JUMLAH 42,098,181.81
PPN 10% 4,209,818.18
JUMLAH TOTAL 46,307,999.99
DIBULATKAN 46,307,000.00
Terbilang : rupiah
Mengetahui
PDAM TIRTA MERAPI KABUPATEN KLATEN
Direktur Utama Direktur Teknik
1 Sloof 15/20
0.15x0.2x(22.7+21.8) = 1.335 m³
2 Kolom 15/15
0.15x0.15x1.2x16 = 0.432 m³
3 Balok ring10/15
22.7+21.8 = 44.500 m'
4 Acian kolom pagar m³
= m³
= m³
= m³
= m³
= m³
m³
= m²
= m²
= m²
= m²
m²
0 1 2 3 4 5
SNI 6.2 A. 005 1 M' PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 M
Dolken kayu Ø 8-10/400 cm 1.2500 btg 23,000.00
Semen PC 2.5000 kg 975.00
Seng gelombang 3" - 5 " 1.2000 lbr 75,000.00
Pasir beton 0.0050 m3 224,000.00
Koral beton 0.0090 m3 185,000.00
Kayu meranti 5/7 0.0720 m3 5,500,000.00
Paku 2" - 5 " 0.0600 kg 15,000.00
Meni besi 0.4500 kg 29,700.00
Pekerja 0.4000 org 65,454.00
Tukang batu 0.2000 org 76,363.00
Kepala tukang batu 0.0200 org 87,272.00
Mandor 0.0200 org 87,272.00
Jumlah
SNI 6.1 A. 012 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 1 M'
Pekerja 0.7500 org 65,454.00
Mandor 0.0250 org 87,272.00
Jumlah
SNI 6.2 A. 013 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 2 M'
Pekerja 0.9000 org 65,454.00
Mandor 0.0450 org 87,272.00
Jumlah
SNI 6.3 A. 014 1 M3 PEK. GALIAN TANAH BIASA MAX KEDALAMAN 3 M'
Pekerja 1.0500 org 65,454.00
Mandor 0.0670 org 87,272.00
Jumlah
SNI 6.4 A. 015 1 M3 PEK. GALIAN TANAH BERBATU / TANAH KERAS MAX KEDALAMAN 1 M'
Pekerja 1.0000 org 65,454.00
Mandor 0.0320 org 87,272.00
Jumlah
SNI 6.5 A. 016 1 M3 PEK. GALIAN TANAH CADAS MAX KEDALAMAN 1 M'
Pekerja 1.5000 org 65,454.00
Mandor 0.0600 org 87,272.00
Jumlah
SNI 6.6 A. 017 1 M3 PEK. GALIAN TANAH LUMPUR MAX KEDALAMAN 1 M'
Pekerja 1.2000 org 65,454.00
Mandor 0.0450 org 87,272.00
Jumlah
SNI 6.21 B. 018 1 M2 PASANG BEKISTING UNTUK SLOOF (asumsi 2 x pakai kondisi bhn 50 % )
Papan begisting 0.0450 m3 2,900,128.00
Paku biasa 0.3000 kg 15,000.00
Minyak Bekisting 0.1000 ltr 2,200.00
Pekerja 0.5200 org 65,454.00
Tukang kayu 0.2600 org 76,363.00
Kepala tukang kayu 0.0260 org 87,272.00
Mandor 0.0260 org 87,272.00
Jumlah
SNI 6.22 B. 019 1 M2 PASANG BEKISTING UNTUK KOLOM (asumsi 2 x pakai kondisi bhn 50 % )
Papan begisting 0.0400 m3 2,900,128.00
Paku biasa 0.4000 kg 15,000.00
Balok kayu meranti 0.0150 m3 5,500,000.00
Minyak bekisting 0.2000 ltr 2,200.00
Playwood 9 mm 0.3500 lbr 130,000.00
Dolken 2.0000 btg 23,000.00
Pekerja 0.6600 org 65,454.00
Tukang kayu 0.3300 org 76,363.00
Kepala tukang kayu 0.0330 org 87,272.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.23 B. 020 1 M2 PASANG BEKISTING UNTUK BALOK (asumsi 2 x pakai kondisi bhn 50 % )
Papan begisting 0.0400 m3 2,900,128.00
Paku biasa 0.4000 kg 15,000.00
Balok kayu meranti 0.0180 m3 5,500,000.00
Minyak bekisting 0.2000 ltr 2,200.00
Playwood 9 mm 0.3500 lbr 130,000.00
Bambu apus / dolken 2.0000 btg 23,000.00
Pekerja 0.6600 org 65,454.00
Tukang kayu 0.3300 org 76,363.00
Kepala tukang kayu 0.0330 org 87,272.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.24 B. 021 1 M2 PASANG BEKISTING UNTUK PLAT LANTAI (asumsi 2 x pakai kondisi bhn 50 % )
Papan begisting 0.0400 m3 2,900,128.00
Paku biasa 0.4000 kg 15,000.00
Balok kayu meranti 0.0150 m3 5,500,000.00
Minyak bekisting 0.2000 ltr 2,200.00
Playwood 9 mm 0.3500 lbr 130,000.00
Bambu apus / dolken 6.0000 btg 23,000.00
Pekerja 0.6600 org 65,454.00
Tukang kayu 0.3300 org 76,363.00
Kepala tukang kayu 0.0330 org 87,272.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.25 B. 022 1 M2 PASANG BEKISTING UNTUK DINDING (asumsi 2 x pakai kondisi bhn 50 % )
Papan begisting 0.0300 m3 2,900,128.00
Paku biasa 0.4000 kg 15,000.00
Balok kayu meranti 0.0200 m3 5,500,000.00
Minyak bekisting 0.2000 ltr 2,200.00
Playwood 9 mm 0.3500 lbr 130,000.00
Bambu apus / dolken 3.0000 btg 23,000.00
Pekerja 0.6600 org 65,454.00
Tukang kayu 0.3300 org 76,363.00
Kepala tukang kayu 0.0330 org 87,272.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.26 B. 023 1 M2 PASANG BEKISTING UNTUK TANGGA (asumsi 2 x pakai kondisi bhn 50 % )
Papan begisting 0.0300 m3 2,900,128.00
Paku biasa 0.4000 kg 15,000.00
Balok kayu meranti 0.0150 m3 5,500,000.00
Minyak bekisting 0.1500 ltr 2,200.00
Playwood 9 mm 0.3500 lbr 130,000.00
Bambu apus / dolken 2.0000 btg 23,000.00
Pekerja 0.6600 org 65,454.00
Tukang kayu 0.3300 org 76,363.00
Kepala tukang kayu 0.0330 org 87,272.00
Mandor 0.0330 org 87,272.00
Jumlah
SNI 6.28a B. 024 1 M³ MEMBUAT PONDASI BETON BERTULANG ( 125 KG BESI + BEKISTING )
Papan begisting 0.2000 m3 2,900,128.00
Paku biasa 1.5000 kg 15,000.00
Minyak bekisting 0.4000 ltr 2,200.00
Besi beton polos 131.2500 kg 12,000.00
Kawat beton 1.8750 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.3000 org 76,363.00
Tukang besi 0.8750 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.28 B. 025 1 M³ MEMBUAT PONDASI BETON BERTULANG ( 150 KG BESI + BEKISTING )
Papan begisting 0.2000 m3 2,900,128.00
Paku biasa 1.5000 kg 15,000.00
Minyak bekisting 0.4000 ltr 2,200.00
Besi beton polos 157.5000 kg 12,000.00
Kawat beton 2.2500 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.3000 org 76,363.00
Tukang besi 1.0500 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29b B. 026 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 125 KG BESI + BEKISTING )
Papan begisting 0.2700 m3 2,900,128.00
Paku biasa 2.0000 kg 15,000.00
Minyak bekisting 0.6000 ltr 2,200.00
Besi beton polos 131.2500 kg 12,000.00
Kawat beton 1.8750 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.5600 org 76,363.00
Tukang besi 0.8750 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29a B. 027 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 150 KG BESI + BEKISTING )
Papan begisting 0.2700 m3 2,900,128.00
Paku biasa 2.0000 kg 15,000.00
Minyak bekisting 0.6000 ltr 2,200.00
Besi beton polos 157.5000 kg 12,000.00
Kawat beton 2.2500 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.5600 org 76,363.00
Tukang besi 1.0500 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.29c B. 028 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 180 KG BESI + BEKISTING )
Papan begisting 0.2700 m3 2,900,128.00
Paku biasa 2.0000 kg 15,000.00
Minyak bekisting 0.6000 ltr 2,200.00
Besi beton polos 189.0000 kg 12,000.00
Kawat beton 2.7000 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.6500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.5600 org 76,363.00
Tukang besi 1.2600 org 76,363.00
Kepala tukang 0.3230 org 87,272.00
Mandor 0.2830 org 87,272.00
Jumlah
SNI 6.29 B. 029 1 M³ MEMBUAT SLOOF BETON BERTULANG ( 200 KG BESI + BEKISTING )
Papan begisting 0.2700 m3 2,900,128.00
Paku biasa 2.0000 kg 15,000.00
Minyak bekisting 0.6000 ltr 2,200.00
Besi beton polos 210.0000 kg 12,000.00
Kawat beton 3.0000 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Pekerja 5.6500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.5600 org 76,363.00
Tukang besi 1.4000 org 76,363.00
Kepala tukang 0.3230 org 87,272.00
Mandor 0.2830 org 87,272.00
Jumlah
SNI 6.32a B. 030 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 125 KG BESI + BEKISTING )
Papan begisting 0.3200 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 131.2500 kg 12,000.00
Kawat beton 1.8750 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.3000 org 76,363.00
Tukang besi 0.8750 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.32 B. 031 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 150 KG BESI + BEKISTING )
Papan begisting 0.3200 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 157.5000 kg 12,000.00
Kawat beton 2.2500 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.3000 org 76,363.00
Tukang besi 1.0500 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.30b B. 032 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 180 KG BESI + BEKISTING )
Papan begisting 0.3200 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 189.0000 kg 12,000.00
Kawat beton 2.7000 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 6.3500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.6500 org 76,363.00
Tukang besi 1.2600 org 76,363.00
Kepala tukang 0.3330 org 87,272.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.30a B. 033 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 200 KG BESI + BEKISTING )
Papan begisting 0.3200 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 210.0000 kg 12,000.00
Kawat beton 3.0000 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 6.3500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.6500 org 76,363.00
Tukang besi 1.4000 org 76,363.00
Kepala tukang 0.3330 org 87,272.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.30c B. 034 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 250 KG BESI + BEKISTING )
Papan begisting 0.4000 m3 2,900,128.00
Paku biasa 4.0000 kg 15,000.00
Minyak bekisting 2.0000 ltr 2,200.00
Besi beton polos 262.5000 kg 12,000.00
Kawat beton 3.7500 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 7.0500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.6500 org 76,363.00
Tukang besi 1.7500 org 76,363.00
Kepala tukang 0.4030 org 87,272.00
Mandor 0.3530 org 87,272.00
Jumlah
SNI 6.30 B. 035 1 M³ MEMBUAT KOLOM BETON BERTULANG ( 300 KG BESI + BEKISTING )
Papan begisting 0.4000 m3 2,900,128.00
Paku biasa 4.0000 kg 15,000.00
Minyak bekisting 2.0000 ltr 2,200.00
Besi beton polos 315.0000 kg 12,000.00
Kawat beton 4.5000 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 7.0500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.6500 org 76,363.00
Tukang besi 2.1000 org 76,363.00
Kepala tukang 0.4030 org 87,272.00
Mandor 0.3530 org 87,272.00
Jumlah
SNI 6.31a B. 036 1 M³ MEMBUAT BALOK BETON BERTULANG ( 125 KG BESI + BEKISTING )
Papan begisting 0.3200 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 131.2500 kg 12,000.00
Kawat beton 1.8750 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1400 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 16.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.3000 org 76,363.00
Tukang besi 0.8750 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.31b B. 037 1 M³ MEMBUAT BALOK BETON BERTULANG ( 150 KG BESI + BEKISTING )
Papan begisting 0.3200 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 157.5000 kg 12,000.00
Kawat beton 2.2500 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.3000 org 76,363.00
Tukang besi 1.0500 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.31c B. 038 1 M³ MEMBUAT BALOK BETON BERTULANG ( 180 KG BESI + BEKISTING )
Papan begisting 0.3200 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 189.0000 kg 12,000.00
Kawat beton 2.7000 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 6.3500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.6500 org 76,363.00
Tukang besi 1.2600 org 76,363.00
Kepala tukang 0.3330 org 87,272.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.31 B. 039 1 M³ MEMBUAT BALOK BETON BERTULANG ( 200 KG BESI + BEKISTING )
Papan begisting 0.3200 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 210.0000 kg 12,000.00
Kawat beton 3.0000 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 6.3500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.6500 org 76,363.00
Tukang besi 1.4000 org 76,363.00
Kepala tukang 0.3330 org 87,272.00
Mandor 0.3180 org 87,272.00
Jumlah
SNI 6.31d B. 040 1 M³ MEMBUAT BALOK BETON BERTULANG ( 250 KG BESI + BEKISTING )
Papan begisting 0.4000 m3 2,900,128.00
Paku biasa 4.0000 kg 15,000.00
Minyak bekisting 2.0000 ltr 2,200.00
Besi beton polos 262.5000 kg 12,000.00
Kawat beton 3.7500 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1200 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 32.0000 btg 23,000.00
Pekerja 7.0500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.6500 org 76,363.00
Tukang besi 1.7500 org 76,363.00
Kepala tukang 0.4030 org 87,272.00
Mandor 0.3530 org 87,272.00
Jumlah
SNI 6.33 B. 041 1 M³ MEMBUAT DINDING BETON BERTULANG ( 125 KG BESI + BEKISTING )
Papan begisting 0.2400 m3 2,900,128.00
Paku biasa 3.2000 kg 15,000.00
Minyak bekisting 1.6000 ltr 2,200.00
Besi beton polos 131.2500 kg 12,000.00
Kawat beton 1.8750 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1600 m3 5,500,000.00
Playwood 9 mm 2.8000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 24.0000 btg 23,000.00
Pekerja 5.3000 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.3000 org 76,363.00
Tukang besi 0.8750 org 76,363.00
Kepala tukang 0.2620 org 87,272.00
Mandor 0.2650 org 87,272.00
Jumlah
SNI 6.34 B. 042 1 M³ MEMBUAT DINDING BETON BERTULANG ( 200 KG BESI + BEKISTING )
Papan begisting 0.2500 m3 2,900,128.00
Paku biasa 3.0000 kg 15,000.00
Minyak bekisting 1.2000 ltr 2,200.00
Besi beton polos 210.0000 kg 12,000.00
Kawat beton 3.0000 kg 19,000.00
Semen Portland 336.0000 kg 975.00
Pasir beton 0.5400 m3 224,000.00
Split 2/3 0.8100 m3 185,000.00
Kayu balok (meranti) 0.1050 m3 5,500,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 23,000.00
Pekerja 5.6500 org 65,454.00
Tukang batu 0.2750 org 76,363.00
Tukang kayu 1.5600 org 76,363.00
Tukang besi 1.4000 org 76,363.00
Kepala tukang 0.3230 org 87,272.00
Mandor 0.2830 org 87,272.00
Jumlah
SNI 6.44 B. 043 1 M³ MEMBUAT TANGGA BETON BERTULANG ( 200 KG BESI + BEKISTING ) SNI LAMA
Papan begisting 0.2500 m3 2,900,128.00
