Rab Gardu Pandang Gunung Slamet

RENCANA ANGGARAN BIAY
KEGIATAN :
PEKERJAAN :
LOKASI :
TAHUN ANGGARAN :
Satuan
Jenis Barang/Jasa Unit
A. PEKERJAAN PERSIAPAN
1. Pengukuran dan bouwplank Ls
2. Membuat papan nama proyek 80x120 cm dari bahan seng bh
3. Air kerja Ls
4. Mobilisasi, Demobilisasi dan Sewa Peralatan Ls
5. Administrasi Ls
6. Dokumentasi Ls
7. Pembongkaran dan Pembersihan Lapangan Ls
B. PEMBANGUNAN TALUD DAN LAND DEVELOPMENT
B.A. PEKERJAAN STRUKTUR
I. PEKERJAAN TANAH DAN PONDASI
1. Keprasan tanah m
2. Galian tanah biasa talud m
3. Urugan tanah kembali talud m
4. Pemadatan tanah sisa galian m
5. Urugan sirtu dipadatkan untuk peninggian bangunan m
6. Urugan tanah dipadatkan untuk peninggian bangunan mendatangkan m
7. Pas. Talud pengaman batu belah 1 3 m
8. Pas. Pipa PVC AW 2 (suling - suling talud) m
B.B. PEKERJAAN ARSITEKTUR
I. PEKERJAAN PASANGAN
1. Pek. Plesteran 1 3 (talud) m
2. Pek. Plesteran Siar 1 2 (talud) m
3. Pek. Acian m
II. PEKERJAAN PENGECATAN
1. Mengecat tembok exterior baru m
C. PEMBANGUNAN GEDUNG KAPAL, MINI THEATRE DAN KANTOR
C.A. PEKERJAAN STRUKTUR
1. Galian tanah biasa foot plat FP 1 m
2. Galian tanah biasa foot plat menerus tangga 1 m
3. Galian tanah biasa pondasi menerus m
5. Urugan tanah kembali foot plat FP1 m
6. Urugan tanah kembali foot plat menerus tangga 1 m
7. Urugan tanah kembali pondasi menerus m
9. Urugan pasir bawah foot plat FP1 m
10. Urugan pasir bawah footplat menerus tangga 1 m
11. Urugan pasir bawah pondasi menerus m
12. Urugan pasir bawah talud m
13. Urugan pasir bawah lantai kerja granit m
14. Urugan pasir bawah lantai rabat beton keliling m
15. Urugan pasir bawah saluran keliling m
16. Urugan pasir bawah paving m
17. Pas. Pondasi batu belah 1 6 menerus bangunan m
19. Pas. Saluran Keliling U 30 m
20. Pas. Bata merah 1 3 setengah bata m
21. Pas. Bak Kontrol Saluran Keliling bh
22. Pas. Saluran Peresapan Air Hujan dengan Buis Beton 100 cm sedalam 2,7 m bh
3. Fondasi Foot plat FP 1
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
4. Foot Plat Menerus Tangga 1
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
5. Pemasangan tiang pancang beton square 25x25 Prestress K-500 tegangan ijin m
30T
6. PDA Loading Test titik
7. Sloof S1 30/50
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
8. Sloof 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
9. Kolom K1 60/60 Pedestal (dari atas poer footplat ke atas sloof)
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
10. Kolom K1 60/60 (di atas sloof sampai dengan ring balk)
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
11. Kolom K1 60/60 Lantai 2
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
14. Kolom Penguat Pintu 20/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
15. Kolom Praktis 15/15
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
16. Kolom Praktis 15/15 Lantai 2
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
18. Balok B1 35/60
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
19. Balok B2 20/45
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
20. Balok B3 15/25
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
21. Balok Penguat Pintu 20/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
22. Balok Bordes Tangga 20/40
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
23. Balok Anak Tangga
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
24. Balok Latai 15/15
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
25. Pelat Lantai Elevasi +4.00 tebal 12 cm
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
26. Pelat Lantai Elevasi +7.25 tebal 12 cm
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
27. Pelat Dak Atap Elevasi +10.25 tebal 10 cm
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
28. Pelat Lantai Tangga
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
29. Pelat Bordes Tangga
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
30. Pelat Dinding Shear Wall tebal 15 cm
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
31. Pelat Penutup Saluran U-30 tebal 10 cm
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
C.B. PEKERJAAN ARSITEKTUR
2. Pas. Bata merah 1 3 setengah bata ( KM/WC ) m
3. Pas. Bata merah 1 3 setengah bata (rollag bata) m2
5. Pas. Bata merah 1 6 ( KM/WC ) m
6. Pek. Plesteran 1 3 m
7. Pek. Plesteran 1 3 ( KM/WC ) m
8. Pek. Plesteran 1 3 (rollag bata) m
9. Pek. Penebalan Plesteran 1 3 m
13. Pek. Plesteran Siar 1 2 (talud) m
14. Pek. Acian m
15. Pek. Plesteran Sudut 12 m
16. Pas. Lantai Kerja Beton K 100 tebal 5 cm bawah keramik m
17. Pas. Rabat Beton mutu K 100 m
18. Pas. Lantai Keramik 60x60 cm m
19. Pas. Lantai Karpet roll m
20. Pas. Rumput Sintetis m
21. Pas. Lantai Keramik 30 x 30 cm ( tangga ) m
22. Pas. Keramik border 10 x 20 cm m
23. Pas. Plint Keramik 10x60 cm m
24. Pas. Step Nozing tangga m
25. Pas. Lantai Keramik 20 x 20 cm (KM/WC) m
26. Pas. Keramik Dinding 20x25 cm (KM/WC) m
27. Pas. Batu Granit m
28. Pas. Paving tebal 8 cm K. 300 m
29. Pek. Waterproofing Coating Semen Base m
30. Pas. Aksesories GRC Motif Rangka Hollow m
31. Pas. Handrailing Pipa GIP 1 m
32. Pas. Pipa Drainase talud PVC 2 m
II. PEKERJAAN KUSEN, PINTU DAN JENDELA DAN ATAP
1. Pas. Pintu P1
Pintu Kaca Tempered Frameless tebal 12 mm dengan ukuran 2x75x210mm,
lengkap terpasang dengan aksesories Patch Lock Fitting (Kunci Tanam Bawah)
sekualitas Dorma, Floor Hinge, Patch Fitting dan Handle Pintu Motif
- Pintu Kaca Frameless Tempered 12 mm m
Patch Lock Fitting (Kunci Tanam Bawah) bh
Patch Fitting bh
Floor Hinge bh
Door Handle Motif set
2. Pas. Pintu P2
Pintu Kaca Rangka Alumunium dengan ukuran 2x60x210mm, kusen alumunium
natural, lengkap dengan aksesories kunci pintu tanam, engsel pintu tanam, door
handle, sandblasting
Kusen Alumunium warna natural m
Pintu Kaca Rangka Alumunium m
Pas. Double Cylinder set
Pas. Swing Lockcase set
Pas. Handle Pintu (Door Holder) bh
Engsel Pintu bh
Pas. Kayu Kruing untuk Engsel Pintu m
Finishing Sandblasting m
3. Pas. Pintu P4
Pintu Kaca Rangka Alumunium dengan ukuran 80x210mm, kusen alumunium
Engsel Pintu bh
4. Pas. Pintu P5
Pintu Alumunium Strip Rangka Alumunium dngn ukuran 70x200mm, kusen
alumunium natural, lengkap dengan aksesories kunci pintu tanam, engsel pintu
tanam, door handle grendel pintu
Pintu Alumunium Strip Rangka Alumunium m
Engsel Pintu bh
5. Pas. Jendela J1
Jendela Kaca Rangka Alumunium dengan ukuran 2x35x145mm, kusen
alumunium natural, lengkap dengan aksesories casement jendela dan ram buncis
Jendela Kaca Rangka Alumunium m
Pas. Casement Jendela set
Pas. Ram Buncis set
6. Pas. Boven BV1
Boven Kaca Selip dengan ukuran 60x40 mm, kusen alumunium natural
- Kaca bening 5 mm m
7. Pasang Plafond Gypsumboard tebal 9mm m
8. Pasang Plafond Kalsiboard tebal 3,5 mm m
9. Pasang List Plafond Gypsum Lantai Dasar m
III. PEKERJAAN BESI
1. Pas. Rangka Plafond (1x1)m Besi Hollow 40/40 dan 20/20 m
2. Pas. Railing Tangga Pipa Stainless Steel D 1 1/2 m
IV. PEKERJAAN PENGADAAN PERALATAN PLUMBING
1. Pas. Instalasi air bersih ls
2. Pas. Instalasi air kotor ls
3. Kran Air 1/2 bh
4. Floor Drain bh
5. Kloset Jongkok bh
6. Pas. Wastafel bh
7. Pas. Roof Drain bh
8. Pasang sambungan baru PDAM ls
V. PEKERJAAN PENGECATAN
1. Mengecat tembok interior baru m
3. Mengecat Plafond m
D. PEMBANGUNAN MUSHOLLA
D.A. PEKERJAAN STRUKTUR
II. PEKERJAAN BETON BERTULANG
1. Sloof 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
3. Ring Balok 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
4. Balok Topi - topi 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
5. Balok Listplank 7/75
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
8. Pelat Topi - topi tebal 10 cm
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
D.B. PEKERJAAN ARSITEKTUR
3. Pas. Bata merah 1 3 setengah bata (rollag bata) m
8. Pek. Plesteran 1 3 (rollag bata) m
12. Pek. Acian m
15. Pas. Rabat Beton mutu K 100 (keliling) m
16.Pas. Lantai Keramik 40 x 40 cm m
1. Pas. Pintu P1
Pintu Kaca Rangka Alumunium dengan ukuran 2x60x210mm, kusen alumunium
Engsel Pintu bh
2. Pas. Pintu P2
Engsel Pintu bh
3. Pas. Jendela J1
Pas. Ram Buncis set
4. Pas. Boven BV1
5. Pasang Atap Genteng Beton Flat m
6. Pasang Nok Atap Genteng Beton Flat m
7. Pasang Rangka Atap Baja Ringan m
11. Pasang Listplank Woodplank lebar 50 cm m
III. PEKERJAAN BESI
3. Kran Air 1/2 bh
4. Floor Drain bh
6. Pas. Wastafel bh
7. Pas. Roof Drain bh
E. PEMBANGUNAN KM/WC ( 24 buah )
E.A. PEKERJAAN STRUKTUR
9. Pas. Bak Kontrol Peresapan Air Hujan bh
1. Sloof 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
3. Ring Balok 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
E.B. PEKERJAAN ARSITEKTUR
2. Pas. Bata merah 1 3 setengah bata ( rollag bata ) m
5. Pek. Plesteran 1 3 ( rollag bata ) m
8. Pek. Acian m
15. Pas. Batu Candi m
1. Pas. Pintu P1
Engsel Pintu bh
2. Pas. Pintu P2
Pintu Alumunium Strip Rangka Alumunium dngn ukuran90x200mm, kusen
alumunium natural, lengkap dengan aksesories kunci pintu tanam, rel pintu
geser, door handle grendel pintu
Rel Pintu Geser m
Engsel Pintu bh
3. Pas. Boven BV1
III. PEKERJAAN BESI
3. Kran Air 1/2 bh
4. Floor Drain bh
5. Kloset Duduk bh
6. Pas. Jet Washer Kloset Duduk bh
8. Pas. Wastafel bh
F. PEMBANGUNAN POS JAGA ( 2 buah )
F.A. PEKERJAAN STRUKTUR
1. Sloof 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
3. Ring Balok 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
F.B. PEKERJAAN ARSITEKTUR
12. Pek. Acian m
16. Pas. Lantai Keramik 40 x 40 cm m
1. Pas. Pintu P1
Engsel Pintu bh
Pintu
1. Pas.Alumunium
Pintu P1 Strip Rangka Alumunium dngn ukuran 70x200mm, kusen
tanam, door handle grendel pintu 70x200mm, kusen alumunium natural, lengkap
dengan aksesories kunci pintu tanam, engsel pintu tanam, door handle grendel
Kusen Alumunium warna natural
pintu m
Engsel Pintu bh
2. Pas. Pintu P2
Rel Pintu Geser m
Engsel Pintu bh
3. Pas. Jendela J1
Pas. Ram Buncis set
4. Pas. Jendela J2
Jendela Kaca mati dengan ukuran 75x145 mm, kusen alumunium natural
5. Pas. Boven BV1
III. PEKERJAAN BESI
3. Kran Air 1/2 bh
4. Floor Drain bh
G. PEMBANGUNAN AMPHITEATHER
G.A. PEKERJAAN STRUKTUR
1. Galian tanah biasa pondasi talud m
2. Urugan tanah kembali pondasi talud m
3. Urugan tanah dipadatkan m
4. Urugan sirtu dipadatkan m
5. Urugan pasir bawah pondasi talud m
6. Urugan pasir bawah lantai kerja keramik m
7. Pas. Pondasi talud batu belah 1 6 m
II. PEKERJAAN BESI
1. Pasang, perakitan & pengelasan Pelat Plendes tebal 10 mm lengkap berikut
kg
aksesories untuk kuda - kuda baja
2. Pasang, perakitan & pengelasan Kolom Pipa GIP 2 railing lengkap berikut kg
aksesories
3. Pasang, perakitan & pengelasan Pipa GIP 1,5 railing lengkap lengkap berikut kg
aksesories
4. Pasang, perakitan & pengelasan Pipa GIP 1 isian railing lengkap berikut kg
aksesories
5. Pasang angkur baut diameter 22 mm bh
G.B. PEKERJAAN ARSITEKTUR
1. Pas. Bata merah 1 3 setengah bata (rollag anak tangga) m
2. Pek. Plesteran 1 3 (rollag anak tangga) m
3. Pek. Plesteran 1 3 talud m
