rab gedung

of 111/111
ANALISA HARGA SATUAN PEKERJAAN PERSIAPAN NO URAIAN KOEF. SAT. HARGA SAT 1 2 3 4 5 1 M2 PEK PENGUKURAN KEMBALI (SITE) 1 Tukang batu terampil 0.010 org 50,000 2 Pekerja terampil 0.020 org 50,000 3 Peralatan 1.000 ls 250 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEK PASANGAN BOUWPLANK 1 Kayu borneo super 0.010 m3 1,450,000 2 Paku 5-7 0.100 kg 7,500 3 Meni 0.005 ls 9,800 4 Tukang kayu setengah terampil 0.100 50,000 5 Pekerja 0.060 40,000 6 Kepala tukang kayu 0.010 75,000 7 Mandor 0.004 100,000 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PEK KANTOR DIREKSI 1 Kayu borneo super 0.100 m3 1,380,000 2 Paku 5-7 0.500 kg 7,500 3 Seng Gb BJLS 26 (80x180) 1.200 lbr 27,500 4 Semen PC 50 Kg 0.250 zak 32,500 5 Tripleks 3 mm 1.000 lbr 29,000 6 Pasir pasang 0.250 m3 70,000 7 Bata merah 70.000 bh 250 8 Peralatan 1.000 ls 20,000 9 Ongkos pasang 1.000 ls 50,000 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAPAN NAMA PROYEK 1 Kayu Borneo super 0.130 m3 1,450,000 2 Paku 5-7 0.250 kg 7,500 3 Cat minyak 1.000 kg 35,358 4 Penulisan 1.000 ls 100,000 5 Ongkos pasang 1.000 ls 25,000 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LOS KERJA/ GUDANG

Post on 13-Aug-2015

1.346 views

Category:

Documents

151 download

Embed Size (px)

DESCRIPTION

SAMPLE RAB GEDUNG Pembangunan RSU

TRANSCRIPT

ANALISA HARGA SATUAN PEKERJAAN PERSIAPANNO 1 URAIAN 2 1 M2 PEK PENGUKURAN KEMBALI (SITE) Tukang batu terampil Pekerja terampil Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEK PASANGAN BOUWPLANK Kayu borneo super Paku 5-7 Meni Tukang kayu setengah terampil Pekerja Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PEK KANTOR DIREKSI Kayu borneo super Paku 5-7 Seng Gb BJLS 26 (80x180) Semen PC 50 Kg Tripleks 3 mm Pasir pasang Bata merah Peralatan Ongkos pasang Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAPAN NAMA PROYEK Kayu Borneo super Paku 5-7 Cat minyak Penulisan Ongkos pasang Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LOS KERJA/ GUDANG Seng Glb BJLS 28 (80 x 180) Kayu Borneo super KOEF. 3 SAT. 4 HARGA SAT 5 JUMLAH 6 = ( 3x5 )

1 2 3

0.010 org 0.020 org 1.000 ls

50,000 50,000 250

500 1,000 250 1,750 175 1,925 1,900

1 2 3 4 5 6 7

0.010 m3 0.100 kg 0.005 ls 0.100 0.060 0.010 0.004

1,450,000 7,500 9,800 50,000 40,000 75,000 100,000

14,500 750 49 5,000 2,400 750 400 23,849 2,385 26,234 26,200

1 2 3 4 5 6 7 8 9

0.100 0.500 1.200 0.250 1.000 0.250 70.000 1.000 1.000

m3 kg lbr zak lbr m3 bh ls ls

1,380,000 7,500 27,500 32,500 29,000 70,000 250 20,000 50,000

138,000 3,750 33,000 8,125 29,000 17,500 17,500 20,000 50,000 316,875 31,688 348,563 348,600

1 2 3 4 5

0.130 0.250 1.000 1.000 1.000

m3 kg kg ls ls

1,450,000 7,500 35,358 100,000 25,000

188,500 1,875 35,358 100,000 25,000 350,733 35,073 385,807 385,800

1 2

1.100 lbr 0.100 m3

27,500 1,450,000

30,250 145,000

3 4 5 6 7

Paku 5-7 Tripleks 3 mm PC Peralatan Ongkos pasang Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PAGAR PENGAMAN PROYEK Seng Glb BJLS 28 (80 x 180) Kayu Borneo super Paku 5-7 Pengecatan cat minyak Ongkos pasang Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PEK PERATAAN TANAH Pekerja Mandor Alat Bantu Jumlah Keuntungan Max Jumlah Dibulatkan

0.250 0.500 0.125 1.000 1.000

kg lbr zak ls ls

7,500 29,000 32,500 10,000 35,000

1,875 14,500 4,063 10,000 35,000 240,688 24,069 264,756 264,800

1 2 3 4 5

1.430 0.036 0.200 1.800 1.000

lbr m3 kg kg ls

27,500 1,380,000 7,500 39,992 10,000

39,325 49,680 1,500 71,986 10,000 172,491 17,249 189,740 189,700

1 2 3

0.040 org 0.004 org 1.000 ls

40,000 100,000 1,000

1,600 400 1,000 3,000 300 3,300 3,300

ANALISA HARGA SATUAN PONDASI, BETON & BESINO 1 URAIAN 2 1 M3 PEK GALIAN TANAH BIASA Pekerja terampil Mandor Alat Bantu Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 PEK GALIAN KEDALAMAN 1 s/d 5 M' Pekerja terampil Mandor Alat Bantu Jumlah Keuntungan Max Jumlah Dibulatkan KOEF. 3 SAT. 4 HARGA SAT 5 JUMLAH 6 = ( 3x5 )

1 2 3

0.500 org 0.003 org 1.000 ls

50,000 100,000 1,500

25,000 300 1,500 26,800 2,680 29,480 29,500

1 2 3

0.898 org 0.033 org 1.000 ls

50,000 100,000 5,000

44,900 3,300 5,000 53,200 5,320 58,520 58,500

1 2 3

1 M3 PEK GALIAN TANAH SUMURAN MAX KEDALAMAN 10 M1 Pekerja terampil 1.200 org Mandor 0.050 org Alat Bantu 1.000 ls Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 PEK GALIAN TANAH BERBATU MAX KEDALAMAN 1 M' Pekerja terampil 1.150 org Mandor 0.025 org Alat Bantu 1.000 ls Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 URUGAN TANAH KEMBALI Pekerja Mandor Alat Bantu Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 PEMADATAN TANAH (TIAP 20 CM) Tanah urug (tiap 20 cm) Alat Bantu (Stamper) Pekerja Mandor Jumlah

50,000 100,000 6,000

60,000 5,000 6,000 71,000 7,100 78,100 78,100

1 2 3

50,000 100,000 5,000

57,500 2,500 5,000 65,000 6,500 71,500 71,500

1 2 3

0.300 org 0.010 org 1.000 ls

40,000 100,000 800

12,000 1,000 800 13,800 1,380 15,180 15,200

1 2 3 4

1.200 1.000 0.250 0.010

m3 ls org org

32,000 12,500 40,000 100,000

38,400 12,500 10,000 1,000 61,900

Keuntungan Max Jumlah Dibulatkan 1 M3 URUGAN PAKAI ALAT BESAR TANAH DARI LUAR Pek Galian Pek Galian tanah berbatu Pek Galian tanah biasa Pek Grading plant Beli tanah + Angkut Max 10 Km Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 URUGAN PASIR URUG Pasir urug Pekerja Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 LANTAI KERJA 1 PC : 3 PS : 5 KRL Semen PC 50 Kg Split pecah mesin 2/3 Pasir beton Pekerja Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 PAS. BETON CYCLOOF + 40% BATU KALI Adukan 1 pc : 3 ps : 5 krl Batu kali/ batu belah Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 COR BETON SITE MIX K-175 Semen PC 50 Kg Split pecah mesin 2/3 Pasir beton Pekerja Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan Jumlah Keuntungan Max

6,190 68,090 68,100

1 2 3 4 5

0.600 0.250 0.350 6.000 1.200

m3 m3 m3 m2 m3

53,200 65,000 26,800 -

31,920 16,250 9,380 57,550 5,755 63,305 63,300

1 2 3

1.200 m3 0.150 org 0.010 org

32,000 40,000 100,000

38,400 6,000 1,000 45,400 4,540 49,940 49,900

1 2 3 4 5 6 7 8

4.945 0.930 0.550 2.000 0.500 0.050 0.010 1.000

zak m3 m3 org org org org ls

32,500 121,900 90,000 40,000 45,000 75,000 100,000 37,500

160,713 113,367 49,500 80,000 22,500 3,750 1,000 37,500 468,330 46,833 515,162 515,200

1 2 3

0.720 m3 0.480 m3 1.000 ls

468,330 80,000 37,500

337,197 38,400 37,500 413,097 41,310 454,407 454,400

1 2 3 4 5 6 7 8

8.500 0.830 0.540 3.000 0.500 0.050 0.010 1.000

zak m3 m3 org org org org ls

32,500 121,900 90,000 40,000 45,000 75,000 100,000 40,000

276,250 101,177 48,600 120,000 22,500 3,750 1,000 40,000 613,277 61,328

Jumlah Dibulatkan 1 M3 COR BETON SITE MIX K-225 Semen PC 50 Kg Split pecah mesin 2/3 Pasir beton Pekerja Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 COR BETON K-175 (READYMIX) Adukan K 175 Upah pekerja Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan pembantu Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 COR BETON K-225 (READYMIX) Adukan K 225 Upah pekerja Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan pembantu Jumlah Keuntungan Max Jumlah Dibulatkan 1 KG BESI BETON TERPASANG U-24 Besi beton rata-rata Kawat beton Tukang besi beton setengah terampil Tukang besi beton terampil Kepala tukang besi terampil Mandor Peralatan, Spancer Jumlah Keuntungan Max Jumlah Dibulatkan 1 KG BESI BETON TERPASANG U-39 Besi beton rata-rata Kawat beton Tukang besi beton setengah terampil

674,605 674,600

1 2 3 4 5 6 7 8

9.870 0.810 0.490 3.000 0.500 0.050 0.010 1.000

zak m3 m3 org org org org ls

32,500 121,900 90,000 40,000 45,000 75,000 100,000 40,000

320,775 98,739 44,100 120,000 22,500 3,750 1,000 40,000 650,864 65,086 715,950 716,000

1 2 3 4 5 6

1.000 2.500 0.250 0.100 0.010 1.000

m3 org org org org ls

613,277 40,000 45,000 75,000 100,000 20,000

613,277 100,000 11,250 7,500 1,000 20,000 753,027 75,303 828,330 828,300

1 2 3 4 5 6

1.000 2.500 0.250 0.100 0.010 1.000

zak org org org org ls

650,864 40,000 45,000 75,000 100,000 20,000

650,864 100,000 11,250 7,500 1,000 20,000 790,614 79,061 869,675 869,700

1 2 3 4 5 6 7

1.050 0.010 0.025 0.015 0.010 0.005 1.000

kg kg org org org org ls

9,500 8,000 45,000 60,000 75,000 100,000 500

9,975 80 1,125 900 750 500 500 13,830 1,383 15,213 15,200

1 2 3

1.050 kg 0.010 kg 0.036 org

9,800 8,000 45,000

10,290 80 1,620

4 5 6 7

Tukang besi beton terampil Kepala tukang besi terampil Mandor Peralatan, Spancer Jumlah Keuntungan Max Jumlah Dibulatkan 1 KG BESI ERECTION KONST KUDA2 BESI Pekerja terampil Tukang besi profil terampil Kepala tukang besi profil Mandor Operator Alat Besar Pembantu Operator Alat Bantu Alat Besar Bahan Bakar Solar Pelumas Jumlah Keuntungan Max Jumlah Dibulatkan 1 KG PEK KONST. BESI IWF/ PROFIL EX LUAR Pekerja terampil Tukang besi profil terampil Kepala tukang besi profil Mandor Besi IWF Alat Bantu Jumlah Keuntungan Max Jumlah Dibulatkan 1 KG PEK KONST. BESI IWF/ PROFIL EX DN/ SII Pekerja terampil Tukang besi profil terampil Kepala tukang besi profil Mandor Besi IWF Alat Bantu Jumlah Keuntungan Max Jumlah Dibulatkan 1 KG PEK KONST. BESI SIKU/ SII Pekerja terampil Tukang besi profil terampil Kepala tukang besi profil Mandor Besi Profil Alat Bantu Jumlah Keuntungan Max

