BQ CITRA 2 REV 1 - (Hitungan Rico) .R4

RENCANA ANGGARA BIAYA
RUMAH TINGGAL DUA LANTAI

CITRA 2
Bpk. JOE DARYANTO
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS
A. PEKERJAAN PERSIAPAN
1 Pagar proyek rangka kaso + seng

2 Pengukuran / Bouplank kayu dan papan borneo
3 Direksi keet + Gudang lantai floor, atap seng, tripleks
4 Bedeng pekerja lantai floor, atap seng, tripleks
5 Peralatan dan perlengkapan kerja
6 Penyediaan listrik kerja by owner
7 Penyediaan air kerja ( Pompa Air ) by owner
8 Pembersihan lapangan sebelum proyek
9 Keamanan
10 Tes daya dukung tanah Sondir 4 titik, dan rekomendasi
11 Manajemen Fee
12 Mobilisasi dan demobilisasi
13 Pembersihan akhir
SUB TOTAL PEKERJAAN PERSIAPAN
B. PEKERJAAN GALIAN DAN URUGAN
1 Galian tanah untuk pondasi

- Pile cap / pondasi tapak beton bertulang uk. 1,2x1,2x0.4m
- Tie Beam
- Ground Water Tank
- Septic tank
2 Urugan pasir urug bawah pondasi pasir t = 5cm, dipadatkan dengan stamper
- Pile cap
- Tie Beam
- Ground Water Tank
- Septic tank
- Pelat lantai dasar
Lantai kerja beton sitemix t=5cm
- Pile cap
- Tie Beam
- Ground Water Tank
- Septic tank
- Pelat lantai dasar
3 Urugan kembali tanah sisi-sisi pondasi dipadatkan dengan stamper mesin
- Pile cap
- Tie Beam
- Ground Water Tank
- Septic tank
4 Urugan tanah peninggian level bangunan t = 50cm
5 Anti rayap
SUB TOTAL PEK. GALIAN & URUGAN
C. PEKERJAAN BETON
CITRA 2
Bpk. JOE DARYANTO
1 Pondasi Tapak beton readymix K225 uk. 1,2x1,2x0.4m

2 Tie Beam beton readymix K225 uk. 20x40 cm
3 Ground Water Tank uk. 1,5x1,5x1m
4 Septic tank uk. 2x1x1,5m
5 Retaining wall tinggi = 50cm
6 Pelat lantai
- Lantai dasar beton readymix K225 tebal 10cm
- Lantai 2 beton readymix K225 tebal 12cm
- Lantai atap (area torent 4.8x3m) beton readymix K225 tebal 12cm
7 Kolom
- Lantai dasar beton readymix K225 uk. 20x40cm
- Lantai 2 beton readymix K225 uk. 15x30cm
- Kolom sopi-sopi beton readymix K225 uk. 15x15cm
8 Balok
- Lantai 2 beton readymix K225
- Lantai atap / ring balok beton readymix K225
- Balok sopi-sopi beton readymix K225
9 Tangga beton readymix K225
10 Topi2 Beton beton readymix K225
SUB TOTAL PEK. BETON
D. PEKERJAAN PEMBESIAN
1 Pondasi Tapak tul pokok dia 13 - 150

2 Tie Beam tul pokok dia 13, sengkang dia 8 - 150
3 Ground Water Tank
4 Septic Tank
5 Pelat lantai
- Lantai dasar wiremesh M8 1 lapis
- Lantai 2 wiremesh M8 2 lapis
- Lantai atap (area torent 4.8x3m) wiremesh M8 2 lapis
6 Kolom
- Lantai dasar tul pokok dia 13, sengkang dia 8 - 150
- Lantai 2 tul pokok dia 13, sengkang dia 8 - 150
- Kolom sopi-sopi tul pokok dia 13, sengkang dia 8 - 150
7 Balok
- Lantai 2 tul pokok dia 13, sengkang dia 8 - 150
- Lantai atap tul pokok dia 13, sengkang dia 8 - 150
- Balok sopi-sopi tul pokok dia 13, sengkang dia 8 - 150
8 Tangga
9 Topi2 Beton
SUB TOTAL PEK. PEMBESIAN
E. PEKERJAAN BEKISTING
1 Pondasi Tapak dengan papan triplek 9mm, rangka kaso

2 Tie Beam dengan papan triplek 9mm, rangka kaso
CITRA 2
Bpk. JOE DARYANTO
3 Ground Water Tank dengan papan triplek 9mm, rangka kaso

4 Septic Tank
5 Pelat lantai dengan papan triplek 9mm, rangka kaso
- Lantai dasar
- Lantai 2
- Lantai atap (area torent 4.8x3m)
6 Kolom dengan papan triplek 9mm, rangka kaso
- Lantai dasar
- Lantai 2
- Kolom sopi-sopi
7 Balok dengan papan triplek 9mm, rangka kaso
- Lantai 2
- Lantai atap
- Balok sopi-sopi
8 Tangga dengan papan triplek 9mm, rangka kaso
9 Topi2 Beton dengan papan triplek 9mm, rangka kaso
SUB TOTAL PEK. BEKISTING
F. PEKERJAAN PAS DINDING

Pasangan dinding bata merah pres setengah bata /
setara ukuran tebal standar pabrik, dengan adukan
1pc:4pasir, termasuk balok lintel, kolom praktis dan
balok praktis, sesuai dengan gambar dan spesifikasi
pada : elev Lt.1 - Lt.2 : 3.6m
1 Lantai 1
- Dinding lt 1
- Toilet lantai 1
- Kolom palsu pintu utama lebar 70 cm, tebal 15cm
2 Lantai 2
3 Lantai atap
4 Retaining wall tinggi 50 cm
5 Halaman depan
lantai 1 tinggi 180 cm
lantai 2
6 Halaman belakang
lantai 1 tinggi 3m
lantai 2
dinding belakang tinggi 3m
7 Septic Tank
SUB TOTAL PEK. PAS DINDING
G. PEKERJAAN PELAPIS DINDING
Plesteran (internal) pada dinding berikut acian halus dengan adukan 1pc : 4pasir
1 Lantai 1
- Dinding lt 1
CITRA 2
Bpk. JOE DARYANTO
- Toilet lantai 1 (sisi luar)

- Kolom palsu pintu utama
2 Lantai 2
3 Lantai atap
Plesteran (eksternal) pada dinding berikut acian halus dengan adukan 1pc : 3pasir
4 Lantai 1
5 Lantai 2
6 Lantai atap
7 Halaman depan
- lantai 1 tinggi 180 cm
- lantai 2
8 Halaman belakang
- lantai 1 (pemisah) tinggi 3m
- lantai 2 (pemisah)
- dinding belakang tinggi 3m
9 Topi2 Beton
10 Septic Tank
SUB TOTAL PEK. PELAPIS DINDING
H. PEKERJAAN PENGECATAN
Cat emulsi dinding dalam atau setara type emulsion ex Catilax

1 - Lantai 1
2 - Lantai 2
Cat dinding luar ex Catilax type weathershield

3 - Lantai 1
4 - Lantai 2
5 - Lantai atap
6 - Halaman depan
7 - Halaman belakang
Cat kayu ex Ftalit

8 - Kusen dan daun pintu
9 - Kusen dan jendela
10 Cat pelapis batu alam lt 1 dan 2

11 Cat Lisplank
12 Topi2 Beton
SUB TOTAL PEK. ALAT PENGGANTUNG & KACA
I. PEKERJAAN PELAPIS LANTAI DAN DINDING
Pasangan batu alam dinding termasuk adukan dan material

bantu pada :
CITRA 2
Bpk. JOE DARYANTO
1 - Kolom palsu pintu utama lt 1 bata merah ekspos

2 - Dinding teras kamar utama lt 2
Supply dan pemasangan keramik ex Roman 40/40, pada

lantai : ex Roman uk 40/40cm Gol B
3 - screed perata lantai
4 - Lantai 1
5 - Lantai 2
6 - Tangga
Supply dan pemasangan plint keramik ex Roman 10/40

pada : ex Roman uk 10/40cm Gol B
7 - Lantai 1
8 - Lantai 2
9 - Tangga
Supply dan pemasangan keramik ex Roman 20/20 anti slip,

pada lantai : ex Roman uk 20/20cm Gol B
10 - Kamar mandi lt 1
Supply dan pemasangan keramik ex Roman 20/20 warna

muda, pada dinding : ex Roman uk 20/20cm Gol B
Supply dan pemasangan keramik Outdoor ex Roman 40/40

anti slip, pada lantai : ex Roman uk 40/40cm Gol C
14 - Screed perata lantai
15 - Teras depan pintu utama lt 1
16 - Teras belakang lt 1
17 Rabat beton Carport
Waterproofing type coating pada :

18 - Kamar mandi lt 1 lantai dan dinding setinggi 30cm
19 - Kamar mandi lt 2 lantai dan dinding setinggi 30cm
20 - Roof top (service area,talang dan torrent) ex aquaproof
21 - Dinding samping tetangga ex aquaproof
SUB TOTAL PEK. PELAPIS LANTAI DAN DINDING
J. PEKERJAAN PLAFOND
Supply dan pemasangan plafond gypsum ex Jayaboard t=9mm, rangka hollow meni
40/40 dan 20/40 t=0.4mm
CITRA 2
Bpk. JOE DARYANTO
1 - Lantai 1
2 - Lantai 2 termasuk kamar dan kamar mandi
3 - Teras kamar utama lt 2
Supply dan pemasangan list plafond gypsum

6 - Teras kamar utama lt 2
Skimcoat pada plafond exposed termasuk

skoneng dan sudut-sudut plafond
7 - Bawah tangga
SUB TOTAL PEK. PLAFOND
K. PEKERJAAN CAT PLAFOND
1 Cat plafond lantai 1 cat interior ex Catilax

2 Cat plafond lantai 2 cat interior ex Catilax
3 Cat plafond teras kamar utama lt 2 cat interior ex Catilax
4 Cat plafond atap depan cat exterior ex Catilax
L. PEKERJAAN PINTU DAN JENDELA
1 Pintu pagar halaman depan @ uk 1x2m dan 3.55x2m ; 5 unit

rangka hollow 40/40 dan kisi-kisi 20/20
t=1.2mm termasuk aksesoris dan finish cat minyak
2 Pintu Utama
Kusen dan daun Pintu lipat kaca rangka kayu 4 daun @ uk 3.20m x 2.50m
termasuk kunci, aksesoris dan finish cat
3 Pintu kamar utama lt 2 dan kamar anak lt 2 @ uk 0.8m x 2.1m

Kusen dan pintu satu daun kayu kamper samarinda
oven lengkap kusen, kunci dan aksesoris
4 Pintu belakang lt 1 dan teras kamar utama lt 2 @ uk 0.8m x 2.1m

Kusen dan pintu satu daun kayu kamper samarinda
5 Pintu PVC kamar mandi

Kusen dan pintu PVC motif urat kayu lengkap dengan @ uk 0.70m x 1.95m
kunci dan aksesoris lainnya
6 Jendela belakang lt 1
jendela kaca, kusen aluminium ex alexindo 2unit @ uk 0.60m x 1.00m
uk 3in, warna coklat, engsel casement
kaca riben
CITRA 2
Bpk. JOE DARYANTO
7 Jendela kamar utama lt 2

jendela kaca, kusen aluminium ex alexindo 3unit @ uk 0.60m x 2.00m
uk 3in, warna coklat, jendela geser
kaca riben
8 Jendela belakang lt 2
jendela kaca, kusen aluminium ex alexindo 3 unit '@ 0.60m x 1.00m
kaca riben
SUB TOTAL PEK. PINTU DAN JENDELA
M. PEKERJAAN INSTALASI AIR & ALAT SANITAIR
1 Instalasi air bersih ex westpex / wavin

- Instalasi Air Bersih Pipa dia. 3/4" HDPE menuju outlet
- Instalasi Air Bersih Pipa dia. 3/4" HDPE horizontal, dan vertikal
2 Instalasi air kotor ex vinilon PVC 3" Tipe D
3 Instalasi air bekas ex vinilon PVC 3" Tipe D
4 Instalasi air hujan ex vinilon PVC 3" Tipe D
5 Roof drain ex lokal model dome uk 3in
6 kran dinding halaman depan dan belakang ex ina
7 Floor drain teras belakang ex lokal / vina
8 Ball valve
9 Bak kontrol uk 30cmx40cmx50cm
10 Bak meter air uk 40cmx40cmx30cm
11 Torent ex Penguin cap 0.8m3
12 Septic tank Biofil
13 Sumur resapan
Kamar mandi Lt 1 dan 2

14 Shower ex wasser
15 Shower mixer ex wasser
16 Jet shower ex wasser termasuk stop kran
17 Kran dinding ex ina
18 Closet duduk ex toto CW 421 lengkap
19 Wastafel ex toto LW 211 CJ lengkap
20 Kaca cermin t=6mm uk 0.50m x 1.00m + bevel 2.5cm
21 Floor drain ex lokal / vina
Dapur
22 Kitchen sink lengkap dengan saluran buangan
uk. 2mx0.6mx0.15m ; keramik lokal/china
24 Meja dapur beton warna gelap
25 Kran kitchen sink leher panjang ex elite / setara
SUB TOTAL PEK. INSTALASI AIR & SANITAIR

CITRA 2
Bpk. JOE DARYANTO
N. PEKERJAAN LISTRIK
1 Instalasi titik lampu kabel ex eterna

Fitting lampu downlight
Fitting lampu kotak
2 Instalasi titik Stop kontak kabel ex eterna
Stop kontak ex Broco
3 Saklar tunggal ex Broco
4 Saklar ganda ex Broco
5 Instalasi AC
6 Instalasi panel box sekering ex Hager
MCB 1P/6A-40A ex Hager
Box sekring ex Hager
7 Instalasi titik Telephone
Outlet Telephone
8 Instalasi TV / outlet TV
Outlet TV
9 Kabel tuvur
10 Arde/pentahanan
SUB TOTAL PEK. LISTRIK
O. PEKERJAAN ATAP
1 Kuda-kuda dan rangka atap baja ringan full system

2 Genteng badan ex Cisangkan
3 Genteng nok ex Cisangkan
4 Triplek / roof mesh triplek 6mm / roof mesh
5 Aluminium foil single sided
6 Flashing ban-banan atap perbatasan tetangga
7 Lisplank GRC bawah genteng GRC 6mm
SUB TOTAL PEK. ATAP
P. PEKERJAAN LAIN-LAIN
1 Railing Tangga rangka hollow 40/40mm dan 20/40mm

t=1.6mm termasuk cat finish
2 Railing Teras kamar utama lt 2 rangka hollow 40/40mm dan 20/40mm

t=1.6mm termasuk cat finish
3 Jalusi tampak muka lt 2 rangka hollow 40/40, penutup aluminium

coating urat kayu / GRC plank urat kayu
SUB TOTAL PEK. LAIN-LAIN

CITRA 2
Bpk. JOE DARYANTO
REKAPITULASI AKHIR
A PEKERJAAN PERSIAPAN
B PEKERJAAN GALIAN DAN URUGAN
C PEKERJAAN BETON
D PEKERJAAN PEMBESIAN
E PEKERJAAN BEKISTING
F PEKERJAAN PAS DINDING
G PEKERJAAN PELAPIS DINDING
H PEKERJAAN PENGECATAN
I PEKERJAAN PELAPIS LANTAI DAN DINDING
J PEKERJAAN PLAFOND
K PEKERJAAN CAT PLAFOND

CITRA 2
Bpk. JOE DARYANTO
L PEKERJAAN PINTU DAN JENDELA
M PEKERJAAN INSTALASI AIR & ALAT SANITAIR
N PEKERJAAN LISTRIK
O PEKERJAAN ATAP
P PEKERJAAN LAIN-LAIN
SUB TOTAL
Jasa Kontraktor 10%
TOTAL
pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
48.00 m' 125,000.00 6,000,000.00

132.00 Ls 42,000.00 5,544,000.00
1.00 Ls 5,000,000.00 5,000,000.00
1.00 m2 7,000,000.00 7,000,000.00
1.00 LS 3,000,000.00 3,000,000.00
- SBO - -
- SBO - -
576.00 m2 5,000.00 2,880,000.00
- SBO - -
4.00 ttk 1,000,000.00 4,000,000.00
8.00 bln 6,000,000.00 48,000,000.00
1.00 LS 5,000,000.00 5,000,000.00
1.00 LS 5,000,000.00 5,000,000.00
Rp. 91,424,000.00
81.12 m3 80,000.00 6,489,600.00

79.20 m3 80,000.00 6,336,000.00
17.34 m3 80,000.00 1,387,200.00
24.67 m3 80,000.00 1,973,400.00
2.16 m3 230,000.00 496,800.00

7.21 m3 230,000.00 1,657,725.00
0.72 m3 230,000.00 166,175.00
0.75 m3 230,000.00 171,925.00
19.20 m3 230,000.00 4,416,000.00
2.16 m3 625,000.00 1,350,000.00

7.21 m3 625,000.00 4,504,687.50
0.72 m3 625,000.00 451,562.50
0.75 m3 625,000.00 467,187.50
19.20 m3 625,000.00 12,000,000.00
63.84 m3 30,000.00 1,915,200.00

34.60 m3 30,000.00 1,037,880.00
4.08 m3 30,000.00 122,400.00
5.94 m3 30,000.00 178,200.00
288.00 m3 150,000.00 43,200,000.00
576.00 m3 15,000.00 8,640,000.00
Rp. 96,961,942.50
pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
17.28 m3 955,200.00 16,505,856.00
23.04 m3 955,200.00 22,007,808.00
7.31 m3 955,200.00 6,984,900.00
2.21 m3 - -
- m3 - -
38.40 m3 955,200.00 36,679,680.00

43.68 m3 955,200.00 41,723,136.00
6.24 m3 955,200.00 5,960,448.00
11.71 m3 955,200.00 11,187,302.40

3.89 m3 955,200.00 3,713,817.60
0.78 m3 955,200.00 747,921.60
17.35 m3 955,200.00 16,577,233.32

10.08 m3 955,200.00 9,630,756.24
2.16 m3 955,200.00 2,063,232.00
8.44 m3 955,200.00 8,064,228.24
4.23 m3 955,200.00 4,040,496.00
Rp. 185,886,815.40
1,799.57 kg 10,500.00 18,895,529.02

3,572.16 kg 10,500.00 37,507,697.05
955.15 kg 10,500.00 10,029,061.88
194.32 kg - -
2,092.80 kg 10,500.00 21,974,400.00

4,144.40 kg 10,500.00 43,516,179.00
784.80 kg 10,500.00 8,240,400.00
1,692.44 kg 10,500.00 17,770,596.90

952.34 kg 10,500.00 9,999,557.40
185.69 kg 10,500.00 1,949,774.40
4,086.36 kg 10,500.00 42,906,746.86

2,357.09 kg 10,500.00 24,749,397.46
512.26 kg
1,342.35 kg 10,500.00 14,094,670.28
181.49 kg 10,500.00 1,905,592.50
Rp. 253,539,602.74
100.80 m2 97,580.00 9,836,064.00

230.40 m2 97,580.00 22,482,432.00
pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
57.60 m2 97,580.00 5,620,608.00
61.40 m2 -
9.84 m2 107,900.00 1,061,736.00

396.06 m2 107,900.00 42,734,874.00
78.72 m2 107,900.00 8,493,888.00
336.48 m2 107,900.00 36,306,192.00

232.56 m2 107,900.00 25,093,224.00
250.52 m2 107,900.00 27,030,703.38

179.83 m2 107,900.00 19,403,522.13
43.20 m2 107,900.00 4,661,280.00
83.22 m2 107,900.00 8,979,869.60
29.96 m2 107,900.00 3,232,144.50
Rp. 214,936,537.60
371.00 m2 92,100.00 34,169,100.00

39.69 m2 92,100.00 3,655,218.75
24.50 m2 92,100.00 2,256,450.00
674.56 m2 94,600.00 63,813,612.50
140.70 m2 97,100.00 13,661,970.00
36.00 m2 92,100.00 3,315,600.00
75.00 m2 92,100.00 6,907,500.00

11.40 m2 94,600.00 1,078,440.00
84.00 m2 92,100.00 7,736,400.00

- m2 94,600.00 -
72.00 m2 92,100.00 6,631,200.00
115.20 m2 - -
Rp. 143,225,491.25
527.40 m2 54,500.00 28,743,300.00

pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
67.47 m2 54,500.00 3,677,046.88
49.00 m2 54,500.00 2,670,500.00
1,093.13 m2 58,000.00 63,401,250.00
- m2 61,500.00 -
214.60 m2 59,350.00 12,736,510.00

256.00 m2 62,850.00 16,089,600.00
81.40 m2 66,350.00 5,400,890.00
150.00 m2 59,350.00 8,902,500.00

22.80 m2 62,850.00 1,432,980.00
168.00 m2 59,350.00 9,970,800.00

- m2 62,850.00 -
72.00 m2 59,350.00 4,273,200.00
81.08 m2 62,850.00 5,095,563.75
217.20 m2 - -
Rp. 162,394,140.63
643.87 m2 19,250.00 12,394,473.44

1,093.13 m2 19,250.00 21,042,656.25
214.60 m2 34,125.00 7,323,225.00

256.00 m2 34,125.00 8,736,000.00
81.40 m2 34,125.00 2,777,775.00
172.80 m2 34,125.00 5,896,800.00
168.00 m2 34,125.00 5,733,000.00
112.04 m2 33,200.00 3,719,628.40

- m2 - -
39.93 m2 28,700.00 1,145,847.50

8.89 m2 34,125.00 303,285.94
81.08 m2 34,125.00 2,766,684.38
Rp. 71,839,375.90
pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
28.50 m2 150,000.00 4,275,000.00
22.50 m2 250,000.00 5,625,000.00
767.60 m2 46,000.00 35,309,600.00

326.00 m2 124,880.00 40,710,880.00
363.40 m2 124,880.00 45,381,392.00
52.00 m2 124,880.00 6,493,760.00
297.38 m' 37,850.00 11,255,643.75

326.38 m' 37,850.00 12,353,293.75
54.00 m' 37,850.00 2,043,900.00
10.00 m2 118,850.00 1,188,500.00
16.20 m2 118,850.00 1,925,370.00
48.00 m2 125,100.00 6,004,800.00

86.40 m2 125,100.00 10,808,640.00
60.65 m2 46,000.00 2,790,043.75

22.88 m2 132,470.00 3,030,251.25
37.78 m2 132,470.00 5,004,468.22
132.00 m2 143,280.00 18,912,960.00
58.00 m2 45,000.00 2,610,000.00

102.60 m2 45,000.00 4,617,000.00
96.94 m2 45,000.00 4,362,187.50
345.60 m2 45,000.00 15,552,000.00
Rp. 240,254,690.22
pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
331.60 m2 95,000.00 31,502,000.00
354.00 m2 95,000.00 33,630,000.00
6.00 m2 95,000.00 570,000.00
297.50 m' 15,000.00 4,462,500.00

361.75 m' 15,000.00 5,426,250.00
20.75 m' 15,000.00 311,250.00
38.19 m2 60,000.00 2,291,520.00
Rp. 78,193,520.00
331.60 m2 19,250.00 6,383,300.00

354.00 m2 19,250.00 6,814,500.00
6.00 m2 19,250.00 115,500.00
36.00 m2 34,125.00 1,228,500.00
Rp. 14,541,800.00
45.00 m2 -
5.00 bh 10,991,601.98 54,958,009.89
10.00 bh 3,077,550.00 30,775,500.00
10.00 bh 3,077,550.00 30,775,500.00
10.00 bh 450,000.00 4,500,000.00
5.00 bh 1,300,000.00 6,500,000.00

pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
5.00 bh 3,600,000.00 18,000,000.00

`
5.00 bh 1,950,000.00 9,750,000.00
Rp. 155,259,009.89
115.5 m' 24,500.00 2,829,750.00

533.50 m' 24,500.00 13,070,750.00
93.50 m' 25,000.00 2,337,500.00
270.00 m' 25,000.00 6,750,000.00
253.00 m' 25,000.00 6,325,000.00
20.00 bh 125,000.00 2,500,000.00
10.00 bh 75,000.00 750,000.00
5.00 bh 150,000.00 750,000.00
5.00 bh 60,000.00 300,000.00
5.00 bh 350,000.00 1,750,000.00
5.00 bh 350,000.00 1,750,000.00
5.00 bh 1,500,000.00 7,500,000.00
5.00 bh 4,850,000.00 24,250,000.00
5.00 bh 3,500,000.00 17,500,000.00
5.00 bh 250,000.00 1,250,000.00

5.00 bh 450,000.00 2,250,000.00
10.00 bh 150,000.00 1,500,000.00
10.00 bh 75,000.00 750,000.00
10.00 bh 1,550,000.00 15,500,000.00
10.00 bh 1,300,000.00 13,000,000.00
10.00 bh 350,000.00 3,500,000.00
15.00 bh 150,000.00 2,250,000.00
5.00 bh 1,100,000.00 5,500,000.00
5.00 bh 650,000.00 3,250,000.00

5.00 bh 225,000.00 1,125,000.00
Rp. 138,238,000.00
pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
95.00 Ttk 175,000.00 16,625,000.00

95.00 bh 45,000.00 4,275,000.00
- bh - -
90.00 Ttk 175,000.00 15,750,000.00
90.00 bh 30,000.00 2,700,000.00
15.00 bh 30,000.00 450,000.00
30.00 bh 35,000.00 1,050,000.00
25.00 Ttk 150,000.00 3,750,000.00
10.00 ttk 300,000.00 3,000,000.00
40.00 bh 50,000.00 2,000,000.00
10.00 bh 150,000.00 1,500,000.00
10.00 Ttk 145,000.00 1,450,000.00
10.00 bh 60,000.00 600,000.00
10.00 Ttk 145,000.00 1,450,000.00
10.00 bh 60,000.00 600,000.00
15.00 m' 60,000.00 900,000.00
5.00 bh 200,000.00 1,000,000.00
Rp. 57,100,000.00
487.50 m2 135,000.00 65,812,500.00

487.50 m2 115,000.00 56,062,500.00
24.00 m' 60,000.00 1,440,000.00
487.50 m2 30,000.00 14,625,000.00
487.50 m2 20,000.00 9,750,000.00
160.00 m' 50,000.00 8,000,000.00
14.40 m2 80,000.00 1,152,000.00
Rp. 156,842,000.00
59.72 m' 450,000.00 26,874,000.00
8.50 m' 450,000.00 3,825,000.00
5.00 unit -
Rp. 30,699,000.00
pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
Rp. 91,424,000.00
Rp. 96,961,942.50
Rp. 185,886,815.40
Rp. 253,539,602.74
Rp. 214,936,537.60
Rp. 143,225,491.25
Rp. 162,394,140.63
Rp. 71,839,375.90
Rp. 240,254,690.22
Rp. 78,193,520.00
Rp. 14,541,800.00
pentakon
General Contractor
HARGA JUMLAH
VOLUME SATUAN HARGA
( Rp ) ( Rp )
Rp. 155,259,009.89
Rp. 138,238,000.00
Rp. 57,100,000.00
Rp. 156,842,000.00
Rp. 30,699,000.00
Rp. 2,091,335,926.13
Rp. 209,133,592.61
Rp. 2,300,469,518.75
Luas bangunan
24x14 + 24x16 + 24x3x0.5= 756
Per m2 Rp. 3,042,949.10

DIMENSION
NO DESKRIPSI P L
m m
C PEKERJAAN STRUKTUR
PEKERJAAN GALIAN DAN URUGAN
Galian tanah untuk pondasi

- Pile cap / pondasi tapak termasuk kolom pedestal 1.30 1.30
- Tie Beam
a. Horizontal 24.00 0.50
b. Vertikal 24.00 0.50
- Ground Water Tank 1,5x1.5x1m 1.70 1.70

- Septic tank 2x1x1,5m 2.30 1.30
Urugan pasir urug bawah pondasi
- Pile cap / pondasi tapak 1.20 1.20
- Tie Beam

- Pelat lantai dasar 24.00 16.00
Lantai kerja
- Pile cap / pondasi tapak 1.20 1.20
- Tie Beam

- Pelat lantai dasar 24.00 16.00
Urugan kembali tanah sisi-sisi pondasi
- Pile cap / pondasi tapak termasuk kolom pedestal
- Tie Beam

Urugan tanah peninggian level bangunan 24.00 24.00
SUB TOTAL PEK. GALIAN & URUGAN
PEKERJAAN BETON
Pondasi Tapak 1.20 1.20

Tie Beam
Ground Water Tank 1,5x1.5x1m 1.50 1.50

Septic tank 2x1x1,5m 0.15 0.15
0.15 0.15
Pelat lantai
- Lantai dasar 24.00 16.00
- Lantai 2 24.00 16.00
- Lantai atap (torent) 24.00 3.00
Kolom
- Lantai 2 0.15 0.30
Balok
- Lantai 2
1 As 0'
2 As 1
3 As 2
4 As 2'
5 As 3
6 As 4
7 As 4'
8 As a
9 As a'
10 As b
11 As b'
12 As c
13 As c'
14 As d
15 As d'
16 As e
17 As e'
18 As f
- Lantai atap (ring balok)

1 As 0'
2 As 1
3 As 2
5 As 3
6 As 4
7 As 4'
8 As a
10 As b
12 As c
14 As d
16 As e
18 As f
Tangga
- Anak Tangga, slab, bordes 1.54
Topi2 Beton
- Lantai 2 3.15 0.80
3.15 0.80
lantai 1 belakang 1.00 0.60
SUB TOTAL PEK. BETON
PEKERJAAN PEMBESIAN
Pondasi Tapak
Besi beton D13-150 vertikal 9.00 3.20
Besi beton D13-150 horizontal 9.00 3.20
Tie Beam
- Besi tie beam lantai dasar
1 As 0
2 As 1
3 As 2
4 As 3
5 As 4
6 As 5
7 As a
8 As b
9 As c
10 As d
11 As e
12 As f
Ground Water Tank 1,5x1,5x1m 1.50 1.50

Besi beton pelat Ø8-150 vertikal 11.00 btg
Besi beton pelat Ø8-150 horizontal 11.00 btg
Besi beton dinding Ø8-150 vertikal 41.00 btg
Besi beton dinding Ø8-150 horizontal 8.00 btg
Besi beton ring balok 4Ø10 4.00 btg
Besi beton ring balok Ø8-150 40.00 btg
Besi beton pelat tutup Ø8-150 vertikal 11.00 btg
Besi beton pelat tutup Ø8-150 horizontal 11.00 btg
Septic Tank
- Besi beton 4D8 7.18
- Besi beton Ø8-150 0.47
- Besi beton 4D8 1.50
- Besi beton Ø8-150 0.47
Pelat lantai
- besi pelat Lantai dasar 24.00 16.00
- besi pelat Lantai 2 24.00 16.00
- besi pelat Lantai atap 24.00 3.00
Kolom
- besi kolom Lantai dasar
- besi kolom Lantai 2
Balok
- besi balok Lantai 2
1 As 0'
2 As 1
3 As 2
4 As 2'
5 As 3
6 As 4
7 As 4'
8 As a
9 As a'
10 As b
11 As b'
12 As c
13 As c'
14 As d
15 As d'
16 As e
17 As e'
18 As f
- besi balok Lantai atap / ring balok

1 As 0'
2 As 1
3 As 2
4 As 3
5 As 4
6 As 4'
7 As a
8 As b
9 As c
10 As d
11 As e
12 As f
- Lantai atap
Tangga
Topi2 Beton
Lantai 1
- Tulangan panjang D10-200 3.20
- Tulangan lebar D10-200 0.85
Lantai 2
Lantai 1 belakang
SUB TOTAL PEK. PEMBESIAN
PEKERJAAN BEKISTING
Pondasi Tapak 1.20 1.20

Tie Beam
- Lantai dasar
1 As 0
2 As 1
3 As 2
4 As 3
5 As 4
6 As 5
7 As a
8 As b
9 As c
10 As d
11 As e
12 As f
Ground Water Tank 1,5x1,5x1m 1.50 1.50

Septic Tank 0.15 0.25
0.15 0.25
Pelat lantai
- Lantai dasar 82.00
- Lantai 2 132.00
24.00 16.00
- Lantai atap 56.00
24.00 3.00
Kolom
- Lantai dasar
- Lantai 2
Balok
- Lantai 2
1 As 0'
2 As 1
3 As 2
4 As 2'
5 As 3
6 As 4
7 As 4'
8 As a
9 As a'
10 As b
11 As b'
12 As c
13 As c'
14 As d
15 As d'
16 As e
17 As e'
18 As f
- Lantai atap
1 As 0'
2 As 1
3 As 2
4 As 3
5 As 4
6 As 4'
7 As a
8 As b
9 As c
10 As d
11 As e
12 As f
Tangga
- Lantai dasar 6.94
1.10
Topi2 Beton
3.15 0.80
1.00 0.60
SUB TOTAL PEK. BEKISTING
PEKERJAAN PAS DINDING

Pasangan dinding bata merah pres setengah bata / setara
ukuran tebal standar pabrik, dengan adukan 1pc:4pasir,
termasuk balok lintel, kolom praktis dan balok praktis, sesuai
dengan gambar dan spesifikasi pada :
Lantai 1
- Dinding lt 1
Dinding (As 1-5) 4.80
3.56
6.00
Dinding (As A-F) 14.00
Lubangan 1 (Pintu Belakang) 2.10 0.95
Lubangan 2 (Jendela Belakang) 0.60 0.80
- Toilet lantai 1
4.70
4.70
1.46
- Kolom palsu pintu utama 3.50 0.70
Lantai 2
12.15
6.30
Lubangan 1 (Jendela Depan) 2.04 1.20
Lubangan 2 (Pintu Teras) 1.96 0.85
Lubangan 3 (Pintu K.T. Utama) 2.15 0.95
Lubangan 4 (Pintu K.T. Anak) 2.15 0.95
Lubangan 5 (Pintu Kamar Mandi) 2.00 0.75
Lubangan 7 (Terali teras) 1.35 2.70
Lantai atap 12.95 2.35
4.00 0.75
Halaman depan
lantai 1 1.80
3.50
lantai 2 2.85 0.80
Halaman belakang
lantai 1 4.00
lantai 2 3.00
Septic tank
1.50
2.20 1.20
SUB TOTAL PEK. PAS DINDING
PEKERJAAN PELAPIS DINDING
Plesteran (internal) pada dinding berikut acian halus

-
dengan adukan 1pc : 4pasir
Lantai 1
- Dinding lt 1
Dinding lt 1
3.56
12.30
- Toilet lantai 1
4.70
4.70
1.46
- Kolom palsu pintu utama 3.50 0.70
Lantai 2
12.15
6.30
Lubangan 1 (Jendela Depan) 2.04 1.20
Lubangan 2 (Pintu Teras) 1.96 0.85
Lubangan 3 (Pintu K.T. Utama) 2.15 0.95
Lubangan 4 (Pintu K.T. Anak) 2.15 0.95
Lubangan 5 (Pintu Kamar Mandi) 2.00 0.75
Lubangan 7 (Terali teras) 1.35 2.70
4.00 0.75
Plesteran (eksternal) pada dinding berikut acian halus

-
dengan adukan 1pc : 3pasir
Lantai 1
Lubangan 1 (Pintu Utama) 3.40 2.20
Lantai 2
4.00 0.75
10.80 0.75
Halaman depan
- lantai 1 1.80
3.50
- lantai 2 2.85 0.80
Halaman belakang
- lantai 1 4.00
- lantai 2 3.00
Topi2 Beton
- Lantai 2 3.15 0.80
3.15 0.80
Septic tank
1.50
2.20 1.20
SUB TOTAL PEK. PELAPIS DINDING
PEKERJAAN PENGECATAN
Cat emulsi dinding dalam atau setara type emulsion

- Lantai 1
- Lantai 2
Cat dinding luar

- Lantai 1
- Lantai 2
- Lantai atap
- Halaman depan
- Halaman belakang
Cat kayu
- Kusen dan daun pintu
Pintu pagar halaman depan
t=1.6mm termasuk aksesoris dan finish cat
Pintu Utama
Pintu lipat kaca rangka kayu 4 daun 12.00
termasuk kunci, aksesoris dan finish cat 8.76
Pintu kamar utama lt 2 dan kamar anak lt 2
Pintu satu daun kayu kamper samarinda 2.10 0.80
oven lengkap kusen, kunci dan aksesoris 5.00 0.20
Pintu belakang lt 1 dan teras kamar utama lt 2

Pintu satu daun kayu kamper samarinda 2.10 0.80
oven lengkap kusen, kunci dan aksesoris 5.00 0.20
Pintu PVC kamar mandi

Pintu PVC motif urat kayu lengkap dengan 1.95 0.75
kunci dan aksesoris lainnya 4.65 0.20
- Kusen dan jendela

Jendela belakang lt 1
jendela kaca, kusen aluminium ex alexindo 5.60 0.25
kaca riben
Jendela kamar utama lt 2

uk 4in, warna coklat, jendela geser 1.60 0.25
kaca riben 1.60 0.50
kaca riben
Cat pelapis batu alam lt 1 dan 2 2.70 1.35

3.10 0.70
Cat Lisplank 5.93
Cat Topi2 Beton
- Lantai 2 3.15 0.80
3.00 0.80
1.35 1.00
3.00 1.80
9.15 0.15
SUB TOTAL PEK. ALAT PENGGANTUNG & KACA
PEKERJAAN PELAPIS LANTAI DAN DINDING
Pasangan batu alam dinding termasuk adukan dan material

bantu pada :
- Kolom palsu pintu utama lt 1 0.48 3.00
- Dinding teras kamar utama lt 2 3.60 0.90
Supply dan pemasangan keramik ex Roman 40/40, pada
lantai :
- Lantai 1 24.00 14.00
- Lantai 2 24.00 16.00
- Tangga 0.47 1.00
1.00 1.00
Supply dan pemasangan plint keramik ex Roman 10/40 pada :

- Lantai 1 25.95 33.53
- Lantai 2 27.53 37.75
- Tangga 0.44
2.00
Supply dan pemasangan keramik ex Roman 20/20 anti slip,

pada lantai :
- Kamar mandi lt 1 2.00 1.00
Supply dan pemasangan keramik ex Roman 20/20 warna

muda, pada dinding :
Supply dan pemasangan keramik Outdoor ex Roman 40/40

anti slip, pada lantai :
- Teras depan pintu utama lt 1 1.00 4.58
- Teras belakang lt 1 1.93 3.93
- Teras kamar utama lt 2 1.20 1.00
Rabat beton Carport 5.50 4.80
Waterproofing type coating pada :

2.00 1.00
1.80 1.80
- Roof top (service area,talang dan torrent) 3.00 4.70
10.58 0.50
- Dinding samping tetangga 7.20 24.00
SUB TOTAL PEK. PELAPIS LANTAI DAN DINDING
PEKERJAAN PLAFOND
Supply dan pemasangan plafond gypsum

- Lantai 1 24.00 14.00
- Lantai 2 termasuk kamar dan kamar mandi 24.00 16.00
Supply dan pemasangan shadow line dengan aluminium 10x10mm
Skimcoat pada plafond exposed termasuk

sponeng dan sudut-sudut plafond
- Topi2 beton 3.15 0.80
3.00 0.80
1.35 1.00
- Bawah tangga 6.94 1.10
PEKERJAAN CAT PLAFOND
Cat plafond lantai 1 24.00 14.00

Cat plafond lantai 2 24.00 16.00
Cat plafond teras kamar utama lt 2 3.00 0.80
1.35 1.00
PEKERJAAN PINTU DAN JENDELA
Pintu pagar halaman depan

t=1.6mm termasuk aksesoris dan finish cat
Pintu Utama
Pintu lipat kaca rangka kayu 4 daun
termasuk kunci, aksesoris dan finish cat
Pintu kamar utama lt 2 dan kamar anak lt 2

Pintu satu daun kayu kamper samarinda
Pintu belakang lt 1 dan teras kamar utama lt 2

Pintu satu daun kayu kamper samarinda
Pintu PVC kamar mandi

Pintu PVC motif urat kayu lengkap dengan
kunci dan aksesoris lainnya
jendela kaca, kusen aluminium ex alexindo
kaca riben
Jendela kamar utama lt 2

uk 4in, warna coklat, jendela geser
kaca riben
kaca riben
SUB TOTAL PEK. PINTU DAN JENDELA
PEKERJAAN ATAP
Kuda-kuda dan rangka atap 15.00 5.00
Genteng badan 15.00 5.00
Genteng nok 4.80

Triplek / roof mesh 15.00 5.00
Aluminium foil 15.00 5.00
Flashing ban-banan atap perbatasan tetangga 16.00

Lisplank GRC bawah genteng 9.60
SUB TOTAL PEK. ATAP
PEKERJAAN LAIN-LAIN
Railing Tangga 6.94

5.00
Railing Teras kamar utama lt 2 1.70
Second Skin tampak muka lt 2 3.50 3.30
SUB TOTAL PEK. LAIN-LAIN
Lantai beton t = 12 cm
a. Ground Floor
- Beton
23.85 24.00
- Wiremesh M-8 (1 lapis)

Besi beton Ø10 (cakar ayam)
- Bekisting 95.70
b. 2nd Floor
- Beton
23.85 16.08

- Bekisting 23.85 16.08
14
c. 3rd Floor
- Beton
23.85 16.08

- Bekisting 23.85 16.08
d. Roof Floor
- Beton
23.85 16.08

- Bekisting 23.85 16.08
Kolom
GF
a. K1
- Beton 0.25 0.40
- Besi
Besi beton D16 4.24
Besi beton Ø8-150 1.07
- Bekisting 0.25 0.45
b. Kolom Praktis
- Beton 0.15 0.15
- Besi
Besi beton 4D8 3.70
2nd Floor
a. K1
15 - Beton 0.15 0.30
15.1 - Besi
Besi beton D16 4.24
b. Kolom Praktis
- Beton 0.15 0.15
- Besi
Besi beton 4D8 3.70
3rd Floor
a. K1
- Beton 0.15 0.30
15.2 - Besi
Besi beton D16 4.24
b. Kolom Praktis
- Beton 0.15 0.15
- Besi
Besi beton 4D8 3.70
Balok
GF Plan (Tie Beam)
15.3 As.0
a. A- B
- Beton 0.20 0.40
- Besi
Besi beton D13 (Tumpuan) 1.86
Besi beton D13 (Lapangan) 2.89
b. B - C
- Beton 0.20 0.40
- Besi
16 b. C - D
16.1 - Beton 0.20 0.40
16.1.1 - Besi
c. D - E
- Beton 0.20 0.40
- Besi
d. E - F
- Beton 0.20 0.40
- Besi
As.1
a. A- B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
b. C - D
- Beton 0.20 0.40
16.1.2 - Besi
c. D - E
- Beton 0.20 0.40
- Besi
d. E - F
- Beton 0.20 0.40
- Besi
16.1.3 As.2
a. A - B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
c. C - D
- Beton 0.20 0.40
- Besi
d. D - E
- Beton 0.20 0.40
- Besi
e. E - F
- Beton 0.20 0.40
- Besi
16.1.4 As.3
a. A - B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
c. C - D
- Beton 0.20 0.40
- Besi
d. D - E
- Beton 0.20 0.40
- Besi
e. E - F
- Beton 0.20 0.40
- Besi
16.1.5 As.4
a. A - B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
c. C - D
- Beton 0.20 0.40
- Besi
d. D - E
- Beton 0.20 0.40
- Besi
e. E - F
- Beton 0.20 0.40
- Besi
16.1.6 As.5
a. A - B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
c. C - D
- Beton 0.20 0.40
- Besi
d. D - E
- Beton 0.20 0.40
- Besi
e. E - F
- Beton 0.20 0.40
- Besi
16.1.7 As.A
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.8 As.B
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.9 As.C
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.10 As.D
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.11 As.E
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.12 As.F
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
2nd Floor Plan
16.2.1 As.0'
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
16.2 Besi beton D13 (Tumpuan) 1.88
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.1 As.1
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.2 As.2
a. A - B (B4)
- Beton 0.30 0.28
- Besi
b. B - C (B4)
- Beton 0.30 0.28
- Besi
c. C - D (B4)
- Beton 0.30 0.28
- Besi
d. D - E (B4)
- Beton 0.30 0.28
- Besi
e. E - F (B4)
- Beton 0.30 0.28
- Besi
16.2.3 As.2'
a. A - B (B1)
- Beton 0.15 0.18
- Besi
b. B - C (B1)
- Beton 0.15 0.18
- Besi
c. C - D (B1)
- Beton 0.15 0.18
- Besi
d. D - E (B1)
- Beton 0.15 0.18
- Besi
e. E - F (B1)
- Beton 0.15 0.18
- Besi
16.2.4 As.3
a. A - B (B4)
- Beton 0.30 0.28
- Besi
b. B - C (B4)
- Beton 0.30 0.28
- Besi
c. C - D (B4)
- Beton 0.30 0.28
- Besi
d. D - E (B4)
- Beton 0.30 0.28
- Besi
e. E - F (B4)
- Beton 0.30 0.28
- Besi
16.2.5 As.4
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
16.2.7 As.4
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.2.8 As.4'
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.2.8 As.A
a. 1 - 2 (B3)
- Beton 0.20 0.40
- Besi
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 4 (B3)
- Beton 0.20 0.40
- Besi
d. 4 - 4' (B3)
- Beton 0.20 0.40
- Besi
Besi beton D13 1.39
16.2.8 As.A' (B3)

a. 1 - 1'
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 4 (B1)
- Beton 0.15 0.30
- Besi
16.2.8 As.B
a. 1 - 2 (B5)
- Beton 0.20 0.50
- Besi
b. 2 - 3 (B5)
- Beton 0.20 0.50
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.50
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.50
- Besi
Besi beton D13 1.39
16.2.8 As.B'
a. 1 - 1' (B3)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 3' (B1)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.03
16.2.8 As.C
a. 1 - 2 (B5)
- Beton 0.20 0.50
- Besi
b. 2 - 3 (B5)
- Beton 0.20 0.50
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.50
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.50
- Besi
Besi beton D13 1.39
16.2.8 As.C'
a. 1 - 1' (B3)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 4 (B1)
- Beton 0.15 0.30
- Besi
16.2.8 As.D
a. 1 - 2 (B5)
- Beton 0.20 0.50
- Besi
b. 2 - 3 (B5)
- Beton 0.20 0.50
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.50
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.50
- Besi
Besi beton D13 1.39
16.2.8 As.D'
a. 1 - 1' (B3)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 3' (B1)
- Beton 0.15 0.30
- Besi
16.2.8 As.E
a. 1 - 2 (B5)
- Beton 0.20 0.50
- Besi
b. 2 - 3 (B5)
- Beton 0.20 0.50
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.50
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.50
- Besi
Besi beton D13 1.39
16.2.8 As.E'
a. 1 - 1' (B3)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 3' (B1)
- Beton 0.15 0.30
- Besi
16.2.8 As.F
a. 1 - 2
- Beton 0.20 0.40
- Besi
b. 2 - 3
- Beton 0.20 0.40
- Besi
c. 3 - 4
- Beton 0.20 0.40
- Besi
d. 4 - 4'
- Beton 0.20 0.40
- Besi
Besi beton D13 1.39
Roof Plan
16.2.1 As.0'
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
16.4 Besi beton D13 (Tumpuan) 1.88
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.1 As.1
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.2 As.2
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.4 As.3
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.5 As.4
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.6 As.4'
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.8 As.A
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.B
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.C
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.D
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.E
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
d. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
e. 4 - 4' (B6)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.F
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.A
a. 0' - 1 (B3)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B3)
- Beton 0.20 0.28
- Besi
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
c. 3 - 4 (B3)
- Beton 0.20 0.28
- Besi
d. 4 - 4' (B3)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.A'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.B
a. 0' - 1 (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.34
b. 1 - 2 (B5)
- Beton 0.20 0.38
- Besi
c. 2 - 3 (B5)
- Beton 0.20 0.38
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.38
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.B'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.C
a. 0' - 1 (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.34
b. 1 - 2 (B5)
- Beton 0.20 0.38
- Besi
c. 2 - 3 (B5)
- Beton 0.20 0.38
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.38
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.C'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.D
a. 0' - 1 (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.34
b. 1 - 2 (B5)
- Beton 0.20 0.38
- Besi
c. 2 - 3 (B5)
- Beton 0.20 0.38
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.38
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.D'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.E
a. 0' - 1 (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.34
b. 1 - 2 (B5)
- Beton 0.20 0.38
- Besi
c. 2 - 3 (B5)
- Beton 0.20 0.38
- Besi
d. 3 - 4 (B5)
- Beton 0.20 0.38
- Besi
e. 4 - 4' (B5)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.E'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.F
a. 0' - 1 (B3)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B3)
- Beton 0.20 0.28
- Besi
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
c. 3 - 4 (B3)
- Beton 0.20 0.28
- Besi
d. 4 - 4' (B3)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.4.1 As.1
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.2 As.2
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.3 As.3
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.4 As.4
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.5 As.4'
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.6 As.A
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
16.4.6 As.B
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
16.4.6 As.C
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
16.4.6 As.D
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
16.4.6 As.E
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
16.4.6 As.F
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
PEKERJAAN ARSITEKTUR
Pekerjaan Dinding & Plesteran
Pekerjaan dinding lantai 1
Pasang dinding bata 24.00
23.85
Plesteran dinding 518.40 515.16
Acian dinding 518.40 515.16
Keramik dinding kamar mandi

