Javier , Yusuf , Kqweqweiki
Transcript of Javier , Yusuf , Kqweqweiki
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 1/237
REKAPITULASI ANGGARAN BIAYA
PEKERJAAN : REVIEW PERENCANAAN PEMBANGUNAN KA
LOKASI : KABUPATEN KEDIRI
TAHUN : 2014
NO. URAIAN PEKERJAAN
A. LANTAI 1
1 PEKERJAAN PERSIAPAN
2 PEKERJAAN TANAH
3 PEKERJAAN PONDASI
4 PEKERJAAN PASANGAN & PLESTERAN
5 PEKERJAAN BETON
6 PEKERJAAN PARTISI KUSEN PINTU & JENDELA! PEKERJAAN PLA"OND
# PEKERJAAN PENGECATAN
$ PEKERJAAN INSTALASI AIR KOTOR DAN AIR BERSIH
10 PEKERJAAN INSTALASI AIR HUJAN
11 PEKERJAAN INSTALASI LISTRIK
12 PEKERJAAN LAIN%LAIN
B. LANTAI 2
1 PEKERJAAN PASANGAN & PLESTERAN
2 PEKERJAAN BETON
3 PEKERJAAN PARTISI KUSEN PINTU & JENDELA
4 PEKERJAAN PLA"OND5 PEKERJAAN PENGECATAN
6 PEKERJAAN INSTALASI AIR KOTOR DAN AIR BERSIH
! PEKERJAAN INSTALASI LISTRIK
# PEKERJAAN LAIN%LAIN
LANTAI 3
1 PEKERJAAN PASANGAN & PLESTERAN
2 PEKERJAAN BETON
3 PEKERJAAN PARTISI KUSEN PINTU & JENDELA
4 PEKERJAAN PLA"OND
5 PEKERJAAN PENGECATAN
6 PEKERJAAN ATAP
! PEKERJAAN INSTALASI AIR KOTOR DAN AIR BERSIH
# PEKERJAAN INSTALASI LISTRIK
$ PEKERJAAN LAIN%LAIN
J'()*
PPN 10+
T,-)(D./()-)
C
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 2/237
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 3/237
TOR KAPOLSEK
BIAYA
6335#4$!03
11!04#$4464
1555#4405!2
!240410503!
21!04452!0!3
226630#6!56!40#3343!2
!4#4#2!3#$
1543502#!5!
1242#$01231
120$062#!60
10$$513540
426$3#35025
412$132#343
1!5316!0410
##$206$5#2#2!10#245!
3$526$4$##
16544004160
1035412610
434#446$!#0
!33141#!$!4
1!5316!0410
##$206$5#2
#2!10#245!
!130$12605#
3$526$4$##
16544004160
1035412610
7,862,049,532.49
786,204,953.25
8,648,254,485.746,903,621,000.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 4/237
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 5/237
NO JENIS BESI DIAMETER % PANJANG BERAT BERAT 78 M9
1 BESI BETON POLOS 6 MM % 12 M 266 022
2 BESI BETON POLOS # MM % 12 M 44! 03!
3 BESI BETON POLOS $ MM % 12 M 6 05
4 BESI BETON POLOS 10 MM % 12 M !4 062
5 BESI BETON POLOS 12 MM % 12 M 1066 0#$
6 BESI BETON POLOS 13 MM % 12 M 124# 104
! BESI BETON POLOS 16 MM % 12 M 1#$6 15#
# BESI BETON POLOS 1$ MM % 12 M 26!6 223
$ BESI BETON POLOS 22 MM % 12 M 35!6 2$#
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 6/237
6 MM - 12M 2.66 0.22
8 MM - 12M 4.47 0.37
9 MM - 12M 6 0.5
10 MM - 12M 7.4 0.62
12 MM - 12M 10.66 0.89
13 MM - 12M 12.48 1.04
16 MM - 12M 18.96 1.58
19 MM - 12M 26.76 2.23
22 MM - 12M 35.76 2.98
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 7/237
ANALISA
PEKERJAAN : REVIEW PERENCAN
LOKASI : K
TA
N. U!"#"$
A PEKERJAAN PERSIAPAN * PEN+AHULUAN
1 1 - P"'"! &$("!" /"!# &$' '%"$' (#$''# 2
1. B""$
% D,(7 K) ; # <' 1250
% P,8-()= C7'7- PC 2500
% A-) S7 G7(,'/) 1200
% P)>.8 C,8 0005
% S-7>()*?/)- 7<)* -)) 2?3 000$
% U> 5?! 00!2
% P) K) S7)() U8) 0060
% C)- '7. /7>. 0450
2. T$"'"
% P778@) B.)>) 0400
% T) K) 0200
% K7)() T) K) 0020
% M)=,8 0020
2 1 - P$'))!"$ /"$ P"&"$'"$ B)%"$
1. B""$% U> 5?! 0012
% P) K) S7)() U8) 0020
% P)) 320 <' 000!
2. T$"'"
% P778@) B.)>) 0100
% T) K) 0100
% K7)() T) K) 0010
% M)=,8 0005
3 1 P)"("$ "$(! &$("!", /$'"$ %"$("# %&(!"$
1. B""$
% B)(, 01#0
% P) K) S7)() U8) 0300
% P,8-()= C7'7- PC 35000
% P)>.8 P)>) 0150
% P)>.8 C,8 0100
% S-7>()*?/)- 7<)* -)) 2?3 0150
% B)-) M78)* 30000
% A-) S7 G7(,'/) 0500
% J7=7() N), )<<7>>,8.7> 00!5
% K)<) P,(,> -7/)( 3 '' 0150
% M(-.(7 6 '' 1500
% G87=7( P.- 2000
% E>7( P.- 2000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 8/237
N. U!"#"$
2. T$"'"
% P778@) B.)>) 2000
% T) K) 1000
% T) B)- 1000
% K7)() T) K) 0300% M)=,8 0050
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 9/237
N. U!"#"$
4 1 P)"("$ ')/"$' &$ /"$ "%"("%"(
1. B""$
% B)(, 0210
% P) K) S7)() U8) 0300
% P,8-()= C7'7- PC 10500
% P)>.8 C,8 0030% S-7>()*?/)- 7<)* -)) 2?3 0050
% A-) S7 G7(,'/) 0500
% M(-.(7 6 '' 1150
% G87=7( P.- 2000
% E>7( P.- 2000
2. T$"'"
% P778@) B.)>) 2000
% T) K) 1000
% T) B)- 1000
% K7)() T) K) 0300
% M)=,8 005
5 1 P!&#"$ L"&#
1. T$"'"
% P778@) B.)>) 0100
% T) B)- 0000
% K7)() T) B)- 0000
% M)=,8 005
B PEKERJAAN TANAH
1 1 G"%#"$ ("$" #"&" &/"%" 1
1. T$"'"
% P778@) B.)>) 0!50
% T) B)- 0000
% K7)() T) B)- 0000
% M)=,8 0025
2 1 G"%#"$ ("$" #"&" &/"%" 2
1. T$"'"
% P778@) B.)>) 0$00% T) B)- 0000
% K7)() T) B)- 0000
% M)=,8 0045
3 1 U!)'"$ K"%#
1. T$"'"
% P778@) B.)>) 0300
% T) B)- 0000
% K7)() T) B)- 0000
% M)=,8 0015
4 1 P"/"("$ ("$" ! 20 :
1. % P778@) B.)>) 0500
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 10/237
N. U!"#"$
% T) B)- 0000
% K7)() T) B)- 0000
% M)=,8 005
5 1 U!)'"$ P"&#!1. T$"'"
% P778@) B.)>) 0300
% T) B)- 0000
% K7)() T) B)- 0000
% M)=,8 001
1. B""$
% P)>.8 U8 12
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 11/237
N. U!"#"$
6 1 U!)'"$ S#!()
1. T$"'"
% P778@) B.)>) 0300
% T) B)- 0000
% K7)() T) B)- 0000
% M)=,8 001
1. B""$
% S.8- 12
C PEKERJAAN PASANGAN
1 1 P"&"$' $/"&# "() "%#, 1 P ; 6 P&
1 TENAGA
% P778@) B.)>) 1500
% T) B)- 0!50% K7)() T) B)- 00!5
% M)=,8 00!5
2 BAHAN
% B)- K)(. 1200
% P,8-()= C7'7- PC 11!000
% P)>.8 P)>) 0561
2 1 P"&"$' $/"&# "() &$'
1 TENAGA% P778@) B.)>) 0!#0
% T) B)- 03$0
% K7)() T) B)- 003$
% M)=,8 003$
2 BAHAN
% B)- K)(. 1200
% P)>.8 U8 0432
3 1 P"&"$'"$ B"(" !" ("% 1<2 "(", 1 P ; 3 P&
1. B""$
% B)-) M78)* !0000
% P,8-()= C7'7- PC 143!0
% P)>.8 P)>) 004
2. T$"'"
% P778@) B.)>) 0300
% T) B)- 0100
% K7)() T) B)- 0010
% M)=,8 0015
4 1 2 P"&"$'"$ "(" !" ("% 1<2 "(", 1 P ; 5 P&
1 B""$
% B)-) M78)* !0000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 12/237
N. U!"#"$
% P,8-()= C7'7- PC $6#0
% P)>.8 P)>) 0045
2 T$"'"
% P778@) B.)>) 0300% T) B)- 0100
% K7)() T) B)- 0010
% M)=,8 0015
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 13/237
N. U!"#"$
5 1 2 P"&"$'"$ "(" !" ("% 1<2 "(", 1 P ; 6 P&
1 B""$
% B)-) M78)* !0000
% P,8-()= C7'7- PC #320
% P)>.8 P)>) 004$
2 T$"'"
% P778@) B.)>) 0300
% T) B)- 0100
% K7)() T) B)- 0010
% M)=,8 0015
6 1 2 P%&(!"$ 1 P ; 3 P&, ("% 15
1 B""$
% P,8-()= C7'7- PC !!!6
% P)>.8 P)>) 0023
2 T$"'"
% P778@) B.)>) 0300
% T) B)- 0150
% K7)() T) B)- 0015
% M)=,8 0015
7 1 2 P%&(!"$ 1 P ; 3 P&, ("% 20 1 B""$
% P,8-()= C7'7- PC 1036#
% P)>.8 P)>) 0031
2 T$"'"
% P778@) B.)>) 0300
% T) B)- 0150
% K7)() T) B)- 0015
% M)=,8 0015
8 1 2 P%&(!"$ 1 P ; 5 P&, ("% 15
1 B""$
% P,8-()= C7'7- PC 51#4
% P)>.8 P)>) 0026
2 T$"'"
% P778@) B.)>) 0300
% T) B)- 0150
% K7)() T) B)- 0015
% M)=,8 0015
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 14/237
N. U!"#"$
9 1 2 P%&(!"$ 1 P ; 6 P&, ("% 15
1 B""$
% P,8-()= C7'7- PC 4416
% P)>.8 P)>) 002!
2 T$"'"% P778@) B.)>) 0300
% T) B)- 0150
% K7)() T) B)- 0015
% M)=,8 0015
10 1 1 B$"$'"$
1 B""$
% P,8-()= C7'7- PC 6500
% P)>.8 P)>) 0021
2 T$"'"
P778@) B.)>) 0000
T) B)- 0120
K7)() T) B)- 0000
M)=,8 0000
11 1 2 A#"$
1 B""$
% P,8-()= C7'7- PC 325
2 T$"'"
% P778@) B.)>) 0200
% T) B)- 0100
% K7)() T) B)- 0010
% M)=,8 001
12 1 2 P"&"$' B"() A%" A$/&#( B""! 5<40 >"&"/ * % (!"& &&
1 B""$
% B)- A=7>.- 5?40 1000% P,8-()= C7'7- PC 5000
% P)>.8 P)>) 0130
2 T$"'"
% P778@) B.)>) 0400
% T) B)- 0050
% K7)() T) B)- 002#
% M)=,8 0050
13 1 1 P"&"$' K% P%#$( L"$("# L"#& K"" R"?"$ 5 @ 7
1 B""$
% K)<) R)/) 5 '' -.. ! <' 00#0
% P,8-()= C7'7- PC $000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 15/237
N. U!"#"$
% P)>.8 P)>) 0025
2 T$"'"
% P778@) B.)>) 00#0
% T) B)- 0400
% K7)() T) B)- 0040% M)=,8 0004
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 16/237
N. U!"#"$
14 1 1 P"&"$' K% P%#$( U#$ PC "!$" U)!"$ 1040:
1 B""$
% P(.- /. PC )8) 0106
% P,8-()= C7'7- PC $000
% P)>.8 P)>) 0025
2 T$"'"
% P778@) B.)>) 00#0
% T) B)- 0400
% K7)() T) B)- 0040
% M)=,8 0004
15 1 2 P"&"$' B"() A?"$' < K!"% &#"(
1 B""$
% B)- A') 8) /.@. @) 5250
% P,8-()= C7'7- PC 23500
% P)>.8 P)>) 0020
2 T$"'"
% P778@) B.)>) 0$30
% T) B)- 0525
% K7)() T) B)- 0053
% M)=,8 0045
+ PEKERJAAN KERAIK LANTAI * +IN+ING1 1 2 P"&"$' %"$("# !"# 60 60 C)((#$'
1 B""$
% K78)'. 60 60 1000
% P,8-()= C7'7- PC $600
% P)>.8 P)>) 0045
% P,8-()= C7'7- PC W)8) 1500
2 T$"'"
% P778@) B.)>) 0!00
% T) B)- 0350
% K7)() T) B)- 0035
% M)=,8 0035
2 1 2 P"&"$' %"$("# !"# T&()! 3030
1 B""$
% L)-). K78)'. T7>-8 3030 1000
% P,8-()= C7'7- PC #1$0
% P)>.8 P)>) 0045
% P,8-()= C7'7- PC W)8) 2!50
2 T$"'"% P778@) B.)>) 0!00
% T) B)- 0350
% K7)() T) B)- 0035
% M)=,8 0035
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 17/237
N. U!"#"$
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 18/237
N. U!"#"$
3 1 2 P"&"$' %"$("# !"# "!$" 4040
1 B""$
% L)-). W)8) 4040 1000
% P,8-()= C7'7- PC #1$0
% P)>.8 P)>) 0045
% P,8-()= C7'7- PC W)8) 2!50
2 T$"'"
% P778@) B.)>) 0!00
% T) B)- 0350
% K7)() T) B)- 0035
% M)=,8 0035
4 1 2 P"&"$' %"$("# !"# "!$" 2020
1 B""$
% L)-). W)8) 2020 1000
% P,8-()= C7'7- PC #1$0
% P)>.8 P)>) 0045
% P,8-()= C7'7- PC W)8) 2!50
2 T$"'"
% P778@) B.)>) 0!00
% T) B)- 0350
% K7)() T) B)- 0035
% M)=,8 0035
5 1 2 P"&"$' !"# +#$/#$' 3060 C)((#$'
1 B""$
% K78)'. D.=. 303?60 <--. 1000
% P,8-()= C7'7- PC #1$0
% P)>.8 P)>) 0045
% P,8-()= C7'7- PC W)8) 2!50
2 T$"'"
% P778@) B.)>) 0$00
% T) B)- 0450
% K7)() T) B)- 0045% M)=,8 0045
6 1 2 P"&"$' B"() +#$/#$' %$' #!$
1 B""$
% B)- L7'7 C.87/, B78)-8) 1000
% P,8-()= C7'7- PC #1$0
% P)>.8 P)>) 0045
% P,8-()= C7'7- PC W)8) 2!50
2 T$"'"
% P778@) B.)>) 0$00
% T) B)- 0450
% K7)() T) B)- 0045
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 19/237
N. U!"#"$
% M)=,8 0045
7 1 2 P"&"$'"$ P"D#$' B% K300, (@6
1 B""$% P). B(, 10206 <' 50000
% P)>.8 P)>) 0120
2 T$"'"
% P778@) B.)>) 0$00
% T) B)- 0450
% K7)() T) B)- 0045
% M)=,8 0045
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 20/237
N. U!"#"$
8 1 2 P"&. K!"# +#$/#$' "# 30 30 ))!"$ 2 :
1 B""$
% K78)'. D.=. M,). 30?30 8) 2 <' 1000
% P,8-()= C7'7- PC #1$0
% P)>.8 P)>) 0045
% P,8-()= C7'7- PC W)8) 2!50
2 T$"'"
% P778@) B.)>) 0$00
% T) B)- 0450
% K7)() T) B)- 0045
% M)=,8 0045
9 1 1 P"&"$' S( $&#$' ("$''" 8 < 30 . R"$
1 B""$% S-7 N,>. T)) # ? 30 3530
% P,8-()= C7'7- PC 1140
% P)>.8 P)>) 0003
% P,8-()= C7'7- PC W)8) 0100
2 T$"'"
% P778@) B.)>) 0!00
% T) B)- 0350
% K7)() T) B)- 0035
% M)=,8 0035
E. PEKERJAAN KUSEN, PINTU, PENGGANTUNGAN
1 1 3 P"&"$' )&$ #$() /"$ F$/%" "?) F"(# . BF$'!
1 B""$
% B)(, 11000
% P) K) S7)() U8) 12500
% L7' K) 10000
2 T$"'"
% P778@) 60000
% T) K) 200000% K7)() T) K) 20000
% M)=,8 03000
2 1 P"&"$' )&$ #$() /"$ F$/%" A%)#$#)
1 B""$
% P8,F.( A('..' 11000
% S8 ".78 20000
% S7)()- 00600
2 T$"'"% P778@) 00430
% T) B7>. 00430
% K7)() T) B7>. 00430
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 21/237
N. U!"#"$
% M)=,8 00210
3 1 P"&"$' P#$() B&#
1 B""$% P.- B7>. 10000
% S8 20000
% S7)()- 00600
2 T$"'"
% P778@) 00430
% T) B7>. 00430
% K7)() T) B7>. 00430
% M)=,8 00210
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 22/237
N. U!"#"$
4 1 P"&"$' J$/%" B&#
1 B""$
% J7=7() B7>. 10000
% S8 20000
% S7)()- 00600
2 T$"'"
% P778@) 00430
% T) B7>. 00430
% K7)() T) B7>. 00430
% M)=,8 00210
5 1 3 P$')$# P$/"&# U%#$ 10<10
1 B""$
% B)(, U(. 10?10 4' 11000
% P) K) S7)() U8) 12500
% L7' K) 10000
2 T$"'"
% P778@) 60000
% T) K) 200000
% K7)() T) K) 20000
% M)=,8 03000
6 1 3 P$')$# P$/"&# U%#$ 9<251 B""$
% B)(, U(. $?25 4' 11000
% P) K) S7)() U8) 12500
% L7' K) 10000
2 T$"'"
% P778@) 60000
% T) K) 200000
% K7)() T) K) 20000
% M)=,8 03000
7 1 2 P"&"$' +")$ P#$() P"$#% K"?) J"(# ("% 4 . BF$'! :
1 B""$
% P)) J)-. 3304 <' 7 B,@,7,8, 00440
% P) K) S7)() U8) 01000
% L7' K) 03000
2 T$"'"
% P778@) 10000
% T) K) 25000
% K7)() T) K) 02500
% M)=,8 00500
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 23/237
N. U!"#"$
8 1 2 P"&"$' +")$ J$/%" K"?) J"(# ("% 4 /$'"$ K"" G!"D#! 5
1 B""$
% P)) 330 <' 00350
% P) K) S7)() U8) 01000
% K)<) G8).8 5 '' 10000
2 T$"'"
% P778@) 0#000
% T) K) 20000
% K7)() T) K) 02000
% M)=,8 00400
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 24/237
N. U!"#"$
9 1 2 P"&"$' K"" "(# J$/%" G!"D#! ("% 5
1 B""$
% K)<) G8).8 -7/)( 5 '' 11000
2 T$"'"% P778@) 01500
% T) K)<) 01500
% K7)() T) K)<) 00150
% M)=,8 0000!5
10 1 &( P"&"$' E$'&% P#$() 5 . +&$
1 B""$
% E>7( .- 5 10000
2 T$"'"
% P778@) 00150
% T) K) 01500
% K7)() T) K) 00150
% M)=,8 0000!5
11 1 &( P"&"$' E$'&% J$/%" 3 . +&$
1 B""$
% E>7( @7=7() 3 10000
2 T$"'"
% P778@) 00100
% T) K) 01000
% K7)() T) K) 00100
% M)=,8 00010
12 1 &( P"&"$' E$'&% J$/%" 4 . +&$
1 B""$% E>7( @7=7() 4 10000
2 T$"'"
% P778@) 00100
% T) K) 01000
% K7)() T) K) 00100
% M)=,8 00010
13 1 &( P"&"$' S%( P#$() . Y"% (? I
1 B""$
% K<. S7(,- ? T))' 7 )(7 -7 I 10000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 25/237
N. U!"#"$
2 T$"'"
% P778@) B.)>) 00100
% T) K) 05000
% K7)() T) K) 00100
% M)=,8 00050
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 26/237
N. U!"#"$
14 1 &( P"&"$' S%( P#$() K))("!)$' . +&$
1 B""$
% K<. K-)8 D7>, 10000
2 T$"'"% P778@) B.)>) 00100
% T) K) 05000
% K7)() T) K) 00100
% M)=,8 00050
15 1 &( P"&"$' S%( P#$() K< . C?%#$/! #$"
1 B""$
% K<. C(.=78 WINMA 10000
2 T$"'"
% P778@) B.)>) 00100
% T) K) 05000
% K7)() T) K) 00100
% M)=,8 00050
16 1 &( P"&"$' G!$/% T"$" K))("!)$' "("&"" . +&$
1 B""$
% G87=7( T))' K-)8 )-)> /))* 10000
2 T$"'"
% P778@) B.)>) 00500
% T) K) 01000
% K7)() T) K) 00100
% M)=,8 00050
17 1 &( P"&"$' G!$/% T"$" K))("!)$' . +&$
1 B""$% G87=7( T))' K-)8 10000
2 T$"'"
% P778@) B.)>) 00500
% T) K) 01000
% K7)() T) K) 00100
% M)=,8 00050
18 1 &( P"&"$' G!$/% J$/%"
1 B""$
% G87=7( T))' K-)8 10000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 27/237
N. U!"#"$
2 T$"'"
% P778@) B.)>) 00500
% T) K) 01000
% K7)() T) K) 00100
% M)=,8 00050
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 28/237
N. U!"#"$
19 1 &( P"&"$' H" A$'#$ J$/%" . +&$
1 B""$
% H) A. 7 D7>, 10000
2 T$"'"% P778@) B.)>) 00150
% T) K) 01500
% K7)() T) K) 00150
% M)=,8 000!5
20 1 &( P"&"$' S!#$' K$# F$/%" . +&$
1 B""$
% S8. K.F7 J7=7() 7 D7>, 10000
2 T$"'"
% P778@) B.)>) 00150
% T) K) 01500
% K7)() T) K) 00150
% M)=,8 000!5
21 1 &( P"&"$' P'"$'"$ < H"$/% P#$() K))("!)$'
1 B""$
% P7)) .-?D,,8 *,(=78 10000
2 T$"'"
% P778@) B.)>) 00500
% T) K) 05000
% K7)() T) K) 00500
% M)=,8 00025
22 1 &( K)$# K""! "$/#
1 B""$% K<. K)')8 ')=. 10000
2 T$"'"
% P778@) B.)>) 01000
% T) K) 05000
% K7)() T) K) 01000
% M)=,8 00050
23 1 &( P"&"$' K"#( A$'#$
1 B""$
% K).- A. 10000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 29/237
N. U!"#"$
2 T$"'"
% P778@) B.)>) 00150
% T) K) 01500
% K7)() T) K) 00150
% M)=,8 0000#
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 30/237
N. U!"#"$
> PEKERJAAN ATAP +AN PLA>ON+
1 1 2 P"&"$' R"$'" A(" B"F" R#$'"$ G"%D"%) F"!" 80
1. B""$
% M,/.(.>)>. 10000
% M). T8>> C !5 % #0 2#000% R,,F B,--,' ? R7 R 32 % 060 51000
% S7(F D8.((. T8>> S<87 12 14 22 250000
% S7(F D8.((. T8>> S<87 10 16 20 350000
% D)/,(- =.) 10 )@) 6 <' 10000
2. T$"'"
% T) 024!0
% T) /7>. 8,F.( 01!60
% K7)() -) 011!0
% A()- B)- '7>. /,8 (.>-8. ? G7>7- 10000
2 1 P"&"$' R"#%#$' T"$''"
1. B""$
% P()- D=) T.) R).((. 05000
% D.)B,(- =.)12 '' 20000
% P.) T.) S-).(7>>-7(( =.) 15 02500
% R).((. P.) B))* S-).(7>>-7(( =.) 1 01500
% R).((. P.) T7)* S-).(7>>-7(( =.) 3?4 01500
% R).((. P.) A-)> S-).(7>>-7(( =.) 1 01500
% R).((. P.) V78-.)( S-).(7>>-7(( =.) 3?4 12000
2. T$"'"
% T) 024!0
% T) /7>. 8,F.( 01!60
% K7)() -) 011!0
% A()- B)- '7>. /,8 (.>-8. ? G7>7- 10000
3 1 P"&"$' B&# +)!#
1. B""$
% K) =,(7 # % 10 <' )@) 4 ' ? .) 05000
% S7'7 PC 50 02500% K))- /78=8. 01500
% P)>.8 )) - /7-, 01500
% B)- 7<)* 2 % 3 <' 01500
% P) /78/)). 8) 2 % 5 12000
2. T$"'"
% T) 024!0
% T) /7>. 8,F.( 01!60
% K7)() -) 011!0
% A()- B)- '7>. /,8 (.>-8. ? G7>7- 10000
4 1 1 L#&%"$ < /%"$ (# "?) %"! 30
1. B""$
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 31/237
N. U!"#"$
% W,,=() 30 400 <' 03300
% P) 00500
2. T$"'"
% P778@) 01000
% T) K) 02000
% K7)() T) K) 00200
% M)=,8 00050
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 32/237
N. U!"#"$
5 1 2 G$($' B#()$ . O$ C!$#$'
1. B""$
% G7-7 B.-'7 7 O7 10000
% P(,,= $ '' 11000
% W*7)-*78(,< )-788,,F. =78()'7- 8,=<- 10500
% S78 >7)() 8) 02000
2. T$"'"
% P778@) 03500
% T) K) 04!50
% K7)() T) K) 004#0
% M)=,8 00022
6 1 1 G$($' ))$' B#()$ . O$ C!$#$'
1. B""$
% G7-7 W B.-'7 7 O7 10000
% V7-S87 V7-.()-., P8,=<> 10000
% P) 25 % 4 00500
2. T$"'"
% P778@) 01000
% T) K) 00500
% K7)() T) K) 00050
% M)=,8 00060
7 1 2 P"&"$' P%"$/ G?&) B"!/ 9
1. B""$
G>' B,)8= $ '' 04500
% S78 >7)() 8) 250000
% K))- 7)- 01500
% R)) M7-)(F88. 36000
2. T$"'"
% P778@) 02000
% T) K) 04000
% K7)() T) K) 00400
% M)=,8 00013
8 1 2 P"&"$' L#& G?&)
1. B""$
% L.> G>' 10500
2. T$"'"
% P778@) 00210
% T) K) 00231
% K7)() T) K) 00020
% M)=,8 00010
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 33/237
N. U!"#"$
9 1 2 P"&"$' P%"$/ C"%&? B"!/ 6
1. B""$
% C)(>. /,)8= 6 '' 04500
% S78 >7)() 8) 250000
% K))- >7 ,(,> 01500
% M7-)(F88. 36000
2. T$"'"
% P778@) 02000
% T) K) 04000
% K7)() T) K) 00400
% M)=,8 00013
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 34/237
N. U!"#"$
G. PEKERJAAN BETON
1. 1 L"$("# K!F" B($ )() @ 14,5 P" K 175 : , S%) 12 2 : ,
1. B""$
% P,8-()= C7'7- PC 3260000
% P)>.8 C,8 0542$% B)- 7<)* '7>. 2?3 0!622
% A.8 B78>.* 2150000
2. T$"'"
% P778@) B.)>) 16500
% T) B)- 02!50
% K7)() T) B)- 002#0
% M)=,8 00#30
2. 1 B($ )() @19,3 " K225: &%) 12 2: , < @ 0,58
1. B""$
% P,8-()= C7'7- PC 3!1000
% P)>.8 C,8 04$$
% B)- 7<)* '7>. 2?3 0!!6
% A.8 B78>.* 215000
2. T$"'"
% P778@) B.)>) 1650
% T) B)- 02!5
% K7)() T) B)- 002#% M)=,8 00#3
3. 1 B($ )() @26,4 " K300: &%) 12 2: , < @ 0,52
1. B""$
% P,8-()= C7'7- PC 413000
% P)>.8 C,8 04#6
% B)- 7<)* '7>. 2?3 0!56
% A.8 B78>.* 215000
2. T$"'"
% P778@) B.)>) 1650
% T) B)- 02!5
% K7)() T) B)- 002#
% M)=,8 00#3
4. 1 K' P&#"$ /$'"$ &# %&
1. B""$
% B7>. B7-, P,(,> 1050
% K))- B7-,?B7=8)- RRT 0015
2. T$"'"
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 35/237
N. U!"#"$
% P778@) B.)>) 000!