4. Pek. Acian m
5. Pas. Rabat Beton K 100 tebal 10 cm bawah batu candi m
6. Pas. Wiremesh M8 pada lantai kerja beton K.100 kg
7. Pas. Plastik Bond Breaker di bawah lantai kerja beton K.100 m
8. Pas. Lantai Batu Candi m
9. Pas. Lantai Rumput Sintetis m
2. Mengecat besi m
H. PEMBANGUNAN KIOS ( 10 buah )
H.A. PEKERJAAN STRUKTUR
4. Urugan pasir bawah lantai kerja m
1. Sloof 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
3. Ring Balok 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
4. Balok Gunung - gunung 15/15
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
H.B. PEKERJAAN ARSITEKTUR
7. Pek. Acian m
12. Pas. Accessories Hollow 50.50.5 m
1. Pas. Folding Door
Pas. Folding Door fabrikasi dengan ukuran 255x225 cm lengkap terpasang
Pas. Folding Door m
III. PEKERJAAN BESI
IV. PEKERJAAN PENGECATAN
I. PEMBANGUNAN LOKET
I.A. PEKERJAAN STRUKTUR
6. Urugan pasir bawah talud m
1. Sloof 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
3. Ring Balok 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
I.B. PEKERJAAN ARSITEKTUR
13. Pek. Acian m
17. Pas. Lantai Keramik 60x60 cm m
1. Pas. Pintu P1
Engsel Pintu bh
2. Pas. Pintu P1
Engsel Pintu bh
3. Pas. Pintu P2
Rel Pintu Geser m
Engsel Pintu bh
4. Pas. Jendela J1
Jendela Kaca mati dengan ukuran 245X110 mm, kusen alumunium natural
5. Pas. Boven BV1
Boven Jendela Kaca Rangka Alumunium dengan ukuran 60x40mm, kusen
Pas. Ram Buncis set
III. PEKERJAAN BESI
3. Kran Air 1/2 bh
4. Floor Drain bh
J. PEMBANGUNAN GROUNDTANK
J.A. PEKERJAAN STRUKTUR
1. Galian tanah biasa footplat groundtank m
2. Galian tanah biasa groundtank m
3. Urugan tanah kembali footplat groundtank m
4. Urugan pasir bawah footplat groundtank m
1. Pas. Lantai Kerja Beton K 100 tebal 5 cm (bawah foot plat) m
2. Fondasi Foot plat Groundtank
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
3. Sloof Groundtank 15/25
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
4. Kolom Groundtank 20/20
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
5. Ring Balk 15/25
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
6. Pelat Penutup Groundtank tebal 10 cm
a. Beton K 250 m
b. Pembesian kg
c. Bekisting m
J.B. PEKERJAAN ARSITEKTUR
1. Pas. Bata merah 1 3 setengah bata ( groundtank ) m
2. Pek. Plesteran 1 3 ( groundtank ) m
3. Pek. Acian m
5. Pas. Lantai Keramik 20 x 20 cm (groundtank) m
6. Pas. Keramik Dinding 20x25 cm (groundtank) m
K. PEMBANGUNAN RUMAH PANEL
K.A. PEKERJAAN STRUKTUR
5. Pas. Aanstamping pondasi menerus m
6. Pas. Pondasi batu belah 1 6 m
1. Sloof S3 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
3. Ring Balk 15/20
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
5. Listplank Beton 10/50
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
6. Pelat Dak Atap tebal 10 cm
a. Beton K 225 m
b. Pembesian kg
c. Bekisting m
K.B. PEKERJAAN ARSITEKTUR
1. Pas. Bata merah 1 3 setengah bata (minus KM/WC) m
2. Pas. Bata merah 1 6 setengah bata (minus KM/WC) m
3. Pek. Plesteran 1 3 ( minus KM/WC ) m
4. Pek. Penebalan Plesteran 1 3 tebal 6 cm m
5. Pek. Plesteran 1 6 ( minus KM/WC ) m
6. Pek. Acian m
1. Pas. Pintu P2 FG
Pintu Folding Door
Pintu Folding Door m
2. Pas. Boven BV1
Boven Jendela Kaca Rangka Alumunium dengan ukuran 60x40mm, kusen
Pas. Ram Buncis set
III. PEKERJAAN BESI
IV. PEKERJAAN PENGECATAN
L. PENATAAN SITE
1. Galian tanah pondasi pagar m
2. Urugan tanah kembali pondasi pagar m
3. Urugan pasir bawah pondasi pagar m
4. Urugan pasir bawah paving halaman m
5. Urugan pasir bawah keramik 30x30 unpolished dan guiding block m
6. Urugan pasir bawah pasangan batu lempeng m
7. Urugan tanah subur pot m
8. Urugan tanah subur pd jalan batu lempeng bwh rumput gajah mini m
9. Pas. Pondasi batu belah 1 6 pagar m
10. Pas. Jalan Paving baru tebal 8 cm K 300 m
11. Pas. Pagar Keliling Panel Beton Pracetak ukuran 240x40x5 cm lengkap dengan
kolom beton terpasang, tinggi pagar panel 320cm dan tinggi tiang kolom beton m
420 cm Kawat Duri 4 lajur dengan tinggi 50 cm lengkap dengan besi siku 40.40.4
12. Pas. m
lengkap terpasang
14. Pas. Bata merah 1 3 setengah bata (sebagai kanstin saluran) m
18. Pas. Beton tumbuk K 100 tebal 5 cm pengapit lantai batu lempeng m
19. Pas. Lantai Keramik 30 x 30 cm motif unpolished warna merah gelap m
20. Pas. Lantai Keramik 30 x 30 cm motif unpolished warna abu2 gelap m
21. Pas. Lantai Keramik 30 x 30 cm motif unpolished m
22. Pas. Lantai ubin guiding block 30x30 m
23. Pas. Kanstin Beton m
24. Pas. Bata merah 1 3 setengah bata (sebagai kanstin lantai keramik) m
25. Pek. Plesteran 1 3 ( plesteran pasangan bata kanstin lantai keramik) m
26. Pek. Plesteran 1 3 ( plesteran pada lantai motif 150x150 cm ) m
27. Pas. Lantai batu lempeng warna hitam m
28. Pas. Lantai batu lempeng warna putih m
29. Pas. Lantai batu alam m
30. Pas. Bata merah 1 3 setengah bata (kanstin lantai batu lempeng) m
31. Pek. Plesteran 1 3 ( plesteran pasangan bata kanstin lantai keramik) m
32. Pas. Rumput gajah mini m
33. Pas. Bata merah 1 3 setengah bata (pot) m
34. Pas. Bata merah 1 3 setengah bata (rollag bawah pot) m
35. Pek. Plesteran 1 3 (pot) m
36. Pek. Plesteran 1 3 (rollag bawah pot) m
37. Pas. List cor beton m
38. Pembuatan dan Pemasangan huruf pada site a. Huruf Besar GAMBUHAN
PASS terbuat dari neon lettering dengan ukuran 120X80 cm, tebal pelat stainless bh
20mm
39. Pembuatan dan Pemasangan tempat sampah bh
40. Pembuatan dan Pemasangan kursi taman bh
M. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
M.A. PEKERJAAN MEKANIKAL
I. PEKERJAAN AIR BERSIH
1. Pemasangan Washtafel bh
2. Pasang Kran Air 1/2 bh
3. Pasang Stop Kran 1/2 bh
4. Pasang Kran Sprinkler untuk taman bh
5. Pasang Stop Kran 3/4 bh
6. Pasang Stop Kran 1 bh
7. Pasang pipa pvc 1/2 AW m
8. Pasang pipa pvc 3/4 m
9. Pasang pipa pvc 1AW m
10. Pasang pipa pvc 1.1/2 AW m
11. Pasang pompa air Deepwell 2kw unit
12. Pasang pompa Transfer Ikw unit
13. Penyambungan Air bersih dari PDAM ls
14. Pembuatan Sumur Air tanah ls
15. Fiting fiting dan asesories ls
II. PEKERJAAN AIR BERSIH ATAP
1. Pengadaan dan pemasangan Tangki Air kapasitas 2000 liter unit
2. Pemasangan pipa pvc 1 AW m
3. Pasang Heider pipa pvc 3dan asesories ls
4. Gate Valve 1 bh
5. Put Klep 1 bh
6. Fitin fiting ls
III. PEKERJAAN AIR KOTOR DAN AIR BEKAS
1. Pasang closed duduk bh
2. Pasang closed jongkok bh
3. Pasang floor drain bh
4. Pasang pipa pvc 2AW m
5. Pasang pipa pvc 3 AW m
6. Pasng pipa pvc 4 AW m
7. Pembuatan Septictank kap 5m3 unit
8. Fiting fiting ls
IV. PEKERJAAN AIR HUJAN
1. Pasang Roof Drain 3 bh
2. Pasang pipa pvc 3 AW m
3. Talang air pvc m
4. Fiting fiting ls
V. PEKERJAAN ELEKTRIKAL
Pekerjaan Penerangan Taman
1. Instalasi titik lampu kabel NYY 3X2,5mm titik
2. Instalasi titik stop kontak NYY 3X2,5mm titik
3. Pasang lampu Floodight 70w philips type 1 bh
4. Pasang lampu LED Octopus 10 w warm wite type 2 bh
5. Pasang lampu LED Floodlight 30 w philips dan cagak ber ornamen dibuat dari bh
stenlis type 3
6. Pasang lampu LED Brilian 10w Warm Wite type 4 bh
7. Lampu taman Global Acrelic + bolb LED 24 watt dan cagak ber ornamen dibuat bh
dari stainlis type 5
8. Pasang lampu PJU dekoratif lengkap terpasang sesuai gambar bh
9. Lampu dinding LED 7 watt type 7 bh
10. Lampu tangga LED 7 watt type 8 bh
11. Lampu LED Floodlight 10 watt Type 9 bh
12. Lampu Sorot LED 30 watt type 10 bh
13. Lampu LED Floodlight 12 watt Type11 bh
14. Pasang stop kontak Indor Panasonic bh
VI. PEKERJAAN INSTALASI POS SATPAM DAN LOKET
1. Instalasi titk lampu Nym 3x2,5mm dalam konduit titik
2. instalasi titik stop kontak Nym 3x2,5mm dalam conduit titik
3. Pasang lampu DL LED 12 watt bh
5. Pasang saklar seri bh
6. Pasang saklar tunggal bh
7. Pasang stop kontak Inbbouw bh
VII. PEKERJAAN LISTRIK MUSOLA
1. Instalasi titik lampu Nym 3x2,5mm dalam conduit titik
2. Instalasi titik stop kontak Nym 3x2,5mm dalam conduit titik
3. Pasang lampu DL LED 12watt bh
7. Pasang Stop kontak inbouw bh
VIII. PEKERJAAN LISTRIK WC UMUM DAN KIOS KIOS
2. Instalasi titik stop kontak Nym 3x2,5mm dalam conduit tituk
7. Pasang stop kontak inbouw bh
8. Pasang Box MCB dan Isi bh
IX. PEKERJAAN LISTRIK GEDUNG UTAMA
2. Instalasi stop konak Nym 3x2,5mm dalam conduit titik
5. Pasang Lampu LED Sorot 7 watt bh
6. Pasang lampu Sorot LED 70 watt bh
7. Pasang Exhausfan bh
9. pasang saklar tunggal bh
10. Pasang salklar hotel bh
X. PEKERJAAN LISTRIK LANTAI 2
2. Instalasi titik stop kontak Nym 3x2,5mm dalam conduit titik
5. Pasang lampu Kapal LED 7 watt bh
6. Pasang lampu Balk LED 28 watt bh
9. Pasang saklar hotel bh
XI. PEKERJAAN LISTRIK LANTAI 3
2. Instalasi titik stop kontak Nym 3x2,5mm dalam conduit bh
6. Pasang stop kontak Inbouw bh
XII. PEKERJAAN LISTRIK GEDUNG MINI TEATER
2. Instalasi stop kontak Nym 3x2,5mm dalam conduit titik
8. Pasang saklar hotel seri bh
XIII. PEKERJAAN KABEL FEEDER
1. Kabel LVTC 4X70mm + N50 dari Kwh meter ke panel MDP m
2. Kabel NYY 4X16mm dari MDP ke SDP 1 m
3. Kabel NYY 4x10mm dari MDP ke SDP 2 m
5. kabel NYY 4x6mm dari MDP ke SDP 4 m
6. Kabel NYY 4x10mm dari MDP ke SDP 5 m
8. Kabel nyy 4x6mm dari MDP ke SDP 7 m
9. Kabel NYY 4X4mm dari SDP 3 ke Box Mcb 5 m
10. Kabel NYY 4x2,5mm dari SDP 3 ke Box Mcb 6 m
11. Kabel NYY 3X4mm dari SDP 3 ke Box Mcb 7 sampai 12 m
12. Kabel NYY 3X4mm dari SDP 4 ke Box Mcb 13 sampai 16 m
13. Kabel NYY 3X4mm dari SDP 4 ke PPLP 2 m
14. Kabel NYY 3X4mm dari SDP 5 ke Box Mcb Musola m
15. Kabel NYY 3X4mm dari SDP 5 ke Box Mcb Pos satpam m
16. Kabel NYY 3x4mm dari SDP 5 ke Box Mcb km/wc depan m
17. Kabel NYY 3x4mm dari 2 ke SDP 6 m
18. kabel NYY 3X2,5mm dari SDP 6 ke lantai 3 gedung utama m
19. Kabel NYY 3X2,5mm dari SDP 5 ke lampu papan nama m
XIV. PEKERJAAN PANEL PANEL
1. PANEL ATS unit
2. Panel MDP unit
3. Panel SDP 1 unit
4. Panel SDP 2 unit
5. Panel SDP 3 unit
6. Panel SDP 4 unit
7. Panel SDP 5 unit
8. Panel SDP 6 unit
9. Panel SDP 7 unit
10. Panel PPL 1 unit
11. Panel PPL 2 unit
12. Box MCB KIOS DAN KM/WC unit
13. Panel pompa sumur unit
14. Panel pompa Transfer unit
15. Pasang grounding panel panel ls
XV. PEKERJAAN TATA UDARA
1. Instalasi AC NYM 3x4mm dalam conduit titik
2. Pasang AC Split 2PK unit
3. Pasang AC split 1.1/2 PK unit
4. Pasang AC split 1PK unit
5. Pasang AC Split 3/4PK unit
7. Pasang stop kontak AC bh
XVI. PEKERJAAN TATA SUARA
1. Instalasi tata suara NYYHY 3X1,5mm dalam conduit m
2. Pasang ceiling speker 3 watt bh
3. Pasang Horn speaker 6 watt bh
4. Pasang Volume kontrol bh
5. Pasang instalasi volume kontrol bh
PERALATAN UTAMA
1. Power Amplifier 240 watt unit
2. Booster Amplifier 240 Watt unit
3. CD Player unit
4. AM/FM Tuner unit
5. Paging mic unit
6. Micropon unit
7. Rack Cabinet unit
8. Peralatan Bantu ls
XVII. PEKERJAAN SAMBUNGAN BARU
Pasang baru 53 Kva 220/380 50HZ 3 Phase
1. Biaya Penyambungan va
2. UJL va
3. Konsuil va
4. Pasang tiang listrik beton U 11 bh
5. Perijinan ls
TERBILANG : LIMA BELAS MILYAR DELAPAN RATUS DUA PULUH TUJUH JUTA S
RENCANA ANGGARAN BIAYA
PENGEMBANGAN OBYEK PARIWISATA UNGGULAN

