NO
URAIAN PEKERJAAN
STN
VOLUME
NOTASI/ FORMULA
PEKERJAAN PERSIAPAN
GEDUNG EXISTING (A)
179.34
PxL=A
18.30
9.80
179.34
PxL=A
18.30
9.80
Pengukuran/ Bowplank
91.00
(2 P + 2L )
23.40
67.60
Direksikeet/Gudang
15.00
PxL=A
3.00
5.00
II
PEKERJAAN PERSIAPAN
199.50
PxL=A
21.00
9.50
199.50
PxL=A
21.00
9.50
Pengukuran/ Bowplank
84.00
(2 P + 2L )
23.40
60.60
III
PEKERJAAN TANAH
GEDUNG - A
1
24.20
PxLxHxjlh = V
Tapak
1.00
1.00
6.60
PxLxHxjlh = V
Sloof
132.00
0.20
113.69
(L.Selasar 1 x t)+(PxLxH)=V
gdung
28.00
9.50
26.60
PxLxH=V
Tapak A
28.00
9.50
IV
PEKERJAAN BETON
GEDUNG - A
1
13.30
Luas x Tebal
266.00
0.05
6.12
Luas x Tebal
122.39
0.05
0.18
0.2
0.05
NO
4
URAIAN PEKERJAAN
Pondasi Telapak ( P1)
STN
M
VOLUME
NOTASI/ FORMULA
6.04
L.PenxLxJlh=V
Tapak Beton
0.26
1.00
0.70
0.20
I Besi Tikar 14
II Besi 14
5.04
5.00
0.70
6.00
Beugel 6
3.50
1.00
Bekisting
1.74
20.00
beton
0.20
0.30
Besi 14
Beugel 6
107.52
6.00
537.58
1.00
Bekisting
107.52
1.00
119.37
721.00
34.80
Kolom 20/30 cm
6.45
893.46
107.52
PxLxH
NO
8
URAIAN PEKERJAAN
Sloof 20 / 25 cm
STN
M
VOLUME
NOTASI/ FORMULA
6.60
LXHxP
765.47
66.00
Balok 20 / 30 cm
4.18
LXHxP
beton
0.20
0.25
Besi 14
Beugel 6
132.00
4.00
660.00
0.90
Bekisting
132.00
0.50
0.20
0.30
69.60
7.00
348.00
1.00
Bekisting
69.60
0.80
Bata
69.60
0.30
beton
Besi 14
661.20
Beugel 6
55.68
V
PEKERJAAN DINDING
GEDUNG - A
20.88
PxL= V
12.00
LS1+LS2XJlh=V
0.26
0.34
VI
PEKERJAAN PLASTERAN
GEDUNG - A
76.00
KelXTXJlh=V
1.00
3.80
66.40
Kel x P = V
0.80
83.00
224.00
LXPx2
4.00
28.00
VII
PEKERJAAN LANTAI
GEDUNG - A
1
VIII
Lapak
PEKERJAAN ATAP
189.91
GEDUNG - A
166.29
703.44
AB+AT/2*Panjang Miring
1A
30.50
20.00
NO
IX
URAIAN PEKERJAAN
STN
VOLUME
NOTASI/ FORMULA
AB+AT/2*Panjang Miring
2A
30.50
20.00
AB+AT/2*Panjang Miring
1B
11.30
AB+AT/2*Panjang Miring
2B
11.30
703.44
3 Rabung Metal
M1
56.97
4 Listplank
M1
83.60
Keliling = V
30.5
11.30
28.64
PxL=V
0.9
33.30
ttk
20.00
bh
12.00
3 Single Saklar
bh
2.00
4 Stop Contact
bh
8.00
bh
1.00
6 Penggantung Lampu
bh
12.00
NO
URAIAN PEKERJAAN
STN
VOLUME
NOTASI/ FORMULA
M'
19.80
20.80
PxL=V
52.0
0.4
27.04
PxHx2=V
52.0
0.26
2.79
PXLXT=V
52.0
0.67
PEKERJAAN TANAH
GEDUNG - B
24.20
PxLxHxjlh = V
Tapak
1.00
1.00
6.60
PxLxHxjlh = V
Sloof
132.00
0.20
113.69
(L.Selasar 1 x t)+(PxLxH)=V
gdung
28.00
9.50
26.60
PxLxH=V
Tapak A
28.00
9.50
XII
PEKERJAAN BETON
GEDUNG - B
1
13.30
Luas x Tebal
266.00
0.05
6.12
Luas x Tebal
122.39
0.05
0.18
0.2
0.05
6.04
L.PenxLxJlh=V
0.26
1.00
0.70
0.20
I Besi Tikar 14
II Besi 14
5.04
5.00
0.70
6.00
Beugel 6
3.50
1.00
Bekisting
1.74
20.00
721.00
34.80
Tapak Beton
NO
URAIAN PEKERJAAN
Kolom 20/30 cm
STN
VOLUME
NOTASI/ FORMULA
6.45
PxLxH
893.46
107.52
8
Sloof 20 / 25 cm
6.60
765.47
66.00
LXHxP
beton
0.20
0.30
Besi 14
Beugel 6
107.52
6.00
537.58
1.00
Bekisting
107.52
1.00
0.20
0.25
Besi 14
132.00
4.00
Beugel 6
660.00
0.90
Bekisting
132.00
0.50
beton
NO
8
URAIAN PEKERJAAN
Balok 20 / 30 cm
STN
M
VOLUME
NOTASI/ FORMULA
4.18
LXHxP
599.95
55.68
7
XIII
Kolom 15/15
0.65
PxLxH
beton
0.20
0.30
Besi 14
Beugel 6
69.60
7.00
69.60
1.00
Bekisting
69.60
0.80
beton
0.15
0.15
Besi 10
2.88
4.00
Beugel 6
0.72
10.00
Bekisting
2.88
0.60
69.60
0.30
PEKERJAAN DINDING
GEDUNG - B
20.88
PxL= V
12.00
LS1+LS2XJlh=V
0.26
0.34
XIV
Bata
PEKERJAAN PLASTERAN
GEDUNG - B
76.00
KelXTXJlh=V
1.00
3.80
66.40
Kel x P = V
0.80
83.00
224.00
LXPx2
4.00
28.00
XV
PEKERJAAN LANTAI
GEDUNG - B
1
XVI
Lapak
PEKERJAAN ATAP
189.91
GEDUNG - B
166.29
NO
URAIAN PEKERJAAN
1 Rangka Atap Baja Ringan
STN
M
VOLUME
694.12
NOTASI/ FORMULA
AB+AT/2*Panjang Miring
1A
30.50
20.00
AB+AT/2*Panjang Miring
2A
30.50
20.00
AB+AT/2*Panjang Miring
1B
11.30
AB+AT/2*Panjang Miring
2B
11.30
694.12
3 Rabung Metal
M1
56.97
4 Listplank
M1
83.60
Keliling = V
30.5
11.30
28.64
PxL=V
0.9
33.30
NO
XVII
URAIAN PEKERJAAN
STN
VOLUME
NOTASI/ FORMULA
XVIII
ttk
20.00
bh
12.00
3 Single Saklar
bh
2.00
4 Stop Contact
bh
8.00
bh
1.00
6 Penggantung Lampu
bh
12.00
41.60
PxL=V
104.0
0.4
54.08
PxHx2=V
104.0
0.26
6.97
PXLXT=V
104.0
0.67
16.06
Ls.Pen x Pjg = V
0.73
22
0.66
PxlxT=V
0.15
0.2
8.8
Ls.Pen x Pjg = V
0.4
22
9.199125 P x L x T = V
5.85
1.85
8.658 P x L x T = V
5.85
1.85
4.95
Ls.Pen x Pjg = V
0.225
22
0.528
PxlxT=V
0.12
0.2
148.52
8.80
8
0.4752 P x L x T x Jlh = V
Besi 12
Beugel 6
22.00
4.00
110.00
0.64
Bekisting
22.00
0.40
0.12
0.12
NO
URAIAN PEKERJAAN
STN
VOLUME
NOTASI/ FORMULA
Besi 12
196.38
Beugel 6
7.92
9
Bekisting
0.66 PxlxT=V
8.80
10
65.446 Ls X = Ls Y = V
11
12
Cat Dinding
13
Plafond Gypsum 9 mm
14
Pas.Lantai Keramik 20 x 20
15
Pas.Keramik Dinding 20 x 25
16
Pas.Kloset Jongkok
bh
17
bh
17
24
18
Floor Drain
bh
19
24
20
21
Listplank GRC
22
bh
23
Ventilasi V1
bh
XIX
4.00
165.00
0.48
33.00
0.24
0.15
155.12
33.00
0.2
Besi 12
Beugel 6
22.00
4.00
110.00
0.70
Bekisting
22.00
0.40
37.35
28.096
65.446 x
1.35 x
1.85
9.99 +
5.412
5.62 x
1.5
32.86 Kel x P = V
4.24 x
7.75
15.5 P x 2 = V
7.75 x
9.99 P x L x 4 = v
15.402 Ls.Plafond + Luas Selasar
33.72 Kel x T x 4
FASILITAS UMUM
1 Rabat Beton Untuk Area Halaman t :7,5 cm
54.80
Ls
1.00
3 Err:509
Ls
1.00
Luas x Tebal=V
901.0
0.061
NO
XX
URAIAN PEKERJAAN
STN
VOLUME
NOTASI/ FORMULA
M2
171.44
P x T - Luas Ls.Dinding= V
118.9
1.50
M2
342.87
171.4
2.00
M2
5.27
PxTx2=V
10.1
0.26
M2
4.05
PxL=V
10.1
0.40
0.68
PxLxt=V
10.1
0.67
13.56
Luas Penampang x P = V
0.5
26.59
1 P3K
Ls
1.00
Ls
2 As Bulit Drawing
Ls
1.00
Ls
3 Pembersihan Akhir
Ls
1.00
Ls
PEKERJAAN AKHIR
URAIAN PERHITUNGAN
179.3
179.3
91.0
15.0
199.5
199.5
84.0
1.21
20.0
24.2
0.25
1.0
6.6
0.34
122.4 x
0.10
26.60
20.00
0.19
0.18
113.7
13.3
6.1
URAIAN PERHITUNGAN
x
1.00
20.00
5.20
0.30
20.0
0.84
1.20
20.0
604.80
1.20
20.0
100.80
0.22
20.0
15.40
34.80
6.45
5.38
20.00
1.20
774.12
0.22
119.34
893.46
107.52
URAIAN PERHITUNGAN
x
132.00
1.20
633.60
0.22
131.87
69.60
1.20
584.64
0.22
76.56
6.60
765.47
66.00
4.18
661.20
55.68
20.9
20.00
12.0
20.00
76.0
66.4
224.0
2.00
2.00
6.79
275.00
URAIAN PERHITUNGAN
:
2.00
6.79
275.00
2.00
6.79
76.73
2.00
6.79
76.73
total
703.4
-
30.5
11.30
28.6
83.6
URAIAN PERHITUNGAN
20.80
