3 Urugan kembali
Analisa / Satuan
/m'
0.012 m3
0.020 kg
0.007 m3
0.010
0.100
0.100
0.005
Satuan
Rp.
Kayu 5/7
Paku biasa
Kayu papan
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
900,000.00
15,000.00
900,000.00
67,200.00
65,100.00
42,700.00
67,200.00
Upah
Rp.
10,800.00
300.00
6,300.00
672.00
6,510.00
4,270.00
336.00
11,788.00
/m3
0.750
0.025
Pekerja
Mandor
42,700.00
67,200.00
32,025.00
1,680.00
33,705.00
/m3
0.250
0.0083
Pekerja
Mandor
42,700.00
67,200.00
10,675.00
560.00
11,235.00
/m3
1.200 m3
0.300
0.010
Pasir Urug
Pekerja
Mandor
100,000.00
42,700.00
67,200.00
/m3
1.200 m3
0.500
0.050
/m2
70.000 bh
11.500 kg
0.043 m3
0.010
0.100
0.300
0.015
/m2
70.000 bh
18.950 kg
0.038 m3
0.010
0.100
0.300
0.015
Tanah urug
Pekerja
Mandor
Batu Bata
Semen
Pasir pasang
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Batu Bata
Semen
Pasir pasang
Kepala Tukang
Tukang Batu
Pekerja
Mandor
110,000.00
42,700.00
67,200.00
700.00
5,000.00
100,000.00
67,200.00
65,100.00
42,700.00
67,200.00
700.00
5,000.00
100,000.00
67,200.00
65,100.00
42,700.00
67,200.00
Bahan
Rp.
17,400.00
120,000.00
12,810.00
672.00
13,482.00
120,000.00
132,000.00
21,350.00
3,360.00
24,710.00
132,000.00
49,000.00
57,500.00
4,300.00
672.00
6,510.00
12,810.00
1,008.00
21,000.00
110,800.00
49,000.00
94,750.00
3,800.00
672.00
6,510.00
12,810.00
1,008.00
21,000.00
147,550.00
No.
Uraian Pekerjaan
Analisa / Satuan
/m2
10.2240 kg
0.0200 m3
0.0150
0.1500
0.3000
0.0150
/m2
6.2400 kg
0.0240 m3
0.0150
0.1500
0.3000
0.0150
/m2
1.000
11.380
0.004
1.500
0.035
0.350
0.620
0.030
/m2
1.000
11.380
0.004
1.500
0.035
0.350
0.620
0.030
m2
kg
m3
kg
m2
kg
m3
kg
Satuan
Rp.
Semen
Pasir pasang
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Semen
Pasir pasang
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Ubin Keramik
Semen
Pasir pasang
Semen putih
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Ubin Keramik
Semen
Pasir pasang
Semen putih
Kepala Tukang
Tukang Batu
Pekerja
Mandor
5,000.00
100,000.00
67,200.00
65,100.00
42,700.00
67,200.00
5,000.00
100,000.00
67,200.00
65,100.00
42,700.00
67,200.00
110,000.00
5,000.00
100,000.00
10,000.00
67,200.00
65,100.00
42,700.00
67,200.00
110,000.00
5,000.00
100,000.00
10,000.00
67,200.00
65,100.00
42,700.00
67,200.00
Upah
Rp.
Bahan
Rp.
51,120.00
2,000.00
1,008.00
9,765.00
12,810.00
1,008.00
24,591.00
53,120.00
31,200.00
2,400.00
1,008.00
9,765.00
12,810.00
1,008.00
24,591.00
33,600.00
110,000.00
56,900.00
420.00
15,000.00
2,352.00
22,785.00
26,474.00
2,016.00
53,627.00
182,320.00
110,000.00
56,900.00
420.00
15,000.00
2,352.00
22,785.00
26,474.00
2,016.00
53,627.00
182,320.00
m2
kg
m3
kg
Ubin Keramik
Semen
Pasir pasang
Semen putih
Kepala Tukang
Tukang Batu
Pekerja
Mandor
119,520.00
5,000.00
100,000.00
10,000.00
67,200.00
65,100.00
42,700.00
67,200.00
119,520.00
56,900.00
4,200.00
15,000.00
2,352.00
22,785.00
26,474.00
2,016.00
53,627.00
195,620.00
No.
Uraian Pekerjaan
16 Pas.Plint Keramik
Analisa / Satuan
/m2
1.000
9.300
0.018
1.940
0.045
0.450
0.900
0.045
m2
kg
m3
kg
/m2
1.000 m2
11.750 kg
0.035 m3
0.035
0.350
0.700
0.035
/m2
1.000 m2
11.750 kg
0.035 m3
0.035
0.350
0.700
0.035
/m'
1.0000
1.1400
0.0030
0.0250
0.0090
0.0900
0.0900
0.0050
/m3
0.776
0.499
371.000
215.000
0.028
0.275
1.650
0.083
m'
kg
m3
kg
m3
m3
kg
ltr
Satuan
Rp.
Ubin Keramik
Semen
Pasir pasang
Semen putih
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Batu candi
Semen
Pasir pasang
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Batu alam
Semen
Pasir pasang
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Plint keramik
Semen
Pasir pasang
Semen putih
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Kerikil
Pasir pasang
Semen
Air Kerja
Kepala Tukang
Tukang Batu
Pekerja
Mandor
55,000.00
5,000.00
100,000.00
10,000.00
67,200.00
65,100.00
42,700.00
67,200.00
120,000.00
5,000.00
100,000.00
67,200.00
65,100.00
42,700.00
67,200.00
200,000.00
5,000.00
100,000.00
67,200.00
65,100.00
42,700.00
67,200.00
15,000.00
5,000.00
100,000.00
10,000.00
67,200.00
65,100.00
42,700.00
67,200.00
280,000.00
100,000.00
5,000.00
25.00
67,200.00
65,100.00
42,700.00
67,200.00
Upah
Rp.
Bahan
Rp.
