525.46 103.10 Rp 577,200.00 Rp 59,509,320.00 Rp 65,460,252.00 103.10 Rp 577,200.00 Rp 59,509,320.00 Rp 65,460,252.00 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.42 Rp 1,326,250.44 Rp 557,025.19 Rp 612,727.71 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 90.99

- bekesting m2 9.32 Rp 249,436.00 Rp 2,324,743.52 Rp 2,557,217.87 9.32 Rp 226,900.00 Rp 2,114,708.00 Rp 2,326,178.80 9.32 Rp 226,900.00 Rp 2,114,708.00 Rp 2,326,178.80 90.97

- besi Kg 182.95 Rp 20,869.75 Rp 3,818,120.76 Rp 4,199,932.84 182.95 Rp 18,900.00 Rp 3,457,755.00 Rp 3,803,530.50 182.95 Rp 18,900.00 Rp 3,457,755.00 Rp 3,803,530.50 90.56

Kolom K2 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.63 Rp 1,326,250.44 Rp 835,537.78 Rp 919,091.56 0.63 Rp 1,206,800.00 Rp 760,284.00 Rp 836,312.40 0.63 Rp 1,206,800.00 Rp 760,284.00 Rp 836,312.40 90.99

- bekesting m2 16.74 Rp 249,436.00 Rp 4,175,558.64 Rp 4,593,114.50 16.74 Rp 226,900.00 Rp 3,798,306.00 Rp 4,178,136.60 16.74 Rp 226,900.00 Rp 3,798,306.00 Rp 4,178,136.60 90.97

- besi Kg 132.61 Rp 32,643.90 Rp 4,328,907.58 Rp 4,761,798.34 132.61 Rp 18,900.00 Rp 2,506,329.00 Rp 2,756,961.90 132.61 Rp 18,900.00 Rp 2,506,329.00 Rp 2,756,961.90 57.90

Kolom K2 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.19 Rp 1,326,250.44 Rp 1,578,238.03 Rp 1,736,061.83 1.19 Rp 1,206,800.00 Rp 1,436,092.00 Rp 1,579,701.20 1.19 Rp 1,206,800.00 Rp 1,436,092.00 Rp 1,579,701.20 90.99

- bekesting m2 23.76 Rp 471,399.50 Rp 11,200,452.12 Rp 12,320,497.33 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 48.13

- besi Kg 188.23 Rp 20,869.75 Rp 3,928,313.04 Rp 4,321,144.35 188.23 Rp 18,900.00 Rp 3,557,547.00 Rp 3,913,301.70 188.23 Rp 18,900.00 Rp 3,557,547.00 Rp 3,913,301.70 90.56

Kolom K2 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.19 Rp 1,326,250.44 Rp 1,578,238.03 Rp 1,736,061.83 1.19 Rp 1,206,800.00 Rp 1,436,092.00 Rp 1,579,701.20 1.19 Rp 1,206,800.00 Rp 1,436,092.00 Rp 1,579,701.20 90.99

- bekesting m2 23.76 Rp 471,399.50 Rp 11,200,452.12 Rp 12,320,497.33 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 48.13

- besi Kg 188.23 Rp 32,643.90 Rp 6,144,561.30 Rp 6,759,017.43 188.23 Rp 18,900.00 Rp 3,557,547.00 Rp 3,913,301.70 188.23 Rp 18,900.00 Rp 3,557,547.00 Rp 3,913,301.70 57.90

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.70 Rp 1,326,250.44 Rp 928,375.31 Rp 1,021,212.84 0.70 Rp 1,206,800.00 Rp 844,760.00 Rp 929,236.00 0.70 Rp 1,206,800.00 Rp 844,760.00 Rp 929,236.00 90.99

- bekesting m2 9.32 Rp 249,436.00 Rp 2,324,743.52 Rp 2,557,217.87 9.32 Rp 226,900.00 Rp 2,114,708.00 Rp 2,326,178.80 9.32 Rp 226,900.00 Rp 2,114,708.00 Rp 2,326,178.80 90.97

- besi Kg 177.43 Rp 20,869.75 Rp 3,702,919.74 Rp 4,073,211.72 177.43 Rp 18,900.00 Rp 3,353,427.00 Rp 3,688,769.70 177.43 Rp 18,900.00 Rp 3,353,427.00 Rp 3,688,769.70 90.56

Pekerjaan Lantai Beton m3 13.02 Rp 1,830,293.84 Rp 23,830,425.85 Rp 26,213,468.44 13.02 Rp 1,206,800.00 Rp 15,712,536.00 Rp 17,283,789.60 13.02 Rp 1,206,800.00 Rp 15,712,536.00 Rp 17,283,789.60 65.93

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 66.49 Rp 120,692.00 Rp 8,024,811.08 Rp 8,827,292.19 66.49 Rp 109,800.00 Rp 7,300,602.00 Rp 8,030,662.20 66.49 Rp 109,800.00 Rp 7,300,602.00 Rp 8,030,662.20 90.98

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 132.97 Rp 69,356.10 Rp 9,222,280.62 Rp 10,144,508.68 132.97 Rp 69,300.00 Rp 9,214,821.00 Rp 10,136,303.10 132.97 Rp 69,300.00 Rp 9,214,821.00 Rp 10,136,303.10 99.92

Acian m2 132.97 Rp 41,607.50 Rp 5,532,549.28 Rp 6,085,804.20 132.97 Rp 37,800.00 Rp 5,026,266.00 Rp 5,528,892.60 132.97 Rp 37,800.00 Rp 5,026,266.00 Rp 5,528,892.60 90.85
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 178.40 Rp 142,043.00 Rp 25,340,471.20 Rp 27,874,518.32 178.40 Rp 137,700.00 Rp 24,565,680.00 Rp 27,022,248.00 178.40 Rp 137,700.00 Rp 24,565,680.00 Rp 27,022,248.00 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 17.99 Rp 180,496.25 Rp 3,247,127.54 Rp 3,571,840.29 17.99 Rp 175,000.00 Rp 3,148,250.00 Rp 3,463,075.00 17.99 Rp 175,000.00 Rp 3,148,250.00 Rp 3,463,075.00 96.95

Pas Bubungan Metal m1 14.50 Rp 116,105.00 Rp 1,683,522.50 Rp 1,851,874.75 14.50 Rp 112,600.00 Rp 1,632,700.00 Rp 1,795,970.00 14.50 Rp 112,600.00 Rp 1,632,700.00 Rp 1,795,970.00 96.98

Pas Lisplak GRC m1 34.10 Rp 51,925.50 Rp 1,770,659.55 Rp 1,947,725.51 34.10 Rp 50,300.00 Rp 1,715,230.00 Rp 1,886,753.00 34.10 Rp 50,300.00 Rp 1,715,230.00 Rp 1,886,753.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Langit-langit Gyptile, Ukuran (600x120) tebal 9 mm + Rangka Alumunium m2 130.20 Rp 151,306.52 Rp 19,700,108.64 Rp 21,670,119.51 130.20 Rp 146,700.00 Rp 19,100,340.00 Rp 21,010,374.00 130.20 Rp 146,700.00 Rp 19,100,340.00 Rp 21,010,374.00 96.96

Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 26.10 Rp 106,032.30 Rp 2,767,443.03 Rp 3,044,187.33 26.10 Rp 102,800.00 Rp 2,683,080.00 Rp 2,951,388.00 26.10 Rp 102,800.00 Rp 2,683,080.00 Rp 2,951,388.00 96.95

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos Ruang guru m2 156.30 Rp 183,216.00 Rp 28,636,660.80 Rp 31,500,326.88 156.30 Rp 166,700.00 Rp 26,055,210.00 Rp 28,660,731.00 156.30 Rp 166,700.00 Rp 26,055,210.00 Rp 28,660,731.00 90.99

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (1 bh) m1 12.20 Rp 106,489.35 Rp 1,299,170.07 Rp 1,429,087.08 12.20 Rp 110,700.00 Rp 1,350,540.00 Rp 1,485,594.00 12.20 Rp 110,700.00 Rp 1,350,540.00 Rp 1,485,594.00 103.95

J1 (4 bh) m1 37.80 Rp 106,489.35 Rp 4,025,297.43 Rp 4,427,827.17 37.80 Rp 110,700.00 Rp 4,184,460.00 Rp 4,602,906.00 37.80 Rp 110,700.00 Rp 4,184,460.00 Rp 4,602,906.00 103.95

Daun Jendela Alumunium m2 14.40 Rp 424,110.50 Rp 6,107,191.20 Rp 6,717,910.32 14.40 Rp 441,000.00 Rp 6,350,400.00 Rp 6,985,440.00 14.40 Rp 441,000.00 Rp 6,350,400.00 Rp 6,985,440.00 103.98

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (3 bh) m2 3.87 Rp 956,961.00 Rp 3,703,439.07 Rp 4,073,782.98 3.87 Rp 814,100.00 Rp 3,150,567.00 Rp 3,465,623.70 3.87 Rp 814,100.00 Rp 3,150,567.00 Rp 3,465,623.70 85.07

l. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 4.00 Rp 42,803.75 Rp 171,215.00 Rp 188,336.50 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 91.35

Pas Engsel Jendela bh 8.00 Rp 36,052.50 Rp 288,420.00 Rp 317,262.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 91.26

Pas Pegangan Jendela bh 4.00 Rp 51,122.50 Rp 204,490.00 Rp 224,939.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 91.35

Pas Hak Angin bh 4.00 Rp 51,122.50 Rp 204,490.00 Rp 224,939.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 4.00 Rp 46,700.00 Rp 186,800.00 Rp 205,480.00 91.35

KACA MATI m2 5.56 Rp 141,810.63 Rp 788,467.08 Rp 867,313.78 5.56 Rp 129,700.00 Rp 721,132.00 Rp 793,245.20 5.56 Rp 129,700.00 Rp 721,132.00 Rp 793,245.20 91.46

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 265.94 Rp 47,702.60 Rp 12,686,029.44 Rp 13,954,632.39 265.94 Rp 42,200.00 Rp 11,222,668.00 Rp 12,344,934.80 265.94 Rp 42,200.00 Rp 11,222,668.00 Rp 12,344,934.80 88.46

Pengecatan Plafond 3 Kali m2 26.10 Rp 34,755.60 Rp 907,121.16 Rp 997,833.28 26.10 Rp 30,700.00 Rp 801,270.00 Rp 881,397.00 26.10 Rp 30,700.00 Rp 801,270.00 Rp 881,397.00 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 3.00 Rp 223,591.50 Rp 670,774.50 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49

Pemasangan Stop Kontak bh 2.00 Rp 76,183.25 Rp 152,366.50 Rp 167,603.15 2.00 Rp 68,100.00 Rp 136,200.00 Rp 149,820.00 2.00 Rp 68,100.00 Rp 136,200.00 Rp 149,820.00 89.39

Pemasangan Lampu TL bh 8.00 Rp 208,851.50 Rp 1,670,812.00 Rp 1,837,893.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 89.49

Pemasangan Lampu pijar bh 2.00 Rp 112,601.50 Rp 225,203.00 Rp 247,723.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 58.88

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 3.00 Rp 72,333.25 Rp 216,999.75 Rp 238,699.73 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 37.19

E. PEMBANGUNAN KAMAR MANDI DAN MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 41.05 Rp 81,812.50 Rp 3,358,403.13 Rp 3,694,243.44 41.05 Rp 74,400.00 Rp 3,054,120.00 Rp 3,359,532.00 41.05 Rp 74,400.00 Rp 3,054,120.00 Rp 3,359,532.00 90.94

Urugan tanah kembali m3 26.16 Rp 59,125.00 Rp 1,546,710.00 Rp 1,701,381.00 26.16 Rp 104,500.00 Rp 2,733,720.00 Rp 3,007,092.00 26.16 Rp 104,500.00 Rp 2,733,720.00 Rp 3,007,092.00 176.74

Urugan Pasir dibawah pondasi m3 3.20 Rp 197,725.00 Rp 632,720.00 Rp 695,992.00 3.20 Rp 179,900.00 Rp 575,680.00 Rp 633,248.00 3.20 Rp 179,900.00 Rp 575,680.00 Rp 633,248.00 90.98

Urugan Pasir dibwh lantai t=5 cm m3 0.47 Rp 197,725.00 Rp 92,930.75 Rp 102,223.83 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 90.98

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Pondasi batu kali m3 51.80 Rp 1,083,197.50 Rp 56,109,630.50 Rp 61,720,593.55 51.80 Rp 985,700.00 Rp 51,059,260.00 Rp 56,165,186.00 51.80 Rp 985,700.00 Rp 51,059,260.00 Rp 56,165,186.00 91.00

Pas Batu Aanstamping m3 5.34 Rp 634,375.50 Rp 3,387,565.17 Rp 3,726,321.69 5.34 Rp 577,200.00 Rp 3,082,248.00 Rp 3,390,472.80 5.34 Rp 577,200.00 Rp 3,082,248.00 Rp 3,390,472.80 90.99

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.00 Rp 1,326,250.44 Rp 2,652,500.89 Rp 2,917,750.98 2.00 Rp 1,206,800.00 Rp 2,413,600.00 Rp 2,654,960.00 2.00 Rp 1,206,800.00 Rp 2,413,600.00 Rp 2,654,960.00 90.99

- bekesting m2 26.68 Rp 249,436.00 Rp 6,654,952.48 Rp 7,320,447.73 26.68 Rp 226,900.00 Rp 6,053,692.00 Rp 6,659,061.20 26.68 Rp 226,900.00 Rp 6,053,692.00 Rp 6,659,061.20 90.97

- besi Kg 349.09 Rp 20,869.75 Rp 7,285,421.03 Rp 8,013,963.13 349.09 Rp 18,900.00 Rp 6,597,801.00 Rp 7,257,581.10 349.09 Rp 18,900.00 Rp 6,597,801.00 Rp 7,257,581.10 90.56

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.42 Rp 1,326,250.44 Rp 557,025.19 Rp 612,727.71 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 90.99

- bekesting m2 11.16 Rp 249,436.00 Rp 2,783,705.76 Rp 3,062,076.34 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 90.97

- besi Kg 58.94 Rp 20,869.75 Rp 1,230,063.07 Rp 1,353,069.37 58.94 Rp 18,900.00 Rp 1,113,966.00 Rp 1,225,362.60 58.94 Rp 18,900.00 Rp 1,113,966.00 Rp 1,225,362.60 90.56

Kolom K1 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.40 Rp 1,326,250.44 Rp 530,500.18 Rp 583,550.20 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 90.99

- bekesting m2 11.60 Rp 471,399.50 Rp 5,468,234.20 Rp 6,015,057.62 11.60 Rp 226,900.00 Rp 2,632,040.00 Rp 2,895,244.00 11.60 Rp 226,900.00 Rp 2,632,040.00 Rp 2,895,244.00 48.13

- besi Kg 94.11 Rp 32,643.90 Rp 3,072,117.43 Rp 3,379,329.17 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 57.90

Ring Balok 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.33 Rp 1,326,250.44 Rp 1,763,913.09 Rp 1,940,304.40 1.33 Rp 1,206,800.00 Rp 1,605,044.00 Rp 1,765,548.40 1.33 Rp 1,206,800.00 Rp 1,605,044.00 Rp 1,765,548.40 90.99

- bekesting m2 17.78 Rp 249,436.00 Rp 4,434,972.08 Rp 4,878,469.29 17.78 Rp 226,900.00 Rp 4,034,282.00 Rp 4,437,710.20 17.78 Rp 226,900.00 Rp 4,034,282.00 Rp 4,437,710.20 90.97

- besi Kg 94.11 Rp 20,869.75 Rp 1,964,052.17 Rp 2,160,457.39 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 90.56

Pekerjaan Lantai Beton Musholah m3 3.27 Rp 1,830,293.84 Rp 5,985,060.87 Rp 6,583,566.96 3.27 Rp 1,206,800.00 Rp 3,946,236.00 Rp 4,340,859.60 3.27 Rp 1,206,800.00 Rp 3,946,236.00 Rp 4,340,859.60 65.93

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 99.42 Rp 120,692.00 Rp 11,999,198.64 Rp 13,199,118.50 99.42 Rp 109,800.00 Rp 10,916,316.00 Rp 12,007,947.60 99.42 Rp 109,800.00 Rp 10,916,316.00 Rp 12,007,947.60 90.98

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 198.84 Rp 69,356.10 Rp 13,790,766.92 Rp 15,169,843.62 198.84 Rp 69,300.00 Rp 13,779,612.00 Rp 15,157,573.20 198.84 Rp 69,300.00 Rp 13,779,612.00 Rp 15,157,573.20 99.92

Acian m2 198.84 Rp 41,607.50 Rp 8,273,235.30 Rp 9,100,558.83 198.84 Rp 37,800.00 Rp 7,516,152.00 Rp 8,267,767.20 198.84 Rp 37,800.00 Rp 7,516,152.00 Rp 8,267,767.20 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 26.33 Rp 142,043.00 Rp 3,739,992.19 Rp 4,113,991.41 26.33 Rp 137,700.00 Rp 3,625,641.00 Rp 3,988,205.10 26.33 Rp 137,700.00 Rp 3,625,641.00 Rp 3,988,205.10 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 26.33 Rp 180,496.25 Rp 4,752,466.26 Rp 5,227,712.89 26.33 Rp 175,000.00 Rp 4,607,750.00 Rp 5,068,525.00 26.33 Rp 175,000.00 Rp 4,607,750.00 Rp 5,068,525.00 96.95

Pas Bubungan Metal m1 8.00 Rp 116,105.00 Rp 928,840.00 Rp 1,021,724.00 8.00 Rp 112,600.00 Rp 900,800.00 Rp 990,880.00 8.00 Rp 112,600.00 Rp 900,800.00 Rp 990,880.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 28.10 Rp 51,925.50 Rp 1,459,106.55 Rp 1,605,017.21 28.10 Rp 50,300.00 Rp 1,413,430.00 Rp 1,554,773.00 28.10 Rp 50,300.00 Rp 1,413,430.00 Rp 1,554,773.00 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Lisplak Gypsum + rangka Hollow m1 38.36 Rp 51,925.50 Rp 1,991,862.18 Rp 2,191,048.40 38.36 Rp 146,700.00 Rp 5,627,412.00 Rp 6,190,153.20 38.36 Rp 146,700.00 Rp 5,627,412.00 Rp 6,190,153.20 282.52

Langit langit Gyptell 60x120 cm m2 18.96 Rp 151,306.52 Rp 2,868,771.58 Rp 3,155,648.74 18.96 Rp 102,800.00 Rp 1,949,088.00 Rp 2,143,996.80 18.96 Rp 102,800.00 Rp 1,949,088.00 Rp 2,143,996.80 67.94

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Keramik KM/WC 30x30 cm m2 12.60 Rp 180,870.25 Rp 2,278,965.15 Rp 2,506,861.67 12.60 Rp 164,500.00 Rp 2,072,700.00 Rp 2,279,970.00 12.60 Rp 164,500.00 Rp 2,072,700.00 Rp 2,279,970.00 90.95

Pas Dinding Keramik 30x30 cm m2 39.60 Rp 145,348.50 Rp 5,755,800.60 Rp 6,331,380.66 39.60 Rp 164,500.00 Rp 6,514,200.00 Rp 7,165,620.00 39.60 Rp 164,500.00 Rp 6,514,200.00 Rp 7,165,620.00 113.18

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Kamar Mandi Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 ( bh) m1 4.80 Rp 106,489.35 Rp 511,148.88 Rp 562,263.77 4.80 Rp 110,700.00 Rp 531,360.00 Rp 584,496.00 4.80 Rp 110,700.00 Rp 531,360.00 Rp 584,496.00 103.95

P2 (2 bh) m1 4.20 Rp 106,489.35 Rp 447,255.27 Rp 491,980.80 4.20 Rp 110,700.00 Rp 464,940.00 Rp 511,434.00 4.20 Rp 110,700.00 Rp 464,940.00 Rp 511,434.00 103.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P2 (2 bh) 2.40 Rp 106,489.35 Rp 255,574.44 Rp 281,131.88 2.40 Rp 441,000.00 Rp 1,058,400.00 Rp 1,164,240.00 2.40 Rp 441,000.00 Rp 1,058,400.00 Rp 1,164,240.00 414.13

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (8 bh) 1.36 Rp 456,604.50 Rp 620,982.12 Rp 683,080.33 1.36 Rp 441,000.00 Rp 599,760.00 Rp 659,736.00 1.36 Rp 441,000.00 Rp 599,760.00 Rp 659,736.00 96.58

j. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P2 (2 bh) m2 2.40 Rp 956,961.00 Rp 2,296,706.40 Rp 2,526,377.04 2.40 Rp 814,100.00 Rp 1,953,840.00 Rp 2,149,224.00 2.40 Rp 814,100.00 Rp 1,953,840.00 Rp 2,149,224.00 85.07

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 4.00 Rp 212,726.25 Rp 850,905.00 Rp 935,995.50 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 170.45

Pas Engsel Pintu bh 8.00 Rp 42,803.75 Rp 342,430.00 Rp 376,673.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 91.35

Pas Engsel Jendela bh 16.00 Rp 36,052.50 Rp 576,840.00 Rp 634,524.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 91.26

l. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 3.00 Rp 912,450.00 Rp 2,737,350.00 Rp 3,011,085.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 89.50

Kran Air Ǿ1/2" atau 3/4" bh 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Pemasangan Urinoir unit 2.00 Rp 3,568,400.00 Rp 7,136,800.00 Rp 7,850,480.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel unit 2.00 Rp 1,185,662.50 Rp 2,371,325.00 Rp 2,608,457.50 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 89.49

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

Bak fiber 60x60 cm unit 1.00 Rp 250,000.00 Rp 250,000.00 Rp 275,000.00 1.00 Rp 1,630,100.00 Rp 1,630,100.00 Rp 1,793,110.00 1.00 Rp 250,000.00 Rp 250,000.00 Rp 275,000.00 100.00

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00 Rp 82,500,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 1.00 Rp 74,000,000.00 Rp 74,000,000.00 Rp 81,400,000.00 98.67

1 unit Septiictank + REMBESAN unit 1.00 Rp 11,430,384.97 Rp 11,430,384.97 Rp 12,573,423.46 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 89.50

Toren Air + Rangka Besi unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 397.68 Rp 47,702.60 Rp 18,970,369.97 Rp 20,867,406.96 397.68 Rp 42,200.00 Rp 16,782,096.00 Rp 18,460,305.60 397.68 Rp 42,200.00 Rp 16,782,096.00 Rp 18,460,305.60 88.46

Pengecatan Plafond 3 Kali m2 38.36 Rp 34,755.60 Rp 1,333,224.82 Rp 1,466,547.30 38.36 Rp 30,700.00 Rp 1,177,652.00 Rp 1,295,417.20 38.36 Rp 30,700.00 Rp 1,177,652.00 Rp 1,295,417.20 88.33

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu titik 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 89.49

Pemasangan Lampu pijar bh 3.00 Rp 112,601.50 Rp 337,804.50 Rp 371,584.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 58.88

Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 2.00 Rp 72,333.25 Rp 144,666.50 Rp 159,133.15 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 37.19

F. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 29.95 Rp 106,489.35 Rp 3,189,356.03 Rp 3,508,291.64 29.95 Rp 74,400.00 Rp 2,228,280.00 Rp 2,451,108.00 29.95 Rp 74,400.00 Rp 2,228,280.00 Rp 2,451,108.00 69.87

2. Urugan Pasir dibwh lantai t=5 cm m3 14.97 Rp 197,725.00 Rp 2,959,943.25 Rp 3,255,937.58 14.97 Rp 179,900.00 Rp 2,693,103.00 Rp 2,962,413.30 14.97 Rp 179,900.00 Rp 2,693,103.00 Rp 2,962,413.30 90.98

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.60 Rp 1,326,250.44 Rp 2,122,000.71 Rp 2,334,200.78 1.60 Rp 1,206,800.00 Rp 1,930,880.00 Rp 2,123,968.00 1.60 Rp 1,206,800.00 Rp 1,930,880.00 Rp 2,123,968.00 90.99

- bekesting m2 10.65 Rp 249,436.00 Rp 2,656,493.40 Rp 2,922,142.74 10.65 Rp 226,900.00 Rp 2,416,485.00 Rp 2,658,133.50 10.65 Rp 226,900.00 Rp 2,416,485.00 Rp 2,658,133.50 90.97

- besi Kg 438.88 Rp 20,869.75 Rp 9,159,315.88 Rp 10,075,247.47 438.88 Rp 18,900.00 Rp 8,294,832.00 Rp 9,124,315.20 438.88 Rp 18,900.00 Rp 8,294,832.00 Rp 9,124,315.20 90.56

Pekerjaan Plat Lantai t=10 cm m3 29.95 Rp 1,134,798.50 Rp 33,987,215.08 Rp 37,385,936.58 29.95 Rp 1,206,800.00 Rp 36,143,660.00 Rp 39,758,026.00 29.95 Rp 1,206,800.00 Rp 36,143,660.00 Rp 39,758,026.00 106.34

2. Pekerjaan Pemasangan Wiremash M6 kg 97.86 Rp 21,583.10 Rp 2,112,122.17 Rp 2,323,334.38 97.86 Rp 19,600.00 Rp 1,918,056.00 Rp 2,109,861.60 97.86 Rp 19,600.00 Rp 1,918,056.00 Rp 2,109,861.60 90.81

3. Pekerjaan Beton Site Mix K 225 m3 44.92 Rp 1,326,250.44 Rp 59,575,169.96 Rp 65,532,686.96 44.92 Rp 1,206,800.00 Rp 54,209,456.00 Rp 59,630,401.60 44.92 Rp 1,206,800.00 Rp 54,209,456.00 Rp 59,630,401.60 90.99
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
4. Pekerjaan Kolom Pedestal m3 0.25 Rp 1,326,250.44 Rp 331,562.61 Rp 364,718.87 0.25 Rp 1,206,800.00 Rp 301,700.00 Rp 331,870.00 0.25 Rp 1,206,800.00 Rp 301,700.00 Rp 331,870.00 90.99

c. PEKERJAAN PAGAR BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali Pagar m3 133.30 Rp 1,083,197.50 Rp 144,390,226.75 Rp 158,829,249.43 133.30 Rp 985,700.00 Rp 131,393,810.00 Rp 144,533,191.00 133.30 Rp 985,700.00 Rp 131,393,810.00 Rp 144,533,191.00 91.00

Urugan Pasir Dibawah Pondasi m3 3.04 Rp 197,725.00 Rp 601,084.00 Rp 661,192.40 3.04 Rp 179,900.00 Rp 546,896.00 Rp 601,585.60 3.04 Rp 179,900.00 Rp 546,896.00 Rp 601,585.60 90.98

Sloof 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 7.60 Rp 1,326,250.44 Rp 10,079,503.38 Rp 11,087,453.72 7.60 Rp 1,206,800.00 Rp 9,171,680.00 Rp 10,088,848.00 7.60 Rp 1,206,800.00 Rp 9,171,680.00 Rp 10,088,848.00 90.99

- bekesting m2 50.70 Rp 249,436.00 Rp 12,646,405.20 Rp 13,911,045.72 50.70 Rp 226,900.00 Rp 11,503,830.00 Rp 12,654,213.00 50.70 Rp 226,900.00 Rp 11,503,830.00 Rp 12,654,213.00 90.97

- besi kg 2797.81 Rp 20,869.75 Rp 58,389,595.25 Rp 64,228,554.77 2,797.81 Rp 18,900.00 Rp 52,878,609.00 Rp 58,166,469.90 2,797.81 Rp 18,900.00 Rp 52,878,609.00 Rp 58,166,469.90 90.56

Kolom 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 2.80 Rp 1,326,250.44 Rp 3,713,501.24 Rp 4,084,851.37 2.80 Rp 1,206,800.00 Rp 3,379,040.00 Rp 3,716,944.00 2.80 Rp 1,206,800.00 Rp 3,379,040.00 Rp 3,716,944.00 90.99

bekesting m2 84.00 Rp 249,436.00 Rp 20,952,624.00 Rp 23,047,886.40 84.00 Rp 226,900.00 Rp 19,059,600.00 Rp 20,965,560.00 84.00 Rp 226,900.00 Rp 19,059,600.00 Rp 20,965,560.00 90.97

besi kg 665.45 Rp 20,869.75 Rp 13,887,775.14 Rp 15,276,552.65 665.45 Rp 18,900.00 Rp 12,577,005.00 Rp 13,834,705.50 665.45 Rp 18,900.00 Rp 12,577,005.00 Rp 13,834,705.50 90.56

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 338.00 Rp 120,692.00 Rp 40,793,896.00 Rp 44,873,285.60 338.00 Rp 109,800.00 Rp 37,112,400.00 Rp 40,823,640.00 338.00 Rp 109,800.00 Rp 37,112,400.00 Rp 40,823,640.00 90.98

e. Plester dan Acian Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plester 1 ; 5 m2 507.00 Rp 69,356.10 Rp 35,163,542.70 Rp 38,679,896.97 507.00 Rp 69,300.00 Rp 35,135,100.00 Rp 38,648,610.00 507.00 Rp 69,300.00 Rp 35,135,100.00 Rp 38,648,610.00 99.92

Acian m2 507.00 Rp 41,607.50 Rp 21,095,002.50 Rp 23,204,502.75 507.00 Rp 37,800.00 Rp 19,164,600.00 Rp 21,081,060.00 507.00 Rp 37,800.00 Rp 19,164,600.00 Rp 21,081,060.00 90.85

f. PENGECATAN DINDING PAGAR BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan m2 507.00 Rp 47,702.60 Rp 24,185,218.20 Rp 26,603,740.02 507.00 Rp 42,200.00 Rp 21,395,400.00 Rp 23,534,940.00 507.00 Rp 42,200.00 Rp 21,395,400.00 Rp 23,534,940.00 88.46

24) SDN PADAHERANG 1 KAB. PANDEGLANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00 Rp 5,500,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 37.50

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 4.00 Rp 350,000.00 Rp 1,400,000.00 Rp 1,540,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 3,500,000.00 Rp 3,500,000.00 Rp 3,850,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 85.71

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN PADAHERANG 1 (2 LOKAL ) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Atap Existing M2 212.00 Rp 2,420.00 Rp 513,040.00 Rp 564,344.00 212.00 Rp 15,400.00 Rp 3,264,800.00 Rp 3,591,280.00 212.00 Rp 15,400.00 Rp 3,264,800.00 Rp 3,591,280.00 636.36

2. Bongkaran Plafond dan Rangka Plafond m2 129.00 Rp 12,870.00 Rp 1,660,230.00 Rp 1,826,253.00 129.00 Rp 16,100.00 Rp 2,076,900.00 Rp 2,284,590.00 129.00 Rp 16,100.00 Rp 2,076,900.00 Rp 2,284,590.00 125.10

3. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 1.46 Rp 701,239.00 Rp 1,023,808.94 Rp 1,126,189.83 1.46 Rp 646,500.00 Rp 943,890.00 Rp 1,038,279.00 1.46 Rp 646,500.00 Rp 943,890.00 Rp 1,038,279.00 92.19

4. Bongkaran Lantai m2 129.00 Rp 6,600.00 Rp 851,400.00 Rp 936,540.00 129.00 Rp 5,000.00 Rp 645,000.00 Rp 709,500.00 129.00 Rp 5,000.00 Rp 645,000.00 Rp 709,500.00 75.76

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah M3 71.98 Rp 81,812.50 Rp 5,888,863.75 Rp 6,477,750.13 71.98 Rp 74,400.00 Rp 5,355,312.00 Rp 5,890,843.20 71.98 Rp 74,400.00 Rp 5,355,312.00 Rp 5,890,843.20 90.94

Pas Pasir Urug Bawah Pondasi M3 3.62 Rp 276,925.00 Rp 1,002,468.50 Rp 1,102,715.35 3.62 Rp 179,900.00 Rp 651,238.00 Rp 716,361.80 3.62 Rp 179,900.00 Rp 651,238.00 Rp 716,361.80 64.96

Pas Aanstamping M3 8.51 Rp 729,547.50 Rp 6,208,449.23 Rp 6,829,294.15 8.51 Rp 577,200.00 Rp 4,911,972.00 Rp 5,403,169.20 8.51 Rp 577,200.00 Rp 4,911,972.00 Rp 5,403,169.20 79.12

Pas Batu Kali M3 34.71 Rp 1,156,439.90 Rp 40,140,028.93 Rp 44,154,031.82 34.71 Rp 985,700.00 Rp 34,213,647.00 Rp 37,635,011.70 34.71 Rp 985,700.00 Rp 34,213,647.00 Rp 37,635,011.70 85.24

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton Sloof 20/15 ( K;225) M3 2.24 Rp 1,237,770.63 Rp 2,772,606.22 Rp 3,049,866.84 2.24 Rp 1,206,800.00 Rp 2,703,232.00 Rp 2,973,555.20 2.24 Rp 1,206,800.00 Rp 2,703,232.00 Rp 2,973,555.20 97.50

- Pembesian Kg 100.00 Rp 13,939.75 Rp 1,393,975.00 Rp 1,533,372.50 100.00 Rp 18,900.00 Rp 1,890,000.00 Rp 2,079,000.00 100.00 Rp 18,900.00 Rp 1,890,000.00 Rp 2,079,000.00 135.58

- Bekisting M2 26.32 Rp 274,186.00 Rp 7,216,575.52 Rp 7,938,233.07 26.32 Rp 226,900.00 Rp 5,972,008.00 Rp 6,569,208.80 26.32 Rp 226,900.00 Rp 5,972,008.00 Rp 6,569,208.80 82.75

- Beton Kolom 20/20 ( K; 225) M3 2.12 Rp 1,237,770.63 Rp 2,624,073.75 Rp 2,886,481.12 2.12 Rp 1,206,800.00 Rp 2,558,416.00 Rp 2,814,257.60 2.12 Rp 1,206,800.00 Rp 2,558,416.00 Rp 2,814,257.60 97.50

- Pembesian Kg 148.00 Rp 13,939.75 Rp 2,063,083.00 Rp 2,269,391.30 148.00 Rp 18,900.00 Rp 2,797,200.00 Rp 3,076,920.00 148.00 Rp 18,900.00 Rp 2,797,200.00 Rp 3,076,920.00 135.58

- Bekisting M2 36.80 Rp 493,399.50 Rp 18,157,101.60 Rp 19,972,811.76 36.80 Rp 226,900.00 Rp 8,349,920.00 Rp 9,184,912.00 36.80 Rp 226,900.00 Rp 8,349,920.00 Rp 9,184,912.00 45.99

- Beton Ring Balok 20/20 ( K; 225) M3 3.32 Rp 1,237,770.63 Rp 4,109,398.51 Rp 4,520,338.36 3.32 Rp 1,206,800.00 Rp 4,006,576.00 Rp 4,407,233.60 3.32 Rp 1,206,800.00 Rp 4,006,576.00 Rp 4,407,233.60 97.50

- Pembesian Kg 100.00 Rp 13,939.75 Rp 1,393,975.00 Rp 1,533,372.50 100.00 Rp 18,900.00 Rp 1,890,000.00 Rp 2,079,000.00 100.00 Rp 18,900.00 Rp 1,890,000.00 Rp 2,079,000.00 135.58

- Bekisting M2 26.32 Rp 274,186.00 Rp 7,216,575.52 Rp 7,938,233.07 26.32 Rp 226,900.00 Rp 5,972,008.00 Rp 6,569,208.80 26.32 Rp 226,900.00 Rp 5,972,008.00 Rp 6,569,208.80 82.75

d. PEKERJAAN DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Batu Bata 1:5 126.80 Rp 236,698.00 Rp 30,013,306.40 Rp 33,014,637.04 126.80 Rp 109,800.00 Rp 13,922,640.00 Rp 15,314,904.00 126.80 Rp 109,800.00 Rp 13,922,640.00 Rp 15,314,904.00 46.39

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 253.60 Rp 69,670.70 Rp 17,668,489.52 Rp 19,435,338.47 253.60 Rp 69,300.00 Rp 17,574,480.00 Rp 19,331,928.00 253.60 Rp 69,300.00 Rp 17,574,480.00 Rp 19,331,928.00 99.47

Acian m2 253.60 Rp 41,607.50 Rp 10,551,662.00 Rp 11,606,828.20 253.60 Rp 37,800.00 Rp 9,586,080.00 Rp 10,544,688.00 253.60 Rp 37,800.00 Rp 9,586,080.00 Rp 10,544,688.00 90.85

f. PEKERJAAN ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan M2 209.00 Rp 180,496.25 Rp 37,723,716.25 Rp 41,496,087.88 209.00 Rp 175,000.00 Rp 36,575,000.00 Rp 40,232,500.00 209.00 Rp 175,000.00 Rp 36,575,000.00 Rp 40,232,500.00 96.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Penutup Atap Genteng Metal M2 212.00 Rp 142,043.00 Rp 30,113,116.00 Rp 33,124,427.60 212.00 Rp 137,700.00 Rp 29,192,400.00 Rp 32,111,640.00 212.00 Rp 137,700.00 Rp 29,192,400.00 Rp 32,111,640.00 96.94

Pas Nok Bubungan M' 17.00 Rp 116,105.00 Rp 1,973,785.00 Rp 2,171,163.50 17.00 Rp 112,600.00 Rp 1,914,200.00 Rp 2,105,620.00 17.00 Rp 112,600.00 Rp 1,914,200.00 Rp 2,105,620.00 96.98

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pekerjaan Plafon Gyptile + rangka cross tee maintee m2 107.25 Rp 151,306.52 Rp 16,227,624.06 Rp 17,850,386.46 107.25 Rp 146,700.00 Rp 15,733,575.00 Rp 17,306,932.50 107.25 Rp 146,700.00 Rp 15,733,575.00 Rp 17,306,932.50 96.96

Pekerjaan Plafon GRC t 4 mm m2 84.60 Rp 110,851.95 Rp 9,378,074.97 Rp 10,315,882.47 84.60 Rp 102,800.00 Rp 8,696,880.00 Rp 9,566,568.00 84.60 Rp 102,800.00 Rp 8,696,880.00 Rp 9,566,568.00 92.74

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 58.60 Rp 51,925.50 Rp 3,042,834.30 Rp 3,347,117.73 58.60 Rp 50,300.00 Rp 2,947,580.00 Rp 3,242,338.00 58.60 Rp 50,300.00 Rp 2,947,580.00 Rp 3,242,338.00 96.87

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 308.25 Rp 161,367.25 Rp 49,741,454.81 Rp 54,715,600.29 308.25 Rp 166,700.00 Rp 51,385,275.00 Rp 56,523,802.50 308.25 Rp 166,700.00 Rp 51,385,275.00 Rp 56,523,802.50 103.30

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 83.25 Rp 161,367.25 Rp 13,433,823.56 Rp 14,777,205.92 83.25 Rp 166,700.00 Rp 13,877,775.00 Rp 15,265,552.50 83.25 Rp 166,700.00 Rp 13,877,775.00 Rp 15,265,552.50 103.30

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps Dinding Keramik 20x20 Warna m2 64.80 Rp 161,999.75 Rp 10,497,583.80 Rp 11,547,342.18 64.80 Rp 115,600.00 Rp 7,490,880.00 Rp 8,239,968.00 64.80 Rp 115,600.00 Rp 7,490,880.00 Rp 8,239,968.00 71.36

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (2 bh) m1 12.20 Rp 106,489.35 Rp 1,299,170.07 Rp 1,429,087.08 12.20 Rp 110,700.00 Rp 1,350,540.00 Rp 1,485,594.00 12.20 Rp 110,700.00 Rp 1,350,540.00 Rp 1,485,594.00 103.95

- J1 (6 bh) m1 117.80 Rp 106,489.35 Rp 12,544,445.43 Rp 13,798,889.97 117.80 Rp 110,700.00 Rp 13,040,460.00 Rp 14,344,506.00 117.80 Rp 110,700.00 Rp 13,040,460.00 Rp 14,344,506.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (6 unit) m2 11.04 Rp 424,110.50 Rp 4,682,179.92 Rp 5,150,397.91 11.04 Rp 441,000.00 Rp 4,868,640.00 Rp 5,355,504.00 11.04 Rp 441,000.00 Rp 4,868,640.00 Rp 5,355,504.00 103.98