2.00
27.04
0.08
2.8
1.21
20.0
24.2
0.25
1.0
6.6
0.34
122.4 x
0.10
0.19
=
20.00
1.00
0.30
113.7
13.3
6.1
26.60
0.18
20.00
5.20
20.00
0.84
1.20
20.0
604.80
1.20
20.0
100.80
0.22
20.0
15.40 BESI
721.00
34.80
URAIAN PERHITUNGAN
5.38
20.00
1.20
774.12
0.22
119.34
893.46
107.52
6.60
765.47
66.00
132.00
1.20
633.60
0.22
131.87
6.45
URAIAN PERHITUNGAN
x
69.60
1.20
584.64
0.22
15.31
2.88
10.00
10.00
10.00
4.18
599.95
55.68
0.65
115.20
7.20
122.40
17.28
17.28
20.9
20.00
12.0
20.00
76.0
66.4
224.0
2.00
URAIAN PERHITUNGAN
:
2.00
6.70
271.35
2.00
6.70
271.35
2.00
6.70
75.71
2.00
6.70
75.71
total
694.1
-
30.5
11.30
28.6
83.6
URAIAN PERHITUNGAN
41.60
2.00
54.08
0.10
7.0
22
16.06
0.66
8.8
0.85
9.199125
0.8
8.658
4.95
0.528
22
0.89
78.12
0.22
70.40
148.52
8.80
8.80
10
3.3 =
0.4752
URAIAN PERHITUNGAN
x
0.89
117.18
0.22
79.20
196.38
7.92
7.92
22
0.66
0.89
78.12
0.22
77.00
155.12
8.80
8.80
54.80
65.446
130.892
9.99
15.402
33.72
32.86
15.5
URAIAN PERHITUNGAN
x
x
6.84
2.00
0.10
171.4
342.9
5.3
4.1
0.7
13.6
LOKASI PEKERJAAN
NO
URAIAN PEKERJAAN
VOLUME
Vol / Unit
PEKERJAAN PENDAHULUAN
Papan Proyek
1.00
Dokumen Laporan (Laporan harian, Dokumentasi, Shop Drawing & Asbuilt Drawing)
1.00
II
GEDUNG - A
2.1
PEKERJAAN BONGKARAN
179.34
91.00
Pembersihan Bongkaran
2.2
PEKERJAAN TANAH
2.3
1
6.60
24.20
113.69
26.60
6.04
b Papan Maal
34.80
721.00
13.30
6.12
a Beton 1:2:3
6.60
b Papan Maal
66.00
c Tulangan
24.20
PEKERJAAN BETON
c Tulangan
179.34
765.47
6.45
b Papan Maal
107.52
c Tulangan
893.46
4.18
b Papan Maal
55.68
NO
URAIAN PEKERJAAN
VOLUME
Vol / Unit
c Tulangan
2.4
661.20
20.88
12.00
Plesteran Kolom 1 Pc : 3 Ps
76.00
Plesteran Balok 1 Pc : 3 Ps
66.40
2.5
1
PEKERJAAN LANTAI
Lantai Utama Keramik 40 x 40
224.00
NO
URAIAN PEKERJAAN
VOLUME
Vol / Unit
2.6
PEKERJAAN ELEKTRICAL
Lampu XL 18 w
8.00
Saklar Single
2.00
Instalasi Penerangan
12.00
8.00
1.00
12.00
2.7
19.80
Griil besi
20.80
27.04
2.79
2.8
76.00
66.40
2.9
PEKERJAAN ATAP
703.44
703.44
Rabung
56.97
Listplank Kalsi
83.60
28.64
GEDUNG - B
3.1
PEKERJAAN BONGKARAN
199.50
84.00
Pembersihan Bongkaran
3.2
PEKERJAAN TANAH
3.4
1
199.50
24.20
6.60
24.20
113.69
26.60
PEKERJAAN BETON
Pondasi tapak beton bertulang (P1)
a Beton 1:2:3
6.04
NO
URAIAN PEKERJAAN
VOLUME
Vol / Unit
b Papan Maal
c Tulangan
2
721.00
13.30
6.12
a Beton 1:2:3
6.60
b Papan Maal
66.00
c Tulangan
5
34.80
765.47
6.45
b Papan Maal
107.52
c Tulangan
893.46
NO
URAIAN PEKERJAAN
VOLUME
Vol / Unit
4.18
b Papan Maal
55.68
c Tulangan
3.5
599.95
20.88
12.00
Plesteran Kolom 1 Pc : 3 Ps
72.83
Plesteran Balok 1 Pc : 3 Ps
66.40
3.6
PEKERJAAN LANTAI
3.7
PEKERJAAN ELEKTRICAL
224.00
Lampu XL 18 w
8.00
Saklar Single
2.00
Instalasi Penerangan
12.00
8.00
MCB BoX
1.00
3.8
12.00
Griil besi
20.80
27.04
2.79
3.9
72.83
66.40
3.10
PEKERJAAN ATAP
703.44
703.44
Rabung
56.97
Listplank Kalsi
83.60
0.66
8.80
16.06
NO
URAIAN PEKERJAAN
VOLUME
Vol / Unit
9.20
8.66
4.95
0.53
b Papan Maal
8.80
c Tulangan
8
0.48
b Papan Maal
7.92
c Tulangan
9
148.52
196.38
0.53
b Papan Maal
8.80
NO
URAIAN PEKERJAAN
VOLUME
Vol / Unit
c Tulangan
155.12
10
65.45
11
97.17
12
Cat Dinding
97.17
13
Cat Minyak
5.82
14
Pas.Lantai Keramik 20 x 20
15.40
15
Pas.Keramik Dinding 20 x 25
33.72
16
Pas.Kloset Jongkok
4.00
17
4.00
18
19
Floor Drain
4.00
20
4.00
21
32.86
22
32.86
23
Rabung Spandec
24
Listplank Kalsi
25
4.00
26
Ventilasi V1
4.00
a. Luas ventlasi
24.00
7.75
15.50
1.50
SUB TOTAL KM
V
1
2
3
PEKERJAAN AKHIR
Pembersihan Lapangan Akhir
P3K
Pekerjaan Papan Plank Nama Pasar
SUB TOTAL PEKERJAAN AKHIR
1,176.00
1.00
1.00
VOLUME
ANALISA
Stn
HARGA
TOTAL
SATUAN (Rp)
HARGA (Rp)
Ls
Taksir
500,000.00
500,000.00
Ls
Taksir
3,060,000.00
3,060,000.00
3,560,000.00
M2
Taksir
PA
M2
PA
15,000.00
2,690,100.00
6.4
32,787.00
2,983,617.00
6.8
7,460.00
1,337,876.40
7,011,593.40
M3
PT
6.1.
54,800.00
1,326,160.00
M3
PT
6.1.
54,800.00
361,680.00
PT
6.10.
39,600.00
958,320.00
PT
6.15a
97,800.00
11,119,282.98
M3
PT
6.11.
105,920.00
2,817,472.00
16,582,914.98
M3
PB
7.13.
919,075.00
5,551,213.00
M2
PB
6.20.
177,650.00
6,182,220.00
Kg
PB
6.17
13,017.90
9,385,905.90
PB
7.1.
657,555.00
8,745,481.50
M3
PB
7.1.
657,555.00
4,023,907.82
M3
PB
7.13.
919,075.00
6,065,895.00
M2
PB
6.21.
190,150.00
12,549,900.00
Kg
PB
6.17
13,017.90
9,964,785.88
M3
PB
7.13.
919,075.00
5,928,929.96
M2
PB
6.22.
310,175.00
33,348,853.46
Kg
PB
6.17
13,017.90
11,630,973.64
M3
PB
7.13.
919,075.00
3,838,057.20
M2
PB
6.23.
317,675.00
17,688,144.00
VOLUME
ANALISA
Stn
Kg
PB
6.17
HARGA
TOTAL
SATUAN (Rp)
HARGA (Rp)
13,017.90
8,607,435.48
143,511,702.83
M2
PD
6.7.
97,598.00
2,037,846.24
M2
PPL
6.35.e
192,188.75
2,306,265.00
PPL
6.3.
87,623.00
6,659,348.00
PPL
6.3.
87,623.00
5,818,167.20
2
2
16,821,626.44
M2
PPL
6.35.d
159,876.25
35,812,280.00
35,812,280.00
VOLUME
ANALISA
Stn
HARGA
TOTAL
SATUAN (Rp)
HARGA (Rp)
Bh
Hrg. Bahan
51,300.00
615,600.00
Bh
Hrg. Bahan
21,000.00
168,000.00
Bh
Hrg. Bahan
11,500.00
23,000.00
Ttk
PLI
7.01
112,611.00
1,351,332.00
Ttk
PLI
7.02
79,215.00
633,720.00
125,000.00
125,000.00
Bh
Hrg. Bahan
2,916,652.00
M1
PS
6.31.
85,107.70
1,685,132.46
PBA
6.15.a
475,121.36
9,882,524.23
PD
6.7.
97,598.00
2,639,049.92
M3
PB
7.1.
657,555.00
1,832,737.30
16,039,443.90
M2
PC
6.14
27,120.00
2,061,120.00
M2
PC
6.14
27,120.00
1,800,768.00
3,861,888.00
M2
PPA
6.40c
139,777.00
98,325,291.99
M2
PPA
6.40a
76,911.00
54,102,581.48
PPA
6.39a
54,481.00
3,103,782.57
PPA
6.41.a
21,939.00
1,834,100.40
58,400.00
1,672,459.20
M2
Hrg. Bahan
159,038,215.64
401,596,317.20
M2
Taksir
15,000.00
2,992,500.00
M2
PA
6.4
32,787.00
2,754,108.00
M2
PA
6.8
7,460.00
1,488,270.00
7,234,878.00
M3
PT
6.1.
54,800.00
1,326,160.00
M3
PT
6.1.
54,800.00
361,680.00
PT
6.10.
39,600.00
958,320.00
PT
6.15a
97,800.00
11,119,282.98
M3
PT
6.11.
105,920.00
2,817,472.00
16,582,914.98
M3
PB
7.13.
919,075.00
5,551,213.00
VOLUME
ANALISA
Stn
HARGA
TOTAL
SATUAN (Rp)
HARGA (Rp)
M2
PB
6.20.a
127,000.00
4,419,600.00
Kg
PB
6.17
13,017.90
9,385,905.90
M3
PB
7.1.
657,555.00
8,745,481.50
PB
7.1.
657,555.00
4,023,907.82
M3
PB
7.13.
