2. rab kali dondong.xls

7/25/2019 2. RAB Kali Dondong.xls

1/113

DAFTAR REKAPITULASI RENCANA ANGGARAN BIAYA (RAB)

PEKERJAAN : PEMBANGUNAN EMBUNG KALI DONDONG

TAHUN ANGGARAN : 2015

NO URAIAN PEKERJAAN JUMLAH HARGA

I PEKERJAAN PERSIAPAN 15,000,000.00

II PEKERJAAN TUBUH EMBUNG 2,460,193,81.46

III PEKERJAAN PELIMPAH 440,23,60.90

I! PEKERJAAN INTAKE 03,44,658.28

JUMLAH TOTAL ( I + II + III + IV ) 3,618,!6,!83"6#

PPN 1!$ 361,8!,6!8"36

GRAND TOTAL 3,8!,%6,6&"!1

DIBULATKAN 3,8!,%!,!!!"!!

Terbilang : tiga milyar sembilan ratus delapan puluh juta tujuh ratus sembilan puluh ribu rupiah


2/113

DAFTAR KUANTITAS HARGA

PEKERJAAN : PEMBANGUNAN EMBUNG KALI DONDONG

TAHUN ANGGARAN : 2015

NO U'* P'-* S./* K/*..0N2' H' S./* J/245

A*40 (R) (R

I PEKERJAAN PERSIAPAN 17,!

1 M"#$%$&'&$()*+"#$%$&'&$ *-&"$% )' '%'/ #*-'/ L& 1.00 L& 15,000,000.000 15,0

II PEKERJAAN TUBUH EMBUNG &,#6!,1

1 P*+#*-&$' )*' +*'' /*'' +'&$' 21,34.61 A04 2,5.4 55,0

2 G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' 10,912.04

A0 28,804.84 314,3

3 14,839.51

A20 35,422.628 525,6

4 1,3.3

A29 102,450.352 141,1

5 969.16

A2 12,61.853 16,3

6 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A 1,295.99 02 899,518.45 1,165,

P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A 559.02 09 69,323.964 38,

8 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A 1,030.46 0 50,59.326 52,1

III PEKERJAAN PELIMPAH ##!,&

1 G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' 1,312.29 A0 28,804.841 3,8

2 200.16 A30 39,61.042 ,9

3 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A 420.32 02 899,518.454 38,0

4 P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A 51.18 09 69,323.964 3,5

5 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A 254.42 0 50,59.326 12,8

IV PEKERJAAN INTAKE %!3,#

1 G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' .44 A0 28,804.841 2

2 .0 A30 39,61.042 2

3 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A 312.80 02 899,518.454 281,3

4 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A 165.46 0 50,59.326 8,3

5 P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A 40.11 09 69,323.964 2,

6 B*/" B*-/%' 1P : 2 P& : 3 K- 1.53 B16 4,930,118.112 ,5

P*')'' )' *+'&'' G'/* !'%* )$'. 16; 400 ++ U$/ 2.00 E22 32,244,484.56 64,4

8 P*')'' )' *+&'' T-'&-' P*'+' I/'* -' 1 < 1,50 + #' 1.00 E2 3,89,04.826 3,8

9 P*')'' )' *+&'' E%#"= 900 >"- &/**% $* )$'. 16,00; 400 ++ U$/ 25.00 E26 5,362,191.606 134,0

10 P*')'' )' *+'&'' $' SG )$'. 16; +? 5.00 E1 2,599,658.888 194,9

11 P*')'' )' *+'&'' // #"< "/%*/ U$/ 1.00 L& 5,000,000.000 5,0

12 P*')'' )' *+'&'' '' )' /*-'&&", /$$ &). 100 +. #' 1.00 E30 500,951.560 5

TOTAL 3,618,

+2

+3

T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', +'/*-$'% )$'+#$% )'-$ '&$%'%$'

+3

T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$-$*- )*"&$/

+3

T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'-

'-*'

+3

+3

+2

+2

+3

T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&$% +3

+3

+2

+2

+3

T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&$% +3

+3

+2

+2

+3


3/113

#REF!

KODE SUB-KOMPONEN/PAKET PEKERJAAN

F. PEMBANGUNAN EMBUNG KALI DONDONG

### Belanja Modal Jan"an ###

Pembangunan Embung Kali Dondong

### Belanja Modal Baan Ba$% Jan"an &'&(('(((

a. ATK, Fotocopy, dll untuk Pengadaan Barang dan Jasa 1 s !!! ",###,###

b. ATK, Fotocopy, dll untuk Penga$asan % bln #,###.## ',#,###

### Belanja Modal U)a Tena"a Keja dan *ono Pen"elola Te$n+ Jan"an ###

a. (onorarium Panitia Pengadaan Barang dan Jasa )Konstruksi*

& org + 1 pkt & P !!! -,##,###

b.& org + 1 pkt & P !!! &,'##,###

### Belanja Modal Pejalanan Jan"an ###

a. Penga$as apangan 1 org + 1& Kl + % Bln 1#& ( 1##,###.## 1#,#,###

b. Penga$as Peker/aan 1 org + 1# Kl + % Bln %# ( 1##,###.## %,###,###

TOTAL ###

!0EF

Disusun dan Disiapkan le2 3

Kepala Balai 4ilaya2 5ungai 6usa Tenggara 7

I. Ma+ono' MM' MT

67P. 1&-11#81-'1##-

,ol%eKe"aan

*a"aSa%an R)0

ALOKASIDANA R).0

(onorarium Panitia Penerima (asil Peker/aan 9 Pengadaan Barangdan Jasa


4/113

RIN1IAN ANGGARAN BIA2A RAB0

KEMENTERIAN 3 PEKERJAAN UMUM

PROGRAM 3 PENGELOLAAN SUMBER DA2A AIR

PEKERJAAN 3 PEMBANGUNAN EMBUNG KALI DONDONG

TA*UN ANGGARA 3 4(56

NO URAIAN KEGIATAN ,ol Sa%ana"a Sa%a %la *a"

Ke.R) R)

I. BELANJA BA*AN

A. ATK' Foo7o)8' dll %n%$ Pen"adaan Baan" dan Ja+a 4'((('(((

1 Kertas (:5 ukuran A.; %# gram .## rim ;-,# ;'8,#

" 5top


5/113

REKAPITULASI ANALISA HARGA SATUAN

PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONG

ANALISA PEKERJAAN TANAH

NO ANALISA ITEM PEKERJAAN SATUANHARGA

(R

A01 P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.6 +2

A02 P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.3 +2

A03 P**#'' -+ #'+# 1 &() 2 + -+

A04 P*+#*-&$' )*' +*'' /*'' +'&$' +2

A05 P*'&' %'$&' /" &"$% &/-$$ +2

A06 +3

A0 G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' +3

A08 +3

A09 +3

A010 +3

A011 +3

A012 +3

A013 G'%$' P'&$- )*' '%'/ )$#' &*/*+'/ /*-+'& +*-'/'' )' +*-'$' +3

A014 G'%$' T'' K*-'& )*' /*'' +'&$' &*)'%'+ 1 + +3

A015 G'%$' T'' ')'& )*' /*'' +'&$' &*)'%'+ 1 + +3

A16 G'%$' T'' L+- )*' /*'' +'&$' &*)'%'+ 1 + +3

A1 G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 1 + +3

A18 G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 2 + +3

A19 G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 3 + +3

A20 T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', )$'/ )'-$ #"--"= '-*' +3

A21 T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*' +3

A22 T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', )$'/ )'-$ '-*' #"-"= '-*' +3 A23 T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', +'/*-$'% )$#*%$ )'-$ %'- '-*' +3

A24 T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', +'/*-$'% )$'+#$% )'-$ '&$% '%$' +3

A25 +3

A26 +3

A2 T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*' +3

A28 T$+#' -$-'(#'/ "&", +'/*-$'% )$ #*%$ )'-$ %'- '-*' +3

A29 T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/ +3

A30 T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&$% '%$' +3

A31 T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' +'/*-$'% )'-$ '&$% '%$' +3

A32 +3

A33 G'%$' #'/' %*'& )$ #' &*/*+'/ +3

A34 +3

A35 +3

Catatan: U/ ''%$&' '-' &'/' $/*+ **-'' /$+#' /'', )$'' '&&+&$ : +'/*-$'% /'' )$'+#$% )'-$ #"--"= '-*' 7' /

)'%'+ '-*'% /'' 7' /*%' )$#*#'&' "%* *+$%$ **-''.

P*''/' ( '%$' &*)$+* &'+' ( "/"-' )' #'/ )$ )'&'- *&$&/$ #'' %#*), #'. #'$, &')', "-"2 )%%., )$#' * /*+'/ /$+#' '/' *+#'')*' '-' &*+#'-'.

G'%$' /'' %+- &*)$+*/, '&$% '%$' )$'/ * /*+'/ *+#'' /*-+'&+*-'/'' )' +*-'$'

G'%$' #'/' %' )*' '%'/ )$'/ * /*+'/ *+#''(/$+#' )*' '-''/ &*+#'-'

G'%$' #'/' *-'& &") -" )$'/ * /*+'/ *+#''( /$+#' )*' '-''/ &*+#'-'

G'%$' /'' #*-#'/ 7' '&$% '%$'7' )$#' * /*+'/ *+#'' /*-+'&+*-'/'' )' +*-'$'

G'%$' #'/ #"%)*- 7' '&$% '%$'7' )$ #' &*/*+'/ /*-+'& +*-'/'' )'+*-'$'

T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$'/ )'-$ -$*- )*"&$/)*' '-' '/ &*+#'-'

T$+#' >$%/*- )*' *+')'/' #$'&', +'/*-$'% )'-$ &-** %'/ )$'. 0 50 ++ +'/*-$'%)$'+#$% )'-$ -$*- )*"&$/ )*' '-' '/ &*+#'-'.

T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' , +'/*-$'% )$'/ )'-$#"--"= '-*' )*' '-' '/ &*+#'-'.

G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' )*' '-' '/&*+#'-' /*-+'& +*-'/'' )' +*-'$'

G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' '/' &/" $%* )*' '-''/ &*+#'-'


6/113



ANALYSIS PEKERJAAN BETON


(R

B01 +3

B02 +3

B03 +3

B04 +3

B05 P-")&$ #*/" K225 )*' '-*'/ -' 2 3 +, /7* A +3B06 P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ '-*'/ 2 +, /7* +3B0 P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ 40 ++, /7* D +3

B08 P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 20 ++, /7* E +3B09 P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 40 ++, /7* +3B10 B*$&/$(*/'' / #*/" )*' *")'&$ +3

02 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A +3

03 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* B +3

04 P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* +3

05 P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* D +3 1

06 P'&'' #'/ )'-$ #*'& #"'-' )*' '+-' 1 P : 4 P&- +3

0 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A +2

08 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* B +2

09 P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A +2 010 P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* B +2

011 P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* A +2

012 P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* B +2

013 P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* A +3

014 P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* B +3

015 +3

016P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 3 ++.

