analisa k 2014.xlsx

Upload: see-nyo

Post on 02-Jun-2018

251 views

Category:

Documents


3 download

TRANSCRIPT

  • 8/10/2019 Analisa K 2014.xlsx

    1/193

    EMERINTAH KABUPATEN WONOSOB

    DINAS PEKERJAAN UMUMJl. Banyumas Km. 05 Kalieran Sel!mer"!

    Tel# $ 0%&' ( )%*0+, W!n!s!-!

    DATAR HAR/A SATUAN UPAH DIBORON/KAN

    NO. PEKERJA KODE KET.

    1 Buruh lapangan tak terlatih L.101 Org/Hr 38,500.00

    2 Buruh lapangan semi terlatih L.103 Org/Hr 41,250.00

    3 Buruh lapangan terlatih L.106 Org/Hr 44,000.00

    4 Man!r lapangan L.061 Org/Hr 4",500.00

    5 Mekanik L.0#1 Org/Hr 5#,400.00

    6 Mekanik pem$antu L.0#2 Org/Hr 52,800.00

    # %epala &ukang L.0#3 Org/Hr 55,000.00

    8 &ukang L.0#" Org/Hr 4",500.00

    " Operat!r terlatih L.081 Org/Hr 5#,400.00

    10 'em$antu Operat!r L.082 Org/Hr 53,#"0.00

    11 (!pir tru)k L.0"1 Org/Hr 5#,400.00

    12 'em$antu s!pir L.0"2 Org/Hr 52,800.00

    *!n!s!$!, +anuari 2014

    %epala inas 'eker-aan mum%a$upaten *!n!s!$!

    r. ('&O , MM

    'em$ina tama Mua

    '. 1"60021" 1""003 1 004

    2OUMESATUAN

    SATUAN UPAH$ R#. (

  • 8/10/2019 Analisa K 2014.xlsx

    2/193

  • 8/10/2019 Analisa K 2014.xlsx

    3/193

    PEMERINTAH KABUPATDINAS PEKERJAA

    Jl. Banyumas Km. 05 Kaliera

    Tel# $ 0%&' ( )%*0+, W

    DATAR HAR/A SATUAN MATERIA DIBOR

    NO. BAHAN MATERIA KODE2O.

    SATUAN

    1 $u Batu M.022 M3

    2 lat $antu M.1#0 (&

    3 spal M.061 %

    4 spal urah M.061.a %

    5 mplas 7 LB

    6 Batu $ata 7 BH

    # Batu tempel 7 M3

    8 Batu %ali M.010.a M3

    " Batu gunung M.010 M3

    10 Batu Belah Batu %ali 9 M.010.$ M311 Batu pe)ah tangan 10 7 15 )m M.020 M3

    12 Batu pe)ah tangan 5 7 # )m M.022 M3

    13 Batu pe)ah tangan 3 7 5 )m 7 M3

    14 Batu pe)ah tangan 2 7 3 )m 7 M3

    15 Batu pe)ah mesin 3 7 5 )m M.023 M3

    16 Batu pe)ah mesin 2 7 3 )m M.024 M3

    1# Batu pe)ah mesin 1 7 2 )m M.025 M3

    18 Batu pe)ah mesin 1 7 1 )m M.02# M3

    1" Batu pe)ah mesin 0.5 7 1 )m M.026 M3

    20 Bam$u apus 7 Bt

    21 Bam$u petung 7 Bt

    22 Besi tulangan $et!n p!l!s M.16# %

    23 Besi tulangan $et!n ulir M.16#.a %

    24 Besi pr!:l ; 60 7 %

    25 Besi pr!:l < 60 7 %

    26 Besi ' 7 %

  • 8/10/2019 Analisa K 2014.xlsx

    4/193

    2# Besi 'lat 7 %

    28 Besi siku 30.30.3 7 B&

    2" Besi siku 40.40.4 7 B&

    30 Besi siku 50.50.5 7 B&

    31 at &em$!k e)!lit 7 %

    32 at tem$!k )at=la) 7 %

    33 at Besi mutu $aik 7 %

    NO. BAHAN MATERIA KODE2O.

    SATUAN

    34 at lumunium 7 %

    35 >iller M.080 %

    36 anti rugi kerikil sungai r!=alti M.12 M3

    3# !r!ng7g!r!ng ia 15 )m 7 BH

    38 !r!ng7g!r!ng ia 20 )m 7 BH

    3" !r!ng7g!r!ng ia 30 )m 7 BH

    40 !r!ng7g!r!ng ia 40 )m 7 BH

    41 !r!ng7g!r!ng ia 50 )m 7 BH42 !r!ng7g!r!ng ia 60 )m 7 BH

    43 !r!ng7g!r!ng ia 20 )m 7 BH

    44 !r!ng7g!r!ng ia 30 )m 7 BH

    45 !r!ng7g!r!ng ia 40 )m 7 BH

    46 !r!ng7g!r!ng ia 50 )m 7 BH

    4# !r!ng7g!r!ng ia 60 )m 7 BH

    48 !r!ng7g!r!ng ia 80 )m 7 BH

    4" !r!ng7g!r!ng ia 100 )m 7 BH

    50 'ipa al?anis ia 4 @ Meium B 7 B&

    51 'ipa al?anis ia 3 @ Meium B 7 B&

    52 'ipa al?anis ia 2.5 @ Meium B B&

    53 'ipa al?anis ia 1.5 @ Meium B 7 B&

    54 'ipa al?anis ia 1 @ Meium B 7 B&

    55 'ipa al?anis ia 3/4 @ Meium B 7 B&

    56 'ipa al?anis ia 1/2 @ Meium B 7 B&

    5# -uk 7 %

  • 8/10/2019 Analisa K 2014.xlsx

    5/193

    58 %erikil sungai galian M.12 M3

    5" %apur M3

    60 %anstin 7 BH

    61 %a=u Bakar M.065.$ M3

    62 %aAat $r!n-!ng gal?. 4 mm M.162.a %

    63 %aAat $r!n-!ng gal?. 3 mm M.162 %

    64 %aAat $r!n-!ng pa$rikan ia 2.#/unit 210,59 meter M.162.a BH

    65 %aAat $r!n-!ng pa$rikan ia 3.0/unit 210,59 meter M.162.$ BH

    66 %aAat $et!n M.16# %

    6# %aAat las listrik 7 %

    68 %uas 7 Bh

    6" %a=u untuk peran)ah M.180 M3

    #0 %a=u $engkirai M.181.a M3

    #1 %a=u kruing M.181.$ M3

    #2 %a=u -ati M.181.) M3

    #3 Meni 7 %

    #4 Min=ak $akar M.065 L&

    #5 Min=ak )at M.065.a L&

    #6 Min=ak s!lar M.183 L&

    ## Min=ak pelumas M.185 L&

    NO. BAHAN MATERIA KODE2O.

    SATUAN

    #8 Min=ak 'rimium M.184 L&

    #" 'asir rug M.040 M3

    80 'asir 'asang M.041.a M3

    81 'asir Bet!n M.041.$ M3

    82 'aku M.166 %

    83 'aku tata$an M.166.$ BH

    84 'ipa 'C 2@ t=pe * 7 Bt

    85 'ipa 'C 3@ t=pe * 7 Bt

    86 'ipa 'C 4@ t=pe * 7 Bt

    8# 'ipa 'C 5@ t=pe * 7 Bt

    88 'lamuur 7 %

    8" 'a?ing natural te$al 6 )m %.1#5 7 M2

  • 8/10/2019 Analisa K 2014.xlsx

    6/193

    "0 'a?ing natural te$al 6 )m %.225 7 M2

    "1 'a?ing natural te$al 6 )m %.300 7 M2

    "2 'a?ing Aarna te$al 6 )m %.1#5 7 M2

    "3 'a?ing natural te$al 8 )m %.1#5 7 M2

    "4 'a?ing natural te$al 8 )m %.225 7 M2

    "5 'a?ing natural te$al 8 )m %.300 7 M2

    "6 'a?ing Aarna te$al 8 )m %.1#5 7 M2

    "# !ster $et!n 7 BH

    "8 (emen ' 50 %g 9 M.080 D%

    "" (emen 'utih 40 %g 9 M.080 D%

    100 (eng sari B+L( 20 le$ar 60 )m 7 ME

    101 (irtu !=alti M.12.a M3

    102 (irtu M.042 M3

    103 &anah Biasa M.050.a M3

    104 &anah liat M.050.$ M3

    105 &im$unan pilihan M.050.) M3

    106 &anah ge$al M.050. M2

    *!n!s

    %epala

    %a$

    r. (

    'em

    '. 1"6

  • 8/10/2019 Analisa K 2014.xlsx

    7/193

    N WONOSOBOUMUM

    n Sel!mer"!

    !n!s!-!

    N/KAN

    HAR/AKET.

    SATUAN

    242,000.00

    31,300.00

    11,100.00

    10,500.00

    4,600.00

    1,300.00

    10",450.00

    1#0,500.00

    154,000.00

    165,000.001#6,000.00

    1"3,050.00

    211,"00.00

    214,400.00

    2##,#00.00

    266,200.00

    2"5,#00.00

    30",000.00

    310,200.00

    32,450.00

    31,"00.00

    16,#00.00

    1#,"00.00

    33,000.00

    33,000.00

    33,000.00

  • 8/10/2019 Analisa K 2014.xlsx

    8/193

    33,000.00

    143,000.00

    21#,600.00

    2"8,650.00

    1",250.00

    25,200.00

    #2,050.00

    HA 1 +.

    HAR/AKET.

    SATUAN

    42,500.00

    3,421.00 1430

    22,500.00

    35,000.00

    64,350.00

    8",400.00

    110,550.00

    1#8,200.00100,500.00

    41,600.00

    4#,200.00

    61,050.00

    81,000.00

    100,500.00

    164,450.00

    1#6,440.00

    66#,400.00

    510,"50.00

    43",450.00

    45#,050.00

    1"#,#00.00

    153,450.00

    128,#00.00

    ",350.00

  • 8/10/2019 Analisa K 2014.xlsx

    9/193

    155,300.00

    42#,300.00

    43,200.00

    221,650.00

    25,300.00

    25,300.00

    406,450.00

    448,250.00

    16,500.00

    34,650.00

    12,000.00

    2,432,100.00

    10,#56,"00.00

    6,354,#00.00

    11,660.00

    34,400.00

    11,000.00

    21,100.00

    6,#00.00

    41,800.00

    HA 1 5.

    HAR/AKET.

    SATUAN

    #,300.00

    121,000.00

    1"2,500.00

    220,000.00

    2#,800.00

    16,800.00

    104,800.00

    14#,200.00

    243,"00.00

    410,"00.00

    33,550.00

    5",300.00

  • 8/10/2019 Analisa K 2014.xlsx

    10/193

    65,000.00

    #0,000.00

    65,"00.00

    #5,500.00

    8#,000.00

    "4,000.00

    #","00.00

    10,"00.00

    #1,500.00

    "5,#00.00

    3",200.00

    1#1,050.00

    165,000.00

    60,500.00

    #1,500.00

    66,000.00

    53,100.00

    $!, +anuari 2014

    inas 'eker-aan mum

    paten *!n!s!$!

