Diketahui/Disetujui Oleh :
KEPALA
LPMP PROVINSI SUMATERA BARAT
SUB TOTAL
Rp 2,813,187,601.97
Rp 1,456,758,540.50
Rp 1,288,339,371.75
Rp 1,289,375,978.15
Rp 1,145,633,245.05
Rp 1,340,987,328.51
Rp 442,299,254.12
Rp 378,876,109.43
Rp 10,155,457,429.48
Rp 1,015,545,742.95
Rp 11,171,003,172.43
Rp 11,171,000,000.00
Diketahui/Disetujui Oleh :
KEPALA
LPMP PROVINSI SUMATERA BARAT
A B C D E
A B C D E
A B C D E
II PEKERJAAN STRUKTUR ATAS
II.1 PEKERJAAN STRUKTUR LANTAI 1 (SATU)
PENDAHULUAN
- Pekerjaan Pengukuran Pengukuran Horizontal Beserta Vertikal Ls 1.00
- Pagar Keliling Sementara Sudah Ada
- Konstruksi Plank Nama Proyek Uk.1mx2m Konstruksi Pipa Baja + Baja Siku Dilas Unit 2.00
- Direksi Keet (Kantor Sementara) Penambahan Yang Sudah Ada M2 20.00
A B C D E
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 37.99
A B C D E
II.1.6.1c PEKERJAAN WATERPROOFING Waterproofing Membrane Coating tebal 4mm + Aci Kasar M2 21.55
II.1.6.1d PEKERJAAN SCREEDING M2 21.55
II.1.6.1e PASANG ROOF DRAIN Outlet 2" (50mm) Setara RFS01 Brass Bh 2.00
II.1.6.1f PASANG INSTALASI AIR HUJAN Pipa Pvc Type AW Diameter 2" beserta fitting M1 5.00
A B C D E
II.1.6.2 PEKERJAAN ENTRANCE (E1)
II.1.6.2a PEKERJAAN BADAN TEBAL 20CM
- Pembesian ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 310.47
- Bekisting Dinding Kualitas Beton Expose M2 33.74
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 2.75
II.1.6.2c PEKERJAAN WATERPROOFING Waterproofing Membrane Coating tebal 4mm + Aci Kasar M2 19.00
II.1.6.2d PEKERJAAN SCREEDING M2 19.00
II.1.6.2e PASANG ROOF DRAIN Outlet 2" (50mm) Setara RFS01 Brass Bh 2.00
II.1.6.2f PASANG INSTALASI AIR HUJAN Pipa Pvc Type AW Diameter 2" beserta fitting M1 5.00
II.1.6.3c PEKERJAAN WATERPROOFING Waterproofing Membrane Coating tebal 4mm + Aci Kasar M2 19.08
A B C D E
II.1.6.3d PEKERJAAN SCREEDING M2 19.08
II.1.6.3e PASANG ROOF DRAIN Outlet 2" (50mm) Setara RFS01 Brass Bh 2.00
II.1.6.3f PASANG INSTALASI AIR HUJAN Pipa Pvc Type AW Diameter 2" beserta fitting M1 5.00
II.1.7 PEKERJAAN TULANGAN STEK ARSITEKTUR ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 314.13
A B C D E
A B C D E
II.2.6 PEKERJAAN TULANGAN STEK ARSITEKTUR ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 341.40
A B C D E
- Bekisting Kualitas Beton Expose M2 13.25
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 1.37
A B C D E
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 69.14
II.3.6 PEKERJAAN TULANGAN STEK ARSITEKTUR ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 341.40
A B C D E
- Pembesian ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 8,298.22
- Bekisting Kualitas Beton Expose M2 176.64
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 27.36
A B C D E
II.4.3.1 PEKERJAAN PLAT S1
- Pembesian ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 10,437.37
- Bekisting Kualitas Beton Expose M2 502.90
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 57.80
II.4.6 PEKERJAAN TULANGAN STEK ARSITEKTUR ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 277.27
A B C D E
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 25.54
A B C D E
- Bekisting Kualitas Beton Expose M2 621.70
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 72.20
- Waterproofing Membrane Coating Tebal 4mm M2 702.01
- Screeding M2 702.01
II.5.6 PEKERJAAN TULANGAN STEK ARSITEKTUR ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 277.27
A B C D E
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 0.51
- Angkur Kolom Baja Struktur Beserta Accessories Titik 8.00
A B C D E
- Bekisting Kualitas Beton Expose M2 128.40
- Beton F'c = 26,4 MPa (K 300), Slump (12 ± 2) cm, W/C = 0,49 M3 13.57
- Pekerjaan Waterproofing Membrane Coating T.4mm + Aci Kasar M2 121.29
- Pekerjaan Screeding M2 121.29
A B C D E
II.6.5 PEKERJAAN TULANGAN STEK ARSITEKTUR ≥ D10 BJTD Fy 400 Mpa & < Ø10 BJTP Fy 240 MPa Kg 106.56
A B C D E
Rp 2,813,187,601.97
Rp 134,616,095.10
Rp 13,205.50 Rp 13,066,842.25
Rp 59,346.54 Rp 9,198,713.70
Rp 325,884.01 Rp 58,636,309.97
Rp 1,500,000.00 Rp 3,000,000.00
Rp 1,408,728.59 Rp 50,714,229.18
Rp 2,178,520,000.00
Rp 2,545,000.00 Rp 2,178,520,000.00
Rp 429,300,905.79
Rp 13,176.30 Rp 429,300,905.79
Rp 47,816,793.32
Rp 13,205.50 Rp 858,357.50
Rp 59,346.54 Rp 1,958,435.82
Rp 20,000,000.00 Rp 20,000,000.00
Rp 25,000,000.00 Rp 25,000,000.00
Rp 22,150,244.20
Rp 58,616.25 Rp 1,465,406.25
Rp 19,538.75 Rp 214,926.25
Rp 188,047.75 Rp 5,415,775.20
Rp 142,246.50 Rp 512,087.40
Rp 48,427.50 Rp 1,394,712.00
Rp 359,673.60 Rp 1,798,368.00
Rp 726,640.20 Rp 6,539,761.80
Rp 890,593.94 Rp 4,809,207.30
Rp 1,456,758,540.50
Rp 41,584,571.77
Rp 10,410,000.00 Rp 10,410,000.00
Rp 1,500,000.00 Rp 3,000,000.00
Rp 1,408,728.59 Rp 28,174,571.77
Rp 209,066,851.52
Rp 13,176.30 Rp 120,093,232.57
Rp 250,933.10 Rp 49,850,369.65
Rp 1,018,834.62 Rp 39,123,249.30
Rp 196,684,849.67
Rp 13,176.30 Rp 113,002,014.13
Rp 250,933.10 Rp 51,406,154.87
Rp 1,018,834.62 Rp 32,276,680.67
Rp 8,848,332.67
Rp 13,176.30 Rp 3,875,675.41
Rp 250,933.10 Rp 3,505,535.41
Rp 1,018,834.62 Rp 1,467,121.85
Rp 218,251,576.03
Rp 13,176.30 Rp 112,030,130.61
Rp 255,635.60 Rp 67,515,918.32
Rp 89,083,616.99
Rp 13,176.30 Rp 46,047,593.43
Rp 255,635.60 Rp 27,519,172.34
Rp 1,018,834.62 Rp 15,516,851.22
Rp 45,956,482.47
Rp 13,176.30 Rp 21,549,566.95
Rp 255,635.60 Rp 16,358,122.04
Rp 1,018,834.62 Rp 8,048,793.48
Rp 13,992,423.08
Rp 13,176.30 Rp 7,327,601.18
Rp 255,635.60 Rp 4,667,906.06
Rp 1,018,834.62 Rp 1,996,915.85
Rp 397,310,867.62
Rp 13,176.30 Rp 163,422,819.86
Rp 271,953.00 Rp 163,476,387.36
Rp 1,018,834.62 Rp 70,411,660.39
Rp 86,383,621.26
Rp 13,176.30 Rp 41,834,473.10
Rp 204,208.40 Rp 29,969,624.78
