Analisa Harga Satuan Praxis

No.
Description Quantity Unit Unit Rate
A Pipa Black Steel Seamless SCH 40 A53

250 1m 541,370.00
200 1m 433,090.00
150 1m 281,060.00
125 1m 218,420.00
100 1m 160,610.00
80 1m 113,230.00
65 1m 89,140.00
50 1m 56,210.00
40 1m 40,950.00
32 1m 36,140.00
25 1m 25,700.00
B Fittings
Tee
250 1 no 1,138,440.00
200 1 no 586,180.00
150 1 no 387,220.00
125 1 no 243,800.00
100 1 no 190,160.00
80 1 no 157,940.00
65 1 no 98,530.00
50 1 no 89,570.00
Elbow
150 1 no 356,210.00
100 1 no 109,550.00
80 1 no 72,350.00
65 1 no 56,840.00
50 1 no 51,680.00
C Pompa + Pondasi
EL Pump 1250 GPM 2900 RPM 1 no 471,509,200.00
DS Pump 1250 GPM 2900 RPM 1 no 600,669,140.00
Jockey Pump 25 GPM 1 no 56,407,900.00
D Accessories
Test Valve
200 1 no 17,130,500.00
Gate Valve
8 200 1 no 19,588,800.00
6 150 1 no 11,872,000.00
1 25 1 no 4,289,420.00
Check Valve
6 150 1 no 23,913,600.00
1.6 40 1 no 3,074,220.00
0.6 15 1 no 3,074,220.00
Strainer
150 1 no 13,949,600.00
40 1 no 2,298,190.00
Flexible Joint
150 1 no 1,409,800.00
40 1 no 302,230.00
Safety Valve
100 1 no 27,560,000.00
MCV
150 1 no 43,739,980.00
BCV
150 1 no 18,024,270.00
125 1 no 17,548,240.00
100 1 no 15,233,000.00
80 1 no 14,930,070.00
65 1 no 14,756,970.00
PRV
150 1 no 57,731,310.00
Pressure Gauge + Valve 1 no 540,600.00
Pressure Switch + Valve 1 no 2,238,720.00
Foot Valve
150 1 no 8,484,400.00
40 1 no 2,089,260.00
Flow Meter
200 1 no 31,839,750.00
Ball Valve
20 1 no 1,956,230.00
AAV
25 1 no 1,590,000.00
PFE
4.5 KG DRY 1 no 1,115,860.00
25 KG CO2 + Troley 1 no 8,388,200.00
Sprinkler Head
Upright 1 no 38,160.00
Pendant 1 no 38,160.00
Drain Test + Valve + Orifice

25 1 no 1,252,390.00
Hydrant Box
Indoor 1 no 4,852,260.00
Vent Cup
150 1 no 4,680,090.00
65 1 no 2,794,740.00
50 1 no 2,794,740.00
ACV
150 1 no 23,628,140.00
Pressure Tank 750L 1 no 19,080,000.00
Fire Stop 1 m2 2,196,320.00
Water Hammer
150 1 no 89,694,550.00
Material
Fitting Gantungan Accessories Consumable Total Material
- 27,070.00 25,180.00 42,400.00 636,020.00

- 21,650.00 20,670.00 33,920.00 509,330.00
- 14,050.00 15,460.00 25,440.00 336,010.00
- 10,920.00 12,010.00 21,200.00 262,550.00
- 8,030.00 8,830.00 16,960.00 194,430.00
- 5,660.00 6,230.00 12,720.00 137,840.00
- 4,460.00 4,900.00 10,600.00 109,100.00
22,480.00 2,810.00 14,620.00 8,480.00 104,600.00
16,380.00 2,050.00 10,650.00 6,360.00 76,390.00
14,450.00 1,810.00 9,400.00 5,300.00 67,100.00
10,280.00 1,280.00 6,680.00 4,240.00 48,180.00
- - 37,840.00 31,800.00 1,208,080.00

- - 33,920.00 27,560.00 647,660.00
- - 29,040.00 25,440.00 441,700.00
- - 21,730.00 19,080.00 284,610.00
- - 14,260.00 16,960.00 221,380.00
- - 11,660.00 14,840.00 184,440.00
- - 7,390.00 11,660.00 117,580.00
- - 6,720.00 10,600.00 106,890.00
- - 26,720.00 25,440.00 408,370.00

- - 8,220.00 16,960.00 134,730.00
- - 5,430.00 12,720.00 90,500.00
- - 4,260.00 11,660.00 72,760.00
- - 3,880.00 10,600.00 66,160.00
- 5,300,000.00 471,510.00 47,150.00 477,327,860.00

- 5,300,000.00 600,670.00 60,070.00 606,629,880.00
- 1,060,000.00 56,410.00 5,640.00 57,529,950.00
- - 942,180.00 - 18,072,680.00
- - 1,077,380.00 - 20,666,180.00
- - 652,960.00 - 12,524,960.00
- - 235,920.00 - 4,525,340.00
- - 1,315,250.00 - 25,228,850.00
- - 169,080.00 - 3,243,300.00
- - 169,080.00 - 3,243,300.00
- - 767,230.00 - 14,716,830.00
- - 126,400.00 - 2,424,590.00
- - 77,540.00 - 1,487,340.00
- - 16,620.00 - 318,850.00
- - 1,515,800.00 - 29,075,800.00
- - 2,405,700.00 - 46,145,680.00
- - 991,330.00 - 19,015,600.00
- - 965,150.00 - 18,513,390.00
- - 837,810.00 - 16,070,810.00
- - 821,150.00 - 15,751,220.00
- - 811,630.00 - 15,568,600.00
- - 3,175,220.00 - 60,906,530.00
- - 27,030.00 8,480.00 576,110.00
- - 111,940.00 8,480.00 2,359,140.00
- - 466,640.00 - 8,951,040.00
- - 114,910.00 - 2,204,170.00
- - 1,751,190.00 - 33,590,940.00
- - 107,590.00 - 2,063,820.00
- - 87,450.00 - 1,677,450.00
- - 191,560.00 - 1,307,420.00
- - 191,560.00 - 8,579,760.00
- - 760.00 380.00 39,300.00

- - 760.00 380.00 39,300.00
- - 62,620.00 8,480.00 1,323,490.00
- - 190,710.00 - 5,042,970.00
- - 257,400.00 - 4,937,490.00
- - 153,710.00 - 2,948,450.00
- - 153,710.00 - 2,948,450.00
- - 472,560.00 25,440.00 24,126,140.00
- - 954,000.00 95,400.00 20,129,400.00
- - 23,850.00 4,770.00 2,224,940.00
- - 4,933,200.00 - 94,627,750.00
Labour
Labour Rate Tools Total Labour TOTAL
117,000.00 20,480.00 137,480.00 773,500.00

93,600.00 16,380.00 109,980.00 619,310.00
70,200.00 12,290.00 82,490.00 418,500.00
58,500.00 10,240.00 68,740.00 331,290.00
46,800.00 8,190.00 54,990.00 249,420.00
35,100.00 6,140.00 41,240.00 179,080.00
29,250.00 5,120.00 34,370.00 143,470.00
23,400.00 8,890.00 32,290.00 136,890.00
17,550.00 6,670.00 24,220.00 100,610.00
14,630.00 5,560.00 20,190.00 87,290.00
11,700.00 4,450.00 16,150.00 64,330.00
117,000.00 20,480.00 137,480.00 1,345,560.00

93,600.00 16,380.00 109,980.00 757,640.00
70,200.00 12,290.00 82,490.00 524,190.00
58,500.00 10,240.00 68,740.00 353,350.00
46,800.00 8,190.00 54,990.00 276,370.00
35,100.00 6,140.00 41,240.00 225,680.00
29,250.00 5,120.00 34,370.00 151,950.00
23,400.00 8,890.00 32,290.00 139,180.00
70,200.00 10,530.00 80,730.00 489,100.00

46,800.00 7,020.00 53,820.00 188,550.00
35,100.00 5,270.00 40,370.00 130,870.00
32,180.00 4,830.00 37,010.00 109,770.00
29,250.00 4,390.00 33,640.00 99,800.00
10,400,000.00 208,000.00 10,608,000.00 487,935,860.00

10,400,000.00 208,000.00 10,608,000.00 617,237,880.00
3,900,000.00 78,000.00 3,978,000.00 61,507,950.00
187,200.00 18,720.00 205,920.00 18,278,600.00

140,400.00 14,040.00 154,440.00 20,820,620.00
105,300.00 10,530.00 115,830.00 12,640,790.00
35,100.00 3,510.00 38,610.00 4,563,950.00
105,300.00 10,530.00 115,830.00 25,344,680.00

35,100.00 3,510.00 38,610.00 3,281,910.00
35,100.00 3,510.00 38,610.00 3,281,910.00
105,300.00 10,530.00 115,830.00 14,832,660.00

35,100.00 3,510.00 38,610.00 2,463,200.00
105,300.00 10,530.00 115,830.00 1,603,170.00

35,100.00 3,510.00 38,610.00 357,460.00
70,200.00 7,020.00 77,220.00 29,153,020.00
315,900.00 31,590.00 347,490.00 46,493,170.00
315,900.00 31,590.00 347,490.00 19,363,090.00

263,250.00 26,330.00 289,580.00 18,802,970.00
210,600.00 21,060.00 231,660.00 16,302,470.00
157,950.00 15,800.00 173,750.00 15,924,970.00
131,630.00 13,160.00 144,790.00 15,713,390.00
315,900.00 31,590.00 347,490.00 61,254,020.00
35,100.00 3,510.00 38,610.00 614,720.00
35,100.00 3,510.00 38,610.00 2,397,750.00
210,600.00 10,530.00 221,130.00 9,172,170.00

70,200.00 3,510.00 73,710.00 2,277,880.00
140,400.00 14,040.00 154,440.00 33,745,380.00

35,100.00 3,510.00 38,610.00 2,102,430.00
35,100.00 3,510.00 38,610.00 1,716,060.00
45,500.00 3,900.00 49,400.00 1,356,820.00

45,500.00 3,900.00 49,400.00 8,629,160.00
32,500.00 1,300.00 33,800.00 73,100.00

32,500.00 1,300.00 33,800.00 73,100.00
35,100.00 8,890.00 43,990.00 1,367,480.00

s
292,500.00 73,130.00 365,630.00 5,408,600.00
105,300.00 10,530.00 115,830.00 5,053,320.00

43,880.00 4,390.00 48,270.00 2,996,720.00
35,100.00 3,510.00 38,610.00 2,987,060.00
210,600.00 10,530.00 221,130.00 24,347,270.00
2,340,000.00 234,000.00 2,574,000.00 22,703,400.00
325,000.00 6,500.00 331,500.00 2,556,440.00
210,600.00 10,530.00 221,130.00 94,848,880.00

1.06
1.06
Material
Unit Rate Fitting Gantungan Accessories Consumable
0.05
510,725.00 25,536.25 23,750.00 40,000.00
Rp 408,580.00 20,429.00 19,500.00 32,000.00
265,151.52 13,257.58 14,583.33 24,000.00
206,060.61 10,303.03 11,333.33 20,000.00
151,515.15 7,575.76 8,333.33 16,000.00
106,818.18 5,340.91 5,875.00 12,000.00
84,090.91 4,204.55 4,625.00 10,000.00
53,030.30 21,212.12 2,651.52 13,787.88 8,000.00
38,636.36 15,454.55 1,931.82 10,045.45 6,000.00
34,090.91 13,636.36 1,704.55 8,863.64 5,000.00
24,242.42 9,696.97 1,212.12 6,303.03 4,000.00
1,074,000.00 35,700.00 30,000.00

553,000.00 32,000.00 26,000.00
365,300.00 27,397.50 24,000.00
230,000.00 20,500.00 18,000.00
179,400.00 13,455.00 16,000.00
149,000.00 11,000.00 14,000.00
92,950.00 6,971.25 11,000.00
84,500.00 6,337.50 10,000.00
336,050.00 25,203.75 24,000.00

103,350.00 7,751.25 16,000.00
68,250.00 5,118.75 12,000.00
53,625.00 4,021.88 11,000.00
48,750.00 3,656.25 10,000.00
Pondasi 0.00 0.10

444,820,000.00 5,000,000.00 444,820.00 44,482.00
566,669,000.00 5,000,000.00 566,669.00 56,666.90
53,215,000.00 1,000,000.00 53,215.00 5,321.50
16,160,850.00 888,846.75
18,480,000.00 1,016,400.00
11,200,000.00 616,000.00
4,046,625.00 222,564.38
22,560,000.00 1,240,800.00
2,900,205.00 159,511.28
2,900,205.00 159,511.28
13,160,000.00 723,800.00
2,168,100.00 119,245.50
1,330,000.00 73,150.00
285,120.00 15,681.60
26,000,000.00 1,430,000.00
41,264,134.50 2,269,527.40
17,004,029.00 935,221.60
16,554,943.00 910,521.87
14,370,752.00 790,391.36
14,084,970.00 774,673.35
13,921,666.00 765,691.63
54,463,500.00 2,995,492.50
510,000.00 25,500.00 8,000.00
2,112,000.00 105,600.00 8,000.00
8,004,150.00 440,228.25
1,971,000.00 108,405.00
30,037,500.00 1,652,062.50
1,845,500.00 101,502.50
1,500,000.00 82,500.00
1,052,700.00 180,716.25
7,913,400.00 180,716.25
36,000.00 720.00 360.00

36,000.00 720.00 360.00
1,181,500.00 59,075.00 8,000.00
4,577,600.00 179,917.50
4,415,175.00 242,834.63
2,636,550.00 145,010.25
2,636,550.00 145,010.25
22,290,700.00 445,814.00 24,000.00
18,000,000.00 900,000.00 90,000.00
2,072,000.00 - - 22,500.00 4,500.00
84,617,500.00 4,653,962.50
1.30 USD to IDR SGD to IDR EUR to IDR
1.30 13,500.00 10,000.00 15,000.00
Labour
Total Material Labour Rate Tools Total Labour
600,011.25 90,000.00 15,750.00 105,750.00

480,509.00 72,000.00 12,600.00 84,600.00
316,992.42 54,000.00 9,450.00 63,450.00
247,696.97 45,000.00 7,875.00 52,875.00
183,424.24 36,000.00 6,300.00 42,300.00
130,034.09 27,000.00 4,725.00 31,725.00
102,920.45 22,500.00 3,937.50 26,437.50
98,681.82 18,000.00 6,840.00 24,840.00
72,068.18 13,500.00 5,130.00 18,630.00
63,295.45 11,250.00 4,275.00 15,525.00
45,454.55 9,000.00 3,420.00 12,420.00
1,139,700.00 90,000.00 15,750.00 105,750.00

611,000.00 72,000.00 12,600.00 84,600.00
416,697.50 54,000.00 9,450.00 63,450.00
268,500.00 45,000.00 7,875.00 52,875.00
208,855.00 36,000.00 6,300.00 42,300.00
174,000.00 27,000.00 4,725.00 31,725.00
110,921.25 22,500.00 3,937.50 26,437.50
100,837.50 18,000.00 6,840.00 24,840.00
385,253.75 54,000.00 8,100.00 62,100.00

127,101.25 36,000.00 5,400.00 41,400.00
85,368.75 27,000.00 4,050.00 31,050.00
68,646.88 24,750.00 3,712.50 28,462.50
62,406.25 22,500.00 3,375.00 25,875.00
0.02
450,309,302.00 8,000,000.00 160,000.00 8,160,000.00 654,480,000.00
572,292,335.90 8,000,000.00 160,000.00 8,160,000.00 1,113,480,000.00
54,273,536.50 3,000,000.00 60,000.00 3,060,000.00 77,760,000.00
1.00
17,049,696.75 144,000.00 14,400.00 158,400.00 16,160,850.00
1.10
19,496,400.00 108,000.00 10,800.00 118,800.00 18,480,000.00
11,816,000.00 81,000.00 8,100.00 89,100.00 11,200,000.00
4,269,189.38 27,000.00 2,700.00 29,700.00 4,046,625.00
23,800,800.00 81,000.00 8,100.00 89,100.00 22,560,000.00

3,059,716.28 27,000.00 2,700.00 29,700.00 2,900,205.00
3,059,716.28 27,000.00 2,700.00 29,700.00 2,900,205.00
13,883,800.00 81,000.00 8,100.00 89,100.00 13,160,000.00

2,287,345.50 27,000.00 2,700.00 29,700.00 2,168,100.00
1,403,150.00 81,000.00 8,100.00 89,100.00 1,330,000.00

300,801.60 27,000.00 2,700.00 29,700.00 285,120.00
27,430,000.00 54,000.00 5,400.00 59,400.00 25,946,250.00
0.26
43,533,661.90 243,000.00 24,300.00 267,300.00 41,264,134.50
17,939,250.60 243,000.00 24,300.00 267,300.00 17,004,029.00

17,465,464.87 202,500.00 20,250.00 222,750.00 16,554,943.00
15,161,143.36 162,000.00 16,200.00 178,200.00 14,370,752.00
14,859,643.35 121,500.00 12,150.00 133,650.00 14,084,970.00
14,687,357.63 101,250.00 10,125.00 111,375.00 13,921,666.00
57,458,992.50 243,000.00 24,300.00 267,300.00 33,022,500.00
543,500.00 27,000.00 2,700.00 29,700.00 6,075,000.00
2,225,600.00 27,000.00 2,700.00 29,700.00 1,147,500.00
8,444,378.25 162,000.00 8,100.00 170,100.00 8,004,150.00

2,079,405.00 54,000.00 2,700.00 56,700.00 1,971,000.00
1.10
31,689,562.50 108,000.00 10,800.00 118,800.00 17,776,935.00
1,947,002.50 27,000.00 2,700.00 29,700.00 1,845,500.00
1,582,500.00 27,000.00 2,700.00 29,700.00 675,000.00
1,233,416.25 35,000.00 3,000.00 38,000.00 1,052,700.00

8,094,116.25 35,000.00 3,000.00 38,000.00 7,913,400.00
37,080.00 25,000.00 1,000.00 26,000.00 40,500.00

37,080.00 25,000.00 1,000.00 26,000.00 40,500.00
1,248,575.00 27,000.00 6,840.00 33,840.00 3,037,500.00
-
4,757,517.50 225,000.00 56,250.00 281,250.00 4,565,000.00
1.00
4,658,009.63 81,000.00 8,100.00 89,100.00 4,415,175.00
2,781,560.25 33,750.00 3,375.00 37,125.00 2,636,550.00
2,781,560.25 27,000.00 2,700.00 29,700.00 2,636,550.00
1.10
22,760,514.00 162,000.00 8,100.00 170,100.00 30,402,400.00
18,990,000.00 1,800,000.00 180,000.00 1,980,000.00
2,099,000.00 250,000.00 5,000.00 255,000.00
1.10
89,271,462.50 162,000.00 8,100.00 170,100.00 4,856,692.50
1.50 0.10
135,000.00 13,500.00
108,000.00 10,800.00
81,000.00 8,100.00
67,500.00 6,750.00
54,000.00 5,400.00
40,500.00 4,050.00
33,750.00 3,375.00
27,000.00 2,700.00
27,000.00 2,700.00
27,000.00 2,700.00
27,000.00 2,700.00
per inch 16,500.00
0.20 Fairbanks Baskara

48,480.00 60,600.00 710,370,000.00
82,480.00 103,100.00 867,510,000.00
5,760.00 7,200.00 36,450,000.00
1,197.10 1,135.00 62.10 31.05
VICTAULIC Valve Coupling

1,197.10 1,135.00 62.10 31.05
682.90 656.00 26.90 13.45
272.50 262.50 10.00 5.00
327.05 300.15 26.90 13.45

195.30 185.30 10.00 5.00
195.30 185.30 10.00 5.00
592.90 566.00 26.90 13.45

146.00 136.00 10.00 5.00
54.45 54.45 18.15

19.20 19.20 6.40
BAYARD karya anugerah VIC

25,946,250.00 26,000,000.00
TYCO VIC
55,388,100.00 18,442,350.00
TYCO VIC
22,824,200.00 8,029,395.00
22,221,400.00 7,968,375.00
19,289,600.00 6,769,575.00
18,906,000.00 6,612,300.00
18,686,800.00 6,498,225.00
BAYARD karya anugerah VIC

33,022,500.00 32,000,000.00
-
450.00 450.00 18,000.00
85.00 85.00 18,000.00
592.90 566.00 26.90 13.45

146.00 136.00 10.00 5.00
1,197.10 1,135.00 62.10 31.05

136.70 136.70 9,000.00
50.00 50.00 9,000.00
1,914,000.00
14,388,000.00
- 0.10
3.00 3.00 36,000.00
3.00 3.00 36,000.00
225.00 225.00 18,000.00
HOOSEKI - Sukses Mandiri 0.20 APPRON

4,565,000.00 4,577,600.00 5,722,000.00
327.05 300.15 26.90 13.45

195.30 185.30 10.00 5.00
195.30 185.30 10.00 5.00
2,047.30 2,047.30 54,000.00
327.05 300.15 26.90 13.45

0.40 Aurora 0.35
52,620.00 87,700.00 778,830,000.00
64,260.00 107,100.00 965,900,000.00
2,700.00 4,500.00 66,300,000.00
VIC -
4,454,025.00 5,198,200.00
438,000.00 1,039,700.00
208,000.00 399,400.00
- VIKING
8,104,500.00 8,104,500.00
8,104,500.00 8,104,500.00
6,450,500.00 6,450,500.00
6,214,300.00 6,214,300.00
6,545,000.00 6,545,000.00
0.43 SINGER
54,463,500.00 95,550,000.00
VIC
30,037,500.00
6,564,924.00
YOSHITAKE
6,564,924.00 1,500,000.00
VIC
40,000.00
40,000.00
DUYAR VIC
2,375,000.00 2,460,460.00
VIC -
8,029,395.00 22,290,700.00
Patterson Grundfoss Parfima
1,198,200,000.00 444,820,000.00
1,486,000,000.00 566,669,000.00
102,000,000.00 53,215,000.00
VIKING
5,198,200.00
1,039,700.00
399,400.00
VIKING
714,400.00
VIKING
1,181,500.00
VIKING
22,290,700.00
Ma
No. Description Quantity Unit Unit Rate Fitting
FAN
FAF B3.1 1 ea 21,608,100.00 -
FAF B3.2 1 ea 21,608,100.00 -
FAF B3.3 1 ea 21,608,100.00 -
EAF B3.1 1 ea 21,608,100.00 -
EAF B3.2 1 ea 21,608,100.00 -
EAF B3.3 1 ea 21,608,100.00 -
EAF B3.4 1 ea 21,608,100.00 -
EAF B3.T 1 ea 1,574,100.00 -
FAF B2.1 1 ea 21,608,100.00 -
FAF B2.2 1 ea 21,608,100.00 -
FAF B2.3 1 ea 21,608,100.00 -
FAF B2.4 1 ea 21,608,100.00 -
FAF B2.STP 1 ea 8,161,470.00 -
EAF B2.1 1 ea 21,608,100.00 -
EAF B2.2 1 ea 21,608,100.00 -
EAF B2.3 1 ea 21,608,100.00 -
EAF B2.T 1 ea 1,574,100.00 -
EAF B2.STP 1 ea 8,161,470.00 -
FAF B1.1 1 ea 21,608,100.00 -
FAF B1.2 1 ea 21,608,100.00 -
FAF B1.3 1 ea 21,608,100.00 -
FAF B1.SPMK 1 ea 18,043,960.00 -
FAF B1.OFFICE 1 ea 2,379,040.00 -
EAF B1.1 1 ea 21,608,100.00 -
EAF B1.2 1 ea 21,608,100.00 -
EAF B1.3 1 ea 21,608,100.00 -
EAF B1.POMPA 1 ea 5,676,300.00 -
EAF T.B1 1 ea 3,768,300.00 -
EAF GT.1 1 ea 3,768,300.00 -
EAF GT.2 1 ea 3,768,300.00 -
EAF 2T.1 1 ea 3,768,300.00 -
EAF 2T.2 1 ea 3,768,300.00 -
EAF 3T.1 1 ea 3,768,300.00 -
EAF 3T.2 1 ea 3,768,300.00 -
EAF 4T.1 1 ea 3,768,300.00 -
EAF 4T.2 1 ea 3,768,300.00 -
EAF 5T.1 1 ea 3,768,300.00 -
EAF 5T.2 1 ea 3,768,300.00 -
EAF 6PT.1 1 ea 3,768,300.00 -
EAF 6PT.2 1 ea 3,768,300.00 -
FAF K.FC 1 ea 3,768,300.00 -
EAF K.F&B 1 ea 247,356,300.00 -
EAF K.FC 1 ea 18,269,100.00 -
EAF 6MT.1 1 ea 3,768,300.00 -
EAF 6MT.2 1 ea 5,247,000.00 -
EAF 6M.DAPUR 1 ea 5,247,000.00 -
EAF 6M.RP 1 ea 3,386,700.00 -
FAF CAFE 1 ea 6,203,120.00 -
EAF C.KR1 1 ea 408,100.00 -
EAF C.KR2 1 ea 408,100.00 -
EAF TOILET GYM 1 ea 3,768,300.00 -
EXHAUST FAN CEILING 1 ea 365,700.00 -
PAF APP 1 1 ea 21,608,100.00 -
PAF APP 2 1 ea 21,608,100.00 -
PAF APP 3 1 ea 21,608,100.00 -
FAF 7 FCU 1 ea 3,524,500.00 -
EAF 7 TH 1 ea 6,203,120.00 -
EAF 7 PANTRY 1 ea 2,608,130.00 -
PAF HOTEL 1 1 ea 21,608,100.00 -
PAF HOTEL 2 1 ea 21,608,100.00 -
PAF HOTEL 3 1 ea 21,608,100.00 -
EAF TR 1 ea 50,818,520.00 -
Ducting BJLS dengan Isolasi Luar & Dalam

120 1 m2 189,240.00 -
100 1 m2 158,450.00 -
80 1 m2 129,000.00 -
60 1 m2 98,210.00 -
50 1 m2 82,130.00 -
Ducting BJLS dengan Isolasi Luar

120 1 m2 189,240.00 -
100 1 m2 158,450.00 -
80 1 m2 129,000.00 -
60 1 m2 98,210.00 -
50 1 m2 82,130.00 -
Ducting BJLS tanpa Isolasi

