II PEKERJAAN TANAH
1 1 m3 GALIAN TANAH SEDALAM 1 M
a Pembantu Tukang 0.40 org 35,000.00
b Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
2 1 m3 GALIAN TANAH SEDALAM 2 M
a Pembantu Tukang 0.53 org 35,000.00
b Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
3 1 m3 GALIAN TANAH SEDALAM 3 M
a Pembantu Tukang 0.74 org 35,000.00
b Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
4 1 m3 GALIAN TANAH KERAS SEDALAM 1 M
a Pembantu Tukang 0.45 org 35,000.00
b Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
5 1 m2 PEKERJAAN PENGUPASAN TANAH SETEBAL 10 CM
a Pembantu Tukang 0.05 org 35,000.00
b Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
6 1 m3 PEMBUANGAN TANAH SEJAUH 150 M
a Pembantu Tukang 0.42 org 35,000.00
b Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
7 1 m3 URUGAN TANAH KEMBALI
a Pembantu Tukang 0.19 org 35,000.00
b Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
8 1 m3 PEMADATAN TANAH
a Pembantu Tukang 0.50 org 35,000.00
b Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
9 1 m3 URUGAN PASIR
a Pasir Urug 1.20 m3 145,000.00
b Pembantu Tukang 0.30 org 35,000.00
No. URAIAN KOEFISIEN SAT HARGA SATUAN
c Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
10 1 m3 URUGAN TANAH
a Tanah Urug 1.20 m3 112,000.00
b Pembantu Tukang 0.30 org 35,000.00
c Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
11 1 m3 URUGAN SIRTU
a Sirtu ( koral ) 1.20 m3 165,000.00
b Pembantu Tukang 0.25 org 35,000.00
c Tukang Gali 0.02 org 36,000.00
Jumlah
Dibulatkan
0.14 m3 3,200,000.00
j Multiplex 120 x 240 x 9 mm 2.80 lbr 105,000.00
k Dolken Ø-8 Cm atau kayu 4 x 6 cm / 4m 16.00 btg 18,600.00
l Pembantu Tukang 5.96 org 35,000.00
m Tukang Batu 0.35 org 45,000.00
n Tukang Kayu 2.80 org 45,000.00
o Tukang Besi 1.40 org 45,000.00
Jumlah
Dibulatkan
1 1 m3 MEMBUAT BALOK BETON BERTULANG ( 250 kg BESI + BEKISTING )
a Papan kayu terentang 0.32 m3 2,300,000.00
b Paku 5 - 12 cm 3.20 kg 11,000.00
No. URAIAN KOEFISIEN SAT HARGA SATUAN
c Pelumas begisting (oli/minyak) 1.60 Ltr 12,000.00
d Besi Beton Polos 250.00 kg 8,500.00
e Kawat Beton 6.00 kg 11,200.00
f Semen PC (abu-abu) 6.45 sak 48,000.00
g Pasir Beton 0.52 m3 180,000.00
h Splitz (batu pecah) 0.78 m3 178,000.00
i Balok kayu Borneo Super 0.14 m3 3,200,000.00
j Multiplex 120 x 240 x 9 mm 2.80 lbr 105,000.00
k Dolken Ø-8 Cm atau kayu 4 x 6 cm / 4m 16.00 btg 18,600.00
l Pembantu Tukang 5.96 org 35,000.00
m Tukang Batu 0.35 org 45,000.00
n Tukang Kayu 2.80 org 45,000.00
o Tukang Besi 1.40 org 45,000.00
Jumlah
Dibulatkan
14 1 m3 MEMBUAT TANGGA BETON BERTULANG ( 200 kg BESI + BEKISTING )
a Papan kayu terentang 0.25 m3 2,300,000.00
b Paku 5 - 12 cm 3.00 kg 11,000.00
c Pelumas begisting (oli/minyak) 1.20 Ltr 12,000.00
d Besi Beton Polos 200.00 kg 8,500.00
e Kawat Beton 3.00 kg 11,200.00
f Semen PC (abu-abu) 6.45 sak 48,000.00
g Pasir Beton 0.52 m3 180,000.00
h Splitz (batu pecah) 0.78 m3 178,000.00
i Balok kayu Borneo Super 0.30 m3 3,200,000.00
j Multiplex 120 x 240 x 9 mm 2.50 lbr 105,000.00
k Pembantu Tukang 5.60 org 35,000.00
l Tukang Batu 0.35 org 45,000.00
m Tukang Kayu 2.30 org 45,000.00
n Tukang Besi 1.40 org 45,000.00
Jumlah
Dibulatkan
15 1 m3 MEMBUAT PLAT LANTAI Tb. 10 Cm BETON BERTULANG ( 100 kg BESI + BEKISTING )
a Beton bertulang camp. 1Pc : 2 Ps : 3 Kr 1.00 m3 649,600.00
b Pasang Bekisting untuk lantai 10.00 m2 289,600.00
c Besi Beton rakit 100.00 kg 8,500.00
Jumlah
Dibulatkan
16 1 m3 MEMBUAT PLAT LANTAI Tb. 12 Cm BETON BERTULANG ( 115 kg BESI + BEKISTING )
a Beton bertulang camp. 1Pc : 2 Ps : 3 Kr 1.00 m3 649,600.00
b Pasang Bekisting untuk lantai 8.33 m2 289,600.00
c Besi Beton rakit 115.00 kg 9,900.00
Jumlah
Dibulatkan
17 1 m3 MEMBUAT PLAT LANTAI Tb. 12 Cm BETON BERTULANG ( 125 kg BESI + BEKISTING )
a Beton bertulang camp. 1Pc : 2 Ps : 3 Kr 1.00 m3 649,600.00
b Pasang Bekisting untuk lantai 8.33 m2 289,600.00
c Besi Beton rakit 125.00 kg 9,900.00
Jumlah
Dibulatkan
18 1 m3 MEMBUAT PLAT LANTAI Tb. 15 Cm BETON BERTULANG ( 100 kg BESI + BEKISTING )
No. URAIAN KOEFISIEN SAT HARGA SATUAN
a Beton bertulang camp. 1Pc : 2 Ps : 3 Kr 1.00 m3 649,600.00
b Pasang Bekisting untuk lantai 6.67 m2 289,600.00
c Besi Beton rakit 100.00 kg 9,900.00
Jumlah
Dibulatkan
19 1 m3 MEMBUAT PLAT LANTAI Tb. 20 Cm BETON BERTULANG ( 115 kg BESI + BEKISTING )
a Beton bertulang camp. 1Pc : 2 Ps : 3 Kr 1.00 m3 649,600.00
b Pasang Bekisting untuk lantai 7.50 m2 289,600.00
c Besi Beton rakit 115.00 kg 9,900.00
Jumlah
Dibulatkan
20 1 m3 MEMBUAT RING BALK BETON BERTULANG ( 175 kg BESI + BEKISTING ) K225
a Papan kayu terentang 0.27 m3 2,300,000.00
b Paku 5 - 12 cm 2.00 kg 11,000.00
c Pelumas begisting (oli/minyak) 0.60 Ltr 12,000.00
d Besi Beton Polos 175.00 kg 8,500.00
e Kawat Beton 3.00 kg 11,200.00
f Semen PC (abu-abu) 8.00 sak 48,000.00
g Pasir Beton 0.52 m3 180,000.00
h Splitz (batu pecah) 0.78 m3 178,000.00
i Pembantu Tukang 4.85 org 35,000.00
j Tukang Batu 0.40 org 45,000.00
