Rab Gedung
Rab Gedung
Rab Gedung
HARGA SATUAN
NO URAIAN PEKERJAAN VOLUME JUMLAH TOTAL
PEKERJAAN
I PEKERJAAN PERSIAPAN
1 Pekerjaan pembersihan lapangan 1.000 ls Rp 250,000.00 Rp 250,000.00
2 Uitzet dan bouwplank 1.000 ls Rp 250,000.00 Rp 250,000.00
SUB JUMLAH I Rp 500,000.00
II PEKERJAAN TANAH
1 Galian Tanah 56.750 m3 Rp 18,410.00 Rp 1,044,767.50
2 Urugan tanah kembali 18.898 m3 Rp 6,710.00 Rp 126,803.90
SUB JUMLAH II Rp 1,171,571.40
III PEKERJAAN BETON
1 Foot plat 7.470 m3 Rp 3,989,137.50 Rp 29,798,857.13
2 Sloof 20/30 cm 2.320 m3 Rp 3,848,993.00 Rp 8,929,663.76
3 Kolom 20/30 cm 2.500 m3 Rp 3,989,137.50 Rp 9,972,843.75
4 Kolom 15/15 cm 1.800 m3 Rp 3,989,137.50 Rp 7,180,447.50
8 Balok 20/40 cm 1.400 m3 Rp 5,052,745.00 Rp 7,073,843.00
9 Balok 15/30 cm 0.760 m3 Rp 5,052,745.00 Rp 3,840,086.20
10 Balok 15/20 cm 2.680 m3 Rp 5,052,745.00 Rp 13,541,356.60
11 Ring Balok 15/20 cm 1.500 m3 Rp 5,052,745.00 Rp 7,579,117.50
12 Plat beton t=12 cm 5.750 m3 Rp 4,393,816.25 Rp 25,264,443.44
14 Beton rabat t = 10 cm 8.220 m3 Rp 615,445.00 Rp 5,058,957.90
SUB JUMLAH III Rp 118,239,616.77
IV PEKERJAAN PASANGAN
1 Pondasi batu kali 17.750 m3 Rp 486,940.00 Rp 8,643,185.00
2 Pasangan bata 1/2 bt 1 Pc : 4 Ps 326.230 m2 Rp 77,716.00 Rp 25,353,290.68
3 Plesteran dan acian 1 Pc : 4 Ps 652.460 m2 Rp 23,530.00 Rp 15,352,383.80
4 Pasang keramik lantai kamar mandi 20x20 cm 5.025 m2 Rp 84,947.48 Rp 426,861.06
5 Pasang keramik dinding kamar mandi 20x25 cm 10.500 m2 Rp 97,737.44 Rp 1,026,243.09
6 Pasang keramik lantai 30 x 30 cm 102.890 m2 Rp 128,647.48 Rp 13,236,538.70
SUB JUMLAH IV Rp 64,038,502.34
HARGA SATUAN
NO URAIAN PEKERJAAN VOLUME JUMLAH TOTAL
PEKERJAAN
(…………………………………..)
DAFTAR HARGA DAN UPAH
TENAGA
Bahan - 3
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
CAT
1 Cat kayu se kualitas Patna kg 10,450.00
2 Cat kayu se kualitas Emco biasa kg 32,000.00
3 Cat kayu se kualitas Emco Bintang kg 42,000.00
4 Cat kayu se kualitas Par kg 10,450.00
5 Cat besi se kualitas Patna kg 10,450.00
6 Cat besi se kualitas Emco biasa kg 39,000.00
7 Cat besi se kualitas Emco Bintang kg 42,000.00
8 Cat kayu se kualitas Avian kg 24,750.00
9 Cat tembok/cat semen Maxilite kg 8,000.00
10 Cat tembok/cat emulsi dasar minyak Express kg 8,250.00
11 Cat tembok/cat polivynyl asetat Dulux kg 25,000.00
12 Cat tembok/cat kilap/cat acrilyc Dulux kg 35,000.00
13 Cat ICI Catylac kg 13,600.00
14 Cat Tembok Catylac Biasa kg 13,600.00
15 Cat Tembok Catylac Bintang kg 13,600.00
16 Cat Tembok Mowilek Dalam kg 33,000.00
17 Cat Tembok Mowilek Luar kg 52,600.00
18 Cat Tembok Dulux Dalam kg 40,000.00
19 Cat Tembok Dulux Luar kg 62,800.00
20 Cat tembok se kualitas Decolith kg 15,500.00
21 Cat Sintex kg 7,500.00
22 Cat dasar meni besi type A (cepat kering) Jago kg 13,000.00
23 Cat dasar meni besi type A (cepat kering) Par kg 20,000.00
24 Cat dasar meni kayu Jago kg 12,000.00
25 Cat duco kg 60,000.00
26 Cat genteng air ICI weathershield kg 42,000.00
27 Cat dasar undercoat / alkali resisiting primer kg 27,200.00
28 Cat dinding weathershield Dulux kg 50,000.00
29 Cat dasar kayu, besi dan genteng kg 29,700.00
30 Cat meni kayu, besi dan genteng kg 13,700.00
31 Cat Besi kg 41,745.00
32 Cat Brom kg 27,000.00
33 Dempul kayu typa A (putih) Jago kg 10,000.00
34 Dempul lilin / kayu bj 9,000.00
35 Dempul Kayu unit 17,820.00
36 Plamur Fuji kg 10,500.00
37 Plamur kayu Jago kg 12,000.00
38 Plamur tembok acrilyc kg 17,500.00
39 Plamur jenis sirlak kuning ltr 17,500.00
40 Sirlak putih batangan kg 65,000.00
41 Sirlak kuning serbuk kg 65,000.00
42 Oker kuning kg 12,000.00
43 Oker hitam kg 9,500.00
44 Oker pewarna politur merah / coklat bks 1,200.00
45 Kalkarium kg 5,000.00
46 Politur jadi ltr 50,000.00
47 Teak oil Fuji ltr 27,500.00
48 Pernis ltr 12,500.00
49 Glass bit ltr 12,000.00
50 Thermo plastik / cat marka kg 49,000.00
Bahan - 4
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
PIPA
1 Pipa beton 20 x 30 0anjang 1 m m 28,000.00
2 Pipa beton tanpa tulangan dia. 20 cm panjang 1 m m 24,000.00
3 Pipa beton tanpa tulangan dia. 30 cm panjang 1 m m 25,000.00
4 Pipa beton tanpa tulangan dia. 60 cm panjang 0,5 m m 28,000.00
5 Pipa beton tanpa tulangan dia. 80 cm panjang 0,5 m m 32,000.00
6 Pipa beton tanpa tulangan 1/2 dia. 20 cm m 12,000.00
Bahan - 5
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
PERALATAN SANITASI
BAK MANDI
1 Bak mandi teraso uk. 50x50x50 cm bh 150,000.00
2 Bak mandi teraso uk. 60x60x60 cm bh 175,000.00
3 Bak mandi teraso uk. 90x80x80 cm bh 220,000.00
4 Bak mandi (bathtube) dengan shower lux bh 3,250,000.00
5 Bak mandi (bathtube) standar bh 2,475,000.00
6 Bak mandi fiber glass 0,30 m3 bh 275,000.00
7 Bak mandi fiber glass 0,50 m3 bh 825,000.00
KLOSET
1 Kloset jongkok porselin type CE7 standar bh 75,000.00
2 Kloset jongkok porselin type CE8 standar bh 85,000.00
3 Kloset jongkok putih INA bh 65,000.00
4 Kloset jongkok warna INA bh 75,000.00
5 Kloset duduk standar / porselin ( dengan tangki KIA st bh 950,000.00
6 Kloset duduk porselin lux ( dengan tangki "Toto" ) bh 1,250,000.00
7 Kloset duduk putih dengan tangki "Toto" set 1,250,000.00
8 Kloset duduk warna dengan tangki "Toto" set 1,450,000.00
9 Kloset duduk putih dengan tangki "KIA" set 700,000.00
10 Kloset duduk warna dengan tangki "KIA" set 925,000.00
11 Kloset duduk lengkap INA bh 1,250,000.00
12 Kloset jongkok bh 140,000.00
13 Kloset jongkok standar / keramik bh 55,600.00
14 Kloset jongkok teraso bh 25,000.00
WASTAFEL
1 Wastafel standar INA bh 255,000.00
2 Wastafel lux INA bh 265,000.00
3 Wastafel putih (KIA) set 139,150.00
4 Wastafel warna (KIA) set 271,340.00
5 Badkip bh 150,000.00
6 Bak cuci stainless steel bh 500,000.00
7 Water drain + asesories set 75,000.00
URINOIR
1 Urinoir standar TOTO U 57 set 785,000.00
2 Urinoir putih set 1,550,000.00
4 Urinoir warna (KIA) set 379,500.00
5 Meja cuci dapur 125 x 50 cm bh 175,000.00
6 Tempat sabun tunggal bh 22,500.00
7 Kran air diameter 3/4" atau 1/2" bh 25,000.00
8 Seal tape bh 2,500.00
9 Floordrain bh 55,000.00
Bahan - 6
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 7
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
ASBES
1 Asbes plat ( 100 x 100 x 0,3 ) lbr 10,000.00
2 Asbes plat ( 200 x 100 x 0,3 ) lbr 19,000.00
3 Asbes plat ( 100 x 100 x 0,6 ) lbr 17,500.00
4 Asbes plat ( 100 x 100 x 0,5 ) lbr 15,000.00
5 Asbes plat ( 100 x 100 x 0,4 ) lbr 12,500.00
6 Asbes plat ( 100 x 100 x 0,35 ) lbr 11,000.00
7 Asbes plat ( 100 x 100 x 0,32 ) lbr 10,000.00
Bahan - 8
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
GENTENG
1 Genteng beton besar natural 1m 9 biji bh 2,750.00
2 Genteng beton besar warna 1m 9 biji bh 4,420.00
3 Genteng beton kecil natural 1m 11 biji bh 2,350.00
4 Genteng beton kecil warna 1m 11 biji bh 3,950.00
5 Genteng beton kecil natural 1m 20 biji bh 2,000.00
6 Genteng beton kecil warna 1m 20 biji bh 2,640.00
7 Genteng bubungan beton bh 2,460.00
8 Genteng Wuwung warna bh 4,260.00
9 Nok press beton bh 37,000.00
10 Genteng Beton Besar bh 2,650.00
11 Genteng Beton Kecil bh 2,750.00
BAHAN KERAMIK
PIPA
1 Pipa tanah liat dia. 10 cm bh 7,500.00
2 Pipa tanah dia. 15 cm bh 25,000.00
3 Pipa tanah dia. 20 cm bh 35,000.00
4 Pipa tanah liat leher angsa bh 8,500.00
Bahan - 9
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
KERAMIK BERMOTIF
1 Tegel keramik Roman Bella (25 x 25) dos 47,500.00
2 Tegel keramik Roman Bella (10 x 25) dos 38,000.00
3 Tegel keramik Roman Alice (20 x 20) dos 38,500.00
4 Tegel keramik Roman Latanza (20 x 25) dos 38,000.00
5 Tegel keramik Roman Latanza (8 x 20) bj 20,000.00
6 Tegel keramik Roman Tulip (20 x 25) dos 37,500.00
7 Tegel keramik Roman Tulip (8 x 20) bj 14,000.00
8 Tegel keramik Roman Milano (20 x 25) dos 38,000.00
9 Tegel keramik Roman Milano (8 x 20) bj 20,000.00
10 Sablon/Antik 20/20 m2 125,000.00
11 Marblon/Kembang ukuran tipe 20/20 m2 45,000.00
12 Marblon/Kembang ukuran tipe 30/30 m2 50,000.00
13 Marblon/Kembang plint ukuran tipe 20/20 bh 1,950.00
14 Marblon/Kembang plint ukuran tipe 15/20 bh 1,685.00
15 Marblon/Kembang plint ukuran tipe 10/20 bh 1,170.00
16 Marblon/Kembang plint ukuran tipe 30/30 bh 5,000.00
17 Marblon/Kembang plint ukuran tipe 15/30 bh 2,840.00
18 Marblon/Kembang plint ukuran tipe 10/30 bh 1,970.00
ISOLATOR
1 Isolator keramik bentuk rol bh 6,600.00
2 Isolator keramik bentuk T - I bh 1,650.00
3 Isolator keramik bentuk sungkup bh 1,650.00
TEGEL / KERAMIK
Bahan - 10
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
KERB TAMAN
1 Devider Mutiara m 66,000.00
2 Devider /kans teen tebal 30 Mutiara m 22,000.00
3 Devider /kans teen tebal 25 Mutiara m 18,800.00
4 Devider /kans teen tebal 20 Mutiara bh 15,300.00
5 Devider /kans teen tebal 15 Mutiara bh 11,250.00
6 Ram ukuran tipe 65 x 20 x 30 bh 29,700.00
Bahan - 11
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
KAYU
1 KAYU JATI
2 Kayu jati balok 8/12 ( klas plitur ) m3 20,000,000.00
3 Kayu jati papan m 3
22,000,000.00
4 Balok kayu kelas I ukuran 8/12 m1 192,000.00
5 Balok kayu kelas I ukuran 8/10 m1 160,000.00
6 Balok kayu kelas I ukuran 6/12 m 1
144,000.00
7 Balok kayu kelas I ukuran 6/10 m1 120,000.00
8 Balok kayu kelas I ukuran 6/8 m1 96,000.00
9 Bingkai kayu kelas I ukuran 5/7 m 1
70,000.00
10 Bingkai kayu kelas I ukuran 4/6 m 1
48,000.00
11 Bingkai kayu kelas I ukuran 3/4, 3/5 m1 24,000.00
12 Bingkai kayu kelas I ukuran 2/3 m 1
12,000.00
13 Papan kayu kelas I ukuran 3/20 m 1
132,000.00
14 Papan kayu kelas I ukuran 3/18 m1 118,800.00
15 Papan kayu kelas I ukuran 2/25 m 1
110,000.00
16 Papan kayu kelas I ukuran 2/20 m 1
88,000.00
17 Papan kayu kelas I ukuran 2/15 m1 66,000.00
18 Lis Dan jalusi kayu kelas I ukuran 2/6 m1 24,000.00
19 Lis Dan jalusi kayu kelas I ukuran 2/4 m 1
16,000.00
20 Lis Dan jalusi kayu kelas I ukuran 1/5 m1 10,000.00
21 Lis Dan jalusi kayu kelas I ukuran 1/3 m1 6,000.00
22 Kayu jati balok 8/12 (lokal) m 3
16,500,000.00
23 Kayu jati papan (lokal) m 3
18,700,000.00
24 Kaui jati lokal ukuran 5/7 m1 57,750.00
25 Kayu jati lokal ukuran 2/3 m 1
9,900.00
26 Kayu jati lokal ukuran 3/4 m 1
19,800.00
27 Kayu Jati Papan Kelas I m3 28,601,000.00
28 Kayu Jati Balok Kelas I m 3
26,694,000.00
29 Kayu Jati Papan Kelas II m 3
20,974,000.00
30 Kayu Jati Balok Kelas II m3 19,067,400.00
31 Kayu Jati Papan Kelas III m3 15,889,500.00
32 Kayu Jati Balok Kelas III m 3
13,982,800.00
33 Kayu Jati Reng Kelas III m3 11,440,400.00
KAYU KAMPER
Bahan - 12
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
KAYU BENGKIRAI
1 Kayu bengkirai balok m3 7,800,000.00
2 Kayu bengkirai papan m3 8,200,000.00
3 Balok kayu kelas I ukuran 8/12 m 1
74,880.00
4 Balok kayu kelas I ukuran 8/10 m 1
62,400.00
5 Balok kayu kelas I ukuran 6/12 m1 56,160.00
6 Balok kayu kelas I ukuran 6/10 m1 46,800.00
7 Balok kayu kelas I ukuran 6/8 m 1
37,440.00
8 Bingkai reng & kaso kayu kelas I ukuran 5/7 m1 27,300.00
9 Bingkai reng & kaso kayu kelas I ukuran 4/6 m1 18,720.00
10 Bingkai reng & kaso kayu kelas I ukuran 3/4 m 1
9,360.00
11 Bingkai reng & kaso kayu kelas I ukuran 2/3 m1 4,680.00
12 Papan kayu kelas I ukuran 2/15 m1 24,600.00
13 Papan kayu kelas I ukuran 2/20 m 1
32,800.00
14 Papan kayu kelas I ukuran 2/25 m 1
41,000.00
15 Papan kayu kelas I ukuran 3/18 m1 44,280.00
16 Papan kayu kelas I ukuran 3/20 m 1
49,200.00
17 Papan kayu kelas I ukuran 3/30 m 1
73,800.00
18 Lis Dan jalusi kayu kelas I ukuran 1/3 m1 2,340.00
19 Lis Dan jalusi kayu kelas I ukuran 1/5 m1 3,900.00
20 Lis Dan jalusi kayu kelas I ukuran 2/4 m 1
6,240.00
21 Kayu Bengkirai Papan m3 5,500,000.00
22 Kayu Bengkirai Balok m3 5,300,000.00
KAYU KRUING
1 Kayu kruing balok m3 4,350,000.00
2 Kayu kruing papan m 3
4,750,000.00
Bahan - 13
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
KAYU LAPIS
1 Kayu lapis mutu I AA 3 lapis uk. 122x244x0,3 cm lbr 31,900.00
2 Kayu lapis mutu I AA 3 lapis uk. 122x244x0,4 cm lbr 41,250.00
3 Kayu lapis mutu I AA 3 lapis uk. 122x244x0,9 cm lbr 90,000.00
4 Kayu lapis mutu I AA 3 lapis uk. 122x244x1,2 cm lbr 101,750.00
5 Akustik soft board 60 x 120 lbr 125,000.00
6 Akustik soft board 40 x 60 lbr 73,000.00
7 Akustik soft board 30 x 60 lbr 55,000.00
8 Melamin wood 90 x 120 cm lbr 50,000.00
9 Melamin wood 120 x 240 cm lbr 65,000.00
10 Formika 4" x 8" x 0,3 cm lbr 65,000.00
11 Formika 120 x 240 cm lbr 89,100.00
12 Teak wood ( 90 x 240 ) lbr 69,500.00
Bahan - 14
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
BAHAN TUMBUHAN
1 Bambu petung btg 48,500.00
2 Bambu wulung btg 9,500.00
3 Bambu apus btg 7,000.00
4 Gedek bambu kulit m2 65,000.00
5 Gedek bambu daging m2 27,000.00
6 Ijuk m 3
75,000.00
7 Ijuk kg 10,000.00
8 Alang-alang ikat 500.00
LISTRIK
1 Tusuk kontak 2 kutup tanpa pembumian/arde buah 6,500.00
2 Tusuk kontak 2 kutup dengan pembumian/arde buah 4,000.00
3 Tusuk kontak 2 kutup tanpa pembumian (timbul) buah 32,500.00
4 Tusuk kontak 2 kutup dengan pembumian (timbul) buah 6,000.00
5 Tusuk kontak 2 kutup tanpa pembumian (tanam) buah 7,500.00
6 Tusuk kontak 2 kutup dengan pembumian (tanam) buah 6,500.00
7 Kontak hubungan bagi dengan selungkup isolasi
- 1 fasa 250 V/ 6 A (timbul) buah 22,500.00
- 1 fasa 250 V/ 10 A (timbul) buah 30,000.00
- 1 fasa 250 V/ 6 A (tanam)/MCB buah 37,500.00
- 1 fasa 250 V/ 10 A (tanam)/MCB buah 37,500.00
8 Fitting duduk buah 5,000.00
9 Fitting spot duduk buah 155,000.00
10 Fitting Spot Taman buah 155,000.00
11 Fitting Sport Par 38 (1) Oog buah 125,000.00
12 Pasang instalasi / titik titik 85,000.00
13 Lampu pijar 5 watt "Phillips" buah 2,250.00
14 Lampu pijar 10 watt "Phillips" buah 3,750.00
15 Lampu pijar 25 watt/ 40 watt "Phillips" buah 4,200.00
16 Lampu pijar 60 watt / 75 watt "Phillips" buah 75,000.00
17 Lampu pijar 100 watt "Phillips" buah 5,350.00
18 Lampu softone 100 watt "Phillips" buah 6,500.00
19 Lampu pijar 150 watt "Phillips" buah 10,000.00
20 Lampu pijar 200 watt "Phillips" buah 11,500.00
21 Lampu TL 10 watt "Phillips" buah 7,000.00
22 Lampu TL 15 watt "Phillips" buah 7,500.00
23 Lampu TL 18 watt "Phillips" buah 10,500.00
24 Lampu TL 36 watt "Phillips" buah 13,000.00
25 Lampu SL 8W/9W/10W buah 75,000.00
26 Lampu SLE 11 watt "Phillips" buah 71,500.00
27 Lampu SLE 15 watt "Phillips" buah 68,500.00
28 Lampu SLE 20 watt "Phillips" buah 71,500.00
29 Lampu Slang 2 jalur (sekualitas sinyoku) roll 2,450,000.00
30 Lampu Slang 3 jalur (sekualitas sinyoku) roll 2,660,000.00
