Rencana Anggaran Biaya (Rab)
Rencana Anggaran Biaya (Rab)
I PEKERJAAN PERSIAPAN
Nilai Factor Efisiensi Jika Pekerjaan dikerjakan sendiri atau tanpa Jasa Kontraktor / Pemborong 20% 0.80
135,420,296
Harga Per M2 2,763,680
ANALISA HARGA SATUAN PEKERJAAN
NO URAIAN PEKERJAAN KOEF SAT HARGA SAT JUMLAH
Rp. Rp.
1 Membuat 1 m² bedeng pekerja
Bahan
Kayu Dolken dia 8-10 panjang 4 m 4.000 m' 6,000.00 24,00
Kayu Meranti Batu 5/7 (ikat) 0.085 m³ 3,717,000.00 315,94
Paku biasa 0.300 kg 14,000.00 4,20
Semen Portland 15.000 kg 1,360.00 20,40
Pasir Beton 0.030 m³ 295,000.00 8,85
Koral Beton 2/3 cm 0.050 m³ 318,000.00 15,90
Plywood 4 mm 1.200 lbr 101,000.00 121,20
Jumlah (1) 510,49
Tenaga
Jasa Pekerja 1.000 M2 250,000.00 250,00
Jumlah (2) 250,00
Jumlah (1) + (2) 760,49
2 Membersihkan 1 m² lapangan dan perataan
Pekerja 0.060 OH 75,000.00 4,50
Mandor 0.005 OH 140,000.00 70
Jumlah (2) 5,20
3 Mengerjakan 1 m² pengukuran dan pemasangan bouwplank
Bahan 0,0 m³ kg 3.717.000,00 37.17
Kayu Meranti Batu 5/7 (ikat) Paku Biasa 2" - 5" 10 m³ 14.000,00 28
Kayu Papan Meranti Batu (2 x 20 x 400) 0,0 4.778.000,00 33.44
20
0,0
07 Jumlah (1) 70,89
Tenaga Pekerja Tukang Kayu Mandor 0,1 OH OH 75.000,0 7.50
00 OH 0 12.00
0,1 120.000, 70
00 00
0,0 140.000,
05 00 (2)
Jumlah 20,20
Jumlah (1) + (2) 91,09
4 Mengerjakan 1 m1 pengukuran dan pemasangan bouwplank 45,54
5 Menggali 1 m³ tanah biasa sedalam 1 meter
Tenaga
Tukang Gali 0.700 OH 120,000.00 84,00
Mandor 0.025 OH 140,000.00 3,50
Jumlah 87,50
6 Mengurug kembali 1 m³ galian sedalam 1 m
Tenaga
Tukang Gali 0.250 OH 120,000.00 30,00
Mandor 0.008 OH 140,000.00 1,16
Jumlah 31,16
7 Mengurug 1 m³ pasir urug
Bahan
Pasir Urug 1.200 m³ 85,000.00 102,00
Jumlah (1) 102,00
Tenaga
Pekerja 0.300 OH 75,000.00 22,50
Mandor 0.010 OH 140,000.00 1,40
Jumlah (2) 23,90
Jumlah (1) + (2) 125,90
8 Memasang 1 m³ batu kosong (aanstampeeng)
Bahan
Batu Belah 15/20 1.200 m³ 315,000.00 378,00
Pasir Urug 0.432 m³ 85,000.00 36,72
Jumlah (1) 414,72
NO URAIAN PEKERJAAN KOEF SAT HARGA SAT JUMLAH
Rp. Rp.