% T) B7>.?B)@) 000!
% K7)() T) B7>. 0001
% M)=,8 0000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 36/237
N. U!"#"$
5. 1 K' P"&"$' #&(#$' )$() $/"&#
1. B""$
% P)) K) 7()> III 0040
% P) K) S7)() U8) 0300
% M.) /7.>-. 0100
2. T$"'"
% P778@) B.)>) 0520
% T) K) 0260
% K7)() T) K) 0026
% M)=,8 0026
6. 1 2 P"&"$' #&(#$' )$() &%
1. B""$
% P)) K) 7()> III 0045
% P) K) S7)() U8) 0300
% M.) /7.>-. 0100
2. T$"'"
% P778@) B.)>) 0520
% T) K) 0260
% K7)() T) K) 0026
% M)=,8 0026
7. 1 2 P"&"$' #&(#$' )$() %
1. B""$
% P)) K) 7()> III 0040
% P) K) S7)() U8) 0400
% M.) /7.>-. 0200
% B)(, K) K7()> III 0015
% M(-.(7 $ '' 0350
% D,(7 K) ; # <' 2000
2. T$"'"% P778@) B.)>) 0660
% T) K) 0330
% K7)() T) K) 0033
% M)=,8 0033
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 37/237
N. U!"#"$
8. 1 2 P"&"$' #&(#$' )$() "%
1. B""$
% P)) K) 7()> III 0040
% P) K) S7)() U8) 0400
% M.) /7.>-. 0200
% B)(, K) K7()> III 001#% M(-.(7 $ '' 0350
% D,(7 K) ; # <' 2000
2. T$"'"
% P778@) B.)>) 0660
% T) K) 0330
% K7)() T) K) 0033
% M)=,8 0033
9. 1 2 P"&"$' #&(#$' )$() %"( %"$("#
1. B""$
% P)) K) 7()> III 0040
% P) K) S7)() U8) 0400
% M.) /7.>-. 0200
% B)(, K) K7()> III 0015
% M(-.(7 $ '' 0350
% D,(7 K) ; # <' 6000
2. T$"'"% P778@) B.)>) 0660
% T) K) 0330
% K7)() T) K) 0033
% M)=,8 0033
10 1 P$/"&# ($ !()%"$' 150 ' &# = #&(#$':
1. T$"'"
% P778@) B.)>) 5300
% T) B)- 02!5
% T) K) 1300% T) B7>.?B)@) 1050
% K7)() T) B)- 0262
% M)=,8 0265
2. B""$
% B)(, K) K7()> III 0200
% P) K) S7)() U8) 1500
% M.) /7.>-. 0400
% B7>. B7-, P,(,> 15!500
% K))- B7-,?B7=8)- RRT 2250
% P,8-()= C7'7- PC 336000
% P)>.8 C,8 0540
% B)- 7<)* '7>. 2?3 0#10
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 38/237
N. U!"#"$
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 39/237
N. U!"#"$
11 1 S% ($ !()%"$' 200 ' &# = #&(#$':
1. T$"'"
% P778@) B.)>) 5650
% T) B)- 02!5
% T) K) 1560
% T) B7>.?B)@) 1400% K7)() T) B)- 0323
% M)=,8 02#3
2. B""$
% P)) K) 7()> III 02!0
% P) K) S7)() U8) 2000
% M.) /7.>-. 0600
% B7>. B7-, P,(,> 210000
% K))- B7-,?B7=8)- RRT 3000
% P,8-()= C7'7- PC 336000
% P)>.8 C,8 0540
% B)- 7<)* '7>. 2?3 0#10
12 1 P%"( ($ !()%"$' 150 ' &# = #&(#$':
1. T$"'"
% P778@) B.)>) 5300
% T) B)- 02!5
% T) K) 1300
% T) B7>.?B)@) 1050
% K7)() T) B)- 0265
% M)=,8 0265
2. B""$
% P)) K) 7()> III 0320
% P) K) S7)() U8) 3200
% M.) /7.>-. 1600
% B7>. B7-, P,(,> 15!500
% K))- B7-,?B7=8)- RRT 2250
% P,8-()= C7'7- PC 336000
% P)>.8 C,8 0540
% B)- 7<)* '7>. 2?3 0#10
13 1 K% ($ !()%"$' 150 ' &# = #&(#$':
1 TENAGA
% P778@) B.)>) 5300
% T) B)- 02!5
% T) K) 1300
% T) B7>.?B)@) 1050
% K7)() T) B)- 0265
% M)=,8 0265
2 BAHAN
% P)) K) 7()> III 0320
% P) K) S7)() U8) 3200
% M.) /7.>-. 1600
% B7>. B7-, P,(,> 15!500
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 40/237
N. U!"#"$
% K))- B7-,?B7=8)- RRT 2250
% P,8-()= C7'7- PC 336000
% P)>.8 C,8 0540
% B)- 7<)* '7>. 2?3 0#10
% B)(, K) K7()> III 0120
% M(-.(7 $ '' 2#00% D,(7 K) ; # <' 32000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 41/237
N. U!"#"$
14 1 K% ($ !()%"$' 300 ' &# = #&(#$':
1 TENAGA
% P778@) B.)>) !050
% T) B)- 02!5
% T) K) 1650
% T) B7>.?B)@) 2100% K7)() T) B)- 0403
% M)=,8 0353
2 BAHAN
% P)) K) 7()> III 0400
% P) K) S7)() U8) 4000
% M.) /7.>-. 2000
% B7>. B7-, P,(,> 315000
% K))- B7-,?B7=8)- RRT 4500
% P,8-()= C7'7- PC 336000
% P)>.8 C,8 0540
% B)- 7<)* '7>. 2?3 0#10
% B)(, K) K7()> III 0150
% M(-.(7 $ '' 3500
% D,(7 K) ; # <' 20000
15 1 B"% ($ !()%"$' 200 ' &# = #&(#$':
1 TENAGA
% P778@) B.)>) 6350
% T) B)- 02!5
% T) K) 1650% T) B7>.?B)@) 1400
% K7)() T) B)- 0333
% M)=,8 031#
2 BAHAN
% P)) K) 7()> III 0320
% P) K) S7)() U8) 3200
% M.) /7.>-. 1600
% B7>. B7-, P,(,> 210000
% K))- B7-,?B7=8)- RRT 3000
% P,8-()= C7'7- PC 336000
% P)>.8 C,8 0540% B)- 7<)* '7>. 2?3 0#10
% B)(, K) K7()> III 0140
% M(-.(7 $ '' 2#00
% D,(7 K) ; # <' 16000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 42/237
N. U!"#"$
16 1 +#$/#$' ($ !()%"$' 200 ' &# = #&(#$':
1 TENAGA
% P778@) B.)>) 5650
% T) B)- 02!5
% T) K) 1560
% T) B7>.?B)@) 1400% K7)() T) B)- 0323
% M)=,8 02#3
2 BAHAN
% P)) K) 7()> III 0250
% P) K) S7)() U8) 3000
% M.) /7.>-. 1200
% B7>. B7-, P,(,> 210000
% K))- B7-,?B7=8)- RRT 3000
% P,8-()= C7'7- PC 336000
% P)>.8 C,8 0540
% B)- 7<)* '7>. 2?3 0#10
% B)(, K) K7()> III 0105
% M(-.(7 $ '' 2500
% D,(7 K) ; # <' 14000
17 1- R#$' "% ($ !()%"$' 10 15:
1 TENAGA
% P778@) B.)>) 02$!
% T) B)- 0033
% T) K) 0033% T) B7>.?B)@) 0033
% K7)() T) B)- 0010
% M)=,8 0015
2 BAHAN
% P)) K) 7()> III 0003
% P) K) S7)() U8) 0020
% B7>. B7-, P,(,> 3600
% K))- B7-,?B7=8)- RRT 0050
% P,8-()= C7'7- PC 5500
% P)>.8 C,8 000$
% B)- 7<)* '7>. 2?3 0015
18 1- K% P!"(#& ($ !()%"$' 1515
1 TENAGA
% P778@) B.)>) 02$!
% T) B)- 0033
% T) K) 0033
% T) B7>.?B)@) 0033
% K7)() T) B)- 0010
% M)=,8 0015
2 BAHAN
% P)) K) 7()> III 0005
% P) K) S7)() U8) 0040
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 43/237
N. U!"#"$
% B7>. B7-, P,(,> 5500
% K))- B7-,?B7=8)- RRT 0100
% P,8-()= C7'7- PC !400
% P)>.8 C,8 0012
% B)- 7<)* '7>. 2?3 0045
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 44/237
N. U!"#"$
H. PEKERJAAN PENGECATAN
1 1 2 C"( E(!#! E)%&# A!?%# . +)%) "(! &#%/ "
1 B""$
% P7().> =)>)8 A()(. K.((78 7 =( 01000
% K78-)> G,>, , 150 01000% C)- D)>)8 T7'/, 7 D( *7-*78>*.7(= ') 01000
% C)- T7'/, 7 D( *7)-*78 >*7.(= ') 02600
2 T$"'"
% P778@) B.)>) 00200
% T) C)- 00630
% K7)() T) C)- 00063
% M)=,8 00025
2 1 2 C"( +#$/#$' I$(!#! A$(# "(!# . +)%) P"! G% A!?%# )%&#$
1 B""$
% P()'.8 T7'/, 01000
% C)- D)>)8 I-78.,8 A-. /)-78. 7 D( P7)8 G(, A<8(.< 01000
% C)- I-78.,8 A-. /)-78. 7 D( P7)8 G(, A<8(.< 7'(>. 02600
2 T$"'"
% P778@) B.)>) 00200
% T) C)- 00630
% K7)() T) C)- 00063
% M)=,8 00025
3 1 2 C"( P%"$/ A$(# "(!# )%&# "!?%# . +)%) P"! G%
B""$
1 % P()'.8 T7'/, 01000
% C)- D)>)8 P()F,= A-. /)-78. 7'(>. )<8(.< 7 D( P7) 02600
% C)- P()F,= A-. /)-78. 7'(>. )<8(.< 7 D( P7)8 G(, 01000
% K78-)> G,>, 01000
2 T$"'"
% P778@) 00200
% T) C)- 00630
% K7)() T) C)- 00060
% M)=,8 00025
4 1 2 P$'"("$ L#&%"$ "(! "&
1 B""$
% C)- K) W)-78/)>7 7 M,.(7 04000
% K)> 4 01000
2 T$"'"
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 45/237
N. U!"#"$
% P778@) 01500
% T) C)- 01!00
% K7)() T) C)- 00063
% M)=,8 00025
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 46/237
N. U!"#"$
5 1 2 >#$#&#$' S"$/#$' S"%!
1 B""$
% W,,= P77-8)?W,,= ".((78 01500
% S)=. S7)(78 02600
% K78-)> ,>, 10000
2 T$"'"
% P778@) 0!000
% T) <)- 00$00
% K7)() -) 00600
% M)=,8 00250
6 1 2 P"&"$' "(!!#$' C"(#$' C$()& . "&(!')"!/
1 B""$
% W)-788,,F. C,)-. C7'7-,> M)>-78)8= 0##50
% K)> 4 01000
% A()- B)- 5 + 50000
2 T$"'"
% P778@) 00#00
% T) <)- 01000
% K7)() -) 00063
% M)=,8 00025
I. PEKERJAAN SANITASI
I$&("%"&# A#! B!&# P#" H+PE PE 100 < PN 16 . "&#$
T!"&) #((#$' /"$ "&&!#& ;
1 11 P#" H+PE 20 "(") 1<2
B""$
% ; 20 '' )-) 1?2 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
2 11 P#" PC 20 "(") 1<2
B""$
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 47/237
N. U!"#"$
% ; 20 '' )-) 1?2 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 48/237
N. U!"#"$
3 11 P#" H+PE 25 "(") 3<4
B""$
% ; 25 '' )-) 3?4 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
4 11 P#" PC 25 "(") 3<4
B""$
% ; 25 '' )-) 3?4 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
5 11 P#" H+PE 40 "(") 1 1<4
B""$% ; 40 '' )-) 1 1?4 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 49/237
N. U!"#"$
6 11 P#" PC 45 "(") 1 1<2
B""$
% ; 45 '' )-) 1 1?2 11000% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 50/237
N. U!"#"$
I$&("%"&# A#! K(! < B)"$'"$ P#" H+PE PE 100 < PN 10
. "&#$, T!"&) #((#$' /"$ "&&!#& ;
7 11 P#" H+PE 63 "(") 2
B""$
% ; 63 '' )-) 2 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
8 11 P#" H+PE 90 "(") 3
B""$
% ; $0 '' )-) 3 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
9 11 P#" PC 90 "(") 3
B""$
% ; $0 '' )-) 3 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 51/237
N. U!"#"$
10 11 P#" H+PE 110 "(") 4
B""$
% ; 110 '' )-) 4 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 52/237
N. U!"#"$
11 11 P#" PC 110 "(") 4
B""$
% ; 110 '' )-) 4 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
12 11 P#" H+PE 200 "(") 8
B""$
% ; 200 '' )-) # 11000
% P78(7)) 03500
T$"'"
% P778@) B.)>) 00#10
% T) .) 01350
% K7)() T) .) 00135
% M)=,8 00041
13 1 1 P"&. "&("% '"$()$' %$'" /'. K!"$ "&("% "$"& /#$'#$ . TOTO
B""$% W)>-)F7( 7 TOTO 10000
% P78(7)) 12 + =)8. *)8) )>-)F7( 120000
% K8) W)>-)F7( ))> =.. 7 TOTO 10000
% S7'7 ? PC 60000
% P)>.8 )>) 00100
T$"'"
% P778@) 12000
% T) .) 14500
% K7)() T) .) 01500
% M)=,8 01000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 53/237
N. U!"#"$
14 1 2 P"&"$' K"" C!#$ /# "("& "&("% 5 . L"%
B""$
% K)<) C78'. =. )-)> )>-)F7( 5 '' 7 L,)( 10000
T$"'"
% P778@) 01500
% T) K)<) 01500
% K7)() T) K)<) 00150
% M)=,8 0000!5
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 54/237
N. U!"#"$
15 1 P"&"$' K!"$ 1<2 . TOTO T2613 "(") &("!"
B""$
% K8) A.8 7 T,-, 10000
% S7)( T)7 ? TBA 00250
T$"'"
% P778@) B.)>) 00100
% T) B)- 01000
16 1 P"&. K!"$ 1<2 )< "$"& /#$'#$ /$'"$ H"$/ S! . TOTO TM 474
B""$
% K8) ).8 ))> =.. 7 T,-, 10000
% S7)( T)7 ? TBA 00250
T$"'"
% P778@) B.)>) 00100
% T) B)- 01000
17 1 P"&"$' C%&( +)/) TOTO C 420JS420JP "(") &("!"
B""$
% C(,>7- D= 7 TOTO CW 420J%SW420JP )-) >7-)8) 10000
% P,8-()= C7'7- PC 60000
% P)>.8 P)>) 00100
T$"'"% P778@) B.)>) 10000
% T) B)- 15000
% K7)() T) B)- 15000
% M)=,8 01600
18 1 P"&"$' C%&( J$'
B""$
% C(,>7- J,, 10000
% P,8-()= C7'7- PC 60000% P)>.8 P)>) 00100
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 55/237
N. U!"#"$
T$"'"
% P778@) B.)>) 10000
% T) B)- 15000
% K7)() T) B)- 15000
% M)=,8 01600
19 1 P"&"$' >%! +!"#$ . TOTO TM1 B1 "(") &("!"
B""$
% AF,8 S-).(7>> 10000
T$"'"
% P778@) B.)>) 00100
% T) B)- 01000
% K7)() T) B)- 00100
% M)=,8 00050
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 56/237
N. U!"#"$
20 1 P"&"$' S" H%/! )$() "&("% . L"%
B""$
% S,) H,(=78 - W)>-)F7( 7 L,)( 10000
T$"'"% P778@) B.)>) 00100
% M)=,8 01000
21 1 P"&"$' S" H%/! TOTO TM 2 B1B "(") &("!"
B""$
% S,) H,(=78 7 TOTO T 2 BV1B )-) >7-)8) 10000
T$"'"% P778@) B.)>) 00100
% M)=,8 01000
22 1 &( P"&"$' S! S!"? . TOTO TM 4035SBPI "(") &("!"
B""$
% S*,78 S8) TOTO T 4035SBPIV 10000
T$"'"
% P778@) 01000
% M)=,8 01500
23 1 &( P"&"$' P'"$'"$ S("#$%&& S(% "/" C%&( +)/) %"%
B""$
% P7)) S-).(7>> S-77( )=) C(,>7- D= 7 (,)( 10000
T$"'"
% P778@) 01000% M)=,8 02000
24 1 &( P"&"$' S#$ S("#$%&& S(% * K!"$ "#! 1<2 %! "$'&" /# "$(!?
B""$
% S. S-).(7>> S-77( 10000
% K8) ).8 1?2 (7*78 )>) 10000
T$"'"
% P778@) 01000% M)=,8 02000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 57/237
N. U!"#"$
25 1 &( P"&"$' S( K!"$
B""$
% S7)( T)7 00250
% K8) ).8 1?2 (7*78 )>) 10000
T$"'"
% P778@) 01000
% M)=,8 02000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 58/237
N. U!"#"$
26 1 P"&"$' G"( "%D < S( K!"$ H+PE 40 <1 1<4 "&#$
B""$
% S-, K8) HDPE 40 '' )-) 1 1?4 7 M)>., 10000
T$"'"% P778@) 01000
% M)=,8 02000
27 1 P"&"$' G"( "%D < S( K!"$ H+PE 25 <3<4 "&#$
B""$
% S-, K8) HDPE 25 '' )-) 3?4 7 M)>., 10000
T$"'"% P778@) 01000
% M)=,8 02000
28 1 )$#( P"&"$' B" K$(!% S"%)!"$ +!"#$"&
B""$
% B)-) M78)* 1125000
% P,8-()= C7'7- PC !!0000
% P)>.8 P)>) 01300
% S-7>()*?/)- 7<)* -)) 2?3 00200
% B7>. B7-, P,(,> 26000
% P)>.8 C,8 00$00
T$"'"
% P778@) B.)>) 14200
% T) B)- 04!30
% K7)() T) B)- 004!0
% M)=,8 00!10
29 1 )$#( S"%)!"$ T!)" 1<2 B)#& B($ +#"(! 30B""$
% P)> B)- B)-) 1:5 04000
% P(7>-78) 1:5 02400
% P)>.8 U8 00100
% G)(.) T))* 00400
% B.> B7-, 30<' 10000
T$"'"
% P778@) B.)>) 14200
% T) B)- 04!30
% K7)() T) B)- 004!0
% M)=,8 00!10
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 59/237
N. U!"#"$
30 1 )$#( P"&"$' P" "#! !&# " 40 % "/ 30
B""$
% P,') ).8 /78>.* ) 40 (' *7)= 30 ' 10000
% )()- /)- 7')>)) 50000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 60/237
N. U!"#"$
31 1 P"&"$' E% P#" H+PEPE100 110 < 4 /# "" %&(
B""$
% E(/, P.) HDPE%PE100 110 '' ? ; 4 10000
T$"'"
% P778@) 01000
% M)=,8 02000
32 1 )$#( T"$/$ A#! &(#$%&& &(% 1100 %( GS 2200
B""$
% T)=, A.8 >-7.(7>> >-77( 1100 (- 7 GS 2200 10000
T$"'"% P778@) B.)>) 30000
% T) B)- 45000
% K7)() T) B)- 0$000
% M)=,8 0$000
33 1 )$#( P"&"$' "(! H"(! L#&(!# ""&#("& 120 L( . +""%/!
B""$
% W)-78 H7)-78 L.>-8. ))>.-)> 120 L- 7 D))(=78, 10000
% )()- /)- 7')>)) 30000
34 1 - &"%)!"$ U )#& ($ /@60
B""$
% B.> B7-, U ; 060 ' 11000
% B)-) M78)* 123!500
% P,8-()= C7'7- PC 51500
% P)>.8 P)>) 00305
% P)>.8 U8 00345
T$"'"% P778@) B.)>) 03#00
% T) B)- 01$00
% K7)() T) B)- 001$0
% M)=,8 001$0
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 61/237
N. U!"#"$
J PEKERJAAN INSTALASI LISTRIK
1 1 (#(# P"&"$' I$&("%"&# S( K$(" /' "% NY 3 2,5 /' &"!#$'
B""$
% K)/7( NM 3 25 '' 100000
% S-, K,-) 10000
% T =,> PVC 10000
% P.) PVC 5?# 06500
% L)> =,,F 30000
T$"'"
% P778@) B.)>) 05000
% T) B)- 05000
% K7)() T) B)- 00500
% M)=,8 00500
2 1 (#(# P"&"$' I$&("%"&# T#(# L") S"%"! T)$''"% "% NY 2 2,5 /' &
B""$
% K)/7( NA 25 '' 60000
% S)()8 B8,<, T)( 10000
% T =,> PVC 10000
% P.) PVC 5?# 06500
% L)> =,,F 20000
T$"'"
% P778@) B.)>) 05000
% T) L.>-8. 05000
% K7)() T) L.>-8. 00500
% M)=,8 00500
3 1 (#(# P"&"$' I$&("%"&# T#(# L") S"%"! G"$/" "% NY 2 2,5 /' &"
B""$
% K)/7( NA 25 '' 100000
% S)()8 B8,<, G)=) 10000
% T =,> PVC 10000
% P.) PVC 5?# 06500
% L)> =,,F 30000
T$"'"
% P778@) B.)>) 05000
% T) L.>-8. 05000
% K7)() T) L.>-8. 00500
% M)=,8 00500
4 1 1 P"&"$'"$ K"% I$/) N>A 470
B""$
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 62/237
N. U!"#"$
% K)/7( I= N"A 4!0 '' 10000
% )()- /)- 7')>)) 50000
T$"'"
% P778@) B.)>) 00500
5 1 )$#( P"$% S+P 8060 ("% 20 %$'"
B""$
% P)7( SDP #060 <' -7/)( 20 <' (7) 10000
% )()- /)- 7')>)) 50000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 63/237
N. U!"#"$
6 1 )$#( P"&"$'"$ &!#$' 1 '!)
B""$
% 778. K)>- L,)( 1 G8, 10000
% K)/7( NA 40 '' 40000
% P.) PVC 5?# 10000
T$"'"
% P778@) B.)>) 06200
% T) L.>-8. 00620
% K7)() T) L.>-8. 00060
% M)=,8 00060
7 1 )$#( P"&"$'"$ &!#$' 2 '!)
T$"'"
% P778@) B.)>) 0$500
% T) L.>-8. 00$50
% K7)() T) L.>-8. 000$5
% M)=,8 000$5
B""$
% 778. K)>- L,)( 2 G8, 10000
% K)/7( NA 40 '' #0000
% P.) PVC 5?# 20000
8 1 )$#( P"&"$'"$ &!#$' 3 '!)
T$"'"
% P778@) B.)>) 12#00
% T) L.>-8. 012#0
% K7)() T) L.>-8. 00125
% M)=,8 00125
B""$
% 778. K)>- L,)( 3 G8, 10000
% K)/7( NA 40 '' 120000
% P.) PVC 5?# 30000
9 1 &( P"&"$' L") G"$()$' K!#&("% B&"!
B""$
% L)' G)- K8.>-)( B7>)8 ',=7( >(7=) 10000
% )()- /)- 7')>)) 50000
T$"'"
% P778@) B.)>) 0!500
% T) L.>-8. 05000
% K7)() T) L.>-8. 02500
% M)=,8 02500
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 64/237
N. U!"#"$
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 65/237
N. U!"#"$
10 1 &( P"&"$' L") G"$()$' K!#&("% S/"$'
B""$
% L)' G)- K8.>-)( B7>)8 ',=7( >(7=) 10000
% )()- /)- 7')>)) 50000
T$"'"
% P778@) B.)>) 0!500
% T) L.>-8. 05000
% K7)() T) L.>-8. 02500
% M)=,8 02500
11 1 &( P"&"$' +$ L#'( 11 "(( >!" 4 )(# P"$"&$#
T$"'"
% L)' PL 11 W)-- 10000
% K)/7( NM 225 '' 100000
% I>,()-,8 40000
% D,(.*- "8)'7 4 -.* 7 P))>,.< 10000
B""$
% P778@) B.)>) 0#000
% T) L.>-8. 0#500
% K7)() T) L.>-8. 00500
% M)=,8 00050
12 1 &( P"&"$' +$ L#'( 18 "(( >!" 5 )(# P"$"&$#
T$"'"
% P778@) B.)>) 0#000
% T) L.>-8. 0#500
% K7)() T) L.>-8. 00500
% M)=,8 00050
B""$
% L)' PL 1# W)-- 10000
% K)/7( NM 225 '' 100000
% I>,()-,8 40000
% D,(.*- "8)'7 5 -.* 7 P))>,.< 10000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 66/237
N. U!"#"$
13 1 (( P"&"$' L") B"!( < P%"$/ 18 "(( P"$"&$#
T$"'"
% P778@) B.)>) 02500
% T) L.>-8. 02500
% K7)() T) L.>-8. 00250
% M)=,8 00250
B""$
% L)' B)87- ? P()F,= 7 P))>,.< 10000
% L)' PL 1# W)-- 10000
% K)/7( NM 225 '' 100000
% I>,()-,8 40000
14 1 (( P"&"$' L") T% +#$/#$' L)"! "(!! 11 "((
T$"'"
% P778@) B.)>) 02500
% T) L.>-8. 02500
% K7)() T) L.>-8. 00250
% M)=,8 00250
B""$
% L)' T7'7( D.=. L)8 )-788,,F 10000
% L)' PL 11 W)-- 10000
% K)/7( NM 225 '' 100000% I>,()-,8 40000
15 1 (( P"&"$' L") T#/)! /# &"#$' B/ /$'"$ +#! 11 "(( < "!
T$"'"
% P778@) B.)>) 02500
% T) L.>-8. 02500
% K7)() T) L.>-8. 00250
% M)=,8 00250
B""$
% L)' T.=8 =. >)'. B7= =7) D.''78 10000
% L)' PL 11 W)-- 10000
% K)/7( NM 225 '' 100000
% I>,()-,8 40000
16 1 (( P"&"$' L") TL T5 "!$" )$#$' < "!
T$"'"
% P778@) B.)>) 02500
% T) L.>-8. 02500
% K7)() T) L.>-8. 00250
% M)=,8 00250
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 67/237
N. U!"#"$
B""$
% P)>) L)' TL T5 )8) . ? )8' 10000
% K)/7( NM 225 '' 100000
% I>,()-,8 40000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 68/237
N. U!"#"$
17 1 (( P"&"$' I$&("%"&# T%$ = &( /"$ PABM
B""$
% P7>))- T7(7, A)(, 10000
% S,<7- P7>))- T7(7, 10000
% K)/7( T7(7, 200000
% P78(7)) 10000
T$"'"
% P778@) B.)>) 01000
% T) L.>-8. 01400
% K7)() T) L.>-8. 00150
% M)=,8 00040
18 1 (( P"&"$' I$&("%"&# A$($ T %$'" = &(B""$
% K)/7( A-77 TV 250000
% S,<7- A-77 TV 10000
% P78(7)) 10000
T$"'"
% P778@) B.)>) 01000
% T) L.>-8. 01400
% K7)() T) L.>-8. 00150
% M)=,8 00040
19 1 (( G!)$/#$' P"$%
B""$
% K)/7( BC !0 '' 120000
% G8,=. R,= 10000
% B) K,-8,( ; 40 <' /> /)8 <,78 10000
T$"'"
% P778@) B.)>) 10000% T) L.>-8. 02500
% K7)() T) L.>-8. 00250
% M)=,8 00250
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 69/237
N. U!"#"$
20 1 )$#( P"&"$' E")&( >"$ 30 /# P%"$/ . K+K )#%( )
B""$
% E*)>- ") ; 30<' 7 KDK /.(- 10000
% I>,()-,8 40000
T$"'"
% P778@) B.)>) 02500
% T) L.>-8. 02500
% K7)() T) L.>-8. 00250
% M)=,8 00250
21 1 )$#( P"&"$' AC 2 &%#( :
B""$
% AC 2 ',=7( >(.- 10000% )()- /)- 7')>)) 50000
22 1 )$#( P"&"$' AC 1 &%#( :
B""$
% AC 1 ',=7( >(.- 10000
% )()- /)- 7')>)) 50000
23 1 (( P"&"$'"$ $"$'"% (#!