    '&O , MM

    $ina tama Mua

    0021" 1""003 1 004

    HA 1 '.

  • 8/10/2019 Analisa K 2014.xlsx

    11/193

    DATAR ANAISA

    L( B '%+( '%+ MM 'L B( 'OLO( MMO&O,

    %B'& *OO(OBO MM( B( &L

    M% BH 9

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0#

    ' % + +MLH

    H %O+MLH 'H

    O Hr7Org 9 p./Hr/Org 9

    P Man!r 1.00 1.00 L.061 1.00 4",500.00E &ukang 1.00 1.00 L.0#" 1.00 4",500.00

    K Buruh semi terlatih 2.00 1.00 L.103 2.00 41,250.00

    E Buruh tak terlatih 2.00 1.00 L.101 2.00 38,500.00

    R

    J

    A

    M&LCOLM (& %O H

    M (&. p. 9

    AT Besi an kaAat $et!n 225.00 kg M.16# 16,#00.00

    E lat Bantu 0.20 set M.1#0 31,300.00

    R

    I

    A

    'L&+MLH H %O +M B

    P L& %+ %+ p./+M 9

    E

    R

    A

    A

    T

    A

    N

    COLM 200.00 (& F kg H (& p 9 FG&&

  • 8/10/2019 Analisa K 2014.xlsx

    12/193

    HA 1 5'.

  • 8/10/2019 Analisa K 2014.xlsx

    13/193

    %O MB%O%

    9 K.3*5.a

    (( OLH F

    (B B M

    B (B &O&L

    p. 9 p. 9

    4",500.004",500.00

    82,500.00

    ##,000.00

    258,500.00

    B (B +MLH

    p. 9 p. 9

    3,#5#,500.00

    6,260.00

    3,#63,#60.00

    B (B +MLH

    p. / +M 9 p. 9

    7

    +MLH p9 4,022,260.00

    20,111.30 per kg

  • 8/10/2019 Analisa K 2014.xlsx

    14/193

  • 8/10/2019 Analisa K 2014.xlsx

    15/193

    DATAR ANAISA

    ANAIS SAT URAIANHAR/A SAT. UPAH BAHAN

    $R#( $R#( $R#(

    .24 % 'M( +% / %g

    1.2000 i-uk ",350.00 11,220.00

    0.1500 'eker-a 38,500.00 5,##5.00

    0.0150 Man!r 4",500.00 #42.50

    6,51#.50 11,220.00

    .13.a m3 '( B& %O(O

    1.2000 Bt pe)ah 10/15 1#6,000.00 211,200.00

    0.#800 'eker-a 38,500.00 30,030.00

    0.3"00 &ukang 4",500.00 1",305.000.03"0 %epala &ukang 55,000.00 2,145.00

    0.03"0 Man!r 4",500.00 1,"30.50

    53,410.50 211,200.00

    C.25 m2 '( O(&

    8.0000 !ster 10,"00.00 8#,200.00

    12.8000 %g ' 1,430.00 18,304.00

    0.0350 'asir pasang 1"2,500.00 6,#3#.50

    0.3000 'eker-a 38,500.00 11,550.00

    0.1000 &ukang 4",500.00 4,"50.00

    0.0100 %epala &ukang 55,000.00 550.00

    0.1500 Man!r 4",500.00 #,425.00

    24,4#5.00 112,241.50

    C.3 m2 'L(& 1F3 &BL 15 MM

    6.4800 %g ' 1,430.00 ",266.40

    0.01"0 m3 'asir 'asang 1"2,500.00 3,65#.50

  • 8/10/2019 Analisa K 2014.xlsx

    16/193

    0.2000 'eker-a 38,500.00 #,#00.00

    0.1500 &ukang 4",500.00 #,425.00

    0.0150 %epala &ukang 55,000.00 825.00

    0.0100 Man!r 4",500.00 4"5.00

    16,445.00 12,"23."0

    C.31 mE 'L(& (%O 1F2

    0.5000 %g ' 1,430.00 #15.00

    0.0020 m3 'asir 'asang 1"2,500.00 385.00

    0.05#0 'eker-a 38,500.00 2,1"4.50

    0.0380 &ukang 4",500.00 1,881.00

    0.0380 %epala &ukang 55,000.00 2,0"0.00

    0.0020 Man!r 4",500.00 "".00

    6,264.50 1,100.00

    HA

    ANAIS SAT URAIANHAR/A SAT. UPAH BAHAN

    $R#( $R#( $R#(

    C.35 m2 'L(& ( ' 1F2

    4.3200 %g ' 1,430.00 6,1##.60

    0.0160 m3 'asir 'asang 1"2,500.00 3,080.00

    0.1500 'eker-a 38,500.00 5,##5.00

    0.0#00 &ukang 4",500.00 3,465.00

    0.00#0 %epala &ukang 55,000.00 385.00

    0.0080 Man!r 4",500.00 3"6.00

    10,021.00 ",25#.60

    .#0.a m2 'C * %.1#5 &BL 6 M1.0000 'a?ing Aarna 6)m 65,"00.00 65,"00.00

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.00

    0.0200 Man!r 4",500.00 ""0.00

    2#,3"0.00 #8,000.00

  • 8/10/2019 Analisa K 2014.xlsx

    17/193

    .#0.$ m2 'C &L %.1#5 &BL 6 M

    1.0000 'a?ing natural 6)m 5",300.00 5",300.00

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.00

    0.0200 Man!r 4",500.00 ""0.00

    2#,3"0.00 #1,400.00

    .#0.$.1 m2 'C &L %.225 &BL 6 M

    1.0000 'a?ing natural 6)m 65,000.00 65,000.00

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.00

    0.0200 Man!r 4",500.00 ""0.00

    2#,3"0.00 ##,100.00

    .#0.$.2 m2 'C &L %.300 &BL 6 M

    1.0000 'a?ing natural 6)m #0,000.00 #0,000.00

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.00

    0.0200 Man!r 4",500.00 ""0.002#,3"0.00 82,100.00

    .#0.) m2 'C &L %.1#5 &BL 8 M

    1.0000 'a?ing natural 8)m #5,500.00 #5,500.00

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.00

    0.0200 Man!r 4",500.00 ""0.002#,3"0.00 8#,600.00

    .#0.).1 m2 'C &L %.225 &BL 8 M

    1.0000 'a?ing natural 8)m 8#,000.00 8#,000.00

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.00

  • 8/10/2019 Analisa K 2014.xlsx

    18/193

    0.0200 Man!r 4",500.00 ""0.00

    2#,3"0.00 "",100.00

    .#0.).2 m2 'C &L %.300 &BL 8 M

    1.0000 'a?ing natural 8)m "4,000.00 "4,000.00

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.00

    0.0200 Man!r 4",500.00 ""0.00

    2#,3"0.00 106,100.00

    .#0.$1 m2 'C * &BL 8 M

    1.0000 'a?ing Aarna 8)m #","00.00 #","00.00

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.00

    0.0200 Man!r 4",500.00 ""0.00

    2#,3"0.00 "2,000.00

    .#0.) m2 &L(H

    0.1834 Batu pe)ah 10/15 1#6,000.00 32,2#3.12

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.000.4000 'eker-a 38,500.00 15,400.00

    0.0200 Man!r 4",500.00 ""0.00

    2#,3"0.00 32,2#3.12

    .#0. m2 &L(H '(

    0.1834 Batu pe)ah 10/15 1#6,000.00 32,2#3.12

    0.1000 m3 'asir rug 121,000.00 12,100.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.4000 'eker-a 38,500.00 15,400.000.0200 Man!r 4",500.00 ""0.00

    2#,3"0.00 44,3#3.12

    C.10 m2 M& &MBO% L B

    0.1000 'lamuur 33,550.00 3,355.00

    0.1000 %g )at asar 1",250.00 1,"25.00

    0.2600 %g )at tem$!k 1",250.00 5,005.00

    0.0200 'eker-a 38,500.00 ##0.00

  • 8/10/2019 Analisa K 2014.xlsx

    19/193

    0.0630 &ukang 4",500.00 3,118.50

    0.0063 %epala &ukang 55,000.00 346.50

    0.0025 Man!r 4",500.00 123.#5

    4,358.#5 10,285.00

    HA

    ANAIS SAT URAIANHAR/A SAT. UPAH BAHAN

    $R#( $R#( $R#(

    C.12 m2 M& B+ M

    0.1000 Meni Besi #2,050.00 #,205.00

    0.0100 %uas 12,000.00 120.00

    0.0200 'eker-a 38,500.00 ##0.00

    0.2000 &ukang 4",500.00 ","00.00

    0.0200 %epala &ukang 55,000.00 1,100.00

    0.0100 Man!r 4",500.00 4"5.00

    12,265.00 #,325.00

    &tk 1 M ML( L( L(&% &BL 4 MM

    0.0050 &ukang 4",500.00 24#.50

    0.0050 %epala &ukang 55,000.00 2#5.00

    0.0100 'eker-a 38,500.00 385.00

    0.0025 Man!r 4",500.00 123.#5

    0.0400 %g. %aAat las listrik 34,650.00 1,386.00

    0.0300 Ltr (!lar 6,#00.00 201.00

    0.0040 Ltr 'elumas 41,800.00 16#.20

    0.0050 !l lat $antu listrik 31,300.00 156.50

    1,031.25 1,"10.#0

    B.1I2 M2 BL M'&0.0800 'eker-a 38,500.00 3,080.00

    0.4000 Man!r 4",500.00 1",800.00

    0.1000 m3 tanah ge$al 53,100.00 5,310.00

    22,880.00 5,310.00

    >.6 %g. MM( B( L

    0.0010 &ukang 4",500.00 4".50

    0.0001 %epala &ukang 55,000.00 5.50

  • 8/10/2019 Analisa K 2014.xlsx

    20/193

    0.0050 'eker-a 38,500.00 1"2.50

    0.0025 Man!r 4",500.00 123.#5

    3#1.25 7

    >." M2 &&B +MB& % B%

    0.#500 &ukang 4",500.00 3#,125.00

    0.0#50 %epala &ukang 55,000.00 4,125.00

    0.2500 'eker-a 38,500.00 ",625.00

    0.0125 Man!r 4",500.00 618.#5

    0.0800 M3 %a=u $engkirai JJJ 860,552.00

    8.0000 BH. 'aku tata$an 16,800.00 134,400.00

    51,4"3.#5 ""4,"52.00

    H.15 ME 'L&

    0.6000 &ukang 4",500.00 2",#00.00

    0.0600 %epala &ukang 55,000.00 3,300.00

    0.3500 'eker-a 38,500.00 13,4#5.00

    0.01#5 Man!r 4",500.00 866.25

    1.0000 L$. (eng sari 3",200.00 3",200.00

    0.0001 M3 %a=u $engkirai JJJ 1,0#5.6"

    0.3500 %g. 'aku seng 2#,800.00 ",#30.00

    4#,341.25 50,005.6"

