Harga Satuan

No Uraian Satuan Koefisien

(Rp)

UR1 1m1 Pemasangan u-ditch, uk. 60.60.120.8 +cover u-dith 60.12.120, Gandar 10T
RL6317 Tukang Batu oh 0.1 13,000.00
RL6318 Pekerja oh 0.1000 12,500.00
RL6316 Kepala Tukang Batu oh 0.01 1,400.00
RL6315 Mandor oh 0.005 750.00
Subtotal
RM6320 Cover U-Ditch 60.12.120, Gandar 10T bh 0.8330 450,294.81
RM6319 U - Ditch 60.60.120.8, Gandar 10T bh 0.8330 674,979.90
Subtotal
RE6321 Sewa fork lift 3 ton jam 1.0100 505,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pemasangan u-ditch, uk. 60.60.120.8 +cover u-dith 60.12.120, Gandar 10T
UR2 1m2 Pembersihan Lapangan dan Perataan
RL6337 Mandor oh 0.0050 750.00
RL6338 Pekerja oh 0.1000 12,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pembersihan Lapangan dan Perataan
UR3 1m1 Pembuatan uitzet dan bouwplank
RL6346 Tukang Batu oh 0.1000 13,000.00
RL6347 Pekerja oh 0.1000 12,500.00
RL6345 Kepala Tukang Batu oh 0.0100 1,400.00
RL6344 Mandor oh 0.0050 750.00
Subtotal
RM6350 Kayu papan 3/20 m3 0.0070 22,262.31
RM6349 Paku 2”-3” kg 0.0200 266.00
RM6348 Kayu balok 5/7 m3 0.0120 52,918.92
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pembuatan uitzet dan bouwplank
UR4 1m3 Galian Tanah Biasa
RL6366 Mandor oh 0.0250 3,750.00
RL6367 Pekerja /Buruh Tak Terampil oh 0.7500 90,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Galian Tanah Biasa
UR5 1m3 Urugan Pasir
RL6373 Mandor oh 0.0100 1,500.00
Subtotal
RM6374 Pekerja /Buruh Tak Terampil oh 0.3000 36,000.00
RM6375 Pasir urug m3 1.2000 96,600.00
 Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Urugan Pasir
UR6 1m3 Urugan Sirtu
RL6383 Mandor oh 0.0250 3,750.00
RL6384 Pekerja /Buruh Tak Terampil oh 0.2500 30,000.00
Subtotal
RM6385 Sirtu m3 1.2000 144,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Urugan Sirtu
UR7 1m3 Urugan tanah taman
RL6393 Mandor oh 0.0250 3,750.00
RL6394 Pekerja /Buruh Tak Terampil oh 0.2500 30,000.00
Subtotal
RM6395 Tanah taman m3 1.2000 180,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Urugan tanah taman
UR8 1m3 Urugan tanah kembali
RL6403 Mandor oh 0.0500 7,500.00
RL6404 Pekerja oh 0.5000 60,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Urugan tanah kembali
UR9 1 m² Pasang Dinding Batu Susun Sirih 10x30
RL6412 Tukang Batu oh 0.3500 45,500.00
RL6413 Pekerja / Buruh Tak Terampil oh 0.7000 84,000.00
RL6411 Kepala Tukang Batu oh 0.0350 4,900.00
RL6410 Mandor oh 0.0350 5,250.00
Subtotal
RM6416 Batu Alam Susun Sirih m2 1.1000 137,500.00
RM6415 Pasir Pasang m3 0.0350 7,000.00
RM6414 Semen Portland kg 11.7500 15,862.50
Subtotal
Jumlah
Profit & Overhead 12%
Total 1 m² Pasang Dinding Batu Susun Sirih 10x30
UR10 1m3 Pekerjaan Beton K - 175 / fc=14,5
RL6435 Pekerja / Buruh Tak Terampil oh 1.6500 198,000.00
RL6434 Tukang Batu oh 0.2750 35,750.00
RL6433 Kepala Tukang Batu oh 0.0280 3,920.00
RL6432 Mandor oh 0.0830 12,450.00
Subtotal
RM6438 Batu Pecah Mesin 1/2 cm kg 1,029.0000 206,232.18
RM6436 Semen Portland kg 326.0000 440,100.00
RM6439 Air (biaya air tawar) liter 215.0000 2,150.00
RM6437 Pasir Cor kg 760.0000 123,500.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Pekerjaan Beton K - 175 / fc=14,5
UR11 1m2 Pemasangan paving block natural tebal 8 cm (K-300)
RL6459 Tukang Batu oh 0.5000 65,000.00
RL6460 Pekerja oh 0.2500 31,250.00
RL6458 Kepala Tukang Batu oh 0.0500 7,000.00
RL6457 Mandor oh 0.0010 150.00
Subtotal
Paving block 8 cm
RM6461 m2 1.0100 95,950.00
natural (K.300)
RM6462 Pasir Pasang m3 0.1000 20,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan paving block natural tebal 8 cm (K-300)
UR12 1m1 Pemasangan stopper/uskup abu-abu tebal 8 cm (K-300)
RL6478 Tukang Batu oh 0.0500 6,500.00
RL6479 Pekerja oh 0.0500 6,250.00
RL6477 Kepala Tukang Batu oh 0.0100 1,400.00
RL6476 Mandor oh 0.0010 150.00
Subtotal
RM6480 Stopper/uskup T. 8 cm bh 2.7500 26,125.00
RM6481 Pasir Pasang m3 0.0010 200.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pemasangan stopper/uskup abu-abu tebal 8 cm (K-300)
UR13 1m1 Pemasangan Kanstin uk. 15x25x40
RL6497 Tukang Batu oh 0.0500 6,500.00
RL6498 Pekerja oh 0.0500 6,250.00
RL6496 Kepala Tukang Batu oh 0.0250 3,500.00
RL6495 Mandor oh 0.0010 150.00
Subtotal
RM6501 Kanstin uk. 15x25x40 bh 1.1000 71,500.00
RM6500 Pasir Pasang m3 0.0050 1,000.00
RM6499 Semen Portland kg 1.4540 1,962.90
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pemasangan Kanstin uk. 15x25x40
UR14 1 m2 Pemasangan dinding bata ringan uk. 10x20x60 cm dengan mortar siap pakai
RL6519 Tukang Batu oh 0.1000 13,000.00
RL6520 Pekerja / Buruh Tak Terampil oh 0.3000 36,000.00
RL6518 Kepala Tukang Batu oh 0.0100 1,400.00
RL6517 Mandor oh 0.0100 1,500.00
Subtotal
RM6522 Mortar siap pakai kg 4.0000 7,000.00
RM6521 Bata ringan uk. 10x20x60 cm bh 8.4000 75,348.00
Subtotal
RE6523 Peralatan Pasang Dinding Bata Ringan ls 0.1000 8,234.80
Subtotal
Jumlah
Profit & Overhead 12%
Total 1 m2 Pemasangan dinding bata ringan uk. 10x20x60 cm dengan mortar siap pakai
UR15 1m2 Plesteran Halus tebal 10mm dengan semen mortal
RL6542 Pekerja / Buruh Tak Terampil oh 0.2000 24,000.00
RL6541 Tukang Batu oh 0.1000 13,000.00
RL6540 Kepala Tukang Batu oh 0.0100 1,400.00
RL6539 Mandor oh 0.0100 1,500.00
Subtotal
RM6543 Mortar siap pakai kg 19.7300 32,061.25
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Plesteran Halus tebal 10mm dengan semen mortal
UR16 1m2 Pekerjaan Acian dinding bata ringan
RL6558 Pekerja / Buruh Tak Terampil oh 0.2000 24,000.00
RL6557 Tukang Batu oh 0.1000 13,000.00
RL6556 Kepala Tukang Batu oh 0.0100 1,400.00
RL6555 Mandor oh 0.0100 1,500.00
Subtotal
RM6559 Mortar siap pakai kg 2.2200 3,885.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pekerjaan Acian dinding bata ringan
UR17 1m2 Pemasangan Dinding Batu Merah 1 Pc : 3 Pp tebal 1 bata
RL6573 Tukang Batu oh 0.2000 26,000.00
RL6574 Pekerja / Buruh Tak Terampil oh 0.6000 72,000.00
RL6572 Kepala Tukang Batu oh 0.0200 2,800.00
RL6571 Mandor oh 0.0300 4,500.00
Subtotal
RM6577 Bata merah bh 140.0000 98,000.00
RM6576 Semen PC kg 32.9500 44,482.50
RM6575 Pasir Pasang Hitam m3 0.0910 18,200.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan Dinding Batu Merah 1 Pc : 3 Pp tebal 1 bata
UR18 1m2 Pemasangan Dinding Batu Merah 1 Pc : 2 Pp tebal 1/2 bata
RL6595 Tukang Batu oh 0.1000 13,000.00
RL6596 Pekerja / Buruh Tak Terampil oh 0.3000 36,000.00
RL6594 Kepala Tukang Batu oh 0.0100 1,400.00
RL6593 Mandor oh 0.0150 2,250.00
Subtotal
RM6599 Bata merah bh 70.0000 49,000.00
RM6598 Semen PC kg 18.9500 25,582.50
RM6597 Pasir Pasang Hitam m3 0.0380 7,600.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan Dinding Batu Merah 1 Pc : 2 Pp tebal 1/2 bata
UR19 1m2 Pemasangan Dinding Batu Merah 1 Pc : 4 Pp tebal 1/2 bata
RL6617 Tukang Batu oh 0.1000 13,000.00
RL6618 Pekerja / Buruh Tak Terampil oh 0.3000 36,000.00
RL6616 Kepala Tukang Batu oh 0.0100 1,400.00
RL6615 Mandor oh 0.0150 2,250.00
Subtotal
RM6621 Bata merah bh 70.0000 49,000.00
RM6620 Semen PC kg 11.5000 15,525.00
RM6619 Pasir Pasang Hitam m3 0.0430 8,600.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan Dinding Batu Merah 1 Pc : 4 Pp tebal 1/2 bata
UR20 1m2 Plesteran Halus 1 Pc : 2 Pp tebal 1.5 cm
RL6639 Tukang Batu oh 0.1500 19,500.00
RL6640 Pekerja / Buruh Tak Terampil oh 0.3000 36,000.00
RL6638 Kepala Tukang Batu oh 0.0150 2,100.00
RL6637 Mandor oh 0.0150 2,250.00
Subtotal
RM6641 Pasir Pasang Hitam m3 0.0200 4,000.00
RM6642 Semen PC kg 10.2240 13,802.40
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Plesteran Halus 1 Pc : 2 Pp tebal 1.5 cm
UR21 1m2 Plesteran Halus 1 Pc : 4 Pp tebal 1.5 cm
RL6658 Tukang Batu oh 0.1500 19,500.00
RL6659 Pekerja / Buruh Tak Terampil oh 0.3000 36,000.00
RL6657 Kepala Tukang Batu oh 0.0150 2,100.00
RL6656 Mandor oh 0.0150 2,250.00
Subtotal
RM6660 Pasir Pasang Hitam m3 0.0240 4,800.00
RM6661 Semen PC kg 6.2400 8,424.00
Subtotal
