KODE JENIS PEKERJAAN KOEF SAT

a b c d
A PEKERJAAN PERSIAPAN
A-01 1 m' PEKERJAAN PENGUKURAN
Pekerja 0.120 HOK
Tukang Batu 0.005 HOK
Peralatan 1.000 Is
Total
Total Harga
Keuntungan Mak
Jumlah total

A-02 1m ' PEKERJAAN PEMASANGAN BOUWPLANK

Kayu Terentang 0.012 m3
Paku biasa 2' -5 ' 0.010 kg
Pekerja 0.100 HOK
Tukang Kayu 0.100 HOK
Kepala Tukang 0.010 HOK
Mandor 0.005 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

A-03 1 M2 PEMBUATAN KANTOR SEMENTARA/DIREKSI

Kayu 0.180 m3
Paku Biasa 0.850 kg
Besi Strip 0.100 kg
Seng Gelombang BJLS 32 0.250 lbr
Kawat Ram 1x1 0.080 m2
Kunci Gembok 0.150 bh
Tripleks 3 mm 0.060 lbr
Pekerja 2.000 HOK
Tukang Kayu 2.000 HOK
Kepala Tukang' 0.300 HOK
Mandor 0.050 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

A-04 1 M2 PEKERJAAN MEMBERSIHKAN DAN PERATAAN LAPANGAN

Pekerja 0.100 HOK
Mandor 0.050 HOK
Total
Total Harga
 Keuntungan Mak
Jumlah total

B PEKERJAAN TANAH
B-01 1 M3 GALIAN TANAH BIASA SEDALAM 1 METER
Pekerja 0.400 HOK
Mandor 0.040 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-02 1 M3 URUGAN KEMBALI

Pekerja 0.192 HOK
Mandor 0.019 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-03 1 m3 PEMADATAN TANAH

Pekerja 0.500 HOK
Mandor 0.050 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-04 1 M3 URUGAN TANAH

Tanah Urug 1.200 m3
Pekerja 0.250 HOK
Mandor 0.010 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-05 1 M3 URUGAN PASIR

Pasir Urug 1.200 m3
Pekerja 0.300 HOK
Mandor 0.010 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-06 1 M3 URUGAN BATU BLONDOS

Batu Blondos Kali 20/30 1.200 m3
Pekerja 0.300 HOK
Mandor 0.010 HOK
Total
Total Harga
Keuntungan Mak
 Jumlah total

B-07 1 KG PEMASANGAN LAPISAN IJUK

Ijuk 1.200 KG
Pekerja 0.150 HOK
Mandor 0.015 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-08 1 M3 URUIGAN BERANGKAL

Berangkal 1.200 m3
Pekerja 0.250 HOK
Mandor 0.025 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-09 1 M3 URUGAN KERIKIL 3-4 CM

Batu Pecah 3/5 1.200 m3
Pekerja 0.250 HOK
Mandor 0.025 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-10 1M M3 URUGAN KERIKIL 1-2 CM

Batu pecah 1/2 1.200 m3
Pekerja 0.250 HOK
Mandor 0.025 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

B-11 1 M3 URUGAN BASE COURSE DIPADATKAN

Batu Pecah tersaring bergradasi 1.200 m3
Pekerja 0.250 HOK
Mandor 0.025 HOK
Operator 0.125 HOK
Pembantu Operator 0.125 HOK
Mesin Gilas 0.625 jam
Total
Total Harga
Keuntungan Mak
Jumlah total

C PEKERJAAN PONDASI
C-01 1 M3 PASANGAN PONDASI BATU KALI,1 Pc : 4 Ps
Batu belah 15.20 cm 1.100 m3
 Semen PC ( 50 kg) 3.260 Zak
Pasir Pasang Kali 0.520 m3
Pekerja 1.500 HOK
Tukang Batu 0.600 HOK
Kepala Tukang' 0.060 HOK
Mandor 0.075 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

C-02 1 M3 PASANGAN PONDASI BATU KALI,1 Pc : 4 Ps

Batu belah 15/20 cm 1.100 m3
Semen PC ( 50 kg) 2.720 Zak
Pasir Pasang Kali 0.544 m3
Pekerja 1.500 HOK
Tukang Batu 0.600 HOK
Kepala Tukang' 0.060 HOK
Mandor 0.075 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

C-03 1 M' PASANGAN KANSTEN BINA MARGA

Kansten Ukuran 11x40 cm 2.000 bh
Semen PC ( 50 kg ) 0.194 zak
Pasir Pasang Kali 0.010 m3
Pekerja 0.320 HOK
Tukang Batu 0.100 HOK
Kepala Tukang' 0.010 HOK
Mandor 0.015 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

C-04 1 M3 PASANGAN PONDASI BATU KOSONG

Batu belah 15/20c cm 1.200 m3
Pasir Urug 0.300 m3
Pekerja 0.780 HOK
Tukang Batu 0.390 HOK
Kepala Tukang' 0.039 HOK
Mandor 0.039 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

D PEKERJAAN DINDING
D-01 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA, 1 PC : 3 PS
Bata Merah ( 5x11x22 ) cm 11.000 Bh
Semen PC ( 50 kg ) 0.287 Zak
 Pasir Pasang 0.040 m3
Pekerja 0.320 HOK
Tukang Batu 0.100 HOK
Kepala Tukang' 0.010 HOK
Mandor 0.015 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

D-02 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA, 1 PC : 5 PS

Batu Merah ( 5x11x22 ) cm 11.000 Bh
Semen PC( 50 Kg) 0.194 Zak
Pasir Pasang 0.045 m3
Pekerja 0.320 HOK
Tukang Batu 0.100 HOK
Kepala Tukang' 0.010 HOK
Mandor 0.015 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

D-3 1 M2 PASANGAN BATU ANDESIT

Batu ANDESIT 1.000 m2
Semen PC ( 50 kg ) 0.228 zak
Pasir Pasang 0.042 m3
Pekerja 0.620 HOK
Tukang Batu 0.350 HOK
Kepala Tukang' 0.035 HOK
Mandor 0.030 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

E PEKERJAAN PLESTERAN
E-01 1 M2 PLESTERAN 1 PC : 3 Ps TEBAL 15 MM
Semen PC ( 50 Kg) 0.130 zak
Pasir Pasang 0.019 m3
Pekerja 0.200 HOK
Tukang Batu 0.150 HOK
Kepala Tukang' 0.015 HOK
Mandor 0.010 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

E-02 1 M2 PLESTERAN 1 PC : 5 Ps TEBAL 15 MM

Semen PC ( 50 kg ) 0.860 zak
Pasir Pasang 0.022 m3
Pekerja 0.200 HOK
 Tukang Batu 0.150 HOK
Kepala Tukang' 0.015 HOK
Mandor 0.010 HOK
Total
Total Harga
Keuntungan Mak
Jumlah total

E-03 1 M2 ACIAN
Semen PC ( 50 kg ) 0.080 Zak
Pekerja 0.143 hOK
Tukang Batu 0.107 hOK
Kepala Tukang' 0.011 hOK
Mandor 0.010 hOK
Total
Total Harga
Keuntungan Mak
Jumlah total

E-04 1 M2 SIARAN 1 PC : 2 Ps
Semen PC ( 50 Kg) 0.086 zak
Pasir Pasang 0.016 m3
Pekerja 0.150 HOK
Tukang Batu 0.070 HOK
Kepala Tukang' 0.007 HOK
Mandor 0.008 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

F PEKERJAAN KAYU
F-01 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU GUNUNG KLS II
Kayu Gunung Kls II 1.200 m3
Pekerja 6.000 HoK
Tukang Batu 18.000 HoK
Kepala Tukang' 2.000 HoK
Mandor 0.300 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

F-02 1 m2 PASANG PINTU PANEL KAYU GUNUNG KLS II

Kayu Gunung Kls II 0.040 m3
Pekerja 1.000 HoK
Tukang KAYU 2.500 HoK
Kepala Tukang' 0.250 HoK
Mandor 0.050 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total
F-03 1 M2 PASANG PINTU DAN JENDELA KACA KAYU GUNUNG KLS II ( Tanpa Kaca )
Kayu Gunung Kls II 0.035 m3
Pekerja 0.800 HoK
Tukang KAYU 2.000 HoK
Kepala Tukang' 0.200 HoK
Mandor 0.040 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

F-04 1 M' PASANG TALANG DATAR,SENG BJLS 28

Seng Plat 3' x 6' BJLS 28 0.500 lbr
Paku Biasa 1/2' - 1' 0.015 kg
Kayu Papan Kls II ( Kayu Gunung ) 0.010 m3
Flincote / Meni besi 0.250 kg
Pekerja 0.150 HoK
Tukang Batu 0.400 HoK
Kepala Tukang' 0.025 HoK
Mandor 0.001 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

F-05 1 M' PASANG LISTPLANK UKURAN 2 X ( 2X20 ) CM, KAYU GUNUNG KELAS II
Kayu Gunung Kls II 0.008 m3
Paku biasa 2' -5' 0.060 kg
Pekerja 0.100 HoK
Tukang Batu 0.100 HoK
Kepala Tukang' 0.010 HoK
Mandor 0.050 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G PEKERJAAN BETON
G-01 1 M3 MEMBUAT BETON TUMBUK,1 PC: 3 Ps : 5 Split
Semen PC ( 50 Kg) 4.360 zak
Pasir Beton 0.520 m3
Split 2/3 0.870 m3
Pekerja 1.650 HoK
Tukang Batu 0.250 HoK
Kepala Tukang' 0.025 HoK
Mandor 0.080 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-02 1 M2 MEMBUAT LANTAI KERJA BETON TUMBUK TEBAL 5 CM, 1 PC:3 PS :5 Split
 Semen PC ( 50 Kg) 0.200 zak
Pasir Beton 0.026 m3
Split 2/3 0.044 m3
Pekerja 1.150 HoK
Tukang Batu 0.020 HoK
Kepala Tukang' 0.002 HoK
Mandor 0.006 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-03 1 M3 MEMBUAT BETON TUMBUK,1 PC: 2 Ps : 3 Split

Semen PC ( 50 Kg) 4.500 zak
Pasir Beton 0.540 m3
Split 2/3 0.810 m3
Pekerja 2.000 HoK
Tukang Batu 0.350 HoK
Kepala Tukang' 0.035 HoK
Mandor 1.000 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-05 1 m3 MEMBUAT BETON DENGAN MUTU K - 225

Semen PC ( 50 Kg) 7.420 zak
Pasir Beton 0.499 m3
Split 2/3 0.776 m3
Pekerja 1.650 HoK
Tukang Batu 0.275 HoK
Kepala Tukang' 0.028 HoK
Mandor 0.083 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-06 1 M3 MEMBUAT BETON CYCLOPE

Batu belah 0.700 m3
Semen PC ( 50 Kg) 1.225 zak
Pasir Beton 0.400 m3
Split 2/3 0.650 m3
Pekerja 1.650 HoK
Tukang Batu 0.275 HoK
Kepala Tukang' 0.028 HoK
Mandor 0.083 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-07 1 M3 MEMBUAT BETON DENGAN MUTU K-300

 Semen PC ( 50 Kg) 8.260 Zak
Pasir Beton 0.486 M3
Split 2/3 0.756 M3
Pekerja 1.650 HoK
Tukang Batu 0.275 HoK
Kepala Tukang' 0.028 HoK
Mandor 0.083 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-08 1 M3 MEMBUAT BETON DENGAN MUTU K -350

Semen PC ( 50 Kg) 8.960 Zak
Pasir Beton 0.667 M3
Split 2/3 1.000 M3
Pekerja 1.650 HoK
Tukang Batu 0.275 JH
Kepala Tukang' 0.028 HoK
Mandor 0.083 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-09 1 KG PEMBESIAN DENGAN BESI POLOS ATAU ULIR

Besi beton ( Polos / Ulir ) 1.050 kg
Kawat Beton 0.015 kg
Pekerja 0.007 HoK
Tukang besi 0.007 HoK
Kepala Tukang 0.001 HoK
Mandor - HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-10 1 M2 PASANG BEKISTING UNTUK PONDASI

Kayu terentang 0.040 m3
Paku biasa 2'-5' 0.300 kg
Minyak bekisting 0.100 ltr
Pekerja 0.300 HoK
Tukang Kayu 0.260 HoK
Kepala Tukang 0.026 HoK
Mandor 0.005 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-11 1 M2 PASANG BEKISTING UNTUK SLOFF

Kayu terentang 0.045 M3
Paku biasa 2'-5' 0.300 Kg
 Minyak bekisting 0.100 LTR
Pekerja 0.300 HoK
Tukang Kayu 0.260 HoK
Kepala Tukang 0.026 HoK
Mandor 0.005 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-12 1 m2 PASANG BEKISTING UNTUK KOLOM