+3

01P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 4 ++.

+3

018P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 5 ++.

+3 1

019 P'&'' #'%" )"%* )*' '' 2 + #'/'

020 P'&'' $ )$ #*%'' #-"" +2 021 P'&'' $' *+'/&' %#'

022 P**-'' B'/ -' 30 40K +3

023 P**-'' B'/ -' 100 300 K +3

024 D-'$'&* L"'% $/

TAMBAHAN

025+3

026+3

P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 40 80 ++, )$'+#$% )'-$ -$*- )*"&$/ *&-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.

P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 20 40 ++, )$'+#$% )'-$ -$*- )*"&$/ *&-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.

P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 20 ++, )$'+#$% )'-$ -$*- )*"&$/ *&-** %'/)' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.

P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 ++, )$'+#$% )'-$ -$*- )*"&$/ *&-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.

&'* +3#*/"

P'&'' #-"" )*' '='/ H H*'7 "'/*) U- 0,5 < 1,0 < 2,00 + )$'. 2, ++,/7* +'& 8 < 10 +.

P**-'' B'/ -' 30 40K, +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*-)*"&$/ )*' '-' '/ &*+#'-'.

P**-'' B'/ -' 100 300 K, +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*-)*"&$/ )*' '-' '/ &*+#'-'.


7/113



ANALISA JALAN INSPEKSI


(R

D01

D02

D03 P*'&'%' '%' +'')'+, /*#'% 5 +

D04 U-' P'&$-



ANALISA LAIN9LAIN

NO ANALISA ITEM PEKERJAAN SATUAN

HARGA

(R

E01 P*')'' )' *+'&'' ')-'$% )' '&&*&"-$&, $' GSP )$'. 2,5;. +?

E02 P*')'' )' *+'&'' ='/*- &/" %'$ =*#, %*#'- 24 + +?

E03 P*')'' )' *+'&'' *%'&/"+*-$ #*'-$ ')' *+#'/', /'%' )%%. . +2 2

E04 P*')'' )' *+'&'' *


8/113



ANALISA UMUM


(R

G01 M"#$%$&'&$ )' )*+"#$%$&'&$ '%'/ #*-'/ *- U$/ 9

G02 P**-'' )*='//*-$ *- '+

G03 D*='//*-$ ')' '%- &'$ / **-'' ='), &7" )%% *- '+

G04 K$& D'+ P**-$' *- +?

G05 *- + 2

G06 *- + 1

G0 *- ' 1


PEKERJAAN PEMBANGUNAN EMBUNG KALI DONDONGANALISA PEKERJAAN PANTAI ; JETTY


(R

PT01 S%7 +'/*-$'% #'/ &'+'$ &$/* +3

PT02 P-")&$ #& #*/" F 50 #' PT03 T-'&"-/'&$ #& )'-$ &/"7'-) * &$/* #' PT04 P%'$ +'/*-$'% #'/ / "-* +3 PT05 P%'$ #& #*/" #' PT06 P*')'' )' *+'&'' %'$& G*"/*


9/113

I 013 P*')'' )' *+'&'' P$/ %$- K-'=$% D"#%* U%$- D' # 2,50 2,60 + #' 5


10/113

DAFTAR UPAH TENAGA KERJA DAN BAHAN

P'-* PEMBANGUNAN EMBUNG KALI DONDONG

P. PEMBANGUNAN EMBUNG KALI DONDONG

T5/* A*'* &!17

N" U'* S./* H' S./*

UPAH

1 P**-' OH 51,290

2 P**-' T*-%'/$ OH 5,440

3 M')"- OH 5,440

4 T' OH 5,440

5 K*'%' T' OH 8,430

6 T' B'/ OH 5,440

K*'%' T' B'/ OH 8,430

8 T' K'7 OH 5,440

9 K*'%' T' K'7 OH 8,430

10 T' B*&$ OH 5,440

11 K*'%' T' #*&$ OH 8,430

12 P*'7'+ B-"" OH 5,440

13 K*'%' P*'7'+ B-"" OH 8,430

14 T' '/ OH 5,440

15 K*'%' T' '/ OH 8,430

15 T' L'& OH 5,440

16 K*'%' T' L'& OH 8,430

16 S"$- OH 5,440

1 P*+#'/ S"$- OH 60,35

18 K*'%' J- U- OH 5,440

19 J- U- OH 5,44020 J- G'+#'- OH 5,440

21 D-$%%*- OH 52,200

22 B"- +'&/*- OH 60,500

23 K*'%' T' "- B*/" OH 110,000

24 T' "- B*/" OH 100,000

25 A&'%/$ +' OH 44,40

26 P*'' ( F'/+' OH 38,500

2 M*'$ A OH 0,000

28 M*'$ B OH 48,000

29 O*-'/"- A A%'/ B*-'/ OH 51,290

30 O*-'/"- B A%'/ R$' OH 45,000

31 O*-'/"- OH 36,00032 O*-'/"- D OH 31,350

33 P*+#'/ O*-'/"- OH 52,200

BAHAN

1 S*+* ' 102,695

2 T'' U- B$'&' 1,500

3 T'' U- P$%$' 1,500

4 P'&$- P'&' 146,625

5 P'&$- U- 114,080

6 B'/ K'%$ A%'+ 19,285

B'/ *' F 100 150 220,358

8 B'/ P*' 5( 220,358

9 B'/ P*' 5( >-"+ &/"* -&*- 220,358

+3

+3

+3

+3

+3

+3

+3

+3


11/113

N" U'* S./* H' S./*

10 B'/ P*' 3(5 220,358

11 B'/ P*' 3(5 >-"+ &/"* -&*- 220,358

12 B'/ P*' 2(3 220,358

13 B'/ P*' 2(3 >-"+ &/"* -&*- 220,358

14 A-*'/*& 1 + >-"+ +''% -")/$" 326,90015 A-*'/*& 1 + >-"+ &/"* -&*- 506,418

16 A-*'/*, 80 40 ++ &$@*, >-"+ &-** %'/ 150,800

1 A-*'/*, 40 20 ++ &$@*, >-"+ &-** %'/ 9,500

18 A-*'/*, 20 05 ++ &$@*, >-"+ &-** %'/ 114,100

19 A-*'/*, 5 ++ &$@*, >-"+ &-** %'/ 311,000

20 K*-$$% A%'+ 2(3 220,300

21 "'-&* '-*'/* %'&& I 82,100

22 "'-&* '-*'/* %'&& II 4,600

23 -&*) &/"* 186,600

24 G-'*% )$'. 150 ++, *'-/ >$%% ') &') +$< >"- #'&* 1,0025 -&*) -'*% 40 ++ >"- #'&* "-&* 114,00

26 "-*/* '))$/$* %/- 44,800

2 A&'%/ E+%&$ 11,900

28 A&'%/ A 10,600

29 *%, K*-"&** %/- ,500

30 D*+% K'7 24,610

31 D*+% T*+#" 8,560

+3

+3

+3

+3

+3

+3

+3

+3

+3

+3

+3

+3

+3

+3

+3

+3


12/113

N" U'* S./* H' S./*

32 A+*%'& K'7 4,80

33 B*&$ B*/" P"%"& 20,330

34 B*&$ B*/" U%$- 15,820

35 K'='/ I'/ 19,5

36 K'='/ G'%'" 2,0003 K'='/ B-"" H 2. ++ '%'$& $/ 423,020

38 K'='/ B-"" )$'%'$&$- $/ 2,000

39 D"%* D10 )*' '' 4 + #/ 10,000

40 I 18,190

41 M*/'% , =$-* +*& '&&*"-$*& 11,200

42 S/**% ''%, H #*'+ ') &/**% %'/* ') "/*-& 22,900

43 B*&$ %'/ -' 3 ++ < 1.2+ < 2.4+ %#- 1,499,200

44 S/**%, #"%/ ') / 22,900

45 S/**%, =*%)$ *%*/-")* 22,400

46 S/**%, *'+'/*) &/'>> '*,120 ++ =$)* 3 ++ /$ +? 201,500

4 P' 20,80

48 S/**%, -*$>"-*+*/ #'-, )$'. 22 ++ 12,90049 S/**%, -" #"%/, 26 ++ )$'., %*/ 2. + 141,200

50 P%7="") 6 ++ 39,00

51 P%7="") 12 ++ 6,600

52 P%7="") 18 ++ 10,800

53 P'' K'7 K%'& II 5,00,600

54 B'%" K'7 K%'& II 5,00,600

55 P'' K'7 K%'& III 4,033,900

56 B'%" K'7 K%'& III 4,033,900

5 O$% >"- /$+#*- %/- 10,880

58 G*#'%' R+/ 15,840

59 B'+# & 29,000

60 $-* ="") K'7 B''- 1,000

61 P!, $* D /7*, )$'. 1.00; '*&&"-$*& +? 10,160

62 P!, $* D /7*, )$'. 2.00; '*&&"-$*& +? 39,260

63 P!, $* D /7*, )$'. 3.00; '*&&"-$*& +? 84,600

64 P!, $* AF /7*. D$'. 4.00 ; '*&&"-$*& +? 129,950

65 P!, $* AF /7*. D$'. 8.00 ; '*&&"-$*& +? 369,660

66 P!, $* AF /7*. D$'. 12.00 ; '*&&"-$*& +? 1,123,450

6 P! $* )$'. 16.00; '*&&"-$*& +? 2,010,030

68 GSP, )$'. 1.50; '*&&"-$*& +? 50,800

69 GSP, )$'. 2.00; '*&&"-$*& +? 10,300

0 GSP, )$'. 2.50; '*&&"-$*& +? 6,4001 GSP, )$'. 3.00; '*&&"-$*& +? 18,800

2 GSP, )$'. 16,00;, /$**& 5.6 ++ +? 1,981,300

3 $/ 4,600

4 $/ 112,000

5 $/ 149,300

6 $/ 2,61,900

$//$ )$'. 1.5; $/ 20,200

8 $//$ )$'. 2.00; $/ 24,600

9 $//$ )$'. 3.00; $/ 3,300

80 G$#"%/ "$/ GI. D$'. 3,00; 5 ++ $/ 522,500

81 G$#"%/ "$/ GI. D$'. 16,00; 400 ++ $/ ,502,000

82 G'/* '%* )$'. 3,00; 5 ++ $/ 1,182,400

83 G'/* '%* )$'. 16,00; 400 ++ $/ 26,402,300

84 A$- '%* )$'. 2,00; 50 ++ $/ 1,343,600

+2

+2

+2

+2

+3

+3

+3

+3

+2

+3

E%#"= GSP )$'. 1.50; 90",=*%)*)

E%#"= GSP )$'. 2.00; 90",=*%)*)

E%#"= GSP )$'. 3.00; 90",=*%)*)

E%#"= GSP )$'. 16,00; 90",=*%)*)