Kaca m2 16.20 Rp 173,875.63 Rp 2,816,785.13 Rp 3,098,463.64 16.20 Rp 129,700.00 Rp 2,101,140.00 Rp 2,311,254.00 16.20 Rp 129,700.00 Rp 2,101,140.00 Rp 2,311,254.00 74.59

j. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 2 bh) m2 3.87 Rp 782,804.00 Rp 3,029,451.48 Rp 3,332,396.63 3.87 Rp 814,100.00 Rp 3,150,567.00 Rp 3,465,623.70 3.87 Rp 814,100.00 Rp 3,150,567.00 Rp 3,465,623.70 104.00

PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

k. Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 4.00 Rp 23,553.75 Rp 94,215.00 Rp 103,636.50 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 166.00

Pas Engsel Jendela Kupu2 bh 32.00 Rp 15,702.50 Rp 502,480.00 Rp 552,728.00 32.00 Rp 32,900.00 Rp 1,052,800.00 Rp 1,158,080.00 32.00 Rp 32,900.00 Rp 1,052,800.00 Rp 1,158,080.00 209.52

Pas Kait Angin bh 2.00 Rp 23,622.50 Rp 47,245.00 Rp 51,969.50 2.00 Rp 46,700.00 Rp 93,400.00 Rp 102,740.00 2.00 Rp 46,700.00 Rp 93,400.00 Rp 102,740.00 197.69

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 760.80 Rp 55,312.40 Rp 42,081,673.92 Rp 46,289,841.31 760.80 Rp 42,200.00 Rp 32,105,760.00 Rp 35,316,336.00 760.80 Rp 42,200.00 Rp 32,105,760.00 Rp 35,316,336.00 76.29

Pengecatan Plafond 3 Kali m2 84.60 Rp 48,769.60 Rp 4,125,908.16 Rp 4,538,498.98 84.60 Rp 30,700.00 Rp 2,597,220.00 Rp 2,856,942.00 84.60 Rp 30,700.00 Rp 2,597,220.00 Rp 2,856,942.00 62.95

Pengecatan Lisplang M' 58.60 Rp 34,056.00 Rp 1,995,681.60 Rp 2,195,249.76 58.60 Rp 42,200.00 Rp 2,472,920.00 Rp 2,720,212.00 58.60 Rp 42,200.00 Rp 2,472,920.00 Rp 2,720,212.00 123.91

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 10.00 Rp 223,591.50 Rp 2,235,915.00 Rp 2,459,506.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 89.49

Pemasangan Stop Kontak + Instalasi bh 2.00 Rp 216,991.50 Rp 433,983.00 Rp 477,381.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 92.22

Lampu Tl 20 Watt x 2 Beserta Armatur Biasa bh 8.00 Rp 208,851.50 Rp 1,670,812.00 Rp 1,837,893.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 89.49

Pemasangan Lampu pijar bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 31.25

D. PENGECATAN 4 RUANG KELAS DAN GUDANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 2282.40 Rp 55,312.40 Rp 126,245,021.76 Rp 138,869,523.94 2,282.40 Rp 42,200.00 Rp 96,317,280.00 Rp 105,949,008.00 2,282.40 Rp 42,200.00 Rp 96,317,280.00 Rp 105,949,008.00 76.29

Pengecatan Plafond 3 Kali m2 253.80 Rp 48,769.60 Rp 12,377,724.48 Rp 13,615,496.93 253.80 Rp 30,700.00 Rp 7,791,660.00 Rp 8,570,826.00 253.80 Rp 30,700.00 Rp 7,791,660.00 Rp 8,570,826.00 62.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
E. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 29.33 Rp 81,812.50 Rp 2,399,560.63 Rp 2,639,516.69 29.33 Rp 74,400.00 Rp 2,182,152.00 Rp 2,400,367.20 29.33 Rp 74,400.00 Rp 2,182,152.00 Rp 2,400,367.20 90.94

2. Urugan Pasir dibwh lantai t=5 cm m3 14.66 Rp 276,925.00 Rp 4,059,720.50 Rp 4,465,692.55 14.66 Rp 179,900.00 Rp 2,637,334.00 Rp 2,901,067.40 14.66 Rp 179,900.00 Rp 2,637,334.00 Rp 2,901,067.40 64.96

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.55 Rp 1,237,770.63 Rp 1,918,544.48 Rp 2,110,398.93 1.55 Rp 1,206,800.00 Rp 1,870,540.00 Rp 2,057,594.00 1.55 Rp 1,206,800.00 Rp 1,870,540.00 Rp 2,057,594.00 97.50

- bekesting m2 10.32 Rp 274,186.00 Rp 2,829,599.52 Rp 3,112,559.47 10.32 Rp 226,900.00 Rp 2,341,608.00 Rp 2,575,768.80 10.32 Rp 226,900.00 Rp 2,341,608.00 Rp 2,575,768.80 82.75

- besi Kg 425.28 Rp 13,939.75 Rp 5,928,296.88 Rp 6,521,126.57 425.28 Rp 18,900.00 Rp 8,037,792.00 Rp 8,841,571.20 425.28 Rp 18,900.00 Rp 8,037,792.00 Rp 8,841,571.20 135.58

2. Pekerjaan Pemasangan Wiremash kg 1131.74 Rp 21,583.10 Rp 24,426,457.59 Rp 26,869,103.35 1,131.74 Rp 19,600.00 Rp 22,182,104.00 Rp 24,400,314.40 1,131.74 Rp 19,600.00 Rp 22,182,104.00 Rp 24,400,314.40 90.81

3. Pekerjaan Beton Site Mix K 225 m3 52.99 Rp 1,237,770.63 Rp 65,589,465.94 Rp 72,148,412.54 52.99 Rp 1,206,800.00 Rp 63,948,332.00 Rp 70,343,165.20 52.99 Rp 1,206,800.00 Rp 63,948,332.00 Rp 70,343,165.20 97.50

4. Pekerjaan Tiang Bendera dan Pedestal unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

F. PEKERJAAN PAGAR PEMBATAS Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Galian Tanah utk Pondasi M3 172.96 Rp 81,812.50 Rp 14,150,290.00 Rp 15,565,319.00 172.96 Rp 74,400.00 Rp 12,868,224.00 Rp 14,155,046.40 172.96 Rp 74,400.00 Rp 12,868,224.00 Rp 14,155,046.40 90.94

Pas Pasir Bawah Pondasi M3 7.52 Rp 276,925.00 Rp 2,082,476.00 Rp 2,290,723.60 7.52 Rp 179,900.00 Rp 1,352,848.00 Rp 1,488,132.80 7.52 Rp 179,900.00 Rp 1,352,848.00 Rp 1,488,132.80 64.96

Pas Pondasi Batu kali M3 113.74 Rp 1,156,439.90 Rp 131,533,474.23 Rp 144,686,821.65 113.74 Rp 985,700.00 Rp 112,113,518.00 Rp 123,324,869.80 113.74 Rp 985,700.00 Rp 112,113,518.00 Rp 123,324,869.80 85.24

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton Sloff 20/30 M3 11.28 Rp 274,186.00 Rp 3,092,818.08 Rp 3,402,099.89 11.28 Rp 1,206,800.00 Rp 13,612,704.00 Rp 14,973,974.40 11.28 Rp 1,206,800.00 Rp 13,612,704.00 Rp 14,973,974.40 440.14

- Pembesian Kg 665.00 Rp 13,939.75 Rp 9,269,933.75 Rp 10,196,927.13 665.00 Rp 18,900.00 Rp 12,568,500.00 Rp 13,825,350.00 665.00 Rp 18,900.00 Rp 12,568,500.00 Rp 13,825,350.00 135.58

- Bekisting M2 112.80 Rp 274,186.00 Rp 30,928,180.80 Rp 34,020,998.88 112.80 Rp 226,900.00 Rp 25,594,320.00 Rp 28,153,752.00 112.80 Rp 226,900.00 Rp 25,594,320.00 Rp 28,153,752.00 82.75

- Beton Kolom 20/20 ( K; 225) M3 5.62 Rp 1,237,770.63 Rp 6,956,270.97 Rp 7,651,898.07 5.62 Rp 1,206,800.00 Rp 6,782,216.00 Rp 7,460,437.60 5.62 Rp 1,206,800.00 Rp 6,782,216.00 Rp 7,460,437.60 97.50

- Pembesian Kg 300.00 Rp 13,939.75 Rp 4,181,925.00 Rp 4,600,117.50 300.00 Rp 18,900.00 Rp 5,670,000.00 Rp 6,237,000.00 300.00 Rp 18,900.00 Rp 5,670,000.00 Rp 6,237,000.00 135.58

- Bekisting M2 68.64 Rp 493,399.50 Rp 33,866,941.68 Rp 37,253,635.85 68.64 Rp 226,900.00 Rp 15,574,416.00 Rp 17,131,857.60 68.64 Rp 226,900.00 Rp 15,574,416.00 Rp 17,131,857.60 45.99

- Beton Ring Balok 10/20 ( K; 225) M3 3.66 Rp 1,237,770.63 Rp 4,530,240.52 Rp 4,983,264.58 3.66 Rp 1,206,800.00 Rp 4,416,888.00 Rp 4,858,576.80 3.66 Rp 1,206,800.00 Rp 4,416,888.00 Rp 4,858,576.80 97.50

- Pembesian Kg 210.00 Rp 13,939.75 Rp 2,927,347.50 Rp 3,220,082.25 210.00 Rp 18,900.00 Rp 3,969,000.00 Rp 4,365,900.00 210.00 Rp 18,900.00 Rp 3,969,000.00 Rp 4,365,900.00 135.58

- Bekisting M2 73.20 Rp 508,249.50 Rp 37,203,863.40 Rp 40,924,249.74 73.20 Rp 226,900.00 Rp 16,609,080.00 Rp 18,269,988.00 73.20 Rp 226,900.00 Rp 16,609,080.00 Rp 18,269,988.00 44.64

c. PEKERJAAN PASANGAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Batu Bata 1:5 M2 357.92 Rp 236,698.00 Rp 84,718,948.16 Rp 93,190,842.98 357.92 Rp 109,800.00 Rp 39,299,616.00 Rp 43,229,577.60 357.92 Rp 109,800.00 Rp 39,299,616.00 Rp 43,229,577.60 46.39

Plester & Aci Ban2an ( pda Sloof, Kolom & Ring Balok) M2 250.40 Rp 41,607.50 Rp 10,418,518.00 Rp 11,460,369.80 250.40 Rp 107,100.00 Rp 26,817,840.00 Rp 29,499,624.00 250.40 Rp 107,100.00 Rp 26,817,840.00 Rp 29,499,624.00 257.41

G. PEKERJAAN PASANGAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Saluran Air ( Buis Beton 30 cm) keliling Bangunan m' 183.00 Rp 157,000.00 Rp 28,731,000.00 Rp 31,604,100.00 183.00 Rp 350,000.00 Rp 64,050,000.00 Rp 70,455,000.00 183.00 Rp 350,000.00 Rp 64,050,000.00 Rp 70,455,000.00 222.93

Pas Sal Air ( U Ditch 60cm) pada bagian Depan lahan m' 52.00 Rp 430,000.00 Rp 22,360,000.00 Rp 24,596,000.00 52.00 Rp 600,000.00 Rp 31,200,000.00 Rp 34,320,000.00 52.00 Rp 600,000.00 Rp 31,200,000.00 Rp 34,320,000.00 139.53

Pas Paving Pada Pintu Masuk M2 21.50 Rp 231,474.10 Rp 4,976,693.15 Rp 5,474,362.47 21.50 Rp 224,000.00 Rp 4,816,000.00 Rp 5,297,600.00 21.50 Rp 224,000.00 Rp 4,816,000.00 Rp 5,297,600.00 96.77

Pekerjaan Rabat selasar kelas ( t; 10cm) k 125 M3 18.81 Rp 1,086,057.79 Rp 20,428,747.05 Rp 22,471,621.75 18.81 Rp 988,300.00 Rp 18,589,923.00 Rp 20,448,915.30 18.81 Rp 988,300.00 Rp 18,589,923.00 Rp 20,448,915.30 91.00

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

H. Perbaikan Pintu Masuk ( Gapura) T; 2,00 M, P; 5,50 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pelesteran M2 11.00 Rp 73,168.70 Rp 804,855.70 Rp 885,341.27 11.00 Rp 69,300.00 Rp 762,300.00 Rp 838,530.00 11.00 Rp 69,300.00 Rp 762,300.00 Rp 838,530.00 94.71

Acian M2 11.00 Rp 41,607.50 Rp 457,682.50 Rp 503,450.75 11.00 Rp 37,800.00 Rp 415,800.00 Rp 457,380.00 11.00 Rp 37,800.00 Rp 415,800.00 Rp 457,380.00 90.85

Pengecatan tembok 2 kali M2 11.00 Rp 55,312.40 Rp 608,436.40 Rp 669,280.04 11.00 Rp 42,200.00 Rp 464,200.00 Rp 510,620.00 11.00 Rp 42,200.00 Rp 464,200.00 Rp 510,620.00 76.29
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
25) SDN CIBALIUNG 4 KABUPATEN PANDEGLANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00 Rp 5,500,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 37.50

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 4.00 Rp 350,000.00 Rp 1,400,000.00 Rp 1,540,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 3,500,000.00 Rp 3,500,000.00 Rp 3,850,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 85.71

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN CIBALIUNG 4 (6 LOKAL ) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 473.28 Rp 16,720.00 Rp 7,913,241.60 Rp 8,704,565.76 473.28 Rp 15,400.00 Rp 7,288,512.00 Rp 8,017,363.20 473.28 Rp 15,400.00 Rp 7,288,512.00 Rp 8,017,363.20 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 4.86 Rp 390,500.00 Rp 1,897,830.00 Rp 2,087,613.00 4.86 Rp 360,000.00 Rp 1,749,600.00 Rp 1,924,560.00 4.86 Rp 360,000.00 Rp 1,749,600.00 Rp 1,924,560.00 92.19

3. Bongkaran Genteng Lama m2 473.28 Rp 3,150.00 Rp 1,490,832.00 Rp 1,639,915.20 473.28 Rp 2,900.00 Rp 1,372,512.00 Rp 1,509,763.20 473.28 Rp 2,900.00 Rp 1,372,512.00 Rp 1,509,763.20 92.06

4. Bongkaran List Plank Lama m1 126.60 Rp 2,420.00 Rp 306,372.00 Rp 337,009.20 126.60 Rp 2,200.00 Rp 278,520.00 Rp 306,372.00 126.60 Rp 2,200.00 Rp 278,520.00 Rp 306,372.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 205.88 Rp 12,870.00 Rp 2,649,675.60 Rp 2,914,643.16 205.88 Rp 16,100.00 Rp 3,314,668.00 Rp 3,646,134.80 205.88 Rp 16,100.00 Rp 3,314,668.00 Rp 3,646,134.80 125.10
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 2.59 Rp 701,239.00 Rp 1,816,209.01 Rp 1,997,829.91 2.59 Rp 646,500.00 Rp 1,674,435.00 Rp 1,841,878.50 2.59 Rp 646,500.00 Rp 1,674,435.00 Rp 1,841,878.50 92.19

7. Bongkaran Lantai m3 477.00 Rp 6,600.00 Rp 3,148,200.00 Rp 3,463,020.00 477.00 Rp 5,000.00 Rp 2,385,000.00 Rp 2,623,500.00 477.00 Rp 5,000.00 Rp 2,385,000.00 Rp 2,623,500.00 75.76

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan Pasir dibawah lantai = 0.05 m3 0.94 Rp 276,925.00 Rp 260,309.50 Rp 286,340.45 0.94 Rp 179,900.00 Rp 169,106.00 Rp 186,016.60 0.94 Rp 179,900.00 Rp 169,106.00 Rp 186,016.60 64.96

e. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 32.83 Rp 121,236.50 Rp 3,980,194.30 Rp 4,378,213.72 32.83 Rp 109,800.00 Rp 3,604,734.00 Rp 3,965,207.40 32.83 Rp 109,800.00 Rp 3,604,734.00 Rp 3,965,207.40 90.57

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 594.86 Rp 69,670.70 Rp 41,444,312.60 Rp 45,588,743.86 594.86 Rp 69,300.00 Rp 41,223,798.00 Rp 45,346,177.80 594.86 Rp 69,300.00 Rp 41,223,798.00 Rp 45,346,177.80 99.47

Acian m2 594.86 Rp 41,607.50 Rp 24,750,637.45 Rp 27,225,701.20 594.86 Rp 37,800.00 Rp 22,485,708.00 Rp 24,734,278.80 594.86 Rp 37,800.00 Rp 22,485,708.00 Rp 24,734,278.80 90.85

Acian Dinding Lama m2 264.60 Rp 41,607.50 Rp 11,009,344.50 Rp 12,110,278.95 264.60 Rp 37,800.00 Rp 10,001,880.00 Rp 11,002,068.00 264.60 Rp 37,800.00 Rp 10,001,880.00 Rp 11,002,068.00 90.85

g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 473.28 Rp 142,043.00 Rp 67,226,111.04 Rp 73,948,722.14 473.28 Rp 137,700.00 Rp 65,170,656.00 Rp 71,687,721.60 473.28 Rp 137,700.00 Rp 65,170,656.00 Rp 71,687,721.60 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 473.28 Rp 180,496.25 Rp 85,425,265.20 Rp 93,967,791.72 473.28 Rp 175,000.00 Rp 82,824,000.00 Rp 91,106,400.00 473.28 Rp 175,000.00 Rp 82,824,000.00 Rp 91,106,400.00 96.95

Pas Bubungan Metal m1 22.50 Rp 116,105.00 Rp 2,612,362.50 Rp 2,873,598.75 22.50 Rp 112,600.00 Rp 2,533,500.00 Rp 2,786,850.00 22.50 Rp 112,600.00 Rp 2,533,500.00 Rp 2,786,850.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 63.30 Rp 51,925.50 Rp 3,286,884.15 Rp 3,615,572.57 63.30 Rp 50,300.00 Rp 3,183,990.00 Rp 3,502,389.00 63.30 Rp 50,300.00 Rp 3,183,990.00 Rp 3,502,389.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 411.75 Rp 151,306.52 Rp 62,300,458.79 Rp 68,530,504.67 411.75 Rp 146,700.00 Rp 60,403,725.00 Rp 66,444,097.50 411.75 Rp 146,700.00 Rp 60,403,725.00 Rp 66,444,097.50 96.96

Langit langit GRC+ Rangka Hollow m2 64.80 Rp 110,851.95 Rp 7,183,206.36 Rp 7,901,527.00 64.80 Rp 102,800.00 Rp 6,661,440.00 Rp 7,327,584.00 64.80 Rp 102,800.00 Rp 6,661,440.00 Rp 7,327,584.00 92.74

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 81.00 Rp 161,367.25 Rp 13,070,747.25 Rp 14,377,821.98 81.00 Rp 166,700.00 Rp 13,502,700.00 Rp 14,852,970.00 81.00 Rp 166,700.00 Rp 13,502,700.00 Rp 14,852,970.00 103.30

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 330.75 Rp 161,367.25 Rp 53,372,217.94 Rp 58,709,439.73 330.75 Rp 166,700.00 Rp 55,136,025.00 Rp 60,649,627.50 330.75 Rp 166,700.00 Rp 55,136,025.00 Rp 60,649,627.50 103.30

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (3 bh) m1 98.40 Rp 106,489.35 Rp 10,478,552.04 Rp 11,526,407.24 98.40 Rp 110,700.00 Rp 10,892,880.00 Rp 11,982,168.00 98.40 Rp 110,700.00 Rp 10,892,880.00 Rp 11,982,168.00 103.95

- J1 (6 bh) m1 288.00 Rp 106,489.35 Rp 30,668,932.80 Rp 33,735,826.08 288.00 Rp 110,700.00 Rp 31,881,600.00 Rp 35,069,760.00 288.00 Rp 110,700.00 Rp 31,881,600.00 Rp 35,069,760.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (14 unit) m2 11.62 Rp 424,110.50 Rp 4,928,164.01 Rp 5,420,980.41 11.62 Rp 441,000.00 Rp 5,124,420.00 Rp 5,636,862.00 11.62 Rp 441,000.00 Rp 5,124,420.00 Rp 5,636,862.00 103.98

Pintu Panel Alununium P1 (3 bh) m2 38.30 Rp 456,604.50 Rp 17,487,952.35 Rp 19,236,747.59 38.30 Rp 441,000.00 Rp 16,890,300.00 Rp 18,579,330.00 38.30 Rp 441,000.00 Rp 16,890,300.00 Rp 18,579,330.00 96.58

Kaca 5mm m2 30.84 Rp 173,875.63 Rp 5,362,324.28 Rp 5,898,556.70 30.84 Rp 129,700.00 Rp 3,999,948.00 Rp 4,399,942.80 30.84 Rp 129,700.00 Rp 3,999,948.00 Rp 4,399,942.80 74.59

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 6.00 Rp 396,302.50 Rp 2,377,815.00 Rp 2,615,596.50 6.00 Rp 362,600.00 Rp 2,175,600.00 Rp 2,393,160.00 6.00 Rp 362,600.00 Rp 2,175,600.00 Rp 2,393,160.00 91.50

Pas Engsel Pintu bh 24.00 Rp 23,553.75 Rp 565,290.00 Rp 621,819.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 24.00 Rp 39,100.00 Rp 938,400.00 Rp 1,032,240.00 166.00

Pas Engsel Jendela Kupu2 bh 24.00 Rp 15,702.50 Rp 376,860.00 Rp 414,546.00 24.00 Rp 32,900.00 Rp 789,600.00 Rp 868,560.00 24.00 Rp 32,900.00 Rp 789,600.00 Rp 868,560.00 209.52

Pas Kait Angin bh 24.00 Rp 23,622.50 Rp 566,940.00 Rp 623,634.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 24.00 Rp 46,700.00 Rp 1,120,800.00 Rp 1,232,880.00 197.69

Pas Kaca 5 mm m2 30.84 Rp 173,875.63 Rp 5,362,324.28 Rp 5,898,556.70 30.84 Rp 129,700.00 Rp 3,999,948.00 Rp 4,399,942.80 30.84 Rp 129,700.00 Rp 3,999,948.00 Rp 4,399,942.80 74.59

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 467.66 Rp 55,312.40 Rp 25,867,396.98 Rp 28,454,136.68 467.66 Rp 42,200.00 Rp 19,735,252.00 Rp 21,708,777.20 467.66 Rp 42,200.00 Rp 19,735,252.00 Rp 21,708,777.20 76.29

Pengecatan Plafond 3 Kali m2 476.55 Rp 48,769.60 Rp 23,241,152.88 Rp 25,565,268.17 476.55 Rp 30,700.00 Rp 14,630,085.00 Rp 16,093,093.50 476.55 Rp 30,700.00 Rp 14,630,085.00 Rp 16,093,093.50 62.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 42.00 Rp 223,591.50 Rp 9,390,843.00 Rp 10,329,927.30 42.00 Rp 200,100.00 Rp 8,404,200.00 Rp 9,244,620.00 42.00 Rp 200,100.00 Rp 8,404,200.00 Rp 9,244,620.00 89.49

Pemasangan Stop Kontak bh 8.00 Rp 216,991.50 Rp 1,735,932.00 Rp 1,909,525.20 8.00 Rp 68,100.00 Rp 544,800.00 Rp 599,280.00 8.00 Rp 68,100.00 Rp 544,800.00 Rp 599,280.00 31.38

Pemasangan Lampu TL bh 36.00 Rp 208,851.50 Rp 7,518,654.00 Rp 8,270,519.40 36.00 Rp 186,900.00 Rp 6,728,400.00 Rp 7,401,240.00 36.00 Rp 186,900.00 Rp 6,728,400.00 Rp 7,401,240.00 89.49

Pemasangan Lampu SL 18 WATT bh 6.00 Rp 74,101.50 Rp 444,609.00 Rp 489,069.90 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 89.47

Pemasangan MCB bh 2.00 Rp 373,128.25 Rp 746,256.50 Rp 820,882.15 2.00 Rp 333,900.00 Rp 667,800.00 Rp 734,580.00 2.00 Rp 333,900.00 Rp 667,800.00 Rp 734,580.00 89.49

Pemasangan Sakelar bh 8.00 Rp 72,333.25 Rp 578,666.00 Rp 636,532.60 8.00 Rp 26,900.00 Rp 215,200.00 Rp 236,720.00 8.00 Rp 26,900.00 Rp 215,200.00 Rp 236,720.00 37.19

D. PEMBANGUNAN KAMAR MANDI, PERPUSTAKAAN DAN MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso Kamar Mandi dan perpustakaan m2 88.41 Rp 16,720.00 Rp 1,478,215.20 Rp 1,626,036.72 88.41 Rp 15,400.00 Rp 1,361,514.00 Rp 1,497,665.40 88.41 Rp 15,400.00 Rp 1,361,514.00 Rp 1,497,665.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok Kamar Mandi dan perpustakaan m3 0.65 Rp 390,500.00 Rp 253,825.00 Rp 279,207.50 0.65 Rp 360,000.00 Rp 234,000.00 Rp 257,400.00 0.65 Rp 360,000.00 Rp 234,000.00 Rp 257,400.00 92.19

3. Bongkaran Genteng Lama m2 88.41 Rp 3,150.00 Rp 278,491.50 Rp 306,340.65 88.41 Rp 2,900.00 Rp 256,389.00 Rp 282,027.90 88.41 Rp 2,900.00 Rp 256,389.00 Rp 282,027.90 92.06

4. Bongkaran List Plank Lama m1 53.20 Rp 2,420.00 Rp 128,744.00 Rp 141,618.40 53.20 Rp 2,200.00 Rp 117,040.00 Rp 128,744.00 53.20 Rp 2,200.00 Rp 117,040.00 Rp 128,744.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 205.88 Rp 12,870.00 Rp 2,649,675.60 Rp 2,914,643.16 205.88 Rp 16,100.00 Rp 3,314,668.00 Rp 3,646,134.80 205.88 Rp 16,100.00 Rp 3,314,668.00 Rp 3,646,134.80 125.10

6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 1.30 Rp 701,239.00 Rp 911,610.70 Rp 1,002,771.77 1.30 Rp 646,500.00 Rp 840,450.00 Rp 924,495.00 1.30 Rp 646,500.00 Rp 840,450.00 Rp 924,495.00 92.19

7. Bongkaran Lantai m2 76.92 Rp 6,600.00 Rp 507,672.00 Rp 558,439.20 76.92 Rp 5,000.00 Rp 384,600.00 Rp 423,060.00 76.92 Rp 5,000.00 Rp 384,600.00 Rp 423,060.00 75.76

a. PEKERJAAN TANAH MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 41.05 Rp 81,812.50 Rp 3,358,403.13 Rp 3,694,243.44 41.05 Rp 74,400.00 Rp 3,054,120.00 Rp 3,359,532.00 41.05 Rp 74,400.00 Rp 3,054,120.00 Rp 3,359,532.00 90.94

Urugan tanah kembali m3 26.16 Rp 59,125.00 Rp 1,546,710.00 Rp 1,701,381.00 26.16 Rp 104,500.00 Rp 2,733,720.00 Rp 3,007,092.00 26.16 Rp 104,500.00 Rp 2,733,720.00 Rp 3,007,092.00 176.74

Urugan Pasir dibawah pondasi m3 3.14 Rp 276,925.00 Rp 869,544.50 Rp 956,498.95 3.14 Rp 179,900.00 Rp 564,886.00 Rp 621,374.60 3.14 Rp 179,900.00 Rp 564,886.00 Rp 621,374.60 64.96

b. PEKERJAAN PONDASI MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 51.80 Rp 1,156,439.90 Rp 59,903,586.82 Rp 65,893,945.50 51.80 Rp 985,700.00 Rp 51,059,260.00 Rp 56,165,186.00 51.80 Rp 985,700.00 Rp 51,059,260.00 Rp 56,165,186.00 85.24

Pas Batu Aanstamping m3 5.34 Rp 729,547.50 Rp 3,895,783.65 Rp 4,285,362.02 5.34 Rp 577,200.00 Rp 3,082,248.00 Rp 3,390,472.80 5.34 Rp 577,200.00 Rp 3,082,248.00 Rp 3,390,472.80 79.12

c. PEKERJAAN BETON MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.00 Rp 1,237,770.63 Rp 2,475,541.27 Rp 2,723,095.40 2.00 Rp 1,206,800.00 Rp 2,413,600.00 Rp 2,654,960.00 2.00 Rp 1,206,800.00 Rp 2,413,600.00 Rp 2,654,960.00 97.50

- bekesting m2 26.68 Rp 274,186.00 Rp 7,315,282.48 Rp 8,046,810.73 26.68 Rp 226,900.00 Rp 6,053,692.00 Rp 6,659,061.20 26.68 Rp 226,900.00 Rp 6,053,692.00 Rp 6,659,061.20 82.75

- besi Kg 349.09 Rp 13,939.75 Rp 4,866,227.33 Rp 5,352,850.06 349.09 Rp 18,900.00 Rp 6,597,801.00 Rp 7,257,581.10 349.09 Rp 18,900.00 Rp 6,597,801.00 Rp 7,257,581.10 135.58

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.42 Rp 1,237,770.63 Rp 519,863.67 Rp 571,850.03 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 97.50

- bekesting m2 11.16 Rp 274,186.00 Rp 3,059,915.76 Rp 3,365,907.34 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 82.75

- besi Kg 58.94 Rp 13,939.75 Rp 821,608.87 Rp 903,769.75 58.94 Rp 18,900.00 Rp 1,113,966.00 Rp 1,225,362.60 58.94 Rp 18,900.00 Rp 1,113,966.00 Rp 1,225,362.60 135.58

Kolom K1 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.40 Rp 1,237,770.63 Rp 495,108.25 Rp 544,619.08 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 97.50

- bekesting m2 11.60 Rp 493,399.50 Rp 5,723,434.20 Rp 6,295,777.62 11.60 Rp 226,900.00 Rp 2,632,040.00 Rp 2,895,244.00 11.60 Rp 226,900.00 Rp 2,632,040.00 Rp 2,895,244.00 45.99

- besi Kg 94.11 Rp 13,939.75 Rp 1,311,869.87 Rp 1,443,056.86 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 135.58

Ring Balok 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.33 Rp 1,237,770.63 Rp 1,646,234.94 Rp 1,810,858.44 1.33 Rp 1,206,800.00 Rp 1,605,044.00 Rp 1,765,548.40 1.33 Rp 1,206,800.00 Rp 1,605,044.00 Rp 1,765,548.40 97.50

- bekesting m2 17.78 Rp 508,249.50 Rp 9,036,676.11 Rp 9,940,343.72 17.78 Rp 226,900.00 Rp 4,034,282.00 Rp 4,437,710.20 17.78 Rp 226,900.00 Rp 4,034,282.00 Rp 4,437,710.20 44.64

- besi Kg 94.11 Rp 13,939.75 Rp 1,311,869.87 Rp 1,443,056.86 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 94.11 Rp 18,900.00 Rp 1,778,679.00 Rp 1,956,546.90 135.58
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pekerjaan Lantai Beton Musholah k-225 m3 4.53 Rp 1,237,770.63 Rp 5,607,100.98 Rp 6,167,811.07 4.53 Rp 1,206,800.00 Rp 5,466,804.00 Rp 6,013,484.40 4.53 Rp 1,206,800.00 Rp 5,466,804.00 Rp 6,013,484.40 97.50

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:3 m2 142.72 Rp 265,156.10 Rp 37,843,078.59 Rp 41,627,386.45 142.72 Rp 109,800.00 Rp 15,670,656.00 Rp 17,237,721.60 142.72 Rp 109,800.00 Rp 15,670,656.00 Rp 17,237,721.60 41.41

Pas Dinding Keramik 30x30 cm m2 27.00 Rp 161,999.75 Rp 4,373,993.25 Rp 4,811,392.58 27.00 Rp 164,500.00 Rp 4,441,500.00 Rp 4,885,650.00 27.00 Rp 164,500.00 Rp 4,441,500.00 Rp 4,885,650.00 101.54

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 285.45 Rp 69,670.70 Rp 19,887,501.32 Rp 21,876,251.45 285.45 Rp 69,300.00 Rp 19,781,685.00 Rp 21,759,853.50 285.45 Rp 69,300.00 Rp 19,781,685.00 Rp 21,759,853.50 99.47

Acian m2 285.45 Rp 41,607.50 Rp 11,876,860.88 Rp 13,064,546.96 285.45 Rp 37,800.00 Rp 10,790,010.00 Rp 11,869,011.00 285.45 Rp 37,800.00 Rp 10,790,010.00 Rp 11,869,011.00 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir Kamar Mandi Perpustakaan dan Musholah m2 79.33 Rp 142,043.00 Rp 11,268,271.19 Rp 12,395,098.31 79.33 Rp 137,700.00 Rp 10,923,741.00 Rp 12,016,115.10 79.33 Rp 137,700.00 Rp 10,923,741.00 Rp 12,016,115.10 96.94

Pek Rangka Baja Ringan Kuda Kuda Kamar Mandi Perpustakaan dan Musholah m2 79.33 Rp 180,496.25 Rp 14,318,767.51 Rp 15,750,644.26 79.33 Rp 175,000.00 Rp 13,882,750.00 Rp 15,271,025.00 79.33 Rp 175,000.00 Rp 13,882,750.00 Rp 15,271,025.00 96.95

Pas Bubungan Metal Kamar Mandi Perpustakaan dan Musholah m1 11.10 Rp 116,105.00 Rp 1,288,765.50 Rp 1,417,642.05 11.10 Rp 112,600.00 Rp 1,249,860.00 Rp 1,374,846.00 11.10 Rp 112,600.00 Rp 1,249,860.00 Rp 1,374,846.00 96.98

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyptell 60x120 cm + rangka Croos Metal m2 69.22 Rp 151,306.52 Rp 10,473,437.18 Rp 11,520,780.89 69.22 Rp 146,700.00 Rp 10,154,574.00 Rp 11,170,031.40 69.22 Rp 146,700.00 Rp 10,154,574.00 Rp 11,170,031.40 96.96

Pas Lisplak Gypsum + rangka Hollow m1 36.20 Rp 51,925.50 Rp 1,879,703.10 Rp 2,067,673.41 36.20 Rp 102,800.00 Rp 3,721,360.00 Rp 4,093,496.00 36.20 Rp 102,800.00 Rp 3,721,360.00 Rp 4,093,496.00 197.98

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Keramik KM/WC 30x30 cm m2 12.60 Rp 181,164.50 Rp 2,282,672.70 Rp 2,510,939.97 12.60 Rp 164,500.00 Rp 2,072,700.00 Rp 2,279,970.00 12.60 Rp 164,500.00 Rp 2,072,700.00 Rp 2,279,970.00 90.80

Pas Keramik Musholah 40x40 cm m2 31.81 Rp 161,367.25 Rp 5,133,092.22 Rp 5,646,401.44 31.81 Rp 166,700.00 Rp 5,302,727.00 Rp 5,832,999.70 31.81 Rp 166,700.00 Rp 5,302,727.00 Rp 5,832,999.70 103.30

Pas Keramik Perpustakaan 40x40 cm m2 26.22 Rp 161,367.25 Rp 4,231,049.30 Rp 4,654,154.22 26.22 Rp 166,700.00 Rp 4,370,874.00 Rp 4,807,961.40 26.22 Rp 166,700.00 Rp 4,370,874.00 Rp 4,807,961.40 103.30

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Kamar Mandi Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 ( bh) m1 3.20 Rp 106,489.35 Rp 340,765.92 Rp 374,842.51 3.20 Rp 110,700.00 Rp 354,240.00 Rp 389,664.00 3.20 Rp 110,700.00 Rp 354,240.00 Rp 389,664.00 103.95

P2 (2 bh) m1 4.20 Rp 106,489.35 Rp 447,255.27 Rp 491,980.80 4.20 Rp 110,700.00 Rp 464,940.00 Rp 511,434.00 4.20 Rp 110,700.00 Rp 464,940.00 Rp 511,434.00 103.95

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (2bh) m2 0.68 Rp 424,110.50 Rp 288,395.14 Rp 317,234.65 0.68 Rp 441,000.00 Rp 299,880.00 Rp 329,868.00 0.68 Rp 441,000.00 Rp 299,880.00 Rp 329,868.00 103.98

j. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P2 ( 2 bh) m2 2.40 Rp 782,804.00 Rp 1,878,729.60 Rp 2,066,602.56 2.40 Rp 814,100.00 Rp 1,953,840.00 Rp 2,149,224.00 2.40 Rp 814,100.00 Rp 1,953,840.00 Rp 2,149,224.00 104.00

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 8.00 Rp 23,553.75 Rp 188,430.00 Rp 207,273.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 166.00

Pas Engsel Jendela bh 8.00 Rp 15,702.50 Rp 125,620.00 Rp 138,182.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 209.52

k. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 3.00 Rp 802,571.00 Rp 2,407,713.00 Rp 2,648,484.30 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 3.00 Rp 816,600.00 Rp 2,449,800.00 Rp 2,694,780.00 101.75

Kran Air Ǿ1/2" atau 3/4" bh 3.00 Rp 87,862.50 Rp 263,587.50 Rp 289,946.25 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 3.00 Rp 78,600.00 Rp 235,800.00 Rp 259,380.00 89.46

Floor drain bh 3.00 Rp 55,852.50 Rp 167,557.50 Rp 184,313.25 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 3.00 Rp 49,900.00 Rp 149,700.00 Rp 164,670.00 89.34

Ember Besar 100 Ltr + Gayung unit 1.00 Rp 250,000.00 Rp 250,000.00 Rp 275,000.00 1.00 Rp 1,630,100.00 Rp 1,630,100.00 Rp 1,793,110.00 1.00 Rp 250,000.00 Rp 250,000.00 Rp 275,000.00 100.00

1 Unit Septictank 2x1,50x1,50 m + Rembesan unit 1.00 Rp 7,688,261.45 Rp 7,688,261.45 Rp 8,457,087.59 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 133.06

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 285.45 Rp 55,312.40 Rp 15,788,924.58 Rp 17,367,817.04 285.45 Rp 42,200.00 Rp 12,045,990.00 Rp 13,250,589.00 285.45 Rp 42,200.00 Rp 12,045,990.00 Rp 13,250,589.00 76.29

Pengecatan Plafond 3 Kali m2 36.20 Rp 48,769.60 Rp 1,765,459.52 Rp 1,942,005.47 36.20 Rp 30,700.00 Rp 1,111,340.00 Rp 1,222,474.00 36.20 Rp 30,700.00 Rp 1,111,340.00 Rp 1,222,474.00 62.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu titik 4.00 Rp 223,591.50 Rp 894,366.00 Rp 983,802.60 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 4.00 Rp 200,100.00 Rp 800,400.00 Rp 880,440.00 89.49

Lampu SL 18 Watt, Komplit Philips bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

Pemasangan Stop Kontak bh 1.00 Rp 76,183.25 Rp 76,183.25 Rp 83,801.58 1.00 Rp 68,100.00 Rp 68,100.00 Rp 74,910.00 1.00 Rp 68,100.00 Rp 68,100.00 Rp 74,910.00 89.39

Pemasangan Sakelar bh 3.00 Rp 72,333.25 Rp 216,999.75 Rp 238,699.73 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 37.19

E. PEMBANGUNAN TOILET & DAPUR Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Atap m2 32.00 Rp 16,720.00 Rp 535,040.00 Rp 588,544.00 32.00 Rp 15,400.00 Rp 492,800.00 Rp 542,080.00 32.00 Rp 15,400.00 Rp 492,800.00 Rp 542,080.00 92.11

2. Bongkaran Dinding m3 5.31 Rp 701,239.00 Rp 3,723,579.09 Rp 4,095,937.00 5.31 Rp 646,500.00 Rp 3,432,915.00 Rp 3,776,206.50 5.31 Rp 646,500.00 Rp 3,432,915.00 Rp 3,776,206.50 92.19

b. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah m3 35.57 Rp 81,812.50 Rp 2,910,070.63 Rp 3,201,077.69 35.57 Rp 74,400.00 Rp 2,646,408.00 Rp 2,911,048.80 35.57 Rp 74,400.00 Rp 2,646,408.00 Rp 2,911,048.80 90.94

Urugan Tanah Kembali m3 15.77 Rp 59,125.00 Rp 932,401.25 Rp 1,025,641.38 15.77 Rp 104,500.00 Rp 1,647,965.00 Rp 1,812,761.50 15.77 Rp 104,500.00 Rp 1,647,965.00 Rp 1,812,761.50 176.74