Kayu terentang 0.040 m3
Paku biasa 2'-5' 0.400 kg
Minyak bekisting 0.200 ltr
Balok Kayu 0.015 m3
Pekerja 0.300 HoK
Tukang Kayu 0.330 HoK
Kepala Tukang 0.033 HoK
Mandor 0.006 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-13 1 M2 PASANG BEKISTING UNTUK BALOK

Kayu terentang 0.040 M3
Paku biasa 2'-5' 0.400 Kg
Minyak bekisting 0.200 LTR
Balok Kayu 0.018 M3
Pekerja 0.320 HoK
Tukang Kayu 0.330 HoK
Kepala Tukang 0.033 HoK
Mandor 0.006 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-14 1 M2 PASANG BEKISTING UNTUK LANTAI

Kayu terentang 0.040 M3
Paku biasa 2'-5' 0.400 KG
Minyak bekisting 0.200 KLTR
Balok Kayu 0.015 M3
Pekerja 0.320 HoK
Tukang Kayu 0.330 HoK
Kepala Tukang 0.033 HoK
Mandor 0.006 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-15 1 M3 MEMBUAT PONDASI BETON BERTULANG T = 20 CM + Bekisting

 Kayu terentang 0.005 m3
Paku biasa 2'-5' 1.500 kg
Minyak bekisting 0.400 ltr
Besi Beton Polos 88.900 kg
Kawat Beton 2.250 kg
Semen PC ( 50 Kg) 8.950 zak
Pasir Beton 0.667 m3
Batu pecah 2/3 1.000 m3
Pekerja 3.900 HoK
Tukang batu 0.350 HoK
Tukang kayu 1.040 HoK
Tukang besi 1.050 HoK
Kepala Tukang 0.245 HoK
Mandor 0.165 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

G-16 1 M3 MEMBUAT SLOOF 15/20 + Bekisting

Besi beton + Pengikat ( G-06 ) 144.197 kg
Begisting ( G-08 ) 11.667 m2
Beton ( G-03 ) 1.000 m3
Total
Total Harga

G-17 1 M3 MEMBUAT SLOOF 20 /40+ Bekisting

Besi beton + Pengikat ( G-06 ) 83.190 KG
Begisting ( G-08 ) 6.250 M2
Beton ( G-03 ) 1.000 M3
Total
Total Harga

G-18 1 M3 MEMBUAT KOLOM BETON PRAKTIS 15/15 BERTULANG + BEKISTING

Besi beton + Pengikat ( G-06 ) 187.332 Kg
Begisting ( G-09 ) 13.333 m2
Beton ( G-03 ) 1.000 M3
Total
Total Harga

G-19 1 M3 MEMBUAT KOLOM BETON BERTULANG 15/20 BERTULANG + BEKISTING

Besi beton + Pengikat ( G-06 ) 144.197 Kg
Begisting ( G-09 ) 11.667 m2
Beton ( G-03 ) 1.000 m3
Total
Total Harga

G-20 1 M3 MEMBUAT KOLOM STRUKTUR BETON BERTULANG 20/30 (+Bekisting )

Besi beton + Pengikat ( G-06 ) 121.602 kg
Begisting ( G-09 ) 8.333 m2
Beton ( G-03 ) 1.000 m3
Total
Total Harga
G-21 1 M3 MEMBUAT KOLOM STRUKTUR BETON BERTULANG 30/30 ( + Bekisting )
Besi beton + Pengikat ( G-06 ) 85.450 kg
Begisting ( G-09 ) 6.667 m2
Beton ( G-03 ) 1.000 m3
Total
Total Harga

G-22 1.M3 MEMBUAT KOLOM STRUKTUR BETON BERTULANG 20/20 ( + Bekisting )

Besi beton + Pengikat ( G-06 ) 110.921 kg
Begisting ( G-09 ) 10.000 m2
Beton ( G-03 ) 1.000 m3
Total
Total Harga

G-23 1 M3 MEMBUAT RING BALOK 15/20 + Bekisting

Besi beton + Pengikat ( G-06 ) 144.548 kg
Begisting ( G-10 ) 11.667 m2
Beton ( G-03 ) 1.000 m3
Total
Total Harga

G-24 1 M3 MEMBUAT BALOK BETON BERTULANG 15/30 + Bekisting

Besi beton + Pengikat ( G-06 ) 157.754 kg
Begisting ( G-10 ) 10.000 m2
Beton ( G-03 ) 1.000 m3
Tukang Batu 0.035 HoK
Kepala Tukang 0.004 HoK
Mandor 0.002 HoK
Total
Total Harga

G-36 1 M' MEMASANG PVC WATERSTOP LEBAR 230 MM,/250 MM,/300 MM,/320mm
Waterstop ( 230,/250,/300,/320)mm 1.050 m'
Pekerja 0.550 HoK
Tukang Batu 0.035 HoK
Mandor 0.003 HoK
Total
Total Harga

G-27 1 M3 MEMBUAT PLAT BETON T = 15 CM Bekisting

Besi beton + Pengikat ( G-06 ) 95.750 kg
Begisting ( G-11 ) 1.000 m2
Beton ( G-03 ) 1.000 m3
Total
Total Harga

G-28 1 M3 MEMBUAT PLAT BETON T = 5 CM Bekisting

Besi beton + Pengikat ( G-06 ) 99.824 kg
Begisting ( G-11 ) 4.000 m2
Betonm ( G-03 ) 1.000 m3
Total
Total Harga
H PEKERJAAN BESI DAN ALUMINIUM
H-01 1 Kg PASANG RANGKA BAJA IWF
Besi Profil WF 1.050 kg
Pekerja 0.060 HoK
Tukang besi 0.004 HoK
Kepala Tukang 0.001 HoK
mandor 0.002 HoK
Peralatan ( Oksigen,Solar, Elpiji, Kawatlas dll ) 0.125 Lot
Total
Total Harga
Keuntungan Mak
Jumlah total

H-02 1 Kg PEMBESIAN DENGAN BESI PLAT

Besi beton' 1.050 kg
Pekerja 0.060 HoK
Tukang besi 0.004 HoK
Kepala Tukang 0.001 HoK
mandor 0.000 HoK
Peralatan ( Oksigen,Solar, Elpiji, Kawatlas dll ) 0.125 Lot
Total
Total Harga
Keuntungan Mak
Jumlah total

H-03 1Kg PEMBESIAN DENGAN BESI SIKU

Besi beton' 1.050 kg
Pekerja 0.060 HoK
Tukang besi 0.004 HoK
Kepala Tukang 0.001 HoK
mandor 0.000 HoK
Peralatan ( Oksigen,Solar, Elpiji, Kawatlas dll ) 0.125 Lot
Total
Total Harga
Keuntungan Mak
Jumlah total

H-04 1Kg PEK.ERICTION KONST KUDA - KUDA BESI

Pekerja 0.001 HoK
Tukang besi 0.001 HoK
Kepala Tukang 0.000 HoK
mandor 0.000 HoK
Operator Alat Besar 0.000 Hok
Pembantu Operator 0.020 Hok
Sewa Alat 0.000 Is
Bahan Bakar Solar 0.010 It
Pelumas 0.001 It
Alat Bantu 0.000 Lot
Total
Total Harga
Keuntungan Mak
Jumlah total
H-05 1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BOR
Pekerja 0.050 HoK
Tukang besi 0.020 HoK
Kepala Tukang 0.003 HoK
mandor 0.001 HoK
Alat Bantu ( Mesin Bor Listrik ) 0.250 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

H-06 1 M2 PASANG ATAP ZINCALUM

Zincalum 0,40 mm 1.100 m2
Paku Zincalum 0.020 kg
Pekerja 0.100 HoK
Tukang besi 0.075 HoK
Kepala Tukang 0.008 HoK
Mandor 0.006 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

H-07 1 M2 PASANG NOK ZINCALUM

Zincalum 0,40 mm 1.100 m2
Paku Zincalum 0.040 kg
Pekerja 0.100 HoK
Tukang besi 0.750 HoK
Kepala Tukang 0.009 HoK
Mandor 0.009 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

I PEKERJAAN PENUTUP ATAP

1 -01 . 1 M2 PASANG ATAP GENTENG MORANDO NATURAL 18 BH/M2
Genteng Morando 18.000 bh
Pekerja 0.150 HoK
Tukang Kayu 0.075 HoK
Kepala Tukang 0.008 HoK
Mandor 0.008 HoK
Total
Total Harga

H-20 1 M2 PASANG NOK GENTENG METAL

Nok Genteng decra bond 1.100 bh
Paku Biasa 1/2' - 1' 0.050 kg
Pekerja 0.250 HoK
Tukang Kayu 0.150 HoK
Kepala Tukang 0.015 HoK
Mandor 0.013 HoK
 Total
Total Harga
Keuntungan Mak
Jumlah total

J PEKERJAAN LANGIT LANGIT

1 M2 LANGIT LANGIT ENTERNIT,RANGGA KAYU GUNUNG KLS II
Kayu Gunung ,balok 0.012 m3
Paku Biasa 0.060 kg
Enternit 1.000 lbr
Pekerja 0.180 HoK
Tukang Kayu 0.320 HoK
Kepala Tukang 0.032 HoK
Mandor 0.009 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

K PEKERJAAN SANITASI
K-01 1 M2 SALURAN GRAFEL BETON 1/2 @ 20 CM + PASANGAN ( A138)
Galian Tanah 0.200 m3
Grafel beton @ 20 cm 1.000 bh
Pasangan Bata 0.600 m2
Plesteran 0.600 m2
Upah Kerja 0.350 ls
Total
Total Harga
Keuntungan Mak
Jumlah total

K-02 MEMASANG 1 BUAH BAK PASANGAN BATU BATA ( 60 X 60 ) CM + TUTUP

Batu Bata 1.680 m2
Plesteran 1:5 3.360 m2
Acian 1:5 3.360 m2
Plat beton 5 cm 0.018 m3
Galian Tanah 0.294 m3
Total
Total Harga
Keuntungan Mak
Jumlah total

K-03 I UNIT SEPTICTANK 1,5 X 1,0 X 1,5 M ( TYPE KECIL ) + REMBERSAN ( A082 )
Galian Tanah 2.250 m3
Pasir Urug 0.107 m3
Lantai Kerja 1: 3 : 5 0.550 m3
Pasangan Bata + Plesteran 1: 3 5.250 m2
Plat beton Penutup + balok 0.150 m3
Pipa PVC 4 " AW + Sambungan 4.000 m'
Pipa GIF 1 1/2 " 0.600 m'
Galian Tanah untuk rembesan 1.375 m3
Pasangan Ijuk 2.700 kg
 Urugan kerikil 3,5 cm 0.525 m3
Pipa PVC 4 " AW berlobang 4.000 m'
Urugan kembali perataan tanah 0.563 m3
Total
Total Harga
Keuntungan Mak
Jumlah total

K-04 MEMASANG 1 BUAH KLOSET JONGKOK PORSELIN

Kloset Jongkok Porselin 1.000 bh
Semen PC ( 50 Kg) 0.120 zak
Pasir Pasang 0.010 m3
Pekerja 1.000 HoK
Tukang Batu 1.500 HoK
Kepala Tukang 1.500 HoK
Mandor 0.160 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

K-05 MEMASANG 1 METER PIPA PVC TIPE AW 2 1/2 '

Pipa PVC 1.200 m'
Perlengkapan 0.350 Hrg - p
Pekerja 0.036 HoK
Tukang Batu 0.060 HoK
Kepala Tukang 0.006 HoK
Mandor 0.002 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

K-06 MEMASANG 1 METER PIPA PVC TIPE AW @ 3/4

Pipa PVC 1.200 m'
Perlengkapan 0.350 Hrg - p
Pekerja 0.036 HoK
Tukang Batu 0.060 HoK
Kepala Tukang 0.006 HoK
Mandor 0.002 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

k-07 MEMASANG 1 METER PIPA PVC TIPE AW @ 3"

Pipa PVC 1.200 m'
Perlengkapan 0.350 Hrg - p
Pekerja 0.036 HoK
Tukang Batu 0.060 HoK
Kepala Tukang 0.006 HoK
Mandor 0.002 HoK
 Total
Total Harga
Keuntungan Mak
Jumlah total

K-08 MEMASANG 1 METER PIPA PVC TIPE AW @ 4"

Pipa PVC 1.200 m'
Perlengkapan 0.350 Hrg - p
Pekerja 0.036 HoK
Tukang Batu 0.060 HoK
Kepala Tukang 0.006 HoK
Mandor 0.002 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

k-09 MEMASANG 1 BUAH KRAN Ø 1/2 " ATAU Ø 3/4

Kran Air 1.000 m'
Seal Tape 0.000 Hrg - p
Pekerja 0.010 HoK
Tukang Batu 0.100 HoK
Kepala Tukang 0.010 HoK
Mandor 0.005 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