 Jumlah
Profit & Overhead 12%
Total 1m2 Plesteran Halus 1 Pc : 4 Pp tebal 1.5 cm
UR22 1m2 Pekerjaan Acian
RL6678 Pekerja / Buruh tak terampil oh 0.2000 24,000.00
RL6677 Tukang Batu oh 0.1000 13,000.00
RL6676 Kepala Tukang Batu oh 0.0100 1,400.00
RL6675 Mandor oh 0.0100 1,500.00
Subtotal
RM6679 Semen PC kg 3.2500 4,387.50
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pekerjaan Acian
UR23 1m1 Pekerjaan Benangan
RL6693 Tukang Batu oh 0.0700 9,100.00
RL6694 Pekerja / Buruh tak terampil oh 0.0500 6,000.00
RL6692 Kepala Tukang Batu oh 0.0050 700.00
RL6691 Mandor oh 0.0050 750.00
Subtotal
RM6695 Semen PC kg 0.2000 270.00
RM6696 Pasir Pasang m3 0.0130 2,600.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pekerjaan Benangan
UR24 1m2 Pasangan penutup plafond gypsum 9mm
RL6712 Tukang Kayu oh 0.0500 6,500.00
RL6713 Pekerja / Buruh tak terampil oh 0.1000 12,500.00
RL6711 Kepala Tukang Kayu oh 0.0050 700.00
RL6710 Mandor oh 0.0050 750.00
Subtotal
RM6714 Gypsum Tebal 9 mm uk. 1,2x2,4 m lbr 0.3640 33,670.00
RM6715 Paku scrub bh 4.0000 600.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pasangan penutup plafond gypsum 9mm
UR6736 Tenaga :
RL6732 Tukang Kayu oh 0.0500 6,500.00
RL6733 Pekerja / Buruh tak terampil oh 0.1000 12,500.00
RL6731 Kepala Tukang Kayu oh 0.0050 700.00
RL6730 Mandor oh 0.0050 750.00
Subtotal
RM6734 Kalsiboard Tebal 4,5 mm uk. 1,2x2,4 m lbr 0.3820 40,778.50
RM6735 Paku scrub bh 4.0000 600.00
Subtotal
 Jumlah
Profit & Overhead 12%
Total Tenaga :
UR26 1m2 Pasangan Rangka Plafond Hollow 40.40.0,4 & 20.40.0,4
RL6751 Tukang Besi oh 0.1500 19,500.00
RL6752 Pekerja / Buruh tak terampil oh 0.3500 43,750.00
RL6750 Kepala Tukang Besi oh 0.0350 4,900.00
RL6749 Mandor oh 0.0180 2,700.00
Subtotal
RM6753 Rangka metal hollow 40.40.0,4 mm m1 4.0000 30,000.00
RM6754 Asesories perkuatan, dll ls 0.0000 0.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pasangan Rangka Plafond Hollow 40.40.0,4 & 20.40.0,4
UR27 1m' Pemasangan List Gypsum 7cm
RL6770 Tukang Kayu oh 0.0500 6,500.00
RL6771 Pekerja / Buruh Tak Terampil oh 0.0500 6,000.00
RL6769 Kepala Tukang Kayu oh 0.0050 700.00
RL6768 Mandor oh 0.0030 450.00
Subtotal
RM6772 List gypsum 7cm m1 1.0500 6,825.00
RM6773 Paku kg 0.0100 548.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m' Pemasangan List Gypsum 7cm
UR28 1m2 Pemasangan Partisi Kalsipart 8mm Rangka Metal Stud
RL6789 Tukang Kayu oh 0.4500 58,500.00
RL6790 Pekerja / Buruh tak terampil oh 0.1500 18,000.00
RL6788 Kepala Tukang Kayu oh 0.0450 6,300.00
RL6787 Mandor oh 0.0750 11,250.00
Subtotal
RM6793 Sekrup drilling baja bh 22.0000 3,300.00
RM6792 Kalsipart tebal 8 mm ( 2 sisi ) lbr 0.6940 96,119.00
RM6791 Metal stud lebar 7,6 cm tebal 0,40 mm m1 1.1000 41,250.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan Partisi Kalsipart 8mm Rangka Metal Stud
UR29 1m2 Pasang Keramik 30x30cm Kasar
RL6812 Pekerja / Buruh Tak Terampil oh 0.7000 84,000.00
RL6811 Tukang Batu oh 0.3500 45,500.00
RL6810 Kepala Tukang Batu oh 0.0350 4,900.00
RL6809 Mandor oh 0.0350 5,250.00
Subtotal
RM6815 Pasir Pasang Hitam m3 0.0450 9,000.00
RM6813 Semen PC kg 8.1900 11,056.50
RM6816 Keramik lantai 30x30cm kasar m2 1.0500 63,000.00
RM6814 Semen Berwarna Yiyitan kg 0.5000 1,221.88
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pasang Keramik 30x30cm Kasar
UR30 1m2 Pasang Keramik 40x40cm Polish
RL6837 Pekerja / Buruh Tak Terampil oh 0.7000 84,000.00
RL6836 Tukang Batu oh 0.3500 45,500.00
RL6835 Kepala Tukang Batu oh 0.0350 4,900.00
RL6834 Mandor oh 0.0350 5,250.00
Subtotal
RM6840 Pasir Pasang Hitam m3 0.0450 9,000.00
RM6838 Semen PC kg 8.1900 11,056.50
RM6841 Keramik lantai 40x40cm Polish m2 1.0500 78,750.00
RM6839 Semen Berwarna Yiyitan kg 0.5000 1,221.88
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pasang Keramik 40x40cm Polish
UR31 1m2 Pasang Keramik dinding 30x60cm
RL6862 Pekerja / Buruh Tak Terampil oh 0.7000 84,000.00
RL6861 Tukang Batu oh 0.3500 45,500.00
RL6860 Kepala Tukang Batu oh 0.0350 4,900.00
RL6859 Mandor oh 0.0350 5,250.00
Subtotal
RM6865 Pasir Pasang Hitam m3 0.0450 9,000.00
RM6863 Semen PC kg 8.1900 11,056.50
RM6866 Keramik dinding 30x60cm m2 1.0500 152,250.00
RM6864 Semen Berwarna Yiyitan kg 0.5000 1,221.88
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pasang Keramik dinding 30x60cm
UR32 1m2 Granite Uk. 120 x 120 cm polish
RL6887 Pekerja / Buruh Tak Terampil oh 0.7000 84,000.00
RL6886 Tukang Batu oh 0.3500 45,500.00
RL6885 Kepala Tukang Batu oh 0.0350 4,900.00
RL6884 Mandor oh 0.0350 5,250.00
Subtotal
RM6890 Pasir Pasang m3 0.0450 9,000.00
RM6888 Semen PC kg 0.1960 264.60
RM6891 Granite Uk. 120X120cm m2 1.0610 376,655.00
RM6889 Semen Berwarna Yiyitan kg 1.3000 3,176.88
Subtotal
Jumlah
 Profit & Overhead 12%
Total 1m2 Granite Uk. 120 x 120 cm polish
UR33 1m2 Homogenous Tile Uk. 60 x 60 cm polish
RL6912 Pekerja / Buruh Tak Terampil oh 0.5000 60,000.00
RL6911 Tukang Batu oh 0.3500 45,500.00
RL6910 Kepala Tukang Batu oh 0.0350 4,900.00
RL6909 Mandor oh 0.0350 5,250.00
Subtotal
RM6915 Pasir Pasang m3 0.0450 9,000.00
RM6913 Semen PC kg 0.1960 264.60
RM6916 Homogenous Tile Uk. 60X60cm Polish m2 1.0000 171,500.00
RM6914 Semen Berwarna Yiyitan kg 1.3000 3,176.88
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Homogenous Tile Uk. 60 x 60 cm polish
UR34 1m2 Homogenous Tile Uk. 60 x 60 cm Unpolish
RL6937 Pekerja / Buruh Tak Terampil oh 0.5000 60,000.00
RL6936 Tukang Batu oh 0.3500 45,500.00
RL6935 Kepala Tukang Batu oh 0.0350 4,900.00
RL6934 Mandor oh 0.0350 5,250.00
Subtotal
RM6940 Pasir Pasang m3 0.0450 9,000.00
RM6938 Semen PC kg 0.1960 264.60
RM6941 Homogenous Tile Uk. 60X60cm Unpolish m2 1.0000 182,000.00
RM6939 Semen Berwarna Yiyitan kg 1.3000 3,176.88
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Homogenous Tile Uk. 60 x 60 cm Unpolish
UR35 1m1 Stepnosing 10x60cm
RL6962 Pekerja / Buruh Tak Terampil oh 0.0900 10,800.00
RL6961 Tukang Batu oh 0.0900 11,700.00
RL6960 Kepala Tukang Batu oh 0.0090 1,260.00
RL6959 Mandor oh 0.0050 750.00
Subtotal
RM6965 Pasir Pasang m3 0.0030 600.00
RM6963 Semen PC (Portland Cement) 40 kg zak 0.0230 1,242.00
RM6966 Granite stepnozing 10x60 cm bh 2.6250 59,062.50
RM6964 Semen Berwarna Yiyitan kg 0.0250 61.09
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Stepnosing 10x60cm
UR36 1m1 Plint Granite 10x60cm
RL6987 Pekerja / Buruh Tak Terampil oh 0.0900 10,800.00
RL6986 Tukang Batu oh 0.0900 11,700.00
RL6985 Kepala Tukang Batu oh 0.0090 1,260.00
RL6984 Mandor oh 0.0050 750.00
Subtotal
RM6990 Pasir Pasang m3 0.0030 600.00
RM6988 Semen PC (Portland Cement) 40 kg zak 0.0230 1,242.00
RM6991 Plint Granite 10x60 cm bh 2.6250 39,375.00
RM6989 Semen Berwarna Yiyitan kg 0.0250 61.09
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Plint Granite 10x60cm
UR37 1m2 Pek. Finishing Trowel Lantai
RL7012 Pekerja / Buruh Tak Terampil oh 0.1200 14,400.00
RL7011 Tukang Cat oh 0.1200 15,600.00
RL7010 Kepala Tukang Cat oh 0.0120 1,680.00
RL7009 Mandor oh 0.0060 900.00
Subtotal
RE7013 Sewa Trowel Lantai m2 1.1000 22,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pek. Finishing Trowel Lantai
UR38 1m2 Pek. Lantai Floor Hardener Finishing Trowel, 5kg/m2
RL7028 Pekerja / Buruh Tak Terampil oh 0.1200 14,400.00
RL7027 Tukang Cat oh 0.1200 15,600.00
RL7026 Kepala Tukang Cat oh 0.0120 1,680.00
RL7025 Mandor oh 0.0060 900.00
Subtotal
RM7029 Floor Hardener kg 5.0000 100,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pek. Lantai Floor Hardener Finishing Trowel, 5kg/m2
UR39 1m2 Pengecatan Lapangan Basket
RL7044 Pekerja / Buruh Tak Terampil oh 0.0500 6,000.00
RL7043 Tukang Cat oh 0.0750 9,750.00
RL7042 Kepala Tukang Cat oh 0.0070 980.00
RL7041 Mandor oh 0.0030 450.00
Subtotal
RM7045 Cat Lapangan kg 1.4200 62,480.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pengecatan Lapangan Basket
UR40 1m2 Pengecatan Tembok Interior
