Pagar Masjid

RENCANA ANGGARAN BIAYA
(RAB)
NAMA KEGIATAN : PEMBUATAN PAGAR MASJID

LOKASI : DUSUN CIAKAR, KECAMATAN CIJULANG
NILAI KEGIATAN Rp 110,986,000.00
RENCANA ANGGARAN BIAYA (RAB)
Kegiatan : Peningkatan Sarana/Prasarana Peribadatan
Pekerjaan : Pembuatan Pagar Masjid
Lokasi : Dusun Ciakar, Kecamatan Cijulang
KODE
NO URAIAN PEKERJAAN
ANALIS
(1) (2)
A PEKERJAAN PERSIAPAN
1 Pengkuran dan Pemasangan Bouwplank 1:01:02
B PEKERJAAN KONSTRUKSI
I Pekerjaan Tanah
1 Pek. Galian Tanah Sedalam 1 Meter 02.2.1
2 Pek. Galian Tanah Sedalam 2 Meter 02.2.2
3 Pek. Urugan Tanah Kembali 02.8.1
II Pekerjaan Pasangan Pondasi

1 Pek. Pondasi Batu Kali 1 PC : 5 PS 03.2.5
I Pekerjaan Beton
1 Pek. Sloof beton bertulang 15/20 cm 07.16.1.F
3 Pek. Kolom beton bertulang 15/15cm 07.17.1.C
2 Pek. Ring Balk beton bertulang 15/15 cm 07.18.1.O - 1
II Pekerjaan Dinding, Plester, dan Acian

1 Pek. Pasangan Bata 04.1.5
2 Pek. Plesteran 1 PC: 5 PS 05.1.2
3 Pek. Acian 1 PC : 5 PS 05.7.1
VI Pekerjaan Pengecatan
1 Pek. Pengecetan tembok Sanlex ( Cat dasar dan penutup) 14.3.7.A
NA ANGGARAN BIAYA (RAB)
HARGA SATUAN JUMLAH HARGA

VOLUME SAT
(Rp) (Rp)
(3) (4) (5) (3x5 =6)
82.00 m' Rp 56,436.00 Rp 4,627,752.00

Jumlah Rp 4,627,752.00
12.70 m3 Rp 59,812.00 Rp 759,612.40

6.48 m3 Rp 73,012.00 Rp 472,752.70
6.58 m3 Rp 42,625.00 Rp 280,579.06
Jumlah Rp 1,512,944.16
26.78 m3 Rp 735,365.00 Rp 19,695,832.32

Jumlah Rp 19,695,832.32
2.46 m3 Rp 3,818,939.00 Rp 9,394,589.94

0.56 m 3
Rp 5,013,890.00 Rp 2,786,469.37
1.85 m3 Rp 4,695,908.00 Rp 8,663,950.26
Jumlah Rp 20,845,009.57
108.20 m2 Rp 114,470.00 Rp 12,385,654.00

151.40 m 2
Rp 50,819.00 Rp 7,693,996.60
151.40 m2 Rp 30,503.00 Rp 4,618,154.20
Jumlah Rp 24,697,804.80
163.40 m2 Rp 18,468.00 Rp 3,017,671.20

Jumlah Rp 27,715,476.00
REKAPITULASI RENCANA ANGGARAN BIAYA
Kegiatan : Peningkatan Sarana/Prasarana Peribadatan
Pekerjaan : Pembuatan Pagar Masjid
Lokasi : Dusun Ciakar, Kecamatan Cijulang
JUMLAH HARGA
NO URAIAN PEKERJAAN
(Rp)
A PEKERJAAN PERSIAPAN Rp 4,627,752.00

B PEKERJAAN KONSTRUKSI
I Pekerjaan Tanah Rp 1,512,944.16
II Pekerjaan Pasangan Pondasi Rp 19,695,832.32
I Pekerjaan Beton Rp 20,845,009.57
II Pekerjaan Dinding, Plester, dan Acian Rp 24,697,804.80
VI Pekerjaan Pengecatan Rp 27,715,476.00
Jumlah Rp 99,094,818.85
PPN (10 %) Rp 9,909,481.88
PPH (2%) Rp 1,981,896.38
TOTAL Rp 110,986,197.11
Dibulatkan Rp 110,986,000.00
Terbilang : SERATUS SEPULUH JUTA SEMBILAN RATUS DELAPAN PULUH ENAM RIBU RUPIAH
DAFTAR HARGA UPAH
PENINGKATAN SARANA PRASARANA DAN PENINGKATAN MUTU PENDIDIKAN DASAR
DAK / DAU KABUPATEN PANGANDARAN TAHUN ANGGARAN 2015
No Jenis Upah Satuan
UPAH
1 Pekerja / Pembantu Tukang Hari / 8 jam
2 Tukang Gali Hari / 8 jam
3 Kepala Tukang Gali Hari / 8 jam
4 Tukang Batu/ Tembok Hari / 8 jam
5 Kepala Tukang Batu / Tembok Hari / 8 jam
6 Tukang Kayu Hari / 8 jam
7 Kepala Tukang Kayu Hari / 8 jam
8 Tukang Besi Hari / 8 jam
9 Kepala Tukang Besi Hari / 8 jam
10 Tukang Cat Hari / 8 jam
11 Kepala Tukang Cat Hari / 8 jam
12 Mandor Hari / 8 jam
13 Operator terlatih Hari / 8 jam
14 Operator kurang terlatih #) Hari / 8 jam
15 Pembantu Operator Hari / 8 jam
16 Supir Material/Truck Hari / 8 jam
17 Supir Personil Hari / 8 jam
18 Pembantu supir/Kenek Hari / 8 jam
MUTU PENDIDIKAN DASAR
ANGGARAN 2015
Harga
(Rp.)
70,000.00
75,000.00
80,000.00
75,000.00
80,000.00
75,000.00
80,000.00
75,000.00
80,000.00
75,000.00
80,000.00
75,000.00
80,000.00
70,000.00
75,000.00
75,000.00
75,000.00
70,000.00
DAFTAR HARGA SATUAN BAHAN BANGUNAN
PENINGKATAN SARANA PRASARANA DAN PENINGKATAN MUTU PENDIDIKAN DASAR
No Jenis Bahan Satuan

1 2 3
Bahan Agregat Kasar, Bahan Perekat & Bahan Jadinya
1 Pasir Urug m3
2 Pasir Pasang m3
3 Pasir Beton m3
4 Bahan Timbunan Pilihan m3
5 Aspal kg
6 Kayu Bakar m3
7 Kapur Sirih Kg
8 Batu Apung kg
4 Batu Pecah 1/2 m3
5 Batu Pecah 2/3 m3
6 Batu Pecah 3/5 m3
7 Batu Pecah 5/7 m3
8 Batu Pecah 7/10 m3
9 Batu Belah Pondasi 15/20 m3
10 Screen m3
11 Minyak Tanah Ltr
12 Solar Ltr
13 Batu Tempel Hitam natural m²
14 Batu Pahat/Candi m3
15 Abu Batu m3
16 Batu Putih Porselin m3
17 Cabluk m3
18 Cansteen bh
19 Batu Bronjong m3
20 Batu Koral m3
21 Batu Tempel m2
22 Sirtu m3
23 Bata Merah Bakar bh
24 Bata Merah Oven bh
25 Bata Pelapis Klinker bh
26 Batako kecil 8 x 10 x 20 bh
27 Batako Besar 8 x 20 x 30 bh
28 Paving Block Natural bh
29 Paving Block Warna bh
30 Semen PC kg
31 Semen PC zak
32 Semen Abu-Abu kg
33 Semen Warna kg
34 Tali Ijuk kg
35 Roster beton 20 x 20 cm bh
Bahan Logam berikut bahan jadinya

1 2 3
1 Rangka Atap Baja Ringan m2
2 Besi Beton kg
3 Kawat Harmonika 4 cm m²
4 Kawat Harmonika 2 cm kg
5 Ram Nyamuk Hijau kg
6 Kawat Kasa 1 x 1 cm ( Putih ) kg
7 Besi BRC lengkap tiang m²
8 Pintu Alumunium m1
9 Daun Pintu Alumunium 1 1/4" m²
10 Daun Jendela Aumunium 1 1/4" m²
11 List Almunium m¹
1 2 3
12 Engsel Casement ps
13 Rambuncis bh
14 Handel Pintu bh
15 Kunci bh
16 Sealant kg
8 Kawat Beton kg
9 Kawat Bronjong 4 mm kg
10 Kawat Bronjong 3 mm kg
11 Ram Kawat 1 x 1 cm kg
12 Baja Siku/Profil DN kg
13 Baja IWF DN SII kg
14 Baja IWF Jepang kg
15 Pipa Hollow 40x40 mm m'
16 Pipa Hollow 20x40 mm m'
Bahan Kayu berikut bahan jadinya

1 Bambu bt
2 Kayu Papan Jati m3
3 Kayu Papan Kamper m3
4 Kayu Papan Kruing m3
5 Kayu Papan Borneo m3
3 Kayu Papan Lokal Kls. II m3
4 Kayu Papan Albasiah m3
5 Kayu Balok Jati m3
6 Kayu Balok Kamper m3
7 Kayu Balok Kruing m3
8 Kayu Balok Borneo m3
5 Kayu Balok Lokal Kls. II m3
6 Kayu Balok Albasiah m3
7 List Profil Kamper 1 cm m1
13 List Profil Gypsum m1
14 List Profil kayu kls II 5 cm m1
15 Pegangan Tangga Profil Jati m1
16 Pegangan Tangga Profil Kamper m1
15 Kayu Reng 2/3 kayu lokal kelas II m1
16 Kayu Reng 2/3 Kamper m1
17 Kayu Reng 3/4 Kamper m1
Bahan Penutup Rangka Plafond

1 Hardpleks 5 mm 120 x 240 cm lbr
2 Gypsum 120 x 240 cm t = 9 mm lbr
3 Akustik lbr
4 Bilik Bambu tanpa kulit m2
5 Bilk Bambu dengan kulit m2
1 2 3
6 Bilik Bambu Hitam variasi m2
7 Tripleks 3 mm 120 x 240 lbr
8 Tripleks 4 mm 120 x 240 lbr
9 Tripleks 4 mm Ukuran Pintu lbr
10 Teak Wood 4 mm lbr
1 2 3
11 Multipleks 9 mm 120 x 240 lbr
14 Plywood 18 mm 120 x 240 lbr
17 Plywood 3 mm ukuran pintu lbr
18 Plywood 4 mm ukuran pintu lbr
19 GRC lbr
20 Listplank GRC tebal 9 mm lbr
21 Melamin 4 mm 120 x 240 lbr
22 melamin TIK 4 mm lbr
23 Formika 120 x 240 lbr
24 Formika Ukuran pintu lbr
25 Melamin 4 mm 120 x 240 m2
26 Pelat Asbes tebal 4 mm ( eternit ) Lbr
Bahan Lantai dan Pelapis Dinding

1 Tegel PC 20 x 20 bh
2 Plint Tegel PC 10 x 30 bh
3 Tegel PC 30 x 30 bh
4 Plint Ubin 15x20 cm bh
5 Tegel Warna 20 x 20 bh
6 Plint Tegel Warna 10 x 20 bh
7 Tegel Warna 30 x 30 bh
8 Plint Tegel Warna 10 x 30 bh
2 Keramik 10 x 20 dan 20 x 20 KW 1 Putih/Polos bh
3 Keramik 10 x 20 KW 1 DN Corak/Warna/Anti Slip bh
4 Keramik 10 x 30 dan 20 x 20 KW 1 Putih/Polos bh
5 Keramik 20 x 20 (WC) KW 1 DN Corak/Warna/Anti Slip bh
6 Keramik 20 x 20 KW 1 DN Putih/Polos bh
7 Keramik 20 x 25 Dinding WC KW 1 DN Corak bh
8 Keramik 25 x 40 Dinding WC KW 1 DN Corak bh
9 Keramik 25 x 25 Lantai WC KW 1 DN Corak anti slip bh
10 Keramik 30 x 30 KW I DN Putih Polos bh
11 Keramik 30 x 30 KW 1 DN Warna/Corak/Anti Slip bh
12 Keramik 40 x 40 KW I DN Putih Polos bh
13 Keramik 40 x 40 KW 1 DN Warna/Corak/Anti Slip bh
14 Ubin Granito 60 X 60 Unpolish (Garuda) m2
15 Ubin Granito 60 X 60 Unpolish (Palentino/ Magnum) m2
16 Marmer Alam Citatah Ukuran Besar ( 60 x 90 cm ) m²
17 Marmer Alam Citatah Ukuran Kecil ( 60 x 60 ) m²
18 Keramik 60 x 60 Polis m2
19 Keramik 60 x 60 Unpolis m2
16 Vinyl Lantai standar m²
17 Lem Vinyl kg
18 Karpet m2
19 Wall Paper m2
1 2 3
Bahan Finishing, Laburan, Pengisi dan Alatnya
1 Plamir Tembok kg
2 Cat Tembok ICI kg
3 Cat Tembok Vinilex kg
4 Cat Tembok Sanlex kg
5 Cat Tahan Asam kg
6 Cat Marka/Spotlight kg
7 Water Profing Emulsion kg
8 Water Profing Membrance ml
9 Rool Cat Tembok bh
10 Kape Tembok bh
1 2 3
11 Kape Kayu bh
12 Solignum 1 blek 5 lt
13 Plincote kg
14 Kwas 3'' bh
15 Dempul Halus/Impra (Wood Filler) kg
16 Terpentin lt
17 Soda Api Kg
18 Sabun kg
19 Tiner lt
20 Spirtus lt
21 Kumpon kg
22 Ampelas lbr
23 Dempul Kayu Cap Kucing kg
24 Meni Kayu/Besi kg
25 Meni Zincromate kg
26 Cat Kayu Seiv kg
27 Cat Besi Seiv kg
28 Cat Genteng kg
29 Cat Duco Danagloss/ICI kg
30 Cat Bron kg
31 Oker kg
32 Teak Oil Ltr
33 Vernis kg
34 Melamik kg
35 Lem Kayu kg
36 Bahan Plitur Kripik ( Sirlak India ) kg
37 Politur kg
38 Pelumas Bekisting Ltr
Bahan Penutup Atap

1 Asbes Gelombang 3 mm 80 x 180 lbr
2 RoofLight Fibreglass 80 x 180 lbr
6 Seng Plat 30 Lebar 60 m'
7 Seng Plat 30 Lebar 90 m'
8 Seng Gelombang 30 Lebar 60 m'
9 Seng Gelombang 30 Lebar 90 m'
10 Seng Alumunium Gelombang t = 0,55 m2
11 Genteng Palentong bh
12 Atap Genteng Kodok/Glazur bh
13 Genteng Beton Warna 14,5/m2 bh
14 Genteng Beton Natural bh
15 Genteng Morando natural 18 bh/m2 bh
16 Genteng Morando Glasur 18 bh/m2 bh
17 Genteng Keramik bh
18 Genteng Metal ( Rainbow Roof ) Lbr
19 Genteng Decra Bond Bh
1 2 3
20 Sirap Kelas I ( 80 / m2 ) bh
21 Bubungan Genteng Palentong bh
22 Bubungan Genteng Beton bh
23 Bubungan Asbes bh
24 Sirap m2
25 Nok Genteng Beton Bh
1 2 3
Bahan Kaca
1 Kaca 2 mm m2
2 Kaca 3 mm m2
3 Kaca 5 mm m2
4 Kaca Rayband 12 mm ( ASAHI ) m²
5 Kaca Tebal 8 mm m2
6 Kaca Patri Lokal Terpasang ( ASAHI ) m²
7 Kaca Patri Ex Luar negeri terpasang m²
8 Glass Block 20 x 20 bh
Bahan Paku dan Mur Baut

1 Paku 1 cm sd 3 cm kg
4 Paku Beton 2 cm sd 5 cm kg
5 Paku Keling kg
6 Paku Sekrup kg
7 Besi Plat penguat kuda-kuda kg
8 Besi Angker kg
9 Mur Baut diameter 19 panjang 60 cm kg
10 Mur Baut diameter 19 panjang 5 cm kg
Bahan Saluran Air Kotor/Bersih

1 Buis Beton diameter 20 cm bh
7 Gravel 1/2 diameter 20 cm bh
10 Pipa PVC S10 Ø 1/2 " m'
Pipa PVC S10 Ø 3/4" m'
Pipa PVC S10 Ø 1" m'
Pipa PVC RRJ S12.5 Ø 2" m'
10 Pipa PVC AW Ø 1/2" btg
11 Pipa PVC AW Ø 3/4" btg
12 Pipa PVC AW Ø 1" btg
13 Pipa PVC AW Ø 1 1/2" btg
Pipa Galvanis Medium A.SII Ø 6" m'
1 2 3
#REF! Keni PVC AW Ø 1/2" bh
#REF! Keni PVC AW Ø 3/4" bh
#REF! Keni PVC AW Ø 1" bh
Cek Valve Ø 2" bh
Cek Valve Ø 3" bh
Geta Valve Ø 2" bh
Geta Valve Ø 3" bh
Geta Valve Ø 4" bh
Geta Valve Ø 6" bh
Geta Valve Ø 8" bh
Geta Valve Ø 10" bh
17 Kran Air Ø 1/2" bh
18 Kran Air Ø 3/4" bh
Box sreet bh
Water Meter Ø 1/2" bh
Water Meter Ø 3/4" bh
Bak Fiber Uk. 500 lt bh
Water Turn bulat merk penguin 5 m3 bh
19 Lem PVC Tube tb
20 Lem PVC kg
21 Clam Sadle Ø 2" x 1/2 bh
24 Reducer PVC SC. Ø 1" x 3/4 bh
25 Reducer PVC SC. Ø 2" x 1 1/2 bh
26 Reducer PVC SC. Ø 3" x 2 bh
29 Dop PVC Ø 1" bh
30 Dop PVC Ø 1 1/2" bh
31 Dop PVC Ø 2" bh
32 Dop PVC Ø 3" bh
33 Dop PVC Ø 4" bh
34 Coupling HDPE Ø 1" - Sambungan pipa bh
35 Coupling HDPE Ø 1 1/2" bh
36 Coupling HDPE Ø 2" bh
39 Sock Drat Luar PVC AW. Ø 1/2" bh
1 2 3
40 Sock Drat Luar PVC AW. Ø 3/4" bh
41 Sock Drat Luar PVC AW. Ø 1" bh
42 Sock Drat Luar PVC AW. Ø 1 1/2" bh
46 Sock Drat Dalam PVC AW. Ø 1/2" bh
47 Sock Drat Dalam PVC AW. Ø 3/4" bh
48 Sock Drat Dalam PVC AW. Ø 1" bh
49 Sock Drat Dalam PVC AW. Ø 1 1/2" bh
50 Sock Drat Dalam PVC AW. Ø 2" bh
51 Flange Socket PVC Ø 2" bh
57 Socket GI Ø 1/2" bh
58 Socket GI Ø 3/4" bh
59 Socket GI Ø 1" bh
60 Socket GI Ø 1 1/2" bh
65 Double Nipple GI Ø 1/2" bh
66 Double Nipple GI Ø 3/4" bh
67 Double Nipple GI Ø 1" bh
68 Double Nipple GI Ø 2" bh
69 Double Nipple PVC Ø 1/2" bh
70 Double Nipple PVC Ø 3/4" bh
71 Double Nipple PVC Ø 1" bh
72 Double Nipple PVC Ø 2" bh
73 Verlop Sock GI Ø 3/4" bh
74 Verlop Sock GI Ø 1" bh
75 Verlop Sock GI Ø 2" bh
76 Flange Las Besi 10 K Ø 3" bh
82 Tusen Klep Ø 3/4" bh
83 Tusen Klep Ø 1" bh
84 Tusen Klep Ø 1 1/2" bh
85 Pelampung Plastik Ø 1/2" bh
86 Pelampung Plastik Ø 3/4" bh
87 Pelampung Plastik Ø 1" bh
88 Pompa Jet Pamp Daya Hisap 40. Head 10-30 m, debit 10/20lt/menit bh
1 2 3
89 Pompa Semi Jet Pamp Head 10-30 m bh
90 Pompa Submersible Type 4 Sp 8-21.Pipa Ø 2" KW 4 Kap. 5-10 m3/jam bh
91 Venesia. 4 sp 5-25 -Kw. 2,2 inlet 1,5 m' Kap. 4 m3/jam lengkap bh
92 Pompa Submersible grompos type SP 5A-17 Power 1,5-2 HP power 3,8 bh
93 3 Phase 50 Hz Head 70 lengkap box panel
21 Kabel Pompa Submersible KW 4 m
Box Kontrol bh
22 Selatipe Rol
23 Closet Jongkok Teraso bh
24 Closet Duduk Porselin bh
25 Closet Jongkok Porselin bh
26 Bak Mandi Teraso bh
27 Bak Mandi Fiberglass bh
28 Bak Cuci Stainless Steel bh
29 Wastafel INA (lengkap) bh
30 Bak Cuci Teraso bh
31 Water drain + Asesories bh
32 Floor Drain bh
33 Urinoar Lengkap Warna Standard lengkap unit
34 Pompa Kodok bh
35 Pompa Dragon bh
36 Pompa Air 100 w bh
37 Pompa Air 150 w bh
38 Zetpump 250 w bh
39 Zetpump 450 w bh
1 2 3
Bahan Elektrikal
1 Lampu Pijar 25 watt sd. 100 watt bh
2 Lampu Neon TL Philips 20 w bh
3 Lampu Neon TL Philips 40 w bh
4 Lampu Merkuri 80 W bh
5 Kabel Tembaga kg
6 MCB bh
7 Saklar Tunggal bh
8 Saklar Ganda bh
9 Stop Kontak bh
10 Stop Kontak Putar bh
11 Box Sekering bh
12 Pipa Penangkal Petir bh
13 Kabel Penangkal Petir kg
Bahan Penggantung Kunci

1 Engsel Pintu bh
2 Engsel Jendela bh
3 Kunci Tanam Slaag Royal bh
4 Kunci Tanam Slaag Ancor bh
5 Kunci Tanam 2 Slaag Standar bh
6 Kunci 2 Slaag Silinder Utama Standard bh
7 Kunci 2 Slaag Kuda Terbang bh
8 Kunci Tanam Antik bh
9 Kunci Lemari bh
10 Hak Angin Jendela Biasa bh
11 Hak Angin Jendela Antik bh
12 Hak Angin Jendela Kuningan bh
13 Hak Angin Kait Jendela Biasa ps
14 Selot jendela bh
15 Kunci Tanam KM Bulat Alfa bh
16 Kunci Gembok bh
17 Espagnolet bh
18 Selot Pintu bh
19 Door Closer Kelas Standard ( Kelas Sedang ) unt
20 Door Closer Kelas Standard ( Kelas Baik ) unt
21 Door Closer Kelas Rendah unt
22 Door Holder bh
23 Door Stop bh
24 Rel Pintu Dorong bh
BANGUNAN
AN MUTU PENDIDIKAN DASAR
UN ANGGARAN 2015
Harga
(Rp.)
4
125,000.00
160,000.00
195,000.00
140,000.00
10,000.00
86,000.00
16,000.00
65,000.00
250,808.00
285,369.00
269,833.00
248,026.00
208,864.00
177,299.00
246,635.00
12,000.00
850.00
171,200.00
321,750.00
224,700.00
163,100.00
143,600.00
31,500.00
102,345.00
208,757.00
149,800.00
141,989.00
750.00
920.00
3,000.00
2,700.00
3,200.00
2,247.00
2,889.00
1,440.00
72,000.00
4,200.00
16,100.00
86,250.00
10,000.00
4
160,000.00
13,643.00
21,400.00
21,400.00
16,050.00
21,400.00
208,650.00
###
###
###
###
4
###
###
###
###
###
19,260.00
18,725.00
18,725.00
24,610.00
19,260.00
21,400.00
32,100.00
###
###
9,095.00
15,515,000.00
10,000,000.00
6,848,000.00
5,885,000.00
2,568,000.00
1,926,000.00
13,910,000.00
7,490,000.00
6,634,000.00
508,250.00
2,407,500.00
1,819,000.00
8,560.00
10,700.00
10,700.00
16,050.00
42,800.00
32,100.00
10,000.00
6,450.00
149,800.00
28,162.00
4,000.00
5,350.00
9,630.00
160,500.00
69,550.00
57,245.00
21,400.00
20,500.00
4
18,000.00
22,470.00
85,600.00
96,300.00
160,500.00
4
149,800.00
221,490.00
331,700.00
279,270.00
85,600.00
69,550.00
101,650.00
123,050.00
60,000.00
65,000.00
90,950.00
149,800.00
181,900.00
171,200.00
175,000.00
21,400.00
3,210.00
2,729.00
5,350.00
6,420.00
4,280.00
8,025.00
6,955.00
6,955.00
3,745.00
3,852.00
3,210.00
2,140.00
3,745.00
3,210.00
7,500.00
3,800.00
3,424.00
4,280.00
8,750.00
9,375.00
223,930.00
165,850.00
224,700.00
114,490.00
223,930.00
165,850.00
20,865.00
32,100.00
267,500.00
267,500.00
4
28,355.00
319,930.00
104,593.00
18,458.00
30,763.00
78,752.00
64,200.00
53,500.00
21,400.00
10,700.00
4
8,025.00
42,800.00
32,100.00
13,375.00
31,030.00
10,700.00
12,840.00
14,840.00
19,260.00
11,235.00
37,450.00
4,815.00
26,215.00
16,655.00
32,240.00
45,475.00
48,150.00
25,000.00
42,800.00
44,940.00
37,450.00
26,750.00
71,155.00
44,940.00
40,125.00
80,250.00
48,150.00
28,890.00
26,750.00
69,550.00
29,960.00
37,450.00
40,125.00
26,750.00
42,800.00
80,250.00
101,650.00
58,850.00
1,605.00
4,815.00
4,494.00
4,280.00
3,745.00
4,815.00
6,720.00
133,750.00
80,250.00
4
803.00
8,025.00
9,630.00
21,400.00
13,910.00
11,235.00
4
42,800.00
48,150.00
64,200.00
347,750.00
133,750.00
642,000.00
1,605,000.00
21,935.00
19,260.00
16,050.00
16,050.00
101,650.00
26,750.00
18,725.00
34,775.00
26,750.00
26,750.00
27,820.00
34,240.00
69,550.00
90,950.00
101,650.00
117,700.00
160,500.00
32,100.00
37,450.00
48,150.00
9,630.00
12,840.00
16,050.00
25,680.00
48,150.00
69,550.00
149,800.00
11,770.00
16,050.00
27,317.00
32,100.00
57,710.00
37,450.00
73,830.00
424,270.00
595,100.00
470,000.00
4
51,670.00
650,000.00
684,200.00
4,013.00
4,815.00
5,350.00
37,076.00
86,135.00
146,269.00
550,000.00
650,000.00
826,000.00
1,238,000.00
1,770,000.00
3,500,000.00
5,900,000.00
8,500,000.00
9,500,000.00
26,775,000.00
24,610.00
27,820.00
133,750.00
214,000.00
278,200.00
195,275.00
-
-
-
6,955.00
6,955.00
30,000.00
40,000.00
47,500.00
3,500.00
10,000.00
17,000.00
40,000.00
85,000.00
4,000.00
8,500.00
10,000.00
12,500.00
15,000.00
37,000.00
100,000.00
165,000.00
430,000.00
1,470,000.00
2,000.00
4
2,000.00
3,500.00
6,500.00
10,000.00
20,000.00
35,000.00
2,000.00
2,500.00
3,500.00
7,000.00
8,500.00
136,000.00
187,000.00
247,500.00
442,000.00
1,147,500.00
4,200,000.00
5,000.00
6,000.00
9,000.00
15,000.00
23,000.00
61,000.00
100,000.00
325,000.00
5,000.00
6,000.00
8,000.00
21,000.00
1,000.00
1,500.00
2,000.00
15,000.00
7,000.00
9,300.00
24,600.00
82,000.00
98,000.00
200,000.00
370,000.00
429,000.00
865,000.00
45,000.00
55,000.00
166,000.00
60,000.00
70,000.00
130,000.00
2,000,000.00
4
2,600,000.00
9,200,000.00
19,300,000.00
22,500,000.00
1,200,000.00
52,000.00
1,750,000.00
3,000.00
96,300.00
909,500.00
165,850.00
107,000.00
195,275.00
256,800.00
454,750.00
155,150.00
160,500.00
19,260.00
973,700.00
134,028.00
283,550.00
909,500.00
1,337,500.00
4,556,124.00
5,395,004.00
4
26,750.00
41,195.00
85,600.00
101,650.00
165,850.00
53,500.00
32,100.00
16,050.00
16,050.00
26,750.00
32,100.00
48,150.00
37,450.00
26,760.00
16,050.00
85,600.00
90,950.00
176,550.00
235,400.00
101,659.00
160,500.00
80,250.00
10,700.00
26,750.00
26,750.00
13,375.00
29,960.00
48,150.00
48,150.00
160,500.00
17,500.00
267,500.00
428,000.00
188,320.00
128,200.00
47,400.00
275,000.00
DAFTAR : ANALISA HARGA SATUAN PEKERJAAN
Peningkatan Sarana/Prasarana Peribadatan
Pembuatan Pagar Masjid
Indeks Harga Satuan