Tenaga
Pekerja 0.300 OH 75,000.00 22,50
Tukang Batu 0.150 OH 120,000.00 18,00
Mandor 0.015 OH 140,000.00 2,10
Jumlah (2) 42,60
Jumlah (1) + (2) 457,32
9 Memasang 1 m³ pondasi batu belah; campuran 1 PC : 5 PP
Bahan 1,200 m³ kg 315.000,00 3
Batu Belah 15/20 cm Portland Cement (PC) Pasir Pasang (PP) 136,000 m³ 1.360,00 0
0,544 295.000,00 0
1
9
0
1
4
Jumlah (1) 0
723,443
Tenaga Pekerja Tukang Batu Mandor 0,5 OH OH 75.000,0 0
00 OH 0 0
0,2 120.000, 3
50 00 0
0,0 140.000, 0
50 00 7
Jumlah (2) 74,500
Jumlah (1) + (2) 797,94
10 Memasang 1 m² dinding bata ringan / hebel
Bahan
Bata Ringan / Hebel 8.333 buah 8,400.34 70,00
Lem / Perekat 2.667 kg 2,100.00 5,60
Jumlah (1) 75,60
Tenaga
Pekerja 0.120 OH 75,000.00 9,00
Tukang Batu 0.120 OH 120,000.00 14,40
Mandor 0.025 OH 140,000.00 3,50
Jumlah (2) 26,90
Jumlah (1) + (2) 102,50
11 Memasang 1 m² plesteran 1 PC : 4 PP; tebal 15 mm
Bahan
Portland Cement (PC) 6.240 kg 1,360.00 8,48
Pasir Pasang 0.024 m³ 295,000.00 7,08
Jumlah (1) 15,56
Tenaga
Pekerja 0.200 OH 75,000.00 15,00
Tukang Batu 0.100 OH 120,000.00 12,00
Mandor 0.010 OH 140,000.00 1,40
Jumlah (2) 28,40
Jumlah (1) + (2) 43,96
12 Memasang 1 m² plesteran 1 PC : 4 PP; tebal 20 mm
Bahan
Portland Cement (PC) 8.320 kg 1,360.00 11,31
Pasir Pasang (Ps) 0.032 m³ 295,000.00 9,44
Jumlah (1) 20,75
Tenaga
Pekerja 0.200 OH 75,000.00 15,00
Tukang Batu 0.150 OH 120,000.00 18,00
Mandor 0.010 OH 140,000.00 1,40
Jumlah (2) 34,40
Jumlah (1) + (2) 55,15
12A Memasang 1 m1 plesteran 1 PC : 4 PP; tebal 20 mm lebar 10 cm 6
13 Memasang 1 m² acian
Bahan
Portland Cement (PC) 3.250 kg 1,360.00 4,42
Jumlah (1) 4,42
Tenaga
Pekerja 0.080 OH 75,000.00 6,00
Tukang Batu 0.080 OH 120,000.00 9,60
Mandor 0.040 OH 140,000.00 5,60
NO URAIAN PEKERJAAN KOEF SAT HARGA SAT JUMLAH
Rp. Rp.
Jumlah (2) 21,20
Jumlah (1) + (2) 25,62
14 Membuat dan memasang 1 m³ kusen pintu dan kusen jendela, kayu Kamper
Bahan
Balok Kayu Kamper 1.200 m³ 9,557,000.00 11,468,40
Paku 10 cm 1.250 kg 14,000.00 17,50
Lem kayu 1.000 kg 24,050.00 24,05
Jumlah (1) 11,509,95
Tenaga
Pekerja 6.000 OH 75,000.00 450,00
Tukang Kayu 18.000 OH 120,000.00 2,160,00
Mandor 0.300 OH 140,000.00 42,00
Jumlah (2) 2,652,00
Jumlah (1) + (2) 14,161,95
15 Membuat dan memasang 1 m1 kusen pintu dan kusen jendela, kayu Kamper 110,46
16 Membuat 1 m² daun pintu kayu lapis (plywood) rangkap, rangka tertutup kayu Kamper
Bahan 0,0 m³ kg 10.619.000,00 265.47
Papan kayu Kamper Paku 1 cm - 2,5 cm Lem Kayu 25 kg 14.000,00 42