T$"'"
% P778@) B.)>) 20000% T) L.>-8. 05000
% K7)() T) L.>-8. 00500
% M)=,8 00500
B""$
% P.) A8=7 60000
% P.) PVC -.7 AW ; 1?2 400000
% S*,< G)().> ; 1?2 10000
% P.) G)().> ; 1 -7/)( 2 '' 10000
% S(.-> D.) 1 10000
% T.')* 05000
% K))- BC !0 '' 400000
24 1 (( P"&"$'"$ L") !)!? 125 "((
T$"'"
% P778@) B.)>) 02500
% T) L.>-8. 02500
% K7)() T) L.>-8. 00250
% M)=,8 00250
B""$
% L)' TL M78<8 125 )-- 10000
% K)/7( NM 225 '' 100000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 70/237
N. U!"#"$
% I>,()-,8 40000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 71/237
HARGA SATUAN
AN PEMBANGUNAN KANTOR KAPOLSEK
BUPATEN KEDIRI
UN : 2014
A$"%#&" H"!'" S"()"$
/- R 1620000 R 2025000
R 2!2100 R 6#0250
I/8 R !!!6000 R $331200
' R 14016000 R !00#0
' R 3!#00000 R 340200
' R 150600000 R 10#43200
R 3264000 R 1$5#40
R 33##000 R 1524600
J)%" I @ R. 250,103.70
O8?*8 R 6600000 R 2640000
O8?*8 R #5#0000 R 1!16000
O8?*8 R 10200000 R 204000
O8?*8 R 10$20000 R 21#400
J)%" II @ R. 47,784.00
J)%" I = II @ R. 297,887.70
' R 150600000 R 1#0!200
R 3264000 R 652#0
' R 150600000 R 1054200
J)%" I @ R. 29,266.80
O8?*8 R 6600000 R 660000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 54600
J)%" II @ R. 16,746.00
J)%" I = II @ R. 46,012.80
' R 1#4200000 R 33156000
R 3264000 R $!$200
R 2!2100 R $523500
' R 14016000 R 2102400
' R 14016000 R 1401600
' R 3!#00000 R 56!0000
/* R 132000 R 3$60000
I/8 R #5$2000 R 42$6000
' R 1#!20000 R 1404000
' R 132#4000 R 1$$2600
' R 1654#000 R 24#22000
/* R 130#0000 R 26160000
/* R !2!0000 R 14540000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 72/237
A$"%#&" H"!'" S"()"$
J)%" I @ R. 1,300,073.00
O8?*8 R 6600000 R 13200000
O8?*8 R #5#0000 R #5#0000
O8?*8 R #5#0000 R #5#0000
O8?*8 R 10200000 R 3060000O8?*8 R 10$20000 R 546000
J)%" II @ R. 339,660.00
J)%" I = II @ R. 1,639,733.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 73/237
A$"%#&" H"!'" S"()"$
' R 1#4200000 R 3#6#2000
R 3264000 R $!$200
R 2!2100 R 2#5!050
' R 14016000 R 4204#0' R 3!#00000 R 1#$0000
I/8 R #5$2000 R 42$6000
' R 1654#000 R 1$030200
/* R 130#0000 R 26160000
/* R !2!0000 R 14540000
J)%" I @ R. 1,088,549.30
O8?*8 R 6600000 R 13200000
O8?*8 R #5#0000 R #5#0000
O8?*8 R #5#0000 R #5#0000
O8?*8 R 10200000 R 3060000
O8?*8 R 10$20000 R 546000
J)%" II @ R. 339,660.00
J)%" I = II @ R. 1,428,209.30
O8?*8 R 6600000 R 660000
O8?*8 R % R %
O8?*8 R % R %
O8?*8 R 10$20000 R 546000
J)%" I @ R. 12,060.00
O8?*8 R 6600000 R 4$50000
O8?*8 R #5#0000 R %
O8?*8 R 10200000 R %
O8?*8 R 10$20000 R 2!3000
J)%" I @ R. 52,230.00
O8?*8 R 6600000 R 5$40000O8?*8 R #5#0000 R %
O8?*8 R 10200000 R %
O8?*8 R 10$20000 R 4$1400
J)%" I @ R. 64,314.00
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R %
O8?*8 R 10200000 R %
O8?*8 R 10$20000 R 163#00
J)%" I @ R. 21,438.00
O8?*8 R 6600000 R 3300000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 74/237
A$"%#&" H"!'" S"()"$
O8?*8 R #5#0000 R %
O8?*8 R 10200000 R %
O8?*8 R 10$20000 R 546000
J)%" I @ R. 38,460.00
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R %
O8?*8 R 10200000 R %
O8?*8 R 10$20000 R 10$200
J)%" I @ R. 20,892.00
R 12432000 14$1#400
J)%" I @ R. 149,184.00
J)%" I = J)%" II @ R. 170,076.00
'3
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 75/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R %
O8?*8 R 10200000 R %
O8?*8 R 10$20000 R 10$200J)%" I @ R. 20,892.00
R 12200000 14640000
J)%" I @ R. 146,400.00
J)%" I = J)%" II @ R. 167,292.00
O8?*8 R 6600000 R $$00000
O8?*8 R #5#0000 R 6435000O8?*8 R 10200000 R !65000
O8?*8 R 10$20000 R #1$000
J)%" I @ R. 179,190.00
' R 2326#000 R 2!$21600
R 2!2100 R 31#35!00
' R 14016000 R !#62$!6
J)%" I @ R. 676,202.76
J)%" I = II R. 855,392.76
O8?*8 R 6600000 R 514#000
O8?*8 R #5#0000 R 3346200
O8?*8 R 10200000 R 3$!#00
O8?*8 R 10$20000 R 425##0
@ R. 93,178.80
' R 2326#000 R 2!$21600
' R 12432000 R 53!0624
J)%" I @ R. 332,922.24
J)%" I = II R. 426,101.04
/* R 132000 R $240000
R 2!2100 R 3$100!!
' R 14016000 R 560640
J)%" I @ R. 137,107.17
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 163#00
J)%" II @ R. 31,038.00
J)%" I = J)%" II R. 168,145.17
/* R 132000 R $240000
'3
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 76/237
A$"%#&" H"!'" S"()"$
R 2!2100 R 2633$2#
' R 14016000 R 630!20
J)%" I @ R. 125,046.48
O8?*8 R 6600000 R 1$#0000O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 163#00
J)%" II @ R. 31,038.00
J)%" I = J)%" II @ R. 156,084.48
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 77/237
A$"%#&" H"!'" S"()"$
/* R 132000 R $240000
R 2!2100 R 2263#!2
' R 14016000 R 6#6!#4
J)%" I @ R. 121,906.56
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 163#00
J)%" II @ R. 31,038.00
J)%" I = J)%" II @ R. 152,944.56
R 2!2100 R 2115#50
' R 14016000 R 32236#
J)%" I @ R. 24,382.18
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R 163#00
J)%" II @ R. 35,838.00
J)%" I = J)%" II @ R. 60,220.18
R 2!2100 R 2#21133
' R 14016000 R 4344$6
J)%" I @ R. 32,556.29
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R 163#00
J)%" II @ R. 35,838.00
J)%" I = J)%" II @ R. 68,394.29
R 2!2100 R 1410566
' R 14016000 R 364416
J)%" I @ R. 17,749.82
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R 163#00
J)%" II @ R. 35,838.00
J)%" I = J)%" II @ R. 53,587.82
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 78/237
A$"%#&" H"!'" S"()"$
R 2!2100 R 12015$4
' R 14016000 R 3!#432
J)%" I @ R. 15,800.26
O8?*8 R 6600000 R 1$#0000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R 163#00
J)%" II @ R. 35,838.00
J)%" I = J)%" II @ R. 51,638.26
R 2!2100 R 1!6#650
' R 14016000 R 2$4336
J)%" I @ R. 20,629.86
O8?*8 R 6600000 R %
O8?*8 R #5#0000 R 102$600
O8?*8 R 10200000 R %
O8?*8 R 10$20000 R %
J)%" II @ R. 10,296.00
J)%" I = J)%" II @ R. 30,925.86
R 2!2100 R ##4325J)%" I @ R. 8,843.25
O8?*8 R 6600000 R 1320000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 10$200
J)%" II @ R. 23,892.00
J)%" I = J)%" II @ R. 32,735.25
'2 R 1#500000 R 1#500000 R 2!2100 R 1360500
' R 14016000 R 1#220#0
J)%" I @ R. 216,825.80
O8?*8 R 6600000 R 2640000
O8?*8 R #5#0000 R 42$000
O8?*8 R 10200000 R 2#5600
O8?*8 R 10$20000 R 546000
J)%" II @ R. 39,006.00
J)%" I = J)%" II @ R. 255,831.80
'2 R 20040000 R 1603200
R 2!2100 R 244#$00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 79/237
A$"%#&" H"!'" S"()"$
' R 14016000 R 350400
J)%" I @ R. 44,025.00
O8?*8 R 6600000 R 52#000
O8?*8 R #5#0000 R 3432000
O8?*8 R 10200000 R 40#000O8?*8 R 10$20000 R 436#0
J)%" II @ R. 44,116.80
J)%" I = J)%" II @ R. 88,141.80
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 80/237
A$"%#&" H"!'" S"()"$
'2 R $40000 R $$640
R 2!2100 R 244#$00
' R 14016000 R 350400
J)%" I @ R. 28,989.40
O8?*8 R 6600000 R 52#000
O8?*8 R #5#0000 R 3432000
O8?*8 R 10200000 R 40#000
O8?*8 R 10$20000 R 436#0
J)%" II @ R. 44,116.80
J)%" I = J)%" II @ R. 73,106.20
R 15!0000 R #242500
R 2!2100 R 63$4350
' R 14016000 R 2#0320
J)%" I @ R. 149,171.70
O8?*8 R 6600000 R 613#000
O8?*8 R #5#0000 R 4504500
O8?*8 R 10200000 R 535500
O8?*8 R 10$20000 R 4$1400
J)%" II @ R. 116,694.00
J)%" I = J)%" II @ R. 265,865.70
-?'2 R 36000000 R 36000000
R 2!2100 R 2612160
' R 14016000 R 630!20
R 2412000 R 361#000
J)%" I @ R. 428,608.80
O8?*8 R 6600000 R 4620000
O8?*8 R #5#0000 R 3003000
O8?*8 R 10200000 R 35!000
O8?*8 R 10$20000 R 3#2200
J)%" II @ R. 83,622.00
J)%" I = J)%" II @ R. 512,230.80
-?'2 R 145!0000 R 145!0000
R 2!2100 R 222#4$$
' R 14016000 R 630!20
R 2412000 R 6633000
J)%" I @ R. 240,622.19
O8?*8 R 6600000 R 4620000
O8?*8 R #5#0000 R 3003000
O8?*8 R 10200000 R 35!000
O8?*8 R 10$20000 R 3#2200
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 81/237
A$"%#&" H"!'" S"()"$
J)%" II @ R. 83,622.00
J)%" I = J)%" II @ R. 324,244.19
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 82/237
A$"%#&" H"!'" S"()"$
-?'2 R 112#0000 R 112#0000
R 2!2100 R 222#4$$
' R 14016000 R 630!20
R 2412000 R 6633000J)%" I @ R. 207,722.19
O8?*8 R 6600000 R 4620000
O8?*8 R #5#0000 R 3003000
O8?*8 R 10200000 R 35!000
O8?*8 R 10$20000 R 3#2200
J)%" II @ R. 83,622.00
J)%" I = J)%" II @ R. 291,344.19
-?'2 R #02#000 R #02#000
R 2!2100 R 222#4$$
' R 14016000 R 630!20
R 2412000 R 6633000
J)%" I @ R. 175,202.19
O8?*8 R 6600000 R 4620000
O8?*8 R #5#0000 R 3003000
O8?*8 R 10200000 R 35!000
O8?*8 R 10$20000 R 3#2200
J)%" II @ R. 83,622.00
J)%" I = J)%" II @ R. 258,824.19
-?'2 R 3$500000 R 3$500000
R 2!2100 R 222#4$$
' R 14016000 R 630!20
R 2412000 R 6633000
J)%" I @ R. 489,922.19
O8?*8 R 6600000 R 5$40000
O8?*8 R #5#0000 R 3#61000
O8?*8 R 10200000 R 45$000O8?*8 R 10$20000 R 4$1400
J)%" II @ R. 107,514.00
J)%" I = J)%" II @ R. 597,436.19
-?'2 R 12000000 R 12000000
R 2!2100 R 222#4$$
' R 14016000 R 630!20
R 2412000 R 6633000
J)%" I @ R. 214,922.19
O8?*8 R 6600000 R 5$40000
O8?*8 R #5#0000 R 3#61000
O8?*8 R 10200000 R 45$000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 83/237
A$"%#&" H"!'" S"()"$
O8?*8 R 10$20000 R 4$1400
J)%" II @ R. 107,514.00
J)%" I = J)%" II @ R. 322,436.19
/* R 52#000 R 26400000
' R 14016000 R 16#1$20
J)%" I @ R. 280,819.20
O8?*8 R 6600000 R 5$40000
O8?*8 R #5#0000 R 3#61000
O8?*8 R 10200000 R 45$000
O8?*8 R 10$20000 R 4$1400
J)%" II @ R. 107,514.00
J)%" I = J)%" II @ R. 388,333.20
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 84/237
A$"%#&" H"!'" S"()"$
'2 R 133500000 R 133500000
R 2!2100 R 222#4$$
' R 14016000 R 630!20
R 2412000 R 6633000J)%" I @ R. 1,429,922.19
O8?*8 R 6600000 R 5$40000
O8?*8 R #5#0000 R 3#61000
O8?*8 R 10200000 R 45$000
O8?*8 R 10$20000 R 4$1400
J)%" II @ R. 107,514.00
J)%" I = J)%" II @ R. 1,537,436.19
/* R !52#000 R 265!3#40
R 2!2100 R 3101$4
' R 14016000 R 4204#
R 2412000 R 241200
J)%" I @ R. 271,672.82
O8?*8 R 6600000 R 4620000
O8?*8 R #5#0000 R 3003000
O8?*8 R 10200000 R 35!000
O8?*8 R 10$20000 R 3#2200
J)%" II @ R. 83,622.00
J)%" I = J)%" II @ R. 355,294.82
' R 2165320500 R 23#1#52550
R 3264000 R 40#0000
L-8 R 4200000 R 4200000
J)%" I @ R. 23,901,325.50
O8?*8 R 6600000 R 3$600000
O8?*8 R #5#0000 R 1!1600000O8?*8 R 10200000 R 20400000
O8?*8 R 10$20000 R 32!6000
J)%" II @ R. 2,348,760.00
J)%" I = J)%" II @ R. 26,250,085.50
' R 226#0000 R 24$4#000
/* R 104000 R 20#000
-/7 R 3!31000 R 223#60
J)%" I @ R. 253,798.60
O8?*8 R 6600000 R 2#3#00
O8?*8 R #5#0000 R 36#$40
O8?*8 R 10200000 R 43#600
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 85/237
A$"%#&" H"!'" S"()"$
O8?*8 R 10$20000 R 22$320
J)%" II @ R. 13,206.60
J)%" I = J)%" II @ R. 267,005.20
' R !14000000 R !14000000
/* R 104000 R 20#000
-/7 R 3!31000 R 223#60
J)%" I @ R. 7,144,318.60
O8?*8 R 6600000 R 2#3#00
O8?*8 R #5#0000 R 36#$40
O8?*8 R 10200000 R 43#600
O8?*8 R 10$20000 R 22$320
J)%" II @ R. 13,206.60
J)%" I = J)%" II @ R. 7,157,525.20
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 86/237
A$"%#&" H"!'" S"()"$
' R $2400000 R $2400000
/* R 104000 R 20#000
-/7 R 3!31000 R 223#60
J)%" I @ R. 928,318.60
O8?*8 R 6600000 R 2#3#00
O8?*8 R #5#0000 R 36#$40
O8?*8 R 10200000 R 43#600
O8?*8 R 10$20000 R 22$320
J)%" II @ R. 13,206.60
J)%" I = J)%" II @ R. 941,525.20
' R 360000000 R 3$6000000
R 3264000 R 40#0000
L-8 R 4200000 R 4200000
J)%" I @ R. 4,042,800.00
O8?*8 R 6600000 R 3$600000
O8?*8 R #5#0000 R 1!1600000
O8?*8 R 10200000 R 20400000
O8?*8 R 10$20000 R 32!6000
J)%" II @ R. 2,348,760.00
J)%" I = J)%" II @ R. 6,391,560.00
' R 432000000 R 4!5200000
R 3264000 R 40#0000
L-8 R 4200000 R 4200000
J)%" I @ R. 4,834,800.00
O8?*8 R 6600000 R 3$600000
O8?*8 R #5#0000 R 1!1600000
O8?*8 R 10200000 R 20400000
O8?*8 R 10$20000 R 32!6000
J)%" II @ R. 2,348,760.00
J)%" I = J)%" II @ R. 7,183,560.00
' R 2165320500 R $52!4102
R 3264000 R 326400
(-8 R 4200000 R 1260000
968,605.02
O8?*8 R 6600000 R 6600000
O8?*8 R #5#0000 R 21450000
O8?*8 R 10200000 R 2550000
O8?*8 R 10$20000 R 546000
J)%" II @ R. 311,460.00
J)%" I = J)%" II @ R. 1,280,065.02
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 87/237
A$"%#&" H"!'" S"()"$
' R 2165320500 R !5!#621#
R 3264000 R 326400
'2 R !1550000 R !1550000
J)%" I @ R. 1,476,626.18
O8?*8 R 6600000 R 52#0000
O8?*8 R #5#0000 R 1!160000
O8?*8 R 10200000 R 2040000
O8?*8 R 10$20000 R 436#00
J)%" II @ R. 249,168.00
J)%" I = J)%" II @ R. 1,725,794.18
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 88/237
A$"%#&" H"!'" S"()"$
'2 R !1550000 R !#!05000
J)%" I @ R. 787,050.00
O8?*8 R 6600000 R $$0000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R #1$0
J)%" II @ R. 24,381.90
J)%" I = J)%" II @ R. 811,431.90
>7- R !2!0000 R !2!0000
J)%" I @ R. 72,700.00
O8?*8 R 6600000 R $$000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R #1$0
J)%" II @ R. 15,471.90
J)%" I = J)%" II @ R. 88,171.90
>7- R 5520000 R 5520000J)%" I @ R. 55,200.00
O8?*8 R 6600000 R 66000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 10$20
J)%" II @ R. 10,369.20
J)%" I = J)%" II @ R. 65,569.20
>7- R 63$5000 R 63$5000
J)%" I @ R. 63,950.00
O8?*8 R 6600000 R 66000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 10$20
J)%" II @ R. 10,369.20
J)%" I = J)%" II @ R. 74,319.20
>7- R 20##0000 R 20##0000
J)%" I @ R. 208,800.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 89/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 66000
O8?*8 R #5#0000 R 42$0000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 54600J)%" II @ R. 45,126.00
J)%" I = J)%" II @ R. 253,926.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 90/237
A$"%#&" H"!'" S"()"$
>7- R 3340#000 R 3340#000
J)%" I @ R. 334,080.00
O8?*8 R 6600000 R 66000
O8?*8 R #5#0000 R 42$0000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 54600
J)%" II @ R. 45,126.00
J)%" I = J)%" II @ R. 379,206.00
>7- R 1$3#0000 R 1$3#0000
J)%" I @ R. 193,800.00
O8?*8 R 6600000 R 66000
O8?*8 R #5#0000 R 42$0000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 54600
J)%" II @ R. 45,126.00
J)%" I = J)%" II @ R. 238,926.00
>7- R 2334#000 R 2334#000J)%" I @ R. 233,480.00
O8?*8 R 6600000 R 330000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 54600
J)%" II @ R. 13,446.00
J)%" I = J)%" II @ R. 246,926.00
>7- R 116!4000 R 116!4000
J)%" I @ R. 116,740.00
O8?*8 R 6600000 R 330000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 54600
J)%" II @ R. 13,446.00
J)%" I = J)%" II @ R. 130,186.00
>7- R 3$$0000 R 3$$0000
J)%" I @ R. 39,900.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 91/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 330000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 54600J)%" II @ R. 13,446.00
J)%" I = J)%" II @ R. 53,346.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 92/237
A$"%#&" H"!'" S"()"$
>7- R 25!5000 R 25!5000
J)%" I @ R. 25,750.00
O8?*8 R 6600000 R $$000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R #1$00
J)%" II @ R. 16,209.00
J)%" I = J)%" II @ R. 41,959.00
>7- R 130#0000 R 130#0000
J)%" I @ R. 130,800.00
O8?*8 R 6600000 R $$000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R #1$00
J)%" II @ R. 16,209.00
J)%" I = J)%" II @ R. 147,009.00
>7- R 10440000 R 10440000J)%" I @ R. 104,400.00
O8?*8 R 6600000 R 330000
O8?*8 R #5#0000 R 42$0000
O8?*8 R 10200000 R 510000
O8?*8 R 10$20000 R 2!300
J)%" II @ R. 51,573.00
J)%" I = J)%" II @ R. 155,973.00
>7- R 124!0#46 R 124!0#46
J)%" I @ R. 124,708.46
O8?*8 R 6600000 R 660000
O8?*8 R #5#0000 R 42$0000
O8?*8 R 10200000 R 1020000
O8?*8 R 10$20000 R 54600
J)%" II @ R. 60,246.00
J)%" I = J)%" II @ R. 184,954.46
>7- R !2!320 R !2!320
J)%" I @ R. 7,273.20
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 93/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R $$000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R #1$0J)%" II @ R. 15,471.90
J)%" I = J)%" II @ R. 22,745.10
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 94/237
A$"%#&" H"!'" S"()"$
(> R 1500000 R 1500000
'9 R 511!400 R 1432#!20'9 R 36#0000 R 1#!6#000
/* R 64500 R 1612500
/* R 46500 R 162!500
/* R $35000 R $35000
J)%" I @ R. 387,717.20
O8?*8 R #5#0000 R 211$260
O8?*8 R #5#0000 R 15100#0
O8?*8 R 10200000 R 11$3400
(> R $00000 R $00000
J)%" II @ R. 57,227.40
J)%" I = J)%" II @ R. 444,944.60
R 1!30000 R #65000
/* R 1310000 R 2620000
/- R 4!055000 R 11!63!50
/- R 264$6000 R 3$!4400
/- R 23040000 R 3456000
/- R 264$6000 R 3$!4400
/- R 23040000 R 2!64#000
J)%" I @ R. 543,015.50
O8?*8 R #5#0000 R 211$260
O8?*8 R #5#0000 R 15100#0
O8?*8 R 10200000 R 11$3400
(> R $00000 R $00000
J)%" II @ R. 57,227.40
J)%" I = J)%" II @ R. 600,242.90
/- R 3160000 R 15#0000
R 2!2160 R 6#040 R 20##000 R 313200
'3 R 14016000 R 2102400
'3 R 5!360000 R #604000
R 3264000 R 3$16#00
J)%" I @ R. 165,844.40
O8?*8 R #5#0000 R 211$260
O8?*8 R #5#0000 R 15100#0
O8?*8 R 10200000 R 11$3400
(> R $00000 R $00000
J)%" II @ R. 57,227.40
J)%" I = J)%" II @ R. 223,071.80
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 95/237
A$"%#&" H"!'" S"()"$
(/8 R 12!00000 R 41$1000
R 3264000 R 163200
J)%" I @ R. 43,542.00
O8?*8 R 6600000 R 660000
O8?*8 R #5#0000 R 1!16000
O8?*8 R 10200000 R 204000
O8?*8 R 10$20000 R 54600
J)%" II @ R. 26,346.00
J)%" I = J)%" II @ R. 69,888.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 96/237
A$"%#&" H"!'" S"()"$
'2 R 45!!0000 R 45!!0000
'2 R 2$232000 R 32155200
'2 R 3433500 R 36051!5
R 3264000 R 652#00J)%" I @ R. 821,831.75
O8?*8 R 6600000 R 2310000
O8?*8 R #5#0000 R 40!5500
O8?*8 R 10200000 R 4#$600
O8?*8 R 10$20000 R 24024
J)%" II @ R. 68,991.24
J)%" I = J)%" II @ R. 890,822.99
'1 R 345#0000 R 345#0000
'1 R 10350000 R 10350000
R 3264000 R 163200
J)%" I @ R. 450,932.00
O8?*8 R 6600000 R 660000
O8?*8 R #5#0000 R 42$000
O8?*8 R 10200000 R 51000
O8?*8 R 10$20000 R 65520
J)%" II @ R. 12,055.20
J)%" I = J)%" II @ R. 462,987.20
L/8 R % R %
/* R 144500 R 3612500
R 1#2!500 R 2!4125
'9 R 1445000 R 5202000
J)%" I @ R. 90,886.25
O8?*8 R 6600000 R 1320000
O8?*8 R #5#0000 R 3432000
O8?*8 R 10200000 R 40#000
O8?*8 R 10$20000 R 141$6J)%" II @ R. 51,741.96
J)%" I = J)%" II @ R. 142,628.21
'9 R 2#$0000 R 3034500
J)%" I @ R. 30,345.00
O8?*8 R 6600000 R 13#600
O8?*8 R #5#0000 R 1$#1$#
O8?*8 R 10200000 R 20400
O8?*8 R 10$20000 R 10$20
J)%" II @ R. 3,681.18
J)%" I = J)%" II @ R. 34,026.18
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 97/237
A$"%#&" H"!'" S"()"$
L/8 R 11$34000 R 53!0300
/* R 144500 R 3612500
R 1#2!500 R 2!4125
'9 R 1445000 R 5202000J)%" I @ R. 144,589.25
O8?*8 R 6600000 R 1320000
O8?*8 R #5#0000 R 3432000
O8?*8 R 10200000 R 40#000
O8?*8 R 10$20000 R 141$6
J)%" II @ R. 51,741.96
J)%" I = J)%" II @ R. 196,331.21
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 98/237
A$"%#&" H"!'" S"()"$
< @ 0,66
R 2!2100 R ##!04600
' R 14016000 R !60$2#6' R 3!#00000 R 2##11160
I-8 R 50000 R 10!50000
J)%" I @ R. 1,358,750.46
O8?*8 R 6600000 R 10#$0000
O8?*8 R #5#0000 R 235$500
O8?*8 R 10200000 R 2#5600
O8?*8 R 10$20000 R $06360
J)%" II @ R. 144,414.60
J)%" I = J)%" II @ R. 1,503,165.06
R 2!2100 R 100$4$100
' R 14016000 R 6$#!$!!
