DAFTAR REKAPITULASI RENCANA ANGGARAN BIAYA (RAB) PEKERJAAN TAHUN AN ANGGARAN
: PEMBANGUNAN EMBUNG KALI DONDONG : 2015
NO
URAIAN PEKERJAAN
JUMLAH HARGA
I
PEKERJAAN PERSIAPAN
II
PEKERJAAN TUBUH EMBUNG
III III
PEKE PEKERJ RJAA AAN N PELI PELIMP MPAH AH
440, 440,23 23, ,60 60. .90 90
I!
PEKERJAAN INTAKE
03,44,658.28
JUMLAH TOTAL ( I + II + III + IV ) PPN 1!$ GRAND TOTAL DIBULATKAN Terbi erbila lang ng
:
15,000,000.00 2,460,193,81.46
3,618,!6,!83"6# 361,8!,6!8"36 3,8!,%6,6&"!1 3,8!,%!,!!!"!!
tiga tiga mily milyar ar semb sembil ilan an ratu ratus s dela delapa pan n pulu puluh h juta juta tuju tujuh h ratu ratus s semb sembil ilan an pulu puluh h ribu ribu rupi rupiah ah
DAFTAR KUANTITAS HARGA PEKERJAAN TAHUN AN ANGGARAN
: PEMBANGUNAN EMBUNG KALI DONDONG : 2015
NO
U'* P'-*
I
PEKERJAA PEKERJAAN N PERSIAP PERSIAPAN AN
1
M"#$ M"#$%$ %$&' &'&$ &$() ()*+ *+"# "#$% $%$&' $&'&$ &$ *-& *-&" "$% $% )' )' '%'/ '%'/ #*-' #*-'//
II
PEKERJAA PEKERJAAN N TUBUH EMBUNG EMBUNG
1
P*+#*-&$' )*' +*'' /*'' +'&$'
S./*
K/*..0
N2' A*40
H' S./* (R)
J/245 H' (R) 17,!!!, 17,!!!,!!!" !!!"!! !!
L&
1.00 1.00
+2
21,34.61
L&
15,0 15,000 00,0 ,000 00.0 .000 00
15,0 15,000 00,0 ,000 00.0 .00 0 &,#6!,1 &,#6!,13,8 3,81%" 1%"#6 #6
G'%$' /'' /'' #$'&' )*' )*' '%'/ )$ #' * /*+'/ /*+'/ *+#' *+#'' '
+
3
T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', +'/*-$'% )$'+#$% )'-$ '&$% '%$'
+3
4
T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/
+3
5
T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %''-*'
+3
6 8
P'&'' P'&'' #'/ )*' )*' '+-' '+-' 1 P : 4 P&- T7* T7* A P%*&/*-', /*#'% /*#'% 20 ++ ++ )*' )*' '$', )*' '+-' 1 P : 4 P&-, P&-, T7* T7* A S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A
PEKERJAA PEKERJAAN N PELIMP PELIMPAH
1
G'%$' /'' /'' #$'&' )*' )*' '%'/ )$ #' * /*+'/ /*+'/ *+#' *+#'' '
2,5.4
55,098,234.81
A0
28,804.84 28,804.84
314,319,610.6 314,319,610.6
A20
35,422.628 35,422.628
525,654,382.45 525,654,382.45
A29
102,450.352 102,450.352
141,112,104. 141,112,104.35 35
A2
12,61.853 12,61.853
16,346,323.23 16,346,323.23
1,030.46
02 02 09 09 0
899, 899,518 518.4 .45 5 69,3 69,323 23.9 .964 64 50,59.326
1,16 1,165, 5,1 1,14 ,148. 8.94 94 38, 38,53 53,4 ,482 82.1 .19 9 52,138,530.82
1,312.29
A0
28,804.841 28,804.841
3
2
III
A A 04
10,912.04 14,839.51
1,3.3
969.16
+3 +2 +2
1,295.99 559.02
+3
##!,&3% ##!,&3%,6!% ,6!%"! "! 3
3,800,23.98 3,800,23.98
2
T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&
%$+
200.16
A30
39 39,61.042
, ,929,936.82
3
P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A
+3
420.32
02
899,518.454
38,086,648.12
4
P%*& P%*&/* /*-' -', , /*#' /*#'%% 20 ++ )* )*' ' '$' '$', , )* )*' ' '+ '+-' ' 1 P : 4 P&P&-, T7 T7* * A
+2
51.1 51.18 8
09 09
69,3 69,323 23.9 .964 64
3,54 3,548, 8,00 000. 0.46 46
2
254.42
0
50,59.326
12,82,84.51
5
IV
S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A
+
PEKERJAA PEKERJAAN N INTAKE INTAKE
%!3,#%# %!3,#%#,678 ,678"&8 "&8
1
G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#''
+3
.44
A0
28,804.841
214,308.02
2
T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&
%$+3
.0
A30
39,61.042
28 280,19.64 281,368,25.01
3
3
P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A
+
312.80
02
899,518.454
4
S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A
+2
165.46
0
50,59.326
8,31,934.8
5
P%*& P%*&/* /*-' -', , /*#' /*#'%% 20 ++ )* )*' ' '$' '$', , )* )*' ' '+ '+-' ' 1 P : 4 P&P&-, T7 T7* * A
40.1 40.11 1
09 09
69,3 69,323 23.9 .964 64
2,8 2,80, 0,2 22. 2.83 83
6
B*/" B*-/%' 1P : 2 P& : 3 K-
+2 +3
1.53
B B16
4,930,118.112
,543,080.1
P*')'' )' *+'&'' G'/* !'%* )$'. 16; 400 ++
U$/
2.00
E22
32,244,484.56
64,488,969.13
8
P* P*')'' )' *+&' &'' ' T-'&-'&-' ' P* P*'+' I/'* /'* -' -' 1 < 1,50 ,50 +
#'
1.00 .00
E2 E2
3,89 ,89,04 ,04.826
3,89 ,89,04.8 .83
9 P*')' ')'' ' )' )' *+ *+&' &'' ' E%#" E%#"= = 900 900 >">"- &/** &/**%% $* $* )$'. )$'. 16,0 16,00; 0; 400 400 ++ ++ 10 P*')'' )' *+'&'' $' SG )$'. 16;
U$/ U$/ +?
25.0 25.00 0 5.00
E26 E26 E1
5,36 5,362, 2,19 191. 1.60 606 6 2,599,658.888
134, 134,05 054, 4,9 90. 0.15 15 194,94,416.62
11 P*')'' )' *+'&'' // #"< "/%*/ 12 P*')'' )' *+'&'' '' )' /*-'&& " ", /$$ &). 100 +.
U$/ #'
1.00 1.00
L& E30
5,000,000.000 500,951.560
5,000,000.00 500,951.56
TOTAL
3,618,!6,!83"6#
#REF! KODE
F.
,ol%e *a"a ALOKASI Ke"aan Sa%an R)0 DANA R).0
SUB-KOMPONEN/PAKET PEKERJAAN
PEMB PEMBAN ANGU GUNA NAN N EMBU EMBUNG NG KALI KALI DOND DONDONG ONG
### Belanja Modal Jan"an Pembangunan Embung Kali Dondong
###
### Belanja Modal Baan Ba$% Jan"an a. AT ATK, Fotocopy, dll untuk Pengadaan Barang dan Jasa b. ATK, Fotocopy, dll untuk Penga$asan
1 s s % bl bl n
### Belanja Modal U)a Tena"a Keja dan *ono Pen"elola Te$n+ Jan"an a. (onorarium Panitia Pengadaan Pengadaan Barang dan Jasa )Konstruksi* )Konstruksi* & org + 1 pkt & P b. (onorarium Panitia Penerima (asil Peker/aan 9 Pengadaan Barang dan Jasa & org + 1 pkt ### Belanja Modal Pejalanan Jan"an a. Penga$as apangan 1 org + 1& Kl + b. Penga$as Peker/aan 1 org + 1# Kl +
% Bln % Bln
& P
1#& ( %# (
!!! &##,###.##
&'&(('((( ",###,### ',&##,### ###
!!!
-,##,###
!!!
&,'##,###
1##,###.## 1##,###.##
### 1#,&##,### %, %,###,###
TOTAL
###
!0EF Disusun dan Disiapkan le2 3 Kepala Balai 4ilaya2 5ungai 6usa Tenggara 7
I. Ma+ono' MM' MT 67P. 1&-11#81-&#'1##-
RIN1IAN ANGGARAN BIA2A RAB0 PEKERJAAN UMUM PENGELOLAAN SUMBER DA2A AIR PEMBANGUNAN EMBUNG KALI DONDONG 4(56 a"a Sa%a %la *a" URAIAN KEGIATAN ,ol Sa%an Ke. R) R)
KEMENTERIAN PROGRAM PEKERJAAN TA*UN ANGGARA NO
3 3 3 3
I. BELANJA BA*AN A. ATK' Foo7o)8' dll %n%$ Pen"adaan Baan" dan Ja+a 1 Kertas (:5 ukuran A.; %# gram .## rim " 5top
; Binder =kuran 5edang 1.## do> & 5taples Besar 1.## b2 8 7si 5taples Besar 1.## kotak % 5taples Kecil 1.## b2 - 7si 5taples Kecil ;.## kotak 7si ?utter Besar 1.## kotak 1# 7si ?utter Kecil 1.## kotak 11 5pidol 4iteboard besar ".## b2 1" Tinta Printer (P aser Jet P. "#&&d 1.## b2 1' 0e@l Tinta Printer (P aser Jet P. "#&&d ;.## b2 B. ATK' Foo7o)8' dll %n%$ Pen"a9a+an )e:%lan 1 Kertas (:5 ukuran A.; %# gram ".## rim " 5top ; Binder =kuran 5edang 1.## do> & 5taples Besar 1.## b2 8 7si 5taples Besar 1.## kotak % 5taples Kecil 1.## b2 - 7si 5taples Kecil '.## kotak 7si ?utter Besar 1.## kotak 1# 7si ?utter Kecil 1.## kotak 11 Tinta 0einbo$ 4arna (itam '.## Kotak 1" Tinta 0einbo$ 4arna ?olour ".## Kotak
;-,&## &## 1%,&## 1",&## ;#,### "&,&## 1,### ;,### ";,&## 1;,&## 1',&## %&#,### 1&#,###
4'((('((( ;'8,&## 1%,### 1%,&## 1",&## ;#,### "&,&## 1,### 18,### ";,&## 1;,&## "%,### %&#,### 8##,###
;-,&## &## 1%,&## 1",&## ;#,### "&,&## 1,### ;,### ";,&## 1;,&## ;&,### &#,###
&(('((( %,### ",&## 1%,&## 1",&## ;#,### "&,&## 1,### 1",### ";,&## 1;,&## 1'&,### 1##,###
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALISA
NO ANALISA A01 A02 A03 A04 A05 A06
PEMBANGUNAN EMBUNG KALI DONDONG PEKERJAAN TANAH
ITEM PEKERJAAN P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.6 P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.3 P**#'' -+ #'+# 1 &() 2 + P*+#*-&$' )*' +*'' /*'' +'&$' P*'&' %'$&' /" &"$% &/-$$ P*''/' ( '%$' &*)$+* &'+' ( "/"-' )' #'/ )$ )'&'- *&$&/$ #'' % #*), #'. #'$, &')', "-"2 )%%., )$#' * /*+'/ /$+#' '/' *+#'' )*' '-' &*+#'-'.