plywood tebal 3 mm ukuran (90 x 220) cm 0,0 lembar 24.050,00 12.02
30 74.000,00 74.00
0,5
00
1,0
00
Jumlah (1) 351,923
Tenaga Pekerja Tukang Kayu Mandor 0,5 OH OH 75.000,0 0
00 OH 0 0
1,2 120.000, 1
50 00 0
0,0 140.000, 0
35 00 4
Jumlah (2) 192,400
Jumlah (1) + (2) 544,32
17 Membuat dan memasang 1 m² rangka daun jendela, kayu Kamper
Bahan
Papan kayu Kamper 0.024 m³ 10,619,000.00 254,85
Lem kayu 0.300 kg 24,050.00 7,21
Jumlah (1) 262,07
Tenaga
Pekerja 0.500 OH 75,000.00 37,50
Tukang Kayu 1.250 OH 120,000.00 150,00
Mandor 0.035 OH 140,000.00 4,90
Jumlah (2) 192,40
Jumlah (1) + (2) 454,47
18 Membuat dan memasang 1 m² roster kayu tebal 2 cm lebar 13 cm
Bahan
Papan kayu Kamper 0.024 m³ 10,619,000.00 254,85
Lem kayu 0.300 kg 24,050.00 7,21
Jumlah (1) 262,07
Tenaga
Pekerja 0.500 OH 75,000.00 37,50
Tukang Kayu 1.250 OH 120,000.00 150,00
Mandor 0.035 OH 140,000.00 4,90
Jumlah (2) 192,40
Jumlah (1) + (2) 454,47
18 A Membuat dan memasang 1 m1 roster kayu tebal 2 cm lebar 13 cm 34,08
19 Memasang 1 m' lisplank GRC
Bahan
Papan GRC 10/300 1.100 m³ 65,000.00 71,50
Paku 5 cm - 7 cm 0.050 kg 14,000.00 70
Jumlah (1) 72,20
Tenaga
Pekerja 0.070 OH 75,000.00 5,25
NO URAIAN PEKERJAAN KOEF SAT HARGA SAT JUMLAH
Rp. Rp.
Tukang Kayu 0.120 OH 120,000.00 14,40
Mandor 0.005 OH 140,000.00 70
Jumlah (2) 20,35
Jumlah (1) + (2) 92,55
20 Membuat 1 m³ sloof beton bertulang (150 kg besi + bekisting) menggunakan batu pecah mesin
Bahan
Kayu Pinus / Kayu Rawa 0.270 m³ 1,858,000.00 501,66
Paku 5 cm - 12 cm 2.000 kg 14,000.00 28,00
Minyak Bekisting 0.600 liter 4,840.84 2,90
Besi Beton (polos/ulir) 150.000 kg 8,000.00 1,200,00
Kawat Beton 3.000 kg 16,000.00 48,00
Portland Cement (PC) 336.000 kg 1,360.00 456,96
Pasir Beton (PB) 0.540 m³ 295,000.00 159,30
Koral Beton (maksimum 30 mm) pecah mesin 0.810 m³ 340,000.00 275,40
Jumlah (1) 2,672,22
Tenaga
Pekerja 2.500 OH 75,000.00 187,50
Tukang Batu 0.200 OH 120,000.00 24,00
Tukang Kayu 1.000 OH 120,000.00 120,00
Tukang Besi 1.000 OH 120,000.00 120,00
Mandor 0.250 OH 140,000.00 35,00
Jumlah (2) 486,50
Jumlah (1) + (2) 3,158,72
21 Membuat 1 m³ kolom beton bertulang (150 kg besi + bekisting) menggunakan batu pecah tangan
Bahan
Kayu Pinus / Kayu Rawa 0.400 m³ 1,858,000.00 743,20
Paku 5 cm - 12 cm 4.000 kg 14,000.00 56,00
Minyak Bekisting 2.000 liter 4,840.84 9,68
Besi Beton (polos/ulir) 150.000 kg 8,000.00 1,200,00
Kawat Beton 4.500 kg 16,000.00 72,00
Portland Cement (PC) 336.000 kg 1,360.00 456,96
Pasir Beton (PB) 0.540 m³ 295,000.00 159,30
