Analisa Pekerjaan
SNI
I.
Pek. Persiapan
Analisa Harga Satuan Pekerjaan
Jenis Pekerjaan
Satuan
m2
Harga Satuan
Rp.
No
Uraian
Koef.
A.
Upah
Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja / Buruh Tak Terampil
0.0050
0.0100
0.1000
0.1000
O.H
O.H
O.H
O.H
Bahan/Material:
- Kayu Meranti (Papan 2/20)
- Kayu Meranti (Usuk 5/7)
- Paku
0.0042
0.0039
0.0200
m3
m3
Kg
B.
Sat.
=
=
Harga Satuan
Pembersihan Lapangan Ri
m2
Rp.
No
Uraian
Koef.
A.
Upah
- Mandor
- Pekerja
II.
Sat.
0.0025
0.0500
O.H
O.H
Pek. Tanah
Analisa Harga Satuan Pekerjaan
Jenis Pekerjaan
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah
Sat.
- Mandor
0.025
0.7500
O.H
O.H
=
=
=
Mengurug kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
=
=
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah:
- Mandor
- Pekerja Terampil
0.0100
0.3000
O.H
O.H
Bahan:
- Pasir Urug
1.2000
m3
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah
- Mandor
- Pekerja / Buruh Tak Terampil
III.
0.0500
0.5000
Sat.
O.H
O.H
Pek. Pondasi
Analisa Harga Satuan Pekerjaan
Jenis Pekerjaan
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah:
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Pekerja Terampil
B.
Sat.
Bahan:
- Batu Belah 15cm / 20 cm
- Semen PC (Portland Cement) 50 kg
- Pasir Pasang
- Kapur
0.1190
0.0800
0.8000
2.4000
O.H
O.H
O.H
O.H
0.4500
194.0000
0.3120
0.4680
m3
kg
m3
m3
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah:
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Pekerja/Buruh Tak Terampil
0.0390
0.0390
0.3900
0.7800
O.H
O.H
O.H
O.H
Bahan:
- Pasir urug
- Batu Kali Belah 15/20 cm
0.4320
1.2000
m3
m3
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah:
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Pekerja/Buruh Tak Terampil
Bahan:
- Semen PC (Portland Cement) 50 kg
- Pasir Pasang
- Batu Kali Belah 15/20 cm
Sat.
0.0750
0.0750
0.7500
1.5000
O.H
O.H
O.H
O.H
163.0000
0.5200
1.2000
kg
m3
m3
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
IV.
Upah:
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Pekerja/Buruh Tak Terampil
Bahan:
- Semen PC (Portland Cement) 50 kg
- Pasir Pasang
- Batu Kali Belah 15/20 cm
Sat.
0.0150
0.0100
0.1000
2.0000
O.H
O.H
O.H
O.H
18.9000
0.0380
70.0000
kg
m3
Buah
Pek. Dinding
Analisa Harga Satuan Pekerjaan
Jenis Pekerjaan
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah:
- Mandor
- Kepala Tukang Batu
0.0150
0.0100
Sat.
O.H
O.H
- Tukang Batu
- Pekerja/Buruh Tak Terampil
B.
Bahan:
- Semen PC (Portland Cement) 50 kg
- Pasir Pasang
- Batu Bata Merah uk. 23x10,5x4,5 cm
0.1000
0.3000
O.H
O.H
18.9500
0.0380
70.000
kg
m3
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah
- Mandor
- Kepala Tukang Batu
- Tukang Batu
Buruh Tak Terampil
Bahan
- Semen PC (Portland Cement) 50kg
- Pasir Pasang
Batu Bata Merah Uk. 23,5x10,5x5.5cm
Sat.
0.0150
0.0100
0.1000
0.3000
OH
OH
OH
OH
11.5000
0.0430
70.0000
kg
M3
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
V.
Upah
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Buruh Tak Terampil
Bahan
- Semen PC (Portland Cement) 50kg
- Pasir Pasang
- Batu Bata Merah Uk. 23,5x10,5x5.5cm
Sat.
0.1600
0.1200
1.2000
3.6000
OH
OH
OH
OH
43.5000
0.0800
140.0000
kg
M3
Biji
Pek. Plesteran
Analisa Harga Satuan Pekerjaan
Jenis Pekerjaan
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah
- Mandor
- Kepala Tukang Batu
0.0150
0.0150
Sat.
OH
OH
- Tukang Batu
- Buruh Tak Terampil
B.
Bahan
- Semen PC (Portland Cement) 50kg
- Pasir Pasang
0.1500
0.3000
OH
OH
10.2240
0.0200
kg
M3
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Buruh Tak Terampil
0.0150
0.0150
0.1500
0.3000
OH
OH
OH
OH
Bahan
- Semen PC (Portland Cement) 50kg
- Pasir Pasang
7.7760
0.0230
kg
M3
Satuan
Harga Satuan
Membuat acian
m2
Rp.
No
Uraian
Koef.
A.
B.
VI.
Sat.
Upah
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Buruh Tak Terampil
0.0100
0.0100
0.1000
0.2000
OH
OH
OH
OH
Bahan
- Semen PC (Portland Cement) 50kg
3.2500
kg
Pekerjaan Keramik
Analisa Harga Satuan Pekerjaan Keramik
Jenis Pekerjaan
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Buruh Tak Terampil
0.0130
0.0130
0.1250
0.2500
Sat.
OH
OH
OH
OH
B.
Bahan
- Semen PC (Portland Cement) 50 kg
- Semen Berwarna Yiyitan
- Pasir Pasang
- Ubin granit
9.8000
1.3000
0.0450
6.6300
kg
Kg
m3
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
V.
Upah
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Buruh Tak Terampil
Bahan
- Semen PC (Portland Cement) 50 kg
- Semen Berwarna Yiyitan
- Pasir Pasang
- Ubin warna
Sat.
0.0140
0.0140
0.1350
0.2700
OH
OH
OH
OH
10.4000
1.6200
0.0450
26.5000
kg
kg
M3
Buah
Pekerjaan Kayu
Analisa Harga Satuan Pekerjaan Kusen
Jenis Pekerjaan
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja
B.
Sat.
0.3500
2.1000
21.0000
7.0000
OH
OH
OH
OH
1.1000
1.2500
1.0000
m3
kg
kg
Bahan
- Balok kayu
- Paku 10cm
- Lem kayu
Satuan
Harga Satuan
No
Uraian
Koef.
Sat.
A.
B.
Upah
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja
0.0500
0.3000
3.0000
1.0000
OH
OH
OH
OH
Bahan
- Papan kayu
- Lem kayu
0.0440
0.5000
m3
kg
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja
0.0400
0.2400
2.4000
0.8000
OH
OH
OH
OH
Bahan
- Papan kayu
- Lem kayu
0.0350
0.8000
M3
M2
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
VI.
Sat.
Upah
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja
0.0008
0.0150
0.1500
0.0150
OH
OH
OH
OH
Bahan
- Kaca 5mm
1.1000
m2
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Kayu
- Buruh Tak Terampil
0.3600
0.1500
OH
OH
Bahan
- Kunci tanam besar 2x Putar (Kuningan)
1.0000
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Kayu
- Buruh Tak Terampil
0.1400
0.0800
OH
OH
Bahan
- Engsel Kuningan (Untuk pintu)
1.0000
Stel
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Kayu
- Buruh Tak Terampil
0.1400
0.0800
OH
OH
Bahan
- Engsel Kuningan (Untuk jendela)
1.0000
Stel
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Kayu
- Buruh Tak Terampil
0.1400
0.0800
OH
OH
Bahan
- Grendel Panjang
1.0000
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Kayu
- Buruh Tak Terampil
0.1200
0.0600
OH
OH
Bahan
- Grendel Biasa (kecil)
1.0000
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Kayu
- Buruh Tak Terampil
0.0120
0.0600
OH
OH
Bahan
- Engsel Sikutan (Kuningan)
1.0000
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Mandor
- Kepala Tukang Cat
- Tukang Cat
- Buruh Tak Terampil
0.0025
0.0075
0.0750
0.0500
OH
OH
OH
OH
Bahan
- Cat tembok mowilek
- Plamur Tembok Master
- Kertas Gosok No. 150
0.3000
0.1200
0.1000
kg
kg
lbr
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Mandor
- Kepala Tukang Cat
- Tukang Cat
- Buruh Tak Terampil
0.0027
0.0082
0.0818
0.0545
OH
OH
OH
OH
Bahan
- Cat tembok mowilek
- Plamur Tembok Master
- Kertas Gosok No. 150
0.3000
0.1200
0.1000
kg
kg
lbr
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah
- Tukang Cat
0.8800
Sat.
OH
B.
Bahan
- Cerlax
- Spirtus
- Kertas Gosok no.150
0.0340
0.6500
0.5000
kg
Liter
Lbr
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Cat
0.9592
OH
Bahan
- Cerlax
- Spirtus
0.0340
0.6500
kg
Liter
0.5000
Lbr
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Cat
0.8800
OH
Bahan
- Cerlax
- Spirtus
- Kertas Gosok no.150
0.0340
0.6500
0.5000
kg
Liter
Lbr
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Cat
0.9592
OH
Bahan
- Cerlax
- Spirtus
- Kertas Gosok no.150
0.0340
0.6500
0.5000
kg
Liter
Lbr
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Cat
0.8800
OH
Bahan
- Cerlax
- Spirtus
- Kertas Gosok no.150
0.0340
0.6500
0.5000
kg
Liter
Lbr
Satuan
Harga Satuan
m2
Rp.
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Tukang Cat
0.9592
OH
Bahan
- Cerlax
- Spirtus
- Kertas Gosok no.150
0.0340
0.6500
0.5000
kg
Liter
Lbr
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Mandor
- Kepala Tukang Cat
- Tukang Cat
- Buruh Tak Terampil
0.0025
0.0075
0.0750
0.0500
OH
OH
OH
OH
Bahan
- Cat Minyak (Emco)
- Plamir dempul
- Kertas Gosok No. 150
0.4250
0.0840
0.5000
kg
kg
lbr
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Mandor
- Kepala Tukang Cat
- Tukang Cat
- Buruh Tak Terampil
0.0025
0.0075
0.0750
0.0500
Bahan
- Cat Tembok Decholith (SW)
- Plamur Tembok Master
- Kertas Gosok No. 150
0.3000 kg
0.1200 kg
0.1000 lbr
OH
OH
OH
OH
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah
- Kepala Tukang Batu
0.1500
Sat.
OH
Tukang Batu
B.
Bahan
- Closed Jongkok porselen (warna putih)
1.5000
OH
1.0000
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Kepala Tukang Batu
- Tukang Batu
0.1500
1.5000
OH
OH
Bahan
- Shop Holder
1.0000
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah
- Kepala Tukang Pipa
- Tukang Pipa
0.1500
1.5000
OH
OH
Bahan
- Kran Air Uk.3/4''
- Rol TBA
1.0000
1.0000
Buah
Rol
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
0.1500
1.5000
OH
OH
Bahan
- Floor Drain
- Lem Pipa PVC
1.0000
1.0000
Buah
Buah
Satuan
Harga Satuan
Uraian
Koef.
B.
Sat.
Upah
- Kepala Tukang Pipa
- Tukang Pipa
No
A.
Sat.
Sat.
Upah
- Kepala Tukang Pipa
- Tukang Pipa
0.0818
0.8128
OH
OH
Bahan
- Pipa PVC 3/4" panjang 4.00 mt (maspion)
- Lem Pipa PVC
1.1000
1.0000
M1
Buah
Satuan
Harga Satuan
m1
Rp.