Paku biasa 3.0000 kg 15,000.00
Minyak bekisting 1.2000 ltr 2,200.00
Besi beton polos 210.0000 kg 12,000.00
Kawat beton 3.0000 kg 19,000.00
Semen Portland 323.0000 kg 975.00
Pasir beton 0.5200 m3 224,000.00
Split 2/3 0.7800 m3 185,000.00
Kayu balok (meranti) 0.1050 m3 5,500,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 23,000.00
Pekerja 5.6000 org 65,454.00
Tukang batu 0.3500 org 76,363.00
Tukang kayu 2.3000 org 76,363.00
Tukang besi 1.4000 org 76,363.00
Kepala tukang 0.4050 org 87,272.00
Mandor 0.2020 org 87,272.00
Jumlah
SNI 6.44a B. 044 1 M³ MEMBUAT TANGGA BETON BERTULANG ( 225 KG BESI + BEKISTING ) SNI LAMA
Papan begisting 0.2500 m3 2,900,128.00
Paku biasa 3.0000 kg 15,000.00
Minyak bekisting 1.2000 ltr 2,200.00
Besi beton polos 236.2500 kg 12,000.00
Kawat beton 3.3750 kg 19,000.00
Semen Portland 323.0000 kg 975.00
Pasir beton 0.5200 m3 224,000.00
Split 2/3 0.7800 m3 185,000.00
Kayu balok (meranti) 0.1050 m3 5,500,000.00
Playwood 9 mm 2.5000 lbr 130,000.00
Dolken Ø 8 cm / 4 m 14.0000 btg 23,000.00
Pekerja 5.6000 org 65,454.00
Tukang batu 0.3500 org 76,363.00
Tukang kayu 2.3000 org 76,363.00
Tukang besi 1.5750 org 76,363.00
Kepala tukang 0.4050 org 87,272.00
Mandor 0.2020 org 87,272.00
Jumlah
0 1 2 3.0000 4 5
0 1 2 3.0000 4 5
SNI 6.8 D. 026 1 M2 PENGECATAN BIDANG KAYU BARU ( 1LAPIS PLAMIR ) 1x CAT DASAR, 2x CAT PENUTUP
Meni kayu 0.2000 kg 29,700.00
Plamir kayu 0.1500 kg 30,000.00
Cat dasar 0.1700 kg 72,500.00
Cat Penutup 2x 0.2600 lbr 72,500.00
Pekerja 0.0700 org 65,454.00
Tukang cat 0.0090 org 50,600.00
Kepala tukang cat 0.0060 org 87,272.00
Mandor 0.0025 org 87,272.00
Jumlah
SNI 6.9 D. 027 1 M2 PENGECATAN BIDANG KAYU BARU ( 1LAPIS PLAMIR ) 1x CAT DASAR, 3x CAT PENUTUP
Meni kayu 0.2000 kg 29,700.00
Plamir kayu 0.1500 kg 30,000.00
Cat dasar 0.1700 kg 72,500.00
Cat Penutup 3x 0.3500 lbr 72,500.00
Pekerja 0.0700 org 65,454.00
Tukang cat 0.1050 org 50,600.00
Kepala tukang cat 0.0040 org 87,272.00
Mandor 0.0025 org 87,272.00
Jumlah
D. 028 1 M2 PENGECATAN KAYU 3x BERIKUT MENI
Meni kayu 0.1670 kg 29,700.00
Plamir kayu 0.0830 kg 30,000.00
Cat kayu EMCO 0.2000 kg 72,500.00
Ampelas Kayu 0.4000 lbr 4,000.00
Minyak cat terpentin 0.1500 ltr 20,000.00
Kwas 3" 0.0500 bh 16,500.00
Pekerja 0.2000 org 65,454.00
Tukang cat 0.3000 org 50,600.00
Kepala tukang cat 0.0300 org 87,272.00
Mandor 0.0100 org 87,272.00
Jumlah
K 6+23a D. 041 1 M2 CAT TEMBOK PADA LANGIT - LANGIT ( Cat Pyan Ulang )
Cat tembok 0.3000 kg 25,080.00
Tukang cat 0.1500 org 50,600.00
Kepala tukang cat 0.0150 org 87,272.00
Pekerja 0.1000 org 65,454.00
Mandor 0.0050 org 87,272.00
Jumlah
E. ANALISA PLAFOND & LISTPLANK
0 1 2 3.0000 4 5
SNI 6.7 E. 010 1 M² PASANG LANGIT - LANGIT GYPSUM BOARD 9 MM ( 120 x 240 cm )
Gypsum board 0.3640 m³ 68,500.00
Paku sekrup 0.1100 kg 55,000.00
Pekerja 0.1000 org 65,454.00
Tukang kayu 0.0500 org 76,363.00
Kepala tukang kayu 0.0050 org 87,272.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.20 E. 014 1 M² PASANG RANGKA LANGIT - LANGIT ( 0.6 x 0.6 ) M KAYU KRUING
Kayu kruing, balok 0.0160 m³ 7,630,000.00
Paku 0.2500 kg 15,000.00
Pekerja 0.2000 org 65,454.00
Tukang kayu 0.3000 org 76,363.00
Kepala tukang kayu 0.0300 org 87,272.00
Mandor 0.0100 org 87,272.00
Jumlah
SNI 6.11 F. 007 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU JATI
Rangka kayu jati ( ram pintu ) 0.0250 m3 15,400,000.00
Teakwood untuk pintu 4 mm 1.0000 lbr 141,570.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Paku triplek 0.0300 kg 15,000.00
Pekerja 0.8000 org 65,454.00
Tukang kayu 2.4000 org 76,363.00
Kepala tukang kayu 0.2400 org 87,272.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.11b F. 008 1 M2 DAUN PINTU DOUBLE TEAKWOOD RANGKA KAYU KANFER
Rangka kayu kamper ( ram pintu ) 0.0250 m3 9,350,000.00
Teakwood untuk pintu 4 mm 1.0000 lbr 141,570.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Paku triplek 0.0300 kg 15,000.00
Pekerja 0.8000 org 65,454.00
Tukang kayu 2.4000 org 76,363.00
Kepala tukang kayu 0.2400 org 87,272.00
Mandor 0.0400 org 87,272.00
Jumlah
F. 010 1 M2 DAUN PINTU/JENDELA PANIL KACA RANGKA KAYU JATI TEBAL 3.5 CM
Kayu jati 0.0190 m3 15,400,000.00
Kaca tebal 5 mm 0.6400 lbr 95,000.00
Pekerja 2.5000 org 65,454.00
Tukang kayu 7.5000 org 76,363.00
Kepala tukang kayu 0.7500 org 87,272.00
Mandor 0.1250 org 87,272.00
Jumlah
F. 011 1 M2 DAUN PINTU/JENDELA PANIL KACA RANGKA KAYU KANFER TEBAL 3.5 CM
Kayu kanfer 0.0190 m3 9,350,000.00
Kaca tebal 5 mm 0.6400 lbr 95,000.00
Pekerja 2.5000 org 65,454.00
Tukang kayu 7.5000 org 76,363.00
Kepala tukang kayu 0.7500 org 87,272.00
Mandor 0.1250 org 87,272.00
Jumlah
SNI 6.6 F. 017 1 M2 PASANG PINTU DAN JENDELA KACA KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0240 m3 20,872,500.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Tukang kayu 2.4000 org 76,363.00
Kepala tukang kayu 0.2400 org 87,272.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.6a F. 018 1 M2 PASANG PINTU DAN JENDELA KACA KAYU JATI KWALITAS CAT
Kayu jati, papan 0.0240 m3 15,400,000.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Tukang kayu 2.4000 org 76,363.00
Kepala tukang kayu 0.2400 org 87,272.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.6b F. 019 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KAMPER
Kayu kamper, papan 0.0240 m3 9,350,000.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Pekerja 0.8000 org 65,454.00
Tukang kayu 2.4000 org 76,363.00
Kepala tukang kayu 0.2400 org 87,272.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.7 F. 020 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0640 m3 20,872,500.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Tukang kayu 3.0000 org 76,363.00
Kepala tukang kayu 0.3000 org 87,272.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.7a F. 021 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU JATI KWALITAS CAT
Kayu jati, papan 0.0640 m3 15,400,000.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Tukang kayu 3.0000 org 76,363.00
Kepala tukang kayu 0.3000 org 87,272.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.7b F. 022 1 M2 PASANG PINTU DAN JENDELA JALUSI KAYU KAMPER
Kayu kamper, papan 0.0640 m3 9,350,000.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Pekerja 1.0000 org 65,454.00
Tukang kayu 3.0000 org 76,363.00
Kepala tukang kayu 0.3000 org 87,272.00
Mandor 0.0500 org 87,272.00
Jumlah
SNI 6.9 F. 023 1 M2 PASANG PINTU PLYWOOD RANGKAP, RANGKA EKSPOSE KAYU JATI
Rangka kayu jati ( ram pintu ) 0.0256 m3 15,400,000.00
Plywood 90cm x 220cm x 4mm 1.0000 lbr 68,750.00
Lem putih ( FOX ) 0.5000 kg 14,300.00
Paku triplek 0.0300 kg 15,000.00
Pekerja 0.8000 org 65,454.00
Tukang kayu 2.4000 org 76,363.00
Kepala tukang kayu 0.2400 org 87,272.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.9b F. 024 1 M2 PASANG PINTU PLYWOOD RANGKAP, RANGKA EKSPOSE KAYU KAMPER
Rangka kayu kamper ( ram pintu ) 0.0250 m3 9,350,000.00
Plywood 90cm x 220cm x 4mm 1.0000 lbr 68,750.00
Lem putih ( FOX ) 0.3000 kg 14,300.00
Paku triplek 0.0300 kg 15,000.00
Pekerja 0.8000 org 65,454.00
Tukang kayu 2.4000 org 76,363.00
Kepala tukang kayu 0.2400 org 87,272.00
Mandor 0.0400 org 87,272.00
Jumlah
SNI 6.10a F. 026 1 M2 PASANG JALUSI KUSEN KAYU JATI KWALITAS PLITUR
Kayu jati, papan 0.0600 m3 20,872,500.00
Paku 0.1500 kg 15,000.00
Pekerja 0.6700 org 65,454.00
Tukang kayu 2.0000 org 76,363.00
Kepala tukang kayu 0.2000 org 87,272.00
Mandor 0.3350 org 87,272.00
Jumlah
SNI 6.23 F. 027 1 M2 PASANG RANGKA DINDING PEMISAH ( 60 x 120 CM ) KAYU KAMPER
Kayu kamper, papan 0.0280 m3 9,350,000.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Tukang kayu 0.4500 org 76,363.00
Kepala tukang kayu 0.0450 org 87,272.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.24 F. 028 1 M2 PASANG DINDING PEMISAH TEAKWOOD RANGKAP, RANGKA KAYU KAMPER
Rangka kayu kamper, balok 0.0280 m3 9,350,000.00
Teakwood 120cm x 240cm x 3mm 0.8600 lbr 141,570.00
Lem putih ( FOX ) 0.5600 kg 14,300.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1500 org 65,454.00
Tukang kayu 0.4500 org 76,363.00
Kepala tukang kayu 0.0450 org 87,272.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.25 F. 029 1 M2 PASANG DINDING PEMISAH PLYWOOD RANGKAP, RANGKA KAYU KAMPER
Rangka kayu kamper ( ram pintu ) 0.0280 m3 9,350,000.00
Plywood 0.8600 lbr 68,750.00
Lem putih ( FOX ) 0.5600 kg 14,300.00
Paku triplek 1.5000 kg 15,000.00
Pekerja 0.2000 org 65,454.00
Tukang kayu 0.6000 org 76,363.00
Kepala tukang kayu 0.0600 org 87,272.00
Mandor 0.0100 org 87,272.00
Jumlah
0 1 2 3.0000 4 5
SNI 6.31 G. 013 1 M² PASANG RANGKA ATAP GENTENG KERAMIK KAYU KAMPER
Kayu balok 0.0120 m3 9,350,000.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Tukang kayu 0.1000 org 76,363.00
Kepala tukang kayu 0.0100 org 87,272.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.32 G. 015 1 M² PASANG RANGKA ATAP GENTENG KERAMIK KAYU BANGKIRAI
Kayu balok 0.0120 m3 9,900,000.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Tukang kayu 0.1000 org 76,363.00
Kepala tukang kayu 0.0100 org 87,272.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.35 G. 016 1 M² PASANG RANGKA ATAP GENTENG BETON KAYU BANGKIRAI
Kayu balok 0.0140 m3 9,900,000.00
Paku 0.1500 kg 15,000.00
Pekerja 0.1000 org 65,454.00
Tukang kayu 0.1000 org 76,363.00
Kepala tukang kayu 0.0100 org 87,272.00
Mandor 0.0050 org 87,272.00
Jumlah
SNI 6.2a G. 018 1 M2 PENUTUP ATAP GENTENG PLENTONG / PRESS BIASA LOKAL
Genteng pelentong / press biasa lokal 25.0000 bh 1,300.00
Pekerja 0.1500 org 65,454.00
Tukang kayu 0.0750 org 76,363.00
Kepala tukang kayu 0.0080 org 87,272.00
Mandor 0.0080 org 87,272.00
Jumlah
SNI 6.4 G. 025 1 M' PEK. BUBUNGAN ATAP GENTENG PALENTONG / PRESS BIASA LOKAL
Genteng bubungan palentong 5.0000 bh 6,000.00
PC ( 50 kg ) 8.0000 kg 975.00
Pasir pasang 0.0320 m3 195,000.00
Pekerja 0.4000 org 65,454.00
Tukang batu 0.2000 org 76,363.00
Kepala tukang batu 0.0200 org 87,272.00
Mandor 0.0020 org 87,272.00
Jumlah
0 1 2 3.0000 4 5
H. 006 1 M2 MEMBONGKAR RANGKA ATAP / RENG KASO ( Jika bongkaran dipakai lagi )
Pekerja 0.2000 org 65,454.00
Tukang kayu 0.1000 org 76,363.00
Kepala tukang kayu 0.0100 org 87,272.00
Mandor 0.0200 org 87,272.00
Jumlah
H. 007 1 M2 MEMBONGKAR RANGKA ATAP / RENG KASO ( Jika bongkaran tidak dipakai lagi )
Pekerja 0.1500 org 65,454.00
Tukang kayu 0.0750 org 76,363.00
Kepala tukang kayu 0.0075 org 87,272.00
Mandor 0.0150 org 87,272.00
Jumlah
H. 009 1 M3 MEMBONGKAR KUDA-KUDA GORDING / BALOK ( Jika bongkaran tidak dipakai lagi )
Pekerja 4.0000 org 65,454.00
Tukang kayu 3.0000 org 76,363.00
Mandor 0.4000 org 87,272.00
Jumlah
I. SANITASI
0 1 2 3.0000 4 5
0 1 2 3.0000 4 5
0 1 2 3.0000 4 5
0 1 2 3.0000 4 5
L.026 Pemasangan Tee All Socket PVC RRJ / SCJ DN 100 X 100 mm
Tee All Socket PVC RRJ DN 100 X 100 mm 1.0000 bh 739,000.00
Lem Pipa / Pelicin Pipa 0.0420 klg 40,000.00
Thrust Block 0.0102 m3 632,758.41
Tukang Pipa 0.0640 org 76,363.00
Pekerja 0.1280 org 65,454.00
Mandor 0.0080 org 87,272.00
Jumlah
0 1 2 3.0000 4 5
M.001 Tapping pipa DN 20 mm
Galian 0.0190 m3 51,272.30
Urugan tanah 0.0050 m3 17,087.86
Urugan pasir 0.0140 m3 140,508.92
Alat bantu ls ls
Jumlah
0 1 2 3.0000 4 5
N.001 PEMASANGAN PIPA PVC Ø 20 / M'
PIPA PVC Ø 20 1.0000 bh 5,500.00
Galian tanah 0.1000 m3 51,272.30
Urugan tanah kembali 0.1000 m3 17,087.86
Pembuangan sisa galian m3 22,472.54
Pemadatan 0.1000 m3 37,090.60
Finishing ls ls
Pemasangan Pipa
Kepala Tukang 0.0010 org 87,272.00
Tukang Pipa 0.0100 org 76,363.00
Pekerja 0.0150 org 65,454.00
Mandor 0.0010 org 87,272.00
Test dan cuci pipa ls ls
Alat Bantu ls ls
As Built Drawing 1.0000 350.00
Jumlah
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 8=(6+7)
66,000.00 66,000.00
300.00 300.00
38,500.00 38,500.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
104,800.00 15,490.78 120,290.78
27,500.00 27,500.00
300.00 300.00
11,600.51 11,600.51
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
39,400.51 15,490.78 54,891.29
65,454.00 65,454.00
0.00 0.00
0.00 0.00
4,363.60 4,363.60
0.00 69,817.60 69,817.60
28,750.00 28,750.00
2,437.50 2,437.50
1,120.00 1,120.00
1,665.00 1,665.00
396,000.00 396,000.00
900.00 900.00
4,400.00 4,400.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
435,272.50 44,945.08 480,217.58
28,750.00 28,750.00
2,437.50 2,437.50
90,000.00 90,000.00
1,120.00 1,120.00
1,665.00 1,665.00
396,000.00 396,000.00
900.00 900.00
13,365.00 13,365.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
534,237.50 44,945.08 579,182.58
39,100.00 39,100.00
1,155,000.00 1,155,000.00
4,500.00 4,500.00
10,237.50 10,237.50
6,720.00 6,720.00
9,250.00 9,250.00
112,500.00 112,500.00
65,454.00 65,454.00
152,726.00 152,726.00
17,454.40 17,454.40
4,363.60 4,363.60
1,337,307.50 239,998.00 1,577,305.50
ANTAI PLESTERAN
28,750.00 28,750.00
990,000.00 990,000.00
12,750.00 12,750.00
21,296.00 21,296.00
34,125.00 34,125.00
29,250.00 29,250.00
22,400.00 22,400.00
27,750.00 27,750.00
26,400.00 26,400.00
5,000.00 5,000.00
271,040.00 271,040.00
6,000.00 6,000.00
12,078.90 12,078.90
4,560.00 4,560.00
130,908.00 130,908.00
152,726.00 152,726.00
76,363.00 76,363.00
26,181.60 26,181.60
4,363.60 4,363.60
1,491,399.90 390,542.20 1,881,942.10
69,000.00 69,000.00
1,518,000.00 1,518,000.00
10,500.00 10,500.00
