Professional Documents
Culture Documents
FAKULTAS TEKNIK
Alamat : Jalan Beji Karangsalam Telp (0281) 635889 Purwokerto
I PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan dan Perataan Ls 1.00 m2 1,500,000.00
2 Uitzet /Bouwplank kayu Glugu A.2.2.1.1 46.00 m' 121,012.98
II. PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian tanah pondasi A.2.2.3.1.1 27.60 m3 43,175.00
2 Pekerjaan Urugan tanah kembali A.2.2.3.1.9 8.28 m3 14,389.10
3 Pekerjaan Urugan pasir bawah pondasi A.2.2.3.1.11 5.52 m3 258,830.00
III. PEKERJAAN PASANGAN DAN PLESTERAN
1 Pas. Pondasi Batu Belah 1 PC : 6 Psr A.3.3.2.1.4 16.56 m3 745,407.30
2 Pasangan bata merah tb.1/2 bata 1 PC :6 PP A.4.4.4.1.5 90.72 m2 216,250.10
3 Pekerjaan Plesteran 1 PC : 6PP tb. 1,5cm A.4.4.4.2.6 181.44 m2 41,557.16
IV. PEKERJAAN BETON DAN BETON BERTULANG
1 Pekerjaan Sloof beton 15/20 DP 13.31 m' 473,605.77
2 Pekerjaan Kolom 20/20 DP 34.38 m' 473,605.77
3 Pekerjaan Kolom 40/40 DP 15.88 m' 473,605.77
4 Pekerjaan Ring Balk 15/20 DP 13.31 m' 473,605.77
5 Pekerjaan Balok Induk 20/20 DP 9.87 m' 473,605.77
V. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pekerjaan Pasang Keramik Lantai 30x30 SNI - L.6.2 88.00 m2 78,629.10
VI. PEKERJAAN PENUTUP ATAP DAN PLAFON
1 Pas Rangka Atap Baja Ringan + Genteng metal pasir Up+SNI - F.6.14c 106.47 m2 190,000.00
2 Langit-langit akustik uk. (60x120) cm + rangka almunium SNI - I.6.8 90.42 m2 146,650.90
VII. PEKERJAAN PINTU DAN BOUVEN
1 Pekerjaan Kusen Pintu P.1 SNI - F.6.2b 0.10 m3 10,100,596.00
2 Pekerjaan Pasang Roster SNI - F.6.2b 0.02 m3 10,100,596.00
3 Pekerjaan Daun Pintu Kaca SNI - K.6.17 1.76 m2 119312.75
4 Pekerjaan Kusen Jendela SNI - F.6.2b 0.39 m3 10,100,596.00
5 Pekerjaan Daun Jendela Kaca SNI - K.6.17 1.76 m2 119312.75
6 Pasang Engsel Pintu Ls 6.00 bh 15,000.00
7 Pasang Handle Pintu Ls 2.00 bh 315,000.00
8 Pasang Engsel Pintu Ls 4.00 bh 15,000.00
9 Pasang Kaca Penyekat Ruangan SNI - K.6.17 42.60 m2 119,312.75
VIII. PEKERJAAN CAT-CATAN
1 Pengecatan Tembok Baru( 1 lps plamir, 1 lps cat dasar, 2 lps cat penutup ) Sek. SNI - M.6.14b 181.44 m2 13,863.40
IX. PEKERJAAN MEKANIKAL DAN ELEKTRICAL
1 Pasang Lampu Neon Philip Jari 8 Watt DP 11.00 bh 17,000.00
2 Pasang Stop Kontak DP 16.00 ttk 22,000.00
3 Pasang Saklar Tunggal DP 1.00 ttk 22,000.00
4 Pasang Saklar Ganda DP 5.00 ttk 22,000.00
5 Pasang Panel box + MCB DP 1.00 bh 2,550,000.00
6 Pasang Titik Lampu + Jaringan Kabel instalasi DP 1.00 ttk 150,000.00
X. PEKERJAAN LAIN-LAIN
1 Penanaman Tanaman DP 10.00 Ls 1,000,000.00
PPN 10 %
JUMLAH TOTAL
PEMBULATAN
SITAS WIJAYA KUSUMA
KULTAS TEKNIK
ngsalam Telp (0281) 635889 Purwokerto 53152
158,124,321.99
7,066,597.08
1,500,000.00
5,566,597.08
2,739,513.35
1,191,630.00
119,141.75
1,428,741.60
39,502,285.80
12,343,944.89
19,618,209.07
7,540,131.84
41,086,707.30
6,304,320.01
16,283,482.06
7,521,106.21
6,304,320.01
4,673,479.02
6,919,360.80
6,919,360.80
33,489,474.38
20,229,300.00
13,260,174.38
11,434,007.99
1,010,059.60
202,011.92
209,990.44
3,939,232.44
209,990.44
90,000.00
630,000.00
60,000.00
5,082,723.15
2,515,375.30
2,515,375.30
3,371,000.00
187,000.00
352,000.00
22,000.00
110,000.00
2,550,000.00
150,000.00
10,000,000.00
10,000,000.00
PPN 10 % 15,812,432.20
UMLAH TOTAL 158,124,321.99
EMBULATAN 158,124,000.00
ENGINEERI
TIME SC
Kegiatan : PEMBANGUNAN PERP
Lokasi : KABUPATEN BANYUMA
Tahun Anggaran : 2016
BOBOT
No URAIAN PEKERJAAN (%) JANUARI
1 2
I PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan dan Perataan 0.95 0.95
2 Uitzet /Bouwplank kayu Glugu 3.52 3.52
II. PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian tanah pondasi 0.75 0.75
2 Pekerjaan Urugan tanah kembali 0.08
3 Pekerjaan Urugan pasir bawah pondasi 0.90 0.45
III. PEKERJAAN PASANGAN DAN PLESTERAN
1 Pas. Pondasi Batu Belah 1 PC : 6 Psr 7.81 3.90
2 Pasangan bata merah tb.1/2 bata 1 PC :6 PP 12.41
3 Pekerjaan Plesteran 1 PC : 6PP tb. 1,5cm 4.77
IV. PEKERJAAN BETON DAN BETON BERTULANG
1 Pekerjaan Sloof beton 15/20 3.99
2 Pekerjaan Kolom 20/20 10.30
3 Pekerjaan Kolom 40/40 4.76
4 Pekerjaan Ring Balk 15/20 3.99
5 Pekerjaan Balok Induk 20/20 2.96
V. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pekerjaan Pasang Keramik Lantai 30x30 4.38
VI. PEKERJAAN PENUTUP ATAP DAN PLAFON
1 Pas Rangka Atap Baja Ringan + Genteng metal pasir 12.79
2 Langit-langit akustik uk. (60x120) cm + rangka almunium 8.39
VII. PEKERJAAN PINTU DAN BOUVEN
1 Pekerjaan Kusen Pintu P.1 0.64
2 Pekerjaan Pasang Roster 0.13
3 Pekerjaan Daun Pintu Kaca 0.13
4 Pekerjaan Kusen Jendela 2.49
5 Pekerjaan Daun Jendela Kaca 0.13
6 Pasang Engsel Pintu 0.06
7 Pasang Handle Pintu 0.40
8 Pasang Engsel Pintu 0.04
9 Pasang Kaca Penyekat Ruangan 3.21
VIII. PEKERJAAN CAT-CATAN
1 Pengecatan Tembok Baru( 1 lps plamir, 1 lps cat dasar, 2 lps cat penutup ) Sek. Catylac 1.59
IX. PEKERJAAN MEKANIKAL DAN ELEKTRICAL
1 Pasang Lampu Neon Philip Jari 8 Watt 0.12
2 Pasang Stop Kontak 0.22
3 Pasang Saklar Tunggal 0.01
4 Pasang Saklar Ganda 0.07
5 Pasang Panel box + MCB 1.61
6 Pasang Titik Lampu + Jaringan Kabel instalasi 0.09
X. PEKERJAAN LAIN-LAIN 0.00
1 Penanaman Tanaman 6.32
TIME SCHEDULE
: PEMBANGUNAN PERPUSTAKAAN UMUM
: KABUPATEN BANYUMAS
WAKTU PELAKSANAAN
JANUARI FEBRUARI MARET APRIL
3 4 1 2 3 4 1 2 3 4 1 2 3 4
0.08
0.45
3.90
4.14 4.14 4.14
2.38 2.38
3.99
3.43 3.43 3.43
4.76
1.99 1.99
2.96
4.38
6.40 6.40
8.39
0.64
0.13
0.13
2.49
0.13
0.06
0.40
0.04
3.21
1.59
0.12
0.22
0.01
0.07
1.61
0.09
6.32
4.36 11.63 12.32 10.83 1.99 1.99 2.96 2.38 2.38 6.40 6.40 12.36 4.38 10.05
13.93 25.56 37.89 48.71 50.71 52.70 55.66 58.04 60.42 66.82 73.22 85.58 89.95 100.00
KETERANGAN
`
Waktu Pelaksanaan
Mulai Tanggal :
Monday, January 02, 2017
Selesai Tanggal :
Tuesday, May 02, 2017
PEMERINTAH KABUPATEN BANYUMAS
DINAS CIPTA KARYA KEBERSIHAN DAN TATA RUANG
Jl.Gerilya Barat No. 05 Telp. (0281) 640359
PURWOKERTO
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp)
1 2 3 4 5 6=3X5 7
A. PEKERJAAN P
A.2.2.1.1 Pengukuran dan Pemasangan Bouwplank (Kayu Meranti) M' 120,342.64
A. BAHAN
Usuk Meranti 5/7 0.012 M3 4,928,500.00 59,142.00 4,960,000.00
Paku Biasa ( 2" - 5" ) 0.02 Kg 12,520.00 250.40 12,540.00
Papan Meranti 0.007 M3 5,430,000.00 38,010.00 5,463,000.00
Jumlah Bahan 97,402.40
B. TENAGA KERJA
Pekerja 0.1 OH 50,000.00 5,000.00 50,000.00
Tukang Kayu 0.1 OH 60,000.00 6,000.00 60,000.00
Kepala Tukang 0.01 OH 65,000.00 650.00 65,000.00
Mandor 0.005 OH 70,000.00 350.00 70,000.00
Jumlah Tenaga Kerja 12,000.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 10,940.24
A.2.2.1.1a Pengukuran dan Pemasangan Bouwplank (Kayu Tahun) M' 60,103.34
A. BAHAN
Usuk 5/7 kayu Tahun 0.012 M3 2,231,000.00 26,772.00 2,263,000.00
Paku Biasa ( 2" - 5" ) 0.02 Kg 12,520.00 250.40 12,540.00
Papan kayu Tahun 3/20 0.007 M3 2,231,000.00 15,617.00 2,263,000.00
Jumlah Bahan 42,639.40
B. TENAGA KERJA
Pekerja 0.1 OH 50,000.00 5,000.00 50,000.00
Tukang Kayu 0.1 OH 60,000.00 6,000.00 60,000.00
Kepala Tukang 0.01 OH 65,000.00 650.00 65,000.00
Daftar Analisa Pekerjaan Tahun 2015 Page 9 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp)
1 2 3 4 5 6=3X5 7
Mandor 0.005 OH 70,000.00 350.00 70,000.00
Jumlah Tenaga Kerja 12,000.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 5,463.94
A.2.2.1.6 Pembuatan Gudang Semen dan Alat-alat (Kayu Meranti ) M2 1,673,010.35
A. BAHAN
Dolken kayu diam. 8-10 / 4 m 1.7 Btg 55,500.00 94,350.00 56,000.00
Papan Meranti 0.21 M3 5,430,000.00 1,140,300.00 5,463,000.00
Paku Biasa ( 2" - 5" ) 0.3 Kg 12,520.00 3,756.00 12,520.00
Portland Cement 10.5 Kg 1,375.00 14,437.50 1,375.00
Pasir Beton 0.03 M3 190,000.00 5,700.00 190,000.00
Koral Beton ( Batu Pecah 2/3 ) 0.05 M3 197,500.00 9,875.00 197,500.00
Seng Gelombang BJLS 20 1.5 Lbr 44,000.00 66,000.00 44,500.00
Jumlah Bahan 1,334,418.50
B. PEKERJAAN T
D. PEKERJAAN D
A. BAHAN
Portland Cement 276 Kg 1,375.00 379,500.00 1,390.00
Pasir Beton 0.5914 M3 190,000.00 112,366.00 218,000.00
KR ( maksimum 30 mm) 0.7496 M3 197,500.00 148,046.00 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 649,587.00
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00
Jumlah Tenaga Kerja 112,370.00
C. PERALATAN
Jumlah Harga Alat -
Daftar Analisa Pekerjaan Tahun 2015 Page 51 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp)
1 2 3 4 5 6=3X5 7
D. OVERHEAD & PROFIT 76,195.70
Beton Mutu f' c = 9,8 MPa (K 125), slump (12 ± 2) cm, w/c = 0,87 (Menggunakan
B.03a M3 861,995.46
Molen)
A. BAHAN
Portland Cement 276 Kg 1,375.00 379,500.00 1,390.00
Pasir Beton 0.5914 M3 190,000.00 112,366.00 218,000.00
KR ( maksimum 30 mm) 0.7496 M3 197,500.00 148,046.00 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 649,587.00
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00
Jumlah Tenaga Kerja 87,965.00
B.04 Beton Mutu f' c = 12,2 MPa (K 150), slump (12 ± 2) cm, w/c = 0,72 (Manual) M3 869,417.73
A. BAHAN
Portland Cement 299 Kg 1,375.00 411,125.00 1,390.00
Pasir Beton 0.5707 M3 190,000.00 108,433.00 218,000.00
KR ( maksimum 30 mm) 0.7533 M3 197,500.00 148,776.75 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 678,009.75
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00
Jumlah Tenaga Kerja 112,370.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 79,037.98
Beton Mutu f' c = 12,2 MPa (K 150), slump (12 ± 2) cm, w/c = 0,72 (Menggunakan
B.04a M3 893,260.49
Molen)
A. BAHAN
Portland Cement 299 Kg 1,375.00 411,125.00 1,390.00
Pasir Beton 0.5707 M3 190,000.00 108,433.00 218,000.00
KR ( maksimum 30 mm) 0.7533 M3 197,500.00 148,776.75 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 678,009.75
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00
SNI - G.6.40 Lantai Kerja Beton Mutu f' c = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87 M3 741,608.18
A. BAHAN
Portland Cement 230 Kg 1,375.00 316,250.00 1,390.00
Pasir Beton 0.6379 M3 190,000.00 121,201.00 218,000.00
KR ( maksimum 30 mm) 0.7607 M3 197,500.00 150,238.25 223,500.00
Air Kerja 200 Ltr 45.00 9,000.00 80.00
Jumlah Bahan 596,689.25
B.05 Beton Mutu f' c = 14,5 MPa (K 175), slump (12 ± 2) cm, w/c = 0,66 (Manual) M3 906,378.55
A. BAHAN
Portland Cement 326 Kg 1,375.00 448,250.00 1,390.00
Pasir Beton 0.5429 M3 190,000.00 103,151.00 218,000.00
KR ( maksimum 30 mm) 0.7622 M3 197,500.00 150,534.50 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 711,610.50
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00
Jumlah Tenaga Kerja 112,370.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 82,398.05
Beton Mutu f' c = 14,5 MPa (K 175), slump (12 ± 2) cm, w/c = 0,66 (Menggunakan
B.05a M3 930,221.31
Molen)
A. BAHAN
Portland Cement 326 Kg 1,375.00 448,250.00 1,390.00
Pasir Beton 0.5429 M3 190,000.00 103,151.00 218,000.00
KR ( maksimum 30 mm) 0.7622 M3 197,500.00 150,534.50 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 711,610.50