PEMBANGUNAN GARDU PANDANG GUNUNG SLAMET
DESA GAMBUHAN,KECAMATAN PULOSARI KABUPATEN PEMALANG
2019-2020
Harga Satuan
Volume Pajak (%) Jumlah Harga (Rp.)
(Rp.)
1.00 1,350,000.00 10.00 135,000.00 1,485,000.00

2.00 1,000,000.00 10.00 200,000.00 2,200,000.00
1.00 6,000,000.00 10.00 600,000.00 6,600,000.00
1.00 22,000,000.00 10.00 2,200,000.00 24,200,000.00
1.00 1,000,000.00 10.00 100,000.00 1,100,000.00
1.00 1,000,000.00 10.00 100,000.00 1,100,000.00
1.00 6,500,000.00 10.00 650,000.00 7,150,000.00
798.21 55,963.00 10.00 4,467,022.62 49,137,248.85

324.20 55,963.00 10.00 1,814,320.46 19,957,525.06
108.07 40,425.00 10.00 436,872.98 4,805,602.73
1,014.34 40,425.00 10.00 4,100,469.45 45,105,163.95
627.38 191,813.00 10.00 12,033,963.99 132,373,603.93
4,994.82 112,613.00 10.00 56,248,166.47 618,729,831.13
777.19 683,502.00 10.00 53,121,091.94 584,332,011.32
1,201.50 181,460.00 10.00 21,802,419.00 239,826,609.00
318.26 48,732.00 10.00 1,550,944.63 17,060,390.95
950.49 45,534.00 10.00 4,327,961.17 47,607,572.83
1,268.75 28,122.00 10.00 3,567,978.75 39,247,766.25
1,268.75 33,041.00 10.00 4,192,076.88 46,112,845.63
375.51 55,963.00 10.00 2,101,466.61 23,116,132.74

7.10 55,963.00 10.00 39,733.73 437,071.03
43.31 55,963.00 10.00 242,375.75 2,666,133.28
73.27 55,963.00 10.00 410,040.90 4,510,449.91
125.17 40,425.00 10.00 505,999.73 5,565,996.98
2.37 40,425.00 10.00 9,580.73 105,387.98
14.44 40,425.00 10.00 58,373.70 642,110.70
24.42 40,425.00 10.00 98,717.85 1,085,896.35
18.80 151,745.00 10.00 285,280.60 3,138,086.60
0.18 151,745.00 10.00 2,731.41 30,045.51
12.14 151,745.00 10.00 184,218.43 2,026,402.73
10.11 151,745.00 10.00 153,414.20 1,687,556.15
67.18 151,745.00 10.00 1,019,422.91 11,213,652.01
5.03 151,745.00 10.00 76,327.74 839,605.09
4.48 151,745.00 10.00 67,981.76 747,799.36
99.50 151,745.00 10.00 1,509,862.75 16,608,490.25
58.82 578,201.00 10.00 3,400,978.28 37,410,761.10
230.97 683,502.00 10.00 15,786,845.69 173,655,302.63
112.00 158,187.00 10.00 1,771,694.40 19,488,638.40
224.00 101,482.00 10.00 2,273,196.80 25,005,164.80
12.00 659,049.00 10.00 790,858.80 8,699,446.80
16.00 194,813.00 10.00 311,700.80 3,428,708.80
141.00 891,873.00 10.00 12,575,409.30 138,329,502.30

16,019.15 11,488.00 10.00 18,402,799.52 202,430,794.72
338.40 89,188.00 10.00 3,018,121.92 33,199,341.12
0.34 891,873.00 10.00 30,323.68 333,560.50

58.68 11,488.00 10.00 67,411.58 741,527.42
0.60 89,188.00 10.00 5,351.28 58,864.08
3,525.00 262,097.00 10.00 92,389,192.50 1,016,281,117.50
4.00 6,750,000.00 10.00 2,700,000.00 114,297,960.48
36.02 891,873.00 10.00 3,212,526.55 35,337,792.01

9,044.85 11,488.00 10.00 10,390,723.68 114,297,960.48
240.10 96,063.00 10.00 2,306,472.63 25,371,198.93
1.00 10.00 0.00 0.00
2.36 875,871.00 10.00 206,705.56 2,273,761.12
445.05 11,488.00 10.00 511,273.44 5,624,007.84
31.46 96,063.00 10.00 302,214.20 3,324,356.18
1.00 10.00 0.00 0.00
16.92 891,873.00 10.00 1,509,049.12 16,599,540.28
4,810.17 11,488.00 10.00 5,525,923.30 60,785,156.26
112.80 167,382.00 10.00 1,888,068.96 20,768,758.56
1.00 10.00 0.00 0.00
72.13 891,873.00 10.00 6,433,079.95 70,763,879.44
12,077.70 11,488.00 10.00 13,874,861.76 152,623,479.36
480.84 167,382.00 10.00 8,048,396.09 88,532,356.97
1.00 0.00 10.00 0.00 0.00
17.28 891,873.00 10.00 1,541,156.54 16,952,721.98
2,934.76 11,488.00 10.00 3,371,452.29 37,085,975.17
115.20 167,382.00 10.00 1,928,240.64 21,210,647.04
1.00 10.00 0.00 0.00
13.18 891,873.00 10.00 1,175,488.61 12,930,374.75
2,236.10 11,488.00 10.00 2,568,831.68 28,257,148.48
87.84 167,382.00 10.00 1,470,283.49 16,173,118.37
1.00 10.00 0.00 0.00
2.24 891,873.00 10.00 199,779.55 2,197,575.07
782.10 11,488.00 10.00 898,476.48 9,883,241.28
44.72 167,382.00 10.00 748,532.30 8,233,855.34
1.00 10.00 0.00 0.00
0.55 875,871.00 10.00 48,172.91 529,901.96
47.44 11,488.00 10.00 54,499.07 599,489.79
3.66 167,382.00 10.00 61,261.81 673,879.93
1.00 0.00 10.00 0.00 0.00
1.64 875,871.00 10.00 143,642.84 1,580,071.28
373.81 11,488.00 10.00 429,432.93 4,723,762.21
21.84 96,063.00 10.00 209,801.59 2,307,817.51
1.00 10.00 0.00 0.00
4.44 875,871.00 10.00 388,886.72 4,277,753.96
1,013.35 11,488.00 10.00 1,164,136.48 12,805,501.28
59.25 96,063.00 10.00 569,173.28 6,260,906.03
1.00 0.00 10.00 0.00 0.00
1.33 875,871.00 10.00 116,490.84 1,281,399.27
303.02 11,488.00 10.00 348,109.38 3,829,203.14
17.70 96,063.00 10.00 170,031.51 1,870,346.61
1.00 10.00 0.00 0.00
86.86 891,873.00 10.00 7,746,808.88 85,214,897.66
18,741.11 11,488.00 10.00 21,529,787.17 236,827,658.85
641.08 171,507.00 10.00 10,994,970.76 120,944,678.32
1.00 0.00 10.00 0.00 0.00
15.85 891,873.00 10.00 1,413,618.71 15,549,805.76
3,970.75 11,488.00 10.00 4,561,597.60 50,177,573.60
193.74 171,507.00 10.00 3,322,776.62 36,550,542.80
1.00 10.00 0.00 0.00
1.78 891,873.00 10.00 158,753.39 1,746,287.33
465.16 11,488.00 10.00 534,375.81 5,878,133.89
30.79 171,507.00 10.00 528,070.05 5,808,770.58
1.00 0.00 10.00 0.00 0.00
0.16 875,871.00 10.00 14,013.94 154,153.30
42.75 11,488.00 10.00 49,111.20 540,223.20
2.40 171,507.00 10.00 41,161.68 452,778.48
1.00 10.00 0.00 0.00
1.48 891,873.00 10.00 131,997.20 1,451,969.24
305.38 11,488.00 10.00 350,820.54 3,859,025.98
18.45 171,507.00 10.00 316,430.42 3,480,734.57
1.00 10.00 0.00 0.00
3.16 875,871.00 10.00 276,775.24 3,044,527.60
461.06 11,488.00 10.00 529,665.73 5,826,323.01
42.12 171,507.00 10.00 722,387.48 7,946,262.32
1.00 10.00 0.00 0.00
3.75 875,871.00 10.00 328,451.63 3,612,967.88
812.02 11,488.00 10.00 932,848.58 10,261,334.34
75.09 96,063.00 10.00 721,337.07 7,934,707.74
1.00 10.00 0.00 0.00
52.23 891,873.00 10.00 4,658,252.68 51,240,779.47
7,780.16 11,488.00 10.00 8,937,847.81 98,316,325.89
435.29 222,382.00 10.00 9,680,066.08 106,480,726.86
1.00 10.00 0.00 0.00
16.05 891,873.00 10.00 1,431,456.17 15,746,017.82
2,390.02 11,488.00 10.00 2,745,654.98 30,202,204.74
133.72 222,382.00 10.00 2,973,692.10 32,710,613.14
1.00 10.00 0.00 0.00
12.84 891,873.00 10.00 1,145,164.93 12,596,814.25
1,362.10 11,488.00 10.00 1,564,780.48 17,212,585.28
128.43 222,382.00 10.00 2,856,052.03 31,416,572.29
1.00 0.00 10.00 0.00 0.00
5.54 891,873.00 10.00 494,097.64 5,435,074.06
1,287.67 11,488.00 10.00 1,479,275.30 16,272,028.26
54.83 222,382.00 10.00 1,219,320.51 13,412,525.57
1.00 10.00 0.00 0.00
0.12 891,873.00 10.00 10,702.48 117,727.24
194.07 11,488.00 10.00 222,947.62 2,452,423.78
8.85 222,382.00 10.00 196,808.07 2,164,888.77
1.00 10.00 0.00 0.00
61.75 891,873.00 10.00 5,507,315.78 60,580,473.53
9,766.27 11,488.00 10.00 11,219,490.98 123,414,400.74
617.50 222,382.00 10.00 13,732,088.50 151,052,973.50
1.00 10.00 0.00 0.00
10.75 875,871.00 10.00 941,561.33 10,357,174.58
733.76 11,488.00 10.00 842,943.49 9,272,378.37
27.07 171,507.00 10.00 464,269.45 5,106,963.94
176.05 101,482.00 10.00 1,786,590.61 19,652,496.71

