RKB SDM Waiha

SURVEI HARGA BAHAN DAN ALAT
Propinsi : Nusa Tenggara Timur No. RAB : 1 s/d 20

Kabupaten : Sumba Barat Daya Program : PNPM - MP TA. 2011
Kecamatan : Kodi Balaghar Jenis Kegiatan : Pemb. Gedung SD
Desa : Waiha Ukuran / Dimensi: 24 X 7 M2
No Uraian Bahan / Alat Satuan Harga Satuan
I. Bahan
1 Air kerja ( Tangki 5000 Ltr ) Liter 50
2 Amplas Lembar 4,000
3 Kayu Bagesting Batang 3,000
4 Bambu andang Batang 5,000
5 Batu Gunung 15/20 M3 60,000
6 Batu Gunung 10/15 M3 60,000
7 Batu potong Buah 2,000
8 Besi beton 10 mm Asli Staf / lonjor 75,000
9 Besi beton 6 mm Asli Staf / lonjor 34,000
10 Baut 15 & 25 Bh 7,500
11 Beugel U plat Bh 30,000
12 Beugel U bulat Bh 27,500
13 Besi Strip Bh 30,000
14 Cat Seng Biru Muda Merk Boyo Kg 30,000
15 Cat Plafon (Oker Putih) Kg 7,500
16 Cat Tembok (Matex Warna) Kg 12,500
17 Cat Kayu (Cokelat) Kg 35,000
18 Daun Jendela Paniel Kaca 3 MM (0.60 x 1.20) Unit 350,000
19 Dumpul Kayu Kg 24,000
20 Daun Jendela Nako Set 175,000
21 Daun pintu panil ( papan jati / mahoni ) 2.17 x 1. Unit 1,100,000
22 Daun Pintu Paniel Triplex 6 MM) Lapis seng dala Unit 750,000
23 Engsel + skrup Buah 12,500
24 Grendel + skrup Buah 7,500
25 Kayu Kls I (Jati Lokal) M3 2,500,000
26 Kayu klas II 6/12 ( Mahoni ) M3 2,100,000
27 Kerikil M3 175,000
28 Kawat ikat Kg 20,000
29 Keramik 30 x 30 M2 50,000
30 Kait angin roda + skrup Buah 25,000
31 Err:509 Unit 175,600
32 Kunci Tanam ( merek Koday) Bh 125,000
33 L bok paralo 4 " Buah 17,500
37 Kloset jongkok Buah 150,000
38 L Bok Paralon 2" Bh 12,900
39 Meni kayu Kg 25,000
40 Minyak cat Kg 15,000
35 Papan cor ( Klas III ) M3 700,000
36 Papan klas II 3/20x4m M3 2,100,000
41 Pasir pasang M3 110,000
42 Pasir urugan M3 75,000
43 Paku 7 - 10 cm Kg 18,000
44 Paku seng Kg 22,800
45 Paku tripleks Kg 25,100
46 Paku putih 15 & 20 cm Kg 22,500
47 Plamur Kg 25,000
48 Pipa udara T Buah 165,000
49 Pipa Paralon ( 4 " ) Batang 125,000
50 Pipa Paralon 2" Btg 84,000
51 Semen warna Kg 12,000
52 Sirtu gunung M3 60,000
53 Stop Kran " Bh 35,000
54 Semen Tonasa/ Gresik 50 Kg Zak 68,000
55 Seng Gelombang BJLS 0.20 Lembar 39,000
56 Seng licin M' 20,000
57 Tripleks 9 mm Lembar 120,000
58 Tripleks 3 mm Lembar 50,000
Propinsi :
Kabupaten : PNPM - MP TA. 2011
Kecamatan : Pemb. Gedung SD
Desa : 24 X 7 M2
No Uraian Bahan / Alat Satuan Harga Satuan
Talang M 80,000
59 Terpal Lembar 300,000
34 Usuk klas III M3 700,000
60 Usuk 5/7 M3 1,900,000
II.Alat
1 Ember Campuran Buah 10,000
2 Sekop Buah 80,000
3 Linggis Buah 65,000
4 Benang nilon Pis/kpl 10,000
5 Selang waterpas M' 4,000
6 Kuas cat Buah 11,000
7 Kuas rol Buah 23,000
8 Gergaji Besi Buah 49,000
9 Anak Gergaji Buah 16,000
10 Kunci besi ( kunci 10 dan kunci 6 ) Buah 20,000
11 Kawat ayak M' 31,000
III. Meubeler
1 Meja Siswa (Papan Kls II) Unit 300,000
2 Kursi Siswa (Papan Kls II) Unit 200,000
3 Lemari 2 Pintu (180 x 140) Unit 1,100,000
4 Meja 1/2 Biro Unit 800,000
5 Kursi Guru (Spon) Unit 250,000
6 Papan Tulis Unit 550,000
III. Tenaga Kerja
1 Pekerja HOK 25,000
2 Tukang HOK 35,000
PNPM Mandiri - Perdesaan Form.23
Hasil Survei Harga Bahan/Alat

Kabupaten : Sumba Barat Daya
Kecamatan :
Desa : ..
HARGA ON SITE
No. Jenis Bahan/Alat Satuan HARGA GUDANG PERKIRAAN

TAHUN 2013
TAHUN 2014
I MEBELER
1 Meja Siswa (Papan Kls II) Bh 400,000.00 350,000.00 350,000.00
2 Kursi Siswa (Papan Kls II) Bh 230,000.00 200,000.00 200,000.00
3 Lemari 2 Pintu (180 x 140) Bh 1,200,000.00 1,100,000.00 1,100,000.00
4 Meja 1/2 Biro Bh 1,000,000.00 900,000.00 900,000.00
5 Kursi Guru (Spon) Bh 350,000.00 250,000.00 250,000.00
6 Papan Tulis Bh 300,000.00 250,000.00 250,000.00
7 Daun Pintu Paniel Papan Kls I Bh 1,500,000.00 1,000,000.00 1,000,000.00

Daun Pintu Paniel Triplex
8 Lapis Seng Dalam Bh 750,000.00 750,000.00 750,000.00
Daun Jendela Paniel Kaca 5
9 MM Bh 425,000.00 400,000.00 400,000.00
Tertanda
CV/ Toko .
(..)
.,.2013
Mengetahui: Dibuat Oleh:
Ketua TPK Kader Teknik
(..) (...)
Formulir untuk Desa

KET.
Formulir untuk Desa

PNPM Mandiri - Perdesaan For

Kecamatan :
Desa : ..
HARGA ON SITE
No. Jenis Bahan/Alat Satuan HARGA GUDANG PERKIRAAN

TAHUN 2013
TAHUN 2014
I BAHAN LOKAL
1 Pasir Pasang M3 110,000.00 120,000.00 115,000.00
2 Batu Karang M3 60,000.00 70,000.00 65,000.00
3 Batu Pecah M3 240,000.00 250,000.00 245,000.00
4 Kayu 6/12 Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00
5 Kayu 8/12Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00
6 Balok Kelapa M3 1,500,000.00 1,650,000.00 1,600,000.00
7 Kayu Kls I 6/12 Jati Lokal M3 2,500,000.00 3,700,000.00 2,650,000.00

Usuk 5/7 Kls II Mahoni/ Jati
8 Putih M3 2,000,000.00 2,150,000.00 2,100,000.00
9 Usuk 5/7 (Kelapa) M3 1,500,000.00 1,650,000.00 1,600,000.00
10 Papan Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00
11 Batako Bh 3,000.00 3,000.00 3,500.00
12 Batu Potong Bh 2,000.00 2,500.00 2,500.00
13 Sirtu Gunung M3 60,000.00 60,000.00 65,000.00
14 Air Kerja Tanki
Tertanda
CV/ Toko .
(..)
.,.2013
Formulir untuk Desa

(..) (...)
Formulir untuk Desa

Form.23
KET.
110,000.00
60,000.00
240,000.00
2,000,000.00
2,000,000.00
1,500,000.00
2,500,000.00
2,000,000.00
1,500,000.00
2,000,000.00
3,000.00
2,000.00
60,000.00
Formulir untuk Desa

Formulir untuk Desa
PNPM Mandiri - Perdesaan Form

Kecamatan :
Desa : ..
HARGA ON SITE
No. Jenis Bahan/Alat Satuan HARGA TOKO PERKIRAAN

TAHUN 2013
TAHUN 2014
I BAHAN NON LOKAL
1 Amplas Lembar
Staf /
2 Besi Beton 12 mm Asli (SNI) lonjor
Staf /
Staf /
5 Baut 15 & 25 Bh
6 Beugel U plat Bh
7 Beugel U bulat Bh
8 Besi Strip Bh
Cat Seng Biru Muda Merk
9 Boyo Kg
10 Cat Plafon (Oker Putih) 20 Kg Galon

Cat Tembok (Matex Warna) 20
11 Kg Galon
12 Cat Kayu (Cokelat) Kg
13 Dumpul Kayu Kg
14 Engsel + skrup Psg
15 Grendel + skrup Buah
16 Kawat ikat Kg
17 Keramik 30 x 30 M2
19 Kait Angin 8" (Kotak) Buah

Kaca Polos 5 MM (110 x 60
20 cm) Lembar
Formulir untuk Desa

21 Kaca Reben 5 MM Lembar
22 Kaca Polos 3 MM Lembar
Formulir untuk Desa

24 Kunci Tanam (Odesta) Bh
25 L bok paralo 4 " Buah
26 Kloset Jongkok INA Buah
27 L Bok Paralon 2" Bh
28 Meni kayu Kg
29 Minyak cat Kg
30 Paku 7 - 10 cm Kg
31 Paku seng Kg
32 Paku tripleks Kg
33 Paku putih 15 & 20 cm Kg
34 Plamur 25 Kg Galon
35 Pipa udara T Buah
36 Pipa Paralon ( 4 " ) Batang
37 Pipa Paralon 2" Btg
38 Semen warna Kg
39 Stop Kran " Bh
40 Semen Tonasa/ Gresik 50 Kg Zak
41 Seng Gelombang BJLS 0.20 Lembar

Seng Gelombang BJLS 0.20/
42 Warna Lembar
43 Seng licin M'
44 Tripleks 9 mm Lembar
46 Triplex 4 mm Lembar
Formulir untuk Desa

47 Take Wood Lembar
48 Talang Air (4m) M
49 Terpal Air (5 x 7) M Lembar
50 Ember Cor (Ban) Buah
51 Sekop Cap Mata Buah
52 Linggis Buah
53 Benang nilon Pis/kpl
54 Selang waterpas M'
55 Kuas cat Buah
56 Kuas rol Buah
57 Gergaji Besi Buah
58 Anak Gergaji Buah

Kunci besi ( kunci 10 dan kunci
59 6 ) Buah
60 Kawat ayak M'

Tertanda
CV/ Toko .
(..)
.,.2013
(..) (...)
Formulir untuk Desa

Form.23
KET.
Formulir untuk Desa

Formulir untuk Desa
Formulir untuk Desa
Formulir untuk Desa
ANALISA HARGA SATUAN S.N.I
NO. URAIAN KOEF SAT
A B C D
I PEKERJAAN PERSIAPAN
ANALISA 001 1 m' Pagar Sementara dari Kayu tinggi 2 m
Bahan
Dolken Kayu 8 - 10/400 cm 1.250 btg
Semen Portland 2.500 Kg
Pasir Beton 0.005 m3
Koral Beton 0.009 m3
Kaso 5 / 7 ( albasiah ) 0.072 m3
Paku Biasa 2" - 5" 0.060 Kg
Residu 0.400 Lt
Tenaga
Tukang Kayu 0.200 Oh
Perkerja 0.400 Oh
Kepala Tukang 0.020 Oh
Mandor 0.020 Oh
ANALISA 002 1 m' Pagar Sementara dari Seng Gelombang tinggi 2 m

Bahan
Kaso 5 / 7 ( albasiah ) 0.072 m3
Meni Besi 0.450 Lt
Tenaga
Perkerja 0.400 Oh
Mandor 0.020 Oh
ANALISA 003 1 m' Pagar Sementara dari Kawat Duri tinggi 1.8 m
Bahan
Kawat Duri 25.000 Kg
Tenaga
Perkerja 0.300 Oh
Mandor 0.020 Oh
ANALISA 004 1 m' Pek. Pengukuran kembali (site) & Pemasangan Bowplank
Bahan
Kayu Kaso 5 / 7 (borneo) 0.012 m3
Kayu Papan 3 / 20 borneo 0.007 m3
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
ANALISA 005 1 m Pek. Kantor Direksi Keet , dengan lantai plesteran

Bahan
Kayu Balok Borneo 0.180 m3
Paku 0.850 Kg
Besi Strip 1.100 Kg
Pasir Pasang 0.150 m3
Bata merah kelas I 30.000 bh
Seng Plat 0.250 lbr
Jendela Nako 2.000 bh
Kaca Polos 0.080 m2
Kunci Tanam 0.150 bh
Plywood 4 mm 0.060 lbr
Tenaga
Tukang Batu 1.000 Oh
Perkerja 2.000 Oh
Mandor 0.050 Oh
ANALISA 006 1 m Pembuatan Gudang Semen dan Alat - alat

Bahan
Paku 0.300 Kg
Seng Gelombang BJLS 32 1.500 lbr
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
ANALISA 007 1 m Pembuatan Rumah Jaga / Konstruksi Kayu

Bahan
Paku 0.700 Kg
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
ANALISA 008 Membersihkan Lapangan dan Perataan

Tenaga
Perkerja 0.100 Oh
Mandor 0.050 Oh
ANALISA 009 1 m Pembuatan Bedeng Buruh

Bahan
Paku 0.300 Kg
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
ANALISA 010 1 m Pembuatan Bak Adukan ( 40 x 50 x 20 ) cm

Bahan
Kayu Terentang 0.186 m3
Paku 0.300 Kg
Kayu Kaso 5 / 7 (borneo) 1.000 btg
Tenaga
Mandor 0.050 Oh
ANALISA 011 1 m Pembuatan Stegger dari Bambu, ( 40 x 50 x 20 ) cm

Bahan
Bambu 6 - 8 / 600 cm 1.000 btg
Tali Ijuk 0.250 Kg
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
ANALISA 012 1 m Pembuatan Jalan Sementara

Bahan
Batu Belah 5 / 20 0.150 m3
Batu Belah 5 / 7 0.090 m3
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
ANALISA 013 1 m Bongkaran Beton Bertulang

Tenaga
Perkerja 6.667 Oh
Mandor 0.333 Oh
ANALISA 014 1 m Bongkaran Dinding Tembok Bata Merah
Tenaga
Perkerja 6.667 Oh
Mandor 0.033 Oh
II PEKERJAAN TANAH
ANALISA 015 1 m3 Pek. Galian Tanah Biasa Max Kedalaman 1 m'
Tenaga
Perkerja 0.400 Oh
Tukang Gali Oh
Kepala Tukang Oh
Mandor 0.040 Oh

Tenaga
Perkerja 0.525 Oh
Tukang Gali Oh
Kepala Tukang Oh
Mandor 0.052 Oh

Tenaga
Perkerja 0.735 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.073 Oh
ANALISA 018 1 m3 Pek. Galian Tanah Keras Max Kedalaman 1 m'

Tenaga
Perkerja 0.625 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.062 Oh
ANALISA 019 1 m3 Pek. Galian Tanah Cadas Max Kedalaman 1 m'

Tenaga
Perkerja 1.250 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.125 Oh
ANALISA 020 1 m3 Pek. Galian Tanah Lumpur Max Kedalaman 1 m'

Tenaga
Perkerja 0.823 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.083 Oh
ANALISA 021 1 m Pek. Stripping 1 m

Tenaga
Perkerja 0.050 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.005 Oh
ANALISA 022 1 m Pembuangan Tanah sejauh 150 m

Tenaga
Perkerja 0.192 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.050 Oh
ANALISA 023 1 m3 Urugan Tanah Kembali

Tenaga
Perkerja 0.192 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.019 Oh
ANALISA 024 1 m3 Pemadatan tanah

Tenaga
Perkerja 0.500 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.050 Oh
ANALISA 025 1 m3 Pek. Urugan Pasir

Bahan
Pasir Urug 1.200 m3
Tenaga
Perkerja 0.300 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.010 Oh
ANALISA 026 1 m3 Pemasangan Lapisan ijuk
Bahan
Ijuk 1.200 m3
Tenaga
Perkerja 0.150 Oh
Tukang Gali - Oh
Kepala Tukang - Oh
Mandor 0.015 Oh
III PEKERJAAN PONDASI

ANALISA 027 1 m' Pembuatan Tiang Pancang ( 35 x 35 ) cm, Beton Bertulang
Bahan
Pasir Urug Darat 0.016 m3
Besi Beton 34.500 Kg
Kawat Beton 0.700 Kg
Paku 0.120 Kg
Minyak Bekisting 0.090 lt
Plamuur Tembok 0.200 Kg
Tenaga
Perkerja 0.800 Oh
Mandor 0.040 Oh
ANALISA 028 1 m3 Pasangan Batu kali 1 Pc : 3Ps

Bahan
Batu Belah 15 / 20 1.100 m3
Tenaga
Perkerja 1.500 Oh
Mandor 0.075 Oh
ANALISA 029 1 m3 Pasangan Batu kali 1 Pc : 5Ps

Bahan
Batu Belah 15 / 20 1.100 m3
Tenaga
Perkerja 1.500 Oh
Mandor 0.075 Oh
IV PEKERJAAN DINDING
ANALISA 030 1 m2 Pasangan Bata Merah 1Pc : 3Ps 1 Bata
Bahan
Tenaga
Perkerja 0.650 Oh
Mandor 0.030 Oh
ANALISA 031 1 m2 Pasangan Bata Merah 1Pc : 5Ps 1 Bata

Bahan
Tenaga
Perkerja 0.650 Oh
Mandor 0.030 Oh
ANALISA 032 1 m2 Pasangan Bata Merah 1Pc : 3Ps 1/2 Bata

Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.015 Oh
ANALISA 033 1 m2 Pasangan Bata Merah 1Pc : 5Ps 1/2 Bata
Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.015 Oh
V PEKERJAAN PELESTERAN
ANALISA 032 1 m2 Plesteran Dinding 1Pc : 3Ps
Bahan
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
ANALISA 033 1 m2 Plesteran Dinding 1Pc : 5Ps

Bahan
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
ANALISA 034 1 m2 Plesteran Dinding 1Pc : 0. 5Kp : 3 Ps, tebal 15 mm

Bahan
Kapur Padam 0.003 m3
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
ANALISA 035 1 m2 Plesteran Dinding 1Pc : 3Kp : 10Ps, tebal 15 mm

Bahan
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
ANALISA 036 1 m2 Plesteran 0.5Pc : 1Kp : 4Ps, tebal 15 mm

Bahan
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
ANALISA 037 1 m2 Plesteran 1Kp : 1 Sm : 1Ps, tebal 15 mm

Bahan
Semen Merah 0.009 Kg
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh

Bahan
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
ANALISA 039 1 m2 Plesteran 1Pc : 2 Ps, tebal 20 mm

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh
ANALISA 040 1 m2 Plesteran 1Pc : 3 Ps, tebal 20 mm

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh
ANALISA 041 1 m2 Plesteran 1Pc : 4Ps, tebal 20 mm

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh

Bahan
7.29 Semen Portland 7.290 Kg
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh

Bahan
Tenaga
Perkerja 0.300 Oh
Mandor 0.013 Oh

Bahan
Tenaga
Perkerja 0.300 Oh
Mandor 0.013 Oh
Bahan
Tenaga
Perkerja 0.300 Oh
Mandor 0.013 Oh

Bahan
Tenaga
Perkerja 0.300 Oh
Mandor 0.013 Oh

Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.015 Oh

Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.015 Oh

Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.015 Oh

Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.015 Oh
ANALISA 053 1 m2 Berapen 1Pc : 3Ps, tebal 30 mm

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.008 Oh
ANALISA 054 1 m2 Berapen 1Pc : 5Ps, tebal 15 mm

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.008 Oh
ANALISA 055 1 m2 Pelesteran Beton 1Pc : 2Ps, tebal 15 mm

Bahan
Tenaga
Perkerja 0.260 Oh
Mandor 0.013 Oh
ANALISA 056 1 m2 Pelesteran Beton 1Pc : 3Ps, tebal 15 mm

Bahan
Tenaga
Perkerja 0.260 Oh
Mandor 0.013 Oh
ANALISA 057 1 m2 Pelesteran Skoring 1Pc : 2Ps

Bahan
Tenaga
Perkerja 0.057 Oh
Mandor 0.002 Oh
ANALISA 058 1 m2 Pelesteran Granito 1Pc Warna : 2 Granito, tebal 10 mm

Bahan
PC Warna 0.144 Kg
Batu Granito 15.000 Kg
Tenaga
Perkerja 0.050 Oh
Mandor 0.005 Oh
ANALISA 059 1 m2 Pelesteran Teraso 1Pc Warna : 2 Batu Teraso, tebal 10 mm

Bahan
PC Warna 0.440 Kg
Batu Teraso 11.500 Kg
Tenaga
Perkerja 0.450 Oh
Mandor 0.025 Oh
ANALISA 060 1 m2 Pelesteran Ciprat 1 Pc : 2 Ps

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.015 Oh
ANALISA 061 1 m2 Pelesteran Siar Adukan 1 Pc : 2 Ps

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.008 Oh
ANALISA 062 1 m2 Pelesteran Waterfroof Batacote 3 lapis

Bahan
Batacote 2.900 Kg
Tenaga
Perkerja 0.300 Oh
Mandor 0.015 Oh
ANALISA 063 1 m2 Plesteran Dinding 1 : 3 + ACIAN

Bahan
Semen Portland 8.0000 kg
Tenaga
Perkerja 0.2250 org
Tukang Batu 0.1525 org
Kepala Tukang 0.0100 org
Mandor 0.0080 org
1 m2 Plesteran Dinding 1 : 5 + ACIAN

Bahan
Semen Portland 5.4000 kg
Tenaga
Perkerja 0.2250 org
Tukang Batu 0.1525 org
Mandor 0.0080 org
III PEKERJAAN KAYU

1m Pasang Kusen Pintu dan Jendela Kayu Jati
Bahan
Kayu Balok Jati 1.100 m3
Tenaga
Perkerja 6.000 Oh
Mandor 0.300 Oh
1m Pasang Kusen Pintu dan Jendela Kayu Borneo

Bahan
Tenaga
Perkerja 6.000 Oh
Mandor 0.300 Oh
1m Pasang Kusen Pintu dan Jendela Kayu Damar Laut

Bahan
Kayu Balok Damar Laut 1.200 m3
Tenaga
Perkerja 6.000 Oh
Mandor 0.300 Oh
1m Pasang Pintu Klamp Kayu Kamper
Bahan
Papan Kayu Kamper 0.036 m3
Tenaga
Perkerja 0.350 Oh
Mandor 0.018 Oh
1m Pasang Pintu Klamp Kayu Borneo

Bahan
Papan Kayu Borneo 0.036 m3
Tenaga
Perkerja 0.350 Oh
Mandor 0.018 Oh
1m Pasang Pintu Panel Kayu Jati

Bahan
Papan Kayu Jati 0.050 m3
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
1m Pasang Pintu Panel Kayu Kamper

Bahan
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
1m Pasang Pintu dan Jendela Kaca Kayu Jati

Bahan
Tenaga
Perkerja 0.800 Oh
Mandor 0.040 Oh
1m Pasang Pintu dan Jendela Kaca Kayu Kamper

Bahan
Tenaga
Perkerja 0.800 Oh
Mandor 0.040 Oh
1m Pasang Pintu dan Jendela Kaca Kayu Borneo

Bahan
Tenaga
Perkerja 0.800 Oh
Mandor 0.040 Oh
1m Pasang Pintu dan Jendela Jalusi Kayu Borneo

Bahan
Tenaga
Perkerja 1.000 Oh
Mandor 0.300 Oh
1m Pasang Pintu dan Jendela Jalusi Kayu Kamper

Bahan
Tenaga
Perkerja 1.000 Oh
Mandor 0.500 Oh
1m Pasang Pintu Plywood rangkap, rangka kayu Jati

Bahan
Paku Biasa " - 1" 0.030 Kg
Lem Kayu 0.300 Lt
Plywood 4 mm 1.000 Lbr
Tenaga
Perkerja 0.600 Oh
Mandor 0.030 Oh
1m Pasang Pintu Plywood rangkap, rangka kayu Kamper

Bahan
Lem Kayu 0.300 Lt
Plywood 4 mm 1.000 Lbr
Tenaga
Perkerja 0.600 Oh
Mandor 0.030 Oh
1m Pasang Jalusi Mati Kusen Kayu Jati

Bahan
Tenaga
Perkerja 0.500 Oh
Mandor 0.025 Oh
1m Pasang Jalusi Mati Kusen Kayu Kamper

Bahan
Tenaga
Perkerja 0.500 Oh
Mandor 0.025 Oh
1m Pasang Pintu Plywood Rangkap, rangka Kayu Borneo
Bahan
Lem Kayu 0.300 Lt
Tenaga
Perkerja 0.600 Oh
Mandor 0.030 Oh
1m Pasang Pintu Teakwood Rangkap, rangka Kayu Jati

Bahan
Lem Kayu 0.300 Lt
Tenaga
Perkerja 0.600 Oh
Mandor 0.030 Oh
1m Pasang Pintu Teakwood Rangkap, rangka Kayu Kamper

Bahan
Lem Kayu 0.300 Lt
Tenaga
Perkerja 0.600 Oh
Mandor 0.030 Oh
1m Pasang Pintu Plywood & Formika, rangka Kayu Jati

Bahan
Lem Kayu 0.800 Lt
Formika 4' x 3' 0.500 lbr
Tenaga
Perkerja 0.800 Oh
Mandor 0.040 Oh
1m Pasang Pintu Plywood & Formika, rangka Kayu Kamper

Bahan
Lem Kayu 0.800 Lt
Tenaga
Perkerja 0.800 Oh
Mandor 0.040 Oh
1m Pasang Pintu Teakwood & Formika, rangka Kayu Jati

Bahan
Lem Kayu 0.800 Lt
Tenaga
Perkerja 0.800 Oh
Mandor 0.040 Oh
1m Pasang Pintu Teakwood & Formika, rangka Kayu Kamper ( divernis )

Bahan
Lem Kayu 0.800 Lt
Tenaga
Perkerja 0.800 Oh
Mandor 0.040 Oh
1m Pasang Pintu Formika Double, rangka Kayu Jati

Bahan
Lem Kayu 1.200 Lt
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
1m Pasang Pintu Formika Double, rangka Kayu Kamper

Bahan
Lem Kayu 1.200 Lt
Tenaga
Perkerja 1.000 Oh
Mandor 0.050 Oh
1m3 Pasang Konstruksi Kuda - kuda Kayu Jati

Bahan
Balok Kayu Jati 1.100 m3
Besi Strip 15.000
Tenaga
Perkerja 4.000 Oh
Mandor 0.200 Oh
1m3 Pasang Konstruksi Kuda - kuda Kayu Kamper
Bahan
Balok Kayu Kamper 1.100 m3
Besi Strip 15.000 Kg
Tenaga
Perkerja 4.000 Oh
Mandor 0.200 Oh
1m3 Pasang Konstruksi Kuda - kuda Kayu Borneo

Bahan
Balok Kayu Borneo 1.100 m3
Tenaga
Perkerja 4.000 Oh
Mandor 0.200 Oh
1m3 Pasang Konstruksi Kuda - kuda Kayu Kruing

Bahan
Balok Kayu Kruing 1.100 m3
Tenaga
Perkerja 4.000 Oh
Mandor 0.200 Oh
1m Pasang Kaso + Reng Genteng Kodok Kayu Kamper

Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
1m Pasang Kaso + Reng Genteng Kodok Kayu Borneo
Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
1m Pasang Kaso + Reng Genteng Monier Kayu Jati

Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
1m Pasang Kaso + Reng Genteng Monier Kayu Kamper

Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
1m Pasang Kaso + Reng Genteng Beton Kayu Borneo

Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
1m Pasang Kaso + Reng Atap Sirap Kayu Kamper

Bahan
Tenaga
Perkerja 0.120 Oh
Mandor 0.006 Oh
1m Pasang Kaso + Reng Atap Sirap Kayu Borneo

Bahan
Tenaga
Perkerja 0.120 Oh
Mandor 0.006 Oh
1m Pasang Rangka Langit - langit ( 1 x 1 ) m Kayu Jati

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.075 Oh
1m' Pasang papan ruiter ( 3 x 20 )cm Kayu Borneo

Bahan
Kayu Papan 3 / 20 borneo 0.0072 m3
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
1m Pasang Rangka Langit - langit ( 1 x 1 ) m Kayu Kamper

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.075 Oh
1m Pasang Rangka Langit - langit ( 1 x 1 ) m Kayu Borneo

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.075 Oh
1m Pasang Rangka Langit - langit ( 30 x 60 )cm Kayu Jati

Bahan
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
1m Pasang Rangka Langit - langit ( 30 x 60 )cm Kayu Kamper

Bahan
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
1m Pasang Rangka Langit - langit ( 30 x 60 )cm Kayu Borneo

Bahan
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
1m Pasang Rangka Langit - langit ( 30 x 30 )cm Kayu Jati

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh
1m Pasang Rangka Langit - langit ( 30 x 30 )cm Kayu Kamper

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh
1m Pasang Rangka Langit - langit ( 30 x 30 )cm Kayu Borneo

Bahan
Tenaga
Perkerja 0.250 Oh
Mandor 0.0125 Oh
1m' Pasang Lisplank ( 3 x 20 )cm Kayu Jati

Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
1m' Pasang Lisplank ( 3 x 20 )cm Kayu Kamper

Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
1m' Pasang Lisplank ( 3 x 30 )cm Kayu Jati

Bahan
Tenaga
Perkerja 0.110 Oh
Mandor 0.005 Oh
1m' Pasang Lisplank ( 3 x 30 )cm Kayu Kamper

Bahan
Tenaga
Perkerja 0.110 Oh
Mandor 0.005 Oh
1m' Pasang Lisplank 2 x( 3 x 20 )cm Kayu Kamper

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.075 Oh
1m' Pasang Lisplank 2 x( 2 x 20 )cm Kayu Kamper
Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.050 Oh
1m' Pasang Lisplank 2 x( 2 x 20 )cm Kayu Borneo

Bahan
Tenaga
Perkerja 0.100 Oh
Mandor 0.050 Oh
1m Pasang Rangka Dinding Pemisah Kayu Kamper

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.075 Oh
1m Pasang Rangka Dinding Pemisah Kayu Borneo

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.075 Oh
1m Pasang Dinding Pemisah Teakwood Rangkap, RangkaKayu Kamper
Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.075 Oh
1m Pasang Dinding Pemisah Teakwood Rangkap, Rangka Kayu Kamper

Bahan
Tenaga
Perkerja 0.150 Oh
Mandor 0.075 Oh
1m Pasang Dinding Pemisah Plywood Rangkap, Rangka Kayu Kamper

Bahan
Lem Kayu 0.560 lt
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
1m Pasang Dinding Lambriziring dari papan Kayu jati

Bahan
Paku Skrup 3.5" 0.150 Kg
Tenaga
Perkerja 0.600 Oh
Mandor 0.030 Oh
1m Pasang Plywood tebal 4mm, untuk dinding

Bahan
Tenaga
Perkerja 0.025 Oh
Mandor 0.0013 Oh
1m Pasang List Plafond Kayu Profil

Bahan
Kayu Profil 1.050 m'
Tenaga
Perkerja 0.021 Oh
Mandor 0.0010 Oh
PEKERJAAN BETON
1 m2 Membuat Lantai Kerja Beton Tumbuk 1 Pc : 3 Ps : 5 Kr
Bahan
Tenaga
Perkerja 1.150 Oh
Mandor 0.006 Oh
1 m Membuat Beton Tumbuk 1 Pc : 3 Ps : 5 Kr

Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh

Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh

Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh
1 m Membuat Beton 1 Pc : 2 Ps : 3 Kr
Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh
1 m Membuat Beton Bertulang 1 Pc : 2 Ps : 4 Kr

Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh
1 m Membuat Beton Bertulang 1 Pc : 2 Ps : 2.5 Kr

Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh
1 m Membuat Beton Bertulang 1 Pc : 1.5 Ps : 3Kr

Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh
1 m Membuat Beton Bertulang 1 Pc : 1.5 Ps : 2.5Kr

Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh
1 m Membuat Beton Bertulang 1 Pc : 1 Ps : 2Kr

Bahan
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh
1 m Membuat Tiang Pancang Prestressed Beton

Bahan
Rapidrant 2.460 gln
Tenaga
Perkerja 1.650 Oh
Mandor 0.080 Oh
1 m Membuat Beton Bertulang 1 Pc : 2Ps : 3 Splt

Bahan
Tenaga
Perkerja 2.000 Oh
Mandor 1.000 Oh
1 m Membuat Beton Bertulang 1 Pc : 2Ps : 4 Splt

Bahan
Tenaga
Perkerja 2.000 Oh
Mandor 1.000 Oh
1 m Membuat Beton Bertulang 1 Pc : 1.5Ps : 3 Splt

Bahan
Tenaga
Perkerja 2.000 Oh
Mandor 1.000 Oh
1 m Membuat Beton Bertulang 1 Pc : 1.5Ps : 2.5 Splt

Bahan
Tenaga
Perkerja 2.000 Oh
Mandor 1.000 Oh
1 m Membuat Beton Bertulang 1 Pc : 1Ps : 1Splt

Bahan
Tenaga
Perkerja 2.000 Oh
Mandor 1.000 Oh
1 m Membuat Beton Kedap Air dengan Strorox - 100

Bahan
Strorox - 100 1.200 Kg
Tenaga
Perkerja 2.000 Oh
Mandor 1.000 Oh
1 m' Memasang PVC Waterstop lebar 150 mm

Bahan
Waterstop lebar 150 mm 1.050 m'
Tenaga
Perkerja 0.050 Oh
Mandor 0.002 Oh

Bahan
Tenaga
Perkerja 0.050 Oh
Mandor 0.002 Oh

Bahan
Tenaga
Perkerja 0.550 Oh
Mandor 0.003 Oh

Bahan
Tenaga
Perkerja 0.550 Oh
Mandor 0.003 Oh

Bahan
Tenaga
Perkerja 0.550 Oh
Mandor 0.003 Oh

Bahan
Tenaga
Perkerja 0.550 Oh
Mandor 0.003 Oh
1 Kg Pembesian dengan Besi Polos atau Besi Ulir

Bahan
Besi Beton ( Polos / Ulir ) 1.050 Kg
Tenaga
Perkerja 0.007 Oh
Tukang Besi 0.007 Oh
Mandor 0.0003 Oh
1 Kg Kabel Presstressed Polos / Strands

Bahan
Besi Beton ( Polos / Ulir ) 1.050 Kg
Tenaga
Perkerja 0.005 Oh
Mandor 0.0003 Oh
1 Kg Jaring Kawat Baja

Bahan
Besi Jaring Kawat Baja 1.020 Kg
Tenaga
Perkerja 0.025 Oh
Mandor 0.0015 Oh
1 m2 Pasang Bekisting
Bahan
Minyak Bekisting 0.200 Lt
Dolken Kayu Galam 8 - 10 / 4m 2.000 btg
Tenaga
Perkerja 0.300 Oh
Mandor 0.0060 Oh
1 m2 Pasangan Stoot Werk

Bahan
Paku 0.5000 kg
Tenaga
Perkerja 0.1500 org
Tukang Kayu 0.2000 org
Mandor 0.0170 org
1 m2 Pasang Bekisting untuk Pondasi

Bahan
Tenaga
Perkerja 0.300 Oh
Mandor 0.0050 Oh
1 m2 Pasang Bekisting untuk Sloof

Bahan
Tenaga
Perkerja 0.300 Oh
Mandor 0.0050 Oh
1 m2 Pasang Bekisting untuk Kolom

Bahan
Tenaga
Perkerja 0.300 Oh
Mandor 0.0060 Oh
1 m2 Pasang Bekisting untuk Balok

Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.0060 Oh
1 m2 Pasang Bekisting untuk Lantai

Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.006 Oh
1 m2 Pasang Bekisting untuk Dinding

Bahan
Formtie / penjaga jarak bekisting 4.000 bh
Tenaga
Perkerja 0.320 Oh
Mandor 0.006 Oh
1 m2 Pasang Bekisting untuk Tangga

Bahan
Tenaga
Perkerja 0.320 Oh
Mandor 0.006 Oh
1 m Membuat Pondasi Beton Bertulang ( 150 Kg + bekisting )

Bahan
Besi Beton Polos 150.000 Kg
Tenaga
Perkerja 3.900 Oh
Mandor 0.165 Oh
1 m Membuat Sloof Beton Bertulang ( 200 Kg + bekisting )

Bahan
Tenaga
Perkerja 4.850 Oh
Mandor 0.170 Oh
1 m Membuat Kolom Beton Bertulang ( 300 Kg + bekisting )

Bahan
Dolken 8 / 4 m 20.000 btg
Tenaga
Perkerja 7.300 Oh
Mandor 0.250 Oh
1 m Membuat Balok Beton Bertulang ( 200 Kg + bekisting )

Bahan
Tenaga
Perkerja 5.960 Oh
Mandor 0.208 Oh
1 m Membuat Balok Beton Bertulang ( 150 Kg + bekisting )

Bahan
Tenaga
Perkerja 5.800 Oh
Mandor 0.185 Oh
1 m Membuat Dinding Beton Bertulang ( 150 Kg + bekisting )

Bahan
Tenaga
Perkerja 5.600 Oh
Mandor 0.193 Oh
1 m Membuat Tangga Beton Bertulang ( 200 Kg + bekisting )

Bahan
Tenaga
Perkerja 5.600 Oh
Mandor 0.202 Oh
1 m Membuat Kolom Penguat Beton Bertulang (11 x 11) cm

Bahan
Tenaga
Perkerja 0.060 Oh
Mandor 0.003 Oh
1 m Membuat Ring Balok Beton Bertulang (10 x 15) cm

Bahan
Kayu Albasiah 0.003 m3
Tenaga
Perkerja 0.100 Oh
Mandor 0.005 Oh
V PEKERJAAN PENTUP ATAP

1m Pasang Atap Genteng Palentong Kecil
Bahan
Genteng Palentong 25.000 bh
Tenaga
Perkerja 0.150 Oh
Mandor 0.008 Oh
1m Pasang Atap Genteng Kodok / Glazzur

Bahan
Genteng Kodok 25.000 bh
Tenaga
Perkerja 0.150 Oh
Mandor 0.008 Oh
1m Pasang Atap Genteng Palentong Super / Besar

Bahan
Genteng Palentong Super 12.000 bh
Tenaga
Perkerja 0.150 Oh
Mandor 0.008 Oh
1m' Pasang Genteng Bubung Palentong

Bahan
Genteng Bubung Palentong 5.000 bh
Tenaga
Perkerja 0.400 Oh
Mandor 0.002 Oh
1m' Pasang Genteng Bubung Kodok Glazzur

Bahan
Genteng Bubung Kodok 5.000 bh
Tenaga
Perkerja 0.400 Oh
Mandor 0.002 Oh
1m' Pasang Genteng Bubung Palentong Besar

Bahan
Genteng Bubung Palentong 4.000 bh
Tenaga
Perkerja 0.400 Oh
Mandor 0.002 Oh
1m' Pasang Rooflight Fiberglass ( 180 x 90 ) cm

Bahan
Roof Light Fiberglass 0.600 lbr
Paku 0.050 Kg
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh
1m' Pasang Atap Asbes Gelombang ( 2.50 x 0.92 m ) X 5mm

Bahan
Asbes Gelombang 0.500 lbr
Paku Pancing 60 x 230 0.120 Kg
Tenaga
Perkerja 0.140 Oh
Mandor 0.008 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.008 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh
1m Pasang Atap Asbes Gelombang ( 300 x 1.05 m ) X 4mm

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh
1m Pasang Atap Asbes Gelombang ( 1.5 x 1.05 m ) X 4mm

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh
Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh

Bahan
Tenaga
Perkerja 0.140 Oh
Mandor 0.007 Oh
1m' Pasang Bubung Stel Gelombang 0.92m

Bahan
Tenaga
Perkerja 0.084 Oh
Mandor 0.004 Oh
1m' Pasang Nok Stel Gelombang 0.92m

Bahan
Paku Skrup 3.5" 6.000 bh
Tenaga
Perkerja 0.084 Oh
Mandor 0.004 Oh

Bahan
Tenaga
Perkerja 0.084 Oh
Mandor 0.004 Oh

Bahan
Tenaga
Perkerja 0.084 Oh
Mandor 0.004 Oh
1m' Pasang Nok Paten 0.92m

Bahan
Nok Paten 1.200 lbr
Tenaga
Perkerja 0.084 Oh
Mandor 0.004 Oh

Bahan
Nok Paten 1.200 lbr
Tenaga
Perkerja 0.084 Oh
Mandor 0.004 Oh

Bahan
Nok Paten 1.200 lbr
Tenaga
Perkerja 0.084 Oh
Mandor 0.004 Oh
1m' Pasang Nok Stel rata 0.92m