RL7059 Tukang Cat oh 0.0420 5,460.00
RL7060 Pekerja / Buruh Tak Terampil oh 0.0280 3,360.00
RL7058 Kepala Tukang Cat oh 0.0040 560.00
RL7057 Mandor oh 0.0030 450.00
Subtotal
RM7061 Cat Dasar Interior kg 0.1200 7,200.00
RM7062 Cat Penutup Interior kg 0.1800 15,348.47
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pengecatan Tembok Interior
UR41 1m2 Pengecatan Tembok Eksterior
RL7078 Tukang Cat oh 0.0420 5,460.00
RL7079 Pekerja / Buruh Tak Terampil oh 0.0280 3,360.00
RL7077 Kepala Tukang Cat oh 0.0040 560.00
RL7076 Mandor oh 0.0030 450.00
Subtotal
RM7080 Cat Dasar Exterior kg 0.1200 11,580.00
RM7081 Cat Penutup Eksterior Tahan Cuaca kg 0.1800 17,370.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pengecatan Tembok Eksterior
UR42 1m2 Pengecatan besi dan meni
RL7097 Tukang Cat oh 0.2000 26,000.00
RL7098 Pekerja / Buruh Tak Terampil oh 0.0200 2,400.00
RL7096 Kepala Tukang Cat oh 0.0200 2,800.00
RL7095 Mandor oh 0.0030 450.00
Subtotal
RM7101 Kwas bh 0.0100 90.00
RM7100 Cat besi kg 0.1000 2,756.00
RM7099 Meni besi kg 0.1000 4,332.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pengecatan besi dan meni
UR47 1m3 Pemasangan pondasi batu belah campuran 1SP : 3PP
RL7255 Tukang Batu oh 0.2900 37,700.00
RL7256 Pekerja / Buruh Tak Terampil oh 1.3900 166,800.00
RL7254 Mandor oh 0.0700 10,500.00
Subtotal
RM7258 Pasir Cor/beton kg 494.0000 80,275.00
RM7257 Semen Portland kg 190.0000 256,500.00
RM7259 Batu belah m3 0.5280 82,420.80
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Pemasangan pondasi batu belah campuran 1SP : 3PP
UR48 1kg Pekerjaan Pembesian Dengan Besi Polos
RL7275 Tukang Besi oh 0.0070 910.00
RL7276 Pekerja / Buruh Tak Terampil oh 0.0070 840.00
RL7274 Kepala Tukang Besi oh 0.0007 98.00
RL7273 Mandor oh 0.0004 60.00
Subtotal
RM7277 Besi Beton Polos kg 1.0500 11,305.35
RM7278 Kawat Beton kg 0.0150 397.50
Subtotal
Jumlah
Profit & Overhead 12%
Total 1kg Pekerjaan Pembesian Dengan Besi Polos
UR49 1kg Pekerjaan Pembesian Dengan Besi Ulir
RL7294 Tukang Besi oh 0.0070 910.00
RL7295 Pekerja / Buruh Tak Terampil oh 0.0070 840.00
RL7293 Kepala Tukang Besi oh 0.0007 98.00
RL7292 Mandor oh 0.0004 60.00
Subtotal
RM7296 Besi Beton Ulir kg 1.0500 12,337.50
RM7297 Kawat Beton kg 0.0150 397.50
Subtotal
Jumlah
Profit & Overhead 12%
Total 1kg Pekerjaan Pembesian Dengan Besi Ulir
UR50 1m2 Pekerjaan Pembesian Dengan Wiremesh M-10
RL7314 Pekerja / Buruh Tak Terampil oh 0.0070 840.00
RL7313 Tukang Besi oh 0.0070 910.00
RL7312 Kepala Tukang Besi oh 0.0010 140.00
RL7311 Mandor oh 0.0000 0.00
Subtotal
RM7315 Wiremesh M-10 single m2 1.2000 158,079.36
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pekerjaan Pembesian Dengan Wiremesh M-10
UR51 1m3 Pekerjaan Beton K-350
RL7330 Pekerja / Buruh Tak Terampil oh 1.6500 198,000.00
RL7329 Tukang oh 0.2750 35,750.00
RL7328 Kepala Tukang oh 0.0280 3,920.00
RL7327 Mandor oh 0.0830 12,450.00
Subtotal
RM7333 Batu Pecah Mesin 1/2cm kg 1,021.0000 204,628.82
RM7331 Semen PC 40kg kg 413.0000 557,550.00
RM7334 Biaya Air liter 215.0000 2,150.00
RM7332 Pasir Cor kg 681.0000 110,662.50
Subtotal
Jumlah
Profit & Overhead 12%
 Total 1m3 Pekerjaan Beton K-350
UR52 1m3 Pekerjaan Beton K-250
RL7355 Pekerja / Buruh Tak Terampil oh 1.6500 198,000.00
RL7354 Tukang oh 0.2750 35,750.00
RL7353 Kepala Tukang oh 0.0280 3,920.00
RL7352 Mandor oh 0.0830 12,450.00
Subtotal
RM7358 Batu Pecah Mesin 1/2cm m3 0.5790 191,475.30
RM7356 Semen PC 40kg kg 382.0000 515,700.00
RM7359 Biaya Air liter 215.0000 2,150.00
RM7357 Pasir Cor m3 0.4960 128,960.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Pekerjaan Beton K-250
UR53 1m1 Pengadaan Tiang Pancang 25x25cm K-500
RL7377 Mandor oh 0.1250 18,750.00
Subtotal
RM7378 Tiang Pancang 25x25 cm m1 1.0000 185,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pengadaan Tiang Pancang 25x25cm K-500
UR54 1m1 Pengadaan Spun Pile dia. 40cm K-600
RL7384 Mandor oh 0.1250 18,750.00
Subtotal
RM7385 Spun Pile dia. 40cm m1 1.0000 339,250.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pengadaan Spun Pile dia. 40cm K-600
UR55 1m1 Pemancangan Tiang Pancang 25x25cm K-500
RL7391 Mandor oh 0.1250 18,750.00
Subtotal
Sewa Crane 30 ton - min. 8 jam (termasuk
RE7392 jam 0.2180 32,836.25
mob/demob, operator, BBM)
Sewa hidrolis tiang pancang - min. 8 jam
RE7393 jam 0.2180 38,313.50
(termasuk mob/demob, operator, BBM)
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pemancangan Tiang Pancang 25x25cm K-500
UR56 1m1 Pemancangan Spun Pile dia. 40cm K-600
RL7401 Mandor oh 0.1250 18,750.00
Subtotal
Sewa Crane 30 ton - min. 8 jam (termasuk
RE7402 jam 0.2180 32,836.25
mob/demob, operator, BBM)
Sewa hidrolis tiang pancang - min. 8 jam
RE7403 jam 0.2180 38,313.50
(termasuk mob/demob, operator, BBM)
Subtotal
 Jumlah
Profit & Overhead 12%
Total 1m1 Pemancangan Spun Pile dia. 40cm K-600
UR57 1ttk Potong/pecah Tiang Pancang
RL7411 Mandor oh 0.0100 1,500.00
RL7412 Pembantu Tukang oh 0.2000 25,000.00
Subtotal
RE7413 sewa alat potong/pecah tiang pancang ls 1.0000 100,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1ttk Potong/pecah Tiang Pancang
UR58 1ttk Potong/pecah Spun Pile
RL7421 Mandor oh 0.0100 1,500.00
RL7422 Pembantu Tukang oh 0.2000 25,000.00
Subtotal
RE7423 sewa alat potong/pecah spun pile ls 1.0000 100,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1ttk Potong/pecah Spun Pile
UR59 1ttk Penyambungan Tiang Pancang 20x20 cm
RL7431 Mandor oh 0.0200 3,000.00
RL7432 Pembantu Tukang oh 0.4000 50,000.00
Subtotal
RE7433 Sewa Las Listrik jam 0.4000 20,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1ttk Penyambungan Tiang Pancang 20x20 cm
UR60 1m3 Pekerjaan Beton K - 175 (Ready Mix)
RL7443 Tukang Batu oh 0.2500 32,500.00
RL7444 Pekerja / Buruh Tak Terampil oh 1.0000 120,000.00
RL7442 Kepala Tukang Batu oh 0.0250 3,500.00
RL7441 Mandor oh 0.1000 15,000.00
Subtotal
RM7445 Beton Siap Pakai (K-175) m3 1.0200 503,965.00
Subtotal
RE7446 Sewa Concrete Pump - min. 3 jam jam 0.1200 67,500.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Pekerjaan Beton K - 175 (Ready Mix)
UR61 1m3 Pekerjaan Beton K - 350 (Ready Mix)
RL7462 Tukang Batu oh 0.2500 32,500.00
RL7463 Pekerja / Buruh Tak Terampil oh 1.0000 120,000.00
RL7461 Kepala Tukang Batu oh 0.0250 3,500.00
RL7460 Mandor oh 0.1000 15,000.00
 Subtotal
RM7464 Beton Siap Pakai (K-350) m3 1.0000 950,000.00
Subtotal
RE7465 Sewa Concrete Pump - min. 3 jam jam 0.1200 67,500.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Pekerjaan Beton K - 350 (Ready Mix)
UR62 1m3 Pekerjaan Beton K - 400 (Ready Mix)
RL7481 Tukang Batu oh 0.2500 32,500.00
RL7482 Pekerja / Buruh Tak Terampil oh 1.0000 120,000.00
RL7480 Kepala Tukang Batu oh 0.0250 3,500.00
RL7479 Mandor oh 0.1000 15,000.00
Subtotal
RM7483 Beton Siap Pakai (K-400) m3 1.0200 1,036,728.00
Subtotal
RE7484 Sewa Concrete Pump - min. 3 jam jam 0.1200 67,500.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m3 Pekerjaan Beton K - 400 (Ready Mix)
UR63 1m1 Pekerjaan Kolom Praktis (10 x 10 cm)
RL7503 Pembantu Tukang oh 0.1800 22,500.00
RL7501 Tukang Batu oh 0.0200 2,600.00
RL7502 Tukang Kayu oh 0.0200 2,600.00
RL7498 Mandor oh 0.0090 1,350.00
RL7500 Tukang Besi oh 0.0200 2,600.00
RL7499 Kepala Tukang Besi oh 0.0060 840.00
Subtotal
RM7507 Besi Beton (polos/ulir) kg 3.0000 32,301.00
RM7508 Kawat Beton kg 0.4500 11,925.00
RM7509 Kayu meranti bekisting m3 0.0020 6,210.00
RM7504 Semen PC (Portland Cement) 40 kg zak 0.1000 5,400.00
RM7505 Pasir Beton m3 0.0060 1,560.00
RM7510 Paku Usuk kg 0.0100 133.00
RM7506 Batu Pecah Mesin 1/2 cm m3 0.0090 2,976.30
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pekerjaan Kolom Praktis (10 x 10 cm)
UR64 1m1 Pekerjaan Rink Balk/Balok Latai (10 x 15 cm)
RL7543 Pembantu Tukang oh 0.2970 37,125.00
RL7541 Tukang Batu oh 0.0330 4,290.00
RL7542 Tukang Kayu oh 0.0330 4,290.00