SATUAN +2 +2 -+ +2 +2
HARGA SATUAN (R, 9) 2,926.01 1,45.033 121,42.120 2,5.42 2,599.805
+3
58,043.860
A0
G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#''
+3
28,804.841
A08
G'%$' /'' %+- &*)$+*/, '&$% '%$' )$'/ * /*+'/ *+#'' /*-+'& +*-'/'' )' +*-'$'
+3
56,494.613
+3
48,642.608
+3
11,835.914
+3
63,936.010
+3
42,614.536
A013 A014 A015 A16 A1 A18 A19 A20 A21 A22 A23
G'%$' #'/' %' )*' '%'/ )$'/ * /*+'/ *+#''(/$+#' )*' '-' '/ &*+#'-' G'%$' #'/' *-'& &") -" )$'/ * /*+'/ *+#''( /$+#' )*' '-' '/ &*+#'-' G'%$' /'' #*-#'/ 7' '&$% '%$'7' )$#' * /*+'/ *+#'' /*-+'& +*-'/'' )' +*-'$' G'%$' #'/ #"%)*- 7' '&$% '%$'7' )$ #' &*/*+'/ /*-+'& +*-'/'' )' +*-'$' G'%$' P'&$- )*' '%'/ )$#' &*/*+'/ /*-+'& +*-'/'' )' +*-'$' G'%$' T'' K*-'& )*' /*'' +'&$' &*)'%'+ 1 + G'%$' T'' ')'& )*' /*'' +'&$' &*)'%'+ 1 + G'%$' T'' L+- )*' /*'' +'&$' &*)'%'+ 1 + G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 1 + G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 2 + G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 3 + T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', )$'/ )'-$ #"--"= '-*' T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*' T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', )$'/ )'-$ '-*' #"-"= '-*' T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', +'/*-$'% )$#*%$ )'-$ %'- '-*'
+3 +3 +3 +3 +3 +3 +3 +3 +3 +3 +3
24,002.248 41,948.642 84,53.85 55,683.439 2,334.26 35,944.53 50,226.33 35,422.628 103,125.183 42,839.209 104,606.192
A24
T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', +'/*-$'% )$'+#$% )'-$ '&$% '%$'
+3
14,508.814
+3
39,686.923
A09 A010 A011 A012
+3
10,268.341
A2 A28
T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$'/ )'-$ -$*- )*"&$/ )*' '-' '/ &*+#'-' T$+#' >$%/*- )*' *+')'/' #$'&', +'/*-$'% )'-$ &-** %'/ )$'. 0 50 ++ +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/ )*' '-' '/ &*+#'-'. T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*' T$+#' -$-'(#'/ "&", +'/*-$'% )$ #*%$ )'-$ %'- '-*'
+3 +3
12,61.853 289,568.434
A29
T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/
+3
102,450.352
A30
T$+#' *+#'%$ #' >$%% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&$% '%$'
+3
39,61.042
A31
T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' +'/*-$'% )'-$ '&$% '%$'
+3
1,2.83
A32
T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' , +'/*-$'% )$'/ )'-$ #"--"= '-*' )*' '-' '/ &*+#'-'.
+3
54,109.352
+3
26,80.902
+3
31,646.523
+3
68,390.588
A25 A26
A33 A34 A35 Catatan:
G'%$' #'/' %*'& )$ #' &*/*+'/ G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' )*' '-' '/ &*+#'-' /*-+'& +*-'/'' )' +*-'$' G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' '/' &/" $%* )*' '-' '/ &*+#'-'
U/ ''%$&' '-' &'/' $/*+ **-'' /$+#' /'', )$'' '&&+&$ : +'/*-$'% /'' )$'+#$% )'-$ #"--"= '-*' 7' /*-+'& )'%'+ '-*'% /'' 7' /*%' )$#*#'&' "%* *+$%$ **-''.
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALYSIS
NO ANALISA
PEMBANGUNAN EMBUNG KALI DONDONG PEKERJAAN BETON
ITEM PEKERJAAN P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 40 80 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.
+3
B01
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 20 40 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.
+3
B02
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 20 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/)' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'.
+3
B03
P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'. P-")&$ #*/" K225 )*' '-*'/ -' 2 3 +, /7* A P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ '-*'/ 2 +, /7* P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ 40 ++, /7* D P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 20 ++, /7* E P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 40 ++, /7* B*$&/$(*/'' / #*/" )*' *<"&* *-+'' '&'B*$&/$(*/'' / #*/" )*' *-+'' '%& S'>>"%)$ P*7'' )' P*-'7' / #*/" LC 1,5 + B*$&/$(*/'' #*/" / 1+3 #*/"
+3
B04 B05 B06 B0 B08 B09 B10 B11 B12 B13 B14 B15 B16 B1
P*+#*&$' / #*/", "/" )' '&' #*&$ /%'' "%"& '/' %$P*+#*&$' / #*/", "/" )' '&' #*&$ /%'' / S/$%%+*& B*/" B*-/%' 1P : 2 P& : 3 KB*/" B*-/%' 1P : 2 P& : 3 K-, / &/$%%+*&
HARGA SATUAN (R, 9)
SATUAN
19,653.00
129,90.00
151,265.00
+3 +3 +3 +3 +3 +2 +2 &'* +3 &'* +3 #*/" +3 +3
14,946.00 1,514,386.63 1,403,869.01 1,328,2.65 1,295,561.48 1,242,66.38 20,882.83 269,8.28 38,30.21
2,159,302.51 23,519.15 22,596.22 4,930,118.11 2,5,496.28
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALISA
PEMBANGUNAN EMBUNG KALI DONDONG PEKERJAAN PASANGAN HARGA SATUAN (R, 9)
NO ANALISA
ITEM PEKERJAAN
SATUAN
01 02 03 04 05 06 0 08 09 010 011 012 013 014
P'&'' #'/ "&" )$ #'=' >")'&$ P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* B P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* D P'&'' #'/ )'-$ #*'& #"'-' )*' '+-' 1 P : 4 P&- S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* B P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* B P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* A P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* B P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* A P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* B P'&'' #-"" )*' '='/ H H*'7 "'/*) U- 0,5 < 1,0 < 2,00 + )$'. 2, ++, /7* +'& 8 < 10 +. P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 3 ++.
+3 +3 +3 +3 +3 +3 +2 +2 +2 +2 +2 +2 +3 +3
33,513.940 899,518.454 98,993.04 985,898.968 1,04,34.218 5,811.804 50,59.326 60,89.205 69,323.964 80,648.01 61,44.42 2,04.912 501,115.442 586,054.822
+3
818,964.358
+3
66,800.168
+3
884,488.308
+3
1,155,855.453
015 016 01 018 019 020 021 022 023 024 TAMBAHAN
P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 4 ++. P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 5 ++. P'&'' #'%" )"%* )*' '' 2 + P'&'' $ )$ #*%'' #-"" P'&'' $' *+'/&' P**-'' B'/ -' 30 40K P**-'' B'/ -' 100 300 K D-'$'&* L"'%
#'/' +2 %#' +3 +3 $/
85,964.93 65,440.628 62,416.56 521,285.259 54,801.324 38,5.559
025
P**-'' B'/ -' 30 40K, +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*)*"&$/ )*' '-' '/ &*+#'-'.
+3
0,659.635
026
P**-'' B'/ -' 100 300 K, +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*)*"&$/ )*' '-' '/ &*+#'-'.
+3
8,918.3
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALISA
PEMBANGUNAN EMBUNG KALI DONDONG JALAN INSPEKSI
NO ANALISA
ITEM PEKERJAAN
SATUAN
D01
P*-&$'' *-+'' '%', *-'/'' )' *+')'/' &# #'&* "-&*, +'/*-$'% /*-$%$ )'-$ '&$- -'*% /'' &$-/'
+3
P*+')'/' *-*-'&' B'&* "-&*, +'/*-$'% /*-$%$ )'-$ '&$- -'*% )*' )$'+*/*+'&$++ 40 ++
+3
D02 D03 D04
P*'&'%' '%' +'')'+, /*#'% 5 + U-' P'&$-
HARGA SATUAN (R, 9)
125,416.9
+2
180,052.193 130,244.36
+3
182,303.980
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALISA
NO ANALISA
PEMBANGUNAN EMBUNG KALI DONDONG LAIN9LAIN
ITEM PEKERJAAN
SATUAN
HARGA SATUAN (R, 9)
E01 E02 E03
P*')'' )' *+'&'' ')-'$% )' '&&*&"-$&, $' GSP )$'. 2,5;. P*')'' )' *+'&'' ='/*- &/" %'$ =*#, %*#'- 24 + P*')'' )' *+'&'' *%'&/"+*-$ #*'-$ ')' *+#'/', /'%' )%%.
+? +? . +2
99,302.500 14,243.40 2,582,292.800
E04
P*')'' )' *+'&'' *<'/$" "$/ "$/ >$%%*- )' "$/ &*'%*/ / "$/ "-*/*
. +2
182,605.510
E05
P*+'&'' =*# "%* / )-'$'&* )$ #*%'' )$)$ *'' )*' $' P! )$'. 2;
+?
55,225.83
E06
P**'/' #*&$ D-'$'&* )$ #'=' #'' )*' -'*% +'<$++ 40 ++ )' $' P! )$'. 4; 100 ++, -' *'+' P*+#"'-' '&'' #'/, #*/" )' %'$%'$ P*+#"'-' #-"" P*')'' )' *+'&'' $' P! )$'. 2; P*')'' )' *+'&'' $' P! )$'. 3; P*')'' )' *+'&'' $' P! )$'. 4; P*')'' )' *+'&'' $' P! )$'.8;, / &')' /*-&$*P*')'' )' *+'&'' $' P! )$'. 12;, / &')' /*-&$*P*')'' )' *+'&'' $' P! )$'. 16; P*')'' )' *+'&'' $' SG )$'. 3; P*')'' )' *+'&'' $' SG )$'. 16; P*')'' )' *+'&'' &/$>>*- / $' SG )$'. 16;, %'/ /*#'% 3 ++ )$ %'&. P*')'' )' *+'&'' G$#"%/ J"$/ I )$'. 3; P*')'' )' *+'&'' G$#"%/ J"$/ I )$'. 16; P*')'' )' *+'&'' G'/* !'%* )$'.3; 5++ P*')'' )' *+'&'' G'/* !'%* )$'. 16; 400 ++ P*')'' )' *+'&'' A$- !'%* )$'. 2; 50 ++ P*')'' )' *+'&'' A$- !'%* )$'. 3; 5 ++ P*')'' )' *+'&'' E%#"= 90 >"- &/**% $* )$'. 3; 5++ P*')'' )' *+&'' E%#"= 900 >"- &/**% $* )$'. 16,00; 400 ++ P*')'' )' *+&'' T-'&-' P*'+' I/'* -' 1 < 1,50 + P*')'' )' *+'&'' %'/ '+' #'' "+*%'/- )*' #'' /*-'&&" -' 25<25+ P*')'' )' *+'&'' '' )' /*-'&&", /$$ &). 5 +. P*')'' )' *+'&'' '' )' /*-'&&", /$$ &). 100 +. P*')'' )' *+'&'' /')' +' '$- MAR /*-'&&", -' 25 < 25 + G*#'%' -+/ '' '/- P*+'&'' )-'$("-""-" )$#'=' /'% '/' "&/-&$ %'$7'
. +2
46,500.60
+?
223,994.806
E0 E08 E09 E010 E011 E012 E013 E014 E015 E016 E01 E018 E019 E020 E021 E022 E023 E024 E025 E026 E02 E028 E029 E030 E031 E032 E033
+3 +3 +? +? +? . M? . M? +? +? +? . "& . U$/ . U$/ . U$/ . U$/ . U$/ . U$/ . U$/ . U$/ . U$/
199,054.580 22,664.5 56,469.589 109,058.011 161,0.64 442,36.980 1,310,463.818 2,358,488.53 238,4.453 2,599,658.888 111,545.322 634,238.800 8,804,568.590 1,462,324.044 32,244,484.56 1,593,395.150 2,635,814.35 232,55.1 5,362,191.606 3,89,04.826
#'
188,952.543
#' #' #' . +2 . U$/
429,156.336 500,951.560 22,634.28 32,825.232 25,059.588
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALISA
NO ANALISA 01 02 03 04 05 06 0 08 09
PEMBANGUNAN EMBUNG KALI DONDONG INVESTIGASI :PENYELIDIKAN TANAH
ITEM PEKERJAAN B"- $/$ / *7*%$)$' /'', *)'%'+' 0 10 + B"- $/$ / *7*%$)$' /'', *)'%'+' 0 30 + T*&/ /*'' '$- / +*'-$ *-+*'#$%$/'&, *)'%'+' 0 10 + T*&/ /*'' '$- / +*'-$ *-+*'#$%$/'&, *)'%'+' 0 30 + P*+$)'' +*&$ #"- * %"'&$ %'$ ')' )'*-' )'/'P*+$)'' +*&$ #"- * %"'&$ %'$ ')' )'*-' #*-#$/ '/' %*-* P*7*)$'' '$- / **#"-' )*' +*'' "+' */-$>'% S/')'-/ **/-'/$" /*&/ T*&/ $/ ') &'+%$
SATUAN .M .M . /*&/ . /*&/ . "$/ . "$/ . "$/ . T*&/ . "$/
HARGA SATUAN (R, 9) 361,59.456 516,586.946 141,54.201 180,48.365 1,095,335.325 1,895,605.950 941,865.856 149,28.433 198,188.398
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALISA
PEMBANGUNAN EMBUNG KALI DONDONG UMUM HARGA SATUAN (R, 9)
NO ANALISA
ITEM PEKERJAAN
SATUAN
G01 G02 G03 G04
M"#$%$&'&$ )' )*+"#$%$&'&$ '%'/ #*-'/ P**-'' )*='//*-$ D*='//*-$ ')' '%- &'$ / **-'' ='), &7" )%% K$& D'+ P**-$' P*-' *")*&$ +*+'' )' +*%$/' / '%- &'%-' $-$'&$ '/' )-'$'&* )$ &'%-' -$+*-. P*-' *")*&$ +*+'' )' +*%$/' / '%- &'%-' $-$'&$ '/' )-'$'&* )$ &'%-' /*-&$*-. P*-' *")*&$ +*+'' )' +*%$/' / &$/'&$ -*'' *+#, **-'' &'$ )' #'' *%*' %'$7'.