k Tukang Kayu 1.75 org 45,000.00
l Tukang Besi 1.45 org 45,000.00
Jumlah
Dibulatkan
V PEKERJAAN DINDING
1 1 m2 PASANGAN BATA MERAH TEBAL 1 BATA, CAMPURAN 1 Pc : 3 Ps
a Bata Merah 140.00 bh 550.00
b Semen PC (abu-abu) 0.65 sak 48,000.00
No. URAIAN KOEFISIEN SAT HARGA SATUAN
c Pasir Pasang 0.09 m3 165,000.00
d Pembantu Tukang 0.65 org 35,000.00
e Tukang Batu 0.20 org 45,000.00
Jumlah
Dibulatkan
2 1 m2 PASANGAN BATA MERAH TEBAL 1 BATA, CAMPURAN 1 Pc : 4 Ps
a Bata Merah 140.00 bh 550.00
b Semen PC (abu-abu) 0.55 sak 48,000.00
c Pasir Pasang 0.09 m3 165,000.00
d Pembantu Tukang 0.65 org 35,000.00
e Tukang Batu 0.20 org 45,000.00
Jumlah
Dibulatkan
3 1 m2 PASANGAN BATA MERAH TEBAL 1 BATA, CAMPURAN 1 Pc : 5 Ps
a Bata Merah 140.00 bh 550.00
b Semen PC (abu-abu) 0.45 sak 48,000.00
c Pasir Pasang 0.10 m3 165,000.00
d Pembantu Tukang 0.65 org 35,000.00
e Tukang Batu 0.20 org 45,000.00
Jumlah
Dibulatkan
4 1 m2 PASANGAN BATA MERAH TEBAL ½ BATA, CAMPURAN 1 Pc : 3 Ps
a Bata Merah 70.00 bh 550.00
b Semen PC (abu-abu) 0.29 sak 48,000.00
c Pasir Pasang 0.04 m3 165,000.00
d Pembantu Tukang 0.32 org 35,000.00
e Tukang Batu 0.10 org 45,000.00
Jumlah
Dibulatkan
5 1 m2 PASANGAN BATA MERAH TEBAL ½ BATA, CAMPURAN 1 Pc : 4 Ps
a Bata Merah 70.00 bh 550.00
b Semen PC (abu-abu) 0.25 sak 48,000.00
c Pasir Pasang 0.05 m3 165,000.00
d Pembantu Tukang 0.32 org 35,000.00
e Tukang Batu 0.10 org 45,000.00
Jumlah
Dibulatkan
6 1 m2 PASANGAN BATA MERAH TEBAL ½ BATA, CAMPURAN 1 Pc : 5 Ps
a Bata Merah 70.00 bh 550.00
b Semen PC (abu-abu) 0.22 sak 48,000.00
c Pasir Pasang 0.05 m3 165,000.00
d Pembantu Tukang 0.32 org 35,000.00
e Tukang Batu 0.10 org 45,000.00
Jumlah
Dibulatkan
7 1 m2 PASANG DINDING BATA ROOSTER / BATA TERAWANG
a Rooster / Terawang ukuran 12 x 11 x 24 37.00 bh 3,500.00
b Semen PC (abu-abu) 0.27 sak 48,000.00
c Pasir Pasang 0.04 m3 165,000.00
d Pembantu Tukang 0.30 org 35,000.00
e Tukang Batu 0.10 org 45,000.00
No. URAIAN KOEFISIEN SAT HARGA SATUAN
Jumlah
Dibulatkan
8 1 m2 PASANG DINDING GLASSBLOCK
a Glassblock ukuran 18 x 18 cm 30.00 bh 17,500.00
b Semen Putih 0.27 sak 4,200.00
c Pembantu Tukang 0.30 org 35,000.00
d Tukang Batu 0.10 org 45,000.00
Jumlah
Dibulatkan
9 1 m2 PASANGAN BATACO PUTIH, CAMPURAN 1 Pc : 5 Ps
a Bataco putih 15.00 bh 2,000.00
b Semen PC (abu-abu) 0.25 sak 48,000.00
c Pasir Pasang 0.03 m3 165,000.00
d Pembantu Tukang 0.30 org 35,000.00
e Tukang Batu 0.15 org 45,000.00
Jumlah
Dibulatkan
10 1 m2 PASANGAN BATACO PRES SEMEN, CAMPURAN 1 Pc : 5 Ps
a Bataco press semen 15.00 bh 2,250.00
b Semen PC (abu-abu) 0.20 sak 48,000.00
c Pasir Pasang 0.02 m3 165,000.00
d Pembantu Tukang 0.30 org 35,000.00
e Tukang Batu 0.15 org 45,000.00
Jumlah
Dibulatkan
11 1 m2 PASANGAN BATA RINGAN ( HEBEL/CELCON ).
a Bata Ringan ( hebel/celcon ) 8.00 bh 2,500.00
b Semen Instan 11.45 kg 6,500.00
c Pembantu Tukang 0.30 org 35,000.00
d Tukang Batu 0.20 org 45,000.00
Jumlah
Dibulatkan
VI PEKERJAAN PLESTERAN/ACCI
1 1 m2 PLESTERAN CAMPURAN 1 Pc : 2 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.14 sak 48,000.00
b Pasir Pasang 0.02 m3 165,000.00
c Pembantu Tukang 0.20 org 35,000.00
d Tukang Batu 0.15 org 45,000.00
No. URAIAN KOEFISIEN SAT HARGA SATUAN
Jumlah
Dibulatkan
2 1 m2 PLESTERAN CAMPURAN 1 Pc : 3 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.13 sak 48,000.00
b Pasir Pasang 0.02 m3 165,000.00
c Pembantu Tukang 0.20 org 35,000.00
d Tukang Batu 0.15 org 45,000.00
Jumlah
Dibulatkan
3 1 m2 PLESTERAN CAMPURAN 1 Pc : 4 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.10 sak 48,000.00
b Pasir Pasang 0.02 m3 165,000.00
c Pembantu Tukang 0.20 org 35,000.00
d Tukang Batu 0.15 org 45,000.00
Jumlah
Dibulatkan
4 1 m2 PLESTERAN CAMPURAN 1 Pc : 5 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.09 sak 48,000.00
b Pasir Pasang 0.02 m3 165,000.00
c Pembantu Tukang 0.20 org 35,000.00
d Tukang Batu 0.15 org 45,000.00
Jumlah
Dibulatkan
5 1 m2 PLESTERAN CAMPURAN 1 Pc : 4 Ps TEBAL 2,0 cm
a Semen PC (abu-abu) 0.17 sak 48,000.00
b Pasir Pasang 0.03 m3 165,000.00
c Pembantu Tukang 0.22 org 35,000.00
d Tukang Batu 0.16 org 45,000.00
Jumlah
Dibulatkan
6 1 m2 PLESTERAN CAMPURAN 1 Pc : 5 Ps TEBAL 2,0 cm
a Semen PC (abu-abu) 0.15 sak 48,000.00
b Pasir Pasang 0.03 m3 165,000.00
c Pembantu Tukang 0.25 org 35,000.00
d Tukang Batu 0.20 org 45,000.00
Jumlah
Dibulatkan
7 1 m2 BERAPEN CAMPURAN 1 Pc : 5 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.11 sak 48,000.00
b Pasir Pasang 0.03 m3 165,000.00
c Pembantu Tukang 0.15 org 35,000.00
d Tukang Batu 0.07 org 45,000.00
Jumlah
Dibulatkan
8 1 m2 PLESTERAN BETON CAMPURAN 1 Pc : 2 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.19 sak 48,000.00
b Pasir Pasang 0.02 m3 165,000.00
c Pembantu Tukang 0.26 org 35,000.00
d Tukang Batu 0.20 org 45,000.00
Jumlah
Dibulatkan
No. URAIAN KOEFISIEN SAT HARGA SATUAN
9 1 m2 PLESTERAN BETON CAMPURAN 1 Pc : 3 Ps TEBAL 1,5 cm