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Kepala Tukang Pipa
- Tukang Pipa
0.0818
0.8128
OH
OH
Bahan
- Pipa PVC 3" panjang 4.00 mt (maspion)
- Lem Pipa PVC
1.1000
0.4000
M1
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah
- Kepala Tukang Pipa
- Tukang Pipa
0.0818
0.8128
OH
OH
Bahan
- Pipa PVC 4" panjang 4.00 mt (maspion)
- Lem Pipa PVC
1.1000
0.5000
M1
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Sat.
Upah
- Kepala Tukang Batu
- Mandor
- Pekerja Terampil
- Tukang Batu
- Tukang Pipa
- Pekerja Tak Termpil
0.0137
0.0420
0.3400
0.1300
0.1000
0.7500
OH
OH
OH
OH
OH
OH
Bahan
- Semen PC (portland cement) 50kg
- Pasir Pasang plester
- Seng Plat Dasar BJLS 30 (uk .45 x 1)
- Septictank Bio filter ,Kapasitas 5 -10 org
- Pipa PVC 4" type D pj. 6.00 mt
0.2600
0.0420
1.0000
1.0000
0.2500
zak
M3
Lbr
Unit
M1
Satuan
Harga Satuan
No
Uraian
Koef.
Upah
Kepala Tukang Listrik
0.0500
Sat.
OH
Tukang Listrik
Pekerja Terampil
Bahan
Isolator
Kabel NYA 500 Volt 2 x 1,5 mm2
Pipa Paralon 5/8
T Dos PVC
Las doof
Fiting Plavond
1.0000
1.0000
OH
OH
15.0000
30.0000
6.0000
2.0000
6.0000
1.0000
Buah
M1
M1
Buah
Buah
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah
- Kepala Tukang Listrik
- Tukang Listrik
- Pekerja Terampil
0.0500
0.2000
0.0010
OH
OH
OH
Bahan
- Stop Kontak (Broco)
- Kabel NYA 500 Volt 2 x 1,5 mm2
- Pipa Paralon 5/8
- T Dos PVC
1.0000
0.0120
6.0000
0.7500
Buah
M1
M1
Buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah
- Kepala Tukang Listrik
- Tukang Listrik
- Pekerja Terampil
0.0500
0.2000
0.0010
Bahan
- Saklar tunggal (Broco)
- Kabel NYA 500 Volt 2 x 1,5 mm2
- Pipa Paralon 5/8
T Dos PVC
1.0000 Buah
0.0120
M1
6.0000 M1
0.7500 Buah
OH
OH
OH
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Sat.
Upah
- Kepala Tukang Listrik
- Tukang Listrik
- Pekerja Terampil
0.0500
0.2000
0.0010
Sat.
OH
OH
OH
B.
Bahan
- Saklar Ganda (Broco)
- Kabel NYA 500 Volt 2 x 1,5 mm2
- Pipa Paralon 5/8
- T Dos PVC
1.0000 Buah
0.0120
M1
6.0000 M1
0.7500 Buah
IV.
Pek. Beton
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah:
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja/Buruh Tak Terampil
0.0260
0.0260
0.2600
0.5200
O.H
O.H
O.H
O.H
Bahan:
- Kayu Meranti Bekisting
- Paku
0.0400
0.3000
m3
Kg
- Minyak Bekisting
0.1000
ltr
Satuan
Harga Satuan
No
Uraian
Koef.
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja/Buruh Tak Terampil
Sat.
0.0260
0.0260
0.2600
0.5200
O.H
O.H
O.H
O.H
0.0450
0.3000
0.1000
m3
Kg
ltr
Bahan :
Kayu Meranti Bekisting
Paku
Minyak Bekisting
Satuan
Harga Satuan
No
Uraian
Koef.
Sat.
Upah:
Mandor
0.0330
O.H
0.0330
0.3300
0.6600
O.H
O.H
O.H
Bahan :
Kayu Meranti Bekisting
Paku
Minyak Bekisting
Balok kayu borneo
Plywood tebal 9 mm
Dolken kayu galam 8-10 / 4 m
0.0400
0.4000
0.2000
0.0150
0.3500
2.0000
m3
Kg
ltr
m3
Lbr
Btg
Satuan
Harga Satuan
No
Uraian
Koef.
Sat.
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja/Buruh Tak Terampil
0.0330
0.0330
0.3300
Bahan :
Kayu Meranti Bekisting
Paku
Minyak Bekisting
Balok kayu borneo
Plywood tebal 9 mm
Dolken kayu galam 8-10 / 4 m
0.6600
O.H
O.H
O.H
O.H
0.0400
0.4000
0.2000
0.0180
0.3500
2.0000
m3
Kg
ltr
m3
Lbr
Btg
Satuan
Harga Satuan
No
Uraian
Koef.
Sat.
Upah:
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja/Buruh Tak Terampil
0.0330
0.0330
0.3300
0.6600
O.H
O.H
O.H
O.H
Bahan :
Kayu Meranti Bekisting
Paku
Minyak Bekisting
Balok kayu borneo
Plywood tebal 9 mm
Dolken kayu galam 8-10 / 4 m
0.0300
0.4000
0.1500
0.0150
0.3500
2.0000
m3
Kg
ltr
m3
Lbr
Btg
No
Jenis Pekerjaan
Satuan
Harga Satuan
Uraian
Koef.
Pembesian 10 kg dengan b
Kg
Rp.
Sat.
Upah :
Mandor
Kepala Tukang Besi
Tukang Besi
Pekerja/Buruh Tak Terampil
0.0040
0.0070
0.0700
0.0700
O.H
O.H
O.H
O.H
Bahan :
Besi beton polos/ulir
Kawat Beton
10.500
0.1500
Kg
Kg
Satuan
Harga Satuan
Rp.
No
Uraian
Koef.
A.
Upah :
- Pekerja/Buruh Tak Terampil
3.0000
Sat.
O.H
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah:
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Pekerja Terampil
Sat.
0.08300 O.H
0.0280 O.H
0.2750 O.H
1.6500 O.H
B. Bahan:
- Semen PC (Portland Cement) 50kg
- Pasir Cor
- Batu Pecah 2/3 cm
- Air
384.00
0.4943
0.7422
215.00
Kg
m3
m3
Lt
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah:
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Pekerja Terampil
Bahan:
- Semen PC (Portland Cement) 50kg
- Pasir Cor
- Batu Pecah 2/3 cm
- Air
Sat.
0.0600
0.0200
0.2000
1.2000
O.H
O.H
O.H
O.H
230.0000
0.6379
0.7336
200.0000
Kg
m3
m3
Lt
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah:
- Mandor
- Kepala Tukang besi
0.2650
0.2620
Sat.
O.H
O.H
- Tukang Besi
- Tukang kayu
- Tukang Batu
- Pekerja Terampil
B.
Bahan:
- Kayu Meranti Bekisting
- Paku
- Minyak Bekisting
- Besi Beton Polos
- Kawat Beton
- Semen PC (Portland Cement) 50kg
- Pasir Cor
- Batu Pecah 2/3 cm
1.0500
1.3000
0.2750
5.3000
O.H
O.H
O.H
O.H
0.2000
1.5000
0.4000
157.5000
2.2500
336.0000
0.5400
0.8100
m3
Kg
ltr
kg
Kg
Kg
m3
m3
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah:
- Mandor
- Kepala Tukang besi
- Tukang Besi
- Tukang kayu
- Tukang Batu
- Pekerja Terampil
Bahan:
- Kayu Meranti Bekisting
- Paku
- Minyak Bekisting
- Besi Beton Polos
- Kawat Beton
- Semen PC (Portland Cement) 50kg
- Pasir Cor
- Batu Pecah 2/3 cm
Sat.
0.2830
0.3230
1.4000
1.5600
0.2750
5.6500
O.H
O.H
O.H
O.H
O.H
O.H
0.2700
2.0000
0.6000
210.0000
3.0000
336.0000
0.5400
0.8100
m3
Kg
ltr
kg
Kg
Kg
m3
m3
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah:
- Mandor
- Kepala Tukang besi
- Tukang Besi
- Tukang kayu
- Tukang Batu
- Pekerja Terampil
B.
Sat.
0.3530
0.4030
2.1000
1.6500
0.2750
7.0500
O.H
O.H
O.H
O.H
O.H
O.H
0.4000
4.0000
2.0000
315.0000
4.5000
336.0000
0.5400
m3
Kg
ltr
kg
Kg
Kg
m3
Bahan:
0.8100 m3
0.15 m3
3.5 Lbr
20 Btg
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah:
- Mandor
- Kepala Tukang besi
- Tukang Besi
- Tukang kayu
- Tukang Batu
0.3180
0.3330
1.4000
1.6500
0.2750
O.H
O.H
O.H
O.H
O.H
- Pekerja Terampil
6.3500
O.H
Bahan:
- Kayu Meranti Bekisting
- Paku
- Minyak Bekisting
- Besi Beton Polos
- Kawat Beton
- Semen PC (Portland Cement) 50kg
- Pasir Cor
- Batu Pecah 2/3 cm
- Balok kayu borneo
- Plywood tebal 9 mm
- Dolken kayu galam 8-10 / 4 m
0.3200
3.2000
1.6000
210.0000
3.0000
336.0000
0.5400
0.8100
0.14
2.8
16
m3
Kg
ltr
kg
Kg
Kg
m3
m3
m3
Lbr
Btg
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah:
- Mandor
- Kepala Tukang besi
- Tukang Besi
- Tukang kayu
- Tukang Batu
- Pekerja Terampil
Bahan:
- Kayu Meranti Bekisting
- Paku
- Minyak Bekisting
- Besi Beton Polos
- Kawat Beton
- Semen PC (Portland Cement) 50kg
- Pasir Cor
- Batu Pecah 2/3 cm
- Balok kayu borneo
- Plywood tebal 9 mm
- Dolken kayu galam 8-10 / 4 m
Sat.
0.2650
0.2650
1.0500
1.3000
0.2750
5.3000
O.H
O.H
O.H
O.H
O.H
O.H
0.3200
3.2000
1.6000
157.5000
2.2500
336.0000
0.5400
0.8100
0.1200
2.8000
32.000
m3
Kg
ltr
kg
Kg
Kg
m3
m3
m3
Lbr
Btg
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Sat.
Upah:
- Mandor
- Kepala Tukang besi
- Tukang Besi
- Tukang kayu
- Tukang Batu
- Pekerja Terampil
0.0090
0.0060
0.0200
0.0200
0.0200
0.1800
O.H
O.H
O.H
O.H
O.H
O.H
Bahan:
- Kayu Meranti Bekisting
- Paku
- Besi Beton Polos
- Kawat Beton
0.0020
0.0100
3.0000
0.0450
m3
Kg
kg
Kg
4.0000
0.0060
0.0090
Kg
m3
m3
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Upah:
- Mandor
- Kepala Tukang besi
- Tukang Besi
- Tukang kayu
- Tukang Batu
- Pekerja Terampil
B.
Sat.
0.0150
0.0100
0.0330
0.0330
0.0330
0.2970
O.H
O.H
O.H
O.H
O.H
O.H
0.0030
0.0200
3.6000
0.0500
5.5000
0.0090
0.0150
m3
Kg
kg
Kg
Kg
m3
m3
Bahan:
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Upah:
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja Terampil
Bahan:
- Kayu Kamper 8/12
- Paku
1.2000
0.2000
m3
kg
Satuan
Harga Satuan
Koef.
Sat.