Daftar Analisa Pekerjaan Tahun 2015 Page 55 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp)
1 2 3 4 5 6=3X5 7
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00
Jumlah Tenaga Kerja 87,965.00
C. PERALATAN
Molen 1.75 Jam 26,331.56 46,080.24 26,331.56
Jumlah Harga Alat 46,080.24
D. OVERHEAD & PROFIT 84,565.57
B.06 Beton Mutu f' c = 16,9 MPa (K 200), slump (12 ± 2) cm, w/c = 0,61 (Manual) M3 941,682.23
A. BAHAN
Portland Cement 352 Kg 1,375.00 484,000.00 1,390.00
Pasir Beton 0.5221 M3 190,000.00 99,199.00 218,000.00
KR ( maksimum 30 mm) 0.7637 M3 197,500.00 150,830.75 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 743,704.75
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00
Jumlah Tenaga Kerja 112,370.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 85,607.48
Beton Mutu f' c = 16,9 MPa (K 200), slump (12 ± 2) cm, w/c = 0,61 (Menggunakan
B.06a M3 965,359.99
Molen)
A. BAHAN
Portland Cement 352 Kg 1,375.00 484,000.00 1,390.00
Pasir Beton 0.5221 M3 190,000.00 99,199.00 218,000.00
KR ( maksimum 30 mm) 0.7637 M3 197,500.00 150,830.75 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 743,704.75
B. TENAGA KERJA
Pekerja 1.32 OH 50,000.00 66,000.00 50,000.00
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00
Jumlah Tenaga Kerja 87,815.00
C. PERALATAN
Molen 1.75 Jam 26,331.56 46,080.24 26,331.56
Jumlah Harga Alat 46,080.24
Daftar Analisa Pekerjaan Tahun 2015 Page 57 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp)
1 2 3 4 5 6=3X5 7
D. OVERHEAD & PROFIT 87,760.00
B.07 Beton Mutu f' c = 19,3 MPa (K 225), slump (12 ± 2) cm, w/c = 0,58 (Manual) M3 968,093.50
A. BAHAN
Portland Cement 371 Kg 1,375.00 510,125.00 1,390.00
Pasir Beton 0.4986 M3 190,000.00 94,734.00 218,000.00
KR ( maksimum 30 mm) 0.7756 M3 197,500.00 153,181.00 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 767,715.00
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00
Jumlah Tenaga Kerja 112,370.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 88,008.50
Beton Mutu f' c = 19,3 MPa (K 225), slump (12 ± 2) cm, w/c = 0,58 (Menggunakan
B.07a M3 991,936.26
Molen)
A. BAHAN
Portland Cement 371 Kg 1,375.00 510,125.00 1,390.00
Pasir Beton 0.4986 M3 190,000.00 94,734.00 218,000.00
KR ( maksimum 30 mm) 0.7756 M3 197,500.00 153,181.00 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 767,715.00
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00
Jumlah Tenaga Kerja 87,965.00
C. PERALATAN
Molen 1.75 Jam 26,331.56 46,080.24 26,331.56
Daftar Analisa Pekerjaan Tahun 2015 Page 58 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp)
1 2 3 4 5 6=3X5 7
Jumlah Harga Alat 46,080.24
D. OVERHEAD & PROFIT 90,176.02
B.08 Beton Mutu f' c = 21,7 MPa (K 250), slump (12 ± 2) cm, w/c = 0,56 (Manual) M3 985,553.80
A. BAHAN
Portland Cement 384 Kg 1,375.00 528,000.00 1,390.00
Pasir Beton 0.4943 M3 190,000.00 93,917.00 218,000.00
KR ( maksimum 30 mm) 0.7696 M3 197,500.00 151,996.00 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 783,588.00
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00
Jumlah Tenaga Kerja 112,370.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 89,595.80
Beton Mutu f' c = 21,7 MPa (K 250), slump (12 ± 2) cm, w/c = 0,56 (Menggunakan
B.08a M3 1,009,396.56
Molen)
A. BAHAN
Portland Cement 384 Kg 1,375.00 528,000.00 1,390.00
Pasir Beton 0.4943 M3 190,000.00 93,917.00 218,000.00
KR ( maksimum 30 mm) 0.7696 M3 197,500.00 151,996.00 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 783,588.00
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00
Jumlah Tenaga Kerja 87,965.00
B.09 Beton Mutu f' c = 24,0 MPa (K 275), slump (12 ± 2) cm, w/c = 0,53 (Manual) M3 1,015,551.90
A. BAHAN
Portland Cement 406 Kg 1,375.00 558,250.00 1,390.00
Pasir Beton 0.4886 M3 190,000.00 92,834.00 218,000.00
KR ( maksimum 30 mm) 0.76 M3 197,500.00 150,100.00 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 810,859.00
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00
Jumlah Tenaga Kerja 112,370.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 92,322.90
Beton Mutu f' c = 24,0 MPa (K 275), slump (12 ± 2) cm, w/c = 0,53 (Menggunakan
B.09a M3 1,039,394.66
Molen)
A. BAHAN
Portland Cement 406 Kg 1,375.00 558,250.00 1,390.00
Pasir Beton 0.4886 M3 190,000.00 92,834.00 218,000.00
KR ( maksimum 30 mm) 0.76 M3 197,500.00 150,100.00 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 810,859.00
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00
B.10 Beton Mutu f' c = 26,4 MPa (K 300), slump (12 ± 2) cm, w/c = 0,52 (Manual) M3 1,024,875.78
A. BAHAN
Portland Cement 413 Kg 1,375.00 567,875.00 1,390.00
Pasir Beton 0.4864 M3 190,000.00 92,416.00 218,000.00
KR ( maksimum 30 mm) 0.7563 M3 197,500.00 149,369.25 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 819,335.25
B.11 Beton Mutu f' c = 28,8 MPa (K 325), slump (12 ± 2) cm, w/c = 0,49 (Manual) M3 1,093,824.60
A. BAHAN
Portland Cement 439 Kg 1,375.00 603,625.00 1,390.00
Pasir Beton 0.4786 M3 190,000.00 90,934.00 218,000.00
KR ( maksimum 30 mm) 0.7452 M3 197,500.00 147,177.00 223,500.00
B.12 Beton Mutu f' c = 31,2 MPa (K 350), slump (12 ± 2) cm, w/c = 0,48 (Manual) M3 1,105,999.68
A. BAHAN
Portland Cement 448 Kg 1,375.00 616,000.00 1,390.00
Pasir Beton 0.4764 M3 190,000.00 90,516.00 218,000.00
KR ( maksimum 30 mm) 0.7407 M3 197,500.00 146,288.25 223,500.00
Air Kerja 215 Ltr 45.00 9,675.00 80.00
Jumlah Bahan 862,479.25
B. TENAGA KERJA
Pekerja 2.1 OH 50,000.00 105,000.00 50,000.00
Tukang Batu 0.35 OH 60,000.00 21,000.00 60,000.00
Kepala Tukang 0.035 OH 65,000.00 2,275.00 65,000.00
Mandor 0.21 OH 70,000.00 14,700.00 70,000.00
Jumlah Tenaga Kerja 142,975.00
C. PERALATAN
A. PEKERJAAN PAVING
E. PEKERJAAN BETON
BOW - F.8 Cetakan Beton Kayu Tahun M2 174,017.80
A. BAHAN
Kayu Tahun 0.04 M3 2,231,000.00 89,240.00 2,263,000.00
Paku Biasa ( 2" - 5") 0.4 Kg 12,520.00 5,008.00 12,540.00
, Jumlah Bahan 94,248.00
B. TENAGA KERJA
Tukang Kayu 0.5 OH 60,000.00 30,000.00 60,000.00
Kepala Tukang 0.05 OH 65,000.00 3,250.00 65,000.00
Q2 - 028a Memasang 1 Unit bronjong kawat pabrikan dia 2.7 mm (Uk. 2x1x0,5) 1 M3 676,170.00
A. BAHAN
Kawat Bronjong Ø 2,7 mm (Uk. 2x1x0,5) 1 Unit 304,000.00 304,000.00 306,000.00
Batu belah 1.4 M3 197,500.00 276,500.00 223,500.00
Jumlah Bahan 580,500.00
B. TENAGA KERJA
Pekerja 0.6 OH 50,000.00 30,000.00 50,000.00
Mandor 0.06 OH 70,000.00 4,200.00 70,000.00
Jumlah Tenaga Kerja 34,200.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 61,470.00
Q2 - 028b Memasang 1 Unit bronjong kawat pabrikan dia 2.7 mm (Uk. 3x1x0,5) 1,5 M3 1,031,855.00
A. BAHAN
Kawat Bronjong Ø 2,7 mm (Uk. 3x1x0,5) 1 Unit 472,000.00 472,000.00 475,000.00
Batu belah 2.1 M3 197,500.00 414,750.00 223,500.00
Jumlah Bahan 886,750.00
B. TENAGA KERJA
Pekerja 0.9 OH 50,000.00 45,000.00 50,000.00
Mandor 0.09 OH 70,000.00 6,300.00 70,000.00
Jumlah Tenaga Kerja 51,300.00
C. PERALATAN
Jumlah Harga Alat -
D. OVERHEAD & PROFIT 93,805.00
Q2 - 028c Memasang 1 Unit bronjong kawat pabrikan dia 2.7 mm (Uk. 3x1,5x0,5) 2,25 M3 1,472,982.50
A. BAHAN
B. PEKERJAAN T
D. PEKERJAAN D
A. BAHAN
Portland Cement 276 Kg 1,375.00 379,500.00 1,390.00 383,640.0
Pasir Beton 0.5914 M3 190,000.00 112,366.00 218,000.00 128,925.2
KR ( maksimum 30 mm) 0.7496 M3 197,500.00 148,046.00 223,500.00 167,535.6
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 649,587.00 697,300.80
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00 82,500.0
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00 16,500.0
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00 1,820.0
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00 11,550.0
Jumlah Tenaga Kerja 112,370.00 112,370.00
C. PERALATAN
Jumlah Harga Alat - -
Daftar Analisa Pekerjaan Tahun 2015 Page 129 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp) HARGA (Rp)
1 2 3 4 5 6=3X5 7 8=3X7
D. OVERHEAD & PROFIT 76,195.70 80,967.08
Beton Mutu f' c = 9,8 MPa (K 125), slump (12 ± 2) cm, w/c = 0,87 (Menggunakan
B.03a M3 861,995.46 914,480.64
Molen)
A. BAHAN
Portland Cement 276 Kg 1,375.00 379,500.00 1,390.00 383,640.0
Pasir Beton 0.5914 M3 190,000.00 112,366.00 218,000.00 128,925.2
KR ( maksimum 30 mm) 0.7496 M3 197,500.00 148,046.00 223,500.00 167,535.6
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 649,587.00 697,300.80
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00 66,150.0
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00 11,340.0
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00 1,235.0
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00 9,240.0
Jumlah Tenaga Kerja 87,965.00 87,965.00
B.04 Beton Mutu f' c = 12,2 MPa (K 150), slump (12 ± 2) cm, w/c = 0,72 (Manual) M3 869,417.73 921,750.67
A. BAHAN
Portland Cement 299 Kg 1,375.00 411,125.00 1,390.00 415,610.0
Pasir Beton 0.5707 M3 190,000.00 108,433.00 218,000.00 124,412.6
KR ( maksimum 30 mm) 0.7533 M3 197,500.00 148,776.75 223,500.00 168,362.5
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 678,009.75 725,585.15
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00 82,500.0
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00 16,500.0
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00 1,820.0
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00 11,550.0
Jumlah Tenaga Kerja 112,370.00 112,370.00
C. PERALATAN
Jumlah Harga Alat - -
D. OVERHEAD & PROFIT 79,037.98 83,795.52
Beton Mutu f' c = 12,2 MPa (K 150), slump (12 ± 2) cm, w/c = 0,72 (Menggunakan
B.04a M3 893,260.49 945,593.43
Molen)
A. BAHAN
Portland Cement 299 Kg 1,375.00 411,125.00 1,390.00 415,610.0
Pasir Beton 0.5707 M3 190,000.00 108,433.00 218,000.00 124,412.6
KR ( maksimum 30 mm) 0.7533 M3 197,500.00 148,776.75 223,500.00 168,362.5
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 678,009.75 725,585.15
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00 66,150.0
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00 11,340.0
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00 1,235.0
SNI - G.6.40 Lantai Kerja Beton Mutu f' c = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87 M3 741,608.18 794,506.52
A. BAHAN
Portland Cement 230 Kg 1,375.00 316,250.00 1,390.00 319,700.0
Pasir Beton 0.6379 M3 190,000.00 121,201.00 218,000.00 139,062.2
KR ( maksimum 30 mm) 0.7607 M3 197,500.00 150,238.25 223,500.00 170,016.4
Air Kerja 200 Ltr 45.00 9,000.00 80.00 16,000.0
Jumlah Bahan 596,689.25 644,778.65
B.05 Beton Mutu f' c = 14,5 MPa (K 175), slump (12 ± 2) cm, w/c = 0,66 (Manual) M3 906,378.55 958,555.29
A. BAHAN
Portland Cement 326 Kg 1,375.00 448,250.00 1,390.00 453,140.0
Pasir Beton 0.5429 M3 190,000.00 103,151.00 218,000.00 118,352.2
KR ( maksimum 30 mm) 0.7622 M3 197,500.00 150,534.50 223,500.00 170,351.7
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 711,610.50 759,043.90
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00 82,500.0