a Semen PC (abu-abu) 0.15 sak 48,000.00
b Pasir Pasang 0.02 m3 165,000.00
c Pembantu Tukang 0.26 org 35,000.00
d Tukang Batu 0.20 org 45,000.00
Jumlah
Dibulatkan
10 1 m2 PLESTERAN SKONENG CAMPURAN 1 Pc : 2 Ps
a Semen PC (abu-abu) 0.01 sak 48,000.00
b Pasir Pasang 0.01 m3 165,000.00
c Pembantu Tukang 0.06 org 35,000.00
d Tukang Batu 0.04 org 45,000.00
Jumlah
Dibulatkan
11 1 m2 ACCIAN PLESTERAN
a Semen PC (abu-abu) 0.08 sak 48,000.00
b Pembantu Tukang 0.14 org 35,000.00
c Tukang batu 0.11 org 45,000.00
Jumlah
Dibulatkan
12 1 m2 PLESTERAN SIAR CAMPURAN 1 Pc : 2 Ps
a Semen PC (abu-abu) 0.09 sak 48,000.00
b Pasir Pasang 0.02 m3 165,000.00
c Pembantu Tukang 0.15 org 35,000.00
d Tukang Batu 0.07 org 45,000.00
Jumlah
Dibulatkan
XV PEKERJAAN ALUMINIUM
1 1 m2 Pasang Pintu Rolling Door aluminium
a Rolling door aluminium 1.00 m2 165,000.00
b Tukang besi konstruksi 1.50 org 45,000.00
c Pembantu Tukang 1.05 org 35,000.00
Jumlah
Dibulatkan
2 1 m2 Pasang Pintu Aluminium pabrikan
a Pintu alluminium 1.00 bh 375,000.00
b Tukang batu 1.05 org 45,000.00
c Pembantu Tukang 1.05 org 35,000.00
Jumlah
Dibulatkan
3 1 Unit Kusen Jendela Aluminium 2 lubang dgn 2 daun jendela ( ukuran 1,6 x 1,5 m )
a Profil aluminium 4" natural (+ spare 20 %) 9.24 M1 82,000.00
b Profil daun jendela alm.( + spare 20%) 11.04 M1 79,000.00
c Kaca polos 3 mm 2.40 m2 48,000.00
d Engsel jendela 4.00 ps 21,000.00
e Grendel jendela 2.00 bh 19,000.00
f Kait angin 2.00 bh 10,900.00
g Acesories ( 6 % harga bahan) 1.00 ls 104,702.40
h Upah pembuatan profil ( 20 % bahan ) 1.00 ls 151,536.00
i Upah pembuatan daun jendela (20 % bahan) 1.00 ls 174,432.00
Jumlah
Dibulatkan
4 1 Unit Kusen Jendela Aluminium 3 lubang dgn 2 daun jendela dan 1 kaca mati (ukuran 2 x 1,5 m)
a Profil aluminium 4" natural (+ spare 20 %) 12.00 M1 82,000.00
b Profil daun jendela alm.( + spare 20%) 11.04 M1 79,000.00
c Kaca polos 3 mm 3.00 m2 48,000.00
d Engsel jendela 4.00 ps 21,000.00
e Grendel jendela 2.00 bh 19,000.00
No. URAIAN KOEFISIEN SAT HARGA SATUAN
f Kait angin 2.00 bh 10,900.00
g Acesories ( 6 % harga bahan ) 1.00 ls 120,009.60
h Upah pembuatan profil ( 20 % bahan ) 1.00 ls 196,800.00
i Upah pembuatan daun jendela (20 % bahan) 1.00 ls 174,432.00
Jumlah
Dibulatkan
5 1 Unit Kusen Pintu Jendela gendong Aluminium dgn 2 jndl dan 1 pnt teakwood (ukr 2,2 x 2,7 m)
a Profil aluminium 4" natural (+ spare 20 %) 17.04 M1 82,000.00
b Profil daun jendela alm.( + spare 20%) 14.88 M1 79,000.00
c Kaca polos 3 mm 3.96 m2 48,000.00
d Daun pintu teakwood 1.80 m2 300,200.00
e Engsel jendela 4.00 ps 21,000.00
f Grendel jendela 2.00 bh 19,000.00
g Kait angin 4.00 bh 10,900.00
h Engsel pintu 3.00 ps 22,500.00
i Grendel pintu 1.00 bh 29,000.00
j Kunci tanam 1.00 bh 15,000.00
k Acesories ( 6 % harga bahan ) 1.00 ls 138,144.00
l Upah pembuatan profil ( 20 % bahan ) 1.00 ls 16,800.00
m Upah pembuatan daun jendela (20 % bahan) 1.00 ls 7,600.00
Jumlah
Dibulatkan
6 1 Unit Kusen Pintu Aluminium ukr 0.9 x 2,7 m
a Profil aluminium 4" natural (+ spare 20 %) 7.56 M1 82,000.00
b Kaca polos 3 mm untuk bovenlight 0.45 m2 48,000.00
c Daun pintu tekwood 1.68 m2 300,200.00
d Engsel pintu 3.00 ps 22,500.00
e Grendel pintu 1.00 bh 29,000.00
f Kunci tanam 1.00 bh 15,000.00
g Acesories ( 6 % ) 1.00 ls 38,491.20
h Upah pembuatan profil ( 20 % bahan ) 1.00 ls 123,984.00
Jumlah
Dibulatkan
7 1 bh Bovenlight Almunium dengan kisi-kisi almunium plat (ukuran 0,5 x 1 m)
a Profil Aluminium 4" natural + upah 20% 3.60 M1 48,000.00
b Plat Aluminium untuk Jalusi 5.00 M1 16,000.00
c Acesories ( 6 % ) 1.00 ls 10,368.00
d Upah pembuatan profil ( 20 % bahan ) 1.00 ls 24,796.80
Jumlah
Dibulatkan
8 1 bh Bovenlight Almunium ukuran 0,5 x 1 m dengan bagian dalam kaca
a Profil Aluminium 4" natural + upah 20% 3.60 M1 82,000.00
b Kaca Polos 3 mm 0.50 m2 48,000.00
c Acesories ( 6 % ) 1.00 ls 17,712.00
d Upah pembuatan profil ( 20 % bahan ) 1.00 ls 4,959.36
Jumlah
Dibulatkan
No. URAIAN KOEFISIEN SAT HARGA SATUAN
160,000.00
2,400.00
51,600.00
900.00
1,602.00
160,000.00
660.00
6,525.00
9,000.00
3,500.00
396,187.00
396,180.00
160,000.00
1,920.00
362,500.00
900.00
1,602.00
660.00
9,000.00
10,500.00
547,082.00
547,080.00
64,000.00
220.00
9,200.00
4,500.00
3,500.00
81,420.00
81,420.00
64,000.00
414,000.00
9,350.00
10,450.00
1,680,000.00
24,750.00
18,000.00
26,700.00
16,500.00
69,120.00
31,000.00
32,000.00
3,840.00
6,750.00
3,000.00
90,000.00
45,000.00
70,000.00
2,614,460.00
2,614,460.00
JUMLAH (RP)
64,000.00
230,000.00
3,300.00
10,080.00
5,400.00
8,900.00
69,120.00
45,000.00
35,000.00
470,800.00
470,800.00
3,500.00
3,500.00
3,500.00
7,000.00
7,000.00
7,000.00
70,000.00
70,000.00
70,000.00
14,500.00
8,250.00
1,450.00
35,000.00
59,200.00
59,200.00
217,000.00
217,000.00
217,000.00
161,000.00
161,000.00 2.88 463,680.00 9,273.60
161,000.00
66,000.00
64,000.00
14,400.00
26,700.00
24,000.00
5,850.00
13,300.00
214,250.00
214,200.00
JUMLAH (RP)
14,000.00