Uruga Pasir Bawah Pondasi m3 1.37 Rp 276,925.00 Rp 379,387.25 Rp 417,325.98 1.37 Rp 179,900.00 Rp 246,463.00 Rp 271,109.30 1.37 Rp 179,900.00 Rp 246,463.00 Rp 271,109.30 64.96

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi Batu Kali m3 4.20 Rp 1,156,439.90 Rp 4,857,047.58 Rp 5,342,752.34 4.20 Rp 985,700.00 Rp 4,139,940.00 Rp 4,553,934.00 4.20 Rp 985,700.00 Rp 4,139,940.00 Rp 4,553,934.00 85.24

Pas Batu Amstamping m3 15.69 Rp 729,547.50 Rp 11,446,600.28 Rp 12,591,260.30 15.69 Rp 577,200.00 Rp 9,056,268.00 Rp 9,961,894.80 15.69 Rp 577,200.00 Rp 9,056,268.00 Rp 9,961,894.80 79.12

d. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton K 225 m3 1.27 Rp 1,237,770.63 Rp 1,571,968.71 Rp 1,729,165.58 1.27 Rp 1,206,800.00 Rp 1,532,636.00 Rp 1,685,899.60 1.27 Rp 1,206,800.00 Rp 1,532,636.00 Rp 1,685,899.60 97.50

- bekesting m2 16.96 Rp 274,186.00 Rp 4,650,194.56 Rp 5,115,214.02 16.96 Rp 226,900.00 Rp 3,848,224.00 Rp 4,233,046.40 16.96 Rp 226,900.00 Rp 3,848,224.00 Rp 4,233,046.40 82.75

- besi Kg 247.09 Rp 13,939.75 Rp 3,444,372.83 Rp 3,788,810.11 247.09 Rp 18,900.00 Rp 4,670,001.00 Rp 5,137,001.10 247.09 Rp 18,900.00 Rp 4,670,001.00 Rp 5,137,001.10 135.58

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton K 225 m3 0.67 Rp 1,237,770.63 Rp 829,306.33 Rp 912,236.96 0.67 Rp 1,206,800.00 Rp 808,556.00 Rp 889,411.60 0.67 Rp 1,206,800.00 Rp 808,556.00 Rp 889,411.60 97.50

- bekesting m2 12.00 Rp 274,186.00 Rp 3,290,232.00 Rp 3,619,255.20 12.00 Rp 226,900.00 Rp 2,722,800.00 Rp 2,995,080.00 12.00 Rp 226,900.00 Rp 2,722,800.00 Rp 2,995,080.00 82.75

- besi Kg 180.33 Rp 13,939.75 Rp 2,513,755.12 Rp 2,765,130.63 180.33 Rp 18,900.00 Rp 3,408,237.00 Rp 3,749,060.70 180.33 Rp 18,900.00 Rp 3,408,237.00 Rp 3,749,060.70 135.58

Kolom K2 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton K 225 m3 1.08 Rp 1,237,770.63 Rp 1,336,792.29 Rp 1,470,471.51 1.08 Rp 1,206,800.00 Rp 1,303,344.00 Rp 1,433,678.40 1.08 Rp 1,206,800.00 Rp 1,303,344.00 Rp 1,433,678.40 97.50

- bekesting m2 18.00 Rp 493,399.50 Rp 8,881,191.00 Rp 9,769,310.10 18.00 Rp 226,900.00 Rp 4,084,200.00 Rp 4,492,620.00 18.00 Rp 226,900.00 Rp 4,084,200.00 Rp 4,492,620.00 45.99

- besi Kg 231.20 Rp 13,939.75 Rp 3,222,870.20 Rp 3,545,157.22 231.20 Rp 18,900.00 Rp 4,369,680.00 Rp 4,806,648.00 231.20 Rp 18,900.00 Rp 4,369,680.00 Rp 4,806,648.00 135.58

Balok 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton K 225 m3 1.72 Rp 1,237,770.63 Rp 2,128,965.49 Rp 2,341,862.04 1.72 Rp 1,206,800.00 Rp 2,075,696.00 Rp 2,283,265.60 1.72 Rp 1,206,800.00 Rp 2,075,696.00 Rp 2,283,265.60 97.50

- bekesting m2 22.92 Rp 508,249.50 Rp 11,649,078.54 Rp 12,813,986.39 22.92 Rp 226,900.00 Rp 5,200,548.00 Rp 5,720,602.80 22.92 Rp 226,900.00 Rp 5,200,548.00 Rp 5,720,602.80 44.64

- besi Kg 1.00 Rp 13,939.75 Rp 13,939.75 Rp 15,333.73 1.00 Rp 18,900.00 Rp 18,900.00 Rp 20,790.00 1.00 Rp 18,900.00 Rp 18,900.00 Rp 20,790.00

Plat t Atap T 12 Cm Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton K 225 m3 5.88 Rp 1,237,770.63 Rp 7,278,091.33 Rp 8,005,900.47 5.88 Rp 1,206,800.00 Rp 7,095,984.00 Rp 7,805,582.40 5.88 Rp 1,206,800.00 Rp 7,095,984.00 Rp 7,805,582.40 97.50

- bekesting m2 49.00 Rp 616,599.50 Rp 30,213,375.50 Rp 33,234,713.05 49.00 Rp 226,900.00 Rp 11,118,100.00 Rp 12,229,910.00 49.00 Rp 226,900.00 Rp 11,118,100.00 Rp 12,229,910.00 36.80

- besi Wermesh 10mm KG 267.05 Rp 21,583.10 Rp 5,763,766.86 Rp 6,340,143.54 267.05 Rp 18,900.00 Rp 5,047,245.00 Rp 5,551,969.50 267.05 Rp 18,900.00 Rp 5,047,245.00 Rp 5,551,969.50 87.57

Pekeerjaan Lantai Beton T;10 cm Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Beton K225, T m3 3.51 Rp 1,237,770.63 Rp 4,344,574.93 Rp 4,779,032.42 3.51 Rp 1,206,800.00 Rp 4,235,868.00 Rp 4,659,454.80 3.51 Rp 1,206,800.00 Rp 4,235,868.00 Rp 4,659,454.80 97.50

- Wermesh 8mm m2 191.30 Rp 21,583.10 Rp 4,128,847.03 Rp 4,541,731.73 191.30 Rp 19,600.00 Rp 3,749,480.00 Rp 4,124,428.00 191.30 Rp 19,600.00 Rp 3,749,480.00 Rp 4,124,428.00 90.81
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
e. PEKERJAAN DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pasangan Bata Merah 1/2 bata3;1 m2 127.00 Rp 265,156.10 Rp 33,674,824.70 Rp 37,042,307.17 127.00 Rp 109,800.00 Rp 13,944,600.00 Rp 15,339,060.00 127.00 Rp 109,800.00 Rp 13,944,600.00 Rp 15,339,060.00 41.41

Pasangan Dinding Keramik m2 75.00 Rp 161,999.75 Rp 12,149,981.25 Rp 13,364,979.38 75.00 Rp 164,500.00 Rp 12,337,500.00 Rp 13,571,250.00 75.00 Rp 164,500.00 Rp 12,337,500.00 Rp 13,571,250.00 101.54

f. Plesteran Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 161.00 Rp 69,670.70 Rp 11,216,982.70 Rp 12,338,680.97 161.00 Rp 69,300.00 Rp 11,157,300.00 Rp 12,273,030.00 161.00 Rp 69,300.00 Rp 11,157,300.00 Rp 12,273,030.00 99.47

Acian m2 161.00 Rp 41,607.50 Rp 6,698,807.50 Rp 7,368,688.25 161.00 Rp 37,800.00 Rp 6,085,800.00 Rp 6,694,380.00 161.00 Rp 37,800.00 Rp 6,085,800.00 Rp 6,694,380.00 90.85

g. PENUTUP ATAP ( Beton T;12Cm) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton K 225 M3 5.88 Rp 1,237,770.63 Rp 7,278,091.33 Rp 8,005,900.47 5.88 Rp 1,206,800.00 Rp 7,095,984.00 Rp 7,805,582.40 5.88 Rp 1,206,800.00 Rp 7,095,984.00 Rp 7,805,582.40 97.50

bekesting m2 49.00 Rp 616,599.50 Rp 30,213,375.50 Rp 33,234,713.05 49.00 Rp 226,900.00 Rp 11,118,100.00 Rp 12,229,910.00 49.00 Rp 226,900.00 Rp 11,118,100.00 Rp 12,229,910.00 36.80

besi Wermesh 10mm KG 267.05 Rp 21,583.10 Rp 5,763,766.86 Rp 6,340,143.54 267.05 Rp 19,600.00 Rp 5,234,180.00 Rp 5,757,598.00 267.05 Rp 19,600.00 Rp 5,234,180.00 Rp 5,757,598.00 90.81

h. PEKERJAAN LANGI-LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Plafond Gyptile 60/120 m2 35.00 Rp 151,306.52 Rp 5,295,728.13 Rp 5,825,300.94 35.00 Rp 146,700.00 Rp 5,134,500.00 Rp 5,647,950.00 35.00 Rp 146,700.00 Rp 5,134,500.00 Rp 5,647,950.00 96.96

Pas Plafond GRC Rangka Hollow m2 33.00 Rp 51,925.50 Rp 1,713,541.50 Rp 1,884,895.65 33.00 Rp 102,800.00 Rp 3,392,400.00 Rp 3,731,640.00 33.00 Rp 102,800.00 Rp 3,392,400.00 Rp 3,731,640.00 197.98

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Keramik Lantai 40/40 m2 16.38 Rp 161,367.25 Rp 2,643,195.56 Rp 2,907,515.11 16.38 Rp 166,700.00 Rp 2,730,546.00 Rp 3,003,600.60 16.38 Rp 166,700.00 Rp 2,730,546.00 Rp 3,003,600.60 103.30

Pas Keramik Lantai 30/30 m2 18.72 Rp 181,164.50 Rp 3,391,399.44 Rp 3,730,539.38 18.72 Rp 164,500.00 Rp 3,079,440.00 Rp 3,387,384.00 18.72 Rp 164,500.00 Rp 3,079,440.00 Rp 3,387,384.00 90.80

Pas Paving pada Selasar m2 9.00 Rp 231,474.10 Rp 2,083,266.90 Rp 2,291,593.59 9.00 Rp 224,000.00 Rp 2,016,000.00 Rp 2,217,600.00 9.00 Rp 224,000.00 Rp 2,016,000.00 Rp 2,217,600.00 96.77

j. PEKERJAAN ALLMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kusen allmunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

(J1) 1 bh m1 13.20 Rp 106,489.35 Rp 1,405,659.42 Rp 1,546,225.36 13.20 Rp 110,700.00 Rp 1,461,240.00 Rp 1,607,364.00 13.20 Rp 110,700.00 Rp 1,461,240.00 Rp 1,607,364.00 103.95

(P1) 1 bh m1 6.80 Rp 106,489.35 Rp 724,127.58 Rp 796,540.34 6.80 Rp 110,700.00 Rp 752,760.00 Rp 828,036.00 6.80 Rp 110,700.00 Rp 752,760.00 Rp 828,036.00 103.95

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P2 ( 2 bh) m2 3.40 Rp 782,804.00 Rp 2,661,533.60 Rp 2,927,686.96 3.40 Rp 814,100.00 Rp 2,767,940.00 Rp 3,044,734.00 3.40 Rp 814,100.00 Rp 2,767,940.00 Rp 3,044,734.00 104.00

l. PEKERJAAN PINTU & Kaca Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pasang Kunci Tanam bh 1.00 Rp 394,776.25 Rp 394,776.25 Rp 434,253.88 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.85

Pas Engsel Pintu bh 6.00 Rp 23,553.75 Rp 141,322.50 Rp 155,454.75 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 6.00 Rp 39,100.00 Rp 234,600.00 Rp 258,060.00 166.00

Pas Engsel Jendela bh 4.00 Rp 15,702.50 Rp 62,810.00 Rp 69,091.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 209.52

Pas Slot Samping ( pada Pintu) Set 1.00 Rp 23,622.50 Rp 23,622.50 Rp 25,984.75 1.00 Rp 32,900.00 Rp 32,900.00 Rp 36,190.00 1.00 Rp 32,900.00 Rp 32,900.00 Rp 36,190.00 139.27

Pas Kaca Polos 5mm m2 1.89 Rp 173,875.63 Rp 328,624.93 Rp 361,487.42 1.89 Rp 129,700.00 Rp 245,133.00 Rp 269,646.30 1.89 Rp 129,700.00 Rp 245,133.00 Rp 269,646.30 74.59

m. PEKERJAAN SAANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Closet Jongkok bh 4.00 Rp 802,571.00 Rp 3,210,284.00 Rp 3,531,312.40 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 101.75

Pas Wastafel set 2.00 Rp 1,185,783.50 Rp 2,371,567.00 Rp 2,608,723.70 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 89.49

Pas Urinoir set 2.00 Rp 3,568,521.00 Rp 7,137,042.00 Rp 7,850,746.20 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pas Instalasi Air Kotor 3" m' 12.00 Rp 86,306.46 Rp 1,035,677.50 Rp 1,139,245.25 12.00 Rp 77,200.00 Rp 926,400.00 Rp 1,019,040.00 12.00 Rp 77,200.00 Rp 926,400.00 Rp 1,019,040.00 89.45

Paas Instalasi Air Kotoran 4" m' 12.00 Rp 106,007.92 Rp 1,272,095.00 Rp 1,399,304.50 12.00 Rp 82,200.00 Rp 986,400.00 Rp 1,085,040.00 12.00 Rp 82,200.00 Rp 986,400.00 Rp 1,085,040.00 77.54

Pas Instalasi Air Bersih 1/2" m' 24.00 Rp 27,875.72 Rp 669,017.25 Rp 735,918.98 24.00 Rp 24,900.00 Rp 597,600.00 Rp 657,360.00 24.00 Rp 24,900.00 Rp 597,600.00 Rp 657,360.00 89.33

Pas Kran Air 1/2" bh 4.00 Rp 87,862.50 Rp 351,450.00 Rp 386,595.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 89.46

Pas Floor Drain bh 6.00 Rp 55,852.50 Rp 335,115.00 Rp 368,626.50 6.00 Rp 49,900.00 Rp 299,400.00 Rp 329,340.00 6.00 Rp 49,900.00 Rp 299,400.00 Rp 329,340.00 89.34

n. PEKERJAAN PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Cat Dinding 3x m2 161.00 Rp 55,312.40 Rp 8,905,296.40 Rp 9,795,826.04 161.00 Rp 42,200.00 Rp 6,794,200.00 Rp 7,473,620.00 161.00 Rp 42,200.00 Rp 6,794,200.00 Rp 7,473,620.00 76.29
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Cat Plafond 3x m2 49.00 Rp 48,769.60 Rp 2,389,710.40 Rp 2,628,681.44 49.00 Rp 30,700.00 Rp 1,504,300.00 Rp 1,654,730.00 49.00 Rp 30,700.00 Rp 1,504,300.00 Rp 1,654,730.00 62.95

o. KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Instalasi Titik Lampu titik 10.00 Rp 223,591.50 Rp 2,235,915.00 Rp 2,459,506.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 89.49

PA instalasi Titik Stop Kontak bh 1.00 Rp 216,991.50 Rp 216,991.50 Rp 238,690.65 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 92.22

Pas Lampu TL 2x20 W bh 2.00 Rp 178,601.50 Rp 357,203.00 Rp 392,923.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 104.65

Lampu SL 18 Watt, Komplit Philips bh 8.00 Rp 74,101.50 Rp 592,812.00 Rp 652,093.20 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 89.47

Pas Armateur Saklar & Stop Kontak bh 1.00 Rp 86,083.25 Rp 86,083.25 Rp 94,691.58 1.00 Rp 95,000.00 Rp 95,000.00 Rp 104,500.00 1.00 Rp 95,000.00 Rp 95,000.00 Rp 104,500.00 110.36

E. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 28.49 Rp 81,812.50 Rp 2,330,838.13 Rp 2,563,921.94 28.49 Rp 74,400.00 Rp 2,119,656.00 Rp 2,331,621.60 28.49 Rp 74,400.00 Rp 2,119,656.00 Rp 2,331,621.60 90.94

2. Urugan Pasir dibwh lantai t=5 cm m3 14.25 Rp 276,925.00 Rp 3,946,181.25 Rp 4,340,799.38 14.25 Rp 179,900.00 Rp 2,563,575.00 Rp 2,819,932.50 14.25 Rp 179,900.00 Rp 2,563,575.00 Rp 2,819,932.50 64.96

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.59 Rp 1,237,770.63 Rp 1,968,055.31 Rp 2,164,860.84 1.59 Rp 1,206,800.00 Rp 1,918,812.00 Rp 2,110,693.20 1.59 Rp 1,206,800.00 Rp 1,918,812.00 Rp 2,110,693.20 97.50

- bekesting m2 10.57 Rp 274,186.00 Rp 2,898,146.02 Rp 3,187,960.62 10.57 Rp 226,900.00 Rp 2,398,333.00 Rp 2,638,166.30 10.57 Rp 226,900.00 Rp 2,398,333.00 Rp 2,638,166.30 82.75

- besi Kg 435.54 Rp 13,939.75 Rp 6,071,318.72 Rp 6,678,450.59 435.54 Rp 18,900.00 Rp 8,231,706.00 Rp 9,054,876.60 435.54 Rp 18,900.00 Rp 8,231,706.00 Rp 9,054,876.60 135.58

Pekerjaan Plat Lantai t=10 cm k 225 m3 28.49 Rp 1,237,770.63 Rp 35,264,085.39 Rp 38,790,493.93 28.49 Rp 1,206,800.00 Rp 34,381,732.00 Rp 37,819,905.20 28.49 Rp 1,206,800.00 Rp 34,381,732.00 Rp 37,819,905.20 97.50

2. Pekerjaan Pemasangan Wiremash kg 284.94 Rp 21,583.10 Rp 6,149,888.51 Rp 6,764,877.37 284.94 Rp 19,600.00 Rp 5,584,824.00 Rp 6,143,306.40 284.94 Rp 19,600.00 Rp 5,584,824.00 Rp 6,143,306.40 90.81

3. Pekerjaan Beton Site Mix K 225 m3 42.74 Rp 1,237,770.63 Rp 52,902,316.94 Rp 58,192,548.63 42.74 Rp 1,206,800.00 Rp 51,578,632.00 Rp 56,736,495.20 42.74 Rp 1,206,800.00 Rp 51,578,632.00 Rp 56,736,495.20 97.50

4. Pekerjaan Tiang Bendera dan Pedestal unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

G. PAGAR PEMBATAS ( 112 M') & RABAT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian Tanah Untuk Pondasi m3 128.80 Rp 81,812.50 Rp 10,537,450.00 Rp 11,591,195.00 128.80 Rp 74,400.00 Rp 9,582,720.00 Rp 10,540,992.00 128.80 Rp 74,400.00 Rp 9,582,720.00 Rp 10,540,992.00 90.94

2. Urugan Tanah Kembali m3 30.80 Rp 59,125.00 Rp 1,821,050.00 Rp 2,003,155.00 30.80 Rp 104,500.00 Rp 3,218,600.00 Rp 3,540,460.00 30.80 Rp 104,500.00 Rp 3,218,600.00 Rp 3,540,460.00 176.74

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi Batu Kali m3 67.75 Rp 1,156,439.90 Rp 78,348,803.23 Rp 86,183,683.55 67.75 Rp 985,700.00 Rp 66,781,175.00 Rp 73,459,292.50 67.75 Rp 985,700.00 Rp 66,781,175.00 Rp 73,459,292.50 85.24

Urugan Pasir Bawah Pondasi m3 4.48 Rp 729,547.50 Rp 3,268,372.80 Rp 3,595,210.08 4.48 Rp 179,900.00 Rp 805,952.00 Rp 886,547.20 4.48 Rp 179,900.00 Rp 805,952.00 Rp 886,547.20 24.66

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 30/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.27 Rp 1,237,770.63 Rp 1,571,968.71 Rp 1,729,165.58 1.27 Rp 1,206,800.00 Rp 1,532,636.00 Rp 1,685,899.60 1.27 Rp 1,206,800.00 Rp 1,532,636.00 Rp 1,685,899.60 97.50

- bekesting m2 67.20 Rp 274,186.00 Rp 18,425,299.20 Rp 20,267,829.12 67.20 Rp 226,900.00 Rp 15,247,680.00 Rp 16,772,448.00 67.20 Rp 226,900.00 Rp 15,247,680.00 Rp 16,772,448.00 82.75

- besi Kg 1022.70 Rp 13,939.75 Rp 14,256,182.33 Rp 15,681,800.56 1,022.70 Rp 18,900.00 Rp 19,329,030.00 Rp 21,261,933.00 1,022.70 Rp 18,900.00 Rp 19,329,030.00 Rp 21,261,933.00 135.58

Kolom K1 18/20 T; 2m Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 3.80 Rp 1,237,770.63 Rp 4,703,528.41 Rp 5,173,881.25 3.80 Rp 1,206,800.00 Rp 4,585,840.00 Rp 5,044,424.00 3.80 Rp 1,206,800.00 Rp 4,585,840.00 Rp 5,044,424.00 97.50

- bekesting m2 40.00 Rp 493,399.50 Rp 19,735,980.00 Rp 21,709,578.00 40.00 Rp 226,900.00 Rp 9,076,000.00 Rp 9,983,600.00 40.00 Rp 226,900.00 Rp 9,076,000.00 Rp 9,983,600.00 45.99

- besi Kg 712.03 Rp 13,939.75 Rp 9,925,520.19 Rp 10,918,072.21 712.03 Rp 18,900.00 Rp 13,457,367.00 Rp 14,803,103.70 712.03 Rp 18,900.00 Rp 13,457,367.00 Rp 14,803,103.70 135.58

Ring Balok 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.70 Rp 1,237,770.63 Rp 2,104,210.08 Rp 2,314,631.09 1.70 Rp 1,206,800.00 Rp 2,051,560.00 Rp 2,256,716.00 1.70 Rp 1,206,800.00 Rp 2,051,560.00 Rp 2,256,716.00 97.50

- bekesting m2 56.00 Rp 508,249.50 Rp 28,461,972.00 Rp 31,308,169.20 56.00 Rp 226,900.00 Rp 12,706,400.00 Rp 13,977,040.00 56.00 Rp 226,900.00 Rp 12,706,400.00 Rp 13,977,040.00 44.64

- besi Kg 651.09 Rp 13,939.75 Rp 9,076,031.83 Rp 9,983,635.01 651.09 Rp 18,900.00 Rp 12,305,601.00 Rp 13,536,161.10 651.09 Rp 18,900.00 Rp 12,305,601.00 Rp 13,536,161.10 135.58
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
d. PEKERJAAN DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas dinding Batu Batta m2 206.00 Rp 265,156.10 Rp 54,622,156.60 Rp 60,084,372.26 206.00 Rp 109,800.00 Rp 22,618,800.00 Rp 24,880,680.00 206.00 Rp 109,800.00 Rp 22,618,800.00 Rp 24,880,680.00 41.41

Plesteran 1:5 m2 412.00 Rp 69,670.70 Rp 28,704,328.40 Rp 31,574,761.24 412.00 Rp 69,300.00 Rp 28,551,600.00 Rp 31,406,760.00 412.00 Rp 69,300.00 Rp 28,551,600.00 Rp 31,406,760.00 99.47

Acian m2 412.00 Rp 41,607.50 Rp 17,142,290.00 Rp 18,856,519.00 412.00 Rp 37,800.00 Rp 15,573,600.00 Rp 17,130,960.00 412.00 Rp 37,800.00 Rp 15,573,600.00 Rp 17,130,960.00 90.85

Cat Dinding 3x m2 412.00 Rp 55,312.40 Rp 22,788,708.80 Rp 25,067,579.68 412.00 Rp 42,200.00 Rp 17,386,400.00 Rp 19,125,040.00 412.00 Rp 42,200.00 Rp 17,386,400.00 Rp 19,125,040.00 76.29

f. PEKERJAAN RABAT BETON T: 10 cm Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rabat Samping & Belakang Kelas m3 15.90 Rp 951,099.49 Rp 15,122,481.88 Rp 16,634,730.07 15.90 Rp 950,000.00 Rp 15,105,000.00 Rp 16,615,500.00 15.90 Rp 950,000.00 Rp 15,105,000.00 Rp 16,615,500.00 99.88

- Pas Bata 1/2 Ad 3;1 (Penahan Rabat) T 30 cm m2 44.70 Rp 265,156.10 Rp 11,852,477.67 Rp 13,037,725.44 44.70 Rp 109,800.00 Rp 4,908,060.00 Rp 5,398,866.00 44.70 Rp 109,800.00 Rp 4,908,060.00 Rp 5,398,866.00 41.41

- Plesteran + Aci m2 22.30 Rp 111,278.20 Rp 2,481,503.86 Rp 2,729,654.25 22.30 Rp 107,100.00 Rp 2,388,330.00 Rp 2,627,163.00 22.30 Rp 107,100.00 Rp 2,388,330.00 Rp 2,627,163.00 96.25

Pas Rabat samping & Blakang Dapur/Toilet m3 1.90 Rp 951,099.49 Rp 1,807,089.03 Rp 1,987,797.93 1.90 Rp 950,000.00 Rp 1,805,000.00 Rp 1,985,500.00 1.90 Rp 950,000.00 Rp 1,805,000.00 Rp 1,985,500.00 99.88

- Pas Bata 1/2 Ad 3;1,( Penahan Rabat) T 30 cm m3 5.70 Rp 265,156.10 Rp 1,511,389.77 Rp 1,662,528.75 5.70 Rp 109,800.00 Rp 625,860.00 Rp 688,446.00 5.70 Rp 109,800.00 Rp 625,860.00 Rp 688,446.00 41.41

- Plesteran + Aci m2 22.30 Rp 111,278.20 Rp 2,481,503.86 Rp 2,729,654.25 22.30 Rp 107,100.00 Rp 2,388,330.00 Rp 2,627,163.00 22.30 Rp 107,100.00 Rp 2,388,330.00 Rp 2,627,163.00 96.25

Pas Rabat Samping Perpustakaan & Belakang Mussaolah m2 4.60 Rp 951,099.49 Rp 4,375,057.65 Rp 4,812,563.42 4.60 Rp 950,000.00 Rp 4,370,000.00 Rp 4,807,000.00 4.60 Rp 950,000.00 Rp 4,370,000.00 Rp 4,807,000.00 99.88

- Pas Bata 1/2 Ad 3;1, Penahan Rabat T 30 cm m2 12.00 Rp 265,156.10 Rp 3,181,873.20 Rp 3,500,060.52 12.00 Rp 109,800.00 Rp 1,317,600.00 Rp 1,449,360.00 12.00 Rp 109,800.00 Rp 1,317,600.00 Rp 1,449,360.00 41.41

- Plesteran + Aci m2 6.00 Rp 111,278.20 Rp 667,669.20 Rp 734,436.12 6.00 Rp 107,100.00 Rp 642,600.00 Rp 706,860.00 6.00 Rp 107,100.00 Rp 642,600.00 Rp 706,860.00 96.25

26) SDN KERTARAHARJA 1 KAB. PANDEGLANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00 Rp 5,500,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 37.50

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 4.00 Rp 350,000.00 Rp 1,400,000.00 Rp 1,540,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 100.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

B. REHAB. RKB SDN KERTARAHARJA (3 LOKAL + Ruang Guru) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 277.06 Rp 16,720.00 Rp 4,632,443.20 Rp 5,095,687.52 277.06 Rp 15,400.00 Rp 4,266,724.00 Rp 4,693,396.40 277.06 Rp 15,400.00 Rp 4,266,724.00 Rp 4,693,396.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.72 Rp 390,500.00 Rp 1,062,160.00 Rp 1,168,376.00 2.72 Rp 360,000.00 Rp 979,200.00 Rp 1,077,120.00 2.72 Rp 360,000.00 Rp 979,200.00 Rp 1,077,120.00 92.19

3. Bongkaran Genteng Lama m2 295.45 Rp 3,150.00 Rp 930,667.50 Rp 1,023,734.25 295.45 Rp 2,900.00 Rp 856,805.00 Rp 942,485.50 295.45 Rp 2,900.00 Rp 856,805.00 Rp 942,485.50 92.06

4. Bongkaran List Plank Lama m1 73.14 Rp 2,420.00 Rp 176,998.80 Rp 194,698.68 73.14 Rp 2,200.00 Rp 160,908.00 Rp 176,998.80 73.14 Rp 2,200.00 Rp 160,908.00 Rp 176,998.80 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 218.47 Rp 12,870.00 Rp 2,811,708.90 Rp 3,092,879.79 218.47 Rp 16,100.00 Rp 3,517,367.00 Rp 3,869,103.70 218.47 Rp 16,100.00 Rp 3,517,367.00 Rp 3,869,103.70 125.10

6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 0.26 Rp 701,239.00 Rp 182,322.14 Rp 200,554.35 0.26 Rp 646,500.00 Rp 168,090.00 Rp 184,899.00 0.26 Rp 646,500.00 Rp 168,090.00 Rp 184,899.00 92.19

7. Bongkaran Lantai m3 218.47 Rp 6,600.00 Rp 1,441,902.00 Rp 1,586,092.20 218.47 Rp 5,000.00 Rp 1,092,350.00 Rp 1,201,585.00 218.47 Rp 5,000.00 Rp 1,092,350.00 Rp 1,201,585.00 75.76

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Urugan Pasir dibawah lantai = 0.05 m3 10.43 Rp 276,925.00 Rp 2,888,327.75 Rp 3,177,160.53 10.43 Rp 179,900.00 Rp 1,876,357.00 Rp 2,063,992.70 10.43 Rp 179,900.00 Rp 1,876,357.00 Rp 2,063,992.70 64.96

e. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:3 m2 1.76 Rp 121,236.50 Rp 213,376.24 Rp 234,713.86 1.76 Rp 109,800.00 Rp 193,248.00 Rp 212,572.80 1.76 Rp 109,800.00 Rp 193,248.00 Rp 212,572.80 90.57

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 3.52 Rp 69,670.70 Rp 245,240.86 Rp 269,764.95 3.52 Rp 69,300.00 Rp 243,936.00 Rp 268,329.60 3.52 Rp 69,300.00 Rp 243,936.00 Rp 268,329.60 99.47

Acian m2 3.52 Rp 41,607.50 Rp 146,458.40 Rp 161,104.24 3.52 Rp 37,800.00 Rp 133,056.00 Rp 146,361.60 3.52 Rp 37,800.00 Rp 133,056.00 Rp 146,361.60 90.85

Acian Beton Kolom Perpustakaan m2 15.68 Rp 41,607.50 Rp 652,405.60 Rp 717,646.16 15.68 Rp 37,800.00 Rp 592,704.00 Rp 651,974.40 15.68 Rp 37,800.00 Rp 592,704.00 Rp 651,974.40 90.85

Acian Beton Balok KM m2 7.20 Rp 41,607.50 Rp 299,574.00 Rp 329,531.40 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 7.20 Rp 37,800.00 Rp 272,160.00 Rp 299,376.00 90.85

g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 590.91 Rp 142,043.00 Rp 83,934,629.13 Rp 92,328,092.04 590.91 Rp 137,700.00 Rp 81,368,307.00 Rp 89,505,137.70 590.91 Rp 137,700.00 Rp 81,368,307.00 Rp 89,505,137.70 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 277.06 Rp 180,496.25 Rp 50,008,291.03 Rp 55,009,120.13 277.06 Rp 175,000.00 Rp 48,485,500.00 Rp 53,334,050.00 277.06 Rp 175,000.00 Rp 48,485,500.00 Rp 53,334,050.00 96.95

Pas Bubungan Metal m1 20.30 Rp 116,105.00 Rp 2,356,931.50 Rp 2,592,624.65 20.30 Rp 112,600.00 Rp 2,285,780.00 Rp 2,514,358.00 20.30 Rp 112,600.00 Rp 2,285,780.00 Rp 2,514,358.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 73.14 Rp 51,925.50 Rp 3,797,831.07 Rp 4,177,614.18 73.14 Rp 50,300.00 Rp 3,678,942.00 Rp 4,046,836.20 73.14 Rp 50,300.00 Rp 3,678,942.00 Rp 4,046,836.20 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 218.47 Rp 151,306.52 Rp 33,055,934.99 Rp 36,361,528.49 218.47 Rp 146,700.00 Rp 32,049,549.00 Rp 35,254,503.90 218.47 Rp 146,700.00 Rp 32,049,549.00 Rp 35,254,503.90 96.96

Langit langit Gypsum+ Rangka Hollow m2 24.24 Rp 110,851.95 Rp 2,687,051.27 Rp 2,955,756.39 24.24 Rp 102,800.00 Rp 2,491,872.00 Rp 2,741,059.20 24.24 Rp 102,800.00 Rp 2,491,872.00 Rp 2,741,059.20 92.74

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 39.36 Rp 161,367.25 Rp 6,351,414.96 Rp 6,986,556.46 39.36 Rp 166,700.00 Rp 6,561,312.00 Rp 7,217,443.20 39.36 Rp 166,700.00 Rp 6,561,312.00 Rp 7,217,443.20 103.30

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 179.52 Rp 161,367.25 Rp 28,968,648.72 Rp 31,865,513.59 179.52 Rp 166,700.00 Rp 29,925,984.00 Rp 32,918,582.40 179.52 Rp 166,700.00 Rp 29,925,984.00 Rp 32,918,582.40 103.30

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (4 bh) m1 24.60 Rp 106,489.35 Rp 2,619,638.01 Rp 2,881,601.81 24.60 Rp 110,700.00 Rp 2,723,220.00 Rp 2,995,542.00 24.60 Rp 110,700.00 Rp 2,723,220.00 Rp 2,995,542.00 103.95

- J1 (6 bh) m1 72.00 Rp 106,489.35 Rp 7,667,233.20 Rp 8,433,956.52 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 103.95

- BV (9 bh) m1 57.60 Rp 106,489.35 Rp 6,133,786.56 Rp 6,747,165.22 57.60 Rp 110,700.00 Rp 6,376,320.00 Rp 7,013,952.00 57.60 Rp 110,700.00 Rp 6,376,320.00 Rp 7,013,952.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 ( unit) m2 5.32 Rp 424,110.50 Rp 2,256,267.86 Rp 2,481,894.65 5.32 Rp 441,000.00 Rp 2,346,120.00 Rp 2,580,732.00 5.32 Rp 441,000.00 Rp 2,346,120.00 Rp 2,580,732.00 103.98

Kaca m2 5.90 Rp 173,875.63 Rp 1,025,866.19 Rp 1,128,452.81 5.90 Rp 129,700.00 Rp 765,230.00 Rp 841,753.00 5.90 Rp 129,700.00 Rp 765,230.00 Rp 841,753.00 74.59

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 3 bh) m2 12.77 Rp 782,804.00 Rp 9,996,407.08 Rp 10,996,047.79 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 104.00

l. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 18.00 Rp 23,553.75 Rp 423,967.50 Rp 466,364.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 166.00

Pas Engsel Jendela Kupu2 bh 12.00 Rp 15,702.50 Rp 188,430.00 Rp 207,273.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 12.00 Rp 32,900.00 Rp 394,800.00 Rp 434,280.00 209.52

Pas Kait Angin bh 36.00 Rp 23,622.50 Rp 850,410.00 Rp 935,451.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 139.27

Pas Kaca 5 mm m2 5.90 Rp 173,875.63 Rp 1,025,866.19 Rp 1,128,452.81 5.90 Rp 129,700.00 Rp 765,230.00 Rp 841,753.00 5.90 Rp 129,700.00 Rp 765,230.00 Rp 841,753.00 74.59

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 427.28 Rp 55,312.40 Rp 23,633,882.27 Rp 25,997,270.50 427.28 Rp 42,200.00 Rp 18,031,216.00 Rp 19,834,337.60 427.28 Rp 42,200.00 Rp 18,031,216.00 Rp 19,834,337.60 76.29

Pengecatan Plafond 3 Kali m2 242.71 Rp 48,769.60 Rp 11,836,869.62 Rp 13,020,556.58 242.71 Rp 30,700.00 Rp 7,451,197.00 Rp 8,196,316.70 242.71 Rp 30,700.00 Rp 7,451,197.00 Rp 8,196,316.70 62.95

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 15.00 Rp 223,591.50 Rp 3,353,872.50 Rp 3,689,259.75 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 15.00 Rp 200,100.00 Rp 3,001,500.00 Rp 3,301,650.00 89.49

Pemasangan Stop Kontak bh 3.00 Rp 216,991.50 Rp 650,974.50 Rp 716,071.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 92.22

Pemasangan Lampu TL bh 12.00 Rp 208,851.50 Rp 2,506,218.00 Rp 2,756,839.80 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 12.00 Rp 186,900.00 Rp 2,242,800.00 Rp 2,467,080.00 89.49

Pemasangan Lampu pijar bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 31.25

C. PEMBANGUNAN RUANG PERPUSTAKAAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 67.45 Rp 81,812.50 Rp 5,518,253.13 Rp 6,070,078.44 67.45 Rp 74,400.00 Rp 5,018,280.00 Rp 5,520,108.00 67.45 Rp 74,400.00 Rp 5,018,280.00 Rp 5,520,108.00 90.94

Urugan tanah kembali m3 22.48 Rp 59,125.00 Rp 1,329,130.00 Rp 1,462,043.00 22.48 Rp 104,500.00 Rp 2,349,160.00 Rp 2,584,076.00 22.48 Rp 104,500.00 Rp 2,349,160.00 Rp 2,584,076.00 176.74

Urugan Pasir dibawah pondasi m3 4.17 Rp 276,925.00 Rp 1,154,777.25 Rp 1,270,254.98 4.17 Rp 179,900.00 Rp 750,183.00 Rp 825,201.30 4.17 Rp 179,900.00 Rp 750,183.00 Rp 825,201.30 64.96

Urugan Pasir dibwh lantai t=5 cm m3 0.47 Rp 276,925.00 Rp 130,154.75 Rp 143,170.23 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 64.96

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 67.45 Rp 1,156,439.90 Rp 78,001,871.26 Rp 85,802,058.38 67.45 Rp 985,700.00 Rp 66,485,465.00 Rp 73,134,011.50 67.45 Rp 985,700.00 Rp 66,485,465.00 Rp 73,134,011.50 85.24

Pas Batu Aanstamping m3 67.45 Rp 729,547.50 Rp 49,207,978.88 Rp 54,128,776.76 67.45 Rp 577,200.00 Rp 38,932,140.00 Rp 42,825,354.00 67.45 Rp 577,200.00 Rp 38,932,140.00 Rp 42,825,354.00 79.12

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.60 Rp 1,237,770.63 Rp 742,662.38 Rp 816,928.62 0.60 Rp 1,206,800.00 Rp 724,080.00 Rp 796,488.00 0.60 Rp 1,206,800.00 Rp 724,080.00 Rp 796,488.00 97.50

- bekesting m2 19.16 Rp 274,186.00 Rp 5,253,403.76 Rp 5,778,744.14 19.16 Rp 226,900.00 Rp 4,347,404.00 Rp 4,782,144.40 19.16 Rp 226,900.00 Rp 4,347,404.00 Rp 4,782,144.40 82.75

- besi Kg 376.10 Rp 13,939.75 Rp 5,242,739.98 Rp 5,767,013.97 376.10 Rp 18,900.00 Rp 7,108,290.00 Rp 7,819,119.00 376.10 Rp 18,900.00 Rp 7,108,290.00 Rp 7,819,119.00 135.58

Kolom K2 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- beton m3 1.19 Rp 1,237,770.63 Rp 1,472,947.06 Rp 1,620,241.76 1.19 Rp 1,206,800.00 Rp 1,436,092.00 Rp 1,579,701.20 1.19 Rp 1,206,800.00 Rp 1,436,092.00 Rp 1,579,701.20 97.50

- bekesting m2 23.76 Rp 493,399.50 Rp 11,723,172.12 Rp 12,895,489.33 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 45.99

- besi Kg 141.17 Rp 13,939.75 Rp 1,967,874.51 Rp 2,164,661.96 141.17 Rp 18,900.00 Rp 2,668,113.00 Rp 2,934,924.30 141.17 Rp 18,900.00 Rp 2,668,113.00 Rp 2,934,924.30 135.58