31 Lampu Rice Light 10 m pcs 75,000.00
32 Lampu Rice Light isi 100 "Phillips" pcs 59,500.00
33 Lampu Rice Light isi 140 "Phillips" pcs 71,000.00
34 Lampu Capsul isi 100 "Phillips" pcs 200,000.00
35 Lampu Capsul isi 140 "Phillips" pcs 213,200.00
36 Lampu Anggur isi 100 "Phillips" pcs 64,500.00
37 Lampu Anggur isi 140 "Phillips" pcs 75,500.00
Bahan - 15
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 16
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 17
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 18
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 19
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 20
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 21
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
KAWAT
1 Kawat beton / bindrat kg 12,100.00
2 Kawat ayakan m 2
12,700.00
3 Kawat bronjong kg 30,250.00
4 Kawat nyamuk m2 8,250.00
5 Kawat las kg 6,500.00
6 Kawat galvanis kg 7,755.00
7 Kawat anyam galvanis kg 3,607,956.00
8 Kawat duri kg 9,500.00
9 Besi jaring kawat baja kg 9,500.00
10 Kawat seng polos kg 9,500.00
11 Kawat kassa m2 10,000.00
12 Kawat burung m 2
15,000.00
13 Kawat jaring lbr 35,000.00
14 Kawat harmonika m2 25,000.00
15 Kawat penggantung rangka hollow m1 500.00
16 Profil Alumunium "T" m1 20,000.00
17 Ramset / dina bolt bh 2,500.00
18 Pipa galvanis dia. 1/2" m1 18,000.00
19 Pipa galvanis dia. 3/4" m 1
24,000.00
20 Pipa galvanis dia. 1" m1 36,500.00
21 Pipa galvanis dia. 1 1/2" m1 70,000.00
22 Pipa galvanis dia. 3" tebal 3,2 mm m 1
92,320.00
23 Pipa galvanis dia. 4" tebal 3,2 mm m 1
124,160.00
24 Pipa galvanis dia. 5" tebal 4 mm m1 214,400.00
25 Pipa galvanis dia. 2" tebal 3,2 mm m 1
57,280.00
26 Pipa galvanis dia. 2,5" tebal 3,2 mm m 1
72,320.00
27 Pipa galvanis dia. 1 1/4" tebal 3,2 mm m1 35,000.00
28 Pipa hollow 4 x 4 cm tebal 1.2 mm m1 9,500.00
29 Kusen alumunium uk 2"x4" tebal 1.5 mm sekualitas YK m 1
120,000.00
30 Jendela nako bh 20,000.00
31 Pintu besi baja m2 750,000.00
32 Jendela besi baja m2 750,000.00
33 Jendela besi tahan api m2 1,500,000.00
34 Pintu gulung besi m 2
250,000.00
35 Pintu lipat besi m2 500,000.00
36 Sunscreen alumunium m2 250,000.00
37 Roll door m 2
200,000.00
38 Pintu alumunium m2 400,000.00
39 Vertikal blind m2 250,000.00
40 Wall paper m 2
40,000.00
SENG BJLS
1 Seng BJLS 0,20 gelombang P = 180 cm lbr 38,500.00
2 Seng BJLS 0,20 gelombang P = 200 cm (merk Fumira) lbr 42,000.00
3 Seng BJLS 0,20 gelombang P = 240 cm lbr 60,000.00
4 Seng BJLS 0,20 gelombang P = 300 cm lbr 70,000.00
5 Seng BJLS 0,28 lembaran 40 cm lebar m1 12,500.00
Bahan - 22
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
PAKU
1 Paku gording 125 x 5,1 mm kg 8,000.00
2 Paku gording 100 x 4,2 mm kg 8,000.00
3 Paku usuk 80 x 3,8 mm kg 9,000.00
4 Paku reng 55 x 3,1 mm kg 9,000.00
5 Paku plepet 40 x 2,1 mm kg 11,000.00
6 Paku eternit 20 x 1,5 mm kg 14,000.00
7 Angkur / baut bh 10,000.00
8 Baut Baja kg 11,700.00
9 Paku besar, sedang kg 12,500.00
10 Paku Payung kg 20,300.00
11 Paku Beton 5 cm bh 350.00
12 Paku kait bh 8,500.00
13 Paku pancing bh 500.00
14 Paku pancing kg 9,350.00
15 Paku asbes bh 400.00
16 Paku sumbat bh 400.00
17 Paku sekrup 3.5" bh 750.00
18 Paku skrup kg 10,000.00
19 Paku gypsum kg 20,000.00
20 Paku hak panjang 15 cm kg 9,500.00
PENGGANTUNG / PENGUNCI
1 Engsel pintu bh 11,000.00
2 Engsel jendela bh 7,500.00
3 Grendel bh 2,500.00
4 Hak angin bh 5,500.00
5 Selot pintu Union kecil bh 37,500.00
6 Selot pintu Union besar bh 47,500.00
7 Engsel angin bh 3,000.00
8 Kait angin bh 3,000.00
9 Door holder bh 15,000.00
Bahan - 23
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
ASPAL
1 Aspal curah kg 9,500.00
2 Aspal drum kg 10,650.00
3 Aspal modifer / asphalt joint kg 60,000.00
4 Drum aspal bekas bh 8,250.00
5 Rubber Filler m1 9,000.00
6 Mata Kucing bh 215,000.00
7 Filler kg 750.00
8 Aspal Emulsi Type CRS-2 kg 6,300.00
9 Aspal Emulsi Type CRS-1 kg 6,300.00
10 Aspal Emulsi Type CRS-1 Polymer kg 7,200.00
11 Aspal Panas kg 5,900.00
AGREGAT
1 Agregat hakus/pasir klas A ( Uk. butir 5 mm ) m3 79,750.00
2 Agregat kasar/krikil/pasir klas B ( Uk. 20 - 40 ) m 3
126,500.00
3 Agregat kasar/krikil/pasir klas B ( Uk. 4½ - 19 ) m3 132,000.00
4 Batu pecah 2/3 ( split ) m 3
145,000.00
5 Batu Split 1/2 m 3
172,200.00
6 Batu Jagung 0,5/1,00 m3 137,700.00
7 Batu pecah 2/3 m3 151,500.00
8 Batu pecah 10/15 m 3
88,837.50
9 Batu pecah 3/4 m3 130,000.00
10 Batu pecah 4/6 m3 126,500.00
11 Batu pecah 5/7 m 3
132,000.00
12 Batu pecah 1/2 m3 225,000.00
13 Batu belah 15/20 m3 107,250.00
Bahan - 24
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 25
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
BAHAN KACA
1 Genteng kaca lengkung cekung 3 mm bh 5,500.00
2 Genteng kaca lengkung cekung 5 mm bh 7,000.00
3 Genteng kaca lengkung rata 3 mm bh 5,500.00
4 Genteng kaca lengkung rata 5 mm bh 6,850.00
5 Genteng kaca 3 mm bh 4,000.00
6 Genteng kaca 5 mm bh 6,850.00
7 Kaca buram/kaca es 3 mm m2 55,000.00
8 Kaca buram/kaca es 5 mm m2 80,000.00
9 Genteng Kaca Paris bh 1,900.00
10 Genteng Kaca Kodok bh 5,500.00
11 Genteng Kaca Beton bh 33,000.00
BAHAN PLASTIK
1 Pipa PVC abu-abu dia. 1/2" Wavin btg 12,650.00
2 Pipa PVC abu-abu dia. 3/4" Wavin btg 17,000.00
3 Pipa PVC abu-abu dia. 1" Wavin btg 20,500.00
4 Pipa PVC abu-abu dia. 1 1/2" Wavin btg 45,000.00
5 Pipa PVC abu-abu dia. 2" Wavin btg 60,000.00
6 Pipa PVC abu-abu dia. 2 1/2" Wavin btg 82,000.00
7 Pipa PVC abu-abu dia. 3" Wavin btg 82,000.00
8 Pipa PVC abu-abu dia. 4" Wavin btg 135,000.00
9 Pipa PVC putih dia. 1/2" Wavin btg 12,000.00
10 Pipa PVC putih dia. 3/4" Wavin btg 15,000.00
11 Pipa PVC putih dia. 1" Wavin btg 21,000.00
Bahan - 26
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
TANAMAN HIAS
RUMPUT
1 Rumput Gajah (tanam) m2 12,000.00
2 Rumput Gajah (gebalan) m 2
15,000.00
3 Rumput gajah Mini tanam m2 40,000.00
4 Rumput Manila (gebalan) m2 12,000.00
5 Rumput golf m 2
11,000.00
6 Rumput gebalan m 2
5,000.00
PERDU
1 Bambu Air tinggi 1,5 m rumpun 25,000.00
2 Batavia/Jatropa tinggi 0,5 m batang 35,000.00
3 Batavia/Jatropa tinggi 1,5 m batang 130,000.00
4 Bougenville, tinggi +/- 0, 5 m batang 40,000.00
5 Bougenville, tinggi +/- 0, 7 m batang 70,000.00
6 Bougenville, tinggi +/- 1, 0 m batang 100,000.00
7 Bougenville varigata, tinggi +/- 0, 8 m batang 150,000.00
8 Classia planisicua, tinggi +/- 0,5 m batang 20,000.00
9 Cordata tinggi 0,4 m rumpun 25,000.00
10 Kembang Sepatu (Bangkok), tinggi +/- 0,2 m batang 10,000.00
Bahan - 27
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
POHON
1 Cemara kipas, tinggi +/- 0,5 m batang 20,000.00
2 Cemara kipas, tinggi +/- 1,5 m batang 75,000.00
3 Cemara lilin, tinggi +/- 1,5 m batang 40,000.00
4 Cemara rantes, tinggi +/- 1 m batang 40,000.00
5 Cemara udang, tinggi +/- 1 - 1,5 m batang 600,000.00
6 Cemara norvox, tinggi +/- 0,6 m batang 50,000.00
7 Cemara norvox, tinggi +/- 1,5 m batang 80,000.00
8 Cempokok mulyo, tinggi +/- 0,5 m batang 15,000.00
9 Cempokok mulyo, tinggi +/- 1 m batang 40,000.00
10 Ceplok Piring, tinggi +/- 0,5 m batang 7,500.00
11 Ceplok Piring, tinggi +/- 1 m batang 20,000.00
12 Glodogan Pecut, tinggi +/- 1 m batang 14,000.00
13 Glodogan Pecut, tinggi +/- 2 m batang 40,000.00
14 Kelapa gading, tinggi +/- 3 m batang 200,000.00
15 Nusa indah, tinggi +/- 0,5 m batang 10,000.00
16 Nusa indah, tinggi +/- 1 m batang 30,000.00
17 Palem ekor tupai, tinggi +/- 1 m batang 75,000.00
18 Palem ekor tupai, tinggi +/- 2 m batang 150,000.00
19 Palem jepang, tinggi +/- 1 m rumpun 50,000.00
20 Palem jepang, tinggi +/- 2 m rumpun 100,000.00
21 Palem raja, tinggi +/- 4 m batang 150,000.00
22 Palem raja, tinggi +/- 6 m batang 250,000.00
23 Palem raja, tinggi +/- 7 m batang 1,500,000.00
SEMAK
1 Alamanda, tinggi +/- 0,2 m rumpun 5,000.00
2 Canna holland, tinggi +/- 0,3 m rumpun 15,000.00
3 Canna lokal, tinggi +/- 0,5 m rumpun 7,500.00
4 Cendrawasih, tinggi +/- 0,2 m batang 5,000.00
5 Cantik manis, tinggi +/- 0,2 m batang 3,000.00
6 Dieffenbachia, tinggi +/- 0,2 m batang 10,000.00
7 Dieffenbachia, tinggi +/- 0,5 m batang 20,000.00
8 Hanjuang, tinggi +/- 0,3 m batang 3,000.00
Bahan - 28
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
Bahan - 29
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
PELENGKAP TAMAN
1 Kerb Taman tinggi 50 cm terpasang m 75,000.00
2 Pengecatan Kerb Taman terpasang m² 17,500.00
3 Para/ Jala m 15,000.00
4 Polybag kg 15,000.00
5 Pot tanah buah 7,500.00
6 Pot Hias buah 50,000.00
PERALATAN KEBERSIHAN
1 Sapu lidi bh 3,000.00
2 Tangkai Sapu bh 5,000.00
3 Tomblok bh 3,500.00
4 Hareg bh 3,000.00
5 Kerug bh 5,000.00
6 Seragam bh 75,000.00
7 Sarung tangan bh 7,500.00
8 Masker bh 7,500.00
9 Gerobak (alat baru) bh 1,500,000.00
10 Gerobak (sewa) bh 1,500.00
11 Serok bh 5,000.00
12 Gunting pangkas bh 35,000.00
13 Mesin potong rumput bh 3,000,000.00
14 Gathul bh 10,000.00
15 Garpu tanah bh 15,000.00
16 Arit bh 20,000.00
17 Gerobak celeng bh 400,000.00
18 Sepatu ps 75,000.00
19 Ember bh 5,000.00
20 Bagor bh 600.00
21 Irus bh 10,000.00
22 Cetok bh 10,000.00
23 Linggis bh 35,000.00
24 Martil bh 10,000.00
25 Betel bh 17,500.00
26 Betel Mokuba bh 46,800.00
27 Pacul bh 30,000.00
28 Sewa kendaraan untuk membuang lumpur hr 118,000.00
29 Gas oksigen 5 kg tb 15,000.00
30 Nipel bh 10,000.00
31 Pipa dia. 3/8" - 15 cm bh 1,500.00
32 Nitobond EC kg 100,000.00
33 Conbextra EP kg 200,000.00
34 Cebex 100 kg 150,000.00
35 Sewa Compressor untuk pekerjaan grouting hr 250,000.00
Bahan - 30
NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)
LAIN-LAIN
1 Tiang bendera
-Pondasi umpak buah 31,000.00
-Ompak ornamen buah 65,800.00
-Tiang galvanis 3" m' 23,375.00
-Bendera 120 x 180 buah 39,825.00
2 Rambu lalu lintas (terpasang) buah 150,000.00
3 Papan nama jalan (terpasang) buah 250,000.00
4 Sumur peresapan 5 m buah 495,000.00
5 m1 17,250.00
Air minum, instalasi dalam dengan pipa pralon 1"
medium, acesories dihitung sendiri
6 m1 16,500.00
Air minum, instalasi luar dengan pipa pralon 1"
medium, acesoris dihitung sendiri
7 Minyak Flux liter 12,000.00
8 Asbuton kg 2,350.00
9 Tumpuan konstruksi m 66,700.00
10 Kerikil sungai - royalty m3 5,750.00
11 Batu gunung - royalty m3 5,750.00
12 Uji test besi ( 3 sampel tiap jenis diameter benda uji set 150,000.00
13 Uji test aspal ttk 100,000.00
14 Sewa alat sondir hr 100,000.00
15 Sewa Scaffolding unit 20,000.00
16 Benda uji silinder beton bh 3,000.00
17 Biaya tes beton per benda uji bh 5,000.00
18 Biaya analisis tes beton perbeda uji bh 15,000.00
19 Bambu batangan (apus) batang 4,600.00
20 Filler kg 750.00
21 Tutup panel 30 x 30 bh 28,750.00
22 MCB 10 Ampere + box bh 74,750.00
23 Kapasitor 12,5 uF bh 35,200.00
24 Pipa pralon 3" batang 94,300.00
25 Penyambungan beban ls 17,250.00
26 Pasang panel kontrol ls 86,250.00
27 Alat bantu ls 86,250.00
28 Vet kg 13,000.00
Bahan - 31
K 350 - 400
K250-300
Bahan - 32
unit
Bahan - 33
duduk
duduk
Bahan - 34
11,700,000.00
20.00
Bahan - 35
58,500,000.00
Bahan - 36
42,222.22
Bahan - 37
62,500.00 42500
/40 KG
Bahan - 38
ANALISA SATUAN PEKERJAAN
No. Macam Pekerjaan Upah
(1) (2) (3)
PEKERJAAN PERSIAPAN
AK 100.00 m2 Pekerjaan Pengukuran Gedung
8.0000 org Pekerja @ Rp. 35,000.00 280,000.00
2.0000 org Mandor @ Rp. 47,500.00 95,000.00
0.5000 org Pengawas @ Rp. 50,000.00 25,000.00
2.0000 org Asisten Ahli Ukur @ Rp. 87,200.00 174,400.00
1.0000 hr Sewa alat ukur @ Rp. 200,000.00 200,000.00
JUMLAH ( BELUM PPN ) 774,400.00
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
6.4 0.0120 m3 Kayu meranti 5/7 @ Rp. 2,750,000.00
03-2835-2002 0.0200 kg Paku reng @ Rp. 9,000.00
0.0070 m3 Kayu meranti papan 3/20 @ Rp. 2,750,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kepala tukang kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0050 org Mandor @ Rp. 47,500.00 237.50
JUMLAH ( BELUM PPN ) 8,987.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 39
No. Macam Pekerjaan Upah
(1) (2) (3)
2.1000 org Pekerja @ Rp. 35,000.00 73,500.00
1.0050 org Mandor @ Rp. 47,500.00 47,737.50
JUMLAH ( BELUM PPN ) 212,025.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 40
No. Macam Pekerjaan Upah
(1) (2) (3)
SNI 1.0000 m1 Pembuatan pagar sementara dari seng gelombang tinggi 2 meter
6.2 1.2500 btg Dolken kayu Ø 8 - 10/400 cm @ Rp. 10,000.00
03-2835-2002 2.5000 kg PC @ Rp. 1,196.00
1.2000 lbr Seng gelombang 2"-5" BJLS 24 @ Rp. 25,000.00
0.0050 m3 Pasir beton @ Rp. 120,000.00
0.0090 m3 Kerikil beton @ Rp. 78,650.00
0.0250 m3 Kaso 5/7 kayu meranti @ Rp. 2,750,000.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00
0.4000 kg Meni besi @ Rp. 13,000.00
0.2000 org Tukang kayu @ Rp. 47,500.00 9,500.00
0.0200 org Kepala tukang kayu @ Rp. 50,000.00 1,000.00
0.4000 org Pekerja @ Rp. 35,000.00 14,000.00
0.0200 org Mandor @ Rp. 47,500.00 950.00
JUMLAH ( BELUM PPN ) 25,450.00
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pembuatan pagar sementara dari kawat duri tinggi 1,80 meter
6.3 1.0000 btg Dolken kayu Ø 8 - 10/400 cm @ Rp. 10,000.00
03-2835-2002 2.0000 kg PC @ Rp. 1,196.00
25.0000 kg Kawat duri @ Rp. 9,500.00
0.0050 m3 Pasir beton @ Rp. 120,000.00
Analisa Gedung - 41
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0090 m3 Kerikil beton @ Rp. 78,650.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00
0.2000 org Tukang kayu @ Rp. 47,500.00 9,500.00
0.0200 org Kepala tukang kayu @ Rp. 50,000.00 1,000.00
0.3000 org Pekerja @ Rp. 35,000.00 10,500.00
0.0200 org Mandor @ Rp. 47,500.00 950.00
JUMLAH ( BELUM PPN ) 21,950.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 42
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 43
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 44
No. Macam Pekerjaan Upah
(1) (2) (3)
PEKERJAAN TANAH
SNI 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
6.1 0.4000 org Pekerja @ Rp. 35,000.00 14,000.00
0.0400 org Mandor @ Rp. 47,500.00 1,900.00
JUMLAH ( BELUM PPN ) 15,900.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 45
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0526 org Mandor @ Rp. 47,500.00 2,498.50
JUMLAH ( BELUM PPN ) 20,908.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 46
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 47
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 48
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 49
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0250 org Mandor @ Rp. 47,500.00 1,187.50