720.00
14,720.00
14,720.00
18,550.00
720.00
19,270.00
19,270.00
25,900.00
720.00
26,620.00
26,620.00
15,750.00
720.00
16,470.00
16,470.00
875.00
540.00
1,415.00
1,410.00
14,700.00
720.00
15,420.00
15,400.00
6,650.00
720.00
7,370.00
7,300.00
17,500.00
720.00
18,220.00
18,200.00
174,000.00
10,500.00
JUMLAH (RP)
720.00
185,220.00
185,200.00
134,400.00
10,500.00
720.00
145,620.00
145,600.00
198,000.00
8,750.00
720.00
207,470.00
207,400.00
159,500.00
193,920.00
80,025.00
52,500.00
27,000.00
512,945.00
512,940.00
159,500.00
156,480.00
85,800.00
52,500.00
27,000.00
481,280.00
481,280.00
159,500.00
130,560.00
89,760.00
52,500.00
27,000.00
459,320.00
459,320.00
174,000.00
43,500.00
27,300.00
17,550.00
262,350.00
262,300.00
JUMLAH (RP)
322,560.00
97,200.00
144,180.00
70,000.00
15,750.00
649,690.00
649,600.00
8,925.00
168.00
245.00
315.00
9,653.00
9,600.00
92,000.00
1,290.00
1,200.00
10,500.00
11,700.00
116,690.00
116,600.00
425,000.00
193,920.00
57,600.00
87,220.00
8,960.00
58,000.00
70,000.00
38,250.00
938,950.00
938,900.00
65,250.00
268,800.00
81,000.00
119,260.00
83,300.00
13,500.00
631,110.00
631,100.00
18,000.00
26,700.00
58,080.00
382,500.00
10,080.00
102,400.00
33,000.00
1,320.00
JUMLAH (RP)
1,080.00
4,560.00
35,000.00
30,150.00
702,870.00
702,800.00
14,400.00
23,140.00
47,040.00
293,250.00
7,840.00
96,000.00
33,000.00
1,320.00
1,080.00
3,800.00
28,000.00
22,500.00
571,370.00
571,300.00
10,800.00
19,580.00
39,360.00
293,250.00
6,720.00
96,000.00
33,000.00
1,210.00
960.00
3,800.00
28,000.00
22,500.00
555,180.00
555,100.00
460,000.00
16,500.00
4,800.00
1,062,500.00
25,200.00
310,080.00
93,600.00
138,840.00
136,500.00
15,750.00
46,800.00
47,250.00
2,357,820.00
2,357,800.00
JUMLAH (RP)
460,000.00
16,500.00
4,800.00
1,275,000.00
25,200.00
310,080.00
93,600.00
138,840.00
140,000.00
18,000.00
45,000.00
45,000.00
2,572,020.00
2,572,000.00
460,000.00
16,500.00
4,800.00
1,062,500.00
23,520.00
310,080.00
93,600.00
138,840.00
136,500.00
18,000.00
45,000.00
45,000.00
2,354,340.00
2,354,300.00
460,000.00
16,500.00
4,800.00
1,275,000.00
25,200.00
310,080.00
93,600.00
138,840.00
140,000.00
18,000.00
45,000.00
45,000.00
2,572,020.00
2,572,000.00
JUMLAH (RP)
209,280.00
93,600.00
154,860.00
70,000.00
15,750.00
543,490.00
543,400.00
222,720.00
93,600.00
138,840.00
70,000.00
15,750.00
540,910.00
540,900.00
322,560.00
97,200.00
144,180.00
70,000.00
15,750.00
649,690.00
649,600.00
372,480.00
117,000.00
115,700.00
70,000.00
15,750.00
690,930.00
690,900.00
384,000.00
99,000.00
124,600.00
70,700.00
18,000.00
696,300.00
696,300.00
8,925.00
224.00
350.00
450.00
9,949.00
9,900.00
JUMLAH (RP)
9,790.00
168.00
350.00
900.00
11,208.00
11,200.00
103,500.00
3,300.00
1,200.00
10,500.00
11,700.00
130,200.00
130,200.00
92,000.00
4,400.00
2,400.00
128,000.00
36,750.00
10,500.00
14,850.00
288,900.00
288,900.00
92,000.00
4,400.00
2,400.00
128,000.00
36,750.00
11,200.00
14,850.00
289,600.00
289,600.00
92,000.00
4,400.00
2,400.00
128,000.00
36,750.00
11,200.00
14,850.00
289,600.00
289,600.00
69,000.00
4,400.00
1,800.00
64,000.00
36,750.00
11,200.00
JUMLAH (RP)
14,850.00
202,000.00
202,000.00
621,000.00
22,000.00
7,200.00
1,700,000.00
33,600.00
384,000.00
93,600.00
138,840.00
157,500.00
15,750.00
70,200.00
63,000.00
3,306,690.00
3,306,600.00
920,000.00
44,000.00
24,000.00
1,062,500.00
50,400.00
309,600.00
93,600.00
138,840.00
960,000.00
367,500.00
255,500.00
15,750.00
148,500.00
94,500.00
4,484,690.00
4,484,600.00
920,000.00
44,000.00
24,000.00
1,275,000.00
50,400.00
309,600.00
93,600.00
138,840.00
960,000.00
367,500.00
255,500.00
15,750.00
148,500.00
94,500.00
JUMLAH (RP)
4,697,190.00
4,697,100.00
920,000.00
44,000.00
24,000.00
1,360,000.00
50,400.00
309,600.00
93,600.00
138,840.00
960,000.00
367,500.00
255,500.00
15,750.00
148,500.00
94,500.00
4,782,190.00
4,782,100.00
920,000.00
44,000.00
24,000.00
1,487,500.00
50,400.00
309,600.00
93,600.00
138,840.00
960,000.00
367,500.00
255,500.00
15,750.00
148,500.00
94,500.00
4,909,690.00
4,909,600.00
920,000.00
44,000.00
24,000.00
1,700,000.00
50,400.00
309,600.00
93,600.00
138,840.00
960,000.00
367,500.00
255,500.00
15,750.00
148,500.00
94,500.00
5,122,190.00
5,122,100.00
JUMLAH (RP)
920,000.00
44,000.00
24,000.00
2,125,000.00
50,400.00
309,600.00
93,600.00
138,840.00
960,000.00
367,500.00
255,500.00
15,750.00
148,500.00
94,500.00
5,547,190.00
5,547,100.00
920,000.00
44,000.00
24,000.00
2,550,000.00
50,400.00
309,600.00
93,600.00
138,840.00
960,000.00
367,500.00
255,500.00
15,750.00
148,500.00
94,500.00
5,972,190.00
5,972,100.00
736,000.00
35,200.00
19,200.00
1,062,500.00
25,200.00
309,600.00
93,600.00
138,840.00
384,000.00
294,000.00
595,200.00
203,000.00
15,750.00
126,000.00
47,250.00
4,085,340.00
4,085,300.00
736,000.00
35,200.00
19,200.00
JUMLAH (RP)
1,275,000.00
25,200.00
309,600.00
93,600.00
138,840.00
384,000.00
294,000.00
595,200.00
203,000.00
15,750.00
126,000.00
47,250.00