Upah:
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja Terampil
0.1000
0.0100
0.1000
0.1000
O.H
O.H
O.H
O.H
Bahan:
- Kayu Kamper Reng 2/3
- Kayu Kamper Usuk 5/7
- Paku
0.0390
0.0108
0.2000
m3
m3
kg
Satuan
Harga Satuan
No
Uraian
Koef.
A.
Sat.
O.H
O.H
O.H
O.H
Uraian
B.
Rp.
0.2000
2.0000
10.0000
4.0000
No
A.
Upah:
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
0.0250
0.0600
0.8000
Sat.
O.H
O.H
O.H
B.
- Pekerja Terampil
0.5000
Bahan:
- Papan Kayu 2/20
- Kayu Meranti Usuk 5/7
- Seng Talang
- Paku Sumbat
0.0080 m3
0.0520 m3
1.0000 Lbr
5.0000 buah
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
O.H
Upah:
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja Terampil
Bahan:
- Kayu balok 6/12
- Paku
Sat.
0.2000
1.0000
10.0000
4.0000
O.H
O.H
O.H
O.H
1.1000
0.2000
m3
kg
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Bahan:
- Semen PC (Portland Cement) 50 kg
Pasir Pasang
- Genteng Wuwung Karang Pilang
0.2370 kg
0.0323 m3
3.0000 Buah
Jenis Pekerjaan
Satuan
Harga Satuan
Upah:
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja Terampil
0.0080
0.0080
0.0750
0.1500
Bahan:
- Genteng Karang Pilang
Rp.
Sat.
O.H
O.H
O.H
O.H
Satuan
Harga Satuan
Uraian
Koef.
B.
25.0000 Buah
No
A.
O.H
O.H
O.H
O.H
Koef.
Sat.
0.0200
0.0200
0.2000
0.4000
Uraian
B.
Rp.
Upah:
- Mandor
- Kepala Tukang Batu
- Tukang Batu
- Pekerja/Buruh Tak Terampil
No
A.
Upah:
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja Terampil
Bahan
0.0050
0.0050
0.0500
0.1000
Memasang langit-langit gy
m2
Rp.
Sat.
OH
OH
OH
OH
- Gypsum board
- Paku Skrup
0.3640
0.1100
Satuan
Harga Satuan
No
Uraian
Koef.
A.
B.
Rp.
Sat.
0.0750
0.0300
0.3000
0.1500
OH
OH
OH
OH
Bahan
- Kayu 5/7
- Paku
0.0154
0.2000
m3
kg
Satuan
Harga Satuan
Uraian
Koef.
B.
Upah:
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Pekerja Terampil
No
A.
Lbr
kg
Sat.
Upah
- Mandor
- Kepala Tukang Kayu
- Tukang Kayu
- Buruh Tak Terampil
0.0050
0.0200
0.2000
0.1000
OH
OH
OH
OH
Bahan
- Kayu kamper (papan)
- Paku
0.0108
0.1000
M3
Kg
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
400.00
700.00
6,500.00
5,000.00
12,600.00
6,175,000.00
5,850,000.00
17,000.00
25,935.00
22,815.00
340.00
Jumlah:
Jumlah:
49,090.00
5=3x4
80,000.00
50,000.00
200.00
2,500.00
Jumlah:
2,700.00
5=3x4
80,000.00
50,000.00
Jumlah:
2,000.00
37,500.00
39,500.00
5=3x4
80,000.00
50,000.00
800.00
15,000.00
15,800.00
129,000.00
Jumlah:
154,800.00
154,800.00
Jumlah:
5=3x4
4,000.00
25,000.00
80,000.00
50,000.00
Jumlah:
29,000.00
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
9,520.00
5,600.00
52,000.00
120,000.00
187,120.00
160,000.00
1,550.00
153,400.00
11,050.00
72,000.00
300,700.00
47,860.80
5,171.40
425,732.20
Jumlah:
Jumlah:
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
129,000.00
160,000.00
Jumlah:
3,120.00
2,730.00
25,350.00
39,000.00
70,200.00
55,728.00
192,000.00
247,728.00
5=3x4
6,000.00
5,250.00
48,750.00
75,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
135,000.00
1,550.00
153,400.00
160,000.00
Jumlah:
252,650.00
79,768.00
192,000.00
524,418.00
5=3x4
1,200.00
700.00
6,500.00
100,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
108,400.00
29,295.00
5,829.20
45,500.00
1,550.00
153,400.00
650.00
Jumlah:
80,624.20
5=3x4
80,000.00
70,000.00
1,200.00
700.00
65,000.00
50,000.00
Jumlah:
23,400.00
1,550.00
153,400.00
650.00
Jumlah:
6,500.00
15,000.00
29,372.50
5,829.20
45,500.00
80,701.70
5=3x4
1,200.00
700.00
6,500.00
80,000.00
70,000.00
65,000.00
50,000.00
15,000.00
23,400.00
Jumlah:
17,825.00
6,596.20
45,500.00
1,550.00
153,400.00
650.00
Jumlah:
69,921.20
5=3x4
12,800.00
8,400.00
78,000.00
180,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
279,200.00
67,425.00
12,272.00
91,000.00
1,550.00
153,400.00
650.00
Jumlah:
170,697.00
5=3x4
80,000.00
70,000.00
1,200.00
1,050.00
65,000.00
50,000.00
Jumlah:
27,000.00
1,550.00
153,400.00
Jumlah:
9,750.00
15,000.00
15,847.20
3,068.00
18,915.20
5=3x4
1,200.00
1,050.00
9,750.00
15,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
27,000.00
12,052.80
3,528.20
1,550.00
153,400.00
Jumlah:
15,581.00
Membuat acian
23,038.00
5=3x4
800.00
700.00
6,500.00
10,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
18,000.00
5,037.50
1,550.00
Jumlah:
5,037.50
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
1,040.00
910.00
8,125.00
12,500.00
Jumlah:
22,575.00
1,550.00
27,690.00
153,400.00
10,920.00
Jumlah:
15,190.00
35,997.00
6,903.00
72,399.60
130,489.60
5=3x4
1,120.00
980.00
8,775.00
13,500.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
24,375.00
16,120.00
44,857.80
6,903.00
109,975.00
1,550.00
27,690.00
153,400.00
4,150.00
Jumlah:
177,855.80
5=3x4
28,000.00
147,000.00
1,365,000.00
350,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
1,890,000.00
12,350,000.00
17,000.00
14,300.00
13,585,000.00
21,250.00
14,300.00
Jumlah:
13,620,550.00
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
270,000.00
13,650,000.00
14,300.00
Jumlah:
4,000.00
21,000.00
195,000.00
50,000.00
600,600.00
7,150.00
607,750.00
Buat dan pasang pintu dan jendela kaca, kayu kelas 1 atau 2
391,923.00
5=3x4
3,200.00
16,800.00
156,000.00
40,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
216,000.00
136,202.50
39,720.00
3,891,500.00
49,650.00
Jumlah:
175,922.50
5=3x4
60.00
1,050.00
9,750.00
750.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
11,610.00
185,900.00
169,000.00
Jumlah:
185,900.00
5=3x4
65,000.00
50,000.00
23,400.00
7,500.00
30,900.00
97,125.00
97,125.00
97,125.00
5=3x4
65,000.00
50,000.00
9,100.00
4,000.00
13,100.00
79,950.00
79,950.00
79,950.00
5=3x4
9,100.00
4,000.00
65,000.00
50,000.00
13,100.00
23,450.00
23,450.00
23,450.00
5=3x4
9,100.00
4,000.00
65,000.00
50,000.00
13,100.00
13,000.00
13,000.00
13,000.00
5=3x4
65,000.00
50,000.00
7,800.00
3,000.00
10,800.00
6,500.00
6,500.00
6,500.00
5=3x4
65,000.00
50,000.00
780.00
3,000.00
3,780.00
79,950.00
79,950.00
79,950.00
5=3x4
200.00
525.00
4,875.00
2,500.00
80,000.00
70,000.00
65,000.00
50,000.00
8,100.00
77,858.00
25,000.00
4,550.00
23,357.40
3,000.00
455.00
26,812.40
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
-
218.00
572.25
5,313.75
2,725.00
77,858.00
25,000.00
4,550.00
23,357.40
3,000.00
455.00
8,829.00
26,812.40
5=3x4
65,000.00
57,200.00
57,200.00
1,955.00
11,830.00
2,275.00
57,500.00
18,200.00
4,550.00
16,060.00
5=3x4
65,000.00
62,348.00
62,348.00
57,500.00
18,200.00
4,550.00
1,955.00
11,830.00
2,275.00
16,060.00
5=3x4
57,200.00
65,000.00
57,200.00
1,955.00
11,830.00
2,275.00
57,500.00
18,200.00
4,550.00
16,060.00
5=3x4
62,348.00
65,000.00
62,348.00
1,955.00
11,830.00
2,275.00
57,500.00
18,200.00
4,550.00
16,060.00
5=3x4
65,000.00
57,200.00
57,200.00
57,500.00
18,200.00
4,550.00
1,955.00
11,830.00
2,275.00
16,060.00
78,408.00
5=3x4
65,000.00
62,348.00
62,348.00
57,500.00
18,200.00
4,550.00
1,955.00
11,830.00
2,275.00
16,060.00
5=3x4
200.00
525.00
4,875.00
2,500.00
80,000.00
70,000.00
65,000.00
50,000.00
8,100.00
24,437.50
3,003.00
2,275.00
57,500.00
35,750.00
4,550.00
29,715.50
5=3x4
200.00
525.00
4,875.00
2,500.00
80,000.00
70,000.00
65,000.00
50,000.00
8,100.00
77,858.00
25,000.00
4,550.00
23,357.40
3,000.00
455.00
26,812.40
5=3x4
70,000.00
10,500.00
97,500.00
65,000.00
108,000.00
142,905.00
142,905.00
142,905.00
5=3x4
70,000.00
65,000.00
10,500.00