23.85
Acian dinding 347.22 515.16
Keramik dinding kamar mandi

C 23.85
C.I Acian dinding 347.22 515.16
C.I.a Keramik dinding kamar mandi
1
Pekerjaan Penutup Lantai
2 Pekerjaan Penutup Lantai 1
3 Keramik lantai 40x40 15.88 23.85
4 Plint keramik 400x100 mm /600x100 mm 16.08
23.50
C.I.b 3.10
1 3.85 0.90
2 Pekerjaan Penutup Lantai 2

4 1.88 2.93
Keramik lantai kamar mandi 20x20 1.80 2.00
C.I.c 1.65 2.23
23.50
2 3.80
3 10.45 0.90
4 2.53
6.45
C.II 4.45
C.II.a 1.65
1 2.40
2
Pekerjaan Penutup Lantai 3

Keramik lantai 40x40 16.95 23.85
C.II.a 1.88 2.93
1 Keramik lantai kamar mandi 20x20 1.80 2.00
1.65 2.23
2 Plint keramik 400x100 mm 15.00
23.50
3 3.80
10.45 0.90
2.53
6.45
4.45
1.65
2.40
Pekerjaan Pintu dan Jendela

Type PJ.1
Type PJ.2
Type PJ.3
C.II.a Type J.1
1 Type J.2
2 Pekerjaan Atap
Rangka Atap
3 Konstruksi kuda-kuda termasuk talang jurai dan kantong
Listplank Fibre Cement 41.90 0.30
Flashing atap
Penutup Atap
Pasang genteng keramik 7.83 16.15
4.80 4.43
Pasang genteng nok 19.20 7.83
Pasang genteng nok ujung
Pasang genteng nok 3 arah
C.III Alumunium foil single side
1 Waterproofing Dak Beton 41.90 1.70
2
3 Screed t.3 cm pelindung w'proofing
4
5 Pekerjaan Plafond
Lantai Dasar
C.IV Plafond Gypsum t = 9 mm rangka hollow
C.IV.a List Plafond
1 Lantai 2
2 Plafond Gypsum t = 9 mm rangka hollow
3 List Plafond
Lantai 3
C.IV.b Plafond Gypsum t = 9 mm rangka hollow
1 List Plafond
2 Pekerjaan Pengecatan
3 Cat dinding dalam
4 - Lantai Dasar 15.00
5 23.85
6 3.00
5.65
7
- Lantai 2 16.15
C.V 23.85
C.V.a 33.93
1
2 - Lantai 3 16.15
C.V.b 23.85
1 33.93
2
C.V.c Cat dinding luar
1 - Lantai Dasar 18.00
2 23.85
- Lantai Atas 16.15
C.VI 23.85
1 - Lantai Atap 16.15
23.85
Cat plafond
- Lantai Dasar
- Lantai Atas
- Lantai Atap
Cat Listplank 15.00 4.80
Cat handrailling kayu (Tangga dan Void)
Pekerjaan Mekanikal Elektrikal

Lantai Dasar :
Instalasi Titik Lampu + Fitting
2 - Group 10
- Group 2
Instalasi Titik Lampu Dinding + Fitting
Instalasi Stop Kontak
- Group 3
- Group 4
- Group 5
3 Instalasi Stop Kontak Pompa
Instalasi Stop Kontak AC + sparing dia.21/2"
Instalasi Stop Kontak WH
Saklar Tunggal
4 Saklar Seri
5 Saklar Hotel
Stop Kontak
Stop Kontak AC
Stop Kontak WH
D Outlet Telephone
A Sparing Outlet Telephone + kabel
1 Outlet TV
Sparing Outlet TV + kabel
Box Sekring
2 MCB 1P/6A-s.d 40A
3 MCB 3P/6A-s.d 40A
Kabel Toevoer
Arde Pentanahan
Sparing kabel telepon dari pagar depan ke KTB
4 Sparing kabel SR PLN dari pagar depan ke KWH
5 Fitting Down Light
6 Lampu Halogen
7 Instalasi stop kontak FO
8 Instalasi Kabel Data
9 Lantai Atas :
10 Instalasi Titik Lampu + Fitting
11 - Group 10
12 - Group 2
13 Instalasi Titik Lampu Taman + Fitting
14 Instalasi Titik Lampu Dinding + Fitting
15 Instalasi Stop Kontak
16 - Group 3
17 - Group 4
18 - Group 5
19 Instalasi Stop Kontak AC + sparing dia.21/2"
20 Instalasi Stop Kontak WH
21 Saklar Tunggal
22 Saklar Seri
23 Saklar Hotel
24 Stop Kontak
25 Stop Kontak AC
26 Stop Kontak WH
27 Outlet Telephone
B Sparing Outlet Telephone
1 Outlet TV
Sparing Outlet TV + kabel
Box Sekring + MCB
2 MCB 1P/6A-s.d 40A
3 MCB 3P/6A-s.d 40A
4 Kabel Toevoer
Fitting Down Light
Lampu Halogen
Instalasi Stop Kontak PB
5
6
7 Pekerjaan Instalasi Air
8
9
10
11
12 Pekerjaan Lain-lain
13 Pekerjaan Anti Rayap
14 Pekerjaan Waterproofing
15
16
17
18
19
20
21
22
23
C.VI
C.VI
1
2
Pekerjaan Pagar Precast Panel & Pondasi Batu Kali

1 Pengukuran dan bouwplank 277.00
274.00
75.50
75.50
2 galian tanah 275.00 1.90

272.00 1.35
272.00 0.90
73.50 0.90
73.50 1.55
73.50 0.70
3 angkut tanah sisa galian 275.00 1.55

272.00 1.20
272.00 0.70
73.50 0.90
73.50 1.20
73.50 0.50
C.I
4 urugan kembali dan dipadatkan
6 Pedestal beton uk. 40x40 cm : (panjang variabel)

a. beton site mix 0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
b. besi beton 4Ø8 mm 2.011

2.365
2.321
1.076
besi beton Ø6-200 mm 1.600
1.600
1.600
1.600
stek besi beton Ø10-200 mm, jarak 500 mm 0.200
0.200
0.200
0.200
c. bekisting 1.60
1.60
1.60
1.60
7a Turap batu kali untuk pagar precast keliling 17.00 0.90

24.00 0.85
41.00 0.70
21.00 0.63
30.00 0.60
24.00 0.50
25.00 0.55
28.00 0.70
29.00 0.75
35.82 0.70
17.06 0.60
24.00 0.70
41.00 0.60
21.00 0.60
30.00 0.90
24.00 1.10
25.00 1.05
28.00 1.05
29.00 0.95
32.76 0.80
36.50 0.75
37.00 0.60
46.52 0.65
26.98 0.65
7b Pondasi batu kali untuk saluran keliling 275.00 0.30
275.00 0.50
272.00 0.30
272.00 0.50
73.50 0.30
73.50 0.50
73.50 0.30
73.50 0.50
8 Pagar precast beton tinggi 2.40 m 275.00

272.00
73.50
73.50
pengurangan gerbang utama 6.58
9 Besi siku 40x40x4 mm, P = 0.80 m (untuk kawat duri) 1.00

1.00
1.00
1.00
1.00
10 Kawat duri 5 jalur / meter 275.00

272.00
73.50
73.50
7.50
11 Finish plester aci sisi dalam permukaan batu kali 275.00 3.51
272.00 3.66
73.50 2.45
73.50 3.88
pengurangan gerbang utama 6.58 3.51
12 Pagar dinding bata merah (1:5) 7.50 2.40
13 Plester aci dinding 18.00

7.50 0.15
14 Cat dinding pagar luar
15 kolom dan balok praktis beton uk. 15x15 cm 2.40 0.15

15.00 0.15
Pekerjaan Pintu Gerbang Utama dan Decker Beton

Pintu Gerbang Utama Double Swing
1 Pondasi tapak pintu gerbang
a. galian tanah 1.60 1.20
b. angkut tanah 1.20 0.80

0.40 0.40
c. urugan kembali tanah
d. sirtu 10 cm 1.40 1.00
e. beton site mix 1.20 0.80

0.40 0.40
f. besi beton D13-150 mm (tul. bawah) 1.600
1.200
besi beton Ø10-150 mm (tul. atas) 1.600
1.200
C.II besi beton 8D13 mm 2.000
II.A besi beton Ø8-200 mm 1.600
g. bekisting papan 4.00

1.60
2 pintu gerbang jalusi hollow double swing + kolom pipa
Pintu Gerbang Utama Single Swing


0.20 0.20
d. sirtu 10 cm 0.50 0.50

0.20 0.20

0.800
0.800
besi beton 4D13 mm 0.750
II.B besi beton Ø8-200 mm 0.800

0.80
2 pintu gerbang jalusi hollow singe swing + kolom pipa
TOTAL VOLUME PONDASI :

a. GALIAN
b. ANGKUT
c. URUGAN
d. BETON
e. SITEMIX
f. BEKISTING
Decker Beton Pintu Gerbang Utama

2 Pondasi batu kali

c. urugan kembali tanah 16.00 0.20
d. pondasi batu kali 16.00 0.50

16.00 0.60
e. stek besi beton Ø10, p = 300 mm, jarak 500 mm
3 gorong2 dia. 50 cm 11.00
4 Decker beton, t = 25 cm
d. beton ready mix K-300 16.00 2.00
II.C
e. besi beton D13-150 mm (tul. bawah) 16.320
2.250
2.250
besi beton Ø10 mm (kawat ayam) 0.700
f. bekisting 16.00 2.00

36.00
g. alur permukaan 16.00 2.00

IMENSION QTY Koef.
(byk tulangan) TOTAL
T Berat VOLUME SAT
VOLUME
m nos Baja
0 -
1.60 30 81.12 81.12 m3

79.20 m3
0.55 6 39.60
0.55 6 39.60
1.20 5 17.34 17.34 m3

1.65 5 24.6675 24.67 m3
0.05 30 2.16 2.16 m3

7.21 m3
0.05 6 3.61
0.05 6 3.60
0.05 5 0.7225 0.72 m3

0.05 5 0.7475 0.75 m3
0.05 19.2 19.20 m3
0.05 30 2.16 2.16 m3

7.21 m3
0.05 6 3.61
0.05 6 3.60
0.05 5 0.7225 0.72 m3

0.05 5 0.7475 0.75 m3
0.05 19.2 19.20 m3
63.84
34.60 m3
0.40 6 17.32
0.40 6 17.28
0.10 5 4.08 4.08 m3

0.10 5 5.94 5.94 m3
0.50 288 288.00 m3
0.40 30 17.28 17.28 m3

23.04 m3
0.40 6 11.52
0.40 6 11.52
1.00 5 0.15 7.3125 7.31 m3

6.80 10 1.53 2.21 m3
1.50 20 0.675
0.10 38.4 38.40 m3

0.12 43.68 43.68 m3
0.12 6.24 6.24 m3
4.60 24 11.712 11.71 m3

3.60 24 3.888 3.89 m3
17.35 m3
1.008
1.008
2.016
0.648
2.016
1.008
1.008
0.9016
0.389025
1.2236
0.389025
1.2236
0.389025
1.2236
0.389025
1.2236
0.389025
0.9016
10.08 m3
1.0017
1.0017
1.0017
1.0017
1.0017
1.0017
0.6762
0.6762
0.6762
0.6762
0.69125
0.6762
1.10 5 8.44 8.44 m3
0.15 5 1.89 4.23 m3

0.15 5 1.89
0.15 5 0.45
1,799.57 kg
30 899.787096
30 899.787096
3,572.16 kg
262.754782
262.754782
324.258165
324.258165
262.754782
262.754782
279.582197
325.018494
334.389843
334.389843
319.663593
279.582197
1.00 2 955.15 kg
1.50 2 0.62 5.00 101.677125
1.50 2 0.62 5.00 101.677125
1.00 2 0.62 5.00 252.65225
6.00 2 0.62 5.00 295.788
6.00
0.40
1.50 2 0.62 5.00 101.677125
1.50 2 0.62 5.00 101.677125
10 0.40 28.3768 194.32 kg

680 0.40 126.242
20 0.40 11.85
150 0.40 27.8475
5.45 2092.8 2,092.80 kg

2 5.45 4144.398 4,144.40 kg
2 5.45 784.8 784.80 kg
1692.4378 1,692.44
952.3388 952.34
4,086.36
231.473752
294.881217
500.776632
265.127555
363.967248
231.473752
281.547365
175.800634
122.492132
234.343478
122.492132
239.751912
122.492132
239.751912
122.492132
239.200097
122.492132
175.800634
2,357.09 kg
214.448025
214.448025
246.6227
246.6227
214.448025
256.1724
145.102412
166.722728
166.722728
166.722728
166.722728
152.330273
181.49 kg
20 20 0.62 39.4666667
79 79 0.62 41.4091667
20 20 0.62 39.4666667
79 79 0.62 41.4091667
15 15 0.62 9.7125
25 25 0.62 10.0208333
0.40 30 100.80 m2
230.40 m2
19.2
19.2
19.2
19.2
19.2
19.2
19.2
19.2
19.2
19.2
19.2
19.2
1.00 5 11.52 57.60 m2

6.80 10 37.4 61.40 m2
1.50 20 24
0.12 9.84 9.84 m2
0.12 15.84 396.06 m2
380.22
0.12 6.72 78.72 m2
72
336.48 336.48 m2
232.56 232.56 m2
250.52 m2
18
18
21.6
13.2
21.6
18
18
12.88
6.39125
16.1
6.39125
16.1
6.39125
16.1
6.39125
16.1
6.39125
12.88
179.83 m2
17.8875
17.8875
17.8875
17.8875
17.8875
17.8875
12.075
12.075
12.075
12.075
12.129
12.075
1.70 5 59.024 83.22 m2

0.20 110 24.2
0.15 5 13.3125 29.96 m2
0.15 5 13.3125
0.15 5 3.33
372.13
3.50 5 84.00
0.50 5 8.90
3.50 5 -
3.50 6 294.00
5 9.975
10 4.8
39.69
5 23.5
5 23.5
5 7.3125
10 24.5 24.50
684.30
3.20 5 153.60
3.20 5 194.40
3.20 6 307.20
3.20 5 100.80
5 12.24
5 8.30875
5 10.2125
5 10.2125
5 7.5
5 5
5 18.225
0.50 6 91.2975 100.30
0.50 6 9
5.00 6 54.00 75.00

1.00 6 21.00
5 11.4 11.40 m2
3.50 6 84.00 84.00 m2

2.00 6 36.00 36.00 m2
6.80 5 102 115.20 m2

5 13.2
543.75
3.50 5 84.00
0.50 5 8.90
3.10 5 -
3.50 10 490.00
10 19.95
10 19.2
79.38
10 47
10 47
10 14.625
20 49 49.00
1,244.35
3.50 10 336.00
3.50 10 425.25
3.50 12 672.00
3.50 10 220.50
10 24.48
10 16.6175
10 20.425
10 20.425
10 15
10 10
10 36.45
0.50 12 182.595 200.60
0.50 12 18
215.60
3.50 10 168.00
3.50 2 98.00
5 37.4
5 8
5 5
266.00
3.50 10 168.00
3.50 2 112.00
5 9
5 5
0.50 2 30.4325 73.93
0.50 2 3
5 40.5
5.00 12 108.00 150.00 m2

1.00 12 42.00
10 22.8 22.80 m2
3.50 12 168.00 168.00 m2

2.00 12 72.00 72.00 m2
0.15 5 25.9125 51.83 m2

0.15 5 25.9125
6.80 10 204 217.20 m2

5 13.2
672.13 672.13
1,244.35 1,244.35
215.60 215.60
266.00 266.00
73.93 73.93
172.80 172.80
240.00 240.00
112.04 m2
0.40 5 24
0.24 5 10.512
10 16.8
10 10
10 16.8
10 10
10 14.625
10 9.3
28.25 m2
5 7
5 5.25
5 2
5 4
5 10
5 18.225 39.93 m2
10 21.7
0.30 5 8.8875 8.89 m2
10 25.2 104.81 m2
5 12
5 6.75
10 54
5 6.8625
4.00 5 28.5 28.50 m2

5 22.5 22.50 m2
336 336.00 m2
384 384.00 m2
100 47 52.00 m2
5 5
5 297.375 297.38 m'

5 326.375 326.38 m'
100 44 54.00 m'
5 10
5 10 10.00 m2
5 16.2 16.20 m2
5 48 48.00 m2
5 86.4 86.40 m2
5 22.875 22.88 m2
5 37.778125 37.78 m2
5 6 6.00 m2
5 132 132.00 m2
5 48 58.00 m2
5 10
5 86.4 102.60 m2
5 16.2
5 70.5 96.94 m2
5 26.4375
2 345.6 345.60 m2
336 336.00 m2
6.00 354 354.00 m2
5 6 6.00 m2
5 297.5 297.50 m'
5 361.75 361.75 m'
5 20.75 20.75 m'
5 12.6 31.35 m2
5 12
5 6.75
5 38.192 38.19 m2
336 336.00 m2
6.00 354 354.00 m2
5 12 12.00 m2
5 6.75
5.00 bh
5.00 bh
10.00 bh
10.00 bh
10.00 bh
5.00 bh
5.00 bh
5.00 bh
5 487.5 487.50 m2
5 487.5 487.50 m2
5 0
5 24 24.00 m'
5 487.5 487.50 m2
5 0
5 487.5 487.50 m2
5 0
10 160 160.00 m'
0.30 5 14.4 14.40 m2
5 34.72 59.72 m'

5 25
5 8.5 8.50 m'
5 57.75 57.75 m2
0.12 68.688 68.69 m3
572.40 3,536.86 kg
0.12 11.484 11.48 m2
0.12 46.00665 46.01 m3
383.39 2,368.96 kg
0.12 383.389 383.39 m2

0
0.12 46.00665 46.01
383.39 2,368.96 kg
0.12 383.389 383.39 m2
0.12 46.00665 46.01
383.39 2,368.96 kg
0.12 383.389 383.39 m2
0
0
0
3.60 24 8.64 8.64
0
192 1.56 1268.608 1,481.62
288 0.40 121.7232
216 0.40 91.2924
3.60 24 120.96 120.96
0
3.60 58 4.698 4.70

0
232 1.56 1336.2272 1,594.65
1,392 0.40 258.4248
3.60 58 146.16 146.16
0
0
3.60 24 3.888 3.89
0
192 1.56 1268.608 1,421.90
288 0.40 87.5952
216 0.40 65.6964
3.60 24 86.4 86.40
0
3.60 58 4.698 4.70

0
464 1.56 2672.4544 2,930.88
1,392 0.40 258.4248
3.60 58 146.16 146.16
0
0
3.60 24 3.888 3.89
0
192 1.56 1268.608 1,421.90
288 0.40 87.5952
216 0.40 65.6964
3.60 24 86.4 86.40
3.60 58 4.698 4.70

0
464 1.56 2672.4544 2,930.88
1,392 0.40 258.4248
3.60 58 146.16 146.16
4.73 0.378 0.38
10 0.992 18.4177292 51.13

5 0.992 14.3295833
33 0.40 13.736125
4.73 5.67 5.67
4.80 0.384 0.38
11 0.992 20.4640333 53.78

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
10 0.992 18.6036667 51.73

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
11 0.992 20.4640333 53.78

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.73 0.378 0.38
10 0.992 18.4177292 51.13

5 0.992 14.3295833
33 0.40 13.736125
4.73 5.67 5.67
4.73 0.378 0.38
10 0.992 18.4177292 51.13

5 0.992 14.3295833
33 0.40 13.736125
4.73 5.67 5.67
4.80 0.384 0.38
11 0.992 20.4640333 53.78

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
10 0.992 18.6036667 51.73

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
11 0.992 20.4640333 53.78

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.73 0.378 0.38
10 0.992 18.4177292 51.13

5 0.992 14.3295833
33 0.40 13.736125
4.73 5.67 5.67
4.73 0.378 0.38
12 0.992 22.101275 58.34

6 0.992 17.1955
33 0.40 13.736125
4.73 5.67 5.67
4.80 0.384 0.38
14 0.992 26.0451333 59.92

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
12 0.992 22.3244 55.83

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
14 0.992 26.0451333 59.92

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.73 0.378 0.38
12 0.992 22.101275 58.34

6 0.992 17.1955
33 0.40 13.736125
4.73 5.67 5.67
4.73 0.378 0.38
12 0.992 22.101275 58.34

6 0.992 17.1955
33 0.40 13.736125
4.73 5.67 5.67
4.80 0.384 0.38
14 0.992 26.0451333 59.92

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
12 0.992 22.3244 55.83

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
14 0.992 26.0451333 59.92

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.73 0.378 0.38
12 0.992 22.101275 58.34

6 0.992 17.1955
33 0.40 13.736125
4.73 5.67 5.67
4.73 0.378 0.38
10 0.992 18.4177292 51.13

5 0.992 14.3295833
33 0.40 13.736125
4.73 5.67 5.67
4.80 0.384 0.38
11 0.992 20.4640333 53.78

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
10 0.992 18.6036667 51.73

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
11 0.992 20.4640333 53.78

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.73 0.378 0.38

10 0.992 18.4177292 51.13
5 0.992 14.3295833
33 0.40 13.736125
4.73 5.67 5.67
4.73 0.378 0.38
10 0.992 18.4177292 51.13

5 0.992 14.3295833
33 0.40 13.736125
4.73 5.67 5.67
4.80 0.384 0.38
11 0.992 20.4640333 53.78

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
10 0.992 18.6036667 51.73

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.80 0.384 0.38
11 0.992 20.4640333 53.78

5 0.992 14.4783333
33 0.40 13.94745
4.80 5.76 5.76
4.73 0.378 0.38
10 0.992 18.4177292 51.13

5 0.992 14.3295833
33 0.40 13.736125
4.73 5.67 5.67
6.00 0.48 0.48
10 0.992 62.594 87.91

41 0.40 17.32865
6.00 7.20 7.20
4.00 0.32 0.32
11 0.992 18.2823667 43.97

4 0.992 9.996
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48
15 0.992 32.368 77.70

6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
5.00 0.4 0.40
12 0.992 22.9194 57.65

5 0.992 14.9741667
34 0.40 14.5109833
5.00 6.00 6.00
3.00 0.24 0.24
6 0.992 19.7064 31.44

21 0.40 8.87565
3.00 3.60 3.60
6.00 0.48 0.48
10 0.992 62.594 87.91

41 0.40 17.32865
6.00 7.20 7.20
4.00 0.32 0.32

14 0.992 23.2684667 52.20
5 0.992 12.495
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48
22 0.992 47.4730667 107.11

8 0.992 27.9253333
21 0.40 8.87565
31 0.40 13.10215
6.00 7.20 7.20
5.00 0.4 0.40
17 0.992 32.46915 75.78

6 0.992 17.969
18 0.40 7.46681667
26 0.40 10.9889
5.00 6.00 6.00
3.00 0.24 0.24
6 0.992 19.7064 31.44

21 0.40 8.87565
3.00 3.60 3.60
6.00 0.48 0.48
10 0.992 62.594 87.91

41 0.40 17.32865
6.00 7.20 7.20
4.00 0.32 0.32
14 0.992 23.2684667 52.20

5 0.992 12.495
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48

22 0.992 47.4730667 107.11
8 0.992 27.9253333
21 0.40 8.87565
31 0.40 13.10215
6.00 7.20 7.20
5.00 0.4 0.40
17 0.992 32.46915 75.78

6 0.992 17.969
18 0.40 7.46681667
26 0.40 10.9889
5.00 6.00 6.00
3.00 0.24 0.24
6 0.992 19.7064 31.44

21 0.40 8.87565
3.00 3.60 3.60
6.00 0.48 0.48
10 0.992 62.594 87.91

41 0.40 17.32865
6.00 7.20 7.20
4.00 0.32 0.32
14 0.992 23.2684667 52.20

5 0.992 12.495
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48
22 0.992 47.4730667 107.11

8 0.992 27.9253333
21 0.40 8.87565
31 0.40 13.10215
6.00 7.20 7.20
5.00 0.4 0.40
17 0.992 32.46915 75.78

6 0.992 17.969
18 0.40 7.46681667
26 0.40 10.9889
5.00 6.00 6.00
3.00 0.24 0.24
6 0.992 19.7064 31.44

21 0.40 8.87565
3.00 3.60 3.60
6.00 0.48 0.48
10 0.992 62.594 87.91

41 0.40 17.32865
6.00 7.20 7.20
4.00 0.32 0.32
14 0.992 23.2684667 52.20

5 0.992 12.495
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48
22 0.992 47.4730667 107.11

8 0.992 27.9253333
21 0.40 8.87565
31 0.40 13.10215
6.00 7.20 7.20
5.00 0.4 0.40
17 0.992 21.9326917 64.19

6 0.992 17.969
18 0.40 7.46681667
26 0.40 10.9889
5.00 6.00 6.00
3.00 0.24 0.24
6 0.992 19.7064 31.44

21 0.40 8.87565
3.00 3.60 3.60
6.00 0.48 0.48
10 0.992 62.594 87.91

41 0.40 17.32865
6.00 7.20 7.20
4.00 0.32 0.32
11 0.992 18.2823667 43.97

4 0.992 9.996
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48
15 0.992 32.368 77.70

6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
5.00 0.4 0.40
12 0.992 22.9194 57.65

5 0.992 14.9741667
34 0.40 14.5109833
5.00 6.00 6.00
3.00 0.24 0.24
6 0.992 19.7064 31.44

21 0.40 8.87565
3.00 3.60 3.60
4.73 0.19845 0.20
9 0.992 16.5759563 44.72

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.73 0.19845 0.20
9 0.992 16.5759563 44.72

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.73 0.19845 0.20
12 0.992 22.101275 59.19

6 0.992 17.150875
25 25 0.40 9.57875
13 13 0.40 4.98095
4.73 5.43 5.43
4.80 0.2016 0.20
14 0.992 26.0451333 58.48

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
12 0.992 22.3244 54.39

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
14 0.992 26.0451333 60.59

5 0.992 14.4783333
25 25 0.40 9.57875
13 13 0.40 4.98095
4.80 5.52 5.52
4.73 0.19845 0.20
13 0.992 23.9430479 61.22

6 0.992 17.150875
25 25 0.40 9.57875
13 13 0.40 4.98095
4.73 5.43 5.43
4.73 0.3969 0.40
20 0.992 36.8354583 92.93

10 0.992 28.5847917
25 25 0.40 12.54125
13 13 0.40 6.52145
4.73 6.14 6.14
4.80 0.4032 0.40
26 0.992 48.3695333 100.08

9 0.992 26.061
33 33 0.40 16.55445
4.80 6.24 6.24
4.80 0.4032 0.40
24 0.992 44.6488 101.93

10 0.992 28.9566667
25 25 0.40 12.54125
13 13 0.40 6.52145
4.80 6.24 6.24
4.80 0.4032 0.40
26 0.992 48.3695333 102.84

9 0.992 26.061
25 25 0.40 12.54125
13 13 0.40 6.52145
4.80 6.24 6.24
4.73 0.3969 0.40
21 0.992 38.6772313 101.25

12 0.992 34.30175
25 25 0.40 12.54125
13 13 0.40 6.52145
4.73 6.14 6.14
4.73 0.127575 0.13
11 0.992 20.2595021 52.19

6 0.992 17.150875
33 33 0.40 10.03695
4.73 5.43 5.43
4.80 0.1296 0.13
12 0.992 22.3244 51.52

5 0.992 14.4783333
33 33 0.40 10.03695
4.80 5.52 5.52
4.80 0.1296 0.13
12 0.992 22.3244 51.52

5 0.992 14.4783333
33 33 0.40 10.03695
4.80 5.52 5.52
4.80 0.1296 0.13

10 0.992 18.6036667 47.43
5 0.992 14.4783333
33 33 0.40 10.03695
4.80 5.52 5.52
4.73 0.127575 0.13
14 0.992 25.7848208 61.41

7 0.992 20.0093542
33 33 0.40 10.03695
4.73 5.43 5.43
4.73 0.3969 0.40
15 0.992 27.6265938 73.75

8 0.992 22.8678333
33 33 0.40 16.55445
4.73 6.14 6.14
4.80 0.4032 0.40
18 0.992 33.4866 74.16

6 0.992 17.374
33 33 0.40 16.55445
4.80 6.24 6.24
4.80 0.4032 0.40
16 0.992 29.7658667 70.06

6 0.992 17.374
33 33 0.40 16.55445
4.80 6.24 6.24
4.80 0.4032 0.40
18 0.992 33.4866 74.16

6 0.992 17.374
33 33 0.40 16.55445
4.80 6.24 6.24
4.73 0.3969 0.40
15 0.992 27.6265938 70.61

7 0.992 20.0093542
33 33 0.40 16.55445
4.73 6.14 6.14
4.73 0.19845 0.20
9 0.992 16.5759563 44.72

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 7.56046667 12.67
13 0.40 3.95395
1.75 1.66 1.66
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.73 0.2835 0.28
9 0.992 16.5759563 44.51

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28

-
9 0.992 16.5759563 44.51
4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.00 0.32 0.32

-
10 0.992 16.6203333 44.89
5 0.992 12.495
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48

-
13 0.992 28.0522667 72.96
6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
5.00 0.4 0.40

-
12 0.992 22.9194 54.35
4 0.992 11.9793333
34 0.40 14.5109833
5.00 6.00 6.00
1.08 0.086 0.09

-
5 0.992 6.87720833 11.36
8 0.40 3.45164167
1.08 1.29 1.29
2.00 0.09 0.09

-
4 0.992 9.17093333 14.88
14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48

-
10 0.992 21.5786667 69.68
7 0.992 24.4346667
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21

-
12 0.992 24.106425 64.54
8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.4 0.40

-
14 0.992 23.2684667 59.75
6 0.992 14.994
21 0.40 10.53465
11 0.40 5.51815
4.00 5.60 5.60
6.00 0.6 0.60

-
24 0.992 51.7888 133.42
11 0.992 38.3973333
21 0.40 10.53465
41 0.40 20.56765
6.00 8.40 8.40
5.00 0.5 0.50

-
18 0.992 34.3791 81.68
6 0.992 17.969
26 0.40 13.0429
18 0.40 8.86248333
5.00 7.00 7.00
1.08 0.1075 0.11

-
8 0.992 11.0035333 16.61
8 0.40 4.09680833
1.08 1.51 1.51
2.00 0.09 0.09
4 0.992 9.17093333 14.88

14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48
10 0.992 21.5786667 65.84

6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21
12 0.992 24.106425 64.54

8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.4 0.40
14 0.992 23.2684667 59.75

6 0.992 14.994
21 0.40 10.53465
11 0.40 5.51815
4.00 5.60 5.60
6.00 0.6 0.60
24 0.992 51.7888 127.90

11 0.992 38.3973333
21 0.40 10.53465
31 0.40 15.55115
6.00 8.40 8.40
5.00 0.5 0.50
18 0.992 34.3791 79.38

6 0.992 17.969
26 0.40 13.0429
14 0.40 6.772275
5.00 7.00 7.00
1.08 0.1075 0.11

8 0.992 11.0035333 16.61
8 0.40 4.09680833
1.08 1.51 1.51
2.00 0.09 0.09

-
4 0.992 9.17093333 14.88
14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48

-
10 0.992 21.5786667 65.84
6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21

-
12 0.992 24.106425 64.54
8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.4 0.40
14 0.992 23.2684667 59.75

6 0.992 14.994
21 0.40 10.53465
11 0.40 5.51815
4.00 5.60 5.60
6.00 0.6 0.60
24 0.992 51.7888 110.79

11 0.992 38.3973333
21 0.40 10.53465
31 0.40 15.55115
6.00 8.40 8.40
5.00 0.5 0.50

-
18 0.992 34.3791 79.38
6 0.992 17.969
26 0.40 13.0429
14 0.40 6.772275
5.00 7.00 7.00
1.08 0.1075 0.11

-
8 0.992 11.0035333 16.61
8 0.40 4.09680833
1.08 1.51 1.51
2.00 0.09 0.09

-
4 0.992 9.17093333 14.88
14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48

-
10 0.992 21.5786667 65.84
6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21

-
12 0.992 24.106425 64.54
8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.4 0.40

-
14 0.992 23.2684667 59.75
6 0.992 14.994
21 0.40 10.53465
11 0.40 5.51815
4.00 5.60 5.60
6.00 0.6 0.60

-
24 0.992 51.7888 110.79
11 0.992 38.3973333
21 0.40 10.53465
41 0.40 20.56765
6.00 8.40 8.40
5.00 0.5 0.50

-
18 0.992 34.3791 81.68
6 0.992 17.969
26 0.40 13.0429
18 0.40 8.86248333
5.00 7.00 7.00
1.08 0.1075 0.11

-
8 0.992 11.0035333 16.61
8 0.40 4.09680833
1.08 1.51 1.51
2.00 0.09 0.09

-
4 0.992 9.17093333 14.88
14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48

-
10 0.992 21.5786667 69.68
7 0.992 24.4346667
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21
12 0.992 24.106425 64.54

8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.32 0.32
12 0.992 19.9444 48.55

5 0.992 12.495
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48
17 0.992 36.6837333 86.29

7 0.992 24.4346667
41 0.40 17.32865
6.00 7.20 7.20
5.00 0.4 0.40
14 0.992 26.7393 61.85

5 0.992 14.9741667
34 0.40 14.5109833
5.00 6.00 6.00
1.08 0.086 0.09
5 0.992 6.87720833 11.36

8 0.40 3.45164167
1.08 1.29 1.29
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.73 0.19845 0.20
9 0.992 16.5759563 47.86

5 0.992 14.2923958
33 33 0.40 12.64395
4.73 5.43 5.43
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 5.52 5.52
4.73 0.19845 0.20
9 0.992 16.5759563 47.86

5 0.992 14.2923958
33 33 0.40 12.64395
4.73 5.43 5.43
4.73 0.19845 0.20
9 0.992 16.5759563 47.86

5 0.992 14.2923958
33 33 0.40 12.64395
4.73 5.43 5.43
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 5.52 5.52
4.73 0.19845 0.20
9 0.992 16.5759563 47.86

5 0.992 14.2923958
33 33 0.40 12.64395
4.73 5.43 5.43
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 5.52 5.52
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 5.43 5.43
4.80 0.2016 0.20
8 0.992 14.8829333 53.49

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
8 0.992 14.8829333 53.49

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 5.52 5.52
4.80 0.2016 0.20
8 0.992 14.8829333 53.49

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 5.52 5.52
4.73 0.19845 0.20
8 0.992 14.7341833 53.00

4 0.992 20.8051667
33 33 0.40 12.64395
4.73 5.43 5.43
1.03 0.04305 0.04
4 0.992 5.30343333 9.21

8 8 0.40 3.0652
1.03 1.18 1.18
4.00 0.168 0.17
8 0.992 13.2962667 37.42

4 0.992 9.996
28 28 0.40 10.7282
4.00 4.60 4.60
4.50 0.189 0.19
8 0.992 14.2879333 40.87

4 0.992 10.9876667
31 31 0.40 11.87765
4.50 5.18 5.18
5.50 0.231 0.23
8 0.992 16.2712667 48.18

4 0.992 12.971
38 38 0.40 14.5597
5.50 6.33 6.33
1.08 0.04515 0.05
4 0.992 5.50176667 9.42

8 8 0.40 3.0652
1.08 1.24 1.24
1.03 0.04305 0.04
5 0.992 6.62929167 10.66

8 8 0.40 3.0652
1.03 1.18 1.18
4.00 0.168 0.17
10 0.992 16.6203333 41.08

4 0.992 9.996
28 28 0.40 10.7282
4.00 4.60 4.60
4.50 0.189 0.19
10 0.992 17.8599167 47.82

5 0.992 13.7345833
31 31 0.40 11.87765
4.50 5.18 5.18
5.50 0.231 0.23
10 0.992 20.3390833 56.22

5 0.992 16.21375
38 38 0.40 14.5597
5.50 6.33 6.33
1.08 0.04515 0.05
5 0.992 6.87720833 10.94

8 8 0.40 3.0652
1.08 1.24 1.24
1.03 0.04305 0.04
5 0.992 6.62929167 10.66

8 8 0.40 3.0652
1.03 1.18 1.18
4.00 0.168 0.17
10 0.992 16.6203333 41.08

4 0.992 9.996
28 28 0.40 10.7282
4.00 4.60 4.60
4.50 0.189 0.19
10 0.992 17.8599167 47.82

5 0.992 13.7345833
31 31 0.40 11.87765
4.50 5.18 5.18
5.50 0.231 0.23
10 0.992 20.3390833 56.22

5 0.992 16.21375
38 38 0.40 14.5597
5.50 6.33 6.33
1.08 0.04515 0.05
5 0.992 6.87720833 10.94

8 8 0.40 3.0652
1.08 1.24 1.24
1.03 0.04305 0.04
5 0.992 6.62929167 10.66

8 8 0.40 3.0652
1.03 1.18 1.18
4.00 0.168 0.17
10 0.992 16.6203333 41.08

4 0.992 9.996
28 28 0.40 10.7282
4.00 4.60 4.60
4.50 0.189 0.19
10 0.992 17.8599167 47.82

5 0.992 13.7345833
31 31 0.40 11.87765
4.50 5.18 5.18
5.50 0.231 0.23
10 0.992 20.3390833 56.22

5 0.992 16.21375
38 38 0.40 14.5597
5.50 6.33 6.33
1.08 0.04515 0.05
5 0.992 6.87720833 10.94

8 8 0.40 3.0652
1.08 1.24 1.24
1.03 0.04305 0.04
5 0.992 6.62929167 10.66

8 8 0.40 3.0652
1.03 1.18 1.18
4.00 0.168 0.17
10 0.992 16.6203333 41.08

4 0.992 9.996
28 28 0.40 10.7282
4.00 4.60 4.60
4.50 0.189 0.19
10 0.992 17.8599167 47.82

5 0.992 13.7345833
31 31 0.40 11.87765
4.50 5.18 5.18
5.50 0.231 0.23
10 0.992 20.3390833 56.22

5 0.992 16.21375
38 38 0.40 14.5597
5.50 6.33 6.33
1.08 0.0602 0.06
5 0.992 6.87720833 10.94

8 8 0.40 3.0652
1.08 1.29 1.29
1.03 0.04305 0.04
4 0.992 5.30343333 9.21

8 8 0.40 3.0652
1.03 1.18 1.18
4.00 0.168 0.17

8 0.992 13.2962667 37.42
4 0.992 9.996
28 28 0.40 10.7282
4.00 4.60 4.60
4.50 0.189 0.19
9 0.992 16.073925 42.83

4 0.992 10.9876667
31 31 0.40 11.87765
4.50 5.18 5.18
5.50 0.231 0.23
9 0.992 18.305175 50.42

4 0.992 12.971
38 38 0.40 14.5597
5.50 6.33 6.33
1.08 0.04515 0.05
6 0.992 8.25265 12.45

8 8 0.40 3.0652
1.08 1.24 1.24
1.03 0.0574 0.06
6 0.992 7.95515 11.77

8 8 0.40 2.7492
1.03 1.23 1.23
4.00 0.224 0.22
11 0.992 18.2823667 44.44

5 0.992 12.495
28 28 0.40 9.6222
4.00 4.80 4.80
4.50 0.252 0.25
11 0.992 19.6459083 48.44

5 0.992 13.7345833
31 31 0.40 10.65315
4.50 5.40 5.40
5.50 0.308 0.31
12 0.992 24.4069 59.05

5 0.992 16.21375
38 38 0.40 13.0587
5.50 6.60 6.60
1.08 0.0602 0.06
6 0.992 8.25265 12.10

8 8 0.40 2.7492
1.08 1.29 1.29
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 4.60 4.60
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 1.24 1.24
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 4.50 4.50
1.03 0.0779 0.08
7 0.992 9.28100833 14.62

8 8 0.40 4.0132
1.03 1.23 1.23
4.00 0.304 0.30
13 0.992 21.6064333 60.14

5 0.992 12.495
41 41 0.40 20.56765
4.00 5.60 5.60
4.50 0.342 0.34
13 0.992 23.2178917 66.58

5 0.992 13.7345833
16 16 0.40 8.0264
31 31 0.40 15.55115
4.50 6.30 6.30
5.50 0.418 0.42
15 0.992 30.508625 75.93

6 0.992 19.4565
38 38 0.40 19.0627
5.50 7.70 7.70
1.08 0.0602 0.06
8 0.992 11.0035333 17.07

9 9 0.40 4.51485
1.08 1.51 1.51
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 4.60 4.60
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 1.24 1.24
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 4.50 4.50
1.03 0.0779 0.08
7 0.992 9.28100833 14.62

8 8 0.40 4.0132
1.03 1.23 1.23
4.00 0.304 0.30
13 0.992 21.6064333 60.14

5 0.992 12.495
41 41 0.40 20.56765
4.00 5.60 5.60
4.50 0.342 0.34
18 0.992 32.14785 72.54

5 0.992 13.7345833
16 16 0.40 8.0264
24 24 0.40 12.0396
4.50 6.30 6.30
5.50 0.418 0.42
15 0.992 30.508625 75.93

6 0.992 19.4565
38 38 0.40 19.0627
5.50 7.70 7.70
1.08 0.0602 0.06
8 0.992 11.0035333 16.52

8 8 0.40 4.0132
1.08 1.51 1.51
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 4.60 4.60
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 1.24 1.24
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 6.30 6.30
1.03 0.0779 0.08
7 0.992 9.28100833 14.62

8 8 0.40 4.0132
1.03 1.23 1.23
4.00 0.304 0.30
13 0.992 21.6064333 60.14

5 0.992 12.495
41 41 0.40 20.56765
4.00 5.60 5.60
4.50 0.342 0.34
18 0.992 32.14785 72.54

5 0.992 13.7345833
16 16 0.40 8.0264
24 24 0.40 12.0396
4.50 6.30 6.30
5.50 0.418 0.42
15 0.992 30.508625 75.93

6 0.992 19.4565
38 38 0.40 19.0627
5.50 7.70 7.70
1.08 0.0602 0.06
8 0.992 11.0035333 16.52

8 8 0.40 4.0132
1.08 1.51 1.51
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 4.60 4.60
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 1.24 1.24
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 6.30 6.30
1.03 0.0779 0.08
7 0.992 9.28100833 14.62

8 8 0.40 4.0132
1.03 1.44 1.44
4.00 0.304 0.30
13 0.992 21.6064333 55.17

5 0.992 12.495
21 21 0.40 10.53465
11 11 0.40 5.51815
4.00 5.60 5.60
4.50 0.342 0.34
18 0.992 32.14785 76.41

5 0.992 13.7345833
16 16 0.40 8.0264
31 31 0.40 15.55115
4.50 6.30 6.30
5.50 0.418 0.42
15 0.992 30.508625 75.93

6 0.992 19.4565
38 38 0.40 19.0627
5.50 7.70 7.70
1.08 0.0602 0.06
8 0.992 11.0035333 17.07

9 9 0.40 4.51485
1.08 1.51 1.51
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 4.60 4.60
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 1.24 1.24
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 6.30 6.30
1.03 0.0574 0.06
6 0.992 7.95515 11.77

8 8 0.40 2.7492
1.03 1.23 1.23
4.00 0.224 0.22
11 0.992 18.2823667 44.44

5 0.992 12.495
28 28 0.40 9.6222
4.00 4.80 4.80
4.50 0.252 0.25
11 0.992 19.6459083 48.44

5 0.992 13.7345833
31 31 0.40 10.65315
4.50 5.40 5.40
5.50 0.308 0.31
12 0.992 24.4069 59.05

5 0.992 16.21375
38 38 0.40 13.0587
5.50 6.60 6.60
1.08 0.0602 0.06
6 0.992 8.25265 12.10

8 8 0.40 2.7492
1.08 1.29 1.29
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29

-
8 0.992 14.8829333 43.02
4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
11 0.992 20.4640333 52.34

5 0.992 14.4783333
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
11 0.992 20.4640333 52.34

5 0.992 14.4783333
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 5.43 5.43
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
11 0.992 20.4640333 52.34

5 0.992 14.4783333
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
11 0.992 20.4640333 52.34

5 0.992 14.4783333
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 5.43 5.43
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29

8 0.992 14.8829333 43.02
4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.00 0.24 0.24
8 0.992 13.2962667 37.28

4 0.992 9.996
28 0.40 10.6004833
4.00 4.60 4.60
6.00 0.36 0.36
8 0.992 17.2629333 51.63

4 0.992 13.9626667
41 0.40 15.70915
6.00 6.90 6.90
5.00 0.3 0.30
8 0.992 15.2796 44.46

4 0.992 11.9793333
34 0.40 13.1548167
5.00 5.75 5.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.24 1.24
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 4.60 4.60
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 6.90 6.90
5.00 0.3 0.30
11 0.992 21.00945 54.05

5 0.992 14.9741667
34 0.40 13.1548167
5.00 5.75 5.75
1.08 0.0645 0.06

-
5 0.992 6.10370833 10.16
8 0.40 3.12905833
1.08 1.24 1.24
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 4.60 4.60
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 6.90 6.90
5.00 0.3 0.30
11 0.992 21.00945 54.05

5 0.992 14.9741667
34 0.40 13.1548167
5.00 5.75 5.75
1.08 0.0645 0.06

5 0.992 6.10370833 10.16
8 0.40 3.12905833
1.08 1.24 1.24
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 4.60 4.60
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 6.90 6.90
5.00 0.3 0.30

-
11 0.992 21.00945 54.05
5 0.992 14.9741667
34 0.40 13.1548167
5.00 5.75 5.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.24 1.24
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 4.60 4.60
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 6.90 6.90
5.00 0.3 0.30
11 0.992 21.00945 54.05

5 0.992 14.9741667
34 0.40 13.1548167
5.00 5.75 5.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.24 1.24
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 4.60 4.60
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 6.90 6.90
5.00 0.3 0.30
11 0.992 21.00945 54.05

5 0.992 14.9741667
34 0.40 13.1548167
5.00 5.75 5.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.24 1.24
3.60 6 518.40 1,033.56 m2
3.60 6 515.16
2 2,067.12 2,067.12 m2
2 2,067.12 2,067.12 m2
m2
3.60 6 347.22 862.38 m2

3.60 6 515.16
2 1,724.76 1,724.76 m2
2 1,724.76 1,724.76 m2
m2
3.60 6 347.22 862.38 m2

3.60 6 515.16
2 1,724.76 1,724.76 m2
2 1,724.76 1,724.76 m2
m2
378.62 378.62 m2
10 160.75 293.50 m'
2 47.00 m2
20 62.00
5 23.75
404.26 340.48 m2
5 27.42
5 18.00 36.36 m2
5 18.36
4 60.00 374.15 m'
4 94.00
20 76.00
5 56.74
5 12.66
5 32.25
5 22.25
5 8.25
5 12.00
404.26 340.48 m2
5 27.42
5 18.00 36.36 m2
5 18.36
4 60.00 374.15 m'
4 94.00
20 76.00
5 56.74
5 12.66
5 32.25
5 22.25
5 8.25
5 12.00
unit
unit
unit
unit
unit
412.45 412.45 m2
5 62.85 62.85
2.55 10 306.22 412.45 m2

10 106.22
5 135.15 135.15 m'
412.45 412.45 m2
5 356.15 356.15 m2
356.15 356.15 m2
378.62 378.62 m2
293.50 293.50 m'
376.84 376.84 m2
374.15 374.15 m'
376.84 376.84 m2
374.15 374.15 m'
3.60 10 540.00 1,029.42 m2
3.60 2 171.72
3.60 20 216.00
3.60 5 101.70
3.60 10 581.40 1,535.58 m2

3.60 4 343.44
3.60 5 610.74
3.60 10 581.40 1,535.58 m2

3.60 4 343.44
3.60 5 610.74
3.60 2 129.60 473.04 m2

3.60 4 343.44 m2
3.60 2 116.28 288.00 m2
3.60 2 171.72 m2
3.60 2 116.28 288.00 m2
3.60 2 171.72 m2
378.62 378.62 m2
376.84 376.84 m2
376.84 376.84 m2
0.70 5 138.60 138.60 m2
1,722.57 1,722.57 m2
254.00 254.00 m2
277.00 702.00 m1
274.00
75.50
75.50
0.533 278.49 1,144.37 m3