*- U$/ *- '+ *- '+ *- +?
9,200,000.000 24,391.88 40,813.328 3,035.320
*- +
2,66,943.20
*- +
1,810,62.390
*- '
1,565,458.40
G05 G06 G0
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALISA
NO ANALISA PT01 PT02 PT03 PT04 PT05 PT06 PT0 PT08 PT09 PT010 PT011 PT012 PT013 PT014 PT015 PT016 PT01
PEMBANGUNAN EMBUNG KALI DONDONG PEKERJAAN PANTAI ; JETTY
ITEM PEKERJAAN
S%7 +'/*-$'% #'/ &'+'$ &$/* P-")&$ #& #*/" F 50 T-'&"-/'&$ #& )'-$ &/"7'-) * &$/* P%'$ +'/*-$'% #'/ / "-* P%'$ #& #*/" P*')'' )' *+'&'' %'$& G*"/*
HARGA SATUAN (R, 9)
SATUAN +3 #' #' +3 #' +2 +2 $/ $/ $/ +3 $/ +3 +3 +3 +3 +3
435,8.341 440,915.850 52,01.626 25,454.558 28,441.495 105,501.368 1,82,832.590 5,500,21.400 468,263.828 2,31,436.40 40,393.615 55,928.804 1,0,140.45 824,140.45 60,890.45 461,465.245 50,890.45
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN ANALISA
PEMBANGUNAN EMBUNG KALI DONDONG PEKERJAAN PINTU IRIGASI HARGA SATUAN (R, 9)
NO ANALISA
ITEM PEKERJAAN
SATUAN
I 01
P*')'' )' *+'&'' $/ &"-" #'' #'- &/')'- SNI, )$%*'$ -*'&* #"<, &$%* &$)*%, /*-+'& +"-/'-, **'/', **/*&' )' *')'' *+#", $/ %*#'- # 0.30 0.50 +.
#'
5,804,656.530
I 02
P*')'' )' *+'&'' $/ &"-" #'' #'- &/')'- SNI, )$%*'$ -*'&* #"<, &$%* &$)*%, /*-+'& +"-/'-, **'/', **/*&' )' *')'' *+#", $/ %*#'- # 0.51 0.0 +.
#'
12,342,982.420
I 03
P*')'' )' *+'&'' $/ &"-" #'' #'- &/')'- SNI, )$%*'$ -*'&* #"<, &$%* &$)*%, /*-+'& +"-/'-, **'/', **/*&' )' *')'' *+#", $/ %*#'- # 0.1 0.90 +.
#'
14,983,210.420
I 04
P*')'' )' *+'&'' $/ &"-" #'' #'- &/')'- SNI, )$%*'$ -*'&* #"<, &$%* &$)*%, /*-+'& +"-/'-, **'/', **/*&' )' *')'' *+#", $/ %*#'- # 0.91 1.20 +.
#'
19,312,589.850
I 05
P*+#"'-', *-#'$' )' *'/$' &$&/$+ *''/' ( "$&/ $/ *+/'-, #-"@*, $-, &/' %$-, ))' )%%, $&/'%'&$, ***/', *$', / $/ %*#'- # 1.21 1.50 +
#'
6,203,19.540
I 06
P*+#"'-', *-#'$' )' *'/$' &$&/$+ *''/' ( "$&/ $/ *+/'-, #-"@*, $-, &/' %$-, ))' )%%, $&/'%'&$, ***/', *$' / $/ *-'& #*) %*#'- # 1.0 1.50 +
#'
6,2,391.450
I 0
P*+#"'-', *-#'$' )' *'/$' &$&/$+ *''/' ( "$&/ $/ *+/'-, #-"@*, $-, &/' %$-, ))' )%% , $&/'%'&$, ***/', *$' / $/ $/'* #*) %*#'- # 1.0 1.50 +
#'
6,614,261.30
#'
369,39.120
#' #' #' #'
33,913,500.000 30,00,400.000 4,91,100.000 50,84,000.000
I 08 I 09 I 010 I 011 I 012
P*+#*-&$' '-'/, **'/', *+#*-$' *%+'& / &*+#'-' %*#'- )' *$& $/ '$- P*')'' )' *+'&'' P$/ %$- K-'=$% T'% U%$- S'/ # 1,20 1,30 + P*')'' )' *+'&'' P$/ %$- K-'=$% T'% U%$- S'/ # 1,10 1,15 + P*')'' )' *+'&'' P$/ %$- K-'=$% T'% U%$- S'/ # 1,90 2,00 + P*')'' )' *+'&'' P$/ %$- K-'=$% D"#%* U%$- D' # 1,90 2,00 +
I 013
P*')'' )' *+'&'' P$/ %$- K-'=$% D"#%* U%$- D' # 2,50 2,60 +
#'
58,015,200.000
DAFTAR UPAH TENAGA KERJA DAN BAHAN P'-*
PEMBANGUNAN EMBUNG KALI DONDONG
P.
PEMBANGUNAN EMBUNG KALI DONDONG
T5/* A*'*
&!17
N"
1 2 3 4 5 6 8 9 10 11 12 13 14 15 15 16 16 1 18 19 20 21 22 23 24 25 26 2 28 29 30 31 32 33
U'* UPAH P**-' P**-' T*-%'/$ M')"T' K*'%' T' T' B'/ K*'%' T' B'/ T' K'7 K*'%' T' K'7 T' B*&$ K*'%' T' #*&$ P*'7'+ B-"" K*'%' P*'7'+ B-"" T' '/ K*'%' T' '/ T' L'& K*'%' T' L'& S"$P*+#'/ S"$K*'%' J- UJ- UJ- G'+#'D-$%%*B"- +'&/*K*'%' T' "- B*/" T' "- B*/" A&'%/$ +' P*'' ( F'/+' M*'$ A M*'$ B O*-'/"- A A%'/ B*-'/ O*-'/"- B A%'/ R$' O*-'/"- O*-'/"- D P*+#'/ O*-'/"-
BAHAN 1 S*+* 2 T'' U- B$'&' 3 4 5 6
T'' U- P$%$' P'&$- P'&' P'&$- U- B'/ K'%$ A%'+
B'/ *' F 100 150 8 B'/ P*' 5( 9 B'/ P*' 5( >-"+ &/"* -&*-
S./*
H' S./*
OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH OH
51,290 5,440 5,440 5,440 8,430 5,440 8,430 5,440 8,430 5,440 8,430 5,440 8,430 5,440 8,430 5,440 8,430 5,440 60,35 5,440 5,440 5,440 52,200 60,500 110,000 100,000 44,40 38,500 0,000 48,000 51,290 45,000 36,000 31,350 52,200
' +3 +3 +3 +3 +3
102,695 1,500
1,500 146,625 114,080 19,285
+3 +3 +3
220,358 220,358 220,358
N"
U'*
10 B'/ P*' 3(5 11 B'/ P*' 3(5 >-"+ &/"* -&*12 B'/ P*' 2(3 13 14 15 16 1 18 19
B'/ P*' 2(3 >-"+ &/"* -&*A-*'/*& 1 + >-"+ +''% -")/$" A-*'/*& 1 + >-"+ &/"* -&*A-*'/*, 80 40 ++ &$@*, >-"+ &-** %'/ A-*'/*, 40 20 ++ &$@*, >-"+ &-** %'/ A-*'/*, 20 05 ++ &$@*, >-"+ &-** %'/ A-*'/*, 5 ++ &$@*, >-"+ &-** %'/
20 K*-$$% A%'+ 2(3 21 "'-&* '-*'/* %'&& I 22 23 24 25 26 2 28 29 30 31
S./*
H' S./*
+3
220,358 220,358 220,358
+3 +3 +3 +3 +3 +3 +3
220,358 326,900 506,418 150,800 9,500 114,100 311,000
+3 +3 +3 +3
"'-&* '-*'/* %'&& II -&*) &/"*
+3 +3
G-'*% )$'. 150 ++, *'-/ >$%% ') &') +$< >"- &# #'&* -&*) -'*% 40 ++ >"- #'&* "-&* "-*/* '))$/$* A&'%/ E+%&$ A&'%/ A *%, K*-"&** D*+% K'7 D*+% T*+#"
+3 +3 %/ %/
220,300 82,100 4,600 186,600 1,00 114,00 44,800 11,900 10,600 ,500 24,610 8,560
N" 32 33 34 35 36 3 38 39 40 41 42 43 44 45 46 4 48 49 50
U'* A+*%'& K'7 B*&$ B*/" P"%"& B*&$ B*/" U%$K'='/ I'/ K'='/ G'%'" K'='/ B-"" H 2. ++ '%'$& K'='/ B-"" )$'%'$&$D"%* D10 )*' '' 4 + I M*/'% , =$-* +*& '&&*"-$*& S/**% ''%, H #*'+ ') &/**% %'/* ') "/*-& B*&$ %'/ -' 3 ++ < 1.2+ < 2.4+ S/**%, #"%/ ') / S/**%, =*%)$ *%*/-")* S/**%, *'+'/*) &/'>> '*,120 ++ =$)* 3 ++ /$ P' S/**%, -*$>"-*+*/ #'-, )$'. 22 ++ S/**%, -" #"%/, 26 ++ )$'., %*/ 2. + P%7="") 6 ++
51 P%7="") 12 ++ 52 P%7="") 18 ++ 53 P'' K'7 K%'& II 54 B'%" K'7 K%'& II 55 P'' K'7 K%'& III 56 5 58 59 60 61 62 63 64 65 66 6 68 69 0 1 2 3 4 5 6 8 9 80 81 82 83 84
B'%" K'7 K%'& III O$% >"- /$+#*G*#'%' R+/ B'+# $-* ="") K'7 B''- P!, $* D /7*, )$'. 1.00; '*&&"-$*& P!, $* D /7*, )$'. 2.00; '*&&"-$*& P!, $* D /7*, )$'. 3.00; '*&&"-$*& P!, $* AF /7*. D$'. 4.00 ; '*&&"-$*& P!, $* AF /7*. D$'. 8.00 ; '*&&"-$*& P!, $* AF /7*. D$'. 12.00 ; '*&&"-$*& P! $* )$'. 16.00; '*&&"-$*& GSP, )$'. 1.50; '*&&"-$*& GSP, )$'. 2.00; '*&&"-$*& GSP, )$'. 2.50; '*&&"-$*& GSP, )$'. 3.00; '*&&"-$*& GSP, )$'. 16,00;, /$**& 5.6 ++ E%#"= GSP )$'. 1.50; 90 ",=*%)*) E%#"= GSP )$'. 2.00; 90 ",=*%)*) E%#"= GSP )$'. 3.00; 90 ",=*%)*) E%#"= GSP )$'. 16,00; 90 ",=*%)*) $//$ )$'. 1.5; $//$ )$'. 2.00; $//$ )$'. 3.00; G$#"%/ "$/ GI. D$'. 3,00; 5 ++ G$#"%/ "$/ GI. D$'. 16,00; 400 ++ G'/* '%* )$'. 3,00; 5 ++ G'/* '%* )$'. 16,00; 400 ++ A$- '%* )$'. 2,00; 50 ++
S./*
H' S./*
+2 $/ $/ #/ %# +? +2
+2 +2 +3 +3 +3 +3 %/+2 & +3 +? +? +? +? +? +? +? +? +? +? +? +? $/ $/ $/ $/ $/ $/ $/ $/ $/ $/ $/ $/
4,80 20,330 15,820 19,5 2,000 423,020 2,000 10,000 18,190 11,200 22,900 1,499,200 22,900 22,400 201,500 20,80 12,900 141,200 39,00 6,600 10,800
5,00,600 5,00,600 4,033,900
4,033,900 10,880 15,840 29,000 1,000 10,160 39,260 84,600 129,950 369,660 1,123,450 2,010,030 50,800 10,300 6,400 18,800 1,981,300 4,600 112,000 149,300 2,61,900 20,200 24,600 3,300 522,500 ,502,000 1,182,400 26,402,300 1,343,600
N" 85 86 8 88 89 90 91 92 93 94 95 96 9 98 99 100 101 102 103 104 105 106 10 108 109
U'* A$- '%* )$'. 3,00; 5 ++ P$* $&"%'/$" G'%'$@*) '/ M*$ B*&$ '/ M*$ K'7 '/ K'7 '/ B*&$ '/ T*+#" T$*P!, ='/*-&/" */-'%%7 %'*), 24 + =$)* P!, ='/*-&/" */-'%%7 %'*), 32 + =$)* G*"/*$%%*-, /$*&& 10 ++ J"$/ &*'%'/ M*/'% -"&& #$/, 65 ++ D-$%%, -"&& #$/ 32 ++ )$'. D-$%%, -"&& #$/ 65 ++ )$'. D-$%%, -"), 32 ++ )$'. D-$%%, +*/'% #$/ D-$%%, &%)* #'--*% *') /#* D-$%%, "-* /#* D-$%%, ="") "-* #"<*&
S./* $/ -"% %/+ + +2 # %#"& &. + & & & & & & & &
H' S./*
2,231,900 3,00 3,00 2,820 24,190 ,000 5,90 8,40 10,880 121,400 12,400 ,800 1,900 3,50 2,239,400 143,300 0,200 153,500 1,642,200 2,911,200 2,6,900 5,150,600 1,321,300 1,052,500 298,600
N" 110 111 112 113 114 115 116 11 118 119 120 121 122 123 124 125 126 12 128 129 130 131 132 133 134 135 136 13 138 139 140 141 142 143 144 145 146 14 148 149 150 151 152 153 154 155 156 15 158 159