' R 3!#00000 R 2$316000
I-8 R 50000 R 10!50000
J)%" I @ R. 1,480,030.77
O8?*8 R 6600000 R 10#$0000
O8?*8 R #5#0000 R 235$500
O8?*8 R 10200000 R 2#5600O8?*8 R 10$20000 R $06360
J)%" II @ R. 144,414.60
J)%" I = J)%" II @ R. 1,624,445.37
R 2!2100 R 1123!!300
' R 14016000 R 6#1!!#3
' R 3!#00000 R 2#5##000
I-8 R 50000 R 10!50000
J)%" I @ R. 1,585,330.83
O8?*8 R 6600000 R 10#$0000
O8?*8 R #5#0000 R 235$500
O8?*8 R 10200000 R 2#5600
O8?*8 R 10$20000 R $06360
J)%" II @ R. 144,414.60
J)%" I = J)%" II @ R. 1,729,745.43
R 3144000 R 3301200
R 3264000 R 4#$60
J)%" I @ R. 33,501.60
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 99/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 46200
O8?*8 R #5#0000 R 60060
O8?*8 R 10200000 R !140
O8?*8 R 10$20000 R 436#
J)%" II @ R. 1,177.68
J)%" I = J)%" II @ R. 34,679.28
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 100/237
A$"%#&" H"!'" S"()"$
' R 150600000 R 6024000
R 3264000 R $!$200
I-8 R 4!##000 R 4!##00
J)%" I @ R. 74,820.00
O8?*8 R 6600000 R 3432000
O8?*8 R #5#0000 R 2230#00
O8?*8 R 10200000 R 265200
O8?*8 R 10$20000 R 2#3$20
J)%" I @ R. 62,119.20
J)%" I = J)%" II @ R. 136,939.20
' R 150600000 R 6!!!000
R 3264000 R $!$200
I-8 R 4!##000 R 4!##00
J)%" I @ R. 82,350.00
O8?*8 R 6600000 R 3432000
O8?*8 R #5#0000 R 2230#00
O8?*8 R 10200000 R 265200
O8?*8 R 10$20000 R 2#3$20
J)%" II @ R. 62,119.20
J)%" I = J)%" II @ R. 144,469.20
' R 150600000 R 6024000
R 3264000 R 1305600
I-8 R 4!##000 R $5!600
' R 150600000 R 225$000
' R 2$232000 R 10231200
/- R 1620000 R 3240000
J)%" I @ R. 240,174.00
O8?*8 R 6600000 R 4356000
O8?*8 R #5#0000 R 2#31400
O8?*8 R 10200000 R 336600
O8?*8 R 10$20000 R 360360
J)%" II @ R. 78,843.60
J)%" I = J)%" II @ R. 319,017.60
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 101/237
A$"%#&" H"!'" S"()"$
' R 150600000 R 6024000
R 3264000 R 1305600
I-8 R 4!##000 R $5!600
' R 150600000 R 2!10#00' R 2$232000 R 10231200
/- R 1620000 R 3240000
J)%" I @ R. 244,692.00
O8?*8 R 6600000 R 4356000
O8?*8 R #5#0000 R 2#31400
O8?*8 R 10200000 R 336600
O8?*8 R 10$20000 R 360360
J)%" II @ R. 78,843.60
J)%" I = J)%" II @ R. 323,535.60
' R 150600000 R 6024000
R 3264000 R 1305600
I-8 R 4!##000 R $5!600
' R 150600000 R 225$000
' R 2$232000 R 10231200
/- R 1620000 R $!20000
J)%" I @ R. 304,974.00
O8?*8 R 6600000 R 4356000
O8?*8 R #5#0000 R 2#31400
O8?*8 R 10200000 R 336600
O8?*8 R 10$20000 R 360360
J)%" II @ R. 78,843.60
J)%" I = J)%" II @ R. 383,817.60
O8?*8 R 6600000 R 34$#0000
O8?*8 R #5#0000 R 235$500
O8?*8 R #5#0000 R 11154000O8?*8 R #5#0000 R $00$000
O8?*8 R 10200000 R 26!2400
O8?*8 R 10$20000 R 2#$3#00
J)%" I @ R. 630,687.00
' R 150600000 R 30120000
R 3264000 R 4#$6000
I-8 R 4!##000 R 1$15200
R 3144000 R 4$51#0000
R 3264000 R !344000
R 2!2100 R $1425600
' R 14016000 R !56#640
' R 3!#00000 R 3061#000
J)%" I @ R. 6,690,674.40
J)%" I = J)%" II @ R. 7,321,361.40
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 102/237
A$"%#&" H"!'" S"()"$
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 103/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 3!2$0000
O8?*8 R #5#0000 R 235$500
O8?*8 R #5#0000 R 133#4#00
O8?*8 R #5#0000 R 12012000O8?*8 R 10200000 R 32$4600
O8?*8 R 10$20000 R 30$0360
J)%" I @ R. 714,312.60
' R 150600000 R 40662000
R 3264000 R 652#000
I-8 R 4!##000 R 2#!2#00
R 3144000 R 660240000
R 3264000 R $!$2000
R 2!2100 R $1425600
' R 14016000 R !56#640
' R 3!#00000 R 3061#000
J)%" I @ R. 8,497,070.40
J)%" I = J)%" II @ R. 9,211,383.00
O8?*8 R 6600000 R 34$#0000
O8?*8 R #5#0000 R 235$500
O8?*8 R #5#0000 R 11154000
O8?*8 R #5#0000 R $00$000
O8?*8 R 10200000 R 2!03000
O8?*8 R 10$20000 R 2#$3#00J)%" I @ R. 630,993.00
' R 150600000 R 4#1$2000
R 3264000 R 10444#00
I-8 R 4!##000 R !660#00
R 3144000 R 4$51#0000
R 3264000 R !344000
R 2!2100 R $1425600
' R 14016000 R !56#640
' R 3!#00000 R 3061#000
J)%" I @ R. 6,984,338.40
J)%" I = J)%" II @ R. 7,615,331.40
O8?*8 R 6600000 R 34$#0000
O8?*8 R #5#0000 R 235$500
O8?*8 R #5#0000 R 11154000
O8?*8 R #5#0000 R $00$000
O8?*8 R 10200000 R 2!03000
O8?*8 R 10$20000 R 2#$3#00
J)%" I @ R. 630,993.00
' R 150600000 R 4#1$2000
R 3264000 R 10444#00
I-8 R 4!##000 R !660#00
R 3144000 R 4$51#0000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 104/237
A$"%#&" H"!'" S"()"$
R 3264000 R !344000
R 2!2100 R $1425600
' R 14016000 R !56#640
' R 3!#00000 R 3061#000
' R 150600000 R 1#0!2000
' R 2$232000 R #1#4$600 /- R 1620000 R 51#40000
J)%" I @ R. 8,501,954.40
J)%" I = J)%" II @ R. 9,132,947.40
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 105/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 46530000
O8?*8 R #5#0000 R 235$500
O8?*8 R #5#0000 R 1415!000
O8?*8 R #5#0000 R 1#01#000O8?*8 R 10200000 R 4110600
O8?*8 R 10$20000 R 3#54!60
J)%" I @ R. 890,298.60
' R 150600000 R 60240000
R 3264000 R 13056000
I-8 R 4!##000 R $5!6000
R 3144000 R $$0360000
R 3264000 R 146##000
R 2!2100 R $1425600
' R 14016000 R !56#640
' R 3!#00000 R 3061#000
' R 150600000 R 225$0000
' R 2$232000 R 102312000
/- R 1620000 R 32400000
J)%" I @ R. 13,748,342.40
J)%" I = J)%" II @ R. 14,638,641.00
O8?*8 R 6600000 R 41$10000
O8?*8 R #5#0000 R 235$500
O8?*8 R #5#0000 R 1415!000O8?*8 R #5#0000 R 12012000
O8?*8 R 10200000 R 33$6600
O8?*8 R 10$20000 R 34!2560
J)%" I @ R. 773,076.60
' R 150600000 R 4#1$2000
R 3264000 R 10444#00
I-8 R 4!##000 R !660#00
R 3144000 R 660240000
R 3264000 R $!$2000
R 2!2100 R $1425600
' R 14016000 R !56#640' R 3!#00000 R 3061#000
' R 150600000 R 210#4000
' R 2$232000 R #1#4$600
/- R 1620000 R 25$20000
J)%" I @ R. 9,947,954.40
J)%" I = J)%" II @ R. 10,721,031.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 106/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 3!2$0000
O8?*8 R #5#0000 R 235$500
O8?*8 R #5#0000 R 133#4#00
O8?*8 R #5#0000 R 12012000O8?*8 R 10200000 R 32$4600
O8?*8 R 10$20000 R 30$0360
J)%" I @ R. 714,312.60
' R 150600000 R 3!650000
R 3264000 R $!$2000
I-8 R 4!##000 R 5!45600
R 3144000 R 660240000
R 3264000 R $!$2000
R 2!2100 R $1425600
' R 14016000 R !56#640
' R 3!#00000 R 3061#000
' R 150600000 R 15#13000
' R 2$232000 R !30#0000
/- R 1620000 R 226#0000
J)%" I @ R. 9,644,048.40
J)%" I = J)%" II @ R. 10,358,361.00
O8?*8 R 6600000 R 1$60200
O8?*8 R #5#0000 R 2#3140
O8?*8 R #5#0000 R 2#3140O8?*8 R #5#0000 R 2#3140
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 163#00
J)%" I @ R. 30,754.20
' R 150600000 R 451#00
R 3264000 R 652#0
R 3144000 R 1131#400
R 3264000 R 163200
R 2!2100 R 14$6550
' R 14016000 R 126144
' R 3!#00000 R 56!000J)%" I @ R. 141,883.74
J)%" I = J)%" II @ R. 172,637.94
O8?*8 R 6600000 R 1$60200
O8?*8 R #5#0000 R 2#3140
O8?*8 R #5#0000 R 2#3140
O8?*8 R #5#0000 R 2#3140
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 163#00
J)%" I @ R. 30,754.20
' R 150600000 R !53000
R 3264000 R 130560
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 107/237
A$"%#&" H"!'" S"()"$
R 3144000 R 1!2$2000
R 3264000 R 326400
R 2!2100 R 2013540
' R 14016000 R 16#1$2
' R 3!#00000 R 1!01000
J)%" I @ R. 223,846.92J)%" I = J)%" II @ R. 254,601.12
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 108/237
A$"%#&" H"!'" S"()"$
R 4450000 R 445000
(/8 R !56000 R !5600 R 10#5!000 R 10#5!00
R 10#5!000 R 2#22#20
J)%" I @ R. 44,291.20
O8?*8 R 6600000 R 132000
O8?*8 R #5#0000 R 540540
O8?*8 R 10200000 R 64260
O8?*8 R 10$20000 R 2!300
J)%" II @ R. 7,641.00
J)%" I = J)%" II @ R. 51,932.20
R 3$12000 R 3$1200
R $460500 R $46050
R $460500 R 245$!30
J)%" I @ R. 37,969.80
O8?*8 R 6600000 R 132000
O8?*8 R #5#0000 R 540540
O8?*8 R 10200000 R 64260
O8?*8 R 10$20000 R 2!300
J)%" II @ R. 7,641.00
J)%" I = J)%" II @ R. 45,610.80
R 4450000 R 445000
R $460500 R 245$!30
R $460500 $46050
(/8 R !56000 R !5600
J)%" I @ R. 39,263.80
O8?*8 R 6600000 R 132000
O8?*8 R #5#0000 R 540540
O8?*8 R 10200000 R 61200
O8?*8 R 10$20000 R 2!300
J)%" II @ R. 7,610.40
J)%" I = J)%" II @ R. 46,874.20
R !250000 R 2$00000
/* R 20##000 R 20##00J)%" I @ R. 31,088.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 109/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R $$0000
O8?*8 R #5#0000 R 145#600
O8?*8 R 10200000 R 64260
O8?*8 R 10$20000 R 2!300
J)%" II @ R. 25,401.60
J)%" I = J)%" II @ R. 56,489.60
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 110/237
A$"%#&" H"!'" S"()"$
R 3060000 R 45$000
R 2$!5000 R !!3500
(/8 R !56000 R !56000
J)%" I @ R. 19,885.00
O8?*8 R 6600000 R 4620000
O8?*8 R #5#0000 R !!2200
O8?*8 R 10200000 R 612000
O8?*8 R 10$20000 R 2!3000
J)%" II @ R. 62,772.00
J)%" I = J)%" II @ R. 82,657.00
R 6#50000 R 6062250
/* R 20##000 R 20##00
R 62!1050 R 313553
J)%" I @ R. 65,846.03
O8?*8 R 6600000 R 52#000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 64260
O8?*8 R 10$20000 R 2!300
J)%" II @ R. 14,775.60
J)%" I = J)%" II @ R. 80,621.63
' R 1222500 R 1344!50
R 1344!50 R 4!0663
J)%" I @ R. 18,154.13
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 36,907.85
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 111/237
A$"%#&" H"!'" S"()"$
' R !$2000 R #!1200
R #!1200 R 304$20
J)%" I @ R. 11,761.20
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 30,514.92
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 112/237
A$"%#&" H"!'" S"()"$
' R 1!25000 R 1#$!500
R 1#$!500 R 664125J)%" I @ R. 25,616.25
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 44,369.97
' R 1152000 R 126!200
R 126!200 R 443520
J)%" I @ R. 17,107.20
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 35,860.92
' R 4222500 R 4644!50
R 4644!50 R 1625663
J)%" I @ R. 62,704.13
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 81,457.85
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 113/237
A$"%#&" H"!'" S"()"$
' R 32##000 R 3616#00 R 3616#00 R 1265##0
J)%" I @ R. 48,826.80
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 67,580.52
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 114/237
A$"%#&" H"!'" S"()"$
' R 6#3!000 R !520!00
R !520!00 R 2632245
J)%" I @ R. 101,529.45
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 120,283.17
' R 134#5000 R 14#33500
R 14#33500 R 51$1!25
J)%" I @ R. 200,252.25
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 219,005.97
' R 1#420000 R 20262000
R 20262000 R !0$1!00
J)%" I @ R. 273,537.00
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 115/237
A$"%#&" H"!'" S"()"$
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 292,290.72
' R 1$$$5000 R 21$$4500
R 21$$4500 R !6$#0!5
J)%" I @ R. 296,925.75
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 315,679.47
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 116/237
A$"%#&" H"!'" S"()"$
' R 21564000 R 23!20400
R 23!20400 R #302140J)%" I @ R. 320,225.40
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 338,979.12
' R 100455000 R 110500500
R 110500500 R 3#6!51!5
J)%" I @ R. 1,491,756.75
O8?*8 R 6600000 R 534600
O8?*8 R #5#0000 R 115#300
O8?*8 R 10200000 R 13!!00
O8?*8 R 10$20000 R 44!!2
J)%" II @ R. 18,753.72
J)%" I = J)%" II @ R. 1,510,510.47
/* R 202$56000 R 202$56000
+ R E88:50$ R 24354!20
/* R 33!50000 R 33!50000
R 2!2100 R 1632600
'3 R 14016000 R 140160
J)%" I @ R. 2,628,334.80
,8?*8 R 6600000 R !$20000
,8?*8 R #5#0000 R 12441000
,8?*8 R 10200000 R 1530000
,8?*8 R 10$20000 R 10$2000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 117/237
A$"%#&" H"!'" S"()"$
J)%" II @ R. 229,830.00
J)%" I = J)%" II @ R. 2,858,164.80
.- R 32160000 R 32160000
J)%" I @ R. 321,600.00
O8?*8 R 6600000 R $$0000
O8?*8 R #5#0000 R 12#!000
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R #1$0
J)%" II @ R. 24,381.90
J)%" I = J)%" II @ R. 345,981.90
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 118/237
A$"%#&" H"!'" S"()"$
/* R 22500000 R 22500000
/* R 1200000 R 30000
J)%" I @ R. 225,300.00
O8?*8 R 6600000 R 66000
O8?*8 R #5#0000 R #5#000
J)%" II @ R. 9,240.00
J)%" I = J)%" II @ R. 234,540.00
I
/* R 33!50000 R 33!50000
/* R 1200000 R 30000
J)%" I @ R. 337,800.00
O8?*8 R 6600000 R 66000
O8?*8 R #5#0000 R #5#000
J)%" II @ R. 9,240.00
J)%" I = J)%" II @ R. 347,040.00
U.- R 250560000 R 250560000
R 2!2100 R 1632600
' R 14016000 R 140160
J)%" I @ R. 2,523,327.60
O8?*8 R 6600000 R 6600000
O8?*8 R #5#0000 R 12#!0000
O8?*8 R 10200000 R 15300000
O8?*8 R 10$20000 R 1!4!200
J)%" II @ R. 365,172.00
J)%" I = J)%" II @ R. 2,888,499.60
U.- R 360$6000 R 360$6000
R 2!2100 R 1632600' R 14016000 R 140160
J)%" I @ R. 378,687.60
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 119/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 6600000
O8?*8 R #5#0000 R 12#!0000
O8?*8 R 10200000 R 15300000
O8?*8 R 10$20000 R 1!4!200
J)%" II @ R. 365,172.00J)%" I = J)%" II @ R. 743,859.60
/* R 10000000 R 10000000
J)%" I @ R. 100,000.00
O8?*8 R 6600000 R 66000
O8?*8 R #5#0000 R #5#000
O8?*8 R 10200000 R 102000
O8?*8 R 10$20000 R 54600
J)%" II @ R. 10,806.00
J)%" I = J)%" II @ R. 110,806.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 120/237
A$"%#&" H"!'" S"()"$
/* R 1#!00000 R 1#!00000
J)%" I @ R. 187,000.00
O8?*8 R 6600000 R 66000
O8?*8 R 10$20000 R 10$2000
J)%" II @ R. 11,580.00
J)%" I = J)%" II @ R. 198,580.00
/* R 325!0000 R 325!0000
J)%" I @ R. 325,700.00
O8?*8 R 6600000 R 66000
O8?*8 R 10$20000 R 10$2000
J)%" II @ R. 11,580.00
J)%" I = J)%" II @ R. 337,280.00
/* R 15000000 R 15000000
J)%" I @ R. 150,000.00
O8?*8 R 6600000 R 660000
O8?*8 R 10$20000 R 163#000
J)%" II @ R. 22,980.00
J)%" I = J)%" II @ R. 172,980.00
/* R 26500000 R 26500000
J)%" I @ R. 265,000.00
O8?*8 R 6600000 R 660000O8?*8 R 10$20000 R 21#4000
J)%" II @ R. 28,440.00
J)%" I = J)%" II @ R. 293,440.00
/* R 44!60000 R 44!60000
/* R 32500000 R 32500000
J)%" I @ R. 772,600.00
O8?*8 R 6600000 R 660000O8?*8 R 10$20000 R 21#4000
J)%" II @ R. 28,440.00
J)%" I = J)%" II @ R. 801,040.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 121/237
A$"%#&" H"!'" S"()"$
/* R 1200000 R 30000
/* R 32500000 R 32500000
J)%" I @ R. 325,300.00
O8?*8 R 6600000 R 660000
O8?*8 R 10$20000 R 21#4000
J)%" II @ R. 28,440.00
J)%" I = J)%" II @ R. 353,740.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 122/237
A$"%#&" H"!'" S"()"$
/* R 24250000 R 24250000
J)%" I @ R. 242,500.00
O8?*8 R 6600000 R 660000
O8?*8 R 10$20000 R 21#4000
J)%" II @ R. 28,440.00
J)%" I = J)%" II @ R. 270,940.00
/* R 145!0000 R 145!0000
J)%" I @ R. 145,700.00
O8?*8 R 6600000 R 660000
O8?*8 R 10$20000 R 21#4000
J)%" II @ R. 28,440.00
J)%" I = J)%" II @ R. 174,140.00
/* R 132000 R 14#50000
R 2!2100 R 20$51!00
' R 14016000 R 1#220#0
' R 3!#00000 R !56000
R 3144000 R #1!4400
' R 14016000 R 1261440
J)%" I @ R. 478,156.20
O8?*8 R 6600000 R $3!2000
O8?*8 R #500000 R 4020500
O8?*8 R 10200000 R 4!$400
O8?*8 R 10$20000 R !!5320
J)%" II @ R. 146,472.20
J)%" I = J)%" II @ R. 624,628.40
'2 R 1560#44# R 62433!$
'2 R 535#!#2 R 12#610#
' R 1!00!600 R 1!00!6
' R 5223000 R 20#$20
' R !500000 R !500000
J)%" I @ R. 154,084.83
O8?*8 R 6600000 R $3!2000
O8?*8 R #500000 R 4020500
O8?*8 R 10200000 R 4!$400
O8?*8 R 10$20000 R !!5320J)%" II @ R. 146,472.20
J)%" I = J)%" II @ R. 300,557.03
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 123/237
A$"%#&" H"!'" S"()"$
.- R 52$#00000 R 52$#00000
R 264$0000
J)%" I @ R. 5,562,900.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 124/237
A$"%#&" H"!'" S"()"$
/* R 21060000 R 21060000
J)%" I @ R. 210,600.00
O8?*8 R 6600000 R 660000
O8?*8 R 10$20000 R 21#4000
J)%" II @ R. 28,440.00
J)%" I = J)%" II @ R. 239,040.00
/* R 23!600000 R 23!600000
J)%" I @ R. 2,376,000.00
O8?*8 R 6600000 R 1$#00000
O8?*8 R #500000 R 3#250000
O8?*8 R 10200000 R $1#0000
O8?*8 R 10$20000 R $#2#000
J)%" II @ R. 770,580.00
J)%" I = J)%" II @ R. 3,146,580.00
/* R 2$43!00000 R 2$43!00000
R ##311000
J)%" I @ R. 30,320,110.00
' R 42500000 R 46!50000
/* R 132000 R 16335000
R 2!2100 R 1401315
' R 14016000 R 42!4##
' R 12432000 R 42#$04
J)%" I @ R. 653,427.07
O8?*8 R 6600000 R 250#000
O8?*8 R #500000 R 1615000
O8?*8 R 10200000 R 1$3#00
O8?*8 R 10$20000 R 20!4#0
J)%" II @ R. 45,242.80
J)%" I = J)%" II @ R. 698,669.87
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 125/237
A$"%#&" H"!'" S"()"$
' R 1555000 R 15550000
/* R 3$2!000 R 3$2!000
/* R 1!0000 R 1!0000
L@8 R 11$0000 R !!3500
/* R 6#000 R 204000
J)%" I @ R. 206,245.00
O8?*8 R 6600000 R 3300000
O8?*8 R #500000 R 4250000
O8?*8 R 10200000 R 510000
O8?*8 R 10$20000 R 546000
J)%" II @ R. 86,060.00
J)%" I = J)%" II @ R. 292,305.00
!#$'
' R 620500 R 3!23000
/* R 4!$4000 R 4!$4000
/* R 1!0000 R 1!0000
L@8 R 11$0000 R !!3500
/* R 6#000 R 136000
J)%" I @ R. 95,965.00
O8?*8 R 6600000 R 3300000
O8?*8 R #500000 R 4250000
O8?*8 R 10200000 R 510000
O8?*8 R 10$20000 R 546000
J)%" I @ R. 86,060.00
J)%" I = J)%" II @ R. 182,025.00
#$'
' R 620500 R 6205000
/* R 54$1000 R 54$1000
/* R 1!0000 R 1!0000
L@8 R 11$0000 R !!3500
/* R 6#000 R 204000
J)%" I @ R. 128,435.00
O8?*8 R 6600000 R 3300000
O8?*8 R #500000 R 4250000
O8?*8 R 10200000 R 510000
O8?*8 R 10$20000 R 546000
J)%" II @ R. 86,060.00J)%" I = J)%" II @ R. 214,495.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 126/237
A$"%#&" H"!'" S"()"$
' R 1$!$5000 R 1$!$5000
R $#$!50
J)%" I @ R. 207,847.50
O8?*8 R 6600000 R 330000J)%" II @ R. 3,300.00
J)%" I = J)%" II @ R. 211,147.50
.- R 23!000000 R 23!000000
R 11#50000
J)%" I @ R. 2,488,500.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 127/237
A$"%#&" H"!'" S"()"$
U.- R 10030000 R 10030000
' R 1062500 R 4250000
L@8 R 11$0000 R 11$0000
J)%" I @ R. 154,700.00
O8?*8 R 6600000 R 40$2000
O8?*8 R #500000 R 52!000
O8?*8 R 10200000 R 61200
O8?*8 R 10$20000 R 65520
J)%" I @ R. 47,457.20
J)%" I = J)%" II @ R. 202,157.20
O8?*8 R 6600000 R 62!0000
O8?*8 R #5#0000 R #15100
O8?*8 R 10200000 R $6$00
O8?*8 R 10$20000 R 103!40
J)%" I @ R. 72,857.40
U.- R 14620000 R 14620000
' R 1062500 R #500000
L@8 R 11$0000 R 23#0000
J)%" II @ R. 255,000.00
J)%" I = J)%" II @ R. 327,857.40
O8?*8 R 6600000 R #44#000
O8?*8 R #5#0000 R 10$#240
O8?*8 R 10200000 R 12!500
O8?*8 R 10$20000 R 136500
J)%" I @ R. 98,102.40
U.- R 20060000 R 20060000
' R 1062500 R 12!50000
L@8 R 11$0000 R 35!0000
J)%" II @ R. 363,800.00J)%" I = J)%" II @ R. 461,902.40
.- R 1530000000 R 1530000000
R !6500000
J)%" I @ R. 16,065,000.00
O8?*8 R 6600000 R 4$50000
O8?*8 R #5#0000 R 42$0000
O8?*8 R 10200000 R 2550000
O8?*8 R 10$20000 R 2!30000
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 128/237
A$"%#&" H"!'" S"()"$
J)%" II @ R. 145,200.00
J)%" I = J)%" II @ R. 16,210,200.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 129/237
A$"%#&" H"!'" S"()"$
.- R 12!0000000 R 12!0000000
R 63500000
J)%" I @ R. 13,335,000.00
O8?*8 R 6600000 R 4$50000
O8?*8 R #5#0000 R 42$0000
O8?*8 R 10200000 R 2550000
O8?*8 R 10$20000 R 2!30000
J)%" II @ R. 145,200.00
J)%" I = J)%" II @ R. 13,480,200.00
/* R 3500000 R 3500000
'1 R 620500 R 6205000
'1 R 110500 R 442000
/* R !250000 R !250000
J)%" I @ R. 173,970.00
O8?*8 R 6600000 R 52#0000
O8?*8 R #5#0000 R !2$3000
O8?*8 R 10200000 R 510000
O8?*8 R 10$20000 R 54600
J)%" I @ R. 131,376.00
J)%" I = J)%" II @ R. 305,346.00
O8?*8 R 6600000 R 52#0000
O8?*8 R #5#0000 R !2$3000
O8?*8 R 10200000 R 510000
O8?*8 R 10$20000 R 54600
J)%" I @ R. 131,376.00
/* R 4455000 R 4455000
'1 R 620500 R 6205000
'1 R 110500 R 442000
/* R !$50000 R !$50000
J)%" I @ R. 190,520.00
J)%" I = J)%" II @ R. 321,896.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 130/237
A$"%#&" H"!'" S"()"$
O8?*8 R 6600000 R 1650000
O8?*8 R #5#0000 R 2145000
O8?*8 R 10200000 R 255000O8?*8 R 10$20000 R 2!3000
J)%" I @ R. 43,230.00
/* R 33500000 R 33500000
/* R 4455000 R 4455000
R 620500 R 6205000
R 110500 R 442000
J)%" I @ R. 446,020.00
J)%" I = J)%" II @ R. 489,250.00
O8?*8 R 6600000 R 1650000
O8?*8 R #5#0000 R 2145000
O8?*8 R 10200000 R 255000
O8?*8 R 10$20000 R 2!3000
J)%" I @ R. 43,230.00
/* R 315#0000 R 315#0000
/* R 3500000 R 3500000
R 620500 R 6205000 R 110500 R 442000
J)%" I @ R. 417,270.00
J)%" I = J)%" II @ R. 460,500.00
O8?*8 R 6600000 R 1650000
O8?*8 R #5#0000 R 2145000
O8?*8 R 10200000 R 255000
O8?*8 R 10$20000 R 2!3000
J)%" I @ R. 43,230.00
/* R 42500000 R 42500000
/* R 3500000 R 3500000
R 620500 R 6205000
R 110500 R 442000
J)%" I @ R. 526,470.00
J)%" I = J)%" II @ R. 569,700.00
O8?*8 R 6600000 R 1650000
O8?*8 R #5#0000 R 2145000
O8?*8 R 10200000 R 255000
O8?*8 R 10$20000 R 2!3000
J)%" I @ R. 43,230.00
'1
'1
'1
'1
'1
'1
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 131/237
A$"%#&" H"!'" S"()"$
/* R 1$500000 R 1$500000
R 620500 R 6205000
R 110500 R 442000
J)%" I @ R. 261,470.00J)%" I = J)%" II @ R. 304,700.00
'1
'1
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 132/237
A$"%#&" H"!'" S"()"$
/* R 54000000 R 54000000
/* R 6500000 R 6500000
'1 R 1!00000 R 34000000
+ $4500000 R $450000J)%" I @ R. 1,039,500.00
O8?*8 R 6600000 R 660000
O8?*8 R #5#0000 R 1201200
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R 436#0
J)%" II @ R. 20,578.80
J)%" I = J)%" II @ R. 1,060,078.80
'1 R 1300000 R 32500000
/* R !!00000 R !!00000
+ 40200000 R 4020000
J)%" I @ R. 442,200.00
O8?*8 R 6600000 R 660000
O8?*8 R #5#0000 R 1201200
O8?*8 R 10200000 R 153000
O8?*8 R 10$20000 R 436#0J)%" II @ R. 20,578.80
J)%" I = J)%" II @ R. 462,778.80
'1 R #!50000 R 105000000
.- R 2$!#0000 R 2$!#0000
.- R 62462#40 R 62462#40
J)%" I @ R. 1,972,428.40
O8?*8 R 6600000 R 6600000O8?*8 R #5#0000 R 2145000
O8?*8 R 10200000 R 255000
O8?*8 R 10$20000 R 2!3000
J)%" II @ R. 92,730.00
J)%" I = J)%" II @ R. 2,065,158.40
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 133/237
A$"%#&" H"!'" S"()"$
/* R #3360000 R #3360000
R 110500 R 442000
J)%" I @ R. 838,020.00
O8?*8 R 6600000 R 1650000
O8?*8 R #5#0000 R 2145000
O8?*8 R 10200000 R 255000
O8?*8 R 10$20000 R 2!3000
J)%" II @ R. 43,230.00
J)%" I = J)%" II @ R. 881,250.00
.- R !13000000 R !13000000 R 35650000
J)%" I @ R. 7,486,500.00
.- R 5##000000 R 5##000000
R 2$400000
J)%" I @ R. 6,174,000.00
O8?*8 R 6600000 R 13200000O8?*8 R #5#0000 R 42$0000
O8?*8 R 10200000 R 510000
O8?*8 R 10$20000 R 546000
J)%" I @ R. 185,460.00
' R $6#0000 R 5#0#0000
' R !$2000 R 316#0000
/* R 360000 R 360000
' R 1054#000 R 1054#000
/* R 6!!0000 R 6!!0000
R 3#420000 R 1$210000
' R #!50000 R 350000000
J)%" II @ R. 4,766,480.00
J)%" I = J)%" II @ R. 4,951,940.00
O8?*8 R 6600000 R 1650000
O8?*8 R #5#0000 R 2145000
O8?*8 R 10200000 R 255000
O8?*8 R 10$20000 R 2!3000
J)%" I @ R. 43,230.00
L@8 R 32000000 R 32000000
R 620500 R 6205000
'1
'1
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 134/237
A$"%#&" H"!'" S"()"$
R 110500 R 442000
J)%" II @ R. 386,470.00
J)%" I = J)%" II @ R. 429,700.00
'1
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 135/237
DAFTAR HARGA UPAH DAN BAH
BAHAN DASAR
1 . Batu kali @ Rp.. Utuh @ Rp.
. Batu pecah 15 - 20 cm ( Ex Sekatak @ Rp.