4,297,840.00
4,297,800.00
736,000.00
35,200.00
19,200.00
1,700,000.00
33,600.00
309,600.00
93,600.00
Err:520
Err:520
Err:520
Err:520
Err:520
Err:520
Err:520
Err:520
Err:520
736,000.00
35,200.00
JUMLAH (RP)
19,200.00
2,125,000.00
67,200.00
309,600.00
93,600.00
138,840.00
448,000.00
294,000.00
297,600.00
208,600.00
15,750.00
126,000.00
63,000.00
4,977,590.00
4,977,500.00
575,000.00
33,000.00
14,400.00
1,700,000.00
33,600.00
309,600.00
93,600.00
138,840.00
960,000.00
262,500.00
196,000.00
15,750.00
103,500.00
63,000.00
4,498,790.00
4,498,700.00
ING )
649,600.00
2,896,000.00
850,000.00
4,395,600.00
4,395,600.00
ING )
649,600.00
2,412,368.00
1,138,500.00
4,200,468.00
4,200,400.00
ING )
649,600.00
2,412,368.00
1,237,500.00
4,299,468.00
4,299,400.00
ING )
JUMLAH (RP)
649,600.00
1,931,632.00
990,000.00
3,571,232.00
3,571,200.00
ING )
649,600.00
2,172,000.00
1,138,500.00
3,960,100.00
3,960,100.00
621,000.00
22,000.00
7,200.00
1,487,500.00
33,600.00
384,000.00
93,600.00
138,840.00
169,750.00
18,000.00
78,750.00
65,250.00
3,119,490.00
3,119,400.00
77,000.00
31,200.00
JUMLAH (RP)
14,850.00
22,750.00
9,000.00
154,800.00
154,800.00
77,000.00
26,400.00
14,850.00
22,750.00
9,000.00
150,000.00
150,000.00
77,000.00
21,600.00
16,500.00
22,750.00
9,000.00
146,850.00
146,800.00
38,500.00
13,920.00
6,600.00
11,200.00
4,500.00
74,720.00
74,700.00
38,500.00
12,000.00
8,250.00
11,200.00
4,500.00
74,450.00
74,400.00
38,500.00
10,560.00
8,250.00
11,200.00
4,500.00
73,010.00
73,000.00
129,500.00
12,960.00
6,600.00
10,500.00
4,500.00
JUMLAH (RP)
164,060.00
164,000.00
525,000.00
1,134.00
10,500.00
4,500.00
541,134.00
541,100.00
30,000.00
12,000.00
4,950.00
10,500.00
6,750.00
64,200.00
64,200.00
33,750.00
9,600.00
3,300.00
10,500.00
6,750.00
63,900.00
63,900.00
20,000.00
74,425.00
10,500.00
9,000.00
113,925.00
113,900.00
6,720.00
3,300.00
7,000.00
6,750.00
JUMLAH (RP)
23,770.00
23,700.00
6,240.00
3,300.00
7,000.00
6,750.00
23,290.00
23,200.00
4,800.00
3,300.00
7,000.00
6,750.00
21,850.00
21,800.00
4,320.00
3,300.00
7,000.00
6,750.00
21,370.00
21,300.00
8,160.00
4,950.00
7,700.00
7,200.00
28,010.00
28,000.00
7,200.00
4,950.00
8,750.00
9,000.00
29,900.00
29,900.00
5,280.00
4,125.00
5,250.00
3,150.00
17,805.00
17,800.00
9,120.00
3,300.00
9,100.00
9,000.00
30,520.00
30,500.00
JUMLAH (RP)
7,200.00
3,300.00
9,100.00
9,000.00
28,600.00
28,600.00
480.00
1,650.00
2,100.00
1,800.00
6,030.00
6,000.00
3,840.00
4,900.00
4,950.00
13,690.00
13,600.00
4,320.00
3,300.00
5,250.00
3,150.00
16,020.00
16,000.00
205,000.00
7,680.00
3,547.50
84.00
8,750.00
5,400.00
JUMLAH (RP)
230,461.50
230,460.00
195,000.00
7,680.00
3,300.00
84.00
9,100.00
5,625.00
220,789.00
220,780.00
265,000.00
8,640.00
3,547.50
54.60
8,750.00
5,400.00
291,392.10
291,390.00
292,000.00
8,160.00
3,547.50
84.00
9,100.00
6,300.00
319,191.50
319,190.00
35,000.00
8,640.00
3,300.00
84.00
7,700.00
18,000.00
72,724.00
72,720.00
38,000.00
8,160.00
3,547.50
84.00
10,500.00
6,750.00
67,041.50
67,040.00
38,500.00
8,160.00
3,547.50
JUMLAH (RP)
84.00
10,500.00
6,750.00
67,541.50
67,540.00
39,000.00
7,680.00
3,300.00
84.00
8,750.00
5,400.00
64,214.00
64,210.00
41,000.00
7,680.00
3,300.00
84.00
8,750.00
5,400.00
66,214.00
66,210.00
133,000.00
23,040.00
16,500.00
840.00
21,700.00
15,750.00
210,830.00
210,830.00
262,500.00
18,480.00
22,750.00
15,750.00
319,480.00
319,480.00
600,000.00
23,040.00
13,200.00
420.00
21,000.00
21,600.00
679,260.00
679,260.00
JUMLAH (RP)
36,500.00
8,640.00
3,300.00
84.00
7,700.00
18,000.00
74,224.00
74,220.00
36,000.00
8,640.00
3,300.00
84.00
7,700.00
18,000.00
73,724.00
73,720.00
38,500.00
8,160.00
3,300.00
84.00
7,000.00
17,550.00
74,594.00
74,590.00
38,000.00
8,160.00
3,300.00
84.00
7,000.00
17,550.00
74,094.00
74,090.00
38,000.00
7,680.00
2,970.00
54.60
6,562.50
16,875.00
72,142.10
72,140.00
38,500.00
7,680.00
2,970.00
54.60
6,562.50
JUMLAH (RP)
16,875.00
72,642.10
72,640.00
133,000.00
2,240.00
12,000.00
4,125.00
6,300.00
280.00
275.00
25,200.00
29,250.00
212,670.00
212,670.00
600,000.00
1,120.00
12,000.00
4,125.00
6,300.00
280.00
275.00
25,200.00
29,250.00
678,550.00
678,550.00
72,500.00
11,520.00
5,775.00
11,200.00
11,250.00
112,245.00
112,240.00
65,000.00
12,000.00
5,775.00
11,200.00
11,250.00
105,225.00
105,220.00
19,875.00
960.00
1,650.00
420.00
2,100.00
1,350.00
26,355.00
JUMLAH (RP)
26,350.00
21,450.00
960.00
1,650.00
504.00
2,100.00
1,350.00
28,014.00
28,010.00
6,240,000.00
210,000.00
675,000.00
7,125,000.00
7,125,000.00
4,920,000.00
210,000.00
675,000.00
5,805,000.00
5,805,000.00
3,840,000.00
210,000.00
675,000.00
4,725,000.00
4,725,000.00
214,000.00
35,000.00
112,500.00
361,500.00
361,500.00
172,000.00
35,000.00
112,500.00
319,500.00
319,500.00
126,000.00
47,250.00
126,000.00
299,250.00
JUMLAH (RP)
299,200.00
35,200.00
19,200.00
90,000.00
144,400.00
144,400.00
275,200.00
35,000.00
135,000.00
445,200.00
445,200.00
84,280.00
330.00
7,680.00
36,000.00