56.90 101,482.00 10.00 577,432.58 6,351,758.38
8.53 101,482.00 10.00 86,564.15 952,205.61
1,056.32 94,402.00 10.00 9,971,872.06 109,690,592.70
75.86 94,402.00 10.00 716,133.57 7,877,469.29
352.11 48,732.00 10.00 1,715,902.45 18,874,926.97
113.80 48,732.00 10.00 554,570.16 6,100,271.76
17.05 48,732.00 10.00 83,088.06 913,968.66
1.63 48,732.00 10.00 7,943.32 87,376.48
66.78 48,732.00 10.00 325,432.30 3,579,755.26
2,112.65 44,685.00 10.00 9,440,376.53 103,844,141.78
128.00 44,685.00 10.00 571,968.00 6,291,648.00
360.90 44,685.00 10.00 1,612,681.65 17,739,498.15
6,274.40 28,122.00 10.00 17,644,867.68 194,093,544.48
304.09 42,367.00 10.00 1,288,338.10 32,147,999.48
34.78 652,079.00 10.00 2,267,930.76 24,947,238.38
3.20 652,079.00 10.00 208,665.28 2,295,318.08
671.85 194,114.00 10.00 13,041,549.09 143,457,039.99
48.00 250,000.00 10.00 1,200,000.00 13,200,000.00
221.85 115,000.00 10.00 2,551,275.00 28,064,025.00
58.50 165,971.00 10.00 970,930.35 10,680,233.85
38.90 20,727.00 10.00 80,628.03 886,908.33
7.55 18,633.00 10.00 14,067.92 154,747.07
117.00 47,394.00 10.00 554,509.80 6,099,607.80
23.73 163,159.00 10.00 387,176.31 4,258,939.38
58.35 186,548.00 10.00 1,088,507.58 11,973,583.38
288.60 365,955.00 10.00 10,561,461.30 116,176,074.30
995.01 186,572.00 10.00 18,564,100.57 204,205,106.29
76.08 47,691.00 10.00 362,833.13 3,991,164.41
331.41 650,000.00 10.00 21,541,650.00 236,958,150.00
33.85 548,658.00 10.00 1,857,207.33 20,429,280.63
1,201.50 181,460.00 10.00 21,802,419.00 239,826,609.00
9.45 237,780.00 10.00 224,702.10 2,471,723.10

6.00 130,000.00 10.00 78,000.00 858,000.00
24.00 145,000.00 10.00 348,000.00 3,828,000.00
12.00 265,000.00 10.00 318,000.00 3,498,000.00
6.00 342,000.00 10.00 205,200.00 2,257,200.00
22.00 100,437.00 10.00 220,961.40 2,430,575.40

10.08 842,628.00 10.00 849,369.02 9,343,059.26
4.00 95,000.00 10.00 38,000.00 418,000.00
4.00 71,000.00 10.00 28,400.00 312,400.00
8.00 110,000.00 10.00 88,000.00 968,000.00
24.00 64,061.00 10.00 153,746.40 1,691,210.40
0.02 4,750,000.00 10.00 9,500.00 104,500.00
5.57 98,000.00 10.00 54,586.00 600,446.00
35.70 100,437.00 10.00 358,560.09 3,944,160.99

11.76 842,628.00 10.00 990,930.53 10,900,235.81
7.00 95,000.00 10.00 66,500.00 731,500.00
7.00 71,000.00 10.00 49,700.00 546,700.00
7.00 110,000.00 10.00 77,000.00 847,000.00
21.00 64,061.00 10.00 134,528.10 1,479,809.10
0.02 4,750,000.00 10.00 9,500.00 104,500.00
14.40 100,437.00 10.00 144,629.28 1,590,922.08

4.20 1,838,176.00 10.00 772,033.92 8,492,373.12
3.00 95,000.00 10.00 28,500.00 313,500.00
3.00 71,000.00 10.00 21,300.00 234,300.00
3.00 110,000.00 10.00 33,000.00 363,000.00
9.00 64,061.00 10.00 57,654.90 634,203.90
0.01 4,750,000.00 10.00 4,750.00 52,250.00
24.20 100,437.00 10.00 243,057.54 2,673,632.94

4.06 842,628.00 10.00 342,106.97 3,763,176.65
16.00 78,000.00 10.00 124,800.00 1,372,800.00
8.00 97,000.00 10.00 77,600.00 853,600.00
8.80 100,437.00 10.00 88,384.56 972,230.16

1.44 177,280.00 10.00 25,528.32 280,811.52
167.62 40,084.00 10.00 671,888.01 7,390,768.09
121.93 32,076.00 10.00 391,102.67 4,302,129.35
1,162.85 25,641.00 10.00 2,981,663.69 32,798,300.54
289.54 123,690.00 10.00 3,581,320.26 39,394,522.86

198.80 160,155.00 10.00 3,183,881.40 35,022,695.40
1.00 745,000.00 10.00 74,500.00 819,500.00

1.00 745,000.00 10.00 74,500.00 819,500.00
6.00 106,802.00 10.00 64,081.20 704,893.20
3.00 114,208.00 10.00 34,262.40 376,886.40
3.00 1,049,917.00 10.00 314,975.10 3,464,726.10
3.00 1,200,397.00 10.00 360,119.10 3,961,310.10
12.00 127,500.00 10.00 153,000.00 1,683,000.00
1.00 1,500,000.00 10.00 150,000.00 1,650,000.00
3,137.20 17,912.00 10.00 5,619,352.64 61,812,879.04

3,137.20 33,041.00 10.00 10,365,622.52 114,021,847.72
289.54 28,237.00 10.00 817,574.10 8,993,315.08
62.87 55,962.50 10.00 351,836.24 3,870,198.61

20.96 40,425.00 10.00 84,730.80 932,038.80
6.35 151,745.00 10.00 96,358.08 1,059,938.83
6.85 151,745.00 10.00 103,945.33 1,143,398.58
5.85 151,745.00 10.00 88,770.83 976,479.08
1.95 151,745.00 10.00 29,590.28 325,493.03
27.94 578,209.50 10.00 1,615,517.34 17,770,690.77
48.80 158,186.60 10.00 771,950.61 8,491,456.69
97.60 891,873.22 10.00 8,704,682.62 95,751,508.85
12.00 659,048.50 10.00 790,858.20 8,699,440.20
16.00 194,813.30 10.00 311,701.28 3,428,714.08
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
1.60 875,871.42 10.00 140,139.43 1,541,533.70
318.54 11,488.40 10.00 365,951.49 4,025,466.43
21.36 96,063.00 10.00 205,190.57 2,257,096.25
1.00 10.00 0.00 0.00
3.30 875,871.42 10.00 289,037.57 3,179,413.26
752.35 11,488.40 10.00 864,329.77 9,507,627.51
43.98 96,063.00 10.00 422,485.07 4,647,335.81
1.00 0.00 10.00 0.00 0.00
2.02 875,871.42 10.00 176,926.03 1,946,186.30
336.63 11,488.40 10.00 386,734.01 4,254,074.10
26.96 96,063.00 10.00 258,985.85 2,848,844.33
1.00 10.00 0.00 0.00
1.10 875,871.42 10.00 96,345.86 1,059,804.42
180.22 11,488.40 10.00 207,043.94 2,277,483.39
14.64 96,063.00 10.00 140,636.23 1,546,998.55
1.00 0.00 10.00 0.00 0.00
2.56 875,871.42 10.00 224,223.08 2,466,453.92
339.35 11,488.40 10.00 389,858.85 4,288,447.39
64.90 171,506.50 10.00 1,113,077.19 12,243,849.04
1.00 10.00 0.00 0.00
0.42 875,871.42 10.00 36,786.60 404,652.60
91.16 11,488.40 10.00 104,728.25 1,152,010.80
8.32 96,063.00 10.00 79,924.42 879,168.58
1.00 10.00 0.00 0.00
5.08 891,873.22 10.00 453,071.60 4,983,787.55
539.09 11,488.40 10.00 619,328.16 6,812,609.71
50.83 222,381.50 10.00 1,130,365.16 12,434,016.81
1.00 0.00 10.00 0.00 0.00
0.35 875,871.42 10.00 30,655.50 337,210.50
18.40 11,488.40 10.00 21,138.66 232,525.22
2.86 222,381.50 10.00 63,601.11 699,612.20
1.00 10.00 0.00 0.00
4.68 875,871.42 10.00 409,907.82 4,508,986.07
319.81 11,488.40 10.00 367,410.52 4,041,515.72
11.90 171,506.50 10.00 204,092.74 2,245,020.09
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
8.19 101,482.04 10.00 83,113.79 914,251.70
34.49 101,482.04 10.00 350,011.56 3,850,127.12
8.53 101,482.04 10.00 86,564.18 952,205.98
68.84 94,402.44 10.00 649,866.40 7,148,530.37
51.73 94,402.44 10.00 488,343.82 5,371,782.04
16.39 48,731.89 10.00 79,871.57 878,587.28
68.98 48,731.89 10.00 336,152.59 3,697,678.50
17.05 48,731.89 10.00 83,087.88 913,966.63
1.63 48,731.89 10.00 7,943.30 87,376.28
137.68 44,684.77 10.00 615,219.94 6,767,419.35
98.96 44,684.77 10.00 442,200.50 4,864,205.54
488.08 28,121.50 10.00 1,372,554.17 15,098,095.89
203.06 42,366.50 10.00 860,294.15 9,463,235.64
3.65 652,079.42 10.00 238,008.99 2,618,098.86
2.54 652,079.42 10.00 165,628.17 1,821,909.89
68.52 170,015.92 10.00 1,164,949.09 12,814,440.03
23.60 20,727.43 10.00 48,916.73 538,083.99
7.55 19,455.48 10.00 14,688.89 161,577.76
4.50 163,158.76 10.00 73,421.44 807,635.88
35.40 186,548.06 10.00 660,380.14 7,264,181.57
29.43 47,690.50 10.00 140,353.14 1,543,884.56
1,201.50 181,460.40 10.00 21,802,467.06 239,827,137.66
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
5.50 100,436.60 10.00 55,240.13 607,641.43
2.52 842,627.50 10.00 212,342.13 2,335,763.43
1.00 95,000.00 10.00 9,500.00 104,500.00
1.00 71,000.00 10.00 7,100.00 78,100.00
2.00 110,000.00 10.00 22,000.00 242,000.00
6.00 64,061.25 10.00 38,436.75 422,804.25
0.01 4,750,000.00 10.00 4,750.00 52,250.00
1.39 98,000.00 10.00 13,622.00 149,842.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
9.60 100,436.60 10.00 96,419.14 1,060,610.50
2.80 1,838,176.45 10.00 514,689.41 5,661,583.47
2.00 95,000.00 10.00 19,000.00 209,000.00
2.00 71,000.00 10.00 14,200.00 156,200.00
2.00 110,000.00 10.00 22,000.00 242,000.00
6.00 64,061.25 10.00 38,436.75 422,804.25
0.01 4,750,000.00 10.00 4,750.00 52,250.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
24.20 100,436.60 10.00 243,056.57 2,673,622.29
4.06 842,627.50 10.00 342,106.77 3,763,174.42
16.00 78,000.00 10.00 124,800.00 1,372,800.00
8.00 97,000.00 10.00 77,600.00 853,600.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
8.80 100,436.60 10.00 88,384.21 972,226.29
1.44 177,280.13 10.00 25,528.34 280,811.72
74.87 90,838.00 10.00 680,104.11 7,481,145.17
24.86 137,539.60 10.00 341,923.45 3,761,157.90
74.87 175,000.00 10.00 1,310,225.00 14,412,475.00
62.00 40,084.00 10.00 248,520.80 2,733,728.80
4.50 32,076.00 10.00 14,434.20 158,776.20
221.20 25,641.00 10.00 567,178.92 6,238,968.12
29.10 132,000.00 10.00 384,120.00 4,225,320.00
1.00 10.00 0.00 0.00
66.50 123,689.50 10.00 822,535.18 9,047,886.93
1.00 10.00 0.00 0.00
1.00 750,000.00 10.00 75,000.00 825,000.00
1.00 750,000.00 10.00 75,000.00 825,000.00
12.00 106,801.75 10.00 128,162.10 1,409,783.10
4.00 114,207.50 10.00 45,683.00 502,513.00
2.00 1,049,917.00 10.00 209,983.40 2,309,817.40
2.00 1,200,397.00 10.00 240,079.40 2,640,873.40
12.00 130,000.00 10.00 156,000.00 1,716,000.00
1.00 1,500,000.00 10.00 150,000.00 1,650,000.00
1.00 10.00 0.00 0.00
244.04 17,911.85 10.00 437,120.79 4,808,328.66
244.04 33,041.25 10.00 806,338.67 8,869,725.32
66.50 28,237.00 10.00 187,776.05 2,065,536.55
180.58 55,962.50 10.00 1,010,570.83 11,116,279.08