112,500.00 112,500.00
65,454.00 65,454.00
38,181.50 38,181.50
13,090.80 13,090.80
4,363.60 4,363.60
1,710,000.00 121,089.90 1,831,089.90
28,750.00 28,750.00
1,023,000.00 1,023,000.00
4,500.00 4,500.00
17,550.00 17,550.00
6,720.00 6,720.00
9,250.00 9,250.00
112,500.00 112,500.00
102,600.00 102,600.00
65,454.00 65,454.00
152,726.00 152,726.00
17,454.40 17,454.40
4,363.60 4,363.60
1,304,870.00 239,998.00 1,544,868.00
198,000.00 198,000.00
1,200.00 1,200.00
77,000.00 77,000.00
0.00 0.00
22,908.90 22,908.90
0.00 0.00
130.91 130.91
276,200.00 23,039.81 299,239.81
23,000.00 23,000.00
4,180.00 4,180.00
16,363.50 16,363.50
1,298.17 1,298.17
174.54 174.54
1,134.54 1,134.54
27,180.00 18,970.75 46,150.75
49,090.50 49,090.50
2,181.80 2,181.80
0.00 51,272.30 51,272.30
58,908.60 58,908.60
3,927.24 3,927.24
0.00 62,835.84 62,835.84
68,726.70 68,726.70
5,847.22 5,847.22
0.00 74,573.92 74,573.92
65,454.00 65,454.00
2,792.70 2,792.70
0.00 68,246.70 68,246.70
98,181.00 98,181.00
5,236.32 5,236.32
0.00 103,417.32 103,417.32
78,544.80 78,544.80
3,927.24 3,927.24
0.00 82,472.04 82,472.04
3,272.70 3,272.70
436.36 436.36
0.00 3,709.06 3,709.06
21,599.82 21,599.82
872.72 872.72
0.00 22,472.54 22,472.54
33,774.26 33,774.26
4,363.60 4,363.60
0.00 38,137.86 38,137.86
16,363.50 16,363.50
724.36 724.36
0.00 17,087.86 17,087.86
96,000.00 96,000.00
19,636.20 19,636.20
872.72 872.72
96,000.00 20,508.92 116,508.92
32,727.00 32,727.00
4,363.60 4,363.60
0.00 37,090.60 37,090.60
120,000.00 120,000.00
19,636.20 19,636.20 29,454.30
872.72 872.72 1,309.08
120,000.00 20,508.92 140,508.92 ###
150,000.00 150,000.00
21,818.00 21,818.00
2,181.80 2,181.80
150,000.00 23,999.80 173,999.80
96,000.00 96,000.00
9,818.10 9,818.10
1,309.08 1,309.08
96,000.00 11,127.18 107,127.18
OR BETON
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
212,550.00 212,550.00
116,480.00 116,480.00
167,475.00 167,475.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
496,505.00 136,253.41 632,758.41
226,200.00 226,200.00
116,480.00 116,480.00
150,150.00 150,150.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
492,830.00 136,253.41 629,083.41
224,250.00 224,250.00
100,800.00 100,800.00
173,250.00 173,250.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
498,300.00 136,253.41 634,553.41
343,200.00 343,200.00
125,440.00 125,440.00
134,750.00 134,750.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
603,390.00 136,253.41 739,643.41
348,075.00 348,075.00
94,080.00 94,080.00
103,950.00 103,950.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
546,105.00 136,253.41 682,358.41
376,350.00 376,350.00
105,280.00 105,280.00
150,150.00 150,150.00
107,999.10 107,999.10
19,090.75 19,090.75
2,181.80 2,181.80
6,981.76 6,981.76
631,780.00 136,253.41 768,033.41
599,625.00 599,625.00
116,480.00 116,480.00
100,100.00 100,100.00
130,908.00 130,908.00
26,727.05 26,727.05
3,054.52 3,054.52
87,272.00 87,272.00
816,205.00 247,961.57 1,064,166.57
378,300.00 378,300.00
145,600.00 145,600.00
125,125.00 125,125.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
649,025.00 503,995.80 1,153,020.80
390,000.00 390,000.00
89,600.00 89,600.00
157,850.00 157,850.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
637,450.00 503,995.80 1,141,445.80
423,930.00 423,930.00
155,925.00 155,925.00
109,760.00 109,760.00
392,724.00 392,724.00
76,363.00 76,363.00
8,727.20 8,727.20
26,181.60 26,181.60
689,615.00 503,995.80 1,193,610.80
12,600.00 12,600.00
285.00 285.00
458.18 458.18
534.54 534.54
61.09 61.09
34.91 34.91
12,885.00 1,088.72 13,973.72
12,600.00 12,600.00
285.00 285.00
458.18 458.18
534.54 534.54
61.09 61.09
34.91 34.91
12,885.00 1,088.72 13,973.72
12,600.00 12,600.00
285.00 285.00
2,618.16 2,618.16
1,145.45 1,145.45
1,309.08 1,309.08
654.54 654.54
12,885.00 5,727.22 18,612.23
12,600.00 12,600.00
285.00 285.00
3,272.70 3,272.70
1,145.45 1,145.45
1,309.08 1,309.08
654.54 654.54
12,885.00 6,381.77 19,266.77
0
93,500.00 93,500.00
69,603.07 69,603.07
6,000.00 6,000.00 0
19,636.20 19,636.20
11,454.45 11,454.45
13,090.80 13,090.80
4,363.60 4,363.60
169,103.07 48,545.05 217,648.12
116,005.12 116,005.12
4,500.00 4,500.00
220.00 220.00
34,036.08 34,036.08
19,854.38 19,854.38
2,269.07 2,269.07
2,181.80 2,181.80
120,725.12 58,341.33 179,066.45
130,505.76 130,505.76
4,500.00 4,500.00
220.00 220.00
34,036.08 34,036.08
19,854.38 19,854.38
2,269.07 2,269.07
2,269.07 2,269.07
135,225.76 58,428.60 193,654.36
116,005.12 116,005.12
6,000.00 6,000.00 0
82,500.00 82,500.00
440.00 440.00
45,500.00 45,500.00
46,000.00 46,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
296,445.12 74,159.38 370,604.50 0
disi bhn 50 % )
116,005.12 116,005.12
6,000.00 6,000.00
82,500.00 82,500.00
440.00 440.00
45,500.00 45,500.00
138,000.00 138,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
388,445.12 74,159.38 462,604.50 ###
87,003.84 87,003.84
6,000.00 6,000.00
110,000.00 110,000.00
440.00 440.00
45,500.00 45,500.00
69,000.00 69,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
317,943.84 74,159.38 392,103.22 ###
87,003.84 87,003.84
6,000.00 6,000.00
82,500.00 82,500.00
330.00 330.00
45,500.00 45,500.00
46,000.00 46,000.00
43,199.64 43,199.64
25,199.79 25,199.79
2,879.98 2,879.98
2,879.98 2,879.98
267,333.84 74,159.38 341,493.22
0.62
580,025.60 580,025.60 4.93 0.16
22,500.00 22,500.00 6.25
880.00 880.00 30.83
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
2,812,440.60 579,987.89 3,392,428.49
580,025.60 580,025.60
22,500.00 22,500.00
880.00 880.00
1,890,000.00 1,890,000.00
42,750.00 42,750.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
3,134,565.60 593,351.42 3,727,917.02
783,034.56 783,034.56
30,000.00 30,000.00
1,320.00 1,320.00
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
346,906.20 346,906.20
20,999.83 20,999.83
119,126.28 119,126.28
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
3,023,389.56 599,842.27 3,623,231.83
783,034.56 783,034.56
30,000.00 30,000.00
1,320.00 1,320.00
1,890,000.00 1,890,000.00
42,750.00 42,750.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
346,906.20 346,906.20
20,999.83 20,999.83
119,126.28 119,126.28
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
3,345,514.56 613,205.80 3,958,720.36
783,034.56 783,034.56
30,000.00 30,000.00
1,320.00 1,320.00
2,268,000.00 2,268,000.00
51,300.00 51,300.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
369,815.10 369,815.10
20,999.83 20,999.83
119,126.28 119,126.28
96,217.38 96,217.38
28,188.86 28,188.86
24,697.98 24,697.98
3,732,064.56 659,045.42 4,391,109.98
783,034.56 783,034.56
30,000.00 30,000.00
1,320.00 1,320.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
369,815.10 369,815.10
20,999.83 20,999.83
119,126.28 119,126.28
106,908.20 106,908.20
28,188.86 28,188.86
24,697.98 24,697.98
3,989,764.56 669,736.24 4,659,500.80
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
4,948,595.96 579,987.89 5,528,583.85
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
1,890,000.00 1,890,000.00
42,750.00 42,750.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
5,270,720.96 593,351.42 5,864,072.38
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
2,268,000.00 2,268,000.00
51,300.00 51,300.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
96,217.38 96,217.38
29,061.58 29,061.58
27,752.50 27,752.50
5,657,270.96 715,663.13 6,372,934.09
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
106,908.20 106,908.20
29,061.58 29,061.58
27,752.50 27,752.50
5,914,970.96 726,353.95 6,641,324.91
1,160,051.20 1,160,051.20
60,000.00 60,000.00
4,400.00 4,400.00
3,150,000.00 3,150,000.00
71,250.00 71,250.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
133,635.25 133,635.25
35,170.62 35,170.62
30,807.02 30,807.02
6,804,111.20 808,062.36 7,612,173.56
1,160,051.20 1,160,051.20
60,000.00 60,000.00
4,400.00 4,400.00
3,780,000.00 3,780,000.00
85,500.00 85,500.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
160,362.30 160,362.30
35,170.62 35,170.62
30,807.02 30,807.02
7,448,361.20 834,789.41 8,283,150.61
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
770,000.00 770,000.00
364,000.00 364,000.00
368,000.00 368,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
4,690,595.96 579,987.89 5,270,583.85
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
1,890,000.00 1,890,000.00
42,750.00 42,750.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
80,181.15 80,181.15
22,865.26 22,865.26
23,127.08 23,127.08
5,270,720.96 593,351.42 5,864,072.38
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
2,268,000.00 2,268,000.00
51,300.00 51,300.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
96,217.38 96,217.38
29,061.58 29,061.58
27,752.50 27,752.50
5,657,270.96 715,663.13 6,372,934.09
928,040.96 928,040.96
48,000.00 48,000.00
3,520.00 3,520.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
415,632.90 415,632.90
20,999.83 20,999.83
125,998.95 125,998.95
106,908.20 106,908.20
29,061.58 29,061.58
27,752.50 27,752.50
5,914,970.96 726,353.95 6,641,324.91
1,160,051.20 1,160,051.20
60,000.00 60,000.00
4,400.00 4,400.00
3,150,000.00 3,150,000.00
71,250.00 71,250.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
660,000.00 660,000.00
364,000.00 364,000.00
736,000.00 736,000.00
461,450.70 461,450.70
20,999.83 20,999.83
125,998.95 125,998.95
133,635.25 133,635.25
35,170.62 35,170.62
30,807.02 30,807.02
6,804,111.20 808,062.36 7,612,173.56
696,030.72 696,030.72
48,000.00 48,000.00
3,520.00 3,520.00
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
880,000.00 880,000.00
364,000.00 364,000.00
552,000.00 552,000.00
346,906.20 346,906.20
20,999.83 20,999.83
99,271.90 99,271.90
66,817.63 66,817.63
22,865.26 22,865.26
23,127.08 23,127.08
4,752,585.72 579,987.89 5,332,573.61
725,032.00 725,032.00
45,000.00 45,000.00
2,640.00 2,640.00
2,520,000.00 2,520,000.00
57,000.00 57,000.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
577,500.00 577,500.00
325,000.00 325,000.00
322,000.00 322,000.00
78 369,815.10 369,893.10
20,999.83 20,999.83
119,126.28 119,126.28
106,908.20 106,908.20
28,188.86 28,188.86
24,697.98 24,697.98
5,172,660.00 669,736.24 5,842,396.24
EKISTING ) 0
966,612.66 966,612.66 8 41.66
49,999.50 49,999.50
3,666.67 3,666.67
1,575,000.00 1,575,000.00
35,625.00 35,625.00
327,600.00 327,600.00
120,960.00 120,960.00
149,850.00 149,850.00
687,500.00 687,500.00 8.93
379,166.67 379,166.67
1,150,000.00 1,150,000.00
491,363.18 491,363.18 8
26,727.05 26,727.05 0
209,998.25 209,998.25 3
66,817.63 66,817.63
27,115.41 27,115.41 0
13,557.71 13,557.71 1
5,445,980.50 835,579.22 6,281,559.71
5,800.26 5,800.26
150.00 150.00
36,000.00 36,000.00
8,550.00 8,550.00
3,900.00 3,900.00
1,344.00 1,344.00
1,665.00 1,665.00
11,781.72 11,781.72
1,527.26 1,527.26
1,527.26 1,527.26
1,527.26 1,527.26
523.63 523.63
785.45 785.45
57,409.26 17,672.58 75,081.84
16,500.00 16,500.00
300.00 300.00
43,200.00 43,200.00
950.00 950.00
5,362.50 5,362.50
2,016.00 2,016.00
2,775.00 2,775.00
19,439.84 19,439.84
2,519.98 2,519.98
2,519.98 2,519.98
2,519.98 2,519.98
872.72 872.72
1,309.08 1,309.08
71,103.50 29,181.57 100,285.08
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
210,000.00 210,000.00
43,200.00 43,200.00
51,054.12 51,054.12
29,781.57 29,781.57
3,403.61 3,403.61
3,403.61 3,403.61
253,200.00 87,642.91 340,842.91
210,000.00 210,000.00
585,000.00 585,000.00
130,908.00 130,908.00
30,545.20 30,545.20
8,727.20 8,727.20
795,000.00 170,180.40 965,180.40
210,000.00 210,000.00
114,075.00 114,075.00
109,395.00 109,395.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
433,470.00 168,544.05 602,014.05 228,911 OKE
210,000.00 210,000.00
132,600.00 132,600.00
106,080.00 106,080.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
448,680.00 168,544.05 617,224.05
210,000.00 210,000.00
158,925.00 158,925.00
101,400.00 101,400.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
470,325.00 168,544.05 638,869.05
210,000.00 210,000.00
196,950.00 196,950.00
94,575.00 94,575.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
501,525.00 168,544.05 670,069.05
210,000.00 210,000.00
260,325.00 260,325.00
82,485.00 82,485.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
552,810.00 168,544.05 721,354.05
210,000.00 210,000.00
382,200.00 382,200.00
61,230.00 61,230.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
653,430.00 168,544.05 821,974.05
210,000.00 210,000.00
59,475.00 59,475.00
45,583.23 45,583.23
95,940.00 95,940.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
410,998.23 168,544.05 579,542.28
78,750.00 78,750.00
189,150.00 189,150.00
96,748.08 96,748.08
91,260.00 91,260.00
157,089.60 157,089.60
61,090.40 61,090.40
6,981.76 6,981.76
10,385.37 10,385.37
455,908.08 235,547.13 691,455.21
144,000.00 144,000.00
59,475.00 59,475.00
45,583.23 45,583.23
95,940.00 95,940.00
98,181.00 98,181.00
57,272.25 57,272.25
6,545.40 6,545.40
6,545.40 6,545.40
344,998.23 168,544.05 513,542.28
0.00 0.00
10,140.00 10,140.00
8,775.00 8,775.00
17,672.58 17,672.58
10,309.01 10,309.01
1,221.81 1,221.81
1,221.81 1,221.81
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
3,991.65 3,991.65
3,100.90 3,100.90
6,435.00 6,435.00
32,727.00 32,727.00
19,090.75 19,090.75
2,181.80 2,181.80
2,181.80 2,181.80