JUMLAH ( BELUM PPN ) 18,687.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 50
No. Macam Pekerjaan Upah
(1) (2) (3)
PEKERJAAN PASANGAN
Analisa Gedung - 51
No. Macam Pekerjaan Upah
(1) (2) (3)
0.6000 org Tukang batu @ Rp. 45,000.00 27,000.00
0.0600 org Kepala tukang batu @ Rp. 47,500.00 2,850.00
1.5000 org Pekerja @ Rp. 35,000.00 52,500.00
0.0750 org Mandor @ Rp. 47,500.00 3,562.50
JUMLAH ( BELUM PPN ) 85,912.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 52
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 53
No. Macam Pekerjaan Upah
(1) (2) (3)
JUMLAH ( BELUM PPN ) 85,912.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 54
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 55
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0150 org Mandor @ Rp. 47,500.00 712.50
JUMLAH ( BELUM PPN ) 16,887.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 56
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 57
No. Macam Pekerjaan Upah
(1) (2) (3)
JUMLAH ( BELUM PPN ) 34,125.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 58
No. Macam Pekerjaan Upah
(1) (2) (3)
PEKERJAAN BETON
SNI 1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
6.13 336.0000 kg PC @ Rp. 1,196.00
0.5400 m3 Pasir beton @ Rp. 120,000.00
0.8100 m 3
Kerikil beton @ Rp. 78,650.00
0.3500 org Tukang batu @ Rp. 45,000.00 15,750.00
0.0350 org Kepala tukang batu @ Rp. 47,500.00 1,662.50
2.0000 org Pekerja @ Rp. 35,000.00 70,000.00
0.1000 org Mandor @ Rp. 47,500.00 4,750.00
JUMLAH ( BELUM PPN ) 92,162.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 59
No. Macam Pekerjaan Upah
(1) (2) (3)
JUMLAH ( BELUM PPN ) 73,987.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 60
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 61
No. Macam Pekerjaan Upah
(1) (2) (3)
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 62
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 63
No. Macam Pekerjaan Upah
(1) (2) (3)
3.5000 org Pekerja @ Rp. 35,000.00 122,500.00
0.1750 org Mandor @ Rp. 47,500.00 8,312.50
JUMLAH ( BELUM PPN ) 682,062.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 64
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 65
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 66
No. Macam Pekerjaan Upah
(1) (2) (3)
D. Stut werk / perancah
E. Membongkar cetakan
JUMLAH
DIBULATKAN
Analisa Gedung - 67
No. Macam Pekerjaan Upah
(1) (2) (3)
REKAPITULASI (CONTOH UNTUK 200 KG BESI)
Analisa Gedung - 68
No. Macam Pekerjaan Upah
(1) (2) (3)
SNI 1.0000 m1 Pembuatan tiang pancang (40 x 40) cm, beton bertulang
6.17 0.0190 m3 Pasir urug @ Rp. 75,000.00
03-2836-2002 0.0940 m Pasir beton
3
@ Rp. 120,000.00
0.1500 m3 Batu pecah 2/3 @ Rp. 145,000.00
60.5000 kg PC @ Rp. 1,196.00
45.0000 kg Besi beton @ Rp. 12,500.00
0.9000 kg Kawat beton @ Rp. 12,100.00
0.0320 m3 Kayu kruing 5/7 @ Rp. 4,350,000.00
0.1200 kg Paku reng @ Rp. 9,000.00
0.0900 ltr Minyak bekisting @ Rp. 5,000.00
0.2400 kg Plamur tembok @ Rp. 17,500.00
0.6700 org Tukang batu @ Rp. 45,000.00 30,150.00
0.0670 org Kepala tukang batu @ Rp. 47,500.00 3,182.50
1.0000 org Pekerja @ Rp. 35,000.00 35,000.00
0.0500 org Mandor @ Rp. 47,500.00 2,375.00
JUMLAH ( BELUM PPN ) 70,707.50
Analisa Gedung - 69
No. Macam Pekerjaan Upah
(1) (2) (3)
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 70
No. Macam Pekerjaan Upah
(1) (2) (3)
SNI 1.0000 m1 Pembuatan tiang pancang (35 x 35) cm, beton bertulang
6.18 0.0160 m3 Pasir urug @ Rp. 75,000.00
03-2836-2002 0.0800 m Pasir beton
3
@ Rp. 120,000.00
0.1250 m3 Batu pecah 2/3 @ Rp. 145,000.00
49.0000 kg PC @ Rp. 1,196.00
34.5000 kg Besi beton @ Rp. 12,500.00
0.7000 kg Kawat beton @ Rp. 12,100.00
0.0270 m3 Kayu kruing 5/7 @ Rp. 4,350,000.00
0.1200 kg Paku @ Rp. 9,000.00
0.0900 ltr Minyak bekisting @ Rp. 5,000.00
0.2000 kg Plamur tembok @ Rp. 17,500.00
0.5000 org Tukang batu @ Rp. 45,000.00 22,500.00
0.0500 org Kepala tukang batu @ Rp. 47,500.00 2,375.00
0.8000 org Pekerja @ Rp. 35,000.00 28,000.00
0.0400 org Mandor @ Rp. 47,500.00 1,900.00
JUMLAH ( BELUM PPN ) 54,775.00
JASA 10 %
JUMLAH
DIBULATKAN
PEKERJAAN PELESTERAN
Analisa Gedung - 71
No. Macam Pekerjaan Upah
(1) (2) (3)
6.5110 kg PC @ Rp. 1,196.00
0.0209 m3 Pasir pasang @ Rp. 145,000.00
0.2000 org Tukang batu @ Rp. 45,000.00 9,000.00
0.0200 org Kep. Tk. Batu @ Rp. 47,500.00 950.00
0.4000 org Pekerja @ Rp. 35,000.00 14,000.00
0.0200 org Mandor @ Rp. 47,500.00 950.00
JUMLAH ( BELUM PPN ) 24,900.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 72
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 73
No. Macam Pekerjaan Upah
(1) (2) (3)
DIBULATKAN
Analisa Gedung - 74
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 75
No. Macam Pekerjaan Upah
(1) (2) (3)
SNI 1.0000 m2 Plesteran Ciprat, 1 Pc : 2 Ps
6.34 4.3200 kg PC @ Rp. 1,196.00
0.0160 m3 Pasir pasang @ Rp. 75,000.00
0.1000 org Tukang batu @ Rp. 45,000.00 4,500.00
0.0100 org Kepala tukang batu @ Rp. 47,500.00 475.00
0.2500 org Pekerja @ Rp. 35,000.00 8,750.00
0.0150 org Mandor @ Rp. 47,500.00 712.50
JUMLAH ( BELUM PPN ) 14,437.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 76
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 77
No. Macam Pekerjaan Upah
(1) (2) (3)
JUMLAH
DIBULATKAN
Analisa Gedung - 78
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 79
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0600 org Pekerja @ Rp. 35,000.00 2,100.00
0.0030 org Mandor @ Rp. 47,500.00 142.50
JUMLAH ( BELUM TERMASUK PPN ) 3,735.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 80
No. Macam Pekerjaan Upah
(1) (2) (3)
PEKERJAAN KERAMIK
An. 1.0000 m2 Pasang ubin porselin
G.69.c 1.0000 m2 Tegel porselin @ Rp. 40,500.00
4.6800 kg PC @ Rp. 1,196.00
0.0090 m3 Pasir pasang @ Rp. 145,000.00
1.0000 kg Semen putih @ Rp. 2,200.00
0.5000 org Tukang batu @ Rp. 45,000.00 22,500.00
Analisa Gedung - 81
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0500 org Kep. Tk. Batu @ Rp. 47,500.00 2,375.00
0.2500 org Pekerja @ Rp. 35,000.00 8,750.00
0.0125 org Mandor @ Rp. 47,500.00 593.75
JUMLAH ( BELUM PPN ) 34,218.75
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 82
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 83
No. Macam Pekerjaan Upah
(1) (2) (3)
JUMLAH ( BELUM PPN ) 34,218.75
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang plint keramik ukuran 10 x 40 cm
6.24 0.2300 m2 Keramik 40/40 @ Rp. 45,000.00
1.2000 kg PC @ Rp. 1,196.00
0.0030 m3 Pasir pasang @ Rp. 145,000.00
0.1000 kg Semen warna @ Rp. 7,000.00
0.0300 org Tukang batu @ Rp. 45,000.00 1,350.00
0.0030 org Kepala tukang batu @ Rp. 47,500.00 142.50
0.0600 org Pekerja @ Rp. 35,000.00 2,100.00
0.0030 org Mandor @ Rp. 47,500.00 142.50
JUMLAH ( BELUM TERMASUK PPN ) 3,735.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 84
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 85
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0650 org Kep. Tk. Batu @ Rp. 47,500.00 3,087.50
0.3200 org Pekerja @ Rp. 35,000.00 11,200.00
0.0160 org Mandor @ Rp. 47,500.00 760.00
JUMLAH ( BELUM PPN ) 44,297.50
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 86
No. Macam Pekerjaan Upah
(1) (2) (3)
PEKERJAAN CONBLOCK
AK 1.0000 m2 Pasang conblock tipe segi-empat, uni, segi-enam abu-abu 8 cm, K-400
1.0000 m2 Conblock @ Rp. 55,500.00
0.0500 m 3
Pasir urug @ Rp. 75,000.00
0.2500 org Tukang batu @ Rp. 45,000.00 11,250.00
0.0250 org Kep. Tk. Batu @ Rp. 47,500.00 1,187.50
0.5000 org Pekerja @ Rp. 35,000.00 17,500.00
0.0250 org Mandor @ Rp. 47,500.00 1,187.50
JUMLAH ( BELUM PPN ) 31,125.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 87
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 88
No. Macam Pekerjaan Upah
(1) (2) (3)
AK 1.0000 m2 Pasang conblock tipe segi-empat, uni, segi-enam rawna 8 cm, K-400
1.0000 m2 Conblock @ Rp. 63,000.00
0.0500 m3 Pasir urug @ Rp. 75,000.00
0.2500 org Tukang batu @ Rp. 45,000.00 11,250.00
0.0250 org Kep. Tk. Batu @ Rp. 47,500.00 1,187.50
0.5000 org Pekerja @ Rp. 35,000.00 17,500.00
0.0250 org Mandor @ Rp. 47,500.00 1,187.50
JUMLAH ( BELUM PPN ) 31,125.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 89
No. Macam Pekerjaan Upah
(1) (2) (3)
AK 1.0000 m2 Pasang conblock tipe segi-empat warna 8 cm, K-200
1.0000 m2 Conblock @ Rp. 51,000.00
0.0500 m 3
Pasir urug @ Rp. 75,000.00
0.2500 org Tukang batu @ Rp. 45,000.00 11,250.00
0.0250 org Kep. Tk. Batu @ Rp. 47,500.00 1,187.50
0.5000 org Pekerja @ Rp. 35,000.00 17,500.00
0.0250 org Mandor @ Rp. 47,500.00 1,187.50
JUMLAH ( BELUM PPN ) 31,125.00
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 90
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 91
No. Macam Pekerjaan Upah
(1) (2) (3)
AK 3.0000 m3 Bronjong kawat galvanis
A Penganyaman
70.0000 kg Kawat galvanis @ Rp. 7,755.00
2.5000 org Penganyaman @ Rp. 45,000.00
2.0000 org Pekerja @ Rp. 35,000.00
0.0800 org Mandor @ Rp. 47,500.00
B Pengisian
3.0000 m3 Batu kali (hitam) @ Rp. 107,250.00 321,750.00
4.5000 org Pekerja @ Rp. 35,000.00 157,500.00
0.0750 org Mandor @ Rp. 47,500.00 3,562.50
JUMLAH ( BELUM PPN ) 482,812.50
TIAP 1 M3
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 92
No. Macam Pekerjaan Upah
(1) (2) (3)
PEKERJAAN KAYU
SNI 1.0000 m3 Pasang konstruksi kuda-kuda kayu jati
6.27 1.1000 m3 Kayu jati balok @ Rp. 20,000,000.00
03-3434-2002 15.0000 kg Besi strip @ Rp. 11,500.00
0.8000 kg Paku biasa 2" - 5" @ Rp. 8,000.00
12.0000 org Tukang kayu @ Rp. 47,500.00 570,000.00
1.2000 org Kepala tukang kayu @ Rp. 50,000.00 60,000.00
4.0000 org Pekerja @ Rp. 35,000.00 140,000.00
0.2000 org Mandor @ Rp. 47,500.00 9,500.00
JUMLAH ( BELUM PPN ) 779,500.00
JASA 10 %
JUMLAH
Analisa Gedung - 93
No. Macam Pekerjaan Upah
(1) (2) (3)
DIBULATKAN
Analisa Gedung - 94
No. Macam Pekerjaan Upah
(1) (2) (3)
Analisa Gedung - 95
No. Macam Pekerjaan Upah
(1) (2) (3)
JUMLAH
DIBULATKAN
Analisa Gedung - 96
No. Macam Pekerjaan Upah
(1) (2) (3)
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 2/3 kayu jati (lokal)
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00
5.0000 m 1
Reng kayu jati 2/3 (lokal) @ Rp. 9,900.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 2/3 kayu kamper
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00
5.0000 m1 Reng kayu kamper 2/3 @ Rp. 5,550.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 2/3 kayu kruing
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00
5.0000 m1 Reng kayu kruing 2/3 @ Rp. 2,610.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 2/3 kayu bengkirai
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00
5.0000 m 1
Reng kayu bengkirai 2/3 @ Rp. 4,680.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
Analisa Gedung - 97
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
Analisa Gedung - 98
No. Macam Pekerjaan Upah
(1) (2) (3)
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 2/3 kayu jati
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
5.0000 m 1
Reng kayu jati 2/3 @ Rp. 12,000.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 2/3 kayu jati lokal
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
5.0000 m1 Reng kayu jati 2/3 lokal @ Rp. 9,900.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 2/3 kayu kamper
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
5.0000 m1 Reng kayu kamper 2/3 @ Rp. 5,550.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 2/3 kayu kruing
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
5.0000 m 1
Reng kayu kruing 2/3 @ Rp. 2,610.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
Analisa Gedung - 99
No. Macam Pekerjaan Upah
(1) (2) (3)
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 2/3 kayu bengkirai
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
5.0000 m 1
Reng kayu bengkirai 2/3 @ Rp. 4,680.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 2/3 reng kayu jati
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
5.0000 m1 Reng jati 2/3 @ Rp. 12,000.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 2/3 kayu jati lokal
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
5.0000 m1 Reng kayu jati 2/3 lokal @ Rp. 9,900.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 2/3 kayu kamper
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
5.0000 m 1
Reng kayu kamper 2/3 @ Rp. 5,550.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 2/3 kayu kruing
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
5.0000 m 1
Reng kayu kruing 2/3 @ Rp. 2,610.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 2/3 kayu bengkirai
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
5.0000 m1 Reng kayu bengkirai 2/3 @ Rp. 4,680.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 kayu jati
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
5.0000 m1 Reng jati 2/3 @ Rp. 12,000.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 kayu jati lokal
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
5.0000 m 1
Reng kayu jati 2/3 lokal @ Rp. 9,900.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 kayu kamper
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
5.0000 m 1
Reng kayu kamper 2/3 @ Rp. 5,550.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 kayu kruing
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
5.0000 m1 Reng kayu kruing 2/3 @ Rp. 2,610.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 kayu bengkirai
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
5.0000 m1 Reng kayu bengkirai 2/3 @ Rp. 4,680.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu jati
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
5.0000 m 1
Reng jati 2/3 @ Rp. 12,000.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu jati lokal
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
5.0000 m 1
Reng kayu jati 2/3 lokal @ Rp. 9,900.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu kamper
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
5.0000 m1 Reng kayu kamper 2/3 @ Rp. 5,550.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu kruing
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
5.0000 m1 Reng kayu kruing 2/3 @ Rp. 2,610.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu bengkirai
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
5.0000 m 1
Reng kayu bengkirai 2/3 @ Rp. 4,680.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 glugu, reng 2/3 kayu jati lokal