97,500.00
108,000.00
19,500.00
19,500.00
19,500.00
5=3x4
10,500.00
97,500.00
70,000.00
65,000.00
108,000.00
110,500.00
4,550.00
110,500.00
4,550.00
115,050.00
5=3x4
10,500.00
97,500.00
70,000.00
65,000.00
108,000.00
30,713.00
9,500.00
30,713.00
9,500.00
40,213.00
5=3x4
70,000.00
65,000.00
5,726.00
52,832.00
58,558.00
6,500.00
9,500.00
7,150.00
9,500.00
16,650.00
106,358.00
5=3x4
70,000.00
65,000.00
5,726.00
52,832.00
58,558.00
40,000.00
9,500.00
44,000.00
3,800.00
47,800.00
5=3x4
5,726.00
52,832.00
70,000.00
65,000.00
58,558.00
71,500.00
4,750.00
65,000.00
9,500.00
76,250.00
5=3x4
959.00
3,360.00
17,000.00
8,450.00
6,500.00
37,500.00
70,000.00
80,000.00
50,000.00
65,000.00
65,000.00
50,000.00
73,769.00
403.00
6,442.80
25,950.00
3,342,000.00
8,525.00
1,550.00
153,400.00
25,950.00
3,342,000.00
34,100.00
3,383,320.80
5=3x4
70,000.00
3,500.00
65,000.00
50,000.00
65,000.00
50,000.00
118,500.00
1,560.00
4,875.00
1,085.00
1,000.00
618.00
8,500.00
23,400.00
146,250.00
6,510.00
2,000.00
3,708.00
8,500.00
190,368.00
5=3x4
3,500.00
13,000.00
50.00
70,000.00
65,000.00
50,000.00
16,550.00
14,500.00
58.50
6,510.00
750.00
14,500.00
4,875.00
1,085.00
1,000.00
21,818.50
5=3x4
3,500.00
13,000.00
50.00
70,000.00
65,000.00
50,000.00
16,550.00
9,500.00
58.50
6,510.00
750.00
9,500.00
4,875.00
1,085.00
1,000.00
16,818.50
5=3x4
70,000.00
65,000.00
50,000.00
3,500.00
13,000.00
50.00
16,550.00
13,500.00
4,875.00
1,085.00
1,000.00
13,500.00
58.50
6,510.00
750.00
20,818.50
5=3x4
2,080.00
1,820.00
16,900.00
26,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
46,800.00
247,000.00
5,100.00
400.00
6,175,000.00
17,000.00
4,000.00
Jumlah:
252,500.00
5=3x4
2,080.00
1,820.00
16,900.00
26,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
46,800.00
277,875.00
5,100.00
400.00
6,175,000.00
17,000.00
4,000.00
Jumlah:
141,687.50
5=3x4
80,000.00
2,640.00
70,000.00
65,000.00
50,000.00
2,310.00
21,450.00
33,000.00
59,400.00
6,175,000.00
17,000.00
4,000.00
5,850,000.00
91,125.00
71,500.00
247,000.00
6,800.00
800.00
87,750.00
31,893.75
143,000.00
Jumlah:
Jumlah:
258,621.88
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
2,640.00
2,310.00
21,450.00
33,000.00
59,400.00
6,175,000.00
17,000.00
4,000.00
5,850,000.00
91,125.00
71,500.00
247,000.00
6,800.00
800.00
105,300.00
31,893.75
143,000.00
Jumlah:
Jumlah:
267,396.88
5=3x4
2,640.00
2,310.00
21,450.00
33,000.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
59,400.00
185,250.00
6,800.00
600.00
87,750.00
31,893.75
143,000.00
6,175,000.00
17,000.00
4,000.00
5,850,000.00
91,125.00
71,500.00
Jumlah:
455,293.75
5=3x4
320.00
490.00
4,550.00
3,500.00
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
8,860.00
115,500.00
2,700.00
11,000.00
18,000.00
Jumlah:
118,200.00
5=3x4
28,000.00
Jumlah:
84,000.00
84,000.00
5=3x4
6640.00
2,100.00
12,375.00
57,750.00
78,865.00
80,000.00
75,000.00
45,000.00
35,000.00
Jumlah:
407,040.00
93,919.78
189,257.50
-
1,060.00
190,000.00
255,000.00
Jumlah:
690,217.27
5=3x4
80,000.00
75,000.00
45,000.00
35,000.00
4,800.00
1,500.00
9,000.00
42,000.00
57,300.00
1,060.00
190,000.00
255,000.00
-
243,800.00
121,199.94
187,071.65
-
Jumlah:
Jumlah:
552,071.60
5=3x4
80,000.00
70,000.00
21,200.00
18,340.00
65,000.00
65,000.00
65,000.00
50,000.00
68,250.00
84,500.00
17,875.00
265,000.00
475,165.00
6,175,000.00
17,000.00
4,000.00
11,000.00
18,000.00
1,060.00
190,000.00
255,000.00
1,235,000.00
25,500.00
1,600.00
1,732,500.00
40,500.00
356,160.00
102,600.00
206,550.00
Jumlah:
Jumlah:
3,700,410.00
5=3x4
80,000.00
70,000.00
65,000.00
65,000.00
65,000.00
50,000.00
22,640.00
22,610.00
91,000.00
101,400.00
17,875.00
282,500.00
538,025.00
6,175,000.00
17,000.00
4,000.00
11,000.00
18,000.00
1,060.00
190,000.00
255,000.00
1,667,250.00
34,000.00
2,400.00
2,310,000.00
54,000.00
356,160.00
102,600.00
206,550.00
Jumlah:
4,732,960.00
Jumlah:
5=3x4
80,000.00
70,000.00
65,000.00
65,000.00
65,000.00
50,000.00
28,240.00
28,210.00
136,500.00
107,250.00
17,875.00
352,500.00
670,575.00
6,175,000.00
17,000.00
4,000.00
11,000.00
18,000.00
1,060.00
190,000.00
2,470,000.00
68,000.00
8,000.00
3,465,000.00
81,000.00
356,160.00
102,600.00
Jumlah:
206,550.00
877,500.00
318,937.50
1,430,000.00
255,000.00
5,850,000.00
91,125.00
71,500.00
9,383,747.50
Jumlah:
5=3x4
80,000.00
70,000.00
65,000.00
65,000.00
65,000.00
50,000.00
Jumlah:
6,175,000.00
17,000.00
4,000.00
11,000.00
18,000.00
1,060.00
190,000.00
255,000.00
5,850,000.00
91,125.00
71,500.00
Jumlah:
25,440.00
23,310.00
91,000.00
107,250.00
17,875.00
317,500.00
582,375.00
1,976,000.00
54,400.00
6,400.00
2,310,000.00
54,000.00
356,160.00
102,600.00
206,550.00
819,000.00
255,150.00
1,144,000.00
7,284,260.00
5=3x4
80,000.00
70,000.00
65,000.00
65,000.00
65,000.00
50,000.00
21,200.00
18,550.00
68,250.00
84,500.00
17,875.00
265,000.00
475,375.00
6,175,000.00
17,000.00
4,000.00
11,000.00
18,000.00
1,060.00
190,000.00
255,000.00
5,850,000.00
91,125.00
71,500.00
1,976,000.00
54,400.00
6,400.00
1,732,500.00
40,500.00
356,160.00
102,600.00
206,550.00
702,000.00
255,150.00
2,288,000.00
Jumlah:
7,720,260.00
Jumlah:
5=3x4
80,000.00
70,000.00
65,000.00
65,000.00
65,000.00
50,000.00
720.00
420.00
1,300.00
1,300.00
1,300.00
9,000.00
14,040.00
6,175,000.00
17,000.00
11,000.00
18,000.00
12,350.00
170.00
33,000.00
810.00
Jumlah:
4,240.00
1,140.00
2,295.00
1,060.00
190,000.00
255,000.00
54,005.00
Jumlah:
5=3x4
80,000.00
70,000.00
65,000.00
65,000.00
65,000.00
50,000.00
1,200.00
700.00
2,145.00
2,145.00
2,145.00
14,850.00
23,185.00
6,175,000.00
17,000.00
11,000.00
18,000.00
1,060.00
190,000.00
255,000.00
18,525.00
340.00
39,600.00
900.00
5,830.00
1,710.00
3,825.00
Jumlah:
Jumlah:
70,730.00
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
16,000.00
140,000.00
650,000.00
200,000.00
Jumlah:
1,006,000.00
5,850,000.00
17,000.00
7,020,000.00
3,400.00
Jumlah:
7,023,400.00
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
8,000.00
700.00
6,500.00
5,000.00
Jumlah:
20,200.00
12,350,000.00
12,350,000.00
17,000.00
481,650.00
133,380.00
3,400.00
Jumlah:
618,430.00
5=3x4
80,000.00
70,000.00
65,000.00
2,000.00
4,200.00
52,000.00
50,000.00
25,000.00
Jumlah:
83,200.00
6,175,000.00
5,850,000.00
25,950.00
650.00
49,400.00
304,200.00
25,950.00
3,250.00
Jumlah:
382,800.00
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
936,000.00
5,850,000.00
17,000.00
Jumlah:
16,000.00
70,000.00
650,000.00
200,000.00
6,435,000.00
3,400.00
6,438,400.00
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
1,600.00
1,400.00
13,000.00
20,000.00
Jumlah:
36,000.00
1550
153400
7,600.00
367.35
4,954.82
22,800.00
Jumlah:
28,122.17
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
640.00
560.00
4,875.00
7,500.00
Jumlah:
13,575.00
5,900.00
147,500.00
Jumlah:
147,500.00
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
400.00
350.00
3,250.00
5,000.00
9,000.00
259,800.00
21,678.57
94,567.20
2,384.64
Jumlah:
96,951.84
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
6,000.00
2,100.00
19,500.00
7,500.00
Jumlah:
35,100.00
5,850,000.00
17,000.00
90,090.00
3,400.00
Jumlah:
93,490.00
5=3x4
80,000.00
70,000.00
65,000.00
50,000.00
Jumlah:
19,800.00
13,650,000.00
17,000.00
Jumlah:
400.00
1,400.00
13,000.00
5,000.00
147,420.00
1,700.00
149,120.00
SATUAN
HARGA RATA-RATA
(Rp.)