Rp 1,018,834.62 Rp 14,579,523.37
Rp 15,629,209.63
Rp 13,176.30 Rp 7,487,166.11
Rp 204,208.40 Rp 5,431,943.44
Rp 1,018,834.62 Rp 2,710,100.08
Rp 29,594,567.79
Rp 13,176.30 Rp 14,652,567.09
Rp 236,141.13 Rp 9,837,639.27
Rp 1,018,834.62 Rp 5,104,361.43
Rp 35,825,116.79
Rp 13,176.30 Rp 4,809,215.91
Rp 204,208.40 Rp 8,219,388.10
Rp 1,018,834.62 Rp 3,290,835.81
Rp 13,176.30 Rp 4,996,846.35
Rp 271,953.00 Rp 5,912,258.22
Rp 1,018,834.62 Rp 2,384,073.00
Rp 208,739.59 Rp 4,498,338.08
Rp 49,940.33 Rp 1,076,214.11
Rp 221,408.55 Rp 442,817.10
Rp 39,026.02 Rp 195,130.10
Rp 13,176.30 Rp 4,090,844.31
Rp 204,208.40 Rp 6,889,991.42
Rp 1,018,834.62 Rp 2,801,795.20
Rp 13,176.30 Rp 4,405,626.00
Rp 271,953.00 Rp 5,284,046.79
Rp 1,018,834.62 Rp 2,129,364.35
Rp 208,739.59 Rp 3,966,052.13
Rp 49,940.33 Rp 948,866.27
Rp 221,408.55 Rp 442,817.10
Rp 39,026.02 Rp 195,130.10
Rp 33,252,850.02
Rp 13,176.30 Rp 4,774,298.73
Rp 204,208.40 Rp 8,041,726.79
Rp 1,018,834.62 Rp 3,270,459.12
Rp 13,176.30 Rp 4,424,072.81
Rp 271,953.00 Rp 5,120,874.99
Rp 1,018,834.62 Rp 2,047,857.58
Rp 208,739.59 Rp 3,982,751.30
Rp 1,288,339,371.75
Rp 198,697,579.04
Rp 13,176.30 Rp 114,249,677.50
Rp 250,933.10 Rp 47,280,814.70
Rp 1,018,834.62 Rp 37,167,086.84
Rp 186,909,508.58
Rp 13,176.30 Rp 107,486,285.28
Rp 250,933.10 Rp 48,756,301.33
Rp 1,018,834.62 Rp 30,666,921.98
Rp 8,409,897.84
Rp 13,176.30 Rp 3,689,230.84
Rp 250,933.10 Rp 3,324,863.58
Rp 1,018,834.62 Rp 1,395,803.43
Rp 218,213,321.40
Rp 13,176.30 Rp 112,014,846.11
Rp 255,635.60 Rp 67,503,136.54
Rp 1,018,834.62 Rp 38,695,338.76
Rp 89,083,616.99
Rp 13,176.30 Rp 46,047,593.43
Rp 255,635.60 Rp 27,519,172.34
Rp 1,018,834.62 Rp 15,516,851.22
Rp 45,956,482.47
Rp 13,176.30 Rp 21,549,566.95
Rp 255,635.60 Rp 16,358,122.04
Rp 1,018,834.62 Rp 8,048,793.48
Rp 13,992,423.08
Rp 13,176.30 Rp 7,327,601.18
Rp 255,635.60 Rp 4,667,906.06
Rp 1,018,834.62 Rp 1,996,915.85
Rp 396,844,000.19
Rp 13,176.30 Rp 163,248,892.77
Rp 271,953.00 Rp 163,275,142.14
Rp 1,018,834.62 Rp 70,319,965.28
Rp 81,347,938.14
Rp 13,176.30 Rp 39,588,310.09
Rp 204,208.40 Rp 28,107,244.18
Rp 1,018,834.62 Rp 13,652,383.87
Rp 14,791,649.13
Rp 13,176.30 Rp 7,112,827.57
Rp 204,208.40 Rp 5,121,546.67
Rp 1,018,834.62 Rp 2,557,274.89
Rp 29,594,567.79
Rp 13,176.30 Rp 14,652,567.09
Rp 236,141.13 Rp 9,837,639.27
Rp 1,018,834.62 Rp 5,104,361.43
Rp 1,289,375,978.15
Rp 184,776,251.29
Rp 13,176.30 Rp 113,677,826.30
Rp 250,933.10 Rp 41,368,830.87
Rp 1,018,834.62 Rp 29,729,594.13
Rp 199,696,971.12
Rp 13,176.30 Rp 120,273,747.81
Rp 250,933.10 Rp 48,756,301.33
Rp 1,018,834.62 Rp 30,666,921.98
Rp 8,409,897.84
Rp 13,176.30 Rp 3,689,230.84
Rp 220,089,758.85
Rp 13,176.30 Rp 112,014,846.11
Rp 255,635.60 Rp 68,696,954.79
Rp 1,018,834.62 Rp 39,377,957.95
Rp 89,083,616.99
Rp 13,176.30 Rp 46,047,593.43
Rp 255,635.60 Rp 27,519,172.34
Rp 1,018,834.62 Rp 15,516,851.22
Rp 45,956,482.47
Rp 13,176.30 Rp 21,549,566.95
Rp 255,635.60 Rp 16,358,122.04
Rp 1,018,834.62 Rp 8,048,793.48
Rp 14,056,522.13
Rp 13,176.30 Rp 7,315,083.70
Rp 255,635.60 Rp 4,724,145.89
Rp 1,018,834.62 Rp 2,017,292.54
Rp 397,073,935.31
Rp 13,176.30 Rp 163,274,981.83
Rp 271,953.00 Rp 163,356,728.04
Rp 81,347,938.14
Rp 13,176.30 Rp 39,588,310.09
Rp 204,208.40 Rp 28,107,244.18
Rp 1,018,834.62 Rp 13,652,383.87
Rp 14,791,649.13
Rp 13,176.30 Rp 7,112,827.57
Rp 204,208.40 Rp 5,121,546.67
Rp 1,018,834.62 Rp 2,557,274.89
Rp 29,594,567.79
Rp 13,176.30 Rp 14,652,567.09
Rp 236,141.13 Rp 9,837,639.27
Rp 1,018,834.62 Rp 5,104,361.43
Rp 1,145,633,245.05
Rp 184,776,251.29
Rp 13,176.30 Rp 113,677,826.30
Rp 250,933.10 Rp 41,368,830.87
Rp 1,018,834.62 Rp 29,729,594.13
Rp 181,539,932.61
Rp 178,518,953.59
Rp 13,176.30 Rp 91,615,833.24
Rp 255,635.60 Rp 55,237,740.45
Rp 1,018,834.62 Rp 31,665,379.90
Rp 89,083,616.99
Rp 13,176.30 Rp 46,047,593.43
Rp 255,635.60 Rp 27,519,172.34
Rp 1,018,834.62 Rp 15,516,851.22
Rp 35,090,751.37
Rp 13,176.30 Rp 16,461,935.92
Rp 255,635.60 Rp 12,485,242.70
Rp 1,018,834.62 Rp 6,143,572.74
Rp 14,056,522.13
Rp 13,176.30 Rp 7,315,083.70
Rp 255,635.60 Rp 4,724,145.89
Rp 1,018,834.62 Rp 2,017,292.54
Rp 81,347,938.14
Rp 13,176.30 Rp 39,588,310.09
Rp 204,208.40 Rp 28,107,244.18
Rp 1,018,834.62 Rp 13,652,383.87
Rp 14,791,649.13
Rp 13,176.30 Rp 7,112,827.57
Rp 204,208.40 Rp 5,121,546.67
Rp 1,018,834.62 Rp 2,557,274.89
Rp 29,594,567.79
Rp 13,176.30 Rp 14,652,567.09
Rp 236,141.13 Rp 9,837,639.27
Rp 1,018,834.62 Rp 5,104,361.43
Rp 1,340,987,328.51
Rp 150,656,524.84
Rp 13,176.30 Rp 86,220,140.44
Rp 250,933.10 Rp 38,415,348.28
Rp 169,914,882.82
Rp 13,176.30 Rp 97,714,744.91
Rp 250,933.10 Rp 44,324,822.78
Rp 1,018,834.62 Rp 27,875,315.13
Rp 179,463,544.66
Rp 13,176.30 Rp 91,615,833.24
Rp 255,635.60 Rp 55,835,927.75
Rp 1,018,834.62 Rp 32,011,783.67
Rp 78,703,368.24
Rp 13,176.30 Rp 41,324,814.01
Rp 255,635.60 Rp 23,899,372.24
Rp 1,018,834.62 Rp 13,479,181.99
Rp 35,090,751.37
Rp 13,176.30 Rp 16,461,935.92
Rp 255,635.60 Rp 12,485,242.70
Rp 1,018,834.62 Rp 6,143,572.74
Rp 587,006,108.70
Rp 13,176.30 Rp 162,777,181.41
Rp 81,347,938.14
Rp 13,176.30 Rp 39,588,310.09
Rp 204,208.40 Rp 28,107,244.18
Rp 1,018,834.62 Rp 13,652,383.87
Rp 14,791,649.13
Rp 13,176.30 Rp 7,112,827.57
Rp 204,208.40 Rp 5,121,546.67
Rp 1,018,834.62 Rp 2,557,274.89
Rp 40,359,169.30
Rp 13,176.30 Rp 19,876,441.01
Rp 236,141.13 Rp 13,228,625.82
Rp 1,018,834.62 Rp 7,254,102.47
Rp 442,299,254.12
Rp 7,046,746.98
Rp 13,176.30 Rp 3,279,975.11
Rp 250,933.10 Rp 1,927,166.21
Rp 136,045,220.43
Rp 13,176.30 Rp 82,223,374.87
Rp 250,933.10 Rp 32,809,502.83
Rp 1,018,834.62 Rp 20,682,342.73
Rp 165,000.00 Rp 330,000.00
Rp 2,404,511.34
Rp 13,176.30 Rp 1,075,053.91
Rp 250,933.10 Rp 1,023,807.05