2.2000 m1 Usuk glugu 5/7 @ Rp. 6,300.00
5.0000 m1 Reng kayu jati 2/3 lokal @ Rp. 9,900.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 3/4 kayu jati (lokal)
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00
4.0000 m1 Reng kayu jati 3/4 (lokal) @ Rp. 19,800.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 3/4 kayu kamper
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00
4.0000 m 1
Reng kayu kamper 3/4 @ Rp. 11,100.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 3/4 kayu kruing
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00
4.0000 m 1
Reng kayu kruing 3/4 @ Rp. 5,220.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 3/4 kayu bengkirai
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00
4.0000 m1 Reng kayu bengkirai 3/4 @ Rp. 9,360.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 3/4 kayu jati
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
4.0000 m1 Reng kayu jati 3/4 @ Rp. 24,000.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 3/4 kayu jati lokal
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
4.0000 m 1
Reng kayu jati 3/4 lokal @ Rp. 19,800.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 3/4 kayu kamper
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
4.0000 m 1
Reng kayu kamper 3/4 @ Rp. 11,100.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 3/4 kayu kruing
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
4.0000 m1 Reng kayu kruing 3/4 @ Rp. 5,220.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu jati lokal, reng 3/4 kayu bengkirai
2.2000 m1 Usuk kayu jati 5/7 (lokal) @ Rp. 57,750.00
4.0000 m1 Reng kayu bengkirai 3/4 @ Rp. 9,360.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 3/4 reng kayu jati
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
4.0000 m 1
Reng jati 3/4 @ Rp. 24,000.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 3/4 kayu jati lokal
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
4.0000 m 1
Reng kayu jati 3/4 lokal @ Rp. 19,800.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 3/4 kayu kamper
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
4.0000 m1 Reng kayu kamper 3/4 @ Rp. 11,100.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 3/4 kayu kruing
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
4.0000 m1 Reng kayu kruing 3/4 @ Rp. 5,220.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 3/4 kayu bengkirai
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 32,375.00
4.0000 m 1
Reng kayu bengkirai 3/4 @ Rp. 9,360.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 3/4 kayu jati
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
4.0000 m 1
Reng jati 3/4 @ Rp. 24,000.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 3/4 kayu jati lokal
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
4.0000 m1 Reng kayu jati 3/4 lokal @ Rp. 19,800.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 3/4 kayu kamper
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
4.0000 m1 Reng kayu kamper 3/4 @ Rp. 11,100.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 3/4 kayu kruing
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
4.0000 m 1
Reng kayu kruing 3/4 @ Rp. 5,220.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 3/4 kayu bengkirai
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 15,225.00
4.0000 m 1
Reng kayu bengkirai 3/4 @ Rp. 9,360.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu jati
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
4.0000 m1 Reng jati 3/4 @ Rp. 24,000.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu jati lokal
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
4.0000 m1 Reng kayu jati 3/4 lokal @ Rp. 19,800.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu kamper
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
4.0000 m 1
Reng kayu kamper 3/4 @ Rp. 11,100.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu kruing
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
4.0000 m 1
Reng kayu kruing 3/4 @ Rp. 5,220.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu bengkirai
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 27,300.00
4.0000 m1 Reng kayu bengkirai 3/4 @ Rp. 9,360.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kep. Tk. Kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 8,868.75
JASA 10 %
JUMLAH
DIBULATKAN
AK 1.0000 m2 Pasang usuk 5/7 glugu, reng 3/4 kayu jati lokal
2.2000 m1 Usuk glugu 5/7 @ Rp. 6,300.00
4.0000 m 1
Reng kayu jati 3/4 lokal @ Rp. 19,800.00
0.1500 kg Paku usuk @ Rp. 9,000.00
0.1000 kg Paku reng @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
SNI 1.0000 m3 Membuat kusen pintu / jendela kayu jati (klas plitur)
6.1 1.1000 m3 Kayu jati (klas plitur) @ Rp. 20,000,000.00
03-3434-2002 20.0000 org Tukang kayu @ Rp. 47,500.00 950,000.00
2.0000 org Kepala tukang kayu @ Rp. 50,000.00 100,000.00
6.0000 org Pekerja @ Rp. 35,000.00 210,000.00
0.3000 org Mandor @ Rp. 47,500.00 14,250.00
SNI 1.0000 m2 Pasang pintu teakwood rangkap, rangka kayu jati lokal
SNI 1.0000 m2 Pasang pintu dan jendela kaca kayu jati lokal
6.9 0.0350 m3 Papan kayu jati lokal @ Rp. 18,700,000.00
03-3434-2002 2.0000 org Tukang kayu @ Rp. 47,500.00 95,000.00
0.2000 org Kepala tukang kayu @ Rp. 50,000.00 10,000.00
0.8000 org Pekerja @ Rp. 35,000.00 28,000.00
0.0400 org Mandor @ Rp. 47,500.00 1,900.00
JUMLAH ( BELUM PPN ) 134,900.00
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Mengerjakan daun pintu / jendela panil kayu jati lokal
6.7 0.0400 m3 Kayu jati papan lokal @ Rp. 18,700,000.00
03-3434-2002 2.5000 org Tukang kayu @ Rp. 47,500.00 118,750.00
0.2500 org Kepala tukang kayu @ Rp. 50,000.00 12,500.00
SNI 1.0000 m2 Pasang rangka langit-langit (1,00 x 1,00) m, kayu jati lokal
6.38 0.0120 m3 Kayu jati balok lokal @ Rp. 16,500,000.00
03-3434-2002 0.1000 kg Paku biasa 2" - 5" @ Rp. 9,000.00
0.2500 org Tukang kayu @ Rp. 47,500.00 11,875.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.1500 org Pekerja @ Rp. 35,000.00 5,250.00
0.0075 org Mandor @ Rp. 47,500.00 356.25
JUMLAH ( BELUM PPN ) 18,731.25
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu jati tanpa plepet
0.0120 m3 Kayu jati balok @ Rp. 20,000,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
0.1800 org Pekerja @ Rp. 35,000.00 6,300.00
0.0090 org Mandor @ Rp. 47,500.00 427.50
JUMLAH ( BELUM PPN ) 23,527.50
JASA 10 %
JUMLAH
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu jati lokal tanpa plepet
0.0120 m3 Kayu jati balok lokal @ Rp. 16,500,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
0.1800 org Pekerja @ Rp. 35,000.00 6,300.00
0.0090 org Mandor @ Rp. 47,500.00 427.50
JUMLAH ( BELUM PPN ) 23,527.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kamper tanpa plepet
0.0120 m3 Kayu kamper balok @ Rp. 9,250,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
0.1800 org Pekerja @ Rp. 35,000.00 6,300.00
0.0090 org Mandor @ Rp. 47,500.00 427.50
JUMLAH ( BELUM PPN ) 23,527.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing tanpa plepet
0.0120 m3 Kayu kruing balok @ Rp. 4,350,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
0.1800 org Pekerja @ Rp. 35,000.00 6,300.00
0.0090 org Mandor @ Rp. 47,500.00 427.50
JUMLAH ( BELUM PPN ) 23,527.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu bengkirai tanpa plepet
0.0120 m3 Kayu bengkirai balok @ Rp. 7,800,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
0.1800 org Pekerja @ Rp. 35,000.00 6,300.00
0.0090 org Mandor @ Rp. 47,500.00 427.50
JUMLAH ( BELUM PPN ) 23,527.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu jati memakai plepet
0.0120 m3 Kayu jati balok @ Rp. 20,000,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00
0.0100 kg Paku eternit @ Rp. 14,000.00
0.0100 kg Paku plepet @ Rp. 11,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu jati lokal memakai plepet
0.0120 m3 Kayu jati balok lokal @ Rp. 16,500,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00
0.0100 kg Paku eternit @ Rp. 14,000.00
0.0100 kg Paku plepet @ Rp. 11,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
0.1800 org Pekerja @ Rp. 35,000.00 6,300.00
0.0090 org Mandor @ Rp. 47,500.00 427.50
JUMLAH ( BELUM PPN ) 23,527.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kamper memakai plepet
0.0120 m3 Kayu kamper balok @ Rp. 9,250,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00
0.0100 kg Paku eternit @ Rp. 14,000.00
0.0100 kg Paku plepet @ Rp. 11,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
0.1800 org Pekerja @ Rp. 35,000.00 6,300.00
0.0090 org Mandor @ Rp. 47,500.00 427.50
JUMLAH ( BELUM PPN ) 23,527.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing memakai plepet
0.0120 m3 Kayu kruing balok @ Rp. 4,350,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00
0.0100 kg Paku eternit @ Rp. 14,000.00
0.0100 kg Paku plepet @ Rp. 11,000.00
0.3200 org Tukang kayu @ Rp. 47,500.00 15,200.00
0.0320 org Kepala tukang kayu @ Rp. 50,000.00 1,600.00
0.1800 org Pekerja @ Rp. 35,000.00 6,300.00
0.0090 org Mandor @ Rp. 47,500.00 427.50
JUMLAH ( BELUM PPN ) 23,527.50
JASA 10 %
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 60 x 120 kayu jati
0.0130 m3 Kayu jati @ Rp. 20,000,000.00
0.3600 lbr Gypsum board 9 mm @ Rp. 55,000.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 60 x 120 kayu jati lokal
0.0130 m3 Kayu jati lokal @ Rp. 16,500,000.00
0.3600 lbr Gypsum board 9 mm @ Rp. 55,000.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 60 x 120 kayu kamper
0.0130 m3 Kayu kamper @ Rp. 9,250,000.00
0.3600 lbr Gypsum board 9 mm @ Rp. 55,000.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
6.13 1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 60 x 120 kayu kruing
0.0130 m3 Kayu kruing @ Rp. 4,350,000.00
0.3600 lbr Gypsum board 9 mm @ Rp. 55,000.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
DIBULATKAN
1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 60 x 120 kayu bengkirai
0.0130 m3 Kayu bengkirai @ Rp. 7,800,000.00
0.3600 lbr Gypsum board 9 mm @ Rp. 55,000.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 60 x 120 kayu jati
0.0130 m3 Kayu jati @ Rp. 20,000,000.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
6.13 1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 60 x 120 kayu jati lokal
0.0130 m3 Kayu jati lokal @ Rp. 16,500,000.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 60 x 120 kayu kamper
0.0130 m3 Kayu kamper @ Rp. 9,250,000.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
DIBULATKAN
6.13 1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 60 x 120 kayu kruing
0.0130 m3 Kayu kruing @ Rp. 4,350,000.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
DIBULATKAN
1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 60 x 120 kayu bengkirai
0.0130 m3 Kayu bengkirai @ Rp. 7,800,000.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00
0.0030 kg Alkasit @ Rp. 300,000.00
0.0500 kg Paku gypsum @ Rp. 20,000.00
0.1200 kg Paku usuk @ Rp. 9,000.00
0.3700 org Tukang kayu @ Rp. 47,500.00 17,575.00
0.0370 org Kepala tukang kayu @ Rp. 50,000.00 1,850.00
0.2400 org Pekerja @ Rp. 35,000.00 8,400.00
0.0120 org Mandor @ Rp. 47,500.00 570.00
JUMLAH ( BELUM PPN ) 28,395.00
JASA 10 %
JUMLAH
SNI 1.0000 m1 Pasang lisplank ukuran (3 x 20) cm, kayu jati lokal
6.47 0.0072 m3 Papan kayu jati lokal @ Rp. 18,700,000.00
03-3434-2002 0.0500 kg Paku biasa 2" - 5" @ Rp. 9,000.00
0.2000 org Tukang kayu @ Rp. 47,500.00 9,500.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0050 org Mandor @ Rp. 47,500.00 237.50
JUMLAH ( BELUM PPN ) 14,487.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang lisplank ukuran 2 x (3 x 20) cm, kayu jati lokal
0.0145 m3 Papan kayu jati lokal @ Rp. 18,700,000.00
03-3434-2002 0.0600 kg Paku biasa 2" - 5" @ Rp. 9,000.00
0.2500 org Tukang kayu @ Rp. 47,500.00 11,875.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.1500 org Pekerja @ Rp. 35,000.00 5,250.00
0.0075 org Mandor @ Rp. 47,500.00 356.25
JUMLAH ( BELUM PPN ) 18,731.25
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang lisplank ukuran 2 x (2 x 20) cm, kayu jati lokal
0.0086 m3 Papan kayu jati lokal @ Rp. 18,700,000.00
03-3434-2002 0.0600 kg Paku biasa 2" - 5" @ Rp. 9,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kepala tukang kayu @ Rp. 50,000.00 500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0050 org Mandor @ Rp. 47,500.00 237.50
JUMLAH ( BELUM PPN ) 8,987.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu jati
6.18 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0096 m3 Kayu jati papan @ Rp. 22,000,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.1500 org Pekerja @ Rp. 35,000.00 5,250.00
0.0013 org Mandor @ Rp. 47,500.00 59.38
JUMLAH ( BELUM PPN ) 25,559.38
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu jati lokal
6.18 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0096 m3 Kayu jati lokal papan @ Rp. 18,700,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.1500 org Pekerja @ Rp. 35,000.00 5,250.00
0.0013 org Mandor @ Rp. 47,500.00 59.38
JUMLAH ( BELUM PPN ) 25,559.38
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu kamper
6.18 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0096 m3 Kayu kamper papan @ Rp. 8,000,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.1500 org Pekerja @ Rp. 35,000.00 5,250.00
0.0013 org Mandor @ Rp. 47,500.00 59.38
JUMLAH ( BELUM PPN ) 25,559.38
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu kruing
6.18 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0096 m3 Kayu kruing papan @ Rp. 4,750,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
SNI 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu bengkirai
6.18 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0096 m3 Kayui bengkirai papan @ Rp. 8,200,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.1500 org Pekerja @ Rp. 35,000.00 5,250.00
0.0013 org Mandor @ Rp. 47,500.00 59.38
JUMLAH ( BELUM PPN ) 25,559.38
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28 papan kayu jati
6.19 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0190 m3 Kayu jati papan @ Rp. 22,000,000.00
0.3000 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.0400 org Pekerja @ Rp. 35,000.00 1,400.00
0.0013 org Mandor @ Rp. 47,500.00 59.38