Bahan
Nok Stel rata 1.100 lbr
Tenaga
Perkerja 0.100 Oh
Mandor 0.004 Oh
1m' Pasang Nok Stel rata 1.05m

Bahan
Nok Stel rata 1.100 lbr
Tenaga
Perkerja 0.084 Oh
Mandor 0.004 Oh
1m Pasang Atap Genteng Beton

Bahan
Genteng Beton 11.000 lbr
Paku Biasa 2" - 5" 0.030 bh
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
1m Pasang Atap Genteng Aspal

Bahan
Genteng Aspal 6.900 lbr
Paku Biasa 1/2" - 1" 0.030 Kg
Plastic Aerator 0.500 Bh
Tenaga
Perkerja 0.200 Oh
Mandor 0.010 Oh
1m Pasang Atap Genteng Metal

Bahan
Genteng Metal 1.020 lbr
Tenaga
Perkerja 0.200 Oh
Mandor 0.001 Oh
1m Pasang Atap Sirap

Bahan
Genteng Sirap 60.000 lbr
Tenaga
Perkerja 0.166 Oh
Mandor 0.008 Oh
1m' Pasang Nok Genteng Beton

Bahan
Genteng Beton 3.500 lbr
Semen abu -abu 10.800 Kg
Semen Warna 1.000 Kg
Tenaga
Perkerja 0.400 Oh
Mandor 0.020 Oh
1m' Pasang Nok Genteng Aspal

Bahan
Genteng Aspal 2.000 lbr
Balok Kayu Borneo 0.0035 Kg
Tenaga
Perkerja 0.125 Oh
Mandor 0.006 Oh
1m' Pasang Nok Genteng Metal

Bahan
Genteng Decra Bond 1.100 lbr
Tenaga
Perkerja 0.250 Oh
Mandor 0.013 Oh
1m' Pasang Nok Genteng Metal

Bahan
Genteng Decra Bond 1.100 lbr
Tenaga
Perkerja 0.250 Oh
Mandor 0.013 Oh
1m' Pasang Nok Sirap

Bahan
Seng Plat 3" x 6" BJLS 28 0.400 Lbr
Papan Kayu Borneo tebal 3cm 0.004 m3
Tenaga
Perkerja 0.125 Oh
Mandor 0.006 Oh
1m Pasang Atap Seng Gelombang

Bahan
Seng Gelombang 3" x 6" BJLS 28 0.700 Lbr

Tenaga
Perkerja 0.120 Oh
Mandor 0.006 Oh
1m Pasang Atap Nok Seng

Bahan
Tenaga
Perkerja 0.015 Oh
Mandor 0.006 Oh
1m Pasang Atap Alluminium

Bahan
Atap Alluminium Gelombang tebal 0.55 1.050 m2
Paku Hak Pnjang 15 cm 0.020 Kg
Tenaga
Perkerja 0.015 Oh
Mandor 0.006 Oh
1m Pasang Nok Alluminium

Bahan
Nok standar 40 cm 18, swg 22 1.200 m2
Paku Hak Pnjang 15 cm 0.040 Kg
Tenaga
Perkerja 0.100 Oh
Mandor 0.010 Oh
1m Pasang Alluminium Foil / Sisalation

Bahan
Sisalation / Alluminium Foil 1.050 m2
Tenaga
Perkerja 0.150 Oh
Mandor 0.008 Oh
VII PEKERJAAN LANGIT - LANGIT

1 m2 Pas. Rangka Plapond Kayu Kls I (Hanya Rangka)
Bahan
Paku 0.2200 kg
Tenaga
Perkerja 0.1875 org
Tukang Kayu 0.2250 org
Mandor 0.0105 org
1 m Langit - langit Asbes ( 1.00 x 1.00 )m tebal 5 mm

Bahan
Pelat Asbes tebal 5 mm 1.100 lbr
Paku 0.010 Kg
Tenaga
Perkerja 0.030 Oh
Mandor 0.0015 Oh
1 m Langit - langit Asbes ( 1.00 x 1.00 )m tebal 4 mm

Bahan
Paku 0.010 Kg
Tenaga
Perkerja 0.030 Oh
Mandor 0.0015 Oh
1 m Langit - langit Asbes ( 1.00 x 1.00 )m tebal 3.5 mm

Bahan
Paku 0.010 Kg
Tenaga
Perkerja 0.030 Oh
Mandor 0.0015 Oh
1 m Langit - langit Akustik ( 30 x 30 )cm

Bahan
Akustik 30 x 30 cm 11.500 lbr
Paku 0.050 Kg
Tenaga
Perkerja 0.060 Oh
Mandor 0.0030 Oh

Bahan
Paku 0.050 Kg
Tenaga
Perkerja 0.060 Oh
Mandor 0.0030 Oh

Bahan
Akustik Arm Strong Ukuran 30 x 120 cm 1.500 lbr
Paku 0.050 Kg
Tenaga
Perkerja 0.060 Oh
Mandor 0.0030 Oh
1 m Langit - langit Plywood ( 30 x 60 )cm, tebal 4 mm

Bahan
Paku 0.030 Kg
Tenaga
Perkerja 0.070 Oh
Mandor 0.0035 Oh

Bahan
Paku 0.030 Kg
Tenaga
Perkerja 0.070 Oh
Mandor 0.0035 Oh

Bahan
Paku 0.030 Kg
Tenaga
Perkerja 0.070 Oh
Mandor 0.0035 Oh

Bahan
Paku 0.030 Kg
Tenaga
Perkerja 0.070 Oh
Mandor 0.0035 Oh
1 m Langit - langit Teakwood ( 30 x 60 )cm, tebal 4 mm

Bahan
Teakwood 4' x 8' x 4mm 0.360 lbr
Paku 0.030 Kg
Tenaga
Perkerja 0.070 Oh
Mandor 0.0035 Oh
1 m Langit - langit Teakwood ( 60 x 120 )cm, tebal 4 mm

Bahan
Teakwood 4' x 8' x 4mm 0.360 lbr
Paku 0.030 Kg
Tenaga
Perkerja 0.070 Oh
Mandor 0.0035 Oh
1 m Langit - langit Gypsum

Bahan
Gypsum 0.360 lbr
Paku 0.030 Kg
Tenaga
Perkerja 0.070 Oh
Mandor 0.0035 Oh
1 m Langit - langit Kayu Jati
Bahan
Paku 0.010 Kg
Paku Sekrup 0.050 Kg
Tenaga
Perkerja 0.200 Oh
Mandor 0.0100 Oh
1 m Langit - langit Kayu Ramin

Bahan
Papan Kayu Ramin 0.024 lbr
Paku 0.010 Kg
Tenaga
Perkerja 0.200 Oh
Mandor 0.0100 Oh
1 m Langit - langit Kayu Kamper

Bahan
Papan Kayu Kamper 0.024 lbr
Paku 0.010 Kg
Tenaga
Perkerja 0.200 Oh
Mandor 0.0100 Oh
1 m Langit - langit Softboard

Bahan
Softboard 4' x 8' x 4mm 0.350 lbr
Paku 0.030 Kg
Tenaga
Perkerja 0.600 Oh
Mandor 0.0030 Oh
1 m Langit - langit Akustik 60 x 120 cm + rangka Alluminium
Bahan
Profil Alluminium " T " 3.600 m'
Kawat seng polos 0.150 Kg
Ramset / Dinabolt 1.000 bh
Akustik Armstrom 60 x 120cm 1.500 lbr
Tenaga
Perkerja 0.150 Oh
Mandor 0.0075 Oh
1 m List Langit - langit Kayu Profil

Bahan
List Kayu Profil 1.100 m'
Paku 0.010 Kg
Tenaga
Perkerja 0.050 Oh
Mandor 0.0030 Oh
1 m Langit - langit Plywood 4 mm + RangkaKayu Borneo

Bahan
Paku 0.060 Kg
Tenaga
Perkerja 0.270 Oh
Mandor 0.0135 Oh
1 m Langit - langit Asbes ( 1.00 x 1.00 )m, tebal 3.2mm Rangka Borneo
Bahan
Paku 0.060 Kg
Asbes 1.100 lbr
Tenaga
Perkerja 0.180 Oh
Mandor 0.0090 Oh
1 m Langit - langit Akustik ( 30 x 60 )cm + Rangka Kayu Borneo

Bahan
Paku 0.060 Kg
Tenaga
Perkerja 0.260 Oh
Mandor 0.0130 Oh
1 m Langit - langit Akustik ( 30 x 30 )cm + Rangka Kayu Borneo

Bahan
Paku 0.060 Kg
Tenaga
Perkerja 0.310 Oh
Mandor 0.0155 Oh
IX PEKERJAAN SANITASI
Memasang 1 buah Kloset Duduk / Monoblok
Bahan
Kloset Duduk / Monoblok 1.000 bh
Perlengkapan 30% Dari bahan
Tenaga
Perkerja 3.300 Oh
Mandor 0.1600 Oh
Memasang 1 buah Kloset Jongkok Porselen

Bahan
Kloset Jongkok Porselen 1.000 bh
Tenaga
Perkerja 1.000 Oh
Mandor 0.1600 Oh
Memasang 1 buah Kloset Jongkok Teraso

Bahan
Kloset Jongkok Teraso 1.000 bh
Tenaga
Perkerja 1.000 Oh
Mandor 0.1100 Oh
Memasang 1 buah Urinoir

Bahan
Urinoir 1.000 bh
Perlengkapan 30% Harga Urinoir
Tenaga
Perkerja 1.000 Oh
Mandor 0.1000 Oh
Memasang 1 buah Wastafel

Bahan
Urinoir 1.000 bh
Perlengkapan 12% Harga Urinoir
Semen Abu -abu 6.000 Kg
Tenaga
Perkerja 1.000 Oh
Mandor 0.1000 Oh
Memasang 1 buah Bak Mandi Teraso, volume 0.30 m
Bahan
Bak Teraso 1.000 bh
Tenaga
Perkerja 2.100 Oh
Mandor 0.1100 Oh
Memasang 1 buah Bak Mandi Fiberglass, volume 0.30 m

Bahan
Bak Fiberglass 1.000 bh
Perlengkapan 18% Harga Bak
Tenaga
Perkerja 1.800 Oh
Mandor 0.1100 Oh
Memasang 1 buah Bak Mandi Batu bata, volume 0.30 m

Bahan
Bata merah kelas I 0.400 m3
Porselen ( 11 x 11 ) cm 360.000 bh
Semen Nat 6.000 Kg
Tenaga
Perkerja 6.000 Oh
Mandor 0.3000 Oh
Memasang 1 buah Badkip Porselen

Bahan
Badkip 1.000 bh
Perlengkapan 20% harga Badkip
Tenaga
Perkerja - Oh
Mandor 0.2500 Oh
Memasang 1 buah Bak Fiberglass volume 1 m air

Bahan
Bak Fiberglass 1.000 bh
Perlengkapan 12% Harga Bak
Tenaga
Perkerja 3.000 Oh
Mandor 0.9000 Oh
Memasang 1 m' Pipa Penyalur Air limbah jenis Pipa Tanah 15 cm

Bahan
Pipa Tanah 1.600 bh
Pasir Urug 0.011 m3
Tenaga
Perkerja 0.060 Oh
Mandor 0.0025 Oh
Memasang 1 m' Pipa Penyalur Air limbah jenis Pipa Tanah 20 cm

Bahan
Pipa Tanah 1.600 bh
Pasir Urug 0.014 m3
Tenaga
Perkerja 0.080 Oh
Mandor 0.0070 Oh
Memasang 1 m' Pipa Beton 5 cm - 20 cm

Bahan
Pipa Beton 1.100 bh
Pasir Urug 0.024 m3
Tenaga
Perkerja 0.140 Oh
Mandor 0.0070 Oh
Memasang 1 m' Pipa Beton 30 cm - 100 cm

Bahan
Pipa Beton 1.100 bh
Pasir Urug 0.069 m3
Tenaga
Perkerja 0.380 Oh
Mandor 0.0190 Oh
Memasang 1 m' buah Bak Kontrol pasangan Batu Bata ukuran (30 x 30 )cm, t = 35cm
Bahan
Batu Kerikil 0.070 m3
Besi Beton 1.600 Kg
Tenaga
Perkerja 3.200 Oh
Mandor 0.0160 Oh
Bahan
Batu Kerikil 0.020 m3
Besi Beton 2.600 Kg
Tenaga
Perkerja 1.420 Oh
Mandor 0.0710 Oh
Bahan
Batu Koral 0.033 m3
Besi Beton 4.850 Kg
Tenaga
Perkerja 2.160 Oh
Mandor 0.1080 Oh
Tukang Gali 0.1000 Oh
Memasang 1 m' Pipa Galvanis "

Bahan
Pipa Galvanis 1.200 m'
Perlengkapan 35% Harga Pipa
Tenaga
Perkerja 0.054 Oh
Mandor 0.0270 Oh
Memasang 1 m' Pipa Galvanis "

Bahan
Tenaga
Perkerja 0.054 Oh
Mandor 0.0270 Oh
Memasang 1 m' Pipa Galvanis 1"
Bahan
Tenaga
Perkerja 0.054 Oh
Mandor 0.0270 Oh

Bahan
Tenaga
Perkerja 0.108 Oh
Mandor 0.0054 Oh

Bahan
Tenaga
Perkerja 0.108 Oh
Mandor 0.0054 Oh

Bahan
Pipa Galvanis D 4" 1.200 m'
Tenaga
Perkerja 0.135 Oh
Mandor 0.0068 Oh
Memasang 1 m' Pipa PVC tipe AW "

Bahan
Pipa PVC D 1/2" 1.200 m'
Tenaga
Perkerja 0.036 Oh
Mandor 0.0018 Oh

Bahan
Pipa PVC tipe AW " 1.200 m'
Tenaga
Perkerja 0.036 Oh
Mandor 0.0018 Oh
Memasang 1 m' Pipa PVC tipe AW 1"

Bahan
Pipa PVC tipe AW 1" 1.200 m'
Tenaga
Perkerja 0.036 Oh
Mandor 0.0018 Oh

Bahan
Tenaga
Perkerja 0.036 Oh
Mandor 0.0018 Oh

Bahan
Tenaga
Perkerja 0.054 Oh
Mandor 0.0027 Oh

Bahan
Tenaga
Perkerja 0.036 Oh
Mandor 0.0018 Oh

Bahan
Tenaga
Perkerja 0.081 Oh
Mandor 0.0041 Oh

Bahan
Tenaga
Perkerja 0.081 Oh
Mandor 0.0041 Oh
Memasang 1 bh Bak Cuci Piring Stainles Steel

Bahan
Bak cuci Stainless steel 1.000 bh
Water Drain + Asesories 1.000 set
Tenaga
Perkerja 0.030 Oh
Mandor 0.0015 Oh
Memasang 1 bh Bak Cuci Piring Teraso

Bahan
Bak cuci Teraso 1.000 bh
Water Drain + Asesories 1.000 set
Tenaga
Perkerja 0.050 Oh
Mandor 0.0025 Oh
Memasang 1 bh Kran " atau "

Bahan
Kran Air 1.000 bh
Seal tape 0.025 bh
Tenaga
Perkerja 0.010 Oh
Mandor 0.0050 Oh
Memasang 1 bh Floor Drain

Bahan
Kran Air 1.000 bh
Tenaga
Perkerja 0.010 Oh
Mandor 0.0050 Oh
VII PEKERJAAN BESI DAN ALLUMINIUM

1 Kg Pasang Rangka Atap Baja
Bahan
Besi Profil WF 1.100 Kg
Meni Besi 0.080 Kg
Tenaga
Perkerja 0.006 Oh
Mandor 0.0003 Oh
1 m Pasang Pintu Besi Baja

Bahan
Pintu Besi Baja 1.000 m2
Tenaga
Perkerja 0.650 Oh
Tukang Besi Konstruksi 0.650 Oh
Mandor 0.0320 Oh
1 m Pasang Jendela Besi

Bahan
Jendela Besi 1.000 m2
Tenaga
Perkerja 1.050 Oh
Mandor 0.00525 Oh
1 m Pasang Jendela Besi Tahan Api

Bahan
Jendela Besi Tahan Api 1.000 m2
Tenaga
Perkerja 1.022 Oh
Mandor 0.0060 Oh
1 m Pasang Pintu gulung besi

Bahan
Pintu gulung besi 1.000 m2
Tenaga
Perkerja 1.200 Oh
Mandor 0.0060 Oh
1 m Pasang Pintu Lipat

Bahan
Pintu Lipat 1.000 m2
Tenaga
Perkerja 1.050 Oh
Mandor 0.0052 Oh
1 m Pasang Pintu Suncreen Allumunium

Bahan
Suncreen Allumunium 1.000 m2
Tenaga
Perkerja 0.080 Oh
Mandor 0.004 Oh
1 m Pasang Rolling Door

Bahan
Rolling Door 1.000 m2
Tenaga
Perkerja 1.050 Oh
Mandor 0.0052 Oh
1 m Pasang Pintu Allumunium

Bahan
Pintu Allumunium 1.000 m2
Tenaga
Perkerja 1.050 Oh
Mandor 0.0052 Oh
1 m Pasang Venetions Blinds

Bahan
Venetions Blinds 1.000 m2
Tenaga
Perkerja 0.350 Oh
Mandor 0.00175 Oh
1 m Pasang Vertikals Blinds
Bahan
Venetions Blinds 1.000 m2
Tenaga
Perkerja 0.350 Oh
Mandor 0.00175 Oh
1 m Pasang Terali Besi

Bahan
Terali Besi 2 x 3 11.500 m'
Tenaga
Perkerja 1.200 Oh
Tukang Las 1.200 Oh
Mandor 0.0006 Oh
1 m Pasang Kawat Harmonika

Bahan
Kawat Harmonika 1.100 m2
Tenaga
Perkerja 0.100 Oh
Mandor 0.0005 Oh
1 m Pasang Kawat Nyamuk

Bahan
Kawat Nyamuk 1.100 m2
Tenaga
Perkerja 0.100 Oh
Mandor 0.0005 Oh
1 m Pasang Kawat Kassa
Bahan
Kawat Kassa 1.100 m2
Tenaga
Perkerja 0.100 Oh
Mandor 0.0005 Oh
1 m Pasang Kawat Burung

Bahan
Kawat Burung 1.100 m2
Tenaga
Perkerja 0.100 Oh
Mandor 0.0005 Oh
1 m Pasang Jendela Nako & Tralis

Bahan
Jendela Nako 1.100 m2
Paku Biasa " - 1" atau Sekrup 0.020 Kg
Besi Strip 0.0250 m2
Tenaga
Perkerja 0.200 Oh
Mandor 0.0010 Oh
1 m Pasang Talang Datar , Seng BJLS 28

Bahan
Flincote / Meni Besi 0.2500 Kg
Tenaga
Perkerja 0.150 Oh
Mandor 0.00125 Oh
1 m Pasang Talang Miring , Seng BJLS 28

Bahan
Flincote / Meni Besi 0.3000 Kg
Tenaga
Perkerja 0.040 Oh
Mandor 0.00125 Oh
1 m Pasang Talang Lingkaran 10 cm, Seng BJLS 28

Bahan
Seng Gelombang 3" x 6" BJLS 28 0.300 Lbr
Tenaga
Perkerja 0.150 Oh
Mandor 0.00125 Oh
1 m Pasang Talang Lingkaran 10 cm, Seng BJLS 24

Bahan
Seng Plat 3 x 6 BJLS 24 0.300 Lbr
Tenaga
Perkerja 0.150 Oh
Mandor 0.00125 Oh
VI PEKERJAAN KUNCI DAN KACA

1 Buah Pasang Kunsi Tanam Antik
Bahan
Kunsi Tanam Antik 1.000 Bh
Tenaga
Perkerja 0.060 Oh
Mandor 0.003 Oh
1 Buah Pasang Kunsi Tanam Biasa

Bahan
Kunsi Tanam Biasa 1.000 Bh
Tenaga
Perkerja 0.010 Oh
Mandor 0.005 Oh
1 Buah Pasang Kunsi Tanam Kamar Mandi

Bahan
Kunsi Tanam Kamar Mandi 1.000 Bh
Tenaga
Perkerja 0.005 Oh
Mandor 0.0025 Oh
1 Buah Pasang Kunsi Silinder

Bahan
Kunsi Silinder 1.000 Bh
Tenaga
Perkerja 0.005 Oh
Mandor 0.00025 Oh
1 Buah Pasang Engsel Pintu

Bahan
Engsel Pintu 1.000 Bh
Tenaga
Perkerja 0.015 Oh
Mandor 0.00075 Oh
1 Buah Pasang Engsel Jendela Kupu - kupu
Bahan
Engsel Jendela 1.000 Bh
Tenaga
Perkerja 0.010 Oh
Mandor 0.00050 Oh
1 Buah Pasang Engsel Angin

Bahan
Engsel Angin 1.000 Bh
Tenaga
Perkerja 0.020 Oh
Mandor 0.01000 Oh
1 Buah Pasang Spring Knip

Bahan
Spring Knip 1.000 Bh
Tenaga
Perkerja 0.015 Oh
Mandor 0.00075 Oh
1 Buah Pasang Kait angin

Bahan
Kait Angin 1.000 Bh
Tenaga
Perkerja 0.015 Oh
Mandor 0.00075 Oh
1 Buah Pasang Door Closer

Bahan
Door Closer 1.000 Bh
Tenaga
Perkerja 0.050 Oh
Mandor 0.00250 Oh
1 Buah Pasang Kunci Selot

Bahan
Kunci Selot 1.000 Bh
Tenaga
Perkerja 0.020 Oh
Mandor 0.001 Oh
1 Buah Pasang Pegangan Pintu / Door Holder

Bahan
Door Holder 1.000 Bh
Tenaga
Perkerja 0.050 Oh
Mandor 0.0025 Oh
1 Buah Pasang Door Stop

Bahan
Door Stop 1.000 Bh
Tenaga
Perkerja 0.010 Oh
Mandor 0.0005 Oh
1 Buah Pasang Rel Pintu Dorong

Bahan
Rel Pintu Dorong 1.000 Bh
Tenaga
Perkerja 0.060 Oh
Mandor 0.0030 Oh
1 Buah Pasang Kunci Lemari

Bahan
Kunci Lemari 1.000 Bh
Tenaga
Perkerja 0.025 Oh
Mandor 0.00125 Oh
1 Buah Pasang Kaca tebal 3 mm

Bahan
Kaca Polos 1.100 m2
Tenaga
Perkerja 0.015 Oh
Mandor 0.00075 Oh

Bahan
Kaca Polos 1.100 m2
Tenaga
Perkerja 0.015 Oh
Mandor 0.00075 Oh

Bahan
Kaca Polos 1.100 m2
Tenaga
Perkerja 0.0165 Oh
Mandor 0.00080 Oh
1 Buah Pasang Kaca Buram tebal 12 mm

Bahan
Kaca Buram 1.100 m2
Tenaga
Perkerja 0.0250 Oh
Mandor 0.00125 Oh
1 Buah Pasang Kaca Cermin tebal 5 mm
Bahan
Kaca Cermin 1.100 m2
Tenaga
Perkerja 0.0150 Oh
Mandor 0.00075 Oh

Bahan
Tenaga
Perkerja 0.0150 Oh
Mandor 0.00075 Oh

Bahan
Tenaga
Perkerja 0.0165 Oh
Mandor 0.00080 Oh
1 Buah Pasang Kaca Wireglass tebal 5 mm

Bahan
Kaca Wireglass 1.100 m2
Tenaga
Perkerja 0.0150 Oh
Mandor 0.00075 Oh
1 Buah Pasang Kaca Patri tebal 5 mm

Bahan
Kaca Patri 1.100 m2
Tenaga
Perkerja 0.0150 Oh
Mandor 0.00075 Oh
VI PEKERJAAN PENUTUP LANTAI DAN DINDING

1 m Pasang Lantai Ubin PC Abu - abu ukuran 40 x 40 cm
Bahan
Ubin Abu -abu 40 x40 cm 6.630 bh
Tenaga
Perkerja 0.2500 Oh
Mandor 0.0125 Oh

Bahan
Ubin Abu -abu 30 x 30 cm 11.870 bh
Tenaga
Perkerja 0.2600 Oh
Mandor 0.0130 Oh

Bahan
Ubin Abu -abu 20 x 20 cm 26.500 bh
Tenaga
Perkerja 0.2700 Oh
Mandor 0.0135 Oh
1 m Pasang Lantai Ubin Warna ukuran 40 x 40 cm

Bahan
Ubin Warna 40 x 40 cm 6.630 bh
Tenaga
Perkerja 0.2500 Oh
Mandor 0.0125 Oh

Bahan
Tenaga
Perkerja 0.2500 Oh
Mandor 0.0125 Oh

Bahan
Tenaga
Perkerja 0.2700 Oh
Mandor 0.0135 Oh
1 m Pasang Lantai Ubin Teraso ukuran 40 x 40 cm

Bahan
Ubin Teraso 40 x 40 cm 6.250 bh
Tenaga
Perkerja 0.2500 Oh
Mandor 0.0125 Oh
1 m Pasang Lantai Ubin Teraso ukuran 30 x 30 cm

Bahan
Ubin Teraso 30 x 30 cm 1.870 bh
Tenaga
Perkerja 0.2600 Oh
Mandor 0.0130 Oh
1 m Pasang Lantai Ubin Granito ukuran 40 x 40 cm

Bahan
Ubin Granito 40 x 40 cm 6.930 bh
Tenaga
Perkerja 0.2500 Oh
Mandor 0.0125 Oh
1 m Pasang Lantai Ubin Granito ukuran 30 x 30 cm

Bahan
Ubin Granito 30 x 30 cm 11.870 bh
Tenaga
Perkerja 0.2600 Oh
Mandor 0.0130 Oh
1 m Pasang Lantai Ubin Teralux Kerang ukuran 40 x 40 cm

Bahan
Ubin Teralux Kerang 40 x 40 cm 6.250 bh
Tenaga
Perkerja 0.2500 Oh
Mandor 0.0125 Oh
1 m Pasang Lantai Ubin Teralux Kerang ukuran 30 x 30 cm

Bahan
Ubin Teralux Kerang 30 x 30 cm 11.807 bh
Tenaga
Perkerja 0.2500 Oh
Mandor 0.0125 Oh
1 m Pasang Lantai Ubin Teralux Marmer ukuran 60 x 60 cm

Bahan
Ubin Teralux Marmer 60 x 60 cm 5.600 bh
Tenaga
Perkerja 0.2500 Oh
Mandor 0.0125 Oh

Bahan
Tenaga
Perkerja 0.6720 Oh
Mandor 0.0340 Oh

Bahan
Tenaga
Perkerja 0.7000 Oh
Mandor 0.0350 Oh
1 m Pasang Plint Ubin PC Abu - abu ukuran 15 x 20 cm

Bahan
Plint Ubin PC Abu - abu 15 x 20 cm 5.300 bh
Tenaga
Perkerja 0.0600 Oh
Mandor 0.0030 Oh

Bahan
Plint Ubin PC Abu -abu 10 x 30 cm 3.530 bh
Tenaga
Perkerja 0.0600 Oh
Mandor 0.0030 Oh

Bahan
Plint Ubin PC Abu - abu 10 x 40 cm 2.650 bh
Tenaga
Perkerja 0.0600 Oh
Mandor 0.0030 Oh
1 m Pasang Plint Ubin PC Warna ukuran 10 x 20 cm

Bahan
Plint Ubin PC Warna 10 x 20 cm 5.300 bh
Tenaga
Perkerja 0.0600 Oh
Mandor 0.0030 Oh

Bahan
Tenaga
Perkerja 0.0600 Oh
Mandor 0.0030 Oh

Bahan
Tenaga
Perkerja 0.0800 Oh
Mandor 0.0040 Oh
1 m Pasang Plint Ubin Teraso ukuran 10 x 30 cm

Bahan
Plint Ubin Teraso 10 x 30 cm 3.530 bh
Tenaga
Perkerja 0.0800 Oh
Mandor 0.0040 Oh
1 m Pasang Plint Ubin Teraso ukuran 10 x 40 cm

Bahan
Plint Ubin Teraso 10 x 40 cm 2.650 bh
Tenaga
Perkerja 0.0800 Oh
Mandor 0.0040 Oh
1 m Pasang Plint Ubin Granito ukuran 10 x 40 cm

Bahan
Plint Ubin Granito 10 x 40 cm 2.650 bh
Tenaga
Perkerja 0.0600 Oh
Mandor 0.0030 Oh
1 m Pasang Plint Ubin Granito ukuran 10 x 30 cm

Bahan
Plint Ubin Granito 10 x 30 cm 3.330 bh
Tenaga
Perkerja 0.9000 Oh
Mandor 0.0045 Oh
1 m Pasang Plint Ubin Teralux Kerang ukuran 10 x 40 cm

Bahan
Plint Ubin Teralux Kerang 10 x 40 cm 2.500 bh
Tenaga
Perkerja 0.9000 Oh
Mandor 0.0045 Oh
1 m Pasang Plint Ubin Teralux Kerang ukuran 10 x 30 cm
Bahan
Plint Ubin Teralux Kerang 10 x 30 cm 3.330 bh
Tenaga
Perkerja 0.9000 Oh
Mandor 0.0045 Oh
1 m Pasang Plint Ubin Teralux Marmer ukuran 10 x 60 cm

Bahan
Plint Ubin Teralux Marmer 10 x 60 cm 1.700 bh
Tenaga
Perkerja 0.9000 Oh
Mandor 0.0045 Oh

Bahan
Tenaga
Perkerja 0.9000 Oh
Mandor 0.0045 Oh

Bahan
Tenaga
Perkerja 0.9000 Oh
Mandor 0.0045 Oh
1 m Pasang Teraso Cor ditempat

Bahan
Bahan Teraso Cor 0.0036 m3
Tenaga
Perkerja 0.9000 Oh
Mandor 0.0045 Oh
1 m Pasang Teralux Cor ditempat, tebal 3 cm

Bahan
Bahan Teraso Cor 0.0036 m3
Tenaga
Perkerja 0.9000 Oh
Mandor 0.0045 Oh
1 m Pasang Ubin Tahan Asam

Bahan
Ubin Tahan Asam 1.0500 m2
Semen Tanam Asam 14.1400 Kg
Tenaga
Perkerja 0.2700 Oh
Mandor 0.0135 Oh
1 m Pasang Lantai Keramik Artistik 10 x 20 cm
Bahan
Ubin Keramik Artistik 10 x 20 cm 5.0000 bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m' Pasang Plint Keramik Artistik ukuran 10 x 20 cm

Bahan
Plint Keramik Artistik 10 x 20 cm 5.000 bh
Tenaga
Perkerja 0.0900 Oh
Mandor 0.0045 Oh

Bahan
Tenaga
Perkerja 0.0900 Oh
Mandor 0.0045 Oh

Bahan
Tenaga
Perkerja 0.0900 Oh
Mandor 0.0045 Oh
1 m' Pasang Plint Vinyl tanpa adukan

Bahan
Lt. Vinyl Karet 30 x 30 kwl I 3.500 bh
Lem Vinyl 0.080 Kg
Tenaga
Perkerja 0.0800 Oh
Mandor 0.0040 Oh
1 m Pasang Lantai Keramik 10 x 20 cm

Bahan
Ubin Keramik 10 x 20 cm 50.000 bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Lantai Keramik 33 x 33 cm anti slip

Bahan
Ubin Keramik 33 x 33 cm anti slip 10.000 bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Lantai Mozaik 30 x 30 cm, ex lokal
Bahan
Mozaik 30 x 30 cm 12.000 bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Lantai Marmer

Bahan
Marmer 1.052 M2
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Lantai Karpet 100% Wool

Bahan
Feltex 100% Wool - T - 21 1.050 m2
Lem Vinyl 0.350 Kg
Tenaga
Perkerja 0.1700 Oh
Mandor 0.0085 Oh
1 m Pasang Lantai Karpet 100% Wool, 20% Nylon

Bahan
Carpet 80% Wool, 20% Nylon 1.050 m2
Lem Vinyl 0.350 Kg
Tenaga
Perkerja 0.1700 Oh
Mandor 0.0085 Oh
1 m Pasang Underlyer, tebal 6 mm

Bahan
Underlyer, tebal 6 mm / Rubber Corrugated 1.050 m2
Tenaga
Perkerja 0.1200 Oh
Mandor 0.0060 Oh
1 m Pasang Lantai Karpet

Bahan
Carpet 1.050 m2
Lem Vinyl 0.350 Kg
Tenaga
Perkerja 0.1700 Oh
Mandor 0.0085 Oh
1 m Pasang Lantai Parquet Jati

Bahan
Parquet Jati 1.050 m2
Lem Vinyl 0.600 Kg
Tenaga
Perkerja 0.6500 Oh
Mandor 0.0325 Oh
1 m Pasang Dinding Porselen 11 x 11 cm, putih

Bahan
Porselen 11 x 11 cm putih 83.000 Bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Dinding Porselen 11 x 11 cm, warna

Bahan
Porselen 11 x 11 cm warna 83.000 Bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Dinding Porselen 15 x 15 cm, putih

Bahan
Porselen 15 x 15 cm putih 45.000 Bh
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh
1 m Pasang Dinding Keramik Artistik 10 x 20 cm, warna

Bahan
Keramik Artistik 10 x 20 cm 100.000 Bh
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh
1 m Pasang Dinding Keramik Artistik 5 x 20 cm, warna

Bahan
Keramik Artistik 5 x 20 cm 100.000 Bh
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh
1 m Pasang Dinding Keramik 10 x 20 cm

Bahan
Keramik 10 x 20 cm 50.000 Bh
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh

Bahan
Tenaga
Perkerja 0.6000 Oh
Mandor 0.0300 Oh
1 m Pasang Dinding Marmer

Bahan
Marmer 1.020 M2
Tenaga
Perkerja 0.7200 Oh
Mandor 0.0350 Oh
1 m Pasang Dinding Bata Klinker 5 x 5 x 24 cm

Bahan
Bata Pelapis Klinker 80.000 Bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Dinding Batu Paros

Bahan
Batu Paros 1.050 Bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Dinding Batu Tempel Hitam

Bahan
Batu Tempel Hitam 1.050 Bh
Tenaga
Perkerja 0.6200 Oh
Mandor 0.0300 Oh
1 m Pasang Lantai Vinyl Karet 30 x 30 cm KL I

Bahan
Vinyl Karet 30 x 30 cm KL I 11.050 Bh
Lem Vinyl 0.350 Kg
Tenaga
Perkerja 0.1500 Oh
Mandor 0.0075 Oh
1 m Pasang Lantai Vinyl Karet 30 x 30 cm KL II

Bahan
Vinyl Karet 30 x 30 cm KL II 11.050 Bh
Lem Vinyl 0.350 Kg
Tenaga
Perkerja 0.1500 Oh
Mandor 0.0075 Oh
1 m Pasang Lantai Vinyl Asbes 30 x 30 cm

Bahan
Vinyl Asbes 30 x 30 cm 11.050 Bh
Lem Vinyl 0.350 Kg
Tenaga
Perkerja 0.1500 Oh
Mandor 0.0075 Oh
1 m Pasang Lantai Vinyl Motif Kembang 30 x 30 cm

Bahan
Vinyl Motif Kembang ex DN 11.050 Bh
Lem Vinyl 0.350 Kg
Tenaga
Perkerja 0.1500 Oh
Mandor 0.0075 Oh
1 m Pasang Wall Covering lebar 50 cm

Bahan
Vinyl Wall Covering lebar 50 cm 1.100 m2
Lem 0.250 Kg
Tenaga
Perkerja 0.7500 Oh
Mandor 0.0085 Oh
1 m Floor Hardener Ferrovax

Bahan
Floor Hardener Ferrovax 3.000 Kg
Tenaga
Perkerja 0.1200 Oh
Mandor 0.0060 Oh
1 m Floor Hardener Mastercron

Bahan
Floor Hardener Ferrovax 5.000 Kg
Tenaga
Perkerja 0.1200 Oh
Mandor 0.0060 Oh
1 m Plint Kayu 2 x 10 cm
Bahan
Paku Skrup 3.5" 0.050 Kg
Tenaga
Perkerja 0.1200 Oh
Mandor 0.0060 Oh
VI PEKERJAAN PENGECATAN
1 m Mengikis / Mengerok Permukaan Cat Tembok Lama
Bahan
Soda Api 0.050 Kg
Tenaga
Perkerja 0.1500 Oh
Tukang Cat - Oh
Kepala Tukang - Oh
Mandor 0.0025 Oh
1 m Mencuci Bidang Permukaan Tembok yang Pernah dicat

Bahan
Sabun 0.050 Kg
Tenaga
Perkerja 0.1500 Oh
Tukang Cat - Oh
Kepala Tukang - Oh
Mandor 0.0025 Oh
1 m Mengerok Karat Cat Lama Permukaan Baja dengan Cara Manual

Bahan
Sabun 0.050 Kg
Tenaga
Perkerja 0.1500 Oh
Tukang Cat - Oh
Kepala Tukang - Oh
Mandor 0.0025 Oh
1 m Menyabun Permukaan Tembok Lama
Bahan
Sabun 0.050 Kg
Tenaga
Perkerja 0.1500 Oh
Tukang Cat - Oh
Kepala Tukang - Oh
Mandor 0.0025 Oh
1 m Mengerok Karat atau Cat Lama Permukaan Baja dgn Pancar Pasir ( Sanblasting ) dgn Tingkat K
Bahan
Pasir Silika 40.000 Kg
BBM 10.000 Ltr
Peralatan
Kompresor, Blasting Pot , Selang Dan Nozzle sewa / Hr
Tenaga
Perkerja 1.6000 Oh
Tukang Cat 1.600 Oh
Mandor 0.5000 Oh
1 m Mendempul dan Menggosok Kayu

Bahan
Dempul Jadi 0.080 Kg
Minyak Cat 0.020 Kg
Batu Apung 0.010 Kg
Tenaga
Perkerja 0.0400 Oh
Tukang Cat 0.040 Oh
Mandor 0.0025 Oh
1 m Mengecatan Bidang Kayu Lama

Bahan
Plamir 0.150 Kg
Cat Dasar 0.170 Kg
Cat Penutup 0.170 Kg
Tenaga
Perkerja 0.0700 Oh
Tukang Cat 0.075 Oh
Mandor 0.0025 Oh
1 m Mengecatan Bidang Kayu Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
Bahan
Cat Meni 0.200 Kg
Plamir 0.150 Kg
Cat Dasar 0.170 Kg
Cat Kayu glotek 0.260 Kg
Tenaga
Perkerja 0.0700 Oh
Tukang Cat 0.009 Oh
Mandor 0.0025 Oh
Bahan
Cat Meni 0.200 Kg
Plamir 0.150 Kg
Cat Dasar 0.170 Kg
Tenaga
Perkerja 0.0700 Oh
Tukang Cat 0.105 Oh
Mandor 0.0025 Oh
Bahan
Cat Meni 0.200 Kg
Plamir 0.150 Kg
Cat Dasar 0.170 Kg
Tenaga
Perkerja 0.0700 Oh
Tukang Cat 0.105 Oh
Mandor 0.0025 Oh
1 m Pelaburan Bidang Kayu dengan Teak Oil

Bahan
Teak Oil 0.360 Ltr
Tenaga
Perkerja 0.0400 Oh
Tukang Cat 0.063 Oh
Mandor 0.0025 Oh
1 m Pelaburan Bidang Kayu dengan Pelitur

Bahan
Pelitur 0.150 Ltr
Pelitur Jadi 0.372 Ltr
Ampelas 2.000 Lbr
Tenaga
Perkerja 0.0400 Oh
Tukang Cat 0.063 Oh
Mandor 0.0025 Oh
1 m Pelaburan Bidang Kayu dengan Cat Residu dan Ter

Bahan
Residu atau Ter 0.350 Ltr
Tenaga
Perkerja 0.1000 Oh
Tukang Cat - Oh
Kepala Tukang - Oh
Mandor 0.0060 Oh
1 m Pelaburan Bidang Kayu dengan Vernis

Bahan
Vernis 0.150 Ltr
Dempul 0.050 Kg
Ampelas 0.100 Lbr
Kuas 0.010 Bh
Tenaga
Perkerja 0.1600 Oh
Tukang Cat 0.160 Oh
Mandor 0.0025 Oh
1 m Pengecatan Tembok Baru ( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
Bahan
Plamir 0.100 Kg
Cat Dasar 0.100 Kg
Cat Tembok vinilex 0.260 Kg
Tenaga
Perkerja 0.0200 Oh
Tukang Cat 0.063 Oh
Mandor 0.0025 Oh
1 m Melabur Tembok dengan Kapur Sirih

