rab-aspal riska schedule

HARGA SATUAN BARANG DAN JASA (HSBJ)DINAS PEKERJAAN UMUM

PROVINSI KALIMANTAN TIMURTAHUN ANGGARAN 2010

INSTANSI : DINAS PEKERJAAN UMUM PROVINSI KALIMANTAN TIMUR

Harga Satuan Barang dan Jasa di Kabupaten / Kota Propinsi Kalimantan Timur

No. Mata Uraian Pekerjaan SatuanPembayaran

Samarinda Balikpapan

1 2 3 4 5

A. UPAH PEKERJA

1 Pekerja Jam 9,000.00 8,930.63

2 Tukang Jam 11,550.00 11,460.98

3 M a n d o r Jam 16,500.00 16,372.83

4 Operator Jam 14,950.00 14,834.77

5 Pembantu Operator Jam 11,530.00 11,441.13

6 Sopir / Driver Jam 12,100.00 12,006.74

7 Pembantu Sopir / Driver Jam 10,450.00 10,369.46

8 Mekanik Jam 19,800.00 19,647.39

9 Pembantu Mekanik Jam 10,780.00 10,696.91

10 Kepala Tukang Jam 15,400.00 15,281.30

B HARGA BAHAN

1 Pasir Pasang (Sedang) M3 139,500.00 138,424.80

2 Pasir Beton (Kasar) M3 296,500.00 294,214.72

3 Pasir Halus (untuk HRS) M3 369,936.32 367,085.03

4 Pasir Urug (ada unsur lempung) M3 296,500.00 294,214.72

5 Batu Kali M3 262,600.00 260,576.00

6 Agregat Kasar M3 369,936.32 367,085.03

7 Agregat Halus M3 369,936.32 367,085.03

8 F i l l e r Kg 630.00 625.14

9 Batu Belah / Kerakal M3 242,800.00 240,928.61

10 G r a v e l M3 272,600.00 270,498.93

11 Bahan Tanah Timbunan M3 36,750.00 36,466.75

12 Bahan Pilihan M3 42,000.00 41,676.28

13 Aspal KG 10,700.00 10,617.53

14 Kerosen / Minyak Tanah LITER 9,450.00 9,377.16

15 Semen / PC (40kg) Zak 74,500.00 73,925.79

16 Semen / PC (kg) Kg 1,862.50 1,848.14

17 Besi Beton Kg 21,000.00 20,838.14

18 Kawat Beton Kg 16,275.00 16,149.56

19 Kawat Bronjong Kg 34,125.00 33,861.98

20 S i r t u M3 202,500.00 200,939.23

21 Cat Marka (Non Thermoplas) Kg 42,000.00 41,676.28

22 Cat Marka (Thermoplastic) Kg 52,500.00 52,095.35

23 P a k u Kg 31,500.00 31,257.21

24 Kayu Perancah M3 2,100,000.00 2,083,814.20

25 B e n s i n LITER 7,875.00 7,814.30

26 S o l a r LITER 8,925.00 8,856.21

27 Minyak Pelumas / Olie LITER 31,500.00 31,257.21

28 Plastik Filter M2 21,000.00 20,838.14

29 Pipa Galvanis Dia. 1.6" Batang 420,000.00 416,762.84

30 Pipa Porus M' 42,000.00 41,676.28

31 Bahan Agr.Base Kelas A M3 410,110.35 406,949.41

32 Bahan Agr.Base Kelas B M3 363,644.57 360,841.77

33 Bahan Agr.Base Kelas C M3 334,698.69 332,118.99

34 Bahan Agr.Base Kelas C2 M3 -

35 Geotextile Woven M2 89,250.00 88,562.10

36 Geotextile Non Woven M2 40,000.00 39,691.70

36 Aspal Emulsi Kg 10,500.00 10,419.07

37 Gebalan Rumput M2 5,250.00 5,209.54

38 Rumput Vertiver M' 55,000.00 54,576.09

39 Thinner LITER 26,250.00 26,047.68

40 Glass Bead Kg 36,750.00 36,466.75

41 Pelat Rambu (Eng. Grade) BH 630,000.00 625,144.26

42 Pelat Rambu (High I. Grade) BH 735,000.00 729,334.97

43 Rel Pengaman M' 840,000.00 833,525.68

44 Beton K-250 M3 1,906,842.88 1,892,145.84

45 Baja Tulangan (Polos) U24 Kg 13,125.00 13,023.84

46 Baja Tulangan (Ulir) D32 Kg 15,750.00 15,628.61

47 Kapur M3 42,000.00 41,676.28

48 Chipping M3 369,936.32 367,085.03

49 Chipping (kg) Kg 196.27 194.76

50 Cat Kg 28,875.00 28,652.45

51 Pemantul Cahaya (Reflector) Bh. 13,230.00 13,128.03

52 Pasir Urug M3 135,800.00 134,753.32

53 Arbocell Kg. 33,600.00 33,341.03

54 Baja Bergelombang Kg 13,125.00 13,023.84

55 Beton K-125 M3 1,319,180.82 1,309,013.20

56 Baja Struktur Kg 28,875.00 28,652.45

57 Tiang Pancang Baja Kg 25,247.37 25,052.78

58 Tiang Pancang Beton Pratekan M3 9,000,000.00 8,930,632.28

59 Kawat Las Dos 42,000.00 41,676.28

60 Pipa Baja Kg 15,750.00 15,628.61

61 Minyak Fluks Liter 6,548.85 6,498.37

62 Bunker Oil Liter 3,150.00 3,125.72

63 Asbuton Kg 10,000.00 9,922.92

64 Baja Prategang Kg 8,400.00 8,335.26

65 Baja Tulangan (Polos) U32 Kg 14,700.00 14,586.70



68 PCI Girder L=17m Buah 90,300,000.00 89,604,010.53






74 Beton K-300 M3 1,987,423.53 1,972,105.41

75 Beton K-175 M3 1,464,846.09 1,453,555.75

76 Cerucuk M' 45,000.00 44,653.16

77 Elastomer buah 277,200.00 275,063.47

78 Bahan pengawet: kreosot liter 5,250.00 5,209.54

79 Mata Kucing buah 78,750.00 78,143.03

80 Anchorage buah 504,000.00 500,115.41

81 Anti strpping agent liter 52,500.00 52,095.35

82 Bahan Modifikasi Kg 1,000.00 992.29

83 Beton K-500 M3 2,729,180.80 2,708,145.57

84 Beton K-400 M3 2,557,306.86 2,537,596.35

85 Beton K-400 Non Shrink M3 3,000,000.00 2,976,877.43

85 Ducting (Kabel prestress) M' 157,500.00 156,286.06

86 Ducting (Strand prestress) M' 52,500.00 52,095.35

87 Beton K-350 M3 2,467,377.88 2,448,360.51

88 Multipleks 12 mm Lbr 190,575.00 189,106.14

89 Elastomer jenis 1 buah 404,775.00 401,655.19



92 Expansion Tipe Joint Asphaltic Plug Kg 65,000.00 64,499.01

93 Joint Rubber M' 400,000.00 396,916.99

94 Epoxy Mortar Kg 125,000.00 124,036.56

95 Sealant Kg 170,000.00 168,689.72

93 Expansion Join Baja Siku M 288,750.00 286,524.45

94 Kerb Type A Buah 47,250.00 46,885.82

95 Paving Block Buah 42,000.00 41,676.28

96 Mini Timber Pile Buah 28,350.00 28,131.49

97 Strip Bearing Buah 240,975.00 239,117.68

98 Joint Socket Pile 35x35 Set 637,875.00 632,958.56

99 Joint Socket Pile 16x16x16 Set 70,875.00 70,328.73

100 Mikro Pile 16x16x16 M1 63,787.50 63,295.86

101 Matras Concrete Buah 425,250.00 421,972.38

102 Assetilline Botol 240,975.00 239,117.68

103 Oxygen Botol 120,487.50 119,558.84

104 Batu Bara Kg 630.00 625.14

105 Pipa Galvanis Dia 3" M 220,500.00 218,800.49

106 Pipa Galvanis Dia 1,5" M 105,000.00 104,190.71

107 Agregat Pecah Mesin 0-5 mm M3 369,936.32 367,085.03

108 Agregat Pecah Mesin 5-10 & 10-20 mm M3 369,936.32 367,085.03

109 Agregat Pecah Mesin 20-30 mm M3 369,936.32 367,085.03

110 Joint Sealent Kg 35,805.00 35,529.03

111 Cat Anti Karat Kg 37,537.50 37,248.18

112 Expansion Cap M2 6,352.50 6,303.54

113 Polytene 125 mikron Kg 20,212.50 20,056.71

114 Curing Compound Ltr 40,425.00 40,113.42

115 Kayu Acuan M3 2,100,000.00 2,083,814.20

116 Additive Ltr 40,425.00 40,113.42

117 Casing M2 9,450.00 9,377.16

118 Plat Baja tebal 4 Mm Kg 25,000.00 24,807.31

119 Cat Dasar untuk Plat Baja Kg 75,000.00 74,421.94

120 Cat Akhir untuk Plat Baja Kg 90,000.00 89,306.32

121 Baut Angkur Bh 9,000.00 8,930.63

122 Alat Penyuntik Nipple Bh 25,000.00 24,807.31

123 Anyaman Kawat M2 55,000.00 54,576.09

124 Propil Baja Pengaku Tegangan Leleh 250 Mpa Kg 25,000.00 24,807.31

125 Fibber Composit Carbon M2 5,000,000.00 4,961,462.38

126 Angkur Dia 16 mm Bh 85,000.00 84,344.86

127 Beton Grouting K-250, tebal 7,5 Cm M2 3,000,000.00 2,976,877.43

C. HARGA SEWA PERALATAN

1 ASPHALT MIXING PLANT Jam 6,845,022.68 6,792,264.50

2 ASPHALT FINISHER Jam 974,276.24 966,766.98

3 ASPHALT SPRAYER Jam 143,723.81 142,616.06

4 BULLDOZER 100-150 HP Jam 745,610.72 739,863.90

5 COMPRESSOR 4000-6500 L\M Jam 181,096.32 179,700.52

6 CONCRETE MIXER 0.3-0.6 M3 Jam 116,659.89 115,760.73

7 CRANE 10-15 TON Jam 615,487.48 610,743.60