JUMLAH ( BELUM PPN ) 21,709.38
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu jati lokal
6.19 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0190 m3 Kayu jati lokal papan @ Rp. 18,700,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.0400 org Pekerja @ Rp. 35,000.00 1,400.00
0.0013 org Mandor @ Rp. 47,500.00 59.38
JUMLAH ( BELUM PPN ) 21,709.38
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu kamper
6.19 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0190 m3 Kayu kamper papan @ Rp. 8,000,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu kruing
6.19 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0190 m3 Kayu kruing papan @ Rp. 4,750,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.0400 org Pekerja @ Rp. 35,000.00 1,400.00
0.0013 org Mandor @ Rp. 47,500.00 59.38
JUMLAH ( BELUM PPN ) 21,709.38
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu bengkirai
6.19 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 9,000.00
0.0190 m3 Kayu bengkirai papan @ Rp. 8,200,000.00
0.2500 kg Flincoat @ Rp. 35,000.00
0.4000 org Tukang kayu @ Rp. 47,500.00 19,000.00
0.0250 org Kepala tukang kayu @ Rp. 50,000.00 1,250.00
0.0400 org Pekerja @ Rp. 35,000.00 1,400.00
0.0013 org Mandor @ Rp. 47,500.00 59.38
JUMLAH ( BELUM PPN ) 21,709.38
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pasang dinding pemisah teakwood rangkap, rangka kayu kamper
03-3434-2002 0.0195 m3 Kayu kamper balok @ Rp. 9,250,000.00
6.56 0.0070 m3 Kayu kamper papan @ Rp. 8,000,000.00
0.1000 kg Paku biasa 2" - 5" @ Rp. 8,000.00
0.5600 kg Lem kayu @ Rp. 11,000.00
1.0000 lbr Teakwood 4' x 8' x 4 mm @ Rp. 69,500.00
0.4500 org Tukang kayu @ Rp. 47,500.00 21,375.00
0.0450 org Kepala tukang kayu @ Rp. 50,000.00 2,250.00
0.1500 org Pekerja @ Rp. 35,000.00 5,250.00
0.0750 org Mandor @ Rp. 47,500.00 3,562.50
JUMLAH ( BELUM PPN ) 32,437.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pasang dinding pemisah plywoodwood rangkap, rangka kayu kamper
03-3434-2002 0.0195 m3 Kayu kamper balok @ Rp. 9,250,000.00
6.57 0.0070 m3 Kayu kamper papan @ Rp. 8,000,000.00
0.1000 kg Paku biasa 2" - 5" @ Rp. 8,000.00
0.5600 kg Lem kayu @ Rp. 11,000.00
1.0000 lbr Plywood 4' x 8' x 4 mm @ Rp. 41,250.00
0.6000 org Tukang kayu @ Rp. 47,500.00 28,500.00
0.0600 org Kepala tukang kayu @ Rp. 50,000.00 3,000.00
0.2000 org Pekerja @ Rp. 35,000.00 7,000.00
0.0100 org Mandor @ Rp. 47,500.00 475.00
JUMLAH ( BELUM PPN ) 38,975.00
JASA 10 %
JUMLAH
DIBULATKAN
PEKERJAAN ATAP
H.2A 1.0000 m2 Pasang genteng beton besar Warna ( isi 9 / m2 ) untuk rumah tingkat
9.0000 bh Genteng beton Warna @ Rp. 4,420.00
0.1000 org Tukang batu @ Rp. 45,000.00 4,500.00
0.0100 org Kep. Tk. Batu @ Rp. 47,500.00 475.00
0.3000 org Pekerja @ Rp. 35,000.00 10,500.00
0.0150 org Mandor @ Rp. 47,500.00 712.50
JUMLAH ( BELUM PPN ) 16,187.50
JASA 10 %
JUMLAH
DIBULATKAN
H.2A 1.0000 m2 Pasang genteng keramik berglasir KIA, Kanmuri Natural untuk rumah tingkat
14.5000 bh Genteng beton natural @ Rp. 4,500.00
0.1000 org Tukang batu @ Rp. 45,000.00 4,500.00
0.0100 org Kep. Tk. Batu @ Rp. 47,500.00 475.00
0.3000 org Pekerja @ Rp. 35,000.00 10,500.00
0.0150 org Mandor @ Rp. 47,500.00 712.50
JUMLAH ( BELUM PPN ) 16,187.50
JASA 10 %
JUMLAH
DIBULATKAN
H.6 1.0000 m1 Pasang bubungan genteng keramik berglasir KIA, Kanmuri Natural
4.0000 bh Bubungan gent.krmk KIA natural @ Rp. 13,500.00
0.0152 m3 Kapur pasang @ Rp. 72,500.00
0.0152 m3 Pasir pasang @ Rp. 145,000.00
1.5240 kg PC @ Rp. 1,196.00
0.2000 org Tukang batu @ Rp. 45,000.00 9,000.00
0.0200 org Kep. Tk. Batu @ Rp. 47,500.00 950.00
0.4000 org Pekerja @ Rp. 35,000.00 14,000.00
0.0200 org Mandor @ Rp. 47,500.00 950.00
JUMLAH ( BELUM PPN ) 24,900.00
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pasang atap genteng metal zinc alume type prima roof
03-3436-2002 1.0200 m2 Genteng metal @ Rp. 95,400.00
6.32 0.2000 kg Paku anti karat @ Rp. 20,000.00
0.1000 org Tukang kayu @ Rp. 47,500.00 4,750.00
0.0100 org Kepala tukang kayu @ Rp. 50,000.00 500.00
0.2000 org Pekerja @ Rp. 35,000.00 7,000.00
0.0010 org Mandor @ Rp. 47,500.00 47.50
JUMLAH ( BELUM PPN ) 12,297.50
JASA 10 %
JUMLAH
DIBULATKAN
PEKERJAAN CAT-CATAN
SNI 1.0000 m2 Mengerok karat cat lama permukaan baja dengan cara manual
6.3 0.0500 kg Sabun @ Rp. 12,000.00
0.1500 org Pekerja @ Rp. 35,000.00 5,250.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 5,368.75
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
6.8 0.2000 kg Cat meni @ Rp. 12,000.00
0.1500 kg Plamir @ Rp. 12,000.00
0.1700 kg Cat dasar @ Rp. 32,000.00
0.2600 kg Cat penutup @ Rp. 32,000.00
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
6.9 0.2000 kg Cat meni @ Rp. 12,000.00
0.1500 kg Plamir @ Rp. 12,000.00
0.1700 kg Cat dasar @ Rp. 32,000.00
0.3500 kg Cat penutup @ Rp. 32,000.00
0.1050 org Tukang cat @ Rp. 42,500.00 4,462.50
0.0040 org Kepala tukang cat @ Rp. 45,000.00 180.00
0.0700 org Pekerja @ Rp. 35,000.00 2,450.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 7,211.25
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pelaburan bidang kayu dengan cat residu atau ter
6.12 0.3500 ltr Residu atau ter @ Rp. 3,500.00
0.1000 org Pekerja @ Rp. 35,000.00 3,500.00
0.0060 org Mandor @ Rp. 47,500.00 285.00
JUMLAH ( BELUM PPN ) 3,785.00
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
6.14 0.1000 kg Plamir tembok @ Rp. 10,500.00
0.1000 kg Cat dasar @ Rp. 15,500.00
0.2600 kg Cat penutup 2 x @ Rp. 15,500.00
0.0630 org Tukang cat @ Rp. 42,500.00 2,677.50
0.0063 org Kepala tukang cat @ Rp. 45,000.00 283.50
0.0200 org Pekerja @ Rp. 35,000.00 700.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 3,779.75
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
6.15 0.1200 kg Cat dasar @ Rp. 15,500.00
0.1800 kg Cat penutup 2 x @ Rp. 15,500.00
0.0420 org Tukang cat @ Rp. 42,500.00 1,785.00
0.0042 org Kepala tukang cat @ Rp. 45,000.00 189.00
0.0280 org Pekerja @ Rp. 35,000.00 980.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 3,072.75
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Pengecatan tembok tidak terlindung dari panas dan hujan
6.14 0.1000 kg Cat alkali resisting primer @ Rp. 27,200.00
0.3600 kg Cat ICI Weathershield @ Rp. 50,000.00
0.0630 org Tukang cat @ Rp. 42,500.00 2,677.50
0.0063 org Kepala tukang cat @ Rp. 45,000.00 283.50
0.0200 org Pekerja @ Rp. 35,000.00 700.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 3,779.75
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m2 Melabur tembok tembok lama dengan kapur sirih (untuk pemeliharaan)
6.18 0.0020 m3 Perancah kayu @ Rp. 500,000.00
0.3000 kg Kapur sirih @ Rp. 500.00
0.0050 org Tukang cat @ Rp. 42,500.00 212.50
0.0005 org Kepala tukang cat @ Rp. 45,000.00 22.50
0.0400 org Pekerja @ Rp. 35,000.00 1,400.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 1,753.75
JASA 10 %
JUMLAH
DIBULATKAN
PEKERJAAN BONGKARAN
L.12 1.0000 m3 Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan untuk digunakan lagi
6.0000 org Tukang kayu @ Rp. 47,500.00 285,000.00
0.6000 org Kep. Tk. Kayu @ Rp. 50,000.00 30,000.00
4.0000 org Pekerja @ Rp. 35,000.00 140,000.00
0.2000 org Mandor @ Rp. 47,500.00 9,500.00
JUMLAH ( BELUM PPN ) 464,500.00
JASA 10 %
JUMLAH
DIBULATKAN
1.0000 m3 Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan tidak digunakan lagi
1.0000 org Pekerja @ Rp. 35,000.00 35,000.00
0.2000 org Mandor @ Rp. 47,500.00 9,500.00
JUMLAH ( BELUM PPN ) 44,500.00
JASA 10 %
JUMLAH
DIBULATKAN
ANALISA SUPLEMEN
1 1.0000 m1 Pasang pipa beton oval dia. 25/37,5 dalam 0 - 1 m
1.0000 bh Pipa beton oval @ Rp. 35,000.00
0.7500 org Pekerja @ Rp. 35,000.00 26,250.00
0.1500 org Tukang batu @ Rp. 45,000.00 6,750.00
0.0150 Org Mandor @ Rp. 47,500.00 712.50
JUMLAH ( BELUM PPN ) 33,712.50
JASA 10 %
JUMLAH
DIBULATKAN
PEKERJAAN SANITASI
SNI 1.0000 bh Memasang kloset duduk/monoblock
1.0000 bh Kloset duduk / monoblock @ Rp. 1,250,000.00
6.1 6% x Harga kloset (Perlengkapan) @ Rp. 1,250,000.00
1.1000 org Tukang batu @ Rp. 45,000.00 49,500.00
0.0010 org Kepala tukang batu @ Rp. 47,500.00 47.50
3.3000 org Pekerja @ Rp. 35,000.00 115,500.00
0.1600 org Mandor @ Rp. 47,500.00 7,600.00
JUMLAH ( BELUM PPN ) 172,647.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Memasang pipa penyalur air limbah jenis pipa tanah, diameter 15 cm
1.6000 bh Pipa tanah @ Rp. 25,000.00
6.12 0.6800 kg PC @ Rp. 1,196.00
0.0130 m3 Pasir pasang @ Rp. 145,000.00
0.0110 m 3
Pasir urug @ Rp. 75,000.00
0.0300 org Tukang batu @ Rp. 45,000.00 1,350.00
0.0030 org Kepala tukang batu @ Rp. 47,500.00 142.50
0.0600 org Pekerja @ Rp. 35,000.00 2,100.00
0.0025 org Mandor @ Rp. 47,500.00 118.75
JUMLAH ( BELUM PPN ) 3,711.25
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 m1 Memasang pipa penyalur air limbah jenis pipa tanah, diameter 20 cm
1.6000 bh Pipa tanah @ Rp. 35,000.00
6.13 0.8700 kg PC @ Rp. 1,196.00
0.0140 m3 Pasir pasang @ Rp. 145,000.00
0.1400 m 3
Pasir urug @ Rp. 75,000.00
0.0400 org Tukang batu @ Rp. 45,000.00 1,800.00
0.0040 org Kepala tukang batu @ Rp. 47,500.00 190.00
0.0800 org Pekerja @ Rp. 35,000.00 2,800.00
0.0070 org Mandor @ Rp. 47,500.00 332.50
JUMLAH ( BELUM PPN ) 5,122.50
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 bh Memasang bak kontrol pasangan batu bata ukuran (30 x 30) cm, tinggi 35 cm
87.0000 bh Batu bata @ Rp. 500.00
6.16 44.0000 kg PC @ Rp. 1,196.00
0.0700 m3 Pasir pasang @ Rp. 145,000.00
0.0700 m3 Batu kerikil @ Rp. 90,000.00
1.6000 kg Besi beton @ Rp. 12,500.00
0.0600 m3 Pasir beton @ Rp. 120,000.00
1.0150 org Tukang batu @ Rp. 45,000.00 45,675.00
0.0015 org Kepala tukang batu @ Rp. 47,500.00 71.25
3.2000 org Pekerja @ Rp. 35,000.00 112,000.00
0.0160 org Mandor @ Rp. 47,500.00 760.00
JUMLAH ( BELUM PPN ) 158,506.25
JASA 10 %
JUMLAH
DIBULATKAN
SNI 1.0000 bh Memasang bak kontrol pasangan batu bata ukuran (45 x 45) cm, tinggi 50 cm
150.0000 bh Batu bata @ Rp. 500.00
SNI 1.0000 bh Memasang bak kontrol pasangan batu bata ukuran (60 x 60) cm, tingg 65 cm
222.0000 bh Batu bata @ Rp. 500.00
6.18 114.0000 kg PC @ Rp. 1,196.00
0.1840 m3 Pasir pasang @ Rp. 145,000.00
0.0330 m Batu kerikil
3
@ Rp. 90,000.00
4.8500 kg Besi beton @ Rp. 12,500.00
0.1200 m3 Pasir beton @ Rp. 120,000.00
0.7200 org Tukang batu @ Rp. 45,000.00 32,400.00
0.0720 org Kepala tukang batu @ Rp. 47,500.00 3,420.00
2.1600 org Pekerja @ Rp. 35,000.00 75,600.00
0.1000 org Mandor @ Rp. 47,500.00 4,750.00
JUMLAH ( BELUM PPN ) 116,170.00
JASA 10 %
JUMLAH
DIBULATKAN
Empiris 1.0000 m2 Mengerjakan Ukiran Gaya Yogyakarta dengan kedalaman 1 cm, tidak berlubang
Membuat pola ukir dan memindahkan pola
1.0000 lb Kertas 100 x 100 cm @ Rp. 2,000.00
15.0000 lbr Kerta karbon @ Rp. 3,500.00
2.0000 org Tukang gambar @ Rp. 35,000.00 70,000.00
JUMLAH ( A ) 70,000.00
Mengukir
16.0000 org Tukang Ukir @ Rp. 50,000.00 800,000.00
1.0000 org Kepala Tk, Ukir @ Rp. 50,000.00 50,000.00
JUMLAH ( B ) 850,000.00
1.0000 m1 Pekerjaan Grouting / Injeksi retakan dinding bata dengan Semen Slurry (Cebex 100)
3.000 bh Pipa @ Rp. 1,500.00
0.050 kg Nitobond EC @ Rp. 100,000.00
0.016 kg Cebex 100 @ Rp. 150,000.00
0.150 hr Sewa Mesin Grouting @ Rp. 150,000.00
0.075 hr Sewa mesin gerinda @ Rp. 100,000.00
1.000 ls Alat bantu @ Rp. 5,000.00
0.3125 org Tukang grouting @ Rp. 35,000.00 10,937.50
0.0312 org Kepala Tukang grouting @ Rp. 40,000.00 1,248.00
1.2500 org Pekerja @ Rp. 35,000.00 43,750.00
0.1562 org Mandor @ Rp. 47,500.00 7,419.50
JUMLAH ( BELUM PPN ) 63,355.00
JASA 10 %
JUMLAH
DIBULATKAN
-
-
-
-
-
- 774,400.00
77,440.00
851,840.00
851,840.00
- 8,518.40
33,000.00
180.00
19,250.00
52,430.00 61,417.50
6,141.75
67,559.25
67,559.00
- 5,875.00
587.50
6,462.50
6,462.00
96,250.00
35,000.00
6,600.00
58,500.00
20,092.80
3,240.00
3,185.33
222,868.13 434,893.13
43,489.31
478,382.44
478,382.00
29,493.75
2,359.50
7,250.00
39,103.25 78,853.25
7,885.33
86,738.58
86,738.00
12,500.00
495,000.00
6,800.00
12,650.00
41,860.00
21,750.00
12,000.00
11,797.50
15,000.00
9,625.00
40,000.00
5,200.00
5,250.00
2,475.00
691,907.50 919,282.50
91,928.25
1,011,210.75
1,011,210.00
12,500.00
2,990.00
30,000.00
600.00
707.85
68,750.00
480.00
5,200.00
121,227.85 146,677.85
14,667.79
161,345.64
161,345.00
10,000.00
2,392.00
237,500.00
600.00
251,679.85 273,629.85
27,362.99
300,992.84
300,992.00
17,000.00
577,500.00
2,400.00
12,558.00
3,600.00
3,932.50
57,750.00
674,740.50 817,115.50
81,711.55
898,827.05
898,827.00
30,000.00
759,000.00
5,600.00
57,750.00
852,350.00 968,475.00
96,847.50
1,065,322.50
1,065,322.00
12,500.00
511,500.00
2,400.00
21,528.00
3,600.00
3,932.50
57,750.00
179,437.50
792,648.00 935,023.00
93,502.30
1,028,525.30
1,028,525.00
99,000.00
640.00
15,225.00
114,865.00 129,186.25
12,918.63
142,104.88
142,104.00
9,500.00
2,500.00
12,000.00 22,275.00
2,227.50
24,502.50
24,502.00
15,190.00
15,190.00 18,835.00
1,883.50
20,718.50
20,718.00
172,550.00
131,250.00
8,880.00
21,170.00
53,820.00
387,670.00 407,892.50
40,789.25
448,681.75
448,681.00
- 15,900.00
1,590.00
17,490.00
17,490.00
- 20,908.50
2,090.85
22,999.35
22,999.00
- 29,216.25
2,921.63
32,137.88
32,137.00
- 24,820.00
2,482.00
27,302.00
27,302.00
- 49,687.50
4,968.75
54,656.25
54,656.00
- 32,747.50
3,274.75
36,022.25
36,022.00
80,000.00
80,000.00 144,216.25
14,421.63
158,637.88
158,637.00
12,025.00
1,202.50
13,227.50
13,227.00
- 20,435.00
2,043.50
22,478.50
22,478.00
9,225.00
922.50
10,147.50
10,147.00
7,622.50
762.25
8,384.75
8,384.00
9,225.00
922.50
10,147.50
10,147.00
90,000.00
90,000.00 100,975.00
10,097.50
111,072.50
111,072.00
54,000.00
54,000.00 64,975.00
6,497.50
71,472.50
71,472.00
108,000.00
108,000.00 117,937.50
11,793.75
129,731.25
129,731.00
90,000.00
90,000.00 95,962.50
9,596.25
105,558.75
105,558.00
1,400.00
5,000.00
6,400.00 25,087.50
2,508.75
27,596.25
27,596.00
128,700.00
22,500.00
151,200.00 199,755.00
19,975.50
219,730.50
219,730.00
117,975.00
16,602.50
18,320.00
78,880.00
231,777.50 317,690.00
31,769.00
349,459.00
349,459.00
117,975.00
12,325.00
13,600.00
49,300.00
193,200.00 279,112.50
27,911.25
307,023.75
307,023.00
128,700.00
114,122.32
16,602.50
55,390.00
314,814.82 400,727.32
40,072.73
440,800.05
440,800.00
117,975.00
72,956.00
10,657.50
71,340.00
272,928.50 358,841.00
35,884.10
394,725.10
394,725.00
117,975.00
194,948.00
75,400.00
388,323.00 474,235.50
47,423.55
521,659.05
521,659.00
117,975.00
241,592.00