Koral Beton (maksimum 30 mm) pecah tangan 0.810 m³ 318,000.00 257,58
Balok kayu kelas II 0.150 m³ 3,717,000.00 557,55
Plywood tebal 9 mm 3.500 lembar 159,000.00 556,50
Dolken Ø (8-10) cm panjang 4 m 80.000 m' 6,000.00 480,00
Jumlah (1) 4,548,77
Tenaga
Pekerja 2.500 OH 75,000.00 187,50
Tukang Batu 0.200 OH 120,000.00 24,00
Tukang Kayu 1.000 OH 120,000.00 120,00
Tukang Besi 1.000 OH 120,000.00 120,00
Mandor 0.250 OH 140,000.00 35,00
Jumlah (2) 486,50
Jumlah (1) + (2) 5,035,27
22 Membuat 1 m³ plat beton bertulang (150 kg besi + bekisting) menggunakan batu pecah mesin
Bahan
Kayu Pinus / Kayu Rawa 0.320 m³ 1,858,000.00 594,56
Paku 5 cm - 12 cm 3.200 kg 14,000.00 44,80
Minyak Bekisting 1.600 liter 4,840.84 7,74
Besi Beton (polos/ulir) 150.000 kg 8,000.00 1,200,00
Kawat Beton 2.250 kg 16,000.00 36,00
Portland Cement (PC) 336.000 kg 1,360.00 456,96
Pasir Beton (PB) 0.540 m³ 295,000.00 159,30
Koral Beton (maksimum 30 mm) pecah mesin 0.810 m³ 340,000.00 275,40
Balok Kayu Meranti Batu 5/7 0.120 m³ 3,717,000.00 446,04
Plywood tebal 9 mm 2.800 lembar 159,000.00 445,20
Dolken Ø (8-10) cm panjang 4 m 128.000 m' 6,000.00 768,00
NO URAIAN PEKERJAAN KOEF SAT HARGA SAT JUMLAH
Rp. Rp.
Jumlah (1) 4,434,00
Tenaga
Pekerja 2.500 OH 75,000.00 187,50
Tukang Batu 0.200 OH 120,000.00 24,00
Tukang Kayu 1.000 OH 120,000.00 120,00
Tukang Besi 1.000 OH 120,000.00 120,00
Mandor 0.250 OH 140,000.00 35,00
Jumlah (2) 486,50
Jumlah (1) + (2) 4,920,50
23 Membuat 1 m³ beton bertulang (150 kg besi + bekisting) menggunakan batu pecah mesin
Bahan
Kayu Pinus / Kayu Rawa 0.107 m³ 1,858,000.00 198,18
Paku 5 cm - 12 cm 1.077 kg 14,000.00 15,08
Minyak Bekisting 0.533 liter 4,840.84 2,58
Besi Beton (polos/ulir) 150.000 kg 8,000.00 1,200,00
Kawat Beton 2.250 kg 16,000.00 36,00
Portland Cement (PC) 336.000 kg 1,360.00 456,96
Pasir Beton (PB) 0.540 m³ 295,000.00 159,30
Koral Beton (maksimum 30 mm) pecah mesin 0.810 m³ 340,000.00 275,40
Jumlah (1) 2,343,51
Tenaga
Pekerja 2.500 OH 75,000.00 187,50
Tukang Batu 0.200 OH 120,000.00 24,00
Tukang Kayu 1.000 OH 120,000.00 120,00
Tukang Besi 1.000 OH 120,000.00 120,00
Mandor 0.250 OH 140,000.00 35,00
Jumlah (2) 486,50
Jumlah (1) + (2) 2,830,01
24 Membuat 1 m' kolom praktis beton bertulang (10 x 10 cm) menggunakan batu pecah mesin
Bahan
Kayu Pinus / Kayu Rawa 0.002 m³ 1,858,000.00 3,71
Paku 5 cm - 12 cm 0.010 kg 14,000.00 14
Besi Beton (polos/ulir) 3.000 kg 8,000.00 24,00
Kawat Beton 0.045 kg 16,000.00 72
Portland Cement (PC) 4.000 kg 1,360.00 5,44