Rp 1,018,834.62 Rp 305,650.39
Rp 5,363,047.75
Rp 13,176.30 Rp 2,820,254.18
Rp 255,635.60 Rp 1,625,842.42
Rp 1,018,834.62 Rp 916,951.16
Rp 28,331,049.94
Rp 13,176.30 Rp 14,208,789.48
Rp 255,635.60 Rp 9,466,186.27
Rp 1,018,834.62 Rp 4,656,074.20
Rp 108,242,463.20
Rp 13,176.30 Rp 28,122,825.23
Rp 74,917,570.30
Rp 13,176.30 Rp 20,183,843.97
Rp 271,953.00 Rp 23,901,949.17
Rp 1,018,834.62 Rp 8,313,690.48
Rp 208,739.59 Rp 18,170,780.96
Rp 49,940.33 Rp 4,347,305.73
Rp 41,652,527.80
Rp 13,176.30 Rp 16,798,194.97
Rp 271,953.00 Rp 9,888,211.08
Rp 1,018,834.62 Rp 7,702,389.71
Rp 208,739.59 Rp 5,861,407.57
Rp 49,940.33 Rp 1,402,324.47
Rp 30,232,216.84
Rp 837,865.33 Rp 9,551,664.71
Rp 291,436.79 Rp 8,305,948.46
Rp 417,496.75 Rp 12,374,603.67
Rp 6,659,833.54
Rp 13,176.30 Rp 3,204,079.66
Rp 236,141.13 Rp 2,243,340.69
Rp 1,018,834.62 Rp 1,212,413.19
Rp 378,876,109.43
Rp 22,346,553.44
Rp 48,538.60 Rp 19,467,376.30
Rp 191,434.65 Rp 2,879,177.14
Rp 86,295,108.15
Rp 48,538.60 Rp 75,176,583.68
Rp 191,434.65 Rp 11,118,524.47
Rp 120,075,535.64
Rp 488,745.14 Rp 84,406,286.25
Rp 127,709.45 Rp 35,669,249.39
Rp 109,462.50 Rp -
Rp 263,280.42 Rp -
Rp 604,889.76 Rp -
Rp 291,436.79 Rp -
Rp 32,691,096.35
Rp 309,408.55 Rp 12,376,342.00
Rp 20,314,754.35 Rp 20,314,754.35
Konsultan Perencana
PT. NATURAL SUMATERA CONSULTANT
100
%
090
%
080
%
070
%
060
1.81% 1.81% 1.81% %
050
1.81% 1.81% 1.81% 1.81% 1.81% 1.81% %
040
1.88% 1.88% 1.88% 1.88% 1.88% 1.88% %
030
2.20% 2.20% 2.20% 2.20% 2.20% 2.20% %
020
1.09% 1.09% 1.09% 1.09% %
010
1.87% 1.87% %
000
%
3.63% 3.63% 3.63% 3.69% 3.69% 3.69% 4.08% 4.08% 4.08% 3.29% 3.29% 3.29% 2.95% 1.87%
54.7% 58.4% 62.0% 65.7% 69.4% 73.1% 77.1% 81.2% 85.3% 88.6% 91.9% 95.2% 98.1% 100.0%
Konsultan Perencana
PT. NATURAL SUMATERA CONSULTANT
perhitungan volume
46 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
47 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
48 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
49 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
50 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
51 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
52 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
53 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
54 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
55 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
56 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
57 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
58 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
59 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
60 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
61 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
62 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
63 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
64 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
65 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
66 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
67 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
68 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
69 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
70 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
71 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
72 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
73 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
74 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
75 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
76 of 202
NO. URAIAN PEKERJAAN KODE
perhitungan volume
77 of 202
ME PEKERJAAN
HAP I (STRUKTUR)
perhitungan volume
78 of 202
KETERANGAN NILAI SAT.
perhitungan volume
79 of 202
KETERANGAN NILAI SAT.
=M98*M99 12,402.7868 Kg
=M110
Lampiran Perhitungan Plat
=M101+M104 601.1197 M2
=+((123.6826)+(14.8*2)+(9.3996*2)+(3.8*5)+(4.3)+(2.65*2))*0.12
=M103*M104 69.1092 M3
=0.12
=M107-(M106+M105+M108+M109)
=(0.3*(M68+M56))+((0.25*M80))+((0.2*M90))
=((M24*M25))+((M35*M36))+((M46*M47))
=749.3236
=+(0.7425*5)+(0.555)+(0.225*2)
=+(5.1744*2)+(12.5925*2)
=M107-(M108+M109)
=2
=(M115*M116)*N113 3,174.9773 Kg
Lampiran Perhitungan Besi Dinding
=M117-M118
=10*4
=2.5*1.1
=(((M120*M121)*M122)-M123)*N113 146.7600 M2
=M125
=M126
=2
=((2.5*1.1)*2)-((2.5*2)+1.1)*M127
=((M125*M126*M127)-M128)*N113 14.3100 M3
perhitungan volume
80 of 202
KETERANGAN NILAI SAT.
=2
=(M132*M133)*N130 568.2286 Kg
Lampiran Perhitungan Besi Shear Wall
=M134
=5*4
=((M136*M137)*M138)*N130 26.6000 M2
=M140
=M141
=2
=((M140*M141)*M142)*N130 2.6600 M3
=2.4+1.4
=4-0.5
=0.2
=2
=(M150+M155+M160+M165)*N144 1,112.0432 Kg
=1.6
=M183+(M186*2)
=ROUND((M182/0.125)+1,0)*2
=0.6165*M147*M147*(M148*M149)
=1.2
=M182
=ROUND((M148/0.2)+1,0)*2
=0.6165*M152*M152*(M154*M153)
=1
=M190
=M189
=0.6165*M157*M157*(M158*M159)
=1
=0.75
=ROUND((M190/0.15)+1,0)*M189
perhitungan volume
81 of 202
KETERANGAN NILAI SAT.
=M197*M198 364.9930 Kg
=M203
Lampiran Perhitungan Besi Plat
=(M203*M200)+M201 40.2515 M2
=2
=+(35.6117+4)*0.2
=M203*M204 3.2329 M3
=15.3846+0.78
=0.2
perhitungan volume
82 of 202
KETERANGAN NILAI SAT.
=M207*M208 379.2294 Kg
=M219
Lampiran Perhitungan Plat
=M210+M213 21.7400 M2
=22.3*0.1
=M212*M213 2.3412 M3
=0.12
=M216-(M215+M214+M217+M218)
=0.4
=1.64
=21.55
=M216-(M217+M218)
=M219 21.5500 M2
=Q220 21.5500 M2
=1 2.0000 Bh
=5 5.0000 M1
=M228*M229 310.4673 Kg
=M234
Lampiran Perhitungan Plat
=(M234*M231)+M232 33.7397 M2
=2
=+(27.9507+3.25)*0.2
=M234*M235 2.7500 M3
=12.4498+(0.4*3.25)
=0.2
=M238*M239 334.3554 Kg
=M250
Lampiran Perhitungan Plat
=M241+M244 19.4250 M2
=20.05*0.1
=M243*M244 2.0904 M3
=0.12
=M247-(M246+M245+M248+M249)
perhitungan volume
83 of 202
KETERANGAN NILAI SAT.