0.016 0.011 0.005 1.000

org org org ls

60,000 75,000 100,000 500

960 825 500 500 14,775 1,478 16,253 16,300

1 2 3 4 5 6 7 8 9 10

0.040 0.030 0.004 0.004 0.002 0.002 0.002 0.002 0.100 0.010

org org org org org org ls ls lt lt

50,000 60,000 75,000 100,000 75,000 50,000 50,000 500,000 1,700 15,000

2,000 1,800 300 400 150 100 100 1,000 170 150 6,170 617 6,787 6,800

1 2 3 4 5 6

0.060 0.004 0.001 0.000 1.050 0.005

org org org org kg ls

50,000 60,000 75,000 100,000 4,900 100,000

3,000 240 75 20 5,145 500 8,980 898 9,878 9,900

1 2 3 4 5 6

0.060 0.004 0.001 0.000 1.050 0.005

org org org org kg ls

50,000 60,000 75,000 100,000 4,900 100,000

3,000 240 75 20 5,145 500 8,980 898 9,878 9,900

1 2 3 4 5 6

0.060 0.004 0.001 0.000 1.025 0.005

org org org org kg ls

50,000 60,000 75,000 100,000 4,750 100,000

3,000 240 75 20 4,869 500 8,704 870

Jumlah Dibulatkan 1 CM PENGELASAN DENGAN LAS LISTRIK Pekerja terampil Tukang besi profil terampil Kepala tukang besi profil Mandor Kawat las listrik Bahan Bakar Solar Pelumas Alat bantu Jumlah Keuntungan Max Jumlah Dibulatkan 1 TTK MELUBANG KONST. BESI DENGAN BOR Pekerja terampil Tukang besi profil terampil Kepala tukang besi profil Mandor Alat bantu Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 BEKISTING DENGAN PAPAN Kaso 5/7 borneo super (2x pakai) 50% Papan terentang (2x pakai) 50% Paku Pekerja Tukang kayu terampil Kepala tukang kayu Mandor Tukang kayu setengah terampil (bongkar cetakan) Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 BEKISTING MUTIPLEX 9 MM Kaso 5/7 borneo super (2x pakai) 50% Multiplex 9 mm (2x pakai) 75% Paku Pekerja Tukang kayu terampil Kepala tukang kayu Mandor Tukang kayu setengah terampil (bongkar cetakan) Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 BEKISTING MUTIPLEX 12 MM Kaso 5/7 borneo super (2x pakai) 50%

9,574 9,600

1 2 3 4 5 6 7 8

0.004 0.002 0.002 0.001 0.040 0.030 0.004 0.010

org org org org kg lt lt ls

50,000 60,000 75,000 100,000 12,000 1,700 15,000 50,000

200 120 150 100 480 51 60 500 1,661 166 1,827 1,800

1 2 3 4 5

0.020 0.010 0.003 0.001 0.010

org org org org ls

50,000 60,000 75,000 100,000 100,000

1,000 600 225 100 1,000 2,925 293 3,218 3,200

1 2 3 4 5 6 7 8

0.017 0.024 0.400 0.120 0.150 0.150 0.050 0.120

m3 m3 kg org org org org org

1,380,000 1,450,000 7,500 40,000 60,000 75,000 100,000 50,000

23,460 34,800 3,000 4,800 9,000 11,250 5,000 6,000 97,310 9,731 107,041 107,000

1 2 3 4 5 6 7 8

0.017 0.347 0.400 0.120 0.150 0.150 0.050 0.120

m3 lbr kg org org org org org

1,380,000 65,000 7,500 40,000 60,000 75,000 100,000 50,000

23,460 22,555 3,000 4,800 9,000 11,250 5,000 6,000 85,065 8,507 93,572 93,600

1

0.017 m3

1,380,000

23,460

2 3 4 5 6 7 8

Multiplex 12 mm (2x pakai) 75% Paku Pekerja Tukang kayu terampil Kepala tukang kayu Mandor Tukang kayu setengah terampil (bongkar cetakan) Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 BEKISTING KOLOM STRUKTUR Kaso 5/7 borneo super (2x pakai) 50% Multiplex 9 mm (2x pakai) 75% Paku Pekerja Tukang kayu terampil Kepala tukang kayu Mandor Tukang kayu setengah terampil (bongkar cetakan) Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PASANGAN STOOT WERK Kayu stoot (dinding 2x pakai) 50% Papan terentang (2x pakai) Paku Pekerja Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1M3 PASANGAN ANSTAMPING BATU KALI Batu belah Pasir urug Pekerja Tukang batu setengah terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1M3 PASANGAN BATU KALI 1:3 Batu kali Semen PC (50 kg) Pasir pasang Pekerja Tukang batu setengah terampil Kepala tukang batu

0.347 0.400 0.120 0.150 0.150 0.050 0.120

lbr kg org org org org org

85,000 7,500 40,000 60,000 75,000 100,000 50,000

29,495 3,000 4,800 9,000 11,250 5,000 6,000 92,005 9,201 101,206 101,200

1 2 3 4 5 6 7 8

0.034 0.350 0.400 0.300 0.200 0.032 0.006 0.120

m3 lbr kg org org org org org

1,420,000 65,000 7,500 40,000 60,000 75,000 100,000 50,000

48,280 22,750 3,000 12,000 12,000 2,400 600 6,000 107,030 10,703 117,733 117,700

1 2 3 4 5 6 7

9.000 0.016 0.500 0.150 0.200 0.200 0.017

btg m3 kg org org org org

15,000 1,450,000 7,500 40,000 60,000 75,000 100,000

135,000 23,200 3,750 6,000 12,000 15,000 1,700 196,650 19,665 216,315 216,300

1 2 3 4 5 6

1.200 0.400 1.500 0.750 0.113 0.075

m3 m3 org org org org

80,000 32,000 40,000 45,000 75,000 100,000

96,000 12,800 60,000 33,750 8,438 7,500 218,488 21,849 240,336 240,300

1 2 3 4 5 6

1.200 4.320 0.324 4.500 1.500 0.150

m3 zak m3 org org org

80,000 32,500 70,000 40,000 45,000 75,000

96,000 140,400 22,680 180,000 67,500 11,250

7

Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1M3 PASANGAN BATU KALI 1:4 Batu kali Semen PC (50 kg) Pasir pasang Pekerja Tukang batu setengah terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan

0.225 org

100,000

22,500 540,330 54,033 594,363 594,400

1 2 3 4 5 6 7

1.200 3.480 0.348 4.500 1.500 0.150 0.225

m3 zak m3 org org org org

80,000 32,500 70,000 40,000 45,000 75,000 100,000

96,000 113,100 24,360 180,000 67,500 11,250 22,500 514,710 51,471 566,181 566,200

1 2 3 4 5 6 7

1M3 PASANGAN BATU KALI 1:4 PAKAI MUKA SEGI 6 + SIARAN Batu kali 1.500 Semen PC (50 kg) 3.480 Pasir pasang 0.348 Pekerja terampil 4.500 Tukang batu terampil 1.650 Kepala tukang batu 0.150 Mandor 0.225 Jumlah Keuntungan Max Jumlah Dibulatkan

m3 zak m3 org org org org

80,000 32,500 70,000 50,000 50,000 75,000 100,000

120,000 113,100 24,360 225,000 82,500 11,250 22,500 598,710 59,871 658,581 658,600

650,864

119,750

20,000

10,055

ANALISA HARGA SATUAN LANTAI DAN DINDINGNO 1 URAIAN 2 1M3 PASANGAN BATU TEMPEL + SIARAN Batu tempel Semen PC (50 kg) Pasir pasang Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 10/20 DN PUTIH POLOS Keramik KW 1 DN putih polos Semen PC (50 kg) Pasir pasang Semen warna Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 20/20 DN PUTIH POLOS Keramik KW 1 DN putih polos Semen PC (50 kg) Pasir pasang Semen warna Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 30/30 DN PUTIH POLOS Keramik KW 1 DN putih polos Semen PC (50 kg) Pasir pasang Semen warna Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor KOEF. 3 SAT. 4 HARGA SAT 5 JUMLAH 6 = ( 3x5 )

1 2 3 4 5 6 7 8

1.100 0.150 0.031 0.250 0.300 0.050 0.045 1.000

m3 zak m3 org org org org org

45,000 32,500 70,000 50,000 50,000 75,000 100,000 2,500

49,500 4,875 2,170 12,500 15,000 3,750 4,500 2,500 94,795 9,480 104,275 104,300

1 2 3 4 5 6 7 8

1.010 0.200 0.030 0.013 0.250 0.500 0.100 0.025

m2 zak m3 kg org org org org

27,500 32,500 70,000 3,000 50,000 50,000 75,000 100,000

27,775 6,500 2,100 39 12,500 25,000 7,500 2,500 83,914 8,391 92,305 92,300

1 2 3 4 5 6 7 8

1.010 0.200 0.030 0.013 0.250 0.400 0.050 0.025

m2 zak m3 kg org org org org

29,000 32,500 70,000 3,000 50,000 50,000 75,000 100,000

29,290 6,500 2,100 39 12,500 20,000 3,750 2,500 76,679 7,668 84,347 84,300

1 2 3 4 5 6 7 8

1.010 0.200 0.030 0.013 0.250 0.500 0.100 0.025

m2 zak m3 kg org org org org

32,000 32,500 70,000 3,000 50,000 50,000 75,000 100,000

32,320 6,500 2,100 39 12,500 25,000 7,500 2,500

Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 10/20 DN BERWARNA Keramik KW 1 DN putih polos Semen PC (50 kg) Pasir pasang Semen warna Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 20/20 DN BERWARNA Keramik KW 1 DN putih polos Semen PC (50 kg) Pasir pasang Semen warna Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LANTAI KERAMIK 30/30 DN BERWARNA Keramik KW 1 DN putih polos Semen PC (50 kg) Pasir pasang Semen warna Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PASANGAN BATA HEBEL Bata Hebel Semen Mortar Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan

88,459 8,846 97,305 97,300

1 2 3 4 5 6 7 8

1.010 0.200 0.030 0.013 0.250 0.500 0.100 0.025

m2 zak m3 kg org org org org

30,000 32,500 70,000 3,000 50,000 50,000 75,000 100,000

30,300 6,500 2,100 39 12,500 25,000 7,500 2,500 86,439 8,644 95,083 95,100

1 2 3 4 5 6 7 8

1.010 0.200 0.030 0.013 0.250 0.400 0.050 0.025

m2 zak m3 kg org org org org

32,500 32,500 70,000 3,000 50,000 50,000 75,000 100,000

32,825 6,500 2,100 39 12,500 20,000 3,750 2,500 80,214 8,021 88,235 88,200

1 2 3 4 5 6 7 8

1.010 0.200 0.030 0.013 0.250 0.500 0.100 0.025

m2 zak m3 kg org org org org

38,000 32,500 70,000 3,000 50,000 50,000 75,000 100,000

38,380 6,500 2,100 39 12,500 25,000 7,500 2,500 94,519 9,452 103,971 104,000

1 2 3 4 5 6

9.000 0.850 0.429 0.214 0.021 0.011

bh zak org org org org

5,000 50,000 50,000 50,000 75,000 100,000

45,000 42,500 21,450 10,700 1,575 1,100 122,325 12,233 134,558 134,600

1 2 3 4 5 6 7

1 M2 PASANGAN BATA MERAH 1:2 Bata Merah Semen PC (50 kg) Pasir pasang Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PASANGAN BATA MERAH 1:3 Bata Merah Semen PC (50 kg) Pasir pasang Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PASANGAN BATA MERAH 1:4 Bata Merah Semen PC (50 kg) Pasir pasang Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PLESTERAN DINDING 1:2 Semen PC (50 kg) Pasir pasang Pekerja setengah terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PLESTERAN DINDING 1:3 Semen PC (50 kg) Pasir pasang Pekerja setengah terampil Tukang batu terampil Kepala tukang batu

70.000 0.850 0.047 0.429 0.214 0.021 0.011

bh zak m3 org org org org

650 55,000 70,000 50,000 50,000 75,000 100,000

45,500 46,750 3,290 21,450 10,700 1,575 1,100 130,365 13,037 143,402 143,400

1 2 3 4 5 6 7

70.000 0.656 0.054 0.429 0.214 0.021 0.011

bh zak m3 org org org org

250 32,500 70,000 50,000 50,000 75,000 100,000

17,500 21,320 3,780 21,450 10,700 1,575 1,100 77,425 7,743 85,168 85,200

1 2 3 4 5 6 7

70.000 0.524 0.058 0.429 0.214 0.021 0.011

bh zak m3 org org org org

250 32,500 70,000 50,000 50,000 75,000 100,000

17,500 17,030 4,060 21,450 10,700 1,575 1,100 73,415 7,342 80,757 80,800

1 2 3 4 5 6

0.296 0.019 0.286 0.214 0.021 0.021

zak m3 org org org org

32,500 32,000 45,000 50,000 75,000 100,000

9,620 608 12,870 10,700 1,575 2,100 37,473 3,747 41,220 41,200

1 2 3 4 5

0.200 0.019 0.286 0.214 0.021

zak m3 org org org

32,500 70,000 45,000 75,000 75,000

6,500 1,330 12,870 16,050 1,575

6

Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PLESTERAN DINDING 1:4 Semen PC (50 kg) Pasir pasang Pekerja setengah terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PLESTERAN DINDING 1:5 Semen PC (50 kg) Pasir pasang Pekerja setengah terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 ACIAN PC Semen PC (50 kg) Pekerja terampil Tukang batu terampil Kepala tukang batu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan

0.021 org

100,000

2,100 40,425 4,043 44,468 44,500

1 2 3 4 5 6

0.163 0.019 0.286 0.214 0.021 0.021

zak m3 org org org org

32,500 70,000 45,000 50,000 75,000 100,000

5,298 1,330 12,870 10,700 1,575 2,100 33,873 3,387 37,260 37,300

1 2 3 4 5 6

0.135 0.019 0.286 0.214 0.021 0.021

zak m3 org org org org

32,500 70,000 45,000 50,000 75,000 100,000

4,388 1,330 12,870 10,700 1,575 2,100 32,963 3,296 36,259 36,300

1 2 3 4 5

0.080 0.143 0.107 0.011 0.010

zak org org org org

32,500 50,000 50,000 75,000 100,000

2,600 7,150 5,350 788 1,000 16,888 1,689 18,576 18,600

material

upah

alat

jumlah

95,540

34,825

130,365

ANALISA HARGA SATUAN PEKERJAAN LAINNYANO 1 URAIAN 2 KOEF. 3 SAT. 4 HARGA SAT 5 JUMLAH 6 = ( 3x5 )

1 2

MENGHITUNG HARGA SATUAN SATUAN PONDASI TELAPAK PAKAI U.24 MUTU BETON K 225 Adukan beton (site mix K225) 1.000 m3 716,000 716,000 Besi Beton U.24 200 kg/ m3 200.000 kg 15,200 3,040,000 Jumlah 3,756,000 Dibulatkan 3,756,000 Bekisting multipleks (1:1.8:1.8:0.3)(1.8x0.3x4) Jumlah Dibulatkan MENGHITUNG HARGA SATUAN SLOOF 15/25 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks (1:0.15:0.25)(2x0.25) Jumlah Dibulatkan MENGHITUNG HARGA SATUAN SLOOF 20/35 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks (1:0.2:0.35)(2x0.35) Jumlah Dibulatkan MENGHITUNG HARGA SATUAN SLOOF 25/45 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks (1:0.25:0.45)(2x0.45) Jumlah Dibulatkan MENGHITUNG HARGA SATUAN KOLOM PRAKTIS Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting Multipleks (1:0.12:0.12)(0.12X2) Jumlah Dibulatkan MENGHITUNG HARGA SATUAN KOLOM STRUKTUR 35/35 3.333 m2 93,600 312,000 312,000 312,000

1

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 1,248,000 1,248,000 1,248,000

1

13.333 m2

93,600

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 936,000 936,000 936,000

1

10.000 m2

93,600

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 748,800 748,800 748,800

1

8.000 m2

93,600

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 1,248,000 1,248,000 1,248,000

1

13.333 m2

93,600

1 2

Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting Multipleks (1:0.35:0.35)(0.35X4) Jumlah Dibulatkan MENGHITUNG HARGA SATUAN BALOK 20/35 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks (1:0.25:0.35)x(0.2+2x0.35) Stootwerk (1:0.2:0.35)x0.2 Jumlah Dibulatkan MENGHITUNG HARGA SATUAN BALOK 25/45 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks (1:0.25:0.45)x(0.25+2x0.45) Stootwerk (1:0.25:0.45)x0.25 Jumlah Dibulatkan MENGHITUNG HARGA SATUAN BALOK 35/50 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks (1:0.35:0.5)x(0.35+2x0.5) Stootwerk (1:0.35:0.5)x0.35 Jumlah Dibulatkan MENGHITUNG HARGA SATUAN BALOK 35/55 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks (1:0.35:0.55)x(0.35+2x0.55) Stootwerk (1:0.35:0.55)x0.35 Jumlah Dibulatkan MENGHITUNG HARGA SATUAN RING BALOK 15/25 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 1,345,143 1,345,143 1,345,100

1

11.429 m2

117,700

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 1,203,429 618,000 1,821,429 1,821,400

1 2

12.857 m2 2.857 m2

93,600 216,300

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 956,800 480,667 1,437,467 1,437,500

1 2

10.222 m2 2.222 m2

93,600 216,300

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 722,057 432,600 1,154,657 1,154,700

1 2

7.714 m2 2.000 m2

93,600 216,300

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 705,039 393,273 1,098,312 1,098,300

1 2

7.532 m2 1.818 m2

93,600 216,300

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000

1 2

Bekisting multipleks (1:0.15:0.25)x(0.15+2x0.25) Stootwerk (1:0.15:0.25)x0.15 Jumlah Dibulatkan MENGHITUNG HARGA SATUAN RING BALOK 20/30 Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks (1:0.2:0.3)x(0.2+2x0.3) Stootwerk (1:0.2:0.3)x0.2 Jumlah Dibulatkan MENGHITUNG HARGA SATUAN PELAT LANTAI Adukan beton (site mix K225) Besi Beton U.24 200 kg/ m3 Jumlah Dibulatkan Bekisting multipleks Stootwerk (1:0.12) Jumlah Dibulatkan

17.333 m2 4.000 m2

93,600 216,300

1,622,400 865,200 2,487,600 2,487,600

1 2

1.000 m3 200.000 kg

716,000 15,200

716,000 3,040,000 3,756,000 3,756,000 1,248,000 721,000 1,969,000 1,969,000

1 2

13.333 m2 3.333 m2

93,600 216,300

1 2

1.000 m3 200.000 kg

869,700 15,200

869,700 3,040,000 3,909,700 3,909,700 624,000 1,442,000 2,066,000 2,066,000

1 2

6.667 m2 6.667 m2

93,600 216,300

ANALISA HARGA SATUAN PENGECATANNO 1 URAIAN 2 1 M2 PENGECATAN DINDING ICI (3x) Cat tembok Plamir tembok Rol cat Ampelas Pekerja setengah terampil Tukang cat setengah terampil Kepala tukang cat Mandor Steger werk Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PENGECATAN PLAFOND ICI (3x) Cat tembok Plamir tembok Rol cat Ampelas Pekerja setengah terampil Tukang cat setengah terampil Kepala tukang cat Mandor Steger werk Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PENGECATAN DINDING VINILEX (3x) Cat tembok Plamir tembok Rol cat Ampelas Pekerja setengah terampil Tukang cat setengah terampil Kepala tukang cat Mandor Steger werk Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PENGECATAN PLAFOND VINILEX (3x) Cat tembok Plamir tembok Rol cat Ampelas Pekerja setengah terampil KOEF. 3 SAT. 4 HARGA SAT 5 JUMLAH 6 = ( 3x5 )

1 2 3 4 5 6 7 8 9

0.175 0.160 0.010 0.500 0.160 0.280 0.030 0.010 1.000

kg kg bh lbr org org org org ls

52,500 5,000 14,500 2,500 45,000 45,000 75,000 100,000 1,200

9,188 800 145 1,250 7,200 12,600 2,250 1,000 1,200 35,633 3,563 39,196 39,200

1 2 3 4 5 6 7 8 9

0.200 0.160 0.010 0.500 0.200 0.300 0.030 0.010 1.000

kg kg bh lbr org org org org ls

52,500 5,000 14,500 2,500 45,000 45,000 75,000 100,000 1,200

10,500 800 145 1,250 9,000 13,500 2,250 1,000 1,200 39,645 3,965 43,610 43,600

1 2 3 4 5 6 7 8 9

0.175 0.160 0.010 0.500 0.160 0.280 0.030 0.010 1.000

kg kg bh lbr org org org org ls

12,000 5,000 14,500 2,500 45,000 45,000 75,000 100,000 1,200

2,100 800 145 1,250 7,200 12,600 2,250 1,000 1,200 28,545 2,855 31,400 31,400

1 2 3 4 5

0.200 0.160 0.010 0.500 0.200

kg kg bh lbr org

12,000 5,000 14,500 2,500 45,000

2,400 800 145 1,250 9,000

6 7 8 9

Tukang cat setengah terampil Kepala tukang cat Mandor Steger werk Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PENGECATAN DINDING SANLEX (3x) Cat tembok Plamir tembok Rol cat Ampelas Pekerja setengah terampil Tukang cat setengah terampil Kepala tukang cat Mandor Steger werk Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PENGECATAN PLAFOND SANLEX (3x) Cat tembok Plamir tembok Rol cat Ampelas Pekerja setengah terampil Tukang cat setengah terampil Kepala tukang cat Mandor Steger werk Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PENGECATAN KAYU (3x) BERIKUT MENI Meni kayu Plamir kayu Cat kayu Ampelas kayu Minyak cat terpentin Kwas 3" Pekerja setengah terampil Tukang cat setengah terampil Kepala tukang cat Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PENGECATAN BESI (3x) BERIKUT MENI Meni besi Cat dasar

0.300 0.030 0.010 1.000

org org org ls

45,000 75,000 100,000 1,200

13,500 2,250 1,000 1,200 31,545 3,155 34,700 34,700

1 2 3 4 5 6 7 8 9

0.175 0.160 0.010 0.500 0.160 0.280 0.030 0.010 1.000

kg kg bh lbr org org org org ls

7,500 5,000 14,500 2,500 45,000 45,000 75,000 100,000 1,200

1,313 800 145 1,250 7,200 12,600 2,250 1,000 1,200 27,758 2,776 30,533 30,500

1 2 3 4 5 6 7 8 9

0.200 0.160 0.010 0.500 0.200 0.300 0.030 0.010 1.000

kg kg bh lbr org org org org ls

7,500 5,000 14,500 2,500 45,000 45,000 75,000 100,000 1,200

1,500 800 145 1,250 9,000 13,500 2,250 1,000 1,200 30,645 3,065 33,710 33,700

1 2 3 4 5 6 7 8 9 10

0.167 0.083 0.200 0.400 0.150 0.050 0.200 0.300 0.030 0.010

kg kg kg lbr ltr bh org org org org

9,800 10,200 27,500 2,500 2,500 5,000 45,000 45,000 75,000 100,000

1,637 847 5,500 1,000 375 250 9,000 13,500 2,250 1,000 35,358 3,536 38,894 38,900

1 2

0.167 kg 0.083 kg

9,800 33,500

1,637 2,781

3 4 5 6 7 8 9 10

Cat besi Ampelas besi Minyak cat thinner Kwas 3" Pekerja setengah terampil Tukang cat setengah terampil Kepala tukang cat Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PELITUR UTK. MEBEULAIR Dempul pelitur Wood filler (impra) Melamik Oker putih Oker coklat warna Batu apung Sirlak Kwas 3" Spirtus Ampelas kayu Pekerja terampil Tk. Cat/ pelitur terampil Kepala tukang cat/ pelitur Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PELITUR BIASA Dempul pelitur Wood filler (impra) Oker putih Oker coklat warna Batu apung Sirlak Kwas 3" Spirtus Ampelas kayu Pekerja terampil Tk. Cat/ pelitur terampil Kepala tukang cat/ pelitur Mandor Jumlah Keuntungan Max Jumlah Dibulatkan

0.200 0.400 0.150 0.050 0.200 0.300 0.030 0.010

kg lbr ltr bh org org org org

33,500 2,500 12,500 5,000 45,000 45,000 75,000 100,000

6,700 1,000 1,875 250 9,000 13,500 2,250 1,000 39,992 3,999 43,991 44,000

1 2 3 4 5 6 7 8 9 10 11 12 13 14

0.030 0.200 0.350 0.020 0.010 0.100 0.200 0.010 0.100 0.200 0.250 0.285 0.040 0.020

kg kg kg kg kg kg kg bh ltr lbr org org org org

15,000 18,500 22,400 12,500 18,750 9,500 45,000 5,000 6,000 2,500 50,000 50,000 75,000 100,000

450 3,700 7,840 250 188 950 9,000 50 600 500 12,500 14,250 3,000 2,000 55,278 5,528 60,805 60,800

1 2 3 4 5 6 7 8 9 10 11 12 13

0.030 0.200 0.020 0.010 0.100 0.200 0.010 0.100 0.200 0.250 0.285 0.040 0.020

kg kg kg kg kg kg bh ltr lbr org org org org

15,000 18,500 12,500 18,750 9,500 45,000 5,000 6,000 2,500 50,000 50,000 75,000 100,000

450 3,700 250 188 950 9,000 50 600 500 12,500 14,250 3,000 2,000 47,438 4,744 52,181 52,200

4,295

23,050

1,200

28,545

ANALISA HARGA SATUAN KUSEN, ATAP & PLAFONDNO 1 URAIAN 2 KOEF. 3 SAT. 4 HARGA SAT 5 JUMLAH 6 = ( 3x5 )

1 2 3 4 5 6 7 8

1 M2 PAS.PLAFOND TRIPLEK 4 MM BERIKUT RANGKA BANJAR Triplek 0.347 Kaso-kaso 5/7 Banjar 0.014 Kayu 5/10 Banjar 0.007 Paku 0.220 Pekerja setengah terampil 0.280 Tukang kayu terampil 0.800 Kepala tukang kayu 0.080 Mandor 0.014 Jumlah Keuntungan Max Jumlah Dibulatkan

lbr m3 m3 kg org org org org

38,000 2,355,000 2,355,000 7,700 45,000 60,000 75,000 100,000

13,186 32,970 16,485 1,694 12,600 48,000 6,000 1,400 132,335 13,234 145,569 145,600