60.19 40,425.00 10.00 243,318.08 2,676,498.83
18.24 151,745.00 10.00 276,782.88 3,044,611.68
11.04 151,745.00 10.00 167,526.48 1,842,791.28
69.47 151,745.00 10.00 1,054,172.52 11,595,897.67
4.77 151,745.00 10.00 72,382.37 796,206.02
8.10 112,612.50 10.00 91,216.13 1,003,377.38
80.26 191,812.50 10.00 1,539,487.13 16,934,358.38
16.00 659,048.50 10.00 1,054,477.60 11,599,253.60
119.20 158,186.60 10.00 1,885,584.27 20,741,426.99
238.40 101,482.04 10.00 2,419,331.83 26,612,650.17
16.00 659,048.50 10.00 1,054,477.60 11,599,253.60
12.00 194,813.30 10.00 233,775.96 2,571,535.56
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
5.00 875,871.42 10.00 437,935.71 4,817,292.81
991.29 11,488.40 10.00 1,138,833.60 12,527,169.64
66.72 96,063.00 10.00 640,932.34 7,050,255.70
1.00 10.00 0.00 0.00
5.91 875,871.42 10.00 517,640.01 5,694,040.11
1,348.92 11,488.40 10.00 1,549,693.25 17,046,625.78
78.84 96,063.00 10.00 757,360.69 8,330,967.61
1.00 0.00 10.00 0.00 0.00
5.00 875,871.42 10.00 437,935.71 4,817,292.81
825.58 11,488.40 10.00 948,459.33 10,433,052.60
66.72 96,063.00 10.00 640,932.34 7,050,255.70
1.00 0.00 10.00 0.00 0.00
2.16 875,871.42 10.00 189,188.23 2,081,070.50
473.00 11,488.40 10.00 543,401.32 5,977,414.52
43.20 96,063.00 10.00 414,992.16 4,564,913.76
1.00 10.00 0.00 0.00
45.77 875,871.42 10.00 4,008,863.49 44,097,498.41
3,123.65 11,488.40 10.00 3,588,574.07 39,474,314.73
115.20 171,506.50 10.00 1,975,754.88 21,733,303.68
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
193.29 101,482.04 10.00 1,961,546.35 21,577,009.86
34.10 101,482.04 10.00 346,053.76 3,806,591.32
225.51 94,402.44 10.00 2,128,869.42 23,417,563.67
386.58 48,731.89 10.00 1,883,877.48 20,722,652.29
68.20 48,731.89 10.00 332,351.50 3,655,866.54
6.52 48,731.89 10.00 31,773.19 349,505.13
340.62 44,684.77 10.00 1,522,052.70 16,742,579.74
837.56 28,121.50 10.00 2,355,344.35 25,908,787.89
235.58 42,366.50 10.00 998,070.01 10,978,770.08
5.52 652,079.42 10.00 359,947.84 3,959,426.23
3.25 652,079.42 10.00 211,925.81 2,331,183.92
134.40 20,727.43 10.00 278,576.61 3,064,342.70
110.40 163,158.76 10.00 1,801,272.74 19,814,000.17
201.60 186,548.06 10.00 3,760,808.95 41,368,898.44
90.62 241,818.50 10.00 2,191,359.25 24,104,951.72
55.20 47,690.50 10.00 263,251.56 2,895,767.16
1,201.50 181,460.40 10.00 21,802,467.06 239,827,137.66
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
76.80 100,436.60 10.00 771,353.09 8,484,883.97
22.40 1,838,176.45 10.00 4,117,515.25 45,292,667.73
16.00 95,000.00 10.00 152,000.00 1,672,000.00
16.00 71,000.00 10.00 113,600.00 1,249,600.00
16.00 110,000.00 10.00 176,000.00 1,936,000.00
48.00 64,061.25 10.00 307,494.00 3,382,434.00
0.05 4,750,000.00 10.00 23,750.00 261,250.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
41.60 100,436.60 10.00 417,816.26 4,595,978.82
15.12 1,838,176.45 10.00 2,779,322.79 30,572,550.72
8.00 95,000.00 10.00 76,000.00 836,000.00
8.00 71,000.00 10.00 56,800.00 624,800.00
8.00 110,000.00 10.00 88,000.00 968,000.00
16.00 132,000.00 10.00 211,200.00 2,323,200.00
24.00 64,061.25 10.00 153,747.00 1,691,217.00
0.02 4,750,000.00 10.00 9,500.00 104,500.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
52.80 100,436.60 10.00 530,305.25 5,833,357.73
8.64 177,280.13 10.00 153,170.03 1,684,870.31
241.92 90,838.00 10.00 2,197,552.90 24,173,081.86
82.78 137,539.60 10.00 1,138,552.81 12,524,080.90
241.92 175,000.00 10.00 4,233,600.00 46,569,600.00
187.12 32,076.00 10.00 600,206.11 6,602,267.23
1,430.05 25,641.00 10.00 3,666,791.21 40,334,703.26
123.20 132,000.00 10.00 1,626,240.00 17,888,640.00
1.00 10.00 0.00 0.00
187.12 123,689.50 10.00 2,314,477.92 25,459,257.16
1.00 10.00 0.00 0.00
4.00 650,000.00 10.00 260,000.00 2,860,000.00
4.00 650,000.00 10.00 260,000.00 2,860,000.00
24.00 106,801.75 10.00 256,324.20 2,819,566.20
24.00 114,207.50 10.00 274,098.00 3,015,078.00
8.00 2,376,192.50 10.00 1,900,954.00 20,910,494.00
8.00 350,000.00 10.00 280,000.00 3,080,000.00
16.00 1,049,917.00 10.00 1,679,867.20 18,478,539.20
16.00 1,200,397.00 10.00 1,920,635.20 21,126,987.20
1.00 1,320,000.00 10.00 132,000.00 1,452,000.00
1.00 10.00 0.00 0.00
418.78 17,911.85 10.00 750,112.45 8,251,237.00
418.78 33,041.25 10.00 1,383,701.47 15,220,716.14
33.56 55,962.50 10.00 187,810.15 2,065,911.65

11.19 40,425.00 10.00 45,235.58 497,591.33
3.39 151,745.00 10.00 51,441.56 565,857.11
1.96 151,745.00 10.00 29,742.02 327,162.22
12.09 151,745.00 10.00 183,459.71 2,018,056.76
1.63 151,745.00 10.00 24,734.44 272,078.79
14.92 578,209.50 10.00 862,688.57 9,489,574.31
8.00 659,048.50 10.00 527,238.80 5,799,626.80
40.80 158,186.60 10.00 645,401.33 7,099,414.61
81.60 101,482.04 10.00 828,093.45 9,109,027.91
8.00 659,048.50 10.00 527,238.80 5,799,626.80
6.00 194,813.30 10.00 116,887.98 1,285,767.78
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
0.93 875,871.42 10.00 81,456.04 896,016.46
185.23 11,488.40 10.00 212,799.63 2,340,795.97
12.36 96,063.00 10.00 118,733.87 1,306,072.55
1.00 10.00 0.00 0.00
1.31 875,871.42 10.00 114,739.16 1,262,130.72
300.18 11,488.40 10.00 344,858.79 3,793,446.70
17.52 96,063.00 10.00 168,302.38 1,851,326.14
1.00 0.00 10.00 0.00 0.00
0.93 875,871.42 10.00 81,456.04 896,016.46
154.85 11,488.40 10.00 177,897.87 1,956,876.61
12.36 96,063.00 10.00 118,733.87 1,306,072.55
1.00 0.00 10.00 0.00 0.00
0.45 875,871.42 10.00 39,414.21 433,556.35
97.42 11,488.40 10.00 111,919.99 1,231,119.92
8.91 96,063.00 10.00 85,592.13 941,513.46
1.00 10.00 0.00 0.00
1.00 875,871.42 10.00 87,587.14 963,458.56
52.25 11,488.40 10.00 60,026.89 660,295.79
8.11 222,381.50 10.00 180,351.40 1,983,865.36
1.00 10.00 0.00 0.00
7.83 875,871.42 10.00 685,807.32 7,543,880.55
534.83 11,488.40 10.00 614,434.10 6,758,775.07
19.97 171,506.50 10.00 342,498.48 3,767,483.29
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
7.48 101,482.04 10.00 75,908.57 834,994.23
17.74 101,482.04 10.00 180,029.14 1,980,320.53
8.07 101,482.04 10.00 81,896.01 900,856.07
41.11 94,402.44 10.00 388,088.43 4,268,972.74
20.70 94,402.44 10.00 195,413.05 2,149,543.56
14.95 48,731.89 10.00 72,854.18 801,395.96
35.48 48,731.89 10.00 172,900.75 1,901,908.28
16.15 48,731.89 10.00 78,702.01 865,722.06
7.36 48,731.89 10.00 35,866.67 394,533.40
82.23 44,684.77 10.00 367,442.88 4,041,871.68
34.27 44,684.77 10.00 153,134.71 1,684,481.85
229.05 28,121.50 10.00 644,122.96 7,085,352.53
227.67 42,366.50 10.00 964,558.11 10,610,139.16
0.98 652,079.42 10.00 63,903.78 702,941.61
1.35 652,079.42 10.00 88,030.72 968,337.94
12.42 170,015.92 10.00 211,159.77 2,322,757.52
10.60 20,727.43 10.00 21,971.07 241,681.79
15.10 19,455.48 10.00 29,377.77 323,155.52
7.13 163,158.76 10.00 116,332.20 1,279,654.18
15.90 186,548.06 10.00 296,611.42 3,262,725.62
23.96 241,818.50 10.00 579,397.13 6,373,368.39
8.57 47,690.50 10.00 40,870.76 449,578.34
1,201.50 181,460.40 10.00 21,802,467.06 239,827,137.66
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
10.20 100,436.60 10.00 102,445.33 1,126,898.65
3.36 842,627.50 10.00 283,122.84 3,114,351.24
2.00 95,000.00 10.00 19,000.00 209,000.00
2.00 71,000.00 10.00 14,200.00 156,200.00
4.00 110,000.00 10.00 44,000.00 484,000.00
12.00 64,061.25 10.00 76,873.50 845,608.50
0.01 4,750,000.00 10.00 4,750.00 52,250.00
2.78 98,000.00 10.00 27,244.00 299,684.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
9.60 100,436.60 10.00 96,419.14 1,060,610.50
2.80 1,838,176.45 10.00 514,689.41 5,661,583.47
2.00 95,000.00 10.00 19,000.00 209,000.00
2.00 71,000.00 10.00 14,200.00 156,200.00
2.00 110,000.00 10.00 22,000.00 242,000.00
6.00 64,061.25 10.00 38,436.75 422,804.25
0.01 4,750,000.00 10.00 4,750.00 52,250.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
10.40 100,436.60 10.00 104,454.06 1,148,994.70
3.78 1,838,176.45 10.00 694,830.70 7,643,137.68
2.00 95,000.00 10.00 19,000.00 209,000.00
2.00 71,000.00 10.00 14,200.00 156,200.00
2.00 110,000.00 10.00 22,000.00 242,000.00
4.00 132,000.00 10.00 52,800.00 580,800.00
6.00 64,061.25 10.00 38,436.75 422,804.25
0.01 4,750,000.00 10.00 4,750.00 52,250.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
15.30 100,436.60 10.00 153,668.00 1,690,347.98
4.35 842,627.50 10.00 366,542.96 4,031,972.59
8.00 95,000.00 10.00 76,000.00 836,000.00
4.00 71,000.00 10.00 28,400.00 312,400.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
9.20 100,436.60 10.00 92,401.67 1,016,418.39
2.17 177,280.13 10.00 38,469.79 423,167.66
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
13.20 100,436.60 10.00 132,576.31 1,458,339.43
2.16 177,280.13 10.00 38,292.51 421,217.58
66.25 90,838.00 10.00 601,801.75 6,619,819.25
31.20 137,539.60 10.00 429,123.55 4,720,359.07
66.25 175,000.00 10.00 1,159,375.00 12,753,125.00
6.99 40,084.00 10.00 28,018.72 308,205.88
28.68 32,076.00 10.00 91,993.97 1,011,933.65
324.21 25,641.00 10.00 831,306.86 9,144,375.47
42.20 132,000.00 10.00 557,040.00 6,127,440.00
1.00 10.00 0.00 0.00
35.67 123,689.50 10.00 441,200.45 4,853,204.91
1.00 10.00 0.00 0.00
2.00 650,000.00 10.00 130,000.00 1,430,000.00
2.00 650,000.00 10.00 130,000.00 1,430,000.00
2.00 106,801.75 10.00 21,360.35 234,963.85
2.00 114,207.50 10.00 22,841.50 251,256.50
2.00 1,049,917.00 10.00 209,983.40 2,309,817.40
1.00 10.00 0.00 0.00
114.52 17,911.85 10.00 205,126.51 2,256,391.57
114.52 33,041.25 10.00 378,388.40 0.00
35.67 28,237.00 10.00 100,721.38 1,107,935.17
73.43 55,963.00 10.00 410,936.31 4,520,299.40