8 DUMP TRUCK 3.5 TON Jam 271,447.24 269,355.05

9 DUMP TRUCK 10 TON Jam 465,807.64 462,217.42

10 EXCAVATOR 80-140 HP Jam 618,511.07 613,743.88

11 FLAT BED TRUCK 3-4 M3 Jam 453,491.55 449,996.25

12 GENERATOR SET Jam 484,170.92 480,439.16

13 MOTOR GRADER >100 HP Jam 708,440.72 702,980.39

14 TRACK LOADER 75-100 HP Jam 402,896.84 399,791.50

15 WHEEL LOADER 1.0-1.6 M3 Jam 475,850.02 472,182.40

16 THREE WHEEL ROLLER 6-8 T Jam 448,915.89 445,455.86

17 TANDEM ROLLER 6-8 T. Jam 412,882.75 409,700.44

18 TIRE ROLLER 8-10 T. Jam 459,581.09 456,038.86

19 VIBRATORY ROLLER 5-8 T. Jam 511,411.48 507,469.77

20 CONCRETE VIBRATOR Jam 67,332.30 66,813.34

21 STONE CRUSHER Jam 754,782.30 748,964.80

22 WATER PUMP 70-100 mm Jam 39,959.20 39,651.21

23 WATER TANKER 3000-4500 L. Jam 298,542.64 296,241.62

24 PEDESTRIAN ROLLER Jam 128,202.07 127,213.95

25 TAMPER Jam 51,359.46 50,963.61

26 JACK HAMMER Jam 35,101.26 34,830.72

27 FULVI MIXER Jam 1,083,144.71 1,074,796.34

28 CONCRETE PUMP Jam 281,533.92 279,363.99

29 TRAILER 20 TON Jam 547,795.28 543,573.13

30 PILE DRIVER + HAMMER Jam 196,103.42 194,591.95

31 CRANE ON TRACK 35 TON Jam 616,346.10 611,595.59

32 WELDING SET Jam 132,841.84 131,817.96

33 BORE PILE MACHINE Jam 824,284.42 817,931.22

34 ASPHALT LIQUID MIXER Jam 43,877.50 43,539.32

35 TRONTON Jam 527,913.52 523,844.61

36 COLD MILLING MACHINE Jam 1,704,625.93 1,691,487.49

37 ROCK DRILL BREAKER Jam 328,013.29 325,485.12

38 COLD RECYCLER Jam 6,525,465.85 6,475,170.66

39 HOT RECYCLER Jam 7,997,853.78 7,936,210.12

40 AGGREGAT (CHIP) SPREADER Jam 535,675.52 531,546.79

41 ASPHALT DISTRIBUTOR Jam 360,564.63 357,785.57

42 SLIP FORM PAVER Jam 553,134.27 548,870.97

43 CONCRETE PAN MIXER Jam 657,364.76 652,298.11

44 CONCRETE BREAKER Jam 810,194.65 803,950.06

45 ASPAHLT TANKER Jam 530,634.87 526,544.99

46 CEMENT TANKER Jam 494,934.87 491,120.15

47 CONDRETE MIXER (350) Jam 77,360.67 76,764.41

48 VIBRATING RAMMER Jam 47,388.42 47,023.17

49 TRUK MIXER (AGITATOR) Jam 620,091.38 615,312.01

50 BORE PILE MACHINE Jam 665,057.40 659,931.45

51 CRANE ON TRACK 75-100 TON Jam 878,507.59 871,736.47

52 BLENDING EQUIPMENT Jam 283,068.63 280,886.87

53 ASPHALT LIQUID MIXER Jam 140,550.41 139,467.12

54 HYDROLIK PUMP Jam 364,676.92 361,866.16

55 HYDROLIK JACK Jam 229,003.54 227,238.49

56 HAMMER K.80 Jam 550,000.00 545,760.86

57 HAMMER K.60 Jam 517,000.00 513,015.21

58 HAMMER K.45 Jam 466,606.78 463,010.40

59 HAMMER K.35 Jam 438,667.66 435,286.62

60 TUG BOAT Jam 267,202.75 265,143.28

61 PONTON Jam 557,524.00 553,226.87

62 Lauding Set Jam 876,421.55 869,666.51

63 MESIN GROUTING Jam 331,149.98 328,597.63

64 UNCOILER Jam 82,296.57 81,662.27

65 BORE PILE Jam 949,857.70 942,536.64

66 DRAILING MACHINE Jam 465,732.41 462,142.76

65 STRASSING JACK Jam 462,546.15 458,981.06

66 CONCRETE BATCHING PLANT Jam 656,496.94 651,436.97

67 TOWER CRANE Jam 370,360.60 367,506.04

68 ULTRASONIC TEST Jam 802,716.31 796,529.35

69 PERALATAN SELAM Jam 62,267.82 61,787.89

70 UNDERWATER TORCH Jam 57,300.87 56,859.22

71 AG/AGC1 REF. ELECTRODE Jam 55,748.69 55,319.01

72 DIGITAL MULTIMATER Jam 52,727.69 52,321.29

73 AUTOMACT LEVEL Jam 73,447.71 72,881.61

74 THEODOLITE Jam 84,073.36 83,425.36

75 PICK UP TRUCK Jam 196,353.29 194,839.90

76 MESIN MARKA/APPLICATOR Jam 75,546.60 74,964.33

77 MESIN PEMOTONG RUMPUT Jam 57,317.17 56,875.39

78 GROUD PUMP Jam 318,625.30 316,169.49

79 LAUCHING SET Jam 536,010.29 531,878.98

D. TENAGA

1. TENAGA AHLI

Ahli Muda (1 - 4 tahun) Jam 14,018,000.00 14,158,000.00

Ahli (5 - 8 tahun) Jam 19,140,000.00 19,676,000.00

Ahli Utama (9 - 12 tahun) Jam 24,262,000.00 24,413,000.00

Ahli Kepala (13 - 20 Tahun) Jam 29,923,000.00 ###

2. TENAGA PENDUKUNG

Pengalaman (1 - 7 tahun) Jam 8,762,000.00 ###


Pengalaman (12 - 15 tahun) Jam 16,175,000.00 16,336,000.00


3. ASISTENSI



4. OFFICE MANAJER Jam 5,392,000.00 5,471,000.00

5. SEKRETARIS Jam 2,022,000.00 2,052,000.00

6. SEKRETARIS BILINGUAL Jam 4,044,000.00 4,044,000.00

7. JURU GAMBAR Jam 4,044,000.00 4,044,000.00

8. OPERATOR KOMPUTER Jam 2,022,000.00 2,022,000.00

9. SOPIR Jam 1,348,000.00 1,348,000.00

10. PESURUH Jam 1,079,000.00 1,079,000.00

11. PENJAGA Jam 1,079,000.00 1,079,000.00




PenajamPasir

KutaiBontang Kutai Timur Kutai Barat BerauPaser Utara Kartanegara

6 7 8 9 10 11 12

8,934.50 9,377.41 9,368.84 9,887.50 9,971.65 9,971.65 9,675.87

11,465.94 12,034.34 12,023.35 12,688.96 12,796.95 12,796.95 12,417.37

16,379.91 17,191.91 17,176.21 18,127.09 18,281.36 18,281.36 17,739.10

14,841.19 15,576.92 15,562.69 16,424.24 16,564.02 16,564.02 16,072.70

11,446.08 12,013.50 12,002.53 12,666.99 12,774.79 12,774.79 12,395.87

12,011.93 12,607.40 12,595.89 13,293.20 13,406.33 13,406.33 13,008.67

10,373.94 10,888.21 10,878.27 11,480.49 11,578.20 11,578.20 11,234.76

19,655.89 20,630.30 20,611.45 21,752.51 21,937.63 21,937.63 21,286.92

10,701.54 11,232.05 11,221.79 11,843.03 11,943.82 11,943.82 11,589.55

15,287.91 16,045.79 16,031.13 16,918.62 17,062.60 17,062.60 16,556.49

138,484.68 145,349.82 145,217.04 153,256.31 154,560.61 154,560.61 149,976.04

294,341.99 308,933.48 308,651.28 325,738.32 328,510.53 328,510.53 318,766.27

367,243.82 385,449.29 385,097.19 406,416.31 409,875.14 409,875.14 397,717.45

294,341.99 308,933.48 308,651.28 325,738.32 328,510.53 328,510.53 318,766.27

260,688.72 273,611.91 273,361.97 288,495.39 290,950.65 290,950.65 282,320.48

367,243.82 385,449.29 385,097.19 406,416.31 409,875.14 409,875.14 397,717.45

367,243.82 385,449.29 385,097.19 406,416.31 409,875.14 409,875.14 397,717.45

625.41 656.42 655.82 692.13 698.02 698.02 677.31

241,032.83 252,981.61 252,750.52 266,742.88 269,013.01 269,013.01 261,033.56

270,615.94 284,031.25 283,771.80 299,481.50 302,030.26 302,030.26 293,071.45

36,482.52 38,291.08 38,256.10 40,373.97 40,717.58 40,717.58 39,509.82

41,694.31 43,761.23 43,721.26 46,141.68 46,534.38 46,534.38 45,154.08

10,622.12 11,148.70 11,138.51 11,755.14 11,855.19 11,855.19 11,503.54

9,381.22 9,846.28 9,837.28 10,381.88 10,470.23 10,470.23 10,159.67

73,957.77 77,624.09 77,553.19 81,846.56 82,543.12 82,543.12 80,094.73

1,848.94 1,940.60 1,938.83 2,046.16 2,063.58 2,063.58 2,002.37

20,847.16 21,880.62 21,860.63 23,070.84 23,267.19 23,267.19 22,577.04

16,156.55 16,957.48 16,941.99 17,879.90 18,032.07 18,032.07 17,497.20

33,876.63 35,556.00 35,523.52 37,490.12 37,809.18 37,809.18 36,687.69

201,026.15 210,991.67 210,798.93 222,468.83 224,362.17 224,362.17 217,707.15

41,694.31 43,761.23 43,721.26 46,141.68 46,534.38 46,534.38 45,154.08

52,117.89 54,701.54 54,651.58 57,677.11 58,167.97 58,167.97 56,442.59

31,270.73 32,820.93 32,790.95 34,606.26 34,900.78 34,900.78 33,865.56

2,084,715.59 2,188,061.73 2,186,063.00 2,307,084.20 2,326,718.80 2,326,718.80 2,257,703.79