1 2 3 4 5 6 7 8

1 M2 PAS.PLAFOND TRIPLEK 4 MM BERIKUT RANGKA BORNEO SUPER Triplek 0.347 lbr Kaso-kaso 5/7 Borneo super 0.014 m3 Kayu 5/10 Borneo super 0.004 m3 Paku 0.220 kg Pekerja setengah terampil 0.280 org Tukang kayu terampil 0.800 org Kepala tukang kayu 0.080 org Mandor 0.014 org Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAS.PLAFOND TRIPLEK 6 MM BERIKUT RANGKA BANJAR Triplek 0.347 Kaso-kaso 5/7 Banjar 0.014 Kayu 5/10 Banjar 0.007 Paku 0.220 Pekerja setengah terampil 0.280 Tukang kayu terampil 0.800 Kepala tukang kayu 0.080 Mandor 0.014 Jumlah Keuntungan Max Jumlah Dibulatkan

38,000 1,380,000 1,380,000 7,700 45,000 60,000 75,000 100,000

13,186 19,320 4,830 1,694 12,600 48,000 6,000 1,400 107,030 10,703 117,733 117,700

1 2 3 4 5 6 7 8

lbr m3 m3 kg org org org org

45,000 2,355,000 2,355,000 7,700 45,000 60,000 75,000 100,000

15,615 32,970 16,485 1,694 12,600 48,000 6,000 1,400 134,764 13,476 148,240 148,200

1 2 3 4 5 6 7 8

1 M2 PAS.PLAFOND TRIPLEK 6 MM BERIKUT RANGKA BORNEO SUPER Triplek 0.347 lbr Kaso-kaso 5/7 Borneo super 0.014 m3 Kayu 5/10 Borneo super 0.004 m3 Paku 0.220 kg Pekerja setengah terampil 0.280 org Tukang kayu terampil 0.800 org Kepala tukang kayu 0.080 org Mandor 0.014 org

45,000 1,380,000 1,380,000 7,700 45,000 60,000 75,000 100,000

15,615 19,320 4,830 1,694 12,600 48,000 6,000 1,400

Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAS.PLAFOND GYPSUM BERIKUT RANGKA BANJAR Gypsum Kaso-kaso 5/7 Banjar Kayu 5/10 Banjar Paku Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan

109,459 10,946 120,405 120,400

1 2 3 4 5 6 7 8

0.347 0.014 0.007 0.220 0.280 0.800 0.080 0.014

lbr m3 m3 kg org org org org

45,000 2,355,000 2,355,000 7,700 45,000 60,000 75,000 100,000

15,615 32,970 16,485 1,694 12,600 48,000 6,000 1,400 134,764 13,476 148,240 148,200

1 2 3 4 5 6 7 8

1 M2 PAS.RANGKA PLAFOND KAYU KAMPER BANJAR DIMENI Kaso-kaso 5/7 Banjar 0.014 Kayu 5/10 Banjar 0.007 Paku 0.220 Meni kayu 1.000 Pekerja setengah terampil 0.250 Tukang kayu terampil 0.600 Kepala tukang kayu 0.050 Mandor 0.014 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAS. BAHAN PLAFOND HARDPLEX 6MM PADA RANGKANYA Hardplex 5mm 1.2 x 2.4 m 0.347 Paku 0.020 Alat bantu 1.000 Pekerja setengah terampil 0.063 Tukang kayu terampil 0.150 Kepala tukang kayu 0.013 Mandor 0.004 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAS. BAHAN PARTISI GYPSUM 12 MM PADA RANGKANYA Gypsum 12 mm 0.347 Paku 0.020 Alat bantu 1.000 Pekerja setengah terampil 0.063 Tukang kayu terampil 0.150 Kepala tukang kayu 0.013 Mandor 0.004 Jumlah Keuntungan Max Jumlah Dibulatkan

m3 m3 kg m2 org org org org

2,355,000 2,355,000 7,700 9,800 45,000 60,000 75,000 100,000

32,970 16,485 1,694 9,800 11,250 36,000 3,750 1,400 113,349 11,335 124,684 124,700

1 2 3 4 5 6 7

lbr kg ls org org org org

45,000 7,700 10,000 45,000 60,000 75,000 100,000

15,615 154 10,000 2,835 9,000 975 400 38,979 3,898 42,877 42,900

1 2 3 4 5 6 7

lbr kg ls org org org org

83,000 7,700 10,000 45,000 60,000 75,000 100,000

28,801 154 10,000 2,835 9,000 975 400 52,165 5,217 57,382 57,400

1 2 3 4 5 6

1 M1 PEKERJAAN LISTPLANK KAYU KAMPER BANJAR 3/20 Kayu kamper banjar 0.007 Paku 0.100 Pekerja terampil 0.070 Tukang kayu setengah terampil 0.200 Kepala tukang kayu 0.020 Mandor 0.004 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEKERJAAN LISTPLANK KAYU KAMPER BANJAR 3/30 Kayu kamper banjar 0.010 Paku 0.100 Pekerja terampil 0.070 Tukang kayu setengah terampil 0.200 Kepala tukang kayu 0.020 Mandor 0.004 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 KUSEN KAYU KAMPER BANJARMASIN Kayu kamper Banjar Paku Lem putih (FOX) Pekerja terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 KUSEN KAYU KAMPER SAMARINDA Kayu kamper Samarinda Paku Lem putih (FOX) Pekerja terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 KUSEN KAYU BORNEO SUPER Kayu borneo super Paku Lem putih (FOX) Pekerja terampil Tukang kayu terampil Kepala tukang kayu

m3 kg org org org org

2,600,000 7,700 50,000 50,000 75,000 100,000

18,200 770 3,500 10,000 1,500 400 34,370 3,437 37,807 37,800

1 2 3 4 5 6

m3 kg org org org org

2,600,000 7,700 50,000 50,000 75,000 100,000

26,000 770 3,500 10,000 1,500 400 42,170 4,217 46,387 46,400

1 2 3 4 5 6 7

1.100 2.500 1.000 9.000 21.000 2.700 0.500

m3 kg ltr org org org org

2,355,000 7,500 12,200 50,000 60,000 75,000 100,000

2,590,500 18,750 12,200 450,000 1,260,000 202,500 50,000 4,583,950 458,395 5,042,345 5,042,300

1 2 3 4 5 6 7

1.100 2.500 1.000 9.000 21.000 2.700 0.500

m3 kg ltr org org org org

2,800,000 7,500 12,200 50,000 60,000 75,000 100,000

3,080,000 18,750 12,200 450,000 1,260,000 202,500 50,000 5,073,450 507,345 5,580,795 5,580,800

1 2 3 4 5 6

1.100 2.500 1.000 9.000 21.000 2.700

m3 kg ltr org org org

1,380,000 7,500 12,200 50,000 60,000 75,000

1,518,000 18,750 12,200 450,000 1,260,000 202,500

7

Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 DAUN PINTU PANIL KAYU SAMARINDA Rangka + panil kayu kamper Samarinda Lem putih List kayu profil Pekerja terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 DAUN PINTU DOUBLE TEAKWOOD Rangka kayu Banjar Teakwood untuk pintu uk. Pintu 4 mm Lem putih Paku triplek Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 DAUN PINTU PANIL TEAKWOOD Rangka kayu Banjar Teakwood untuk pintu uk. Pintu 4 mm Lem putih Paku triplek Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan

0.500 org

100,000

50,000 3,511,450 351,145 3,862,595 3,862,600

1 2 3 4 5 6 7

0.050 0.750 4.000 0.600 2.600 0.260 0.026

m3 kg m1 org org org org

2,950,000 12,200 7,200 50,000 60,000 75,000 100,000

147,500 9,150 28,800 30,000 156,000 19,500 2,600 393,550 39,355 432,905 432,900

1 2 3 4 5 6 7 8

0.015 2.000 0.005 0.200 0.300 1.500 0.200 0.020

m3 lbr kg kg org org org org

2,600,000 62,000 12,200 7,700 45,000 60,000 75,000 100,000

39,000 124,000 61 1,540 13,500 90,000 15,000 2,000 285,101 28,510 313,611 313,600

1 2 3 4 5 6 7 8

0.025 2.000 0.005 0.200 0.300 1.500 0.200 0.020

m3 lbr kg kg org org org org

2,600,000 71,500 12,200 7,700 45,000 60,000 75,000 100,000

65,000 143,000 61 1,540 13,500 90,000 15,000 2,000 330,101 33,010 363,111 363,100

1 2 3 4 5 6 7 8 9

1 M2 DAUN PINTU TEAKWOOD LAPIS ALUMUNIUM (u/KM/WC) Rangka kayu Banjar 0.015 Teakwood untuk pintu uk. Pintu 4 mm 2.000 Alumunium Sheet 0.3 mm 0.800 Lem putih 0.500 Paku triplek 0.200 Pekerja setengah terampil 0.300 Tukang kayu terampil 1.300 Kepala tukang kayu 0.130 Mandor 0.013 Jumlah

m3 lbr m2 kg kg org org org org

2,600,000 71,500 60,000 12,200 7,700 45,000 60,000 75,000 100,000

39,000 143,000 48,000 6,100 1,540 13,500 78,000 9,750 1,300 340,190

Keuntungan Max Jumlah Dibulatkan 1 M2 DAUN PINTU TEAKWOOD LAPIS FORMIKA (u/KM/WC) Rangka kayu Banjar Teakwood untuk pintu uk. Pintu 4 mm Formika uk. Pintu Lem putih Paku triplek Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 DAUN JENDELA KACA (TANPA KACA) Rangka kayu kamper Samarinda Lem putih List kayu Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 DAUN PINTU KACA (TANPA KACA) Rangka kayu kamper Samarinda Lem putih List kayu Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan

34,019 374,209 374,200

1 2 3 4 5 6 7 8 9

0.015 2.000 1.000 0.500 0.200 0.300 1.300 0.130 0.013

m3 lbr lbr kg kg org org org org

2,600,000 71,500 62,500 12,200 7,700 45,000 60,000 75,000 100,000

39,000 143,000 62,500 6,100 1,540 13,500 78,000 9,750 1,300 354,690 35,469 390,159 390,200

1 2 3 4 5 6 7

0.017 0.300 4.000 0.300 1.200 0.120 0.012

m3 kg m1 org org org org

2,950,000 12,200 4,500 45,000 60,000 75,000 100,000

50,150 3,660 18,000 13,500 72,000 9,000 1,200 167,510 16,751 184,261 184,300

1 2 3 4 5 6 7

0.020 0.600 4.000 0.400 1.400 0.140 0.014

m3 kg m1 org org org org

2,950,000 12,200 4,500 45,000 60,000 75,000 100,000

59,000 7,320 18,000 18,000 84,000 10,500 1,400 198,220 19,822 218,042 218,000

1 2 3 4 5 6 7

1 M3 KUDA-KUDA OVERSTEK/ KONSOL KAYU KAMPER BANJAR (EXPOSE) Kayu balok kamper banjar 1.120 m3 Paku 8 s/d 12 cm 5.800 kg Pekerja setengah terampil 8.000 org Tukang kayu terampil 18.000 org Kepala tukang kayu 3.000 org Mandor 0.500 org Pelat dan baut pengikat 1.000 ls Jumlah Keuntungan Max Jumlah Dibulatkan

2,355,000 7,200 45,000 60,000 75,000 100,000 100,000

2,637,600 41,760 360,000 1,080,000 225,000 50,000 100,000 4,494,360 449,436 4,943,796 4,943,800

1 2 3 4 5 6 7 8

1 M3 KUDA-KUDA KAYU BORNEO SUPER Kayu balok borneo super Paku 8 s/d 12 cm Pekerja setengah terampil Tukang kayu setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Pelat dan baut pengikat Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 KUDA-KUDA KAYU KAMPER MEDAN/ KRUING Kayu balok kamper Medan Paku 8 s/d 12 cm Pekerja setengah terampil Tukang kayu setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Pelat dan baut pengikat Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 KUDA-KUDA KAYU KAMPER BANJAR Kayu balok kamper Banjar Paku 8 s/d 12 cm Pekerja setengah terampil Tukang kayu setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Pelat dan baut pengikat Jumlah Keuntungan Max Jumlah Dibulatkan

1.100 5.800 5.000 5.000 12.000 2.000 0.400 1.000

m3 kg org org org org org ls

1,380,000 7,200 45,000 50,000 60,000 75,000 100,000 100,000

1,518,000 41,760 225,000 250,000 720,000 150,000 40,000 100,000 3,044,760 304,476 3,349,236 3,349,200