55,000.00
46,500.00
1,800.00
19,400.00
3,024.00
29,295.00
38,430.00
3,024.00
73,773.00
122,700.00
120,000.00
58,750.00
3,500.00
2,352.00
22,785.00
29,890.00
2,352.00
57,379.00
182,250.00
200,000.00
58,750.00
3,500.00
2,352.00
22,785.00
29,890.00
2,352.00
57,379.00
262,250.00
15,000.00
5,700.00
300.00
250.00
604.80
5,859.00
3,843.00
336.00
10,642.80
21,250.00
217,155.56
49,857.14
1,855,000.00
5,375.00
1,881.60
17,902.50
70,455.00
5,577.60
95,816.70
2,127,387.70
No.
Uraian Pekerjaan
Analisa / Satuan
/m3
0.762
0.543
326.000
215.000
0.028
0.275
1.650
0.083
/m3
0.761
0.638
230.000
200.000
0.020
0.200
1.200
0.060
m3
m3
kg
ltr
m3
m3
kg
ltr
/m3
0.007
0.070
0.070
0.004
10.500 Kg
0.150 Kg
/m3
0.026
0.260
0.520
0.026
0.300 Kg
0.040 m3
0.100 ltr
Satuan
Rp.
Kerikil
Pasir pasang
Semen
Air Kerja
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Kerikil
Pasir pasang
Semen
Air Kerja
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Kepala Tukang
Tukang Besi
Pekerja
Mandor
Besi
Kawat Beton
untuk Tulangan 10 Kg
untuk Tulangan 1 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Paku
Kayu Bekisting
Minyak bekisting
280,000.00
100,000.00
5,000.00
25.00
67,200.00
65,100.00
42,700.00
67,200.00
280,000.00
100,000.00
5,000.00
25.00
67,200.00
65,100.00
42,700.00
67,200.00
67,200.00
60,025.00
42,700.00
67,200.00
15,000.00
16,000.00
Upah
Rp.
213,422.22
54,285.71
1,630,000.00
5,375.00
1,881.60
17,902.50
70,455.00
5,577.60
95,816.70
1,344.00
13,020.00
51,240.00
4,032.00
69,636.00
/m3
0.026
0.260
0.520
0.026
0.300 Kg
0.045 m3
0.100 ltr
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Paku
Kayu Bekisting
Minyak bekisting
67,200.00
65,100.00
42,700.00
67,200.00
15,000.00
900,000.00
13,750.00
/m3
0.033
0.330
0.660
0.033
0.400
0.040
0.200
0.015
0.350
2.000
Kg
m3
ltr
m3
lbr
btg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Paku
Kayu Bekisting
Minyak bekisting
Balok bekisting
Plywood 9 mm
Galam dia. 8 - 4 m'
67,200.00
65,100.00
42,700.00
67,200.00
15,000.00
900,000.00
13,750.00
900,000.00
134,200.00
20,000.00
157,500.00
2,400.00
159,900.00
15,990.00
1,747.20
16,926.00
22,204.00
1,747.20
4,500.00
36,000.00
1,375.00
41,875.00
1,747.20
16,926.00
22,204.00
1,747.20
42,624.40
23 Pekerjaan Bekisting kolom
1,431,793.12
470.40
4,201.75
2,989.00
268.80
42,624.40
22 Pekerjaan Bekisting sloof
1,903,082.94
213,007.41
63,785.71
1,150,000.00
5,000.00
7,929.95
793.00
67,200.00
65,100.00
42,700.00
67,200.00
15,000.00
900,000.00
13,750.00
Bahan
Rp.
4,500.00
40,500.00
1,375.00
46,375.00
2,217.60
21,483.00
28,182.00
2,217.60
6,000.00
36,000.00
2,750.00
13,500.00
46,970.00
40,000.00
No.
Uraian Pekerjaan
Analisa / Satuan
Satuan
Rp.
Upah
Rp.
54,100.20
Bahan
Rp.
145,220.00
No.
Uraian Pekerjaan
Analisa / Satuan
/m3
0.033
0.330
0.660
0.033
0.400
0.040
0.200
0.018
0.350
2.000
Kg
m3
ltr
m3
lbr
btg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Paku
Kayu Bekisting
Minyak bekisting
Balok bekisting
Plywood 9 mm
Galam dia. 8 - 4 m'
Satuan
Rp.
Upah
Rp.
67,200.00
65,100.00
42,700.00
67,200.00
15,000.00
900,000.00
13,750.00
900,000.00
134,200.00
20,000.00
2,217.60
21,483.00
28,182.00
2,217.60
54,100.20
25 Pek.Bekisting Plat Lantai
/m3
0.040
0.400
0.200
0.015
0.350
6.000
0.660
0.330
0.033
0.033
/m3
0.030
0.400
0.150
0.015
0.350
2.000
0.660
0.330
0.033
0.033
m3
kg
lt
m3
lbr
btg
m3
kg
lt
m3
lbr
btg
/m2
0.040
0.400
0.270
0.0135
0.023 m3
0.375 Lbr
0.030 Kg
Kayu bekisting
Paku biasa 2"- 5"
Minyak bekisting
Balok Bekisting
Plywood 9 mm
Galam dia.8 - 4 m
Pekerja
Tukang kayu
Kepala tukang
Mandor
Kayu bekisting
Paku biasa 2"- 5"
Minyak bekisting
Balok Bekisting
Plywood 9 mm
Galam dia.8 - 4 m
Pekerja
Tukang kayu
Kepala tukang
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Lanan
Gypsumboard
Paku
900,000.00
15,000.00
13,750.00
900,000.00
134,200.00
20,000.00
42,700.00
65,100.00
67,200.00
67,200.00
900,000.00
15,000.00
13,750.00
900,000.00
134,200.00
20,000.00
42,700.00
65,100.00
67,200.00
67,200.00
67,200.00
65,100.00
42,700.00
67,200.00
3,250,000.00
80,000.00
15,000.00
/m'
1.1000 m2
0.0100 kg
0.0050
0.0500
0.0500
0.0030
List gypsum
Paku
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
44,000.00
15,000.00
67,200.00
65,100.00
42,700.00
67,200.00
6,000.00
36,000.00
2,750.00
16,200.00
46,970.00
40,000.00
147,920.00
36,000.00
6,000.00
2,750.00
13,500.00
46,970.00
120,000.00
28,182.000
21,483.000
2,217.600
2,217.600
54,100.200
225,220.000
27,000.00
6,000.00
2,062.50
13,500.00
46,970.00
40,000.00
28,182.000
21,483.000
2,217.600
2,217.600
54,100.200
135,532.500
2,688.00
26,040.00
11,529.00
907.20
41,164.20
28 Pasangan List plafond
(bahan gypsum)
Bahan
Rp.