U'* D-$%%, '*D-$%%, /'*- -"), 22 ++ )$'. P$/ %$- K-'=$% D"#%* U%$- D' # 1,90 2,00 + P$/ %$- K-'=$% D"#%* U%$- D' # 2,50 2,60 + P$/ %$- K-'=$% T'% U%$- S'/ # 1,10 1,15 + P$/ %$- K-'=$% T'% U%$- S'/ # 1,20 1,30 + P$/ %$- K-'=$% T'% U%$- S'/ # 1,90 2,00 + P$/ S"-" / /*-&$*- # 0.45 0.50 + P$/ S"-" / /*-&$*- # 0.55 0.60 + T*--'&", ''% %'/* '+* T*--'&", &/-/-* "+*%'/-* T*--'&", ='/*- %**% '*, -')* %$* /" 100 + T*--'&", ='/*- %**% '*, -')* %$* /" 5 + T*--'&", ='/*- %**% +'-*-, MAR &$@* 20 < 20 + F'/*- %**% &/'>> '* >"- $/'* M'"$ %'/ $ "%7#', *$/ 20 25 + %'*, )$'. 400 ++ PN 10 B"%/, / ='&*- 32 "& H*-#$&$)' B'' T$* L 80 < 80 < 8 B'' T$* U 200 B'' P%'/ T*#'% 6 ++ B'', B'/ 0.5; < 5.0 ; B'' B%'/ ST50 %$- B'' S/-$, 50 < 8 ++ B'', A*- D$'. 2 ++ B'', F*%)$ F$-* K$ G*+#" B'', F*%)$ F$-* B-"@* B'', M- B'/ 1(2;, 5(8;, (8; P' K*%$ 3(4;, 5(8;, (8; N$%* S$* D-%'*- K*$% ( B*&'A*- #"%/ 20 N' R$ R")' $$ M10 R##*- &*'% B'/ *' F 300 B'/ *' F 0,5 20 B'/ *' F 400 B'/ *' F 800 B'/ *' F 500 B'/ *' F 200 B'/ *' F 80 P$' P! )$' 4; K** )$' 3; L*+ P! B$& #*/" )$' 60 + L 0,50 +
S./* & & B' B' B' B' B' B' B' "& "& "& "& "& "& "& "& %& L$/* "& )"@ $/ )"@ # # # # # # LS +3 +3 +3 +3 +3 +3 +3 +? # #
H' S./* 90,400 1,318,300 43,660,000 49,948,000 26,196,000 28,990,000 41,214,000 664,000 699,000 4,48,800 298,600 223,900 112,000 149,300 836,000 3,00 59,200 199,100 66,000 22,100 20,00 20,00 21,800 20,00 20,00 18,600 24,000 18,00 24,000 18,000 12,400 13,00 4,800 15,500 298,600 2,900 13,000 2,1,200 188,900 213,300 100,000 450,000 00,000 500,000 250,000 150,000 36,550 83,460 11,00 111,580
Sumber: Surat keputusan Gubernur Nusa Tenggara Barat No : 499 Thn 2012 Tanggal 20 September 2012, tentang Standar Harga Satuan Upah dan Bahan, Harga Satuan okok !eg"atan dan Harga Standar Barang#Barang !ebutuhan emer"ntah ro$"ns" NTB
ANALI SAHARGASATUANSEWAALATBERAT
Br eakDownofHour l yOper at i onRat e No.
( 1) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
T y peofEqui pment
( 2) Agi t at ort r uc k ,1. 9m3 Agi t at ort r uc k ,2. 5m3 Ai rc ompr es s or ,250CFM Ai rc ompr es s or ,365CFM ARCwel di nggener at or ,230A ARCwel di ngmac hi ne,250A As phal tk et t l e,400l i t As phal ts pr a y er ,200l i t Bat c herpl ant ,dr um 0. 50m3 Bat c herpl ant ,dr um 0. 75m3 Bor i ngmac hi ne,150m Bor i ngmac hi ne,250m Bul l doz er ,10t on Bul l doz er ,12t on Bul l doz er ,15t on Bul l doz er ,21t on Bul l doz er ,32t on Bul l doz er ,46t on Bul l doz er ,6t on Cl as s i fi er600mm ( Spi r al ) Cl as s i fi er750mm ( Spi r al ) Cl as s i fi er900mm ( Spi r al ) Conc r et emi x er ,150l i t Conc r et emi x er ,250l i t Conc r et emi x er ,500l i t Conc r et emi x er ,1200l i t Conc r et epumpt r uc k ,20m3/ hr Conc r et epumpt r uc k ,30m3/ hr Conc r et ev i br at or ,hand,45mm Conc r et ev i br at or ,hand,60mm Cr anec r awl er ,25t on Cr anec r awl er ,35t on Cr anet r uc k ,h y dr aul i c ,20t on Cr anet r uc k ,h y dr aul i c ,30t on Cr us hi ngpl ant ,10t on/ hr Cr us hi ngpl ant ,30t on/ hr Cr us hi ngpl ant ,50t on/ hr Di es el gener at or ,15KVA Di es el gener at or ,35KVA
Model , Capac i t y , St at i cwei ghtor Di amet er
( 3) 1. 9m3 2. 5m3 250CFM 365CFM 230Amper e 250Amper e 400l i t 200l i t 23m3/ hr 34m3/ hr 150m/ 340k g 250m/ 476k g 10t on( D4) 12t on( D5) 15t on( D6) 21t on( D7) 32t on( D8) 46t on( D9) 6t on( D3) 12t on/ hr 18t on/ hr 28t on/ hr 150l i t 250l i t 500l i t 1200l i t 20m3/ hr 30m3/ hr 45mm 60mm 25t& 9-33m 35t& 9-42m 20t&1031m 30t&1134m 10t on/ hr 30t on/ hr 50t on/ hr 15KVA 35KVA
Fl y wheel Ec . Li f e Power Ti me
( HP) ( 4) 110 120 65 104 5 7k w 35 53k w 63k w 5 8 91 120 145 200 300 375 71 1. 5k w 2. 2k w 2. 2k w 5 8 11 18 105 105 5 5 125 125 230 320 30k w 75k w 150k w 27 42
( Year s ) ( 5) 7 7 8 8 5 5 5 5 8 8 8 8 5 7 7 7 7 7 5 8 8 8 5 5 5 5 7 7 3 3 10 10 8 8 8 8 8 5 5
Annual Oper at i on
Pur c has e Pr i c e
Ti r e Pr i c e
Sal v age Val ue 10%
( Hour s ) ( 6)
( US$) ( 7)
( US$) ( 8)
( US$) ( 9)
2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000
29, 856 39, 284 22, 879 43, 154 4, 947 7, 420 6, 184 7, 420 115, 014 148, 405 15, 335 24, 536 131, 091 162, 008 178, 500 216, 000 440, 662 470, 566 95, 226 37, 462 46, 154 59, 487 3, 659 5, 437 9, 610 17, 298 50, 087 61, 835 1, 546 2, 473 127, 999 176, 849 97, 700 204, 056 59, 362 116, 869 303, 611 4, 444 9, 506
896 1, 179 686 1, 295
186
1, 503 1, 855
2, 931 6, 122
2, 896 3, 811 2, 219 4, 186 495 742 600 742 11, 501 14, 840 1, 534 2, 454 13, 109 16, 201 17, 850 21, 600 44, 066 47, 057 9, 523 3, 746 4, 615 5, 949 366 544 961 1, 730 4, 858 5, 998 155 247 12, 800 17, 685 9, 477 19, 793 5, 936 11, 687 30, 361 444 951
Depr e_ c i at i on Val ue
I nt er es t , T ax& I ns ur anc e
Ti r e Cos t
Spar e Par t
Repai r Cos t
( US$) ( 10)
( US$) ( 11)
( US$) ( 15)
( US$) ( 12)
( US$) ( 13)
1. 86 2. 45 1. 25 2. 35 0. 45 0. 67 0. 54 0. 67 6. 47 8. 35 0. 86 1. 38 11. 80 10. 41 11. 48 13. 89 28. 33 30. 25 8. 57 2. 11 2. 60 3. 35 0. 33 0. 49 0. 86 1. 56 3. 12 3. 86 0. 23 0. 37 5. 76 7. 96 5. 33 11. 13 3. 34 6. 57 17. 08 0. 40 0. 86
0. 85 1. 12 0. 64 1. 21 0. 15 0. 22 0. 19 0. 22 3. 23 4. 17 0. 43 0. 69 3. 93 4. 63 5. 10 6. 17 12. 59 13. 44 2. 86 1. 05 1. 30 1. 67 0. 11 0. 16 0. 29 0. 52 1. 43 1. 77 0. 05 0. 08 3. 52 4. 86 2. 75 5. 74 1. 67 3. 29 8. 54 0. 13 0. 29
0. 30 0. 39
0. 06
0. 50 0. 62
0. 87 1. 14 0. 67 1. 26 0. 15 0. 22 0. 18 0. 22 3. 45 4. 45 0. 46 0. 74 3. 93 4. 86 5. 36 6. 48 13. 22 14. 12 2. 86 1. 12 1. 38 1. 78 0. 11 0. 16 0. 29 0. 52 1. 46 1. 80 0. 05 0. 07 3. 84 5. 31 2. 84 5. 94 1. 78 3. 51 9. 11 0. 13 0. 29
0. 58 0. 76 0. 44 0. 84 0. 10 0. 15 0. 12 0. 15 2. 30 2. 97 0. 31 0. 49 2. 62 3. 24 3. 57 4. 32 8. 81 9. 41 1. 90 0. 75 0. 92 1. 19 0. 07 0. 11 0. 19 0. 35 0. 97 1. 20 0. 03 0. 05 2. 56 3. 54 1. 90 3. 96 1. 19 2. 34 6. 07 0. 09 0. 19
T ot al Hour l yRat e Fuel ,Lu_ br i c ant ,Oi l Hi dr .Oi l & Gr ease ( Rp. ) ( 14) 183, 326 199, 992 108, 329 173, 326 8, 333
58, 331
8, 333 13, 333 151, 661 199, 992 241, 657 333, 320 499, 980 624, 975 118, 329
8, 333 13, 333 18, 333 29, 999 174, 993 174, 993 8, 333 8, 333 208, 325 208, 325 383, 318 533, 312
44, 998 69, 997
Cr ew Sal ar y
FC Por t i on
L C Por t i on
( Rp. ) ( 16)
( US$) ( 17)
( Rp. ) ( 18)
T ot al Amount ( equi v al ent )
12, 150 12, 150 4, 500 4, 500 11, 025 11, 025 11, 025 11, 025 11, 025 11, 025 11, 025 11, 025 12, 150 12, 150 12, 936 12, 936 12, 936 12, 936 12, 150 11, 025 11, 025 11, 025 11, 025 11, 025 11, 025 11, 025 12, 150 12, 150 11, 025 11, 025 12, 936 12, 936 12, 936 12, 936 11, 025 11, 025 11, 025 4, 500 4, 500
4. 46 5. 87 3. 00 5. 66 0. 84 1. 26 1. 09 1. 26 15. 45 19. 94 2. 06 3. 30 22. 29 23. 14 25. 50 30. 86 62. 95 67. 22 16. 19 5. 03 6. 20 7. 99 0. 62 0. 92 1. 63 2. 94 7. 48 9. 24 0. 36 0. 58 15. 68 21. 66 12. 82 26. 77 7. 98 15. 70 40. 80 0. 76 1. 62
195, 476. 00 212, 142. 00 112, 829. 00 177, 826. 40 19, 358. 00 11, 025. 00 11, 025. 00 69, 356. 00 11, 025. 00 11, 025. 00 19, 358. 00 24, 357. 80 163, 810. 60 212, 142. 00 254, 593. 25 346, 256. 25 512, 916. 25 637, 911. 25 130, 478. 60 11, 025. 00 11, 025. 00 11, 025. 00 19, 358. 00 24, 357. 80 29, 357. 60 41, 023. 80 187, 143. 00 187, 143. 00 19, 358. 00 19, 358. 00 221, 261. 25 221, 261. 25 396, 254. 25 546, 248. 25 11, 025. 00 11, 025. 00 11, 025. 00 49, 498. 20 74, 497. 20
( Rp. ) ( 19) 238, 515. 00 268, 787. 50 141, 779. 00 232, 445. 40 27, 464. 00 23, 184. 00 21, 543. 50 81, 515. 00 160, 117. 50 203, 446. 00 39, 237. 00 56, 202. 80 378, 909. 10 435, 443. 00 500, 668. 25 644, 055. 25 1, 120, 383. 75 1, 286, 584. 25 286, 712. 10 59, 564. 50 70, 855. 00 88, 128. 50 25, 341. 00 33, 235. 80 45, 087. 10 69, 394. 80 259, 325. 00 276, 309. 00 22, 832. 00 24, 955. 00 372, 573. 25 430, 280. 25 519, 967. 25 804, 578. 75 88, 032. 00 162, 530. 00 404, 745. 00 56, 832. 20 90, 130. 20
Br eakDownofHour l yOper at i onRat e No.