Bahan
Ampelas 0.100 Lbr
Alang - alang 0.250 ikat
Perancah Kayu 0.002 m3
Kapur Sirih 0.150 Kg
Tenaga
Perkerja 0.1500 Oh
Tukang Cat 0.001 Oh
Mandor 0.0025 Oh
1 m Melabur Tembok Lama dengan Kapur Sirih ( untuk pemeliharaan )

Bahan
Kapur Sirih 0.300 Kg
Tenaga
Perkerja 0.0400 Oh
Tukang Cat 0.005 Oh
Mandor 0.0025 Oh
1 m Pemasangan Wall Paper

Bahan
Wall Paper 1.200 m3
Perekat 0.200 Kg
Tenaga
Perkerja 0.0200 Oh
Tukang Cat 0.200 Oh
Mandor 0.0025 Oh
1 m Pengecatan Permukaan Baja dengan Meni Besi

Bahan
Meni Besi 0.100 Kg
Kuas 0.010 Bh
Tenaga
Perkerja 0.0200 Oh
Tukang Cat 0.200 Oh
Mandor 0.0100 Oh
1 m Pengecatan Permukaan Baja dengan Meni Besi dan Perancah

Bahan
Meni Besi 0.100 Kg
Kuas 0.010 Bh
Tenaga
Perkerja 0.2500 Oh
Tukang Cat 0.225 Oh
Mandor 0.0075 Oh
1 m Pengecatan Permukaan Baja Lapis Seng ( Galbani ) secara Manual Sistem 4 Lapis Cat Konvens
Bahan
Meni ( Read Lead ) A 0.100 Kg
Meni ( Read Lead ) B 0.100 Kg
Alluminium C 0.040 Kg
Alluminium B 0.040 Kg
Pengencer 0.010 Ltr
Tenaga
Perkerja 0.0060 Oh
Tukang Cat 0.006 Oh
Mandor 0.0075 Oh
1 m Pengecatan Permukaan Baja Lapis Seng ( Galbani ) secara Manual Sistem 1 Lapis Cat Mutakhir
Bahan
Meni Besi 0.300 Kg
Tenaga
Perkerja 0.0060 Oh
Tukang Cat 0.060 Oh
Mandor 0.0060 Oh
1 m Pengecatan Permukaan Baja Lapis Seng ( Galbani ) secara Manual Sistem 3 Lapis Cat Konvens
Bahan
Cat Dasar 0.110 Kg
Cat Antara 0.170 Kg
Cat Penutup 0.080 Kg
Tenaga 0.360
Perkerja 0.5000 Oh
Tukang Cat 0.800 Oh
Mandor 0.2000 Oh
1 m Pengecatan Permukaan Baja Lapis Seng ( Galbani ) secara Semprot ( Airless Spray ) dgn Sistem
Bahan
Cat Dasar 0.300 Kg
Tenaga
Perkerja 0.4000 Oh
Tukang Cat 0.700 Oh
Mandor 0.2000 Oh
HARGA SAT matrial HARGA SAT upah JUMLAH matrial JUMLAH upah TOTAL harga
E F G=(CXE) H = (C X F ) I=(G+H)
0.00 38,691.56 38,691.56
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 65,734.00 Rp 13,146.80
Rp 55,798.00 Rp 22,319.20
Rp 75,671.00 Rp 1,513.42
Rp 85,607.00 Rp 1,712.14
0.00 38,691.56 38,691.56
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp 65,734.00 Rp 13,146.80
Rp 55,798.00 Rp 22,319.20
Rp 75,671.00 Rp 1,513.42
Rp 85,607.00 Rp 1,712.14
0.00 33,111.76 33,111.76
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp 65,734.00 13,147
Rp 55,798.00 16,739
Rp 75,671.00 1,513
Rp 85,607.00 1,712
0.00 13,337.95 13,337.95
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp 65,734.00 6,573
Rp 55,798.00 5,580
Rp 75,671.00 757
Rp 85,607.00 428
0.00 0.00 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - -
Rp - -
Rp - -
Rp - -
Rp - -
0.00 0.00 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - -
Rp - -
Rp - -
Rp - -
0.00 0.00 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - 0.00
Rp - -
Rp - -
Rp - -
Rp - -
0.00 5,500.00 5,500.00
27,500.00 2,750
55,000.00 2,750
547,485.00 116,050.00 663,535.00
8,800.00 11,000.00
1,815,000.00 337,590.00
34,100.00 10,230.00
1,100.00 19,800.00
215,000.00 6,450.00
275,000.00 13,750.00
60,500.00 90,750.00
42,900.00 57,915.00
38,500.00 77,000
27,500.00 27,500
44,000.00 8,800
55,000.00 2,750
2,331,670.00 79,750.00 2,411,420.00
1,540,000.00 286,440.00
34,100.00 10,230.00
2,035,000.00 2,035,000.00
38,500.00 77,000
55,000.00 2,750
17,600.00 116,050.00 133,650.00
13,200.00 13,200.00
17,600.00 4,400.00
38,500.00 77,000
27,500.00 27,500
44,000.00 8,800
55,000.00 2,750
55,280.00 30,250.00 85,530.00
209,000.00 31,350.00
242,000.00 21,780.00
215,000.00 2,150.00
27,500.00 27,500
55,000.00 2,750
0.00 201,657.50 201,657.50
27,500.00 183,343
55,000.00 18,315
0.00 185,157.50 185,157.50
27,500.00 183,343
55,000.00 1,815
0.00 13,200.00 13,200.00
27,500.00 11,000
33,000.00 -
44,000.00 -
55,000.00 2,200
0.00 17,297.50 17,297.50
27,500.00 14,438
33,000.00 -
44,000.00 -
55,000.00 2,860
0.00 #VALUE! #VALUE!
27,500.00 20,213
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 4,015
27,500.00 17,188
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 3,410
27,500.00 34,375
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 6,875

27,500.00 22,633
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 4,565
27,500.00 1,375
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 275
27,500.00 5,280
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 2,750
27,500.00 5,280
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 1,045
27,500.00 13,750
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 2,750
105,600.00 #VALUE! #VALUE!
88,000.00 105,600.00
27,500.00 8,250
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 550
19,800.00 #VALUE! #VALUE!
16,500.00 19,800.00
27,500.00 4,125
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 825
1,231,009.50 44,275.00 1,275,284.50
35,750.00 572.00
215,000.00 17,200.00
275,000.00 34,375.00
1,100.00 53,900.00
16,000.00 552,000.00
21,450.00 15,015.00
2,035,000.00 549,450.00
34,100.00 4,092.00
4,950.00 445.50
19,800.00 3,960.00
27,500.00 22,000
35,750.00 17,875
44,000.00 2,200
55,000.00 2,200
710,460.00 69,465.00 779,925.00
192,500.00 211,750.00
1,100.00 431,200.00
215,000.00 67,510.00
27,500.00 41,250
35,750.00 21,450
44,000.00 2,640
55,000.00 4,125
478,310.00 69,468.40 547,778.40

192,500.00 211,750.00
1,100.00 149,600.00
215,000.00 116,960.00 3
27,500.00 41,250
35,750.00 21,450
44,000.00 2,640
55,000.00 4,125
140,510.00 27,555.00 168,065.00
605.00 84,700.00
1,100.00 36,245.00
215,000.00 19,565.00
27,500.00 17,875
35,750.00 7,150
44,000.00 880
55,000.00 1,650
131,050.00 27,555.00 158,605.00
605.00 84,700.00
1,100.00 24,420.00
215,000.00 21,930.00
27,500.00 17,875
35,750.00 7,150
44,000.00 880
55,000.00 1,650
66,757.00 13,640.00 80,397.00
605.00 42,350.00
1,100.00 15,807.00 0.35925
215,000.00 8,600.00
27,500.00 8,800
35,750.00 3,575
44,000.00 440
55,000.00 825
62,673.00 13,640.00 76,313.00
605.00 42,350.00
1,100.00 10,648.00 0.242
215,000.00 9,675.00
27,500.00 8,800
35,750.00 3,575
44,000.00 440
55,000.00 825
11,213.00 12,072.50 23,285.50
1,100.00 7,128.00
215,000.00 4,085.00
27,500.00 5,500
35,750.00 5,363
44,000.00 660
55,000.00 550
9,482.00 12,072.50 21,554.50
1,100.00 4,752.00 0.108

215,000.00 4,730.00
27,500.00 5,500
35,750.00 5,363
44,000.00 660
55,000.00 550
8,075.00 12,072.50 20,147.50
1,100.00 4,752.00
176,000.00 528.00
215,000.00 2,795.00
27,500.00 5,500
35,750.00 5,363
44,000.00 660
55,000.00 550
6,090.00 12,072.50 18,162.50
1,100.00 2,024.00
176,000.00 1,056.00
215,000.00 3,010.00
27,500.00 5,500
35,750.00 5,363
44,000.00 660
55,000.00 550
8,265.00 12,072.50 20,337.50
1,100.00 3,300.00
176,000.00 880.00
215,000.00 4,085.00
27,500.00 5,500
35,750.00 5,363
44,000.00 660
55,000.00 550
3,529.89 12,072.50 15,602.39
1,210.00 10.89
176,000.00 1,584.00
215,000.00 1,935.00
27,500.00 5,500
35,750.00 5,363
44,000.00 660
55,000.00 550
4,465.47 12,072.50 16,537.97
1,210.00 8.47
176,000.00 1,232.00
215,000.00 3,225.00
27,500.00 5,500
35,750.00 5,363
44,000.00 660
55,000.00 550
20,653.00 15,592.50 36,245.50
1,100.00 15,708.00
215,000.00 4,945.00
27,500.00 6,875
35,750.00 7,150
44,000.00 880
55,000.00 688
17,470.00 15,592.50 33,062.50
1,100.00 11,880.00
215,000.00 5,590.00
27,500.00 6,875
35,750.00 7,150
44,000.00 880
55,000.00 688
15,568.00 15,592.50 31,160.50
1,100.00 9,548.00
215,000.00 6,020.00
27,500.00 6,875
35,750.00 7,150
44,000.00 880
55,000.00 688
14,039.00 15,592.50 29,631.50
1,100.00 8,019.00
215,000.00 6,020.00
27,500.00 6,875
35,750.00 7,150
44,000.00 880
55,000.00 688
13,314.00 15,592.50 28,906.50
1,100.00 6,864.00
215,000.00 6,450.00
27,500.00 6,875
35,750.00 7,150
44,000.00 880
55,000.00 688
5,464.89 15,592.50 21,057.39
1,210.00 10.89
176,000.00 1,584.00
215,000.00 3,870.00
27,500.00 6,875
35,750.00 7,150
44,000.00 880
55,000.00 688
19,845.00 16,995.00 36,840.00
1,100.00 17,050.00
215,000.00 2,795.00
27,500.00 8,250
35,750.00 7,150
44,000.00 880
55,000.00 715
20,450.00 16,995.00 37,445.00
1,100.00 12,925.00
215,000.00 7,525.00
27,500.00 8,250
35,750.00 7,150
44,000.00 880
55,000.00 715
18,598.00 16,995.00 35,593.00
1,100.00 10,428.00
215,000.00 8,170.00
27,500.00 8,250
35,750.00 7,150
44,000.00 880
55,000.00 715
17,119.00 16,995.00 34,114.00
1,100.00 8,734.00
215,000.00 8,385.00
27,500.00 8,250
35,750.00 7,150
44,000.00 880
55,000.00 715
28,040.00 19,662.50 47,702.50
1,100.00 20,515.00
215,000.00 7,525.00
27,500.00 8,800
35,750.00 8,938
44,000.00 1,100
55,000.00 825
23,950.00 19,662.50 43,612.50
1,100.00 15,565.00
215,000.00 8,385.00
27,500.00 8,800
35,750.00 8,938
44,000.00 1,100
55,000.00 825
21,548.00 19,662.50 41,210.50

1,100.00 12,518.00
215,000.00 9,030.00
27,500.00 8,800
35,750.00 8,938
44,000.00 1,100
55,000.00 825
18,684.00 19,662.50 38,346.50
1,100.00 9,009.00
215,000.00 9,675.00
27,500.00 8,800
35,750.00 8,938
44,000.00 1,100
55,000.00 825
12,292.00 7,375.50 19,667.50
1,100.00 7,777.00
215,000.00 4,515.00
27,500.00 4,125
35,750.00 2,503
44,000.00 308
55,000.00 440
11,182.00 7,375.50 18,557.50
1,100.00 6,237.00
215,000.00 4,945.00
27,500.00 4,125
35,750.00 2,503
44,000.00 308
55,000.00 440
14,100.00 15,895.00 29,995.00
1,100.00 10,230.00
215,000.00 3,870.00
27,500.00 7,150
35,750.00 7,150
44,000.00 880
55,000.00 715
12,292.00 15,895.00 28,187.00
1,100.00 7,777.00
215,000.00 4,515.00
27,500.00 7,150
35,750.00 7,150
44,000.00 880
55,000.00 715
980.00 4,708.00 5,688.00
1,100.00 550.00
215,000.00 430.00
27,500.00 1,568
35,750.00 1,359
44,000.00 1,672
55,000.00 110
330,190.08 2,453.00 332,643.08
1,320.00 190.08
22,000.00 330,000.00
27,500.00 1,375
35,750.00 715
44,000.00 88
55,000.00 275
202,980.80 21,780.00 224,760.80
1,320.00 580.80
17,600.00 202,400.00
27,500.00 12,375
35,750.00 7,150
44,000.00 880
55,000.00 1,375
8,192.00 11,715.00 19,907.00
1,100.00 4,752.00
215,000.00 3,440.00
27,500.00 6,875
35,750.00 3,575
44,000.00 440
55,000.00 825
8,192.00 7,375.50 15,567.50
1,100.00 4,752.00
215,000.00 3,440.00
27,500.00 4,125
35,750.00 2,503
44,000.00 308
55,000.00 440
59,260.00 17,105.00 76,365.00
1,100.00 550.00
19,800.00 57,420.00
215,000.00 1,290.00
27,500.00 8,250
35,750.00 7,150
44,000.00 880
55,000.00 825
14,390.00 12,519.38 26,909.38
1,100.00 8,800.00
215,000.00 5,590.00
27,500.00 6,188 0.00

35,750.00 5,452 0.00
44,000.00 440 0.00
55,000.00 440 0.00
11,960.00 12,519.38 24,479.38
1,100.00 5,940.00
215,000.00 6,020.00
27,500.00 6,188 0.00

35,750.00 5,452 0.00
44,000.00 440 0.00
55,000.00 440 0.00
30,250,000.00 1,039,500.00 31,289,500.00
27,500,000.00 30,250,000.00
27,500.00 165,000
38,500.00 770,000
44,000.00 88,000
55,000.00 16,500
2,178,000.00 962,500.00 3,140,500.00
1,815,000.00 2,178,000.00
27,500.00 165,000
38,500.00 693,000
44,000.00 88,000
55,000.00 16,500
2,442,000.00 962,500.00 3,404,500.00
2,035,000.00 2,442,000.00
27,500.00 165,000
38,500.00 693,000
44,000.00 88,000
55,000.00 16,500
74,965.00 55,660.00 130,625.00
2,035,000.00 73,260.00
34,100.00 1,705.00
27,500.00 9,625
38,500.00 40,425
44,000.00 4,620
55,000.00 990
74,965.00 55,660.00 130,625.00
2,035,000.00 73,260.00
34,100.00 1,705.00
27,500.00 9,625
38,500.00 40,425
44,000.00 4,620
55,000.00 990
1,375,000.00 137,500.00 1,512,500.00
27,500,000.00 1,375,000.00
27,500.00 27,500
38,500.00 96,250
44,000.00 11,000
55,000.00 2,750
81,400.00 137,500.00 218,900.00
2,035,000.00 81,400.00
27,500.00 27,500
38,500.00 96,250
44,000.00 11,000
55,000.00 2,750
962,500.00 110,000.00 1,072,500.00
27,500,000.00 962,500.00
27,500.00 22,000
38,500.00 77,000
44,000.00 8,800
55,000.00 2,200
71,225.00 110,000.00 181,225.00
2,035,000.00 71,225.00
27,500.00 22,000
38,500.00 77,000
44,000.00 8,800
55,000.00 2,200
71,225.00 110,000.00 181,225.00
2,035,000.00 71,225.00
27,500.00 22,000
38,500.00 77,000
44,000.00 8,800
55,000.00 2,200
130,240.00 172,700.00 302,940.00
2,035,000.00 130,240.00
27,500.00 27,500
38,500.00 115,500
44,000.00 13,200
55,000.00 16,500
130,240.00 183,700.00 313,940.00
2,035,000.00 130,240.00
27,500.00 27,500
38,500.00 115,500
44,000.00 13,200
55,000.00 27,500
585,893.00 103,950.00 689,843.00

27,500,000.00 539,000.00
34,100.00 1,023.00
9,900.00 2,970.00
42,900.00 42,900.00
27,500.00 16,500
38,500.00 77,000
44,000.00 8,800
55,000.00 1,650
585,893.00 103,950.00 689,843.00
27,500,000.00 539,000.00
34,100.00 1,023.00
9,900.00 2,970.00
42,900.00 42,900.00
27,500.00 16,500
38,500.00 77,000
44,000.00 8,800
55,000.00 1,650
1,655,115.00 100,925.00 1,756,040.00
27,500,000.00 1,650,000.00
34,100.00 5,115.00
27,500.00 13,750
38,500.00 77,000
44,000.00 8,800
55,000.00 1,375
1,655,115.00 100,925.00 1,756,040.00
27,500,000.00 1,650,000.00
34,100.00 5,115.00
27,500.00 13,750
38,500.00 77,000
44,000.00 8,800
55,000.00 1,375
86,779.00 103,950.00 190,729.00
2,035,000.00 39,886.00
34,100.00 1,023.00
9,900.00 2,970.00
42,900.00 42,900.00
27,500.00 16,500
38,500.00 77,000
44,000.00 8,800
55,000.00 1,650
595,100.00 103,950.00 699,050.00
27,500,000.00 539,000.00
34,100.00 10,230.00
9,900.00 2,970.00
42,900.00 42,900.00
27,500.00 16,500
38,500.00 77,000
44,000.00 8,800
55,000.00 1,650
595,100.00 103,950.00 699,050.00
27,500,000.00 539,000.00
34,100.00 10,230.00
9,900.00 2,970.00
42,900.00 42,900.00
27,500.00 16,500
38,500.00 77,000
44,000.00 8,800
55,000.00 1,650
633,050.00 131,450.00 764,500.00
27,500,000.00 539,000.00
34,100.00 10,230.00
9,900.00 7,920.00
42,900.00 42,900.00
66,000.00 33,000.00
27,500.00 22,000
38,500.00 96,250
44,000.00 11,000
55,000.00 2,200
133,936.00 131,450.00 265,386.00
2,035,000.00 39,886.00
34,100.00 10,230.00
9,900.00 7,920.00
42,900.00 42,900.00
66,000.00 33,000.00
27,500.00 22,000
38,500.00 96,250
44,000.00 11,000
55,000.00 2,200
633,050.00 131,450.00 764,500.00
27,500,000.00 539,000.00
34,100.00 10,230.00
9,900.00 7,920.00
42,900.00 42,900.00
66,000.00 33,000.00
27,500.00 22,000
38,500.00 96,250
44,000.00 11,000
55,000.00 2,200
611,600.00 131,450.00 743,050.00
27,500,000.00 539,000.00
34,100.00 10,230.00
9,900.00 7,920.00
42,900.00 21,450.00
66,000.00 33,000.00
27,500.00 22,000
38,500.00 96,250
44,000.00 11,000
55,000.00 2,200
670,010.00 141,790.00 811,800.00
27,500,000.00 539,000.00
34,100.00 10,230.00
9,900.00 11,880.00
42,900.00 42,900.00
66,000.00 66,000.00
27,500.00 27,500
38,500.00 100,100
44,000.00 11,440
55,000.00 2,750
170,896.00 141,790.00 312,686.00
2,035,000.00 39,886.00
34,100.00 10,230.00
9,900.00 11,880.00
42,900.00 42,900.00
66,000.00 66,000.00
27,500.00 27,500
38,500.00 100,100
44,000.00 11,440
55,000.00 2,750
30,450,530.00 635,800.00 31,086,330.00
27,500,000.00 30,250,000.00
11,550.00 173,250.00
34,100.00 27,280.00
27,500.00 110,000
38,500.00 462,000
44,000.00 52,800
55,000.00 11,000
2,015,530.00 635,800.00 2,651,330.00
1,650,000.00 1,815,000.00
11,550.00 173,250.00
34,100.00 27,280.00
27,500.00 110,000
38,500.00 462,000
44,000.00 52,800
55,000.00 11,000
1,960,530.00 635,800.00 2,596,330.00
1,600,000.00 1,760,000.00
11,550.00 173,250.00
34,100.00 27,280.00
27,500.00 110,000
38,500.00 462,000
44,000.00 52,800
55,000.00 11,000
1,834,030.00 635,800.00 2,469,830.00
1,485,000.00 1,633,500.00
11,550.00 173,250.00
34,100.00 27,280.00
27,500.00 110,000
38,500.00 462,000
44,000.00 52,800
55,000.00 11,000
24,915.00 7,315.00 32,230.00
1,650,000.00 19,800.00
34,100.00 5,115.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 275
24,315.00 7,315.00 31,630.00
1,600,000.00 19,200.00
34,100.00 5,115.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 275
390,115.00 7,315.00 397,430.00
27,500,000.00 385,000.00
34,100.00 5,115.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 275
28,215.00 7,315.00 35,530.00
1,650,000.00 23,100.00
34,100.00 5,115.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 275
27,515.00 7,315.00 34,830.00
1,600,000.00 22,400.00
34,100.00 5,115.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 275
279,070.00 8,778.00 287,848.00

1,650,000.00 272,250.00
34,100.00 6,820.00
27,500.00 3,300
38,500.00 4,620
44,000.00 528
55,000.00 330
279,070.00 8,778.00 287,848.00
1,650,000.00 272,250.00
34,100.00 6,820.00
27,500.00 3,300
38,500.00 4,620
44,000.00 528
55,000.00 330
333,410.00 18,975.00 352,385.00
27,500,000.00 330,000.00
34,100.00 3,410.00
27,500.00 4,125
38,500.00 9,625
44,000.00 1,100
55,000.00 4,125
16,357.00 11,825.00 28,182.00
2,035,000.00 14,652.00
34,100.00 1,705.00
27,500.00 2,750
38,500.00 7,700
44,000.00 1,100
55,000.00 275
23,210.00 18,975.00 42,185.00
1,650,000.00 19,800.00
34,100.00 3,410.00
27,500.00 4,125
38,500.00 9,625
44,000.00 1,100
55,000.00 4,125
23,210.00 18,975.00 42,185.00
1,650,000.00 19,800.00
34,100.00 3,410.00
27,500.00 4,125
38,500.00 9,625
44,000.00 1,100
55,000.00 4,125
637,615.00 18,920.00 656,535.00
27,500,000.00 632,500.00
34,100.00 5,115.00
27,500.00 5,500
38,500.00 11,550
44,000.00 1,320
55,000.00 550
43,065.00 18,920.00 61,985.00
1,650,000.00 37,950.00
34,100.00 5,115.00
27,500.00 5,500
38,500.00 11,550
44,000.00 1,320
55,000.00 550
41,915.00 18,920.00 60,835.00
1,600,000.00 36,800.00
34,100.00 5,115.00
27,500.00 5,500
38,500.00 11,550
44,000.00 1,320
55,000.00 550
749,320.00 22,577.50 771,897.50
27,500,000.00 742,500.00
34,100.00 6,820.00
27,500.00 6,875
38,500.00 13,475
44,000.00 1,540
55,000.00 688
51,370.00 22,577.50 73,947.50
1,650,000.00 44,550.00
34,100.00 6,820.00
27,500.00 6,875
38,500.00 13,475
44,000.00 1,540
55,000.00 688
50,020.00 22,577.50 72,597.50
1,600,000.00 43,200.00
34,100.00 6,820.00
27,500.00 6,875
38,500.00 13,475
44,000.00 1,540
55,000.00 688
199,705.00 11,825.00 211,530.00
27,500,000.00 198,000.00
34,100.00 1,705.00
27,500.00 2,750
38,500.00 7,700
44,000.00 1,100
55,000.00 275
16,357.00 11,825.00 28,182.00
2,035,000.00 14,652.00
34,100.00 1,705.00
27,500.00 2,750
38,500.00 7,700
44,000.00 1,100
55,000.00 275
304,205.00 12,738.00 316,943.00
27,500,000.00 302,500.00
34,100.00 1,705.00
27,500.00 3,025
38,500.00 8,470
44,000.00 968
55,000.00 275
24,090.00 12,738.00 36,828.00
2,035,000.00 22,385.00
34,100.00 1,705.00
27,500.00 3,025
38,500.00 8,470
44,000.00 968
55,000.00 275
31,553.50 18,975.00 50,528.50
2,035,000.00 29,507.50
34,100.00 2,046.00
27,500.00 4,125
38,500.00 9,625
44,000.00 1,100
55,000.00 4,125
19,547.00 9,790.00 29,337.00
2,035,000.00 17,501.00
34,100.00 2,046.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 2,750
19,954.00 9,790.00 29,744.00
2,035,000.00 17,908.00
34,100.00 2,046.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 2,750
49,830.00 27,555.00 77,385.00
1,650,000.00 32,175.00
2,035,000.00 14,245.00
34,100.00 3,410.00
27,500.00 4,125
38,500.00 17,325
44,000.00 1,980
55,000.00 4,125
48,855.00 27,555.00 76,410.00
1,600,000.00 31,200.00
2,035,000.00 14,245.00
34,100.00 3,410.00
27,500.00 4,125
38,500.00 17,325
44,000.00 1,980
55,000.00 4,125
49,830.00 27,555.00 77,385.00
1,650,000.00 32,175.00
2,035,000.00 14,245.00
34,100.00 3,410.00
27,500.00 4,125
38,500.00 17,325
44,000.00 1,980
55,000.00 4,125
49,830.00 27,555.00 77,385.00
1,650,000.00 32,175.00
2,035,000.00 14,245.00
34,100.00 3,410.00
27,500.00 4,125
38,500.00 17,325
44,000.00 1,980
55,000.00 4,125
98,274.00 31,790.00 130,064.00
1,650,000.00 32,175.00
2,035,000.00 14,245.00
34,100.00 3,410.00
9,900.00 5,544.00
42,900.00 42,900.00
27,500.00 5,500
38,500.00 23,100
44,000.00 2,640
55,000.00 550
201,025.00 95,370.00 296,395.00
27,500,000.00 192,500.00
34,100.00 3,410.00
34,100.00 5,115.00
27,500.00 16,500
38,500.00 69,300
44,000.00 7,920
55,000.00 1,650
18,865.00 3,976.50 22,841.50
42,900.00 17,160.00
34,100.00 1,705.00
27,500.00 688
38,500.00 2,888
44,000.00 330
55,000.00 72
18,480.00 1,529.00 20,009.00
17,600.00 18,480.00
27,500.00 578
38,500.00 809
44,000.00 88
55,000.00 55
28,690.00 32,758.00 61,448.00
1,100.00 11,000.00
215,000.00 5,590.00
275,000.00 12,100.00
27,500.00 31,625
35,750.00 715
44,000.00 88
55,000.00 330
590,850.00 59,812.50 650,662.50
1,100.00 239,800.00
215,000.00 111,800.00
275,000.00 239,250.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
576,250.00 59,812.50 636,062.50
1,100.00 216,700.00
215,000.00 101,050.00
275,000.00 258,500.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
552,100.00 59,812.50 611,912.50
1,100.00 190,300.00
215,000.00 122,550.00
275,000.00 239,250.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
581,500.00 59,812.50 641,312.50
1,100.00 255,200.00
215,000.00 111,800.00
275,000.00 214,500.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
652,250.00 59,812.50 712,062.50
1,100.00 308,000.00
215,000.00 96,750.00
275,000.00 247,500.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
700,100.00 59,812.50 759,912.50
1,100.00 387,200.00
215,000.00 120,400.00
275,000.00 192,500.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
631,500.00 59,812.50 691,312.50
1,100.00 392,700.00
215,000.00 90,300.00
275,000.00 148,500.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
740,150.00 59,812.50 799,962.50
1,100.00 424,600.00
215,000.00 101,050.00
275,000.00 214,500.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
809,950.00 59,812.50 869,762.50

1,100.00 526,900.00
215,000.00 79,550.00
275,000.00 203,500.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
828,892.00 59,812.50 888,704.50
1,100.00 526,900.00
215,000.00 79,550.00
275,000.00 203,500.00
7,700.00 18,942.00
27,500.00 45,375
35,750.00 8,938
44,000.00 1,100
55,000.00 4,400
708,450.00 124,052.50 832,502.50
1,100.00 369,600.00
215,000.00 116,100.00
275,000.00 222,750.00
27,500.00 55,000
35,750.00 12,513
44,000.00 1,540
55,000.00 55,000
676,900.00 124,052.50 800,952.50
1,100.00 320,100.00
215,000.00 101,050.00
275,000.00 255,750.00
27,500.00 55,000
35,750.00 12,513
44,000.00 1,540
55,000.00 55,000
740,300.00 124,052.50 864,352.50
1,100.00 403,700.00
215,000.00 94,600.00
275,000.00 242,000.00
27,500.00 55,000
35,750.00 12,513
44,000.00 1,540
55,000.00 55,000
763,200.00 124,052.50 887,252.50
1,100.00 440,000.00
215,000.00 103,200.00
275,000.00 220,000.00
27,500.00 55,000
35,750.00 12,513
44,000.00 1,540
55,000.00 55,000
931,300.00 124,052.50 1,055,352.50
1,100.00 676,500.00
215,000.00 111,800.00
275,000.00 143,000.00
27,500.00 55,000
35,750.00 12,513
44,000.00 1,540
55,000.00 55,000
769,140.00 124,052.50 893,192.50
1,100.00 440,000.00
215,000.00 103,200.00
275,000.00 220,000.00
4,950.00 5,940.00
27,500.00 55,000
35,750.00 12,513
44,000.00 1,540
55,000.00 55,000
36,960.00 2,689.50 39,649.50
35,200.00 36,960.00
27,500.00 1,375
35,750.00 1,073
44,000.00 132
55,000.00 110
40,425.00 2,711.50 43,136.50
38,500.00 40,425.00
27,500.00 1,375
35,750.00 1,073
44,000.00 154
55,000.00 110
42,735.00 27,802.50 70,537.50
40,700.00 42,735.00
27,500.00 15,125
35,750.00 12,513
55,000.00 165
47,355.00 27,802.50 75,157.50
45,100.00 47,355.00
27,500.00 15,125
35,750.00 12,513
55,000.00 165
53,130.00 27,802.50 80,932.50
50,600.00 53,130.00
27,500.00 15,125
35,750.00 12,513
55,000.00 165
75,075.00 27,802.50 102,877.50
71,500.00 75,075.00
27,500.00 15,125
35,750.00 12,513
55,000.00 165
17,646.75 490.05 18,136.80
16,500.00 17,325.00
21,450.00 321.75
27,500.00 193
35,750.00 250
44,000.00 31
55,000.00 17
17,539.50 354.75 17,894.25
16,500.00 17,325.00
21,450.00 214.50
27,500.00 138
35,750.00 179
44,000.00 22
55,000.00 17
39,707.25 1,773.75 41,481.00
22,000.00 22,440.00
21,450.00 17,267.25
27,500.00 688
35,750.00 894
44,000.00 110
55,000.00 83
108,955.00 22,737.00 131,692.00
1,540,000.00 61,600.00
34,100.00 13,640.00
4,950.00 990.00
49,500.00 17,325.00
7,700.00 15,400.00
27,500.00 8,250
38,500.00 12,705
44,000.00 1,452
55,000.00 330
196,537.00 21,560.00 218,097.00
2,035,000.00 179,487.00
34,100.00 17,050.00
27,500.00 4,125
38,500.00 7,700
44,000.00 8,800
55,000.00 935
72,325.00 19,679.00 92,004.00
1,540,000.00 61,600.00
34,100.00 10,230.00
4,950.00 495.00
27,500.00 8,250
38,500.00 10,010
44,000.00 1,144
55,000.00 275
72,325.00 19,679.00 92,004.00
1,540,000.00 61,600.00
34,100.00 10,230.00
4,950.00 495.00
27,500.00 8,250
38,500.00 10,010
44,000.00 1,144
55,000.00 275
132,955.00 22,737.00 155,692.00
1,540,000.00 61,600.00
34,100.00 13,640.00
4,950.00 990.00
1,600,000.00 24,000.00
49,500.00 17,325.00
7,700.00 15,400.00
27,500.00 8,250
38,500.00 12,705
44,000.00 1,452
55,000.00 330
137,755.00 23,287.00 161,042.00
1,540,000.00 61,600.00
34,100.00 13,640.00
4,950.00 990.00
1,600,000.00 28,800.00
49,500.00 17,325.00
7,700.00 15,400.00
27,500.00 8,800
38,500.00 12,705
44,000.00 1,452
55,000.00 330
163,755.00 22,379.50 186,134.50
1,540,000.00 61,600.00
34,100.00 13,640.00
4,950.00 990.00
1,600,000.00 24,000.00
49,500.00 17,325.00
7,700.00 46,200.00
27,500.00 8,800
35,750.00 11,798
44,000.00 1,452
55,000.00 330
449,755.00 23,287.00 473,042.00
1,540,000.00 61,600.00
34,100.00 13,640.00
4,950.00 990.00
1,600,000.00 24,000.00
49,500.00 17,325.00
7,700.00 46,200.00
71,500.00 286,000.00
27,500.00 8,800
38,500.00 12,705
44,000.00 1,452
55,000.00 330
117,307.50 23,287.00 140,594.50
1,540,000.00 46,200.00
34,100.00 13,640.00
4,950.00 742.50
1,600,000.00 24,000.00
49,500.00 17,325.00
7,700.00 15,400.00
27,500.00 8,800
38,500.00 12,705
44,000.00 1,452
55,000.00 330
3,490,992.50 217,195.00 3,708,187.50
1,540,000.00 308,000.00
34,100.00 51,150.00
4,950.00 1,980.00
16,000.00 2,400,000.00
21,450.00 48,262.50
1,100.00 355,300.00
215,000.00 111,800.00
275,000.00 214,500.00
27,500.00 107,250
35,750.00 12,513
38,500.00 40,040
35,750.00 37,538
44,000.00 10,780
55,000.00 9,075
4,432,920.00 279,911.50 4,712,831.50
1,540,000.00 415,800.00
34,100.00 68,200.00
4,950.00 2,970.00
16,000.00 3,200,000.00
21,450.00 64,350.00
1,100.00 355,300.00 6.46
215,000.00 111,800.00
275,000.00 214,500.00
27,500.00 133,375
35,750.00 12,513
38,500.00 60,060
35,750.00 50,050
44,000.00 14,564
55,000.00 9,350
6,961,925.00 454,217.50 7,416,142.50
1,540,000.00 616,000.00
34,100.00 136,400.00
4,950.00 9,900.00
16,000.00 4,800,000.00
21,450.00 96,525.00
1,100.00 355,300.00
215,000.00 111,800.00
275,000.00 214,500.00
1,815,000.00 272,250.00
49,500.00 173,250.00
8,800.00 176,000.00
27,500.00 200,750
35,750.00 12,513
38,500.00 127,050
35,750.00 75,075
44,000.00 25,080
55,000.00 13,750
5,089,290.00 365,722.50 5,455,012.50
1,540,000.00 492,800.00
34,100.00 109,120.00
4,950.00 7,920.00
16,000.00 3,200,000.00
21,450.00 64,350.00
1,100.00 355,300.00
215,000.00 111,800.00
275,000.00 214,500.00
1,815,000.00 254,100.00
49,500.00 138,600.00
8,800.00 140,800.00
27,500.00 163,900
35,750.00 12,513
38,500.00 107,800
35,750.00 50,050
44,000.00 20,020
55,000.00 11,440
4,377,702.50 346,005.00 4,723,707.50
1,540,000.00 492,800.00
34,100.00 109,120.00
4,950.00 7,920.00
16,000.00 2,400,000.00
21,450.00 48,262.50
1,100.00 355,300.00
215,000.00 111,800.00
275,000.00 214,500.00
1,815,000.00 217,800.00
49,500.00 138,600.00
8,800.00 281,600.00
27,500.00 159,500
35,750.00 12,513
38,500.00 107,800
35,750.00 37,538
44,000.00 18,480
55,000.00 10,175
4,256,702.50 333,905.00 4,590,607.50
1,540,000.00 369,600.00
34,100.00 109,120.00
4,950.00 7,920.00
16,000.00 2,400,000.00
21,450.00 48,262.50
1,100.00 355,300.00
215,000.00 111,800.00
275,000.00 214,500.00
1,815,000.00 290,400.00
49,500.00 138,600.00
8,800.00 211,200.00
27,500.00 154,000
35,750.00 12,513
38,500.00 101,640
35,750.00 37,538
44,000.00 17,600
55,000.00 10,615
4,876,715.00 334,042.50 5,210,757.50
1,540,000.00 385,000.00
34,100.00 102,300.00
4,950.00 5,940.00
16,000.00 3,200,000.00
21,450.00 64,350.00
1,100.00 355,300.00
215,000.00 111,800.00
275,000.00 214,500.00
1,815,000.00 190,575.00
49,500.00 123,750.00
8,800.00 123,200.00
27,500.00 154,000
35,750.00 12,513
38,500.00 88,550
35,750.00 50,050
44,000.00 17,820
55,000.00 11,110
69,238.50 4,279.00 73,517.50
1,540,000.00 3,080.00
34,100.00 341.00
16,000.00 48,000.00
21,450.00 9,652.50
1,100.00 4,400.00
215,000.00 1,290.00
275,000.00 2,475.00
27,500.00 1,650
35,750.00 715
38,500.00 770
35,750.00 715
44,000.00 264
55,000.00 165
79,087.50 17,712.75 96,800.25
495,000.00 1,485.00
34,100.00 6,820.00
16,000.00 57,600.00
21,450.00 1,072.50
1,100.00 6,050.00
215,000.00 1,935.00
275,000.00 4,125.00
27,500.00 2,750
35,750.00 11,798
38,500.00 1,271
35,750.00 1,180
44,000.00 440
55,000.00 275
41,250.00 7,804.50 49,054.50

1,650.00 41,250.00
27,500.00 4,125
38,500.00 2,888
44,000.00 352
55,000.00 440
126,500.00 7,804.50 134,304.50
5,060.00 126,500.00
27,500.00 4,125
38,500.00 2,888
44,000.00 352
55,000.00 440
29,040.00 7,139.00 36,179.00
2,420.00 29,040.00
27,500.00 4,125
38,500.00 2,310
44,000.00 264
55,000.00 440
40,430.00 19,690.00 60,120.00
4,950.00 24,750.00
1,100.00 8,800.00
215,000.00 6,880.00
27,500.00 11,000
38,500.00 7,700
44,000.00 880
55,000.00 110
54,180.00 19,690.00 73,870.00
7,700.00 38,500.00
1,100.00 8,800.00
215,000.00 6,880.00
27,500.00 11,000
38,500.00 7,700
44,000.00 880
55,000.00 110
35,480.00 19,690.00 55,170.00
4,950.00 19,800.00
1,100.00 8,800.00
215,000.00 6,880.00
27,500.00 11,000
38,500.00 7,700
44,000.00 880
55,000.00 110
232,705.00 7,122.50 239,827.50
385,000.00 231,000.00
34,100.00 1,705.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
13,992.00 7,529.50 21,521.50
19,800.00 9,900.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,888
44,000.00 352
55,000.00 440
15,972.00 7,529.50 23,501.50
19,800.00 11,880.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,888
44,000.00 352
55,000.00 440
15,972.00 7,238.00 23,210.00
19,800.00 11,880.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,695
44,000.00 308
55,000.00 385
18,942.00 7,238.00 26,180.00
19,800.00 14,850.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,695
44,000.00 308
55,000.00 385
11,022.00 7,238.00 18,260.00
19,800.00 6,930.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,695
44,000.00 308
55,000.00 385
12,408.00 7,238.00 19,646.00
19,800.00 8,316.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,695
44,000.00 308
55,000.00 385
12,804.00 7,122.50 19,926.50
19,800.00 8,712.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
14,190.00 7,122.50 21,312.50
19,800.00 10,098.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
19,932.00 7,122.50 27,054.50
19,800.00 15,840.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
11,418.00 7,122.50 18,540.50
19,800.00 7,326.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
11,616.00 7,122.50 18,738.50
19,800.00 7,524.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
13,200.00 7,122.50 20,322.50
19,800.00 9,108.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
13,794.00 7,122.50 20,916.50
19,800.00 9,702.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
15,378.00 7,122.50 22,500.50
19,800.00 11,286.00
34,100.00 4,092.00
27,500.00 3,850
38,500.00 2,580
44,000.00 308
55,000.00 385
252,120.00 7,914.50 260,034.50