120 1 m2 189,240.00 -
100 1 m2 158,450.00 -
80 1 m2 129,000.00 -
60 1 m2 98,210.00 -
50 1 m2 82,130.00 -
FAG
1250 x 700 1 ea 608,940.00 -
700 x 500 1 ea 316,730.00 -
700 x 400 1 ea 290,400.00 -
500 x 350 1 ea 186,030.00 -
500 x 250 1 ea 164,180.00 -
450 x 300 1 ea 164,180.00 -
300 x 300 1 ea 131,370.00 -
100 x 100 1 ea 43,790.00 -
EAG
800 x 500 1 ea 343,150.00 -
750 x 350 1 ea 290,400.00 -
700 x 400 1 ea 290,400.00 -
600 x 600 1 ea 316,730.00 -
500 x 350 1 ea 186,030.00 -
450 x 300 1 ea 164,180.00 -
350 x 300 1 ea 142,240.00 -
300 x 300 1 ea 131,370.00 -
300 x 200 1 ea 109,420.00 -
250 x 250 1 ea 109,420.00 -
250 x 200 1 ea 98,550.00 -
200 x 200 1 ea 87,580.00 -
200 x 150 1 ea 76,610.00 -
150 x 150 1 ea 65,640.00 -
150 x 100 1 ea 54,760.00 -
NRD
1800 x 1000 1 ea 1,040,910.00 -
1500 x 1350 1 ea 1,059,420.00 -
VD
3485 x 400 1 ea 1,444,170.00 -
3000 x 400 1 ea 1,263,950.00 -
2900 x 400 1 ea 1,226,750.00 -
2800 x 400 1 ea 1,189,540.00 -
2800 x 350 1 ea 1,170,940.00 -
2700 x 400 1 ea 1,152,430.00 -
2700 x 350 1 ea 1,133,830.00 -
2600 x 400 1 ea 1,115,230.00 -
2500 x 350 1 ea 105,420.00 -
2400 x 400 1 ea 1,040,910.00 -
2300 x 400 1 ea 1,003,700.00 -
2200 x 350 1 ea 947,890.00 -
2000 x 400 1 ea 892,180.00 -
1950 x 350 1 ea 854,970.00 -
1750 x 350 1 ea 780,660.00 -
1700 x 350 1 ea 762,060.00 -
1500 x 400 1 ea 706,340.00 -
1400 x 350 1 ea 650,530.00 -
1000 x 350 1 ea 501,800.00 -
900 x 400 1 ea 483,300.00 -
850 x 350 1 ea 446,090.00 -
400 x 250 1 ea 241,650.00 -
350 x 200 1 ea 204,440.00 -
250 x 200 1 ea 167,240.00 -
250 x 150 1 ea 148,730.00 -
200 x 150 1 ea 130,130.00 -
150 x 125 1 ea 102,270.00 -
100 x 100 1 ea 74,320.00 -
FD
3485 x 400 1 ea 1,594,900.00 -
3000 x 400 1 ea 1,403,720.00 -
2900 x 400 1 ea 1,364,320.00 -
2800 x 400 1 ea 1,324,920.00 -
2800 x 350 1 ea 1,305,260.00 -
2700 x 400 1 ea 1,285,520.00 -
2700 x 350 1 ea 1,265,770.00 -
2600 x 400 1 ea 1,246,110.00 -
2500 x 350 1 ea 1,186,970.00 -
2400 x 400 1 ea 1,167,310.00 -
2300 x 400 1 ea 1,127,820.00 -
2200 x 350 1 ea 1,068,770.00 -
2000 x 400 1 ea 1,009,620.00 -
1950 x 350 1 ea 970,220.00 -
1750 x 350 1 ea 891,420.00 -
1700 x 350 1 ea 871,670.00 -
1500 x 400 1 ea 812,520.00 -
1400 x 350 1 ea 753,470.00 -
1000 x 350 1 ea 595,770.00 -
850 x 350 1 ea 536,630.00 -
350 x 200 1 ea 280,480.00 -
PAG
700 x 500 1 ea 360,800.00 -
600 x 300 1 ea 249,180.00 -
LOUVRE
2500 x 1250 1 ea 1,098,530.00 -
2000 x 600 1 ea 761,670.00 -
1800 x 1500 1 ea 966,690.00 -
1550 x 500 1 ea 600,540.00 -
1200 x 500 1 ea 497,990.00 -
1000 x 600 1 ea 468,990.00 -
1000 x 350 1 ea 395,430.00 -
950 x 500 1 ea 424,720.00 -
800 x 600 1 ea 410,120.00 -
800 x 500 1 ea 380,840.00 -
700 x 450 1 ea 336,860.00 -
600 x 350 1 ea 278,280.00 -
600 x 200 1 ea 234,400.00 -
400 x 250 1 ea 190,420.00 -
400 x 200 1 ea 175,730.00 -
SAD
300 x 300 1 ea 204,730.00 -
SLBG
1400 x 150 1 ea 429,110.00 -
1200 x 150 1 ea 373,780.00 -
1000 x 100 1 ea 304,520.00 -
RLBG
1200 x 150 1 ea 373,780.00 -
RAG
800 x 300 1 ea 290,400.00 -
400 x 300 1 ea 153,210.00 -
Flexible Duct
250 1m 34,340.00 -
20,126.25
Drain AC PVC AW + Isolasi
100 1m 67,860.00 -
80 1m 40,960.00 -
65 1m 30,370.00 -
50 1m 20,810.00 6,240.00
40 1m 16,270.00 4,880.00
32 1m 14,170.00 4,250.00
25 1m 9,440.00 2,830.00
20 1m 6,910.00 2,070.00
15 1m 5,040.00 1,510.00
Fitting Drain AC PVC AW

100 1m 81,780.00 -
80 1m 40,920.00 -
65 1m 27,030.00 -
Copper Tube + Isolasi

6.4 1m 37,350.00 -
12.7 1m 72,950.00 -
Pengkabelan AC
NYM 3 x 2.5 mm + Conduit 1 ea 338,000.00 -
Split Unit Indoor

18000 1 ea -
36000 1 ea -
45721 1 ea -
54629 1 ea -
62536 1 ea -
97075 1 ea -
Split Unit Outdoor

18000 1 ea -
36000 1 ea -
125072 1 ea -
291225 1 ea -
370068 1 ea -
FCU 6M Lobby 65659 BTUH 1 ea - -
Testing & Comissioning 1 ea - -

Sound Attenuator 1 ea 265,000,000.00 -
Exhaust PVC D
100 1m 34,810.00 -
80 1m 22,120.00 -
65 1m 17,430.00 -
50 1m 12,880.00 5,150.00
40 1m 10,060.00 4,020.00
32 1m 10,060.00 4,020.00
25 1m 10,060.00 4,020.00
20 1m 10,060.00 4,020.00
15 1m 10,060.00 4,020.00
Fitting PVC D
100 1m 33,280.00 -
80 1m 19,130.00 -
65 1m 12,300.00 -
Split Unit Indoor

18000 1 ea 12,789,710.00 -
Ducting BJLS tanpa Isolasi Khusus Basement

120 1 m2 164,010.00 -
100 1 m2 137,320.00 -
80 1 m2 111,800.00 -
60 1 m2 85,110.00 -
50 1 m2 71,180.00 -
Material Labour
Gantungan Accessories Consumable Total Material Labour Rate
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00

- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 31,480.00 1,570.00 1,607,150.00 325,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 163,230.00 8,160.00 8,332,860.00 715,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 31,480.00 1,570.00 1,607,150.00 325,000.00
- 163,230.00 8,160.00 8,332,860.00 715,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 360,880.00 18,040.00 18,422,880.00 2,275,000.00
- 47,580.00 2,380.00 2,429,000.00 455,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 113,530.00 5,680.00 5,795,510.00 715,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 4,947,130.00 247,360.00 252,550,790.00 2,275,000.00
- 365,380.00 18,270.00 18,652,750.00 2,240,550.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 104,940.00 5,250.00 5,357,190.00 715,000.00
- 104,940.00 5,250.00 5,357,190.00 715,000.00
- 67,730.00 3,390.00 3,457,820.00 455,000.00
- 124,060.00 6,200.00 6,333,380.00 715,000.00
- 8,160.00 410.00 416,670.00 130,000.00
- 8,160.00 410.00 416,670.00 130,000.00
- 75,370.00 3,770.00 3,847,440.00 455,000.00
- 7,310.00 370.00 373,380.00 130,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 70,490.00 3,520.00 3,598,510.00 455,000.00
- 124,060.00 6,200.00 6,333,380.00 715,000.00
- 52,160.00 2,610.00 2,662,900.00 455,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 432,160.00 21,610.00 22,061,870.00 2,275,000.00
- 1,016,370.00 50,820.00 51,885,710.00 3,250,000.00
- 48,580.00 9,720.00 247,540.00 185,250.00

- 48,580.00 9,720.00 216,750.00 168,680.00
- 48,580.00 9,720.00 187,300.00 148,200.00
- 48,580.00 9,720.00 156,510.00 129,680.00
- 48,580.00 9,720.00 140,430.00 92,630.00
- 24,290.00 4,860.00 218,390.00 123,500.00

- 24,290.00 4,860.00 187,600.00 112,450.00
- 24,290.00 4,860.00 158,150.00 98,800.00
- 24,290.00 4,860.00 127,360.00 86,450.00
- 24,290.00 4,860.00 111,280.00 61,750.00
- 21,200.00 - 210,440.00 71,500.00

- 15,900.00 - 174,350.00 58,500.00
- 13,250.00 - 142,250.00 52,000.00
- 13,250.00 - 111,460.00 45,500.00
- 13,250.00 - 95,380.00 32,500.00
- 12,180.00 1,220.00 622,340.00 228,150.00
- 6,330.00 630.00 323,690.00 140,400.00
- 5,810.00 580.00 296,790.00 128,700.00
- 3,720.00 370.00 190,120.00 99,450.00
- 3,280.00 330.00 167,790.00 87,750.00
- 3,280.00 330.00 167,790.00 87,750.00
- 2,630.00 260.00 134,260.00 70,200.00
- 880.00 90.00 44,760.00 23,400.00
- 6,860.00 690.00 350,700.00 152,100.00

- 5,810.00 580.00 296,790.00 128,700.00
- 5,810.00 580.00 296,790.00 128,700.00
- 6,330.00 630.00 323,690.00 140,400.00
- 3,720.00 370.00 190,120.00 99,450.00
- 3,280.00 330.00 167,790.00 87,750.00
- 2,840.00 280.00 145,360.00 76,050.00
- 2,630.00 260.00 134,260.00 70,200.00
- 2,190.00 220.00 111,830.00 58,500.00
- 2,190.00 220.00 111,830.00 58,500.00
- 1,970.00 200.00 100,720.00 52,650.00
- 1,750.00 180.00 89,510.00 46,800.00
- 1,530.00 150.00 78,290.00 40,950.00
- 1,310.00 130.00 67,080.00 35,100.00
- 1,100.00 110.00 55,970.00 29,250.00
- 20,820.00 2,080.00 1,063,810.00 327,600.00

- 21,190.00 2,120.00 1,082,730.00 333,450.00
- 28,880.00 2,890.00 1,475,940.00 454,550.00

- 25,280.00 2,530.00 1,291,760.00 397,800.00
- 24,530.00 2,450.00 1,253,730.00 386,100.00
- 23,790.00 2,380.00 1,215,710.00 374,400.00
- 23,420.00 2,340.00 1,196,700.00 368,550.00
- 23,050.00 2,300.00 1,177,780.00 362,700.00
- 22,680.00 2,270.00 1,158,780.00 356,850.00
- 22,300.00 2,230.00 1,139,760.00 351,000.00
- 2,110.00 210.00 107,740.00 333,450.00
- 20,820.00 2,080.00 1,063,810.00 327,600.00
- 20,070.00 2,010.00 1,025,780.00 315,900.00
- 18,960.00 1,900.00 968,750.00 298,350.00
- 17,840.00 1,780.00 911,800.00 280,800.00
- 17,100.00 1,710.00 873,780.00 269,100.00
- 15,610.00 1,560.00 797,830.00 245,700.00
- 15,240.00 1,520.00 778,820.00 239,850.00
- 14,130.00 1,410.00 721,880.00 222,300.00
- 13,010.00 1,300.00 664,840.00 204,750.00
- 10,040.00 1,000.00 512,840.00 157,950.00
- 9,670.00 970.00 493,940.00 152,100.00
- 8,920.00 890.00 455,900.00 140,400.00
- 4,830.00 480.00 246,960.00 76,050.00
- 4,090.00 410.00 208,940.00 64,350.00
- 3,340.00 330.00 170,910.00 52,650.00
- 2,970.00 300.00 152,000.00 46,800.00
- 2,600.00 260.00 132,990.00 40,950.00
- 2,050.00 200.00 104,520.00 32,180.00
- 1,490.00 150.00 75,960.00 23,400.00
- 31,900.00 3,190.00 1,629,990.00 454,550.00

- 28,070.00 2,810.00 1,434,600.00 397,800.00
- 27,290.00 2,730.00 1,394,340.00 386,100.00
- 26,500.00 2,650.00 1,354,070.00 374,400.00
- 26,110.00 2,610.00 1,333,980.00 368,550.00
- 25,710.00 2,570.00 1,313,800.00 362,700.00
- 25,320.00 2,530.00 1,293,620.00 356,850.00
- 24,920.00 2,490.00 1,273,520.00 351,000.00
- 23,740.00 2,370.00 1,213,080.00 333,450.00
- 23,350.00 2,330.00 1,192,990.00 327,600.00
- 22,560.00 2,260.00 1,152,640.00 315,900.00
- 21,380.00 2,140.00 1,092,290.00 298,350.00
- 20,190.00 2,020.00 1,031,830.00 280,800.00
- 19,400.00 1,940.00 991,560.00 269,100.00
- 17,830.00 1,780.00 911,030.00 245,700.00
- 17,430.00 1,740.00 890,840.00 239,850.00
- 16,250.00 1,630.00 830,400.00 222,300.00
- 15,070.00 1,510.00 770,050.00 204,750.00
- 11,920.00 1,190.00 608,880.00 157,950.00
- 10,730.00 1,070.00 548,430.00 140,400.00
- 5,610.00 560.00 286,650.00 64,350.00
- 7,220.00 720.00 368,740.00 140,400.00

- 4,980.00 500.00 254,660.00 105,300.00
- 21,970.00 2,200.00 1,122,700.00 438,750.00

- 15,230.00 1,520.00 778,420.00 304,200.00
- 19,330.00 1,930.00 987,950.00 386,100.00
- 12,010.00 1,200.00 613,750.00 239,850.00
- 9,960.00 1,000.00 508,950.00 198,900.00
- 9,380.00 940.00 479,310.00 187,200.00
- 7,910.00 790.00 404,130.00 157,950.00
- 8,490.00 850.00 434,060.00 169,650.00
- 8,200.00 820.00 419,140.00 163,800.00
- 7,620.00 760.00 389,220.00 152,100.00
- 6,740.00 670.00 344,270.00 134,550.00
- 5,570.00 560.00 284,410.00 111,150.00
- 4,690.00 470.00 239,560.00 93,600.00
- 3,810.00 380.00 194,610.00 76,050.00
- 3,510.00 350.00 179,590.00 70,200.00
- 4,090.00 410.00 209,230.00 70,200.00
- 8,580.00 860.00 438,550.00 181,350.00

- 7,480.00 750.00 382,010.00 157,950.00
- 6,090.00 610.00 311,220.00 128,700.00
- 7,480.00 750.00 382,010.00 157,950.00
- 5,810.00 580.00 296,790.00 128,700.00

- 3,060.00 310.00 156,580.00 81,900.00
- 690.00 70.00 35,100.00 10,300.00
3,390.00 11,130.00 12,720.00 95,100.00 28,080.00

2,050.00 8,840.00 11,130.00 62,980.00 25,350.00
1,520.00 6,580.00 9,280.00 47,750.00 21,130.00
1,040.00 4,970.00 7,420.00 40,480.00 16,900.00
810.00 4,200.00 5,570.00 31,730.00 12,680.00
710.00 3,890.00 4,640.00 27,660.00 10,560.00
470.00 3,130.00 3,710.00 19,580.00 8,450.00
350.00 2,520.00 3,710.00 15,560.00 8,450.00
250.00 2,520.00 3,710.00 13,030.00 8,450.00
- - 40,890.00 122,670.00 65,000.00
- - 20,460.00 61,380.00 52,000.00
- - 13,520.00 40,550.00 42,250.00
- 2,800.00 1,870.00 42,020.00 5,730.00

- 5,470.00 3,650.00 82,070.00 11,180.00
- 43,730.00 33,660.00 415,390.00 84,500.00
- 255,790.00 51,160.00 306,950.00 941,130.00

- 278,530.00 55,710.00 334,240.00 1,024,790.00
- 291,790.00 58,360.00 350,150.00 1,073,580.00
- 316,410.00 63,280.00 379,690.00 1,164,160.00
- 528,640.00 105,730.00 634,370.00 1,945,000.00
- 581,690.00 116,340.00 698,030.00 2,140,200.00
- 1,000,440.00 200,090.00 1,200,530.00 3,680,860.00

- 1,000,440.00 200,090.00 1,200,530.00 3,680,860.00
- 1,614,350.00 322,870.00 1,937,220.00 5,939,570.00
- 1,614,350.00 322,870.00 1,937,220.00 5,939,570.00
- 1,614,350.00 322,870.00 1,937,220.00 5,939,570.00
- - - - -
- - - - -
- 5,300,000.00 1,060,000.00 271,360,000.00 19,500,000.00
3,480.00 1,910.00 1,740.00 41,940.00 65,000.00

2,210.00 1,220.00 1,110.00 26,660.00 52,000.00
1,740.00 960.00 870.00 21,000.00 42,250.00
3,350.00 710.00 640.00 22,730.00 32,500.00
2,610.00 550.00 500.00 17,740.00 26,000.00
2,610.00 550.00 500.00 17,740.00 26,000.00
2,610.00 550.00 500.00 17,740.00 26,000.00
2,610.00 550.00 500.00 17,740.00 26,000.00
2,610.00 550.00 500.00 17,740.00 26,000.00
- - 16,640.00 49,920.00 65,000.00

- - 9,570.00 28,700.00 52,000.00
- - 6,150.00 18,450.00 42,250.00
- 255,790.00 51,160.00 13,096,660.00 941,130.00
- 21,200.00 - 185,210.00 71,500.00

- 15,900.00 - 153,220.00 58,500.00
- 13,250.00 - 125,050.00 52,000.00
- 13,250.00 - 98,360.00 45,500.00
- 13,250.00 - 84,430.00 32,500.00
1.06
Labour Ma
Tools Total Labour TOTAL Unit Rate Fitting
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00

227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
32,500.00 357,500.00 1,964,650.00 1,485,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
71,500.00 786,500.00 9,119,360.00 7,699,500.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
32,500.00 357,500.00 1,964,650.00 1,485,000.00
71,500.00 786,500.00 9,119,360.00 7,699,500.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 20,925,380.00 17,022,600.00
45,500.00 500,500.00 2,929,500.00 2,244,375.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
71,500.00 786,500.00 6,582,010.00 5,355,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
227,500.00 2,502,500.00 255,053,290.00 233,355,000.00
224,060.00 2,464,610.00 21,117,360.00 17,235,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
71,500.00 786,500.00 6,143,690.00 4,950,000.00
71,500.00 786,500.00 6,143,690.00 4,950,000.00
45,500.00 500,500.00 3,958,320.00 3,195,000.00
71,500.00 786,500.00 7,119,880.00 5,852,000.00
13,000.00 143,000.00 559,670.00 385,000.00
13,000.00 143,000.00 559,670.00 385,000.00
45,500.00 500,500.00 4,347,940.00 3,555,000.00
13,000.00 143,000.00 516,380.00 345,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
45,500.00 500,500.00 4,099,010.00 3,325,000.00
71,500.00 786,500.00 7,119,880.00 5,852,000.00
45,500.00 500,500.00 3,163,400.00 2,460,500.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
227,500.00 2,502,500.00 24,564,370.00 20,385,000.00
325,000.00 3,575,000.00 55,460,710.00 47,942,000.00
48,750.00 234,000.00 481,540.00 178,530.93

42,900.00 211,580.00 428,330.00 149,479.02
39,780.00 187,980.00 375,280.00 121,699.02
37,830.00 167,510.00 324,020.00 92,647.12
25,160.00 117,790.00 258,220.00 77,485.21
32,500.00 156,000.00 374,390.00 178,530.93

28,600.00 141,050.00 328,650.00 149,479.02
26,520.00 125,320.00 283,470.00 121,699.02
25,220.00 111,670.00 239,030.00 92,647.12
16,770.00 78,520.00 189,800.00 77,485.21
39,000.00 110,500.00 320,940.00 178,530.93

32,760.00 91,260.00 265,610.00 149,479.02
26,520.00 78,520.00 220,770.00 121,699.02
25,220.00 70,720.00 182,180.00 92,647.12
16,770.00 49,270.00 144,650.00 77,485.21
127,760.00 355,910.00 978,250.00 574,470.00
78,620.00 219,020.00 542,710.00 298,800.00
72,070.00 200,770.00 497,560.00 273,960.00
55,690.00 155,140.00 345,260.00 175,500.00
49,140.00 136,890.00 304,680.00 154,890.00
49,140.00 136,890.00 304,680.00 154,890.00
39,310.00 109,510.00 243,770.00 123,930.00
13,100.00 36,500.00 81,260.00 41,310.00
85,180.00 237,280.00 587,980.00 323,730.00

72,070.00 200,770.00 497,560.00 273,960.00
72,070.00 200,770.00 497,560.00 273,960.00
78,620.00 219,020.00 542,710.00 298,800.00
55,690.00 155,140.00 345,260.00 175,500.00
49,140.00 136,890.00 304,680.00 154,890.00
42,590.00 118,640.00 264,000.00 134,190.00
39,310.00 109,510.00 243,770.00 123,930.00
32,760.00 91,260.00 203,090.00 103,230.00
32,760.00 91,260.00 203,090.00 103,230.00
29,480.00 82,130.00 182,850.00 92,970.00
26,210.00 73,010.00 162,520.00 82,620.00
22,930.00 63,880.00 142,170.00 72,270.00
19,660.00 54,760.00 121,840.00 61,920.00
16,380.00 45,630.00 101,600.00 51,660.00
183,460.00 511,060.00 1,574,870.00 981,990.00

186,730.00 520,180.00 1,602,910.00 999,450.00
254,550.00 709,100.00 2,185,040.00 1,362,420.00

222,770.00 620,570.00 1,912,330.00 1,192,410.00
216,220.00 602,320.00 1,856,050.00 1,157,310.00
209,660.00 584,060.00 1,799,770.00 1,122,210.00
206,390.00 574,940.00 1,771,640.00 1,104,660.00
203,110.00 565,810.00 1,743,590.00 1,087,200.00
199,840.00 556,690.00 1,715,470.00 1,069,650.00
196,560.00 547,560.00 1,687,320.00 1,052,100.00
186,730.00 520,180.00 627,920.00 99,450.00
183,460.00 511,060.00 1,574,870.00 981,990.00
176,900.00 492,800.00 1,518,580.00 946,890.00
167,080.00 465,430.00 1,434,180.00 894,240.00
157,250.00 438,050.00 1,349,850.00 841,680.00
150,700.00 419,800.00 1,293,580.00 806,580.00
137,590.00 383,290.00 1,181,120.00 736,470.00
134,320.00 374,170.00 1,152,990.00 718,920.00
124,490.00 346,790.00 1,068,670.00 666,360.00
114,660.00 319,410.00 984,250.00 613,710.00
88,450.00 246,400.00 759,240.00 473,400.00
85,180.00 237,280.00 731,220.00 455,940.00
78,620.00 219,020.00 674,920.00 420,840.00
42,590.00 118,640.00 365,600.00 227,970.00
36,040.00 100,390.00 309,330.00 192,870.00
29,480.00 82,130.00 253,040.00 157,770.00
26,210.00 73,010.00 225,010.00 140,310.00
22,930.00 63,880.00 196,870.00 122,760.00
18,020.00 50,200.00 154,720.00 96,480.00
13,100.00 36,500.00 112,460.00 70,110.00
254,550.00 709,100.00 2,339,090.00 1,504,620.00

222,770.00 620,570.00 2,055,170.00 1,324,260.00
216,220.00 602,320.00 1,996,660.00 1,287,090.00
209,660.00 584,060.00 1,938,130.00 1,249,920.00
206,390.00 574,940.00 1,908,920.00 1,231,380.00
203,110.00 565,810.00 1,879,610.00 1,212,750.00
199,840.00 556,690.00 1,850,310.00 1,194,120.00
196,560.00 547,560.00 1,821,080.00 1,175,580.00
186,730.00 520,180.00 1,733,260.00 1,119,780.00
183,460.00 511,060.00 1,704,050.00 1,101,240.00
176,900.00 492,800.00 1,645,440.00 1,063,980.00
167,080.00 465,430.00 1,557,720.00 1,008,270.00
157,250.00 438,050.00 1,469,880.00 952,470.00
150,700.00 419,800.00 1,411,360.00 915,300.00
137,590.00 383,290.00 1,294,320.00 840,960.00
134,320.00 374,170.00 1,265,010.00 822,330.00
124,490.00 346,790.00 1,177,190.00 766,530.00
114,660.00 319,410.00 1,089,460.00 710,820.00
88,450.00 246,400.00 855,280.00 562,050.00
78,620.00 219,020.00 767,450.00 506,250.00
36,040.00 100,390.00 387,040.00 264,600.00
78,620.00 219,020.00 587,760.00 340,380.00

58,970.00 164,270.00 418,930.00 235,080.00
245,700.00 684,450.00 1,807,150.00 1,036,350.00

170,350.00 474,550.00 1,252,970.00 718,560.00
216,220.00 602,320.00 1,590,270.00 911,970.00
134,320.00 374,170.00 987,920.00 566,550.00
111,380.00 310,280.00 819,230.00 469,800.00
104,830.00 292,030.00 771,340.00 442,440.00
88,450.00 246,400.00 650,530.00 373,050.00
95,000.00 264,650.00 698,710.00 400,680.00
91,730.00 255,530.00 674,670.00 386,910.00
85,180.00 237,280.00 626,500.00 359,280.00
75,350.00 209,900.00 554,170.00 317,790.00
62,240.00 173,390.00 457,800.00 262,530.00
52,420.00 146,020.00 385,580.00 221,130.00
42,590.00 118,640.00 313,250.00 179,640.00
39,310.00 109,510.00 289,100.00 165,780.00
39,310.00 109,510.00 318,740.00 193,140.00
101,560.00 282,910.00 721,460.00 404,820.00

88,450.00 246,400.00 628,410.00 352,620.00
72,070.00 200,770.00 511,990.00 287,280.00
88,450.00 246,400.00 628,410.00 352,620.00
72,070.00 200,770.00 497,560.00 273,960.00

45,860.00 127,760.00 284,340.00 144,540.00
- 10,300.00 45,400.00 32,400.00
4,160.00 32,240.00 127,340.00 64,020.00