0.00 0.00 0.00
0.00 0.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
0.00 0.00 0.00
105,000.00 105,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
137,827.50 80,181.15 218,008.65
125,000.00 125,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
157,827.50 80,181.15 238,008.65
120,000.00 120,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
152,827.50 80,181.15 233,008.65
140,000.00 140,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
172,827.50 80,181.15 253,008.65
130,000.00 130,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
34,363.35 34,363.35
3,927.24 3,927.24
2,618.16 2,618.16
162,827.50 80,181.15 243,008.65
65,000.00 65,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
7,636.30 7,636.30
3,927.24 3,927.24
2,618.16 2,618.16
97,827.50 53,454.10 151,281.60
60,000.00 60,000.00
9,067.50 9,067.50
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
7,636.30 7,636.30
3,927.24 3,927.24
2,618.16 2,618.16
92,827.50 53,454.10 146,281.60
198,000.00 198,000.00
7,800.00 7,800.00
3,510.00 3,510.00
20,250.00 20,250.00
39,272.40 39,272.40
26,727.05 26,727.05
3,054.52 3,054.52
2,618.16 2,618.16
229,560.00 71,672.13 301,232.13
54,000.00 54,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
61,922.50 77,999.35 139,921.85
50,000.00 50,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
57,922.50 77,999.35 135,921.85
0.00 0.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
0.00 0.00 0.00
46,750.00 46,750.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
54,672.50 77,999.35 132,671.85
60,500.00 60,500.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
68,422.50 77,999.35 146,421.85
54,000.00 54,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
61,922.50 77,999.35 139,921.85
65,000.00 65,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
72,922.50 77,999.35 150,921.85
60,000.00 60,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
67,922.50 77,999.35 145,921.85
62,000.00 62,000.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
69,922.50 77,999.35 147,921.85
63,250.00 63,250.00
5,850.00 5,850.00
1,852.50 1,852.50
220.00 220.00
65,454.00 65,454.00
3,818.15 3,818.15
4,363.60 4,363.60
4,363.60 4,363.60
71,172.50 77,999.35 149,171.85
M. 15
134,200.00 134,200.00
19,500.00 19,500.00
26,181.60 26,181.60 13,090.80
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44 4,363.60
153,700.00 44,945.08 198,645.08 17,454.40
159,700.00 159,700.00
19,500.00 19,500.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
179,200.00 44,945.08 224,145.08
60,000.00 60,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
79,500.00 67,417.62 146,917.62
66,000.00 66,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
85,500.00 67,417.62 152,917.62
64,000.00 64,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
83,500.00 67,417.62 150,917.62
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
48,000.00 48,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
67,500.00 67,417.62 134,917.62
66,000.00 66,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
85,500.00 67,417.62 152,917.62
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
58,000.00 58,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
77,500.00 67,417.62 144,917.62
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
58,000.00 58,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
77,500.00 67,417.62 144,917.62
48,000.00 48,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
67,500.00 67,417.62 134,917.62
58,000.00 58,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
77,500.00 67,417.62 144,917.62
60,000.00 60,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
79,500.00 67,417.62 146,917.62
66,000.00 66,000.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
85,500.00 67,417.62 152,917.62
0.00 0.00
19,500.00 19,500.00
39,272.40 39,272.40
22,908.90 22,908.90
2,618.16 2,618.16
2,618.16 2,618.16
0.00 0.00 0.00
61,600.00 61,600.00
27,105.00 27,105.00
5,460.00 5,460.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
94,165.00 29,454.30 123,619.30
61,600.00 61,600.00
18,476.25 18,476.25
7,410.00 7,410.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
87,486.25 29,454.30 116,940.55
61,600.00 61,600.00
14,010.75 14,010.75
7,800.00 7,800.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
83,410.75 29,454.30 112,865.05
61,600.00 61,600.00
11,212.50 11,212.50
8,385.00 8,385.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
81,197.50 29,454.30 110,651.80
61,600.00 61,600.00
9,438.00 9,438.00
8,775.00 8,775.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
79,813.00 29,454.30 109,267.30
123,200.00 123,200.00
32,126.25 32,126.25
17,745.00 17,745.00
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
173,071.25 58,908.60 231,979.85
123,200.00 123,200.00
25,886.25 25,886.25
18,135.00 18,135.00
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
167,221.25 58,908.60 226,129.85
123,200.00 123,200.00
9,828.00 9,828.00
18,037.50 18,037.50
8,527.48 8,527.48
39,272.40 39,272.40
15,272.60 15,272.60
1,745.44 1,745.44
2,618.16 2,618.16
159,592.98 58,908.60 218,501.58
30,800.00 30,800.00
2,193.75 2,193.75
4,875.00 4,875.00
2,325.67 2,325.67
10,472.64 10,472.64
3,818.15 3,818.15
436.36 436.36
654.54 654.54
40,194.43 15,381.69 55,576.12
8,307.00 8,307.00 12
3,315.00 3,315.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
11,622.00 26,727.05 38,349.05
7,581.60 7,581.60
4,485.00 4,485.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
12,066.60 33,708.81 45,775.41
6,084.00 6,084.00
4,680.00 4,680.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
10,764.00 33,708.81 44,472.81
5,054.40 5,054.40
5,070.00 5,070.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
10,124.40 33,708.81 43,833.21
2,925.00 2,925.00
3,900.00 3,900.00
1,550.45 1,550.45
23,563.44 23,563.44
9,163.56 9,163.56
1,047.26 1,047.26
1,570.90 1,570.90
8,375.45 35,345.16 43,720.61
487.50 487.50
2,535.00 2,535.00
5,236.32 5,236.32
3,054.52 3,054.52
3,490.88 3,490.88
349.09 349.09
3,022.50 12,130.81 15,153.31
4,212.00 4,212.00
1,170.00 1,170.00
19,636.20 19,636.20
7,636.30 7,636.30
872.72 872.72
1,309.08 1,309.08
5,382.00 29,454.30 34,836.30
6,181.50 6,181.50
2,340.00 2,340.00
19,636.20 19,636.20
11,454.45 11,454.45
1,309.08 1,309.08
1,309.08 1,309.08
8,521.50 33,708.81 42,230.31
3,168.75 3,168.75
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
3,168.75 22,472.54 25,641.29
780.00 780.00 0
390.00 390.00
45,817.80 45,817.80
26,727.05 26,727.05
3,054.52 3,054.52
3,054.52 3,054.52
1,170.00 78,653.89 79,823.89
6,318.00 6,318.00 8
3,705.00 3,705.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
10,023.00 26,727.05 36,750.05
1,794.00 1,794.00
1,860.54 1,860.54
2,730.00 2,730.00
13,090.80 13,090.80
11,454.45 11,454.45
1,309.08 1,309.08
872.72 872.72
6,384.54 26,727.05 33,111.59
3,009.60 3,009.60
4,514.40 4,514.40
1,832.71 1,832.71
2,125.20 2,125.20
366.54 366.54
218.18 218.18
7,524.00 4,542.63 12,066.63
4,959.90 4,959.90
14,500.00 14,500.00
1,600.00 1,600.00
3,000.00 3,000.00
825.00 825.00
13,090.80 13,090.80
15,180.00 15,180.00
2,618.16 2,618.16
872.72 872.72
24,884.90 31,761.68 56,646.58
22,100.00 22,100.00
3,480.00 3,480.00
13,090.80 13,090.80
15,180.00 15,180.00
2,618.16 2,618.16
872.72 872.72
25,580.00 31,761.68 57,341.68
9,818.10 9,818.10
0.00 0.00
0.00 0.00
218.18 218.18
0.00 10,036.28 10,036.28
2,528.00 2,528.00
400.00 400.00
2,618.16 2,618.16
2,024.00 2,024.00
349.09 349.09
218.18 218.18
2,928.00 5,209.43 8,137.43
4,500.00 4,500.00
5,049.00 5,049.00
12,325.00 12,325.00
4,581.78 4,581.78
3,795.00 3,795.00
654.54 654.54
218.18 218.18
21,874.00 9,249.50 31,123.50
17,967.60 17,967.60
8,250.00 8,250.00
8,000.00 8,000.00
0.00 0.00
3,036.00 3,036.00
1,396.35 1,396.35
218.18 218.18
34,217.60 4,650.53 38,868.13
5,425.00 5,425.00
6,545.40 6,545.40
0.00 0.00
0.00 0.00
523.63 523.63
5,425.00 7,069.03 12,494.03
4,155.00 4,155.00
1,580.00 1,580.00
400.00 400.00
165.00 165.00
10,472.64 10,472.64
8,096.00 8,096.00
1,396.35 1,396.35
218.18 218.18
6,300.00 20,183.17 26,483.17
120,000.00 120,000.00
3,327.60 3,327.60
1,309.08 1,309.08
10,120.00 10,120.00
174.54 174.54
218.18 218.18
123,327.60 11,821.80 135,149.40
2,970.00 2,970.00
165.00 165.00
1,309.08 1,309.08
10,120.00 10,120.00
174.54 174.54
872.72 872.72
3,135.00 12,476.34 15,611.34
2,970.00 2,970.00
165.00 165.00
11,000.00 11,000.00
16,363.50 16,363.50
11,385.00 11,385.00
1,963.62 1,963.62
654.54 654.54
14,135.00 30,366.66 44,501.66
5,625.00 5,625.00
7,524.00 7,524.00
7,590.00 7,590.00
1,309.08 1,309.08
6,545.40 6,545.40
436.36 436.36
20,739.00 8,290.84 29,029.84
7,524.00 7,524.00
7,590.00 7,590.00
1,309.08 1,309.08
6,545.40 6,545.40
436.36 436.36
15,114.00 8,290.84 23,404.84
TPLANK
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
68,500.00 68,500.00
106,820.00 106,820.00
26,705.00 26,705.00
3,300.00 3,300.00
18,327.12 18,327.12
30,545.20 30,545.20
6,981.76 6,981.76
1,221.81 1,221.81
205,325.00 57,075.89 262,400.89
59,500.00 59,500.00
106,820.00 106,820.00
26,705.00 26,705.00
3,300.00 3,300.00
18,327.12 18,327.12
30,545.20 30,545.20
6,981.76 6,981.76
1,221.81 1,221.81
196,325.00 57,075.89 253,400.89
106,820.00 106,820.00
26,705.00 26,705.00
3,300.00 3,300.00
4,959.90 4,959.90 9,919.80
16,363.50 16,363.50
7,636.30 7,636.30
4,363.60 4,363.60
1,221.81 1,221.81
141,784.90 34,545.11 176,330.01
20,150.00 20,150.00
300.00 300.00
4,123.60 4,123.60
11,454.45 11,454.45
1,134.54 1,134.54
349.09 349.09
1,125.00 1,125.00
20,450.00 18,186.68 38,636.68
13,976.00 13,976.00
300.00 300.00
3,095.97 3,095.97
8,590.84 8,590.84
855.27 855.27
261.82 261.82
2,125.00 2,125.00
16,401.00 12,803.89 29,204.89
20,150.00 20,150.00
300.00 300.00
3,095.97 3,095.97
8,590.84 8,590.84
855.27 855.27
261.82 261.82
2,125.00 2,125.00
22,575.00 12,803.89 35,378.89
10,648.00 10,648.00
150.00 150.00
1,963.62 1,963.62
5,345.41 5,345.41
610.90 610.90
349.09 349.09
10,798.00 8,269.02 19,067.02
28,500.00 28,500.00
450.00 450.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
28,950.00 15,490.78 44,440.78
313,087.50 313,087.50
150.00 150.00
52,363.20 52,363.20
61,090.40 61,090.40
6,981.76 6,981.76
3,490.88 3,490.88
313,237.50 123,926.24 437,163.74
24,934.00 24,934.00
6,050.00 6,050.00
6,545.40 6,545.40
3,818.15 3,818.15
436.36 436.36
436.36 436.36
30,984.00 11,236.27 42,220.27
10,500.00 10,500.00
150.00 150.00
3,272.70 3,272.70
3,818.15 3,818.15
436.36 436.36
261.82 261.82
10,650.00 7,789.03 18,439.03
112,200.00 112,200.00
1,500.00 1,500.00
9,818.10 9,818.10
19,090.75 19,090.75
2,181.80 2,181.80
6,545.40 6,545.40
113,700.00 37,636.05 151,336.05
91,560.00 91,560.00
1,500.00 1,500.00
9,818.10 9,818.10
19,090.75 19,090.75
2,181.80 2,181.80
6,545.40 6,545.40
93,060.00 37,636.05 130,696.05
122,080.00 122,080.00
3,750.00 3,750.00
13,090.80 13,090.80
22,908.90 22,908.90
2,618.16 2,618.16
872.72 872.72
125,830.00 39,490.58 165,320.58
166,320.00 166,320.00
1,500.00 1,500.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
167,820.00 23,999.80 191,819.80
100,980.00 100,980.00
1,500.00 1,500.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
102,480.00 23,999.80 126,479.80 38,965
106,920.00 106,920.00
1,500.00 1,500.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
108,420.00 23,999.80 132,419.80 38,965
169,400.00 169,400.00
750.00 750.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
170,150.00 23,999.80 194,149.80
102,850.00 102,850.00
750.00 750.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
103,600.00 23,999.80 127,599.80
108,900.00 108,900.00
750.00 750.00
6,545.40 6,545.40
15,272.60 15,272.60
1,745.44 1,745.44
436.36 436.36
109,650.00 23,999.80 133,649.80
224,400.00 224,400.00
1,500.00 1,500.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
225,900.00 87,621.09 313,521.09
= 62,704.22
= 78,380.27
= 94,056.33
369,600.00 369,600.00
1,500.00 1,500.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
371,100.00 87,621.09 458,721.09
= 91,744.22
= 114,680.27
= 137,616.33
AUN PINTU
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
22,959,750.00 22,959,750.00
18,750.00 18,750.00
14,300.00 14,300.00
458,178.00 458,178.00
1,603,623.00 1,603,623.00
183,271.20 183,271.20
30,545.20 30,545.20
22,992,800.00 2,275,617.40 25,268,417.40
16,940,000.00 16,940,000.00
18,750.00 18,750.00
14,300.00 14,300.00
458,178.00 458,178.00
1,603,623.00 1,603,623.00
183,271.20 183,271.20
30,545.20 30,545.20
16,973,050.00 2,275,617.40 19,248,667.40
11,880,000.00 11,880,000.00
18,750.00 18,750.00
14,300.00 14,300.00
392,724.00 392,724.00
1,374,534.00 1,374,534.00
157,089.60 157,089.60
26,181.60 26,181.60
11,913,050.00 1,950,529.20 13,863,579.20
11,220,000.00 11,220,000.00
18,750.00 18,750.00
14,300.00 14,300.00
392,724.00 392,724.00
1,374,534.00 1,374,534.00
157,089.60 157,089.60
26,181.60 26,181.60
11,253,050.00 1,950,529.20 13,203,579.20
834,900.00 834,900.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
842,050.00 325,088.20 1,167,138.20
374,000.00 374,000.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
381,150.00 325,088.20 706,238.20
385,000.00 385,000.00
141,570.00 141,570.00
4,290.00 4,290.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
531,310.00 260,070.56 791,380.56