19,800.00 47,520.00
34,100.00 204,600.00
27,500.00 2,310
38,500.00 4,813
44,000.00 572
55,000.00 220
252,120.00 7,914.50 260,034.50
19,800.00 47,520.00
34,100.00 204,600.00
27,500.00 2,310
38,500.00 4,813
44,000.00 572
55,000.00 220
246,180.00 7,914.50 254,094.50
19,800.00 41,580.00
34,100.00 204,600.00
27,500.00 2,310
38,500.00 4,813
44,000.00 572
55,000.00 220
245,190.00 7,914.50 253,104.50
19,800.00 40,590.00
34,100.00 204,600.00
27,500.00 2,310
38,500.00 4,813
44,000.00 572
55,000.00 220
208,560.00 7,914.50 216,474.50
3,300.00 3,960.00
34,100.00 204,600.00
27,500.00 2,310
38,500.00 4,813
44,000.00 572
55,000.00 220
208,560.00 7,914.50 216,474.50
3,300.00 3,960.00
34,100.00 204,600.00
27,500.00 2,310
38,500.00 4,813
44,000.00 572
55,000.00 220
208,560.00 7,914.50 216,474.50
3,300.00 3,960.00
34,100.00 204,600.00
27,500.00 2,310
38,500.00 4,813
44,000.00 572
55,000.00 220
209,440.00 9,317.00 218,757.00
4,400.00 4,840.00
34,100.00 204,600.00
27,500.00 2,750
38,500.00 5,775
44,000.00 572
55,000.00 220
209,440.00 7,914.50 217,354.50
4,400.00 4,840.00
34,100.00 204,600.00
27,500.00 2,310
38,500.00 4,813
44,000.00 572
55,000.00 220
92,983.00 10,340.00 103,323.00
8,360.00 91,960.00
34,100.00 1,023.00
27,500.00 5,500
38,500.00 3,850
44,000.00 440
55,000.00 550
92,378.00 17,732.00 110,110.00
11,000.00 75,900.00
42,900.00 15,015.00
34,100.00 1,023.00
880.00 440.00
27,500.00 5,500
38,500.00 11,550
44,000.00 132
55,000.00 550
51,475.60 9,845.00 61,320.60
43,780.00 44,655.60
34,100.00 6,820.00
27,500.00 5,500
38,500.00 3,850
44,000.00 440
55,000.00 55
34,320.00 15,730.00 50,050.00
458.33 27,500.00
34,100.00 6,820.00
27,500.00 4,565
38,500.00 9,625
44,000.00 1,100
55,000.00 440
51,045.00 20,680.00 71,725.00
8,360.00 29,260.00
34,100.00 1,705.00
1,100.00 11,880.00
215,000.00 6,880.00
1,320.00 1,320.00
27,500.00 11,000
38,500.00 7,700
44,000.00 880
55,000.00 1,100
29,305.00 14,492.50 43,797.50
11,000.00 22,000.00
34,100.00 1,705.00
1,600,000.00 5,600.00
27,500.00 3,438
38,500.00 9,625
44,000.00 1,100
55,000.00 330
44,055.00 14,025.00 58,080.00
38,500.00 42,350.00
34,100.00 1,705.00
27,500.00 6,875
38,500.00 5,775
44,000.00 660
55,000.00 715
44,055.00 14,025.00 58,080.00
38,500.00 42,350.00
34,100.00 1,705.00
27,500.00 6,875
38,500.00 5,775
44,000.00 660
55,000.00 715
27,291.00 14,492.50 41,783.50
38,500.00 15,400.00
34,100.00 2,046.00
34,100.00 1,705.00
2,035,000.00 8,140.00
27,500.00 3,438
38,500.00 9,625
44,000.00 1,100
55,000.00 330
35,332.00 6,204.00 41,536.00
49,500.00 34,650.00
34,100.00 682.00
27,500.00 3,300
38,500.00 2,310
44,000.00 264
55,000.00 330
12,914.00 3,789.50 16,703.50
38,500.00 11,550.00
34,100.00 1,364.00
27,500.00 413
38,500.00 2,695
44,000.00 352
55,000.00 330
46,882.00 3,982.00 50,864.00

44,000.00 46,200.00
34,100.00 682.00
27,500.00 413
38,500.00 2,888
44,000.00 352
55,000.00 330
9,284.00 42,240.00 51,524.00
6,600.00 7,920.00
34,100.00 1,364.00
27,500.00 2,750
38,500.00 38,500
44,000.00 440
55,000.00 550
4,042.50 6,710.00 10,752.50
3,850.00 4,042.50
27,500.00 4,125
38,500.00 1,925
44,000.00 220
55,000.00 440
45,617.00 16,046.25 61,663.25
1,815,000.00 38,115.00
34,100.00 7,502.00
27,500.00 5,156 0.00

38,500.00 8,663 0.00
44,000.00 1,650 0.00
55,000.00 578 0.00
48,741.00 3,910.50 52,651.50
44,000.00 48,400.00
34,100.00 341.00
27,500.00 825
38,500.00 2,695
44,000.00 308
55,000.00 83
42,691.00 3,910.50 46,601.50
38,500.00 42,350.00
34,100.00 341.00
27,500.00 825
38,500.00 2,695
44,000.00 308
55,000.00 83
42,691.00 3,910.50 46,601.50
38,500.00 42,350.00
34,100.00 341.00
27,500.00 825
38,500.00 2,695
44,000.00 308
55,000.00 83
570,955.00 6,963.00 577,918.00
49,500.00 569,250.00
34,100.00 1,705.00
27,500.00 1,650
38,500.00 4,620
44,000.00 528
55,000.00 165
314,325.00 6,105.00 320,430.00
53,900.00 312,620.00
34,100.00 1,705.00
27,500.00 1,650
38,500.00 3,850
44,000.00 440
55,000.00 165
100,705.00 6,105.00 106,810.00
66,000.00 99,000.00
34,100.00 1,705.00
27,500.00 1,650
38,500.00 3,850
44,000.00 440
55,000.00 165
16,467.00 6,407.50 22,874.50
42,900.00 15,444.00
34,100.00 1,023.00
27,500.00 1,925
38,500.00 3,850
44,000.00 440
55,000.00 193
16,467.00 6,407.50 22,874.50
42,900.00 15,444.00
34,100.00 1,023.00
27,500.00 1,925
38,500.00 3,850
44,000.00 440
55,000.00 193
16,467.00 6,407.50 22,874.50
42,900.00 15,444.00
34,100.00 1,023.00
27,500.00 1,925
38,500.00 3,850
44,000.00 440
55,000.00 193
16,467.00 6,407.50 22,874.50
42,900.00 15,444.00
34,100.00 1,023.00
27,500.00 1,925
38,500.00 3,850
44,000.00 440
55,000.00 193
30,723.00 6,407.50 37,130.50
82,500.00 29,700.00
34,100.00 1,023.00
27,500.00 1,925
38,500.00 3,850
44,000.00 440
55,000.00 193
30,723.00 6,407.50 37,130.50
82,500.00 29,700.00
34,100.00 1,023.00
27,500.00 1,925
38,500.00 3,850
44,000.00 440
55,000.00 193
28,023.00 6,407.50 34,430.50
75,000.00 27,000.00
34,100.00 1,023.00
27,500.00 1,925
38,500.00 3,850
44,000.00 440
55,000.00 193
662,046.00 31,790.00 693,836.00
27,500,000.00 660,000.00
34,100.00 341.00
34,100.00 1,705.00
27,500.00 5,500
38,500.00 23,100
44,000.00 2,640
55,000.00 550
3,804.24 31,790.00 35,594.24
73,260.00 1,758.24
34,100.00 341.00
34,100.00 1,705.00
27,500.00 5,500
38,500.00 23,100
44,000.00 2,640
55,000.00 550
50,886.00 31,790.00 82,676.00
2,035,000.00 48,840.00
34,100.00 341.00
34,100.00 1,705.00
27,500.00 5,500
38,500.00 23,100
44,000.00 2,640
55,000.00 550
33,748.00 20,955.00 54,703.00
93,500.00 32,725.00
34,100.00 1,023.00
27,500.00 16,500
38,500.00 3,850
44,000.00 440
55,000.00 165
379,885.00 25,987.50 405,872.50
71,500.00 257,400.00
20,900.00 3,135.00
12,100.00 12,100.00
71,500.00 107,250.00
27,500.00 4,125
38,500.00 19,250
44,000.00 2,200
55,000.00 413
16,071.00 3,685.00 19,756.00
14,300.00 15,730.00
34,100.00 341.00
27,500.00 1,375
38,500.00 1,925
44,000.00 220
55,000.00 165
55,577.00 25,327.50 80,904.50
1,600,000.00 36,800.00
34,100.00 2,046.00
42,900.00 16,731.00
27,500.00 7,425
38,500.00 15,400
44,000.00 1,760
55,000.00 743
angka Borneo 43,026.00 19,173.00 62,199.00
1,600,000.00 19,200.00
34,100.00 2,046.00
19,800.00 21,780.00
27,500.00 4,950
38,500.00 12,320
44,000.00 1,408
55,000.00 495
351,466.00 25,025.00 376,491.00
1,600,000.00 36,800.00
34,100.00 2,046.00
53,900.00 312,620.00
27,500.00 7,150
38,500.00 15,400
44,000.00 1,760
55,000.00 715
614,496.00 29,540.50 644,036.50
1,600,000.00 43,200.00
34,100.00 2,046.00
49,500.00 569,250.00
27,500.00 8,525
38,500.00 18,095
44,000.00 2,068
55,000.00 853
1,859,000.00 138,919.00 1,997,919.00
1,430,000.00 1,430,000.00
429,000.00 429,000.00
27,500.00 90,750
35,750.00 39,325
44,000.00 44
55,000.00 8,800
173,750.00 155,925.00 329,675.00
165,000.00 165,000.00
1,100.00 6,600.00
215,000.00 2,150.00
27,500.00 27,500
35,750.00 53,625
44,000.00 66,000
55,000.00 8,800
117,485.00 100,375.00 217,860.00
104,500.00 104,500.00
605.00 4,235.00
1,100.00 6,600.00
215,000.00 2,150.00
27,500.00 27,500
35,750.00 53,625
44,000.00 13,200
55,000.00 6,050
652,250.00 73,150.00 725,400.00
495,000.00 495,000.00
148,500.00 148,500.00
1,100.00 6,600.00
215,000.00 2,150.00
27,500.00 27,500
35,750.00 35,750
44,000.00 4,400
55,000.00 5,500
563,150.00 91,437.50 654,587.50
495,000.00 495,000.00
59,400.00 59,400.00
1,100.00 6,600.00
215,000.00 2,150.00
27,500.00 27,500
35,750.00 51,838
44,000.00 6,600
55,000.00 5,500
140,750.00 93,692.50 234,442.50
132,000.00 132,000.00
1,100.00 6,600.00
215,000.00 2,150.00
27,500.00 57,750
35,750.00 26,813
44,000.00 3,080
55,000.00 6,050
233,640.00 175,835.00 409,475.00
198,000.00 198,000.00
35,640.00 35,640.00
27,500.00 49,500
35,750.00 96,525
44,000.00 23,760
55,000.00 6,050
420,284.00 301,950.00 722,234.00
605.00 242.00
1,100.00 132,000.00
215,000.00 64,500.00
598.95 215,622.00
1,320.00 7,920.00
27,500.00 165,000
35,750.00 107,250
44,000.00 13,200
55,000.00 16,500
858,000.00 #VALUE! #VALUE!
715,000.00 715,000.00
143,000.00 143,000.00
27,500.00 #VALUE!
35,750.00 2,681
44,000.00 33,000
55,000.00 13,750
221,760.00 332,475.00 554,235.00
198,000.00 198,000.00
23,760.00
27,500.00 82,500
35,750.00 160,875
44,000.00 39,600
55,000.00 49,500
154,111.00 2,992.00 157,103.00
93,500.00 149,600.00
1,100.00 748.00
215,000.00 2,795.00
88,000.00 968.00
27,500.00 1,650
35,750.00 1,073
44,000.00 132
55,000.00 138
154,799.00 4,191.00 158,990.00
93,500.00 149,600.00
1,100.00 957.00
215,000.00 3,010.00
88,000.00 1,232.00
27,500.00 2,200
35,750.00 1,430
44,000.00 176
55,000.00 385
115,427.35 7,045.50 122,472.85
88,000.00 96,800.00
605.00 163.35
1,100.00 4,312.00
215,000.00 12,040.00
88,000.00 2,112.00
27,500.00 3,850
35,750.00 2,503
44,000.00 308
55,000.00 385
127,649.75 19,123.50 146,773.25
88,000.00 96,800.00
605.00 332.75
1,100.00 11,330.00
215,000.00 13,115.00
88,000.00 6,072.00
27,500.00 10,450
35,750.00 6,793
44,000.00 836
55,000.00 1,045
x 30 )cm, t = 35cm 121,287.73 125,232.25 246,519.98
605.00 87.73
1,100.00 48,400.00
215,000.00 15,050.00
275,000.00 19,250.00
16,000.00 25,600.00
215,000.00 12,900.00
27,500.00 88,000
35,750.00 36,286
44,000.00 66
55,000.00 880
x 45 )cm, t = 50cm 179,251.25 61,932.75 241,184.00
605.00 151.25
1,100.00 84,700.00
215,000.00 27,950.00
275,000.00 5,500.00
16,000.00 41,600.00
215,000.00 19,350.00
27,500.00 39,050
35,750.00 16,910
44,000.00 2,068
55,000.00 3,905
x 60 )cm, t = 65cm 277,659.46 97,548.00 375,207.46
605.00 224.46
1,100.00 125,400.00
215,000.00 39,560.00
275,000.00 9,075.00
16,000.00 77,600.00
215,000.00 25,800.00
27,500.00 59,400
35,750.00 25,740
44,000.00 3,168
55,000.00 5,940
33,000.00 3,300
201,500.00 6,583.50 208,083.50
130,000.00 156,000.00
45,500.00 45,500.00
27,500.00 1,485
35,750.00 3,218
44,000.00 396
55,000.00 1,485
201,500.00 6,583.50 208,083.50
130,000.00 156,000.00
45,500.00 45,500.00
27,500.00 1,485
35,750.00 3,218
44,000.00 396
55,000.00 1,485
201,500.00 6,583.50 208,083.50
130,000.00 156,000.00
45,500.00 45,500.00
27,500.00 1,485
35,750.00 3,218
44,000.00 396
55,000.00 1,485
201,500.00 10,494.00 211,994.00
130,000.00 156,000.00
45,500.00 45,500.00
27,500.00 2,970
35,750.00 6,435
44,000.00 792
55,000.00 297
#VALUE! 10,494.00 #VALUE!
130,000.00 156,000.00
45,500.00 #VALUE!
27,500.00 2,970
35,750.00 6,435
44,000.00 792
55,000.00 297
28,416.67 13,120.25 41,536.92
18,333.33 22,000.00
6,416.67 6,416.67
27,500.00 3,713
35,750.00 8,044
44,000.00 990
55,000.00 374
3,912.98 3,498.00 7,410.98

2,524.50 3,029.40
883.58 883.58
27,500.00 990
35,750.00 2,145
44,000.00 264
55,000.00 99
6,146.53 3,498.00 9,644.53
3,965.50 4,758.60
1,387.93 1,387.93
27,500.00 990
35,750.00 2,145
44,000.00 264
55,000.00 99
8,439.75 3,498.00 11,937.75
5,445.00 6,534.00
1,905.75 1,905.75
27,500.00 990
35,750.00 2,145
44,000.00 264
55,000.00 99
28,626.95 3,498.00 32,124.95
18,469.00 22,162.80
6,464.15 6,464.15
27,500.00 990
35,750.00 2,145
44,000.00 264
55,000.00 99
31,073.63 5,247.00 36,320.63
20,047.50 24,057.00
7,016.63 7,016.63
27,500.00 1,485
35,750.00 3,218
44,000.00 396
55,000.00 149
51,150.00 3,498.00 54,648.00
33,000.00 39,600.00
11,550.00 11,550.00
27,500.00 990
35,750.00 2,145
44,000.00 264
55,000.00 99
61,763.63 7,873.25 69,636.88
39,847.50 47,817.00
13,946.63 13,946.63
27,500.00 2,228
35,750.00 4,826
44,000.00 594
55,000.00 226
90,365.00 7,873.25 98,238.25
58,300.00 69,960.00
20,405.00 20,405.00
27,500.00 2,228
35,750.00 4,826
44,000.00 594
55,000.00 226
566,500.00 12,952.50 579,452.50
495,000.00 495,000.00
71,500.00 71,500.00
27,500.00 825
35,750.00 10,725
44,000.00 1,320
55,000.00 83
489,250.00 21,587.50 510,837.50
385,000.00 385,000.00
71,500.00 71,500.00
1,100.00 22,000.00
215,000.00 10,750.00
27,500.00 1,375
35,750.00 17,875
44,000.00 2,200
55,000.00 138
33,123.75 4,565.00 37,688.75
33,000.00 33,000.00
4,950.00 123.75
27,500.00 275
35,750.00 3,575
44,000.00 440
55,000.00 275
33,000.00 4,565.00 37,565.00
33,000.00 33,000.00
27,500.00 275
35,750.00 3,575
44,000.00 440
55,000.00 275
23,100.00 2,590.50 25,690.50
19,800.00 21,780.00
16,500.00 1,320.00
27,500.00 165
35,750.00 2,145
44,000.00 264
55,000.00 17
495,000.00 47,520.00 542,520.00
495,000.00 495,000.00
27,500.00 17,875
38,500.00 25,025
44,000.00 2,860
55,000.00 1,760
495,000.00 74,208.75 569,208.75
495,000.00 495,000.00
27,500.00 28,875
38,500.00 40,425
44,000.00 4,620
55,000.00 289
715,000.00 79,915.00 794,915.00
715,000.00 715,000.00
27,500.00 28,105
38,500.00 46,200
44,000.00 5,280
55,000.00 330
495,000.00 84,810.00 579,810.00
495,000.00 495,000.00
27,500.00 33,000
38,500.00 46,200
44,000.00 5,280
55,000.00 330
715,000.00 74,206.00 789,206.00

715,000.00 715,000.00
27,500.00 28,875
38,500.00 40,425
44,000.00 4,620
55,000.00 286
385,000.00 36,740.00 421,740.00
385,000.00 385,000.00
27,500.00 2,200
38,500.00 30,800
44,000.00 3,520
55,000.00 220
715,000.00 91,531.00 806,531.00
715,000.00 715,000.00
27,500.00 28,875
38,500.00 57,750
44,000.00 4,620
55,000.00 286
385,000.00 74,206.00 459,206.00
385,000.00 385,000.00
27,500.00 28,875
38,500.00 40,425
44,000.00 4,620
55,000.00 286
143,000.00 24,736.25 167,736.25
143,000.00 143,000.00
27,500.00 9,625
38,500.00 13,475
44,000.00 1,540
55,000.00 96
143,000.00 24,736.25 167,736.25
143,000.00 143,000.00
27,500.00 9,625
38,500.00 13,475
44,000.00 1,540
55,000.00 96
202,400.00 79,761.00 282,161.00
17,600.00 202,400.00
27,500.00 33,000
38,500.00 46,200
44,000.00 528
55,000.00 33
197,945.00 7,067.50 205,012.50
176,000.00 193,600.00
34,100.00 682.00
2,035,000.00 3,663.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 28
52,745.00 7,067.50 59,812.50
44,000.00 48,400.00
34,100.00 682.00
2,035,000.00 3,663.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 28
76,945.00 7,067.50 84,012.50
66,000.00 72,600.00
34,100.00 682.00
2,035,000.00 3,663.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 28
46,695.00 7,067.50 53,762.50
38,500.00 42,350.00
34,100.00 682.00
2,035,000.00 3,663.00
27,500.00 2,750
38,500.00 3,850
44,000.00 440
55,000.00 28
11,860.75 14,135.00 25,995.75
9,900.00 10,890.00
34,100.00 682.00
11,550.00 288.75
27,500.00 5,500
38,500.00 7,700
44,000.00 880
55,000.00 55
46,447.50 20,693.75 67,141.25
38,500.00 19,250.00
34,100.00 511.50
2,035,000.00 19,536.00
28,600.00 7,150.00
27,500.00 4,125
38,500.00 15,400
44,000.00 1,100
55,000.00 69
67,006.50 17,668.75 84,675.25
38,500.00 19,250.00
34,100.00 511.50
2,035,000.00 38,665.00
28,600.00 8,580.00
27,500.00 1,100
38,500.00 15,400
44,000.00 1,100
55,000.00 69
62,700.00 14,918.75 77,618.75
49,500.00 14,850.00
34,100.00 3,410.00
2,035,000.00 38,665.00
11,550.00 5,775.00
27,500.00 4,125
38,500.00 9,625
44,000.00 1,100
55,000.00 69
57,750.00 14,918.75 72,668.75
33,000.00 9,900.00
34,100.00 3,410.00
2,035,000.00 38,665.00
11,550.00 5,775.00
27,500.00 4,125
38,500.00 9,625
44,000.00 1,100
55,000.00 69
220,000.00 27,555.00 247,555.00

220,000.00 220,000.00
27,500.00 1,650
38,500.00 23,100
44,000.00 2,640
55,000.00 165
99,000.00 20,240.00 119,240.00
99,000.00 99,000.00
27,500.00 275
38,500.00 19,250
44,000.00 440
55,000.00 275
132,000.00 19,745.00 151,745.00
132,000.00 132,000.00
27,500.00 138
38,500.00 19,250
44,000.00 220
55,000.00 138
165,000.00 19,621.25 184,621.25
165,000.00 165,000.00
27,500.00 138
38,500.00 19,250
44,000.00 220
55,000.00 14
30,250.00 6,888.75 37,138.75
30,250.00 30,250.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
27,500.00 4,592.50 32,092.50
27,500.00 27,500.00
27,500.00 275
38,500.00 3,850
44,000.00 440
55,000.00 28
33,000.00 9,680.00 42,680.00
33,000.00 33,000.00
27,500.00 550
38,500.00 7,700
44,000.00 880
55,000.00 550
3,850.00 6,888.75 10,738.75
3,850.00 3,850.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
38,500.00 6,888.75 45,388.75
38,500.00 38,500.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
165,000.00 22,962.50 187,962.50
165,000.00 165,000.00
27,500.00 1,375
38,500.00 19,250
44,000.00 2,200
55,000.00 138
22,000.00 9,185.00 31,185.00
22,000.00 22,000.00
27,500.00 550
38,500.00 7,700
44,000.00 880
55,000.00 55
231,000.00 22,962.50 253,962.50
231,000.00 231,000.00
27,500.00 1,375
38,500.00 19,250
44,000.00 2,200
55,000.00 138
165,000.00 4,592.50 169,592.50
165,000.00 165,000.00
27,500.00 275
38,500.00 3,850
44,000.00 440
55,000.00 28
275,000.00 27,555.00 302,555.00
275,000.00 275,000.00
27,500.00 1,650
38,500.00 23,100
44,000.00 2,640
55,000.00 165
27,500.00 11,481.25 38,981.25

27,500.00 27,500.00
27,500.00 688
38,500.00 9,625
44,000.00 1,100
55,000.00 69
78,650.00 6,888.75 85,538.75
71,500.00 78,650.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
78,650.00 6,888.75 85,538.75
71,500.00 78,650.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
78,650.00 7,576.25 86,226.25
71,500.00 78,650.00
27,500.00 454
38,500.00 6,353
44,000.00 726
55,000.00 44
102,850.00 11,481.25 114,331.25
93,500.00 102,850.00
27,500.00 688
38,500.00 9,625
44,000.00 1,100
55,000.00 69
96,800.00 6,888.75 103,688.75
88,000.00 96,800.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
96,800.00 6,888.75 103,688.75
88,000.00 96,800.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
96,800.00 7,576.25 104,376.25
88,000.00 96,800.00
27,500.00 454
38,500.00 6,353
44,000.00 726
55,000.00 44
145,200.00 6,888.75 152,088.75
132,000.00 145,200.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
423,500.00 6,888.75 430,388.75
385,000.00 423,500.00
27,500.00 413
38,500.00 5,775
44,000.00 660
55,000.00 41
56,243.30 12,380.50 68,623.80
6,160.00 40,840.80
1,100.00 10,780.00
215,000.00 4,622.50
27,500.00 6,875
35,750.00 4,290
44,000.00 528
55,000.00 688
56,752.05 12,883.75 69,635.80
3,465.00 41,129.55
1,100.00 11,000.00
215,000.00 4,622.50
27,500.00 7,150
35,750.00 4,469
44,000.00 550
55,000.00 715
55,152.50 13,387.00 68,539.50
1,540.00 40,810.00
1,100.00 11,440.00
215,000.00 2,902.50
27,500.00 7,425
35,750.00 4,648
44,000.00 572
55,000.00 743
55,949.80 12,380.50 68,330.30

6,160.00 40,840.80
1,100.00 8,976.00
215,000.00 4,945.00
1,320.00 1,188.00
27,500.00 6,875
35,750.00 4,290
44,000.00 528
55,000.00 688
56,458.55 12,380.50 68,839.05
3,465.00 41,129.55
1,100.00 9,196.00
215,000.00 4,945.00
1,320.00 1,188.00
27,500.00 6,875
35,750.00 4,290
44,000.00 528
55,000.00 688
56,579.00 13,387.00 69,966.00
1,540.00 40,810.00
1,100.00 9,636.00
215,000.00 4,945.00
1,320.00 1,188.00
27,500.00 7,425
35,750.00 4,648
44,000.00 572
55,000.00 743
48,490.50 12,380.50 60,871.00
5,280.00 33,000.00
1,100.00 9,680.00
215,000.00 4,622.50
1,320.00 1,188.00
27,500.00 6,875
35,750.00 4,290
44,000.00 528
55,000.00 688
23,209.20 12,883.75 36,092.95
2,970.00 5,553.90
1,100.00 11,000.00
215,000.00 4,622.50
1,320.00 2,032.80
27,500.00 7,150
35,750.00 4,469
44,000.00 550
55,000.00 715
224,464.10 12,402.50 236,866.60
29,920.00 207,345.60
1,100.00 10,780.00
215,000.00 4,622.50
1,320.00 1,716.00
27,500.00 6,875
35,750.00 4,290
44,000.00 550
55,000.00 688
217,374.60 12,883.75 230,258.35
16,830.00 199,772.10
1,100.00 11,000.00
215,000.00 4,622.50
1,320.00 1,980.00
27,500.00 7,150
35,750.00 4,469
44,000.00 550
55,000.00 715
98,518.50 12,380.50 110,899.00
13,200.00 82,500.00
1,100.00 9,680.00
215,000.00 4,622.50
1,320.00 1,716.00
27,500.00 6,875
35,750.00 4,290
44,000.00 528
55,000.00 688
104,774.48 12,380.50 117,154.98
7,425.00 87,666.98
1,100.00 11,000.00
215,000.00 4,622.50
1,320.00 1,485.00
27,500.00 6,875
35,750.00 4,290
44,000.00 528
55,000.00 688
286,116.00 12,380.50 298,496.50
47,520.00 266,112.00
1,100.00 9,009.00
215,000.00 9,675.00
1,320.00 1,320.00
27,500.00 6,875
35,750.00 4,290
44,000.00 528
55,000.00 688
148,018.50 29,326.00 177,344.50
21,120.00 132,000.00
1,100.00 9,680.00
215,000.00 4,622.50
1,320.00 1,716.00
27,500.00 18,480
35,750.00 8,008
44,000.00 968
55,000.00 1,870
158,618.10 34,826.00 193,444.10
11,880.00 141,015.60
1,100.00 11,000.00
215,000.00 4,622.50
1,320.00 1,980.00
27,500.00 19,250
35,750.00 12,155
44,000.00 1,496
55,000.00 1,925
8,697.50 3,019.50 11,717.00
1,155.00 6,121.50
1,100.00 1,716.00
215,000.00 860.00
27,500.00 1,650
35,750.00 1,073
44,000.00 132
55,000.00 165
6,438.15 3,019.50 9,457.65

1,155.00 4,077.15
1,100.00 1,716.00
215,000.00 645.00
27,500.00 1,650
35,750.00 1,073
44,000.00 132
55,000.00 165
5,859.00 3,019.50 8,878.50
1,320.00 3,498.00
1,100.00 1,716.00
215,000.00 645.00
27,500.00 1,650
35,750.00 1,073
44,000.00 132
55,000.00 165
6,879.80 3,019.50 9,899.30
880.00 4,664.00
1,100.00 1,320.00
215,000.00 645.00
1,320.00 250.80
27,500.00 1,650
35,750.00 1,073
44,000.00 132
55,000.00 165
7,030.60 3,019.50 10,050.10
1,320.00 4,395.60
1,100.00 1,815.00
215,000.00 688.00
1,320.00 132.00
27,500.00 1,650
35,750.00 1,073
44,000.00 132
55,000.00 165
6,761.00 4,026.00 10,787.00
1,760.00 4,664.00
1,100.00 1,320.00
215,000.00 645.00
1,320.00 132.00
27,500.00 2,200
35,750.00 1,430
44,000.00 176
55,000.00 220
6,688.95 4,026.00 10,714.95
1,155.00 4,077.15
1,100.00 1,716.00
215,000.00 645.00
1,320.00 250.80
27,500.00 2,200
35,750.00 1,430
44,000.00 176
55,000.00 220
6,178.00 4,026.00 10,204.00
1,540.00 4,081.00
1,100.00 1,320.00
215,000.00 645.00
1,320.00 132.00
27,500.00 2,200
35,750.00 1,430
44,000.00 176
55,000.00 220
21,919.00 3,019.50 24,938.50
7,480.00 19,822.00
1,100.00 1,320.00
215,000.00 645.00
1,320.00 132.00
27,500.00 1,650
35,750.00 1,073
44,000.00 132
55,000.00 165
21,316.30 28,611.00 49,927.30
5,610.00 18,681.30
1,100.00 1,815.00
215,000.00 688.00
1,320.00 132.00
27,500.00 24,750
35,750.00 3,218
44,000.00 396
55,000.00 248
10,885.00 28,611.00 39,496.00
3,300.00 8,250.00
1,100.00 1,815.00
215,000.00 688.00
1,320.00 132.00
27,500.00 24,750
35,750.00 3,218
44,000.00 396
55,000.00 248
10,876.75 28,611.00 39,487.75
2,475.00 8,241.75
1,100.00 1,815.00
215,000.00 688.00
1,320.00 132.00
27,500.00 24,750
35,750.00 3,218
44,000.00 396
55,000.00 248
16,099.00 28,611.00 44,710.00
7,920.00 13,464.00
1,100.00 1,815.00
215,000.00 688.00
1,320.00 132.00
27,500.00 24,750
35,750.00 3,218
44,000.00 396
55,000.00 248
15,835.00 28,611.00 44,446.00
5,280.00 13,200.00
1,100.00 1,815.00
215,000.00 688.00
1,320.00 132.00
27,500.00 24,750
35,750.00 3,218
44,000.00 396
55,000.00 248
15,821.80 28,611.00 44,432.80

3,960.00 13,186.80
1,100.00 1,815.00
215,000.00 688.00
1,320.00 132.00
27,500.00 24,750
35,750.00 3,218
44,000.00 396
55,000.00 248
118.80 28,611.00 28,729.80
33,000.00 118.80
27,500.00 24,750
35,750.00 3,218
44,000.00 396
55,000.00 248
118.80 28,611.00 28,729.80
33,000.00 118.80
27,500.00 24,750
35,750.00 3,218
44,000.00 396
55,000.00 248
178,970.20 14,190.00 193,160.20
143,000.00 150,150.00
1,430.00 20,220.20
215,000.00 8,600.00
27,500.00 7,425
35,750.00 5,363
44,000.00 660
55,000.00 743
32,108.00 32,752.50 64,860.50
1,716.00 8,580.00
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
9,235.00 6,336.00 15,571.00
1,320.00 6,600.00
1,100.00 1,815.00
215,000.00 688.00
1,320.00 132.00
27,500.00 2,475
35,750.00 3,218
44,000.00 396
55,000.00 248
35,661.40 6,336.00 41,997.40
6,600.00 33,000.00
1,100.00 1,815.00
215,000.00 688.00
1,320.00 158.40
27,500.00 2,475
35,750.00 3,218
44,000.00 396
55,000.00 248
4,813.60 6,336.00 11,149.60

660.00 3,300.00
1,100.00 935.00
215,000.00 473.00
1,320.00 105.60
27,500.00 2,475
35,750.00 3,218
44,000.00 396
55,000.00 248
15,620.00 5,632.00 21,252.00
2,200.00 7,700.00
99,000.00 7,920.00
27,500.00 2,200
35,750.00 2,860
44,000.00 352
55,000.00 220
62,028.00 32,752.50 94,780.50
770.00 38,500.00
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
72,533.00 32,752.50 105,285.50
1,113.75 49,005.00
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
73,028.00 32,752.50 105,780.50
1,980.00 49,500.00
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
73,028.00 32,752.50 105,780.50
3,093.75 49,500.00
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
75,503.00 32,752.50 108,255.50
1,485.00 51,975.00
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
77,433.50 32,752.50 110,186.00
5,390.55 53,905.50
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
89,412.50 32,752.50 122,165.00
6,588.45 65,884.50
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
77,433.50 32,752.50 110,186.00
1,633.50 53,905.50
1,100.00 12,518.00
215,000.00 9,030.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
92,590.00 32,752.50 125,342.50
5,500.00 66,000.00
1,100.00 15,565.00
215,000.00 8,385.00
1,320.00 2,640.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
177,026.00 32,752.50 209,778.50
143,000.00 150,436.00
1,100.00 15,565.00
215,000.00 8,385.00
1,320.00 2,640.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
219,450.00 11,968.00 231,418.00
176,000.00 184,800.00
99,000.00 34,650.00
27,500.00 4,675
35,750.00 6,078
44,000.00 748
55,000.00 468
127,050.00 11,968.00 139,018.00
88,000.00 92,400.00
99,000.00 34,650.00
27,500.00 4,675
35,750.00 6,078
44,000.00 748
55,000.00 468
99,330.00 8,448.00 107,778.00
94,600.00 99,330.00
27,500.00 3,300
35,750.00 4,290
44,000.00 528
55,000.00 330
63,525.00 11,968.00 75,493.00
27,500.00 28,875.00
99,000.00 34,650.00
27,500.00 4,675
35,750.00 6,078
44,000.00 748
55,000.00 468
244,200.00 33,715.00 277,915.00
176,000.00 184,800.00
99,000.00 59,400.00
27,500.00 17,875
35,750.00 12,513
44,000.00 1,540
55,000.00 1,788
57,165.00 38,775.00 95,940.00

495.00 41,085.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 17,875
44,000.00 2,200
55,000.00 1,650
66,295.00 38,775.00 105,070.00
605.00 50,215.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 17,050
35,750.00 17,875
44,000.00 2,200
55,000.00 1,650
66,198.75 36,217.50 102,416.25
1,113.75 50,118.75
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 16,088
44,000.00 1,980
55,000.00 1,650
77,336.25 36,217.50 113,553.75
1,361.25 61,256.25
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 16,088
44,000.00 1,980
55,000.00 1,650
76,580.00 36,217.50 112,797.50
1,210.00 60,500.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 16,088
44,000.00 1,980
55,000.00 1,650
76,580.00 36,217.50 112,797.50
2,420.00 60,500.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 16,088
44,000.00 1,980
55,000.00 1,650
786,080.00 36,217.50 822,297.50
7,700.00 770,000.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 16,088
44,000.00 1,980
55,000.00 1,650
731,080.00 36,217.50 767,297.50

7,150.00 715,000.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 16,088
44,000.00 1,980
55,000.00 1,650
208,580.00 36,217.50 244,797.50
3,850.00 192,500.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 16,088
44,000.00 1,980
55,000.00 1,650
189,330.00 36,217.50 225,547.50
3,850.00 173,250.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 16,088
44,000.00 1,980
55,000.00 1,650
112,330.00 23,705.00 136,035.00
3,850.00 96,250.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 3,575
44,000.00 1,980
55,000.00 1,650
208,580.00 23,168.75 231,748.75
3,850.00 192,500.00
1,100.00 10,230.00
215,000.00 3,870.00
1,320.00 1,980.00
27,500.00 16,500
35,750.00 4,469
44,000.00 550
55,000.00 1,650
166,899.00 47,822.50 214,721.50
143,000.00 145,860.00
1,100.00 13,684.00
215,000.00 5,375.00
1,320.00 1,980.00
27,500.00 19,800
35,750.00 23,238
44,000.00 2,860
55,000.00 1,925
107,059.00 32,752.50 139,811.50
1,100.00 88,000.00
1,100.00 13,684.00
215,000.00 5,375.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
309,200.00 32,752.50 341,952.50

275,000.00 288,750.00
1,100.00 12,925.00
215,000.00 7,525.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
112,850.00 32,752.50 145,602.50
88,000.00 92,400.00
1,100.00 12,925.00
215,000.00 7,525.00
27,500.00 17,050
35,750.00 12,513
44,000.00 1,540
55,000.00 1,650
144,045.00 10,560.00 154,605.00
9,900.00 109,395.00
99,000.00 34,650.00
27,500.00 4,125
35,750.00 5,363
44,000.00 660
55,000.00 413
131,890.00 10,560.00 142,450.00
8,800.00 97,240.00
99,000.00 34,650.00
27,500.00 4,125
35,750.00 5,363
44,000.00 660
55,000.00 413
107,580.00 10,560.00 118,140.00

6,600.00 72,930.00
99,000.00 34,650.00
27,500.00 4,125
35,750.00 5,363
44,000.00 660
55,000.00 413
125,812.50 10,560.00 136,372.50
8,250.00 91,162.50
99,000.00 34,650.00
27,500.00 4,125
35,750.00 5,363
44,000.00 660
55,000.00 413
23,188.00 27,918.00 51,106.00
19,580.00 21,538.00
6,600.00 1,650.00
27,500.00 20,625
35,750.00 6,078
44,000.00 748
55,000.00 468
92,400.00 8,448.00 100,848.00
30,800.00 92,400.00
27,500.00 3,300
35,750.00 4,290
44,000.00 528
55,000.00 330
154,000.00 8,448.00 162,448.00
30,800.00 154,000.00
27,500.00 3,300
35,750.00 4,290
44,000.00 528
55,000.00 330
67,705.00 8,778.00 76,483.00
27,500,000.00 66,000.00
34,100.00 1,705.00
27,500.00 3,300
38,500.00 4,620
44,000.00 528
55,000.00 330
7,150.00 357.50
27,500.00 4,125
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 138
3,850.00 192.50
27,500.00 4,125
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 138
3,850.00 192.50
27,500.00 4,125
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 138
3,850.00 192.50
27,500.00 4,125
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 138
Pasir ( Sanblasting ) dgn Tingkat Kebersihan Sa 2 . 577,500.00 159,500.00 737,000.00
13,200.00 528,000.00
4,950.00 49,500.00
27,500.00 44,000
33,000.00 52,800
44,000.00 35,200
55,000.00 27,500
2,464.00 2,733.50 5,197.50
23,100.00 1,848.00
27,500.00 550.00
6,600.00 66.00
27,500.00 1,100
33,000.00 1,320
44,000.00 176
55,000.00 138
7,084.00 4,867.50 11,951.50
19,800.00 2,970.00
11,000.00 1,870.00
13,200.00 2,244.00
27,500.00 1,925
33,000.00 2,475
44,000.00 330
55,000.00 138
t Dasar, 2 Lapis Cat Penutup 15,290.00 2,623.50 17,913.50
16,500.00 3,300.00
19,800.00 2,970.00
11,000.00 1,870.00
27,500.00 7,150.00
27,500.00 1,925
33,000.00 297
44,000.00 264
55,000.00 138
16,500.00 3,300.00
19,800.00 2,970.00
11,000.00 1,870.00
27,500.00 9,625.00
27,500.00 1,925
33,000.00 3,465
44,000.00 176
55,000.00 138
16,500.00 3,300.00
19,800.00 2,970.00
11,000.00 1,870.00
27,500.00 9,625.00
27,500.00 1,925
33,000.00 3,465
44,000.00 176
55,000.00 138
7,920.00 6,088.50 14,008.50