74,750.00
30,000.00
450.00
105,200.00
48,400.00
150.00
336.00
3,255.00
2,135.00
201.60
5,927.60
48,550.00
No.
Uraian Pekerjaan
Analisa / Satuan
/m3
1.2000 m3
163.0000 kg
0.5200 m3
0.0750
0.7500
1.5000
0.0750
/ buah
0.010
0.500
0.010
0.005
1.000 buah
Satuan
Rp.
Batu kali
Semen
Pasir pasang
Kepala Tukang
Tukang Batu
Pekerja
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kunci tanam
290,000.00
5,000.00
100,000.00
67,200.00
65,100.00
42,700.00
67,200.00
67,200.00
65,100.00
42,700.00
67,200.00
260,000.00
Upah
Rp.
348,000.00
815,000.00
52,000.00
5,040.00
48,825.00
64,050.00
5,040.00
122,955.00
/ buah
0.010
0.500
0.010
0.005
1.000 buah
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kunci tanam
67,200.00
65,100.00
42,700.00
67,200.00
220,000.00
/ pasang
0.050
0.500
0.050
0.0025
1.000 buah
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Pegangan pintu
67,200.00
65,100.00
42,700.00
67,200.00
310,000.00
/ buah
0.015
0.150
0.015
0.00075
1.000 buah
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Engsel pintu
67,200.00
65,100.00
42,700.00
67,200.00
42,000.00
/ buah
0.010
0.100
0.010
0.00050
1.000 buah
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Engsel jendela
67,200.00
65,100.00
42,700.00
67,200.00
15,000.00
/ pasang
0.010
0.100
0.010
0.00050
1.000 buah
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Grendel jendela
67,200.00
65,100.00
42,700.00
67,200.00
10,000.00
42,000.00
42,000.00
672.00
6,510.00
427.00
33.60
7,642.60
310,000.00
310,000.00
1,008.00
9,765.00
640.50
50.40
11,463.90
220,000.00
220,000.00
3,360.00
32,550.00
2,135.00
168.00
38,213.00
260,000.00
260,000.00
672.00
32,550.00
427.00
336.00
33,985.00
1,215,000.00
672.00
32,550.00
427.00
336.00
33,985.00
Bahan
Rp.
15,000.00
15,000.00
672.00
6,510.00
427.00
33.60
7,642.60
10,000.00
10,000.00
No.
Uraian Pekerjaan
Analisa / Satuan
/ m2
0.015
0.150
0.015
0.00075
1.100 m2
Satuan
Rp.
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kaca bening
67,200.00
65,100.00
42,700.00
67,200.00
165,000.00
Upah
Rp.
1,008.00
9,765.00
640.50
50.40
11,463.90
/ m2
0.015
0.150
0.015
0.00075
1.100 m2
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kaca rayband
67,200.00
65,100.00
42,700.00
67,200.00
165,000.00
/ m2
0.060
0.600
0.200
0.01000
0.028
0.150
0.560
1.000
m3
kg
kg
lbr
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Balok kayu meranti
Paku
Lem kayu
Kalsiboard
67,200.00
65,100.00
42,700.00
67,200.00
3,250,000.00
15,000.00
12,000.00
92,000.00
/m2
0.0063
Kepala Tukang
0.0630
Tukang Cat
0.0200
Pekerja
0.0025
Mandor
0.10 kg Plamir
0.10 kg Cat dasar
0.26 kg Cat penutup 2 x
UNTUK 1 CAT DASAR + 2 X CAT PENUTUP
/m2
0.0060
Kepala Tukang
0.0090
Tukang Cat
0.0700
Pekerja
0.0025
Mandor
0.2000 kg Cat menie
0.1500 kg Plamir
0.1700 kg Cat dasar
0.2600 kg Cat penutup 2x
UNTUK 1 CAT DASAR + 2 X CAT PENUTUP
67,200.00
65,100.00
42,700.00
67,200.00
14,800.00
45,000.00
53,750.00
91,000.00
2,250.00
6,720.00
92,000.00
191,970.00
423.36
4,101.30
854.00
168.00
5,546.66
67,200.00
65,100.00
42,700.00
67,200.00
15,000.00
14,800.00
45,000.00
70,400.00
181,500.00
181,500.00
4,032.00
39,060.00
8,540.00
672.00
52,304.00
39 Pengecatan cat tembok baru Interior
(1 lapis plamir , 1 lapis cat dasar ,
2 lapis cat penutup)
181,500.00
181,500.00
1,008.00
9,765.00
640.50
50.40
11,463.90
38
Bahan
Rp.
1,480.00
4,500.00
13,975.00
19,955.00
403.20
585.90
2,989.00
168.00
4,146.10
3,000.00
2,220.00
7,650.00
18,304.00
31,174.00
No.
Uraian Pekerjaan
Analisa / Satuan
Satuan
Rp.
/m2
0.0063
Kepala Tukang
67,200.00
0.0630
Tukang Cat
65,100.00
0.0200
Pekerja
42,700.00
0.0025
Mandor
67,200.00
0.10 kg Alkali
49,000.00
0.10 kg Cat dasar
45,000.00
0.26 kg Cat penutup 2 x
107,500.00
UNTUK 1 CAT DASAR + 2 X CAT PENUTUP
/m'
0.0200
Kepala Tukang
67,200.00
0.2000
Tukang Kayu
65,100.00
0.1000
Pekerja
42,700.00
0.0500
Mandor
67,200.00
0.0110 m3 Papan ky ulin
8,000,000.00
0.2500 Kg P a k u
15,000.00
Upah
Rp.