233,750.00 233,750.00
141,570.00 141,570.00
4,290.00 4,290.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
380,060.00 260,070.56 640,130.56 114,193
247,500.00 247,500.00
141,570.00 141,570.00
4,290.00 4,290.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
393,810.00 260,070.56 653,880.56 114,193
292,600.00 292,600.00
60,800.00 60,800.00
163,635.00 163,635.00
572,722.50 572,722.50
65,454.00 65,454.00
10,909.00 10,909.00
353,400.00 812,720.50 1,166,120.50 114,193
BAL 3.5 CM
177,650.00 177,650.00
60,800.00 60,800.00
163,635.00 163,635.00
572,722.50 572,722.50
65,454.00 65,454.00
10,909.00 10,909.00
238,450.00 812,720.50 1,051,170.50 114,193
183,120.00 183,120.00
7,500.00 7,500.00
97,683.30 97,683.30
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
288,303.30 87,621.09 375,924.39 114,193
183,120.00 183,120.00
7,500.00 7,500.00
141,570.00 141,570.00
18,327.12 18,327.12
61,090.40 61,090.40
6,981.76 6,981.76
1,221.81 1,221.81
332,190.00 87,621.09 419,811.09 114,193
233,750.00 233,750.00
29,348.55 29,348.55
71.50 71.50
3,000.00 3,000.00
19,636.20 19,636.20
114,544.50 114,544.50
17,454.40 17,454.40
1,745.44 1,745.44
266,170.05 153,380.54 419,550.59
231,000.00 231,000.00
2,860.00 2,860.00
16,000.00 16,000.00
19,636.20 19,636.20
91,635.60 91,635.60
10,472.64 10,472.64
1,745.44 1,745.44
249,860.00 123,489.88 373,349.88
140,250.00 140,250.00
2,860.00 2,860.00
16,000.00 16,000.00
19,636.20 19,636.20
91,635.60 91,635.60
10,472.64 10,472.64
1,745.44 1,745.44
159,110.00 123,489.88 282,599.88
500,940.00 500,940.00
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
505,230.00 260,070.56 765,300.56
369,600.00 369,600.00
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
373,890.00 260,070.56 633,960.56
224,400.00 224,400.00
4,290.00 4,290.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
228,690.00 260,070.56 488,760.56
1,335,840.00 1,335,840.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
1,342,990.00 325,088.20 1,668,078.20
985,600.00 985,600.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
992,750.00 325,088.20 1,317,838.20
598,400.00 598,400.00
7,150.00 7,150.00
65,454.00 65,454.00
229,089.00 229,089.00
26,181.60 26,181.60
4,363.60 4,363.60
605,550.00 325,088.20 930,638.20
394,240.00 394,240.00
68,750.00 68,750.00
7,150.00 7,150.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
470,590.00 260,070.56 730,660.56
233,750.00 233,750.00
68,750.00 68,750.00
4,290.00 4,290.00
450.00 450.00
52,363.20 52,363.20
183,271.20 183,271.20
20,945.28 20,945.28
3,490.88 3,490.88
307,240.00 260,070.56 567,310.56
561,000.00 561,000.00
2,250.00 2,250.00
43,854.18 43,854.18
152,726.00 152,726.00
17,454.40 17,454.40
29,236.12 29,236.12
563,250.00 243,270.70 806,520.70
1,252,350.00 1,252,350.00
2,250.00 2,250.00
43,854.18 43,854.18
152,726.00 152,726.00
17,454.40 17,454.40
29,236.12 29,236.12
1,254,600.00 243,270.70 1,497,870.70
261,800.00 261,800.00
2,250.00 2,250.00
9,818.10 9,818.10
34,363.35 34,363.35
3,927.24 3,927.24
698.18 698.18
264,050.00 48,806.87 312,856.87
AYU KAMPER
261,800.00 261,800.00
121,750.20 121,750.20
8,008.00 8,008.00
2,250.00 2,250.00
9,818.10 9,818.10
34,363.35 34,363.35
3,927.24 3,927.24
698.18 698.18
393,808.20 48,806.87 442,615.07
YU KAMPER
261,800.00 261,800.00
59,125.00 59,125.00
8,008.00 8,008.00
22,500.00 22,500.00
13,090.80 13,090.80
45,817.80 45,817.80
5,236.32 5,236.32
872.72 872.72
351,433.00 65,017.64 416,450.64
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
16,940,000.00 16,940,000.00
84,000.00 84,000.00
180,000.00 180,000.00
261,816.00 261,816.00 744
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
17,204,000.00 1,300,352.80 18,504,352.80 4,856,250
10,890,000.00 10,890,000.00
84,000.00 84,000.00
180,000.00 180,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
11,154,000.00 1,300,352.80 12,454,352.80 4,856,250
10,285,000.00 10,285,000.00
84,000.00 84,000.00
180,000.00 180,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
10,549,000.00 1,300,352.80 11,849,352.80 4,856,250
8,393,000.00 8,393,000.00
84,000.00 84,000.00
180,000.00 180,000.00
261,816.00 261,816.00
916,356.00 916,356.00
104,726.40 104,726.40
17,454.40 17,454.40
8,657,000.00 1,300,352.80 9,957,352.80 4,856,250
258,720.00 258,720.00
19,360.00 19,360.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
281,830.00 22,581.63 304,411.63
157,080.00 157,080.00
19,360.00 19,360.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
180,190.00 22,581.63 202,771.63
157,080.00 157,080.00
18,000.00 18,000.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
178,830.00 22,581.63 201,411.63
166,320.00 166,320.00
19,360.00 19,360.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
189,430.00 22,581.63 212,011.63 9,240
128,184.00 128,184.00
19,360.00 19,360.00
3,750.00 3,750.00
9,818.10 9,818.10
11,454.45 11,454.45
872.72 872.72
436.36 436.36
151,294.00 22,581.63 173,875.63
10,890,000.00 10,890,000.00
45,000.00 45,000.00
180,000.00 180,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
11,115,000.00 780,211.68 11,895,211.68
10,285,000.00 10,285,000.00
45,000.00 45,000.00
180,000.00 180,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
10,510,000.00 780,211.68 11,290,211.68
8,393,000.00 8,393,000.00
45,000.00 45,000.00
180,000.00 180,000.00
157,089.60 157,089.60
549,813.60 549,813.60
62,835.84 62,835.84
10,472.64 10,472.64
8,618,000.00 780,211.68 9,398,211.68
112,200.00 112,200.00
2,250.00 2,250.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
114,450.00 15,490.78 129,940.78
74,800.00 74,800.00
750.00 750.00
3,272.70 3,272.70
3,818.15 3,818.15
436.36 436.36
174.54 174.54
75,550.00 7,701.75 83,251.75
118,800.00 118,800.00
2,250.00 2,250.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
121,050.00 15,490.78 136,540.78
138,600.00 138,600.00
2,250.00 2,250.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
436.36 436.36
140,850.00 15,490.78 156,340.78
55,000.00 55,000.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
55,000.00 16,941.68 71,941.68
32,500.00 32,500.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
32,500.00 16,941.68 49,441.68
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 16,941.68
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
44,000.00 44,000.00
450.00 450.00
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
44,450.00 22,472.54 66,922.54
80,000.00 80,000.00
450.00 450.00
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
872.72 872.72
80,450.00 22,472.54 102,922.54
0.00 0.00
9,818.10 9,818.10
5,727.22 5,727.22
698.18 698.18
698.18 698.18
0.00 0.00 0.00
30,000.00 30,000.00
7,800.00 7,800.00
6,240.00 6,240.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
44,040.00 43,374.18 87,414.18
37,500.00 37,500.00
7,800.00 7,800.00
6,240.00 6,240.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
51,540.00 43,374.18 94,914.18
30,000.00 30,000.00
7,800.00 7,800.00
6,240.00 6,240.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
174.54 174.54
44,040.00 43,374.18 87,414.18
46,200.00 46,200.00
450.00 450.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
46,650.00 13,134.44 59,784.44
29,700.00 29,700.00
450.00 450.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
30,150.00 13,134.44 43,284.44
28,050.00 28,050.00
450.00 450.00
2,749.07 2,749.07
9,163.56 9,163.56
1,047.26 1,047.26
174.54 174.54
28,500.00 13,134.44 41,634.44
64,350.00 64,350.00
2,580.00 2,580.00
9,163.56 9,163.56
5,727.22 5,727.22
698.18 698.18
698.18 698.18
66,930.00 16,287.14 83,217.14
77,220.00 77,220.00
2,580.00 2,580.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
79,800.00 15,730.78 95,530.78
96,525.00 96,525.00
2,580.00 2,580.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
99,105.00 15,730.78 114,835.78
36,575.00 36,575.00
2,580.00 2,580.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
39,155.00 15,730.78 54,885.78
43,890.00 43,890.00
2,580.00 2,580.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
46,470.00 15,730.78 62,200.78
33,264.00 33,264.00
2,580.00 2,580.00
9,163.56 9,163.56
5,116.32 5,116.32
610.90 610.90
610.90 610.90
35,844.00 15,501.69 51,345.69
40,392.00 40,392.00
2,580.00 2,580.00
9,163.56 9,163.56
5,116.32 5,116.32
610.90 610.90
610.90 610.90
42,972.00 15,501.69 58,473.69
159,390.00 159,390.00
2,700.00 2,700.00
5,498.14 5,498.14
9,545.38 9,545.38
1,134.54 1,134.54
349.09 349.09
162,090.00 16,527.14 178,617.13
90,200.00 90,200.00
2,700.00 2,700.00
5,498.14 5,498.14
9,545.38 9,545.38
1,134.54 1,134.54
349.09 349.09
92,900.00 16,527.14 109,427.14
21,000.00 21,000.00
750.00 750.00
13,162.50 13,162.50
6,240.00 6,240.00
13,500.00 13,500.00
26,181.60 26,181.60
15,272.60 15,272.60
1,745.44 1,745.44
1,745.44 1,745.44
54,652.50 44,945.08 99,597.58
84,000.00 84,000.00
300.00 300.00
7,854.48 7,854.48
4,581.78 4,581.78
523.63 523.63
523.63 523.63
84,300.00 13,483.52 97,783.52
11,250.00 11,250.00
600.00 600.00
9,818.10 9,818.10
5,345.41 5,345.41
698.18 698.18
523.63 523.63
11,850.00 16,385.32 28,235.32
SIRAN
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
196,362.00 196,362.00
7,854.48 7,854.48
0.00 204,216.48 204,216.48
130,908.00 130,908.00
17,454.40 17,454.40
0.00 148,362.40 148,362.40
8,181.75 8,181.75
1,090.90 1,090.90
0.00 9,272.65 9,272.65
6,545.40 6,545.40
872.72 872.72
0.00 7,418.12 7,418.12
32,727.00 32,727.00
4,363.60 4,363.60
0.00 37,090.60 37,090.60
pakai lagi )
13,090.80 13,090.80
7,636.30 7,636.30
872.72 872.72
1,745.44 1,745.44
0.00 23,345.26 23,345.26
dak dipakai lagi )
9,818.10 9,818.10
5,727.22 5,727.22
654.54 654.54
1,309.08 1,309.08
0.00 17,508.95 17,508.95
n dipakai lagi )
261,816.00 261,816.00
458,178.00 458,178.00
52,363.20 52,363.20
0.00 772,357.20 772,357.20
6,545.40 6,545.40
22,908.90 22,908.90
2,618.16 2,618.16
872.72 872.72
0.00 32,945.18 32,945.18
9,818.10 9,818.10
1,309.08 1,309.08
0.00 11,127.18 11,127.18
a = 65,454.00
809.25
1,190.07
1,666.10
2,618.16
3,570.22
436,381.82 436,381.82
29,061.58 29,061.58
0.00 465,443.39 465,443.39 10,472,476
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
2,750,000.00 2,750,000.00
1,100,000.00 1,100,000.00
215,998.20 215,998.20
83,999.30 83,999.30
87.27 87.27
13,963.52 13,963.52
3,850,000.00 314,048.29 4,164,048.29
272,470.00 272,470.00
5,850.00 5,850.00
1,950.00 1,950.00
65,454.00 65,454.00
114,544.50 114,544.50
130,908.00 130,908.00
13,963.52 13,963.52
280,270.00 324,870.02 605,140.02
1,625,000.00 1,625,000.00
48,750.00 48,750.00
5,850.00 5,850.00
1,950.00 1,950.00
65,454.00 65,454.00
76,363.00 76,363.00
8,727.20 8,727.20
8,727.20 8,727.20
1,681,550.00 159,271.40 1,840,821.40
298,000.00 298,000.00
35,760.00 35,760.00
5,850.00 5,850.00
1,950.00 1,950.00
78,544.80 78,544.80
110,726.35 110,726.35
13,090.80 13,090.80
8,727.20 8,727.20
341,560.00 211,089.15 552,649.15
0.00 0.00
5,850.00 5,850.00
1,950.00 1,950.00
137,453.40 137,453.40
57,272.25 57,272.25
6,109.04 6,109.04
9,599.92 9,599.92
0.00 0.00 0.00
0.00 0.00
0.00 0.00
5,850.00 5,850.00
1,950.00 1,950.00
117,817.20 117,817.20
206,180.10 206,180.10
47,126.88 47,126.88
9,599.92 9,599.92
0.00 0.00 0.00
93,333.33 93,333.33
180,000.00 180,000.00
117,000.00 117,000.00
5,850.00 5,850.00
58,500.00 58,500.00
392,724.00 392,724.00
229,089.00 229,089.00
26,181.60 26,181.60
26,181.60 26,181.60
454,683.33 674,176.20 1,128,859.53
691,230.07 691,230.07
1,908,000.00 1,908,000.00
250,000.00 250,000.00
284,923.01 284,923.01
229,089.00 229,089.00
114,544.50 114,544.50
78,544.80 78,544.80
78,544.80 78,544.80
3,134,153.08 500,723.10 3,634,876.18
0.00 0.00
0.00 0.00
0.00 0.00
5,727.22 5,727.22
65,454.00 65,454.00
21,818.00 21,818.00
0.00 0.00 0.00
0.00 0.00
0.00 0.00
196,362.00 196,362.00
343,633.50 343,633.50
78,544.80 78,544.80
78,544.80 78,544.80
0.00 0.00 0.00
60,000.00 60,000.00
13,860.00 13,860.00
3,822.00 3,822.00
10,920.00 10,920.00
2,400.00 2,400.00
9,163.56 9,163.56
5,345.41 5,345.41
610.90 610.90
610.90 610.90
91,002.00 15,730.78 106,732.78
65,000.00 65,000.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
376,170.83 42,697.83 418,868.66
31,900.00 31,900.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
343,070.83 42,697.83 385,768.66
41,250.00 41,250.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
352,420.83 42,697.83 395,118.66
61,600.00 61,600.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
372,770.83 42,697.83 415,468.66
180,000.00 180,000.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00
6,900.00 6,900.00
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
491,170.83 42,697.83 533,868.66
370,000.00 370,000.00
282,333.33 282,333.33
10,042.50 10,042.50
11,895.00 11,895.00 5
6,900.00 6,900.00 321
24,872.52 24,872.52
14,508.97 14,508.97
1,658.17 1,658.17
1,658.17 1,658.17
681,170.83 42,697.83 723,868.66
0 CM ) TINGGI 35 CM
744,333.33 744,333.33
42,900.00 42,900.00
13,650.00 13,650.00
12,950.00 12,950.00
19,200.00 19,200.00
13,440.00 13,440.00
209,452.80 209,452.80
77,508.44 77,508.44
130.91 130.91
1,396.35 1,396.35
846,473.33 288,488.51 1,134,961.84
5 CM ) TINGGI 50 CM
128,333.33 128,333.33
75,075.00 75,075.00
25,350.00 25,350.00
3,700.00 3,700.00
31,200.00 31,200.00
20,160.00 20,160.00
92,944.68 92,944.68
36,119.70 36,119.70
4,101.78 4,101.78
6,196.31 6,196.31