1 2 3 4 5 6 7 8

1.100 5.800 5.000 5.000 12.000 2.000 0.400 1.000

m3 kg org org org org org ls

2,100,000 7,200 45,000 50,000 60,000 75,000 100,000 100,000

2,310,000 41,760 225,000 250,000 720,000 150,000 40,000 100,000 3,836,760 383,676 4,220,436 4,220,400

1 2 3 4 5 6 7 8

1.100 5.800 5.000 5.000 12.000 2.000 0.400 1.000

m3 kg org org org org org ls

2,355,000 7,200 45,000 50,000 60,000 75,000 100,000 100,000

2,590,500 41,760 225,000 250,000 720,000 150,000 40,000 100,000 4,117,260 411,726 4,528,986 4,529,000

1 2 3 4 5 6 7

1 M2 RANGKA ATAP GENTENG BETON/ KERAMIK (HANYA RANGKANYA) Kayu kaso 5/7 0.011 m3 Reng kayu 3/4 0.014 m3 Paku 5 s/d 7 cm 0.250 kg Pekerja setengah terampil 0.150 org Tukang kayu terampil 0.100 org Kepala tukang kayu 0.010 org Mandor 0.005 org Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 RANGKA ATAP GENTENG PLENTONG (HANYA RANGKANYA) Kayu kaso 5/7 0.011 m3 Reng kayu 2/3 0.007 m3

1,380,000 1,380,000 7,500 45,000 60,000 75,000 100,000

15,180 19,320 1,875 6,750 6,000 750 500 50,375 5,038 55,413 55,400

1 2

1,380,000 1,380,000

15,180 9,660

3 4 5 6 7

Paku 5 s/d 7 cm Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEK. BUBUNGAN ATAP GENTENG JATIWANGI Genteng bubungan genteng Semen PC (50 kg) Pasir pasang Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEK. BUBUNGAN ATAP GENTENG BETON Genteng bubungan genteng Semen PC (50 kg) Pasir pasang Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEK. BUBUNGAN ATAP GENTENG KERAMIK Genteng bubungan genteng Semen PC (50 kg) Pasir pasang Pekerja setengah terampil Tukang kayu terampil Kepala tukang kayu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan

0.250 0.150 0.100 0.010 0.005

kg org org org org

7,500 45,000 60,000 75,000 100,000

1,875 6,750 6,000 750 500 40,715 4,072 44,787 44,800

1 2 3 4 5 6 7 8

4.000 0.163 0.210 0.150 0.200 0.010 0.005 1.000

bh zak m3 org org org org ls

5 32,500 70,000 45,000 60,000 75,000 100,000 2,000

20 5,298 14,700 6,750 12,000 750 500 2,000 42,018 4,202 46,219 46,200

1 2 3 4 5 6 7 8

3.000 0.163 0.210 0.150 0.200 0.010 0.005 1.000

bh zak m3 org org org org ls

1 32,500 70,000 45,000 60,000 75,000 100,000 2,000

3 5,298 14,700 6,750 12,000 750 500 2,000 42,001 4,200 46,201 46,200

1 2 3 4 5 6 7 8

3.000 0.163 0.210 0.150 0.200 0.010 0.005 1.000

bh zak m3 org org org org ls

1 32,500 70,000 45,000 60,000 75,000 100,000 2,000

3 5,298 14,700 6,750 12,000 750 500 2,000 42,001 4,200 46,201 46,200

102,550

ANALISA HARGA SATUAN SARANA & PRASARANANO 1 URAIAN 2 1 M2 PEMASANGAN KAWAT DURI Kawat duri Ongkos pasang Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEK. PAGAR DEPAN TRALIS STANDAR Galian tanah Urugan pasir 10 cm' Pasang Aanstamping Pas. Batu belah 1 pc : 4 psr Plesteran 1 pc : 4 psr Beton tulang Pagar tralis Pengecatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEK. PAGAR DEPAN TRALIS STANDAR Galian tanah Urugan pasir 10 cm' Pasang Aanstamping Pas. Batu belah 1 pc : 4 psr Plesteran 1 pc : 4 psr Beton tulang Pagar tralis Pengecatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 PEK. PAGAR BELAKANG SAMPING Galian tanah Urugan pasir 10 cm' Pasang Aanstamping Pas. Batu belah 1 pc : 4 psr Plesteran 1 pc : 4 psr Beton tulang Besi siku 50.50.5 Kawat duri Pengecatan tembok Jumlah Keuntungan Max Jumlah Dibulatkan KOEF. 3 SAT. 4 HARGA SAT 5 JUMLAH 6 = ( 3x5 )

1 2 3

7.000 m1 1.000 ls 1.000 ls

1,400 350 150

9,800 350 150 10,300 1,030 11,330 11,300

1 2 3 4 5 6 7 8

0.450 0.080 0.120 0.300 0.410 0.060 1.500 2.000

m3 m3 m3 m3 m2 m3 m2 m2

26,800 45,400 218,488 514,710 33,873

39,992

12,060 3,632 26,219 154,413 13,888 79,984 290,195 29,020 319,215 319,200

1 2 3 4 5 6 7 8

0.450 0.080 0.120 0.300 0.410 0.060 1.500 2.000

m3 m3 m3 m3 m2 m3 m2 m2

26,800 45,400 218,488 514,710 33,873

39,992

12,060 3,632 26,219 154,413 13,888 79,984 290,195 29,020 319,215 319,200

1 2 3 4 5 6 7 8 9

0.450 0.080 0.120 0.300 0.410 0.060 1.000 1.500 2.000

m3 m3 m3 m3 m2 m3 kg m2 m2

26,800 45,400 218,488 514,710 33,873

10,300 28,545

12,060 3,632 26,219 154,413 13,888 15,450 57,090 282,751 28,275 311,026 311,000

1 2 3 4

1 M2 PAS. ONDERLAG BATU BELAH T = 20 CM Pasir pasang Batu belah Peralatan Upah pekerja Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 AMPARAN BATU PECAH MESIN 5/7 T = 10 CM Batu pecah mesin 5/7 Peralatan Upah pekerja Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 AMPARAN BATU PECAH MESIN 2/3 T = 5 CM Batu pecah mesin 2/3 Peralatan Upah pekerja Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LAPISAN PENGISI/ TUTUP Batu pecah mesin 1/2 Pasir Peralatan Upah pekerja Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 LAPISAN PENETRASI Batu abu/ pasir beton Aspal Peralatan Kayu bakar Upah pekerja Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 KONSTRUKSI PENETRASI LENGKAP Amparan 5/7 T = 10 cm, digilas Amparan 2/3 T = 5 cm, digilas Lapisan pengisi Lapisan aspal Jumlah Keuntungan Max Jumlah

0.150 0.250 1.000 1.000

m3 m3 ls ls

70,000 80,000 1 1

10,500 20,000 1 1 30,502 3,050 33,552 33,600

1 2 3

0.110 m3 1.000 ls 1.000 ls

121,900 1 1

13,409 1 1 13,411 1,341 14,752 14,800

1 2 3

0.050 m3 1.000 ls 1.000 ls

121,900 1 1

6,095 1 1 6,097 610 6,707 6,700

1 2 3 4

0.050 0.050 1.000 1.000

m3 m3 ls ls

121,900 70,000 1 1

6,095 3,500 1 1 9,597 960 10,557 10,600

1 2 3 4 5

0.012 4.500 1.000 0.050 1.000

m3 kg ls m3 ls

90,000 1 1 1

1,080 1 0 1 1,082 108 1,190 1,200

1 2 3 4

1.000 1.000 1.000 1.000

m2 m2 m2 m2

13,411 6,097 9,597 1,082

13,411 6,097 9,597 1,082 30,187 3,019 33,206

Dibulatkan 1 M2 PERKERASAN SIRTU TEBAL 20 CM Sirtu Peralatan Upah kerja Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 SALURAN GREFEL BETON 1/2 D 20 CM + PASANGAN Galian tanah Grefel beton d 20 cm Pasangan bata + plesteran 1:3 Ongkos pasang grefel Jumlah Keuntungan Max Jumlah Dibulatkan 1 M1 SALURAN GREFEL BETON 1/2 D 30 CM + PASANGAN Galian tanah Grefel beton d 30 cm Pasangan bata + plesteran 1:3 Ongkos pasang grefel Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAS PAVING BLOCK WARNA 6 CM Paving block warna Pasir beton Pekerja setengah terampil Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAS PAVING BLOCK WARNA 8 CM Paving block warna Pasir beton Pekerja setengah terampil Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAS PAVING BLOCK NATURAL 6 CM

33,200

1 2 3

0.240 m3 1.000 m2 1.000 m2

82,700 1 1

19,848 1 1 19,850 1,985 21,835 21,800

1 2 3 4

0.150 1.000 0.500 1.000

m3 bh m2 ls

53,200 17,500 7

7,980 17,500 7 25,487 2,549 28,036 28,000

1 2 3 4

0.200 1.000 0.600 1.000

m3 bh m2 ls

53,200 21,500 7

10,640 21,500 7 32,147 3,215 35,362 35,400

1 2 3 4 5 6 7

1.010 0.100 0.250 0.500 0.025 0.003 1.000

m2 m3 org org org org ls

40,000 90,000 45,000 45,000 75,000 100,000 8

40,400 9,000 11,250 22,500 1,875 300 8 85,333 8,533 93,866 93,900

1 2 3 4 5 6 7

1.010 0.100 0.250 0.500 0.025 0.003 1.200

m2 m3 org org org org ls

50,000 90,000 45,000 45,000 75,000 100,000 8

50,500 9,000 11,250 22,500 1,875 300 10 95,435 9,543 104,978 105,000

1 2 3 4 5 6 7

Paving block natural Pasir beton Pekerja setengah terampil Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 PAS PAVING BLOCK NATURAL 8 CM Paving block natural Pasir beton Pekerja setengah terampil Tukang batu setengah terampil Kepala tukang batu Mandor Peralatan Jumlah Keuntungan Max Jumlah Dibulatkan

1.010 0.100 0.250 0.500 0.025 0.003 1.000

m2 m3 org org org org ls

45,000 90,000 45,000 45,000 75,000 100,000 7

45,450 9,000 11,250 22,500 1,875 300 7 90,382 9,038 99,420 99,400

1 2 3 4 5 6 7

1.010 0.100 0.250 0.500 0.025 0.003 1.200

m2 m3 org org org org ls

45,000 90,000 45,000 45,000 75,000 100,000 4

45,450 9,000 11,250 22,500 1,875 300 5 90,380 9,038 99,418 99,400

ANALISA HARGA SATUAN BONGKARANNO 1 URAIAN 2 1 M2 MEMBONGKAR DINDING BATA Pekerja setengah terampil Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 MEMBONGKAR PLESTERAN DINDING Pekerja setengah terampil Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 MEMBONGKAR GENTENG (TDK DIPAKAI LAGI) Pekerja setengah terampil Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 MEMBONGKAR GENTENG (DIPAKAI LAGI) Pekerja setengah terampil Mandor Jumlah Keuntungan Max Jumlah Dibulatkan KOEF. 3 SAT. 4 HARGA SAT 5 JUMLAH 6 = ( 3x5 )

1 2

2.000 org 0.090 org

45,000 100,000

90,000 9,000 99,000 9,900 108,900 108,900

1 2

0.050 org 0.025 org

45,000 100,000

2,250 2,500 4,750 475 5,225 5,200

1 2

0.020 org 0.010 org

45,000 100,000

900 1,000 1,900 190 2,090 2,100

1 2

0.040 org 0.020 org

45,000 100,000

1,800 2,000 3,800 380 4,180 4,200

1 2 3 4

1 M2 MEMBONGKAR RANGKA ATAP/ RENG KASO (TDK DIPAKAI LAGI) Pekerja setengah terampil 0.100 org Kepala tukang kayu 0.025 org Tukang kayu setengah terampil 0.003 org Mandor 0.005 org Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 MEMBONGKAR RANGKA ATAP/ RENG KASO (DIPAKAI LAGI) Pekerja setengah terampil 0.200 Kepala tukang kayu 0.050 Tukang kayu setengah terampil 0.005 Mandor 0.010 Jumlah Keuntungan Max Jumlah Dibulatkan

45,000 75,000 50,000 100,000

4,500 1,875 125 500 7,000 700 7,700 7,700

1 2 3 4

org org org org

45,000 75,000 50,000 100,000

9,000 3,750 250 1,000 14,000 1,400 15,400 15,400

1 2 3 4

1 M3 MEMBONGKAR KUDA-KUDA, GORDING/ BALOK-BALOK (TDK DIPAKAI LAGI) Pekerja setengah terampil 4.000 org 45,000 Kepala tukang kayu 3.000 org 75,000 Tukang kayu setengah terampil 0.200 org 50,000 Mandor 0.100 org 100,000 Jumlah Keuntungan Max Jumlah Dibulatkan 1 M3 MEMBONGKAR KUDA-KUDA, GORDING/ BALOK-BALOK (DIPAKAI LAGI) Pekerja setengah terampil 4.000 org Kepala tukang kayu 6.000 org Tukang kayu setengah terampil 0.600 org Mandor 0.200 org Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 MEMBONGKAR PLAFOND (TDK DIPAKAI LAGI) Pekerja setengah terampil Kepala tukang kayu Tukang kayu setengah terampil Mandor Jumlah Keuntungan Max Jumlah Dibulatkan 1 M2 MEMBONGKAR PLAFOND (DIPAKAI LAGI) Pekerja setengah terampil Kepala tukang kayu Tukang kayu setengah terampil Mandor Jumlah Keuntungan Max Jumlah Dibulatkan