423.36
4,101.30
854.00
168.00
5,546.66
/m3
2.0000
20.0000
6.0000
0.3000
1.1000 m3
1.2500 Kg
1.0000 kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kayu ulin
P a k u/angker
Lem kayu
67,200.00
65,100.00
42,700.00
67,200.00
8,000,000.00
15,000.00
0.00
/m2
0.2500
2.5000
1.0000
0.0500
0.0400 m3
0.5000 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Papan ulin
Lem kayu
67,200.00
65,100.00
42,700.00
67,200.00
8,000,000.00
12,000.00
/m2
0.1050
1.0500
0.3500
0.0180
0.0400 m3
0.0500 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Papan ulin
P a k u ulin
67,200.00
65,100.00
42,700.00
67,200.00
8,000,000.00
15,000.00
/m2
0.3000
3.0000
1.0000
0.0500
0.0640 m3
0.5000 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Papan ulin
Lem kayu
67,200.00
65,100.00
42,700.00
67,200.00
8,000,000.00
12,000.00
320,000.00
6,000.00
326,000.00
7,056.00
68,355.00
14,945.00
1,209.60
91,565.60
46 Pek. Membuat / memasang daun pintu
/ jendela Jalusi kayu ulin
8,800,000.00
18,750.00
0.00
8,818,750.00
16,800.00
162,750.00
42,700.00
3,360.00
225,610.00
45 Pek. Membuat / memasang daun pintu
Klamp kayu ulin
0.00
3,750.00
3,750.00
134,400.00
1,302,000.00
256,200.00
20,160.00
1,712,760.00
44 Pek. Membuat / memasang daun pintu
panel kayu ulin
4,900.00
4,500.00
27,950.00
37,350.00
1,344.00
13,020.00
4,270.00
3,360.00
21,994.00
43 Pekerjaan Kusen dari Kayu Ulin
Bahan
Rp.
320,000.00
750.00
320,750.00
20,160.00
195,300.00
42,700.00
3,360.00
261,520.00
512,000.00
6,000.00
518,000.00
No.
Uraian Pekerjaan
Analisa / Satuan
/m2
0.0250
0.2500
0.1500
0.0750
0.0154 m3
0.5000 Kg
Satuan
Rp.
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kasau 5x7
Paku
67,200.00
65,100.00
42,700.00
67,200.00
3,250,000.00
15,000.00
Upah
Rp.
1,680.00
16,275.00
6,405.00
5,040.00
29,400.00
48 Pek. memasang langit-2 lambriziring
papan lanan KW 1 1x20
/m2
0.0800
0.8000
0.6000
0.0300
0.0150 m3
0.5000 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Papan lanan KW 1
Paku
67,200.00
65,100.00
42,700.00
67,200.00
3,500,000.00
15,000.00
/m
0.0050
0.0500
0.0500
0.0030
1.0500 m'
0.0100 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
List profil
Paku
67,200.00
65,100.00
42,700.00
67,200.00
6,000.00
15,000.00
50,050.00
7,500.00
57,550.00
5,376.00
52,080.00
25,620.00
2,016.00
85,092.00
49 Pek. memasang list langit - 2 profil
Bahan
Rp.
52,500.00
7,500.00
60,000.00
336.00
3,255.00
2,135.00
201.60
5,927.60
6,300.00
150.00
6,450.00
67,200.00
65,100.00
42,700.00
67,200.00
3,500.00
100,000.00
604.80
5,859.00
11,529.00
940.80
18,933.60
150,500.00
300.00
150,800.00
225,610.00
261,520.00
487,130.00
243,565.00
326,000.00
518,000.00
844,000.00
422,000.00
/m2
1.0000 m2
1.0000 m2
x
29,188.00
33,705.00
11,235.00
133,482.00
156,710.00
131,800.00
168,550.00
Jumlah
Rp.
77,711.00
58,191.00
235,947.00
235,947.00
249,247.00
Jumlah
Rp.
196,473.00
239,629.00
319,629.00
31,892.80
2,223,204.40
Jumlah
Rp.
1,998,899.64
1,501,429.12
16,783.00
84,499.40
88,999.40
Jumlah
Rp.
199,320.20
Jumlah
Rp.
202,020.20
279,320.200
189,632.700
146,364.20
54,477.60
Jumlah
Rp.
1,337,955.00
293,985.00
253,985.00
348,213.00
53,463.90
22,642.60
17,642.60
Jumlah
Rp.
192,963.90
192,963.90
244,274.00
25,501.66
35,320.10
Jumlah
Rp.
42,896.66
25,744.00
10,531,510.00
551,610.00
412,315.60
779,520.00
Jumlah
Rp.
86,950.00
145,092.00
12,377.60
169,733.60
665,565.00
I.
Satuan
Harga Satuan
(Rp)
Upah
1
2
3
4
5
6
7
8
9
II.