22,000.00 7,920.00
27,500.00 1,100
33,000.00 2,079
44,000.00 2,772
55,000.00 138
49,511.00 6,088.50 55,599.50
38,500.00 5,775.00
88,000.00 32,736.00
5,500.00 11,000.00
27,500.00 1,100
33,000.00 2,079
44,000.00 2,772
55,000.00 138
5,390.00 #VALUE! #VALUE!
15,400.00 5,390.00
27,500.00 2,750
33,000.00 #VALUE!
44,000.00 #VALUE!
55,000.00 330
6,897.00 10,521.50 17,418.50
34,100.00 5,115.00
23,100.00 1,155.00
5,500.00 550.00
7,700.00 77.00
27,500.00 4,400
33,000.00 5,280
44,000.00 704
55,000.00 138
pis Cat Penutup ) 6,512.00 3,043.70 9,555.70
19,800.00 1,980.00
11,000.00 1,100.00
13,200.00 3,432.00
27,500.00 550
33,000.00 2,079
44,000.00 277
55,000.00 138
5,302.00 4,299.90 9,601.90
5,500.00 550.00
6,600.00 1,650.00
1,485,000.00 2,970.00
880.00 132.00
27,500.00 4,125
33,000.00 33
44,000.00 4
55,000.00 138
3,234.00 1,424.50 4,658.50
1,485,000.00 2,970.00
880.00 264.00
27,500.00 1,100
33,000.00 165
44,000.00 22
55,000.00 138
47,960.00 7,375.50 55,335.50
38,500.00 46,200.00
8,800.00 1,760.00
27,500.00 550
33,000.00 6,600
44,000.00 88
55,000.00 138
1,727.00 8,580.00 10,307.00

16,500.00 1,650.00
7,700.00 77.00
27,500.00 550
33,000.00 6,600
44,000.00 880
55,000.00 550
4,697.00 15,702.50 20,399.50
16,500.00 1,650.00
7,700.00 77.00
1,485,000.00 2,970.00
27,500.00 6,875
33,000.00 7,425
44,000.00 990
55,000.00 413
Manual Sistem 4 Lapis Cat Konvensional, tebal 200 um 7,524.00 1,765.50 9,289.50
9,900.00 990.00
12,100.00 1,210.00
27,500.00 1,100.00
29,700.00 1,188.00
6,600.00 66.00
1,485,000.00 2,970.00
27,500.00 165
33,000.00 198
44,000.00 990
55,000.00 413
Manual Sistem 1 Lapis Cat Mutakhir, tebal 200 um 4,950.00 3,003.00 7,953.00
16,500.00 4,950.00
27,500.00 165
33,000.00 1,980
44,000.00 528
55,000.00 330
Manual Sistem 3 Lapis Cat Konvensional, tebal 200 um 4,136.00 64,350.00 68,486.00
11,000.00 1,210.00
11,000.00 1,870.00
13,200.00 1,056.00
27,500.00 13,750
33,000.00 26,400
44,000.00 13,200
55,000.00 11,000
Semprot ( Airless Spray ) dgn Sistem 1 Lapis Cat Mutakhir, tebal 200
3,300.00
um 53,900.00 57,200.00
11,000.00 3,300.00
27,500.00 11,000
33,000.00 23,100
44,000.00 8,800
55,000.00 11,000
ANALISA HARGA SATUAN PEKERJAAN
Nomor Harga Satuan

Uraian Kuantitas Satuan
analisa (Rp.)
66.40
1 M' Uitset dan pasang bouwplank
Kayu 5/7 0.0120 m3 1,150,000.00
Paku 0.0200 kg 18,000.00
Papan 0.0070 m3 1,250,000.00
Tukang Kayu 0.1000 org 40,000.00
Perkerja 0.1000 org 33,000.00
Kepala Tukang 0.0100 org 50,000.00
Mandor 0.0050 org 43,000.00
14.52 1 M3 Galian tanah

Pekerja 0.7500 org 33,000.00
Mandor 0.0250 org 43,000.00
1 M3 Galian pondasi sumuran dan telapak

Pekerja 1.2000 org 33,000.00
Mandor 0.2000 org 43,000.00
1 M3 Galian tanah cadas

Pekerja 1.2500 org 33,000.00
Mandor 0.1250 org 43,000.00
4.84 1 M3 Urugan tanah kembali

Pekerja 0.1920 org 33,000.00
Mandor 0.0190 org 43,000.00
1.51 1 M3 Urugan pasir

Pasir urug 1.1000 m3 145,000.00
Pekerja 0.3000 org 33,000.00
Mandor 0.0100 org 43,000.00
31.68 1 M3 Urugan sirtu

Sirtu 1.1000 m3 60,000.00
Pekerja 0.3000 org 33,000.00
Mandor 0.0100 org 43,000.00
1 M3 Urugan Tanah
Tanah 1.1000 m3 25,000.00
Pekerja 0.3000 org 33,000.00
Nomor Harga Satuan
analisa (Rp.)
Mandor 0.0100 org 43,000.00
1 M3 Urugan tanah humus

Tanah humus 1.2000 m3 85,000.00
Pekerja 0.3000 org 33,000.00
Mandor 0.0100 org 43,000.00
Nomor Harga Satuan
analisa (Rp.)
3.02 1 M3 Pasangan aanstamping

Batu karang 1.1500 m3 65,000.00
Pasir urug 0.5000 m3 145,000.00
Pekerja 0.7800 org 33,000.00
Mandor 0.0390 org 43,000.00
Tukang batu 0.3900 org 40,000.00
Kepala tukang batu 0.0390 org 50,000.00
13.48 1 M3 Pasangan pondasi 1:5

Batu karang 1.2000 m3 65,000.00
Pasir pasang 0.5440 m3 185,000.00
Semen 2.7200 zak 72,000.00
Pekerja 1.5000 org 33,000.00
Mandor 0.0750 org 43,000.00
101.94 1 M2 Pasangan batu batu potong camp, 1 pc : 5 psr

Pasir pasang 0.0380 m3 185,000.00
Semen 0.4730 zak 72,000.00
Batu potong 25.0000 bh 1,800.00
Pekerja 0.3200 org 33,000.00
Mandor 0.0150 org 43,000.00
1 M3 Pasangan batu potong camp, 1 pc : 5 psr

Pasir pasang 0.3800 m3 185,000.00
Semen 0.3300 zak 72,000.00
Batu potong 160.0000 bh 1,800.00
Pekerja 2.6000 org 33,000.00
Mandor 0.1300 org 43,000.00
1 M2 Pasangan batu bataco camp, 1 pc : 5 psr

Pasir pasang 0.0380 m3 185,000.00
Semen 0.4730 zak 72,000.00
Batu bataco 15.0000 bh 3,400.00
Pekerja 0.3200 org 33,000.00
Mandor 0.0150 org 43,000.00
Nomor Harga Satuan
analisa (Rp.)
1 M3 Pasangan batu bataco camp, 1 pc : 5 psr

Pasir pasang 0.3800 m3 185,000.00
Semen 0.3300 zak 72,000.00
Batu bataco 150.0000 bh 3,400.00
Pekerja 2.6000 org 33,000.00
Nomor Harga Satuan
analisa (Rp.)
Mandor 0.1300 org 43,000.00

1 M2 Plesteran trasram camp, 1 pc : 2 psr tebal 2 cm

Pasir pasang 0.0270 m3 185,000.00
Semen 0.2700 zak 72,000.00
Pekerja 0.2600 org 33,000.00
Mandor 0.0130 org 43,000.00
222.61 1 M2 Plesteran biasa camp, 1 pc : 5 psr tebal 2 cm

Pasir pasang 0.0250 m3 185,000.00
Semen 0.1300 zak 72,000.00
Pekerja 0.2000 org 33,000.00
Mandor 0.0200 org 43,000.00
1 M2 Plesteran beton, 1 pc : 3 psr pembesaran kolom tebal 2 cm

Pasir pasang 0.0270 m3 185,000.00
Semen 0.2726 zak 72,000.00
Pekerja 0.2600 org 33,000.00
Mandor 0.2000 org 43,000.00
222.61 1 M2 Acian PC
Semen 0.0650 zak 72,000.00
Pekerja 0.0150 org 33,000.00
Mandor 0.0080 org 43,000.00
1 M3 Pekerjaan kuda/Gording kayu klas I

Balok kayu klas I 1.1000 m3 2,500,000.00
Pekerja 4.0000 org 33,000.00
Mandor 0.2000 org 43,000.00
Tukang kayu 12.0000 org 40,000.00
Kepala tukang kayu 1.2000 org 50,000.00
0.39 1 M3 Pekerjaan kusen pintu / jendela

Nomor Harga Satuan
analisa (Rp.)
Pekerja 6.0000 org 33,000.00

Mandor 0.3000 org 43,000.00
Tukang kayu 20.0000 org 40,000.00
Nomor Harga Satuan
analisa (Rp.)
1 M2 Pekerjaan daun pintu double teakwood

Papan kayu klas I 0.0196 m3 2,500,000.00
Paku 0.3000 kg 18,000.00
Lem aica aibon 0.3000 kg 35,000.00
Teakwood 3 mm 1.0000 lbr 65,000.00
Pekerja 0.6000 org 33,000.00
Mandor 0.0300 org 43,000.00
Tukang kayu 2.0000 org 40,000.00
1 M2 Pekerjaan daun pintu lapis teakwood + tripleks lapis aluminium

Paku 0.3000 kg 18,000.00
Lem aica aibon 0.8000 kg 35,000.00
Teakwood 0.5000 lbr 65,000.00
Tripleks lapis Aluminium 0.5000 lbr 120,000.00
Pekerja 0.8000 org 33,000.00
Mandor 0.0400 org 43,000.00
2.20 1 M2 Pasangan jendela kaca mati 5 mm

Kaca polos 5 mm 1.2000 m2 85,000.00
Plamur/Dempul kayu 0.0470 kg 35,000.00
List kaca 4.0000 m' 12,000.00
Paku halus 0.0050 kg 25,000.00
Pekerja 0.0150 org 33,000.00
Mandor 0.0008 org 43,000.00
1 M2 Pasangan jendela kaca mati 8 mm

Kaca warna 8 mm 1.1000 m2 145,000.00
List kaca 4.0000 m' 12,000.00
Paku halus 0.0050 kg 18,000.00
Pekerja 0.0150 org 33,000.00
Mandor 0.0008 org 43,000.00
3.46 1 M2 Pasangan kaca Zigsag 5 mm

Kaca polos 5 mm 1.2000 m2 85,000.00
Plamur/Dempul kayu 0.0470 kg 35,000.00
List kaca 4.0000 m' 12,000.00
Nomor Harga Satuan
analisa (Rp.)
Paku halus 0.0050 kg 25,000.00

Pekerja 0.0150 org 33,000.00
Mandor 0.0008 org 43,000.00
Nomor Harga Satuan
analisa (Rp.)
1.86 1 M2 Pekerjaan daun pintu panil

Papan kayu klas I 0.0400 M3 2,500,000.00
Kepala Tukang kayu 0.2500 org 50,000.00
Pekerja 1.0000 org 33,000.00
Mandor 0.0500 org 43,000.00
2.94 1 M2 Pasangan daun jendela kaca polos 5 mm

Kaca polos 5 mm 1.0000 m2 85,000.00
Pekerja 0.8150 org 33,000.00
Mandor 0.0401 org 43,000.00
1 M2 Pasangan daun pintu kaca frame aluminium

Frame aluminium warna coklat 3.5000 m' 95,000.00
Kaca sand blast 5 mm 1.0000 m2 120,000.00
Ongkos kerja 1.0000 Ls 25,000.00
1 M2 Pasangan daun jendela kaca frame aluminium

Frame aluminium warna coklat 4.5000 m' 95,000.00
Kaca sand blast 5 mm 1.0000 m2 120,000.00
Ongkos kerja 1.0000 Ls 25,000.00
1 M1 Pasangan jalusi
Papan klas II 0.0024 m3 2,000,000.00
Paku 0.0050 kg 18,000.00
Pekerja 0.0183 org 33,000.00
Mandor 0.0009 org 43,000.00
45.26 1 M1 Pasangan listplank

Papan klas I 0.0110 m3 2,500,000.00
Paku 0.0600 kg 18,000.00
Pekerja 0.1100 org 33,000.00
Mandor 0.0500 org 43,000.00
2.51 1 M3 Pekerjaan kuda-kuda, gording

Balok kayu klas II 1.1000 m3 2,000,000.00
Paku 0.8000 kg 18,000.00
Nomor Harga Satuan
analisa (Rp.)
Pekerja 4.0000 org 33,000.00

Mandor 0.4000 org 43,000.00
Tukang kayu 12.0000 org 40,000.00
Nomor Harga Satuan
analisa (Rp.)
1 M2 Pekerjaan kaso+reng kayu klas I

Paku 0.1500 kg 18,000.00
Pekerja 0.1000 org 33,000.00
Mandor 0.1000 org 43,000.00
1 M1 Pekerjaan kuda-kuda baja ringan

Web/truss C81.31.1 mm 1.0000 m 38,437.50
Screw 10 0.0200 bh 500.00
Screw 12 0.0200 bh 500.00
Dynabolt 0.0200 bh 500.00
Pekerja 0.3400 org 33,000.00
Mandor 0.0170 org 43,000.00
Tukang baja ringan 0.6800 org 40,000.00
Kepala tukang baja ringan 0.0680 org 50,000.00

Web/truss C75.35. 0,75 mm 1.0000 m 28,975.50
Screw 10 0.0200 bh 500.00
Screw 12 0.0200 bh 500.00
Pekerja 0.0340 org 33,000.00
Mandor 0.0017 org 43,000.00

Web/truss C75.35.0,65 mm 1.0000 m 27,572.50
Screw 10 0.0200 bh 500.00
Screw 12 0.0200 bh 500.00
Pekerja 0.0340 org 33,000.00
Mandor 0.0017 org 43,000.00

Truss C75.0.75 mm zinkalum 1.0000 m2 195,000.00
Screw 10 0.0200 bh 500.00
Screw 12 0.0200 bh 500.00
Nomor Harga Satuan
analisa (Rp.)
Pekerja 0.3400 org 43,000.00

Mandor 0.0170 org 40,000.00

Web C75.0,65 mm 1.0000 m2 195,000.00
Screw 10 0.0200 bh 500.00
Screw 12 0.0200 bh 500.00
Pekerja 0.0340 org 43,000.00
Mandor 0.0017 org 40,000.00
1 M1Pekerjaan Reng baja ringan type V

Reng type V (batten Reng Kecil 30.30.0.5) 1.0000 m1 19,821.17
Screw 10 0.0200 bh 500.00
Screw 12 0.0200 bh 500.00
Pekerja 0.0340 org 43,000.00
Mandor 0.0017 org 40,000.00
1 M2 Pekerjaan dinding pemisah teakwood rangkap, rangka kayu kelas II

Balok kayu klas II 6/12 0.0280 m3 2,200,000.00
Paku 5 dan 10 0.1500 kg 18,000.00
Teakwood tebal 4 mm ukuran 120 x 240 0.8600 Lembar 90,000.00
Lem Kayu 0.5600 kg 35,000.00
Pekerja 0.1500 org 33,000.00
Mandor 0.4500 org 43,000.00
1 m2 Pemasangan Atap gtg metal

Atap gtg metal 3 mm Pasiran 1.1600 m2 90,000.00
Paku skrup 0.2000 kg 30,000.00
Pekerja 0.2000 org 33,000.00
Mandor 0.0010 org 43,000.00
Kepala tukang 0.0100 org 50,000.00
1 m2 Pemasangan Atap Seng Zinc Galvalum

Nomor Harga Satuan
analisa (Rp.)
Atap seng zinc galvalum 1.1600 m2 90,000.00

Paku skrup 0.2000 kg 30,000.00
Pekerja 0.2000 org 33,000.00
Mandor 0.0010 org 43,000.00
1 m2 Pemasangan Atap Seng anti karat

Atap seng anti karat 1.1600 m2 95,000.00
Paku skrup 0.2000 kg 30,000.00
Pekerja 0.2000 org 33,000.00
Mandor 0.0010 org 43,000.00
1 m' Pemasangan bubungan/jurai atap genteng anti karat

Bubungan genteng seng anti karat 1.0500 m' 52,777.78
Paku skrup 0.0500 kg 30,000.00
Pekerja 0.2500 org 33,000.00
Mandor 0.0130 org 43,000.00
1 m' Pemasangan bubungan/jurai atap genteng metal

Bubungan genteng metal 1.0500 m' 55,000.00
Paku skrup 0.0500 kg 30,000.00
Pekerja 0.2500 org 33,000.00
Mandor 0.0130 org 43,000.00
133.13 1 m' Pemasangan seng gelombang 0,30

Seng Gelombang 0,30 0.7000 Lembar 45,000.00
Paku Seng 0.0200 Kg 20,000.00
Pekerja 0.1200 org 33,000.00
10.20 1 m' Pemasangan seng gelombang 0,30

1 m' Pelat Seng Gelombang 0,30 1.1000 m' 20,000.00
Paku Seng 0.0200 kg 20,000.00
Pekerja 0.1200 org 33,000.00
Nomor Harga Satuan
analisa (Rp.)
1 M2 Plafond Gypsum 9 mm + rangka

Usuk kayu klas II 0.0131 m3 1,800,000.00
Gypsum Board t=9 mm 0.4000 lbr 110,000.00
Paku skrup 0.0400 kg 30,000.00
Paku reng 0.2000 kg 30,000.00
Pekerja 0.2000 org 33,000.00
Mandor 0.0450 org 43,000.00
1 M2 Plafond Kalsiboard 4,5 mm + rangka

KalsiBoard t=4,5 mm 0.4000 lbr 20,000.00
Paku skrup 0.0400 kg 30,000.00
Paku reng 0.2000 kg 30,000.00
Pekerja 0.2000 org 33,000.00
Mandor 0.0450 org 43,000.00
1 M2 Plafond Gypsum bord + rangka hollo

Rangka hollo 0.0131 m2 19,821.17
Gypsum bord t = 9 mm 0.4000 lbr 110,000.00
Paku skrup 0.0400 kg 30,000.00
Paku reng 0.2000 kg 30,000.00
Pekerja 0.2000 org 33,000.00
Mandor 0.0450 org 43,000.00
1 m' Pekerjaan list Plafond Profil

Plafond Profil 1.1000 bh 40,000.00
Paku list 0.0150 kg 25,000.00
Pekerja 0.0008 org 33,000.00
Mandor 0.1500 org 40,000.00
0.00 1 M2 Plafond Tripleks 3 mm + rangka

Triplek 3 mm 0.3470 lbr 65,000.00
Paku skrup 0.2000 kg 30,000.00
Paku reng 0.2000 kg 30,000.00
Nomor Harga Satuan
analisa (Rp.)
Pekerja 0.2000 org 33,000.00

Mandor 0.0450 org 43,000.00
0.00 1 m' Pekerjaan list Plafond tripleks 3 mm

Plafond tripleks 3 mm 1.1000 m 10,000.00
Paku list 0.0150 kg 25,000.00
Pekerja 0.0008 org 33,000.00
Mandor 0.1500 org 43,000.00
1 M2 Pekerjaan meni kayu

Cat Meni 0.1800 kg 20,000.00
Minyak cat 0.0300 kg 14,000.00
Kuas biasa 4" 0.0800 bh 6,000.00
Pekerja 0.0600 org 33,000.00
Mandor 0.0030 org 43,000.00
Tukang cat 0.1000 org 45,000.00
Kepala tukang cat 0.0100 org 50,000.00
31.38 1 M2 Pekerjaan cat kayu : 1x plamir +1 x dasar + 3 x cat kilap list plank
Cat dasar 0.1700 kg 17,000.00
Cat menie 0.2000 kg 20,000.00
Cat kilap 0.3500 kg 17,000.00
Minyak cat 0.0500 ltr 16,000.00
Plamir/Dempul kayu 0.1500 kg 17,000.00
Kuas biasa 4" 0.0800 bh 7,500.00
Amplas 0.2000 lbr 6,000.00
Pekerja 0.0700 org 33,000.00
Mandor 0.0025 org 43,000.00
Tukang cat 0.0900 org 40,000.00
0.00 1 M2 Pekerjaan vernish daun pintu & jendela

Vernish 0.3500 kg 45,000.00
Minyak cat 0.0500 ltr 16,000.00
Kuas biasa 4" 0.0800 bh 7,500.00
Amplas 0.2000 lbr 6,000.00
Pekerja 0.0700 org 33,000.00
Mandor 0.0025 org 43,000.00
Tukang cat 0.0900 org 40,000.00
Nomor Harga Satuan
analisa (Rp.)
0.00 1 M2 Pekerjaan cat kayu : 1x plamir +1 x dasar + 3 x cat kilap (Kusen)

Cat dasar 0.1700 kg 17,000.00
Cat menie 0.2000 kg 20,000.00
Cat kilap 0.3500 kg 17,000.00
Minyak cat 0.0500 ltr 16,000.00
Kuas biasa 4" 0.0800 bh 7,500.00
Amplas 0.2000 lbr 6,000.00
Pekerja 0.0700 org 33,000.00
Mandor 0.0025 org 43,000.00
Tukang cat 0.0900 org 40,000.00
0.00 1 M2 Pekerjaan cat plafond

Plamur kayu/dempul 0.2600 kg 17,000.00
Cat dasar 0.1000 kg 17,000.00
Plamur dinding 0.1000 kg 14,000.00
Kuas roll 0.0440 bh 17,000.00
Amplas 0.2000 lbr 6,000.00
Pekerja 0.0200 org 33,000.00
Mandor 0.0025 org 43,000.00
Tukang cat 0.0630 org 40,000.00
0.00 1 M2 Pekerjaan cat List plafond

Plamur kayu/dempul 0.26 kg 17,000.00
Cat dasar 0.10 kg 17,000.00
Kuas roll 0.04 bh 17,000.00
Amplas 0.20 lbr 6,000.00
Pekerja 0.02 org 33,000.00
Mandor 0.00 org 43,000.00
Tukang cat 0.06 org 40,000.00
111.30 1 M2 Pekerjaan cat dinding dalam 3x amplas 2x plamir + 2 x cat

Cat tembok/plafond (Setara Catylac) 0.3380 kg 17,000.00
Cat dasar 0.3000 kg 17,000.00
Kuas roll 0.0440 bh 17,000.00
Amplas 0.2000 lbr 6,000.00
Pekerja 0.0400 org 33,000.00
Nomor Harga Satuan
analisa (Rp.)
Mandor 0.0050 org 43,000.00

Tukang cat 0.1260 org 40,000.00
111.30 1 M2 Pekerjaan cat dinding luar lantai I 3x amplas 2x plamir + 2 x cat

Cat tembok setara ICI 0.3380 kg 17,000.00
Cat dasar 0.3000 kg 17,000.00
Kuas roll 0.0440 bh 17,000.00
Amplas 0.2000 lbr 6,000.00
Pekerja 0.0400 org 33,000.00
Mandor 0.0050 org 43,000.00
Tukang cat 0.1260 org 40,000.00
Nomor Harga Satuan
analisa (Rp.)
0.00 1 M2 Pekerjaan cat Seng

Cat kilap 0.3500 kg 17,000.00
Minyak cat 0.0500 ltr 16,000.00
Kuas biasa 4" 0.0800 bh 7,500.00
Pekerja 0.0700 org 33,000.00
Mandor 0.0025 org 43,000.00
Tukang cat 0.0900 org 40,000.00
1 M2 Pekerjaan cat dinding luar lantai II + atap 3x amplas 2x plamir + 2 x cat

Cat tembok setara ICI 0.3380 kg 62,000.00
Cat dasar 0.3000 kg 17,000.00
Kuas roll 0.0440 bh 17,000.00
Amplas 0.2000 lbr 6,000.00
Pekerja 0.0800 org 33,000.00
Mandor 0.0100 org 43,000.00
Tukang cat 0.2520 org 40,000.00
1 M2 Pekerjaan Teak oil

Teak oil 0.3600 ltr 38,500.00
Pekerja 0.0400 org 33,000.00
Mandor 0.0025 org 43,000.00
Tukang cat 0.0630 org 40,000.00
1 M2 Lantai Tegel granit 60/60

Tegel granit 60x60 1.0500 m2 120,000.00
Pasir 0.0875 m3 185,000.00
Semen 0.2760 zak 72,000.00
Semen warna 0.3500 kg 1,000.00
Pekerja 0.5000 org 33,000.00
Mandor 0.0500 org 43,000.00
1 M2 Lantai Tegel Keramik 40/40 KW I

Keramik 40x40 KW I 1.1000 m2 84,000.00
Pasir 0.0230 m3 185,000.00
Semen 0.2090 zak 72,000.00
Pekerja 0.3750 org 33,000.00
Mandor 0.0375 org 43,000.00
Nomor Harga Satuan
analisa (Rp.)

1 M2 Lantai Tegel wafel keramik 20/20 cm KW I

Keramik 20x20 KW I 1.1000 m2 84,000.00
Pasir 0.0460 m3 185,000.00
Semen 0.4180 zak 72,000.00
Pekerja 0.5000 org 33,000.00
Mandor 0.0250 org 43,000.00
70.40 1 M2 Lantai/Plint Tegel keramik dinding 30/30 cm KW 2

Keramik 30/30 KW 2 1.1000 m2 57,000.00
Pasir 0.0460 m3 185,000.00
Semen 0.4180 zak 72,000.00
Pekerja 0.4600 org 33,000.00
Mandor 0.0200 org 43,000.00
1 M2 Pasang paving blok

Paving blok 50.0000 m2 72,000.00
Pasir 0.0654 m3 185,000.00
Semen 0.2340 zak 72,000.00
Pekerja 0.5000 org 33,000.00
Mandor 0.0250 org 43,000.00
1 M2 Pasangan Batu alam expose

Batu alam expose 68.0000 m2 200,000.00
Pasir 0.0840 m3 185,000.00
Semen 0.6340 zak 72,000.00
Pekerja 0.8700 org 33,000.00
Mandor 0.0840 org 43,000.00
1 M1 Tegel Plint keramik 10/40 cm KW I

Keramik Plint 10/40 KW I 3.5000 bh 2,500.00
Pasir 0.0050 m3 185,000.00
Nomor Harga Satuan
analisa (Rp.)
Semen 0.0600 zak 72,000.00

Pekerja 0.3500 org 33,000.00
Mandor 0.0350 org 43,000.00
1 M2 Tegel Plint keramik 10/30 cm KW I

Keramik Plint 10/30 KW I 33.3333 bh 2,500.00
Pasir 0.0050 m3 185,000.00
Semen 0.0600 zak 72,000.00
Pekerja 0.3500 org 33,000.00
Mandor 0.0350 org 43,000.00
1 M2 Plafond Gypsum + rangka hollow galvalume

Bahan Rangka hollow galvalume 3.6000 m' 18,000.00
Gypsum 0.3640 lbr 110,000.00
Paku sekrup 0.1100 kg 30,000.00
Pekerja 0.2500 org 33,000.00
Mandor 0.0125 org 43,000.00
1 m' Pekerjaan list Plafond gypsum Profil 7x7,5cm

Plafond Profil 1.1000 m' 22,000.00
Paku list 0.0150 kg 25,000.00
Pekerja 0.0008 org 33,000.00
Mandor 0.1500 org 43,000.00
100 Kg Pekerjaan Pembesian beton

Besi beton 102.0000 kg 14,000.00
Kawat beton 1.5000 kg 17,000.00
Pekerja 0.5000 org 33,000.00
Mandor 0.0300 org 43,000.00
Tukang besi 0.5000 org 40,000.00
Kepala tukang besi 0.0500 org 50,000.00
1 m2 Begesting Multiplek 9 mm
Multiplek 9 mm 0.3470 lbr 145,000.00
Nomor Harga Satuan
analisa (Rp.)
Usuk kayu 5/7 0.0175 m3 1,800,000.00

Paku > 5 cm 0.2000 kg 18,000.00
Pekerja 0.1400 org 33,000.00
Mandor 0.0140 org 43,000.00
1 m2 Begesting Triplex 3,8 mm

Triplex 3 mm 0.3470 lbr 65,000.00
Usuk kayu 5/7 0.0175 m3 1,800,000.00
Paku > 5 cm 0.2000 kg 80,000.00
Pekerja 0.1400 org 33,000.00
Mandor 0.0140 org 43,000.00
1 Unit Perancah untuk 1 m2luas pelat lantai

Kayu dolken 15.0000 btg 4,000.00
Paku > 5 cm 0.2500 kg 18,000.00
Pekerja 0.5000 org 33,000.00
Mandor 0.0500 org 43,000.00
7.04 1 M3 Urugan pasir

Pasir urug 1.1000 m3 145,000.00
Pekerja 0.3000 org 33,000.00
Mandor 0.0100 org 43,000.00
3.32 1 M3 Beton rabat camp. 1 pc : 3 psr : 5 krl

Semen 3.2000 zak 72,000.00
Pasir pasang 0.5200 m3 185,000.00
Kerikil 0.8700 m3 230,000.00
Pekerja 1.6500 org 33,000.00
Mandor 0.0800 org 43,000.00
3.16 1 M3 Campuran beton 1 pc : 2 psr : 3 krl

Semen 4.6400 zak 72,000.00
Pasir pasang 0.4700 m3 185,000.00
Batu pecah 0.7800 m3 230,000.00
Besi Beton 10 MM SNI 14.66 Lnjr 80,000
Besi Beton 6 MM SNI 14.35 Lnjr 37,000
Nomor Harga Satuan
analisa (Rp.)
Kawat Ikat 2.5 Kg 17,000

Pekerja 1.6500 org 33,000.00
Mandor 0.0800 org 43,000.00
1 M3 Campuran beton 1 pc : 1,5 psr : 2,5 krl

Semen 7.2800 zak 72,000.00
Pasir pasang 0.4700 m3 185,000.00
Batu pecah 0.7800 m3 230,000.00
Pekerja 1.4600 org 33,000.00
Mandor 0.0800 org 43,000.00
1 unit Pemeliharaan/siram 1 m3 beton

Pekerja 1.2000 org 33,000.00
1 unit Pembongkaran begisting 1 m3beton bertulang

Pekerja 1.2000 org 33,000.00
1 M3 beton bertulang pelat lantai tebal 10 cm pembesian 90 kg/m3

Beton Cor campuran 1PC : 2Psr : 3Krl 1.0000 m3 2,415,820.00
Pekerjaan Pembesian 0.9000 Unit 1,493,790.00
Pekerjaan Pemeliharaan 1.0000 unit 39,600.00
Nomor Harga Satuan
analisa (Rp.)
1 M3 beton bertulang kolom, sloof , Ring balk praktis 190 kg/m3

Beton Cor campuran 1PC:2Psr:3Krl 1.0000 m3 2,415,820.00
Pekerjaan begisting triplex 12.0000 m2 102,277.00
1 M3 beton kerb
Pekerjaan begisting triplex 1.9000 Unit 102,277.00
Pekerjaan pemeliharaan 1.0000 unit 39,600.00
1 M3 beton bertulang pelat lantai tebal 12 cm pembesian 80 kg/m3

Beton Cor campuran 1PC:1,5Psr:2,5Krl 1.0000 m3 853,380.00
Pekerjaan begisting multiplek 9 mm 8.5000 m2 117,637.00
Pekerjaan perancah 8.1000 m2 131,150.00
Pekerjaan pembongkaran begisting 1.0000 Unit 39,600.00
1 M3 beton bertulang listplank dan talang tebal 12 cm pembesian 100 kg/m3

Pekerjaan perancah 10.8200 m 2
131,150.00
1 M3 beton bertulang pelat atap tebal 10 cm pembesian 110 kg/m3

Beton Cor campuran 1PC:1,5Psr:2,5Krl m3 853,380.00
1 M3 beton bertulang kolom 60/60 pembesian 120 kg/m3

Pekerjaan begisting mutiplek 9 mm 12.0000 m2 117,637.00

Nomor Harga Satuan
analisa (Rp.)


Nomor Harga Satuan
analisa (Rp.)
1 M3 beton bertulang listplank/talang pembesian 130 kg/m3

1 M3 beton bertulang konsol pembesian 150 kg/m3

1 M3 beton bertulang kolom struktur 20/20 pembesian 200 kg/m3

1 M3 beton bertulang slof 35/60 pembesian 110 kg/m3

Beton Cor campuran 1PC:2Psr:3Krl 1.0000 m3 853,380.00
1 M3 beton bertulang sloof 20/30 pembesian 120 kg/m3

1 M3 beton balok tangga dan ring balk 40/70 pembesian 120 kg/m3
131,150.00
1 M3 beton bertulang Sloof struktur 35/65 Pembesian 150 kg/m3

Nomor Harga Satuan
analisa (Rp.)

Nomor Harga Satuan
analisa (Rp.)
1 M3 beton bertulang balok struktur 40/75 pembesian 210 kg/m3

1 M3 beton bertulang balok anak 15/30 pembesian 155 kg/m3

1 M3 beton bertulang ring balk 20/25 Pembesian 175 kg/m3

Beton Cor campuran 1 PC: 2 Psr: 3 Krl 1.0000 m3 853,380.00
1 M3 beton bertulang balok lengkung 20/40 Pembesian 150 kg/m3

131,150.00
1 M3 beton bertulang kolom bulat 30cm Pembesian 150 kg/m3

1 M3 beton bertulang balok anak 25/45 Pembesian 155 kg/m3

Nomor Harga Satuan
analisa (Rp.)
1 M3 beton bertulang kolom, sloof , Ring balk praktis 110 kg/m3

Pekerjaan begisting 3.0000 m2 102,277.00
1 M3 beton bertulang pondasi telapak pembesian 150 kg/m3

Nomor Harga Satuan
analisa (Rp.)
1 M3 beton bertulang tangga pembesian 140 kg/m3

Perancah 4.6667 Unit 131,150.00
1 M3 beton bertulang kolom, sloof dan Ring balk struktur pembesian 250 kg/m3
Pekerjaan begisting 6.4350 m 2
117,637.00
1 M3 beton bertulang pondasi telapak pembesian 80 kg/m3

1 M3 beton bertulang Ring balk 20/30 pembesian 171kg/m3

1 M3 Dinding Beton bertulang lift tebal 15 cm pembesian 140 kg/m3

Pekerjaan begisting multiplek 9 mm 7.0000 m 2
117,637.00
Pekerjaan perancah 7.0000 Unit 117,637.00
1 m' Pasang kusen aluminium

Profil Alumunium 1.1000 m' 95,000.00
Skrup Fixer 2.0000 buah 90,000.00
Sealant 0.0600 Tube 150,000.00
Pekerja 0.0430 org 33,000.00
Mandor 0.0021 org 43,000.00
Tukang Besi 0.0430 org 40,000.00
Nomor Harga Satuan
analisa (Rp.)
1 M2 Pintu / Jendela Kaca Rangka Alumunium

Kaca sandblast 5 mm 1.0500 m2 120,000.00
Rangka Alumunium 4.4000 m' 70,000.00
Profil Kaca 4.5000 m' 35,000.00
Sealant 0.2700 Tube 150,000.00
Pekerja 0.0850 org 33,000.00
Mandor 0.0040 org 43,000.00
Nomor Harga Satuan
analisa (Rp.)
1 M2 Jendela Kaca Rangka Alumunium

Kaca sandblast 5 mm 1.0500 m2 120,000.00
Rangka Alumunium 2.5000 m' 70,000.00
Profil Kaca 2.6000 m' 35,000.00
Sealant 0.2000 Tube 150,000.00
Pekerja 0.0765 org 33,000.00
Mandor 0.0036 org 43,000.00
1 M2 Dinding Partisi
Balok kayu klas I 6/12 0.1288 m3 2,500,000.00
Multirifleks 9 mm 0.3470 lbr 145,000.00
Paku 5-12 0.2000 kg 18,000.00
Paku halus 0.1250 kg 25,000.00
Lem kayu 0.0120 kg 35,000.00
Pekerja 0.3000 org 33,000.00
Mandor 0.0300 org 43,000.00
1 M' Ram besi penutup saluran

2 x 1m Besi siku L30.30.3 2.7200 kg 22,500.00
4 x 1m Besi Ulir D16 6.3147 kg 14,000.00
Pengelasan/Pabrikasi 1.0000 ls 50,000.00
ongkos pasang/Ereksi 1.0000 ls 25,000.00
1 M' Pasangan saluran pembuangan air hujan type 0,30

Pasangan batu gunung 0.4100 kg 432,605.00
Plesteran Saluran 1.2000 m2 30,445.00
Acian Saluran 1.2000 m2 9,119.00
1 Kg Pasang Rangka Atap Baja

Baja Profil WF 1.1000 kg 17,000.00
Menie Besi 0.0800 kg 20,000.00
Pekerja 0.0060 OH 33,000.00
Mandor 0.0003 OH 43,000.00
Tukang Besi 0.0600 OH 40,000.00
Kepala Tukang 0.0060 OH 50,000.00
Memasang 1 bh Floor Drain

Floor Drain 1.000 bh 45,000.00
Perkerja 0.010 OH 33,000.00
Tukang Batu 0.100 OH 40,000.00
Nomor Harga Satuan
analisa (Rp.)