    HA

    ANAIS SAT URAIANHAR/A SAT. UPAH BAHAN

    $R#( $R#( $R#(

    %.5 '!t. MMO&O B( L

    1.0000 &ukang 4",500.00 4",500.001.0000 %epala &ukang 55,000.00 55,000.00

    0.3330 'eker-a 38,500.00 12,820.50

    11#,320.50 7

    %.34 M2 M& B(

    0.1500 &ukang 4",500.00 #,425.00

    0.00#5 'eker-a 38,500.00 288.#5

    #,#13.#5 7

    L.6 &tk. MBO B( L

  • 8/10/2019 Analisa K 2014.xlsx

    21/193

    0.0500 &ukang 4",500.00 2,4#5.00

    0.0500 'eker-a 38,500.00 1,"25.00

    4,400.00 7

    .54 m2 & &MBO% 'H & 1 & 9, + L(

    H '% &% '%+ 'MLH

    0.13000 at tem$!k )atila) 25,200.00 3,2#6.00

    0.04000 'eker-a 38,500.00 1,540.00

    0.00500 &ukang 4",500.00 24#.50

    0.00050 %epala &ukang 55,000.00 2#.50

    1,815.00 3,2#6.00

    .54.a m2 M& ( B& M% 'H & 1 & 9, +

    H '% &% '%+ 'MLH

    0.15000 at tem$!k )atila) 25,200.00 3,#80.00

    0.06000 'eker-a 38,500.00 2,310.00

    0.00#50 &ukang 4",500.00 3#1.25

    0.000#5 %epala &ukang 55,000.00 41.25

    2,#22.50 3,#80.00

    HA

  • 8/10/2019 Analisa K 2014.xlsx

    22/193

    JUMAH

    $R#(

    *343)3.50

    %'+4'*0.50

    *)'43*'.50

  • 8/10/2019 Analisa K 2014.xlsx

    23/193

    %,4)'&.,0

    34)'+.50

    1 '&.

    JUMAH

    $R#(

    *,4%3&.'0

    *054),0.00

  • 8/10/2019 Analisa K 2014.xlsx

    24/193

    ,&43,0.00

    *0+4+,0.00

    *0,4+,0.00

    **+4,,0.00

  • 8/10/2019 Analisa K 2014.xlsx

    25/193

    *%'4+,0.00

    *))4+,0.00

    **,4),0.00

    5,4'').*%

    3*43').*%

  • 8/10/2019 Analisa K 2014.xlsx

    26/193

    *+4'+).35

    1 ',.

    JUMAH

    $R#(

    *,45,0.00

    %4,+*.,5

    %&4*,0.00

  • 8/10/2019 Analisa K 2014.xlsx

    27/193

    )3*.%5

    ,34)+'.,+

    1 30.

    JUMAH

    $R#(

    **34)%0.50

    343*).35

  • 8/10/2019 Analisa K 2014.xlsx

    28/193

    +4+00.00

    540,*.00

    L(

    '450%.50

    1 3*.

  • 8/10/2019 Analisa K 2014.xlsx

    29/193

    DATAR HAR/A ANAISA AATPER JAM

    NO KODE NAMA AAT HAR/A

    1 .001 Bul!Ker 302,6"5.80

    2 .010 raer 288,406.00

    2 .020 )a?at!r 31#,122.00

    3 .031 'eme)ah $atu 403,"83.36

    4 .040 ()reening plant 160,6"6.83

    5 .052 L!aer * 240,122.00

    6 .080 Mesin ilas 8 &!n 104,862.80

    # .081 Mesin ilas 6 &!n 100,462.808 .082 Mesin ilas 2,5 &!n 8",462.80

    " .083 *aker #8,462.80

    10 .084 &ire r!ller 180,666.00

    11 .08# Ci$rat!r r!ller 64,25".60

    12 .088 Ci$rat!r plat stamper 2#,2"1.20

    13 .08" Bet!n ?i$rat!r 14,1#1.20

    14 .154 spalt spa=er 31,25".60

    15 .155 M' 6"",#12.66

    16 .15# spat >iniser 181,5#3.44

    1# .182 *ater tank tru)k 1#0,"84.5418 .211 ump tru)k 3,5 t!n 1#3,216.80

    1" .214 ump tru)k 10 t!n 182,824.00

    20 .252 Bet!n m!len 24,228.00

    21 .301 !mpress!r MB 48,456.00

    22 .341 *ater pump 32,582.40

    HA 1 3%.

  • 8/10/2019 Analisa K 2014.xlsx

    30/193

  • 8/10/2019 Analisa K 2014.xlsx

    31/193

  • 8/10/2019 Analisa K 2014.xlsx

    32/193

  • 8/10/2019 Analisa K 2014.xlsx

    33/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F BUDO7ER

    H F 550.000 alam -utaan rupiah 9

    H B F 7

    550.000

    M %+ F 8 &ahun F ".600 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,200 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. epresiasi F 0."0 Harga >

    +a

    0."0 550.000 0.20483

    1,200

    2. Lain 7 lain F

    suransi 3 /tahun I ''n 10 0.03 harga

    tahun

    0.03 550.000 106

    1200

    (u$ t!tal

  • 8/10/2019 Analisa K 2014.xlsx

    34/193

    B.B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 110.00 6,#00.0

    'elumas N 0.006 110.00 41,800.0

    'er$aikan an (pareparts N 0.600 "8,242.38

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N "8,242.38 I 204,453.43 N

    tau N 5 302,6"5.80 N

  • 8/10/2019 Analisa K 2014.xlsx

    35/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F /RADER

    H F 500.000 alam -utaan rupiah 9

    H B F 7

    500.000

    M %+ F 8 &ahun F 12.000 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,200 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. epresiasi F 0."0 Harga >

    +a

    0."0 500.000 0.20483

    1,200

    2. Lain 7 lain F

    suransi 3 /tahun I ''n 10 0.03 harga

    tahun

    0.03 500.000 106

    1200

    (u$ t!tal

  • 8/10/2019 Analisa K 2014.xlsx

    36/193

    B.B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 110.00 6,#00.0

    'elumas N 0.006 110.00 41,800.0

    'er$aikan an (pareparts N 0.600 8",311.25

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 8",311.25 I 1"",0"4.#5 N

    tau N 5 288,406.00 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

  • 8/10/2019 Analisa K 2014.xlsx

    37/193

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F PEME8AH BATU

    H F 550.000 alam -utaan rupiah 9

    H B F 7

    550.000

    M %+ F 10 &ahun F 15,000 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. epresiasi F 0."0 Harga >

    +a

    0."0 550.000 0.18062

    1,500

    2. Lain 7 lain F

    suransi 3 /tahun I ''n 10 0.03 harga

    tahun

    0.03 550.000 106

    1,500

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

  • 8/10/2019 Analisa K 2014.xlsx

    38/193

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 220.00 6,#00.0

    'elumas N 0.006 220.00 41,800.0

    'er$aikan an (pareparts N 0.600 #0,604.60

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N #0,604.60 I 333,3#8.#6 N

    tau N 5 403,"83.36 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

  • 8/10/2019 Analisa K 2014.xlsx

    39/193

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F E98A2ATOR

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 8 &ahun F 12,000 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 115.00 6,#00.0

  • 8/10/2019 Analisa K 2014.xlsx

    40/193

    'elumas N 0.006 115.00 41,800.0

    'er$aikan an (pareparts N 0.600 103,125.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 103,125.00 I 213,""#.00 N

    tau N 5 31#,122.00 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

  • 8/10/2019 Analisa K 2014.xlsx

    41/193

    +* &H 33 *OO(OBO 0 #

    +( L& F S8REENIN/ PANT

    H F 240.000 alam -utaan rupiah 9

    H B F 7

    240.000

    M %+ F 8 &ahun F 12,000 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. epresiasi F 0."0 Harga >

    +a

    0."0 240.00 0.20483

    1,500

    2. Lain 7 lain F

    suransi 3 /tahun I ''n 10 0.03 harga

    tahun

    0.03 240.000 106

    1,500

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

  • 8/10/2019 Analisa K 2014.xlsx

    42/193

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 80.00 6,#00.0

    'elumas N 0.006 80.00 41,800.0

    'er$aikan an (pareparts N 0.600 34,2"5.52

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 34,2"5.52 I 126,401.31 N

    tau N 5 160,6"6.83 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

  • 8/10/2019 Analisa K 2014.xlsx

    43/193

    +( L& F OADER

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 8 &ahun F 12,000 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 115.00 6,#00.0

    'elumas N 0.006 115.00 41,800.0

    'er$aikan an (pareparts N 0.600 55,000.00

    60 epresiasi 9

    (u$ t!tal

  • 8/10/2019 Analisa K 2014.xlsx

    44/193

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 55,000.00 I 185,122.00 N

    tau N 5 240,122.00 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

  • 8/10/2019 Analisa K 2014.xlsx

    45/193

    +( L& F MESIN /IAS & TON

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 10 &ahun F 15 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 51.00 6,#00.0

    'elumas N 0.006 51.00 41,800.0

    'er$aikan an (pareparts N 0.600 23,3#5.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

  • 8/10/2019 Analisa K 2014.xlsx

    46/193

    .&O&L B 'ML% B O'(OL L&

    I B N 23,3#5.00 I 81,48#.80 N

    tau N 5 104,862.80 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F MESIN /IAS ' TON

    H F 7 alam -utaan rupiah 9

  • 8/10/2019 Analisa K 2014.xlsx

    47/193

    H B F 7

    7

    M %+ F 10 &ahun F 15 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 51.00 6,#00.0

    'elumas N 0.006 51.00 41,800.0

    'er$aikan an (pareparts N 0.600 20,625.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

  • 8/10/2019 Analisa K 2014.xlsx

    48/193

    I B N 20,625.00 I #",83#.80 N

    tau N 5 100,462.80 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F MESIN /IAS %45 TON

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

  • 8/10/2019 Analisa K 2014.xlsx

    49/193

    M %+ F 10 &ahun F 15 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B.B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 51.00 6,#00.0

    'elumas N 0.006 51.00 41,800.0

    'er$aikan an (pareparts N 0.600 13,#50.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 13,#50.00 I #5,#12.80 N

  • 8/10/2019 Analisa K 2014.xlsx

    50/193

    tau N 5 8",462.80 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F WAKER

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 10 &ahun F 15 +am ker-a

    1 &ahun F 300 hari ker-a

  • 8/10/2019 Analisa K 2014.xlsx

    51/193

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B.B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 51.00 6,#00.0

    'elumas N 0.006 51.00 41,800.0

    'er$aikan an (pareparts N 0.600 6,8#5.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 6,8#5.00 I #1,58#.80 N

    tau N 5 #8,462.80 N

  • 8/10/2019 Analisa K 2014.xlsx

    52/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F TIRE ROER

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 10 &ahun F 15,000 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 15,000 +am F engan 5 -am/hari 9

  • 8/10/2019 Analisa K 2014.xlsx

    53/193

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 "5.00 6,#00.0

    'elumas N 0.006 "5.00 41,800.0

    'er$aikan an (pareparts N 0.600 34,3#5.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 34,3#5.00 I 146,2"1.00 N

    tau N 5 180,666.00 N

  • 8/10/2019 Analisa K 2014.xlsx

    54/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F 2IBRATOR ROER

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 6 &ahun F #.200 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,200 +am F engan 4 -am/hari 9

