Javier , Yusuf , Kqweqweiki

237
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"OND 5 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

Transcript of Javier , Yusuf , Kqweqweiki

Page 1: 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

Page 2: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 2/237

Page 3: Javier , Yusuf , Kqweqweiki

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

Page 4: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 4/237

Page 5: Javier , Yusuf , Kqweqweiki

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$#

Page 6: Javier , Yusuf , Kqweqweiki

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

Page 7: Javier , Yusuf , Kqweqweiki

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

Page 8: Javier , Yusuf , Kqweqweiki

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

Page 9: Javier , Yusuf , Kqweqweiki

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

Page 10: Javier , Yusuf , Kqweqweiki

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

Page 11: Javier , Yusuf , Kqweqweiki

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

Page 12: Javier , Yusuf , Kqweqweiki

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

Page 13: Javier , Yusuf , Kqweqweiki

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

Page 14: Javier , Yusuf , Kqweqweiki

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

Page 15: Javier , Yusuf , Kqweqweiki

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

Page 16: Javier , Yusuf , Kqweqweiki

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

Page 17: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 17/237

N. U!"#"$

Page 18: Javier , Yusuf , Kqweqweiki

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

Page 19: Javier , Yusuf , Kqweqweiki

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

Page 20: Javier , Yusuf , Kqweqweiki

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

Page 21: Javier , Yusuf , Kqweqweiki

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

Page 22: Javier , Yusuf , Kqweqweiki

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

Page 23: Javier , Yusuf , Kqweqweiki

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

Page 24: Javier , Yusuf , Kqweqweiki

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

Page 25: Javier , Yusuf , Kqweqweiki

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

Page 26: Javier , Yusuf , Kqweqweiki

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

Page 27: Javier , Yusuf , Kqweqweiki

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

Page 28: Javier , Yusuf , Kqweqweiki

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

Page 29: Javier , Yusuf , Kqweqweiki

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#

Page 30: Javier , Yusuf , Kqweqweiki

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""$

Page 31: Javier , Yusuf , Kqweqweiki

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

Page 32: Javier , Yusuf , Kqweqweiki

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

Page 33: Javier , Yusuf , Kqweqweiki

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

Page 34: Javier , Yusuf , Kqweqweiki

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$"'"

Page 35: Javier , Yusuf , Kqweqweiki

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

Page 36: Javier , Yusuf , Kqweqweiki

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

Page 37: Javier , Yusuf , Kqweqweiki

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

Page 38: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 38/237

N. U!"#"$

Page 39: Javier , Yusuf , Kqweqweiki

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

Page 40: Javier , Yusuf , Kqweqweiki

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

Page 41: Javier , Yusuf , Kqweqweiki

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

Page 42: Javier , Yusuf , Kqweqweiki

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

Page 43: Javier , Yusuf , Kqweqweiki

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

Page 44: Javier , Yusuf , Kqweqweiki

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$"'"