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00 16,500.0
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00 1,820.0
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00 11,550.0
Jumlah Tenaga Kerja 112,370.00 112,370.00
C. PERALATAN
Jumlah Harga Alat - -
D. OVERHEAD & PROFIT 82,398.05 87,141.39
Beton Mutu f' c = 14,5 MPa (K 175), slump (12 ± 2) cm, w/c = 0,66 (Menggunakan
B.05a M3 930,221.31 982,398.05
Molen)
A. BAHAN
Portland Cement 326 Kg 1,375.00 448,250.00 1,390.00 453,140.0
Pasir Beton 0.5429 M3 190,000.00 103,151.00 218,000.00 118,352.2
KR ( maksimum 30 mm) 0.7622 M3 197,500.00 150,534.50 223,500.00 170,351.7
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 711,610.50 759,043.90
Daftar Analisa Pekerjaan Tahun 2015 Page 133 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp) HARGA (Rp)
1 2 3 4 5 6=3X5 7 8=3X7
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00 66,150.0
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00 11,340.0
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00 1,235.0
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00 9,240.0
Jumlah Tenaga Kerja 87,965.00 87,965.00
C. PERALATAN
Molen 1.75 Jam 26,331.56 46,080.24 26,331.56 46,080.2
Jumlah Harga Alat 46,080.24 46,080.24
D. OVERHEAD & PROFIT 84,565.57 89,308.91
B.06 Beton Mutu f' c = 16,9 MPa (K 200), slump (12 ± 2) cm, w/c = 0,61 (Manual) M3 941,682.23 993,690.23
A. BAHAN
Portland Cement 352 Kg 1,375.00 484,000.00 1,390.00 489,280.0
Pasir Beton 0.5221 M3 190,000.00 99,199.00 218,000.00 113,817.8
KR ( maksimum 30 mm) 0.7637 M3 197,500.00 150,830.75 223,500.00 170,686.9
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 743,704.75 790,984.75
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00 82,500.0
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00 16,500.0
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00 1,820.0
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00 11,550.0
Jumlah Tenaga Kerja 112,370.00 112,370.00
C. PERALATAN
Jumlah Harga Alat - -
D. OVERHEAD & PROFIT 85,607.48 90,335.48
Beton Mutu f' c = 16,9 MPa (K 200), slump (12 ± 2) cm, w/c = 0,61 (Menggunakan
B.06a M3 965,359.99 1,017,367.99
Molen)
A. BAHAN
Portland Cement 352 Kg 1,375.00 484,000.00 1,390.00 489,280.0
Pasir Beton 0.5221 M3 190,000.00 99,199.00 218,000.00 113,817.8
KR ( maksimum 30 mm) 0.7637 M3 197,500.00 150,830.75 223,500.00 170,686.9
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 743,704.75 790,984.75
B. TENAGA KERJA
Pekerja 1.32 OH 50,000.00 66,000.00 50,000.00 66,000.0
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00 11,340.0
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00 1,235.0
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00 9,240.0
Jumlah Tenaga Kerja 87,815.00 87,815.00
C. PERALATAN
Molen 1.75 Jam 26,331.56 46,080.24 26,331.56 46,080.2
Jumlah Harga Alat 46,080.24 46,080.24
Daftar Analisa Pekerjaan Tahun 2015 Page 135 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp) HARGA (Rp)
1 2 3 4 5 6=3X5 7 8=3X7
D. OVERHEAD & PROFIT 87,760.00 92,488.00
B.07 Beton Mutu f' c = 19,3 MPa (K 225), slump (12 ± 2) cm, w/c = 0,58 (Manual) M3 968,093.50 1,020,031.54
A. BAHAN
Portland Cement 371 Kg 1,375.00 510,125.00 1,390.00 515,690.0
Pasir Beton 0.4986 M3 190,000.00 94,734.00 218,000.00 108,694.8
KR ( maksimum 30 mm) 0.7756 M3 197,500.00 153,181.00 223,500.00 173,346.6
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 767,715.00 814,931.40
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00 82,500.0
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00 16,500.0
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00 1,820.0
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00 11,550.0
Jumlah Tenaga Kerja 112,370.00 112,370.00
C. PERALATAN
Jumlah Harga Alat - -
D. OVERHEAD & PROFIT 88,008.50 92,730.14
Beton Mutu f' c = 19,3 MPa (K 225), slump (12 ± 2) cm, w/c = 0,58 (Menggunakan
B.07a M3 991,936.26 1,043,874.30
Molen)
A. BAHAN
Portland Cement 371 Kg 1,375.00 510,125.00 1,390.00 515,690.0
Pasir Beton 0.4986 M3 190,000.00 94,734.00 218,000.00 108,694.8
KR ( maksimum 30 mm) 0.7756 M3 197,500.00 153,181.00 223,500.00 173,346.6
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 767,715.00 814,931.40
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00 66,150.0
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00 11,340.0
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00 1,235.0
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00 9,240.0
Jumlah Tenaga Kerja 87,965.00 87,965.00
C. PERALATAN
Molen 1.75 Jam 26,331.56 46,080.24 26,331.56 46,080.2
Daftar Analisa Pekerjaan Tahun 2015 Page 136 of 312
HARGA BORONGAN
KODE KOEF
JENIS & URAIAN PEKERJAN SAT. KATEGORI I (MUDAH) KATEGORI II (SEDANG)
ANALISA ISIEN
HRG SAT(Rp) HARGA (Rp) HRG SAT(Rp) HARGA (Rp)
1 2 3 4 5 6=3X5 7 8=3X7
Jumlah Harga Alat 46,080.24 46,080.24
D. OVERHEAD & PROFIT 90,176.02 94,897.66
B.08 Beton Mutu f' c = 21,7 MPa (K 250), slump (12 ± 2) cm, w/c = 0,56 (Manual) M3 985,553.80 1,037,402.30
A. BAHAN
Portland Cement 384 Kg 1,375.00 528,000.00 1,390.00 533,760.0
Pasir Beton 0.4943 M3 190,000.00 93,917.00 218,000.00 107,757.4
KR ( maksimum 30 mm) 0.7696 M3 197,500.00 151,996.00 223,500.00 172,005.6
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 783,588.00 830,723.00
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00 82,500.0
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00 16,500.0
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00 1,820.0
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00 11,550.0
Jumlah Tenaga Kerja 112,370.00 112,370.00
C. PERALATAN
Jumlah Harga Alat - -
D. OVERHEAD & PROFIT 89,595.80 94,309.30
Beton Mutu f' c = 21,7 MPa (K 250), slump (12 ± 2) cm, w/c = 0,56 (Menggunakan
B.08a M3 1,009,396.56 1,061,245.06
Molen)
A. BAHAN
Portland Cement 384 Kg 1,375.00 528,000.00 1,390.00 533,760.0
Pasir Beton 0.4943 M3 190,000.00 93,917.00 218,000.00 107,757.4
KR ( maksimum 30 mm) 0.7696 M3 197,500.00 151,996.00 223,500.00 172,005.6
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 783,588.00 830,723.00
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00 66,150.0
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00 11,340.0
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00 1,235.0
Mandor 0.132 OH 70,000.00 9,240.00 70,000.00 9,240.0
Jumlah Tenaga Kerja 87,965.00 87,965.00
B.09 Beton Mutu f' c = 24,0 MPa (K 275), slump (12 ± 2) cm, w/c = 0,53 (Manual) M3 1,015,551.90 1,067,313.28
A. BAHAN
Portland Cement 406 Kg 1,375.00 558,250.00 1,390.00 564,340.0
Pasir Beton 0.4886 M3 190,000.00 92,834.00 218,000.00 106,514.8
KR ( maksimum 30 mm) 0.76 M3 197,500.00 150,100.00 223,500.00 169,860.0
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 810,859.00 857,914.80
B. TENAGA KERJA
Pekerja 1.65 OH 50,000.00 82,500.00 50,000.00 82,500.0
Tukang Batu 0.275 OH 60,000.00 16,500.00 60,000.00 16,500.0
Kepala Tukang 0.028 OH 65,000.00 1,820.00 65,000.00 1,820.0
Mandor 0.165 OH 70,000.00 11,550.00 70,000.00 11,550.0
Jumlah Tenaga Kerja 112,370.00 112,370.00
C. PERALATAN
Jumlah Harga Alat - -
D. OVERHEAD & PROFIT 92,322.90 97,028.48
Beton Mutu f' c = 24,0 MPa (K 275), slump (12 ± 2) cm, w/c = 0,53 (Menggunakan
B.09a M3 1,039,394.66 1,091,156.04
Molen)
A. BAHAN
Portland Cement 406 Kg 1,375.00 558,250.00 1,390.00 564,340.0
Pasir Beton 0.4886 M3 190,000.00 92,834.00 218,000.00 106,514.8
KR ( maksimum 30 mm) 0.76 M3 197,500.00 150,100.00 223,500.00 169,860.0
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 810,859.00 857,914.80
B. TENAGA KERJA
Pekerja 1.323 OH 50,000.00 66,150.00 50,000.00 66,150.0
Tukang Batu 0.189 OH 60,000.00 11,340.00 60,000.00 11,340.0
Kepala Tukang 0.019 OH 65,000.00 1,235.00 65,000.00 1,235.0
B.10 Beton Mutu f' c = 26,4 MPa (K 300), slump (12 ± 2) cm, w/c = 0,52 (Manual) M3 1,024,875.78 1,076,579.08
A. BAHAN
Portland Cement 413 Kg 1,375.00 567,875.00 1,390.00 574,070.0
Pasir Beton 0.4864 M3 190,000.00 92,416.00 218,000.00 106,035.2
KR ( maksimum 30 mm) 0.7563 M3 197,500.00 149,369.25 223,500.00 169,033.0
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 819,335.25 866,338.25
B.11 Beton Mutu f' c = 28,8 MPa (K 325), slump (12 ± 2) cm, w/c = 0,49 (Manual) M3 1,093,824.60 1,145,399.20
A. BAHAN
Portland Cement 439 Kg 1,375.00 603,625.00 1,390.00 610,210.0
Pasir Beton 0.4786 M3 190,000.00 90,934.00 218,000.00 104,334.8
KR ( maksimum 30 mm) 0.7452 M3 197,500.00 147,177.00 223,500.00 166,552.2
B.12 Beton Mutu f' c = 31,2 MPa (K 350), slump (12 ± 2) cm, w/c = 0,48 (Manual) M3 1,105,999.68 1,157,526.32
A. BAHAN
Portland Cement 448 Kg 1,375.00 616,000.00 1,390.00 622,720.0
Pasir Beton 0.4764 M3 190,000.00 90,516.00 218,000.00 103,855.2
KR ( maksimum 30 mm) 0.7407 M3 197,500.00 146,288.25 223,500.00 165,546.4
Air Kerja 215 Ltr 45.00 9,675.00 80.00 17,200.0
Jumlah Bahan 862,479.25 909,321.65
B. TENAGA KERJA
Pekerja 2.1 OH 50,000.00 105,000.00 50,000.00 105,000.0
Tukang Batu 0.35 OH 60,000.00 21,000.00 60,000.00 21,000.0
Kepala Tukang 0.035 OH 65,000.00 2,275.00 65,000.00 2,275.0
Mandor 0.21 OH 70,000.00 14,700.00 70,000.00 14,700.0
Jumlah Tenaga Kerja 142,975.00 142,975.00
C. PERALATAN
A. PEKERJAAN PAVING
E. PEKERJAAN BETON
BOW - F.8 Cetakan Beton Kayu Tahun M2 174,017.80 175,434.60
A. BAHAN
Kayu Tahun 0.04 M3 2,231,000.00 89,240.00 2,263,000.00 90,520.0
Paku Biasa ( 2" - 5") 0.4 Kg 12,520.00 5,008.00 12,540.00 5,016.0
, Jumlah Bahan 94,248.00 95,536.00
B. TENAGA KERJA
Tukang Kayu 0.5 OH 60,000.00 30,000.00 60,000.00 30,000.0
Kepala Tukang 0.05 OH 65,000.00 3,250.00 65,000.00 3,250.0
Q2 - 028a Memasang 1 Unit bronjong kawat pabrikan dia 2.7 mm (Uk. 2x1x0,5) 1 M3 676,170.00 718,410.00
A. BAHAN
Kawat Bronjong Ø 2,7 mm (Uk. 2x1x0,5) 1 Unit 304,000.00 304,000.00 306,000.00 306,000.0
Batu belah 1.4 M3 197,500.00 276,500.00 223,500.00 312,900.0
Jumlah Bahan 580,500.00 618,900.00
B. TENAGA KERJA
Pekerja 0.6 OH 50,000.00 30,000.00 50,000.00 30,000.0
Mandor 0.06 OH 70,000.00 4,200.00 70,000.00 4,200.0
Jumlah Tenaga Kerja 34,200.00 34,200.00
C. PERALATAN
Jumlah Harga Alat - -
D. OVERHEAD & PROFIT 61,470.00 65,310.00
Q2 - 028b Memasang 1 Unit bronjong kawat pabrikan dia 2.7 mm (Uk. 3x1x0,5) 1,5 M3 1,031,855.00 1,095,215.00
A. BAHAN
Kawat Bronjong Ø 2,7 mm (Uk. 3x1x0,5) 1 Unit 472,000.00 472,000.00 475,000.00 475,000.0
Batu belah 2.1 M3 197,500.00 414,750.00 223,500.00 469,350.0
Jumlah Bahan 886,750.00 944,350.00
B. TENAGA KERJA
Pekerja 0.9 OH 50,000.00 45,000.00 50,000.00 45,000.0
Mandor 0.09 OH 70,000.00 6,300.00 70,000.00 6,300.0
Jumlah Tenaga Kerja 51,300.00 51,300.00
C. PERALATAN
Jumlah Harga Alat - -
D. OVERHEAD & PROFIT 93,805.00 99,565.00
Q2 - 028c Memasang 1 Unit bronjong kawat pabrikan dia 2.7 mm (Uk. 3x1,5x0,5) 2,25 M3 1,472,982.50 1,566,372.50
A. BAHAN
KEPALA
DAN
Ir.
