Anda di halaman 1dari 9

PROYEK

: PENGEMBANGAN FASILITAS ICM-BSD 2016

LOKASI

: CIATER, SERPONG, TANG-SEL

BANGUNAN

: PERLUASAN MASJID NURUL IZZAH

DOKUMEN

: COMPARISON TABLE PEKERJAAN MECHANICAL, ELECTRICAL, DAN PLUMBING

NO JENIS PEKERJAAN
A.

PEKERJAAN ELEKTRIKAL

A.1
A.2
A.3
A.4
A.5

PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK


PEKERJAAN INSTALASI KABEL TOUVUR DAN PANEL DAYA
PEKERJAAN PASANG DAYA LISTRIK 41.5 kVA
PEKERJAAN INSTALASI FIRE ALARM
PEKERJAAN INSTALASI TATA SUARA

PENAWARAN PT DINAMIKA
TOTAL
TOTAL HARGA ( RP )
MATERIAL
UPAH

113,075,520

23,742,000

136,817,520

28,916,500

4,112,000

33,028,500

26,071,315

7,302,493

33,373,808

35,000,000

TOTAL PEKERJAAN ELEKTRIKAL


B.

PEKERJAAN MEKANIKAL & PLUMBING

B.1
B.2
B.3
B.4

PEKERJAAN INSTALASI AIR KOTOR/ BEKAS


PEKERJAAN INSTALASI AIR BERSIH DINGIN
PEKERJAAN INSTALASI PENGKONDISIAN UDARA
PEKERJAAN INSTALASI AIR HUJAN

238,219,828

98,653,700
36,950,000

10,898,000
8,470,780

109,551,700
45,420,780

357,027,556

24,199,500

381,227,056

44,810,780

14,555,000

59,365,780

TOTAL PEKERJAAN MEKANIKAL & PLAMBING

595,565,316

TOTAL PEKERJAAN ELEKTRIKAL & MEKANIKAL

833,785,144

PPN 10 %
JUMLAH TOTAL
DIBULATKAN

PROYEK

: PENGEMBANGAN FASILITAS ICM-BSD 2016

LOKASI

: CIATER, SERPONG, TANG-SEL

BANGUNAN

: PERLUASAN MASJID NURUL IZZAH

DOKUMEN TITLE

: NEGOTIATION TABLE PEKERJAAN MECHANICAL, ELECTRICAL, DAN PLUMBING

HASIL NEGOSIASI KE-1, TGL 14-04-16


NO

A.

JENIS PEKERJAAN

VOL

SAT

HARGA SAT ( RP )
MATERIAL

JUMLAH HARGA ( RP )

UPAH

MATERIAL

UPAH

PEKERJAAN ELEKTRIKAL

A.1 PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK


Pekerjaan Pengadaan dan pemasangan instalasi penerangan & kotak kontak
lengkap dengan assesories/ alat bantu sesuai gambar dan spek teknis
Lantai Dasar
1

Instalasi Penerangan dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm

89

titik

275,000

82,500

24,475,000

7,342,500

Instalasi Kotak kontak Biasa dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm

titik

275,000

82,500

2,200,000

660,000

Downlight TC-TSE 9 W

23

bh

180,000

20,000

4,140,000

460,000

Downlight TC-TSE 9 W

18

bh

180,000

20,000

3,240,000

360,000

Downlight Nicd Battery LED 12 W bulb

bh

575,000

20,000

STEPLIGHT LED 8W

22

bh

175,000

82,000

3,850,000

1,804,000

Download Outbow Fix LED 9 w

17

bh

190,000

20,000

3,230,000

340,000

Lampu Strip LED 28 m

set

2,750,000

620,000

Spot Light LED 15 W

bh

385,000

20,000

1,540,000

80,000

10

Stop Kontak Biasa

bh

27,500

12,000

220,000

96,000

11

Saklar Ganda

14

bh

27,500

12,000

385,000

168,000

12

Saklar Tunggal

bh

18,000

12,000

162,000

108,000

13

Saklar Hotel Tunggal

bh

27,500

12,000

82,500

36,000

14

Material bantu

ls

1,500,000

1,500,000

15

Test com

ls

1,500,000

1,500,000

SUB TOTAL

###

Lantai 1
1

Instalasi Penerangan dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm

50

titik

275,000

82,500

13,750,000

4,125,000

Instalasi Kotak kontak Biasa dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm

titik

275,000

82,500

1,650,000

495,000

Downlight TC-TSE 9 W

28

bh

180,000

20,000

5,040,000

560,000

Downlight Nicd Battery LED 12 W bulb

bh

660,000

65,000

Spot Light LED 15 W

10

bh

385,000

20,000

3,850,000

200,000

Download Outbow Fix LED 9 w

17

bh

190,000

20,000

3,230,000

340,000

Stop Kontak Biasa

bh

27,500

19,500

165,000

117,000

Saklar Ganda

bh

27,500

12,000

110,000

48,000

Saklar Hotel Tunggal

bh

27,500

12,000

82,500

36,000

10

Saklar Grid 6 Gang

bh

98,020

36,000

98,020

36,000

11

Material bantu

ls

1,500,000

1,500,000

12

Test com

ls

1,500,000

SUB TOTAL

1,500,000
-

###

Lantai 2
1

Instalasi Penerangan dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm

55

titik

275,000

82,500

15,125,000

4,537,500

Instalasi Kotak kontak Biasa dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm

titik

275,000

82,500

1,650,000

495,000

Downlight TC-TSE 9 W

30

bh

180,000

20,000

5,400,000

600,000

Downlight Nicd Battery LED 12 W bulb

bh

625,000

65,000

Spot Light LED 15 W

12

bh

385,000

20,000

4,620,000

240,000

Flood Light LED 80 W

bh

2,500,000

125,000

5,000,000

250,000

Download Outbow Fix LED 9 w

bh

190,000

20,000

380,000

40,000

Lampu Strip LED 8 m ( Signage Kaligrafi )

set

700,000

195,000

Stop Kontak Biasa

bh

27,500

12,000

165,000

72,000

10

Saklar Ganda

bh

27,500

12,000

82,500

36,000

11

Saklar Hotel Tunggal

bh

27,500

12,000

55,000

24,000

12

Saklar Grid 6 Gang

bh

98,000

36,000

98,000

36,000

13

Material bantu

ls

1,500,000

1,500,000

14

Test com

ls

1,500,000

SUB TOTAL
TOTAL PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK

1,500,000

###

113,075,520

23,742,000

2,457,000

A.2 PEKERJAAN INSTALASI KABEL TOUVUR DAN PANEL DAYA


Pekerjaan Pengadaan dan pemasangan instalasi kabel Touvur & panel daya
lengkap dengan assesories/ alat bantu sesuai gambar dan spek teknis
1

Kabel NYFGbY 4x35 mm2

30

m1

213,000

81,900

6,390,000

Kabel NYY 4x6 mm2 + BC 6 mm

m1

45,000

15,000

225,000

75,000

Kabel NYY 4x6 mm2 + BC 6 mm

m1

45,000

15,000

405,000

135,000

Kabel NYY 4x6 mm2 + BC 6 mm

12

m1

45,000

15,000

540,000

180,000

Kabel NYY 4x4 mm2 + BC 6 mm

m1

35,000

15,000

210,000

90,000

Pemasangan Panel MDP

unit

4,846,500

175,000

4,846,500

175,000

Pemasangan Panel Penerangan Lantai Dasar (LP-D)

unit

2,000,000

175,000

2,000,000

175,000

Pemasangan Panel Penerangan Lantai 1 (LP-1)

unit

3,000,000

175,000

3,000,000

175,000

NO

JENIS PEKERJAAN

VOL

SAT

HARGA SAT ( RP )
MATERIAL

JUMLAH HARGA ( RP )

UPAH

MATERIAL

UPAH

Pemasangan Panel Penerangan Lantai 2 (LP-2)

unit

3,000,000

175,000

3,000,000

175,000

10

Pemasangan Panel Pompa

unit

1,800,000

175,000

1,800,000

175,000

11

Pertanahan (Grounding) BC 35mm

ls

3,000,000

300,000

3,000,000

300,000

12

Material bantu

ls

1,500,000

1,500,000

13

Test com

ls

2,000,000

2,000,000

28,916,500

4,112,000

SUB TOTAL
TOTAL PEKERJAAN INSTALASI KABEL TOUVUR DAN PANEL DAYA
A.3 PEKERJAAN PASANG DAYA LISTRIK 41.5 kVA
Pekerjaan Pengadaan dan Pasang Baru Daya Listrik diruang ME lantai dasar
1

Biaya Pasang Baru (BP)