21,000.00
90,000.00
239,290.00
239,200.00
258,000.00
1,650.00
17,500.00
90,000.00
367,150.00
367,100.00
64,680.00
330.00
7,680.00
36,000.00
21,000.00
90,000.00
219,690.00
219,600.00
84,280.00
3,300.00
7,680.00
94,000.00
21,000.00
90,000.00
300,260.00
300,200.00
84,280.00
3,300.00
20,480.00
36,000.00
62,500.00
28,000.00
112,500.00
JUMLAH (RP)
347,060.00
347,000.00
84,280.00
3,300.00
20,480.00
47,000.00
17,500.00
62,500.00
28,000.00
112,500.00
375,560.00
375,500.00
DAN
79,950.00
30,100.00
1,100.00
14,336.00
94,000.00
5,250.00
20,250.00
244,986.00
244,900.00
79,950.00
30,100.00
1,100.00
14,336.00
36,000.00
7,000.00
27,000.00
195,486.00
195,400.00
375,000.00
37,500.00
945.00
413,445.00
413,400.00
336,000.00
180,000.00
22,000.00
7,000.00
90,000.00
116,000.00
10,500.00
58,500.00
820,000.00
129,530.00
336,000.00
41,112.00
JUMLAH (RP)
22,000.00
7,000.00
90,000.00
116,000.00
10,500.00
58,500.00
681,112.00
129,530.00
18,900.00
4,800.00
41,112.00
14,000.00
10,000.00
5,500.00
3,640.00
3,500.00
2,250.00
103,702.00
103,700.00
4,510,000.00
142,500.00
8,800.00
6,000.00
140,000.00
540,000.00
5,347,300.00
5,347,300.00
3,520,000.00
142,500.00
8,800.00
6,000.00
140,000.00
540,000.00
4,357,300.00
4,357,300.00
38,400.00
1,650.00
3,500.00
4,500.00
48,050.00
48,000.00
JUMLAH (RP)
44,800.00
1,650.00
3,500.00
4,500.00
54,450.00
54,400.00
30,960.00
550.00
3,500.00
9,000.00
44,010.00
44,000.00
47,300.00
550.00
3,850.00
9,900.00
61,600.00
61,600.00
3,360,000.00
2,200.00
70,000.00
90,000.00
3,522,200.00
3,522,200.00
27,500.00
5,250.00
3,375.00
36,125.00
36,120.00
82,500.00
7,680.00
5,280.00
10,500.00
9,000.00
114,960.00
114,960.00
37,200.00
550.00
4,900.00
3,015.00
45,665.00
45,660.00
JUMLAH (RP)
23,975.00
1,320.00
4,900.00
3,150.00
33,345.00
33,340.00
25,200.00
1,320.00
4,900.00
3,150.00
34,570.00
34,570.00
38,500.00
1,320.00
4,900.00
3,015.00
47,735.00
47,730.00
39,882.00
1,320.00
4,900.00
3,015.00
49,117.00
49,110.00
49,117.00
36,800.00
1,320.00
4,900.00
3,150.00
46,170.00
46,170.00
72,000.00
2,200.00
3,500.00
9,000.00
86,700.00
86,700.00
79,200.00
330.00
7,000.00
4,500.00
91,030.00
91,030.00
134,640.00
2,200.00
JUMLAH (RP)
7,000.00
4,500.00
148,340.00
148,340.00
54,250.00
550.00
10,368.00
5,280.00
4,200.00
14,000.00
9,000.00
97,648.00
97,640.00
58,300.00
550.00
8,750.00
6,750.00
74,350.00
74,350.00
30,100.00
220.00
4,200.00
2,700.00
37,220.00
37,220.00
32,550.00
440.00
5,250.00
3,150.00
41,390.00
41,390.00
207,900.00
67,500.00
41,580.00
5,250.00
2,250.00
324,480.00
324,480.00
4,410.00
882.00
5,250.00
2,250.00
12,792.00
12,790.00
JUMLAH (RP)
38,400.00
1,100.00
5,250.00
11,250.00
56,000.00
56,000.00
50,160.00
110.00
1,050.00
3,150.00
54,470.00
54,470.00
15,400.00
110.00
1,050.00
3,150.00
19,710.00
19,710.00
108,000.00
550.00
2,100.00
4,500.00
115,150.00
115,150.00
108,000.00
1,680.00
2,500.00
108,000.00
5,250.00
9,000.00
234,430.00
234,430.00
14,850.00
110.00
1,750.00
JUMLAH (RP)
2,250.00
18,960.00
18,960.00
4,730.00
110.00
1,750.00
2,250.00
8,840.00
8,840.00
73,600.00
660.00
14,040.00
9,450.00
18,000.00
115,750.00
115,750.00
73,600.00
660.00
36,660.00
9,450.00
18,000.00
138,370.00
138,370.00
73,600.00
2,200.00
107,000.00
12,250.00
22,500.00
217,550.00
217,550.00
18,675.00
4,800.00
20,784.40
14,000.00
10,000.00
3,960.00
3,500.00
3,500.00
2,250.00
81,469.40
81,460.00
2,265,000.00
226,500.00
JUMLAH (RP)
115,500.00
49,500.00
2,656,500.00
2,656,500.00
146,000.00
5,760.00
1,650.00
35,000.00
67,500.00
255,910.00
255,910.00
377,000.00
113,100.00
5,760.00
1,650.00
35,000.00
45,000.00
577,510.00
577,510.00
202,000.00
24,240.00
5,760.00
1,650.00
42,000.00
65,250.00
340,900.00
340,900.00
245,000.00
29,400.00
5,760.00
1,650.00
42,000.00
65,250.00
389,060.00
389,060.00
125,000.00
350.00
4,500.00
129,850.00
129,850.00
150,000.00
27,000.00
63,000.00
121,500.00
361,500.00
361,500.00
82.50
42,240.00
11,550.00
JUMLAH (RP)
4,550.00
14,240.00
10,800.00
112,000.00
45,900.00
241,362.50
241,360.00
173,000.00
69,500.00
1,050.00
13,500.00
257,050.00
257,050.00
54,900.00
1,098.00
350.00
4,500.00
60,848.00
60,840.00
155,000.00
3,100.00
350.00
4,500.00
162,950.00
162,950.00
59,000.00
350.00
4,500.00
63,850.00
63,850.00
30,000.00
350.00
4,500.00
34,850.00
34,850.00
11,550.00
3,150.00
1,890.00
4,050.00
20,640.00
20,640.00
JUMLAH (RP)
19,250.00
5,250.00
1,890.00
4,050.00
30,440.00
30,440.00
27,500.00
7,500.00
1,890.00
4,050.00
40,940.00
40,940.00
33,000.00
9,000.00
3,780.00
8,100.00
53,880.00
53,880.00
7,150.00
1,950.00
3,500.00
8,100.00
20,700.00
20,700.00
9,350.00
2,550.00
4,550.00
9,900.00
26,350.00
26,350.00
4,620.00
1,260.00
1,260.00
2,700.00
9,840.00
9,840.00
5,500.00
1,500.00
1,050.00
2,700.00
10,750.00
10,750.00
7,150.00
1,950.00
JUMLAH (RP)
1,260.00
2,700.00
13,060.00
13,060.00
9,350.00
2,550.00
1,890.00
4,050.00
17,840.00
17,840.00
18,700.00
5,100.00
2,835.00
6,075.00
32,710.00
32,710.00
199,650.00
30,450.00
1,222,650.00
1,120,800.00