3,800.00 29,150.00 92,130.00 38,637.50
3,170.00 24,300.00 72,050.00 28,655.00
2,540.00 19,440.00 59,920.00 19,635.00 5,890.50
1,900.00 14,580.00 46,310.00 15,345.00 4,603.50
1,580.00 12,140.00 39,800.00 13,365.00 4,009.50
1,270.00 9,720.00 29,300.00 8,910.00 2,673.00
1,270.00 9,720.00 25,280.00 6,517.50 1,955.25
1,270.00 9,720.00 22,750.00 4,757.50 1,427.25
- 65,000.00 187,670.00 77,150.00
- 52,000.00 113,380.00 38,600.00
- 42,250.00 82,800.00 25,500.00
860.00 6,590.00 48,610.00 35,239.17

1,680.00 12,860.00 94,930.00 68,818.75
24,380.00 108,880.00 524,270.00 318,863.64 -
94,110.00 1,035,240.00 1,342,190.00 12,065,760.00

102,480.00 1,127,270.00 1,461,510.00 13,138,272.00
107,360.00 1,180,940.00 1,531,090.00 13,763,904.00
116,420.00 1,280,580.00 1,660,270.00 14,925,192.00
194,500.00 2,139,500.00 2,773,870.00 24,935,904.00
214,020.00 2,354,220.00 3,052,250.00 27,438,432.00
368,090.00 4,048,950.00 5,249,480.00 47,190,528.00

368,090.00 4,048,950.00 5,249,480.00 47,190,528.00
593,960.00 6,533,530.00 8,470,750.00 76,148,352.00
593,960.00 6,533,530.00 8,470,750.00 76,148,352.00
593,960.00 6,533,530.00 8,470,750.00 76,148,352.00
- - -
- - termasuk di prelim
1,950,000.00 21,450,000.00 292,810,000.00 250,000,000.00
3,250.00 68,250.00 110,190.00 32,835.00

2,600.00 54,600.00 81,260.00 20,872.50
2,110.00 44,360.00 65,360.00 16,445.00
1,630.00 34,130.00 56,860.00 12,155.00 4,862.00
1,300.00 27,300.00 45,040.00 9,487.50 3,795.00
1,300.00 27,300.00 45,040.00 9,487.50 3,795.00
1,300.00 27,300.00 45,040.00 9,487.50 3,795.00
1,300.00 27,300.00 45,040.00 9,487.50 3,795.00
1,300.00 27,300.00 45,040.00 9,487.50 3,795.00
3,250.00 68,250.00 118,170.00 31,400.00

2,600.00 54,600.00 83,300.00 18,050.00
2,110.00 44,360.00 62,810.00 11,600.00
94,110.00 1,035,240.00 14,131,900.00 12,065,760.00
39,000.00 110,500.00 295,710.00 154,726.81

32,760.00 91,260.00 244,480.00 129,548.49
26,520.00 78,520.00 203,570.00 105,472.49
25,220.00 70,720.00 169,080.00 80,294.17
16,770.00 49,270.00 133,700.00 67,153.85
1.30
Material Labour
Gantungan Accessories Consumable Total Material Labour Rate Tools
0.02 0.05 0.10 0.10

407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
29,700.00 1,485.00 1,516,185.00 250,000.00 25,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
153,990.00 7,699.50 7,861,189.50 550,000.00 55,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
29,700.00 1,485.00 1,516,185.00 250,000.00 25,000.00
153,990.00 7,699.50 7,861,189.50 550,000.00 55,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
340,452.00 17,022.60 17,380,074.60 1,750,000.00 175,000.00
44,887.50 2,244.38 2,291,506.88 350,000.00 35,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
107,100.00 5,355.00 5,467,455.00 550,000.00 55,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
4,667,100.00 233,355.00 238,255,455.00 1,750,000.00 175,000.00
344,700.00 17,235.00 17,596,935.00 1,723,500.00 172,350.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
99,000.00 4,950.00 5,053,950.00 550,000.00 55,000.00
99,000.00 4,950.00 5,053,950.00 550,000.00 55,000.00
63,900.00 3,195.00 3,262,095.00 350,000.00 35,000.00
117,040.00 5,852.00 5,974,892.00 550,000.00 55,000.00
7,700.00 385.00 393,085.00 100,000.00 10,000.00
7,700.00 385.00 393,085.00 100,000.00 10,000.00
71,100.00 3,555.00 3,629,655.00 350,000.00 35,000.00
6,900.00 345.00 352,245.00 100,000.00 10,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
66,500.00 3,325.00 3,394,825.00 350,000.00 35,000.00
117,040.00 5,852.00 5,974,892.00 550,000.00 55,000.00
49,210.00 2,460.50 2,512,170.50 350,000.00 35,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
407,700.00 20,385.00 20,813,085.00 1,750,000.00 175,000.00
958,840.00 47,942.00 48,948,782.00 2,500,000.00 250,000.00
45,828.00 9,166.00 233,524.93 142,500.00 37,500.00

45,828.00 9,166.00 204,473.02 129,750.00 33,000.00
45,828.00 9,166.00 176,693.02 114,000.00 30,600.00
45,828.00 9,166.00 147,641.12 99,750.00 29,100.00
45,828.00 9,166.00 132,479.21 71,250.00 19,350.00
22,914.00 4,583.00 206,027.93 95,000.00 25,000.00

22,914.00 4,583.00 176,976.02 86,500.00 22,000.00
22,914.00 4,583.00 149,196.02 76,000.00 20,400.00
22,914.00 4,583.00 120,144.12 66,500.00 19,400.00
22,914.00 4,583.00 104,982.21 47,500.00 12,900.00
20,000.00 198,530.93 55,000.00 30,000.00

15,000.00 164,479.02 45,000.00 25,200.00
12,500.00 134,199.02 40,000.00 20,400.00
12,500.00 105,147.12 35,000.00 19,400.00
12,500.00 89,985.21 25,000.00 12,900.00
0.02 0.10
11,489.40 1,148.94 587,108.34 175,500.00 98,280.00
5,976.00 597.60 305,373.60 108,000.00 60,480.00
5,479.20 547.92 279,987.12 99,000.00 55,440.00
3,510.00 351.00 179,361.00 76,500.00 42,840.00
3,097.80 309.78 158,297.58 67,500.00 37,800.00
3,097.80 309.78 158,297.58 67,500.00 37,800.00
2,478.60 247.86 126,656.46 54,000.00 30,240.00
826.20 82.62 42,218.82 18,000.00 10,080.00
6,474.60 647.46 330,852.06 117,000.00 65,520.00

5,479.20 547.92 279,987.12 99,000.00 55,440.00
5,479.20 547.92 279,987.12 99,000.00 55,440.00
5,976.00 597.60 305,373.60 108,000.00 60,480.00
3,510.00 351.00 179,361.00 76,500.00 42,840.00
3,097.80 309.78 158,297.58 67,500.00 37,800.00
2,683.80 268.38 137,142.18 58,500.00 32,760.00
2,478.60 247.86 126,656.46 54,000.00 30,240.00
2,064.60 206.46 105,501.06 45,000.00 25,200.00
2,064.60 206.46 105,501.06 45,000.00 25,200.00
1,859.40 185.94 95,015.34 40,500.00 22,680.00
1,652.40 165.24 84,437.64 36,000.00 20,160.00
1,445.40 144.54 73,859.94 31,500.00 17,640.00
1,238.40 123.84 63,282.24 27,000.00 15,120.00
1,033.20 103.32 52,796.52 22,500.00 12,600.00
19,639.80 1,963.98 1,003,593.78 252,000.00 141,120.00

19,989.00 1,998.90 1,021,437.90 256,500.00 143,640.00
27,248.40 2,724.84 1,392,393.24 349,650.00 195,804.00

23,848.20 2,384.82 1,218,643.02 306,000.00 171,360.00
23,146.20 2,314.62 1,182,770.82 297,000.00 166,320.00
22,444.20 2,244.42 1,146,898.62 288,000.00 161,280.00
22,093.20 2,209.32 1,128,962.52 283,500.00 158,760.00
21,744.00 2,174.40 1,111,118.40 279,000.00 156,240.00
21,393.00 2,139.30 1,093,182.30 274,500.00 153,720.00
21,042.00 2,104.20 1,075,246.20 270,000.00 151,200.00
1,989.00 198.90 101,637.90 256,500.00 143,640.00
19,639.80 1,963.98 1,003,593.78 252,000.00 141,120.00
18,937.80 1,893.78 967,721.58 243,000.00 136,080.00
17,884.80 1,788.48 913,913.28 229,500.00 128,520.00
16,833.60 1,683.36 860,196.96 216,000.00 120,960.00
16,131.60 1,613.16 824,324.76 207,000.00 115,920.00
14,729.40 1,472.94 752,672.34 189,000.00 105,840.00
14,378.40 1,437.84 734,736.24 184,500.00 103,320.00
13,327.20 1,332.72 681,019.92 171,000.00 95,760.00
12,274.20 1,227.42 627,211.62 157,500.00 88,200.00
9,468.00 946.80 483,814.80 121,500.00 68,040.00
9,118.80 911.88 465,970.68 117,000.00 65,520.00
8,416.80 841.68 430,098.48 108,000.00 60,480.00
4,559.40 455.94 232,985.34 58,500.00 32,760.00
3,857.40 385.74 197,113.14 49,500.00 27,720.00
3,155.40 315.54 161,240.94 40,500.00 22,680.00
2,806.20 280.62 143,396.82 36,000.00 20,160.00
2,455.20 245.52 125,460.72 31,500.00 17,640.00
1,929.60 192.96 98,602.56 24,750.00 13,860.00
1,402.20 140.22 71,652.42 18,000.00 10,080.00
30,092.40 3,009.24 1,537,721.64 349,650.00 195,804.00

26,485.20 2,648.52 1,353,393.72 306,000.00 171,360.00
25,741.80 2,574.18 1,315,405.98 297,000.00 166,320.00
24,998.40 2,499.84 1,277,418.24 288,000.00 161,280.00
24,627.60 2,462.76 1,258,470.36 283,500.00 158,760.00
24,255.00 2,425.50 1,239,430.50 279,000.00 156,240.00
23,882.40 2,388.24 1,220,390.64 274,500.00 153,720.00
23,511.60 2,351.16 1,201,442.76 270,000.00 151,200.00
22,395.60 2,239.56 1,144,415.16 256,500.00 143,640.00
22,024.80 2,202.48 1,125,467.28 252,000.00 141,120.00
21,279.60 2,127.96 1,087,387.56 243,000.00 136,080.00
20,165.40 2,016.54 1,030,451.94 229,500.00 128,520.00
19,049.40 1,904.94 973,424.34 216,000.00 120,960.00
18,306.00 1,830.60 935,436.60 207,000.00 115,920.00
16,819.20 1,681.92 859,461.12 189,000.00 105,840.00
16,446.60 1,644.66 840,421.26 184,500.00 103,320.00
15,330.60 1,533.06 783,393.66 171,000.00 95,760.00
14,216.40 1,421.64 726,458.04 157,500.00 88,200.00
11,241.00 1,124.10 574,415.10 121,500.00 68,040.00
10,125.00 1,012.50 517,387.50 108,000.00 60,480.00
5,292.00 529.20 270,421.20 49,500.00 27,720.00
6,807.60 680.76 347,868.36 108,000.00 60,480.00

4,701.60 470.16 240,251.76 81,000.00 45,360.00
20,727.00 2,072.70 1,059,149.70 337,500.00 189,000.00

14,371.20 1,437.12 734,368.32 234,000.00 131,040.00
18,239.40 1,823.94 932,033.34 297,000.00 166,320.00
11,331.00 1,133.10 579,014.10 184,500.00 103,320.00
9,396.00 939.60 480,135.60 153,000.00 85,680.00
8,848.80 884.88 452,173.68 144,000.00 80,640.00
7,461.00 746.10 381,257.10 121,500.00 68,040.00
8,013.60 801.36 409,494.96 130,500.00 73,080.00
7,738.20 773.82 395,422.02 126,000.00 70,560.00
7,185.60 718.56 367,184.16 117,000.00 65,520.00
6,355.80 635.58 324,781.38 103,500.00 57,960.00
5,250.60 525.06 268,305.66 85,500.00 47,880.00
4,422.60 442.26 225,994.86 72,000.00 40,320.00
3,592.80 359.28 183,592.08 58,500.00 32,760.00
3,315.60 331.56 169,427.16 54,000.00 30,240.00
3,862.80 386.28 197,389.08 54,000.00 30,240.00
8,096.40 809.64 413,726.04 139,500.00 78,120.00

7,052.40 705.24 360,377.64 121,500.00 68,040.00
5,745.60 574.56 293,600.16 99,000.00 55,440.00
7,052.40 705.24 360,377.64 121,500.00 68,040.00
5,479.20 547.92 279,987.12 99,000.00 55,440.00

2,890.80 289.08 147,719.88 63,000.00 35,280.00
648.00 64.80 33,112.80 7,920.00
0.05
3,201.00 10,500.00 12,000.00 89,721.00 21,600.00 3,200.00
1,931.88 8,336.58 10,500.00 59,405.95 19,500.00 2,925.00
1,432.75 6,209.87 8,750.00 45,047.62 16,250.00 2,437.50
981.75 4,684.16 7,000.00 38,191.41 13,000.00 1,950.00
767.25 3,961.93 5,250.00 29,927.68 9,750.00 1,462.50
668.25 3,669.82 4,375.00 26,087.57 8,125.00 1,218.75
445.50 2,951.84 3,500.00 18,480.34 6,500.00 975.00
325.88 2,373.41 3,500.00 14,672.04 6,500.00 975.00
237.88 2,373.41 3,500.00 12,296.04 6,500.00 975.00
38,575.00 115,725.00 50,000.00
19,300.00 57,900.00 40,000.00
12,750.00 38,250.00 32,500.00
2,642.94 1,761.96 39,644.06 4,404.90 660.73

5,161.41 3,440.94 77,421.09 8,602.34 1,290.35
- 41,250.00 31,750.00 391,863.64 65,000.00 18,750.00
0.02 0.20 0.06 0.10

241,315.20 48,263.04 12,355,338.24 723,945.60 72,394.56
262,765.44 52,553.09 13,453,590.53 788,296.32 78,829.63
275,278.08 55,055.62 14,094,237.70 825,834.24 82,583.42
298,503.84 59,700.77 15,283,396.61 895,511.52 89,551.15
498,718.08 99,743.62 25,534,365.70 1,496,154.24 149,615.42
548,768.64 109,753.73 28,096,954.37 1,646,305.92 164,630.59
943,810.56 188,762.11 48,323,100.67 2,831,431.68 283,143.17

943,810.56 188,762.11 48,323,100.67 2,831,431.68 283,143.17
1,522,967.04 304,593.41 77,975,912.45 4,568,901.12 456,890.11
1,522,967.04 304,593.41 77,975,912.45 4,568,901.12 456,890.11
1,522,967.04 304,593.41 77,975,912.45 4,568,901.12 456,890.11
5,000,000.00 1,000,000.00 256,000,000.00 15,000,000.00 1,500,000.00
3,283.50 1,805.93 1,641.75 39,566.18 50,000.00 2,500.00

2,087.25 1,147.99 1,043.63 25,151.36 40,000.00 2,000.00
1,644.50 904.48 822.25 19,816.23 32,500.00 1,625.00
3,160.30 668.53 607.75 21,453.58 25,000.00 1,250.00
2,466.75 521.81 474.38 16,745.44 20,000.00 1,000.00
2,466.75 521.81 474.38 16,745.44 20,000.00 1,000.00
2,466.75 521.81 474.38 16,745.44 20,000.00 1,000.00
2,466.75 521.81 474.38 16,745.44 20,000.00 1,000.00
2,466.75 521.81 474.38 16,745.44 20,000.00 1,000.00
15,700.00 47,100.00 50,000.00 2,500.00

9,025.00 27,075.00 40,000.00 2,000.00
5,800.00 17,400.00 32,500.00 1,625.00
241,315.20 48,263.04 12,355,338.24 723,945.60 72,394.56
20,000.00 174,726.81 55,000.00 30,000.00

15,000.00 144,548.49 45,000.00 25,200.00
12,500.00 117,972.49 40,000.00 20,400.00
12,500.00 92,794.17 35,000.00 19,400.00
12,500.00 79,653.85 25,000.00 12,900.00
USD to IDR SGD to IDR EUR to IDR
13,500.00 10,000.00 15,000.00
Labour
Total Labour
- Vanco
1,925,000.00 20,385,000.00 20,385,000.00 1,000,000.00
1,925,000.00 20,385,000.00 20,385,000.00 2,000,000.00
1,925,000.00 20,385,000.00 20,385,000.00 4,000,000.00
1,925,000.00 20,385,000.00 20,385,000.00 8,000,000.00
1,925,000.00 20,385,000.00 20,385,000.00 16,000,000.00
1,925,000.00 20,385,000.00 20,385,000.00 32,000,000.00
1,925,000.00 20,385,000.00 20,385,000.00 64,000,000.00
275,000.00 1,485,000.00 1,485,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
605,000.00 7,699,500.00 7,699,500.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
275,000.00 1,485,000.00 1,485,000.00
605,000.00 7,699,500.00 7,699,500.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 17,022,600.00 17,022,600.00
385,000.00 2,244,375.00 2,244,375.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
605,000.00 5,355,000.00 5,355,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
385,000.00 3,555,000.00 3,555,000.00
1,925,000.00 233,355,000.00 233,355,000.00
1,895,850.00 17,235,000.00 17,235,000.00
385,000.00 3,555,000.00 3,555,000.00
605,000.00 4,950,000.00 4,950,000.00
605,000.00 4,950,000.00 4,950,000.00
385,000.00 3,195,000.00 3,195,000.00
605,000.00 5,852,000.00 5,852,000.00
110,000.00 385,000.00 385,000.00
110,000.00 385,000.00 385,000.00
385,000.00 3,555,000.00 3,555,000.00
110,000.00 345,000.00 345,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
385,000.00 3,325,000.00 3,325,000.00
605,000.00 5,852,000.00 5,852,000.00
385,000.00 2,460,500.00 2,460,500.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
1,925,000.00 20,385,000.00 20,385,000.00
2,750,000.00 47,942,000.00 47,942,000.00
0.40 Pusaktama
180,000.00 178,530.93 297,551.55 884,300.00
162,750.00 149,479.02 249,131.71 740,400.00
144,600.00 121,699.02 202,831.70 602,800.00
128,850.00 92,647.12 154,411.86 458,900.00
90,600.00 77,485.21 129,142.02 383,800.00
120,000.00 178,530.93 297,551.55 884,300.00

108,500.00 149,479.02 249,131.71 740,400.00
96,400.00 121,699.02 202,831.70 602,800.00
85,900.00 92,647.12 154,411.86 458,900.00
60,400.00 77,485.21 129,142.02 383,800.00
85,000.00 178,530.93 297,551.55 884,300.00

70,200.00 149,479.02 249,131.71 740,400.00
60,400.00 121,699.02 202,831.70 602,800.00
54,400.00 92,647.12 154,411.86 458,900.00
37,900.00 77,485.21 129,142.02 383,800.00
0.10 SPLN
273,780.00 574,470.00 638,300.00 1,250.00
168,480.00 298,800.00 332,000.00 700.00
154,440.00 273,960.00 304,400.00 700.00
119,340.00 175,500.00 195,000.00 500.00
105,300.00 154,890.00 172,100.00 500.00
105,300.00 154,890.00 172,100.00 450.00
84,240.00 123,930.00 137,700.00 300.00
28,080.00 41,310.00 45,900.00 100.00
SPLN
182,520.00 323,730.00 359,700.00 800.00
154,440.00 273,960.00 304,400.00 750.00
154,440.00 273,960.00 304,400.00 700.00
168,480.00 298,800.00 332,000.00 600.00
119,340.00 175,500.00 195,000.00 500.00
105,300.00 154,890.00 172,100.00 450.00
91,260.00 134,190.00 149,100.00 350.00
84,240.00 123,930.00 137,700.00 300.00
70,200.00 103,230.00 114,700.00 300.00
70,200.00 103,230.00 114,700.00 250.00
63,180.00 92,970.00 103,300.00 250.00
56,160.00 82,620.00 91,800.00 200.00
49,140.00 72,270.00 80,300.00 200.00
42,120.00 61,920.00 68,800.00 150.00
35,100.00 51,660.00 57,400.00 150.00
393,120.00 981,990.00 1,091,100.00 1,800.00

400,140.00 999,450.00 1,110,500.00 1,500.00
545,454.00 1,362,420.00 1,513,800.00 3,485.00

477,360.00 1,192,410.00 1,324,900.00 3,000.00
463,320.00 1,157,310.00 1,285,900.00 2,900.00
449,280.00 1,122,210.00 1,246,900.00 2,800.00
442,260.00 1,104,660.00 1,227,400.00 2,800.00
435,240.00 1,087,200.00 1,208,000.00 2,700.00
428,220.00 1,069,650.00 1,188,500.00 2,700.00
421,200.00 1,052,100.00 1,169,000.00 2,600.00
400,140.00 99,450.00 110,500.00 2,500.00
393,120.00 981,990.00 1,091,100.00 2,400.00
379,080.00 946,890.00 1,052,100.00 2,300.00
358,020.00 894,240.00 993,600.00 2,200.00
336,960.00 841,680.00 935,200.00 2,000.00
322,920.00 806,580.00 896,200.00 1,950.00
294,840.00 736,470.00 818,300.00 1,750.00
287,820.00 718,920.00 798,800.00 1,700.00
266,760.00 666,360.00 740,400.00 1,500.00
245,700.00 613,710.00 681,900.00 1,400.00
189,540.00 473,400.00 526,000.00 1,000.00
182,520.00 455,940.00 506,600.00 900.00
168,480.00 420,840.00 467,600.00 850.00
91,260.00 227,970.00 253,300.00 400.00
77,220.00 192,870.00 214,300.00 350.00
63,180.00 157,770.00 175,300.00 250.00
56,160.00 140,310.00 155,900.00 250.00
49,140.00 122,760.00 136,400.00 200.00
38,610.00 96,480.00 107,200.00 150.00
28,080.00 70,110.00 77,900.00 100.00
545,454.00 1,504,620.00 1,671,800.00 3,485.00

477,360.00 1,324,260.00 1,471,400.00 3,000.00
463,320.00 1,287,090.00 1,430,100.00 2,900.00
449,280.00 1,249,920.00 1,388,800.00 2,800.00
442,260.00 1,231,380.00 1,368,200.00 2,800.00
435,240.00 1,212,750.00 1,347,500.00 2,700.00
428,220.00 1,194,120.00 1,326,800.00 2,700.00
421,200.00 1,175,580.00 1,306,200.00 2,600.00
400,140.00 1,119,780.00 1,244,200.00 2,500.00
393,120.00 1,101,240.00 1,223,600.00 2,400.00
379,080.00 1,063,980.00 1,182,200.00 2,300.00
358,020.00 1,008,270.00 1,120,300.00 2,200.00
336,960.00 952,470.00 1,058,300.00 2,000.00
322,920.00 915,300.00 1,017,000.00 1,950.00
294,840.00 840,960.00 934,400.00 1,750.00
287,820.00 822,330.00 913,700.00 1,700.00
266,760.00 766,530.00 851,700.00 1,500.00
245,700.00 710,820.00 789,800.00 1,400.00
189,540.00 562,050.00 624,500.00 1,000.00
168,480.00 506,250.00 562,500.00 850.00
77,220.00 264,600.00 294,000.00 350.00
168,480.00 340,380.00 378,200.00 700.00

126,360.00 235,080.00 261,200.00 600.00
526,500.00 1,036,350.00 1,151,500.00 2,500.00

365,040.00 718,560.00 798,400.00 2,000.00
463,320.00 911,970.00 1,013,300.00 1,800.00
287,820.00 566,550.00 629,500.00 1,550.00
238,680.00 469,800.00 522,000.00 1,200.00
224,640.00 442,440.00 491,600.00 1,000.00
189,540.00 373,050.00 414,500.00 1,000.00
203,580.00 400,680.00 445,200.00 950.00
196,560.00 386,910.00 429,900.00 800.00
182,520.00 359,280.00 399,200.00 800.00
161,460.00 317,790.00 353,100.00 700.00
133,380.00 262,530.00 291,700.00 600.00
112,320.00 221,130.00 245,700.00 600.00
91,260.00 179,640.00 199,600.00 400.00
84,240.00 165,780.00 184,200.00 400.00
84,240.00 193,140.00 214,600.00 300.00
217,620.00 404,820.00 449,800.00 1,400.00

189,540.00 352,620.00 391,800.00 1,200.00
154,440.00 287,280.00 319,200.00 1,000.00
189,540.00 352,620.00 391,800.00 1,200.00
154,440.00 273,960.00 304,400.00 800.00

98,280.00 144,540.00 160,600.00 400.00
7,920.00 32,400.00 36,000.00 250.00
24,800.00
22,425.00
18,687.50
14,950.00
11,212.50
9,343.75
7,475.00
7,475.00
7,475.00
50,000.00
40,000.00
32,500.00
5,065.63
9,892.70
83,750.00
-
796,340.16 12,065,760.00 12,065,760.00
867,125.95 13,138,272.00 13,138,272.00
908,417.66 13,763,904.00 13,763,904.00
985,062.67 14,925,192.00 14,925,192.00
1,645,769.66 24,935,904.00 24,935,904.00
1,810,936.51 27,438,432.00 27,438,432.00
3,114,574.85 47,190,528.00 47,190,528.00