41500

VA

SLO

41500

VA

Uang Jaminan Langganan (UJL)

41500

Biaya Admistrasi
SUB TOTAL

VA
ls

TOTAL PEKERJAAN PASANG DAYA LISTRIK 41.5 kVA


A.4 PEKERJAAN INSTALASI FIRE ALARM
Pekerjaan Pengadaan dan pemasangan fire alarm lengkap dengan
assesories/ alat bantu sesuai gambar dan spek teknis
Lantai Dasar
1 Instalasi ROR Heat detector & EORL dengan kabel NYA 2 (1x1.5) mm2
2 Instalasi Smoke detector dengan kabel NYA 2 (1x1.5) mm2
3 Instalasi Manual Push Button dengan kabel NYA 2 (1x1.5) mm2
4 Instalasi Alarm Bell dengan kabel NYA 2 (1x1.5) mm2
5 Instalasi Indicating lamp dengan kabel NYA 2 (1x1.5) mm2
6 ROR Heat detector
7 Smoke detector
8 Manual Push Button
9 Alarm Bell
10 Indicating Lamp
11 End of line
12 Junction Box Fire Alarm ( JBFA )
13 MC-FA 5 Zone
14 Announciator
15 Kabel Feeder fire alarm
16 Material bantu
15 Test com
SUB TOTAL
Lantai 1
1 Instalasi ROR Heat detector & EORL dengan kabel NYA 2 (1x1.5) mm2
2 Instalasi Smoke detector dengan kabel NYA 2 (1x1.5) mm2
3 Instalasi Manual Push Button dengan kabel NYA 2 (1x1.5) mm2
4 Instalasi Alarm Bell dengan kabel NYA 2 (1x1.5) mm2
5 Instalasi Indicating lamp dengan kabel NYA 2 (1x1.5) mm2
6 ROR Heat detector
7 Smoke detector
8 Manual Push Button
9 Alarm Bell
10 Indicating Lamp
11 End of line
12 Junction Box Fire Alarm ( JBFA )
13 MC-FA 5 Zone
14 Announciator
15 Kabel Feeder fire alarm
16 Material bantu
17 Test com
SUB TOTAL
Lantai 2
1 Instalasi ROR Heat detector & EORL dengan kabel NYA 2 (1x1.5) mm2
2 Instalasi Smoke detector dengan kabel NYA 2 (1x1.5) mm2
3 Instalasi Manual Push Button dengan kabel NYA 2 (1x1.5) mm2
4 Instalasi Alarm Bell dengan kabel NYA 2 (1x1.5) mm2

0
4
1
1
1
0
4
1
1
1
1
1
1
1
4
1
1

titik
titik
titik
titik
titik
bh
bh
bh
bh
bh
bh
bh
unit
unit
m1
ls
ls

208,000
208,000
208,000
208,000
208,000
96,245
96,245
116,740
250,000
80,375
600,000
7,500,000
66,400
1,500,000
750,000

72,500
72,500
72,500
72,500
72,500
45,000
45,000
65,000
65,000
65,000
###
150,000
3,104,205
###
19,000

832,000
208,000
208,000
208,000
384,980
116,740
250,000
80,375
600,000
7,500,000
265,600
1,500,000
750,000
-

290,000
72,500
72,500
72,500
180,000
65,000
65,000
65,000
150,000
3,104,205
76,000
###

0
7
1
1
1
0
7
1
1
1
1
1
0
1
7
1
1

titik
titik
titik
titik
titik
bh
bh
bh
bh
bh
bh
bh
unit
unit
m1
ls
ls

208,000
208,000
208,000
208,000
208,000
149,500
96,245
116,740
250,000
80,375
600,000
7,500,000
66,400
1,500,000
750,000

72,500
72,500
72,500
72,500
72,500
55,000
45,000
65,000
65,000
65,000
###
150,000
3,104,205
###
19,000

1,456,000
208,000
208,000
208,000
673,715
116,740
250,000
80,375
600,000
414,540
1,500,000
750,000
-