919,075.00
6,065,895.00
PB
6.21.a
127,770.00
8,432,820.00
Kg
PB
6.17
13,017.90
9,964,785.88
M3
PB
7.13.
919,075.00
5,928,929.96
PB
6.22.a
196,585.00
21,136,082.40
Kg
PB
6.17
13,017.90
11,630,973.64
VOLUME
ANALISA
Stn
HARGA
TOTAL
SATUAN (Rp)
HARGA (Rp)
M3
PB
7.13.
919,075.00
3,838,057.20
M2
PB
6.23.a
200,335.00
11,154,652.80
Kg
PB
6.17
13,017.90
7,810,115.14
118,088,420.23
M2
PD
6.7.
97,598.00
2,037,846.24
PPL
6.35.e
192,188.75
2,306,265.00
M2
PPL
6.3.
87,623.00
6,381,461.63
M2
PPL
6.3.
87,623.00
5,818,167.20
16,543,740.07
M2
PPL
6.35.d
159,876.25
35,812,280.00
35,812,280.00
Bh
Hrg. Bahan
51,300.00
615,600.00
Bh
Hrg. Bahan
21,000.00
168,000.00
Bh
Hrg. Bahan
11,500.00
23,000.00
Ttk
PLI
7.01
112,611.00
1,351,332.00
Ttk
PLI
7.02
79,215.00
633,720.00
125,000.00
125,000.00
Bh
Hrg. Bahan
2,916,652.00
M2
PBA
6.15.a
475,121.36
9,882,524.23
M2
PD
6.7.
97,598.00
2,639,049.92
PB
7.1.
657,555.00
1,832,737.30
14,354,311.44
M2
PC
6.14
27,120.00
1,975,112.01
PC
6.14
27,120.00
1,800,768.00
3,775,880.01
M2
PPA
6.40c
139,777.00
98,325,291.99
PPA
6.40a
76,911.00
54,102,581.48
PPA
6.39a
54,481.00
3,103,782.57
PPA
6.41.a
21,939.00
1,834,100.40
157,365,756.44
745,349,666.36
PT
6.1.
54,800.00
880,088.00
PT
6.1.
54,800.00
36,168.00
PT
6.10.
39,600.00
348,480.00
VOLUME
ANALISA
Stn
HARGA
TOTAL
SATUAN (Rp)
HARGA (Rp)
PT
6.15a
97,800.00
899,674.43
PT
6.11.
105,920.00
917,055.36
PP
6.1.
719,560.00
3,561,822.00
M3
PB
7.13.
919,075.00
485,271.60
M2
PB
6.21.a
127,770.00
1,124,376.00
Kg
PB
6.17
13,017.90
1,933,456.00
M3
PB
7.13.
919,075.00
436,744.44
M2
PB
6.22.b
155,087.50
1,228,293.00
Kg
PB
6.17
13,017.90
2,556,511.44
M3
PB
7.13.
919,075.00
485,271.60
M2
PB
6.23.b
154,316.30
1,357,983.47
VOLUME
ANALISA
Stn
HARGA
TOTAL
SATUAN (Rp)
HARGA (Rp)
Kg
PB
6.17
13,017.90
2,019,374.14
PD
6.7.
97,598.00
6,387,398.71
PPL
6.2.
50,704.40
4,927,047.96
PC
6.14
27,120.00
2,635,304.64
PC
6.80
45,789.00
266,455.35
PPL
6.36
171,966.00
2,648,620.33
PPL
6.54a
180,055.00
6,071,454.60
bh
PS
6.3.
365,460.00
1,461,840.00
bh
PS
6.35.
36,780.00
147,120.00
PS
6.25.
20,423.60
490,166.40
bh
PS
6.36.
30,230.00
120,920.00
PS
6.31.
85,107.70
340,430.80
PPA
6.40a
76,911.00
2,527,295.46
PPA
6.40b
123,277.00
4,050,882.22
PPA
6.39a
54,481.00
422,227.75
PPA
6.41.a
21,939.00
340,054.50
bh
PBA
6.80
327,836.00
1,311,344.00
PBA
6.15.a
475,121.36
711,541.74
bh
M2
53,130,673.93
M2
Set
Unit
PA
6.8
Taksir
Taksir
7,460.00
1,500,000.00
5,500,000.00
8,772,960.00
1,500,000.00
5,500,000.00
15,772,960.00
REKAPITULASI
NAMA PEKERJAAN
LOKASI PEKERJAAN
NO
URAIAN PEKERJAAN
PEKERJAAN PENDAHULUAN
II
GEDUNG - A
III
GEDUNG - B
IV
PEKERJAAN AKHIR
JUMLAH
PPN 10%
TOTAL JUMLAH
DIBULATKAN
TERBILANG : SATU MILYAR TIGA RATUS DUA PULUH LIMA JUTA DELAPAN RATUS DUA PULUH TIGA RIBU RUPIAH
REKAPITULASI
AAN
JUMLAH HARGA
( RP )
3,560,000.00
401,596,317.20
745,349,666.36
53,130,673.93
15,772,960.00
1,219,409,617.49
121,940,961.75
1,341,350,579.24
1,341,350,000.00
#REF!
:URAIAN HARGA UPAH
2
Pekerja
Mandor
Tukang Batu
Tukang Kayu
Tukang Besi
Tukang Cat
Tukang Sumur Bor
Pembantu Ahli Bor
Kepala Tukang
Jaga Malam
Page 39 of 124
NO.
1
A.
1
2
3
4
5
TIMBUNAN / GALIAN
Tanah Timbun
Pasir Timbun / urug
Pasir Pasang
Pasir Beton
Sirtu
B.
1
2
3
4
5
6
7
BAHAN PEREKAT
Portland Cement (PC)
Cement Putih/ Warna
Lem Kayu
Lem Vinyl / Karet
Aspal
Laston AC WC
Air kerja
C.
1
2
3
4
5
6
7
8
D.
1
2
3
4
5
6
7
8
9
10
11
12
13
KAYU / LANGIT-LANGIT
Balok Kayu Damar Laut / Kelas I
Papan Kayu Damar Laut / Kelas I
Balok Kayu Meranti / Kelas II
Papan Kayu Meranti / Kelas II
Kayu Sembarang/Bekisting / Kelas III
Papan Sembarang
Bambu/ Kayu Dolken / kayu laut 7,5 - 10
Plafond Gypsum 120 x 240 tbl. 9 mm
Profil Gypsum 6"
Listplank Kalsi 20x240 tbl. 8 mm
Plywood 120 x 240 tbl. 9 mm
Plywood 120 x 240 tbl. 6 mm
Plywood 120 x 240 tbl. 4 mm
E.
1
2
3
4
5
6
3
Page 40 of 124
NO.
1
4
5
6
7
4
5
5
6
7
8
9
10
11
12
13
14
15
16
17
18
Page 41 of 124
NO.
1
F.
1
2
3
4
5
6
7
8
9
10
11
G.
1
2
3
4
5
6
7
8
9
H.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
12
I.
1
2
3
4
5
6
PENUTUP ATAP
Atap Genteng Metal/Multi Roof ( 4 tingkat )
Atap Seng gelombang 6' bjls 20
Atap Asbes gelombang 6' bjls 20
Rabung Asbes gelombang
Rabung genteng metal
Rangka atap baja ringan bentang kurang dari 8 m
Rangka atap baja ringan bentang lebih dari 8 m
Atap Zincalume t.0.35 mm
Rabung Zincalume t.0.35 mm
KUNCI DAN KACA
Floor hinge + Engsel
Kunci tanam antik
Kunci tanam KM (bulat)
Engsel pintu 4"
Engsel jendela 3"
Engsel angin
Grendel Pintu 4"
Grendel Jendela 3"
Sealent
Door handle/ Minimalis
Tarikan Jendela
Kaca Polos tbl. 5 mm
Kaca Polos tbl. 6 mm
Kaca Reyben tbl. 5 mm
Kaca Reyben tbl. 8 mm
Kaca Tempret tbl. 12 mm
Kaca buram tbl. 8 mm
Kaca Cermin tbl. 5 mm
CAT / MINYAK
Cat Penutup Catylac
Cat Dasar Catylac
Cat Penutup Dulux WSPRO Exterior
Cat Minyak Dulux V Gloss
Minyak Cat
Plamir Kayu/Besi (Imfra)
Page 42 of 124
NO.
1
7
8
9
10
11
12
13
14
15
J.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
26
27
27
28
28
29
30
31
32
33
34
35
SANITASI / PIPA
Kloset duduk / monoblok Lengkap tangki
Kloset jongkok Kramik
Wastafel warna (perlengkapan standard)
Bak Air Fiber
Kran air stainless 1/2" - 3/4" (kuningan:Onda)
Gate Valve " (kuningan:Onda)
Gate Valve 3/4" (kuningan:Onda)
Stop Kran 1" (kuningan:Onda)
Gate Valve 1"
Gate Valve 2"
Ball Valve " (kuningan:Onda)
Check Valve 1" (kuningan :Dcota)
Check Valve 2" (kuningan :Dcota)
Fleksible Connection diameter 2"
Foot Valve 2" (kuningan :York)
Strainer 2" (SA CHR)
Water Level Control
Float Valve
Pressure Gauge (10 kg)
Pressure Switch
Panel Air Bersih (P-AB)
Floor Drain 4" stainless standard
Shower warna (perlengkapan standard)
Pipa PVC Tipe AW "
Pipa PVC Tipe AW 3/4"
Pipa PVC Tipe AW 1"
Pipa PVC Tipe AW 1"
Pipa PVC Tipe AW 2"
Pipa PVC Tipe AW 3"
Pipa PVC Tipe AW 4"
Pipa PVC Tipe AW 6"
Pipa PVC 3"
Pipa Galvanis 1/2"
Pipa Galvanis 3/4"
Pipa Galvanis 1"
Pipa Galvanis 1"
Pipa Galvanis 2"
Pipa Galvanis 3"
Page 43 of 124
NO.
1
36
37
38
39
40
41
42
K.