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.44 Rp 1,237,770.63 Rp 1,782,389.71 Rp 1,960,628.69 1.44 Rp 1,206,800.00 Rp 1,737,792.00 Rp 1,911,571.20 1.44 Rp 1,206,800.00 Rp 1,737,792.00 Rp 1,911,571.20 97.50

- bekesting m2 19.16 Rp 508,249.50 Rp 9,738,060.42 Rp 10,711,866.46 19.16 Rp 226,900.00 Rp 4,347,404.00 Rp 4,782,144.40 19.16 Rp 226,900.00 Rp 4,347,404.00 Rp 4,782,144.40 44.64

- besi Kg 364.76 Rp 13,939.75 Rp 5,084,663.21 Rp 5,593,129.53 364.76 Rp 18,900.00 Rp 6,893,964.00 Rp 7,583,360.40 364.76 Rp 18,900.00 Rp 6,893,964.00 Rp 7,583,360.40 135.58

Lantai Lantai Beton k 225 m3 9.30 Rp 1,237,770.63 Rp 11,511,266.90 Rp 12,662,393.60 9.30 Rp 1,206,800.00 Rp 11,223,240.00 Rp 12,345,564.00 9.30 Rp 1,206,800.00 Rp 11,223,240.00 Rp 12,345,564.00 97.50

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 151.35 Rp 121,236.50 Rp 18,349,144.28 Rp 20,184,058.70 151.35 Rp 109,800.00 Rp 16,618,230.00 Rp 18,280,053.00 151.35 Rp 109,800.00 Rp 16,618,230.00 Rp 18,280,053.00 90.57

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 302.71 Rp 69,670.70 Rp 21,090,017.60 Rp 23,199,019.36 302.71 Rp 69,300.00 Rp 20,977,803.00 Rp 23,075,583.30 302.71 Rp 69,300.00 Rp 20,977,803.00 Rp 23,075,583.30 99.47

Acian m2 302.71 Rp 41,607.50 Rp 12,595,006.33 Rp 13,854,506.96 302.71 Rp 37,800.00 Rp 11,442,438.00 Rp 12,586,681.80 302.71 Rp 37,800.00 Rp 11,442,438.00 Rp 12,586,681.80 90.85

g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 140.99 Rp 142,043.00 Rp 20,026,642.57 Rp 22,029,306.83 140.99 Rp 137,700.00 Rp 19,414,323.00 Rp 21,355,755.30 140.99 Rp 137,700.00 Rp 19,414,323.00 Rp 21,355,755.30 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 70.49 Rp 180,496.25 Rp 12,723,180.66 Rp 13,995,498.73 70.49 Rp 175,000.00 Rp 12,335,750.00 Rp 13,569,325.00 70.49 Rp 175,000.00 Rp 12,335,750.00 Rp 13,569,325.00 96.95

Pas Bubungan Metal m1 10.50 Rp 116,105.00 Rp 1,219,102.50 Rp 1,341,012.75 10.50 Rp 112,600.00 Rp 1,182,300.00 Rp 1,300,530.00 10.50 Rp 112,600.00 Rp 1,182,300.00 Rp 1,300,530.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 31.70 Rp 51,925.50 Rp 1,646,038.35 Rp 1,810,642.19 31.70 Rp 50,300.00 Rp 1,594,510.00 Rp 1,753,961.00 31.70 Rp 50,300.00 Rp 1,594,510.00 Rp 1,753,961.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 101.00 Rp 151,306.52 Rp 15,281,958.32 Rp 16,810,154.15 101.00 Rp 146,700.00 Rp 14,816,700.00 Rp 16,298,370.00 101.00 Rp 146,700.00 Rp 14,816,700.00 Rp 16,298,370.00 96.96

Langit langit Gypsum+ Rangka Hollow m2 18.90 Rp 110,851.95 Rp 2,095,101.86 Rp 2,304,612.04 18.90 Rp 102,800.00 Rp 1,942,920.00 Rp 2,137,212.00 18.90 Rp 102,800.00 Rp 1,942,920.00 Rp 2,137,212.00 92.74

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos Ruang guru m2 101.00 Rp 161,367.25 Rp 16,298,092.25 Rp 17,927,901.48 101.00 Rp 166,700.00 Rp 16,836,700.00 Rp 18,520,370.00 101.00 Rp 166,700.00 Rp 16,836,700.00 Rp 18,520,370.00 103.30

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (1 bh) m1 5.20 Rp 106,489.35 Rp 553,744.62 Rp 609,119.08 5.20 Rp 110,700.00 Rp 575,640.00 Rp 633,204.00 5.20 Rp 110,700.00 Rp 575,640.00 Rp 633,204.00 103.95

J1 (4 bh) m1 22.20 Rp 106,489.35 Rp 2,364,063.57 Rp 2,600,469.93 22.20 Rp 110,700.00 Rp 2,457,540.00 Rp 2,703,294.00 22.20 Rp 110,700.00 Rp 2,457,540.00 Rp 2,703,294.00 103.95

Daun Jendela Alumunium m2 14.40 Rp 424,110.50 Rp 6,107,191.20 Rp 6,717,910.32 14.40 Rp 441,000.00 Rp 6,350,400.00 Rp 6,985,440.00 14.40 Rp 441,000.00 Rp 6,350,400.00 Rp 6,985,440.00 103.98

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 1 bh) m2 3.87 Rp 782,804.00 Rp 3,029,451.48 Rp 3,332,396.63 3.87 Rp 814,100.00 Rp 3,150,567.00 Rp 3,465,623.70 3.87 Rp 814,100.00 Rp 3,150,567.00 Rp 3,465,623.70 104.00

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

Pas Engsel Pintu bh 9.00 Rp 23,553.75 Rp 211,983.75 Rp 233,182.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 166.00

Pas Engsel Jendela bh 8.00 Rp 15,702.50 Rp 125,620.00 Rp 138,182.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 209.52

Pas Hak Angin bh 4.00 Rp 23,622.50 Rp 94,490.00 Rp 103,939.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 139.27

KACA MATI m2 5.56 Rp 173,875.63 Rp 966,748.48 Rp 1,063,423.32 5.56 Rp 129,700.00 Rp 721,132.00 Rp 793,245.20 5.56 Rp 129,700.00 Rp 721,132.00 Rp 793,245.20 74.59

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 302.71 Rp 55,312.40 Rp 16,743,616.60 Rp 18,417,978.26 302.71 Rp 42,200.00 Rp 12,774,362.00 Rp 14,051,798.20 302.71 Rp 42,200.00 Rp 12,774,362.00 Rp 14,051,798.20 76.29

Pengecatan Plafond 3 Kali m2 18.90 Rp 48,769.60 Rp 921,745.44 Rp 1,013,919.98 18.90 Rp 30,700.00 Rp 580,230.00 Rp 638,253.00 18.90 Rp 30,700.00 Rp 580,230.00 Rp 638,253.00 62.95

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 3.00 Rp 223,591.50 Rp 670,774.50 Rp 737,851.95 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 3.00 Rp 200,100.00 Rp 600,300.00 Rp 660,330.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pemasangan Stop Kontak bh 2.00 Rp 216,991.50 Rp 433,983.00 Rp 477,381.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 92.22

Pemasangan Lampu TL bh 8.00 Rp 208,851.50 Rp 1,670,812.00 Rp 1,837,893.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 89.49

Pemasangan Lampu pijar bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 31.25

D. PEMBANGUNAN KAMAR MANDI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 58.95 Rp 81,812.50 Rp 4,822,846.88 Rp 5,305,131.56 58.95 Rp 74,400.00 Rp 4,385,880.00 Rp 4,824,468.00 58.95 Rp 74,400.00 Rp 4,385,880.00 Rp 4,824,468.00 90.94

Urugan tanah kembali m3 19.65 Rp 59,125.00 Rp 1,161,806.25 Rp 1,277,986.88 19.65 Rp 104,500.00 Rp 2,053,425.00 Rp 2,258,767.50 19.65 Rp 104,500.00 Rp 2,053,425.00 Rp 2,258,767.50 176.74

Urugan Pasir dibawah pondasi m3 2.40 Rp 276,925.00 Rp 664,620.00 Rp 731,082.00 2.40 Rp 179,900.00 Rp 431,760.00 Rp 474,936.00 2.40 Rp 179,900.00 Rp 431,760.00 Rp 474,936.00 64.96

Urugan Pasir dibwh lantai t=5 cm m3 0.47 Rp 276,925.00 Rp 130,154.75 Rp 143,170.23 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 0.47 Rp 179,900.00 Rp 84,553.00 Rp 93,008.30 64.96

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 38.91 Rp 1,156,439.90 Rp 44,997,076.51 Rp 49,496,784.16 38.91 Rp 985,700.00 Rp 38,353,587.00 Rp 42,188,945.70 38.91 Rp 985,700.00 Rp 38,353,587.00 Rp 42,188,945.70 85.24

Pas Batu Aanstamping m3 4.01 Rp 729,547.50 Rp 2,925,485.48 Rp 3,218,034.02 4.01 Rp 577,200.00 Rp 2,314,572.00 Rp 2,546,029.20 4.01 Rp 577,200.00 Rp 2,314,572.00 Rp 2,546,029.20 79.12

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.71 Rp 1,237,770.63 Rp 2,116,587.79 Rp 2,328,246.56 1.71 Rp 1,206,800.00 Rp 2,063,628.00 Rp 2,269,990.80 1.71 Rp 1,206,800.00 Rp 2,063,628.00 Rp 2,269,990.80 97.50

- bekesting m2 22.83 Rp 274,186.00 Rp 6,259,666.38 Rp 6,885,633.02 22.83 Rp 226,900.00 Rp 5,180,127.00 Rp 5,698,139.70 22.83 Rp 226,900.00 Rp 5,180,127.00 Rp 5,698,139.70 82.75

- besi Kg 298.76 Rp 13,939.75 Rp 4,164,639.71 Rp 4,581,103.68 298.76 Rp 18,900.00 Rp 5,646,564.00 Rp 6,211,220.40 298.76 Rp 18,900.00 Rp 5,646,564.00 Rp 6,211,220.40 135.58

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.42 Rp 1,237,770.63 Rp 519,863.67 Rp 571,850.03 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 97.50

- bekesting m2 11.16 Rp 274,186.00 Rp 3,059,915.76 Rp 3,365,907.34 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 82.75

- besi Kg 88.41 Rp 13,939.75 Rp 1,232,413.30 Rp 1,355,654.63 88.41 Rp 18,900.00 Rp 1,670,949.00 Rp 1,838,043.90 88.41 Rp 18,900.00 Rp 1,670,949.00 Rp 1,838,043.90 135.58

Ring Balok 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.14 Rp 1,237,770.63 Rp 1,411,058.52 Rp 1,552,164.38 1.14 Rp 1,206,800.00 Rp 1,375,752.00 Rp 1,513,327.20 1.14 Rp 1,206,800.00 Rp 1,375,752.00 Rp 1,513,327.20 97.50

- bekesting m2 15.22 Rp 508,249.50 Rp 7,735,557.39 Rp 8,509,113.13 15.22 Rp 226,900.00 Rp 3,453,418.00 Rp 3,798,759.80 15.22 Rp 226,900.00 Rp 3,453,418.00 Rp 3,798,759.80 44.64

- besi Kg 141.17 Rp 13,939.75 Rp 1,967,874.51 Rp 2,164,661.96 141.17 Rp 18,900.00 Rp 2,668,113.00 Rp 2,934,924.30 141.17 Rp 18,900.00 Rp 2,668,113.00 Rp 2,934,924.30 135.58

Pekerjaan Lantai Beton k 225 m3 2.38 Rp 1,237,770.63 Rp 2,945,894.11 Rp 3,240,483.52 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 97.50

Dak Atap Site Mix k 225 m3 2.38 Rp 1,237,770.63 Rp 2,945,894.11 Rp 3,240,483.52 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 97.50

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 80.87 Rp 121,236.50 Rp 9,804,395.76 Rp 10,784,835.33 80.87 Rp 109,800.00 Rp 8,879,526.00 Rp 9,767,478.60 80.87 Rp 109,800.00 Rp 8,879,526.00 Rp 9,767,478.60 90.57

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 161.73 Rp 69,670.70 Rp 11,267,842.31 Rp 12,394,626.54 161.73 Rp 69,300.00 Rp 11,207,889.00 Rp 12,328,677.90 161.73 Rp 69,300.00 Rp 11,207,889.00 Rp 12,328,677.90 99.47

Acian m2 161.73 Rp 41,607.50 Rp 6,729,180.98 Rp 7,402,099.07 161.73 Rp 37,800.00 Rp 6,113,394.00 Rp 6,724,733.40 161.73 Rp 37,800.00 Rp 6,113,394.00 Rp 6,724,733.40 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Lisplak Gypsum + rangka Hollow m1 14.70 Rp 51,925.50 Rp 763,304.85 Rp 839,635.34 14.70 Rp 50,300.00 Rp 739,410.00 Rp 813,351.00 14.70 Rp 50,300.00 Rp 739,410.00 Rp 813,351.00 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyptell 60x120 cm m2 18.96 Rp 151,306.52 Rp 2,868,771.58 Rp 3,155,648.74 18.96 Rp 146,700.00 Rp 2,781,432.00 Rp 3,059,575.20 18.96 Rp 146,700.00 Rp 2,781,432.00 Rp 3,059,575.20 96.96

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Keramik KM/WC 30x30 cm m2 23.76 Rp 181,483.50 Rp 4,312,048.00 Rp 4,743,252.80 23.76 Rp 164,500.00 Rp 3,908,520.00 Rp 4,299,372.00 23.76 Rp 164,500.00 Rp 3,908,520.00 Rp 4,299,372.00 90.64
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Dinding Keramik 20x20 cm m2 70.56 Rp 161,999.75 Rp 11,430,702.36 Rp 12,573,772.60 70.56 Rp 115,600.00 Rp 8,156,736.00 Rp 8,972,409.60 70.56 Rp 115,600.00 Rp 8,156,736.00 Rp 8,972,409.60 71.36

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Kamar Mandi Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (4 bh) m1 6.40 Rp 106,489.35 Rp 681,531.84 Rp 749,685.02 6.40 Rp 110,700.00 Rp 708,480.00 Rp 779,328.00 6.40 Rp 110,700.00 Rp 708,480.00 Rp 779,328.00 103.95

P2 (2 bh) m1 5.60 Rp 106,489.35 Rp 596,340.36 Rp 655,974.40 5.60 Rp 110,700.00 Rp 619,920.00 Rp 681,912.00 5.60 Rp 110,700.00 Rp 619,920.00 Rp 681,912.00 103.95

Pek Pintu Panel Alumunium 1.00 Rp - Rp - 1.00 Rp - Rp - Rp - 1.00 Rp - Rp - Rp -

P2 (2 bh) m2 2.40 Rp 478,170.00 Rp 1,147,608.00 Rp 1,262,368.80 2.40 Rp 441,000.00 Rp 1,058,400.00 Rp 1,164,240.00 2.40 Rp 441,000.00 Rp 1,058,400.00 Rp 1,164,240.00 92.23

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (8 bh) m2 1.36 Rp 424,110.50 Rp 576,790.28 Rp 634,469.31 1.36 Rp 441,000.00 Rp 599,760.00 Rp 659,736.00 1.36 Rp 441,000.00 Rp 599,760.00 Rp 659,736.00 103.98

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 4.00 Rp 64,776.25 Rp 259,105.00 Rp 285,015.50 4.00 Rp 194,600.00 Rp 778,400.00 Rp 856,240.00 4.00 Rp 194,600.00 Rp 778,400.00 Rp 856,240.00 300.42

Pas Engsel Pintu bh 8.00 Rp 23,553.75 Rp 188,430.00 Rp 207,273.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 8.00 Rp 39,100.00 Rp 312,800.00 Rp 344,080.00 166.00

Pas Engsel Jendela bh 16.00 Rp 15,702.50 Rp 251,240.00 Rp 276,364.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 209.52

k. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 4.00 Rp 802,571.00 Rp 3,210,284.00 Rp 3,531,312.40 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 101.75

Kran Air Ǿ1/2" atau 3/4" bh 8.00 Rp 87,862.50 Rp 702,900.00 Rp 773,190.00 8.00 Rp 78,600.00 Rp 628,800.00 Rp 691,680.00 8.00 Rp 78,600.00 Rp 628,800.00 Rp 691,680.00 89.46

Pemasangan Urinoir Unit 2.00 Rp 3,568,521.00 Rp 7,137,042.00 Rp 7,850,746.20 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel Unit 2.00 Rp 1,185,783.50 Rp 2,371,567.00 Rp 2,608,723.70 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 89.49

Floor drain bh 6.00 Rp 55,852.50 Rp 335,115.00 Rp 368,626.50 6.00 Rp 49,900.00 Rp 299,400.00 Rp 329,340.00 6.00 Rp 49,900.00 Rp 299,400.00 Rp 329,340.00 89.34

1 Unit Septictank 2x1,50x1,50 m + Rembesan unit 1.00 Rp 7,688,261.45 Rp 7,688,261.45 Rp 8,457,087.59 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 133.06

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) m 50.00 Rp 150,000.00 Rp 7,500,000.00 Rp 8,250,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 986.67

Toren Air + Rangka Besi unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 161.73 Rp 55,312.40 Rp 8,945,674.45 Rp 9,840,241.90 161.73 Rp 42,200.00 Rp 6,825,006.00 Rp 7,507,506.60 161.73 Rp 42,200.00 Rp 6,825,006.00 Rp 7,507,506.60 76.29

Pengecatan Plafond 3 Kali m2 14.70 Rp 48,769.60 Rp 716,913.12 Rp 788,604.43 14.70 Rp 30,700.00 Rp 451,290.00 Rp 496,419.00 14.70 Rp 30,700.00 Rp 451,290.00 Rp 496,419.00 62.95

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu titik 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 89.49

Pemasangan Lampu pijar bh 10.00 Rp 74,101.50 Rp 741,015.00 Rp 815,116.50 10.00 Rp 66,300.00 Rp 663,000.00 Rp 729,300.00 10.00 Rp 66,300.00 Rp 663,000.00 Rp 729,300.00 89.47

Pemasangan MCB unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 5.00 Rp 86,083.25 Rp 430,416.25 Rp 473,457.88 5.00 Rp 26,900.00 Rp 134,500.00 Rp 147,950.00 5.00 Rp 26,900.00 Rp 134,500.00 Rp 147,950.00 31.25

E. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 247.68 Rp 106,489.35 Rp 26,375,282.21 Rp 29,012,810.43 247.68 Rp 74,400.00 Rp 18,427,392.00 Rp 20,270,131.20 247.68 Rp 74,400.00 Rp 18,427,392.00 Rp 20,270,131.20 69.87

2. Urugan Pasir dibwh lantai t=5 cm m3 123.84 Rp 276,925.00 Rp 34,294,392.00 Rp 37,723,831.20 123.84 Rp 179,900.00 Rp 22,278,816.00 Rp 24,506,697.60 123.84 Rp 179,900.00 Rp 22,278,816.00 Rp 24,506,697.60 64.96

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 4.63 Rp 1,237,770.63 Rp 5,730,878.04 Rp 6,303,965.84 4.63 Rp 1,206,800.00 Rp 5,587,484.00 Rp 6,146,232.40 4.63 Rp 1,206,800.00 Rp 5,587,484.00 Rp 6,146,232.40 97.50

- bekesting m2 30.85 Rp 274,186.00 Rp 8,458,638.10 Rp 9,304,501.91 30.85 Rp 226,900.00 Rp 6,999,865.00 Rp 7,699,851.50 30.85 Rp 226,900.00 Rp 6,999,865.00 Rp 7,699,851.50 82.75

- besi Kg 1271.15 Rp 13,939.75 Rp 17,719,513.21 Rp 19,491,464.53 1,271.15 Rp 18,900.00 Rp 24,024,735.00 Rp 26,427,208.50 1,271.15 Rp 18,900.00 Rp 24,024,735.00 Rp 26,427,208.50 135.58

Pekerjaan Plat Lantai t=10 cm m3 33.08 Rp 1,039,529.07 Rp 34,387,621.68 Rp 37,826,383.85 33.08 Rp 1,206,800.00 Rp 39,920,944.00 Rp 43,913,038.40 33.08 Rp 1,206,800.00 Rp 39,920,944.00 Rp 43,913,038.40 116.09
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Pekerjaan Pemasangan Wiremash kg 330.77 Rp 21,583.10 Rp 7,139,041.99 Rp 7,852,946.19 330.77 Rp 19,600.00 Rp 6,483,092.00 Rp 7,131,401.20 330.77 Rp 19,600.00 Rp 6,483,092.00 Rp 7,131,401.20 90.81

3. Pekerjaan Beton Site Mix K 225 m3 57.02 Rp 1,237,770.63 Rp 70,577,681.60 Rp 77,635,449.76 57.02 Rp 1,206,800.00 Rp 68,811,736.00 Rp 75,692,909.60 57.02 Rp 1,206,800.00 Rp 68,811,736.00 Rp 75,692,909.60 97.50

4. Pekerjaan Tiang Bendera dan Pedestal unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

c. PEKERJAAN PAGAR BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali Pagar m3 85.18 Rp 1,156,439.90 Rp 98,505,550.68 Rp 108,356,105.75 85.18 Rp 985,700.00 Rp 83,961,926.00 Rp 92,358,118.60 85.18 Rp 985,700.00 Rp 83,961,926.00 Rp 92,358,118.60 85.24

Urugan Pasir Dibawah Pondasi m3 1.94 Rp 276,925.00 Rp 537,234.50 Rp 590,957.95 1.94 Rp 179,900.00 Rp 349,006.00 Rp 383,906.60 1.94 Rp 179,900.00 Rp 349,006.00 Rp 383,906.60 64.96

Sloof 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 4.50 Rp 1,237,770.63 Rp 5,569,967.86 Rp 6,126,964.64 4.50 Rp 1,206,800.00 Rp 5,430,600.00 Rp 5,973,660.00 4.50 Rp 1,206,800.00 Rp 5,430,600.00 Rp 5,973,660.00 97.50

- bekesting m2 30.00 Rp 274,186.00 Rp 8,225,580.00 Rp 9,048,138.00 30.00 Rp 226,900.00 Rp 6,807,000.00 Rp 7,487,700.00 30.00 Rp 226,900.00 Rp 6,807,000.00 Rp 7,487,700.00 82.75

- besi kg 1655.51 Rp 13,939.75 Rp 23,077,395.52 Rp 25,385,135.07 1,655.51 Rp 18,900.00 Rp 31,289,139.00 Rp 34,418,052.90 1,655.51 Rp 18,900.00 Rp 31,289,139.00 Rp 34,418,052.90 135.58

Kolom 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 2.00 Rp 1,237,770.63 Rp 2,475,541.27 Rp 2,723,095.40 2.00 Rp 1,206,800.00 Rp 2,413,600.00 Rp 2,654,960.00 2.00 Rp 1,206,800.00 Rp 2,413,600.00 Rp 2,654,960.00 97.50

bekesting m2 60.00 Rp 274,186.00 Rp 16,451,160.00 Rp 18,096,276.00 60.00 Rp 226,900.00 Rp 13,614,000.00 Rp 14,975,400.00 60.00 Rp 226,900.00 Rp 13,614,000.00 Rp 14,975,400.00 82.75

besi kg 475.32 Rp 13,939.75 Rp 6,625,841.97 Rp 7,288,426.17 475.32 Rp 18,900.00 Rp 8,983,548.00 Rp 9,881,902.80 475.32 Rp 18,900.00 Rp 8,983,548.00 Rp 9,881,902.80 135.58

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 216.00 Rp 250,274.20 Rp 54,059,227.20 Rp 59,465,149.92 216.00 Rp 109,800.00 Rp 23,716,800.00 Rp 26,088,480.00 216.00 Rp 109,800.00 Rp 23,716,800.00 Rp 26,088,480.00 43.87

e. Plester dan Acian Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plester 1 ; 5 m2 246.00 Rp 69,670.70 Rp 17,138,992.20 Rp 18,852,891.42 246.00 Rp 69,300.00 Rp 17,047,800.00 Rp 18,752,580.00 246.00 Rp 69,300.00 Rp 17,047,800.00 Rp 18,752,580.00 99.47

Acian m2 246.00 Rp 41,607.50 Rp 10,235,445.00 Rp 11,258,989.50 246.00 Rp 37,800.00 Rp 9,298,800.00 Rp 10,228,680.00 246.00 Rp 37,800.00 Rp 9,298,800.00 Rp 10,228,680.00 90.85

f. PENGECATAN DINDING PAGAR BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan 3x m2 246.00 Rp 55,312.40 Rp 13,606,850.40 Rp 14,967,535.44 246.00 Rp 42,200.00 Rp 10,381,200.00 Rp 11,419,320.00 246.00 Rp 42,200.00 Rp 10,381,200.00 Rp 11,419,320.00 76.29

27) SDN PANIMBANG JAYA 6 KAB. PANDEGLANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00 Rp 5,500,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 37.50

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Sepatu keselamatan (Safety Shoes), untuk staf psg 4.00 Rp 350,000.00 Rp 1,400,000.00 Rp 1,540,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 3,500,000.00 Rp 3,500,000.00 Rp 3,850,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 85.71

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. PEMBANGUNAN RKB SDN PANIMBANG JAYA (7 LOKAL + 2 GUDANG) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 750.00 Rp 16,720.00 Rp 12,540,000.00 Rp 13,794,000.00 750.00 Rp 15,400.00 Rp 11,550,000.00 Rp 12,705,000.00 750.00 Rp 15,400.00 Rp 11,550,000.00 Rp 12,705,000.00 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 0.93 Rp 390,500.00 Rp 363,165.00 Rp 399,481.50 0.93 Rp 360,000.00 Rp 334,800.00 Rp 368,280.00 0.93 Rp 360,000.00 Rp 334,800.00 Rp 368,280.00 92.19

3. Bongkaran Genteng Lama m2 750.00 Rp 3,150.00 Rp 2,362,500.00 Rp 2,598,750.00 750.00 Rp 2,900.00 Rp 2,175,000.00 Rp 2,392,500.00 750.00 Rp 2,900.00 Rp 2,175,000.00 Rp 2,392,500.00 92.06

4. Bongkaran List Plank Lama m1 145.00 Rp 2,420.00 Rp 350,900.00 Rp 385,990.00 145.00 Rp 2,200.00 Rp 319,000.00 Rp 350,900.00 145.00 Rp 2,200.00 Rp 319,000.00 Rp 350,900.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 510.40 Rp 12,870.00 Rp 6,568,848.00 Rp 7,225,732.80 510.40 Rp 16,100.00 Rp 8,217,440.00 Rp 9,039,184.00 510.40 Rp 16,100.00 Rp 8,217,440.00 Rp 9,039,184.00 125.10

6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 36.77 Rp 701,239.00 Rp 25,784,558.03 Rp 28,363,013.83 36.77 Rp 646,500.00 Rp 23,771,805.00 Rp 26,148,985.50 36.77 Rp 646,500.00 Rp 23,771,805.00 Rp 26,148,985.50 92.19

7. Bongkaran Lantai Keramik m3 510.40 Rp 6,600.00 Rp 3,368,640.00 Rp 3,705,504.00 510.40 Rp 5,000.00 Rp 2,552,000.00 Rp 2,807,200.00 510.40 Rp 5,000.00 Rp 2,552,000.00 Rp 2,807,200.00 75.76

b. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 228.36 Rp 121,236.50 Rp 27,685,567.14 Rp 30,454,123.85 228.36 Rp 109,800.00 Rp 25,073,928.00 Rp 27,581,320.80 228.36 Rp 109,800.00 Rp 25,073,928.00 Rp 27,581,320.80 90.57

Pasangan Dinding Keramik Ruang Kelas m2 59.88 Rp 161,999.75 Rp 9,700,545.03 Rp 10,670,599.53 59.88 Rp 164,500.00 Rp 9,850,260.00 Rp 10,835,286.00 59.88 Rp 164,500.00 Rp 9,850,260.00 Rp 10,835,286.00 101.54

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 456.72 Rp 69,670.70 Rp 31,820,002.10 Rp 35,002,002.31 456.72 Rp 69,300.00 Rp 31,650,696.00 Rp 34,815,765.60 456.72 Rp 69,300.00 Rp 31,650,696.00 Rp 34,815,765.60 99.47

Acian m2 456.72 Rp 41,607.50 Rp 19,002,977.40 Rp 20,903,275.14 456.72 Rp 37,800.00 Rp 17,264,016.00 Rp 18,990,417.60 456.72 Rp 37,800.00 Rp 17,264,016.00 Rp 18,990,417.60 90.85

Pasangan Dinding Keramik Ruang Kelas m2 59.88 Rp 161,999.75 Rp 9,700,545.03 Rp 10,670,599.53 59.88 Rp 164,500.00 Rp 9,850,260.00 Rp 10,835,286.00 59.88 Rp 164,500.00 Rp 9,850,260.00 Rp 10,835,286.00 101.54

d. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 762.00 Rp 142,043.00 Rp 108,236,766.00 Rp 119,060,442.60 762.00 Rp 137,700.00 Rp 104,927,400.00 Rp 115,420,140.00 762.00 Rp 137,700.00 Rp 104,927,400.00 Rp 115,420,140.00 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 750.00 Rp 180,496.25 Rp 135,372,187.50 Rp 148,909,406.25 750.00 Rp 175,000.00 Rp 131,250,000.00 Rp 144,375,000.00 750.00 Rp 175,000.00 Rp 131,250,000.00 Rp 144,375,000.00 96.95

Pas Bubungan Metal m1 60.00 Rp 116,105.00 Rp 6,966,300.00 Rp 7,662,930.00 60.00 Rp 112,600.00 Rp 6,756,000.00 Rp 7,431,600.00 60.00 Rp 112,600.00 Rp 6,756,000.00 Rp 7,431,600.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 145.00 Rp 51,925.50 Rp 7,529,197.50 Rp 8,282,117.25 145.00 Rp 50,300.00 Rp 7,293,500.00 Rp 8,022,850.00 145.00 Rp 50,300.00 Rp 7,293,500.00 Rp 8,022,850.00 96.87

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 362.70 Rp 151,306.52 Rp 54,878,874.08 Rp 60,366,761.49 362.70 Rp 146,700.00 Rp 53,208,090.00 Rp 58,528,899.00 362.70 Rp 146,700.00 Rp 53,208,090.00 Rp 58,528,899.00 96.96

Langit langit Gypsum+ Rangka Hollow m2 340.35 Rp 110,851.95 Rp 37,728,461.18 Rp 41,501,307.30 340.35 Rp 102,800.00 Rp 34,987,980.00 Rp 38,486,778.00 340.35 Rp 102,800.00 Rp 34,987,980.00 Rp 38,486,778.00 92.74

f. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 116.00 Rp 161,367.25 Rp 18,718,601.00 Rp 20,590,461.10 116.00 Rp 166,700.00 Rp 19,337,200.00 Rp 21,270,920.00 116.00 Rp 166,700.00 Rp 19,337,200.00 Rp 21,270,920.00 103.30
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 406.00 Rp 161,367.25 Rp 65,515,103.50 Rp 72,066,613.85 406.00 Rp 166,700.00 Rp 67,680,200.00 Rp 74,448,220.00 406.00 Rp 166,700.00 Rp 67,680,200.00 Rp 74,448,220.00 103.30

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Perbaikan Rabat M2 7.40 Rp 951,099.49 Rp 7,038,136.22 Rp 7,741,949.84 7.40 Rp 30,000.00 Rp 222,000.00 Rp 244,200.00 7.40 Rp 30,000.00 Rp 222,000.00 Rp 244,200.00 3.15

g. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (9 bh) m1 55.80 Rp 106,489.35 Rp 5,942,105.73 Rp 6,536,316.30 55.80 Rp 110,700.00 Rp 6,177,060.00 Rp 6,794,766.00 55.80 Rp 110,700.00 Rp 6,177,060.00 Rp 6,794,766.00 103.95

- J1 (27 bh) m1 356.40 Rp 106,489.35 Rp 37,952,804.34 Rp 41,748,084.77 356.40 Rp 110,700.00 Rp 39,453,480.00 Rp 43,398,828.00 356.40 Rp 110,700.00 Rp 39,453,480.00 Rp 43,398,828.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (14 unit) m2 37.42 Rp 424,110.50 Rp 15,870,214.91 Rp 17,457,236.40 37.42 Rp 441,000.00 Rp 16,502,220.00 Rp 18,152,442.00 37.42 Rp 441,000.00 Rp 16,502,220.00 Rp 18,152,442.00 103.98

Kaca m2 56.68 Rp 173,875.63 Rp 9,855,270.43 Rp 10,840,797.47 56.68 Rp 129,700.00 Rp 7,351,396.00 Rp 8,086,535.60 56.68 Rp 129,700.00 Rp 7,351,396.00 Rp 8,086,535.60 74.59

h. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

0 Rp - Rp - Rp - Rp - Rp - Rp -

P1 (9 bh) m2 15.49 Rp 782,804.00 Rp 12,125,633.96 Rp 13,338,197.36 15.49 Rp 814,100.00 Rp 12,610,409.00 Rp 13,871,449.90 15.49 Rp 814,100.00 Rp 12,610,409.00 Rp 13,871,449.90 104.00

i. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 9.00 Rp 396,302.50 Rp 3,566,722.50 Rp 3,923,394.75 9.00 Rp 194,600.00 Rp 1,751,400.00 Rp 1,926,540.00 9.00 Rp 194,600.00 Rp 1,751,400.00 Rp 1,926,540.00 49.10

Pas Engsel Pintu bh 18.00 Rp 23,553.75 Rp 423,967.50 Rp 466,364.25 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 18.00 Rp 39,100.00 Rp 703,800.00 Rp 774,180.00 166.00

Pas Engsel Jendela Kupu2 bh 54.00 Rp 15,702.50 Rp 847,935.00 Rp 932,728.50 54.00 Rp 32,900.00 Rp 1,776,600.00 Rp 1,954,260.00 54.00 Rp 32,900.00 Rp 1,776,600.00 Rp 1,954,260.00 209.52

Pas Kait Angin bh 54.00 Rp 23,622.50 Rp 1,275,615.00 Rp 1,403,176.50 54.00 Rp 32,900.00 Rp 1,776,600.00 Rp 1,954,260.00 54.00 Rp 32,900.00 Rp 1,776,600.00 Rp 1,954,260.00 139.27

j. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 Kali m2 1028.00 Rp 55,312.40 Rp 56,861,147.20 Rp 62,547,261.92 1,028.00 Rp 42,200.00 Rp 43,381,600.00 Rp 47,719,760.00 1,028.00 Rp 42,200.00 Rp 43,381,600.00 Rp 47,719,760.00 76.29

Pengecatan Plafond 3 Kali m2 340.35 Rp 48,769.60 Rp 16,598,733.36 Rp 18,258,606.70 340.35 Rp 30,700.00 Rp 10,448,745.00 Rp 11,493,619.50 340.35 Rp 30,700.00 Rp 10,448,745.00 Rp 11,493,619.50 62.95

Pengecatan Lisplang M' 145.00 Rp 48,769.60 Rp 7,071,592.00 Rp 7,778,751.20 145.00 Rp 42,200.00 Rp 6,119,000.00 Rp 6,730,900.00 145.00 Rp 42,200.00 Rp 6,119,000.00 Rp 6,730,900.00 86.53

k. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 39.00 Rp 223,591.50 Rp 8,720,068.50 Rp 9,592,075.35 39.00 Rp 200,100.00 Rp 7,803,900.00 Rp 8,584,290.00 39.00 Rp 200,100.00 Rp 7,803,900.00 Rp 8,584,290.00 89.49

Pemasangan Stop Kontak +Instalasi bh 9.00 Rp 216,991.50 Rp 1,952,923.50 Rp 2,148,215.85 9.00 Rp 200,100.00 Rp 1,800,900.00 Rp 1,980,990.00 9.00 Rp 200,100.00 Rp 1,800,900.00 Rp 1,980,990.00 92.22

2x20 W. Pemasangan Lampu TL Unit 32.00 Rp 208,851.50 Rp 6,683,248.00 Rp 7,351,572.80 32.00 Rp 186,900.00 Rp 5,980,800.00 Rp 6,578,880.00 32.00 Rp 186,900.00 Rp 5,980,800.00 Rp 6,578,880.00 89.49

Lampu SL 18 Watt Philips bh 7.00 Rp 74,101.50 Rp 518,710.50 Rp 570,581.55 7.00 Rp 66,300.00 Rp 464,100.00 Rp 510,510.00 7.00 Rp 66,300.00 Rp 464,100.00 Rp 510,510.00 89.47

Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 11.00 Rp 86,083.25 Rp 946,915.75 Rp 1,041,607.33 11.00 Rp 26,900.00 Rp 295,900.00 Rp 325,490.00 11.00 Rp 26,900.00 Rp 295,900.00 Rp 325,490.00 31.25

D. REHAB RUANG GURU DAN MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 142.20 Rp 16,720.00 Rp 2,377,584.00 Rp 2,615,342.40 142.20 Rp 15,400.00 Rp 2,189,880.00 Rp 2,408,868.00 142.20 Rp 15,400.00 Rp 2,189,880.00 Rp 2,408,868.00 92.11

2. Bongkaran Genteng Lama m2 142.20 Rp 3,150.00 Rp 447,930.00 Rp 492,723.00 142.20 Rp 2,900.00 Rp 412,380.00 Rp 453,618.00 142.20 Rp 2,900.00 Rp 412,380.00 Rp 453,618.00 92.06

3. Bongkaran List Plank Lama m1 43.70 Rp 2,420.00 Rp 105,754.00 Rp 116,329.40 43.70 Rp 2,200.00 Rp 96,140.00 Rp 105,754.00 43.70 Rp 2,200.00 Rp 96,140.00 Rp 105,754.00 90.91

4. Bongkaran Plafond dan Rangka Plafond m2 83.00 Rp 12,870.00 Rp 1,068,210.00 Rp 1,175,031.00 83.00 Rp 16,100.00 Rp 1,336,300.00 Rp 1,469,930.00 83.00 Rp 16,100.00 Rp 1,336,300.00 Rp 1,469,930.00 125.10

7. Bongkaran Kusen & Pintu Bh 6.00 Rp 701,239.00 Rp 4,207,434.00 Rp 4,628,177.40 6.00 Rp 80,000.00 Rp 480,000.00 Rp 528,000.00 6.00 Rp 80,000.00 Rp 480,000.00 Rp 528,000.00 11.41

8. Bongkar Lantai Keramik M2 83.00 Rp 6,600.00 Rp 547,800.00 Rp 602,580.00 83.00 Rp 5,000.00 Rp 415,000.00 Rp 456,500.00 83.00 Rp 5,000.00 Rp 415,000.00 Rp 456,500.00 75.76

b. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 2.09 Rp 121,236.50 Rp 253,384.29 Rp 278,722.71 2.09 Rp 109,800.00 Rp 229,482.00 Rp 252,430.20 2.09 Rp 109,800.00 Rp 229,482.00 Rp 252,430.20 90.57
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 4.17 Rp 69,670.70 Rp 290,526.82 Rp 319,579.50 4.17 Rp 69,300.00 Rp 288,981.00 Rp 317,879.10 4.17 Rp 69,300.00 Rp 288,981.00 Rp 317,879.10 99.47

Acian m2 4.17 Rp 41,607.50 Rp 173,503.28 Rp 190,853.60 4.17 Rp 37,800.00 Rp 157,626.00 Rp 173,388.60 4.17 Rp 37,800.00 Rp 157,626.00 Rp 173,388.60 90.85

d. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 141.60 Rp 180,496.25 Rp 25,558,269.00 Rp 28,114,095.90 141.60 Rp 175,000.00 Rp 24,780,000.00 Rp 27,258,000.00 141.60 Rp 175,000.00 Rp 24,780,000.00 Rp 27,258,000.00 96.95

Pas Atap Metal Pasir m2 141.60 Rp 142,043.00 Rp 20,113,288.80 Rp 22,124,617.68 141.60 Rp 137,700.00 Rp 19,498,320.00 Rp 21,448,152.00 141.60 Rp 137,700.00 Rp 19,498,320.00 Rp 21,448,152.00 96.94