1.100 403.92
0.850 208.08
0.270 17.86
1.840 209.62
0.513 26.39
0.533 227.19 947.07 m3

1.100 359.04
0.850 161.84
0.270 17.86
1.840 162.29
0.513 18.85
197.30 197.30 m3
tinggi rata2
2.98 7 2 3.34 87.82 m3
2.81 10 4.49
2.23 16 5.70
2.10 9 3.02
1.80 12 3.45
1.28 9 1.84
1.22 10 1.95
1.57 12 3.02
1.73 11 3.05
1.41 15 3.38
1.99 7 2 2.23
2.22 10 3.56
1.51 16 3.86
1.29 9 1.86
2.95 12 5.66
3.16 9 4.55
2.96 10 4.74
2.78 11 4.90
2.36 12 4.53
1.42 14 3.18
2.48 15 2 5.96
1.96 15 4.70
0.99 20 1 3.17
0.96 11 1.69
444 0.395 352.67 3,007.06 kg

440 0.395 411.00
120 0.395 110.03
124 0.395 52.69
1,221 11 0.222 433.70
1,430 12 0.222 507.94
390 12 0.222 138.53
186 6 0.222 66.07
3,108 28 0.617 383.53
2,200 20 0.617 271.48
744 24 0.617 91.81
360 12 0.617 44.42
1.91 111 339.38 894.99 m2

2.26 110 398.60
2.22 31 110.17
0.98 30 46.84
tinggi rata2
2.88 2 44.03 1,166.32 m3
2.66 54.23
1.88 53.81
1.70 22.28
1.52 27.37
1.28 15.30
1.47 20.15
1.97 38.64
2.23 48.58
2.01 50.32
1.59 3 16.26
1.92 32.33
1.51 37.05
1.57 19.73
2.75 74.25
3.56 93.89
3.46 90.94
3.38 99.46
3.06 84.34
2.32 60.82
2.23 2 61.11
1.56 34.63
1.79 2 54.14
1.86 32.63
1.30 107.25 279.05 m3
0.15 20.63
0.90 73.44
0.15 20.40
0.30 6.62
0.15 5.51
1.80 39.69
0.15 5.51
275.00 687.42 m1
272.00
73.50
73.50
(1) (6.58)
111 2.42 268.29 728.36 kg

110 2.42 265.87
30 2.42 72.51
31 2.42 74.93
5 2.42 12.09
275.00 694.92 m1
272.00
73.50
73.50
7.50
(1) (6.58)
964.76 2,402.43 m2
996.09
179.80
284.87
(1) (23.08)
18.00 18.00 m2
2 36.00 37.13 m2
1.13
37.13 37.13 m2
0.15 7 0.38 0.72 m3

0.15 0.34
1.55 2 5.95 5.95 m3
0.30 2 0.58 0.91 m3

1.05 2 0.34
5.04 5.04 m3
0.10 2 0.28 0.28 m3
0.30 2 0.58 1.06 m3

1.50 2 0.48
14 6 1.042 23.34 122.27 kg
18 9 1.042 22.51
14 6 0.617 13.82
18 9 0.617 13.33
16 1.042 33.34
16 9 0.395 10.11
0.30 2 2.40 7.20 m2

1.50 2 4.80
1 1.00 1.00 unit
0.35 2 0.18 0.18 m3
0.25 2 0.13 0.13 m3

0.10 2 0.01
0.04 0.04 m3
0.10 2 0.05 0.05 m3
0.15 2 0.08 0.12 m3

0.55 2 0.04
10 4 1.042 8.34 37.75 kg

10 4 1.042 8.34
10 4 0.617 4.94
10 4 0.617 4.94
8 1.042 6.25
10 5 0.395 3.16
0.15 2 0.60 1.48 m2

0.55 2 0.88
1 1.00 1.00 unit
6.13 m3
1.05 m3
5.08 m3
1.18 m3
160.03 kg
8.68 m2
36.00 36.00 m1
0.90 28.80 28.80 m3
0.90 25.92 25.92 m3
0.90 2.88 2.88 m3
1.00 2 16.00 17.92 m3

0.20 1.92
66 33 66.00 66.00 bh
11.00 11.00 m1
0.25 8.00 8.00 m3
15 14 1.042 255.08 863.52 kg

108 108 1.042 253.21
15 14 0.617 149.93
108 108 0.617 149.93
33 33 0.617 14.25
32.00 41.00 m2
0.25 9.00
32.00 32.00 m2
3.08
KETERANGAN DETAIL PERHITUNGAN BESI (DPB)
balok praktis
kolom praktis
balok praktis
balok praktis
kolom praktis
kolom praktis
balok praktis
kolom praktis
tidak ada (hanya untuk IMB)
dinding
alas
tidak ada (hanya untuk IMB)

dinding
alas
Tanya lagi
5.448853616
6.179
1.1
1.1
tampak 1
tampak 2
tampak 3
tampak 4
Pot. A, elev. rata2 -0.467

Pot. B, elev. rata2 +0.700
Pot. C, elev. rata2 -1.130

Pot. D, elev. rata2 +0.290


TOTAL
PANJANG RATA2
Pot. A 1
2
3
4
5
6
7
8
9
10
Pot. B 1
2
3
4
5
6
7
8
9
10
Pot. C 1
2
Pot. D 1
2
Pot. A 34.2426545953
Pot. B
Pot. C
Pot. D
Pot. A
Pot. B
Pot. C
Pot. D
Pot. A
Pot. B
Pot. C
Pot. D
Pot. A, pagar 1
2
3
4
5
6
7
8
9
10
Pot. B 1
2
3
4
5
6
7
8
9
10
Pot. C 1
2
Pot. D 1
2
Pot. A, saluran
Pot. B
Pot. C
Pot. D
tampak 1
tampak 2
tampak 3
tampak 4
tampak 1
tampak 2
tampak 3
tampak 4
layout pintu gerbang FS-80 (detail ikut gbr lampung)
tampak 1
tampak 2
tampak 3
tampak 4
Pot. A
Pot. B
Pot. C
Pot. D
tinggi ikut Pot. A
top dinding
sisi kolom precast

ring balok atas bawah
tapak
pedestal
arah X 115.7903409091
arah Y
tapak
pedestal
manual lengkap
tapak
pedestal
arah X 317.2588235294
arah Y
tapak
pedestal
lengkap
arah panjang 107.940301875
arah lebar
T
m
3.15
3.15
3.15
3.15
3.15
3.15
3.74
3.74
37.93
37.93
37.93
37.93
53.20
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
53.20
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
-
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
0.533
1.100
0.850
0.270
1.840
0.513
0.533
1.100
0.850
0.270
1.840
0.513
2.98
2.81
2.23
2.10
1.80
1.28
1.22
1.57
1.73
1.41
1.99
2.22
1.51
1.29
2.95
3.16
2.96
2.78
2.36
1.42
2.48
1.96
0.99
0.96
-
-
-
-
2.88
2.66
1.88
1.70
1.52
1.28
1.47
1.97
2.23
2.01
1.59
1.92
1.51
1.57
2.75
3.56
3.46
3.38
3.06
2.32
2.23
1.56
1.79
1.86
1.30
0.15
0.90
0.15
0.30
0.15
1.80
0.15
0.15
0.15
1.55
0.30
1.05
0.10
0.30
1.50
0.30
1.50
0.35
0.25
0.10
0.10
0.15
0.55
0.15
0.55
0.90
0.90
0.90
1.00
0.20
0.25
0.25
3.08
DIMENSION
NO DESKRIPSI P L
m m
C PEKERJAAN STRUKTUR
14 Lantai beton t = 12 cm
a. Ground Floor
- Beton
24.00 24.00

- Bekisting 96.00
b. 2nd Floor
- Beton
24.00 16.00

- Bekisting 24.00 16.00
c. 3rd Floor
- Beton
23.85 16.08

- Bekisting 23.85 16.08
d. Roof Floor
- Beton
23.85 16.08

- Bekisting 23.85 16.08
15 Kolom
15.1 GF
a. K1
- Beton 0.20 0.40
- Besi
Besi beton D13 6.82
b. Kolom Praktis
- Beton 0.15 0.15
- Besi
Besi beton 4D8 3.70
15.2 2nd Floor

a. K1
- Beton 0.15 0.30
- Besi
Besi beton D13 4.12
b. Kolom Praktis
- Beton 0.15 0.15
- Besi
Besi beton 4D8 3.70
15.3 3rd Floor

a. K1
- Beton 0.15 0.30
- Besi
Besi beton D16 4.24
b. Kolom Praktis
- Beton 0.15 0.15
- Besi
Besi beton 4D8 3.70
16 Balok
16.1 GF Plan (Tie Beam)
16.1.1 As.0
a. A- B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
b. C - D
- Beton 0.20 0.40
- Besi
c. D - E
- Beton 0.20 0.40
- Besi
d. E - F
- Beton 0.20 0.40
- Besi
16.1.2 As.1
a. A- B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
b. C - D
- Beton 0.20 0.40
- Besi
c. D - E
- Beton 0.20 0.40
- Besi
d. E - F
- Beton 0.20 0.40
- Besi
16.1.3 As.2
a. A - B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
c. C - D
- Beton 0.20 0.40
- Besi
d. D - E
- Beton 0.20 0.40
- Besi
e. E - F
- Beton 0.20 0.40
- Besi
16.1.3 As.3
a. A - B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
c. C - D
- Beton 0.20 0.40
- Besi
d. D - E
- Beton 0.20 0.40
- Besi
e. E - F
- Beton 0.20 0.40
- Besi
16.1.4 As.4
a. A- B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
b. C - D
- Beton 0.20 0.40
- Besi
c. D - E
- Beton 0.20 0.40
- Besi
d. E - F
- Beton 0.20 0.40
- Besi
16.1.4 As.5
a. A- B
- Beton 0.20 0.40
- Besi
b. B - C
- Beton 0.20 0.40
- Besi
b. C - D
- Beton 0.20 0.40
- Besi
c. D - E
- Beton 0.20 0.40
- Besi
d. E - F
- Beton 0.20 0.40
- Besi
16.1.7 As.A
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.8 As.B
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.9 As.C
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.10 As.D
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.11 As.E
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.1.12 As.F
a. 0 - 1
- Beton 0.20 0.40
- Besi
b. 1 - 2
- Beton 0.20 0.40
- Besi
c. 2 - 3
- Beton 0.20 0.40
- Besi
d. 3 - 4
- Beton 0.20 0.40
- Besi
e. 4 - 5
- Beton 0.20 0.40
- Besi
16.2 2nd Floor Plan

16.2.1 As.0'
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.1 As.1
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.2 As.2
a. A - B (B4)
- Beton 0.30 0.28
- Besi
b. B - C (B4)
- Beton 0.30 0.28
- Besi
c. C - D (B4)
- Beton 0.30 0.28
- Besi
d. D - E (B4)
- Beton 0.30 0.28
- Besi
e. E - F (B4)
- Beton 0.30 0.28
- Besi
16.2.3 As.2'
a. A - B (B1)
- Beton 0.15 0.18
- Besi
b. B - C (B1)
- Beton 0.15 0.18
- Besi
c. C - D (B1)
- Beton 0.15 0.18
- Besi
d. D - E (B1)
- Beton 0.15 0.18
- Besi
e. E - F (B1)
- Beton 0.15 0.18
- Besi
16.2.4 As.3
a. A - B (B4)
- Beton 0.30 0.28
- Besi
b. B - C (B4)
- Beton 0.30 0.28
- Besi
c. C - D (B4)
- Beton 0.30 0.28
- Besi
d. D - E (B4)
- Beton 0.30 0.28
- Besi
e. E - F (B4)
- Beton 0.30 0.28
- Besi
16.2.5 As.4
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.6 As.4'
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.8 As.A
a. 0' - 1 (B3)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B3)
- Beton 0.20 0.28
- Besi
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
c. 3 - 4 (B3)
- Beton 0.20 0.28
- Besi
d. 4 - 4' (B3)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.A'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.B
a. 0' - 1 (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.34
b. 1 - 2 (B5)
- Beton 0.20 0.38
- Besi
c. 2 - 3 (B5)
- Beton 0.20 0.38
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.38
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.39
16.2.8 As.B'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.C
a. 0' - 1 (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.34
b. 1 - 2 (B5)
- Beton 0.20 0.38
- Besi
c. 2 - 3 (B5)
- Beton 0.20 0.38
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.38
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.39
16.2.8 As.C'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.D
a. 0' - 1 (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.34
b. 1 - 2 (B5)
- Beton 0.20 0.38
- Besi
c. 2 - 3 (B5)
- Beton 0.20 0.38
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.38
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.39
16.2.8 As.D'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.E
a. 0' - 1 (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.34
b. 1 - 2 (B5)
- Beton 0.20 0.38
- Besi
c. 2 - 3 (B5)
- Beton 0.20 0.38
- Besi
d. 3 - 4 (B5)
- Beton 0.20 0.38
- Besi
e. 4 - 4' (B5)
- Beton 0.20 0.38
- Besi
Besi beton D13 1.39
16.2.8 As.E'
a. 1 - 2 (B1)
- Beton 0.15 0.18
- Besi
b. 2 - 2' (B1)
- Beton 0.15 0.18
- Besi
Besi beton D13 1.39
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
16.2.8 As.F
a. 0' - 1 (B3)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B3)
- Beton 0.20 0.28
- Besi
c. 2 - 3 (B3)
- Beton 0.20 0.28
- Besi
c. 3 - 4 (B3)
- Beton 0.20 0.28
- Besi
d. 4 - 4' (B3)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.4 Roof Plan

16.2.1 As.0'
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.1 As.1
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.2 As.2
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.4 As.3
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.5 As.4
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.6 As.4'
a. A - B (B6)
- Beton 0.15 0.28
- Besi
b. B - C (B6)
- Beton 0.15 0.28
- Besi
c. C - D (B6)
- Beton 0.15 0.28
- Besi
d. D - E (B6)
- Beton 0.15 0.28
- Besi
e. E - F (B6)
- Beton 0.15 0.28
- Besi
16.2.8 As.A
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.B
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.C
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.D
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.E
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
d. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
e. 4 - 4' (B6)
- Beton 0.20 0.28
- Besi
Besi beton D13 1.39
16.2.8 As.F
a. 0' - 1 (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.34
b. 1 - 2 (B6)
- Beton 0.15 0.28
- Besi
c. 2 - 3 (B6)
- Beton 0.15 0.28
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.28
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.28
- Besi
Besi beton D13 1.39
16.2 3rd Floor Plan

16.2.1 As.1
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.2.2 As.1'
a. A - B (B1)
- Beton 0.15 0.30
- Besi
b. B - C (B1)
- Beton 0.15 0.30
- Besi
c. C - D (B1)
- Beton 0.15 0.30
- Besi
d. D - E (B1)
- Beton 0.15 0.30
- Besi
e. E - F (B1)
- Beton 0.15 0.30
- Besi
16.2.3 As.2
a. A - B (B4)
- Beton 0.30 0.40
- Besi
b. B - C (B4)
- Beton 0.30 0.40
- Besi
c. C - D (B4)
- Beton 0.30 0.40
- Besi
d. D - E (B4)
- Beton 0.30 0.40
- Besi
e. E - F (B4)
- Beton 0.30 0.40
- Besi
16.2.4 As.2'
a. A - B (B1)
- Beton 0.15 0.30
- Besi
b. B - C (B1)
- Beton 0.15 0.30
- Besi
c. C - D (B1)
- Beton 0.15 0.30
- Besi
d. D - E (B1)
- Beton 0.15 0.30
- Besi
e. E - F (B1)
- Beton 0.15 0.30
- Besi
16.2.5 As.3
a. A - B (B4)
- Beton 0.30 0.40
0.15 0.20
- Besi
Besi beton Ø10 4.85
0.20 0.20
b. B - C (B4)
- Beton 0.30 0.40
0.15 0.20
- Besi
0.20 0.20
c. C - D (B4)
- Beton 0.30 0.40
0.15 0.20
- Besi
0.20 0.20
d. D - E (B4)
- Beton 0.30 0.40
0.15 0.20
- Besi
0.15 0.20
e. E - F (B4)
- Beton 0.30 0.40
0.15 0.20
- Besi
0.15 0.20
16.2.6 As.3'
a. A - B (B1)
- Beton 0.15 0.30
- Besi
Besi beton D13 1.91
b. B - C (B1)
- Beton 0.15 0.30
- Besi
c. C - D (B1)
- Beton 0.15 0.30
- Besi
d. D - E (B1)
- Beton 0.15 0.30
- Besi
e. E - F (B1)
- Beton 0.15 0.30
- Besi
16.2.7 As.4
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.2.8 As.4'
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.2.8 As.A
a. 1 - 2 (B3)
- Beton 0.20 0.40
- Besi
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 4 (B3)
- Beton 0.20 0.40
- Besi
d. 4 - 4' (B3)
- Beton 0.20 0.40
- Besi
Besi beton D13 1.39
16.2.8 As.A' (B3)

a. 1 - 1'
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 4 (B1)
- Beton 0.15 0.30
- Besi
16.2.8 As.B
a. 1 - 2 (B5)
- Beton 0.20 0.50
- Besi
b. 2 - 3 (B5)
- Beton 0.20 0.50
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.50
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.50
- Besi
Besi beton D13 1.39
16.2.8 As.B'
a. 1 - 1' (B3)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 3' (B1)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.03
16.2.8 As.C
a. 1 - 2 (B5)
- Beton 0.20 0.50
- Besi
b. 2 - 3 (B5)
- Beton 0.20 0.50
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.50
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.50
- Besi
Besi beton D13 1.39
16.2.8 As.C'
a. 1 - 1' (B3)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 4 (B1)
- Beton 0.15 0.30
- Besi
16.2.8 As.D
a. 1 - 2 (B5)
- Beton 0.20 0.50
- Besi
b. 2 - 3 (B5)
- Beton 0.20 0.50
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.50
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.50
- Besi
Besi beton D13 1.39
16.2.8 As.D'
a. 1 - 1' (B3)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 3' (B1)
- Beton 0.15 0.30
- Besi
16.2.8 As.E
a. 1 - 2 (B5)
- Beton 0.20 0.50
- Besi
b. 2 - 3 (B5)
- Beton 0.20 0.50
- Besi
c. 3 - 4 (B5)
- Beton 0.20 0.50
- Besi
d. 4 - 4' (B5)
- Beton 0.20 0.50
- Besi
Besi beton D13 1.39
16.2.8 As.E'
a. 1 - 1' (B3)
- Beton 0.15 0.30
- Besi
Besi beton D13 2.31
b. 2 - 3 (B3)
- Beton 0.20 0.40
- Besi
c. 3 - 3' (B1)
- Beton 0.15 0.30
- Besi
16.2.8 As.F
a. 1 - 2
- Beton 0.20 0.40
- Besi
b. 2 - 3
- Beton 0.20 0.40
- Besi
c. 3 - 4
- Beton 0.20 0.40
- Besi
d. 4 - 4'
- Beton 0.20 0.40
- Besi
Besi beton D13 1.39
16.4 Roof Plan

16.4.1 As.1
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.2 As.2
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.3 As.3
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.4 As.4
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.5 As.4'
a. A - B (B6)
- Beton 0.15 0.40
- Besi
b. B - C (B6)
- Beton 0.15 0.40
- Besi
c. C - D (B6)
- Beton 0.15 0.40
- Besi
d. D - E (B6)
- Beton 0.15 0.40
- Besi
e. E - F (B6)
- Beton 0.15 0.40
- Besi
16.4.6 As.A
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
16.4.6 As.B
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
16.4.6 As.C
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
16.4.6 As.D
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
16.4.6 As.E
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
16.4.6 As.F
a. 1 - 2 (B6)
- Beton 0.15 0.40
- Besi
b. 2 - 3 (B6)
- Beton 0.15 0.40
- Besi
c. 3 - 4 (B6)
- Beton 0.15 0.40
- Besi
d. 4 - 4' (B6)
- Beton 0.15 0.40
- Besi
Besi beton D13 1.23
C PEKERJAAN ARSITEKTUR
C.I Pekerjaan Dinding & Plesteran

C.I.a Pekerjaan dinding lantai 1
1 Pasang dinding bata 24.00
23.85
2 Plesteran dinding 518.40 515.16
3 Acian dinding 518.40 515.16
4 Keramik dinding kamar mandi
C.I.b Pekerjaan dinding lantai 2

23.85
C.I.c Pekerjaan dinding lantai 3

23.85
C.II Pekerjaan Penutup Lantai

C.II.a Pekerjaan Penutup Lantai 1
23.50
3.10
3.85 0.90

1.88 2.93
1.65 2.23
23.50
3.80
10.45 0.90
2.53
6.45
4.45
1.65
2.40

1.88 2.93
1.65 2.23
3 Plint keramik 400x100 mm 15.00
23.50
3.80
10.45 0.90
2.53
6.45
4.45
1.65
2.40
C.III Pekerjaan Pintu dan Jendela

1 Type PJ.1
2 Type PJ.2
3 Type PJ.3
4 Type J.1
5 Type J.2
C.IV Pekerjaan Atap
C.IV.a Rangka Atap
2 Listplank Fibre Cement 41.90 0.30
3 Flashing atap
C.IV.b Penutup Atap

1 Pasang genteng keramik 7.83 16.15
4.80 4.43
2 Pasang genteng nok 19.20 7.83
3 Pasang genteng nok ujung
4 Pasang genteng nok 3 arah
5 Alumunium foil single side
6 Waterproofing Dak Beton 41.90 1.70
C.V Pekerjaan Plafond

C.V.a Lantai Dasar
2 List Plafond
C.V.b Lantai 2
2 List Plafond
C.V.c Lantai 3
2 List Plafond
C.VI Pekerjaan Pengecatan

1 Cat dinding dalam
- Lantai Dasar 15.00
23.85
3.00
5.65
- Lantai 2 16.15
23.85
33.93
- Lantai 3 16.15
23.85
33.93
2 Cat dinding luar

- Lantai Dasar 18.00
23.85
- Lantai Atas 16.15
23.85
- Lantai Atap 16.15
23.85
3 Cat plafond
- Lantai Dasar
- Lantai Atas
- Lantai Atap
4 Cat Listplank 15.00 4.80
5 Cat handrailling kayu (Tangga dan Void)
D Pekerjaan Mekanikal Elektrikal

A Lantai Dasar :
- Group 10
- Group 2
- Group 3
- Group 4
- Group 5
7 Saklar Tunggal
8 Saklar Seri
9 Saklar Hotel
10 Stop Kontak
11 Stop Kontak AC
12 Stop Kontak WH
13 Outlet Telephone
14 Sparing Outlet Telephone + kabel
15 Outlet TV
16 Sparing Outlet TV + kabel
17 Box Sekring
18 MCB 1P/6A-s.d 40A
20 Kabel Toevoer
21 Arde Pentanahan
22 Sparing kabel telepon dari pagar depan ke KTB
25 Lampu Halogen
B Lantai Atas :
- Group 10
- Group 2
- Group 3
- Group 4
- Group 5
7 Saklar Tunggal
8 Saklar Seri
9 Saklar Hotel
10 Stop Kontak
11 Stop Kontak AC
12 Stop Kontak WH
13 Outlet Telephone
14 Sparing Outlet Telephone
15 Outlet TV
17 Box Sekring + MCB
20 Kabel Toevoer
22 Lampu Halogen
23 Instalasi Stop Kontak PB
C.VI Pekerjaan Instalasi Air
C.VI Pekerjaan Lain-lain

C.I Pekerjaan Pagar Precast Panel & Pondasi Batu Kali
274.00
75.50
75.50
2 galian tanah 275.00 1.90

272.00 1.35
272.00 0.90
73.50 0.90
73.50 1.55
73.50 0.70
3 angkut tanah sisa galian 275.00 1.55

272.00 1.20
272.00 0.70
73.50 0.90
73.50 1.20
73.50 0.50
4 urugan kembali dan dipadatkan
6 Pedestal beton uk. 40x40 cm : (panjang variabel)

a. beton site mix 0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
0.40 0.40
b. besi beton 4Ø8 mm 2.011

2.365
2.321
1.076
1.600
1.600
1.600
stek besi beton Ø10-200 mm, jarak 500 mm 0.200
0.200
0.200
0.200
c. bekisting 1.60
1.60
1.60
1.60
7a Turap batu kali untuk pagar precast keliling 17.00 0.90

24.00 0.85
41.00 0.70
21.00 0.63
30.00 0.60
24.00 0.50
25.00 0.55
28.00 0.70
29.00 0.75
35.82 0.70
17.06 0.60
24.00 0.70
41.00 0.60
21.00 0.60
30.00 0.90
24.00 1.10
25.00 1.05
28.00 1.05
29.00 0.95
32.76 0.80
36.50 0.75
37.00 0.60
46.52 0.65
26.98 0.65
7b Pondasi batu kali untuk saluran keliling 275.00 0.30
275.00 0.50
272.00 0.30
272.00 0.50
73.50 0.30
73.50 0.50
73.50 0.30
73.50 0.50
8 Pagar precast beton tinggi 2.40 m 275.00

272.00
73.50
73.50
9 Besi siku 40x40x4 mm, P = 0.80 m (untuk kawat duri) 1.00

1.00
1.00
1.00
1.00
10 Kawat duri 5 jalur / meter 275.00

272.00
73.50
73.50
7.50
11 Finish plester aci sisi dalam permukaan batu kali 275.00 3.51
272.00 3.66
73.50 2.45
73.50 3.88
pengurangan gerbang utama 6.58 3.51
12 Pagar dinding bata merah (1:5) 7.50 2.40
13 Plester aci dinding 18.00

7.50 0.15
14 Cat dinding pagar luar
15 kolom dan balok praktis beton uk. 15x15 cm 2.40 0.15

15.00 0.15
C.II Pekerjaan Pintu Gerbang Utama dan Decker Beton

II.A Pintu Gerbang Utama Double Swing

0.40 0.40
d. sirtu 10 cm 1.40 1.00

0.40 0.40

1.200
1.200

1.60
2 pintu gerbang jalusi hollow double swing + kolom pipa
II.B Pintu Gerbang Utama Single Swing


0.20 0.20
d. sirtu 10 cm 0.50 0.50

0.20 0.20

0.800
0.800

0.80
2 pintu gerbang jalusi hollow singe swing + kolom pipa
TOTAL VOLUME PONDASI :

a. GALIAN
b. ANGKUT
c. URUGAN
d. BETON
e. SITEMIX
f. BEKISTING
II.C Decker Beton Pintu Gerbang Utama

2 Pondasi batu kali

c. urugan kembali tanah 16.00 0.20
d. pondasi batu kali 16.00 0.50

16.00 0.60
e. stek besi beton Ø10, p = 300 mm, jarak 500 mm
3 gorong2 dia. 50 cm 11.00
4 Decker beton, t = 25 cm
d. beton ready mix K-300 16.00 2.00
e. besi beton D13-150 mm (tul. bawah) 16.320

2.250
2.250
besi beton Ø10 mm (kawat ayam) 0.700
f. bekisting 16.00 2.00

36.00
g. alur permukaan 16.00 2.00

IMENSION QTY Koef.
(byk tulangan) TOTAL
T Berat VOLUME SAT
VOLUME
m nos Baja
0 -
0 -
0.12 69.12 69.12 m3
576.00 3,559.10 kg
0.12 11.52 11.52 m2
0.12 46.08 46.08 m3
384.00 2,372.74 kg
0.12 393.600 393.60 m2

0
0.12 46.00665 46.01
383.39 2,368.96 kg
0.12 392.971 392.97 m2
0.12 46.00665 46.01
383.39 2,368.96 kg
0.12 392.971 392.97 m2

4.60 24 11.712 11.71 m3
192 0.99 1298.528 1,692.44 kg

632 632 0.40 267.1148
300 300 0.40 126.795
4.60 24 190.32 190.32 m2
3.60 58 4.698 4.70
232 0.40 338.70144 597.13

1,392 0.40 258.4248
3.60 58 146.16 146.16
3.60 24 3.888 3.89 m3
192 0.99 784.448 952.34 kg

312 312 0.40 94.8948
240 240 0.40 72.996
3.60 24 86.4 86.40 m2
3.60 58 4.698 4.70
464 0.40 677.40288 935.83

1,392 0.40 258.4248
3.60 58 146.16 146.16
3.60 24 3.888 3.89
192 1.56 1268.608 1,422.51

289 289 0.40 87.89935
217 217 0.40 66.00055
3.60 24 86.4 86.40
3.60 58 4.698 4.70
464 0.40 677.40288 935.83

1,392 0.40 258.4248
3.60 58 146.16 146.16
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
11 0.992 20.4640333 53.78 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
11 0.992 20.4640333 53.78 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3

10 0.992 18.6036667 51.73 kg
5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
11 0.992 20.4640333 53.78 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
11 0.992 20.4640333 53.78 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
13 0.992 24.1847667 63.38 kg

6 0.992 17.374
25 25 0.40 10.56625
13 13 0.40 5.49445 m2
4.80 3.84 3.84
4.80 0.384 0.38 m3
16 0.992 29.7658667 67.20 kg

6 0.992 17.374
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
14 0.992 26.0451333 63.10 kg

6 0.992 17.374
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
16 0.992 29.7658667 67.20 kg

6 0.992 17.374
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
13 0.992 24.1847667 63.38 kg

6 0.992 17.374
25 25 0.40 10.56625
13 13 0.40 5.49445 m2
4.80 3.84 3.84
4.80 0.384 0.38 m3
13 0.992 24.1847667 63.38 kg

6 0.992 17.374
25 25 0.40 10.56625
13 13 0.40 5.49445 m2
4.80 3.84 3.84
4.80 0.384 0.38 m3
16 0.992 29.7658667 67.20 kg

6 0.992 17.374
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
14 0.992 26.0451333 63.10 kg

6 0.992 17.374
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
16 0.992 29.7658667 67.20 kg

6 0.992 17.374
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
13 0.992 24.1847667 63.38 kg

6 0.992 17.374
25 25 0.40 10.56625
13 13 0.40 5.49445 m2
4.80 3.84 3.84
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
11 0.992 20.4640333 53.78 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
11 0.992 20.4640333 53.78 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
11 0.992 20.4640333 53.78 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3

11 0.992 20.4640333 53.78 kg
5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
4.80 0.384 0.38 m3
10 0.992 18.6036667 51.73 kg

5 0.992 14.4783333
33 33 0.40 13.94745
4.80 3.84 3.84 m2
6.00 0.48 0.48
10 0.992 62.594 87.91

41 41 0.40 17.32865
6.00 4.80 4.80
4.00 0.32 0.32 m3
8 0.992 13.2962667 38.64 kg

4 0.992 9.996
28 28 0.40 11.8342
4.00 3.20 3.20 m2
4.50 0.36 0.36 m3
11 0.992 19.6459083 48.11 kg

4 0.992 10.9876667
31 31 0.40 13.10215
4.50 3.60 3.60 m2
5.50 0.44 0.44 m3
11 0.992 22.3729917 63.68 kg

6 0.992 19.4565
38 38 0.40 16.0607
5.50 4.40 4.40 m2
4.00 0.32 0.32

6 0.992 25.6564 41.24
28 28 0.40 11.8342
4.00 3.20 3.20
6.00 0.48 0.48
10 0.992 62.594 87.91

41 41 0.40 17.32865
6.00 4.80 4.80
4.00 0.32 0.32 m3
10 0.992 16.6203333 45.04 kg

5 0.992 12.495
28 28 0.40 11.8342
4.00 3.20 3.20 m2
4.50 0.36 0.36
18 0.992 32.14785 69.07

5 0.992 13.7345833
16 16 0.40 6.7624
24 24 0.40 10.1436
4.50 3.60 3.60
5.50 0.44 0.44
17 0.992 34.5764417 81.75

6 0.992 19.4565
19 19 0.40 8.03035
29 29 0.40 12.25685
5.50 4.40 4.40
4.00 0.32 0.32
6 0.992 25.6564 41.24

28 28 0.40 11.8342
4.00 3.20 3.20
6.00 0.48 0.48
10 0.992 62.594 87.91

41 41 0.40 17.32865
6.00 4.80 4.80
4.00 0.32 0.32 m3
10 0.992 16.6203333 45.04 kg

5 0.992 12.495
28 28 0.40 11.8342
4.00 3.20 3.20 m2
4.50 0.36 0.36
18 0.992 32.14785 69.07

5 0.992 13.7345833
16 16 0.40 6.7624
24 24 0.40 10.1436
4.50 3.60 3.60
5.50 0.44 0.44
18 0.992 36.61035 91.12

8 0.992 25.942
19 19 0.40 8.03035
29 29 0.40 12.25685
5.50 4.40 4.40
4.00 0.32 0.32
6 0.992 25.6564 41.24

28 28 0.40 11.8342
4.00 3.20 3.20
6.00 0.48 0.48
10 0.992 62.594 87.91

41 41 0.40 17.32865
6.00 4.80 4.80
4.00 0.32 0.32
10 0.992 16.6203333 45.04

5 0.992 12.495
28 28 0.40 11.8342
4.00 3.20 3.20
4.50 0.36 0.36
18 0.992 32.14785 69.07

5 0.992 13.7345833
16 16 0.40 6.7624
24 24 0.40 10.1436
4.50 3.60 3.60
5.50 0.44 0.44
18 0.992 36.61035 91.12

8 0.992 25.942
19 19 0.40 8.03035
29 29 0.40 12.25685
5.50 4.40 4.40
4.00 0.32 0.32
6 0.992 25.6564 41.24

28 28 0.40 11.8342
4.00 3.20 3.20
6.00 0.48 0.48
10 0.992 62.594 87.91

41 41 0.40 17.32865
6.00 4.80 4.80
4.00 0.32 0.32
10 0.992 16.6203333 45.04

5 0.992 12.495
28 28 0.40 11.8342
4.00 3.20 3.20
4.50 0.36 0.36
18 0.992 32.14785 69.07

5 0.992 13.7345833
16 16 0.40 6.7624
24 24 0.40 10.1436
4.50 3.60 3.60
5.50 0.44 0.44
18 0.992 23.22285 76.40

8 0.992 25.942
19 19 0.40 8.03035
29 29 0.40 12.25685
5.50 4.40 4.40
4.00 0.32 0.32
6 0.992 25.6564 41.24

28 28 0.40 11.8342
4.00 3.20 3.20
6.00 0.48 0.48
10 0.992 62.594 87.91

41 41 0.40 17.32865
6.00 4.80 4.80
4.00 0.32 0.32
8 0.992 13.2962667 38.64

4 0.992 9.996
28 28 0.40 11.8342
4.00 3.20 3.20
4.50 0.36 0.36
11 0.992 19.6459083 48.11

4 0.992 10.9876667
31 31 0.40 13.10215
4.50 3.60 3.60
5.50 0.44 0.44
11 0.992 22.3729917 63.68

6 0.992 19.4565
38 38 0.40 16.0607
5.50 4.40 4.40
4.00 0.32 0.32
6 0.992 25.6564 41.24

28 28 0.40 11.8342
4.00 3.20 3.20
4.80 0.2016 0.20
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
12 0.992 22.3244 59.68

6 0.992 17.374
25 25 0.40 9.57875
13 13 0.40 4.98095
4.80 3.60 3.60
4.80 0.2016 0.20
14 0.992 26.0451333 58.48

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
12 0.992 22.3244 54.39

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
14 0.992 26.0451333 60.59

5 0.992 14.4783333
25 25 0.40 9.57875
13 13 0.40 4.98095
4.80 3.60 3.60
4.80 0.2016 0.20
13 0.992 24.1847667 61.73

6 0.992 17.374
25 25 0.40 9.57875
13 13 0.40 4.98095
4.80 3.60 3.60
4.80 0.4032 0.40
20 0.992 37.2073333 93.75

10 0.992 28.9566667
25 25 0.40 12.54125
13 13 0.40 6.52145
4.80 4.32 4.32
4.80 0.4032 0.40
26 0.992 48.3695333 100.08

9 0.992 26.061
33 33 0.40 16.55445
4.80 4.32 4.32
4.80 0.4032 0.40
24 0.992 44.6488 101.93

10 0.992 28.9566667
25 25 0.40 12.54125
13 13 0.40 6.52145
4.80 4.32 4.32
4.80 0.4032 0.40
26 0.992 48.3695333 102.84

9 0.992 26.061
25 25 0.40 12.54125
13 13 0.40 6.52145
4.80 4.32 4.32
4.80 0.4032 0.40
21 0.992 39.0677 102.17

12 0.992 34.748
25 25 0.40 12.54125
13 13 0.40 6.52145
4.80 4.32 4.32
4.80 0.1296 0.13
11 0.992 20.4640333 52.66

6 0.992 17.374
33 33 0.40 10.03695
4.80 2.64 2.64
4.80 0.1296 0.13
12 0.992 22.3244 51.52

5 0.992 14.4783333
33 33 0.40 10.03695
4.80 2.64 2.64
4.80 0.1296 0.13
12 0.992 22.3244 51.52

5 0.992 14.4783333
33 33 0.40 10.03695
4.80 2.64 2.64
4.80 0.1296 0.13
10 0.992 18.6036667 47.43

5 0.992 14.4783333
33 33 0.40 10.03695
4.80 2.64 2.64
4.80 0.1296 0.13
14 0.992 26.0451333 61.99

7 0.992 20.2696667
33 33 0.40 10.03695
4.80 2.64 2.64
4.80 0.4032 0.40
15 0.992 27.9055 74.39

8 0.992 23.1653333
33 33 0.40 16.55445
4.80 4.32 4.32
4.80 0.4032 0.40
18 0.992 33.4866 74.16

6 0.992 17.374
33 33 0.40 16.55445
4.80 4.32 4.32
4.80 0.4032 0.40
16 0.992 29.7658667 70.06

6 0.992 17.374
33 33 0.40 16.55445
4.80 4.32 4.32
4.80 0.4032 0.40
18 0.992 33.4866 74.16

6 0.992 17.374
33 33 0.40 16.55445
4.80 4.32 4.32
4.80 0.4032 0.40
15 0.992 27.9055 71.20

7 0.992 20.2696667
33 33 0.40 16.55445
4.80 4.32 4.32
4.80 0.2016 0.20
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
11 0.992 20.4640333 59.63

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
12 0.992 22.3244 61.68

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
11 0.992 20.4640333 59.63

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
9 0.992 16.7433 55.54

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 3.60 3.60
1.03 0.0574 0.06

6 0.992 7.95515 11.77
8 8 0.40 2.7492
1.03 0.82 0.82
4.00 0.224 0.22
11 0.992 18.2823667 44.44

5 0.992 12.495
28 28 0.40 9.6222
4.00 3.20 3.20
4.50 0.252 0.25
11 0.992 19.6459083 48.44

5 0.992 13.7345833
31 31 0.40 10.65315
4.50 3.60 3.60
5.50 0.308 0.31
12 0.992 24.4069 59.05

5 0.992 16.21375
38 38 0.40 13.0587
5.50 4.40 4.40
1.08 0.0602 0.06
6 0.992 8.25265 12.10

8 8 0.40 2.7492
1.08 0.86 0.86
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 2.20 2.20
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 0.59 0.59
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 3.60 3.60
1.03 0.0779 0.08
7 0.992 9.28100833 14.62

8 8 0.40 4.0132
1.03 1.03 1.03
4.00 0.304 0.30
13 0.992 21.6064333 60.14

5 0.992 12.495
41 41 0.40 20.56765
4.00 4.00 4.00
4.50 0.342 0.34
13 0.992 23.2178917 66.58

5 0.992 13.7345833
16 16 0.40 8.0264
31 31 0.40 15.55115
4.50 4.50 4.50
5.50 0.418 0.42
15 0.992 30.508625 75.93

6 0.992 19.4565
38 38 0.40 19.0627
5.50 5.50 5.50
1.08 0.0817 0.08
8 0.992 11.0035333 17.07

9 9 0.40 4.51485
1.08 1.08 1.08
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 2.20 2.20
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 0.59 0.59
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 3.60 3.60
1.03 0.0779 0.08
7 0.992 9.28100833 14.62

8 8 0.40 4.0132
1.03 1.03 1.03
4.00 0.304 0.30
13 0.992 21.6064333 60.14

5 0.992 12.495
41 41 0.40 20.56765
4.00 4.00 4.00
4.50 0.342 0.34
18 0.992 32.14785 72.54

5 0.992 13.7345833
16 16 0.40 8.0264
24 24 0.40 12.0396
4.50 4.50 4.50
5.50 0.418 0.42
15 0.992 30.508625 75.93

6 0.992 19.4565
38 38 0.40 19.0627
5.50 5.50 5.50
1.08 0.0817 0.08
8 0.992 11.0035333 16.52

8 8 0.40 4.0132
1.08 1.08 1.08
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 2.20 2.20
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 0.59 0.59
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 3.60 3.60
1.03 0.0779 0.08
7 0.992 9.28100833 14.62

8 8 0.40 4.0132
1.03 1.03 1.03
4.00 0.304 0.30
13 0.992 21.6064333 60.14

5 0.992 12.495
41 41 0.40 20.56765
4.00 4.00 4.00
4.50 0.342 0.34
18 0.992 32.14785 72.54

5 0.992 13.7345833
16 16 0.40 8.0264
24 24 0.40 12.0396
4.50 4.50 4.50
5.50 0.418 0.42
15 0.992 30.508625 75.93

6 0.992 19.4565
38 38 0.40 19.0627
5.50 5.50 5.50
1.08 0.0817 0.08
8 0.992 11.0035333 16.52

8 8 0.40 4.0132
1.08 1.08 1.08
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 2.20 2.20
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 0.59 0.59
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 3.60 3.60
1.03 0.0779 0.08
7 0.992 9.28100833 14.62

8 8 0.40 4.0132
1.03 1.03 1.03
4.00 0.304 0.30
13 0.992 21.6064333 55.17

5 0.992 12.495
21 21 0.40 10.53465
11 11 0.40 5.51815
4.00 4.00 4.00
4.50 0.342 0.34
18 0.992 32.14785 76.41

5 0.992 13.7345833
16 16 0.40 8.0264
31 31 0.40 15.55115
4.50 4.50 4.50
5.50 0.418 0.42
15 0.992 30.508625 75.93

6 0.992 19.4565
38 38 0.40 19.0627
5.50 5.50 5.50
1.08 0.0817 0.08
8 0.992 11.0035333 17.07

9 9 0.40 4.51485
1.08 1.08 1.08
4.00 0.108 0.11
12 0.992 19.9444 54.88

6 0.992 18.088
8 8 0.40 2.4332
31 31 0.40 9.42865
4.00 2.20 2.20
1.08 0.029025 0.03
7 0.992 9.62809167 14.61

12 12 0.40 3.6498
1.08 0.59 0.59
4.50 0.252 0.25
11 0.992 21.3476083 53.00

5 0.992 13.7345833
31 31 0.40 13.10215
4.50 3.60 3.60
1.03 0.0574 0.06
6 0.992 7.95515 11.77

8 8 0.40 2.7492
1.03 0.82 0.82
4.00 0.224 0.22
11 0.992 18.2823667 44.44

5 0.992 12.495
28 28 0.40 9.6222
4.00 3.20 3.20
4.50 0.252 0.25
11 0.992 19.6459083 48.44

5 0.992 13.7345833
31 31 0.40 10.65315
4.50 3.60 3.60
5.50 0.308 0.31
12 0.992 24.4069 59.05

5 0.992 16.21375
38 38 0.40 13.0587
5.50 4.40 4.40
1.08 0.0602 0.06
6 0.992 8.25265 12.10

8 8 0.40 2.7492
1.08 0.86 0.86
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 3.54 3.54
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 3.54 3.54
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 3.54 3.54
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 3.54 3.54
4.73 0.19845 0.20
9 0.992 16.5759563 47.86

5 0.992 14.2923958
33 33 0.40 12.64395
4.73 3.54 3.54
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 3.60 3.60
4.73 0.19845 0.20
9 0.992 16.5759563 47.86

5 0.992 14.2923958
33 33 0.40 12.64395
4.73 3.54 3.54
4.73 0.19845 0.20
9 0.992 16.5759563 47.86

5 0.992 14.2923958
33 33 0.40 12.64395
4.73 3.54 3.54
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 33 0.40 12.64395
4.80 3.60 3.60
4.73 0.19845 0.20
9 0.992 16.5759563 47.86

5 0.992 14.2923958
33 33 0.40 12.64395
4.73 3.54 3.54
4.73 0.19845 0.20

8 0.992 14.7341833 42.69
4 0.992 11.4339167
33 33 0.40 12.64395
4.73 3.54 3.54
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 33 0.40 12.64395
4.80 3.60 3.60
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 3.54 3.54
4.73 0.19845 0.20
8 0.992 14.7341833 42.69

4 0.992 11.4339167
33 33 0.40 12.64395
4.73 3.54 3.54
4.80 0.2016 0.20
8 0.992 14.8829333 53.49

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
8 0.992 14.8829333 53.49

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 3.60 3.60
4.80 0.2016 0.20
8 0.992 14.8829333 53.49

4 0.992 21.1026667
33 33 0.40 12.64395
4.80 3.60 3.60
4.73 0.19845 0.20
8 0.992 14.7341833 53.00

4 0.992 20.8051667
33 33 0.40 12.64395
4.73 3.54 3.54
1.03 0.04305 0.04
4 0.992 5.30343333 9.21

8 8 0.40 3.0652
1.03 0.77 0.77
4.00 0.168 0.17
8 0.992 13.2962667 37.42

4 0.992 9.996
28 28 0.40 10.7282
4.00 3.00 3.00
4.50 0.189 0.19
8 0.992 14.2879333 40.87

4 0.992 10.9876667
31 31 0.40 11.87765
4.50 3.38 3.38
5.50 0.231 0.23
8 0.992 16.2712667 48.18

4 0.992 12.971
38 38 0.40 14.5597
5.50 4.13 4.13
1.08 0.04515 0.05
4 0.992 5.50176667 9.42

8 8 0.40 3.0652
1.08 0.81 0.81
1.03 0.04305 0.04
5 0.992 6.62929167 10.66

8 8 0.40 3.0652
1.03 0.77 0.77
4.00 0.168 0.17
10 0.992 16.6203333 41.08

4 0.992 9.996
28 28 0.40 10.7282
4.00 3.00 3.00
4.50 0.189 0.19
10 0.992 17.8599167 47.82

5 0.992 13.7345833
31 31 0.40 11.87765
4.50 3.38 3.38
5.50 0.231 0.23
10 0.992 20.3390833 56.22

5 0.992 16.21375
38 38 0.40 14.5597
5.50 4.13 4.13
1.08 0.04515 0.05
5 0.992 6.87720833 10.94

8 8 0.40 3.0652
1.08 0.81 0.81
1.03 0.04305 0.04

5 0.992 6.62929167 10.66
8 8 0.40 3.0652
1.03 0.77 0.77
4.00 0.168 0.17
10 0.992 16.6203333 41.08

4 0.992 9.996
28 28 0.40 10.7282
4.00 3.00 3.00
4.50 0.189 0.19
10 0.992 17.8599167 47.82

5 0.992 13.7345833
31 31 0.40 11.87765
4.50 3.38 3.38
5.50 0.231 0.23
10 0.992 20.3390833 56.22

5 0.992 16.21375
38 38 0.40 14.5597
5.50 4.13 4.13
1.08 0.04515 0.05
5 0.992 6.87720833 10.94

8 8 0.40 3.0652
1.08 0.81 0.81
1.03 0.04305 0.04
5 0.992 6.62929167 10.66

8 8 0.40 3.0652
1.03 0.77 0.77
4.00 0.168 0.17
10 0.992 16.6203333 41.08

4 0.992 9.996
28 28 0.40 10.7282
4.00 3.00 3.00
4.50 0.189 0.19

10 0.992 17.8599167 47.82
5 0.992 13.7345833
31 31 0.40 11.87765
4.50 3.38 3.38
5.50 0.231 0.23
10 0.992 20.3390833 56.22

5 0.992 16.21375
38 38 0.40 14.5597
5.50 4.13 4.13
1.08 0.04515 0.05
5 0.992 6.87720833 10.94

8 8 0.40 3.0652
1.08 0.81 0.81
1.03 0.04305 0.04
5 0.992 6.62929167 10.66

8 8 0.40 3.0652
1.03 0.77 0.77
4.00 0.168 0.17
10 0.992 16.6203333 41.08

4 0.992 9.996
28 28 0.40 10.7282
4.00 3.00 3.00
4.50 0.189 0.19
10 0.992 17.8599167 47.82