( 1) 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77
T y peofEqui pment
( 2) Di es el gener at or ,50KVA Di es el gener at or ,75KVA Dr i l l ,Hy dr aul i cCr awl er ,9t on Dr i l l ,Leg,Ai r ,22k g Dr i l l ,Pneumat i cCr awl er ,2t on Dr i l l ,Pneumat i cCr awl er ,5t on DumpT r uc k ,10m3 DumpT r uc k ,2. 4m3/3. 5T DumpT r uc k ,3. 4m3/5T DumpT r uc k ,5m3/ 8T DumpT r uc k ,6. 9m3/ 10T Ex c a v at or&Hi d.Br eak er ,0. 6t on Ex c a v at or&Hi d.Br eak er ,0. 8t on Ex c a v at or&Hi d.Br eak er ,1. 3t on Ex c a v at or&Hi d.Br eak er ,2. 1t on Ex c a v at or ,0. 6m3 Ex c a v at or ,0. 8m3 Ex c a v at or ,1. 0m3 Ex c a v at or ,1. 2m3 Hammer ,J ac k ,Ai r ,25k g Mot orgr ader ,2. 2m Mot orgr ader ,3. 1m Mot orgr ader ,3. 7m Pump,c ent r i f ugal ,100mm Pump,c ent r i f ugal ,150mm Pump,s ubmer s i bl e,100mm Pump,s ubmer s i bl e,150mm Sc r eenPl ant ,10t on/ hr Sc r eenPl ant ,30t on/ hr T amper ,hand,59k g T amper ,hand,78k g T ampi ngr ol l er ,21t on Tampi ngr ol l er ,31t on T andem r ol l er ,6t on Thr eewheel r ol l er ,10t on Thr eewheel r ol l er ,6t on Thr eewheel r ol l er ,8t on Ti r er ol l er ,5t on
Model , Capac i t y , St at i cwei ghtor Di amet er
( 3) 60KVA 75KVA 158CFM &65mm 88CFM &86mm 250CFM &50mm 353CFM &65mm 10. 0m3 3. 5m3 3. 5m3 5. 0m3 7. 0m3 585k g 800k g 1310k g 2100k g 0. 6m3 0. 8m3 1. 0m3 1. 2m3 100CFM &70mm 2. 2m wi de 3. 1m wi de 3. 7m wi de 10l i t / s ec ,di es el 25l i t / s ec ,di es el 0. 90m3/ mi n 2. 80m3/ mi n 10t on/ hr 30t on/ hr 59k g 78k g 21t on 31t on 6-8t on 10-12t on 6-8t on 8-10t on 5-9t on
Fl y wheel Ec . Li f e Power Ti me
( HP) ( 4) 66 103 115 275 65 125 180 220 85 120 160 200 120 160 200 270 67 115 140 5 11 7. 5k w 15. 0k w 25k w 75k w 3 4 213 314 60 66 60 60 80
( Year s ) ( 5) 5 5 7 3 5 5 8 8 8 8 8 5 5 5 5 5 7 7 7 3 5 7 7 5 5 3 5 8 8 3 3 7 7 5 7 5 7 5
Annual Oper at i on
( Hour s ) ( 6) 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000
Pur c has e Pr i c e
( US$) ( 7) 13, 837 16, 763 97, 081 2, 671 33, 391 46, 747 55, 108 16, 447 19, 349 25, 246 40, 885 83, 752 107, 326 181, 333 207, 138 67, 326 125, 179 140, 984 180, 215 4, 019 64, 309 93, 990 129, 236 1, 855 2, 473 3, 586 5, 874 20, 612 61, 835 1, 855 2, 473 150, 260 177, 450 51, 942 60, 599 34, 628 48, 232 66, 782
Ti r e Pr i c e
( US$) ( 8)
1, 653 493 580 757 1, 227
1, 929 2, 820 3, 877
2, 003
Sal v age Val ue 10%
Depr e_ c i at i on Val ue
( US$) ( US$) ( 9) ( 10) 1, 384 1. 25 1, 676 1. 51 9, 708 6. 24 267 0. 40 3, 339 3. 01 4, 675 4. 21 5, 345 3. 01 1, 595 0. 90 1, 877 1. 06 2, 449 1. 38 3, 966 2. 23 8, 375 7. 54 10, 733 9. 66 18, 133 16. 32 20, 714 18. 64 6, 733 6. 06 12, 518 8. 05 14, 098 9. 06 18, 022 11. 59 402 0. 60 6, 238 5. 61 9, 117 5. 86 12, 536 8. 06 186 0. 17 247 0. 22 359 0. 54 587 0. 53 2, 061 1. 16 6, 184 3. 48 186 0. 28 247 0. 37 15, 026 9. 66 17, 745 11. 41 5, 194 4. 67 6, 060 3. 90 3, 463 3. 12 4, 823 3. 10 6, 478 5. 83
I nt er es t , T ax& I ns ur anc e
Ti r e Cos t
( US$) ( US$) ( 11) ( 15) 0. 42 0. 50 2. 77 0. 09 1. 00 1. 40 1. 55 0. 66 0. 46 0. 20 0. 54 0. 23 0. 71 0. 30 1. 15 0. 49 2. 51 3. 22 5. 44 6. 21 2. 02 3. 58 4. 03 5. 15 0. 13 1. 93 0. 64 2. 69 0. 94 3. 69 1. 29 0. 06 0. 07 0. 12 0. 18 0. 58 1. 74 0. 06 0. 08 4. 29 5. 07 1. 56 1. 73 1. 04 1. 38 2. 00 0. 67
Spar e Par t
Repai r Cos t
Fuel ,Lu_ br i c ant ,Oi l Hi dr .Oi l & Gr ease ( US$) ( US$) ( Rp. ) ( 12) ( 13) ( 14) 0. 42 0. 28 109, 996 0. 50 0. 34 171, 660 2. 91 1. 94 191, 659 0. 08 0. 05 1. 00 0. 67 1. 40 0. 93 1. 60 1. 07 458, 315 0. 48 0. 32 108, 329 0. 56 0. 38 208, 325 0. 73 0. 49 299, 988 1. 19 0. 79 366, 652 2. 51 1. 68 141, 661 3. 22 2. 15 199, 992 5. 44 3. 63 266, 656 6. 21 4. 14 333, 320 2. 02 1. 35 199, 992 3. 76 2. 50 266, 656 4. 23 2. 82 333, 320 5. 41 3. 60 449, 982 0. 12 0. 08 1. 87 1. 25 111, 662 2. 74 1. 82 191, 659 3. 76 2. 51 233, 324 0. 06 0. 04 8, 333 0. 07 0. 05 18, 333 0. 11 0. 07 0. 18 0. 12 0. 62 0. 41 1. 86 1. 24 0. 06 0. 04 5, 500 0. 07 0. 05 6, 666 4. 51 3. 01 354, 986 5. 32 3. 55 523, 312 1. 56 1. 04 99, 996 1. 82 1. 21 109, 996 1. 04 0. 69 99, 996 1. 45 0. 96 99, 996 1. 94 1. 30 133, 328
T ot al Hour l yRat e Cr ew Sal ar y
FC Por t i on
( Rp. ) ( 16) 4, 500 4, 500 12, 150 4, 500 12, 150 12, 150 12, 150 12, 150 12, 150 12, 150 12, 150 12, 936 12, 936 12, 936 12, 936 12, 150 12, 936 12, 936 12, 936 11, 025 12, 150 12, 150 12, 150 4, 500 4, 500 4, 500 4, 500 11, 025 11, 025 4, 500 4, 500 12, 150 12, 150 12, 150 12, 150 12, 150 12, 150 12, 150
( US$) ( 17) 2. 35 2. 85 13. 87 0. 62 5. 68 7. 95 7. 89 2. 35 2. 77 3. 61 5. 85 14. 24 18. 25 30. 83 35. 21 11. 45 17. 88 20. 14 25. 75 0. 94 11. 31 14. 04 19. 31 0. 32 0. 42 0. 84 1. 00 2. 77 8. 31 0. 43 0. 58 21. 47 25. 35 8. 83 8. 66 5. 89 6. 89 11. 74
L C Por t i on
T ot al Amount ( equi v al ent )
( Rp. ) ( 18) 114, 495. 60 176, 159. 80 203, 809. 00 4, 500. 00 12, 150. 00 12, 150. 00 470, 465. 00 120, 479. 00 220, 475. 00 312, 138. 00 378, 802. 00 154, 597. 25 212, 928. 25 279, 592. 25 346, 256. 25 212, 142. 00 279, 592. 25 346, 256. 25 462, 918. 25 11, 025. 00 123, 812. 20 203, 809. 00 245, 474. 00 12, 833. 00 22, 832. 60 4, 500. 00 4, 500. 00 11, 025. 00 11, 025. 00 9, 999. 78 11, 166. 40 367, 135. 80 535, 462. 40 112, 146. 00 122, 145. 60 112, 146. 00 112, 146. 00 145, 478. 00
( Rp. ) ( 19) 137, 173. 10 203, 662. 30 337, 654. 50 10, 483. 00 66, 962. 00 88, 867. 50 546, 603. 50 143, 156. 50 247, 205. 50 346, 974. 50 435, 254. 50 292, 013. 25 389, 040. 75 577, 101. 75 686, 032. 75 322, 634. 50 452, 134. 25 540, 607. 25 711, 405. 75 20, 096. 00 232, 953. 70 339, 295. 00 431, 815. 50 15, 921. 00 26, 885. 60 12, 606. 00 14, 150. 00 37, 755. 50 91, 216. 50 14, 149. 28 16, 763. 40 574, 321. 30 780, 089. 90 197, 355. 50 205, 714. 60 168, 984. 50 178, 634. 50 258, 769. 00
Br eakDownofHour l yOper at i onRat e No.