    .B 'ML% O*(H' O(& 9

  • 8/10/2019 Analisa K 2014.xlsx

    55/193

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 #.00 6,#00.0

    'elumas N 0.006 #.00 41,800.0

    'er$aikan an (pareparts N 0.600 34,3#5.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 34,3#5.00 I 2",884.60 N

    tau N 5 64,25".60 N

  • 8/10/2019 Analisa K 2014.xlsx

    56/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    *OO(OBO+* &H 33 0 #

    +( L& F PATE 2IBRATOR

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 6 &ahun F 4,500 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F #50 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

  • 8/10/2019 Analisa K 2014.xlsx

    57/193

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 4.00 6,#00.0

    'elumas N 0.006 4.00 41,800.0

    'er$aikan an (pareparts N 0.600 13,#50.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 13,#50.00 I 13,541.20 N

    tau N 5 2#,2"1.20 N

  • 8/10/2019 Analisa K 2014.xlsx

    58/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    *OO(OBO+* &H 33 0 #

    +( L& F BETON 2IBRATOR

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 5 &ahun F 3 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 600 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

  • 8/10/2019 Analisa K 2014.xlsx

    59/193

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pel F

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 4.00 6,#00.0

    'elumas N 0.006 4.00 41,800.0

    'er$aikan an (pareparts N 0.600 5,550.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 5,550.00 I 8,621.20 N

    tau N 5 14,1#1.20 N

  • 8/10/2019 Analisa K 2014.xlsx

    60/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F ASPA SPRA6ER

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 6 &ahun F #,200 +am ker-a

    1 &ahun F 240 hari ker-a

    tau F #,200 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

  • 8/10/2019 Analisa K 2014.xlsx

    61/193

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 #.00 6,#00.0

    'elumas N 0.006 #.00 41,800.0

    'er$aikan an (pareparts N 0.600 13,#50.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 13,#50.00 I 1#,50".60 N

    tau N 5 31,25".60 N

  • 8/10/2019 Analisa K 2014.xlsx

    62/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F ASPA MI9IN/ PAT

    H F 1,"52.500 alam -utaan rupiah 9

    H B F 7

    1,"52.500

    M %+ F 10 &ahun F 12,000 +am ker-a

    1 &ahun F 240 hari ker-a

    tau F 12,000 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. epresiasi F 0."0 Harga >

    +a

    0."0 1,"52.500 0.18062

    1,200

    2. Lain 7 lain F

  • 8/10/2019 Analisa K 2014.xlsx

    63/193

    suransi 3 /tahun I ''n 10 0.03 harga

    tahun

    0.03 1,"52.500 106

    1200

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 150.00 6,#00.0

    'elumas N 0.006 150.00 41,800.0

    'er$aikan an (pareparts N 0.600 313,30#."1

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 313,30#."1 I 386,404.#5 N

    tau N 5 6"",#12.66 N

  • 8/10/2019 Analisa K 2014.xlsx

    64/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F ASPA INISHER

    H F 462.000 alam -utaan rupiah 9

    H B F 7

    462.000

    M %+ F # &ahun F 8,400 +am ker-a

    1 &ahun F 240 hari ker-a

    tau F 8,400 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. epresiasi F 0."0 Harga >

    +a

    0."0 462.000 0.22260

    1,200

    2. Lain 7 lain F

    suransi 3 /tahun I ''n 10 0.03 harga

    tahun

  • 8/10/2019 Analisa K 2014.xlsx

    65/193

    0.03 462.000 106

    1200

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 30.00 6,#00.0

    'elumas N 0.006 30.00 41,800.0

    'er$aikan an (pareparts N 0.600 88,680."0

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 88,680."0 I "2,8"2.54 N

    tau N 5 181,5#3.44 N

  • 8/10/2019 Analisa K 2014.xlsx

    66/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F WATER TANK TRU8K

    H F 82.500 alam -utaan rupiah 9

    H B F 7

    82.500

    M %+ F 6 &ahun F ",000 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F ",000 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. epresiasi F 0."0 Harga >

    +a

    0."0 82.500 0.20483

    1,500

    2. Lain 7 lain F

    suransi 3 /tahun I ''n 10 0.03 harga

    tahun

    0.03 82.500 106

  • 8/10/2019 Analisa K 2014.xlsx

    67/193

    1500

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 115.00 6,#00.0

    'elumas N 0.006 115.00 41,800.0

    'er$aikan an (pareparts N 0.600 11,#8".0"

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 11,#8".0" I 15",1"5.45 N

    tau N 5 1#0,"84.54 N

  • 8/10/2019 Analisa K 2014.xlsx

    68/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F DUMP TRU8K )45 TON

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 6 &ahun F #,800 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,300 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

  • 8/10/2019 Analisa K 2014.xlsx

    69/193

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 106.00 6,#00.0

    'elumas N 0.006 106.00 41,800.0

    'er$aikan an (pareparts N 0.600 20,625.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 20,625.00 I 152,5"1.80 N

    tau N 5 1#3,216.80 N

  • 8/10/2019 Analisa K 2014.xlsx

    70/193

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F DUMP TRU8K *0 TON

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 6 &ahun F #,800 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,300 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

  • 8/10/2019 Analisa K 2014.xlsx

    71/193

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 80.00 6,#00.0

    'elumas N 0.006 80.00 41,800.0

    'er$aikan an (pareparts N 0.600 48,125.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 48,125.00 I 134,6"".00 N

    tau N 5 182,824.00 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

  • 8/10/2019 Analisa K 2014.xlsx

    72/193

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F BETON MOEN

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 5 &ahun F #,500 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F 1,500 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

  • 8/10/2019 Analisa K 2014.xlsx

    73/193

    Bahan $akar N 0.160 10.00 6,#00.0

    'elumas N 0.006 10.00 41,800.0

    'er$aikan an (pareparts N 0.600 6,8#5.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 6,8#5.00 I 1#,353.00 N

    tau N 5 24,228.00 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

  • 8/10/2019 Analisa K 2014.xlsx

    74/193

    'O'( %O %B'& %O

    +* &H 33 *OO(OBO 0 #

    +( L& F 8OMPRESSOR AIR

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 8 &ahun F 6 +am ker-a

    1 &ahun F 150 hari ker-a

    tau F 6,000 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 20.00 6,#00.0

  • 8/10/2019 Analisa K 2014.xlsx

    75/193

    'elumas N 0.006 20.00 41,800.0

    'er$aikan an (pareparts N 0.600 13,#50.00

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 13,#50.00 I 34,#06.00 N

    tau N 5 48,456.00 N

    SUB DINAS BINA MAR/A

    DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN

    KABUPATEN WONOSOBO

    'O'( %O %B'& %O

  • 8/10/2019 Analisa K 2014.xlsx

    76/193

    +* &H 33 *OO(OBO 0 #

    +( L& F WATER PUMP $ 5 8M (

    H F 7 alam -utaan rupiah 9

    H B F 7

    7

    M %+ F 4 &ahun F 3,000 +am ker-a

    1 &ahun F 300 hari ker-a

    tau F #50 +am F engan 5 -am/hari 9

    .B 'ML% O*(H' O(& 9

    1. H (* L& ' +M

    (u$ t!tal

    B. B O'( O'& O(& 9 p. /+am 9

    %e$utuhan $ahan $akar an pelumas tiap H'

    iesel N 0.160 liter / H' / -am

    Bensin N 0.1#0 liter / H' / -am

    'elumas N 0.006 liter / H' / -am

    Harga (!lar / Min=ak

    iesel N p. 6,#00.00 / liter

    Bensin N p. #,300.00 / liter

    'elumas N p. 41,800.00 / liter

    Bahan $akar N 0.160 8.00 6,#00.0

    'elumas N 0.006 8.00 41,800.0

    'er$aikan an (pareparts N 0.600 13,#50.00

  • 8/10/2019 Analisa K 2014.xlsx

    77/193

    60 epresiasi 9

    (u$ t!tal

    &O&L

    .&O&L B 'ML% B O'(OL L&

    I B N 13,#50.00 I 18,832.40 N

    tau N 5 32,582.40 N

  • 8/10/2019 Analisa K 2014.xlsx

    78/193

    KODE

    E.00*

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 110.00 H'

    M B F 7

    >%&O > 9 F 0.20483

    paa 12,5 9

    1

    /tahun

    106 N p 84,4"2.38

    N p. 13,#50.00

    N p. "8,242.38

  • 8/10/2019 Analisa K 2014.xlsx

    79/193

    N p. 11#,"20.00

    N p. 2#,588.00

    N p. 58,"45.43

    N p. 204,453.43

    N p. 302,6"5.80

    p 302,6"5.80 / -am

    p 1,513,4#".00 / hari

    HA 1 3).

  • 8/10/2019 Analisa K 2014.xlsx

    80/193

    KODE

    E.0*0

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 110.00 H'

    M B F 7

    >%&O > 9 F 0.20483

    paa 12,5 9

    1

    /tahun

    106 N p #6,811.25

    N p. 12,500.00

    N p. 8",311.25

  • 8/10/2019 Analisa K 2014.xlsx

    81/193

    N p. 11#,"20.00

    N p. 2#,588.00

    N p. 53,586.#5

    N p. 1"",0"4.#5

    N p. 288,406.00

    p 288,406.00 / -am

    p 1,442,030.00 / hari

    HA 1 3+.

    KODE

  • 8/10/2019 Analisa K 2014.xlsx

    82/193

    E.0)*

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 220.00 H'

    M B F 7

    >%&O > 9 F 0.18062

    paa 12,5 9

    1

    /tahun

    106 N p 5",604.60

    N p. 11,000.00

    N p. #0,604.60

  • 8/10/2019 Analisa K 2014.xlsx

    83/193

    N p. 235,840.00

    N p. 55,1#6.00

    N p. 42,362.#6

    N p. 333,3#8.#6

    N p. 403,"83.36

    p 403,"83.36 / -am

    p 2,01","16.80 / hari

    HA 1 35.

    KODE

    E.0%0

  • 8/10/2019 Analisa K 2014.xlsx

    84/193

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 115.00 H'

    M B F 7

    >%&O > 9 F 0.20483

    paa 12,5 9

    p 103,125.00

    N p. 103,125.00

    N p. 123,280.00

  • 8/10/2019 Analisa K 2014.xlsx

    85/193

    N p. 28,842.00

    N p. 61,8#5.00

    N p. 213,""#.00

    N p. 31#,122.00

    p 31#,122.00 / -am

    p 1,585,610.00 / hari

    HA 1 3'.

    KODE

    E.0+0

    isiapkan Oleh F

  • 8/10/2019 Analisa K 2014.xlsx

    86/193

    SUBDIN BINA MAR/A

    & F 80.00 H'

    M B F 7

    >%&O > 9 F 0.20483

    paa 12,5 9

    1

    /tahun

    106 N p 2",4"5.52

    N p. 4,800.00

    N p. 34,2"5.52

  • 8/10/2019 Analisa K 2014.xlsx

    87/193

    N p. 85,#60.00

    N p. 20,064.00

    N p. 20,5##.31

    N p. 126,401.31

    N p. 160,6"6.83

    p 160,6"6.83 / -am

    p 803,484.16 / hari

    HA 1 33.