5 0.992 13.7345833
31 31 0.40 11.87765
4.50 3.38 3.38
5.50 0.231 0.23
10 0.992 20.3390833 56.22

5 0.992 16.21375
38 38 0.40 14.5597
5.50 4.13 4.13
1.08 0.0602 0.06

5 0.992 6.87720833 10.94
8 8 0.40 3.0652
1.08 0.86 0.86
1.03 0.04305 0.04
4 0.992 5.30343333 9.21

8 8 0.40 3.0652
1.03 0.77 0.77
4.00 0.168 0.17
8 0.992 13.2962667 37.42

4 0.992 9.996
28 28 0.40 10.7282
4.00 3.00 3.00
4.50 0.189 0.19
9 0.992 16.073925 42.83

4 0.992 10.9876667
31 31 0.40 11.87765
4.50 3.38 3.38
5.50 0.231 0.23
9 0.992 18.305175 50.42

4 0.992 12.971
38 38 0.40 14.5597
5.50 4.13 4.13
1.08 0.04515 0.05
6 0.992 8.25265 12.45

8 8 0.40 3.0652
1.08 0.81 0.81
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
11 0.992 20.4640333 49.16

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
10 0.992 18.6036667 47.11

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
11 0.992 20.4640333 49.16

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28
11 0.992 20.2595021 48.56

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.73 0.212625 0.21
16 0.992 29.4683667 67.64

7 0.992 20.0093542
21 0.40 6.235075
19 0.40 5.77885
4.73 4.49 4.49
4.80 0.216 0.22
16 0.992 29.7658667 58.87

4 0.992 11.5826667
21 0.40 6.38715
19 0.40 5.77885
4.80 4.56 4.56
4.80 0.216 0.22
14 0.992 26.0451333 57.96

5 0.992 14.4783333
21 0.40 6.38715
19 0.40 5.77885
4.80 4.56 4.56
4.80 0.216 0.22
16 0.992 29.7658667 62.05

5 0.992 14.4783333
21 0.40 6.38715
19 0.40 5.77885
4.80 4.56 4.56
4.80 0.216 0.22
14 0.992 26.0451333 61.14

6 0.992 17.374
21 0.40 6.38715
19 0.40 5.77885
4.80 4.56 4.56
4.73 0.567 0.57
15 0.992 27.6265938 73.48

8 0.992 22.8678333
33 0.40 16.303625
4.73 6.14 6.14
4.80 0.576 0.58
17 0.992 31.6262333 68.92

5 0.992 14.4783333
33 0.40 16.55445
4.80 6.24 6.24
4.80 0.576 0.58
16 0.992 29.7658667 70.06

6 0.992 17.374
33 0.40 16.55445
4.80 6.24 6.24
4.80 0.576 0.58
17 0.992 31.6262333 68.92

5 0.992 14.4783333
33 0.40 16.55445
4.80 6.24 6.24
4.73 0.567 0.57
14 0.992 25.7848208 71.62

7 0.992 20.0093542
23 0.40 11.287125
16 0.40 8.0264
4.73 6.14 6.14
4.73 0.212625 0.21
18 0.992 33.1519125 73.28

7 0.992 20.0093542
11 0.40 3.34565
33 0.40 10.1129875
4.73 4.49 4.49
4.80 0.216 0.22
20 0.992 37.2073333 70.91

5 0.992 14.4783333
17 0.40 5.17055
25 0.40 7.60375
4.80 4.56 4.56
4.80 0.216 0.22
18 0.992 33.4866 66.81

5 0.992 14.4783333
17 0.40 5.17055
25 0.40 7.60375
4.80 4.56 4.56
4.80 0.216 0.22
19 0.992 35.3469667 68.86

5 0.992 14.4783333
17 0.40 5.17055
25 0.40 7.60375
4.80 4.56 4.56
4.73 0.212625 0.21
15 0.992 27.6265938 66.24

7 0.992 20.0093542
17 0.40 5.0945125
25 0.40 7.48969375
4.73 4.49 4.49
4.73 0.567 0.71

4.73 0.14175
-
16 0.992 29.4683667 102.82
8 0.992 22.8678333
20 0.40 9.86578333
20 0.40 10.1584125
2 0.62 5.9755
20 0.40 7.6788
20 0.40 7.4576
4.73 6.14 8.03
4.73 1.89
4.80 0.576 0.72

4.80 0.144
18 0.992 33.4866 84.06

5 0.992 14.4783333
14 0.40 6.93949167
20 0.40 10.1584125
2 0.62 6.068
20 0.40 7.6788
14 0.40 5.2456
4.80 6.24 8.16
4.80 1.92
4.80 0.576 0.72

4.80 0.144
16 0.992 29.7658667 83.99

6 0.992 17.374
33 0.40 16.55445
2 0.62 0.148
33 0.40 12.5136
4.80 6.24 8.16
4.80 1.92
4.80 0.576 0.72
4.80 0.144
18 0.992 33.4866 88.08

6 0.992 17.374
33 0.40 16.55445
2 0.62 0.148
33 0.40 12.5136
4.80 6.24 6.38
4.80 0.144
4.73 0.567 0.71

4.73 0.14175
15 0.992 27.6265938 101.20

7 0.992 20.0093542
14 0.40 6.93949167
30 0.40 14.9240875
2 0.62 5.9755
30 0.40 11.2812
14 0.40 5.2456
4.73 6.14 6.28
4.73 0.14175
1.75 0.07875 0.08
4 0.992 7.56046667 12.67

13 0.40 3.95395
1.75 1.66 1.66
1.75 0.07875 0.08
4 0.992 7.56046667 12.67

13 0.40 3.95395
1.75 1.66 1.66
1.75 0.07875 0.08
4 0.992 7.56046667 12.67

13 0.40 3.95395
1.75 1.66 1.66
1.75 0.07875 0.08
4 0.992 7.56046667 12.67

13 0.40 3.95395
1.75 1.66 1.66
1.75 0.07875 0.08
4 0.992 7.56046667 12.67

13 0.40 3.95395
1.75 1.66 1.66
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.73 0.2835 0.28

9 0.992 16.5759563 44.51
4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.80 0.288 0.29
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.80 0.288 0.29
9 0.992 16.7433 45.07

4 0.992 11.5826667
33 0.40 12.64395
4.80 5.52 5.52
4.73 0.2835 0.28

-
9 0.992 16.5759563 44.51
4 0.992 11.4339167
33 0.40 12.452375
4.73 5.43 5.43
4.00 0.32 0.32

-
10 0.992 16.6203333 44.89
5 0.992 12.495
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48

-
13 0.992 28.0522667 72.96
6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
5.00 0.4 0.40
-
12 0.992 22.9194 54.35
4 0.992 11.9793333
34 0.40 14.5109833
5.00 6.00 6.00
1.08 0.086 0.09

-
5 0.992 6.87720833 11.36
8 0.40 3.45164167
1.08 1.29 1.29
2.00 0.09 0.09

-
4 0.992 9.17093333 14.88
14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48

-
10 0.992 21.5786667 69.68
7 0.992 24.4346667
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21

-
12 0.992 24.106425 64.54
8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.4 0.40

-
14 0.992 23.2684667 59.75
6 0.992 14.994
21 0.40 10.53465
11 0.40 5.51815
4.00 5.60 5.60
6.00 0.6 0.60

-
24 0.992 51.7888 133.42
11 0.992 38.3973333
21 0.40 10.53465
41 0.40 20.56765
6.00 8.40 8.40
5.00 0.5 0.50

-
18 0.992 34.3791 81.68
6 0.992 17.969
26 0.40 13.0429
18 0.40 8.86248333
5.00 7.00 7.00
1.08 0.1075 0.11

-
8 0.992 11.0035333 16.61
8 0.40 4.09680833
1.08 1.51 1.51
2.00 0.09 0.09
4 0.992 9.17093333 14.88

14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48
10 0.992 21.5786667 65.84

6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21
12 0.992 24.106425 64.54

8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.4 0.40

14 0.992 23.2684667 59.75
6 0.992 14.994
21 0.40 10.53465
11 0.40 5.51815
4.00 5.60 5.60
6.00 0.6 0.60
24 0.992 51.7888 127.90

11 0.992 38.3973333
21 0.40 10.53465
31 0.40 15.55115
6.00 8.40 8.40
5.00 0.5 0.50
18 0.992 34.3791 79.38

6 0.992 17.969
26 0.40 13.0429
14 0.40 6.772275
5.00 7.00 7.00
1.08 0.1075 0.11
8 0.992 11.0035333 16.61

8 0.40 4.09680833
1.08 1.51 1.51
2.00 0.09 0.09

-
4 0.992 9.17093333 14.88
14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48

-
10 0.992 21.5786667 65.84
6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21

-
12 0.992 24.106425 64.54
8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.4 0.40
14 0.992 23.2684667 59.75

6 0.992 14.994
21 0.40 10.53465
11 0.40 5.51815
4.00 5.60 5.60
6.00 0.6 0.60
24 0.992 51.7888 110.79

11 0.992 38.3973333
21 0.40 10.53465
31 0.40 15.55115
6.00 8.40 8.40
5.00 0.5 0.50

-
18 0.992 34.3791 79.38
6 0.992 17.969
26 0.40 13.0429
14 0.40 6.772275
5.00 7.00 7.00
1.08 0.1075 0.11

-
8 0.992 11.0035333 16.61
8 0.40 4.09680833
1.08 1.51 1.51
2.00 0.09 0.09

-
4 0.992 9.17093333 14.88
14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48

-
10 0.992 21.5786667 65.84
6 0.992 20.944
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21

-
12 0.992 24.106425 64.54
8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.4 0.40

-
14 0.992 23.2684667 59.75
6 0.992 14.994
21 0.40 10.53465
11 0.40 5.51815
4.00 5.60 5.60
6.00 0.6 0.60

-
24 0.992 51.7888 110.79
11 0.992 38.3973333
21 0.40 10.53465
41 0.40 20.56765
6.00 8.40 8.40
5.00 0.5 0.50

-
18 0.992 34.3791 81.68
6 0.992 17.969
26 0.40 13.0429
18 0.40 8.86248333
5.00 7.00 7.00
1.08 0.1075 0.11

-
8 0.992 11.0035333 16.61
8 0.40 4.09680833
1.08 1.51 1.51
2.00 0.09 0.09

-
4 0.992 9.17093333 14.88
14 0.40 4.35948333
2.00 2.30 2.30
6.00 0.48 0.48

-
10 0.992 21.5786667 69.68
7 0.992 24.4346667
41 0.40 17.32865
6.00 7.20 7.20
4.78 0.214875 0.21
12 0.992 24.106425 64.54

8 0.992 23.0661667
25 0.40 7.56573125
13 0.40 3.93494063
4.78 4.54 4.54
4.00 0.32 0.32
12 0.992 19.9444 48.55

5 0.992 12.495
28 0.40 11.6933167
4.00 4.80 4.80
6.00 0.48 0.48
17 0.992 36.6837333 86.29

7 0.992 24.4346667
41 0.40 17.32865
6.00 7.20 7.20
5.00 0.4 0.40
14 0.992 26.7393 61.85

5 0.992 14.9741667
34 0.40 14.5109833
5.00 6.00 6.00
1.08 0.086 0.09
5 0.992 6.87720833 11.36

8 0.40 3.45164167
1.08 1.29 1.29
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 4.49 4.49
4.80 0.288 0.29

-
8 0.992 14.8829333 43.02
4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 4.49 4.49
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 4.49 4.49
4.80 0.288 0.29

11 0.992 20.4640333 52.34
5 0.992 14.4783333
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
11 0.992 20.4640333 52.34

5 0.992 14.4783333
33 0.40 12.64395
4.80 4.56 4.56
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 4.49 4.49
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 4.49 4.49
4.80 0.288 0.29
11 0.992 20.4640333 52.34

5 0.992 14.4783333
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
10 0.992 18.6036667 50.30

5 0.992 14.4783333
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
11 0.992 20.4640333 52.34

5 0.992 14.4783333
33 0.40 12.64395
4.80 4.56 4.56
4.73 0.2835 0.28
10 0.992 18.4177292 49.68

5 0.992 14.2923958
33 0.40 12.452375
4.73 4.49 4.49
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 4.49 4.49
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 4.49 4.49
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 4.49 4.49
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.80 0.288 0.29
8 0.992 14.8829333 43.02

4 0.992 11.5826667
33 0.40 12.64395
4.80 4.56 4.56
4.73 0.2835 0.28
8 0.992 14.7341833 42.48

4 0.992 11.4339167
33 0.40 12.452375
4.73 4.49 4.49
4.00 0.24 0.24
8 0.992 13.2962667 37.28

4 0.992 9.996
28 0.40 10.6004833
4.00 3.80 3.80
6.00 0.36 0.36
8 0.992 17.2629333 51.63

4 0.992 13.9626667
41 0.40 15.70915
6.00 5.70 5.70
5.00 0.3 0.30
8 0.992 15.2796 44.46

4 0.992 11.9793333
34 0.40 13.1548167
5.00 4.75 4.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.02 1.02
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 3.80 3.80
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 5.70 5.70
5.00 0.3 0.30
11 0.992 21.00945 54.05

5 0.992 14.9741667
34 0.40 13.1548167
5.00 4.75 4.75
1.08 0.0645 0.06

-
5 0.992 6.10370833 10.16
8 0.40 3.12905833
1.08 1.02 1.02
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 3.80 3.80
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 5.70 5.70
5.00 0.3 0.30
11 0.992 21.00945 54.05

5 0.992 14.9741667
34 0.40 13.1548167
5.00 4.75 4.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.02 1.02
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 3.80 3.80
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 5.70 5.70
5.00 0.3 0.30
-
11 0.992 21.00945 54.05
5 0.992 14.9741667
34 0.40 13.1548167
5.00 4.75 4.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.02 1.02
4.00 0.24 0.24
9 0.992 14.9583 39.11

4 0.992 9.996
28 0.40 10.6004833
4.00 3.80 3.80
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 5.70 5.70
5.00 0.3 0.30
11 0.992 21.00945 54.05

5 0.992 14.9741667
34 0.40 13.1548167
5.00 4.75 4.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.02 1.02
4.00 0.24 0.24

9 0.992 14.9583 39.11
4 0.992 9.996
28 0.40 10.6004833
4.00 3.80 3.80
6.00 0.36 0.36
11 0.992 23.7365333 62.59

5 0.992 17.4533333
41 0.40 15.70915
6.00 5.70 5.70
5.00 0.3 0.30
11 0.992 21.00945 54.05

5 0.992 14.9741667
34 0.40 13.1548167
5.00 4.75 4.75
1.08 0.0645 0.06
5 0.992 6.10370833 10.16

8 0.40 3.12905833
1.08 1.02 1.02
3.60 6 518.40 1,033.56 m2

3.60 6 515.16
2 2,067.12 2,067.12 m2
2 2,067.12 2,067.12 m2
m2
3.60 6 347.22 862.38 m2

3.60 6 515.16
2 1,724.76 1,724.76 m2
2 1,724.76 1,724.76 m2
m2
3.60 6 347.22 862.38 m2

3.60 6 515.16
2 1,724.76 1,724.76 m2
2 1,724.76 1,724.76 m2
m2
378.62 378.62 m2
10 160.75 293.50 m'
2 47.00 m2
20 62.00
5 23.75
404.26 340.48 m2
5 27.42
5 18.00 36.36 m2
5 18.36
4 60.00 374.15 m'
4 94.00
20 76.00
5 56.74
5 12.66
5 32.25
5 22.25
5 8.25
5 12.00
404.26 340.48 m2
5 27.42
5 18.00 36.36 m2
5 18.36
4 60.00 374.15 m'
4 94.00
20 76.00
5 56.74
5 12.66
5 32.25
5 22.25
5 8.25
5 12.00
unit
unit
unit
unit
unit
412.45 412.45 m2
5 62.85 62.85
2.55 10 306.22 412.45 m2

10 106.22
5 135.15 135.15 m'
412.45 412.45 m2
5 356.15 356.15 m2
356.15 356.15 m2
378.62 378.62 m2
293.50 293.50 m'
376.84 376.84 m2
374.15 374.15 m'
376.84 376.84 m2
374.15 374.15 m'
3.60 10 540.00 1,029.42 m2

3.60 2 171.72
3.60 20 216.00
3.60 5 101.70
3.60 10 581.40 1,535.58 m2

3.60 4 343.44
3.60 5 610.74
3.60 10 581.40 1,535.58 m2

3.60 4 343.44
3.60 5 610.74
3.60 2 129.60 473.04 m2

3.60 4 343.44 m2
3.60 2 116.28 288.00 m2
3.60 2 171.72 m2
3.60 2 116.28 288.00 m2
3.60 2 171.72 m2
378.62 378.62 m2
376.84 376.84 m2
376.84 376.84 m2
0.70 5 138.60 138.60 m2
1,726.78 1,726.78 m2
254.00 254.00 m2
277.00 702.00 m1
274.00
75.50
75.50
0.533 278.49 1,144.37 m3

1.100 403.92
0.850 208.08
0.270 17.86
1.840 209.62
0.513 26.39
0.533 227.19 947.07 m3

1.100 359.04
0.850 161.84
0.270 17.86
1.840 162.29
0.513 18.85
197.30 197.30 m3
tinggi rata2
2.98 7 2 3.34 87.82 m3
2.81 10 4.49
2.23 16 5.70
2.10 9 3.02
1.80 12 3.45
1.28 9 1.84
1.22 10 1.95
1.57 12 3.02
1.73 11 3.05
1.41 15 3.38
1.99 7 2 2.23
2.22 10 3.56
1.51 16 3.86
1.29 9 1.86
2.95 12 5.66
3.16 9 4.55
2.96 10 4.74
2.78 11 4.90
2.36 12 4.53
1.42 14 3.18
2.48 15 2 5.96
1.96 15 4.70
0.99 20 1 3.17
0.96 11 1.69
444 0.395 352.67 3,007.06 kg

440 0.395 411.00
120 0.395 110.03
124 0.395 52.69
1,221 11 0.222 433.70
1,430 12 0.222 507.94
390 12 0.222 138.53
186 6 0.222 66.07
3,108 28 0.617 383.53
2,200 20 0.617 271.48
744 24 0.617 91.81
360 12 0.617 44.42
1.91 111 339.38 894.99 m2

2.26 110 398.60
2.22 31 110.17
0.98 30 46.84
tinggi rata2
2.88 2 44.03 1,166.32 m3
2.66 54.23
1.88 53.81
1.70 22.28
1.52 27.37
1.28 15.30
1.47 20.15
1.97 38.64
2.23 48.58
2.01 50.32
1.59 3 16.26
1.92 32.33
1.51 37.05
1.57 19.73
2.75 74.25
3.56 93.89
3.46 90.94
3.38 99.46
3.06 84.34
2.32 60.82
2.23 2 61.11
1.56 34.63
1.79 2 54.14
1.86 32.63
1.30 107.25 279.05 m3
0.15 20.63
0.90 73.44
0.15 20.40
0.30 6.62
0.15 5.51
1.80 39.69
0.15 5.51
275.00 687.42 m1
272.00
73.50
73.50
(1) (6.58)
111 2.42 268.29 728.36 kg

110 2.42 265.87
30 2.42 72.51
31 2.42 74.93
5 2.42 12.09
275.00 694.92 m1
272.00
73.50
73.50
7.50
(1) (6.58)
964.76 2,402.43 m2
996.09
179.80
284.87
(1) (23.08)
18.00 18.00 m2
2 36.00 37.13 m2
1.13
37.13 37.13 m2
0.15 7 0.38 0.72 m3

0.15 0.34
1.55 2 5.95 5.95 m3
0.30 2 0.58 0.91 m3

1.05 2 0.34
5.04 5.04 m3
0.10 2 0.28 0.28 m3
0.30 2 0.58 1.06 m3

1.50 2 0.48
14 6 1.042 23.34 122.27 kg

18 9 1.042 22.51
14 6 0.617 13.82
18 9 0.617 13.33
16 1.042 33.34
16 9 0.395 10.11
0.30 2 2.40 7.20 m2

1.50 2 4.80
1 1.00 1.00 unit
0.35 2 0.18 0.18 m3
0.25 2 0.13 0.13 m3

0.10 2 0.01
0.04 0.04 m3
0.10 2 0.05 0.05 m3
0.15 2 0.08 0.12 m3

0.55 2 0.04
10 4 1.042 8.34 37.75 kg

10 4 1.042 8.34
10 4 0.617 4.94
10 4 0.617 4.94
8 1.042 6.25
10 5 0.395 3.16
0.15 2 0.60 1.48 m2

0.55 2 0.88
1 1.00 1.00 unit
6.13 m3
1.05 m3
5.08 m3
1.18 m3
160.03 kg
8.68 m2
36.00 36.00 m1
0.90 28.80 28.80 m3
0.90 25.92 25.92 m3
0.90 2.88 2.88 m3
1.00 2 16.00 17.92 m3

0.20 1.92
66 33 66.00 66.00 bh
11.00 11.00 m1
0.25 8.00 8.00 m3
15 14 1.042 255.08 863.52 kg

108 108 1.042 253.21
15 14 0.617 149.93
108 108 0.617 149.93
33 33 0.617 14.25
32.00 41.00 m2
0.25 9.00
32.00 32.00 m2
3.08
KETERANGAN DETAIL PERHITUNGAN BESI (DPB)
5.448853616
6.179
1.1
1.1
1.1
1.1
tampak 1
tampak 2
tampak 3
tampak 4




TOTAL
PANJANG RATA2
Pot. A 1
2
3
4
5
6
7
8
9
10
Pot. B 1
2
3
4
5
6
7
8
9
10
Pot. C 1
2
Pot. D 1
2
Pot. A
Pot. B
Pot. C
Pot. D
Pot. A
Pot. B
Pot. C
Pot. D
Pot. A
Pot. B
Pot. C
Pot. D
Pot. A, pagar 1
2
3
4
5
6
7
8
9
10
Pot. B 1
2
3
4
5
6 34.2426545953
7
8
9
10
Pot. C 1
2
Pot. D 1
2
Pot. A, saluran
Pot. B
Pot. C
Pot. D
tampak 1
tampak 2
tampak 3
tampak 4
tampak 1
tampak 2
tampak 3
tampak 4
tampak 1
tampak 2
tampak 3
tampak 4
Pot. A
Pot. B
Pot. C
Pot. D
tinggi ikut Pot. A
top dinding
sisi kolom precast

ring balok atas bawah
tapak
pedestal
arah X
arah Y
tapak
pedestal
manual lengkap
tapak
pedestal
arah X
arah Y
tapak 115.7903409091
pedestal
lengkap
317.2588235294
arah panjang
arah lebar
107.940301875
T
m
3.15
3.15
3.15
3.15
3.15
3.15
3.74
3.74
37.93
37.93
37.93
37.93
37.93
37.93
53.20
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
53.20
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
53.20
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
53.20
41.30
41.30
6.83
6.83
19.33
19.33
28.15
28.15
0.533
1.100
0.850
0.270
1.840
0.513
0.533
1.100
0.850
0.270
1.840
0.513
2.98
2.81
2.23
2.10
1.80
1.28
1.22
1.57
1.73
1.41
1.99
2.22
1.51
1.29
2.95
3.16
2.96
2.78
2.36
1.42
2.48
1.96
0.99
0.96
-
-
-
-
2.88
2.66
1.88
1.70
1.52
1.28
1.47
1.97
2.23
2.01
1.59
1.92
1.51
1.57
2.75
3.56
3.46
3.38
3.06
2.32
2.23
1.56
1.79
1.86
1.30
0.15
0.90
0.15
0.30
0.15
1.80
0.15
0.15
0.15
1.55
0.30
1.05
0.10
0.30
1.50
0.30
1.50
0.35
0.25
0.10
0.10
0.15
0.55
0.15
0.55
0.90
0.90
0.90
1.00
0.20
0.25
0.25
3.08
RENCANA ANGGARAN BIAYA (RAB)
PROYEK
LINGKUP PEKERJAAN
LOKASI
PENAWARAN HARGA NO.
NO DESKRIPSI PEKERJAAN
14 Lantai beton t = 12 cm
a. Ground Floor
- Beton
- Wiremesh M8 - 1 lapis
- Bekisting
b. 2nd Floor
- Beton
- Bekisting
c. 3rd Floor
- Beton
- Bekisting
d. Roof Floor
- Beton
- Bekisting
15 Kolom
Lantai dasar
a. K1
- Beton
- Besi
- Bekisting
b. Kolom Praktis
- Beton
- Besi
- Bekisting
Lantai 2
a. K1
- Beton
- Besi
- Bekisting
Lantai 3
445218554.xlsx 568 / 837

a. K1
- Beton
- Besi
- Bekisting
16 Balok
GF Plan
16.1.1 As. 0
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
b. C - D
- Beton
- Besi
- Bekisting
c. D - E
- Beton
- Besi
- Bekisting
d. E - F
- Beton
- Besi
- Bekisting
16.1.2 As. 1
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
b. C - D
- Beton
- Besi
- Bekisting
c. D - E
445218554.xlsx 569 / 837

- Beton
- Besi
- Bekisting
d. E - F
- Beton
- Besi
- Bekisting
16.1.3 As.2
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.1.4 As.3
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
445218554.xlsx 570 / 837

d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.1.5 As.4
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.1.6 As.5
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
445218554.xlsx 571 / 837

- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.1.6 As.A
a. 0 - 1
- Beton
- Besi
- Bekisting
b. 1 - 2
- Beton
- Besi
- Bekisting
c. 2 - 3
- Beton
- Besi
- Bekisting
d. 3 - 4
- Beton
- Besi
- Bekisting
e. 4 - 5
- Beton
- Besi
- Bekisting
16.1.7 As.B
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 1 - 2
- Beton
- Besi
- Bekisting
445218554.xlsx 572 / 837

c. 2 - 3
- Beton
- Besi
- Bekisting
d. 3 - 4
- Beton
- Besi
- Bekisting
e. 4 - 5
- Beton
- Besi
- Bekisting
16.1.8 As.C
a. 0 - 1
- Beton
- Besi
- Bekisting
b. 1 - 2
- Beton
- Besi
- Bekisting
c. 2 - 3
- Beton
- Besi
- Bekisting
d. 3 - 4
- Beton
- Besi
- Bekisting
e. 4 - 5
- Beton
- Besi
- Bekisting
16.1.9 As.D
a. 0 - 1
- Beton
- Besi
- Bekisting
b. 1 - 2
- Beton
- Besi
445218554.xlsx 573 / 837

- Bekisting
c. 2 - 3
- Beton
- Besi
- Bekisting
d. 3 - 4
- Beton
- Besi
- Bekisting
e. 4 - 5
- Beton
- Besi
- Bekisting
16.1.10As.E
a. 0 - 1
- Beton
- Besi
- Bekisting
b. 1 - 2
- Beton
- Besi
- Bekisting
c. 2 - 3
- Beton
- Besi
- Bekisting
d. 3 - 4
- Beton
- Besi
- Bekisting
e. 4 - 5
- Beton
- Besi
- Bekisting
16.1.11As.F
a. 0 - 1
- Beton
- Besi
- Bekisting
b. 1 - 2
445218554.xlsx 574 / 837

- Beton
- Besi
- Bekisting
c. 2 - 3
- Beton
- Besi
- Bekisting
d. 3 - 4
- Beton
- Besi
- Bekisting
e. 4 - 5
- Beton
- Besi
- Bekisting
16.2 2nd Floor Plan

16.2.1 As.1
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.2.2 As.1'
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
445218554.xlsx 575 / 837

- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.2.3 As.2
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.2.4 As.2'
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
445218554.xlsx 576 / 837

d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.2.5 As.3
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.2.6 As.3'
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
445218554.xlsx 577 / 837

- Besi
- Bekisting
16.2.7 As.4
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.2.8 As.4'
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.2.9 As.A
a. 1 - 2
- Beton
445218554.xlsx 578 / 837

- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.2.10As.A'
a. 1 - 1'
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.2.11As.B
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.2.12As.B'
a. 1 - 1'
- Beton
445218554.xlsx 579 / 837

- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.2.13As.C
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.2.14As.C'
a. 1 - 1'
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.2.15As.D
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
445218554.xlsx 580 / 837

- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.2.16As.D'
a. 1 - 1'
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.2.17As.E
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.2.18As.E'
a. 1 - 1'
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
445218554.xlsx 581 / 837

- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.2.19As.F
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.3 3rd Floor Plan

16.3.1 As.1
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.3.2 As.1'
a. A - B
445218554.xlsx 582 / 837

- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.3.3 As.2
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.3.4 As.2'
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
445218554.xlsx 583 / 837

- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.3.5 As.3
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.3.6 As.3'
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
445218554.xlsx 584 / 837

- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.3.7 As.4
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
- Bekisting
16.3.8 As.4'
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
c. C - D
- Beton
- Besi
- Bekisting
d. D - E
- Beton
- Besi
- Bekisting
e. E - F
- Beton
- Besi
445218554.xlsx 585 / 837

- Bekisting
16.3.9 As.A
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.3.10As.A'
a. 1 - 1'
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.3.11As.B
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
445218554.xlsx 586 / 837

- Bekisting
16.3.12As.B'
a. 1 - 1'
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.3.13As.C
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.3.14As.C'
a. 1 - 1'
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.3.15As.D
a. 1 - 2
445218554.xlsx 587 / 837

- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.3.16As.D'
a. 1 - 1'
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.3.17As.E
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.3.18As.E'
a. 1 - 1'
445218554.xlsx 588 / 837

- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 3'
- Beton
- Besi
- Bekisting
16.3.19As.F
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
c. 3 - 4
- Beton
- Besi
- Bekisting
d. 4 - 4'
- Beton
- Besi
- Bekisting
16.4 Roof Plan

16.4.1 As.1
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
b. C - D
- Beton
- Besi
- Bekisting
b. D - E
- Beton
- Besi
- Bekisting
b. E - F
- Beton
445218554.xlsx 589 / 837

- Besi
- Bekisting
16.4.2 As.2
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
b. C - D
- Beton
- Besi
- Bekisting
b. D - E
- Beton
- Besi
- Bekisting
b. E - F
- Beton
- Besi
- Bekisting
16.4.3 As.3
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
b. C - D
- Beton
- Besi
- Bekisting
b. D - E
- Beton
- Besi
- Bekisting
b. E - F
- Beton
- Besi
- Bekisting
16.4.4 As.4
a. A - B
- Beton
445218554.xlsx 590 / 837

- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
b. C - D
- Beton
- Besi
- Bekisting
b. D - E
- Beton
- Besi
- Bekisting
b. E - F
- Beton
- Besi
- Bekisting
16.4.5 As.4'
a. A - B
- Beton
- Besi
- Bekisting
b. B - C
- Beton
- Besi
- Bekisting
b. C - D
- Beton
- Besi
- Bekisting
b. D - E
- Beton
- Besi
- Bekisting
b. E - F
- Beton
- Besi
- Bekisting
16.4.6 As.A
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
445218554.xlsx 591 / 837

b. 3 - 4
- Beton
- Besi
- Bekisting
b. 4 - 4'
- Beton
- Besi
- Bekisting
16.4.6 As.B
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
b. 3 - 4
- Beton
- Besi
- Bekisting
b. 4 - 4'
- Beton
- Besi
- Bekisting
16.4.6 As.C
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
b. 3 - 4
- Beton
- Besi
- Bekisting
b. 4 - 4'
- Beton
- Besi
- Bekisting
16.4.6 As.D
a. 1 - 2
- Beton
- Besi
- Bekisting
445218554.xlsx 592 / 837

b. 2 - 3
- Beton
- Besi
- Bekisting
b. 3 - 4
- Beton
- Besi
- Bekisting
b. 4 - 4'
- Beton
- Besi
- Bekisting
16.4.6 As.E
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
b. 3 - 4
- Beton
- Besi
- Bekisting
b. 4 - 4'
- Beton
- Besi
- Bekisting
16.4.6 As.F
a. 1 - 2
- Beton
- Besi
- Bekisting
b. 2 - 3
- Beton
- Besi
- Bekisting
b. 3 - 4
- Beton
- Besi
- Bekisting
b. 4 - 4'
- Beton
- Besi
- Bekisting
SUB - TOTAL B
445218554.xlsx 593 / 837

C PEKERJAAN ARSITEKTUR
C.I Pekerjaan Dinding & Plesteran

C.I.a Pekerjaan dinding lantai 1
1 Pasang dinding bata
2 Plesteran dinding
3 Acian dinding
C.I.b Pekerjaan dinding lantai 2
2 Plesteran dinding
3 Acian dinding
C.I.c Pekerjaan dinding lantai 3
2 Plesteran dinding
3 Acian dinding
C.II Pekerjaan Penutup Lantai

1 Keramik lantai 40x40
3 Plint keramik 400x100 mm / 600X100 mm
C.II.b Pekerjaan Penutup Lantai 2

3 Keramik lantai kamar mandi 20x20
C.II.c Pekerjaan Penutup Lantai 3

3 Keramik lantai kamar mandi 20x20
C.III Pekerjaan Pintu dan Jendela

C.III.a Kusen
1 Type PJ.1
2 Type PJ.2
3 Type PJ.3
4 Type J.1
5 Type J.2
6
7
8
9
10
445218554.xlsx 594 / 837

C.III.b Kusen pintu dan jendela (Alumunium)
1 Type PJ.1
2 Type PJ.2
3 Type PJ.3
4 Type J.1
5 Type J.2
6
7
C.III.a Daun pintu

1 Daun pintu utama
PU
2 Daun pintu lainnya bangunan induk
P1
3 Daun pintu KM. bangunan induk
P3
4 Daun pintu service
PJ2
5 Daun pintu KM
P4
C.IV Pekerjaan Atap

C.IV.a Rangka Atap
2 Listplank Fibre Cement
3 Flashing atap
C.IV.b Penutup Atap

1 Pasang genteng keramik
2 Pasang genteng nok
3 Pasang genteng nok ujung
4 Pasang genteng nok 3 arah
5 Alumunium foil single side
6 Waterproofing Dak Beton
C.V Pekerjaan Plafond

C.V.a Lantai Dasar
2 List Plafond
C.V.b Lantai 2
2 List Plafond
C.V.c Lantai 3
2 List Plafond
C.VI Pekerjaan Pengecatan
445218554.xlsx 595 / 837

1 Cat dinding dalam
- Lantai Dasar
- Lantai 2
- Lantai 3
2 Cat dinding luar
- Lantai Dasar
- Lantai Atas
- Lantai Atap
3 Cat plafond
- Lantai Dasar
- Lantai Atas
- Lantai Atap
4 Cat Listplank
5 Cat handrailling kayu (Tangga dan Void)
D Pekerjaan Mekanikal Elektrikal

A Lantai Dasar :
- Group 10
- Group 2
- Group 3
- Group 4
- Group 5
7 Saklar Tunggal
8 Saklar Seri
9 Saklar Hotel
10 Stop Kontak
11 Stop Kontak AC
12 Stop Kontak WH
13 Outlet Telephone
14 Sparing Outlet Telephone + kabel
15 Outlet TV
17 Box Sekring
20 Kabel Toevoer
21 Arde Pentanahan
22 Sparing kabel telepon dari pagar depan ke KTB
25 Lampu Halogen
445218554.xlsx 596 / 837

B Lantai Atas :
- Group 10
- Group 2
- Group 3
- Group 4
- Group 5
7 Saklar Tunggal
8 Saklar Seri
9 Saklar Hotel
10 Stop Kontak
11 Stop Kontak AC
12 Stop Kontak WH
13 Outlet Telephone
14 Sparing Outlet Telephone
15 Outlet TV
17 Box Sekring + MCB
20 Kabel Toevoer
22 Lampu Halogen
23 Instalasi Stop Kontak PB
E Pekerjaan Sanitair
1 Instalasi Air Bersih Pipa HDPE
- Instalasi Air Bersih Pipa dia. 3/4" HDPE
- Instalasi Air Bersih Pipa dia. 1" HDPE
- Instalasi Air Bersih Pipa dia. 1/2" HDPE
2 Instalasi Air Panas
- Instalasi Air Panas dia. 1/2"
- Instalasi Air Panas dia. 3/4"
3 Saluran Air Bekas / Waste Water Tipe D
- Saluran Air Buangan Pipa dia. 4" D
- Saluran Air Buangan Pipa dia. 3" D
- Saluran Air Buangan Pipa dia. 3/4" AW (AC)
4 Saluran Air Kotor / Sewage Water Tipe D
- Saluran Air Kotor Pipa dia. 4" ( fecalin/sawage ) D
- Saluran Air Kotor Pipa dia. 3" ( fecalin/sawage ) D
- Saluran Air Kotor Pipa dia. 1.5" ( pipa udara ) D
445218554.xlsx 597 / 837

5 Saluran Air Hujan / Rain Water tipe D
- Saluran Air Hujan Pipa dia. 6" D
- Saluran Air Hujan Pipa dia. 3" D
6 Septictank dan Resapan
7 Bak Kontrol Air Kotor/Buangan
8 Bak Kontrol Air Hujan
9 Sumur Resapan
10 Grease Trap
11 Gate valve 3/4"
Pekerjaan Accessories & Sanitary

Lantai Dasar :
Carport:
1 Kran taman
Taman belakang:
1 Kran taman
Dapur:
1 Kitchen Zink 1 lubang
2 Kran Kitchen Zink
KM/WC pembantu ;
1 Fix shower head
2 Stop valve
3 Tempat sabun
4 Kloset jongkok
5 Kran tembok
6 Floor Drain
KM/WC Tamu ( bawah tangga )
1 Wastafel ( wall hung )
2 Kran wastafel
3 Kloset duduk
4 Shower spray with stop valve
5 Floor drain
KM/WC R.Tidur Tamu
1 Fix shower head
2 Shower mixer
3 Kloset duduk
6 Kran wastafel
7 Floor drain
Lantai Atas :
KM/WC Utama:
1 Fix shower head
2 Shower mixer
3 Kloset duduk
4 Wastafel (pedestal)
445218554.xlsx 598 / 837

5 Kran Wastafel
6 Floor drain
7 Cermin uk. 60 x 100 cm t = 5mm
KM/WC Anak:
1 Fix shower head
2 Shower mixer
3 Kloset duduk
6 Kran Wastafel
7 Floor Drain
8 Cermin uk. 60 x 100 cm t = 5mm
Balkon:
1 Floor Drain
Dak jemur:
1 Floor Drain
Kran tembok
Dak Atap :
1 Roof Drain
C.VI Pekerjaan Finishing Tangga

1 Handrail kayu (Tangga dan void) tangga utama
2 Railling tangga + void tangga utama
3 Tangga service
4 Railling Balkon Lantai depan atas
C.VII Pekerjaan Pagar

A Pagar Depan
1 Pasangan bata merah
2 Plesteran ( tebal 2 cm ) + aci
3 Cat Dinding Luar
B Pagar Samping Depan

3 Cat Dinding Luar
C Pagar Belakang
7 Pasangan batu bata
9 Cat Dinding Luar
D Pagar Samping Belakang

9 Cat Dinding Luar
445218554.xlsx 599 / 837

C.VI Pekerjaan Lain-lain
Dapur
Kitchen Zink
WC
Kloset
Shower
Floor Drain
Exhaust Van
Toilet
Kloset
Wastafel
Shower
Floor Drain
Sub - Total III

SUB - TOTAL C
445218554.xlsx 600 / 837

:
: RUMAH TINGGAL
: RUKO CITRA GARDEN 2, KALIDERES
:
HARGA
UNIT VOLUME SATUAN
(Rp.)
Readymix K-250 m3 68.69 703,231.13

kg 3,536.86 9,800.00
m2 11.48 75,831.15
Readymix K-250 m3 46.01 703,231.13

kg 2,368.96 9,800.00
m2 383.39 75,831.15
Readymix K-250 m3 46.01 703,231.13

kg 2,368.96 9,800.00
m2 383.39 75,831.15
Readymix K-250 m3 46.01 703,231.13

kg 2,368.96 9,800.00
m2 383.39 75,831.15
Readymix K-250 m3 8.64 703,231.13

kg 1,481.62 8,867.56
m2 120.96 75,831.15
Readymix K-250 m3 4.70 703,231.13

kg 1,594.65 8,867.56
m2 146.16 75,831.15
Readymix K-250 m3 3.89 703,231.13

kg 1,421.90 8,867.56
m2 86.40 75,831.15
445218554.xlsx 601 / 837

Readymix K-250 m3 3.89 703,231.13
kg 1,421.90 8,867.56
m2 86.40 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.13 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 53.78 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.73 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 53.78 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.13 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.13 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 53.78 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.73 8,867.56
m2 5.76 75,831.15
445218554.xlsx 602 / 837

Readymix K-250 m3 0.38 703,231.13
kg 53.78 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.13 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 58.34 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 59.92 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 55.83 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 59.92 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 58.34 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 58.34 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 59.92 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 55.83 8,867.56
m2 5.76 75,831.15
445218554.xlsx 603 / 837

Readymix K-250 m3 0.38 703,231.13
kg 59.92 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 58.34 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.13 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 53.78 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.73 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 53.78 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.13 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.13 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 53.78 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13
445218554.xlsx 604 / 837

kg 51.73 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 53.78 8,867.56
m2 5.76 75,831.15
Readymix K-250 m3 0.38 703,231.13

kg 51.13 8,867.56
m2 5.67 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 87.91 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.32 703,231.13

kg 43.97 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 77.70 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 57.65 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 31.44 8,867.56
m2 3.60 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 87.91 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.32 703,231.13

kg 52.20 8,867.56
m2 4.80 75,831.15
445218554.xlsx 605 / 837

Readymix K-250 m3 0.48 703,231.13
kg 107.11 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 75.78 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 31.44 8,867.56
m2 3.60 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 87.91 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.32 703,231.13

kg 52.20 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 107.11 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 75.78 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 31.44 8,867.56
m2 3.60 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 87.91 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.32 703,231.13

kg 52.20 8,867.56
445218554.xlsx 606 / 837

m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 107.11 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 75.78 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 31.44 8,867.56
m2 3.60 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 87.91 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.32 703,231.13

kg 52.20 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 107.11 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 64.19 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 31.44 8,867.56
m2 3.60 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 87.91 8,867.56
m2 7.20 75,831.15
445218554.xlsx 607 / 837

Readymix K-250 m3 0.32 703,231.13
kg 43.97 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 77.70 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 57.65 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 31.44 8,867.56
m2 3.60 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 49.68 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 49.16 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 47.11 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 49.16 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 48.56 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 67.64 8,867.56
m2 4.49 75,831.15
Readymix K-250 m3 0.22 703,231.13
445218554.xlsx 608 / 837

kg 58.87 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 57.96 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 62.05 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 61.14 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.57 703,231.13

kg 73.48 8,867.56
m2 6.14 75,831.15
Readymix K-250 m3 0.58 703,231.13

kg 68.92 8,867.56
m2 6.24 75,831.15
Readymix K-250 m3 0.58 703,231.13

kg 70.06 8,867.56
m2 6.24 75,831.15
Readymix K-250 m3 0.58 703,231.13

kg 68.92 8,867.56
m2 6.24 75,831.15
Readymix K-250 m3 0.57 703,231.13

kg 71.62 8,867.56
m2 6.14 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 73.28 8,867.56
m2 4.49 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 70.91 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 66.81 8,867.56
m2 4.56 75,831.15
445218554.xlsx 609 / 837

Readymix K-250 m3 0.22 703,231.13
kg 68.86 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 66.24 8,867.56
m2 4.49 75,831.15
Readymix K-250 m3 0.71 703,231.13

kg 102.82 8,867.56
m2 8.03 75,831.15
Readymix K-250 m3 0.72 703,231.13

kg 92.46 8,867.56
m2 6.24 75,831.15
Readymix K-250 m3 0.72 703,231.13

kg 83.99 8,867.56
m2 8.16 75,831.15
Readymix K-250 m3 0.72 703,231.13

kg 88.08 8,867.56
m2 6.24 75,831.15
Readymix K-250 m3 0.71 703,231.13

kg 101.20 8,867.56
m2 6.14 75,831.15
Readymix K-250 m3 0.08 703,231.13

kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.08 703,231.13

kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.08 703,231.13

kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.08 703,231.13

kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.08 703,231.13
445218554.xlsx 610 / 837

kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 45.07 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 44.51 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 45.07 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 45.07 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 44.51 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.32 703,231.13
445218554.xlsx 611 / 837

kg 44.89 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 72.96 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 54.35 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 11.36 8,867.56
m2 1.29 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 69.68 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 59.75 8,867.56
m2 5.60 75,831.15
Readymix K-250 m3 0.60 703,231.13

kg 133.42 8,867.56
m2 8.40 75,831.15
Readymix K-250 m3 0.50 703,231.13

kg 81.68 8,867.56
m2 7.00 75,831.15
Readymix K-250 m3 0.11 703,231.13

kg 16.61 8,867.56
m2 1.51 75,831.15
Readymix K-250 m3 0.09 703,231.13
445218554.xlsx 612 / 837

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 65.84 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 59.75 8,867.56
m2 5.60 75,831.15
Readymix K-250 m3 0.60 703,231.13

kg 127.90 8,867.56
m2 8.40 75,831.15
Readymix K-250 m3 0.50 703,231.13

kg 79.38 8,867.56
m2 7.00 75,831.15
Readymix K-250 m3 0.11 703,231.13

kg 16.61 8,867.56
m2 1.51 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 65.84 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 59.75 8,867.56
m2 5.60 75,831.15
Readymix K-250 m3 0.60 703,231.13
445218554.xlsx 613 / 837

kg 127.90 8,867.56
m2 8.40 75,831.15
Readymix K-250 m3 0.50 703,231.13

kg 79.38 8,867.56
m2 7.00 75,831.15
Readymix K-250 m3 0.11 703,231.13

kg 16.61 8,867.56
m2 1.51 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 65.84 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 59.75 8,867.56
m2 5.60 75,831.15
Readymix K-250 m3 0.60 703,231.13

kg 133.42 8,867.56
m2 8.40 75,831.15
Readymix K-250 m3 0.50 703,231.13

kg 81.68 8,867.56
m2 7.00 75,831.15
Readymix K-250 m3 0.11 703,231.13

kg 16.61 8,867.56
m2 1.51 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13
445218554.xlsx 614 / 837

kg 69.68 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.32 703,231.13

kg 48.55 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 86.29 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 61.85 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 11.36 8,867.56
m2 1.29 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 49.68 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 49.16 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 47.11 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 49.16 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 48.56 8,867.56
m2 5.43 75,831.15
445218554.xlsx 615 / 837

Readymix K-250 m3 0.21 703,231.13
kg 67.64 8,867.56
m2 4.49 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 58.87 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 57.96 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 62.05 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 61.14 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.57 703,231.13

kg 73.48 8,867.56
m2 6.14 75,831.15
Readymix K-250 m3 0.58 703,231.13

kg 68.92 8,867.56
m2 6.24 75,831.15
Readymix K-250 m3 0.58 703,231.13

kg 70.06 8,867.56
m2 6.24 75,831.15
Readymix K-250 m3 0.58 703,231.13

kg 68.92 8,867.56
m2 6.24 75,831.15
Readymix K-250 m3 0.57 703,231.13

kg 71.62 8,867.56
m2 6.14 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 73.28 8,867.56
m2 4.49 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 70.91 8,867.56
445218554.xlsx 616 / 837

m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 66.81 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.22 703,231.13

kg 68.86 8,867.56
m2 4.56 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 66.24 8,867.56
m2 4.49 75,831.15
Readymix K-250 m3 0.71 703,231.13

kg 102.82 8,867.56
m2 8.03 75,831.15
Readymix K-250 m3 0.72 703,231.13

kg 84.06 8,867.56
m2 84.06 75,831.15
Readymix K-250 m3 0.72 703,231.13

kg 83.99 8,867.56
m2 8.16 75,831.15
Readymix K-250 m3 0.72 703,231.13

kg 88.08 8,867.56
m2 6.38 75,831.15
Readymix K-250 m3 0.71 703,231.13

kg 101.20 8,867.56
m2 6.28 75,831.15
Readymix K-250 m3 0.08 703,231.13

kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.08 703,231.13

kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.08 703,231.13

kg 12.67 8,867.56
m2 1.66 75,831.15
445218554.xlsx 617 / 837

Readymix K-250 m3 0.08 703,231.13
kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.08 703,231.13

kg 12.67 8,867.56
m2 1.66 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 45.07 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 44.51 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 45.07 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 45.07 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 44.51 8,867.56
445218554.xlsx 618 / 837

m2 5.43 75,831.15
Readymix K-250 m3 0.32 703,231.13

kg 44.89 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 72.96 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 54.35 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 11.36 8,867.56
m2 1.29 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 69.68 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 59.75 8,867.56
m2 5.60 75,831.15
Readymix K-250 m3 0.60 703,231.13

kg 133.42 8,867.56
m2 8.40 75,831.15
Readymix K-250 m3 0.50 703,231.13

kg 81.68 8,867.56
m2 7.00 75,831.15
Readymix K-250 m3 0.11 703,231.13

kg 16.61 8,867.56
445218554.xlsx 619 / 837

m2 1.51 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 65.84 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 59.75 8,867.56
m2 5.60 75,831.15
Readymix K-250 m3 0.60 703,231.13

kg 127.90 8,867.56
m2 8.40 75,831.15
Readymix K-250 m3 0.50 703,231.13

kg 79.38 8,867.56
m2 7.00 75,831.15
Readymix K-250 m3 0.11 703,231.13

kg 16.61 8,867.56
m2 1.51 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 65.84 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
445218554.xlsx 620 / 837