7,817.68 8,205.23 8,197.74 8,651.57 8,725.20 8,725.20 8,466.39

8,860.04 9,299.26 9,290.77 9,805.11 9,888.55 9,888.55 9,595.24

31,270.73 32,820.93 32,790.95 34,606.26 34,900.78 34,900.78 33,865.56

20,847.16 21,880.62 21,860.63 23,070.84 23,267.19 23,267.19 22,577.04

416,943.12 437,612.35 437,212.60 461,416.84 465,343.76 465,343.76 451,540.76

41,694.31 43,761.23 43,721.26 46,141.68 46,534.38 46,534.38 45,154.08

407,125.45 427,307.98 426,917.65 450,551.96 454,386.41 454,386.41 440,908.42

360,997.86 378,893.70 378,547.59 399,504.12 402,904.12 402,904.12 390,953.20

332,262.65 348,733.99 348,415.43 367,703.83 370,833.20 370,833.20 359,833.57

88,600.41 92,992.62 92,907.68 98,051.08 98,885.55 98,885.55 95,952.41

39,708.87 41,677.37 41,639.30 43,944.46 44,318.45 44,318.45 43,003.88

10,423.58 10,940.31 10,930.32 11,535.42 11,633.59 11,633.59 11,288.52

5,211.79 5,470.15 5,465.16 5,767.71 5,816.80 5,816.80 5,644.26

54,599.69 57,306.38 57,254.03 60,423.63 60,937.87 60,937.87 59,130.34

26,058.94 27,350.77 27,325.79 28,838.55 29,083.98 29,083.98 28,221.30

36,482.52 38,291.08 38,256.10 40,373.97 40,717.58 40,717.58 39,509.82

625,414.68 656,418.52 655,818.90 692,125.26 698,015.64 698,015.64 677,311.14

729,650.46 765,821.61 765,122.05 807,479.47 814,351.58 814,351.58 790,196.33

833,886.23 875,224.69 874,425.20 922,833.68 930,687.52 930,687.52 903,081.52

1,892,964.32 1,986,804.73 1,984,989.84 2,094,879.56 2,112,708.17 2,112,708.17 2,050,041.14

13,029.47 13,675.39 13,662.89 14,419.28 14,541.99 14,541.99 14,110.65

15,635.37 16,410.46 16,395.47 17,303.13 17,450.39 17,450.39 16,932.78

41,694.31 43,761.23 43,721.26 46,141.68 46,534.38 46,534.38 45,154.08

367,243.82 385,449.29 385,097.19 406,416.31 409,875.14 409,875.14 397,717.45

194.84 204.50 204.32 215.63 217.46 217.46 211.01

28,664.84 30,085.85 30,058.37 31,722.41 31,992.38 31,992.38 31,043.43

13,133.71 13,784.79 13,772.20 14,534.63 14,658.33 14,658.33 14,223.53

134,811.61 141,494.66 141,365.41 149,191.45 150,461.15 150,461.15 145,998.18

33,355.45 35,008.99 34,977.01 36,913.35 37,227.50 37,227.50 36,123.26

13,029.47 13,675.39 13,662.89 14,419.28 14,541.99 14,541.99 14,110.65

1,309,579.44 1,374,499.56 1,373,244.00 1,449,267.26 1,461,601.34 1,461,601.34 1,418,247.40

28,664.84 30,085.85 30,058.37 31,722.41 31,992.38 31,992.38 31,043.43

25,063.61 26,306.10 26,282.07 27,737.05 27,973.11 27,973.11 27,143.37

8,934,495.37 9,377,407.44 9,368,841.45 9,887,503.73 9,971,651.99 9,971,651.99 9,675,873.40

41,694.31 43,761.23 43,721.26 46,141.68 46,534.38 46,534.38 45,154.08

15,635.37 16,410.46 16,395.47 17,303.13 17,450.39 17,450.39 16,932.78

6,501.19 6,823.47 6,817.24 7,194.64 7,255.87 7,255.87 7,040.65

3,127.07 3,282.09 3,279.09 3,460.63 3,490.08 3,490.08 3,386.56

9,927.22 10,419.34 10,409.82 10,986.12 11,079.61 11,079.61 10,750.97

8,338.86 8,752.25 8,744.25 9,228.34 9,306.88 9,306.88 9,030.82

14,593.01 15,316.43 15,302.44 16,149.59 16,287.03 16,287.03 15,803.93

16,156.55 16,957.48 16,941.99 17,879.90 18,032.07 18,032.07 17,497.20

16,677.72 17,504.49 17,488.50 18,456.67 18,613.75 18,613.75 18,061.63

89,642,770.23 94,086,654.60 94,000,709.17 99,204,620.78 100,048,908.26 100,048,908.26 97,081,263.06

101,108,705.96 106,120,994.14 106,024,055.69 111,893,583.91 112,845,861.64 112,845,861.64 109,498,633.92

129,252,366.38 135,659,827.56 135,535,906.24 143,039,220.66 144,256,565.39 144,256,565.39 139,977,635.11

163,650,173.56 171,762,846.19 171,605,945.80 181,106,110.03 182,647,425.54 182,647,425.54 177,229,747.69

175,116,109.29 183,797,185.73 183,629,292.33 193,795,073.16 195,444,378.92 195,444,378.92 189,647,118.54

200,132,696.33 210,053,926.55 209,862,048.37 221,480,083.61 223,365,004.48 223,365,004.48 216,739,564.05

1,972,958.48 2,070,764.46 2,068,872.88 2,183,406.39 2,201,988.42 2,201,988.42 2,136,673.16

1,454,184.51 1,526,273.18 1,524,878.97 1,609,296.80 1,622,992.83 1,622,992.83 1,574,851.70

44,672.48 46,887.04 46,844.21 49,437.52 49,858.26 49,858.26 48,379.37

275,182.46 288,824.15 288,560.32 304,535.11 307,126.88 307,126.88 298,016.90

5,211.79 5,470.15 5,465.16 5,767.71 5,816.80 5,816.80 5,644.26

78,176.83 82,052.32 81,977.36 86,515.66 87,251.95 87,251.95 84,663.89

500,331.74 525,134.82 524,655.12 553,700.21 558,412.51 558,412.51 541,848.91

52,117.89 54,701.54 54,651.58 57,677.11 58,167.97 58,167.97 56,442.59

992.72 1,041.93 1,040.98 1,098.61 1,107.96 1,107.96 1,075.10

2,709,317.02 2,843,626.70 2,841,029.13 2,998,309.48 3,023,826.79 3,023,826.79 2,934,134.21

2,538,694.03 2,664,545.37 2,662,111.39 2,809,486.79 2,833,397.11 2,833,397.11 2,749,353.04

2,978,165.12 3,125,802.48 3,122,947.15 3,295,834.58 3,323,884.00 3,323,884.00 3,225,291.13

156,353.67 164,104.63 163,954.73 173,031.32 174,503.91 174,503.91 169,327.78

52,117.89 54,701.54 54,651.58 57,677.11 58,167.97 58,167.97 56,442.59

2,449,419.58 2,570,845.30 2,568,496.91 2,710,689.78 2,733,759.28 2,733,759.28 2,652,670.67

189,187.94 198,566.60 198,385.22 209,367.89 211,149.73 211,149.73 204,886.62

401,828.93 421,748.90 421,363.64 444,690.48 448,475.05 448,475.05 435,172.41

677,532.57 711,120.06 710,470.48 749,802.37 756,183.61 756,183.61 733,753.73

873,495.83 916,797.87 915,960.40 966,668.28 974,895.18 974,895.18 945,977.89

64,526.91 67,725.72 67,663.85 71,409.75 72,017.49 72,017.49 69,881.31

397,088.68 416,773.66 416,392.95 439,444.61 443,184.53 443,184.53 430,038.82

124,090.21 130,241.77 130,122.80 137,326.44 138,495.17 138,495.17 134,387.13

168,762.69 177,128.81 176,967.01 186,763.96 188,353.43 188,353.43 182,766.50

286,648.39 300,858.49 300,583.66 317,224.08 319,923.83 319,923.83 310,434.27

46,906.10 49,231.39 49,186.42 51,909.39 52,351.17 52,351.17 50,798.34

41,694.31 43,761.23 43,721.26 46,141.68 46,534.38 46,534.38 45,154.08

28,143.66 29,538.83 29,511.85 31,145.64 31,410.70 31,410.70 30,479.00

239,221.11 251,080.08 250,850.73 264,737.91 266,990.98 266,990.98 259,071.51

633,232.36 664,623.75 664,016.64 700,776.83 706,740.83 706,740.83 685,777.53

70,359.15 73,847.08 73,779.63 77,864.09 78,526.76 78,526.76 76,197.50

63,323.24 66,462.38 66,401.66 70,077.68 70,674.08 70,674.08 68,577.75

422,154.91 443,082.50 442,677.76 467,184.55 471,160.56 471,160.56 457,185.02

239,221.11 251,080.08 250,850.73 264,737.91 266,990.98 266,990.98 259,071.51

119,610.56 125,540.04 125,425.36 132,368.96 133,495.49 133,495.49 129,535.76

625.41 656.42 655.82 692.13 698.02 698.02 677.31

218,895.14 229,746.48 229,536.62 242,243.84 244,305.47 244,305.47 237,058.90

104,235.78 109,403.09 109,303.15 115,354.21 116,335.94 116,335.94 112,885.19

367,243.82 385,449.29 385,097.19 406,416.31 409,875.14 409,875.14 397,717.45

367,243.82 385,449.29 385,097.19 406,416.31 409,875.14 409,875.14 397,717.45

367,243.82 385,449.29 385,097.19 406,416.31 409,875.14 409,875.14 397,717.45

35,544.40 37,306.45 37,272.37 39,335.79 39,670.56 39,670.56 38,493.85

37,264.29 39,111.60 39,075.88 41,239.13 41,590.10 41,590.10 40,356.46

6,306.26 6,618.89 6,612.84 6,978.93 7,038.32 7,038.32 6,829.55

20,065.39 21,060.09 21,040.86 22,205.69 22,394.67 22,394.67 21,730.40

40,130.78 42,120.19 42,081.71 44,411.37 44,789.34 44,789.34 43,460.80

2,084,715.59 2,188,061.73 2,186,063.00 2,307,084.20 2,326,718.80 2,326,718.80 2,257,703.79