SNI - F.6.2a Pas. Kusen Pintu dan Jendela Kayu Bangkir M3 SNIF.6.2a
M.005d Kayu Bangkir Balok 1.2000 M3 11,952,410.00
M.006 Paku 10 cm 1.2500 Kg 15,800.00
M.012g Lem Kayu 1.0000 Kg 10,330.00
L.008 Pekerja 6.0000 OH 46,000.00
L.002 Tukang Kayu 18.0000 OH 57,000.00
L.007 Kepala Tukang 1.8000 OH 57,000.00
L.010 Mandor 0.3000 OH 57,000.00
SNI - F.6.2b Pas. Kusen Pintu dan Jendela Kayu Kruing M3 SNIF.6.2b
M.005c Kayu Kruing Balok 1.2000 M3 6,442,150.00
M.006 Paku 10 cm 1.2500 Kg 15,800.00
M.012g Lem Kayu 1.0000 Kg 10,330.00
L.008 Pekerja 6.0000 OH 46,000.00
L.002 Tukang Kayu 18.0000 OH 57,000.00
L.007 Kepala Tukang 1.8000 OH 57,000.00
L.010 Mandor 0.3000 OH 57,000.00
Pas. Soko / Tiang kayu Bangkir uk. Khusus Diketam halus
SNI - F.6.3b M3 SNIF.6.3b
dan di Propil
M.005d1 Kayu Bangkir Balok Uk. Khusus 1.2000 M3 14,586,000.00
M.006 Paku biasa ( 5" ) 0.0200 Kg 15,800.00
L.008 Pekerja 6.0000 OH 46,000.00
L.002 Tukang Kayu 18.0000 OH 57,000.00
L.007 Kepala Tukang 2.0000 OH 57,000.00
L.010 Mandor 0.3000 OH 57,000.00
SNI - F.6.4 Pas. pintu Klamp Standart, Kayu Kruing M2 SNIF.6.4
M.005m Papan Kruing 0.0400 M3 7,171,450.00
M.006 Paku 5 cm - 7 cm 0.0500 Kg 15,800.00
L.008 Pekerja 0.3500 OH 46,000.00
L.002 Tukang Kayu 1.0500 OH 57,000.00
L.007 Kepala Tukang 0.1050 OH 57,000.00
L.010 Mandor 0.0180 OH 57,000.00
SNI - F.6.4a Pas. Pintu Klamp Sederhana, Kayu Meranti M2 SNIF.6.4a
M.005l Papan Meranti 0.0400 M3 6,158,520.00
M.006 Paku 5 cm - 7 cm 0.0500 Kg 15,800.00
L.008 Pekerja 0.3500 OH 46,000.00
L.002 Tukang Kayu 1.0500 OH 57,000.00
L.007 Kepala Tukang 0.1050 OH 57,000.00
L.010 Mandor 0.0180 OH 57,000.00
SNI - F.6.5b Pas. Daun Pintu Panil Kayu Bangkir M2 SNIF.6.5b
M.005n Papan Bangkir 0.0400 M3 14,180,820.00
M.012g Lem Kayu 0.5000 Kg 10,330.00
L.008 Pekerja 1.0000 OH 46,000.00
L.002 Tukang Kayu 3.0000 OH 57,000.00
L.007 Kepala Tukang 0.3000 OH 57,000.00
L.010 Mandor 0.0500 OH 57,000.00
SNI - F.6.5c Pas. Daun Pintu Panil Kayu Kruing M2 SNIF.6.5c
M.005m Papan Kruing 0.0400 M3 7,171,450.00
M.012g Lem Kayu 0.5000 Kg 10,330.00
L.008 Pekerja 1.0000 OH 46,000.00
L.002 Tukang Kayu 3.0000 OH 57,000.00
L.007 Kepala Tukang 0.3000 OH 57,000.00
L.010 Mandor 0.0500 OH 57,000.00
SNI - F.6.6b Pas. Pintu dan Jendela Kaca Kayu Bangkir M2 SNIF.6.6b
M.005n Papan Bangkir 0.0240 M3 14,180,820.00
M.012g Lem Kayu 0.3000 Kg 10,330.00
L.008 Pekerja 0.8000 OH 46,000.00
L.002 Tukang Kayu 2.4000 OH 57,000.00
L.007 Kepala Tukang 0.2400 OH 57,000.00
L.010 Mandor 0.0400 OH 57,000.00
SNI - F.6.6c Pas. Pintu dan Jendela Kaca Kayu Kruing M2 SNIF.6.6c
M.005m Papan Kruing 0.0240 M3 7,171,450.00
M.012g Lem Kayu 0.3000 Kg 10,330.00
L.008 Pekerja 0.8000 OH 46,000.00
L.002 Tukang Kayu 2.4000 OH 57,000.00
L.007 Kepala Tukang 0.2400 OH 57,000.00
L.010 Mandor 0.0400 OH 57,000.00
SNI - F.6.7b Pas. Pintu dan Jendela Jalusi Kayu Bangkir M2 SNIF.6.7b
M.005n Papan Bangkir 0.0640 M3 14,180,820.00
M.012g Lem Kayu 0.5000 Kg 10,330.00
L.008 Pekerja 1.0000 OH 46,000.00
L.002 Tukang Kayu 3.0000 OH 57,000.00
L.007 Kepala Tukang 0.3000 OH 57,000.00
L.010 Mandor 0.0500 OH 57,000.00
SNI - F.6.7c Pas. Pintu dan Jendela Jalusi Kayu Kruing M2 SNIF.6.7c
M.005m Papan Kruing 0.0640 M3 7,171,450.00
M.012g Lem Kayu 0.5000 Kg 10,330.00
L.008 Pekerja 1.0000 OH 46,000.00
L.002 Tukang Kayu 3.0000 OH 57,000.00
L.007 Kepala Tukang 0.3000 OH 57,000.00
L.010 Mandor 0.0500 OH 57,000.00
SNI - F.6.8b Pas. Jalusi Mati Kusen Kayu Bangkir M2 SNIF.6.8b
M.005n Papan Bangkir 0.0600 M3 14,180,820.00
M.006c Paku 1 cm - 2,5 cm 0.1500 kg 26,740.00
L.008 Pekerja 0.6700 OH 46,000.00
L.002 Tukang Kayu 2.0000 OH 57,000.00
L.007 Kepala Tukang 0.2000 OH 57,000.00
L.010 Mandor 0.0250 OH 57,000.00
SNI - F.6.8c Pas. Jalusi Mati Kusen Kayu Kruing M2 SNIF.6.8c
M.005m Papan Kruing 0.0600 M3 7,171,450.00
M.006c Paku 1 cm - 2,5 cm 0.1500 kg 26,740.00
L.008 Pekerja 0.6700 OH 46,000.00
L.002 Tukang Kayu 2.0000 OH 57,000.00
L.007 Kepala Tukang 0.2000 OH 57,000.00
L.010 Mandor 0.0250 OH 57,000.00
SNI - F.6.9c Pas. Pintu Teakwood 3 mm rangkap, rangka Kayu Bangkir M2 SNIF.6.20a
M.005n Papan Bangkir 0.0250 M3 14,180,820.00
M.006a Paku Biasa ( 1/2" - 1") 0.0300 Kg 20,660.00
M.012g Lem Kayu 0.3000 Kg 10,330.00
M.009d Teakwood 3 mm 0,9 x 2,1 m 1.0000 Lb 72,930.00
L.008 Pekerja 0.8000 OH 46,000.00
L.002 Tukang Kayu 2.4000 OH 57,000.00
L.007 Kepala Tukang 0.2400 OH 57,000.00
L.010 Mandor 0.0400 OH 57,000.00
SNI - F.6.9d Pas. Pintu Teakwood 3 mm rangkap, rangka Kayu Kruing M2 SNIF.6.20b
M.005m Papan Kruing 0.0250 M3 7,171,450.00
M.006a Paku Biasa ( 1/2" - 1") 0.0300 Kg 20,660.00
M.012g Lem Kayu 0.3000 Kg 10,330.00
M.009d Teakwood 3 mm 0,9 x 2,1 m 1.0000 Lb 72,930.00
L.008 Pekerja 0.8000 OH 46,000.00
L.002 Tukang Kayu 2.4000 OH 57,000.00
L.007 Kepala Tukang 0.2400 OH 57,000.00
L.010 Mandor 0.0400 OH 57,000.00
SNI - F.6.11a Pas. Pintu Triplek 3mm rangkap, rangka Kayu Bangkir M2 SNIF.6.11a
M.005n Papan Bangkir 0.0256 M3 14,180,820.00
M.006a Paku Biasa ( 1/2" - 1") 0.0300 Kg 20,660.00
M.012g Lem Kayu 0.0500 Kg 10,330.00
M.009a Triplek 3mm ( 3' x 7' ) 1.0000 Lbr 39,900.00
L.008 Pekerja 0.8000 OH 46,000.00
L.002 Tukang Kayu 2.4000 OH 57,000.00
L.007 Kepala Tukang 0.2400 OH 57,000.00
L.010 Mandor 0.0400 OH 57,000.00
SNI - F.6.11b Pas. Pintu Triplek 3mm rangkap, rangka Kayu Kruing M2 SNIF.6.11b
M.005m Papan Kruing 0.0256 M3 7,171,450.00
M.006a Paku Biasa ( 1/2" - 1") 0.0300 Kg 20,660.00
M.012g Lem Kayu 0.0500 Kg 10,330.00
M.009a Triplek 3mm ( 3' x 7' ) 1.0000 Lbr 39,900.00
L.008 Pekerja 0.8000 OH 46,000.00
L.002 Tukang Kayu 2.4000 OH 57,000.00
L.007 Kepala Tukang 0.2400 OH 57,000.00
L.010 Mandor 0.0400 OH 57,000.00
SNI - F.6.14b Pas. Konstruksi Kuda-kuda Kayu Bangkir M3 SNIF.6.14b
M.005d Kayu Bangkir Balok 1.1000 M3 11,952,410.00
M.003d Besi strip tebal 5 mm 15.0000 kg 17,920.00
M.006 Paku 12 cm 5.6000 Kg 15,800.00
L.008 Pekerja 4.0000 OH 46,000.00
L.002 Tukang Kayu 12.0000 OH 57,000.00
L.007 Kepala Tukang 1.2000 OH 57,000.00
L.010 Mandor 0.2000 OH 57,000.00
SNI - F.6.14c Pas. Konstruksi Kuda-kuda Kayu Kruing M3 SNIF.6.14c
M.005c Kayu Kruing Balok 1.1000 M3 6,442,150.00
M.003d Besi strip tebal 5 mm 15.0000 kg 17,920.00
M.006 Paku 12 cm 5.6000 Kg 15,800.00
L.008 Pekerja 4.0000 OH 46,000.00
L.002 Tukang Kayu 12.0000 OH 57,000.00
L.007 Kepala Tukang 1.2000 OH 57,000.00
L.010 Mandor 0.2000 OH 57,000.00
Up+SNI - F.6.14c Pas. Konstruksi Kuda-kuda Kayu Tahun M3 SNIF.6.14c
M.005a Kayu albasia 1.1000 M3 1,828,300.00
M.003d Besi strip tebal 5 mm 15.0000 kg 17,920.00
M.006 Paku 12 cm 5.6000 Kg 15,800.00
L.008 Pekerja 4.0000 OH 46,000.00
L.002 Tukang Kayu 12.0000 OH 57,000.00
L.007 Kepala Tukang 1.2000 OH 57,000.00
L.010 Mandor 0.2000 OH 57,000.00
SNI - F.6.15a Konstruksi kuda-kuda expose, Kayu Bangkir M3 SNIF.6.15a
M.005d Kayu Bangkir Balok 1.2000 M3 11,952,410.00
M.003d Besi strip tebal 5 mm 15.0000 kg 17,920.00
M.006 Paku 12 cm 5.6000 Kg 15,800.00
L.008 Pekerja 6.7000 OH 46,000.00
L.002 Tukang Kayu 20.1000 OH 57,000.00
L.007 Kepala Tukang 2.0100 OH 57,000.00
L.010 Mandor 0.3350 OH 57,000.00
SNI - F.6.16a Konstruksi gording, kayu Bangkir M3 SNIF.6.16a
M.005d Kayu Bangkir Balok 1.1000 M3 11,952,410.00
M.003d Besi strip tebal 5 mm 15.0000 kg 17,920.00
M.006 Paku 12 cm 3.0000 Kg 15,800.00
L.008 Pekerja 2.4000 OH 46,000.00
L.002 Tukang Kayu 7.2000 OH 57,000.00
L.007 Kepala Tukang 0.7200 OH 57,000.00
L.010 Mandor 0.1200 OH 57,000.00
SNI - F.6.16b Konstruksi gording, kayu Kruing M3 SNIF.6.16b
M.005c Kayu Kruing Balok 1.1000 M3 6,442,150.00
M.003d Besi strip tebal 5 mm 15.0000 kg 17,920.00
M.006 Paku 12 cm 3.0000 Kg 15,800.00
L.008 Pekerja 2.4000 OH 46,000.00
L.002 Tukang Kayu 7.2000 OH 57,000.00
L.007 Kepala Tukang 0.7200 OH 57,000.00
L.010 Mandor 0.1200 OH 57,000.00
Up+SNI - F.6.16b Konstruksi gording, kayu Tahun M3 SNIF.6.16b
M.005a Kayu albasia 1.1000 M3 1,828,300.00
M.003d Besi strip tebal 5 mm 15.0000 kg 17,920.00
M.006 Paku 12 cm 3.0000 Kg 15,800.00
L.008 Pekerja 2.4000 OH 46,000.00
L.002 Tukang Kayu 7.2000 OH 57,000.00
L.007 Kepala Tukang 0.7200 OH 57,000.00
L.010 Mandor 0.1200 OH 57,000.00
SNI - F.6.16c Konstruksi gording, kayu Mranti M3 SNIF.6.16b
M.005c Kayu Meranti Balok 1.1000 M3 5,571,030.00
M.003d Besi strip tebal 5 mm 15.0000 kg 17,920.00
M.006 Paku 12 cm 3.0000 Kg 15,800.00
L.008 Pekerja 2.4000 OH 46,000.00
L.002 Tukang Kayu 7.2000 OH 57,000.00
L.007 Kepala Tukang 0.7200 OH 57,000.00
L.010 Mandor 0.1200 OH 57,000.00
Pas. Rk. Atap diketam halus & di propil Ky.Bangkir uk.
SNI - F.6.17c M3 SNIF.6.17c
Khusus (30/30 - 12/12 P:5-8m')
M.005d1 Kayu Bangkir Balok uk.Khusus 1.1000 M3 14,586,000.00
M.003d Begel 15.0000 Kg 17,920.00
M.006 Paku Biasa ( 2" - 5") 0.8000 Kg 15,800.00
L.008 Pekerja 6.0000 OH 46,000.00
L.002 Tukang Kayu 18.0000 OH 57,000.00
L.007 Kepala Tukang 1.2000 OH 57,000.00
L.010 Mandor 0.2000 OH 57,000.00
Pas. Rk. Atap diketam halus & di propil Ky.Bangkir uk.