Readymix K-250 m3 0.40 703,231.13
kg 59.75 8,867.56
m2 5.60 75,831.15
Readymix K-250 m3 0.60 703,231.13

kg 110.79 8,867.56
m2 8.40 75,831.15
Readymix K-250 m3 0.50 703,231.13

kg 79.38 8,867.56
m2 7.00 75,831.15
Readymix K-250 m3 0.11 703,231.13

kg 16.61 8,867.56
m2 1.51 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 65.84 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 59.75 8,867.56
m2 5.60 75,831.15
Readymix K-250 m3 0.60 703,231.13

kg 110.79 8,867.56
m2 8.40 75,831.15
Readymix K-250 m3 0.50 703,231.13

kg 81.68 8,867.56
m2 7.00 75,831.15
Readymix K-250 m3 0.11 703,231.13

kg 16.61 8,867.56
m2 1.51 75,831.15
445218554.xlsx 621 / 837

Readymix K-250 m3 0.09 703,231.13
kg 14.88 8,867.56
m2 2.30 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 69.68 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.21 703,231.13

kg 64.54 8,867.56
m2 4.54 75,831.15
Readymix K-250 m3 0.32 703,231.13

kg 48.55 8,867.56
m2 4.80 75,831.15
Readymix K-250 m3 0.48 703,231.13

kg 86.29 8,867.56
m2 7.20 75,831.15
Readymix K-250 m3 0.40 703,231.13

kg 61.85 8,867.56
m2 6.00 75,831.15
Readymix K-250 m3 0.09 703,231.13

kg 11.36 8,867.56
m2 1.29 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13
445218554.xlsx 622 / 837

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 49.68 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 52.34 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 50.30 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 52.34 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 49.68 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 49.68 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 52.34 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 50.30 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 52.34 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 49.68 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.28 703,231.13
445218554.xlsx 623 / 837

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.29 703,231.13

kg 43.02 8,867.56
m2 5.52 75,831.15
Readymix K-250 m3 0.28 703,231.13

kg 42.48 8,867.56
m2 5.43 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 37.28 8,867.56
m2 4.60 75,831.15
Readymix K-250 m3 0.36 703,231.13

kg 51.63 8,867.56
m2 6.90 75,831.15
445218554.xlsx 624 / 837

Readymix K-250 m3 0.30 703,231.13
kg 44.46 8,867.56
m2 5.75 75,831.15
Readymix K-250 m3 0.06 703,231.13

kg 10.16 8,867.56
m2 1.24 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 39.11 8,867.56
m2 4.60 75,831.15
Readymix K-250 m3 0.36 703,231.13

kg 62.59 8,867.56
m2 6.90 75,831.15
Readymix K-250 m3 0.30 703,231.13

kg 54.05 8,867.56
m2 5.75 75,831.15
Readymix K-250 m3 0.06 703,231.13

kg 10.16 8,867.56
m2 1.24 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 39.11 8,867.56
m2 4.60 75,831.15
Readymix K-250 m3 0.36 703,231.13

kg 62.59 8,867.56
m2 6.90 75,831.15
Readymix K-250 m3 0.30 703,231.13

kg 54.05 8,867.56
m2 5.75 75,831.15
Readymix K-250 m3 0.06 703,231.13

kg 10.16 8,867.56
m2 1.24 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 39.11 8,867.56
m2 4.60 75,831.15
445218554.xlsx 625 / 837

Readymix K-250 m3 0.36 703,231.13
kg 62.59 8,867.56
m2 6.90 75,831.15
Readymix K-250 m3 0.30 703,231.13

kg 54.05 8,867.56
m2 5.75 75,831.15
Readymix K-250 m3 0.06 703,231.13

kg 10.16 8,867.56
m2 1.24 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 39.11 8,867.56
m2 4.60 75,831.15
Readymix K-250 m3 0.36 703,231.13

kg 62.59 8,867.56
m2 6.90 75,831.15
Readymix K-250 m3 0.30 703,231.13

kg 54.05 8,867.56
m2 5.75 75,831.15
Readymix K-250 m3 0.06 703,231.13

kg 10.16 8,867.56
m2 1.24 75,831.15
Readymix K-250 m3 0.24 703,231.13

kg 39.11 8,867.56
m2 4.60 75,831.15
Readymix K-250 m3 0.36 703,231.13

kg 62.59 8,867.56
m2 6.90 75,831.15
Readymix K-250 m3 0.30 703,231.13

kg 54.05 8,867.56
m2 5.75 75,831.15
Readymix K-250 m3 0.06 703,231.13

kg 10.16 8,867.56
m2 1.24 75,831.15
445218554.xlsx 626 / 837

pasangan 1/2 bata merah 1 : 3 m2 1,033.56
m2 2,067.12
MU m2 2,067.12
ex Roman uk. 30 x 30 m2 -
pasangan 1/2 bata merah 1 : 3 m2 862.38

m2 1,724.76
MU m2 1,724.76
pasangan 1/2 bata merah 1 : 3 m2 862.38

m2 1,724.76
MU 1,724.76
ex Roman m2 340.48
m2
m2 374.15
ex Roman m2 340.48
m2
m2 36.36
m2 374.15
ex Roman m2 340.48
ex Roman m2 36.36
m2 374.15
Pintu Aluminium Ex Solidoor unit -

unit -
unit -
Jendela Aluminium Ex Alexindo unit -
unit -
445218554.xlsx 627 / 837

ex. YKK sudah termasuk kaca
Termasuk sealant luar dalam unit
Ex PVC Mauritio 75/195 motif urat kayu
m2 412.45
m2 62.85
Genteng ex Cisangkan m2 412.45

Genteng ex Cisangkan m2 135.15
Genteng ex Cisangkan
Genteng ex Cisangkan
Superwoven (tipe 588) m2 412.45
Smartflex ( coating ) ex. Fosroc, Sika / Setara m2 356.15
1 PC : 5 Psr + kawat ayam m2 356.15
Gypsum 9 mm ex Jayaboard m2 378.62

Gypsumboard 8x8 cm m' 293.50
gypsum 9 mm ex Jayaboard m2 376.84

gypsum 9 mm ex Jayaboard m2 376.84

445218554.xlsx 628 / 837

ex Vinilex
m2 1,029.42
m2 1,535.58
m2 1,535.58
ex Weathershield
m2 473.04
m2 288.00
m2 288.00
ex Vinilex
m2 378.62
m2 376.84
m2 376.84
m2 138.60
NYM 3x2,5 mm2 ex. Eterna + PVC Maspion/setara + T dus

ttk 7.00
ttk 6.00
NYM 3x2,5 mm2 ex. Eterna + PVC Maspion/setara + T dus ttk
ttk 4.00
ttk 4.00
ttk 4.00
NYM 3x2,5 mm2 ex. Eterna + PVC Maspion/setara + T dus ttk -
NYM 3x2,5 mm + pipa PVC ttk 2.00
Broco Gracio Series warna Putih bh 6.00
Outlet Broco Gracio Series + pipa PVC + Inbow Dus bh 2.00
PVC 1 " + kawat/ tali pancingan ttk 2.00
Pipa PVC 1/2 " class AW ttk 3.00
Ex. Hager bh 1.00
bh 11.00
bh 2.00
NYY 4x10 mm2 ex. Eterna + pipa PVC m' 11.00
Maksimum 2 Ohm, kabel BC 6 mm2 ex. Eterna + pipa GIP dia. 1/2" unt 1.00
m' 9.50
m' 9.50
bh 9.00
bh 1.00
bh 1.00
445218554.xlsx 629 / 837

ttk 1.00

ttk 6.00
ttk 5.00
ttk 3.00
ttk 3.00
ttk 3.00
PVC 1 " + kawat/ tali pancingan ttk 2.00
Pipa PVC 1/2 " class D ttk 3.00
Ex. Hager bh 1.00
bh 10.00
bh 1.00
NYY 4x6 mm2 ex. Eterna + pipa PVC m' 10.00
bh 9.00
bh 2.00
ttk 1.00
ex. Westpex m
ex. Westpex
ex. Westpex
ex. Westpex
ex. Westpex
ex. Vinilon
ex. Vinilon
ex. Vinilon
ex. Vinilon
ex. Vinilon
ex. Vinilon
445218554.xlsx 630 / 837

ex. Vinilon
ex. Vinilon
Ex. Induro BF 08 Tanpa Media
Uk.50 x 50 cm ditutup plat beton,diplester & di aci
Uk.50 x 50 cm ditutup plat beton,diplester & di aci
Ex TOTO
Ex TOTO
445218554.xlsx 631 / 837

Ex TOTO
Kayu kamper singkil profil kering oven KW1 (50/70)+ finishing cat duco hitam
Besi nako + finishing cat
Besi + finishing cat
1:3&1:5
Menggunakan MU / Drymix ( hanya acian )
Alkali resisting primer + cat tembok Weathershield ex ICI
1:3&1:5
1:3&1:5
1:3&1:5
445218554.xlsx 632 / 837

m2
m2
set 10.00
unit 15.00
unit 15.00
unit 15.00
unit 5.00
unit 10.00
unit 5.00
unit 10.00
unit 10.00
445218554.xlsx 633 / 837

TOTAL
HARGA KETERANGAN
(Rp.)
48,303,539.86
34,661,224.08
870,844.93
32,353,308.47
23,215,799.05
29,072,809.81
32,353,308.47
23,215,799.05
29,072,809.81
32,353,308.47
23,215,799.05
29,072,809.81
6,075,916.96
13,138,386.17
9,172,535.90
3,303,779.85
14,140,672.29
11,083,480.88
2,734,162.63
12,608,780.02
6,551,811.36
445218554.xlsx 634 / 837

2,734,162.63
12,608,780.02
6,551,811.36
265,821.37
453,414.14
429,962.62
270,040.75
476,886.72
436,787.42
270,040.75
458,740.12
436,787.42
270,040.75
476,886.72
436,787.42
265,821.37
453,414.14
429,962.62
265,821.37
453,414.14
429,962.62
270,040.75
476,886.72
436,787.42
270,040.75
458,740.12
436,787.42
445218554.xlsx 635 / 837

270,040.75
476,886.72
436,787.42
265,821.37
453,414.14
429,962.62
265,821.37
517,299.66
429,962.62
270,040.75
531,326.53
436,787.42
270,040.75
495,033.33
436,787.42
270,040.75
531,326.53
436,787.42
265,821.37
517,299.66
429,962.62
265,821.37
517,299.66
429,962.62
270,040.75
531,326.53
436,787.42
270,040.75
495,033.33
436,787.42
445218554.xlsx 636 / 837

270,040.75
531,326.53
436,787.42
265,821.37
517,299.66
429,962.62
265,821.37
453,414.14
429,962.62
270,040.75
476,886.72
436,787.42
270,040.75
458,740.12
436,787.42
270,040.75
476,886.72
436,787.42
265,821.37
453,414.14
429,962.62
265,821.37
453,414.14
429,962.62
270,040.75
476,886.72
436,787.42
270,040.75
445218554.xlsx 637 / 837

458,740.12
436,787.42
270,040.75
476,886.72
436,787.42
265,821.37
453,414.14
429,962.62
337,550.94
779,590.78
545,984.28
225,033.96
389,896.43
363,989.52
337,550.94
689,051.22
545,984.28
281,292.45
511,170.54
454,986.90
168,775.47
278,798.35
272,992.14
337,550.94
779,590.78
545,984.28
225,033.96
462,908.46
363,989.52
445218554.xlsx 638 / 837

337,550.94
949,838.23
545,984.28
281,292.45
672,012.55
454,986.90
168,775.47
278,798.35
272,992.14
337,550.94
779,590.78
545,984.28
225,033.96
462,908.46
363,989.52
337,550.94
949,838.23
545,984.28
281,292.45
672,012.55
363,989.52
168,775.47
278,798.35
272,992.14
337,550.94
779,590.78
545,984.28
225,033.96
462,908.46
445218554.xlsx 639 / 837

363,989.52
337,550.94
949,838.23
545,984.28
281,292.45
672,012.55
454,986.90
168,775.47
278,798.35
272,992.14
337,550.94
779,590.78
545,984.28
225,033.96
462,908.46
363,989.52
337,550.94
949,838.23
545,984.28
281,292.45
569,236.60
454,986.90
168,775.47
278,798.35
272,992.14
337,550.94
779,590.78
545,984.28
445218554.xlsx 640 / 837

225,033.96
389,896.43
363,989.52
337,550.94
689,051.22
545,984.28
281,292.45
511,170.54
454,986.90
168,775.47
278,798.35
272,992.14
199,366.03
440,529.30
412,047.51
202,530.57
435,926.72
418,587.95
202,530.57
417,780.12
418,587.95
202,530.57
435,926.72
418,587.95
199,366.03
430,612.02
412,047.51
149,524.52
599,808.94
340,387.07
151,897.92
445218554.xlsx 641 / 837

521,997.67
345,790.04
151,897.92
513,949.71
345,790.04
151,897.92
550,242.92
345,790.04
151,897.92
542,194.96
345,790.04
398,732.05
651,569.31
465,792.84
405,061.13
611,195.85
473,186.38
405,061.13
621,294.49
473,186.38
405,061.13
611,195.85
473,186.38
398,732.05
635,081.08
465,792.84
149,524.52
649,831.60
340,387.07
151,897.92
628,762.88
345,790.04
151,897.92
592,469.68
345,790.04
445218554.xlsx 642 / 837

151,897.92
610,616.28
345,790.04
149,524.52
587,406.41
340,387.07
498,415.06
911,758.31
609,113.71
506,326.41
819,901.35
473,186.38
506,326.41
744,799.74
618,782.18
506,326.41
781,092.95
473,186.38
498,415.06
897,414.89
465,792.84
55,379.45
112,315.26
126,069.29
55,379.45
112,315.26
126,069.29
55,379.45
112,315.26
126,069.29
55,379.45
112,315.26
126,069.29
55,379.45
445218554.xlsx 643 / 837

112,315.26
126,069.29
199,366.03
376,716.32
412,047.51
202,530.57
399,633.51
418,587.95
202,530.57
381,486.91
418,587.95
202,530.57
381,486.91
418,587.95
199,366.03
376,716.32
412,047.51
199,366.03
394,681.55
412,047.51
202,530.57
399,633.51
418,587.95
202,530.57
381,486.91
418,587.95
202,530.57
399,633.51
418,587.95
199,366.03
394,681.55
412,047.51
225,033.96
445218554.xlsx 644 / 837

398,060.47
363,989.52
337,550.94
646,954.20
545,984.28
281,292.45
481,957.99
454,986.90
60,477.88
100,750.87
97,822.18
63,290.80
131,979.96
174,411.65
337,550.94
617,857.72
545,984.28
151,106.79
572,317.55
343,989.05
281,292.45
529,808.27
424,654.44
421,938.68
1,183,085.71
636,981.66
351,615.57
724,291.94
530,818.05
75,597.35
147,293.50
114,125.88
63,290.80
445218554.xlsx 645 / 837

131,979.96
174,411.65
337,550.94
583,808.66
545,984.28
151,106.79
572,317.55
343,989.05
281,292.45
529,808.27
424,654.44
421,938.68
1,134,153.18
636,981.66
351,615.57
703,903.39
530,818.05
75,597.35
147,293.50
114,125.88
63,290.80
131,979.96
174,411.65
337,550.94
583,808.66
545,984.28
151,106.79
572,317.55
343,989.05
281,292.45
529,808.27
424,654.44
421,938.68
445218554.xlsx 646 / 837

1,134,153.18
636,981.66
351,615.57
703,903.39
530,818.05
75,597.35
147,293.50
114,125.88
63,290.80
131,979.96
174,411.65
337,550.94
583,808.66
545,984.28
151,106.79
572,317.55
343,989.05
281,292.45
529,808.27
424,654.44
421,938.68
1,183,085.71
636,981.66
351,615.57
724,291.94
530,818.05
75,597.35
147,293.50
114,125.88
63,290.80
131,979.96
174,411.65
337,550.94
445218554.xlsx 647 / 837

617,857.72
545,984.28
151,106.79
572,317.55
343,989.05
225,033.96
430,484.46
363,989.52
337,550.94
765,197.31
545,984.28
281,292.45
548,431.05
454,986.90
60,477.88
100,750.87
97,822.18
199,366.03
440,529.30
412,047.51
202,530.57
435,926.72
418,587.95
202,530.57
417,780.12
418,587.95
202,530.57
435,926.72
418,587.95
199,366.03
430,612.02
412,047.51
445218554.xlsx 648 / 837

149,524.52
599,808.94
340,387.07
151,897.92
521,997.67
345,790.04
151,897.92
513,949.71
345,790.04
151,897.92
550,242.92
345,790.04
151,897.92
542,194.96
345,790.04
398,732.05
651,569.31
465,792.84
405,061.13
611,195.85
473,186.38
405,061.13
621,294.49
473,186.38
405,061.13
611,195.85
473,186.38
398,732.05
635,081.08
465,792.84
149,524.52
649,831.60
340,387.07
151,897.92
628,762.88
445218554.xlsx 649 / 837

345,790.04
151,897.92
592,469.68
345,790.04
151,897.92
610,616.28
345,790.04
149,524.52
587,406.41
340,387.07
498,415.06
911,758.31
609,113.71
506,326.41
745,364.86
6,374,005.32
506,326.41
744,799.74
618,782.18
506,326.41
781,092.95
484,106.06
498,415.06
897,414.89
476,541.90
55,379.45
112,315.26
126,069.29
55,379.45
112,315.26
126,069.29
55,379.45
112,315.26
126,069.29
445218554.xlsx 650 / 837

55,379.45
112,315.26
126,069.29
55,379.45
112,315.26
126,069.29
199,366.03
376,716.32
412,047.51
202,530.57
399,633.51
418,587.95
202,530.57
381,486.91
418,587.95
202,530.57
381,486.91
418,587.95
199,366.03
376,716.32
412,047.51
199,366.03
394,681.55
412,047.51
202,530.57
399,633.51
418,587.95
202,530.57
381,486.91
418,587.95
202,530.57
399,633.51
418,587.95
199,366.03
394,681.55
445218554.xlsx 651 / 837

412,047.51
225,033.96
398,060.47
363,989.52
337,550.94
646,954.20
545,984.28
281,292.45
481,957.99
454,986.90
60,477.88
100,750.87
97,822.18
63,290.80
131,979.96
174,411.65
337,550.94
617,857.72
545,984.28
151,106.79
572,317.55
343,989.05
281,292.45
529,808.27
424,654.44
421,938.68
1,183,085.71
636,981.66
351,615.57
724,291.94
530,818.05
75,597.35
147,293.50
445218554.xlsx 652 / 837

114,125.88
63,290.80
131,979.96
174,411.65
337,550.94
583,808.66
545,984.28
151,106.79
572,317.55
343,989.05
281,292.45
529,808.27
424,654.44
421,938.68
1,134,153.18
636,981.66
351,615.57
703,903.39
530,818.05
75,597.35
147,293.50
114,125.88
63,290.80
131,979.96
174,411.65
337,550.94
583,808.66
545,984.28
151,106.79
572,317.55
343,989.05
445218554.xlsx 653 / 837

281,292.45
529,808.27
424,654.44
421,938.68
982,462.35
636,981.66
351,615.57
703,903.39
530,818.05
75,597.35
147,293.50
114,125.88
63,290.80
131,979.96
174,411.65
337,550.94
583,808.66
545,984.28
151,106.79
572,317.55
343,989.05
281,292.45
529,808.27
424,654.44
421,938.68
982,462.35
636,981.66
351,615.57
724,291.94
530,818.05
75,597.35
147,293.50
114,125.88
445218554.xlsx 654 / 837

63,290.80
131,979.96
174,411.65
337,550.94
617,857.72
545,984.28
151,106.79
572,317.55
343,989.05
225,033.96
430,484.46
363,989.52
337,550.94
765,197.31
545,984.28
281,292.45
548,431.05
454,986.90
60,477.88
100,750.87
97,822.18
199,366.03
376,716.32
412,047.51
202,530.57
381,486.91
418,587.95
202,530.57
381,486.91
418,587.95
202,530.57
381,486.91
418,587.95
199,366.03
445218554.xlsx 655 / 837

376,716.32
412,047.51
199,366.03
440,529.30
412,047.51
202,530.57
464,171.97
418,587.95
202,530.57
446,025.37
418,587.95
202,530.57
464,171.97
418,587.95
199,366.03
440,529.30
412,047.51
199,366.03
440,529.30
412,047.51
202,530.57
464,171.97
418,587.95
202,530.57
446,025.37
418,587.95
202,530.57
464,171.97
418,587.95
199,366.03
440,529.30
412,047.51
199,366.03
445218554.xlsx 656 / 837

376,716.32
412,047.51
202,530.57
381,486.91
418,587.95
202,530.57
381,486.91
418,587.95
202,530.57
381,486.91
418,587.95
199,366.03
376,716.32
412,047.51
199,366.03
376,716.32
412,047.51
202,530.57
381,486.91
418,587.95
202,530.57
381,486.91
418,587.95
202,530.57
381,486.91
418,587.95
199,366.03
376,716.32
412,047.51
168,775.47
330,600.59
348,823.29
253,163.21
457,816.38
523,234.94
445218554.xlsx 657 / 837

210,969.34
394,208.49
436,029.11
45,358.41
90,059.32
93,746.26
168,775.47
346,812.59
348,823.29
253,163.21
555,010.99
523,234.94
210,969.34
479,311.81
436,029.11
45,358.41
90,059.32
93,746.26
168,775.47
346,812.59
348,823.29
253,163.21
555,010.99
523,234.94
210,969.34
479,311.81
436,029.11
45,358.41
90,059.32
93,746.26
168,775.47
346,812.59
348,823.29
445218554.xlsx 658 / 837

253,163.21
555,010.99
523,234.94
210,969.34
479,311.81
436,029.11
45,358.41
90,059.32
93,746.26
168,775.47
346,812.59
348,823.29
253,163.21
555,010.99
523,234.94
210,969.34
479,311.81
436,029.11
45,358.41
90,059.32
93,746.26
168,775.47
346,812.59
348,823.29
253,163.21
555,010.99
523,234.94
210,969.34
479,311.81
436,029.11
45,358.41
90,059.32
93,746.26
742,470,179.54
445218554.xlsx 659 / 837

-
445218554.xlsx 660 / 837

-
445218554.xlsx 661 / 837

-
445218554.xlsx 662 / 837

-
445218554.xlsx 663 / 837

445218554.xlsx 664 / 837
445218554.xlsx 665 / 837
-
#REF!
#REF!
445218554.xlsx 666 / 837

Beton Besi Tulangan Besi/Beton Besi Sengkang
No Item
(m3) Memanjang (kg) (kg/m3) (kg)
1 Kolom 16.42 3805.82 231.84 519.60

2 Tie Beam 20.68 2435.37 117.75 868.69
3 Balok lt.2 26.49 2968.94 112.09 1118.64
4 Balok lt.3 26.20 2968.94 113.31 1117.58
5 Balok Roof Plan 12.94 1361.01 105.16 569.74
6 Pelat Lantai 206.71 - - -
7 Pile Cap - - - -
Besi/Beton Total Besi/Beton Bekisting Harga Satuan
Harga
(kg/m3) (kg/m3) (m2) (Jambi)
31.65 263.49 293.76 4,800,000.00 78,796,800.00

42.00 159.75 344.52 3,500,000.00 72,387,000.00
42.23 154.33 402.79 4,000,000.00 105,946,000.00
42.65 155.96 402.79 4,000,000.00 104,810,000.00
44.02 149.19 248.06 4,000,000.00 51,768,000.00
- - - 3,400,000.00 702,807,030.00
- - -
Harga Total Struktur 1,116,514,830.00
Harga Struktur per m2 753,242.78
1482.2775
Analisa
PROSEDUR : DEPARTEMEN MARKETING / CBM/MKT/02/SIE ESTIMATE

PROYEK : OT OFFICE BUILDING
SUBYEK : DAFTAR HARGA SATUAN UPAH
URAIAN PEKERJAAN SAT.
Koef1ISIEN UNTUK FAKTOR PENAMBHAN BIAYA
1 Volume / Item pekerjaan yang kurang

2 biaya turun material di site
3 Kekurangan Upah
4 Transportasi staff
5 Management
6 PPH
7 Astek + K3
8 Resiko
9 Jasa
TOTAL Koef12 DIDALAM UNIT RATE =
PROFIT
6
8
10
12
13
16
19
22
25
WF
WF 100.50.5.7 100
WF 150.75.5.7 150
WF 200.100.5,5.8 200
WF 250.125.6.9 250
WF 300.150.6,5.9 300
WF 400.200.8.13 400
CNP
CNP 100.50.20.2,3 100
CNP 150.50.20.2,3 150
CNP 200.75.20.3,2 150
PLAT
445218554.xlsx Page 670 PT.CATUR BANGUN MANDIRI

Analisa

6
8
10
12
L 30
L 40
L 50

Analisa

1 PC Semen ex. Gresik zak

2 PC Semen ex. Tiga Roda zak
3 Pasir pasang m3
4 Pasir beton m3
5 Pasir urug m3
6 Sirtu m3
7 Sirdam m3
8 Spleet uk/ 1/2 m3
9 Batu Kali m3
10 Macadam m3
11 Koral beton m3
12 Bataco putih bh
13 Bata Merah Kuoshin bh
14 Bata Merah press bh
15 Hebel 10cm 465,000 m2
16 Hebel 7,5cm m2
17 Celcon 10c 465,000 m2
18 Celcon 7,5cm m2
19 Primacon 1 465,000 m2
20 Primacon 7,5cm m2
21 Besi Beton
- BJTP 24 PT. INTI SUMBER BAJA SAKTI MS kg
- BJTD 40 PT. INTI SUMBER BAJA SAKTI MS kg
22 Kawat Bendrat kg
23 Paku kg
24 Beton Ready mixed PT. KARYA BETON
- B0 m3
- K 125 FA m3
- K 175 NFA m3
- Fc '25 NFA m3
- Fc '30 NFA m3
- Fc '35 NFA m3
- Fc '40 NFA m3
26 Wire Mesh
- M4 m2
- M5 m2
- M6 m2
- M7 m2
- M8 m2
- M9 m2
- M10 m2
27 Waterproofing
- Integral ex FOSROC Menata Asa Sejahtera m3
- Membrane ex. Proofex Torchseal 3 PV m2
- Coating ex. Sika Top 107 Seal m2
- Brushbond Coating system M2
28 Floor Hardener ex. Nito Floor Hardtop Non Metalic 5 kg/m2 abu-abu Natural m2
29 Mortar Drymix ex Dry MixDry Mix
- Dry Mix untuk plesteran t = 10mm M2
- Thinbed untuk perekat bata ringan M2
- Mortar untuk acian t = 3mm M2
- Perekat keramik dinding Drymix tile addhesive M2

Analisa

- Floor screed M2
- Floor finish 2mm M2
- Perekat keramik lantai Drymix tile addhesive M2
- Tile Grout M2

Analisa

30 Kaso 5/7cm Borneo M3

31 Papan 2/20cm Borneo M3
32 Kayu 6/12cm Meranti M3
33 Kaso 5/7cm Kamper singkil M3
34 Papan 2/20cm kamper singkil M3
35 Kayu 6/12cm kamper singkil M3
36 Phenolic Film tebal 12mm lbr
37 Triplex 12mm lbr
38 Triplex 9mm lbr
39 Triplex 6mm lbr
40 Triplex 4mm lbr
41 Paku 5,7,10 & 12cm kg
42 Menie kayu kg
43 Keramik pelapis dinding dan lantai
- Keramik 20/20 untuk Lantai ( Lopez Bone, White ) ex KIA M2
- Keramik 20/20 untuk Dinding ex KIA polos M2
- Keramik 20/25 untuk Dinding ( Hero Beige ) ex KIA/Impresso M2
- Keramik 30/30 untuk Lantai ( Rocky Series ) ex KIA/Impresso M2
- Keramik 40/40 untuk Lantai ( White ) ex KIA/Impresso M2
- Keramik 10/20 untuk Plint ex Roman polos M2
- Keramik 10/30 untuk Plint ex KIA polos M'
- Keramik 10/40 untuk Plint ex KIA polos M2
44 Homogeneous tile 60/60 polished ( Black Onnyx ) ex Indogress M2
45 Plint Homogeneous tile 10/60 polished ex Indogress M'

Analisa


Analisa

DAFTAR UPAH HARIAN
Pekerja ( Kenek ) Rp.
Pembantu Tukang batu Rp.
Tukang Batu Rp.
Kepala Tukang Batu Rp.
Pembantu Tukang Kayu Rp.
Tukang Kayu Rp.
Kepala Tukang kayu Rp.
Tukang Gali Rp.
Kepala Tukang Gali Rp.
Tukang Besi Rp.
Kepala Tukang Besi Rp.
Tukang Listrik Rp.
Kepala Tukang Listrik Rp.
Tukang Plambing Rp.
Kepala Tukang Plambing Rp.
Tukang AC Rp.
Kepala Tukang AC Rp.

Analisa


Analisa

PEKERJAAN BOUPLANK
- Kaso borneo 4/6 M3
- Papan borneo 2/20 M3
- Paku M3
- Upah pasang M3
PEMBUATAN PAGAR SENG PER M' ( TINGGI 1 SENG )

- Kaso kayu borneo M3
- Paku 5 & 7cm Kg
- Split M3
- Pasir Beton M3
- PC Zak
- Seng gelombang BJLS 30 Lbr
- Cat minyak ( Glotex ) Kg
- Material bantu M3
- Upah M3
GALIAN TANAH PONDASI

- Upah galian tanah kedalaman kurang dari 1,50m M3
- Perapihan dan pemeliharaan galian M3
- Peralatan kecil M3
GALIAN TANAH UNTUK PONDASI

- Upah galian tanah kedalaman lebih dari 1,50m M3
- Peralatan kecil M3
URUGAN PASIR URUG PER M3

- Pasir Urug M3
Sub Total Materi
- Ongkos turun material Ls

- Upah + pemadatan M3

Analisa


Analisa

URUGAN SIRTU PER M3

- Sirtu M3
Sub Total Materi

- Upah pasang Ls
- Pemadatan CBR 6% M3
URUGAN KEMBALI SISI-SISI GALIAN PER M3

- Upah urugan M3
- Biaya alat pemadat M3
- Upah perapihan M3
URUGAN TANAH DARI LUAR PER M3

- Upah urugan M3
- Biaya alat pemadat M3
- Upah urugan dan perapihan M3
PEMBUANGAN TANAH KE LUAR SITE

- Biaya upah naik dan turun M3
- Pembersihan sisa-sisa buangan M3
- Biaya angkutan M3
ANGKUTAN,PEMINDAHAN/BUANGAN TANAH DI SITE

- Biaya pembuangan M3
- Pembersihan sisa-sisa buangan M3

Analisa

PEMADATAN TANAH DGN STAMPER PER M2

- Upah kerja M2
- Biaya stamper M2

Analisa

URUGAN SIRDAM PER M3

- Sirdam M3
Sub Total Materi

- Upah pasang Ls
- Pemadatan CBR 6% M3
PASANGAN MACADAM PER M2

- Lapisan macadam t=30cm M3
- Upah pasang M2
- Pemadatan M2
- Cor asphal 3kg/m2 M2
- Biaya pemadatan CBR 70% M2
- Material bantu, kuli turun dll M2
PEKERJAAN PENETRASI PER M2

- Lapisan split t=5cm M3
- Upah pasang M2
- Pemadatan M2
- Cor asphal 3kg/m2 M2
- Biaya pemadatan CBR 70% M2
- Material bantu, kuli turun dll M2
PEMASANGAN KANSTEEN BETON PRECAST PER M'

- Kansteen ex Cisangkan type DKI / K.04.1 M'
- Waste M'
- Gaian tanah M'

- Ongkos pasang M'
- Ongkos turun material M'

Analisa


Analisa

PEMASANGAN CAR STOPER PER BH

- Pipa besi hitam dia 3” panjang 2,00mm M'
- Material bantu ( perkuatan + cat ) M'
- Ongkos pasang M'

PEKERJAAN JALAN MASUK SEMENTARA

- Pemadatan tanah M2
- Urugan pasir urug M2
- Lantai kerja plastic M2
- Wire Mesh M 6 M2
- Cor beton K 175 t=15cm M2
- Upah kerja M2
- Ongkos turun material M2
TOPPING CONCRETE TEBAL 80MM PER M2

- Cor beton Readymix K 300FA M3
- Wire Mesh M 6 M2
- Bekisting M2
- Upah Cor M2
Upah pasang wiremesh M2
Ongkos turun material M2

Analisa

PASANGAN ANSTAMPING BATU KALI

- Batu kali M3
- Pasir pasang M3
Sub Total Materi
- Upah pasang M3
PASANGAN PONDASI BATU KALI AD. 1PC : 3PS PER M3

- Batu kali m3
- Pasir pasang M3
- PC Zak
Sub Total Materi
- Upah pasang M3
PASANGAN PONDASI BATU KALI AD. 1PC : 5PS PER M3

- Batu kali m3
- Pasir pasang M3
- PC Zak
Sub Total Materi
- Upah pasang M3
FINISHING RAMP
- Screed t=20mm M2
- Besi L 30.30.3 M'
- Bobokan + peramih M'
- Material bantu M2

Analisa


Analisa

LANTAI KERJA DENGAN READYMIX B0

- Readymix B0 M3
- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi
- Upah Cor M3
LANTAI KERJA DENGAN READYMIX K125 PER M3

- Readymix K125 Fly Ash M3
- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi
- Upah Cor M3
BETON READYMIX K175 PER M3

- Readymix K175 Non Fly Ash M3
- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi
- Upah Cor M3

Analisa

- Readymix K225 Non Fly Ash M3

- Ongkos pompa M3
- Operator M3
- Material bantu M3
- Test Kubus Beton M3
Sub Total Materi
- Upah Cor M3

- Readymix K2250 Fly Ash M3
- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi
- Upah Cor M3

- Readymix K300 Fly Ash 18% M3
- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi
- Upah Cor & Perapihan M3

1.05
0

Analisa


- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi
- Upah Cor M3

- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi
BETON READYMIX FC' 250 PER M3

- Readymix FC' 250 NFA M3
- Ongkos pompa M3
- Operator M3
- Material bantu M3
- Kubus beton M3
Sub Total Materi
- Upah Cor M3

Analisa


Analisa


- Readymix FC' 30 NFA Karya Beton M3
- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi

1.05
0

- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi
- Upah Cor M3

- Ongkos pompa M3
- Operator M3
- Material bantu M3
Sub Total Materi

Analisa


Analisa

PEKERJAAN BESI BETON PER KG

- Besi beton U 24 Kg
- Kawat beton Kg
- Beton decking bh
- Ongkos turun material Kg
Sub Total Materi
- Upah Kg
PEKERJAAN BESI BETON PER KG

- Besi beton U 40 IS Kg
- Kawat beton Kg
- Beton decking bh
- Ongkos turun material Kg
Sub Total Materi
- Upah Kg
HARGA RATA-RATA BESI 24 & 40 Kg
PARAPET RAMP TINGGI 500MM TEBAL 10CM PER M'

- Beton Fc'35 Mpa M3
- Bekisting M2
- Besi beton Kg
Sub Total Materi
- Upah Kg
PEKERJAAN WIRE MESH M4 PER M2

- Wire Mesh M4 M2

Analisa

Sub Total Materi
- Upah M2

- Wire Mesh M5 M2
Sub Total Materi
- Upah M2

Analisa


- Wire Mesh M6 M2
Sub Total Materi
- Upah M2

- Wire Mesh M8 M2
Sub Total Materi
- Upah M2

- Wire Mesh M10 M2
Sub Total Materi
- Upah M2
PEKERJAAN BEKISTING PILE CAPS & TIE BEAM PER M2

- Bataco putih Bh
- PC Zak
- Pasir pasang M3
- Material bantu M2
Sub Total Materi
- Upah pasang M2

Analisa

PEKERJAAN BEKISTING PILE CAPS & TIE BEAM PER M2

- Batu bata Bh
- Pasir pasang M3
- PC Zak
- Material bantu Ls
Sub Total Materi
- Upah pasang M2

Analisa

SCREED T=15MM UNTUK PASANGAN KERAMIK DINDING PER M2

( ADUKAN IPC : 3PASIR HALUS )
- Pasir pasang M3
- PC Zak
- Upah ngaduk M2
SCREED T=20MM UNTUK PASANGAN KERAMIK LANTAI M2

( ADUKAN IPC : 3PASIR )
- Pasir pasang M2
- PC Zak
- Upah plester M2
SCREED T=3CM UNTUK PELINDUNG WATERPROOFIG PER M2

- Pasir pasang M3
- PC ( termasuk untuk acian ) Zak
- Wiremesh M4 M2
- Upah plester + acian+wiremesh M2
SCREED T=5CM UNTUK PELINDUNG WATERPROOFIG PER M2

- Pasir pasang M3
- Wiremesh M4 M2
- Upah plester + acian+wiremesh M2

Analisa

SCREED T=3CM UNTUK LANDASAN FLOOR HARDENER PER M2

- Pasir pasang M3
- PC Zak
- Wiremesh M4 M2
- Upah plester M2

Analisa

SCREED T=3CM + ACIAN UNTUK PASANGAN VINYL, PARQUETE

PER M2
- Pasir pasang M3
- Upah screeding + acian M2
SCREED T=4CM UNTUK PASANGAN KERAMIK LANTAI PER M2

- Pasir pasang M3
- Upah ngaduk M2
SMOOTH CONCRETE ADUKAN 1:3

- Pasir Beton M3
- PC Zak
- Kawat ayam M2
- Upah screeding M2
- Upah acian M2
WATERPROOFING PADA TOILET PER M2

- Brushbond Coating system M2
- Sceed t=25mm M2

Analisa

- Pembersihan M2
- Coating waterproofing 2x M2
- Tali air M2
- Material bantu M2
WATERPROOFING DAK ATAP, CANOPY & KOLAM RENANG PER M2

- Waterproofing membrane ex Proofex Torchseal 3 PV M2
- Screed t=30mm M2
- Wire Mesh M6 M2
- Upah waterproofing M2
- Upah pasang Wire Mesh M2
- Material bantu M2

Analisa

WATERPROOFING TYPE INTEGRAL PER M3 BETON

- Waterproofing Integral ex CONPLAS X 421 ( MAS ) M3
- Screed t=25mm M3
- Wire Mesh M6 M3
- Upah waterproofing M3
- Upah pasang Wire Mesh M3
- Material bantu M3
FLOOR HARDENER MAS

- Non metalic Floor hardener
Nitofloor Hardtop natural ex Fosroc 5 Kg/m2 M2
- Trowelling M2
- Material bantu M2
FLOOR HARDENER MAS

- Screed 5 cm M2
- Material bantu M2
- Upah pasang M2
Ramp finish floor hardener ex. Fosroc/grace warna rough finish 5 kg/m2 termasuk
trowel finish, alur tali air setiap 300 mm dari besi siku 30x30x3 di galvanis, Side walk,
gutter dan terpasang sesuai spesifikasi dan gambar (FH)
- Trowelling M2
- Besi L 30.30.3 M'
- Material bantu M2
- Upah perapihan M2

Analisa

PROTECTOR SUDUT KOLOM

- Besi L 50.50.5 M'
- Menie zinchromat M'
- Material bantu M'
- Upah pasang + welding M'

Analisa

WATER STOP PVC PER M'

- Water Stop SIKA SWELL ex Sika M'
- Upah pasang M'
- Material bantu M'
EPOXY BOUNDING AGENT ( PADA LANTAI )

- Epoxy waterbase ex Sikka M2
- Material dan alat bantu M2
SIAR DELATASI PER M'

- Besi plat galvanise 3x19mm M'
- Angkur dan las2san M'
- Water stop PVC 3cm M'
- Epoxy waterbase ex Sikka M'
Sub Total Materi
- Upah pasang dan bongkar bekisting M2
DUDUKAN GONDOLA 300X120X250MM PER BH

- Cor beton M3
- Base plat t=10mm Bh
- Angkur Ø 16mm Bh
- Grouting Ttk
Sub Total Materi
- Upah kerja Bh
DUDUKAN GONDOLA 300X450X250MM PER BH

- Cor beton M3

Analisa

- Base plat t=10mm Bh

- Angkur Ø 16mm Bh
- Grouting Ttk
Sub Total Materi
- Upah kerja Bh
PASANGAN ANSTAMPING BATU KALI

- Batu kali M3
- Pasir pasang M3
- ` M3
Sub Total Materi
- Upah pasang M3
PEKERJAAN LUAR
SALURAN AIR LEBAR 60CM KEDALAMAN 40CM PER M'

- Galian tanah M3
- Urugan pasir 10cm M3
- Lantai kerja 5cm M3
- Beton saluran Fc 25MPa t=15cm M3
- Bekisting M2
- Besi beton dia 8mm satu lapis Kg
- Grill tutup saluran M2
- Material bantu dan perapihan M'
SALURAN AIR LEBAR 40CM KEDALAMAN 50CM PER M'

- Galian tanah M3
- Beton saluran Fc' 25 Mpa t=15cm M3

Analisa

- Bekisting M2
- TUTUP BETON M2
BAK KONTROLUKURAN 70 X 70 X40CM PER UNIT

- Galian tanah M3
- Bekisting M2
- Tutup beton t=15cm + kait M3
- Material bantu dan perapihan Bh
BAK KONTROLUKURAN 200 X 60 X40CM PER UNIT

- Galian tanah M3
- Bekisting M2
- Besi beton Kg
- Grill besi plat strip 50.5 lebar 600mm + cat finish M2
- Dudukan grill besi L 50.50.5 M'

Analisa

SUMUR RESAPAN AIR Ø 1000 KEDALAMAN 2,00M PER UNIT

- Galian tanah M3
- Pasangan Buis beton Ø 1000mm Bh
- Urugan kembali sisi-sisi luar buis beton M3
- Lime stone M3
- Ijuk Glg
- Tutup beton berlobang Bh
SALURAN AIR BUIS BETON Ø 800MM PER M'

- Galian tanah 0.5024 M3
- Pasangan Buis beton Ø 800mm Dari Dusas 2,50m Bh



Analisa


KOLAM RESAPAN AIR UKURAN 20,40X7,40X2,70M PER UNIT

- Urugan kembali sisi dinding bagian luar M3
- Pembuangan tanah lebih didalam site M3
- Pasangan dinding bata merah M2
- Plesteran dinding bata M2
- Pasangan batu kosong M3
- Material bantu dan perapihan Ls
Pondasi menerus batu kali, termasuk galian tanah, pasir urug dan siar timbul
finish cat, terpasang sesuai gambar dan spesifikasi
PLANTER BOX PER M'

- Galian tanah M3
- Urugan pasir bawah pondasi M3
- Pasangan bata M2
- Plesteran + acian M2
- Plester toping dan ban-banan 10cm M'
- Urugan tanah 30cm dibagian dalam M3

Analisa

PEKERJAAN JALAN PER M2 DRW. S-OT-1102

- Urugan lapisan sirtu tebal 30cm M2
- Lapisan Macadam tebal 25cm M2
- Lapissan penetrsai split t=5cm M2
- Teak coat asphal 2Kg/m2 M2
- Hotmix tebal 5cm M2
Sub Total Materi
- Biaya pemadatan badan jalan M2

- Upah urugan sirtu M2
- Upah urugan macadam M2
- Upah urugan abu batu M2
- Upah pekerjaan hotmix M2
MARMER UJUNG PANDANG 60X60CM ( DROP OFF ) PER M2

- Urugan pasir t=10cm M2
- Lantai kerja t=5cm M2
- Plat beton bertulang t=20cm M2
- Marmer Ujung Pandang M2
- Material bantu M2
Sub Total Materi
GRASS BLOCK EX CONBLOCK INDONESIA PER M2

- Urugan Sirdam t=25cm M2
- Abu batu 4cm ( dasar & filler ) M2
- Grass Block t=10cm abu-abu natural M2
- Material bantu M2
Sub Total Materi
- Upah pasang M2
- Biaya stamper M2

Analisa

PAVING BLOCK EX CISANGKAN PER M2

- Urugan Sirdam t=25cm M2
- Abu batu 4cm ( dasar & filler ) M2
- Paving block ex CI type Conbloc.4 tebal 8cm warna natural M2
Sub Total Materi
- Upah pasang non pola M2

- Biaya stamper M2
- Material bantu M2
Pot bunga ukuran 800x800x800mm, termasuk dinding bata, plester + aci, cat,
terpasang sesuai gambar dan spesifikasi : - provisional
- Pasangan bata M2
- Plesteran M2
- Tanah isian M3
Pagar dengan pondasi dan dinding beton bertulang tebal

masing-masing 25cm dan 20cm, termasuk galian tanah,u-
rugan pasir dan lantai kerja, termasuk juga grill pipa besi
hitam Ø 2"+ cat finish dan material bantu ( DRW. AR1408
WO & S.OT 1103 & 1104 ) - TYPE 1 ( PAGAR DEPAN )
- Galian tanah M3
- Beton Pondasi & Dinding Fc' 25 Mpa t=13cm M3
- Bekisting M2

Analisa

- Besi Beton D13-150 & D10-200 Kg

- Urugan tanah kembali M3
- Grill besi Ø 2" M2
- Cat tembok M2
HARGA PER M' M'
Pagar Type 1A ( DEPAN )

rugan pasir dan lantai kerja, termasuk juga granit Import
ex China/India pada seluruh permukaan pagar adan mate-
rial bantu ( DRW. AR 1408.WO & S.OT 1103 & 1104 )
- Galian tanah M3
- Bekisting M2
- Besi Beton D13-150 & D10-200 Kg
- Granit ex China Nero Asaluto M2
- Logo M2
HARGA PER M' M'
Pagar Type 2 ( SUDUT KIRI & KANAN DEPAN )

rugan pasir dan lantai kerja, termasuk juga cat dinding
ex Dulux Weathershield dan material bantu.
( DRW. AR 1408.WO & S.OT 1103 & 1104 )
- Galian tanah M3

Analisa


- Bekisting M2
- Besi Beton D13-150 & D10-200 Kg
- Cat tembok M2
HARGA PER M' M'

Analisa

Pagar Type 3 ( SAMPING KIRI & KANAN )

Pagar keliling bangunan tinggi overall 2800 mm terdiri dari galian tanah, urugan,
lantai kerja, pondasi footplate, Dinding pagar dari bata merah termasuk
kolom praktis serta balok praktis , plester aci luar dalam+ finish cat ,
secara struktur harus kuat (gamb AR 1403 WO)
- Galian tanah M3
- Anstamping batu kali t=30cm M3
- Pondasi Batu kali tinggi 140cm x 40/125cm M3
- Sloop beton 20/30 FC'25MPa M3
- Kolom beton 20/40 FC'25MPa M3
- Ringbalk 15/20 FC'25MPa M3
- Pasangan bata tinggi 3,00M & 2,50m M2
- Plester + acian M2
- Cat tembok Dulux Weathershield M2
HARGA PER M' M'
Pagar Type 4 ( SAMPING KIRI & KANAN )

Pagar dengan pondasi batu kali lengkap dengan sloop, ko-
lom dan ring balk beton bertulang, termasuk dinding bata,
plesteran dan finishing cat Dulux Weathershield dan mate-
rial bantu ( DRW. AR 1408.WO & S.OT 1103 & 1104 )
- Galian tanah M3
- Anstamping batu kali t=30cm M3
- Pondasi Batu kali tinggi 140cm x 40/125cm M3
- Sloop beton 15/20 FC'25MPa M3
- Kolom beton 15/20 FC'25MPa M3
- Ringbalk 15/20 FC'25MPa M3
- Pasangan bata tinggi 1,00m M2
- Plester + acian M2
- Cat tembok Dulux Weathershield M2
HARGA PER M' M'
Guard house ukuran overall lebar 2500mm, panjang 2500mm, tinggi 3000mm,