. Batu pecah 7 - 10 cm ( Ex Sekatak @ Rp.
. Batu pecah 5 - 7 cm ( Ex Sekatak @ Rp.
. Batu pecah 3 - 5 cm ( Ex Sekatak @ Rp.
. Batu pecah 2 - 3 cm ( Ex Sekatak @ Rp.
. Batu pecah 1 - 2 cm ( Ex Sekatak @ Rp.
. Batu pecah 0!51 - 1 cm ( Ex Sekatak @ Rp.
. "#u #atu ( Ex Sekatak @ Rp.
. Batu pecah 15 - 20 cm ( Ex $a%u&'aau @ Rp.
. Batu pecah 7 - 10 cm ( Ex $a%u&'aau @ Rp.
. Batu pecah 5 - 7 cm ( Ex $a%u&'aau @ Rp.
. Batu pecah 3 - 5 cm ( Ex $a%u&'aau @ Rp.
. Batu pecah 2 - 3 cm ( Ex $a%u&'aau @ Rp.
. Batu pecah 1 - 2 cm ( Ex $a%u&'aau @ Rp.
. Batu pecah 0!51 - 1 cm ( Ex $a%u&'aau @ Rp.
. "#u #atu ( Ex $a%u&'aau @ Rp.
. Batu )u*u*) @ Rp.
2 . Batu alam
. "*+e,t #a,a @ Rp.
. "*+e,t ,u,u* ,h @ Rp.
. "*+e,t ha%u, @ Rp.
. "*+e,t )e%/m#a*) @ Rp.
. Batu ca*+ pemukaa* ata @ Rp.
. Batu pa%ma*a* ku**) @ Rp.
. Batu hau ,uka#um @ Rp.
. Batu #a% )ee* @ Rp.
Batu #a% *ap/% @ Rp.
. $aa, /ka #e,a @ Rp.
. Batu ce#/* #eatua* @ Rp.
. Batu ce#/* t+ak #eatua* @ Rp.
. Batu a*t tam te#a% 2 cm @ Rp.
. Batu "mpa*) & k/a% ,kat ukua* #atu a)u*) @ Rp.
3 . Tanah timbunan @ Rp.
4 . Pasir
. 'm#u*a* & uu) @ Rp.
. $a,a*)a* @ Rp.
. Bet/* @ Rp.
5 . Krikil Sun!ai @ Rp.
DAFTAR HARGA BAHAN
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 136/237
" . Sirtu @ Rp.
# . Smn P$ % 5& k! ' @ Rp.
( . Smn P$ % 4& k! ' @ Rp.
Smn nat @ Rp.
1& . Batu mrah @ Rp.
. Batu bata)* @ Rp.
. Glassbl*k @ Rp.11 . Pa+in! bl*k
. 'e#a% 6 cm @ Rp.
. 'e#a% 8 cm @ Rp.
. Buis bt*n
. 20 cm @ Rp.
. 30 cm @ Rp.
. 40 cm @ Rp.
. 50 cm @ Rp.
. 60 cm @ Rp.
. U ! 30 cm
BAHAN KA,U
1 Ka-u .ati /0 B**n!*r*
. Ba%/k @ Rp.
. papa* @ Rp.
2 Ka-u .ati /0 aiunN!ai
. Ba%/k @ Rp.
. papa* @ Rp.
3 Ka-u .ati /0 alan!
. Ba%/k @ Rp.
. papa* @ Rp.
4 . Ka-u klas 6
. Ba%/k )e)a ,am% @ Rp.
. $apa* )e)a ,am% @ Rp.
5 . Ka-u klas 66
. Ba%/k @ Rp.
. papa* @ Rp.
" . Bal*k Ulin
. U%* 10&10 x 4m @ Rp.
. U%* 12&12 x 4m @ Rp.
. U%* 15&15 x 4m @ Rp.
. U%* 20&20 x 4m @ Rp.
. U%* 5&10 x 4m @ Rp.
. $apa* U%* t2!5cm @ Rp.
. $apa* U%* t5cm @ Rp.
. $apa* U%* 9&25 x 4m @ Rp.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 137/237
" . Ka-u klas 666
. Ba%/k @ Rp.
. papa* @ Rp.
. em /x $uth @ Rp.
. Bam#u (8-10 4m @ Rp.
. 'a% /ta* @ Rp.
au +/%ke* @ Rp.
BAHAN K7RA6K
1 . Kramik
. a*a 20 x 20 cm @ Rp.
. a*a 20 x 25 cm @ Rp.
. *+*) 30 x 60 cm :utt*) ( ex. ;*+/)e,, @ Rp.
. a*a 30 x 30 cm @ Rp.
. 'ek,tu 30 x 30 cm @ Rp.
. a*a 40 x 40 cm @ Rp.
. a*a 60 x 60 cm @ Rp.
. a*ta 60 x 60 cm :utt*) ( ex. ;*+/)e,, @ Rp.
. M/<ak 30 x 30 cm ukua* 2 cm @ Rp.
. Batu a%am @ Rp.
. Step =/,*) @ Rp.
BAHAN KA$A
1 . aca #e**) 3 mm @ Rp.
. aca #e**) 5 mm @ Rp.
. aca #uam 3 mm @ Rp.
. aca #uam 5 mm @ Rp.
. aca #e* 3 mm @ Rp.
. aca #e* 5 mm @ Rp.
. aca cem* 5 mm @ Rp.
. aca )a> 5 mm @ Rp.
BAHAN B7S6
1 . 7lktr*a @ Rp.
2 . Bsi
#e, p/%/,
#e, u%#e, #aa
#e, ,tp
Ra*)ka Baa
Baa $/?%
3 . Paku
. $aku #a,a @ Rp.
. $aku a,#e, @ Rp.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 138/237
. $aku ,e*) ( pau*) RR' @ Rp.
. $aku ,kup 3 *c @ Rp.
. $aku ,kup 4 *c @ Rp.
. $aku pau*) #eu% 75 mm @ Rp.
. $aku ,ap @ Rp.
. $aku u%* @ Rp.
. $aku em#ata* @ Rp.
4 . .nla Nak* @ Rp.
5 . Kaat
. Bet/* @ Rp.
. =amuk @ Rp.
. "aka* kec% @ Rp.
. u @ Rp.
" . Bsi 8lat
. 2 mm 120 x 240 mm @ Rp.
. Mu #aut @ Rp.
. Be, Sku 60.60.6 @ Rp.
. h/%%/ 40.40.4 @ Rp.BAHAN P6PA
1 . Pi8a bsi G6P
. A ;*c - 6 m @ Rp.
. A ;*c - 6 m @ Rp.
. A 1 ;*c - 6 m @ Rp.
. A 2 ;*c - 6 m @ Rp.
. A 2 ;*c - 6 m @ Rp.
. A 3 ;*c - 6 m @ Rp.
. Sh/ck a%>a*, C 1&2 D @ Rp.
2 . Pi8a P9$ Air brsih
. A ;*c - 4 m @ Rp.
. A ;*c - 6 m @ Rp.
. A 1 ;*c - 6 m @ Rp.
. A 1 ;*c - 6 m @ Rp.
. A 2 ;*c - 6 m @ Rp.
. A 2 ;*c - 6 m @ Rp.
. A 3 ;*c - 6 m @ Rp.
. A 4 ;*c - 6 m @ Rp.
. A 6 ;*c - 6 m @ Rp.
. A 8 ;*c - 6 m @ Rp.
3 . Pi8a untuk Saluran
Pmbuan!an air
. A ;*c - 4 m @ Rp.
. A ;*c - 4 m @ Rp.
. A 1 ;*c - 4 m @ Rp.
. A 1 ;*c - 4 m @ Rp.
. A 2 ;*c - 4 m @ Rp.
. A 2 ;*c - 4 m @ Rp.
. A 3 ;*c - 4 m @ Rp.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 139/237
. A 4 ;*c - 4 m @ Rp.
. A 5 ;*c - 4 m @ Rp.
. A 6 ;*c - 4 m @ Rp.
4 . Pi8a untuk instalasi listrik
. A 5&8 ;*c - 4 m @ Rp.
. A ;*c - 4 m @ Rp.
. A 1 ;*c - 4 m @ Rp.
. A 1 ;*c - 4 m @ Rp.
5 . 6nstalasi Air Brsih Pi8a HDP7 : P7 1&& PN 1" /0 as8i*n
. @ Rp.
. @ Rp.
. @ Rp.
" . 6nstalasi Air K*t*r Pi8a HDP7 : P7 1&& PN 1& /0 as8i*n
. @ Rp.
. @ Rp.
. @ Rp.
. @ Rp.
; . E%#/ $pa $E-$E100 110 mm & C 4D @ Rp.BAHAN <ANG6T:<ANG6T
1 . =**8lank 3& / 4&& )m @ Rp.
2 . Tri8lks
. 122 x 244 x 3 mm @ Rp.
. 122 x 244 x 6 mm @ Rp.
. 122 x 244 x 9 mm @ Rp.
. 122 x 244 x 20 mm @ Rp.
. $%//+ ap, "%um*um @ Rp.
3 Tri8lks lamin
. 122 x 244 x 0!3 cm @ Rp.
4 . Ran!ka tal>urrin! @ Rp.5 Tak**
. 80 x 244 x 0!3 cm @ Rp.
. 122 x 244 x 0!3 cm @ Rp.
" . Pl-** F*rmi)a @ Rp.
; G-8sum
. p,umB/a+ @ Rp.
:a%,#/a+ @ Rp.
Sekup ,e)a%a ukua* @ Rp.
, )p,um @ Rp.
aat ,e*) p/%/, @ Rp.
# . <ist 8r*?l @ Rp.
( HPL, High Pressure Laminate @ Rp.
BAHAN ATAP
1 . Gntn!
. M/t @ Rp.
. %a<uu @ Rp.
2 . Ata8 sakurar**> @ Rp.
C 20 mm atau 1&2D
C 25 mm atau 3&4D
C 40 mm atau 1 1&4D
C 63 mm atau 2D
C 90 mm atau 3D
C 110 mm atau 4D
C 200 mm atau 8D
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 140/237
3 . Asbs Gntn! @ Rp.
4 . Sn! !l*mban!
. BS 0.20 mm @ Rp.
. BS 0.30 mm @ Rp.
. BS 0.35 mm @ Rp.
5 . Gntn! Bitumn @n $*rnin! @ Rp.
. heathe%/ck ( atep//?*) u*+e%ame*t p/+uct @ Rp.
. =/k Btume* Fe* @ Rp.
. Ge*tSue ( Ge*t%at/* $/+uck, @ Rp.
" . Sn! 8lat
. BS 0.30 mm @ Rp.
; . Sn! 8lastik %?br' @ Rp.
# . N*k Bubun!an
. e*te*) %a<uu @ Rp.
. Bu#u*)a* ,akua// @ Rp.
( Ran!ka Kua:kua Baa Rin!an
. Ma* 'u,, : 75 - 80 @ Rp.
. R// B/tt/m & Re*) R 32 - 0!60 @ Rp.
. Se% %%*) ( 'u,, Sce 12 x 14 x 22 @ Rp.
. Se% %%*) ( 'u,, Sce 10 x 16 x 20 @ Rp.
. *a#/%t +a 10 pa*a*) 6 cm @ Rp.
. Sea%e*t @ Rp.
1& in)alum
. "tap H*ca%ume @ Rp.
. =/k <*ca%ume @ Rp.
. Se*) <*ca%ume @ Rp.
. paku hak pa*a*) 15cm @ Rp.
BAHAN P7NGGANTUNG
1 . Kun)i
. u*c uputau*) ek,/* @ Rp.
. u*c Ia%e tpe ; @ Rp.
. u*c Ia%e tpe ;; @ Rp.
. u*c ku+a te#a*) @ Rp.
. u*c ta*am U*/* @ Rp.
. u*c Ia%e #a,a @ Rp.
. u*c :%*+e ;=M" @ Rp.
2 . Pn!!antun!
. ak "*)* ex. ek,/* @ Rp.
. Sp*) *e e*+e%a ex. ek,/* @ Rp.
. e*+e% 'a*am kuputau*) ata, #aah @ Rp.
. E*),e% $*tu 5D @ Rp.
. E*),e% e*+e%a 3D @ Rp.
. E*),e% kupu-kupu @ Rp.
. $e)a*)a* p*tu&// h/%+e @ Rp.
. // c%/,e @ Rp.
BAHAN SAN6TAS6
1 . Kl*st *n!k*k @ Rp.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 141/237
. %/,et +u+uk @ Rp.
2 . =astha>l arna @ Rp.
3 . =astha>l )u)i 8irin! l*!am @ Rp.
4 . P*m8a msin
5 . Urin*ir ln!ka8 @ Rp.
" . Bak mani ?br @ Rp.
. Ba+kp @ Rp.
; . Rsr+*ir 12&& ltr @ Rp.
# . Rsr+*ir 22&& ltr @ Rp.
( . St*8 kran @ Rp.
. St/p a* $E 40 mm atau 1 1&4D ex Ma,p/* @ Rp.
. St/p a* $E 25 mm atau 3&4D ex Ma,p/* @ Rp.
1& . Kran air @ Rp.
. a* a pa*a, +*)* ex. '/t/ @ Rp.
. a* a ex. '/t/ @ Rp.
. a* a %ehe a*),a ex. '/t/ @ Rp.
. Sea% tape @ Rp.
. J%// +a* @ Rp.
. S/ap /%+e ex 'F'F 'K 2 BG1B @ Rp.
. S/ap /%+e u*tuk a,tae% ex. /ka% @ Rp.
. $e)a*)a* Sta*%e,, Stee% pa+a :%/,et u+uk ex %/ka% @ Rp.
. et ,h/e @ Rp.
11 . S*k Sta*%e,, Stee% @ Rp.
BAHAN F6N6SH6NG $AT
1 . $at tmb*k
. :at +a,a @ Rp.
. :at k%ap @ Rp.
. :at Ekte/ Emu%, "c%c ex. u%ux heathe ,he%+ max @ Rp.
. :at ;*te/ "*t #akte ex. u%ux $ea %/ "c%c emu%,/* @ Rp.
. "%ka% %%e ex. +u%ux @ Rp.
2 . $at ka-u
. :at +a,a @ Rp.
. :at k%ap @ Rp.
. :at au ate#a,e ex. M/%ex @ Rp.
. ;:; @ Rp.
. $/%tu @ Rp.
. Me* @ Rp.
. M*ak cat @ Rp.
. S/+a ap @ Rp.
. Sa#u* @ Rp.
. Sha*+*) @ Rp.
. //+ Jtte ;mpa @ Rp.
3 . $at Ata8
. :at +a,a @ Rp.
. :at k%ap @ Rp.
. em ,e*) @ Rp.
. "mp%a,&eta, )/,/k @ Rp.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 142/237
. empu% @ Rp.
. Re,+u @ Rp.
. ua, @ Rp.
. Batu apu*) @ Rp.
4 . atep//?*) :/at*) :eme*t/u, Ma,te)ua+ @ Rp.
BAHAN 6NSTA<AS6 <6STR6K
1 . Kabl listrik T-8 , %Full'
. 1 mm @ Rp.
. 2 mm @ Rp.
T-8 N,
. 2 x 2 mm @ Rp.
. 3 x 2 mm @ Rp.
. T-8 N,, 12& mm @ Rp.
T-8 N,A
. =I" 2.5 mm @ Rp.
. =I" 4.0 mm @ Rp.
T-8 N,,H, . =III 3x4 mm @ Rp.
. =III 3x1.5 mm @ Rp.
. Kabl 6nuk NFA 4/;& mm @ Rp.
2 Saklar
. Sak%a B/c/ 'u*))a% @ Rp.
. Sak%a B/c/ a*+a @ Rp.
. 'u*))a% $uth @ Rp.
. 'u*))a% htam @ Rp.
. /u#%e puth @ Rp.
. /u#%e htam @ Rp.
. St/p /*tak @ Rp.
. a, +// @ Rp.
. ;,/%at/ @ Rp.
. ' +/, $G: @ Rp.
. $pa $G: 5&8D @ Rp.
. Jt*) J%a/*+ @ Rp.
3 . <am8u T<
. 1 x 20 @ Rp.
. 2 x 20 @ Rp.
. 1 x 40 @ Rp.
. 2 x 40 @ Rp.
. ampu ' /mp%t 20 att @ Rp.
. ampu ' /mp%t 40 att @ Rp.
. ampu ' /mp%t 2x36 att @ Rp.
. ampu ' /mp%t 36 att @ Rp.
4 . <am8u Piar
. /*%)ht $ 18 att @ Rp.
. /*%)ht pa 20 att @ Rp.
. %ampu $ 11 att @ Rp.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 143/237
. %ampu $ 18 att @ Rp.
. /*%)ht #a,a @ Rp.
. Jtt*) +/* %)ht 4 *ch mek $a*a,/*c c//%hte @ Rp.
. Jtt*) +/* %)ht 5 *ch mek $a*a,/*c c//%hte @ Rp.
. ampu K (%* 5 att @ Rp.
. ampu K (%* 8 att @ Rp.
. ampu K (%* 14 att @ Rp.
. ampu K (%* 18 att @ Rp.
. ampu K (%* 23 att @ Rp.
. ampu $a 5 - 40 att @ Rp.
. ampu $a 50 -100 att @ Rp.
5 . <am8u tanam mr)ur- @ Rp.
" . krin! kast l*kal biasa
. /ka% 2 )/up aut/mat @ Rp.
. /ka% 3 )/up #a,a @ Rp.
. Jtt*) @ Rp.
. Heke*) a,t /ka% 1 /up @ Rp.
. Heke*) a,t /ka% 2 /up @ Rp.
. Heke*) a,t /ka% 3 /up @ Rp.
; . =atr Hatr <istrik ka8asitas 12& <t /0 Daalr*8 @ Rp.
# . Panl SDP #&/"& )m tbal 2& )m ln!ka8 @ Rp.
( <am8u lain:lain
. ampu a*tu*) ,ta% Be,a @ Rp.
. ampu a*tu*) ,ta% Se+a*) @ Rp.
. ampu Baet & $%a/*+ ex $a*a,/*c @ Rp.
. ampu 'empe% *+*) ua atep// @ Rp.
. ampu '+u + ,amp*) Be+ +e*)a* mme @ Rp.
. ampu ' '5 a*a ku**) & am 118 cm @ Rp.
. ampu ' Mecu 125 att @ Rp.1& Tl8*n Anal*!
. $e,aat 'e%ep/* "*a%/) @ Rp.
. S/cket $e,aat 'e%ep/* @ Rp.
. a#e% te%ep/* ;': ex ,upeme @ Rp.
11 . a#e% "*te*e 'G @ Rp.
. S/cket "*te*e 'G @ Rp.
12 . a#e% B: 70 mm @ Rp.
. /u*+*) R/+ @ Rp.
13 . Exhau,t Ja* C 30cm ex. #u%t up @ Rp.
14 . " :/*+t/*e ( ":
. ": Sp%t 1 pk @ Rp.
. ": Sp%t 2 pk @ Rp.
BAHAN .A<AN
1 . As8al @ Rp.
2 . in-ak tanah @ Rp.
3 . in-ak S*lar @ Rp.
4 . in-ak 8lumas @ Rp.
5 . Air @ Rp.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 144/237
UPAH K7R.A
1 . Pkra
. Buuh tak te%ath @ Rp.
. Buuh a)ak te%ath @ Rp.
. Buuh te%ath @ Rp.
. $em#a*tu ma,*, @ Rp.
. $e*a)a )u+a*) @ Rp.. $e*a)a ma%am @ Rp.
2 . Tukan!
. 'uka*) kau @ Rp.
. 'uka*) #atu @ Rp.
. 'uka*) cat @ Rp.
. 'uka*) %,tk @ Rp.
. 'uka*) ppa @ Rp.
. 'uka*) #e, @ Rp.
3 . K8ala Tukan!
. epa%a 'uka*) au @ Rp.
. epa%a 'uka*) #atu @ Rp.
. epa%a 'uka*) cat @ Rp.
. epa%a 'uka*) %,tk @ Rp.
. epa%a 'uka*) ppa @ Rp.
. epa%a 'uka*) #e, @ Rp.
. Ma*+/ @ Rp.
<A6N:<A6N
/,te
/,te B
Septcta*k
$*tu Be, S%+*)
e*+e%a Be,
Re% ata, p*tu ,%+*)
Re% #aah p*tu ,%+*)
e% p*tu +//*)
Sp%t $e*a*)ka% $et
a#e% /*+ukt/
'mah
$pa a%>a*, 1 1&4D
$pa a%>a*, C 4D te#a% 2.8 mm
J%a*)e ; C 4D ( L pe*)e%a,a*! pack*)! #aut
Ra*)ka L "tap 'e*%)ht
pa)a h/%%/
$a,a*)a* ca*%/k & #et/* cetak & pa>*) ,t/*e
$a>*) B%/k 10x20x6 cm
")e)at a%u,
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 145/237
")e)at a,a
Uu)a* $%ha*
$"=; 40.400.2400 333!200.00
FFM 160.120.3800 182!000.00
"R" 'ER$"S"=
Bu, Bet/* C 0.60 mBu, Bet/* U C 0.60 m
Bu, Bet/* C 0.80 m
$/mpa a #e,h kap 40 %pm hea+ 30 m
Je Ext*)u,he 'pe :a#/* /k,+a ( :F2 5 )
+a*t
$/?% "%%um*um
Sekup
Sea%a*t
u*c ama ma*+at "*)*
$%at u+uka* 'a*) Ra%%*)
*aB/%t +a.12 mm
$pa 'a*) Sta*%e,,te%% +a. 1!5D
Ra%%*) $pa Baah Sta*%e,,te%% +a. 1D
Ra%%*) $pa 'e*)ah Sta*%e,,te%% +a. 3&4D
Ra%%*) $pa "ta, Sta*%e,,te%% +a. 1D
Ra%%*) $pa Getka% Sta*%e,,te%% +a. 3&4D
au +/%ke* 8 - 10 (cm pa*a*) 4 m & kau
Buat Sumu B/
M* $%e
p/h/*
Seme* $: @ 50 k) 1!398.00
aat #e+u 18!900.00
$a, aak u*tuk #et/* NNN
Batu pecah 2 - 3 (cm NNN
$aku #e#a)a ukua* (2D - 5D 33!500.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 146/237
N
232!680.00 & mO232!680.00 & mO
378!000.00 & mO
378!000.00 & mO
378!000.00 & mO
378!000.00 & mO
378!000.00 & mO
378!000.00 & mO
378!000.00 & mO
378!000.00 & mO
573!600.00 & mO
573!600.00 & mO
573!600.00 & mO
573!600.00 & mO
573!600.00 & mO
573!600.00 & mO
573!600.00 & mO
573!600.00 & mO
333!600.00 & mO
145!000.00 & mP
140!000.00 & mP185!000.00 & mP
185!000.00 & mP
140!000.00 & mP
85!000.00 & mP
100!000.00 & mP
185!000.00 & mP
185!001.00 & mP
120!000.00 & mP
120!000.00 & mP
90!000.00 & mP
1!285!000.00 & mP
15!700.00 & k)
57!600.00 & mO
124!320.00 & mO
140!160.00 & mO
140!160.00 & mO
201!240.00 & mO
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 147/237
122!000.00 & mO
136!080.00 &Hak 2721.6 66500
108!840.00 &Hak 2!721.00 2.0463157895
24!120.00 &)
1!320.00 & #h
4!200.00 & #h
14!000.00 B
5!280.00 & #h
5!520.00 & #h
50!000.00 B
75!000.00 B
150!000.00 B
200!000.00 B
250!000.00 B
90!000.00 mQ
21!653!205.00 & mO
21!653!205.00 & mO
26!250!000.00 & mO
17!358!075.00 & mO
14!175!000.00 & mO15!750!000.00 & mO
4!320!000.00 & mO
4!320!000.00 & mO
1!842!000.00 & mO
2!040!000.00 & mO
3!600!000.00 & mO
3!600!000.00 & mO
4!320!000.00 &#k,
5!760!000.00 &#t)
3!600!000.00 &kat
4!320!000.00 &#k,
4!320!000.00 &#t)
4!320!000.00 &kat
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 148/237
1!506!000.00 & mO
1!506!000.00 & mO
42!000.00 &#k,
20!000.00 &#t)
10!000.00 &kat
16!200.00 & Bt)
80!280.00 & +/,
80!280.00 & +/,
395!000.00 & +/,
83!520.00 & +/,
145!700.00 & +/,
112!800.00 & +/,
275!640.00 & +/,
475!640.00 & +/,
1!335!000.00 & +/,
360!000.00 & +/,
75!280.00 & m
132!840.00 & mP
202!200.00 & mP
220!560.00 & mP
247!200.00 & mP
182!280.00 & mP
200!400.00 & mP
321!600.00 & mP
715!500.00 & mP
30!600.00 & k)
31!440.00 & k)
39!299.75 & k) 33!236.36 & k)
76!500.00 & k)
67!400.00 & k)
25!160.00 & k)
32!640.00 & k)
32!640.00 & k)
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 149/237
32!640.00 & k)
32!640.00 & k)
32!640.00 & k)
32!640.00 & k)
32!640.00 & k)
37!440.00 & k)
41!760.00 & k)
187!200.00 & Bh
32!640.00 & k)
27!600.00 & mt
27!640.00 & mt
20!880.00 & k)
751!680.00 & %#
33!480.00 & #h
175!000.00 & mt
86!250.00 & mt
44!400.00 & mt
50!400.00 & mt
105!480.00 & mt
189!600.00 & mt
456!000.00 & mt
526!200.00 & mt
3!600.00 & #h
7!920.00 & mt
11!520.00 & mt
19!680.00 & mt
32!880.00 & mt
56!160.00 & mt
108!240.00 & mt
184!200.00 & mt
215!640.00 & mt
310!800.00 & mt
501!840.00 & mt
7!920.00 & mt
11!520.00 & mt
19!680.00 & mt
32!880.00 & mt
56!160.00 & mt
108!240.00 & mt
184!200.00 & mt
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 150/237
215!640.00 & mt
310!800.00 & mt
501!840.00 & mt
12!240.00 & mt
18!120.00 & mt
27!960.00 & mt
46!800.00 & mt
12!225.00 & mt 16!300.00
17!250.00 & mt 23!000.00
42!225.00 & mt 56!300.00
68!370.00 & mt 91!160.00
134!850.00 & mt 179!800.00
199!950.00 & mt 266!600.00
1!004!550.00 & mt 1!339!400.00
210!600.00 & #h
127!000.00 & %#
80!280.00 & %#
165!480.00 & %#
292!320.00 & %#
492!800.00 & %#
140!250.00 & %#
156!240.00 & %#
14!450.00 & %#
83!520.00 & %#
149!600.00 & %#
83!520.00 & %#
137!280.00 & %#
119!340.00 & %#
1!445.00 & #h
28!900.00 & mQ
18!275.00 & k)
11!760.00 & mQ
555!000.00 & %#
14!760.00 & #
42!360.00 & #h
68!040.00 & %#
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 151/237
80!800.00 & %#
77!760.00 & %#
85!920.00 & %#
& kak
457!700.00 & m2
34!335.00 & m2
345!800.00 & m1
103!500.00 & m1
40!440.00 & %#
86!400.00 & kak
25!800.00 & #h
44!280.00 & #h
51!174.00 & m1
36!800.00 & m1 645.00 & #h
465.00 & #h
9!350.00 & #h
31!200.00 & k)
80!240.00 & %#
53!720.00 & %#
80!240.00 & %#
26!401.00 & k)
334!080.00 & ,et
208!800.00 & ,et
125!280.00 & ,et
125!280.00 & ,et
75!240.00 & ,et
109!440.00 & ,et
193!800.00 & ,et
25!750.00 & ,et
130!800.00 & #h 233!480.00 & ,et 116740
72!700.00 & ,et
55!200.00 & ,et 63950
11!760.00 & ,et
104!400.00 & ,et
171!000.00 & ,et
360!960.00 & #h
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 152/237
2!505!600.00 & #h
2!029!560.00 & #h
957!240.00 & #h
409!200.00 & #h
1!139!280.00 & #h
1!139!280.00 & #h
2!376!000.00 & #h
4!548!000.00 & #h
63!240.00 & #h
242!500.00 & #h
145!700.00 & #h
61!080.00 & #h
337!500.00 & #h
225!000.00 & #h
325!000.00 & #h
12!000.00 & #h
100!000.00 & #h 325!700.00 & #h
187!000.00 & #h
265!000.00 & #h
150!000.00 & #h
447!600.00 & #h
44!280.00 & k)
66!000.00 & k)
108!570.00 & k)
94!605.00 & k)
44!500.00 & k)
38!880.00 & k)
66!000.00 & k)
72!500.00 & k)
30!000.00 & k)
58!560.00 & %t
33!880.00 & k)
36!480.00 & %t
13!800.00 & k)
24!840.00 & k)
29!750.00 )
30!600.00 )
44!280.00 & k)
122!880.00 & k)
& mt
7!560.00 & %#
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 153/237
39!120.00 & k)
14!760.00 & k)
20!880.00 & #h
20!640.00 & #h
68!500.00 & k)
& m
33!800.00 & m
33!800.00 & m
15!550.00 & m
219!050.00 & m
6!205.00 & m
10!625.00 & m
21!250.00 & m
12!750.00 & m
197!950.00 & m
47!940.00 & #h
54!910.00 & #h
20!000.00 & #h
15!000.00 & #h
13!000.00 & #h
20!000.00 & #h
39!270.00 & #h
680.00 & #h
1!105.00 & m
1!700.00 & #h
11!900.00 &
17!000.00 & #h
70!000.00 & #h
85!000.00 & #h
93!000.00 & #h
120!000.00 & #h
91!800.00 & #h
136!000.00 & #h
337!500.00 & #h
214!231.50 & #h
80!000.00 & #h
60!000.00 & #h
35!000.00 & #h
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 154/237
44!550.00 & #h
33!750.00 & #h
72!500.00 & #h
79!500.00 & #h
44!200.00 & #h
51!000.00 & #h
57!460.00 & #h
61!880.00 & #h
70!550.00 & #h
26!350.00 & #h
43!690.00 & #h
320!000.00 & #h
75!000.00 & #h
85!000.00 & #h
10!000.00 & #h
100!300.00 U*t
146!200.00 U*t 200!600.00 U*t
29!437!000.00 & ,et
2!370!000.00 U*t
15!300!000.00 U*t
12!700!000.00 U*t
335!000.00 & #h
315!800.00 & #h
425!000.00 & #h
195!000.00 & #h
320!000.00 & #h
540!000.00 & #h
65!000.00 & #h
17!000.00 & m1
13!000.00 & m1
77!000.00 & #h
87!500.00 & m1
297!800.00 U*t
833!600.00 U*t
5!880!000.00 U*t
7!130!000.00 U*t
18!720.00 & k)
10!080.00 & %t
20!640.00 & %t
47!880.00 & %t
500.00 & %t
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 155/237
60!000.00 & /a*) & ha
66!000.00 & /a*) & ha
72!000.00 & /a*) & ha
60!000.00 & /a*) & ha
60!000.00 & /a*) & ha 60!000.00 & /a*) & ha
85!800.00 & /a*) & ha
85!800.00 & /a*) & ha
85!800.00 & /a*) & ha
85!800.00 & /a*) & ha
85!800.00 & /a*) & ha
85!800.00 & /a*) & ha
102!000.00 & /a*) & ha
102!000.00 & /a*) & ha 102!000.00 & /a*) & ha
102!000.00 & /a*) & ha
102!000.00 & /a*) & ha
102!000.00 & /a*) & ha
109!200.00 & /a*) & ha
25!500.00 &#h
34!000.00 &#h
30!630!000.00 u*t
7!140!000.00 U*t
924!000.00 U*t
340!000.00 mQ
340!000.00 mQ
197!625.00 #h
67!700.00 u*t
150!000.00 mQ
384!200.00 k)
493!430.58 mQ
468!520.00 mQ
159!375.00
637!500.00
595!000.00
234!240.00
911.54 #h
458!551.54
m2
m3
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 156/237
458!551.54
122!532.62
793!016.00 mQ
433!160.00 mQ
1!226!176.00 mQ
425!000.00 mQ 281!775.00
549!100.00 mQ
5!298!000.00 u*t
8!950!000.00 u*t
NNN u*t
226!800.00 m 6380 7273.2
1!040.00 #h 893.2
37!310.00 tu#e
124!708.46 p,) 7!273.20 #h
17!300.00 k)
13!100.00 #h
470!550.00 #t)
264!960.00 #t)
230!400.00 #t)
264!960.00 #t)
230!400.00 #t)
31!600.00 #t)