13/113

N" U'* S./* H' S./*

85 A$- '%* )$'. 3,00; 5 ++ $/ 2,231,900

86 P$* $&"%'/$" -"% 3,00

8 G'%'$@*) 3,00

88 '/ M*$ B*&$ 2,820

89 '/ M*$ K'7 24,190

90 '/ K'7 ,000

91 '/ B*&$ 5,90

92 '/ T*+#" 8,40

93 T$*- %/- 10,880

94 P!, ='/*-&/" */-'%%7 %'*), 24 + =$)* + 121,400

95 P!, ='/*-&/" */-'%%7 %'*), 32 + =$)* + 12,400

96 G*"/*


14/113

N" U'* S./* H' S./*

110 D-$%%, '*- & 90,400

111 D-$%%, /'*- -"), 22 ++ )$'. & 1,318,300

112 P$/ %$- K-'=$% D"#%* U%$- D' # 1,90 2,00 + B' 43,660,000

113 P$/ %$- K-'=$% D"#%* U%$- D' # 2,50 2,60 + B' 49,948,000

114P$/ %$- K-'=$% T'% U%$- S'/ # 1,10 1,15 +

B' 26,196,000

115 P$/ %$- K-'=$% T'% U%$- S'/ # 1,20 1,30 + B' 28,990,000

116 P$/ %$- K-'=$% T'% U%$- S'/ # 1,90 2,00 + B' 41,214,000

11 P$/ S"-" / /*-&$*- # 0.45 0.50 + B' 664,000

118 P$/ S"-" / /*-&$*- # 0.55 0.60 + B' 699,000

119 T*--'&", ''% %'/* '+* "& 4,48,800

120 T*--'&", &/-/-* "+*%'/-* "& 298,600

121 T*--'&", ='/*- %**% '*, -')* %$* /" 100 + "& 223,900

122 T*--'&", ='/*- %**% '*, -')* %$* /" 5 + "& 112,000

123 T*--'&", ='/*- %**% +'-*-, MAR &$@* 20 < 20 + "& 149,300

124 F'/*- %**% &/'>> '* >"- $/'* "& 836,000

125 M'"$ %'/ $ "%7#', *$/ 20 25 + "& 3,00

126 %'*, )$'. 400 ++ PN 10 "& 59,20012 B"%/, / ='&*- 32 "& %& 199,100

128 H*-#$&$)' L$/*- 66,000

129 B'' T$* L 80 < 80 < 8 22,100

130 B'' T$* U 200 20,00

131 B'' P%'/ T*#'% 6 ++ 20,00

132 B'', B'/ 0.5; < 5.0 ; "& 21,800

133 B'' B%'/ ST50 %$- 20,00

134 B'' S/-$, 50 < 8 ++ 20,00

135 B'', A*- D$'. 2 ++ 18,600

136 B'', F*%)$ F$-* )"@ 24,000

13 K$ G*+#" $/ 18,00

138 B'', F*%)$ F$-* )"@ 24,000139 B-"@* 18,000

140 B'', M- B'/ 1(2;, 5(8;, (8; # 12,400

141 P' K*%$ 3(4;, 5(8;, (8; # 13,00

142 N$%* 4,800

143 S$* 15,500

144 D-%'*- K*$% ( B*&'- # 298,600

145 A*- #"%/ 20 # 2,900

146 N' R$ # 13,000

14 R")' $$ M10 # 2,1,200

148 R##*- &*'% LS 188,900

149 B'/ *' F 300 213,300150 B'/ *' F 0,5 20 100,000

151 B'/ *' F 400 450,000

152 B'/ *' F 800 00,000

153 B'/ *' F 500 500,000

154 B'/ *' F 200 250,000

155 B'/ *' F 80 150,000

156 P$' P! )$' 4; +? 36,550

15 K** )$' 3; # 83,460

158 L*+ P! 11,00

159 B$& #*/" )$' 60 + L 0,50 + # 111,580

+

3

+3

+3

+3

+3

+3

+3

Sumber: Surat keputusan Gubernur Nusa Tenggara Barat No : 499 Thn 2012 Tanggal 20 September 2012, tentang Standar HargaSatuan Upah dan Bahan, Harga Satuan okok !eg"atan dan Harga Standar Barang#Barang !ebutuhan emer"ntah ro$"ns" NTB


15/113

ANALISA HARGA SA

Model, Flywheel Ec.Life Annual Purchase

No. Type of Equipment Capacity, Power Time Operation Price P

Static weight or

Diameter

(HP) (Years) (Hours) (US$) (

(1) (2) (3) (4) (5) (6) (7)

1 Agitator truck, 1.9 m3 1.9 m3 110 7 2,000 29,856

2 Agitator truck, 2.5 m3 2.5 m3 120 7 2,000 39,284

3 Air compressor, 250 CFM 250CFM 65 8 2,000 22,879

4 Air compressor, 365 CFM 365 CFM 104 8 2,000 43,154

5 ARC welding generator, 230 A 230 Ampere 5 5 2,000 4,947

6 ARC welding machine, 250 A 250 Ampere 7 kw 5 2,000 7,420

7 Asphalt kettle, 400 lit 400 lit - 5 2,000 6,184

8 Asphalt sprayer, 200 lit 200 lit 35 5 2,000 7,420

9 Batcher plant, drum 0.50 m3 23 m3/hr 53 kw 8 2,000 115,014

10 Batcher plant, drum 0.75 m3 34 m3/hr 63 kw 8 2,000 148,405

11 Boring machine, 150 m 150 m/340 kg 5 8 2,000 15,335

12 Boring machine, 250 m 250 m/476 kg 8 8 2,000 24,536

13 Bulldozer, 10 ton 10 ton (D4) 91 5 2,000 131,091



16 Bulldozer, 21 ton 21 ton (D7) 200 7 2,000 216,000 17 Bulldozer, 32 ton 32 ton (D8) 300 7 2,000 440,662



20 Classifier 600 mm (Spiral) 12 ton /hr 1.5 kw 8 2,000 37,462

21 Classifier 750 mm (Spiral) 18 ton/hr 2.2 kw 8 2,000 46,154

22 Classifier 900 mm (Spiral) 28 ton/hr 2.2 kw 8 2,000 59,487

23 Concrete mixer, 150 lit 150 lit 5 5 2,000 3,659




27 Concrete pump truck, 20 m3/hr 20 m3/hr 105 7 2,000 50,087

28 Concrete pump truck, 30 m3/hr 30 m3/hr 105 7 2,000 61,835

29 Concrete vibrator, hand, 45 mm 45 mm 5 3 2,000 1,54630 Concrete vibrator, hand, 60 mm 60 mm 5 3 2,000 2,473

31 Crane crawler, 25 ton 25 t & 9 - 33 m 125 10 2,000 127,999

32 Crane crawler, 35 ton 35 t & 9 - 42 m 125 10 2,000 176,849

33 Crane truck, hydraulic, 20 ton 20 t &10-31 m 230 8 2,000 97,700

34 Crane truck, hydraulic, 30 ton 30 t & 11-34 m 320 8 2,000 204,056

35 Crushing plant, 10 ton/hr 10 ton/hr 30 kw 8 2,000 59,362



38 Diesel generator, 15 KVA 15 KVA 27 5 2,000 4,444



16/113

Model, Flywheel Ec.Life Annual Purchase

No. Type of Equipment Capacity, Power Time Operation Price

Static weight or

Diameter

(HP) (Years) (Hours) (US$)

(1) (2) (3) (4) (5) (6) (7)



42 Drill, Hydraulic Crawler, 9 ton 158 CFM & 65 mm 115 7 2,000 97,081

43 Drill, Leg, Air, 22 kg 88 CFM & 86 mm - 3 2,000 2,671

44 Drill, Pneumatic Crawler, 2 ton 250 CFM & 50 mm - 5 2,000 33,391

45 Drill, Pneumatic Crawler, 5 ton 353 CFM & 65 mm - 5 2,000 46,747

46 Dump Truck, 10 m3 10.0 m3 275 8 2,000 55,108

47 Dump Truck, 2.4 m3 / 3.5T 3.5 m3 65 8 2,000 16,447

48 Dump Truck, 3.4 m3 / 5T 3.5 m3 125 8 2,000 19,349

49 Dump Truck, 5 m3 /8T 5.0 m3 180 8 2,000 25,246

50 Dump Truck, 6.9 m3/10 T 7.0 m3 220 8 2,000 40,885

51 Excavator & Hid. Breaker, 0.6 ton 585 kg 85 5 2,000 83,752




55 Excavator, 0.6 m3 0.6 m3 120 5 2,000 67,326

56 Excavator, 0.8 m3 0.8 m3 160 7 2,000 125,179

57 Excavator, 1.0 m3 1.0 m3 200 7 2,000 140,984

58 Excavator, 1.2 m3 1.2 m3 270 7 2,000 180,215

59 Hammer, Jack, Air, 25 kg 100 CFM & 70 mm - 3 2,000 4,019

60 Motor grader, 2.2 m 2.2 m wide 67 5 2,000 64,309

61 Motor grader, 3.1 m 3.1 m wide 115 7 2,000 93,99062 Motor grader, 3.7 m 3.7 m wide 140 7 2,000 129,236

63 Pump, centrifugal, 100 mm 10 lit/sec, diesel 5 5 2,000 1,855

64 Pump, centrifugal, 150 mm 25 lit/sec, diesel 11 5 2,000 2,473

65 Pump, submersible, 100 mm 0.90 m3/min 7.5 kw 3 2,000 3,586

66 Pump, submersible, 150 mm 2.80 m3/min 15.0 kw 5 2,000 5,874

67 Screen Plant, 10 ton/hr 10 ton/hr 25 kw 8 2,000 20,612

68 Screen Plant, 30 ton/hr 30 ton/hr 75 kw 8 2,000 61,835

69 Tamper, hand, 59 kg 59 kg 3 3 2,000 1,855

70 Tamper, hand, 78 kg 78 kg 4 3 2,000 2,473

71 Tamping roller, 21 ton 21 ton 213 7 2,000 150,260

72 Tamping roller, 31 ton 31 ton 314 7 2,000 177,450

73 Tandem roller, 6 ton 6 - 8 ton 60 5 2,000 51,942

74 Three wheel roller, 10 ton 10 - 12 ton 66 7 2,000 60,59975 Three wheel roller, 6 ton 6 - 8 ton 60 5 2,000 34,628

76 Three wheel roller, 8 ton 8 - 10 ton 60 7 2,000 48,232

77 Tire roller, 5 ton 5 - 9 ton 80 5 2,000 66,782


17/113

Model, Flywheel Ec.Life Annual Purchase T

No. Type of Equipment Capacity, Power Time Operation Price P

Static weight or

Diameter

(HP) (Years) (Hours) (US$) (U

(1) (2) (3) (4) (5) (6) (7)