Page 45: Javier , Yusuf , Kqweqweiki

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

Page 46: Javier , Yusuf , Kqweqweiki

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""$

Page 47: Javier , Yusuf , Kqweqweiki

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

Page 48: Javier , Yusuf , Kqweqweiki

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

Page 49: Javier , Yusuf , Kqweqweiki

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

Page 50: Javier , Yusuf , Kqweqweiki

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

Page 51: Javier , Yusuf , Kqweqweiki

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

Page 52: Javier , Yusuf , Kqweqweiki

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

Page 53: Javier , Yusuf , Kqweqweiki

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

Page 54: Javier , Yusuf , Kqweqweiki

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

Page 55: Javier , Yusuf , Kqweqweiki

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

Page 56: Javier , Yusuf , Kqweqweiki

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

Page 57: Javier , Yusuf , Kqweqweiki

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

Page 58: Javier , Yusuf , Kqweqweiki

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

Page 59: Javier , Yusuf , Kqweqweiki

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

Page 60: Javier , Yusuf , Kqweqweiki

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

Page 61: Javier , Yusuf , Kqweqweiki

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""$

Page 62: Javier , Yusuf , Kqweqweiki

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

Page 63: Javier , Yusuf , Kqweqweiki

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

Page 64: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 64/237

N. U!"#"$

Page 65: Javier , Yusuf , Kqweqweiki

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

Page 66: Javier , Yusuf , Kqweqweiki

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

Page 67: Javier , Yusuf , Kqweqweiki

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

Page 68: Javier , Yusuf , Kqweqweiki

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

Page 69: Javier , Yusuf , Kqweqweiki

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

Page 70: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 70/237

N. U!"#"$

% I>,()-,8    40000

Page 71: Javier , Yusuf , Kqweqweiki

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

Page 72: Javier , Yusuf , Kqweqweiki

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

Page 73: Javier , Yusuf , Kqweqweiki

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

Page 74: Javier , Yusuf , Kqweqweiki

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

Page 75: Javier , Yusuf , Kqweqweiki

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

Page 76: Javier , Yusuf , Kqweqweiki

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

Page 77: Javier , Yusuf , Kqweqweiki

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

Page 78: Javier , Yusuf , Kqweqweiki

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

Page 79: Javier , Yusuf , Kqweqweiki

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

Page 80: Javier , Yusuf , Kqweqweiki

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

Page 81: Javier , Yusuf , Kqweqweiki

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

Page 82: Javier , Yusuf , Kqweqweiki

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

Page 83: Javier , Yusuf , Kqweqweiki

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

Page 84: Javier , Yusuf , Kqweqweiki

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

Page 85: Javier , Yusuf , Kqweqweiki

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

Page 86: Javier , Yusuf , Kqweqweiki

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

Page 87: Javier , Yusuf , Kqweqweiki

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

Page 88: Javier , Yusuf , Kqweqweiki

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

Page 89: Javier , Yusuf , Kqweqweiki

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

Page 90: Javier , Yusuf , Kqweqweiki

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

Page 91: Javier , Yusuf , Kqweqweiki

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

Page 92: Javier , Yusuf , Kqweqweiki

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

Page 93: Javier , Yusuf , Kqweqweiki

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

Page 94: Javier , Yusuf , Kqweqweiki

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

Page 95: Javier , Yusuf , Kqweqweiki

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

Page 96: Javier , Yusuf , Kqweqweiki

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

Page 97: Javier , Yusuf , Kqweqweiki

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

Page 98: Javier , Yusuf , Kqweqweiki

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

Page 99: Javier , Yusuf , Kqweqweiki

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

Page 100: Javier , Yusuf , Kqweqweiki

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

Page 101: Javier , Yusuf , Kqweqweiki

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

Page 102: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 102/237

A$"%#&" H"!'" S"()"$

Page 103: Javier , Yusuf , Kqweqweiki

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

Page 104: Javier , Yusuf , Kqweqweiki

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