RL7538 Mandor oh 0.0150 2,250.00
RL7540 Tukang Besi oh 0.0330 4,290.00
RL7539 Kepala Tukang Besi oh 0.0100 1,400.00
 Subtotal
RM7547 Besi Beton (polos/ulir) kg 3.6000 38,761.20
RM7548 Kawat Beton kg 0.0500 1,325.00
RM7549 Kayu meranti bekisting m3 0.0030 2.10
RM7544 Semen PC (Portland Cement) 40 kg zak 0.1380 7,452.00
RM7545 Pasir Beton m3 0.0090 2,340.00
RM7550 Paku Usuk kg 0.0200 266.00
RM7546 Batu Pecah Mesin 1/2 cm m3 0.0150 4,960.50
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pekerjaan Rink Balk/Balok Latai (10 x 15 cm)
UR65 1m2 Pekerjaan alumunium compoasite PVDF tbl= 4mm + Rangka Support
RL7580 Tukang oh 0.1500 19,500.00
RL7581 Pekerja oh 0.2500 30,000.00
RL7579 Kepala Tukang oh 0.0250 3,500.00
RL7578 Mandor oh 0.0750 11,250.00
Subtotal
RM7585 Sealent tube 1.2000 13,800.00
RM7584 Skrup bh 0.2600 312.00
RM7582 Hollow galvanis m 4.0000 128,000.00
RM7586 Dynabolt bh 12.0000 115,200.00
Alumunium composite panel 1.22x2.44
RM7583 m2 1.0500 472,500.00
(PVDF)
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pekerjaan alumunium compoasite PVDF tbl= 4mm + Rangka Support
UR66 1m2 Pekerjaan alumunium compoasite PVDF tbl= 4mm + Cutting + Rangka Support
RL7608 Tukang Batu oh 0.1500 19,500.00
RL7609 Pekerja oh 0.2500 30,000.00
RL7607 Kepala Tukang Batu oh 0.0250 3,500.00
RL7606 Mandor oh 0.0750 11,250.00
Subtotal
RM7612 Skrup bh 0.2600 312.00
Alumunium composite panel 1.22x2.44
RM7611 m2 1.1000 605,000.00
(PVDF)+cutting
RM7610 Besi hollow galvanis m 4.0000 128,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pekerjaan alumunium compoasite PVDF tbl= 4mm + Cutting + Rangka Support
UR67 1m' Pekerjaan Pasang Kusen Aluminium 4"
RL7630 Tukang Aluminium oh 0.0430 5,590.00
RL7631 Pekerja / Buruh Tak Terampil oh 0.0430 5,160.00
RL7629 Kepala Tukang oh 0.0040 560.00
RL7628 Mandor oh 0.0020 300.00
Subtotal
RM7634 Sealent tube 0.0600 690.00
RM7633 Skrup fixer bh 2.0000 9,600.00
RM7632 Profil Aluminium 4" m 1.1000 123,420.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m' Pekerjaan Pasang Kusen Aluminium 4"
UR68 1m' Pekerjaan Pasang slimar Aluminium 3/8"
RL7652 Tukang Aluminium oh 0.0430 5,590.00
RL7653 Pekerja / Buruh Tak Terampil oh 0.0430 5,160.00
RL7651 Kepala Tukang oh 0.0040 560.00
RL7650 Mandor oh 0.0020 300.00
Subtotal
RM7656 Sealent tube 0.0600 690.00
RM7655 Skrup fixer bh 2.0000 9,600.00
RM7654 Profil Aluminium 3/8" m 1.1000 99,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m' Pekerjaan Pasang slimar Aluminium 3/8"
UR69 1bh Pekerjaan Pasang Engsel Pintu
RL7675 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL7674 Tukang Kayu oh 0.1500 19,500.00
RL7673 Kepala Tukang oh 0.0150 2,100.00
RL7672 Mandor oh 0.0010 150.00
Subtotal
RM7676 Engsel Pintu bh 1.0000 57,800.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Engsel Pintu
UR70 1bh Pekerjaan Pasang Kunci Pintu
RL7691 Pekerja / Buruh Tak Terampil oh 0.0050 600.00
RL7690 Tukang Kayu oh 0.5000 65,000.00
RL7689 Kepala Tukang oh 0.0500 7,000.00
RL7688 Mandor oh 0.0030 450.00
Subtotal
RM7692 Kunci Pintu bh 1.0000 105,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Kunci Pintu
UR71 1 stel Pemasangan Friction Stay 12"
RL7707 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL7706 Tukang Kayu oh 0.1000 13,000.00
RL7705 Kepala Tukang oh 0.0100 1,400.00
RL7704 Mandor oh 0.0010 150.00
 Subtotal
RM7708 Engsel jendela (Friction Stay 12") bh 2.0000 242,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1 stel Pemasangan Friction Stay 12"
UR7928 Tenaga :
RL7917 Tukang Cat oh 0.0900 11,700.00
RL7918 Pekerja oh 0.0750 9,000.00
RL7916 Kepala Tukang Cat oh 0.0090 1,260.00
RL7915 Mandor oh 0.0250 3,750.00
Subtotal
RM7923 Clear Doof kg 0.2000 9,200.00
RM7924 Thinner A liter 0.8370 20,575.13
RM7925 Coumpond kaleng 0.2000 3,800.00
RM7921 Kertas Gosok no 280 lbr 1.0000 10,250.00
RM7920 Kertas Gosok no 150 lbr 1.0000 8,750.00
RM7919 Wood Filler kg 0.2000 7,000.00
RM7922 Shanding kg 0.5000 25,250.00
Subtotal
RE7926 Sewa alat bantu Set 1.0000 78,650.00
RE7927 Sewa Compresor jam 0.6250 76,812.50
Subtotal
Jumlah
Profit & Overhead 12%
Total Tenaga :
UR105 1m2 Pekerjaan Pasang Kaca tbl=6mm
RL7957 Tukang Kayu oh 0.1500 19,500.00
RL7958 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL7956 Kepala Tukang oh 0.0150 2,100.00
RL7955 Mandor oh 0.0010 150.00
Subtotal
RM7959 Kaca tbl=6cm m2 1.0000 105,000.00
RM7960 Sealent kg 0.0500 575.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pekerjaan Pasang Kaca tbl=6mm
UR106 1m2 Pekerjaan Pasang Kaca tbl=8mm
RL7976 Tukang Kayu oh 0.1500 19,500.00
RL7977 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL7975 Kepala Tukang oh 0.0150 2,100.00
RL7974 Mandor oh 0.0010 150.00
Subtotal
RM7978 Kaca tbl=8cm m2 1.0000 310,000.00
RM7979 Sealent kg 0.0500 575.00
Subtotal
 Jumlah
Profit & Overhead 12%
Total 1m2 Pekerjaan Pasang Kaca tbl=8mm
UR107 1m2 Pekerjaan Pasang Kaca tbl=10mm
RL7995 Tukang Kayu oh 0.1500 19,500.00
RL7996 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL7994 Kepala Tukang oh 0.0150 2,100.00
RL7993 Mandor oh 0.0010 150.00
Subtotal
RM7997 Kaca tbl=10cm m2 1.0000 415,000.00
RM7998 Sealent kg 0.0500 575.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pekerjaan Pasang Kaca tbl=10mm
UR108 Pemasangan Kaca Tempered tebal 10 mm
RL8014 Tukang Kayu oh 0.1500 19,500.00
RL8015 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL8013 Kepala Tukang oh 0.0150 2,100.00
RL8012 Mandor oh 0.0008 120.00
Subtotal
RM8016 Kaca Tempered, tbl=10mm m2 1.0000 552,000.00
RM8017 Sealent kg 0.0700 805.00
Subtotal
Jumlah
Profit & Overhead 12%
Total Pemasangan Kaca Tempered tebal 10 mm
UR109 Pemasangan Kaca Tempered tebal 12 mm
RL8033 Tukang Kayu oh 0.1500 19,500.00
RL8034 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL8032 Kepala Tukang oh 0.0150 2,100.00
RL8031 Mandor oh 0.0008 120.00
Subtotal
RM8035 Kaca Tempered, tbl=12mm m2 1.0000 636,000.00
RM8036 Sealent kg 0.0700 805.00
Subtotal
Jumlah
Profit & Overhead 12%
Total Pemasangan Kaca Tempered tebal 12 mm
UR110 1m2 Pemasangan Curtain Wall Kaca tempered tinted tbl=8mm + Rangka
RL8052 Tukang Kayu oh 0.1500 19,500.00
RL8053 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL8051 Kepala Tukang oh 0.0150 2,100.00
RL8050 Mandor oh 0.0010 150.00
Subtotal
RM8057 Bead m1 1.0000 19,841.64
RM8056 Transom m1 2.0000 121,350.32
RM8054 Kaca tempered tinted, tbl=8mm m2 1.0000 558,000.00
RM8058 Sealent kg 0.5000 5,750.00
RM8055 Mullion 5x10 m1 2.0000 301,305.36
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan Curtain Wall Kaca tempered tinted tbl=8mm + Rangka
UR111 1m2 Pemasangan Glass Window Kaca tempered tinted tbl=8mm + Rangka
RL8080 Tukang Kayu oh 0.1500 19,500.00
RL8081 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL8079 Kepala Tukang oh 0.0150 2,100.00
RL8078 Mandor oh 0.0010 150.00
Subtotal
RM8085 Bead m1 1.0000 19,841.64
RM8084 Transom m1 1.0000 60,675.16
RM8082 Kaca tempered tinted, tbl=8mm m2 1.0000 558,000.00
RM8086 Sealent kg 0.0700 805.00
RM8083 Mullion 5x10 m1 2.0000 301,305.36
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan Glass Window Kaca tempered tinted tbl=8mm + Rangka
UR112 1m2 Pemasangan Kaca Laminate HS FL 6mm + PVB 1.14 + HS FL 6mm
RL8108 Tukang Kayu oh 0.1500 19,500.00
RL8109 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL8107 Kepala Tukang oh 0.0150 2,100.00
RL8106 Mandor oh 0.0010 150.00
Subtotal
RM8112 Sealent kg 0.0700 805.00
RM8111 Busa Spon m1 2.0000 10,000.00
Kaca Lami Hs FL 6mm + PVB 1,14 + Hs FL
RM8110 m2 1.0000 1,150,000.00
6mm
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan Kaca Laminate HS FL 6mm + PVB 1.14 + HS FL 6mm
UR113 1m2 Pemasangan kaca t=10 mm finish ceramic paint
RL8131 Pekerja / Buruh Tak Terampil oh 0.0150 1,800.00
RL8130 Tukang Kayu oh 0.1500 19,500.00
RL8129 Kepala Tukang oh 0.0150 2,100.00
RL8128 Mandor oh 0.0010 150.00
Subtotal