Pekerja
Mandor
Tukang Kayu
Tukang Batu
Tukang Cat
Tukang Besi
Tukang Dempul
Tukang Plitur
Kepala Tukang
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
42,700.00
67,200.00
65,100.00
65,100.00
65,100.00
60,025.00
65,100.00
65,450.00
67,200.00
Bahan
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
27
28
29
30
31
32
33
34
35
36
m3
m3
m3
kg
kg
m3
Buah
m2
m2
m2
m2
m'
m2
m2
Kg
Kg
m3
m3
kg
m3
m3
m3
m3
m3
Lembar
Lembar
m2
m'
ltr
btg
Lembar
m3
kg
ltr
buah
buah
psng
110,000.00
100,000.00
100,000.00
5,000.00
10,000.00
280,000.00
700.00
110,000.00
110,000.00
119,520.00
55,000.00
15,000.00
120,000.00
200,000.00
15,000.00
16,000.00
900,000.00
900,000.00
15,000.00
7,250,000.00
8,000,000.00
8,000,000.00
3,250,000.00
3,500,000.00
80,000.00
92,000.00
83,700.00
60,000.00
13,750.00
20,000.00
134,200.00
290,000.00
15,000.00
25.00
260,000.00
220,000.00
310,000.00
Satuan
buah
buah
buah
buah
buah
m2
m2
m3
m4
kg
buah
tube
m'
m'
buah
buah
buah
buah
kg
kg
kg
kg
kg
kg
m'
m'
kg
kg
kg
kg
buah
Harga Satuan
(Rp)
42,000.00
15,000.00
8,000.00
10,000.00
10,000.00
165,000.00
165,000.00
600,000.00
700,000.00
12,000.00
400.00
40,000.00
231,250.00
312,500.00
2,262,700.00
126,864.00
3,000.00
15,000.00
45,000.00
70,400.00
53,750.00
107,500.00
14,800.00
15,000.00
44,000.00
6,000.00
49,000.00
15,000.00
20,000.00
24,000.00
3,500.00
Analisa / Satuan
Satuan
Sub jumlah
Rp.
Jumlah
Rp.
BANGUNAN
52 Beton Bertulang Poer
17
20
21
1.00 m3
125.00 kg
6.00 m2
2,223,204.40
16,783.00
84,499.40
2,223,204.40
2,097,874.38
506,996.40
4,828,075.17
17
20
22
1.00 m3
170.00 kg
6.00 m2
2,223,204.40
16,783.00
88,999.40
2,223,204.40
2,853,109.15
533,996.40
5,610,309.95
17
20
23
1.00 m3
175.00 kg
10.00 m2
2,223,204.40
16,783.00
199,320.20
2,223,204.40
2,937,024.13
1,993,202.00
7,153,430.52
17
20
24
1.00 m3
175.00 kg
8.00 m2
2,223,204.40
16,783.00
202,020.20
2,223,204.40
2,937,024.13
1,616,161.60
6,776,390.12
17
20
24
1.00 m3
175.00 kg
8.00 m2
2,223,204.40
16,783.00
202,020.20
2,223,204.40
2,937,024.13
1,616,161.60
6,776,390.12
17
20
25
1.00 m3
125.00 kg
7.00 m2
2,223,204.40
16,783.00
279,320.20
2,223,204.40
2,097,874.38
1,955,241.40
6,276,320.17
17
20
26
1.00 m3
130.00 kg
7.00 m2
2,223,204.40
16,783.00
189,632.70
2,223,204.40
2,181,789.35
1,327,428.90
5,732,422.65
REKAPITULASI
BIAYA ( Alternatif 2 )
JUM
#REF!
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
IX
#REF!
Rp.
Jumlah a
PPN 10 %
Jumlah b
Asumsi kenaikan harga 2013 - ( 10%)
Jumlah c
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Terbilang :
Catatan :
Jumlah harga di atas sudah termasuk biaya persiapan,mobilisasi,demobilisasi,keuntungan, pajak-pajak, PPN
Banjarmasin ,
PT. MATRA ESTETIKA REK
H. S U P A R , ST
Direktur Utama
PITULASI
BIAYA ( Alternatif 2 )
JUMLAH HARGA
#REF!
13,759,134.33
#REF!
90,940,365.63
72,034,586.40
37,290,682.60
#REF!
77,983,115.23
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Banjarmasin ,
2012
PT. MATRA ESTETIKA REKAYASA
H. S U P A R , ST
Direktur Utama
RENCANA ANGGARAN
BIAYA ( Alternatif 2 )
Uraian Pekerjaan
Analis
2
3
4
5
Volume
194.95
64.98
13.16
30.00
Harga Satuan
Rp.
m3
m3
m3
m3
Jumlah
Rp.
33,705.00
11,235.00
133,482.00
156,710.00
6,570,789.75
730,087.75
1,756,956.83
4,701,300.00
13,759,134.33
jumlah
III.
1
2
3
4
5
6
7
19
52
53
54
55
56
57
6.09
18.28
#REF!
16.92
9.28
6.33
12.48
m3
m3
m3
m3
m3
m3
m3
1,501,429.12
4,828,075.17
5,610,309.95
7,153,430.52
6,776,390.12
6,776,390.12
6,276,320.17
jumlah
9,149,333.71
88,263,249.26
#REF!
121,027,102.67
62,851,018.39
42,860,667.53
78,328,475.76
#REF!
IV.
1
2
3
4
5
10
6
9
38
103.01
220.27
440.54
440.54
14.73
m2
m2
m2
m2
m2
235,947.00
131,800.00
58,191.00
19,000.00
244,274.00
24,304,900.47
29,031,586.00
25,635,463.14
8,370,260.00
3,598,156.02
90,940,365.63
jumlah
V. PEKERJAAN RANGKA KAP / ATAP / PLAFOND
1 Kuda- kuda + rangka atap baja ringan
2 Penutup atap setara Tegola :
Pas. Plywood 9 mm + aluminium foil +
lembaran atap Tegola ( terpasang + aksesoris )
3 Papan reuter , Nok + pemuung atap setara atap
4 Papan tampuk seng plat sambungan dengan dinding
/ patahan atap
5 Plafond lambriziring Pas. Papan. + rangka kayu lanan KW1 ,
dengan pengawet / anti rayap , diter
6 List tepi plafond profil papan ulin 1/4
54.05 m2
250,000.00
13,512,500.00
54.05 m2
5.50 m'
500,000.00
350,000.00
27,025,000.00
1,925,000.00
22.00 m'
200,000.00
4,400,000.00
47+48
49
104.00 m2
84.00 m'
232,042.00
12,377.60
24,132,368.00
1,039,718.40
72,034,586.40
jumlah
No.
Uraian Pekerjaan
Analis
43
Volume
Harga Satuan
Rp.