K-10 MEMASANG 1 BUAH FLOOR DRAIN

Floor Drain 1.000 bh
Pekerja 0.010 HoK
Tukang Batu 0.100 HoK
Kepala Tukang 0.010 HoK
Mandor 0.005 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

K-11 MEMASANG 1 BUAH BAK MANDI FIBREGLASS 0,30 M3

Bak Fibreglass 1.000 bh
Perlengkapan 0.180 Hrg Ba
Pekerja 1.800 HoK
Tukang Batu 2.700 HoK
Kepala Tukang 0.540 HoK
Mandor 0.110 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total
K-12 MEMASANG 1 BUAH WASTAFEL
Wastafel 1.000 bh
Semen PC ( 50 Kg) 0.001 zak
Pasir Pasang 0.010 m3
Perlengkapan 0.120 Wastaf
Pekerja 1.200 HoK
Tukang Batu 1.450 HoK
Kepala Tukang 0.150 HoK
Mandor 0.100 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

K-13 MEMASANG 1 BUAH ZINK

Zink 1.000 bh
Water drain + asesories 1.000 set
Pekerja 0.030 HoK
Tukang Batu 0.300 HoK
Kepala Tukang 0.030 HoK
Mandor 0.002 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

L PEKERJAAN KACA DAN TRALIS

L-01 1 M2 BUAH PASANG KACA TEBAL 3 MM
Kaca 1.100 bh
Pekerja 0.015 HoK
Tukang Kayu 0.150 HoK
Kepala Tukang 0.015 HoK
Mandor 0.001 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

L-02 1 M2 BUAH PASANG KACA TEBAL 5 MM

Kaca 1.100 bh
Pekerja 0.015 HoK
Tukang Kayu 0.150 HoK
Kepala Tukang 0.015 HoK
Mandor 0.001 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

L-03 1 M2 PASANGAN TRALIS'

Besi Strip 2x3 9.450 kg
Pekerja 1.200 HoK
 Tukang Besi' 1.200 HoK
Kepala Tukang 0.012 HoK
Mandor 0.001 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

M PEKERJAAN PETUTUP LANTAI DAN DINDING

M-01 1 M2 PASANG LANTAI KERAMIK 30 X 30 CM
Ubin Keramik 30 x 30 cm 11.000 bh
Semen PC ( 50 Kg) 0.228 zak
Pasir Pasang' 0.042 m3
Semen Warna 0.750 kg
Pekerja 0.620 HoK
Tukang Batu 0.350 HoK
Kepala Tukang 0.035 HoK
Mandor 0.030 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

M-02 1 M2 PASANG LANTAI KERAMIK 40X40 CM

Ubin Keramik 40 X 40 cm 6.000 bh
Semen PC ( 50 Kg) 0.228 zak
Pasir Pasang' 0.042 m3
Semen Warna 0.750 kg
Pekerja 0.620 HoK
Tukang Batu 0.350 HoK
Kepala Tukang 0.035 HoK
Mandor 0.030 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

M-03 1 M2 PASANG LANTAI KERAMIK 20 X 20 CM WARNA / ANTI SLIP

Ubin Keramik 20 X 20 cm 25.000 bh
Semen PC ( 50 Kg) 0.228 zak
Pasir Pasang' 0.042 m3
Semen Warna 0.750 kg
Pekerja 0.620 HoK
Tukang Batu 0.350 HoK
Kepala Tukang 0.035 HoK
Mandor 0.030 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

M-04 1 M2 PASANG DINDING KERAMIK 20 X 25 CM WARNA

Ubin Keramik 20 X 25 cm 20.000 M2
 Semen PC ( 50 Kg) 0.228 zak
Pasir Pasang' 0.042 m3
Semen Warna 0.750 kg
Pekerja 0.620 HoK
Tukang Batu 0.350 HoK
Kepala Tukang 0.035 HoK
Mandor 0.030 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

N PEKERJAAN PENGECETAN
N-01 1 M2 PENGECETAN BIDANG KAYU BARU ( 1 Lapis Plamir; 1 Lapis Cat dasar; 2 lapis Cat Penutup )
Cat Meni 0.200 kg
Plamir 0.150 kg
Cat dasar 0.170 kg
Cat Penutup ( 2 Kali ) 0.260 kg
Pekerja 0.070 HoK
Tukang Cat 0.009 HoK
Kepala Tukang 0.006 HoK
Mandor 0.003 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

N-02 1 M2 PENGECETAN TEMBOK BARU ( 1 Lapis Plamir; 1 Lapis Cat dasar; 2 lapis Cat Penutup )
Plamir 0.100 kg
Cat dasar 0.100 kg
Cat Penutup ( 2 Kali ) 0.260 kg
Pekerja 0.020 HoK
Tukang Cat 0.063 HoK
Kepala Tukang 0.006 HoK
Mandor 0.003 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total

N-03 1 M2 PENGECETAN FLAPOND ( 1 Lapis Plamir; 1 Lapis Cat dasar; 2 lapis Cat Penutup )
Plamir 0.100 kg
Cat dasar 0.100 kg
Cat Penutup ( 2 Kali ) 0.260 kg
Pekerja 0.020 HoK
Tukang Cat 0.070 HoK
Kepala Tukang 0.006 HoK
Mandor 0.003 HoK
Total
Total Harga
Keuntungan Mak
Jumlah total
N-04 1 M2 PENGECETAN BESI ( 3 X )
Meni besi 0.167 kg
Cat besi merk Siev 0.200 kg
Amplelas Besi 0.400 lbr
Minyak Cat Tiner B 0.150 ltr
Kwass 0.050 Bh
Pekerja 0.020 Oh
Tukang Cat 0.200 Oh
Kepala Tukang 0.002 Oh
Mandor 0.010 Oh
Total
Total Harga
Keuntungan Mak
Jumlah total

O PEKERJAAN TANAH DENGAN ALAT BERAT

0-01 1 M3 TIMBUNAN TANAH DIPADATKAN DENGAN MENGGUNAKAN ALAT BERAT, MATERIAL DARI BORROW A
Tanah 1.200 m3
Operator 0.048 Jam
Mekanik' 0.010 Jam
Pengemudi 0.105 Jam
Mandor 0.005 Jam
Juru Ukur 0.012 Jam
Juru Pengujian 0.012 Jam
Bulldozer 0.013 Jam
Excavator Bachoe 0.022 Jam
Vibratoin Roller 4 T 0.013 Jam'
Dump Truck 3,5 T / 145 HP 0.105 Jam
Total
Total Harga
Keuntungan Mak
Jumlah total

0-02 1 M3 TIMBUNAN TANAH DIPADATKAN DENGAN MENGGUNAKAN ALAT BERAT

Operator 0.048 Jam
Mekanik' 0.010 Jam
Mandor 0.005 Jam
Juru Ukur 0.012 Jam
Juru Pengujian 0.012 Jam
Bulldozer 0.013 Jam
Excavator Bachoe 0.022 Jam
Vibratoin Roller 4 T 0.013 Jam
Total
Total Harga
Keuntungan Mak
Jumlah total

0-03 1 M2 GALIAN TANAH DENGAN MENGGUNAKAN ALAT BERAT

Operator 0.048 Jam
Mekanik' 0.010 Jam
Mandor 0.005 Jam
Bulldozer 0.013 Jam
Excavator Bachoe 0.022 Jam
 Total
Total Harga
Keuntungan Mak
Jumlah total

P PEKERJAAN GEOTEXTILE
P-01 1 M2 PASANG GEOMEMBRANE HOPE 1,5 mm
Geomembrane Hope ( Solmax 460 - 9000 ) 1.200 M2
Alat Bantu 0.250 Jam
Pekerja 0.200 Jam
Mandor 0.020 Jam
Total
Total Harga
Keuntungan Mak
Jumlah total

P-02 1 M2 PASANG GEOTEXTILE

Geotextile ( Plyfelt TS 006 ) 1.200 M2
Alat Bantu 0.250 Is
Pekerja 0.200 HoK
Mandor 0.020 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total

P-03 1 M2 PASANG GCL BENTOFIK BFG

Bentofik 1.200 M2
Alat Bantu 0.250 Is
Pekerja 0.200 HoK
Mandor 0.020 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total

R PEKERJAAN BESI DAN ALUMUNIUM

R-07 1 M2 PASANG KUSEN PINTU ALUMUNIUM
Alumunium 1.100 m'
Pekerja 0.100 Hok
Tukang besi 1.050 Hok
Kepala Tukang 0.105 Hok
Mandor 0.005 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total

R-08 1 M2 PASANG DAUN PINTU ALUMUNIUM

Pintu Alumunium 1.100 m'
Pekerja 0.100 Hok
Tukang besi 1.050 Hok
Kepala Tukang 0.105 Hok
 Mandor 0.005 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total

S PEKERJAAN BESI DAN ALUMINIUM

S-01 1 Kg PASANG RANGKA BAJA IWF
Besi Profil WF 1.050 kg
Pekerja 0.060 Hok
Tukang besi 0.004 Hok
Kepala Tukang 0.001 Hok
Mandor 0.002 Hok
Peralatan ( Oksigen,Solar, Elpiji, Kawatlas dll ) 0.125 Lot
Total
Total Harga
Keuntungan Mak
Jumlah total

S-02 1 Kg PEMBESIAN DENGAN BESI PLAT

Besi Plat 1.050 kg
Pekerja 0.060 Hok
Tukang besi 0.004 Hok
Kepala Tukang 0.001 Hok
Mandor 0.000 Hok
Peralatan ( Oksigen,Solar, Elpiji, Kawatlas dll ) 0.125 Lot
Total
Total Harga
Keuntungan Mak
Jumlah total

S-03 1 Kg PEMBESIAN DENGAN BESI SIKU

Besi Profil 1.050 kg
Pekerja 0.060 Hok
Tukang besi 0.004 Hok
Kepala Tukang 0.001 Hok
Mandor 0.000 Hok
Peralatan ( Oksigen,Solar, Elpiji, Kawatlas dll ) 0.125 Lot
Total
Total Harga
Keuntungan Mak
Jumlah total

S-04 1 Kg. ERICTION KONST KUDA KUDA BESI

Pekerja 0.001 Hok
Tukang besi 0.001 Hok
Kepala Tukang 0.000 Hok
Mandor 0.000 Hok
Operator Alat Besar 0.000 Hok
Pembantu Operator 0.020 Is
Sewa Alat 0.000 It
Bahan Bakar Solar 0.010 It
Pelumas 0.000 Lot
 Alat Bantu
Total
Total Harga
Keuntungan Mak
Jumlah total

S-05 1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BOR

Pekerja 0.050 Hok
Tukang besi 0.020 Hok
Kepala Tukang 0.003 Hok
Mandor 0.001 Hok
Alat Bantu ( Mesin Bor Listrik ) 0.250 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total

S-06 1 M2 PASANG ATAP ZINCALUM

Zincalum 0,40 mm 1.100 m2
Paku Zincalum 0.020 kg
Pekerja 0.100 Hok
Tukang Besi 0.075 Hok
Kepala Tukang 0.008 Hok
Mandor 0.006 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total

S-07 1 M2 PASANG NOK ZINCALUM

Nok Zincalum 0,40 mm 1.100 m2
Paku Zincalum 0.040 kg
Pekerja 0.100 Hok
Tukang Besi 0.750 Hok
Kepala Tukang 0.009 Hok
Mandor 0.009 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total