4
Mandor
orang/Hari
80,000.00
orang/Hari
70,000.00
orang/Hari
70,000.00
orang/Hari
70,000.00
orang/Hari
70,000.00
orang/Hari
70,000.00
orang/Hari
70,000.00
orang/Hari
70,000.00
orang/Hari
65,000.00
10
Tukang Batu
orang/Hari
65,000.00
11
Tukang Kayu
orang/Hari
65,000.00
12
Tukang Besi
orang/Hari
65,000.00
13
Tukang Cat
orang/Hari
65,000.00
14
Tukang Aspal
orang/Hari
65,000.00
15
Tukang Plitur
orang/Hari
65,000.00
16
Tukang Pipa
orang/Hari
65,000.00
17
Tukang Listrik
orang/Hari
65,000.00
18
orang/Hari
50,000.00
19
orang/Hari
50,000.00
20
orang/Hari
50,000.00
21
orang/Hari
50,000.00
22
orang/Hari
50,000.00
23
orang/Hari
50,000.00
24
Pekerja
orang/Hari
50,000.00
25
orang/Hari
47,500.00
26
Pekerja Terampil
orang/Hari
50,000.00
27
Juru Ukur
orang/Hari
55,000.00
28
Operator Terampil
orang/Hari
65,000.00
29
orang/Hari
60,000.00
30
Pembantu Operator
orang/Hari
47,000.00
31
Mekanik Terampil
orang/Hari
77,358.00
32
orang/Hari
73,000.00
33
Pembantu Mekanik
orang/Hari
70,588.00
34
Sopir
orang/Hari
60,000.00
35
Pembantu Sopir
orang/Hari
50,000.00
36
Penjaga Malam
orang/Hari
29,411.00
PERHITUN
No
SKETSA
Pek. Persiapan
1
Pek. Tanah
1
Pek. Pondasi
1
Pek. Dinding
Lantai 1
1
Membuat acian
Lantai 2
1
Memasang gewel 1
Memasang gewel 2
Membuat acian
Pekerjaan Keramik
Lantai 1
1
Lantai 2
1
Pekerjaan Kayu
1
Pek. Pengecatan
Lantai 1
1
Lantai 2
1
Pek. Sanitasi
1
Pek. Beton
Lantai 1
1
10
11
12
13
Lantai 2
1
Pekerjaan Atap
1
10
11
12
13
PERHITUNGAN VOLUME
SKETSA
PERHITUNGAN
ersiapan
L= 14 x 8,2
L= 2 x (16 + 10,2)
anah
V = 12,55 x 1 x 1,17
1/3 x 14,684
V = 12,55 x 1 x 0,05
V = 12,55 x 1 x 0,05
V = 123,938 x 0,05
1/3 x 14,684
ondasi
V = 12,55 x 1 x 0,25
nding
L = 2 x 176,24
L = 2 x 31,05
L = (6 x 3,1) - 1,8
2 x luas gewel 1
L = 2 x 14,043
2 x luas gewel 2
L = 2 x 14,043
L = 2 x 161,37
L = 2 x 16,8
aan Keramik
aan Kayu
engecatan
anitasi
V = Total closed
V = Total septictank
stalasi Listrik
V = Total sekering
eton
1
V = P x L x T x Jumlah
V = 1 x 1 x 0,3 x 8
V = 1 x 1 x 0,3 x 8
V = P x L x T x Jumlah
V = P x L x T x Jumlah
V=PxLxT
V = 123,938 x 0,05
V = P x L x T x Jumlah
V = P x L x T x Jumlah
V = 80,296 x 0,12
V=PxLxT
V = 0,15 x 0,3 x 81,25
V=PxLxT
V=PxLxT
V=TxLxP
V = P x L x T x Jumlah
V = P x L x T x Jumlah
V=PxLxT
V=PxLxT
aan Atap
V = P x L x T x Jumlah
V = P x L x T x Jumlah
V = P x L x T x Jumlah
V = P x L x T x Jumlah
V = P x L x T x Jumlah
V = Total P talang
V = 2,87
V = P x L x T x Jumlah
V = 0,08 x 0,12 x
(4,43+5,93+3,1+(2,78*2))
V = Total P lisplank
V = Total P wuwungan
V = 5,93 + 2,78
V = 119,063 + 4,875
V = 78,046 + 2,25
V = 123,938 + 80,296
UNGAN VOLUME
PERHITUNGAN
3
L= 14 x 8,2 =
L= 2 x (16 + 10,2) =
V = 12,55 x 1 x 1,17 =
1/3 x 14,684 =
V = 12,55 x 1 x 0,05 =
114.80
52.40 m
14.684 m
4.894 m
V = 12,55 x 1 x 0,05 =
0.627 m
V = 123,938 x 0,05 =
6.1969 m
1/3 x 14,684 =
4.894 m
0.376 m
V = 12,55 x 1 x 0,25 =
3.137 m
22.088 m
0.971 m
176.24
31.05
352.48 m
62.1 m
L = 2 x 176,24
L = 2 x Luas bata merah (1pc:2ps)
L = 2 x 31,05
414.58 m
161.37
16.8
L = (6 x 3,1) - 1,8 =
14.043 m
2 x luas gewel 1
L = 2 x 14,043 =
28.086
35.245 m
2 x luas gewel 2
=
L = 2 x 14,043
70.49 m
322.74 m
33.6 m
454.916 m
L = 2 x 161,37
L = 2 x Luas bata merah (1pc:2ps)
L = 2 x 16,8
119.063 m
4.875 m
78.046 m
2.25 m
0.9684 m
12.6 m
12.8308 m
3 unit
10 unit
14 stel
14 stel
3 unit
3 unit
3 unit
414.58 m
17.5896 m
13.3728 m
3.612 m
123.938 m
454.916 m
58.04 m
5.45 m
6.6016 m
80.296 m
31.4 m
V = Total closed =
2 unit
3 unit
4 unit
4 unit
50.01 m'
m'
13.4 m'
17.75 m'
V = Total septictank =
1 unit
1 ls
28 unit
12 unit
6 unit
10 unit
V = Total sekering =
1 ls
1 unit
V = P x L x T x Jumlah
V = 1 x 1 x 0,3 x 8 =
2.4
V = 1 x 1 x 0,3 x 8 =
V = P x L x T x Jumlah
0.648
V = P x L x T x Jumlah
=
0.021 m
0.3663
6.1969 m
2.72745 m
0.8613 m
9.63552 m
3.65625 m
0.2511 m
V = 123,938 x 0,05
V = P x L x T x Jumlah
V = 0,3 x 0,15 x 3,19 x 19
V = P x L x T x Jumlah
V = 0,15 x 0,15 x 3,19 x 12
V = Luas lt.2 x T
V = 80,296 x 0,12
V=PxLxT
V = 0,15 x 0,3 x 81,25
V=PxLxT
V = 0,15 x 0,2 x 8,37
V=PxLxT
=
0.3032 m
0.408 m
0.43296 m
V = P x L x T x Jumlah
=
2.72745 m
1.076625 m
1.9395 m
1.941 m
0.326784 m
0.081696 m
0.027552 m
V = P x L x T x Jumlah
V =((5,73 x 4) + (2,78 x 4)) x 0,08 x
0,12
V = P x L x T x Jumlah
V =(5,73 + 2,78) x 0,08 x 0,12
V = P x L x T x Jumlah
V = 2,87 x 0,08 x 0,12
V = P x L x T x Jumlah
V = 0,05 x 0,07 x ((4,355 x 6)+(4,825 x
13))
= 0.2901003 m
V = P x L x T x Jumlah
=
1.17047 m
2.87 m'
0.182592 m
15.7 m'
V = Total P talang
V = 2,87
V = P x L x T x Jumlah
V = 0,08 x 0,12 x
(4,43+5,93+3,1+(2,78*2))
V = Total P lisplank
V = 3,39 + 3,66 + 2,93 + 5,72
V = Total P wuwungan
=
8.71 m'
123.938 m
80.296 m
204.234 m
82.7116 m
V = 5,93 + 2,78
V = Luas area plafond
V = 119,063 + 4,875
V = Luas area plafond
V = 78,046 + 2,25
V = Luas area plafond
V = 123,938 + 80,296
V = Luas area genteng
V = (2,76 x 8,71) + (6,08 x 9,65)
REN
No
1
Pek. Persiapan
1
2
Pek. Tanah
1
2
3
4
5
Pek. Pondasi
1
2
3
4
Pek. Dinding
Lantai 1
1
2
3
4
5
Lantai 2
1
2
3
4
5
6
7
8
9
Pekerjaan Keramik
Lantai 1
1
2
Lantai 2
1
2
Pekerjaan Kayu
1
2
3
4
Pek. Penggantung dan Pengunci
1
2
3
4
5
6
Pek. Pengecatan
Lantai 1
1
2
3
4
5
Lantai 2
1
2
3
4
5
6
Pek. Sanitasi
1
2
3
4
5
6
7
8
9
Pek. Instalasi Listrik
1
2
3
4
5
6
Pek. Beton
Lantai 1
Lantai 2
Pekerjaan Atap
Pekerjaan Keramik
Lantai 1
Pekerjaan Kayu
Pekerjaan
Pekerjaan
Pekerjaan
Pekerjaan
kusen 6/15
daun pintu panil
daun jendela
pintu PVC
Dinding
Kusen
Daun Pintu
Daun Jendela
Plavond
Lantai 2
Pek.
Pek.
Pek.
Pek.
Pek.
Pek.
Dinding
Kusen
Daun Pintu
Daun Jendela
Plavond
Listplank
Pengecatan
Pengecatan
Pengecatan
Pengecatan
Pengecatan
Pengecatan
Pek. Sanitasi
Pek. Pemasangan
Pek. Pemasangan
Pek. Pemasangan
Pek. Pemasangan
Pek.
Pek.
Pek.
Pek.
Pek.
Lantai 2
Pek.
Pek.
Pek.
Pek.
Pekerjaan Atap
Pek. Groding + nok + jurai 8/12
Pek. Usuk 5/7 + reng 2/3
Pek. Talang seng
Pek. Balok tembok
Pek. Lisplank 3/30
Pek. Genteng wuwung
Pek. Rangka plafond
Pek. Plafond gypsum
Pek.Genteng karang pilang
Volume
Pekerjaan
4
Harga
Satuan
5
m
m'
114.80 Rp
52.40 Rp
2,700.00
61,690.00
Sub Total =
m
m
m
m
m
14.684
4.894
0.627
6.1969
4.894
Rp
Rp
Rp
Rp
Rp
39,500.00
13,166.67
170,600.00
170,600.00
29,000.00
Sub Total =
m
m
m
m
0.376
3.137
22.088
0.971
Rp
Rp
Rp
Rp
612,852.20
317,928.00
659,418.00
189,024.00
Sub Total =
m
m
m
m
m
176.24
31.05
352.48
62.1
414.58
Rp
Rp
Rp
Rp
Rp
93,321.00
104,102.00
42,581.00
45,915.00
23,038.00
Total =
m
m
m
m
m
m
m
m
m
161.37
16.8
14.043
28.086
35.245
70.49
322.74
33.6
454.916
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
93,321.00
104,102.00
93,321.00
42,581.00
93,321.00
42,581.00
42,581.00
45,915.00
23,038.00
Total =
Sub Total =
m
m
119.063 Rp
4.875 Rp
153,065.00
202,231.00
Total =
m
m
78.046 Rp
2.25 Rp
153,065.00
202,231.00
Total =
Sub Total =
m
m
m
unit
0.9684
12.6
12.8308
3
Rp
Rp
Rp
Rp
15,510,550.00
877,750.00
391,923.00
200,000.00
Sub Total =
unit
stel
stel
unit
unit
stel
10
14
14
3
3
3
Rp
Rp
Rp
Rp
Rp
Rp
128,025.00
93,050.00
36,550.00
26,100.00
17,300.00
83,730.00
Sub Total =
m
m
m
m
m
414.58
17.5896
13.3728
3.612
123.938
Rp
Rp
Rp
Rp
Rp
34,912.00
73,260.00
73,260.00
73,260.00
34,912.00
Total =
m
m
m
m
m
m
454.916
58.04
5.45
6.6016
80.296
31.4
Rp
Rp
Rp
Rp
Rp
Rp
35,641.00
78,408.00
78,408.00
78,408.00
34,912.00
37,816.00
Total =
Sub Total =
unit
unit
unit
unit
2
3
4
4
Rp
Rp
Rp
Rp
250,905.00
127,500.00
223,050.00
148,213.00
m'
m'
m'
unit
ls
50.01
13.4
17.75
1
1
Rp
Rp
Rp
Rp
Rp
75,208.00
106,358.00
134,808.00
3,457,090.00
700,000.00
Sub Total =
titik
unit
unit
unit
ls
unit
28
12
6
10
1
1
Rp
Rp
Rp
Rp
Rp
Rp
308,868.00
38,369.00
33,369.00
37,369.00
1,100,000.00
70,000.00
Sub Total =
m
m
m
m
m
m
m
m
m
3.048
0.021
0.3663
6.1969
2.72745
0.8613
9.63552
4.21055
0.84096
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,175,575.00
609,372.00
5,270,985.00
609,372.00
10,054,323.00
93,915.00
8,195,635.00
7,866,635.00
8,195,635.00
Total =
m
m
m
m
2.72745
1.076625
1.9395
1.941
Rp
Rp
Rp
Rp
10,054,323.00
93,915.00
5,270,985.00
5,270,985.00
Total =
Sub Total =
m
m
m'
m'
m'
m'
m
m
m
0.436032
1.46057
2.87
0.182592
15.7
8.71
204.234
204.234
82.7116
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,029,400.00
638,630.00
466,000.00
7,374,400.00
168,920.00
64,122.00
128,590.00
105,952.00
161,075.00
Sub Total =
Total Biaya =
ARAN BIAYA
Total
Harga
6
Rp
Rp
Rp
309,960.00
3,232,556.00
3,542,516.00
Rp
Rp
Rp
Rp
Rp
Rp
580,018.00
64,437.67
106,966.20
1,057,191.14
141,926.00
1,950,539.01
Rp
Rp
Rp
Rp
Rp
230,432.43
997,340.14
14,565,224.78
183,542.30
15,976,539.65
Rp
Rp
Rp
Rp
Rp
Rp
16,446,893.04
3,232,367.10
15,008,950.88
2,851,321.50
9,551,094.04
47,090,626.56
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,059,209.77
1,748,913.60
1,310,506.80
1,195,929.97
3,289,098.65
3,001,534.69
13,742,591.94
1,542,744.00
10,480,354.81
51,370,884.22
98,461,510.78
Rp
Rp
Rp
18,224,378.10
985,876.13
19,210,254.22
Rp
Rp
Rp
Rp
11,946,110.99
455,019.75
12,401,130.74
31,611,384.96
Rp
Rp
Rp
Rp
Rp
15,020,416.62
11,059,650.00
5,028,685.63
600,000.00
31,708,752.25
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,280,250.00
1,302,700.00
511,700.00
78,300.00
51,900.00
251,190.00
3,476,040.00
Rp
Rp
Rp
Rp
Rp
Rp
14,473,816.96
1,288,614.10
979,691.33
264,615.12
4,326,923.46
21,333,660.96
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16,213,661.16
4,550,800.32
427,323.60
517,618.25
2,803,293.95
1,187,422.40
25,700,119.68
47,033,780.64
Rp
Rp
Rp
Rp
501,810.00
382,500.00
892,200.00
592,852.00
Rp
Rp
Rp
Rp
Rp
Rp
3,761,152.08
1,425,197.20
2,392,842.00
3,457,090.00
700,000.00
14,105,643.28
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,648,304.00
460,428.00
200,214.00
373,690.00
1,100,000.00
70,000.00
10,852,636.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,727,152.60
12,796.81
1,930,761.81
3,776,217.35
27,422,663.27
80,888.99
78,969,204.96
33,122,860.00
6,892,201.21
164,934,746.98
Rp
Rp
Rp
Rp
Rp
Rp
27,422,663.27
101,111.24
10,223,075.41
10,230,981.89
47,977,831.80
212,912,578.78
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,501,075.34
932,764.01
1,337,420.00
1,346,506.44
2,652,044.00
558,502.62
26,262,450.06
21,639,000.77
13,322,770.97
71,552,534.21
Rp
543,184,455.56
:
:
:
NO.