=M247-(M248+M249)
=M250 19.0000 M2
=M250 19.0000 M2
=1 2.0000 Bh
=5 5.0000 M1
=M260*M261 362.3376 Kg
=M266
Lampiran Perhitungan Plat
=(M266*M263)+M264 39.3816 M2
=2
=+(32.1378+4.3)*0.2
=M266*M267 3.2094 M3
=14.66+(0.6935*2)
0.2
=M270*M271 335.7632 Kg
=M282
='A.V.Besi Balok'!S90
=M273+M276 18.8300 M2
=20.5*0.1
=M275*M276 2.0136 M3
=0.12
=M279-(M278+M277+M280+M281)
=2.3
=19.08
=M279-(M280+M281)
=M282 19.0800 M2
perhitungan volume
84 of 202
KETERANGAN NILAI SAT.
perhitungan volume
85 of 202
KETERANGAN NILAI SAT.
perhitungan volume
86 of 202
KETERANGAN NILAI SAT.
=M373*M374 12,389.5885 Kg
=M385
Lampiran Perhitungan Besi Plat
=M376+M379 600.3817 M2
=+((123.6826)+(9.3996*2)+(14.8*2)+(3.8*5)+(4.3*1)+(2.65*2))*0.12
=M378*M379 69.0206 M3
=0.12
=M382-(M381+M380+M383+M384)
=(0.3*(M343+M331))+((0.25*M355))+((0.2*M365))
=((M298*M299))+((M309*M310))+((M320*M321))
=749.3236
=+(0.7125*5)+(0.555*1)+(0.225*2)
=+(5.1744*2)+(12.5925*2)
=M382-(M383+M384)
=2
=(M390*M391)*N388 3,004.5087 Kg
Lampiran Perhitungan Besi Dinding
=M392-M393
=10*3.8
=2.5*1.1
=(((M395*M396)*M397)-M398)*N388 137.6400 M2
=M400
=M401
=2
=((2.5*1.1)*2)-((2.5*2)+1.1)*M402
=((M400*M401*M402)-M403)*N388 13.3980 M3
=2.4+2.4+1.4+1.4
=3.8-0.5
0.2
=+(1.1*2.5)*M402
perhitungan volume
87 of 202
KETERANGAN NILAI SAT.
=2
=(M425+M430+M435+M440)*N419 1,112.0432 Kg
=1.6
=M458+(M461*2)
=ROUND((M457/0.125)+1,0)*2
=0.6165*M422*M422*(M423*M424)
=1.2
=M457
=ROUND((M423/0.2)+1,0)*2
=0.6165*M427*M427*(M429*M428)
=1
=M465
=M464
=0.6165*M432*M432*(M433*M434)
=1
=0.75
=ROUND((M465/0.15)+1,0)*M464
=0.6165*M437*M437*(M438*M439)
=(M442+M446+M450)*N419 41.6640 M2
=(M443*M444)+M445
=M458
=M457
perhitungan volume
88 of 202
KETERANGAN NILAI SAT.
5.0076 M3
=(M458*M457)*M456
=0.15
=1.2
=7.3
=(M462*M461)*M460
=M456
=1.31
=2.4
=(M465*M466)*M464
=21
=1.2
=0.0285
perhitungan volume
89 of 202
KETERANGAN NILAI SAT.
perhitungan volume
90 of 202
KETERANGAN NILAI SAT.
=M554*M555 12,391.5683 Kg
=M566
Lampiran perhitungan Besi Plat
=M557+M560 600.6782 M2
=+((123.6826)+(9.3996*2)+(14.8*2)+(3.8*6))*0.12
=M559*M560 69.1397 M3
=0.12
=M563-(M562+M561+M564+M565)
=(0.3*(M523+M510))+((0.25*M536))+((0.2*M546))
=((M477*M478))+((M488*M489))+((M499*M500))
=749.3236
=+((0.7425*6))
perhitungan volume
91 of 202
KETERANGAN NILAI SAT.
=2
=(M571*M572)*N569 3,004.5087 Kg
Lampiran Perhitungan Besi Dinding
=M573-M574
=10*3.8
=2.5*1.1
=(((M576*M577)*M578)-M579)*N569 137.6400 M2
=M581
=M582
=2
=((2.5*1.1)*2)-((2.5*2)+1.1)*M583
=((M581*M582*M583)-M584)*N569 13.3980 M3
=2.4+2.4+1.4+1.4
=3.8-0.5
=0.2
=+(1.1*2.5)*M583
=2
=(M588*M589)*N586 539.8172 Kg
Lampiran Perhitungan Besi Shear Wall
=M590
=((M592*M593)*M594)*N586 25.0800 M2
=M596
=M597
=2
=((M596*M597)*M598)*N586 2.5080 M3
=2.4+1.4
=3.8-0.5
=0.2
=2
=(M606+M611+M616+M621)*N600 1,112.0432 Kg
1.6
=M639+(M642*2)
perhitungan volume
92 of 202
KETERANGAN NILAI SAT.
=1.2
=M638
=ROUND((M604/0.2)+1,0)*2
=0.6165*M608*M608*(M610*M609)
=1
=M646
=M645
=0.6165*M613*M613*(M614*M615)
=1
=0.75
==ROUND((M646/0.15)+1,0)*M645
=0.6165*M618*M618*(M619*M620)
=(M623+M627+M631)*N600 41.6640 M2
=(M624*M625)+M626
=M639
=M638
=(2*M639)*M637
=(M628*M629)+M630
=M643
=M642
=(M642+M642+M643)*M641
=(M633+M634)*M632
=M645
=M646*0.19
=+(2*M647)
=(M636+M640+M644)*N600 5.0076 M3
=(M639*M638)*M637
=0.15
=1.2
=7.3
=(M643*M642)*M641
=M637
=1.31
=2.4
=(M646*M647)*M645
perhitungan volume
93 of 202
KETERANGAN NILAI SAT.
perhitungan volume
94 of 202
KETERANGAN NILAI SAT.
=M719*M720 10,437.3739 Kg
=M731
Lampiran Perhitungan Besi Plat
=M722+M725 502.9047 M2
=+((119)+(9.3996*2)+(14.8*2))*0.12
=M724*M725 57.8027 M3
=0.12
perhitungan volume
95 of 202
KETERANGAN NILAI SAT.
=2
=(M736*M737)*N734 3,004.5087 Kg
Lampiran perhitungan Besi Dinding
=M738-M739
=10*3.8
=2.5*1.1
=(((M741*M742)*M743)-M744)*N734 137.6400 M2
=M746
=M747
=2
=((2.5*1.1)*2)-((2.5*2)+1.1)*M748
=((M746*M747*M748)-M749)*N734 13.3980 M3
=2.4+2.4+1.4+1.4
=3.8-0.5
=0.2
=+(1.1*2.5)*M748
=2
==(M753*M754)*N751 539.8172 Kg
Lampiran Perhitungan Besi Shear wall
=M755
=5*3.8
=((M757*M758)*M759)*N751 25.0800 M2
=M761
=M762
=2
=((M761*M762)*M763)*N751 2.5080 M3
=2.4+1.4
=3.8-0.5
=0.2
perhitungan volume
96 of 202
KETERANGAN NILAI SAT.
=1.6
=M804+(M807*2)
=ROUND((M803/0.125)+1,0)*2
=0.6165*M768*M768*(M769*M770)
=1.2
=M803
=ROUND((M769/0.2)+1,0)*2
=0.6165*M773*M773*(M775*M774)
=1
=M811
=M810
=0.6165*M778*M778*(M779*M780)
=1
=0.75
=ROUND((M811/0.15)+1,0)*M810
=0.6165*M783*M783*(M784*M785)
=(M788+M792+M796)*N765 41.6640 M2
=(M789*M790)+M791
=M804
=M803
=(2*M804)*M802
=(M793*M794)+M795
=M808
=M807
=(M807+M807+M808)*M806
=(M798+M799)*M797
=M810
=M811*0.19
=+(2*M812)
=(M801+M805+M809)*N765 5.0076 M3
=(M804*M803)*M802
0.15
=1.2
=7.3
perhitungan volume
97 of 202
KETERANGAN NILAI SAT.
perhitungan volume
98 of 202
KETERANGAN NILAI SAT.