1
2
3
4
5
6
7
8
9
10
LISTRIK
Lampu LED 18 W
Lampu LED 5 W
Saklar Tunggal
Saklar Dobel
Saklar Tripel
Stop Kontak Broko Standard 1 Phase
Stop Kontak Broko 3 Phase
MCB 3 A
Kabel Listrik NYM 3 x 2,5 mm2
Pipa Listrik
Page 44 of 124
HARGA
3
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
SATUAN
4
70,000.00
92,000.00
91,800.00
91,800.00
91,800.00
91,800.00
91,800.00
70,000.00
105,000.00
70,000.00
Page 45 of 124
Org/Hari
OH
OH
OH
OH
OH
OH
OH
OH
OM
HARGA
3
SATUAN
4
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
65,000.00
70,000.00
91,000.00
91,000.00
110,000.00
M3
M3
M3
M3
M3
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
1,400.00
3,300.00
19,200.00
19,200.00
11,000.00
685,000.00
100.00
Kg
Kg
Kg
Kg
Kg
Ton
Ltr
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
180,000.00
310,000.00
170,000.00
500.00
350.00
25,230.00
2,000.00
12,000.00
M3
M3
M3
Bh
Bh
Bh
Bh
Bh
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
6,500,000.00
6,500,000.00
5,500,000.00
5,500,000.00
2,500,000.00
50,000.00
10,350.00
73,600.00
11,500.00
13,410.00
138,000.00
87,600.00
81,600.00
M3
M3
M3
M3
M3
Kpg
Btg
Lbr
M'
M'
Lbr
Lbr
Lbr
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
11,000.00
379,500.00
402,500.00
17,000.00
12,000.00
24,000.00
15,000.00
Kg
Unit
Unit
Kg
Kg
Kg
Kg
Page 46 of 124
HARGA
3
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
SATUAN
4
18,000.00
35,000.00
23,200.00
17,500.00
250,000.00
27,300.00
45,000.00
500.00
19,200.00
300.00
21,200.00
300.00
200.00
6,200.00
2,000.00
11,000.00
11,000.00
11,000.00
2,275.00
7,000.00
Page 47 of 124
Kg
Kg
M'
M'
M2
M'
M'
Bh
Kg
Bh
Kg
Bh
Bh
Bh
Bh
Btg
Btg
Btg
M
Bh
HARGA
3
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
SATUAN
4
40,390.00
19,250.00
10,300.00
2,400.00
3,100.00
10,000.00
15,000.00
40,000.00
120,000.00
114,700.00
10,000.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
M2
M2
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
55,000.00
42,000.00
38,000.00
25,000.00
33,600.00
95,000.00
110,000.00
55,000.00
33,600.00
Lbr
Lbr
Lbr
Bh
Bh
M2
M2
M2
Bh
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
1,100,000.00
190,000.00
100,000.00
14,000.00
9,000.00
6,100.00
8,600.00
5,810.00
40,000.00
250,000.00
10,000.00
95,000.00
140,000.00
130,000.00
180,000.00
500,000.00
188,000.00
156,000.00
Set
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Kg
Psg
Bh
M2
M2
M2
M2
M2
M2
M2
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
23,000.00
22,000.00
117,300.00
59,800.00
29,320.00
42,000.00
Kg
Kg
Kg
Kg
Kg
Kg
Page 48 of 124
HARGA
3
SATUAN
4
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
40,000.00
27,000.00
27,000.00
27,000.00
65,000.00
8,000.00
3,800.00
7,300.00
20,000.00
Kg
Kg
Kg
Kg
Ltr
Bh
Lbr
Ltr
Ltr
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
2,000,000.00
120,000.00
850,000.00
150,000.00
25,300.00
92,000.00
102,350.00
70,000.00
178,825.00
230,000.00
57,500.00
83,950.00
167,900.00
103,500.00
253,000.00
120,750.00
140,000.00
100,625.00
109,250.00
69,000.00
258,750.00
20,000.00
125,000.00
8,000.00
10,000.00
20,000.00
27,500.00
35,000.00
45,000.00
55,000.00
60,000.00
20,000.00
16,000.00
20,000.00
35,000.00
47,500.00
60,000.00
85,000.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
Page 49 of 124
HARGA
3
SATUAN
4
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
95,000.00
55,000.00
7,567,000.00
4,255,000.00
4,830,000.00
2,200,000.00
2,000,000.00
M'
M'
Unit
Unit
Unit
Unit
Unit
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
52,000.00
37,000.00
11,500.00
11,500.00
11,500.00
21,000.00
84,000.00
35,000.00
8,520.00
1,600.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M'
M'
Page 50 of 124
51
#REF!
LOKASI
SUMBER DANA
:-
SNI 03-2835-2002
PEKERJAAN PERSIAPAN
PA
6.2.
1.250 Btg
2.500 Kg
1.200 Lbr
0.005 M3
0.009 M3
0.032 M3
0.060 Kg
Upah
Tukang kayu
Pekerja
Kepala tukang
Mandor
0.200 Oh
0.400 Oh
0.020 Oh
0.020 Oh
6.4
0.012 M3
0.020 Kg
0.007 M3
Tukang kayu
Pekerja
Kepala tukang
Mandor
0.100 Oh
0.100 Oh
0.010 Oh
0.005 Oh
0.500
Bahan
PA
Bahan
Upah
PA
6.5
Bahan
Upah
Tukang kayu
Pekerja
0.000 btg
0.102 m3
0.300 kg
10.500 kg
0.030 m3
0.050 m3
1.500 lbr
2.000 Oh
1.000 Oh
Page 51 of 124
52
Kepala tukang
Mandor
0.200 Oh
0.050 Oh
Upah dihitung
PA
6.8
Upah
Page 52 of 124
0.500
0.100 Oh
0.005 Oh
53
SNI 2835:2008
PT
6.1.
Upah
PT
PT
6.1.a
6.7.
Upah
PT
6.9.
Upah
PT
6.10.
0.750 Oh
0.025 Oh
7.000 M
1.400 M
5.600 M
0.050 Oh
0.005 Oh
0.500 Oh
0.050 Oh
1.200 M
Upah
Pekerja
Mandor
0.300 Oh
0.010 Oh
6.15a
1.200 M
Pekerja
Mandor
0.250 Oh
0.025 Oh
6.11.
Bahan
PT
Upah
PT
Bahan
Upah
SNI 2835:2008
54
PP
6.1.
Bahan
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
1.200 M
202.000 Kg
0.485 M
1.500 Oh
0.750 Oh
0.075 Oh
0.075 Oh
Page 54 of 124
55
SNI 6897:2008
PD
6.7.
Bahan
PD
Pekerja
Tukang batu
Kepala tukang
Mandor
6.9.
Memasang 1m2 dinding bata merah tebal 1/2 bata, camp. 1PC : 4 PP
SNI 6897:2008 / 6.9
Bata merah
70.000 Bh
Semen portland (PC)
11.500 Kg
Pasir pasang
0.043 M
0.300
0.100
0.010
0.015
Oh
Oh
Oh
Oh
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
0.300
0.100
0.010
0.015
Oh
Oh
Oh
Oh
6.23.a
1.000
0.367
0.001
Bh
Kg
M
Pekerja
Tukang batu
Kepala tukang
Mandor
0.010
0.003
0.000
0.001
Oh
Oh
Oh
Oh
Bahan
Upah
SNI 2837:2008
PPL
Memasang 1m2 dinding bata merah tebal 1/2 bata, camp. 1PC : 2 PP
SNI 6897:2008 / 6.7
Bata merah
70.000 Bh
Semen portland
18.950 Kg
Pasir pasang
0.038 M
Upah
Bahan
PD
PEKERJAAN DINDING
6.2.
Bahan
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
10.224 Kg
0.020 M
0.300 Oh
0.150 Oh
0.015 Oh
0.015 Oh
Page 55 of 124
56
PPL
6.3.
Bahan
Upah
7.776 Kg
0.023 M
Pekerja
Tukang batu
Kepala tukang
Mandor
0.300 Oh
0.150 Oh
0.015 Oh
0.015 Oh
Page 56 of 124
57
PPL
6.4.
6.240 Kg
0.024 M
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
0.300 Oh
0.150 Oh
0.015 Oh
0.015 Oh
PPL
6.13.a
PPL
PPL
6.13.
6.27.
Memasang 1 m relief
SNI 2837:2008 / 6.4
Memasang 1 m2 Plesteran 1 PC : 2 PP, tebal 20 mm
Memasang 1 m2 Acian
0.200
0.220
PPL
6.27.
Memasang 1 m2 Acian
SNI 2837:2008 / 6.27
Semen portland (PC)
3.250 Kg
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
0.100 Oh
0.050 Oh
0.005 Oh
0.005 Oh
supl
PPL.01
PPL
PPL
6.13.
6.27.
Memasang 1 m2 relief
SNI 2837:2008 / 6.27
Plesteran t 40 mm
Acian
2.000
1.000 M
supl
supl
PPL.02
PPL.01
Memasang 1 m1 relief
Memasang 1 m1 relief
0.055
Bahan
Bahan
SNI 3434:2008
PK
6.1.
Bahan
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
7.000 Oh
21.000 Oh
2.100 Oh
0.350 Oh
Page 57 of 124
58
PK
6.5.
Bahan
Upah
0.040 M
0.500 Kg
Pekerja
Tukang kayu
Kepala tukang
Mandor
1.000 Oh
3.000 Oh
0.300 Oh
0.050 Oh
Page 58 of 124
59
PK
6.6.
Bahan
Upah
Membuat dan memasang 1 m2 pintu dan jendela kaca, kayu kelas II:
SNI 3434:2008 / 6.6
Papan Kayu
0.024 M3
Kaca Reyben 5 mm
0.650 M2
Lem Kayu
0.800 Kg
Pekerja
Tukang kayu
Kepala tukang
Mandor
SNI 7394:2008
0.800 Oh
2.400 Oh
0.240 Oh
0.040 Oh
PEKERJAAN BETON
catatan :
Bobot isi pasir = 1.400kg/m3, Bobot isi kerikil = 1.350 kg/m3, bukling factor = 20%
PB
PB
PB
6.6.
Membuat 1 m3 beton mutu fc = 16,9 MPa (K 200), slump (12 2)cm, w/c = 0,
Bahan
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
6.7.
Membuat 1 m3 beton mutu fc = 19,3 MPa (K 225), slump (12 2)cm, w/c = 0,
Bahan
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
6.17
Bahan
Besi beton
Kawat beton
Upah
Pekerja
352.00 Kg
731.00 Kg
1031.00 Kg
215.00 Ltr
1.650 Oh
0.275 Oh
0.028 Oh
0.083 Oh
371.00 Kg
698.00 Kg
1047.00 Kg
215.00 Ltr
1.650 Oh
0.275 Oh
0.028 Oh
0.083 Oh
10.500 Kg
0.150 Kg
0.070 Oh
Page 59 of 124
60
Tukang besi
Kepala tukang
Mandor
0.070 Oh
0.007 Oh
0.004 Oh
0.1000
6.20.
Bahan
0.040 M
0.300 Kg
0.100 Ltr
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.520 Oh
0.260 Oh
0.026 Oh
0.026 Oh
Page 60 of 124
61
PB
PB
PB
PB
PB
PB
6.20.a
6.20.b
0.500
Upah
1.000
PB
6.20.
0.300
Upah
0.300
PB
6.20.
6.21.