KOMPONEN PEKERJAAN
Pek. Persiapan
II
Pek. Tanah
III
Pek. Pondasi
IV
Pek. Dinding
Pekerjaan Keramik
VI
Pekerjaan Kayu
VII
VIII
Pek. Pengecatan
IX
Pek. Sanitasi
XI
Pek. Beton
XII
Pekerjaan Atap
TOTAL
PPN (10%)
Grand Total
DIBULATKAN
TERBILANG :
Harga Tiap m :
JUMLAH HARGA
3
Rp
3,542,516.00
Rp
1,950,539.01
Rp
15,976,539.65
Rp
98,461,510.78
Rp
31,611,384.96
Rp
31,708,752.25
Rp
3,476,040.00
Rp
47,033,780.64
Rp
14,105,643.28
Rp
10,852,636.00
Rp
212,912,578.78
Rp
71,552,534.21
Rp
Rp
Rp
Rp
543,184,455.56
54,318,445.56
597,502,901.12
597,503,000.00
TIME
Pekerjaan
Lokasi
No
Bobot
Pekerjaan
JUNI
%
1
Pek. Persiapan
Pek. Tanah
Pek. Pondasi
Pek. Beton
Pek. Dinding
100
JULI
3
80
0.359093
0.1795467 0.1795467
2.941273
39.1971
18.12672
1.8126717 1.8126717
60
Pekerjaan Kayu
5.837566
0.639937
Pek. Sanitasi
10
Pekerjaan Atap
11
Pekerjaan Keramik
40
2.596842
1.997965
13.17279
20
5.819641
20
12
Pek. Pengecatan
8.658897
1
Jumlah
100
Akumulasi
Realisasi
Lebih Lambat (%)
Lebih Cepat (%)
Mengetahui
Pimpinan Proyek
Bpk. Iwan
AGUSTUS
10
11
12
SEPTEMBER
14
15
13
OKTOBER
16
17
10
11
12
13
14
15
16
17
18
19
2.1647242
7
10
11
12
13
14
15
16
17
18
6.1679056 6.1679056 6.1679056 6.1679056 6.8171161 4.9072309 8.2004278 7.8804591 6.2074987 4.7481071 3.6196344
31.166727 37.334632 43.502538 49.670443 56.487559
Disetujui
Pengawas
19
Persentase
OKTOBER
18
19
20
100
90
80
70
60
50
40
30
20
10
1.4549102
18
19
20
21
Keterangan
19
20
21
18 Mei 2015
laksana
d Sukri S.T
100
TIME SCHE
Pekerjaan : Pembangunan Rumah Tinggal Bpk. Iwan
Lokasi
: Jalan Titan no VI R-6, Kota Malang
No
Pekerjaan
Bobot
%
JUNI
1
JULI
3
Pek. Persiapan
Pek. Tanah
0.359093
0.179547 0.179547
Pek. Pondasi
2.941273
Pek. Beton
39.1971
Pek. Dinding
18.12672
2.589531 2.589531
Pekerjaan Kayu
5.837566
0.639937
Pek. Sanitasi
2.596842
1.997965
10
Pekerjaan Atap
13.17279
11
Pekerjaan Keramik
5.819641
12
Pek. Pengecatan
8.658897
Jumlah
100
Akumulasi
Realisasi
Lebih Lambat (%)
Lebih Cepat (%)
Mengetahui
Pimpinan Proyek
Bpk. Iwan
JULI
7
WAKTU PELAKSANAAN
AGUSTUS
10
11
12
13
SEPTEMBER
14
15
1.45491
1.45491
1.45491
16
17
OKTOBER
18
8.189117 8.189117 11.97351 7.692879 8.067293 4.748107 4.748107 4.748107 3.619634 2.164724 2.164724 2.164724
39.71907 47.90818
Disetujui
Pengawas
100
OKTOBER
19
Persentase
20
100
90
80
70
60
50
40
30
20
10
Keterangan
Lampiran 3
Bahan
1 Semen PC
2 Pasir
3 Granit Tile 40 x 40
4 Semen Warna
Satuan
kg
m
buah
kg
Kebutuhan /
Volume Pekerjaan
m
10
197.109
0.045
197.109
7
197.109
1
197.109
Beli Bahan
No
Bahan
1 Semen PC
2 Pasir
3 Granit Tile 40 x 40
4 Semen Warna
Spesifikasi
Di Pasaran
zak
m
dos
kg
Kebutuhan
50
8.9
198
198
Harga
Rp
60,000.00
Rp
153,400.00
Rp
44,000.00
Rp
27,690.00
Total Biaya Bahan :
Upah kerja
No
Pekerja
1 Mandor
2 Kepala Tukang Batu
3 Tukang Batu
4 Pekerja
Satuan
OH
OH
OH
OH
Jumlah
Pekerja
1
1
1
3
Lama Perkejaan
(hari)
15
15
15
15
=
=
=
Bahan
Semen PC
Pasir
Batu Bata Merah
Beli Bahan
Satuan
kg
m
buah
Kebutuhan /
Volume Pekerjaan
m
15
337.61
0.038
337.61
70
337.61
No
1
2
3
Bahan
Semen PC
Pasir
Batu Bata Merah
Spesifikasi
Di Pasaran
zak
m
buah
Kebutuhan
Harga
127 Rp
60,000.00
13 Rp
148,750.00
23700 Rp
500.00
Total Biaya Bahan :
Upah kerja
No
1
2
3
4
Pekerja
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Satuan
OH
OH
OH
OH
Jumlah
Pekerja
1
1
2
3
Lama Perkejaan
(hari)
22
22
22
22
Total Kebutuhan
1971.09
8.869905
1379.763
197.109
Total Harga
Rp
Rp
Rp
Rp
Rp
3,000,000.00
1,365,260.00
8,712,000.00
5,482,620.00
18,559,880.00
Upah Harian
Rp
Rp
Rp
Rp
80,000.00
70,000.00
65,000.00
50,000.00
Total Upah :
Total Biaya Pekerjaan Keramik :
Rp
Rp
Rp
24,034,880.00
30,170,489.09
6,135,609.09
Total Kebutuhan
5064.15
12.82918
23632.7
Total Upah
Rp
1,200,000.00
Rp
1,050,000.00
Rp
975,000.00
Rp
2,250,000.00
Rp 5,475,000.00
Rp 24,034,880.00
Total Harga
Rp
Rp
Rp
Rp
7,620,000.00
1,933,750.00
11,850,000.00
21,403,750.00
Upah Harian
Rp
Rp
Rp
Rp
80,000.00
70,000.00
65,000.00
47,500.00
Total Upah :
Total Biaya Pekerjaan Dinding :
Rp
Rp
Rp
30,698,750.00
31,506,102.81
807,352.81
Total Upah
Rp
1,760,000.00
Rp
1,540,000.00
Rp
2,860,000.00
Rp
3,135,000.00
Rp 9,295,000.00
Rp 30,698,750.00
RAP
Pekerjaan Pasangan Dinding Bata Merah 1pc:2pp
Satuan
: m
Perhitungan Kebutuhan Bahan
No
1
2
3
Bahan
Semen PC
Pasir
Batu Bata Merah
Satuan
kg
m
buah
Kebutuhan / m
15
0.038
70
Beli Bahan
No
1
2
3
Bahan
Semen PC
Pasir
Batu Bata Merah
Spesifikasi Di
Pasaran
zak
m
buah
Kebutuhan
127
13
23700
Pekerja
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Satuan
OH
OH
OH
OH
Jumlah Pekerja
1
1
2
3
Tota
Total biaya pasangan dinding bata merah 1pc:2pp dalam RAP
Total biaya pasangan dinding bata merah 1pc:2pp dalam RAB
Selisih RAP dan RAB
RAP
Volume Pekerjaan
Total Kebutuhan
337.61
337.61
337.61
5064.15
12.82918
23632.7
Harga
Rp
60,000.00
Rp
148,750.00
Rp
500.00
Total Biaya Bahan :
Lama Perkejaan
(hari)
22
22
22
22
Total Harga
Rp
Rp
Rp
Rp
7,620,000.00
1,933,750.00
11,850,000.00
21,403,750.00
Upah Harian
80,000.00
70,000.00
65,000.00
47,500.00
Total Upah :
Total Biaya Pekerjaan Dinding :
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
30,698,750.00
31,506,102.81
807,352.81
Total Upah
Rp
Rp
Rp
Rp
Rp
Rp
1,760,000.00
1,540,000.00
2,860,000.00
3,135,000.00
9,295,000.00
30,698,750.00
Sketsa
Tinggi Kolom
Dia. Besi
Panjang Potongan
(m)
lt. 1
(m)
Tulangan Pokok
Besi Polos
0.012
(m)
3.190
lt. 2
3.190
7.82
Begel
Besi Polos
0.008
0.676
Kebutuhan Bahan
No
Nama Bahan
Tulangan pokok
Begel
Dia. Besi
Kebuhan /
Kolom
Jumlah Kolom
(m)
0.012
(lonjor)
6.00
0.008
3.00
(buah)
19.00
19.00
Biaya Bahan
No
Nama Bahan
Tulangan pokok
Begel
Dia. Besi
Jumlah besi
(m)
0.012
(lonjor)
114.00 Rp
0.008
57.00 Rp
(Rp)
133,300.00
65,450.00
Total Biaya Besi
Bahan
Semen PC
Pasir
Kerikil
Air
Satuan
kg
kg
kg
Lt
Kebutuhan /
m
384
692
1039
215
Volume Pekerjaan
5.4549
5.4549
5.4549
5.4549
Beli Bahan
No
1
Bahan
Semen PC
Spesifikasi
Di Pasaran
zak
Kebutuhan
53 Rp
Harga
60,000.00
2
3
4
Pasir
Kerikil
Air
m
m
Lt
2.8 Rp
148,750.00
3.2 Rp
255,000.00
23700 Rp
1.00
Total Biaya Bahan :
Bahan
Papan kayu kelas III
Paku 5cm - 12cm
Minyak Bekisting
Balok kayu kelas II
Plywood 9mm
Dolken 8-10 cm
Satuan
m
kg
Lt
m
Lbr
Btg
Kebutuhan /
m
0.04
0.4
0.2
0.015
0.35
2
Volume Pekerjaan
5.4549
5.4549
5.4549
5.4549
5.4549
5.4549
Beli Bahan
No
1
2
3
4
5
6
Bahan
Papan kayu kelas III
Paku 5cm - 12cm
Minyak Bekisting
Balok kayu kelas II
Plywood 9mm
Dolken 8-10 cm
Spesifikasi
Di Pasaran
m
kg
Lt
m
Lbr
Btg
Kebutuhan
Harga
0.3
2.5
1.5
0.1
3
12
Rp
6,175,000.00
Rp
17,000.00
Rp
4,000.00
Rp
5,850,000.00
Rp
160,545.00
Rp
71,500.00
Total Biaya Bahan :
Jumlah
Pekerja
1
1
1
3
Lama Perkejaan
(hari)
18
18
18
18
Pekerja
Mandor
Kepala Tukang Besi
Tukang Besi
Pekerja
Satuan
OH
OH
OH
OH
Pekerja
Mandor
Kepala Tukang Batu
Tukang Batu
Pekerja
Satuan
OH
OH
OH
OH
Jumlah
Pekerja
1
1
3
5
Lama Perkejaan
(hari)
14
14
14
14
T
Upah kerja Kayu
No
1
2
3
4
Pekerja
Mandor
Kepala Tukang Kayu
Tukang Kayu
Pekerja
Satuan
OH
OH
OH
OH
Jumlah
Pekerja
1
1
2
3
Lama Perkejaan
(hari)
12
12
12
12
T
Total RAP Pekerjaan Kolom Struktur 15/30 =
Biaya dalam RAB
=
Selisih
=
Rp
Rp
Rp
47,248,685.00
54,845,326.53
7,596,641.53
Panjang Besi
/ lonjor
(m)
Hasil
sisa / lonjor
(batang)
(m)
Jumlah Besi /
kolom
(batang)
12.00
1.00
4.18
6.00
12.00
17.00
0.51
51.00
114.00
Panjang Sisa
Potongan / lonjor
(m)
4.1800
Total Sisa
Potongan
(buah)
114.00
57.00
0.5080
57.00
Total Kebutuhan
(lonjor)
Total Harga
Rp
(Rp)
15,196,200.00
Rp
Rp
3,730,650.00
18,926,850.00
Total Kebutuhan
2094.6816
3774.7908
5667.6411
1172.8035
Total Harga
Rp
3,180,000.00
Rp
Rp
Rp
Rp
416,500.00
816,000.00
23,700.00
4,436,200.00
Total Kebutuhan
0.218196
2.18196
1.09098
0.0818235
1.909215
10.9098
Total Harga