( 1) 78 79 80 81 82 83 84 85 86 87 88 89 90 88 89
T y peofEqui pment
( 2) Ti r er ol l er ,8t on T r uc kfl atbed,3. 5m3 T r uc kfl atbed,5. 0m3 Vi br at or ypl at e,hand,60k g Vi br at or ypl at e,hand,86k g Vi br at or yr ol l er ,10t on Vi br at or yr ol l er ,15t on Vi br at or yr ol l er ,3t on Vi br at or yr ol l er ,6t on Vi br at or yr ol l er ,hand,0. 6t on Vi br at or yr ol l er ,hand,1. 0t on Wat ert ankt r uc k&pump,3000l i t Wat ert ankt r uc k&pump,5000l i t Wheel l oader ,1. 5m3 Wheel l oader ,1. 8m3
Model , Capac i t y , St at i cwei ghtor Di amet er
( 3) 8-15t on 3. 5m3 5. 0m3 60k g,r ammer 86k g,r ammer 10. 0t on 15. 0t on 3. 0t on 6. 0t on 0. 6t on 1. 0t on 3000l i t 5000l i t 1. 5m3 1. 8m3
Fl y wheel Ec . Li f e Power Ti me
( HP) ( 4) 92 125 180 4 5 111 161 17 95 5 9 125 180 110 112
( Year s ) ( 5) 7 5 5 3 3 7 7 5 7 3 3 5 5 5 5
Annual Oper at i on
( Hour s ) ( 6) 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000 2, 000
Pur c has e Pr i c e
( US$) ( 7) 126, 762 14, 388 21, 567 1, 237 1, 855 89, 213 126, 245 43, 903 64, 927 6, 184 14, 840 24, 749 36, 030 121, 950 136, 913
Ti r e Pr i c e
( US$) ( 8) 3, 803 432 647
742 1, 081 3, 659 4, 107
Sal v age Val ue 10%
Depr e_ c i at i on Val ue
( US$) ( US$) ( 9) ( 10) 12, 296 7. 90 1, 396 1. 26 2, 092 1. 88 124 0. 19 186 0. 28 8, 921 5. 74 12, 625 8. 12 4, 390 3. 95 6, 493 4. 17 618 0. 93 1, 484 2. 23 2, 401 2. 16 3, 495 3. 15 11, 829 10. 65 13, 281 11. 95
I nt er es t , T ax& I ns ur anc e
Ti r e Cos t
( US$) ( US$) ( 11) ( 15) 3. 62 1. 27 0. 43 0. 17 0. 65 0. 26 0. 04 0. 06 2. 55 3. 61 1. 32 1. 86 0. 21 0. 49 0. 74 0. 25 1. 08 0. 36 3. 66 1. 46 4. 11 1. 64
Spar e Par t
( US$) ( 12) 3. 69 0. 42 0. 63 0. 04 0. 06 2. 68 3. 79 1. 32 1. 95 0. 19 0. 45 0. 72 1. 05 3. 55 3. 98
Repai r Cos t
( US$) ( 13) 2. 46 0. 28 0. 42 0. 02 0. 04 1. 78 2. 52 0. 88 1. 30 0. 12 0. 30 0. 48 0. 70 2. 37 2. 66
Tot al Hour l yRat e Fuel ,Lu_ br i c ant ,Oi l Hi dr .Oi l & Gr ease ( Rp. ) ( 14) 153, 327 208, 325 299, 988 5, 833 8, 333 184, 993 268, 323 28, 332 158, 327 8, 333 14, 166 208, 325 299, 988 183, 326 186, 659
Cr ew Sal ar y
FC Por t i on
( Rp. ) ( 16) 12, 150 12, 150 12, 150 4, 500 4, 500 12, 150 12, 150 12, 150 12, 150 4, 500 4, 500 12, 150 12, 150 12, 150 12, 150
( US$) ( 17) 18. 94 2. 56 3. 83 0. 29 0. 43 12. 74 18. 04 7. 46 9. 28 1. 44 3. 46 4. 35 6. 33 21. 68 24. 34
L C Por t i on
T ot al Amount ( equ i v al ent )
( Rp. ) ( 18) 165, 477. 20 220, 475. 00 312, 138. 00 10, 333. 10 12, 833. 00 197, 142. 60 280, 472. 60 40, 482. 20 170, 477. 00 12, 833. 00 18, 666. 10 220, 475. 00 312, 138. 00 195, 476. 00 198, 809. 20
( Rp. ) ( 19) 348, 248. 20 245, 179. 00 349, 097. 50 13, 131. 60 16, 982. 50 320, 083. 60 454, 558. 60 112, 471. 20 260, 029. 00 26, 729. 00 52, 055. 10 262, 452. 50 373, 222. 50 404, 688. 00 433, 690. 20
2/5/16 12:00 AM
Not e: 1. 2. 3. 4. 5. 6.
Ba s eDa t ao f6Ok t o b er2 0 09 Ti r e =3% x Pur c has ePr i c e Spar ePar t =6% x ( Pur c has ePr i c e-Ti r ePr i c e)/Ann.Oper at i on Rep ai rCos t =4% x ( Pur c has ePr i c e-Ti r ePr i c e)/Ann.Oper at i on BankI nt er es t =10% ( i nUS$) 6 5 0 Ex c hangeRat e, 1US$= Rp.9,
Anal ysi sofHour l yConsumt i onofTi r e,Fuel ,Oi l&Cr ew Sal ar y ofConst r uct i onEqui pmentandPl ant
Ti r e No.
( 1) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 22 23 24 25 25 26 27 28 29 30 31 32 33 34 35 36 37
T y peofEqui pment
( 2) Agi t at ort r uc k ,1. 9m3 Agi t at ort r uc k ,2. 5m3 Ai rc ompr es s or ,250CFM Ai rc omp r es s or ,365CFM ARCwel di nggener at or ,230A ARCwel di ngmac hi ne,250A As phal tk et t l e,400l i t As phal ts pr a y er ,200l i t Bat c herpl ant ,dr um 0. 50m3 Bat c herpl ant ,dr um 0. 75m3 Bor i ngma c hi ne,150m Bor i ngma c hi ne,250m Bul l doz er ,10t on Bul l doz er ,12t on Bul l doz er ,15t on Bul l doz er ,21t on Bul l doz er ,32t on Bul l doz er ,46t on Bul l doz er ,6t on Cl as s i fi er600mm ( Spi r al ) Cl as s i fi er750mm ( Spi r al ) Cl as s i fi er900mm ( Spi r al ) Conc r et emi x er ,150l i t Conc r et emi x er ,250l i t Conc r et emi x er ,500l i t Conc r et emi x er ,1200l i t Conc r et epumpt r uc k ,20m3/ hr Conc r et epumpt r uc k ,30m3/ hr Conc r et ev i br at or ,hand,45mm Conc r et ev i br at or ,hand,60mm Cr anec r awl er ,25t on Cr anec r awl er ,35t on Cr anet r uc k ,hy dr aul i c ,20t on Cr anet r uc k ,hy dr aul i c ,30t on Cr us hi ngpl ant ,10t on/ hr Cr us hi ngpl ant ,30t on/ hr Cr us hi ngpl ant ,50t on/ hr Di es el gener at or ,15KVA Di es el gener at or ,35KVA
Model , Capac i t y , St at i cwei ghtor Di amet er
( 3) 1. 9m3 2. 5m3 250CFM 365CFM 230Amper e 250Amper e 400l i t 200l i t 23m3/ hr 34m3/ hr 150m/ 340k g 250m/ 476k g 10t on( D4) 12t on( D5) 15t on( D6) 21t on( D7) 32t on( D8) 46t on( D9) 6t on( D3) 12t on/ hr 18t on/ hr 28t on/ hr 150l i t 250l i t 500l i t 1200l i t 20m3/ hr 30m3/ hr 45mm 60mm 25t& 9-33m 35t& 9-42m 20t&1 031m 30t&1134m 10t on/ hr 30t on/ hr 50t on/ hr 15KVA 35KVA
Fuel
( HP) ( 4) 110 120 65 104 5 7k w 35 53k w 63k w 5 8 91 120 145 200 300 375 71 1. 5k w 2. 2k w 2. 2k w 5 8 11 18 105 105 5 5 125 125 230 320 30k w 75k w 150k w 27 42
Cr e wSa l a r y
Lubr i c ant ,Oi l ,Hi dr a ul i c _
Fl y wheel Power Li f eTi me
Cos t
Uni tUs e
Cos t
Uni tUs e
Cos t
Oper at orA
Oper at orB
Oper at orC
As s . Oper at or
T o t a l Hour l y Co ns umt i on ( Equi v al ent )
( hour s ) ( 5)
( US$) ( 6)
( l i t / hr ) ( 7)
( Rp) ( 8)
( l i t / hr ) ( 9)
( Rp) ( 10)
( Rp) ( 11)
( Rp) ( 12)
( Rp) ( 13)
( Rp) ( 14)
( Rp) ( 15)
Oi l ,Gr ea seandFi l t er s
3, 000 3, 000
3, 000
3, 000 3, 000
3, 000 3, 000
0. 30 0. 39
13. 20 14. 40 7. 80 12. 48 0. 60
141, 240 154, 080 83, 460 133, 536 6, 420
1. 10 1. 20 0. 65 1. 04 0. 05
42, 086 45, 912 24, 869 39, 790 1, 913
4. 20
44, 940
0. 35
13, 391
0. 60 0. 96 10. 92 14. 40 17. 40 24. 00 36. 00 45. 00 8. 52
6, 420 10, 272 116, 844 154, 080 186, 180 256, 800 385, 200 481, 500 91, 164
0. 05 0. 08 0. 91 1. 20 1. 45 2. 00 3. 00 3. 75 0. 71
1, 913 3, 061 34, 817 45, 912 55, 477 76, 520 114, 780 143, 475 27, 165
5, 625 5, 625 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500
0. 06
0. 50 0. 62
0. 98 2. 04
0. 60 0. 96 1. 32 2. 16 12. 60 12. 60 0. 60 0. 60 15. 00 15. 00 27. 60 38. 40
3. 24 5. 04
6, 420 10, 272 14, 124 23, 112 134, 820 134, 820 6, 420 6, 420 160, 500 160, 500 295, 320 410, 880
34, 668 53, 928
0. 05 0. 08 0. 11 0. 18 1. 05 1. 05 0. 05 0. 05 1. 25 1. 25 2. 30 3. 20
0. 27 0. 42
1, 913 3, 061 4, 209 6, 887 40, 173 40, 173 1, 913 1, 913 47, 825 47, 825 87, 998 122, 432
10, 330 16, 069
6, 525 6, 525
5, 625 5, 625 6, 411 6, 411 6, 411 6, 411 5, 625 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 5, 625 5, 625 4, 500 4, 500 6, 411 6, 411 6, 411 6, 411 4, 500 4, 500 4, 500 4, 500 4, 500
6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525
198, 357 215, 933 112, 829 177, 826 19, 358 11, 025 11, 622 69, 356 11, 025 11, 025 19, 358 24, 358 163, 811 212, 142 254, 593 346, 256 512, 916 637, 911 130, 479 11, 025 11, 025 11, 025 19, 358 24, 358 29, 358 41, 024 191, 976 193, 110 19, 358 19, 358 221, 261 221, 261 405, 682 565, 940 11, 025 11, 025 11, 025 49, 498 74, 497
Ti r e No.