=M876*M877 12,353.7931 Kg
=M888
Analisa Pekerjaan Balok
=M879+M882 621.6971 M2
=+((128.8)+(9.3996*2)+(4.91*2))*0.12
=M881*M882 72.2015 M3
=0.12
=M885-(M884+M883+M886+M887)
=(0.3*(M856+M845))+((0.25*M868))
=((M823*M824))+((M834*M835))
perhitungan volume
99 of 202
KETERANGAN NILAI SAT.
=2
=(M895*M896)*N893 3,004.5087 Kg
Analisa Pekerjaan balok
=M897-M898
=10*3.8
=2.5*1.1
=(((M900*M901)*M902)-M903)*N893 137.6400 M2
=M905
=M906
=2
=((2.5*1.1)*2)-(((2.5*2)+1.1)*M907)
=((M905*M906*M907)-M908)*N893 13.3980 M3
=2.4+2.4+1.4+1.4
=3.8-0.5
=0.2
=+(1.1*2.5)*M907
=2
=(M912*M913)*N910 539.8172 Kg
=((M916*M917)*M918)*N910 25.0800 M2
=((M920*M921)*M922)*N910 2.5080 M3
perhitungan volume
100 of 202
KETERANGAN NILAI SAT.
=(M935+M940+M945+M950) 743.5286 Kg
=(M952+M956+M960) 27.6106 M2
=(M965+M969+M973) 3.5084 M3
perhitungan volume
101 of 202
KETERANGAN NILAI SAT.
=(M984+M989+M994+M999) 764.9742 Kg
=(M1001+M1005+M1009) 28.4130 M2
perhitungan volume
102 of 202
KETERANGAN NILAI SAT.
=(M1014+M1018+M1022) 3.6113 M3
=(M1038*M1037)*M1036 0.5120 M3
=Q1047+Q1057 6,240.2457 Kg
=Q1048+Q1058 130.7520 M2
=Q1052+Q1062 20.3040 M3
perhitungan volume
103 of 202
KETERANGAN NILAI SAT.
=(M1055*M1054)*M1053 14.2560 M3
=(M1065*M1064)*M1063 6.0480 M3
=2 2.0000 Titik
=(M1077*M1076)*M1075 0.3000 M3
perhitungan volume
104 of 202
KETERANGAN NILAI SAT.
=M1097*M1098 4.5720 M3
=M1106*M1107 2,134.3451 Kg
=M1109+M1112 128.4002 M2
=M1111*M1112 13.5697 M3
=M1118 121.2858 M2
=Q1119 121.2858 M2
=M1124*M1125 1,531.8350 Kg
perhitungan volume
105 of 202
KETERANGAN NILAI SAT.
=M1127+M1130 87.8949 M2
=M1129*M1130 8.1648 M3
=M1136 87.0477 M2
=Q1137 87.0477 m2
=M1142*M1143 1,274.8779 Kg
=M1145+M1148 36.3600 M2
=M1147*M1148 7.5600 M3
=M1154 28.0800 M2
=Q1155 28.0800 m2
=M1160 11.4000 M1
=M1163*M1162 28.5000 M2
=M1165*M1166 29.6400 M2
perhitungan volume
106 of 202
KETERANGAN NILAI SAT.
=(M1174+M1179+M1184+M1189) 243.1723 Kg
=(M1191+M1195+M1199) 9.5040 M2
=(M1204+M1208+M1212) 1.1880 M3
perhitungan volume
107 of 202
KETERANGAN NILAI SAT.
=M1221*M1222 401.0667 Kg
=M1224*M1225 15.0400 M2
=M1230*M1231 1,548.8000 Kg
=M1233*M1234 58.0800 M2
=M1253 40.0000 Bh
1.0000 Ls
1.0000 Ls
='((0.6165*M1260*M1260)*((M1261*M1262)*M1263)) 314.1329 kg
=0.8
perhitungan volume
108 of 202
KETERANGAN NILAI SAT.
Konsultan Perencana
PT. NATURAL SUMATERA CONSULTANT
perhitungan volume
109 of 202
KETERANGAN NILAI SAT.
perhitungan volume
110 of 202
LAMPIRAN PERHITUNGAN TULANGAN KOLOM
Elevasi Nama Simbol Tinggi Panjang Panjang Total Jumlah Jumlah Diameter Berat Tul. Diameter Panjang Spasi Spasi
(m) Lantai (m) overlap Kait Panjang Tulangan Kolom Tul.Pokok Pokok Sengkang Kait Tumpuan Lapangan
a b c d e g i j k l m n o p q
FS.+4.00 Lt. 1 K1 4.00 - - 4.00 32.00 16.00 2.50 7,891.20 1.00 0.08 0.15 0.20
FS.+4.00 Lt. 1 K2 4.00 - - 4.00 28.00 22.00 2.20 7,352.23 1.00 0.08 0.15 0.20
FS.+4.00 Lt. 1 K3 4.00 - - 4.00 18.00 2.00 1.60 227.27 1.00 0.08 0.15 0.20
FS.+7.80 Lt. 2 K1 3.80 - - 3.80 32.00 16.00 2.50 7,496.64 1.00 0.08 0.15 0.20
FS.+7.80 Lt. 2 K2 3.80 - - 3.80 28.00 22.00 2.20 6,984.62 1.00 0.08 0.15 0.20
FS.+7.80 Lt. 2 K3 3.80 - - 3.80 18.00 2.00 1.60 215.90 1.00 0.08 0.15 0.20
FS.+11.60 Lt. 3 K1 3.80 0.50 0.10 4.40 28.00 16.00 2.50 7,595.28 1.00 0.08 0.15 0.20
FS.+11.60 Lt. 3 K2 3.80 0.44 0.09 4.33 28.00 22.00 2.20 7,955.11 1.00 0.08 0.15 0.20
FS.+11.60 Lt. 3 K3 3.80 - - 3.80 18.00 2.00 1.60 215.90 1.00 0.08 0.15 0.20
FS.+15.40 Lt. 4 K1 3.80 0.50 0.10 4.40 28.00 16.00 2.50 7,595.28 1.00 0.08 0.15 0.20
FS.+15.40 Lt. 4 K2 3.80 0.44 0.09 4.33 28.00 20.00 2.20 7,231.92 1.00 0.08 0.15 0.20
FS.+19.20 Lt. 5 K1 3.80 - - 3.80 24.00 16.00 2.50 5,622.48 1.00 0.08 0.15 0.20
FS.+19.20 Lt. 5 K2 3.80 - - 3.80 28.00 20.00 2.20 6,349.65 1.00 0.08 0.15 0.20
FS.+19.20 Lt. Dack K1A 0.80 0.50 0.20 1.50 4.00 8.00 2.50 184.95 1.00 0.08 0.15 0.15
FS.+19.20 Lt. Dack K1A 0.80 0.52 0.10 1.42 2.00 8.00 1.30 23.74 - - 0.15 0.15
FS.+22.50 Lt. Dack K2A 3.30 0.44 0.18 3.92 28.00 12.00 2.20 3,926.09 1.00 0.08 0.20 0.20
FS.+23.40 Lt. Dack K2B 4.20 0.44 0.18 4.82 28.00 4.00 2.20 1,609.47 1.00 0.08 0.20 0.20
FS.+20.00 Lt. Dack K4 0.80 0.64 0.13 1.57 4.00 6.00 1.60 59.39 1.00 0.08 0.15 0.15
Hitungan Tulangan Plat Lantai Dack (S2) Per 12 Meter Hitungan Tulangan Dinding Pit Lift Per 12 Met
Tul. D10 Tul. D16 ARAH X
Diamater Tulangan 1 cm Diamater Tulangan
Bentang 12 m Bentang
Jarak Tulangan 0.15 m Jarak Tulangan
Jumlah tulangan 2 lapis 162 Bh Jumlah tulangan 2 lapis
Panjang 1 Tulangan 12.4 meter Panjang 1 Tulangan
Berat Tulangan 2 lapis 1238.4252 Kg Berat Tulangan 2 lapis
Hitungan Tulangan Plat Lantai Dack (S3) Per 12 Meter Hitungan Tulangan Dinding Shear Wall Per 12 M
Tul. D16 Tul. D16 ARAH X
Diamater Tulangan 1.6 cm Diamater Tulangan
Bentang 12 m Bentang
Jarak Tulangan 0.15 m Jarak Tulangan
Jumlah tulangan 2 lapis 162 Bh Jumlah tulangan 2 lapis
Panjang 1 Tulangan 12.64 meter Panjang 1 Tulangan
Berat Tulangan 2 lapis 3231.730483 Kg Berat Tulangan 2 lapis
1.6 cm
12 m
0.25 m
98 Bh
12.64 meter
1954.997453 Kg
1.6 cm
12 m
0.25 m
98 Bh
12.64 meter
1954.997453 Kg
4091.245906 Kg
28.4114299 Kg
1.6 cm
12 m
0.25 m
98 Bh
12.64 meter
1954.997453 Kg
1.6 cm
12 m
0.25 m
98 Bh
12.64 meter
1954.997453 Kg
4091.245906 Kg
28.4114299 Kg
Padang, Ap