5!500!900.00 %,
306!947.37 u*t 150000
306947.36842
246!900.00
m3
m3
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 157/237
RENCANA ANGGARAN BIAYA
PEKERJAAN : REVIEW PERENCANAAN PEMBANGUNAN KANTOR KAPOLSEK
LOKASI : KABUPATEN KEDIRI
TAHUN : 2014
A. LANTAI 1
NO. URAIAN PEKERJAAN OL SAT HARGA SATUAN TOTAL HARGA
I. PEKERJAAN PERSIAPAN
1 P7'/78>.*) L,)>. #5!44 '2 1206000 10340!!464
3$55 216# #5!44
2 P))8 7(.(. 15000 '9 2$!##!!0 446#315500
5000 200 10000
2500 200 5000
15000
3 P7'/)-) K)-,8 P8,7 100 (> 163$!3300 163$!3300
4 P7'/)-) G=) 100 (> 142#20$30 142#20$30
5 P778@)) B,() 11446 '9 46012#0 52666250$
3!55 200 !510
1$6# 200 3$36
11446
63,358,497.03
II. PEKERJAAN TANAH
1 G)(.) T))* P,=)>. B)- K)(. 1#240 '3 5223000 $526!5200
5110 100 5110
4!10 100 4!10
1200 100 1200
500 100 500
1200 100 1200
1!00 100 1!00
1050 100 1050
1050 100 1050
!00 100 !00
335 100 335
335 100 335
350 100 3501#240
2 G)(.) T))* P,=)>. R,(() B)-) 442# '3 5223000 2312613#3
135 350 4!3
135 1$5 263
150 325 4##
150 325 4##
2420 026 62$
#030 026 20##
442#
3 G)(.) T))* P,=)>. P.(7<)7 3!400 '3 5223000 1$53402000
4000 #00 32000
1200 450 5400
3!400
4 G)(.) T))* ,=)>. -)) 105 '3 5223000 54#4150
1!5 060 105105
5 U8) T))* K7'/)(. 1?4 )(.) 1522! '3 2143#00 3264350#6
6 U8) S.8- P7..) P7.( L)-). 2$#12 '3 16!2$200 4$#!350$2!
665 065 432
1100 065 !15
44100 065 2#665
2$#12
! U8) P)>.8 =. /))* R,(() /)-) 64$ '2 1!00!600 1103!$324
135 030 041
135 030 041
150 050 0!5
150 050 0!5
2420 004 0$!
#030 004 321
64$
# U8) P)>.8 =. /))* .(7 <)7 1#!0 '2 1!00!600 31#042120
4000 040 1600
1200 023 2!0
1#!0
$ U8) P)>.8 =. /))* ()-). 45#! '2 1!00!600 !#00535!4
665 010 06!
1100 010 110
44100 010 4410
45#!
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 158/237
51600
117,048,944.64
III. PEKERJAAN PON+ASI
1 A)>-)'. /)- )(. 364# '3 42610104 15544165$4
5110 020 1022
4!10 020 $42
1200 020 240
500 020 100
1200 020 240
1!00 020 340
1050 020 2101050 020 210
!00 020 140
335 020 06!
335 020 06!
350 020 0!0
364#
2 P)>) P,=)>. B)- K)(. 1 : 6 #026 '3 #553$2!6 6#65040135
5110 044 224#
4!10 044 20!2
1200 044 52#
500 044 220
1200 044 52#
1!00 044 !4#
1050 044 462
1050 044 462!00 044 30#
335 044 14!
335 044 14!
350 044 154
#026
3 P)>) 8,(() /)-) 12$4 '2 1560#44# 201$!331!
4000 020 #00
350 020 0!0
6#0 020 136
240 020 04#
1200 020 240
12$4
4 P)>) M.. P.(7 22600 (> 306$4!3! 6$3!010526
11300 200 22600
155,584,405.72
I. PEKERJAAN PASANGAN * PLESTERAN
1 P)>)) B)-) M78)* 1 : 3 346!! '2 16#1451! 5#306#5$##
1#240 120 21###
1530 120 1#36
2!20 125 3400
1200 125 1500
4550 120 5460
2200 120 2640
36!24
K>7 %
340 0!5 255
1120 0!5 #40
340 0!5 255450 0!5 33#
4#0 0!5 360
204#
2 P)>)) B)-) M78)* 1 : 6 $5601 '2 152$4456 1462161$233
16440 465 !6446
1#00 465 #3!0
1530 465 !115
2!20 465 1264#
1200 465 55#0
4550 465 2115#
2200 465 10230
141546
K>7 %
$56 200 1$12
46! 100 46! 2 3!5 !00 262! 3
245 100 245 4
46! 100 46! 5
154 600 $24 6
203 400 #10 !
3!# 100 3!# #
163 % % @1
260 $00 2340 @2
3$2 300 11!6 @3
0 41 3 00 1 22 /1
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 159/237
535 1400 !4#! K,(,'
41$ 1200 5022
520 #00 4160
#00 400 3200
1#00 0!0 1260
!55 200 1510
15# 200 315
210 400 #40
120 100 120
23$14
6 P(7>-78) 877( 262$ '2 535#!#2 140#555$5
2200 0!0 15401215 0!0 #51
340 0!0 23#
262$
! B7)) S=- 353306 '9 30$25#6 10$262$1#$3
1#00 500 $000 8 @7'8
1140 400 4560
!24 200 144# 2
6$1 1400 $6!4 3
644 200 12## 4
!24 200 144# 5
510 1200 6120 6
540 #00 4320 !
61# 200 1236 #
616 % % @1
660 1#00 11##0 @2 !$2 600 4!52 @3
256 600 1536 /1
3#0 200 !60 /2
256 1#00 460# /3
666 600 3$$6 @4
560 600 3360 @5
32300 400 12$200
6000 465 2!$00
2100 500 10500 877(
2040 500 10200 877(
#40 500 4200 877(
4340 2000 #6#00 =.=.
31#0 400 12!20
300 400 1200
300 200 600353306
# P)>)) L)-). 4040 41!$3 '2 2$13441$ 121!614!!33
43$00
$ P)>)) L)-). 4040 8>-.< 4!15 '2 2$13441$ 13!36#!#56
440 500 2200
335 500 16!5
2#0 300 #40
4!15
10 P)>)) L)-). 4040 8>-.< -)) 1!$2 '2 2$13441$ 5220##!##
064 2#00 1!$2
1!$2
11 P)>)) L)-). 2020 210! '2 25##241$ 54534256#
1140
442
525
%
210!
12 P)>)) K78)'. D.=. 2025 #460 '2 25##241$ 21#$65264!
1200 400 4#00
10#0 200 2160
1500 100 1500
#460
13 K,,(.- L)-). 333$$ '1 !310620 24416!3$!4
14 P)>)) S-, ,>>. ,8)( S.)- $6#0 '1 3552$4#2 343$253#5#
500 #00 4000
300 400 1200
160 2#00 44#0
$6#0
15 P)>)) B)- D.=. (7'7 <.87/, 41!6 '2 3224361$ 13464$352$ 2100 120 2520
10#0 120 12$6
300 120 360
41!6
16 P)>)) P). B(, 3000 '2 3##33320 1164$$$600
3000 100 3000
724 041 050 37
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 160/237
. PEKERJAAN BETON
1 /7-, -'/ 7(.(. /)) -10<' 1130 '3 !32136140 #2!313#3#2
11300 010 1130
2 /7-, -'/ =. /))* .(7<)7 -10<' 1#!0 '3 !32136140 136$0$45#1#
16000 010 1600
2!00 010 2!0
1#!0
3 B7-, P,=)>. .(7<)7 U 20020040 6400 '3 !32136140 46#56!12$60
4000 160 6400
4 B7-, P,=)>. .(7<)7 U 15015030 #10 '3 !32136140 5$30302!34
1200 06# #10
5 S(,,F 1525 4!6 '3 $2113#300 43#3466##5 126$0 004 4!6
6 S(,,F 2540 2520 '3 $2113#300 232126#5160
12000 010 1200
13200 010 1320
2520
! K,(,' 1535 41$ '3 $132$4!40 3#2624#313
!$#0 005 41$
# K,(,' 2540 1#62 '3 $132$4!40 1!00554#05$
1#620 010 1#62
$ K,(,' 4040 12!! '3 $132$4!40 11660$4!240
!$#0 016 12!!
10 P778@)) B)(, 2545 1400 '3 10!2103100 150040#2##5
12440 011 1400
1400
11 P778@)) B)(, 2030 #40 '3 10!2103100 $00566604014000 006 #40
#40
12 P778@)) B)(, 1520 0$# '3 10!2103100 104#516#32
3260 003 0$#
0$#
13 P778@)) P()- ()-). -7/)( 12<' 426! '3 !61533140 324$120!415
1!40 012 20$
130 012 016
$2# 012 111
1#4# 012 222
1!50 012 210
6435 012 !!2
1$5 012 023
$20 012 110
105 012 01315$60 012 1$15
5544 012 665
426!
14 P778@)) P()- T)) -7/)( 15<' 36# '3 !61533140 2#033$3#!2
034 100 034
1615 015 242
613 015 0$2
36#
15 P778@)) B)(, T)) 1530 032 '3 10!2103100 33!!124!!
!00 005 032
16 P778@)) P,=)>. T)) 041 '3 !32136140 2$#!11545
100 041 041
1! K,(,' P8)-.> 1515 2!200 '9 25460112 6$25150464
6400 425 2!200
1# R. B)(, 1515 1!00 '9 25460112 432#21$04
1!00 100 1!00
1$ B)(, L)-). 1520 326 '3 10!2103100 34$!!36364
2!00 003 0#1
3150 003 0$5
6!5 003 020
1000 003 030
2200 003 066
1150 003 035
326
20 ()- C),. -7/)( 10 <' 2$6 '3 !61533140 225033042$
405 010 041
600 010 060
1320 010 132
630 010 0632$6
21 B)(, -78)> 2030 0$6 '3 10!2103100 102$21#$!6
1000 006 060
600 006 036
0$6
22 ()- T78)> -7/)( 10 <' 236 '3 !61533140 1!$!21#210
1000 010 100
1000 010 100
360 010 036
236
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 161/237
24$6 200 4$$2
$42 100 $42 2
#!6 !00 6132 3
!32 100 !32 4
$42 100 $42 5
510 600 3060 6
6#4 % % @1
$$0 $00 #$10 @2
13## 300 4164 @3
256 300 !6# /1
440 100 440 /2
560 300 16#0 @5 32!62
2 P.- =) @7=7() /7>.
P! U $0225 400 U.- !15!52520 2#630100#0
P# U 1!0225 100 U.- !15!52520 !15!52520
J4 U 1##145 300 U.- !15!52520 214!25!560
BV3 U 6#60 $00 U.- $4152520 #4!3!26#0
3 P778@)) P)>) D) .- K) K*)'78 O7 (7)
D) P.- K)<) U #1221 10!4 '2 1!25!$41# 1#536064$2
D) P.- P).( K) U U #1221 1!$0 '2 12#006502 22$14443$2
D) P.- P).( K) U 51221 !#$ '2 12#006502 100$$32#$$
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 $41 '2 1!25!$41# 1624!661#4
4 P778@)) P)>) D) J7=7() A('.'
D) J7=7() U 1!#60 1$04 '9 26!00520 50#3!!$01
D) J7=7() U 13#60 44!1 '9 26!00520 11$3#33650
D) J7=7() U 50!# 46# '9 26!00520 124$5#434D) J7=7() U 50!5 525 '9 26!00520 1401!!!30
D) J7=7() U 50#0 0#0 '9 26!00520 21360416
D) J7=7() U 6050 1$20 '9 26!00520 51264$$#4
5 K)<) M)-. 7 )>)*. 3333 '2 #11431$0 2!045$$#$5
14! 2 2$3 PU
2#0 3 #40 @5
2!5 # 2200 P2
3333
6 P)>) K<. H7=7( 7 =7>, 1200 /* ##1!1$0 105#062#0
! P)>) K<. K)')8 ')=. 600 /* 1#4$5446 110$!26!#
# P)>) E>7( P.- 4 7 =7>, 4200 > !431$20 312140640
$ P)>) E>7( J7=7() 3 7 =7>, 6!00 > 6556$20 43$313640
10 P)>) K).- A. 6!00 > 22!4510 1523$21!0
11 P)>) G87=7( J7=7() 6!00 > 5334600 35!41#200
12 G87=7( -))' 1000 > 246$2600 246$26000
226,630,867.56
II. PEKERJAAN PLA>ON+
1 P()F,= G>'/,)8= $ '' E J)) B,)8= 3#0!5 '2 14262#21 543056$0$6
2 P()F,= S.(.<)/,)8= 4 '' 2440 '2 1$633121 4!$04#152
3 L.> G>' 44046 '1 340261# 14$#!1!124
74,083,343.72
III. PEKERJAAN PENGECATAN
1 P77<)-) D.=. I-78.,8 46$65 '2 45610#0 214212444$
2 P 77<)-) D.=. E>-78.,8 E D( W7)-*78 S*.7(= 46301 '2 51$3220 24045236$#
11225 465 521$6
K>7 5#$5
3 P77<)-) P()F,= 440#3 '2 45610#0 2010660#$65 "..>*. >7=. D) P.- E I'8)
D) P.- K)<) U #1221 10!4 '2 #265!00 ##!!#5!!
D) P.- P).( K) U U #1221 1!$0 '2 #265!00 14!$642$6
D) P.- P).( K) U 51221 !#$ '2 #265!00 65213#$3
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 $41 '2 #265!00 !!#1#25$
6 C,-. /)- )()' 41!6 '2 #062163 3366!5$06
! W)-788,F. R77( 261# '2 #062163 21106!414
74,848,273.89
IM. PEKERJAAN INSTALASI AIR KOTOR +AN AIR BERSIH
1 P)>) .) PVC =.)'7-78 1 1?2 AW 3200 '1 6!5#052 21625!664
2 P)>) .) PVC =.)'7-78 3?4 AW 10$00 '1 35#60$2 3$0##402#
3 P)>) .) PVC =.)'7-78 1?2 AW 3400 '1 30514$2 103!50!2#
4 K(,>7- D= 300 U.- 2###4$$60 #6654$##0
5 K(,>7- @,, 300 U.- !43#5$60 22315!##06 J7- >*,78 300 U.- 1!2$#000 51#$4000
! S*,78 300 U.- 1!2$#000 51#$4000
# T7')- S)/ 600 U.- 33!2#000 20236#000
$ K8) ).8 1300 U.- 23454000 304$02000
10 "(,,8 D8). 2400 /* 110#0600 265$34400
11 S-, 8) 1?2 >-).(.> 500 U.- 353!4000 1!6#!0000
12 P)>) .) PVC =.)'7-78 3 11200 '1 2$22$0!2 32!3656064
13 P)>) .) PVC =.)'7-78 4 11100 '1 33#$!$12 3!6266#232
14 B)- S'8 B,8 100 (> 5500$0000 5500$0000
15 P . = F 1 00 ( 5 562 $00 00 5 562 $00 00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 162/237
1 P)>) .) PVC D=.)'7-78 3 16#00 '1 2$22$0!2 4$104#40$6
2 P)>) .) PVC D=.)'7-78 4 5600 '1 33#$!$12 1#$#2#30!2
3 S)(8) T78/) 1?2 /.> /7-, =.) 30 <' 12##0 '1 30055!03 3#!11!4543
4 B) K,-8,( 2#00 .- 62462#40 1!4#$5$520
124,289,012.31
MI. PEKERJAAN INSTALASI LISTRIK
1 P)7( L.>-8. 100 (> 24##50000 24##50000
2 T.-. I>-)()>. L)' !100 -- 1#202500 12$23!!500
3 T.-. I>-)()>. S-,,-) L7) E P))>,.< 2$00 -- 2$230500 #4!6#4500
4 T.-. I>-)()>. -7(7,7 L7) E P))>,.< #00 -- 10600!##0 #4#063040
5 T.-. I>-)()>. S-,,-) AC L7) E P))>,.< !00 -- !4#650000 52405500006 L)' SL O-/, 14 W *.(.> 2$00 /* 16!16000 4#4!64000
! L)' SL D,(.*- 1# W *.(.> 1100 /* 1!15#000 1##!3#000
# L)' B)87- 500 /* 4#$25000 244625000
$ L)' RMI 220 W P*.(.> 2100 /* 1$4!0000 40##!0000
10 S)()8 T)( E P))>,.< *,-7( 100 /* 1540#500 1540#500
11 S)()8 G)=) E P))>,.< *,-7( 200 /* 1!$5#500 35$1!000
12 S)()8 T)( E P))>,.< 1$00 /* 1540#500 2$2!61500
13 S)()8 G)=) E P))>,.< 400 /* 1!$5#500 !1#34000
14 H7=7( >)()8 100 /* 1#!01#5!20 1#!01#5!20
120,906,287.60
MII. PEKERJAAN LAINLAIN
1 R7.((.T)) 1200 '9 600242$0 !202$14#0
2 B7>. D8. =.)-)> =.=. R @7'8 1!00 '9 2230!1#0 3!$222060
10,995,135.40
!#6204$5324$
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 163/237
RENCANA ANGGARAN BIAYA
PEKERJAAN : REVIEW PERENCANAAN PEMBANGUNAN K
LOKASI : KABUPATEN KEDIRI
TAHUN : 2014
B. LANTAI 2
NO. URAIAN PEKERJAAN OL SAT
II. PEKERJAAN PASANGAN * PLESTERAN
1 P)>)) B)-) M78)* 1 : 3 4360 '2
21#0 200 4360
2 P)>)) B)-) M78)* 1 : 6 $34#6 '2
#!50 3!0 323!5
1000 3!0 3!00
600 3!0 2220
34#0 3!0 12#!6
14#0 3!0 54!6
2510 3!0 $2#!4600 3!0 1!020
10200 045 45$0
2#!0 150 4305
2#!0 150 4305
4$30 2#0 13#04
10$$5#
K>7 12112
$56 % %
46! % % 2
3!5 !00 262! 3
245 500 1223 4
46! 200 $34 5 154 300 462 6
203 % % !
3!# % % #
163 1000 1632 @1
260 1300 33#0 @2
3$2 400 156# @3
041 !00 2#6 /1
0!# % % /2
041 % % /3
2!3 % % @4
1$5 % % @5
12112
3 P(7>-78) D.=. 1 : 3 #!20 '2
P(7>-78) D.=. 1 : 6 1#6$!2 '2
4 P(7>-78) B7-, 4056$ '2
5!40 135 !!4$
2000 520 10400 ('
#00 $2# !424 ('
400 1360 5440 ('
1200 360 4320 ('
2200 140 30#0 877(
$10 140 12!4 877(
630 140 ##2 877( 4056$
6 B7)) S=- 2$!!!0 '9
5!40 $00 51660
3400 1000 34000 V,.=
2000 400 #000 ('
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 164/237
#00 400 3200 ('
400 400 1600 ('
1200 400 4#00 ('
1#$00 400 !5600 >=-
5600 050 2#00 >=-
6400 2#0 1!$20 >=-
2200 600 13200 877(
1#$0 600 11340 877(
14!0 600 ##20 877(
1140 % % !24 % % 2
6$1 1400 $6!4 3
644 1000 6440 4
!24 400 2#$6 5
510 600 3060 6
540 % % !
61# % % #
616 2000 12320 @1
660 2600 1!160 @2
!$2 #00 6336 @3
256 1400 35#4 /1
3#0 % % /2 256 % % /3
666 % % @4
560 600 3360 @5
2$!!!0
! P)>)) L)-). 4040 3#$!0 '2
403!0
# P)>)) L)-).2020 1400 '2
350 400 1400
1400
$ P)>)) K78)'. D.=. 2025 5050 '2
2525 200 5050
5050
10 K,,((.- L)-). 25132 '1
III. PEKERJAAN BETON
1 K,(,' 4040 1306 '3
1200 10$ 1306
2 K,(,' 2540 #5# '3
400 06# 2!2
1600 03! 5#6
3 K,(,' 1535 231 '3 1200 01$ 231
4 K,(,' 1520 054 '3
1200 005 054
5 K,(,' 2020 04# '3
#00 006 04#
$ P778@)) P()- ()-). -7/)( 12<' 1460 '3
60#5 012 !30
60#5 012 !30
1460
13 K,(,' P8)-.> 1515 24000 '9
5500 400 22000
4000 050 2000
14 B)(, L)-). 1520 13! '3
32#0 003 0$#
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 165/237
1000 003 030
300 003 00$
13!
I. PEKERJAAN PARTISI, KUSEN PINTU * JEN+ELA
1 K>7 A('.' 4 KK 5552 '9
24$6 % %
$42 % % 2
#!6 !00 6132 3 !32 400 2$2# 4
$42 200 1##4 5
510 300 1530 6
6#4 1000 6#40 @1
$$0 1300 12#!0 @2
13## 400 5552 @3
256 !00 1!$2 /1
440 % % /2
560 % % @5
3$52#
2 P778@)) P)>) D) .- K) K*)'78 O7 (7)
D) P.- P).( K) U U #0220 2640 '2
D) P.- P).( K) U 50220 1232 '2
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 4!1 '2
3 P778@)) P)>) D) J7=7() A('.'
D) J7=7() U 1!#60 4!60 '9
D) J7=7() U 13#60 62$3 '9
D) J7=7() U 50!# 312 '9
D) J7=7() U 50!5 525 '9
D) J7=7() U 50#0 320 '9
D) J7=7() U 6050 !052 '9
4 K)<) M)-. 7 )>)*. 1$25 '2
2!5 ! 1$25 P2 1$25
5 P)>) K<. H7=7( 7 =7>, 1300 /*
6 P)>) K<. K)')8 ')=. 300 /*
! P)>) E>7( P.- 4 7 =7>, 6514 >
# P)>) E>7( J7=7() 3 7 =7>, 24!## >
$ P)>) K).- A. 24!## >
10 P)>) G87=7( J7=7() 24!## >
11 G87=7( -))' $00 >
. PEKERJAAN PLA>ON+
1 P()F,= G>'/,)8= $ '' E J)) B,)8= 412#0 '22 P()F,= S.(.<)/,)8= 4 '' $#00 '2
400 35 1400
46#0
3!20
$#00
3 L.> G>' 31!50 '1
I. PEKERJAAN PENGECATAN
1 P77<)-) D.=. I-78.,8 5642 '2
2 P77<)-) D.=. E>-78.,8 E D( W7)-*78 S*.7(= 4364! '2
11225 45 50513
K>7 6#66
3 P77<)-) P()F,= 56110 '2
4 "..>*. >7=. D) P.- E I'8)
D) P.- P).( K) U U #0220 4646 '2
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 166/237
D) P.- P).( K) U 50220 1355 '2
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 !3$ '2
5 "..>*. D) J7=7() E MOWILE
D) J7=7() U 1!#60 4!60 U.-
D) J7=7() U 13#60 62$3 U.-
D) J7=7() U 50!# 312 U.-
D) J7=7() U 50!5 525 U.-
D) J7=7() U 50#0 320 U.-
D) J7=7() U 6050 !052 U.-
6 778@)) W)-788,F. 16154 '2! C)- (.>() 116$6 '9
III. PEKERJAAN INSTALASI AIR KOTOR +AN AIR BERSIH
1 P)>) .) PVC =.)'7-78 1 1?2 AW 3000 '1
2 P)>) .) PVC =.)'7-78 3?4 AW 10200 '1
3 P)>) .) PVC =.)'7-78 1?2 AW 2500 '1
4 K(,>7- D= 7 )'>-)8= 300 U.-
5 J7- >*,78 300 U.-
6 S*,78 300 U.-
! A,78 400 U.-
# T7')- S)/ 300 U.-
$ K8) ).8 300 U.-
10 W)>-)F7( (7) 200 U.-
11 S-, 8) 1?2 >-).(.> 300 U.-
12 S-, K8) 1 300 U.-
13 P)>) .) PVC =.)'7-78 3 600 '1
14 P)>) .) PVC =.)'7-78 4 600 '1
15 P,') ).8 -7) 100 (>
16 H7)=-) 200 U.-
M. PEKERJAAN INSTALASI LISTRIK 1 P)7( L.>-8. 100 (>
2 T.-. I>-)()>. L)' $400 --
3 T.-. I>-)()>. S-,,-) L7) E P))>,.< 3000 --
4 T.-. I>-)()>. -7(7,7 L7) E P))>,.< !00 --
5 T.-. I>-)()>. S-,,-) AC L7) E P))>,.< 1300 --
6 L)' SL O-/, 14 W *.(.> 2$00 /*
! L)' SL D,(.*- 1# W *.(.> 3100 /*
# L)' G)- 100 /*
$ L)' RMI 220 W P*.(.> 3000 /*
10 S)()8 T)( E P))>,.< *,-7( 100 /*
11 S)()8 G)=) E P))>,.< *,-7( 100 /*
12 S)()8 T)( E P))>,.< 1200 /*13 S)()8 G)=) E P))>,.< #00 /*
MI. PEKERJAAN LAINLAIN
1 I>-)(>. P7))( P7-.8 E <887- 100 .-
2 R7.((. ,.= $00 '9
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 167/237
ANTOR KAPOLSEK
HARGA SATUAN TOTAL HARGABOBOT
16#1451! !33112$41 00$+
1560#44# 145$1!16#1$ 1#6+
602201# 52511$$35 00!+
5163#26
6#3$42$ 2!!46#!#!0 035+
30$25#6 $20#!$3332 11!+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 168/237
2$13441$ 113536#30#4 144+
25##241$ 362353#66 005+
25##241$ 130!062160 01!+
!310620 1#3!30501# 023+
426,938,350.25 543+
$132$4!40 11$23$!6125 152+
$132$4!40 !#324156$0 100+
$132$4!40 2105#!5011 02!+
$132$4!40 4$31!$160 006+
$132$4!40 43#3#14!5 006+
!61533140 1112142$$!! 141+
25460112 6110426##0 0!#+
$2113#300 1265644024 016+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 169/237
412,913,283.43 525+
26!00520 14#2412#!0 01$+
12#006502 33!$3!1653 043+
12#006502 15!!040105 020+
%
26!00520 12!0$44!52 016+
26!00520 16#0210323 021+
26!00520 #3305622 001+
26!00520 1401!!!30 002+
26!00520 #5441664 001+
26!00520 1##2#3522$ 024+
#11431$0 156200640# 020+
##1!1$0 1146234!0 001+
1#4$5446 554#633$ 001+
!431$20 4#412232$ 006+
6556$20 1625321461 021+
22!4510 563#02#0$ 00!+
5334600 1322334246 01!+
246$2600 222233400 003+
175,316,704.10 223+
14262#21 5##!6$250$ 0!5+ 1$633121 1$24045#5# 024+
340261# 10#0331215 014+
88,920,695.82 113+
45610#0 25!3406$5 003+
51$3220 22666!$540 02$+
45610#0 255$221$## 033+
#265!00 3#405!4#5 005+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 170/237
#265!00 112016!66 001+
#265!00 61052315 001+
554635$ 2640066#6 003+
42$$$#6 2!05#$52$ 003+
2025356 631$110 000+
1$4!45# 10224152 000+
20!!2## 664!322 000+
155!$66 10$#62!!! 001+
#062163 1302361!30 01!+ 564#$60 660!02362 00#+
82,710,824.57 105+
6!5#052 202!41560 003+
35#60$2 365!#13#4 005+
30514$2 !62#!300 001+
2###4$$60 #6654$##0 011+
1!2$#000 51#$4000 001+
1!2$#000 51#$4000 001+
!500000 30000000 000+
33!2#000 1011#4000 001+
23454000 !0362000 001+
2#5#164#0 5!1632$60 00!+
353!4000
25411500
2$22$0!2 1!53!4432 002+
33#$!$12 2033#!4!2 003+
5562$0000 5562$0000 00!+
31465#000 62$316000 00#+
39,526,949.88 050+
24##50000 24##50000 003+
1#202500 1!11035000 022+
2$230500 #!6$15000 011+
10600!##0 !42055160 00$+
!4#650000 $!32450000 124+
16!16000 4#4!64000 006+
1!15#000 531#$#000 00!+
12!0000000 12!0000000 016+
1$4!0000 5#4100000 00!+
1540#500 1540#500 000+
1!$5#500 1!$5#500 000+
1540#500 1#4$02000 002+ 1!$5#500 14366#000 002+
165,440,041.60 210+
4$51$4000 4$51$4000 006+
600242$0 54021#610 00!+
10,354,126.10 013+
!#6204$5324$ 1!#3+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 171/237
RENCANA ANGGARAN BIAYA
PEKERJAAN : REVIEW PERENCANAAN PEMBANGUNAN KA
LOKASI : KABUPATEN KEDIRI
TAHUN : 2014
B. LANTAI 2
NO. URAIAN PEKERJAAN OL SAT
II. PEKERJAAN PASANGAN * PLESTERAN
1 P)>)) B)-) M78)* 1 : 3 4360 '2
21#0 200 4360
2 P)>)) B)-) M78)* 1 : 6 $34#6 '2
#!50 3!0 323!5
1000 3!0 3!00
600 3!0 2220
34#0 3!0 12#!6
14#0 3!0 54!6
2510 3!0 $2#!4600 3!0 1!020
10200 045 45$0
2#!0 150 4305
2#!0 150 4305
4$30 2#0 13#04
10$$5#
K>7 12112
$56 % %
46! % % 2
3!5 !00 262! 3
245 500 1223 4
46! 200 $34 5 154 300 462 6
203 % % !