70,325.00
429,892.00 515,804.50
51,580.45
567,384.95
567,384.00
117,975.00
468,832.00
45,530.00
117,975.00
319,332.00
61,915.00
499,222.00 585,134.50
58,513.45
643,647.95
643,647.00
117,975.00
162,656.00
78,880.00
359,511.00 445,423.50
44,542.35
489,965.85
489,965.00
35,000.00
1,305.00
1,440.00
2,610.00
40,355.00 57,242.50
5,724.25
62,966.75
62,966.00
35,000.00
5,382.00
1,087.50
7,250.00
48,719.50 65,607.00
6,560.70
72,167.70
72,167.00
35,000.00
13,754.00
6,235.00
54,989.00 71,876.50
7,187.65
79,064.15
79,064.00
35,000.00
17,186.52
5,800.00
57,986.52 74,874.02
7,487.40
82,361.42
82,361.00
35,000.00
22,664.20
5,510.00
63,174.20 80,061.70
8,006.17
88,067.87
88,067.00
70,000.00
12,055.68
1,993.75
13,412.50
97,461.93 131,586.93
13,158.69
144,745.62
144,745.00
70,000.00
31,634.20
14,210.00
115,844.20 149,969.20
14,996.92
164,966.12
164,966.00
70,000.00
39,408.20
13,195.00
70,000.00
52,026.00
11,600.00
133,626.00 167,751.00
16,775.10
184,526.10
184,526.00
18,750.00
14,950.00
5,800.00
39,500.00 63,162.50
6,316.25
69,478.75
69,478.00
32,000.00
14,950.00
5,800.00
52,750.00 76,412.50
7,641.25
84,053.75
84,053.00
401,856.00
64,800.00
63,706.50
530,362.50 622,525.00
62,252.50
684,777.50
684,777.00
260,728.00
62,400.00
68,425.50
75,075.00
73,255.00
58,000.00
51,122.50
257,452.50 531,452.50
53,145.25
584,597.75
584,597.00
478,400.00
57,600.00
62,920.00
598,920.00 733,832.50
73,383.25
807,215.75
807,215.00
464,048.00
78,000.00
51,122.50
593,170.50 867,170.50
86,717.05
953,887.55
953,887.00
478,400.00
48,000.00
64,493.00
590,893.00 864,893.00
86,489.30
951,382.30
951,382.00
514,280.00
61,920.00
54,268.50
630,468.50 904,468.50
13,125.00
181.50
13,306.50 13,914.00
1,391.40
15,305.40
15,305.00
11,550.00
181.50
11,731.50 12,339.00
1,233.90
13,572.90
13,572.00
46,750.00
24,000.00
3,600.00
74,350.00 108,075.00
10,807.50
118,882.50
118,882.00
46,750.00
31,230.00
3,600.00
81,580.00 115,305.00
11,530.50
126,835.50
126,835.00
- 52,500.00
5,250.00
57,750.00
57,750.00
350,000.00
350,000.00 1,032,062.50
103,206.25
1,135,268.75
1,135,268.00
640,000.00
640,000.00 906,450.00
90,645.00
997,095.00
997,095.00
684,777.50
1,530,540.00
1,188,825.00
57,750.00
3,461,892.50 3,461,892.50
3,461,892.00
622,525.00
1,913,175.00
1,188,825.00
57,750.00
3,782,275.00 3,782,275.00
3,782,275.00
864,893.00
1,850,850.00
1,080,750.00
52,500.00
3,848,993.00 3,848,993.00
3,848,993.00
684,777.50
2,678,445.00
1,188,825.00
57,750.00
4,609,797.50 4,609,797.50
4,609,797.00
684,777.50
3,061,080.00
1,188,825.00
57,750.00
4,992,432.50 4,992,432.50
4,992,432.00
684,777.50
1,530,540.00
1,188,825.00
684,777.50
1,913,175.00
1,188,825.00
1,135,268.75
57,750.00
4,979,796.25 4,979,796.25
4,979,796.00
684,777.50
2,295,810.00
1,188,825.00
1,135,268.75
57,750.00
5,362,431.25 5,362,431.25
5,362,431.00
951,382.00
2,295,810.00
1,188,825.00
1,135,268.75
57,750.00
5,629,035.75 5,629,035.75
5,629,035.00
684,777.50
2,678,445.00
1,188,825.00
1,135,268.75
57,750.00
5,745,066.25 5,745,066.25
5,745,066.00
684,777.50
3,061,080.00
1,188,825.00
1,135,268.75
57,750.00
6,127,701.25 6,127,701.25
6,127,701.00
684,777.50
1,530,540.00
1,188,825.00
997,095.00
57,750.00
4,458,987.50 4,458,987.50
4,458,987.00
684,777.50
1,913,175.00
1,188,825.00
997,095.00
57,750.00
4,841,622.50 4,841,622.50
4,841,622.00
684,777.50
2,295,810.00
1,188,825.00
997,095.00
57,750.00
5,224,257.50 5,224,257.50
5,224,257.00
684,777.50
2,678,445.00
1,188,825.00
997,095.00
57,750.00
5,606,892.50 5,606,892.50
5,606,892.00
684,777.50
3,061,080.00
1,188,825.00
997,095.00
57,750.00
5,989,527.50 5,989,527.50
5,989,527.00
1,425.00
11,280.00
21,750.00
72,358.00
562,500.00
10,890.00
139,200.00
1,080.00
450.00
4,200.00
825,133.00 895,840.50
1,200.00
9,600.00
18,125.00
58,604.00
431,250.00
8,470.00
117,450.00
1,080.00
450.00
3,500.00
649,729.00 704,504.00
70,450.40
774,954.40
774,954.00
6,099.60
101.50
1,972.00
8,173.10 33,073.10
3,307.31
36,380.41
36,380.00
9,759.36
2,813.00
12,572.36 37,472.36
3,747.24
41,219.60
41,219.00
10,817.66 35,717.66
3,571.77
39,289.42
39,289.00
507.50
560.00
2,175.00
3,242.50 18,180.00
1,818.00
19,998.00
19,998.00
2,200.64
435.00
2,030.00
4,665.64 19,603.14
1,960.31
21,563.45
21,563.00
10,189.92
2,465.00
12,654.92 27,592.42
2,759.24
30,351.66
30,351.00
7,750.08
2,755.00
10,505.08 25,442.58
2,544.26
27,986.84
6,219.20
2,900.00
9,119.20 24,056.70
2,405.67
26,462.37
26,462.00
8,455.72
3,045.00
11,500.72 31,168.22
3,116.82
34,285.04
34,285.00
598.00
290.00
888.00 6,493.00
649.30
7,142.30
7,142.00
430.56
124.70
555.26 5,411.51
541.15
5,952.66
5,952.00
5,166.72
2,320.00
7,486.72 16,599.22
1,659.92
18,259.14
18,259.00
5,166.72
1,200.00
6,366.72 20,804.22
2,080.42
22,884.64
22,884.00
4,186.00
4,186.00 8,444.00
844.40
9,288.40
9,288.00
13,299.52
4,350.00
17,649.52 40,059.52
4,005.95
44,065.47
44,065.00
78,750.00
14,053.00
5,075.00
97,878.00 139,465.50
13,946.55
153,412.05
153,412.00
37,600.00
1,160.00
4,640.00
7,000.00
50,400.00 81,525.00
8,152.50
28,000.00
1,160.00
4,640.00
1,196.00
34,996.00 66,121.00
6,612.10
72,733.10
72,733.00
32,000.00
1,160.00
4,640.00
55.00
37,855.00 68,980.00
6,898.00
75,878.00
75,878.00
20,000.00
1,160.00
4,640.00
1,196.00
26,996.00 58,121.00
5,812.10
63,933.10
63,933.00
26,000.00
1,160.00
4,640.00
7,000.00
38,800.00 69,925.00
6,992.50
76,917.50
76,917.00
1,855.00
1,865.76
435.00
4,155.76 7,890.76
789.08
8,679.84
8,679.00
2,647.50
1,865.76
435.00
4,948.26 8,683.26
868.33
9,551.59
9,551.00
2,120.00
1,435.20
435.00
1,330.00
5,320.20 9,055.20
905.52
9,960.72
9,960.00
2,747.25
1,973.40
464.00
700.00
5,884.65 9,619.65
961.97
10,581.62
10,581.00
40,500.00
5,597.28
1,305.00
2,200.00
49,602.28 83,821.03
8,382.10
92,203.13
92,203.00
42,500.00
4,879.68
1,305.00
1,320.00
50,004.68 84,223.43
8,422.34
92,645.77
92,645.00
40,250.00
4,879.68
1,305.00
1,320.00
47,754.68 81,973.43
8,197.34
90,170.77
90,170.00
40,250.00
4,879.68
1,305.00
1,320.00
47,754.68 81,973.43
8,197.34
90,170.77
90,170.00
40,250.00
4,879.68
1,305.00
1,320.00
10,350.00
1,435.20
435.00
700.00
12,920.20 16,655.20
1,665.52
18,320.72
18,320.00
7,245.00
1,973.40
464.00
700.00
10,382.40 14,117.40
1,411.74
15,529.14
15,529.00
33,660.00
487.97
130.50
132.00
34,410.47 41,254.22
4,125.42
45,379.64
45,379.00
37,500.00
487.97
130.50
132.00
38,250.47 45,094.22
4,509.42
49,603.64
49,603.00
42,500.00
11,122.80
2,610.00
3,300.00
59,532.80 103,830.30
10,383.03
114,213.33
114,213.00
55,500.00
3,750.00
59,250.00 90,375.00
9,037.50
99,412.50
99,412.00
50,400.00
3,750.00
54,150.00 85,275.00
8,527.50
93,802.50
93,802.00
36,450.00
3,750.00
40,200.00 71,325.00
7,132.50
78,457.50
78,457.00
44,550.00
3,750.00
48,300.00 79,425.00
7,942.50
87,367.50
87,367.00
36,380.00
3,750.00
40,130.00 71,255.00
7,125.50
78,380.50
78,380.00
44,540.00
3,750.00
48,290.00 79,415.00
7,941.50
87,356.50
87,356.00
63,000.00
3,750.00
66,750.00 97,875.00
9,787.50
107,662.50
107,662.00
55,000.00
3,750.00
58,750.00 89,875.00
8,987.50
98,862.50
98,862.00
43,500.00
3,750.00
47,250.00 78,375.00
7,837.50
86,212.50
86,212.00
51,000.00
3,750.00
54,750.00 85,875.00
8,587.50
94,462.50
94,462.00
43,500.00
3,750.00
47,250.00 78,375.00
7,837.50
86,212.50
86,212.00
51,000.00
3,750.00
54,750.00 85,875.00
8,587.50
94,462.50
94,462.00
41,400.00
3,750.00
45,150.00 76,275.00
7,627.50
83,902.50
83,902.00
41,400.00
3,750.00
45,150.00 76,275.00
7,627.50
83,902.50
83,902.00
542,850.00
112,500.00
70,000.00
3,800.00
729,150.00 1,211,962.50
403,987.50
40,398.75
444,386.25
444,386.00
40,000.00
40,000.00 54,968.75
5,496.88
60,465.63
60,465.00
- 9,450.00
945.00
10,395.00
10,395.00
- 6,270.00
627.00
6,897.00
6,897.00
- 3,487.50
348.75
3,836.25
3,836.00
22,000,000.00
172,500.00
6,400.00
22,178,900.00 22,958,400.00
2,295,840.00
25,254,240.00
18,150,000.00
172,500.00
6,400.00
18,328,900.00 19,108,400.00
1,910,840.00
21,019,240.00
21,019,240.00
10,175,000.00
172,500.00
6,400.00
10,353,900.00 11,133,400.00
1,113,340.00
12,246,740.00
12,246,740.00
4,785,000.00
172,500.00
6,400.00
4,963,900.00 5,743,400.00
574,340.00
6,317,740.00
6,317,740.00
8,580,000.00
172,500.00
6,400.00
8,758,900.00 9,538,400.00
953,840.00
10,492,240.00
10,492,240.00
1,603,800.00
172,500.00
6,400.00
1,782,700.00 2,562,200.00
256,220.00
154,000.00
60,000.00
1,350.00
900.00
216,250.00 225,118.75
22,511.88
247,630.63
247,630.00
154,000.00
49,500.00
1,350.00
900.00
205,750.00 214,618.75
21,461.88
236,080.63
236,080.00
154,000.00
27,750.00
1,350.00
900.00
184,000.00 192,868.75
19,286.88
212,155.63
212,155.00
154,000.00
13,050.00
1,350.00
900.00
169,300.00 178,168.75
17,816.88
195,985.63
195,985.00
154,000.00
23,400.00
1,350.00
900.00
179,650.00 188,518.75
18,851.88
207,370.63
207,370.00
127,050.00
60,000.00
1,350.00
900.00
189,300.00 198,168.75
19,816.88
217,985.63
217,985.00
127,050.00
49,500.00
1,350.00
900.00
178,800.00 187,668.75
18,766.88
206,435.63
206,435.00
127,050.00
27,750.00
1,350.00
900.00
157,050.00 165,918.75
16,591.88
182,510.63
182,510.00
127,050.00
13,050.00
1,350.00
900.00
142,350.00 151,218.75
15,121.88
166,340.63
166,340.00
127,050.00
23,400.00
1,350.00
900.00
152,700.00 161,568.75
16,156.88
177,725.63
177,725.00
71,225.00
60,000.00
1,350.00
900.00
133,475.00 142,343.75
14,234.38
156,578.13
156,578.00
71,225.00
49,500.00
1,350.00
900.00
122,975.00 131,843.75
13,184.38
145,028.13
145,028.00
71,225.00
27,750.00
1,350.00
900.00
101,225.00 110,093.75
11,009.38
121,103.13
121,103.00
71,225.00
13,050.00
1,350.00
900.00
86,525.00 95,393.75
9,539.38
104,933.13
104,933.00
71,225.00
23,400.00
1,350.00
900.00
96,875.00 105,743.75
10,574.38
116,318.13
116,318.00
33,495.00
60,000.00
1,350.00
900.00
95,745.00 104,613.75
10,461.38
115,075.13
115,075.00
33,495.00
49,500.00
1,350.00
900.00
85,245.00 94,113.75
9,411.38
103,525.13
103,525.00
33,495.00
27,750.00
1,350.00
900.00
63,495.00 72,363.75
7,236.38
79,600.13
79,600.00
33,495.00
13,050.00
1,350.00
900.00
48,795.00 57,663.75
5,766.38
63,430.13
63,430.00
33,495.00
23,400.00
1,350.00
900.00
59,145.00 68,013.75
6,801.38
74,815.13
74,815.00
60,060.00
60,000.00
1,350.00
900.00
122,310.00 131,178.75
13,117.88
144,296.63
144,296.00
60,060.00
49,500.00
1,350.00
900.00
111,810.00 120,678.75
12,067.88
132,746.63
132,746.00
60,060.00
27,750.00
1,350.00
900.00
90,060.00 98,928.75
9,892.88
108,821.63
108,821.00
60,060.00
13,050.00
1,350.00
900.00
75,360.00 84,228.75
8,422.88
92,651.63
92,651.00
60,060.00
23,400.00
1,350.00
900.00
85,710.00 94,578.75
9,457.88
104,036.63
104,036.00
13,860.00
60,000.00
1,350.00
900.00
76,110.00 84,978.75
8,497.88
93,476.63
93,476.00
13,860.00
49,500.00
1,350.00
900.00
65,610.00 74,478.75
7,447.88
81,926.63
81,926.00
13,860.00
27,750.00
1,350.00
900.00
43,860.00 52,728.75
5,272.88
58,001.63
58,001.00
13,860.00
13,050.00
1,350.00
900.00
29,160.00 38,028.75
3,802.88
41,831.63
41,831.00
13,860.00
23,400.00
1,350.00
900.00
39,510.00 48,378.75
4,837.88
53,216.63
53,216.00
154,000.00
96,000.00
1,350.00
900.00
252,250.00 261,118.75
26,111.88
287,230.63
287,230.00
154,000.00
79,200.00
1,350.00
900.00
235,450.00 244,318.75
24,431.88
268,750.63
268,750.00
154,000.00
44,400.00
1,350.00
900.00
200,650.00 209,518.75
20,951.88
230,470.63
230,470.00
154,000.00
20,880.00
1,350.00
900.00
177,130.00 185,998.75
18,599.88
204,598.63
204,598.00
154,000.00
37,440.00
1,350.00
900.00
193,690.00 202,558.75
20,255.88
222,814.63
222,814.00
127,050.00
96,000.00
1,350.00
900.00
225,300.00 234,168.75
23,416.88
257,585.63
257,585.00
127,050.00
79,200.00
1,350.00
900.00
208,500.00 217,368.75
21,736.88
239,105.63
239,105.00
127,050.00
44,400.00
1,350.00
900.00
173,700.00 182,568.75
18,256.88
200,825.63
200,825.00
127,050.00
20,880.00
1,350.00
900.00
150,180.00 159,048.75
15,904.88
174,953.63
174,953.00
127,050.00
37,440.00
1,350.00
900.00
166,740.00 175,608.75
17,560.88
193,169.63
193,169.00
71,225.00
96,000.00
1,350.00
900.00
169,475.00 178,343.75
17,834.38
196,178.13
196,178.00
71,225.00
79,200.00
1,350.00
900.00
152,675.00 161,543.75
16,154.38
177,698.13
177,698.00
71,225.00
44,400.00
1,350.00
900.00
117,875.00 126,743.75
12,674.38
139,418.13
139,418.00
71,225.00
20,880.00
1,350.00
900.00
94,355.00 103,223.75
10,322.38
113,546.13
113,546.00
71,225.00
37,440.00
1,350.00
900.00
110,915.00 119,783.75
11,978.38
131,762.13
131,762.00
33,495.00
96,000.00
1,350.00
900.00
131,745.00 140,613.75
14,061.38
154,675.13
154,675.00
33,495.00
79,200.00
1,350.00
900.00
114,945.00 123,813.75
12,381.38
136,195.13
136,195.00
33,495.00
44,400.00
1,350.00
900.00
80,145.00 89,013.75
8,901.38
97,915.13
97,915.00
33,495.00
20,880.00
1,350.00
900.00
56,625.00 65,493.75
6,549.38
72,043.13
72,043.00
33,495.00
37,440.00
1,350.00
900.00
73,185.00 82,053.75
8,205.38
90,259.13
90,259.00
60,060.00
96,000.00
1,350.00
900.00
158,310.00 167,178.75
16,717.88
183,896.63
183,896.00
60,060.00
79,200.00
1,350.00
900.00
141,510.00 150,378.75
15,037.88
165,416.63
165,416.00
60,060.00
44,400.00
1,350.00
900.00
106,710.00 115,578.75
11,557.88
127,136.63
127,136.00
60,060.00
20,880.00
1,350.00
900.00
83,190.00 92,058.75
9,205.88
101,264.63
101,264.00
60,060.00
37,440.00
1,350.00
900.00
99,750.00 108,618.75
10,861.88
119,480.63
119,480.00
13,860.00
96,000.00
1,350.00
900.00
112,110.00 120,978.75
12,097.88
133,076.63
133,076.00
13,860.00
79,200.00
1,350.00
900.00
95,310.00 104,178.75
10,417.88
114,596.63
114,596.00
13,860.00
44,400.00
1,350.00
900.00
60,510.00 69,378.75
6,937.88
76,316.63
76,316.00
13,860.00
20,880.00
1,350.00
900.00
36,990.00 45,858.75
4,585.88
50,444.63
50,444.00
13,860.00
37,440.00
1,350.00
900.00
53,550.00 62,418.75
6,241.88
68,660.63
68,660.00
22,000,000.00
18,150,000.00
18,150,000.00 19,424,250.00
1,942,425.00
21,366,675.00
21,366,675.00
11,100,000.00
11,100,000.00 12,279,250.00
1,227,925.00
13,507,175.00
13,507,175.00
5,220,000.00
5,220,000.00 6,399,250.00
639,925.00
7,039,175.00
7,039,175.00
9,360,000.00
9,360,000.00 10,539,250.00
1,053,925.00
11,593,175.00
11,593,175.00
431,200.00
270.00
3,300.00
69,500.00
504,270.00 631,695.00
63,169.50
694,864.50
694,864.00
439,590.00 567,015.00
56,701.50
623,716.50
623,716.00
156,800.00
270.00
3,300.00
69,500.00
229,870.00 357,295.00
35,729.50
393,024.50
393,024.00
93,100.00
270.00
3,300.00
69,500.00
166,170.00 293,595.00
29,359.50
322,954.50
322,954.00
160,720.00
270.00
3,300.00
69,500.00
233,790.00 361,215.00
36,121.50