180,000 225,000 10,000 10,000 425,000 42,500 467,500 467,500

1 2 3 4

45,000 75,000 50,000 100,000

180,000 450,000 30,000 20,000 680,000 68,000 748,000 748,000

1 2 3 4

0.100 0.150 0.002 0.001

org org org org

45,000 75,000 50,000 100,000

4,500 11,250 100 100 15,950 1,595 17,545 17,500

1 2 3 4

0.100 0.250 0.003 0.005

org org org org

45,000 75,000 50,000 100,000

4,500 18,750 150 500 23,900 2,390 26,290 26,300

DAFTAR HARGA UPAH No. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 TENAGA KERJA Kepala tukang batu Kepala tukang besi profil Kepala tukang besi terampil Kepala tukang cat Kepala tukang kayu Mandor Pekerja Pekerja setengah terampil Pekerja terampil Tukang batu setengah terampil Tukang batu terampil Tukang besi beton setengah terampil Tukang besi beton terampil Tukang besi profil terampil Tukang cat setengah terampil Tukang cat terampil Tukang gali Tukang kayu setengah terampil Tukang kayu terampil Operator alat besar Pembantu operator SATUAN /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari /hari HARGA SATUAN 75,000 75,000 75,000 75,000 75,000 100,000 40,000 45,000 50,000 45,000 50,000 45,000 60,000 60,000 45,000 50,000 50,000 50,000 60,000 75,000 50,000

NO. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41

URAIAN SATUAN A. Agregat Kasar, Bahan, Perekat dan Bahan Lainnya Pasir urug m3 Sirtu m3 Pasir teras m3 Pasir pasang m3 Pasir beton m3 Abu batu m3 Batu apung kg Batu pecah mesin 1/2 m3 Batu pecah mesin 2/3 m3 Batu pecah mesin 3/5 m3 Batu pecah mesin 5/7 m3 Batu belah/ kali m3 Batu bronjol u/ bronjong m3 Batu koral beton kali m3 Batu tempel hitam m2 Batu pinggir (kanstin) 10x20x35 bh Batu pinggir (kanstin) 15x35x60 bh Batu telor m3 Batako kecil 8x10x20 bh Batako kecil 8x20x30 bh Con blok 8x20x40 bh Bata merah kelas I bh Bata merah kelas II bh Bata merah oven (klingker) bh Bata Hebel bh Roster beton 20x20 bh Roster beton 30x30 bh Grass block 20x20 bh Grass block 30x30 bh Paving blok natural 8 cm m2 Paving blok warna 8 cm m2 Paving blok natural 6 cm m2 Paving blok warna 6 cm m2 Kanstin paving blok m1 Kanstin jalan uk. Besar (Bina Marga) BH = 60 cm m3 Semen PC 50 kg zak Semen putih zak Semen warna kg Semen Mortar 25 kg kg Semen merah (bubuk bata) m3 Ready Mix beton K 300 (price list) berikut selang m3

HARGA 32,000 82,700 66,000 70,000 90,000 55,000 9,500 121,900 121,900 121,900 121,900 80,000 60,000 80,000 45,000 8,500 24,000 62,000 1,000 2,000 3,500 250 200 650 5,000 3,000 3,500 3,000 3,500 45,000 50,000 45,000 40,000 14,000 22,000 32,500 50,000 3,000 50,000 60,000 335,000

42 43 44 45 46 47

Ready Mix beton K 225 (price list) berikut selang Ready Mix beton K 175 (price list) berikut selang Kapur pasang/ kapur tembok Kapus sirih Tanah liat Biaya pompa ready mix

m3 m3 m3 kg kg m3

285,000 262,000 70,000 3,500 2,750 25,000

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36

B. Bahan Finishing: Laburan, Pengisi dan Alatnya Plamir tembok kg Cat tembok metrolite kg Cat tembok ICI eksterior kg Cat tembok ICI interior kg Cat dasar ICI u/ interior (2 pelapisan) ltr Cat tembok vinilex kg Cat tembok sanlex kg Pelapis alkali ICI (pelapis dasar eksterior) ltr Cat tahan asam kg Cat marka/ spotlight kg Water profing emulsion merk Austin (terpasang) m2 Water profing membrance merk Austin (terpasang) m2 Rool cat tembok bh Kape tembok bh Kape kayu bh Soligneum 1 blek/ 5 liter blek Plincote kg Pengawetan kayu m3 Pengovenan kayu m3 kwas 3" bh Oker kg Oyan bks Otem (pewarna plitur) bks Spirtus ltr Bahan plitur (sirlak) kg Dempul lilin kg Dempul plitur kg Dempul halus/ impra (wood filler) kg Terpentin ltr Thinner A ltr Thinner B ltr Kumpon kg Melamik kg Dempul plastik kg Dempul duco kg Amplas lbr

5,000 9,900 52,500 52,500 48,000 12,000 7,500 27,000 20,000 52,000 42,500 42,500 14,500 5,000 5,000 17,500 8,500 190,000 265,000 5,000 12,500 1,500 1,500 6,000 45,000 1,000 15,000 18,500 2,500 8,500 12,500 13,000 22,400 16,200 19,500 2,500

37 38 39 40 41 42 43

Dempul kayu (cap kucing) Menin kayu/ besi Sincromat Cat kayu Cat besi Cat duco Danagloss/ ICI Cat bronz C. Bahan Kayu Berikut Bahan Jadinya Bambu dia 5 s/d 7 Bambu dia 6 s/d 10 Bambu gambong Kayu kamper singkil (Samarinda kls II) Kayu balok borneo super Kayu papan borneo super Kayu balok kamper Medan (kruing) Kayu papan kamper Medan (kruing) Kayu balok kamper Banjar Kayu papan kamper Banjar Kayu balok kamper Samarinda Kayu papan kamper Samarinda Kayu balok rasamala Kayu papan kelas III Kayu jati Jatim tua Kayu jati Jateng tua Kayu jati Jabar tua Kayu hutan kelas I (segeng, mahoni, laban) Kayu hutan kelas II Kayu hutan kelas III Kayu albasia Dolken 5-7 Dolken 7-10 Lis profil kamper 1 cm Lis profil kamper 2 cm Lis profil kamper 4 cm Lis profil kamper 5 cm Lis profil kamper 10 cm Pegangan tangga profil jati Pegangan tangga profil kamper Kayu reng 2/3 borneo super Kayu reng 2/3 kamper banjar Kayu reng 3/4 kamper banjar D. Bahan Penutup Rangka Plafond

kg kg kg kg kg kg kg

10,200 9,800 25,000 27,500 33,500 48,000 28,000

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33

btg btg btg m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 lbr m3 m3 m3 m3 m3 m3 m3 btg btg m1 m1 m1 m1 m1 m1 m1 m1 m1 m1

8,500 12,000 25,000 2,650,000 1,380,000 1,450,000 2,100,000 2,250,000 2,355,000 2,600,000 2,800,000 2,950,000 1,100,000 5,200 20,000,000 14,300,000 8,650,000 2,125,000 1,420,000 1,145,000 60,000 10,600 15,000 1,800 2,500 4,500 7,200 14,650 80,000 25,000 1,200 1,850 2,000

1 2 3 4 5 6 7 8 9

Bahan plafond eternite 4 mm Bahan plafond Hardfleks 5 mm (1,2 x 2,4 m) Bahan plafond asbes semen 5 mm Gypsum 1.2 x 2.4 t = 9 mm ex DN Gypsum 1.2 x 2.4 t = 9 mm ex LN Gypsum 1.2 x 2.4 t = 12 mm ex DN Acustic (30 x 60) Acustic amstrong 60 x 120 Alumunium foil E. Bahan Kayu Lapis Tripleks 3 mm Tripleks 4 mm Tripleks 4 mm uk. pintu Tripleks 6 mm Tripleks 9 mm Jabar wood 4 mm Bilik bambu tnp kulit Bilik bambu dgn kulit Bilik bambu hitam kulit bermotif Wallpaper Multipleks 9 mm Multipleks 12 mm Multipleks 18 mm Plywood 18 mm Teakwood 3 mm Teakwood 4 mm Teakwood 9 mm Teakwood 4 mm uk. Pintu Tacon tahan bakar Supercon Melamin 4 mm 120 x 240 Melamin 4 mm Formika 4 mm Formika uk. Pintu F. Bahan Lantai dan Pelapis Dinding Tegel PC 20x20 Plin tegel PC 10x20 Tegel PC 30x30 Plin tegel PC 15x30 Tegel warna 20x20 Plin tegel warna 10x20 Tegel warna 30x30

m2 lbr m2 lbr lbr lbr lbr lbr m2

7,500 50,000 9,300 45,000 48,500 83,000 42,000 66,000 5,000

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24

lbr lbr lbr lbr lbr lbr m2 m2 m2 m2 lbr lbr lbr lbr lbr lbr lbr lbr lbr m2 m2 lbr lbr lbr

29,000 38,000 36,000 45,000 76,000 54,000 7,500 10,000 14,500 27,500 65,000 85,000 135,000 176,000 62,000 71,500 87,500 62,000 65,000 24,000 68,000 105,000 82,000 62,500

1 2 3 4 5 6 7

bh bh bh bh bh bh bh

900 750 1,050 800 1,050 800 1,400

8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46

Plin tegel warna 15x30 Tegel wafel PC 20x20 Tegel wafel warna 20x20 Tegel badak PC 30x30 Porselen 11x11 putih Porselen 11x11 warna standar DN Porselen 11x11 warna standar LN Keramik 10/20 dan 20/20 KW I DN putih/ polos Keramik 10/20 KW I DN warna/ corak/ anti slip Keramik 20/20 (KM) KW I DN putih/ polos Keramik 20/20 (KM) KW I DN warna/ corak/ anti slip Keramik 30/30 KW I DN putih/ polos Keramik 30/30 KW I DN warna/ corak/ anti slip Ubin kayu (1205x193) mm tebal 7.2 mm Vinyl lantai standar Karpet kelas baik LN Karpet kelas sedang LN Stoirnosing keramik 10x20 Stoirnosing fiber Granit alam LN ukuran besar Granit alam LN ukuran kecil Granit alam DN ukuran besar Granit alam DN ukuran kecil Granito tile essenza uk. 40x40 polis Granito tile essenza uk. 60x60 polis Marmer alam Lampung uk. Kecil Marmer alam Citatah uk. Kecil Marmer alam Lampung uk. Besar Marmer alam Citatah uk. Besar Marmer sintetis Wallpaper lokal 10x0.5 m merk falkon Wallpaper taiwan 10x0.5 m merk colorado Pek. partisi gypsum 12mm rangka metal stud t=6 Pek. partisi gypsum 12mm rangka metal stud t=7 Pek. partisi gypsum 12mm rangka metal stud t=9 Pek. partisi gypsum 12mm rangka metal stud t=10 Pek. partisi gypsum 12mm rangka metal stud t=11 Bata Karawang kw 1 Campuran u/ kedap air (austin slurry waterproof) G. Bahan Saluran Air Kotor Grafel U 20 cm Grafel U 30 cm Grafel U 40 cm

bh bh bh bh m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 bh m1 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 roll roll m2 m2 m2 m2 m2 bh m2

1,150 1,000 1,350 1,250 37,500 40,000 45,000 27,500 30,000 29,000 32,500 32,000 38,000 425,000 15,250 450,000 185,000 5,000 11,500 1,050,000 900,000 750,000 750,000 135,000 170,000 176,000 82,500 205,000 120,000 70,000 75,000 110,000 70,000 82,500 90,000 95,000 98,500 2,000 45,000

1 2 3

m1 m1 m1

17,500 21,500 24,000

4 5 6 7 8 9 10

Buis beton fl. 20 cm Buis beton fl. 30 cm Buis beton fl. 40 cm Buis beton fl. 50 cm Buis beton fl. 60 cm Buis beton fl. 80 cm Buis beton fl. 100 cm H. Bahan Logam dan Bahan Jadinya Besi beton U-24 Besi beton U-39 Pagar BRC lengkap tiang dia 8 mm panjang 240 cm Pagar tralis expanda 2400x1200 berat 20 kg Tiang pagar BRC t 150 cm Bondek Besi profil IWF ex DN SII Besi profil IWF ex Japan Besi profil ex DN SII Besi profil ex LN Besi C lip chanel Ongkos menggalfanis Kawat beton Kawat duri 10 kg panjang 65 m Kawat pengikat Kawat tembaga Kawat bronjong Ram nyamuk hijau Ram nyamuk alumunium Kawat ram 1x1 cm Ram ayam Kawat kassa 1x1 cm (putih) Kawat harmonika 4 cm Kawat harmonika 2 cm Kawat las listrik Wiremesh M8 Wiremesh M6 Timah Timah hitam Platstrip dia 2x30 mm (6m') Platstrip dia 3x40 mm (6m') Plat alumunium 0.1 mm Plat alumunium 0.2 mm Plat alumunium 0.3 mm Plat alumunium 0.4 mm

m1 m1 m1 stk stk stk stk

27,500 50,000 55,000 92,500 137,500 176,000 225,000

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35

kg kg m2 lbr bt m2 kg kg kg kg kg m1 kg roll m1 kg kg m2 m2 m2 m2 m2 m2 m2 kg m2 m2 kg kg bt bt m2 m2 m2 m2