507,500
72,500
72,500
72,500
315,000
65,000
65,000
65,000
150,000
124,362
###

0
7
1
1

titik
titik
titik
titik

208,000
208,000
208,000
208,000

72,500
72,500
72,500
72,500

1,456,000
208,000
208,000

507,500
72,500
72,500
72,500

Instalasi Indicating lamp dengan kabel NYA 2 (1x1.5) mm2

titik

208,000

72,500

208,000

ROR Heat detector

bh

149,500

55,000

Smoke detector

bh

96,245

45,000

673,715

315,000

Manual Push Button

bh

116,740

65,000

116,740

65,000

Alarm Bell

bh

250,000

65,000

250,000

65,000

10

Indicating Lamp

bh

80,375

65,000

80,375

65,000

11

End of line

bh

###

12

Junction Box Fire Alarm ( JBFA )

bh

600,000

150,000

600,000

150,000

13

MC-FA 5 Zone

unit

7,500,000

3,104,205

14

Announciator

unit

###

15

Kabel Feeder fire alarm

11

m1

66,400

19,000

651,420

195,426

16

Material bantu

ls

1,500,000

1,500,000

NO
17

JENIS PEKERJAAN
Test com

VOL

SAT

ls

HARGA SAT ( RP )
MATERIAL

JUMLAH HARGA ( RP )

UPAH

MATERIAL

750,000

UPAH

750,000

SUB TOTAL

TOTAL PEKERJAAN INSTALASI FIRE ALARM

###

26,071,315

7,302,493

A.5 PEKERJAAN INSTALASI TATA SUARA


Pekerjaan Pengadaan dan pemasangan instalasi tata suara/ sound system
lengkap dengan assesories/ alat bantu sesuai gambar dan spek teknis
Lantai Dasar
Ruang Serbaguna
1

Instalasi Coulm speaker dgn kabel NYMHY 2x1,5mm dlm pipa conduit PVC dia. 20

titik

225,000

82,500

900,000

330,000

Column Speaker 20 W

bh

448,500

125,000

1,794,000

500,000

Mixer Amplifier 120 W (AC/DC) w/ MP 3

unit

2,900,000

125,000

Material bantu

ls

2,000,000

2,000,000

Test com

ls

750,000

750,000

SUB TOTAL

###

Tempat Wudhu Akhwat Tersambung keserver lantai 1


1

Instalasi Ceiling speaker dgn kabel NYMHY 2x1,5mm dlm pipa conduit PVC dia. 20

titik

275,000

82,500

1,100,000

330,000

Speaker Box 6 W

bh

230,000

72,000

960,000

288,000

Material bantu

ls

2,000,000

2,000,000

Test com

ls

750,000

750,000

SUB TOTAL

###

Lantai 1
1
2

3
4
5

Instalasi Ceiling speaker dgn kabel NYMHY 2x1,5mm dlm pipa conduit PVC dia. 20
Column Speaker 20 W
Cental Sound System
Slector Switch 10 Zone
Amplifier 240 Watt
Equalizer

titik
bh

1
0
0

unit
unit
unit

6
7

Wireless mic + Booster ceiling

unit

Mixer power amplifier 240 Watt

unit

CD/VCD/DVD/MP3+ Radio tuner

unit

Terminal Box Sound System

unit

10

Material bantu

ls

11

Test com

ls

SUB TOTAL
Lantai 2
1

Instalasi Coulmn speaker dgn kabel NYMHY 2x1,5mm dlm pipa conduit PVC dia. 20

titik

Column Speaker 20 W

bh

Material bantu

ls

Test com

ls

SUB TOTAL
TOTAL PEKERJAAN INSTALASI TATA SUARA
B.

PEKERJAAN MEKANIKAL & PLAMBING

B.1 PEKERJAAN INSTALASI AIR KOTOR/ BEKAS


Pekerjaan Pengadaan dan pemasangan Instalasi air kotor lengkap dengan
assesories/ alat bantu sesuai gambar dan spek teknis
Lantai Dasar
1

Memasang Pipa PVC dia. 4'' kelas AW

112

m1

83,000

33,000

9,296,000

3,696,000

Memasang Pipa PVC dia. 3'' kelas AW

25

m1

25,600

26,000

640,000

650,000

Memasang Pipa PVC dia. 2'' kelas AW

41

m1

25,600

22,000

1,049,600

902,000

Memasang Gate Valve 2"