78 Tire roller, 8 ton 8 - 15 ton 92 7 2,000 126,762

79 Truck flat bed, 3.5 m3 3.5 m3 125 5 2,000 14,388

80 Truck flat bed, 5.0 m3 5.0 m3 180 5 2,000 21,567

81 Vibratory plate, hand, 60 kg 60 kg, rammer 4 3 2,000 1,237

82 Vibratory plate, hand, 86 kg 86 kg, rammer 5 3 2,000 1,855

83 Vibratory roller, 10 ton 10.0 ton 111 7 2,000 89,213



86 Vibratory roller, 6 ton 6.0 ton 95 7 2,000 64,92787 Vibratory roller, hand, 0.6 ton 0.6 ton 5 3 2,000 6,184

88 Vibratory roller, hand, 1.0 ton 1.0 ton 9 3 2,000 14,840

89 Water tank truck & pump, 3000 lit 3000 lit 125 5 2,000 24,749

90 Water tank truck & pump, 5000 lit 5000 lit 180 5 2,000 36,030

88 Wheel loader, 1.5 m3 1.5 m3 110 5 2,000 121,950

89 Wheel loader, 1.8 m3 1.8 m3 112 5 2,000 136,913

Note :

1. Base Data of 6 Oktober 2009

2. Tire = 3% x Purchase Price

3. Spare Part = 6% x (Purchase Price - Tire Price) / Ann. Operation

4. Repair Cost = 4% x (Purchase Price - Tire Price) / Ann. Operation5. Bank Interest = 10% (in US$)

6. Exchange Rate, 1 US$ =Rp. 9,650


18/113

Analysis of Hourly Consumtion of Tire, Fuel, Oil

Tire

Model, Flywheel

No. Type of Equipment Capacity, Power

Static weight or Life Time C

Diameter

(HP) (hours) (U

(1) (2) (3) (4) (5)

1 Agitator truck, 1.9 m3 1.9 m3 110 3,000

2 Agitator truck, 2.5 m3 2.5 m3 120 3,000

3 Air compressor, 250 CFM 250CFM 65

4 Air compressor, 365 CFM 365 CFM 104

5 ARC welding generator, 230 A 230 Ampere 5

6 ARC welding machine, 250 A 250 Ampere 7 kw

7 Asphalt kettle, 400 lit 400 lit - 3,000

8 Asphalt sprayer, 200 lit 200 lit 35

9 Batcher plant, drum 0.50 m3 23 m3/hr 53 kw

10 Batcher plant, drum 0.75 m3 34 m3/hr 63 kw

11 Boring machine, 150 m 150 m/340 kg 5

12 Boring machine, 250 m 250 m/476 kg 8

13 Bulldozer, 10 ton 10 ton (D4) 91



16 Bulldozer, 21 ton 21 ton (D7) 200 17 Bulldozer, 32 ton 32 ton (D8) 300



20 Classifier 600 mm (Spiral) 12 ton /hr 1.5 kw

21 Classifier 750 mm (Spiral) 18 ton/hr 2.2 kw

22 Classifier 900 mm (Spiral) 28 ton/hr 2.2 kw

22 Concrete mixer, 150 lit 150 lit 5




25 Concrete pump truck, 20 m3/hr 20 m3/hr 105 3,000

26 Concrete pump truck, 30 m3/hr 30 m3/hr 105 3,000

27 Concrete vibrator, hand, 45 mm 45 mm 5

28 Concrete vibrator, hand, 60 mm 60 mm 5

29 Crane crawler, 25 ton 25 t & 9 - 33 m 125

30 Crane crawler, 35 ton 35 t & 9 - 42 m 125

31 Crane truck, hydraulic, 20 ton 20 t &10-31 m 230 3,000

32 Crane truck, hydraulic, 30 ton 30 t & 11-34 m 320 3,000

33 Crushing plant, 10 ton/hr 10 ton/hr 30 kw



36 Diesel generator, 15 KVA 15 KVA 27



19/113

Tire

Model, Flywheel


Static weight or Life Time

Diameter

(HP) (hours)

(1) (2) (3) (4) (5)



40 Drill, Hydraulic Crawler, 9 ton 158 CFM & 65 mm 115

41 Drill, Leg, Air, 22 kg 88 CFM & 86 mm -

42 Drill, Pneumatic Crawler, 2 ton 250 CFM & 50 mm -

43 Drill, Pneumatic Crawler, 5 ton 353 CFM & 65 mm -

44 Dump Truck, 10 m3 10.0 m3 275 2,500

44 Dump Truck, 2.4 m3 / 3.5T 3.5 m3 65 2,500

45 Dump Truck, 3.4 m3 / 5T 3.5 m3 125 2,500

46 Dump Truck, 5 m3 /8T 5.0 m3 180 2,500

47 Dump Truck, 6.9 m3/10 T 7.0 m3 220 2,500

48 Excavator & Hid. Breaker, 0.6 ton 585 kg 85




52 Excavator, 0.6 m3 0.6 m3 120

53 Excavator, 0.8 m3 0.8 m3 160

54 Excavator, 1.0 m3 1.0 m3 200

55 Excavator, 1.2 m3 1.2 m3 270

56 Hammer, Jack, Air, 25 kg 100 CFM & 70 mm -

57 Motor grader, 2.2 m 2.2 m wide 67 3,000

58 Motor grader, 3.1 m 3.1 m wide 115 3,000 59 Motor grader, 3.7 m 3.7 m wide 140 3,000

60 Pump, centrifugal, 100 mm 10 lit/sec, diesel 5

61 Pump, centrifugal, 150 mm 25 lit/sec, diesel 11

62 Pump, submersible, 100 mm 0.90 m3/min 7.5 kw

63 Pump, submersible, 150 mm 2.80 m3/min 15.0 kw

64 Screen Plant, 10 ton/hr 10 ton/hr 25 kw

65 Screen Plant, 30 ton/hr 30 ton/hr 75 kw

66 Tamper, hand, 59 kg 59 kg 3

67 Tamper, hand, 78 kg 78 kg 4

68 Tamping roller, 21 ton 21 ton 213

69 Tamping roller, 31 ton 31 ton 314

70 Tandem roller, 6 ton 6 - 8 ton 60

71 Three wheel roller, 10 ton 10 - 12 ton 66 72 Three wheel roller, 6 ton 6 - 8 ton 60

73 Three wheel roller, 8 ton 8 - 10 ton 60

74 Tire roller, 5 ton 5 - 9 ton 80 3,000


20/113

Tire

Model, Flywheel


Static weight or Life Time C

Diameter

(HP) (hours) (U

(1) (2) (3) (4) (5)

75 Tire roller, 8 ton 8 - 15 ton 92 3,000

76 Truck flat bed, 3.5 m3 3.5 m3 125 2,500

77 Truck flat bed, 5.0 m3 5.0 m3 180 2,500

78 Vibratory plate, hand, 60 kg 60 kg, rammer 4

79 Vibratory plate, hand, 86 kg 86 kg, rammer 5

80 Vibratory roller, 10 ton 10.0 ton 111



83 Vibratory roller, 6 ton 6.0 ton 95 84 Vibratory roller, hand, 0.6 ton 0.6 ton 5

85 Vibratory roller, hand, 1.0 ton 1.0 ton 9

86 Water tank truck & pump, 3000 lit 3000 lit 125 3,000

87 Water tank truck & pump, 5000 lit 5000 lit 180 3,000

88 Wheel loader, 1.5 m3 1.5 m3 110 2,500

89 Wheel loader, 1.8 m3 1.8 m3 112 2,500

Note :

1. Base Data of 6 Oktober 2009

2. Fuel 12 x HP x Fuel Price

3. Lubricant, Oil & etc 1 x HP x Lubricant Price

4. Tire = Tire Price / Life Time5. Bensin = Rp 10,700/lit

6. Oli Pelumas = Rp 38,260/lit

7. Operator A = Rp 51,290/m.d

8. Operator B = Rp 45,000/m.d

9. Operator C = Rp 36,000/m.d

10. Ass. Operator = Rp 52,200/m.d


21/113

HARGA SEWA ALAT BERAT (termasuk BBM dan Operator)


TAHUN ANGGARAN &!17

Model,

No. Type of Equipment Capacity, Flywheel Hourly Rate

Static weight or Power (Rp,-)

Diameter

(1) (2) (3) (4) (5)

1 Agitator truck, 1.9 m3 1.9 m3 110 238,515.00

2 Agitator truck, 2.5 m3 2.5 m3 120 268,787.50

3 Air compressor, 250 CFM 250CFM 65 141,779.00

4 Air compressor, 365 CFM 365 CFM 104 232,445.40

5 ARC welding generator, 230 A 230 Ampere 5 27,464.00

6 ARC welding machine, 250 A 250 Ampere 7 kw 23,184.00

7 Asphalt kettle, 400 lit 400 lit - 21,543.50

8 Asphalt sprayer, 200 lit 200 lit 35 81,515.00

9 Batcher plant, drum 0.50 m3 23 m3/hr 53 kw 160,117.50

10 Batcher plant, drum 0.75 m3 34 m3/hr 63 kw 203,446.00

11 Boring machine, 150 m 150 m/340 kg 5 39,237.00

12 Boring machine, 250 m 250 m/476 kg 8 56,202.80

13 Bulldozer, 10 ton 10 ton (D4) 91 378,909.10




17 Bulldozer, 32 ton 32 ton (D8) 300 1,120,383.75

18 Bulldozer, 46 ton 46 ton (D9) 375 1,286,584.25


20 Classifier 600 mm (Spiral) 12 ton /hr 1.5 kw 59,564.50

21 Classifier 750 mm (Spiral) 18 ton/hr 2.2 kw 70,855.00

22 Classifier 900 mm (Spiral) 28 ton/hr 2.2 kw 88,128.50

23 Concrete mixer, 150 lit 150 lit 5 25,341.00




27 Concrete pump truck, 20 m3/hr 20 m3/hr 105 259,325.00

28 Concrete pump truck, 30 m3/hr 30 m3/hr 105 276,309.00

29 Concrete vibrator, hand, 45 mm 45 mm 5 22,832.00

30 Concrete vibrator, hand, 60 mm 60 mm 5 24,955.00

31 Crane crawler, 25 ton 25 t & 9 - 33 m 125 372,573.25

32 Crane crawler, 35 ton 35 t & 9 - 42 m 125 430,280.25

33 Crane truck, hydraulic, 20 ton 20 t &10-31 m 230 519,967.25

34 Crane truck, hydraulic, 30 ton 30 t & 11-34 m 320 804,578.75

35 Crushing plant, 10 ton/hr 10 ton/hr 30 kw 88,032.00



38 Diesel generator, 15 KVA 15 KVA 27 56,832.20




42 Drill, Hydraulic Crawler, 9 ton 158 CFM & 65 mm 115 337,654.50

43 Drill, Leg, Air, 22 kg 88 CFM & 86 mm - 10,483.00

44 Drill, Pneumatic Crawler, 2 ton 250 CFM & 50 mm - 66,962.00

45 Drill, Pneumatic Crawler, 5 ton 353 CFM & 65 mm - 88,867.50

46 Dump Truck, 10 m3 10.0 m3 275 546,603.50

47 Dump Truck, 2.4 m3 / 3.5T 3.5 m3 65 143,156.50

48 Dump Truck, 3.5 m3 / 5T 3.5 m3 125 247,205.50

49 Dump Truck, 5 m3 /8T 5.0 m3 180 346,974.50

50 Dump Truck, 6.9 m3/10 T 7.0 m3 220 435,254.50


22/113

Model,

No. Type of Equipment Capacity, Flywheel Hourly Rate

Static weight or Power (Rp,-)