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,852,500.00
42,500.00
6,000.00
585,000.00
481,635.00
858,000.00
3,825,635.00
Upah Harian
Rp
Rp
Rp
Rp
80,000.00
70,000.00
65,000.00
50,000.00
Total Upah :
Total Upah
Rp
Rp
Rp
Rp
Rp
1,440,000.00
1,260,000.00
1,170,000.00
2,700,000.00
6,570,000.00
Upah Harian
Rp
Rp
Rp
Rp
80,000.00
70,000.00
65,000.00
50,000.00
Total Upah :
Total Upah
Rp
Rp
Rp
Rp
Rp
Upah Harian
Rp
Rp
Rp
Rp
80,000.00
70,000.00
65,000.00
50,000.00
Total Upah :
1,120,000.00
980,000.00
2,730,000.00
3,500,000.00
8,330,000.00
Total Upah
Rp
Rp
Rp
Rp
Rp
960,000.00
840,000.00
1,560,000.00
1,800,000.00
5,160,000.00
kebutuhan
besi/lonj
(lonjor)
6.00
3.00
Nama Material
Volume
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
37
38
39
40
41
42
43
1.582
0.049
55.911
2.225
160.000
490.000
7.221.123
2.439
0.057
1.050
1.165
4.753
- empty 1,054.516
- empty - empty - empty 0.467
5.344.621
- empty 16.187
24.266
0.600
981.992
2.320
447.843
1,856.023
0.017
0.122
1.100
0.035
1.482
1.000
1.000
0.100
0.034
0.500
0.034
0.500
0.034
0.850
1.168
4.602
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
1.700
0.240
0.500
1.000
1.600
1.100
0.042
1.000
0.250
17.000
1.000
1.000
1.000
0.750
1.000
1.586
232.344
1.880
0.750
0.015
10.000
0.050
0.032
3.000
0.049
25.000
-
Satuan
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
JENIS BAHAN
SATUAN
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
37
38
39
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Mtr
Lbr
M2
M2
M2
M2
M2
M2
Bj
Bj
Lbr
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
Bj
Bj
Bj
Bj
M2
Bj
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
M2
M2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
Bt
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
Bt
M
M
M
Ljr
22
23
24
25
26
27
28
29
30
31
M'
M
Bt
Bt
Bt
M2
M2
Lbr
Lbr
m3
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
Bh
Bh
M
M
M
M
Kg
M
Bj
M2
M2
M2
Kg
M
M
M
M
M
M
M
M2
Kg
M
M
M
Biji
Biji
Biji
Kg
M3
Kg
Kg
Kg
Kg
Kg
Ton
37
38
39
40
41
42
43
Kapur Padam
Tanah uruk
Tanah katel
Tanah Sirtu
Tanah Liat
Ijuk
Tali Ijuk
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
37
38
39
Kg
M3
M3
M3
M3
Kg
Kg
Kg
Kg
Kg
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Buah
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Kg
Lonjor
Lbr
M2
Lbr
Lonjor
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
Kawat harmonika
Kawat ikat beton
Kawat nyamuk kasa alumunium
Kawat duri pagar
Kawat nyamuk kasa plastik
Elektroda stainless
Elektrode baja
Tiang pagar BRC/PMG 2" tinggi 1.50 mt
Pintu dorong BRC/PMG uk. 1.2 x 3. 00 m2
Pintu swing ganda BRC/PMG uk. 1.2 x 3. 00 m2
Pagar BRC/PMG A (uk. 1.2 x 2.4 mt)
Pipa baja (SCH) 1" medium
Pipa baja (SCH) 2" medium
Pipa baja (SCH) 3" medium
Pipa baja (SCH) 4" medium
Pipa baja (SCH) 5" medium
Pipa baja (SCH) 6" medium
Pipa besi putih 1,2" medium
Sunscreen Alumunium
Pipa Stanlisteel 1"
Pipa besi hollo2.5 m
Besi Galfalum
Kawat Seng Polos
Kawat Loket
Kawat Burung
Pagar besi komplit dengan mainan
Pintu pagar besi komplit dengan mainan
Pintu rolling door (dan rangka kusen)
Pintu harmonika
Jendela Nako
Kusen aluminium
Kusen PVC
Jarum keras 8 mm
Daun jendela Casmen non kaca
Hollow 10/10
1
2
3
4
5
6
7
8
9
10
11
M2
Kg
M2
Kg
M2
Kg
Kg
Bt
Unit
Unit
Unit
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
M2
Ljr
Ljr
M2
Kg
M2
M2
M2
M2
M2
M2
Bh
M'
Unit
Bh
M2
M'
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
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
37
38
39
40
41
42
43
44
45
46
47
48
49
50
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
M2
M2
M2
bh
M2
M2
1
2
3
4
5
6
7
Kg
Kg
Kg
Kg
Kg
Kg
Kg
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
Cerelak
Politur
Vernis Utk Kayu
Dempul
Minyak Cat/Afduner
Teer
Kolteer
Kertas gosok
Plamur tembok
Plamur kayu
Plamur Besi
Thermoplastic
Spiritus
Lem
Thinner B / minyak cat
Soda Api
Sabun
Teak Oil
Residu
Kuas
Waterstop lb. 150 mm
Waterstop lb. 200 mm
Waterstop lb. 230 mm
Waterstop lb. 250 mm
Waterstop lb. 300 mm
Waterstop lb. 320 mm
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Kg
Liter
Liter
Kg
Liter
Kg
Kg
Lbr
Galon
Kg
Kg
Kg
Ltr
Kg
Ltr
Kg
Kg
Ltr
Ltr
Bh
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Stl
Stl
Stl
Stl
Stl
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bj
21
22
23
24
25
26
27
28
Bj
Stl
Stl
Bh
Bh
Bh
Bh
unit
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Set
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Rol
Set
Set
Bh
Bh
Bh
Bh
Bh
M2
M2
M2
M2
Lbr
M2
M2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
1
2
3
4
5
6
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Bh
Bh
Bh
Bh
Bh
m3
m3
m3
m3
m3
m3
m'
m3
1
2
3
4
5
6
7
8
9
10
11
12
13
Bh
Bh
Ljr
M1
M1
M1
M1
M1
M1
M1
M1
M1
Mtr
1
2
3
4
5
6
7
8
9
10
11
12
13
Kg
Kg
Kg
Dos
Bj
Kg
Kg
Bj
Bj
Dos
Kg
Dos
Kg
1
2
3
Bh
Bh
Bh
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
T Doos PVC
Isolator
Stop Kontak (Broco)
Skakelar tunggal (broco)
Skakelar ganda (broco)
Skakelar / Handel
sekering Lengkap
Sekering SPA 60 Amp
Las Doof
Panel Box
Main Swith
Sekering MCB thermix 10-16 Amp
Sekering MCB thermix 10 Amp
Stater lampu TL
Lampu Pijar 25,10,75/220 V
Lampu TL 20 W/220V Komplet balas Kaca (Philip)
Lampu TL 40 W/220V Komplet balas Kaca (Philip)
Kabel NYA 500 V 1x2,5 mm2
Kabel NYA 1000 V 1x1,5 mm2
Kabel NYA 1000 V 1x2,5 mm2
Kabel NYA 1000 V 1x2 mm2
Kabel NYFGBY 4 x 25 mm
Kabel NYFGBY 4 x 35 mm
Kabel NYFGBY 4 x 50 mm
Kabel NYFGBY 4 x 70 mm
Kabel NYM 500 V 2x1,5 mm
Kabel NYM 500 V 2x2,5 mm
Kabel NYM 500 V 2x4 mm
Kabel NYY 2x2,5 mm
Kabel NYY 3x2,5 mm
Kabel NYY 4x10 mm
Kabel NYY 4x16 mm
Kabel NYY 4x4 mm
Bh
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bh
Bh
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
M'
7
1
2
3
4
5
6
7
8
9
10
11
12
13
M2
M2
M2
M2
M2
M2
M2
Roll
M2
M2
M2
M2
M2
14
15
16
17
18
19
20
21
22
23
24
Underlier Tebal 6 mm
Parquet Jati
Gym Floor
Vynil Karet 30 X 30 ( Kw 1 )
Vynil Karet 30 X 30 ( Kw 2 )
Vynil Asbes 30 X 30 cm
Vynil Motif kembang
Vynil Wall Covering
Floor Hardener Ferrovax
Floor Hardener Mastercron " S "
Wall Paper
M2
M2
BH
BH
BH
BH
BH
BH
KG
KG
M2
1
2
3
4
5
M2
M2
M2
M2
M2
1
2
3
4
5
6
7
8
9
10
11
12
13
14
1
2
3
4
5
6
POHON PELINDUNG
Pakis Galar tg batang = 1 - 2 mtr
Palem Phoenix t btg = 40 cm
Palem Putri t btg = 1 mtr
Palem Sadeng t btg = 2 mtr
Pandan Bali t btg = 1 - 1,5 mtr
Tabir Buya t btg 2,5 - 3 mtr
Phn
Phn
Phn
Phn
Phn
Phn
1
2
PUPUK
Pupuk organik ( Kompos )
Pupuk anorganik ( Urea,Za )
Zak
Kg
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
Pot kecil
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
37
38
39
40
41
42
Bh
Bh
Bh
unit
Bh
Bh
unit
Jam
Jam
Jam
Jam
Jam
Unit/hari
Jam
Jam
Hr
Hr
Hr
Hr
Hr
Bh
Bh
Bh
unit
Bh
unit
Bh
Bh
Bh
Bh
Bh
Bh
Bh
unit
Bh
Bh
Bh
unit
unit
unit
Bh
Jam
BAHAN BBM
1
2
3
liter
liter
liter
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
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
kg
kg
ton
kg
Buah
Buah
m'
m3
Kg
Buah
Kg
Liter
Liter
Buah
Buah
Buah
Buah
Buah
Buah
m'
Buah
Liter
Buah
Buah
Liter
Kg
m'
m'
Lembar
Buah
Buah
Buah
m'
m'
m'
Buah
Buah
m2
Buah
m'
Buah
set
set
m'
Buah
Botol
Botol
Kg
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
Joint Sealent
Cat Anti Karet
Expansion Cap
Polytene 125 mikro
Curring Compound
Additive
Casing
Oli Mesin
Minyak Rem
Aspal AC ( AC 60 - 70 ) curah
Bitumen ( asphalt )
Bitumen ( asphalt - curah )
Bitumen ( asbuton )
Kerosine
Kayu Bakar
Alat-alat kerja
Minyak Bekisting
kg
kg
m2
kg
liter
m2
Liter
Liter
Drem
KG
KG
Ton
Liter
M3
%
Liter
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
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
A BAHAN
O
HARGA
(Rp.)