24.48 40,425.00 10.00 98,960.40 1,088,564.40
568.70 112,612.50 10.00 6,404,272.88 70,447,001.63
147.30 191,812.50 10.00 2,825,398.13 31,079,379.38
8.24 151,745.00 10.00 125,037.88 1,375,416.68
70.69 151,745.00 10.00 1,072,685.41 11,799,539.46
173.79 578,209.50 10.00 10,048,702.90 110,535,731.91
1.00 10.00 0.00 0.00
122.48 26,130.50 10.00 320,046.36 3,520,510.00
198.52 26,130.50 10.00 518,742.69 5,706,169.55
186.58 26,130.50 10.00 487,542.87 5,362,971.56
430.04 26,130.50 10.00 1,123,716.02 12,360,876.24
168.00 2,750.00 10.00 46,200.00 508,200.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
92.80 101,482.04 10.00 941,753.33 10,359,286.64
185.61 48,731.89 10.00 904,512.65 9,949,639.12
50.93 48,731.89 10.00 248,191.53 2,730,106.79
236.54 28,121.50 10.00 665,185.96 7,317,045.57
70.69 652,079.42 10.00 4,609,549.41 50,705,043.46
3,851.57 15,065.60 10.00 5,802,621.30 63,828,834.29
706.86 1,760.00 10.00 124,407.36 1,368,480.96
565.49 241,818.50 10.00 13,674,594.36 150,420,537.92
141.37 115,000.00 10.00 1,625,755.00 17,883,305.00
1.00 10.00 0.00 0.00
236.54 33,041.25 10.00 781,557.73 8,597,135.00
46.84 20,693.75 10.00 96,929.53 1,066,224.78
95.04 55,962.50 10.00 531,867.60 5,850,543.60
31.68 40,425.00 10.00 128,066.40 1,408,730.40
9.60 151,745.00 10.00 145,675.20 1,602,427.20
13.50 151,745.00 10.00 204,855.75 2,253,413.25
17.37 151,745.00 10.00 263,581.07 2,899,391.72
1.19 151,745.00 10.00 18,057.66 198,634.21
42.24 578,209.50 10.00 2,442,356.93 26,865,926.21
4.00 659,048.50 10.00 263,619.40 2,899,813.40
29.80 158,186.60 10.00 471,396.07 5,185,356.75
59.60 101,482.04 10.00 604,832.96 6,653,162.54
4.00 659,048.50 10.00 263,619.40 2,899,813.40
3.00 194,813.30 10.00 58,443.99 642,883.89
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
2.74 875,871.42 10.00 239,988.77 2,639,876.46
520.54 11,488.40 10.00 598,017.17 6,578,188.91
36.48 96,063.00 10.00 350,437.82 3,854,816.06
1.00 10.00 0.00 0.00
2.92 875,871.42 10.00 255,754.45 2,813,299.00
664.99 11,488.40 10.00 763,967.11 8,403,638.23
38.88 96,063.00 10.00 373,492.94 4,108,422.38
1.00 0.00 10.00 0.00 0.00
2.74 875,871.42 10.00 239,988.77 2,639,876.46
432.98 11,488.40 10.00 497,424.74 5,471,672.18
36.48 96,063.00 10.00 350,437.82 3,854,816.06
1.00 0.00 10.00 0.00 0.00
2.40 875,871.42 10.00 210,209.14 2,312,300.55
548.01 11,488.40 10.00 629,575.81 6,925,333.89
32.04 96,063.00 10.00 307,785.85 3,385,644.37
1.00 10.00 0.00 0.00
0.68 875,871.42 10.00 59,559.26 655,151.82
146.33 11,488.40 10.00 168,109.76 1,849,207.33
13.50 96,063.00 10.00 129,685.05 1,426,535.55
1.00 0.00 10.00 0.00 0.00
2.86 875,871.42 10.00 250,499.23 2,755,491.49
195.37 11,488.40 10.00 224,448.87 2,468,937.58
7.34 171,506.50 10.00 125,885.77 1,384,743.48
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
29.47 101,482.04 10.00 299,067.57 3,289,743.29
8.75 101,482.04 10.00 88,796.79 976,764.64
309.41 94,402.44 10.00 2,920,905.90 32,129,964.86
17.49 48,731.89 10.00 85,232.08 937,552.87
30.00 48,731.89 10.00 146,195.68 1,608,152.44
618.82 44,684.77 10.00 2,765,183.06 30,417,013.67
726.04 28,121.50 10.00 2,041,733.39 22,459,067.25
309.68 42,366.50 10.00 1,312,005.77 14,432,063.49
6.75 652,079.42 10.00 440,153.61 4,841,689.68
0.81 652,079.42 10.00 52,818.43 581,002.76
135.00 194,114.43 10.00 2,620,544.85 28,825,993.35
240.00 62,000.00 10.00 1,488,000.00 16,368,000.00
1,201.50 181,460.40 10.00 21,802,467.06 239,827,137.66
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
57.38 456,027.00 10.00 2,616,682.93 28,783,512.19
162.00 90,838.00 10.00 1,471,575.60 16,187,331.60
162.00 175,000.00 10.00 2,835,000.00 31,185,000.00
46.80 40,084.00 10.00 187,593.12 2,063,524.32
57.00 237,780.13 10.00 1,355,346.71 14,908,813.84
570.51 25,641.00 10.00 1,462,844.69 16,091,291.60
36.00 132,000.00 10.00 475,200.00 5,227,200.00
1.00 10.00 0.00 0.00
103.80 123,689.50 10.00 1,283,897.01 14,122,867.11
1.00 10.00 0.00 0.00
363.02 17,911.85 10.00 650,235.98 7,152,595.77
363.02 33,041.25 10.00 1,199,463.46 13,194,098.03
103.80 28,237.00 10.00 293,100.06 3,224,100.66
21.29 55,962.50 10.00 119,144.16 1,310,585.79

324.20 55,962.50 10.00 1,814,304.25 19,957,346.75
7.10 40,425.00 10.00 28,701.75 315,719.25
108.07 40,425.00 10.00 436,872.98 4,805,602.73
2.15 151,745.00 10.00 32,625.18 358,876.93
43.80 151,745.00 10.00 664,643.10 7,311,074.10
2.89 151,745.00 10.00 43,854.31 482,397.36
6.05 151,745.00 10.00 91,805.73 1,009,862.98
0.82 151,745.00 10.00 12,443.09 136,873.99
2.03 112,612.50 10.00 22,860.34 251,463.71
9.46 578,209.50 10.00 546,986.19 6,016,848.06
777.19 683,501.50 10.00 53,121,053.08 584,331,583.86
4.00 659,048.50 10.00 263,619.40 2,899,813.40
20.40 158,186.60 10.00 322,700.66 3,549,707.30
40.80 101,482.04 10.00 414,046.72 4,554,513.96
4.00 659,048.50 10.00 263,619.40 2,899,813.40
3.00 194,813.30 10.00 58,443.99 642,883.89
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
0.62 875,871.42 10.00 54,304.03 597,344.31
119.94 11,488.40 10.00 137,791.87 1,515,710.57
8.20 96,063.00 10.00 78,771.66 866,488.26
1.00 10.00 0.00 0.00
0.74 875,871.42 10.00 64,814.49 712,959.34
168.73 11,488.40 10.00 193,843.77 2,132,281.51
9.86 96,063.00 10.00 94,718.12 1,041,899.30
1.00 0.00 10.00 0.00 0.00
0.70 875,871.42 10.00 61,311.00 674,420.99
113.72 11,488.40 10.00 130,646.08 1,437,106.93
9.28 96,063.00 10.00 89,146.46 980,611.10
1.00 0.00 10.00 0.00 0.00
0.35 875,871.42 10.00 30,655.50 337,210.50
75.85 11,488.40 10.00 87,139.51 958,534.65
6.98 96,063.00 10.00 67,051.97 737,571.71
1.00 10.00 0.00 0.00
1.94 891,873.22 10.00 173,023.40 1,903,257.45
205.46 11,488.40 10.00 236,040.67 2,596,447.33
19.37 222,381.50 10.00 430,752.97 4,738,282.62
1.00 10.00 0.00 0.00
1.23 875,871.42 10.00 107,732.18 1,185,054.03
64.21 11,488.40 10.00 73,767.02 811,437.18
9.96 222,381.50 10.00 221,491.97 2,436,411.71
1.00 10.00 0.00 0.00
1.96 875,871.42 10.00 171,670.80 1,888,378.78
133.80 11,488.40 10.00 153,714.79 1,690,862.71
5.09 167,381.50 10.00 85,197.18 937,169.02
1.00 0.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
5.36 101,482.04 10.00 54,394.37 598,338.11
8.44 101,482.04 10.00 85,650.84 942,159.26
4.04 101,482.04 10.00 40,998.74 450,986.19
29.46 94,402.44 10.00 278,109.59 3,059,205.47
9.85 94,402.44 10.00 92,986.40 1,022,850.44
10.71 48,731.89 10.00 52,191.86 574,110.42
16.88 48,731.89 10.00 82,259.43 904,853.77
8.07 48,731.89 10.00 39,326.64 432,593.01
3.68 48,731.89 10.00 17,933.34 197,266.70
318.26 48,731.89 10.00 1,550,941.19 17,060,353.14
58.92 44,684.77 10.00 263,282.68 2,896,109.44
16.69 44,684.77 10.00 74,578.88 820,367.73
485.35 28,121.50 10.00 1,364,877.00 15,013,647.03
196.31 42,366.50 10.00 831,696.76 9,148,664.38
1.44 652,079.42 10.00 93,899.44 1,032,893.80
0.68 652,079.42 10.00 44,341.40 487,755.40
25.88 194,114.43 10.00 502,368.15 5,526,049.69
5.60 20,727.43 10.00 11,607.36 127,680.95
7.55 19,455.48 10.00 14,688.89 161,577.76
3.00 163,158.76 10.00 48,947.63 538,423.92
8.40 186,548.06 10.00 156,700.37 1,723,704.10
11.98 241,818.50 10.00 289,698.56 3,186,684.19
17.34 47,690.50 10.00 82,695.33 909,648.60
1,201.50 181,460.40 10.00 21,802,467.06 239,827,137.66
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
5.10 100,436.60 10.00 51,222.67 563,449.33
1.68 842,627.50 10.00 141,561.42 1,557,175.62
1.00 95,000.00 10.00 9,500.00 104,500.00
1.00 71,000.00 10.00 7,100.00 78,100.00
2.00 110,000.00 10.00 22,000.00 242,000.00
6.00 64,061.25 10.00 38,436.75 422,804.25
0.01 4,750,000.00 10.00 4,750.00 52,250.00
1.39 98,000.00 10.00 13,622.00 149,842.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
4.80 100,436.60 10.00 48,209.57 530,305.25
1.40 1,838,176.45 10.00 257,344.70 2,830,791.73
1.00 95,000.00 10.00 9,500.00 104,500.00
1.00 71,000.00 10.00 7,100.00 78,100.00
1.00 110,000.00 10.00 11,000.00 121,000.00
3.00 64,061.25 10.00 19,218.38 211,402.13
0.01 4,750,000.00 10.00 4,750.00 52,250.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
5.20 100,436.60 10.00 52,227.03 574,497.35
1.89 1,838,176.45 10.00 347,415.35 3,821,568.84
1.00 95,000.00 10.00 9,500.00 104,500.00
1.00 71,000.00 10.00 7,100.00 78,100.00
1.00 110,000.00 10.00 11,000.00 121,000.00
2.00 132,000.00 10.00 26,400.00 290,400.00
3.00 64,061.25 10.00 19,218.38 211,402.13
0.01 4,750,000.00 10.00 4,750.00 52,250.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
15.80 100,436.60 10.00 158,689.83 1,745,588.11
4.60 177,280.13 10.00 81,548.86 897,037.43
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
4.40 100,436.60 10.00 44,192.10 486,113.14
0.48 842,627.50 10.00 40,446.12 444,907.32
4.00 95,000.00 10.00 38,000.00 418,000.00
2.00 71,000.00 10.00 14,200.00 156,200.00
15.00 40,084.00 10.00 60,126.00 661,386.00
3.00 32,076.00 10.00 9,622.80 105,850.80
54.66 25,641.00 10.00 140,153.71 1,541,690.77
1.00 10.00 0.00 0.00
18.00 123,689.50 10.00 222,641.10 2,449,052.10
1.00 10.00 0.00 0.00
1.00 650,000.00 10.00 65,000.00 715,000.00
1.00 650,000.00 10.00 65,000.00 715,000.00
1.00 106,801.75 10.00 10,680.18 117,481.93
1.00 114,207.50 10.00 11,420.75 125,628.25
1.00 1,049,917.00 10.00 104,991.70 1,154,908.70
1.00 10.00 0.00 0.00
242.67 17,911.85 10.00 434,666.86 4,781,335.50
242.67 33,041.25 10.00 801,812.01 8,819,932.15
18.00 28,237.00 10.00 50,826.60 559,092.60
5.15 55,962.50 10.00 28,820.69 317,027.56