3!# % % #
163 1000 1632 @1
260 1300 33#0 @2
3$2 400 156# @3
041 !00 2#6 /1
0!# % % /2
041 % % /3
2!3 % % @4
1$5 % % @5
12112
3 P(7>-78) D.=. 1 : 3 #!20 '2
P(7>-78) D.=. 1 : 6 1#6$!2 '2
4 P(7>-78) B7-, 4056$ '2
5!40 135 !!4$
2000 520 10400 ('
#00 $2# !424 ('
400 1360 5440 ('
1200 360 4320 ('
2200 140 30#0 877(
$10 140 12!4 877(
630 140 ##2 877( 4056$
5 P(7>-78) ()- /7-, )-) =) 877( 14!54 '2
606# 200 12136
2200 0!0 1540 877(
$10 0!0 63! 877(
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 172/237
630 0!0 441 877(
14!54
6 B7)) S=- 2$!!!0 '9
5!40 $00 51660
3400 1000 34000 V,.=
2000 400 #000 ('
#00 400 3200 ('
400 400 1600 ('
1200 400 4#00 ('
1#$00 400 !5600 >=- 5600 050 2#00 >=-
6400 2#0 1!$20 >=-
2200 600 13200 877(
1#$0 600 11340 877(
14!0 600 ##20 877(
1140 % %
!24 % % 2
6$1 1400 $6!4 3
644 1000 6440 4
!24 400 2#$6 5
510 600 3060 6
540 % % ! 61# % % #
616 2000 12320 @1
660 2600 1!160 @2
!$2 #00 6336 @3
256 1400 35#4 /1
3#0 % % /2
256 % % /3
666 % % @4
560 600 3360 @5
2$!!!0
! P)>)) L)-). 4040 3#$!0 '2
403!0
# P)>)) L)-).2020 1400 '2
350 400 1400
1400
$ P)>)) K78)'. D.=. 2025 5050 '2
2525 200 5050
5050
10 K,,((.- L)-). 25132 '1
III. PEKERJAAN BETON1 K,(,' 4040 1306 '3
1200 10$ 1306
2 K,(,' 2540 #5# '3
400 06# 2!2
1600 03! 5#6
3 K,(,' 1535 231 '3
1200 01$ 231
4 K,(,' 1520 054 '3
1200 005 054
5 K,(,' 2020 04# '3
#00 006 04#
6 P778@)) B)(, 2545 )-) 52# '3
12$6 011 146
1000 011 113
1200 011 135
1200 011 135
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 173/237
52#
! P778@)) B)(, 2030 )-) 420 '3
1400 006 0#4
1400 006 0#4
1400 006 0#4
1400 006 0#4
1400 006 0#4
420
# P778@)) B)(, 1520 )-) 242 '3
2##0 003 0#62400 003 0!2
1400 003 042
1400 003 042
242
$ P778@)) P()- ()-). -7/)( 12<' 1460 '3
60#5 012 !30
60#5 012 !30
1460
10 P778@)) B)(, 8. ))8 )-) 1520 306 '3
10200 003 306
306
11 P778@)) ,(,' 2020 =.)-)> ()- )-) 120 '3 3000 004 120
120
12 P778@)) B)(, 8. 2035 11$3 '3
$600 00! 6!2
!440 00! 521
11$3
13 K,(,' P8)-.> 1515 24000 '9
5500 400 22000
4000 050 2000
14 B)(, L)-). 1520 13! '3
32#0 003 0$#
1000 003 030
300 003 00$
13!
15 ()- C),. -7/)( 10 <' 2!5 '3
1$6# 010 1$!
600 010 060
1#0 010 01#
2!5
I. PEKERJAAN PARTISI, KUSEN PINTU * JEN+ELA1 K>7 A('.' 4 KK 5552 '9
24$6 % %
$42 % % 2
#!6 !00 6132 3
!32 400 2$2# 4
$42 200 1##4 5
510 300 1530 6
6#4 1000 6#40 @1
$$0 1300 12#!0 @2
13## 400 5552 @3
256 !00 1!$2 /1
440 % % /2
560 % % @5
3$52#
2 P778@)) P)>) D) .- K) K*)'78 O7 (7)
D) P.- P).( K) U U #0220 2640 '2
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 174/237
D) P.- P).( K) U 50220 1232 '2
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 4!1 '2
3 P778@)) P)>) D) J7=7() A('.'
D) J7=7() U 1!#60 4!60 '9
D) J7=7() U 13#60 62$3 '9
D) J7=7() U 50!# 312 '9
D) J7=7() U 50!5 525 '9
D) J7=7() U 50#0 320 '9
D) J7=7() U 6050 !052 '9
4 K)<) M)-. 7 )>)*. 1$25 '2 2!5 ! 1$25 P2
1$25
5 P)>) K<. H7=7( 7 =7>, 1300 /*
6 P)>) K<. K)')8 ')=. 300 /*
! P)>) E>7( P.- 4 7 =7>, 6514 >
# P)>) E>7( J7=7() 3 7 =7>, 24!## >
$ P)>) K).- A. 24!## >
10 P)>) G87=7( J7=7() 24!## >
11 G87=7( -))' $00 >
. PEKERJAAN PLA>ON+
1 P()F,= G>'/,)8= $ '' E J)) B,)8= 412#0 '2
2 P()F,= S.(.<)/,)8= 4 '' $#00 '2
400 35 1400
46#0
3!20
$#00
3 L.> G>' 31!50 '1
I. PEKERJAAN PENGECATAN
1 P77<)-) D.=. I-78.,8 5642 '22 P77<)-) D.=. E>-78.,8 E D( W7)-*78 S*.7(= 4364! '2
11225 45 50513
K>7 6#66
3 P77<)-) P()F,= 56110 '2
4 "..>*. >7=. D) P.- E I'8)
D) P.- P).( K) U U #0220 4646 '2
D) P.- P).( K) U 50220 1355 '2
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 !3$ '2
5 "..>*. D) J7=7() E MOWILE
D) J7=7() U 1!#60 4!60 U.-
D) J7=7() U 13#60 62$3 U.-
D) J7=7() U 50!# 312 U.-D) J7=7() U 50!5 525 U.-
D) J7=7() U 50#0 320 U.-
D) J7=7() U 6050 !052 U.-
6 778@)) W)-788,F. 16154 '2
! C)- (.>() 116$6 '9
II. PEKERJAAN ATAP
1 P)>) 8)) )-) G)(F)(' =)-)8 41105 '2
1$115
10$$5
10$$5
41105
2 P)>) G7-7 B7-, 53304 '2
2466
3#!1
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 175/237
3#!1
32$
32$
3#!1
3#!1
32$
32$
53304
3 P)>) B/) B7-, 101$0 '2
11421142
1142
1142
1142
4!
4!
##5
##5
##5
##5
101$
4 P)>) (.>() W,,=() 25 C' 116$6 '930$5
30$5
5506
116$6
III. PEKERJAAN INSTALASI AIR KOTOR +AN AIR BERSIH
1 P)>) .) PVC =.)'7-78 1 1?2 AW 3000 '1
2 P)>) .) PVC =.)'7-78 3?4 AW 10200 '1
3 P)>) .) PVC =.)'7-78 1?2 AW 2500 '1
4 K(,>7- D= 7 )'>-)8= 300 U.-5 J7- >*,78 300 U.-
6 S*,78 300 U.-
! A,78 400 U.-
# T7')- S)/ 300 U.-
$ K8) ).8 300 U.-
10 W)>-)F7( (7) 200 U.-
11 S-, 8) 1?2 >-).(.> 300 U.-
12 S-, K8) 1 300 U.-
13 P)>) .) PVC =.)'7-78 3 600 '1
14 P)>) .) PVC =.)'7-78 4 600 '1
15 P,') ).8 -7) 100 (>
16 H7)=-) 200 U.-
IM. PEKERJAAN INSTALASI AIR HUJAN
I$&("%"&# P!#""$ A#! H)F"$
1 P)>) .) PVC D=.)'7-78 3 3600 '1
2 P)>) A,78 )-) 2#00 /*
M. PEKERJAAN INSTALASI LISTRIK
1 P)7( L.>-8. 100 (>
2 T.-. I>-)()>. L)' $400 --
3 T.-. I>-)()>. S-,,-) L7) E P))>,.< 3000 --
4 T.-. I>-)()>. -7(7,7 L7) E P))>,.< !00 --
5 T.-. I>-)()>. S-,,-) AC L7) E P))>,.< 1300 --
6 L)' SL O-/, 14 W *.(.> 2$00 /*
! L)' SL D,(.*- 1# W *.(.> 3100 /*
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 176/237
# L)' G)- 100 /*
$ L)' RMI 220 W P*.(.> 3000 /*
10 S)()8 T)( E P))>,.< *,-7( 100 /*
11 S)()8 G)=) E P))>,.< *,-7( 100 /*
12 S)()8 T)( E P))>,.< 1200 /*
13 S)()8 G)=) E P))>,.< #00 /*
MI. PEKERJAAN LAINLAIN
1 I>-)(>. P7))( P7-.8 E <887- 100 .-2 R7.((. ,.= $00 '9
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 177/237
TOR KAPOLSEK
HARGA SATUAN TOTAL HARGABOBOT
16#1451! !33112$41 00$+
1560#44# 145$1!16#1$ 1#6+
602201# 52511$$35 00!+
5163#26
6#3$42$ 2!!46#!#!0 035+
535#!#2 !$0634!55 010+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 178/237
30$25#6 $20#!$3332 11!+
%
!#6204$5324$
2$13441$ 113536#30#4 144+
25##241$ 362353#66 005+
25##241$ 130!062160 01!+
!310620 1#3!30501# 023+
434,844,697.80 553+
$132$4!40 11$23$!6125 152+
$132$4!40 !#324156$0 100+
$132$4!40 2105#!5011 02!+
$132$4!40 4$31!$160 006+
$132$4!40 43#3#14!5 006+
10!2103100 5663$206!! 0!2+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 179/237
10!2103100 4502#33020 05!+
10!2103100 25$#!!!$14 033+
!61533140 1112142$$!! 141+
10!2103100 32#06354#6 042+
$132$4!40 10$5$536## 014+
10!2103100 12!##045!!! 163+
25460112 6110426##0 0!#+
$2113#300 1265644024 016+
!61533140 20$26$306$ 02!+
733,141,879.74 $33+
26!00520 14#2412#!0 01$+
12#006502 33!$3!1653 043+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 180/237
12#006502 15!!040105 020+
%
26!00520 12!0$44!52 016+
26!00520 16#0210323 021+
26!00520 #3305622 001+
26!00520 1401!!!30 002+
26!00520 #5441664 001+
26!00520 1##2#3522$ 024+
#11431$0 156200640# 020+
##1!1$0 1146234!0 001+
1#4$5446 554#633$ 001+
!431$20 4#412232$ 006+
6556$20 1625321461 021+
22!4510 563#02#0$ 00!+
5334600 1322334246 01!+
246$2600 222233400 003+
175,316,704.10 223+ !#6204$5324$
14262#21 5##!6$250$ 0!5+
1$633121 1$24045#5# 024+
340261# 10#0331215 014+
88,920,695.82 113+
45610#0 25!3406$5 003+ 51$3220 22666!$540 02$+
45610#0 255$221$## 033+
#265!00 3#405!4#5 005+
#265!00 112016!66 001+
#265!00 61052315 001+
554635$ 2640066#6 003+
42$$$#6 2!05#$52$ 003+
2025356 631$110 000+ 1$4!45# 10224152 000+
20!!2## 664!322 000+
155!$66 10$#62!!! 001+
#062163 1302361!30 01!+ !#6204$5324$
564#$60 660!02362 00#+
82,710,824.57 105+
444$4460 1#2#$44!!#3 233+
#$0#22$$ 4!4#442#65$ 604+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 181/237
462$#!20 4!1!#3$56# 060+
6$###00 #1!41004# 010+
713,091,260.58 $0!+
6!5#052 202!41560 003+
35#60$2 365!#13#4 005+
30514$2 !62#!300 001+
2###4$$60 #6654$##0 011+ 1!2$#000 51#$4000 001+
1!2$#000 51#$4000 001+
!500000 30000000 000+
33!2#000 1011#4000 001+
23454000 !0362000 001+
2#5#164#0 5!1632$60 00!+
353!4000 !#6204$5324$
25411500
2$22$0!2 1!53!4432 002+
33#$!$12 2033#!4!2 003+
5562$0000 5562$0000 00!+
31465#000 62$316000 00#+
39,526,949.88 050+
625!$$! 2252#!#$2 003+
%
2,252,878.92 003+
24##50000 24##50000 003+
1#202500 1!11035000 022+
2$230500 #!6$15000 011+
10600!##0 !42055160 00$+
!4#650000 $!32450000 124+
16!16000 4#4!64000 006+
1!15#000 531#$#000 00!+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 182/237
12!0000000 12!0000000 016+
1$4!0000 5#4100000 00!+
1540#500 1540#500 000+
1!$5#500 1!$5#500 000+
1540#500 1#4$02000 002+
1!$5#500 14366#000 002+
165,440,041.60 210+
4$51$4000 4$51$4000 006+ 600242$0 54021#610 00!+
10,354,126.10 013+
!#6204$5324$ 3111+
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 183/237
TIME SCHEDULE
P!F""$
I. PEKERJAAN PERSIAPAN < LANTAI IP7'/78>.*) L,)>. 013+ 0.13%
P))8 7(.(. 05!+ 0.57%
P7'/)-) K)-,8 P8,7 002+ 0.02%
P7'/)-) G=) 002+ 0.02%
P778@)) B,() 00!+ 0.07%
0.00%
PEKERJAAN TANAH 0.00%
G)(.) T))* P,=)>. B)- K)(. 012+ 0.12%
G)(.) T))* P,=)>. R,(() B)-) 003+ 0.03%
G)(.) T))* P,=)>. P.(7<)7 025+ 0.25%
G)(.) T))* ,=)>. -)) 004+ 0.04%
U8) S.8- P7..) P7.( L)-). 063+ 0.63%U8) P)>.8 =. /))* R,(() /)-) 001+ 0.01%
U8) P)>.8 =. /))* .(7 <)7 004+ 0.04%
U8) P)>.8 =. /))* ()-). 010+ 0.10%
U8) P)>.8 =. /))* ). >-,7 001+ 0.01%
U8) T))* K7'/)(. 1?4 )(.) 004+ 0.04%
P7')=)-) T))* 025+ 0.25%
PEKERJAAN PON+ASI 0.00%
A)>-)'. /)- )(. 020+ 0.20%
P)>) P,=)>. B)- K)(. 1 : 6 0#!+ 0.87%
P)>) 8,(() /)-) 003+ 0.03%
P)>) M.. P.(7 0##+ 0.88%
PEKERJAAN PASANGAN * PLESTERAN 0.00%P)>)) B)-) M78)* 1 : 3 0!4+ 0.74%
P)>)) B)-) M78)* 1 : 6 1#6+ 1.86%
P(7>-78) D.=. 1:3 053+ 0.53%
P(7>-78) D.=. 1:6 126+ 1.26%
P(7>-78) B7-, 1:3 021+ 0.21%
P(7>-78) 877( 002+ 0.02%
B7)) S=- 13$+ 1.39%
P)>)) L)-). 4040 155+ 1.55%
P)>)) L)-). 4040 8>-.< 01!+ 0.17%
P)>)) L)-). 4040 8>-.< -)) 00!+ 0.07%
P)>)) L)-). 2020 00!+ 0.07%
P)>)) K78)'. D.=. 2025 02#+ 0.28%K,,(.- L)-). 031+ 0.31%
P)>)) S-, ,>>. ,8)( S.)- 044+ 0.44%
P)>)) B)- D.=. (7'7 <.87/, 01!+ 0.17%
P)>)) P). B(, 015+ 0.15%
PEKERJAAN BETON 0.00%
/7-, -'/ 7(.(. /)) -10<' 105+ 1.05%
/7-, -'/ =. /))* .(7<)7 -10<' 1!4+ 1.74%
B7-, P,=)>. .(7<)7 U 20020040 5$6+ 5.96%
B7-, P,=)>. .(7<)7 U 15015030 0!5+ 0.75%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 184/237
S(,,F 1525 056+ 0.56%
S(,,F 2540 2$5+ 2.95%
K,(,' 1535 04$+ 0.49%
K,(,' 2540 216+ 2.16%
K,(,' 4040 14#+ 1.48%
P778@)) B)(, 2545 1$1+ 1.91%
P778@)) B)(, 2030 115+ 1.15%
P778@)) B)(, 1520 013+ 0.13%P778@)) P()- ()-). -7/)( 12<' 413+ 4.13%
P778@)) P()- T)) -7/)( 15<' 036+ 0.36%
P778@)) B)(, T)) 1530 004+ 0.04%
P778@)) P,=)>. T)) 004+ 0.04%
K,(,' P8)-.> 1515 0##+ 0.88%
R. B)(, 1515 006+ 0.06%
B)(, L)-). 1520 044+ 0.44%
()- C),. -7/)( 10 <' 02$+ 0.29%
B)(, -78)> 2030 013+ 0.13%
()- T78)> -7/)( 10 <' 023+ 0.23%
D.=. B7-, R S7@)-) 06!+ 0.67%
PEKERJAAN PARTISI, KUSEN PINTU * JEN+ELA 0.00%K>7 A('.' 4 KK 030+ 0.30%
P.- =) @7=7() /7>. 036+ 0.36%
P! U $0225 00$+ 0.09%
P# U 1!0225 02!+ 0.27%
J4 U 1##145 02!+ 0.27%
BV3 U 6#60 011+ 0.11%
D) P.- K)<) U #1221 024+ 0.24%
D) P.- P).( K) U U #1221 02$+ 0.29%
D) P.- P).( K) U 51221 013+ 0.13%
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 021+ 0.21%
D) J7=7() U 1!#60 006+ 0.06%
D) J7=7() U 13#60 015+ 0.15%D) J7=7() U 50!# 002+ 0.02%
D) J7=7() U 50!5 002+ 0.02%
D) J7=7() U 50#0 000+ 0.00%
D) J7=7() U 6050 00!+ 0.07%
K)<) M)-. 7 )>)*. 034+ 0.34%
P)>) K<. H7=7( 7 =7>, 001+ 0.01%
P)>) K<. K)')8 ')=. 001+ 0.01%
P)>) E>7( P.- 4 7 =7>, 004+ 0.04%
P)>) E>7( J7=7() 3 7 =7>, 006+ 0.06%
P)>) K).- A. 002+ 0.02%
P)>) G87=7( J7=7() 005+ 0.05%
G87=7( -))' 003+ 0.03%PEKERJAAN PLA>ON+ 0.00%
P()F,= G>'/,)8= $ '' E J)) B,)8= 06$+ 0.69%
P()F,= S.(.<)/,)8= 4 '' 006+ 0.06%
L.> G>' 01$+ 0.19%
PEKERJAAN PENGECATAN 0.00%
P77<)-) D.=. I-78.,8 02!+ 0.27%
P77<)-) D.=. E>-78.,8 E D( W7)-*78 S*.7(= 031+ 0.31%
P77<)-) P()F,= 026+ 0.26%
D) P.- K)<) U #1221 001+ 0.01%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 185/237
D) P.- P).( K) U U #1221 002+ 0.02%
D) P.- P).( K) U 51221 001+ 0.01%
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 001+ 0.01%
C,-. /)- )()' 004+ 0.04%
W)-788,F. R77( 003+ 0.03%
PEKERJAAN INSTALASI AIR KOTOR +AN AIR BERSIH 0.00%
P)>) .) PVC =.)'7-78 1 1?2 AW 003+ 0.03%
P)>) .) PVC =.)'7-78 3?4 AW 005+ 0.05%P)>) .) PVC =.)'7-78 1?2 AW 001+ 0.01%
K(,>7- D= 011+ 0.11%
K(,>7- @,, 003+ 0.03%
J7- >*,78 001+ 0.01%
S*,78 001+ 0.01%
T7')- S)/ 003+ 0.03%
K8) ).8 004+ 0.04%
"(,,8 D8). 003+ 0.03%
S-, 8) 1?2 >-).(.> 002+ 0.02%
P)>) .) PVC =.)'7-78 3 042+ 0.42%
P)>) .) PVC =.)'7-78 4 04#+ 0.48%
B)- S'8 B,8 00!+ 0.07%P,') ).8 7 8,= F,> 00!+ 0.07%
>7*.-) 033+ 0.33%
8,= -) 200300 =)()' 200 023+ 0.23%
PEKERJAAN INSTALASI AIR HUJAN 0.00%
B) K,-8,( 022+ 0.22%
PEKERJAAN INSTALASI LISTRIK 0.00%
P)7( L.>-8. 003+ 0.03%
T.-. I>-)()>. L)' 016+ 0.16%
T.-. I>-)()>. S-,,-) L7) E P))>,.< 011+ 0.11%
T.-. I>-)()>. -7(7,7 L7) E P))>,.< 011+ 0.11%
T.-. I>-)()>. S-,,-) AC L7) E P))>,.< 06!+ 0.67%
L)' SL O-/, 14 W *.(.> 006+ 0.06%L)' SL D,(.*- 1# W *.(.> 002+ 0.02%
L)' B)87- 003+ 0.03%
L)' RMI 220 W P*.(.> 005+ 0.05%
S)()8 T)( E P))>,.< *,-7( 000+ 0.00%
S)()8 G)=) E P))>,.< *,-7( 000+ 0.00%
S)()8 T)( E P))>,.< 004+ 0.04%
S)()8 G)=) E P))>,.< 001+ 0.01%
H7=7( >)()8 024+ 0.24%
PEKERJAAN LAINLAIN 0.00%
R7.((.T)) 00$+ 0.09%
B7>. D8. =.)-)> =.=. R @7'8 005+ 0.05%
0.00%PEKERJAAN PASANGAN * PLESTERAN LANTAI 2 0.00%
P)>)) B)-) M78)* 1 : 3 00$+ 0.09%
P)>)) B)-) M78)* 1 : 6 1#6+ 1.86%
P(7>-78) D.=. 1 : 3 00!+ 0.07%
P(7>-78) B7-, 035+ 0.35%
B7)) S=- 11!+ 1.17%
P)>)) L)-). 4040 144+ 1.44%
P)>)) L)-).2020 005+ 0.05%
P)>)) K78)'. D.=. 2025 01!+ 0.17%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 186/237
K,,((.- L)-). 023+ 0.23%
PEKERJAAN BETON 0.00%
K,(,' 4040 152+ 1.52%
K,(,' 2540 100+ 1.00%
K,(,' 1535 02!+ 0.27%
K,(,' 1520 006+ 0.06%
K,(,' 2020 006+ 0.06%
P778@)) P()- ()-). -7/)( 12<' 141+ 1.41%K,(,' P8)-.> 1515 0!#+ 0.78%
B)(, L)-). 1520 016+ 0.16%
PEKERJAAN PARTISI, KUSEN PINTU * JEN+ELA 0.00%
K>7 A('.' 4 KK 01$+ 0.19%
D) P.- P).( K) U U #0220 043+ 0.43%
D) P.- P).( K) U 50220 020+ 0.20%
D) J7=7() U 1!#60 016+ 0.16%
D) J7=7() U 13#60 021+ 0.21%
D) J7=7() U 50!# 001+ 0.01%
D) J7=7() U 50!5 002+ 0.02%
D) J7=7() U 50#0 001+ 0.01%
D) J7=7() U 6050 024+ 0.24%K)<) M)-. 7 )>)*. 020+ 0.20%
P)>) K<. H7=7( 7 =7>, 001+ 0.01%
P)>) K<. K)')8 ')=. 001+ 0.01%
P)>) E>7( P.- 4 7 =7>, 006+ 0.06%
P)>) E>7( J7=7() 3 7 =7>, 021+ 0.21%
P)>) K).- A. 00!+ 0.07%
P)>) G87=7( J7=7() 01!+ 0.17%
G87=7( -))' 003+ 0.03%
PEKERJAAN PLA>ON+ 0.00%
P()F,= G>'/,)8= $ '' E J)) B,)8= 0!5+ 0.75%
P()F,= S.(.<)/,)8= 4 '' 024+ 0.24%
L.> G>' 014+ 0.14%PEKERJAAN PENGECATAN 0.00%
P77<)-) D.=. I-78.,8 003+ 0.03%
P77<)-) D.=. E>-78.,8 E D( W7)-*78 S*.7(= 02$+ 0.29%
P77<)-) P()F,= 033+ 0.33%
"..>*. >7=. D) P.- E I'8) 033+ 0.33%
D) P.- P).( K) U U #0220 005+ 0.05%
D) J7=7() U 1!#60 003+ 0.03%
D) J7=7() U 13#60 003+ 0.03%
D) J7=7() U 50!# 000+ 0.00%
D) J7=7() U 50!5 000+ 0.00%
D) J7=7() U 50#0 000+ 0.00%
D) J7=7() U 6050 001+ 0.01% 778@)) W)-788,F. 01!+ 0.17%
C)- (.>() 00#+ 0.08%
PEKERJAAN INSTALASI AIR KOTOR +AN AIR BERSIH 0.00%
P)>) .) PVC =.)'7-78 1 1?2 AW 003+ 0.03%
P)>) .) PVC =.)'7-78 3?4 AW 005+ 0.05%
P)>) .) PVC =.)'7-78 1?2 AW 001+ 0.01%
K(,>7- D= 7 )'>-)8= 011+ 0.11%
J7- >*,78 001+ 0.01%
S*,78 001+ 0.01%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 187/237
A,78 001+ 0.01%
T7')- S)/ 001+ 0.01%
K8) ).8 001+ 0.01%
W)>-)F7( (7) 00!+ 0.07%
P)>) .) PVC =.)'7-78 3 002+ 0.02%
P)>) .) PVC =.)'7-78 4 003+ 0.03%
P,') ).8 -7) 00!+ 0.07%
H7)=-) 00#+ 0.08%PEKERJAAN INSTALASI LISTRIK 0.00%
P)7( L.>-8. 003+ 0.03%
T.-. I>-)()>. L)' 022+ 0.22%
T.-. I>-)()>. S-,,-) L7) E P))>,.< 011+ 0.11%
T.-. I>-)()>. -7(7,7 L7) E P))>,.< 00$+ 0.09%
T.-. I>-)()>. S-,,-) AC L7) E P))>,.< 124+ 1.24%
L)' SL O-/, 14 W *.(.> 006+ 0.06%
L)' SL D,(.*- 1# W *.(.> 00!+ 0.07%
L)' G)- 016+ 0.16%
L)' RMI 220 W P*.(.> 00!+ 0.07%
S)()8 T)( E P))>,.< *,-7( 000+ 0.00%
S)()8 G)=) E P))>,.< *,-7( 000+ 0.00%S)()8 T)( E P))>,.< 002+ 0.02%
S)()8 G)=) E P))>,.< 002+ 0.02%
PEKERJAAN PASANGAN * PLESTERAN LANTAI 3 0.00%
P)>)) B)-) M78)* 1 : 3 00$+ 0.09%
P)>)) B)-) M78)* 1 : 6 1#6+ 1.86%
P(7>-78) D.=. 1 : 6 00!+ 0.07%
P(7>-78) B7-, 1 : 3 035+ 0.35%
P(7>-78) ()- /7-, )-) =) 877( 010+ 0.10%
B7)) S=- 11!+ 1.17%
P)>)) L)-). 4040 144+ 1.44%
P)>)) L)-).2020 005+ 0.05%P)>)) K78)'. D.=. 2025 01!+ 0.17%
K,,((.- L)-). 023+ 0.23%
PEKERJAAN BETON 0.00%
K,(,' 4040 152+ 1.52%
K,(,' 2540 100+ 1.00%
K,(,' 1535 02!+ 0.27%
K,(,' 1520 006+ 0.06%
K,(,' 2020 006+ 0.06%
P778@)) B)(, 2545 )-) 0!2+ 0.72%
P778@)) B)(, 2030 )-) 05!+ 0.57%
P778@)) B)(, 1520 )-) 033+ 0.33%
P778@)) P()- ()-). -7/)( 12<' 141+ 1.41%P778@)) B)(, 8. ))8 )-) 1520 042+ 0.42%
P778@)) ,(,' 2020 =.)-)> ()- )-) 014+ 0.14%
P778@)) B)(, 8. 2035 163+ 1.63%
K,(,' P8)-.> 1515 0!#+ 0.78%
B)(, L)-). 1520 016+ 0.16%
()- C),. -7/)( 10 <' 02!+ 0.27%
PEKERJAAN PARTISI, KUSEN PINTU * JEN+ELA 0.00%
K>7 A('.' 4 KK 01$+ 0.19%
D) P.- P).( K) U U #0220 043+ 0.43%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 188/237
D) P.- P).( K) U 50220 020+ 0.20%
D) J7=7() U 1!#60 016+ 0.16%
D) J7=7() U 13#60 021+ 0.21%
D) J7=7() U 50!# 001+ 0.01%
D) J7=7() U 50!5 002+ 0.02%
D) J7=7() U 50#0 001+ 0.01%
D) J7=7() U 6050 024+ 0.24%
K)<) M)-. 7 )>)*. 020+ 0.20%P)>) K<. H7=7( 7 =7>, 001+ 0.01%
P)>) K<. K)')8 ')=. 001+ 0.01%
P)>) E>7( P.- 4 7 =7>, 006+ 0.06%
P)>) E>7( J7=7() 3 7 =7>, 021+ 0.21%
P)>) K).- A. 00!+ 0.07%
P)>) G87=7( J7=7() 01!+ 0.17%
G87=7( -))' 003+ 0.03%
PEKERJAAN PLA>ON+ 0.00%
P()F,= G>'/,)8= $ '' E J)) B,)8= 0!5+ 0.75%
P()F,= S.(.<)/,)8= 4 '' 024+ 0.24%
L.> G>' 0!!+ 0.77%
PEKERJAAN PENGECATAN 0.00%P77<)-) D.=. I-78.,8 003+ 0.03%
P77<)-) D.=. E>-78.,8 E D( W7)-*78 S*.7(= 02$+ 0.29%
P77<)-) P()F,= 033+ 0.33%
D) P.- P).( K) U U #0220 005+ 0.05%
D) P.- P).( K) U 50220 001+ 0.01%
D) P.- P).( K) K)')8 M)=. ().> A('.' U !1221 001+ 0.01%
D) J7=7() U 1!#60 003+ 0.03%
D) J7=7() U 13#60 003+ 0.03%
D) J7=7() U 50!# 000+ 0.00%
D) J7=7() U 50!5 000+ 0.00%
D) J7=7() U 50#0 000+ 0.00%
D) J7=7() U 6050 001+ 0.01% 778@)) W)-788,F. 01!+ 0.17%
C)- (.>() 00#+ 0.08%
PEKERJAAN ATAP 0.00%
P)>) 8)) )-) G)(F)(' =)-)8 233+ 2.33%
P)>) G7-7 B7-, 604+ 6.04%
P)>) B/) B7-, 060+ 0.60%
P)>) (.>() W,,=() 25 C' 010+ 0.10%
PEKERJAAN INSTALASI AIR KOTOR +AN AIR BERSIH 0.00%
P)>) .) PVC =.)'7-78 1 1?2 AW 003+ 0.03%
P)>) .) PVC =.)'7-78 3?4 AW 005+ 0.05%
P)>) .) PVC =.)'7-78 1?2 AW 001+ 0.01%
K(,>7- D= 7 )'>-)8= 011+ 0.11%J7- >*,78 001+ 0.01%
S*,78 001+ 0.01%
A,78 000+ 0.00%
T7')- S)/ 001+ 0.01%
K8) ).8 001+ 0.01%
W)>-)F7( (7) 00!+ 0.07%
P)>) .) PVC =.)'7-78 3 002+ 0.02%
P)>) .) PVC =.)'7-78 4 003+ 0.03%
P,') ).8 -7) 00!+ 0.07%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 189/237
H7)=-) 00#+ 0.08%
PEKERJAAN INSTALASI AIR HUJAN 0.00%
P)>) .) PVC D=.)'7-78 3 003+ 0.03%
PEKERJAAN INSTALASI LISTRIK 0.00%
P)7( L.>-8. 003+ 0.03%
T.-. I>-)()>. L)' 022+ 0.22%
T.-. I>-)()>. S-,,-) L7) E P))>,.< 011+ 0.11%
T.-. I>-)()>. -7(7,7 L7) E P))>,.< 00$+ 0.09%T.-. I>-)()>. S-,,-) AC L7) E P))>,.< 124+ 1.24%
L)' SL O-/, 14 W *.(.> 006+ 0.06%
L)' SL D,(.*- 1# W *.(.> 00!+ 0.07%
L)' G)- 016+ 0.16%
L)' RMI 220 W P*.(.> 00!+ 0.07%
S)()8 T)( E P))>,.< *,-7( 000+ 0.00%
S)()8 G)=) E P))>,.< *,-7( 000+ 0.00%
S)()8 T)( E P))>,.< 002+ 0.02%
S)()8 G)=) E P))>,.< 002+ 0.02%
PEKERJAAN LAINLAIN 0.00%
I>-)(>. P7))( P7-.8 E <887- 006+ 0.06%
R7.((. ,.= 00!+ 0.07%T,-)( 100% 100%
T)87- P87>-)>.?'.