Diameter

(1) (2) (3) (4) (5)

51 Excavator & Hid. Breaker, 0.6 ton 585 kg 85 292,013.2552 Excavator & Hid. Breaker, 0.8 ton 800 kg 120 389,040.75

53 Excavator & Hid. Breaker, 1.3 ton 1310 kg 160 577,101.75

54 Excavator & Hid. Breaker, 2.1 ton 2100 kg 200 686,032.75

55 Excavator, 0.6 m3 0.6 m3 120 322,634.50

56 Excavator, 0.8 m3 0.8 m3 160 452,134.25

57 Excavator, 1.0 m3 1.0 m3 200 540,607.25

58 Excavator, 1.2 m3 1.2 m3 270 711,405.75

59 Hammer, Jack, Air, 25 kg 100 CFM & 70 mm - 20,096.00

60 Motor grader, 2.2 m 2.2 m wide 67 232,953.70



63 Pump, centrifugal, 100 mm 10 lit/sec, diesel 5 15,921.00

64 Pump, centrifugal, 150 mm 25 lit/sec, diesel 11 26,885.6065 Pump, submersible, 100 mm 0.90 m3/min 7.5 kw 12,606.00

66 Pump, submersible, 150 mm 2.80 m3/min 15.0 kw 14,150.00

67 Screen Plant, 10 ton/hr 10 ton/hr 25 kw 37,755.50

68 Screen Plant, 30 ton/hr 30 ton/hr 75 kw 91,216.50

69 Tamper, hand, 59 kg 59 kg 3 14,149.28

70 Tamper, hand, 78 kg 78 kg 4 16,763.40

71 Tamping roller, 21 ton 21 ton 213 574,321.30

72 Tamping roller, 31 ton 31 ton 314 780,089.90

73 Tandem roller, 6 ton 6 - 8 ton 60 197,355.50

74 Three wheel roller, 10 ton 10 - 12 ton 66 205,714.60



77 Tire roller, 5 ton 5 - 9 ton 80 258,769.0078 Tire roller, 8 ton 8 - 15 ton 92 348,248.20

79 Truck flat bed, 3.5 m3 3.5 m3 125 245,179.00

80 Truck flat bed, 5.0 m3 5.0 m3 180 349,097.50

81 Vibratory plate, hand, 60 kg 60 kg, rammer 4 13,131.60

82 Vibratory plate, hand, 86 kg 86 kg, rammer 5 16,982.50

83 Vibratory roller, 10 ton 10.0 ton 111 320,083.60




87 Vibratory roller, hand, 0.6 ton 0.6 ton 5 26,729.00

88 Vibratory roller, hand, 1.0 ton 1.0 ton 9 52,055.10

89 Water tank truck & pump, 3000 lit 3000 lit 125 262,452.50

90 Water tank truck & pump, 5000 lit 5000 lit 180 373,222.5088 Wheel loader, 1.5 m3 1.5 m3 110 404,688.00

89 Wheel loader, 1.8 m3 1.8 m3 112 433,690.20

90 Water pass and accessories per hari - 25,000.00

91 Theodolite T.0 + accessories, 1 set per hari - 35,000.00

92 Theodolite T.2 + accessories, 1 set per hari - 40,000.00

93 Total Station + accessories, 1 set per hari - 150,000.00

94 '$&'= '+ - 15,000.00


23/113

M'$ 2& ( 11&

ANALISA HARGA SATUAN

P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG

N A*40 : A 9 !1

I.2 P'-* : P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.6

H' : R" &,&6"!%

K.'** :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 T* K'-

M')"- "( 0.0002 5,440.00 18.11

P**-' "( 0.0024 51,290.00 123.10

& B5*

3 A4.

B%%)"@*-, 15 /" '+ 0.0048 500,668.25 2,403.21

JUMLAH 2,544.41

BIAYA UMUM DAN KEUNTUNGAN 17$ 381.66

TOTAL HARGA SATUAN 2,926.0



N A*40 : A 9 !&

I.2 P'-* : P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.3H' : R" 1,%#7"!3

K.'** :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 T* K'-

M')"- "( 0.0002 5,440.00 18.11

P**-' "( 0.0024 51,290.00 123.10

& B5*

3 A4.

B%%)"@*-, 6 /" '+ 0.0048 286,12.10 1,36.22

JUMLAH 1,51.42



' 2&

#'&$& -")&$ 1+2

' 2&

#'&$& -")&$ 1+2


24/113

M'$ 24 ( 11&



N A*40 : A 9 !3

I.2 P'-* : P**#'' -+ #'+# 1 &() 2 +H' : R" 1&1,#&%"1& ' '/2/*

K.'** : #'&$& -")&$ 1 -+

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 T* K'-

M')"- "( 0.0200 5,440.00 1,508.80

P**-' "( 2.0000 51,290.00 102,580.00

& B5*

3 A4.

'%'/ #'/ L& 1.0000 1,500.00 1,500.00

JUMLAH 105,588.80

BIAYA UMUM DAN KEUNTUNGAN 17$ 15,838.32




N A*40 : A 9 !#

I.2 P'-* : P*+#*-&$' )*' +*'' /*'' +'&$'

H' : R" &,7%%"%#

K.'** :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- "( 0.000 5,440.00 52.81

P**-' "( 0.0093 51,290.00 48.1

& BAHAN

3 PERALATAN

'$&'= '+ 0.0140 15,000.00 210.00

# LAIN9LAIN

A%'/ B'/ L& 1.0000 1,500.00 1,500.00

JUMLAH 2,241.51



' 2&

#'&$& -")&$ 1+2


25/113

M'$ 2) ( 11&



N A*40 : A 9 !7

I.2 P'-* : P*'&' %'$&' /" &"$% &/-$$H' : R" &,7"81

K.'** :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- "( 0.0001 5,440.00 4.20

P**-' "( 0.0006 51,290.00 28.53

& BAHAN

3 PERALATAN

B%%)"@*-, 15 /" '+ 0.0045 500,668.25 2,22.9

# LAIN9LAIN

JUMLAH 2,260.0




P**-'' : : PEMBANGUNAN EMBUNG KALI DONDONG

N". A'%$&' : A 9 !6

I/*+ P**-'' :

D'&'- *-$/' : 1.00 +3

H'-' S'/' : R" 78,!#3"86 ' 23

N". U-'$' S'/' K'/$/'& H'-' S'/' J+%'

1 B


26/113

M'$ 2* ( 11&



N A*40 : A 9 !%

I.2 P'-* : G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#''

H' : R" &8,8!#"8#

K.'** :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0002 5,440.00 13.86

P**-' " 0.0018 51,290.00 94.25

& BAHAN

3 PERALATAN

'+ 0.014 452,134.25 6,646.3

'+ 0.040 24,205.50 18,293.21

# LAIN9LAIN

JUMLAH 25,04.69





N A*40 : A 9 !8

I.2 P'-* : G'%$' /'' %+- &*)$+*/, '&$% '%$' )$'/ * /*+'/ *+#'' /*-+'& +*-'/'' )' +*-'$'

H' S./* : R" 76,##"61

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0050 5,440.00 3.20

P**-' " 0.0480 51,290.00 2,461.92

& BAHAN

3 PERALATAN

B%%)"@*-, 15 /" '+ 0.0500 500,668.25 25,033.41E


27/113

M'$ 2+ ( 11&



N A*40 : A 9 !

I.2 P'-* : G'%$' #'/' %' )*' '%'/ )$'/ * /*+'/ *+#''(/$+#' )*' '-' '/ &*+#'-'

H' S./* : R" #8,6#&"61

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0003 5,440.00 20.18

P**-' " 0.002 51,290.00 13.20

& BAHAN

3 PERALATAN

B%%)"@*-, 15 /" '+ 0.0214 500,668.25 10,14.30

E


28/113

M'$ 2 ( 11&



N A*40 : A 9 !11

I.2 P'-* : G'%$' /'' #*-#'/ 7' '&$% '%$'7' )$#' * /*+'/ *+#'' /*-+'& +*-'/'' )' +*-'$'

H' S./* : R" 63,36"!1

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0050 5,440.00 3.20

P**-' " 0.0500 51,290.00 2,564.50

& BAHAN

3 PERALATAN

E$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0050 5,440.00 3.20

P**-' " 0.0500 51,290.00 2,564.50

& BAHAN

3 PERALATAN

B%%)"@*-, 15 /" '+ 0.025 500,668.25 13,68.38E


29/113

M'$ 29 ( 11&



N A*40 : A 9 !13

I.2 P'-* : G'%$' P'&$- )*' '%'/ )$#' &*/*+'/ /*-+'& +*-'/'' )' +*-'$'

H' S./* : R" ,!!&"&7

K.'** :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0100 5,440.00 54.40

P**-' " 0.1000 51,290.00 5,129.00

& BAHAN

3 PERALATAN

B%%)"@*-, 15 /" '+ 0.0163 500,668.25 8,160.89

E


30/113

M'$ &0 ( 11&



N A*40 : A 9 !17

I.2 P'-* : G'%$' T'' ')'& )*' /*'' +'&$' &*)'%'+ 1 +

H' S./* : R" 8#,7%3"88

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.1250 5,440.00 9,430.00

P**-' " 1.2500 51,290.00 64,112.50

& BAHAN

3 PERALATAN

# LAIN9LAIN

JUMLAH 3,542.50





N A*40 : A 9 !16

I.2 P'-* : G'%$' T'' L+- )*' /*'' +'&$' &*)'%'+ 1 +

H' S./* : R" 77,683"##

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0823 5,440.00 6,208.1

P**-' " 0.8230 51,290.00 42,211.6

& BAHAN

3 PERALATAN

# LAIN9LAIN

JUMLAH 48,420.38

BIAYA UMUM DAN KEUNTUNGAN 17$ ,263.06


' 23

#'&$& -")&$ 1+3

' 23

#'&$& -")&$ 1+3


31/113

M'$ &1 ( 11&



N A*40 : A 9 !1%

I.2 P'-* : G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 1 +

H' S./* : R" &%,33#"&8

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0400 5,440.00 3,01.60

P**-' " 0.4000 51,290.00 20,516.00

& BAHAN

3 PERALATAN

A%'/ #'/ 1 )'-$ /"/'% 12 235.34

# LAIN9LAIN

JUMLAH 23,68.94





N A*40 : A 9 !18

I.2 P'-* : G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 2 +

H' S./* : R" 37,##"7%

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0526 5,440.00 3,968.14

P**-' " 0.5260 51,290.00 26,98.54

& BAHAN

3 PERALATAN

A%'/ #'/ 1 )'-$ /"/'% 12 309.4

# LAIN9LAIN

JUMLAH 31,256.15BIAYA UMUM DAN KEUNTUNGAN 17$ 4,688.42


' 23

#'&$& -")&$ 1+3

' 23

#'&$& -")&$ 1+3


32/113

M'$ &2 ( 11&



N A*40 : A 9 !1

I.2 P'-* : G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 3 +

H' S./* : R" 7!,&&6"%3

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.035 5,440.00 5,544.84

P**-' " 0.350 51,290.00 3,698.15

& BAHAN

3 PERALATAN

A%'/ #'/ 1 )'-$ /"/'% 12 432.43

# LAIN9LAIN

JUMLAH 43,65.42





N2' A*40 A 9 !&!