RM8132 Kaca Digital Printing, tbl=12mm + Aksesoris m2 1.0000 1,055,000.00

Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan kaca t=10 mm finish ceramic paint
UR114 1bh Pekerjaan Pasang Kloset Duduk
RL8146 Tukang oh 1.1000 143,000.00
RL8147 Pekerja / Buruh Tak Terampil oh 3.3000 396,000.00
RL8145 Kepala Tukang oh 0.0100 1,400.00
RL8144 Mandor oh 0.0160 2,400.00
Subtotal
RM8148 Closet Duduk unit 1.0000 3,400,000.00
RM8149 Perlengkapan ls 0.0600 204,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Kloset Duduk
UR115 1bh Pekerjaan Pasang Kloset Jongkok
RL8165 Tukang oh 1.1000 143,000.00
RL8166 Pekerja / Buruh Tak Terampil oh 3.3000 396,000.00
RL8164 Kepala Tukang oh 0.0100 1,400.00
RL8163 Mandor oh 0.0160 2,400.00
Subtotal
RM8167 Closet Jongkok unit 1.0000 807,300.00
RM8168 Perlengkapan ls 0.0600 48,438.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Kloset Jongkok
UR116 1bh Pekerjaan Pasang Shower
RL8185 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8184 Tukang oh 0.1000 13,000.00
RL8183 Kepala Tukang oh 0.0100 1,400.00
RL8182 Mandor oh 0.0050 750.00
Subtotal
RM8186 Shower unit 1.0000 385,500.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Shower
UR117 1bh Pekerjaan Pasang Wastafel Meja
RL8201 Pekerja / Buruh Tak Terampil oh 1.2000 144,000.00
RL8200 Tukang oh 1.4500 188,500.00
RL8199 Kepala Tukang oh 0.1500 21,000.00
RL8198 Mandor oh 0.0600 9,000.00
Subtotal
RM8204 Pasir pasang m3 0.0100 2,000.00
RM8202 Watafel Meja unit 1.0000 1,547,100.00
RM8205 Perlengkapan ls 0.0600 92,826.00
RM8203 Semen portland kg 6.0000 8,100.00
Subtotal
Jumlah
 Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Wastafel Meja
UR118 1bh Pekerjaan Pasang Wastafel Dinding
RL8226 Pekerja / Buruh Tak Terampil oh 1.2000 144,000.00
RL8225 Tukang oh 1.4500 188,500.00
RL8224 Kepala Tukang oh 0.1500 21,000.00
RL8223 Mandor oh 0.0600 9,000.00
Subtotal
RM8229 Pasir pasang m3 0.0100 2,000.00
RM8227 Watafel Dinding unit 1.0000 1,110,000.00
RM8230 Perlengkapan ls 0.0600 66,600.00
RM8228 Semen portland kg 6.0000 8,100.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Wastafel Dinding
UR119 1bh Pekerjaan Pasang Urinoir
RL8251 Pekerja / Buruh Tak Terampil oh 1.0000 120,000.00
RL8250 Tukang oh 1.0000 130,000.00
RL8249 Kepala Tukang oh 0.1000 14,000.00
RL8248 Mandor oh 0.0500 7,500.00
Subtotal
RM8254 Pasir pasang m3 0.0100 2,000.00
RM8252 Urinoir unit 1.0000 2,440,000.00
RM8255 Perlengkapan ls 0.0600 146,400.00
RM8253 Semen portland kg 6.0000 8,100.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Urinoir
UR120 1bh Pekerjaan Pasang Urinoir Partition
RL8276 Pekerja / Buruh Tak Terampil oh 1.0000 120,000.00
RL8275 Tukang oh 1.0000 130,000.00
RL8274 Kepala Tukang oh 0.1000 14,000.00
RL8273 Mandor oh 0.0500 7,500.00
Subtotal
RM8279 Pasir pasang m3 0.0100 2,000.00
RM8277 Urinoir unit 1.0000 1,712,000.00
RM8280 Perlengkapan ls 0.0600 102,720.00
RM8278 Semen portland kg 6.0000 8,100.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Urinoir Partition
UR121 1bh Pekerjaan Pasang Floordrain
RL8301 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8300 Tukang oh 0.1000 13,000.00
RL8299 Kepala Tukang oh 0.0100 1,400.00
RL8298 Mandor oh 0.0050 750.00
Subtotal
RM8302 Floordrain unit 1.0000 180,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Floordrain
UR122 1bh Pekerjaan Pasang Kran
RL8317 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8316 Tukang oh 0.1000 13,000.00
RL8315 Kepala Tukang oh 0.0100 1,400.00
RL8314 Mandor oh 0.0050 750.00
Subtotal
RM8318 Kran air unit 1.0000 85,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Kran
UR123 1bh Pekerjaan Pasang Jet Washer+stop kran
RL8333 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8332 Tukang oh 0.1000 13,000.00
RL8331 Kepala Tukang oh 0.0100 1,400.00
RL8330 Mandor oh 0.0050 750.00
Subtotal
RM8334 Jet Washer+stop kran unit 1.0000 501,600.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Jet Washer+stop kran
UR124 1bh Pekerjaan Pasang Roof drain 4" cast iron
RL8349 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8348 Tukang oh 0.1000 13,000.00
RL8347 Kepala Tukang oh 0.0100 1,400.00
RL8346 Mandor oh 0.0050 750.00
Subtotal
RM8350 Roof drain 4" cast iron unit 1.0000 192,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Roof drain 4" cast iron
UR125 1bh Pekerjaan Pasang Kran Air Wastafel
RL8364 Tukang oh 0.4000 52,000.00
RL8365 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8363 Kepala Tukang oh 0.0400 5,600.00
RL8362 Mandor oh 0.0050 750.00
Subtotal
RM8366 Kran air wastafel bh 1.0000 115,000.00
RM8367 Sealtape bh 1.0000 3,200.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Kran Air Wastafel
UR126 1bh Pekerjaan Pasang Kran Air Zink
RL8383 Tukang oh 0.4000 52,000.00
RL8384 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8382 Kepala Tukang oh 0.0400 5,600.00
RL8381 Mandor oh 0.0050 750.00
Subtotal
RM8385 Kran air Zink bh 1.0000 456,800.00
RM8386 Sealtape bh 1.0000 3,200.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Kran Air Zink
UR127 1bh Pekerjaan Pasang Kran Air Biasa
RL8402 Tukang oh 0.4000 52,000.00
RL8403 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8401 Kepala Tukang oh 0.0400 5,600.00
RL8400 Mandor oh 0.0050 750.00
Subtotal
RM8404 Kran air biasa bh 1.0000 85,000.00
RM8405 Sealtape bh 1.0000 3,200.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Kran Air Biasa
UR128 1bh Pekerjaan Pasang Kitchen Zink
RL8422 Pekerja / Buruh Tak Terampil oh 0.0100 1,200.00
RL8421 Tukang oh 0.4000 52,000.00
RL8420 Kepala Tukang oh 0.0400 5,600.00
RL8419 Mandor oh 0.0050 750.00
Subtotal
RM8423 Kitchen Zink bh 1.0000 520,400.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1bh Pekerjaan Pasang Kitchen Zink
UR129 1 kg Pemasangan rangka atap besi baja
RL8438 Pekerja oh 0.0600 7,200.00
RL8437 Tukang las oh 0.0600 7,800.00
RL8436 Kepala Tukang oh 0.0060 840.00
RL8435 Mandor oh 0.0030 450.00
Subtotal