Konsultan Pe
PT. NATURAL SUMATE
Ir. CHANDRA
Direkt
M3 Rp 58,616.25
M3 Rp 19,538.75
M3 Rp 48,427.50
M3 Rp 142,246.50
M3 Rp 188,047.75
M3 Rp 723,412.80
M3 Rp 359,673.60
M3 Rp 883,248.14
M3 Rp 1,018,834.62
Kg Rp 13,176.30
M2 Rp 250,933.10
M2 Rp 255,635.60
M2 Rp 271,953.00
M2 Rp 204,208.40
M2 Rp 236,141.13
M2 Rp 208,739.59
M2 Rp 49,940.33
Kg Rp 837,865.33
Kg Rp 291,436.79
M2 Rp 417,496.75
Kg Rp 48,538.60
M2 Rp 488,745.14
M2 Rp 127,709.45
M2 Rp 263,280.42
M2 Rp 604,889.76
Ls Rp 117,467,815.85
M1 Rp 325,834.51
M1 Rp 59,346.54
M2 Rp 1,408,035.59
M2 Rp 13,205.50
M1 Rp 39,026.02
Buah Rp 221,408.55
Buah Rp 309,408.55
M2 Rp 191,434.65
Konsultan Perencana
PT. NATURAL SUMATERA CONSULTANT
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
A PEKERJAAN TANAH SNI 2835-2008
A.1 MENGGALI 1 M3 TANAH BIASA SEDALAM 1 METER
Upah :
0.750 OH Pekerja Rp 67,550 Rp 50,663
0.025 OH Mandor Rp 105,000 Rp 2,625
Rp 53,288
Overhead + Fee ( Max. 10 % )
Jumlah
A.9 MENGURUG KEMBALI 1 M3 GALIAN
Mengurug kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjan galian
Rp 53,288 Rp 17,763
Overhead + Fee ( Max. 10 % )
Jumlah
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
Bahan :
1.200 m3 Batu Belah 15 cm/20 cm Rp 160,000 Rp 192,000
163.000 kg PC Rp 1,240 Rp 202,120
0.520 m3 Pasir Pasang Rp 151,400 Rp 78,728
Rp 184,800 Rp 472,848
Overhead + Fee ( Max. 10 % )
Jumlah
B.9 MEMASANG 1 M3 BATU KOSONG (ANSTAMPANG)
Upah :
0.780 OH Pekerja Rp 67,550 Rp 52,689
0.390 OH Tukang batu Rp 90,300 Rp 35,217
0.039 OH Kepala Tukang Rp 105,000 Rp 4,095
0.039 OH Mandor Rp 105,000 Rp 4,095
Bahan :
1.200 m3 Batu Belah 15 cm/20 cm Rp 160,000 Rp 192,000
0.432 m3 Pasir Urug Rp 90,000 Rp 38,880
Rp 96,096 Rp 230,880
Overhead + Fee ( Max. 10 % )
Jumlah
C.7 MEMBUAT 1 M3 BETON MUTU F'C = 19,3 MPa (K 225), SLUMP (12 ± 2) CM, W/C = 0,58
Upah :
1.650 OH Pekerja Rp 67,550 Rp 111,458
0.275 OH Tukang Batu Rp 90,300 Rp 24,833
0.028 OH Kepala Tukang Rp 105,000 Rp 2,940
0.083 OH Mandor Rp 105,000 Rp 8,715
Bahan :
371.000 kg PC Rp 1,240 Rp 460,040
698 kg PB Rp 112 Rp 78,425
1047 kg KR (Maksimum 30 mm) (split) Rp 111 Rp 115,984
215 Liter Air Rp 3 Rp 559
Rp 147,945 Rp 655,008
Overhead + Fee ( Max. 10 % )
Jumlah
C.10 MEMBUAT 1 M3 BETON MUTU F'C = 26,4 MPa (K 300), SLUMP (12 ± 2) CM, W/C = 0,52
Upah :
1.650 OH Pekerja Rp 67,550 Rp 111,458
0.275 OH Tukang Batu Rp 90,300 Rp 24,833
0.028 OH Kepala Tukang Rp 105,000 Rp 2,940
0.083 OH Mandor Rp 105,000 Rp 8,715
Bahan :
413.000 kg PC Rp 1,240 Rp 512,120
681 Kg PB Rp 112 Rp 76,515
1021 Kg KR batu pecah 2/3 (Maksimum 30 mm) Rp 185 Rp 189,074
215 Liter Air Rp 3 Rp 559
Rp 147,945 Rp 778,268
Overhead + Fee ( Max. 10 % )
Jumlah
C.17 PEMBESIAN 1 KG DENGAN BESI POLOS ATAU BESI ULIR
Upah :
0.0070 OH Pekerja Rp 67,550 Rp 473
0.0070 OH Tukang Besi Rp 90,300 Rp 632
0.0007 OH Kepala Tukang Rp 105,000 Rp 74
0.0004 OH Mandor Rp 105,000 Rp 42
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
Bahan :
1.0500 kg Besi Beton (Polos/Ulir) Rp 10,000 Rp 10,500
0.0150 kg Kawat Beton Rp 17,200 Rp 258
Rp 1,220 Rp 10,758
Overhead + Fee ( Max. 10 % )
Jumlah
C.22 MEMASANG 1 M2 BEKISTING UNTUK KOLOM
Upah :
0.660 OH Pekerja Rp 67,550 Rp 44,583
0.330 OH Tukang Kayu Rp 90,300 Rp 29,799
0.033 OH Kepala Tukang Rp 105,000 Rp 3,465
0.033 OH Mandor Rp 105,000 Rp 3,465
Bahan :
0.040 m3 Kayu Kelas III Rp 2,603,200 Rp 104,128
0.400 kg Paku 5 cm - 12 cm Rp 16,400 Rp 6,560
0.200 Liter Minyak Bekisting Rp 17,250 Rp 3,450
0.015 m3 Balok Kayu Kelas II Rp 2,850,000 Rp 42,750
0.350 Lbr Plywood Tebal 9 mm Rp 247,800 Rp 86,730
2.000 Batang Dolken Kayu Galam, Ø (8-10) cm, panjang Rp 25,000 Rp 50,000
0.500 Bahan 2 kali Pakai Rp 81,312 Rp 146,809
Overhead + Fee ( Max. 10 % )
Jumlah
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
0.500 Bahan 2 kali Pakai Rp 81,312 Rp 165,918
Overhead + Fee ( Max. 10 % )
Jumlah
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
Rp 21,053 Rp 24,348
Overhead + Fee ( Max. 10 % )
Jumlah
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
1.050 M2 FRP t.5mm Rp 325,000 Rp 341,250
12.000 bh Sekrup Rp 2,000 Rp 24,000
1.000 Ls Alat Bantu Rp 5,000 Rp 5,000
Rp 9,293 Rp 370,250
Overhead + Fee ( Max. 10 % )
Jumlah
I.25 MEMASANG 1 KG BAJA HONEYCOMB
Upah :
0.120 OH Pekerja Rp 67,550 Rp 8,106
0.120 OH Tukang Las Rp 90,300 Rp 10,836
0.012 OH Kepala Tukang Rp 105,000 Rp 1,260
0.006 OH Mandor Rp 105,000 Rp 630
Bahan & Alat :
1.150 kg Besi Baja Original IWF Rp 14,000 Rp 16,100
0.040 kg Kawat Las Listrik Rp 46,000 Rp 1,840
0.030 Liter Solar Rp 11,000 Rp 330
0.004 Liter Minyak Pelumas Rp 6,000 Rp 24
1.000 Ls Alat Bantu Rp 5,000 Rp 5,000
Rp 20,832 Rp 23,294
Overhead + Fee ( Max. 10 % )
Jumlah
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
0.250 OH Tukang Las Rp 90,300 Rp 22,575
0.020 OH Kepala Tukang Rp 105,000 Rp 2,100
0.020 OH Mandor Rp 105,000 Rp 2,100
Bahan & Alat :
4.400 M' Pipa BSP 1.5" Hitam Rp 30,792 Rp 135,483
1.200 Kg Kawat Las Rp 46,000 Rp 55,200
1.000 Ls Alat Bantu Rp 5,000 Rp 5,000
Rp 43,663 Rp 195,683
Overhead + Fee ( Max. 10 % )
Jumlah
I.29 MEMASANG 1 M2 LAPIS PENUTUP ATAP CARBON STEEL PANEL T. 1,2 MM FINISH CAT ENAMEL
Upah :
0.150 OH Pekerja Rp 67,550 Rp 10,133
0.050 OH Tukang Rp 90,300 Rp 4,515
0.050 OH Kepala Tukang Rp 105,000 Rp 5,250