S- 08 1 M2 PASANG ATAP ASBEST FIBER

Paku Asbest 0.120 m2
Asbest Fiber Tebal 0.617 kg
Pekerja 0.140 Hok
Tukang kayu 0.075 Hok
Kepala Tukang 0.007 Hok
Mandor 0.007 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total
S-09 1 M2 PASANG ALUMUNIUM
Seng Alumunium Gelombang t = 0,55 1.050 m2
Paku 1 cm sd 3 cm 0.020 kg
Pekerja 0.150 Hok
Tukang Besi 0.750 Hok
Kepala Tukang 0.008 Hok
Mandor 0.006 Hok
Total
Total Harga
Keuntungan Mak
Jumlah total
 HARGA HARGA SATUAN 10,678,013,754.29
HARGA
UPAH BAHAN PEKERJAAN 10,678,013,754.29
e f=(cxe) g=(cxe) h 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
85,000.00 10,200.00 10,678,013,754.29
144,000.00 720.00 10,678,013,754.29
15,000.00 10,678,013,754.29
10,920.00 15,000.00 10,678,013,754.29
25,920.00 10,678,013,754.29
2,592.00 10,678,013,754.29
28,512.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,200,000.00 38,400.00 10,678,013,754.29
22,400.00 224.00 10,678,013,754.29
85,000.00 8,500.00 10,678,013,754.29
160,000.00 16,000.00 10,678,013,754.29
180,000.00 1,800.00 10,678,013,754.29
- - 10,678,013,754.29
26,300.00 38,624.00 10,678,013,754.29
64,924.00 10,678,013,754.29
10,678,013,754.29
64,924.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,200,000.00 576,000.00 10,678,013,754.29
22,400.00 19,040.00 10,678,013,754.29
120,000.00 12,000.00 10,678,013,754.29
60,000.00 15,000.00 10,678,013,754.29
40,000.00 3,200.00 10,678,013,754.29
280,000.00 42,000.00 10,678,013,754.29
80,000.00 4,800.00 10,678,013,754.29
85,000.00 170,000.00 10,678,013,754.29
160,000.00 320,000.00 10,678,013,754.29
180,000.00 54,000.00 10,678,013,754.29
- - 10,678,013,754.29
672,040.00 544,000.00 10,678,013,754.29
1,216,040.00 10,678,013,754.29
10,678,013,754.29
1,216,040.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
85,000.00 8,500.00 10,678,013,754.29
- - 10,678,013,754.29
680,540.00 - 10,678,013,754.29
680,540.00 10,678,013,754.29
 10,678,013,754.29
680,540.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
85,000.00 34,000.00 10,678,013,754.29
- - 10,678,013,754.29
34,000.00 10,678,013,754.29
34,000.00 10,678,013,754.29
10,678,013,754.29
34,000.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
85,000.00 16,320.00 10,678,013,754.29
- - 10,678,013,754.29
16,320.00 10,678,013,754.29
16,320.00 10,678,013,754.29
10,678,013,754.29
16,320.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
85,000.00 42,500.00 10,678,013,754.29
- - 10,678,013,754.29
42,500.00 10,678,013,754.29
42,500.00 10,678,013,754.29
10,678,013,754.29
42,500.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
48,000.00 57,600.00 10,678,013,754.29
85,000.00 21,250.00 10,678,013,754.29
- - 10,678,013,754.29
21,250.00 57,600.00 10,678,013,754.29
78,850.00 10,678,013,754.29
10,678,013,754.29
78,850.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
200,000.00 240,000.00 10,678,013,754.29
85,000.00 25,500.00 10,678,013,754.29
- - 10,678,013,754.29
25,500.00 240,000.00 10,678,013,754.29
265,500.00 10,678,013,754.29
10,678,013,754.29
265,500.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
480,000.00 576,000.00 10,678,013,754.29
85,000.00 25,500.00 10,678,013,754.29
- - 10,678,013,754.29
25,500.00 576,000.00 10,678,013,754.29
601,500.00 10,678,013,754.29
10,678,013,754.29
 601,500.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
40,000.00 48,000.00 10,678,013,754.29
85,000.00 12,750.00 10,678,013,754.29
- - 10,678,013,754.29
12,750.00 48,000.00 10,678,013,754.29
60,750.00 10,678,013,754.29
10,678,013,754.29
60,750.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
48,000.00 57,600.00 10,678,013,754.29
85,000.00 21,250.00 10,678,013,754.29
- - 10,678,013,754.29
21,250.00 57,600.00 10,678,013,754.29
78,850.00 10,678,013,754.29
10,678,013,754.29
78,850.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
520,000.00 624,000.00 10,678,013,754.29
85,000.00 21,250.00 10,678,013,754.29
- - 10,678,013,754.29
21,250.00 624,000.00 10,678,013,754.29
645,250.00 10,678,013,754.29
10,678,013,754.29
645,250.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
520,000.00 624,000.00 10,678,013,754.29
85,000.00 21,250.00 10,678,013,754.29
- - 10,678,013,754.29
21,250.00 624,000.00 10,678,013,754.29
645,250.00 10,678,013,754.29
10,678,013,754.29
645,250.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
520,000.00 624,000.00 10,678,013,754.29
85,000.00 21,250.00 10,678,013,754.29
- - 10,678,013,754.29
120,000.00 15,000.00 10,678,013,754.29
80,000.00 10,000.00 10,678,013,754.29
500,000.00 312,500.00 10,678,013,754.29
358,750.00 624,000.00 10,678,013,754.29
982,750.00 10,678,013,754.29
10,678,013,754.29
982,750.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
480,000.00 528,000.00 10,678,013,754.29
 95,000.00 309,700.00 10,678,013,754.29
240,000.00 124,800.00 10,678,013,754.29
85,000.00 127,500.00 10,678,013,754.29
144,000.00 86,400.00 10,678,013,754.29
160,000.00 9,600.00 10,678,013,754.29
- - 10,678,013,754.29
223,500.00 962,500.00 10,678,013,754.29
1,186,000.00 10,678,013,754.29
10,678,013,754.29
1,186,000.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
480,000.00 528,000.00 10,678,013,754.29
95,000.00 258,400.00 10,678,013,754.29
240,000.00 130,560.00 10,678,013,754.29
85,000.00 127,500.00 10,678,013,754.29
144,000.00 86,400.00 10,678,013,754.29
160,000.00 9,600.00 10,678,013,754.29
- - 10,678,013,754.29
223,500.00 916,960.00 10,678,013,754.29
1,140,460.00 10,678,013,754.29
10,678,013,754.29
1,140,460.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
201,600.00 403,200.00 10,678,013,754.29
95,000.00 18,430.00 10,678,013,754.29
240,000.00 2,400.00 10,678,013,754.29
85,000.00 27,200.00 10,678,013,754.29
144,000.00 14,400.00 10,678,013,754.29
160,000.00 1,600.00 10,678,013,754.29
- - 10,678,013,754.29
43,200.00 424,030.00 10,678,013,754.29
467,230.00 10,678,013,754.29
10,678,013,754.29
467,230.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
480,000.00 576,000.00 10,678,013,754.29
200,000.00 60,000.00 10,678,013,754.29
85,000.00 66,300.00 10,678,013,754.29
144,000.00 56,160.00 10,678,013,754.29
160,000.00 6,240.00 10,678,013,754.29
- - 10,678,013,754.29
128,700.00 636,000.00 10,678,013,754.29
764,700.00 10,678,013,754.29
10,678,013,754.29
764,700.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
7,000.00 77,000.00 10,678,013,754.29
95,000.00 27,265.00 10,678,013,754.29
240,000.00 9,600.00 10,678,013,754.29
85,000.00 27,200.00 10,678,013,754.29
144,000.00 14,400.00 10,678,013,754.29
160,000.00 1,600.00 10,678,013,754.29
- - 10,678,013,754.29
43,200.00 113,865.00 10,678,013,754.29
157,065.00 10,678,013,754.29
10,678,013,754.29
157,065.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
7,000.00 77,000.00 10,678,013,754.29
95,000.00 18,430.00 10,678,013,754.29
240,000.00 10,800.00 10,678,013,754.29
85,000.00 27,200.00 10,678,013,754.29
144,000.00 14,400.00 10,678,013,754.29
160,000.00 1,600.00 10,678,013,754.29
- - 10,678,013,754.29
43,200.00 106,230.00 10,678,013,754.29
149,430.00 10,678,013,754.29
10,678,013,754.29
149,430.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
280,000.00 280,000.00 10,678,013,754.29
95,000.00 21,660.00 10,678,013,754.29
240,000.00 10,080.00 10,678,013,754.29
85,000.00 52,700.00 10,678,013,754.29
144,000.00 50,400.00 10,678,013,754.29
160,000.00 5,600.00 10,678,013,754.29
- - 10,678,013,754.29
108,700.00 311,740.00 10,678,013,754.29
420,440.00 10,678,013,754.29
10,678,013,754.29
420,440.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
95,000.00 12,350.00 10,678,013,754.29
240,000.00 4,560.00 10,678,013,754.29
85,000.00 17,000.00 10,678,013,754.29
144,000.00 21,600.00 10,678,013,754.29
160,000.00 2,400.00 10,678,013,754.29
- - 10,678,013,754.29
41,000.00 16,910.00 10,678,013,754.29
57,910.00 10,678,013,754.29
10,678,013,754.29
57,910.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
95,000.00 81,700.00 10,678,013,754.29
240,000.00 5,280.00 10,678,013,754.29
85,000.00 17,000.00 10,678,013,754.29
 144,000.00 21,600.00 10,678,013,754.29
160,000.00 2,400.00 10,678,013,754.29
- - 10,678,013,754.29
41,000.00 86,980.00 10,678,013,754.29
127,980.00 10,678,013,754.29
10,678,013,754.29
127,980.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
95,000.00 7,600.00 10,678,013,754.29
85,000.00 12,155.00 10,678,013,754.29
144,000.00 15,408.00 10,678,013,754.29
160,000.00 1,760.00 10,678,013,754.29
- - 10,678,013,754.29
29,323.00 7,600.00 10,678,013,754.29
36,923.00 10,678,013,754.29
10,678,013,754.29
36,923.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
95,000.00 8,170.00 10,678,013,754.29
240,000.00 3,840.00 10,678,013,754.29
85,000.00 12,750.00 10,678,013,754.29
144,000.00 10,080.00 10,678,013,754.29
160,000.00 1,120.00 10,678,013,754.29
- - 10,678,013,754.29
23,950.00 12,010.00 10,678,013,754.29
35,960.00 10,678,013,754.29
10,678,013,754.29
35,960.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,840,000.00 4,608,000.00 10,678,013,754.29
85,000.00 510,000.00 10,678,013,754.29
144,000.00 2,592,000.00 10,678,013,754.29
160,000.00 320,000.00 10,678,013,754.29
- - 10,678,013,754.29
3,422,000.00 4,608,000.00 10,678,013,754.29
8,030,000.00 10,678,013,754.29
10,678,013,754.29
8,030,000.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,840,000.00 153,600.00 10,678,013,754.29
85,000.00 85,000.00 10,678,013,754.29
160,000.00 400,000.00 10,678,013,754.29
180,000.00 45,000.00 10,678,013,754.29
- - 10,678,013,754.29
530,000.00 153,600.00 10,678,013,754.29
683,600.00 10,678,013,754.29
10,678,013,754.29
683,600.00 10,678,013,754.29
 10,678,013,754.29
10,678,013,754.29
3,840,000.00 134,400.00 10,678,013,754.29
85,000.00 68,000.00 10,678,013,754.29
160,000.00 320,000.00 10,678,013,754.29
180,000.00 36,000.00 10,678,013,754.29
- - 10,678,013,754.29
424,000.00 134,400.00 10,678,013,754.29
558,400.00 10,678,013,754.29
10,678,013,754.29
558,400.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
60,000.00 30,000.00 10,678,013,754.29
22,400.00 336.00 10,678,013,754.29
3,840,000.00 38,400.00 10,678,013,754.29
75,000.00 18,750.00 10,678,013,754.29
85,000.00 12,750.00 10,678,013,754.29
144,000.00 57,600.00 10,678,013,754.29
160,000.00 4,000.00 10,678,013,754.29
- - 10,678,013,754.29
74,350.00 87,486.00 10,678,013,754.29
161,836.00 10,678,013,754.29
10,678,013,754.29
161,836.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,840,000.00 30,720.00 10,678,013,754.29
22,400.00 1,344.00 10,678,013,754.29
85,000.00 8,500.00 10,678,013,754.29
144,000.00 14,400.00 10,678,013,754.29
160,000.00 1,600.00 10,678,013,754.29
- - 10,678,013,754.29
24,500.00 32,064.00 10,678,013,754.29
56,564.00 10,678,013,754.29
10,678,013,754.29
56,564.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
95,000.00 414,200.00 10,678,013,754.29
400,000.00 208,000.00 10,678,013,754.29
520,000.00 452,400.00 10,678,013,754.29
85,000.00 140,250.00 10,678,013,754.29
144,000.00 36,000.00 10,678,013,754.29
160,000.00 4,000.00 10,678,013,754.29
- - 10,678,013,754.29
180,250.00 1,074,600.00 10,678,013,754.29
1,254,850.00 10,678,013,754.29
10,678,013,754.29
1,254,850.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
 95,000.00 19,000.00 10,678,013,754.29
400,000.00 10,400.00 10,678,013,754.29
520,000.00 22,880.00 10,678,013,754.29
85,000.00 97,750.00 10,678,013,754.29
144,000.00 2,880.00 10,678,013,754.29
160,000.00 320.00 10,678,013,754.29
- - 10,678,013,754.29
100,950.00 52,280.00 10,678,013,754.29
153,230.00 10,678,013,754.29
10,678,013,754.29
153,230.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
95,000.00 427,500.00 10,678,013,754.29
400,000.00 216,000.00 10,678,013,754.29
520,000.00 421,200.00 10,678,013,754.29
85,000.00 170,000.00 10,678,013,754.29
144,000.00 50,400.00 10,678,013,754.29
160,000.00 5,600.00 10,678,013,754.29
- - 10,678,013,754.29
226,000.00 1,064,700.00 10,678,013,754.29
1,290,700.00 10,678,013,754.29
10,678,013,754.29
1,290,700.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
95,000.00 704,900.00 10,678,013,754.29
400,000.00 199,600.00 10,678,013,754.29
520,000.00 403,520.00 10,678,013,754.29
85,000.00 140,250.00 10,678,013,754.29
144,000.00 39,600.00 10,678,013,754.29
160,000.00 4,480.00 10,678,013,754.29
- - 10,678,013,754.29
184,330.00 1,308,020.00 10,678,013,754.29
1,492,350.00 10,678,013,754.29
10,678,013,754.29
1,492,350.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
480,000.00 336,000.00 10,678,013,754.29
95,000.00 116,375.00 10,678,013,754.29
400,000.00 160,000.00 10,678,013,754.29
520,000.00 338,000.00 10,678,013,754.29
85,000.00 140,250.00 10,678,013,754.29
144,000.00 39,600.00 10,678,013,754.29
160,000.00 4,480.00 10,678,013,754.29
- - 10,678,013,754.29
184,330.00 950,375.00 10,678,013,754.29
1,134,705.00 10,678,013,754.29
10,678,013,754.29
1,134,705.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
 95,000.00 784,700.00 10,678,013,754.29
400,000.00 194,400.00 10,678,013,754.29
520,000.00 393,120.00 10,678,013,754.29
85,000.00 140,250.00 10,678,013,754.29