RM8439 Baja canal C 150x60x20x2,3 kg 1.1500 12,075.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1 kg Pemasangan rangka atap besi baja
UR130 1 kg Pemasangan rangka atap baja WF 200.100.5,5.8
RL8454 Pekerja oh 0.0600 7,200.00
RL8453 Tukang las oh 0.0600 7,800.00
RL8452 Kepala Tukang oh 0.0060 840.00
RL8451 Mandor oh 0.0030 450.00
Subtotal
RM8455 Baja WF 200.100.5,5.8 kg 1.1500 16,675.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1 kg Pemasangan rangka atap baja WF 200.100.5,5.8
UR131 1 kg Pemasangan rangka atap baja canal C 150.65.20.2,3
RL8470 Pekerja oh 0.0600 7,200.00
RL8469 Tukang las oh 0.0600 7,800.00
RL8468 Kepala Tukang oh 0.0060 840.00
RL8467 Mandor oh 0.0030 450.00
Subtotal
RM8471 Baja canal C 150.65.20.2,3 kg 1.1500 12,075.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1 kg Pemasangan rangka atap baja canal C 150.65.20.2,3
UR132 1 kg Pemasangan plat besi tebal 10 mm
RL8486 Pekerja oh 0.0600 7,200.00
RL8485 Tukang las oh 0.0600 7,800.00
RL8484 Kepala Tukang oh 0.0060 840.00
RL8483 Mandor oh 0.0030 450.00
Subtotal
RM8487 Plat besi tebal 10 mm kg 1.1500 9,861.25
Subtotal
Jumlah
Profit & Overhead 12%
Total 1 kg Pemasangan plat besi tebal 10 mm
UR133 1 kg Pemasangan besi siku 40.40.4
RL8502 Pekerja oh 0.0600 7,200.00
RL8501 Tukang las oh 0.0600 7,800.00
RL8500 Kepala Tukang oh 0.0060 840.00
RL8499 Mandor oh 0.0030 450.00
Subtotal
RM8503 Besi siku 40.40.4 kg 1.1500 11,432.15
Subtotal
Jumlah
 Profit & Overhead 12%
Total 1 kg Pemasangan besi siku 40.40.4
UR134 1 kg Pemasangan besi siku 70.70.7
RL8518 Pekerja oh 0.0600 7,200.00
RL8517 Tukang las oh 0.0600 7,800.00
RL8516 Kepala Tukang oh 0.0060 840.00
RL8515 Mandor oh 0.0030 450.00
Subtotal
RM8519 Besi siku 70.70.7 kg 1.1500 10,925.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1 kg Pemasangan besi siku 70.70.7
UR135 1m2 Pemasangan rangka atap galvalum
RL8534 Pekerja oh 0.4000 48,000.00
RL8533 Tukang Kayu oh 0.1000 13,000.00
RL8532 Kepala Tukang kayu oh 0.0100 1,400.00
RL8531 Mandor oh 0.0050 750.00
Subtotal
RM8535 Rangka usuk dan reng galvalum m2 1.1000 148,500.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan rangka atap galvalum
UR136 1m2 Pemasangan penutup atap UPVC Double layer
RL8550 Pekerja oh 0.2000 24,000.00
RL8549 Tukang Kayu oh 0.1000 13,000.00
RL8548 Kepala Tukang kayu oh 0.0100 1,400.00
RL8547 Mandor oh 0.0010 150.00
Subtotal

RM8551 Penutup atap UPVC Double layer + aksesoris m2 1.0000 150,000.00

Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan penutup atap UPVC Double layer
UR137 1m2 Pemasangan penutup atap genteng bubung upvc motif genteng
RL8566 Pekerja oh 0.1660 19,920.00
RL8565 Tukang Kayu oh 0.2500 32,500.00
RL8564 Kepala Tukang kayu oh 0.0250 3,500.00
RL8563 Mandor oh 0.0080 1,200.00
Subtotal
RM8567 bubung upvc motif genteng + aksesoris m1 1.1000 68,200.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pemasangan penutup atap genteng bubung upvc motif genteng
UR138 1m1 Pekerjaan Flashing lebar 120 cm
RL8581 Tukang Kayu oh 0.8000 104,000.00
RL8582 Pekerja oh 0.5000 60,000.00
RL8580 Kepala Tukang kayu oh 0.0800 11,200.00
RL8579 Mandor oh 0.0250 3,750.00
Subtotal
RM8583 Karet lebar 120 cm m1 1.0000 75,000.00
RM8584 Paku asbes skrup 4 bh 5.0000 750.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pekerjaan Flashing lebar 120 cm
UR139 1m1 Pemasangan talang galvalum lbr. 90cm, tbl. 0,30mm + Rangka
RL8601 Pekerja oh 0.5000 60,000.00
RL8600 Tukang Kayu oh 0.8000 104,000.00
RL8599 Kepala Tukang kayu oh 0.0800 11,200.00
RL8598 Mandor oh 0.0250 3,750.00
Subtotal
RM8604 Besi Hollow 4/2 m1 5.0000 37,500.00
RM8602 Seng Galvalum lbr. 90cm, tbl. 0.30mm m1 1.0000 53,000.00
RM8605 elektroda Baja kg 0.6000 29,595.00
RM8603 Paku Asbes Sekrup 4 inc bh 5.0000 24,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pemasangan talang galvalum lbr. 90cm, tbl. 0,30mm + Rangka
UR140 1m2 Pelapisan Waterprofing Atap
RL8626 Pekerja oh 0.0500 6,000.00
RL8625 Tukang Cat oh 0.0750 9,750.00
RL8624 Kepala Tukang Cat oh 0.0070 980.00
RL8623 Mandor oh 0.0030 450.00
Subtotal
RM8627 Waterprofing kg 1.3930 285,565.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pelapisan Waterprofing Atap
UR141 1m2 Couting batu alam
RL8642 Pekerja oh 0.0500 6,000.00
RL8641 Tukang Cat oh 0.0750 9,750.00
RL8640 Kepala Tukang Cat oh 0.0070 980.00
RL8639 Mandor oh 0.0030 450.00
Subtotal
RM8643 Couting batu alam m2 1.2000 66,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Couting batu alam
UR142 1m2 Pasangan penutup pelapis dinding multiplek t. 18 mm
RL8657 Tukang Kayu oh 0.0500 6,500.00
RL8658 Pekerja oh 0.1000 12,000.00
RL8656 Kepala Tukang kayu oh 0.0050 700.00
RL8655 Mandor oh 0.0050 750.00
Subtotal
RM8661 Paku kg 0.1500 1,995.00
RM8660 Multiplek uk.120 x 210 x 18 mm lbr 0.8600 159,100.00
RM8659 Lem Kayu kg 0.5600 30,688.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pasangan penutup pelapis dinding multiplek t. 18 mm
UR143 1m2 Pasangan HPL penutup pelapis dinding
RL8679 Tukang Kayu oh 0.0500 6,500.00
RL8680 Pekerja oh 0.1000 12,000.00
RL8678 Kepala Tukang kayu oh 0.0050 700.00
RL8677 Mandor oh 0.0050 750.00
Subtotal
RM8681 Lem kayu kg 0.8000 43,840.00
RM8682 H P L Motif lbr 1.0500 246,750.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m2 Pasangan HPL penutup pelapis dinding
UR144 1m1 Pekerjaan Pemasangan Pipa Besi Galvanish dia. 1"
RL8697 Tukang Besi oh 0.0900 11,700.00
RL8698 Pekerja oh 0.0540 6,480.00
RL8696 Mandor oh 0.0270 4,050.00
Subtotal
RM8699 Pipa galvanis SS Ø1" btg 0.1670 43,754.00
RM8700 Aksesoris Pipa galvanis SS Ø1" unit 1.0000 43,666.75
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pekerjaan Pemasangan Pipa Besi Galvanish dia. 1"
UR145 1m1 Pekerjaan Pemasangan Waterstop PVC 300mm
RL8713 Tukang Besi oh 0.0900 11,700.00
RL8714 Pekerja oh 0.0540 6,480.00
RL8712 Mandor oh 0.0270 4,050.00
Subtotal
RM8715 Waterstop PVC 300mm m1 1.0000 275,000.00
Subtotal
Jumlah
Profit & Overhead 12%
Total 1m1 Pekerjaan Pemasangan Waterstop PVC 300mm
Jumlah Harga
(Rp)