0.008 OH Mandor Rp 105,000 Rp 840
Bahan & Alat :
1.050 M2 Carbon Steel Panel T. 1,2mm Rp 485,000 Rp 509,250
0.175 Liter Cat enamel 2 Lapis Rp 85,000 Rp 14,912
1.000 Ls Alat Bantu Rp 5,000 Rp 5,000
Rp 20,738 Rp 529,162
Overhead + Fee ( Max. 10 % )
Jumlah
I.30 MAN POWER BANGUNAN 5 LANTAI BERDASARKAN PERMEN 45 TAHUN 2007
faktor pengali:
Lantai 2 0.09
48,683.326 Kg Upah Pembesian 1,220 5,347,401
1,654.689 M2 Upah Bekisting (rata-Rata) 81,312 12,109,146
220.949 M3 Upah Beton 147,945 2,941,945
Lantai 3 0.12
49,611.441 Kg Upah Pembesian 1,220 7,265,794
1,636.329 M2 Upah Bekisting (rata-Rata) 81,312 15,966,386
214.468 M3 Upah Beton 147,945 3,807,535
Lantai 4 0.135
44,549.022 Kg Upah Pembesian 1,220 7,339,930
1,439.849 M2 Upah Bekisting (rata-Rata) 81,312 15,805,398
189.584 M3 Upah Beton 147,945 3,786,486
Lantai 5+dac 0.162
55,892.954 Kg Upah Pembesian 1,220 11,050,758
1,969.480 M2 Upah Bekisting (rata-Rata) 81,312 25,943,062
254.682 M3 Upah Beton 147,945 6,103,976
Jumlah
J.5 1 M' PENGUKURAN DAN PEMASANGAN BOUPLANK
Upah :
0.005 OH Mandor Rp 105,000 Rp 525
0.010 OH Kepala Tukang Rp 105,000 Rp 1,050
0.100 OH Tukang Kayu Rp 90,300 Rp 9,030
0.100 OH Pekerja Rp 67,550 Rp 6,755
Bahan :
0.012 M3 Kayu 5/7 (kayu klas. IV) Rp 1,908,600 Rp 22,903
0.020 Kg Paku Biasa 2"-5" Rp 16,400 Rp 328
0.007 M3 Kayu Papan 3/20 (klas IV) Rp 1,908,600 Rp 13,360
Rp 17,360 Rp 36,591
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
Overhead + Fee ( Max. 10 % )
Jumlah
K.28 Memasang 1 m Pipa PVC tipe AW Diameter 2''
Upah :
0.054 OH Pekerja Rp 67,550 Rp 3,648
0.090 OH Tukang Batu Rp 90,300 Rp 8,127
0.009 OH Kepala Tukang Rp 105,000 Rp 945
0.0027 OH Mandor Rp 105,000 Rp 284
Bahan :
1.200 m Pipa PVC Rp 14,500 Rp 17,400
0.350 ls Perlengkapan + Fitting ( 35% ) Rp 14,500 Rp 5,075
Rp 13,003 Rp 22,475
Overhead + Fee ( Max. 10 % )
Jumlah
K.37 Memasang 1 bh Roof Drain Drain 2"
Upah :
0.010 OH Pekerja Rp 67,550 Rp 676
0.100 OH Tukang Batu Rp 90,300 Rp 9,030
0.010 OH Kepala Tukang Rp 105,000 Rp 1,050
0.005 OH Mandor Rp 105,000 Rp 525
Bahan :
1.000 bh Roof Drain Rp 190,000 Rp 190,000
Rp 11,281 Rp 190,000
Overhead + Fee ( Max. 10 % )
Jumlah
HARGA HARGA
KODE KOEFISIEN SATUAN UPAN/BAHAN/ALAT BANTU HARGA UPAH
SATUAN BAHAN
Padang, April 2015
Konsultan Perencana
PT. NATURAL SUMATERA CONSULTANT
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
JUMLAH
HARGA
Rp 53,288
Rp 5,329
Rp 58,616
Rp 17,763
Rp 1,776
Rp 19,539
Rp 44,025
Rp 4,403
Rp 48,428
Rp 129,315
Rp 12,932
Rp 142,247
Rp 170,953
Rp 17,095
Rp 188,048
JUMLAH
HARGA
Rp 657,648
Rp 65,765
Rp 723,413
Rp 326,976
Rp 32,698
Rp 359,674
Rp 802,953
Rp 80,295
Rp 883,248
Rp 926,213
Rp 92,621
Rp 1,018,835
JUMLAH
HARGA
Rp 11,978
Rp 1,198
Rp 13,176
Rp 228,121
Rp 22,812
Rp 250,933
Rp 232,396
Rp 23,240
Rp 255,636
JUMLAH
HARGA
Rp 247,230
Rp 24,723
Rp 271,953
Rp 185,644
Rp 18,564
Rp 204,208
Rp 214,674
Rp 21,467
Rp 236,141
Rp 189,763
Rp 18,976
Rp 208,740
JUMLAH
HARGA
Rp 45,400
Rp 4,540
Rp 49,940
Rp 761,696
Rp 76,170
Rp 837,865
Rp 264,943
Rp 26,494
Rp 291,437
JUMLAH
HARGA
Rp 379,543
Rp 37,954
Rp 417,497
Rp 44,126
Rp 4,413
Rp 48,539
Rp 444,314
Rp 44,431
Rp 488,745
Rp 116,100
Rp 11,610
Rp 127,709
JUMLAH
HARGA
Rp 239,346
Rp 23,935
Rp 263,280
Rp 549,900
Rp 54,990
Rp 604,890
Rp117,467,816
Rp 53,951
JUMLAH
HARGA
Rp 5,395
Rp 59,347
Rp 35,478
Rp 3,548
Rp 39,026
Rp 201,281
Rp 20,128
Rp 221,409
Rp 281,281
Rp 28,128
Rp 309,409
APIS SENG (GALBANI) SECARA MANUAL SISTEM 3 LAPIS CAT KONVENSIONAL
174,032
Rp 17,403
Rp 191,435
1 Pelaksana hari
2 Mandor hari 105,000.00
3 Kepala Tukang Kayu hari 105,000.00
4 Kepala Tukang Batu hari 105,000.00
5 Kepala Tukang Besi hari 105,000.00
6 Kepala Tukang Cat hari 105,000.00
7 Tukang Kayu hari 90,300.00
8 Tukang Besi hari 90,300.00
9 Tukang Batu hari 90,300.00
10 Tukang Cat hari 90,300.00
11 Tukang Listrik hari 90,300.00
12 Pekerja hari 67,550.00
13 Penjaga Malam hari 67,550.00
Konsultan Perencana
PT. NATURAL SUMATERA CONSULTANT
Sirtu m3 126,200.00
Semen Portland (PC) (50 Kg) Kg 1,240.00
Skrup Fixer bh 2,000.00
Solar Ltr 11,000.00
Konsultan Perencana
PT. NATURAL SUMATERA CONSULTANT
ul melintang Ø 8 = 19.80 m
tul memanjang Ø 8 = 24.00 m
ul melintang Ø 8 = 19.80 m
tul memanjang Ø 8 = 24.00 m
ul melintang Ø 8 = 57.60 m
tul memanjang Ø 8 = 48.00 m
ul melintang Ø 8 = 57.60 m
tul memanjang Ø 8 = 48.00 m
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.1 (3) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Beton K-350 TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :
A. TENAGA
B. BAHAN
C. PERALATAN
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.1 (4) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Beton K-300 TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :
A. TENAGA
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.1 (6) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Beton K-175 TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :
A. TENAGA
B. BAHAN
C. PERALATAN
A. TENAGA
B. BAHAN
C. PERALATAN
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.2 (1) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Unit Pracetak Gelagar I (a) Bentang 16 meter TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : Buah L (m) = 16 % THD. BIAYA PROYEK :
(Rp.) (Rp.)