283,818.33 139,362.48 423,180.81
0 CM ) TINGGI 65 CM
190,446.67 190,446.67
111,150.00 111,150.00
35,880.00 35,880.00
6,105.00 6,105.00
58,200.00 58,200.00
26,880.00 26,880.00
141,380.64 141,380.64
54,981.36 54,981.36
6,283.58 6,283.58
9,425.38 9,425.38
428,661.67 212,070.96 640,732.63
302,500.00 302,500.00
105,875.00 105,875.00
1,963.62 1,963.62
22,908.90 22,908.90
2,618.16 2,618.16
130.91 130.91
408,375.00 27,621.59 435,996.59
760,000.00 760,000.00
266,000.00 266,000.00
1,963.62 1,963.62
22,908.90 22,908.90
2,618.16 2,618.16
130.91 130.91
1,026,000.00 27,621.59 1,053,621.59
17,500.00 17,500.00
68.75 68.75
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
17,568.75 9,599.92 27,168.67
20,000.00 20,000.00
68.75 68.75
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
20,068.75 9,599.92 29,668.67
10,500.00 10,500.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
10,500.00 9,599.92 20,099.92
291,000.00 291,000.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
436.36 436.36
291,000.00 9,599.92 300,599.92
7,690.85 7,690.85
60,000.00 60,000.00
149,615.10 149,615.10
9,818.10 9,818.10
67,690.85 159,433.20 227,124.05
10,254.46 10,254.46
65,000.00 65,000.00
149,615.10 149,615.10
22,908.90 22,908.90
75,254.46 172,524.00 247,778.46
KACA
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
114,000.00 114,000.00
654.54 654.54
38,181.50 38,181.50
872.72 872.72
4,363.60 4,363.60
114,000.00 44,072.36 158,072.36
390,000.00 390,000.00
327.27 327.27
38,181.50 38,181.50
436.36 436.36
21.82 21.82
390,000.00 38,966.95 428,966.95
72,600.00 72,600.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
72,600.00 13,810.79 86,410.79
54,450.00 54,450.00
654.54 654.54
7,636.30 7,636.30
872.72 872.72
43.64 43.64
54,450.00 9,207.20 63,657.20
48,000.00 48,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
48,000.00 13,810.79 61,810.79
11,000.00 11,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
11,000.00 13,810.79 24,810.79
120,758.00 120,758.00
1,309.08 1,309.08
15,272.60 15,272.60
1,745.44 1,745.44
87.27 87.27
120,758.00 18,414.39 139,172.39
80,526.00 80,526.00
1,309.08 1,309.08
15,272.60 15,272.60
1,745.44 1,745.44
87.27 87.27
80,526.00 18,414.39 98,940.39
257,000.00 257,000.00
3,272.70 3,272.70
38,181.50 38,181.50
4,363.60 4,363.60
218.18 218.18
257,000.00 46,035.98 303,035.98
280,000.00 280,000.00
3,927.24 3,927.24
45,817.80 45,817.80
5,236.32 5,236.32
261.82 261.82
280,000.00 55,243.18 335,243.18
75,000.00 75,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
75,000.00 13,810.79 88,810.79
95,000.00 95,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
95,000.00 13,810.79 108,810.79
250,000.00 250,000.00
1,079.99 1,079.99
12,599.90 12,599.90
1,439.99 1,439.99
65.45 65.45
250,000.00 15,185.33 265,185.33
85,000.00 85,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
85,000.00 13,810.79 98,810.79
104,665.00 104,665.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
104,665.00 13,810.79 118,475.79
350,000.00 350,000.00
1,079.99 1,079.99
12,599.90 12,599.90
1,439.99 1,439.99
65.45 65.45
350,000.00 15,185.33 365,185.33
105,000.00 105,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
105,000.00 13,810.79 118,810.79
125,000.00 125,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
125,000.00 13,810.79 138,810.79
90,000.00 90,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
90,000.00 13,810.79 103,810.79
115,000.00 115,000.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
115,000.00 13,810.79 128,810.79
611,050.00 611,050.00
981.81 981.81
11,454.45 11,454.45
1,309.08 1,309.08
65.45 65.45
611,050.00 13,810.79 624,860.79
MUNIUM
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
764,644.00 764,644.00
42,545.10 42,545.10
49,635.95 49,635.95
5,672.68 5,672.68
2,792.70 2,792.70
764,644.00 100,646.43 865,290.43
375,125.00 375,125.00
78,544.80 78,544.80
91,635.60 91,635.60
10,472.64 10,472.64
523.63 523.63
375,125.00 181,176.67 556,301.67
445,000.00 445,000.00
68,726.70 68,726.70
114,544.50 114,544.50
9,163.56 9,163.56
453.81 453.81
445,000.00 192,888.57 637,888.57
922,000.00 922,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
922,000.00 158,525.22 1,080,525.22
575,000.00 575,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
575,000.00 158,525.22 733,525.22
210,000.00 210,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
210,000.00 158,525.22 368,525.22
230,000.00 230,000.00
68,726.70 68,726.70
80,181.15 80,181.15
9,163.56 9,163.56
453.81 453.81
230,000.00 158,525.22 388,525.22
K. 008a
222,640.00 222,640.00
78,544.80 78,544.80
91,635.60 91,635.60
1,047.26 1,047.26
52.36 52.36
222,640.00 171,280.03 393,920.03
32,500.00 32,500.00
300.00 300.00
16,830.00 16,830.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
49,630.00 15,098.06 64,728.06
13,500.00 13,500.00
300.00 300.00
16,830.00 16,830.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
30,630.00 15,098.06 45,728.06
24,500.00 24,500.00
300.00 300.00
16,830.00 16,830.00
6,545.40 6,545.40
7,636.30 7,636.30
872.72 872.72
43.64 43.64
41,630.00 15,098.06 56,728.06
18,600.00 18,600.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
116,010.00 62,290.39 178,300.39
24,600.00 24,600.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
122,010.00 62,290.39 184,300.39
27,000.00 27,000.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
124,410.00 62,290.39 186,700.39
34,500.00 34,500.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
131,910.00 62,290.39 194,200.39
37,500.00 37,500.00
225.00 225.00
89,760.00 89,760.00
7,425.00 7,425.00
9,818.10 9,818.10
30,545.20 30,545.20
21,818.00 21,818.00
109.09 109.09
134,910.00 62,290.39 197,200.39
39,375.00 39,375.00
225.00 225.00
188,100.00 188,100.00
13,090.80 13,090.80
30,545.20 30,545.20
2,181.80 2,181.80
872.72 872.72
227,700.00 46,690.52 274,390.52
16,100.00 16,100.00
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
16,100.00 9,294.47 25,394.47
16,100.00 16,100.00
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
16,100.00 9,294.47 25,394.47
148,500.00 148,500.00
3,927.24 3,927.24
4,581.78 4,581.78
523.63 523.63
261.82 261.82
148,500.00 9,294.47 157,794.47
N ACCESSORIES
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
5,500.00 5,500.00
5,127.23 5,127.23
1,708.79 1,708.79
0.00 0.00
0.00 0.00
3,709.06 3,709.06
850.00 850.00
87.272 87.27
763.63 763.63
981.81 981.81
87.27 87.27
750.00 750.00
1,750.00 1,750.00
350.00 350.00
16,895.08 4,769.98 21,665.06
9,400.00 9,400.00
6,152.68 6,152.68
1,367.03 1,367.03
5,551.38 5,551.38
898.90 898.90
2,967.25 2,967.25
850.00 850.00
87.272 87.27
763.63 763.63
1,636.35 1,636.35
87.27 87.27
750.00 750.00
2,000.00 2,000.00
350.00 350.00
27,187.24 5,674.52 32,861.76
21,200.00 21,200.00
9,613.56 9,613.56
2,135.98 2,135.98
8,605.24 8,605.24
1,404.53 1,404.53
4,636.33 4,636.33
900.00 900.00
87.272 87.27
763.63 763.63
2,290.89 2,290.89
174.54 174.54
2,549.55 2,549.55
5,400.00 5,400.00
400.00 400.00
48,495.64 11,665.88 60,161.52
28,000.00 28,000.00
10,254.46 10,254.46
2,349.58 2,349.58
8,505.92 8,505.92
1,404.53 1,404.53
5,099.96 5,099.96
900.00 900.00
113.454 113.45
992.72 992.72
2,618.16 2,618.16
261.82 261.82
2,673.25 2,673.25
5,400.00 5,400.00
400.00 400.00
56,514.45 12,459.40 68,973.85
57,100.00 57,100.00
13,843.52 13,843.52
3,075.81 3,075.81
12,025.05 12,025.05
2,022.53 2,022.53
6,676.31 6,676.31
1,000.00 1,000.00
130.908 130.91
1,145.45 1,145.45
3,927.24 3,927.24
349.09 349.09
3,988.96 3,988.96
6,500.00 6,500.00
450.00 450.00
95,743.22 16,491.64 112,234.86
84,400.00 84,400.00
15,381.69 15,381.69
3,588.45 3,588.45
11,542.25 11,542.25
2,022.53 2,022.53
7,789.03 7,789.03
1,000.00 1,000.00
174.544 174.54
1,145.45 1,145.45
4,581.78 4,581.78
436.36 436.36
5,476.47 5,476.47
6,500.00 6,500.00
450.00 450.00
125,723.94 18,764.60 144,488.54
180,000.00 180,000.00
23,092.17 23,092.17
4,186.53 4,186.53
14,729.34 14,729.34
2,752.89 2,752.89
9,087.20 9,087.20
1,100.00 1,100.00
218.180 218.18
1,909.08 1,909.08
5,236.32 5,236.32
523.63 523.63
9,271.30 9,271.30
7,000.00 7,000.00
500.00 500.00
234,948.12 24,658.50 259,606.62
277,700.00 277,700.00
28,904.49 28,904.49
5,126.36 5,126.36
18,067.20 18,067.20
3,595.61 3,595.61
11,127.18 11,127.18
1,500.00 1,500.00
261.816 261.82
2,290.89 2,290.89
5,890.86 5,890.86
567.27 567.27
14,294.75 14,294.75
7,750.00 7,750.00
600.00 600.00
346,020.83 31,655.58 377,676.41
433,500.00 433,500.00
33,931.35 33,931.35
5,767.15 5,767.15
21,555.82 21,555.82
4,550.69 4,550.69
12,518.08 12,518.08
1,600.00 1,600.00
349.088 349.09
3,054.52 3,054.52
6,545.40 6,545.40
610.90 610.90
21,913.84 21,913.84
8,000.00 8,000.00
600.00 600.00
513,423.10 41,073.75 554,496.85
692,300.00 692,300.00
40,843.30 40,843.30
6,835.14 6,835.14
25,195.22 25,195.22
5,618.14 5,618.14
14,836.24 14,836.24
2,000.00 2,000.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
29,184.46 29,184.46
10,000.00 10,000.00
650.00 650.00
787,628.03 52,571.80 840,199.83
1,113,100.00 1,113,100.00
52,782.11 52,782.11
8,202.17 8,202.17
32,926.30 32,926.30
8,090.11 8,090.11
17,803.49 17,803.49
2,200.00 2,200.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
40,914.68 40,914.68
12,000.00 12,000.00
650.00 650.00
1,235,104.18 66,302.03 1,301,406.21
726,000.00 726,000.00
39,600.00 39,600.00
24,000.00 24,000.00
12,000.00 12,000.00
3,606.72 3,606.72
218,500.00 218,500.00
5,879.95 5,879.95
10,079.916 10,079.92
1,023,706.72 15,959.87 1,039,666.59
240,000.00 240,000.00
12,000.00 12,000.00
3,606.72 3,606.72
218,500.00 218,500.00
5,345.41 5,345.41
9,818.100 9,818.10
474,106.72 15,163.51 489,270.23
141,737.50 141,737.50
12,000.00 12,000.00
2,531.03 2,531.03
218,500.00 218,500.00
2,672.71 2,672.71
4,909.050 4,909.05
374,768.53 7,581.76 382,350.29
1,064,800.00 1,064,800.00
48,000.00 48,000.00
24,000.00 24,000.00
15,000.00 15,000.00
3,859.83 3,859.83
218,500.00 218,500.00
8,781.75 8,781.75
19,636.200 19,636.20
1,374,159.83 28,417.95 1,402,577.77
1,464,000.00 1,464,000.00
52,800.00 52,800.00
24,000.00 24,000.00
18,000.00 18,000.00
6,454.14 6,454.14
218,500.00 218,500.00
11,759.90 11,759.90
20,159.832 20,159.83
3,316.336 3,316.34
1,783,754.14 35,236.07 1,818,990.21
2,795,100.00 2,795,100.00
55,440.00 55,440.00
80,000.00 80,000.00
24,000.00 24,000.00
11,073.27 11,073.27
218,500.00 218,500.00
17,639.85 17,639.85
40,319.664 40,319.66
5,061.776 5,061.78
3,184,113.27 63,021.29 3,247,134.57
4,070,000.00 4,070,000.00
81,600.00 81,600.00
80,000.00 80,000.00
24,000.00 24,000.00
18,982.75 18,982.75
218,500.00 218,500.00
23,519.80 23,519.80
40,319.664 40,319.66
6,719.944 6,719.94
4,493,082.75 70,559.41 4,563,642.16 4,321,142.16
7,690,909.00 7,690,909.00
85,200.00 85,200.00
80,000.00 80,000.00
24,000.00 24,000.00
27,904.65 27,904.65
218,500.00 218,500.00
44,977.81 44,977.81
77,104.812 77,104.81
12,828.984 12,828.98
8,126,513.65 134,911.60 8,261,425.25
19,250,000.00 19,250,000.00
106,800.00 106,800.00
80,000.00 80,000.00
24,000.00 24,000.00
37,965.50 37,965.50
218,500.00 218,500.00
68,421.25 68,421.25
114,020.868 114,020.87
19,548.928 19,548.93
19,717,265.50 201,991.04 19,919,256.55 19,676,756.55
0 0
135,600.00 135,600.00
80,000.00 80,000.00
24,000.00 24,000.00
88,586.18 88,586.18
218,500.00 218,500.00
68,421.25 68,421.25
122,726.250 122,726.25
21,818.000 21,818.00
546,686.18 212,965.50 759,651.68 517,152
35,203.34 35,203.34
30,174.29 30,174.29
0.00 65,377.64 65,377.64
15,098.00 15,098.00
8,120.36 8,120.36
23,218.36 0.00 23,218.36
20,300.00 20,300.00
960.00 960.00
3,606.72 3,606.72
1,527.26 1,527.26 2,290.89
2,618.16 2,618.16 3,927.24
24,866.72 4,145.42 29,012.14 10,784.85
68,700.00 68,700.00
2,340.00 2,340.00
3,606.72 3,606.72
1,909.08 1,909.08 2,863.61
3,272.70 3,272.70 4,909.05
74,646.72 5,181.78 79,828.50 13,719.39
68,700.00 68,700.00
1,120.00 1,120.00
3,606.72 3,606.72
1,909.08 1,909.08 2,863.61
3,272.70 3,272.70 4,909.05
73,426.72 5,181.78 78,608.50 12,499.39
338,100.00 338,100.00
1,040.00 1,040.00
3,859.83 3,859.83
2,901.79 2,901.79 4,352.69
4,974.50 4,974.50 7,461.76
342,999.83 7,876.30 350,876.12 16,714.27
598,200.00 598,200.00
1,320.00 1,320.00
3,859.83 3,859.83
2,901.79 2,901.79 4,352.69
4,974.50 4,974.50 7,461.76
603,379.83 7,876.30 611,256.12 16,994.27
644,800.00 644,800.00
1,480.00 1,480.00
3,859.83 3,859.83
2,901.79 2,901.79 4,352.69
4,974.50 4,974.50 7,461.76
650,139.83 7,876.30 658,016.12 17,154.27
739,000.00 739,000.00
1,680.00 1,680.00
6,454.14 6,454.14
4,887.23 4,887.23 7,330.85
8,378.11 8,378.11 12,567.17
698.18 698.18 1,047.26
747,134.14 13,963.52 761,097.66 29,079.42
692,100.00 692,100.00
1,600.00 1,600.00
6,454.14 6,454.14
4,887.23 4,887.23 7,330.85
8,378.11 8,378.11 12,567.17
698.18 698.18 1,047.26
700,154.14 13,963.52 714,117.66 28,999.42
692,100.00 692,100.00
1,520.00 1,520.00
6,454.14 6,454.14
4,887.23 4,887.23 7,330.85
8,378.11 8,378.11 12,567.17
698.18 698.18 1,047.26
700,074.14 13,963.52 714,037.66 28,919.42
0 0
1,360.00 1,360.00
6,454.14 6,454.14
4,887.23 4,887.23 7,330.85
8,378.11 8,378.11 12,567.17
698.18 698.18 1,047.26
7,814.14 13,963.52 21,777.66 28,759.42
1,635,700.00 1,635,700.00
2,400.00 2,400.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
1,649,173.27 16,690.77 1,665,864.04 38,509.43
1,465,500.00 1,465,500.00