Analisa

terpasang (gamb AR 1407 WO)

- Pek. Struktur
- - Galian tanah M3
- - Pasir urug M3
- - pondasi batu kali M3
- - Lantai kerja M3
- - pondasi plat menerus M3
- - Tie Beam M3
- - Kolom 20/30 M3
- - Balok M3
- - Plat dak M3
- Pas. dinding bata M2
- Plesteran + aci M2
- Keramik lantai 30/30 M2
- keramik dinding 30/30 M2
- Cat dinding M2
- Cat plafond M2
- Pintu kaca rangka aluminium 800x2200 Bh
- Pintu PVC ( Toilet ) Bh
- Jendela kaca rangka aluminium 700x1400 Bh
- Jendela boufenlich rangka aluminium 600x600 Bh
- Closet Jongkok Bh
- Kran air Bh
- Floor drain Bh
Ramp dengan struktur beton tebal 120mm, finish Floor hardener ( ex-Fosroc/Grace
) warna rough finish 5 kg/m2 termasuk trowel finish, alur tali air setiap 300 mm
dari besi siku 30x30x3 di galvanis, Gutter L 50 mm, side walk terpasang sesuai
gambar dan spesifikasi :
- Plat beton M3
- Balok beton M3
- Bekisting plat M2
- Bekisting balok M2
- Besi beton plat Kg
- Besi beton balok Kg
- Floor Hardener M2
- Tali air dengan L 30.30.3 ( sersan groove ) M2

Analisa

Ruang PLN ukuran overall lebar 4400mm, panjang 7700mm terpasang

- Pek. Struktur
- - Galian tanah M3
- - Pasir urug M3
- - pondasi batu kali M3
- - Lantai kerja M3
- - pondasi plat menerus M3
- - Plat beton lantai M3
- - Tie Beam M3
- - Kolom 20/40 M3
- - Balok M3
- - Plat dak M3
- Pas. dinding bata M2
- Plesteran + aci M2
- Floor Hardener M2
- Cat dinding M2
- Cat plafond M2
- Pintu besi 2 daun Bh
Bak Bunga ukuran 450mm.x 600mm terdiri dari dinding

bata , plester aci, water profing , F Drain, cat emultion
permukaan bertexture sesuai gambar dan spesifikasi
- Beton Fc300 M3
- Bekisting M2
- Besi beton Kg
- Drymortar smooth surface M2
- waterproofing M2
- Cat weathershield M2
- Floor drain e Toto Bh

Analisa

Penutup area parkir dengan struktur baja finish cat, pondasi, termasuk penutup
atap dengan zincalum, terpasang sesuai gambar dan spesifikasi : (gamb AR 1409
WO) - provisional ( Analisa dihitung per 6,00m x 6,20m )
- Kolom Pipa dia 8" 0.628 M'
- Kuda2 pipa dia 4" 0.314 M'
- Bubungan pipa 8" 0.628 M'
- Schoor pipa dia 3" 0.2355 M'
- Gording pipa dia 2" 0.00785 M'
- Atap Zincalum M2
- Lisplank GRC 8mm lebar 150mm + cat M'
- Cat finish M2
HARGA PER M' M'
Exhaust Tunnel dari beton bertulang dengan ukuran lebar 3500mm, tinggi
600mm, tebal 250mm Beton f'c 30Mpa + WP Integral, besi memanjang D10-250,
besi melingkar D13-200 termasuk galian tanah, pasir urug 100mm, lantai kerja
50mm, urugan kembali ( TYPE 3/ POT.B )
- Pasir urug M3
- Lantai kerja M2
- Beton Fc'30Mpa M3
- Bekisting M2
- Besi beton Kg
- Integral waterproofing ex Fosroc M3
- Aluminium louvre 2500mmx100mm Bh
- Cat weathershield Bh
HARGA PER M' M'
50mm, urugan kembali ( TYPE 2 / POT. D)
- Pasir urug M3
- Lantai kerja M2
- Beton Fc'30Mpa M3

Analisa

- Bekisting M2
- Besi beton Kg
HARGA PER M' M'
50mm, urugan kembali ( TYPE 2 / POT. A)
- Pasir urug M3
- Lantai kerja M2
- Beton Fc'30Mpa M3
- Bekisting M2
- Besi beton Kg
HARGA PER M' M'
Intake Tunnel dan cable trench dari beton bertulang dengan ukuran lebar 1500mm,
tinggi 1500mm, tebal 250mm Beton f'c 30Mpa + WP Integral, besi memanjang
D10-250, besi melingkar D13-200 termasuk galian tanah, pasir urug 100mm, lantai
kerja 50mm, urugan kembali

Analisa

- Pasir urug M3
- Lantai kerja M2
- Beton Fc'30Mpa M3
- Bekisting M2
- Besi beton Kg
HARGA PER M' M'
BETON KOLOM DAN BALOK PRAKTIS PER M'

- Beton readymix K175 M3
- Material bekisting M2

Analisa

- Kawat beton Kg
- Besi beton Kg
Sub Total Material
- Upah cor beton M'

- Upah bekisting M'
- Upah besi beton M'
- Upah turun besi beton Kg
KOLOM & BALOK PRAKTIS PER M' M'
PASANGAN DINDING CELCON ( DINDING DALAM ) PER M2

- Celcon 10 cm satu lapis M2
- Dry Mix thin bed 111 M2
- Kolom praktis M'
- Material bantu Ls
- Biaya distribusi Ls
- Upah pasang M2
PASANGAN DINDING CELCON T=100MM ( DINDING LUAR ) PER M2

- Celcon 10 cm satu lapis M2
- Dry Mix thin bed 111 M2
- Kolom praktis & balok praktis M'
- Material bantu Ls
- Biaya distribusi Ls
- Upah pasang M2

Analisa

PLESTERAN DAN ACIAN DINDING CELCON DG. DRYMIX PER M2

UNTUK DINDING DALAM
- Drymix plester M2
- Drymix Aci M2
- Material bantu Ls
- Upah skonengan m'

- Upah plesteran M2
- Upah acian M2
- Upah transportasi M2
PLESTERAN DAN ACIAN DINDING CELCON DG. DRYMIX PER M2

UNTUK DINDING LUAR
- Drymix plester m2
- Drymix Aci M2
- Material bantu Ls
- Upah skonengan m'

- Upah plesteran M2
- Upah acian M2
ACIAN DENGAN MORTAR DRYMIX PADA BETON EXPOSED PER M2

- Mortar Drymix MU-301 t=15mm untuk plesteran m2
- Mortar Drymix MU-200 t=3mm untuk acian M2
- Material bantu Ls
- Upah sponengan m'

- Upah plesteran M2
- Upah acian M2

Analisa

FLOOR LANTAI PER M2

- Pasir pasang M3
- PC Zak
- Material bantu M2
- Upah M2
KERAMIK TILE PADA LANTAI UK.30X30CM PER M2

- Keramik tile M2
- Waste M2
- Floor Screed MU440 M2
- Perekat keramik MU450 M2
- Grouting MU408 M2
- Material bantu M2
Sub Total Materi
- Upah ngaduk screed M2

Analisa

- Upah pasang M2
PAS. KERAMIK TILE 30/30CM TYPE RUSTIC PADA TANGGA PER M2

- Keramik tile M2
- Waste M2
- Grouting MU408 M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2
PAS. KERAMIK TILE 20/20CM PADA DINDING PER M2

- Keramik tile M2
- Waste M2
- Plesteran drymix M2
- Perekat keramik Drymix tile addhesive M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2

Analisa


Analisa

PAS. HOMOGENEOUS TILE 60/60 PADA DINDING PER M2

- Homogeneous tile 60/60 polished ex Granito Group Salsa M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2
PAS. HOMOGENEOUS TILE 20/60 PADA PLANTING AREA PER M2

- Homogeneous tile 60/60 polished ex Granito Group Salsa M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2
PAS. MARMER LOKAL PADA DINDING PER M2

- Marmer lokal ex Ujung Pandang 60/60 polished M2
- Waste M2
- Tile Groute M2
- Poles maemer M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2

Analisa

PAS. GRANIT EX IMPORT 60/60 PADA DINDING PAGAR PER M2

- Granit ex China Nero Asaluto 60/60 polished M2
- Waste M2
- Tile Groute M2
- Poles maemer M2
- Material bantu M2
Sub Total Materi

- Upah pasang ( Wet System ) M2
PAS. KERAMIK TILE 30/30CM PADA DINDING PER M2

- Keramik tile 30/30 ex Romangress polished M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2
PAS. BATU ALAM 30/30CM PADA DINDING PER M2

- Batu alam ex Garut warna abu-abu gelap M2
- Waste M2
- Plesteran MU380 M2
- Grouting MU408 M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2

Analisa

PAS. BATU ANDESIT 60/60CM PADA DINDING PER M2

- Batu andesit ber-alur warna hitam 60/60 M2
- Waste M2
- Plesteran MU380 M2
- Grouting MU408 M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2
MARMER LOKAL 60X60CM PADA LANTAI PER M2

- Marmer ex Ujungpandang 60/60 KW premium M2
- Waste M2
- Leveling Lantai +/- 3cm M2
- Floor screed Drymix 30mm M2
- Floor Finished Drymix 2mm M2
- Tile Groute M2
- Sikosol polished M2
- Material bantu M2
Sub Total Materi

- Upah pasang granit M2
GRANIT FRAME EX CHINA 30X60CM PADA LANTAI PER M2

- Granit ex China 30/60 polished M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

Analisa


GRANIT EX CHINA 60X60CM PADA LANTAI PER M2

- Granit ex China 60/60 Nero Asaluto M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

GRANIT BAKAR EX CHINA 60X60CM PADA LANTAI PER M2

- Granit ex China 60/60 Impala Red M2
- Waste M2
- Tile Groute M2

Analisa

- Material bantu M2
Sub Total Materi
HOMOGENEOUS TILE UNTUK LANTAI 60X60CM PER M2

- Homogeneous tile ex Granito 60/60cm polished Salsa Group M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi
- Upah pasang keramik M2
HOMOGENEOUS TILE ANTI SLIP UTK LANTAI 60X60CM PER M2

- Homogeneous tile ex Essenza 60/60cm Unpolished Domus Group A M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

HOMOGENEOUS TILE UNTUK LANTAI 30X30CM PER M2

- Homogeneous tile ex Granito 60/60cm polished Silver Group M2
- Waste M2

Analisa


- Tile Groute M2
- Material bantu M2
Sub Total Materi

PLINT GRANIT EX CHINA UK.10X60CM PER M'

- Granit ex china 10/60 pingul sebelah atas M'
- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi
- Upah pasang keramik M'
PLINT GRANIT EX CHINA UK.60X60CM PER M'

- Granit ex china 60/60 pingul sebelah atas M'
- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi
PLINT GRANIT TILE UK.10X60CM PER M'

- Homogeneous tile ex Granito Salsa Group/Diamond cutting size 10/60cm M'
- Waste M'
- Tile Groute M2

Analisa

- Material bantu M2
Sub Total materi
PLINT GRANIT TILE UK.10X30CM PER M'

- Homogeneous tile ex Granito Salsa Group/Diamond cutting size 10/30cm M'
- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi
DINDING GRANIT TILE PADA PLANTING AREA 20/60CM PER M'

- Homogeneous tile ec Niro Granit 20/60cm M'
- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi

PEKERJAAN PASANGAN VINYL PER M2

- Vynil tile ex Tajima M2
- Waste M2

Analisa

- Under layer M2
- Material bantu M2
Sub Total materi
- Upah pasang M2
PEKERJAAN PASANGAN PARQUETTE PER M2

- Parquette ex TEKA type M2
- Waste M2
- Under layer M2
- Material bantu M2
Sub Total materi
- Upah pasang M2
PEKERJAAN PASANGAN CARPET PER M2

- Carpet ex SMJ, Miliken Desso density 37,00 OZ/Yd2 M2
- Waste M2
- Under layer M2
- Material bantu M2
Sub Total materi
- Upah pasang M2
PEKERJAAN PASANGAN RISED FLOOR PER M2

Analisa

- Rised floor TK-800 HPL Panel 600x600mm M2

- Waste M2
- Under layer M2
- Material bantu M2
Sub Total materi
- Upah pasang M2
KERAMIK TILE 30CMx30CM PADA LANTAI PER M2

- Keramik tile ex Roman 30/30 polos M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

PAS. MOZAIK PADA LANTAI DAN DINDING POND PER M2

- Mozaik ex Kuda laut M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total Materi

- Upah pasang M2
- Upah grouting M2

Analisa

PLINT KERAMIK TILE DINDING UK.10X30CM PER M'

- Plint Keramik tile ex Roman ukuran 10/30 cm M'
- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi
- Upah pasang plint M'
STEP NOSING 10/30 EX ROMAN PER M'

- Step Nosing keramik tile ex Roman 10/20cm M'
- Waste M'
- Tile Groute M2
- Material bantu M'
Sub Total materi
INSULASI DAK ATAP PER M2

- Insulasi Dak Atap MDU Shield Fiber Cellilose Cool & Coosy M'
- Waste M'
- Material bantu M2
Sub Total materi

Analisa


- Plint Keramik tile ex Artistika ukuran 10/20 cm M'
- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi
KERAMIK TILE 20CMx20CM PADA LANTAI PER M2

- Keramik tile M2
- Waste M2
- Grouting MU408 M2
- Material bantu M2
Sub Total Materi


Analisa

KERAMIK TILE DINDING UK.20X25CM PER M2

- Keramik ex ROMAN 20/25 cmgolongan A M2
- Waste M2
- Tile Groute M2
- Material bantu M2
Sub Total materi

- Keramik tile ex Roman 10/40cm M'
- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi

- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi

Analisa


Analisa


- Waste M'
- Tile Groute M2
- Material bantu M2
Sub Total materi
PASANGAN PLINT KAYU TINGGI 100MM PER M'

- Plint kayu nyatoh tebal 10mm tinggi 100mm bagian atas dipinggul M'
- Waste M'
- Melamic M'
- Material bantu M'
Sub Total Materi
- Upah pasang M'

- Upah cat M'

Analisa

PEKERJAAN PINTU BESI

DOUBLE STEEL SWING DOOR ( TYPE PB-1 )
UKURAN 1800MM X 2200MM
- Door & Frame Unit
- Hardware Set
- Material bantu Unit
- Cat duco M2
Sub Total Materi
- Upah pasang Unit

- Perapihan kembali pekejaan sipil Unit
SINGLE STEEL SWING DOOR ( TYPE PB-2 )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit

SINGLE STEEL SWING DOOR ( TYPE PB-3 )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit

DOUBLE STEEL SWING DOOR + LOUVRE ( TYPE PB-4 )

- Door & Frame Unit
- Hardware Set

Analisa

- Cat duco M2
Sub Total Materi
- Upah pasang Unit

DOUBLE STEEL SWING DOOR + LOUVRE ( TYPE PB-5 )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit


Analisa

SINGLE FIRE DOOR W/ PYRANS GLASS ( TYPE PK-1 )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit

DOUBLE ASYMETRY FIRE DOOR ( TYPE PK-2 )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit

SINGLE HALF STEEL DOOR ( TYPE PS-1 )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit

SINGLE HALF STEEL DOOR ( TYPE PS-2 )

Analisa


- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit


Analisa

STEEL LOUVRE ( TYPE SL )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit

DOUBLE STEEL DOOR ( TYPE PJ-2 )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit

STEEL WINDOW WITH CLEAR GLASS ( TYPE SW )

- Door & Frame Unit
- Hardware Set
- Cat duco M2
Sub Total Materi
- Upah pasang Unit


Analisa


Analisa

PEKERJAAN DAUN PINTU KAYU + KUSEN ALUMINIUM
TYPE PA-1 ( 800X2200MM )

- Kusen aluminium ex YKK 2"x6" t=1.2mm M'
- Rangka pintu kayu kamper oven lapis teakwood luar dalam+Louvre Bh
- List aluminium pada daun pintu & Louvre luar dalam M'
- Hinges ex Dorma 4x3x3mm-2BB-SS Bh
- Handle ex Dorma TH 123/SS Set
- Lockcase ex Dorma DST 752/55mm-Sp20/SS M2
- Cylinder ex Dorma PC 91/61mm/ Nickel Set
- Door Closer ex Dorma TS 7100/3(2)/ Silver Set
- Flush Bolt ex Bonco FB 019/8x12"/F24 Set
- Melamic daun pintu M2
- Material bantu Set
- Upah pasang pintu Bh
- Upah pasang hardware Set
TYPE PA-1A ( 800X2300MM )

- Upah pasang pintu Set
TYPE PA-1B ( 900X2300MM )


Analisa


TYPE PA-2 ( 800X2300MM )

- Rangka pintu kayu kamper oven lapis teakwood luar dalam Bh

Analisa

TYPE PA-3 ( 1400X2300MM )

- Rangka pintu kayu kamper oven lapis teakwood luar dalam 1x2,25 Bh
- Rangka pintu kayu kamper oven lapis teakwood luar dalam 0,4x2,25 Bh
- Irung - irung Bh
TYPE PA-4 ( 6200X2300MM ) Analisa untuk 2000x2300

- Irung - irung Bh
- Lockcase ex Dorma DST 752/55mm-Sp20/SS Set
TYPE PA-5 ( 2000X2300MM )

- Irung - irung Bh

Analisa



Analisa

TYPE PA-6 ( 800X2300MM )

- Irung - irung Bh
TYPE PA-7 ( 2000X2300MM )

- Irung - irung Bh

Analisa


Analisa

BETON MEJA WASHTAFEL LEBAR 0,60M PANJANG 1,00M

- Rangka besi L 50.50.5 Kg
- Multipleks 12mm M2
- Granit ex China M2
- Upah pasang dan perapihan M'
BETON MEJA KITCHEN ZINK LEBAR 0,60M PANJANG 1,00M

- Rangka besi L 50.50.5 Kg
- Multipleks 12mm M2
- Keramik 30/30 M2
- Upah pasang dan perapihan M'
PEMASANGAN KACA CERMIN PER M2

- Cermin 6mm dengan ukuran lebar 1650m x tinggi 900mm M2
- Bevel 3cm M'
- Gosok mesin M'
- Sealent double tape M2
- Plywood 9mm dan material bantu M2
- List granit 5cm M'
- Pasang dan finishing M2
PEMASANGAN KACA CERMIN 780MMX1400MM PER BUAH

- Cermin 6mm ex Asahimas M2
- Bevel 3cm M'
- Gosok mesin M'
- List kayu nyatoh lebar 65mmxtebal 25mm M'
- Material bantu M2
PEMASANGAN KACA CERMIN 700MMX1400MM PER BUAH

- Cermin 6mm ex Asahimas M2
- Bevel 3cm M'

Analisa

- Gosok mesin M'

- List kayu nyatoh lebar 65mmxtebal 25mm M'
- Material bantu M2

Analisa
VOLUME HARGA JUMLAH HARGA JUMLAH

SATUAN HARGA SATUAN HARGA
-
0.005 Koef 1.050
- Prof -
- Kobaj 1.03
- Kobes 1.05 1.05
0.030 Profit + 1 1.000
0.002 Kobes 1.100
0.013 PPN 1.100
- vol 1.000
SAN 0.600 TOTO
0.050 ALUM 0.880 DIKA
Disrom 0.80
0.08 Dollars 9,500.00
granito 1.20
Disgran 0.650 INDOGRESS
Monalisa 1.10
Baja 1.00
Dismon 0.80
ppn1 0.10
Unit 10.00
Schedule 10.00
Aci 4.00
12.00 kobet 1.03
0.2220 2.66 Mesh 6,975
0.3950 4.74 Aci 4.00
0.6170 7.40 ppn1 1.10
0.8880 10.66 Disam 1.00
1.0420 12.50 ME 1.00
1.5800 18.96 Intig 1.00
2.2500 27.00 Hary 1.10
2.9800 35.76 Bos 0.80
3.8500 46.20 Bos 0.80
melamik 75000
duco pintu besi 40000
9.33 112.00 Dika 1.00
14.00 168.00 Fenin 0.95
21.33 256.00 Intigraha 1.00
29.60 355.20 Lion 1.00
36.70 440.40 Bostinco 1.00
66.00 792.00 Dusasfun 1.00
Conblock Indonesia 1.00
4.07 24.40
4.97 29.80
9.27 55.62

Analisa

48.61 140.00
64.93 187.00
80.90 233.00
97.22 280.00
1.36 8.16
2.42 14.50
3.75 22.50

Analisa

1.00 48,181.82 48,181.82 50,590.91 50,590.91

1.00 48,181.82 48,181.82 50,590.91 50,590.91
1.00 180,000.00 180,000.00 189,000.00 189,000.00
1.00 175,000.00 175,000.00 183,750.00 183,750.00
1.00 130,000.00 130,000.00 136,500.00 136,500.00
1.00 169,000.00 169,000.00 177,450.00 177,450.00
1.00 137,000.00 137,000.00 143,850.00 143,850.00
1.00 155,000.00 155,000.00 162,750.00 162,750.00
1.00 175,000.00 175,000.00 183,750.00 183,750.00
1.00 158,000.00 158,000.00 165,900.00 165,900.00
1.00 175,000.00 175,000.00 183,750.00 183,750.00
1.00 500.00 500.00 525.00 525.00
1.00 350.00 350.00 367.50 367.50
1.00 250.00 250.00 262.50 262.50
1.00 46,500.00 46,500.00 48,825.00 48,825.00
1.00 34,875.00 34,875.00 36,618.75 36,618.75
1.00 46,500.00 46,500.00 48,825.00 48,825.00
1.00 34,875.00 34,875.00 36,618.75 36,618.75
1.00 47,000.00 47,000.00 49,350.00 49,350.00
1.00 34,875.00 34,875.00 36,618.75 36,618.75
1.00 6,405.52 6,405.52 6,725.80 6,725.80

1.00 6,430.52 6,430.52 6,752.05 6,752.05
1.00 15,000.00 15,000.00 15,750.00 15,750.00
1.00 11,666.67 11,666.67 12,250.00 12,250.00
1.00 450,000.00 450,000.00 472,500.00 472,500.00

1.00 465,000.00 465,000.00 488,250.00 488,250.00
1.00 515,000.00 515,000.00 540,750.00 540,750.00
1.00 650,000.00 650,000.00 682,500.00 682,500.00
1.00 616,000.00 616,000.00 646,800.00 646,800.00
1.00 650,000.00 650,000.00 682,500.00 682,500.00
1.00 705,000.00 705,000.00 740,250.00 740,250.00
1.00 9,502.98 9,502.98 9,978.13 9,978.13

1.00 14,848.02 14,848.02 15,590.42 15,590.42
1.00 21,380.16 21,380.16 22,449.17 22,449.17
1.00 29,099.40 29,099.40 30,554.38 30,554.38
1.00 38,005.75 38,005.75 39,906.04 39,906.04
1.00 48,105.36 48,105.36 50,510.63 50,510.63
1.00 59,385.91 59,385.91 62,355.21 62,355.21
1.00 70,000.00 70,000.00 73,500.00 73,500.00

1.00 55,000.00 55,000.00 57,750.00 57,750.00
1.00 28,000.00 28,000.00 29,400.00 29,400.00
1.0000 32,500.00 32,500.00 34,125.00 34,125.00
1.00 12,500.00 12,500.00 13,125.00 13,125.00
1.00 8,670.00 8,670.00 9,103.50 9,103.50

1.00 4,700.00 4,700.00 4,935.00 4,935.00
1.00 2,720.00 2,720.00 2,856.00 2,856.00
1.00 8,864.29 8,864.29 9,307.50 9,307.50

Analisa

1.00 3,035.71 3,035.71 3,187.50 3,187.50
1.00 3,825.00 3,825.00 4,016.25 4,016.25
1.00 8,864.29 8,864.29 9,307.50 9,307.50
1.00 4,250.00 4,250.00 4,462.50 4,462.50

Analisa

1.00 1,600,000.00 1,600,000.00 1,680,000.00 1,680,000.00

1.00 1,650,000.00 1,650,000.00 1,732,500.00 1,732,500.00
1.00 1,700,000.00 1,700,000.00 1,785,000.00 1,785,000.00
1.00 2,750,000.00 2,750,000.00 2,887,500.00 2,887,500.00
1.00 2,800,000.00 2,800,000.00 2,940,000.00 2,940,000.00
1.00 2,800,000.00 2,800,000.00 2,940,000.00 2,940,000.00
1.00 210,000.00 210,000.00 220,500.00 220,500.00
1.00 125,000.00 125,000.00 131,250.00 131,250.00
1.00 93,000.00 93,000.00 97,650.00 97,650.00
1.00 72,500.00 72,500.00 76,125.00 76,125.00
1.00 52,500.00 52,500.00 55,125.00 55,125.00
1.00 11,666.67 11,666.67 12,250.00 12,250.00
1.00 6,000.00 6,000.00 6,300.00 6,300.00
1.00 35,000.00 35,000.00 36,750.00 36,750.00

1.00 35,000.00 35,000.00 36,750.00 36,750.00
1.00 32,800.00 32,800.00 34,440.00 34,440.00
1.00 28,400.00 28,400.00 29,820.00 29,820.00
1.00 33,000.00 33,000.00 34,650.00 34,650.00
1.00 36,000.00 36,000.00 37,800.00 37,800.00
1.00 7,888.89 7,888.89 8,283.33 8,283.33
1.00 11,000.00 11,000.00 11,550.00 11,550.00
1.00 214,500.00 214,500.00 225,225.00 225,225.00
1.00 26,541.67 26,541.67 27,868.75 27,868.75

Analisa


Analisa

30,000.0000 Per hari
35,000.0000 Per hari
40,000.0000 Per hari
60,000.0000 Per hari
35,000.0000 Per hari
40,000.0000 Per hari
65,000.0000 Per hari
40,000.0000 Per hari
60,000.0000 Per hari
35,000.0000 Per hari
50,000.0000 Per hari
35,000.0000 Per hari
50,000.0000 Per hari
35,000.0000 Per hari
50,000.0000 Per hari
40,000.0000 Per hari
65,000.0000 Per hari

Analisa


Analisa

0.0005 1,600,000.00 768.00 1,680,000.00 806.40

0.0040 1,650,000.00 6,600.00 1,732,500.00 6,930.00
1.0000 11,666.67 11,666.67 12,250.00 12,250.00
1.0000 3,500.00 3,500.00 3,675.00 3,675.00
Sub Total Rp. 22,534.67 Rp. 23,661.40
Profit Rp. - Rp. -
Sub Total Rp. 22,534.67 Rp. 23,661.40
PPN 10 % Rp. - Rp. -
TOTAL Rp. 22,534.67 Rp. 23,660.00
0.0072 1,600,000.00 11,520.00 1,680,000.00 12,096.00

0.0600 11,666.67 700.00 12,250.00 735.00
0.0100 155,000.00 1,550.00 162,750.00 1,627.50
0.0100 175,000.00 1,750.00 183,750.00 1,837.50
0.1200 48,181.82 5,781.82 50,590.91 6,070.91
1.0000 45,000.00 45,000.00 47,250.00 47,250.00
0.2500 17,500.00 4,375.00 18,375.00 4,593.75
Rp. 70,676.82 Rp. 74,210.66
1.0000 250.00 250.00 262.50 262.50
1.0000 15,000.00 15,000.00 15,750.00 15,750.00
Rp. 15,250.00 Rp. 16,012.50
Sub Total Rp. 85,926.82 Rp. 90,223.16

Profit Rp. - Rp. -
Sub Total Rp. 85,926.82 Rp. 90,223.16
PPN 10 % Rp. - Rp. -
TOTAL Rp. 85,926.82 Rp. 90,223.16
1.3000 30,000.00 39,000.00 31,500.00 40,950.00

1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 500.00 500.00 525.00 525.00
Sub Total Rp. 41,000.00 Rp. 43,050.00

Profit Rp. - Rp. -
Sub Total Rp. 41,000.00 Rp. 43,050.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 41,000.00 Rp. 43,050.00
1.0000 50,000.00 50,000.00 52,500.00 52,500.00

1.0000 500.00 500.00 525.00 525.00
Sub Total Rp. 50,500.00 Rp. 53,025.00

Profit Rp. - Rp. -
Sub Total Rp. 50,500.00 Rp. 53,025.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 50,500.00 Rp. 53,030.00
1.2000 130,000.00 156,000.00 136,500.00 163,800.00

Sub Total Material 156,000.00 163,800.00
- 2,500.00 - 2,625.00 -
1.0000 20,000.00 20,000.00 21,000.00 21,000.00

Analisa

Sub Total Upah Rp. 20,000.00 Rp. 21,000.00
Sub Total Rp. 176,000.00 Rp. 184,800.00

Profit Rp. - Rp. -
Sub Total Rp. 176,000.00 Rp. 184,800.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 176,000.00 Rp. 184,800.00

Analisa

1.3000 169,000.00 219,700.00 177,450.00 230,685.00

- 6,500.00 - 6,825.00 -
1.0000 7,500.00 7,500.00 7,875.00 7,875.00
1.0000 3,500.00 3,500.00 3,675.00 3,675.00
Sub Total Rp. 230,700.00 Rp. 242,235.00

Profit Rp. - Rp. -
Sub Total Rp. 230,700.00 Rp. 242,235.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 230,700.00 Rp. 242,240.00
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

1.0000 7,090.00 7,090.00 7,444.50 7,444.50
1.0000 1,000.00 1,000.00 1,050.00 1,050.00
Sub Total Rp. 23,090.00 Rp. 24,244.50

Profit Rp. - Rp. -
Sub Total Rp. 23,090.00 Rp. 24,244.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 23,090.00 Rp. 24,240.00
1.0000 100,000.00 100,000.00 105,000.00 105,000.00

1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 5,000.00 5,000.00 5,250.00 5,250.00
Sub Total Rp. 106,500.00 Rp. 111,825.00

Profit Rp. - Rp. -
Sub Total Rp. 106,500.00 Rp. 111,825.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 106,500.00 Rp. 111,830.00
1.0000 13,500.00 13,500.00 14,175.00 14,175.00

1.0000 1,500.25 1,500.25 1,575.26 1,575.26
1.0000 10,000.00 10,000.00 10,500.00 10,500.00
Sub Total Rp. 25,000.25 Rp. 26,250.26

Profit Rp. - Rp. -
Sub Total Rp. 25,000.25 Rp. 26,250.26
PPN 10 % Rp. - Rp. -
TOTAL Rp. 25,000.25 Rp. 26,250.00
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

1.0000 2,500.00 2,500.00 2,625.00 2,625.00
Sub Total Rp. 15,000.00 Rp. 15,750.00

Analisa

Profit Rp. - Rp. -
Sub Total Rp. 15,000.00 Rp. 15,750.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 15,000.00 Rp. 15,750.00
1.0000 6,500.00 6,500.00 6,825.00 6,825.00

1.0000 250.00 250.00 262.50 262.50
Sub Total Rp. 6,750.00 Rp. 7,087.50

Profit Rp. - Rp. -
Sub Total Rp. 6,750.00 Rp. 7,087.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 6,750.00 Rp. 7,090.00

Analisa

1.3000 137,000.00 178,100.00 143,850.00 187,005.00

1.0000 6,500.00 6,500.00 6,825.00 6,825.00

1.0000 7,500.00 7,500.00 7,875.00 7,875.00
1.0000 6,750.00 6,750.00 7,087.50 7,087.50
Sub Total Rp. 198,850.00 Rp. 208,792.50

Profit Rp. - Rp. -
Sub Total Rp. 198,850.00 Rp. 208,792.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 198,850.00 Rp. 208,792.50
0.3900 158,000.00 61,620.00 165,900.00 64,701.00

1.0000 7,500.00 7,500.00 7,875.00 7,875.00
- 3,500.00 - 3,675.00 -
1.0000 10,000.00 10,000.00 10,500.00 10,500.00
1.0000 12,500.00 12,500.00 13,125.00 13,125.00
- 2,100.00 - 2,205.00 -
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
Sub Total Rp. 93,620.00 Rp. 98,301.00

Profit Rp. - Rp. -
Sub Total Rp. 93,620.00 Rp. 98,301.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 93,620.00 Rp. 98,301.00
0.0650 155,000.00 10,075.00 162,750.00 10,578.75

1.0000 7,500.00 7,500.00 7,875.00 7,875.00
- 3,500.00 - 3,675.00 -
1.0000 10,000.00 10,000.00 10,500.00 10,500.00
1.0000 12,500.00 12,500.00 13,125.00 13,125.00
- 475.00 - 498.75 -
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
Sub Total Rp. 42,075.00 Rp. 44,178.75

Profit Rp. - Rp. -
Sub Total Rp. 42,075.00 Rp. 44,178.75
PPN 10 % Rp. - Rp. -
TOTAL Rp. 42,075.00 Rp. 44,178.75
1.0000 58,797.20 58,797.20 61,737.06 61,737.06

0.0500 58,797.20 2,939.86 61,737.06 3,086.85
Sub Total Rp. 61,737.06 Rp. 64,823.91
1.0000 1,000.00 1,000.00 1,050.00 1,050.00

1.0000 7,500.00 7,500.00 7,875.00 7,875.00
- 400.00 - 420.00 -
Sub Total Rp. 8,500.00 Rp. 8,925.00
Total 1 Rp. 70,237.06 Rp. 73,748.91

Profit Rp. - Rp. -

Analisa

Sub Total Rp. 70,237.06 Rp. 73,748.91
PPN 10 % Rp. - Rp. -
TOTAL Rp. 70,237.06 Rp. 73,750.00

Analisa

1.0000 95,480.00 95,480.00 100,254.00 100,254.00

1.0000 12,500.00 12,500.00 13,125.00 13,125.00
Sub Total Rp. 107,980.00 Rp. 113,379.00
2.0000 7,500.00 15,000.00 7,875.00 15,750.00

- 1,500.00 - 1,575.00 -
Sub Total Rp. 15,000.00 Rp. 15,750.00
Total 1 Rp. 122,980.00 Rp. 129,129.00

Profit Rp. - Rp. -
Sub Total Rp. 122,980.00 Rp. 129,129.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 122,980.00 Rp. 129,130.00
1.0000 4,500.00 4,500.00 4,725.00 4,725.00

1.0000 13,000.00 13,000.00 13,650.00 13,650.00
1.0500 2,500.00 2,625.00 2,625.00 2,756.25
1.0500 23,380.16 24,549.17 24,549.17 25,776.63
1.0000 73,500.00 73,500.00 77,175.00 77,175.00
1.0000 23,634.83 23,634.83 24,816.58 24,816.58
- 1,856.25 - 1,949.06 -
Sub Total Rp. 141,809.00 Rp. 148,899.45

Profit Rp. - Rp. -
Sub Total Rp. 141,809.00 Rp. 148,899.45
PPN 10 % Rp. - Rp. -
TOTAL Rp. 141,809.00 Rp. 148,900.00
0.0800 528,000.00 42,240.00 554,400.00 44,352.00

1.0700 21,380.16 22,876.77 22,449.17 24,020.61
0.1600 25,000.00 4,000.00 26,250.00 4,200.00
Sub Total Rp. 69,116.77 Rp. 72,572.61
1.0000 12,000.00 12,000.00 12,600.00 12,600.00

1.0000 1,500.00 1,500.00 1,575.00 1,575.00
- 667.50 - 700.88 -
Sub Total Rp. 13,500.00 Rp. 14,175.00
Total 1 Rp. 82,616.77 Rp. 86,747.61

Profit Rp. - Rp. -
Sub Total Rp. 82,616.77 Rp. 86,747.61
PPN 10 % Rp. - Rp. -
TOTAL Rp. 82,616.77 Rp. 86,750.00

Analisa

1.2500 175,000.00 218,750.00 183,750.00 229,687.50

0.0500 130,000.00 6,500.00 136,500.00 6,825.00
- - - - -
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 240,250.00 Rp. 252,262.50

Profit Rp. - Rp. -
Sub Total Rp. 240,250.00 Rp. 252,262.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 240,250.00 Rp. 252,262.50
1.2500 175,000.00 218,750.00 183,750.00 229,687.50

0.4850 130,000.00 63,050.00 136,500.00 66,202.50
- 48,181.82 - 50,590.91 -
- - - - -
1.0000 30,000.00 30,000.00 31,500.00 31,500.00

Sub Total Rp. 30,000.00 Rp. 31,500.00
Sub Total Rp. 311,800.00 Rp. 327,390.00

Profit Rp. - Rp. -
Sub Total Rp. 311,800.00 Rp. 327,390.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 311,800.00 Rp. 327,390.00
1.2000 130,000.00 156,000.00 136,500.00 163,800.00

0.5500 145,000.00 79,750.00 152,250.00 83,737.50
2.7600 35,000.00 96,600.00 36,750.00 101,430.00
- 9,302.00 - 9,767.10 -
1.0000 30,000.00 30,000.00 31,500.00 31,500.00

Sub Total Rp. 30,000.00 Rp. 31,500.00
Sub Total Rp. 362,350.00 Rp. 380,467.50

Profit Rp. - Rp. -
Sub Total Rp. 362,350.00 Rp. 380,467.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 362,350.00 Rp. 380,470.00
1.0000 20,980.00 20,980.00 22,029.00 22,029.00

2.0000 3,500.00 7,000.00 3,675.00 7,350.00
2.0000 2,500.00 5,000.00 2,625.00 5,250.00
1.0000 500.00 500.00 525.00 525.00
Sub Total Rp. 33,480.00 Rp. 35,154.00

Analisa

Profit Rp. - Rp. -
Sub Total Rp. 33,480.00 Rp. 35,154.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 33,480.00 Rp. 35,150.00

Analisa

1.0300 450,000.00 463,500.00 472,500.00 486,675.00

1.0000 5,150.00 5,150.00 5,407.50 5,407.50
- 17,500.00 - 18,375.00 -
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 50,000.00 50,000.00 52,500.00 52,500.00

Sub Total Rp. 50,000.00 Rp. 52,500.00
Sub Total Rp. 522,150.00 Rp. 548,257.50

Profit Rp. - Rp. -
Sub Total Rp. 522,150.00 Rp. 548,257.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 522,150.00 Rp. 548,260.00
1.0300 465,000.00 478,950.00 488,250.00 502,897.50

- 5,150.00 - 5,407.50 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 50,000.00 50,000.00 52,500.00 52,500.00

Sub Total Rp. 50,000.00 Rp. 52,500.00
Sub Total Rp. 549,950.00 Rp. 577,447.50

Profit Rp. - Rp. -
Sub Total Rp. 549,950.00 Rp. 577,447.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 549,950.00 Rp. 577,450.00
1.0300 490,000.00 504,700.00 514,500.00 529,935.00

- 5,150.00 - 5,407.50 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Rp. 12,500.00 Rp. 13,125.00
Sub Total Rp. 538,200.00 Rp. 565,110.00

Profit Rp. - Rp. -
Sub Total Rp. 538,200.00 Rp. 565,110.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 538,200.00 Rp. 565,110.00

Analisa

1.0300 500,000.00 515,000.00 525,000.00 540,750.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
- 17,500.00 - 18,375.00 -
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 3,375.00 3,375.00 3,543.75 3,543.75
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 538,875.00 Rp. 565,818.75

Profit Rp. - Rp. -
Sub Total Rp. 538,875.00 Rp. 565,818.75
PPN 10 % Rp. - Rp. -
TOTAL Rp. 538,875.00 Rp. 565,820.00
1.0300 520,000.00 535,600.00 546,000.00 562,380.00

1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 3,510.00 3,510.00 3,685.50 3,685.50
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 577,110.00 Rp. 605,965.50

Profit Rp. - Rp. -
Sub Total Rp. 577,110.00 Rp. 605,965.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 577,110.00 Rp. 605,970.00
1.0300 528,000.00 543,840.00 554,400.00 571,032.00

1.0000 2,000.00 2,000.00 2,100.00 2,100.00
- 17,500.00 - 18,375.00 -
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 3,564.00 3,564.00 3,742.20 3,742.20
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 567,904.00 Rp. 596,299.20

Analisa

Profit Rp. - Rp. -
Sub Total Rp. 567,904.00 Rp. 596,299.20
PPN 10 % Rp. - Rp. -
TOTAL Rp. 567,904.00 Rp. 596,300.00
1.0300 550,000.00 566,500.00 577,500.00 594,825.00

1.0000 2,000.00 2,000.00 2,100.00 2,100.00
- 17,500.00 - 18,375.00 -
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 3,712.50 3,712.50 3,898.13 3,898.13
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 590,712.50 Rp. 620,248.13

Profit Rp. - Rp. -
Sub Total Rp. 590,712.50 Rp. 620,248.13
PPN 10 % Rp. - Rp. -
TOTAL Rp. 590,712.50 Rp. 620,250.00
1.0300 680,000.00 700,400.00 714,000.00 735,420.00

1.0000 2,000.00 2,000.00 2,100.00 2,100.00
- 17,500.00 - 18,375.00 -
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 4,590.00 4,590.00 4,819.50 4,819.50
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 725,490.00 Rp. 761,764.50

Profit Rp. - Rp. -
Sub Total Rp. 725,490.00 Rp. 761,764.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 725,490.00 Rp. 761,760.00
1.0300 570,000.00 587,100.00 598,500.00 616,455.00

1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
0.0068 570,000.00 3,847.50 598,500.00 4,039.88
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00

Analisa

Sub Total Rp. 628,947.50 Rp. 660,394.88
Profit Rp. - Rp. -
Sub Total Rp. 628,947.50 Rp. 660,394.88
PPN 10 % Rp. - Rp. -
TOTAL Rp. 628,947.50 Rp. 660,390.00

Analisa

1.0300 616,000.00 634,480.00 646,800.00 666,204.00

1.0000 2,000.00 2,000.00 2,100.00 2,100.00
- 2,000.00 - 2,100.00 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 4,158.00 4,158.00 4,365.90 4,365.90
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 674,638.00 Rp. 708,369.90

Profit Rp. - Rp. -
Sub Total Rp. 674,638.00 Rp. 708,369.90
PPN 10 % Rp. - Rp. -
TOTAL Rp. 674,638.00 Rp. 708,370.00
1.0300 650,000.00 669,500.00 682,500.00 702,975.00

1.0000 2,000.00 2,000.00 2,100.00 2,100.00
- 2,000.00 - 2,100.00 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 4,387.50 4,387.50 4,606.88 4,606.88
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 709,887.50 Rp. 745,381.88

Profit Rp. - Rp. -
Sub Total Rp. 709,887.50 Rp. 745,381.88
PPN 10 % Rp. - Rp. -
TOTAL Rp. 709,887.50 Rp. 745,380.00
1.0300 705,000.00 726,150.00 740,250.00 762,457.50

1.0000 2,000.00 2,000.00 2,100.00 2,100.00
- 2,000.00 - 2,100.00 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 4,758.75 4,758.75 4,996.69 4,996.69
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 766,908.75 Rp. 805,254.19

Profit Rp. - Rp. -
Sub Total Rp. 766,908.75 Rp. 805,254.19

Analisa

PPN 10 % Rp. - Rp. -
TOTAL Rp. 766,908.75 Rp. 805,250.00

Analisa

1.0300 7,046.08 7,257.46 7,398.38 7,620.33

0.0200 15,000.00 300.00 15,750.00 315.00
1.0000 27.50 27.50 28.88 28.88
1.0000 26.90 26.90 28.25 28.25
1.0000 500.00 500.00 525.00 525.00

Sub Total Rp. 500.00 Rp. 525.00
Sub Total Rp. 8,111.86 Rp. 8,517.45

Profit Rp. - Rp. -
Sub Total Rp. 8,111.86 Rp. 8,517.45
PPN 10 % Rp. - Rp. -
TOTAL Rp. 8,111.86 Rp. 8,520.00
1.0300 7,073.58 7,285.78 7,427.25 7,650.07

0.0200 15,000.00 300.00 15,750.00 315.00
1.0000 27.50 27.50 28.88 28.88
1.0000 26.90 26.90 28.25 28.25
1.0000 500.00 500.00 525.00 525.00

Sub Total Rp. 500.00 Rp. 525.00
Sub Total Rp. 8,140.18 Rp. 8,547.19

Profit Rp. - Rp. -
Sub Total Rp. 8,140.18 Rp. 8,547.19
PPN 10 % Rp. - Rp. -
TOTAL Rp. 8,140.18 Rp. 8,550.00
1.0000 8,126.02 8,126.02 8,532.32 8,532.32
0.0550 709,887.50 39,043.81 745,381.88 40,996.00

1.0000 #REF! #REF! #REF! #REF!
11.6058 8,126.02 94,308.72 8,532.32 99,024.15
Sub Total Material #REF! #REF!
- - - - -
Sub Total Rp. - Rp. -
Sub Total Rp. #REF! Rp. #REF!