0.80 m3
10,531,510.00
8,425,208.00
4.00 daun
4.00 daun
1.00 daun
958,413.60
665,565.00
1,064,904.00
3,833,654.40
2,662,260.00
1,064,904.00
2.00 daun
20.00 daun
432,617.25
332,782.50
865,234.50
6,655,650.00
2.00
20.00
2.00
1.00
daun
daun
daun
daun
143,000.00
110,000.00
220,000.00
176,000.00
286,000.00
2,200,000.00
440,000.00
176,000.00
5.00
4.00
9.00
31.00
set
psg
psg
bh
293,985.00
200,000.00
348,213.00
53,463.90
1,469,925.00
800,000.00
3,133,917.00
1,657,380.90
44.00
44.00
44.00
22.00
bh
bh
bh
bh
17,642.60
22,642.60
32,000.00
20,000.00
776,274.40
996,274.40
1,408,000.00
440,000.00
37,290,682.60
jumlah
VIII. PEKERJAAN CAT - CATAN
1 Cat tembok interior plafond dan dinding partisi , dinding dalam
2 Cat kilap KAYU ULIN
kusen, list plank , pintu / jendela , angin2,
papan penutup sloof , pagar , riliing tangga , atau semua bahan
kayu yg terlihat.
3 Cat tembok luar ( cat TeknikMarbling / wose type serat kayu )
( dinding tampak luar , kolom bwh bangunan )
Jumlah
Rp.
39
40
353.73 m2
208.34 m2
25,501.66
35,320.10
9,020,702.19
7,358,413.03
308.02 m2
200,000.00
61,604,000.00
jumlah
77,983,115.23
No.
I.
PEKERJAAN PERSIAPAN
1 Pembersihan lokasi dan semak
II.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
III.
IV.
PEKERJAAN PAGAR
Pembersihan lokasi
Pengukuran & pasang bouwplank
Galian tanah pondasi
Urugan tanah kembali
Urugan tanah
Pasir urug
Lantai kerja
Pas. batu kali camp.1:4
Pekerjaan Beton Bertulang :
Poer
Sloof
Kolom
Ringbalk
Dinding pas. batu bata camp. 1:2 tb 1/2 bt
Plesteran camp. 1:2
Rollag bata camp camp. 1:2
Pasir urug dibawah rollag bata
Pagar besi hollow (4/4 , 2/2)
Pasangan batu alam pada pagar
Cat tembok kolom dan pagar
Plesteran mata sapi untuk pas. Batu kali bag. Luar
Urugan tanah subur
Pengadaan tanaman
Sutera bombay (Portulaca Grandiflora)
Airis (Iris SP)
Analis
Volume
Harga Satuan
Rp.
1.00 ls
Jumlah
Rp.
2,500,000.00
JUMLAH I
2,500,000.00
2,500,000.00
1
2
3
5
4
19
29
2.00
3.00
144.70
72.03
4.49
14.49
4.07
275.84
Ls
m'
m3
m3
m3
m3
m3
m3
200,000.00
29,188.00
33,705.00
11,235.00
156,710.00
133,482.00
1,501,429.12
1,337,955.00
400,000.00
87,564.00
4,877,194.39
809,222.22
703,314.48
1,934,220.92
6,114,570.10
369,062,845.16
#REF!
#REF!
#REF!
#REF!
7
8
7
4
14
41
-
8.22
5.51
36.33
3.21
284.45
568.90
19.73
1.97
30.51
170.31
359.39
28.22
2.86
m3
m3
m3
m3
m2
m2
m2
m3
m'
m2
m2
m2
m3
4,828,075.17
5,610,309.95
7,153,430.52
6,776,390.12
168,550.00
77,711.00
168,550.00
133,482.00
250,000.00
319,629.00
42,896.66
30,000.00
200,000.00
39,695,830.57
30,890,366.58
259,916,321.35
21,769,492.09
47,944,216.05
44,209,943.32
3,325,154.40
263,333.29
7,627,500.00
54,434,736.47
15,416,416.15
846,720.00
571,200.00
30.00 polybag
40.00 polybag
10,000.00
10,000.00
JUMLAH II
300,000.00
400,000.00
911,600,161.54
5
-
1.00 m3
2.00 m2
37.00 buah
156,710.00
150,000.00
96,000.00
JUMLAH III
156,710.00
300,000.00
3,552,000.00
4,008,710.00
m3
m3
m3
m2
m2
m2
m3
buah
33,705.00
11,235.00
133,482.00
168,550.00
77,711.00
225,000.00
1,501,429.12
200,000.00
638,797.38
42,855.91
562,493.15
20,889,092.56
12,438,764.59
384,750.00
1,295,733.33
1,200,000.00
m3
m3
m3
m3
m2
33,705.00
11,235.00
133,482.00
1,337,955.00
77,711.00
668,046.58
29,512.10
286,879.51
13,738,657.12
3,117,640.98
2
3
4
7
8
19
-
18.95
3.81
4.21
123.93
160.06
1.71
0.86
6.00
2
3
4
29
8
19.82
2.63
2.15
10.27
40.12
1.50 m2
225,000.00
JUMLAH IV
337,500.00
55,630,723.21
No.
V.
VI.
Uraian Pekerjaan
PEKERJAAN TAMAN
1 Bak bunga pas. Batu bata
- galian tanah
- pasir urug
- tanah urug
- pas.batu bata camp.1:2
- plesteran camp.1:2
- ringbalok
- plesteran t. 5 cm
2 Bak bunga pas. Kansteen
- pas. Kansteen sekeliling taman
3 Urugan tanah subur
PEKERJAAN HALAMAN
1 Pembuatan taman
Pembuatan kolam
2 Perkerasan halaman & areal parkir :
- pasir urug bawah paving
- pasangan paving K-250
Analis
2
4
5
7
8
#REF!