40,130.78 42,120.19 42,081.71 44,411.37 44,789.34 44,789.34 43,460.80

9,381.22 9,846.28 9,837.28 10,381.88 10,470.23 10,470.23 10,159.67

24,818.04 26,048.35 26,024.56 27,465.29 27,699.03 27,699.03 26,877.43

74,454.13 78,145.06 78,073.68 82,395.86 83,097.10 83,097.10 80,632.28

89,344.95 93,774.07 93,688.41 98,875.04 99,716.52 99,716.52 96,758.73

8,934.50 9,377.41 9,368.84 9,887.50 9,971.65 9,971.65 9,675.87

24,818.04 26,048.35 26,024.56 27,465.29 27,699.03 27,699.03 26,877.43

54,599.69 57,306.38 57,254.03 60,423.63 60,937.87 60,937.87 59,130.34

24,818.04 26,048.35 26,024.56 27,465.29 27,699.03 27,699.03 26,877.43

4,963,608.54 5,209,670.80 5,204,911.91 5,493,057.63 5,539,806.66 5,539,806.66 5,375,485.22

84,381.35 88,564.40 88,483.50 93,381.98 94,176.71 94,176.71 91,383.25

2,978,165.12 3,101,710.28 3,100,217.43 3,407,574.66 3,434,921.03 3,775,460.96 3,692,873.44

6,795,202.61 7,132,062.95 7,125,548.02 7,520,020.81 7,584,020.44 7,584,020.44 7,359,063.65

967,185.17 1,015,131.69 1,014,204.40 1,070,351.10 1,079,460.40 1,079,460.40 1,047,441.50

142,677.75 149,750.75 149,613.96 157,896.64 159,240.43 159,240.43 154,517.05

740,183.94 776,877.28 776,167.62 819,136.53 826,107.84 826,107.84 801,603.88

179,778.25 188,690.44 188,518.08 198,954.51 200,647.72 200,647.72 194,696.12

115,810.81 121,551.93 121,440.89 128,163.90 129,254.65 129,254.65 125,420.71

611,007.78 641,297.43 640,711.63 676,181.64 681,936.33 681,936.33 661,708.77

269,471.57 282,830.15 282,571.80 298,215.07 300,753.05 300,753.05 291,832.13

462,417.36 485,340.90 484,897.55 511,741.65 516,096.86 516,096.86 500,788.42

614,009.37 644,447.82 643,859.13 679,503.39 685,286.35 685,286.35 664,959.43

450,190.91 472,508.34 472,076.72 498,211.05 502,451.10 502,451.10 487,547.43

480,646.98 504,474.22 504,013.40 531,915.75 536,442.66 536,442.66 520,530.72

703,284.48 738,148.58 737,474.31 778,301.14 784,924.92 784,924.92 761,642.52

399,964.44 419,791.98 419,408.51 442,627.11 446,394.12 446,394.12 433,153.20

472,386.65 495,804.39 495,351.49 522,774.32 527,223.42 527,223.42 511,584.95

445,648.55 467,740.80 467,313.53 493,184.17 497,381.45 497,381.45 482,628.15

409,877.67 430,196.64 429,803.67 453,597.74 457,458.12 457,458.12 443,889.02

456,236.12 478,853.24 478,415.82 504,901.08 509,198.07 509,198.07 494,094.27

507,689.28 532,857.09 532,370.34 561,842.55 566,624.15 566,624.15 549,816.97

66,842.24 70,155.83 70,091.74 73,972.05 74,601.59 74,601.59 72,388.76

749,288.77 786,433.46 785,715.08 829,212.53 836,269.60 836,269.60 811,464.22

39,668.36 41,634.85 41,596.82 43,899.64 44,273.25 44,273.25 42,960.02

296,369.76 311,061.78 310,777.63 327,982.39 330,773.70 330,773.70 320,962.31

127,268.97 133,578.11 133,456.09 140,844.27 142,042.93 142,042.93 137,829.66

50,985.66 53,513.18 53,464.30 56,424.10 56,904.30 56,904.30 55,216.41

34,845.79 36,573.21 36,539.80 38,562.65 38,890.84 38,890.84 37,737.27

1,075,261.26 1,128,565.47 1,127,534.56 1,189,955.26 1,200,082.45 1,200,082.45 1,164,485.67

279,484.84 293,339.81 293,071.85 309,296.41 311,928.70 311,928.70 302,676.29

543,808.27 570,766.61 570,245.23 601,814.21 606,935.99 606,935.99 588,933.09

194,676.12 204,326.85 204,140.20 215,441.48 217,275.01 217,275.01 210,830.21

611,860.15 642,192.05 641,605.43 677,124.93 682,887.64 682,887.64 662,631.87

131,874.98 138,412.45 138,286.01 145,941.58 147,183.62 147,183.62 142,817.87

818,285.03 858,850.09 858,065.55 905,568.36 913,275.26 913,275.26 886,185.74

43,558.15 45,717.47 45,675.71 48,204.33 48,614.58 48,614.58 47,172.57

524,071.21 550,051.13 549,548.67 579,971.88 584,907.76 584,907.76 567,558.26

1,692,219.17 1,776,107.99 1,774,485.57 1,872,721.70 1,888,659.62 1,888,659.62 1,832,638.30

325,625.91 341,768.25 341,456.05 360,359.18 363,426.04 363,426.04 352,646.11

6,477,971.61 6,799,105.78 6,792,894.99 7,168,952.00 7,229,963.84 7,229,963.84 7,015,509.05

7,939,643.06 8,333,237.05 8,325,624.88 8,786,534.34 8,861,312.72 8,861,312.72 8,598,468.95

531,776.72 558,138.62 557,628.78 588,499.30 593,507.76 593,507.76 575,903.17

357,940.33 375,684.60 375,341.42 396,120.45 399,491.66 399,491.66 387,641.96

549,108.39 576,329.49 575,803.03 607,679.68 612,851.38 612,851.38 594,673.02

652,580.27 684,930.80 684,305.14 722,188.50 728,334.74 728,334.74 706,730.91

804,297.82 844,169.49 843,398.36 890,089.19 897,664.35 897,664.35 871,037.88

526,772.75 552,886.60 552,381.55 582,961.58 587,922.92 587,922.92 570,483.98

491,332.59 515,689.55 515,218.48 543,741.15 548,368.70 548,368.70 532,103.02

76,797.61 80,604.72 80,531.09 84,989.32 85,712.63 85,712.63 83,170.23

47,043.52 49,375.62 49,330.51 52,061.47 52,504.54 52,504.54 50,947.15

615,578.17 646,094.39 645,504.20 681,239.54 687,037.27 687,037.27 666,658.41

660,216.91 692,946.02 692,313.03 730,639.72 736,857.88 736,857.88 715,001.24

872,113.55 915,347.06 914,510.92 965,138.56 973,352.43 973,352.43 944,480.91

281,008.37 294,938.88 294,669.46 310,982.46 313,629.10 313,629.10 304,326.25

139,527.44 146,444.27 146,310.50 154,410.30 155,724.42 155,724.42 151,105.33

362,022.69 379,969.34 379,622.25 400,638.27 404,047.93 404,047.93 392,063.08

227,336.78 238,606.61 238,388.65 251,585.93 253,727.07 253,727.07 246,201.03

545,996.94 573,063.79 572,540.31 604,236.34 609,378.73 609,378.73 591,303.37

513,237.12 538,679.96 538,187.89 567,982.16 572,816.01 572,816.01 555,825.17

463,210.68 486,173.54 485,729.44 512,619.59 516,982.27 516,982.27 501,647.57

435,474.91 457,062.82 456,645.31 481,925.35 486,026.80 486,026.80 471,610.30

265,257.97 278,407.67 278,153.35 293,552.02 296,050.31 296,050.31 287,268.89

553,466.17 580,903.30 580,372.66 612,502.29 617,715.03 617,715.03 599,392.40

870,042.70 913,173.55 912,339.40 962,846.82 971,041.19 971,041.19 942,238.22

328,739.77 345,036.47 344,721.29 363,805.18 366,901.37 366,901.37 356,018.36

81,697.60 85,747.61 85,669.28 90,411.96 91,181.42 91,181.42 88,476.80

942,944.35 989,689.18 988,785.13 1,043,524.61 1,052,405.60 1,052,405.60 1,021,189.20

462,342.67 485,262.50 484,819.23 511,658.99 516,013.50 516,013.50 500,707.53

459,179.60 481,942.63 481,502.39 508,158.53 512,483.25 512,483.25 497,282.00

651,718.76 684,026.59 683,401.75 721,235.10 727,373.22 727,373.22 705,797.92

367,665.01 385,891.36 385,538.86 406,882.42 410,345.22 410,345.22 398,173.59

796,873.90 836,377.54 835,613.54 881,873.39 889,378.63 889,378.63 862,997.93

61,814.62 64,878.97 64,819.70 68,408.15 68,990.34 68,990.34 66,943.95

56,883.81 59,703.73 59,649.19 62,951.39 63,487.14 63,487.14 61,603.99

55,342.94 58,086.47 58,033.41 61,246.16 61,767.40 61,767.40 59,935.26

52,343.93 54,938.79 54,888.60 57,927.25 58,420.25 58,420.25 56,687.39

72,913.13 76,527.68 76,457.77 80,690.50 81,377.22 81,377.22 78,963.41

83,461.45 87,598.90 87,518.88 92,363.96 93,150.03 93,150.03 90,387.02

194,924.18 204,587.20 204,400.32 215,715.99 217,551.86 217,551.86 211,098.85

74,996.75 78,714.59 78,642.68 82,996.37 83,702.71 83,702.71 81,219.93

56,899.99 59,720.71 59,666.16 62,969.30 63,505.20 63,505.20 61,621.51

316,306.25 331,986.58 331,683.32 350,045.43 353,024.51 353,024.51 342,553.12

532,109.05 558,487.43 557,977.27 588,867.08 593,878.68 593,878.68 576,263.08

14,000,000.00 14,648,000.00 14,579,000.00 15,140,000.00 14,579,000.00 14,859,000.00 14,859,000.00