Page 105: Javier , Yusuf , Kqweqweiki

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

Page 106: Javier , Yusuf , Kqweqweiki

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

Page 107: Javier , Yusuf , Kqweqweiki

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

Page 108: Javier , Yusuf , Kqweqweiki

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

Page 109: Javier , Yusuf , Kqweqweiki

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

Page 110: Javier , Yusuf , Kqweqweiki

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

Page 111: Javier , Yusuf , Kqweqweiki

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

Page 112: Javier , Yusuf , Kqweqweiki

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

Page 113: Javier , Yusuf , Kqweqweiki

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

Page 114: Javier , Yusuf , Kqweqweiki

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

Page 115: Javier , Yusuf , Kqweqweiki

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

Page 116: Javier , Yusuf , Kqweqweiki

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

Page 117: Javier , Yusuf , Kqweqweiki

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

Page 118: Javier , Yusuf , Kqweqweiki

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

Page 119: Javier , Yusuf , Kqweqweiki

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

Page 120: Javier , Yusuf , Kqweqweiki

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

Page 121: Javier , Yusuf , Kqweqweiki

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

Page 122: Javier , Yusuf , Kqweqweiki

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

Page 123: Javier , Yusuf , Kqweqweiki

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

Page 124: Javier , Yusuf , Kqweqweiki

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

Page 125: Javier , Yusuf , Kqweqweiki

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

Page 126: Javier , Yusuf , Kqweqweiki

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

Page 127: Javier , Yusuf , Kqweqweiki

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

Page 128: Javier , Yusuf , Kqweqweiki

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

Page 129: Javier , Yusuf , Kqweqweiki

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

Page 130: Javier , Yusuf , Kqweqweiki

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

Page 131: Javier , Yusuf , Kqweqweiki

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

Page 132: Javier , Yusuf , Kqweqweiki

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

Page 133: Javier , Yusuf , Kqweqweiki

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

Page 134: Javier , Yusuf , Kqweqweiki

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

Page 135: Javier , Yusuf , Kqweqweiki

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

Page 136: Javier , Yusuf , Kqweqweiki

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.

Page 137: Javier , Yusuf , Kqweqweiki

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.

Page 138: Javier , Yusuf , Kqweqweiki

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.

Page 139: Javier , Yusuf , Kqweqweiki

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

Page 140: Javier , Yusuf , Kqweqweiki

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.

Page 141: Javier , Yusuf , Kqweqweiki

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.

Page 142: Javier , Yusuf , Kqweqweiki

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.

Page 143: Javier , Yusuf , Kqweqweiki

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.

Page 144: Javier , Yusuf , Kqweqweiki

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,

Page 145: Javier , Yusuf , Kqweqweiki

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

Page 146: Javier , Yusuf , Kqweqweiki

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

Page 147: Javier , Yusuf , Kqweqweiki

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

Page 148: Javier , Yusuf , Kqweqweiki

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)

Page 149: Javier , Yusuf , Kqweqweiki

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

Page 150: Javier , Yusuf , Kqweqweiki

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 & %#

Page 151: Javier , Yusuf , Kqweqweiki

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

Page 152: Javier , Yusuf , Kqweqweiki

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 & %#

Page 153: Javier , Yusuf , Kqweqweiki

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

Page 154: Javier , Yusuf , Kqweqweiki

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

Page 155: Javier , Yusuf , Kqweqweiki

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

Page 156: Javier , Yusuf , Kqweqweiki

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

Page 157: Javier , Yusuf , Kqweqweiki

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#!

Page 158: Javier , Yusuf , Kqweqweiki

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

Page 159: Javier , Yusuf , Kqweqweiki

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

Page 160: Javier , Yusuf , Kqweqweiki

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

Page 161: Javier , Yusuf , Kqweqweiki

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

Page 162: Javier , Yusuf , Kqweqweiki

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$5324$

Page 163: Javier , Yusuf , Kqweqweiki

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 ('