Pas Bubungan Metal m1 12.00 Rp 116,105.00 Rp 1,393,260.00 Rp 1,532,586.00 12.00 Rp 112,600.00 Rp 1,351,200.00 Rp 1,486,320.00 12.00 Rp 112,600.00 Rp 1,351,200.00 Rp 1,486,320.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 47.60 Rp 51,925.50 Rp 2,471,653.80 Rp 2,718,819.18 47.60 Rp 50,300.00 Rp 2,394,280.00 Rp 2,633,708.00 47.60 Rp 50,300.00 Rp 2,394,280.00 Rp 2,633,708.00 96.87

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 65.00 Rp 151,306.52 Rp 9,834,923.67 Rp 10,818,416.04 65.00 Rp 146,700.00 Rp 9,535,500.00 Rp 10,489,050.00 65.00 Rp 146,700.00 Rp 9,535,500.00 Rp 10,489,050.00 96.96

Langit langit Gypsum+ Rangka Hollow m2 61.60 Rp 110,851.95 Rp 6,828,480.12 Rp 7,511,328.13 61.60 Rp 102,800.00 Rp 6,332,480.00 Rp 6,965,728.00 61.60 Rp 102,800.00 Rp 6,332,480.00 Rp 6,965,728.00 92.74

f. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos Ruang guru m2 83.00 Rp 161,367.25 Rp 13,393,481.75 Rp 14,732,829.93 83.00 Rp 166,700.00 Rp 13,836,100.00 Rp 15,219,710.00 83.00 Rp 166,700.00 Rp 13,836,100.00 Rp 15,219,710.00 103.30

g. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

2bh. P1 (1 bh) m1 12.20 Rp 106,489.35 Rp 1,299,170.07 Rp 1,429,087.08 12.20 Rp 110,700.00 Rp 1,350,540.00 Rp 1,485,594.00 12.20 Rp 110,700.00 Rp 1,350,540.00 Rp 1,485,594.00 103.95

J1 (4 bh) m1 58.40 Rp 106,489.35 Rp 6,218,978.04 Rp 6,840,875.84 58.40 Rp 110,700.00 Rp 6,464,880.00 Rp 7,111,368.00 58.40 Rp 110,700.00 Rp 6,464,880.00 Rp 7,111,368.00 103.95

Daun Jendela Alumunium m2 14.40 Rp 424,110.50 Rp 6,107,191.20 Rp 6,717,910.32 14.40 Rp 441,000.00 Rp 6,350,400.00 Rp 6,985,440.00 14.40 Rp 441,000.00 Rp 6,350,400.00 Rp 6,985,440.00 103.98

Jalusi Atas Kusen ( Jendela & Pintu) m2 4.96 Rp 106,489.35 Rp 528,187.18 Rp 581,005.89 4.96 Rp 441,000.00 Rp 2,187,360.00 Rp 2,406,096.00 4.96 Rp 441,000.00 Rp 2,187,360.00 Rp 2,406,096.00 414.13

h. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp -

0 Rp - Rp - Rp - Rp - Rp - Rp -

P1 (3 bh) m2 3.87 Rp 735,064.00 Rp 2,844,697.68 Rp 3,129,167.45 3.87 Rp 814,100.00 Rp 3,150,567.00 Rp 3,465,623.70 3.87 Rp 814,100.00 Rp 3,150,567.00 Rp 3,465,623.70 110.75

i. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 49.10

Pas Engsel Pintu bh 4.00 Rp 23,553.75 Rp 94,215.00 Rp 103,636.50 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 166.00

Pas Engsel Jendela bh 8.00 Rp 15,702.50 Rp 125,620.00 Rp 138,182.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 209.52

Pas Pegangan Jendela bh 4.00 Rp 23,622.50 Rp 94,490.00 Rp 103,939.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 139.27

Pas Hak Angin bh 4.00 Rp 23,622.50 Rp 94,490.00 Rp 103,939.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 139.27

KACA MATI m2 8.26 Rp 173,875.63 Rp 1,436,212.66 Rp 1,579,833.93 8.26 Rp 129,700.00 Rp 1,071,322.00 Rp 1,178,454.20 8.26 Rp 129,700.00 Rp 1,071,322.00 Rp 1,178,454.20 74.59

k. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 Kali m2 114.26 Rp 55,312.40 Rp 6,319,994.82 Rp 6,951,994.31 114.26 Rp 42,200.00 Rp 4,821,772.00 Rp 5,303,949.20 114.26 Rp 42,200.00 Rp 4,821,772.00 Rp 5,303,949.20 76.29

Pengecatan Plafond 3 Kali m2 61.60 Rp 48,769.60 Rp 3,004,207.36 Rp 3,304,628.10 61.60 Rp 30,700.00 Rp 1,891,120.00 Rp 2,080,232.00 61.60 Rp 30,700.00 Rp 1,891,120.00 Rp 2,080,232.00 62.95

l. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 10.00 Rp 223,591.50 Rp 2,235,915.00 Rp 2,459,506.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 89.49

Pemasangan Stop Kontak bh 2.00 Rp 216,991.50 Rp 433,983.00 Rp 477,381.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 92.22

2x20 W. Pemasangan Lampu TL bh 8.00 Rp 208,851.50 Rp 1,670,812.00 Rp 1,837,893.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 89.49

Lampu SL 18 Watt Philips bh 2.00 Rp 178,601.50 Rp 357,203.00 Rp 392,923.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 37.12

Pemasangan Sakelar bh 3.00 Rp 86,083.25 Rp 258,249.75 Rp 284,074.73 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 31.25

E. PEMBANGUNAN KAMAR MANDI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 33.68 Rp 81,812.50 Rp 2,755,445.00 Rp 3,030,989.50 33.68 Rp 74,400.00 Rp 2,505,792.00 Rp 2,756,371.20 33.68 Rp 74,400.00 Rp 2,505,792.00 Rp 2,756,371.20 90.94
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Urugan Pasir dibwh lantai t=5 cm m3 1.22 Rp 276,925.00 Rp 337,848.50 Rp 371,633.35 1.22 Rp 104,500.00 Rp 127,490.00 Rp 140,239.00 1.22 Rp 104,500.00 Rp 127,490.00 Rp 140,239.00 37.74

Total Urugan Pasir m3 2.41 Rp 276,925.00 Rp 667,389.25 Rp 734,128.18 2.41 Rp 179,900.00 Rp 433,559.00 Rp 476,914.90 2.41 Rp 179,900.00 Rp 433,559.00 Rp 476,914.90 64.96

(area KM) m3 14.33 Rp 276,925.00 Rp 3,968,335.25 Rp 4,365,168.78 14.33 Rp 179,900.00 Rp 2,577,967.00 Rp 2,835,763.70 14.33 Rp 179,900.00 Rp 2,577,967.00 Rp 2,835,763.70 64.96

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 15.96 Rp 1,156,439.90 Rp 18,456,780.80 Rp 20,302,458.88 15.96 Rp 985,700.00 Rp 15,731,772.00 Rp 17,304,949.20 15.96 Rp 985,700.00 Rp 15,731,772.00 Rp 17,304,949.20 85.24

Pas Batu Aanstamping m3 3.67 Rp 729,547.50 Rp 2,677,439.33 Rp 2,945,183.26 3.67 Rp 577,200.00 Rp 2,118,324.00 Rp 2,330,156.40 3.67 Rp 577,200.00 Rp 2,118,324.00 Rp 2,330,156.40 79.12

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 1.71 Rp 1,237,770.63 Rp 2,116,587.79 Rp 2,328,246.56 1.71 Rp 1,206,800.00 Rp 2,063,628.00 Rp 2,269,990.80 1.71 Rp 1,206,800.00 Rp 2,063,628.00 Rp 2,269,990.80 97.50

bekesting m2 22.83 Rp 255,761.00 Rp 5,839,023.63 Rp 6,422,925.99 22.83 Rp 226,900.00 Rp 5,180,127.00 Rp 5,698,139.70 22.83 Rp 226,900.00 Rp 5,180,127.00 Rp 5,698,139.70 88.72

besi Kg 298.76 Rp 13,939.75 Rp 4,164,639.71 Rp 4,581,103.68 298.76 Rp 18,900.00 Rp 5,646,564.00 Rp 6,211,220.40 298.76 Rp 18,900.00 Rp 5,646,564.00 Rp 6,211,220.40 135.58

Beton Plat Lantai K;225,,T; 10 Cm M3 2.38 Rp 1,237,770.63 Rp 2,945,894.11 Rp 3,240,483.52 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 97.50

Pas Wermes 8mm kg 129.49 Rp 21,583.10 Rp 2,794,795.62 Rp 3,074,275.18 129.49 Rp 19,600.00 Rp 2,538,004.00 Rp 2,791,804.40 129.49 Rp 19,600.00 Rp 2,538,004.00 Rp 2,791,804.40 90.81

Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 0.42 Rp 1,237,770.63 Rp 519,863.67 Rp 571,850.03 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 97.50

bekesting m2 11.16 Rp 493,399.50 Rp 5,506,338.42 Rp 6,056,972.26 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 11.16 Rp 226,900.00 Rp 2,532,204.00 Rp 2,785,424.40 45.99

besi Kg 88.41 Rp 13,939.75 Rp 1,232,413.30 Rp 1,355,654.63 88.41 Rp 18,900.00 Rp 1,670,949.00 Rp 1,838,043.90 88.41 Rp 18,900.00 Rp 1,670,949.00 Rp 1,838,043.90 135.58

Kolom K2 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 0.40 Rp 1,237,770.63 Rp 495,108.25 Rp 544,619.08 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 0.40 Rp 1,206,800.00 Rp 482,720.00 Rp 530,992.00 97.50

bekesting m2 7.92 Rp 493,399.50 Rp 3,907,724.04 Rp 4,298,496.44 7.92 Rp 226,900.00 Rp 1,797,048.00 Rp 1,976,752.80 7.92 Rp 226,900.00 Rp 1,797,048.00 Rp 1,976,752.80 45.99

besi Kg 141.17 Rp 13,939.75 Rp 1,967,874.51 Rp 2,164,661.96 141.17 Rp 18,900.00 Rp 2,668,113.00 Rp 2,934,924.30 141.17 Rp 18,900.00 Rp 2,668,113.00 Rp 2,934,924.30 135.58

Ring Balok 10/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 1.14 Rp 1,237,770.63 Rp 1,411,058.52 Rp 1,552,164.38 1.14 Rp 1,206,800.00 Rp 1,375,752.00 Rp 1,513,327.20 1.14 Rp 1,206,800.00 Rp 1,375,752.00 Rp 1,513,327.20 97.50

bekesting m2 15.22 Rp 508,249.50 Rp 7,735,557.39 Rp 8,509,113.13 15.22 Rp 226,900.00 Rp 3,453,418.00 Rp 3,798,759.80 15.22 Rp 226,900.00 Rp 3,453,418.00 Rp 3,798,759.80 44.64

besi Kg 289.75 Rp 13,939.75 Rp 4,039,042.56 Rp 4,442,946.82 289.75 Rp 18,900.00 Rp 5,476,275.00 Rp 6,023,902.50 289.75 Rp 18,900.00 Rp 5,476,275.00 Rp 6,023,902.50 135.58

K;175, T;12cm. Dak Atap Site Mix k 225 m3 3.46 Rp 1,039,529.07 Rp 3,596,770.59 Rp 3,956,447.65 3.46 Rp 1,206,800.00 Rp 4,175,528.00 Rp 4,593,080.80 3.46 Rp 1,206,800.00 Rp 4,175,528.00 Rp 4,593,080.80 116.09

Plat Bondex 0,75 M2 28.86 Rp 1,300,000.00 Rp 37,518,000.00 Rp 41,269,800.00 28.86 Rp 220,000.00 Rp 6,349,200.00 Rp 6,984,120.00 28.86 Rp 220,000.00 Rp 6,349,200.00 Rp 6,984,120.00 16.92

Wermesh 8mm M2 28.86 Rp 21,583.10 Rp 622,888.27 Rp 685,177.09 28.86 Rp 19,600.00 Rp 565,656.00 Rp 622,221.60 28.86 Rp 19,600.00 Rp 565,656.00 Rp 622,221.60 90.81

d. PEKERJAAN DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 80.87 Rp 121,236.50 Rp 9,804,395.76 Rp 10,784,835.33 80.87 Rp 109,800.00 Rp 8,879,526.00 Rp 9,767,478.60 80.87 Rp 109,800.00 Rp 8,879,526.00 Rp 9,767,478.60 90.57

e. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 161.73 Rp 69,670.70 Rp 11,267,842.31 Rp 12,394,626.54 161.73 Rp 69,300.00 Rp 11,207,889.00 Rp 12,328,677.90 161.73 Rp 69,300.00 Rp 11,207,889.00 Rp 12,328,677.90 99.47

Acian m2 161.73 Rp 41,607.50 Rp 6,729,180.98 Rp 7,402,099.07 161.73 Rp 37,800.00 Rp 6,113,394.00 Rp 6,724,733.40 161.73 Rp 37,800.00 Rp 6,113,394.00 Rp 6,724,733.40 90.85

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Lisplak Gypsum + rangka Hollow m1 21.20 Rp 51,925.50 Rp 1,100,820.60 Rp 1,210,902.66 21.20 Rp 50,300.00 Rp 1,066,360.00 Rp 1,172,996.00 21.20 Rp 50,300.00 Rp 1,066,360.00 Rp 1,172,996.00 96.87

g. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyptell 60x120 cm m2 28.86 Rp 151,306.52 Rp 4,366,706.11 Rp 4,803,376.72 28.86 Rp 146,700.00 Rp 4,233,762.00 Rp 4,657,138.20 28.86 Rp 146,700.00 Rp 4,233,762.00 Rp 4,657,138.20 96.96

h. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Keramik KM/WC 30x30 cm m2 23.76 Rp 181,164.50 Rp 4,304,468.52 Rp 4,734,915.37 23.76 Rp 164,500.00 Rp 3,908,520.00 Rp 4,299,372.00 23.76 Rp 164,500.00 Rp 3,908,520.00 Rp 4,299,372.00 90.80

Pas Dinding Keramik 20x20 cm m2 70.56 Rp 161,999.75 Rp 11,430,702.36 Rp 12,573,772.60 70.56 Rp 115,600.00 Rp 8,156,736.00 Rp 8,972,409.60 70.56 Rp 115,600.00 Rp 8,156,736.00 Rp 8,972,409.60 71.36
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Kamar Mandi Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (4 bh) m1 25.75 Rp 106,489.35 Rp 2,742,100.76 Rp 3,016,310.84 25.75 Rp 110,700.00 Rp 2,850,525.00 Rp 3,135,577.50 25.75 Rp 110,700.00 Rp 2,850,525.00 Rp 3,135,577.50 103.95

P2 (2 bh) m1 12.81 Rp 106,489.35 Rp 1,364,128.57 Rp 1,500,541.43 12.81 Rp 110,700.00 Rp 1,418,067.00 Rp 1,559,873.70 12.81 Rp 110,700.00 Rp 1,418,067.00 Rp 1,559,873.70 103.95

PVC. Pek Pintu Panel Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P2 (2 bh) Unit 4.00 Rp 478,170.00 Rp 1,912,680.00 Rp 2,103,948.00 4.00 Rp 3,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 4.00 Rp 3,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 627.39

BV. Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (8 bh) Unit 4.00 Rp 456,604.50 Rp 1,826,418.00 Rp 2,009,059.80 4.00 Rp 2,500,000.00 Rp 10,000,000.00 Rp 11,000,000.00 4.00 Rp 2,500,000.00 Rp 10,000,000.00 Rp 11,000,000.00 547.52

Kaca 5mm m2 8.50 Rp 173,875.63 Rp 1,477,942.81 Rp 1,625,737.09 8.50 Rp 129,700.00 Rp 1,102,450.00 Rp 1,212,695.00 8.50 Rp 129,700.00 Rp 1,102,450.00 Rp 1,212,695.00 74.59

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

(kamar mandi) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 8.00 Rp 64,776.25 Rp 518,210.00 Rp 570,031.00 8.00 Rp 194,600.00 Rp 1,556,800.00 Rp 1,712,480.00 8.00 Rp 194,600.00 Rp 1,556,800.00 Rp 1,712,480.00 300.42

Pas Engsel Pintu bh 4.00 Rp 23,553.75 Rp 94,215.00 Rp 103,636.50 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 166.00

Pas Engsel Jendela bh 20.00 Rp 15,702.50 Rp 314,050.00 Rp 345,455.00 20.00 Rp 32,900.00 Rp 658,000.00 Rp 723,800.00 20.00 Rp 32,900.00 Rp 658,000.00 Rp 723,800.00 209.52

k. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 4.00 Rp 802,571.00 Rp 3,210,284.00 Rp 3,531,312.40 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 101.75

Kran Air Ǿ1/2" atau 3/4" bh 8.00 Rp 87,862.50 Rp 702,900.00 Rp 773,190.00 8.00 Rp 78,600.00 Rp 628,800.00 Rp 691,680.00 8.00 Rp 78,600.00 Rp 628,800.00 Rp 691,680.00 89.46

Pemasangan Urinoir unit 2.00 Rp 3,568,521.00 Rp 7,137,042.00 Rp 7,850,746.20 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel unit 2.00 Rp 1,185,783.50 Rp 2,371,567.00 Rp 2,608,723.70 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 89.49

Saluran Air Kotor 3" M' 8.00 Rp 86,306.46 Rp 690,451.67 Rp 759,496.83 8.00 Rp 49,900.00 Rp 399,200.00 Rp 439,120.00 8.00 Rp 49,900.00 Rp 399,200.00 Rp 439,120.00 57.82

Saluran Air Kotoran 4" M' 12.00 Rp 106,007.92 Rp 1,272,095.00 Rp 1,399,304.50 12.00 Rp 54,900.00 Rp 658,800.00 Rp 724,680.00 12.00 Rp 54,900.00 Rp 658,800.00 Rp 724,680.00 51.79

Sal air Kotor 1,25" M' 12.00 Rp 43,206.63 Rp 518,479.50 Rp 570,327.45 12.00 Rp 59,900.00 Rp 718,800.00 Rp 790,680.00 12.00 Rp 59,900.00 Rp 718,800.00 Rp 790,680.00 138.64

Floor drain unit 8.00 Rp 55,852.50 Rp 446,820.00 Rp 491,502.00 8.00 Rp 49,900.00 Rp 399,200.00 Rp 439,120.00 8.00 Rp 49,900.00 Rp 399,200.00 Rp 439,120.00 89.34

1 Unit Septictank 2x1,50x1,50 m + Rembesan unit 1.00 Rp 7,688,261.45 Rp 7,688,261.45 Rp 8,457,087.59 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 133.06

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 161.73 Rp 55,312.40 Rp 8,945,674.45 Rp 9,840,241.90 161.73 Rp 42,200.00 Rp 6,825,006.00 Rp 7,507,506.60 161.73 Rp 42,200.00 Rp 6,825,006.00 Rp 7,507,506.60 76.29

Pengecatan Plafond 3 Kali m2 14.70 Rp 48,769.60 Rp 716,913.12 Rp 788,604.43 14.70 Rp 30,700.00 Rp 451,290.00 Rp 496,419.00 14.70 Rp 30,700.00 Rp 451,290.00 Rp 496,419.00 62.95

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu titik 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 89.49

1 BH Lampu SL 18 Watt, Komplit Philips bh 8.00 Rp 74,101.50 Rp 592,812.00 Rp 652,093.20 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 89.47

Pemasangan Sakelar bh 5.00 Rp 86,083.25 Rp 430,416.25 Rp 473,457.88 5.00 Rp 26,900.00 Rp 134,500.00 Rp 147,950.00 5.00 Rp 26,900.00 Rp 134,500.00 Rp 147,950.00 31.25

F. REHAB,KAMAR MANDI DAN RUANG PENJAGA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap Kamar Mandi dan Ruang Penjaga m2 42.78 Rp 16,720.00 Rp 715,281.60 Rp 786,809.76 42.78 Rp 15,400.00 Rp 658,812.00 Rp 724,693.20 42.78 Rp 15,400.00 Rp 658,812.00 Rp 724,693.20 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.73 Rp 390,500.00 Rp 675,565.00 Rp 743,121.50 1.73 Rp 360,000.00 Rp 622,800.00 Rp 685,080.00 1.73 Rp 360,000.00 Rp 622,800.00 Rp 685,080.00 92.19

3. Bongkaran Genteng Lama m2 42.78 Rp 3,150.00 Rp 134,757.00 Rp 148,232.70 42.78 Rp 2,900.00 Rp 124,062.00 Rp 136,468.20 42.78 Rp 2,900.00 Rp 124,062.00 Rp 136,468.20 92.06

4. Bongkaran List Plank Lama M1 48.00 Rp 2,420.00 Rp 116,160.00 Rp 127,776.00 48.00 Rp 2,200.00 Rp 105,600.00 Rp 116,160.00 48.00 Rp 2,200.00 Rp 105,600.00 Rp 116,160.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 40.00 Rp 12,870.00 Rp 514,800.00 Rp 566,280.00 40.00 Rp 16,100.00 Rp 644,000.00 Rp 708,400.00 40.00 Rp 16,100.00 Rp 644,000.00 Rp 708,400.00 125.10

6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 0.61 Rp 701,239.00 Rp 427,755.79 Rp 470,531.37 0.61 Rp 646,500.00 Rp 394,365.00 Rp 433,801.50 0.61 Rp 646,500.00 Rp 394,365.00 Rp 433,801.50 92.19
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
7. Bongkaran Lantai Keramik m2 40.00 Rp 6,600.00 Rp 264,000.00 Rp 290,400.00 40.00 Rp 5,000.00 Rp 200,000.00 Rp 220,000.00 40.00 Rp 5,000.00 Rp 200,000.00 Rp 220,000.00 75.76

b. PEKERJAAN DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Dinding Bata m2 2.53 Rp 121,236.50 Rp 306,728.35 Rp 337,401.18 2.53 Rp 109,800.00 Rp 277,794.00 Rp 305,573.40 2.53 Rp 109,800.00 Rp 277,794.00 Rp 305,573.40 90.57

Pas Dinding Keramik 20x20 cm kamar Mandi m2 15.90 Rp 161,999.75 Rp 2,575,796.03 Rp 2,833,375.63 15.90 Rp 115,600.00 Rp 1,838,040.00 Rp 2,021,844.00 15.90 Rp 115,600.00 Rp 1,838,040.00 Rp 2,021,844.00 71.36

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 69.53 Rp 69,670.70 Rp 4,844,203.77 Rp 5,328,624.15 69.53 Rp 69,300.00 Rp 4,818,429.00 Rp 5,300,271.90 69.53 Rp 69,300.00 Rp 4,818,429.00 Rp 5,300,271.90 99.47

Acian m2 69.53 Rp 41,607.50 Rp 2,892,969.48 Rp 3,182,266.42 69.53 Rp 37,800.00 Rp 2,628,234.00 Rp 2,891,057.40 69.53 Rp 37,800.00 Rp 2,628,234.00 Rp 2,891,057.40 90.85

d. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

K;175. Pas Cor Dak Beton Site Mix K 225 Penjaga, Kamar Mandi dan Teras m3 7.55 Rp 1,237,770.63 Rp 9,345,168.29 Rp 10,279,685.12 7.55 Rp 1,206,800.00 Rp 9,111,340.00 Rp 10,022,474.00 7.55 Rp 1,206,800.00 Rp 9,111,340.00 Rp 10,022,474.00 97.50

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyptell 60x120 cm m2 26.00 Rp 151,306.52 Rp 3,933,969.47 Rp 4,327,366.41 26.00 Rp 146,700.00 Rp 3,814,200.00 Rp 4,195,620.00 26.00 Rp 146,700.00 Rp 3,814,200.00 Rp 4,195,620.00 96.96

( Bagian Dalam Kamar mandi dan Penjaga) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gypsum 9 mm +tangka Hollow M2 24.00 Rp 110,851.95 Rp 2,660,446.80 Rp 2,926,491.48 24.00 Rp 146,700.00 Rp 3,520,800.00 Rp 3,872,880.00 24.00 Rp 146,700.00 Rp 3,520,800.00 Rp 3,872,880.00 132.34

f. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos m2 20.00 Rp 161,367.25 Rp 3,227,345.00 Rp 3,550,079.50 20.00 Rp 166,700.00 Rp 3,334,000.00 Rp 3,667,400.00 20.00 Rp 166,700.00 Rp 3,334,000.00 Rp 3,667,400.00 103.30

Pas Keramik KM/WC 30x30 cm m2 6.00 Rp 161,999.75 Rp 971,998.50 Rp 1,069,198.35 6.00 Rp 164,500.00 Rp 987,000.00 Rp 1,085,700.00 6.00 Rp 164,500.00 Rp 987,000.00 Rp 1,085,700.00 101.54

g. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Kamar Mandi Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (2 bh) m1 12.00 Rp 106,489.35 Rp 1,277,872.20 Rp 1,405,659.42 12.00 Rp 110,700.00 Rp 1,328,400.00 Rp 1,461,240.00 12.00 Rp 110,700.00 Rp 1,328,400.00 Rp 1,461,240.00 103.95

J2 (2 bh) m1 3.20 Rp 106,489.35 Rp 340,765.92 Rp 374,842.51 3.20 Rp 110,700.00 Rp 354,240.00 Rp 389,664.00 3.20 Rp 110,700.00 Rp 354,240.00 Rp 389,664.00 103.95

Pekerjaan Pintu Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1(1 bh) m1 1.94 Rp 106,489.35 Rp 206,589.34 Rp 227,248.27 1.94 Rp 110,700.00 Rp 214,758.00 Rp 236,233.80 1.94 Rp 110,700.00 Rp 214,758.00 Rp 236,233.80 103.95

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (2 bh) m2 3.84 Rp 424,110.50 Rp 1,628,584.32 Rp 1,791,442.75 3.84 Rp 441,000.00 Rp 1,693,440.00 Rp 1,862,784.00 3.84 Rp 441,000.00 Rp 1,693,440.00 Rp 1,862,784.00 103.98

J2 (2 bh) m2 4.80 Rp 424,110.50 Rp 2,035,730.40 Rp 2,239,303.44 4.80 Rp 441,000.00 Rp 2,116,800.00 Rp 2,328,480.00 4.80 Rp 441,000.00 Rp 2,116,800.00 Rp 2,328,480.00 103.98

Kaca m2 5.65 Rp 173,875.63 Rp 982,397.28 Rp 1,080,637.01 5.65 Rp 129,700.00 Rp 732,805.00 Rp 806,085.50 5.65 Rp 129,700.00 Rp 732,805.00 Rp 806,085.50 74.59

h. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp -

0 Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 1 bh) m2 1.72 Rp 782,804.00 Rp 1,346,422.88 Rp 1,481,065.17 1.72 Rp 814,100.00 Rp 1,400,252.00 Rp 1,540,277.20 1.72 Rp 814,100.00 Rp 1,400,252.00 Rp 1,540,277.20 104.00

i. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 194,600.00 Rp 194,600.00 Rp 214,060.00 1.00 Rp 194,600.00 Rp 194,600.00 Rp 214,060.00 49.10

Pas Kunci Tanam km/wc bh 2.00 Rp 64,776.25 Rp 129,552.50 Rp 142,507.75 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 300.42

Pas Engsel Pintu bh 6.00 Rp 23,553.75 Rp 141,322.50 Rp 155,454.75 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 6.00 Rp 32,900.00 Rp 197,400.00 Rp 217,140.00 139.68

Pas Engsel Jendela bh 8.00 Rp 15,702.50 Rp 125,620.00 Rp 138,182.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 209.52

j. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 2.00 Rp 802,571.00 Rp 1,605,142.00 Rp 1,765,656.20 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 2.00 Rp 816,600.00 Rp 1,633,200.00 Rp 1,796,520.00 101.75

Kran Air Ǿ1/2" atau 3/4" bh 2.00 Rp 87,862.50 Rp 175,725.00 Rp 193,297.50 2.00 Rp 78,600.00 Rp 157,200.00 Rp 172,920.00 2.00 Rp 78,600.00 Rp 157,200.00 Rp 172,920.00 89.46

Saluran Buangan Air Kotor 3" M' 16.00 Rp 86,306.46 Rp 1,380,903.33 Rp 1,518,993.67 16.00 Rp 3,193,700.00 Rp 51,099,200.00 Rp 56,209,120.00 16.00 Rp 3,193,700.00 Rp 51,099,200.00 Rp 56,209,120.00 3700.42

Saluran Bauangan Air Kotoran 4" M' 16.00 Rp 106,007.92 Rp 1,696,126.67 Rp 1,865,739.33 16.00 Rp 1,061,100.00 Rp 16,977,600.00 Rp 18,675,360.00 16.00 Rp 1,061,100.00 Rp 16,977,600.00 Rp 18,675,360.00 1000.96

Floor drain bh 2.00 Rp 55,852.50 Rp 111,705.00 Rp 122,875.50 2.00 Rp 49,900.00 Rp 99,800.00 Rp 109,780.00 2.00 Rp 49,900.00 Rp 99,800.00 Rp 109,780.00 89.34
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 Unit Septictank 2x1,50x1,50 m + Rembesan unit 1.00 Rp 7,688,261.45 Rp 7,688,261.45 Rp 8,457,087.59 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 133.06

Pek Pas pipa PVC dia 3/4" m1 15.00 Rp 32,421.81 Rp 486,327.19 Rp 534,959.91 15.00 Rp 77,200.00 Rp 1,158,000.00 Rp 1,273,800.00 15.00 Rp 77,200.00 Rp 1,158,000.00 Rp 1,273,800.00 238.11

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) m 50.00 Rp 150,000.00 Rp 7,500,000.00 Rp 8,250,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 986.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

k. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 69.53 Rp 55,312.40 Rp 3,845,871.17 Rp 4,230,458.29 69.53 Rp 42,200.00 Rp 2,934,166.00 Rp 3,227,582.60 69.53 Rp 42,200.00 Rp 2,934,166.00 Rp 3,227,582.60 76.29

Pengecatan Plafond 3 Kali m2 35.86 Rp 48,769.60 Rp 1,748,877.86 Rp 1,923,765.64 35.86 Rp 30,700.00 Rp 1,100,902.00 Rp 1,210,992.20 35.86 Rp 30,700.00 Rp 1,100,902.00 Rp 1,210,992.20 62.95

l. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu titik 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 89.49

Pemasangan Stop Kontak bh 1.00 Rp 216,991.50 Rp 216,991.50 Rp 238,690.65 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 92.22

Pemasangan Lampu pijar bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

Pemasangan Sakelar bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 31.25

G. REHAB RUANG KELAS BELAKANG ( 2 RUANG) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 220.80 Rp 16,720.00 Rp 3,691,776.00 Rp 4,060,953.60 220.80 Rp 15,400.00 Rp 3,400,320.00 Rp 3,740,352.00 220.80 Rp 15,400.00 Rp 3,400,320.00 Rp 3,740,352.00 92.11

3. Bongkaran Genteng Lama m2 220.80 Rp 3,150.00 Rp 695,520.00 Rp 765,072.00 220.80 Rp 2,900.00 Rp 640,320.00 Rp 704,352.00 220.80 Rp 2,900.00 Rp 640,320.00 Rp 704,352.00 92.06

4. Bongkaran List Plank Lama m1 60.80 Rp 2,420.00 Rp 147,136.00 Rp 161,849.60 60.80 Rp 2,200.00 Rp 133,760.00 Rp 147,136.00 60.80 Rp 2,200.00 Rp 133,760.00 Rp 147,136.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 141.86 Rp 12,870.00 Rp 1,825,738.20 Rp 2,008,312.02 141.86 Rp 16,100.00 Rp 2,283,946.00 Rp 2,512,340.60 141.86 Rp 16,100.00 Rp 2,283,946.00 Rp 2,512,340.60 125.10

6. Bongkar Ring Balok pd Teras M' 10.00 Rp 390,500.00 Rp 3,905,000.00 Rp 4,295,500.00 10.00 Rp 80,000.00 Rp 800,000.00 Rp 880,000.00 10.00 Rp 80,000.00 Rp 800,000.00 Rp 880,000.00 20.49

7. Urugan Lantai ( Tebal 50 Cm ) M3 99.96 Rp 59,125.00 Rp 5,910,135.00 Rp 6,501,148.50 99.96 Rp 104,500.00 Rp 10,445,820.00 Rp 11,490,402.00 99.96 Rp 104,500.00 Rp 10,445,820.00 Rp 11,490,402.00 176.74

b. PEKERJAAN DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bt Bata ( Penambahan Dinding) m2 28.50 Rp 69,670.70 Rp 1,985,614.95 Rp 2,184,176.45 28.50 Rp 109,800.00 Rp 3,129,300.00 Rp 3,442,230.00 28.50 Rp 109,800.00 Rp 3,129,300.00 Rp 3,442,230.00 157.60

Pas Dinding Bata Penahan Rabat M2 29.05 Rp 73,168.70 Rp 2,125,550.74 Rp 2,338,105.81 29.05 Rp 109,800.00 Rp 3,189,690.00 Rp 3,508,659.00 29.05 Rp 109,800.00 Rp 3,189,690.00 Rp 3,508,659.00 150.06

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran Dinding m2 57.00 Rp 69,670.70 Rp 3,971,229.90 Rp 4,368,352.89 57.00 Rp 69,300.00 Rp 3,950,100.00 Rp 4,345,110.00 57.00 Rp 69,300.00 Rp 3,950,100.00 Rp 4,345,110.00 99.47

Acian m2 57.00 Rp 41,607.50 Rp 2,371,627.50 Rp 2,608,790.25 57.00 Rp 37,800.00 Rp 2,154,600.00 Rp 2,370,060.00 57.00 Rp 37,800.00 Rp 2,154,600.00 Rp 2,370,060.00 90.85

Plester+ Aci Dinding Bata Penahan Rabat M2 29.05 Rp 73,168.70 Rp 2,125,550.74 Rp 2,338,105.81 29.05 Rp 107,100.00 Rp 3,111,255.00 Rp 3,422,380.50 29.05 Rp 107,100.00 Rp 3,111,255.00 Rp 3,422,380.50 146.37

d. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Penambahan Kolom Beton 15/20 M3 0.27 Rp 1,237,770.63 Rp 334,198.07 Rp 367,617.88 0.27 Rp 5,000,000.00 Rp 1,350,000.00 Rp 1,485,000.00 0.27 Rp 5,000,000.00 Rp 1,350,000.00 Rp 1,485,000.00 403.95

Pas Beton Ring Balok 15/20 + Sopi2 (15/20) M3 2.97 Rp 1,237,770.63 Rp 3,676,178.79 Rp 4,043,796.66 2.97 Rp 5,000,000.00 Rp 14,850,000.00 Rp 16,335,000.00 2.97 Rp 5,000,000.00 Rp 14,850,000.00 Rp 16,335,000.00 403.95

Pas Rabat Beton Keliling Bangunan ( Lebar 1 M) M3 5.81 Rp 951,099.49 Rp 5,525,888.03 Rp 6,078,476.84 5.81 Rp 3,000,000.00 Rp 17,430,000.00 Rp 19,173,000.00 5.81 Rp 3,000,000.00 Rp 17,430,000.00 Rp 19,173,000.00 315.42

e. PEKERJAAN PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Rangka Atap Baja Ringan m2 220.80 Rp 180,496.25 Rp 39,853,572.00 Rp 43,838,929.20 220.80 Rp 175,000.00 Rp 38,640,000.00 Rp 42,504,000.00 220.80 Rp 175,000.00 Rp 38,640,000.00 Rp 42,504,000.00 96.95

Pas Atap Metal m2 220.80 Rp 142,043.00 Rp 31,363,094.40 Rp 34,499,403.84 220.80 Rp 137,700.00 Rp 30,404,160.00 Rp 33,444,576.00 220.80 Rp 137,700.00 Rp 30,404,160.00 Rp 33,444,576.00 96.94

Pas Nok Bubungan m1 12.00 Rp 116,105.00 Rp 1,393,260.00 Rp 1,532,586.00 12.00 Rp 112,600.00 Rp 1,351,200.00 Rp 1,486,320.00 12.00 Rp 112,600.00 Rp 1,351,200.00 Rp 1,486,320.00 96.98

Pas Liplang GRC 20 Cm m1 60.80 Rp 51,925.50 Rp 3,157,070.40 Rp 3,472,777.44 60.80 Rp 50,300.00 Rp 3,058,240.00 Rp 3,364,064.00 60.80 Rp 50,300.00 Rp 3,058,240.00 Rp 3,364,064.00 96.87

f. PEKERJAAN LANGIT-LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Plafond Gyptile 120/60 m2 102.20 Rp 151,306.52 Rp 15,463,526.14 Rp 17,009,878.75 102.20 Rp 146,700.00 Rp 14,992,740.00 Rp 16,492,014.00 102.20 Rp 146,700.00 Rp 14,992,740.00 Rp 16,492,014.00 96.96

Pas Palfond Gypsum,+ Rangka Hollo m2 91.96 Rp 110,851.95 Rp 10,193,945.32 Rp 11,213,339.85 91.96 Rp 102,800.00 Rp 9,453,488.00 Rp 10,398,836.80 91.96 Rp 102,800.00 Rp 9,453,488.00 Rp 10,398,836.80 92.74

g. PEKERJAAN PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Keramik uk 40/40 ( Putih) Ruang Dalam & Teras m2 141.86 Rp 161,367.25 Rp 22,891,558.09 Rp 25,180,713.89 141.86 Rp 166,700.00 Rp 23,648,062.00 Rp 26,012,868.20 141.86 Rp 166,700.00 Rp 23,648,062.00 Rp 26,012,868.20 103.30

h. PEKERJAAN ALLMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kusen All ( Jndela & Pintu) M' 79.40 Rp 106,489.35 Rp 8,455,254.39 Rp 9,300,779.83 79.40 Rp 110,700.00 Rp 8,789,580.00 Rp 9,668,538.00 79.40 Rp 110,700.00 Rp 8,789,580.00 Rp 9,668,538.00 103.95

Pas Daun Jendela m' 79.40 Rp 106,489.35 Rp 8,455,254.39 Rp 9,300,779.83 79.40 Rp 110,700.00 Rp 8,789,580.00 Rp 9,668,538.00 79.40 Rp 110,700.00 Rp 8,789,580.00 Rp 9,668,538.00 103.95

Pas Kaca 5mm M2 14.85 Rp 173,875.63 Rp 2,582,053.03 Rp 2,840,258.33 14.85 Rp 129,700.00 Rp 1,926,045.00 Rp 2,118,649.50 14.85 Rp 129,700.00 Rp 1,926,045.00 Rp 2,118,649.50 74.59

i. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp -

0 Rp - Rp - Rp - Rp - Rp - Rp -

Pas Daun Pintu ( 2 BH) M2 3.44 Rp 782,804.00 Rp 2,692,845.76 Rp 2,962,130.34 3.44 Rp 814,100.00 Rp 2,800,504.00 Rp 3,080,554.40 3.44 Rp 814,100.00 Rp 2,800,504.00 Rp 3,080,554.40 104.00

h. PEKERJAAN KUNCI & ASSESORIS Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Pintu 2 Slaag Bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 2.00 Rp 194,600.00 Rp 389,200.00 Rp 428,120.00 49.10

Pas Engsel Daun Pintu Ps 2.00 Rp 23,553.75 Rp 47,107.50 Rp 51,818.25 2.00 Rp 32,900.00 Rp 65,800.00 Rp 72,380.00 2.00 Rp 32,900.00 Rp 65,800.00 Rp 72,380.00 139.68

Pas Engsel Daun Jdela Ps 16.00 Rp 15,702.50 Rp 251,240.00 Rp 276,364.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 209.52

Pas kait angin Daun Jendela Bh 8.00 Rp 23,553.75 Rp 188,430.00 Rp 207,273.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 139.68

i. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Cat Dinding 3x M2 766.70 Rp 55,312.40 Rp 42,408,017.08 Rp 46,648,818.79 766.70 Rp 42,200.00 Rp 32,354,740.00 Rp 35,590,214.00 766.70 Rp 42,200.00 Rp 32,354,740.00 Rp 35,590,214.00 76.29

Cat Plafond 3x M2 91.96 Rp 48,769.60 Rp 4,484,852.42 Rp 4,933,337.66 91.96 Rp 30,700.00 Rp 2,823,172.00 Rp 3,105,489.20 91.96 Rp 30,700.00 Rp 2,823,172.00 Rp 3,105,489.20 62.95

j. KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Instalasi Titik Lampu Bh 10.00 Rp 223,591.50 Rp 2,235,915.00 Rp 2,459,506.50 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 10.00 Rp 200,100.00 Rp 2,001,000.00 Rp 2,201,100.00 89.49