I.2 P'-* : T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', )$'/ )'-$ #"--"= '-*'

H' S./* : R" 37,#&&"63

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0001 5,440.00 9.05

P**-' " 0.0012 51,290.00 61.55

& BAHAN

3 PERALATAN

a' Sto-k p"le area :

'+ 0.015 452,134.25 ,912.35

'+ 0.0480 24,205.50 11,865.86

b' %rea t"mbunan

B%%)"@*- 15 /" '+ 0.0024 500,668.25 1,201.60

!$#-'/"-7 -"%%*-, 10 /" '+ 0.0080 320,083.60 2,560.6

F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20

# LAIN9LAIN

JUMLAH 30,802.29



' 23

#'&$& -")&$ 1+3

' 23

E


33/113

M'$ && ( 11&



N2' A*40 A 9 !&1

I.2 P'-* : T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*'

H' S./* : R" 1!3,1&7"18

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0001 5,440.00 9.05

P**-' " 0.0012 51,290.00 61.55

& BAHAN

T'' /$+#' -')"+ 1.10 1,500.00 8,650.00

3 PERALATAN

a' Sto-k p"le area :

'+ 452,134.25

'+ 24,205.50

b' %rea t"mbunanB%%)"@*- 15 /" '+ 0.0024 500,668.25 1,201.60

!$#-'/"-7 -"%%*-, 10 /" '+ 0.0080 320,083.60 2,560.6

F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20

# LAIN9LAIN

JUMLAH 89,64.0





N2' A*40 A 9 &&

I.2 P'-* : T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', )$'/ )'-$ '-*' #"-"= '-*'

H' S./* : R" #&,83"&1

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0001 5,440.00 10.56

P**-' " 0.0014 51,290.00 1.81

& BAHAN

3 PERALATAN

a' Borro. area :

E


34/113

M'$ &4 ( 11&



N2' A*40 A 9 &3

I.2 P'-* : T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', +'/*-$'% )$#*%$ )'-$ %'- '-*'

H' S./* : R" 1!#,6!6"1

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0001 5,440.00 10.56

P**-' " 0.0014 51,290.00 1.81

& BAHAN

T'' /$+#' $/$ 1.10 1,500.00 8,650.00

3 PERALATAN

a' Borro. area :

E$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0002 5,440.00 18.11

P**-' " 0.0024 51,290.00 123.10

& BAHAN

3 PERALATAN

B%%)"@*- 15 /" '+ 0.0048 500,668.25 2,403.21

!$#-'/"-7 -"%%*-, 10 /" '+ 0.0090 320,083.60 2,880.5

F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20

# LAIN9LAIN

JUMLAH 12,616.36



' 23

+3

D+ /-, 5 /

' 23


35/113

M'$ &) ( 11&



N2' A*40 A 9 &7

I.2 P'-* :

H' S./* : R" 3,686"&

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0001 5,440.00 9.05

P**-' " 0.0012 51,290.00 61.55

& BAHAN

3 PERALATAN

a' /"$er depos"t area :

'+ 0.015 452,134.25 ,912.35

'+ 0.0630 24,205.50 15,53.95

b'%rea t"mbunan

B%%)"@*- 15 /" '+ 0.0024 500,668.25 1,201.60

!$#-'/"-7 -"%%*-, 10 /" '+ 0.0080 320,083.60 2,560.6

F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20

# LAIN9LAIN

JUMLAH 34,510.3





N2' A*40 A 9 &6I.2 P'-* :

H' S./* : R" 1!%,&68"3#

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0020 5,440.00 150.88

P**-' " 0.0200 51,290.00 1,025.80

& BAHAN

P'&$- - +3

3 PERALATAN

a' /"$er depos"t and sto-k p"le area

'+ 0.015 452,134.25 ,912.35

'+ 0.0480 24,205.50 11,865.86

b'S-reen plant

S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.048 91,216.50 6,825.03

D$*&*% **-'/"- 5 !A '+ 0.048 203,662.30 15,233.94

'+ 0.0130 404,688.00 5,260.94

'+ 0.0410 24,205.50 10,135.43

-'%rea t"mbunan

E$%/*- )*' *+')'/' #$'&', +'/*-$'% )'-$ &-** %'/ )$'. 0 50 ++ +'/*-$'% )$'+#$% )'-$ -$*-)*"&$/ )*' '-' '/ &*+#'-'.

' 23

E


36/113

M'$ &* ( 11&



N2' A*40 A 9 &%

I.2 P'-* : T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*'

H' S./* : R" 1%&,6%1"87

R2'0 : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0020 5,440.00 150.88

P**-' " 0.0200 51,290.00 1,025.80

& BAHAN

P'&$- - +3 1.20 114080.00 136,896.00

3 PERALATAN

a' /"$er depos"t and sto-k p"le area

'+ 452,134.25

'+ 24,205.50

b'S-reen plant

S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 91,216.50

D$*&*% **-'/"- 5 !A '+ 203,662.30

'+ 404,688.00

'+ 24,205.50

- %rea T"mbunan

E


37/113

M'$ &+ ( 11&



N2' A*40 A 9 &

I.2 P'-* : T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/

H' S./* : R" 1!&,#7!"37

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

engamb"lan dan pem"l"han mater"al

M')"- " 0.0004 5,440.00 32.25

P**-' " 0.0043 51,290.00 219.26

emasangan d" lokas" t"mbunan

M')"- " 0.0318 5,440.00 2,395.9

P**-' " 0.316 51,290.00 16,289.0

& BAHAN

3 PERALATAN

a' /"$er depos"t

E$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0222 5,440.00 1,62.50

P**-' " 0.221 51,290.00 11,30.99

& BAHAN

3 PERALATAN>

'+ 0.0150 452,134.25 6,82.01

T'+*- '), 8 '+ 0.4434 16,63.40 ,432.89

F'/*- /' /- +, 3000 %/- '+ 0.024 262,452.50 ,191.20

# LAIN9LAIN

JUMLAH 34,449.60

BIAYA UMUM DAN KEUNTUNGAN 17$ 5,16.44TOTAL HARGA SATUAN 39,61.04

' 23

D+ /-, 5 /

E


38/113

M'$ & ( 11&



N2' A*40 A 9 31

I.2 P'-* : T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' +'/*-$'% )'-$ '&$% '%$'

H' S./* : R" 1%,%%&"8#

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0111 5,440.00 836.25

P**-' " 0.1109 51,290.00 5,685.50

& BAHAN

3 PERALATAN

T'+*- '), 8 '+ 0.4434 16,63.40 ,432.89

# LAIN9LAIN

A%'/ #'/ L& 1.0000 1,500.00 1,500.00

JUMLAH 15,454.64





N2' A*40 A 9 3&

I.2 P'-* :

H' S./* : R" 7#,1!"37

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0222 5,440.00 1,62.50

P**-' " 0.221 51,290.00 11,30.99

& BAHAN

3 PERALATAN

a' Borro. area or sto-k p"le

'+ 0.0150 452,134.25 6,82.01

D+ /- 5 /" '+ 0.040 24,205.50 18,293.21

b' mbankment area

T'+*- '), 8 '+ 0.4434 16,63.40 ,432.89

# LAIN9LAIN

A%'/ #'/ L& 1.0000 1,500.00 1,500.00

JUMLAH 4,051.61



' 23

T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' , +'/*-$'% )$'/ )'-$ #"--"= '-*' )*''-' '/ &*+#'-'.

' 23

E


39/113

M'$ &9 ( 11&



N A*40 : A 9 !33

I.2 P'-* : G'%$' #'/' %*'& )$ #' &*/*+'/

H' S./* : R" &6,%8!"!

R2'0 :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0050 5,440.00 3.20

P**-' " 0.0500 51,290.00 2,564.50

& BAHAN

3 PERALATAN

E


40/113

M'$ 40 ( 11&



N A*40 : A 9 !37

I.2 P'-* : G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' '/' &/" $%* )*' '-' '/ &*+#'-'

N A*40 : R" 68,3!"7

I.2 P'-* :

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0003 5,440.00 20.18

P**-' " 0.002 51,290.00 13.20

& BAHAN

3 PERALATAN

'+ 0.0285 452,134.25 12,885.83

D+ /- 5 +3 '+ 0.050 435,254.50 32,644.09

B%%)"@*-, 21 /" '+ 0.0214 644,055.25 13,82.8

# LAIN9LAIN

JUMLAH 59,40.08



' 23

#'&$& -")&$ 1+3

E


41/113



N A*40 : B 9 !1

I.2 P'-* :

H' : R. 19,653.00

K.'** : K''&$/'& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0095 5,440.00 18.5

P**-' " 0.0953 51,290.00 4,885.3

& BAHAN

3 PERALATAN

a'/"$er depos"t area

'+ 0.150 452,134.25 9,123.49

D+ /-, 5 / '+ 0.0630 24,205.50 15,53.95

b'S-reen plant

S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.1905 91,216.50 1,36.4D$*&*% **-'/"- 5 !A '+ 0.1905 203,662.30 38,9.6

'+ 0.0130 404,688.00 5,260.94

D+ /-, 5 / '+ 0.0410 24,205.50 10,135.43

# LAIN9LAIN

JUMLAH 11,82.16





N A*40 : B 9 !&

I.2 P'-* :

H' : R. 129,90.00

K.'** : K''&$/'& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0114 5,440.00 862.28

P**-' " 0.1143 51,290.00 5,862.45

& BAHAN

3 PERALATAN


'+ 0.015 452,134.25 ,912.35

D+ /-, 5 / '+ 0.0630 24,205.50 15,53.95

b'S-reen plant

S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.2286 91,216.50 20,852.09

D$*&*% **-'/"- 5 !A '+ 0.2286 203,662.30 46,55.20

'+ 0.0130 404,688.00 5,260.94

D+ /-, 5 / '+ 0.0410 24,205.50 10,135.43

# LAIN9LAIN

JUMLAH 113,016.69



P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 40 80 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/ )' )$$-$+ *%"'&$ **-'' )*' '-' '/ &*+#'-'.