    KODE

    E.05%

    isiapkan Oleh F

    SUBDIN BINA MAR/A

  • 8/10/2019 Analisa K 2014.xlsx

    88/193

    & F 115.00 H'

    M B F 7

    >%&O > 9 F 0.20483

    paa 12,5 9

    N p 55,000.00

    N p. 55,000.00

    N p. 123,280.00

    N p. 28,842.00

    N p. 33,000.00

    N p. 185,122.00

  • 8/10/2019 Analisa K 2014.xlsx

    89/193

    N p. 240,122.00

    p 240,122.00 / -am

    p 1,200,610.00 / hari

    HA 1 3&.

    KODE

    E.0&0

    isiapkan Oleh F

    SUBDIN BINA MAR/A

  • 8/10/2019 Analisa K 2014.xlsx

    90/193

    & F 51.00 H'

    M B F 7

    >%&O > 9 F 0.18062

    paa 12,5 9

    N p 23,3#5.00

    N p. 23,3#5.00

    N p. 54,6#2.00

    N p. 12,#"0.80

    N p. 14,025.00

    N p. 81,48#.80

    N p. 104,862.80

  • 8/10/2019 Analisa K 2014.xlsx

    91/193

    p 104,862.80 / -am

    p 524,314.00 / hari

    HA 1 3,.

    KODE

    E.0&*

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 51.00 H'

    M B F 7

  • 8/10/2019 Analisa K 2014.xlsx

    92/193

    >%&O > 9 F 0.18062

    paa 12,5 9

    N p 20,625.00

    N p. 20,625.00

    N p. 54,6#2.00

    N p. 12,#"0.80

    N p. 12,3#5.00

    N p. #",83#.80

    N p. 100,462.80

  • 8/10/2019 Analisa K 2014.xlsx

    93/193

    p 100,462.80 / -am

    p 502,314.00 / hari

    HA 1 &0.

    KODE

    E.0&%

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 51.00 H'

    M B F 7

  • 8/10/2019 Analisa K 2014.xlsx

    94/193

    >%&O > 9 F 0.18062

    paa 12,5 9

    N p 13,#50.00

    N p. 13,#50.00

    N p. 54,6#2.00

    N p. 12,#"0.80

    N p. 8,250.00

    N p. #5,#12.80

    N p. 8",462.80

    p 8",462.80 / -am

  • 8/10/2019 Analisa K 2014.xlsx

    95/193

    p 44#,314.00 / hari

    HA 1 &%.

    KODE

    E.0&)

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 51.00 H'

    M B F 7

    >%&O > 9 F 0.18062

    paa 12,5 9

  • 8/10/2019 Analisa K 2014.xlsx

    96/193

    N p 6,8#5.00

    N p. 6,8#5.00

    N p. 54,6#2.00

    N p. 12,#"0.80

    N p. 4,125.00

    N p. #1,58#.80

    N p. #8,462.80

    p #8,462.80 / -am

    p 3"2,314.00 / hari

  • 8/10/2019 Analisa K 2014.xlsx

    97/193

    HA 1 &).

    KODE

    E.0&+

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F "5.00 H'

    M B F 7

    >%&O > 9 F 0.18062

    paa 12,5 9

  • 8/10/2019 Analisa K 2014.xlsx

    98/193

    N p 34,3#5.00

    N p. 34,3#5.00

    N p. 101,840.00

    N p. 23,826.00

    N p. 20,625.00

    N p. 146,2"1.00

    N p. 180,666.00

    p 180,666.00 / -am

    p "03,330.00 / hari

  • 8/10/2019 Analisa K 2014.xlsx

    99/193

    HA 1 &+.

    KODE

    E.0&3

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F #.00 H'

    M B F 7

    >%&O > 9 F 0.24668

    paa 12,5 9

  • 8/10/2019 Analisa K 2014.xlsx

    100/193

    N p 34,3#5.00

    N p. 34,3#5.00

    N p. #,504.00

    N p. 1,#55.60

    N p. 20,625.00

    N p. 2",884.60

    N p. 64,25".60

    p 64,25".60 / -am

    p 321,2"8.00 / hari

  • 8/10/2019 Analisa K 2014.xlsx

    101/193

    HA 1 &5.

    KODE

    E.0&&

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 4.00 H'

    M B F 7

    >%&O > 9 F 0.24668

    paa 12,5 9

    N p 13,#50.00

  • 8/10/2019 Analisa K 2014.xlsx

    102/193

    N p. 13,#50.00

    N p. 4,288.00

    N p. 1,003.20

    N p. 8,250.00

    N p. 13,541.20

    N p. 2#,2"1.20

    p 2#,2"1.20 / -am

    p 136,456.00 / hari

    HA 1 &'.

  • 8/10/2019 Analisa K 2014.xlsx

    103/193

    KODE

    E.0&,

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 4.00 H'

    M B F 7

    >%&O > 9 F 0.28085

    paa 12,5 9

    N p 5,550.00

  • 8/10/2019 Analisa K 2014.xlsx

    104/193

    N p. 5,550.00

    N p. 4,288.00

    N p. 1,003.20

    N p. 3,330.00

    N p. 8,621.20

    N p. 14,1#1.20

    p 14,1#1.20 / -am

    p #0,856.00 / hari

    HA 1 &3.

  • 8/10/2019 Analisa K 2014.xlsx

    105/193

    KODE

    E.*5+

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F #.00 H'

    M B F 7

    >%&O > 9 F 0.24668

    paa 12,5 9

    N p 13,#50.00

    N p. 13,#50.00

  • 8/10/2019 Analisa K 2014.xlsx

    106/193

    N p. #,504.00

    N p. 1,#55.60

    N p. 8,250.00

    N p. 1#,50".60

    N p. 31,25".60

    p 31,25".60 / -am

    p 156,2"8.00 / hari

    HA 1 &&.

  • 8/10/2019 Analisa K 2014.xlsx

    107/193

    KODE

    E.*55

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 150.00 H'

    M B F 7

    >%&O > 9 F 0.18062

    paa 12,5 9

    1

    /tahun

    106 N p 264,4"5.41

  • 8/10/2019 Analisa K 2014.xlsx

    108/193

    N p. 48,812.50

    N p. 313,30#."1

    N p. 160,800.00

    N p. 3#,620.00

    N p. 18#,"84.#5

    N p. 386,404.#5

    N p. 6"",#12.66

    p 6"",#12.66 / -am

    p 3,4"8,563.30 / hari

  • 8/10/2019 Analisa K 2014.xlsx

    109/193

    HA 1 &,.

    KODE

    E.*53

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 30.00 H'

    M B F 7

    >%&O > 9 F 0.2226

    paa 12,5 9

    1

    /tahun

    106 N p ##,130."0

  • 8/10/2019 Analisa K 2014.xlsx

    110/193

    N p. 11,550.00

    N p. 88,680."0

    N p. 32,160.00

    N p. #,524.00

    N p. 53,208.54

    N p. "2,8"2.54

    N p. 181,5#3.44

    p 181,5#3.44 / -am

    p "0#,86#.20 / hari

    HA 1 ,0.

  • 8/10/2019 Analisa K 2014.xlsx

    111/193

    KODE

    E.*&%

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 115.00 H'

    M B F 7

    >%&O > 9 F 0.20483

    paa 12,5 9

    1

    /tahun

    106 N p 10,13".0"

    N p. 1,650.00

  • 8/10/2019 Analisa K 2014.xlsx

    112/193

    N p. 11,#8".0"

    N p. 123,280.00

    N p. 28,842.00

    N p. #,0#3.45

    N p. 15",1"5.45

    N p. 1#0,"84.54

    p 1#0,"84.54 / -am

    p 854,"22.68 / hari

    HA 1 ,*.

  • 8/10/2019 Analisa K 2014.xlsx

    113/193

    KODE

    E.%**

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 106.00 H'

    M B F 7

    >%&O > 9 F 0.24668

    paa 12,5 9

    N p 20,625.00

    N p. 20,625.00

  • 8/10/2019 Analisa K 2014.xlsx

    114/193

    N p. 113,632.00

    N p. 26,584.80

    N p. 12,3#5.00

    N p. 152,5"1.80

    N p. 1#3,216.80

    p 1#3,216.80 / -am

    p 866,084.00 / hari

    HA 1 ,%.

  • 8/10/2019 Analisa K 2014.xlsx

    115/193

    KODE

    E.%*+

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 80.00 H'

    M B F 7

    >%&O > 9 F 0.24668

    paa 12,5 9

    N p 48,125.00

    N p. 48,125.00

  • 8/10/2019 Analisa K 2014.xlsx

    116/193

    N p. 85,#60.00

    N p. 20,064.00

    N p. 28,8#5.00

    N p. 134,6"".00

    N p. 182,824.00

    p 182,824.00 / -am

    p "14,120.00 / hari

    HA 1 ,).

    KODE

  • 8/10/2019 Analisa K 2014.xlsx

    117/193

    E.%5%

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 10.00 H'

    M B F 7

    >%&O > 9 F 0.26085

    paa 12,5 9

    N p 6,8#5.00

    N p. 6,8#5.00

  • 8/10/2019 Analisa K 2014.xlsx

    118/193

    N p. 10,#20.00

    N p. 2,508.00

    N p. 4,125.00

    N p. 1#,353.00

    N p. 24,228.00

    p 24,228.00 / -am

    p 121,140.00 / hari

    HA 1 ,+.

    KODE

    E.)0*

  • 8/10/2019 Analisa K 2014.xlsx

    119/193

    isiapkan Oleh F

    SUBDIN BINA MAR/A

    & F 20.00 H'

    M B F 7

    >%&O > 9 F 0.20483

    paa 12,5 9

    N p 13,#50.00

    N p. 13,#50.00

    N p. 21,440.00

  • 8/10/2019 Analisa K 2014.xlsx

    120/193

    N p. 5,016.00

    N p. 8,250.00

    N p. 34,#06.00

    N p. 48,456.00

    p 48,456.00 / -am

    p 242,280.00 / hari

    HA 1 ,5.

    KODE

    E.)+*

    isiapkan Oleh F

  • 8/10/2019 Analisa K 2014.xlsx

    121/193

    SUBDIN BINA MAR/A

    & F 8.00 H'

    M B F 7

    >%&O > 9 F 0.332#1

    paa 12,5 9

    N p 13,#50.00

    N p. 13,#50.00

    N p. 8,5#6.00

    N p. 2,006.40

    N p. 8,250.00

  • 8/10/2019 Analisa K 2014.xlsx

    122/193

    N p. 18,832.40

    N p. 32,582.40

    p 32,582.40 / -am

    p 162,"12.00 / hari

    HA 1 ,'.