Profit Rp. #REF! Rp. #REF!
PPN 10 % Rp. - Rp. -
TOTAL Rp. #REF! Rp. #REF!
1.0700 9,502.98 10,168.18 9,978.13 10,676.59

- 200.00 - 210.00 -

Analisa

1.0000 1,500.00 1,500.00 1,575.00 1,575.00

Sub Total Rp. 1,500.00 Rp. 1,575.00
Sub Total Rp. 11,668.18 Rp. 12,251.59

Profit Rp. - Rp. -
Sub Total Rp. 11,668.18 Rp. 12,251.59
PPN 10 % Rp. - Rp. -
TOTAL Rp. 11,668.18 Rp. 12,250.00
1.0700 14,848.02 15,887.38 15,590.42 16,681.75

- 200.00 - 210.00 -
1.0000 1,500.00 1,500.00 1,575.00 1,575.00

Sub Total Rp. 1,500.00 Rp. 1,575.00
Sub Total Rp. 17,387.38 Rp. 18,256.75

Profit Rp. - Rp. -
Sub Total Rp. 17,387.38 Rp. 18,256.75
PPN 10 % Rp. - Rp. -
TOTAL Rp. 17,387.38 Rp. 18,260.00

Analisa

1.1000 21,380.16 23,518.17 22,449.17 24,694.08

- 200.00 - 210.00 -
1.0000 3,500.00 3,500.00 3,675.00 3,675.00

Sub Total Rp. 3,500.00 Rp. 3,675.00
Sub Total Rp. 27,018.17 Rp. 28,369.08

Profit Rp. - Rp. -
Sub Total Rp. 27,018.17 Rp. 28,369.08
PPN 10 % Rp. - Rp. -
TOTAL Rp. 27,018.17 Rp. 28,370.00
1.0700 38,005.75 40,666.16 39,906.04 42,699.46

- 200.00 - 210.00 -
1.0000 4,000.00 4,000.00 4,200.00 4,200.00

Sub Total Rp. 4,000.00 Rp. 4,200.00
Sub Total Rp. 44,666.16 Rp. 46,899.46

Profit Rp. - Rp. -
Sub Total Rp. 44,666.16 Rp. 46,899.46
PPN 10 % Rp. - Rp. -
TOTAL Rp. 44,666.16 Rp. 46,900.00
1.0700 59,385.91 63,542.93 62,355.21 66,720.07

- 200.00 - 210.00 -
1.0000 4,000.00 2,500.00 4,200.00 4,200.00

Sub Total Rp. 2,500.00 Rp. 4,200.00
Sub Total Rp. 66,042.93 Rp. 70,920.07

Profit Rp. - Rp. -
Sub Total Rp. 66,042.93 Rp. 70,920.07
PPN 10 % Rp. - Rp. -
TOTAL Rp. 66,042.93 Rp. 70,920.00
30.0000 500.00 15,000.00 525.00 15,750.00

0.2530 48,181.82 12,190.00 50,590.91 12,799.50
0.0410 180,000.00 7,380.00 189,000.00 7,749.00
1.0000 2,023.20 2,023.20 2,124.36 2,124.36
1.0000 1,000.00 1,000.00 1,050.00 1,050.00
1.0000 10,000.00 10,000.00 10,500.00 10,500.00

Sub Total Rp. 10,000.00 Rp. 10,500.00

Analisa

Sub Total Rp. 47,593.20 Rp. 49,972.86
Profit Rp. - Rp. -
Sub Total Rp. 47,593.20 Rp. 49,972.86
PPN 10 % Rp. - Rp. -
TOTAL Rp. 47,593.20 Rp. 49,970.00
35.0000 500.00 17,500.00 525.00 18,375.00

0.0415 180,000.00 7,470.00 189,000.00 7,843.50
0.3456 48,181.82 16,651.64 50,590.91 17,484.22
1.0000 1,151.62 1,151.62 1,209.20 1,209.20
1.0000 1,000.00 1,000.00 1,050.00 1,050.00
1.0000 10,000.00 10,000.00 10,500.00 10,500.00

Sub Total Rp. 10,000.00 Rp. 10,500.00
Sub Total Rp. 53,773.26 Rp. 56,461.92

Profit Rp. - Rp. -
Sub Total Rp. 53,773.26 Rp. 56,461.92
PPN 10 % Rp. - Rp. -
TOTAL Rp. 53,773.26 Rp. 56,460.00

Analisa

0.0160 180,000.00 2,880.00 189,000.00 3,024.00

0.1481 48,181.82 7,133.80 50,590.91 7,490.49
1.0000 2,500.00 2,500.00 2,625.00 2,625.00
Sub Total Rp. 12,513.80 Rp. 13,139.49

Profit Rp. - Rp. -
Sub Total Rp. 12,513.80 Rp. 13,139.49
PPN 10 % Rp. - Rp. -
TOTAL Rp. 12,513.80 Rp. 13,140.00
0.0220 180,000.00 3,960.00 189,000.00 4,158.00

0.1976 48,181.82 9,518.80 50,590.91 9,994.74
1.0000 6,500.00 6,500.00 6,825.00 6,825.00
Sub Total Rp. 19,978.80 Rp. 20,977.74

Profit Rp. - Rp. -
Sub Total Rp. 19,978.80 Rp. 20,977.74
PPN 10 % Rp. - Rp. -
TOTAL Rp. 19,978.80 Rp. 20,980.00
0.0320 180,000.00 5,760.00 189,000.00 6,048.00

0.2692 48,181.82 12,970.55 50,590.91 13,619.07
- 7,561.51 - 7,939.58 -
1.0000 8,000.00 8,000.00 8,400.00 8,400.00

Sub Total Upah 8,000.00 8,400.00
Sub Total Rp. 26,730.55 Rp. 28,067.07

Profit Rp. - Rp. -
Sub Total Rp. 26,730.55 Rp. 28,067.07
PPN 10 % Rp. - Rp. -
TOTAL Rp. 26,730.55 Rp. 28,070.00
0.0550 180,000.00 9,900.00 189,000.00 10,395.00

0.4490 48,181.82 21,633.64 50,590.91 22,715.32
- 7,561.51 - 7,939.58 -
1.0000 8,000.00 8,000.00 8,400.00 8,400.00

Sub Total Upah 8,000.00 8,400.00
Sub Total Rp. 39,533.64 Rp. 41,510.32

Analisa

Profit Rp. - Rp. -
Sub Total Rp. 39,533.64 Rp. 41,510.32
PPN 10 % Rp. - Rp. -
TOTAL Rp. 39,533.64 Rp. 41,510.00
0.0320 180,000.00 5,760.00 189,000.00 6,048.00

0.2692 48,181.82 12,970.55 50,590.91 13,619.07
- 7,561.51 - 7,939.58 -
1.0000 6,000.00 6,000.00 6,300.00 6,300.00

Sub Total Upah 6,000.00 6,300.00
Sub Total Rp. 24,730.55 Rp. 25,967.07

Profit Rp. - Rp. -
Sub Total Rp. 24,730.55 Rp. 25,967.07
PPN 10 % Rp. - Rp. -
TOTAL Rp. 24,730.55 Rp. 25,970.00

Analisa

0.0320 180,000.00 5,760.00 189,000.00 6,048.00

0.2692 7,561.51 2,035.56 7,939.58 2,137.34
1.0000 13,500.00 13,500.00 14,175.00 14,175.00

Sub Total Upah 13,500.00 14,175.00
Sub Total Rp. 21,295.56 Rp. 22,360.34

Profit Rp. - Rp. -
Sub Total Rp. 21,295.56 Rp. 22,360.34
PPN 10 % Rp. - Rp. -
TOTAL Rp. 21,295.56 Rp. 22,360.00
0.0427 180,000.00 7,680.00 189,000.00 8,064.00

0.3589 7,561.51 2,714.08 7,939.58 2,849.78
1.0000 18,000.00 18,000.00 18,900.00 18,900.00

Sub Total Upah 18,000.00 18,900.00
Sub Total Rp. 28,394.08 Rp. 29,813.78

Profit Rp. - Rp. -
Sub Total Rp. 28,394.08 Rp. 29,813.78
PPN 10 % Rp. - Rp. -
TOTAL Rp. 28,394.08 Rp. 29,810.00
0.0275 175,000.00 4,812.50 183,750.00 5,053.13

0.2245 48,181.82 10,816.82 50,590.91 11,357.66
1.1000 3,500.00 3,850.00 3,675.00 4,042.50
Sub Total Rp. 19,479.32 Rp. 20,453.28
1.0000 6,500.00 6,500.00 6,825.00 6,825.00

1.0000 5,500.00 5,500.00 5,775.00 5,775.00
Sub Total Rp. 12,000.00 Rp. 12,600.00
Sub Total Rp. 31,479.32 Rp. 33,053.28

Profit Rp. 1,322.00 Rp. 1,414.54
Sub Total Rp. 32,801.32 Rp. 34,467.82
PPN 10 % Rp. - Rp. -
TOTAL Rp. 32,801.32 Rp. 34,470.00
1.0000 25,000.00 25,000.00 26,250.00 26,250.00

- 26,730.55 - 28,067.07 -

Analisa

1.0000 2,500.00 2,500.00 2,625.00 2,625.00
- 7,000.00 - 7,350.00 -
- 10,000.00 - 10,500.00 -
1.0000 625.00 625.00 656.25 656.25
Sub Total Rp. 28,125.00 Rp. 29,531.25

Profit Rp. - Rp. -
Sub Total Rp. 28,125.00 Rp. 29,531.25
PPN 10 % Rp. - Rp. -
TOTAL Rp. 28,125.00 Rp. 29,530.00
1.0000 55,000.00 55,000.00 57,750.00 57,750.00

1.0000 37,775.18 37,775.18 39,663.94 39,663.94
1.0000 23,300.00 23,300.00 24,465.00 24,465.00
- 3,000.00 - 3,150.00 -
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
1.0000 550.00 550.00 577.50 577.50
Sub Total Rp. 118,625.18 Rp. 124,556.44
Profit Rp. - Rp. -
Sub Total Rp. 118,625.18 Rp. 124,556.44
PPN 10 % Rp. - Rp. -
TOTAL Rp. 118,625.18 Rp. 124,560.00

Analisa

1.0000 75,000.00 75,000.00 78,750.00 78,750.00

- - - - -
- 23,300.00 - 24,465.00 -
1.0000 3,000.00 3,000.00 3,150.00 3,150.00
- 2,000.00 - 2,100.00 -
1.0000 750.00 750.00 787.50 787.50
Sub Total Rp. 78,750.00 Rp. 82,687.50
Profit Rp. - Rp. -
Sub Total Rp. 78,750.00 Rp. 82,687.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 78,750.00 Rp. 82,690.00
1.0000 18,333.33 18,333.33 19,250.00 19,250.00

1.0000 8,500.00 8,500.00 8,925.00 8,925.00
1.0000 268.33 268.33 281.75 281.75
Sub Total Rp. 27,101.67 Rp. 28,456.75
Profit Rp. - Rp. -
Sub Total Rp. 27,101.67 Rp. 28,456.75
PPN 10 % Rp. - Rp. -
TOTAL Rp. 27,101.67 Rp. 28,460.00
1.0000 18,333.33 18,333.33 19,250.00 19,250.00

1.0000 39,533.64 39,533.64 41,510.32 41,510.32
1.0000 500.00 500.00 525.00 525.00
Sub Total Rp. 58,366.97 Rp. 61,285.32
1.0000 - - - Included
Sub Total Upah Rp. - Rp. -
Sub Total Rp. 58,366.97 Rp. 61,285.32

Profit Rp. - Rp. -
Sub Total Rp. 58,366.97 Rp. 61,285.32
PPN 10 % Rp. - Rp. -
TOTAL Rp. 58,366.97 Rp. 61,290.00
1.0000 18,333.33 18,333.33 19,250.00 19,250.00

1.0000 8,500.00 8,500.00 8,925.00 8,925.00
4.1000 10,200.00 41,820.00 10,710.00 43,911.00
1.0000 686.53 686.53 720.86 720.86
Sub Total Rp. 69,339.87 Rp. 72,806.86
1.0000 2,500.00 2,500.00 2,625.00 2,625.00

Sub Total Rp. 71,839.87 Rp. 75,431.86

Analisa

Profit Rp. - Rp. -
Sub Total Rp. 71,839.87 Rp. 75,431.86
PPN 10 % Rp. - Rp. -
TOTAL Rp. 71,839.87 Rp. 75,430.00
1.0000 21,750.00 21,750.00 22,837.50 22,837.50

1.0000 1,875.00 1,875.00 1,968.75 1,968.75
1.0000 236.25 236.25 248.06 248.06
Sub Total Rp. 23,861.25 Rp. 25,054.31
1.0000 7,500.00 7,500.00 7,875.00 7,875.00
Sub Total Rp. 31,361.25 Rp. 32,929.31

Profit Rp. - Rp. -
Sub Total Rp. 31,361.25 Rp. 32,929.31
PPN 10 % Rp. - Rp. -
TOTAL Rp. 31,361.25 Rp. 32,930.00

Analisa

1.0000 47,500.00 47,500.00 49,875.00 49,875.00

1.0000 2,500.00 2,500.00 2,625.00 2,625.00
1.0000 500.00 500.00 525.00 525.00
Sub Total Rp. 50,500.00 Rp. 53,025.00
Profit Rp. - Rp. -
Sub Total Rp. 50,500.00 Rp. 53,025.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 50,500.00 Rp. 53,030.00
1.0000 45,375.00 45,375.00 47,643.75 47,643.75

1.0000 907.50 907.50 952.88 952.88
Sub Total Rp. 46,282.50 Rp. 48,596.63

Profit Rp. - Rp. -
Sub Total Rp. 46,282.50 Rp. 48,596.63
PPN 10 % Rp. - Rp. -
TOTAL Rp. 46,282.50 Rp. 48,600.00
1.1000 6,000.00 6,600.00 6,300.00 6,930.00

1.0000 3,000.00 3,000.00 3,150.00 3,150.00
1.0000 65,000.00 65,000.00 68,250.00 68,250.00
1.0000 45,375.00 45,375.00 47,643.75 47,643.75
1.0000 5,000.00 5,000.00 5,250.00 5,250.00

Sub Total Rp. 124,975.00 Rp. 131,223.75

Profit Rp. - Rp. -
Sub Total Rp. 124,975.00 Rp. 131,223.75
PPN 10 % Rp. - Rp. -
TOTAL Rp. 124,975.00 Rp. 131,220.00
0.0090 650,000.00 5,850.00 682,500.00 6,142.50

1.0000 22,398.38 22,398.38 23,518.30 23,518.30
1.0000 15,000.00 15,000.00 15,750.00 15,750.00
1.0000 9,500.00 9,500.00 9,975.00 9,975.00
1.0000 10,549.68 10,549.68 11,077.16 11,077.16

Sub Total Rp. 84,646.75 Rp. 99,956.25

Profit Rp. - Rp. -
Sub Total Rp. 84,646.75 Rp. 99,956.25
PPN 10 % Rp. - Rp. -
TOTAL Rp. 84,646.75 Rp. 99,960.00
0.0338 650,000.00 21,937.50 682,500.00 23,034.38

Analisa

1.0000 83,993.91 83,993.91 88,193.61 88,193.61
1.0000 15,000.00 15,000.00 15,750.00 15,750.00
1.0000 9,500.00 9,500.00 9,975.00 9,975.00
1.0000 26,086.28 26,086.28 27,390.60 27,390.60

Sub Total Rp. 110,080.19 Rp. 115,584.20

Profit Rp. - Rp. -
Sub Total Rp. 110,080.19 Rp. 115,584.20
PPN 10 % Rp. - Rp. -
TOTAL Rp. 110,080.19 Rp. 115,580.00
1.2500 130,000.00 162,500.00 136,500.00 170,625.00

0.0500 145,000.00 7,250.00 152,250.00 7,612.50
- 6,500.00 - 6,825.00 -
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Rp. 15,000.00 Rp. 15,750.00
Sub Total Rp. 184,750.00 Rp. 193,987.50

Profit Rp. - Rp. -
Sub Total Rp. 184,750.00 Rp. 193,987.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 184,750.00 Rp. 193,990.00
0.3300 41,000.00 13,530.00 43,050.00 14,206.50

0.0600 176,000.00 10,560.00 184,800.00 11,088.00
0.0300 538,875.00 16,166.25 565,818.75 16,974.56
0.2100 650,000.00 136,500.00 682,500.00 143,325.00
1.6000 45,000.00 72,000.00 47,250.00 75,600.00
8.5162 8,126.02 69,202.81 8,532.32 72,662.95
- 570,000.00 - 598,500.00 -
- 4,147.34 - 4,354.71 -
1.0000 3,179.59 3,179.59 3,338.57 3,338.57
Sub Total Rp. 321,138.65 Rp. 337,195.58
Profit Rp. - Rp. -
Sub Total Rp. 321,138.65 Rp. 337,195.58
PPN 10 % Rp. - Rp. -
TOTAL Rp. 321,138.65 Rp. 337,195.58
0.3900 41,000.00 15,990.00 43,050.00 16,789.50

0.0600 176,000.00 10,560.00 184,800.00 11,088.00
0.0300 538,875.00 16,166.25 565,818.75 16,974.56
0.1950 650,000.00 126,750.00 682,500.00 133,087.50

Analisa

2.2000 45,000.00 99,000.00 47,250.00 103,950.00
17.7600 8,126.02 144,318.11 8,532.32 151,534.02
0.0500 570,000.00 28,500.00 598,500.00 29,925.00
- 4,147.34 - 4,354.71 -
1.0000 4,147.34 4,147.34 4,354.71 4,354.71
Sub Total Rp. 445,431.70 Rp. 467,703.29
Profit Rp. - Rp. -
Sub Total Rp. 445,431.70 Rp. 467,703.29
PPN 10 % Rp. - Rp. -
TOTAL Rp. 445,431.70 Rp. 467,703.29
0.2695 41,000.00 11,049.50 43,050.00 11,601.98

0.0490 176,000.00 8,624.00 184,800.00 9,055.20
0.0245 538,875.00 13,202.44 565,818.75 13,862.56
0.2415 650,000.00 156,975.00 682,500.00 164,823.75
3.9200 45,000.00 176,400.00 47,250.00 185,220.00
9.7936 8,126.02 79,583.23 8,532.32 83,562.39
0.0735 1,795,470.57 131,967.09 1,885,244.10 138,565.44
- 4,147.34 - 4,354.71 -
1.0000 5,778.01 5,778.01 6,066.91 6,066.91
Sub Total Rp. 583,579.27 Rp. 612,758.23

Profit Rp. - Rp. -
Sub Total Rp. 583,579.27 Rp. 612,758.23
PPN 10 % Rp. - Rp. -
TOTAL Rp. 583,579.27 Rp. 612,760.00
73.7333
1.1250 41,000.00 46,125.00 43,050.00 48,431.25
0.0700 176,000.00 12,320.00 184,800.00 12,936.00
0.0350 538,875.00 18,860.63 565,818.75 19,803.66
0.9360 650,000.00 608,400.00 682,500.00 638,820.00
10.6800 45,000.00 480,600.00 47,250.00 504,630.00
16.3024 8,126.02 132,473.95 8,532.32 139,097.65
0.8000 570,000.00 456,000.00 598,500.00 478,800.00
5.2000 35,625.00 185,250.00 37,406.25 194,512.50
- 4,147.34 - 4,354.71 -
1.0000 17,547.80 17,547.80 18,425.19 18,425.19
Sub Total Rp. 1,957,577.37 Rp. 2,055,456.24

Profit Rp. - Rp. -
Sub Total Rp. 1,957,577.37 Rp. 2,055,456.24
PPN 10 % Rp. - Rp. -
TOTAL Rp. 1,957,577.37 Rp. 2,055,460.00

Analisa

2.4304 70,000.00 170,125.20 73,500.00 178,631.46

2.0000 780,755.10 1,561,510.20 819,792.86 1,639,585.71
1.6202 24,240.00 39,274.62 25,452.00 41,238.35
1.2152 650,000.00 789,867.00 682,500.00 829,360.35
5.0000 50,000.00 250,000.00 52,500.00 262,500.00
1.0000 206,062.50 206,062.50 216,365.63 216,365.63
1.0000 30,168.40 30,168.40 31,676.81 31,676.81
Sub Total Rp. 3,047,007.92 Rp. 3,199,358.31

Profit Rp. - Rp. -
Sub Total Rp. 3,047,007.92 Rp. 3,199,358.31
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,047,007.92 Rp. 3,199,360.00
1.0000 41,000.00 41,000.00 43,050.00 43,050.00

1.0000 557,571.43 557,571.43 585,450.00 585,450.00
0.4976 24,240.00 12,061.82 25,452.00 12,664.92
1.0000 6,106.33 6,106.33 6,411.65 6,411.65
Sub Total Rp. 616,739.59 Rp. 647,576.56

Profit Rp. - Rp. -
Sub Total Rp. 616,739.59 Rp. 647,576.56
PPN 10 % Rp. - Rp. -
TOTAL Rp. 616,739.59 Rp. 647,580.00
0.2500 41,000.00 10,250.00 43,050.00 10,762.50

1.0000 123,857.14 123,857.14 130,050.00 130,050.00
0.1794 24,240.00 4,347.44 25,452.00 4,564.82
1.0000 1,384.55 1,384.55 1,453.77 1,453.77
Sub Total Rp. 139,839.13 Rp. 146,831.09

Profit Rp. - Rp. -
Sub Total Rp. 139,839.13 Rp. 146,831.09
PPN 10 % Rp. - Rp. -
TOTAL Rp. 139,839.13 Rp. 146,830.00
0.2500 41,000.00 10,250.00 43,050.00 10,762.50

1.0000 100,591.84 100,591.84 105,621.43 105,621.43
0.1794 24,240.00 4,347.44 25,452.00 4,564.82
1.0000 1,151.89 1,151.89 1,209.49 1,209.49

Analisa

Sub Total Rp. 116,341.17 Rp. 122,158.23
Profit Rp. - Rp. -
Sub Total Rp. 116,341.17 Rp. 122,158.23
PPN 10 % Rp. - Rp. -
TOTAL Rp. 116,341.17 Rp. 122,160.00
0.2500 41,000.00 10,250.00 43,050.00 10,762.50

1.0000 82,795.92 82,795.92 86,935.71 86,935.71
0.1794 24,240.00 4,347.44 25,452.00 4,564.82
1.0000 973.93 973.93 1,022.63 1,022.63
Sub Total Rp. 98,367.30 Rp. 103,285.66

Profit Rp. - Rp. -
Sub Total Rp. 98,367.30 Rp. 103,285.66
PPN 10 % Rp. - Rp. -
TOTAL Rp. 98,367.30 Rp. 103,290.00
407.5920 61,500.00 25,066,908.00 64,575.00 26,320,253.40

45.0360 - - - -
362.5560 15,750.00 5,710,257.00 16,537.50 5,995,769.85
150.1200 65,000.00 9,757,800.00 68,250.00 10,245,690.00
150.1200 31,935.00 4,794,082.20 33,531.75 5,033,786.31
301.9200 184,750.00 55,779,720.00 193,987.50 58,568,706.00
1.0000 453,290.47 453,290.47 475,955.00 475,955.00
Sub Total Rp. 101,562,057.67 Rp. 106,640,160.56

Profit Rp. - Rp. -
Sub Total Rp. 101,562,057.67 Rp. 106,640,160.56
PPN 10 % Rp. - Rp. -
TOTAL Rp. 101,562,057.67 Rp. 106,640,160.00
0.0900 70,000.00 6,300.00 73,500.00 6,615.00

0.0600 176,000.00 10,560.00 184,800.00 11,088.00
1.0000 69,954.41 69,954.41 73,452.13 73,452.13
2.0000 35,135.00 70,270.00 36,891.75 73,783.50
1.0000 14,756.70 14,756.70 15,494.54 15,494.54
0.1800 106,500.00 19,170.00 111,825.00 20,128.50
1.0000 1,910.11 1,910.11 2,005.62 2,005.62
Sub Total Rp. 192,921.22 Rp. 202,567.28

Profit Rp. - Rp. -

Analisa

Sub Total Rp. 192,921.22 Rp. 202,567.28
PPN 10 % Rp. - Rp. -
TOTAL Rp. 192,921.22 Rp. 202,570.00
- 45,000.00 - 47,250.00 -
1.0000 65,833.33 65,833.33 69,125.00 69,125.00
1.0000 19,500.00 19,500.00 20,475.00 20,475.00
1.0000 8,500.00 8,500.00 8,925.00 8,925.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
Sub Total Material Rp. 168,833.33 Rp. 177,275.00
1.0000 8,500.00 8,500.00 8,925.00 8,925.00

- 7,800.00 - 8,190.00 Termasuk
- 8,000.00 - 8,400.00 Termasuk
- 1,500.00 - 1,575.00 Termasuk
- 9,500.00 - 9,975.00 Termasuk
Sub Total Upah 8,500.00 8,925.00
Total 1 Rp. 177,333.33 Rp. 186,200.00

Profit Rp. - Rp. -
Sub Total Rp. 177,333.33 Rp. 186,200.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 177,333.33 Rp. 186,200.00
1.0000 17,600.00 17,600.00 18,480.00 18,480.00

1.0000 31,329.00 31,329.00 32,895.45 32,895.45
1.0000 228,755.69 228,755.69 240,193.47 240,193.47
1.0000 275,000.00 275,000.00 288,750.00 288,750.00
1.0000 5,526.85 5,526.85 5,803.19 5,803.19
Profit Rp. - Rp. -
Sub Total Rp. 552,684.69 Rp. 580,318.92
PPN 10 % Rp. - Rp. -
TOTAL Rp. 552,684.69 Rp. 580,320.00
1.0000 34,250.00 34,250.00 35,962.50 35,962.50

1.0000 9,500.00 9,500.00 9,975.00 9,975.00
1.0000 113,500.00 113,500.00 119,175.00 119,175.00
1.0000 1,572.50 1,572.50 1,651.13 1,651.13
1.0000 10,000.00 10,000.00 10,500.00 10,500.00

1.0000 1,500.00 1,500.00 1,575.00 1,575.00
1.0000 1,070.00 1,070.00 1,123.50 1,123.50
Sub Total Rp. 12,570.00 Rp. 13,198.50
Sub Total Rp. 169,820.00 Rp. 178,311.00

Profit Rp. - Rp. -
Sub Total Rp. 169,820.00 Rp. 178,311.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 169,820.00 Rp. 178,310.00

Analisa

1.0000 34,250.00 34,250.00 35,962.50 35,962.50

1.0000 9,500.00 9,500.00 9,975.00 9,975.00
1.0000 111,500.00 111,500.00 117,075.00 117,075.00
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

1.0000 1,500.00 1,500.00 1,575.00 1,575.00
- 100.00 - 105.00 -
1.0000 500.00 500.00 525.00 525.00
Sub Total Rp. 17,000.00 Rp. 17,850.00
Sub Total Rp. 172,250.00 Rp. 180,862.50

Profit Rp. - Rp. -
Sub Total Rp. 172,250.00 Rp. 180,862.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 172,250.00 Rp. 180,860.00
3.2000 69,954.41 223,854.12 73,452.13 235,046.82

4.8000 35,135.00 168,648.00 36,891.75 177,080.40
0.2560 106,500.00 27,264.00 111,825.00 28,627.20
Sub Total Rp. 419,766.12 Rp. 440,754.42
Profit Rp. - Rp. -
Sub Total Rp. 419,766.12 Rp. 440,754.42
PPN 10 % Rp. - Rp. -
TOTAL Rp. 419,766.12 Rp. 440,750.00
Tidak termasuk Pondasi Batu Kali Bak Bunga
#REF!
#REF! 41,000.00 #REF! 43,050.00 #REF!
#REF! 176,000.00 #REF! 184,800.00 #REF!
#REF! 538,875.00 #REF! 565,818.75 #REF!
#REF! 650,000.00 #REF! 682,500.00 #REF!
#REF! #REF! #REF! #REF! #REF!

Analisa

#REF! 69,954.41 #REF! 73,452.13 #REF!
8.7500 450,000.00 3,937,500.00 472,500.00 4,134,375.00
#REF! 17,500.00 #REF! 18,375.00 #REF!

PPN 10 % Rp. - Rp. -
#REF!
#REF! 41,000.00 #REF! 43,050.00 #REF!
#REF! 176,000.00 #REF! 184,800.00 #REF!
#REF! 538,875.00 #REF! 565,818.75 #REF!
#REF! 650,000.00 #REF! 682,500.00 #REF!
#REF! 69,954.41 #REF! 73,452.13 #REF!
#REF! 1,132,170.43 #REF! 1,188,778.95 #REF!
- - By Other - By Other

PPN 10 % Rp. - Rp. -
#REF!
#REF! 41,000.00 #REF! 43,050.00 #REF!
#REF! 176,000.00 #REF! 184,800.00 #REF!
#REF! 538,875.00 #REF! 565,818.75 #REF!

Analisa

#REF! 650,000.00 #REF! 682,500.00 #REF!
#REF! 69,954.41 #REF! 73,452.13 #REF!
#REF! 17,500.00 #REF! 18,375.00 #REF!

PPN 10 % Rp. - Rp. -

Analisa

248.00
153.30
#REF!
#REF! 41,000.00 #REF! 43,050.00 #REF!
#REF! 176,000.00 #REF! 184,800.00 #REF!
#REF! 176,000.00 #REF! 184,800.00 #REF!
#REF! 252,262.50 #REF! 264,875.63 #REF!
#REF! 1,733,290.91 #REF! 1,819,955.45 #REF!
28.7973 2,100,032.62 60,475,339.31 2,205,034.25 63,499,106.28
#REF! 1,538,474.34 #REF! 1,615,398.05 #REF!
1,079.9000 69,954.41 75,543,769.26 73,452.13 79,320,957.73
2,159.8000 35,000.00 75,593,000.00 36,750.00 79,372,650.00
2,159.8000 17,500.00 37,796,500.00 18,375.00 39,686,325.00

PPN 10 % Rp. - Rp. -
#REF!
#REF! 41,000.00 #REF! 43,050.00 #REF!
#REF! 176,000.00 #REF! 184,800.00 #REF!
#REF! 176,000.00 #REF! 184,800.00 #REF!
#REF! 252,262.50 #REF! 264,875.63 #REF!
#REF! 1,118,474.34 #REF! 1,174,398.05 #REF!
#REF! 1,538,474.34 #REF! 1,615,398.05 #REF!
#REF! 1,284,812.50 #REF! 1,349,053.13 #REF!
#REF! 69,954.41 #REF! 73,452.13 #REF!
#REF! 35,000.00 #REF! 36,750.00 #REF!
#REF! 17,500.00 #REF! 18,375.00 #REF!

PPN 10 % Rp. - Rp. -

Analisa

6.4350 176,000.00 1,132,560.00 184,800.00 1,189,188.00

2.5150 176,000.00 442,640.00 184,800.00 464,772.00
3.7125 69,954.41 259,705.75 73,452.13 272,691.04
-
- - - -
0.6188 2,359,362.32 1,459,855.44 2,477,330.44 1,532,848.21
1.2600 3,026,028.99 3,812,796.53 3,177,330.44 4,003,436.35
0.6188 2,792,695.66 1,727,980.44 2,932,330.44 1,814,379.46
1.8300 1,811,439.36 3,314,934.02 1,902,011.32 3,480,680.72
39.1000 69,954.41 2,735,217.50 73,452.13 2,871,978.38
78.2000 35,000.00 2,737,000.00 36,750.00 2,873,850.00
15.2500 118,014.29 1,799,717.86 123,915.00 1,889,703.75
10.5000 93,404.70 980,749.36 98,074.94 1,029,786.83
67.7000 17,500.00 1,184,750.00 18,375.00 1,243,987.50
15.2500 18,000.00 274,500.00 18,900.00 288,225.00
1.0000 2,081,300.00 2,081,300.00 2,185,365.00 2,185,365.00
1.0000 330,000.00 330,000.00 346,500.00 346,500.00
2.0000 726,250.00 1,452,500.00 762,562.50 1,525,125.00
1.0000 332,400.00 332,400.00 349,020.00 349,020.00
1.0000 250,000.00 250,000.00 262,500.00 262,500.00
1.0000 85,000.00 85,000.00 89,250.00 89,250.00
1.0000 225,000.00 225,000.00 236,250.00 236,250.00
Sub Total Rp. 24,783,701.15 Rp. 26,022,886.20

Profit Rp. - Rp. -
Sub Total Rp. 24,783,701.15 Rp. 26,022,886.20
PPN 10 % Rp. - Rp. -
TOTAL Rp. 24,783,701.15 Rp. 26,022,890.00
0.1320 709,887.50 93,705.15 745,381.88 98,390.41

0.1575 709,887.50 111,807.28 745,381.88 117,397.65
1.0000 72,200.00 72,200.00 75,810.00 75,810.00
1.0500 98,000.00 102,900.00 102,900.00 108,045.00
17.2760 8,126.02 140,385.12 8,532.32 147,404.37
15.8533 8,126.02 128,823.82 8,532.32 135,265.01
1.0000 15,000.00 15,000.00 15,750.00 15,750.00
1.0000 35,000.00 35,000.00 36,750.00 36,750.00
1.0000 6,998.21 6,998.21 7,348.12 7,348.12
Sub Total Rp. 706,819.58 Rp. 742,160.56

Profit Rp. - Rp. -

Analisa

Sub Total Rp. 706,819.58 Rp. 742,160.56
PPN 10 % Rp. - Rp. -
TOTAL Rp. 706,819.58 Rp. 742,160.00
11.8580 176,000.00 2,087,008.00 184,800.00 2,191,358.40

1.6940 176,000.00 298,144.00 184,800.00 313,051.20
7.1995 69,954.41 503,636.79 73,452.13 528,818.63
- -
- - - - -
4.0656 1,811,439.36 7,364,587.85 1,902,011.32 7,732,817.24
1.9360 2,359,362.32 4,567,725.46 2,477,330.44 4,796,111.73
1.4400 3,026,028.99 4,357,481.75 3,177,330.44 4,575,355.83
1.7160 2,792,695.66 4,792,265.75 2,932,330.44 5,031,879.04
5.6376 1,811,439.36 10,212,170.51 1,902,011.32 10,722,779.04
70.4000 69,954.41 4,924,790.59 73,452.13 5,171,030.12
140.8000 35,000.00 4,928,000.00 36,750.00 5,174,400.00
37.2680 118,014.29 4,398,156.40 123,915.00 4,618,064.22
168.9600 17,500.00 2,956,800.00 18,375.00 3,104,640.00
43.7800 18,000.00 788,040.00 18,900.00 827,442.00
1.0000 4,500,000.00 4,500,000.00 4,725,000.00 4,725,000.00
1.0000 225,000.00 225,000.00 236,250.00 236,250.00
Sub Total Rp. 54,015,018.30 Rp. 56,715,769.22

Profit Rp. - Rp. -
Sub Total Rp. 54,015,018.30 Rp. 56,715,769.22
PPN 10 % Rp. - Rp. -
TOTAL Rp. 54,015,018.30 Rp. 56,715,770.00
0.2723 616,000.00 167,706.00 646,800.00 176,091.30

2.8500 85,000.00 242,250.00 89,250.00 254,362.50
34.0313 8,126.02 276,538.61 8,532.32 290,365.54
3.4200 19,500.00 66,690.00 20,475.00 70,024.50
1.6500 28,125.00 46,406.25 29,531.25 48,726.56
3.4200 17,500.00 59,850.00 18,375.00 62,842.50
0.1000 185,000.00 18,500.00 194,250.00 19,425.00
1.0000 8,779.41 8,779.41 9,218.38 9,218.38
Sub Total Rp. 886,720.27 Rp. 931,056.28

Profit Rp. - Rp. -
Sub Total Rp. 886,720.27 Rp. 931,056.28
PPN 10 % Rp. - Rp. -
TOTAL Rp. 886,720.27 Rp. 931,060.00

Analisa

17,000.00 pipa
8.0000 511,700.00 4,093,600.00 537,285.00 4,298,280.00
18.0000 162,520.00 2,925,360.00 170,646.00 3,071,628.00
8.0000 511,700.00 4,093,600.00 537,285.00 4,298,280.00
7.2000 115,260.00 829,872.00 121,023.00 871,365.60
72.0000 86,530.00 6,230,160.00 90,856.50 6,541,668.00
38.4000 140,000.00 5,376,000.00 147,000.00 5,644,800.00
12.0000 58,625.00 703,500.00 61,556.25 738,675.00
17.9608 22,500.00 404,118.00 23,625.00 424,323.90
Sub Total Rp. 24,656,210.00 Rp. 25,889,020.50
Profit Rp. - Rp. -
Sub Total Rp. 24,656,210.00 Rp. 25,889,020.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 24,656,210.00 Rp. 25,889,020.00
1.0000 662,801.34 662,801.34 695,941.41 695,941.41
Digambar Struktur ukuran 3500x600, ukuran 3500x1000

22.0000
7.7000 176,000.00 1,355,200.00 184,800.00 1,422,960.00

3.8500 108,637.20 418,253.22 114,069.06 439,165.88
49.3975 616,000.00 30,428,860.00 646,800.00 31,950,303.00
87.1800 108,637.20 9,470,991.10 114,069.06 9,944,540.65
2,824.2368 8,465.27 23,907,922.84 8,888.53 25,103,318.98
7.7000 82,690.00 636,713.00 86,824.50 668,548.65
1.0000 1,875,000.00 1,875,000.00 1,968,750.00 1,968,750.00
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 681,104.40 681,104.40 715,159.62 715,159.62
Sub Total Rp. 68,791,544.55 Rp. 72,231,121.78

Profit Rp. - Rp. -
Sub Total Rp. 68,791,544.55 Rp. 72,231,121.78
PPN 10 % Rp. - Rp. -
TOTAL Rp. 68,791,544.55 Rp. 72,231,120.00
1.0000 3,126,888.39 3,126,888.39 3,283,232.81 3,283,232.81

33.0000
11.5500 176,000.00 2,032,800.00 184,800.00 2,134,440.00

5.7750 108,637.20 627,379.83 114,069.06 658,748.82
75.9125 616,000.00 46,762,100.00 646,800.00 49,100,205.00

Analisa

145.3000 108,637.20 15,784,985.16 114,069.06 16,574,234.42
4,236.3552 8,465.27 35,861,884.25 8,888.53 37,654,978.47
11.5500 82,690.00 955,069.50 86,824.50 1,002,822.98
1.0000 1,875,000.00 1,875,000.00 1,968,750.00 1,968,750.00
27.0000 17,500.00 472,500.00 18,375.00 496,125.00
1.0000 1,043,717.19 1,043,717.19 1,095,903.05 1,095,903.05
Sub Total Rp. 105,415,435.93 Rp. 110,686,207.73

Profit Rp. - Rp. -
Sub Total Rp. 105,415,435.93 Rp. 110,686,207.73
PPN 10 % Rp. - Rp. -
TOTAL Rp. 105,415,435.93 Rp. 110,686,210.00
1.0000 3,194,407.15 3,194,407.15 3,354,127.51 3,354,127.51

17.0000
3.4000 176,000.00 598,400.00 184,800.00 628,320.00

1.7000 108,637.20 184,683.24 114,069.06 193,917.40
26.5000 616,000.00 16,324,000.00 646,800.00 17,140,200.00
82.0000 108,637.20 8,908,250.40 114,069.06 9,353,662.92
2,409.1040 8,465.27 20,393,712.22 8,888.53 21,413,397.83
3.4000 82,690.00 281,146.00 86,824.50 295,203.30
1.0000 1,125,000.00 1,125,000.00 1,181,250.00 1,181,250.00
18.0000 17,500.00 315,000.00 18,375.00 330,750.00
1.0000 481,301.92 481,301.92 505,367.01 505,367.01
Sub Total Rp. 48,611,493.78 Rp. 51,042,068.47

Profit Rp. - Rp. -
Sub Total Rp. 48,611,493.78 Rp. 51,042,068.47
PPN 10 % Rp. - Rp. -
TOTAL Rp. 48,611,493.78 Rp. 51,042,070.00
1.0000 2,859,499.63 2,859,499.63 3,002,474.62 3,002,474.62
17.5000

Analisa

2.6250 176,000.00 462,000.00 184,800.00 485,100.00
1.3125 108,637.20 142,586.33 114,069.06 149,715.64
22.6250 616,000.00 13,937,000.00 646,800.00 14,633,850.00
76.0000 108,637.20 8,256,427.20 114,069.06 8,669,248.56
1,738.4033 8,465.27 14,716,050.99 8,888.53 15,451,853.54
2.6250 82,690.00 217,061.25 86,824.50 227,914.31
1.0000 1,125,000.00 1,125,000.00 1,181,250.00 1,181,250.00
18.0000 17,500.00 315,000.00 18,375.00 330,750.00
1.0000 391,711.26 391,711.26 411,296.82 411,296.82
Sub Total Rp. 39,562,837.02 Rp. 41,540,978.87

Profit Rp. - Rp. -
Sub Total Rp. 39,562,837.02 Rp. 41,540,978.87
PPN 10 % Rp. - Rp. -
TOTAL Rp. 39,562,837.02 Rp. 41,540,980.00
1.0000 2,260,733.54 2,260,733.54 2,373,770.22 2,373,770.22
1.0300 490,000.00 504,700.00 514,500.00 529,935.00

21.4876 21,000.00 451,239.67 22,050.00 473,801.65

Analisa

3.7124 14,500.00 53,829.75 15,225.00 56,521.24
185.6198 6,405.52 1,188,992.07 6,725.80 1,248,441.67
Sub Total Material 2 2,198,761.49 2,308,699.57
82.6446 3,500.00 289,256.20 3,675.00 303,719.01

82.6446 3,500.00 289,256.20 3,675.00 303,719.01
82.6446 3,500.00 289,256.20 3,675.00 303,719.01
185.62 100.00 18,561.98 105.00 19,490.08
Sub Total Rp. 886,330.58 Rp. 930,647.11
Sub Total Rp. 3,085,092.07 Rp. 3,239,346.67

Profit Rp. - Rp. -
Sub Total Rp. 3,085,092.07 Rp. 3,239,346.67
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,085,092.07 Rp. 3,239,350.00
1.0000 37,329.61 37,329.61 39,196.14
1.0500 46,500.00 48,825.00 48,825.00 51,266.25

1.0000 5,529.41 5,529.41 5,805.88 5,805.88
- 37,329.61 - 39,196.09 -
1.0000 1,000.00 1,000.00 1,050.00 1,050.00
1.0000 500.00 500.00 525.00 525.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
Sub Total Rp. 57,354.41 Rp. 60,222.13
1.0000 11,850.00 11,850.00 12,442.50 12,442.50

Sub Total Rp. 69,204.41 Rp. 72,664.63
Profit Rp. - Rp. -
Sub Total Rp. 69,204.41 Rp. 72,664.63
PPN 10 % Rp. - Rp. -
TOTAL Rp. 69,204.41 Rp. 72,660.00
1.0500 46,500.00 48,825.00 48,825.00 51,266.25

1.0000 5,529.41 5,529.41 5,805.88 5,805.88
- 37,329.61 - 39,196.09 -
1.0000 1,000.00 1,000.00 1,050.00 1,050.00
1.0000 500.00 500.00 525.00 525.00
1.0000 1,500.00 1,500.00 1,575.00 1,575.00
Sub Total Rp. 57,354.41 Rp. 60,222.13
1.0000 12,600.00 12,600.00 13,230.00 13,230.00
Total 1 Rp. 69,954.41 Rp. 73,452.13

Profit Rp. - Rp. -
Sub Total Rp. 69,954.41 Rp. 73,452.13
PPN 10 % Rp. - Rp. -
TOTAL Rp. 69,954.41 Rp. 73,450.00

Analisa

1.0000 10,200.00 10,200.00 10,710.00 10,710.00

1.0000 3,200.00 3,200.00 3,360.00 3,360.00
1.0000 100.00 100.00 105.00 105.00
1.0000 135.00 135.00 141.75 141.75
Sub Total Rp. 13,635.00 Rp. 14,316.75
1.0000 3,500.00 3,500.00 3,675.00 3,675.00

1.0000 8,500.00 8,500.00 8,925.00 8,925.00
1.0000 6,500.00 6,500.00 6,825.00 6,825.00
1.0000 1,000.00 1,000.00 1,050.00 1,050.00
Sub Total Rp. 19,500.00 Rp. 20,475.00
Sub Total Rp. 33,135.00 Rp. 34,791.75

Profit Rp. - Rp. -
Sub Total Rp. 33,135.00 Rp. 34,791.75
PPN 10 % Rp. - Rp. -
TOTAL Rp. 33,135.00 Rp. 34,791.75
1.0000 10,200.00 10,200.00 10,710.00 10,710.00

1.0000 3,200.00 3,200.00 3,360.00 3,360.00
1.0000 100.00 100.00 105.00 105.00
1.0000 135.00 135.00 141.75 141.75
Sub Total Rp. 13,635.00 Rp. 14,316.75
1.0000 4,500.00 4,500.00 4,725.00 4,725.00

1.0000 9,500.00 9,500.00 9,975.00 9,975.00
1.0000 7,500.00 7,500.00 7,875.00 7,875.00
Sub Total Rp. 21,500.00 Rp. 22,575.00
Total per M2 Rp. 35,135.00 Rp. 36,891.75

Profit Rp. - Rp. -
Sub Total Rp. 35,135.00 Rp. 36,891.75
PPN 10 % Rp. - Rp. -
TOTAL Rp. 35,135.00 Rp. 36,891.75
- 10,200.00 - 10,710.00 -
1.0000 3,200.00 3,200.00 3,360.00 3,360.00
1.0000 100.00 100.00 105.00 105.00
1.0000 150.00 150.00 157.50 157.50
Sub Total Rp. 3,450.00 Rp. 3,622.50
1.0000 3,500.00 3,500.00 3,675.00 3,675.00

- 8,500.00 - 8,925.00 -
1.0000 8,500.00 8,500.00 8,925.00 8,925.00
Sub Total Rp. 12,000.00 Rp. 12,600.00
Total per M2 Rp. 15,450.00 Rp. 16,222.50

Profit Rp. - Rp. -
Sub Total Rp. 15,450.00 Rp. 16,222.50

Analisa

PPN 10 % Rp. - Rp. -
TOTAL Rp. 15,450.00 Rp. 16,222.50
4.0000
0.0360 180,000.00 6,480.00 189,000.00 6,804.00
0.2010 50,000.00 10,050.00 52,500.00 10,552.50
1.0000 500.00 500.00 525.00 525.00
1.0000 150.00 150.00 157.50 157.50
Sub Total Rp. 17,180.00 Rp. 18,039.00
1.0000 8,500.00 8,500.00 8,925.00 8,925.00

Sub Total Rp. 25,680.00 Rp. 26,964.00
Total per M2 Rp. 26,180.00 Rp. 27,489.00

Profit Rp. - Rp. -
Sub Total Rp. 26,180.00 Rp. 27,489.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 26,180.00 Rp. 27,489.00
1.0000 27,272.73 27,272.73 28,636.36 28,636.36

0.0500 27,272.73 1,363.64 28,636.36 1,431.82
1.0000 17,916.67 17,916.67 18,812.50 18,812.50
1.0000 7,875.00 7,875.00 8,268.75 8,268.75
1.0000 13,375.00 13,375.00 14,043.75 14,043.75
1.0000 678.03 678.03 711.93 711.93
- 1,500.00 - 1,575.00 -

Analisa

1.0000 15,000.00 15,000.00 15,750.00 15,750.00
Sub Total Upah 15,000.00 15,750.00
Sub Total Rp. 83,481.06 Rp. 87,655.11

Profit Rp. - Rp. -
Sub Total Rp. 83,481.06 Rp. 87,655.11
PPN 10 % Rp. - Rp. -
TOTAL Rp. 83,481.06 Rp. 87,660.00
1.0000 27,272.73 27,272.73 28,636.36 28,636.36

0.1000 27,272.73 2,727.27 28,636.36 2,863.64
1.0000 17,916.67 17,916.67 18,812.50 18,812.50
1.0000 7,875.00 7,875.00 8,268.75 8,268.75
1.0000 13,375.00 13,375.00 14,043.75 14,043.75
1.0000 691.67 691.67 726.25 726.25
- 1,500.00 - 1,575.00 -
1.0000 20,000.00 20,000.00 21,000.00 21,000.00
Sub Total Upah 20,000.00 21,000.00
Sub Total Rp. 89,858.33 Rp. 94,351.25

Profit Rp. - Rp. -
Sub Total Rp. 89,858.33 Rp. 94,351.25
PPN 10 % Rp. - Rp. -
TOTAL Rp. 89,858.33 Rp. 94,350.00
1.0000 56,727.27 56,727.27 59,563.64 59,563.64

0.0500 56,727.27 2,836.36 59,563.64 2,978.18
- 8,670.00 - 9,103.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 726.78 726.78 763.12 763.12
Sub Total Material - 73,404.70 77,074.94
-
- 1,500.00 - 1,575.00 -
1.0000 20,000.00 20,000.00 21,000.00 21,000.00
Sub Total Upah 20,000.00 21,000.00
Sub Total Rp. 93,404.70 Rp. 98,074.94

Profit Rp. - Rp. -
Sub Total Rp. 93,404.70 Rp. 98,074.94
PPN 10 % Rp. - Rp. -
TOTAL Rp. 93,404.70 Rp. 98,070.00

Analisa


Analisa

0.90 Granito
1.0000 184,166.67 184,166.67 193,375.00 193,375.00
0.0500 184,166.67 9,208.33 193,375.00 9,668.75
- 8,670.00 - 9,103.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 2,064.89 2,064.89 2,168.14 2,168.14
- 1,500.00 - 1,575.00 -
1.0000 20,000.00 20,000.00 21,000.00 21,000.00
Sub Total Upah 20,000.00 21,000.00
Sub Total Rp. 228,554.18 Rp. 239,981.89

Profit Rp. - Rp. -
Sub Total Rp. 228,554.18 Rp. 239,981.89
PPN 10 % Rp. - Rp. -
TOTAL Rp. 228,554.18 Rp. 239,980.00
1.0000 235,950.00 235,950.00 247,747.50 247,747.50

0.0500 235,950.00 11,797.50 247,747.50 12,387.38
- 8,670.00 - 9,103.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 2,608.62 2,608.62 2,739.05 2,739.05
- 1,500.00 - 1,575.00 -
1.0000 20,000.00 20,000.00 21,000.00 21,000.00
Sub Total Upah 20,000.00 21,000.00
Sub Total Rp. 283,470.40 Rp. 297,643.92

Profit Rp. - Rp. -
Sub Total Rp. 283,470.40 Rp. 297,643.92
PPN 10 % Rp. - Rp. -
TOTAL Rp. 283,470.40 Rp. 297,640.00
1.0000 450,000.00 450,000.00 472,500.00 472,500.00

0.0500 450,000.00 22,500.00 472,500.00 23,625.00
- 8,670.00 - 9,103.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 4,856.14 4,856.14 5,098.95 5,098.95
- 1,500.00 - 1,575.00 -
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
Sub Total Upah 125,000.00 131,250.00
Sub Total Rp. 632,970.43 Rp. 664,618.95

Profit Rp. - Rp. -
Sub Total Rp. 632,970.43 Rp. 664,618.95

Analisa

PPN 10 % Rp. - Rp. -
TOTAL Rp. 632,970.43 Rp. 664,620.00
1.0000 850,000.00 850,000.00 892,500.00 892,500.00

0.0500 850,000.00 42,500.00 892,500.00 44,625.00
- 8,670.00 - 9,103.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
1.0000 9,056.14 9,056.14 9,508.95 9,508.95
- 20,000.00 - 21,000.00 -
1.0000 200,000.00 200,000.00 210,000.00 210,000.00
Sub Total Upah 200,000.00 210,000.00
Sub Total Rp. 1,132,170.43 Rp. 1,188,778.95

Profit Rp. - Rp. -
Sub Total Rp. 1,132,170.43 Rp. 1,188,778.95
PPN 10 % Rp. - Rp. -
TOTAL Rp. 1,132,170.43 Rp. 1,188,780.00
1.0000 56,727.27 56,727.27 59,563.64 59,563.64

0.0500 56,727.27 2,836.36 59,563.64 2,978.18
- 8,670.00 - 9,103.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 726.78 726.78 763.12 763.12
- 1,500.00 - 1,575.00 -
1.0000 20,000.00 20,000.00 21,000.00 21,000.00
Sub Total Upah 20,000.00 21,000.00
Sub Total Rp. 93,404.70 Rp. 98,074.94