3,114,574.85 47,190,528.00 47,190,528.00
5,025,791.23 76,148,352.00 76,148,352.00
5,025,791.23 76,148,352.00 76,148,352.00
5,025,791.23 76,148,352.00 76,148,352.00
16,500,000.00 25.00
52,500.00
42,000.00
34,125.00
26,250.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
52,500.00
42,000.00
34,125.00
-
796,340.16 12,065,760.00 12,065,760.00
0.48
85,000.00 154,726.81 297,551.55 884,300.00
70,200.00 129,548.49 249,131.71 740,400.00
60,400.00 105,472.49 202,831.70 602,800.00
54,400.00 80,294.17 154,411.86 458,900.00
37,900.00 67,153.85 129,142.02 383,800.00
150,000.00
250,000.00
350,000.00
550,000.00
1,250,000.00
1,750,000.00
2,500,000.00
700.00 3.90
500.00 2.40
400.00 2.20
350.00 1.70
250.00 1.50
300.00 1.50
300.00 1.20
100.00 0.40
500.00 2.60
350.00 2.20
400.00 2.20
600.00 2.40
350.00 1.70
300.00 1.50
300.00 1.30
300.00 1.20
200.00 1.00
250.00 1.00
200.00 0.90
200.00 0.80
150.00 0.70
150.00 0.60
100.00 0.50
1,000.00 5.60
1,350.00 5.70
400.00 7.77
400.00 6.80
400.00 6.60
400.00 6.40
350.00 6.30
400.00 6.20
350.00 6.10
400.00 6.00
350.00 5.70
400.00 5.60
400.00 5.40
350.00 5.10
400.00 4.80
350.00 4.60
350.00 4.20
350.00 4.10
400.00 3.80
350.00 3.50
350.00 2.70
400.00 2.60
350.00 2.40
250.00 1.30
200.00 1.10
200.00 0.90
150.00 0.80
150.00 0.70
125.00 0.55
100.00 0.40
400.00 7.77
400.00 6.80
400.00 6.60
400.00 6.40
350.00 6.30
400.00 6.20
350.00 6.10
400.00 6.00
350.00 5.70
400.00 5.60
400.00 5.40
350.00 5.10
400.00 4.80
350.00 4.60
350.00 4.20
350.00 4.10
400.00 3.80
350.00 3.50
350.00 2.70
350.00 2.40
200.00 1.10
500.00 2.40
300.00 1.80
1,250.00 7.50
600.00 5.20
1,500.00 6.60
500.00 4.10
500.00 3.40
600.00 3.20
350.00 2.70
500.00 2.90
600.00 2.80
500.00 2.60
450.00 2.30
350.00 1.90
200.00 1.60
250.00 1.30
200.00 1.20
300.00 1.20
150.00 3.10
150.00 2.70
100.00 2.20
150.00 2.70
300.00 2.20
300.00 1.40
250.00 1.00
Mat
No. Description Quantity Unit Unit Rate Fitting
TRAFO (AL)
1600 KVA 1 ea 181,260,000.00 -
2000 KVA 1 ea 190,800,000.00 -
2500 KVA 1 ea 233,730,000.00 -
PANEL
PP A.B3 1 ea 3,418,500.00 -
PP B.3 1 ea 5,820,460.00 -
PD FAN.B3 1 ea 9,593,000.00 -
PTM 1 ea 1,167,113,000.00 -
CAP BANK 1 ea 210,094,120.00 -
PPU-1 1 ea 569,810,420.00 -
PPU-2 1 ea 574,016,500.00 -
PPU-3 1 ea 568,416,520.00 -
PPU-E 1 ea 117,100,320.00 -
SDB-H 1 ea 145,213,640.00 -
PD-H.BS 1 ea 4,837,840.00 -
PD-HW.H 1 ea 14,024,860.00 -
PD-STP.R 1 ea 10,424,040.00 -
PD-STP.A 1 ea 10,215,220.00 -
PD-STP.H 1 ea 11,186,180.00 -
SDB-L 1 ea 7,312,940.00 -
PD-RG 1 ea - -
PP-B.2 1 ea 6,136,340.00 -
SDB-A 1 ea 116,796,100.00 -
PD-A.L 1 ea 13,132,340.00 -
PP-A.B2 1 ea 5,164,320.00 -
SDB-FAN 1 ea 32,208,100.00 -
PD-FAN.B2 1 ea 15,542,780.00 -
PD-SP.A 1 ea 11,239,180.00 -
PD-SP.H 1 ea 11,392,880.00 -
SDB-SM 1 ea 22,084,040.00 -
PP-SM 1 ea - -
PP-SM 1 ea - -
PAC-SM 1 ea 9,523,040.00 -
SDB-PK 1 ea 35,399,760.00 -
SDB-PU 1 ea 38,909,420.00 -
PD-PU 1 ea 22,121,140.00 -
PD-PU.A 1 ea 20,403,940.00 -
PD-PU.R 1 ea 18,004,100.00 -
PD-PU.H 1 ea 16,948,340.00 -
PP-B.1 1 ea 5,527,900.00 -
PP-A.B1 1 ea 3,448,180.00 -
PD-FAN.B1 1 ea 9,180,660.00 -
PD-FAN-B1.1 1 ea 6,003,840.00 -
SDB-R1 1 ea 88,909,620.00 -
PD-1 1 ea 65,767,700.00 -
PP-1 1 ea 6,282,620.00 -
PANEL RETAIL 1 ea - -
PP-L 1 ea 8,380,360.00 -
PP-A.D 1 ea 4,243,180.00 -
PD-2 1 ea 81,170,560.00 -
PP-2 1 ea 6,929,220.00 -
PD-P 1 ea 2,656,360.00 -
PP-P1 1 ea 4,974,580.00 -
SDB-VT 1 ea 23,951,760.00 -
PD-FAN.2 1 ea 19,278,220.00 -
PD-3 1 ea 82,683,180.00 -
PP-3 1 ea 7,114,720.00 -
SDB-R2 1 ea 88,920,220.00 -
PD-4 1 ea 87,458,480.00 -
PP-4 1 ea 6,929,220.00 -
PP-P2 1 ea 4,974,580.00 -
PD-VT.1 1 ea 12,656,400.00 -
PD-5 1 ea 85,543,060.00 -
PP-5 1 ea 6,929,220.00 -
PD-6 1 ea 86,552,180.00 -
PP-6P 1 ea 6,929,220.00 -
PP-P3 1 ea 4,974,580.00 -
PP-A.6 1 ea 8,308,280.00 -
PD-GYM 1 ea - -
SDB-FC 1 ea 21,758,620.00 -
PP-FC 1 ea - -
PAC-FC 1 ea 6,963,140.00 -
PP-6M 1 ea 4,823,000.00 -
SDB-MF 1 ea 26,831,780.00 -
SDB-MF 1 ea 26,831,780.00 -
PAC-MF 1 ea 8,725,920.00 -
PP-MF 1 ea - -
PD-VT.2 1 ea 9,067,240.00 -
PD-R.SL 1 ea 25,259,800.00 -
PD-FAN.6M 1 ea 101,487,580.00 -
SDB-CM 1 ea - -
PD-7.A 1 ea 27,174,160.00 -
PU-1.B1 1 ea 1,593,180.00 -
PD-SP.H 1 ea 11,392,880.00 -
PU-1.B 1 ea 1,593,180.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.C 1 ea 1,593,180.00 -
PU-1.C1 1 ea 1,593,180.00 -
PU-1.C1A 1 ea 1,593,180.00 -
PD-8.A 1 ea 27,174,160.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.B 1 ea 1,593,180.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.C 1 ea 1,593,180.00 -
PU-1.C1 1 ea 1,593,180.00 -
PU-1.C1A 1 ea 1,593,180.00 -
PD-9.A 1 ea 27,174,160.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.B 1 ea 1,593,180.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.C 1 ea 1,593,180.00 -
PU-1.C1 1 ea 1,593,180.00 -
PU-1.C1A 1 ea 1,593,180.00 -
PD-10.A 1 ea 27,174,160.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.B 1 ea 1,593,180.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.C 1 ea 1,593,180.00 -
PU-1.C1 1 ea 1,593,180.00 -
PU-1.C1A 1 ea 1,593,180.00 -
PD-11.A 1 ea 27,174,160.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.B 1 ea 1,593,180.00 -
PU-1.B1 1 ea 1,593,180.00 -
PU-1.C 1 ea 1,593,180.00 -
PU-1.C1 1 ea 1,593,180.00 -
PU-1.C1A 1 ea 1,593,180.00 -
PD-12.A 1 ea 17,570,560.00 -
PU-1.A 1 ea 1,593,180.00 -
PU-1 1 ea 1,593,180.00 -
PU-1.D 1 ea 1,593,180.00 -
PD-13.A 1 ea 17,570,560.00 -
PU-1.A 1 ea 1,593,180.00 -
PU-1 1 ea 1,593,180.00 -
PU-1.D 1 ea 1,593,180.00 -
PD-14.A 1 ea 17,570,560.00 -
PU-1.A 1 ea 1,593,180.00 -
PU-1 1 ea 1,593,180.00 -
PU-1.D 1 ea 1,593,180.00 -
PD-15.A 1 ea 17,570,560.00 -
PU-1.A 1 ea 1,593,180.00 -
PU-1 1 ea 1,593,180.00 -
PU-1.D 1 ea 1,593,180.00 -
PD-16.A 1 ea 17,570,560.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A1 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,918,600.00 -
PD-17.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A1 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,918,600.00 -
PD-18.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A1 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,918,600.00 -
PD-19.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A1 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,918,600.00 -
PD-20.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A1 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,918,600.00 -
PD-21.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A1 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,918,600.00 -
PD-22.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A1 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,918,600.00 -
PD-23.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-24.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-25.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-26.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-27.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-28.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-28.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-29.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-30.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-31.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-31.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-32.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-33.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-34.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-35.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-36.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-36.A 1 ea 15,230,080.00 -
PU-2.A 1 ea 1,947,220.00 -
PU-2.A2 1 ea 1,947,220.00 -
PU-2.B 1 ea 1,918,600.00 -
PU-2.C 1 ea 1,918,600.00 -
PU-3 1 ea 2,537,640.00 -
PD-ATAP.A 1 ea 5,506,700.00 -
PD-A.PL 1 ea 19,298,360.00 -
PD-LS/A 1 ea 72,237,940.00 -
SDB-H.1 1 ea 50,129,520.00 -
PD-H.6M 1 ea 5,964,620.00 -
PD-H.7 1 ea 9,603,600.00 -
PD-SP.H 1 ea 2,537,640.00 -
PD-H.8 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.9 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.10 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.11 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.12 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.15 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
SDB-H.2 1 ea 48,961,400.00 -
PD-H.16 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.17 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.18 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.19 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.20 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.21 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.23 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
SDB-H.3 1 ea 46,019,900.00 -
PD-H.25 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.26 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.27 1 ea 31,945,220.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.28 1 ea 31,945,220.00 -
PK-ST 1 ea 3,927,300.00 -
PD-H.29 1 ea 32,386,180.00 -
PK-ST 1 ea 3,927,300.00 -
PD-ATAP.H 1 ea 11,099,260.00 -
PD-H.PL 1 ea 6,731,000.00 -
PD-H.SL 1 ea 45,275,780.00 -
PD-R-SL 1 ea 25,259,800.00 -
BUSDUCT (AL)
3500 1m 8,910,160.00 -
BRANCH CABLE (CU)

630 A
KABEL
N2XSY
1 x 95 1m 225,490.00 -
NYFGBY
4 x 10 1m 70,470.00 -
3 x 2.5 1m 21,830.00 -
NYY
1 x 500 1m 505,400.00 -
1 x 300 1m 313,840.00 -
1 x 240 1m 251,080.00 -
1 x 185 1m 194,150.00 -
1 x 150 1m 154,260.00 -
1 x 120 1m 129,990.00 -
4 x 120 1m 570,570.00 -
4 x 95 1m 455,560.00 -
4 x 70 1m 320,890.00 -
4 x 50 1m 229,960.00 -
4 x 35 1m 169,180.00 -
4 x 25 1m 122,860.00 -
4 x 16 1m 74,870.00 -
4 x 10 1m 51,650.00 -
4x6 1m 32,380.00 -
4x4 1m 23,130.00 -
NYM
3 x 10 1m 40,090.00 -
3x6 1m 24,980.00 -
3x4 1m 15,420.00 -
3 x 2.5 1m 10,020.00 -
3 x 1.5 1m 7,020.00 -
2 x 1.5 1m 7,020.00 -
BC
100 1m 92,450.00 -
70 1m 64,720.00 -
50 1m 47,960.00 -
35 1m 33,650.00 -
25 1m 23,980.00 -
16 1m 15,860.00 -
10 1m 10,430.00 -
6 1m 5,980.00 -
4 1m 4,420.00 -
FRC
1 x 240 1m 390,080.00 -
1 x 150 1m 243,800.00 -
1 x 120 1m 222,600.00 -
1 x 95 1m 161,650.00 -
4 x 70 1m 516,220.00 -
4 x 35 1m 305,280.00 -
4 x 10 1m 103,350.00 -
4x6 1m 69,850.00 -
4x4 1m 53,640.00 -
LAMPU
T5 28W Balk 1 ea 240,830.00 -
T5 28W Balk + BATT 1 ea 793,940.00 -
T5 28W GMS 1 ea 289,000.00 -
T5 28W GMS + BATT 1 ea 793,940.00 -
T5 2 x 28W TKI 1 ea 472,760.00 -
T5 2 x 28W TKI + BATT 1 ea 1,025,870.00 -
DL PL 11W 1 ea 76,960.00 -
DL PL 14W / 83 1 ea 79,820.00 -
DL PL 14W / 83 + BATT 1 ea 792,460.00 -
DL PL 18W 1 ea 94,870.00 -
DL PL 18W / 83 + COVER 1 ea 123,010.00 -
Exit Lamp TL 10W 1 ea 835,810.00 -
TL LED 20W 1 ea 225,890.00 -
TL LED 20W + BATT 1 ea 938,520.00 -
PENDANT LED 10W 1 ea 137,450.00 -
DL LED 3W 1 ea 67,950.00 -
DL LED 5W 1 ea 73,250.00 -
DL LED 7W 1 ea 86,600.00 -
DL LED 10W 1 ea 100,280.00 -
DL LED 10W + BATT 1 ea 812,910.00 -
DL LED 13W 1 ea 114,480.00 -
DL LED 13W + BATT 1 ea 827,120.00 -
DL LED 14W 1 ea 114,480.00 -
DL LED 14W + BATT 1 ea 827,120.00 -
DL LED 15W 1 ea 114,480.00 -
DL LED 15W + BATT 1 ea 827,120.00 -
DL LED 18W 1 ea 158,890.00 -
DL LED 18W + BATT 1 ea 871,530.00 -
Lampu Kolam LED 30W 1 ea 2,831,410.00 -
Lampu Kolam LED 75W 1 ea 2,831,410.00 -
Led Strip 10W/m 1 ea 424,000.00 -
Lampu Sorot Led 25W 1 ea 439,370.00 -
Lampu PL 11W 1 ea 912,130.00 -
Lampu Dinding PL 15W 1 ea 202,620.00 -
Lampu Dinding PL 18W 1 ea 203,790.00 -
Lampu Dinding PL 2 x 18W 1 ea 203,790.00 -
Lampu Taman 10M LED 10W 1 ea 4,139,300.00 -
Lampu Taman 2.5M LED 2 x 24W 1 ea 2,713,600.00 -
Spot LED 3 x 10W 1 ea 251,270.00 -
Spot LED 2 x 10W 1 ea 211,520.00 -
TBS-300 T5 2x28W 1 ea 472,760.00 -
TBS-300 T5 2x28W + BATT 1 ea 1,025,870.00 -
SWITCH & STOP KONTAK

Socket Universal 200 VA 1 ea 13,230.00 -
Socket Hair Dryer 200 VA 1 ea 12,330.00 -
Socket Water Kettle 200 VA 1 ea 12,330.00 -
Socket 200 VA 1 ea 12,330.00 -
Socket 500 VA 1 ea 12,330.00 -
Socket 1000 VA 1 ea 12,330.00 -
Socket Water Heater 1 ea 12,330.00 -
Socket Gondola 3ph + N + G 32A 1PJ4 1 ea 142,490.00 -
One Gang One Way Switch 1 ea 8,060.00 -
One Gang Two Way Switch 1 ea 9,230.00 -
Two Gang One Way Switch 1 ea 13,230.00 -
Master Switch 1 ea 9,230.00 -
Micro Switch 1 ea 2,410.00 -
Keytag 1 ea 173,770.00 -
Bell 1 ea 30,040.00 -
DND 1 ea 24,180.00 -
PENGKABELAN POINT
NYM 3 x 2.5mm + Conduit 1m 13,520.00 -
Lampu Kamar 1 ea 108,160.00 -
Lampu Corridor, dsb 1 ea 108,160.00 -
EF 1 ea 108,160.00 -
Stop kontak 1 ea 135,200.00 -
Stop kontak Corridor, dsb 1 ea 338,000.00 -
Indoor + Outdoor Unit 1 ea 338,000.00 -
NYFGBY 3 x 2.5 + Conduit

Lampu Kolam Renang 1 ea 379,940.00 -
Titik lampu External 1 ea 379,940.00 -
NYM 3 x 4mm + Conduit

stop kontak 1000 VA 1 ea 756,650.00 -
NYY 4 x 10 mm + BC 10 mm
stop kontak gondola 1 ea 2,793,750.00 -
NYM 2 x 1.5 + Conduit
Key tag, Bell, DND 1 ea 105,230.00 -
TRAY
1400 x 100 1m 672,890.00 -
1200 x 100 1m 590,610.00 -
1000 x 100 1m 508,320.00 -
800 x 100 1m 426,040.00 -
600 x 100 1m 304,090.00 -
500 x 100 1m 304,090.00 -
400 x 100 1m 166,510.00 -
300 x 100 1m 140,440.00 -
200 x 100 1m 116,900.00 -
GROUNDING
Bak kontrol 500 x 500 x 500 1 ea 15,900,000.00 -
PENANGKAL PETIR
Electrostatic 91 meter + Tiang 1 ea 27,904,500.00 -
Obstruction Lamp + Switch + Instalasi 1 ea 2,744,980.00 -
Coaxial + GIP 1 ea 795,000.00 -
Grounding Box 500 x 500 x 500 1 ea 15,900,000.00 -
Fire Stop 1 m2 477,000.00 -
Grounding Set 1 ea 15,900,000.00 -
Conduit
25 1m 3,500.00 -
Trench Cable
1200 x 1350 1m 2,406,200.00 -
Panel Retail
P Retail 1 1 ea 1,193,560.00 -
P Retail 2 1 ea 1,193,560.00 -
P Retail 3 1 ea 1,193,560.00 -
P Retail 4 1 ea 1,227,480.00 -
P Retail 5 1 ea 1,398,140.00 -
P Retail 6 1 ea 1,936,620.00 -
P Retail 7 1 ea 1,822,140.00 -
P Retail 8 1 ea 1,912,240.00 -
P Retail 9 1 ea 1,926,020.00 -
P Retail 10 1 ea 2,246,140.00 -
Branch
Main Cable 1m 1,563,580.00 -
Branch Cable 1m 199,990.00 -
Assembly 1 ea 1,645,390.00 -
Material Labour
- 1,812,600.00 906,300.00 183,978,900.00 19,500,000.00 975,000.00

- 1,908,000.00 954,000.00 193,662,000.00 19,500,000.00 975,000.00
- 2,337,300.00 1,168,650.00 237,235,950.00 19,500,000.00 975,000.00
- 34,190.00 17,090.00 3,469,780.00 455,000.00 22,750.00

- 58,200.00 29,100.00 5,907,760.00 455,000.00 22,750.00
- 95,930.00 47,970.00 9,736,900.00 455,000.00 22,750.00
- 11,671,130.00 5,835,570.00 1,184,619,700.00 6,500,000.00 325,000.00
- 2,100,940.00 1,050,470.00 213,245,530.00 6,500,000.00 325,000.00
- 5,698,100.00 2,849,050.00 578,357,570.00 13,000,000.00 650,000.00
- 5,740,170.00 2,870,080.00 582,626,750.00 13,000,000.00 650,000.00
- 5,684,170.00 2,842,080.00 576,942,770.00 13,000,000.00 650,000.00
- 1,171,000.00 585,500.00 118,856,820.00 6,500,000.00 325,000.00
- 1,452,140.00 726,070.00 147,391,850.00 6,500,000.00 325,000.00
- 48,380.00 24,190.00 4,910,410.00 455,000.00 22,750.00
- 140,250.00 70,120.00 14,235,230.00 975,000.00 48,750.00
- 104,240.00 52,120.00 10,580,400.00 455,000.00 22,750.00
- 102,150.00 51,080.00 10,368,450.00 455,000.00 22,750.00
- 111,860.00 55,930.00 11,353,970.00 975,000.00 48,750.00
- 73,130.00 36,560.00 7,422,630.00 455,000.00 22,750.00
- - - - 455,000.00 22,750.00
- 61,360.00 30,680.00 6,228,380.00 455,000.00 22,750.00
- 1,167,960.00 583,980.00 118,548,040.00 6,500,000.00 325,000.00
- 131,320.00 65,660.00 13,329,320.00 975,000.00 48,750.00
- 51,640.00 25,820.00 5,241,780.00 455,000.00 22,750.00
- 322,080.00 161,040.00 32,691,220.00 1,950,000.00 97,500.00
- 155,430.00 77,710.00 15,775,920.00 975,000.00 48,750.00
- 112,390.00 56,200.00 11,407,770.00 975,000.00 48,750.00
- 113,930.00 56,960.00 11,563,770.00 975,000.00 48,750.00
- 220,840.00 110,420.00 22,415,300.00 1,950,000.00 97,500.00
- - - - 455,000.00 22,750.00
- - - - 455,000.00 22,750.00
- 95,230.00 47,620.00 9,665,890.00 455,000.00 22,750.00
- 354,000.00 177,000.00 35,930,760.00 1,950,000.00 97,500.00
- 389,090.00 194,550.00 39,493,060.00 1,950,000.00 97,500.00
- 221,210.00 110,610.00 22,452,960.00 1,950,000.00 97,500.00
- 204,040.00 102,020.00 20,710,000.00 975,000.00 48,750.00
- 180,040.00 90,020.00 18,274,160.00 975,000.00 48,750.00
- 169,480.00 84,740.00 17,202,560.00 975,000.00 48,750.00
- 55,280.00 27,640.00 5,610,820.00 455,000.00 22,750.00
- 34,480.00 17,240.00 3,499,900.00 455,000.00 22,750.00
- 91,810.00 45,900.00 9,318,370.00 455,000.00 22,750.00
- 60,040.00 30,020.00 6,093,900.00 455,000.00 22,750.00
- 889,100.00 444,550.00 90,243,270.00 3,900,000.00 195,000.00
- 657,680.00 328,840.00 66,754,220.00 3,900,000.00 195,000.00
- 62,830.00 31,410.00 6,376,860.00 455,000.00 22,750.00
- - - - - -
- 83,800.00 41,900.00 8,506,060.00 455,000.00 22,750.00
- 42,430.00 21,220.00 4,306,830.00 455,000.00 22,750.00
- 811,710.00 405,850.00 82,388,120.00 3,900,000.00 195,000.00
- 69,290.00 34,650.00 7,033,160.00 455,000.00 22,750.00
- - - - - -
- 26,560.00 13,280.00 2,696,200.00 455,000.00 22,750.00
- 49,750.00 24,870.00 5,049,200.00 455,000.00 22,750.00
- 239,520.00 119,760.00 24,311,040.00 1,950,000.00 97,500.00
- 192,780.00 96,390.00 19,567,390.00 975,000.00 48,750.00
- 826,830.00 413,420.00 83,923,430.00 3,900,000.00 195,000.00
- 71,150.00 35,570.00 7,221,440.00 455,000.00 22,750.00
- - - - - -
- 889,200.00 444,600.00 90,254,020.00 3,900,000.00 195,000.00
- 874,580.00 437,290.00 88,770,350.00 3,900,000.00 195,000.00
- 69,290.00 34,650.00 7,033,160.00 455,000.00 22,750.00
- - - - - -
- 49,750.00 24,870.00 5,049,200.00 455,000.00 22,750.00
- 126,560.00 63,280.00 12,846,240.00 975,000.00 48,750.00
- 855,430.00 427,720.00 86,826,210.00 3,900,000.00 195,000.00
- 69,290.00 34,650.00 7,033,160.00 455,000.00 22,750.00
- - - - - -
- 865,520.00 432,760.00 87,850,460.00 3,900,000.00 195,000.00
- 69,290.00 34,650.00 7,033,160.00 455,000.00 22,750.00
- 49,750.00 24,870.00 5,049,200.00 455,000.00 22,750.00
- - - - - -
- 83,080.00 41,540.00 8,432,900.00 455,000.00 22,750.00
- - - - - -
- 217,590.00 108,790.00 22,085,000.00 1,950,000.00 97,500.00
- - - - - -
- 69,630.00 34,820.00 7,067,590.00 455,000.00 22,750.00
- 48,230.00 24,120.00 4,895,350.00 455,000.00 22,750.00
- 268,320.00 134,160.00 27,234,260.00 1,950,000.00 97,500.00
- 268,320.00 134,160.00 27,234,260.00 1,950,000.00 97,500.00
- 87,260.00 43,630.00 8,856,810.00 455,000.00 22,750.00
- - - - - -
- 90,670.00 45,340.00 9,203,250.00 455,000.00 22,750.00
- 252,600.00 126,300.00 25,638,700.00 1,950,000.00 97,500.00
- 1,014,880.00 507,440.00 103,009,900.00 3,900,000.00 195,000.00
- - - - - -
- 271,740.00 135,870.00 27,581,770.00 1,950,000.00 97,500.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 113,930.00 56,960.00 11,563,770.00 975,000.00 48,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 271,740.00 135,870.00 27,581,770.00 1,950,000.00 97,500.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 271,740.00 135,870.00 27,581,770.00 1,950,000.00 97,500.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 271,740.00 135,870.00 27,581,770.00 1,950,000.00 97,500.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 271,740.00 135,870.00 27,581,770.00 1,950,000.00 97,500.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 175,710.00 87,850.00 17,834,120.00 975,000.00 48,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 175,710.00 87,850.00 17,834,120.00 975,000.00 48,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 175,710.00 87,850.00 17,834,120.00 975,000.00 48,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 175,710.00 87,850.00 17,834,120.00 975,000.00 48,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 15,930.00 7,970.00 1,617,080.00 455,000.00 22,750.00
- 175,710.00 87,850.00 17,834,120.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 152,300.00 76,150.00 15,458,530.00 975,000.00 48,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,470.00 9,740.00 1,976,430.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 19,190.00 9,590.00 1,947,380.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 55,070.00 27,530.00 5,589,300.00 455,000.00 22,750.00
- 192,980.00 96,490.00 19,587,830.00 975,000.00 48,750.00
- 722,380.00 361,190.00 73,321,510.00 3,900,000.00 195,000.00
- 501,300.00 250,650.00 50,881,470.00 1,950,000.00 97,500.00
- 59,650.00 29,820.00 6,054,090.00 455,000.00 22,750.00
- 96,040.00 48,020.00 9,747,660.00 455,000.00 22,750.00
- 25,380.00 12,690.00 2,575,710.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 489,610.00 244,810.00 49,695,820.00 1,950,000.00 97,500.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 460,200.00 230,100.00 46,710,200.00 1,950,000.00 97,500.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 319,450.00 159,730.00 32,424,400.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 319,450.00 159,730.00 32,424,400.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 323,860.00 161,930.00 32,871,970.00 1,950,000.00 97,500.00
- 39,270.00 19,640.00 3,986,210.00 455,000.00 22,750.00
- 110,990.00 55,500.00 11,265,750.00 975,000.00 48,750.00
- 67,310.00 33,660.00 6,831,970.00 455,000.00 22,750.00
- 452,760.00 226,380.00 45,954,920.00 1,950,000.00 97,500.00
- 252,600.00 126,300.00 25,638,700.00 1,950,000.00 97,500.00
- 89,100.00 44,550.00 9,043,810.00 1,092,760.00 54,640.00
- - 9,540.00 235,030.00 11,700.00 1,040.00
- - 3,690.00 74,160.00 3,900.00 1,040.00