Bahan
0.045 M
0.300 Kg
0.100 Ltr
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.520 Oh
0.260 Oh
0.026 Oh
0.026 Oh
6.21.a
0.500
Upah
1.000
PB
6.21.
6.22.
Bahan
0.040 M
0.400 Kg
0.200 Ltr
0.015 M
0.350 Lbr
2.000 Btg
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.660 Oh
0.330 Oh
0.033 Oh
0.033 Oh
6.22.a
0.500
Page 61 of 124
62
Upah
PB
6.22.b
PB
6.22.
1.000
0.500
Upah
0.500
PB
6.22.
Page 62 of 124
63
PB
PB
PB
PB
PB
6.23.
Bahan
0.040 M
0.400 Kg
0.200 Ltr
0.018 M
0.350 Lbr
2.000 Btg
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.660 Oh
0.330 Oh
0.033 Oh
0.033 Oh
6.23.a
0.500
Upah
1.000
6.23.b
PB
6.23.
0.486
Upah
0.486
PB
6.23.
6.24.
Bahan
0.040 M
0.400 Kg
0.200 Ltr
0.015 M
0.350 Lbr
6.000 Btg
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.660 Oh
0.330 Oh
0.033 Oh
0.033 Oh
6.23.a
0.500
Upah
1.000
PB
6.24.
Page 63 of 124
64
PB
PB
6.24.b
0.125
Upah
0.125
PB
6.24.
6.24.c
Bahan
0.040 M
0.400 Kg
0.200 Ltr
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.297 Oh
0.148 Oh
0.015 Oh
0.015 Oh
Page 64 of 124
65
PB
PB
6.25.
Bahan
0.030 M
0.400 Kg
0.200 Ltr
0.020 M
0.350 Lbr
3.000 Btg
4.000 Btg
0.500
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.660 Oh
0.330 Oh
0.033 Oh
0.033 Oh
6.26.
0.030 M
0.400 Kg
0.150 Ltr
0.015 M
0.350 Lbr
2.000 Btg
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.660 Oh
0.330 Oh
0.033 Oh
0.033 Oh
7.1.
Bahan
PB
Bahan
PB
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
7.13.
Bahan
Upah
Pekerja
218.000 Kg
0.520 M
0.870 M
1.650 Oh
0.250 Oh
0.025 Oh
0.080 Oh
336.000 Kg
0.540 M
0.810 M
1.650 Oh
Page 65 of 124
66
Tukang batu
Kepala tukang
Mandor
SNI 03-3436-2002
PPA
6.39a
Bahan
Upah
0.250 Oh
0.025 Oh
0.080 Oh
1.050
0.020
Bh
Kg
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.150
0.075
0.008
0.006
Oh
Oh
Oh
Oh
Page 66 of 124
67
PPA
6.40a
1.050
0.020
M
Kg
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.150
0.075
0.008
0.006
Oh
Oh
Oh
Oh
6.40b
1.100
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.150
0.075
0.008
0.006
Oh
Oh
Oh
Oh
6.40c
1.100
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.150
0.075
0.008
0.006
Oh
Oh
Oh
Oh
6.41.a
1.100
0.040
M
Kg
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.025
0.050
0.000
0.000
Oh
Oh
Oh
Oh
1.000
Bh
Bahan
PPA
Bahan
PPA
Bahan
PPA
Bahan
Upah
SNI 2002
PKK
6.2
Bahan
Page 67 of 124
68
PKK
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.010
0.500
0.010
0.005
Oh
Oh
Oh
Oh
6.4
1.000
Bh
0.005
0.500
0.005
0.0025
Oh
Oh
Oh
Oh
Bahan
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Page 68 of 124
69
PKK
6.5
Bahan
PKK
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
6.5a
Bahan
PKK
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
6.6
Bahan
PKK
1.000
Bh
0.015
0.150
0.015
0.0075
Oh
Oh
Oh
Oh
1.000
Bh
0.015
0.150
0.015
0.0075
Oh
Oh
Oh
Oh
1.000
Bh
0.010
0.100
0.010
0.0005
Oh
Oh
Oh
Oh
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
6.7
1.000
Bh
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.020
0.200
0.020
0.010
Oh
Oh
Oh
Oh
6.12
1.000 psg
Bahan
PKK
Bahan
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.050
0.500
0.050
0.0025
Page 69 of 124
Oh
Oh
Oh
Oh
70
PKK
6.12b
Bahan
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Page 70 of 124
1.000
Bh
0.010
0.100
0.010
0.0005
Oh
Oh
Oh
Oh
71
PKK
6.12c
Bahan
PKK
0.010
0.100
0.010
0.0005
Oh
Oh
Oh
Oh
6.12d
1.000
Bh
Upah
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.010
0.100
0.010
0.005
Oh
Oh
Oh
Oh
6.12e
1.000
Bh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.010
0.100
0.010
0.005
Oh
Oh
Oh
Oh
Upah
SNI 2839:2008
6.7
0.364 Lbr
0.050 Kg
0.110 Kg
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.100 Oh
0.050 Oh
0.005 Oh
0.005 Oh
6.8
Bahan
PLL
Bh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Bahan
PLL
1.000
Upah
Bahan
PKK
Page 71 of 124
72
Bahan
1.050 Lbr
0.150 Kg
Upah
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.060 Oh
0.060 Oh
0.006 Oh
0.003 Oh
Page 72 of 124
73
PLL
7.1
Bahan
Upah
SNI 7395:2008
PPL
6.13.a
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.200 Oh
0.300 Oh
0.030 Oh
0.010 Oh
3.056
9.600
0.045
1.500
Bh
Kg
M
Kg
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
0.240
0.120
0.012
0.012
Oh
Oh
Oh
Oh
6.35a
3.056
10.000
0.045
1.500
Bh
Kg
M
Kg
0.350
0.175
0.018
0.018
Oh
Oh
Oh
Oh
4.400
10.000
0.045
1.500
Bh
Kg
M
Kg
Bahan
PPL
0.270 btg
0.390 btg
0.140 btg
1.680 btg
0.850 bh
0.740 bh
1.080 bh
Bahan
PPL
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
6.35b
Bahan
Page 73 of 124
74
PPL
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
6.35c
Bahan
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
Page 74 of 124
0.420
0.210
0.021
0.021
Oh
Oh
Oh
Oh
6.875
10.000
0.045
1.500
Bh
Kg
M
Kg
0.525
0.263
0.026
0.026
Oh
Oh
Oh
Oh
75
PPL
6.35.d
Bahan
PPL
6.875
10.000
0.045
1.500
Bh
Kg
M
Kg
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
0.525
0.263
0.026
0.026
Oh
Oh
Oh
Oh
6.35.e
Bh
Kg
M
Kg
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
0.525
0.263
0.026
0.026
Oh
Oh
Oh
Oh
6.36
27.500
10.400
0.045
1.620
Bh
Kg
M
Kg
0.620
0.350
0.035
0.030
Oh
Oh
Oh
Oh
Bahan
PPL
Bahan
Upah
G. 67.a
Pekerja
Tukang batu
Kepala tukang
Mandor
Bahan
Conblok K.175
Pasir
44.000
0.100
Bh
M
Upah
Pekerja
Tukang
Kepala tukang
Mandor
0.2500
0.1250
0.0063
0.1250
Oh
Oh
Oh
Oh
Page 75 of 124
76
PPL
6.54a
Bahan
PPL
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
6.57
Bahan
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
Page 76 of 124
22.000
9.300
0.018
1.940
Bh
Kg
M
Kg
0.600
0.450
0.045
0.030
Oh
Oh
Oh
Oh
1.050
11.750
0.035
M
Kg
M
0.620
0.350
0.035
0.030
Oh
Oh
Oh
Oh
77
PPL
6.58
M
Kg
M
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
0.700
0.350
0.035
0.035
Oh
Oh
Oh
Oh
PPL-0.1
1.100
11.750
0.035
M
Kg
M
0.700
0.350
0.035
0.035
Oh
Oh
Oh
Oh
Bahan
Supl
Bahan
Upah
SNI T-15-2002
PS
6.1.
Bahan
PS
Pekerja
Tukang batu
Kepala tukang
Mandor
PEKERJAAN SANITASI
Memasang 1 buah kloset duduk
SNI T-15-2002 / 6.1
Klosed duduk lengkap tabung
Perlengkapan
1.000
6% harga klosed
Bh
Upah
Pekerja
Tukang batu
Kepala tukang
Mandor
3.300
1.500
0.150
0.160
Oh
Oh
Oh
Oh
6.3.
1.000
7.000
6.000
0.010
Bh
Bh
Kg
M
Pekerja
Tukang batu
Kepala tukang
Mandor
1.000
1.500
0.150
0.100
Oh
Oh
Oh
Oh
Bahan
Upah
Page 77 of 124
78
PS
6.17.a
PT 6.1.
PT 6.9.
PB 7.1.
PD 6.9.
PPL 6.4.
Page 78 of 124
0.210
0.030
0.060
0.800
1.300
M
M
M
M
M
79
PS
6.25.
Bahan
PS
Upah
Pekerja
Tukang
Kepala tukang
Mandor
6.26.
Bahan
PS
Upah
Pekerja
Tukang
Kepala tukang
Mandor
6.27.
Bahan
PS
Upah
Pekerja
Tukang
Kepala tukang
Mandor
6.29.
Bahan
PS
Upah
Pekerja
Tukang
Kepala tukang
Mandor
6.31.
Bahan
Page 79 of 124
1.100
35% harga pipa
0.036
0.060
0.006
0.0018
Oh
Oh
Oh
Oh
1.100
35% harga pipa
0.036
0.060
0.006
0.0018
Oh
Oh
Oh
Oh
1.100
35% harga pipa
0.036
0.060
0.006
0.0018
Oh
Oh
Oh
Oh
1.100
35% harga pipa
0.054
0.090
0.009
0.0027
Oh
Oh
Oh
Oh
1.100
35% harga pipa
80
PS
Upah
Pekerja
Tukang
Kepala tukang
Mandor
6.32.
Bahan
Upah
Pekerja
Tukang
Kepala tukang
Mandor
Page 80 of 124
0.081
0.135
0.0135
0.0041
Oh
Oh
Oh
Oh
1.100
35% harga pipa
0.081
0.135
0.0135
0.0041
Oh
Oh
Oh
Oh
81
PS
1.000
0.250
Bh
Bh
Upah
Pekerja
Tukang
Kepala tukang
Mandor
0.000
0.100
0.010
0.000
Oh
Oh
Oh
Oh
6.35.a
1.000
0.250
Bh
Bh
Upah
Pekerja
Tukang
Kepala tukang
Mandor
0.000
0.100
0.010
0.000
Oh
Oh
Oh
Oh
6.36.