( 1) 38 39 40 41 42 43 44 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74
T y peofEqui pment
( 2) Di es el gener at or ,50KVA Di es el gener at or ,75KVA Dr i l l ,Hydr aul i cCr awl er ,9t on Dr i l l ,Leg,Ai r ,22k g Dr i l l ,Pneumat i cCr awl er ,2t on Dr i l l ,Pneumat i cCr awl er ,5t on DumpT r uc k ,10m3 DumpT r uc k ,2. 4m3/3. 5T DumpT r uc k ,3. 4m3/5T DumpT r uc k ,5m3/ 8T DumpT r uc k ,6. 9m3/ 10T Ex c a v at or&Hi d.Br eak er ,0. 6t on Ex c a v at or&Hi d.Br eak er ,0. 8t on Ex c a v at or&Hi d.Br eak er ,1. 3t on Ex c a v at or&Hi d.Br eak er ,2. 1t on Ex c a v at or ,0. 6m3 Ex c a v at or ,0. 8m3 Ex c a v at or ,1. 0m3 Ex c a v at or ,1. 2m3 Hammer ,J ac k ,Ai r ,25k g Mo t orgr ader ,2. 2m Mot orgr ader ,3. 1m Mot orgr ader ,3. 7m Pump,c ent r i f ugal ,100mm Pump,c ent r i f ugal ,150mm Pump,s ubmer s i bl e,100mm Pump,s ubmer s i bl e,150mm Sc r eenPl ant ,10t on/ hr Sc r eenPl ant ,30t on/ hr T amper ,hand,59k g T amper ,hand,78k g T ampi ngr ol l er ,21t on T ampi ngr ol l er ,31t on T andem r ol l er ,6t on Thr eewheel r ol l er ,10t on Thr eewheel r ol l er ,6t on Thr eewheel r ol l er ,8t on Ti r er ol l er ,5t on
Mo del , Capac i t y , St at i cwei ghtor Di amet er
( 3) 60KVA 75KVA 158CFM &65mm 88CFM &86mm 250CFM &50mm 353CFM &65mm 10. 0m3 3. 5m3 3. 5m3 5. 0m3 7. 0m3 585k g 800k g 1310k g 2100k g 0. 6m3 0. 8m3 1. 0m3 1. 2m3 100CFM &70mm 2. 2m wi de 3. 1m wi de 3. 7m wi de 10l i t / s ec ,di es el 25l i t / s ec ,di es el 0. 90m3/ mi n 2. 80m3/ mi n 10t on/ hr 30t on/ hr 59k g 78k g 21t on 31t on 6-8t on 10-12t on 6-8t on 8-10t on 5-9t on
Fuel
Fl y wheel Power
( HP) ( 4) 66 103 115 275 65 125 180 220 85 120 160 200 120 160 200 270 67 115 140 5 11 7. 5k w 15. 0k w 25k w 75k w 3 4 213 314 60 66 60 60 80
Cr e wSa l a r y
Lubr i c ant ,Oi l ,Hi dr aul i c _ Oi l ,Gr eas eandFi l t er s
Li f eTi me
Cos t
( hour s ) ( 5)
( US$) ( 6)
Uni tUs e
( l i t / hr ) ( 7) 7. 92 12. 36 13. 80
Cos t
( Rp) ( 8) 84, 744 132, 252 147, 660
Uni tUs e
( l i t / hr ) ( 9) 0. 66 1. 03 1. 15
Cos t
( Rp) ( 10) 25, 252 39, 408 43, 999
Ope r at orA
Ope r at orB
( Rp) ( 11)
( Rp) ( 12)
Ope r at orC
( Rp) ( 13) 4, 500 4, 500
5, 625
As s . Oper at or ( Rp) ( 14)
6, 525 4, 500
2, 500 2, 500 2, 500 2, 500 2, 500
0. 66 0. 20 0. 23 0. 30 0. 49
33. 00 7. 80 15. 00 2 1. 60 2 6. 40 10. 20 14. 40 19. 20 24. 00 14. 40 19. 20 24. 00 32. 40
353, 100 83, 460 160, 500 231, 120 282, 480 109, 140 154, 080 205, 440 256, 800 154, 080 205, 440 256, 800 346, 680
2. 75 0. 65 1. 25 1. 80 2. 20 0. 85 1. 20 1 . 60 2 . 00 1. 20 1. 60 2. 00 2. 70
105, 215 24, 869 47, 825 68, 868 84, 172 32, 521 45, 912 61, 216 76, 520 45, 912 61, 216 76, 520 103, 302
8. 04 1 3. 80 1 6. 80 0. 60 1. 32
86, 028 147, 660 179, 760 6, 420 14, 124
0. 67 1. 15 1. 40 0. 05 0. 11
25, 634 43, 999 53, 564 1, 913 4, 209
5, 625 5, 625 5, 625 5, 625 5, 625 5, 625 5, 625 6, 411 6, 411 6, 411 6, 411 5, 625 6, 411 6, 411 6, 411 4, 500
3, 000 3, 000 3, 000
3, 000
0. 64 0. 94 1. 29
0. 67
0. 40 0. 48 25. 56 37. 68 7. 20 7. 92 7. 20 7. 20 9. 60
4, 237 5, 136 273, 492 403, 176 77, 040 84, 744 77, 040 77, 040 102, 720
0. 03 0. 04 2. 13 3. 14 0. 60 0. 66 0. 60 0. 60 0. 80
1, 263 1, 530 81, 494 120, 136 22, 956 25, 252 22, 956 22, 956 30, 608
5, 625 5, 625 5, 625 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 4, 500 5, 625 5, 625 5, 625 5, 625 5, 625 5, 625 5, 625
6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525
6, 525 6, 525
6, 525 6, 525 6, 525 6, 525 6, 525 6, 525 6, 525
T ot a l Hour l y Co ns umt i on ( Equi v al ent ) ( Rp) ( 15) 114, 496 176, 160 203, 809 4, 500 12, 150 12, 150 476, 847 122, 384 222, 716 315, 061 383, 536 154, 597 212, 928 279, 592 346, 256 212, 142 279, 592 346, 256 462, 918 11, 025 130, 018 212, 879 257, 945 12, 833 22, 833 4, 500 4, 500 11, 025 11, 025 10, 000 11, 166 3 67, 136 535, 462 112, 146 122, 146 112, 146 112, 146 151, 922
Ti r e No.
( 1) 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89
T y peofEqui pment
( 2) Ti r er ol l er ,8t on Tr uc kfl atbed,3. 5m3 Tr uc kfl atbed,5. 0m3 Vi br at or ypl at e,hand,60k g Vi br at or ypl at e,hand,86k g Vi br at or yr ol l er ,10t on Vi br at or yr ol l er ,15t on Vi br at or yr ol l er ,3t on Vi br at or yr ol l er ,6t on Vi br at or yr ol l er ,hand,0. 6t on Vi br at or yr ol l er ,hand,1. 0t on Wat ert ankt r uc k&pump,3000l i t Wat ert ankt r uc k&pump,5000l i t Wheel l oader ,1. 5m3 Wheel l oader ,1. 8m3
Mo del , Capac i t y , St at i cwei ghtor Di amet er
( 3) 8-15t on 3. 5m3 5. 0m3 60k g,r ammer 86k g,r ammer 10. 0t on 15. 0t on 3. 0t on 6. 0t on 0. 6t on 1. 0t on 3000l i t 5000l i t 1. 5m3 1. 8m3
Not e: 1. 2. 3. 4. 5. 6. 7. 8. 9. 10.
BaseDat ao f6Ok t ob er20 09 Fuel xHPxF ue lPr i c e 12 Lubr i cant ,Oi l &et c 1 xHPxLu br i c a ntPr i c e Ti r e =Ti r ePr i c e/Li f eTi me Bens i n =Rp 10, 700/ l i t Ol i Pel umas =Rp 38, 260/ l i t Oper at orA =Rp 51, 290/ m. d Oper at orB =Rp 45, 000/ m. d Oper at orC =Rp 36, 000/ m. d As s .Op er at or =Rp 52, 200/ m. d
Fuel
Fl y wheel Power
Oi l ,Gr e as ean dFi l t er s
Li f eTi me
( HP) ( 4) 92 125 180 4 5 111 161 17 95 5 9 125 180 110 112
Cr ewSal ar y
Lubr i c ant ,Oi l ,Hi dr a ul i c _
( hour s ) ( 5) 3, 000 2, 500 2, 500
3, 000 3, 000 2, 500 2, 500
Cos t
( US$) ( 6) 1. 27 0. 17 0. 26
0. 25 0. 36 1 . 46 1 . 64
Uni tUs e
( l i t / hr ) ( 7) 11. 04 15. 00 21. 60 0. 42 0. 60 13. 32 19. 32 2. 04 11. 40 0. 60 1. 02 15. 00 21. 60 13. 20 13. 44
Cos t
( Rp) ( 8) 118, 128 160, 500 231, 120 4, 494 6, 420 142, 524 206, 724 21, 828 121, 980 6, 420 10, 914 160, 500 231, 120 141, 240 143, 808
Uni tUs e
( l i t / hr ) ( 9) 0. 92 1. 25 1. 80 0. 04 0. 05 1. 11 1. 61 0. 17 0. 95 0. 05 0. 09 1. 25 1. 80 1. 10 1. 12
Cos t
( Rp) ( 10) 35, 199 47, 825 68, 868 1, 339 1, 913 42, 469 61, 599 6, 504 36, 347 1, 913 3, 252 47, 825 68, 868 42, 086 42, 851
Oper at orA
( Rp) ( 11)
Oper at orB
( Rp) ( 12) 5, 625 5, 625 5, 625
Oper at orC
As s . Oper at or
( Rp) ( 13)
( Rp) ( 14) 6, 525 6, 525 6, 525
4, 500 4, 500 5, 625 5, 625 5, 625 5, 625
6, 525 6, 525 6, 525 6, 525 4, 500 4, 500
5, 625 5, 625 5, 625 5, 625
6, 525 6, 525 6, 525 6, 525
T o t a l Hour l y Co ns umt i on ( Equi v al ent ) ( Rp) ( 15) 177, 710 222, 141 314, 635 10, 333 12, 833 197, 143 280, 473 40, 482 170, 477 12, 833 18, 666 222, 863 315, 615 209, 598 214, 664
HARGASEWAALATBERAT( t er mas ukBBM danOper at or ) PEKERJAAN TAHUN ANGGARAN
PEMBANGUNAN EMBUNG KALI DONDONG &!17
No.
T y peofEqui pment
( 1)
( 2)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 4 2 43 44 45 46 47 48 49 50
Agi t at ort r uc k ,1. 9m3 Agi t at ort r uc k ,2. 5m3 Ai rc ompr es s or ,250CFM Ai rc ompr es s or ,365CFM ARCwel di nggener at or ,230A ARCwel di ngma c hi ne,250A As phal tk et t l e,400l i t As phal ts pr a y er ,200l i t Bat c herpl ant ,dr um 0. 50m3 Bat c herpl ant ,dr um 0. 75m3 Bor i ngmac hi ne,150m Bor i ngmac hi ne,250m Bul l doz er ,10t on Bul l doz er ,12t on Bul l doz er ,15t on Bul l doz er ,21t on Bul l doz er ,32t on Bul l doz er ,46t on Bul l doz er ,6t on Cl as s i fi er600mm ( Spi r al ) Cl as s i fi er750mm ( Spi r al ) Cl as s i fi er900mm ( Spi r al ) Conc r et emi x er ,150l i t Conc r et emi x er ,250l i t Conc r et emi x er ,500l i t Conc r et emi x er ,1200l i t Conc r et epumpt r uc k ,20m3/ hr Conc r et epumpt r uc k ,30m3/ hr Conc r et ev i br at or ,hand,45mm Conc r et ev i br at or ,hand,60mm Cr anec r awl er ,25t on Cr anec r awl er ,35t on Cr anet r uc k ,hy dr aul i c ,20t on Cr anet r uc k ,hy dr aul i c ,30t on Cr us hi ngpl ant ,10t on/ hr Cr us hi ngpl ant ,30t on/ hr Cr us hi ngpl ant ,50t on/ hr Di es el gener at or ,15KVA Di es el gener at or ,35KVA Di es el gener at or ,50KVA Di es el gener at or ,75KVA Dr i l l ,Hy d r a ul i cCr a wl e r ,9t o n Dr i l l ,Leg,Ai r ,22k g Dr i l l ,Pn eumat i cCr awl er ,2t on Dr i l l ,Pneumat i cCr awl er ,5t on DumpT r uc k ,10m3 DumpT r uc k ,2. 4m3/3. 5T DumpT r uc k ,3. 5m3/5T DumpT r uc k ,5m3/ 8T DumpT r uc k ,6. 9m3/ 10T
Model , Capac i t y , St at i cwe i ghtor Di amet er ( 3) 1. 9m3 2. 5m3 250CFM 365CFM 230Amp er e 250Amp er e 400l i t 200l i t 23m3 / hr 34m3 / hr 150m/ 340k g 250m/ 476k g 10t on( D4) 12t on( D5) 15t on( D6) 21t on( D7) 32t on( D8) 46t on( D9) 6t on( D3) 12t on/ hr 18t on/ hr 28t on/ hr 150l i t 250l i t 500l i t 1200l i t 20m3/ hr 30m3/ hr 45mm 60mm 25t& 9-33m 35t& 9-42m 20t&1031m 30t&1134m 10t on/ hr 30t on/ hr 50t on/ hr 15KVA 35KVA 60KVA 75KVA 1 58CFM &6 5mm 88CFM &86mm 250CFM &50mm 353CFM &65mm 10. 0m3 3. 5m3 3. 5m3 5. 0m3 7. 0m3
Fl y wheel Powe r ( 4) 110 120 65 104 5 7k w 35 53k w 63k w 5 8 91 120 145 200 300 375 71 1. 5k w 2. 2k w 2. 2k w 5 8 11 18 105 105 5 5 125 125 230 320 30k w 75k w 150k w 27 42 66 103 1 15 275 65 125 180 220
Hour l yRat e ( Rp, ) ( 5) 238, 515. 00 268, 787. 50 141, 779. 00 232, 445. 40 27, 464. 00 23, 184. 00 21, 543. 50 81, 515. 00 160, 117. 50 203, 446. 00 39, 237. 00 56, 202. 80 378, 909. 10 435, 443. 00 500, 668. 25 644, 055. 25 1, 120, 383. 75 1, 286, 584. 25 286, 712. 10 59, 564. 50 70, 855. 00 88, 128. 50 25, 341. 00 33, 235. 80 45, 087. 10 69, 394. 80 259, 325. 00 276, 309. 00 22, 832. 00 24, 955. 00 372, 573. 25 430, 280. 25 519, 967. 25 804, 578. 75 88, 032. 00 162, 530. 00 404, 745. 00 56, 832. 20 90, 130. 20 137, 173. 10 203, 662. 30 3 37 , 6 54 . 5 0 10, 483. 00 66, 962. 00 88, 867. 50 546, 603. 50 143, 156. 50 247, 205. 50 346, 974. 50 435, 254. 50
No.