Pas Instalasi + Stop Kontak Bh 2.00 Rp 216,991.50 Rp 433,983.00 Rp 477,381.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 92.22

Lampu SL 18 Watt, Komplit Philips Bh 10.00 Rp 74,101.50 Rp 741,015.00 Rp 815,116.50 10.00 Rp 66,300.00 Rp 663,000.00 Rp 729,300.00 10.00 Rp 66,300.00 Rp 663,000.00 Rp 729,300.00 89.47

Pas Saklar Bh 3.00 Rp 72,333.25 Rp 216,999.75 Rp 238,699.73 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 37.19

H. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 33.59 Rp 81,812.50 Rp 2,748,081.88 Rp 3,022,890.06 33.59 Rp 74,400.00 Rp 2,499,096.00 Rp 2,749,005.60 33.59 Rp 74,400.00 Rp 2,499,096.00 Rp 2,749,005.60 90.94

2. Urugan Pasir dibwh lantai t=5 cm m3 16.80 Rp 276,925.00 Rp 4,652,340.00 Rp 5,117,574.00 16.80 Rp 179,900.00 Rp 3,022,320.00 Rp 3,324,552.00 16.80 Rp 179,900.00 Rp 3,022,320.00 Rp 3,324,552.00 64.96

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.00 Rp 1,237,770.63 Rp 2,475,541.27 Rp 2,723,095.40 2.00 Rp 1,206,800.00 Rp 2,413,600.00 Rp 2,654,960.00 2.00 Rp 1,206,800.00 Rp 2,413,600.00 Rp 2,654,960.00 97.50

- bekesting m2 13.32 Rp 274,186.00 Rp 3,652,157.52 Rp 4,017,373.27 13.32 Rp 226,900.00 Rp 3,022,308.00 Rp 3,324,538.80 13.32 Rp 226,900.00 Rp 3,022,308.00 Rp 3,324,538.80 82.75

- besi Kg 549.04 Rp 13,939.75 Rp 7,653,480.34 Rp 8,418,828.37 549.04 Rp 18,900.00 Rp 10,376,856.00 Rp 11,414,541.60 549.04 Rp 18,900.00 Rp 10,376,856.00 Rp 11,414,541.60 135.58

Pekerjaan Plat Lantai t=10 cm m3 33.59 Rp 1,039,529.07 Rp 34,917,781.51 Rp 38,409,559.66 33.59 Rp 1,206,800.00 Rp 40,536,412.00 Rp 44,590,053.20 33.59 Rp 1,206,800.00 Rp 40,536,412.00 Rp 44,590,053.20 116.09

2. Pekerjaan Pemasangan Wiremash kg 335.94 Rp 21,583.10 Rp 7,250,626.61 Rp 7,975,689.28 335.94 Rp 19,600.00 Rp 6,584,424.00 Rp 7,242,866.40 335.94 Rp 19,600.00 Rp 6,584,424.00 Rp 7,242,866.40 90.81

3. Pekerjaan Paving Blok Tebal 8 cm m3 60.12 Rp 308,183.15 Rp 18,527,970.98 Rp 20,380,768.08 60.12 Rp 224,000.00 Rp 13,466,880.00 Rp 14,813,568.00 60.12 Rp 224,000.00 Rp 13,466,880.00 Rp 14,813,568.00 72.68

4. Pekerjaan Saluran Buis Beton U dan Penutup m 34.74 Rp 398,130.00 Rp 13,831,036.20 Rp 15,214,139.82 34.74 Rp 450,000.00 Rp 15,633,000.00 Rp 17,196,300.00 34.74 Rp 450,000.00 Rp 15,633,000.00 Rp 17,196,300.00 113.03

5. Pekerjaan Tiang bendera dan Pedestal unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

c. PAGAR PEMBATAS Tinggi 2M Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian Tanah utk Pondasi m3 179.20 Rp 81,812.50 Rp 14,660,800.00 Rp 16,126,880.00 179.20 Rp 74,400.00 Rp 13,332,480.00 Rp 14,665,728.00 179.20 Rp 74,400.00 Rp 13,332,480.00 Rp 14,665,728.00 90.94

Pas Pondasi Batu Kali T: 0,60 cm m3 179.20 Rp 1,156,439.90 Rp 207,234,030.08 Rp 227,957,433.09 179.20 Rp 985,700.00 Rp 176,637,440.00 Rp 194,301,184.00 179.20 Rp 985,700.00 Rp 176,637,440.00 Rp 194,301,184.00 85.24

Pek Beton sloof 15/20 m3 21.73 Rp 1,237,770.63 Rp 26,896,755.90 Rp 29,586,431.49 21.73 Rp 4,500,000.00 Rp 97,785,000.00 Rp 107,563,500.00 21.73 Rp 4,500,000.00 Rp 97,785,000.00 Rp 107,563,500.00 363.56

Pek Beton Kolom/Suport 15/15 m3 15.73 Rp 1,237,770.63 Rp 19,470,132.09 Rp 21,417,145.30 15.73 Rp 5,000,000.00 Rp 78,650,000.00 Rp 86,515,000.00 15.73 Rp 5,000,000.00 Rp 78,650,000.00 Rp 86,515,000.00 403.95
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Batu Bata m2 448.00 Rp 250,274.20 Rp 112,122,841.60 Rp 123,335,125.76 448.00 Rp 109,800.00 Rp 49,190,400.00 Rp 54,109,440.00 448.00 Rp 109,800.00 Rp 49,190,400.00 Rp 54,109,440.00 43.87

Pek Beton Ring Balok 10/20 m3 21.73 Rp 1,237,770.63 Rp 26,896,755.90 Rp 29,586,431.49 21.73 Rp 3,500,000.00 Rp 76,055,000.00 Rp 83,660,500.00 21.73 Rp 3,500,000.00 Rp 76,055,000.00 Rp 83,660,500.00 282.77

c. PEKERJAAN PAGAR BETON & SAL AIR Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PENGECATAN DINDING PAGAR BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan m2 896.00 Rp 55,312.40 Rp 49,559,910.40 Rp 54,515,901.44 896.00 Rp 42,200.00 Rp 37,811,200.00 Rp 41,592,320.00 896.00 Rp 42,200.00 Rp 37,811,200.00 Rp 41,592,320.00 76.29

28) SDN CIBINGBIN 2 KAB. PANDEGLANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

2. Pengukuran dan pasang bouwplank ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00 Rp 5,500,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 37.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 4.00 Rp 350,000.00 Rp 1,400,000.00 Rp 1,540,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 100.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

B. REHAB. RKB SDN CIBINGBIN 2 (3 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1. Bongkaran Rangka Atap, Reng dan Kaso m2 301.41 Rp 16,720.00 Rp 5,039,575.20 Rp 5,543,532.72 301.41 Rp 15,400.00 Rp 4,641,714.00 Rp 5,105,885.40 301.41 Rp 15,400.00 Rp 4,641,714.00 Rp 5,105,885.40 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.91 Rp 390,500.00 Rp 745,855.00 Rp 820,440.50 1.91 Rp 360,000.00 Rp 687,600.00 Rp 756,360.00 1.91 Rp 360,000.00 Rp 687,600.00 Rp 756,360.00 92.19

3. Bongkaran Genteng Lama m2 301.41 Rp 3,150.00 Rp 949,441.50 Rp 1,044,385.65 301.41 Rp 2,900.00 Rp 874,089.00 Rp 961,497.90 301.41 Rp 2,900.00 Rp 874,089.00 Rp 961,497.90 92.06

4. Bongkaran List Plank Lama m1 71.08 Rp 2,420.00 Rp 172,013.60 Rp 189,214.96 71.08 Rp 2,200.00 Rp 156,376.00 Rp 172,013.60 71.08 Rp 2,200.00 Rp 156,376.00 Rp 172,013.60 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 226.62 Rp 12,870.00 Rp 2,916,599.40 Rp 3,208,259.34 226.62 Rp 16,100.00 Rp 3,648,582.00 Rp 4,013,440.20 226.62 Rp 16,100.00 Rp 3,648,582.00 Rp 4,013,440.20 125.10

6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 43.97 Rp 701,239.00 Rp 30,833,478.83 Rp 33,916,826.71 43.97 Rp 646,500.00 Rp 28,426,605.00 Rp 31,269,265.50 43.97 Rp 646,500.00 Rp 28,426,605.00 Rp 31,269,265.50 92.19

7. Bongkaran Lantai m3 226.62 Rp 6,600.00 Rp 1,495,692.00 Rp 1,645,261.20 226.62 Rp 5,000.00 Rp 1,133,100.00 Rp 1,246,410.00 226.62 Rp 5,000.00 Rp 1,133,100.00 Rp 1,246,410.00 75.76

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Urugan Pasir dibawah lantai = 0.05 m3 23.00 Rp 276,925.00 Rp 6,369,275.00 Rp 7,006,202.50 23.00 Rp 179,900.00 Rp 4,137,700.00 Rp 4,551,470.00 23.00 Rp 179,900.00 Rp 4,137,700.00 Rp 4,551,470.00 64.96

c. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas bata merah 1/2 Bt 1:5 m2 578.68 Rp 121,236.50 Rp 70,157,137.82 Rp 77,172,851.60 578.68 Rp 109,800.00 Rp 63,539,064.00 Rp 69,892,970.40 578.68 Rp 109,800.00 Rp 63,539,064.00 Rp 69,892,970.40 90.57

d. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:5 m2 578.68 Rp 69,670.70 Rp 40,317,040.68 Rp 44,348,744.74 578.68 Rp 69,300.00 Rp 40,102,524.00 Rp 44,112,776.40 578.68 Rp 69,300.00 Rp 40,102,524.00 Rp 44,112,776.40 99.47

2. Acian m2 578.68 Rp 41,607.50 Rp 24,077,428.10 Rp 26,485,170.91 578.68 Rp 37,800.00 Rp 21,874,104.00 Rp 24,061,514.40 578.68 Rp 37,800.00 Rp 21,874,104.00 Rp 24,061,514.40 90.85

e. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Atap Metal Pasir m2 301.41 Rp 142,043.00 Rp 42,813,180.63 Rp 47,094,498.69 301.41 Rp 137,700.00 Rp 41,504,157.00 Rp 45,654,572.70 301.41 Rp 137,700.00 Rp 41,504,157.00 Rp 45,654,572.70 96.94

2. Pas Bubungan Metal m1 26.84 Rp 116,105.00 Rp 3,116,258.20 Rp 3,427,884.02 26.84 Rp 112,600.00 Rp 3,022,184.00 Rp 3,324,402.40 26.84 Rp 112,600.00 Rp 3,022,184.00 Rp 3,324,402.40 96.98

3. Pas Listplank Gypsum Uk. (9 mm x 20 cm ) m1 73.08 Rp 51,925.50 Rp 3,794,715.54 Rp 4,174,187.09 73.08 Rp 50,300.00 Rp 3,675,924.00 Rp 4,043,516.40 73.08 Rp 50,300.00 Rp 3,675,924.00 Rp 4,043,516.40 96.87

f. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Memasang Langit-langit Gyp teli, Ukuran (600x120) tebal 9 mm + Rangka Alumuni m2 180.88 Rp 151,306.52 Rp 27,368,322.98 Rp 30,105,155.27 180.88 Rp 146,700.00 Rp 26,535,096.00 Rp 29,188,605.60 180.88 Rp 146,700.00 Rp 26,535,096.00 Rp 29,188,605.60 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 46.51 Rp 110,851.95 Rp 5,155,724.19 Rp 5,671,296.61 46.51 Rp 102,800.00 Rp 4,781,228.00 Rp 5,259,350.80 46.51 Rp 102,800.00 Rp 4,781,228.00 Rp 5,259,350.80 92.74

g. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Ps lantai Keramik 40x40 polos m2 46.51 Rp 161,367.25 Rp 7,505,190.80 Rp 8,255,709.88 46.51 Rp 166,700.00 Rp 7,753,217.00 Rp 8,528,538.70 46.51 Rp 166,700.00 Rp 7,753,217.00 Rp 8,528,538.70 103.30

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

2. Ps lantai Keramik 40x40 polos m2 180.88 Rp 161,367.25 Rp 29,188,108.18 Rp 32,106,919.00 180.88 Rp 166,700.00 Rp 30,152,696.00 Rp 33,167,965.60 180.88 Rp 166,700.00 Rp 30,152,696.00 Rp 33,167,965.60 103.30

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

h. Keramik Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Ps dinding Keramik 20x20 warna m2 35.46 Rp 161,999.75 Rp 5,744,511.14 Rp 6,318,962.25 35.46 Rp 115,600.00 Rp 4,099,176.00 Rp 4,509,093.60 35.46 Rp 115,600.00 Rp 4,099,176.00 Rp 4,509,093.60 71.36

i. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (4 bh) m1 26.40 Rp 106,489.35 Rp 2,811,318.84 Rp 3,092,450.72 26.40 Rp 110,700.00 Rp 2,922,480.00 Rp 3,214,728.00 26.40 Rp 110,700.00 Rp 2,922,480.00 Rp 3,214,728.00 103.95

- J1 (6 bh) m1 72.00 Rp 106,489.35 Rp 7,667,233.20 Rp 8,433,956.52 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 72.00 Rp 110,700.00 Rp 7,970,400.00 Rp 8,767,440.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (6 unit) m2 2.90 Rp 424,110.50 Rp 1,229,920.45 Rp 1,352,912.50 2.90 Rp 441,000.00 Rp 1,278,900.00 Rp 1,406,790.00 2.90 Rp 441,000.00 Rp 1,278,900.00 Rp 1,406,790.00 103.98

Pek Rangka Baja Ringan Kuda Kuda m2 301.41 Rp 180,496.25 Rp 54,403,374.71 Rp 59,843,712.18 301.41 Rp 175,000.00 Rp 52,746,750.00 Rp 58,021,425.00 301.41 Rp 175,000.00 Rp 52,746,750.00 Rp 58,021,425.00 96.95

j. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (3bh) m2 12.77 Rp 782,804.00 Rp 9,996,407.08 Rp 10,996,047.79 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 12.77 Rp 814,100.00 Rp 10,396,057.00 Rp 11,435,662.70 104.00

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

2. Pas Engsel Pintu bh 12.00 Rp 23,553.75 Rp 282,645.00 Rp 310,909.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 166.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
3. Pas Engsel Jendela Kupu2 bh 36.00 Rp 15,702.50 Rp 565,290.00 Rp 621,819.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 209.52

4. Pas Kait Angin bh 36.00 Rp 23,622.50 Rp 850,410.00 Rp 935,451.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 36.00 Rp 32,900.00 Rp 1,184,400.00 Rp 1,302,840.00 139.27

5. Pas Kaca 5 mm m2 0.81 Rp 173,875.63 Rp 140,839.26 Rp 154,923.18 0.81 Rp 129,700.00 Rp 105,057.00 Rp 115,562.70 0.81 Rp 129,700.00 Rp 105,057.00 Rp 115,562.70 74.59

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengecatan Tembok 3 Kali m2 492.92 Rp 55,312.40 Rp 27,264,588.21 Rp 29,991,047.03 492.92 Rp 42,200.00 Rp 20,801,224.00 Rp 22,881,346.40 492.92 Rp 42,200.00 Rp 20,801,224.00 Rp 22,881,346.40 76.29

3. Pengecatan Plafond 3 Kali m2 227.39 Rp 48,769.60 Rp 11,089,719.34 Rp 12,198,691.28 227.39 Rp 30,700.00 Rp 6,980,873.00 Rp 7,678,960.30 227.39 Rp 30,700.00 Rp 6,980,873.00 Rp 7,678,960.30 62.95

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Instalasi Tiitik lampu ttk 17.00 Rp 223,591.50 Rp 3,801,055.50 Rp 4,181,161.05 17.00 Rp 200,100.00 Rp 3,401,700.00 Rp 3,741,870.00 17.00 Rp 200,100.00 Rp 3,401,700.00 Rp 3,741,870.00 89.49

2. Pemasangan Stop Kontak bh 5.00 Rp 216,991.50 Rp 1,084,957.50 Rp 1,193,453.25 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 92.22

3. Pemasangan Lampu TL bh 14.00 Rp 208,851.50 Rp 2,923,921.00 Rp 3,216,313.10 14.00 Rp 186,900.00 Rp 2,616,600.00 Rp 2,878,260.00 14.00 Rp 186,900.00 Rp 2,616,600.00 Rp 2,878,260.00 89.49

4. Pemasangan Lampu pijar bh 3.00 Rp 74,101.50 Rp 222,304.50 Rp 244,534.95 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 3.00 Rp 66,300.00 Rp 198,900.00 Rp 218,790.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

7. Pemasangan Sakelar Ganda bh 5.00 Rp 86,083.25 Rp 430,416.25 Rp 473,457.88 5.00 Rp 26,900.00 Rp 134,500.00 Rp 147,950.00 5.00 Rp 26,900.00 Rp 134,500.00 Rp 147,950.00 31.25

C. REHAB. TOILET DAN MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengikisan / pengerokan Permukaan Cat Tembok Lama m2 103.68 Rp 16,747.50 Rp 1,736,380.80 Rp 1,910,018.88 103.68 Rp 6,000.00 Rp 622,080.00 Rp 684,288.00 103.68 Rp 6,000.00 Rp 622,080.00 Rp 684,288.00 35.83

b. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:5 m2 103.68 Rp 69,670.70 Rp 7,223,458.18 Rp 7,945,803.99 103.68 Rp 69,300.00 Rp 7,185,024.00 Rp 7,903,526.40 103.68 Rp 69,300.00 Rp 7,185,024.00 Rp 7,903,526.40 99.47

2. Acian m2 103.68 Rp 41,607.50 Rp 4,313,865.60 Rp 4,745,252.16 103.68 Rp 37,800.00 Rp 3,919,104.00 Rp 4,311,014.40 103.68 Rp 37,800.00 Rp 3,919,104.00 Rp 4,311,014.40 90.85

c. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengecatan Tembok 3 Kali m2 103.68 Rp 55,312.40 Rp 5,734,789.63 Rp 6,308,268.60 103.68 Rp 42,200.00 Rp 4,375,296.00 Rp 4,812,825.60 103.68 Rp 42,200.00 Rp 4,375,296.00 Rp 4,812,825.60 76.29

D. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 52.61 Rp 81,812.50 Rp 4,304,155.63 Rp 4,734,571.19 52.61 Rp 74,400.00 Rp 3,914,184.00 Rp 4,305,602.40 52.61 Rp 74,400.00 Rp 3,914,184.00 Rp 4,305,602.40 90.94

2. Urugan Pasir dibwh lantai t=5 cm m3 26.30 Rp 276,925.00 Rp 7,283,127.50 Rp 8,011,440.25 26.30 Rp 179,900.00 Rp 4,731,370.00 Rp 5,204,507.00 26.30 Rp 179,900.00 Rp 4,731,370.00 Rp 5,204,507.00 64.96

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pekerjaan Plat Lantai T= 10 cm m3 52.61 Rp 1,258,214.08 Rp 66,194,642.58 Rp 72,814,106.83 52.61 Rp 1,206,800.00 Rp 63,489,748.00 Rp 69,838,722.80 52.61 Rp 1,206,800.00 Rp 63,489,748.00 Rp 69,838,722.80 95.91

2. Pekerjaan Sloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

beton m3 2.09 Rp 1,237,770.63 Rp 2,586,940.63 Rp 2,845,634.69 2.09 Rp 1,206,800.00 Rp 2,522,212.00 Rp 2,774,433.20 2.09 Rp 1,206,800.00 Rp 2,522,212.00 Rp 2,774,433.20 97.50

bekesting m2 13.91 Rp 255,761.00 Rp 3,557,635.51 Rp 3,913,399.06 13.91 Rp 226,900.00 Rp 3,156,179.00 Rp 3,471,796.90 13.91 Rp 226,900.00 Rp 3,156,179.00 Rp 3,471,796.90 88.72

besi Kg 573.14 Rp 13,939.75 Rp 7,989,428.32 Rp 8,788,371.15 573.14 Rp 18,900.00 Rp 10,832,346.00 Rp 11,915,580.60 573.14 Rp 18,900.00 Rp 10,832,346.00 Rp 11,915,580.60 135.58

3. Pekerjaan Pemasangan Wiremash kg 2030.13 Rp 21,583.10 Rp 43,816,498.80 Rp 48,198,148.68 2,030.13 Rp 19,600.00 Rp 39,790,548.00 Rp 43,769,602.80 2,030.13 Rp 19,600.00 Rp 39,790,548.00 Rp 43,769,602.80 90.81

4. Pekerjaan Beton Site Mix K 225 m3 92.03 Rp 1,237,770.63 Rp 113,912,031.53 Rp 125,303,234.68 92.03 Rp 1,206,800.00 Rp 111,061,804.00 Rp 122,167,984.40 92.03 Rp 1,206,800.00 Rp 111,061,804.00 Rp 122,167,984.40 97.50

5. Pekerjaan Tiang dan Pedestal unit 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

29) SDN GUNUNG SARI 1 KAB. PANDEGLANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

2. Pengukuran dan pasang bouwplank ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00 Rp 5,500,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 37.50

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 4.00 Rp 350,000.00 Rp 1,400,000.00 Rp 1,540,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 100.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB GUNUNG SARI 1 (8 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 136.49 Rp 16,720.00 Rp 2,282,112.80 Rp 2,510,324.08 136.49 Rp 15,400.00 Rp 2,101,946.00 Rp 2,312,140.60 136.49 Rp 15,400.00 Rp 2,101,946.00 Rp 2,312,140.60 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 1.51 Rp 390,500.00 Rp 589,655.00 Rp 648,620.50 1.51 Rp 360,000.00 Rp 543,600.00 Rp 597,960.00 1.51 Rp 360,000.00 Rp 543,600.00 Rp 597,960.00 92.19

3. Bongkaran Genteng Lama m2 118.75 Rp 3,150.00 Rp 374,062.50 Rp 411,468.75 118.75 Rp 2,900.00 Rp 344,375.00 Rp 378,812.50 118.75 Rp 2,900.00 Rp 344,375.00 Rp 378,812.50 92.06

4. Bongkaran List Plank Lama m1 34.50 Rp 2,420.00 Rp 83,490.00 Rp 91,839.00 34.50 Rp 2,200.00 Rp 75,900.00 Rp 83,490.00 34.50 Rp 2,200.00 Rp 75,900.00 Rp 83,490.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 567.63 Rp 12,870.00 Rp 7,305,398.10 Rp 8,035,937.91 567.63 Rp 16,100.00 Rp 9,138,843.00 Rp 10,052,727.30 567.63 Rp 16,100.00 Rp 9,138,843.00 Rp 10,052,727.30 125.10

6. Bongkaran Kusen Jendela m3 25.01 Rp 701,239.00 Rp 17,537,987.39 Rp 19,291,786.13 25.01 Rp 646,500.00 Rp 16,168,965.00 Rp 17,785,861.50 25.01 Rp 646,500.00 Rp 16,168,965.00 Rp 17,785,861.50 92.19

7. Bongkaran keramik Lantai m3 517.00 Rp 6,600.00 Rp 3,412,200.00 Rp 3,753,420.00 517.00 Rp 5,000.00 Rp 2,585,000.00 Rp 2,843,500.00 517.00 Rp 5,000.00 Rp 2,585,000.00 Rp 2,843,500.00 75.76

b. PEK TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Urugan tanah mendatangkan m3 9.00 Rp 114,884.90 Rp 1,033,964.06 Rp 1,137,360.46 9.00 Rp 104,500.00 Rp 940,500.00 Rp 1,034,550.00 9.00 Rp 104,500.00 Rp 940,500.00 Rp 1,034,550.00 90.96

2. pemadatan tanah m3 9.00 Rp 92,125.00 Rp 829,125.00 Rp 912,037.50 9.00 Rp 60,000.00 Rp 540,000.00 Rp 594,000.00 9.00 Rp 60,000.00 Rp 540,000.00 Rp 594,000.00 65.13

3. Urugan Pasir dibawah lantai = 0.05 m3 9.00 Rp 276,925.00 Rp 2,492,325.00 Rp 2,741,557.50 9.00 Rp 179,900.00 Rp 1,619,100.00 Rp 1,781,010.00 9.00 Rp 179,900.00 Rp 1,619,100.00 Rp 1,781,010.00 64.96
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
4. lantai kerja beton K100 m3 9.00 Rp 951,099.49 Rp 8,559,895.40 Rp 9,415,884.95 9.00 Rp 1,206,800.00 Rp 10,861,200.00 Rp 11,947,320.00 9.00 Rp 1,206,800.00 Rp 10,861,200.00 Rp 11,947,320.00 126.88

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:5 m2 353.28 Rp 69,670.70 Rp 24,613,264.90 Rp 27,074,591.39 353.28 Rp 69,300.00 Rp 24,482,304.00 Rp 26,930,534.40 353.28 Rp 69,300.00 Rp 24,482,304.00 Rp 26,930,534.40 99.47

2. Acian m2 170.30 Rp 41,607.50 Rp 7,085,757.25 Rp 7,794,332.98 170.30 Rp 37,800.00 Rp 6,437,340.00 Rp 7,081,074.00 170.30 Rp 37,800.00 Rp 6,437,340.00 Rp 7,081,074.00 90.85

d. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pasangan Kuda2 Atap Pelana m2 118.75 Rp 180,496.25 Rp 21,433,929.69 Rp 23,577,322.66 118.75 Rp 175,000.00 Rp 20,781,250.00 Rp 22,859,375.00 118.75 Rp 175,000.00 Rp 20,781,250.00 Rp 22,859,375.00 96.95

2. Pas Atap Metal Pasir m2 136.49 Rp 142,043.00 Rp 19,387,449.07 Rp 21,326,193.98 136.49 Rp 137,700.00 Rp 18,794,673.00 Rp 20,674,140.30 136.49 Rp 137,700.00 Rp 18,794,673.00 Rp 20,674,140.30 96.94

3. Pas Bubungan Metal m1 12.00 Rp 116,105.00 Rp 1,393,260.00 Rp 1,532,586.00 12.00 Rp 112,600.00 Rp 1,351,200.00 Rp 1,486,320.00 12.00 Rp 112,600.00 Rp 1,351,200.00 Rp 1,486,320.00 96.98

4. Pemasangan Listplank GRC Uk. (6 mm x20 cm ) m1 38.00 Rp 51,925.50 Rp 1,973,169.00 Rp 2,170,485.90 38.00 Rp 50,300.00 Rp 1,911,400.00 Rp 2,102,540.00 38.00 Rp 50,300.00 Rp 1,911,400.00 Rp 2,102,540.00 96.87

e. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Memasang Langit-langit Gyp teli, Ukuran (600x120) tebal 9 mm + Rangka Alumuni m2 411.25 Rp 151,306.52 Rp 62,224,805.53 Rp 68,447,286.08 411.25 Rp 146,700.00 Rp 60,330,375.00 Rp 66,363,412.50 411.25 Rp 146,700.00 Rp 60,330,375.00 Rp 66,363,412.50 96.96

2. Pas Langit-langit GRC t = 4 mm + rangka besi hollow m2 105.75 Rp 110,851.95 Rp 11,722,593.71 Rp 12,894,853.08 105.75 Rp 102,800.00 Rp 10,871,100.00 Rp 11,958,210.00 105.75 Rp 102,800.00 Rp 10,871,100.00 Rp 11,958,210.00 92.74

f. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 411.25 Rp 161,367.25 Rp 66,362,281.56 Rp 72,998,509.72 411.25 Rp 166,700.00 Rp 68,555,375.00 Rp 75,410,912.50 411.25 Rp 166,700.00 Rp 68,555,375.00 Rp 75,410,912.50 103.30

Ps lantai Keramik 40x40 polos (selasar) m2 105.75 Rp 161,367.25 Rp 17,064,586.69 Rp 18,771,045.36 105.75 Rp 166,700.00 Rp 17,628,525.00 Rp 19,391,377.50 105.75 Rp 166,700.00 Rp 17,628,525.00 Rp 19,391,377.50 103.30

2. Ps. Keramik Dinding 20x20 (selasar) m2 76.38 Rp 161,999.75 Rp 12,373,540.91 Rp 13,610,895.00 76.38 Rp 115,600.00 Rp 8,829,528.00 Rp 9,712,480.80 76.38 Rp 115,600.00 Rp 8,829,528.00 Rp 9,712,480.80 71.36

g. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (3 bh) m1 10.79 Rp 106,489.35 Rp 1,149,020.09 Rp 1,263,922.10 10.79 Rp 110,700.00 Rp 1,194,453.00 Rp 1,313,898.30 10.79 Rp 110,700.00 Rp 1,194,453.00 Rp 1,313,898.30 103.95

- J1 (2 bh) m1 3.22 Rp 106,489.35 Rp 342,895.71 Rp 377,185.28 3.22 Rp 110,700.00 Rp 356,454.00 Rp 392,099.40 3.22 Rp 110,700.00 Rp 356,454.00 Rp 392,099.40 103.95

- BV (2bh) m1 0.91 Rp 424,110.50 Rp 385,940.56 Rp 424,534.61 0.91 Rp 110,700.00 Rp 100,737.00 Rp 110,810.70 0.91 Rp 110,700.00 Rp 100,737.00 Rp 110,810.70 26.10

- J1 (2 unit) m2 0.91 Rp 424,110.50 Rp 385,940.56 Rp 424,534.61 0.91 Rp 441,000.00 Rp 401,310.00 Rp 441,441.00 0.91 Rp 441,000.00 Rp 401,310.00 Rp 441,441.00 103.98

h. PEK. PINTU Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pembuatan & Pemasangan Pintu Teakwood m2 10.79 Rp 782,804.00 Rp 8,446,455.16 Rp 9,291,100.68 10.79 Rp 814,100.00 Rp 8,784,139.00 Rp 9,662,552.90 10.79 Rp 814,100.00 Rp 8,784,139.00 Rp 9,662,552.90 104.00

i. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pemasangan Kunci Tanam Biasa bh 2.00 Rp 396,302.50 Rp 792,605.00 Rp 871,865.50 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 91.50

2. Pas Engsel Pintu bh 9.00 Rp 23,553.75 Rp 211,983.75 Rp 233,182.13 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 9.00 Rp 39,100.00 Rp 351,900.00 Rp 387,090.00 166.00

3. Pas Engsel Jendela Kupu2 bh 4.00 Rp 15,702.50 Rp 62,810.00 Rp 69,091.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 209.52

4. Pas Kait Angin bh 2.00 Rp 23,622.50 Rp 47,245.00 Rp 51,969.50 2.00 Rp 32,900.00 Rp 65,800.00 Rp 72,380.00 2.00 Rp 32,900.00 Rp 65,800.00 Rp 72,380.00 139.27

5. Pas Kaca 5 mm m2 4.10 Rp 173,875.63 Rp 712,890.06 Rp 784,179.07 4.10 Rp 129,700.00 Rp 531,770.00 Rp 584,947.00 4.10 Rp 129,700.00 Rp 531,770.00 Rp 584,947.00 74.59

j. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengecatan Tembok Dalam 3 kali m2 756.80 Rp 55,312.40 Rp 41,860,424.32 Rp 46,046,466.75 756.80 Rp 42,200.00 Rp 31,936,960.00 Rp 35,130,656.00 756.80 Rp 42,200.00 Rp 31,936,960.00 Rp 35,130,656.00 76.29

2. Pengecatan Tembok Luar Watershild 3 kali m2 420.80 Rp 55,312.40 Rp 23,275,457.92 Rp 25,603,003.71 420.80 Rp 42,200.00 Rp 17,757,760.00 Rp 19,533,536.00 420.80 Rp 42,200.00 Rp 17,757,760.00 Rp 19,533,536.00 76.29

3. Pengecatan Plafond 3 Kali m2 146.88 Rp 48,769.60 Rp 7,163,278.85 Rp 7,879,606.73 146.88 Rp 30,700.00 Rp 4,509,216.00 Rp 4,960,137.60 146.88 Rp 30,700.00 Rp 4,509,216.00 Rp 4,960,137.60 62.95

k. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Instalasi Tiitik lampu ttk 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 89.49

2. Pemasangan Stop Kontak + Instalasi bh 12.00 Rp 216,991.50 Rp 2,603,898.00 Rp 2,864,287.80 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 12.00 Rp 200,100.00 Rp 2,401,200.00 Rp 2,641,320.00 92.22

3. Pemasangan Lampu TL bh 30.00 Rp 208,851.50 Rp 6,265,545.00 Rp 6,892,099.50 30.00 Rp 186,900.00 Rp 5,607,000.00 Rp 6,167,700.00 30.00 Rp 186,900.00 Rp 5,607,000.00 Rp 6,167,700.00 89.49

4. Pemasangan Lampu pijar bh 8.00 Rp 74,101.50 Rp 592,812.00 Rp 652,093.20 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 8.00 Rp 66,300.00 Rp 530,400.00 Rp 583,440.00 89.47

5. Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
6. Pitting lampu bh 8.00 Rp 30,101.50 Rp 240,812.00 Rp 264,893.20 8.00 Rp 26,900.00 Rp 215,200.00 Rp 236,720.00 8.00 Rp 26,900.00 Rp 215,200.00 Rp 236,720.00 89.36

7. Pemasangan Sakelar Ganda bh 8.00 Rp 86,083.25 Rp 688,666.00 Rp 757,532.60 8.00 Rp 77,000.00 Rp 616,000.00 Rp 677,600.00 8.00 Rp 77,000.00 Rp 616,000.00 Rp 677,600.00 89.45

D. REHAB. RKB GUNUNG SARI 1 (3 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran List Plank Lama m1 68.70 Rp 2,420.00 Rp 166,254.00 Rp 182,879.40 68.70 Rp 2,200.00 Rp 151,140.00 Rp 166,254.00 68.70 Rp 2,200.00 Rp 151,140.00 Rp 166,254.00 90.91

2. Bongkaran keramik Lantai m3 209.88 Rp 6,600.00 Rp 1,385,208.00 Rp 1,523,728.80 209.88 Rp 5,000.00 Rp 1,049,400.00 Rp 1,154,340.00 209.88 Rp 5,000.00 Rp 1,049,400.00 Rp 1,154,340.00 75.76

b. PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Listplank GRC Uk. (6 mm x 20 cm ) m1 68.70 Rp 51,925.50 Rp 3,567,281.85 Rp 3,924,010.04 68.70 Rp 50,300.00 Rp 3,455,610.00 Rp 3,801,171.00 68.70 Rp 50,300.00 Rp 3,455,610.00 Rp 3,801,171.00 96.87

c. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Ps lantai Keramik 40x40 polos (RKB) m2 166.95 Rp 161,367.25 Rp 26,940,262.39 Rp 29,634,288.63 166.95 Rp 166,700.00 Rp 27,830,565.00 Rp 30,613,621.50 166.95 Rp 166,700.00 Rp 27,830,565.00 Rp 30,613,621.50 103.30

2. Ps lantai Keramik 40x40 polos (selasar) 42.93 Rp 161,367.25 Rp 6,927,496.04 Rp 7,620,245.65 42.93 Rp 166,700.00 Rp 7,156,431.00 Rp 7,872,074.10 42.93 Rp 166,700.00 Rp 7,156,431.00 Rp 7,872,074.10 103.30

3. Ps. Keramik Dinding 20x20 (selasar) m2 31.01 Rp 161,999.75 Rp 5,023,612.25 Rp 5,525,973.47 31.01 Rp 115,600.00 Rp 3,584,756.00 Rp 3,943,231.60 31.01 Rp 115,600.00 Rp 3,584,756.00 Rp 3,943,231.60 71.36

E. PEMBANGUNAN TOILET Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 18.28 Rp 27,132.05 Rp 495,973.87 Rp 545,571.26 18.28 Rp 15,400.00 Rp 281,512.00 Rp 309,663.20 18.28 Rp 15,400.00 Rp 281,512.00 Rp 309,663.20 56.76

2. Bongkaran Kuda-kuda, Gording Balok m3 0.76 Rp 71,029.75 Rp 53,982.61 Rp 59,380.87 0.76 Rp 360,000.00 Rp 273,600.00 Rp 300,960.00 0.76 Rp 360,000.00 Rp 273,600.00 Rp 300,960.00 506.83

3. Bongkaran Genteng Lama m2 18.28 Rp 299,259.13 Rp 5,470,456.81 Rp 6,017,502.49 18.28 Rp 2,900.00 Rp 53,012.00 Rp 58,313.20 18.28 Rp 2,900.00 Rp 53,012.00 Rp 58,313.20 0.97

4. Bongkaran Plafond dan Rangka Plafond m2 9.60 Rp 12,870.00 Rp 123,552.00 Rp 135,907.20 9.60 Rp 16,100.00 Rp 154,560.00 Rp 170,016.00 9.60 Rp 16,100.00 Rp 154,560.00 Rp 170,016.00 125.10

5. Bongkaran Kusen Jendela m2 6.72 Rp 16,720.00 Rp 112,358.40 Rp 123,594.24 6.72 Rp 646,500.00 Rp 4,344,480.00 Rp 4,778,928.00 6.72 Rp 646,500.00 Rp 4,344,480.00 Rp 4,778,928.00 3866.63

6. Bongkaran keramik Lantai m2 9.60 Rp 6,600.00 Rp 63,360.00 Rp 69,696.00 9.60 Rp 646,500.00 Rp 6,206,400.00 Rp 6,827,040.00 9.60 Rp 646,500.00 Rp 6,206,400.00 Rp 6,827,040.00 9795.45

7. Bongkar Beton Bertulang m3 1.09 Rp 1,484,978.00 Rp 1,618,626.02 Rp 1,780,488.62 1.09 Rp 646,500.00 Rp 704,685.00 Rp 775,153.50 1.09 Rp 646,500.00 Rp 704,685.00 Rp 775,153.50 43.54

b. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah pondasi batu kali m3 28.78 Rp 81,812.50 Rp 2,354,563.75 Rp 2,590,020.13 28.78 Rp 74,400.00 Rp 2,141,232.00 Rp 2,355,355.20 28.78 Rp 74,400.00 Rp 2,141,232.00 Rp 2,355,355.20 90.94

2. Urugan tanah kembali m3 15.59 Rp 59,125.00 Rp 921,758.75 Rp 1,013,934.63 15.59 Rp 104,500.00 Rp 1,629,155.00 Rp 1,792,070.50 15.59 Rp 104,500.00 Rp 1,629,155.00 Rp 1,792,070.50 176.74

3. Urugan Pasir dibawah pondasi t=5cm m3 1.11 Rp 276,925.00 Rp 307,386.75 Rp 338,125.43 1.11 Rp 179,900.00 Rp 199,689.00 Rp 219,657.90 1.11 Rp 179,900.00 Rp 199,689.00 Rp 219,657.90 64.96

4. Urugan Tanah dibwh lantai t=100 cm m3 14.16 Rp 114,884.90 Rp 1,626,770.11 Rp 1,789,447.12 14.16 Rp 104,500.00 Rp 1,479,720.00 Rp 1,627,692.00 14.16 Rp 104,500.00 Rp 1,479,720.00 Rp 1,627,692.00 90.96

5. pemadatan Tanah per 20 cm m3 14.16 Rp 92,125.00 Rp 1,304,490.00 Rp 1,434,939.00 14.16 Rp 60,000.00 Rp 849,600.00 Rp 934,560.00 14.16 Rp 60,000.00 Rp 849,600.00 Rp 934,560.00 65.13

6. Urugan Pasir dibwh lantai t=5 cm m3 0.71 Rp 276,925.00 Rp 196,616.75 Rp 216,278.43 0.71 Rp 179,900.00 Rp 127,729.00 Rp 140,501.90 0.71 Rp 179,900.00 Rp 127,729.00 Rp 140,501.90 64.96

c. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Pondasi batu kali m3 13.19 Rp 1,156,439.90 Rp 15,253,442.28 Rp 16,778,786.51 13.19 Rp 985,700.00 Rp 13,001,383.00 Rp 14,301,521.30 13.19 Rp 985,700.00 Rp 13,001,383.00 Rp 14,301,521.30 85.24