Pasir Beton (PB) 0.006 m³ 295,000.00 1,77
Koral Beton (maksimum 30 mm) pecah mesin 0.009 m³ 340,000.00 3,06
Jumlah (1) 38,84
Tenaga
Pekerja 0.150 OH 75,000.00 11,25
Tukang Batu 0.020 OH 120,000.00 2,40
Tukang Kayu 0.020 OH 120,000.00 2,40
Tukang Besi 0.020 OH 120,000.00 2,40
Mandor 0.009 OH 140,000.00 1,26
Jumlah (2) 19,71
Jumlah (1) + (2) 58,55
25 Membuat 1 m' ring balok beton bertulang (10 x 10 cm) menggunakan batu pecah mesin
Bahan 0,0 m³ kg 1.858.000,00 5.57
Kayu Pinus / Kayu Rawa Paku 5 cm - 12 cm 03 kg kg 14.000,00 28
Besi Beton (polos/ulir) Kawat Beton 0,0 kg m³ 8.000,00 24.00
Portland Cement (PC) Pasir Beton (PB) 20 m³ 16.000,00 80
Koral Beton (maksimum 30 mm) pecah mesin 3,0 1.360,00 5.44
00 295.000,00 2.65
0,0 340.000,00 3.06
50
4,0
00
0,0
Jumlah (1) 41,80
09
Tenaga 0,0
Pekerja 0.150
09 OH 75,000.00 11,25
A ANGGARAN BIAYA
SATUAN VOLUME JUMLAH BOBOT KET
HARGA
Ls 1.00 2,000,000 1.18%
Halaman 1 dari 1
KASI : KUPANG - NUSA TENGGARA TIMUROWNER : DEDDY SUMARSONO
BOBO KET
T
0.30%
0.30%
0.30%
0.30%
1.18%
0.21%
1.16%
1.78%
1.33%
4.82%
0.35%
9.65%
2.65%
1.79%
0.46%
2.73%
3.09%
0.33%
0.16%
0.98%
0.31%
1.25%
13.75%
0.18%
10.25%
7.78%
4.53%
0.08%
0.02%
0.64%
3.53%
1.98%
4.52%
0.86%
0.23%
0.04%
0.11%
0.68%
0.12%
0.12%
35.65%
0.37%
0.67%
0.66%
1.00%
0.65%
0.37%
0.13%
0.16%
0.95%
0.55%
0.52%
1.24%
0.62%
BOBO KET
T
0.15%
0.02%
0.81%
0.07%
0.11%
0.45%
0.28%
0.06%
0.08%
9.91%
7.31%
5.02%
0.38%
1.99%
14.70%
3.04%
1.13%
1.03%
0.13%
0.95%
0.09%
0.82%
0.25%
0.09%
7.54%
0.33%
2.00%
0.62%
0.20%
3.16%
0.22%
0.06%
0.07%
0.05%
0.72%
0.45%
0.04%
0.02%
1.88%
0.17%
0.25%
0.02%
0.24%
4.17%
0.30%
0.30%
100.00%
M2
/M2
/M2
RJAAN
JUMLAH
Rp.
24,000.00
315,945.00
4,200.00
20,400.00
8,850.00
15,900.00
121,200.00
510,495.00
250,000.00
250,000.00
760,495.00
4,500.00
700.00
5,200.00
37.170,00
280,00
33.446,00
70,896.00
7.500,00
12.000,00
700,00
20,200.00
91,096.00
45,548.00
84,000.00
3,500.00
87,500.00
30,000.00
1,166.67
31,166.67
102,000.00
102,000.00
22,500.00
1,400.00
23,900.00
125,900.00
378,000.00
36,720.00
414,720.00
JUMLAH
Rp.
22,500.00
18,000.00
2,100.00
42,600.00
457,320.00
378.
000,
00
184.
960,
00
160.
480,
00
37.5
723,440.00
00,0
0
30.0
00,0
0
7.00
74,500.00
0,00
797,940.00
70,000.00
5,600.70
75,600.70
9,000.00
14,400.00
3,500.00
26,900.00
102,500.70
8,486.40
7,080.00
15,566.40
15,000.00
12,000.00
1,400.00
28,400.00
43,966.40
11,315.20
9,440.00
20,755.20
15,000.00
18,000.00
1,400.00
34,400.00
55,155.20
6,619
4,420.00
4,420.00
6,000.00
9,600.00
5,600.00
JUMLAH
Rp.