1,260,120.00
91,800.00
696,000.00
75,000.00
217,770.00
153,000.00
8,249.00
140,000.00
135,000.00
5,350,489.00
5,350,480.00
750,000.00
187,500.00
2,835.00
6,075.00
946,410.00
946,410.00
10,780.00
1,280.00
539.00
2,200.00
JUMLAH (RP)
1,800.00
2,100.00
18,699.00
18,690.00
10,780.00
1,600.00
539.00
1,650.00
1,780.00
1,800.00
2,100.00
20,249.00
20,240.00
10,450.00
1,600.00
522.50
1,650.00
1,780.00
1,800.00
2,100.00
19,902.50
19,900.00
165,000.00
67,500.00
36,750.00
269,250.00
269,250.00
375,000.00
47,250.00
36,750.00
459,000.00
459,000.00
109,250.00
54,000.00
42,000.00
205,250.00
205,250.00
12,100.00
220.00
7,740.00
3,500.00
4,500.00
28,060.00
28,060.00
31,000.00
165.00
JUMLAH (RP)
31,680.00
3,625.00
5,250.00
18,000.00
89,720.00
89,720.00
15,500.00
165.00
62,700.00
4,350.00
1,400.00
18,000.00
102,115.00
102,110.00
165,000.00
67,500.00
36,750.00
269,250.00
269,250.00
375,000.00
47,250.00
36,750.00
459,000.00
459,000.00
757,680.00
872,160.00
115,200.00
84,000.00
38,000.00
21,800.00
104,702.40
151,536.00
174,432.00
2,319,510.40
2,319,510.00
x 1,5 m)
984,000.00
872,160.00
144,000.00
84,000.00
38,000.00
JUMLAH (RP)
21,800.00
120,009.60
196,800.00
174,432.00
2,263,969.60
2,263,960.00
x 2,7 m)
1,397,280.00
1,175,520.00
190,080.00
540,360.00
84,000.00
38,000.00
43,600.00
67,500.00
29,000.00
15,000.00
138,144.00
16,800.00
7,600.00
3,742,884.00
3,742,880.00
619,920.00
21,600.00
504,336.00
67,500.00
29,000.00
15,000.00
38,491.20
123,984.00
1,419,831.20
1,419,830.00
172,800.00
80,000.00
10,368.00
24,796.80
287,964.80
287,960.00
295,200.00
24,000.00
17,712.00
4,959.36
341,871.36
341,870.00
JUMLAH (RP)
210,000.00
2,100.00
27,000.00
239,100.00
239,100.00
45,000.00
350.00
22,500.00
67,850.00
67,850.00
49,000.00
175.00
22,500.00
71,675.00
71,670.00
22,500.00
525.00
6,750.00
29,775.00
29,770.00
21,000.00
350.00
4,500.00
25,850.00
25,850.00
10,900.00
525.00
6,750.00
18,175.00
18,170.00
348,000.00
1,750.00
22,500.00
372,250.00
372,250.00
45,000.00
1,750.00
22,500.00
69,250.00
69,250.00
JUMLAH (RP)
55,000.00
1,750.00
22,500.00
79,250.00
79,250.00
29,000.00
1,750.00
22,500.00
53,250.00
53,250.00
19,000.00
1,750.00
22,500.00
43,250.00
43,250.00
15,600.00
1,750.00
22,500.00
39,850.00
39,850.00
52,800.00
525.00
6,750.00
60,075.00
60,070.00
72,600.00
525.00
6,750.00
79,875.00
79,870.00
137,500.00
525.00
6,750.00
144,775.00
144,770.00
2,050.00
JUMLAH (RP)
1,750.00
800.00
4,600.00
4,600.00
2,310.00
495.00
1,050.00
1,400.00
2,000.00
7,255.00
7,250.00
4,000.00
2,550.00
3,500.00
5,850.00
21,600.00
1,750.00
6,000.00
45,250.00
45,250.00
8,000.00
2,550.00
3,500.00
5,850.00
12,600.00
1,750.00
6,000.00
40,250.00
40,250.00
4,950.00
5,775.00
7,000.00
1,750.00
6,000.00
25,475.00
25,470.00
4,425.00
5,775.00
7,000.00
1,750.00
6,000.00
24,950.00
24,950.00
1,085.00
5,250.00
JUMLAH (RP)
800.00
7,135.00
7,130.00
1,900.00
265.00
6,750.00
550.00
1,750.00
2,100.00
8,000.00
21,315.00
21,310.00
1,900.00
265.00
22,000.00
550.00
1,750.00
2,100.00
8,000.00
36,565.00
36,560.00
11,000.00
265.00
550.00
1,750.00
2,100.00
8,000.00
23,665.00
23,660.00
25,560.00
3,040.00
265.00
550.00
1,750.00
7,000.00
12,000.00
50,165.00
50,160.00
18,720.00
6,160.00
700.00
6,000.00
31,580.00
31,580.00
1,600.00
JUMLAH (RP)
135.50
700.00
8,000.00
10,435.50
10,430.00
1,600.00
4,550.00
135.50
1,750.00
550.00
7,000.00
8,000.00
23,585.50
23,580.00
20,000.00
100,000.00
20,000.00
7,000.00
27,000.00
174,000.00
174,000.00
20,000.00
87,500.00
17,500.00
7,000.00
27,000.00
159,000.00
159,000.00
55,000.00
550.00
4,500.00
60,050.00
60,050.00
55,000.00
550.00
5,400.00
60,950.00
60,950.00
85,000.00
850.00
6,750.00
92,600.00
92,600.00
JUMLAH (RP)
5,000.00
50.00
4,500.00
9,550.00
9,550.00
140,000.00
1,400.00
15,750.00
157,150.00
157,150.00
250,000.00
25,000.00
45,000.00
320,000.00
320,000.00
16,250.00
60,500.00
6,050.00
7,000.00
27,000.00
116,800.00
116,800.00
4,100.00
41,000.00
3,387.50
7,000.00
27,000.00
82,487.50
82,480.00
45,100.00
451.00
7,000.00
27,000.00
79,551.00
79,550.00
DAFTAR HARGA SATUAN PEKERJAAN
I. PEKERJAAN PERSIAPAN
NO URAIAN SATUAN BIAYA (Rp.) KETERANGAN
1 Pagar sementara seng gelombang 2 m 1 M1 396,180.00
2 Pagar kawat Berduri T = 1,8 m 1 M1 547,080.00
3 Pengukuran & Pemasangan Bowplank 1 M2 81,420.00
4 Pembuatan kantor Direksi 1 M2 2,614,460.00
5 Pembuatan Gudang Proyek 1 M2 470,800.00
6 Membersihkan lokasi Proyek 1 M2 3,500.00
7 Membersihkan Puing-puing 1 M2 7,000.00
8 Membersihkan Tunggul Tanaman 1 M2 70,000.00
9 Pembuatan jalan sementara 1 M2 59,200.00
10 Pembongkaran Beton Bertulang 1 M3 217,000.00
11 Pembongkaran Dinding Tembok Bata Merah 1 M3 161,000.00
12 Pekerjaan Pagar papan rangka Balok 1 M2 214,200.00
B PEKERJAAN PEMBESIAN
1 Penulangan Beton/Besi Beton Polos 1 KG 9,900.00
2 Penulangan Beton/Besi Beton Ulir 1 KG 11,200.00
C PEKERJAAN BEKISTING
1 Pasang Bekisting Untuk Sloof 1 M2 130,200.00
2 Pasang Bekisting Untuk Kolom 1 M2 288,900.00