2. Pas Batu Aanstamping m3 3.32 Rp 729,547.50 Rp 2,422,097.70 Rp 2,664,307.47 3.32 Rp 577,200.00 Rp 1,916,304.00 Rp 2,107,934.40 3.32 Rp 577,200.00 Rp 1,916,304.00 Rp 2,107,934.40 79.12

d. PEKERJAAN BETON K-225 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Sloof 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.42 Rp 1,237,770.63 Rp 519,863.67 Rp 571,850.03 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 0.42 Rp 1,206,800.00 Rp 506,856.00 Rp 557,541.60 97.50

- bekesting m2 5.54 Rp 274,186.00 Rp 1,518,990.44 Rp 1,670,889.48 5.54 Rp 226,900.00 Rp 1,257,026.00 Rp 1,382,728.60 5.54 Rp 226,900.00 Rp 1,257,026.00 Rp 1,382,728.60 82.75

- besi Kg 291.19 Rp 13,939.75 Rp 4,059,115.80 Rp 4,465,027.38 291.19 Rp 18,900.00 Rp 5,503,491.00 Rp 6,053,840.10 291.19 Rp 18,900.00 Rp 5,503,491.00 Rp 6,053,840.10 135.58

2. Kolom K1 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.98 Rp 1,237,770.63 Rp 1,213,015.22 Rp 1,334,316.74 0.98 Rp 1,206,800.00 Rp 1,182,664.00 Rp 1,300,930.40 0.98 Rp 1,206,800.00 Rp 1,182,664.00 Rp 1,300,930.40 97.50

- bekesting m2 26.10 Rp 493,399.50 Rp 12,877,726.95 Rp 14,165,499.65 26.10 Rp 226,900.00 Rp 5,922,090.00 Rp 6,514,299.00 26.10 Rp 226,900.00 Rp 5,922,090.00 Rp 6,514,299.00 45.99

- besi Kg 267.07 Rp 13,939.75 Rp 3,722,889.03 Rp 4,095,177.94 267.07 Rp 18,900.00 Rp 5,047,623.00 Rp 5,552,385.30 267.07 Rp 18,900.00 Rp 5,047,623.00 Rp 5,552,385.30 135.58
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
3. Ring Balok 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.88 Rp 1,237,770.63 Rp 1,089,238.16 Rp 1,198,161.97 0.88 Rp 1,206,800.00 Rp 1,061,984.00 Rp 1,168,182.40 0.88 Rp 1,206,800.00 Rp 1,061,984.00 Rp 1,168,182.40 97.50

- bekesting m2 11.75 Rp 508,249.50 Rp 5,971,931.63 Rp 6,569,124.79 11.75 Rp 226,900.00 Rp 2,666,075.00 Rp 2,932,682.50 11.75 Rp 226,900.00 Rp 2,666,075.00 Rp 2,932,682.50 44.64

- besi Kg 652.64 Rp 13,939.75 Rp 9,097,638.44 Rp 10,007,402.28 652.64 Rp 18,900.00 Rp 12,334,896.00 Rp 13,568,385.60 652.64 Rp 18,900.00 Rp 12,334,896.00 Rp 13,568,385.60 135.58

e. PEK DINDING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pas Dinding Bata Merah 1SP : 5PP m2 30.88 Rp 250,274.20 Rp 7,728,467.30 Rp 8,501,314.03 30.88 Rp 109,800.00 Rp 3,390,624.00 Rp 3,729,686.40 30.88 Rp 109,800.00 Rp 3,390,624.00 Rp 3,729,686.40 43.87

2. Pas Dinding Bata Merah 1SP : 2PP 1/2 bata m2 0.61 Rp 265,156.10 Rp 161,745.22 Rp 177,919.74 0.61 Rp 109,800.00 Rp 66,978.00 Rp 73,675.80 0.61 Rp 109,800.00 Rp 66,978.00 Rp 73,675.80 41.41

f. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pekerjaan Beton Site Mix K 225 m3 2.38 Rp 1,237,770.63 Rp 2,945,894.11 Rp 3,240,483.52 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 2.38 Rp 1,206,800.00 Rp 2,872,184.00 Rp 3,159,402.40 97.50

2. Wiremash M 6 kg 104.28 Rp 21,583.10 Rp 2,250,685.67 Rp 2,475,754.23 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 104.28 Rp 19,600.00 Rp 2,043,888.00 Rp 2,248,276.80 90.81

3. Bekisting m2 23.76 Rp 616,599.50 Rp 14,650,404.12 Rp 16,115,444.53 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 36.80

4. Plesteran 1:2 m2 23.76 Rp 76,429.10 Rp 1,815,955.42 Rp 1,997,550.96 23.76 Rp 69,300.00 Rp 1,646,568.00 Rp 1,811,224.80 23.76 Rp 69,300.00 Rp 1,646,568.00 Rp 1,811,224.80 90.67

5. Acian m2 23.76 Rp 41,607.50 Rp 988,594.20 Rp 1,087,453.62 23.76 Rp 37,800.00 Rp 898,128.00 Rp 987,940.80 23.76 Rp 37,800.00 Rp 898,128.00 Rp 987,940.80 90.85

g. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Plesteran 1:2 m2 58.70 Rp 76,429.10 Rp 4,486,388.17 Rp 4,935,026.99 58.70 Rp 69,300.00 Rp 4,067,910.00 Rp 4,474,701.00 58.70 Rp 69,300.00 Rp 4,067,910.00 Rp 4,474,701.00 90.67

2. Acian m2 58.70 Rp 41,607.50 Rp 2,442,360.25 Rp 2,686,596.28 58.70 Rp 37,800.00 Rp 2,218,860.00 Rp 2,440,746.00 58.70 Rp 37,800.00 Rp 2,218,860.00 Rp 2,440,746.00 90.85

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Memasang Langit-langit gypsum, Ukuran (120x240) tebal 9 mm + Rangka Hollow m2 23.76 Rp 110,851.95 Rp 2,633,842.33 Rp 2,897,226.57 23.76 Rp 146,700.00 Rp 3,485,592.00 Rp 3,834,151.20 23.76 Rp 146,700.00 Rp 3,485,592.00 Rp 3,834,151.20 132.34

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pemasangan Lantai Keramik 30 x 30 cm m2 18.96 Rp 181,483.50 Rp 3,440,927.19 Rp 3,785,019.91 18.96 Rp 164,500.00 Rp 3,118,920.00 Rp 3,430,812.00 18.96 Rp 164,500.00 Rp 3,118,920.00 Rp 3,430,812.00 90.64

Keramik Dinding 30x60 m2 58.70 Rp 245,359.13 Rp 14,402,580.64 Rp 15,842,838.70 58.70 Rp 164,500.00 Rp 9,656,150.00 Rp 10,621,765.00 58.70 Rp 164,500.00 Rp 9,656,150.00 Rp 10,621,765.00 67.04

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (4 bh) m1 23.60 Rp 106,489.35 Rp 2,513,148.66 Rp 2,764,463.53 23.60 Rp 110,700.00 Rp 2,612,520.00 Rp 2,873,772.00 23.60 Rp 110,700.00 Rp 2,612,520.00 Rp 2,873,772.00 103.95

BV P1 (4 bh) m1 11.20 Rp 106,489.35 Rp 1,192,680.72 Rp 1,311,948.79 11.20 Rp 110,700.00 Rp 1,239,840.00 Rp 1,363,824.00 11.20 Rp 110,700.00 Rp 1,239,840.00 Rp 1,363,824.00 103.95

sunscreen Alumunium (4 bh) m2 1.92 Rp 478,170.00 Rp 918,086.40 Rp 1,009,895.04 1.92 Rp 441,000.00 Rp 846,720.00 Rp 931,392.00 1.92 Rp 441,000.00 Rp 846,720.00 Rp 931,392.00 92.23

Pintu Panel Alumunium P1 (4 bh) m2 6.88 Rp 456,604.50 Rp 3,141,438.96 Rp 3,455,582.86 6.88 Rp 441,000.00 Rp 3,034,080.00 Rp 3,337,488.00 6.88 Rp 441,000.00 Rp 3,034,080.00 Rp 3,337,488.00 96.58

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Pintu bh 4.00 Rp 396,302.50 Rp 1,585,210.00 Rp 1,743,731.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 91.50

Pas Engsel Pintu bh 12.00 Rp 23,553.75 Rp 282,645.00 Rp 310,909.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 166.00

l. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 4.00 Rp 802,571.00 Rp 3,210,284.00 Rp 3,531,312.40 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 101.75

Pemasangan Urinoir bh 2.00 Rp 3,568,521.00 Rp 7,137,042.00 Rp 7,850,746.20 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel bh 3.00 Rp 1,185,783.50 Rp 3,557,350.50 Rp 3,913,085.55 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 3.00 Rp 1,061,100.00 Rp 3,183,300.00 Rp 3,501,630.00 89.49

Ember Besar 100 L + Gayung bh 4.00 Rp 250,000.00 Rp 1,000,000.00 Rp 1,100,000.00 4.00 Rp 1,630,100.00 Rp 6,520,400.00 Rp 7,172,440.00 4.00 Rp 1,630,100.00 Rp 6,520,400.00 Rp 7,172,440.00 652.04

Pas Pipa PVC type AW 1/2" m1 40.00 Rp 27,875.72 Rp 1,115,028.75 Rp 1,226,531.63 40.00 Rp 24,900.00 Rp 996,000.00 Rp 1,095,600.00 40.00 Rp 24,900.00 Rp 996,000.00 Rp 1,095,600.00 89.33

Pas Pipa PVC type AW 3/4" m1 40.00 Rp 32,421.81 Rp 1,296,872.50 Rp 1,426,559.75 40.00 Rp 29,000.00 Rp 1,160,000.00 Rp 1,276,000.00 40.00 Rp 29,000.00 Rp 1,160,000.00 Rp 1,276,000.00 89.45

Pas Pipa PVC type AW 3" m1 40.00 Rp 86,306.46 Rp 3,452,258.33 Rp 3,797,484.17 40.00 Rp 77,200.00 Rp 3,088,000.00 Rp 3,396,800.00 40.00 Rp 77,200.00 Rp 3,088,000.00 Rp 3,396,800.00 89.45

Kran Air Ǿ1/2" atau 3/4" unit 4.00 Rp 87,862.50 Rp 351,450.00 Rp 386,595.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 89.46

Floor drain bh 4.00 Rp 55,852.50 Rp 223,410.00 Rp 245,751.00 4.00 Rp 49,900.00 Rp 199,600.00 Rp 219,560.00 4.00 Rp 49,900.00 Rp 199,600.00 Rp 219,560.00 89.34
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
1 Unit Septictank 2x1,50x1,50 m + Rembesan unit 1.00 Rp 7,688,261.45 Rp 7,688,261.45 Rp 8,457,087.59 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 133.06

Pengeboran Air +Cassing+Pompa+Accesories m 50.00 Rp 150,000.00 Rp 7,500,000.00 Rp 8,250,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 986.67

Menara air include water torn 1000 liter unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok Dalam 3 Kali m2 58.70 Rp 55,312.40 Rp 3,246,837.88 Rp 3,571,521.67 58.70 Rp 42,200.00 Rp 2,477,140.00 Rp 2,724,854.00 58.70 Rp 42,200.00 Rp 2,477,140.00 Rp 2,724,854.00 76.29

Pengecatan Tembok Luar Watershild 3 Kali m2 58.70 Rp 55,312.40 Rp 3,246,837.88 Rp 3,571,521.67 58.70 Rp 42,200.00 Rp 2,477,140.00 Rp 2,724,854.00 58.70 Rp 42,200.00 Rp 2,477,140.00 Rp 2,724,854.00 76.29

Pengecatan Plafond 3 Kali m2 23.76 Rp 48,769.60 Rp 1,158,765.70 Rp 1,274,642.27 23.76 Rp 30,700.00 Rp 729,432.00 Rp 802,375.20 23.76 Rp 30,700.00 Rp 729,432.00 Rp 802,375.20 62.95

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu bh 5.00 Rp 223,591.50 Rp 1,117,957.50 Rp 1,229,753.25 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 5.00 Rp 200,100.00 Rp 1,000,500.00 Rp 1,100,550.00 89.49

Pemasangan Lampu pijar unit 5.00 Rp 74,101.50 Rp 370,507.50 Rp 407,558.25 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 89.47

Pitting lampu bh 5.00 Rp 30,101.50 Rp 150,507.50 Rp 165,558.25 5.00 Rp 333,900.00 Rp 1,669,500.00 Rp 1,836,450.00 5.00 Rp 333,900.00 Rp 1,669,500.00 Rp 1,836,450.00 1109.25

Pemasangan Sakelar Ganda bh 2.00 Rp 86,083.25 Rp 172,166.50 Rp 189,383.15 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 31.25

30) SDN KADUDAMPIT 2 KAB. PANDEGLANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00 Rp 5,500,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 37.50

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 4.00 Rp 350,000.00 Rp 1,400,000.00 Rp 1,540,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 100.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN KADUDAMPIT ( 6 LOKAL, GUDANG DAN TOILET ) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 160.53 Rp 16,720.00 Rp 2,684,061.60 Rp 2,952,467.76 160.53 Rp 15,400.00 Rp 2,472,162.00 Rp 2,719,378.20 160.53 Rp 15,400.00 Rp 2,472,162.00 Rp 2,719,378.20 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 2.68 Rp 390,500.00 Rp 1,046,540.00 Rp 1,151,194.00 2.68 Rp 360,000.00 Rp 964,800.00 Rp 1,061,280.00 2.68 Rp 360,000.00 Rp 964,800.00 Rp 1,061,280.00 92.19

4. Bongkaran Genteng Lama m2 239.80 Rp 3,150.00 Rp 755,370.00 Rp 830,907.00 239.80 Rp 2,900.00 Rp 695,420.00 Rp 764,962.00 239.80 Rp 2,900.00 Rp 695,420.00 Rp 764,962.00 92.06

5. Bongkaran List Plank Lama m1 82.92 Rp 2,420.00 Rp 200,666.40 Rp 220,733.04 82.92 Rp 2,200.00 Rp 182,424.00 Rp 200,666.40 82.92 Rp 2,200.00 Rp 182,424.00 Rp 200,666.40 90.91

6. Bongkaran Plafond dan Rangka Plafond m2 208.62 Rp 12,870.00 Rp 2,684,939.40 Rp 2,953,433.34 208.62 Rp 16,100.00 Rp 3,358,782.00 Rp 3,694,660.20 208.62 Rp 16,100.00 Rp 3,358,782.00 Rp 3,694,660.20 125.10

7. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 0.20 Rp 701,239.00 Rp 140,247.80 Rp 154,272.58 0.20 Rp 646,500.00 Rp 129,300.00 Rp 142,230.00 0.20 Rp 646,500.00 Rp 129,300.00 Rp 142,230.00 92.19

9. Bongkaran Lantai m2 377.87 Rp 6,600.00 Rp 2,493,942.00 Rp 2,743,336.20 377.87 Rp 5,000.00 Rp 1,889,350.00 Rp 2,078,285.00 377.87 Rp 5,000.00 Rp 1,889,350.00 Rp 2,078,285.00 75.76

b. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 239.80 Rp 142,043.00 Rp 34,061,911.40 Rp 37,468,102.54 239.80 Rp 104,500.00 Rp 25,059,100.00 Rp 27,565,010.00 239.80 Rp 104,500.00 Rp 25,059,100.00 Rp 27,565,010.00 73.57

Pek Rangka Baja Ringan Kuda Kuda m2 160.53 Rp 180,496.25 Rp 28,975,063.01 Rp 31,872,569.31 160.53 Rp 175,000.00 Rp 28,092,750.00 Rp 30,902,025.00 160.53 Rp 175,000.00 Rp 28,092,750.00 Rp 30,902,025.00 96.95

Pas Bubungan Metal m1 46.16 Rp 116,105.00 Rp 5,359,406.80 Rp 5,895,347.48 46.16 Rp 112,600.00 Rp 5,197,616.00 Rp 5,717,377.60 46.16 Rp 112,600.00 Rp 5,197,616.00 Rp 5,717,377.60 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 82.92 Rp 51,925.50 Rp 4,305,662.46 Rp 4,736,228.71 82.92 Rp 50,300.00 Rp 4,170,876.00 Rp 4,587,963.60 82.92 Rp 50,300.00 Rp 4,170,876.00 Rp 4,587,963.60 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 208.62 Rp 151,306.52 Rp 31,565,565.79 Rp 34,722,122.36 208.62 Rp 146,700.00 Rp 30,604,554.00 Rp 33,665,009.40 208.62 Rp 146,700.00 Rp 30,604,554.00 Rp 33,665,009.40 96.96

Langit langit Gypsum+ Rangka Hollow m2 63.48 Rp 110,851.95 Rp 7,036,881.79 Rp 7,740,569.96 63.48 Rp 102,800.00 Rp 6,525,744.00 Rp 7,178,318.40 63.48 Rp 102,800.00 Rp 6,525,744.00 Rp 7,178,318.40 92.74

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 76.11 Rp 161,367.25 Rp 12,281,661.40 Rp 13,509,827.54 76.11 Rp 166,700.00 Rp 12,687,537.00 Rp 13,956,290.70 76.11 Rp 166,700.00 Rp 12,687,537.00 Rp 13,956,290.70 103.30

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 315.40 Rp 161,367.25 Rp 50,895,230.65 Rp 55,984,753.72 315.40 Rp 166,700.00 Rp 52,577,180.00 Rp 57,834,898.00 315.40 Rp 166,700.00 Rp 52,577,180.00 Rp 57,834,898.00 103.30

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (3 bh) m1 24.60 Rp 106,489.35 Rp 2,619,638.01 Rp 2,881,601.81 24.60 Rp 110,700.00 Rp 2,723,220.00 Rp 2,995,542.00 24.60 Rp 110,700.00 Rp 2,723,220.00 Rp 2,995,542.00 103.95

- J1 (8 bh) m1 96.00 Rp 106,489.35 Rp 10,222,977.60 Rp 11,245,275.36 96.00 Rp 110,700.00 Rp 10,627,200.00 Rp 11,689,920.00 96.00 Rp 110,700.00 Rp 10,627,200.00 Rp 11,689,920.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (8 unit) m2 3.87 Rp 424,110.50 Rp 1,641,307.64 Rp 1,805,438.40 3.87 Rp 441,000.00 Rp 1,706,670.00 Rp 1,877,337.00 3.87 Rp 441,000.00 Rp 1,706,670.00 Rp 1,877,337.00 103.98

Kaca m2 10.28 Rp 173,875.63 Rp 1,787,441.43 Rp 1,966,185.57 10.28 Rp 129,700.00 Rp 1,333,316.00 Rp 1,466,647.60 10.28 Rp 129,700.00 Rp 1,333,316.00 Rp 1,466,647.60 74.59

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 3 bh) m2 9.58 Rp 782,804.00 Rp 7,499,262.32 Rp 8,249,188.55 9.58 Rp 814,100.00 Rp 7,799,078.00 Rp 8,578,985.80 9.58 Rp 814,100.00 Rp 7,799,078.00 Rp 8,578,985.80 104.00

l. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 3.00 Rp 396,302.50 Rp 1,188,907.50 Rp 1,307,798.25 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 3.00 Rp 362,600.00 Rp 1,087,800.00 Rp 1,196,580.00 91.50

Pas Engsel Pintu bh 16.00 Rp 23,553.75 Rp 376,860.00 Rp 414,546.00 16.00 Rp 39,100.00 Rp 625,600.00 Rp 688,160.00 16.00 Rp 39,100.00 Rp 625,600.00 Rp 688,160.00 166.00

Pas Engsel Jendela Kupu2 bh 16.00 Rp 15,702.50 Rp 251,240.00 Rp 276,364.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 209.52
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pas Kait Angin bh 16.00 Rp 23,622.50 Rp 377,960.00 Rp 415,756.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 139.27

Pas Kaca 5 mm m2 10.28 Rp 173,875.63 Rp 1,787,441.43 Rp 1,966,185.57 10.28 Rp 129,700.00 Rp 1,333,316.00 Rp 1,466,647.60 10.28 Rp 129,700.00 Rp 1,333,316.00 Rp 1,466,647.60 74.59

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 Kali m2 460.89 Rp 55,312.40 Rp 25,492,932.04 Rp 28,042,225.24 460.89 Rp 42,200.00 Rp 19,449,558.00 Rp 21,394,513.80 460.89 Rp 42,200.00 Rp 19,449,558.00 Rp 21,394,513.80 76.29

Pengecatan Plafond 3 Kali m2 272.10 Rp 48,769.60 Rp 13,270,208.16 Rp 14,597,228.98 272.10 Rp 30,700.00 Rp 8,353,470.00 Rp 9,188,817.00 272.10 Rp 30,700.00 Rp 8,353,470.00 Rp 9,188,817.00 62.95

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 32.00 Rp 223,591.50 Rp 7,154,928.00 Rp 7,870,420.80 32.00 Rp 200,100.00 Rp 6,403,200.00 Rp 7,043,520.00 32.00 Rp 200,100.00 Rp 6,403,200.00 Rp 7,043,520.00 89.49

Pemasangan Stop kontak + Instalasi bh 8.00 Rp 216,991.50 Rp 1,735,932.00 Rp 1,909,525.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 92.22

Pemasangan Lampu TL + Armateur bh 25.00 Rp 208,851.50 Rp 5,221,287.50 Rp 5,743,416.25 25.00 Rp 186,900.00 Rp 4,672,500.00 Rp 5,139,750.00 25.00 Rp 186,900.00 Rp 4,672,500.00 Rp 5,139,750.00 89.49

Pemasangan Lampu pijar bh 7.00 Rp 74,101.50 Rp 518,710.50 Rp 570,581.55 7.00 Rp 66,300.00 Rp 464,100.00 Rp 510,510.00 7.00 Rp 66,300.00 Rp 464,100.00 Rp 510,510.00 89.47

Pemasangan MCB Unit 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar+Instalasi bh 3.00 Rp 216,991.50 Rp 650,974.50 Rp 716,071.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 12.40

D. PEMBANGUNAN MUSHOLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Galian tanah pondasi batu kali m3 30.76 Rp 81,812.50 Rp 2,516,552.50 Rp 2,768,207.75 30.76 Rp 74,400.00 Rp 2,288,544.00 Rp 2,517,398.40 30.76 Rp 74,400.00 Rp 2,288,544.00 Rp 2,517,398.40 90.94

Urugan tanah kembali m3 10.25 Rp 59,125.00 Rp 606,031.25 Rp 666,634.38 10.25 Rp 104,500.00 Rp 1,071,125.00 Rp 1,178,237.50 10.25 Rp 104,500.00 Rp 1,071,125.00 Rp 1,178,237.50 176.74

Urugan Pasir dibawah pondasi m3 1.90 Rp 276,925.00 Rp 526,157.50 Rp 578,773.25 1.90 Rp 179,900.00 Rp 341,810.00 Rp 375,991.00 1.90 Rp 179,900.00 Rp 341,810.00 Rp 375,991.00 64.96

Urugan Pasir dibwh lantai t=5 cm m3 1.69 Rp 276,925.00 Rp 468,003.25 Rp 514,803.58 1.69 Rp 179,900.00 Rp 304,031.00 Rp 334,434.10 1.69 Rp 179,900.00 Rp 304,031.00 Rp 334,434.10 64.96

b. PEKERJAAN PONDASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Pondasi batu kali m3 30.76 Rp 1,156,439.90 Rp 35,572,091.32 Rp 39,129,300.46 30.76 Rp 985,700.00 Rp 30,320,132.00 Rp 33,352,145.20 30.76 Rp 985,700.00 Rp 30,320,132.00 Rp 33,352,145.20 85.24

Pas Batu Aanstamping m3 30.76 Rp 729,547.50 Rp 22,440,881.10 Rp 24,684,969.21 30.76 Rp 577,200.00 Rp 17,754,672.00 Rp 19,530,139.20 30.76 Rp 577,200.00 Rp 17,754,672.00 Rp 19,530,139.20 79.12

c. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Sloof 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.79 Rp 1,237,770.63 Rp 977,838.80 Rp 1,075,622.68 0.79 Rp 1,206,800.00 Rp 953,372.00 Rp 1,048,709.20 0.79 Rp 1,206,800.00 Rp 953,372.00 Rp 1,048,709.20 97.50

- bekesting m2 10.56 Rp 274,186.00 Rp 2,895,404.16 Rp 3,184,944.58 10.56 Rp 226,900.00 Rp 2,396,064.00 Rp 2,635,670.40 10.56 Rp 226,900.00 Rp 2,396,064.00 Rp 2,635,670.40 82.75

- besi Kg 207.29 Rp 13,939.75 Rp 2,889,570.78 Rp 3,178,527.86 207.29 Rp 18,900.00 Rp 3,917,781.00 Rp 4,309,559.10 207.29 Rp 18,900.00 Rp 3,917,781.00 Rp 4,309,559.10 135.58

Kolom K2 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.19 Rp 1,237,770.63 Rp 1,472,947.06 Rp 1,620,241.76 1.19 Rp 1,206,800.00 Rp 1,436,092.00 Rp 1,579,701.20 1.19 Rp 1,206,800.00 Rp 1,436,092.00 Rp 1,579,701.20 97.50

- bekesting m2 23.76 Rp 493,399.50 Rp 11,723,172.12 Rp 12,895,489.33 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 23.76 Rp 226,900.00 Rp 5,391,144.00 Rp 5,930,258.40 45.99

- besi Kg 62.74 Rp 13,939.75 Rp 874,579.92 Rp 962,037.91 62.74 Rp 18,900.00 Rp 1,185,786.00 Rp 1,304,364.60 62.74 Rp 18,900.00 Rp 1,185,786.00 Rp 1,304,364.60 135.58

Ring Balok Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 0.79 Rp 1,237,770.63 Rp 977,838.80 Rp 1,075,622.68 0.79 Rp 1,206,800.00 Rp 953,372.00 Rp 1,048,709.20 0.79 Rp 1,206,800.00 Rp 953,372.00 Rp 1,048,709.20 97.50

- bekesting m2 10.56 Rp 508,249.50 Rp 5,367,114.72 Rp 5,903,826.19 10.56 Rp 226,900.00 Rp 2,396,064.00 Rp 2,635,670.40 10.56 Rp 226,900.00 Rp 2,396,064.00 Rp 2,635,670.40 44.64

- besi Kg 201.04 Rp 13,939.75 Rp 2,802,447.34 Rp 3,082,692.07 201.04 Rp 18,900.00 Rp 3,799,656.00 Rp 4,179,621.60 201.04 Rp 18,900.00 Rp 3,799,656.00 Rp 4,179,621.60 135.58

pekerjaan Lantai Beton m3 3.38 Rp 1,237,770.63 Rp 4,183,664.75 Rp 4,602,031.22 3.38 Rp 1,206,800.00 Rp 4,078,984.00 Rp 4,486,882.40 3.38 Rp 1,206,800.00 Rp 4,078,984.00 Rp 4,486,882.40 97.50

d. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 98.03 Rp 121,236.50 Rp 11,884,814.10 Rp 13,073,295.50 98.03 Rp 109,800.00 Rp 10,763,694.00 Rp 11,840,063.40 98.03 Rp 109,800.00 Rp 10,763,694.00 Rp 11,840,063.40 90.57

f. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 196.06 Rp 69,670.70 Rp 13,659,637.44 Rp 15,025,601.19 196.06 Rp 69,300.00 Rp 13,586,958.00 Rp 14,945,653.80 196.06 Rp 69,300.00 Rp 13,586,958.00 Rp 14,945,653.80 99.47

Acian m2 196.06 Rp 41,607.50 Rp 8,157,566.45 Rp 8,973,323.10 196.06 Rp 37,800.00 Rp 7,411,068.00 Rp 8,152,174.80 196.06 Rp 37,800.00 Rp 7,411,068.00 Rp 8,152,174.80 90.85
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
g. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 41.28 Rp 142,043.00 Rp 5,863,535.04 Rp 6,449,888.54 41.28 Rp 137,700.00 Rp 5,684,256.00 Rp 6,252,681.60 41.28 Rp 137,700.00 Rp 5,684,256.00 Rp 6,252,681.60 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 20.64 Rp 180,496.25 Rp 3,725,442.60 Rp 4,097,986.86 20.64 Rp 175,000.00 Rp 3,612,000.00 Rp 3,973,200.00 20.64 Rp 175,000.00 Rp 3,612,000.00 Rp 3,973,200.00 96.95

Pas Bubungan Metal m1 6.50 Rp 116,105.00 Rp 754,682.50 Rp 830,150.75 6.50 Rp 112,600.00 Rp 731,900.00 Rp 805,090.00 6.50 Rp 112,600.00 Rp 731,900.00 Rp 805,090.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 18.50 Rp 51,925.50 Rp 960,621.75 Rp 1,056,683.93 18.50 Rp 50,300.00 Rp 930,550.00 Rp 1,023,605.00 18.50 Rp 50,300.00 Rp 930,550.00 Rp 1,023,605.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 34.10 Rp 151,306.52 Rp 5,159,552.26 Rp 5,675,507.49 34.10 Rp 146,700.00 Rp 5,002,470.00 Rp 5,502,717.00 34.10 Rp 146,700.00 Rp 5,002,470.00 Rp 5,502,717.00 96.96

Langit langit Gypsum+ Rangka Hollow m2 19.80 Rp 110,851.95 Rp 2,194,868.61 Rp 2,414,355.47 19.80 Rp 102,800.00 Rp 2,035,440.00 Rp 2,238,984.00 19.80 Rp 102,800.00 Rp 2,035,440.00 Rp 2,238,984.00 92.74

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas lantai Keramik 40x40 polos m2 34.10 Rp 161,367.25 Rp 5,502,623.23 Rp 6,052,885.55 34.10 Rp 166,700.00 Rp 5,684,470.00 Rp 6,252,917.00 34.10 Rp 166,700.00 Rp 5,684,470.00 Rp 6,252,917.00 103.30

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 (1 bh) m1 6.10 Rp 106,489.35 Rp 649,585.04 Rp 714,543.54 6.10 Rp 110,700.00 Rp 675,270.00 Rp 742,797.00 6.10 Rp 110,700.00 Rp 675,270.00 Rp 742,797.00 103.95

J1 (2 bh) m1 37.80 Rp 106,489.35 Rp 4,025,297.43 Rp 4,427,827.17 37.80 Rp 110,700.00 Rp 4,184,460.00 Rp 4,602,906.00 37.80 Rp 110,700.00 Rp 4,184,460.00 Rp 4,602,906.00 103.95

Daun Jendela Alumunium m2 7.20 Rp 424,110.50 Rp 3,053,595.60 Rp 3,358,955.16 7.20 Rp 441,000.00 Rp 3,175,200.00 Rp 3,492,720.00 7.20 Rp 441,000.00 Rp 3,175,200.00 Rp 3,492,720.00 103.98

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 1 bh) m2 1.94 Rp 782,804.00 Rp 1,518,639.76 Rp 1,670,503.74 1.94 Rp 814,100.00 Rp 1,579,354.00 Rp 1,737,289.40 1.94 Rp 814,100.00 Rp 1,579,354.00 Rp 1,737,289.40 104.00

k. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 1.00 Rp 396,302.50 Rp 396,302.50 Rp 435,932.75 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 1.00 Rp 362,600.00 Rp 362,600.00 Rp 398,860.00 91.50

Pas Engsel Pintu bh 2.00 Rp 23,553.75 Rp 47,107.50 Rp 51,818.25 2.00 Rp 39,100.00 Rp 78,200.00 Rp 86,020.00 2.00 Rp 39,100.00 Rp 78,200.00 Rp 86,020.00 166.00

Pas Engsel Jendela bh 8.00 Rp 15,702.50 Rp 125,620.00 Rp 138,182.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 209.52

Pas Hak Angin bh 4.00 Rp 23,622.50 Rp 94,490.00 Rp 103,939.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 4.00 Rp 32,900.00 Rp 131,600.00 Rp 144,760.00 139.27

Pas Kaca 5 mm m2 4.13 Rp 173,875.63 Rp 718,106.33 Rp 789,916.96 4.13 Rp 129,700.00 Rp 535,661.00 Rp 589,227.10 4.13 Rp 129,700.00 Rp 535,661.00 Rp 589,227.10 74.59

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 Kali m2 196.06 Rp 55,312.40 Rp 10,844,549.14 Rp 11,929,004.06 196.06 Rp 42,200.00 Rp 8,273,732.00 Rp 9,101,105.20 196.06 Rp 42,200.00 Rp 8,273,732.00 Rp 9,101,105.20 76.29

Pengecatan Plafond 3 Kali m2 19.80 Rp 48,769.60 Rp 965,638.08 Rp 1,062,201.89 19.80 Rp 30,700.00 Rp 607,860.00 Rp 668,646.00 19.80 Rp 30,700.00 Rp 607,860.00 Rp 668,646.00 62.95

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 2.00 Rp 223,591.50 Rp 447,183.00 Rp 491,901.30 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 2.00 Rp 200,100.00 Rp 400,200.00 Rp 440,220.00 89.49

Pemasangan Stop kontak + Instalasi bh 1.00 Rp 216,991.50 Rp 216,991.50 Rp 238,690.65 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 1.00 Rp 200,100.00 Rp 200,100.00 Rp 220,110.00 92.22

Pemasangan Lampu TL bh 2.00 Rp 208,851.50 Rp 417,703.00 Rp 459,473.30 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 2.00 Rp 186,900.00 Rp 373,800.00 Rp 411,180.00 89.49

Pemasangan Sakelar+Instalasi bh 1.00 Rp 216,991.50 Rp 216,991.50 Rp 238,690.65 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 1.00 Rp 66,300.00 Rp 66,300.00 Rp 72,930.00 30.55

E. REHAB,KAMAR MANDI DAN PERPUSTAKAAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Bongkaran Rangka Atap Ruang Kelas m3 73.24 Rp 16,720.00 Rp 1,224,572.80 Rp 1,347,030.08 73.24 Rp 15,400.00 Rp 1,127,896.00 Rp 1,240,685.60 73.24 Rp 15,400.00 Rp 1,127,896.00 Rp 1,240,685.60 92.11

Bongklaran genteng lama m3 73.24 Rp 3,150.00 Rp 230,706.00 Rp 253,776.60 73.24 Rp 2,900.00 Rp 212,396.00 Rp 233,635.60 73.24 Rp 2,900.00 Rp 212,396.00 Rp 233,635.60 92.06

Bongkaran Listplank lama m3 66.48 Rp 2,420.00 Rp 160,881.60 Rp 176,969.76 66.48 Rp 2,200.00 Rp 146,256.00 Rp 160,881.60 66.48 Rp 2,200.00 Rp 146,256.00 Rp 160,881.60 90.91

Bongkaran Plafond dan Rangka Kamar Mandi dan Perpustakaan m3 63.72 Rp 12,870.00 Rp 820,076.40 Rp 902,084.04 63.72 Rp 16,100.00 Rp 1,025,892.00 Rp 1,128,481.20 63.72 Rp 16,100.00 Rp 1,025,892.00 Rp 1,128,481.20 125.10

b. Bongkaran Lantai Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Bongkaran Lantai Keramik m2 127.44 Rp 6,600.00 Rp 841,104.00 Rp 925,214.40 127.44 Rp 5,000.00 Rp 637,200.00 Rp 700,920.00 127.44 Rp 5,000.00 Rp 637,200.00 Rp 700,920.00 75.76

c. Pek Dinding Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas bata merah 1/2 Bt 1:5 m2 88.03 Rp 250,274.20 Rp 22,031,637.83 Rp 24,234,801.61 88.03 Rp 109,800.00 Rp 9,665,694.00 Rp 10,632,263.40 88.03 Rp 109,800.00 Rp 9,665,694.00 Rp 10,632,263.40 43.87
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
d. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:4 m2 84.24 Rp 69,670.70 Rp 5,869,059.77 Rp 6,455,965.74 84.24 Rp 69,300.00 Rp 5,837,832.00 Rp 6,421,615.20 84.24 Rp 69,300.00 Rp 5,837,832.00 Rp 6,421,615.20 99.47

Acian m2 86.77 Rp 41,607.50 Rp 3,610,282.78 Rp 3,971,311.05 86.77 Rp 37,800.00 Rp 3,279,906.00 Rp 3,607,896.60 86.77 Rp 37,800.00 Rp 3,279,906.00 Rp 3,607,896.60 90.85

e. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 50.92 Rp 142,043.00 Rp 7,232,829.56 Rp 7,956,112.52 50.92 Rp 137,700.00 Rp 7,011,684.00 Rp 7,712,852.40 50.92 Rp 137,700.00 Rp 7,011,684.00 Rp 7,712,852.40 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 50.92 Rp 180,496.25 Rp 9,190,869.05 Rp 10,109,955.96 50.92 Rp 175,000.00 Rp 8,911,000.00 Rp 9,802,100.00 50.92 Rp 175,000.00 Rp 8,911,000.00 Rp 9,802,100.00 96.95

Pas Bubungan Metal m1 5.00 Rp 116,105.00 Rp 580,525.00 Rp 638,577.50 5.00 Rp 112,600.00 Rp 563,000.00 Rp 619,300.00 5.00 Rp 112,600.00 Rp 563,000.00 Rp 619,300.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 18.82 Rp 51,925.50 Rp 977,237.91 Rp 1,074,961.70 18.82 Rp 50,300.00 Rp 946,646.00 Rp 1,041,310.60 18.82 Rp 50,300.00 Rp 946,646.00 Rp 1,041,310.60 96.87

f. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m1 14.70 Rp 51,925.50 Rp 763,304.85 Rp 839,635.34 14.70 Rp 146,700.00 Rp 2,156,490.00 Rp 2,372,139.00 14.70 Rp 146,700.00 Rp 2,156,490.00 Rp 2,372,139.00 282.52

Langit langit Gyptell 60x120 cm m2 63.72 Rp 151,306.52 Rp 9,641,251.33 Rp 10,605,376.46 63.72 Rp 102,800.00 Rp 6,550,416.00 Rp 7,205,457.60 63.72 Rp 102,800.00 Rp 6,550,416.00 Rp 7,205,457.60 67.94

g. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Keramik KM/WC 30x30 cm m2 16.00 Rp 181,164.50 Rp 2,898,632.00 Rp 3,188,495.20 16.00 Rp 164,500.00 Rp 2,632,000.00 Rp 2,895,200.00 16.00 Rp 164,500.00 Rp 2,632,000.00 Rp 2,895,200.00 90.80

Pas Dinding Keramik 20x20 cm m2 47.50 Rp 161,999.75 Rp 7,694,988.13 Rp 8,464,486.94 47.50 Rp 115,600.00 Rp 5,491,000.00 Rp 6,040,100.00 47.50 Rp 115,600.00 Rp 5,491,000.00 Rp 6,040,100.00 71.36

h. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Kamar Mandi Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (2 bh) m1 6.40 Rp 106,489.35 Rp 681,531.84 Rp 749,685.02 6.40 Rp 110,700.00 Rp 708,480.00 Rp 779,328.00 6.40 Rp 110,700.00 Rp 708,480.00 Rp 779,328.00 103.95

P2 (2 bh) m1 5.60 Rp 106,489.35 Rp 596,340.36 Rp 655,974.40 5.60 Rp 110,700.00 Rp 619,920.00 Rp 681,912.00 5.60 Rp 110,700.00 Rp 619,920.00 Rp 681,912.00 103.95

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (2 bh) m2 3.84 Rp 456,604.50 Rp 1,753,361.28 Rp 1,928,697.41 3.84 Rp 441,000.00 Rp 1,693,440.00 Rp 1,862,784.00 3.84 Rp 441,000.00 Rp 1,693,440.00 Rp 1,862,784.00 96.58

i. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 1 bh) m2 1.72 Rp 782,804.00 Rp 1,346,422.88 Rp 1,481,065.17 1.72 Rp 814,100.00 Rp 1,400,252.00 Rp 1,540,277.20 1.72 Rp 814,100.00 Rp 1,400,252.00 Rp 1,540,277.20 104.00

P2 ( 4 bh) m2 4.80 Rp 782,804.00 Rp 3,757,459.20 Rp 4,133,205.12 4.80 Rp 814,100.00 Rp 3,907,680.00 Rp 4,298,448.00 4.80 Rp 814,100.00 Rp 3,907,680.00 Rp 4,298,448.00 104.00

j. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 4.00 Rp 64,776.25 Rp 259,105.00 Rp 285,015.50 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 4.00 Rp 362,600.00 Rp 1,450,400.00 Rp 1,595,440.00 559.77