Mandor 0.0050 OH 50,000.00

Pipa PVC 1.2000 15,000.00
Perlengkapan 35% dari harga pipa 5,250.00
Perkerja 0.036 OH 33,000.00
Mandor 0.0018 OH 50,000.00
Nomor Harga Satuan
analisa (Rp.)
Memasang 1 m' Pipa PVC tipe AW 1 "

Pipa PVC 1.2000 27,000.00
Perkerja 0.0360 OH 33,000.00
Tukang Batu 0.0600 OH 40,000.00
Mandor 0.0018 OH 50,000.00

Pipa PVC 1.2000 45,000.00
Perkerja 0.0360 OH 33,000.00
Tukang Batu 0.0600 OH 40,000.00
Mandor 0.0018 OH 50,000.00
Memasang 1 m' Pipa Galvanis 1 "

Pipa Galvanis 1.100 45,000.00
Perkerja 0.0360 OH 33,000.00
Tukang Batu 0.0600 OH 40,000.00
Mandor 0.0018 OH 50,000.00

Pipa Galvanis 1.100 50,000.00
Perkerja 0.0360 OH 33,000.00
Tukang Batu 0.0600 OH 40,000.00
Mandor 0.0018 OH 50,000.00
Pipa air kotor 4"

Pipa PVC 4" 1.100 m1 32,000.00
Pasir Pasang 0.013 M3 185,000.00
Pasir Urug 0.011 M3 145,000.00
Perkerja 0.060 OH 33,000.00
Mandor 0.0025 OH 50,000.00
Pipa air kotor 2"

Pipa PVC 2" 1.100 m1 35,000.00
Nomor Harga Satuan
analisa (Rp.)
Semen Portland 0.014 Zak 15,750.00

Pasir Pasang 0.013 M3 185,000.00
Pasir Urug 0.011 M3 145,000.00
Perkerja 0.060 OH 33,000.00
Mandor 0.0025 OH 43,000.00
Nomor Harga Satuan
analisa (Rp.)
1 Buah Pasang Kunci Tanam Biasa

Kunci Tanam Biasa 1.000 bh 175,000.00
Perkerja 0.010 OH 33,000.00
Tukang Kayu 0.500 OH 40,000.00
Mandor 0.005 OH 50,000.00
1 bh Pekerjaan Pasang kunci tanam besar

Kunci pintu 1.0000 bh 30,000.00
Pekerja 0.0100 org 33,000.00
Mandor 0.0050 org 43,000.00
1 bh Pekerjaan Pasang kunci tanam KM/WC (kunci tanam kecil)

Kunci pintu 1.0000 bh 175,000.00
Pekerja 0.0100 org 33,000.00
Mandor 0.0050 org 43,000.00
Nomor Harga Satuan
analisa (Rp.)
1.00 1 bh Pekerjaan Pasang kunci tanam KM/WC (double slaag)

Kunci pintu 1.0000 bh 125,000.00
Pekerja 0.0100 org 33,000.00
Mandor 0.0050 org 43,000.00
1 pasang Pekerjaan Pasang espagnolet

Espagnolet 1.0000 Pasang 25,000.00
Pekerja 0.0100 org 33,000.00
Mandor 0.0050 org 43,000.00
1 m' pasang hand railing tangga

Handrailing tangga 1.1000 m' 65,000.00
Pekerja 0.0100 org 33,000.00
Mandor 0.0050 org 43,000.00
11.00 1 bh Pekerjaan Pasang engsel pintu

Engsel pintu 1.0000 bh 12,000.00
Pekerja 0.0150 org 33,000.00
Mandor 0.0008 org 43,000.00
4.00 1 bh Pekerjaan Pasang gerendel pintu

Gerendel pintu 1.0000 bh 17,000.00
Pekerja 0.0150 org 33,000.00
Mandor 0.0008 org 43,000.00
1 bh Pekerjaan Pasang gerendel jendela/boven

Gerendel jendela 1.0000 bh 17,000.00
Pekerja 0.0150 org 33,000.00
Mandor 0.0008 org 43,000.00
4.00 1 bh Pekerjaan kait angin jendela

Nomor Harga Satuan
analisa (Rp.)
Kait Angin 1.0000 bh 12,000.00

Pekerja 0.0150 org 33,000.00
Mandor 0.0008 org 43,000.00
A HARGA SATUAN PEKERJAAN
Jumlah Nomor
(Rp.) analisa
13,800.00
360.00
8,750.00
4,000.00
3,300.00
500.00
215.00
30,925.00
24,750.00
1,075.00
25,825.00 14.52
39,600.00
8,600.00
48,200.00 0.00
41,250.00
5,375.00
46,625.00 0.00
6,336.00
817.00
7,153.00 4.84
159,500.00
9,900.00
430.00
169,830.00 1.51
66,000.00
9,900.00
430.00
76,330.00 31.68
27,500.00
9,900.00
Jumlah Nomor
(Rp.) analisa
430.00
37,830.00 0.00
102,000.00
9,900.00
430.00
112,330.00 0.00
Jumlah Nomor
(Rp.) analisa
74,750.00
72,500.00
25,740.00
1,677.00
15,600.00
1,950.00
192,217.00 3.02
78,000.00
100,640.00
195,840.00
49,500.00
3,225.00
2,400.00
3,000.00
432,605.00 13.48
7,030.00
34,056.00
45,000.00
10,560.00
645.00
4,000.00
500.00
101,791.00 101.94
70,300.00
23,760.00
288,000.00
85,800.00
5,590.00
48,000.00
6,000.00
527,450.00 0.00
7,030.00
34,056.00
51,000.00
10,560.00
645.00
4,000.00
500.00
Jumlah Nomor
(Rp.) analisa
107,791.00 0.00
70,300.00
23,760.00
510,000.00
85,800.00
Jumlah Nomor
(Rp.) analisa
5,590.00
48,000.00
6,000.00
749,450.00 0.00
4,995.00
19,440.00
8,580.00
559.00
8,000.00
1,000.00
42,574.00 0.00
4,625.00
9,360.00
6,600.00
860.00
8,000.00
1,000.00
30,445.00 222.61
4,995.00
19,627.20
8,580.00
8,600.00
800.00
650.00
43,252.20 0.00
4,680.00
495.00
344.00
3,200.00
400.00
9,119.00 222.61
2,750,000.00
132,000.00
8,600.00
480,000.00
60,000.00
3,430,600.00 0.00
3,000,000.00
Jumlah Nomor
(Rp.) analisa
198,000.00
12,900.00
800,000.00
100,000.00
4,110,900.00 0.39
Jumlah Nomor
(Rp.) analisa
49,000.00
5,400.00
10,500.00
65,000.00
19,800.00
1,290.00
80,000.00
10,000.00
240,990.00 0.00
49,000.00
5,400.00
28,000.00
32,500.00
60,000.00
26,400.00
1,720.00
100,000.00
12,500.00
315,520.00 0.00
102,000.00
1,645.00
48,000.00
125.00
495.00
32.25
6,000.00
750.00
159,047.25 2.20
159,500.00
48,000.00
90.00
495.00
32.25
6,000.00
750.00
214,867.25 0.00
102,000.00
1,645.00
48,000.00
Jumlah Nomor
(Rp.) analisa
125.00
495.00
32.25
6,000.00
750.00
159,047.25 3.46
Jumlah Nomor
(Rp.) analisa
100,000.00
100,000.00
12,500.00
33,000.00
2,150.00
247,650.00 1.86
85,000.00
87,500.00
26,895.00
1,723.23
86,000.00
10,750.00
297,868.23 2.94
332,500.00
120,000.00
25,000.00
477,500.00 0.00
427,500.00
120,000.00
25,000.00
572,500.00 0.00
4,800.00
90.00
604.89
38.70
2,932.00
365.00
8,830.59 0.00
27,500.00
1,080.00
3,630.00
2,150.00
8,800.00
1,100.00
44,260.00 45.26
2,200,000.00
14,400.00
Jumlah Nomor
(Rp.) analisa
132,000.00
17,200.00
480,000.00
60,000.00
2,903,600.00 2.51
Jumlah Nomor
(Rp.) analisa
30,000.00
2,700.00
3,300.00
4,300.00
400.00
250.00
40,950.00 0.00
38,437.50
10.00
10.00
10.00
11,220.00
731.00
27,200.00
3,400.00
81,018.50 0.00
28,975.50
10.00
10.00
10.00
1,122.00
73.10
680.00
85.00
30,965.60 0.00
27,572.50
10.00
10.00
10.00
1,122.00
73.10
680.00
85.00
29,562.60 0.00
195,000.00
10.00
10.00
10.00
Jumlah Nomor
(Rp.) analisa
14,620.00
680.00
34,000.00
3,400.00
247,730.00 0.00
195,000.00
10.00
10.00
10.00
1,462.00
68.00
850.00
85.00
197,495.00 0.00
19,821.17
10.00
10.00
10.00
1,462.00
68.00
850.00
85.00
22,316.17 0.00
61,600.00
2,700.00
77,400.00
19,600.00
4,950.00
19,350.00
1,800.00
400.00
187,800.00 0.00
104,400.00
6,000.00
6,600.00
43.00
4,000.00
500.00
121,543.00 0.00
Jumlah Nomor
(Rp.) analisa
104,400.00
6,000.00
6,600.00
43.00
4,000.00
500.00
121,543.00 0.00
110,200.00
6,000.00
6,600.00
43.00
4,000.00
500.00
127,343.00 0.00
55,416.67
1,500.00
8,250.00
559.00
6,000.00
750.00
72,475.67 0.00
57,750.00
1,500.00
8,250.00
559.00
6,000.00
750.00
74,809.00 0.00
31,500.00
400.00
3,960.00
2,400.00
300.00
38,560.00 0.00
22,000.00
400.00
3,960.00
2,400.00
300.00
Jumlah Nomor
(Rp.) analisa
29,060.00 0.00
23,580.00
44,000.00
1,200.00
6,000.00
6,600.00
1,935.00
36,000.00
4,500.00
123,815.00 0.00
23,580.00
8,000.00
1,200.00
6,000.00
6,600.00
1,935.00
36,000.00
4,500.00
87,815.00 0.00
259.66
44,000.00
1,200.00
6,000.00
6,600.00
1,935.00
36,000.00
4,500.00
100,494.66 0.00
44,000.00
375.00
24.75
6,000.00
750.00
51,149.75 0.00
23,580.00
22,555.00
6,000.00
6,000.00
Jumlah Nomor
(Rp.) analisa
6,600.00
1,935.00
36,000.00
4,500.00
107,170.00 0.00
11,000.00
375.00
24.75
6,450.00
600.00
18,449.75 0.00
3,600.00
420.00
480.00
1,980.00
129.00
4,500.00
500.00
11,609.00 0.00
2,890.00
4,000.00
5,950.00
800.00
2,550.00
600.00
1,200.00
2,310.00
107.50
3,600.00
300.00
24,307.50 31.38
15,750.00
800.00
2,550.00
600.00
1,200.00
2,310.00
107.50
3,600.00
Jumlah Nomor
(Rp.) analisa
300.00
27,217.50 0.00
2,890.00
4,000.00
5,950.00
800.00
2,550.00
600.00
1,200.00
2,310.00
107.50
3,600.00
300.00
24,307.50 0.00
4,420.00
1,700.00
1,400.00
748.00
1,200.00
660.00
107.50
2,520.00
315.00
13,070.50 0.00
4,420.00
1,700.00
1,400.00
748.00
1,200.00
660.00
107.50
2,520.00
315.00
13,070.50 0.00
5,746.00
5,100.00
2,100.00
748.00
1,200.00
1,320.00
Jumlah Nomor
(Rp.) analisa
215.00
5,040.00
630.00
22,099.00 111.30
5,746.00
5,100.00
2,100.00
748.00
1,200.00
1,320.00
215.00
5,040.00
630.00
22,099.00 111.30
Jumlah Nomor
(Rp.) analisa
5,950.00
800.00
600.00
2,310.00
107.50
3,600.00
300.00
13,667.50 0.00
20,956.00
5,100.00
2,100.00
748.00
1,200.00
2,640.00
430.00
10,080.00
1,260.00
44,514.00 0.00
13,860.00
1,320.00
107.50
2,520.00
3,150.00
20,957.50 0.00
126,000.00
16,187.50
19,872.00
350.00
16,500.00
2,150.00
40,000.00
750.00
221,809.50 0.00
92,400.00
4,255.00
15,048.00
900.00
12,375.00
1,612.50
Jumlah Nomor
(Rp.) analisa
7,200.00
900.00
134,690.50 0.00
92,400.00
8,510.00
30,096.00
1,800.00
16,500.00
1,075.00
9,600.00
1,200.00
161,181.00 0.00
62,700.00
8,510.00
30,096.00
1,800.00
15,180.00
860.00
8,800.00
1,100.00
129,046.00 70.40
3,600,000.00
12,099.00
16,848.00
16,500.00
1,075.00
9,600.00
1,200.00
3,657,322.00 0.00
13,600,000.00
15,540.00
45,648.00
28,710.00
3,612.00
39,440.00
4,930.00
13,737,880.00 0.00
8,750.00
925.00
Jumlah Nomor
(Rp.) analisa
4,320.00
50.00
11,550.00
1,505.00
14,000.00
1,750.00
42,850.00 0.00
83,333.33
925.00
4,320.00
50.00
11,550.00
1,505.00
14,000.00
1,750.00
117,433.33
64,800.00
40,040.00
3,300.00
8,250.00
537.50
22,000.00
2,750.00
141,677.50 0.00
24,200.00
375.00
24.75
6,450.00
600.00
31,649.75 0.00
1,428,000.00
25,500.00
16,500.00
1,290.00
20,000.00
2,500.00
1,493,790.00 0.00
50,315.00
Jumlah Nomor
(Rp.) analisa
31,500.00
3,600.00
4,620.00
602.00
24,000.00
3,000.00
117,637.00 0.00
22,555.00
31,500.00
16,000.00
4,620.00
602.00
24,000.00
3,000.00
102,277.00 0.00
60,000.00
4,500.00
16,500.00
2,150.00
43,000.00
5,000.00
131,150.00 0.00
159,500.00
9,900.00
430.00
169,830.00 7.04
230,400.00
96,200.00
200,100.00
54,450.00
3,440.00
10,000.00
1,250.00
595,840.00 3.32
334,080.00
86,950.00
179,400.00
1,172,800
530,950
Jumlah Nomor
(Rp.) analisa
42,500
54,450.00
3,440.00
10,000.00
1,250.00
2,415,820.00 3.16
524,160.00
86,950.00
179,400.00
48,180.00
3,440.00
10,000.00
1,250.00
853,380.00 0.00
39,600.00
39,600.00 0.00
39,600.00
39,600.00 0.00
2,415,820.00
1,344,411.00
39,600.00
3,799,831.00 0.00
Jumlah Nomor
(Rp.) analisa
2,415,820.00
2,838,201.00
1,227,324.00
6,481,345.00 0.00
2,415,820.00
194,326.30
39,600.00
2,649,746.30 0.00
853,380.00
1,195,032.00
999,914.50
1,062,315.00
39,600.00
39,600.00
4,189,841.50 0.00
853,380.00
1,493,790.00
1,326,945.36
1,419,043.00
39,600.00
39,600.00
5,172,358.36 0.00
#VALUE!
1,643,169.00
1,129,315.20
1,180,350.00
39,600.00
39,600.00
#VALUE! 0.00
853,380.00
1,792,548.00
1,411,644.00
39,600.00
39,600.00
4,136,772.00 0.00
853,380.00
1,867,237.50
Jumlah Nomor
(Rp.) analisa
1,411,644.00
39,600.00
39,600.00
4,211,461.50 0.00
853,380.00
2,688,822.00
1,227,324.00
39,600.00
39,600.00
4,848,726.00 0.00
Jumlah Nomor
(Rp.) analisa
853,380.00
1,941,927.00
1,670,445.40
39,600.00
39,600.00
4,544,952.40 0.00
853,380.00
2,240,685.00
1,411,644.00
39,600.00
39,600.00
4,584,909.00 0.00
853,380.00
2,987,580.00
1,046,969.30
39,600.00
39,600.00
4,967,129.30 0.00
853,380.00
1,643,169.00
670,530.90
39,600.00
39,600.00
3,246,279.90 0.00
853,380.00
1,792,548.00
1,022,770.00
39,600.00
39,600.00
3,747,898.00 0.00
853,380.00
1,792,548.00
1,259,892.27
468,205.50
39,600.00
39,600.00
4,453,225.77 0.00
Jumlah Nomor
(Rp.) analisa
853,380.00
2,763,511.50
671,707.27
39,600.00
39,600.00
4,367,798.77 0.00
Jumlah Nomor
(Rp.) analisa
853,380.00
3,136,959.00
1,199,897.40
445,910.00
39,600.00
39,600.00
5,715,346.40 0.00
853,380.00
2,315,374.50
1,960,420.61
728,538.25
39,600.00
39,600.00
5,936,913.36 0.00
853,380.00
2,614,132.50
1,576,335.80
39,600.00
39,600.00
5,123,048.30 0.00
853,380.00
2,240,685.00
1,176,370.00
437,166.67
39,600.00
39,600.00
4,786,801.67 0.00
853,380.00
2,240,685.00
1,176,370.00
39,600.00
39,600.00
4,349,635.00 0.00
853,380.00
2,315,374.50
941,096.00
349,733.33
39,600.00
Jumlah Nomor
(Rp.) analisa
39,600.00
4,538,783.83 0.00
2,415,820.00
1,643,169.00
306,831.00
4,365,820.00 0.00
853,380.00
2,240,685.00
153,415.50
39,600.00
39,600.00
3,326,680.50 0.00
Jumlah Nomor
(Rp.) analisa
853,380.00
2,091,306.00
1,646,918.00
612,033.33
39,600.00
39,600.00
5,282,837.33 0.00
853,380.00
3,734,475.00
756,994.10
39,600.00
39,600.00
5,424,049.10 0.00
853,380.00
1,195,032.00
117,637.00
39,600.00
39,600.00
2,245,249.00 0.00
853,380.00
2,554,380.90
588,185.00
39,600.00
39,600.00
4,075,145.90 0.00
853,380.00
2,091,306.00
823,459.00
823,459.00
39,600.00
39,600.00
4,670,804.00 0.00
104,500.00
180,000.00
9,000.00
1,419.00
90.30
1,720.00
Jumlah Nomor
(Rp.) analisa
215.00
296,944.30 0.00
126,000.00
308,000.00
157,500.00
40,500.00
2,805.00
172.00
3,400.00
400.00
638,777.00 -
Jumlah Nomor
(Rp.) analisa
126,000.00
175,000.00
91,000.00
30,000.00
2,524.50
154.80
3,060.00
360.00
428,099.30 -
322,000.00
50,315.00
3,600.00
3,125.00
420.00
9,900.00
1,290.00
6,000.00
375.00
397,025.00 -
61,200.00
88,405.33
50,000.00
25,000.00
224,605.33 -
177,368.05
36,534.00
10,942.80
224,844.85 -
18,700.00
1,600.00
198.00
12.90
2,400.00
300.00
23,210.90 -
45,000.00
330.00
4,000.00
Jumlah Nomor
(Rp.) analisa
430.00
250.00
50,010.00
18,000.00
5,250.00
1,188.00
2,400.00
258.00
90.00
27,186.00
Jumlah Nomor
(Rp.) analisa
32,400.00
9,450.00
1,188.00
2,400.00
258.00
90.00
45,786.00
54,000.00
15,750.00
1,188.00
2,400.00
258.00
90.00
73,686.00
32,400.00
9,450.00
1,008.00
2,100.00
210.00
81.00
45,249.00
54,000.00
15,750.00
1,008.00
2,100.00
210.00
81.00
73,149.00
35,200.00
11,200.00
2,405.00
1,595.00
1,980.00
1,200.00
129.00
125.00
53,834.00
38,500.00
Jumlah Nomor
(Rp.) analisa
15,750.00
2,405.00
1,595.00
1,980.00
1,200.00
150.00
107.50
61,687.50
Jumlah Nomor
(Rp.) analisa
175,000.00
330.00
20,000.00
430.00
250.00
196,010.00
30,000.00
330.00
215.00
20,000.00
500.00
51,045.00 0.00
175,000.00
330.00
215.00
20,000.00
500.00
196,045.00 0.00
Jumlah Nomor
(Rp.) analisa
125,000.00
330.00
215.00
20,000.00
500.00
146,045.00 1.00
25,000.00
330.00
215.00
20,000.00
500.00
46,045.00 0.00
71,500.00
330.00
215.00
20,000.00
500.00
92,545.00 0.00
12,000.00
495.00
32.25
6,000.00
750.00
19,277.25 11.00
17,000.00
495.00
32.25
6,000.00
750.00
24,277.25 4.00
17,000.00
495.00
32.25
6,000.00
750.00
24,277.25 0.00
Jumlah Nomor
(Rp.) analisa
12,000.00
495.00
32.25
6,000.00
750.00
19,277.25 4.00
PROGRAM NASIONAL PEMBERDAYAAN MASYARAKAT MANDIRI PERDESAAN
UNIT PENGELOLA KEGIATAN ( UPK )
KECAMATAN KODI UTARA
NOMOR :.
Telah Terima Dari : Tim Pengelola Kegiatan ( TPK ) Desa Kalembu Kaha
Uang Sebesar : EMPAT PULUH ENAM JUTA DUA BELAS RIBU LIMA RATUS RUPIAH
Terbilang : #REF!
Untuk Keperluan : Pembayaran Bahan Dan Alat Non Lokal
1 . #REF! 6 Lmbr #REF! 21 . #REF!
2 . #REF! 90 Lonjor Rp 7,830,000 22 . #REF!
3 . #REF! 80 Lonjor Rp 2,960,000 23 . #REF!
4 . #REF! 73 Bh Rp 438,000 24 . #REF!
5 . #REF! 6 Bh Rp 210,000 25 . #REF!
6 . #REF! 12 Bh Rp 420,000 26 . #REF!
7 . #REF! 36 Bh Rp 540,000 27 . #REF!
8 . #REF! 6 Kg Rp 270,000 28 . #REF!
9 . #REF! 2 Kg Rp 50,000 29 . #REF!
10 . #REF! 66 Psg Rp 1,980,000 30 . #REF!
11 . #REF! 21 Psg Rp 157,500 31 . #REF!
12 . #REF! 25 Kg Rp 500,000 32 . #REF!
13 #REF! 36 Psg Rp 1,260,000 33 #REF!
14 #REF! 4 Bh Rp 60,000 34 #REF!
15 #REF! 4 Bh Rp 30,000 35 #REF!
16 #REF! 4 Kg Rp 100,000 36 #REF!
17 . #REF! 4 Kg Rp 100,000 37 . #REF!
18 . #REF! 60 Kg Rp 1,020,000 38 . #REF!
19 . #REF! 12 Kg Rp 270,000 .
20 . #REF! 7 Kg Rp 175,000 .
Sub Total #REF! Sub Total
Total #REF!
Kalembu Kaha, 02 Ok
Setuju dibayar Lunas dibayar Yang Menerim
Ketua TPK Bedahara TPK Direktur
Desa Kalembu Kaha Desa Kalembu Kaha
LORENSIUS UMBU DIMA MARGARETHA RA BOTA
Mengetahui
KEPALA DESA KALEMBU KAHA
(MARTINUS M. GHELLO)
NOMOR :.
Uang Sebesar : DUA PULUH DELAPAN JUTA DELAPAN RATUS DELAPAN PULUH LIMA RIBU RUPIAH
Terbilang : #REF!
Untuk Keperluan : Pembayaran Bahan Dan Alat Lokal
1 . #REF! 60 M3 #REF! .
2 . #REF! 36 M3 #REF! .
3 . #REF! 18 M3 #REF! .
4 . #REF! 4,300 Bh #REF! .
5 . #REF! 105 M3 #REF! .
6 . #REF! 4 Tanki Rp 560,000 .
. .
. .
. .
. .
.
.
Total #REF!
Kalembu Kaha, 02 Ok
Ketua TPK Bedahara TPK
Materai 600
LORENSIUS UMBU DIMA MARGARETHA RA BOTA (
Mengetahui
NOMOR :.
Uang Sebesar : SEBELAS JUTA EMPAT RATUS RIBU RUPIAH
Terbilang : Rp 11,400,000
Untuk Keperluan : Pembayaran Mebeler
Kusen Pintu (1 x 2.5 M) + Jelusi/
1 . Kayu KLS I Jati Lokal 3 Unit Rp 1,050,000 .
2 . Kusen Pintu WC (0.7 x 2 M) 2 Unit Rp 500,000 .
Kusen Jendela 3 Lubang + Jeluasi

3 . (198 x 166)/ Kayu KLS I Jati Lokal 3 Unit Rp 2,550,000 .
Kusen Jendela 2 Lubang + Jelusi

Boven 3 Lubang (50 x 198) +
5 . Jelusi/ Kayu KLS I Jati Lokal 6 Unit Rp 1,500,000 .
Boven 1 Lubang (50 x 72) + Jelusi/
6 . Kayu KLS I Jati Lokal 2 Unit Rp 500,000 .
Boven Gewel (60 x 100) + Jelusi/
.
.
.
.
Sub Total Rp 11,400,000 Sub Total
Total Rp 11,400,000
Kalembu Kaha, 02 Ok
Materai 600
Mengetahui
ERDAYAAN MASYARAKAT MANDIRI PERDESAAN
NGELOLA KEGIATAN ( UPK )
CAMATAN KODI UTARA
.
kal
10 Kg Rp 225,000
1 Btg Rp 150,000
2 Btg Rp 260,000
2 Btg Rp 120,000
8 Kg Rp 100,000
311 Zak Rp 23,947,000
30 M Rp 480,000
30 M #REF!
1 Bh Rp 250,000
10 Bh Rp 300,000
8 Bh Rp 480,000
3 Pis Rp 22,500
25 M #REF!
6 Bh Rp 30,000
1 Bh Rp 60,000
2 Bh Rp 30,000
4 Bh Rp 50,000
4M #REF!
#REF!
Kalembu Kaha, 02 Oktober 2012

Yang Menerima
Direktur
..
Mengetahui
ALA DESA KALEMBU KAHA
MARTINUS M. GHELLO)
CAMATAN KODI UTARA
.
okal
Rp -

Yang Menerima

Materai 6000
( )
Mengetahui
MARTINUS M. GHELLO)
CAMATAN KODI UTARA
.
Rp -

Yang Menerima

Materai 6000
( )
Mengetahui
MARTINUS M. GHELLO)
NOMOR :.
Uang Sebesar : Lima Puluh Tiga Juta Dua Ratus Empat Puluh Lima Ribu Rupiah
Terbilang : #REF!
Untuk Keperluan : Pembayaran Bahan Dan Alat Non Lokal
1 . #REF! 50 Lonjor Rp 4,350,000
2 . #REF! 86 Lonjor Rp 516,000
3 . #REF! 60 Kg Rp 1,320,000
4 . #REF! 40 Kg Rp 600,000
5 . #REF! 200 Kg #REF!
6 . #REF! 2 Bh Rp 600,000
7 . #REF! 224 Dos Rp 12,544,000
8 . #REF! 3 Lembar Rp 300,000
9 . #REF! 2 Bh Rp 320,000
10 . #REF! 80 Kg Rp 800,000
11 . #REF! 137 Zak Rp 10,549,000
12 . #REF! 264 Lembar Rp 10,560,000
13 #REF! 102 Lembar Rp 7,650,000
14 #REF! 8 Bh Rp 136,000
.
Total #REF!
Kalembu Kaha, 06 Des

Ketua TPK Bedahara TPK Direktur
LORENSIUS UMBU DIMA MARGARETHA RA BOTA
Mengetahui
NOMOR :.
Uang Sebesar : Sembilan Juta Tujuh Ratus Sembilan Puluh Dua Ribu Rupiah
Terbilang : #REF!
Untuk Keperluan : Pembayaran Bahan Dan Alat Lokal
1 . #REF! 30 M3 #REF! .
2 . #REF! 2,756 M3 #REF! .
3 . #REF! 7 Tanki Rp 980,000 .
.
.
.
Total #REF!

Materai 600
Mengetahui
NOMOR :.
Uang Sebesar : SEBELAS JUTA EMPAT RATUS RIBU RUPIAH
Kusen Pintu (1 x 2.5 M) + Jelusi/
1 . Kayu KLS I Jati Lokal 3 Unit Rp 1,050,000 .
2 . Kusen Pintu WC (0.7 x 2 M) 2 Unit Rp 500,000 .
Kusen Jendela 3 Lubang + Jeluasi

Kusen Jendela 2 Lubang + Jelusi

Boven 3 Lubang (50 x 198) +
5 . Jelusi/ Kayu KLS I Jati Lokal 6 Unit Rp 1,500,000 .
Boven 1 Lubang (50 x 72) + Jelusi/
Boven Gewel (60 x 100) + Jelusi/
.
.
.
.
Sub Total Rp 11,400,000 Sub Total
Total Rp 11,400,000

Materai 600
Mengetahui
CAMATAN KODI UTARA
.
kal
Rp -
Kalembu Kaha, 06 Desember 2012

Yang Menerima
Direktur
..
Mengetahui
MARTINUS M. GHELLO)
CAMATAN KODI UTARA
.
okal
Rp -

Yang Menerima

Materai 6000
( )
Mengetahui
MARTINUS M. GHELLO)
CAMATAN KODI UTARA
.
Rp -

Yang Menerima

Materai 6000
( )
Mengetahui
MARTINUS M. GHELLO)
PROGRAM NASIONAL PEMBERDAYAAN MASYARAKAT MANDIRI P
SERTIFIKASI PENERIMAAN PEKERJAAN
Pekerjaan yang dapat diterima TAHAP
Item Pekerjaan VOLUME
Kalembu Kaha,
KETUA TPK FASILITATOR

DESA KALEMBU KAHA
LORENSIUS UMBU DIMA WALTER

FK
ONAL PEMBERDAYAAN MASYARAKAT MANDIRI PERDESAAN
ERTIFIKASI PENERIMAAN PEKERJAAN
: .
Keterangan
Kalembu Kaha, ..2013
FASILITATOR KECAMATAN
WALTERIUS MEKA
FK-T
TIM PENGELOLA KEGIATAN (TPK)
DESA WAIMARINGI
NOMOR :.
Telah Terima Dari : Tim Pengelola Kegiatan ( TPK ) Desa Waimaringi
Uang Sebesar : Empat Puluh Enam Juta Sembilan Ratus Sembilan Puluh Satu Ribu Lima Ratus Rupia
Terbilang : #REF!
Untuk Keperluan : Pembayaran Bahan dan Alat Non Lokal
I . BAHAN 17 . #REF!
1 . #REF! #REF! #REF! #REF!
II ALAT
2 . #REF! #REF! #REF! #REF! 1 . #REF!
3 . #REF! #REF! #REF! #REF! 2 . #REF!
Total #REF!
Waimaringi, 22 No
Setuju dibayar Lunas dibayar Yang Mener
Ketua TPK Bedahara TPK Direktur CV.
Desa Waimaringi Desa Waimaringi
Materai
6000
Mengetahui
Kepala Desa Waimaringi
..
TIM PENGELOLA KEGIATAN (TPK)
DESA WAIMARINGI
NOMOR :.
Uang Sebesar : Sebelas Juta Rupiah
Terbilang : #REF!
Untuk Keperluan : Pembayaran Bahan Lokal
I . BAHAN

Total #REF!
Waimaringi, 22 No
Materai
6000
. .
Mengetahui
..
DESA WAIMARINGI
DESA WAIMARINGI
NOMOR :.
Uang Sebesar : Lima Juta Delapan Ratus Lima Puluh Ribu Rupiah
Terbilang : #REF!

Total #REF!
Waimaringi, 22 No

Materai
6000
. .
Mengetahui
..
RDAYAAN MASYARAKAT MANDIRI PERDESAAN
NGELOLA KEGIATAN (TPK)
DESA WAIMARINGI
n Ratus Sembilan Puluh Satu Ribu Lima Ratus Rupiah
### #REF! #REF!
### #REF! #REF!
### #REF! #REF!
#REF!
#REF!
Waimaringi, 22 November 2013

Yang Menerima
Direktur CV.

Mengetahui
pala Desa Waimaringi
..
NGELOLA KEGIATAN (TPK)
DESA WAIMARINGI
Rp -

Yang Menerima
Direktur CV.
Mengetahui
..
DESA WAIMARINGI
DESA WAIMARINGI
uluh Ribu Rupiah
Rp -

Yang Menerima
Direktur CV.
.
Mengetahui
..
PROGRAM NASIONAL PEMBERDAYAAN MASYARAKAT- MANDIRI PERDESAAN
KECAMATAN KODI BALAGHAR
KUITANSI ( KW-2 )
NOMOR : / KK-BLM PNPM MPd
Telah Terima Dari : UNIT PENGELOLA KEGIATAN (UPK) KECAMATAN KODI BALAGHAR
Uang Sebesar : Tujuh Puluh Juta Delapan Ratus Tiga Puluh Enam Ribu Lima Ratus Rupiah
Terbilang : #REF!
Untuk keprluan : Pembayaran Biaya

A. BAHAN #REF!
B. ALAT #REF!
C. HOK #REF!
D. BELANJA TPK #REF!
E. OPS 2% #REF!
F. OPS 3% #REF!
Untuk Kegiatan : Pembangunan RKB SD Paralel Kapapa Hari
Atas Nama : TPK Desa Waimaringi
Waiha, 22 November 2013

Yang Memberi Yang Menerima
Ketua UPK TPK Desa Waimaringi
YUSUP ANA LETE ANDREAS TARU
MENYETUJUI
WALTERIUS MEKA YOHANES K. NIRON
FK-T FK-P
UNIT PENGELOLA KEGIATAN (UPK)
NOMOR : / KK-BLM PNPM MPd
Telah Terima Dari : UNIT PENGELOLA KEGIATAN (UPK) KECAMATAN KODI BALAGHAR
Uang Sebesar : Satu Juta Tujuh Ratus Lima Puluh Ribu Rupiah
Terbilang : #REF!
Untuk Pembayaran : Biaya OPS 3 % TPK Desa Waimaringi
Waiha, 22 November 2013

Disetuju Yang Menerima Yang Membayar
Ketua TPK Bendahara TPK Bendahara UPK
Desa Waimaringi Desa Waimaringi Kec. Kodi Balaghar
ANDREAS TARU YOHANIS METE MARLINA ROSDIANA HEO
MENYETUJUI
WALTERIUS MEKA YOHANES K. NIRON

FK-T FK-P
DESA WAIMARINGI
NOMOR : ..
Telah Terima Dari : TIM PENGELOLA KEGIATAN (TPK) DESA WAIMARINGI
Uang Sebesar : Satu Juta Lima Ratus Ribu Rupiah
Terbilang : #REF!
Untuk Pembayaran : Biaya OPS 2 % UPK

Diketahui Lunas Dibayar Yang Menerima
Ketua TPK Bendahara TPK Bendahara UPK
Desa Waimaringi Desa Waimaringi Kec. Kodi Balaghar
ANDREAS TARU YOHANIS METE MARLINA ROSDIANA HEO
MENGETAHUI
KEPALA DESA WAIMARINGI

KWITANSI PENYERAHAN JAMINAN
Telah Terima Dari : CV. .
Uang Sebesar : Dua Belas Juta Empat Ratus Ribu Rupiah
Untuk Pembayaran : Jaminan Pengadaan Bahan dan Alat (5%) Desa Waimaringi
Panenggo Ede, 02 Agustus 2013

Yang Memberi Yang Menerima
A.N. CV. . Bendahara UPK
MARLINA ROSDIANA HEO
MENYETUJUI
WALTERIUS MEKA BENYAMIN B. U. L. KAMURI

FK-T FK-P
JADWAL PELAKSANAAN PEKERJAAN
Desa : WAIMARINGI Target Volume Kegiatan : 1 (Sat

Kecamatan : KODI BALAGHAR Total waktu penyelesaian : 90 Ha
Kabupaten : SUMBA BARAT DAYA
M Kebu TAHUN 20
Kebut
Targe ATarget biaya (Rp) uhan
tuha Bulan Juli
Bulan Agu
sat N Bobot n
No Uraian Kegiatan t tenag
uan D JUMLAH (%) a kerja wakt
volu TUKANG PEKERJA 1 2 3 4 1 2
O HOK u
me (orang
R (hari)
)
I PERSIAPAN /
- pengukuran,
1 psg patok 306 M2
2 Galian 37 M3### ### ### 1.83
3 Pas. Pondasi 31 M3### ### ### ### 7.22
4 Timbunan Pondasi
Pengecoran Sloof 97 M3### 840,000 840,000 1.47
+ Kolom + Ring
5 Balk 7 M3### ### 540,000 700,000 1.22
6 Pek. Pasangan Tem 246 M2### ### ### ### ###

Pek. Kab & Kuda-
7 kuda + Gording 6 Unit
### ### 960,000 ### 8.51
8 Pek. List Plank 75 M ### ### 420,000 ### 2.20
9 Pek. Atap seng Ge 310 M2### - - - -
10 Pek. Plester & Acian 516 M2### ### ### ### ###
11 Pek. Lantai Rabat 15 M3### ### ### ### 3.51
12 Pek. Plafond & Gan 263 M2### ### ### ### 8.80
Pek. Pasang
13 Keramik 216 M3### ### ### ### ###
14 Cat Plafond 263 M2### ### 150,000 710,000 1.24
15 Pek.
Cat Tembok
Gantung 516 M2
### ### 870,000 ### 7.87
Daun Pintu &
16 Jendela 1 Ls### ### 450,000 ### 2.81
Cat Kayu (Kusen &
17 List Plank) 1 Ls### ### 90,000 250,000 0.44
18 Pek. WC 1 Unit
### ### ### ### 7.42
19 Pek. PAH 1 Unit ### 240,000 440,000 0.77
IV PEMBERSIHAN 1 Ls Swadaya - -
### 32,477,000 24,843,000 ### 100
Diperiksa oleh Dibuat oleh
FT/FK TPK
1.WALTERIUS MEKA : FK-T
1.
2. : FK-P
2.
3.
KPMD-T
1.
CATATAN:
JADWAL DI ATAS ADALAH CONTOH UNTUK ACUAN KERJA DI LAPANGAN, MERUPAKAN DETAIL DAR
Apabila Pelaksanaan Kegiatan tidak sesuai dengan Jadwal yang telah dibuat maka dikenakan Sa
: 1 (Satu) Unit
: 90 Hari Kalender
Keter
Dibuat unt pelaksanaan
TAHUN 2012 anga
Bulan Sept. n
Bulan Agusts
3 4 1 2 3 4
1,090,000.00 40,000 -
4,140,000.00 - -
840,000.00 - 392,200 ###
700,000.00 - ###
7,880,000.00 - #REF!
4,880,000.00 - #REF!
1,260,000.00 - -
2,450,000.00 2,450,000 -
11,520,000.00 - -
2,010,000.00 - ###
5,045,040.00 40 -
6,220,000.00 -
710,000.00 -
4,510,000.00 -
1,610,000.00 -
250,000.00 -
4,254,854.96 (145)
440,000.00 - 392,200
392,200
: Ketua
: Sekertari
: Bendaha.
KPMD-T
N DETAIL DARI JADWAL YANG ADA DI LAMPIRAN SPPB
dikenakan Sanksi sesuai kesepakatan MAD (Sanksi Lokal)
0
Propinsi : Nusa Tenggara Timur No. RAB

Kabupaten : Sumba Barat Daya Program
Kecamatan : Kodi Balaghar Jenis Kegiatan
Desa : Waiha Ukuran / Dimensi
No Uraian Bahan / Alat Satuan
I. Bahan
1 Air kerja ( Tangki 5000 Ltr ) Liter
2 Amplas Lembar
3 Besi Beton 12 mm Asli (SNI) Staf / lonjor
6 Baut 15 & 25 Bh
7 Beugel U plat Bh
8 Beugel U bulat Bh
9 Besi Strip Bh
10 Cat Seng Biru Muda Merk Boyo Kg
11 Cat Plafon (Oker Putih) Kg
12 Cat Tembok (Matex Warna) 20 Kg Kg
13 Cat Kayu (Cokelat) Kg

14 Dumpul Kayu Kg
15 Engsel + skrup Psg
16 Grendel + skrup Buah
17 Kawat ikat Kg
20 Kait Angin 8" (Kotak) Buah
21 Kaca Polos 5 MM (110 x 60 cm) Lembar
25 Kunci Tanam (Odesta) Bh
26 L bok paralo 4 " Buah
27 Kloset jongkok Buah
28 L Bok Paralon 2" Bh
29 Meni kayu Kg
30 Minyak cat Kg
31 Paku 7 - 10 cm Kg
32 Paku seng Kg
33 Paku tripleks Kg
37 Paku putih 15 & 20 cm Kg
38 Plamur Kg
39 Pipa udara T Buah
40 Pipa Paralon ( 4 " ) Batang
41 Pipa Paralon 2" Btg
42 Semen warna Kg
43 Stop Kran " Bh
44 Semen Tonasa/ Gresik 50 Kg Zak
45 Seng Gelombang BJLS 0.20 (Warna) Lembar
46 Seng licin M'
47 List Papan Profile M
50 Take Wood Lembar
51 Talang Air (4m) Btg
II.Alat
1 Terpal Lembar
2 Ember Cor (Ban) Buah
3 Sekop Cap Mata Buah
4 Linggis Buah
5 Benang nilon Pis/kpl
6 Selang waterpas M'
7 Kuas cat Buah
8 Kuas rol Buah
9 Gergaji Besi Buah
10 Anak Gergaji Buah
11 Kunci besi ( kunci 10 dan kunci 6 ) Buah
12 Kawat ayak M'
III. BAHAN LOKAL .,.2011
1 Pasir Pasang M3
2 Batu Karang M3
3 Batu Pecah M3
4 Kayu 6/12 Kls II M3
5 Kayu 8/12Kls II M3
6 Balok Kelapa M3
7 Kayu Kls I 6/12 Jati Lokal M3
8 Usuk 5/7 Kls II Mahoni/ Jati Putih M3
9 Usuk 5/7 (Kelapa) M3
10 Papan Kls II M3
11 Batako Bh
12 Batu Potong Bh
13 Sirtu Gunung M3
14 Air Kerja Liter

III. Meubeler
1 Meja Siswa (Papan Kls II) Bh
2 Kursi Siswa (Papan Kls II) Bh
3 Lemari 2 Pintu (180 x 140) Bh
4 Meja 1/2 Biro Bh
5 Kursi Guru (Spon) Bh
9 Papan Tulis Bh
6 Daun Pintu Paniel Papan Kls I Bh
7 Daun Pintu Paniel Triplex Lapis Seng Dalam Bh
8 Daun Jendela Paniel Kaca 5 MM Bh 0
III. Tenaga Kerja
1 Pekerja HOK
2 Tukang HOK
: 1 s/d 20
: PNPM - MP TA. 2011
: Pemb. Gedung SD
: 24 X 7 M2
Harga Satuan
50
5,000
105,000
95,000
42,500
8,000
18,000
18,000
7,500
15,000
17,500
17,500
50,000
25,000
15,000
10,000
25,000
65,000
65,000
15,000
142,000
-
-
-
150,000
22,000
170,000
15,000
25,000
30,000
21,000
25,000
25,000
25,000
15,000
175,000
149,000
96,000
10,000
37,000
82,500
65,000
20,000
7,500
59,000
75,000
-
120,000
350,000
15,000
80,000
80,000
10,000
3,500
10,000
17,500
50,000
16,000
15,000
30,000
.,.2011
120,000
75,000
225,000
2,200,000
2,200,000
1,600,000
2,500,000
2,200,000
1,660,000
2,200,000
3,000
2,000
65,000
50
300,000
200,000
1,100,000
800,000
250,000
550,000
1,250,000
750,000
350,000
25,000
35,000
PNPM - Mandiri Perdesaan
TAKE OF SHEET
Propinsi : Nusa Tenggara Timur
Kecamatan : Kodi Balaghar
Janis Kegiatan DIMENSI Volume Analisa kebutuhan baha,Ala

Gambar Skedsa L1 L2 L T1 T2 P Pekerjaan Sat dan Tenaga
Bahan,alat
No M M M M M M dan Tenaga Koef
1 2 3 4 5 6 7 8 9 10 11
1 PEMBERSIHAN LOKASI 12.00 30 360.00 M2 Pekerja 0.06
2 PENGUKURAN DAN BOWPLANK