No. Uraian
Analisa Rp.
1 2 3 4
2 Kode Pekerjaan : 01.01.2

1 m' Pengkuran dan Pemasangan Bouwplank
Bahan : Kayu Balok Lokal Kelas III 0.012 m3 1,819,000.00

Kayu Papan Lokal Kelas III 0.007 m3 1,926,000.00
Paku Biasa 0.020 Kg 16,050.00
Tenaga : Tukang Kayu 0.100 Oh 75,000.00
Pekerja 0.100 Oh 70,000.00
Kepala Tukang 0.010 Oh 80,000.00
Mandor 0.005 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
21,828.00
13,482.00
321.00
7,500.00
7,000.00
800.00
375.00
15,675.00 35,631.00 51,306.00
5,130.60
56,436.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4

1 m3 Galian Tanah biasa Sedalam 1 meter
Tenaga : Pekerja 0.750 Oh 70,000.00

Mandor 0.025 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.045 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
52,500.00
1,875.00
54,375.00 - 54,375.00
5,437.50
59,812.00
63,000.00
3,375.00
66,375.00 - 66,375.00
6,637.50
73,012.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4

1 m3 Urugan Tanah Kembali

Mandor 0.050 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
35,000.00
3,750.00
38,750.00 - 38,750.00
3,875.00
42,625.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4

1 m3 Pasangan Pondasi Batu Kali 1 PC :5 Pasir
Bahan : Batu Belah 15/20 1.200 m3 177,299.00

Semen Portland (PC) 136.000 Kg 1,440.00
Pasir Pasang 0.544 m3 160,000.00
Tukang Batu 0.750 Oh 75,000.00
Mandor 0.075 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
212,758.80
195,840.00
87,040.00
105,000.00
56,250.00
6,000.00
5,625.00
172,875.00 495,638.80 668,513.80
66,851.38
735,365.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4

1 m2 Pasangan Bata Merah Bakar tebal 1/2 bata, 1 PC : 5 Pasir
Bahan : Bata Merah Bakar 70.000 Bh 750.00

Semen Portland (PC) 9.680 Kg 1,440.00
Pasir Pasang 0.045 m3 160,000.00
Mandor 0.015 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
52,500.00
13,939.20
7,200.00
21,000.00
7,500.00
800.00
1,125.00
30,425.00 73,639.20 104,064.20
10,406.42
114,470.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4

1 m2 Plesteran 1 PC : 5 Pasir tebal 15 mm
Bahan : Semen Portland (PC) 5.184 Kg 1,440.00

Pasir Pasang 0.026 m3 160,000.00
Mandor 0.015 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
7,464.96
4,160.00
21,000.00
11,250.00
1,200.00
1,125.00
34,575.00 11,624.96 46,199.96
4,620.00
50,819.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4

1 m2 A c i a n
Bahan : Semen Portland (PC) 3.250 Kg 1,440.00

Kepala tukang 0.010 Oh 80,000.00
Mandor 0.010 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
4,680.00
14,000.00
7,500.00
800.00
750.00
23,050.00 4,680.00 27,730.00
2,773.00
30,503.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4
203 Kode Pekerjaan : 07.16.1.F

1 m3 Membuat Sloof beton bertulang 15/20 (123,060 Kg Besi + bekisting)
Besi dia. 8-15 mm dan Besi dia. 12 mm
Bahan : Kayu Papan Albasiah 0.154 m3 1,926,000.00

Paku 4 cm sd 7 cm 2.000 Kg 16,050.00
Pelumas Bekisting 0.600 Lt 28,890.00
Besi Beton 123.060 Kg 13,643.00
Kawat beton 3.000 Kg 19,260.00
Semen Portland 323.000 Kg 1,440.00
Pasir beton 0.520 m3 195,000.00
Batu pecah 1/2 0.780 m3 250,808.00
Tukang batu 0.350 Oh 75,000.00
Tukang kayu 1.560 Oh 75,000.00
Tukang besi 1.400 Oh 75,000.00
Mandor 0.170 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
296,507.70
32,100.00
17,334.00
1,678,911.67
57,780.00
465,120.00
101,400.00
195,630.24
339,500.00
26,250.00
117,000.00
105,000.00
26,480.00
12,750.00
626,980.00 2,844,783.61 3,471,763.61
347,176.36
3,818,939.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4
218 Kode Pekerjaan : 07.17.1.C

1 m3 Membuat Kolom beton bertulang 15/15 (153,168 Kg Besi + bekisting)
Besi dia. 8-15 mm dan Besi dia. 10 mm.

Paku 4 cm sd 7 cm 3.200 Kg 16,050.00
Besi Beton 153.168 Kg 13,643.00
Pasir beton 0.520 m3 195,000.00
Batu pecah 1/2 0.780 m3 250,808.00
Kayu balok Albasiah 0.150 m3 1,819,000.00
Mandor 0.265 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
640,202.40
51,360.00
46,224.00
2,089,675.46
86,670.00
465,120.00
101,400.00
195,630.24
272,850.00
371,000.00
20,625.00
97,500.00
78,750.00
21,200.00
19,875.00
608,950.00 3,949,132.10 4,558,082.10
455,808.21
5,013,890.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4
257.A Kode Pekerjaan : 07.18.1.O - 1

1 m3 Membuat Balk Beton Bertulang 15/15 (92,295 Kg Besi + bekisting)
Besi dia. 8-15 mm ,dan 4 - Besi dia. 12

Paku 4 cm sd 7 cm 3.200 Kg 16,050.00
Besi Beton U 24 92.295 Kg 13,643.00
Pasir beton 0.520 m3 195,000.00
Batu pecah 1/2 0.780 m3 250,808.00
Kayu balok Albasiah 0.140 m3 1,819,000.00
Mandor 0.208 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
1,027,200.00
51,360.00
46,224.00
1,259,183.75
57,780.00
465,120.00
101,400.00
195,630.24
254,660.00
417,200.00
26,250.00
210,000.00
105,000.00
36,400.00
15,600.00
810,450.00 3,458,557.99 4,269,007.99
426,900.80
4,695,908.00
Indeks Harga Satuan
No. Uraian
Analisa Rp.
1 2 3 4
461 Kode Pekerjaan : 14.3.7.A

1 m2 Pengecatan Tembok Baru sanlex (1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
Bahan : Plamir tembok 0.100 kg 28,355.00

Cat Dasar sanlex 0.100 Kg 18,458.00
Cat Penutup Sanlex 2 x 0.260 Kg 18,458.00
Roll cat tembok 0.010 bh 21,400.00
Amplas 0.050 lbr 4,815.00
Tukang Cat 0.063 Oh 75,000.00
Mandor 0.003 Oh 75,000.00
Jumlah
Keuntungan 10 %
Dibulatkan
Upah Bahan Jumlah
Rp. Rp. Rp.
5 6 7
2,835.50
1,845.80
4,799.08
214.00
240.75
1,400.00
4,725.00
504.00
225.00
6,854.00 9,935.13 16,789.13
1,678.91
18,468.00
DAFTAR : ANALISA HARGA SATUAN PEKERJAAN
PENINGKATAN SARANA PRASARANA DAN PENINGKATAN MUTU PENDIDIKAN
Indeks
No. Uraian
Analisa
1 2 3

1 m' Pagar Sementara dari Seng Gelombang Tinggi 2 meter
Bahan : Kayu Balok Lokal Kls. II 0.111 m3

Semen Portland (PC) 2.500 Kg
Seng Gelombang 3"-5" 1.200 Lbr
Pasir Beton 0.005 m3
Koral Beton 0.009 m3
Paku biasa 0.060 Kg
Meni Besi 0.450 Kg
Tenaga : Tukang Kayu 0.020 Oh
Pekerja 0.400 Oh
Kepala Tukang 0.020 Oh
Mandor 0.020 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pengkuran dan Pemasangan Bouwplank
Bahan : Kayu Balok Lokal Kelas III 0.012 m3

Kayu Papan Lokal Kelas III 0.007 m3
Paku Biasa 0.020 Kg
Pekerja 0.100 Oh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Kantor Direksi, dengan Lantai Plesteran
Bahan : Kayu Balok Lokal Kelas II 0.039 m3

Kayu Papan Lokal Kelas II 0.180 m3
Paku Biasa 0.850 Kg
Pasir Pasang 0.150 m3
Indeks
No. Uraian
Analisa
1 2 3
Batu Pecah 2/3 0.150 m3
Bata Merah Bakar Bakar 30.000 bh
Asbes Gelombang 0.250 Lbr
Ram Kawat 2.000 m2
Kaca Polos 3 mm 0.080 m2
Kunci Tanam 1.000 Bh
Triplleks 4 mm 0.060 Lbr
Tukang Batu 1.000 Oh
Pekerja 2.000 Oh
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Papan Nama Kegiatan
Bahan : Kayu Lokal Kelas II 0.130 m3

Paku 5-7 cm 0.250 Kg
Cat Kayu Seive 1.000 Ls
Tenaga : Penulisan 0.125 Ls

Tukang Kayu 0.125 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pembuatan Stegger Bambu, ( ukuran 40 x 50 x 20 ) cm
Bahan Bambu dia. 6-8/600 cm 1.000 Btg

Tali Ijuk 0.250 Kg
Tenaga Tukang Kayu 0.017 Oh
Pekerja 0.250 Oh
Mandor 0.013 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pekerjaan Stripping
Tenaga : Pekerja 0.050 Oh

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.025 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.045 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.067 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Galian Tanah Keras Sedalam 1 m

Mandor 0.032 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Galian Tanah Cadas Sedalam 1 m

Mandor 0.060 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Galian Tanah Lumpur Sedalam 1 m

Mandor 0.045 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Galian Tanah Sumuran Maksimal sedalam 10 m
Tenaga : Tukang Gali 1.200 Oh

Mandor 0.025 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Boring Pondasi Strauss Fall
Indeks
No. Uraian
Analisa
1 2 3
Tenaga : Tukang Gali 1.500 Oh

Mandor 0.500 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Urugan Tanah Kembali

Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pembuangan Tanah Sejauh 150 m

Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pemadatan Tanah

Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Urugan Pasir
Bahan : Pasir Urug 1.200 m3

Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m3 Urugan Sirtu
Bahan : Sirtu 1.200 m3

Mandor 0.025 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Lapisan Ijuk
Bahan : Ijuk 1.200 m3

Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Urugan Tanah
Bahan : Tanah 1.200 m3

Mandor 0.025 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasangan Batu Kosong
Bahan : Batu Belah 15/20 cm 1.200 m3

Pasir Urug 0.432 m3
Mandor 0.039 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 m3 Pasangan Pondasi Batu Kali 1 PC : 1 Pasir
Bahan : Batu Belah 15/20 CM 1.200 m3

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Bahan : Batu Belah 15/20 1.200 m3

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Bahan : Batu Belah 15/20 1.200 m3

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasangan Pondasi Siklop 40 % Batu Kali
Bahan : Besi Beton 75.000 Kg

Indeks
No. Uraian
Analisa
1 2 3
Kawat Beton 0.800 Kg
Mandor 0.150 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasangan Pondasi Sumuran diameter 100 cm
Bahan : Batu Belah 15/20 cm 0.450 m3

Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Bahan : Bata Merah Bakar 5 x 11 x 22 cm 70.000 Bh

Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Bahan : Bata Merah Bakar 70.000 Bh

Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Bahan : Bata Merah Bakar 70.000 Bh

Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pasangan Dinding Hollowblock (Batako)
Bahan : Holoowblock (Batako) 12.500 Bh

Besi Beton Polos 1.950 Kg
Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Bahan : Semen Portland (PC) 7.776 Kg

Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.013 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.022 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Plesteran Beton 1 PC : 3 Pasir tebal 15 mm

Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Plesteran Skoning 1 PC : 2 Pasir

Mandor 0.004 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Plesteran Ciprat 1 PC : 2 Pasir

Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Plesteran Siar 1 PC : 2 Pasir

Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 A c i a n

Kepala tukang 0.010 Oh
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Kusen Pintu dan Jendela Kayu Jati
Bahan : Balok Kayu Jati 1.100 m3

Paku 8 cm sd 12 cm 1.250 kg
Lem Kayu 1.000 kg
Mandor 0.350 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Kusen Pintu dan Jendela Kayu Kamper
Bahan : Balok Kayu Kamper 1.200 m3

Lem Kayu 1.000 kg
Mandor 0.300 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Kusen Pintu dan Jendela Kayu Borneo
Indeks
No. Uraian
Analisa
1 2 3
Bahan : Balok Kayu Borneo 1.200 m3
Lem Kayu 1.000 kg
Mandor 0.300 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Kusen Pintu dan Jendela Kayu Lokal
Bahan : Balok Kayu Lokal 1.200 m3

Lem Kayu 1.000 kg
Mandor 0.300 Oh
Jumlah Harga 1 m3 Kusen
Harga 1 m' Kusen
Keuntungan 10 %
Dibulatkan

1 m' Pasang Kusen Pintu dan Jendela Kayu Lokal

Lem Kayu 1.000 kg
Mandor 0.300 Oh
Jumlah Harga 1 m3 Pasang Kusen
Harga per m' ( Bahan Kayu 8/15 )
Keuntungan 10 %
Dibulatkan

1 m' Pasang Kusen Pintu dan Jendela Alumunium
Indeks
No. Uraian
Analisa
1 2 3
Bahan : Kusen Alumunium 1.100 m'
Tukang besi 0.500 Oh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Panel Kayu Jati
Bahan : Papan Kayu Jati 0.040 m3

Lem kayu 0.500 kg
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Panel Kayu Kamper
Bahan : Papan Kayu Kamper 0.040 m3

Lem kayu 0.500 kg
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Panel Kayu Borneo
Bahan : Papan Kayu Borneo 0.040 m3

Lem kayu 0.500 kg
Mandor 0.050 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 Unit Daun Pintu Kayu Lokal
Bahan : Papan Kayu Lokal 0.040 m3

Lem kayu 0.500 kg
Mandor 0.050 Oh
Jumlah harga 1 m2 daun pintu
Harga per daun pintu ( Luas 1,4 m2 )
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Panel Kayu Lokal

Lem kayu 0.500 kg
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu dan Jendela Kayu Jati

Lem kayu 0.300 kg
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 Unit Daun Jendela Kayu Lokal

Lem kayu 0.300 kg
Mandor 0.040 Oh
Jumlah harga 1 m2 daun jendela
Harga per daun jendela ( Luas 0,3 m2 )
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 Unit Daun Pintu Alumunium
Bahan : Daun Pintu Alumunium 3.784 m²

List Almunium 6.120 m¹
Engsel Casement 4.000 ps
Rambuncis 4.000 bh
Handel Pintu 4.000 bh
Kunci 1.000 bh
Kaca Es 5 mm 3.784 bh
Sunblast 1.558 m2
Karet 6.120 m¹
lem Silicon 0.500 tb
Upah Kerja 0.050 lot
Jumlah
Keuntungan 10 %
Dibulatkan
59 Kode Pekerjaan : 06.3.2A

1 Unit Daun Pintu Alumunium P1

Rambuncis 1.720 bh
Kunci 0.430 bh
Sunblast 0.670 m2
Karet 2.632 m¹
Jumlah
Keuntungan 10 %
Dibulatkan
60 Kode Pekerjaan : 06.3.2B


Rambuncis 2.560 bh
Indeks
No. Uraian
Analisa
1 2 3
Kunci 0.640 bh
Sunblast 0.997 m2
Karet 3.917 m¹
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
61 Kode Pekerjaan : 06.3.2C


Rambuncis 1.280 bh
Kunci 0.320 bh
Sunblast 0.499 m2
Karet 1.958 m¹
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu dan Jendela Kayu Kamper

Lem kayu 0.300 kg
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu dan Jendela Kayu Borneo

Lem kayu 0.300 kg
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 Unit Daun Jendela Alumunium Type J1
Bahan : Daun Jendela Aumunium 1 1/4" 3.660 M²

List Almunium 4.000 M¹
Engsel Casement 2.000 PS
Rambuncis 2.000 BH
Kaca polos 5 mm 0.637 m2
Karet 4.000 M¹
lem Silicon 0.200 TB
Jumlah
Keuntungan 10 %
Dibulatkan


Rambuncis 4.000 BH
Karet 7.000 M¹
Jumlah
Keuntungan 10 %
Dibulatkan


Rambuncis 4.000 BH
Karet 8.000 M¹
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Rambuncis 0.260 BH
Karet 0.520 M¹
Jumlah
Keuntungan 10 %
Dibulatkan


Rambuncis 0.300 BH
Karet 0.600 M¹
Jumlah
Keuntungan 10 %
Dibulatkan

1 Unit Daun Jendela Alumunium Type PU
Bahan : Sunblast 5.771 M²

Karet 9.000 M¹
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pasang Pintu dan Jendela Jalusi Kayu Jati

Lem kayu 0.500 kg
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu dan Jendela Jalusi Kayu Kamper

Lem kayu 0.500 kg
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu dan Jendela Jalusi Kayu Borneo

Lem kayu 0.500 kg
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu dan Jendela Jalusi Kayu Lokal

Lem kayu 0.500 kg
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Plywood rangkap Rangka Kayu Jati

Paku 1 cm sd 3 cm 0.030 Kg
Lem kayu 0.500 Kg
Plywood 4 mm 120 x 240 1.000 Lbr
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Plywood rangkap Rangka Kayu Kamper

Lem kayu 0.500 Lt
Mandor 0.035 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Plywood rangkap Rangka Kayu Borneo

Lem kayu 0.500 Lt
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.035 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Plywood rangkap Rangka Kayu Lokal

Lem kayu 0.500 Lt
Mandor 0.035 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Jalusi mati Kusen Kayu Jati
Mandor 0.335 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Jalusi mati Kusen Kayu Kamper
Mandor 0.335 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Jalusi mati Kusen Kayu Borneo
Mandor 0.335 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Jalusi mati Kusen Kayu Lokal

Mandor 0.335 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Plywood dan Formika Rangka Kayu Jati

Lem kayu 0.800 Lt
Formika 120 x 240 0.500 Lbr
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pasang Pintu Plywood dan Formika Rangka Kayu Kamper

Lem kayu 0.800 Lt
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Plywood dan Formika Rangka Kayu Borneo

Lem kayu 0.800 Lt
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Plywood dan Formika Rangka Kayu Lokal

Lem kayu 0.800 Lt
Mandor 0.040 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Teakwood dan Formika Rangka Kayu Jati

Lem kayu 0.800 Lt
Teak Wood 4 mm 0.500 Lbr
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Teakwood dan Formika Rangka Kayu Kamper (divernis)

Lem kayu 0.800 Lt
Vernis 0.500 Lt
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Teakwood dan Formika Rangka Kayu Borneo ( Divernis)

Lem kayu 0.800 Lt
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Teakwood dan Formika Rangka Kayu Lokal (Divernis)

Lem kayu 0.800 Lt
Mandor 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Formika Double Rangka Kayu Jati

Lem kayu 1.200 Lt
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Formika Double Rangka Kayu Kamper
Indeks
No. Uraian
Analisa
1 2 3
Lem kayu 1.200 Lt
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Formika Double Rangka Kayu Borneo

Lem kayu 1.200 Lt
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Pintu Formika Double Rangka Kayu Lokal

Lem kayu 1.200 Lt
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
94 Kode Pekerjaan : 06.9.4 A

1 Unit Partisi Multipleks 9 mm + Bingkai Kayu Lokal kls II
Bahan : Papan Kayu Lokal kls II 0.027 m3

Multipleks 9 mm 120 x 240 0.764 Lbr
Paku biasa 0.100 Kg
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Konstruksi Kuda-Kuda Kayu Jati
Besi Plat penguat kuda-kuda 15.000 Kg
Mandor 0.200 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Konstruksi Kuda-Kuda Kayu Kamper
Mandor 0.200 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Konstruksi Kuda-Kuda Kayu Borneo
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.200 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Konstruksi Kuda-Kuda Kayu Kruing
Bahan : Balok Kayu Kruing 1.100 m3
Mandor 0.200 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Pasang Konstruksi Kuda-Kuda Kayu Lokal

Mandor 0.200 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m3 Pasang Kembali Konstruksi Kuda-Kuda Kayu
Bahan : Besi Plat penguat kuda-kuda 15.000 Kg

Mandor 0.200 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
101 Kode Pekerjaan : 06.10.4 B

1 m3 Pasang Gording / Balok Nok Kayu Lokal kls II

Mandor 0.100 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
102 Kode Pekerjaan : 06.10.4 C

1 m3 Pasang Kembali Gording / Balok Nok Kayu
Bahan : Paku 8 cm sd 12 cm 0.400 Kg

Mandor 0.100 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Palentong /Kodok Kayu Jati
Bahan : Kayu Kaso 5/7 0.014 m3
Kayu reng 2/3 0.036 m3
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Palentong/Kodok Kayu Kamper

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Palentong/Kodok Kayu Borneo

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Palentong Kayu Lokal

Kayu reng 2/3 0.0036 m3
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kembali Kaso + Reng Atap
Bahan : Reng 2/3 Kayu Kelas II 0.0036 m3

Bahan Paku 4 cm sd 7 cm 0.250 Kg
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Monier Kayu Jati

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Monier Kayu Kamper

Mandor 0.005 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Monier Kayu Borneo

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Monier Kayu Lokal

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Beton Kayu Jati

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pasang Kaso + Reng Genteng Beton Kayu Kamper

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Beton Kayu Borneo

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Beton Kayu Lokal

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pasang Kaso + Reng Genteng Sirap Kayu Jati
Bahan : Kayu balok Jati 0.014 m3

Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Sirap Kayu Kamper
Bahan : Kayu balok Kamper 0.014 m3

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Sirap Kayu Borneo
Bahan : Kayu balok Borneo 0.014 m3

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaso + Reng Genteng Sirap Kayu Lokal
Bahan : Kayu balok Lokal Kls. II 0.014 m3

Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (1x1 m) kayu jati
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (1x1 m) Kayu Kamper
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (1x1 m) Kayu Borneo
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pasang rangka langit-langit (1x1 m) Kayu Lokal
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (50x100 cm) Kayu Jati
Bahan : Kaso-kaso 5x7 cm 0.015 m3
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (50x100 cm) Kayu Kamper
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (50x100 cm) Kayu Borneo
Mandor 0.075 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pasang rangka langit-langit (50x100 cm) Kayu Lokal

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kembali kayu rangka langit-langit (50x100 cm)

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (60x60 cm) Kayu Jati
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (60x60 cm) Kayu Kamper
Bahan : Kaso-kaso 5/7 0.016 m3
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka langit-langit (60x60 cm) Kayu Borneo
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
132 Kode Pekerjaan : 06.17.4a

1 m2 Pasang rangka langit-langit (60x60 cm) Kayu Lokal Kls II

Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
133 Kode Pekerjaan : 06.17.4b

1 m2 Pasang rangka langit-langit (60x60 cm) Kayu Lokal Kls III
Bahan : Kaso-kaso 5/7 kls III 0.016 m3

Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pasang kembali kayu rangka langit-langit (60x60 cm)

Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. (3x20) cm kayu Jati
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. (3x20) cm kayu Kamper
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. (3x20) cm kayu Borneo
Mandor 0.005 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. (3x20) cm Kayu Lokal

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. (3x30 cm) Kayu Jati
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. (3x30 cm) Kayu Kamper
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. (3x30 cm) Kayu Borneo
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m' Pasang Lisplang uk. (3x30 cm) Kayu Lokal

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. 2x (3x20 cm) Kayu Jati
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. 2x (3x20 cm) Kayu Kamper
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. 2x (3x20 cm) Kayu Borneo
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. 2x (3x20 cm) Kayu Lokal

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. 2x (2x20 cm) Kayu Jati
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. 2x (2x20 cm) Kayu Kamper
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m' Pasang Lisplang uk. 2x (2x20 cm) Kayu Borneo
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang uk. 2x (2x20 cm) Kayu Lokal

Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Lisplang GRC tebal 9 mm
Bahan : Listplank GRC t = 9 mm 1.100 m'

Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka dinding pemisah kayu Jati
Papan Kayu Jati 0.007 m3
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka dinding pemisah kayu kamper
Papan Kayu Kamper 0.007 m3
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka dinding pemisah kayu borneo
Bahan : Balok Kayu borneo 0.020 m3
Papan Kayu borneo 0.007 m3
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang rangka dinding pemisah kayu lokal
Bahan : Balok Kayu lokal 0.020 m3
Papan Kayu lokal 0.007 m3
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pasang dinding pemisah teakwood rangkap Rangka Kayu Jati

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang dinding pemisah teakwood rangkap Rangka Kayu Kamper
Bahan : Balok Kayu kamper 0.020 m3

Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang dinding pemisah teakwood rangkap Rangka Kayu Borneo

Papan Kayu Borneo 0.007 m3
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pasang dinding pemisah teakwood rangkap Rangka Kayu Lokal

Papan Kayu Lokal 0.007 m3
Mandor 0.075 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang dinding pemisah Plywood rangkap Rangka Kayu Jati

Lem Kayu 0.560 Lt
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang dinding pemisah Plywood rangkap Rangka Kayu Kamper

Lem Kayu 0.560 Lt
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pasang dinding pemisah Plywood rangkap Rangka Kayu Borneo

Lem Kayu 0.560 Lt
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang dinding pemisah Plywood rangkap Rangka Kayu Lokal

Papan Kayu Lokal 0.007 m3
Lem Kayu 0.560 Lt
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang dinding Lambriziring dari Kayu Jati
Paku Sekrup 0.150 Kg
Mandor 0.030 Oh
Jumlah
Keuntungan 10 %
Indeks
No. Uraian
Analisa
1 2 3
Dibulatkan

1 m2 Pasang dinding Lambriziring dari Kayu Kamper
Mandor 0.030 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang dinding Lambriziring dari Kayu Borneo
Paku Skrup 0.150 Kg
Mandor 0.030 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang dinding Lambriziring dari Kayu Lokal
Paku Skrup 0.150 Kg
Mandor 0.030 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Plywood tebal 4 mm, untuk dinding
Bahan : Plywood 4 mm 120 x 240 0.400 Lbr
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang List Plafond - Kayu Lokal Kls II
Bahan : List Kayu Profil 5 cm 1.050 m'

Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
170 Kode Pekerjaan : 07.1.1.