SNI - F.6.17d M3 SNIF.6.17d
Khusus (8/15 - 5/10 P:5-8m')
M.005d2 Kayu Bangkir Balok uk.Khusus 1.1000 M3 14,586,000.00
M.003d Begel 15.0000 Kg 17,920.00
M.006 Paku Biasa ( 2" - 5") 0.8000 Kg 15,800.00
L.008 Pekerja 6.0000 OH 46,000.00
L.002 Tukang Kayu 18.0000 OH 57,000.00
L.007 Kepala Tukang 1.2000 OH 57,000.00
L.010 Mandor 0.2000 OH 57,000.00
Pas. Kaso dan Reng genteng (kodok, plentong, vlams dan
SNI - F.6.18a M2 SNIF.6.18a
sejenisnya) Kayu Bangkir
M.005i Usuk Bangkir 5/7 0.0090 M3 9,845,550.00
M.005v Reng Bangkir (2x3) cm 0.0036 M3 7,200,000.00
M.006 Paku 5 cm dan 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.1000 OH 46,000.00
L.002 Tukang Kayu 0.1000 OH 57,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
Pas. Kaso dan Reng genteng (kodok, plentong, vlams dan
SNI - F.6.18b M2 SNIF.6.18b
sejenisnya) Kayu Kruing
M.005h Usuk Kruing 5/7 0.0090 M3 6,320,600.00
M.005v4 Reng Kruing (2x3) cm 0.0036 M3 5,591,300.00
M.006 Paku 5 cm dan 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.1000 OH 46,000.00
L.002 Tukang Kayu 0.1000 OH 57,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
Pas. Kaso dan Reng genteng (kodok, plentong, vlams dan
Up+SNI - F.6.18b M2 SNIF.6.18b
sejenisnya) Kayu Tahun
M.005a Kayu albasia 0.0090 M3 1,828,300.00
M.005a Kayu albasia 0.0036 M3 1,828,300.00
M.006 Paku 5 cm dan 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.1000 OH 46,000.00
L.002 Tukang Kayu 0.1000 OH 57,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
Pas. Kaso dan Reng genteng (kodok, plentong, vlams dan
SNI - F.6.18c M2 SNIF.6.18c
sejenisnya) Kayu Meranti
M.005g Usuk Meranti 5/7 0.0090 M3 5,267,160.00
M.005v6 Reng Meranti (2x3) cm 0.0036 M3 4,740,450.00
M.006 Paku 5 cm dan 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.1000 OH 46,000.00
L.002 Tukang Kayu 0.1000 OH 57,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
Pas. Kaso dan Reng genteng (kodok, plentong, vlams dan
SNI - F.6.18d M2 SNIF.6.18d
sejenisnya) Kayu Bangkir uk.5/10
M.005d1 Usuk Bangkir 5/10 0.0090 M3 14,586,000.00
M.005v Reng Bangkir (2x3) cm 0.0036 M3 7,200,000.00
M.006 Paku 5 cm dan 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.1000 OH 46,000.00
L.002 Tukang Kayu 0.1000 OH 57,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
Pas. Kaso dan Reng genteng (monier dan sejenisnya) Kayu
SNI - F.6.19a M2 SNIF.6.19a
Bangkir
M.005i Usuk Bangkir 5/7 0.0090 M3 9,845,550.00
M.005v1 Reng Bangkir (3x4) cm 0.0057 M3 7,200,000.00
M.006 Paku 5 cm dan 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.1000 OH 46,000.00
L.002 Tukang Kayu 0.1000 OH 57,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
Pas. Kaso dan Reng genteng (monier dan sejenisnya) Kayu
SNI - F.6.19b M2 SNIF.6.19b
Kruing
M.005h Usuk Kruing 5/7 0.0090 M3 6,320,600.00
M.005v5 Reng Kruing (3x4) cm 0.0057 M3 5,672,320.00
M.006 Paku 5 cm dan 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.1000 OH 46,000.00
L.002 Tukang Kayu 0.1000 OH 57,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
Pas. Usuk 5/10 P : 5 - 8 m Kayu Bangkir diketam halus dan
SNI - F.6.20 M3 SNIF.6.20
dipropil
M.005d2 Kayu Bangkir Balok Uk.Khusus 1.2000 M3 14,586,000.00
M.003f Mur, baud 0.1400 M3 20,250.00
M.006 Paku biasa ( 5" ) 0.0800 M3 15,800.00
L.008 Pekerja 6.0000 OH 15,800.00
L.002 Tukang Kayu 18.0000 OH 46,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
Pas. Usuk 5/10 P : 2 - 4 m Kayu Bangkir diketam halus dan
SNI - F.6.20a M3 SNIF.6.20a
dipropil
M.005d Kayu Jati Balok 1.2000 M3 11,952,410.00
M.003f Mur, baud 0.1400 M3 20,250.00
M.006 Paku biasa ( 5" ) 0.0800 M3 15,800.00
L.008 Pekerja 6.0000 OH 15,800.00
L.002 Tukang Kayu 18.0000 OH 46,000.00
L.007 Kepala Tukang 0.0100 OH 57,000.00
L.010 Mandor 0.0050 OH 57,000.00
SNI - F.6.21a Rangka atap sirap, kayu Bangkir M2 SNIF.6.21a
M.005i Usuk Bangkir 5/7 0.1650 M3 9,845,550.00
M.006 Paku 5 cm dan 10 cm 0.2000 Kg 15,800.00
L.008 Pekerja 0.1200 OH 46,000.00
L.002 Tukang Kayu 0.1200 OH 57,000.00
L.007 Kepala Tukang 0.0120 OH 57,000.00
L.010 Mandor 0.0060 OH 57,000.00
SNI - F.6.21b Rangka atap sirap, kayu Kruing M2 SNIF.6.21b
M.005h Usuk Kruing 5/7 0.1650 M3 6,320,600.00
M.006 Paku 5 cm dan 10 cm 0.2000 Kg 15,800.00
L.008 Pekerja 0.1200 OH 46,000.00
L.002 Tukang Kayu 0.1200 OH 57,000.00
L.007 Kepala Tukang 0.0120 OH 57,000.00
L.010 Mandor 0.0060 OH 57,000.00
SNI - F.6.22b Pas. Rangka langit-langit Ky Bangkir Uk. 1x1 m M2 SNIF.6.22b
M.005i Usuk Bangkir 5/7 0.0120 M3 9,845,550.00
M.006 Paku Biasa ( 2" - 5") 0.1000 Kg 15,800.00
L.008 Pekerja 0.1500 OH 46,000.00
L.002 Tukang Kayu 0.2500 OH 57,000.00
L.007 Kepala Tukang 0.0250 OH 57,000.00
L.010 Mandor 0.0750 OH 57,000.00
SNI - F.6.22c Pas. Rangka langit-langit Ky Kruing Uk. 1 x 1 m M2 SNIF.6.22c
M.005h Usuk Kruing 5/7 0.0120 M3 6,320,600.00
M.006 Paku Biasa ( 2" - 5") 0.1000 Kg 15,800.00
L.008 Pekerja 0.1500 OH 46,000.00
L.002 Tukang Kayu 0.2500 OH 57,000.00
L.007 Kepala Tukang 0.0250 OH 57,000.00
L.010 Mandor 0.0750 OH 57,000.00
SNI - F.6.22d Pas. Rangka langit-langit Ky Meranti Uk. 1x1 m M2 SNIF.6.22d
M.005g Usuk Meranti 5/7 0.0120 M3 5,267,160.00
M.006 Paku Biasa ( 2" - 5") 0.1000 Kg 15,800.00
L.008 Pekerja 0.1500 OH 46,000.00
L.002 Tukang Kayu 0.2500 OH 57,000.00
L.007 Kepala Tukang 0.0250 OH 57,000.00
L.010 Mandor 0.0750 OH 57,000.00
SNI - F.6.23a Rangka langit-langit (50x100) cm, kayu Bangkir M2 SNIF.6.23a
M.005i Usuk Bangkir 5/7 0.0154 M3 9,845,550.00
M.006 Paku 7 cm - 10 cm 0.2000 Kg 15,800.00
L.008 Pekerja 0.1500 OH 46,000.00
L.002 Tukang Kayu 0.3000 OH 57,000.00
L.007 Kepala Tukang 0.0300 OH 57,000.00
L.010 Mandor 0.0750 OH 57,000.00
SNI - F.6.23b Rangka langit-langit (50x100) cm, kayu Kruing M2 SNIF.6.23b
M.005h Usuk Kruing 5/7 0.0154 M3 6,320,600.00
M.006 Paku 7 cm - 10 cm 0.2000 Kg 15,800.00
L.008 Pekerja 0.1500 OH 46,000.00
L.002 Tukang Kayu 0.3000 OH 57,000.00
L.007 Kepala Tukang 0.0300 OH 57,000.00
L.010 Mandor 0.0750 OH 57,000.00
SNI - F.6.23c Rangka langit-langit (50x100) cm, kayu Meranti M2 SNIF.6.23c
M.005g Usuk Meranti 5/7 0.0154 M3 5,267,160.00
M.006 Paku 7 cm - 10 cm 0.2000 Kg 15,800.00
L.008 Pekerja 0.1500 OH 46,000.00
L.002 Tukang Kayu 0.3000 OH 57,000.00
L.007 Kepala Tukang 0.0300 OH 57,000.00
L.010 Mandor 0.0750 OH 57,000.00
SNI - F.6.24a Rangka langit-langit (60x60) cm, kayu Bangkir M2 SNIF.6.24a
M.005i Usuk Bangkir 5/7 0.0163 M3 9,845,550.00
M.006 Paku 7 cm - 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.2000 OH 46,000.00
L.002 Tukang Kayu 0.3000 OH 57,000.00
L.007 Kepala Tukang 0.0300 OH 57,000.00
L.010 Mandor 0.0100 OH 57,000.00
SNI - F.6.24b Rangka langit-langit (60x60) cm, kayu Kruing M2 SNIF.6.24b
M.005h Usuk Kruing 5/7 0.0163 M3 6,320,600.00
M.006 Paku 7 cm - 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.2000 OH 46,000.00
L.002 Tukang Kayu 0.3000 OH 57,000.00
L.007 Kepala Tukang 0.0300 OH 57,000.00
L.010 Mandor 0.0100 OH 57,000.00
SNI - F.6.24c Rangka langit-langit (60x60) cm, kayu Meranti M2 SNIF.6.24c
M.005g Usuk Meranti 5/7 0.0163 M3 5,267,160.00
M.006 Paku 7 cm - 10 cm 0.2500 Kg 15,800.00
L.008 Pekerja 0.2000 OH 46,000.00
L.002 Tukang Kayu 0.3000 OH 57,000.00
L.007 Kepala Tukang 0.0300 OH 57,000.00
L.010 Mandor 0.0100 OH 57,000.00
SNI - F.6.25a Pas. Rangka langit-langit Kayu Bangkir Uk. 0.30 x 0.30 m M2 SNIF.6.25a
M. PEKERJAAN PENGECATAN
A. PEKERJAAN PAVING
BOW - KPU. IVf Pasang Paving Blok Sek.Aldas T : 6 cm, K-300 M2 BOWKPU. IVd
BOW - KPU. IVg Pasang Batu Andesit 20/20 cm (ex. Baseh) T = 6 cm M2 BOWKPU. IVd
F. PEKERJAAN JALAN
Q3 - 008 Mengurug 1 M3 Tanah Biasa M3
Pekerja 0.0714 Jam 5,000.00
Mandor 0.0178 Jam 6,428.57
Tanah Urug 1.2 M3 126,000.00
Motor Grader 0.0061 Jam 285,735.41
Vibratory Roller 0.01 Jam 295,852.87
Water Tank Truck 2000-4500L 0.007 Jam 155,979.20
Alat bantu 1 Ls 1,500.00
Q3 - 009 Lapis Pondasi Bawah (LPB) - TELFORD M2
Batu pecah 10/15 cm 0.125 M3 200,000.00
Batu pecah 5/7 cm 0.05 M3 206,000.00
Pasir Urug 0.075 M3 151,000.00
Pekerja 0.2475 OH 35,000.00
Mandor 0.0025 OH 45,000.00
Three Wheel Roller 6 - 8 T 0.0125 Jam 207,016.91
Alat bantu 1 Ls 1,500.00
Q3 - 010 Lapis Pondasi Agregat Kelas A M3
Pekerja 0.2499 Jam 5,000.00
Mandor 0.0357 Jam 6,428.57
Agregat Kasar Klas A 0.66 M3 233,500.00
Agregat Halus Klas A 0.54 M3 215,500.00
Motor Grader 0.0117 Jam 285,735.41
Vibratory Roller 0.0178 Jam 295,852.87
Pneumatic. Tired Roller 0.0043 Jam 511,129.02
Water Tank Truck 2000-4500L 0.0211 Jam 155,979.20
Alat bantu 1 Ls 1,500.00
Q3 - 011 Lapis Pondasi Agregat Kelas B M3
Pekerja 0.2499 Jam 5,000.00
Mandor 0.0357 Jam 6,428.57
Agregat Kasar Klas B 0.42 M3 227,500.00
Agregat Halus Klas B 0.24 M3 213,500.00
Sirtu 0.54 M3 151,000.00
Motor Grader 0.0117 Jam 285,735.41
Vibratory Roller 0.0178 Jam 295,852.87
Pneumatic. Tired Roller 0.0043 Jam 511,129.02
Water Tank Truck 2000-4500L 0.0211 Jam 155,979.20
Alat bantu 1 Ls 1,500.00
Q3 - 012 Lapis Pondasi Agregat Kelas C M3
Pekerja 0.0703 Jam 5,000.00
Mandor 0.01 Jam 6,428.57
Agregat Klas C 1.35 M3 151,000.00
Motor Grader 0.0117 Jam 285,735.41
Vibratory Roller 0.0214 Jam 295,852.87
Pneumatic. Tired Roller 0.0043 Jam 511,129.02
Water Tank Truck 2000-4500L 0.0211 Jam 155,979.20
Alat bantu 1 Ls 1,500.00
Q3 - 013 Lapis Resap Pengikat LITER
Pekerja 0.0301 Jam 5,000.00
Mandor 0.006 Jam 6,428.57
Aspal Penetrasi 60/70 0.6294 Kg 11,790.00
Kerosene / Minyak Tanah 0.4889 Ltr 6,900.00
Aphalt Sprayer 0.003 Jam 54,193.59
Compressor 4000-6000 L/M 0.0031 Jam 137,773.92
Dump Truck 3 - 4 M3 0.003 Jam 166,677.74
Q3 - 014 Lapis Perekat LITER
Pekerja 0.0301 Jam 5,000.00
Mandor 0.006 Jam 6,428.57
Aspal Penetrasi 60/70 0.8724 Kg 11,790.00
Kerosene / Minyak Tanah 0.253 Ltr 6,900.00
Aphalt Sprayer 0.003 Jam 54,193.59
Compressor 4000-6000 L/M 0.0063 Jam 137,773.92
Dump Truck 3 - 4 M3 0.003 Jam 166,677.74
Q3 - 015 Lapis Penetrasi Makadam (Leveling) M3
Pekerja 0.7144 Jam 5,000.00
Mandor 0.07144 Jam 6,428.57
Agregat Kasar 1.8222289 M3 233,500.00
Aspal Penetrasi 60/70 80 Kg 11,790.00
Kayu Bakar 0.3 M3 104,000.00
Three Wheel Roller 6 - 8 T 0.04585 Jam 207,016.91
Aphalt Sprayer 0.29235 Jam 54,193.59
Alat bantu 1 Ls 8,500.00
Q3 - 016 Lapis Penetrasi Makadam Sheet M2
Pekerja 1.0452 Jam 5,000.00
Mandor 0.0393 Jam 6,428.57
Agregat Pokok Lapen 0.04889 M3 218,500.00
Agregat Pengunci Lapen 0.01528 M3 236,500.00
Batu pecah 0,2 - 0,5 cm 0.01 M3 236,000.00
Aspal Penetrasi 60/70 4.5 Kg 11,790.00
Kayu Bakar 0.05 M3 104,000.00
Three Wheel Roller 6 - 8 T 0.0026745 Jam 207,016.91
Aphalt Sprayer 0.0119 Jam 54,193.59
Alat bantu 1 Ls 950.00
Q3 - 017 Latasir ( Sand Sheet ) M2
Pekerja 1.1662 Jam 5,000.00
Mandor 0.056 Jam 6,428.57
Kayu Bakar 0.018 M3 104,000.00
Batu pecah 02 - 0,5 cm 0.02 M3 236,000.00
Aspal penetrasi 60/70 2.5 Kg 11,790.00
Three Wheel Roller 6 - 8 T 0.002 Jam 207,016.91
Alat bantu 1 Ls 600.00
Q3 - 018 Asphalt Treated Base (ATB) M3
Pekerja 0.388 Jam 5,000.00
Mandor 0.0554 Jam 6,428.57
Agregat Kasar ATB 0.77314 M3 230,000.00
Agregat Halus ATB 0.52714 M3 201,000.00
Filler 25.34 Kg 120.00
Aspal Penetrasi 60/70 157.4 Kg 11,790.00
Wheel Loader 1,0 - 1,6 m3 0.038 Jam 286,781.21
Asphalt Mixing Plant 0.0554 Jam 3,051,851.12