Page 164: Javier , Yusuf , Kqweqweiki

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$#

Page 165: Javier , Yusuf , Kqweqweiki

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

Page 166: Javier , Yusuf , Kqweqweiki

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

Page 167: Javier , Yusuf , Kqweqweiki

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!+

Page 168: Javier , Yusuf , Kqweqweiki

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+

Page 169: Javier , Yusuf , Kqweqweiki

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+

Page 170: Javier , Yusuf , Kqweqweiki

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+

Page 171: Javier , Yusuf , Kqweqweiki

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(

Page 172: Javier , Yusuf , Kqweqweiki

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

Page 173: Javier , Yusuf , Kqweqweiki

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

Page 174: Javier , Yusuf , Kqweqweiki

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

Page 175: Javier , Yusuf , Kqweqweiki

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 /*

Page 176: Javier , Yusuf , Kqweqweiki

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

Page 177: Javier , Yusuf , Kqweqweiki

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+

Page 178: Javier , Yusuf , Kqweqweiki

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+

Page 179: Javier , Yusuf , Kqweqweiki

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+

Page 180: Javier , Yusuf , Kqweqweiki

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+

Page 181: Javier , Yusuf , Kqweqweiki

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!+

Page 182: Javier , Yusuf , Kqweqweiki

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+

Page 183: Javier , Yusuf , Kqweqweiki

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%

Page 184: Javier , Yusuf , Kqweqweiki

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%

Page 185: Javier , Yusuf , Kqweqweiki

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%

Page 186: Javier , Yusuf , Kqweqweiki

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%

Page 187: Javier , Yusuf , Kqweqweiki

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%

Page 188: Javier , Yusuf , Kqweqweiki

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%

Page 189: Javier , Yusuf , Kqweqweiki

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.)>.

Page 190: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 190/237

Page 191: Javier , Yusuf , Kqweqweiki

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%

Page 192: Javier , Yusuf , Kqweqweiki

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%

Page 193: Javier , Yusuf , Kqweqweiki

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%

Page 194: Javier , Yusuf , Kqweqweiki

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%

Page 195: Javier , Yusuf , Kqweqweiki

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%

Page 196: Javier , Yusuf , Kqweqweiki

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%

Page 197: Javier , Yusuf , Kqweqweiki

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

Page 198: Javier , Yusuf , Kqweqweiki

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

.

Page 199: Javier , Yusuf , Kqweqweiki

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%

Page 200: Javier , Yusuf , Kqweqweiki

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%

Page 201: Javier , Yusuf , Kqweqweiki

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%

Page 202: Javier , Yusuf , Kqweqweiki

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%

Page 203: Javier , Yusuf , Kqweqweiki

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%

Page 204: Javier , Yusuf , Kqweqweiki

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%

Page 205: Javier , Yusuf , Kqweqweiki

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!

Page 206: Javier , Yusuf , Kqweqweiki

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

Page 207: Javier , Yusuf , Kqweqweiki

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%

Page 208: Javier , Yusuf , Kqweqweiki

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%

Page 209: Javier , Yusuf , Kqweqweiki

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%

Page 210: Javier , Yusuf , Kqweqweiki

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%

Page 211: Javier , Yusuf , Kqweqweiki

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%

Page 212: Javier , Yusuf , Kqweqweiki

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%

Page 213: Javier , Yusuf , Kqweqweiki

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%

 

Page 214: Javier , Yusuf , Kqweqweiki

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

Page 215: Javier , Yusuf , Kqweqweiki

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%

Page 216: Javier , Yusuf , Kqweqweiki

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%

Page 217: Javier , Yusuf , Kqweqweiki

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%

Page 218: Javier , Yusuf , Kqweqweiki

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%

Page 219: Javier , Yusuf , Kqweqweiki

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%

Page 220: Javier , Yusuf , Kqweqweiki

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%

Page 221: Javier , Yusuf , Kqweqweiki

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

Page 222: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 222/237

0

Page 223: Javier , Yusuf , Kqweqweiki

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%

Page 224: Javier , Yusuf , Kqweqweiki

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

Page 225: Javier , Yusuf , Kqweqweiki

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 +

Page 226: Javier , Yusuf , Kqweqweiki

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

Page 227: Javier , Yusuf , Kqweqweiki

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

Page 228: Javier , Yusuf , Kqweqweiki

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

Page 229: Javier , Yusuf , Kqweqweiki

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

Page 230: Javier , Yusuf , Kqweqweiki

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

Page 231: Javier , Yusuf , Kqweqweiki

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

Page 232: Javier , Yusuf , Kqweqweiki

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

Page 233: Javier , Yusuf , Kqweqweiki

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

Page 234: Javier , Yusuf , Kqweqweiki

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

Page 235: Javier , Yusuf , Kqweqweiki

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

Page 236: Javier , Yusuf , Kqweqweiki

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

Page 237: Javier , Yusuf , Kqweqweiki

7/23/2019 Javier , Yusuf , Kqweqweiki

http://slidepdf.com/reader/full/javier-yusuf-kqweqweiki 237/237