  • 8/10/2019 Analisa K 2014.xlsx

    123/193

  • 8/10/2019 Analisa K 2014.xlsx

    124/193

    23

  • 8/10/2019 Analisa K 2014.xlsx

    125/193

  • 8/10/2019 Analisa K 2014.xlsx

    126/193

  • 8/10/2019 Analisa K 2014.xlsx

    127/193

  • 8/10/2019 Analisa K 2014.xlsx

    128/193

  • 8/10/2019 Analisa K 2014.xlsx

    129/193

  • 8/10/2019 Analisa K 2014.xlsx

    130/193

  • 8/10/2019 Analisa K 2014.xlsx

    131/193

  • 8/10/2019 Analisa K 2014.xlsx

    132/193

  • 8/10/2019 Analisa K 2014.xlsx

    133/193

  • 8/10/2019 Analisa K 2014.xlsx

    134/193

  • 8/10/2019 Analisa K 2014.xlsx

    135/193

  • 8/10/2019 Analisa K 2014.xlsx

    136/193

  • 8/10/2019 Analisa K 2014.xlsx

    137/193

  • 8/10/2019 Analisa K 2014.xlsx

    138/193

  • 8/10/2019 Analisa K 2014.xlsx

    139/193

  • 8/10/2019 Analisa K 2014.xlsx

    140/193

  • 8/10/2019 Analisa K 2014.xlsx

    141/193

  • 8/10/2019 Analisa K 2014.xlsx

    142/193

  • 8/10/2019 Analisa K 2014.xlsx

    143/193

  • 8/10/2019 Analisa K 2014.xlsx

    144/193

  • 8/10/2019 Analisa K 2014.xlsx

    145/193

  • 8/10/2019 Analisa K 2014.xlsx

    146/193

  • 8/10/2019 Analisa K 2014.xlsx

    147/193

  • 8/10/2019 Analisa K 2014.xlsx

    148/193

  • 8/10/2019 Analisa K 2014.xlsx

    149/193

  • 8/10/2019 Analisa K 2014.xlsx

    150/193

  • 8/10/2019 Analisa K 2014.xlsx

    151/193

  • 8/10/2019 Analisa K 2014.xlsx

    152/193

  • 8/10/2019 Analisa K 2014.xlsx

    153/193

  • 8/10/2019 Analisa K 2014.xlsx

    154/193

  • 8/10/2019 Analisa K 2014.xlsx

    155/193

  • 8/10/2019 Analisa K 2014.xlsx

    156/193

  • 8/10/2019 Analisa K 2014.xlsx

    157/193

  • 8/10/2019 Analisa K 2014.xlsx

    158/193

  • 8/10/2019 Analisa K 2014.xlsx

    159/193

  • 8/10/2019 Analisa K 2014.xlsx

    160/193

  • 8/10/2019 Analisa K 2014.xlsx

    161/193

  • 8/10/2019 Analisa K 2014.xlsx

    162/193

  • 8/10/2019 Analisa K 2014.xlsx

    163/193

  • 8/10/2019 Analisa K 2014.xlsx

    164/193

  • 8/10/2019 Analisa K 2014.xlsx

    165/193

  • 8/10/2019 Analisa K 2014.xlsx

    166/193

  • 8/10/2019 Analisa K 2014.xlsx

    167/193

  • 8/10/2019 Analisa K 2014.xlsx

    168/193

    DATAR HAR/A SEWA AATPER JAM DI DPUK WONOSOBO

    NO KODE NAMA AAT HAR/A

    1 .020 )a?at!r 103,125.00

    2 .052 L!aer * 55,000.00

    3 .080 Mesin ilas 8 &!n 23,3#5.00

    4 .081 Mesin ilas 6 &!n 20,625.00

    5 .082 Mesin ilas 2,5 &!n 13,#50.00

    6 .083 *aker 6,8#5.00

    # .084 &ire r!ller 34,3#5.00

    8 .08# Ci$rat!r r!ller 34,3#5.00

    " .088 Ci$rat!r plat stamper 13,#50.00

    10 .08" Bet!n ?i$rat!r 5,550.00

    11 .154 spalt spa=er 13,#50.00

    12 .221 ump tru)k 3,5 t!n 20,625.00

    13 .214 ump tru)k 10 t!n 48,125.0014 .252 Bet!n m!len 6,8#5.00

    15 .301 !mpress!r MB 13,#50.00

    16 .311 enerat!r set 3#5 %C 13,#50.00

    1# .341 *ater pump 13,#50.00

    HA 1 ,3.

  • 8/10/2019 Analisa K 2014.xlsx

    169/193

    REKAPITULASI HARGA SATUAN

    STANDAR NASIONAL INDONESIA ( SNI )

    BANGUNAN GEDUNG DAN PERUMAHAN DIBORONGKAN

    TA. 2008 KABUPATEN WONOSOBO

    ANALIS URAIAN

    1 2

    I ANALISA PEKERJAAN PERSIAPANI.1 Pagar kayu sementara t. 2 meter / m1

    I.2 Pagar sementara seng t. 2 m / m1

    I.3 Pagar sementara kawat duri t. 1.8 m / m1

    I.4 Pengukuran dan pemasangan !uplank / m1

    I." #ireksi $eet lantai plester / m2

    I.6 %udang / m2

    I.& P!s 'aga k!nstruksi kayu / m2

    I.8 (emersihkan lapangan dan peralatan/m2

    I.9 Pemuatan edeng / m2

    I.10 Pemuatan ak adukan / m2

    I.11 )teger dari amu / m2

    I.12 Pemuatan 'alan sementara / m2

    I.13 *!ngkaran et!n ertulang / m3

    I.14 *!ngkaran dinding tem!k ata merah/m3

    I.1" Pasang pagar kawat 'aring gal+anis t. 1 m

    II ANALISA PEKERJAAN TANAHII.1 %alian tanah iasa sedalam 1 m / m3

    II.2 %alian tanah iasa sedalam 2 m / m3

    II.3 %alian tanah iasa sedalam 3 m / m3

    II.4 %alian tanah keras sedalam 1 m / m3

    II." %alian tanah ,adas sedalam 1 m / m3

    II.6 %alian tanah lumpur sedalam 1 m / m3

    II.& Peker'aan stripping t. 1 m / m2

    II.8 Pemuangan tanah se'auh 1"0 m2 / m3

    II.9 rugan kemali / m3

    II.10 Pemadatan tanah / m3

    II.11 rugan pasir / m3

    II.11a rugan tanah / m3II.12 apisan pudel 13& / m3

    II.13 apisan pudel 1" / m3

    II.14 Pemasangan lapisan i'uk / m3

    II.1" rugan sirtu / m3

    II.16 Pemuatan 'alan sementara teal 2" ,m

    III ANALISA PEKERJAAN PONDASI

    III.1 P!ndasi atu kali 11 / m3

    III.2 P!ndasi atu kali 12 / m3

    III.3 P!ndasi atu kali 13 / m3

    III.3 P!ndasi atu kali 13 / m3III.4 P!ndasi atu kali 14 / m3

  • 8/10/2019 Analisa K 2014.xlsx

    170/193

    III." P!ndasi atu kali 1" / m3

    III.6 P!ndasi atu kali 16 / m3

    III.6 P!ndasi atu kali 16 / m3

    III.& P!ndasi atu kali 18 / m3

    III.10 P!ndasi atu kali 11/44 / m3

    III.11 P!ndasi atu kali 1310 / m3

    III.11 P!ndasi atu kali 1310 / m3

    III.12 P!ndasi atu kali 1/414 / m3

    III.13 P!ndasi atu k!s!ng / m3

    III.14 P!ndasi sikl!p 40 atu kali / m3

    III.1" P!ndasi sumuran diameter 100 ,m / m3

    III.16 iang pan,ang 40 ,m 40 ,m et!n ertulang / m1

    III.1& iang pan,ang 3" ,m 3" ,m et!n ertulang / m1

    IV ANALISA PEKERJAAN DINDINGI.1 Pasangan ata merah 1 ata 1 1 / m2

    I.2 Pasangan ata merah 1 ata 1 2 / m2I.3 Pasangan ata merah 1 ata 1 3 / m2

    I.4 Pasangan ata merah 1 ata 1 4 / m2

    I." Pasangan ata merah 1 ata 1 " / m2

    I.6 Pasangan ata merah 1 ata 1 6 / m2

    I.& Pasangan ata merah 1 ata 13 10 / m2

    I.8 Pasangan ata merah 1/2 ata 11 / m2

    I.9 Pasangan ata merah 1/2 ata 12 / m2

    I.10 Pasangan ata merah 1/2 ata 13 / m2

    I.11 Pasangan ata merah 1/2 ata 14 / m2

    I.12 Pasangan ata merah 1/2 ata 1" / m2

    I.13 Pasangan ata merah 1/2 ata 16 / m2

    I.14 Pasangan ata merah 1/2 ata 18 / m2

    I.1" Pasangan ata merah 1/2 ata 1310 / m2

    I.16 Pasangan ata merah 1/2 ata 111 / m2

    I.1& Pasangan ata merah 1/2 ata 112 / m2

    I.2" Pasang dinding r!ster/terawang / m2

    V ANALISA PEKERJAAN PLESTERAN.1 Plesteran 11 teal 1" mm / m2

    .2 Plesteran 12 teal 1" mm / m2

    .3 Plesteran 13 teal 1" mm / m2

    .4 Plesteran 14 teal 1" mm / m2

    ." Plesteran 1" teal 1" mm / m2.6 Plesteran 16 teal 1" mm / m2

    .& Plesteran 18 teal 1" mm / m2

    .8 Plesteran 10."3 teal 1" mm / m2

    .9 Plesteran 1310 teal 1" mm / m2

    .10 Plesteran 0."14 teal 1" mm / m2

    .12 Plesteran 112 teal 1" mm / m2

    .13 Plesteran 12 teal 20 mm / m2

    .14 Plesteran 13 teal 20 mm / m2

    .1" Plesteran 14 teal 20 mm / m2

    .16 Plesteran 1" teal 20 mm / m2

    .1& Plesteran 16 teal 20 mm / m2

    .18 Plesteran 112 teal 20 mm / m2

    .19 Plesteran 12 teal 2" mm / m2

  • 8/10/2019 Analisa K 2014.xlsx

    171/193

    .21 Plesteran 14 teal 2" mm / m2

    .22 Plesteran 1" teal 2" mm / m2

    .23 Plesteran 12 teal 30 mm / m2

    .24 Plesteran 13 teal 30 mm / m2

    .2" Plesteran 14 teal 30 mm / m2

    .26 Plesteran 1" teal 30 mm / m2.2& *erapen 13 teal 30 mm / m2

    .28 *erapen 1" teal 1" mm / m2

    .29 Plesteran et!n 12 teal 1" mm / m2

    .30 Plesteran et!n 13 teal 1" mm / m2

    .31 Plesteran sk!neng 12 / m2

    .34 Plesteran ,iprat 12 / m2

    .3" Plesteran siar adukan 12 / m2

    VI ANALISA PEKERJAAN KAYUI.1 Pasng kusen pintu 'endela kayu 'ati / m3

    I.1 Pasang kusen pintu 'endela kayu kamper / m3I.1 Pasang kusen pintu 'endela kayu engkirai / m3