Generator Set 0.0554 Jam 217,844.06
Dump Truck 0.315 Jam 205,490.04
Asphalt Finisher 0.0767 Jam 389,524.44
Tandem Roller 6-8 Ton 0.06564 Jam 213,162.56
Pneumatic. Tired Roller 0.03674 Jam 511,129.02
Alat bantu 1 Ls 6,000.00
Q3 - 019 Asphalt Treated Leveling (ATBL) TON
Pekerja 0.1687 Jam 5,000.00
Mandor 0.0241 Jam 6,428.57
Agregat Kasar ATB 0.3361 M3 230,000.00
Agregat Halus ATB 0.2292 M3 201,000.00
Filler 11.02 Kg 120.00
Aspal Penetrasi 60/70 68.43 Kg 11,790.00
Wheel Loader 1,0 - 1,6 m3 0.0165 Jam 286,781.21
Asphalt Mixing Plant 0.0241 Jam 3,051,851.12
Generator Set 0.0241 Jam 217,844.06
Dump Truck 0.1370 Jam 205,490.04
Asphalt Finisher 0.0333 Jam 389,524.44
Tandem Roller 6-8 Ton 0.0285 Jam 213,162.56
Pneumatic. Tired Roller 0.0160 Jam 511,129.02
Alat bantu 1 Ls 6,000.00
Q3 - 020 Lataston (HRS) M2
Pekerja 0.0113 Jam 5,000.00
Mandor 0.0016 Jam 6,428.57
Agregat Kasar HRS 0.0176 M3 235,500.00
Agregat Halus HRS 0.0182 M3 203,500.00
Filler 0.7056 kg 120.00
Aspal Penetrasi 60/70 5.1912 kg 11,790.00
Wheel Loader 1,0 - 1,6 m3 0.0011 Jam 286,781.21
Asphalt Mixing Plant 0.0016 Jam 3,051,851.12
Generator Set 0.0016 Jam 217,844.06
Dump Truck 0.0092 Jam 205,490.04
Asphalt Finisher 0.002 Jam 389,524.44
Tandem Roller 6-8 Ton 0.0023 Jam 213,162.56
Pneumatic. Tired Roller 0.0013 Jam 511,129.02
Alat bantu 1 Ls 500.00
Q2 - 027 Memasang 1 m3 bronjong kawat dia 4 mm M3
Kawat matras 15 Kg 16,000.00
Batu belah 1 M3 200,000.00
Pekerja 2.1 OH 35,000.00
Tukang matras 0.733 OH 40,000.00
Mandor 0.052 OH 45,000.00
Q2 - 028 Memasang 1 m3 bronjong kawat pabrikan dia 2.7 mm M3
Kawat matras pabrikan 1 Unit 340,000.00
Batu belah 1 M3 200,000.00
Pekerja 2.1 OH 35,000.00
Mandor 0.052 OH 45,000.00
Q2 - 029 Memasang 1 m3 bronjong kawat tersedia M3
Batu belah 1 M3 200,000.00
Pekerja 2.1 OH 35,000.00
Mandor 0.025 OH 45,000.00
Q2 - 031 3 M3 Pasangan Bronjong Kawat Tersedia (Bangunan Air) M3
Batu Kali Pecah 3 M3 200,000.00
Pekerja 4.3 OH 35,000.00
Mandor 0.075 OH 45,000.00
Q2 - 042 Memasang Stenslaag Tebal 6 CM M2
Batu pecah 5/7 cm 0.06 M3 206,000.00
Batu pecah 3/5 cm 0.02 M3 212,000.00
Pasir urug 0.02 M3 151,000.00
Pekerja 0.525 Jam 5,000.00
Mandor 0.0266 Jam 6,428.57
Tandem Roller 6-8 Ton 0.0011 Jam 213,162.56
Water Tank Truck 2000-4500L 0.0013 Jam 155,979.20
Alat bantu 1 Ls 500.00
Q2 - 043 1 M2 Memasang Stenslaag tebal 6 - 8 cm M2
Batu pecah 5/7 cm 0.06 M3 206,000.00
Batu pecah 3/5 cm 0.02 M3 212,000.00
Batu pecah 2/3 cm 0.02 M3 224,000.00
Pasir urug 0.02 M3 151,000.00
Pekerja 0.075 OH 35,000.00
Mandor 0.0038 OH 45,000.00
W.4 Biaya Gilas
Untuk 1 mesin Gilas setiap hari diperlukan : 1 Operator, 1 Pemb. Operator, 6 Pekerja
1 Mesin gilas tiap bulan diperlukan 25 hari kerja
Biaya Operasional 1 mesin gilas/bulan :
117,786.56
63,205.92
316.00
43,109.64
4,600.00
5,700.00
570.00
285.00
46,208.70
21,939.60
316.00
12,798.10
4,600.00
5,700.00
570.00
285.00
1,660,852.50
94,520.00
1,293,289.20
4,740.00
15,645.00
5,220.30
6,348.00
66,840.00
46,000.00
114,000.00
11,400.00
2,850.00
751,506.30
94,520.00
383,943.00
4,740.00
15,645.00
5,220.30
6,348.00
66,840.00
46,000.00
114,000.00
11,400.00
2,850.00
2,087,351.52
166,800.00
1,699,751.52
11,060.00
66,840.00
46,000.00
85,500.00
8,550.00
2,850.00
892,210.80
166,800.00
504,610.80
11,060.00
66,840.00
46,000.00
85,500.00
8,550.00
2,850.00
7,450.00
4,600.00
2,850.00
101,608.30
65,818.80
1,264.00
18,840.00
15,600.00
85.50
30,381.50
14,780.00
2,277.50
11,500.00
969.00
114.00
741.00
325,663.00
306,682.00
18,981.00
308,563.00
306,682.00
1,881.00
35,925.00
34,500.00
1,425.00
43,965.00
41,400.00
2,565.00
52,119.00
48,300.00
3,819.00
47,824.00
46,000.00
1,824.00
72,420.00
69,000.00
3,420.00
57,765.00
55,200.00
2,565.00
2,585.00
2,300.00
285.00
15,750.00
15,180.00
570.00
11,973.10
11,500.00
473.10
25,850.00
23,000.00
2,850.00
160,122.00
145,752.00
13,800.00
570.00
239,328.60
44,042.40
69,288.00
68,398.20
36,800.00
20,800.00
2,280.00
4,560.00
227,973.52
80,907.52
89,466.00
36,800.00
20,800.00
2,280.00
4,560.00
34,755.00
27,000.00
6,900.00
855.00
168,061.00
155,136.00
11,500.00
1,425.00
99,505.00
86,580.00
11,500.00
1,425.00
713,473.70
211,932.00
300,980.00
84,011.70
69,000.00
39,000.00
4,275.00
4,275.00
661,426.40
211,932.00
242,870.00
90,074.40
69,000.00
39,000.00
4,275.00
4,275.00
625,353.68
211,932.00
202,640.00
94,231.68
69,000.00
39,000.00
4,275.00
4,275.00
599,988.42
211,932.00
174,330.00
97,176.42
69,000.00
39,000.00
4,275.00
4,275.00
565,232.48
211,932.00
135,590.00
101,160.48
69,000.00
39,000.00
4,275.00
4,275.00
552,553.52
211,932.00
90,890.00
47,957.28
85,224.24
69,000.00
39,000.00
4,275.00
4,275.00
522,903.50
211,932.00
61,090.00
42,737.44
90,594.06
69,000.00
39,000.00
4,275.00
4,275.00
325,008.72
211,932.00
52,470.72
35,880.00
20,280.00
2,223.00
2,223.00
2,015,308.20
84,772.80
289,060.00
54,291.12
59,417.28
1,277,640.00
34,992.00
156,400.00
44,200.00
4,845.00
9,690.00
645,585.90
79,474.50
289,060.00
54,291.12
59,417.28
110,400.00
41,600.00
4,560.00
6,783.00
200,722.60
81,200.00
64,815.00
13,857.60
27,600.00
10,400.00
1,140.00
1,710.00
186,908.52
81,200.00
49,095.50
15,763.02
27,600.00
10,400.00
1,140.00
1,710.00
177,718.96
81,200.00
39,559.50
16,109.46
27,600.00
10,400.00
1,140.00
1,710.00
172,796.44
81,200.00
33,078.00
17,668.44
27,600.00
10,400.00
1,140.00
1,710.00
170,747.84
81,200.00
27,565.00
21,132.84
27,600.00
10,400.00
1,140.00
1,710.00
162,063.65
81,200.00
15,019.20
16,022.85
8,971.60
27,600.00
10,400.00
1,140.00
1,710.00
95,842.86
40,600.00
28,235.50
6,582.36
13,800.00
5,200.00
570.00
855.00
89,365.10
40,600.00
21,411.30
6,928.80
13,800.00
5,200.00
570.00
855.00
85,608.46
40,600.00
17,135.00
7,448.46
13,800.00
5,200.00
570.00
855.00
83,243.10
40,600.00
14,423.20
7,794.90
13,800.00
5,200.00
570.00
855.00
81,909.58
40,600.00
12,396.80
8,487.78
13,800.00
5,200.00
570.00
855.00
79,371.00
40,600.00
9,685.00
8,661.00
13,800.00
5,200.00
570.00
855.00
81,284.60
40,600.00
6,705.00
8,661.00
4,893.60
13,800.00
5,200.00
570.00
855.00
238,526.16
38,625.00
45,176.80
126,104.16
2,839.20
16,100.00
7,800.00
855.00
1,026.00
237,118.44
38,625.00
36,147.40
133,725.84
2,839.20
16,100.00
7,800.00
855.00
1,026.00
193,173.80
38,625.00
33,882.60
95,271.00
2,839.20
14,720.00
6,240.00
684.00
912.00
191,952.24
38,625.00
27,118.00
100,814.04
2,839.20
14,720.00
6,240.00
684.00
912.00
147,529.68
38,625.00
22,588.40
63,052.08
2,839.20
13,800.00
5,200.00
570.00
855.00
147,172.26
38,625.00
18,073.70
67,209.36
2,839.20
13,800.00
5,200.00
570.00
855.00
136,828.04
90,000.00
20,860.00
5,543.04
13,800.00
5,200.00
570.00
855.00
132,877.70
90,000.00
16,390.00
6,062.70
13,800.00
5,200.00
570.00
855.00
49,182.48
23,100.96
2,771.52
13,800.00
7,800.00
855.00
855.00
42,008.16
15,233.76
3,464.40
13,800.00
7,800.00
855.00
855.00
38,880.30
11,586.24
3,984.06
13,800.00
7,800.00
855.00
855.00
36,764.88
9,297.60
4,157.28
13,800.00
7,800.00
855.00
855.00
35,537.88
7,724.16
4,503.72
13,800.00
7,800.00
855.00
855.00
34,566.78
6,579.84
4,676.94
13,800.00
7,800.00
855.00
855.00
34,024.80
5,864.64
4,850.16
13,800.00
7,800.00
855.00
855.00
33,482.82
5,149.44
5,023.38
13,800.00
7,800.00
855.00
855.00
36,322.98
8,582.40
978.72
2,251.86
16,560.00
6,240.00
684.00
1,026.00
34,075.60
4,470.00
1,631.20
3,464.40
16,560.00
6,240.00
684.00
1,026.00
25,549.12
2,741.60
1,957.44
2,425.08
9,200.00
7,800.00
855.00
570.00
56,182.62
20,311.68
4,676.94
18,400.00
10,400.00
1,140.00
1,254.00
45,059.14
15,448.32
5,369.82
11,960.00
10,400.00
1,140.00
741.00
49,133.84
12,396.80
5,543.04
18,400.00
10,400.00
1,140.00
1,254.00
47,555.58
10,298.88
6,062.70
18,400.00
10,400.00
1,140.00
1,254.00
46,203.04
8,773.12
6,235.92
18,400.00
10,400.00
1,140.00
1,254.00
23,939.88
7,724.16
4,503.72
6,900.00
3,900.00
456.00
456.00
29,984.86
745.00
2,251.86
3,680.00
20,800.00
2,280.00
228.00
27,901.12
6,436.80
1,039.32
13,800.00
5,200.00
570.00
855.00
16,342.92
4,630.92
6,900.00
3,900.00
456.00
456.00
7,880.00
2,384.00
3,220.00
1,820.00
228.00
228.00
34,835.24
9,446.60
2,078.64
13,800.00
7,800.00
855.00
855.00
15,794,672.00
14,342,892.00
19,750.00
10,330.00
276,000.00
1,026,000.00
102,600.00
17,100.00
10,100,596.00
7,730,580.00
19,750.00
10,330.00
276,000.00
1,026,000.00
102,600.00
17,100.00
18,936,616.00
17,503,200.00
316.00
276,000.00
1,026,000.00
114,000.00
17,100.00
370,609.00
286,858.00
790.00
16,100.00
59,850.00
5,985.00
1,026.00
330,091.80
246,340.80
790.00
16,100.00
59,850.00
5,985.00
1,026.00
809,347.80
567,232.80
5,165.00
46,000.00
171,000.00
17,100.00
2,850.00
528,973.00
286,858.00
5,165.00
46,000.00
171,000.00
17,100.00
2,850.00
532,998.68
340,339.68
3,099.00
36,800.00
136,800.00
13,680.00
2,280.00
364,773.80
172,114.80
3,099.00
36,800.00
136,800.00
13,680.00
2,280.00
1,149,687.48
907,572.48
5,165.00
46,000.00
171,000.00
17,100.00
2,850.00
701,087.80
458,972.80
5,165.00
46,000.00
171,000.00
17,100.00
2,850.00
1,012,505.20
850,849.20
4,011.00
30,820.00
114,000.00
11,400.00
1,425.00
591,943.00
430,287.00
4,011.00
30,820.00
114,000.00
11,400.00
1,425.00
620,729.30
354,520.50
619.80
3,099.00
72,930.00
36,800.00
136,800.00
13,680.00
2,280.00
445,495.05
179,286.25
619.80
3,099.00
72,930.00
36,800.00
136,800.00
13,680.00
2,280.00
593,625.29
363,028.99
619.80
516.50
39,900.00
36,800.00
136,800.00
13,680.00
2,280.00
414,185.42
183,589.12
619.80
516.50
39,900.00
36,800.00
136,800.00
13,680.00
2,280.00
14,452,731.00
13,147,651.00
268,800.00
88,480.00
184,000.00
684,000.00
68,400.00
11,400.00
8,391,445.00
7,086,365.00
268,800.00
88,480.00
184,000.00
684,000.00
68,400.00
11,400.00
3,647,831.00
2,011,130.00
268,800.00
88,480.00
184,000.00
684,000.00
68,400.00
11,400.00
16,287,737.00
14,342,892.00
268,800.00
88,480.00
308,200.00
1,145,700.00
114,570.00
19,095.00
14,032,531.00
13,147,651.00
268,800.00
47,400.00
110,400.00
410,400.00
41,040.00
6,840.00
7,971,245.00
7,086,365.00
268,800.00
47,400.00
110,400.00
410,400.00
41,040.00
6,840.00
3,185,611.00
2,011,130.00
268,800.00
47,400.00
110,400.00
410,400.00
41,040.00
6,840.00
7,013,013.00
6,128,133.00
268,800.00
47,400.00
110,400.00
410,400.00
41,040.00
6,840.00
17,707,840.00
16,044,600.00
268,800.00
12,640.00
276,000.00
1,026,000.00
68,400.00
11,400.00
17,707,840.00
16,044,600.00
268,800.00
12,640.00
276,000.00
1,026,000.00
68,400.00
11,400.00
129,634.95
88,609.95
25,920.00
3,950.00
4,600.00
5,700.00
570.00
285.00
92,119.08
56,885.40
20,128.68
3,950.00
4,600.00
5,700.00
570.00
285.00
41,955.74
16,454.70
6,581.88
3,950.00
4,600.00
5,700.00
570.00
285.00
79,575.06
47,404.44
17,065.62
3,950.00
4,600.00
5,700.00
570.00
285.00
172,299.00
131,274.00
25,920.00
3,950.00
4,600.00
5,700.00
570.00
285.00
144,754.95
88,609.95
41,040.00
3,950.00
4,600.00
5,700.00
570.00
285.00
104,322.62
56,885.40
32,332.22
3,950.00
4,600.00
5,700.00
570.00
285.00
18,430,954.00
17,503,200.00
2,835.00
1,264.00
94,800.00
828,000.00
570.00
285.00
15,270,646.00
14,342,892.00
2,835.00
1,264.00
94,800.00
828,000.00
570.00
285.00
1,641,061.75
1,624,515.75
3,160.00
5,520.00
6,840.00
684.00
342.00
1,059,445.00
1,042,899.00
3,160.00
5,520.00
6,840.00
684.00
342.00
146,576.60
118,146.60
1,580.00
6,900.00