30.00 55,962.50 10.00 167,887.50 1,846,762.50
1.72 40,425.00 10.00 6,953.10 76,484.10
0.24 151,745.00 10.00 3,641.88 40,060.68
0.75 151,745.00 10.00 11,380.88 125,189.63
1.00 10.00 0.00 0.00
0.24 652,079.42 10.00 15,649.91 172,148.97
1.00 10.00 0.00 0.00
1.22 891,873.22 10.00 108,808.53 1,196,893.86
174.04 11,488.40 10.00 199,944.11 2,199,385.25
5.40 89,188.00 10.00 48,161.52 529,776.72
1.00 10.00 0.00 0.00
0.55 891,873.22 10.00 49,053.03 539,583.30
137.79 11,488.40 10.00 158,298.66 1,741,285.30
7.40 96,063.00 10.00 71,086.62 781,952.82
1.00 10.00 0.00 0.00
0.60 891,873.22 10.00 53,512.39 588,636.32
119.59 11,488.40 10.00 137,389.78 1,511,287.53
12.00 167,381.50 10.00 200,857.80 2,209,435.80
1.00 0.00 10.00 0.00 0.00
0.48 891,873.22 10.00 42,809.91 470,909.06
122.55 11,488.40 10.00 140,790.34 1,548,693.76
6.40 171,506.50 10.00 109,764.16 1,207,405.76
1.00 0.00 10.00 0.00 0.00
1.50 891,873.22 10.00 133,780.98 1,471,590.81
170.29 11,488.40 10.00 195,635.96 2,151,995.60
15.00 222,381.50 10.00 333,572.25 3,669,294.75
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
28.80 101,482.04 10.00 292,268.28 3,214,951.03
35.40 48,731.89 10.00 172,510.90 1,897,619.87
34.60 28,121.50 10.00 97,300.39 1,070,304.29
0.75 652,079.42 10.00 48,905.96 537,965.52
15.00 163,158.76 10.00 244,738.14 2,692,119.59
22.20 186,548.06 10.00 414,136.70 4,555,503.70
52.20 47,690.50 10.00 248,944.41 2,738,388.51
1.00 10.00 0.00 0.00
17.30 17,911.85 10.00 30,987.50 340,862.51
17.30 33,041.25 10.00 57,161.36 628,774.99
26.62 55,962.50 10.00 148,972.18 1,638,693.93

8.87 40,425.00 10.00 35,856.98 394,426.73
2.20 151,745.00 10.00 33,383.90 367,222.90
1.50 151,745.00 10.00 22,761.75 250,379.25
4.40 317,433.60 10.00 139,670.78 1,536,378.62
9.68 578,209.50 10.00 559,706.80 6,156,774.76
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
0.63 875,871.42 10.00 55,179.90 606,978.89
119.72 11,488.40 10.00 137,539.12 1,512,930.37
8.44 96,063.00 10.00 81,077.17 891,848.89
1.00 10.00 0.00 0.00
0.57 875,871.42 10.00 49,924.67 549,171.38
129.49 11,488.40 10.00 148,763.29 1,636,396.21
7.56 96,063.00 10.00 72,623.63 798,859.91
1.00 0.00 10.00 0.00 0.00
0.73 875,871.42 10.00 63,938.61 703,324.75
136.88 11,488.40 10.00 157,253.22 1,729,785.41
9.72 96,063.00 10.00 93,373.24 1,027,105.60
1.00 10.00 0.00 0.00
0.66 875,871.42 10.00 57,807.51 635,882.65
72.89 11,488.40 10.00 83,738.95 921,128.42
12.10 96,063.00 10.00 116,236.23 1,278,598.53
1.00 10.00 0.00 0.00
1.26 875,871.42 10.00 110,359.80 1,213,957.79
147.40 11,488.40 10.00 169,339.02 1,862,729.18
25.20 171,506.50 10.00 432,196.38 4,754,160.18
1.00 10.00 0.00 0.00
3.94 875,871.42 10.00 345,093.34 3,796,026.74
430.54 11,488.40 10.00 494,621.57 5,440,837.31
39.44 222,381.50 10.00 877,072.64 9,647,799.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
8.30 101,482.04 10.00 84,230.09 926,531.03
58.12 94,402.44 10.00 548,666.98 6,035,336.79
16.61 48,731.89 10.00 80,943.67 890,380.40
2.20 48,731.89 10.00 10,721.02 117,931.18
116.24 44,684.77 10.00 519,415.79 5,713,573.69
203.87 28,121.50 10.00 573,313.02 6,306,443.23
64.57 42,366.50 10.00 273,560.49 3,009,165.40
1.50 652,079.42 10.00 97,811.91 1,075,931.04
30.00 194,114.43 10.00 582,343.30 6,405,776.30
39.44 47,690.50 10.00 188,091.33 2,069,004.65
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
7.88 456,027.00 10.00 359,349.28 3,952,842.04
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
41.80 100,436.60 10.00 419,824.99 4,618,074.87
4.56 842,627.50 10.00 384,238.14 4,226,619.54
38.00 95,000.00 10.00 361,000.00 3,971,000.00
19.00 71,000.00 10.00 134,900.00 1,483,900.00
30.00 40,084.00 10.00 120,252.00 1,322,772.00
46.20 25,641.00 10.00 118,461.42 1,303,075.62
1.00 10.00 0.00 0.00
30.00 123,689.50 10.00 371,068.50 4,081,753.50
1.00 10.00 0.00 0.00
101.94 17,911.85 10.00 182,593.40 2,008,527.39
101.94 33,041.25 10.00 336,822.50 3,705,047.53
30.00 28,237.00 10.00 84,711.00 931,821.00
337.40 55,962.50 10.00 1,888,174.75 20,769,922.25

112.47 40,425.00 10.00 454,659.98 5,001,259.73
42.84 151,745.00 10.00 650,075.58 7,150,831.38
128.31 151,745.00 10.00 1,947,040.10 21,417,441.05
38.58 151,745.00 10.00 585,432.21 6,439,754.31
60.50 151,745.00 10.00 918,057.25 10,098,629.75
117.57 112,612.50 10.00 1,323,985.16 14,563,836.79
56.39 112,612.50 10.00 635,021.89 6,985,240.76
144.60 578,209.50 10.00 8,360,909.37 91,970,003.07
2,566.22 186,572.22 10.00 47,878,535.09 526,663,885.95
535.55 450,000.00 10.00 24,099,750.00 265,097,250.00
535.55 127,000.00 10.00 6,801,485.00 74,816,335.00
267.77 158,186.60 10.00 4,235,762.59 46,593,388.47
321.33 101,482.04 10.00 3,260,922.39 35,870,146.30
25.00 659,048.50 10.00 1,647,621.25 18,123,833.75
19.29 652,079.42 10.00 1,257,861.20 13,836,473.17
30.25 652,079.42 10.00 1,972,540.24 21,697,942.63
14.10 652,079.42 10.00 919,431.98 10,113,751.77
14.40 165,971.30 10.00 238,998.67 2,628,985.39
4.32 165,971.30 10.00 71,699.60 788,695.62
334.22 165,971.30 10.00 5,547,092.79 61,018,020.67
32.84 225,000.00 10.00 738,900.00 8,127,900.00
87.50 125,000.00 10.00 1,093,750.00 12,031,250.00
33.88 101,482.04 10.00 343,821.15 3,782,032.67
67.76 48,731.89 10.00 330,207.30 3,632,280.30
216.27 48,731.89 10.00 1,053,924.63 11,593,170.91
202.53 178,000.00 10.00 3,605,034.00 39,655,374.00
186.17 178,000.00 10.00 3,313,826.00 36,452,086.00
65.42 178,000.00 10.00 1,164,476.00 12,809,236.00
93.98 101,482.04 10.00 953,728.21 10,491,010.33
187.96 48,731.89 10.00 915,964.64 10,075,611.06
281.94 25,000.00 10.00 704,850.00 7,753,350.00
410.93 101,482.04 10.00 4,170,201.47 45,872,216.17
158.05 101,482.04 10.00 1,603,923.64 17,643,160.06
821.86 48,731.89 10.00 4,005,079.28 44,055,872.04
316.10 48,731.89 10.00 1,540,415.11 16,944,566.17
632.20 50,000.00 10.00 3,161,000.00 34,771,000.00
12.00 2,050,000.00 10.00 2,460,000.00 27,060,000.00
48.00 950,000.00 10.00 4,560,000.00 50,160,000.00
47.00 1,650,000.00 10.00 7,755,000.00 85,305,000.00
22.00 1,159,758.00 10.00 2,551,467.60 28,066,143.60