- - 2,600.00 24,430.00 3,250.00 780.00
- - 30,320.00 535,720.00 39,000.00 11,700.00

- - 18,830.00 332,670.00 28,600.00 8,580.00
- - 15,060.00 266,140.00 26,000.00 7,800.00
- - 11,650.00 205,800.00 20,800.00 6,240.00
- - 9,260.00 163,520.00 18,200.00 5,460.00
- - 7,800.00 137,790.00 13,000.00 3,900.00
- - 34,230.00 604,800.00 18,200.00 5,460.00
- - 27,330.00 482,890.00 14,300.00 4,290.00
- - 19,250.00 340,140.00 11,700.00 3,510.00
- - 13,800.00 243,760.00 9,100.00 2,730.00
- - 10,150.00 179,330.00 7,150.00 2,150.00
- - 7,370.00 130,230.00 5,850.00 1,760.00
- - 4,490.00 79,360.00 4,550.00 1,370.00
- - 3,100.00 54,750.00 3,900.00 1,170.00
- - 1,940.00 34,320.00 3,250.00 980.00
- - 1,390.00 24,520.00 2,600.00 780.00
- - 2,120.00 42,210.00 3,250.00 980.00

- - 1,590.00 26,570.00 3,250.00 980.00
- - 1,590.00 17,010.00 3,250.00 980.00
- - 1,190.00 11,210.00 2,600.00 650.00
- - 1,190.00 8,210.00 2,600.00 650.00
- - 1,190.00 8,210.00 2,600.00 650.00
- - 4,770.00 97,220.00 3,900.00 1,040.00

- - 4,180.00 68,900.00 3,580.00 910.00
- - 2,940.00 50,900.00 2,930.00 780.00
- - 2,170.00 35,820.00 2,600.00 650.00
- - 1,620.00 25,600.00 2,600.00 650.00
- - 1,010.00 16,870.00 1,950.00 520.00
- - 1,460.00 11,890.00 1,950.00 520.00
- - 880.00 6,860.00 1,300.00 390.00
- - 570.00 4,990.00 1,300.00 390.00
- - 19,500.00 409,580.00 28,600.00 6,500.00

- - 12,190.00 255,990.00 26,000.00 5,850.00
- - 11,130.00 233,730.00 23,400.00 5,200.00
- - 8,080.00 169,730.00 18,200.00 4,550.00
- - 25,810.00 542,030.00 14,300.00 1,560.00
- - 15,260.00 320,540.00 11,700.00 1,430.00
- - 5,170.00 108,520.00 9,100.00 1,300.00
- - 3,490.00 73,340.00 6,500.00 1,170.00
- - 2,680.00 56,320.00 3,900.00 1,040.00
- 4,820.00 480.00 246,130.00 52,000.00 3,900.00

- 15,880.00 1,590.00 811,410.00 52,000.00 3,900.00
- 5,780.00 580.00 295,360.00 52,000.00 3,900.00
- 15,880.00 1,590.00 811,410.00 52,000.00 3,900.00
- 9,460.00 950.00 483,170.00 52,000.00 3,900.00
- 20,520.00 2,050.00 1,048,440.00 52,000.00 3,900.00
- 1,540.00 150.00 78,650.00 52,000.00 3,900.00
- 1,600.00 160.00 81,580.00 52,000.00 3,900.00
- 15,850.00 1,580.00 809,890.00 52,000.00 3,900.00
- 1,900.00 190.00 96,960.00 52,000.00 3,900.00
- 2,460.00 250.00 125,720.00 52,000.00 3,900.00
- 16,720.00 1,670.00 854,200.00 52,000.00 3,900.00
- 4,520.00 450.00 230,860.00 52,000.00 3,900.00
- 18,770.00 1,880.00 959,170.00 52,000.00 3,900.00
- 2,750.00 270.00 140,470.00 52,000.00 3,900.00
- 1,360.00 140.00 69,450.00 52,000.00 3,900.00
- 1,460.00 150.00 74,860.00 52,000.00 3,900.00
- 1,730.00 170.00 88,500.00 52,000.00 3,900.00
- 2,010.00 200.00 102,490.00 52,000.00 3,900.00
- 16,260.00 1,630.00 830,800.00 52,000.00 3,900.00
- 2,290.00 230.00 117,000.00 52,000.00 3,900.00
- 16,540.00 1,650.00 845,310.00 52,000.00 3,900.00
- 2,290.00 230.00 117,000.00 52,000.00 3,900.00
- 16,540.00 1,650.00 845,310.00 52,000.00 3,900.00
- 2,290.00 230.00 117,000.00 52,000.00 3,900.00
- 16,540.00 1,650.00 845,310.00 52,000.00 3,900.00
- 3,180.00 320.00 162,390.00 52,000.00 3,900.00
- 17,430.00 1,740.00 890,700.00 52,000.00 3,900.00
- 56,630.00 5,660.00 2,893,700.00 162,500.00 19,500.00
- 56,630.00 5,660.00 2,893,700.00 162,500.00 19,500.00
- 8,480.00 850.00 433,330.00 19,500.00 980.00
- 8,790.00 880.00 449,040.00 162,500.00 19,500.00
- 14,180.00 1,420.00 724,630.00 162,500.00 19,500.00
- 19,860.00 1,990.00 1,014,750.00 162,500.00 19,500.00
- 18,240.00 1,820.00 932,190.00 52,000.00 3,900.00
- 4,050.00 410.00 207,080.00 52,000.00 3,900.00
- 4,080.00 410.00 208,280.00 52,000.00 3,900.00
- 4,080.00 410.00 208,280.00 52,000.00 3,900.00
- 82,790.00 8,280.00 4,230,370.00 585,000.00 45,500.00
- 54,270.00 5,430.00 2,773,300.00 585,000.00 45,500.00
- 5,030.00 500.00 256,800.00 162,500.00 19,500.00
- 4,230.00 420.00 216,170.00 162,500.00 19,500.00
- 9,460.00 950.00 483,170.00 52,000.00 3,900.00
- 20,520.00 2,050.00 1,048,440.00 52,000.00 3,900.00
- 660.00 130.00 14,020.00 52,000.00 3,900.00

- 620.00 120.00 13,070.00 52,000.00 3,900.00
- 620.00 120.00 13,070.00 52,000.00 3,900.00
- 620.00 120.00 13,070.00 52,000.00 3,900.00
- 620.00 120.00 13,070.00 52,000.00 3,900.00
- 620.00 120.00 13,070.00 52,000.00 3,900.00
- 620.00 120.00 13,070.00 52,000.00 3,900.00
- 7,120.00 1,420.00 151,030.00 97,500.00 6,500.00
- 400.00 80.00 8,540.00 52,000.00 3,900.00
- 460.00 90.00 9,780.00 52,000.00 3,900.00
- 660.00 130.00 14,020.00 52,000.00 3,900.00
- 460.00 90.00 9,780.00 52,000.00 3,900.00
- 120.00 20.00 2,550.00 52,000.00 3,900.00
- 8,690.00 1,740.00 184,200.00 52,000.00 3,900.00
- 1,500.00 300.00 31,840.00 52,000.00 3,900.00
- 1,210.00 240.00 25,630.00 52,000.00 3,900.00
- 1,750.00 1,350.00 16,620.00 3,380.00 980.00

- 13,990.00 10,770.00 132,920.00 27,040.00 7,800.00
- 13,990.00 10,770.00 132,920.00 27,040.00 7,800.00
- 13,990.00 10,770.00 132,920.00 27,040.00 7,800.00
- 17,490.00 13,460.00 166,150.00 33,800.00 9,750.00
- 43,730.00 33,660.00 415,390.00 84,500.00 24,380.00
- 43,730.00 33,660.00 415,390.00 84,500.00 24,380.00
- 26,240.00 41,340.00 447,520.00 60,450.00 16,580.00

- 26,240.00 41,340.00 447,520.00 60,450.00 16,580.00
- 69,960.00 69,960.00 896,570.00 161,200.00 52,000.00
- - 205,280.00 2,999,030.00 263,250.00 76,050.00

- 17,490.00 13,460.00 136,180.00 33,800.00 9,750.00
- 67,290.00 33,640.00 773,820.00 82,520.00 82,520.00

- 59,060.00 29,530.00 679,200.00 72,430.00 72,430.00
- 50,830.00 25,420.00 584,570.00 62,340.00 62,340.00
- 42,600.00 21,300.00 489,940.00 52,250.00 52,250.00
- 30,410.00 15,200.00 349,700.00 37,290.00 37,290.00
- 30,410.00 15,200.00 349,700.00 37,290.00 37,290.00
- 16,650.00 8,330.00 191,490.00 20,420.00 20,420.00
- 14,040.00 7,020.00 161,500.00 17,220.00 17,220.00
- 11,690.00 5,850.00 134,440.00 14,340.00 14,340.00
- 3,180,000.00 2,120,000.00 21,200,000.00 9,100,000.00 1,950,000.00
- 1,395,230.00 69,760.00 29,369,490.00 6,500,000.00 975,000.00

- 137,250.00 6,860.00 2,889,090.00 227,500.00 45,500.00
- 46,640.00 5,300.00 846,940.00 45,500.00 39,000.00
- 3,180,000.00 2,120,000.00 21,200,000.00 9,100,000.00 1,950,000.00
- 23,850.00 4,770.00 505,620.00 32,500.00 6,500.00
- 3,180,000.00 2,120,000.00 21,200,000.00 9,100,000.00 1,950,000.00
- 1,750.00 160.00 5,410.00 780.00 330.00
- 481,240.00 48,120.00 2,935,560.00 715,000.00 143,000.00
- 11,940.00 5,970.00 1,211,470.00 455,000.00 22,750.00

- 11,940.00 5,970.00 1,211,470.00 455,000.00 22,750.00
- 11,940.00 5,970.00 1,211,470.00 455,000.00 22,750.00
- 12,270.00 6,140.00 1,245,890.00 455,000.00 22,750.00
- 13,980.00 6,990.00 1,419,110.00 455,000.00 22,750.00
- 19,370.00 9,680.00 1,965,670.00 455,000.00 22,750.00
- 18,220.00 9,110.00 1,849,470.00 455,000.00 22,750.00
- 19,120.00 9,560.00 1,940,920.00 455,000.00 22,750.00
- 19,260.00 9,630.00 1,954,910.00 455,000.00 22,750.00
- 22,460.00 11,230.00 2,279,830.00 455,000.00 22,750.00
- 15,640.00 7,820.00 1,587,040.00 104,000.00 31,200.00
- 2,000.00 1,000.00 202,990.00 104,000.00 31,200.00
- 16,450.00 8,230.00 1,670,070.00 156,000.00 46,800.00
Labour
Total Labour TOTAL
20,475,000.00 204,453,900.00
20,475,000.00 214,137,000.00
20,475,000.00 257,710,950.00
477,750.00 3,947,530.00
477,750.00 6,385,510.00
477,750.00 10,214,650.00
6,825,000.00 1,191,444,700.00
6,825,000.00 220,070,530.00
13,650,000.00 592,007,570.00
13,650,000.00 596,276,750.00
13,650,000.00 590,592,770.00
6,825,000.00 125,681,820.00
6,825,000.00 154,216,850.00
477,750.00 5,388,160.00
1,023,750.00 15,258,980.00
477,750.00 11,058,150.00
477,750.00 10,846,200.00
1,023,750.00 12,377,720.00
477,750.00 7,900,380.00
477,750.00 No drawing
477,750.00 6,706,130.00
6,825,000.00 125,373,040.00
1,023,750.00 14,353,070.00
477,750.00 5,719,530.00
2,047,500.00 34,738,720.00
1,023,750.00 16,799,670.00
1,023,750.00 12,431,520.00
1,023,750.00 12,587,520.00
2,047,500.00 24,462,800.00
477,750.00 10,143,640.00
2,047,500.00 37,978,260.00
2,047,500.00 41,540,560.00
2,047,500.00 24,500,460.00
1,023,750.00 21,733,750.00
1,023,750.00 19,297,910.00
1,023,750.00 18,226,310.00
477,750.00 6,088,570.00
477,750.00 3,977,650.00
477,750.00 9,796,120.00
477,750.00 6,571,650.00
4,095,000.00 94,338,270.00
4,095,000.00 70,849,220.00
477,750.00 6,854,610.00
- Sudah di Kerja Tambah
477,750.00 8,983,810.00
477,750.00 4,784,580.00
4,095,000.00 86,483,120.00
477,750.00 7,510,910.00
477,750.00 3,173,950.00
477,750.00 5,526,950.00
2,047,500.00 26,358,540.00
1,023,750.00 20,591,140.00
4,095,000.00 88,018,430.00
477,750.00 7,699,190.00
4,095,000.00 94,349,020.00
4,095,000.00 92,865,350.00
477,750.00 7,510,910.00
477,750.00 5,526,950.00
1,023,750.00 13,869,990.00
4,095,000.00 90,921,210.00
477,750.00 7,510,910.00
4,095,000.00 91,945,460.00
477,750.00 7,510,910.00
477,750.00 5,526,950.00
477,750.00 8,910,650.00
- No drawing
2,047,500.00 24,132,500.00
- No drawing
477,750.00 7,545,340.00
477,750.00 5,373,100.00
2,047,500.00 29,281,760.00
2,047,500.00 29,281,760.00
477,750.00 9,334,560.00
- No drawing
477,750.00 9,681,000.00
2,047,500.00 27,686,200.00
4,095,000.00 107,104,900.00
- No drawing
2,047,500.00 29,629,270.00
477,750.00 2,094,830.00
1,023,750.00 12,587,520.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
2,047,500.00 29,629,270.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
2,047,500.00 29,629,270.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
2,047,500.00 29,629,270.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
2,047,500.00 29,629,270.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
1,023,750.00 18,857,870.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
1,023,750.00 18,857,870.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
1,023,750.00 18,857,870.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
1,023,750.00 18,857,870.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
477,750.00 2,094,830.00
1,023,750.00 18,857,870.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
1,023,750.00 16,482,280.00
477,750.00 2,454,180.00
477,750.00 2,454,180.00
477,750.00 2,425,130.00
477,750.00 2,425,130.00
477,750.00 3,053,460.00
477,750.00 6,067,050.00
1,023,750.00 20,611,580.00
4,095,000.00 77,416,510.00
2,047,500.00 52,928,970.00
477,750.00 6,531,840.00
477,750.00 10,225,410.00
477,750.00 3,053,460.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 51,743,320.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 48,757,700.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
2,047,500.00 34,471,900.00
477,750.00 4,463,960.00
2,047,500.00 34,471,900.00
477,750.00 4,463,960.00
2,047,500.00 34,919,470.00
477,750.00 4,463,960.00
1,023,750.00 12,289,500.00
477,750.00 7,309,720.00
2,047,500.00 48,002,420.00
2,047,500.00 27,686,200.00
1,147,400.00 10,191,210.00
di bawah
12,740.00 247,770.00
4,940.00 79,100.00
4,030.00 28,460.00
50,700.00 586,420.00
37,180.00 369,850.00
33,800.00 299,940.00
27,040.00 850,240.00
23,660.00 187,180.00
16,900.00 154,690.00
23,660.00 628,460.00
18,590.00 501,480.00
15,210.00 355,350.00
11,830.00 255,590.00
9,300.00 188,630.00
7,610.00 137,840.00
5,920.00 85,280.00
5,070.00 59,820.00
4,230.00 38,550.00
3,380.00 27,900.00
4,230.00 46,440.00
4,230.00 30,800.00
4,230.00 21,240.00
3,250.00 14,460.00
3,250.00 11,460.00
3,250.00 11,460.00
4,940.00 102,160.00
4,490.00 73,390.00
3,710.00 54,610.00
3,250.00 39,070.00
3,250.00 28,850.00
2,470.00 19,340.00
2,470.00 14,360.00
1,690.00 8,550.00
1,690.00 6,680.00
35,100.00 444,680.00
31,850.00 287,840.00
28,600.00 262,330.00
22,750.00 192,480.00
15,860.00 557,890.00
13,130.00 333,670.00
10,400.00 118,920.00
7,670.00 81,010.00
4,940.00 61,260.00
55,900.00 302,030.00
55,900.00 867,310.00
55,900.00 351,260.00
55,900.00 867,310.00
55,900.00 539,070.00
55,900.00 1,104,340.00
55,900.00 134,550.00
55,900.00 137,480.00
55,900.00 865,790.00
55,900.00 152,860.00
55,900.00 181,620.00
55,900.00 910,100.00
55,900.00 286,760.00
55,900.00 1,015,070.00
55,900.00 196,370.00
55,900.00 125,350.00
55,900.00 130,760.00
55,900.00 144,400.00
55,900.00 158,390.00
55,900.00 886,700.00
55,900.00 172,900.00
55,900.00 901,210.00
55,900.00 172,900.00
55,900.00 901,210.00
55,900.00 172,900.00
55,900.00 901,210.00
55,900.00 218,290.00
55,900.00 946,600.00
182,000.00 3,075,700.00
182,000.00 3,075,700.00
20,480.00 453,810.00
182,000.00 631,040.00
182,000.00 906,630.00
182,000.00 1,196,750.00
55,900.00 988,090.00
55,900.00 262,980.00
55,900.00 264,180.00
55,900.00 264,180.00
630,500.00 4,860,870.00
630,500.00 3,403,800.00
182,000.00 438,800.00
182,000.00 398,170.00
55,900.00 539,070.00
55,900.00 1,104,340.00
55,900.00 69,920.00
55,900.00 68,970.00
55,900.00 68,970.00
55,900.00 68,970.00
55,900.00 68,970.00
55,900.00 68,970.00
55,900.00 68,970.00
104,000.00 255,030.00
55,900.00 64,440.00
55,900.00 65,680.00
55,900.00 69,920.00
55,900.00 65,680.00
55,900.00 58,450.00
55,900.00 240,100.00
55,900.00 87,740.00
55,900.00 81,530.00
4,360.00 20,980.00
34,840.00 167,760.00
34,840.00 167,760.00
34,840.00 167,760.00
43,550.00 209,700.00
108,880.00 524,270.00
108,880.00 524,270.00
77,030.00 524,550.00
77,030.00 524,550.00
213,200.00 1,109,770.00
339,300.00 3,338,330.00
43,550.00 179,730.00
165,040.00 938,860.00
144,860.00 824,060.00
124,680.00 709,250.00
104,500.00 594,440.00
74,580.00 424,280.00
74,580.00 424,280.00
40,840.00 232,330.00
34,440.00 195,940.00
28,680.00 163,120.00
11,050,000.00 32,250,000.00
7,475,000.00 36,844,490.00
273,000.00 3,162,090.00
84,500.00 931,440.00
11,050,000.00 32,250,000.00
39,000.00 544,620.00
11,050,000.00 32,250,000.00
1,110.00 6,520.00
858,000.00 3,793,560.00
477,750.00 1,689,220.00
477,750.00 1,689,220.00
477,750.00 1,689,220.00
477,750.00 1,723,640.00
477,750.00 1,896,860.00
477,750.00 2,443,420.00
477,750.00 2,327,220.00
477,750.00 2,418,670.00
477,750.00 2,432,660.00
477,750.00 2,757,580.00
135,200.00 1,722,240.00
135,200.00 338,190.00
202,800.00 1,872,870.00
1.06
Material
Unit Rate Fitting Gantungan Accessories Consumable Total Material
0.01 0.50
171,000,000.00 1,710,000.00 855,000.00 173,565,000.00
180,000,000.00 1,800,000.00 900,000.00 182,700,000.00
220,500,000.00 2,205,000.00 1,102,500.00 223,807,500.00
1.06 0.01 0.50

3,225,000.00 32,250.00 16,125.00 3,273,375.00
5,491,000.00 54,910.00 27,455.00 5,573,365.00
9,050,000.00 90,500.00 45,250.00 9,185,750.00
1,101,050,000.00 11,010,500.00 5,505,250.00 1,117,565,750.00
198,202,000.00 1,982,020.00 991,010.00 201,175,030.00
537,557,000.00 5,375,570.00 2,687,785.00 545,620,355.00
541,525,000.00 5,415,250.00 2,707,625.00 549,647,875.00
536,242,000.00 5,362,420.00 2,681,210.00 544,285,630.00
110,472,000.00 1,104,720.00 552,360.00 112,129,080.00
136,994,000.00 1,369,940.00 684,970.00 139,048,910.00
4,564,000.00 45,640.00 22,820.00 4,632,460.00
13,231,000.00 132,310.00 66,155.00 13,429,465.00
9,834,000.00 98,340.00 49,170.00 9,981,510.00
9,637,000.00 96,370.00 48,185.00 9,781,555.00
10,553,000.00 105,530.00 52,765.00 10,711,295.00
6,899,000.00 68,990.00 34,495.00 7,002,485.00
- - - -
5,789,000.00 57,890.00 28,945.00 5,875,835.00
110,185,000.00 1,101,850.00 550,925.00 111,837,775.00
12,389,000.00 123,890.00 61,945.00 12,574,835.00
4,872,000.00 48,720.00 24,360.00 4,945,080.00
30,385,000.00 303,850.00 151,925.00 30,840,775.00
14,663,000.00 146,630.00 73,315.00 14,882,945.00
10,603,000.00 106,030.00 53,015.00 10,762,045.00
10,748,000.00 107,480.00 53,740.00 10,909,220.00
20,834,000.00 208,340.00 104,170.00 21,146,510.00
- - - -
- - - -
8,984,000.00 89,840.00 44,920.00 9,118,760.00
33,396,000.00 333,960.00 166,980.00 33,896,940.00
36,707,000.00 367,070.00 183,535.00 37,257,605.00
20,869,000.00 208,690.00 104,345.00 21,182,035.00
19,249,000.00 192,490.00 96,245.00 19,537,735.00
16,985,000.00 169,850.00 84,925.00 17,239,775.00
15,989,000.00 159,890.00 79,945.00 16,228,835.00
5,215,000.00 52,150.00 26,075.00 5,293,225.00
3,253,000.00 32,530.00 16,265.00 3,301,795.00
8,661,000.00 86,610.00 43,305.00 8,790,915.00
5,664,000.00 56,640.00 28,320.00 5,748,960.00
83,877,000.00 838,770.00 419,385.00 85,135,155.00
62,045,000.00 620,450.00 310,225.00 62,975,675.00
5,927,000.00 59,270.00 29,635.00 6,015,905.00
Kerja Tambah - - - -
7,906,000.00 79,060.00 39,530.00 8,024,590.00
4,003,000.00 40,030.00 20,015.00 4,063,045.00
76,576,000.00 765,760.00 382,880.00 77,724,640.00
6,537,000.00 65,370.00 32,685.00 6,635,055.00
2,506,000.00 25,060.00 12,530.00 2,543,590.00
4,693,000.00 46,930.00 23,465.00 4,763,395.00
22,596,000.00 225,960.00 112,980.00 22,934,940.00
18,187,000.00 181,870.00 90,935.00 18,459,805.00
78,003,000.00 780,030.00 390,015.00 79,173,045.00
6,712,000.00 67,120.00 33,560.00 6,812,680.00
83,887,000.00 838,870.00 419,435.00 85,145,305.00
82,508,000.00 825,080.00 412,540.00 83,745,620.00
6,537,000.00 65,370.00 32,685.00 6,635,055.00
4,693,000.00 46,930.00 23,465.00 4,763,395.00
11,940,000.00 119,400.00 59,700.00 12,119,100.00
80,701,000.00 807,010.00 403,505.00 81,911,515.00
6,537,000.00 65,370.00 32,685.00 6,635,055.00
81,653,000.00 816,530.00 408,265.00 82,877,795.00
6,537,000.00 65,370.00 32,685.00 6,635,055.00
4,693,000.00 46,930.00 23,465.00 4,763,395.00
7,838,000.00 78,380.00 39,190.00 7,955,570.00
- - - -
20,527,000.00 205,270.00 102,635.00 20,834,905.00
- - - -
6,569,000.00 65,690.00 32,845.00 6,667,535.00
4,550,000.00 45,500.00 22,750.00 4,618,250.00
25,313,000.00 253,130.00 126,565.00 25,692,695.00
25,313,000.00 253,130.00 126,565.00 25,692,695.00
8,232,000.00 82,320.00 41,160.00 8,355,480.00
- - - -
8,554,000.00 85,540.00 42,770.00 8,682,310.00
23,830,000.00 238,300.00 119,150.00 24,187,450.00
95,743,000.00 957,430.00 478,715.00 97,179,145.00
- - - -
25,636,000.00 256,360.00 128,180.00 26,020,540.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
10,748,000.00 107,480.00 53,740.00 10,909,220.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
25,636,000.00 256,360.00 128,180.00 26,020,540.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
25,636,000.00 256,360.00 128,180.00 26,020,540.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
25,636,000.00 256,360.00 128,180.00 26,020,540.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
25,636,000.00 256,360.00 128,180.00 26,020,540.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
16,576,000.00 165,760.00 82,880.00 16,824,640.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
16,576,000.00 165,760.00 82,880.00 16,824,640.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
16,576,000.00 165,760.00 82,880.00 16,824,640.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
16,576,000.00 165,760.00 82,880.00 16,824,640.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
1,503,000.00 15,030.00 7,515.00 1,525,545.00
16,576,000.00 165,760.00 82,880.00 16,824,640.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
14,368,000.00 143,680.00 71,840.00 14,583,520.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,837,000.00 18,370.00 9,185.00 1,864,555.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
1,810,000.00 18,100.00 9,050.00 1,837,150.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
5,195,000.00 51,950.00 25,975.00 5,272,925.00
18,206,000.00 182,060.00 91,030.00 18,479,090.00
68,149,000.00 681,490.00 340,745.00 69,171,235.00
47,292,000.00 472,920.00 236,460.00 48,001,380.00
5,627,000.00 56,270.00 28,135.00 5,711,405.00
9,060,000.00 90,600.00 45,300.00 9,195,900.00
2,394,000.00 23,940.00 11,970.00 2,429,910.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
46,190,000.00 461,900.00 230,950.00 46,882,850.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
43,415,000.00 434,150.00 217,075.00 44,066,225.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,137,000.00 301,370.00 150,685.00 30,589,055.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,137,000.00 301,370.00 150,685.00 30,589,055.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
30,553,000.00 305,530.00 152,765.00 31,011,295.00
3,705,000.00 37,050.00 18,525.00 3,760,575.00
10,471,000.00 104,710.00 52,355.00 10,628,065.00
6,350,000.00 63,500.00 31,750.00 6,445,250.00
42,713,000.00 427,130.00 213,565.00 43,353,695.00
23,830,000.00 238,300.00 119,150.00 24,187,450.00
0.01 0.50
8,405,812.80 84,058.13 42,029.06 8,531,899.99
404,611.68 4,046.12 2,023.06 410,680.85
212,727.27 9,000.00 221,727.27
66,477.27 3,480.00 69,957.27