1 m3 Membuat beton tumbuk 1 Pc : 3 Ps : 5 Kr
Bahan : Sement Portland 218.000 Kg

Pasir beton 0.520 m3
Batu pecah 1/2 0.870 m3
Tukang batu 0.250 Oh
Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.080 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Membuat Lantai Kerja beton tumbuk 1 Pc : 3 Ps : 5 Kr tebal 5 cm

Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m3 Membuat beton bertulang 1 Pc : 2 Ps : 3 Kr

Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat beton bertulang 1 Pc : 2 Ps : 2,5 Kr
Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat beton bertulang 1 Pc : 1,5 Ps : 3 Kr
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat beton bertulang 1 Pc : 1,5 Ps : 2,5 Kr
Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.080 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
Mandor 1.000 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Kg Pembesian dengan Besi Polos atau Besi Ulir
Bahan : Besi beton (polos/ulir) 1.050 Kg
Kawat beton 0.015 m3
Mandor 0.000 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Kg Pasang Rangka Baja IWF
Bahan : Besi profil WF 1.050 Kg
Mandor 0.002 Oh
Peralatan(Oksigen, Solar, Elpiji, kawatlas dll) 0.125 lot
Jumlah
Keuntungan 10 %
Dibulatkan

1 Kg Pembesian dengan besi plat
Bahan : Besi plat 1.050 Kg
Mandor 0.000 Oh
Peralatan(Oksigen, Solar, Elpiji, kawatlas dll) 0.125 lot
Jumlah
Keuntungan 10 %
Dibulatkan

1 Kg Pekerjaan Erection Konstruksi Kuda-kuda Baja
Bahan : Pekerja 0.001 Oh
Indeks
No. Uraian
Analisa
1 2 3
Tenaga : Tukang besi 0.001 Oh
Mandor 0.000 Oh
Operator Alat Besar 0.000 Oh
Pembantu Operator 0.020 Oh
Sewa Alat 0.000 ls
Bahan Bakar Solar 0.010 lt
Pelumas 0.001 lt
Alat Bantu 0.000 lot
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Bekisting untuk Pondasi
Bahan : Kayu Papan Albasiah 0.040 m3
Pelumas Bekisting 0.100 Lt
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Bekisting untuk Sloof
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Bekisting untuk Kolom
Indeks
No. Uraian
Analisa
1 2 3
Balok Kayu Albasiah 0.015 m3
Bambu 2.000 Btg
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Bekisting untuk Balok
Bambu 2.000 Btg
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Bekisting untuk Lantai
Bambu 6.000 Btg
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pasang Bekisting untuk Dinding
Bambu 3.000 Btg
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Bekisting untuk Tangga
Bambu 2.000 Btg
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat beton dengan mutu K.225
Mandor 0.300 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 m3 Membuat beton dengan mutu K.275
Mandor 0.300 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Bekisting
Bambu 0.500 Btg
Tukang kayu 0.050 Oh
Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m3 Membuat Pondasi beton bertulang (157,500 Kg Besi + bekisting)

Besi Beton 157.500 Kg
Kawat beton 2.250 Kg
Semen Portland 336.000 Kg
Mandor 0.265 Oh
Jumlah
Keuntungan 10 %
Indeks
No. Uraian
Analisa
1 2 3
Dibulatkan

1 m3 Membuat Pondasi beton bertulang 100 x 100 x 25 cm
6 Besi dia. 16 ( Rangkap )
Mandor 0.265 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat Sloof beton bertulang (200 Kg Besi + bekisting)

Mandor 0.283 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
199 Kode Pekerjaan : 07.16.1.B


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat Sloof beton bertulang 15/18 (160,574Kg Besi + bekisting)

Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
201 Kode Pekerjaan : 07.16.1.D


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
202 Kode Pekerjaan : 07.16.1.E


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
204 Kode Pekerjaan : 07.16.1.G

Besi dia. 8-15 mm dan Besi dia. 12 mm dan Besi dia.10 mm

Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
205 Kode Pekerjaan : 07.16.1.H

Besi dia. 8-15 mm dan 5 Besi dia. 12 mm

Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
206 Kode Pekerjaan : 07.16.1.I


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
207 Kode Pekerjaan : 07.16.1.J


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
208 Kode Pekerjaan : 07.16.1.K


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
209 Kode Pekerjaan : 07.16.1.L

Besi dia. 8-15 mm dan Besi dia. 12 mm dan Besi dia. 10 mm

Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
210 Kode Pekerjaan : 07.16.1.M


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
211 Kode Pekerjaan : 07.16.1.N


Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
212 Kode Pekerjaan : 07.16.1.O

Besi dia. 8-15 mm dan Besi 6 dia. 12 mm dan2 Besi dia. 16 mm

Mandor 0.170 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
213 Kode Pekerjaan : 07.16.1.P

Bahan : Kayu Papan Albasiah 2 X Pakai 0.266 m3

Mandor 0.263 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
214 Kode Pekerjaan : 07.16.1.Q


Mandor 0.263 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat Kolom beton bertulang (300 Kg Besi + bekisting)

Kayu balok Albasiah 0.150 m3
Mandor 0.353 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Besi dia. 6-15 mm dan 4 Besi dia. 10 mm.

Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.265 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.250 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Besi dia. 8-15 mm dan 4 -Besi dia. 12 mm.

Bambu 4.000 btg
Mandor 0.265 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
224 Kode Pekerjaan : 07.17.1.H1


Bambu 4.000 btg
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.265 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.250 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Besi dia. 8-15 mm dan 8 - Besi dia. 12 mm.

Bambu 4.000 btg
Mandor 0.265 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Besi dia. 10-15 mm dan 4 Besi dia. 16 mm. 8 Besi dia. 12 mm.

Mandor 0.250 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.250 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan
233 Kode Pekerjaan : 07.17.1.Q


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
234 Kode Pekerjaan : 07.17.1.R


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
235 Kode Pekerjaan : 07.17.1.S

Besi dia. 8-15 mm dan Besi dia. 12 dan Besi dia. 14 mm

Mandor 0.250 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan
236 Kode Pekerjaan : 07.17.1.T

Besi dia. 8-15 mm dan Besi dia. 12.

Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
237 Kode Pekerjaan : 07.17.1.T1

Besi dia. 8-15 mm,4 - Besi dia. 16 dan 8 - Besi dia. 12.

Plywood 9 mm 4.165 lbr
Bambu 4.000 btg
Mandor 0.265 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
238 Kode Pekerjaan : 07.17.1.U


Mandor 0.250 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan
239 Kode Pekerjaan : 07.17.1.V


Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
240 Kode Pekerjaan : 07.17.1.W


Mandor 0.250 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
241 Kode Pekerjaan : 07.17.1.X

Besi dia. 8-15 mm dan 4 dia. 10 mm.

Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Besi dia. 10-15 mm dan 6 Besi dia. 12 dan 8 Besi dia. 16 mm

Besi Beton U 24 153.670 Kg
Mandor 0.208 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan


Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
245 Kode Pekerjaan : 07.18.1.D1

Besi dia. 8-15 mm dan 4 -Besi dia. 13

Mandor 0.208 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan


Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.208 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan


Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Besi dia. 8-15 mm dan 4 - Besi dia. 13

Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Besi dia. 8-15 mm dan 8 - Besi dia. 12

Mandor 0.208 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan

Besi dia. 8-15 mm , 5 - Besi dia. 12, dan 7 - Besi dia. 13

Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Besi dia. 8-15 mm ,dan 4 - Besi dia. 12,dan 1 - Besi dia. 16

Mandor 0.208 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan

Besi dia. 8-15 mm ,dan 7 - Besi dia. 13,dan 5 - Besi dia. 12

Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m3 Membuat Balk Beton Bertulang 10/15 (224.272 Kg Besi + bekisting)

Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.208 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan
257.A Kode Pekerjaan : 07.18.1.O - 1


Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.208 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m3 Membuat Pondasi beton bertulang (150 Kg Besi + bekisting)

Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat Dinding Beton Bertulang (150 Kg Besi + bekisting)

Mandor 0.193 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 m3 Membuat Tangga Beton Bertulang (200 Kg Besi + bekisting)

Mandor 0.202 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
262 Kode Pekerjaan : 07.22.1.A1

1 m3 Membuat Plat Beton Bertulang Tebal 14 cm (192,202 kg besi + bekisting)
Besi dia. 12-15 mm ( Rangkap )

Tenaga : Tukang batu 0.350 Oh
Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Membuat Plat Beton Bertulang Tebal 14 cm ( 132,442 kg besi + bekisting)

Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
265 Kode Pekerjaan : 07.22.1.B1

Besi dia. 12-15 mm (rangkap)

Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
268 Kode Pekerjaan : 07.22.1.C1


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m3 Membuat Plat Beton Bertulang Tebal 12,50 cm (212,384 kg besi + bekisting)

Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
274 Kode Pekerjaan : 07.22.1.E1


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
278 Kode Pekerjaan : 07.22.1.F1


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
281 Kode Pekerjaan : 07.22.1.G1

Besi dia. 12-15 mm (tunggal)

Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
282 Kode Pekerjaan : 07.22.1.G2


Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Besi dia. 10-10 mm (Tunggal)

Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m3 Membuat plat beton bertulang tebal (7/40) cm (144,279Kg Besi + bekisting)
besi dia. 8-10 mm

Pekerja 3.900 Oh
Mandor 0.165 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Genteng Palentong Kecil
Bahan : Genteng Palentong 25.000 Bh

Mandor 0.008 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kembali Genteng Palentong Kecil

Mandor 0.008 Oh
Jumlah
Keuntungan 10 %
Indeks
No. Uraian
Analisa
1 2 3
Dibulatkan

1 m2 Pasang Atap Genteng Kodok/Glazur
Bahan : Genteng Kodok 25.000 Bh
Mandor 0.008 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Genteng Palentong Super/Besar
Bahan : Genteng Palentong Super 18.000 Bh
Mandor 0.008 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 PASANG ATAP BAJA RINGAN
Bahan : Canal C Truss 75 3.500 m'

GOC 0,35 mm (Reng+Skoring+Angin) 3.000 m'
Dynabolt 8.000 bh
Self Drilling Screw 25.000 lbr
Tukang 0.300 Oh
Mandor 0.015 Oh
Peralatan 1.000 Ls
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 PASANG ATAP ZINCALUM (SPANDEK)
Bahan : Atap Zincalume 0,30 mm 1.100 m2

Indeks
No. Uraian
Analisa
1 2 3
Paku sekrup+mur 6.000 bh
Tukang 0.120 Oh
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 PASANG ATAP NOK ZINCALUM
Bahan : Nok Zincalume 1.100 m'

Paku sekrup+mur 6.000 bh
Tukang 0.150 Oh
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Rangka Alumunium Hollow
Bahan : Pipa Hollow 40x40 2.200 m'

Pipa Hollow 20x40 1.800 m'
Aksesories 1.000 lot
Tukang 0.320 Oh
Mandor 0.009 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Bubung Genteng Kodok Glazur
Bahan : Genteng Bubung Kodok 5.000 Bh
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Bubung Genteng Palentong Besar
Bahan : Genteng Bubung Palentong 5.000 Bh
Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Rooflight Fibreglass (180x90) cm
Bahan : RoofLight Fibreglass 0.600 Lbr
Paku biasa 1/2 - 1 0.050 Kg
Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Asbes Gelombang (2,50 x 0,92 m) x 5 mm
Bahan : Asbes gelombang 0.500 Lbr
Paku Keling 0.120 Kg
Mandor 0.008 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.008 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Asbes Gelombang ( 180 x 0,92 m) x 5 mm
Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Indeks
No. Uraian
Analisa
1 2 3
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Asbes Gelombang (3 x 1,08 m) x 6 mm
Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Indeks
No. Uraian
Analisa
1 2 3
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Bubung Stel Gelombang 0,92 m
Bahan : Bubung Stel Gelombang 2.400 Lbr
Paku Sekrup 6.000 Bh
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Nok Stel Gelombang 1,05 m
Bahan : Nok Stel Gelombang 2.100 Lbr
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Nok Stel Gelombang 1,08 m
Bahan : Nok Stel Gelombang 2.050 Lbr
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Genteng Beton
Bahan : Genteng Beton 11.000 Bh
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pasang Atap Genteng Metal
Bahan : Genteng Metal 1.020 m2

Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Sirap
Bahan : Genteng Sirap 30.000 Bh
Mandor 0.008 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
320 Dibulatkan : 08.1.11

1 m2 Atap Genteng Morando
Bahan : Genteng Morando 18.000 Bh

Kepala Tukang Kayu 0.006 Oh
Pekerja 0.120 Oh
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
321 Dibulatkan : 08.1.11 A

1 m2 Pasang Kembali Genteng Morando
Bahan : Genteng Morando 18.000 Bh

Indeks
No. Uraian
Analisa
1 2 3
Pekerja 0.120 Oh
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
322 Dibulatkan : 08.1.12

1 m' Atap Bubungan Genteng Morando
Bahan : Bubungan Morando 5.000 Bh

Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Genteng Bubung Palentong
Bahan : Genteng Bubung Palentong 5.000 Bh

Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Nok Genteng Beton
Bahan : Nok Genteng Beton 3.500 Bh
Semen Abu-Abu 10.800 Kg
Semen Warna 1.000 Kg
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.020 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m' Pasang Nok Genteng Metal
Bahan : Genteng Decra Bond 1.100 Bh

Mandor 0.013 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Nok Sirap
Bahan : Seng BJLS 30 Lebar 60 0.400 m'
Kayu Borneo, papan t = 3 cm 0.004 m3
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Seng Gelombang
Bahan : Seng Gelombang 30 Lebar 60 0.700 m'
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Nok Seng
Bahan : Seng Plat 30 Lebar 60 0.300 m'
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Atap Alumunium
Bahan : Seng Alumunium Gelombang t = 0,55 1.050 m2
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Langit-Langit Eternit
Bahan : Pelat Asbes tebal 4 mm 1.100 Lbr

Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Langit-Langit Akustik (30x30) cm
Bahan : Akustik uk. 30x30 cm 11.500 Lbr
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Langit-Langit Plywood (30 x 60 ) cm, tebal 4 mm
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Langit-Langit Teakwood (30 x 60 ) cm, tebal 4 mm
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Langit-Langit Teakwood (60 x 120 ) cm, tebal 4 mm
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Langit-Langit Lat Kayu Jati
Mandor 0.010 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m1 List Profil Langit-langit Kayu Lokal Kls II
Indeks
No. Uraian
Analisa
1 2 3
Bahan : List Profil 5 cm Kayu Lokal Kls II 1.050 m

Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m1 List Profil Langit-langit Gypsum
Bahan : List Profil Gypsum 1.050 m'

Lem Adhesif 0.350 kg
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Langit-langit Gypsum Board, tebal 9 mm
Bahan : Gypsum 120 x 240 cm t = 9 mm 0.364 lbr

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Langit-langit GRC Board, tebal 4 mm
Bahan : GRC Board 120 x 240 cm 0.364 lbr

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Kloset Duduk/Monoblok
Bahan : Kloset Duduk/Monoblok 1.000 Bh

Perlengkapan (6%x Harga Satuan) 1.000 Ls
Mandor 0.160 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Kloset Jongkok Porselen
Bahan : Kloset Jongkok Porselen 1.000 Bh

Mandor 0.160 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Kloset Jongkok Teraso
Bahan : Kloset Jongkok Teraso 1.000 Bh
Indeks
No. Uraian
Analisa
1 2 3
Bata Merah 5x11x22 cm 7.000 Bh
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Urinoir
Bahan : Urinoir 1.000 Bh
Perlengkapan (6% x Harga Satuan) 1.000 Ls
Mandor 0.050 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Washtafel
Bahan : Washtafel 1.000 unit

Semen warna 6.000 Kg
Mandor 0.060 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Memasang 1 Bh Bak Mandi Teraso Volume 0,30 m3
Bahan : Bak Teraso 1.000 unit
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.900 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Bak Mandi Fibreglass Volume 0,30 m3
Bahan : Bak Fibreglass 1.000 unit
Perlengkapan (12% x Harga) 1.000 Ls
Mandor 0.110 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Bak Mandi Batu Bata Volume 0,30 m3
Bahan : Batu Bata 150.000 bh
Semen Portland 120.000 kg
Keramik 20 x 25 Dinding WC KW 1 DN Corak 88.000 bh
Mandor 0.030 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Membuat 1 Bh Bak Beton Volume 1 m3 Air
Bahan : Beton 1:1 1/2 : 2 1/2 0.900 m3
Kayu Cetakan 8.000 m2
Keramik 20 x 20 (WC) KW 1 DN Corak/Warna/Anti Slip 125.000 bh
Perlengkapan (10% x Harga Total) 1.000 -
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.018 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Membuat 1 Bh Bak Fibreglass Volume 1 m3 Air
Bahan : Bak Fibreglass 1.000 bh

Perlengkapan (12% x Harga Bak) 1.000 -
Mandor 0.015 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 m' Pipa Penyalur Air Limbah Jenis Pipa Tanah, diameter 20 cm
Bahan : Buis Beton dia. 20 cm 1.600 Bh

Pasir Urug 0.014 m3
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 m' Pipa Beton, diameter 30 cm - 100 cm
Bahan : Buis beton dia, 100 cm 1.100 Bh
Batu Bata 176.000 bh
Pasir Urug 0.069 m3
Mandor 0.019 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Buah Bak Kontrol Pasangan Batu Bata Ukuran (30x30) cm, Tinggi 35 cm

Batu Kerikil 0.070 m3
Besi Beton 1.600 kg
Mandor 0.011 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Besi Beton 2.600 kg
Mandor 0.016 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Indeks
No. Uraian
Analisa
1 2 3
Besi Beton 4.850 kg
Mandor 0.016 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Memasang 1 m' Pipa Galvanis diameter 1/2 "
Bahan : Pipa Galvanis dia. 1/2" 1.200 m'

Perlengkapan (35%xharga pipa) 1.000 -
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 m' Pipa Galvanis diameter 3/4"
Bahan : Pipa Galvanis dia.3/4" 1.200 m'

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 m' Pipa Galvanis diameter 1"
Bahan : Pipa Galvanis dia.1" 1.200 m'
Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 m' Pipa Galvanis diameter 1 1/2"
Bahan : Pipa Galvanis dia.1 1/2 " 1.200 m'
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Mandor 0.007 Oh
Keuntungan 0 %
Dibulatkan

Memasang 1 m' Pipa PVC Tipe AW diameter 1/2"
Bahan : Pipa PVC tipe AW dia. 1/2" 1.200 m'

Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
Memasang 1 m' Pipa PVC Tipe AW diameter 3/4"
Bahan : Pipa PVC tipe AW dia. 3/4" 1.200 m'

Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 m' Pipa PVC Tipe AW diameter 1"
Bahan : Pipa PVC tipe AW dia. 1" 1.200 m'

Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Memasang 1 m' Pipa PVC Tipe AW diameter 1 1/2"
Bahan : Pipa PVC tipe AW dia. 1 1/2" 1.200 m'

Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 m' Pipa PVC Tipe AW diameter 2 1/2 "
Bahan : Pipa PVC tipe AW dia. 2 1/2" 1.200 m'

Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Perlengkapan (35% x harga pipa) 1.000 -
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

Memasang 1 Bh Bak Cuci Piring Stainless Steel
Bahan : Bak Cuci Stainless Steel 1.000 Bh

Water drain + Asesories 1.000 Set
Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Bak Cuci Piring Teraso
Bahan : Bak Cuci Teraso 1.000 Bh
Water drain + Asesories 1.000 Bh
Pasir 0.050 m3
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Kran dia. 3/4 " atau 1/2"
Bahan : Kran Air 1.000 Bh

Seal Tape 0.025 Bh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Memasang 1 Bh Floor drain
Indeks
No. Uraian
Analisa
1 2 3
Bahan : Floor Drain 1.000 Bh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Saluran Grefel Buis Beton 1/2 Ø 20 cm + Pasangan
Galian Tanah 0.150 m3

Gravel beton 1/2 Ø 20 cm 1.000 bh
Pasangan bata + Plesteran 1 : 5 + 0.500 m2
Acian
Jumlah
Keuntungan 10 %
Dibulatkan

1 Kg Pasang Rangka Atap Baja
Bahan : Besi Profil WF 1.100 Kg
Meni Besi 0.080 Kg
Tenaga : Tukang Besi 0.006 Oh
Pekerja 0.060 Oh
Mandor 0.000 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Pintu Besi Baja
Pekerja 0.650 Oh
Mandor 0.032 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Jendela Besi
Indeks
No. Uraian
Analisa
1 2 3
Pekerja 1.050 Oh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Jendela Besi Tahan Api
Pekerja 1.022 Oh
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Pintu Gulung Besi
Pekerja 1.200 Oh
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m2 Ongkos Pasang Pintu Lipat
Pekerja 1.050 Oh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Pintu Sunscreen Alumunium
Pekerja 0.080 Oh
Mandor 0.004 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Rolling Door
Pekerja 1.050 Oh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Pintu Aluminium
Pekerja 1.050 Oh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Venetions Blinds
Pekerja 0.350 Oh
Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Vertikals Blinds
Pekerja 0.350 Oh
Mandor 0.002 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m2 Ongkos Pasang Terali Besi
Indeks
No. Uraian
Analisa
1 2 3
Tenaga : Tukang Las 1.200 Oh
Pekerja 1.200 Oh
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kawat Harmonika 2 cm
Bahan : Kawat Harmonika 2 cm 1.100 m2
Paku Biasa 1/2"-1" 0.020 Kg
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kawat Nyamuk
Bahan : Kawat Nyamuk 1.100 m2
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kawat Kassa
Bahan : Kawat Kassa 1.100 m2
Mandor 0.001 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Kawat Burung
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m2 Ongkos Pasang Kawat Burung
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Jendela Nako & Tralis
Bahan : Paku Sekrup 0.020 Kg
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Talang Datar Seng
Bahan : Seng Plat 30 Lebar 60 1.100 m2

Papan Kayu kls II 0.010 m3
Flincote/meni besi 0.250 Kg
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m' Pasang Talang Miring Seng Bjls

Papan Kayu kls II 0.019 m3
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Talang 1/2 Lingkaran D-10 cm, Seng Bjls 30
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Kunci Tanam Antik
Bahan : Kunci Tanam Antik 1.000 Bh

Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Kunci Tanam Biasa
Indeks
No. Uraian
Analisa
1 2 3
Bahan : Kunci Tanam Biasa 1.000 Bh

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Kunci Tanam Kamar Mandi
Bahan : Kunci Tanam Kamar Mandi 1.000 Bh

Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Kunci Silinder
Bahan : Kunci Silinder 1.000 Bh

Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 Buah Pasang Engsel Pintu
Bahan : Engsel Pintu 1.000 Bh

Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Engsel Jendela Kupu-Kupu
Bahan : Engsel Jendela 1.000 Bh

Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Kunci Selot jendela
Bahan : Selot Jendela 1.000 Bh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Kait Angin
Bahan : Kait Angin 1.000 Bh

Mandor 0.008 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Door Closer
Bahan : Door Closer 1.000 Bh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Kunci Selot Pintu
Bahan : Kunci Selot 1.000 Bh

Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Pegangan Pintu/Door Holder
Bahan : Door Holder 1.000 Bh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Door Stop
Bahan : Door Stop 1.000 Bh
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 Buah Pasang Rel Pintu Dorong
Bahan : Rel Pintu Dorong 1.000 Bh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 Buah Pasang Kunci Lemari
Bahan : Kunci Lemari 1.000 Bh
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaca, Tebal 3 mm
Bahan : Kaca Tebal 3 mm 1.100 m2
Sealant 0.070 kg
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan


Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3


Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaca Buram, Tebal 12 mm
Bahan : Kaca Buram 1.100 m2
Sealant 0.070 kg
Mandor 0.001 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Kaca Patri, Tebal 5 mm
Bahan : Kaca Patri 1.100 m2
Sealant 0.050 kg
Mandor 0.000 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Ubin Pc Abu-Abu Uk. 30x30 cm
Bahan : Ubin Abu-abu 30x30 cm 11.870 Bh
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.013 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Ubin Pc Abu-Abu Uk. 20x20 cm
Bahan : Ubin Abu-abu 20x20 cm 26.500 Bh

Mandor 0.014 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Ubin Warna Uk. 30x30 cm
Bahan : Ubin Warna 30x30 cm 11.870 Bh
Mandor 0.013 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Ubin Warna Uk. 20x20 cm
Bahan : Ubin Warna 20x20 cm 26.500 Bh
Mandor 0.014 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Ubin Granit 60 x 60 cm (Garuda)
Bahan : Ubin Granit 60x60 cm 1.000 m2

Mandor 0.013 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Ubin Granit 60 x 60 cm (Palentino/ Magnum)
Bahan : Ubin Granit 60x60 cm 1.000 m2

Mandor 0.013 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Ubin Marmer Alam Ukuran Besar
Bahan : Marmer Alam Citatah Ukuran Besar ( 60 x 90 cm ) 1.000 m2
Mandor 0.013 Oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Plint Ubin Pc Abu-abu uk. 15x20 cm
Bahan : Plint Ubin 15x20 cm 5.300 Bh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Plint Ubin Pc Abu-abu uk. 10x30 cm
Bahan : Plint Ubin 10x30 cm 3.530 Bh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Plint Ubin Pc Warna uk. 10x20 cm
Bahan : Plint Ubin PC Warna 10x20 cm 5.300 Bh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 m' Pasang Plint Ubin Pc Warna uk. 10x30 cm
Bahan : Plint Ubin PC Warna 10x30 cm 3.530 Bh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Plint Vinyl Tanpa Adukan
Bahan : Lt Vinyl karet 30x30 Kwl I 0.315 m2
Lem Vinyl 0.080 Kg
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Pasang Plint Keramik 10 x 20 cm
Bahan : Ubin Keramik 10x20 cm 5.300 bh
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pasang Lantai Keramik 20 x 20 cm / Polos
Bahan : Ubin Keramik 20 x 20 cm / Polos 26.500 bh

Mandor 0.014 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Keramik 25 x 25 cm anti slip / Corak
Bahan : Ubin Keramik 25 x 25 cm anti slip 17.000 bh

Mandor 0.014 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Keramik uk. 40x40 cm / Polos
Bahan : Keramik 40x40 cm / polos 6.630 bh

Mandor 0.035 Oh
Jumlah
Keuntungan 10 %
Indeks
No. Uraian
Analisa
1 2 3
Dibulatkan

1 m2 Pasang Lantai Keramik 30 x 30 cm /Polos
Bahan : Ubin Keramik 30 x 30 cm 11.870 bh

Mandor 0.035 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pasang Lantai Keramik 30 x 30 cm Anti Slip

Mandor 0.035 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Lantai Keramik 10 x 30 cm
Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Lantai Karpet
Bahan : Lem Vinyl 0.350 Kg
Mandor 0.009 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Lantai Parquet Jati
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.033 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Ongkos Pasang Gymfloor
Mandor 0.033 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Dinding keramik 20 x 20 cm, Warna
Bahan : Keramik 20 x 20 (WC) KW 1 DN Corak/Warna/Anti Slip 26.000 Bh

Mandor 0.045 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Dinding Keramik 10x20 cm
Bahan : Keramik 10x20 cm 53.000 Bh
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.045 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Dinding Keramik 20x20 cm polos
Bahan : Keramik 20x20 cm polos 26.000 bh

Mandor 0.045 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Dinding Keramik 25x40 cm
Bahan : Keramik 25x40 cm 13.750 bh

Mandor 0.045 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Dinding Keramik 10x20 cm warna
Bahan : Keramik 10x20 cm warna 53.000 Bh
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.045 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Dinding Marmer 100x100 cm
Bahan : Marmer 1.060 m2
Paku Pancing 60x230 3.030 Bh
Semen portland 12.440 Kg
Mandor 0.065 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Dinding Bata Pelapis 7x3x24 cm
Bahan : Bata Pelapis dinding 60.000 Bh
Semen Abu-abu 12.440 Kg
Mandor 0.030 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pasang Dinding Bata Klinker 5x5x24 cm
Bahan : Bata Pelapis Klinker 80.000 Bh
Mandor 0.030 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pasang Dinding Batu Tempel Hitam
Bahan : Batu Tempel Hitam 1.050 m2

Mandor 0.030 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Plint Kayu 2 x 10 cm
Bahan : Kayu Papan Jati 0.002 m3
Paku Sekrup 3,5" 0.050 Kg
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pengecatan Bidang Kayu Lama
Bahan : Plamir 0.150 Kg

Cat Dasar 0.170 Kg
Cat Penutup 0.170 Kg
Kwass 0.005 bh
Ampelas 0.020 lbr
Tukang Cat 0.075 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m2 Mengikis/Mengerok Permukaan Cat Tembok Lama
Bahan : Soda Api 0.150 Kg
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Mencuci Bidang Permukaan Tembok Yang Pernah di Cat
Bahan : Sabun 0.050 Kg
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Mengerok Karat Cat Lama Permukaan Baja dengan Cara Manual

Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Menyabun Permukaan Tembok Lama
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Mendempul dan Menggosok kayu
Bahan : Dempul Jadi 0.080 Kg
Minyak Cat 0.020 Kg
Batu Apung 0.010 Kg
Tukang Cat 0.040 Oh
Indeks
No. Uraian
Analisa
1 2 3
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pengecatan Bidang Kayu Baru 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
Bahan : Cat Meni 0.200 Kg

Plamir 0.150 Kg
Kwass 0.010 bh
Pengencer 0.030 ltr
Ampelas 0.200 lbr
Cat Dasar 0.170 Kg
Cat Penutup 2 x 0.260 Kg
Tukang Cat 0.009 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pengecatan Bidang Kayu Baru ( 1 Lapis Plamir), 1 Lapis Cat Dasar, 3 Lapis Cat Penutup
Bahan : Cat Meni 0.200 Kg

Plamir 0.150 Kg
Kwass 0.010 bh
Pengencer 0.030 ltr
Ampelas 0.200 lbr
Cat Dasar 0.170 Kg
Cat Penutup 2 x 0.350 Kg
Tukang Cat 0.105 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pelaburan Bidang Kayu dengan Teak Oil
Bahan : Teak Oil 0.360 Ltr
Indeks
No. Uraian
Analisa
1 2 3
Tukang Cat 0.063 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pelaburan Bidang Kayu dengan Politur
Bahan : Politur 0.150 Ltr
Politur jadi 0.372 Ltr
Ampelas 2.000 Lbr
Tukang Cat 0.060 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m2 Pelaburan Bidang Kayu dengan Cat Residu dan Ter
Bahan : Plincote 0.350 kg
Mandor 0.006 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pelaburan Bidang Kayu dengan Vernis
Bahan : Vernis 0.150 Ltr
Dempul 0.050 Kg
Ampelas 0.100 Lbr
Kwass 0.010 Bh
Tukang Cat 0.160 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pengecatan Tembok Baru sanlex (1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
Bahan : Plamir tembok 0.100 kg

Cat Dasar sanlex 0.100 Kg
Cat Penutup Sanlex 2 x 0.260 Kg
Roll cat tembok 0.010 bh
Amplas 0.050 lbr
Tukang Cat 0.063 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3

1 m2 Pengecatan Tembok Lama ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
Bahan : Cat Dasar sanlex 0.120 Kg

Amplas 0.050 lbr
Tukang Cat 0.042 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pengecatan Plafond Baru (1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
Bahan : Plamir 0.050 kg

Cat Dasar sanlex 0.100 Kg
Amplas 0.050 lbr
Tukang Cat 0.063 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pengecatan Permukaan Genteng dan Bubungan dengan Cat Genteng
Bahan : Cat genting 0.420 Kg

Kwass 0.010 Bh
Tukang Cat 0.070 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 m2 Pemasangan Wall Paper
Bahan : Wall Paper 1.200 m2
Perekat 0.200 Kg
Tukang Cat 0.200 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pengecatan Permukaan Baja dengan Meni Besi
Bahan : Meni Besi 0.100 Kg
Kwass 0.010 Bh
Tukang Cat 0.200 Oh
Mandor 0.003 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pengecatan Permukaan Baja dengan Meni Besi dengan perancah
Bahan : Meni Besi 0.100 Kg
Kwass 0.010 Bh
Steger 0.050 m2
Tukang Cat 0.225 Oh
Mandor 0.008 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Pengecatan dengan Cat Besi
Bahan : Menie Besi (sek. Zinkromate) 0.170 kg
Cat Besi 0.200 kg
Minyak Cat 0.150 ltr
Kwas 3" 0.050 bh
Ampelas Besi 0.400 kg
Tenaga : Tukang Cat 0.300 oh
Kepala Tukang 0.030 oh
Pekerja 0.200 oh
Mandor 0.010 oh
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Bongkaran Dinding Bata

Mandor 0.090 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Bongkaran Lantai Keramik

Mandor 0.090 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Bongkaran Plesteran Dinding

Mandor 0.025 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m2 Bongkaran Plafond

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Bongkaran Genteng ( Jika Bongkaran Tidak Di Pakai )

Mandor 0.010 Oh
Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan

1 m2 Bongkaran Genteng ( Jika Bongkaran Di Pakai )

Mandor 0.100 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Bongkaran Rangka Atap

Mandor 0.005 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m3 Bongkaran Kusen

Mandor 0.400 Oh
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Perkerasan Blok
Tenaga : Mandor 0.040 Oh

Tukang 0.320 Oh
Pekerja 0.480 Oh
Bahan : Paving Blok 25.000 bh
Alat Bantu 0.036 Set
Peralatan : Stamper/Vibrator Plate 0.200 jam
Jumlah
Keuntungan 10 %
Indeks
No. Uraian
Analisa
1 2 3
Dibulatkan

1 Btg Penanaman Pohon Pelindung
Tenaga : Mandor 1.000 Oh

Pekerja 4.000 Oh
Alat Bantu 0.400 Set
Peralatan : Dump Truck 3,5 T / 145 HP 5.000 jam
Jumlah Per 25 Btg

Keuntungan 10 %
Jumlah per Btg

1 m3 Timbunan Tanah dipadatkan dengan menggunakan alat Berat,
Material dari Borrow Area ( Jarak Angkut 0,1 -5 km )
Bahan Tanah 1.200 m3

Tenaga : Operator 0.048 Jam
Mekanik 0.010 Jam
Pengemudi 0.039 Jam
Mandor 0.005 Jam
Juru Ukur 0.012 Jam
Juru Pengujian 0.012 Jam
Peralatan Buldozer 0.013 Jam
Wheel Excavator 0.022 Jam
Vibration Roller 4 T 0.013 Jam
Dump Truck 3,5 T / 145 HP 0.039 Jam
Water Tank Truck 1.000 Ls
Jumlah
Keuntungan 10 %
Dibulatkan

Material dari Borrow Area ( Jarak Angkut 5-10 km )

Mekanik 0.010 Jam
Pengemudi 0.105 Jam
Mandor 0.005 Jam
Juru Ukur 0.012 Jam
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan


Mekanik 0.010 Jam
Pengemudi 0.152 Jam
Mandor 0.005 Jam
Juru Ukur 0.012 Jam
Jumlah
Keuntungan 10 %
Dibulatkan


Mekanik 0.010 Jam
Pengemudi 0.212 Jam
Mandor 0.005 Jam
Juru Ukur 0.012 Jam
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

1 Ha Pembersihan Lapangan dengan Menggunakan Alat Berat

Mekanik 65.540 Jam
Mandor 2.851 Jam
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Stripping Permukaan Tanah dengan Menggunakan Alat Berat.

Mekanik 0.001 Jam
Pengemudi 0.012 Jam
Mandor 0.000 Jam
Jumlah
Keuntungan 10 %
Dibulatkan

1 m2 Galian Tanah dengan Menggunakan Alat Berat.

Mekanik 0.004 Jam
Pengemudi 0.002 Jam
Mandor 0.005 Jam
Jumlah
Keuntungan 10 %
Dibulatkan
Indeks
No. Uraian
Analisa
1 2 3
1 m3 Timbunan Tanah di Padatkan dengan Stamper
Bahan Bahan Timbunan 1.200 m3

Mandor 0.010 Oh
Peralatan Alat Pemadat (Stamper) 1.000 Ls
Jumlah
Keuntungan 10 %
Dibulatkan

1 m' Tiang Cerucuk Bambu di Pancangkan Kedalam Tanah Lunak

Mandor 1.045 Oh
Peralatan Alat bantu 1.000 Ls
Jumlah
Keuntungan 10 %
Dibulatkan
1 m2 Mencabut Tiang Pancang dari dalam Tanah

Mandor 0.250 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m3 Bronjong Uk. (0,5 x 1x2) dia. Kawat di Galvano 3 mm untuk diisi batu
kali (dengan 1 sekat )
Bahan Batu kali 1.000 m3

Kawat Bronjong dia. 4 mm 13.290 kg
Tenaga : Pekerja Penganyam 0.750 Oh
Tukang Anyam 0.940 Oh
Mandor Penganyam 0.040 Oh
Pekerja Pengisi 2.110 Oh
Indeks
No. Uraian
Analisa
1 2 3
Mandor Pengisi 0.040 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m3 Bongkaran Pasangan (tebal lebih dari 50 mm )

Mandor 0.400 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
1 m3 Bongkaran Pasangan (tebal lebih dari 30 mm )

Mandor 0.100 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
492 KODE PEKERJAA : 10.11.Brm.1
1 M' PEMASANGAN PIPA PVC dia 3" MELALUI GALIAN BERM JALAN
a. Pemadatan Tanah 0.276 m3

b. Galian Tanah Keras 0.280 m3
c. Buangan Sisa Galian 0.004 m3
d. Penyambungan Pipa 1.000 LS
Jumlah
Keuntungan 10 %
Dibulatkan
493 KODE PEKERJAA : 10.11.Brm.2

1 M' PEMASANGAN PIPA PVC dia 2" MELALUI GALIAN BERM JALAN

Jumlah
Keuntungan 10 %
Dibulatkan
494 KODE PEKERJAA : 10.11.Tb6
1 M' PEMASANGAN PIPA PVC dia 4" MELALUI GALIAN TANAH BIASA

b. Galian Tanah biasa 0.315 m3
Indeks
No. Uraian
Analisa
1 2 3
Jumlah
Keuntungan 10 %
Dibulatkan

Jumlah
Keuntungan 10 %
Dibulatkan

Jumlah
Keuntungan 10 %
Dibulatkan

Jumlah
Keuntungan 10 %
Dibulatkan

1 M' PEMASANGAN PIPA PVC dia 3/4" MELALUI GALIAN TANAH BIASA

Jumlah
Keuntungan 10 %
Dibulatkan
499 KODE PEKERJAA : 10.11.Tk.6
Indeks
No. Uraian
Analisa
1 2 3
1 M' PEMASANGAN PIPA PVC dia 4" MELALUI GALIAN TANAH BERBATU

b. Galian Tanah keras 0.315 m3
Jumlah
Keuntungan 10 %
Dibulatkan
1 M' PEMASANGAN PIPA PVC dia 3" MELALUI GALIAN BERM BERBATU

b. Galian Tanah keras 0.280 m3
Jumlah
Keuntungan 10 %
Dibulatkan
1 M' PEMASANGAN PIPA PVC dia 2" MELALUI GALIAN BERM BERBATU

Jumlah
Keuntungan 10 %
Dibulatkan
1 M' PEMASANGAN PIPA PVC dia 1" MELALUI GALIAN TANAH BERBATU

Jumlah
Keuntungan 10 %
Dibulatkan
1 M' PEMASANGAN PIPA PVC dia 3/4" MELALUI GALIAN TANAH BERBATU

Jumlah
Indeks
No. Uraian
Analisa
1 2 3
Keuntungan 10 %
Dibulatkan

1 Bh Pasangan Cansteen
Bahan : Cansteen 1.000 Bh

Sement Portland 6.800 Kg
Mandor 0.004 Oh
Jumlah
Keuntungan 10 %
Dibulatkan
AN PENINGKATAN MUTU PENDIDIKAN DASAR
N TAHUN ANGGARAN 2015
Harga Satuan Upah Bahan Jumlah