1.000
Bh
Pekerja
Tukang
Kepala tukang
Mandor
0.000
0.100
0.010
0.000
Oh
Oh
Oh
Oh
6.35.
Bahan
PS
Bahan
PS
Bahan
Upah
SNI 7393:2008
PBA
6.5
Bahan
PBA
Upah
Pekerja
Tukang besi
Kepala tukang
Mandor
0.100 Oh
0.100 Oh
0.001 Oh
0.005 Oh
6.8
Page 81 of 124
82
PBA
Bahan
Pintu Fiber
1.000 M
Upah
Pekerja
Tukang
Kepala tukang
Mandor
0.440 Oh
0.440 Oh
0.044 Oh
0.022 Oh
6.11
1.100 m
2.000 Buah
0.060 Tube
Bahan
Upah
Pekerja
Tukang
Kepala tukang
Mandor
0.430 Oh
0.430 Oh
0.0043 Oh
0.0021 Oh
Page 82 of 124
83
PBA
6.13
4.400 m
1.100 m2
0.270 Kg
Upah
Pekerja
Tukang
Kepala tukang
Mandor
0.085 Oh
0.085 Oh
0.009 Oh
0.005 Oh
6.13.a
4.400 m
1.100 m2
0.270 Kg
Upah
Pekerja
Tukang
Kepala tukang
Mandor
0.085 Oh
0.085 Oh
0.009 Oh
0.005 Oh
6.15
Bahan
PBA
Bahan
PBA
Bahan
Upah
PBA
6.15.a
Bahan
Upah
10.308 Kg
11.775 Kg
120.879 cm
4.000 Buah
Tukang las
Pekerja
Kepala tukang
Mandor
1.670 Oh
1.670 Oh
0.167 Oh
0.083 Oh
Upah
0.500
Memasang 1 m2 Drill
SNI 7393:2008 /6.15
Besi L
Besi Beton
Pengelasan
PBA
Baut Angkur
6.5
Tukang las
Pekerja
Kepala tukang
Mandor
6.960 Kg
12.336 Kg
100.000 cm
8.000 Buah
1.670 Oh
1.670 Oh
0.167 Oh
0.083 Oh
Page 83 of 124
84
Upah
PBA
6.15a
Bahan
Upah
0.500
9.000 Kg
70.000 cm
2.000 Buah
1.000 m2
Tukang las
Pekerja
Kepala tukang
Mandor
1.670 Oh
1.670 Oh
0.167 Oh
0.083 Oh
Upah
0.250
Page 84 of 124
85
SNI 2002-ABK PC
PC
PC
6.8
1M Pengecatan bidang kayu baru 1 lps Plamir, 1 lps cat dasar, 2 lps cat minyak
Bahan
Minyak cat
Plamir (Imfra)
Cat dasar
Cat minyak 2 x
0.200 Kg
0.150 Kg
0.170 Kg
0.260 Kg
Upah
Pekerja
Tukang cat
Kepala tukang
Mandor
0.070 Oh
0.090 Oh
0.0090 Oh
0.0025 Oh
6.14
1M Pengecatan tembok baru (1 lapis plamir,1 lapis cat dasar,2 lapis cat penutu
SNI 2002-ABK PC / 6.14
Plamir Tembok
0.120 Kg
Cat dasar
0.120 Kg
Cat Tembok 2 x
0.260 Kg
Bahan
Upah
Pekerja
Tukang cat
Kepala tukang
Mandor
DIHITUNG
PLI
7.01
0.040 Oh
0.120 Oh
0.012 Oh
0.002 Oh
PEKERJAAN LISTRIK
Memasang 1 Titik Instalasi Penerangan
SNI 2002-ABK PC / 6.14
Kabel NYM 3x2,5 mm
Pipa konduit uPVC 20 mm
Fitting, kotak sambung, klem & alat bantu lainnya
7.000
M
7.000
M
10% Ls
Upah
Pekerja
Tukang Listrik
Kepala tukang
Mandor
0.210 Oh
0.210 Oh
0.005 Oh
0.002 Oh
7.02
4.000
M
4.000
M
10% Ls
Pekerja
Tukang cat
0.210 Oh
0.210 Oh
Bahan
PLI
PEKERJAAN PENGECATAN
Bahan
Upah
Page 85 of 124
86
Kepala tukang
Mandor
DIHITUNG
PSA
PT
PT
PB
PD
PPL
PB
PB
PB
hrg
8.01
6.1.
6.11.
7.1.
6.9.
6.4.
7.13.
6.17
6.24.b
bhn
0.005 Oh
0.002 Oh
PEKERJAAN SANITASI
Pembuatan 1 Unit septictank
Galian Tanah
Pasir Urug
Cor lantai kerja
Pas. Bt. Bata
Plesteran Bt, Bata
Cor lantai atas
Tulangan
Papan Maal
Pipa hawa
Page 86 of 124
8.475
0.488
0.488
16.150
18.700
0.375
26.250
3.750
1.000
M
M
M
M
M
M
Kg
Kg
Bh
87
PSA
PT
hrg
hrg
hrg
8.02
6.1.
bhn
bhn
bhn
PSA
8.03
Bahan
Upah
Pekerja
Pembantu Ahli Bor
Tukang Sumur Bor
Mandor
2.363
0.564
0.400
0.400
M
M
M
M
56.000 jam
56.000 jam
1.000 Ttk
1.000 Set
1.000 Set
5.250 Oh
5.250 Oh
7.000 Oh
5.250 Oh
Page 87 of 124
88
x
x
x
x
x
x
x
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah (1)
10,350 =
1,400 =
42,000 =
91,000 =
180,000 =
2,500,000 =
19,200 =
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,937.50
3,500.00
50,400.00
455.00
1,620.00
78,750.00
1,152.00
148,814.50
x
x
x
x
Rp
91,800 =
Rp
70,000 =
Rp
105,000 =
Rp
92,000 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp
Rp
Rp
Rp
Rp
Rp
18,360.00
28,000.00
2,100.00
1,840.00
50,300.00
199,114.50
2,500,000 =
19,200 =
2,500,000 =
=
Rp
Rp
Rp
Rp
30,000.00
384.00
17,500.00
47,884.00
Rp
91,800 =
Rp
70,000 =
Rp
105,000 =
Rp
92,000 =
Jumlah (2)
=
Jumlah (1) + (2)
=
x Rp
65,574 =
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,180.00
7,000.00
1,050.00
460.00
17,690.00
65,574.00
32,787.00
x
x
x
x
x
x
x
10,350 =
2,500,000 =
19,200 =
1,400 =
91,000 =
180,000 =
42,000 =
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.00
255,000.00
5,760.00
14,700.00
2,730.00
9,000.00
63,000.00
350,190.00
91,800 =
70,000 =
Rp
Rp
183,600.00
70,000.00
x Rp
x Rp
x Rp
Jumlah (1)
x
x
x
x
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah (1)
x Rp
x Rp
Page 88 of 124
89
x Rp
x Rp
105,000 =
92,000 =
Rp
Rp
x Rp
279,200 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp
Rp
Rp
21,000.00
4,600.00
279,200.00
139,600.00
139,600.00
489,790.00
x Rp
x Rp
Jumlah
Rp
Rp
Rp
7,000.00
460.00
7,460.00
70,000 =
92,000 =
=
Page 89 of 124
90
x Rp.
x Rp.
Jumlah (1)
70,000
92,000
=
=
=
Rp.
Rp.
Rp.
52,500.00
2,300.00
54,800.00
x Rp.
x Rp.
x Rp.
Jumlah (1)
54,800
105,920
39,600
=
=
=
=
Rp.
Rp.
Rp.
Rp.
383,600.00
148,288.00
221,760.00
753,648.00
x Rp.
x Rp.
Jumlah
70,000
92,000
=
=
=
Rp.
Rp.
Rp.
3,500.00
460.00
3,960.00
x Rp.
Jumlah
54,800
=
Rp.
Rp.
18,266.67
18,266.67
x Rp.
x Rp.
Jumlah
70,000
92,000
=
=
=
Rp.
Rp.
Rp.
35,000.00
4,600.00
39,600.00
x Rp.
Jumlah (1)
70,000
=
=
Rp.
Rp.
84,000.00
84,000.00
x Rp.
70,000
x Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
Rp.
Rp.
Rp.
Rp.
21,000.00
920.00
21,920.00
105,920.00
x Rp.
Jumlah (1)
65,000
=
=
Rp.
Rp.
78,000.00
78,000.00
x Rp.
70,000
x Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
Rp.
Rp.
Rp.
Rp.
17,500.00
2,300.00
19,800.00
97,800.00
Page 90 of 124
91
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
170,000.00
1,400.00
91,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
204,000.00
282,800.00
44,135.00
530,935.00
Rp.
70,000.00
Rp.
91,800.00
Rp.
105,000.00
Rp.
92,000.00
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
105,000.00
68,850.00
7,875.00
6,900.00
188,625.00
719,560.00
Page 91 of 124
92
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
500
1,400
91,000
=
=
=
=
Rp
Rp
Rp
Rp
35,000.00
26,530.00
3,458.00
64,988.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
21,000.00
9,180.00
1,050.00
1,380.00
32,610.00
97,598.00
500
1,400
91,000
=
=
=
=
Rp
Rp
Rp
Rp
35,000.00
16,100.00
3,913.00
55,013.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
21,000.00
9,180.00
1,050.00
1,380.00
32,610.00
87,623.00
12,000
1,400
91,000
=
=
=
=
Rp
Rp
Rp
Rp
12,000.00
513.33
106.17
12,619.50
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
700.00
306.00
35.00
46.00
1,087.00
13,706.50
1,400
91,000
=
=
=
Rp.
Rp.
Rp.
14,313.60
1,820.00
16,133.60
70,000
91,800
105,000
92,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
21,000.00
13,770.00
1,575.00
1,380.00
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Page 92 of 124
93
Jumlah (2)
Jumlah (1) + (2)
=
=
Rp.
Rp.
37,725.00
53,858.60
1,400
91,000
=
=
=
Rp.
Rp.
Rp.
10,886.40
2,093.00
12,979.40
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
21,000.00
13,770.00
1,575.00
1,380.00
37,725.00
50,704.40
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Page 93 of 124
94
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
1,400
91,000
=
=
=
Rp.
Rp.
Rp.
8,736.00
2,184.00
10,920.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
21,000.00
13,770.00
1,575.00
1,380.00
37,725.00
48,645.00
x Rp.
x Rp.
Jumlah (2)
48,645
17,125
=
=
=
Rp.
Rp.
Rp.
9,729.00
3,767.50
13,496.50
x Rp.
Jumlah (1)
1,400
=
=
Rp.
Rp.
4,550.00
4,550.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,000.00
4,590.00
525.00
460.00
12,575.00
17,125.00
x
x
x
x
x Rp.
x Rp.