*- +3

E


42/113



N A*40 : B 9 !3

I.2 P'-* :

H' : R. 151,265.00

K.'** : K''&$/'& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0143 5,440.00 1,0.66

P**-' " 0.1429 51,290.00 ,326.8

& BAHAN

3 PERALATAN


'+ 0.015 452,134.25 ,912.35

D+ /-, 5 / '+ 0.0630 24,205.50 15,53.95

b'S-reen plantS-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.285 91,216.50 26,060.55

D$*&*% **-'/"- 5 !A '+ 0.285 203,662.30 58,186.32

'+ 0.0130 404,688.00 5,260.94

D+ /-, 5 / '+ 0.0410 24,205.50 10,135.43

# LAIN9LAIN

JUMLAH 131,533.98





N A*40 : B 9 !#

I.2 P'-* :

H' : R. 14,946.00

K.'** : K''&$/'& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.015 5,440.00 1,31.18

P**-' " 0.146 51,290.00 8,955.23

& BAHAN

3 PERALATAN


'+ 0.015 452,134.25 ,912.35

D+ /-, 5 / '+ 0.0630 24,205.50 15,53.95

b'S-reen plant

S-** %'/, 30 /"(- =$/ '&&*"-$*& '+ 0.3492 91,216.50 31,852.80

D$*&*% **-'/"- 5 !A '+ 0.3492 203,662.30 1,118.88

'+ 0.0130 404,688.00 5,260.94

D+ /-, 5 / '+ 0.0410 24,205.50 10,135.43

# LAIN9LAIN

JUMLAH 152,126.6


TOTAL HARGA SATUAN 14,945.

P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 20 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/)' )$$-$+ *%"'&$ **-'' )*' '-' '/ &*+#'-'.

*- +3

E


43/113



N A*40 : B 9 !7

I.2 P'-* : P-")&$ #*/" K225 )*' '-*'/ -' 2 3 +, /7* A

H' : R. 1,514,386.63

K.'** : K''&$/'& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.2400 5,440.00 18,105.60

K*'%' T' " 0.0400 8,430.00 3,13.20

T' " 0.4000 5,440.00 30,16.00

P**-' " 4.8000 51,290.00 246,192.00

& BAHAN

B'/ P*' 2(3 0.8200 220,358.00 180,693.56

P'&$- / #*/" 0.5400 146,625.00 9,1.50

P"-/%') *+*/ @' .0000 102,695.00 18,865.00

3 PERALATAN

"-*/* +$$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.2400 5,440.00 18,105.60

K*'%' T' " 0.0400 8,430.00 3,13.20

T' " 0.4000 5,440.00 30,16.00

P**-' " 4.8000 51,290.00 246,192.00

& BAHAN

A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/

A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/

A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ 0.9600 151,265.00 145,214.40

P'&$- 0.4800 146,625.00 0,380.00

P"-/%') *+*/ @' 6.5000 102,695.00 66,51.50

3 PERALATAN

"-*/* +$


44/113



N A*40 : B 9 !%

I.2 P'-* : P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ 40 ++, /7* D

H' : R. 1,328,2.65

K.'** : K''&$/'& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.2400 5,440.00 18,105.60

K*'%' T' " 0.0400 8,430.00 3,13.20

T' " 0.4000 5,440.00 30,16.00

P**-' " 4.8000 51,290.00 246,192.00

& BAHAN

A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/

A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/ 0.6400 129,90.00 83,180.80

A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ 0.3200 151,265.00 48,404.80

P'&$- 0.4800 146,625.00 0,380.00

P"-/%') *+*/ @' 6.0000 102,695.00 616,10.00

3 PERALATAN

"-*/* +$$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.2400 5,440.00 18,105.60

K*'%' T' " 0.0400 8,430.00 3,13.20

T' " 0.4000 5,440.00 30,16.00

P**-' " 4.8000 51,290.00 246,192.00

& BAHAN

A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/

A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/

A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ 1.0000 151,265.00 151,265.00

P'&$- 0.5000 146,625.00 3,312.50

P"-/%') *+*/ @' 5.5000 102,695.00 564,822.50

3 PERALATAN

"-*/* +$


45/113



N A*40 : B 9 !

I.2 P'-* : P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 40 ++, /7*

H' : R. 1,242,66.38

K.'** : K''&$/'& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.2400 5,440.00 18,105.60

K*'%' T' " 0.0400 8,430.00 3,13.20

T' " 0.4000 5,440.00 30,16.00

P**-' " 4.8000 51,290.00 246,192.00

& BAHAN

A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/

A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/ 0.6000 129,90.00 ,982.00

A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ 0.4000 151,265.00 60,506.00

P'&$- 0.5000 146,625.00 3,312.50

P"-/%') *+*/ @' 5.0000 102,695.00 513,45.00

3 PERALATAN

"-*/* +$


46/113



N A*40 : B 9 11

I.2 P'-* : B*$&/$(*/'' / #*/" )*' *-+'' '%&

H' : R. 269,8.28

K.'** : K''&$'/'& -")&$ 1 +2

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

a'orm .orks

M')"- " 0.0600 5,440.00 4,526.40

K*'%' T' K'7 " 0.0440 8,430.00

T' K'7 " 0.4400 5,440.00 33,193.60

P**-' " 0.4000 51,290.00 20,516.00

b'nstallat"on o3 3orm remo$al

M')"- " 0.0600 5,440.00 4,526.40

K*'%' T' K'7 " 0.0640 8,430.00

T' K'7 " 0.6400 5,440.00 48,281.60

P**-' " 0.4000 51,290.00 20,516.00

& BAHAN

P%7=""), 12 ++ 0.123 6,600.00 9,52.31

K'7 *-&*$ %& II 5( 0.0210 4,033,900.00 84,11.90P' 0.0300 20,80.00 626.10

K'='/ #*)-'/ 0.0600 11,200.00 62.00

O%$ %/- 0.1100 10,880.00 1,196.80

3 PERALATAN

T- >%'/ #*), 3.5 /" '+ 0.0200 245,19.00 4,903.58

# LAIN9LAIN

P%'&/$ "*,&*'-'/"-,#"%/,/ ') */ L& 1,16.11

0.5 >-"+ /"/'% 13

JUMLAH 234,589.81





N A*40 : B 9 1&

I.2 P'-* : S'>>"%)$ P*7'' )' P*-'7' / #*/" LC 1,5 +

H' : R. 38,30.21

K.'** : 1 &'* / 1+3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

a'orm .orks

M')"- " 0.0300 5,440.00 2,263.20

K*'%' T' K'7 " 0.0440 8,430.00 3,450.92

T' K'7 " 0.4400 5,440.00 33,193.60P**-' " 0.2600 51,290.00 13,335.40

b'nstallat"on o3 3orm remo$al

M')"- " 0.0600 5,440.00 4,526.40

K*'%' T' K'7 " 0.0320 8,430.00 2,509.6

T' K'7 " 0.3200 5,440.00 24,140.80

P**-' " 0.1600 51,290.00 8,206.40

& BAHAN

P'' '7 %& II 0.0150 4,033,900.00 60,508.50

K'7 & %& II &'>"%)$ 0.0400 4,033,900.00 161,356.00

P' 0.3300 20,80.00 6,88.10

K'='/ #*)-'/ 0.0600 19,5.00 1,186.50

O%$ %/- 0.1125 10,880.00 1,224.00

3 PERALATAN

T- >%'/ #*), 3.5 /" '+ 0.0200 245,19.00 4,903.58

# LAIN9LAIN

P%'&/$ "*,&*'-'/"-,#"%/,/ ') */ L& 1,638.46

0.5 >-"+ /"/'% 13

JUMLAH 329,330.62


*- +2

+2

+3

*- &'* +3

+3

+3


47/113



48/113


P'-* : .

N A*40 : B 9 13

I.2 P'-* : B*$&/$(*/'' #*/" / 1+3 #*/"

H' : R. 2,159,302.51

K.'** : 1 &'* / 1+3 #*/"

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.3600 5,440.00 2,158.40

K*'%' T' K'7 " 0.350 8,430.00 2,999.51

T' K'7 " 3.500 5,440.00 269,320.80

P**-' " 1.4300 51,290.00 3,344.0

& BAHAN

P'' '7 %& II 0.2000 4,033,900.00 806,80.00

K'7 & %& II &'>"%)$ 0.1500 4,033,900.00 605,085.00

P' 2.000 20,80.00 56,349.00

K'='/ #*)-'/ 0.0600 19,5.00 1,186.50

O%$ %/- 0.1125 10,880.00 1,224.00

3 PERALATAN

# LAIN9LAIN

A%'/ #'/ 0,5 )'-$ /"/'% 13 L& 1.00 9,206.45

JUMLAH 1,8,654.36


TOTAL HARGA SATUAN 2,159,302.51


N A*40 : B 9 1#

I.2 P'-* : P*+#*&$' / #*/", "/" )' '&' #*&$ /%'' "%"& '/' %$-

H' : R. 23,519.15 *-

K.'** : #'&$& -")&$ 100

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.350 5,440.00 28,290.00

K*'%' T' B*&$ " 0.1200 8,430.00 9,411.60

T' B*&$ " 1.2000 5,440.00 90,528.00

P**-' " 3.500 51,290.00 192,33.50

& BAHAN

B*&$ #*/" 105.0000 15,820.00 1,661,100.00

K'='/ #*)-'/ 2.0000 19,5.00 39,550.00

3 PERALATANT- >%'/ #*) '+ 0.0150 245,19.00 3,6.69

# LAIN9LAIN

A%'/ #'/ 1 , 1 3 L& 20,248.95

JUMLAH 2,045,143.3


TOTAL HARGA SATUAN 2,351,915.29

*- &'* +3 #*/"

+3

+3


49/113


P'-* :

L0 :

N A*40 : B 9 17

I.2 P'-* : P*+#*&$' / #*/", "/" )' '&' #*&$ /%'' / S/$%%+*&

H' : R" &&,76"&& '

K.'** : #'&$& -")&$ 40

N" U*0/' B


50/113


51/113



N A*40 : C9!1I.2 P'-* : P'&'' #'/ "&" )$ #'=' >")'&$

H' : R. 33,513.94

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0390 5,440.00 2,942.16

K*'%' T' B'/ " 0.0390 8,430.00 3,058.