5
55,350
64,050.00
51,975.00
48,615.00
94,710.00
95,918.00
75,705.00
84,500.00
122,200.00
83,300.00
77,800.00
65,600.00
97,050.00
81,700.00
87,500.00
88,400.00
58,984.00
43,300.00
58,800.00
7,550.00
26,450.00
36,800.00
58,800.00
81,050.00
581,350.00
4,600.00
650.00
5,900.00
19,900.00
25,900.00
9,200.00
25,000.00
5,775.00
2,080.00
7,600.00
6,500.00
###
4,305.00
9,240.00
7,800.00
5,460.00
10,710.00
6,000.00
156,000.00
6,250.00
41,600.00
128,100.00
17,800.00
138,150.00
84,600.00
25,950.00
34,125.00
51,200.00
107,900.00
71,033.00
74,500.00
259,800.00
55,200.00
89,250.00
88,400.00
122,200.00
136,950.00
65,000.00
78,000.00
43,650.00
30,440,025.00
30,440,025.00
33,823,125.00
9,019,400.00
12,350,000.00
13,650,000.00
12,350,000.00
###
5,850,000.00
6,175,000.00
5,850,000.00
###
10,140,000.00
11,050,000.00
10,140,000.00
71,500.00
7,150,000.00
7,475,000.00
7,150,000.00
7,800.00
32,500.00
3,900,000.00
36,400.00
42,400.00
36,400.00
41,100.00
41,850.00
160,545.00
931,500.00
3,748,500.00
4,810.00
650.00
160,000.00
218,500.00
255,000.00
155,000.00
22,425.00
217,750.00
9,685.00
59,670.00
124,930.00
119,730.00
10,950.00
255,000.00
260,000.00
###
218,500.00
260,000.00
255,000.00
161,005.00
74,750.00
10,950.00
190,000.00
153,400.00
129,000.00
57,330.00
79,040.00
25,000.00
27,690.00
98,700.00
1,550.00
1,525.00
3,250.00
15,600.00
11,050.00
977,036.00
2,950.00
114,270.00
114,790.00
176,800.00
84,200.00
29,950.00
46,000.00
23,000.00
11,000.00
11,100.00
261,850.00
133,300.00
87,780.00
65,450.00
40,800.00
15,200.00
162,450.00
132,500.00
5,700.00
343,980.00
424,300.00
202,450.00
241,850.00
360,300.00
707,700.00
###
1,140,090.00
1,524,758.00
2,656,600.00
2,358,300.00
216,200.00
27,625.00
105,525.00
1,354,100.00
66,972.00
20,000.00
136,300.00
13,800.00
13,800.00
13,800.00
15,500.00
###
22,000.00
23,000.00
13,800.00
33,450.00
63,830.00
18,000.00
34,850.00
24,700.00
15,350.00
316,940.00
34,500.00
182,300.00
2,169,750.00
1,887,900.00
543,795.00
216,300.00
497,350.00
1,081,150.00
2,112,100.00
4,062,975.00
5,156,850.00
127,800.00
200,700.00
604,750.00
300,750.00
300,050.00
27,563.00
28,405.00
35,750.00
1,172,000.00
1,265,775.00
600,000.00
1,250,000.00
182,000.00
128,250.00
350,000.00
51,750.00
1,150,500.00
26,250.00
1,100.00
1,200.00
1,350.00
1,350.00
1,900.00
1,820.00
1,850.00
1,300.00
1,400.00
1,900.00
1,950.00
2,153.00
1,900.00
1,950.00
2,050.00
1,950.00
1,680.00
1,375.00
3,950.00
3,150.00
4,253.00
17,500.00
4,150.00
5,330.00
10,920.00
950.00
1,560.00
1,950.00
2,210.00
2,600.00
3,500.00
4,500.00
3,550.00
2,470.00
7,000.00
25,000.00
3,000.00
2,340.00
2,470.00
###
2,730.00
47,900.00
160,050.00
60,000.00
125,000.00
###
57,800.00
150,750.00
1,100,500.00
11,500.00
57,500.00
57,500.00
34,000.00
26,000.00
14,300.00
39,500.00
77,858.00
416,000.00
78,000.00
58,500.00
35,750.00
32,500.00
8,450.00
3,500.00
4,550.00
42,900.00
31,200.00
39,000.00
12,450.00
18,200.00
14,300.00
23,400.00
39,000.00
11,550.00
25,550.00
18,300.00
16,900.00
1,650.00
2,400.00
2,800.00
2,550.00
3,950.00
4,750.00
23,850.00
79,950.00
23,450.00
30,030.00
39,000.00
15,225.00
13,000.00
6,500.00
13,000.00
84,500.00
52,400.00
39,000.00
13,000.00
97,125.00
293,600.00
70,455.00
97,500.00
162,500.00
28,575.00
30,030.00
66,150.00
19,500.00
100,013.00
27,300.00
354,275.00
39,060.00
403,000.00
17,500,000.00
97,500.00
1,625,000.00
142,905.00
46,650.00
199,500.00
110,500.00
52,000.00
400,200.00
4,550.00
149,208.00
31,005.00
817,570.00
823,305.00
2,252,250.00
30,713.00
40,400.00
117,000.00
169,000.00
195,000.00
###
182,000.00
292,000.00
309,000.00
8,300.00
28,600.00
35,100.00
40,000.00
52,500.00
63,500.00
80,000.00
100,000.00
33,500.00
40,000.00
55,000.00
629,700.00
819,950.00
650,050.00
850,600.00
6,500.00
755,500.00
1,154,900.00
1,009,663.00
1,022,355.00
1,037,629.00
1,155,657.00
756,025.00
513,000.00
6,000.00
6,000.00
4,500.00
23,000.00
40,000.00
6,500.00
65,000.00
92,000.00
23,500.00
34,100.00
52,800.00
175,000.00
25,000.00
17,000.00
25,000.00
30,350.00
650.00
17,000.00
###
600.00
1,750.00
54,100.00
17,000.00
39,000.00
23,000.00
137,475.00
65,650.00
8,500.00
1,000.00
1,560.00
14,500.00
9,500.00
13,500.00
38,535.00
161,135.00
618.00
353,470.00
278,980.00
29,380.00
###
6,825.00
6,835.00
75,450.00
90,675.00
4,875.00
3,055.00
6,630.00
5,800.00
265,395.00
335,108.00
421,103.00
547,365.00
21,515.00
22,425.00
26,715.00
36,595.00
40,040.00
90,025.00
195,780.00
57,135.00
196,450.00
350,050.00
400,700.00
200,450.00
42,700.00
250,800.00
200,300.00
100,950.00
85,850.00
9,350.00
15,550.00
16,400.00
103,500.00
76,000.00
4,700.00
1,400.00
3,600.00
850.00
1,400.00
###
1,400.00
68,450.00
5,000.00
11,150.00
43,150.00
13,950.00
92,000.00
24,750.00
172,500.00
80,500.00
293,250.00
681,400.00
159,600.00
402,500.00
19,850.00
6,050.00
325,000.00
200,000.00
95,700.00
260,000.00
101,603.00
17,250.00
65,000.00
311,800.00
225,900.00
26,250.00
572,300.00
655,000.00
225,300.00
115,000.00
244,350.00
###
244,350.00
###
244,350.00
60,300.00
20,500.00
26,300.00
563,000.00
121,000.00
45,500.00
75,300.00
15,675.00
25,082.00
15,525.00
67,735.00
32,407.00
22,850.00
27,500.00
88,290.00
32,900.00
548,000.00
115,000.00
655,000.00
544,000.00
25,000.00
87,300.00
13,650.00
11,600.00
14,300.00
11,797.00
14,700.00
5,610,203.00
35,800.00
214,500.00
264,000.00
506,000.00
208,100.00
100.00
16,500.00
38,700.00
7,700.00
4,400.00
95,150,000.00
107,250,000.00
136,950,000.00
173,250,000.00
185,350,000.00
211,750,000.00
19,300.00
385,000.00
6,600.00
94,100.00
726,000.00
33,000.00
1,700.00
187,000.00
66,000.00
220,000.00
473,000.00
797,500.00
1,017,500.00
1,265,000.00
1,485,000.00
335,500.00
489,500.00
55,000.00
###
33,000.00
1,457,500.00
280,500.00
737,000.00
82,500.00
74,800.00
495,000.00
286,000.00
143,000.00
800.00
44,000.00
46,800.00
7,400.00
27,500.00
49,500.00
###
11,600.00
38,100.00
59,450.00
9,325.00
5,182,500.00
3,350.01
3,118,500.00
2,450.00
138,600.00
7.00
4,000.00
4,400,000,000.00
1,320,000,000.00
95,700,000.00
1,137,400,000.00
121,000,000.00
193,050,000.00
1,636,800.00
132,000,000.00
330,000,000.00
1,208,075,000.00
330,000,000.00
165,000,000.00
1,080,200,000.00
596,200,000.00
620,400,000.00
385,000,000.00
###
789,360,000.00
1,010,666,250.00
4,400,000.00
1,100,000,000.00
5,500,000.00
115,500,000.00
165,000,000.00
18,700,000.00
38,500,000.00
990,000,000.00
123,750,000.00
660,000,000.00
962,500,000.00
935,000,000.00
19,250,000.00
2,475,000,000.00
16,500,000.00
495,000,000.00
990,000,000.00
3,875,960,000.00
5,768,400,000.00
32,175,000,000.00
434,500,000.00
###
1,470,857,143.00
1,100,000,000.00
990,000,000.00
550,000,000.00
###
38,500,000.00
22,000,000.00
550,000,000.00
1,287,000,000.00
990,000,000.00
550,000,000.00
165,000,000.00
2,700,000.00
23,000,000.00
8,000,000.00
2,500,000.00
700,000.00
2,000,000.00