-
Volume
Jumlah
Rp.
m3
m3
m3
m2
m2
m3
m3
33,705.00
133,482.00
156,710.00
168,550.00
77,711.00
6,776,390.12
142,000.00
63,442.92
122,037.25
371,788.21
5,598,185.99
5,162,155.22
2,156,247.34
54,094.90
45.75 m'
11.39 m3
60,000.00
200,000.00
JUMLAH V
2,745,000.00
2,277,852.00
18,550,803.83
30.75 m2
5.48 m2
750,000.00
2,000,000.00
23,062,500.00
10,960,000.00
4
50
27.44 m3
274.44 m2
133,482.00
169,733.60
JUMLAH VI
3,663,280.01
46,581,689.18
84,267,469.19
33,705.00
11,235.00
133,482.00
1,337,955.00
10,373,680.00
10,373,680.00
10,373,680.00
10,373,680.00
600,000.00
133,482.00
169,733.60
JUMLAH VII
14,560.56
1,797.60
8,542.85
235,480.08
1,182,599.52
383,826.16
1,285,298.95
524,700.73
7,245,000.00
89,019.15
1,257,725.98
12,228,551.58
2
3
4
29
54
54
54
54
54
4
50
1.88
0.91
2.37
33.21
66.43
0.32
0.38
Harga Satuan
Rp.
0.43
0.16
0.06
0.18
0.11
0.04
0.12
0.05
12.08
0.67
7.41
m3
m3
m3
m3
m3
m3
m3
m3
m2
m3
m2
REKAPITULASI BIAYA
Program : Peningkatan Sarana & Prasarana Aparatur
Kegiatan : Penataan Tapal Batas Provinsi Kalimantan Selatan
Pekerjaan : Perencanaan Penataan Tapal Batas Provinsi Kalimantan Selatan di desa Pasar Panas Kab. Tabalong
Lokasi : Kabupaten Tabalong
I.
II.
III.
IV.
V.
VI.
VII.
JUMLAH HARGA
PEKERJAAN PERSIAPAN
PEKERJAAN PAGAR
PEKERJAAN PASANGAN CONBLOCK
PEKERJAAN SALURAN
PEKERJAAN TAMAN
PEKERJAAN HALAMAN
PEMBUATAN GAZEBO
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500,000.00
911,600,161.54
4,008,710.00
55,630,723.21
18,550,803.83
84,267,469.19
12,228,551.58
Rp.
1,088,786,419.36
/m2
0.010
0.100
0.200
0.001
1.02 m2
0.20 kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
genteng metal
Paku anti karat
67,200.00
65,100.00
42,700.00
67,200.00
83,700.00
24,000.00
/m'
1.1000
0.0500
0.2500
0.0130
0.1500
0.0150
60,000.00
24,000.00
42,700.00
67,200.00
65,100.00
67,200.00
/ m2
0.015
0.150
0.015
0.00075
1.100 m2
M'
Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kaca rayband
67,200.00
65,100.00
42,700.00
67,200.00
600,000.00
/m'
0.0043
0.043
0.043
0.0021
1.10 m'
2.00 buah
0.06 tube
Kepala Tukang
Tukang besi
Pekerja
Mandor
Kusen aluminium
Sekrup fixer
Sealant
67,200.00
60,025.00
42,700.00
67,200.00
231,250.00
400.00
40,000.00
/m2
0.004
0.043
0.043
0.002
4.400 m'
Kepala Tukang
Tukang besi
Pekerja
Mandor
Profil aluminium
67,200.00
60,025.00
42,700.00
67,200.00
312,500.00
1.100 m2
0.270 tube
Kaca rayband 5 mm
Sealant
165,000.00
40,000.00
/m2
0.004
0.043
0.043
0.002
4.400 m'
1.100 m2
0.270 tube
Kepala Tukang
Tukang besi
Pekerja
Mandor
Profil aluminium
Kaca bening 5 mm
Sealant
67,200.00
60,025.00
42,700.00
67,200.00
312,500.00
165,000.00
40,000.00
/m2
0.004
0.043
0.043
0.002
4.400 m'
1.100 m2
0.270 tube
Kepala Tukang
Tukang besi
Pekerja
Mandor
Profil aluminium
Kaca rayband 12 mm
Sealant
67,200.00
60,025.00
42,700.00
67,200.00
312,500.00
700,000.00
40,000.00
/bh
1.0000 buah
0.0600
49 Memasang kran
2,262,700.00
2,262,700.00
0.0010
1.1000
3.3000
0.1600
Kloset duduk
Perlengkapan
(harga kloset)
Kepala Tukang
Tukang Batu
Pekerja
Mandor
/bh
1.0000 buah
0.0250 buah
0.0100
0.1000
0.0100
0.0050
Kran air
Seal tape
Kepala Tukang
Tukang Batu
Pekerja
Mandor
126,864.00
3,000.00
67,200.00
65,100.00
42,700.00
67,200.00
/bh
1.0000 buah
0.0100
Floor drain
Kepala Tukang
15,000.00
67,200.00
67,200.00
65,100.00
42,700.00
67,200.00
0.1000
0.0100
0.0050
PEKERJAAN KAYU
54 Pekerjaan Rangka Badan dari Kayu
/m3
3.6000
36.0000
12.0000
0.6000
1.1000 m3
3.0000 Kg
Tukang Batu
Pekerja
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kayu ulin
P a k u/angker
65,100.00
42,700.00
67,200.00
67,200.00
65,100.00
42,700.00
67,200.00
7,250,000.00
15,000.00
3/4 Upah
Pekerjaan kuda2 dari Kayu Ulin
bentang 6 M
/m3
1.2000
12.0000
4.0000
0.2000
1.1000 m3
15.0000 Kg
5.6000 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kayu ulin
Besi strip tebal 5mm
P a k u/angker
67,200.00
65,100.00
42,700.00
67,200.00
7,250,000.00
15,000.00
15,000.00
/m3
0.7200
7.2000
2.4000
0.1200
1.1000 m3
15.0000 Kg
3.0000 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kayu ulin
Besi strip tebal 5mm
P a k u/angker
67,200.00
65,100.00
42,700.00
67,200.00
7,250,000.00
10,000.00