9,500 9,800 60,500 185,000 45,000 80,000 4,900 4,900 4,750 4,750 4,750 750 8,000 70,000 750 17,500 4,250 6,500 13,500 6,000 2,500 17,500 22,000 15,000 12,000 21,000 24,500 23,000 21,000 16,000 20,000 28,500 45,000 60,000 75,000

36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55

Plat alumunium 0.5 mm Plat alumunium 0.6 mm Kusen alumunium natural 1,3 mm t=1.3 mm (4") Kusen alumunium warna 1,3 mm t=1.3 mm (4") Daun jendela alumunium natural tanpa kaca Daun jendela alumunium warna tanpa kaca Daun pintu alumunium natural tanpa kaca Daun pintu alumunium warna tanpa kaca Handle alumunium (tarikan) Kait angin sendok alumunium Karet asessoris kusen (pintu alumunium) Seng BJLS 30 t=0.35 Seng BJLS 30 t=0.6 Plat besi tipis 1 mm Plat besi tipis 0.5 mm Plat besi tipis 2 mm s/d 5 mm Plat besi tipis 6 mm s/d 10 mm Plat besi tipis 10 mm keatas Lem kuning (aibon) Lem putih (fox) I. Bahan Kaca Kaca polos 2 mm (asahi) Kaca polos 3 mm Kaca polos 5 mm Kaca rayband 3 mm Kaca rayband 5 mm Kaca rayband 8 mm (asahi) Kaca rayband 12 mm (asahi) Kaca patri lokal terpasang Kaca patri LN terpasang Kaca 8 mm gravir Kaca 10 mm gravir Glass block DN 20x20 Kedawung Glass block LN 20x20 J. Pahan Paku dan Mur Baut Paku 1-3 cm Paku 4-7 cm Paku 8-12 cm Paku beton 2-5 cm Paku kait lengkap Paku sekrup Paku cacing

m2 m2 m1 m1 m1 m1 m1 m1 bh ps m1 lbr lbr kg kg kg kg kg kg kg

88,000 102,000 65,000 88,000 55,000 80,000 115,000 120,000 242,000 65,780 4,400 27,500 49,500 7,200 7,700 6,200 6,200 6,200 12,200 12,200

1 2 3 4 5 6 7 8 9 10 11 12 13

m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 bh bh

35,000 42,000 65,000 36,300 42,400 177,000 290,900 695,700 2,277,000 49,500 616,000 12,600 45,500

1 2 3 4 5 6 7

kg kg kg bh bh bh kg

7,700 7,500 7,200 1,500 450 550 18,900

8 9 10 11 12 13

Besi begel kuda2 Duk angker Angker mur baut dia 19 panjang 60 cm Mur baut HTB dia 19-16 (5cm) Mur baut biasa dia 19-16 (5cm) Phiser dia 12-20 cm

kg bh bh bh bh bh

7,500 1,800 31,600 5,600 3,200 2,600

1.2

38,400.00 99,240.00 79,200.00 84,000.00 108,000.00 66,000.00 11,400.00 146,280.00 146,280.00 146,280.00 146,280.00 96,000.00 72,000.00 96,000.00 54,000.00 10,200.00 28,800.00 74,400.00 1,200.00 2,400.00 4,200.00 300.00 240.00 780.00 6,000.00 3,600.00 4,200.00 3,600.00 4,200.00 54,000.00 60,000.00 54,000.00 48,000.00 16,800.00 26,400.00 39,000.00 60,000.00 3,600.00 60,000.00 72,000.00 402,000.00

342,000.00 314,400.00 84,000.00 4,200.00 3,300.00 30,000.00

6,000.00 11,880.00 63,000.00 63,000.00 57,600.00 14,400.00 9,000.00 32,400.00 24,000.00 62,400.00 51,000.00 51,000.00 17,400.00 6,000.00 6,000.00 21,000.00 10,200.00 228,000.00 318,000.00 6,000.00 15,000.00 1,800.00 1,800.00 7,200.00 54,000.00 1,200.00 18,000.00 22,200.00 3,000.00 10,200.00 15,000.00 15,600.00 26,880.00 19,440.00 23,400.00 3,000.00

12,240.00 11,760.00 30,000.00 33,000.00 40,200.00 57,600.00 33,600.00

10,200.00 14,400.00 30,000.00 3,180,000.00 1,656,000.00 1,740,000.00 2,520,000.00 2,700,000.00 2,826,000.00 3,120,000.00 3,360,000.00 3,540,000.00 1,320,000.00 6,240.00 24,000,000.00 17,160,000.00 10,380,000.00 2,550,000.00 1,704,000.00 1,374,000.00 72,000.00 12,720.00 18,000.00 2,160.00 3,000.00 5,400.00 8,640.00 17,580.00 96,000.00 30,000.00 1,440.00 2,220.00 2,400.00

9,000.00 60,000.00 11,160.00 54,000.00 58,200.00 99,600.00 50,400.00 79,200.00 6,000.00

34,800.00 45,600.00 43,200.00 54,000.00 91,200.00 64,800.00 9,000.00 12,000.00 17,400.00 33,000.00 78,000.00 102,000.00 162,000.00 211,200.00 74,400.00 85,800.00 105,000.00 74,400.00 78,000.00 28,800.00 81,600.00 126,000.00 98,400.00 75,000.00

1,080.00 900.00 1,260.00 960.00 1,260.00 960.00 1,680.00

1,380.00 1,200.00 1,620.00 1,500.00 45,000.00 48,000.00 54,000.00 33,000.00 36,000.00 34,800.00 39,000.00 38,400.00 45,600.00 510,000.00 18,300.00 540,000.00 222,000.00 6,000.00 13,800.00 1,260,000.00 1,080,000.00 900,000.00 900,000.00 162,000.00 204,000.00 211,200.00 99,000.00 246,000.00 144,000.00 84,000.00 90,000.00 132,000.00 84,000.00 99,000.00 108,000.00 114,000.00 118,200.00 2,400.00 54,000.00

21,000.00 25,800.00 28,800.00

33,000.00 60,000.00 66,000.00 111,000.00 165,000.00 211,200.00 270,000.00

11,400.00 11,760.00 72,600.00 222,000.00 54,000.00 96,000.00 5,880.00 5,880.00 5,700.00 5,700.00 5,700.00 900.00 9,600.00 84,000.00 900.00 21,000.00 5,100.00 7,800.00 16,200.00 7,200.00 3,000.00 21,000.00 26,400.00 18,000.00 14,400.00 25,200.00 29,400.00 27,600.00 25,200.00 19,200.00 24,000.00 34,200.00 54,000.00 72,000.00 90,000.00

105,600.00 122,400.00 78,000.00 105,600.00 66,000.00 96,000.00 138,000.00 144,000.00 290,400.00 78,936.00 5,280.00 33,000.00 59,400.00 8,640.00 9,240.00 7,440.00 7,440.00 7,440.00 14,640.00 14,640.00

42,000.00 50,400.00 78,000.00 43,560.00 50,880.00 212,400.00 349,080.00 834,840.00 2,732,400.00 59,400.00 739,200.00 15,120.00 54,600.00

9,240.00 9,000.00 8,640.00 1,800.00 540.00 660.00 22,680.00

9,000.00 2,160.00 37,920.00 6,720.00 3,840.00 3,120.00

RENCANA ANGGARAN BIAYA (RAB) PEMBANGUNAN TAHAP AWAL RSUD PANDEGLANGNo. URAIAN PEKERJAAN VOLUMESAT HARGA SATUAN JUMLAH

A 1 2 3

PEKERJAAN PEMBENTUKAN LAHAN Galian tanah (cut) Penimbunan tanah (fill) Pekerjaan pembongkaran Dinding Bata Rangka baja Lantai beton PERKERJAAN PEMBANGUNAN GEDUNG RSUD Pekerjaan Persiapan Pembuatan IMB Molisasi demobilisasi Air kerja dan listrik Administrasi dan dokumentasi Papan nama proyek 2.4 x 1.75 m Direksi keet Los kerja/ gudang Pekerjaan Tanah dan Pasir Galian tanah pondasi telapak Galian tanah pondasi batu kali dan sloof Pengurugan kembali Pekerjaan Pondasi Pas. papan bouwplank & pengukuran Pondasi batu kali Pasangan aanstamping batu kali Pondasi telapak beton Pekerjaan Beton Pekerjaan Beton Lantai Dasar Sloof 15/25 Sloof 20/35 Sloof 25/45 Kolom 35/35 Plat bordes t 15 Plat tangga dan anak tangga Kolom praktis 15/15 Pekerjaan Beton Lantai 2 Balok 20/35 Balok 25/45 Balok 35/50 Balok 35/55 Kolom 35/35 Plat lantai beton t 15 cm Ring balok 15/25 Ring balok 20/30 Kolom praktis 15/15 Lisplank beton

1500 m3 1500 m3 791 m3 24850 kg 49.4 m3

20,400 17,300 8,250 850 212,800

30,600,000 25,950,000 6,525,750 21,122,500 10,512,320 94,710,570

B I 1 2 3 4 5 6 7 II 1 2 3 III 1 2 3 4 IV IVA 1 2 3 4 5 6 7 IVB 1 2 3 4 5 6 7 8 9 10

1866.24 1.00 1.00 1.00 2.10 24.00 72.00

m2 ls ls ls m2 m2 m2

15,000 3,000,000 7,500,000 1,000,000 385,800 348,600 264,800

27,993,600 3,000,000 7,500,000 1,000,000 810,180 8,366,400 19,065,600 67,735,780 33,696,000 8,602,200 9,790,472 52,088,672 10,783,920 67,791,320 12,457,152 216,345,600 307,377,992

576.00 m3 291.60 m3 644.11 m3

58,500 29,500 15,200

411.60 114.05 51.84 57.60

m1 m3 m3 m3

26,200 594,400 240,300 3,756,000

11.70 13.27 2.43 39.81 1.08 7.64 6.93

m3 m3 m3 m3 m3 m3 m3

3,756,000 3,756,000 3,756,000 3,756,000 3,909,700 3,909,700 3,756,000

43,945,200 49,849,632 9,127,080 149,535,750 4,222,476 29,881,837 26,029,080 312,591,055 85,817,088 58,818,960 28,395,360 10,411,632 62,574,960 567,101,985 48,001,680 22,716,288 29,033,880 10,133,942 923,005,775

22.85 15.66 7.56 2.77 16.66 145.05 12.78 6.05 7.73 2.59

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

3,756,000 3,756,000 3,756,000 3,756,000 3,756,000 3,909,700 3,756,000 3,756,000 3,756,000 3,909,700

IVC Pekerjaan Bekisting Multipleks 2 kali pakai per m3 beton

1 2 3 4 5 6 7 8 9 10 11 12 13 V VA 1 2 3 4 5 6 7 8 VB 1 2 3 4 5 VC 1 2 3 VI 1 2 3 4 5 6 VII 1 2 3 4 5 6 7 8 9 10 VIII 1

Bekisting telapak beton Bekisting sloof 15/25 Bekisting sloof 20/35 Bekisting sloof 25/45 Bekisting kolom struktur 35/35 Bekisting kolom praktis 12/12 Bekisting + scaffolding balok 20/35 Bekisting + scaffolding balok 25/45 Bekisting + scaffolding balok 35/50 Bekisting + scaffolding balok 35/55 Bekisting + scaffolding plat lantai beton t 15 cm Bekisting + scaffolding ring balok 15/25 Bekisting + scaffolding ring balok 20/30 Pekerjaan Dinding Pekerjaan Dinding Lantai Dasar Pek. pasangan bata Hebel Plesteran Plint Keramik Dinding keramik kamar mandi Dinding keramik UGD Plesteran beton 1:3 kolom dan balok expose Hand railling tangga & void pipa BSP 2" cat duko Railling tangga pipa besi BSP 1 + plat strip finish duco Pekerjaan Dinding Lantai 2 Pek. pasangan bata Hebel Plesteran Plint Keramik Dinding keramik Plesteran beton 1:3 kolom dan balok expose Pekerjaan Partisi Pasangan rangka hollow Pasangan gypsum tebal 12 mm satu muka Cat partisi Pekerjaan Kusen Pintu & Jendela Kusen kayu setara kamper Banjar Daun pintu panel teakwood Daun pintu panel kaca (tanpa kaca) Daun pintu kamar mandi Daun jendela kayu (tanpa kaca) Pasangan kaca polos Pekerjaan Atap Kuda-kuda setara kayu kruing Gording kayu setara kruing Ikatan angin Rangka atap kayu borneo super Alumunium foil Atap genteng Pasangan bubungan genteng Pas listplank kamper banjar Jurai rangka atap Angkur baut Pekerjaan Langit-langit + Rangka Plafond tripleks + rangka borneo