3 GALIAN TANAH POND
0.55
a.Pondasi Utama 0.50 1 0.85 97.4 82.79 Pekerja 0.4
b. Pondasi Teras 0.45 0.4 34.2 6.16
0.70 0.55 88.946
4 URUGAN TANAH POND 29.65 Pekerja 0.192
Tanah Urug 1.25
5 PAS.BATU KOSONG
a. Pas batu Kosong Pond.Utama 1 0.2 97.4 19.48 M3 Pekerja 0.78
b. Pas batu Kosong Pond.Teras 0.4 0.2 34.2 2.74 M3 Batu 15/20 1.3
22.22 M3
0.15 0.15
0.70
0.55
6 URUGAN PASIR
a. Pondasi Utama 1 0.06 97.4 5.84 M3 Pekerja 0.3
b. Pondasi Teras 0.05 0.4 0.06 34.2 0.82 M3 Pasir Urug 1.2
0.70 6.66 M3
0.05
0.55
7 Pas Batu 1: 4
a. Pondasi Utama II 0.525 1 97.4 51.14 Pekerja 1.5
Tukang 0.6
Batu 15/20 1.3
b. Pondasi Teras Pasir Pasang 0.544
0.35 0.75 34.2 8.98 Semen 3.04
60.11 Air Kerja 100
8 Beton 1:2:3
a. Sloof 0.15 0.2 97.4 2.92 Pekerja 2.00

b. Ringbalk 0.15 0.15 97.4 2.19 Tukang 0.385
Mandor 1
c. Kolom 0.2 0.2 78.2 3.13 Pasir 0.52
d. Tembok Gunung 0.15 0.15 39 0.88 Kerikil 0.81
Semen 6.72
358.8 Besi 10 mm
9.12 Besi 6 mm
0.20 0.15 0.15
Kunci Besi
Kawat ikat 3
Papan Cor
0.20 0.15 0.15 Usuk Kls III
Beugel Kolom : Beugel Ring Balk : Beugel Sloof :
P : 0.94 m/ Bh P : 0.74 m/ Bh P : 0.74 m/ Bh Paku 7 - 10 cm 1.5
jmlh : 423Bh jmlh : 410Bh jmlh : 410Bh
Air Kerja 100
9 Kosen Pintu,Jendela dan Boven 0.12 0.08 209.4 2.01 Pekerja 6.3
Tukang 22
Kayu 6/12 1.2
Papan 2/20
Paku 7 - 10 cm
28 P1
63 J2 Kunci Tanam 2x Slaag
50.32 J3 Engsel Pintu
47.68 BV3 Engsel Jendela
8.64 BV2 Grendel Jendela
Kait Angin
11.76 V Ampals
6 bh 209.4
3 bh
3 bh
6 bh 2 bh
6 bh 2 bh
0.65
0.06
P = 10.8
0.80 L = 5.16
0.51
0.06 BH 4
2.15
0.50
0.06
BH 3
0.06
1.20 54.97
Pintu dan jendela Bh 36 1.00

a. Pintu Panel Papan 0.60
d. Jendela Panel Kaca Reben 3 mm
11 Dinding
a. Pas. Bataco 1:5 Tembok Pekerja 0.33
1.Luas Kosen P/J dan Boven 50.23 M2 Tukang 0.38
2.Luas Tembok Tanpan Kosen 3.4 97.4 331.16 M2 Batu Potong 27
Luas tembok = 2 - 1 + Pas batu Tembok Gunung 280.93 M2 Pasir Pasang 0.045
b. Pas.Bataco 1: 5 Gunungan 33.25 M2 Semen 0.242
314.18 M2
b. Plesteran dan acian 653.36 M2 Pekerja 0.215
M3 Tukang 0.28
Pasir Pasang 0.025
1.83 Semen 0.195
3.4
Kawat Ayak 0.02
Air Kerja 25
12 Atap
a. Kuda-kuda 0.12 0.08 293.9 2.82 Pekerja 4.2
Tukang 13
Balok 8/12 kls II 1.1
Beugel U Bulat
Beugel U Plat
Baut dan mur
Paku Putih
Besi Strip
b. Gording 0.12 0.06 594 4.28 M3 Pekerja 4.4

kloss 0.12 0.06 43.2 0.31 Tukang 13.2
4.59 Kayu 6/12 1.1
Paku 0.8
c. Atap Seng 11.12 32.9 365.848 M2 Pekerja 0.12
Tukang 0.07
Seng BJLS 0.20 0.75
Paku seng 0.02
d. Bubungan 26 M Pekerja 0.12

Tukang 0.066
Seng plat 40 cm 1.1
Paku seng 0.02
f. Listplank 1 1 88.04 176.08 `M Pekerja 0.16

Tukang 0.242
Papan 3/25 0.011
Paku 0.06
Pekerjaan Lantai
a. Ugan Tanah
1. Ugan Tanah 8.5 0.45 31 118.575 M3 Pekerja 0.192
Sirtu 1.2
118.575 M3
b. Urugan Pasir 8.5 0.06 31 15.81 M3 Pekerja 0.3

Pasir Urug 1.2
15.81 M3
c. Rabat 5 cm camp 1:3:5 I 8.5 0.12 31 31.62 M3 Pekerja 1.73
Tukang 0.275
31.62 M3 Kerikil 0.87
Pasir pasang 0.52
Semen 3.2
Air Kerja 350
d. Pasangan lantai keramik 263.5 M2 Semen 0.19
Pasir pasang 0.046
Keramik 30 x 30 1.05
Semen Warna 0.04
Pekerja 0.462
Tukang 0.242
Plafon 7.0 31 217 M2 Pekerja 0.2

0.6
1.20 1.5 31 46.5 M2 Tukang 0.3
1.20
1.0 31 31 M2 Tripleks 4 mm 0.36
11.12 2 22.24 M2 Kayu 5/7 0.015
TOTAL LUAS PLAFOND 316.74 M2 Paku 5 - 7 CM 0.12
Paku Triplex 0.03
272.48 M2 List Papan Profile 1.1
Pengecatan
a. Pengecatan Tembok 653.36 M2 Pekerja 0.045
Tukang 0.1386
Cat tembok (Matex Warna) 0.4
Plamir 0.15
Amplas 0.2
b. Pengecatan Seng 0.0 M2 Pekerja 0.0725

Tukang 0.096
Cat seng Biru Muda (Merk Ped 0.35
Minyak cat 0
c. Pengecatan Kayu 41.9 M2 Pekerja 0.075

Tukang 0.096
Meni Kayu 0.2
Dumpul kayu 0.15
Cat Kayu 0.35
Minyak cat 0.05
Amplas 0.2
d. Pengecatan Plafon 217 M2 Pekerja 0.0225

Tukang 0.06633
Cat Plafon (Oker Putih) 0.2
SALURAN
a. Pas. Bataco 1:6 Pekerja 1
0.4 87 34.80 M2 Tukang 0.5
- M2 Batu Potong 27
- M2 Pasir Pasang 0.038
34.80 M2 Semen 0.196
M2
b. Plesteran dan acian 0.75 87 65.25 M2 Pekerja 0.8
Tukang 0.4
Pasir Pasang 0.038
Semen 0.196
Kawat Ayak 0.02
Air Kerja 10
c. Rabat 5 cm camp 1:3:5 I 0.25 0.05 87 1.0875 M3 Pekerja 2.5
Tukang 2
1.0875 Kerikil 0.91
Pasir pasang 0.54
Semen 5.675
Batu 5/7 1.3
Air Kerja 300
Talang Air 33
PAH Pekerja 1.2

a.Pondasi 1 : 4 Tukang 0.9
0.3 0.4 0.12 16 1.92 M2 Batu 15/20 1.3
- M2 Semen 2.7
1.92 M2 Air Kerja 100
Sirtu 1.3
a. Pas. Bataco 1:6 Pekerja 1

8 1.55 12.40 M2 Tukang 0.5
- M2 Batu Potong 27
12.40 M2 Semen 0.196
M2

Tukang 0.4
Pasir Pasang 0.038
Semen 0.196
Kawat Ayak 0.02
Air Kerja 10
c. Rabat 10 cm camp 1:3:5 I 2 0.12 2 0.48 M3 Pekerja 2.5

Tukang 2
0.96 Kerikil 0.91
Pasir pasang 0.54
Semen 5.675
Air Kerja 300
d. Beton Tulangan Camp 1 : 2 : 3 0.2 0.2 22.8 0.4 1.312 M3 Pekerja 2.5
Sloof + Kolom 93.9 Tukang 2
Plat Penutup 25.3 55.7 Kerikil 0.91
Besi 10 mm 150 12 12.47 Pasir pasang 0.54
Beugel 152 0.75 125 12 10.45 Semen 5.8
Air Kerja 300
Besi 10 mm
Besi 6 mm
Kawat Ikat 3
Mebeler 1 Pkt
Meja 1/2 Biro
Lemari
0.40 0.60
Meja murid
laci terbuka Kursi Murid
0.80
0.40 Kursi Guru
Papan Tulis
laci 3
1.40
0.80 0.40
MEJA 1/2 BIRO
0.20
0.4 1.10
1.20 5
0.1
LEMARI BUKU 8
0.50
0.3 0.2
5 5 0.70
0.3
4
0.1
0
MEJA MURID
0.40
KURSI MURID
INSTALASI LISTRIK 1. Stop Kontak
2. Saklar Seri
3. Viting Lampu Tempel
4. Lampu Philips 20 Watt
5. Kabel listrik ( 1 Roll - 40 m )
6. Isolasi
7. Pipa PVC 1/4 "
8. Embol Dos
TOTAL HOK + 9. Paku Kabel
- 10. Saklar Tunggal
11. Sekering Group
AKE OF SHEET
Analisa kebutuhan baha,Alat

dan Tenaga
Volume Sat
12 13
22 Hok
36 Hok
6 Hok
37
17 Hok
29 M3
2 Hok
8 M3
90 Hok
36 Hok
80 M3
30 M3
180 Sak
6,010 Liter
18 Hok
- Hok
10 Hok
- M3
10 M3
60 Sak
128 Btg
80 Btg
4 Bh
27 Kg
2 M3
0 M3
14 Kg
912 Liter
13 Hok
44 Hok
2 M3
1 M3
4 Kg
- Bh
12 Bh
36 Bh
18 Bh
36 Psng
30 Lbr
3 Bh
36 Bh
104 Hok
120 Hok
8,480 Bh
10 M3
80 Sak
140 Hok
180 Hok
20 M3
130 Sak
10 M
16,330 Liter
12 Hok
40 Hok
- M3
12 Bh
6 Bh
150 Bh
10 Kg
36 Bh
20 Hok
60 Hok
10 M3
4 Kg
44 Hok
20 Hok
274 Lbr
10 Kg
3 Hok
- Hok
30 M'
- Kg
14 Hok
20 Hok
- M3
10 Kg
23 Hok
142 M3
5 Hok
19 M3
55 Hok
10 Hok
30 M3
20 M3
100 Sak
11,070 Liter
50 Zak
10 M3
280 Dos
10 Kg
120 Hok
60 Hok
63 Hok
100 Hok
110 Lbr
- M3
40 Kg
10 Kg
300 M'
29 Hok
90 Hok
260 Kg
100 Kg
130 Lbr
- Hok
- Hok
- Kg
- Kg
3 Hok
- Hok
10 Kg
10 Kg
10 Kg
- Kg
10 Lbr
5 Hok
10 Hok
40 Kg
35 Hok
20 Hok
940 Bh
- M3
10 Sak
52 Hok
30 Hok
- M3
10 Sak
- M
650 Liter
3 Hok
- Hok
- M3
- M3
10 Sak
- M3
330 Liter
36 M
2 Hok
- Hok
- M3
- M3
10 Sak
190 Liter
6 M3
- Hok
- Hok
- Bh
- M3
- Sak
- Hok
- Hok
- M3
- Sak
- M
- Liter
2 Hok
2 Hok
1 M3
1 M3
5 Sak
288 Liter
- Hok
- Hok
- M3
- M3
- Sak
- Liter
- Lonjor
- Lonjor
- Kg
1 Pkt
3 Bh
3 Bh
60 Bh
120 Bh
3 Bh
3 Bh
3
1
11
11
6
6
20
15
8
3
1
Program Pengembanagan Sistem Pembangunan Partisipatif
REKAPITULASI ANGGARAN BIAYA

Kecamatan : Kodi Balahar
Desa/ Kel : Waiha
Kegiatan Pemasangan Kegiatan Pasangan Batu Kegiatan Cor Beton Kegiatan Pas.
Bowplank + 1:4 1:2:3 Tembok
Galian Pondasi Bobot Bobot Bobot Bobot
No. Uraian
% % % %
Ukuran 88.95 Ukuran : 30.88 M3 Ukuran : 7.14 Ukuran :245.46 M2
Jumlah : Jumlah : Jumlah : Jumlah :
No. RAB : 01 No. RAB : 02 No. RAB : 03 No. RAB : 04
PNPM-MP PNPM-MP Swad
(Rp) Swad (Rp) (Rp) Swad (Rp) PNPM-MP (Rp) (Rp) PNPM-MP (Rp) Swad (Rp)
BAHAN
I 63,000 663,600 0.02 23,018,050 3,890,000 5.85 24,482,100 6.23 25,416,000 6.46
PERALATAN
II 1,077,500 320,000 0.27 225,000 0.06 142,000 0.04 - -
UPAH
III 1,090,000 690,000 0.28 4,140,000 1.05 700,000 0.18 7,880,000 2.00
IV LAIN -LAIN 1,400,000 - 0.36 - - -
Jumlah 3,630,500 1,673,600 0.92 27,383,050 3,890,000 6.96 25,324,100 - 6.44 33,296,000 - 8.47
V Operasional
UPK 2 %
VI Operasional
TPK 3 %
JUMLAH TOTAL
Jumlah Biaya Upah 1,090,000 4,140,000 700,000 7,880,000
Jumlah HOK Konstruksi HOK HOK HOK
Disetujui Oleh : Dibuat Oleh :
PjOK, Ketua TPK, FASILITATOR TEKNIK
Paskalis Generosis Tao Bio, S.Ip ( WALTERIUS MEKA )

NIP. 19870717 201001 1 010

Desa/ Kel : Waiha
Kegiatan Kegiatan Kegiatan Kegiatan

Atap Seng Plesteran & Pek. List Plafon +
Gelombang Acian Plank Gantungan
Bobot Bobot Bobot Bobot
No. Uraian
% % % %
Ukuran : 310.40 M2 Ukuran : 515.92 M2 Ukuran : 74.4 M Ukuran : 263.62 M2
BAHAN
I 18,590,000 - 4.73 13,214,200 - 3.36 2,305,000 0.59 22,848,000 - 5.81
PERALATAN
II - - 390,000 - 0.10 - - - -
UPAH
III 2,450,000 0.62 11,520,000 - 2.93 1,260,000 0.32 5,045,040 1.28
IV LAIN -LAIN - - - - - - - -
Jumlah 21,040,000 - 5.35 25,124,200 - 6.39 3,565,000 - 0.91 27,893,040 - 7.09

V Operasional
UPK 2 %
VI Operasional
TPK 3 %
JUMLAH TOTAL
Jumlah Biaya Upah 2,450,000 11,520,000 1,260,000 5,045,040
Disetujui Oleh :
PjOK,
Paskalis Generosis Tao Bio, S.Ip

NIP. 19870717 201001 1 010

Desa/ Kel : Waiha

Pas. Keramik Cat Tembok Cat Plafon Cat Atap
No. Uraian
Ukuran % Ukuran % Ukuran % Ukuran %
: 216 m2 : 515.92 m2 263.62 M2 : 310.4 M2
BAHAN
I 23,680,000 - 6.02 6,037,500 - 1.54 752,500 0.19 -
PERALATAN
II - - 140,000 - 0.04 87,500 0.02 -
UPAH
III 6,220,000 1.58 4,510,000 - 1.15 710,000 0.18 -
IV LAIN -LAIN - - - - - - -
Jumlah 29,900,000 - 7.60 10,687,500 - 2.72 1,550,000 - 0.39 - - 0.00

V Operasional
UPK 2 %
VI Operasional
TPK 3 %
JUMLAH TOTAL
Jumlah Biaya Upah 6,220,000 4,510,000 710,000 -
Disetujui Oleh :
PjOK,

NIP. 19870717 201001 1 010

Desa/ Kel : Waiha

SANITASI : WC PAH Mebeler
No. Uraian
Ukuran % Ukuran % Ukuran % Ukuran %
87 : 1 :
Jumlah : Jumlah : 1 UNIT Jumlah : Jumlah 3
No. RAB : 19 No. RAB : 20 No. RAB : No. RAB : 21

BAHAN
I - - 18,437,991 4.69 9,246,000 2.35 50,100,000 12.74
PERALATAN
II - - - - - - -
UPAH
III - 4,254,855 1.08 440,000 0.11 -
IV LAIN -LAIN - - - - - -
Jumlah - - 0.00 22,692,846 - 5.77 9,686,000 - 2.46 50,100,000 - 12.74

V Operasional
UPK 2 %
VI Operasional
TPK 3 %
JUMLAH TOTAL
Jumlah Biaya Upah - 4,254,855 440,000 -
Disetujui Oleh :
PjOK,

NIP. 19870717 201001 1 010
ASI ANGGARAN BIAYA
Program : PNPM - MP TA. 2013

Jenis Kegiatan : Pemb. RKB SD Paralel Kapapa Hari
Ukuran / dimensi : 24 X 8.5 M
Kegiatan : Pek. Kegiatan Kab &

Kusen Gording
Pintu, Bobot Bobot
Jendela Bobot %
% % Jumlah Total
Ukuran dan
25 Boven Ukuran : 6.56 M3
Jumlah : Jumlah :
No. RAB : 05 No. RAB : 06
PNPM-MP (Rp) Swad (Rp) PNPM-MP (Rp) Swad (Rp) PNPM-MP (Rp) Swad (Rp)
6,247,290 1.59 19,728,000 5.02 98,954,000 4,553,600 25.17
- - - - 1,445,000 320,000 0.37
2,150,000 0.55 4,880,000 1.24 20,840,000 690,000 5.30

- - 1,400,000 - 0.36
8,397,290 - 2.14 24,608,000 6.26 122,639,000 5,563,600 31.19
2,582,000
3,873,000
129,094,000
2,150,000 4,880,000 20,840,000
HOK HOK -
ASI ANGGARAN BIAYA

Kegiatan Pek. Kegiatan

Peninggi Lantai Rabat
Lantai Bobot Bobot
Bobot %
% % Jumlah Total
Ukuran : 97.2 M3 Ukuran 31.62
Jumlah : Jumlah :
11,510,000 2.93 17,105,850 4.35 184,527,000 4,553,600 46.93

-
- - 1,835,000 320,000 0.47
-
840,000 0.21 2,010,000 0.51 43,965,000 690,000 11.18
-
- - 1,400,000 - 0.36
12,350,000 - 3.14 19,115,850 4.86 231,727,000 5,563,600 58.94

4,878,000
7,318,000
243,923,000
840,000 2,010,000 43,965,040
HOK HOK -
Dibuat Oleh :
Ketua TPK, FASILITATOR TEKNIK
( WALTERIUS MEKA )
ASI ANGGARAN BIAYA

Kegiatan Kegiatan Gantung

Cat Kayu
Pintu Jendela
Bobot Bobot
Bobot %
Ukuran % Ukuran % Jumlah Total
41.88 27
Jumlah : Jumlah :
1,200,000 0.31 14,063,000 3.58 230,260,000 4,553,600 58.56

-
60,000 0.02 - 2,123,000 320,000 0.54
-
250,000 0.06 1,610,000 0.41 57,265,000 690,000 14.56
-
- - 1,400,000 - 0.36
1,510,000 - 0.38 15,673,000 3.99 291,048,000 5,563,600 74.02279
6,127,000
9,191,000
306,366,000
250,000 1,610,000 57,265,040
HOK HOK -
Dibuat Oleh :
( WALTERIUS MEKA )
ASI ANGGARAN BIAYA

Kegiatan : Honor Kegiatan

Guru
Bobot Bobot
Bobot %
Ukuran % Ukuran % Jumlah Total
: 12 Bulan
Jumlah : 2 Orang Jumlah
No. RAB No. RAB
- - 308,044,000 4,553,600 78.35

-
- 2,123,000 320,000 0.54
-
- 61,960,000 690,000 15.76
-
1,400,000 - 0.36
- - 0 - 0 373,527,000 5,563,600 94.99983

7,864,000
11,796,000
393,187,000
- - 61,960,000
HOK HOK -
Dibuat Oleh :
( WALTERIUS MEKA )
TAKE OF SHEET WC
Kecamatan : Kodi Balaghar
Janis Kegiatan DIMENSI Volume Analisa kebutuhan baha,Ala

Gambar Skedsa L1 L2 L T1 T2 P Pekerjaan Sat dan Tenaga
Bahan,alat
No M M M M M M dan Tenaga Koef
1 2 3 4 5 6 7 8 9 10 11
1 PEMBERSIHAN LOKASI 3.00 5.5 16.50 M2 Pekerja 0.06
2 PENGUKURAN DAN BOWPLANK

3 GALIAN TANAH POND
0.55
a.Pondasi Utama 0.50 0.7 0.55 12.5 4.8125 Pekerja 0.7
b. Pondasi Teras 0.55 0.5 5.6 1.54
0.70 0.55 6.3525
4 URUGAN TANAH POND 2.12 Pekerja 0.75
Tanah Urug 1.25
5 PAS.BATU KOSONG
a. Pas batu Kosong Pond.Utama 0.7 0.1 12.5 0.875 M3 Pekerja 0.3
b. Pas batu Kosong Pond.Teras 0.6 0.1 5.6 0.34 M3 Batu 15/20 1.3
1.21 M3
0.15 0.15
0.70
0.55
6 URUGAN PASIR
a. Pondasi Utama 0.7 0.05 12.5 0.44 M3 Pekerja 0.5
b. Pondasi Teras 0.05 0.6 0.05 5.6 0.17 M3 Pasir Urug 1.2
0.70 0.61 M3
0.05
0.55
7 Pas Batu 1: 4 0.25
a. Pondasi Utama II 0.375 0.5 12.5 2.34 Pekerja 1.2

0.55 Tukang 0.9
Batu 15/20 1.3
0.35 0.60
b. Pondasi Teras Pasir Pasang 0.544
0.35 0.65 5.6 1.27 Semen 2.7
0.65
3.62 Air Kerja 100
8 Beton 1:2:3
a. Sloof 0.15 0.15 12.5 0.28 Pekerja 2

b. Ringbalk 0.15 0.15 12.5 0.28 Tukang 0.385
Mandor 1
c. Kolom 0.2 0.2 15.45 0.62 Pasir 0.52
d. Tembok Gunung Kerikil 0.78
E. TERAS Semen 6.72
46.5175 Besi 10 mm
1.18 Besi 6 mm
0.20 0.15 0.15
Kunci Besi
Kawat ikat 3
Papan Cor
0.20 0.15 0.15 Usuk Kls III
Beugel Kolom : Beugel Ring Balk : Beugel Sloof :
P : 0.94 m/ Bh P : 0.74 m/ Bh P : 0.74 m/ Bh Paku 7 - 10 cm 2
jmlh : 423Bh jmlh : 410Bh jmlh : 410Bh
Air Kerja 100
9 Kosen Pintu,Jendela dan Boven 0.12 0.06 17.64 0.13 Pekerja 6.3
0.04 0.25 3.6 0.16 Tukang 22
0.29 Kayu 6/12 1.2
0.12 Papan 2/20 1.2
0.25 Paku 7 - 10 cm
1.90
Kunci Tanam 2x Slaag
0.20 17.64 Kusen Engsel Pintu
J2.2 : 4 Bh
3.6 Engsel Jendela
Grendel Jendela
0.82 Kait Angin
BH 2
Ampals
0.50
17.64
1.35
BV2 : 2 Bh
d. Jendela Panel Kaca Reben 3 mm
11 Dinding
a. Pas. Bataco 1:5 Tembok Pekerja 0.40
1.Luas Kosen P/J dan Boven 4.47 M2 Tukang 0.2
2.Luas Tembok Tanpan Kosen 2.45 12.5 30.56 M2 Batu Potong 27
Luas tembok = 2 - 1 + Pas batu Tembok Gunung 26.10 M2 Pasir Pasang 0.045
Semen 0.242
26.10 M2
M3 Tukang 0.14
Pasir Pasang 0.038
1.68 Semen 0.227
3.15
Kawat Ayak 0.02
Air Kerja 25
12 Atap
a. Kuda-kuda 4.54 0.12 0.06 15.5 0.11 Pekerja 3
5.67 kuda2 gewel 0 0 - - Tukang 21
1.85 0.11 Balok 8/12 kls II 1.2
Beugel U Bulat
Beugel U Plat
3.6 3.56 1.00
Baut dan mur
Paku Putih
Besi Strip
b. Gording utama 0.12 0.06 31.5 0.23 M3 Pekerja 4

Gording Teras
kloss 0.12 0.06 3 0.02 Tukang 10
0.25 Kayu 6/12 1.2
Paku 6
c. Atap Seng 20.646 1 20.646 M2 Pekerja 0.04
Tukang 0.13
Seng BJLS 0.20 0.8
Paku seng 0.03
d. Bubungan 6.3 M Pekerja 0.15

Tukang 0.25
Seng plat 40 cm 1.1
Paku seng 0.075
f. Listplank 0.25 0.03 19.2 0.14 M3 Pekerja 0.05

Tukang 0.1
Papan 3/25 1.2
Paku 1.7
Pekerjaan Lantai
a. Ugan Tanah
1. Ugan Tanah 4 0.2 2 1.25 M3 Pekerja 0.35
teras 4 0.2 1 0.45 M3 Sirtu 1.2
1.7 M3
b. Urugan Pasir 4 0.05 2 0.05 M3 Pekerja 0.3

teras 4 0.05 1 0.2 M3 Pasir Urug 1.2
0.25 M3
c. Rabat 5 cm camp 1:3:5 I 4 0.07 2 0.21 M3 Pekerja 2.5
teras 4 0.07 1 0.28 M3 Tukang 2
0.49 M3 Kerikil 0.91

Pasir pasang 0.54
Semen 4.4
Air Kerja 350
d. Pasangan lantai keramik 0 M2 Semen 0.19
Pasir pasang 0.026
Keramik 30 x 30 1.04
Semen Warna 0.04
Pekerja 0.25
Tukang 0.55
Pengecatan
a. Pengecatan Tembok 55.99 M2 Pekerja 0.03
Tukang 0.08
Cat tembok (Matex Warna) 0.36
Plamir 0.15
Amplas 0.2
b. Pengecatan Seng 20.6 M2 Pekerja 0.01

Tukang 0.06
Cat seng Biru Muda (Merk Ped 0.2
Minyak cat 0
c. Pengecatan Kayu 3.2 M2 Pekerja 0.075
Tukang 0.1
Meni Kayu 0.145
Dumpul kayu 0.067
Cat Kayu 0.2
Minyak cat 0.15
Amplas 0.2
d. Pengecatan Plafon 0 M2 Pekerja 0.03

Tukang 0.05
Cat Plafon (Oker Putih) 0.3
LUBANG WC
a.Galian
2 2 2 0 8.00 M3 Pekerja 1.2
a. Pas. Bataco 1:6 2 8 16.00 M2 Pekerja 0.7

Tukang 0.35
Batu Potong 27
Pasir Pasang 0.038
Semen 0.196

Tukang 0.3
Pasir Pasang 0.038
Semen 0.196
Kawat Ayak 0.02
Air Kerja 10
c. Plat Penutup 2 2 0.15 0.6 Pekerja 2

Tukang 0.039
Mandor 0
Pasir 0.52
Kerikil 0.78
Semen 6.72
Besi 10 mm
Pekerja
Tukang
1 Pasir Pasang
2 Batu Gunung
3 Kerikil
4 Batu Potong
5 Kayu 6/12 Kls II
6 Papan 3/25 Kls II
7 Besi 10 MM
8 Besi 6 MM
9 Semen
10 Seng Gel. Bjls 0.20
11 Seng Plat
12 Baut 25 cm
13 Paku 7 - 10 cm
14 Paku Putih
15 Paku Seng
16 Talang Air
17 Kawat Ikat
18 Kloset Jongkok
19 Pipa Udara T
20 Fiber 40 x 40
21 Plamir
22 Cat tembok
23 Cat Seng
24 Cat Kayu
25 Minyak Cat
26 Paralon 4"
27 L Bok Paralon 4"
28 Air Kerja
INSTALASI LISTRIK 1. Stop Kontak
2. Saklar Seri
3. Viting Lampu Tempel
4. Lampu Philips 20 Watt
5. Kabel listrik ( 1 Roll - 40 m )
6. Isolasi
7. Pipa PVC 1/4 "
8. Embol Dos
TOTAL HOK + 9. Paku Kabel
#REF! 10. Saklar Tunggal
11. Sekering Group
E OF SHEET WC
Analisa kebutuhan baha,Alat

dan Tenaga
Volume Sat
12 13
1.00 Hok
4.00 Hok
2.00 Hok
3.00
- Hok
2.00 M3
- Hok
1.00 M3
4.00 Hok
- Hok
- M3
- M3
10.00 Sak
360.00 Liter
2.00 Hok
- Hok
- Hok
- M3
- M3
10.00 Sak
16.00 Btg
13.00 Btg
4.00 Bh
3.54 Kg
0.26 M3
- M3
- Kg
120.00 Liter
2.00 Hok
6.00 Hok
0.15 M3
0.19 M3
0.50 Kg
- Bh
6.00 Bh
- Bh
2.00 Bh
- Psng
6.00 Lbr
10.00 Hok
10.00 Hok
700.00 Bh
- M3
10.00 Sak
11.00 Hok
10.00 Hok
- M3
10.00 Sak
- M
1,400.00 Liter
0.34 Hok
2.35 Hok
0.13 M3
- Bh
- Bh
9.00 Bh
0.50 Kg
- Bh
1.00 Hok
2.00 Hok
0.30 M3
1.00 Kg
1.00 Hok
- Hok
20.00 Lbr
- Kg
1.00 Hok
- Hok
10.00 M'
0.50 Kg
1.00 Hok
2.00 Hok
0.17 M3
0.24 Kg
1.00 Hok
2.00 M3
0.08 Hok
0.30 M3
1.00 Hok
1.00 Hok
0.50 M3
0.25 M3
2.00 Sak
172.00 Liter
- Zak
- M3
- Dos
- Kg
0 Hok
0 Hok
2.00 Hok
- Hok
20.00 Kg
10.00 Kg
10.00 Lbr
0.20 Hok
1.00 Hok
4.00 Kg
- Kg
0.50 Hok
0.50 Hok
0.50 Kg
0.50 Kg
1.00 Kg
0.50 Kg
1.00 Lbr
- Hok
- Hok
- Kg
10.00 Hok
11.00 Hok
10.00 Hok
430.00 Bh
- M3
- Sak
10.00 Hok
- Hok
- M3
- Sak
- M
160.00 Liter
1.00 Hok
- Hok
- Hok
0.50 M3
0.50 M3
- Sak
7.00 Lonjor
74.04 Hok
50.85 Hok
10.05 M3
5.00 M3
2.00 M3
1,137.00 Bh
0.43 M3
0.17 M3
23.00 Lonjor
13.00 Lonjor
49.00 Sak
17.00 Lembar
7.00 M
9.00 Btg
3.74 Kg
0.50 Kg
1.50 Kg
30.00 M
2.00 M
2.00 Bh
1.00 Bh
2.00 Bh
8.00 Kg
20.00 Kg
4.00 Kg
1.00 Kg
0.50 Kg
2.00 Btg
4.00 Bh
2,212.00 Liter
3.00
1.00
11.00
11.00
6.00
6.00
20.00
15.00
8.00
3.00
1.00
REKAPITULASI RENCANA KEBUTHAN BAHAN, ALAT, TENAGA KERJA DAN BIAYA SETIAP ITEM PEKERJAAN

Desa : Waiha Ukuran / Dimensi
Beton slof, kolom, ring
7 Atap seng gelombang
10 Plafond + Gantungan
Kusen pintu, jendela,
Pek. Peninggi Lantai
Pasang daun pintu

bowplank + Galian
Pasangan Tembok
Cat Kayu ( Kusen,
dan daun jendela

Pek. Cat Tembok
Kuda - kuda dan
Pasang Keramik
Plester + Acian
Pek. Cat Atap

Pek. Pondasi
Pemasangan
Lantai Rabat
MEBELER
Cat Plafon
Lisplank )
Lis plank
ventilasi
sanitasi
Pondasi
gording
No Uraian Bahan/ Alat / Tenaga Kerja
PAH
balk
WC
12
13
14
15
16
17
18
19
21
11
I. Bahan
-1
9
1 Papan 2/20 - 3 m' Perancah 1
-
2 Kayu 5/7- 4 m' Perancah -

3 Bambu 0
4 Amplas 8
6 Besi Beton 10 mm Asli (SNI) 128 23 0.00
7 Besi Beton 6 mm Asli (SNI) 80 13 0
8 Baut 15 & 25 150 9
9 Beugel U plat 6
10 Beugel U bulat 12.0
11 Besi Strip 36
12 Cat Seng Biru Muda Merk Boyo 0
13 Cat Plafon (Oker Putih) 43
14 Cat Tembok (Matex Warna) 20 Kg 261 20 0
18 Cat Kayu (Cokelat) 15 1
19 Dumpul Kayu 6
20 Engsel + skrup 73
Fiber 40 x 40 2
21 Grendel + skrup 21
22 Kawat ikat 27 2 0
23 Keramik 30 x 30 277
25 Kait Angin 8" (Kotak) 36
26 Kaca Polos 5 MM (110 x 60 cm) 4
31 L bok paralo 4 " 4
32 Kloset jongkok 2
33 L Bok Paralon 2" 4
34 Meni kayu 8
35 Minyak cat 2 1
36 Paku 7 - 10 cm 3 14 4 4 5 38 4
37 Paku seng 8 2
38 Paku tripleks 10
39 Paku putih 15 & 20 cm 10 1
40 Plamur 98 8
17 ( Kusen, Lisplank
14 Pek. Cat Tembok
Kuda - kuda dan
jendela, ventilasi
13 Pasang Keramik
kolom, ring balk
Plester + Acian
18 pintu dan daun

Pek. Peninggi
Pek. Cat Atap
Pasang daun
Pemasangan
Kusen pintu,
Lantai Rabat
Gantungan
Beton slof,
gelombang
MEBELER
Atap seng
Pasangan
Pasangan
Cat Plafon
Plafond +
Cat Kayu
bowplank
ponndasi
Lis plank
Tembok
sanitasi
gording
jendela
Lantai
No Uraian Bahan/ Alat / Tenaga Kerja
PAH
WC
)
10
12
15
16
19
21
11
I.Bahan
9
41 Pipa udara T 1
42 Pipa Paralon ( 4 " ) 2
43 Pipa Paralon 2" 2
44 Semen warna 11
45 Stop Kran "
46 Semen Tonasa/ Gresik 50 Kg 183 61 76 127 101 50 49 5
47 Seng Gelombang BJLS 0.20 (Warna) 274 17
48 Seng licin 29 7
49 List Papan Profile 300
50 Tripleks 3 mm
51 Triplex 4 mm 114
52 Take Wood
53 Talang Air (4m) 26
J U M L A H B I A Y A B A H A N
III. BAHAN LOKAL

1 Pasir Pasang 18 5 14 16 19 16 12 10 2
2 Batu Karang 60 5 2
3 Batu Pecah 7 28 2 1
4 Kayu 6/12 Kls II 5 0
5 Kayu 8/12Kls II 3
6 Balok Kelapa
7 Kayu Kls I 6/12 Jati Lokal 2
8 Usuk 5/7 Kls II Mahoni/ Jati Putih 5
9 Usuk 5/7 (Kelapa)
10 Papan Kls II 1 1 0
11 Batako
12 Batu Potong 8483 1,137 0
13 Sirtu Gunung 142 6
14 Air Kerja 6011 912 10000 16334 11067 2212 480
J U M L A H B I A Y A B A H A N L O K A L
II.Alat
1 Terpal
2 Ember Cor (Ban) 15
3 Sekop Cap Mata 12
4 Linggis
5 Benang nilon 3
6 Selang waterpas 25
7 Kuas cat 6
8 Kuas rol 8 5
9 Gergaji Besi 1
10 Anak Gergaji 2
11 Kunci besi ( kunci 10 dan kunci 6 ) 4
12 Kawat ayak 13
J U M L A H B I A Y A A L A T
III. Meubeler
1 Meja Siswa (Papan Kls II) 60
2 Kursi Siswa (Papan Kls II) 120
3 Lemari 2 Pintu (180 x 140) 3
4 Meja 1/2 Biro 3
5 Kursi Guru (Spon) 3
9 Papan Tulis 3
6 Daun Pintu Paniel Papan Kls I 4
7 Daun Pintu Paniel Triplex Lapis Seng Dalam 2
8 Daun Jendela Paniel Kaca 5 MM 19
J U M L A H B I A Y A U N T U K M E U B E L E R
IV. LAIN-LAIN
1 Papan Kegiatan 1
2 Prasasti + Logo PNPM-MP 1
J U M L A H B I A Y A DOKUMENTASI
10
12
13
14
15
16
17
18
19
20
21
22
11
III. Tenaga Kerja
1
1 Pekerja 35 90 18 104 13 32 47 140 14 56 28 55 122 29 5 3 15 74 8

2 Tukang 1 36 4 119 44 98 26 183 21 84 0 9 64 91 14 4 29 51 5
2 Mandor 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
36 126 22 223 57 130 73 162 28 13
J U M L A H B I A Y A T E N A G A K E R J A
T O T A L B I A Y A ( BAHAN + ALAT + TENAGA KERJA + )
IV. Operasional UPK dan TPK
1 Operasional UPK ( 2 % )
2 Operasional TPK ( 3 % )
JUMLA
T O T A L B I A Y A ( BAHAN + ALAT + TENAGA KERJA + OPERASIONAL UPK + OPERASIONAL TPK )
36 126 22 223 57 28 492
DIPERIKSA OLEH : DI
TPK DES
(WALTERIUS MEKA) (..) YOAK

FK-T FK-P
MENGETAHUI
PJOK KECAMATAN KODI UTARA
Paskalis G. T. Bio, S.Ip

NIP. 19870717 201001 1 010
ALAT, TENAGA KERJA DAN BIAYA SETIAP ITEM PEKERJAAN
: 1 s/d 20
: PNPM - MP TA. 2011
: Pemb. Gedung SD
: 24 X 9 m
Total Volume
Harga
Satuan
Total Biaya
Satuan
Rp. Rp.
1 M3 700,000 700,000
- M3 700,000 -
- Btg 5,000 -
8 Lembar 5,000 40,000
151 Staf / lonjor 95,000 14,345,000
93 Staf / lonjor 42,500 3,952,500
159 Bh 8,000 1,272,000
6 Bh 18,000 108,000
12 Bh 18,000 216,000
36 Bh 7,500 270,000
- Kg 15,000 -
43 Kg 17,500 752,500
281 Kg 17,500 4,917,500
16 Buah 50,000 800,000
6 Kg 25,000 150,000
73 M2 15,000 1,095,000
2 Bh 350,000 700,000
21 M2 10,000 210,000
29 Buah 25,000 725,000
277 Lembar 65,000 18,005,000
36 Lembar 15,000 540,000

4 Lembar 142,000 568,000
4 Kg 22,000 88,000
2 Kg 170,000 340,000
4 Kg 15,000 60,000
8 Kg 25,000 200,000
3 Kg 30,000 75,000
72 Kg 21,000 1,506,641
10 Kg 25,000 237,500
10 Buah 25,000 250,000
11 Batang 25,000 262,500
106 Btg 15,000 1,590,000

ALAT, TENAGA KERJA DAN BIAYA SETIAP ITEM PEKERJAAN
Total Volume
Harga
Satuan
Total Biaya
Satuan
Rp. Rp.
1 Buah 175,000 175,000
2 Batang 149,000 298,000
2 Btg 96,000 192,000
11 Kg 10,000 110,000
- Bh 37,000 -
652 Zak 82,500 53,790,000
291 Lembar 65,000 18,915,000
36 M' 20,000 720,000
300 M 7,500 2,250,000
- Lembar 59,000 -
114 Lembar 75,000 8,550,000
- Lembar - -
26 Btg 30,000 780,000
A Y A B A H A N
139,756,141
112 M3 120,000 13,446,000

67 M3 75,000 5,025,000
38 M3 225,000 8,550,000
5.43 M3 2,200,000 11,950,590
3 M3 2,200,000 6,600,000
- M3 1,600,000 -
2 M3 2,500,000 5,000,000
5 M3 2,200,000 11,000,000
- M3 1,660,000 -
2 M3 2,200,000 3,743,450
- Bh 3,000 -
9,620 Bh 2,000 19,240,000
148 M3 65,000 9,620,000
47,016 Liter 50 2,350,800
A B A H A N L O K A L 96,525,840
N, ALAT, TENAGA KERJA DAN BIAYA SETIAP ITEM PEKERJAAN
- Lembar 350,000 -
15 Buah 15,000 225,000
12 Buah 80,000 960,000
- Buah 80,000 -
3 Pis/kpl 10,000 30,000
25 M' 3,500 87,500
6 Buah 10,000 60,000
13 Buah 17,500 227,500
1 Buah 50,000 50,000
2 Buah 16,000 32,000
4 Buah 15,000 60,000
13 M' 30,000 390,000
I A Y A A L A T 2,122,000
60 Bh 300,000 18,000,000
120 Bh 200,000 24,000,000
3 Bh 1,100,000 3,300,000
3 Bh 800,000 2,400,000
3 Bh 250,000 750,000
3 Bh 550,000 1,650,000
4 Bh 1,250,000 5,000,000
2 Bh 750,000 1,500,000
19 Bh 350,000 6,650,000
N T U K M E U B E L E R 63,250,000
1 Unit 150,000 150,000