Jumlah
72,026
17,125
=
=
=
Rp.
Rp.
Rp.
144,051.60
17,125.00
161,176.60
x Rp.
Jumlah
161,177
=
=
Rp.
Rp.
8,864.71
8,864.71
x Rp.
6,500,000.00
x Rp.
19,200.00
x Rp.
19,200.00
Jumlah (1)
=
=
=
=
Rp.
Rp.
Rp.
Rp.
7,150,000.00
24,000.00
19,200.00
7,193,200.00
x
x
x
x
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
490,000.00
1,927,800.00
220,500.00
32,200.00
2,670,500.00
9,863,700.00
Rp.
70,000.00
Rp.
91,800.00
Rp.
105,000.00
Rp.
92,000.00
Jumlah (2)
Jumlah (1) +(2)
Page 94 of 124
95
x Rp.
5,500,000.00
x Rp.
19,200.00
Jumlah (1)
=
=
Rp.
Rp.
220,000.00
9,600.00
229,600.00
x
x
x
x
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,000.00
275,400.00
31,500.00
4,600.00
381,500.00
611,100.00
Rp.
70,000.00
Rp.
91,800.00
Rp.
105,000.00
Rp.
92,000.00
Jumlah (2)
Jumlah (1) +(2)
Page 95 of 124
96
x Rp.
5,500,000.00
x Rp.
130,000.00
x Rp.
19,200.00
Jumlah (1)
=
=
=
=
Rp.
Rp.
Rp.
Rp.
132,000.00
84,500.00
15,360.00
231,860.00
x
x
x
x
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
56,000.00
220,320.00
25,200.00
3,680.00
305,200.00
537,060.00
Rp.
70,000.00
Rp.
91,800.00
Rp.
105,000.00
Rp.
92,000.00
Jumlah (2)
Jumlah (1) +(2)
Rp.
Rp.
Rp.
Rp.
1,400.00
65.00
230.00
100.00
Jumlah (1)
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
492,800.00
47,515.00
237,130.00
21,500.00
798,945.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000.00
91,800.00
105,000.00
92,000.00
Jumlah (2)
Jumlah (1) +(2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
115,500.00
25,245.00
2,940.00
7,636.00
151,321.00
950,266.00
Rp.
Rp.
Rp.
Rp.
1,400.00
65.00
230.00
100.00
Jumlah (1)
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
519,400.00
45,370.00
240,810.00
21,500.00
827,080.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000.00
91,800.00
105,000.00
92,000.00
Jumlah (2)
Jumlah (1) +(2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
115,500.00
25,245.00
2,940.00
7,636.00
151,321.00
978,401.00
11,000 =
15,000 =
=
Rp.
Rp.
Rp.
115,500.00
2,250.00
117,750.00
70,000 =
Rp.
4,900.00
x Rp.
x Rp.
Jumlah (1)
x Rp.
Page 96 of 124
97
x Rp.
x Rp.
x Rp.
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah (1) + (2)
=
130,179 =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,426.00
735.00
368.00
12,429.00
130,179.00
13,017.90
x Rp.
x Rp.
x Rp.
2,500,000 =
19,200 =
65,000 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
100,000.00
5,760.00
6,500.00
112,260.00
x
x
x
x
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
36,400.00
23,868.00
2,730.00
2,392.00
65,390.00
177,650.00
Rp.
Rp.
Rp.
Rp.
Page 97 of 124
98
x Rp.
70,000 =
=
Rp.
Rp.
35,000.00
35,000.00
x Rp.
92,000 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
92,000.00
92,000.00
127,000.00
x Rp.
112,260 =
Jumlah (1)
=
Rp.
Rp.
33,678.00
33,678.00
x Rp.
65,390 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
19,617.00
19,617.00
53,295.00
x Rp.
x Rp.
x Rp.
2,500,000 =
19,200 =
65,000 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
112,500.00
5,760.00
6,500.00
124,760.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
36,400.00
23,868.00
2,730.00
2,392.00
65,390.00
190,150.00
x Rp.
124,760 =
Jumlah (1)
=
Rp.
Rp.
62,380.00
62,380.00
x Rp.
65,390 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
65,390.00
65,390.00
127,770.00
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500,000 =
19,200 =
65,000 =
2,500,000 =
138,000 =
10,350 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
7,680.00
13,000.00
37,500.00
48,300.00
20,700.00
227,180.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah total
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
46,200.00
30,294.00
3,465.00
3,036.00
82,995.00
310,175.00
227,180 =
=
Rp.
Rp.
113,590.00
113,590.00
Jumlah (1)
x Rp.
Jumlah (1)
Page 98 of 124
99
x Rp.
82,995 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
82,995.00
82,995.00
196,585.00
227,180 =
=
Rp.
Rp.
113,590.00
113,590.00
82,995 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
41,497.50
41,497.50
155,087.50
x Rp.
Jumlah (1)
x Rp.
Page 99 of 124
100
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500,000 =
19,200 =
65,000 =
2,500,000 =
138,000 =
10,350 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
7,680.00
13,000.00
45,000.00
48,300.00
20,700.00
234,680.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah total
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
46,200.00
30,294.00
3,465.00
3,036.00
82,995.00
317,675.00
234,680 =
=
Rp.
Rp.
117,340.00
117,340.00
x Rp.
82,995 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
82,995.00
82,995.00
200,335.00
x Rp.
234,680 =
Jumlah (1)
=
Rp.
Rp.
114,000.00
114,000.00
x Rp.
82,995 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
40,316.30
40,316.30
154,316.30
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500,000 =
19,200 =
65,000 =
2,500,000 =
138,000 =
10,350 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
7,680.00
13,000.00
37,500.00
48,300.00
62,100.00
268,580.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah total
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
46,200.00
30,294.00
3,465.00
3,036.00
82,995.00
351,575.00
268,580 =
=
Rp.
Rp.
134,290.00
134,290.00
82,995 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
82,995.00
82,995.00
217,285.00
x Rp.
Jumlah (1)
x Rp.
Jumlah (1)
x Rp.
101
x Rp.
268,580 =
=
Rp.
Rp.
33,572.50
33,572.50
x Rp.
82,995 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
10,374.38
10,374.38
43,946.88
x Rp.
x Rp.
x Rp.
2,500,000 =
19,200 =
65,000 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
100,000.00
7,680.00
13,000.00
120,680.00
x
x
x
x
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah total
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
20,758.87
13,611.88
1,556.91
1,364.15
37,291.82
157,971.82
Jumlah (1)
Rp.
Rp.
Rp.
Rp.
102
x
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500,000 =
19,200 =
65,000 =
2,500,000 =
138,000 =
10,350 =
10,350 =
Jumlah (1)
=
x Rp.
266,430 =
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
7,680.00
13,000.00
50,000.00
48,300.00
31,050.00
41,400.00
266,430.00
133,215.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah total
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
46,200.00
30,294.00
3,465.00
3,036.00
82,995.00
216,210.00
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500,000 =
19,200 =
65,000 =
2,500,000 =
138,000 =
10,350 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
7,680.00
9,750.00
37,500.00
48,300.00
20,700.00
198,930.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah total
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
46,200.00
30,294.00
3,465.00
3,036.00
82,995.00
281,925.00
x Rp.
x Rp.
x Rp.
1,400 =
91,000 =
180,000 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
305,200.00
47,320.00
156,600.00
509,120.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000 =
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah (1) + (2)
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
115,500.00
22,950.00
2,625.00
7,360.00
148,435.00
657,555.00
x Rp.
x Rp.
x Rp.
1,400 =
91,000 =
310,000 =
Jumlah (1)
=
Rp.
Rp.
Rp.
Rp.
470,400.00
49,140.00
251,100.00
770,640.00
x Rp.
70,000 =
Rp.
115,500.00
103
x Rp.
x Rp.
x Rp.
91,800 =
105,000 =
92,000 =
Jumlah (2)
=
Jumlah (1) + (2)
=
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
22,950.00
2,625.00
7,360.00
148,435.00
919,075.00
33,600
21,200
=
=
=
Rp.
Rp.
Rp.
35,280.00
424.00
35,704.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,500.00
6,885.00
840.00
552.00
18,777.00
54,481.00
104
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
55,000
19,200
=
=
=
Rp.
Rp.
Rp.
57,750.00
384.00
58,134.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,500.00
6,885.00
840.00
552.00
18,777.00
76,911.00
95,000
=
=
Rp.
Rp.
104,500.00
104,500.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,500.00
6,885.00
840.00
552.00
18,777.00
123,277.00
110,000
=
=
Rp.
Rp.
121,000.00
121,000.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,500.00
6,885.00
840.00
552.00
18,777.00
139,777.00
13,410
21,200
=
=
=
Rp.
Rp.
Rp.
14,751.00
848.00
15,599.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,750.00
4,590.00
0.00
0.00
6,340.00
21,939.00
Rp.
100,000.00
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
100,000
105
x
x
x
x
Jumlah (1)
Rp.
100,000.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
45,900.00
1,050.00
460.00
48,110.00
148,110.00
75,000
=
=
Rp.
Rp.
75,000.00
75,000.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
350.00
45,900.00
525.00
230.00
47,005.00
122,005.00
x Rp.
Jumlah (1)
x
x
x
x
106
x Rp.
Jumlah (1)
x
x
x
x
14,000
=
=
Rp.
Rp.
14,000.00
14,000.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,050.00
13,770.00
1,575.00
690.00
17,085.00
31,085.00
14,000
=
=
Rp.
Rp.
14,000.00
14,000.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,050.00
13,770.00
1,575.00
690.00
17,085.00
31,085.00
9,000
=
=
Rp.
Rp.
9,000.00
9,000.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
9,180.00
1,050.00
46.00
10,976.00
19,976.00
6,100
=
=
Rp.
Rp.
6,100.00
6,100.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,400.00
18,360.00
2,100.00
920.00
22,780.00
28,880.00
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
Jumlah (1)
250,000
=
=
Rp.
Rp.
250,000.00
250,000.00
x
x
x
x
70,000
91,800
105,000
92,000
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
3,500.00
45,900.00
5,250.00
230.00
54,880.00
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
107
Rp.
304,880.00
8,600
=
=
Rp.
Rp.
8,600.00
8,600.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
9,180.00
1,050.00
46.00
10,976.00
19,576.00
x Rp.
Jumlah (1)
x
x
x
x
108
x Rp.
Jumlah (1)
x
x
x
x
5,810
=
=
Rp.
Rp.
5,810.00
5,810.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
9,180.00
1,050.00
46.00
10,976.00
16,786.00
10,000
=
=
Rp.
Rp.
10,000.00
10,000.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
9,180.00
1,050.00
460.00
11,390.00
21,390.00
250,000
=
=
Rp.
Rp.