2,160.00 2,160.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
1,478,733.27 16,690.77 1,495,424.04 38,269.43
1,676,200.00 1,676,200.00
2,080.00 2,080.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
1,689,353.27 16,690.77 1,706,044.04 38,189.43
0.00 0.00
2,000.00 2,000.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
13,073.27 16,690.77 29,764.04 38,109.43
0.00 0.00
1,600.00 1,600.00
240.00 240.00
11,073.27 11,073.27
5,803.59 5,803.59 8,705.38
10,014.46 10,014.46 15,021.69
872.72 872.72 1,309.08
12,913.27 16,690.77 29,604.04 37,949.43
1,828,270.00 1,828,270.00
3,000.00 3,000.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
1,850,252.75 33,370.63 1,883,623.38 72,038.70
1,584,125.00 1,584,125.00
2,800.00 2,800.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
1,605,907.75 33,370.63 1,639,278.38 71,838.70
1,407,485.00 1,407,485.00
2,560.00 2,560.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
1,429,027.75 33,370.63 1,462,398.38 71,598.70
1,305,595.00 1,305,595.00
2,480.00 2,480.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
1,327,057.75 33,370.63 1,360,428.38 71,518.70
1,305,595.00 1,305,595.00
2,400.00 2,400.00
18,982.75 18,982.75
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,658.17 1,658.17 2,487.25
21,382.75 33,370.63 54,753.38 71,438.70
3,061,645.00 3,061,645.00
3,600.00 3,600.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
3,093,149.65 52,854.11 3,146,003.75 ###
0.00 0.00
3,400.00 3,400.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
31,304.65 52,854.11 84,158.75 ###
0.00 0.00
3,200.00 3,200.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
31,104.65 52,854.11 83,958.75 ###
0.00 0.00
2,960.00 2,960.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
30,864.65 52,854.11 83,718.75 ###
0.00 0.00
2,880.00 2,880.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
30,784.65 52,854.11 83,638.75 ###
0.00 0.00
2,800.00 2,800.00
27,904.65 27,904.65
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
4,974.50 4,974.50 7,461.76
30,704.65 52,854.11 83,558.75 ###
4,612,995.00 4,612,995.00
6,000.00 6,000.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
4,656,960.50 70,264.87 4,727,225.37 ###
0.00 0.00
5,200.00 5,200.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
43,165.50 70,264.87 113,430.37 ###
3,535,445.00 3,535,445.00
5,000.00 5,000.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
3,578,410.50 70,264.87 3,648,675.37 ###
3,181,705.00 3,181,705.00
4,800.00 4,800.00
37,965.50 37,965.50 56,948.26
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 ###
3,224,470.50 70,264.87 3,294,735.37
2,895,700.00 2,895,700.00
4,560.00 4,560.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
2,938,225.50 70,264.87 3,008,490.37 ###
0.00 0.00
4,320.00 4,320.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
42,285.50 70,264.87 112,550.37 ###
0.00 0.00
4,092.00 4,092.00
37,965.50 37,965.50
23,443.44 23,443.44 35,165.16
40,188.76 40,188.76 60,283.13
6,632.67 6,632.67 9,949.01
42,057.50 70,264.87 112,322.37 ###
0.00 0.00
6,480.00 6,480.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
57,100.67 86,432.01 143,532.68 ###
0.00 0.00
6,240.00 6,240.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
56,860.67 86,432.01 143,292.68 ###
0.00 0.00
5,440.00 5,440.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
56,060.67 86,432.01 142,492.68 ###
0.00 0.00
5,240.00 5,240.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
55,860.67 86,432.01 142,292.68 ###
0.00 0.00
5,040.00 5,040.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
55,660.67 86,432.01 142,092.68 ###
0.00 0.00
4,800.00 4,800.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
55,420.67 86,432.01 141,852.68 ###
0.00 0.00
4,560.00 4,560.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
55,180.67 86,432.01 141,612.68 ###
0.00 0.00
4,332.00 4,332.00
50,620.67 50,620.67
28,788.85 28,788.85 43,183.28
49,352.32 49,352.32 74,028.47
8,290.84 8,290.84 12,436.26
54,952.67 86,432.01 141,384.68 ###
58,850.00 58,850.00
59,400.00 59,400.00
36,000.00 36,000.00
3,606.72 3,606.72
8,781.75 8,781.75 13,172.62
1,505.44 1,505.44 2,258.16
157,856.72 10,287.19 168,143.91 13,894 ###
20,841
58,850.00 58,850.00
32,760.00 32,760.00
36,000.00 36,000.00
3,606.72 3,606.72
8,781.75 8,781.75 13,172.62
1,505.44 1,505.44 2,258.16
131,216.72 10,287.19 141,503.91 13,894 87,797.50
346,500.00 346,500.00
72,000.00 72,000.00
36,000.00 36,000.00
3,859.83 3,859.83
11,759.90 11,759.90 17,639.85
20,159.83 20,159.83 30,239.75
458,359.83 31,919.73 490,279.56 35,780 ###
53,669
246,000.00 246,000.00
67,800.00 67,800.00
36,000.00 36,000.00
3,859.83 3,859.83
11,759.90 11,759.90 17,639.85
20,159.83 20,159.83 30,239.75
353,659.83 31,919.73 385,579.56 35,780 ###
246,000.00 246,000.00
64,800.00 64,800.00
36,000.00 36,000.00
3,859.83 3,859.83
11,759.90 11,759.90 17,639.85
20,159.83 20,159.83 30,239.75
350,659.83 31,919.73 382,579.56 35,780 ###
484,000.00 484,000.00
79,200.00 79,200.00
72,000.00 72,000.00
6,454.14 6,454.14
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
641,654.14 47,879.60 689,533.74 54,334 ###
81,501
303,000.00 303,000.00
76,800.00 76,800.00
60,000.00 60,000.00
6,454.14 6,454.14
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
446,254.14 47,879.60 494,133.74 54,334 ###
374,000.00 374,000.00
72,600.00 72,600.00
60,000.00 60,000.00
6,454.14 6,454.14
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
513,054.14 47,879.60 560,933.74 54,334 ###
374,000.00 374,000.00
69,600.00 69,600.00
60,000.00 60,000.00
6,454.14 6,454.14
17,639.85 17,639.85 26,459.78
30,239.75 30,239.75 45,359.62
510,054.14 47,879.60 557,933.74 54,334 ###
670,000.00 670,000.00
83,160.00 83,160.00
120,000.00 120,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
884,233.27 70,559.41 954,792.68 81,633 ###
122,449
553,300.00 553,300.00
81,840.00 81,840.00
24,000.00 24,000.00
80,000.00 80,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
750,213.27 70,559.41 820,772.68 81,633 ###
700,000.00 700,000.00
79,440.00 79,440.00
12,000.00 12,000.00
80,000.00 80,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
882,513.27 70,559.41 953,072.68 81,633 ###
540,100.00 540,100.00
75,240.00 75,240.00 0.04
12,000.00 12,000.00
80,000.00 80,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
718,413.27 70,559.41 788,972.68 81,633 ###
0.59
540,100.00 540,100.00
70,800.00 70,800.00
12,000.00 12,000.00
80,000.00 80,000.00
11,073.27 11,073.27
23,519.80 23,519.80 35,279.71
40,319.66 40,319.66 60,479.50
6,719.94 6,719.94 10,079.92
713,973.27 70,559.41 784,532.68 81,633 ###
1,500,000.00 1,500,000.00
122,400.00 122,400.00
120,000.00 120,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
1,761,382.75 134,911.60 1,896,294.36 153,894 ###
230,842
1,175,000.00 1,175,000.00
109,320.00 109,320.00
120,000.00 120,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
1,423,302.75 134,911.60 1,558,214.36 153,894 ###
754,000.00 754,000.00
108,000.00 108,000.00
24,000.00 24,000.00
80,000.00 80,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
984,982.75 134,911.60 1,119,894.36 153,894 ###
105,600.00 105,600.00
12,000.00 12,000.00
80,000.00 80,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
216,582.75 134,911.60 351,494.36 153,894 ###
101,400.00 101,400.00
12,000.00 12,000.00
80,000.00 80,000.00
18,982.75 18,982.75
44,977.81 44,977.81 67,466.71
77,104.81 77,104.81 ###
12,828.98 12,828.98 19,243.48
212,382.75 134,911.60 347,294.36 153,894 ###
1,750,000.00 1,750,000.00
142,200.00 142,200.00
180,000.00 180,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
2,100,104.65 198,172.89 2,298,277.54 226,078 ###
339,116
1,434,400.00 1,434,400.00
142,200.00 142,200.00
160,000.00 160,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,764,504.65 198,172.89 1,962,677.54 226,078 ###
1,147,000.00 1,147,000.00
122,520.00 122,520.00
160,000.00 160,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,457,424.65 198,172.89 1,655,597.54 226,078 ###
1,500,000.00 1,500,000.00
121,200.00 121,200.00
24,000.00 24,000.00
120,000.00 120,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,793,104.65 198,172.89 1,991,277.54 226,078 ###
1,171,500.00 1,171,500.00
114,600.00 114,600.00
12,000.00 12,000.00
120,000.00 120,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,446,004.65 198,172.89 1,644,177.54 226,078 ###
1,171,500.00 1,171,500.00
112,800.00 112,800.00
12,000.00 12,000.00
120,000.00 120,000.00
27,904.65 27,904.65
64,603.10 64,603.10 96,904.65
114,020.87 114,020.87 ###
19,548.93 19,548.93 29,323.39
1,444,204.65 198,172.89 1,642,377.54 226,078 ###
608,453.00 608,453.00
160,200.00 160,200.00
180,000.00 180,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
986,618.50 170,147.67 1,156,766.18 208,113 ###
312,170
0.00 0.00
154,200.00 154,200.00
180,000.00 180,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
372,165.50 170,147.67 542,313.18 208,113 ###
0.00 0.00
147,600.00 147,600.00
160,000.00 160,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
345,565.50 170,147.67 515,713.18 208,113 ###
1,450,000.00 1,450,000.00
134,520.00 134,520.00
160,000.00 160,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
1,782,485.50 170,147.67 1,952,633.18 208,113 ###
0.00 0.00
133,200.00 133,200.00
24,000.00 24,000.00
120,000.00 120,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
315,165.50 170,147.67 485,313.18 208,113 ###
0.00 0.00
79,200.00 79,200.00
12,000.00 12,000.00
120,000.00 120,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
249,165.50 170,147.67 419,313.18 208,113 ###
0.00 0.00
64,800.00 64,800.00
12,000.00 12,000.00
120,000.00 120,000.00
37,965.50 37,965.50
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
234,765.50 170,147.67 404,913.18 208,113 ###
0.00 0.00
172,200.00 172,200.00
180,000.00 180,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
402,820.67 170,147.67 572,968.35 220,768 ###
331,153
3,025,000.00 3,025,000.00
166,200.00 166,200.00
180,000.00 180,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
3,421,820.67 170,147.67 3,591,968.35 220,768 ###
400,000.00 400,000.00
160,200.00 160,200.00
180,000.00 180,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
790,820.67 170,147.67 960,968.35 220,768 ###
0.00 0.00
153,600.00 153,600.00
160,000.00 160,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
364,220.67 170,147.67 534,368.35 220,768 ###
2,636,700.00 2,636,700.00
140,520.00 140,520.00
160,000.00 160,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
2,987,840.67 170,147.67 3,157,988.35 220,768 ###
0.00 0.00
139,200.00 139,200.00
24,000.00 24,000.00
120,000.00 120,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
333,820.67 170,147.67 503,968.35 220,768 ###
370,000.00 370,000.00
85,200.00 85,200.00
12,000.00 12,000.00
120,000.00 120,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
637,820.67 170,147.67 807,968.35 220,768 ###
0.00 0.00
70,800.00 70,800.00
12,000.00 12,000.00
120,000.00 120,000.00
50,620.67 50,620.67
56,737.71 56,737.71 85,106.56
97,264.64 97,264.64 ###
16,145.32 16,145.32 24,217.98
253,420.67 170,147.67 423,568.35 220,768 ###
330,000.00 330,000.00
240.00 240.00
1,909.08 1,909.08 2,863.61
3,272.70 3,272.70 4,909.05
330,240.00 5,181.78 335,421.78 8,012.66
330,000.00 330,000.00
400.00 400.00
2,901.79 2,901.79 4,352.69
4,974.50 4,974.50 7,461.76
330,400.00 7,876.30 338,276.30 12,214.45
367,400.00 367,400.00
480.00 480.00
3,894.51 3,894.51 5,841.77
6,676.31 6,676.31 10,014.46
367,880.00 10,570.82 378,450.82 16,336.23
409,200.00 409,200.00
560.00 560.00
5,803.59 5,803.59 8,705.38
9,949.01 9,949.01 14,923.51
409,760.00 15,752.60 425,512.60 24,188.89
550,000.00 550,000.00
800.00 800.00
7,789.03 7,789.03 11,683.54
13,352.62 13,352.62 20,028.92
550,800.00 21,141.64 571,941.64 32,512.46
825,000.00 825,000.00
1,000.00 1,000.00
9,774.46 9,774.46 14,661.70
16,756.22 16,756.22 25,134.34
826,000.00 26,530.69 852,530.69 40,796.03
1,029,600.00 1,029,600.00
1,200.00 1,200.00
11,683.54 11,683.54 17,525.31
20,028.92 20,028.92 30,043.39
1,030,800.00 31,712.46 1,062,512.46 48,768.69
1,314,500.00 1,314,500.00
2,000.00 2,000.00
15,654.41 15,654.41 23,481.62
26,836.14 26,836.14 40,254.21
1,316,500.00 42,490.56 1,358,990.56 65,735.83
0.00 0.00
2,000.00 2,000.00
19,472.57 19,472.57 29,208.85
33,643.36 33,643.36 50,465.03
2,000.00 53,115.92 55,115.92 81,673.88
0.00 0.00
520.00 520.00
3,606.72 3,606.72
1,527.26 1,527.26
2,618.16 2,618.16
4,126.72 4,145.42 8,272.14
236,500.00 236,500.00
800.00 800.00
3,606.72 3,606.72
1,909.08 1,909.08
3,272.70 3,272.70
240,906.72 5,181.78 246,088.50
390,500.00 390,500.00
960.00 960.00
3,859.83 3,859.83
2,901.79 2,901.79
4,974.50 4,974.50
395,319.83 7,876.30 403,196.12
474,100.00 474,100.00
1,120.00 1,120.00
6,454.14 6,454.14
4,887.23 4,887.23
8,378.11 8,378.11
698.18 698.18
481,674.14 13,963.52 495,637.66
874,500.00 874,500.00
1,200.00 1,200.00
11,073.27 11,073.27
5,803.59 5,803.59
10,014.46 10,014.46
872.72 872.72
886,773.27 16,690.77 903,464.04
1,058,000.00 1,058,000.00
2,000.00 2,000.00
18,982.75 18,982.75
11,683.54 11,683.54
20,028.92 20,028.92
1,658.17 1,658.17
1,078,982.75 33,370.63 1,112,353.38
1,452,000.00 1,452,000.00
24,000.00 24,000.00