20,595.45 2,450.00 23,045.45
0.06
476,795.45 28,607.73 505,403.18
296,072.73 17,764.36 313,837.09
236,863.64 14,211.82 251,075.45
183,163.64 10,989.82 194,153.45
145,527.27 8,731.64 154,258.91
122,636.36 7,358.18 129,994.55
538,272.73 32,296.36 570,569.09
429,772.73 25,786.36 455,559.09
302,727.27 18,163.64 320,890.91
216,945.45 13,016.73 229,962.18
159,600.00 9,576.00 169,176.00
115,909.09 6,954.55 122,863.64
70,636.36 4,238.18 74,874.55
48,727.27 2,923.64 51,650.91
30,545.45 1,832.73 32,378.18
21,818.18 1,309.09 23,127.27
37,818.18 2,000.00 39,818.18

23,563.64 1,500.00 25,063.64
14,545.45 1,500.00 16,045.45
9,454.55 1,120.00 10,574.55
6,627.27 1,120.00 7,747.27
6,627.27 1,120.00 7,747.27
87,218.57 4,500.00 91,718.57

61,053.00 3,940.00 64,993.00
45,246.00 2,770.00 48,016.00
31,748.00 2,050.00 33,798.00
22,622.00 1,530.00 24,152.00
14,964.00 950.00 15,914.00
9,842.00 1,380.00 11,222.00
5,644.00 830.00 6,474.00
4,167.00 540.00 4,707.00
368,000.00 18,400.00 386,400.00

230,000.00 11,500.00 241,500.00
210,000.00 10,500.00 220,500.00
152,500.00 7,625.00 160,125.00
487,000.00 24,350.00 511,350.00
288,000.00 14,400.00 302,400.00
97,500.00 4,875.00 102,375.00
65,900.00 3,295.00 69,195.00
50,600.00 2,530.00 53,130.00
0.02 0.10
227,200.00 4,544.00 454.40 232,198.40
749,000.00 14,980.00 1,498.00 765,478.00
272,640.00 5,452.80 545.28 278,638.08
749,000.00 14,980.00 1,498.00 765,478.00
446,000.00 8,920.00 892.00 455,812.00
967,800.00 19,356.00 1,935.60 989,091.60
72,600.00 1,452.00 145.20 74,197.20
75,300.00 1,506.00 150.60 76,956.60
747,600.00 14,952.00 1,495.20 764,047.20
89,500.00 1,790.00 179.00 91,469.00
116,050.00 2,321.00 232.10 118,603.10
788,500.00 15,770.00 1,577.00 805,847.00
213,100.00 4,262.00 426.20 217,788.20
885,400.00 17,708.00 1,770.80 904,878.80
129,673.00 2,593.46 259.35 132,525.81
64,100.00 1,282.00 128.20 65,510.20
69,100.00 1,382.00 138.20 70,620.20
81,700.00 1,634.00 163.40 83,497.40
94,600.00 1,892.00 189.20 96,681.20
766,900.00 15,338.00 1,533.80 783,771.80
108,000.00 2,160.00 216.00 110,376.00
780,300.00 15,606.00 1,560.60 797,466.60
108,000.00 2,160.00 216.00 110,376.00
780,300.00 15,606.00 1,560.60 797,466.60
108,000.00 2,160.00 216.00 110,376.00
780,300.00 15,606.00 1,560.60 797,466.60
149,900.00 2,998.00 299.80 153,197.80
822,200.00 16,444.00 1,644.40 840,288.40
2,671,146.00 53,422.92 5,342.29 2,729,911.21
2,671,146.00 53,422.92 5,342.29 2,729,911.21
400,001.00 8,000.02 800.00 408,801.02
414,500.00 8,290.00 829.00 423,619.00
668,900.00 13,378.00 1,337.80 683,615.80
936,700.00 18,734.00 1,873.40 957,307.40
860,500.00 17,210.00 1,721.00 879,431.00
191,155.00 3,823.10 382.31 195,360.41
192,255.00 3,845.10 384.51 196,484.61
192,255.00 3,845.10 384.51 196,484.61
3,905,000.00 78,100.00 7,810.00 3,990,910.00
2,560,000.00 51,200.00 5,120.00 2,616,320.00
237,046.00 4,740.92 474.09 242,261.01
199,546.00 3,990.92 399.09 203,936.01
446,000.00 8,920.00 892.00 455,812.00
967,800.00 19,356.00 1,935.60 989,091.60
0.05 0.20
12,480.00 624.00 124.80 13,228.80
11,635.00 581.75 116.35 12,333.10
11,635.00 581.75 116.35 12,333.10
11,635.00 581.75 116.35 12,333.10
11,635.00 581.75 116.35 12,333.10
11,635.00 581.75 116.35 12,333.10
11,635.00 581.75 116.35 12,333.10
134,420.00 6,721.00 1,344.20 142,485.20
7,605.00 380.25 76.05 8,061.30
8,710.00 435.50 87.10 9,232.60
12,480.00 624.00 124.80 13,228.80
8,710.00 435.50 87.10 9,232.60
2,275.00 113.75 22.75 2,411.50
163,930.00 8,196.50 1,639.30 173,765.80
28,340.00 1,417.00 283.40 30,040.40
22,815.00 1,140.75 228.15 24,183.90
12,754.55 - - 1,650.00 1,270.00 15,674.55

102,036.36 - - 13,200.00 10,160.00 125,396.36
102,036.36 - - 13,200.00 10,160.00 125,396.36
102,036.36 - - 13,200.00 10,160.00 125,396.36
127,545.45 - - 16,500.00 12,700.00 156,745.45
318,863.64 - - 41,250.00 31,750.00 391,863.64
318,863.64 - - 41,250.00 31,750.00 391,863.64
23,895.45 - - 1,650.00 2,600.00 28,145.45

358,431.82 - - 24,750.00 39,000.00 422,181.82
358,431.82 - - 24,750.00 39,000.00 422,181.82
17,845.45 - - 1,650.00 1,650.00 21,145.45

713,818.18 - - 66,000.00 66,000.00 845,818.18
58,569.27 - - - 4,303.64 62,872.91

2,635,617.27 - - - 193,663.64 2,829,280.91
9,927.27 - - 1,650.00 1,270.00 12,847.27
99,272.73 - - 16,500.00 12,700.00 128,472.73
0.10 0.50
634,800.00 63,480.00 31,740.00 730,020.00
557,175.00 55,717.50 27,858.75 640,751.25
479,550.00 47,955.00 23,977.50 551,482.50
401,925.00 40,192.50 20,096.25 462,213.75
286,875.00 28,687.50 14,343.75 329,906.25
286,875.00 28,687.50 14,343.75 329,906.25
157,087.50 15,708.75 7,854.38 180,650.63
132,487.50 13,248.75 6,624.38 152,360.63
300000 110,287.50 11,028.75 5,514.38 126,830.63
15,000,000.00 - - 3,000,000.00 2,000,000.00 20,000,000.00
26,325,000.00 1,316,250.00 65,812.50 27,707,062.50

2,589,600.00 129,480.00 6,474.00 2,725,554.00
750,000.00 44,000.00 5,000.00 799,000.00
15,000,000.00 - - 3,000,000.00 2,000,000.00 20,000,000.00
450,000.00 22,500.00 4,500.00 477,000.00
15,000,000.00 3,000,000.00 2,000,000.00 20,000,000.00
3,300.00 1,650.00 150.00 5,100.00
2,270,000.00 454,000.00 45,400.00 2,769,400.00
1,126,000.00 11,260.00 5,630.00 1,142,890.00

1,126,000.00 11,260.00 5,630.00 1,142,890.00
1,126,000.00 11,260.00 5,630.00 1,142,890.00
1,158,000.00 11,580.00 5,790.00 1,175,370.00
1,319,000.00 13,190.00 6,595.00 1,338,785.00
1,827,000.00 18,270.00 9,135.00 1,854,405.00
1,719,000.00 17,190.00 8,595.00 1,744,785.00
1,804,000.00 18,040.00 9,020.00 1,831,060.00
1,817,000.00 18,170.00 9,085.00 1,844,255.00
2,119,000.00 21,190.00 10,595.00 2,150,785.00
1,475,072.00 14,750.72 7,375.36 1,497,198.08
188,672.00 1,886.72 943.36 191,502.08
1,552,256.00 15,522.56 7,761.28 1,575,539.84
1.30 13,500.00 10,000.00 15,000.00
Labour
Labour Rate Tools Total Labour
0.10 0.05 0.10

15,000,000.00 750,000.00 15,750,000.00 171,000,000.00
15,000,000.00 750,000.00 15,750,000.00 180,000,000.00
15,000,000.00 750,000.00 15,750,000.00 220,500,000.00
0.05 -
350,000.00 17,500.00 367,500.00 3,225,000.00
350,000.00 17,500.00 367,500.00 5,491,000.00
350,000.00 17,500.00 367,500.00 9,050,000.00
5,000,000.00 250,000.00 5,250,000.00 1,101,050,000.00
5,000,000.00 250,000.00 5,250,000.00 198,202,000.00
10,000,000.00 500,000.00 10,500,000.00 537,557,000.00
10,000,000.00 500,000.00 10,500,000.00 541,525,000.00
10,000,000.00 500,000.00 10,500,000.00 536,242,000.00
5,000,000.00 250,000.00 5,250,000.00 110,472,000.00
5,000,000.00 250,000.00 5,250,000.00 136,994,000.00
350,000.00 17,500.00 367,500.00 4,564,000.00
750,000.00 37,500.00 787,500.00 13,231,000.00
350,000.00 17,500.00 367,500.00 9,834,000.00
350,000.00 17,500.00 367,500.00 9,637,000.00
750,000.00 37,500.00 787,500.00 10,553,000.00
350,000.00 17,500.00 367,500.00 6,899,000.00
350,000.00 17,500.00 367,500.00 -
350,000.00 17,500.00 367,500.00 5,789,000.00
5,000,000.00 250,000.00 5,250,000.00 110,185,000.00
750,000.00 37,500.00 787,500.00 12,389,000.00
350,000.00 17,500.00 367,500.00 4,872,000.00
1,500,000.00 75,000.00 1,575,000.00 30,385,000.00
750,000.00 37,500.00 787,500.00 14,663,000.00
750,000.00 37,500.00 787,500.00 10,603,000.00
750,000.00 37,500.00 787,500.00 10,748,000.00
1,500,000.00 75,000.00 1,575,000.00 20,834,000.00
350,000.00 17,500.00 367,500.00 -
350,000.00 17,500.00 367,500.00 -
350,000.00 17,500.00 367,500.00 8,984,000.00
1,500,000.00 75,000.00 1,575,000.00 33,396,000.00
1,500,000.00 75,000.00 1,575,000.00 36,707,000.00
1,500,000.00 75,000.00 1,575,000.00 20,869,000.00
750,000.00 37,500.00 787,500.00 19,249,000.00
750,000.00 37,500.00 787,500.00 16,985,000.00
750,000.00 37,500.00 787,500.00 15,989,000.00
350,000.00 17,500.00 367,500.00 5,215,000.00
350,000.00 17,500.00 367,500.00 3,253,000.00
350,000.00 17,500.00 367,500.00 8,661,000.00
350,000.00 17,500.00 367,500.00 5,664,000.00
3,000,000.00 150,000.00 3,150,000.00 83,877,000.00
3,000,000.00 150,000.00 3,150,000.00 62,045,000.00
350,000.00 17,500.00 367,500.00 5,927,000.00
- -
350,000.00 17,500.00 367,500.00 7,906,000.00
350,000.00 17,500.00 367,500.00 4,003,000.00
3,000,000.00 150,000.00 3,150,000.00 76,576,000.00
350,000.00 17,500.00 367,500.00 6,537,000.00
- -
350,000.00 17,500.00 367,500.00 2,506,000.00
350,000.00 17,500.00 367,500.00 4,693,000.00
1,500,000.00 75,000.00 1,575,000.00 22,596,000.00
750,000.00 37,500.00 787,500.00 18,187,000.00
3,000,000.00 150,000.00 3,150,000.00 78,003,000.00
350,000.00 17,500.00 367,500.00 6,712,000.00
- -
3,000,000.00 150,000.00 3,150,000.00 83,887,000.00
3,000,000.00 150,000.00 3,150,000.00 82,508,000.00
350,000.00 17,500.00 367,500.00 6,537,000.00
- -
350,000.00 17,500.00 367,500.00 4,693,000.00
750,000.00 37,500.00 787,500.00 11,940,000.00
3,000,000.00 150,000.00 3,150,000.00 80,701,000.00
350,000.00 17,500.00 367,500.00 6,537,000.00
- -
3,000,000.00 150,000.00 3,150,000.00 81,653,000.00
350,000.00 17,500.00 367,500.00 6,537,000.00
350,000.00 17,500.00 367,500.00 4,693,000.00
- -
350,000.00 17,500.00 367,500.00 7,838,000.00
- -
1,500,000.00 75,000.00 1,575,000.00 20,527,000.00
- -
350,000.00 17,500.00 367,500.00 6,569,000.00
350,000.00 17,500.00 367,500.00 4,550,000.00
1,500,000.00 75,000.00 1,575,000.00 25,313,000.00
1,500,000.00 75,000.00 1,575,000.00 25,313,000.00
350,000.00 17,500.00 367,500.00 8,232,000.00
- -
350,000.00 17,500.00 367,500.00 8,554,000.00
1,500,000.00 75,000.00 1,575,000.00 23,830,000.00
3,000,000.00 150,000.00 3,150,000.00 95,743,000.00
- -
1,500,000.00 75,000.00 1,575,000.00 25,636,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
750,000.00 37,500.00 787,500.00 10,748,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
1,500,000.00 75,000.00 1,575,000.00 25,636,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
1,500,000.00 75,000.00 1,575,000.00 25,636,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
1,500,000.00 75,000.00 1,575,000.00 25,636,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
1,500,000.00 75,000.00 1,575,000.00 25,636,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
750,000.00 37,500.00 787,500.00 16,576,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
750,000.00 37,500.00 787,500.00 16,576,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
750,000.00 37,500.00 787,500.00 16,576,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
750,000.00 37,500.00 787,500.00 16,576,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
350,000.00 17,500.00 367,500.00 1,503,000.00
750,000.00 37,500.00 787,500.00 16,576,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
750,000.00 37,500.00 787,500.00 14,368,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,837,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 1,810,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
350,000.00 17,500.00 367,500.00 5,195,000.00
750,000.00 37,500.00 787,500.00 18,206,000.00
3,000,000.00 150,000.00 3,150,000.00 68,149,000.00
1,500,000.00 75,000.00 1,575,000.00 47,292,000.00
350,000.00 17,500.00 367,500.00 5,627,000.00
350,000.00 17,500.00 367,500.00 9,060,000.00
350,000.00 17,500.00 367,500.00 2,394,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 46,190,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 43,415,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,137,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,137,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
1,500,000.00 75,000.00 1,575,000.00 30,553,000.00
350,000.00 17,500.00 367,500.00 3,705,000.00
750,000.00 37,500.00 787,500.00 10,471,000.00
350,000.00 17,500.00 367,500.00 6,350,000.00
1,500,000.00 75,000.00 1,575,000.00 42,713,000.00
1,500,000.00 75,000.00 1,575,000.00 23,830,000.00
0.10 0.05 0.37

840,581.28 42,029.06 882,610.34 8,405,812.80
0.60
40,461.17 2,023.06 42,484.23 404,611.68
9,000.00 800.00 9,800.00
3,000.00 800.00 3,800.00

2,500.00 600.00 3,100.00
0.30
30,000.00 9,000.00 39,000.00
22,000.00 6,600.00 28,600.00
20,000.00 6,000.00 26,000.00
16,000.00 4,800.00 20,800.00
14,000.00 4,200.00 18,200.00
10,000.00 3,000.00 13,000.00
14,000.00 4,200.00 18,200.00
11,000.00 3,300.00 14,300.00
9,000.00 2,700.00 11,700.00 301,690.00
7,000.00 2,100.00 9,100.00 189,000.00
5,500.00 1,650.00 7,150.00 133,635.00
4,500.00 1,350.00 5,850.00 100,225.00
3,500.00 1,050.00 4,550.00 66,820.00
3,000.00 900.00 3,900.00 46,900.00
2,500.00 750.00 3,250.00 29,400.00
2,000.00 600.00 2,600.00 21,000.00
2,500.00 750.00 3,250.00

2,500.00 750.00 3,250.00
2,500.00 750.00 3,250.00
2,000.00 500.00 2,500.00 9,100.00
2,000.00 500.00 2,500.00
2,000.00 500.00 2,500.00
3,000.00 800.00 3,800.00

2,750.00 700.00 3,450.00
2,250.00 600.00 2,850.00
2,000.00 500.00 2,500.00
2,000.00 500.00 2,500.00
1,500.00 400.00 1,900.00
1,500.00 400.00 1,900.00
1,000.00 300.00 1,300.00
1,000.00 300.00 1,300.00
0.30
22,000.00 5,000.00 27,000.00 -
20,000.00 4,500.00 24,500.00 -
18,000.00 4,000.00 22,000.00 -
14,000.00 3,500.00 17,500.00 280,700.00
11,000.00 1,200.00 12,200.00 -
9,000.00 1,100.00 10,100.00 -
7,000.00 1,000.00 8,000.00 -
5,000.00 900.00 5,900.00 -
3,000.00 800.00 3,800.00 106,050.00
0.50
40,000.00 3,000.00 43,000.00 280,350.00
40,000.00 3,000.00 43,000.00 1,092,850.00
40,000.00 3,000.00 43,000.00 -
40,000.00 3,000.00 43,000.00 1,190,000.00
40,000.00 3,000.00 43,000.00 598,000.00
40,000.00 3,000.00 43,000.00 1,410,500.00
40,000.00 3,000.00 43,000.00 137,550.00
40,000.00 3,000.00 43,000.00 116,650.00
40,000.00 3,000.00 43,000.00 804,150.00
40,000.00 3,000.00 43,000.00 121,100.00
40,000.00 3,000.00 43,000.00 808,600.00
40,000.00 3,000.00 43,000.00 766,200.00
40,000.00 3,000.00 43,000.00 616,500.00
40,000.00 3,000.00 43,000.00 1,821,500.00
40,000.00 3,000.00 43,000.00 578,500.00
40,000.00 3,000.00 43,000.00 190,750.00
40,000.00 3,000.00 43,000.00 190,750.00
40,000.00 3,000.00 43,000.00 236,750.00
40,000.00 3,000.00 43,000.00 279,750.00
40,000.00 3,000.00 43,000.00 -
40,000.00 3,000.00 43,000.00 343,750.00
40,000.00 3,000.00 43,000.00 -
40,000.00 3,000.00 43,000.00 354,750.00
40,000.00 3,000.00 43,000.00 -
40,000.00 3,000.00 43,000.00 -
40,000.00 3,000.00 43,000.00 -
40,000.00 3,000.00 43,000.00 -
40,000.00 3,000.00 43,000.00 -
125,000.00 15,000.00 140,000.00 -
125,000.00 15,000.00 140,000.00 -
15,000.00 750.00 15,750.00 -
125,000.00 15,000.00 140,000.00 -
125,000.00 15,000.00 140,000.00 -
125,000.00 15,000.00 140,000.00 -
40,000.00 3,000.00 43,000.00 319,200.00
40,000.00 3,000.00 43,000.00 195,850.00
40,000.00 3,000.00 43,000.00 204,100.00
40,000.00 3,000.00 43,000.00 399,950.00
450,000.00 35,000.00 485,000.00 1,124,500.00
450,000.00 35,000.00 485,000.00 -
125,000.00 15,000.00 140,000.00 124,850.00
125,000.00 15,000.00 140,000.00 129,350.00
40,000.00 3,000.00 43,000.00 818,550.00
40,000.00 3,000.00 43,000.00 1,631,050.00
0.45
40,000.00 3,000.00 43,000.00 28,930.00
40,000.00 3,000.00 43,000.00 21,560.00
40,000.00 3,000.00 43,000.00 21,560.00
40,000.00 3,000.00 43,000.00 21,560.00
40,000.00 3,000.00 43,000.00 64,790.00
40,000.00 3,000.00 43,000.00 64,790.00
40,000.00 3,000.00 43,000.00 64,790.00
75,000.00 5,000.00 80,000.00 244,750.00
40,000.00 3,000.00 43,000.00 25,520.00
40,000.00 3,000.00 43,000.00 28,325.00
40,000.00 3,000.00 43,000.00 41,305.00
40,000.00 3,000.00 43,000.00 41,305.00
40,000.00 3,000.00 43,000.00 1,925.00
40,000.00 3,000.00 43,000.00 274,230.00
40,000.00 3,000.00 43,000.00 103,950.00
40,000.00 3,000.00 43,000.00 103,950.00
2,600.00 750.00 3,350.00

20,800.00 6,000.00 26,800.00 8.00
20,800.00 6,000.00 26,800.00 8.00
20,800.00 6,000.00 26,800.00 8.00
26,000.00 7,500.00 33,500.00 10.00
65,000.00 18,750.00 83,750.00 25.00
65,000.00 18,750.00 83,750.00 25.00
3,100.00 850.00 3,950.00

46,500.00 12,750.00 59,250.00 15.00
46,500.00 12,750.00 59,250.00 15.00
3,100.00 1,000.00 4,100.00

124,000.00 40,000.00 164,000.00 40.00
4,500.00 1,300.00 5,800.00

202,500.00 58,500.00 261,000.00 45.00
2,600.00 750.00 3,350.00
26,000.00 7,500.00 33,500.00 10.00
0.10 1.00 0.10

63,480.00 63,480.00 126,960.00 634,800.00
55,717.50 55,717.50 111,435.00 557,175.00
47,955.00 47,955.00 95,910.00 479,550.00
40,192.50 40,192.50 80,385.00 401,925.00
28,687.50 28,687.50 57,375.00 286,875.00
28,687.50 28,687.50 57,375.00 286,875.00
15,708.75 15,708.75 31,417.50 157,087.50
13,248.75 13,248.75 26,497.50 132,487.50
11,028.75 11,028.75 22,057.50 110,287.50
7,000,000.00 1,500,000.00 8,500,000.00
0.33
5,000,000.00 750,000.00 5,750,000.00 26,325,000.00
175,000.00 35,000.00 210,000.00 2,589,600.00
35,000.00 30,000.00 65,000.00 -
7,000,000.00 1,500,000.00 8,500,000.00
25,000.00 5,000.00 30,000.00 -
7,000,000.00 1,500,000.00 8,500,000.00
600.00 250.00 850.00
550,000.00 110,000.00 660,000.00
350,000.00 17,500.00 367,500.00 1,126,000.00

350,000.00 17,500.00 367,500.00 1,126,000.00
350,000.00 17,500.00 367,500.00 1,126,000.00
350,000.00 17,500.00 367,500.00 1,158,000.00
350,000.00 17,500.00 367,500.00 1,319,000.00
350,000.00 17,500.00 367,500.00 1,827,000.00
350,000.00 17,500.00 367,500.00 1,719,000.00
350,000.00 17,500.00 367,500.00 1,804,000.00
350,000.00 17,500.00 367,500.00 1,817,000.00
350,000.00 17,500.00 367,500.00 2,119,000.00
80,000.00 24,000.00 104,000.00 1,475,072.00
80,000.00 24,000.00 104,000.00 188,672.00
120,000.00 36,000.00 156,000.00 1,552,256.00
TRAFINDO 0.05 BD
190,000,000.00 156,750,000.00 165,000,000.00
200,000,000.00 175,750,000.00 185,000,000.00
245,000,000.00 204,250,000.00 215,000,000.00
SPLN
3,225,000.00 10,000,000.00 350,000.00
5,491,000.00 20,000,000.00 750,000.00
9,050,000.00 50,000,000.00 1,500,000.00
1,159,000,000.00 Bambang Djaja 100,000,000.00 3,000,000.00
198,202,000.00 200,000,000.00 5,000,000.00
537,557,000.00 500,000,000.00 7,000,000.00
541,525,000.00 1,000,000,000.00 10,000,000.00
536,242,000.00
110,472,000.00
136,994,000.00
4,564,000.00
13,231,000.00
9,834,000.00
9,637,000.00
10,553,000.00
6,899,000.00
5,789,000.00
110,185,000.00
12,389,000.00
4,872,000.00
30,385,000.00
14,663,000.00
10,603,000.00
10,748,000.00
20,834,000.00
8,984,000.00
33,396,000.00
36,707,000.00
20,869,000.00
19,249,000.00
16,985,000.00
15,989,000.00
5,215,000.00
3,253,000.00
8,661,000.00
5,664,000.00
83,877,000.00
62,045,000.00
5,927,000.00
7,906,000.00
4,003,000.00
76,576,000.00
6,537,000.00
2,506,000.00
4,693,000.00
22,596,000.00
18,187,000.00
78,003,000.00
6,712,000.00
83,887,000.00
82,508,000.00
6,537,000.00
4,693,000.00
11,940,000.00
80,701,000.00
6,537,000.00
81,653,000.00
6,537,000.00
4,693,000.00
7,838,000.00
20,527,000.00
6,569,000.00
4,550,000.00
25,313,000.00
25,313,000.00
8,232,000.00
8,554,000.00
23,830,000.00
95,743,000.00
25,636,000.00
1,503,000.00
10,748,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
25,636,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
25,636,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
25,636,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
25,636,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
1,503,000.00
16,576,000.00
1,503,000.00
1,503,000.00
1,503,000.00
16,576,000.00
1,503,000.00
1,503,000.00
1,503,000.00
16,576,000.00
1,503,000.00
1,503,000.00
1,503,000.00
16,576,000.00
1,503,000.00
1,503,000.00
1,503,000.00
16,576,000.00
1,837,000.00
1,837,000.00
1,810,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
14,368,000.00
1,837,000.00
1,837,000.00
1,810,000.00
1,810,000.00
2,394,000.00
5,195,000.00
18,206,000.00
68,149,000.00
47,292,000.00
5,627,000.00 pengurangan 500,000.00
9,060,000.00
2,394,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
46,190,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
43,415,000.00
31,053,000.00
3,705,000.00
31,053,000.00
3,705,000.00
30,637,000.00
3,705,000.00
30,637,000.00
3,705,000.00
31,053,000.00
3,705,000.00
10,471,000.00
6,350,000.00
42,713,000.00
23,830,000.00
130
Duta Listrik 0.25 ENERSOL
13,406,400.00 17,750,257.44 23,667,009.92
NND
1,011,529.19
1.10 Supreme Voksel