14,250.00
1,425.00
4,275.00
104,277.20
75,847.20
1,580.00
6,900.00
14,250.00
1,425.00
4,275.00
91,635.92
63,205.92
1,580.00
6,900.00
14,250.00
1,425.00
4,275.00
184,766.47
151,621.47
3,160.00
6,900.00
17,100.00
1,710.00
4,275.00
130,482.24
97,337.24
3,160.00
6,900.00
17,100.00
1,710.00
4,275.00
114,259.26
81,114.26
3,160.00
6,900.00
17,100.00
1,710.00
4,275.00
193,012.47
160,482.47
3,950.00
9,200.00
17,100.00
1,710.00
570.00
135,555.78
103,025.78
3,950.00
9,200.00
17,100.00
1,710.00
570.00
118,384.71
85,854.71
3,950.00
9,200.00
17,100.00
1,710.00
570.00
303,147.35
265,829.85
3,160.00
11,500.00
19,950.00
1,995.00
712.50
207,973.70
170,656.20
3,160.00
11,500.00
19,950.00
1,995.00
712.50
179,530.82
142,213.32
3,160.00
11,500.00
19,950.00
1,995.00
712.50
156,476.20
141,808.20
948.00
4,600.00
5,700.00
570.00
2,850.00
120,601.90
102,101.90
790.00
4,600.00
11,400.00
1,425.00
285.00
77,147.88
51,634.44
790.00
4,600.00
11,400.00
1,425.00
285.00
171,525.86
153,152.86
948.00
4,600.00
11,400.00
1,140.00
285.00
95,824.66
77,451.66
948.00
4,600.00
11,400.00
1,140.00
285.00
136,623.05
121,955.05
948.00
4,600.00
5,700.00
570.00
2,850.00
76,342.47
61,674.47
948.00
4,600.00
5,700.00
570.00
2,850.00
218,321.20
180,380.20
2,370.00
6,900.00
25,650.00
2,565.00
456.00
193,929.84
155,988.84
2,370.00
6,900.00
25,650.00
2,565.00
456.00
248,490.74
99,265.74
1,580.00
5,475.00
27,600.00
102,600.00
10,260.00
1,710.00
620,645.40
324,820.00
90,485.20
110,455.20
75,900.00
13,000.00
1,425.00
4,560.00
79,406.50
14,900.00
4,524.26
5,586.24
52,900.00
1,040.00
114.00
342.00
805,682.60
524,480.00
97,445.60
88,872.00
75,900.00
13,000.00
1,425.00
4,560.00
815,338.00
500,640.00
93,965.40
102,837.60
92,000.00
18,200.00
1,995.00
5,700.00
11,687.30
10,647.00
291.60
322.00
364.00
39.90
22.80
11,886.80
10,846.50
291.60
322.00
364.00
39.90
22.80
11,576.50
10,846.50
194.40
230.00
260.00
28.50
17.10
124,438.00
73,132.00
4,740.00
4,862.00
23,920.00
14,820.00
1,482.00
1,482.00
133,579.50
82,273.50
4,740.00
4,862.00
23,920.00
14,820.00
1,482.00
1,482.00
364,221.40
73,132.00
6,320.00
9,724.00
79,007.40
31,906.00
111,200.00
30,360.00
18,810.00
1,881.00
1,881.00
380,022.88
73,132.00
6,320.00
9,724.00
94,808.88
31,906.00
111,200.00
30,360.00
18,810.00
1,881.00
1,881.00
586,621.40
73,132.00
6,320.00
9,724.00
79,007.40
31,906.00
333,600.00
30,360.00
18,810.00
1,881.00
1,881.00
503,234.20
54,849.00
6,320.00
9,724.00
105,343.20
31,906.00
166,800.00
75,360.00
30,360.00
18,810.00
1,881.00
1,881.00
343,507.40
54,849.00
6,320.00
7,293.00
79,007.40
31,906.00
111,200.00
30,360.00
18,810.00
1,881.00
1,881.00
55,611.10
3,656.60
158.00
30,420.00
874.80
5,960.00
1,044.06
1,142.64
8,280.00
1,040.00
1,140.00
1,040.00
342.00
513.00
75,342.39
5,484.90
316.00
36,504.00
972.00
8,195.00
1,566.09
1,904.40
13,662.00
1,716.00
1,881.00
1,716.00
570.00
855.00
735,315.41
368,030.00
108,008.01
93,950.40
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
774,645.73
411,240.00
102,909.51
95,169.22
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
805,783.48
445,510.00
99,307.51
95,638.97
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
684,439.45
342,700.00
111,000.98
96,578.47
64,000.00
55,200.00
10,400.00
1,140.00
3,420.00
842,305.94
485,740.00
94,470.03
96,768.91
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
877,616.97
524,480.00
90,850.62
96,959.35
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
903,348.56
552,790.00
86,761.39
98,470.18
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
921,208.56
572,160.00
86,013.14
97,708.42
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
951,777.89
604,940.00
85,021.29
96,489.60
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
961,355.31
615,370.00
84,638.46
96,019.85
68,800.00
75,900.00
14,300.00
1,596.00
4,731.00
1,023,581.78
654,110.00
83,281.19
94,610.59
68,800.00
96,600.00
18,200.00
1,995.00
5,985.00
1,036,037.64
667,520.00
82,898.36
94,039.27
68,800.00
96,600.00
18,200.00
1,995.00
5,985.00
96,038.12
48,267.12
9,480.00
27,800.00
6,900.00
2,850.00
285.00
456.00
3,163,880.00
365,660.00
23,700.00
19,448.00
1,597,050.00
43,740.00
500,640.00
93,965.40
102,837.60
243,800.00
14,300.00
74,100.00
54,600.00
14,934.00
15,105.00
3,910,038.00
493,641.00
31,600.00
29,172.00
2,129,400.00
58,320.00
500,640.00
93,965.40
102,837.60
259,900.00
14,300.00
88,920.00
72,800.00
18,411.00
16,131.00
7,676,859.00
731,320.00
63,200.00
97,240.00
3,194,100.00
87,480.00
500,640.00
93,965.40
102,837.60
790,074.00
319,060.00
1,112,000.00
324,300.00
14,300.00
94,050.00
109,200.00
22,971.00
20,121.00
5,991,178.40
585,056.00
50,560.00
77,792.00
2,129,400.00
58,320.00
500,640.00
93,965.40
102,837.60
737,402.40
255,248.00
889,600.00
292,100.00
14,300.00
94,050.00
72,800.00
18,981.00
18,126.00
6,135,158.20
585,056.00
50,560.00
77,792.00
1,597,050.00
43,740.00
500,640.00
93,965.40
102,837.60
632,059.20
255,248.00
1,779,200.00
243,800.00
14,300.00
74,100.00
54,600.00
15,105.00
15,105.00
5,754,609.60
438,792.00
50,560.00
77,792.00
1,597,050.00
43,740.00
500,640.00
93,965.40
102,837.60
842,745.60
255,248.00
1,334,400.00
243,800.00
14,300.00
74,100.00
54,600.00
14,934.00
15,105.00
5,477,795.80
457,075.00
47,400.00
58,344.00
2,129,400.00
58,320.00
500,640.00
93,965.40
102,837.60
553,051.80
227,900.00
778,400.00
259,900.00
14,300.00
88,920.00
72,800.00
18,411.00
16,131.00
56,712.00
44,625.00
6,900.00
4,275.00
456.00
456.00
12,087.00
-
6,900.00
4,275.00
456.00
456.00
67,195.70
49,000.00
6,900.00
4,275.00
456.00
456.00
79,356.24
23,625.00
11,920.00
5,543.04
18,400.00
11,400.00
1,140.00
114.00
66,087.00
54,000.00
6,900.00
4,275.00
456.00
456.00
67,347.00
55,260.00
6,900.00
4,275.00
456.00
456.00
75,817.04
27,300.00
11,920.00
5,543.04
18,400.00
11,400.00
1,140.00
114.00
51,587.00
39,500.00
6,900.00
4,275.00
456.00
456.00
72,817.04
24,300.00
11,920.00
5,543.04
18,400.00
11,400.00
1,140.00
114.00
127,787.00
115,700.00
6,900.00
4,275.00
456.00
456.00
133,810.04
85,293.00
11,920.00
5,543.04
18,400.00
11,400.00
1,140.00
114.00
44,996.50
30,264.50
3,504.00
6,440.00
3,990.00
399.00
399.00
46,240.40
31,508.40
3,504.00
6,440.00
3,990.00
399.00
399.00
43,922.20
29,361.20
3,504.00
6,440.00
3,819.00
399.00
399.00
44,355.20
29,794.20
3,504.00
6,440.00
3,819.00
399.00
399.00
48,161.00
33,600.00
3,504.00
6,440.00
3,819.00
399.00
399.00
65,727.00
50,169.00
3,600.00
3,864.00
7,125.00
741.00
228.00
62,054.00
45,540.00
474.00
9,200.00
5,700.00
570.00
570.00
96,720.04
31,885.00
790.00
16,092.00
5,543.04
10,330.00
18,400.00
11,400.00
1,140.00
1,140.00
41,350.80
31,192.00
534.80
5,520.00
3,420.00
342.00
342.00
25,519.60
12,762.00
1,069.60
6,900.00
3,990.00
456.00
342.00
122,471.64
21,270.00
401.10
59,121.79
10,482.50
6,900.00
22,800.00
1,425.00
71.25
196,643.90
21,270.00
401.10
136,257.55
12,579.00
1,840.00
22,800.00
1,425.00
71.25
177,398.23
21,270.00
401.10
117,011.88
12,579.00
1,840.00
22,800.00
1,425.00
71.25
196,643.90
21,270.00
401.10
136,257.55
12,579.00
1,840.00
22,800.00
1,425.00
71.25
43,671.00
33,180.00
6,900.00
2,850.00
285.00
456.00
42,890.04
20,493.00
413.20
11,085.34
4,600.00
5,700.00
570.00
28.50
44,713.31
20,493.00
413.20
12,908.61
4,600.00
5,700.00
570.00
28.50
48,653.00
36,465.00
1,033.00
4,600.00
5,700.00
570.00
285.00
26,737.30
14,962.50
619.80
4,600.00
5,700.00
570.00
285.00
302,158.90
212,712.30
206.60
36,800.00
45,600.00
4,560.00
2,280.00
133,319.00
37,188.00
1,980.00
1,911.00
36,465.00
23,000.00
28,500.00
2,850.00
1,425.00
11,545.60
5,733.00
206.60
2,300.00
2,850.00
285.00
171.00
9,816.60
4,004.00
206.60
2,300.00
2,850.00
285.00
171.00
158,652.20
118,146.60
948.00
206.60
10,494.00
8,280.00
18,240.00
1,824.00
513.00
116,352.80
75,847.20
948.00
206.60
10,494.00
8,280.00
18,240.00
1,824.00
513.00
103,198.52
63,205.92
948.00
206.60
10,494.00
8,280.00
18,240.00
1,824.00
513.00
127,370.40
77,305.80
948.00
206.60
20,053.00
8,280.00
18,240.00
1,824.00
513.00
116,916.96
66,852.36
948.00
206.60
20,053.00
8,280.00
18,240.00
1,824.00
513.00
34,744.96
22,709.96
4,015.00
4,600.00
2,850.00
285.00
285.00
1,970,441.80
1,653,080.00
99,184.80
151,800.00
57,200.00
57.00
9,120.00
403,102.20
173,810.00
8,940.00
1,732.20
46,000.00
78,000.00
85,500.00
9,120.00
2,111,061.20
1,531,530.00
459,459.00
8,940.00
1,732.20
46,000.00
52,000.00
5,700.00
5,700.00
544,867.80
347,630.00
41,715.60
8,940.00
1,732.20
55,200.00
75,400.00
8,550.00
5,700.00
508,050.00
210,000.00
37,800.00
82,800.00
140,400.00
30,780.00
6,270.00
1,120,944.00
134,188.00
178,800.00
51,966.00
227,810.00
61,980.00
276,000.00
156,000.00
17,100.00
17,100.00
5,238,924.00
4,315,020.00
863,004.00
3,900.00
42,750.00
14,250.00
1,339,744.00
772,450.00
92,694.00
138,000.00
234,000.00
51,300.00
51,300.00
357,118.55
48,643.15
65,560.00
12,125.40
3,147.90
16,224.00
10,440.60
147,200.00
52,780.00
85.50
912.00
360,682.40
83,867.50
114,730.00
22,518.60
899.40
26,364.00
15,660.90
65,320.00
24,596.00
2,679.00
4,047.00
549,396.06
124,459.37
169,860.00
31,872.48
1,484.01
49,179.00
20,881.20
4,600.00
99,360.00
37,440.00
4,104.00
6,156.00
34,450.00
19,536.00
5,698.00
2,484.00
4,680.00
513.00
1,539.00
41,657.50
25,116.00
7,325.50
2,484.00
4,680.00
513.00
1,539.00
52,259.50
33,324.00
9,719.50
2,484.00
4,680.00
513.00
1,539.00
78,483.30
48,636.00
14,185.50
4,968.00
9,360.00
1,026.00
307.80
97,889.30
63,660.00
18,567.50
4,968.00
9,360.00
1,026.00
307.80
121,836.80
82,200.00
23,975.00
4,968.00
9,360.00
1,026.00
307.80
150,896.10
101,664.00
29,652.00
6,210.00
11,700.00
1,282.50
387.60
9,870.60
3,600.00
1,050.00
1,656.00
3,120.00
342.00
102.60
12,350.60
5,520.00
1,610.00
1,656.00
3,120.00
342.00
102.60
14,520.60
7,200.00
2,100.00
1,656.00
3,120.00
342.00
102.60
22,270.60
13,200.00
3,850.00
1,656.00
3,120.00
342.00
102.60
29,530.90
16,800.00
4,900.00
2,484.00
4,680.00
513.00
153.90
58,562.40
39,276.00
11,455.50
2,484.00
4,680.00
513.00
153.90
95,790.20
65,064.00
18,977.00
3,726.00
7,020.00
769.50
233.70
274,615.50
224,850.00
30,990.00
1,380.00
15,600.00
1,710.00
85.50
43,035.75
36,460.00
60.75
460.00
5,200.00
570.00
285.00
26,625.75
20,050.00
60.75
460.00
5,200.00
570.00
285.00
42,975.00
36,460.00
460.00
5,200.00
570.00
285.00
441,661.00
401,110.00
2,760.00
34,200.00
3,420.00
171.00
138,595.00
108,780.00
460.00
28,500.00
570.00
285.00
65,665.00
35,850.00
460.00
28,500.00
570.00
285.00
20,867.75
10,730.00
690.00
8,550.00
855.00
42.75
21,067.75
10,930.00
690.00
8,550.00
855.00
42.75
38,340.00
24,310.00
920.00
11,400.00
1,140.00
570.00
23,507.75
13,370.00
690.00
8,550.00
855.00
42.75
28,367.75
18,230.00
690.00
8,550.00
855.00
42.75
337,662.50
303,870.00
2,300.00
28,500.00
2,850.00
142.50
128,517.00
115,000.00
920.00
11,400.00
1,140.00
57.00
218,542.50
184,750.00
2,300.00
28,500.00
2,850.00
142.50
45,648.50
38,890.00
460.00
5,700.00
570.00
28.50
356,581.00
316,030.00
2,760.00
34,200.00
3,420.00
171.00
72,309.75
62,172.00
690.00
8,550.00
855.00
42.75
119,312.75
109,175.00
690.00
8,550.00
855.00
42.75
231,755.10
220,605.00
759.00
9,405.00
940.50
45.60
224,065.75
213,928.00
690.00
8,550.00
855.00
42.75
66,012.10
24,133.20
14,602.00
7,794.90
11,500.00