397,336.50
397,336.00
770,000.00
770,000.00 904,900.00
654,500.00
654,500.00 789,400.00
78,940.00
868,340.00
868,340.00
280,000.00
280,000.00 414,900.00
41,490.00
456,390.00
456,390.00
166,250.00
166,250.00 301,150.00
30,115.00
331,265.00
331,265.00
287,000.00
287,000.00 421,900.00
42,190.00
464,090.00
464,090.00
880,000.00
880,000.00 1,048,625.00
104,862.50
1,153,487.50
1,153,487.00
748,000.00
748,000.00 916,625.00
91,662.50
1,008,287.50
1,008,287.00
320,000.00
320,000.00 488,625.00
48,862.50
537,487.50
537,487.00
190,000.00
190,000.00 358,625.00
35,862.50
394,487.50
394,487.00
328,000.00
328,000.00 496,625.00
49,662.50
546,287.50
546,287.00
1,408,000.00
1,408,000.00 1,614,750.00
161,475.00
1,776,225.00
1,776,225.00
1,196,800.00
1,196,800.00 1,403,550.00
140,355.00
1,543,905.00
1,543,905.00
512,000.00
512,000.00 706,875.00
70,687.50
777,562.50
777,562.00
304,000.00
304,000.00 498,875.00
49,887.50
548,762.50
548,762.00
524,800.00
524,800.00 719,675.00
71,967.50
791,642.50
791,642.00
240,000.00
900.00
240,900.00 259,631.25
25,963.13
285,594.38
285,594.00
198,000.00
900.00
198,900.00 217,631.25
21,763.13
239,394.38
239,394.00
111,000.00
900.00
111,900.00 130,631.25
13,063.13
143,694.38
143,694.00
53,100.00 71,831.25
7,183.13
79,014.38
79,014.00
93,600.00
900.00
94,500.00 113,231.25
11,323.13
124,554.38
124,554.00
260,000.00
1,080.00
261,080.00 281,608.75
28,160.88
309,769.63
309,769.00
214,500.00
1,080.00
215,580.00 236,108.75
23,610.88
259,719.63
259,719.00
120,250.00
1,080.00
121,330.00 141,858.75
14,185.88
156,044.63
156,044.00
56,550.00
1,080.00
57,630.00 78,158.75
7,815.88
85,974.63
85,974.00
101,400.00
1,080.00
102,480.00 123,008.75
12,300.88
135,309.63
135,309.00
11,000.00
140.00
11,140.00 15,936.25
1,593.63
17,529.88
17,529.00
11,000.00
5,200.00
140.00
110.00
16,450.00 21,246.25
2,124.63
23,370.88
23,370.00
240,000.00
660.00
11,000.00
251,660.00 275,187.50
27,518.75
302,706.25
198,000.00
660.00
11,000.00
209,660.00 233,187.50
23,318.75
256,506.25
256,506.00
111,000.00
660.00
11,000.00
122,660.00 146,187.50
14,618.75
160,806.25
160,806.00
52,200.00
660.00
11,000.00
63,860.00 87,387.50
8,738.75
96,126.25
96,126.00
93,600.00
660.00
11,000.00
105,260.00 128,787.50
12,878.75
141,666.25
141,666.00
240,000.00
660.00
11,000.00
5,200.00
140.00
110.00
257,110.00 280,637.50
28,063.75
308,701.25
308,701.00
198,000.00
660.00
11,000.00
5,200.00
140.00
110.00
215,110.00 238,637.50
23,863.75
262,501.25
262,501.00
111,000.00
660.00
11,000.00
5,200.00
140.00
110.00
128,110.00 151,637.50
15,163.75
166,801.25
166,801.00
52,200.00
660.00
11,000.00
5,200.00
140.00
110.00
69,310.00 92,837.50
9,283.75
102,121.25
102,121.00
93,600.00
660.00
11,000.00
5,200.00
140.00
110.00
110,710.00 134,237.50
13,423.75
147,661.25
147,661.00
260,000.00
19,800.00
500.00
1,575.00
900.00
1,000.00
1,080.00
284,855.00 313,250.00
31,325.00
344,575.00
344,575.00
214,500.00
19,800.00
500.00
1,575.00
900.00
1,000.00
1,080.00
239,355.00 267,750.00
26,775.00
294,525.00
294,525.00
120,250.00
19,800.00
500.00
1,575.00
900.00
1,000.00
1,080.00
145,105.00 173,500.00
17,350.00
190,850.00
56,550.00
19,800.00
500.00
1,575.00
900.00
1,000.00
1,080.00
81,405.00 109,800.00
10,980.00
120,780.00
120,780.00
101,400.00
19,800.00
500.00
1,575.00
900.00
1,000.00
1,080.00
126,255.00 154,650.00
15,465.00
170,115.00
170,115.00
42,750.00
19,800.00
500.00
1,575.00
900.00
1,500.00
2,500.00
69,525.00 97,920.00
9,792.00
107,712.00
107,712.00
260,000.00
16,632.00
500.00
1,575.00
900.00
1,000.00
1,080.00
281,687.00 310,082.00
31,008.20
341,090.20
214,500.00
16,632.00
500.00
1,575.00
900.00
1,000.00
1,080.00
236,187.00 264,582.00
26,458.20
291,040.20
291,040.00
120,250.00
16,632.00
500.00
1,575.00
900.00
1,000.00
1,080.00
141,937.00 170,332.00
17,033.20
187,365.20
187,365.00
56,550.00
16,632.00
500.00
1,575.00
900.00
1,000.00
1,080.00
78,237.00 106,632.00
10,663.20
117,295.20
117,295.00
101,400.00
16,632.00
500.00
1,575.00
900.00
1,000.00
1,080.00
123,087.00 151,482.00
15,148.20
166,630.20
42,750.00
16,632.00
500.00
1,575.00
900.00
1,500.00
2,500.00
66,357.00 94,752.00
9,475.20
104,227.20
104,227.00
72,000.00
1,425.00
2,500.00
187,500.00
263,425.00 295,281.25
29,528.13
324,809.38
324,809.00
4,400.00
2,450.00
1,050.00
7,900.00 14,112.50
1,411.25
15,523.75
15,523.00
8,800.00
3,062.50
1,320.00
13,182.50 19,395.00
1,939.50
21,334.50
21,334.00
16,500.00
3,675.00
1,590.00
21,765.00 28,111.25
6,050.00
110.00
6,160.00 10,677.50
1,067.75
11,745.25
11,745.00
105,600.00
540.00
106,140.00 115,127.50
11,512.75
126,640.25
126,640.00
132,000.00
540.00
132,540.00 141,527.50
14,152.75
155,680.25
155,680.00
158,400.00
450.00
158,850.00 173,337.50
17,333.75
190,671.25
190,671.00
242,000.00
450.00
242,450.00 258,087.50
25,808.75
283,896.25
283,896.00
319,000.00
540.00
319,540.00 338,271.25
33,827.13
372,098.38
372,098.00
189,200.00
540.00
189,740.00 198,727.50
19,872.75
218,600.25
218,600.00
89,760.00
540.00
90,300.00 99,287.50
9,928.75
109,216.25
109,216.00
112,200.00
540.00
112,740.00 121,727.50
12,172.75
133,900.25
133,900.00
134,640.00
450.00
135,090.00 149,577.50
14,957.75
164,535.25
164,535.00
205,700.00
450.00
206,150.00 221,787.50
22,178.75
243,966.25
243,966.00
271,150.00
540.00
271,690.00 290,421.25
29,042.13
319,463.38
319,463.00
160,820.00
540.00
161,360.00 170,347.50
17,034.75
187,382.25
187,382.00
38,400.00
540.00
38,940.00 47,927.50
4,792.75
52,720.25
52,720.00
48,000.00
540.00
48,540.00 57,527.50
5,752.75
63,280.25
63,280.00
57,600.00
450.00
58,050.00 72,287.50
7,228.75
79,516.25
79,516.00
88,000.00
450.00
88,450.00 104,087.50
10,408.75
114,496.25
114,496.00
116,000.00
540.00
116,540.00 135,271.25
13,527.13
148,798.38
148,798.00
68,800.00
540.00
69,340.00 78,327.50
7,832.75
86,160.25
86,160.00
22,800.00
540.00
23,340.00 32,327.50
3,232.75
35,560.25
35,560.00
28,500.00
540.00
29,040.00 38,027.50
3,802.75
41,830.25
41,830.00
34,200.00
450.00
34,650.00 48,887.50
4,888.75
53,776.25
53,776.00
52,250.00
450.00
52,700.00 68,337.50
6,833.75
75,171.25
75,171.00
68,875.00
540.00
69,415.00 88,146.25
8,814.63
96,960.88
96,960.00
40,850.00
540.00
41,390.00 50,377.50
5,037.75
55,415.25
55,415.00
39,360.00
540.00
39,900.00 48,887.50
4,888.75
53,776.25
53,776.00
49,200.00
540.00
49,740.00 58,727.50
5,872.75
64,600.25
64,600.00
59,040.00
450.00
59,490.00 73,727.50
7,372.75
81,100.25
81,100.00
90,200.00
450.00
90,650.00 106,287.50
10,628.75
116,916.25
116,916.00
118,900.00
540.00
119,440.00 138,171.25
13,817.13
151,988.38
151,988.00
70,520.00
540.00
71,060.00 80,047.50
8,004.75
88,052.25
88,052.00
500,000.00
10,000.00
2,700.00
512,700.00 629,625.00
62,962.50
692,587.50
692,587.00
412,500.00
10,000.00
2,700.00
425,200.00 542,125.00
54,212.50
596,337.50
596,337.00
231,250.00
10,000.00
2,700.00
243,950.00 360,875.00
36,087.50
396,962.50
396,962.00
108,750.00
10,000.00
2,700.00
121,450.00 238,375.00
195,000.00
10,000.00
2,700.00
207,700.00 324,625.00
32,462.50
357,087.50
357,087.00
88,000.00
180.00
88,180.00 93,426.50
9,342.65
102,769.15
102,769.00
74,800.00
180.00
74,980.00 80,226.50
8,022.65
88,249.15
88,249.00
32,000.00
180.00
32,180.00 37,426.50
3,742.65
41,169.15
41,169.00
19,000.00
180.00
19,180.00 24,426.50
2,442.65
26,869.15
26,869.00
32,800.00
180.00
32,980.00 38,226.50
3,822.65
42,049.15
42,049.00
22,000.00
135.00
211,200.00
8,750.00
242,085.00 267,644.38
26,764.44
294,408.81
294,408.00
22,000.00
135.00
179,520.00
8,750.00
210,405.00 235,964.38
23,596.44
259,560.81
259,560.00
22,000.00
135.00
76,800.00
8,750.00
107,685.00 133,244.38
13,324.44
146,568.81
146,568.00
22,000.00
135.00
45,600.00
8,750.00
76,485.00 102,044.38
10,204.44
112,248.81
112,248.00
22,000.00
135.00
78,720.00
8,750.00
109,605.00 135,164.38
13,516.44
148,680.81
148,680.00
22,000.00
135.00
418,000.00
10,500.00
450,635.00 472,344.38
47,234.44
519,578.81
519,578.00
22,000.00
135.00
355,300.00
8,750.00
386,185.00 407,894.38
40,789.44
448,683.81
448,683.00
22,000.00
135.00
152,000.00
8,750.00
182,885.00 204,594.38
20,459.44
225,053.81
225,053.00
22,000.00
135.00
90,250.00
8,750.00
121,135.00 142,844.38
14,284.44
157,128.81
157,128.00
22,000.00
135.00
155,800.00
8,750.00
186,685.00 208,394.38
20,839.44
229,233.81
229,233.00
200,000.00
90,000.00
290,000.00 560,537.50
29,000.00 56,053.75
5,605.38
61,659.13
61,659.00
13,200.00
900.00
155,800.00
6,250.00
176,150.00 194,584.38
19,458.44
214,042.81
214,042.00
11,550.00
900.00
155,800.00
6,250.00
174,500.00 192,934.38
19,293.44
212,227.81
212,227.00
180,375.00
56,000.00
800.00
237,175.00 269,612.50
26,961.25
296,573.75
296,573.00
152,100.00
57,400.00
800.00
210,300.00 242,737.50
24,273.75
267,011.25
267,011.00
390,000.00
154,000.00
800.00
321,750.00
130,900.00
800.00
453,450.00 485,887.50
48,588.75
534,476.25
534,476.00
84,825.00
33,250.00
800.00
118,875.00 151,312.50
15,131.25
166,443.75
166,443.00
180,375.00
56,000.00
800.00
6,160.00
243,335.00 275,772.50
27,577.25
303,349.75
303,349.00
180,375.00
56,000.00
800.00
6,160.00
41,250.00
284,585.00 323,560.00
32,356.00
355,916.00
355,916.00
16,500.00
400.00
16,900.00 21,774.25
2,177.43
23,951.68
23,951.00
97,500.00
60,900.00
17,400.00
13,050.00
188,850.00 195,070.00
19,507.00
214,577.00
214,577.00
27,500.00
27,500.00 39,950.00
3,995.00
43,945.00
43,945.00
27,500.00
27,500.00 43,687.50
4,368.75
48,056.25
48,056.00
24,750.00
24,750.00 37,200.00
3,720.00
40,920.00
40,920.00
24,750.00
24,750.00 40,937.50
4,093.75
45,031.25
45,031.00
39,780.00
39,780.00 52,230.00
5,223.00
57,453.00
57,453.00
39,780.00
39,780.00 55,967.50
5,596.75
61,564.25
61,564.00
65,250.00
65,250.00 77,700.00
7,770.00
85,470.00
85,470.00
ah tingkat
65,250.00
65,250.00 81,437.50
8,143.75
89,581.25
89,581.00
8,250.00
1,102.00
2,204.00
1,822.70
13,378.70 38,278.70
3,827.87
42,106.57
42,106.00
12,300.00
1,102.00
2,204.00
1,822.70
17,428.70 42,328.70
4,232.87
46,561.57
46,561.00
17,040.00
1,102.00
2,204.00
1,822.70
22,168.70 47,068.70
4,706.87
51,775.57
51,775.00
54,000.00
1,102.00
2,204.00
1,822.70
59,128.70 84,028.70
8,402.87
92,431.57
92,431.00
31,480.00
1,122.00
32,602.00 41,844.50
4,184.45
46,028.95
46,028.00
33,972.00
1,122.00
35,094.00 44,336.50
4,433.65
48,770.15
48,770.00
30,198.00
1,122.00
31,320.00 40,227.50
4,022.75
44,250.25
44,250.00
33,967.50
1,122.00
35,089.50 43,997.00
4,399.70
48,396.70
48,396.00
24,972.50
1,122.00
26,094.50 35,002.00
3,500.20
38,502.20
38,502.00
29,085.00
1,122.00
30,207.00 39,114.50
3,911.45
43,025.95
43,025.00
27,962.00 36,727.00
3,672.70
40,399.70
40,399.00
29,325.00
1,122.00
30,447.00 39,212.00
3,921.20
43,133.20
43,133.00
28,760.00
1,122.00
29,882.00 38,647.00
3,864.70
42,511.70
42,511.00
41,747.10
1,122.00
42,869.10 51,634.10
5,163.41
56,797.51
56,797.00
38,570.00
1,122.00
39,692.00 48,457.00
4,845.70
53,302.70
53,302.00
42,643.90 51,408.90
5,140.89
56,549.79
56,549.00
38,700.20
1,122.00
39,822.20 48,587.20
4,858.72
53,445.92
53,445.00
38,583.30
1,122.00
39,705.30 48,470.30
4,847.03
53,317.33
53,317.00
69,600.00
4,500.00
74,100.00 83,817.50
8,381.75
92,199.25
92,199.00
60,900.00
4,500.00
65,400.00 75,117.50
7,511.75
82,629.25
82,629.00
63,950.00 73,667.50
7,366.75
81,034.25
81,034.00
60,000.00
4,500.00
64,500.00 74,217.50
7,421.75
81,639.25
81,639.00
60,000.00
4,500.00
64,500.00 74,217.50
7,421.75
81,639.25
81,639.00
60,000.00
4,500.00
64,500.00 74,217.50
7,421.75
81,639.25
81,639.00
27,500.00
4,500.00
32,000.00 43,465.00
4,346.50
47,811.50
47,811.00
32,000.00 41,717.50
4,171.75
45,889.25
45,889.00
13,200.00
440.00
13,640.00 22,900.00
2,290.00
25,190.00
25,190.00
97,308.00
4,000.00
101,308.00 113,605.50
11,360.55
124,966.05
124,966.00
61,200.00
4,800.00
66,000.00 78,297.50
7,829.75
86,127.25
86,127.00
38,500.00
1,000.00
39,500.00 56,742.50
5,674.25
62,416.75
62,416.00
47,440.00 71,187.50
7,118.75
78,306.25
78,306.00
30,000.00
380.00
30,380.00 82,355.00
8,235.50
90,590.50
90,590.00
26,250.00
26,250.00 34,505.00
3,450.50
37,955.50
37,955.00
236,250.00
87,500.00
10,800.00
334,550.00 377,043.75
37,704.38
414,748.13
414,748.00
165,750.00
5,700.00
171,450.00 387,200.00
17,145.00 38,720.00
3,872.00
42,592.00
750.00
750.00 6,118.75
611.88
6,730.63
6,730.00
600.00
600.00 5,968.75
596.88
6,565.63
6,565.00
800.00
200.00
77.00
1,077.00 4,475.75
447.58
4,923.33
4,923.00
1,800.00
5,440.00
5,440.00
12,680.00 18,773.75
1,877.38
20,651.13
20,651.00
is cat penutup
2,400.00
1,800.00
5,440.00
8,320.00
17,960.00 24,623.75
2,462.38
27,086.13
27,086.00
is cat penutup
2,400.00
1,800.00
5,440.00
11,200.00
20,840.00 28,051.25
2,805.13
30,856.38
30,856.00
9,900.00
9,900.00 16,931.25
1,693.13
18,624.38
18,624.00
7,500.00
18,600.00
6,000.00
32,100.00 35,488.75
3,548.88
39,037.63
39,037.00
1,225.00
1,225.00 5,010.00
501.00
5,511.00
5,511.00
1,875.00
500.00
2,755.00 15,993.75
1,599.38
17,593.13
17,593.00
penutup)
1,050.00
1,550.00
4,030.00
6,630.00 10,409.75
1,040.98
11,450.73
11,450.00
1,860.00
2,790.00
4,650.00 7,722.75
772.28
8,495.03
8,495.00
2,720.00
18,000.00
20,720.00 24,499.75
2,449.98
26,949.73
26,949.00
500.00
500.00 3,572.75
357.28
3,930.03
3,930.00
1,500.00 6,915.75
691.58
7,607.33
7,607.00
1,000.00
150.00
1,150.00 2,903.75
290.38
3,194.13
3,194.00
2,171.00
7,800.00
1,950.00
11,921.00 19,132.25
1,913.23
21,045.48
21,045.00
48,000.00
12,000.00
60,000.00 69,408.75
6,940.88
76,349.63
76,349.00
2,000.00
80.00
2,080.00 12,655.00
1,265.50
13,920.50
13,920.00
2,000.00
80.00
1,000.00
3,080.00 21,886.25
2,188.63
24,074.88
24,074.00
2,800.00
2,800.00 6,537.50
653.75
7,191.25
7,191.00
25,500.00
741.00
26,241.00 48,116.00
4,811.60
52,927.60
52,927.00
15,120.00
15,120.00 18,899.75
1,889.98
20,789.73
20,789.00
- 194,000.00
19,400.00
213,400.00
213,400.00
- 93,500.00
9,350.00
102,850.00
- 293,750.00
29,375.00
323,125.00
323,125.00
- 74,750.00
- 7,475.00
747.50
8,222.50
8,222.00
- 49,687.50
- 4,968.75
496.88
5,465.63
5,465.00
- 74,750.00
- 7,475.00
747.50
8,222.50
8,222.00
- 57,500.00
- 5,750.00
575.00
6,325.00
6,325.00
- 106,250.00
- 10,625.00
1,062.50
- 74,750.00
- 7,475.00
747.50
8,222.50
8,222.00
k digunakan lagi
- 464,500.00
46,450.00
510,950.00
510,950.00
digunakan lagi
- 44,500.00
4,450.00
48,950.00
48,950.00
- 779,500.00
77,950.00
857,450.00
857,450.00
35,000.00
35,000.00 68,712.50
6,871.25
75,583.75
75,583.00
35,000.00
35,000.00 94,962.50
9,496.25
104,458.75
104,458.00
19,500.00
#REF!