212,727.27 234,000.00 142,009.00
66,477.27 73,125.00 55,267.00

20,595.45 22,655.00 19,111.00
476,795.45 524,475.00 464,282.00

296,072.73 325,680.00 286,045.00
236,863.64 260,550.00 228,498.00
183,163.64 201,480.00 175,895.00
145,527.27 160,080.00 143,711.00
122,636.36 134,900.00 116,031.00
538,272.73 592,100.00 479,175.00
429,772.73 472,750.00 375,394.00
302,727.27 333,000.00 273,373.00
216,945.45 238,640.00 196,451.00
159,600.00 175,560.00 146,082.00
115,909.09 127,500.00 109,647.00
70,636.36 77,700.00 70,667.00
48,727.27 53,600.00 45,184.00
30,545.45 33,600.00 29,952.00
21,818.18 24,000.00 22,280.00
37,818.18 41,600.00 34,008.00

23,563.64 25,920.00 21,409.00
14,545.45 16,000.00 16,304.00
9,454.55 10,400.00 9,933.00
6,627.27 7,290.00 7,233.00
6,627.27 7,290.00 7,233.00
61,053.00
45,246.00
31,748.00
22,622.00
14,964.00
9,842.00
5,644.00
4,167.00
pyrotec Kabel metal Supreme

368,000.00 478,400.00
230,000.00 274,300.00
210,000.00 240,500.00
401,000.00 152,500.00 188,500.00
487,000.00 574,600.00
288,000.00 312,000.00
97,500.00 117,000.00
65,900.00 79,300.00
151,500.00 50,600.00 61,000.00
phillips - interindo - phillips - mega citra

560,700.00 227,200.00 227,200.00 227,200.00
2,185,700.00 749,000.00 749,000.00 749,000.00
749,000.00 749,000.00 272,640.00
2,380,000.00 749,000.00 749,000.00 749,000.00
1,196,000.00 446,000.00 446,000.00 446,000.00
2,821,000.00 967,800.00 967,800.00 967,800.00
275,100.00 70,073.00 70,073.00 72,600.00
233,300.00 72,673.00 72,673.00 75,300.00
1,608,300.00 594,473.00 594,473.00 747,600.00
242,200.00 86,319.00 86,319.00 89,500.00
1,617,200.00 126,637.00 126,637.00 116,050.00
1,532,400.00 788,500.00 788,500.00 788,500.00
1,233,000.00 319,900.00 319,900.00 213,100.00
3,643,000.00 841,700.00 841,700.00 885,400.00
1,157,000.00 129,673.00 129,673.00 129,673.00
381,500.00 67,473.00 67,473.00 64,100.00
381,500.00 72,773.00 72,773.00 69,100.00
473,500.00 90,773.00 90,773.00 81,700.00
559,500.00 129,673.00 129,673.00 94,600.00
801,973.00 801,973.00 766,900.00
687,500.00 158,819.00 158,819.00 108,000.00
831,119.00 831,119.00 780,300.00
709,500.00 158,819.00 158,819.00 108,000.00
831,119.00 831,119.00 780,300.00
158,819.00 158,819.00 108,000.00
831,119.00 831,119.00 780,300.00
131,774.00 131,774.00 149,900.00
1,131,774.00 1,131,774.00 822,200.00
2,660,783.00 2,660,783.00 2,671,146.00
2,665,874.00 2,665,874.00 2,671,146.00
380,000.00 380,000.00 400,001.00
527,900.00 527,900.00 414,500.00
791,800.00 791,800.00 668,900.00
950,000.00 950,000.00 936,700.00
638,400.00 967,300.00 967,300.00 860,500.00
391,700.00 190,355.00 190,355.00 191,155.00
408,200.00 191,455.00 191,455.00 192,255.00
799,900.00 382,910.00 382,910.00 192,255.00
2,249,000.00 4,565,000.00 4,565,000.00 3,905,000.00
1,660,000.00 1,660,000.00 2,560,000.00
249,700.00 470,322.00 470,322.00 237,046.00
258,700.00 313,548.00 313,548.00 199,546.00
1,637,100.00 446,000.00 446,000.00 446,000.00
3,262,100.00 967,800.00 967,800.00 967,800.00
BOSS 0.35 VIVACE

52,600.00 12,480.00 19,200.00
39,200.00 11,635.00 17,900.00
39,200.00 11,635.00 17,900.00
39,200.00 11,635.00 17,900.00
117,800.00 11,635.00 17,900.00
117,800.00 11,635.00 17,900.00
117,800.00 11,635.00 17,900.00
445,000.00 134,420.00 366,000.00 206,800.00
46,400.00 7,605.00 11,700.00
51,500.00 8,710.00 13,400.00
75,100.00 12,480.00 19,200.00
75,100.00 8,710.00 13,400.00
3,500.00 2,275.00 3,500.00
498,600.00 163,930.00 252,200.00
189,000.00 28,340.00 43,600.00
189,000.00 22,815.00 35,100.00
705,333.33
619,083.33
532,833.33
446,583.33
318,750.00
318,750.00
174,541.67
147,208.33
122,541.67
39,000,000.00
1,992,000.00
1,126,000.00
1,126,000.00
1,126,000.00
1,158,000.00
1,319,000.00
1,827,000.00
1,719,000.00
1,804,000.00
1,817,000.00
2,119,000.00
921,920.00
117,920.00
970,160.00
ABB SCHNEIDER
1,325,800,000.00 1,184,914,350.00
DRAKA Kabel Metal
566,900.00
348,300.00
285,300.00
227,300.00
668,800.00
401,400.00
149,900.00 92,352.00
90,500.00 62,284.00
73,000.00 38,444.00
- artolite
173,050.00 173,050.00
1,016,350.00 1,016,350.00
1,263,125.00 1,263,125.00
1,263,125.00 1,263,125.00
326,175.00 326,175.00
1,169,475.00 1,169,475.00
100,575.00 100,575.00
109,800.00 109,800.00
872,825.00 872,825.00
145,875.00 145,875.00
1,022,225.00 1,022,225.00
926,650.00 926,650.00
186,500.00 186,500.00
900,900.00 900,900.00
312,425.00 312,425.00
181,450.00 181,450.00
179,000.00 179,000.00
179,000.00 179,000.00
166,200.00 166,200.00
929,225.00 929,225.00
212,275.00 212,275.00
980,300.00 980,300.00
182,700.00 182,700.00
945,725.00 945,725.00
242,350.00 242,350.00
1,005,375.00 1,005,375.00
270,975.00 270,975.00
1,270,975.00 1,270,975.00
2,817,975.00 2,817,975.00
5,635,950.00 5,635,950.00
682,775.00 682,775.00
1,066,100.00 1,066,100.00
1,279,500.00 1,279,500.00
1,855,400.00 1,855,400.00
323,050.00 323,050.00
226,700.00 226,700.00
228,725.00 228,725.00
559,575.00 559,575.00
4,565,000.00 4,565,000.00
1,660,000.00 1,660,000.00
1,054,575.00 1,054,575.00
703,025.00 703,025.00
326,175.00 326,175.00
1,169,475.00 1,169,475.00
Material
No. Description Quantity Unit Unit Rate Fitting Gantungan
Main Control Panel ( MCP-FA ) Addres 1 ea 190,883,950.00 - -

Main Control Panel ( MCP-FA ) Addres 1 ea 164,487,300.00 - -
Display LCD 1 ea - - -
Controler 1 ea 225,213,570.00 - -
Power supplay 2 Kva c/w Rectifier, Ba 1 ea 8,904,000.00 - -
Surge Arrester, and Grounding 1 ea 2,226,000.00 - -
Annunciator 1 ea 14,523,910.00 - -
Detektor Panas Kombinasi (Addressab 1 ea 742,740.00 - -

Detektor Asap (Addressable) 1 ea 1,046,220.00 - -
Detektor Panas (Konvensional) 1 ea 168,430.00 - -
Detektor Asap (Konvensional) 1 ea 470,430.00 - -
Detektor Panas Tetap (Konvensional) 1 ea 189,950.00 - -
Detektor Gas (Konvensional) 1 ea 451,880.00 - -
Titik Panggil Manual 1 ea 178,820.00 - -
Alarm Bell 1 ea 365,810.00 - -
Jack Interkom Kebakaran 1 ea - - -
Lampu Indikator 1 ea 472,650.00 - -
Flow Switch 1 ea 5,194,000.00 - -
Tamper Switch 1 ea 5,194,000.00 - -
End Of Line 1 ea 27,320.00 - -
PANEL
KHK-B3.1R 1 ea 530,000.00 - -
KHK-B3.2R 1 ea 530,000.00 - -
KHK-B2.1R 1 ea 530,000.00 - -
KHK-B2.2R 1 ea 530,000.00 - -
KHK-B1.1R 1 ea 530,000.00 - -
KHK-B1.2R 1 ea 530,000.00 - -
KHK-D.1R 1 ea 530,000.00 - -
KHK-D.2R 1 ea 530,000.00 - -
BR-D.1R 1 ea 530,000.00 - -
BR-D.2R 1 ea 530,000.00 - -
BR-D.3R 1 ea 530,000.00 - -
BR-D.4R 1 ea 530,000.00 - -
BR-D.5R 1 ea 530,000.00 - -
BR-D.6R 1 ea 530,000.00 - -
BR-D.7R 1 ea 530,000.00 - -
KHK-2.J.R 1 ea 530,000.00 - -
KHK-P2.R 1 ea 530,000.00 - -
KHK-P3.R 1 ea 530,000.00 - -
KHK-2.R 1 ea 530,000.00 - -
BR-2.1R 1 ea 530,000.00 - -
BR-2.2R 1 ea 530,000.00 - -
BR-2.3R 1 ea 530,000.00 - -
BR-2.4R 1 ea 530,000.00 - -
KHK-3.J.R 1 ea 530,000.00 - -
KHK-3.R 1 ea 530,000.00 - -
KHK-P4.R 1 ea 530,000.00 - -
KHK-P5.R 1 ea 530,000.00 - -
BR-3.1R 1 ea 530,000.00 - -
BR-3.2R 1 ea 530,000.00 - -
BR-3.3R 1 ea 530,000.00 - -
BR-4.5R 1 ea 530,000.00 - -
BR-3.4R 1 ea 530,000.00 - -
KHK-4.J.R 1 ea 530,000.00 - -
KHK-4.R 1 ea 530,000.00 - -
KHK-P6.R 1 ea 530,000.00 - -
BR-4.1R 1 ea 530,000.00 - -
BR-4.2R 1 ea 530,000.00 - -
BR-4.3R 1 ea 530,000.00 - -
BR-4.4R 1 ea 530,000.00 - -
KHK-4.J.R 1 ea 530,000.00 - -
KHK-P7.R 1 ea 530,000.00 - -
KHK-5.R 1 ea 530,000.00 - -
BR-5.1R 1 ea 530,000.00 - -
BR-5.2R 1 ea 530,000.00 - -
BR-5.3R 1 ea 530,000.00 - -
BR-5.4R 1 ea 530,000.00 - -
KHK-6.J.R 1 ea 530,000.00 - -
KHK-P9.R 1 ea 530,000.00 - -
KHK-P8.R 1 ea 530,000.00 - -
KHK-5.R 1 ea 530,000.00 - -
BR-6.3R 1 ea 530,000.00 - -
BR-6.2R 1 ea 530,000.00 - -
BR-6.1R 1 ea 530,000.00 - -
BR-6.4R 1 ea 530,000.00 - -
KHK-6.R 1 ea 530,000.00 - -
KHK-FC 1 ea 530,000.00 - -
KHK-6.C 1 ea 530,000.00 - -
KHK-7.P 1 ea 530,000.00 - -
KHK-B3.A 1 ea 530,000.00 - -
KHK-B2.A 1 ea 530,000.00 - -
KHK-B1.A 1 ea 530,000.00 - -
KHK-D.A 1 ea 530,000.00 - -
KHK-6M.A 1 ea 530,000.00 - -
KHK-7.A 1 ea 530,000.00 - -
KHK-8.A 1 ea 530,000.00 - -
KHK-9.A 1 ea 530,000.00 - -
KHK-10.A 1 ea 530,000.00 - -
KHK-11.A 1 ea 530,000.00 - -
KHK-12.A 1 ea 530,000.00 - -
KHK-13.A 1 ea 530,000.00 - -
KHK-14.A 1 ea 530,000.00 - -
KHK-15.A 1 ea 530,000.00 - -
KHK-16.A 1 ea 530,000.00 - -
KHK-17.A 1 ea 530,000.00 - -
KHK-18.A 1 ea 530,000.00 - -
KHK-19.A 1 ea 530,000.00 - -
KHK-20.A 1 ea 530,000.00 - -
KHK-21.A 1 ea 530,000.00 - -
KHK-22.A 1 ea 530,000.00 - -
KHK-23.A 1 ea 530,000.00 - -
KHK-24.A 1 ea 530,000.00 - -
KHK-25.A 1 ea 530,000.00 - -
KHK-26.A 1 ea 530,000.00 - -
KHK-27.A 1 ea 530,000.00 - -
KHK-28.A 1 ea 530,000.00 - -
KHK-29.A 1 ea 530,000.00 - -
KHK-30.A 1 ea 530,000.00 - -
KHK-31.A 1 ea 530,000.00 - -
KHK-32.A 1 ea 530,000.00 - -
KHK-33.A 1 ea 530,000.00 - -
KHK-34.A 1 ea 530,000.00 - -
KHK-35.A 1 ea 530,000.00 - -
KHK-36.A 1 ea 530,000.00 - -
KHK-37.A 1 ea 530,000.00 - -
KHK-A.A 1 ea 530,000.00 - -
KHK-B3.H 1 ea 530,000.00 - -
KHK-B2.H 1 ea 530,000.00 - -
KHK-B1.H 1 ea 530,000.00 - -
KHK-D.H 1 ea 530,000.00 - -
KHK-6M.H 1 ea 530,000.00 - -
KHK-7.H 1 ea 530,000.00 - -
KHK-8.H 1 ea 530,000.00 - -
KHK-9.H 1 ea 530,000.00 - -
KHK-10.H 1 ea 530,000.00 - -
KHK-11.H 1 ea 530,000.00 - -
KHK-12.H 1 ea 530,000.00 - -
KHK-15.H 1 ea 530,000.00 - -
KHK-16.H 1 ea 530,000.00 - -
KHK-17.H 1 ea 530,000.00 - -
KHK-18.H 1 ea 530,000.00 - -
KHK-19.H 1 ea 530,000.00 - -
KHK-20.H 1 ea 530,000.00 - -
KHK-21.H 1 ea 530,000.00 - -
KHK-23.H 1 ea 530,000.00 - -
KHK-25.H 1 ea 530,000.00 - -
KHK-26.H 1 ea 530,000.00 - -
KHK-27.H 1 ea 530,000.00 - -
KHK-28.H 1 ea 530,000.00 - -
KHK-29.H 1 ea 530,000.00 - -
KHK-A.H 1 ea 530,000.00 - -
FRC
3 x 2.5 1m 20,310.00 - -
3 X 1.5 1m 20,310.00 - -
2 X 1.5 1m 20,310.00 - -
STP AWG 16 1 Pair 1m 27,240.00 - -
ITC 2x2x06 + conduit 1m 5,630.00 - -
Conduit
25 1m 3,500.00 - -
3 x 1.5 mm + conduit
detector 1 ttk 285,670.00 - -
manual call 1 ttk 476,110.00 - -
alarm bell 1 ttk 476,110.00 - -
jack intercom 1 ttk 476,110.00 - -
indicator lamp 1 ttk 476,110.00 - -
flow switch 1 ttk 476,110.00 - -
tamper switch 1 ttk 476,110.00 - -
ITC 2x2x06 + conduit

Jack intercom 1 ttk 182,560.00 - -
Material Labour
Accessories Consumable Total Material Labour Rate Tools Total Labour
3,817,680.00 190,880.00 194,892,510.00 1,950,000.00 19,500.00 1,969,500.00

3,289,750.00 164,490.00 167,941,540.00 1,950,000.00 19,500.00 1,969,500.00
- - - - - -
4,504,270.00 225,210.00 229,943,050.00 1,625,000.00 16,250.00 1,641,250.00
178,080.00 8,900.00 9,090,980.00 195,000.00 1,950.00 196,950.00
44,520.00 2,230.00 2,272,750.00 195,000.00 1,950.00 196,950.00
290,480.00 14,520.00 14,828,910.00 325,000.00 3,250.00 328,250.00
14,850.00 740.00 758,330.00 97,500.00 980.00 98,480.00

20,920.00 1,050.00 1,068,190.00 97,500.00 980.00 98,480.00
3,370.00 170.00 171,970.00 97,500.00 980.00 98,480.00
9,410.00 470.00 480,310.00 97,500.00 980.00 98,480.00
3,800.00 190.00 193,940.00 97,500.00 980.00 98,480.00
9,040.00 450.00 461,370.00 97,500.00 980.00 98,480.00
3,580.00 180.00 182,580.00 97,500.00 980.00 98,480.00
7,320.00 370.00 373,500.00 97,500.00 980.00 98,480.00
- - - - - -
9,450.00 470.00 482,570.00 97,500.00 980.00 98,480.00
103,880.00 5,190.00 5,303,070.00 162,500.00 1,630.00 164,130.00
103,880.00 5,190.00 5,303,070.00 162,500.00 1,630.00 164,130.00
550.00 30.00 27,900.00 19,500.00 200.00 19,700.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00

10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
10,600.00 530.00 541,130.00 195,000.00 1,950.00 196,950.00
- 1,190.00 21,500.00 2,600.00 650.00 3,250.00

- 1,190.00 21,500.00 2,600.00 650.00 3,250.00
- 1,190.00 21,500.00 2,600.00 650.00 3,250.00
- 1,190.00 28,430.00 2,600.00 650.00 3,250.00
- 1,190.00 6,820.00 2,600.00 650.00 3,250.00
1,750.00 160.00 5,410.00 780.00 330.00 1,110.00
20,990.00 16,150.00 322,810.00 40,560.00 11,700.00 52,260.00

34,980.00 26,920.00 538,010.00 67,600.00 19,500.00 87,100.00
34,980.00 26,920.00 538,010.00 67,600.00 19,500.00 87,100.00
34,980.00 26,920.00 538,010.00 67,600.00 19,500.00 87,100.00
34,980.00 26,920.00 538,010.00 67,600.00 19,500.00 87,100.00
34,980.00 26,920.00 538,010.00 67,600.00 19,500.00 87,100.00
34,980.00 26,920.00 538,010.00 67,600.00 19,500.00 87,100.00
34,980.00 26,920.00 244,460.00 67,600.00 19,500.00 87,100.00

1.06
Material
TOTAL Unit Rate Fitting Gantungan Accessories Consumable
0.02 0.05
196,862,010.00 180,079,200.00 3,601,584.00 180,079.20
169,911,040.00 155,176,700.00 3,103,534.00 155,176.70
built in di MCFA
231,584,300.00 212,465,633.33 4,249,312.67 212,465.63
9,287,930.00 8,400,000.00 168,000.00 8,400.00
2,469,700.00 2,100,000.00 42,000.00 2,100.00
15,157,160.00 13,701,800.00 274,036.00 13,701.80
856,810.00 700,700.00 14,014.00 700.70

1,166,670.00 987,000.00 19,740.00 987.00
270,450.00 158,900.00 3,178.00 158.90
578,790.00 443,800.00 8,876.00 443.80
292,420.00 179,200.00 3,584.00 179.20
559,850.00 426,300.00 8,526.00 426.30
281,060.00 168,700.00 3,374.00 168.70
471,980.00 345,100.00 6,902.00 345.10
built in di manual call
581,050.00 445,900.00 8,918.00 445.90
5,467,200.00 4,900,000.00 98,000.00 4,900.00
5,467,200.00 4,900,000.00 98,000.00 4,900.00
47,600.00 25,778.18 515.56 25.78
738,080.00 500,000.00 10,000.00 500.00

738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
738,080.00 500,000.00 10,000.00 500.00
24,750.00 19,158.00 1,120.00

24,750.00 19,158.00 1,120.00
24,750.00 19,158.00 1,120.00
31,680.00 25,700.00 1,120.00
10,070.00 5,311.48 1,120.00
6,520.00 3,300.00 1,650.00 150.00
22,458.00 - - 1,650.00 1,270.00

375,070.00 269,496.00 - - 19,800.00 15,240.00
625,110.00 449,160.00 - - 33,000.00 25,400.00
625,110.00 449,160.00 - - 33,000.00 25,400.00
625,110.00 449,160.00 - - 33,000.00 25,400.00
625,110.00 449,160.00 - - 33,000.00 25,400.00
625,110.00 449,160.00 - - 33,000.00 25,400.00
625,110.00 449,160.00 - - 33,000.00 25,400.00
8,611.48 - - 1,650.00 1,270.00

331,560.00 172,229.51 - - 33,000.00 25,400.00
1.30 13,500.00 10,000.00 15,000.00
Labour
0.01 0.30
183,860,863.20 1,500,000.00 15,000.00 1,515,000.00 180,079,200.00
158,435,410.70 1,500,000.00 15,000.00 1,515,000.00 155,176,700.00
216,927,411.63 1,250,000.00 12,500.00 1,262,500.00 212,465,633.33

8,576,400.00 150,000.00 1,500.00 151,500.00 8,400,000.00
2,144,100.00 150,000.00 1,500.00 151,500.00 2,100,000.00
13,989,537.80 250,000.00 2,500.00 252,500.00 13,701,800.00
715,414.70 75,000.00 750.00 75,750.00 700,700.00

1,007,727.00 75,000.00 750.00 75,750.00 987,000.00
162,236.90 75,000.00 750.00 75,750.00 158,900.00
453,119.80 75,000.00 750.00 75,750.00 443,800.00
182,963.20 75,000.00 750.00 75,750.00 179,200.00
435,252.30 75,000.00 750.00 75,750.00 426,300.00
172,242.70 75,000.00 750.00 75,750.00 168,700.00
352,347.10 75,000.00 750.00 75,750.00 345,100.00
455,263.90 75,000.00 750.00 75,750.00 445,900.00

5,002,900.00 125,000.00 1,250.00 126,250.00 4,900,000.00
5,002,900.00 125,000.00 1,250.00 126,250.00 4,900,000.00
26,319.52 15,000.00 150.00 15,150.00 25,778.18
510,500.00 150,000.00 1,500.00 151,500.00

510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
510,500.00 150,000.00 1,500.00 151,500.00
-
20,278.00 2,000.00 500.00 2,500.00 36,500.00
20,278.00 2,000.00 500.00 2,500.00 26,500.00
20,278.00 2,000.00 500.00 2,500.00 19,100.00
26,820.00 2,000.00 500.00 2,500.00 25,700.00
6,431.48 2,000.00 500.00 2,500.00 5,311.48
5,100.00 600.00 250.00 850.00
25,378.00 2,600.00 750.00 3,350.00

304,536.00 31,200.00 9,000.00 40,200.00 12.00
507,560.00 52,000.00 15,000.00 67,000.00 20.00
507,560.00 52,000.00 15,000.00 67,000.00 20.00
507,560.00 52,000.00 15,000.00 67,000.00 20.00
507,560.00 52,000.00 15,000.00 67,000.00 20.00
507,560.00 52,000.00 15,000.00 67,000.00 20.00
507,560.00 52,000.00 15,000.00 67,000.00 20.00
11,531.48 2,600.00 750.00 3,350.00

230,629.51 52,000.00 15,000.00 67,000.00 20.00
Notifier
257,256,000.00
221,681,000.00
included di MCFA
303,522,333.33
12,000,000.00
3,000,000.00
19,574,000.00
1,001,000.00
1,410,000.00
227,000.00
634,000.00
256,000.00
609,000.00
241,000.00
493,000.00
included di manual call
637,000.00
7,000,000.00
7,000,000.00
36,825.97 770 28,356,000.00
DRAKA KABEL METAL
36,500.00 19,158.00
26,500.00 19,158.00
19,100.00 19,158.00
25,700.00
5,311.48
No. Description Quantity Unit
MDF-R 1 ea
Speaker Selector ……. zone 1 ea
Power Amplifier 1.980 W RMS 1 ea
Power Amplifier 684 W RMS 1 ea
Mixer Pre Amplifier 1 ea
Equalizer 1 ea
Mixer BGM 1 ea
AM/FM Radio Tuner 1 ea
CD/DVD/MP3 Player 1 ea
Paging Mic 1 ea
Rak dan Instalasi + grounding 1 ea
MDF-R 1 ea
Power Amplifier (Emergency)1.452 W RMS 1 ea
Emergency Mixer + Sirene 1 ea
Relay + Digital anouncer 1 ea
Emergency Power Supplay+ Arester class 3, +10KA c/w Battray 1 ea
MDF-A 1 ea
Power Amplifier 3.495 W RMS 1 ea
Digital Announciator 1 ea
MDF-H 1 ea
Power Amplifier Emergency 1764 W RMS 1 ea

Relay 1 ea
Emergency Mic 1 ea

COS 1 ea
Ceiling Speaker 6 W 1 ea
Two Way Ceiling Speaker 15 W 1 ea
Box Speaker 6 W 1 ea
Box Speaker 6 W Tangga 1 ea
Volume control 1 ea
KHS-B3.R 1 ea
KHS-B2.R 1 ea
KHS-B1.R 1 ea
KHS-D.R 1 ea
KHS-2.R 1 ea
KHS-3.R 1 ea
KHS-4.R 1 ea
KHS-5.R 1 ea
KHS-6.R 1 ea
KHS-6M.R 1 ea
KHS-B2.A 1 ea
KHS-B1.A 1 ea
KHS-6.A 1 ea
KHS-7.A 1 ea
KHS-8.A 1 ea
KHS-9.A 1 ea
KHS-10.A 1 ea
KHS-11.A 1 ea
KHS-12.A 1 ea
KHS-13.A 1 ea
KHS-14.A 1 ea
KHS-15.A 1 ea
KHS-16.A 1 ea
KHS-17.A 1 ea
KHS-18.A 1 ea
KHS-19.A 1 ea
KHS-20.A 1 ea
KHS-21.A 1 ea
KHS-22.A 1 ea
KHS-23.A 1 ea
KHS-24.A 1 ea
KHS-25.A 1 ea
KHS-26.A 1 ea
KHS-27.A 1 ea
KHS-28.A 1 ea
KHS-29.A 1 ea
KHS-30.A 1 ea
KHS-31.A 1 ea
KHS-32.A 1 ea
KHS-33.A 1 ea
KHS-34.A 1 ea
KHS-35.A 1 ea
KHS-36.A 1 ea
KHS-37.A 1 ea
KHS-D.H 1 ea
KHS-6M.H 1 ea
KHS-7.H 1 ea
KHS-8.H 1 ea
KHS-9.H 1 ea
KHS-10.H 1 ea
KHS-11.H 1 ea
KHS-12.H 1 ea
KHS-15.H 1 ea
KHS-16.H 1 ea
KHS-17.H 1 ea
KHS-18.H 1 ea
KHS-19.H 1 ea
KHS-20.H 1 ea
KHS-21.H 1 ea
KHS-23.H 1 ea
KHS-25.H 1 ea
KHS-26.H 1 ea
KHS-27.H 1 ea
KHS-28.H 1 ea
KHS-29.H 1 ea
NYM
3 x 2.5 1m
FRC
3 x 2.5 1m
2 x 1.5 1m
NYMHY
2 x 1.5 1m
Conduit
25 1m
PENGKABELAN POINT
NYMHY 2 x 1.5 + conduit
Ceiling Speaker 1 ea
Box Speaker 1 ea
Volume Control 1 ea
FRC 2 x 1.5 + conduit
Wall Speaker 1 ea
Material
Unit Rate Fitting Gantungan Accessories Consumable Total Material
4,531,100.00 - - 90,620.00 4,530.00 4,626,250.00