3 Pasang Bekisting Untuk Balok 1 M2 289,600.00
4 Pasang Bekisting Untuk Lantai 1 M2 289,600.00
5 Pasang Bekisting Untuk Tangga 1 M2 202,000.00
HARGA SATUAN
NO. URAIAN PEKERJAAN VOLUME
SATUAN
1.44
HARGA SATUAN
NO. URAIAN PEKERJAAN VOLUME
SATUAN
V PEKERJAAN ATAP
1 Pasangan kuda-kuda kayu borneo super 8/12 1.92 m³
2 Pasangan gording dan nok kayu 8/12 0.65 m³
3 Pasangan rangka atap kaso 5/7 dan reng 3/4 kayu borneo super 100.00 m²
4 Pasangan jurai luar dan dalam kayu 8/12 0.18 m³
5 Pasangan lisplank kayu kamper medan 3/30 23.00 m1
6 Pasangan talang juray seng (BJLS) 30 dan Papan 13.00 m1
7 Pasangan atap genteng beton 100.00 m²
8 Pasangan nok genteng beton 17.00 m1
9 Pasangan atap garasi polycarbonate dengan rangka besi hollow 9.60 m²
VI PEKERJAAN PLAFON
1 Pasangan plafon triplek + rangka plafon kayu borneo super 4/6 70.20 m²
2 Pasangan plafon kayu ramin 3.00 m²
3 Pasangan lis plafon kayu profil 5 cm ( yg menempel dinding ) 60.00 m1
4 Pasangan lis plafon kayu 1 cm x 4 cm ( yg menempel pada listplank ) 26.00 m1
HARGA SATUAN
NO. URAIAN PEKERJAAN VOLUME
SATUAN
IX PEKERJAAN SANITAIR
1 Pasangan bak mandi fiber glass 1.00 Bh
2 Pasangan kloset jongkok 1.00 Bh
3 Pasangan kran air KM / WC 1.00 Bh
4 Pasangan kran air taman 3.00 Bh
5 Pasangan kran air meja dapur tipe angsa 1.00 Bh
6 Pasangan floor drain KM / WC 1.00 Bh
7 Pasangan kitchen zink meja dapur 1.00 Bh
HARGA SATUAN
NO. URAIAN PEKERJAAN VOLUME
SATUAN
HARGA SATUAN
NO. URAIAN PEKERJAAN VOLUME
SATUAN
3,500.00 -
81,420.00 -
14,720.00 -
7,300.00 -
145,600.00 -
185,200.00 -
185,200.00 -
Jumlah -
Dibulatkan -
-
459,320.00 -
3,306,600.00 3,670,326.00
4,697,100.00 6,763,824.00
4,085,300.00 4,534,683.00
4,200,400.00 -
4,299,400.00 -
543,400.00 -
Jumlah 14,968,833.00
Dibulatkan 14,968,830.00
74,720.00 1,692,408.00
73,000.00 14,578,100.00
154,800.00 108,360.00
164,000.00 492,000.00
23,200.00 1,050,960.00
21,300.00 8,522,556.00
13,600.00 6,057,712.00
28,600.00 85,800.00
6,000.00 144,000.00
Jumlah 32,731,896.00
Dibulatkan 32,731,890.00
HARGA SATUAN
JUMLAH HARGA (Rp)
Rp
66,210.00 2,805,317.70
67,040.00 176,315.20
64,210.00 192,630.00
67,040.00 201,120.00
65,890.00 757,735.00
65,890.00 593,010.00
112,240.00 202,032.00
28,010.00 1,680,600.00
Jumlah 6,608,759.90
Dibulatkan 6,608,750.00
4,357,300.00 8,366,016.00
3,522,200.00 2,289,430.00
54,400.00 5,440,000.00
3,522,200.00 633,996.00
61,600.00 1,416,800.00
102,110.00 1,327,430.00
91,030.00 9,103,000.00
97,640.00 1,659,880.00
324,480.00 3,115,008.00
Jumlah 33,351,560.00
Dibulatkan 33,351,560.00
115,750.00 8,125,650.00
217,550.00 652,650.00
18,960.00 1,137,600.00
8,840.00 229,840.00
Jumlah 10,145,740.00
Dibulatkan 10,145,740.00
HARGA SATUAN
JUMLAH HARGA
Rp
7,125,000.00 6,270,000.00
7,125,000.00 855,000.00
300,200.00 2,161,440.00
459,000.00 459,000.00
413,400.00 413,400.00
144,400.00 1,220,180.00
367,100.00 1,989,682.00
Jumlah 13,368,702.00
Dibulatkan 13,368,700.00
239,100.00 1,195,500.00
71,670.00 71,670.00
29,770.00 357,240.00
25,850.00 620,400.00
53,250.00 213,000.00
43,250.00 519,000.00
18,170.00 218,040.00
39,850.00 478,200.00
60,070.00 618,120.30
79,870.00 813,875.30
Jumlah 5,105,045.60
Dibulatkan 5,105,040.00
361,500.00 361,500.00
255,910.00 255,910.00
60,840.00 60,840.00
60,840.00 182,520.00
162,950.00 162,950.00
63,850.00 63,850.00
257,050.00 257,050.00
Jumlah 1,344,620.00
Dibulatkan 1,344,620.00
HARGA SATUAN
JUMLAH HARGA
Rp
30,440.00 608,800.00
17,840.00 187,320.00
32,710.00 245,325.00
104,144.50 104,144.50
5,350,480.00 5,350,480.00
750,000.00 750,000.00
Jumlah 7,246,069.50
Dibulatkan 7,246,060.00
174,000.00 2,262,000.00
159,000.00 477,000.00
92,600.00 92,600.00
60,050.00 240,200.00
60,950.00 365,700.00
157,150.00 314,300.00
320,000.00 320,000.00
2,000,000.00 2,000,000.00
Jumlah 6,071,800.00
Dibulatkan 6,071,800.00
36,560.00 16,394,235.20
21,310.00 1,495,962.00
24,950.00 74,850.00
40,250.00 370,300.00
40,250.00 242,305.00
40,250.00 1,656,690.00
40,250.00 206,482.50
40,250.00 436,310.00
40,250.00 579,600.00
40,250.00 680,225.00
Jumlah 22,136,959.70
Dibulatkan 22,136,950.00
HARGA SATUAN
JUMLAH HARGA
Rp
7,000.00 892,500.00
Jumlah 892,500.00
Dibulatkan 892,500.00
tiang utama 15/15 6x12mm 9 pcx4m 36 m 60000 /m
cakar ayam 50x50x15 9 pc 75000 /pc
slup 6x10mm 9 pcx 1,2 m 10.8 m 60000 /m
kamar mandi
tiang 8/8 4x10mm 3 pc x4m 12 m o 10 mm 48
@0,36 m o 8 mm 28.8
slup 8/25 6x10mm 3.5 m o 10 mm 21
o 8 mm 16.33333
pintu depan
tiang 8/8 4x10 mm 2 pc x 4m 8 m o 10 mm 32
@0,36 m o 8 mm 19.2
slup 8/25 6x10mm 3 m o 10 mm 18
@ 0,7m o 8 mm 14
@ 7m /1,5 m
tangga
total 42 m
m 4 batang 0.12 m3
m 2.4 batang
m 1.75 batang 0.105 m3
1.36 batang
m 19.5 batang
m 15.1667 batang
m 21 batang
m 16.3333 batang
m 83.3333 batang
9,523,703
REKAPITULASI BIAYA KESELURUHAN
-
14,968,830.00
32,731,890.00
6,608,750.00
33,351,560.00
10,145,740.00
13,368,700.00
5,105,040.00
1,344,620.00
7,246,060.00
6,071,800.00
22,136,950.00
892,500.00
153,972,440.00
153,972,000.00