    I.1 Pasang kusen pintu 'endela kayu kruing / m3

    I.1 Pasang kusen pintu 'endela ky. suren / m3

    I.2 Pasang pintu klam kayu kam5er / m2

    I.2 Pasang pintu klam kayu engkirai / m2

    I.2 Pasang pintu klam kayu kruing / m2

    I.2 Pasang pintu klam kayu suren / m2

    I.3 Pasang pintu panel kayu 'ati / m2

    I.3 Pasang pintu panel kayu kamper / m2

    I.3 Pasang pintu panel kayu engkirai / m2

    I.3 Pasang pintu panel kayu kruing / m2

    I.3 Pasang pintu panel kayu suren / m2I.4 Pasang pintu 'endela ka,a kayu 'ati / m2

    I.4 Pasang pintu 'endela ka,a kayu kamper / m2

    I.4 Pasang pintu 'endela ka,a kayu engkirai / m2

    I.4 Pasang pintu 'endela ka,a kayu kruing / m2

    I.4 Pasang pintu 'endela ka,a kayu suren / m2

    I." Pasang pintu 'endela 'alusi kayu 'ati / m2

    I." Pasang pintu 'endela 'alusi kayu kamper / m2

    I." Pasang pintu 'endela 'alusi kayu engkirai / m2

    I." Pasang pintu 'endela 'alusi kayu kruing / m2

    I." Pasang pintu 'endela 'alusi kayu suren / m2

    I.& Pasang 'alusi mati kusen kayu engkirai / m2

    I.& Pasang 'alusi mati kusen kayu kruing / m2

    I.& Pasang 'alusi mati kusen kayu suren / m2

    I.8 Pasang pintu teakw!!d rangkaprangka kayu engkirai / m2

    I.8 Pasang pintu teakw!!d rangkaprangka kayu kruing / m2

    I.8 Pasang pintu teakw!!d rangkaprangka kayu suren / m2

    I.12 Pasang k!nstruksi kuda-kuda kayu 'ati / m3

    I.12 Pasang k!nstruksi kuda-kuda kayu kamper / m3

    I.12 Pasang k!nstruksi kuda-kuda kayu engkirai / m3

    I.12 Pasang k!nstruksi kuda-kuda kayu kruing / m3

    I.12 Pasang k!nstruksi kuda-kuda kayu suren / m3

    I.12 Pasang k!nstruksi kuda-kuda kayu alasia / m3

    I.13 Pasang kas!reng genteng k!d!k kayu 'ati / m2I.13 Pasang kas!reng genteng k!d!k kayu kam5er / m2

    I.13 Pasang kas!reng genteng k!d!k kayu engkirai / m2

  • 8/10/2019 Analisa K 2014.xlsx

    172/193

    I.13 Pasang kas!reng genteng k!d!k kayu kruing / m

    I.13 Pasang kas!reng genteng k!d!k kayu suren / m

    I.13 Pasang kas!reng genteng k!d!k kayu alasia / m

    I.13 Pasang kas! alasiareng surengenteng k!d!k / m2

    I.14 Pasang kas!reng genteng m!nier kayu 'ati / m2

    I.14 Pasang kas!reng genteng m!nier kayu kamper / m2

    I.14 Pasang kas!reng genteng m!nier kayu engkirai / m2

    I.14 Pasang kas!reng genteng m!nier kayu kruing / m2

    I.14 Pasang kas!reng genteng m!nier kayu suren / m2

    I.14 Pasang kas!reng genteng m!nier kayu alasia / m2

    I.14 Pasang kas! alasiareng suren genteng m!nier/ m2

    I.1" Pasang kas!reng genteng et!n kayu 'ati / m2

    I.1" Pasang kas!reng genteng et!n kayu kam5er / m2

    I.1" Pasang kas!reng genteng et!n kayu engkirai / m2

    I.1" Pasang kas!reng genteng et!n kayu kruing / m2

    I.1" Pasang kas!reng genteng et!n kayu suren / m2

    I.1" Pasang kas! alasia reng suren genteng et!n / m2

    I.1"a Pasang kas! alasia reng suren atap seng /m2I.16 Pasang kas!reng atap sirap kayu 7I / m2

    I.16 Pasang kas!reng atap sirap kayu kam5er / m2

    I.16 Pasang kas!reng atap sirap kayu engkirai / m2

    I.16 Pasang kas!reng atap sirap kayu kruing / m2

    I.16 Pasang kas!reng atap sirap kayu suren / m2

    I.1& Pasang rangka langit-langit 1m1m kayu 'ati / m2

    I.1& Pasang rangka langit-langit 1m1m kayu kamper / m2

    I.1& Pasang rangka langit-langit 1m1m kayu engkirai / m2

    I.1& Pasang rangka langit-langit 1m1m kayu kruing / m2

    I.1& Pasang rangka langit-langit 1m1m kayu suren / m2

    I.1& Pasang rangka langit-langit 1m1m kayu alasia / m2

    I.20 Pasang lisplang ukuran 320 kayu 'ati / m1I.20 Pasang lisplang ukuran 320 kayu kamper / m1

    I.20 Pasang lisplang ukuran 320 kayu engkirai / m1

    I.20 Pasang lisplang ukuran 320 kayu kruing / m1

    I.20 Pasang lisplang ukuran 320 kayu suren / m1

    I.20a Pasang suri suri kayu engkirai / m1

    I.20a Pasang suri suri kayu kruing / m1

    I.20a Pasang suri suri kayu suren / m1

    I.21 Pasang lisplang ukuran 330 kayu 'ati / m1

    I.21 Pasang lisplang ukuran 330 kayu kamper / m1

    I.21 Pasang lisplang ukuran 330 kayu engkirai / m1

    I.21 Pasang lisplang ukuran 330 kayu kruing / m1

    I.21 Pasang lisplang ukuran 330 kayu suren / m1

    I.22 Pasang lisplang ukuran2 320 kayu 'ati / m1

    I.22 Pasang lisplang ukuran2 320 kayu kam5er / m1

    I.22 Pasang lisplang ukuran2 320 kayu engkirai / m1

    I.22 Pasang lisplang ukuran2 320 kayu kruing / m1

    I.22 Pasang lisplang ukuran2 320 kayu suren / m1

    I.24 Pasang rangka dinding pemisah kayu kamper / m2

    I.24 Pasang rangka dinding pemisah kayu engkirai / m2

    I.24 Pasang rangka dinding pemisah kayu kruing / m2

    I.24 Pasang rangka dinding pemisah kayu suren / m2

    I.2" Pasang dinding pemisah teakw!!d rangkap: rangka kayu alasia / m2

    I.28 Pasang list pla5!nd kayu pr!5il /m1I.28a Pasang list pla5!nd kayu 0."/4 /m1

  • 8/10/2019 Analisa K 2014.xlsx

    173/193

    VII ANALISA PEKERJAAN BETONII.1 *et!n tumuk 1 3 " / m3

    II.2 *et!n tumuk 1 3 6 / m3

    II.3 *et!n tumuk 1 4 6 / m3

    II.4 antai ker'a *et!n tumuk 1 3 " t " ,m / m2

    II." *et!n ertulang 123 / m3II.6 *et!n ertulang 124 / m3

    II.& *et!n ertulang 122:" / m3

    II.8 *et!n ertulang 1 1." 3 / m3

    II.9 *et!n ertulang 1 1." 2." / m3

    II.10 *et!n ertulang 1 1 2 / m3

    II.2" Pemesian dengan esi p!l!s / kg

    II.2" Pemesian dengan esi ulir / kg

    II.28 Pasang ekisting p!ndasi / m2

    II.29 Pasang ekisting sl!!5 / m2

    II.30 Pasang ekisting k!l!m / m2

    II.30a Pasang ekisting k!l!m / m2

    II.31 Pasang ekisting al!k / m2II.31a Pasang ekisting al!k / m2

    II.32 Pasang ekisting lantai / m2

    II.32a Pasang ekisting lantai / m2

    II.33 Pasang ekisting dinding / m2

    II.34 Pasang ekisting tangga / m2

    II.3" (emuat et!n $ 22" / m3

    II.36 (emuat et!n $ 2&" / m3

    II.3& Pasang 'ematan ,!r / m2

    II.38 P!ndasi et!n ertulang 1"0 kg ekisting / m3

    II.39 )l!!5 et!n ertulang 200 kg ekisting / m3

    II.40 $!l!m et!n ertulang 300 kg ekisting / m3II.41 *al!k et!n ertulang 200 kg ekisting / m3

    II.42 *al!k et!n ertulang 1"0 kg ekisting / m3

    II.43 #inding et!n ertulang 1"0 kg ekisting / m3

    II.44 angga et!n ertulang 200 kg ekisting / m3

    II.4" $!l!m penguat et!n ertulang 1111 / m1

    II.46 ;ink alk et!n ertulang 10 1" ,m / m1

    VIII ANALISA PEKERJAAN PENUTUP ATAPIII.1 pasang atap genteng plent!ng ke,il / m2

    III.2 Pasang atap genteng k!d!k / gla

  • 8/10/2019 Analisa K 2014.xlsx

    174/193

    I=.19 angit langit kayu pr!5il

    I=.20 angit-langit eternit 1.001.00 m: rangka ky 'ati / m2

    I=.20 angit-langit eternit 1.001.00 m: rangka ky kam5er / m2

    I=.20 angit-langit eternit 1.001.00 m: rangka ky engkirai / m2

    I=.20 angit-langit eternit 1.001.00 m: rangka ky kruing / m2

    I=.20 angit-langit eternit 1.001.00 m: rangka ky suren / m2

    I=.20 angit-langit eternit 1.001.00 m: rangka ky alasia / m2

    X ANALISA PEKERJAAN SANITASI=.1 (emasang kl!set duduk : m!n!l!k / uah

    =.2 (emasang kl!set '!ngk!k p!rselen / uah

    =." (emasang wasta5el / uah

    =.& (emasang ak mandi 5ierglaass +!l. 0.3 m3 / uah

    =.8 (emasang ak mandi atu ata +!l. 0.3 m3 / uah

    =.11 (emasang ak 5ierglass +!l 1 m3 air

    =.14 (emasang pipa et!n dia. 1" ,m / m1

    =.14 (emasang pipa et!n dia. 20 ,m / m1

    =.1" (emasang pipa et!n dia. 30,m / m1=.1" (emasang pipa et!n dia. 40 ,m / m1

    =.1" (emasang pipa et!n dia. "0 ,m / m1

    =.1" (emasang pipa et!n dia. 60 ,m / m1

    =.1" (emasang pipa et!n dia. 80 ,m / m1

    =.1" (emasang pipa et!n dia. 100 ,m / m1

    =.16 (emasang ak k!ntr!l pas. *atu ata uk. 3030,m: tinggi 3" ,m / uah

    =.1& (emasang ak k!ntr!l pas. *atu ata uk. 4"4",m: tinggi "0 ,m / uah

    =.18 (emasang ak k!ntr!l pas. *atu ata uk. 6060,m: tinggi 6" ,m / uah

    =.19 (emasang pipa gal+anis dia. 1/2> / m1

    =.20 (emasang pipa gal+anis dia. 3/4> / m1

    =.21 (emasang pipa gal+anis dia. 1> / m1

    =.22 (emasang pipa gal+anis dia. 1 1/2> / m1

    =.2" (emasang pipa P? type @ dia. 1/2> / m1

    =.26 (emasang pipa P? type @ dia. 3/4> / m1

    =.2& (emasang pipa P? type @ dia. 1> / m1

    =.28 (emasang pipa P? type @ dia. 1 1/2> / m1

    =.29 (emasang pipa P? type @ dia. 2> / m1

    =.29a (emasang pipa P? type @ dia. 2."> / m1

    =.31 (emasang pipa P? type @ dia. 3> / m1

    =.32 (emasang pipa P? type @ dia. 4> / m1

    =.33 (emasang ak ,u,i piring stainless steel / uah

    =.3" (emasang kran dia.3/4 atau 1/2> / uah

    =.22a (emasang pipa gal+anis dia. 2> / m1=.22 (emasang pipa gal+anis dia. 2."> / m1