Profit Rp. - Rp. -
Sub Total Rp. 93,404.70 Rp. 98,074.94
PPN 10 % Rp. - Rp. -
TOTAL Rp. 93,404.70 Rp. 98,070.00
1.0000 90,000.00 90,000.00 94,500.00 94,500.00

0.0500 90,000.00 4,500.00 94,500.00 4,725.00
- 9,400.00 - 9,870.00 -
1.0000 7,875.00 7,875.00 8,268.75 8,268.75
1.0000 13,375.00 13,375.00 14,043.75 14,043.75
1.0000 1,157.50 1,157.50 1,215.38 1,215.38
Sub Total Material Rp. 116,907.50 122,752.88
- - - - -
1.0000 20,000.00 20,000.00 21,000.00 21,000.00
Sub Total Upah 20,000.00 21,000.00
Sub Total Rp. 136,907.50 Rp. 143,752.88

Analisa

Profit Rp. - Rp. -
Sub Total Rp. 136,907.50 Rp. 143,752.88
PPN 10 % Rp. - Rp. -
TOTAL Rp. 136,907.50 Rp. 143,750.00
1.0000 250,000.00 250,000.00 262,500.00 262,500.00

0.0500 250,000.00 12,500.00 262,500.00 13,125.00
- 9,400.00 - 9,870.00 -
1.0000 7,875.00 7,875.00 8,268.75 8,268.75
1.0000 13,375.00 13,375.00 14,043.75 14,043.75
1.0000 2,837.50 2,837.50 2,979.38 2,979.38
Sub Total Material Rp. 286,587.50 300,916.88
- - - - -
1.0000 35,000.00 35,000.00 36,750.00 36,750.00
Sub Total Upah 35,000.00 36,750.00
Sub Total Rp. 321,587.50 Rp. 337,666.88

Profit Rp. - Rp. -
Sub Total Rp. 321,587.50 Rp. 337,666.88
PPN 10 % Rp. - Rp. -
TOTAL Rp. 321,587.50 Rp. 337,670.00
1.0000 450,000.00 450,000.00 472,500.00 472,500.00

0.1000 450,000.00 45,000.00 472,500.00 47,250.00
- 28,394.08 - 29,813.78 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
- 8,864.29 - 9,307.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 15,000.00 15,000.00 15,750.00 15,750.00
1.0000 5,288.64 5,288.64 5,553.08 5,553.08
- - - - -
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
Sub Total Upah 125,000.00 131,250.00
Sub Total Rp. 653,864.29 Rp. 686,557.50

Profit Rp. - Rp. -
Sub Total Rp. 653,864.29 Rp. 686,557.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 653,864.29 Rp. 686,560.00
1.0000 750,000.00 750,000.00 787,500.00 787,500.00

0.1000 750,000.00 75,000.00 787,500.00 78,750.00
- 28,394.08 - 29,813.78 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
- 8,864.29 - 9,307.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 15,000.00 15,000.00 15,750.00 15,750.00
1.0000 8,588.64 8,588.64 9,018.08 9,018.08

Analisa

- 1,500.00 - 1,575.00 -
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
Sub Total Upah 125,000.00 131,250.00
Sub Total Rp. 983,864.29 Rp. 1,033,057.50

Profit Rp. - Rp. -
Sub Total Rp. 983,864.29 Rp. 1,033,057.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 983,864.29 Rp. 1,033,060.00
1.0000 500,000.00 500,000.00 525,000.00 525,000.00

0.1000 500,000.00 50,000.00 525,000.00 52,500.00
- 28,394.08 - 29,813.78 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
- 8,864.29 - 9,307.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
1.0000 5,750.00 5,750.00 6,037.50 6,037.50
- - - - -
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
Sub Total Upah 125,000.00 131,250.00
Sub Total Rp. 700,000.00 Rp. 735,000.00
Profit Rp. - Rp. -
Sub Total Rp. 700,000.00 Rp. 735,000.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 700,000.00 Rp. 735,000.00
1.0000 800,000.00 800,000.00 840,000.00 840,000.00

0.1000 800,000.00 80,000.00 840,000.00 84,000.00
- 28,394.08 - 29,813.78 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
- 8,864.29 - 9,307.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50

Analisa

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
1.0000 9,050.00 9,050.00 9,502.50 9,502.50
1.0000 125,000.00 125,000.00 131,250.00 131,250.00

Sub Total Upah 125,000.00 131,250.00
Sub Total Rp. 1,030,000.00 Rp. 1,081,500.00
Profit Rp. - Rp. -
Sub Total Rp. 1,030,000.00 Rp. 1,081,500.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 1,030,000.00 Rp. 1,081,500.00
1.00 Granito
1.0000 184,166.67 184,166.67 193,375.00 193,375.00
0.1000 184,166.67 18,416.67 193,375.00 19,337.50
- 28,394.08 - 29,813.78 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
- 8,864.29 - 9,307.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 2,406.98 2,406.98 2,527.33 2,527.33
- 1,500.00 - 1,575.00 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
Sub Total Upah 17,500.00 18,375.00
Sub Total Rp. 258,197.62 Rp. 271,107.50
Profit Rp. - Rp. -
Sub Total Rp. 258,197.62 Rp. 271,107.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 258,197.62 Rp. 271,110.00
0.75 Essenza
1.0000 174,375.00 174,375.00 183,093.75 183,093.75
0.1000 174,375.00 17,437.50 183,093.75 18,309.38
- 28,394.08 - 29,813.78 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
- 8,864.29 - 9,307.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 2,299.27 2,299.27 2,414.23 2,414.23
- 1,500.00 - 1,575.00 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
Sub Total Upah 17,500.00 18,375.00
Sub Total Rp. 247,426.79 Rp. 259,798.13
Profit Rp. - Rp. -
Sub Total Rp. 247,426.79 Rp. 259,798.13
PPN 10 % Rp. - Rp. -
TOTAL Rp. 247,426.79 Rp. 259,800.00
0.90 Niro Granit

1.0000 134,100.00 134,100.00 140,805.00 140,805.00
0.1000 134,100.00 13,410.00 140,805.00 14,080.50
- 28,394.08 - 29,813.78 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00

Analisa

- 8,864.29 - 9,307.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 1,856.24 1,856.24 1,949.06 1,949.06
- 1,500.00 - 1,575.00 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
Sub Total Upah 17,500.00 18,375.00
Sub Total Rp. 203,124.29 Rp. 213,280.50

Profit Rp. - Rp. -
Sub Total Rp. 203,124.29 Rp. 213,280.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 203,124.29 Rp. 213,280.00
DARI POTONGAN 60/60

1.0000 75,000.00 75,000.00 78,750.00 78,750.00
0.0500 75,000.00 3,750.00 78,750.00 3,937.50
- 8,670.00 - 9,103.50 -
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
0.1200 803.24 96.39 843.40 101.21
Sub Total material 80,420.10 Rp. 84,441.11
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 92,920.10 Rp. 97,566.11

Profit Rp. - Rp. -
Sub Total Rp. 92,920.10 Rp. 97,566.11
PPN 10 % Rp. - Rp. -
TOTAL Rp. 92,920.10 Rp. 97,566.11
1.0000 110,500.00 110,500.00 116,025.00 116,025.00

0.0500 110,500.00 5,525.00 116,025.00 5,801.25
- 8,670.00 - 9,103.50 -
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
0.1200 1,175.99 141.12 1,234.79 148.17
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 130,239.83 Rp. 136,751.82

Profit Rp. - Rp. -
Sub Total Rp. 130,239.83 Rp. 136,751.82
PPN 10 % Rp. - Rp. -
TOTAL Rp. 130,239.83 Rp. 136,751.82
DARI POTONGAN 60/60

1.0000 25,245.00 25,245.00 26,507.25 26,507.25
0.0500 25,245.00 1,262.25 26,507.25 1,325.36
0.1200 8,670.00 1,040.40 9,103.50 1,092.42
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50

Analisa

1.0000 291.21 291.21 305.77 305.77
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 41,912.58 Rp. 44,008.21

Profit Rp. - Rp. -
Sub Total Rp. 41,912.58 Rp. 44,008.21
PPN 10 % Rp. - Rp. -
TOTAL Rp. 41,912.58 Rp. 44,008.21
DARI POTONGAN 60/60

1.0000 34,650.00 34,650.00 36,382.50 36,382.50
0.0500 34,650.00 1,732.50 36,382.50 1,819.13
0.1200 8,670.00 1,040.40 9,103.50 1,092.42
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
1.0000 389.97 389.97 409.46 409.46
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 51,886.58 Rp. 54,480.91

Profit Rp. - Rp. -
Sub Total Rp. 51,886.58 Rp. 54,480.91
PPN 10 % Rp. - Rp. -
TOTAL Rp. 51,886.58 Rp. 54,480.91
DARI POTONGAN 60/60

1.0000 36,833.33 36,833.33 38,675.00 38,675.00
0.0500 36,833.33 1,841.67 38,675.00 1,933.75
0.1200 8,670.00 1,040.40 9,103.50 1,092.42
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
1.0000 412.89 412.89 433.54 433.54
- 2,000.00 - 2,100.00 -
1.0000 12,500.00 12,500.00 13,125.00 13,125.00
Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 54,202.01 Rp. 56,912.11

Profit Rp. - Rp. -
Sub Total Rp. 54,202.01 Rp. 56,912.11
PPN 10 % Rp. - Rp. -
TOTAL Rp. 54,202.01 Rp. 56,912.11
1.0000 75,000.00 75,000.00 78,750.00 78,750.00

0.0500 75,000.00 3,750.00 78,750.00 3,937.50

Analisa

1.0000 15,000.00 15,000.00 15,750.00 15,750.00
1.0000 937.50 937.50 984.38 984.38
1.0000 25,000.00 25,000.00 26,250.00 26,250.00

Sub Total Upah 25,000.00 Rp. 26,250.00
Sub Total Rp. 119,687.50 Rp. 125,671.88

Profit Rp. - Rp. -
Sub Total Rp. 119,687.50 Rp. 125,671.88
PPN 10 % Rp. - Rp. -
TOTAL Rp. 119,687.50 Rp. 125,671.88
1.0000 275,000.00 275,000.00 288,750.00 288,750.00

0.0500 275,000.00 13,750.00 288,750.00 14,437.50
- - - - -
1.0000 2,887.50 2,887.50 3,031.88 3,031.88
1.0000 50,000.00 50,000.00 52,500.00 52,500.00

Sub Total Upah 50,000.00 Rp. 52,500.00
Sub Total Rp. 341,637.50 Rp. 358,719.38

Profit Rp. - Rp. -
Sub Total Rp. 341,637.50 Rp. 358,719.38
PPN 10 % Rp. - Rp. -
TOTAL Rp. 341,637.50 Rp. 358,719.38
1.0000 250,000.00 250,000.00 262,500.00 262,500.00

0.0500 250,000.00 12,500.00 262,500.00 13,125.00
1.0000 - - - -
1.0000 - - - -
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Sub Total Upah 15,000.00 Rp. 15,750.00
Sub Total Rp. 277,500.00 Rp. 291,375.00

Profit Rp. - Rp. -
Sub Total Rp. 277,500.00 Rp. 291,375.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 277,500.00 Rp. 291,375.00

Analisa

1.0000 807,500.00 807,500.00 847,875.00 847,875.00
0.0500 807,500.00 40,375.00 847,875.00 42,393.75
1.0000 - - - -
1.0000 - - - -
1.0000 40,000.00 40,000.00 42,000.00 42,000.00

Sub Total Upah 40,000.00 Rp. 42,000.00
Sub Total Rp. 887,875.00 Rp. 932,268.75

Profit Rp. - Rp. -
Sub Total Rp. 887,875.00 Rp. 932,268.75
PPN 10 % Rp. - Rp. -
TOTAL Rp. 887,875.00 Rp. 932,268.75
1.0000 56,727.27 56,727.27 59,563.64 59,563.64

0.1000 56,727.27 5,672.73 59,563.64 5,956.36
- 28,394.08 - 29,813.78 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
- 8,864.29 - 9,307.50 -
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 1,005.14 1,005.14 1,055.40 1,055.40
- 1,500.00 - 1,575.00 -
1.0000 17,500.00 17,500.00 18,375.00 18,375.00
Sub Total Upah 17,500.00 18,375.00
Sub Total Rp. 118,014.29 Rp. 123,915.00

Profit Rp. - Rp. -
Sub Total Rp. 118,014.29 Rp. 123,915.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 118,014.29 Rp. 123,920.00
1.0000 234,000.00 234,000.00 245,700.00 245,700.00

0.0500 234,000.00 11,700.00 245,700.00 12,285.00
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
1.0000 2,478.27 2,478.27 2,602.19 2,602.19
Sub Total Material - 250,815.70 263,356.49
1.0000 - - - -
1.0000 35,000.00 35,000.00 36,750.00 36,750.00
1.0000 2,000.00 2,000.00 2,100.00 2,100.00
Sub Total Upah 37,000.00 38,850.00
Sub Total Rp. 287,815.70 Rp. 302,206.49

Profit Rp. - Rp. -
Sub Total Rp. 287,815.70 Rp. 302,206.49
PPN 10 % Rp. - Rp. -
TOTAL Rp. 287,815.70 Rp. 302,210.00

Analisa

1.0000 8,595.04 8,595.04 9,024.79 9,024.79

0.0500 8,595.04 429.75 9,024.79 451.24
0.1200 8,670.00 1,040.40 9,103.50 1,092.42
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
1.0000 581.95 581.95 611.04 611.04
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 24,720.85 Rp. 25,956.90

Profit Rp. - Rp. -
Sub Total Rp. 24,720.85 Rp. 25,956.90
PPN 10 % Rp. - Rp. -
TOTAL Rp. 24,720.85 Rp. 25,956.90
1.0000 33,333.33 33,333.33 35,000.00 35,000.00

0.0500 33,333.33 1,666.67 35,000.00 1,750.00
- 28,394.08 - 29,813.78 -
0.1200 25,000.00 3,000.00 26,250.00 3,150.00
- 8,864.29 - 9,307.50 -
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
1.0000 390.64 390.64 410.17 410.17
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 52,464.35 Rp. 55,087.57

Profit Rp. - Rp. -
Sub Total Rp. 52,464.35 Rp. 55,087.57
PPN 10 % Rp. - Rp. -
TOTAL Rp. 52,464.35 Rp. 55,087.57
1.0000 65,000.00 65,000.00 68,250.00 68,250.00

0.0500 65,000.00 3,250.00 68,250.00 3,412.50
- 25,000.00 - 26,250.00 -
- 15,000.00 - 15,750.00 Included

Sub Total Upah - Rp. -
Sub Total Rp. 68,250.00 Rp. 71,662.50

Profit Rp. - Rp. -
Sub Total Rp. 68,250.00 Rp. 71,662.50

Analisa

PPN 10 % Rp. - Rp. -
TOTAL Rp. 68,250.00 Rp. 71,662.50
1.0000 17,500.00 17,500.00 18,375.00 18,375.00

0.0500 17,500.00 875.00 18,375.00 918.75
0.1200 - - - -
0.1200 2,000.00 240.00 2,100.00 252.00
0.1200 12,500.00 1,500.00 13,125.00 1,575.00
1.0000 1,005.75 1,005.75 1,056.04 1,056.04
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 33,620.75 Rp. 35,301.79

Profit Rp. - Rp. -
Sub Total Rp. 33,620.75 Rp. 35,301.79
PPN 10 % Rp. - Rp. -
TOTAL Rp. 33,620.75 Rp. 35,301.79
1.0000 50,909.09 50,909.09 53,454.55 53,454.55

0.1000 50,909.09 5,090.91 53,454.55 5,345.45
1.0000 17,916.67 17,916.67 18,812.50 18,812.50
1.0000 7,875.00 7,875.00 8,268.75 8,268.75
1.0000 13,375.00 13,375.00 14,043.75 14,043.75
1.0000 951.67 951.67 999.25 999.25
- 1,500.00 - 1,575.00 -
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

Analisa

Sub Total Upah 15,000.00 15,750.00
Sub Total Rp. 110,166.67 Rp. 115,675.00

Profit Rp. - Rp. -
Sub Total Rp. 110,166.67 Rp. 115,675.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 110,166.67 Rp. 115,680.00
1.0000 29,000.00 29,000.00 30,450.00 30,450.00

0.0500 8,670.00 433.50 9,103.50 455.18
1.0000 8,864.29 8,864.29 9,307.50 9,307.50
1.0000 4,250.00 4,250.00 4,462.50 4,462.50
1.0000 2,064.89 2,064.89 2,168.14 2,168.14
1.0000 151.79 151.79 159.38 159.38
Sub Total material - 44,764.47 Rp. 47,002.69
-
1.0000 12,500.00 12,500.00 13,125.00 13,125.00
Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 57,264.47 Rp. 60,127.69

Profit Rp. - Rp. -
Sub Total Rp. 57,264.47 Rp. 60,127.69
PPN 10 % Rp. - Rp. -
TOTAL Rp. 57,264.47 Rp. 60,127.69
DARI POTONGAN 40/40

1.0000 11,818.18 11,818.18 12,409.09 12,409.09
0.0500 11,818.18 590.91 12,409.09 620.45
- 8,670.00 - 9,103.50 -
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
1.0000 139.83 139.83 146.82 146.82
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 26,622.63 Rp. 27,953.76

Profit Rp. - Rp. -
Sub Total Rp. 26,622.63 Rp. 27,953.76
PPN 10 % Rp. - Rp. -
TOTAL Rp. 26,622.63 Rp. 27,953.76
DARI POTONGAN 30/30

1.0000 8,595.04 8,595.04 9,024.79 9,024.79
0.0500 8,595.04 429.75 9,024.79 451.24
- 8,670.00 - 9,103.50 -
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
1.0000 105.99 105.99 111.28 111.28
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00

Analisa

Sub Total Rp. 23,204.49 Rp. 24,364.72

Profit Rp. - Rp. -
Sub Total Rp. 23,204.49 Rp. 24,364.72
PPN 10 % Rp. - Rp. -
TOTAL Rp. 23,204.49 Rp. 24,364.72

Analisa

DARI POTONGAN 30/30

1.0000 31,818.18 31,818.18 33,409.09 33,409.09
0.0500 31,818.18 1,590.91 33,409.09 1,670.45
0.1200 8,864.29 1,063.71 9,307.50 1,116.90
0.1200 4,250.00 510.00 4,462.50 535.50
0.1200 8,500.00 1,020.00 8,925.00 1,071.00
1.0000 360.03 360.03 378.03 378.03
1.0000 12,500.00 12,500.00 13,125.00 13,125.00

Sub Total Upah 12,500.00 Rp. 13,125.00
Sub Total Rp. 48,862.83 Rp. 51,305.97

Profit Rp. - Rp. -
Sub Total Rp. 48,862.83 Rp. 51,305.97
PPN 10 % Rp. - Rp. -
TOTAL Rp. 48,862.83 Rp. 51,305.97
1.0000 15,000.00 15,000.00 15,750.00 15,750.00

0.0500 15,000.00 750.00 15,750.00 787.50
1.0000 13,500.00 13,500.00 14,175.00 14,175.00
1.0000 292.50 292.50 307.13 307.13
1.0000 5,000.00 5,000.00 5,250.00 5,250.00

1.0000 1,000.00 1,000.00 1,050.00 1,050.00
Sub Total Upah 6,000.00 6,300.00
Sub Total Rp. 35,542.50 Rp. 37,319.63

Profit Rp. - Rp. -
Sub Total Rp. 35,542.50 Rp. 37,319.63
PPN 10 % Rp. - Rp. -
TOTAL Rp. 35,542.50 Rp. 37,320.00

Analisa

1.0000 7,234,000.00 7,234,000.00 7,595,700.00 7,595,700.00

1.0000 881,000.00 881,000.00 925,050.00 925,050.00
1.0000 81,150.00 81,150.00 85,207.50 85,207.50
7.9200 80,000.00 633,600.00 84,000.00 665,280.00
Sub Total Material 8,829,750.00 9,271,237.50
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 9,114,750.00 Rp. 9,570,487.50

Profit Rp. - Rp. -
Sub Total Rp. 9,114,750.00 Rp. 9,570,487.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 9,114,750.00 Rp. 9,570,487.50
1.0000 4,103,000.00 4,103,000.00 4,308,150.00 4,308,150.00

1.0000 881,000.00 881,000.00 925,050.00 925,050.00
1.0000 49,840.00 49,840.00 52,332.00 52,332.00
4.4000 80,000.00 352,000.00 84,000.00 369,600.00
1.0000 195,000.00 195,000.00 204,750.00 204,750.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 220,000.00 231,000.00
Sub Total Rp. 5,605,840.00 Rp. 5,886,132.00

Profit Rp. - Rp. -
Sub Total Rp. 5,605,840.00 Rp. 5,886,132.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 5,605,840.00 Rp. 5,886,132.00
1.0000 3,974,000.00 3,974,000.00 4,172,700.00 4,172,700.00

1.0000 881,000.00 881,000.00 925,050.00 925,050.00
1.0000 48,550.00 48,550.00 50,977.50 50,977.50
3.9600 80,000.00 316,800.00 84,000.00 332,640.00
1.0000 195,000.00 195,000.00 204,750.00 204,750.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 220,000.00 231,000.00
Sub Total Rp. 5,440,350.00 Rp. 5,712,367.50

Profit Rp. - Rp. -
Sub Total Rp. 5,440,350.00 Rp. 5,712,367.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 5,440,350.00 Rp. 5,712,367.50
1.0000 8,543,000.00 8,543,000.00 8,970,150.00 8,970,150.00

1.0000 881,000.00 881,000.00 925,050.00 925,050.00
1.0000 94,240.00 94,240.00 98,952.00 98,952.00

Analisa

7.4800 80,000.00 598,400.00 84,000.00 628,320.00
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 10,401,640.00 Rp. 10,921,722.00

Profit Rp. - Rp. -
Sub Total Rp. 10,401,640.00 Rp. 10,921,722.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 10,401,640.00 Rp. 10,921,722.00
1.0000 7,984,000.00 7,984,000.00 8,383,200.00 8,383,200.00

1.0000 881,000.00 881,000.00 925,050.00 925,050.00
1.0000 88,650.00 88,650.00 93,082.50 93,082.50
8.3600 80,000.00 668,800.00 84,000.00 702,240.00
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 9,907,450.00 Rp. 10,402,822.50

Profit Rp. - Rp. -
Sub Total Rp. 9,907,450.00 Rp. 10,402,822.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 9,907,450.00 Rp. 10,402,822.50

Analisa

1.0000 7,364,000.00 7,364,000.00 7,732,200.00 7,732,200.00

1.0000 1,615,000.00 1,615,000.00 1,695,750.00 1,695,750.00
1.0000 89,790.00 89,790.00 94,279.50 94,279.50
4.8400 80,000.00 387,200.00 84,000.00 406,560.00
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 9,740,990.00 Rp. 10,228,039.50

Profit Rp. - Rp. -
Sub Total Rp. 9,740,990.00 Rp. 10,228,039.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 9,740,990.00 Rp. 10,228,039.50
1.0000 6,846,000.00 6,846,000.00 7,188,300.00 7,188,300.00

1.0000 1,615,000.00 1,615,000.00 1,695,750.00 1,695,750.00
1.0000 84,610.00 84,610.00 88,840.50 88,840.50
6.6000 80,000.00 528,000.00 84,000.00 554,400.00
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 9,358,610.00 Rp. 9,826,540.50

Profit Rp. - Rp. -
Sub Total Rp. 9,358,610.00 Rp. 9,826,540.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 9,358,610.00 Rp. 9,826,540.50
1.0000 3,888,000.00 3,888,000.00 4,082,400.00 4,082,400.00

1.0000 881,000.00 881,000.00 925,050.00 925,050.00
1.0000 47,690.00 47,690.00 50,074.50 50,074.50
2.8700 80,000.00 229,600.00 84,000.00 241,080.00
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 5,331,290.00 Rp. 5,597,854.50

Profit Rp. - Rp. -
Sub Total Rp. 5,331,290.00 Rp. 5,597,854.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 5,331,290.00 Rp. 5,597,854.50

Analisa

1.0000 2,289,000.00 2,289,000.00 2,403,450.00 2,403,450.00

1.0000 201,000.00 201,000.00 211,050.00 211,050.00
1.0000 24,900.00 24,900.00 26,145.00 26,145.00
2.8700 80,000.00 229,600.00 84,000.00 241,080.00
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 3,029,500.00 Rp. 3,180,975.00

Profit Rp. - Rp. -
Sub Total Rp. 3,029,500.00 Rp. 3,180,975.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,029,500.00 Rp. 3,180,975.00

Analisa

1.0000 1,484,000.00 1,484,000.00 1,558,200.00 1,558,200.00

1.0000 - - - -
1.0000 14,840.00 14,840.00 15,582.00 15,582.00
1.1000 80,000.00 88,000.00 84,000.00 92,400.00
1.0000 195,000.00 195,000.00 204,750.00 204,750.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 220,000.00 231,000.00
Sub Total Rp. 1,806,840.00 Rp. 1,897,182.00

Profit Rp. - Rp. -
Sub Total Rp. 1,806,840.00 Rp. 1,897,182.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 1,806,840.00 Rp. 1,897,182.00
1.0000 7,701,000.00 7,701,000.00 8,086,050.00 8,086,050.00

1.0000 881,000.00 881,000.00 925,050.00 925,050.00
1.0000 85,820.00 85,820.00 90,111.00 90,111.00
9.4500 80,000.00 756,000.00 84,000.00 793,800.00
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 9,708,820.00 Rp. 10,194,261.00

Profit Rp. - Rp. -
Sub Total Rp. 9,708,820.00 Rp. 10,194,261.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 9,708,820.00 Rp. 10,194,261.00
1.0000 2,597,000.00 2,597,000.00 2,726,850.00 2,726,850.00

1.0000 - - - -
1.0000 25,970.00 25,970.00 27,268.50 27,268.50
9.4500 80,000.00 756,000.00 84,000.00 793,800.00
1.0000 260,000.00 260,000.00 273,000.00 273,000.00

1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Upah 285,000.00 299,250.00
Sub Total Rp. 3,663,970.00 Rp. 3,847,168.50

Profit Rp. - Rp. -
Sub Total Rp. 3,663,970.00 Rp. 3,847,168.50
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,663,970.00 Rp. 3,847,168.50

Analisa


Analisa

5.2000 160,000.00 832,000.00 168,000.00 873,600.00

1.0000 625,000.00 625,000.00 656,250.00 656,250.00
11.2000 21,000.00 235,200.00 22,050.00 246,960.00
3.0000 40,000.00 120,000.00 42,000.00 126,000.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
- 149,000.00 - 156,450.00 -
3.5424 90,000.00 318,816.00 94,500.00 334,756.80
1.0000 27,122.00 27,122.00 28,478.10 28,478.10
1.0000 150,000.00 150,000.00 157,500.00 157,500.00
1.0000 57,500.00 57,500.00 60,375.00 60,375.00
Sub Total Rp. 3,265,638.00 Rp. 3,428,919.90

Profit Rp. - Rp. -
Sub Total Rp. 3,265,638.00 Rp. 3,428,919.90
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,265,638.00 Rp. 3,428,919.90
5.5000 160,000.00 880,000.00 168,000.00 924,000.00

1.0000 625,000.00 625,000.00 656,250.00 656,250.00
11.2000 21,000.00 235,200.00 22,050.00 246,960.00
3.0000 40,000.00 120,000.00 42,000.00 126,000.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
- 149,000.00 - 156,450.00 -
3.7064 90,000.00 333,576.00 94,500.00 350,254.80
1.0000 22,137.76 22,137.76 23,244.65 23,244.65
1.0000 150,000.00 150,000.00 157,500.00 157,500.00
1.0000 46,032.00 46,032.00 48,333.60 48,333.60
Sub Total Rp. 3,311,945.76 Rp. 3,477,543.05

Profit Rp. - Rp. -
Sub Total Rp. 3,311,945.76 Rp. 3,477,543.05
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,311,945.76 Rp. 3,477,543.05
5.6000 160,000.00 896,000.00 168,000.00 940,800.00

1.0000 625,000.00 625,000.00 656,250.00 656,250.00
11.4000 21,000.00 239,400.00 22,050.00 251,370.00
3.0000 40,000.00 120,000.00 42,000.00 126,000.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
- 149,000.00 - 156,450.00 -
4.1584 90,000.00 374,256.00 94,500.00 392,968.80
1.0000 22,586.56 22,586.56 23,715.89 23,715.89

Analisa

1.0000 150,000.00 150,000.00 157,500.00 157,500.00
1.0000 48,292.00 48,292.00 50,706.60 50,706.60
Sub Total Rp. 3,375,534.56 Rp. 3,544,311.29

Profit Rp. - Rp. -
Sub Total Rp. 3,375,534.56 Rp. 3,544,311.29
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,375,534.56 Rp. 3,544,311.29
5.5000 160,000.00 880,000.00 168,000.00 924,000.00

1.0000 600,000.00 600,000.00 630,000.00 630,000.00
11.2000 21,000.00 235,200.00 22,050.00 246,960.00
3.0000 40,000.00 120,000.00 42,000.00 126,000.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
- 149,000.00 - 156,450.00 -
10.1926 90,000.00 917,334.00 94,500.00 963,200.70
1.0000 27,725.34 27,725.34 29,111.61 29,111.61
1.0000 150,000.00 150,000.00 157,500.00 157,500.00
1.0000 78,463.00 78,463.00 82,386.15 82,386.15
Sub Total Rp. 3,908,722.34 Rp. 4,104,158.46

Profit Rp. - Rp. -
Sub Total Rp. 3,908,722.34 Rp. 4,104,158.46
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,908,722.34 Rp. 4,104,158.46

Analisa

6.1000 160,000.00 976,000.00 168,000.00 1,024,800.00

1.0000 600,000.00 600,000.00 630,000.00 630,000.00
1.0000 240,000.00 240,000.00 252,000.00 252,000.00
1.0000 47,500.00 47,500.00 49,875.00 49,875.00
13.8800 21,000.00 291,480.00 22,050.00 306,054.00
6.0000 40,000.00 240,000.00 42,000.00 252,000.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 149,000.00 149,000.00 156,450.00 156,450.00
6.3732 90,000.00 573,588.00 94,500.00 602,267.40
1.0000 22,015.68 22,015.68 23,116.46 23,116.46
1.0000 220,000.00 220,000.00 231,000.00 231,000.00
1.0000 84,366.00 84,366.00 88,584.30 88,584.30
Sub Total Rp. 4,343,949.68 Rp. 4,561,147.16

Profit Rp. - Rp. -
Sub Total Rp. 4,343,949.68 Rp. 4,561,147.16
PPN 10 % Rp. - Rp. -
TOTAL Rp. 4,343,949.68 Rp. 4,561,147.16
15.4000 160,000.00 2,464,000.00 168,000.00 2,587,200.00

2.0000 600,000.00 1,200,000.00 630,000.00 1,260,000.00
- 240,000.00 - 252,000.00 -
1.0000 47,500.00 47,500.00 49,875.00 49,875.00
24.0000 21,000.00 504,000.00 22,050.00 529,200.00
6.0000 40,000.00 240,000.00 42,000.00 252,000.00
2.0000 350,000.00 700,000.00 367,500.00 735,000.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
- 350,000.00 - 367,500.00 -
1.0000 149,000.00 149,000.00 156,450.00 156,450.00
9.0400 90,000.00 813,600.00 94,500.00 854,280.00
1.0000 26,541.00 26,541.00 27,868.05 27,868.05
6.0000 150,000.00 900,000.00 157,500.00 945,000.00
1.0000 95,200.00 95,200.00 99,960.00 99,960.00
Sub Total Rp. 7,339,841.00 Rp. 7,706,833.05
Profit Rp. - Rp. -
Sub Total Rp. 7,339,841.00 Rp. 7,706,833.05
PPN 10 % Rp. - Rp. -
TOTAL Rp. 7,339,841.00 Rp. 7,706,833.05
6.6000 160,000.00 1,056,000.00 168,000.00 1,108,800.00

2.0000 600,000.00 1,200,000.00 630,000.00 1,260,000.00
- 240,000.00 - 252,000.00 -
1.0000 47,500.00 47,500.00 49,875.00 49,875.00
22.4000 21,000.00 470,400.00 22,050.00 493,920.00
6.0000 40,000.00 240,000.00 42,000.00 252,000.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00

Analisa

1.0000 149,000.00 149,000.00 156,450.00 156,450.00
9.0400 90,000.00 813,600.00 94,500.00 854,280.00
1.0000 26,205.00 26,205.00 27,515.25 27,515.25
2.0000 150,000.00 300,000.00 157,500.00 315,000.00
1.0000 97,700.00 97,700.00 102,585.00 102,585.00
Sub Total Rp. 5,300,405.00 Rp. 5,565,425.25
Profit Rp. - Rp. -
Sub Total Rp. 5,300,405.00 Rp. 5,565,425.25
PPN 10 % Rp. - Rp. -
TOTAL Rp. 5,300,405.00 Rp. 5,565,425.25

Analisa

5.5000 160,000.00 880,000.00 168,000.00 924,000.00

1.0000 600,000.00 600,000.00 630,000.00 630,000.00
- 240,000.00 - 252,000.00 -
- 47,500.00 - 49,875.00 -
11.2000 21,000.00 235,200.00 22,050.00 246,960.00
3.0000 40,000.00 120,000.00 42,000.00 126,000.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
- 149,000.00 - 156,450.00 -
3.6160 90,000.00 325,440.00 94,500.00 341,712.00
1.0000 15,806.40 15,806.40 16,596.72 16,596.72
1.0000 150,000.00 150,000.00 157,500.00 157,500.00
1.0000 45,580.00 45,580.00 47,859.00 47,859.00
Sub Total Rp. 3,272,026.40 Rp. 3,435,627.72
Profit Rp. - Rp. -
Sub Total Rp. 3,272,026.40 Rp. 3,435,627.72
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,272,026.40 Rp. 3,435,627.72
5.7000 160,000.00 912,000.00 168,000.00 957,600.00

1.0000 600,000.00 600,000.00 630,000.00 630,000.00
- 240,000.00 - 252,000.00 -
- 47,500.00 - 49,875.00 -
12.0000 21,000.00 252,000.00 22,050.00 264,600.00
3.0000 40,000.00 120,000.00 42,000.00 126,000.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
1.0000 125,000.00 125,000.00 131,250.00 131,250.00
1.0000 75,000.00 75,000.00 78,750.00 78,750.00
1.0000 350,000.00 350,000.00 367,500.00 367,500.00
- 149,000.00 - 156,450.00 -
4.5200 90,000.00 406,800.00 94,500.00 427,140.00
1.0000 16,788.00 16,788.00 17,627.40 17,627.40
2.0000 150,000.00 300,000.00 157,500.00 315,000.00
1.0000 50,100.00 50,100.00 52,605.00 52,605.00
Sub Total Rp. 3,557,688.00 Rp. 3,735,572.40
Profit Rp. - Rp. -
Sub Total Rp. 3,557,688.00 Rp. 3,735,572.40
PPN 10 % Rp. - Rp. -
TOTAL Rp. 3,557,688.00 Rp. 3,735,572.40

Analisa


Analisa

1.0000 0.78
25.0000 8,000.00 200,000.00 8,400.00 210,000.00
0.6000 45,000.00 27,000.00 47,250.00 28,350.00
0.7000 750,000.00 525,000.00 787,500.00 551,250.00
1.0000 100,000.00 100,000.00 105,000.00 105,000.00
Sub Total Rp. 852,000.00 Rp. 894,600.00
Profit Rp. - Rp. -
Sub Total Rp. 852,000.00 Rp. 894,600.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 852,000.00 Rp. 894,600.00
1.0000 0.78
25.0000 8,000.00 200,000.00 8,400.00 210,000.00
0.6000 11,880.00 7,128.00 12,474.00 7,484.40
0.7000 93,404.70 65,383.29 98,074.94 68,652.46
1.0000 100,000.00 100,000.00 105,000.00 105,000.00
Sub Total Rp. 372,511.29 Rp. 391,136.86
Profit Rp. - Rp. -
Sub Total Rp. 372,511.29 Rp. 391,136.86
PPN 10 % Rp. - Rp. -
TOTAL Rp. 372,511.29 Rp. 391,136.86
1.0000 160,000.00 160,000.00 168,000.00 168,000.00

4.0000 9,000.00 36,000.00 9,450.00 37,800.00
4.0000 3,500.00 14,000.00 3,675.00 14,700.00
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
1.0000 27,200.00 27,200.00 28,560.00 28,560.00
- 37,500.00 - 39,375.00 -
1.0000 25,000.00 25,000.00 26,250.00 26,250.00
Sub Total Rp. 287,200.00 Rp. 301,560.00
Profit Rp. - Rp. -
Sub Total Rp. 287,200.00 Rp. 301,560.00
PPN 10 % Rp. - Rp. -
TOTAL Rp. 287,200.00 Rp. 301,560.00
1.0920 160,000.00 174,720.00 168,000.00 183,456.00

4.3600 8,000.00 34,880.00 8,400.00 36,624.00
4.3600 3,500.00 15,260.00 3,675.00 16,023.00
1.0920 20,000.00 21,840.00 21,000.00 22,932.00
1.0920 27,200.00 29,702.40 28,560.00 31,187.52
4.3600 13,812.50 60,222.50 14,503.13 63,233.63
1.0920 5,000.00 5,460.00 5,250.00 5,733.00
1.0920 25,000.00 27,300.00 26,250.00 28,665.00
Sub Total Rp. 369,384.90 Rp. 387,854.15
Profit Rp. - Rp. -
Sub Total Rp. 369,384.90 Rp. 387,854.15
PPN 10 % Rp. - Rp. -
TOTAL Rp. 369,384.90 Rp. 387,854.15
0.9800 160,000.00 156,800.00 168,000.00 164,640.00

4.2000 8,000.00 33,600.00 8,400.00 35,280.00

Analisa

4.2000 3,500.00 14,700.00 3,675.00 15,435.00
0.9800 20,000.00 19,600.00 21,000.00 20,580.00
0.9800 27,200.00 26,656.00 28,560.00 27,988.80
4.2000 13,812.50 58,012.50 14,503.13 60,913.13
0.9800 5,000.00 4,900.00 5,250.00 5,145.00
0.9800 25,000.00 24,500.00 26,250.00 25,725.00
Sub Total Rp. 338,768.50 Rp. 355,706.93
Profit Rp. - Rp. -
Sub Total Rp. 338,768.50 Rp. 355,706.93
PPN 10 % Rp. - Rp. -
TOTAL Rp. 338,768.50 Rp. 355,706.93

BESI BETON POLOS
NO DIAMETER PANJANG BERAT /Btg Beat / M

1 6.00 mm 12.00 m 2.60 kg 0.217 kg
2 6.50 mm 12.00 m 3.20 kg 0.267 kg
3 8.00 mm 12.00 m 4.74 kg 0.395 kg
4 9.00 mm 12.00 m 6.00 kg 0.500 kg
5 10.00 mm 12.00 m 7.40 kg 0.617 kg
6 12.00 mm 12.00 m 10.70 kg 0.892 kg
7 13.00 mm 12.00 m 12.50 kg 1.042 kg
8 14.00 mm 12.00 m 14.50 kg 1.208 kg
9 16.00 mm 12.00 m 19.00 kg 1.583 kg
10 19.00 mm 12.00 m 26.80 kg 2.233 kg
11 22.00 mm 12.00 m 35.80 kg 2.983 kg
12 23.00 mm 12.00 m 39.10 kg 3.258 kg
13 25.00 mm 12.00 m 46.20 kg 3.850 kg
14 28.00 mm 12.00 m 58.00 kg 4.833 kg
15 31.00 mm 12.00 m 71.10 kg 5.925 kg
16 32.00 mm 12.00 m 75.77 kg 6.314 kg
BESI BETON SPIRAL
NO DIAMETER PANJANG BERAT /Btg Beat / M

1 6.00 mm 12.00 m 2.99 kg 0.249 kg
2 10.00 mm 12.00 m 6.72 0.560 kg
3 13.00 mm 12.00 m 11.90 0.992 kg
4 16.00 mm 12.00 m 18.70 1.558 kg
5 19.00 mm 12.00 m 27.00 2.250 kg
6 22.00 mm 12.00 m 36.50 3.042 kg
7 25.00 mm 12.00 m 47.80 3.983 kg
8 29.00 mm 12.00 m 60.50 5.042 kg
9 32.00 mm 12.00 m 74.80 6.233 kg
10 35.00 mm 12.00 m 90.10 7.508 kg
11 38.00 mm 12.00 m 107.00 8.917 kg
12 41.00 mm 12.00 m 126.00 10.500 kg
BESI BETON POLOS & ULIR

Diameter Panjang Berat Besi Berat Besi Koofesien
Pigment / Pasir
NO JENIS PEKERJAAN UNIT Besi Besi PerBatang PerMeter Estimasi
P C Warna Cor
mm m' Kg Kg % Kg M3
A. Besi Beton Polos 5.00 12.00 1.850 0.154 -

6.00 12.00 2.663 0.222 -
7.00 12.00 3.625 0.302 -
8.00 12.00 4.735 0.395 -
9.00 12.00 5.993 0.499 -
10.00 12.00 7.398 0.617 -
11.00 12.00 8.952 0.746 -
12.00 12.00 10.653 0.888 -
13.00 12.00 12.503 1.042 -
14.00 12.00 14.501 1.208 -
15.00 12.00 16.646 1.387 -
16.00 12.00 18.939 1.578 -
17.00 12.00 21.381 1.782 -
18.00 12.00 23.970 1.998 -
19.00 12.00 26.708 2.226 -
20.00 12.00 29.593 2.466 -
21.00 12.00 32.626 2.719 -
22.00 12.00 35.807 2.984 -
23.00 12.00 39.137 3.261 -
24.00 12.00 42.614 3.551 -
25.00 12.00 46.239 3.853 -
26.00 12.00 50.012 4.168 -
27.00 12.00 53.933 4.494 -
28.00 12.00 58.002 4.834 -
29.00 12.00 62.219 5.185 -
30.00 12.00 66.584 5.549 -
32.00 12.00 75.758 6.313 -
34.00 12.00 85.524 7.127 -
36.00 12.00 95.881 7.990 -
38.00 12.00 106.831 8.903 -
40.00 12.00 118.372 9.864 -
B. Besi Beton Ulir 10.00 12.00 7.398 0.617 -

12.00 12.00 10.653 0.888 -
13.00 12.00 12.503 1.042 -
16.00 12.00 18.939 1.578 -
19.00 12.00 26.708 2.226 -
22.00 12.00 35.807 2.984 -
25.00 12.00 46.239 3.853 -
28.00 12.00 58.002 4.834 -
29.00 12.00 62.219 5.185 -
31.00 12.00 71.097 5.925 -
32.00 12.00 75.758 6.313 -
C. Kawat Bendrat
1 Untuk Pekerjaan Beton Pelat - - - 1.500
2 Untuk Pekerjaan Balok - - - 2.500
3 Untuk Pekerjaan Kolom - - - 2.500
COLD ROLLED STEEL SHEETS
NO UKURAN BERAT/LBR BERAT/M2

1 0.33 mm x 3' x 6' 4.60 kg 1.60
2 0.50 mm x 3' x 6' 6.57 kg 2.28
3 0.60 mm x 3' x 6' 7.88 kg 2.74
4 0.65 mm x 3' x 6' 8.53 kg 2.96
5 0.66 mm x 3' x 6' 8.67 kg 3.01
6 0.70 mm x 3' x 6' 9.20 kg 3.19
7 0.80 mm x 3' x 6' 10.50 kg 3.65
8 0.90 mm x 3' x 6' 11.82 kg 4.10
9 1.00 mm x 3' x 6' 13.10 kg 4.55
10 1.20 mm x 3' x 6' 15.80 kg 5.49
11 1.50 mm x 3' x 6' 19.70 kg 6.84
12 2.00 mm x 3' x 6' 26.30 kg 9.13
13 0.35 mm x 4' x 8' 8.16 kg 2.83
14 0.60 mm x 4' x 8' 14.00 kg 4.86
15 0.66 mm x 4' x 8' 15.40 kg 5.35
16 0.70 mm x 4' x 8' 16.31 kg 5.66
17 0.80 mm x 4' x 8' 18.70 kg 6.49
18 0.90 mm x 4' x 8' 21.00 kg 7.29
19 1.00 mm x 4' x 8' 23.30 kg 8.09
20 1.20 mm x 4' x 8' 28.00 kg 9.72
21 1.50 mm x 4' x 8' 35.00 kg 12.15
22 1.60 mm x 4' x 8' 37.30 kg 12.95
23 1.90 mm x 4' x 8' 45.00 kg 15.63
24 2.00 mm x 4' x 8' 46.70 kg 16.22
Batu
Koral Keterangan
M3
thd.besi pelat
thd.besi balok
thd.besi kolom
BERAT/M2
kg 2.88
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
Tangga
Beton Beskisting Besi
Lt 1 - Lt 2 Border 1.00 0.15 0.15 1.00 23.85
Slab 7.00 0.15 1.00 1.05 8.05 166.95
Step 19.00 0.30 0.17 1.00 0.49 4.09 77.67
8.44 65.69 1,342.35
Meja Beton
2.38 0.10 0.24 2.85 34.51

BQ CITRA 2 REV 1 - (Hitungan Rico) .R4

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

BQ CITRA 2 REV 1 - (Hitungan Rico) .R4

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARA BIAYA

RUMAH TINGGAL DUA LANTAI

NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS

1 Pagar proyek rangka kaso + seng

SUB TOTAL PEKERJAAN PERSIAPAN

B. PEKERJAAN GALIAN DAN URUGAN

1 Galian tanah untuk pondasi

SUB TOTAL PEK. GALIAN & URUGAN

NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS

1 Pondasi Tapak beton readymix K225 uk. 1,2x1,2x0.4m

SUB TOTAL PEK. BETON

1 Pondasi Tapak tul pokok dia 13 - 150

SUB TOTAL PEK. PEMBESIAN

1 Pondasi Tapak dengan papan triplek 9mm, rangka kaso

NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS

3 Ground Water Tank dengan papan triplek 9mm, rangka kaso

SUB TOTAL PEK. BEKISTING

F. PEKERJAAN PAS DINDING

SUB TOTAL PEK. PAS DINDING

G. PEKERJAAN PELAPIS DINDING

NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS

- Toilet lantai 1 (sisi luar)

SUB TOTAL PEK. PELAPIS DINDING

Cat emulsi dinding dalam atau setara type emulsion ex Catilax

Cat dinding luar ex Catilax type weathershield

Cat kayu ex Ftalit

10 Cat pelapis batu alam lt 1 dan 2

SUB TOTAL PEK. ALAT PENGGANTUNG & KACA

I. PEKERJAAN PELAPIS LANTAI DAN DINDING

Pasangan batu alam dinding termasuk adukan dan material

NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS

1 - Kolom palsu pintu utama lt 1 bata merah ekspos

Supply dan pemasangan keramik ex Roman 40/40, pada

Supply dan pemasangan plint keramik ex Roman 10/40

Supply dan pemasangan keramik ex Roman 20/20 anti slip,

Supply dan pemasangan keramik ex Roman 20/20 warna

Supply dan pemasangan keramik Outdoor ex Roman 40/40

17 Rabat beton Carport

Waterproofing type coating pada :

SUB TOTAL PEK. PELAPIS LANTAI DAN DINDING

NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS

Supply dan pemasangan list plafond gypsum

Skimcoat pada plafond exposed termasuk

SUB TOTAL PEK. PLAFOND

K. PEKERJAAN CAT PLAFOND

1 Cat plafond lantai 1 cat interior ex Catilax

SUB TOTAL PEK. PLAFOND

L. PEKERJAAN PINTU DAN JENDELA

1 Pintu pagar halaman depan @ uk 1x2m dan 3.55x2m ; 5 unit

3 Pintu kamar utama lt 2 dan kamar anak lt 2 @ uk 0.8m x 2.1m

4 Pintu belakang lt 1 dan teras kamar utama lt 2 @ uk 0.8m x 2.1m

5 Pintu PVC kamar mandi

NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS

7 Jendela kamar utama lt 2

SUB TOTAL PEK. PINTU DAN JENDELA

M. PEKERJAAN INSTALASI AIR & ALAT SANITAIR

1 Instalasi air bersih ex westpex / wavin

Kamar mandi Lt 1 dan 2

SUB TOTAL PEK. INSTALASI AIR & SANITAIR

NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS

1 Instalasi titik lampu kabel ex eterna

SUB TOTAL PEK. LISTRIK

1 Kuda-kuda dan rangka atap baja ringan full system