Rp. Rp. Rp. Rp.
4 5 6 7
2,407,500.00 267,232.50
1,440.00 3,600.00
80,250.00 96,300.00
195,000.00 975.00
208,757.00 1,878.81
16,050.00 963.00
16,655.00 7,494.75
75,000.00 1,500.00
70,000.00 28,000.00
80,000.00 1,600.00
75,000.00 1,500.00
32,600.00 378,444.06 411,044.06
41,104.41
452,148.00
1,819,000.00 21,828.00
1,926,000.00 13,482.00
16,050.00 321.00
75,000.00 7,500.00
70,000.00 7,000.00
80,000.00 800.00
75,000.00 375.00
15,675.00 35,631.00 51,306.00
5,130.60
56,436.00
1,819,000.00 70,941.00
1,926,000.00 346,680.00
16,050.00 13,642.50
1,440.00 50,400.00
160,000.00 24,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
195,000.00 19,500.00
285,369.00 42,805.35
750.00 22,500.00
26,750.00 6,687.50
24,610.00 49,220.00
48,150.00 3,852.00
90,950.00 90,950.00
85,600.00 5,136.00
75,000.00 150,000.00
75,000.00 75,000.00
70,000.00 140,000.00
80,000.00 24,000.00
75,000.00 3,750.00
392,750.00 746,314.35 1,139,064.35
113,906.44
1,252,970.00
1,819,000.00 236,470.00
16,050.00 4,012.50
45,475.00 45,475.00
50,000.00 6,250.00
75,000.00 9,375.00
15,625.00 285,957.50 301,582.50
30,158.25
331,740.00
Rp. Rp. Rp. Rp.
4 5 6 7
9,095.00 9,095.00
86,250.00 21,562.50
75,000.00 1,275.00
70,000.00 17,500.00
80,000.00 160.00
75,000.00 975.00
19,910.00 30,657.50 50,567.50
5,056.75
55,624.00
70,000.00 3,500.00
75,000.00 375.00
3,875.00 - 3,875.00
387.50
4,262.00
70,000.00 52,500.00
75,000.00 1,875.00
54,375.00 - 54,375.00
5,437.50
59,812.00
70,000.00 63,000.00
75,000.00 3,375.00
66,375.00 - 66,375.00
6,637.50
73,012.00
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 73,500.00
75,000.00 5,025.00
78,525.00 - 78,525.00
7,852.50
86,377.00
70,000.00 70,000.00
75,000.00 2,400.00
72,400.00 - 72,400.00
7,240.00
79,640.00
70,000.00 105,000.00
75,000.00 4,500.00
109,500.00 - 109,500.00
10,950.00
120,450.00
70,000.00 84,000.00
75,000.00 3,375.00
87,375.00 - 87,375.00
8,737.50
96,112.00
70,000.00 84,000.00
75,000.00 1,875.00
85,875.00 - 85,875.00
8,587.50
94,462.00
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 105,000.00
75,000.00 37,500.00
142,500.00 - 142,500.00
14,250.00
156,750.00
70,000.00 35,000.00
75,000.00 3,750.00
38,750.00 - 38,750.00
3,875.00
42,625.00
70,000.00 36,120.00
75,000.00 3,750.00
39,870.00 - 39,870.00
3,987.00
43,857.00
70,000.00 35,000.00
75,000.00 3,750.00
38,750.00 - 38,750.00
3,875.00
42,625.00
125,000.00 150,000.00
70,000.00 21,000.00
75,000.00 750.00
21,750.00 150,000.00 171,750.00
17,175.00
188,925.00
Rp. Rp. Rp. Rp.
4 5 6 7
141,989.00 170,386.80
70,000.00 17,500.00
75,000.00 1,875.00
19,375.00 170,386.80 189,761.80
18,976.18
208,737.00
86,250.00 103,500.00
70,000.00 10,500.00
75,000.00 1,125.00
11,625.00 103,500.00 115,125.00
11,512.50
126,637.00
140,000.00 168,000.00
70,000.00 17,500.00
75,000.00 1,875.00
19,375.00 168,000.00 187,375.00
18,737.50
206,112.00
177,299.00 212,758.80
125,000.00 54,000.00
70,000.00 54,600.00
75,000.00 29,250.00
80,000.00 3,120.00
75,000.00 2,925.00
89,895.00 266,758.80 356,653.80
35,665.38
392,319.00
Rp. Rp. Rp. Rp.
4 5 6 7
177,299.00 212,758.80
1,440.00 564,480.00
160,000.00 50,240.00
70,000.00 105,000.00
75,000.00 56,250.00
80,000.00 6,000.00
75,000.00 5,625.00
172,875.00 827,478.80 1,000,353.80
100,035.38
1,100,389.00
177,299.00 212,758.80
1,440.00 384,480.00
160,000.00 68,320.00
70,000.00 105,000.00
75,000.00 56,250.00
80,000.00 6,000.00
75,000.00 5,625.00
172,875.00 665,558.80 838,433.80
83,843.38
922,277.00
177,299.00 212,758.80
1,440.00 290,880.00
160,000.00 77,600.00
70,000.00 105,000.00
75,000.00 56,250.00
80,000.00 6,000.00
75,000.00 5,625.00
172,875.00 581,238.80 754,113.80
75,411.38
829,525.00
Rp. Rp. Rp. Rp.
4 5 6 7
177,299.00 212,758.80
1,440.00 234,720.00
160,000.00 83,200.00
70,000.00 105,000.00
75,000.00 56,250.00
80,000.00 6,000.00
75,000.00 5,625.00
172,875.00 530,678.80 703,553.80
70,355.38
773,909.00
177,299.00 212,758.80
1,440.00 195,840.00
160,000.00 87,040.00
70,000.00 105,000.00
75,000.00 56,250.00
80,000.00 6,000.00
75,000.00 5,625.00
172,875.00 495,638.80 668,513.80
66,851.38
735,365.00
177,299.00 212,758.80
1,440.00 168,480.00
160,000.00 89,760.00
70,000.00 105,000.00
75,000.00 56,250.00
80,000.00 6,000.00
75,000.00 5,625.00
172,875.00 470,998.80 643,873.80
64,387.38
708,261.00
13,643.00 1,023,225.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,440.00 290,880.00
195,000.00 62,400.00
285,369.00 139,830.81
19,260.00 15,408.00
70,000.00 210,000.00
75,000.00 63,750.00
80,000.00 6,800.00
75,000.00 11,250.00
291,800.00 1,531,743.81 1,823,543.81
182,354.38
2,005,898.00
177,299.00 79,784.55
1,440.00 403,200.00
195,000.00 87,750.00
285,369.00 191,197.23
70,000.00 166,600.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 6,000.00
197,500.00 761,931.78 959,431.78
95,943.18
1,055,374.00
750.00 52,500.00
1,440.00 40,032.00
160,000.00 4,480.00
70,000.00 22,400.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 1,125.00
31,825.00 97,012.00 128,837.00
12,883.70
141,720.00
Rp. Rp. Rp. Rp.
4 5 6 7
750.00 52,500.00
1,440.00 27,288.00
160,000.00 6,080.00
70,000.00 21,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 1,125.00
30,425.00 85,868.00 116,293.00
11,629.30
127,922.00
Rp. Rp. Rp. Rp.
4 5 6 7
750.00 52,500.00
1,440.00 20,692.80
160,000.00 6,400.00
70,000.00 21,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 1,125.00
30,425.00 79,592.80 110,017.80
11,001.78
121,019.00
750.00 52,500.00
1,440.00 16,560.00
160,000.00 6,880.00
70,000.00 21,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 1,125.00
30,425.00 75,940.00 106,365.00
10,636.50
117,001.00
750.00 52,500.00
1,440.00 13,939.20
160,000.00 7,200.00
70,000.00 21,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 1,125.00
30,425.00 73,639.20 104,064.20
10,406.42
114,470.00
Rp. Rp. Rp. Rp.
4 5 6 7
3,200.00 40,000.00
1,440.00 19,440.00
160,000.00 7,680.00
13,643.00 26,603.85
70,000.00 22,400.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 1,125.00
31,825.00 93,723.85 125,548.85
12,554.89
138,103.00
1,440.00 11,197.44
160,000.00 3,680.00
70,000.00 21,000.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 1,125.00
34,575.00 14,877.44 49,452.44
4,945.24
54,397.00
1,440.00 7,464.96
160,000.00 4,160.00
70,000.00 21,000.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 1,125.00
34,575.00 11,624.96 46,199.96
4,620.00
50,819.00
1,440.00 14,929.92
Rp. Rp. Rp. Rp.
4 5 6 7
160,000.00 4,960.00
70,000.00 18,200.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 975.00
35,775.00 19,889.92 55,664.92
5,566.49
61,231.00
1,440.00 9,953.28
160,000.00 5,600.00
70,000.00 28,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 1,650.00
46,250.00 15,553.28 61,803.28
6,180.33
67,983.00
1,440.00 11,197.44
160,000.00 3,680.00
70,000.00 21,000.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 1,125.00
34,575.00 14,877.44 49,452.44
4,945.24
54,397.00
1,440.00 720.00
160,000.00 2,080.00
70,000.00 5,600.00
75,000.00 30,000.00
80,000.00 3,200.00
75,000.00 300.00
Rp. Rp. Rp. Rp.
4 5 6 7
39,100.00 2,800.00 41,900.00
4,190.00
46,090.00
1,440.00 6,220.80
160,000.00 960.00
70,000.00 21,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 1,125.00
30,425.00 7,180.80 37,605.80
3,760.58
41,366.00
1,440.00 9,129.60
160,000.00 1,920.00
70,000.00 21,000.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 1,125.00
34,575.00 11,049.60 45,624.60
4,562.46
50,187.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,440.00 4,680.00
70,000.00 14,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 750.00
23,050.00 4,680.00 27,730.00
2,773.00
30,503.00
13,910,000.00 15,301,000.00
16,050.00 20,062.50
40,125.00 40,125.00
70,000.00 490,000.00
75,000.00 1,575,000.00
80,000.00 168,000.00
75,000.00 26,250.00
2,259,250.00 15,361,187.50 17,620,437.50
1,762,043.75
19,382,481.00
7,490,000.00 8,988,000.00
16,050.00 20,062.50
40,125.00 40,125.00
70,000.00 420,000.00
75,000.00 1,350,000.00
80,000.00 144,000.00
75,000.00 22,500.00
1,936,500.00 9,048,187.50 10,984,687.50
1,098,468.75
12,083,156.00
Rp. Rp. Rp. Rp.
4 5 6 7
508,250.00 609,900.00
16,050.00 20,062.50
40,125.00 40,125.00
70,000.00 420,000.00
75,000.00 1,350,000.00
80,000.00 160,000.00
75,000.00 22,500.00
1,952,500.00 670,087.50 2,622,587.50
262,258.75
2,884,846.00
2,407,500.00 2,889,000.00
16,050.00 20,062.50
40,125.00 40,125.00
70,000.00 420,000.00
75,000.00 1,350,000.00
80,000.00 160,000.00
75,000.00 22,500.00
1,952,500.00 2,949,187.50 4,901,687.50
36,762.66
3,676.27
40,438.00
2,407,500.00 2,889,000.00
20,000.00 25,000.00
16,000.00 16,000.00
60,000.00 360,000.00
70,000.00 1,260,000.00
80,000.00 160,000.00
80,000.00 24,000.00
1,804,000.00 2,930,000.00 4,734,000.00
56,808.00
5,680.80
62,488.00
Rp. Rp. Rp. Rp.
4 5 6 7
- -
70,000.00 7,000.00
75,000.00 37,500.00
80,000.00 8,400.00
75,000.00 390.00
53,290.00 - 53,290.00
5,329.00
58,619.00
15,515,000.00 620,600.00
40,125.00 20,062.50
70,000.00 70,000.00
75,000.00 225,000.00
80,000.00 24,000.00
75,000.00 3,750.00
322,750.00 640,662.50 963,412.50
96,341.25
1,059,753.00
10,000,000.00 400,000.00
40,125.00 20,062.50
70,000.00 70,000.00
75,000.00 225,000.00
80,000.00 24,000.00
75,000.00 3,750.00
322,750.00 420,062.50 742,812.50
74,281.25
817,093.00
5,885,000.00 235,400.00
40,125.00 20,062.50
70,000.00 70,000.00
75,000.00 225,000.00
80,000.00 24,000.00
75,000.00 3,750.00
Rp. Rp. Rp. Rp.
4 5 6 7
322,750.00 255,462.50 578,212.50
57,821.25
636,033.00
2,568,000.00 102,720.00
40,125.00 20,062.50
70,000.00 70,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,750.00
281,250.00 122,782.50 404,032.50
565,645.50
-
565,645.00
2,568,000.00 102,720.00
40,125.00 20,062.50
70,000.00 70,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,750.00
281,250.00 122,782.50 404,032.50
40,403.25
444,435.00
15,515,000.00 543,025.00
40,125.00 12,037.50
70,000.00 56,000.00
75,000.00 150,000.00
80,000.00 16,000.00
75,000.00 3,000.00
225,000.00 555,062.50 780,062.50
78,006.25
858,068.00
Rp. Rp. Rp. Rp.
4 5 6 7
2,568,000.00 89,880.00
40,125.00 12,037.50
70,000.00 56,000.00
75,000.00 150,000.00
80,000.00 16,000.00
75,000.00 3,000.00
225,000.00 101,917.50 326,917.50
98,075.25
-
98,075.00
Rp. Rp. Rp. Rp.
4 5 6 7
60,000.00 - 227,040.00
10,000.00 61,200.00
50,000.00 200,000.00
12,500.00 50,000.00
70,000.00 280,000.00
145,000.00 145,000.00
75,000.00 283,800.00
70,000.00 109,060.00
5,000.00 30,600.00
35,000.00 17,500.00
1,404,200.00 70,210.00
70,210.00 1,404,200.00 1,474,410.00
147,441.00
1,621,851.00
60,000.00 96,000.00
10,000.00 26,316.00
50,000.00 86,000.00
12,500.00 21,500.00
70,000.00 120,400.00
145,000.00 62,350.00
75,000.00 122,034.00
70,000.00 46,895.80
5,000.00 13,158.00
35,000.00 7,525.00
1,404,200.00 70,210.00
70,210.00 602,178.80 672,388.80
67,238.88
739,627.00
60,000.00 144,000.00
10,000.00 39,168.00
50,000.00 128,000.00
12,500.00 32,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 179,200.00
145,000.00 92,800.00
75,000.00 181,632.00
70,000.00 69,798.40
5,000.00 19,584.00
35,000.00 11,200.00
1,404,200.00 70,210.00
70,210.00 453,632.00 523,842.00
52,384.20
576,226.00
Rp. Rp. Rp. Rp.
4 5 6 7
60,000.00 72,000.00
10,000.00 19,584.00
50,000.00 64,000.00
12,500.00 16,000.00
70,000.00 89,600.00
145,000.00 46,400.00
75,000.00 90,816.00
70,000.00 34,899.20
5,000.00 9,792.00
35,000.00 5,600.00
1,404,200.00 70,210.00
70,210.00 226,816.00 297,026.00
29,702.60
326,728.00
10,000,000.00 240,000.00
40,125.00 12,037.50
70,000.00 56,000.00
75,000.00 150,000.00
80,000.00 16,000.00
75,000.00 3,000.00
225,000.00 252,037.50 477,037.50
47,703.75
524,741.00
5,885,000.00 141,240.00
40,125.00 12,037.50
70,000.00 56,000.00
75,000.00 180,000.00
80,000.00 19,200.00
75,000.00 3,000.00
258,200.00 153,277.50 411,477.50
41,147.75
452,625.00
Rp. Rp. Rp. Rp.
4 5 6 7
65,000.00 237,900.00
10,000.00 40,000.00
50,000.00 100,000.00
12,500.00 25,000.00
75,000.00 47,775.00
5,000.00 20,000.00
35,000.00 7,000.00
477,675.00 47,767.50
47,767.50 477,675.00 525,442.50
52,544.25
577,986.00
65,000.00 452,400.00
10,000.00 70,000.00
50,000.00 200,000.00
12,500.00 50,000.00
75,000.00 88,200.00
5,000.00 35,000.00
35,000.00 7,000.00
902,600.00 90,260.00
90,260.00 902,600.00 992,860.00
99,286.00
-
65,000.00 478,400.00
10,000.00 80,000.00
50,000.00 200,000.00
12,500.00 50,000.00
75,000.00 81,000.00
5,000.00 40,000.00
35,000.00 7,000.00
936,400.00 93,640.00
93,640.00 330,000.00 423,640.00
Rp. Rp. Rp. Rp.
4 5 6 7
42,364.00
466,004.00
Rp. Rp. Rp. Rp.
4 5 6 7
65,000.00 - 29,900.00
10,000.00 5,200.00
50,000.00 13,000.00
12,500.00 3,250.00
75,000.00 5,265.00
5,000.00 2,600.00
35,000.00 455.00
59,670.00 5,967.00
5,967.00 59,670.00 65,637.00
6,563.70
72,200.00
65,000.00 35,750.00
10,000.00 6,000.00
50,000.00 15,000.00
12,500.00 3,750.00
75,000.00 6,075.00
5,000.00 3,000.00
35,000.00 525.00
70,100.00 7,010.00
7,010.00 70,100.00 77,110.00
7,711.00
84,821.00
#REF! - #REF!
75,000.00 656,175.00
5,000.00 45,000.00
35,000.00 7,000.00
#REF! #REF!
#REF! #REF! #REF!
#REF!
#REF!
Rp. Rp. Rp. Rp.
4 5 6 7
15,515,000.00 992,960.00
40,125.00 20,062.50
70,000.00 70,000.00
75,000.00 225,000.00
80,000.00 24,000.00
75,000.00 3,750.00
322,750.00 1,013,022.50 1,335,772.50
133,577.25
1,469,349.00
10,000,000.00 640,000.00
40,125.00 20,062.50
70,000.00 70,000.00
75,000.00 225,000.00
80,000.00 24,000.00
75,000.00 3,750.00
322,750.00 660,062.50 982,812.50
98,281.25
1,081,093.00
5,885,000.00 376,640.00
40,125.00 20,062.50
70,000.00 70,000.00
75,000.00 225,000.00
80,000.00 24,000.00
75,000.00 3,750.00
322,750.00 396,702.50 719,452.50
71,945.25
791,397.00
2,568,000.00 164,352.00
40,125.00 40,125.00
70,000.00 70,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 225,000.00
80,000.00 24,000.00
75,000.00 3,750.00
322,750.00 204,477.00 527,227.00
52,722.70
579,949.00
15,515,000.00 397,184.00
19,260.00 577.80
40,125.00 20,062.50
85,600.00 85,600.00
70,000.00 56,000.00
75,000.00 180,000.00
80,000.00 19,200.00
75,000.00 3,000.00
258,200.00 503,424.30 761,624.30
76,162.43
837,786.00
10,000,000.00 250,000.00
19,260.00 577.80
40,125.00 20,062.50
85,600.00 85,600.00
70,000.00 49,000.00
75,000.00 157,500.00
80,000.00 16,800.00
75,000.00 2,625.00
225,925.00 356,240.30 582,165.30
58,216.53
640,381.00
5,885,000.00 147,125.00
19,260.00 577.80
40,125.00 20,062.50
85,600.00 85,600.00
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 49,000.00
75,000.00 157,500.00
80,000.00 16,800.00
75,000.00 2,625.00
225,925.00 253,365.30 479,290.30
47,929.03
527,219.00
2,568,000.00 64,200.00
19,260.00 577.80
40,125.00 20,062.50
85,600.00 85,600.00
70,000.00 49,000.00
75,000.00 157,500.00
80,000.00 16,800.00
75,000.00 2,625.00
225,925.00 170,440.30 396,365.30
39,636.53
436,001.00
15,515,000.00 930,900.00
19,260.00 2,889.00
70,000.00 46,900.00
75,000.00 150,000.00
80,000.00 16,000.00
75,000.00 25,125.00
238,025.00 933,789.00 1,171,814.00
117,181.40
1,288,995.00
10,000,000.00 600,000.00
19,260.00 2,889.00
70,000.00 46,900.00
75,000.00 150,000.00
80,000.00 16,000.00
75,000.00 25,125.00
238,025.00 602,889.00 840,914.00
Rp. Rp. Rp. Rp.
4 5 6 7
84,091.40
925,005.00
5,885,000.00 353,100.00
19,260.00 2,889.00
70,000.00 46,900.00
75,000.00 150,000.00
80,000.00 16,000.00
75,000.00 25,125.00
238,025.00 355,989.00 594,014.00
59,401.40
653,415.00
2,568,000.00 154,080.00
19,260.00 2,889.00
70,000.00 46,900.00
75,000.00 150,000.00
80,000.00 16,000.00
75,000.00 25,125.00
238,025.00 156,969.00 394,994.00
39,499.40
434,493.00
15,515,000.00 304,094.00
19,260.00 577.80
40,125.00 32,100.00
85,600.00 85,600.00
181,900.00 90,950.00
70,000.00 56,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,000.00
266,500.00 513,321.80 779,821.80
77,982.18
857,803.00
Rp. Rp. Rp. Rp.
4 5 6 7
10,000,000.00 196,000.00
19,260.00 577.80
40,125.00 32,100.00
85,600.00 85,600.00
181,900.00 90,950.00
70,000.00 56,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,000.00
266,500.00 405,227.80 671,727.80
67,172.78
738,900.00
5,885,000.00 115,346.00
19,260.00 577.80
40,125.00 32,100.00
85,600.00 85,600.00
181,900.00 90,950.00
70,000.00 56,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,000.00
266,500.00 324,573.80 591,073.80
59,107.38
650,181.00
2,568,000.00 50,332.80
19,260.00 577.80
40,125.00 32,100.00
85,600.00 85,600.00
181,900.00 90,950.00
70,000.00 56,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
266,500.00 259,560.60 526,060.60
52,606.06
578,666.00
15,515,000.00 304,094.00
19,260.00 5,778.00
40,125.00 32,100.00
160,500.00 80,250.00
181,900.00 90,950.00
70,000.00 56,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,000.00
266,500.00 513,172.00 779,672.00
77,967.20
857,639.00
10,000,000.00 196,000.00
19,260.00 5,778.00
40,125.00 32,100.00
160,500.00 80,250.00
71,155.00 35,577.50
181,900.00 90,950.00
70,000.00 56,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,000.00
266,500.00 440,655.50 707,155.50
70,715.55
777,871.00
5,885,000.00 115,346.00
19,260.00 5,778.00
40,125.00 32,100.00
160,500.00 80,250.00
Rp. Rp. Rp. Rp.
4 5 6 7
181,900.00 90,950.00
70,000.00 56,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,000.00
266,500.00 324,424.00 590,924.00
59,092.40
650,016.00
2,568,000.00 50,332.80
19,260.00 5,778.00
40,125.00 32,100.00
160,500.00 80,250.00
181,900.00 90,950.00
70,000.00 56,000.00
75,000.00 187,500.00
80,000.00 20,000.00
75,000.00 3,000.00
266,500.00 259,410.80 525,910.80
52,591.08
578,501.00
15,515,000.00 304,094.00
19,260.00 5,778.00
40,125.00 48,150.00
85,600.00 85,600.00
181,900.00 181,900.00
70,000.00 70,000.00
75,000.00 195,000.00
80,000.00 20,800.00
75,000.00 3,750.00
289,550.00 625,522.00 915,072.00
91,507.20
1,006,579.00
Rp. Rp. Rp. Rp.
4 5 6 7
10,000,000.00 196,000.00
19,260.00 5,778.00
40,125.00 48,150.00
85,600.00 85,600.00
181,900.00 181,900.00
70,000.00 70,000.00
75,000.00 195,000.00
80,000.00 20,800.00
75,000.00 3,750.00
289,550.00 517,428.00 806,978.00
80,697.80
887,675.00
5,885,000.00 115,346.00
19,260.00 5,778.00
40,125.00 48,150.00
85,600.00 85,600.00
181,900.00 181,900.00
70,000.00 70,000.00
75,000.00 195,000.00
80,000.00 20,800.00
75,000.00 3,750.00
289,550.00 436,774.00 726,324.00
72,632.40
798,956.00
2,568,000.00 50,332.80
19,260.00 5,778.00
40,125.00 48,150.00
85,600.00 85,600.00
181,900.00 181,900.00
70,000.00 70,000.00
75,000.00 195,000.00
80,000.00 20,800.00
75,000.00 3,750.00
289,550.00 371,760.80 661,310.80
66,131.08
727,441.00
Rp. Rp. Rp. Rp.
4 5 6 7
2,568,000.00 68,052.00
149,800.00 114,430.56
19,260.00 1,926.00
70,000.00 10,500.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 184,408.56 237,883.56
23,788.36
261,671.00
13,910,000.00 15,301,000.00
34,775.00 521,625.00
16,050.00 89,880.00
70,000.00 280,000.00
75,000.00 900,000.00
80,000.00 96,000.00
75,000.00 15,000.00
1,291,000.00 15,912,505.00 17,203,505.00
1,720,350.50
18,923,855.00
7,490,000.00 8,239,000.00
34,775.00 521,625.00
16,050.00 89,880.00
70,000.00 280,000.00
75,000.00 900,000.00
80,000.00 96,000.00
75,000.00 15,000.00
1,291,000.00 8,850,505.00 10,141,505.00
1,014,150.50
11,155,655.00
508,250.00 559,075.00
Rp. Rp. Rp. Rp.
4 5 6 7
34,775.00 521,625.00
16,050.00 89,880.00
70,000.00 280,000.00
75,000.00 900,000.00
80,000.00 96,000.00
75,000.00 15,000.00
1,291,000.00 1,170,580.00 2,461,580.00
246,158.00
2,707,738.00
6,634,000.00 7,297,400.00
34,775.00 521,625.00
16,050.00 89,880.00
70,000.00 280,000.00
75,000.00 900,000.00
80,000.00 96,000.00
75,000.00 15,000.00
1,291,000.00 7,908,905.00 9,199,905.00
919,990.50
10,119,895.00
2,407,500.00 2,648,250.00
34,775.00 521,625.00
16,050.00 89,880.00
70,000.00 280,000.00
75,000.00 900,000.00
80,000.00 96,000.00
75,000.00 15,000.00
1,291,000.00 3,259,755.00 4,550,755.00
455,075.50
5,005,830.00
Rp. Rp. Rp. Rp.
4 5 6 7
34,775.00 521,625.00
16,050.00 89,880.00
70,000.00 280,000.00
75,000.00 900,000.00
80,000.00 96,000.00
75,000.00 15,000.00
1,291,000.00 611,505.00 1,902,505.00
190,250.50
2,092,755.00
2,407,500.00 2,648,250.00
16,050.00 6,420.00
70,000.00 140,000.00
75,000.00 450,000.00
80,000.00 48,000.00
75,000.00 7,500.00
645,500.00 2,654,670.00 3,300,170.00
330,017.00
3,630,187.00
16,050.00 6,420.00
70,000.00 140,000.00
75,000.00 450,000.00
80,000.00 48,000.00
75,000.00 7,500.00
645,500.00 6,420.00 651,920.00
65,192.00
717,112.00
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
2,407,500.00 33,705.00
2,407,500.00 8,667.00
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 800.00
75,000.00 375.00
15,675.00 46,384.50 62,059.50
6,205.95
68,265.00
2,407,500.00 8,667.00
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 12,679.50 28,354.50
2,835.45
31,189.00
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
Rp. Rp. Rp. Rp.
4 5 6 7
#REF!
#REF!
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
Rp. Rp. Rp. Rp.
4 5 6 7
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
#REF! #REF!
16,050.00 4,012.50
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
Rp. Rp. Rp. Rp.
4 5 6 7
#REF! #REF!
16,050.00 914.85
70,000.00 8,400.00
75,000.00 9,000.00
80,000.00 960.00
75,000.00 450.00
18,810.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
16,050.00 914.85
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
16,050.00 914.85
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
#REF! #REF!
16,050.00 914.85
70,000.00 7,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
15,675.00 #REF! #REF!
#REF!
#REF!
13,910,000.00 214,214.00
#REF! #REF!
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 #REF! #REF!
#REF!
#REF!
7,490,000.00 115,346.00
#REF! #REF!
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 #REF! #REF!
#REF!
#REF!
508,250.00 7,827.05
#REF! #REF!
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 #REF! #REF!
#REF!
#REF!
Rp. Rp. Rp. Rp.
4 5 6 7
2,407,500.00 37,075.50
16,050.00 3,210.00
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 40,285.50 81,310.50
8,131.05
89,441.00
13,910,000.00 214,214.00
16,050.00 3,210.00
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 217,424.00 258,449.00
25,844.90
284,293.00
7,490,000.00 115,346.00
16,050.00 3,210.00
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 118,556.00 159,581.00
15,958.10
175,539.00
508,250.00 7,827.05
16,050.00 3,210.00
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 11,037.05 52,062.05
Rp. Rp. Rp. Rp.
4 5 6 7
5,206.21
57,268.00
Rp. Rp. Rp. Rp.
4 5 6 7
2,407,500.00 37,075.50
16,050.00 3,210.00
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 40,285.50 81,310.50
8,131.05
89,441.00
16,050.00 3,210.00
70,000.00 10,500.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 5,625.00
41,025.00 3,210.00 44,235.00
4,423.50
48,658.00
13,910,000.00 226,733.00
16,050.00 4,012.50
70,000.00 14,000.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 750.00
39,650.00 230,745.50 270,395.50
27,039.55
297,435.00
7,490,000.00 122,087.00
16,050.00 4,012.50
70,000.00 14,000.00
75,000.00 22,500.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 2,400.00
75,000.00 750.00
39,650.00 126,099.50 165,749.50
16,574.95
182,324.00
508,250.00 8,284.48
16,050.00 4,012.50
70,000.00 14,000.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 750.00
39,650.00 12,296.98 51,946.98
5,194.70
57,141.00
2,407,500.00 39,242.25
16,050.00 4,012.50
70,000.00 14,000.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 750.00
39,650.00 43,254.75 82,904.75
8,290.48
91,195.00
1,819,000.00 29,649.70
16,050.00 4,012.50
70,000.00 14,000.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 750.00
39,650.00 33,662.20 73,312.20
7,331.22
80,643.00
Rp. Rp. Rp. Rp.
4 5 6 7
16,050.00 4,012.50
70,000.00 14,000.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 750.00
39,650.00 4,012.50 43,662.50
4,366.25
48,028.00
15,515,000.00 167,562.00
16,050.00 1,605.00
70,000.00 7,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 375.00
23,975.00 169,167.00 193,142.00
19,314.20
212,456.00
10,000,000.00 108,000.00
16,050.00 1,605.00
70,000.00 7,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 375.00
23,975.00 109,605.00 133,580.00
13,358.00
146,938.00
5,885,000.00 63,558.00
16,050.00 1,605.00
70,000.00 7,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 375.00
Rp. Rp. Rp. Rp.
4 5 6 7
23,975.00 65,163.00 89,138.00
8,913.80
98,051.00
2,568,000.00 27,734.40
16,050.00 1,605.00
70,000.00 7,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 375.00
23,975.00 29,339.40 53,314.40
5,331.44
58,645.00
15,515,000.00 170,665.00
16,050.00 802.50
70,000.00 7,000.00
75,000.00 15,000.00
80,000.00 1,760.00
75,000.00 375.00
24,135.00 171,467.50 195,602.50
19,560.25
215,162.00
10,000,000.00 110,000.00
16,050.00 802.50
70,000.00 7,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 375.00
23,975.00 110,802.50 134,777.50
13,477.75
148,255.00
5,885,000.00 64,735.00
Rp. Rp. Rp. Rp.
4 5 6 7
16,050.00 802.50
70,000.00 7,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 375.00
23,975.00 65,537.50 89,512.50
8,951.25
98,463.00
Rp. Rp. Rp. Rp.
4 5 6 7
2,568,000.00 28,248.00
16,050.00 802.50
70,000.00 7,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 375.00
23,975.00 29,050.50 53,025.50
5,302.55
58,328.00
15,515,000.00 224,967.50
16,050.00 963.00
70,000.00 10,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 5,625.00
36,875.00 225,930.50 262,805.50
26,280.55
289,086.00
10,000,000.00 145,000.00
16,050.00 963.00
70,000.00 10,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 5,625.00
36,875.00 145,963.00 182,838.00
18,283.80
201,121.00
5,885,000.00 85,332.50
16,050.00 963.00
70,000.00 10,500.00
75,000.00 18,750.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 2,000.00
75,000.00 5,625.00
36,875.00 86,295.50 123,170.50
12,317.05
135,487.00
2,568,000.00 37,236.00
16,050.00 963.00
70,000.00 10,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 5,625.00
36,875.00 38,199.00 75,074.00
7,507.40
82,581.00
15,515,000.00 133,429.00
16,050.00 963.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 3,750.00
19,050.00 134,392.00 153,442.00
15,344.20
168,786.00
10,000,000.00 88,000.00
16,050.00 963.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 3,750.00
19,050.00 88,963.00 108,013.00
10,801.30
118,814.00
Rp. Rp. Rp. Rp.
4 5 6 7
5,885,000.00 51,788.00
16,050.00 963.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 3,750.00
19,050.00 52,751.00 71,801.00
7,180.10
78,981.00
2,568,000.00 22,598.40
16,050.00 963.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 3,750.00
19,050.00 23,561.40 42,611.40
4,261.14
46,872.00
27,083.33 29,791.67
16,050.00 963.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 3,750.00
19,050.00 30,754.67 49,804.67
4,980.47
54,785.00
13,910,000.00 271,245.00
15,515,000.00 108,605.00
16,050.00 1,605.00
70,000.00 10,500.00
75,000.00 33,750.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 381,455.00 434,930.00
43,493.00
478,423.00
7,490,000.00 146,055.00
10,000,000.00 70,000.00
16,050.00 1,605.00
70,000.00 10,500.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 217,660.00 271,135.00
27,113.50
298,248.00
508,250.00 9,910.88
5,885,000.00 41,195.00
16,050.00 1,605.00
70,000.00 10,500.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 52,710.88 106,185.88
10,618.59
116,804.00
2,407,500.00 46,946.25
2,568,000.00 17,976.00
16,050.00 1,605.00
70,000.00 10,500.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 66,527.25 120,002.25
12,000.23
132,002.00
Rp. Rp. Rp. Rp.
4 5 6 7
13,910,000.00 271,245.00
15,515,000.00 108,605.00
16,050.00 1,605.00
70,000.00 10,500.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 381,455.00 434,930.00
43,493.00
478,423.00
7,490,000.00 146,055.00
10,000,000.00 70,000.00
16,050.00 1,605.00
70,000.00 10,500.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 217,660.00 271,135.00
27,113.50
298,248.00
508,250.00 9,910.88
5,885,000.00 41,195.00
16,050.00 1,605.00
70,000.00 10,500.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 52,710.88 106,185.88
10,618.59
116,804.00
Rp. Rp. Rp. Rp.
4 5 6 7
2,407,500.00 46,946.25
2,568,000.00 17,976.00
16,050.00 1,605.00
70,000.00 10,500.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 5,625.00
53,475.00 66,527.25 120,002.25
12,000.23
132,002.00
13,910,000.00 271,245.00
15,515,000.00 108,605.00
16,050.00 1,605.00
40,125.00 22,470.00
85,600.00 85,600.00
70,000.00 14,000.00
75,000.00 45,000.00
80,000.00 4,800.00
75,000.00 750.00
64,550.00 489,525.00 554,075.00
55,407.50
609,482.00
7,490,000.00 146,055.00
10,000,000.00 70,000.00
16,050.00 1,605.00
40,125.00 22,470.00
85,600.00 85,600.00
70,000.00 14,000.00
75,000.00 45,000.00
80,000.00 4,800.00
75,000.00 750.00
64,550.00 325,730.00 390,280.00
39,028.00
429,308.00
Rp. Rp. Rp. Rp.
4 5 6 7
508,250.00 9,910.88
5,885,000.00 41,195.00
16,050.00 1,605.00
40,125.00 22,470.00
85,600.00 85,600.00
70,000.00 14,000.00
75,000.00 45,000.00
80,000.00 4,800.00
75,000.00 750.00
64,550.00 160,780.88 225,330.88
22,533.09
247,863.00
2,407,500.00 46,946.25
2,568,000.00 17,976.00
16,050.00 1,605.00
40,125.00 22,470.00
85,600.00 85,600.00
70,000.00 14,000.00
75,000.00 45,000.00
80,000.00 4,800.00
75,000.00 750.00
64,550.00 174,597.25 239,147.25
23,914.73
263,061.00
13,910,000.00 97,370.00
16,050.00 1,605.00
18,725.00 2,808.75
70,000.00 42,000.00
75,000.00 135,000.00
80,000.00 14,400.00
75,000.00 2,250.00
193,650.00 101,783.75 295,433.75
29,543.38
Rp. Rp. Rp. Rp.
4 5 6 7
324,977.00
7,490,000.00 52,430.00
16,050.00 1,605.00
18,725.00 2,808.75
70,000.00 42,000.00
75,000.00 135,000.00
80,000.00 14,400.00
75,000.00 2,250.00
193,650.00 56,843.75 250,493.75
25,049.38
275,543.00
508,250.00 3,557.75
16,050.00 1,605.00
18,725.00 2,808.75
70,000.00 42,000.00
75,000.00 135,000.00
80,000.00 14,400.00
75,000.00 2,250.00
193,650.00 7,971.50 201,621.50
20,162.15
221,783.00
2,407,500.00 16,852.50
16,050.00 1,605.00
18,725.00 2,808.75
70,000.00 42,000.00
75,000.00 135,000.00
80,000.00 14,400.00
75,000.00 2,250.00
193,650.00 21,266.25 214,916.25
21,491.63
236,407.00
85,600.00 34,240.00
Rp. Rp. Rp. Rp.
4 5 6 7
19,260.00 963.00
70,000.00 17,500.00
75,000.00 5,625.00
80,000.00 600.00
75,000.00 97.50
23,822.50 35,203.00 59,025.50
5,902.55
64,928.00
42,800.00 44,940.00
70,000.00 1,470.00
75,000.00 1,575.00
80,000.00 160.00
75,000.00 75.00
3,280.00 44,940.00 48,220.00
4,822.00
53,042.00
1,440.00 313,920.00
195,000.00 101,400.00
250,808.00 218,202.96
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
142,250.00 633,522.96 775,772.96
77,577.30
853,350.00
1,440.00 283,680.00
195,000.00 91,650.00
250,808.00 235,759.52
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
142,250.00 611,089.52 753,339.52
75,333.95
828,673.00
1,440.00 249,120.00
195,000.00 111,150.00
250,808.00 218,202.96
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
142,250.00 578,472.96 720,722.96
72,072.30
792,795.00
1,440.00 14,400.00
195,000.00 5,070.00
250,808.00 11,035.55
70,000.00 5,775.00
75,000.00 937.50
80,000.00 100.00
75,000.00 300.00
7,112.50 30,505.55 37,618.05
3,761.81
41,379.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,440.00 334,080.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
142,250.00 631,110.24 773,360.24
77,336.02
850,696.00
1,440.00 403,200.00
195,000.00 87,750.00
250,808.00 225,727.20
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
142,250.00 716,677.20 858,927.20
85,892.72
944,819.00
1,440.00 506,880.00
195,000.00 109,200.00
250,808.00 175,565.60
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
142,250.00 791,645.60 933,895.60
93,389.56
1,027,285.00
1,440.00 514,080.00
Rp. Rp. Rp. Rp.
4 5 6 7
195,000.00 81,900.00
250,808.00 135,436.32
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
142,250.00 731,416.32 873,666.32
87,366.63
961,032.00
1,440.00 555,840.00
195,000.00 91,650.00
250,808.00 195,630.24
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
142,250.00 843,120.24 985,370.24
98,537.02
1,083,907.00
1,440.00 689,760.00
195,000.00 72,150.00
250,808.00 185,597.92
70,000.00 115,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 6,000.00
142,250.00 947,507.92 1,089,757.92
108,975.79
1,198,733.00
1,440.00 885,600.00
195,000.00 101,400.00
250,808.00 130,420.16
70,000.00 140,000.00
75,000.00 26,250.00
80,000.00 2,800.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 75,000.00
244,050.00 1,117,420.16 1,361,470.16
136,147.02
1,497,617.00
13,643.00 14,325.15
19,260.00 288.90
70,000.00 490.00
75,000.00 525.00
80,000.00 56.00
75,000.00 22.50
1,093.50 14,614.05 15,707.55
1,570.76
17,278.00
#REF! #REF!
70,000.00 4,200.00
75,000.00 300.00
80,000.00 80.00
75,000.00 150.00
4,730.00 591.25
5,321.25 #REF! #REF!
#REF!
#REF!
#REF! #REF!
70,000.00 4,200.00
75,000.00 300.00
80,000.00 80.00
75,000.00 15.00
4,595.00 574.38
5,169.38 #REF! #REF!
#REF!
#REF!
70,000.00 70.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 75.00
80,000.00 16.00
75,000.00 7.50
80,000.00 16.00
75,000.00 1,500.00
50,000.00 10.00
4,500.00 45.00
40,000.00 40.00
1,694.50 0.34
1,694.84 85.00 1,779.84
177.98
1,957.00
1,926,000.00 77,040.00
16,050.00 4,815.00
28,890.00 2,889.00
70,000.00 21,000.00
75,000.00 19,500.00
80,000.00 2,080.00
75,000.00 375.00
42,955.00 84,744.00 127,699.00
12,769.90
140,468.00
1,926,000.00 86,670.00
16,050.00 4,815.00
28,890.00 2,889.00
70,000.00 21,000.00
75,000.00 19,500.00
80,000.00 2,080.00
75,000.00 375.00
42,955.00 94,374.00 137,329.00
13,732.90
151,061.00
1,926,000.00 77,040.00
16,050.00 6,420.00
28,890.00 5,778.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,819,000.00 27,285.00
85,600.00 29,960.00
9,095.00 18,190.00
70,000.00 21,000.00
75,000.00 24,750.00
80,000.00 2,640.00
75,000.00 450.00
48,840.00 164,673.00 213,513.00
21,351.30
234,864.00
1,926,000.00 77,040.00
16,050.00 6,420.00
28,890.00 5,778.00
1,819,000.00 32,742.00
85,600.00 29,960.00
9,095.00 18,190.00
70,000.00 22,400.00
75,000.00 24,750.00
80,000.00 2,640.00
75,000.00 450.00
50,240.00 170,130.00 220,370.00
22,037.00
242,407.00
1,926,000.00 77,040.00
16,050.00 6,420.00
28,890.00 5,778.00
1,819,000.00 27,285.00
85,600.00 29,960.00
9,095.00 54,570.00
70,000.00 22,400.00
75,000.00 24,750.00
80,000.00 2,640.00
75,000.00 450.00
50,240.00 201,053.00 251,293.00
25,129.30
276,422.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 77,040.00
16,050.00 6,420.00
28,890.00 5,778.00
1,819,000.00 27,285.00
85,600.00 29,960.00
9,095.00 27,285.00
70,000.00 22,400.00
75,000.00 24,750.00
80,000.00 2,640.00
75,000.00 450.00
50,240.00 173,768.00 224,008.00
22,400.80
246,408.00
1,926,000.00 57,780.00
16,050.00 6,420.00
28,890.00 4,333.50
1,819,000.00 27,285.00
85,600.00 29,960.00
9,095.00 18,190.00
70,000.00 22,400.00
75,000.00 24,750.00
80,000.00 2,640.00
75,000.00 450.00
50,240.00 143,968.50 194,208.50
19,420.85
213,629.00
1,440.00 558,720.00
195,000.00 126,750.00
250,808.00 163,025.20
70,000.00 420,000.00
75,000.00 75,000.00
80,000.00 8,000.00
75,000.00 22,500.00
525,500.00 848,495.20 1,373,995.20
137,399.52
1,511,394.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,440.00 576,000.00
195,000.00 78,000.00
250,808.00 205,662.56
70,000.00 420,000.00
75,000.00 75,000.00
80,000.00 8,000.00
75,000.00 22,500.00
525,500.00 859,662.56 1,385,162.56
138,516.26
1,523,678.00
1,926,000.00 50,846.40
#REF! #REF!
9,095.00 4,547.50
70,000.00 10,500.00
75,000.00 3,750.00
80,000.00 400.00
75,000.00 525.00
15,175.00 #REF! #REF!
#REF!
#REF!
1,926,000.00 385,200.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,148,772.50
19,260.00 43,335.00
1,440.00 483,840.00
195,000.00 105,300.00
250,808.00 203,154.48
70,000.00 371,000.00
75,000.00 20,625.00
75,000.00 97,500.00
75,000.00 78,750.00
80,000.00 20,960.00
75,000.00 19,875.00
608,710.00 3,405,232.98 4,013,942.98
401,394.30
Rp. Rp. Rp. Rp.
4 5 6 7
4,415,337.00
-
1,926,000.00 84,744.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,737,331.52
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 371,000.00
75,000.00 20,625.00
75,000.00 97,500.00
75,000.00 78,750.00
80,000.00 20,960.00
75,000.00 19,875.00
608,710.00 3,663,191.76 4,271,901.76
427,190.18
4,699,091.00
1,926,000.00 520,020.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,865,030.00
19,260.00 57,780.00
1,440.00 483,840.00
195,000.00 105,300.00
250,808.00 218,202.96
70,000.00 395,500.00
75,000.00 20,625.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 25,840.00
75,000.00 21,225.00
685,190.00 4,299,606.96 4,984,796.96
498,479.70
5,483,276.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 376,533.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,599,373.50
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,845,270.74 4,472,250.74
447,225.07
4,919,475.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 520,020.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,177,368.23
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,566,752.47 4,193,732.47
419,373.25
4,613,105.00
1,926,000.00 297,567.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,190,711.08
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,357,642.32 3,984,622.32
398,462.23
4,383,084.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 520,020.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,140,191.05
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,529,575.29 4,156,555.29
415,655.53
4,572,210.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 593,015.40
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,023,393.33
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,485,772.97 4,112,752.97
411,275.30
4,524,028.00
1,926,000.00 296,507.70
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 1,678,911.67
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 2,844,783.61 3,471,763.61
347,176.36
3,818,939.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 520,020.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,436,326.01
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,825,710.25 4,452,690.25
445,269.03
4,897,959.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 293,618.70
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,515,687.34
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,678,670.28 4,305,650.28
430,565.03
4,736,215.00
1,926,000.00 520,020.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,218,952.09
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,608,336.33 4,235,316.33
423,531.63
4,658,847.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 520,020.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,600,669.59
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,990,053.83 4,617,033.83
461,703.38
5,078,737.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 220,527.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,501,866.98
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,591,758.22 4,218,738.22
421,873.82
4,640,612.00
1,926,000.00 520,020.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,334,030.80
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,723,415.04 4,350,395.04
435,039.50
4,785,434.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 244,602.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,448,604.71
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,562,570.95 4,189,550.95
418,955.10
4,608,506.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 520,020.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,146,903.41
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,536,287.65 4,163,267.65
416,326.77
4,579,594.00
1,926,000.00 217,638.00
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,389,939.81
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 339,500.00
75,000.00 26,250.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 26,480.00
75,000.00 12,750.00
626,980.00 3,476,942.05 4,103,922.05
410,392.21
4,514,314.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 513,016.36
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,571,132.49
19,260.00 57,780.00
1,440.00 483,840.00
195,000.00 105,300.00
250,808.00 203,154.48
70,000.00 395,500.00
75,000.00 20,625.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 25,840.00
75,000.00 19,725.00
683,690.00 3,983,657.33 4,667,347.33
466,734.73
5,134,082.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 513,016.36
16,050.00 32,100.00
28,890.00 17,334.00
13,643.00 2,622,498.39
19,260.00 57,780.00
1,440.00 483,840.00
195,000.00 105,300.00
250,808.00 203,154.48
70,000.00 395,500.00
75,000.00 20,625.00
75,000.00 117,000.00
75,000.00 105,000.00
80,000.00 25,840.00
75,000.00 19,725.00
683,690.00 4,035,023.23 4,718,713.23
471,871.32
5,190,584.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 4,297,545.00
19,260.00 86,670.00
1,440.00 483,840.00
195,000.00 105,300.00
250,808.00 203,154.48
1,819,000.00 272,850.00
70,000.00 493,500.00
75,000.00 20,625.00
75,000.00 123,750.00
75,000.00 157,500.00
80,000.00 32,240.00
75,000.00 26,475.00
854,090.00 6,341,739.48 7,195,829.48
719,582.95
7,915,412.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 752,103.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,742,215.71
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,737,968.95 5,744,568.95
574,456.90
6,319,025.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,386,310.77
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,400,361.01 5,406,961.01
540,696.10
5,947,657.00
1,926,000.00 640,202.40
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,089,675.46
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 371,000.00
75,000.00 20,625.00
75,000.00 97,500.00
75,000.00 78,750.00
80,000.00 21,200.00
75,000.00 19,875.00
608,950.00 3,949,132.10 4,558,082.10
Rp. Rp. Rp. Rp.
4 5 6 7
455,808.21
5,013,890.00
1,926,000.00 385,200.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 3,250,090.03
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,878,940.27 5,885,540.27
588,554.03
6,474,094.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,639,279.28
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,653,329.52 5,659,929.52
565,992.95
6,225,922.00
1,926,000.00 550,739.70
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 1,678,911.67
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 3,473,301.61 4,479,901.61
Rp. Rp. Rp. Rp.
4 5 6 7
447,990.16
4,927,891.00
1,926,000.00 497,004.30
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,160,273.55
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 3,900,928.09 4,907,528.09
490,752.81
5,398,280.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 466,092.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,026,117.38
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
9,095.00 36,380.00
70,000.00 371,000.00
75,000.00 20,625.00
75,000.00 97,500.00
75,000.00 78,750.00
80,000.00 21,200.00
75,000.00 19,875.00
608,950.00 3,747,843.62 4,356,793.62
435,679.36
4,792,472.00
1,926,000.00 423,720.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,504,568.30
19,260.00 86,670.00
1,440.00 483,840.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
9,095.00 36,380.00
70,000.00 371,000.00
75,000.00 20,625.00
75,000.00 97,500.00
75,000.00 78,750.00
80,000.00 21,200.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 19,875.00
608,950.00 4,202,642.54 4,811,592.54
481,159.25
5,292,751.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,230,494.07
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,244,544.31 5,251,144.31
525,114.43
5,776,258.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,368,997.81
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,383,048.05 5,389,648.05
Rp. Rp. Rp. Rp.
4 5 6 7
538,964.81
5,928,612.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,207,628.40
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,221,678.64 5,228,278.64
522,827.86
5,751,106.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 365,940.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,277,275.92
19,260.00 86,670.00
1,440.00 483,840.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
9,095.00 36,380.00
70,000.00 371,000.00
75,000.00 20,625.00
75,000.00 97,500.00
75,000.00 78,750.00
80,000.00 21,200.00
75,000.00 19,875.00
608,950.00 3,917,570.16 4,526,520.16
452,652.02
4,979,172.00
1,926,000.00 394,155.90
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,307,536.09
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,006,600.00 3,945,342.23 4,951,942.23
495,194.22
5,447,136.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 1,986,257.08
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,000,307.32 5,006,907.32
500,690.73
5,507,598.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,228,433.98
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,242,484.22 5,249,084.22
524,908.42
5,773,992.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,224,955.01
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,239,005.25 5,245,605.25
Rp. Rp. Rp. Rp.
4 5 6 7
524,560.53
5,770,165.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,045,713.28
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,059,763.52 5,066,363.52
506,636.35
5,572,999.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,180,165.04
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,194,215.28 5,200,815.28
520,081.53
5,720,896.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,554,719.97
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,568,770.21 5,575,370.21
Rp. Rp. Rp. Rp.
4 5 6 7
557,537.02
6,132,907.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,304,657.42
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,318,707.66 5,325,307.66
532,530.77
5,857,838.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 238,123.64
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,493,558.40
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
110,000.00 458,150.00
9,095.00 36,380.00
70,000.00 371,000.00
75,000.00 20,625.00
75,000.00 97,500.00
75,000.00 78,750.00
80,000.00 21,200.00
75,000.00 19,875.00
608,950.00 4,445,466.28 5,054,416.28
505,441.63
5,559,857.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,156,289.79
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,170,340.03 5,176,940.03
Rp. Rp. Rp. Rp.
4 5 6 7
517,694.00
5,694,634.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,156,289.79
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,170,340.03 5,176,940.03
517,694.00
5,694,634.00
1,926,000.00 770,400.00
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,202,484.99
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,006,600.00 4,216,535.23 5,223,135.23
522,313.52
5,745,448.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 480,151.80
16,050.00 64,200.00
28,890.00 57,780.00
13,643.00 2,525,360.23
19,260.00 86,670.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 272,850.00
70,000.00 511,000.00
75,000.00 26,250.00
75,000.00 247,500.00
75,000.00 157,500.00
80,000.00 45,600.00