    =.22, (emasang pipa gal+anis dia. 3> / m1

    =.22d (emasang pipa gal+anis dia. 4> / m1

    =.36 (emasang pipa P? type @ dia. "> / m1

    =.3& (emasang pipa P? type @ dia. 6> / m1

    =.38 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 8 1/2> t 1:2 mm / m1

    =.39 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 8 3/4> t 1:2 mm / m1

    =.40 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 8 1> t 2:4 mm / m1

    =.41 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 8 1 1/4> t 2:4 mm / m1

    =.42 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 1/2> t 1 mm / m1

    =.43 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 3/4> t 1:2 mm / m1

    =.44 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 1> t 2:2 mm / m1

    =.4" (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 1 1/4> t 1:9 mm / m1

    = 46 ( i P? )A#; )AI 06 0084 )A#; I)B 4422 ) 10 1 1/2> t 2 4 / 1

  • 8/10/2019 Analisa K 2014.xlsx

    175/193

    =.4& (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 2> t 3 mm / m1

    =.48 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 3> t 4:3 mm / m1

    =.49 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 4> t ":2 mm / m1

    =."0 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 6> t &:& mm / m1

    =."1 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 1 1/2> t 2 mm / m1

    =."2 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 2> t 2:4 mm / m1

    =."3 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 3> t 3:" mm / m1

    =."4 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 4> t 4:2 mm / m1

    =."" (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 6> t 6:2 mm / m1

    =."6 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 16 2> t 2 mm / m1

    =."& (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 16 3> t 2:& mm / m1

    =."8 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 16 4> t 3:4 mm / m1

    =."9 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 16 6> t 4:9 mm / m1

    =.60 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 20 3> t 2:2 mm / m1

    =.61 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 20 4> t 2:& mm / m1

    =.62 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 20 6> t 4 mm / m1

    XI ANALISA PEKERJAAN KUNCI DAN KACA=I.1 (emasang kun,i tanam / uah

    =I.4 (emasang kun,i silinder / uah

    =I." (emasang engsel pintu / uah

    =I.6 (emasang engsel 'endela kupu kupu / uah

    =I.& (emasang engsel angin / uah

    =I.8 (emasang spring knip / uah

    =I.9 (emasang kait angin / uah

    =I.11 (emasang kun,i sel!t pintu gerendel / uah

    =I.11 (emasang kun,i sel!t 'endela gerendel / uah

    =I.12 (emasang pegangan pintu d!!r h!lder / uah

    =I.1" (emasang kun,i lemari / uah=I.16 (emasang ka,a teal 3 mm / m2

    =I.1& (emasang ka,a teal " mm / m2

    XII ANALISA PEKERJAAN PENUTUP LANTAI=II.3 (emasang antai uin P? au-au ukuran 2020 ,m / m2

    =II.6 (emasang lantai uin warna 2020 ,m / m2

    =II.34 (emasang lantai keramik artistik 1020,m / m2

    =II.42 (emasang lantai keramik 1020 ,m / m2

    =II.44 (emasang lantai keramik 2020 ,m / m2

    =II."0 (emasang lantai keramik putih $@ 1 uk 3030 ,m / m2

    =II."0.a (emasang lantai keramik putih $@ 2 uk 3030 ,m / m2

    =II."1 (emasang lantai marmer tulungagung / m2=II.64 (emasang dinding keramik artistik 1020 ,m / m2

    =II.69 (emasang dinding keramk 1020 ,m / m2

    =II.&0a Pa+ing warna t 6 ,m/m2

    =II.&0 Pa+ing au-au t 6 ,m/m2

    =II.&0, Pa+ing warna t 8 ,m/m2

    =II.&0d Pa+ing au-au t 8 ,m/m2

    XIII ANALISA PEKERJAAN PENGECATAN DLL=III.4 (endempul dan mengg!s!k kayu / m2

    =III." (enge,at kayu lama / m2

    =III.6 (enge,at kayu aru 1 lapis plamir : 1 lapis ,at dasar:2 lapis ,at penutup / m2=III.& (enge,at kayu aru 1 lapis plamir : 1 lapis ,at dasar:3 lapis ,at penutup / m2

    =III 10 Penge,atan tem!k dalam aru 1 lapisplamir 1 lapis ,at dasar 2 lapis ,at penutup / m2

  • 8/10/2019 Analisa K 2014.xlsx

    176/193

    =III.10 Penge,atan tem!k luar aru 1 lapisplamir: 1 lapis ,at dasar: 2 lapis ,at penutup / m2

    =III.11 Penge,atan tem!k lama 1 lapis ,at dasar: 2 lapis ,at penutup / m2

    =III.12 Penge,atan permukaan a'a dengan meni iasa / m2

    =III.13 Penge,atan pla5!nd aru / m2

    =III.14 Penge,atan pla5!nd lama / m2

    =III.12a Penge,atan permukaan genteng / m2

    C6 (emasang esi gelagar/kg

    %"a *r!n'!ng dengan kawat gal+anis 4 mm/m3

    - $!nstruksi atap kuda-kuda a'a/kg termasuk pemasangan

    3 (em!ngkar dinding tem!k t D 2 t/m2

    4 (em!ngkar dinding tem!k dan memersihkan/m3

    " (em!ngkar lantai/m2 tegel lama dipakai kemali

    "a (em!ngkar lantai/m2 tegel lama tidak dipakai kemali

    6 (em!ngkar plesteran/m2

    & (em!ngkar genteng/sirap/m2 genteng/sirap lama dipakai kemali

    8 (enurunkan atap seng/m2

    9 (em!ngkar usuk/reng/m2 kayu !ngkaran dipakai kemali

    11 (em!ngkar pyan/dinding/m2 kayu !ngkaran dipakai kemali11a (em!ngkar pyan/dinding/m2 kayu !ngkaran tidak dipakai kemali

    $." (em!t!ng esi gelagar / titik

    I6 (enge!r esi gelagar/ttk

    $34 (enenteng esi/m2

    *12 %ealan rumput/m2

    C9 ataan 'ematan kayu 'ati/m2

    E1" Plat ,u,uran/mF

    XIV ANALISA PEKERJAAN BESI DAN ALUMINIUM=I. 1 'asang rangka atap $a-a / kg

    =I. & 'asang pintu lipat / m2

    =I. 9 'asang !lling !!r / m2

    =I. 13 'asang teralis $esi / m2

    @!n!s!!:

    $GP #IA) PG$G;7A ((

    $*PGA @BAB)B*B

    LUHUR SUSENO D!"#.ATPPemina k I

    AIP. 110 033 2"9

  • 8/10/2019 Analisa K 2014.xlsx

    177/193

    JUMLAH

    $

    213:116."0

    294:926."0

    4":962."0

    "2:226.00

    860:330.00

    &6&:&31.00

    892:&"9.00

    ":320.00

    &16:06".00

    130:"&&.&0

    29:134.00

    &0:432.00

    223:262."0

    210:122."0

    42:491.80

    14:2&2.00

    18:&41.40

    26:202.90

    22:2&8.10

    44:600.00

    29:39".30

    29:39".30

    18:340.80

    6:841.80

    1&:840.00

    132:828.00

    6&:"48.00183:934.10

    208:4&".00

    14:4&2.00

    16&:920.00

    83:90".00

    &89:269.00

    642:219.00

    "6":639.00

    "4&:819.00"19:&21.00

  • 8/10/2019 Analisa K 2014.xlsx

    178/193

    48&:89&.00

    46":"19.00

    44&:699.00

    431:40&.00

    "36:13&.00

    468:99&.00

    4"1:1&&.00

    42":60&.00

    23&:806.&0

    1:2"3:666."0

    600:132."0

    68&:"92."0

    1:119:134.00

    208:226.36

    184:441.001&2:249.40

    164:1"2.60

    1"9:&9".40

    1"9:&9".40

    1"6:218.96

    98:201.60

    88:090.40

    82:381.44

    &9:066.00

    &6:9&8.16

    &":&93.84

    &3:""6.00

    &8:432.00

    69:228.00

    68:&28.00

    269:6"8.60

    32:881."4

    2&:&08.&4

    2":332.26

    23:802.90

    22:648.3422:2"8.66

    21:3"9.06

    24:98&.62

    21:494."8

    23:266."0

    19:&30."0

    40:26&.86

    36:1"2.10

    33:6&0.66

    31:846.98

    30:&69.38

    2":282."0

    41:9"".40

  • 8/10/2019 Analisa K 2014.xlsx

    179/193

    3&:"0&.16

    3":936.68

    "2:"29.30

    4&:22".30

    44:041.06

    40:30".&820:869.&4

    19:332.94

    33:319.00

    30:843.24

    6:29&.10

    21:404.84

    16:"11.&4

    13:64":940.00

    11:290:340.0013:834:340.00

    9:4&":940.00

    3:934:340.00

    369:6"0.90

    44":9&0.90

    31":218.90

    148:9&0.90

    608:46".00

    "0&:66".00

    "&9:86".00

    434:"8".00

    2&9:86".00"20:&92.00

    432:"92.00

    49":&6&.00

    368:64&.00

    233:26&.00

    924:610.00

    &63:330.00

    8&8:8"0.00

    646:402.00

    398:8"0.00

    &"3:"9".00

    "3":6&".00

    303:"9".00

    436:694.00

    36":"06.80

    289:694.00

    13:6&2:060.00

    10:""3:"60.00

    12:88":"60.00

    8:890:360.00

    3:810:"60.00

    3:831:460.00

    146:"34.00112:"14.00

    13&:9"4.00

  • 8/10/2019 Analisa K 2014.xlsx

    180/193

    94:3&0.00

    38:9"4.00

    39:182.00

    39:144.00

    169:214.00

    129:"24.00

    1"9:204.00

    108:3"6.00

    43:&04.00

    43:9&0.00

    43:932.00

    169:214.00

    129:"24.00

    1"9:204.00

    108:3"6.00

    43:&04.00

    43:932.00

    38:916.001:883:944.80

    1:416:169.80

    1:&6":969.80

    1:166:689.80

    404:&19.80

    1"&:69&."0

    123:6&&."0

    149:11&."0

    10":"33."