Pas Engsel Pintu bh 10.00 Rp 23,553.75 Rp 235,537.50 Rp 259,091.25 10.00 Rp 39,100.00 Rp 391,000.00 Rp 430,100.00 10.00 Rp 39,100.00 Rp 391,000.00 Rp 430,100.00 166.00

Pas Engsel Jendela bh 8.00 Rp 15,702.50 Rp 125,620.00 Rp 138,182.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 8.00 Rp 32,900.00 Rp 263,200.00 Rp 289,520.00 209.52

k. SANITASI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Closed Jongkok bh 4.00 Rp 802,571.00 Rp 3,210,284.00 Rp 3,531,312.40 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 4.00 Rp 816,600.00 Rp 3,266,400.00 Rp 3,593,040.00 101.75

Kran Air Ǿ1/2" atau 3/4" bh 4.00 Rp 87,862.50 Rp 351,450.00 Rp 386,595.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 4.00 Rp 78,600.00 Rp 314,400.00 Rp 345,840.00 89.46

Pemasangan Urinoir Unit 2.00 Rp 3,568,521.00 Rp 7,137,042.00 Rp 7,850,746.20 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 2.00 Rp 3,193,700.00 Rp 6,387,400.00 Rp 7,026,140.00 89.50

Pemasangan Wastafel Unit 2.00 Rp 1,185,783.50 Rp 2,371,567.00 Rp 2,608,723.70 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 2.00 Rp 1,061,100.00 Rp 2,122,200.00 Rp 2,334,420.00 89.49

Floor drain bh 4.00 Rp 55,852.50 Rp 223,410.00 Rp 245,751.00 4.00 Rp 49,900.00 Rp 199,600.00 Rp 219,560.00 4.00 Rp 49,900.00 Rp 199,600.00 Rp 219,560.00 89.34

1 unit Septiictank + rembesan unit 1.00 Rp 7,688,261.45 Rp 7,688,261.45 Rp 8,457,087.59 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 1.00 Rp 10,230,100.00 Rp 10,230,100.00 Rp 11,253,110.00 133.06

sumur bor + Instalasi dan Pompa Submersible (±80 mtr) m 50.00 Rp 150,000.00 Rp 7,500,000.00 Rp 8,250,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 50.00 Rp 1,480,000.00 Rp 74,000,000.00 Rp 81,400,000.00 986.67

Toren Air + Rangka Besi unit 1.00 Rp 5,500,000.00 Rp 5,500,000.00 Rp 6,050,000.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 1.00 Rp 4,922,500.00 Rp 4,922,500.00 Rp 5,414,750.00 89.50

l. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 Kali m2 84.24 Rp 55,312.40 Rp 4,659,516.58 Rp 5,125,468.23 84.24 Rp 42,200.00 Rp 3,554,928.00 Rp 3,910,420.80 84.24 Rp 42,200.00 Rp 3,554,928.00 Rp 3,910,420.80 76.29

Pengecatan Plafond 3 Kali m2 14.70 Rp 48,769.60 Rp 716,913.12 Rp 788,604.43 14.70 Rp 30,700.00 Rp 451,290.00 Rp 496,419.00 14.70 Rp 30,700.00 Rp 451,290.00 Rp 496,419.00 62.95

m. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Instalasi Tiitik lampu titik 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 8.00 Rp 200,100.00 Rp 1,600,800.00 Rp 1,760,880.00 89.49

Pemasangan Lampu pijar bh 5.00 Rp 86,083.25 Rp 430,416.25 Rp 473,457.88 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 5.00 Rp 66,300.00 Rp 331,500.00 Rp 364,650.00 77.02

Pemasangan Sakelar bh 2.00 Rp 216,991.50 Rp 433,983.00 Rp 477,381.30 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 2.00 Rp 26,900.00 Rp 53,800.00 Rp 59,180.00 12.40

F. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN TANAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 30.52 Rp 81,812.50 Rp 2,496,917.50 Rp 2,746,609.25 30.52 Rp 74,400.00 Rp 2,270,688.00 Rp 2,497,756.80 30.52 Rp 74,400.00 Rp 2,270,688.00 Rp 2,497,756.80 90.94

2. Urugan Pasir dibwh lantai t=5 cm m3 15.26 Rp 276,925.00 Rp 4,225,875.50 Rp 4,648,463.05 15.26 Rp 179,900.00 Rp 2,745,274.00 Rp 3,019,801.40 15.26 Rp 179,900.00 Rp 2,745,274.00 Rp 3,019,801.40 64.96

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 1.82 Rp 1,237,770.63 Rp 2,252,742.56 Rp 2,478,016.81 1.82 Rp 1,206,800.00 Rp 2,196,376.00 Rp 2,416,013.60 1.82 Rp 1,206,800.00 Rp 2,196,376.00 Rp 2,416,013.60 97.50

- bekesting m2 12.13 Rp 274,186.00 Rp 3,325,876.18 Rp 3,658,463.80 12.13 Rp 226,900.00 Rp 2,752,297.00 Rp 3,027,526.70 12.13 Rp 226,900.00 Rp 2,752,297.00 Rp 3,027,526.70 82.75

- besi Kg 499.71 Rp 13,939.75 Rp 6,965,832.47 Rp 7,662,415.72 499.71 Rp 18,900.00 Rp 9,444,519.00 Rp 10,388,970.90 499.71 Rp 18,900.00 Rp 9,444,519.00 Rp 10,388,970.90 135.58

Pekerjaan Plat Lantai t=10 cm m3 30.52 Rp 1,165,698.90 Rp 35,577,130.33 Rp 39,134,843.36 30.52 Rp 1,206,800.00 Rp 36,831,536.00 Rp 40,514,689.60 30.52 Rp 1,206,800.00 Rp 36,831,536.00 Rp 40,514,689.60 103.53

2. Pekerjaan Pemasangan Wiremash kg 305.22 Rp 21,583.10 Rp 6,587,593.78 Rp 7,246,353.16 305.22 Rp 19,600.00 Rp 5,982,312.00 Rp 6,580,543.20 305.22 Rp 19,600.00 Rp 5,982,312.00 Rp 6,580,543.20 90.81

3. Pekerjaan Beton Site Mix K 225 m3 54.87 Rp 1,237,770.63 Rp 67,916,474.74 Rp 74,708,122.21 54.87 Rp 1,206,800.00 Rp 66,217,116.00 Rp 72,838,827.60 54.87 Rp 1,206,800.00 Rp 66,217,116.00 Rp 72,838,827.60 97.50

4. Pekerjaan Tiang Bendera dan Pedestal ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 393.33

G. PEKERJAAN TPT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pekerjaan Galian Tanah m3 3.90 Rp 81,812.50 Rp 319,068.75 Rp 350,975.63 3.90 Rp 74,400.00 Rp 290,160.00 Rp 319,176.00 3.90 Rp 74,400.00 Rp 290,160.00 Rp 319,176.00 90.94

Pekerjaan Urugan Tanah m3 11.25 Rp 59,125.00 Rp 665,156.25 Rp 731,671.88 11.25 Rp 104,500.00 Rp 1,175,625.00 Rp 1,293,187.50 11.25 Rp 104,500.00 Rp 1,175,625.00 Rp 1,293,187.50 176.74

Pasangan Pondasi Batu belah m3 16.13 Rp 1,156,439.90 Rp 18,653,375.59 Rp 20,518,713.15 16.13 Rp 985,700.00 Rp 15,899,341.00 Rp 17,489,275.10 16.13 Rp 985,700.00 Rp 15,899,341.00 Rp 17,489,275.10 85.24

Pasangan Plesteran topian m2 2.50 Rp 93,255.80 Rp 233,139.50 Rp 256,453.45 2.50 Rp 69,300.00 Rp 173,250.00 Rp 190,575.00 2.50 Rp 69,300.00 Rp 173,250.00 Rp 190,575.00 74.31

Pasangan Acian m2 2.50 Rp 41,607.50 Rp 104,018.75 Rp 114,420.63 2.50 Rp 37,800.00 Rp 94,500.00 Rp 103,950.00 2.50 Rp 37,800.00 Rp 94,500.00 Rp 103,950.00 90.85

H. PEKERJAAN PAGAR KELILING Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pekerjaan Galian Tanah m3 44.80 Rp 81,812.50 Rp 3,665,200.00 Rp 4,031,720.00 44.80 Rp 74,400.00 Rp 3,333,120.00 Rp 3,666,432.00 44.80 Rp 74,400.00 Rp 3,333,120.00 Rp 3,666,432.00 90.94

Pekerjaan Urugan Tanah m3 14.93 Rp 59,125.00 Rp 882,736.25 Rp 971,009.88 14.93 Rp 104,500.00 Rp 1,560,185.00 Rp 1,716,203.50 14.93 Rp 104,500.00 Rp 1,560,185.00 Rp 1,716,203.50 176.74

Pekerjaan Pondasi Plat beton setempat Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton 7.10 Rp 1,237,770.63 Rp 8,788,171.51 Rp 9,666,988.66 7.10 Rp 1,206,800.00 Rp 8,568,280.00 Rp 9,425,108.00 7.10 Rp 1,206,800.00 Rp 8,568,280.00 Rp 9,425,108.00 97.50

- bekesting 33.00 Rp 255,761.00 Rp 8,440,113.00 Rp 9,284,124.30 33.00 Rp 226,900.00 Rp 7,487,700.00 Rp 8,236,470.00 33.00 Rp 226,900.00 Rp 7,487,700.00 Rp 8,236,470.00 88.72

- besi 2132.51 Rp 13,939.75 Rp 29,726,656.27 Rp 32,699,321.90 2,132.51 Rp 18,900.00 Rp 40,304,439.00 Rp 44,334,882.90 2,132.51 Rp 18,900.00 Rp 40,304,439.00 Rp 44,334,882.90 135.58

Pekerjaan Kolom beton 15/15 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.25 Rp 1,237,770.63 Rp 2,784,983.93 Rp 3,063,482.32 2.25 Rp 1,206,800.00 Rp 2,715,300.00 Rp 2,986,830.00 2.25 Rp 1,206,800.00 Rp 2,715,300.00 Rp 2,986,830.00 97.50

- bekesting m2 60.00 Rp 493,399.50 Rp 29,603,970.00 Rp 32,564,367.00 60.00 Rp 226,900.00 Rp 13,614,000.00 Rp 14,975,400.00 60.00 Rp 226,900.00 Rp 13,614,000.00 Rp 14,975,400.00 45.99

- besi kg 650.22 Rp 13,939.75 Rp 9,063,904.25 Rp 9,970,294.67 650.22 Rp 18,900.00 Rp 12,289,158.00 Rp 13,518,073.80 650.22 Rp 18,900.00 Rp 12,289,158.00 Rp 13,518,073.80 135.58

Pekerjaan Sloof beton 20/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 8.95 Rp 1,237,770.63 Rp 11,078,047.18 Rp 12,185,851.90 8.95 Rp 1,206,800.00 Rp 10,800,860.00 Rp 11,880,946.00 8.95 Rp 1,206,800.00 Rp 10,800,860.00 Rp 11,880,946.00 97.50

- bekesting m2 89.52 Rp 274,186.00 Rp 24,545,130.72 Rp 26,999,643.79 89.52 Rp 226,900.00 Rp 20,312,088.00 Rp 22,343,296.80 89.52 Rp 226,900.00 Rp 20,312,088.00 Rp 22,343,296.80 82.75

- besi kg 984.72 Rp 13,939.75 Rp 13,726,750.62 Rp 15,099,425.68 984.72 Rp 18,900.00 Rp 18,611,208.00 Rp 20,472,328.80 984.72 Rp 18,900.00 Rp 18,611,208.00 Rp 20,472,328.80 135.58

Pekerjaan Ringbalk beton 15/20 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 4.48 Rp 1,237,770.63 Rp 5,545,212.44 Rp 6,099,733.69 4.48 Rp 1,206,800.00 Rp 5,406,464.00 Rp 5,947,110.40 4.48 Rp 1,206,800.00 Rp 5,406,464.00 Rp 5,947,110.40 97.50

- bekesting m2 119.36 Rp 274,186.00 Rp 32,726,840.96 Rp 35,999,525.06 119.36 Rp 226,900.00 Rp 27,082,784.00 Rp 29,791,062.40 119.36 Rp 226,900.00 Rp 27,082,784.00 Rp 29,791,062.40 82.75
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
- besi kg 492.36 Rp 13,939.75 Rp 6,863,375.31 Rp 7,549,712.84 492.36 Rp 18,900.00 Rp 9,305,604.00 Rp 10,236,164.40 492.36 Rp 18,900.00 Rp 9,305,604.00 Rp 10,236,164.40 135.58

Pek.Pasang dinding bata merah 1:5 m2 192.08 Rp 121,236.50 Rp 23,287,106.92 Rp 25,615,817.61 192.08 Rp 109,800.00 Rp 21,090,384.00 Rp 23,199,422.40 192.08 Rp 109,800.00 Rp 21,090,384.00 Rp 23,199,422.40 90.57

Pekerjaan plesteran ciprat m2 384.16 Rp 56,068.10 Rp 21,539,121.30 Rp 23,693,033.43 384.16 Rp 69,300.00 Rp 26,622,288.00 Rp 29,284,516.80 384.16 Rp 69,300.00 Rp 26,622,288.00 Rp 29,284,516.80 123.60

Pekerjaan Plesteran m2 224.38 Rp 69,670.70 Rp 15,632,711.67 Rp 17,195,982.83 224.38 Rp 69,300.00 Rp 15,549,534.00 Rp 17,104,487.40 224.38 Rp 69,300.00 Rp 15,549,534.00 Rp 17,104,487.40 99.47

Pekerjaan Acian m2 224.38 Rp 41,607.50 Rp 9,335,890.85 Rp 10,269,479.94 224.38 Rp 37,800.00 Rp 8,481,564.00 Rp 9,329,720.40 224.38 Rp 37,800.00 Rp 8,481,564.00 Rp 9,329,720.40 90.85

Pekerjaan pengecatan weathershield m2 224.38 Rp 55,312.40 Rp 12,410,996.31 Rp 13,652,095.94 224.38 Rp 42,200.00 Rp 9,468,836.00 Rp 10,415,719.60 224.38 Rp 42,200.00 Rp 9,468,836.00 Rp 10,415,719.60 76.29

31) SDN KADUJANGKUNG 1 KAB PANDEGLANG Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

A. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Pengukuran dan pasang bouwplank ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00 Rp 5,500,000.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 1.00 Rp 1,875,000.00 Rp 1,875,000.00 Rp 2,062,500.00 37.50

2. Mobilisasi dan demobilisasi ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 10,312,500.00 78.13

B. PEK SMK3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Penyiapan RK3K set 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 75.00

2. Pembuatan Kartu Identitas Pekerja (KIP) org 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

3. Induksi K3 (Safety Induction), khusus untuk pekerja baru org 20.00 Rp 20,000.00 Rp 400,000.00 Rp 440,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 20.00 Rp 15,000.00 Rp 300,000.00 Rp 330,000.00 75.00

4. Spanduk (banner) lb 2.00 Rp 350,000.00 Rp 700,000.00 Rp 770,000.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 2.00 Rp 262,500.00 Rp 525,000.00 Rp 577,500.00 75.00

5. Poster lb 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

6. Papan informasi K3 bh 2.00 Rp 500,000.00 Rp 1,000,000.00 Rp 1,100,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 2.00 Rp 375,000.00 Rp 750,000.00 Rp 825,000.00 75.00

7. Alat pelindung kerja Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Tali keselamatan (life line) ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00 Rp 1,100,000.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 1.00 Rp 375,000.00 Rp 375,000.00 Rp 412,500.00 37.50

Pembatas area (Restricted Area) ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 550,000.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 1.00 Rp 195,000.00 Rp 195,000.00 Rp 214,500.00 39.00

8. Alat pelindung diri Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Helm pelindung (Safety Hekmet) bh 20.00 Rp 75,000.00 Rp 1,500,000.00 Rp 1,650,000.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 20.00 Rp 56,200.00 Rp 1,124,000.00 Rp 1,236,400.00 74.93

Pelindung mata (Goggles Spectacles) bh 5.00 Rp 200,000.00 Rp 1,000,000.00 Rp 1,100,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 5.00 Rp 150,000.00 Rp 750,000.00 Rp 825,000.00 75.00

Pelindung pernafasan dan mulut (Masker) bh 15.00 Rp 10,000.00 Rp 150,000.00 Rp 165,000.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 15.00 Rp 7,500.00 Rp 112,500.00 Rp 123,750.00 75.00

Sarung tangan (Safety Gloves) psg 20.00 Rp 10,000.00 Rp 200,000.00 Rp 220,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 20.00 Rp 7,500.00 Rp 150,000.00 Rp 165,000.00 75.00

Sepatu keselamatan (Safety Shoes), untuk staf psg 4.00 Rp 350,000.00 Rp 1,400,000.00 Rp 1,540,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 4.00 Rp 262,500.00 Rp 1,050,000.00 Rp 1,155,000.00 75.00

Sepatu keselamatan (Rubber Safety Shoes and toe cap) psg 20.00 Rp 150,000.00 Rp 3,000,000.00 Rp 3,300,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 20.00 Rp 112,500.00 Rp 2,250,000.00 Rp 2,475,000.00 75.00

Rompi untuk keselamatan (Safety Vest) bh 30.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,650,000.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 30.00 Rp 37,500.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

9. Asuransi dan Perijinan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

BPJS Ketenagakerjaan dan Keselamatan Kerja ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 Rp 3,300,000.00 100.00

10. Fasilitas sarana kesehatan Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Peralatan P3K (Kotak P3K, Oksigen, Obat luka,Perban, dll) ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,650,000.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 1.00 Rp 1,125,000.00 Rp 1,125,000.00 Rp 1,237,500.00 75.00

11. Rambu - rambu Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Rambu petunjuk bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu larangan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu peringatan bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

Rambu informasi bh 2.00 Rp 150,000.00 Rp 300,000.00 Rp 330,000.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 2.00 Rp 112,500.00 Rp 225,000.00 Rp 247,500.00 75.00

15. Lain - lain terkait Pengendalian Resiko K3 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Alat Pemadam Api Ringan (APAR) bh 2.00 Rp 1,000,000.00 Rp 2,000,000.00 Rp 2,200,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 2.00 Rp 750,000.00 Rp 1,500,000.00 Rp 1,650,000.00 75.00

C. REHAB. RKB SDN KADUJANGKUNG ( 6 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -


KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Bongkaran Rangka Atap, Reng dan Kaso m2 354.02 Rp 16,720.00 Rp 5,919,214.40 Rp 6,511,135.84 354.02 Rp 15,400.00 Rp 5,451,908.00 Rp 5,997,098.80 354.02 Rp 15,400.00 Rp 5,451,908.00 Rp 5,997,098.80 92.11

2. Bongkaran Kuda-kuda, Gording Balok m3 4.59 Rp 390,500.00 Rp 1,792,395.00 Rp 1,971,634.50 4.59 Rp 360,000.00 Rp 1,652,400.00 Rp 1,817,640.00 4.59 Rp 360,000.00 Rp 1,652,400.00 Rp 1,817,640.00 92.19

3. Bongkaran Genteng Lama m2 428.16 Rp 3,150.00 Rp 1,348,704.00 Rp 1,483,574.40 428.16 Rp 2,900.00 Rp 1,241,664.00 Rp 1,365,830.40 428.16 Rp 2,900.00 Rp 1,241,664.00 Rp 1,365,830.40 92.06

4. Bongkaran List Plank Lama m1 102.40 Rp 2,420.00 Rp 247,808.00 Rp 272,588.80 102.40 Rp 2,200.00 Rp 225,280.00 Rp 247,808.00 102.40 Rp 2,200.00 Rp 225,280.00 Rp 247,808.00 90.91

5. Bongkaran Plafond dan Rangka Plafond m2 372.50 Rp 12,870.00 Rp 4,794,075.00 Rp 5,273,482.50 372.50 Rp 16,100.00 Rp 5,997,250.00 Rp 6,596,975.00 372.50 Rp 16,100.00 Rp 5,997,250.00 Rp 6,596,975.00 125.10

6. Bongkaran Dinding Pas bata merah & Pembongkaran Kusen Jendela, Pintu m3 0.39 Rp 701,239.00 Rp 273,483.21 Rp 300,831.53 0.39 Rp 646,500.00 Rp 252,135.00 Rp 277,348.50 0.39 Rp 646,500.00 Rp 252,135.00 Rp 277,348.50 92.19

7. Bongkaran Lantai m3 357.40 Rp 6,600.00 Rp 2,358,840.00 Rp 2,594,724.00 357.40 Rp 5,000.00 Rp 1,787,000.00 Rp 1,965,700.00 357.40 Rp 5,000.00 Rp 1,787,000.00 Rp 1,965,700.00 75.76

b. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 354.02 Rp 142,043.00 Rp 50,286,062.86 Rp 55,314,669.15 354.02 Rp 104,500.00 Rp 36,995,090.00 Rp 40,694,599.00 354.02 Rp 104,500.00 Rp 36,995,090.00 Rp 40,694,599.00 73.57

Pek Rangka Baja Ringan Kuda Kuda m2 177.01 Rp 180,496.25 Rp 31,949,641.21 Rp 35,144,605.33 177.01 Rp 175,000.00 Rp 30,976,750.00 Rp 34,074,425.00 177.01 Rp 175,000.00 Rp 30,976,750.00 Rp 34,074,425.00 96.95

Pas Bubungan Metal m1 41.50 Rp 116,105.00 Rp 4,818,357.50 Rp 5,300,193.25 41.50 Rp 112,600.00 Rp 4,672,900.00 Rp 5,140,190.00 41.50 Rp 112,600.00 Rp 4,672,900.00 Rp 5,140,190.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 102.40 Rp 51,925.50 Rp 5,317,171.20 Rp 5,848,888.32 102.40 Rp 50,300.00 Rp 5,150,720.00 Rp 5,665,792.00 102.40 Rp 50,300.00 Rp 5,150,720.00 Rp 5,665,792.00 96.87

h. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyp tile 60x120 cm+ Rangka Croos Metal m2 372.50 Rp 151,306.52 Rp 56,361,677.96 Rp 61,997,845.75 372.50 Rp 146,700.00 Rp 54,645,750.00 Rp 60,110,325.00 372.50 Rp 146,700.00 Rp 54,645,750.00 Rp 60,110,325.00 96.96

Langit langit Gypsum+ Rangka Hollow m2 74.70 Rp 110,851.95 Rp 8,280,640.67 Rp 9,108,704.73 74.70 Rp 102,800.00 Rp 7,679,160.00 Rp 8,447,076.00 74.70 Rp 102,800.00 Rp 7,679,160.00 Rp 8,447,076.00 92.74

i. PENUTUP LANTAI Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 74.70 Rp 161,367.25 Rp 12,054,133.58 Rp 13,259,546.93 74.70 Rp 166,700.00 Rp 12,452,490.00 Rp 13,697,739.00 74.70 Rp 166,700.00 Rp 12,452,490.00 Rp 13,697,739.00 103.30

(Selasar) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Ps lantai Keramik 40x40 polos m2 245.00 Rp 161,367.25 Rp 39,534,976.25 Rp 43,488,473.88 245.00 Rp 166,700.00 Rp 40,841,500.00 Rp 44,925,650.00 245.00 Rp 166,700.00 Rp 40,841,500.00 Rp 44,925,650.00 103.30

( RKB) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

j. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- P1 (6 bh) m1 40.80 Rp 106,489.35 Rp 4,344,765.48 Rp 4,779,242.03 40.80 Rp 110,700.00 Rp 4,516,560.00 Rp 4,968,216.00 40.80 Rp 110,700.00 Rp 4,516,560.00 Rp 4,968,216.00 103.95

- J1 (24 bh) m1 288.00 Rp 106,489.35 Rp 30,668,932.80 Rp 33,735,826.08 288.00 Rp 110,700.00 Rp 31,881,600.00 Rp 35,069,760.00 288.00 Rp 110,700.00 Rp 31,881,600.00 Rp 35,069,760.00 103.95

- Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- J1 (24 unit) m2 23.23 Rp 424,110.50 Rp 9,852,086.92 Rp 10,837,295.61 23.23 Rp 441,000.00 Rp 10,244,430.00 Rp 11,268,873.00 23.23 Rp 441,000.00 Rp 10,244,430.00 Rp 11,268,873.00 103.98

Kaca m2 19.35 Rp 173,875.63 Rp 3,364,493.34 Rp 3,700,942.68 19.35 Rp 129,700.00 Rp 2,509,695.00 Rp 2,760,664.50 19.35 Rp 129,700.00 Rp 2,509,695.00 Rp 2,760,664.50 74.59

k. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 3 bh) m2 11.61 Rp 735,064.00 Rp 8,534,093.04 Rp 9,387,502.34 11.61 Rp 814,100.00 Rp 9,451,701.00 Rp 10,396,871.10 11.61 Rp 814,100.00 Rp 9,451,701.00 Rp 10,396,871.10 110.75

l. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam 2 slaag bh 6.00 Rp 396,302.50 Rp 2,377,815.00 Rp 2,615,596.50 6.00 Rp 362,600.00 Rp 2,175,600.00 Rp 2,393,160.00 6.00 Rp 362,600.00 Rp 2,175,600.00 Rp 2,393,160.00 91.50

Pas Engsel Pintu bh 12.00 Rp 23,553.75 Rp 282,645.00 Rp 310,909.50 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 12.00 Rp 39,100.00 Rp 469,200.00 Rp 516,120.00 166.00

Pas Engsel Jendela Kupu2 bh 48.00 Rp 15,702.50 Rp 753,720.00 Rp 829,092.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 209.52

Pas Kait Angin bh 48.00 Rp 23,622.50 Rp 1,133,880.00 Rp 1,247,268.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 48.00 Rp 32,900.00 Rp 1,579,200.00 Rp 1,737,120.00 139.27

m. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 656.31 Rp 55,312.40 Rp 36,302,081.24 Rp 39,932,289.37 656.31 Rp 42,200.00 Rp 27,696,282.00 Rp 30,465,910.20 656.31 Rp 42,200.00 Rp 27,696,282.00 Rp 30,465,910.20 76.29

Pengecatan Plafond 3 Kali m2 447.20 Rp 48,769.60 Rp 21,809,765.12 Rp 23,990,741.63 447.20 Rp 30,700.00 Rp 13,729,040.00 Rp 15,101,944.00 447.20 Rp 30,700.00 Rp 13,729,040.00 Rp 15,101,944.00 62.95

n. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu ttk 30.00 Rp 223,591.50 Rp 6,707,745.00 Rp 7,378,519.50 30.00 Rp 200,100.00 Rp 6,003,000.00 Rp 6,603,300.00 30.00 Rp 200,100.00 Rp 6,003,000.00 Rp 6,603,300.00 89.49
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pemasangan Stop Kontak bh 7.00 Rp 216,991.50 Rp 1,518,940.50 Rp 1,670,834.55 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 7.00 Rp 200,100.00 Rp 1,400,700.00 Rp 1,540,770.00 92.22

Pemasangan Lampu TL bh 24.00 Rp 208,851.50 Rp 5,012,436.00 Rp 5,513,679.60 24.00 Rp 186,900.00 Rp 4,485,600.00 Rp 4,934,160.00 24.00 Rp 186,900.00 Rp 4,485,600.00 Rp 4,934,160.00 89.49

Pemasangan Lampu pijar bh 6.00 Rp 74,101.50 Rp 444,609.00 Rp 489,069.90 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 6.00 Rp 66,300.00 Rp 397,800.00 Rp 437,580.00 89.47

Pemasangan MCB bh 1.00 Rp 373,128.25 Rp 373,128.25 Rp 410,441.08 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 1.00 Rp 333,900.00 Rp 333,900.00 Rp 367,290.00 89.49

Pemasangan Sakelar bh 7.00 Rp 86,083.25 Rp 602,582.75 Rp 662,841.03 7.00 Rp 26,900.00 Rp 188,300.00 Rp 207,130.00 7.00 Rp 26,900.00 Rp 188,300.00 Rp 207,130.00 31.25

D. REHAB. RKB SDN KADUJANGKUNG ( 2 LOKAL) Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. PEKERJAAN PERSIAPAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Bongkaran Rangka Atap Ruang Kelas m3 91.03 Rp 16,720.00 Rp 1,522,021.60 Rp 1,674,223.76 91.03 Rp 15,400.00 Rp 1,401,862.00 Rp 1,542,048.20 91.03 Rp 15,400.00 Rp 1,401,862.00 Rp 1,542,048.20 92.11

Bongklaran genteng lama m3 45.52 Rp 3,150.00 Rp 143,388.00 Rp 157,726.80 45.52 Rp 2,900.00 Rp 132,008.00 Rp 145,208.80 45.52 Rp 2,900.00 Rp 132,008.00 Rp 145,208.80 92.06

Bongkaran Listplank lama m3 76.80 Rp 2,420.00 Rp 185,856.00 Rp 204,441.60 76.80 Rp 2,200.00 Rp 168,960.00 Rp 185,856.00 76.80 Rp 2,200.00 Rp 168,960.00 Rp 185,856.00 90.91

Bongkaran Plafond dan Rangka Kamar Mandi dan Perpustakaan m3 79.20 Rp 12,870.00 Rp 1,019,304.00 Rp 1,121,234.40 79.20 Rp 16,100.00 Rp 1,275,120.00 Rp 1,402,632.00 79.20 Rp 16,100.00 Rp 1,275,120.00 Rp 1,402,632.00 125.10

b. Bongkaran Lantai Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- Bongkaran Lantai Keramik m2 158.40 Rp 6,600.00 Rp 1,045,440.00 Rp 1,149,984.00 158.40 Rp 5,000.00 Rp 792,000.00 Rp 871,200.00 158.40 Rp 5,000.00 Rp 792,000.00 Rp 871,200.00 75.76

c. PLESTERAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Plesteran 1:5 m2 89.40 Rp 69,670.70 Rp 6,228,560.58 Rp 6,851,416.64 89.40 Rp 69,300.00 Rp 6,195,420.00 Rp 6,814,962.00 89.40 Rp 69,300.00 Rp 6,195,420.00 Rp 6,814,962.00 99.47

Acian m2 91.93 Rp 41,607.50 Rp 3,824,977.48 Rp 4,207,475.22 91.93 Rp 37,800.00 Rp 3,474,954.00 Rp 3,822,449.40 91.93 Rp 37,800.00 Rp 3,474,954.00 Rp 3,822,449.40 90.85

e. PEK PENUTUP ATAP Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Atap Metal Pasir m2 45.52 Rp 142,043.00 Rp 6,465,797.36 Rp 7,112,377.10 45.52 Rp 137,700.00 Rp 6,268,104.00 Rp 6,894,914.40 45.52 Rp 137,700.00 Rp 6,268,104.00 Rp 6,894,914.40 96.94

Pek Rangka Baja Ringan Kuda Kuda m2 91.03 Rp 180,496.25 Rp 16,430,573.64 Rp 18,073,631.00 91.03 Rp 175,000.00 Rp 15,930,250.00 Rp 17,523,275.00 91.03 Rp 175,000.00 Rp 15,930,250.00 Rp 17,523,275.00 96.95

Pas Bubungan Metal m1 13.00 Rp 116,105.00 Rp 1,509,365.00 Rp 1,660,301.50 13.00 Rp 112,600.00 Rp 1,463,800.00 Rp 1,610,180.00 13.00 Rp 112,600.00 Rp 1,463,800.00 Rp 1,610,180.00 96.98

Pas Listplank GRC Uk. (6 mm x20 cm ) m1 76.80 Rp 51,925.50 Rp 3,987,878.40 Rp 4,386,666.24 76.80 Rp 50,300.00 Rp 3,863,040.00 Rp 4,249,344.00 76.80 Rp 50,300.00 Rp 3,863,040.00 Rp 4,249,344.00 96.87

d. PEK LANGIT -LANGIT Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Langit langit Gyptell 60x120 cm + Rangka Croos Metal m2 66.00 Rp 151,306.52 Rp 9,986,230.19 Rp 10,984,853.21 66.00 Rp 146,700.00 Rp 9,682,200.00 Rp 10,650,420.00 66.00 Rp 146,700.00 Rp 9,682,200.00 Rp 10,650,420.00 96.96

Pas Lisplak Gypsum + rangka Hollow m1 36.00 Rp 51,925.50 Rp 1,869,318.00 Rp 2,056,249.80 36.00 Rp 102,800.00 Rp 3,700,800.00 Rp 4,070,880.00 36.00 Rp 102,800.00 Rp 3,700,800.00 Rp 4,070,880.00 197.98

e. PEK ALUMUNIUM Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pek Kusen 1.00 Rp - Rp - 1.00 Rp - Rp - Rp - 1.00 Rp - Rp - Rp -

J1 (8 bh) m1 28.20 Rp 114,749.88 Rp 3,235,946.48 Rp 3,559,541.12 28.20 Rp 110,700.00 Rp 3,121,740.00 Rp 3,433,914.00 28.20 Rp 110,700.00 Rp 3,121,740.00 Rp 3,433,914.00 96.47

Daun Jendela Alumunium Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

J1 (8 bh) m2 13.44 Rp 456,604.50 Rp 6,136,764.48 Rp 6,750,440.93 13.44 Rp 441,000.00 Rp 5,927,040.00 Rp 6,519,744.00 13.44 Rp 441,000.00 Rp 5,927,040.00 Rp 6,519,744.00 96.58

f. Pembuatan & Pemasangan Pintu Teakwood Rangkap, Rangka Expose Kayu Klas I Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

P1 ( 1 bh) m2 3.44 Rp 735,064.00 Rp 2,528,620.16 Rp 2,781,482.18 3.44 Rp 814,100.00 Rp 2,800,504.00 Rp 3,080,554.40 3.44 Rp 814,100.00 Rp 2,800,504.00 Rp 3,080,554.40 110.75

g. PEK KUNCI & KACA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pas Kunci Tanam km/wc bh 2.00 Rp 64,776.25 Rp 129,552.50 Rp 142,507.75 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 2.00 Rp 362,600.00 Rp 725,200.00 Rp 797,720.00 559.77

Pas Engsel Pintu bh 4.00 Rp 23,553.75 Rp 94,215.00 Rp 103,636.50 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 4.00 Rp 39,100.00 Rp 156,400.00 Rp 172,040.00 166.00

Pas Engsel Jendela bh 16.00 Rp 15,702.50 Rp 251,240.00 Rp 276,364.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 16.00 Rp 32,900.00 Rp 526,400.00 Rp 579,040.00 209.52

h. PENGECATAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Pengecatan Tembok 3 kali m2 249.09 Rp 55,312.40 Rp 13,777,765.72 Rp 15,155,542.29 249.09 Rp 42,200.00 Rp 10,511,598.00 Rp 11,562,757.80 249.09 Rp 42,200.00 Rp 10,511,598.00 Rp 11,562,757.80 76.29

Pengecatan Plafond 3 Kali m2 115.20 Rp 48,769.60 Rp 5,618,257.92 Rp 6,180,083.71 115.20 Rp 30,700.00 Rp 3,536,640.00 Rp 3,890,304.00 115.20 Rp 30,700.00 Rp 3,536,640.00 Rp 3,890,304.00 62.95

i. PEK KELISTRIKAN Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

Instalasi Tiitik lampu titik 8.00 Rp 223,591.50 Rp 1,788,732.00 Rp 1,967,605.20 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 8.00 Rp 186,900.00 Rp 1,495,200.00 Rp 1,644,720.00 83.59
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pemasangan Lampu pijar bh 2.00 Rp 74,101.50 Rp 148,203.00 Rp 163,023.30 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 2.00 Rp 66,300.00 Rp 132,600.00 Rp 145,860.00 89.47

Pemasangan Sakelar bh 3.00 Rp 216,991.50 Rp 650,974.50 Rp 716,071.95 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 3.00 Rp 26,900.00 Rp 80,700.00 Rp 88,770.00 12.40

E. PEMBANGUNAN LAPANGAN UPACARA Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

a. Galian tanah Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. Galian tanah m3 52.75 Rp 106,489.35 Rp 5,617,313.21 Rp 6,179,044.53 52.75 Rp 74,400.00 Rp 3,924,600.00 Rp 4,317,060.00 52.75 Rp 74,400.00 Rp 3,924,600.00 Rp 4,317,060.00 69.87

2. Urugan Pasir dibwh lantai t=5 cm m3 26.37 Rp 276,925.00 Rp 7,302,512.25 Rp 8,032,763.48 26.37 Rp 179,900.00 Rp 4,743,963.00 Rp 5,218,359.30 26.37 Rp 179,900.00 Rp 4,743,963.00 Rp 5,218,359.30 64.96

b. PEKERJAAN BETON Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

1. PekerjaanSloof 15/30 Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

- beton m3 2.91 Rp 1,237,770.63 Rp 3,601,912.55 Rp 3,962,103.80 2.91 Rp 1,206,800.00 Rp 3,511,788.00 Rp 3,862,966.80 2.91 Rp 1,206,800.00 Rp 3,511,788.00 Rp 3,862,966.80 97.50

- bekesting m2 19.41 Rp 300,138.50 Rp 5,825,688.29 Rp 6,408,257.11 19.41 Rp 226,900.00 Rp 4,404,129.00 Rp 4,844,541.90 19.41 Rp 226,900.00 Rp 4,404,129.00 Rp 4,844,541.90 75.60

- besi Kg 799.88 Rp 13,939.75 Rp 11,150,127.23 Rp 12,265,139.95 799.88 Rp 18,900.00 Rp 15,117,732.00 Rp 16,629,505.20 799.88 Rp 18,900.00 Rp 15,117,732.00 Rp 16,629,505.20 135.58
KOREKSI ARITMATIKA

Nama Paket Pekerjaan : Rehabilitasi dan Renovasi Sarana Prasarana Sekolah Kab. Lebak dan Pandeglang

Nilai HPS : Rp 39.517.442.378,29

HARGA PERKIRAAN SENDIRI (HPS) HARGA PENAWARAN PT. HAGITASINAR LESTARIMEGAH HARGA PENAWARAN SETELAH KOREKSI ARITMATIKA
% Terhadap
URAIAN
Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum Jumlah Setelah ditambah Jumlah Sebelum HPS
Satuan Volume Harga Satuan Volume Harga Satuan Volume Harga Satuan Jumlah Setelah ditambah Pajak 10%
ditambah Pajak Pajak 10% ditambah Pajak Pajak 10% ditambah Pajak
Pekerjaan Plat Lantai t=10 cm m3 52.75 Rp 1,039,529.07 Rp 54,835,158.52 Rp 60,318,674.37 52.75 Rp 1,206,800.00 Rp 63,658,700.00 Rp 70,024,570.00 52.75 Rp 1,206,800.00 Rp 63,658,700.00 Rp 70,024,570.00 116.09

2. Pekerjaan Pemasangan Wiremash kg 527.48 Rp 21,583.10 Rp 11,384,653.59 Rp 12,523,118.95 527.48 Rp 19,600.00 Rp 10,338,608.00 Rp 11,372,468.80 527.48 Rp 19,600.00 Rp 10,338,608.00 Rp 11,372,468.80 90.81

3. Pekerjaan Beton Site Mix K 225 m3 92.17 Rp 1,237,770.63 Rp 114,085,319.42 Rp 125,258,290.06 92.17 Rp 1,206,800.00 Rp 111,230,756.00 Rp 122,353,831.60 92.17 Rp 1,206,800.00 Rp 111,230,756.00 Rp 122,353,831.60 97.68

4. Pekerjaan Tiang Bendera dan Pedestal unit 1.00 Rp 12,000,000.00 Rp 12,000,000.00 Rp 13,200,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 1.00 Rp 11,800,000.00 Rp 11,800,000.00 Rp 12,980,000.00 98.33

TOTAL Rp 39,517,442,378.29 TOTAL Rp 36,348,661,394.04 TOTAL Rp 36,340,349,477.28 91.96

Pembulatan Rp 36,340,349,000.00

Selisih Harga Penawaran dengan Harga Negosiasi Rp 8,312,394.04


KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Nego
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Nego

Timpang

Nego
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Nego

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Nego

nego
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Nego
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Nego
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Nego

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

Timpang

Timpang

Timpang

Timpang

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang
KOREKSI ARITMATIKA

Penilaian Terhadap
Kesesuaian Harga

Timpang

You might also like