18,000,000.00 19,999,000.00 19,687,000.00 20,507,000.00 19,960,000.00 20,507,000.00 20,507,000.00

22,000,000.00 25,351,000.00 25,020,000.00 26,081,000.00 25,172,000.00 25,778,000.00 25,778,000.00

30,000,000.00 31,266,000.00 30,920,000.00 21,918,000.00 31,253,000.00 21,918,000.00 21,918,000.00

6,750,000.00 9,089,000.00 8,981,000.00 9,418,000.00 9,369,000.00 9,418,000.00 9,418,000.00

10,350,000.00 13,234,000.00 13,234,000.00 13,822,000.00 13,528,000.00 13,822,000.00 13,822,000.00

13,950,000.00 16,498,000.00 16,498,000.00 17,145,000.00 16,882,000.00 17,145,000.00 17,145,000.00

20,586,000.00 20,586,000.00 20,586,000.00 21,689,000.00 21,321,000.00 21,321,000.00 21,321,000.00

9,428,000.00 9,428,000.00 9,428,000.00 9,690,000.00 9,690,000.00 9,690,000.00 9,690,000.00

8,319,000.00 8,319,000.00 8,319,000.00 8,550,000.00 8,550,000.00 8,550,000.00 8,550,000.00

5,652,000.00 5,634,000.00 5,550,000.00 5,788,000.00 5,630,000.00 5,709,000.00 5,788,000.00

2,120,000.00 2,113,000.00 2,082,000.00 2,171,000.00 2,111,000.00 2,141,000.00 2,171,000.00

4,239,000.00 4,226,000.00 4,179,000.00 4,314,000.00 4,246,000.00 4,314,000.00 4,314,000.00

5,250,000.00 4,226,000.00 4,213,000.00 4,381,000.00 4,213,000.00 4,297,000.00 4,297,000.00

2,400,000.00 1,750,000.00 2,107,000.00 2,191,000.00 2,107,000.00 2,149,000.00 2,149,000.00

3,000,000.00 1,750,000.00 1,498,000.00 1,498,000.00 1,498,000.00 1,498,000.00 1,498,000.00

2,400,000.00 1,300,000.00 1,133,000.00 1,187,000.00 1,133,000.00 1,133,000.00 1,187,000.00

2,550,000.00 1,300,000.00 1,133,000.00 1,187,000.00 1,133,000.00 1,133,000.00 1,187,000.00