bh

668,100

150,000

668,100

150,000

Peresapan

unit

6,000,000

2,000,000

12,000,000

4,000,000

Bak Penampung UK. 3x2.5x1 m/ Kap. 7.5 m3

unit

Septictank Bioseries Kap. 5 M3 + Pondasi

unit

62,000,000

62,000,000

Memasang Water Treatment

unit

a. Tabung sand filter kap. 15 m3/jam, mild steel 1 unit

b. Tabung carbon filter kap. 15 m3/jam, mild steel 1 unit

c. Centrifugal pump kap 15 m3/jam 2 unit

d. Dosing Pump kap 12 l/jam 1 unit

e. Chemical tank lengkap dengan agitator 1 unit

f. Pipa instalasi, fitting dan suporting (foot valve, gate valve, hager) 1 ls

g. Panel kelistrikan dan pengkabelan

BY OWNER

buangan air wudhu dipisahkan


9

Toren panel 2 m3

unit

6,500,000

6,500,000

1,500,000

10

Fitting + Supporting termasuk hanger dan u-trap

ls

5,000,000

1,500,000

5,000,000

11

Test com

ls

1,500,000

1,500,000

SUB TOTAL
TOTAL PEKERJAAN INSTALASI AIR KOTOR/ BEKAS

###

98,653,700

10,898,000

NO

JENIS PEKERJAAN

VOL

SAT

HARGA SAT ( RP )
MATERIAL

JUMLAH HARGA ( RP )

UPAH

MATERIAL

UPAH

B.2 PEKERJAAN INSTALASI AIR BERSIH DINGIN


Pekerjaan Pengadaan dan pemasangan instalasi air bersih lengkap dengan
assesories/ alat bantu sesuai gambar dan spek teknis
Lantai Dasar
1

Memasang Pipa PPR PN 10 dia. 1 1/4"

132

m1

90,000

23,430

11,880,000

3,092,760

Memasang Pipa PPR PN 10 dia. 1"

40

m1

65,000

11,830

2,600,000

473,200

Memasang Pipa PPR PN 10 dia. 3/4"

54

m1

55,000

11,830

2,970,000

638,820

Memasang Pompa Kap. 35 L/menit, Head 15 m, 0,6 KW

unit

6,500,000

2,133,000

13,000,000

4,266,000

Fitting + Supporting termasuk hanger

ls

5,000,000

5,000,000

Test com

ls

1,500,000

1,500,000

SUB TOTAL

TOTAL PEKERJAAN INSTALASI AIR BERSIH DINGIN

36,950,000

###
8,470,780

B.3 PEKERJAAN INSTALASI PENGKONDISIAN UDARA


Pekerjaan Pengadaan dan pemasangan instalasi pengkondisian udara lengkap dengan
assesories/ alat bantu sesuai gambar dan spek teknis
Lantai Dasar
1 Instalasi Power AC 3 phase dg kabel NYM 4x2.5 mm2 dlm Pipa Conduit dia. 20 mm

titik

300,000

82,500

600,000

165,000

2 Air Conditioner Ceiling Casette 3 PK

Unit

21,500,000

750,000

43,000,000

1,500,000

3 Pipa Refrigerant uk. 3/8" dan 5/8" lengkap terpasang dgn armaplek

42

m1

220,000

40,000

9,240,000

1,680,000

4 Memasang Pipa PVC dia. 1'' kelas AW

14

m1

12,474

18,000

174,636

252,000

Exshaust Fan
5 Instalasi Power Exshaust dg kabel NYM 3x2.5 mm2 dlm Pipa Conduit dia. 20 mm

titik

6 Exshaust Fan 40 W

7 Fitting + Supporting dan material bantu

8 Test com

275,000

82,500

275,000

82,500

bh

770,000

120,000

770,000

120,000

ls

1,500,000

1,500,000

ls

500,000

500,000

SUB TOTAL

###

Lantai 1
1 Instalasi Power AC 3 phase dg kabel NYM 4x2.5 mm2 dlm Pipa Conduit dia. 20 mm

titik

300,000

82,500

1,500,000

2 Instalasi Power Air Curtain dg kabel NYM 3x2.5 mm2 dlm Pipa Conduit dia. 20 mm

titik

275,000

82,500

1,650,000

495,000

3 Air Conditioner Ceiling Casette 3 PK

Unit

21,500,000

750,000

107,500,000

3,750,000

4 Air Curtain 1100 CFM/ 350 W MERK green

Unit

3,500,000

350,000

21,000,000

2,100,000

5 Pipa Refrigerant uk. 3/8" dan 5/8" lengkap terpasang dgn armaplek

60

m1

220,000

45,000

13,200,000

2,700,000

6 Memasang Pipa PVC dia. 1'' kelas AW

40

m1

12,474

18,000

498,960

720,000

7 Fitting + Supporting dan material bantu

ls

1,500,000

1,500,000

8 Test com

ls

500,000

500,000

SUB TOTAL

412,500

###

Lantai 2
1 Instalasi Power AC 3 phase dg kabel NYM 4x2.5 mm2 dlm Pipa Conduit dia. 20 mm