#REF! #REF!
#REF!
#REF!
#REF!
1,250,000.00
75,000.00
1,325,000.00 1,497,647.50
149,764.75
1,647,412.25
1,647,412.00
75,000.00
7,176.00
1,450.00
83,626.00 264,976.00
26,497.60
291,473.60
291,473.00
25,000.00
3,500.00
7,176.00
1,450.00
37,126.00 159,101.00
15,910.10
175,011.10
175,011.00
785,000.00
235,500.00
7,176.00
1,450.00
1,029,126.00 1,118,626.00
271,340.00
32,560.80
7,176.00
1,450.00
312,526.80 431,651.80
43,165.18
474,816.98
474,816.00
275,000.00
49,500.00
324,500.00 539,875.00
53,987.50
593,862.50
593,862.00
150,000.00
30,000.00
180,000.00 230,875.00
23,087.50
253,962.50
253,962.00
825,000.00
99,000.00
924,000.00 1,317,000.00
131,700.00
1,448,700.00
1,448,700.00
40,000.00
813.28
1,885.00
825.00
43,523.28 47,234.53
4,723.45
51,957.98
51,957.00
56,000.00
1,040.52
2,030.00
10,500.00
69,570.52 74,693.02
7,469.30
82,162.32
82,162.00
26,400.00
8,000.00
4,688.32
8,120.00
1,800.00
49,008.32 57,723.32
5,772.33
63,495.65
63,495.00
27,500.00
165,000.00
12,318.80
8,845.00
5,175.00
218,838.80 242,493.80
24,249.38
266,743.18
266,743.00
ggi 35 cm
43,500.00
52,624.00
10,150.00
6,300.00
20,000.00
7,200.00
139,774.00 298,280.25
29,828.03
328,108.28
328,108.00
ggi 50 cm
75,000.00
231,042.00 307,632.00
30,763.20
338,395.20
338,395.00
gg 65 cm
111,000.00
136,344.00
26,680.00
2,970.00
60,625.00
14,400.00
352,019.00 468,189.00
46,818.90
515,007.90
515,007.00
21,600.00
6,300.00
27,900.00 35,550.00
3,555.00
39,105.00
39,105.00
28,800.00
8,400.00
37,200.00 44,850.00
4,485.00
49,335.00
49,335.00
43,800.00
12,775.00
56,575.00 64,225.00
84,000.00
24,500.00
108,500.00 121,491.50
12,149.15
133,640.65
133,640.00
110,784.00
32,312.00
143,096.00 156,087.50
15,608.75
171,696.25
171,696.00
148,992.00
43,456.00
192,448.00 208,689.75
20,868.98
229,558.73
229,558.00
3,795.00
1,106.88
4,901.88 9,232.38
923.24
10,155.61
10,155.00
5,100.00
1,487.50
6,587.50 10,918.00
1,091.80
12,009.80
12,009.00
6,150.00
1,793.75
7,943.75 12,274.25
1,227.43
13,501.68
13,501.00
13,500.00
3,937.50
17,437.50 21,768.00
2,176.80
23,944.80
23,944.00
18,000.00
5,250.00
23,250.00 29,759.75
2,975.98
32,735.73
32,735.00
24,600.00
7,175.00
31,775.00 36,105.50
3,610.55
39,716.05
39,716.00
24,600.00
7,175.00
31,775.00 43,273.75
4,327.38
47,601.13
47,601.00
40,500.00
11,812.50
52,312.50 63,811.25
6,381.13
70,192.38
70,192.00
500,000.00
75,000.00
575,000.00 591,046.25
59,104.63
650,150.88
650,150.00
175,000.00
75,000.00
23,920.00
7,250.00
281,170.00 307,913.75
30,791.38
338,705.13
338,705.00
25,000.00
62.50
25,062.50 30,625.00
3,062.50
33,687.50
33,687.00
55,000.00
55,000.00 60,562.50
6,056.25
66,618.75
66,618.00
9,680.00
1,600.00
11,280.00 13,949.25
1,394.93
15,344.18
15,344.00
750,000.00
750,000.00 806,607.50
80,660.75
887,268.25
887,268.00
750,000.00
750,000.00 839,236.88
83,923.69
923,160.56
923,160.00
1,500,000.00
1,500,000.00 1,595,755.00
159,575.50
1,755,330.50
1,755,330.00
250,000.00
250,000.00 351,985.00
35,198.50
387,183.50
387,183.00
500,000.00
500,000.00 589,234.50
58,923.45
648,157.95
648,157.00
250,000.00
250,000.00 292,790.00
29,279.00
322,069.00
322,069.00
200,000.00
200,000.00 309,484.50
30,948.45
340,432.95
340,432.00
400,000.00
400,000.00 489,234.50
48,923.45
538,157.95
538,157.00
250,000.00
250,000.00 279,745.63
27,974.56
307,720.19
307,720.00
143,750.00
143,750.00 240,348.50
24,034.85
264,383.35
264,383.00
27,500.00
220.00
14,400.00
42,120.00 50,893.75
5,089.38
55,983.13
55,983.00
9,075.00
220.00
14,400.00
23,695.00 32,468.75
3,246.88
35,715.63
35,715.00
11,000.00
220.00
14,400.00
25,620.00 34,393.75
3,439.38
37,833.13
37,833.00
16,500.00
220.00
14,400.00
31,120.00 39,893.75
3,989.38
43,883.13
43,883.00
22,000.00
200.00
287.50
22,487.50 40,035.00
250,000.00
250,000.00 283,742.50
28,374.25
312,116.75
312,116.00
125,000.00
125,000.00 149,837.50
14,983.75
164,821.25
164,821.00
50,000.00
50,000.00 74,293.75
7,429.38
81,723.13
81,723.00
75,000.00
75,000.00 99,186.88
9,918.69
109,105.56
109,105.00
11,000.00
11,000.00 19,435.63
1,943.56
21,379.19
21,379.00
7,500.00
3,000.00
3,000.00 14,675.00
1,467.50
16,142.50
16,142.00
7,500.00
7,500.00 15,935.63
1,593.56
17,529.19
17,529.00
3,000.00
3,000.00 11,435.63
1,143.56
12,579.19
12,579.00
150,000.00
150,000.00 178,118.75
17,811.88
195,930.63
195,930.00
50,000.00
50,000.00 61,247.50
6,124.75
67,372.25
67,372.00
15,000.00
15,000.00
15,000.00 20,623.75
2,062.38
22,686.13
22,686.00
200,000.00
200,000.00 233,742.50
23,374.25
257,116.75
257,116.00
12,000.00
12,000.00 26,059.38
2,605.94
28,665.31
28,665.00
55,000.00
55,000.00 63,435.63
6,343.56
69,779.19
69,779.00
71,500.00
71,500.00 79,935.63
7,993.56
87,929.19
87,929.00
132,000.00
132,000.00 140,435.63
14,043.56
154,479.19
154,479.00
330,000.00
330,000.00 338,435.63
33,843.56
372,279.19
372,279.00
132,000.00
18,000.00
150,000.00 158,023.13
158,023.00
k berlubang
2,000.00
52,500.00
54,500.00 124,500.00
- 850,000.00
60,000.00
800.00
60,800.00 203,300.00
115,300.00 1,177,800.00
117,780.00
1,295,580.00
1,295,580.00
1,440.00
1,440.00 5,811.25
16,575.00
1,000.00
3,600,000.00
4,680.00
3,604,680.00 3,973,930.00
397,393.00
4,371,323.00
4,371,323.00
50,000.00
50,000.00 259,750.00
25,975.00
285,725.00
285,725.00
60,000.00
100,000.00
300,000.00
460,000.00 460,000.00
46,000.00
506,000.00
506,000.00
28,000.00
21,000.00
20,000.00
10,000.00
7,500.00
3,500.00
10,000.00
100,000.00 380,625.00
38,062.50
418,687.50
(A) 418,687.00
4,186.87
56,000.00
36,000.00
3,000.00
10,000.00
3,500.00
20,000.00
15,000.00
17,500.00
10,000.00
14,352.00
267,102.00 980,227.00
98,022.70
1,078,249.70
(A) 1,078,249.00
10,782.49
- 66,358.00
6,635.80
72,993.80
72,993.00
- 15,462.50
1,546.25
17,008.75
17,008.00
1,341,000.00
70,000.00
49,000.00
12,000.00
40,000.00
40,000.00
1,200,000.00
105,000.00
105,000.00
6,000,000.00
8,962,000.00 115,724,500.00
11,572,450.00
127,296,950.00
(A) 127,296,950.00
34.88
451.80
54.50
615.00
1,350.00
2,471.30 44,254.30
4,425.43
48,679.73
48.68
980.00
4,500.00
5,480.00 204,230.00
20,423.00
224,653.00
224,653.00
(A) 449,306.00
14.98
3,115.00
9,000.00
12,115.00 339,615.00
33,961.50
373,576.50
373,576.00
(A) 747,152.00
24.91
3,000.00
3,000.00
80.50
4,500.00
27,000.00
37,580.50 136,330.50
13,633.05
149,963.55
149,963.00
(A) 299,926.00
10.00
230.00
345.00
460.00
2,000.00
80.50
3,115.50 190,615.50
19,061.55
209,677.05
209,677.00
(A) 419,354.00
13.98
50,000.00
5,000.00
3,200.00
56,250.00
22,500.00
7,500.00
6,000.00
5,000.00
155,450.00 218,805.00
21,880.50
240,685.50
240,685.00
46,900.00 110,255.00
11,025.50
121,280.50
121,280.00
18,298.80
3,523.50
2,902.19
2,700.00
244.80
27,669.29 35,341.04
3,534.10
38,875.14
38,875.00
36,597.60
7,047.00
5,804.37
2,700.00
244.80
52,393.77 65,037.27
6,503.73
71,541.00
71,540.00
AK 1.0000 m2 Pasang usuk 5/7 kayu kamper, reng 2/3 reng kayu jati
2.2000 m1 Usuk kayu kamper 5/7 @ Rp. 45,000.00
5.0000 m 1
Reng jati 2/3 @ Rp. 25,000.00
0.1500 kg Paku usuk @ Rp. 11,500.00
0.1000 kg Paku reng @ Rp. 13,800.00
0.1000 org Tukang kayu @ Rp. 41,000.00 4,100.00
0.0100 org Kep. Tk. Kayu @ Rp. 48,400.00 484.00
0.1000 org Pekerja @ Rp. 30,000.00 3,000.00
0.0025 org Mandor @ Rp. 50,000.00 125.00
JUMLAH ( BELUM PPN ) 7,709.00
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kamper tanpa plepet
0.0120 m 3
Kayu kamper balok @ Rp. 9,085,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 11,500.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,350.00
0.3200 org Tukang kayu @ Rp. 41,000.00 13,120.00
0.0320 org Kepala tukang kayu @ Rp. 48,400.00 1,548.80
0.1800 org Pekerja @ Rp. 30,000.00 5,400.00
0.0090 org Mandor @ Rp. 50,000.00 450.00
JUMLAH ( BELUM PPN ) 20,518.80
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
6.8 0.2000 kg Cat meni @ Rp. 21,850.00
0.1500 kg Plamir @ Rp. 21,850.00
0.1700 kg Cat dasar @ Rp. 51,750.00
0.2600 kg Cat penutup @ Rp. 51,750.00
0.0900 org Tukang cat @ Rp. 40,000.00 3,600.00
0.0060 org Kepala tukang cat @ Rp. 47,900.00 287.40
0.0700 org Pekerja @ Rp. 30,000.00 2,100.00
0.0025 org Mandor @ Rp. 50,000.00 125.00
JUMLAH ( BELUM PPN ) 6,112.40
SNI 1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
6.14 0.1000 kg Plamir tembok @ Rp. 9,300.00
0.1000 kg Cat dasar @ Rp. 16,675.00
0.2600 kg Cat penutup 2 x @ Rp. 16,675.00
0.0630 org Tukang cat @ Rp. 40,000.00 2,520.00
0.0063 org Kepala tukang cat @ Rp. 47,900.00 301.77
No. Macam Pekerjaan Upah
0.0200 org Pekerja @ Rp. 30,000.00 600.00
0.0025 org Mandor @ Rp. 50,000.00 125.00
JUMLAH ( BELUM PPN ) 3,546.77
- 18,410.00
6,710.00
598,000.00
57,500.00
141,450.00
796,950.00 1,036,790.00
11,471.25
258.75
11,730.00 12,276.65
21,505.00
51,060.00
4,600.00
77,165.00 106,585.00
Bahan Jumlah
735,000.00
735,000.00 1,330,070.00
- 45,000.00
Bahan Jumlah
1,036,790.00
1,841,497.50
1,065,850.00
45,000.00
3,989,137.50 3,989,137.50
1,036,790.00
1,841,497.50
799,387.50
1,330,070.00
45,000.00
5,052,745.00 5,052,745.00
684,777.50
1,534,581.25
799,387.50
1,330,070.00
45,000.00
4,393,816.25 4,393,816.25
325,910.00
74,750.00
150,075.00
550,735.00 615,445.00
139,150.00
203,320.00
68,816.00
Bahan Jumlah
411,286.00 486,940.00
40,250.00
17,192.50
5,439.50
62,882.00 77,716.00
Bahan Jumlah
7,774.00
2,530.00
10,304.00 23,530.00
89,700.00
6,099.60
1,138.50
1,164.38
98,102.48 128,647.48
46,000.00
6,099.60
1,138.50
1,164.38
54,402.48 84,947.48
39,100.00
13,903.50
2,277.00
2,910.94
58,191.44 97,737.44
10,902,000.00
Bahan Jumlah
10,902,000.00 11,931,800.00
Bahan Jumlah
414,000.00
414,000.00 561,100.00
9,993,500.00
172,500.00
11,040.00
10,177,040.00 10,857,120.00
99,000.00
125,000.00
1,725.00
1,380.00
227,105.00 234,814.00
20,125.00
20,125.00 31,109.00
24,500.00
3,714.50
1,922.80
2,278.38
Bahan Jumlah
32,415.68 54,383.68
Bahan Jumlah
40,250.00
230.00
40,480.00 45,057.20
86,537.50
690.00
87,227.50 95,061.50
109,020.00
690.00
11,385.00
121,095.00 141,613.80
29,900.00 36,012.40
6,933.00 10,479.77
12,100.00
1,600.00
13,700.00 16,369.25
16,369.00
DAFTAR HARGA DAN UPAH
BAHAN
1 PC kg 1,495.00
2 Pasir beton m3 143,750.00
3 Pasir pasang m3 126,500.00
4 Bata merah bh 575.00
5 Batu pecah 2/3 m3 172,500.00
6 Batu belah 15/20 cm m3 126,500.00
7 Besi beton ulir kg 10,925.00
8 Kawat beton kg 17,250.00
9 Usuk meranti m3 1,265,000.00
10 Papan cetakan m3 2,127,500.00
11 Paku kg 11,500.00
12 Perancah/dolken m3 1,500,000.00
13 Keramik 30x30 cm polos m2 89,700.00
14 Keramik 20/20 cm m2 46,000.00
15 Keramik 20/25 cm m2 39,100.00
16 Semen putih kg 1,940.63
17 Kayu kamper 6/12 cm m3 9,085,000.00
18 Kayu kamper papan m3 10,350,000.00
19 Besi strip kg 11,500.00
20 Paku kg 13,800.00
21 Usuk kayu kamper 5/7 m' 45,000.00
22 Reng jati 2/3 m' 25,000.00
23 Paku reng kg 13,800.00
24 Genteng press bh 805.00
25 Bubungan genteng paris bh 4,900.00
No Nama Tenaga/Bahan Satuan Harga Satuan
26 Kapur pasang m3 244,375.00
27 Asbes 1,00 x 1,00 m bh 10,350.00
28 Cat meni kayu kg 21,850.00
29 Plamir kayu kg 21,850.00
30 Cat dasar kg 51,750.00
31 Plamir tembok kg 9,300.00
32 Cat dasar kg 16,675.00
33 Baja kg 11,000.00
24.75
56.75
7.47