Ket.Bulungan Tarakan Nunukan Malinau Tana Tidung

13 14 15 16 17

10,019.70 10,029.43 10,800.00 11,700.00 11,118.64

12,858.62 12,871.10 13,860.00 15,015.00 14,268.92

18,369.45 18,387.29 19,800.00 21,450.00 20,384.17

16,643.84 16,660.00 17,940.00 19,435.00 18,469.29

12,836.35 12,848.81 13,836.00 14,989.00 14,244.21

13,470.93 13,484.01 14,520.00 15,730.00 14,948.39

11,633.99 11,645.28 12,540.00 13,585.00 12,909.97

22,043.34 22,064.75 23,760.00 25,740.00 24,461.00

12,001.37 12,013.03 12,936.00 14,014.00 13,317.66

17,144.82 17,161.47 18,480.00 20,020.00 19,025.22

155,305.35 155,456.17 167,400.00 181,350.00 172,338.88

330,093.45 330,414.01 355,800.00 385,450.00 366,297.33

411,850.11 412,250.07 443,923.59 480,917.22 457,020.86

330,093.45 330,414.01 355,800.00 385,450.00 366,297.33

292,352.58 292,636.49 315,120.00 341,380.00 324,417.13

411,850.11 412,250.07 443,923.59 480,917.22 457,020.86

411,850.11 412,250.07 443,923.59 480,917.22 457,020.86

701.38 702.06 756.00 819.00 778.30

270,309.24 270,571.75 291,360.00 315,640.00 299,956.12

303,485.58 303,780.30 327,120.00 354,380.00 336,771.17

40,913.78 40,953.51 44,100.00 47,775.00 45,401.10

46,758.60 46,804.01 50,400.00 54,600.00 51,886.97

11,912.31 11,923.88 12,840.00 13,910.00 13,218.82

10,520.69 10,530.90 11,340.00 12,285.00 11,674.57

82,940.85 83,021.40 89,400.00 96,850.00 92,037.61

2,073.52 2,075.53 2,235.00 2,421.25 2,300.94

23,379.30 23,402.00 25,200.00 27,300.00 25,943.49

18,118.96 18,136.55 19,530.00 21,157.50 20,106.20

37,991.36 38,028.26 40,950.00 44,362.50 42,158.17

225,443.25 225,662.18 243,000.00 263,250.00 250,169.34

46,758.60 46,804.01 50,400.00 54,600.00 51,886.97

58,448.25 58,505.01 63,000.00 68,250.00 64,858.72

35,068.95 35,103.01 37,800.00 40,950.00 38,915.23

2,337,930.00 2,340,200.43 2,520,000.00 2,730,000.00 2,594,348.68

8,767.24 8,775.75 9,450.00 10,237.50 9,728.81

9,936.20 9,945.85 10,710.00 11,602.50 11,025.98

35,068.95 35,103.01 37,800.00 40,950.00 38,915.23

23,379.30 23,402.00 25,200.00 27,300.00 25,943.49

467,586.00 468,040.09 504,000.00 546,000.00 518,869.74

46,758.60 46,804.01 50,400.00 54,600.00 51,886.97

456,575.85 457,019.25 492,132.42 533,143.45 506,652.02

404,845.50 405,238.66 436,373.49 472,737.94 449,248.01

372,620.05 372,981.91 401,638.42 435,108.29 413,488.14

99,362.03 99,458.52 107,100.00 116,025.00 110,259.82

44,532.00 44,575.25 48,000.00 52,000.00 49,416.17

11,689.65 11,701.00 12,600.00 13,650.00 12,971.74

5,844.83 5,850.50 6,300.00 6,825.00 6,485.87

61,231.50 61,290.96 66,000.00 71,500.00 67,947.23

29,224.13 29,252.51 31,500.00 34,125.00 32,429.36

40,913.78 40,953.51 44,100.00 47,775.00 45,401.10

701,379.00 702,060.13 756,000.00 819,000.00 778,304.60

818,275.50 819,070.15 882,000.00 955,500.00 908,022.04

935,172.00 936,080.17 1,008,000.00 1,092,000.00 1,037,739.47

2,122,888.17 2,124,949.77 2,288,211.45 2,478,895.74 2,355,721.57

14,612.06 14,626.25 15,750.00 17,062.50 16,214.68

17,534.48 17,551.50 18,900.00 20,475.00 19,457.62

46,758.60 46,804.01 50,400.00 54,600.00 51,886.97

411,850.11 412,250.07 443,923.59 480,917.22 457,020.86

218.51 218.72 235.53 255.16 242.48

32,146.54 32,177.76 34,650.00 37,537.50 35,672.29

14,728.96 14,743.26 15,876.00 17,199.00 16,344.40

151,186.14 151,332.96 162,960.00 176,540.00 167,767.88

37,406.88 37,443.21 40,320.00 43,680.00 41,509.58

14,612.06 14,626.25 15,750.00 17,062.50 16,214.68

1,468,644.01 1,470,070.25 1,583,016.99 1,714,935.07 1,629,721.44

32,146.54 32,177.76 34,650.00 37,537.50 35,672.29

28,107.90 28,135.19 30,296.84 32,821.58 31,190.71

10,019,700.00 10,029,430.43 10,800,000.00 11,700,000.00 11,118,637.19

46,758.60 46,804.01 50,400.00 54,600.00 51,886.97

17,534.48 17,551.50 18,900.00 20,475.00 19,457.62

7,290.83 7,297.92 7,858.62 8,513.51 8,090.48

3,506.90 3,510.30 3,780.00 4,095.00 3,891.52

11,133.00 11,143.81 12,000.00 13,000.00 12,354.04

9,351.72 9,360.80 10,080.00 10,920.00 10,377.39

16,365.51 16,381.40 17,640.00 19,110.00 18,160.44

18,118.96 18,136.55 19,530.00 21,157.50 20,106.20

18,703.44 18,721.60 20,160.00 21,840.00 20,754.79

100,530,990.00 100,628,618.62 108,360,000.00 117,390,000.00 111,556,993.10

113,389,605.00 113,499,721.00 122,220,000.00 132,405,000.00 125,825,910.83

144,951,660.00 145,092,426.84 156,240,000.00 169,260,000.00 160,849,617.96

183,527,505.00 183,705,733.99 197,820,000.00 214,305,000.00 203,656,371.13

196,386,120.00 196,576,836.37 211,680,000.00 229,320,000.00 217,925,288.85

224,441,280.00 224,659,241.56 241,920,000.00 262,080,000.00 249,057,472.98

2,212,598.61 2,214,747.33 2,384,908.23 2,583,650.58 2,455,271.24

1,630,813.15 1,632,396.88 1,757,815.31 1,904,299.92 1,809,676.91

50,098.50 50,147.15 54,000.00 58,500.00 55,593.19

308,606.76 308,906.46 332,640.00 360,360.00 342,454.03

5,844.83 5,850.50 6,300.00 6,825.00 6,485.87

87,672.38 87,757.52 94,500.00 102,375.00 97,288.08

561,103.20 561,648.10 604,800.00 655,200.00 622,643.68

58,448.25 58,505.01 63,000.00 68,250.00 64,858.72

1,113.30 1,114.38 1,200.00 1,300.00 1,235.40

3,038,396.98 3,041,347.66 3,275,016.96 3,547,935.04 3,371,641.23

2,847,049.73 2,849,814.58 3,068,768.23 3,324,498.92 3,159,307.46

3,339,900.00 3,343,143.48 3,600,000.00 3,900,000.00 3,706,212.40

175,344.75 175,515.03 189,000.00 204,750.00 194,576.15

58,448.25 58,505.01 63,000.00 68,250.00 64,858.72

2,746,931.80 2,749,599.42 2,960,853.46 3,207,591.25 3,048,208.83

212,167.15 212,373.19 228,690.00 247,747.50 235,437.14

450,636.01 451,073.63 485,730.00 526,207.50 500,060.71

759,827.25 760,565.14 819,000.00 887,250.00 843,163.32

979,592.67 980,543.98 1,055,880.00 1,143,870.00 1,087,032.10

72,364.50 72,434.78 78,000.00 84,500.00 80,301.27

445,320.00 445,752.46 480,000.00 520,000.00 494,161.65

139,162.50 139,297.64 150,000.00 162,500.00 154,425.52

189,261.00 189,444.80 204,000.00 221,000.00 210,018.70

321,465.38 321,777.56 346,500.00 375,375.00 356,722.94

52,603.43 52,654.51 56,700.00 61,425.00 58,372.85

46,758.60 46,804.01 50,400.00 54,600.00 51,886.97

31,562.06 31,592.71 34,020.00 36,855.00 35,023.71

268,277.47 268,538.00 289,170.00 313,267.50 297,701.51

710,146.24 710,835.88 765,450.00 829,237.50 788,033.41

78,905.14 78,981.76 85,050.00 92,137.50 87,559.27

71,014.62 71,083.59 76,545.00 82,923.75 78,803.34

473,430.83 473,890.59 510,300.00 552,825.00 525,355.61

268,277.47 268,538.00 289,170.00 313,267.50 297,701.51

134,138.73 134,269.00 144,585.00 156,633.75 148,850.76

701.38 702.06 756.00 819.00 778.30

245,482.65 245,721.05 264,600.00 286,650.00 272,406.61

116,896.50 117,010.02 126,000.00 136,500.00 129,717.43

411,850.11 412,250.07 443,923.59 480,917.22 457,020.86

411,850.11 412,250.07 443,923.59 480,917.22 457,020.86

411,850.11 412,250.07 443,923.59 480,917.22 457,020.86

39,861.71 39,900.42 42,966.00 46,546.50 44,233.64

41,790.50 41,831.08 45,045.00 48,798.75 46,373.98

7,072.24 7,079.11 7,623.00 8,258.25 7,847.90

22,502.58 22,524.43 24,255.00 26,276.25 24,970.61

45,005.15 45,048.86 48,510.00 52,552.50 49,941.21

2,337,930.00 2,340,200.43 2,520,000.00 2,730,000.00 2,594,348.68

45,005.15 45,048.86 48,510.00 52,552.50 49,941.21

10,520.69 10,530.90 11,340.00 12,285.00 11,674.57

27,832.50 27,859.53 30,000.00 32,500.00 30,885.10

83,497.50 83,578.59 90,000.00 97,500.00 92,655.31

100,197.00 100,294.30 108,000.00 117,000.00 111,186.37

10,019.70 10,029.43 10,800.00 11,700.00 11,118.64

27,832.50 27,859.53 30,000.00 32,500.00 30,885.10

61,231.50 61,290.96 66,000.00 71,500.00 67,947.23

27,832.50 27,859.53 30,000.00 32,500.00 30,885.10

5,566,500.00 5,571,905.79 6,000,000.00 6,500,000.00 6,177,020.66

94,630.50 94,722.40 102,000.00 110,500.00 105,009.35

4,203,220.69 4,115,268.59 5,043,864.82 5,349,849.16 6,279,611.71

7,620,563.75 7,627,964.30 8,214,027.22 8,898,529.48 8,456,369.30

1,084,661.73 1,085,715.08 1,169,131.48 1,266,559.11 1,203,624.89

160,007.72 160,163.11 172,468.58 186,840.96 177,556.99

830,088.41 830,894.54 894,732.86 969,293.93 921,130.56

201,614.54 201,810.33 217,315.59 235,425.22 223,727.14

129,877.46 130,003.59 139,991.87 151,657.86 144,122.11

685,222.21 685,887.65 738,584.98 800,133.73 760,375.78

302,202.21 302,495.69 325,736.69 352,881.41 335,347.04

518,583.65 519,087.26 558,969.17 605,549.94 575,460.69

688,588.38 689,257.09 742,213.29 804,064.40 764,111.14

504,872.14 505,362.44 544,189.86 589,539.02 560,245.34

539,027.48 539,550.95 581,005.10 629,422.20 598,146.75

788,707.05 789,472.99 850,128.86 920,972.93 875,210.59

448,545.05 448,980.65 483,476.21 523,765.89 497,740.42

529,763.83 530,278.30 571,020.03 618,605.03 587,867.08

499,778.06 500,263.41 538,699.07 583,590.66 554,592.55

459,662.36 460,108.75 495,459.30 536,747.57 510,077.05

511,651.63 512,148.51 551,497.31 597,455.42 567,768.38

569,354.40 569,907.32 613,693.78 664,834.93 631,799.86

74,961.05 75,033.85 80,798.77 87,532.00 83,182.61

840,299.13 841,115.17 905,738.76 981,216.99 932,461.17

44,486.58 44,529.78 47,951.04 51,946.96 49,365.76

332,367.53 332,690.30 358,251.17 388,105.44 368,820.82

142,727.36 142,865.97 153,842.48 166,662.69 158,381.36

57,178.49 57,234.02 61,631.36 66,767.30 63,449.70

39,078.24 39,116.19 42,121.52 45,631.64 43,364.25

1,205,865.00 1,207,036.05 1,299,773.65 1,408,088.12 1,338,121.45

313,431.72 313,736.10 337,840.71 365,994.10 347,808.17

609,860.48 610,452.74 657,354.33 712,133.86 676,748.55

218,321.94 218,533.96 235,324.10 254,934.45 242,266.97

686,178.11 686,844.48 739,615.32 801,249.93 761,436.52

147,892.82 148,036.44 159,410.21 172,694.39 164,113.36

917,675.84 918,567.02 989,141.30 1,071,569.74 1,018,324.37

48,848.83 48,896.26 52,653.00 57,040.76 54,206.45

587,726.12 588,296.88 633,496.22 686,287.57 652,186.54

1,897,760.05 1,899,603.02 2,045,551.12 2,216,013.71 2,105,901.92

365,177.19 365,531.83 393,615.94 426,417.27 405,228.97

7,264,801.13 7,271,856.20 7,830,559.02 8,483,105.61 8,061,587.48

8,904,010.61 8,912,657.56 9,597,424.53 10,397,209.91 9,880,581.60

596,367.56 596,946.71 642,810.62 696,378.17 661,775.75

401,416.60 401,806.43 432,677.55 468,734.01 445,443.03

615,804.38 616,402.41 663,761.12 719,074.55 683,344.36

731,844.19 732,554.91 788,837.71 854,574.19 812,111.14

901,989.71 902,865.66 972,233.59 1,053,253.05 1,000,917.82

590,755.80 591,329.50 636,761.84 689,825.33 655,548.51