54.00 103,103.00 10.00 556,756.20 6,124,318.20
8.00 82,056.00 10.00 65,644.80 722,092.80
8.00 91,710.00 10.00 73,368.00 807,048.00
10.00 94,123.00 10.00 94,123.00 1,035,353.00
10.00 120,671.00 10.00 120,671.00 1,327,381.00
162.00 13,032.00 10.00 211,118.40 2,322,302.40
198.00 14,722.00 10.00 291,495.60 3,206,451.60
720.00 15,735.00 10.00 1,132,920.00 12,462,120.00
50.00 18,101.00 10.00 90,505.00 995,555.00
1.00 19,094,950.00 10.00 1,909,495.00 21,004,445.00
1.00 4,826,833.00 10.00 482,683.30 5,309,516.30
1.00 3,378,783.00 10.00 337,878.30 3,716,661.30
1.00 10,512,842.00 10.00 1,051,284.20 11,564,126.20
1.00 724,025.00 10.00 72,402.50 796,427.50
1.00 10.00 0.00 0.00
2.00 7,240,249.00 10.00 1,448,049.80 15,928,547.80
25.00 15,735.00 10.00 39,337.50 432,712.50
1.00 917,098.00 10.00 91,709.80 1,008,807.80
5.00 120,671.00 10.00 60,335.50 663,690.50
1.00 72,402.00 10.00 7,240.20 79,642.20
1.00 724,025.00 10.00 72,402.50 796,427.50
1.00 10.00 0.00 0.00
8.00 4,126,942.00 10.00 3,301,553.60 36,317,089.60
26.00 1,607,335.00 10.00 4,179,071.00 45,969,781.00
37.00 238,928.00 10.00 884,033.60 9,724,369.60
234.00 39,097.00 10.00 914,869.80 10,063,567.80
652.00 50,392.00 10.00 3,285,558.40 36,141,142.40
623.00 82,539.00 10.00 5,142,179.70 56,563,976.70
6.00 3,909,735.00 10.00 2,345,841.00 25,804,251.00
1.00 738,505.00 10.00 73,850.50 812,355.50
1.00 10.00 0.00 0.00
6.00 343,188.00 10.00 205,912.80 2,265,040.80
60.00 50,392.00 10.00 302,352.00 3,325,872.00
95.00 65,162.00 10.00 619,039.00 6,809,429.00
1.00 434,415.00 10.00 43,441.50 477,856.50
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
165.00 282,370.00 10.00 4,659,105.00 51,250,155.00
9.00 282,370.00 10.00 254,133.00 2,795,463.00
4.00 1,520,452.00 10.00 608,180.80 6,689,988.80
9.00 2,172,075.00 10.00 1,954,867.50 21,503,542.50
4.00 4,778,564.00 10.00 1,911,425.60 21,025,681.60
6.00 217,207.00 10.00 130,324.20 1,433,566.20
3.00 5,430,187.00 10.00 1,629,056.10 17,919,617.10
36.00 11,101,715.00 10.00 39,966,174.00 439,627,914.00
29.00 304,090.00 10.00 881,861.00 9,700,471.00
22.00 195,487.00 10.00 430,071.40 4,730,785.40
5.00 217,207.00 10.00 108,603.50 1,194,638.50
12.00 564,739.00 10.00 677,686.80 7,454,554.80
43.00 238,928.00 10.00 1,027,390.40 11,301,294.40
7.00 86,883.00 10.00 60,818.10 668,999.10
1.00 10.00 0.00 0.00
21.00 195,487.00 10.00 410,522.70 4,515,749.70
4.00 195,487.00 10.00 78,194.80 860,142.80
8.00 238,928.00 10.00 191,142.40 2,102,566.40
6.00 130,324.00 10.00 78,194.40 860,138.40
2.00 43,441.00 10.00 8,688.20 95,570.20
1.00 39,097.00 10.00 3,909.70 43,006.70
4.00 43,441.00 10.00 17,376.40 191,140.40
1.00 10.00 0.00 0.00
19.00 195,487.00 10.00 371,425.30 4,085,678.30
5.00 195,487.00 10.00 97,743.50 1,075,178.50
8.00 238,928.00 10.00 191,142.40 2,102,566.40
11.00 130,324.00 10.00 143,356.40 1,576,920.40
4.00 43,441.00 10.00 17,376.40 191,140.40
1.00 39,097.00 10.00 3,909.70 43,006.70
5.00 43,441.00 10.00 21,720.50 238,925.50
1.00 10.00 0.00 0.00
60.00 195,487.00 10.00 1,172,922.00 12,902,142.00
12.00 195,487.00 10.00 234,584.40 2,580,428.40
36.00 238,928.00 10.00 860,140.80 9,461,548.80
24.00 130,324.00 10.00 312,777.60 3,440,553.60
24.00 43,441.00 10.00 104,258.40 1,146,842.40
20.00 39,097.00 10.00 78,194.00 860,134.00
12.00 43,441.00 10.00 52,129.20 573,421.20
16.00 1,303,245.00 10.00 2,085,192.00 22,937,112.00
1.00 10.00 0.00 0.00
27.00 195,487.00 10.00 527,814.90 5,805,963.90
6.00 195,487.00 10.00 117,292.20 1,290,214.20
12.00 238,928.00 10.00 286,713.60 3,153,849.60
2.00 130,324.00 10.00 26,064.80 286,712.80
8.00 125,980.00 10.00 100,784.00 1,108,624.00
4.00 1,520,452.00 10.00 608,180.80 6,689,988.80
2.00 564,739.00 10.00 112,947.80 1,242,425.80
2.00 43,441.00 10.00 8,688.20 95,570.20
4.00 39,097.00 10.00 15,638.80 172,026.80
1.00 58,646.00 10.00 5,864.60 64,510.60
6.00 43,441.00 10.00 26,064.60 286,710.60
1.00 10.00 0.00 0.00
28.00 195,487.00 10.00 547,363.60 6,020,999.60
9.00 195,487.00 10.00 175,938.30 1,935,321.30
8.00 238,928.00 10.00 191,142.40 2,102,566.40
3.00 130,324.00 10.00 39,097.20 430,069.20
16.00 325,811.00 10.00 521,297.60 5,734,273.60
1.00 152,045.00 10.00 15,204.50 167,249.50
3.00 43,441.00 10.00 13,032.30 143,355.30
2.00 39,097.00 10.00 7,819.40 86,013.40
1.00 58,646.00 10.00 5,864.60 64,510.60
9.00 43,441.00 10.00 39,096.90 430,065.90
2.00 564,739.00 10.00 112,947.80 1,242,425.80
1.00 10.00 0.00 0.00
8.00 195,487.00 10.00 156,389.60 1,720,285.60
2.00 195,487.00 10.00 39,097.40 430,071.40
8.00 130,324.00 10.00 104,259.20 1,146,851.20
1.00 43,441.00 10.00 4,344.10 47,785.10
1.00 39,097.00 10.00 3,909.70 43,006.70
2.00 43,441.00 10.00 8,688.20 95,570.20
1.00 10.00 0.00 0.00
49.00 195,487.00 10.00 957,886.30 10,536,749.30
13.00 195,487.00 10.00 254,133.10 2,795,464.10
17.00 238,928.00 10.00 406,177.60 4,467,953.60
12.00 169,422.00 10.00 203,306.40 2,236,370.40
16.00 130,324.00 10.00 208,518.40 2,293,702.40
7.00 43,441.00 10.00 30,408.70 334,495.70
3.00 39,097.00 10.00 11,729.10 129,020.10
1.00 58,646.00 10.00 5,864.60 64,510.60
13.00 43,441.00 10.00 56,473.30 621,206.30
2.00 564,739.00 10.00 112,947.80 1,242,425.80
1.00 10.00 0.00 0.00
300.00 73,851.00 10.00 2,215,530.00 24,370,830.00
15.00 117,292.00 10.00 175,938.00 1,935,318.00
59.00 65,162.00 10.00 384,455.80 4,229,013.80
67.00 44,310.00 10.00 296,877.00 3,265,647.00
80.00 44,310.00 10.00 354,480.00 3,899,280.00
257.50 65,162.00 10.00 1,677,921.50 18,457,136.50
75.00 44,310.00 10.00 332,325.00 3,655,575.00
82.50 44,310.00 10.00 365,557.50 4,021,132.50
40.00 39,966.00 10.00 159,864.00 1,758,504.00
69.30 28,671.00 10.00 198,690.03 2,185,590.33
45.00 24,327.00 10.00 109,471.50 1,204,186.50
40.00 24,327.00 10.00 97,308.00 1,070,388.00
54.00 24,327.00 10.00 131,365.80 1,445,023.80
99.00 24,327.00 10.00 240,837.30 2,649,210.30
50.00 24,327.00 10.00 121,635.00 1,337,985.00
108.00 24,327.00 10.00 262,731.60 2,890,047.60
7.00 24,327.00 10.00 17,028.90 187,317.90
9.00 15,205.00 10.00 13,684.50 150,529.50
75.00 15,205.00 10.00 114,037.50 1,254,412.50
1.00 10.00 0.00 0.00
1.00 12,660,311.31 10.00 1,266,031.13 13,926,342.44
1.00 16,724,975.00 10.00 1,672,497.50 18,397,472.50
1.00 5,647,394.00 10.00 564,739.40 6,212,133.40
1.00 4,778,564.00 10.00 477,856.40 5,256,420.40
1.00 3,909,735.00 10.00 390,973.50 4,300,708.50
1.00 3,258,112.00 10.00 325,811.20 3,583,923.20
1.00 5,517,070.00 10.00 551,707.00 6,068,777.00
1.00 2,823,697.00 10.00 282,369.70 3,106,066.70
1.00 2,389,282.00 10.00 238,928.20 2,628,210.20
1.00 3,909,735.00 10.00 390,973.50 4,300,708.50
1.00 4,126,942.00 10.00 412,694.20 4,539,636.20
18.00 1,000,000.00 10.00 1,800,000.00 19,800,000.00
1.00 4,517,915.00 10.00 451,791.50 4,969,706.50
1.00 4,126,942.00 10.00 412,694.20 4,539,636.20
1.00 3,649,086.00 10.00 364,908.60 4,013,994.60
1.00 10.00 0.00 0.00
17.00 283,239.00 10.00 481,506.30 5,296,569.30
5.00 6,820,315.00 10.00 3,410,157.50 37,511,732.50
4.00 4,995,772.00 10.00 1,998,308.80 21,981,396.80
6.00 3,909,735.00 10.00 2,345,841.00 25,804,251.00
2.00 3,605,644.00 10.00 721,128.80 7,932,416.80
2.00 564,739.00 10.00 112,947.80 1,242,425.80
17.00 73,851.00 10.00 125,546.70 1,381,013.70
1.00 10.00 0.00 0.00
1,850.00 9,123.00 10.00 1,687,755.00 18,565,305.00
15.00 225,027.00 10.00 337,540.50 3,712,945.50
7.00 738,505.00 10.00 516,953.50 5,686,488.50
9.00 160,734.00 10.00 144,660.60 1,591,266.60
7.00 282,370.00 10.00 197,659.00 2,174,249.00
1.00 10.00 0.00 0.00
1.00 4,778,564.00 10.00 477,856.40 5,256,420.40
1.00 4,126,942.00 10.00 412,694.20 4,539,636.20
1.00 1,520,452.00 10.00 152,045.20 1,672,497.20
1.00 182,454.00 10.00 18,245.40 200,699.40
1.00 1,129,479.00 10.00 112,947.90 1,242,426.90
1.00 651,622.00 10.00 65,162.20 716,784.20
1.00 4,126,942.00 10.00 412,694.20 4,539,636.20
1.00 3,040,905.00 10.00 304,090.50 3,344,995.50
1.00 10.00 0.00 0.00
1.00 10.00 0.00 0.00
53,000.00 925.00 10.00 4,902,500.00 53,927,500.00
53,000.00 147.01 10.00 779,162.95 8,570,792.49
53,000.00 65.00 10.00 344,500.00 3,789,500.00
6.00 4,126,942.00 10.00 2,476,165.20 27,237,817.20
1.00 3,692,527.00 10.00 369,252.70 4,061,779.70
JUMLAH TOTAL + PPN 10% 15,900,781,931.15
DIBULATKAN 15,900,781,900.00
TUS DUA PULUH TUJUH JUTA SERATUS LIMA PULUH TIGA RIBU DUA RATUS RUPIAH
PT. AKBAR SINAR ABADI
Syahbudin, S. Pd
Direktur Utama
Keterangan
43,835,000.00
1,844,296,171.62
6,022,523,247.54
664,071,119.85
1,167,494,201.50
466,790,147.76
582,530,299.73
671,722,529.43
1,015,903,862.01
42,072,290.08
113,506,904.56
1,739,860,743.52
1,526,175,413.56
15,900,781,931.15
15,900,781,900.00
NAR ABADI
REKAPITULASI
RENCANA ANGGARAN BIAYA
KEGIATAN : PENGEMBANGAN OBYEK PARIWISATA UNGGULAN

PEKERJAAN : PEMBANGUNAN GARDU PANDANG GUNUNG SLAMET
LOKASI : DESA GAMBUHAN,KECAMATAN PULOSARI KABUPATEN PEMALANG
TAHUN ANGGARAN : 2019-2020
ITEM PEKERJAAN
A. PEKERJAAN PERSIAPAN
B. PEMBANGUNAN TALUD DAN LAND DEVELOPMENT
C. PEMBANGUNAN GEDUNG KAPAL, MINI THEATRE DAN KANTOR
D. PEMBANGUNAN MUSHOLLA
E. PEMBANGUNAN KM/WC ( 24 buah )
F. PEMBANGUNAN POS JAGA ( 2 buah )
G. PEMBANGUNAN AMPHITEATHER
H. PEMBANGUNAN KIOS ( 10 buah )
I. PEMBANGUNAN LOKET
J. PEMBANGUNAN GROUNDTANK
K. PEMBANGUNAN RUMAH PANEL
L. PENATAAN SITE
M. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
JUMLAH TOTAL + PPN 10%
DIBULATKAN
TERBILANG : LIMA BELAS MILYAR DELAPAN RATUS DUA PULUH TUJUH JUTA SERATUS LIMA PULUH
TIGA RIBU DUA RATUS RUPIAH

UPATEN PEMALANG
HARGA (Rp.)
43,835,000.00
1,844,296,171.62
6,022,523,247.54
664,071,119.85
1,167,494,201.50
466,790,147.76
582,530,299.73
671,722,529.43
1,015,903,862.01
42,072,290.08
113,506,904.56
1,739,860,743.52
1,526,175,413.56
15,900,781,931.15
15,900,781,900.00
JUH JUTA SERATUS LIMA PULUH

Syahbudin, S. Pd
Direktur Utama

Rab Gardu Pandang Gunung Slamet

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

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

Rab Gardu Pandang Gunung Slamet

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARAN BIAY

PENGEMBANGAN OBYEK PARIWISATA UNGGULAN

1.00 1,350,000.00 10.00 135,000.00 1,485,000.00

798.21 55,963.00 10.00 4,467,022.62 49,137,248.85

1,268.75 33,041.00 10.00 4,192,076.88 46,112,845.63

375.51 55,963.00 10.00 2,101,466.61 23,116,132.74

141.00 891,873.00 10.00 12,575,409.30 138,329,502.30

0.34 891,873.00 10.00 30,323.68 333,560.50

36.02 891,873.00 10.00 3,212,526.55 35,337,792.01

176.05 101,482.00 10.00 1,786,590.61 19,652,496.71

9.45 237,780.00 10.00 224,702.10 2,471,723.10

22.00 100,437.00 10.00 220,961.40 2,430,575.40

35.70 100,437.00 10.00 358,560.09 3,944,160.99

14.40 100,437.00 10.00 144,629.28 1,590,922.08

24.20 100,437.00 10.00 243,057.54 2,673,632.94

8.80 100,437.00 10.00 88,384.56 972,230.16

289.54 123,690.00 10.00 3,581,320.26 39,394,522.86

1.00 745,000.00 10.00 74,500.00 819,500.00

3,137.20 17,912.00 10.00 5,619,352.64 61,812,879.04

62.87 55,962.50 10.00 351,836.24 3,870,198.61

180.58 55,962.50 10.00 1,010,570.83 11,116,279.08

33.56 55,962.50 10.00 187,810.15 2,065,911.65

73.43 55,963.00 10.00 410,936.31 4,520,299.40

21.29 55,962.50 10.00 119,144.16 1,310,585.79

5.15 55,962.50 10.00 28,820.69 317,027.56

26.62 55,962.50 10.00 148,972.18 1,638,693.93

337.40 55,962.50 10.00 1,888,174.75 20,769,922.25

22.00 1,159,758.00 10.00 2,551,467.60 28,066,143.60

PT. AKBAR SINAR ABADI

KEGIATAN : PENGEMBANGAN OBYEK PARIWISATA UNGGULAN

PT. AKBAR SINAR ABADI

JUH JUTA SERATUS LIMA PULUH

PT. AKBAR SINAR ABADI

Anda mungkin juga menyukai