144,000.00 39,600.00 10,678,013,754.29
160,000.00 4,480.00 10,678,013,754.29
- - 10,678,013,754.29
184,330.00 1,372,220.00 10,678,013,754.29
1,556,550.00 10,678,013,754.29
10,678,013,754.29
1,556,550.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
95,000.00 851,200.00 10,678,013,754.29
400,000.00 266,800.00 10,678,013,754.29
520,000.00 520,000.00 10,678,013,754.29
85,000.00 140,250.00 10,678,013,754.29
144,000.00 39,600.00 10,678,013,754.29
160,000.00 4,480.00 10,678,013,754.29
- - 10,678,013,754.29
184,330.00 1,638,000.00 10,678,013,754.29
1,822,330.00 10,678,013,754.29
10,678,013,754.29
1,822,330.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 12,600.00 10,678,013,754.29
28,000.00 420.00 10,678,013,754.29
85,000.00 595.00 10,678,013,754.29
144,000.00 1,008.00 10,678,013,754.29
160,000.00 160.00 10,678,013,754.29
- - 10,678,013,754.29
1,763.00 13,020.00 10,678,013,754.29
14,783.00 10,678,013,754.29
10,678,013,754.29
14,783.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,200,000.00 128,000.00 10,678,013,754.29
22,400.00 6,720.00 10,678,013,754.29
75,000.00 7,500.00 10,678,013,754.29
85,000.00 25,500.00 10,678,013,754.29
160,000.00 41,600.00 10,678,013,754.29
180,000.00 4,680.00 10,678,013,754.29
- - 10,678,013,754.29
71,780.00 142,220.00 10,678,013,754.29
214,000.00 10,678,013,754.29
10,678,013,754.29
214,000.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,200,000.00 144,000.00 10,678,013,754.29
22,400.00 6,720.00 10,678,013,754.29
 75,000.00 7,500.00 10,678,013,754.29
85,000.00 25,500.00 10,678,013,754.29
160,000.00 41,600.00 10,678,013,754.29
180,000.00 4,680.00 10,678,013,754.29
- - 10,678,013,754.29
71,780.00 158,220.00 10,678,013,754.29
230,000.00 10,678,013,754.29
10,678,013,754.29
230,000.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,200,000.00 128,000.00 10,678,013,754.29
22,400.00 8,960.00 10,678,013,754.29
75,000.00 15,000.00 10,678,013,754.29
3,840,000.00 57,600.00 10,678,013,754.29
85,000.00 25,500.00 10,678,013,754.29
160,000.00 52,800.00 10,678,013,754.29
180,000.00 5,940.00 10,678,013,754.29
- - 10,678,013,754.29
84,240.00 209,560.00 10,678,013,754.29
293,800.00 10,678,013,754.29
10,678,013,754.29
293,800.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,200,000.00 128,000.00 10,678,013,754.29
22,400.00 8,960.00 10,678,013,754.29
75,000.00 15,000.00 10,678,013,754.29
3,840,000.00 69,120.00 10,678,013,754.29
85,000.00 27,200.00 10,678,013,754.29
160,000.00 52,800.00 10,678,013,754.29
180,000.00 5,940.00 10,678,013,754.29
- - 10,678,013,754.29
85,940.00 221,080.00 10,678,013,754.29
307,020.00 10,678,013,754.29
10,678,013,754.29
307,020.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,200,000.00 128,000.00 10,678,013,754.29
22,400.00 8,960.00 10,678,013,754.29
75,000.00 15,000.00 10,678,013,754.29
3,840,000.00 57,600.00 10,678,013,754.29
85,000.00 27,200.00 10,678,013,754.29
160,000.00 52,800.00 10,678,013,754.29
180,000.00 5,940.00 10,678,013,754.29
- - 10,678,013,754.29
85,940.00 209,560.00 10,678,013,754.29
295,500.00 10,678,013,754.29
10,678,013,754.29
295,500.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,200,000.00 15,360.00 10,678,013,754.29
22,400.00 33,600.00 10,678,013,754.29
75,000.00 30,000.00 10,678,013,754.29
12,000.00 1,066,800.00 10,678,013,754.29
28,000.00 63,000.00 10,678,013,754.29
95,000.00 850,250.00 10,678,013,754.29
400,000.00 266,800.00 10,678,013,754.29
520,000.00 520,000.00 10,678,013,754.29
85,000.00 331,500.00 10,678,013,754.29
144,000.00 50,400.00 10,678,013,754.29
160,000.00 166,400.00 10,678,013,754.29
144,000.00 151,200.00 10,678,013,754.29
160,000.00 39,200.00 10,678,013,754.29
- - 10,678,013,754.29
738,700.00 2,845,810.00 10,678,013,754.29
3,584,510.00 10,678,013,754.29
10,678,013,754.29
3,584,510.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 1,730,364.00 10,678,013,754.29
230,000.00 2,683,410.00 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
5,704,474.00 10,678,013,754.29
5,704,474.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 998,280.00 10,678,013,754.29
230,000.00 1,437,500.00 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
3,726,480.00 10,678,013,754.29
3,726,480.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 2,247,984.00 10,678,013,754.29
293,800.00 3,917,235.40 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
7,455,919.40 10,678,013,754.29
7,455,919.40 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 1,730,364.00 10,678,013,754.29
293,800.00 3,427,764.60 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
6,448,828.60 10,678,013,754.29
6,448,828.60 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 1,459,220.40 10,678,013,754.29
293,800.00 2,448,323.54 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
5,198,243.94 10,678,013,754.29
5,198,243.94 10,678,013,754.29
 10,678,013,754.29
10,678,013,754.29
12,000.00 1,025,398.80 10,678,013,754.29
293,800.00 1,958,676.46 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
4,274,775.26 10,678,013,754.29
4,274,775.26 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 1,331,046.00 10,678,013,754.29
293,800.00 2,938,000.00 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
5,559,746.00 10,678,013,754.29
5,559,746.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 1,734,576.00 10,678,013,754.29
230,000.00 2,683,410.00 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
5,708,686.00 10,678,013,754.29
5,708,686.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 1,893,043.20 10,678,013,754.29
230,000.00 2,300,000.00 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
144,000.00 5,040.00 10,678,013,754.29
160,000.00 640.00 10,678,013,754.29
- - 10,678,013,754.29
5,680.00 5,483,743.20 10,678,013,754.29
5,489,423.20 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
75,000.00 78,750.00 10,678,013,754.29
85,000.00 46,750.00 10,678,013,754.29
144,000.00 5,040.00 10,678,013,754.29
- - 10,678,013,754.29
51,790.00 78,750.00 10,678,013,754.29
130,540.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 1,149,000.00 10,678,013,754.29
295,500.00 295,500.00 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
- 2,735,200.00 10,678,013,754.29
2,735,200.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,000.00 1,197,888.00 10,678,013,754.29
295,500.00 1,182,000.00 10,678,013,754.29
1,290,700.00 1,290,700.00 10,678,013,754.29
- 3,670,588.00 10,678,013,754.29
3,670,588.00 10,678,013,754.29
 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
120,000.00 126,000.00 10,678,013,754.29
85,000.00 5,100.00 10,678,013,754.29
144,000.00 576.00 10,678,013,754.29
160,000.00 160.00 10,678,013,754.29
- - 10,678,013,754.29
- - 10,678,013,754.29
5,836.00 126,000.00 10,678,013,754.29
131,836.00 10,678,013,754.29
10,678,013,754.29
131,836.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
120,000.00 126,000.00 10,678,013,754.29
85,000.00 5,100.00 10,678,013,754.29
144,000.00 576.00 10,678,013,754.29
160,000.00 160.00 10,678,013,754.29
- - 10,678,013,754.29
- - 10,678,013,754.29
5,836.00 126,000.00 10,678,013,754.29
131,836.00 10,678,013,754.29
10,678,013,754.29
131,836.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
120,000.00 126,000.00 10,678,013,754.29
85,000.00 5,100.00 10,678,013,754.29
144,000.00 576.00 10,678,013,754.29
160,000.00 160.00 10,678,013,754.29
- - 10,678,013,754.29
- - 10,678,013,754.29
5,836.00 126,000.00 10,678,013,754.29
131,836.00 10,678,013,754.29
10,678,013,754.29
131,836.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
85,000.00 85.00 10,678,013,754.29
144,000.00 144.00 10,678,013,754.29
160,000.00 32.00 10,678,013,754.29
- - 10,678,013,754.29
120,000.00 24.00 10,678,013,754.29
80,000.00 1,600.00 10,678,013,754.29
950,000.00 190.00 10,678,013,754.29
15,000.00 150.00 10,678,013,754.29
75,000.00 75.00 10,678,013,754.29
25,000.00 5.00 10,678,013,754.29
1,885.00 420.00 10,678,013,754.29
2,305.00 10,678,013,754.29
10,678,013,754.29
2,305.00 10,678,013,754.29
 10,678,013,754.29
10,678,013,754.29
85,000.00 4,250.00 10,678,013,754.29
144,000.00 2,880.00 10,678,013,754.29
160,000.00 480.00 10,678,013,754.29
- - 10,678,013,754.29
250,000.00 62,500.00 10,678,013,754.29
7,610.00 62,500.00 10,678,013,754.29
70,110.00 10,678,013,754.29
10,678,013,754.29
70,110.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
240,000.00 264,000.00 10,678,013,754.29
16,000.00 320.00 10,678,013,754.29
85,000.00 8,500.00 10,678,013,754.29
144,000.00 10,800.00 10,678,013,754.29
160,000.00 1,280.00 10,678,013,754.29
- - 10,678,013,754.29
20,580.00 264,320.00 10,678,013,754.29
284,900.00 10,678,013,754.29
10,678,013,754.29
284,900.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
240,000.00 264,000.00 10,678,013,754.29
16,000.00 640.00 10,678,013,754.29
85,000.00 8,500.00 10,678,013,754.29
144,000.00 108,000.00 10,678,013,754.29
160,000.00 1,360.00 10,678,013,754.29
- - 10,678,013,754.29
117,860.00 264,640.00 10,678,013,754.29
382,500.00 10,678,013,754.29
10,678,013,754.29
382,500.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
60,000.00 1,080,000.00 10,678,013,754.29
85,000.00 12,750.00 10,678,013,754.29
160,000.00 12,000.00 10,678,013,754.29
180,000.00 1,440.00 10,678,013,754.29
- - 10,678,013,754.29
26,190.00 1,080,000.00 10,678,013,754.29
1,106,190.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
60,000.00 66,000.00 10,678,013,754.29
22,400.00 1,120.00 10,678,013,754.29
85,000.00 21,250.00 10,678,013,754.29
160,000.00 24,000.00 10,678,013,754.29
180,000.00 2,700.00 10,678,013,754.29
- - 10,678,013,754.29
 47,950.00 67,120.00 10,678,013,754.29
115,070.00 10,678,013,754.29
10,678,013,754.29
115,070.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
3,840,000.00 46,080.00 10,678,013,754.29
22,400.00 1,344.00 10,678,013,754.29
96,000.00 96,000.00 10,678,013,754.29
85,000.00 15,300.00 10,678,013,754.29
160,000.00 51,200.00 10,678,013,754.29
180,000.00 5,760.00 10,678,013,754.29
- - 10,678,013,754.29
72,260.00 143,424.00 10,678,013,754.29
215,684.00 10,678,013,754.29
21,568.40 10,678,013,754.29
237,252.40 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
34,000.00 6,800.00 10,678,013,754.29
160,000.00 160,000.00 10,678,013,754.29
157,065.00 94,239.00 10,678,013,754.29
57,910.00 34,746.00 10,678,013,754.29
50,000.00 17,500.00 10,678,013,754.29
146,485.00 166,800.00 10,678,013,754.29
313,285.00 10,678,013,754.29
31,328.50 10,678,013,754.29
344,613.50 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
1,040.00 1,747.20 10,678,013,754.29
57,910.00 194,577.60 10,678,013,754.29
36,923.00 124,061.28 10,678,013,754.29
3,670,588.00 66,070.58 10,678,013,754.29
34,000.00 9,996.00 10,678,013,754.29
- 396,452.66 10,678,013,754.29
396,452.66 10,678,013,754.29
39,645.27 10,678,013,754.29
436,097.93 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
34,000.00 76,500.00 10,678,013,754.29
200,000.00 21,420.00 10,678,013,754.29
153,230.00 84,276.50 10,678,013,754.29
214,975.00 1,128,618.75 10,678,013,754.29
9,375,062.00 1,406,259.30 10,678,013,754.29
120,000.00 480,000.00 10,678,013,754.29
58,000.00 34,800.00 10,678,013,754.29
34,000.00 46,750.00 10,678,013,754.29
60,750.00 164,025.00 10,678,013,754.29
645,250.00 338,756.25 10,678,013,754.29
120,000.00 480,000.00 10,678,013,754.29
16,320.00 9,180.00 10,678,013,754.29
- 4,270,585.80 10,678,013,754.29
4,270,585.80 10,678,013,754.29
427,058.58 10,678,013,754.29
4,697,644.38 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
600,000.00 600,000.00 10,678,013,754.29
95,000.00 11,400.00 10,678,013,754.29
240,000.00 2,400.00 10,678,013,754.29
85,000.00 85,000.00 10,678,013,754.29
144,000.00 216,000.00 10,678,013,754.29
160,000.00 240,000.00 10,678,013,754.29
- - 10,678,013,754.29
541,000.00 613,800.00 10,678,013,754.29
1,154,800.00 10,678,013,754.29
115,480.00 10,678,013,754.29
1,270,280.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
33,600.00 40,320.00 10,678,013,754.29
33,600.00 11,760.00 10,678,013,754.29
85,000.00 3,060.00 10,678,013,754.29
144,000.00 8,640.00 10,678,013,754.29
160,000.00 960.00 10,678,013,754.29
- - 10,678,013,754.29
12,660.00 52,080.00 10,678,013,754.29
64,740.00 10,678,013,754.29
6,474.00 10,678,013,754.29
71,214.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
33,600.00 40,320.00 10,678,013,754.29
33,600.00 11,760.00 10,678,013,754.29
85,000.00 3,060.00 10,678,013,754.29
144,000.00 8,640.00 10,678,013,754.29
160,000.00 960.00 10,678,013,754.29
- - 10,678,013,754.29
12,660.00 52,080.00 10,678,013,754.29
64,740.00 10,678,013,754.29
6,474.00 10,678,013,754.29
71,214.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
100,224.00 120,268.80 10,678,013,754.29
100,224.00 35,078.40 10,678,013,754.29
85,000.00 3,060.00 10,678,013,754.29
144,000.00 8,640.00 10,678,013,754.29
160,000.00 960.00 10,678,013,754.29
- - 10,678,013,754.29
 12,660.00 155,347.20 10,678,013,754.29
168,007.20 10,678,013,754.29
16,800.72 10,678,013,754.29
184,807.92 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