T' B'/ " 0.3900 5,440.00 29,421.60

P**-' " 0.800 51,290.00 40,006.20

& BAHAN

P'&$- U- 0.3000 114,080.00 34,224.00

B'/ K'%$ A%'+ 1.2000 19,285.00 215,142.00

3 PERALATAN

"-*/* +$$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.050 5,440.00 5,658.00

T' B'/ " 0.6000 5,440.00 45,264.00

K*'%' T' B'/ " 0.0600 8,430.00 4,05.80

P**-' " 1.5000 51,290.00 6,935.00

& BAHAN

P"-/%') *+*/ @' 3.2600 102,695.00 334,85.0P'&$- 0.5200 146,625.00 6,245.00

B'/ '%$ )$'+*/*- 15(30 + 1.1000 19,285.00 19,213.50

3 PERALATAN

"-*/* +$


52/113



N A*40 : C9!3I.2 P'-* : P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* B

H' : R. 98,993.0

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R1 UPAH

M')"- " 0.050 5,440.00 5,658.00

T' B'/ " 0.6000 5,440.00 45,264.00

K*'%' T' B'/ " 0.0600 8,430.00 4,05.80

P**-' " 3.0000 51,290.00 153,80.00

& BAHAN

P"-/%') *+*/ @' 3.2600 102,695.00 334,85.0

P'&$- 0.5200 146,625.00 6,245.00

B'/ '%$ )$'+*/*- 15(30 + 1.1000 19,285.00 19,213.50

3 PERALATAN

"-*/* +$


53/113



N A*40 : C9!7I.2 P'-* : P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* D

H' : R. 1,04,34.22

K.'** : #'&$& -")&$ 1 +3


M')"- " 0.050 5,440.00 5,658.00

T' B'/ " 0.6000 5,440.00 45,264.00

K*'%' T' B'/ " 0.0600 8,430.00 4,05.80

P**-' " 3.0000 51,290.00 153,80.00

& BAHAN

P"-/%') *+*/ @' 4.0500 102,695.00 415,914.5

P'&$- 0.4860 146,625.00 1,259.5

B'/ '%$ )$'+*/*- 15(30 + 1.1000 19,285.00 19,213.50

3 PERALATAN

"-*/* +$


54/113



N A*40 : C9!%I.2 P'-* : S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A

H' : R. 50,59.33

K.'** : #'&$& -")&$ 1 +2


M')"- " 0.013 5,440.00 1,303.54

T' B'/ " 0.1152 5,440.00 8,690.29

K*'%' T' B'/ " 0.0115 8,430.00 903.4

P**-' " 0.3456 51,290.00 1,25.01

& BAHAN

P"-/%') *+*/ @' 0.1320 102,695.00 13,555.4

P'&$- '&' 0.0090 146,625.00 1,319.63

3 PERALATAN

# LAIN9LAINA%'/ #'/ L& 1.00 500.00 500.00

JUMLAH 43,99.6





N A*40 : C9!8I.2 P'-* : S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* B

H' : R. 60,89.21

K.'** : #'&$& -")&$ 1 +2

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.013 5,440.00 1,303.54

T' B'/ " 0.1152 5,440.00 8,690.29

K*'%' T' B'/ " 0.0115 8,430.00 903.4

P**-' " 0.5184 51,290.00 26,58.51

& BAHAN

P"-/%') *+*/ @' 0.1320 102,695.00 13,555.4

P'&$- '&' 0.0090 146,625.00 1,319.63

3 PERALATAN

# LAIN9LAIN

A%'/ #'/ L& 1.00 500.00 500.00

JUMLAH 52,860.18



*- +2

+3

*- +2

+3


55/113



N A*40 : C9!I.2 P'-* : P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A

H' : R. 69,323.96

K.'** : #'&$& -")&$ 1 +2


M')"- " 0.0192 5,440.00 1,448.36

T' B'/ " 0.1920 5,440.00 14,483.55

K*'%' T' B'/ " 0.0192 8,430.00 1,505.6

P**-' " 0.3840 51,290.00 19,694.10

& BAHAN

P"-/%') *+*/ @' 0.1920 102,695.00 19,1.44

P'&$- '&' 0.0200 146,625.00 2,932.50

3 PERALATAN

# LAIN9LAINA%'/ #'/ L& 1.00 500.00 500.00

JUMLAH 60,281.1





N A*40 : C9!1!I.2 P'-* : P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* B

H' : R. 80,648.0

K.'** : #'&$& -")&$ 1 +2

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0192 5,440.00 1,448.36

T' B'/ " 0.1920 5,440.00 14,483.55

K*'%' T' B'/ " 0.0192 8,430.00 1,505.6

P**-' " 0.560 51,290.00 29,541.15

& BAHAN

P"-/%') *+*/ &' 0.1920 102,695.00 19,1.44

P'&$- '&' 0.0200 146,625.00 2,932.50

3 PERALATAN

# LAIN9LAIN

A%'/ #'/ L& 1.00 500.00 500.00

JUMLAH 0,128.6



*- +2

+3

*- +2

+3


56/113



N A*40 : C9!11I.2 P'-* : P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* AH' : R. 61,44.4

K.'** : #'&$& -")&$ 1 +2


M')"- " 0.013 5,440.00 1,303.54

T' B'/ " 0.1382 5,440.00 10,428.29

K*'%' T' B'/ " 0.0138 8,430.00 1,084.16

P**-' " 0.3456 51,290.00 1,24.92

& BAHAN

P"-/%') *+*/ &' 0.1920 102,695.00 19,1.44

P'&$- / '&'' 0.0200 146,625.00 2,932.50

3 PERALATAN

# LAIN9LAINA%'/ #'/ L& 1.00 500.00 500.00

JUMLAH 53,690.85





N A*40 : C9!1&I.2 P'-* : P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* BH' : R. 2,04.91

K.'** : #'&$& -")&$ 1 +2

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.013 5,440.00 1,303.54

T' B'/ " 0.1382 5,440.00 10,428.29

K*'%' T' B'/ " 0.0138 8,430.00 1,084.16

P**-' " 0.5184 51,290.00 26,58.3

& BAHAN

P"-/%') *+*/ &' 0.1920 102,695.00 19,1.44

P'&$- / '&'' 0.0200 146,625.00 2,932.50

3 PERALATAN

# LAIN9LAIN

1 )'-$ /"/'% 1 3 620.53

JUMLAH 62,63.84



*- +2

+3

*- +2

+3


57/113



N A*40 : C9!13I.2 P'-* : P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* AH' : R. 501,115.44

K.'** : #'&$& -")&$ 1 +3


M')"- " 0.1440 5,440.00 10,863.6

T' B'/ " 0.9600 5,440.00 2,425.08

K*'%' T' B'/ " 0.0960 8,430.00 ,529.56

P**-' " 2.8801 51,290.00 14,20.66

& BAHAN

B'/ '%$ +3 1.1000 19,285.00 19,213.50

3 PERALATAN

# LAIN9LAIN

JUMLAH 435,52.56





N A*40 : C9!1#I.2 P'-* : P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* BH' : R. 586,054.82

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.1440 5,440.00 10,863.6

T' B'/ " 0.9600 5,440.00 2,425.08

K*'%' T' B'/ " 0.0960 8,430.00 ,529.56

P**-' " 4.3202 51,290.00 221,580.99

& BAHAN

B'/ '%$ +3 1.1000 19,285.00 19,213.50

3 PERALATAN

# LAIN9LAIN

JUMLAH 509,612.89



*- +3

*- +3


58/113



N A*40 : C9!17I.2 P'-* : P'&'' #-"" )*' '='/ H H*'7 "'/*) U- 0,5 < 1,0 < 2,00 + )$'. 2, ++, /7* +'& 8 < 10 +.H' : R. 818,964.36

K.'** : #'&$& -")&$ 1 +3


M')"- " 0.0250 5,440.00 1,886.00

T' B'/ " 0.2500 5,440.00 18,860.00

P**-' " 1.2500 51,290.00 64,112.50

& BAHAN

K'='/ B-"" H $/ 1.0000 423,020.00 423,020.00

B'/ '%$ '%'+ 1.1000 19,285.00 19,213.50

3 PERALATAN

# LAIN9LAIN

1 )'-$ /"/'% 1 3 ,050.92

JUMLAH 12,142.92





N A*40 : C9!16I.2 P'-* : P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 3 ++.H' : R. 66,800.1

K.'** : #'&$& -")&$ 1 +3

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

P**


59/113



N A*40 : C9!1%I.2 P'-* : P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 4 ++.H' : R. 884,488.31

K.'** : #'&$& -")&$ 1 +3


P**


60/113



N A*40 : C9!1I.2 P'-* : P'&'' #'%" )"%* )*' '' 2 +H' : R. 85,964.9 *- #'/'

K.'** : #'&$& -")&$ 1 #'/'


M')"- " 0.0300 5,440.00 2,263.20

T' P'' " 0.0300 5,440.00 2,263.20

P**-' " 0.3000 51,290.00 15,38.00

& BAHAN

D"%* )*' '' 4 + #/ 0.5000 10,000.00 53,500.00

3 PERALATAN

# LAIN9LAIN

3 )'-$ /"/'% 1 3 1,338.5

JUMLAH 4,52.15





N A*40 : C9!&!I.2 P'-* : P'&'' $ )$ #*%'' #-""H' : R. 65,440.63 *- +2

K.'** : #'&$& -")&$ 1 +2

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.0160 5,440.00 1,20.04

P**-' " 0.160 51,290.00 8,565.43

& BAHAN

I 2.5000 18,190.00 45,45.00

3 PERALATAN

# LAIN9LAIN

3 )'-$ /"/'% 1 3 1,65.42

JUMLAH 56,904.89




61/113



N A*40 : C9!&1I.2 P'-* : P'&'' $' *+'/&'H' : R. 62,416.58 *- %#'

K.'** : #'&$& -")&$ 1 %#'


M')"- " 0.0050 5,440.00 3.20

P**-' " 0.0500 51,290.00 2,564.50

& BAHAN

P$' P! )$'.2; + 0.500 39,260.00 29,445.00

I 0.5000 18,190.00 9,095.00

K'='/ P*$'/ 0.0100 19,5.00 19.5

K-$$% 2(3 + +3 0.0500 220,300.00 11,015.00

3 PERALATAN

# LAIN9LAIN

3 )'-$ /"/'% 1 3 1,580.83

JUMLAH 54,25.28





N A*40 : C9!&&

I.2 P'-* : P**-'' B'/ -' 30 40KH' : R. 521,285.26 *- +3

K.'** : #'&$& -")&$ 1 +2

N". U&- B$'7' S'/' K"*>$&$* H'-' S'/' R J+%' H'-' R

1 UPAH

M')"- " 0.1440 5,440.00 10,863.6

T' " 0.9600 5,440.00 2,425.08

P**-' " 2.8801 51,290.00 14,20.66

& BAHAN

B'/ '%$ )$'+*/*- 15(30 + +3 1.1000 19,285.00 19,213.50

3 PERALATAN

D+ /-, 3.4 +3(5 / +3 0.0480 24,205.50 11,865.86

# LAIN9LAIN

1 )'-$ /"/'% 1 3 /-'&>*- +'/*-$'%, /""%& */ 13,202.6

JUMLAH 453,291.53




62/113



N A*40 : C9!&3

I.2 P'-* : P**-'' B'/

2. rab kali dondong.xls

Documents