57.60 11.70 13.27 2.43 56.47 14.66 22.85 15.66 7.56 2.77 156.37 12.78 6.05

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

312,000 1,248,000 936,000 748,800 1,345,100 1,248,000 1,821,400 3,756,000 3,756,000 1,098,300 2,066,000 2,487,600 1,969,000

17,971,200 14,601,600 12,422,592 1,819,584 75,961,160 18,295,680 41,615,347 58,818,960 28,395,360 3,044,488 323,050,090 31,791,528 11,908,512 639,696,101

936.60 1873.20 216.00 421.20 100.80 268.80 59.20 59.20

m2 m2 m1 m2 m2 m2 m1 m2

134,600 41,200 15,600 88,200 97,300 44,500 50,000 350,000

126,066,360 77,175,840 3,369,600 37,149,840 9,807,840 11,961,600 2,960,000 20,720,000 289,211,080 133,792,400 81,905,600 3,744,000 37,149,840 9,968,000 266,559,840 64,022,400 96,707,520 52,902,720 213,632,640 344,553,469 17,925,521 36,600,480 19,520,256 40,498,819 33,048,584 492,147,129 119,171,236 95,465,448 63,306,000 88,094,864 7,950,800 71,557,200 7,910,000 11,368,000 2,450,000 2,767,050 470,040,598 55,685,000

994.00 1988.00 240.00 421.20 224.00

m2 m2 m1 m2 m2

134,600 41,200 15,600 88,200 44,500

842.40 m2 1684.80 m2 1684.80 m2

76,000 57,400 31,400

68.33 41.14 84.00 44.80 183.12 391.11 8.00 28.24 22.62 15.00 1590.16 1590.16 1590.16 113.00 245.00 49.00 390.00

m3 m2 m2 m2 m2 m2 10 m3 m3 m3 m2 m2 m2 m1 m1 m1 bh

5,042,300 435,720 435,720 435,720 221,160 84,500 42 4,220,400 4,220,400 4,220,400 55,400 5,000 45,000 70,000 46,400 50,000 7,095

462.50 m2

120,400

2 3 4 IX IXA 1 2 3 4 5 6 IXB 1 2 3 X 1 2 3 4 5 6 XI 1 2 3 4 5 6 XII XIIA 1 2 3 4 5 6 7 8 9 10 11 12 13 XIIB 1 2 3 4 5 6 7 8

Plafond gypsum setara elephant + rangka List plafond gypsum List kayu profil plafond + finish cat kayu Pekerjaan Lantai Pekerjaan Lantai Dasar Urugan pasir bawah lantai Pemadatan lantai bawah Lantai kerja t 6 cm Lantai keramik 30/30 Lantai keramik tangga Lantai Keramik 20/20 WC Pekerjaan Lantai 2 Urugan pasir bawah lantai Lantai keramik 30/30 Lantai Keramik 20/20 WC Pekerjaan Gantungan/ Pengunci & Engsel Pasangan kunci tanam Pasangan grendel tanam Engsel pintu cabut 5" Engsel jendela Pasangan kunci jendela Hak angin Pekerjaan Pengecatan Cat kayu listplank setara siev Cat kayu setara siev Cat tembok setara vinilex Cat plafond gypsum setara viilex Cat plafond plywood setara viilex Residu rangka atap Instalasi Penerangan Instalasi Lantai Dasar Titik instalasi penerangan Titik instalasi stop kontak Lampu TL Lampu PL Exhaust fan Stop kontak Saklar tunggal Saklar ganda Saklar hotel Panel Utama Panel Panel AC Stop kontak AC Instalasi Lantai Atas Titik instalasi penerangan Titik instalasi stop kontak Lampu TL Lampu PL Exhaust fan Stop kontak Saklar tunggal Saklar ganda

1866.24 m2 1203.84 m1 783.00 m1

148,200 14,400 10,800

276,576,768 17,335,296 8,456,400 358,053,464

47.78 191.12 57.34 955.60 43.20 69.12

m3 m3 m3 m2 m2 m2

49,900 68,100 515,200 97,300 104,000 88,200

2,384,222 13,015,272 29,539,507 92,979,880 4,492,800 6,096,384 148,508,065 2,371,248 92,473,920 6,096,384 100,941,552 22,400,000 3,300,000 11,610,000 11,160,000 13,950,000 13,950,000 76,370,000 2,859,150 63,410,501 121,241,680 64,758,528 16,048,750 3,222,400 271,541,009

47.52 m3 950.40 m2 69.12 m2

49,900 97,300 88,200

64.00 22.00 258.00 372.00 186.00 186.00

bh bh bh bh bh bh

350,000 150,000 45,000 30,000 75,000 75,000

73.50 1630.09 3861.20 1866.24 462.50 322.24

m2 m2 m2 m2 m2 m2

38,900 38,900 31,400 34,700 34,700 10,000

126.00 79.00 90.00 34.00 2.00 45.00 22.00 18.00 2.00 1.00 1.00 1.00 34.00

ttk ttk bh bh bh bh bh bh unit bh bh bh bh

1.20 188,400 252,000 690,000 260,400 351,000 55,200 44,400 55,200 103,200 2,190,000 3,630,000 2,550,000 234,000

23,738,400 19,908,000 62,100,000 8,853,600 702,000 2,484,000 976,800 993,600 206,400 2,190,000 3,630,000 2,550,000 7,956,000 136,288,800 23,738,400 23,436,000 57,960,000 10,155,600 1,053,000 4,084,800 976,800 993,600

126.00 93.00 84.00 39.00 3.00 74.00 22.00 18.00

ttk ttk bh bh bh bh bh bh

188,400 252,000 690,000 260,400 351,000 55,200 44,400 55,200

9 10 11

Panel penerangan Panel AC Stop kontak AC

1.00 bh 1.00 bh 19.00 bh

3,630,000 2,550,000 234,000

3,630,000 2,550,000 4,446,000 133,024,200

XIIIC Kabel Daya XIIICA Pemasangan Kabel Feeder dari meteran ke Panel 1 Toofoer Meter PLN ke DP utama LT - 1 NYY 4 x 120 mm2 2 Toofoer dr DP utama LT - 1 ke DPP LT - 1 NYY 4 x 70 mm2 3 Toofoer dr DP utama LT - 1 ke DPAC LT - 1 NYY 4 x 70 mm2 XIIICB Pemasangan Kabel Toofoer ke LT - 2 1 Toofoer dr DP utama LT - 1 ke DPP LT - 2 NYY 4 x 70 mm2 2 Toofoer dr DP utama LT - 1 ke DPAC LT - 2 NYY 4 x 70 mm2 3 Cable tray toofoer XIV XIVA 1 2 3 4 XIVB 1 2 3 4 XV 1 2 3 4 5 6 7 8 XVI XVIA 1 2 3 XVIB 1 2 2 Instalasi Kabel Data Komputer & Telepon Instalasi Lantai Dasar Instalasi kabel data Outlet data Instalasi kabel Telepon Outlet telepon Instalasi Lantai Atas Instalasi kabel data Outlet data Instalasi kabel Telepon Outlet telepon Instalasi Penangkal Petir Penangkal petir, Protector Type PLC 6 Tiang sparing protector lengkap accessories Grounding BC 70 mm s/d max 2 ohm Pipa PVC AW 1" berikut klem Bak kontrol terminal penangkal petir Pipa besi d1" galvanis berikut Ujung spliter type PLC 6 Ujung spliter petir PLC 6 Fitting - fitting dan alat bantu Instalasi Sound System Instalasi Lantai Dasar Instalasi titik speaker + volume kontrol Cable NYMHY ke terminal box Ceiling speaker Instalasi Lantai Atas Instalasi titik speaker + volume kontrol Cable NYMHY ke terminal box Ceiling speaker

1.00 m' 1.00 m' 1.00 m'

279,240 170,400 170,400

279,240 170,400 170,400 620,040 852,000 852,000 14,256,000 15,960,000

5.00 m' 5.00 m' 30.00 m'

170,400 170,400 475,200

6.00 6.00 16.00 16.00

ttk bh ttk bh

247,500 73,200 1,035,000 67,500

1,485,000 439,200 16,560,000 1,080,000 19,564,200 3,465,000 1,024,800 15,525,000 1,012,500 21,027,300 947,232 360,000 1,275,030 5,329,625 720,000 4,645,344 315,744 195,514 13,788,489

14.00 14.00 15.00 15.00

ttk bh ttk bh

247,500 73,200 1,035,000 67,500

12.00 12.00 141.67 141.67 4.00 80.00 4.00 1.00

ttk set m' m' bh m' bh Ls

78,936 30,000 9,000 37,620 180,000 58,067 78,936 195,514

11.00 ttk 220.00 m 9.00 bh

27,000 5,400 900,000

297,000 1,188,000 8,100,000 9,585,000 432,000 999,000 11,700,000 13,131,000

16.00 ttk 185.00 m 13.00 bh

27,000 5,400 900,000

XVII Plumbing/ Mekanikal XVIIA Lantai Dasar XVIIAA Air bersih 1 PVC dia 1 1/2" 2 PVC dia 1" 3 PVC dia 3/4" 4 Bak kontrol 5 Fitting & asesoris XVIIAB Air kotor

80.00 108.00 124.00 2.00 1.00

m m m bh ls

40,170 37,620 36,420 180,000 900,000

3,213,600 4,062,960 4,516,080 360,000 900,000 13,052,640

1 2 3 4 5 6

PVC dia 4" PVC dia 3" PVC dia 2" PVC dia 1 1/2" Bak kontrol Fitting & asesoris

80.00 148.00 76.00 20.00 4.00 1.00

m m m m bh ls

76,770 62,970 49,020 40,170 180,000 900,000

6,141,600 9,319,560 3,725,520 803,400 720,000 900,000 21,610,080 1,531,200 8,732,160 10,072,800 4,080,000 1,108,800 2,772,000 600,000 28,896,960

XVIIAC Sanitair 1 Kloset jongkok 2 Urinoir 3 Washtavel 4 Bak fiber 5 Kran tembok 6 Floor drain 7 Fitting & asesoris XVIIB Lantai Atas XVIIBAAir bersih 1 PVC dia 1 1/2" 2 PVC dia 1" 3 PVC dia 3/4" 4 Fitting & asesoris XVIIBB Air kotor 1 PVC dia 4" 2 PVC dia 3" 3 PVC dia 2" 4 PVC dia 1 1/2" 5 Fitting & asesoris XVIIBC Sanitair 1 Kloset jongkok 2 Urinoir 3 Washtavel 4 Bak fiber 5 Kran tembok 6 Floor drain 7 Fitting & asesoris

8.00 6.00 12.00 8.00 8.00 12.00 1.00

bh bh bh bh bh bh ls

191,400 1,455,360 839,400 510,000 138,600 231,000 600,000

20.00 40.00 92.00 1.00

m m m ls

40,170 37,620 36,420 600,000

803,400 1,504,800 3,350,640 600,000 6,258,840 1,535,400 4,533,840 1,960,800 482,040 600,000 9,112,080 1,531,200 8,732,160 5,036,400 4,080,000 1,108,800 2,772,000 600,000 23,860,560

20.00 72.00 40.00 12.00 1.00

m m m m ls

76,770 62,970 49,020 40,170 600,000

8.00 6.00 6.00 8.00 8.00 12.00 1.00

bh bh bh bh bh bh ls

191,400 1,455,360 839,400 510,000 138,600 231,000 600,000

I II III IV V

JUMLAH 5,549,991,511 PPN 10 % 554,999,151 JUMLAH I + II 6,104,990,662 DIBULATKAN 6,104,990,000 TERBILANG EMPAT MILIAR LIMA RATUS DELAPAN PULUH JUTA ENAM PULUH RIBU RUPIAH

3,172,608,000 2,884,189,091 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511

(1,524,928,162) 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662

4,580,062,500 4,580,062,500 4,580,062,500

5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511

6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662

4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500

5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511

5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511

5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511

6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662

4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500

5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511

6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662

4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500 4,580,062,500

157,000 210,000 575,000 217,000 292,500 46,000 37,000 46,000 86,000 1,825,000 3,025,000 2,125,000 195,000

157,000 210,000 575,000 217,000 292,500 46,000 37,000 46,000

5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511 5,549,991,511

6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,990,662 6,104,9