15,000.00
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Kasau 5x7
Reng 3x4
Paku
67,200.00
65,100.00
42,700.00
67,200.00
3,250,000.00
3,250,000.00
15,000.00
/m2
0.0100
0.1000
0.1000
0.0050
0.0140 m3
0.0570 m3
0.2500 Kg
/m2
0.1800
1.8000
0.6000
0.0300
0.0070 m3
0.1000 Kg
0.1500 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Papan ky ulin
P a k u 5cm & 10 cm
P a k u sekrup 10 cm
67,200.00
65,100.00
42,700.00
67,200.00
8,000,000.00
15,000.00
20,000.00
/m2
0.0800
0.8000
0.2800
0.0100
0.0233 m3
0.2000 Kg
Kepala Tukang
Tukang Kayu
Pekerja
Mandor
Papan ky ulin
P a k u ulin
67,200.00
65,100.00
42,700.00
67,200.00
8,000,000.00
15,000.00
672.00
6,510.00
8,540.00
67.20
15,789.20
85,374.00
4,800.00
90,174.00
105,963.20
10,675.00
873.60
9,765.00
1,008.00
22,321.60
89,521.60
660,000.00
660,000.00
671,463.90
254,375.00
800.00
2,400.00
257,575.00
262,422.26
66,000.00
1,200.00
67,200.00
1,008.00
9,765.00
640.50
50.40
11,463.90
288.96
2,581.08
1,836.10
141.12
4,847.26
288.96
2,581.08
1,836.10
141.12
1,375,000.00
4,847.26
181,500.00
10,800.00
1,567,300.00
1,572,147.26
1,375,000.00
181,500.00
10,800.00
1,567,300.00
1,572,147.26
1,375,000.00
770,000.00
10,800.00
2,155,800.00
2,160,647.26
288.96
2,581.08
1,836.10
141.12
4,847.26
288.96
2,581.08
1,836.10
141.12
4,847.26
2,262,700.00
135,762.00
67.20
71,610.00
140,910.00
10,752.00
223,339.20
2,398,462.00
2,621,801.20
126,864.00
75.00
672.00
6,510.00
427.00
336.00
7,945.00
126,939.00
15,000.00
672.00
134,884.00
6,510.00
427.00
336.00
7,945.00
15,000.00
22,945.00
7,975,000.00
45,000.00
8,020,000.00
8,020,000.00
10,373,680.00
7,975,000.00
225,000.00
84,000.00
8,284,000.00
9,330,080.00
7,975,000.00
150,000.00
45,000.00
8,170,000.00
8,797,648.00
45,500.00
185,250.00
3,750.00
234,500.00
246,288.00
241,920.00
2,343,600.00
512,400.00
40,320.00
3,138,240.00
2,353,680.00
80,640.00
781,200.00
170,800.00
13,440.00
1,046,080.00
48,384.00
468,720.00
102,480.00
8,064.00
627,648.00
672.00
6,510.00
4,270.00
336.00
11,788.00
12,096.00
117,180.00
25,620.00
2,016.00
156,912.00
56,000.00
1,500.00
3,000.00
60,500.00
217,412.00
186,666.67
3,000.00
189,666.67
259,750.67
5,376.00
52,080.00
11,956.00
672.00
70,084.00
6
7
8
9
10
11
12
13
14
No.
Uraian Pekerjaan
Septictank uk.130 x 180 (2 unit)
- galian tanah
- urugan tanah kembali
- pasir urug bawah lantai cor
- lantai kerja beton cor
- sloof beton
- plat beton bawah,atas dan dinding
- dinding pas.batu bata camp.1:2
- plesteran camp.1:2
- pipa hawa galvanis dia. 1"
- tutup lubang kontrol
- instalasi pemipaan
Peresapan (3 unit)
- galian tanah
- tanah urug atas lapisan pasir
- pasir urug
Analis
16.00
16.00
13.00
9.00
3.00
3.00
13.00
3.00
buah
buah
buah
buah
buah
buah
buah
buah
3.71
0.91
0.17
0.09
0.16
0.34
6.76
13.52
0.75
1.00
1.00
m3
m3
m3
m3
m3
m3
m2
m2
m'
buah
ls
Volume
2
3
4
19
74
75
7
8
-
9.41
1.77
0.47
0.23
0.37
2.35
16.12
64.48
1.50
2.00
1.00
m3
m3
m3
m3
m3
m3
m2
m2
m'
buah
ls
2
3
4
28.08 m3
2.08 m3
17.81 m3
- lapisan kerikil
- lapisan ijuk t.15 cm
- pas.batu bata camp.1:4
- pas.batu bata camp.1:4 t.20 cm
- tutup plat beton
- instalasi pemipaan
6
76
-
3.63
15.51
18.72
11.23
0.29
1.00
m3
m2
m2
m2
m3
ls
2,621,801.20
350,000.00
350,000.00
6,600,000.00
400,000.00
3,000,000.00
1,500,000.00
200,000.00
41,948,819.20
5,600,000.00
4,550,000.00
59,400,000.00
1,200,000.00
9,000,000.00
19,500,000.00
600,000.00
33,705.00
11,235.00
133,482.00
1,501,429.12
5,976,319.06
5,084,829.01
168,550.00
77,711.00
55,000.00
150,000.00
500,000.00
124,877.03
10,223.85
22,558.46
136,630.05
932,305.77
1,718,672.20
1,139,398.00
1,050,652.72
41,250.00
150,000.00
500,000.00
hal-2
Harga Satuan
Rp.
Jumlah
Rp.
33,705.00
11,235.00
133,482.00
1,501,429.12
5,976,319.06
5,084,829.01
168,550.00
77,711.00
55,000.00
300,000.00
1,000,000.00
317,231.46
19,863.48
62,469.58
351,334.41
2,223,190.69
11,959,517.82
2,717,026.00
5,010,805.28
82,500.00
600,000.00
1,000,000.00
33,705.00
11,235.00
133,482.00
946,436.40
23,391.27
2,377,447.90
131,250.00
78,750.00
131,800.00
100,000.00
5,061,198.55
1,500,000.00
JUMLAH VIII
476,437.50
1,221,412.50
2,467,296.00
1,123,200.00
1,469,772.06
1,500,000.00
183,574,719.64