250,000.00
250,000.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
700.00
9,180.00
1,050.00
460.00
11,390.00
261,390.00
87,360
27,000
21,200
=
=
=
=
Rp.
Rp.
Rp.
Rp.
31,799.04
1,350.00
2,332.00
35,481.04
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,000.00
4,590.00
525.00
460.00
12,575.00
48,056.04
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
109
x Rp.
x Rp.
11,500
12,500
=
=
=
Rp.
Rp.
Rp.
12,075.00
1,875.00
13,950.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,200.00
5,508.00
630.00
276.00
10,614.00
24,564.00
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
110
x
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,000
11,000
11,000
2,275
2,000
500
7,000
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,970.00
4,290.00
1,540.00
3,822.00
1,700.00
370.00
7,560.00
22,252.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,000.00
27,540.00
3,150.00
920.00
45,610.00
67,862.00
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
40,390
1,400
91,000
3,300
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
123,413.89
13,440.00
4,095.00
4,950.00
145,898.89
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
16,800.00
11,016.00
1,260.00
1,104.00
30,180.00
176,078.89
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
40,390
1,400
91,000
3,300
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
123,413.89
14,000.00
4,095.00
4,950.00
146,458.89
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
24,500.00
16,065.00
1,837.50
1,610.00
44,012.50
190,471.39
x
x
x
x
Rp.
Rp.
Rp.
Rp.
=
=
=
=
Rp.
Rp.
Rp.
Rp.
84,700.00
14,000.00
4,095.00
4,950.00
19,250
1,400
91,000
3,300
111
Jumlah (1)
Rp.
107,745.00
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
29,400.00
19,278.00
2,205.00
1,932.00
52,815.00
160,560.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
10,000
1,400
91,000
3,300
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
68,750.00
14,000.00
4,095.00
4,950.00
91,795.00
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
36,750.00
24,097.50
2,756.25
2,415.00
66,018.75
157,813.75
112
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
10,300
1,400
91,000
3,300
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
70,812.50
14,000.00
4,095.00
4,950.00
93,857.50
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
36,750.00
24,097.50
2,756.25
2,415.00
66,018.75
159,876.25
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
15,000
1,400
91,000
3,300
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
103,125.00
14,000.00
4,095.00
4,950.00
126,170.00
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
36,750.00
24,097.50
2,756.25
2,415.00
66,018.75
192,188.75
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
2,400
1,400
91,000
3,300
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
66,000.00
14,560.00
4,095.00
5,346.00
90,001.00
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
43,400.00
32,130.00
3,675.00
2,760.00
81,965.00
171,966.00
2,000
91,000
=
=
=
Rp.
Rp.
Rp.
88,000.00
9,100.00
97,100.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
17,500.00
11,475.00
661.50
11,500.00
41,136.50
138,236.50
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
113
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
3,100
1,400
91,000
3,300
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
68,200.00
13,020.00
1,638.00
6,402.00
89,260.00
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
42,000.00
41,310.00
4,725.00
2,760.00
90,795.00
180,055.00
114,700
1,400
91,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
120,435.00
16,450.00
3,185.00
140,070.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
43,400.00
32,130.00
3,675.00
2,760.00
81,965.00
222,035.00
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
114
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
120,000
1,400
91,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
132,000.00
16,450.00
3,185.00
151,635.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
49,000.00
32,130.00
3,675.00
3,220.00
88,025.00
239,660.00
120,000
1,400
91,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
132,000.00
16,450.00
3,185.00
151,635.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
49,000.00
32,130.00
3,675.00
3,220.00
88,025.00
239,660.00
2,000,000
2,000,000
Jumlah (1)
=
=
=
Rp.
Rp.
Rp.
2,000,000.00
120,000.00
2,120,000.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
231,000.00
137,700.00
15,750.00
14,720.00
399,170.00
2,519,170.00
120,000
500
1,400
91,000
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
120,000.00
3,500.00
8,400.00
910.00
132,810.00
70,000
91,800
105,000
92,000
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
70,000.00
137,700.00
15,750.00
9,200.00
232,650.00
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
x Rp.
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
115
x Rp.
Rp.
x Rp.
x Rp.
x Rp.
54,800
18,267
657,555
87,623
48,645
Jumlah (1)
Rp.
365,460.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,508.00
548.00
39,453.30
70,098.40
63,238.50
184,846.20
116
x Rp.
x Rp.
8,000
8,000
=
=
=
Rp.
Rp.
Rp.
8,800.00
2,800.00
11,600.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,520.00
5,508.00
630.00
165.60
8,823.60
20,423.60
10,000
10,000
=
=
=
Rp.
Rp.
Rp.
11,000.00
3,500.00
14,500.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,520.00
5,508.00
630.00
165.60
8,823.60
23,323.60
20,000
20,000
=
=
=
Rp.
Rp.
Rp.
22,000.00
7,000.00
29,000.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,520.00
5,508.00
630.00
165.60
8,823.60
37,823.60
35,000
35,000
=
=
=
Rp.
Rp.
Rp.
38,500.00
12,250.00
50,750.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,780.00
8,262.00
945.00
248.40
13,235.40
63,985.40
=
=
=
Rp.
Rp.
Rp.
49,500.00
15,750.00
65,250.00
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
45,000
45,000
Jumlah (1)
117
x
x
x
x
Rp.
Rp.
Rp.
Rp.
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,670.00
12,393.00
1,417.50
377.20
19,857.70
85,107.70
55,000
55,000
=
=
=
Rp.
Rp.
Rp.
60,500.00
19,250.00
79,750.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,670.00
12,393.00
1,417.50
377.20
19,857.70
99,607.70
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
118
x Rp.
x Rp.
25,300
5,000
=
=
=
Rp.
Rp.
Rp.
25,300.00
1,250.00
26,550.00
70,000
91,800
105,000
92,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
0.00
9,180.00
1,050.00
0.00
10,230.00
36,780.00
70,000
5,000
=
=
=
Rp.
Rp.
Rp.
70,000.00
1,250.00
71,250.00
70,000
91,800
105,000
92,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
0.00
9,180.00
1,050.00
0.00
10,230.00
81,480.00
20,000
=
=
Rp.
Rp.
20,000.00
20,000.00
70,000
91,800
105,000
92,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
0.00
9,180.00
1,050.00
0.00
10,230.00
30,230.00
35,000
7,300
20,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
1,400.00
219.00
80.00
1,699.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,000.00
9,180.00
105.00
460.00
16,745.00
18,444.00
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
119
x Rp.
250,000
=
=
Rp.
Rp.
250,000.00
250,000.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
30,800.00
40,392.00
4,620.00
2,024.00
77,836.00
327,836.00
27,300
200
40,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
30,030.00
400.00
2,400.00
32,830.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
30,100.00
39,474.00
451.50
193.20
70,218.70
103,048.70
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
120
x Rp.
x Rp.
x Rp.
23,200
180,000
40,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
102,080.00
198,000.00
10,800.00
310,880.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,950.00
7,803.00
945.00
460.00
15,158.00
326,038.00
17,500
130,000
40,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
77,000.00
143,000.00
10,800.00
230,800.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,950.00
7,803.00
945.00
460.00
15,158.00
245,958.00
12,000
12,000
1,844
2,000
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
123,691.85
141,300.00
222,949.45
8,000.00
495,941.30
70,000
91,800
105,000
92,000
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
116,900.00
153,306.00
17,535.00
7,636.00
295,377.00
147,688.50
147,688.50
643,629.80
12,000
11,000
922
2,000
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
83,520.00
135,692.86
92,220.00
16,000.00
327,432.86
70,000
91,800
105,000
92,000
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
116,900.00
153,306.00
17,535.00
7,636.00
295,377.00
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) +(2)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah
x Rp.
x
x
x
x
295,377
Jumlah (2)
Jumlah (1) +(2)
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
121
x Rp.
x
x
x
x
295,377
Jumlah (2)
Jumlah (1) +(2)
=
=
=
Rp.
Rp.
Rp.
147,688.50
147,688.50
475,121.36
12,000
1,844
2,000
140,000
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
108,000.00
129,108.00
4,000.00
140,000.00
381,108.00
70,000
91,800
105,000
92,000
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
116,900.00
153,306.00
17,535.00
7,636.00
295,377.00
73,844.25
73,844.25
454,952.25
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah
x Rp.
295,377
Jumlah (2)
Jumlah (1) +(2)
122
Rp.
Rp.
Rp.
Rp.
Jumlah (1)
29,320
42,000
22,000
59,800
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
5,864.00
6,300.00
3,740.00
15,548.00
31,452.00
x
x
x
x
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,900.00
8,262.00
945.00
230.00
14,337.00
45,789.00
27,000
22,000
23,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
3,240.00
2,640.00
5,980.00
11,860.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,800.00
11,016.00
1,260.00
184.00
15,260.00
27,120.00
8,520
1,600
70,840
=
=
=
=
Rp.
Rp.
Rp.
Rp.
59,640.00
11,200.00
7,084.00
77,924.00
Rp.
70,000
Rp.
91,800
Rp.
105,000
Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,700.00
19,278.00
525.00
184.00
34,687.00
112,611.00
x Rp.
x Rp.
x Rp.
Jumlah (1)
x
x
x
x
x Rp.
x Rp.
x Rp.
Jumlah (1)
8,520
1,600
40,480
=
=
=
=
Rp.
Rp.
Rp.
Rp.
34,080.00
6,400.00
4,048.00
44,528.00
x Rp.
x Rp.
70,000
91,800
=
=
Rp.
Rp.
14,700.00
19,278.00
123
x Rp.
105,000
x Rp.
92,000
Jumlah (2)
Jumlah (1) + (2)
=
=
=
=
Rp.
Rp.
Rp.
Rp.
525.00
184.00
34,687.00
79,215.00
x
x
x
x
x
x
x
x
x
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
464,430.00
51,636.00
320,558.06
1,415,111.45
909,661.50
344,653.13
341,719.88
164,800.78
35,000.00
4,047,570.79
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
54,800
105,920
657,555
87,623
48,645
919,075
13,018
43,947
35,000
Jumlah (1)
124
x
x
x
x
Rp.
Rp.
Rp.
Rp.
54,800
400,000
170,000
110,000
=
=
=
=
Rp.
Rp.
Rp.
Rp.
129,465.00
225,600.00
68,000.00
44,000.00
467,065.00
200,000
30,000
500,000
4,600,000
400,000
Jumlah (1)
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
11,200,000.00
1,680,000.00
500,000.00
4,600,000.00
400,000.00
18,380,000.00
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
367,500.00
367,500.00
644,000.00
483,000.00
1,862,000.00
20,242,000.00
Jumlah (1)
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah (2)
Jumlah (1) + (2)
70,000
70,000
92,000
92,000