6,500.00
741.00
741.00
78,629.10
28,844.10
14,900.00
7,794.90
11,960.00
6,500.00
741.00
741.00
92,556.90
48,230.00
15,496.00
7,794.90
12,420.00
7,020.00
798.00
798.00
67,374.50
12,066.60
14,602.00
7,794.90
13,429.00
11,500.00
6,500.00
741.00
741.00
79,995.30
21,603.40
14,900.00
7,794.90
15,495.00
11,960.00
6,760.00
741.00
741.00
109,291.50
48,230.00
15,496.00
7,794.90
16,734.60
12,420.00
7,020.00
798.00
798.00
350,293.50
289,705.50
6,198.00
32,200.00
18,200.00
1,995.00
1,995.00
57,144.51
45,050.00
1,698.60
519.66
258.25
4,140.00
4,680.00
513.00
285.00
17,633.01
5,538.50
1,698.60
519.66
258.25
4,140.00
4,680.00
513.00
285.00
17,192.11
5,097.60
1,698.60
519.66
258.25
4,140.00
4,680.00
513.00
285.00
18,164.71
6,070.20
1,698.60
519.66
258.25
4,140.00
4,680.00
513.00
285.00
149,005.50
54,590.00
15,496.00
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
149,800.50
55,385.00
15,496.00
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
175,770.50
81,355.00
15,496.00
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
183,422.60
92,300.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
155,522.60
64,400.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
154,542.60
63,420.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
171,832.60
80,710.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
182,892.60
91,770.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
131,750.90
39,171.00
14,900.00
7,794.90
15,495.00
32,200.00
18,200.00
1,995.00
1,995.00
143,858.30
51,278.40
14,900.00
7,794.90
15,495.00
32,200.00
18,200.00
1,995.00
1,995.00
140,416.00
47,836.10
14,900.00
7,794.90
15,495.00
32,200.00
18,200.00
1,995.00
1,995.00
173,889.40
81,309.50
14,900.00
7,794.90
15,495.00
32,200.00
18,200.00
1,995.00
1,995.00
197,722.60
106,600.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
154,892.60
63,770.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
155,592.60
64,470.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
167,632.60
76,510.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
199,832.60
108,710.00
12,203.10
7,794.90
16,734.60
32,200.00
18,200.00
1,995.00
1,995.00
139,703.80
47,123.90
14,900.00
7,794.90
15,495.00
32,200.00
18,200.00
1,995.00
1,995.00
142,552.60
49,972.70
14,900.00
7,794.90
15,495.00
32,200.00
18,200.00
1,995.00
1,995.00
147,656.70
55,076.80
14,900.00
7,794.90
15,495.00
32,200.00
18,200.00
1,995.00
1,995.00
181,248.80
88,668.90
14,900.00
7,794.90
15,495.00
32,200.00
18,200.00
1,995.00
1,995.00
157,030.16
50,085.00
13,857.00
3,117.96
20,040.20
41,400.00
23,400.00
2,565.00
2,565.00
183,530.16
76,585.00
13,857.00
3,117.96
20,040.20
41,400.00
23,400.00
2,565.00
2,565.00
151,465.16
44,520.00
13,857.00
3,117.96
20,040.20
41,400.00
23,400.00
2,565.00
2,565.00
156,715.16
49,770.00
13,857.00
3,117.96
20,040.20
41,400.00
23,400.00
2,565.00
2,565.00
157,345.16
50,400.00
13,857.00
3,117.96
20,040.20
41,400.00
23,400.00
2,565.00
2,565.00
182,545.16
75,600.00
13,857.00
3,117.96
20,040.20
41,400.00
23,400.00
2,565.00
2,565.00
10,689.00
3,646.50
6,900.00
142.50
6,362.30
1,344.80
453.60
273.40
1,840.00
2,080.00
228.00
142.50
25,912.70
2,521.50
7,850.60
7,850.60
3,220.00
3,900.00
427.50
142.50
31,413.40
4,862.00
2,521.50
7,850.60
12,006.80
3,220.00
468.00
342.00
142.50
41,866.70
4,862.00
2,521.50
11,983.30
18,327.40
3,220.00
468.00
342.00
142.50
40,447.60
4,862.00
2,521.50
7,850.60
16,163.00
3,220.00
5,460.00
228.00
142.50
53,088.80
4,862.00
2,521.50
11,983.30
24,671.50
3,220.00
5,460.00
228.00
142.50
35,076.48
7,138.50
17,703.48
6,060.00
3,120.00
912.00
142.50
41,319.60
8,932.50
22,152.60
6,060.00
3,120.00
912.00
142.50
7,812.00
2,870.00
4,600.00
342.00
25,030.60
1,073.00
5,350.00
13,910.00
920.00
3,276.00
359.10
142.50
34,966.60
1,073.00
8,110.00
21,086.00
920.00
3,276.00
359.10
142.50
13,863.40
1,073.00
2,248.00
5,844.80
920.00
3,276.00
359.10
142.50
11,721.40
1,073.00
1,653.00
4,297.80
920.00
3,276.00
359.10
142.50
10,583.80
1,073.00
1,337.00
3,476.20
920.00
3,276.00
359.10
142.50
19,903.90
6,420.00
9,630.00
1,288.00
2,184.00
239.40
142.50
28,183.90
9,732.00
14,598.00
1,288.00
2,184.00
239.40
142.50
10,597.90
2,697.60
4,046.40
1,288.00
2,184.00
239.40
142.50
8,812.90
1,983.60
2,975.40
1,288.00
2,184.00
239.40
142.50
7,864.90
1,604.40
2,406.60
1,288.00
2,184.00
239.40
142.50
8,889.80
303.00
625.00
119.10
742.50
6,900.00
52.00
5.70
142.50
3,875.10
119.10
1,485.00
1,840.00
260.00
28.50
142.50
17,303.90
4,193.00
80.90
920.00
10,400.00
1,140.00
570.00
29,303.00
4,193.00
80.90
119.10
11,500.00
11,700.00
1,282.50
427.50
109,724.80
5,079.80
7,850.60
3,694.40
23,000.00
41,600.00
17,100.00
11,400.00
19,664.00
13,271.00
2,760.00
3,120.00
342.00
171.00
20,020.50
13,627.50
2,760.00
3,120.00
342.00
171.00
72,861.00
5,430.00
4,649.00
4,600.00
5,200.00
57.00
285.00
52,640.00
675,102.00
173,100.00
388,680.00
1,473.00
48,300.00
54,600.00
5,985.00
2,964.00
2,956.66
1,178.40
162.90
185.96
184.00
104.00
11.40
11.40
1,118.60
428,652.00
303,870.00
55,200.00
62,400.00
6,840.00
342.00
447,992.00
401,110.00
20,240.00
22,880.00
2,508.00
1,254.00
472,302.00
425,420.00
20,240.00
22,880.00
2,508.00
1,254.00
593,852.00
546,970.00
20,240.00
22,880.00
2,508.00
1,254.00
440,810.00
334,260.00
46,000.00
52,000.00
5,700.00
2,850.00
32,088.40
24,277.00
1,300.00
1,932.60
1,978.00
2,236.00
245.10
119.70
33,419.40
25,608.00
1,300.00
1,932.60
1,978.00
2,236.00
245.10
119.70
40,778.40
32,967.00
1,300.00
1,932.60
1,978.00
2,236.00
245.10
119.70
42,450.40
34,639.00
1,300.00
1,932.60
1,978.00
2,236.00
245.10
119.70
70,643.40
62,832.00
1,300.00
1,932.60
1,978.00
2,236.00
245.10
119.70
81,346.40
73,535.00
1,300.00
1,932.60
1,978.00
2,236.00
245.10
119.70
84,019.40
76,208.00
1,300.00
1,932.60
1,978.00
2,236.00
245.10
119.70
94,711.40
86,900.00
1,300.00
1,932.60
1,978.00
2,236.00
245.10
119.70
270,691.00
233,370.00
16,100.00
18,200.00
1,995.00
1,026.00
337,541.00
300,220.00
16,100.00
18,200.00
1,995.00
1,026.00
329,258.93
71,282.58
80,066.35
76,820.00
86,840.00
9,519.00
4,731.00
78,046.13
14,740.00
32,848.49
19,802.64
4,600.00
5,200.00
570.00
285.00
213,320.65
44,667.00
401.10
136,257.55
9,200.00
20,800.00
1,425.00
570.00
75,370.40
44,667.00
267.40
5,770.00
6,900.00
15,600.00
1,710.00
456.00
48,402.00
96,202.00
47,800.00
17,322.00
10,400.00
1,140.00
18,400.00
1,140.00
98,402.00
50,000.00
17,322.00
10,400.00
1,140.00
18,400.00
1,140.00
163,622.00
115,220.00
17,322.00
10,400.00
1,140.00
18,400.00
1,140.00
158,762.00
110,360.00
17,322.00
10,400.00
1,140.00
18,400.00
1,140.00
133,752.00
85,350.00
17,322.00
10,400.00
1,140.00
18,400.00
1,140.00
130,102.00
81,700.00
17,322.00
10,400.00
1,140.00
18,400.00
1,140.00
348,622.00
300,220.00
17,322.00
10,400.00
1,140.00
18,400.00
1,140.00
23,224.00
12,694.00
4,680.00
1,710.00
4,140.00
15,105.00
3,950.00
5,700.00
570.00
4,600.00
285.00
30,172.05
18,961.80
2,844.00
4,275.00
427.50
3,450.00
213.75
102,107.20
75,847.20
3,950.00
11,400.00
1,140.00
9,200.00
570.00
144,406.60
118,146.60
3,950.00
11,400.00
1,140.00
9,200.00
570.00
68,214.15
56,885.40
2,962.50
4,275.00
427.50
3,450.00
213.75
99,938.70
88,609.95
2,962.50
4,275.00
427.50
3,450.00
213.75
40,746.90
29,536.65
2,844.00
4,275.00
427.50
3,450.00
213.75
29,666.20
20,053.00
413.20
9,200.00
1,140.00
21,247.20
10,494.00
413.20
9,200.00
1,140.00
672,874.30
129,086.10
69,475.00
413.20
342,000.00
34,200.00
92,000.00
5,700.00
500,031.40
114,743.20
69,475.00
413.20
228,000.00
22,800.00
61,180.00
3,420.00
799,042.96
255,254.76
69,475.00
413.20
342,000.00
34,200.00
92,000.00
5,700.00
481,459.60
86,057.40
39,564.00
413.20
256,500.00
25,650.00
69,000.00
4,275.00
362,984.60
86,057.40
39,564.00
413.20
171,000.00
17,100.00
46,000.00
2,850.00
565,572.04
170,169.84
39,564.00
413.20
256,500.00
25,650.00
69,000.00
4,275.00
525,083.10
129,086.10
80,255.00
228,000.00
22,800.00
61,180.00
3,762.00
651,251.76
255,254.76
80,255.00
228,000.00
22,800.00
61,180.00
3,762.00
511,370.60
86,057.40
69,475.00
413.20
256,500.00
25,650.00
69,000.00
4,275.00
392,895.60
86,057.40
69,475.00
413.20
171,000.00
17,100.00
46,000.00
2,850.00
595,483.04
170,169.84
69,475.00
413.20
256,500.00
25,650.00
69,000.00
4,275.00
25,917.00
8,992.00
9,750.00
1,071.60
5,750.00
353.40
23,534.15
6,612.00
9,750.00
1,068.75
5,750.00
353.40
22,270.15
5,348.00
9,750.00
1,068.75
5,750.00
353.40
22,481.15
5,559.00
9,750.00
1,068.75
5,750.00
353.40
138,972.00
73,132.00
6,320.00
28,500.00
2,850.00
9,200.00
570.00
18,400.00
1,039,487.00
874,928.00
164,559.00
1,424,184.50
1,302,930.50
121,254.00
523,900.00
276,000.00
208,000.00
22,800.00
17,100.00
827,105.01
251,600.00
31,184.61
20,420.40
523,900.00
1,432,713.89
251,600.00
28,483.69
20,420.40
709.80
607,600.00
523,900.00
28,762.00
23,877.00
4,600.00
285.00
18,332.00
15,918.00
2,300.00
114.00
Err:508
26,801.60
70,789.60
88,000.00
9,200.00
2,850.00
5,000.00
Err:508
Err:508
15,315.20
7,360.00
1,140.00
3,500.00
Err:508
11,685.70
855.90
4,739.80
5,520.00
570.00
38,850.00
13,000.00
1,425.00
23,000.00
1,425.00
238,535.04
123,370.00
42,725.54
23,877.00
48,562.50
215,165.04
100,000.00
42,725.54
23,877.00
48,562.50
210,165.04
95,000.00
42,725.54
23,877.00
48,562.50
200,620.04
80,040.00
42,725.54
154.50
77,700.00
4,564,287.06
439,650.00
29,932.75
240,183.00
1,066,313.76
249,729.30
388,803.00
179,374.36
192,840.45
555,888.00
235,449.90
7,500.00
456,508.00
112,500.00
347,550.00
62,064.54
7,294,266.56
655,078.50
478,924.00
147,312.24
1,866,049.08
416,215.50
672,629.19
448,435.90
482,101.13
486,402.00
235,449.90
7,500.00
456,508.00
112,500.00
642,967.50
186,193.62
158,964.80
357.00
114.43
151,200.00
1,742.99
2,958.53
1,091.85
1,500.00
59,487.71
25,000.00
10,300.00
11,325.00
8,662.50
112.50
2,587.71
1,500.00
287,557.30
1,249.50
229.50
154,110.00
116,370.00
3,343.10
5,266.18
2,197.85
3,291.16
1,500.00
245,407.30
1,249.50
229.50
95,550.00
51,240.00
81,540.00
3,343.10
5,266.18
2,197.85
3,291.16
1,500.00
220,929.16
351.50
64.29
203,850.00
3,343.10
6,331.25
2,197.85
3,291.16
1,500.00
12,072.82
150.50
38.57
7,420.63
3,373.41
162.58
427.10
500.03
13,750.96
150.50
38.57
10,285.60
1,745.70
162.58
867.98
500.03
1,437,756.93
3,572.00
459.26
425,490.45
943,200.00
31,200.00
9,491.73
15,843.50
8,500.00
82,538.40
5,226.00
252.64
10,682.47
3,613.72
2,360.00
53,055.00
5,200.00
553.67
644.90
950.00
43,272.03
5,831.00
360.00
1,872.00
4,720.00
29,475.00
414.03
600.00
2,470,275.84
1,940.00
356.14
177,822.20
105,955.14
3,040.80
1,855,746.00
10,897.69
169,072.55
12,068.56
64,729.36
29,876.52
13,991.99
18,778.88
6,000.00
1,077,424.36
843.48
154.93
77,314.00
46,067.45
1,322.09
806,846.09
4,738.12
73,509.81
5,247.20
28,143.20
12,989.79
6,083.47
8,164.73
6,000.00
79,075.48
56.50
10.29
4,144.80
3,703.70
84.67
61,204.25
315.46
4,882.96
348.55
1,890.51
779.05
490.27
664.47
500.00
545,160.00
240,000.00
200,000.00
73,500.00
29,320.00
2,340.00
615,840.00
340,000.00
200,000.00
73,500.00
2,340.00
274,625.00
200,000.00
73,500.00
1,125.00
753,875.00
600,000.00
150,500.00
3,375.00
23,353.25
12,360.00
4,240.00
3,020.00
2,625.00
171.00
234.48
202.77
500.00
14,536.00
12,360.00
4,240.00
4,480.00
3,020.00
2,625.00
171.00