13,000.00
12,500.00
1,400.00
750.00
27,650.00
450,294.81
674,979.90
1,125,274.71
505,000.00
505,000.00
1,657,924.71
198,950.97
1,856,875.68

750.00
12,000.00
12,750.00
12,750.00
1,530.00
14,280.00

13,000.00
12,500.00
1,400.00
750.00
27,650.00
22,262.31
266.00
52,918.92
75,447.23
103,097.23
12,371.67
115,468.90

3,750.00
90,000.00
93,750.00
93,750.00
11,250.00
105,000.00

1,500.00
1,500.00
36,000.00
96,600.00
132,600.00
134,100.00
16,092.00
150,192.00

3,750.00
30,000.00
33,750.00
144,000.00
144,000.00
177,750.00
21,330.00
199,080.00

3,750.00
30,000.00
33,750.00
180,000.00
180,000.00
213,750.00
25,650.00
239,400.00

7,500.00
60,000.00
67,500.00
67,500.00
8,100.00
75,600.00

45,500.00
84,000.00
4,900.00
5,250.00
139,650.00
137,500.00
7,000.00
15,862.50
160,362.50
300,012.50
36,001.50
336,014.00

198,000.00
35,750.00
3,920.00
12,450.00
250,120.00
 206,232.18
440,100.00
2,150.00
123,500.00
771,982.18
1,022,102.18
122,652.26
1,144,754.44

65,000.00
31,250.00
7,000.00
150.00
103,400.00
95,950.00

20,000.00
115,950.00
219,350.00
26,322.00
245,672.00

6,500.00
6,250.00
1,400.00
150.00
14,300.00
26,125.00
200.00
26,325.00
40,625.00
4,875.00
45,500.00

6,500.00
6,250.00
3,500.00
150.00
16,400.00
71,500.00
1,000.00
1,962.90
74,462.90
90,862.90
10,903.55
101,766.45

13,000.00
 36,000.00
1,400.00
1,500.00
51,900.00
7,000.00
75,348.00
82,348.00
8,234.80
8,234.80
142,482.80
17,097.94
159,580.74

24,000.00
13,000.00
1,400.00
1,500.00
39,900.00
32,061.25
32,061.25
71,961.25
8,635.35
80,596.60

24,000.00
13,000.00
1,400.00
1,500.00
39,900.00
3,885.00
3,885.00
43,785.00
5,254.20
49,039.20

26,000.00
72,000.00
2,800.00
4,500.00
105,300.00
98,000.00
44,482.50
18,200.00
160,682.50
265,982.50
31,917.90
297,900.40
 13,000.00
36,000.00
1,400.00
2,250.00
52,650.00
49,000.00
25,582.50
7,600.00
82,182.50
134,832.50
16,179.90
151,012.40

13,000.00
36,000.00
1,400.00
2,250.00
52,650.00
49,000.00
15,525.00
8,600.00
73,125.00
125,775.00
15,093.00
140,868.00

19,500.00
36,000.00
2,100.00
2,250.00
59,850.00
4,000.00
13,802.40
17,802.40
77,652.40
9,318.29
86,970.69

19,500.00
36,000.00
2,100.00
2,250.00
59,850.00
4,800.00
8,424.00
13,224.00
73,074.00
8,768.88
81,842.88

24,000.00
13,000.00
1,400.00
1,500.00
39,900.00
4,387.50
4,387.50
44,287.50
5,314.50
49,602.00

9,100.00
6,000.00
700.00
750.00
16,550.00
270.00
2,600.00
2,870.00
19,420.00
2,330.40
21,750.40

6,500.00
12,500.00
700.00
750.00
20,450.00
33,670.00
600.00
34,270.00
54,720.00
6,566.40
61,286.40

6,500.00
12,500.00
700.00
750.00
20,450.00
40,778.50
600.00
41,378.50
 61,828.50
7,419.42
69,247.92

19,500.00
43,750.00
4,900.00
2,700.00
70,850.00
30,000.00
0.00
30,000.00
100,850.00
12,102.00
112,952.00

6,500.00
6,000.00
700.00
450.00
13,650.00
6,825.00
548.00
7,373.00
21,023.00
2,522.76
23,545.76

58,500.00
18,000.00
6,300.00
11,250.00
94,050.00
3,300.00
96,119.00
41,250.00
140,669.00
234,719.00
28,166.28
262,885.28

84,000.00
45,500.00
4,900.00
5,250.00
139,650.00
9,000.00
 11,056.50
63,000.00
1,221.88
84,278.38
223,928.38
26,871.41
250,799.79

84,000.00
45,500.00
4,900.00
5,250.00
139,650.00
9,000.00
11,056.50
78,750.00
1,221.88
100,028.38
239,678.38
28,761.41
268,439.79

84,000.00
45,500.00
4,900.00
5,250.00
139,650.00
9,000.00
11,056.50
152,250.00
1,221.88
173,528.38
313,178.38
37,581.41
350,759.79

84,000.00
45,500.00
4,900.00
5,250.00
139,650.00
9,000.00
264.60
376,655.00
3,176.88
389,096.48
528,746.48
 63,449.58
592,196.06

60,000.00
45,500.00
4,900.00
5,250.00
115,650.00
9,000.00
264.60
171,500.00
3,176.88
183,941.48
299,591.48
35,950.98
335,542.46

60,000.00
45,500.00
4,900.00
5,250.00
115,650.00
9,000.00
264.60
182,000.00
3,176.88
194,441.48
310,091.48
37,210.98
347,302.46

10,800.00
11,700.00
1,260.00
750.00
24,510.00
600.00
1,242.00
59,062.50
61.09
60,965.59
85,475.59
10,257.07
95,732.66

10,800.00
11,700.00
 1,260.00
750.00
24,510.00
600.00
1,242.00
39,375.00
61.09
41,278.09
65,788.09
7,894.57
73,682.66

14,400.00
15,600.00
1,680.00
900.00
32,580.00
22,000.00
22,000.00
54,580.00
6,549.60
61,129.60

14,400.00
15,600.00
1,680.00
900.00
32,580.00
100,000.00
100,000.00
132,580.00
15,909.60
148,489.60

6,000.00
9,750.00
980.00
450.00
17,180.00
62,480.00
62,480.00
79,660.00
9,559.20
89,219.20

5,460.00
3,360.00
 560.00
450.00
9,830.00
7,200.00
15,348.47
22,548.47
32,378.47
3,885.42
36,263.89

5,460.00
3,360.00
560.00
450.00
9,830.00
11,580.00
17,370.00
28,950.00
38,780.00
4,653.60
43,433.60

26,000.00
2,400.00
2,800.00
450.00
31,650.00
90.00
2,756.00
4,332.00
7,178.00
38,828.00
4,659.36
43,487.36

37,700.00
166,800.00
10,500.00
215,000.00
80,275.00
256,500.00
82,420.80
419,195.80
634,195.80
76,103.50
710,299.30
 910.00
840.00
98.00
60.00
1,908.00
11,305.35
397.50
11,702.85
13,610.85
1,633.30
15,244.15

910.00
840.00
98.00
60.00
1,908.00
12,337.50
397.50
12,735.00
14,643.00
1,757.16
16,400.16

840.00
910.00
140.00
0.00
1,890.00
158,079.36
158,079.36
159,969.36
19,196.32
179,165.68

198,000.00
35,750.00
3,920.00
12,450.00
250,120.00
204,628.82
557,550.00
2,150.00
110,662.50
874,991.32
1,125,111.32
135,013.36
1,260,124.68

198,000.00
35,750.00
3,920.00
12,450.00
250,120.00
191,475.30
515,700.00
2,150.00
128,960.00
838,285.30
1,088,405.30
130,608.64
1,219,013.94