120,000.00 144,000.00 10,678,013,754.29
120,000.00 42,000.00 10,678,013,754.29
85,000.00 3,060.00 10,678,013,754.29
144,000.00 8,640.00 10,678,013,754.29
160,000.00 960.00 10,678,013,754.29
- - 10,678,013,754.29
12,660.00 186,000.00 10,678,013,754.29
198,660.00 10,678,013,754.29
19,866.00 10,678,013,754.29
218,526.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
28,000.00 28,000.00 10,678,013,754.29
120,000.00 30.00 10,678,013,754.29
85,000.00 850.00 10,678,013,754.29
144,000.00 14,400.00 10,678,013,754.29
160,000.00 1,600.00 10,678,013,754.29
- - 10,678,013,754.29
16,850.00 28,030.00 10,678,013,754.29
44,880.00 10,678,013,754.29
10,678,013,754.29
44,880.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
40,000.00 40,000.00 10,678,013,754.29
85,000.00 850.00 10,678,013,754.29
144,000.00 14,400.00 10,678,013,754.29
160,000.00 1,600.00 10,678,013,754.29
- - 10,678,013,754.29
16,850.00 40,000.00 10,678,013,754.29
56,850.00 10,678,013,754.29
10,678,013,754.29
56,850.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
520,000.00 520,000.00 10,678,013,754.29
520,000.00 93,600.00 10,678,013,754.29
85,000.00 153,000.00 10,678,013,754.29
144,000.00 388,800.00 10,678,013,754.29
160,000.00 86,400.00 10,678,013,754.29
- - 10,678,013,754.29
628,200.00 613,600.00 10,678,013,754.29
1,241,800.00 10,678,013,754.29
10,678,013,754.29
1,241,800.00 10,678,013,754.29
10,678,013,754.29
 10,678,013,754.29
600,000.00 600,000.00 10,678,013,754.29
95,000.00 114.00 10,678,013,754.29
240,000.00 2,400.00 10,678,013,754.29
72,000.00 8,640.00 10,678,013,754.29
85,000.00 102,000.00 10,678,013,754.29
144,000.00 208,800.00 10,678,013,754.29
160,000.00 24,000.00 10,678,013,754.29
- - 10,678,013,754.29
334,800.00 611,154.00 10,678,013,754.29
945,954.00 10,678,013,754.29
10,678,013,754.29
945,954.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
960,000.00 960,000.00 10,678,013,754.29
1,000,000.00 1,000,000.00 10,678,013,754.29
85,000.00 2,550.00 10,678,013,754.29
144,000.00 43,200.00 10,678,013,754.29
160,000.00 4,800.00 10,678,013,754.29
- - 10,678,013,754.29
50,550.00 1,960,000.00 10,678,013,754.29
2,010,550.00 10,678,013,754.29
10,678,013,754.29
2,010,550.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
250,000.00 275,000.00 10,678,013,754.29
85,000.00 1,275.00 10,678,013,754.29
160,000.00 24,000.00 10,678,013,754.29
180,000.00 2,700.00 10,678,013,754.29
- - 10,678,013,754.29
27,975.00 275,000.00 10,678,013,754.29
302,975.00 10,678,013,754.29
10,678,013,754.29
302,975.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
300,000.00 330,000.00 10,678,013,754.29
85,000.00 1,275.00 10,678,013,754.29
160,000.00 24,000.00 10,678,013,754.29
180,000.00 2,700.00 10,678,013,754.29
- - 10,678,013,754.29
27,975.00 330,000.00 10,678,013,754.29
357,975.00 10,678,013,754.29
10,678,013,754.29
357,975.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
60,000.00 567,000.00 10,678,013,754.29
85,000.00 102,000.00 10,678,013,754.29
144,000.00 172,800.00 10,678,013,754.29
160,000.00 1,920.00 10,678,013,754.29
- - 10,678,013,754.29
276,720.00 567,000.00 10,678,013,754.29
843,720.00 10,678,013,754.29
10,678,013,754.29
843,720.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,909.09 120,000.00 10,678,013,754.29
95,000.00 21,660.00 10,678,013,754.29
240,000.00 10,080.00 10,678,013,754.29
4,000.00 3,000.00 10,678,013,754.29
85,000.00 52,700.00 10,678,013,754.29
144,000.00 50,400.00 10,678,013,754.29
160,000.00 5,600.00 10,678,013,754.29
- - 10,678,013,754.29
108,700.00 154,740.00 10,678,013,754.29
263,440.00 10,678,013,754.29
10,678,013,754.29
263,440.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
24,666.67 148,000.00 10,678,013,754.29
95,000.00 21,660.00 10,678,013,754.29
240,000.00 10,080.00 10,678,013,754.29
4,000.00 3,000.00 10,678,013,754.29
85,000.00 52,700.00 10,678,013,754.29
144,000.00 50,400.00 10,678,013,754.29
160,000.00 5,600.00 10,678,013,754.29
- - 10,678,013,754.29
108,700.00 182,740.00 10,678,013,754.29
291,440.00 10,678,013,754.29
10,678,013,754.29
291,440.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
4,320.00 108,000.00 10,678,013,754.29
95,000.00 21,660.00 10,678,013,754.29
240,000.00 10,080.00 10,678,013,754.29
4,000.00 3,000.00 10,678,013,754.29
85,000.00 52,700.00 10,678,013,754.29
144,000.00 50,400.00 10,678,013,754.29
160,000.00 5,600.00 10,678,013,754.29
- - 10,678,013,754.29
108,700.00 142,740.00 10,678,013,754.29
251,440.00 10,678,013,754.29
10,678,013,754.29
251,440.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
5,800.00 116,000.00 10,678,013,754.29
 95,000.00 21,660.00 10,678,013,754.29
240,000.00 10,080.00 10,678,013,754.29
4,000.00 3,000.00 10,678,013,754.29
85,000.00 52,700.00 10,678,013,754.29
144,000.00 50,400.00 10,678,013,754.29
160,000.00 5,600.00 10,678,013,754.29
- - 10,678,013,754.29
108,700.00 150,740.00 10,678,013,754.29
259,440.00 10,678,013,754.29
10,678,013,754.29
259,440.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
asar; 2 lapis Cat Penutup ) 10,678,013,754.29
75,000.00 15,000.00 10,678,013,754.29
35,000.00 5,250.00 10,678,013,754.29
75,000.00 12,750.00 10,678,013,754.29
70,000.00 18,200.00 10,678,013,754.29
85,000.00 5,950.00 10,678,013,754.29
120,000.00 1,080.00 10,678,013,754.29
140,000.00 840.00 10,678,013,754.29
- - 10,678,013,754.29
7,870.00 51,200.00 10,678,013,754.29
59,070.00 10,678,013,754.29
10,678,013,754.29
59,070.00 10,678,013,754.29
10,678,013,754.29
2 lapis Cat Penutup ) 10,678,013,754.29
35,000.00 3,500.00 10,678,013,754.29
75,000.00 7,500.00 10,678,013,754.29
150,000.00 39,000.00 10,678,013,754.29
85,000.00 1,700.00 10,678,013,754.29
120,000.00 7,560.00 10,678,013,754.29
140,000.00 840.00 10,678,013,754.29
- - 10,678,013,754.29
10,100.00 50,000.00 10,678,013,754.29
60,100.00 10,678,013,754.29
10,678,013,754.29
60,100.00 10,678,013,754.29
10,678,013,754.29
s Cat Penutup ) 10,678,013,754.29
35,000.00 3,500.00 10,678,013,754.29
75,000.00 7,500.00 10,678,013,754.29
150,000.00 39,000.00 10,678,013,754.29
85,000.00 1,700.00 10,678,013,754.29
120,000.00 8,400.00 10,678,013,754.29
140,000.00 882.00 10,678,013,754.29
- - 10,678,013,754.29
10,982.00 50,000.00 10,678,013,754.29
60,982.00 10,678,013,754.29
10,678,013,754.29
60,982.00 10,678,013,754.29
10,678,013,754.29
 10,678,013,754.29
75,000.00 12,525.00 10,678,013,754.29
105,000.00 21,000.00 10,678,013,754.29
25,000.00 10,000.00 10,678,013,754.29
75,000.00 11,250.00 10,678,013,754.29
25,000.00 1,250.00 10,678,013,754.29
85,000.00 1,700.00 10,678,013,754.29
120,000.00 24,000.00 10,678,013,754.29
140,000.00 280.00 10,678,013,754.29
- - 10,678,013,754.29
25,980.00 56,025.00 10,678,013,754.29
82,005.00 10,678,013,754.29
10,678,013,754.29
82,005.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
BERAT, MATERIAL DARI BORROW AREA ( JARAK ANGKUT 0-5 KM ) 10,678,013,754.29
48,000.00 57,600.00 10,678,013,754.29
120,000.00 5,796.00 10,678,013,754.29
120,000.00 1,164.00 10,678,013,754.29
100,000.00 10,530.00 10,678,013,754.29
- - 10,678,013,754.29
150,000.00 1,725.00 10,678,013,754.29
150,000.00 1,725.00 10,678,013,754.29
950,000.00 12,445.00 10,678,013,754.29
850,000.00 18,615.00 10,678,013,754.29
700,000.00 9,310.00 10,678,013,754.29
350,000.00 36,855.00 10,678,013,754.29
98,165.00 57,600.00 10,678,013,754.29
155,765.00 10,678,013,754.29
10,678,013,754.29
155,765.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
120,000.00 5,796.00 10,678,013,754.29
120,000.00 1,164.00 10,678,013,754.29
- - 10,678,013,754.29
- - 10,678,013,754.29
150,000.00 1,725.00 10,678,013,754.29
950,000.00 12,445.00 10,678,013,754.29
850,000.00 18,615.00 10,678,013,754.29
700,000.00 9,310.00 10,678,013,754.29
49,055.00 10,678,013,754.29
49,055.00 10,678,013,754.29
10,678,013,754.29
49,055.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
120,000.00 5,796.00 10,678,013,754.29
120,000.00 1,164.00 10,678,013,754.29
- - 10,678,013,754.29
950,000.00 12,445.00 10,678,013,754.29
850,000.00 18,615.00 10,678,013,754.29
 38,020.00 10,678,013,754.29
38,020.00 10,678,013,754.29
10,678,013,754.29
38,020.00 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
37,500.00 45,000.00 10,678,013,754.29
15,000.00 3,750.00 10,678,013,754.29
12,142.86 2,428.57 10,678,013,754.29
- - 10,678,013,754.29
6,178.57 45,000.00 10,678,013,754.29
51,178.57 10,678,013,754.29
10,678,013,754.29
51,178.57 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
50,000.00 60,000.00 10,678,013,754.29
15,000.00 3,750.00 10,678,013,754.29
12,142.86 2,428.57 10,678,013,754.29
- - 10,678,013,754.29
2,428.57 63,750.00 10,678,013,754.29
66,178.57 10,678,013,754.29
10,678,013,754.29
66,178.57 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
100,000.00 120,000.00 10,678,013,754.29
500,000.00 125,000.00 10,678,013,754.29
12,142.86 2,428.57 10,678,013,754.29
- - 10,678,013,754.29
2,428.57 245,000.00 10,678,013,754.29
247,428.57 10,678,013,754.29
10,678,013,754.29
247,428.57 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
200,000.00 220,000.00 10,678,013,754.29
12,142.86 1,214.29 10,678,013,754.29
144,000.00 151,200.00 10,678,013,754.29
160,000.00 16,800.00 10,678,013,754.29
- - 10,678,013,754.29
169,214.29 220,000.00 10,678,013,754.29
389,214.29 10,678,013,754.29
10,678,013,754.29
389,214.29 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
200,000.00 220,000.00 10,678,013,754.29
12,142.86 1,214.29 10,678,013,754.29
144,000.00 151,200.00 10,678,013,754.29
160,000.00 16,800.00 10,678,013,754.29
 - - 10,678,013,754.29
169,214.29 220,000.00 10,678,013,754.29
389,214.29 10,678,013,754.29
10,678,013,754.29
389,214.29 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
120,000.00 126,000.00 10,678,013,754.29
12,142.86 728.57 10,678,013,754.29
144,000.00 576.00 10,678,013,754.29
160,000.00 160.00 10,678,013,754.29
- - 10,678,013,754.29
500,000.00 62,500.00 10,678,013,754.29
63,964.57 126,000.00 10,678,013,754.29
189,964.57 10,678,013,754.29
10,678,013,754.29
189,964.57 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
108,000.00 113,400.00 10,678,013,754.29
12,142.86 728.57 10,678,013,754.29
144,000.00 576.00 10,678,013,754.29
160,000.00 160.00 10,678,013,754.29
- - 10,678,013,754.29
500,000.00 62,500.00 10,678,013,754.29
63,964.57 113,400.00 10,678,013,754.29
177,364.57 10,678,013,754.29
10,678,013,754.29
177,364.57 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
120,000.00 126,000.00 10,678,013,754.29
12,142.86 728.57 10,678,013,754.29
144,000.00 576.00 10,678,013,754.29
160,000.00 160.00 10,678,013,754.29
- - 10,678,013,754.29
500,000.00 62,500.00 10,678,013,754.29
1,464.57 62,500.00 10,678,013,754.29
63,964.57 10,678,013,754.29
10,678,013,754.29
63,964.57 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,142.86 12.14 10,678,013,754.29
144,000.00 144.00 10,678,013,754.29
160,000.00 32.00 10,678,013,754.29
- - 10,678,013,754.29
120,000.00 24.00 10,678,013,754.29
100,000.00 2,000.00 10,678,013,754.29
700,000.00 140.00 10,678,013,754.29
15,000.00 150.00 10,678,013,754.29
75,000.00 15.00 10,678,013,754.29
 10,678,013,754.29
212.14 2,305.00 10,678,013,754.29
2,517.14 10,678,013,754.29
10,678,013,754.29
2,517.14 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
12,142.86 607.14 10,678,013,754.29
144,000.00 2,880.00 10,678,013,754.29
160,000.00 480.00 10,678,013,754.29
- - 10,678,013,754.29
700,000.00 175,000.00 10,678,013,754.29
178,967.14 10,678,013,754.29
178,967.14 10,678,013,754.29
10,678,013,754.29
178,967.14 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
240,000.00 264,000.00 10,678,013,754.29
16,000.00 320.00 10,678,013,754.29
12,142.86 1,214.29 10,678,013,754.29
144,000.00 10,800.00 10,678,013,754.29
160,000.00 1,280.00 10,678,013,754.29
- - 10,678,013,754.29
13,294.29 264,320.00 10,678,013,754.29
277,614.29 10,678,013,754.29
10,678,013,754.29
277,614.29 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
60,000.00 66,000.00 10,678,013,754.29
16,000.00 640.00 10,678,013,754.29
12,142.86 1,214.29 10,678,013,754.29
144,000.00 108,000.00 10,678,013,754.29
160,000.00 1,360.00 10,678,013,754.29
- - 10,678,013,754.29
110,574.29 66,640.00 10,678,013,754.29
177,214.29 10,678,013,754.29
10,678,013,754.29
177,214.29 10,678,013,754.29
10,678,013,754.29
10,678,013,754.29
1,600.00 192.00 10,678,013,754.29
300,000.00 185,100.00 10,678,013,754.29
12,142.86 1,700.00 10,678,013,754.29
160,000.00 12,000.00 10,678,013,754.29
180,000.00 1,260.00 10,678,013,754.29
- - 10,678,013,754.29
14,960.00 185,292.00 10,678,013,754.29
200,252.00 10,678,013,754.29
10,678,013,754.29
200,252.00 10,678,013,754.29
10,678,013,754.29
 10,678,013,754.29
200,000.00 210,000.00 10,678,013,754.29
22,400.00 448.00 10,678,013,754.29
12,142.86 1,821.43 10,678,013,754.29
144,000.00 108,000.00 10,678,013,754.29
160,000.00 1,280.00 10,678,013,754.29
- - 10,678,013,754.29
111,101.43 210,448.00 10,678,013,754.29
321,549.43 10,678,013,754.29
10,678,013,754.29
321,549.43 10,678,013,754.29
11,745,815,129.72