titik

310,000

82,500

1,550,000

2 Instalasi Power Air Curtain dg kabel NYM 3x2.5 mm2 dlm Pipa Conduit dia. 20 mm

titik

275,000

82,500

1,650,000

495,000

3 Air Conditioner Ceiling Casette 4 PK

Unit

25,000,000

750,000

50,000,000

1,500,000

4 Air Conditioner Ceiling Casette 3 PK

Unit

21,500,000

750,000

64,500,000

2,250,000

5 Air Curtain 1100 CFM/ 350 W

Unit

3,500,000

350,000

21,000,000

2,100,000

6 Pipa Refrigerant uk. 3/8" dan 5/8" lengkap terpasang dgn armaplek

61

m1

220,000

45,000

13,420,000

2,745,000

7 Memasang Pipa PVC dia. 1'' kelas AW

40

m1

12,474

18,000

498,960

720,000

8 Fitting + Supporting dan material bantu

ls

500,000

500,000

9 Test com

ls

500,000

500,000
-

SUB TOTAL
TOTAL PEKERJAAN INSTALASI PENGKONDISIAN UDARA

412,500

###

###

357,027,556

24,199,500

B.4 PEKERJAAN INSTALASI AIR HUJAN


1 Memasang Roofdrain dia. 4''

bh

268,800

85,000

1,881,600

595,000

2 Memasang Pipa PVC dia. 4'' kelas AW

120

m1

83,000

33,000

9,960,000

3,960,000

3 Bak Kontrol Air Hujan

12

unit

4 Saluran Peresapan Air Hujan (SPAH)

unit

6,000,000

2,500,000

24,000,000

10,000,000

5 Fitting dan assesories termasuk hanger

ls

750,000

8,469,180

6 Test com

ls

500,000

500,000

by owner

SUB TOTAL
TOTAL PEKERJAAN INSTALASI AIR HUJAN

###

44,810,780

14,555,000

IL NEGOSIASI KE-1, TGL 14-04-16


TOTAL

31,817,500
2,860,000
4,600,000
3,600,000
5,654,000
3,570,000
1,620,000
316,000
553,000
270,000
118,500
1,500,000
1,500,000
17,875,000
2,145,000
5,600,000
4,050,000
3,570,000
282,000
158,000
118,500
134,020
1,500,000
1,500,000
19,662,500
2,145,000
6,000,000
4,860,000
5,250,000
420,000
237,000
118,500
79,000
134,000
1,500,000
1,500,000
136,817,520

8,847,000
300,000
540,000
720,000
300,000
5,021,500
2,175,000
3,175,000

TOTAL
3,175,000
1,975,000
3,300,000
1,500,000
2,000,000
33,028,500

1,122,000
280,500
280,500
280,500
564,980
181,740
315,000
145,375
750,000
10,604,205
341,600
1,500,000
750,000
1,963,500
280,500
280,500
280,500
988,715
181,740
315,000
145,375
750,000
538,902
1,500,000
750,000
1,963,500
280,500
280,500
280,500
988,715
181,740
315,000
145,375
750,000
846,846
1,500,000

TOTAL
750,000
33,373,808

1,230,000
2,294,000
2,000,000
750,000
1,430,000
1,248,000
2,000,000
750,000
-

35,000,000
###

12,992,000
1,290,000
1,951,600
818,100
16,000,000
62,000,000
8,000,000
5,000,000
1,500,000
109,551,700

TOTAL

14,972,760
3,073,200
3,608,820
17,266,000
5,000,000
1,500,000
45,420,780

765,000
44,500,000
10,920,000
426,636
357,500
890,000
1,500,000
500,000
1,912,500
2,145,000
111,250,000
23,100,000
15,900,000
1,218,960
1,500,000
500,000
1,962,500
2,145,000
51,500,000
66,750,000
23,100,000
16,165,000
1,218,960
500,000
500,000
381,227,056

2,476,600
13,920,000
34,000,000
8,469,180
500,000
59,365,780

Anda mungkin juga menyukai