1 Unit 1,250,000 1,250,000
Y A DOKUMENTASI 1,400,000
888 HOK 30,000 26,642,730

883 HOK 40,000 35,317,164
- HOK 40,000 -
870
T E N A G A K E R J A 61,959,895
AHAN + ALAT + TENAGA KERJA + ) 365,013,875
perasional UPK dan TPK
nal UPK ( 2 % ) 7,684,503
nal TPK ( 3 % ) 11,526,754
JUMLAH OPERASIONAL UPK + TPK 19,211,257
GA KERJA + OPERASIONAL UPK + OPERASIONAL TPK ) 384,225,132
Homba Karipit, 23 Juni 2011
DIBUAT OLEH :
TPK DESA HOMBA KARIPIT
YOAKIM D. KAMAMBU
KETUA
MENGETAHUI
ECAMATAN KODI UTARA
skalis G. T. Bio, S.Ip

19870717 201001 1 010
RENCANA ANGGARAN BIAYA

Desa/Kel : Waiha Ukuran / dimensi
Harga
Volume Satuan
Dari Satuan Kategori
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan (Rp)
1 Meja Siswa (Papan Kls II) 60.00 - 60.00 Bh IA 300,000
2 Kursi Siswa (Papan Kls II) 120.00 - 120.00 Bh IA 200,000
3 Lemari 2 Pintu (180 x 140) 3.00 - 3.00 Bh IA 1,100,000
4 Meja 1/2 Biro 3.00 - 3.00 Bh IA 800,000
5 Kursi Guru (Spon) 3.00 - 3.00 Bh IA 250,000
6 Papan Tulis 3.00 - 3.00 Bh IB 550,000
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010

Harga
Volume Satuan
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan (Rp)
1 Daun Jendela Kaca 5 MM 15.00 - 15.00 Bh 350,000
2 Daun Pintu Paniel Papan(Kunci Koday) 3.00 - 3.00 Bh 1,100,000
3 Engsel Pintu 9.00 - 9.00 Psg 12,500
4 Engsel Jendela 15.00 - 15.00 Psg 12,500
5 Grendel 18.00 - 18.00 Bh 7,500
6 Kait Angin Roda 30.00 - 30.00 Bh 25,000
7 Jendela Nako + Kaca 12.00 - 12.00 Unit 175,000
8 Kaca Polos 5 mm (1.12 cm x 0.62 cm) 15.00 - 15.00 Unit 175,600
- - -
- - -
Sub Total 1)
Alat
Sub Total 2)
Upah
1 Pekerja 15 - 15 HOK 25,000
2 Tukang 30 - 30 HOK 35,000
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
: 22
: PNPM-MPd
: Mebeler
: 3 Unit
Jumlah Total
Swadaya PNPM - MP Keterangan
(Rp) ( Rp )
- 18,000,000
- 24,000,000
- 3,300,000
- 2,400,000
- 750,000
- 1,650,000
- 50,100,000
- -
- -
- 50,100,000
50,100,000
-
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA
: 20
: PNPM - MP
enis Kegiatan : Gantung Pintu Jendela
Ukuran / dimensi : 1 Ls
Jumlah Total
(Rp) ( Rp )
- 5,250,000
- 3,300,000
- 112,500
- 187,500
- 135,000
- 750,000
- 2,100,000
- 2,634,000
- -
- -
- 14,469,000
- -
- 375,000
- 1,050,000
- 1,425,000
- -
- 15,894,000
15,894,000
-
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Harga
Volume Satuan
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan (Rp)
1 Meja Siswa (Papan Kls II) 60.00 - 60.00 Bh IA 300,000
2 Kursi Siswa (Papan Kls II) 120.00 - 120.00 Bh IA 200,000
3 Lemari 2 Pintu (180 x 140) 3.00 - 3.00 Bh IA 1,100,000
4 Meja 1/2 Biro 3.00 - 3.00 Bh IA 800,000
5 Kursi Guru (Spon) 3.00 - 3.00 Bh IA 250,000
6 Papan Tulis 3.00 - 3.00 Bh IB 550,000
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010

Harga
Volume Satuan
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan (Rp)
1 Daun Jendela Kaca 5 MM 15.00 - 15.00 Bh 350,000
2 Daun Pintu Paniel Papan(Kunci Koday) 3.00 - 3.00 Bh 1,100,000
3 Engsel Pintu 9.00 - 9.00 Psg 12,500
4 Engsel Jendela 15.00 - 15.00 Psg 12,500
5 Grendel 18.00 - 18.00 Bh 7,500
6 Kait Angin Roda 30.00 - 30.00 Bh 25,000
7 Jendela Nako + Kaca 12.00 - 12.00 Unit 175,000
8 Kaca Polos 5 mm (1.12 cm x 0.62 cm) 15.00 - 15.00 Unit 175,600
- - -
- - -
Sub Total 1)
Alat
Sub Total 2)
Upah
1 Pekerja 15 - 15 HOK 25,000
2 Tukang 30 - 30 HOK 35,000
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
: 22
: PNPM-MPd
: Mebeler
: 3 Unit
Jumlah Total
(Rp) ( Rp )
- 18,000,000
- 24,000,000
- 3,300,000
- 2,400,000
- 750,000
- 1,650,000
- 50,100,000
- -
- -
- 50,100,000
50,100,000
-
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA
: 20
: PNPM - MP
enis Kegiatan : Gantung Pintu Jendela
Ukuran / dimensi : 1 Ls
Jumlah Total
(Rp) ( Rp )
- 5,250,000
- 3,300,000
- 112,500
- 187,500
- 135,000
- 750,000
- 2,100,000
- 2,634,000
- -
- -
- 14,469,000
- -
- 375,000
- 1,050,000
- 1,425,000
- -
- 15,894,000
15,894,000
-
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Pasir Pasang 10.05 - 10.05 Bh IA
2 Batu Gunung 5.00 - 5.00 M3 IA
3 Kerikil 2.00 - 2.00 M3 IA
4 Batu Potong 1,137.00 - 1,137.00 M3 IA
5 Kayu 6/12 Kls II 0.43 - 0.43 Zak IA
6 Papan 3/25 Kls II 0.17 - 0.17 Lonjor IA
7 Besi 10 MM 23.00 - 23.00 Lonjor IB
8 Besi 6 MM 13.00 - 13.00 Lembar IB
9 Semen 49.00 - 49.00 Batang IB
10 Seng Gel. Bjls 0.20 17.00 - 17.00 Bh IB
11 Seng Plat 7.00 - 7.00 Batang IB
12 Baut 25 cm 9.00 - 9.00 M3 IB
13 Paku 7 - 10 cm 3.74 - 3.74 Bh IB
14 Paku Putih 0.50 - 0.50 Kg IB
15 Paku Seng 1.50 - 1.50 Kg IB
16 Talang Air 26.00 - 26.00 M3 IB
17 Kawat Ikat 2.00 - 2.00 Kg IB
18 Kloset Jongkok 2.00 - 2.00 Kg IB
19 Pipa Udara T 1.00 - 1.00 Kg IB
20 Fiber 40 x 40 2.00 - 2.00 Kg IB
21 Plamir 8.00 - 8.00 Kg IB
22 Cat tembok 20.00 - 20.00 Kg IB
1.00 Kg
24 Cat Kayu 1.00 IB
0.50 Kg
25 Minyak Cat 0.50 IB
26 Paralon 4" 2.00 - 2.00 Bh IB
27 L Bok Paralon 4" 4.00 - 4.00 Liter IB
28 Air Kerja 2,212.00 - 2,212.00 M3 IB
Daun Pintu Paniel triplex 9 mm Lapis
29 Seng Dalam 2.00 - 2.00 Bh IA
Sub Total 1)
Alat
Sub Total 2)
Upah
1 Pekerja 74.04 - 74.04 HOK IIIA
2 Tukang 50.85 - 50.85 HOK IIIA
3 Mandor - - - HOK IIIA
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :
Disetujui Oleh : Dibuat Oleh

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 21
: PNPM-MPd
Jenis Kegiatan : WC
Ukuran / dimensi : 1 Unit
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
120,000 - 1,206,000
75,000 - 375,000
225,000 - 450,000
2,000 - 2,274,000
2,200,000 - 950,590
2,200,000 - 380,160
95,000 - 2,185,000
42,500 - 552,500
82,500 - 4,042,500
65,000 - 1,105,000
20,000 - 140,000
8,000 - 72,000
21,000 - 78,641
25,000 - 12,500
25,000 - 37,500
30,000 - 780,000
25,000 - 50,000
170,000 - 340,000
175,000 - 175,000
350,000 - 700,000
15,000 - 120,000
17,500 - 350,000
50,000 50,000
30,000 15,000
149,000 - 298,000
22,000 - 88,000
50 - 110,600
750,000 - 1,500,000
- 18,437,991
30,000 - 2,221,050 6 Jam

40,000 - 2,033,804 6 Jam
40,000 - - 6 Jam
- 4,254,855
- 22,692,846
Dari PNPM - MP 22,692,846

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Semen 5.00 5 Zak
2 Fiber 5200 1.00 1 Bh
5 Pasir Pasang 2.00 2 M3
6 Batu Pecah 3/5 1.00 1 M3
7 Batu Karang 2.00 2 M3
8 Batu Potong - 0 Bh
9 Sirtu 6.00 6 M3
11 Cat Tembok 3 3 Kg
12 Air Kerja 480.00 480 Liter
13 L Bok Paralon 2" 4.00 4 Bh
15 Pipa Paralon 2" 2.00 2 Btg
Sub Total 1)
Alat
Sub Total 2)
Upah
1 Pekerja 8 - 8 HOK
2 Tukang 5 - 5 HOK
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 20
: PNPM-MPd
Jenis Kegiatan : PAH
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
82,500 412,500
7,500,000 7,500,000
120,000 240,000
225,000 225,000
75,000 150,000
2,000 -
65,000 390,000
17,500 52,500
50 24,000
15,000 60,000
96,000 192,000
- 9,246,000
- -
30,000 - 240,000
40,000 - 200,000
- 440,000
- -
- 9,686,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Batu Potong 940.00 - 940.00 BH IA
2 Pasir Pasang 4.00 - 4.00 M3 IA
3 Semen 26.00 - 26.00 ZAK IB
4 Kerikil 1.00 - 1.00 M3 IA
5 Batu 5/7 1.00 - 1.00 M3 IA
7 Air Kerja 979.00 - 979.00 Liter IA
- -
Sub Total 1)
Alat
Sub Total 2)
Upah
1 Pekerja 90 - 90 HOK IIIA
2 Tukang 45 - 45 HOK IIIA
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 19
: PNPM-MPd
Jenis Kegiatan : SANITASI
Ukuran / dimensi : 87 M
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
2,000 - 1,880,000
120,000 - 480,000
82,500 - 2,145,000
225,000 - 225,000
75,000 75,000
50 48,950
- - -
- 4,853,950
- -
30,000 - 2,700,000
40,000 - 1,800,000
40,000 - - 6 Jam
- 4,500,000
- -
- 9,353,950

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Daun Jendela Kaca 5 MM 19.00 - 19.00 Bh IB
2 Daun Pintu Paniel Papan(Kunci Koday) 4.00 - 4.00 Bh IA
3 Engsel Pintu 16.00 - 16.00 Psg IB
4 Engsel Jendela 57.00 - 57.00 Psg IB
5 Grendel 21.00 - 21.00 Bh IB
6 Kait Angin Roda 36.00 - 36.00 Bh IB
7 Kaca Polos 5 mm (1.12 cm x 0.62 cm) 4.00 - 4.00 Unit IB
- -
- -
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 18
: PNPM-MPd
Jenis Kegiatan : Gantung Pintu Jendela
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
350,000 - 6,650,000
1,250,000 - 5,000,000
15,000 - 240,000
15,000 - 855,000
10,000 - 210,000
15,000 - 540,000
142,000 - 568,000
- - -
- - -
- 14,063,000
- -
30,000 - 450,000
40,000 - 1,160,000
40,000 - - 6 Jam
- 1,610,000
- -
- 15,673,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Meni Kayu 8.00 - 8.00 Kg IB
2 Dumpul kayu 6.00 - 6.00 Kg IB
3 Cat Kayu 15.00 15.00 Kg IB
4 Minyak cat 2.00 2.00 Kg IB
5 Amplas 8.00 8.00 Lbr IB
Sub Total 1)
Alat
1 Kuas Cat 6.00 - 6.00 Bh IIA
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 17
: PNPM-MPd
Jenis Kegiatan : Cat Kayu
Ukuran / dimensi : 41.88 M2
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
25,000 - 200,000
25,000 - 150,000
50,000 - 750,000
30,000 - 60,000
5,000 - 40,000
- 1,200,000
10,000 - 60,000
- 60,000
30,000 - 90,000 6 Jam

40,000 - 160,000 6 Jam
40,000 - - 6 Jam
- 250,000
-
- 1,510,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Cat seng Biru Muda (Merk Pedang) - - - Kg IB
Sub Total 1)
Alat
1 Kuas Cat 6.00 - 6.00 Bh IIA
Sub Total 2)
Upah
1 Pekerja - - - HOK IIIA
2 Tukang - - - HOK IIIA
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 16
: PNPM-MPd
Jenis Kegiatan : Cat Atap
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
15,000 - -
- -
10,000 - 60,000
- 60,000
30,000 - - 6 Jam
40,000 - - 6 Jam
40,000 - - 6 Jam
- -
-
- 60,000
Dari PNPM - MP 60,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Cat Plafon (Oker Putih) 43.00 - 43.00 Kg IB
Sub Total 1)
Alat
1 Kuas Roll (15 Cm) 5.00 - 5.00 Bh IIA
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 15
: PNPM-MPd
Jenis Kegiatan : Cat Plafon
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
17,500 - 752,500
- 752,500
17,500 - 87,500
- 87,500
30,000 - 150,000 6 Jam

40,000 - 560,000 6 Jam
40,000 - - 6 Jam
- 710,000
-
- 1,550,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Cat tembok (Matex Warna) 261.00 - 261.00 Kg IB
2 Plamir 98.00 - 98.00 Kg IB
Sub Total 1)
Alat
1 Kuas Roll 15 Cm 8.00 - 8.00 Bh IIA
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 14
: PNPM-MPd
Jenis Kegiatan : Cat Tembok
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
17,500 - 4,567,500
15,000 - 1,470,000
- 6,037,500
17,500 - 140,000
- 140,000
30,000 - 870,000 6 Jam

40,000 - 3,640,000 6 Jam
40,000 - - 6 Jam
- 4,510,000
-
- 10,687,500

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Semen 50.00 - 50.00 Zak IB
2 Pasir pasang 12.00 - 12.00 M3 IA
3 Keramik 30 x 30 277.00 - 277.00 M3 IB
4 Semen Warna 11.00 - 11.00 Kg IB
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 13
: PNPM-MPd
Jenis Kegiatan : Pas. Keramik
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
82,500 - 4,125,000
120,000 - 1,440,000
65,000 - 18,005,000
10,000 - 110,000
- 23,680,000
- -
30,000 - 3,660,000 6 Jam

40,000 - 2,560,000 6 Jam
40,000 - - 6 Jam
- 6,220,000
- 29,900,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Kerikil 28.00 - 28.00 M3 IA
2 Pasir pasang 16.00 - 16.00 M3 IA
3 Semen 101.00 - 101.00 M3 IB
4 Air Kerja 11,067.00 - 11,067.00 Liter IA
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 12
: PNPM-MPd
Jenis Kegiatan : Lantai Rabat
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
225,000 - 6,300,000
120,000 - 1,920,000
82,500 - 8,332,500
50 - 553,350
- 17,105,850
- -
30,000 - 1,650,000 6 Jam

40,000 - 360,000 6 Jam
40,000 - - 6 Jam
- 2,010,000
- 19,115,850

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Sirtu 142.00 - 142.00 M3 IA
2 Pasir Urug 19.00 - 19.00 M3 IA
Sub Total 1)
Alat
Sub Total 2)
Upah
2 Tukang - - - HOK IIIA
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 11
: PNPM-MPd
Jenis Kegiatan : Pek. Peninggi Lantai
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
65,000 - 9,230,000
120,000 - 2,280,000
- 11,510,000
30,000 - 840,000 6 Jam

40,000 - - 6 Jam
40,000 - - 6 Jam
- 840,000
- 12,350,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Tripleks 4 mm 114.00 - 114.00 Lbr IB
2 Kayu 5/7 5.00 - 5.00 M3 IA
3 Paku 5 - 7 CM 38.00 - 38.00 Kg IB
4 List Papan Profile 300.00 - 300.00 M' IA
5 Paku Triplex 10.00 10 Kg IB
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 10
: PNPM-MPd
Jenis Kegiatan : Plafon + Gantungan
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
75,000 - 8,550,000
2,200,000 - 11,000,000
21,000 - 798,000
7,500 - 2,250,000
25,000 - 250,000
- 22,848,000
30,000 - 1,681,680 6 Jam

40,000 - 3,363,360 6 Jam
40,000 - - 6 Jam
- 5,045,040
- 27,893,040

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Papan 3/25 1.000 - 1.00 M3 IA
2 Paku 5.00 - 5.00 Kg IB
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 09
: PNPM-MPd
Jenis Kegiatan : Pek. List Plank
Ukuran / dimensi : 88.04 M
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
2,200,000 - 2,200,000
21,000 - 105,000
- 2,305,000
30,000 - 420,000 6 Jam

40,000 - 840,000 6 Jam
40,000 - - 6 Jam
- 1,260,000
- 3,565,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
2 Semen 127.00 - 127.00 Sak IB
Sub Total 1)
Alat
1 Kawat Ayak 13 13 M IIA
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 08
: PNPM-MPd
Jenis Kegiatan : Plesteran & Acian
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
120,000 - 1,920,000
82,500 - 10,477,500
50 - 816,700
- 13,214,200
30,000 390,000
-
- 390,000
30,000 - 4,200,000 6 Jam

40,000 - 7,320,000 6 Jam
40,000 - - 6 Jam
- 11,520,000
- 25,124,200

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Seng BJLS 0.20 274.00 - 274.00 Lbr IB
2 Seng plat 40 cm 29.00 - 29.00 m IB
3 Paku seng 8.00 - 8.00 Kg IB
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 07
: PNPM-MPd
Jenis Kegiatan : Atap Seng Gelombang
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
65,000 - 17,810,000
20,000 - 580,000
25,000 - 200,000
- 18,590,000
30,000 - 1,410,000 6 Jam

40,000 - 1,040,000 6 Jam
40,000 - - 6 Jam
- 2,450,000
- 21,040,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Balok 8/12 kls II 3.00 - 3.00 M3 IA
2 Beugel U Bulat 12.00 - 12.00 Bh IB
3 Beugel U Plat 6.00 - 6.00 Bh IB
4 Baut dan mur 150.00 - 150.00 Bh IB
5 Paku Putih 10.00 - 10.00 Kg IB
6 Paku 7 - 10 cm 4.00 4.00 Bh IB
7 Kayu 6/12 5.00 - 5.00 M3 IA
8 Besi Strip 36.00 - 36.00 Bh IB
Sub Total 1)
Alat
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 06
: PNPM-MPd
Jenis Kegiatan : Kab & Gording
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
2,200,000 - 6,600,000
18,000 - 216,000
18,000 - 108,000
8,000 - 1,200,000
25,000 - 250,000
21,000 - 84,000
2,200,000 - 11,000,000
7,500 - 270,000
- 19,728,000
30,000 - 960,000 6 Jam

40,000 - 3,920,000 6 Jam
40,000 - - 6 Jam
- 4,880,000
- 24,608,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Kecamatan
: Kodi Balaghar Jenis Kegiatan
Harga
Volume Satuan
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan (Rp)
1 Kayu Kls I (Jati Lokal) 2.00 - 2.00 M3 IA 2,500,000
2 Papan 2/20 0.53 - 0.53 M3 IA 2,200,000
3 Paku 7 - 10 cm 4.00 - 4.00 Kg IB 21,000
Sub Total 1)
Alat
Sub Total 2)
Upah
1 Pekerja 13.00 - 13.00 HOK IIIA 30,000
2 Tukang 44.00 - 44.00 HOK IIIA 40,000
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
: 05
: PNPM-MPd
Kosen Pintu, Jendela &
: Boven
: 25 Unit
Jumlah Total
(Rp) ( Rp )
- 5,000,000
- 1,163,290
- 84,000
- 6,247,290
- 390,000 6 Jam
- 1,760,000 6 Jam
- 2,150,000
- 8,397,290
8,397,290
-
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Batu Potong 8,483.00 - 8,483.00 Bh IA
3 Semen 76.00 - 76.00 Zak IB
Sub Total 1)
Alat
Sub Total 2)
Upah
3 Mandor - - - HOK
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 04
: PNPM-MPd
Jenis Kegiatan : Pas. Tembok
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
2,000 - 16,966,000
120,000 - 1,680,000
82,500 - 6,270,000
50 - 500,000
- 25,416,000
- -
30,000 - 3,120,000 6 Jam

40,000 - 4,760,000 6 Jam
40,000 - - 6 Jam
- 7,880,000
- 33,296,000

Dari Swadaya : -
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA
PNPM Mandiri - Perdesaan

Kecamatan : Kodi Utara
Desa : ..
Nama dan Alamat Sup
No. Jenis Bahan/Alat Satuan

CRYSTAL EKA PUTRA HAMBERS
I BAHAN NON LOKAL
1 Amplas Lembar 4,000.00 4,000.00 5,000.00
2 Besi Beton 12 mm Asli (SNI) Staf / lonjor 95,000.00 95,000.00 105,000.00
5 Baut 15 & 25 Bh 6,875.00 7,500.00 6,250.00
6 Beugel U plat Bh 13,750.00 13,500.00 35,000.00
7 Beugel U bulat Bh 13,750.00 15,000.00 30,000.00
8 Besi Strip Bh 5,500.00 5,500.00 7,000.00
9 Cat Seng Biru Muda Merk Boyo Kg 25,000.00 25,000.00 17,000.00
10 Cat Plafon (Oker Putih) Kg 6,000.00 14,500.00
11 Cat Tembok (Matex Warna) 25 Kg Kg 10,800.00 10,600.00 11,600.00
12 Cat Kayu (Cokelat) Kg 42,500.00 42,500.00 50,000.00
13 Dumpul Kayu Kg 25,000.00 25,000.00 25,000.00
Formulir untuk Desa

14 Engsel + skrup Psg 7,500.00 7,500.00 15,000.00
15 Grendel + skrup Buah 5,000.00 5,000.00 8,000.00
16 Kawat ikat Kg 22,000.00 20,000.00 20,000.00
17 Keramik 30 x 30 M2 50,000.00 50,000.00 50,000.00
18 Keramik 20 x 20 M2 60,000.00
19 Kait Angin 8" (Kotak) Buah 10,000.00
20 Kaca Polos 5 MM (110 x 60 cm) Lembar 95,000.00
24 Kunci Tanam (Odesta) Bh 130,000.00
25 L bok paralo 4 " Buah 15,000.00 15,000.00 15,000.00
26 Kloset jongkok Buah 100,000.00 100,000.00 150,000.00
27 L Bok Paralon 2" Bh 7,500.00 7,500.00 7,500.00
28 Meni kayu Kg 25,000.00 25,000.00 25,000.00
29 Minyak cat Kg 20,000.00 15,000.00 25,000.00
30 Paku 7 - 10 cm Kg 15,000.00 15,000.00 17,000.00
31 Paku seng Kg 20,000.00 20,000.00 22,500.00
32 Paku tripleks Kg 20,000.00 20,000.00 25,000.00
33 Paku putih 15 & 20 cm Kg 20,000.00 20,000.00 22,500.00
34 Plamur Kg 6,000.00 6,000.00 25,000.00
35 Pipa udara T Buah 150,000.00
36 Pipa Paralon ( 4 " ) Batang 150,000.00 150,000.00 140,000.00
Formulir untuk Desa

37 Pipa Paralon 2" Btg 90,000.00 90,000.00 65,000.00
38 Semen warna Kg 7,500.00 7,500.00 12,500.00
39 Stop Kran " Bh 10,000.00 10,000.00 50,000.00
Formulir untuk Desa

40 Semen Tonasa/ Gresik 50 Kg Zak 68,000.00 70,000.00 80,000.00
41 Seng Gelombang BJLS 0.20 Lembar 40,000.00 40,000.00 42,000.00
42 Seng licin M' 17,500.00 17,500.00 17,000.00
43 Tripleks 9 mm Lembar 115,000.00 120,000.00 125,000.00
44 Tripleks 3 mm Lembar 52,500.00 55,000.00 55,000.00
46 Take Wood Lembar 90,000.00 85,000.00
47 Talang Air (4m) M 16,000.00 16,000.00 30,000.00
48 Terpal Lembar 200,000.00 200,000.00 275,000.00
49 Ember Cor (Ban) Buah 6,000.00 6,000.00 12,500.00
50 Sekop Cap Mata Buah 60,000.00
51 Linggis Buah 60,000.00
52 Benang nilon Pis/kpl 6,000.00 6,000.00 7,500.00
53 Selang waterpas M' 2,500.00 2,500.00 3,000.00
54 Kuas cat Buah 5,000.00 10,000.00 7,500.00
55 Kuas rol Buah 15,000.00 15,000.00 17,500.00
56 Gergaji Besi Buah 25,000.00 50,000.00 60,000.00
57 Anak Gergaji Buah 5,000.00 12,500.00 15,000.00
58 Kunci besi ( kunci 10 dan kunci 6 ) Buah 12,000.00 12,500.00 15,000.00
59 Kawat ayak M' 25,000.00 25,000.00 35,000.00
BAHAN LOKAL .,.
1 MTG ????? BUNDA MULIA
2 Pasir Pasang M3 110,000.00 120,000.00 115,000.00
Formulir untuk Desa

3 Batu Karang M3 60,000.00 70,000.00 65,000.00
4 Batu Pecah M3 240,000.00 250,000.00 245,000.00
5 Kayu 6/12 Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00
6 Kayu 8/12Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00
7 Balok Kelapa M3 1,500,000.00 1,650,000.00 1,600,000.00
8 Kayu Kls I 6/12 Jati Lokal M3 2,500,000.00 3,700,000.00 2,650,000.00
9 Usuk 5/7 Kls II Mahoni/ Jati Putih M3 2,000,000.00 2,150,000.00 2,100,000.00
10 Usuk 5/7 (Kelapa) M3 1,500,000.00 1,650,000.00 1,600,000.00
11 Papan Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00
12 Batako Bh 3,000.00 3,000.00 3,500.00
13 Batu Potong Bh 2,000.00 2,500.00 2,500.00
14 Sirtu Gunung M3 60,000.00 60,000.00 65,000.00
15 Air Kerja Liter
MEBELER MIMPI MTG
Meja Siswa (Papan Kls II) Bh 400,000.00 350,000.00 350,000.00
Kursi Siswa (Papan Kls II) Bh 230,000.00 200,000.00 200,000.00
Lemari 2 Pintu (180 x 140) Bh 1,200,000.00 1,100,000.00 1,100,000.00
Meja 1/2 Biro Bh 1,000,000.00 900,000.00 900,000.00
Kursi Guru (Spon) Bh 350,000.00 250,000.00 250,000.00
Papan Tulis Bh 300,000.00 250,000.00 250,000.00
Daun Pintu Paniel Papan Kls I Bh 1,500,000.00 1,000,000.00 1,000,000.00

Daun Pintu Paniel Triplex Lapis Seng
Dalam Bh 750,000.00 750,000.00 750,000.00
Daun Jendela Paniel Kaca 5 MM Bh 425,000.00 400,000.00 400,000.00
Formulir untuk Desa

Tertanda
CV/ Toko Pemilik Bahan d
(
.,.2011
Ketua TPK Sekretaris TPK
(..) (..
Formulir untuk Desa

Form.23 Form.23
an/Alat
an Alamat Suplier
Harga Satuan
OLYMPIC SAMUDRA
5,000.00 6,000.00 4,800.00
95,000.00 95,000.00 97,000.00
75,000.00 75,000.00 75,000.00
40,000.00 40,000.00 34,800.00
20,000.00 20,000.00 12,125.00
20,000.00 20,000.00 20,450.00
20,000.00 20,000.00 19,750.00
20,000.00 20,000.00 11,600.00
50,000.00 50,000.00 33,400.00
20,000.00 20,000.00 15125
18,000.00 18,000.00 13,800.00
50,000.00 50,000.00 47,000.00
35,000.00 35,000.00 29,000.00
Formulir untuk Desa

20,000.00 20,000.00 14,000.00
20,000.00 20,000.00 11,600.00
30,000.00 30,000.00 24,400.00
65,000.00 45,000.00 52,000.00
60,000.00 60,000.00 60,000.00
20,000.00 20,000.00 16,666.67
150,000.00 150,000.00 131,666.67
150,000.00 155,000.00 145,000.00
30,000.00 35,000.00 22,000.00
250,000.00 225,000.00 165,000.00
15,000.00 15,000.00 10,500.00
30,000.00 30,000.00 27,000.00
40,000.00 40,000.00 28,000.00
25,000.00 25,000.00 19,400.00
35,000.00 30,000.00 25,500.00
40,000.00 40,000.00 29,000.00
45,000.00 35,000.00 28,500.00
30,000.00 30,000.00 19,400.00
250,000.00 200,000.00 200,000.00
125,000.00 125,000.00 138,000.00
Formulir untuk Desa

100,000.00 100,000.00 89,000.00
10,000.00 10,000.00 9,500.00
50,000.00 50,000.00 34,000.00
Formulir untuk Desa

85,000.00 85,000.00 77,600.00
50,000.00 50,000.00 44,400.00
25,000.00 25,000.00 20,400.00
175,000.00 150,000.00 137,000.00
54,166.67
65,000.00 65,000.00 65,000.00
120,000.00 120,000.00 103,750.00
30,000.00 30,000.00 24,400.00
350,000.00 350,000.00 275,000.00
35,000.00 25,000.00 16,900.00
100,000.00 100,000.00 86,666.67
100,000.00 100,000.00 86,666.67
15,000.00 10,000.00 8,900.00
5,000.00 5,000.00 3,600.00
15,000.00 15,000.00 10,500.00
30,000.00 30,000.00 21,500.00
40,000.00 50,000.00 45,000.00
25,000.00 15,000.00 14,500.00
30,000.00 25,000.00 18,900.00
30,000.00 30,000.00 29,000.00
.,.2011
110,000.00 110,000.00 111,666.67
Formulir untuk Desa

60,000.00 60,000.00 61,666.67
240,000.00 240,000.00 243,000.00
2,000,000.00 2,000,000.00 2,050,000.00
2,000,000.00 2,000,000.00 2,050,000.00
1,500,000.00 1,500,000.00 1,550,000.00
2,500,000.00 2,500,000.00 2,770,000.00
2,000,000.00 2,000,000.00 2,050,000.00
1,500,000.00 1,500,000.00 1,550,000.00
2,000,000.00 2,000,000.00 2,050,000.00
3,000.00 3,000.00 3,100.00
2,000.00 2,000.00 2,200.00
60,000.00 60,000.00 61,000.00
50.00
366,666.67
210,000.00
1,133,333.33
933,333.33
283,333.33
266,666.67
1,166,666.67
750,000.00
408,333.33
Formulir untuk Desa

Tertanda
o Pemilik Bahan dan Alat
..)
Dibuat Oleh:
Sekretaris TPK
...)
Formulir untuk Desa


Harga
Volume Satuan
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan (Rp)
1 Bambu 50.00 50.00 - Btng IA 5,000
2 Pasir 5.00 - 5.00 M3 IA 120,000
3 Kerikil 7.00 - 7.00 M3 IB 225,000
4 Semen 61.00 - 61.00 Sak IB 82,500
5 Besi 10 mm 128.00 - 128.00 Btg IB 95,000
6 Besi 6 mm 80.00 - 80.00 Btg IB 42,500
7 Kawat ikat 27.00 - 27.00 Kg IB 25,000
8 Papan Cor 1.92 0.92 1.00 M3 IA 700,000
9 Usuk Kls III 0.35 0.35 - M3 IA 700,000
10 Paku 7 - 10 cm 14.00 - 14.00 Kg IB 21,000
11 Air Kerja 912.00 - 912.00 Liter IA 50
Sub Total 1)
Alat
1 Gergaji Besi 1 - 1 Bh IIA 50,000
2 Anak gergaji besi ( Waja ) 2 - 2 Set IIA 16,000
3 Kunci Besi 4 - 4 Bh IIA 15,000
Sub Total 2)
Upah
1 Pekerja 18.00 - 18.00 HOK IIIA 30,000
2 Tukang 4.00 - 4.00 HOK IIIA 40,000
3 Mandor - - - HOK IIIA 40,000
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
: 03
: PNPM-MPd
: Cor Beton 1 : 2 : 3
: 9.12 M3
Jumlah Total
(Rp) ( Rp )
250,000 -
- 600,000
- 1,575,000
- 5,032,500
- 12,160,000
- 3,400,000
- 675,000
644,000 700,000
245,000 -
- 294,000
- 45,600
1,139,000 24,482,100
- 50,000
- 32,000
- 60,000
- 142,000
- 540,000 6 Jam
- 160,000 6 Jam
- - 6 Jam
- 700,000
1,139,000 25,324,100
25,324,100
1,139,000
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

Volume
Uraian Dari Dana
Total Swadaya Biaya
Swadaya PNPM-MP
Bahan
1 Batu 15/20 78.00 18.00 60.00 M3 IA
2 Pasir Urug 8.00 - 8.00 M3 IA
3 Pasir Pasang 33.00 15.00 18.00 M3 IA
4 Semen 183.00 - 183.00 Zak IB
5 Tanah Urug 37.00 37.00 - M3 IA
Sub Total 1)
Alat
1 Ember Cor 15.00 - 15.00 Bh IIA
Sub Total 2)
Upah
Sub Total 3)
Lain - lain
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP
Sumber Dana
Dari Swadaya :
Disetujui Oleh : Dibuat Ole

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
AN BIAYA
: 02
: PNPM-MPd
Jenis Kegiatan : Pasangan Batu 1 : 4
Harga
Satuan Jumlah Total
(Rp) ( Rp )
(Rp)
75,000 1,350,000 4,500,000
120,000 - 960,000
120,000 1,800,000 2,160,000
82,500 - 15,097,500
20,000 740,000 -
50 - 300,550
3,890,000 23,018,050
15,000 - 225,000
- 225,000
30,000 - 2,700,000 6 Jam

40,000 - 1,440,000 6 Jam
40,000 - - 7 Jam
- 4,140,000
-
3,890,000 27,383,050

Dari Swadaya : 3,890,000
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA


Harga
Volume Satuan
Kategori
Uraian Dari Dari Dana Satuan
Total Biaya
Swadaya PNPM-MP
Bahan (Rp)
1 Papan 2/20 - 3 m' Perancah 0.64 0.64 - Lbr IA 700,000
2 Kayu 5/7- 4 m' Perancah 0.31 0.31 - Btg IA 700,000
3 Paku Campur 3.00 - 3.00 Kg IIA 21,000
Sub Total 1)
Alat
1 Sekop 12.00 - 12.00 Bh IIA 80,000
2 Linggis 4.00 4.00 - Btg IIA 80,000
3 Benang Nilon 3.00 - 3.00 Pori IIA 10,000
4 Selang Water pass 25.00 - 25.00 M IIA 3,500
Sub Total 2)
Upah
1 Pekerja 58.00 23.00 35 HOK IIIA 30,000
2 Tukang 1.00 - 1.00 HOK IIIA 40,000
3 Mandor - - - HOK IIIA 40,000
Sub Total 3)
Lain - lain
1 Papan Kegiatan 1 - 1 Unit 150,000
2 Prasati + Logo 1 - 1 Unit 1,250,000
Sub Total 4)
TOTAL BIAYA
Dari PNPM - MP :
Sumber Dana
Dari Swadaya :

PjOK, Ketua TPK,

NIP. 19870717 201001 1 010
: 01
: PNPM-MPd
Pemasangan Bowplank +
: Galian Pondasi
: 88.95 M3
Jumlah Total
(Rp) ( Rp )
448,000 -
215,600 -
- 63,000
663,600 63,000
- 960,000
320,000 -
- 30,000
- 87,500
320,000 1,077,500
690,000 1,050,000
- 40,000
- -
690,000 1,090,000
- 150,000
- 1,250,000
- 1,400,000
1,673,600 3,630,500
3,630,500
1,673,600
Dibuat Oleh :
Fasilitator Teknik
WALTERIUS MEKA

RKB SDM Waiha

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

RKB SDM Waiha

Uploaded by

Copyright:

Available Formats

SURVEI HARGA BAHAN DAN ALAT

Propinsi : Nusa Tenggara Timur No. RAB : 1 s/d 20

No Uraian Bahan / Alat Satuan Harga Satuan

SURVEI HARGA BAHAN DAN ALAT

No Uraian Bahan / Alat Satuan Harga Satuan

Hasil Survei Harga Bahan/Alat

No. Jenis Bahan/Alat Satuan HARGA GUDANG PERKIRAAN

1 Meja Siswa (Papan Kls II) Bh 400,000.00 350,000.00 350,000.00

2 Kursi Siswa (Papan Kls II) Bh 230,000.00 200,000.00 200,000.00

3 Lemari 2 Pintu (180 x 140) Bh 1,200,000.00 1,100,000.00 1,100,000.00

4 Meja 1/2 Biro Bh 1,000,000.00 900,000.00 900,000.00

5 Kursi Guru (Spon) Bh 350,000.00 250,000.00 250,000.00

6 Papan Tulis Bh 300,000.00 250,000.00 250,000.00

7 Daun Pintu Paniel Papan Kls I Bh 1,500,000.00 1,000,000.00 1,000,000.00

Formulir untuk Desa

Formulir untuk Desa

Hasil Survei Harga Bahan/Alat

No. Jenis Bahan/Alat Satuan HARGA GUDANG PERKIRAAN

1 Pasir Pasang M3 110,000.00 120,000.00 115,000.00

2 Batu Karang M3 60,000.00 70,000.00 65,000.00

3 Batu Pecah M3 240,000.00 250,000.00 245,000.00

4 Kayu 6/12 Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00

5 Kayu 8/12Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00

6 Balok Kelapa M3 1,500,000.00 1,650,000.00 1,600,000.00

7 Kayu Kls I 6/12 Jati Lokal M3 2,500,000.00 3,700,000.00 2,650,000.00

9 Usuk 5/7 (Kelapa) M3 1,500,000.00 1,650,000.00 1,600,000.00

10 Papan Kls II M3 2,000,000.00 2,150,000.00 2,100,000.00

11 Batako Bh 3,000.00 3,000.00 3,500.00

12 Batu Potong Bh 2,000.00 2,500.00 2,500.00

13 Sirtu Gunung M3 60,000.00 60,000.00 65,000.00

14 Air Kerja Tanki

Formulir untuk Desa

Formulir untuk Desa

Formulir untuk Desa

Hasil Survei Harga Bahan/Alat

No. Jenis Bahan/Alat Satuan HARGA TOKO PERKIRAAN

I BAHAN NON LOKAL

10 Cat Plafon (Oker Putih) 20 Kg Galon

12 Cat Kayu (Cokelat) Kg

14 Engsel + skrup Psg

15 Grendel + skrup Buah

19 Kait Angin 8" (Kotak) Buah

Formulir untuk Desa

22 Kaca Polos 3 MM Lembar

Formulir untuk Desa

24 Kunci Tanam (Odesta) Bh

25 L bok paralo 4 " Buah

26 Kloset Jongkok INA Buah

27 L Bok Paralon 2" Bh

33 Paku putih 15 & 20 cm Kg

35 Pipa udara T Buah

36 Pipa Paralon ( 4 " ) Batang

37 Pipa Paralon 2" Btg

39 Stop Kran " Bh

40 Semen Tonasa/ Gresik 50 Kg Zak

41 Seng Gelombang BJLS 0.20 Lembar

43 Seng licin M'

Formulir untuk Desa

48 Talang Air (4m) M

49 Terpal Air (5 x 7) M Lembar

50 Ember Cor (Ban) Buah

51 Sekop Cap Mata Buah