551,010.99 551,546.09 593,921.84 643,415.33 611,444.58

86,125.63 86,209.27 92,832.80 100,568.87 95,571.69

52,757.53 52,808.76 56,866.11 61,604.95 58,543.85

690,347.73 691,018.15 744,109.65 806,118.79 766,063.45

740,408.40 741,127.43 798,068.88 864,574.62 821,614.66

978,042.49 978,992.30 1,054,209.10 1,142,059.86 1,085,311.90

315,140.31 315,446.35 339,682.36 367,989.22 349,704.16

156,474.77 156,626.73 168,660.49 182,715.53 173,636.56

405,994.81 406,389.09 437,612.30 474,080.00 450,523.37

254,949.64 255,197.23 274,804.25 297,704.60 282,911.92

612,315.00 612,909.64 660,000.00 715,000.00 679,472.27

575,576.10 576,135.06 620,400.00 672,100.00 638,703.94

519,473.33 519,977.80 559,928.13 606,588.81 576,447.94

488,368.70 488,842.97 526,401.19 570,267.96 541,931.84

297,476.82 297,765.71 320,643.30 347,363.57 330,103.38

620,691.47 621,294.24 669,028.80 724,781.20 688,767.45

975,720.12 976,667.67 1,051,705.86 1,139,348.02 1,082,734.81

368,669.27 369,027.29 397,379.97 430,494.97 409,104.05

91,620.78 91,709.75 98,755.89 106,985.55 101,669.53

1,057,476.57 1,058,503.52 1,139,829.24 1,234,815.01 1,173,458.12

518,499.89 519,003.42 558,878.89 605,452.13 575,367.74

514,952.63 515,452.71 555,055.38 601,309.99 571,431.42

730,878.04 731,587.82 787,796.33 853,446.02 811,039.03

412,322.46 412,722.87 444,432.72 481,468.78 457,545.01

893,664.07 894,531.93 963,259.57 1,043,531.20 991,679.04

69,322.77 69,390.09 74,721.39 80,948.17 76,925.92

63,793.05 63,855.01 68,761.04 74,491.13 70,789.73

62,065.02 62,125.29 66,898.43 72,473.30 68,872.17

58,701.74 58,758.75 63,273.23 68,546.00 65,140.01

81,769.33 81,848.74 88,137.25 95,482.02 90,737.60

93,598.87 93,689.76 100,888.03 109,295.36 103,864.57

218,600.12 218,812.41 235,623.95 255,259.28 242,575.67

84,106.03 84,187.71 90,655.92 98,210.58 93,330.59

63,811.20 63,873.17 68,780.60 74,512.31 70,809.86

354,725.55 355,070.03 382,350.36 414,212.89 393,631.01

596,740.26 597,319.77 643,212.35 696,813.38 662,189.33

15,728,000.00 15,621,000.00 17,184,000.00 17,554,000.00 17,554,000.00

21,475,000.00 21,329,000.00 21,601,000.00 23,968,000.00 23,968,000.00

27,222,000.00 27,037,000.00 27,598,000.00 30,381,000.00 30,381,000.00

33,573,000.00 33,345,000.00 34,245,000.00 37,470,000.00 37,470,000.00

9,637,000.00 9,764,000.00 9,965,000.00 10,972,000.00 10,972,000.00

14,522,000.00 14,420,000.00 14,704,000.00 16,204,000.00 16,204,000.00

18,148,000.00 18,025,000.00 18,439,000.00 20,255,000.00 20,255,000.00

22,688,000.00 22,530,000.00 22,975,000.00 25,317,000.00 25,317,000.00

10,082,000.00 10,214,000.00 10,475,000.00 11,478,000.00 11,478,000.00

8,896,000.00 9,013,000.00 9,242,000.00 10,128,000.00 10,128,000.00

6,052,000.00 6,008,000.00 6,026,000.00 6,752,000.00 6,752,000.00

2,270,000.00 2,253,000.00 2,260,000.00 2,532,000.00 2,532,000.00

4,537,000.00 4,506,000.00 4,583,000.00 5,064,000.00 5,064,000.00

4,539,000.00 4,506,000.00 4,549,000.00 5,064,000.00 5,064,000.00

2,269,000.00 2,253,000.00 2,275,000.00 2,532,000.00 2,532,000.00

1,498,000.00 1,502,000.00 1,653,000.00 1,688,000.00 1,688,000.00

1,187,000.00 1,202,000.00 1,323,000.00 1,352,000.00 1,352,000.00

1,187,000.00 1,202,000.00 1,323,000.00 1,400,000.00 1,400,000.00

INFORMASI UMUMNo. U R A I A N I N F O R M A S I

1. Nomor Paket Kontrak :

2. Nama Paket Pembangunan Jalan Tol Dirgantara - Rajawali STA. 0+000 - 1+300 Samarinda Ilir

3. Propinsi / Kabupaten / Kotamadya : Kal-Tim/Samarinda

4. Lokasi pekerjaan Periksa lampiran

5. Kondisi jalan lama Lapis pondasi Aggt Klas B

6. Panjang efektif ( lihat sketsa di bawah ) 2.100

7. Lebar jalan lama ( bahu + perkerasan + perkerasan + bahu ) ( - ) meter

8. Lebar Rencana ( bahu + perkerasan + perkerasan + bahu ) ( 0.75 + 3 + 3 + 0.75 ) meter

9. Penampang jalan, jenis dan volume pekerjaan pokok Lihat lampiran.

10. Jangka waktu pelaksanaan pekerjaan 120 hari kalenderAtau : 4.00 bulan (Periode Pelaksanaan)

11. Jarak rata-rata Base Camp ke lokasi pekerjaan ---> L = 1.43 Kilometer

Perhitungan didasarkan pada sketsa di bawah ini :

1.00 Km = a 1.100 Km = b

A0.9 Km = c

B

Base Camp --------->

Kalkulasi Jarak Rata-Rata =

12. Jam kerja efektif dalam 1 hari 7.0 jam13. Asuransi, Pajak, dsb. untuk Peralatan 0.002 x Harga Pokok Alat14. Tingkat Suku Bunga Investasi Alat 15.00 %15. Biaya Umum dan Keuntungan 10.00 % x Biaya Langsung

16. RINGKASAN METODE PELAKSANAAN

a. Mobilisasi dilaksanakan sesuai ketentuan yang berlaku dalam Kontrak.

b. Pekerjaan Tanah dilaksanakan untuk . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

c. Pekerjaan Lapis Pondasi Agregat dilaksanakan untuk . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

d. Pekerjaan Campuran Aspal Panas dilaksanakan untuk . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

e. Pekerjaan Pasangan Batu dilaksanakan untuk . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

f. Pekerjaan Pengembalian Kondisi dilaksanakan untuk . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

g. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

17. Lokasi Quarry Periksa lampiran.

18 Jumlah Jembatan = ...................... Buah Periksa lampiran.

19 Total Bentang Jembatan = .................. Buah Periksa lampiran.

20 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

21 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

22 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Kilometer ( Leff = a + b )

L = { (c+a/2)*a + (c+b/2)*b } / (a+b)

D

C

PT. MAHA SUKSESGENERAL CONTRACTOR & CIVIL ENGINEERING

Jalan Jakarta Blok BG No. 13 Loa Bakung Samarinda Kalimantan timur

REKAPITULASIDAFTAR KUANTITAS DAN HARGA

Program : Pembangunan Jalan dan Jembatan Prop. Kaltim Kegiatan : Pembangunan Jalan Dalam Kota Samarinda Lokasi : Jalan Tol Samarinda Sumber Dana : APBD Tahun Anggaran : 2012

UraianJumlah Harga

No. Divisi Pekerjaan(Rupiah)

1 UMUM 134,955,782.00

2 DRAINASE 1,198,769,251.52

3 PEKERJAAN TANAH 3,500,378,248.04

4 PELEBARAN PERKERASAN DAN BAHU JALAN 167,003,825.57

5 PERKERASAN BERBUTIR 1,823,623,981.90

6 PERKERASAN ASPAL 1,844,892,659.13

( A ) Jumlah Harga Pekerjaan ( termasuk Biaya Umum dan Keuntungan ) 8,669,623,748.17

( B ) Pajak Pertambahan Nilai ( PPN ) = 10% x (A) 866,962,374.82

( C ) JUMLAH TOTAL HARGA PEKERJAAN 9,536,586,122.99

( D ) PEMBULATAN 9,536,586,000.00

Terbilang : Sembilan Milyar Lima Ratus Tiga Puluh Enam Juta Lima Ratus Delapan Puluh Enam Ribu Rupiah

Samarinda, 20 Januari 2010Penawar

PT. MAHA SUKSES

RISKA MAHARANI, SSTDirektur Utama

MAHA SUKSES

PT. MAHA SUKSES

DAFTAR KUANTITAS DAN HARGAProgram : Pembangunan Jalan dan Jembatan Prop. Kaltim Kegiatan : Pembangunan Jalan Dalam Kota Samarinda Lokasi : Jalan Tol Samarinda Sumber Dana : APBD Tahun Anggaran : 2012

No. Mata

Uraian SatuanPerkiraan Harga Jumlah

Pembayaran Kuantitas Satuan Harga-Harga(Rupiah) (Rupiah)

a b c d e f = (d x e)

DIVISI 1 UMUM1.2 Mobilisasi LS 1.00 ### 134,955,782.00

134,955,782.00 c

DIVISI 2 DRAINASE2.1 Galian untuk Selokan Drainase dan Saluran Air 1990.00 38,552.95 76,720,367.82 2.2 Pasangan Batu dengan Mortar 1194.00 939,739.43 1,122,048,883.70

###

DIVISI 3 PEKERJAAN TANAH3.1 (1) Galian Biasa 31279.16 38,552.95 1,205,903,945.85 3.2 (1) Timbunan Biasa 22076.63 97,297.31 2,147,996,325.79 3.3 (3) Penyiapan Badan Jalan 14300.00 10,243.22 146,477,976.40

###

DIVISI 4 PEKERJAAN BAHU JALAN4.1 Lapis Pondasi Agregat Kelas C 298.50 559,476.80 167,003,825.57

167,003,825.57

DIVISI 5 PERKERASAN BERBUTIR5.1 (1) Lapis Pondasi Agregat Kelas A 1592.00 597,230.40 950,790,800.22 5.1 (2) Lapis Pondasi Agregat Kelas B 1492.50 584,812.85 872,833,181.67

###

DIVISI 6 PERKERASAN ASPAL6.1 (1) Lapis Resap Pengikat Liter 5572.00 16,309.34 90,875,664.77 6.3 (5) Asphalt Treated Base (ATB) M2 522.38 3,357,773.62 1,754,016,994.36

###A Jumlah Keseluruhan 8,669,623,748.17 B PPN (10 % x Jumlah Keseluruhan) 866,962,374.82 C Jumlah Termasuk PPN 9,536,586,122.99 D Pembulatan 9,536,586,000.00

Samarinda, 20 Januari 2010Penawar

PT. MAHA SUKSES

RISKA MAHARANI, SST

Jumlah Harga Pekerjaan DIVISI 1 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)

M3M3


M3M3M2


M3

Jumlah Harga Pekerjaan DIVISI 4 (Masuk Pada Rekapitulasi Perkiraan Harga Pekerjaan )

M3M3



Direktur Utama

Uraian Volume HargaNo. Mata

Pembayaran

DIVISI 1. UMUMLS Mobilisasi dan Demobilisasi 1.00 Rp 134,955,782.00

DIVISI 2. DRAINASE0 Galian untuk Selokan Drainase dan Saluran Air 1990.00 Rp 76,720,367.82

M1 Pasangan Batu dengan Mortar 1194.00 Rp 1,122,048,883.70 DIVISI 3. PEKERJAAN TANAH

M3 Galian Biasa 31279.16 Rp 1,205,903,945.85 M6 Timbunan Biasa 22076.63 Rp 2,147,996,325.79 0 Penyiapan Badan Jalan 14300.00 Rp 146,477,976.40

DIVISI 4. PEKERJAAN BAHU JALAN0 Lapis Pondasi Agregat Kelas C 298.50 Rp 167,003,825.57

DIVISI 5. PEKERJAAN BERBUTIRM3 Lapis Pondasi Agregat Kelas A 1592.00 Rp 950,790,800.22 0 Lapis Pondasi Agregat Kelas B 1492.50 Rp 872,833,181.67

DIVISI 6. PERKERASAN ASPALM2 Lapis Resap Pengikat 5572.00 Rp 90,875,664.77 M2 Asphalt Treated Base (ATB) 522.38 Rp 1,754,016,994.36

Rp 8,669,623,748.17

Bobot MINGGU KE-

1 2 3 4 5 6 7 8

1.56 0.389163 0.389163

0.88 0.442467 0.44246712.94 2.58846 2.58846 2.58846 2.58846

13.9124.78

1.69

1.93

10.9710.07

1.0520.23

1000.389163 0.389163 0.442467 0.442467 2.58846 2.58846 2.58846 2.58846

0.389 0.778 1.221 1.663 4.252 6.840 9.429 12.017

MINGGU KE-

9 10 11 12 13 14 15 16 17

2.58846

3.477383 3.477383 3.477383 3.4773832.752902 2.752902 2.752902 2.752902

2.58846 3.477383 3.477383 3.477383 3.477383 2.752902 2.752902 2.752902 2.75290214.606 18.083 21.560 25.038 28.515 31.268 34.021 36.774 39.527

MINGGU KE-

18 19 20 21 22 23 24 25 26

2.752902 2.752902 2.752902 2.752902 2.7529021.689554

1.92631

2.516929 2.516929

2.752902 2.752902 2.752902 2.752902 2.752902 1.689554 1.92631 2.516929 2.51692942.280 45.033 47.785 50.538 53.291 54.981 56.907 59.424 61.941

MINGGU KE-

27 28 29 30 31 32 33 34 35

2.74173 2.742 2.742 2.741732.517 2.517

0.210 0.210 0.2104.046351 4.046351 4.046351

2.516929 2.516929 2.74173 2.74173 2.74173 2.74173 4.255992 4.255992 4.25599264.458 66.975 69.717 72.458 75.200 77.942 82.198 86.454 90.710

MINGGU KE-

36 37 38 39

0.389 0.389

0.210 0.2104.046351 4.046351

4.255992 4.255992 0.389163 0.38916394.966 99.222 99.611 100.000

HARGA DASAR SATUAN UPAHHARGA

No. U R A I A N KODE SATUAN SATUAN( Rp.)