18,750.00
18,750.00
185,000.00
185,000.00
203,750.00
24,450.00
228,200.00

18,750.00
18,750.00
339,250.00
339,250.00
358,000.00
42,960.00
400,960.00

18,750.00
18,750.00
32,836.25

38,313.50

71,149.75
89,899.75
10,787.97
100,687.72

18,750.00
18,750.00
32,836.25

38,313.50

71,149.75
 89,899.75
10,787.97
100,687.72

1,500.00
25,000.00
26,500.00
100,000.00
100,000.00
126,500.00
15,180.00
141,680.00

1,500.00
25,000.00
26,500.00
100,000.00
100,000.00
126,500.00
15,180.00
141,680.00

3,000.00
50,000.00
53,000.00
20,000.00
20,000.00
73,000.00
8,760.00
81,760.00

32,500.00
120,000.00
3,500.00
15,000.00
171,000.00
503,965.00
503,965.00
67,500.00
67,500.00
742,465.00
89,095.80
831,560.80

32,500.00
120,000.00
3,500.00
15,000.00
 171,000.00
950,000.00
950,000.00
67,500.00
67,500.00
1,188,500.00
142,620.00
1,331,120.00

32,500.00
120,000.00
3,500.00
15,000.00
171,000.00
1,036,728.00
1,036,728.00
67,500.00
67,500.00
1,275,228.00
153,027.36
1,428,255.36

22,500.00
2,600.00
2,600.00
1,350.00
2,600.00
840.00
32,490.00
32,301.00
11,925.00
6,210.00
5,400.00
1,560.00
133.00
2,976.30
60,505.30
92,995.30
11,159.44
104,154.74

37,125.00
4,290.00
4,290.00
2,250.00
4,290.00
1,400.00
 53,645.00
38,761.20
1,325.00
2.10
7,452.00
2,340.00
266.00
4,960.50
55,106.80
108,751.80
13,050.21
121,802.01

19,500.00
30,000.00
3,500.00
11,250.00
64,250.00
13,800.00
312.00
128,000.00
115,200.00

472,500.00

729,812.00
794,062.00
95,287.44
889,349.44

19,500.00
30,000.00
3,500.00
11,250.00
64,250.00
312.00

605,000.00

128,000.00
733,312.00
797,562.00
95,707.44
893,269.44

5,590.00
5,160.00
560.00
300.00
11,610.00
 690.00
9,600.00
123,420.00
133,710.00
145,320.00
17,438.40
162,758.40

5,590.00
5,160.00
560.00
300.00
11,610.00
690.00
9,600.00
99,000.00
109,290.00
120,900.00
14,508.00
135,408.00

1,800.00
19,500.00
2,100.00
150.00
23,550.00
57,800.00
57,800.00
81,350.00
9,762.00
91,112.00

600.00
65,000.00
7,000.00
450.00
73,050.00
105,000.00
105,000.00
178,050.00
21,366.00
199,416.00

1,200.00
13,000.00
1,400.00
150.00
 15,750.00
242,000.00
242,000.00
257,750.00
30,930.00
288,680.00

11,700.00
9,000.00
1,260.00
3,750.00
25,710.00
9,200.00
20,575.13
3,800.00
10,250.00
8,750.00
7,000.00
25,250.00
84,825.13
78,650.00
76,812.50
155,462.50
265,997.63
31,919.72
297,917.35

19,500.00
1,800.00
2,100.00
150.00
23,550.00
105,000.00
575.00
105,575.00
129,125.00
15,495.00
144,620.00

19,500.00
1,800.00
2,100.00
150.00
23,550.00
310,000.00
575.00
310,575.00
334,125.00
40,095.00
374,220.00

19,500.00
1,800.00
2,100.00
150.00
23,550.00
415,000.00
575.00
415,575.00
439,125.00
52,695.00
491,820.00

19,500.00
1,800.00
2,100.00
120.00
23,520.00
552,000.00
805.00
552,805.00
576,325.00
69,159.00
645,484.00

19,500.00
1,800.00
2,100.00
120.00
23,520.00
636,000.00
805.00
636,805.00
660,325.00
79,239.00
739,564.00

19,500.00
1,800.00
2,100.00
150.00
23,550.00
19,841.64
121,350.32
 558,000.00
5,750.00
301,305.36
1,006,247.32
1,029,797.32
123,575.68
1,153,373.00

19,500.00
1,800.00
2,100.00
150.00
23,550.00
19,841.64
60,675.16
558,000.00
805.00
301,305.36
940,627.16
964,177.16
115,701.26
1,079,878.42

19,500.00
1,800.00
2,100.00
150.00
23,550.00
805.00
10,000.00

1,150,000.00

1,160,805.00
1,184,355.00
142,122.60
1,326,477.60

1,800.00
19,500.00
2,100.00
150.00
23,550.00
1,055,000.00

1,055,000.00
1,078,550.00
129,426.00
1,207,976.00
 143,000.00
396,000.00
1,400.00
2,400.00
542,800.00
3,400,000.00
204,000.00
3,604,000.00
4,146,800.00
497,616.00
4,644,416.00

143,000.00
396,000.00
1,400.00
2,400.00
542,800.00
807,300.00
48,438.00
855,738.00
1,398,538.00
167,824.56
1,566,362.56

1,200.00
13,000.00
1,400.00
750.00
16,350.00
385,500.00
385,500.00
401,850.00
48,222.00
450,072.00

144,000.00
188,500.00
21,000.00
9,000.00
362,500.00
2,000.00
1,547,100.00
92,826.00
8,100.00
1,650,026.00
2,012,526.00
 241,503.12
2,254,029.12

144,000.00
188,500.00
21,000.00
9,000.00
362,500.00
2,000.00
1,110,000.00
66,600.00
8,100.00
1,186,700.00
1,549,200.00
185,904.00
1,735,104.00

120,000.00
130,000.00
14,000.00
7,500.00
271,500.00
2,000.00
2,440,000.00
146,400.00
8,100.00
2,596,500.00
2,868,000.00
344,160.00
3,212,160.00

120,000.00
130,000.00
14,000.00
7,500.00
271,500.00
2,000.00
1,712,000.00
102,720.00
8,100.00
1,824,820.00
2,096,320.00
251,558.40
2,347,878.40

1,200.00
13,000.00
 1,400.00
750.00
16,350.00
180,000.00
180,000.00
196,350.00
23,562.00
219,912.00

1,200.00
13,000.00
1,400.00
750.00
16,350.00
85,000.00
85,000.00
101,350.00
12,162.00
113,512.00

1,200.00
13,000.00
1,400.00
750.00
16,350.00
501,600.00
501,600.00
517,950.00
62,154.00
580,104.00

1,200.00
13,000.00
1,400.00
750.00
16,350.00
192,000.00
192,000.00
208,350.00
25,002.00
233,352.00

52,000.00
1,200.00
5,600.00
750.00
59,550.00
 115,000.00
3,200.00
118,200.00
177,750.00
21,330.00
199,080.00

52,000.00
1,200.00
5,600.00
750.00
59,550.00
456,800.00
3,200.00
460,000.00
519,550.00
62,346.00
581,896.00

52,000.00
1,200.00
5,600.00
750.00
59,550.00
85,000.00
3,200.00
88,200.00
147,750.00
17,730.00
165,480.00

1,200.00
52,000.00
5,600.00
750.00
59,550.00
520,400.00
520,400.00
579,950.00
69,594.00
649,544.00

7,200.00
7,800.00
840.00
450.00
16,290.00
 12,075.00
12,075.00
28,365.00
3,403.80
31,768.80

7,200.00
7,800.00
840.00
450.00
16,290.00
16,675.00
16,675.00
32,965.00
3,955.80
36,920.80

7,200.00
7,800.00
840.00
450.00
16,290.00
12,075.00
12,075.00
28,365.00
3,403.80
31,768.80

7,200.00
7,800.00
840.00
450.00
16,290.00
9,861.25
9,861.25
26,151.25
3,138.15
29,289.40

7,200.00
7,800.00
840.00
450.00
16,290.00
11,432.15
11,432.15
27,722.15
 3,326.66
31,048.81

7,200.00
7,800.00
840.00
450.00
16,290.00
10,925.00
10,925.00
27,215.00
3,265.80
30,480.80

48,000.00
13,000.00
1,400.00
750.00
63,150.00
148,500.00
148,500.00
211,650.00
25,398.00
237,048.00

24,000.00
13,000.00
1,400.00
150.00
38,550.00
150,000.00

150,000.00
188,550.00
22,626.00
211,176.00

19,920.00
32,500.00
3,500.00
1,200.00
57,120.00
68,200.00
68,200.00
125,320.00
15,038.40
140,358.40
 104,000.00
60,000.00
11,200.00
3,750.00
178,950.00
75,000.00
750.00
75,750.00
254,700.00
30,564.00
285,264.00

60,000.00
104,000.00
11,200.00
3,750.00
178,950.00
37,500.00
53,000.00
29,595.00
24,000.00
144,095.00
323,045.00
38,765.40
361,810.40

6,000.00
9,750.00
980.00
450.00
17,180.00
285,565.00
285,565.00
302,745.00
36,329.40
339,074.40

6,000.00
9,750.00
980.00
450.00
17,180.00
66,000.00
66,000.00
83,180.00
9,981.60
93,161.60
 6,500.00
12,000.00
700.00
750.00
19,950.00
1,995.00
159,100.00
30,688.00
191,783.00
211,733.00
25,407.96
237,140.96

6,500.00
12,000.00
700.00
750.00
19,950.00
43,840.00
246,750.00
290,590.00
310,540.00
37,264.80
347,804.80

11,700.00
6,480.00
4,050.00
22,230.00
43,754.00
43,666.75
87,420.75
109,650.75
13,158.09
122,808.84

11,700.00
6,480.00
4,050.00
22,230.00
275,000.00
275,000.00
297,230.00
35,667.60
332,897.60