21,200.00
25,620.00
11,468,400.00
17,500.00
24,050.00
11,509,950.00
450,000.00
2,160,000.00
42,000.00
2,652,000.00
14,161,950.00
110,463.21
265.475,00
420,00
12.025,00
74.000,00
37.5
351,920.00
00,0
0
150.
000,
00
4.90
192,400.00
0,00
544,320.00
254,856.00
7,215.00
262,071.00
37,500.00
150,000.00
4,900.00
192,400.00
454,471.00
254,856.00
7,215.00
262,071.00
37,500.00
150,000.00
4,900.00
192,400.00
454,471.00
34,085.33
71,500.00
700.00
72,200.00
5,250.00
JUMLAH
Rp.
14,400.00
700.00
20,350.00
92,550.00
501,660.00
28,000.00
2,904.50
1,200,000.00
48,000.00
456,960.00
159,300.00
275,400.00
2,672,224.50
187,500.00
24,000.00
120,000.00
120,000.00
35,000.00
486,500.00
3,158,724.50
743,200.00
56,000.00
9,681.67
1,200,000.00
72,000.00
456,960.00
159,300.00
257,580.00
557,550.00
556,500.00
480,000.00
4,548,771.67
187,500.00
24,000.00
120,000.00
120,000.00
35,000.00
486,500.00
5,035,271.67
594,560.00
44,800.00
7,745.34
1,200,000.00
36,000.00
456,960.00
159,300.00
275,400.00
446,040.00
445,200.00
768,000.00
JUMLAH
Rp.
4,434,005.34
187,500.00
24,000.00
120,000.00
120,000.00
35,000.00
486,500.00
4,920,505.34
198,186.67
15,082.67
2,581.78
1,200,000.00
36,000.00
456,960.00
159,300.00
275,400.00
2,343,511.11
187,500.00
24,000.00
120,000.00
120,000.00
35,000.00
486,500.00
2,830,011.11
3,716.00
140.00
24,000.00
720.00
5,440.00
1,770.00
3,060.00
38,846.00
11,250.00
2,400.00
2,400.00
2,400.00
1,260.00
19,710.00
58,556.00
5.574,00
280,00
24.000,00
800,00
5.440,00
2.655,00
3.060,00
41,809.00
11,250.00
JUMLAH
Rp.
2,400.00
2,400.00
2,400.00
1,400.00
19,850.00
61,659.00
ngan
13.6
00,0
0
7.67
0,00
13.9
35,262.00
92,0
0
22.500,00
3.600,00
420,00
26,520.00
61,782.00
anga 1.235.640,00
82.5
00,0
0
33.6
00,0
0
4.50
124,050.00
0,00
3.45
30,000.00
0,00
30,000.00
154,050.00
84,000.00
84,000.00
11,250.00
9,000.00
1,400.00
21,650.00
105,650.00
20,300.00
700.00
14,688.00
9,440.00
4,500.00
49,628.00
18,750.00
15,000.00
1,750.00
35,500.00
85,128.00
24,024.00
2,200.00
JUMLAH
Rp.
10,790.00
3,450.00
10,800.00
1,080.00
9,000.00
61,344.00
11,250.00
9,000.00
980.00
21,230.00
82,574.00
13,650.00
750.00
14,400.00
2,625.00
4,200.00
280.00
7,105.00
21,505.00
212,000.00
7,234.85
8,160.00
2,950.00
230,344.85
37,500.00
120,000.00
14,000.00
171,500.00
401,844.85
212,000.00
38,160.00
250,160.00
37,500.00
120,000.00
14,000.00
171,500.00
421,660.00
5,640.00
1,645.00
7,285.00
2,250.00
7,200.00
252.00
9,702.00
16,987.00
JUMLAH
Rp.
7,560.00
2,205.00
9,765.00
2,250.00
7,200.00
252.00
9,702.00
19,467.00
11,040.00
3,220.00
14,260.00
2,250.00
7,200.00
252.00
9,702.00
23,962.00
19,080.00
5,565.00
24,645.00
1,500.00
7,200.00
252.00
8,952.00
33,597.00
24,840.00
7,245.00
32,085.00
1,875.00
9,000.00
280.00
11,155.00
43,240.00
49,320.00
14,385.00
63,705.00
3,750.00
12,000.00
560.00
16,310.00
80,015.00
81,120.00
JUMLAH
Rp.