A. TENAGA
C. PERALATAN
1. Crane 1 (E31) 0.9036 431,976.61
2 Crane 2 (E31) 0.9036 431,976.61
3 Alat Bantu LS 1.0000 500.00
(Rp.) (Rp.)
A. TENAGA
B. BAHAN
C. PERALATAN
1. Crane 1 (E31) 0.9036 431,976.61
2 Crane 2 (E31) 0.9036 431,976.61
3 Alat Bantu LS 1.0000 500.00
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.2 (1) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Unit Pracetak Gelagar I (c) Bentang 35 meter TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : Buah L (m) = 35 % THD. BIAYA PROYEK :
(Rp.) (Rp.)
A. TENAGA
C. PERALATAN
1. Crane 1 (E31) 0.9036 431,976.61
2 Crane 2 (E31) 0.9036 431,976.61
3 Alat Bantu LS 1.0000 500.00
(Rp.) (Rp.)
A. TENAGA
B. BAHAN
C. PERALATAN
1. Crane 1 (E31) 0.9036 431,976.61
2 Crane 2 (E31) 0.9036 431,976.61
3 Alat Bantu LS 1.0000 500.00
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.2 (2) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Unit Pracetak Gelagar U (a) Bentang 16 meter TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : Buah L (m) = 16 % THD. BIAYA PROYEK :
(Rp.) (Rp.)
A. TENAGA
C. PERALATAN
1. Crane 1 (E31) 0.9036 431,976.61
2 Crane 2 (E31) 0.9036 431,976.61
3 Alat Bantu LS 1.0000 500.00
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.2 (2) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Unit Pracetak Gelagar U (b) Bentang 25 meter TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : Buah L (m) = 25 % THD. BIAYA PROYEK :
(Rp.) (Rp.)
A. TENAGA
B. BAHAN
C. PERALATAN
1. Crane 1 (E31) 0.9036 431,976.61
2 Crane 2 (E31) 0.9036 431,976.61
3 Alat Bantu LS 1.0000 500.00
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.2 (2) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Unit Pracetak Gelagar U (c) Bentang 35 meter TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : Buah L (m) = 35 % THD. BIAYA PROYEK :
(Rp.) (Rp.)
A. TENAGA
C. PERALATAN
1. Crane 1 (E31) 0.9036 431,976.61
2 Crane 2 (E31) 0.9036 431,976.61
3 Alat Bantu LS 1.0000 500.00
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : …………………………………………………………………..
………………………………………………………………….
PROP / KAB / KODYA : Kota Sawahlunto
ITEM PEMBAYARAN NO. : 7.2 (2) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Unit Pracetak Gelagar U (d) Bentang ....... meter TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : Buah L (m) = 0 % THD. BIAYA PROYEK :
(Rp.) (Rp.)
A. TENAGA
B. BAHAN
C. PERALATAN
1. Crane 1 (E31) 0.9036 431,976.61
2 Crane 2 (E31) 0.9036 431,976.61
3 Alat Bantu LS 1.0000 500.00
JUMLAH
HARGA
(Rp.)
6,884.68
18,072.29
1,075.73
26,032.70
535,435.20
56,595.00
164,591.25
0.00
0.00
756,621.45
62,391.65
300,986.33
8,785.02
500.00
372,663.00
1,155,317.15
115,531.72
1,270,848.87
Analisa EI-714
JUMLAH
HARGA
(Rp.)
7,751.00
14,246.99
1,506.02
23,504.02
582,403.20
80,168.55
111,264.47
773,836.22
62,391.65
300,986.33
8,785.02
500.00
372,663.00
1,170,003.24
117,000.32
1,287,003.56
Analisa EI-715
6,884.68
11,044.18
0.00
17,928.86
481,422.00
59,526.92
164,591.25
0.00
0.00
705,540.17
62,391.65
300,986.33
8,785.02
500.00
372,663.00
1,096,132.03
109,613.20
1,205,745.24
Analisa EI-716
JUMLAH
HARGA
(Rp.)
11,703.96
13,654.62
7,314.97
32,673.55
373,395.60
55,262.31
200,263.75
0.00
0.00
628,921.65
107,949.07
8,785.02
500.00
117,234.09
778,829.30
77,882.93
856,712.23
Analisa EI-718
11,703.96
13,654.62
7,314.97
32,673.55
354,608.40
56,239.62
200,263.75
0.00
0.00
611,111.76
107,949.07
8,785.02
500.00
117,234.09
761,019.41
76,101.94
837,121.35
Analisa EI-721
JUMLAH
HARGA
(Rp.)
154,285.71
50,000.00
10,714.29
215,000.00
5,481,538.58
17,035,200.00
6,226,110.00
3,852,000.00
5,304,000.00
37,898,848.58
390,340.31
390,340.31
500.00
781,180.62
38,895,029.20
3,889,502.92
42,784,532.12
Analisa EI-721
HARGA
(Rp.)
154,285.71
50,000.00
10,714.29
215,000.00
8,564,904.04
26,617,500.00
9,728,296.88
5,778,000.00
12,431,250.00
63,119,950.91
390,340.31
390,340.31
500.00
781,180.62
64,116,131.53
6,411,613.15
70,527,744.68
Analisa EI-721
JUMLAH
HARGA
(Rp.)
154,285.71
50,000.00
10,714.29
215,000.00
11,990,865.65
37,264,500.00
13,619,615.63
7,704,000.00
23,205,000.00
93,783,981.28
390,340.31
390,340.31
500.00
781,180.62
94,780,161.89
9,478,016.19
104,258,178.08
Analisa EI-721
HARGA
(Rp.)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
390,340.31
390,340.31
500.00
781,180.62
781,180.62
78,118.06
859,298.68
Analisa EI-721
JUMLAH
HARGA
(Rp.)
154,285.71
50,000.00
10,714.29
215,000.00
5,481,538.58
17,035,200.00
6,226,110.00
3,852,000.00
5,304,000.00
37,898,848.58
390,340.31
390,340.31
500.00
781,180.62
38,895,029.20
3,889,502.92
42,784,532.12
Analisa EI-721
HARGA
(Rp.)
154,285.71
50,000.00
10,714.29
215,000.00
8,564,904.04
26,617,500.00
9,728,296.88
5,778,000.00
12,431,250.00
63,119,950.91
390,340.31
390,340.31
500.00
781,180.62
64,116,131.53
6,411,613.15
70,527,744.68
Analisa EI-721
JUMLAH
HARGA
(Rp.)
154,285.71
50,000.00
10,714.29
215,000.00
11,990,865.65
37,264,500.00
13,619,615.63
7,704,000.00
23,205,000.00
93,783,981.28
390,340.31
390,340.31
500.00
781,180.62
94,780,161.89
9,478,016.19
104,258,178.08
Analisa EI-721
HARGA
(Rp.)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
390,340.31
390,340.31
500.00
781,180.62
781,180.62
78,118.06
859,298.68
Rp 11,171,000,000.00
Terbilang : Sebelas Milyar Seratus Tujuh Puluh Satu Juta Rupiah
Milyar 11 Err:508
ratusan 171 1 SERATUS
Juta 71 70 1
puluhan TUJUH PULUH
satuan SATU
JUTA
ratusan 0 0
Ribu 0 0 0
puluhan
satuan
ratusan 0 0
Satu 0 0 0
puluhan
satuan
LUAS BANGUNAN HARGA SATUAN JUMLAH HARGA
NO URAIAN
(M2) (Rp./M2) (Rp.)
1 PEKERJAAN PONDASI KSLL GEDUNG BLOCK A 848.66 3,646,344.07 3,094,506,362.16