75,000.00 18,750.00
1,006,600.00 4,249,162.27 5,255,762.27
525,576.23
5,781,338.00
1,926,000.00 278,595.90
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,096,519.81
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 3,547,289.95 4,357,739.95
Rp. Rp. Rp. Rp.
4 5 6 7
435,774.00
4,793,513.00
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,482,589.42
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,271,083.66 5,081,533.66
508,153.37
5,589,687.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,366,160.06
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,154,654.30 4,965,104.30
496,510.43
5,461,614.00
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,256,224.77
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,044,719.01 4,855,169.01
Rp. Rp. Rp. Rp.
4 5 6 7
485,516.90
5,340,685.00
1,926,000.00 303,537.60
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,180,997.27
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 3,656,709.11 4,467,159.11
446,715.91
4,913,875.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,165,239.60
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 3,953,733.84 4,764,183.84
476,418.38
5,240,602.00
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,155,034.64
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 3,943,528.88 4,753,978.88
Rp. Rp. Rp. Rp.
4 5 6 7
475,397.89
5,229,376.00
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,380,485.21
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,168,979.45 4,979,429.45
497,942.95
5,477,372.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,308,450.17
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,096,944.41 4,907,394.41
490,739.44
5,398,133.00
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,421,400.57
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,209,894.81 5,020,344.81
Rp. Rp. Rp. Rp.
4 5 6 7
502,034.48
5,522,379.00
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,651,448.84
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,439,943.08 5,250,393.08
525,039.31
5,775,432.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,408,044.07
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,196,538.31 5,006,988.31
500,698.83
5,507,687.00
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,354,004.15
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,142,498.39 4,952,948.39
Rp. Rp. Rp. Rp.
4 5 6 7
495,294.84
5,448,243.00
1,926,000.00 616,320.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,516,478.64
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,304,972.88 5,115,422.88
511,542.29
5,626,965.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 649,543.50
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 3,059,742.90
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 4,881,460.64 5,691,910.64
569,191.06
6,261,101.00
1,926,000.00 331,965.36
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 1,678,911.67
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 3,183,051.27 3,993,501.27
Rp. Rp. Rp. Rp.
4 5 6 7
399,350.13
4,392,851.00
1,926,000.00 1,027,200.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 1,259,183.75
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
75,000.00 15,600.00
810,450.00 3,458,557.99 4,269,007.99
426,900.80
4,695,908.00
1,926,000.00 400,993.20
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,160,273.55
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 254,660.00
70,000.00 417,200.00
75,000.00 26,250.00
75,000.00 210,000.00
75,000.00 105,000.00
80,000.00 36,400.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 15,600.00
810,450.00 3,733,440.99 4,543,890.99
454,389.10
4,998,280.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 385,200.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,046,450.00
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
70,000.00 273,000.00
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
75,000.00 12,375.00
487,975.00 3,272,766.24 3,760,741.24
376,074.12
4,136,815.00
1,926,000.00 462,240.00
16,050.00 51,360.00
28,890.00 46,224.00
13,643.00 2,046,450.00
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 291,040.00
70,000.00 392,000.00
75,000.00 26,250.00
75,000.00 198,000.00
75,000.00 78,750.00
80,000.00 32,000.00
75,000.00 14,475.00
741,475.00 3,702,799.24 4,444,274.24
444,427.42
4,888,701.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 481,500.00
16,050.00 48,150.00
28,890.00 34,668.00
13,643.00 2,728,600.00
19,260.00 57,780.00
1,440.00 465,120.00
195,000.00 101,400.00
250,808.00 195,630.24
1,819,000.00 190,995.00
70,000.00 392,000.00
75,000.00 26,250.00
-
75,000.00 105,000.00
80,000.00 32,400.00
75,000.00 15,150.00
570,800.00 4,303,843.24 4,874,643.24
487,464.32
5,362,107.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,622,211.89
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,962,155.71 4,450,130.71
445,013.07
4,895,143.00
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,806,906.21
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,146,850.03 3,634,825.03
363,482.50
3,998,307.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,148,822.46
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 2,488,766.28 2,976,741.28
297,674.13
3,274,415.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,798,247.52
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 4,138,191.34 4,626,166.34
462,616.63
5,088,782.00
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,928,083.33
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,268,027.15 3,756,002.15
375,600.22
4,131,602.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,225,782.62
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 2,565,726.44 3,053,701.44
305,370.14
3,359,071.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 3,003,015.30
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 4,342,959.12 4,830,934.12
483,093.41
5,314,027.00
1,926,000.00 264,728.70
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,159,298.07
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,292,100.59 3,780,075.59
378,007.56
4,158,083.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,315,294.34
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 2,655,238.16 3,143,213.16
314,321.32
3,457,534.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,897,554.91
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 4,237,498.73 4,725,473.73
472,547.37
5,198,021.00
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,996,434.76
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,336,378.58 3,824,353.58
382,435.36
4,206,788.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,269,194.65
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 2,609,138.47 3,097,113.47
309,711.35
3,406,824.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 3,246,310.92
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 4,586,254.74 5,074,229.74
507,422.97
5,581,652.00
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,236,496.99
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,576,440.81 4,064,415.81
406,441.58
4,470,857.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,421,655.17
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 2,761,598.99 3,249,573.99
324,957.40
3,574,531.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 3,537,548.04
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 4,877,491.86 5,365,466.86
536,546.69
5,902,013.00
1,926,000.00 211,860.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 2,591,255.92
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,671,189.74 4,159,164.74
415,916.47
4,575,081.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 211,860.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,662,535.98
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 2,742,469.80 3,230,444.80
323,044.48
3,553,489.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,979,558.37
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,319,502.19 3,807,477.19
380,747.72
4,188,224.00
1,926,000.00 471,870.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,760,219.86
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,100,163.68 3,588,138.68
358,813.87
3,946,952.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 264,825.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,619,537.34
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 2,752,436.16 3,240,411.16
324,041.12
3,564,452.00
Rp. Rp. Rp. Rp.
4 5 6 7
1,926,000.00 235,935.00
16,050.00 24,075.00
28,890.00 11,556.00
13,643.00 1,968,398.40
19,260.00 43,335.00
1,440.00 465,120.00
195,000.00 101,400.00
285,369.00 222,587.82
75,000.00 26,250.00
75,000.00 78,000.00
75,000.00 78,750.00
80,000.00 19,600.00
70,000.00 273,000.00
75,000.00 12,375.00
487,975.00 3,072,407.22 3,560,382.22
356,038.22
3,916,420.00
1,605.00 40,125.00
70,000.00 10,500.00
75,000.00 5,625.00
80,000.00 640.00
75,000.00 600.00
17,365.00 40,125.00 57,490.00
5,749.00
63,239.00
70,000.00 10,500.00
75,000.00 5,625.00
80,000.00 640.00
75,000.00 600.00
17,365.00 - 17,365.00
1,736.50
Rp. Rp. Rp. Rp.
4 5 6 7
19,101.00
4,815.00 120,375.00
70,000.00 10,500.00
75,000.00 5,625.00
80,000.00 640.00
75,000.00 600.00
17,365.00 120,375.00 137,740.00
13,774.00
151,514.00
Err:509 Err:509
70,000.00 10,500.00
75,000.00 4,500.00
80,000.00 480.00
75,000.00 600.00
16,080.00 Err:509 Err:509
Err:509
Err:509
17,000.00 59,500.00
6,000.00 18,000.00
3,000.00 24,000.00
275.00 6,875.00
70,000.00 21,000.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 1,125.00
15,000.00 15,000.00
62,025.00 108,375.00 170,400.00
17,040.00
187,440.00
60,000.00 66,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
275.00 1,650.00
70,000.00 420.00
75,000.00 9,000.00
80,000.00 4,800.00
75,000.00 450.00
14,670.00 67,650.00 82,320.00
8,232.00
90,552.00
30,000.00 33,000.00
275.00 1,650.00
70,000.00 5,600.00
75,000.00 11,250.00
80,000.00 5,600.00
75,000.00 450.00
22,900.00 34,650.00 57,550.00
5,755.00
63,305.00
- -
- -
16,600.00 16,600.00
70,000.00 12,600.00
75,000.00 24,000.00
80,000.00 2,560.00
75,000.00 675.00
39,835.00 16,600.00 56,435.00
5,643.50
62,078.00
5,000.00 25,000.00
1,440.00 11,520.00
160,000.00 5,120.00
70,000.00 28,000.00
75,000.00 15,000.00
80,000.00 1,600.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 150.00
44,750.00 41,640.00 86,390.00
8,639.00
95,029.00
5,000.00 25,000.00
1,440.00 11,520.00
160,000.00 5,120.00
70,000.00 28,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 150.00
44,750.00 41,640.00 86,390.00
8,639.00
95,029.00
69,550.00 41,730.00
19,260.00 963.00
70,000.00 9,800.00
75,000.00 5,025.00
80,000.00 560.00
75,000.00 525.00
15,910.00 42,693.00 58,603.00
5,860.30
64,463.00
37,450.00 18,725.00
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,625.00
80,000.00 640.00
75,000.00 600.00
16,665.00 21,935.00 38,600.00
3,860.00
42,460.00
Rp. Rp. Rp. Rp.
4 5 6 7
37,450.00 22,470.00
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,625.00
80,000.00 640.00
75,000.00 600.00
16,665.00 25,680.00 42,345.00
4,234.50
46,579.00
37,450.00 22,470.00
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 25,680.00 41,815.00
4,181.50
45,996.00
37,450.00 28,087.50
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 31,297.50 47,432.50
4,743.25
52,175.00
29,960.00 10,486.00
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 13,696.00 29,831.00
2,983.10
Rp. Rp. Rp. Rp.
4 5 6 7
32,814.00
29,960.00 12,583.20
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 15,793.20 31,928.20
3,192.82
35,121.00
29,960.00 11,264.00
26,750.00 2,100.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
7,475.00 13,364.00 20,839.00
2,083.90
22,922.00
29,960.00 15,279.60
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 18,489.60 34,624.60
3,462.46
38,087.00
29,960.00 23,968.00
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 560.00
75,000.00 525.00
16,135.00 27,178.00 43,313.00
4,331.30
47,644.00
40,125.00 15,247.50
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 18,457.50 34,592.50
3,459.25
38,051.00
40,125.00 18,457.50
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 21,667.50 37,802.50
3,780.25
41,582.00
29,960.00 14,680.40
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 17,890.40 34,025.40
3,402.54
37,427.00
Rp. Rp. Rp. Rp.
4 5 6 7
29,960.00 23,968.00
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 27,178.00 43,313.00
4,331.30
47,644.00
40,125.00 14,846.25
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 18,056.25 34,191.25
3,419.13
37,610.00
40,125.00 15,247.50
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 18,457.50 34,592.50
3,459.25
38,051.00
40,125.00 18,457.50
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 21,667.50 37,802.50
3,780.25
Rp. Rp. Rp. Rp.
4 5 6 7
41,582.00
40,125.00 19,661.25
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 22,871.25 39,006.25
3,900.63
42,906.00
40,125.00 22,871.25
26,750.00 3,210.00
70,000.00 9,800.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 525.00
16,135.00 26,081.25 42,216.25
4,221.63
46,437.00
21,400.00 51,360.00
18,725.00 112,350.00
70,000.00 5,880.00
75,000.00 9,375.00
80,000.00 1,040.00
75,000.00 300.00
16,595.00 163,710.00 180,305.00
18,030.50
198,335.00
21,400.00 44,940.00
18,725.00 112,350.00
70,000.00 5,880.00
75,000.00 9,375.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 1,040.00
75,000.00 300.00
16,595.00 157,290.00 173,885.00
17,388.50
191,273.00
21,400.00 43,870.00
18,725.00 112,350.00
70,000.00 5,880.00
75,000.00 9,375.00
80,000.00 1,040.00
75,000.00 300.00
16,595.00 156,220.00 172,815.00
17,281.50
190,096.00
4,494.00 49,434.00
19,260.00 577.80
70,000.00 14,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 750.00
23,050.00 50,011.80 73,061.80
7,306.18
80,367.00
Rp. Rp. Rp. Rp.
4 5 6 7
133,750.00 136,425.00
19,260.00 3,852.00
70,000.00 14,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 75.00
22,375.00 140,277.00 162,652.00
16,265.20
178,917.00
803.00 24,090.00
19,260.00 3,852.00
70,000.00 11,620.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 600.00
32,970.00 27,942.00 60,912.00
6,091.20
67,003.00
3,745.00 67,410.00
75,000.00 4,500.00
80,000.00 480.00
70,000.00 8,400.00
75,000.00 450.00
13,830.00 67,410.00 81,240.00
8,124.00
89,364.00
- -
75,000.00 4,500.00
80,000.00 480.00
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 8,400.00
75,000.00 450.00
13,830.00 - 13,830.00
1,383.00
15,213.00
7,500.00 37,500.00
1,440.00 11,520.00
160,000.00 5,120.00
70,000.00 28,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 150.00
44,750.00 54,140.00 98,890.00
9,889.00
108,779.00
5,000.00 25,000.00
1,440.00 11,520.00
160,000.00 5,120.00
70,000.00 28,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 150.00
44,750.00 41,640.00 86,390.00
8,639.00
95,029.00
11,235.00 39,322.50
16,050.00 802.50
4,200.00 45,360.00
160,000.00 5,120.00
16,100.00 16,100.00
70,000.00 28,000.00
75,000.00 15,000.00
80,000.00 1,600.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 1,500.00
46,100.00 106,705.00 152,805.00
15,280.50
168,085.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,250.00 88,275.00
19,260.00 963.00
70,000.00 17,500.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 975.00
30,925.00 89,238.00 120,163.00
12,016.30
132,179.00
26,750.00 10,700.00
19,260.00 963.00
16,050.00 802.50
5,885,000.00 23,540.00
70,000.00 8,750.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 450.00
29,950.00 36,005.50 65,955.50
6,595.55
72,551.00
80,250.00 56,175.00
19,260.00 385.20
70,000.00 8,400.00
75,000.00 4,500.00
80,000.00 480.00
75,000.00 450.00
13,830.00 56,560.20 70,390.20
7,039.02
77,429.00
26,750.00 8,025.00
19,260.00 770.40
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 10,500.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 450.00
16,760.00 8,795.40 25,555.40
2,555.54
28,110.00
58,850.00 61,792.50
19,260.00 385.20
70,000.00 10,500.00
75,000.00 56,250.00
80,000.00 640.00
75,000.00 450.00
67,840.00 62,177.70 130,017.70
13,001.77
143,019.00
21,400.00 23,540.00
19,260.00 192.60
70,000.00 2,100.00
75,000.00 5,250.00
80,000.00 560.00
75,000.00 112.50
8,022.50 23,732.60 31,755.10
3,175.51
34,930.00
57,245.00 658,317.50
19,260.00 963.00
70,000.00 4,200.00
75,000.00 9,000.00
80,000.00 960.00
75,000.00 225.00
14,385.00 659,280.50 673,665.50
67,366.55
741,032.00
Rp. Rp. Rp. Rp.
4 5 6 7
85,600.00 30,816.00
19,260.00 577.80
70,000.00 4,900.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 262.50
13,462.50 31,393.80 44,856.30
4,485.63
49,341.00
85,600.00 30,816.00
19,260.00 577.80
70,000.00 4,900.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 262.50
13,462.50 31,393.80 44,856.30
4,485.63
49,341.00
85,600.00 32,100.00
19,260.00 577.80
70,000.00 4,900.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 262.50
13,462.50 32,677.80 46,140.30
4,614.03
50,754.00
85,600.00 32,100.00
19,260.00 577.80
70,000.00 4,900.00
75,000.00 7,500.00
80,000.00 800.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 262.50
13,462.50 32,677.80 46,140.30
4,614.03
50,754.00
85,600.00 30,816.00
19,260.00 577.80
70,000.00 4,900.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 262.50
13,462.50 31,393.80 44,856.30
4,485.63
49,341.00
85,600.00 32,100.00
19,260.00 577.80
70,000.00 4,900.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 262.50
13,462.50 32,677.80 46,140.30
4,614.03
50,754.00
15,515,000.00 372,360.00
19,260.00 192.60
18,725.00 936.25
70,000.00 14,000.00
75,000.00 45,000.00
80,000.00 4,800.00
75,000.00 750.00
64,550.00 373,488.85 438,038.85
43,803.89
481,842.00
Rp. Rp. Rp. Rp.
4 5 6 7
6,450.00 6,772.50
16,050.00 160.50
70,000.00 3,500.00
75,000.00 3,750.00
80,000.00 400.00
75,000.00 225.00
7,875.00 6,933.00 14,808.00
1,480.80
16,288.00
10,000.00 10,500.00
5,000.00 1,750.00
70,000.00 3,500.00
75,000.00 3,750.00
80,000.00 400.00
75,000.00 225.00
7,875.00 12,250.00 20,125.00
2,012.50
22,137.00
69,550.00 25,316.20
16,050.00 1,765.50
70,000.00 7,000.00
75,000.00 3,750.00
80,000.00 400.00
75,000.00 375.00
11,525.00 27,081.70 38,606.70
3,860.67
42,467.00
Rp. Rp. Rp. Rp.
4 5 6 7
60,000.00 21,840.00
16,050.00 1,765.50
70,000.00 7,000.00
75,000.00 3,750.00
80,000.00 400.00
75,000.00 375.00
11,525.00 23,605.50 35,130.50
3,513.05
38,643.00
909,500.00 909,500.00
54,570.00 54,570.00
70,000.00 231,000.00
75,000.00 82,500.00
80,000.00 80.00
75,000.00 12,000.00
325,580.00 964,070.00 1,289,650.00
128,965.00
1,418,615.00
165,850.00 165,850.00
1,440.00 8,640.00
160,000.00 1,600.00
70,000.00 70,000.00
75,000.00 112,500.00
80,000.00 12,000.00
75,000.00 12,000.00
206,500.00 176,090.00 382,590.00
38,259.00
420,849.00
96,300.00 96,300.00
Rp. Rp. Rp. Rp.
4 5 6 7
750.00 5,250.00
1,440.00 8,640.00
160,000.00 1,600.00
70,000.00 70,000.00
75,000.00 112,500.00
80,000.00 12,000.00
75,000.00 3,750.00
198,250.00 111,790.00 310,040.00
31,004.00
341,044.00
973,700.00 973,700.00
58,422.00 292,110.00
1,440.00 8,640.00
160,000.00 1,600.00
70,000.00 70,000.00
75,000.00 75,000.00
80,000.00 8,000.00
75,000.00 3,750.00
156,750.00 1,276,050.00 1,432,800.00
143,280.00
1,576,080.00
454,750.00 454,750.00
54,570.00 54,570.00
16,100.00 96,600.00
160,000.00 1,600.00
70,000.00 84,000.00
75,000.00 108,750.00
80,000.00 12,000.00
75,000.00 4,500.00
209,250.00 607,520.00 816,770.00
81,677.00
898,447.00
107,000.00 107,000.00
12,840.00 12,840.00
70,000.00 210,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 337,500.00
80,000.00 4,000.00
75,000.00 67,500.00
619,000.00 119,840.00 738,840.00
73,884.00
812,724.00
195,275.00 195,275.00
23,433.00 23,433.00
70,000.00 210,000.00
75,000.00 337,500.00
80,000.00 43,200.00
75,000.00 8,250.00
598,950.00 218,708.00 817,658.00
81,765.80
899,423.00
750.00 112,500.00
1,440.00 172,800.00
160,000.00 48,000.00
160.50 14,124.00
16,100.00 96,600.00
70,000.00 420,000.00
75,000.00 225,000.00
80,000.00 24,000.00
75,000.00 2,250.00
671,250.00 444,024.00 1,115,274.00
111,527.40
1,226,801.00
985,370.24 886,833.22
13,643.00 2,455,740.00
224,008.00 1,792,064.00
85.60 10,700.00
122,310.68 122,310.68
70,000.00 245,000.00
75,000.00 337,500.00
80,000.00 4,000.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 1,350.00
587,850.00 5,267,647.90 5,855,497.90
585,549.79
6,441,047.00
195,275.00 195,275.00
23,433.00 23,433.00
70,000.00 210,000.00
75,000.00 337,500.00
80,000.00 3,600.00
75,000.00 1,125.00
552,225.00 218,708.00 770,933.00
77,093.30
848,026.00
34,240.00 54,784.00
1,440.00 1,252.80
160,000.00 2,240.00
125,000.00 1,750.00
70,000.00 5,600.00
75,000.00 3,000.00
80,000.00 320.00
75,000.00 300.00
9,220.00 60,026.80 69,246.80
6,924.68
76,171.00
160,500.00 176,550.00
750.00 132,000.00
1,440.00 14,832.00
160,000.00 9,760.00
125,000.00 8,625.00
70,000.00 26,600.00
75,000.00 14,250.00
80,000.00 1,520.00
75,000.00 1,425.00
Rp. Rp. Rp. Rp.
4 5 6 7
43,795.00 341,767.00 385,562.00
38,556.20
424,118.00
750.00 30,000.00
1,440.00 63,360.00
160,000.00 11,200.00
250,808.00 17,556.56
13,643.00 21,828.80
195,000.00 11,700.00
70,000.00 151,200.00
75,000.00 54,000.00
80,000.00 5,600.00
75,000.00 825.00
211,625.00 155,645.36 367,270.36
36,727.04
403,997.00
750.00 52,500.00
1,440.00 110,880.00
160,000.00 20,800.00
250,808.00 5,016.16
13,643.00 35,471.80
195,000.00 17,550.00
70,000.00 224,000.00
75,000.00 86,250.00
80,000.00 880.00
75,000.00 1,200.00
312,330.00 242,217.96 554,547.96
55,454.80
610,002.00
750.00 92,250.00
1,440.00 164,160.00
160,000.00 29,440.00
Rp. Rp. Rp. Rp.
4 5 6 7
250,808.00 8,276.66
13,643.00 66,168.55
195,000.00 23,400.00
70,000.00 224,000.00
75,000.00 86,250.00
80,000.00 880.00
75,000.00 1,200.00
312,330.00 383,695.21 696,025.21
69,602.52
765,627.00
Rp. Rp. Rp. Rp.
4 5 6 7
Err:509 Err:509
Err:509 Err:509
70,000.00 3,780.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 375.00
11,625.00 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509
Err:509 Err:509
70,000.00 3,780.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 375.00
11,625.00 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509
Err:509 Err:509
70,000.00 9,450.00
75,000.00 16,875.00
80,000.00 1,040.00
75,000.00 525.00
27,890.00 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509
Err:509 Err:509
70,000.00 7,560.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 13,500.00
80,000.00 1,440.00
75,000.00 375.00
22,875.00 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509
Err:509 Err:509
70,000.00 8,750.00
75,000.00 16,875.00
80,000.00 1,840.00
75,000.00 525.00
27,990.00 Err:509 Err:509
Err:509
Err:509
Err:509 Err:509
Err:509 Err:509
70,000.00 9,450.00
75,000.00 16,875.00
80,000.00 1,840.00
75,000.00 525.00
28,690.00 Err:509 Err:509
Err:509
Err:509
2,942.50 3,531.00
1,029.88 1,029.88
70,000.00 2,520.00
75,000.00 4,500.00
80,000.00 480.00
75,000.00 150.00
7,650.00 4,560.88 12,210.88
1,221.09
13,431.00
Rp. Rp. Rp. Rp.
4 5 6 7
4,012.50 4,815.00
1,404.38 1,404.38
70,000.00 2,520.00
75,000.00 4,500.00
80,000.00 480.00
75,000.00 150.00
7,650.00 6,219.38 13,869.38
1,386.94
15,256.00
6,829.25 8,195.10
2,390.24 2,390.24
70,000.00 2,520.00
75,000.00 4,500.00
80,000.00 480.00
75,000.00 150.00
7,650.00 10,585.34 18,235.34
1,823.53
20,058.00
Rp. Rp. Rp. Rp.
4 5 6 7
8,025.00 9,630.00
2,808.75 2,808.75
70,000.00 3,780.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 225.00
11,475.00 12,438.75 23,913.75
2,391.38
26,305.00
14,427.50 17,313.00
5,049.63 5,049.63
70,000.00 3,780.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 225.00
11,475.00 22,362.63 33,837.63
3,383.76
37,221.00
14,427.50 17,313.00
5,049.63 5,049.63
70,000.00 5,670.00
75,000.00 10,125.00
80,000.00 1,080.00
75,000.00 300.00
17,175.00 22,362.63 39,537.63
3,953.76
43,491.00
9,362.50 11,235.00
Rp. Rp. Rp. Rp.
4 5 6 7
3,276.88 3,276.88
70,000.00 5,670.00
75,000.00 10,125.00
80,000.00 1,080.00
75,000.00 300.00
17,175.00 14,511.88 31,686.88
3,168.69
34,855.00
18,457.50 22,149.00
6,460.13 6,460.13
70,000.00 5,670.00
75,000.00 10,125.00
80,000.00 1,080.00
75,000.00 300.00
17,175.00 28,609.13 45,784.13
4,578.41
50,362.00
Rp. Rp. Rp. Rp.
4 5 6 7
256,800.00 256,800.00
160,500.00 160,500.00
70,000.00 2,100.00
75,000.00 22,500.00
80,000.00 2,400.00
75,000.00 112.50
27,112.50 417,300.00 444,412.50
44,441.25
488,853.00
155,150.00 155,150.00
160,500.00 160,500.00
1,440.00 28,800.00
160,000.00 8,000.00
70,000.00 3,500.00
75,000.00 37,500.00
80,000.00 4,000.00
75,000.00 187.50
45,187.50 352,450.00 397,637.50
39,763.75
437,401.00
27,820.00 27,820.00
3,000.00 75.00
70,000.00 700.00
75,000.00 30,000.00
80,000.00 3,200.00
75,000.00 375.00
34,275.00 27,895.00 62,170.00
6,217.00
68,387.00
Rp. Rp. Rp. Rp.
4 5 6 7
19,260.00 19,260.00
70,000.00 700.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 375.00
9,375.00 19,260.00 28,635.00
2,863.50
31,498.00
54,375.00 8,156.25
32,100.00 32,100.00
177,994.16 88,997.08
129,253.33 - 129,253.33
12,925.33
142,178.00
19,260.00 21,186.00
16,655.00 1,332.40
75,000.00 450.00
70,000.00 4,200.00
80,000.00 480.00
75,000.00 22.50
5,152.50 22,518.40 27,670.90
2,767.09
30,437.00
75,000.00 48,750.00
70,000.00 45,500.00
80,000.00 5,200.00
75,000.00 2,400.00
101,850.00 - 101,850.00
10,185.00
112,035.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 78,750.00
70,000.00 73,500.00
80,000.00 8,400.00
75,000.00 393.75
161,043.75 - 161,043.75
16,104.38
177,148.00
75,000.00 90,000.00
70,000.00 71,540.00
80,000.00 9,600.00
75,000.00 450.00
171,590.00 - 171,590.00
17,159.00
188,749.00
75,000.00 90,000.00
70,000.00 84,000.00
80,000.00 9,600.00
75,000.00 450.00
184,050.00 - 184,050.00
18,405.00
202,455.00
75,000.00 78,750.00
70,000.00 73,500.00
80,000.00 8,400.00
75,000.00 390.00
161,040.00 - 161,040.00
16,104.00
177,144.00
75,000.00 60,000.00
70,000.00 5,600.00
80,000.00 6,400.00
75,000.00 300.00
72,300.00 - 72,300.00
Rp. Rp. Rp. Rp.
4 5 6 7
7,230.00
79,530.00
75,000.00 112,500.00
70,000.00 73,500.00
80,000.00 8,400.00
75,000.00 390.00
194,790.00 - 194,790.00
19,479.00
214,269.00
75,000.00 78,750.00
70,000.00 73,500.00
80,000.00 8,400.00
75,000.00 390.00
161,040.00 - 161,040.00
16,104.00
177,144.00
75,000.00 26,250.00
70,000.00 24,500.00
80,000.00 2,800.00
75,000.00 131.25
53,681.25 - 53,681.25
5,368.13
59,049.00
75,000.00 26,250.00
70,000.00 24,500.00
80,000.00 2,800.00
75,000.00 131.25
53,681.25 - 53,681.25
5,368.13
59,049.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 90,000.00
70,000.00 84,000.00
80,000.00 960.00
75,000.00 45.00
175,005.00 - 175,005.00
17,500.50
192,505.00
21,400.00 23,540.00
19,260.00 385.20
10,000,000.00 18,000.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 37.50
15,337.50 41,925.20 57,262.70
5,726.27
62,988.00
16,050.00 17,655.00
19,260.00 385.20
10,000,000.00 18,000.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 37.50
15,337.50 36,040.20 51,377.70
5,137.77
56,515.00
21,400.00 23,540.00
19,260.00 385.20
10,000,000.00 18,000.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 37.50
15,337.50 41,925.20 57,262.70
Rp. Rp. Rp. Rp.
4 5 6 7
5,726.27
62,988.00
19,260.00 385.20
10,000,000.00 18,000.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 37.50
15,337.50 18,385.20 33,722.70
3,372.27
37,094.00
19,260.00 385.20
10,000,000.00 18,000.00
70,000.00 7,000.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 37.50
15,337.50 18,385.20 33,722.70
3,372.27
37,094.00
18,725.00 374.50
70,000.00 14,000.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 75.00
30,675.00 374.50 31,049.50
3,104.95
34,154.00
26,750.00 29,425.00
18,725.00 280.88
2,568,000.00 24,652.80
-
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 10,500.00
75,000.00 30,000.00
80,000.00 2,000.00
75,000.00 93.75
42,593.75 54,358.68 96,952.43
9,695.24
106,647.00
Rp. Rp. Rp. Rp.
4 5 6 7
26,750.00 29,425.00
18,725.00 280.88
2,568,000.00 48,792.00
-
70,000.00 2,800.00
75,000.00 30,000.00
80,000.00 2,000.00
75,000.00 93.75
34,893.75 78,497.88 113,391.63
11,339.16
124,730.00
26,750.00 29,425.00
18,725.00 1,872.50
2,568,000.00 48,792.00
- -
70,000.00 10,500.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 93.75
31,343.75 80,089.50 111,433.25
11,143.33
122,576.00
160,500.00 160,500.00
70,000.00 4,200.00
75,000.00 45,000.00
80,000.00 4,800.00
75,000.00 225.00
54,225.00 160,500.00 214,725.00
21,472.50
236,197.00
Rp. Rp. Rp. Rp.
4 5 6 7
90,950.00 90,950.00
70,000.00 700.00
75,000.00 37,500.00
80,000.00 4,000.00
75,000.00 375.00
42,575.00 90,950.00 133,525.00
13,352.50
146,877.00
90,950.00 90,950.00
70,000.00 350.00
75,000.00 37,500.00
80,000.00 4,000.00
75,000.00 225.00
42,075.00 90,950.00 133,025.00
13,302.50
146,327.00
235,400.00 235,400.00
70,000.00 350.00
75,000.00 37,500.00
80,000.00 4,000.00
75,000.00 225.00
42,075.00 235,400.00 277,475.00
27,747.50
305,222.00
Rp. Rp. Rp. Rp.
4 5 6 7
26,760.00 26,760.00
70,000.00 1,050.00
75,000.00 11,250.00
80,000.00 4,000.00
75,000.00 60.00
16,360.00 26,760.00 43,120.00
4,312.00
47,432.00
16,050.00 16,050.00
70,000.00 700.00
75,000.00 7,500.00
80,000.00 800.00
75,000.00 37.50
9,037.50 16,050.00 25,087.50
2,508.75
27,596.00
29,960.00 29,960.00
70,000.00 700.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 375.00
17,675.00 29,960.00 47,635.00
4,763.50
52,398.00
13,375.00 13,375.00
70,000.00 1,050.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 600.00
Rp. Rp. Rp. Rp.
4 5 6 7
14,100.00 13,375.00 27,475.00
2,747.50
30,222.00
428,000.00 428,000.00
70,000.00 3,500.00
75,000.00 37,500.00
80,000.00 4,000.00
75,000.00 225.00
45,225.00 428,000.00 473,225.00
47,322.50
520,547.00
17,500.00 17,500.00
70,000.00 700.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 75.00
17,375.00 17,500.00 34,875.00
3,487.50
38,362.00
128,200.00 128,200.00
70,000.00 3,500.00
75,000.00 37,500.00
80,000.00 4,000.00
75,000.00 225.00
45,225.00 128,200.00 173,425.00
17,342.50
190,767.00
47,400.00 47,400.00
70,000.00 700.00
75,000.00 7,500.00
80,000.00 800.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 375.00
9,375.00 47,400.00 56,775.00
5,677.50
62,452.00
275,000.00 275,000.00
70,000.00 4,200.00
75,000.00 45,000.00
80,000.00 4,800.00
75,000.00 225.00
54,225.00 275,000.00 329,225.00
32,922.50
362,147.00
80,250.00 80,250.00
70,000.00 1,750.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 97.50
22,597.50 80,250.00 102,847.50
10,284.75
113,132.00
48,150.00 52,965.00
#REF! #REF!
70,000.00 1,050.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 60.00
13,560.00 #REF! #REF!
#REF!
#REF!
48,150.00 52,965.00
70,000.00 1,050.00
75,000.00 11,250.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 1,200.00
75,000.00 60.00
13,560.00 52,965.00 66,525.00
6,652.50
73,177.00
Rp. Rp. Rp. Rp.
4 5 6 7
64,200.00 70,620.00
70,000.00 1,050.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 60.00
13,560.00 70,620.00 84,180.00
8,418.00
92,598.00
347,750.00 382,525.00
#REF! #REF!
70,000.00 1,750.00
75,000.00 18,750.00
80,000.00 2,000.00
75,000.00 97.50
22,597.50 #REF! #REF!
#REF!
#REF!
642,000.00 706,200.00
#REF! #REF!
70,000.00 5,250.00
75,000.00 11,250.00
80,000.00 1,200.00
75,000.00 30.00
17,730.00 #REF! #REF!
#REF!
#REF!
6,000.00 71,220.00
1,440.00 14,400.00
160,000.00 7,200.00
70,000.00 17,500.00
75,000.00 9,375.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 1,000.00
75,000.00 975.00
28,850.00 92,820.00 121,670.00
12,167.00
133,837.00
3,210.00 85,065.00
1,440.00 14,976.00
160,000.00 7,200.00
70,000.00 18,900.00
75,000.00 10,125.00
80,000.00 1,120.00
75,000.00 1,050.00
31,195.00 107,241.00 138,436.00
13,843.60
152,279.00
7,000.00 83,090.00
1,440.00 14,400.00
160,000.00 240,000.00
16,100.00 724.50
70,000.00 18,200.00
75,000.00 9,750.00
80,000.00 1,040.00
75,000.00 975.00
29,965.00 338,214.50 368,179.50
36,817.95
404,997.00
4,000.00 106,000.00
1,440.00 14,976.00
160,000.00 259,200.00
16,100.00 724.50
70,000.00 18,900.00
75,000.00 10,125.00
80,000.00 1,120.00
75,000.00 1,050.00
Rp. Rp. Rp. Rp.
4 5 6 7
31,195.00 380,900.50 412,095.50
41,209.55
453,305.00
223,930.00 223,930.00
1,440.00 14,112.00
160,000.00 7,200.00
16,100.00 20,930.00
70,000.00 17,500.00
75,000.00 9,375.00
80,000.00 1,040.00
75,000.00 975.00
28,890.00 266,172.00 295,062.00
29,506.20
324,568.00
165,850.00 165,850.00
1,440.00 14,112.00
160,000.00 7,200.00
16,100.00 20,930.00
70,000.00 17,500.00
75,000.00 9,375.00
80,000.00 1,040.00
75,000.00 975.00
28,890.00 208,092.00 236,982.00
23,698.20
260,680.00
215,000.00 215,000.00
1,440.00 11,793.60
160,000.00 7,200.00
16,100.00 16,100.00
70,000.00 17,500.00
75,000.00 9,000.00
80,000.00 960.00
75,000.00 937.50
Rp. Rp. Rp. Rp.
4 5 6 7
28,397.50 250,093.60 278,491.10
27,849.11
306,340.00
6,500.00 34,450.00
1,440.00 2,376.00
160,000.00 640.00
70,000.00 6,300.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 375.00
14,145.00 37,466.00 51,611.00
5,161.10
56,772.00
3,000.00 10,590.00
1,440.00 1,785.60
160,000.00 480.00
70,000.00 6,300.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 375.00
14,145.00 12,855.60 27,000.60
2,700.06
29,700.00
6,000.00 31,800.00
1,440.00 1,641.60
160,000.00 480.00
16,100.00 1,610.00
70,000.00 6,300.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 375.00
14,145.00 35,531.60 49,676.60
4,967.66
54,644.00
Rp. Rp. Rp. Rp.
4 5 6 7
7,000.00 24,710.00
1,440.00 1,641.60
160,000.00 480.00
16,100.00 1,610.00
70,000.00 6,300.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 375.00
14,145.00 28,441.60 42,586.60
4,258.66
46,845.00
20,865.00 6,572.48
32,100.00 2,568.00
70,000.00 5,600.00
75,000.00 6,000.00
80,000.00 640.00
75,000.00 300.00
12,540.00 9,140.48 21,680.48
2,168.05
23,848.00
3,745.00 19,848.50
1,440.00 1,641.60
160,000.00 7,200.00
16,100.00 24,150.00
70,000.00 6,300.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 375.00
14,145.00 52,840.10 66,985.10
6,698.51
73,683.00
Rp. Rp. Rp. Rp.
4 5 6 7
3,745.00 99,242.50
1,440.00 14,976.00
160,000.00 7,200.00
16,100.00 26,082.00
70,000.00 18,900.00
75,000.00 10,125.00
80,000.00 1,120.00
75,000.00 1,050.00
31,195.00 147,500.50 178,695.50
17,869.55
196,565.00
3,800.00 64,600.00
1,440.00 14,976.00
160,000.00 7,200.00
16,100.00 26,082.00
70,000.00 18,900.00
75,000.00 10,125.00
80,000.00 1,120.00
75,000.00 1,050.00
31,195.00 112,858.00 144,053.00
14,405.30
158,458.00
8,750.00 58,012.50
1,440.00 14,112.00
160,000.00 7,200.00
16,100.00 20,930.00
70,000.00 49,000.00
75,000.00 26,250.00
80,000.00 2,800.00
75,000.00 2,625.00
80,675.00 100,254.50 180,929.50
18,092.95
Rp. Rp. Rp. Rp.
4 5 6 7
199,022.00
3,424.00 40,642.88
1,440.00 14,400.00
160,000.00 7,200.00
16,100.00 24,150.00
70,000.00 49,000.00
75,000.00 26,250.00
80,000.00 2,800.00
75,000.00 2,625.00
80,675.00 86,392.88 167,067.88
16,706.79
183,774.00
Rp. Rp. Rp. Rp.
4 5 6 7
4,280.00 50,803.60
1,440.00 14,400.00
160,000.00 7,200.00
16,100.00 24,150.00
70,000.00 49,000.00
75,000.00 26,250.00
80,000.00 2,800.00
75,000.00 2,625.00
80,675.00 96,553.60 177,228.60
17,722.86
194,951.00
3,210.00 11,331.30
1,440.00 16,041.60
160,000.00 4,800.00
16,100.00 1,610.00
70,000.00 6,300.00
75,000.00 6,750.00
80,000.00 720.00
75,000.00 375.00
14,145.00 33,782.90 47,927.90
4,792.79
52,720.00
32,100.00 11,235.00
70,000.00 11,900.00
75,000.00 12,750.00
80,000.00 1,360.00
75,000.00 637.50
26,647.50 11,235.00 37,882.50
3,788.25
41,670.00
Rp. Rp. Rp. Rp.
4 5 6 7
32,100.00 19,260.00
70,000.00 45,500.00
75,000.00 26,250.00
80,000.00 2,800.00
75,000.00 2,437.50
76,987.50 19,260.00 96,247.50
9,624.75
105,872.00
32,100.00 19,260.00
70,000.00 45,500.00
75,000.00 26,250.00
80,000.00 2,800.00
75,000.00 2,437.50
76,987.50 19,260.00 96,247.50
9,624.75
105,872.00
2,140.00 55,640.00
1,440.00 13,392.00
160,000.00 2,880.00
16,100.00 31,234.00
70,000.00 63,000.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 3,375.00
103,725.00 103,146.00 206,871.00
20,687.10
227,558.00
3,745.00 198,485.00
1,440.00 13,392.00
160,000.00 2,880.00
16,100.00 44,275.00
70,000.00 63,000.00
75,000.00 33,750.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 3,600.00
75,000.00 3,375.00
103,725.00 259,032.00 362,757.00
36,275.70
399,032.00
3,745.00 97,370.00
1,440.00 13,392.00
160,000.00 2,880.00
16,100.00 31,234.00
70,000.00 63,000.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 3,375.00
103,725.00 144,876.00 248,601.00
24,860.10
273,461.00
7,500.00 103,125.00
1,440.00 13,392.00
160,000.00 2,880.00
16,100.00 31,234.00
70,000.00 63,000.00
75,000.00 33,750.00
80,000.00 3,600.00
75,000.00 3,375.00
103,725.00 150,631.00 254,356.00
25,435.60
279,791.00
3,852.00 204,156.00
1,440.00 13,392.00
160,000.00 2,880.00
16,100.00 44,275.00
70,000.00 63,000.00
75,000.00 33,750.00
Rp. Rp. Rp. Rp.
4 5 6 7
80,000.00 3,600.00
75,000.00 3,375.00
103,725.00 264,703.00 368,428.00
36,842.80
405,270.00
125,000.00 132,500.00
26,750.00 81,052.50
1,440.00 17,913.60
160,000.00 4,000.00
16,100.00 10,465.00
70,000.00 91,000.00
75,000.00 48,750.00
80,000.00 5,200.00
75,000.00 4,875.00
149,825.00 245,931.10 395,756.10
39,575.61
435,331.00
920.00 55,200.00
1,440.00 17,913.60
160,000.00 4,000.00
70,000.00 45,500.00
75,000.00 37,500.00
80,000.00 4,000.00
75,000.00 2,250.00
89,250.00 77,113.60 166,363.60
16,636.36
182,999.00
3,000.00 240,000.00
1,440.00 17,913.60
160,000.00 4,000.00
70,000.00 43,400.00
75,000.00 26,250.00
80,000.00 2,800.00
75,000.00 2,250.00
74,700.00 261,913.60 336,613.60
Rp. Rp. Rp. Rp.
4 5 6 7
33,661.36
370,274.00
Rp. Rp. Rp. Rp.
4 5 6 7
171,200.00 179,760.00
1,440.00 16,920.00
160,000.00 5,600.00
70,000.00 43,400.00
75,000.00 26,250.00
80,000.00 2,800.00
75,000.00 2,250.00
74,700.00 202,280.00 276,980.00
27,698.00
304,678.00
15,515,000.00 37,236.00
18,725.00 936.25
70,000.00 8,400.00
75,000.00 9,000.00
80,000.00 960.00
75,000.00 450.00
18,810.00 38,172.25 56,982.25
5,698.23
62,680.00
28,355.00 4,253.25
45,475.00 7,730.75
45,475.00 7,730.75
13,375.00 66.88
4,815.00 96.30
70,000.00 4,900.00
75,000.00 5,625.00
80,000.00 600.00
75,000.00 187.50
11,312.50 19,877.93 31,190.43
3,119.04
34,309.00
Rp. Rp. Rp. Rp.
4 5 6 7
12,840.00 1,926.00
70,000.00 10,500.00
75,000.00 187.50
10,687.50 1,926.00 12,613.50
1,261.35
13,874.00
14,840.00 742.00
70,000.00 10,500.00
75,000.00 187.50
10,687.50 742.00 11,429.50
1,142.95
12,572.00
14,840.00 742.00
70,000.00 10,500.00
75,000.00 187.50
10,687.50 742.00 11,429.50
1,142.95
12,572.00
14,840.00 742.00
70,000.00 10,500.00
75,000.00 187.50
10,687.50 742.00 11,429.50
1,142.95
12,572.00
26,215.00 2,097.20
19,260.00 385.20
65,000.00 650.00
70,000.00 2,800.00
75,000.00 3,000.00
80,000.00 320.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 187.50
6,307.50 3,132.40 9,439.90
943.99
10,383.00
16,655.00 3,331.00
28,355.00 4,253.25
13,375.00 133.75
19,260.00 577.80
4,815.00 963.00
45,475.00 7,730.75
45,475.00 11,823.50
70,000.00 4,900.00
75,000.00 675.00
80,000.00 480.00
75,000.00 225.00
6,280.00 28,813.05 35,093.05
3,509.31
38,602.00
Cat Dasar, 3 Lapis Cat Penutup
16,655.00 3,331.00
28,355.00 4,253.25
13,375.00 133.75
19,260.00 577.80
4,815.00 963.00
45,475.00 7,730.75
45,475.00 15,916.25
70,000.00 4,900.00
75,000.00 7,875.00
80,000.00 320.00
75,000.00 225.00
13,320.00 32,905.80 46,225.80
4,622.58
50,848.00
26,750.00 9,630.00
Rp. Rp. Rp. Rp.
4 5 6 7
70,000.00 2,800.00
75,000.00 4,725.00
80,000.00 5,040.00
75,000.00 225.00
12,790.00 9,630.00 22,420.00
2,242.00
24,662.00
48,150.00 7,222.50
48,150.00 17,911.80
4,815.00 9,630.00
70,000.00 2,800.00
75,000.00 4,500.00
80,000.00 1,280.00
75,000.00 225.00
8,805.00 34,764.30 43,569.30
4,356.93
47,926.00
32,100.00 11,235.00
70,000.00 7,000.00
75,000.00 450.00
7,450.00 11,235.00 18,685.00
1,868.50
20,553.00
71,155.00 10,673.25
31,030.00 1,551.50
4,815.00 481.50
13,375.00 133.75
70,000.00 11,200.00
75,000.00 12,000.00
80,000.00 1,280.00
75,000.00 225.00
24,705.00 12,840.00 37,545.00
3,754.50
41,299.00
Rp. Rp. Rp. Rp.
4 5 6 7
28,355.00 2,835.50
18,458.00 1,845.80
18,458.00 4,799.08
21,400.00 214.00
4,815.00 240.75
70,000.00 1,400.00
75,000.00 4,725.00
80,000.00 504.00
75,000.00 225.00
6,854.00 9,935.13 16,789.13
1,678.91
18,468.00
Rp. Rp. Rp. Rp.
4 5 6 7
18,458.00 2,214.96
18,458.00 3,322.44
21,400.00 214.00
4,815.00 240.75
70,000.00 1,960.00
75,000.00 3,150.00
80,000.00 336.00
75,000.00 225.00
5,671.00 5,992.15 11,663.15
1,166.32
12,829.00
28,355.00 1,417.75
18,458.00 1,845.80
18,458.00 4,799.08
21,400.00 214.00
4,815.00 240.75
70,000.00 1,400.00
75,000.00 4,725.00
80,000.00 504.00
75,000.00 225.00
6,854.00 8,517.38 15,371.38
1,537.14
16,908.00
25,000.00 10,500.00
13,375.00 133.75
70,000.00 1,400.00
75,000.00 5,250.00
80,000.00 504.00
75,000.00 225.00
7,379.00 10,633.75 18,012.75
1,801.28
19,814.00
Rp. Rp. Rp. Rp.
4 5 6 7
267,500.00 321,000.00
32,100.00 6,420.00
70,000.00 1,400.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 187.50
18,187.50 327,420.00 345,607.50
34,560.75
380,168.00
16,655.00 1,665.50
13,375.00 133.75
70,000.00 1,400.00
75,000.00 15,000.00
80,000.00 1,600.00
75,000.00 187.50
18,187.50 1,799.25 19,986.75
1,998.68
21,985.00
16,655.00 1,665.50
13,375.00 133.75
50,567.50 2,528.38
70,000.00 17,500.00
75,000.00 16,875.00
80,000.00 1,800.00
75,000.00 562.50
36,737.50 4,327.63 41,065.13
4,106.51
45,171.00
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
75,000.00 22,500.00
80,000.00 2,400.00
70,000.00 14,000.00
75,000.00 750.00
Rp. Rp. Rp. Rp.
4 5 6 7
39,650.00 #REF! #REF!
#REF!
#REF!
70,000.00 70,000.00
75,000.00 6,750.00
76,750.00 - 76,750.00
7,675.00
84,425.00
70,000.00 2,916.67
75,000.00 4,687.50
75,000.00 6,750.00
14,354.17 - 14,354.17
1,435.42
15,789.00
70,000.00 3,500.00
75,000.00 1,875.00
5,375.00 - 5,375.00
537.50
5,912.00
70,000.00 8,750.00
75,000.00 375.00
9,125.00 - 9,125.00
912.50
10,037.00
70,000.00 1,400.00
75,000.00 750.00
2,150.00 - 2,150.00
Rp. Rp. Rp. Rp.
4 5 6 7
215.00
2,365.00
70,000.00 28,000.00
75,000.00 7,500.00
35,500.00 - 35,500.00
3,550.00
39,050.00
70,000.00 7,000.00
75,000.00 1,875.00
80,000.00 200.00
75,000.00 375.00
9,450.00 - 9,450.00
945.00
10,395.00
70,000.00 140,000.00
75,000.00 75,000.00
75,000.00 30,000.00
245,000.00 - 245,000.00
24,500.00
269,500.00
75,000.00 3,000.00
75,000.00 24,000.00
70,000.00 33,600.00
2,247.00 56,175.00
195,000.00 11,700.00
6,500.00 234.00
5,140.00 1,028.00
60,600.00 69,137.00 129,737.00
12,973.70
Rp. Rp. Rp. Rp.
4 5 6 7
142,710.00
75,000.00 75,000.00
70,000.00 280,000.00
6,500.00 2,600.00
86,137.00 430,685.00
355,000.00 433,285.00 788,285.00
31,531.40
3,153.14
34,684.00
140,000.00 168,000.00
80,000.00 3,864.00
80,000.00 776.00
75,000.00 2,955.00
75,000.00 360.00
75,000.00 907.50
75,000.00 907.50
154,604.00 2,025.31
84,729.00 1,855.57
83,280.00 1,107.62
86,137.00 3,393.80
83,369.00 83,369.00
9,770.00 259,751.30 269,521.30
26,952.13
296,473.00
140,000.00 168,000.00
80,000.00 3,864.00
80,000.00 776.00
75,000.00 7,897.50
75,000.00 360.00
75,000.00 862.50
75,000.00 862.50
Rp. Rp. Rp. Rp.
4 5 6 7
154,604.00 2,025.31
84,729.00 1,855.57
83,280.00 1,107.62
86,137.00 9,070.23
83,369.00 83,369.00
14,622.50 265,427.73 280,050.23
28,005.02
308,055.00
140,000.00 168,000.00
80,000.00 3,864.00
80,000.00 776.00
75,000.00 11,362.50
75,000.00 360.00
75,000.00 862.50
75,000.00 862.50
154,604.00 2,025.31
84,729.00 1,186.21
83,280.00 1,107.62
86,137.00 13,049.76
83,369.00 83,369.00
18,087.50 268,737.90 286,825.40
28,682.54
315,507.00
140,000.00 168,000.00
80,000.00 3,864.00
80,000.00 776.00
75,000.00 15,892.50
75,000.00 360.00
75,000.00 862.50
75,000.00 862.50
154,604.00 2,025.31
84,729.00 1,237.04
83,280.00 1,107.62
86,137.00 18,252.43
Rp. Rp. Rp. Rp.
4 5 6 7
83,369.00 83,369.00
22,617.50 273,991.40 296,608.90
29,660.89
326,269.00
80,000.00 2,280,800.00
80,000.00 5,243,200.00
75,000.00 213,825.00
154,604.00 1,003,379.96
86,137.00 5,731,555.98
7,737,825.00 6,734,935.94 14,472,760.94
1,447,276.09
15,920,037.00
140,000.00 168,000.00
80,000.00 272.00
80,000.00 56.00
75,000.00 922.50
75,000.00 22.50
154,604.00 200.99
86,137.00 1,059.49
1,273.00 169,260.48 170,533.48
17,053.35
187,586.00
80,000.00 1,688.00
80,000.00 336.00
75,000.00 157.50
75,000.00 397.50
154,604.00 200.99
86,137.00 1,059.49
2,579.00 1,260.48 3,839.48
383.95
4,223.00
Rp. Rp. Rp. Rp.
4 5 6 7
140,000.00 168,000.00
70,000.00 17,500.00
75,000.00 750.00
5,140.00 5,140.00
18,250.00 173,140.00 191,390.00
19,139.00
210,529.00
70,000.00 126,000.00 -
75,000.00 3,000.00
80,000.00 320.00
75,000.00 78,375.00
25,000.00 25,000.00
207,695.00 25,000.00 232,695.00
23,269.50
255,964.00
70,000.00 350,000.00
75,000.00 26,250.00
80,000.00 2,800.00
75,000.00 18,750.00
25,000.00 - 25,000.00
397,800.00 25,000.00 422,800.00
42,280.00
465,080.00
177,299.00 177,299.00
16,050.00 213,304.50
70,000.00 52,500.00
75,000.00 70,500.00
75,000.00 3,000.00
70,000.00 147,700.00
Rp. Rp. Rp. Rp.
4 5 6 7
75,000.00 3,000.00
50,000.00 50,000.00
276,700.00 440,603.50 717,303.50
71,730.35
789,033.00
70,000.00 280,000.00
75,000.00 30,000.00
310,000.00 - 310,000.00
31,000.00
341,000.00
70,000.00 140,000.00
75,000.00 7,500.00
147,500.00 - 147,500.00
14,750.00
162,250.00
38,750.00 10,695.00
72,400.00 20,272.00
39,870.00 159.48
1,500.00 1,500.00
32,626.48 - 32,626.48
3,262.65
35,889.00
38,750.00 9,416.25
72,400.00 17,738.00
39,870.00 79.74
1,500.00 1,500.00
28,733.99 - 28,733.99
2,873.40
31,607.00
38,750.00 11,896.25
59,812.00 18,840.78
Rp. Rp. Rp. Rp.
4 5 6 7
39,870.00 318.96
1,500.00 1,500.00
32,555.99 - 32,555.99
3,255.60
35,811.00
38,750.00 9,416.25
59,812.00 14,653.94
39,870.00 79.74
1,500.00 1,500.00
25,649.93 - 25,649.93
2,564.99
28,214.00
38,750.00 8,098.75
59,812.00 12,560.52
39,870.00 39.87
1,500.00 1,500.00
22,199.14 - 22,199.14
2,219.91
24,419.00
38,750.00 5,773.75
59,812.00 8,971.80
39,870.00 39.87
1,500.00 1,500.00
16,285.42 - 16,285.42
1,628.54
17,913.00
38,750.00 5,773.75
59,812.00 8,971.80
39,870.00 39.87
1,500.00 1,500.00
16,285.42 - 16,285.42
1,628.54
17,913.00
Rp. Rp. Rp. Rp.
4 5 6 7
38,750.00 11,896.25
79,640.00 25,086.60
39,870.00 318.96
1,500.00 1,500.00
38,801.81 - 38,801.81
3,880.18
42,681.00
38,750.00 10,695.00
79,640.00 22,299.20
39,870.00 159.48
1,500.00 1,500.00
34,653.68 - 34,653.68
3,465.37
38,119.00
38,750.00 9,416.25
79,640.00 19,511.80
39,870.00 79.74
1,500.00 1,500.00
30,507.79 - 30,507.79
3,050.78
33,558.00
38,750.00 5,773.75
79,640.00 11,946.00
39,870.00 39.87
1,500.00 1,500.00
19,259.62 - 19,259.62
1,925.96
21,185.00
38,750.00 5,773.75
79,640.00 11,946.00
39,870.00 39.87
1,500.00 1,500.00
19,259.62 - 19,259.62
Rp. Rp. Rp. Rp.
4 5 6 7
1,925.96
21,185.00
31,500.00 31,500.00
1,440.00 9,792.00
160,000.00 4,352.00
70,000.00 5,250.00
75,000.00 1,875.00
80,000.00 200.00
75,000.00 262.50
7,587.50 45,644.00 53,231.50
5,323.15
58,554.00
DAFTAR HARGA SATUAN PEKERJAAN
Peningkatan Sarana/Prasarana Peribadatan
Pembuatan Pagar Masjid
NO. URAIAN PEKERJAAN
1 2
3 1 m' Pengkuran dan Pemasangan Bouwplank