15,000,000,000.00
13,636,363,636.36
20
 TAKE OFF SHEET
DESA PANCANG / KECAMATAN SEBATIK UTARA
No Uraian Panjang Lebar Tinggi Volume
PEKERJAAN GEDUNG TPU
1 Pekerjaan Persiapan
4.00 3.00 12.00 m2

2 Pekerjaan Pas. Pondasi memakai kayu Sarang Batu 10/10

Jumlah tiang 4 panjang tiang 0,5 m dan jarak antara tiang 1 m 5.00 3.00 15.00 titik
Luas 2 x 3 m 0.50 7.50 buah
0.24 m3
3 Pekerjaan Pas. Sloof memakai kayu Sarang Batu 5/10 4.00 4.00 16.00 m'
1 m3 = 50 Batang 0.32 m3

4 Pekerjaan Pas. Gelagar memakai kayu Sarang Batu 10/10 4.00 4.00 16.00 m'
1m3 = 25 batang 0.64 m3
Pekerjaan Pas. Suai memakai kayu Sarang Batu 5/7 6.00 btg
Memanjang 3 btg 0.08 m3
melebar 3 btg

5 Pekerjaan Tiang Gantung memakai kayu ulin 5/10 - 4 m

* Volume kayu ulin 5/10 - 4 m = 50 batang
1. Tinggi Tiang : 3 m¹ 3.00 0.0050 1.00 0.02 m3
2. Jumlah Tiang gantung : 3 Tiang
3. Ring Balk Memakai kayu klas III 5/7 - 4 M 5.00 0.0035 4.00 0.070 m3
* Volume kayu klas 5/7 - 4 m = 1 m3 = 71 batang
4. Ring balk dibawah dan diatas sloof 5.00 0.0050 4.00 0.10 m3
5. Balok tengah 5.00 0.0050 4.00 0.10 m3
0.20 m3
6 Pekerjaan Lantai memakai kayu klas III 2,5/20 - 4m
luas bangunan 2,5 x 4 m = 1 m3 = 67 lembar 12.00 0.01 4.00 0.28 m3
7 Pekerjaan Pasangan Dinding Papan kayu klas III
* Volume kayu klas 2/20 - 4 m = 1 m3 = 50 batang A 0.200 2.80 14.00 buah
50 4.00 56.00 buah

* Volume dinding B 56.00 buah

(3.33) m3
Luas Pintu 1.75 210.00 211.75 m'
Luas Jendela Depan 1.00 2.10 2.30 5.40 m'
Luas Jendela Samping 1.00 2.10 2.30 5.40 m'
- m2
222.55 m2
Volume pasangan Dinding (166.55) m2

8 Pekerjaan Pengecatan dinding 4.00 2.50 2.80 28.00 m2

Pekerjaan Pengecatan Kusen dan Daun Pintu/Jendela 2.00 56.00 m2
84.00 m2
9 Pekerjaan Kuda-kuda kayu klas III 5/10 - 4m
A 4.00 2.50 10.00 m2
Kayu Tekan Meranti 5/10
b 3.00 3.00 9.00 m2
GORDING 5/7
3.00 6.33 m2

Kayu Meranti 2 x 5/10

3,00 m

Konstruksi memakai kayu meranti

balok 5/7 cm
1. Kuda-kuda berjumlah 3 buah
* Volume Kayu untuk kuda-kuda 27.15 0.0035 0.0950 m3
* panjang x dimen kayu
2. Pekerjaan Gording memakai balok 5/7 - 4 m 28.00 0.0035 0.0980 m3
* Ada 71 batang dalam 1 m3
* Volume Kayu untuk Gording 2.00 0.1960 m3
13.9160 btg
4.00 55.66 m'

10 Pekerjaan Atap Seng Gelombang

4.00 3.40 13.60 m2
- m2
13.60 m2

11 Pekerjaan Pemasangan Nok Seng Plat - - m'

12 Pekerjaan List plank / Grc 8.00 3.40 11.40 m'

- m'
11.40 m'

13 Pagar Bangunan memakai balok 5/5 - 4m kayu klas III A 12.00 0.0025 0.50 0.02 m3

Luas 8 m' tinggi 0,5 dari lantai B 34.00 0.0025 0.70 0.06 m3
dipasang silang jarak 0,7 antara tiang 0,5 m jumlah tiang 12 tiang 0.07 m3
Sandaran Memakai balok 5/7 - 4 m Kayu klas III D 16.00 0.0035 4.00 0.22 m3
0.30 m3
14 Pekerjaan Rangka Kayu Plafond
A. Ruangan TPU A 5.00 3.00 15.00 m2
15.00 m2

15 Pekerjaan Plafond 120x240cm tebal 4mm 15.00 m2

16 Volume kusen pintu dan Jendela

Pintu 1.00 2.10 4.20 7.30 m'
Jendela Depan 1.00 2.10 2.30 5.40 m'
Jendela Samping 1.00 2.10 2.30 5.40 m'
18.10 m'
 ANALISA HARGA SATUAN

VOLUME
NO KOEF PEKERJAAN PERSIAPAN 12.00 KEBUTUHAN SATUAN
JADI
1 0.120 Pekerja 1.44 1.00 HOK
2 1.000 Peralatan 12.00 10.00 LS

VOLUME
NO KOEF 1 M3 PASANG PONDASI KONTRUKSI KAYU 0.24 KEBUTUHAN SATUAN
JADI
1 1.10 Balok Sarang Batu 0.26 0.26 M3
2 1.10 Papan Ulin 5/20 0.26 0.20 KG
3 0.51 tukang kayu 0.12 0.20 HOK
4 0.88 pekerja 0.21 0.30 HOK
5 0.04 mandor 0.01 0.01 HOK

VOLUME
NO KOEF 1 M3 SLOOF KONTRUKSI KAYU 0.32 KEBUTUHAN SATUAN
JADI
1 1.10 Balok kayu 0.35 0.20 M3
2 12.00 Tukang 3.84 3.90 HOK
3 5.00 Pekerja 1.60 1.60 HOK
4 0.25 Mandor 0.08 0.10 HOK