2,480,400.00 - - 49,610.00 2,480.00 2,532,490.00
26,182,000.00 - - 523,640.00 26,180.00 26,731,820.00
8,371,350.00 - - 167,430.00 8,370.00 8,547,150.00
18,433,850.00 - - 368,680.00 18,430.00 18,820,960.00
- - - - - -
18,433,850.00 - - 368,680.00 18,430.00 18,820,960.00
- - - - - -
2,725,680.00 - - 54,510.00 2,730.00 2,782,920.00
4,002,750.00 - - 80,050.00 4,000.00 4,086,800.00
16,910,130.00 - - 338,200.00 16,910.00 17,265,240.00
3,562,710.00 - - 71,250.00 3,560.00 3,637,520.00

20,945,600.00 - - 418,910.00 20,950.00 21,385,460.00
3,896,980.00 - - 77,940.00 3,900.00 3,978,820.00
8,230,790.00 - - 164,620.00 8,230.00 8,403,640.00
7,950,000.00 - - 159,000.00 7,950.00 8,116,950.00
15,328,180.00 - - 306,560.00 15,330.00 15,650,070.00
31,044,860.00 - - 620,900.00 31,040.00 31,696,800.00

41,891,200.00 - - 837,820.00 41,890.00 42,770,910.00
8,230,790.00 - - 164,620.00 8,230.00 8,403,640.00
33,597,020.00 - - 671,940.00 33,600.00 34,302,560.00
15,010,790.00 - - 300,220.00 15,010.00 15,326,020.00

10,472,800.00 - - 209,460.00 10,470.00 10,692,730.00
17,040,350.00 - - 340,810.00 17,040.00 17,398,200.00
20,945,600.00 - - 418,910.00 20,950.00 21,385,460.00

10,340.00 - - 210.00 10.00 10,560.00
2,767,710.00 - - 55,350.00 2,770.00 2,825,830.00
15,328,180.00 - - 306,560.00 15,330.00 15,650,070.00
2,790,450.00 - - 55,810.00 2,790.00 2,849,050.00

413,400.00 - - 8,270.00 410.00 422,080.00
14,601,980.00 - - 292,040.00 14,600.00 14,908,620.00
89,570.00 - - 1,790.00 90.00 91,450.00

302,470.00 - - 6,050.00 300.00 308,820.00
131,600.00 - - 2,630.00 130.00 134,360.00
512,620.00 - - 10,250.00 510.00 523,380.00
101,970.00 - - 2,040.00 100.00 104,110.00
530,000.00 - - 10,600.00 530.00 541,130.00

530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00

530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00

530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
530,000.00 - - 10,600.00 530.00 541,130.00
10,020.00 - - - 1,190.00 11,210.00
20,310.00 - - - 1,190.00 21,500.00

20,310.00 - - - 1,190.00 21,500.00
6,310.00 - - - 1,190.00 7,500.00
3,500.00 - - 1,750.00 160.00 5,410.00
9,810.00 - - 17,490.00 13,460.00 40,760.00

147,080.00 - - 26,240.00 20,190.00 193,510.00
147,080.00 - - 26,240.00 20,190.00 193,510.00
357,080.00 - - 26,240.00 20,190.00 403,510.00
1.06
Labour M
Labour Rate Tools Total Labour TOTAL Unit Rate Fitting
455,000.00 4,550.00 459,550.00 5,085,800.00 4,274,625.00

97,500.00 980.00 98,480.00 2,630,970.00 2,340,000.00
1,300,000.00 13,000.00 1,313,000.00 28,044,820.00 24,700,000.00
455,000.00 4,550.00 459,550.00 9,006,700.00 7,897,500.00
195,000.00 1,950.00 196,950.00 19,017,910.00 17,390,425.00
- - - - -
195,000.00 1,950.00 196,950.00 19,017,910.00 17,390,425.00
- - - - -
195,000.00 1,950.00 196,950.00 2,979,870.00 2,571,400.00
97,500.00 980.00 98,480.00 4,185,280.00 3,776,175.00
650,000.00 6,500.00 656,500.00 17,921,740.00 15,952,950.00
455,000.00 4,550.00 459,550.00 4,097,070.00 3,361,050.00

975,000.00 9,750.00 984,750.00 22,370,210.00 19,760,000.00
195,000.00 1,950.00 196,950.00 4,175,770.00 3,676,400.00
455,000.00 4,550.00 459,550.00 8,863,190.00 7,764,900.00
195,000.00 1,950.00 196,950.00 8,313,900.00 7,500,000.00
650,000.00 6,500.00 656,500.00 16,306,570.00 14,460,550.00
455,000.00 4,550.00 459,550.00 32,156,350.00 29,287,600.00

2,730,000.00 27,300.00 2,757,300.00 45,528,210.00 39,520,000.00
455,000.00 4,550.00 459,550.00 8,863,190.00 7,764,900.00
650,000.00 6,500.00 656,500.00 34,959,060.00 31,695,300.00
455,000.00 4,550.00 459,550.00 15,785,570.00 14,161,125.00

910,000.00 9,100.00 919,100.00 11,611,830.00 9,880,000.00
650,000.00 6,500.00 656,500.00 18,054,700.00 16,075,800.00
1,365,000.00 13,650.00 1,378,650.00 22,764,110.00 19,760,000.00

45,500.00 460.00 45,960.00 56,520.00 9,750.00
97,500.00 980.00 98,480.00 2,924,310.00 2,611,050.00
650,000.00 6,500.00 656,500.00 16,306,570.00 14,460,550.00
455,000.00 4,550.00 459,550.00 3,308,600.00 2,632,500.00

97,500.00 980.00 98,480.00 520,560.00 390,000.00
650,000.00 6,500.00 656,500.00 15,565,120.00 13,775,450.00
97,500.00 980.00 98,480.00 189,930.00 84,500.00

97,500.00 980.00 98,480.00 407,300.00 285,350.00
97,500.00 980.00 98,480.00 232,840.00 124,150.00
162,500.00 1,630.00 164,130.00 687,510.00 483,600.00
97,500.00 980.00 98,480.00 202,590.00 96,200.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00

195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00

195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00

195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
195,000.00 1,950.00 196,950.00 738,080.00 500,000.00
2,600.00 650.00 3,250.00 14,460.00 9,454.55 -
2,600.00 650.00 3,250.00 24,750.00 19,158.00

2,600.00 650.00 3,250.00 24,750.00 19,158.00
2,600.00 650.00 3,250.00 10,750.00 5,950.00
780.00 330.00 1,110.00 6,520.00 3,300.00
9,250.00 -
33,800.00 9,750.00 43,550.00 84,310.00 92,500.00 -
50,700.00 14,630.00 65,330.00 258,840.00 138,750.00 -
50,700.00 14,630.00 65,330.00 258,840.00 138,750.00 -
22,458.00 -
50,700.00 14,630.00 65,330.00 468,840.00 336,870.00 -
1.30
Material Labour
0.02 0.05 0.01
85,492.50 4,274.63 4,364,392.13 350,000.00 3,500.00
46,800.00 2,340.00 2,389,140.00 75,000.00 750.00
494,000.00 24,700.00 25,218,700.00 1,000,000.00 10,000.00
157,950.00 7,897.50 8,063,347.50 350,000.00 3,500.00
347,808.50 17,390.43 17,755,623.93 150,000.00 1,500.00
- - - -
347,808.50 17,390.43 17,755,623.93 150,000.00 1,500.00
- - - -
51,428.00 2,571.40 2,625,399.40 150,000.00 1,500.00
75,523.50 3,776.18 3,855,474.68 75,000.00 750.00
319,059.00 15,952.95 16,287,961.95 500,000.00 5,000.00
67,221.00 3,361.05 3,431,632.05 350,000.00 3,500.00

395,200.00 19,760.00 20,174,960.00 750,000.00 7,500.00
73,528.00 3,676.40 3,753,604.40 150,000.00 1,500.00
155,298.00 7,764.90 7,927,962.90 350,000.00 3,500.00
150,000.00 7,500.00 7,657,500.00 150,000.00 1,500.00
289,211.00 14,460.55 14,764,221.55 500,000.00 5,000.00
585,752.00 29,287.60 29,902,639.60 350,000.00 3,500.00

790,400.00 39,520.00 40,349,920.00 2,100,000.00 21,000.00
155,298.00 7,764.90 7,927,962.90 350,000.00 3,500.00
633,906.00 31,695.30 32,360,901.30 500,000.00 5,000.00
283,222.50 14,161.13 14,458,508.63 350,000.00 3,500.00

197,600.00 9,880.00 10,087,480.00 700,000.00 7,000.00
321,516.00 16,075.80 16,413,391.80 500,000.00 5,000.00
395,200.00 19,760.00 20,174,960.00 1,050,000.00 10,500.00

195.00 9.75 9,954.75 35,000.00 350.00
52,221.00 2,611.05 2,665,882.05 75,000.00 750.00
289,211.00 14,460.55 14,764,221.55 500,000.00 5,000.00
52,650.00 2,632.50 2,687,782.50 350,000.00 3,500.00

7,800.00 390.00 398,190.00 75,000.00 750.00
275,509.00 13,775.45 14,064,734.45 500,000.00 5,000.00
1,690.00 84.50 86,274.50 75,000.00 750.00

5,707.00 285.35 291,342.35 75,000.00 750.00
2,483.00 124.15 126,757.15 75,000.00 750.00
9,672.00 483.60 493,755.60 125,000.00 1,250.00
1,924.00 96.20 98,220.20 75,000.00 750.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00

10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00

10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00

10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
10,000.00 500.00 510,500.00 150,000.00 1,500.00
- - 1,120.00 10,574.55 2,000.00 500.00
1,120.00 20,278.00 2,000.00 500.00

1,120.00 20,278.00 2,000.00 500.00
1,120.00 7,070.00 2,000.00 500.00
1,650.00 150.00 5,100.00 600.00 250.00
- 1,650.00 1,270.00 12,170.00 2,600.00 750.00

- 16,500.00 12,700.00 121,700.00 26,000.00 7,500.00
- 24,750.00 19,050.00 182,550.00 39,000.00 11,250.00
- 24,750.00 19,050.00 182,550.00 39,000.00 11,250.00
- 1,650.00 1,270.00 25,378.00 2,600.00 750.00
- 24,750.00 19,050.00 380,670.00 39,000.00 11,250.00
13,500.00 10,000.00 15,000.00
Labour
Total Labour
0.35 TOA
353,500.00 4,274,625.00 5,422,500.00
75,750.00 2,340,000.00 3,600,000.00
1,010,000.00 24,700,000.00 38,000,000.00 7,600,000.00
353,500.00 7,897,500.00 12,150,000.00
151,500.00 17,390,425.00 26,754,500.00
- included di mixer
151,500.00 17,390,425.00 26,754,500.00
- no quote
151,500.00 2,571,400.00 3,956,000.00
75,750.00 3,776,175.00 5,809,500.00
505,000.00 15,952,950.00 24,543,000.00
353,500.00 3,361,050.00 4,017,000.00

757,500.00 19,760,000.00 30,400,000.00 7,600,000.00
151,500.00 3,676,400.00 5,656,000.00
353,500.00 7,764,900.00 11,946,000.00
151,500.00 7,500,000.00 7,500,000.00
505,000.00 14,460,550.00 22,247,000.00
353,500.00 29,287,600.00 43,904,000.00

2,121,000.00 39,520,000.00 60,800,000.00 7,600,000.00
353,500.00 7,764,900.00 11,946,000.00
505,000.00 31,695,300.00 48,762,000.00
353,500.00 14,161,125.00 20,632,500.00

707,000.00 9,880,000.00 15,200,000.00 7,600,000.00
505,000.00 16,075,800.00 24,732,000.00
1,060,500.00 19,760,000.00 30,400,000.00 7,600,000.00

35,350.00 9,750.00 15,000.00
75,750.00 2,611,050.00 4,017,000.00
505,000.00 14,460,550.00 22,247,000.00
353,500.00 2,632,500.00 4,050,000.00

75,750.00 390,000.00 600,000.00
505,000.00 13,775,450.00 21,193,000.00
75,750.00 84,500.00 130,000.00

75,750.00 285,350.00 439,000.00
75,750.00 124,150.00 191,000.00
126,250.00 483,600.00 744,000.00
75,750.00 96,200.00 148,000.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
151,500.00
2,500.00
DRAKA KABEL METAL

2,500.00 36,500.00 36,500.00 19,158.00
2,500.00 19,100.00 19,100.00 19,158.00
2,500.00 5,950.00
850.00
3,350.00
33,500.00 10
50,250.00 15
50,250.00 15
3,350.00
50,250.00 15
ABEL METAL
Material
Antena Parabola 1 ea 79,509,940.00 - -

Power Supply 1 ea 463,750.00 - -
Digital Receiver 1 ea 1,576,750.00 - -
Twin modulator 1 ea 2,782,500.00 - -
Passive Splitter 4 ways 1 ea 173,440.00 - -
Combiner 1 ea 1,539,650.00 - -
Amplifier Head End 1 ea 2,017,310.00 - -
Rack 1 ea 4,266,500.00 - -
Optical Transmitter 1 ea 18,550,000.00 - -

CATV EDFA 1 ea 21,200,000.00 - -
Optical Receiver 1 ea 10,600,000.00 - -
Patch Chord 1 ea 371,000.00 - -
Drop 2 Core 1 ea 4,970.00 - -
Coaxial RG 6 1m 5,650.00 - -
Connector RG 6 1 ea 6,250.00 - -
Box Panel 1 ea 477,000.00 - -
TV Monitor 1 ea 7,314,000.00 - -
Outlet TV 1 ea 62,010.00 - -
V5224G 1 ea 104,007,960.00 - -
Material Labour
795,100.00 39,750.00 80,344,790.00 455,000.00 45,500.00 500,500.00

4,640.00 230.00 468,620.00 162,500.00 16,250.00 178,750.00
15,770.00 790.00 1,593,310.00 455,000.00 45,500.00 500,500.00
27,830.00 1,390.00 2,811,720.00 455,000.00 45,500.00 500,500.00
1,730.00 90.00 175,260.00 97,500.00 9,750.00 107,250.00
1,730.00 90.00 175,260.00 97,500.00 9,750.00 107,250.00
1,730.00 90.00 175,260.00 97,500.00 9,750.00 107,250.00
15,400.00 770.00 1,555,820.00 325,000.00 32,500.00 357,500.00
20,170.00 1,010.00 2,038,490.00 455,000.00 45,500.00 500,500.00
42,670.00 2,130.00 4,311,300.00 585,000.00 58,500.00 643,500.00
185,500.00 9,280.00 18,744,780.00 455,000.00 45,500.00 500,500.00

212,000.00 10,600.00 21,422,600.00 455,000.00 45,500.00 500,500.00
106,000.00 5,300.00 10,711,300.00 455,000.00 45,500.00 500,500.00
3,710.00 190.00 374,900.00 97,500.00 9,750.00 107,250.00
50.00 - 5,020.00 3,900.00 390.00 4,290.00
320.00 300.00 6,270.00 3,250.00 650.00 3,900.00

60.00 - 6,310.00 45,500.00 4,550.00 50,050.00
4,770.00 240.00 482,010.00 585,000.00 58,500.00 643,500.00
73,140.00 3,660.00 7,390,800.00 325,000.00 32,500.00 357,500.00
620.00 30.00 62,660.00 45,500.00 4,550.00 50,050.00
1,040,080.00 52,000.00 105,100,040.00 6,500,000.00 650,000.00 7,150,000.00

1.06
Material
0.01 0.05
80,845,290.00 75,009,375.00 750,093.75 37,504.69
647,370.00 437,500.00 4,375.00 218.75
2,093,810.00 1,487,500.00 14,875.00 743.75
3,312,220.00 2,625,000.00 26,250.00 1,312.50
282,510.00 163,625.00 1,636.25 81.81
282,510.00 163,625.00 1,636.25 81.81
282,510.00 163,625.00 1,636.25 81.81
1,913,320.00 1,452,500.00 14,525.00 726.25
2,538,990.00 1,903,125.00 19,031.25 951.56
4,954,800.00 4,025,000.00 40,250.00 2,012.50
19,245,280.00 17,500,000.00 175,000.00 8,750.00

21,923,100.00 20,000,000.00 200,000.00 10,000.00
11,211,800.00 10,000,000.00 100,000.00 5,000.00
482,150.00 350,000.00 3,500.00 175.00
9,310.00 4,687.50 46.88 2.34
10,170.00 5,333.33 300.00 281.67

56,360.00 5,900.00 59.00 2.95
1,125,510.00 450,000.00 4,500.00 225.00
7,748,300.00 6,900,000.00 69,000.00 3,450.00
112,710.00 58,500.00 585.00 29.25
112,250,040.00 98,120,714.29 981,207.14 49,060.36

1.30 13,500.00 10,000.00 15,000.00
Labour
0.10 0.13
75,796,973.44 350,000.00 35,000.00 385,000.00 75,009,375.00
442,093.75 125,000.00 12,500.00 137,500.00 437,500.00
1,503,118.75 350,000.00 35,000.00 385,000.00 1,487,500.00
2,652,562.50 350,000.00 35,000.00 385,000.00 2,625,000.00
165,343.06 75,000.00 7,500.00 82,500.00 163,625.00
165,343.06 75,000.00 7,500.00 82,500.00 163,625.00
165,343.06 75,000.00 7,500.00 82,500.00 163,625.00
1,467,751.25 250,000.00 25,000.00 275,000.00 1,452,500.00
1,923,107.81 350,000.00 35,000.00 385,000.00 1,903,125.00
4,067,262.50 450,000.00 45,000.00 495,000.00 4,025,000.00
17,683,750.00 350,000.00 35,000.00 385,000.00

20,210,000.00 350,000.00 35,000.00 385,000.00
10,105,000.00 350,000.00 35,000.00 385,000.00
353,675.00 75,000.00 7,500.00 82,500.00
4,736.72 3,000.00 300.00 3,300.00
5,915.00 2,500.00 500.00 3,000.00 1

5,961.95 35,000.00 3,500.00 38,500.00 5,900.00
454,725.00 450,000.00 45,000.00 495,000.00 450,000.00
6,972,450.00 250,000.00 25,000.00 275,000.00 6,900,000.00
59,114.25 35,000.00 3,500.00 38,500.00 58,500.00
99,150,981.79 5,000,000.00 500,000.00 5,500,000.00

85,725,000.00
500,000.00
1,700,000.00
3,000,000.00
187,000.00
187,000.00
187,000.00
1,660,000.00
2,175,000.00
4,600,000.00
5,900.00
450,000.00
6,900,000.00
58,500.00
Material
NVR 32 CH 8TB 1 ea 73,328,150.00 - -

NVR 16 CH 4TB 1 ea 17,848,550.00 - -
IP Dome Camera 1 ea 6,059,760.00 - -
IP Bullet Camera 1 ea 6,216,850.00 - -
Led Monitor 1 ea 5,830,000.00 - -
PC 1 ea 13,250,000.00 - -
Switch 1 ea 2,120,000.00 - -
Rack 1 ea 15,900,000.00 - -
UTP CAT 6 1m 5,630.00 - -
Conduit
25 1m 3,500.00 - -
PENGKABELAN POINT
CAT 6 + Conduit 1m
Dome 1 ttk 273,840.00 - -
Bullet 1 ttk 547,690.00 - -
Material Labour
733,280.00 36,660.00 74,098,090.00 325,000.00 32,500.00 357,500.00

178,490.00 8,920.00 18,035,960.00 325,000.00 32,500.00 357,500.00
60,600.00 3,030.00 6,123,390.00 162,500.00 16,250.00 178,750.00
62,170.00 3,110.00 6,282,130.00 162,500.00 16,250.00 178,750.00
58,300.00 2,920.00 5,891,220.00 162,500.00 16,250.00 178,750.00
132,500.00 6,630.00 13,389,130.00 162,500.00 16,250.00 178,750.00
21,200.00 1,060.00 2,142,260.00 162,500.00 16,250.00 178,750.00
159,000.00 7,950.00 16,066,950.00 650,000.00 65,000.00 715,000.00
2,650.00 320.00 8,600.00 2,600.00 650.00 3,250.00
1,750.00 160.00 5,410.00 780.00 330.00 1,110.00
131,970.00 14,310.00 420,120.00 101,400.00 29,250.00 130,650.00

263,940.00 28,620.00 840,250.00 202,800.00 58,500.00 261,300.00
1.06
Material
0.01 0.05
74,455,590.00 69,177,500.00 691,775.00 34,588.75
18,393,460.00 16,838,250.00 168,382.50 8,419.13
6,302,140.00 5,716,750.00 57,167.50 2,858.38
6,460,880.00 5,864,950.00 58,649.50 2,932.48
6,069,970.00 5,500,000.00 55,000.00 2,750.00
13,567,880.00 12,500,000.00 125,000.00 6,250.00
2,321,010.00 2,000,000.00 20,000.00 1,000.00
16,781,950.00 15,000,000.00 150,000.00 7,500.00
11,850.00 5,311.48 2,500.00 300.00
6,520.00 3,300.00 1,650.00 150.00
8,611.48 - - 4,150.00 450.00

550,770.00 258,344.26 - - 124,500.00 13,500.00
1,101,550.00 516,688.52 - - 249,000.00 27,000.00
1.30 13,500.00 10,000.00 15,000.00
Labour
0.10 -
69,903,863.75 250,000.00 25,000.00 275,000.00 69,177,500.00
17,015,051.63 250,000.00 25,000.00 275,000.00 16,838,250.00
5,776,775.88 125,000.00 12,500.00 137,500.00 5,716,750.00
5,926,531.98 125,000.00 12,500.00 137,500.00 5,864,950.00
5,557,750.00 125,000.00 12,500.00 137,500.00 5,500,000.00
12,631,250.00 125,000.00 12,500.00 137,500.00 12,500,000.00
2,021,000.00 125,000.00 12,500.00 137,500.00 2,000,000.00
15,157,500.00 500,000.00 50,000.00 550,000.00 15,000,000.00
8,111.48 2,000.00 500.00 2,500.00
5,100.00 600.00 250.00 850.00
13,211.48 2,600.00 750.00 3,350.00

396,344.26 78,000.00 22,500.00 100,500.00 30.00
792,688.52 156,000.00 45,000.00 201,000.00 60.00
69,177,500.00
16,838,250.00
5,716,750.00
5,864,950.00
5,500,000.00
12,500,000.00
2,000,000.00
15,000,000.00

Analisa Harga Satuan Praxis

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Analisa Harga Satuan Praxis

Diunggah oleh

Hak Cipta:

Format Tersedia

No.

Description Quantity Unit Unit Rate

A Pipa Black Steel Seamless SCH 40 A53

Pressure Gauge + Valve 1 no 540,600.00

Pressure Switch + Valve 1 no 2,238,720.00

Drain Test + Valve + Orifice

Pressure Tank 750L 1 no 19,080,000.00

Fire Stop 1 m2 2,196,320.00

- 27,070.00 25,180.00 42,400.00 636,020.00

- - 37,840.00 31,800.00 1,208,080.00

- - 26,720.00 25,440.00 408,370.00

- 5,300,000.00 471,510.00 47,150.00 477,327,860.00

- - 27,030.00 8,480.00 576,110.00

- - 111,940.00 8,480.00 2,359,140.00

- - 760.00 380.00 39,300.00

- - 62,620.00 8,480.00 1,323,490.00

- - 472,560.00 25,440.00 24,126,140.00

- - 954,000.00 95,400.00 20,129,400.00

- - 23,850.00 4,770.00 2,224,940.00

117,000.00 20,480.00 137,480.00 773,500.00

117,000.00 20,480.00 137,480.00 1,345,560.00

70,200.00 10,530.00 80,730.00 489,100.00

10,400,000.00 208,000.00 10,608,000.00 487,935,860.00

187,200.00 18,720.00 205,920.00 18,278,600.00

105,300.00 10,530.00 115,830.00 25,344,680.00

105,300.00 10,530.00 115,830.00 14,832,660.00

105,300.00 10,530.00 115,830.00 1,603,170.00

70,200.00 7,020.00 77,220.00 29,153,020.00

315,900.00 31,590.00 347,490.00 46,493,170.00

315,900.00 31,590.00 347,490.00 19,363,090.00

315,900.00 31,590.00 347,490.00 61,254,020.00

35,100.00 3,510.00 38,610.00 614,720.00

35,100.00 3,510.00 38,610.00 2,397,750.00

210,600.00 10,530.00 221,130.00 9,172,170.00

140,400.00 14,040.00 154,440.00 33,745,380.00

35,100.00 3,510.00 38,610.00 1,716,060.00

45,500.00 3,900.00 49,400.00 1,356,820.00

32,500.00 1,300.00 33,800.00 73,100.00

35,100.00 8,890.00 43,990.00 1,367,480.00

292,500.00 73,130.00 365,630.00 5,408,600.00

105,300.00 10,530.00 115,830.00 5,053,320.00

210,600.00 10,530.00 221,130.00 24,347,270.00

2,340,000.00 234,000.00 2,574,000.00 22,703,400.00

325,000.00 6,500.00 331,500.00 2,556,440.00

210,600.00 10,530.00 221,130.00 94,848,880.00

1,074,000.00 35,700.00 30,000.00

336,050.00 25,203.75 24,000.00

Pondasi 0.00 0.10

510,000.00 25,500.00 8,000.00

2,112,000.00 105,600.00 8,000.00

36,000.00 720.00 360.00

1,181,500.00 59,075.00 8,000.00

22,290,700.00 445,814.00 24,000.00

18,000,000.00 900,000.00 90,000.00

2,072,000.00 - - 22,500.00 4,500.00

600,011.25 90,000.00 15,750.00 105,750.00

1,139,700.00 90,000.00 15,750.00 105,750.00

385,253.75 54,000.00 8,100.00 62,100.00

23,800,800.00 81,000.00 8,100.00 89,100.00 22,560,000.00

13,883,800.00 81,000.00 8,100.00 89,100.00 13,160,000.00

1,403,150.00 81,000.00 8,100.00 89,100.00 1,330,000.00

27,430,000.00 54,000.00 5,400.00 59,400.00 25,946,250.00

17,939,250.60 243,000.00 24,300.00 267,300.00 17,004,029.00