7 1 m3 Galian Tanah biasa Sedalam 1 meter
8 1 m3 Galian Tanah biasa Sedalam 2 meter
15 1 m3 Urugan Tanah Kembali
27 1 m3 Pasangan Pondasi Batu Kali 1 PC :5 Pasir
35 1 m2 Pasangan Bata Merah Bakar tebal 1/2 bata, 1 PC : 5 Pasir
38 1 m2 Plesteran 1 PC : 5 Pasir tebal 15 mm
44 1 m2 A c i a n
203 1 m3 Membuat Sloof beton bertulang 15/20 (123,060 Kg Besi + bekisting)
218 1 m3 Membuat Kolom beton bertulang 15/15 (153,168 Kg Besi + bekisting)
257.A 1 m3 Membuat Balk Beton Bertulang 15/15 (92,295 Kg Besi + bekisting)
461 1 m2 Pengecatan Tembok Baru sanlex (1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
AAN
an
KODE HARGA
ANALISA (Rp)
3 4
01.01.2 56,436.00
02.2.1 59,812.00
02.2.2 73,012.00
02.8.1 42,625.00
03.2.5 735,365.00
04.1.5 114,470.00
05.1.2 50,819.00
05.7.1 30,503.00
07.16.1.F 3,818,939.00
07.17.1.C 5,013,890.00
07.18.1.O - 1 4,695,908.00
14.3.7.A 18,468.00