VOLUME
NO KOEF 1 M3 GELAGAR KONTRUKSI KAYU 0.64 KEBUTUHAN SATUAN
JADI
1 1.10 Balok kayu 0.70 0.40 M3
2 12.00 Tukang 7.68 8.00 HOK
3 5.000 Pekerja 3.20 3.20 HOK
4 0.250 Mandor 0.16 0.20 HOK

VOLUME
NO KOEF 1 M3 MEMASANG SUAI KONTRUKSI KAYU 0.08 KEBUTUHAN SATUAN
JADI
1 1.100 balok kayu ulin 5/7 0.09 0.10 M3
2 12.000 tukang kayu 1.01 1.00 HOK
3 5.000 pekerja 0.42 1.00 HOK
4 0.250 Mandor 0.02 0.02 HOK

1 M 3 MENGERJAKAN SUAI RANGKA DINDING KAYU 5/10 SEKALIGUS VOLUME

NO KOEF 0.02 KEBUTUHAN SATUAN
KUSEN PINTU DAN JENDELA JADI
1 1.100 Balok Sarang Batu 5/10 0.02 0.40 M3
2 2.000 Paku 0.03 0.50 kg
3 8.000 Tukang kayu 0.12 2.00 HOK
4 2.000 Pekerja 0.03 1.00 HOK
5 0.020 Mandor 0.00 0.00 HOK

VOLUME
NO KOEF 1 M2 MEMASANG LANTAI PAPAN MERANTI 2,5/20 CM 12.00 KEBUTUHAN SATUAN
JADI
1 0.024 Papan Bengkirai 2,5/20 0.29 0.30 M3
2 0.150 Paku Ulin 1.80 1.50 kg
3 0.120 tukang 1.44 1.50 HOK
4 0.100 pekerja 1.20 1.20 HOK
5 0.014 mandor 0.17 0.20 HOK

VOLUME
NO KOEF 1 M2 MENGERJAKAN DINDING PAPAN MERANTI 2,5/20 CM 56.00 KEBUTUHAN SATUAN
JADI
1 0.011 Papan Meranti 2,5/20 0.62 0.60 m3
2 0.200 Paku 11.20 3.00 kg
3 0.250 Tukang kayu 14.00 4.00 HOK
4 0.140 Pekerja 7.84 8.00 HOK
5 0.007 Mandor 0.39 1.00 HOK
6 1.000 Upah buat alur/nat dan ketam 56.00 0.00 HOK

VOLUME
NO KOEF 1 M' MENGERJAKAN RING BALK DAN MOOR PLAT KAYU 0.20 KEBUTUHAN SATUAN
JADI
1 1.100 Balok ulin 5/7 cm 0.22 0.20 m3
2 0.020 Paku ulin 0.00 0.00 Kg
3 0.150 Tukang kayu 0.03 0.10 HOK
4 0.080 Pekerja 0.02 0.10 HOK
5 0.004 Mandor 0.00 0.00 HOK

VOLUME
NO KOEF 1M3 PASANG KONSTRUKSI KUDA-KUDA 5/10 0.10 KEBUTUHAN SATUAN
JADI
1 1.1 kayu 5/10 0.10 0.14 m3
2 15.00 besi strip 1.43 0.00 bh
3 0.80 Paku 0.08 0.50 kg
4 4.00 pekerja 0.38 0.40 HOK
5 12.00 tukang kayu 1.14 1.20 HOK
6 0.20 Mandor 0.02 0.10 HOK
 VOLUME
NO KOEF 1 M3 MEMASANG GORDING DAN BALOK BUBUNGAN 5/7 0.02 KEBUTUHAN SATUAN
JADI
1 1.100 kayu Ulin 5/7 0.02 0.20 m3
3 2.200 paku ulin 0.03 0.50 kg
4 1.940 pekerja 0.03 0.10 HOK
5 5.800 tukang 0.09 0.10 HOK
0.200 Mandor 0.00 0.00 HOK

VOLUME
NO KOEF 1 M' PAPAN LISTPLANK 4 x 2,5/20 KAYU MERANTI 11.40 KEBUTUHAN SATUAN
JADI
1 0.015 balok ky Meranti 0.17 0.08 m3
2 0.050 paku ulin 0.57 0.50 Kg
3 0.056 tukang kayu 0.64 0.70 HOK
0.160 pekerja 1.82 1.90 HOK
4 0.003 Mandor 0.03 0.00 HOK

VOLUME
NO KOEF 1 M' MENGERJAKAN PAGAR PEMBATAS/KANDANG RASE TINGGI 0.50 m 0.30 KEBUTUHAN SATUAN
JADI
1 1.100 Balok bengkirai 5/5 cm - 4m 0.33 0.30 m3
2 0.100 Paku biasa 0.03 0.00 kg
1.250 Tukang kayu 0.37 0.40 HOK
0.560 Pekerja 0.17 0.20 HOK
3 0.028 Mandor 0.01 0.01 HOK

VOLUME
NO KOEF 1m2 Pemasangan Atap seng Gelombang 13.60 KEBUTUHAN SATUAN
JADI
1 1.650 Seng 22.44 29.00 Lbr
2 0.020 Paku Seng 0.27 1.00 bh
4 0.120 Pekerja 1.63 1.70 HOK
5 0.060 Tukang 0.82 0.90 HOK
6 0.006 Mandor 0.08 0.10 HOK

VOLUME
NO KOEF Pasang bubungan atap seng plat BJLS 30 per 1 M2 0.00 KEBUTUHAN SATUAN
JADI
1 1.0000 Seng plat 3 " x 6 " bjls 30 0.00 0.00 m'
2 0.0600 Paku biasa 1/2 " - 1 " 0.00 0.00 bh
3 0.1250 Pekerja 0.00 0.00 HOK
4 0.2500 Tukang 0.00 0.00 HOK
5 0.0060 Mandor 0.00 0.00 HOK

VOLUME
NO KOEF 1m2 Pekerjaan Langit Langit Triplek 4mm + Rangka Kayu Klas II 15.00 KEBUTUHAN SATUAN
JADI
1 0.023 Kayu Klas III 5/5 0.35 0.30 m3
2 0.150 Paku 2-5cm 2.25 2.00 Kg
3 0.390 Triplek 120cm x 240cm x 0,4cm 5.85 6.00 Lbr
4 0.270 Pekerja 4.05 4.00 HOK
5 0.400 Tukang 6.00 6.00 HOK
6 0.014 Mandor 0.20 1.00 HOK

Pengecatan bidang kayu baru ( 1 lapis plamir ), 1 lapis cat dasar, 2 lapis cat penutup VOLUME
NO KOEF 84.00 KEBUTUHAN SATUAN
per 1 M2 JADI
1 0.200 Cat Meni 16.80 15.00 Kg
2 0.150 Plamir 12.60 10.00 Kg
2 0.170 Cat dasar 14.28 10.00 Kg
3 0.260 Cat Penutup 2x 21.84 15.00 Kg
4 0.070 Pekerja 5.88 6.00 HOK
5 0.009 Tukang 0.76 1.00 HOK
6 0.003 Mandor 0.25 1.00 HOK
 HARGA SATUAN BAHAN KECAMATAN KOMBENG 2023

HARGA BAHAN MAKMUR JAYA

HARGA
PPN 11% PPD 20% PPh 3% TOTAL
NO. URAIAN SATUAN SATUAN
Rp Rp Rp Rp Rp
1 SEMEN ZAK/50 KG Rp 95,000 Rp 10,450 Rp 2,850 Rp 108,300
2 PASIR PASANG M3 Rp 225,000 Rp 24,750 Rp 6,750 Rp 256,500
3 BATU BELAH M3 Rp 290,000 Rp 31,900 Rp 8,700 Rp 330,600
4 KAYU MERANTI M3 Rp 3,500,000 Rp 385,000 Rp 105,000 Rp 3,990,000
5 PAPAN BEKISTING M3 Rp 2,800,000 Rp 308,000 Rp 84,000 Rp 3,192,000
6 BALOK BEKISTING M3 Rp 2,800,000 Rp 308,000 Rp 84,000 Rp 3,192,000
7 PAPAN ULIN M3 Rp 8,000,000 Rp 880,000 Rp 240,000 Rp 9,120,000
8 BALOK ULIN M3 Rp 7,000,000 Rp 770,000 Rp 210,000 Rp 7,980,000
9 PAKU ULIN KG Rp 25,000 Rp 2,750 Rp 750 Rp 28,500
10 PAKU 5-10 CM KG Rp 20,000 Rp 2,200 Rp 600 Rp 22,800
11 PAKU SENG KG Rp 30,000 Rp 3,300 Rp 900 Rp 34,200
12 ATAP ASOKA LEMBAR Rp 65,000 Rp 7,150 Rp 1,950 Rp 74,100
13 BUBUNGAN ASOKA M1 Rp 30,000 Rp 3,300 Rp 900 Rp 34,200
14 Dispenser BH Rp 400,000 Rp 44,000 Rp 12,000 Rp 456,000
Batu Agregat m3 Rp 250,000 Rp 27,500 Rp 7,500 Rp 285,000
15 PAPAN PROYEK BH Rp 250,000 Rp 27,500 Rp 7,500 Rp 285,000
HARGA UPAH TENAGA KERJA
1 PEKERJA HARI Rp 170,000
2 TUKANG HARI Rp 250,000
3 MANDOR HARI Rp 200,000
HARGA PERALATAN
8 SEWA MOLEN HARI Rp 250,000 Rp 25,000 Rp 3,750 Rp 278,750
9 SELANG AIR BUAH Rp 40,000 Rp 4,000 Rp 600 Rp 44,600
10 GERGAJI BUAH Rp 70,000 Rp 7,000 Rp 1,050 Rp 78,050
 RENCANA ANGGARAN BIAYA BAHAN
Propinsi : Kalimantan Timur Lokasi : Jln. Rawa Indah RT. 005
Kabupaten : Kutai Timur Program : Bankeu Kabupaten 2023
Kecamatan : Kombeng Jenis Kegiatan : Pembangunan Pos Kamling
Desa : Makmur Jaya Ukuran/dimensi :3x4m

No. URAIAN Volume Satuan Harga Satuan Rp. Jumlah Total Rp

I BAHAN
1 Balok Ulin 8/8 - 4m 0.26 m3 7,980,000 2,074,800
2 Papan Ulin 2,5/20 - 4m 0.30 m3 9,120,000 2,736,000
3 Papan Meranti 2,5/20 - 4m 0.60 m3 3,990,000 2,394,000
4 Balok Ulin 5/10 - 4m 1.00 m3 7,980,000 7,980,000
5 Balok Klas II 5/10 - 4m 0.72 m3 3,990,000 2,872,800
6 Balok Klas II 5/7 - 4m 0.84 m3 3,990,000 3,351,600
7 Paku Ulin 7.00 kg 28,500 199,500
8 Paku Seng 1.00 m3 34,200 34,200
9 Atap Asoka 29.00 Lembar 74,100 2,148,900
10 Papan Proyek 1.00 Buah 285,000 285,000
Sub Total 1 24,076,800.00
II ALAT
1 Peralatan Tukang Swadaya Masyarakat 1.00 SET
Sub Total 2 -
III UPAH
1 Pekerja 13.00 Hok 170,000 2,210,000
2 Tukang 18.00 Hok 250,000 4,500,000
3 Mandor 2.00 Hok 200,000 400,000
Sub Total 3 7,110,000.00
IV OPS. TIM KEGIATAN ( MAX 3% )
1 OPS. Dokumentasi Dan Peloporan 1 % 1.00 311,900 311,900
3 OPS. Pelaksana Kegiatan 2 % 1.00 623,800 623,800
Sub Total 4 935,700.00
Sub Total 1 + 2 + 3 + 4 32,122,500
Dibulatkan 32,122,500
Makmur Jaya, November 2023
Mengetahui : Kasi Perencanaan
Pj. Kepala Desa
6,424,500
25,698,000

( ............................ ) ( .................................)
###

REKAPITULASI ANGGARAN BIAYA

Propinsi : Kalimantan Timur
Kabupaten : Kutai Timur
Kecamatan : Kongbeng
Desa : Kongbeng Indah
No. RAB :
Bidang : Pembangunan Desa
Pekerjaan : Gedung Poskamling
Ukuran / Dimensi : 3mx4m
Unit : 1

NO URAIAN PEKERJAAN DANA DESA SWADAYA BOBOT (%)

I BAHAN 24,076,800 74.95

II PERALATAN - -

III UPAH 7,110,000 22.13

VI LAIN LAIN 935,700.00 2.91

Jumlah 32,122,500 100.00

DIBULATKAN 32,122,500