23,660.00
104,780.00
3,750.00
12,000.00
560.00
16,310.00
121,090.00
186.
000,
00
65.1
00,0
0
251,100.00
2.250,00
36.000,00
210,00
38,460.00
289,560.00
42,000.00
2,500.00
44,500.00
-
12,000.00
-
12,000.00
56,500.00
65,000.00
2,500.00
67,500.00
-
12,000.00
-
12,000.00
79,500.00
15,000.00
15,000.00
-
12,000.00
-
12,000.00
27,000.00
196,875.00
13,483.89
69,504.75
1,098,503.25
738,075.80
847,630.00
JUMLAH
Rp.
131,250.00
49,950.00
19,950.00
17,531.25
3,182,753.94
220,000.00
220,000.00
-
54.0
00,0
0
-
54,000.00
274,000.00
85,000.00
85,000.00
-
30.0
00,0
0
-
30,000.00
115,000.00
27,000.00
27,000.00
-
15,000.00
-
15,000.00
42,000.00
15,000.00
15,000.00
-
15.0
00,0
0
-
15,000.00
30,000.00
27,000.00
27,000.00
-
12.0
00,0
0
-
12,000.00
39,000.00
10,000.00
JUMLAH
Rp.
10,000.00
-
12,000.00
-
12,000.00
22,000.00
10,000.00
10,000.00
-
12,000.00
-
12,000.00
22,000.00
99,000.00
99,000.00
7,500.00
12,000.00
1,120.00
20,620.00
119,620.00
118,800.00
118,800.00
7,500.00
12,000.00
1,120.00
20,620.00
139,420.00
72.3
49,2
0
13.6
00,0
0
13.2
18.7
105,974.20
75,0
50,0
0
0
6.75
18.0
0,00
00,0
0
2.10
38,850.00
0,00
144,824.20
86,070.60
13,328.00
13,275.00
5,850.00
118,523.60
JUMLAH
Rp.
18,750.00
18,000.00
2,100.00
38,850.00
157,373.60
118,503.00
13,056.00
13,275.00
6,750.00
151,584.00
22,500.00
18,000.00
2,100.00
42,600.00
194,184.00
79,584.12
12,648.00
5,310.00
8,730.00
106,272.12
18,750.00
21,600.00
2,100.00
42,450.00
148,722.12
13,543.20
1,550.40
885.00
112.50
16,091.10
5,250.00
8,400.00
700.00
14,350.00
30,441.10
9,836.64
1,550.40
885.00
112.50
12,384.54
5,250.00
8,400.00
700.00
14,350.00
26,734.54
JUMLAH
Rp.
172.
700,
00
15.9
80,0
0
15.0
199,005.00
10.3
00,0
25,0
0
0
24.0
00,0
0
4.90
43,900.00
0,00
242,905.00
3,279.28
9,931.52
1,551.55
165.75
344.50
15,272.60
3,750.00
3,600.00
420.00
7,770.00
23,042.60
3,279.28
12,240.00
1,551.55
165.75
344.50
17,581.08
3,750.00
3,600.00
420.00
7,770.00
25,351.08
9,931.52
1,551.55
299.00
344.50
12,126.57
3,750.00
3,600.00
420.00
7,770.00
19,896.57
19,449.23
299.00
344.50
20,092.73
JUMLAH
Rp.
3,750.00
3,600.00
420.00
7,770.00
27,862.73
14,935.45
24,425.32
20,853.55
50,780.43
110,994.74
52,500.00
21,000.00
14,000.00
47,000.00
13,750.00
134,500.00
65,000.00
65,000.00
199,500.00
52,500.00
17,000.00
16,000.00
13,750.00
85,500.00
65,000.00
65,000.00
150,500.00
240,000.00
25,000.00
16,000.00
13,750.00
281,000.00
65,000.00
65,000.00
346,000.00
60,000.00
250,000.00
112,000.00
55,000.00
422,000.00
130,000.00
130,000.00
552,000.00