Pagar Masjid

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

Pagar Masjid

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARAN BIAYA

NAMA KEGIATAN : PEMBUATAN PAGAR MASJID

II Pekerjaan Pasangan Pondasi

II Pekerjaan Dinding, Plester, dan Acian

HARGA SATUAN JUMLAH HARGA

82.00 m' Rp 56,436.00 Rp 4,627,752.00

12.70 m3 Rp 59,812.00 Rp 759,612.40

26.78 m3 Rp 735,365.00 Rp 19,695,832.32

2.46 m3 Rp 3,818,939.00 Rp 9,394,589.94

108.20 m2 Rp 114,470.00 Rp 12,385,654.00

163.40 m2 Rp 18,468.00 Rp 3,017,671.20

A PEKERJAAN PERSIAPAN Rp 4,627,752.00

No Jenis Upah Satuan

No Jenis Bahan Satuan

Bahan Logam berikut bahan jadinya

Bahan Kayu berikut bahan jadinya

Bahan Penutup Rangka Plafond

Bahan Lantai dan Pelapis Dinding

Bahan Penutup Atap

Bahan Paku dan Mur Baut

Bahan Saluran Air Kotor/Bersih

Bahan Penggantung Kunci

Indeks Harga Satuan

2 Kode Pekerjaan : 01.01.2

Bahan : Kayu Balok Lokal Kelas III 0.012 m3 1,819,000.00

7 Kode Pekerjaan : 02.2.1

Tenaga : Pekerja 0.750 Oh 70,000.00

8 Kode Pekerjaan : 02.2.2

Tenaga : Pekerja 0.900 Oh 70,000.00

15 Kode Pekerjaan : 02.8.1

Tenaga : Pekerja 0.500 Oh 70,000.00

27 Kode Pekerjaan : 03.2.5

Bahan : Batu Belah 15/20 1.200 m3 177,299.00

35 Kode Pekerjaan : 04.1.5

Bahan : Bata Merah Bakar 70.000 Bh 750.00

38 Kode Pekerjaan : 05.1.2

Bahan : Semen Portland (PC) 5.184 Kg 1,440.00

44 Kode Pekerjaan : 05.7.1

Bahan : Semen Portland (PC) 3.250 Kg 1,440.00

203 Kode Pekerjaan : 07.16.1.F

Bahan : Kayu Papan Albasiah 0.154 m3 1,926,000.00

218 Kode Pekerjaan : 07.17.1.C

Bahan : Kayu Papan Albasiah 0.332 m3 1,926,000.00

257.A Kode Pekerjaan : 07.18.1.O - 1

Bahan : Kayu Papan Albasiah 0.533 m3 1,926,000.00

461 Kode Pekerjaan : 14.3.7.A

Bahan : Plamir tembok 0.100 kg 28,355.00

1 Kode Pekerjaan : 01.01.1

Bahan : Kayu Balok Lokal Kls. II 0.111 m3

2 Kode Pekerjaan : 01.01.2

Bahan : Kayu Balok Lokal Kelas III 0.012 m3

3 Kode Pekerjaan : 01.01.3

Bahan : Kayu Balok Lokal Kelas II 0.039 m3

4 Kode Pekerjaan : 01.01.4

Bahan : Kayu Lokal Kelas II 0.130 m3

Tenaga : Penulisan 0.125 Ls

5 Kode Pekerjaan : 01.01.5

Bahan Bambu dia. 6-8/600 cm 1.000 Btg

6 Kode Pekerjaan : 02.1.1

Tenaga : Pekerja 0.050 Oh

7 Kode Pekerjaan : 02.2.1

Tenaga : Pekerja 0.750 Oh

8 Kode Pekerjaan : 02.2.2