P8,87>> P().
A(.<)-.,> P8,87>>
P8,87>> D7.)>.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 190/237
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 191/237
B() B()
D7<7'/78%13 J))8%14
M.
1 2 3 4 5 6 ! # $
0.00% 0.13%
0.00% 0.57%
0.00% 0.02%
0.00% 0.01% 0.01%
0.00% 0.03% 0.03%
0.00%
0.00%
0.00% 0.03% 0.03% 0.03% 0.03%
0.00% 0.03%
0.00% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
0.00% 0.04%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.88%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 192/237
0.00% 0.14% 0.14% 0.14% 0.14%
0.00% 0.74% 0.74% 0.74% 0.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00% 0.18% 0.18%
0.00% 0.01% 0.01% 0.01%
0.00% 0.04%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 193/237
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.07%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 194/237
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 195/237
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 196/237
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 197/237
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%0.00%
1.61% 0.96% 1.93% 1.12% 0.33% 0.08% 0.08%
1.61% 2.56% 4.49% 5.62% 5.94% 6.02% 6.11%
60.00
80.00
100.00
120.00
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 198/237
1 2 3 4 5 6 7
0.00
20.00
.
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 199/237
B() B() B()
"7/8)8%14 M)8<*%14 A8.(%14
10 11 12 13 14 15 16 1! 1# 1$
0.04%
0.63%0.01%
0.04%
0.10%
0.01%
0.02% 0.02%
0.25%
0.07% 0.07% 0.07%
0.29% 0.29% 0.29%
0.03%
0.06% 0.06% 0.06%
0.26% 0.26% 0.26% 0.26%
0.44% 0.44% 0.44% 0.44%
1.99% 1.99% 1.99%
0.25% 0.25% 0.25%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 200/237
0.64% 0.64% 0.64%
0.38% 0.38% 0.38%
0.04% 0.04% 0.04%1.03% 1.03% 1.03% 1.03%
0.18% 0.18% 0.18%
0.01% 0.01% 0.01%
0.09% 0.09% 0.09%
0.04% 0.04% 0.04%
0.08% 0.08% 0.08%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 201/237
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%0.00% 0.00% 0.00%
0.02% 0.02% 0.02%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.06% 0.06% 0.06%
0.07% 0.07% 0.07%
0.01% 0.01% 0.01%
0.05% 0.05% 0.05%
0.03% 0.03% 0.03%
0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 202/237
0.05% 0.05% 0.05%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 203/237
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.01% 0.01% 0.01%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 204/237
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 205/237
0.01% 0.01% 0.01%
2.27% 3.29% 2.60% 0.36% 0.74% 2.93% 3.17% 3.79% 1.81% 0.78%
8.38% 11.67% 14.27% 14.62% 15.37% 18.30% 21.47% 25.26% 27.08% 27.86%
Pr*!rs Plannin!
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 206/237
8 9 10 11 12 13 14 15 16 17 18
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 207/237
B() B()
M)%14 J7%14
20 21 22 23 24 25 26 2! 2# 2$
0.19% 0.19% 0.19% 0.19%
0.46% 0.46% 0.46% 0.46%
0.13% 0.13% 0.13% 0.13%
0.31% 0.31% 0.31% 0.31%
0.05% 0.05% 0.05% 0.05%
0.00% 0.00% 0.00% 0.00%
0.35% 0.35% 0.35% 0.35%
0.15% 0.15% 0.15% 0.15% 0.15% 0.15% 0.15%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%0.06% 0.06%
0.22% 0.22%
0.03% 0.03% 0.03%
0.02% 0.02% 0.02%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 208/237
0.16% 0.16% 0.16%
0.72% 0.72% 0.72%
0.49% 0.49% 0.49%
0.18% 0.18%
0.01% 0.01%
0.09% 0.09%
0.14% 0.14%
0.22% 0.22% 0.22%
0.06% 0.06% 0.06% 0.06% 0.06%
0.07% 0.07% 0.07% 0.07% 0.07%
0.02% 0.02% 0.02% 0.02% 0.02%
0.05% 0.05% 0.05% 0.05% 0.05%
0.05% 0.05% 0.05% 0.05% 0.05%
0.02% 0.02% 0.02% 0.02% 0.02%
0.05% 0.05% 0.05% 0.05% 0.05%
0.06% 0.06% 0.06% 0.06% 0.06%
0.03% 0.03% 0.03% 0.03% 0.03%
0.04% 0.04% 0.04% 0.04% 0.04%
0.01% 0.01% 0.01% 0.01% 0.01%
0.03% 0.03% 0.03% 0.03% 0.03%0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.07% 0.07% 0.07% 0.07% 0.07%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01% 0.01%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01% 0.01%
0.09% 0.09% 0.09% 0.09% 0.09%
0.01% 0.01% 0.01% 0.01% 0.01%
0.02% 0.02% 0.02% 0.02% 0.02%
0.07%
0.08%
0.06%
0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 209/237
0.00%
0.00%
0.00%
0.01%
0.01%
0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01%0.00% 0.00% 0.00% 0.00%
0.02% 0.02% 0.02% 0.02%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01%
0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
0.06% 0.06% 0.06% 0.06%
0.07% 0.07% 0.07% 0.07%
0.01% 0.01% 0.01% 0.01%
0.05% 0.05% 0.05% 0.05%
0.03% 0.03% 0.03% 0.03%
0.00%
0.01% 0.01% 0.01% 0.01%
0.04% 0.04% 0.04% 0.04%
0.03% 0.03% 0.03% 0.03%
0.03% 0.03% 0.03% 0.03%
0.17% 0.17% 0.17% 0.17%
0.02% 0.02% 0.02% 0.02%0.01% 0.01% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01%
0.00%
0.00%
0.01%
0.00%
0.06%
0.02% 0.02% 0.02% 0.02%
0.46% 0.46% 0.46% 0.46%
0.02% 0.02% 0.02% 0.02%
0.09% 0.09% 0.09% 0.09%
0.29% 0.29% 0.29% 0.29%
0.36% 0.36% 0.36% 0.36%
0.01% 0.01% 0.01% 0.01%
0.04% 0.04% 0.04% 0.04%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 210/237
0.05% 0.05%
0.51% 0.51% 0.51%
0.33% 0.33% 0.33%
0.09% 0.09% 0.09%
0.02% 0.02% 0.02%
0.02% 0.02% 0.02%
0.35% 0.35% 0.35% 0.35%0.16% 0.16% 0.16% 0.16% 0.16%
0.03% 0.03% 0.03% 0.03% 0.03%
0.04% 0.04% 0.04% 0.04% 0.04%
0.09% 0.09% 0.09% 0.09% 0.09%
0.04% 0.04% 0.04% 0.04% 0.04%
0.03% 0.03% 0.03% 0.03% 0.03%
0.04% 0.04% 0.04% 0.04% 0.04%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.05% 0.05% 0.05% 0.05% 0.05%0.04% 0.04% 0.04% 0.04% 0.04%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.04% 0.04% 0.04% 0.04% 0.04%
0.01% 0.01% 0.01% 0.01% 0.01%
0.03% 0.03% 0.03% 0.03% 0.03%
0.01% 0.01% 0.01% 0.01% 0.01%
0.09% 0.09% 0.09% 0.09% 0.09%
0.03% 0.03% 0.03% 0.03% 0.03%
0.02% 0.02% 0.02% 0.02% 0.02%
0.01%
0.07%
0.08%
0.08%
0.01%
0.01%
0.01%
0.00%
0.00%
0.00%
0.00%0.04%
0.02%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 211/237
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01% 0.01%
0.01% 0.01% 0.01% 0.01%
0.05% 0.05% 0.05% 0.05%
0.03% 0.03% 0.03% 0.03%
0.02% 0.02% 0.02% 0.02%
0.31% 0.31% 0.31% 0.31%
0.02% 0.02% 0.02% 0.02%
0.02% 0.02% 0.02% 0.02%
0.04% 0.04% 0.04% 0.04%
0.02% 0.02% 0.02% 0.02%
0.00%
0.00%0.01%
0.00%
0.02% 0.02% 0.02% 0.02% 0.02%
0.37% 0.37% 0.37% 0.37% 0.37%
0.01% 0.01% 0.01% 0.01% 0.01%
0.07% 0.07% 0.07% 0.07% 0.07%
0.02% 0.02% 0.02% 0.02% 0.02%
0.23% 0.23% 0.23% 0.23% 0.23%
0.29% 0.29% 0.29% 0.29% 0.29%
0.01% 0.01% 0.01% 0.01% 0.01%0.03% 0.03% 0.03% 0.03% 0.03%
0.05% 0.05% 0.05% 0.05% 0.05%
0.51% 0.51% 0.51%
0.33% 0.33% 0.33%
0.09% 0.09% 0.09%
0.02% 0.02% 0.02%
0.02% 0.02% 0.02%
0.14% 0.14% 0.14% 0.14% 0.14%
0.11% 0.11% 0.11% 0.11% 0.11%
0.07% 0.07% 0.07% 0.07% 0.07%
0.28% 0.28% 0.28% 0.28% 0.28%0.08% 0.08% 0.08% 0.08% 0.08%
0.03% 0.03% 0.03% 0.03% 0.03%
0.33% 0.33% 0.33% 0.33% 0.33%
0.16% 0.16% 0.16% 0.16% 0.16%
0.03% 0.03% 0.03% 0.03% 0.03%
0.05% 0.05% 0.05% 0.05% 0.05%
0.04% 0.04% 0.04% 0.04% 0.04%
0.09% 0.09% 0.09% 0.09% 0.09%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 212/237
0.04% 0.04% 0.04% 0.04% 0.04%
0.03% 0.03% 0.03% 0.03% 0.03%
0.04% 0.04% 0.04% 0.04% 0.04%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.05% 0.05% 0.05% 0.05% 0.05%
0.04% 0.04% 0.04% 0.04% 0.04%0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.04% 0.04% 0.04% 0.04% 0.04%
0.01% 0.01% 0.01% 0.01% 0.01%
0.03% 0.03% 0.03% 0.03% 0.03%
0.01% 0.01% 0.01% 0.01% 0.01%
0.09% 0.09% 0.09% 0.09% 0.09%
0.03% 0.03% 0.03% 0.03% 0.03%
0.10% 0.10% 0.10% 0.10% 0.10%
0.01%
0.07%
0.08%
0.01%
0.00%
0.00%
0.01%
0.01%
0.00%
0.00%
0.00%
0.00%0.04%
0.02%
1.16% 1.16%
3.02% 3.02%
0.60%
0.10%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 213/237
0.01% 0.01% 0.01% 0.01% 0.01%
0.03%
0.01% 0.01% 0.01% 0.01%
0.05% 0.05% 0.05% 0.05%
0.03% 0.03% 0.03% 0.03%
0.02% 0.02% 0.02% 0.02%0.31% 0.31% 0.31% 0.31%
0.02% 0.02% 0.02% 0.02%
0.02% 0.02% 0.02% 0.02%
0.04% 0.04% 0.04% 0.04%
0.02% 0.02% 0.02% 0.02%
0.00%
0.00%
0.01%
0.00%
0.03% 0.03%
0.03% 0.03%
5.79% 5.79% 7.02% 9.57% 8.66% 12.07% 11.25% 3.70% 0.99% 1.68%
33.65% 39.43% 46.45% 56.03% 64.69% 76.76% 88.01% 91.70% 92.70% 94.38%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 214/237
19 20 21 22 23 24 25 26 27 28 29 3
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 215/237
B()
J(%14
30 31 32
0.15% 0.15% 0.15%
0.02% 0.02% 0.02%
0.01% 0.01% 0.01%
0.01% 0.01% 0.01%
0.03% 0.03% 0.03%
0.03% 0.03% 0.03%
0.02% 0.02% 0.02%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 216/237
0.09% 0.09% 0.09%
0.01% 0.01% 0.01%
0.02% 0.02% 0.02%
0.07% 0.07% 0.07%
0.08% 0.08% 0.08%
0.06% 0.06% 0.06%
0.00% 0.00% 0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 217/237
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.01% 0.01% 0.01%
0.22%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.06% 0.06% 0.06%
0.03% 0.03% 0.03%
0.02% 0.02% 0.02%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 218/237
0.09% 0.09% 0.09%
0.03% 0.03% 0.03%
0.02% 0.02% 0.02%
0.01% 0.01% 0.01%
0.07% 0.07% 0.07%
0.08% 0.08% 0.08%
0.08% 0.08% 0.08%
0.01% 0.01% 0.01%
0.01% 0.01% 0.01%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%0.04% 0.04% 0.04%
0.02% 0.02% 0.02%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 219/237
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 220/237
0.09% 0.09% 0.09%
0.03% 0.03% 0.03%
0.10% 0.10% 0.10%
0.01% 0.01% 0.01%
0.07% 0.07% 0.07%
0.08% 0.08% 0.08%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%0.04% 0.04% 0.04%
0.02% 0.02% 0.02%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 221/237
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
0.01% 0.01% 0.01%
0.00% 0.00% 0.00%
1.73% 1.73% 1.95%
96.11% 97.84% 100%
Progres Planning
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 222/237
0
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 223/237
Total Nilai Proyek Rp 8,648,254,486
Nilai Proyek Rp 7,862,049,532
PPN 10% Rp 786,204,953
Pajak PPH23 Rp 157,240,991 Rp 7,704,808,542 2%
" Pajak " Rp 1,729,650,897 Rp 5,975,157,645 20%
Profit Rp 1,729,650,897 Rp 4,245,506,748 50%
Pe!aira aa Pro#eta#i Pekerjaa Nilai
P 20% 0% Rp 1,729,650,897
T1 30% 40% Rp 2,594,476,346
T2 25% 70% Rp 2,162,063,621
T3 20% 100% Rp 1,729,650,897
T4 5% $a#a Peraata Rp 432,412,724
100%
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 224/237
Rp 1,729,650,897
25% Rp 432,412,724 (sumbangan per termin)
Rp 39,310,248 (pph23 per termin)
Rp 8,648,254,486
Rp 6,918,603,589
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 225/237
M*))u&a#' (flo 1
Prestasi 0
Prges 0.00%
! "ash#$ !i$ai
a$&
1 '&a$
2 P Rp 1,729,650,8973 ermin Rp 6,918,603,589
4 Pin*aman Rp +
um$ah Rp 8,648,254,486 Rp +
M*))u
1$ash @ut*
1 $$= Rp 786,204,953
2 $$h Rp 157,240,991
3 JEE Rp 1,729,650,897
4 Fpea,/*a% $/ek Rp 4,245,506,748 Rp +
5 Fpea,/*a% a*t/ Rp 64,000,000
6 $e*)em#a%a* $*ama* Rp +
7 Bu*)a Rp +
Jumlah Rp 6,982,603,589 Rp +
Infow - Outfow Rp 1,665,650,897 Rp +
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 226/237
2 3 4
0 0.0160731813 0.0095558253
0.00% 1.61% 2.56%
Rp 1,665,650,897 Rp 2,860,000,038
Rp 1,729,650,897
Rp + Rp 3,395,301,794 Rp 2,860,000,038
2 3 4
Rp 157,240,991
Rp 31,448,198
Rp 345,930,179
Rp + Rp 682,388 Rp 405,693
Rp 8,000,000
Rp + Rp 535,301,756 Rp 8,405,693
Rp + Rp 2,860,000,038 Rp 2,851,594,345
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 227/237
5 6 !
0.0193104345 0.0112158555 0.0032836018
4.49% 5.62% 5.94%
Rp 2,851,594,345 Rp 2,850,774,519 Rp 2,850,298,349
Rp 2,851,594,345 Rp 2,850,774,519 Rp 2,850,298,349
5 " ;
Rp 819,826 Rp 476,170 Rp 139,406
Rp 819,826 Rp 476,170 Rp 139,406
Rp 2,850,774,519 Rp 2,850,298,349 Rp 2,850,158,944
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 228/237
# $ 10
0.0008010596 0.0008330646 0.0227354575
6.02% 6.11% 8.38%
Rp 2,850,158,944 Rp 2,842,124,935 Rp 2,842,089,567
Rp 2,850,158,944 Rp 2,842,124,935 Rp 2,842,089,567
# ( 1&
Rp 34,009 Rp 35,368 Rp 965,235
Rp 8,000,000
Rp 8,034,009 Rp 35,368 Rp 965,235
Rp 2,842,124,935 Rp 2,842,089,567 Rp 2,841,124,331
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 229/237
11 12 13
0.0329089819 0.0259501767 0.0035696615
11.67% 14.27% 14.62%
Rp 2,841,124,331 Rp 2,839,727,178 Rp 2,830,625,462
Rp 2,841,124,331 Rp 2,839,727,178 Rp 2,830,625,462
11 12 13
Rp 1,397,153 Rp 1,101,717 Rp 151,550
Rp 8,000,000
Rp 1,397,153 Rp 9,101,717 Rp 151,550
Rp 2,839,727,178 Rp 2,830,625,462 Rp 2,830,473,912
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 230/237
14 15 16
0.007448709 0.0293459629 0.0316625579
15.37% 18.30% 21.47%
Rp 2,830,473,912 Rp 2,830,157,676 Rp 2,828,911,791
Rp 2,830,473,912 Rp 2,830,157,676 Rp 2,828,911,791
14 15 16
Rp 316,235 Rp 1,245,885 Rp 1,344,236
Rp 8,000,000
Rp 316,235 Rp 1,245,885 Rp 9,344,236
Rp 2,830,157,676 Rp 2,828,911,791 Rp 2,819,567,555
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 231/237
1! 1# 1$
0.0379485702 0.0181496926 0.0078180331
25.26% 27.08% 27.86%
Rp 2,819,567,555 Rp 2,817,956,446 Rp 2,817,185,900
Rp 2,819,567,555 Rp 2,817,956,446 Rp 2,817,185,900
1! 1# 1$
Rp 1,611,109 Rp 770,546 Rp 331,915
Rp 1,611,109 Rp 770,546 Rp 331,915
Rp 2,817,956,446 Rp 2,817,185,900 Rp 2,816,853,985
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 232/237
20 21 22
0.0578677319 0.0578677319 0.070176881
33.65% 39.43% 46.45%
Rp 2,816,853,985 Rp 2,806,397,206 Rp 4,596,487,721
Rp 2,594,476,346
Rp 2,816,853,985 Rp 5,400,873,552 Rp 4,596,487,721
20 21 22
Rp 235,861,486
Rp 47,172,297
Rp 518,895,269
Rp 2,456,778 Rp 2,456,778 Rp 2,979,364
Rp 8,000,000
Rp 10,456,778 Rp 804,385,831 Rp 2,979,364
Rp 2,806,397,206 Rp 4,596,487,721 Rp 4,593,508,357
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 233/237
23 24 25
0.0957449829 0.0866102329 0.1206851196
56.03% 64.69% 76.76%
Rp 4,593,508,357 Rp 4,589,443,497 Rp 6,071,555,865
Rp 2,162,063,621
Rp 4,593,508,357 Rp 6,751,507,119 Rp 6,071,555,865
23 24 25
Rp 196,551,238
Rp 39,310,248
Rp 432,412,724
Rp 4,064,860 Rp 3,677,043 Rp 5,123,695
Rp 8,000,000
Rp +
Rp 4,064,860 Rp 679,951,254 Rp 5,123,695
Rp 4,589,443,497 Rp 6,071,555,865 Rp 6,066,432,170
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 234/237
26 2! 2#
0.1124997187 0.0369861345 0.0099400659
88.01% 91.70% 92.70%
Rp 6,066,432,170 Rp 6,061,655,987 Rp 6,060,085,738
Rp 6,066,432,170 Rp 6,061,655,987 Rp 6,060,085,738
26 2! 2#
Rp 4,776,183 Rp 1,570,249 Rp 422,006
Rp 8,000,000
Rp 4,776,183 Rp 1,570,249 Rp 8,422,006
Rp 6,061,655,987 Rp 6,060,085,738 Rp 6,051,663,732
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 235/237
2$ 30 31
0.0168223256 0.0172884947 0.0172884947
94.38% 96.11% 97.84%
Rp 6,051,663,732 Rp 6,050,949,539 Rp 6,050,215,555
Rp 6,051,663,732 Rp 6,050,949,539 Rp 6,050,215,555
2$ 30 31
Rp 714,193 Rp 733,984 Rp 733,984
Rp +
Rp 714,193 Rp 733,984 Rp 733,984
Rp 6,050,949,539 Rp 6,050,215,555 Rp 6,049,481,571
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 236/237
32 M)>) P78))-)
0.019513054
100%
Rp 6,049,481,571 Rp 7,235,684,672
Rp 1,729,650,897 Rp 432,412,724
Rp 7,779,132,468 Rp 7,668,097,396
32 M)>) P78))-)
Rp 157,240,991 Rp 39,310,248 Rp 786,204,953
Rp 31,448,198 Rp 7,862,050 Rp 157,240,991
Rp 345,930,179 Rp 86,482,545 Rp 1,729,650,897
Rp 828,428
Rp 8,000,000
Rp 1,412,569,814
Rp 543,447,796 Rp 133,654,842
Rp 7,235,684,672 Rp 7,534,442,554
7/23/2019 Javier , Yusuf , Kqweqweiki
http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 237/237