27,904.65 27,904.65
17,639.85 17,639.85
30,239.75 30,239.75
4,974.50 4,974.50
1,503,904.65 52,854.11 1,556,758.75
0.00 0.00
4,000.00 4,000.00
37,965.50 37,965.50
23,443.44 23,443.44
40,188.76 40,188.76
6,632.67 6,632.67
41,965.50 70,264.87 112,230.37
0.00 0.00
4,800.00 4,800.00
41,129.30 41,129.30
23,672.53 23,672.53
40,581.48 40,581.48
6,719.94 6,719.94
45,929.30 70,973.95 116,903.25
167,200.00 167,200.00
39,600.00 39,600.00
24,000.00 24,000.00
3,606.72 3,606.72
1,909.08 1,909.08
3,272.70 3,272.70
234,406.72 5,181.78 239,588.50
410,300.00 410,300.00
48,000.00 48,000.00
24,000.00 24,000.00
3,859.83 3,859.83
2,901.79 2,901.79
4,974.50 4,974.50
486,159.83 7,876.30 494,036.12
300,300.00 300,300.00
52,800.00 52,800.00
24,000.00 24,000.00
6,454.14 6,454.14
4,887.23 4,887.23
8,378.11 8,378.11
698.18 698.18
383,554.14 13,963.52 397,517.66
557,700.00 557,700.00
55,440.00 55,440.00
80,000.00 80,000.00
11,073.27 11,073.27
5,803.59 5,803.59
10,014.46 10,014.46
872.72 872.72
704,213.27 16,690.77 720,904.04
917,000.00 917,000.00
81,600.00 81,600.00
80,000.00 80,000.00
18,982.75 18,982.75
11,683.54 11,683.54
20,028.92 20,028.92
1,658.17 1,658.17
1,097,582.75 33,370.63 1,130,953.38
1,008,700.00 1,008,700.00
85,200.00 85,200.00
80,000.00 80,000.00
27,904.65 27,904.65
17,639.85 17,639.85
30,239.75 30,239.75
4,974.50 4,974.50
1,201,804.65 52,854.11 1,254,658.75
1,540,000.00 1,540,000.00
106,800.00 106,800.00
80,000.00 80,000.00
37,965.50 37,965.50
23,443.44 23,443.44
40,188.76 40,188.76
6,632.67 6,632.67
1,764,765.50 70,264.87 1,835,030.37
2,145,000.00 2,145,000.00
120,000.00 120,000.00
80,000.00 80,000.00
41,129.30 41,129.30
23,672.53 23,672.53
40,581.48 40,581.48
6,719.94 6,719.94
2,386,129.30 70,973.95 2,457,103.25
6,000.00 6,000.00
375.00 375.00
10,300.00 10,300.00
19,000.00 19,000.00
11,683.54 11,683.54
4,974.50 4,974.50
35,675.00 16,658.04 52,333.04
7,500.00 7,500.00
540.00 540.00
15,450.00 15,450.00
28,750.00 28,750.00
17,563.49 17,563.49
7,527.21 7,527.21
52,240.00 25,090.70 77,330.70
10,500.00 10,500.00
750.00 750.00
20,600.00 20,600.00
38,250.00 38,250.00
23,367.08 23,367.08
10,014.46 10,014.46
70,100.00 33,381.54 103,481.54
12,000.00 12,000.00
990.00 990.00
27,449.50 27,449.50
51,250.00 51,250.00
31,308.83 31,308.83
13,418.07 13,418.07
91,689.50 44,726.90 136,416.40
15,000.00 15,000.00
1,110.00 1,110.00
30,900.00 30,900.00
57,750.00 57,750.00
35,279.71 35,279.71
15,119.87 15,119.87
104,760.00 50,399.58 155,159.58
18,000.00 18,000.00
1,500.00 1,500.00
41,200.00 41,200.00
76,750.00 76,750.00
46,886.88 46,886.88
20,094.38 20,094.38
137,450.00 66,981.26 204,431.26
21,000.00 21,000.00
1,860.00 1,860.00
51,500.00 51,500.00
96,000.00 96,000.00
58,646.78 58,646.78
25,134.34 25,134.34
170,360.00 83,781.12 254,141.12
24,000.00 24,000.00
2,250.00 2,250.00
61,800.00 61,800.00
115,250.00 115,250.00
70,406.69 70,406.69
30,174.29 30,174.29
203,300.00 100,580.98 303,880.98
30,000.00 30,000.00
3,000.00 3,000.00
72,100.00 72,100.00
127,500.00 127,500.00
83,999.30 83,999.30
35,737.88 35,737.88
232,600.00 119,737.18 352,337.18
242,000.00 242,000.00
6,750.00 6,750.00
5,500.00 5,500.00
5,803.59 5,803.59
10,014.46 10,014.46
254,250.00 15,818.05 270,068.05
11,400.00 11,400.00
5,500.00 5,500.00
8,781.75 8,781.75
15,054.42 15,054.42
16,900.00 23,836.17 40,736.17
1,720,000.00 1,720,000.00
12,000.00 12,000.00
19,620.00 19,620.00
11,683.54 11,683.54
20,028.92 20,028.92
1,751,620.00 31,712.46 1,783,332.46
12,000.00 12,000.00
24,000.00 24,000.00
19,701.65 19,701.65
30,174.29 30,174.29
36,000.00 49,875.95 85,875.95
158,400.00 158,400.00
25,200.00 25,200.00
36,000.00 36,000.00
11,759.90 11,759.90
20,159.83 20,159.83
219,600.00 31,919.73 251,519.73
36,240.00 36,240.00
36,000.00 36,000.00
11,759.90 11,759.90
20,159.83 20,159.83
72,240.00 31,919.73 104,159.73
359,000.00 359,000.00
25,800.00 25,800.00
24,000.00 24,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
448,800.00 47,814.15 496,614.15
303,600.00 303,600.00
25,800.00 25,800.00
12,000.00 12,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
381,400.00 47,814.15 429,214.15
220,000.00 220,000.00
17,760.00 17,760.00
12,000.00 12,000.00
40,000.00 40,000.00
17,639.85 17,639.85
30,174.29 30,174.29
289,760.00 47,814.15 337,574.15
374,000.00 374,000.00
34,200.00 34,200.00
80,000.00 80,000.00
23,519.80 23,519.80
40,319.66 40,319.66
488,200.00 63,839.47 552,039.47
313,500.00 313,500.00
33,600.00 33,600.00
24,000.00 24,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
411,100.00 63,839.47 474,939.47
0.00 0.00
32,400.00 32,400.00
12,000.00 12,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
84,400.00 63,839.47 148,239.47
0.00 0.00
30,240.00 30,240.00
12,000.00 12,000.00
40,000.00 40,000.00
23,519.80 23,519.80
40,319.66 40,319.66
82,240.00 63,839.47 146,079.47
713,000.00 713,000.00
44,040.00 44,040.00
100,000.00 100,000.00
44,977.81 44,977.81
77,104.81 77,104.81
857,040.00 122,082.62 979,122.62
463,650.00 463,650.00
37,560.00 37,560.00
100,000.00 100,000.00
44,977.81 44,977.81
77,104.81 77,104.81
601,210.00 122,082.62 723,292.62
0.00 0.00
36,840.00 36,840.00
24,000.00 24,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
120,840.00 122,082.62 242,922.62
0.00 0.00
35,640.00 35,640.00
12,000.00 12,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
107,640.00 122,082.62 229,722.62
0.00 0.00
33,600.00 33,600.00
12,000.00 12,000.00
60,000.00 60,000.00
44,977.81 44,977.81
77,104.81 77,104.81
105,600.00 122,082.62 227,682.62
854,700.00 854,700.00
50,400.00 50,400.00
120,000.00 120,000.00
68,421.25 68,421.25
117,293.57 117,293.57
1,025,100.00 185,714.82 1,210,814.82
0.00 0.00
47,040.00 47,040.00
100,000.00 100,000.00
68,421.25 68,421.25
117,293.57 117,293.57
147,040.00 185,714.82 332,754.82
542,300.00 542,300.00
40,560.00 40,560.00
100,000.00 100,000.00
68,421.25 68,421.25
117,293.57 117,293.57
682,860.00 185,714.82 868,574.82
0.00 0.00
39,840.00 39,840.00
24,000.00 24,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
123,840.00 185,714.82 309,554.82
0.00 0.00
36,600.00 36,600.00
12,000.00 12,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
108,600.00 185,714.82 294,314.82
0.00 0.00
27,840.00 27,840.00
12,000.00 12,000.00
60,000.00 60,000.00
68,421.25 68,421.25
117,293.57 117,293.57
99,840.00 185,714.82 285,554.82
100,000.00 100,000.00
2,901.79 2,901.79
4,974.50 4,974.50
100,000.00 7,876.30 107,876.30
75,000.00 75,000.00
2,290.89 2,290.89
4,581.78 4,581.78
75,000.00 6,872.67 81,872.67
66,000.00 66,000.00
1,909.08 1,909.08
3,272.70 3,272.70
66,000.00 5,181.78 71,181.78
203,500.00 203,500.00
3,894.51 3,894.51
6,676.31 6,676.31
203,500.00 10,570.82 214,070.82
279,400.00 279,400.00
5,803.59 5,803.59
10,014.46 10,014.46
279,400.00 15,818.05 295,218.05
341,000.00 341,000.00
7,789.03 7,789.03
13,352.62 13,352.62
341,000.00 21,141.64 362,141.64
474,100.00 474,100.00
9,774.46 9,774.46
16,756.22 16,756.22
474,100.00 26,530.69 500,630.69
628,100.00 628,100.00
11,683.54 11,683.54
20,028.92 20,028.92
628,100.00 31,712.46 659,812.46
665,500.00 665,500.00
15,654.41 15,654.41
26,836.14 26,836.14
665,500.00 42,490.56 707,990.56
1,199,000.00 1,199,000.00
16,036.23 16,036.23
32,727.00 32,727.00
1,199,000.00 48,763.23 1,247,763.23
14,100.00 14,100.00
560.00 560.00
1,527.26 1,527.26
14,660.00 1,527.26 16,187.26
24,794.00 24,794.00
840.00 840.00
1,909.08 1,909.08
25,634.00 1,909.08 27,543.08
29,300.00 29,300.00
920.00 920.00
1,909.08 1,909.08
30,220.00 1,909.08 32,129.08
87,055.00 87,055.00
1,000.00 1,000.00
2,901.79 2,901.79
88,055.00 2,901.79 90,956.79
87,055.00 87,055.00
1,080.00 1,080.00
2,901.79 2,901.79
88,135.00 2,901.79 91,036.79
87,055.00 87,055.00
1,360.00 1,360.00
2,901.79 2,901.79
88,415.00 2,901.79 91,316.79
0.00 0.00
1,160.00 1,160.00
4,887.23 4,887.23
1,160.00 4,887.23 6,047.23
155,400.00 155,400.00
1,840.00 1,840.00
4,887.23 4,887.23
157,240.00 4,887.23 162,127.23
285,000.00 285,000.00
2,000.00 2,000.00
4,887.23 4,887.23
287,000.00 4,887.23 291,887.23
0.00 0.00
1,800.00 1,800.00
5,803.59 5,803.59
2,487.25 2,487.25
1,800.00 8,290.84 10,090.84
285,000.00 285,000.00
1,960.00 1,960.00
5,803.59 5,803.59
2,487.25 2,487.25
286,960.00 8,290.84 295,250.84
298,400.00 298,400.00
2,040.00 2,040.00
5,803.59 5,803.59
2,487.25 2,487.25
300,440.00 8,290.84 308,730.84
0.00 0.00
2,280.00 2,280.00
11,683.54 11,683.54
10,014.46 10,014.46
2,280.00 21,698.00 23,978.00
464,600.00 464,600.00
2,360.00 2,360.00
11,683.54 11,683.54
10,014.46 10,014.46
466,960.00 21,698.00 488,658.00
476,600.00 476,600.00
2,720.00 2,720.00
11,683.54 11,683.54
10,014.46 10,014.46
479,320.00 21,698.00 501,018.00
DAN INTERKONEKSI
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
974.17 974.17 1,461.26
85.44 85.44 128.16
1,967.12 1,967.12 2,110.69
418.16 418.16 418.16
0.00 3,444.90 3,444.90 4,118.27
HARGA UPAH
JUMLAH
BAHAN TENAGA
6=(3X5) 7=(3X5) 6=(8+7)
5,500.00 5,500.00
5,127.23 5,127.23
1,708.79 1,708.79
0.00 0.00
3,709.06 3,709.06
850.00 850.00
87.272 87.27
763.63 763.63
981.81 981.81
87.27 87.27
750.00 750.00
1,750.00 1,750.00
350.00 350.00
16,895.08 4,769.98 21,665.06
9,400.00 9,400.00
6,152.68 6,152.68
2,042.15 2,042.15
898.90 898.90
2,967.25 2,967.25
850.00 850.00
87.272 87.27
763.63 763.63
1,636.35 1,636.35
87.27 87.27
750.00 750.00
2,000.00 2,000.00
350.00 350.00
22,310.98 5,674.52 27,985.50
21,200.00 21,200.00
9,613.56 9,613.56
3,182.50 3,182.50
1,404.53 1,404.53
4,636.33 4,636.33
900.00 900.00
87.272 87.27
763.63 763.63
2,290.89 2,290.89
174.54 174.54
2,549.55 2,549.55
5,400.00 5,400.00
400.00 400.00
40,936.92 11,665.88 52,602.80
28,000.00 28,000.00
10,254.46 10,254.46
3,384.02 3,384.02
1,404.53 1,404.53
5,099.96 5,099.96
900.00 900.00
113.454 113.45
992.72 992.72
2,618.16 2,618.16
261.82 261.82
2,673.25 2,673.25
5,400.00 5,400.00
400.00 400.00
49,042.97 12,459.40 61,502.37
57,100.00 57,100.00
13,843.52 13,843.52
4,538.23 4,538.23
2,022.53 2,022.53
6,676.31 6,676.31
1,000.00 1,000.00
130.908 130.91
1,145.45 1,145.45
3,927.24 3,927.24
349.09 349.09
3,988.96 3,988.96
6,500.00 6,500.00
450.00 450.00
85,180.59 16,491.64 101,672.22
84,400.00 84,400.00
15,381.69 15,381.69
4,992.15 4,992.15
2,022.53 2,022.53
7,789.03 7,789.03
1,000.00 1,000.00
174.544 174.54
1,145.45 1,145.45
4,581.78 4,581.78
436.36 436.36
5,476.47 5,476.47
6,500.00 6,500.00
450.00 450.00
115,585.39 18,764.60 134,349.99
180,000.00 180,000.00
23,092.17 23,092.17
5,977.82 5,977.82
2,752.89 2,752.89
9,087.20 9,087.20
1,100.00 1,100.00
218.180 218.18
1,909.08 1,909.08
5,236.32 5,236.32
523.63 523.63
9,271.30 9,271.30
7,000.00 7,000.00
500.00 500.00
222,010.07 24,658.50 246,668.58
277,700.00 277,700.00
28,904.49 28,904.49
7,323.58 7,323.58
3,595.61 3,595.61
11,127.18 11,127.18
1,500.00 1,500.00
261.816 261.82
2,290.89 2,290.89
5,890.86 5,890.86
567.27 567.27
14,294.75 14,294.75
7,750.00 7,750.00
600.00 600.00
330,150.86 31,655.58 361,806.43
433,500.00 433,500.00
33,931.35 33,931.35
8,388.64 8,388.64
4,550.69 4,550.69
12,518.08 12,518.08
1,600.00 1,600.00
349.088 349.09
3,054.52 3,054.52
6,545.40 6,545.40
610.90 610.90
21,913.84 21,913.84
8,000.00 8,000.00
600.00 600.00
494,488.76 41,073.75 535,562.51
692,300.00 692,300.00
40,843.30 40,843.30
9,899.24 9,899.24
5,618.14 5,618.14
14,836.24 14,836.24
2,000.00 2,000.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
29,184.46 29,184.46
10,000.00 10,000.00
650.00 650.00
765,496.91 52,571.80 818,068.71
1,113,100.00 1,113,100.00
52,782.11 52,782.11
12,206.47 12,206.47
8,090.11 8,090.11
17,803.49 17,803.49
2,200.00 2,200.00
436.360 436.36
3,818.15 3,818.15
7,854.48 7,854.48
628.36 628.36
40,914.68 40,914.68
12,000.00 12,000.00
650.00 650.00
1,206,182.18 66,302.03 1,272,484.21
C. 037a 1 M2 PASANG PAVING BLOK TEBAL 6 CM
Paving blok ### m2 60,000.00
Pasir pasan ### m3 195,000.00
Pekerja ### org 65,454.00
Tukang batu ### org 76,363.00
Kepala tuka ### org 87,272.00
Mandor ### org 87,272.00
Jumlah
1 M2 PENGECATAN DINDING luar3x
Plamir Tembok 0.1000 kg 25,000.00 2,500.00
Cat Dasar 0.1000 kg 40,000.00 4,000.00
Cat Penutup 2x 0.2600 bh 40,000.00 10,400.00
Pekerja 0.0200 org 65,454.00
Tukang cat 0.0630 org 50,600.00
Kepala tukang cat 0.0063 org 87,272.00
Mandor 0.0025 org 87,272.00
Jumlah 16,900.00
1M2 PASANG TRALI BESI
36000
78,544.80 78,544.80
91,635.60 91,635.60
1,047.26 1,047.26
52.36 52.36
171,280.03 171,280.03
RENCANA ANGGARAN BIAYA
PEMBUATAN PAGAR KANTOR WEDI
KODE HARGA
NO URAIAN PEKERJAAN VOLUME
ANALISA SATUAN (Rp)
Terbilang : rupiah
Disetujui Diperiksa
Kabag Perencanaan Teknik Kasubag Perencanaan
Mengetahui
PDAM TIRTA MERAPI KABUPATEN KLATEN
Direktur Utama
4,837,014.50
2,388,348.22
391,111.79
676,160.82
2,002,989.84
1,669,429.20
1,392,840.66
4,746,000.00
7,220,200.00
JUMLAH 25,324,095.03
PPN 10% 2,532,409.50
JUMLAH TOTAL 27,856,504.54
DIBULATKAN 27,856,000.00
LATEN
Direktur Teknik
1 Sloof 15/20
0.15x0.2x(22.7+21.8) = 1.335 m³
2 Kolom 15/15
0.15x0.15x1.2x16 = 0.432 m³
3 Balok ring10/15
1.5+2.4 = 3.900 m³
4 Acian kolom pagar dan sloof
sloof 15/20=(0.2+0.2+0.15)x39.6 = 21.780 m²
kolom 15/15=(0.15x1.2x2x12)+(0.15x0.15x12) = 4.590 m²
26.370 m²
5 Pas. Bata merah 1:3:10 tebal 1/2 bata
(2.4X1.05)+(1.5X1.05)+(0.4x1.2x28)+(0.5x0.5x1.4x2) = 18.235 m²
6 Plester 1:3 dan acian = 36.470 m²