1. Pekerja (L01) Jam 9,000.00 2. Tukang (L02) Jam 11,550.00 3. M a n d o r (L03) Jam 16,500.00 4. Operator (L04) Jam 14,950.00 5. Pembantu Operator (L05) Jam 11,530.00 6. Sopir / Driver (L05) Jam 12,100.00 7. Pembantu Sopir / Driver (L05) Jam 10,450.00 8. Mekanik / Tenaga ahli (L05) Jam 19,800.00 9. Pembantu Mekanik $$ Jam 10,780.00

10. Kepala Tukang (L05) Jam 15,400.00 11.1213141516171819202122232425262728293031

DAFTARHARGA DASAR SATUAN BAHAN

HARGANo. U R A I A N KODE SATUAN SATUAN

( Rp.)

1 Pasir Pasang (Sedang) M01b M3 139,500.00 2 Pasir Beton (Kasar) M01a M3 296,500.00

3 Pasir Halus (untuk HRS) M01c M3 369,936.32 4 Pasir Urug (ada unsur lempung) M01d M3 296,500.00 5 Batu Kali M02 M3 262,600.00 6 Agregat Kasar M03 M3 369,936.32 7 Agregat Halus M04 M3 369,936.32 8 F i l l e r M05 Kg 630.00 9 Batu Belah / Kerakal M06 M3 242,800.00

10 G r a v e l M07 M3 272,600.00 11 Bahan Tanah Timbunan M08 M3 36,750.00 12 Bahan Pilihan M09 M3 42,000.00 13 Aspal M10 KG 10,700.00 14 Kerosen / Minyak Tanah M11 LITER 9,450.00 15 Semen / PC (40kg) M12 Zak 74,500.00 16 Semen / PC (kg) M12 Kg 1,862.50 17 Besi Beton M13 Kg 21,000.00 18 Kawat Beton M14 Kg 16,275.00 19 Kawat Bronjong M15 Kg 34,125.00 20 S i r t u M16 M3 202,500.00 21 Cat Marka (Non Thermoplas) M17a Kg 42,000.00 22 Cat Marka (Thermoplastic) M17b Kg 52,500.00 23 P a k u M18 Kg 31,500.00 24 Kayu Perancah M19 M3 2,100,000.00 25 B e n s i n M20 LITER 7,875.00 26 S o l a r M21 LITER 8,925.00 27 Minyak Pelumas / Olie M22 LITER 31,500.00 28 Plastik Filter M23 M2 21,000.00 29 Pipa Galvanis Dia. 1.6" M24 Batang 420,000.00 30 Pipa Porus M25 M' 42,000.00 31 Bahan Agr.Base Kelas A M26 M3 410,110.35 32 Bahan Agr.Base Kelas B M27 M3 363,644.57 33 Bahan Agr.Base Kelas C M28 M3 334,698.69 34 Bahan Agr.Base Kelas C2 M29 M3 0.00 35 Geotextile Woven M30 M2 89,250.00 36 Aspal Emulsi M31 Kg 10,500.00 37 Gebalan Rumput M32 M2 5,250.00 38 Thinner M33 LITER 26,250.00 39 Glass Bead M34 Kg 36,750.00 40 Pelat Rambu (Eng. Grade) M35a BH 630,000.00 41 Pelat Rambu (High I. Grade) M35b BH 735,000.00 42 Rel Pengaman M36 M' 840,000.00 43 Beton K-250 M37 M3 1,906,842.88 44 Baja Tulangan (Polos) U24 M39a Kg 13,125.00 45 Baja Tulangan (Ulir) D32 M39b Kg 15,750.00 46 Kapur M40 M3 42,000.00 47 Chipping M41 M3 369,936.32 48 Chipping (kg) M41kg Kg 196.27 49 Cat M42 Kg 28,875.00 50 Pemantul Cahaya (Reflector) M43 Bh. 13,230.00 51 Pasir Urug M44 M3 135,800.00 52 Arbocell M45 Kg. 33,600.00 53 Baja Bergelombang M46 Kg 13,125.00 54 Beton K-125 M47 M3 1,319,180.82 55 Baja Struktur M48 Kg 28,875.00

56 Tiang Pancang Baja M49 M' 25,247.37 57 Tiang Pancang Beton Pratekan M50 M3 9,000,000.00 58 Kawat Las M51 Dos 42,000.00 59 Pipa Baja M52 Kg 15,750.00 60 Minyak Fluks M53 Liter 6,548.85 61 Bunker Oil M54 Liter 3,150.00 62 Asbuton Halus M55 Kg 10,500.00 63 Baja Prategang M56 Kg 8,400.00 64 Baja Tulangan (Polos) U32 M57a Kg 14,700.00 65 Baja Tulangan (Ulir) D39 M39c Kg 16,275.00 66 Baja Tulangan (Ulir) D48 M39d Kg 16,800.00 67 PCI Girder L=17m M58a Buah 90,300,000 68 PCI Girder L=21m M58b Buah 101,850,000 69 PCI Girder L=26m M58c Buah 130,200,000 70 PCI Girder L=32m M58d Buah 164,850,000 71 PCI Girder L=36m M58e Buah 176,400,000 72 PCI Girder L=41m M58f Buah 201,600,000 73 Beton K-300 M59 M3 1,987,423.53 74 Beton K-175 M60 M3 1,464,846.09 75 Cerucuk M61 M 45,000 76 Elastomer M62 buah 277,200 77 Bahan pengawet: kreosot M63 liter 5,250 78 Mata Kucing M64 buah 78,750 79 Anchorage M65 buah 504,000 80 Anti strpping agent M66 liter 52,500.00 81 Bahan Modifikasi M67 Kg 1,000.00 82 Beton K-500 M68 M3 2,729,180.80 83 Beton K-400 M69 M3 2,557,306.86 84 Ducting (Kabel prestress) M70 M' 157,500 85 Ducting (Strand prestress) M71 M' 52,500 86 Beton K-350 M72 M3 2,467,377.88 87 Multipleks 12 mm M73 Lbr 190,575.00 88 Elastomer jenis 1 M74a buah 404,775.00 89 Elastomer jenis 2 M74b buah 682,500.00 90 Elastomer jenis 3 M74c buah 879,900.00 91 Expansion Tipe Joint Asphaltic Plug M75d Kg 65,000.00 9293 Expansion Join Baja Siku M75f M 288,750.00 9495 Kerb Type A M77 Buah 47,250.00 96 Paving Block M78 Buah 42,000.00 97 Mini Timber Pile M79 Buah 28,350.00 9899 Strip Bearing M81 Buah 240,975.00

100 Joint Socket Pile 35x35 M82 Set 637,875.00 101 Joint Socket Pile 16x16x16 M83 Set 70,875.00 102 Mikro Pile 16x16x16 M84 M1 63,787.50 103 Matras Concrete M85 Buah 425,250.00 104 Assetilline M86 Botol 240,975.00 105 Oxygen M87 Botol 120,487.50 106 Batu Bara M88 Kg 630.00 107 Pipa Galvanis Dia 3" M24a M 220,500.00 108 Pipa Galvanis Dia 1,5" M24b M 105,000.00

109 Agregat Pecah Mesin 0-5 mm M91 M3 369,936.32 110 Agregat Pecah Mesin 5-10 & 10-20 mm M92 M3 369,936.32 111 Agregat Pecah Mesin 20-30 mm M93 M3 369,936.32 112 Joint Sealent M94 Kg 35,805.00 113 Cat Anti Karat M95 Kg 37,537.50 114 Expansion Cap M96 M2 6,352.50 115 Polytene 125 mikron M97 Kg 20,212.50 116 Curing Compound M98 Ltr 40,425.00 117 Kayu Acuan M99 M3 2,100,000.00 118 Additive M67a Ltr 40,425.00 119 Casing M100 M2 9,450.00 120 Geotextile Non Woven M2 40,000.00 121 Rumput Vertiver 55,000.00 122 Beton K-400 Non Shrink 3,000,000.00 123 Joint Rubber M' 400,000.00 124 Epoxy Mortar Kg 125,000.00 125 Sealant Kg 170,000.00 126 Plat Baja tebal 4 Mm Kg 25,000.00 127 Cat Dasar untuk Plat Baja Kg 75,000.00 128 Cat Akhir untuk Plat Baja Kg 90,000.00 129 Baut Angkur Bh 9,000.00 130 Alat Penyuntik Nipple Bh 25,000.00 131 Anyaman Kawat M2 55,000.00 132 Propil Baja Pengaku Tegangan Leleh 250 Mpa Kg 25,000.00 133 Fibber Composit Carbon M2 5,000,000.00 134 Angkur Dia 16 mm Bh 85,000.00 135 Beton Grouting K-250, tebal 7,5 Cm M2 3,000,000.00 13613713813914014114214314414514614714814915015115215315415515615

rab-aspal riska schedule

Documents