T y peofEqui pment
( 1)
( 2)
51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 88 89 90 91 92 93 94
Ex c av at or&Hi d.Br eak er ,0. 6t on Ex c av at or&Hi d.Br eak er ,0. 8t on Ex c av at or&Hi d.Br eak er ,1. 3t on Ex c av at or&Hi d.Br eak er ,2. 1t on Ex c av at or ,0. 6m3 Ex c av at or ,0. 8m3 Ex c av at or ,1. 0m3 Ex c av at or ,1. 2m3 Hammer ,J ac k ,Ai r ,25k g Mot orgr ader ,2. 2m Mot orgr ader ,3. 1m Mot orgr ader ,3. 7m Pump,c ent r i f ugal ,100mm Pump,c ent r i f ugal ,150mm Pump,s ubmer s i bl e,100mm Pump,s ubmer s i bl e,150mm Sc r eenPl ant ,10t on/ hr Sc r eenPl ant ,30t on/ hr T amper ,hand,59k g T amper ,hand,78k g T ampi ngr ol l er ,21t on T ampi ngr ol l er ,31t on T andem r ol l er ,6t on Thr eewheel r ol l er ,10t on Thr eewheel r ol l er ,6t on Thr eewheel r ol l er ,8t on Ti r er ol l er ,5t on Ti r er ol l er ,8t on T r uc kfl atbed,3. 5m3 T r uc kfl atbed,5. 0m3 Vi br at or ypl at e,hand,60k g Vi br at or ypl at e,hand,86k g Vi br at or yr ol l er ,10t on Vi br at or yr ol l er ,15t on Vi br at or yr ol l er ,3t on Vi br at or yr ol l er ,6t on Vi br at or yr ol l er ,hand,0. 6t on Vi br at or yr ol l er ,hand,1. 0t on Wat ert ankt r uc k&pump,3000l i t Wat ert ankt r uc k&pump,5000l i t Wheel l oader ,1. 5m3 Wheel l oader ,1. 8m3 Wat erpas sandac c es s or i es Theodol i t eT . 0+ac c es s or i es ,1s et Theodol i t eT . 2+ac c es s or i es ,1s et T ot al St at i on+ac c es s or i es ,1s et '$&'=
Model , Capac i t y , St at i cwe i ghtor Di amet er ( 3) 585k g 800k g 1310k g 2100k g 0. 6m3 0. 8m3 1. 0m3 1. 2m3 100CFM &70mm 2. 2m wi de 3. 1m wi de 3. 7m wi de 10l i t / s ec ,di es el 25l i t / s ec ,di es el 0. 90m3/ mi n 2. 80m3/ mi n 10t on/ hr 30t on/ hr 59k g 78k g 21t on 31t on 6-8t on 10-12t on 6-8t on 8-10t on 5-9t on 8-15t on 3. 5m3 5. 0m3 60k g,r ammer 86k g,r ammer 10. 0t on 15. 0t on 3. 0t on 6. 0t on 0. 6t on 1. 0t on 3000l i t 5000l i t 1. 5m3 1. 8m3 perhar i perhar i perhar i perhar i '+
Fl y wheel Powe r ( 4) 85 120 160 200 120 160 200 270 67 115 140 5 11 7. 5k w 15. 0k w 25k w 75k w 3 4 213 314 60 66 60 60 80 92 125 180 4 5 111 161 17 95 5 9 125 180 110 112 -
Hour l yRat e ( Rp, ) ( 5) 292, 013. 25 389, 040. 75 577, 101. 75 686, 032. 75 322, 634. 50 452, 134. 25 540, 607. 25 711, 405. 75 20, 096. 00 232, 953. 70 339, 295. 00 431, 815. 50 15, 921. 00 26, 885. 60 12, 606. 00 14, 150. 00 37, 755. 50 91, 216. 50 14, 149. 28 16, 763. 40 574, 321. 30 780, 089. 90 197, 355. 50 205, 714. 60 168, 984. 50 178, 634. 50 258, 769. 00 348, 248. 20 245, 179. 00 349, 097. 50 13, 131. 60 16, 982. 50 320, 083. 60 454, 558. 60 112, 471. 20 260, 029. 00 26, 729. 00 52, 055. 10 262, 452. 50 373, 222. 50 404, 688. 00 433, 690. 20 25, 000. 00 35, 000. 00 40, 000. 00 150, 000. 00 15, 000. 00
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H'
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !1 : P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.6 ' 2& : R" &,&6"!%
K.'**
: #'&$& -")&$ 1+ 2
N". 1
U&- B$'7'
S'/'
T* K'- M')"P**-'
&
B5*
3
A4. B%%)"@*-, 15 /"
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
"( "(
0.0002 0.0024
5,440.00 51,290.00
18.11 123.10
'+
0.0048
500,668.25
2,403.21
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
2,544.41 381.66 2,926.0
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !& : P*+#*-&$' )' *+#"'-' )*' '%'/ B%%)"@*- D.3 : R" 1,%#7"!3 ' 2& 2 : #'&$& -")&$ 1+
N". 1
U&- B$'7' T* K'- M')"P**-'
&
B5*
3
A4. B%%)"@*-, 6 /"
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
"( "(
0.0002 0.0024
5,440.00 51,290.00
18.11 123.10
'+
0.0048
286,12.10
1,36.22
1,51.42 22.61 1,45.03
2& ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG A 9 !3 P**#'' -+ #'+# 1 &() 2 + R" 1&1,#&%"1& #'&$& -")&$ 1 -+
N". 1
U&- B$'7'
S'/'
T* K'- M')"P**-'
&
B5*
3
A4.
' '/2/*
'%'/ #'/
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
"( "(
0.0200 2.0000
5,440.00 51,290.00
1,508.80 102,580.00
L&
1.0000
1,500.00
1,500.00
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
105,588.80 15,838.32 121,42.12
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !# : P*+#*-&$' )*' +*'' /*'' +'&$'
H'
: R" &,7%%"%# : #'&$& -")&$ 1+ 2
K.'**
N". 1
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
"( "(
0.000 0.0093
5,440.00 51,290.00
52.81 48.1
&
BAHAN
3
PERALATAN '$&'=
'+
0.0140
15,000.00
210.00
LAIN9LAIN A%'/ B'/
L&
1.0000
1,500.00
1,500.00
#
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
' 2&
2,241.51 336.23 2,5.4
24 ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H'
: : : :
: PEMBANGUNAN EMBUNG KALI DONDONG A 9 !7
K.'**
: #'&$& -")&$ 1+ 2
P*'&' %'$&' /" &"$% &/-$$ R" &,7"81
N". 1
U&- B$'7'
' 2&
S'/'
K"*>$&$*
J+%' H'-' R
UPAH M')"P**-'
"( "(
0.0001 0.0006
&
BAHAN
3
PERALATAN B%%)"@*-, 15 /"
'+
0.0045
#
H'-' S'/' R
5,440.00 51,290.00
4.20 28.53
500,668.25
2,22.9
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
2,260.0 339.11 2,599.81
ANALI SAHARGASATUAN P**-'' N". A'%$&' I/*+ P**-''
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !6 : P*''/' ( '%$' &*)$+* &'+' ( "/"-' )' #'/ )$ )'&'- *&$&/$ #'' % #*), #'. #'$, &')', "-" 2 )%%., )$#' * /*+'/ /$+#' '/' *+#'' )*' '-' &*+#'-'. D'&'- *-$/' : 1.00 +3 H'-' S'/' : R" 78,!#3"86 ' 23
N". 1
U-'$' B< U5 M')"P**-'
&
B< B5*
#
B< P'4.* G*-"#' 0.3 +3
7
"( "(
K'/$/'&
0.0830 0.8230
H'-' S'/'
J+%'
5,440.00 51,290.00
6,261.52 42,211.6
LS
1,500.00
B< L*94* A%'/ L'$7'
B< L*0/* B< U2/2 =* K/*./** T.4 B<
M'$
S'/'
499.3
15 )'-$ B$'7' L'&
50,42.92 ,50.94 58,043.86
2) ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !% : G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' ' 2 3 : R" &8,8!#"8# : #'&$& -")&$ 1+3
N". 1
U&- B$'7'
S'/'
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
&
BAHAN
3
PERALATAN E<''/"- 0.8 + 3 D+ /- 5 /"
#
K"*>$&$*
" "
0.0002 0.0018
5,440.00 51,290.00
13.86 94.25
'+ '+
0.014 0.040
452,134.25 24,205.50
6,646.3 18,293.21
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
25,04.69 3,5.15 28,804.84
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !8 : G'%$' /'' %+- &*)$+*/, '&$% '%$' )$'/ * /*+'/ *+#'' /*-+'& +*-'/'' )' +*-'$'
H' S./*
: R" 76,##"61 : #'&$& -")&$ 1+3
R2'0
N". 1
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
0.0050 0.0480
5,440.00 51,290.00
3.20 2,461.92
&
BAHAN
3
PERALATAN B%%)"@*-, 15 /" E<''/"- 0.8 +3 D+ /- 5 /"
'+ '+ '+
0.0500 0.0060 0.050
500,668.25 452,134.25 24,205.50
25,033.41 2,12.81 18,540.41
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
' 2 3
49,125.5 ,368.86 56,494.61
2* ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./* R2'0
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 ! : G'%$' #'/' %' )*' '%'/ )$'/ * /*+'/ *+#''(/$+#' )*' '-' '/ &*+#'-' ' 23 : R" #8,6#&"61 : #'&$& -")&$ 1+3
N". 1
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
0.0003 0.002
5,440.00 51,290.00
20.18 13.20
&
BAHAN
3
PERALATAN B%%)"@*-, 15 /" E<''/"- 0.8 +3 D+ /- 5 /"
'+ '+ '+
0.0214 0.0285 0.050
500,668.25 452,134.25 24,205.50
10,14.30 12,885.83 18,540.41
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
42,29.92 6,344.69 48,642.61
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./*
: : : :
: PEMBANGUNAN EMBUNG KALI DONDONG A 9 !1! G'%$' #'/' *-'& &") -" )$'/ * /*+'/ *+#''( /$+#' )*' '-' '/ &*+#'-' ' 23 R" 11%,837"1
R2'0
: #'&$& -")&$ 1+3
N". 1
U&- B$'7'
&
BAHAN
3
PERALATAN E<''/"- H$). B-*'*- 1.3 /" B%%)"@*-, 15 /" E<''/"- 0.8 +3 D+ /- 5 /"
H'-' S'/' R
J+%' H'-' R
" "
0.0013 0.0134
5,440.00 51,290.00
100.81 685.36
'+ '+ '+ '+
0.1069 0.011 0.0285 0.050
5,101.5 500,668.25 452,134.25 24,205.50
61,692.18 8,561.43 12,885.83 18,540.41
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
K"*>$&$*
UPAH M')"P**-'
#
S'/'
102,466.01 15,369.90 11,835.91
2+ ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !11 : G'%$' /'' #*-#'/ 7' '&$% '%$'7' )$#' * /*+'/ *+#'' /*-+'& +*-'/'' )' +*-'$'
H' S./*
: R" 63,36"!1 : #'&$& -")&$ 1+3
R2'0
N". 1
' 2 3
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
0.0050 0.0500
5,440.00 51,290.00
3.20 2,564.50
&
BAHAN
3
PERALATAN E<''/"- 0.8 +3 B%%)"@*-, 15 /" D+ /- 5 /"
'+ '+ '+
0.0450 0.025 0.050
452,134.25 500,668.25 24,205.50
20,346.04 13,68.38 18,540.41
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
55,596.53 8,339.48 63,936.01
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./*
: : : :
: PEMBANGUNAN EMBUNG KALI DONDONG A 9 !1& G'%$' #'/ #"%)*- 7' '&$% '%$'7' )$ #' &*/*+'/ /*-+'& +*-'/'' )' +*-'$' ' 2 3 R" #&,61#"7#
K.'**
: #'&$& -")&$ 1+3
N". 1
U&- B$'7'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
0.0050 0.0500
&
BAHAN
3
PERALATAN B%%)"@*-, 15 /" E<''/"- 0.8 +3
'+ '+
0.025 0.0450
#
5,440.00 51,290.00
3.20 2,564.50
500,668.25 452,134.25
13,68.38 20,346.04
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
S'/'
3,056.12 5,558.42 42,614.54
2 ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./* K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG A 9 !13 G'%$' P'&$- )*' '%'/ )$#' &*/*+'/ /*-+'& +*-'/'' )' +*-'$' ' 2 3 R" &#,!!&"&7 #'&$& -")&$ 1+3
N". 1
U&- B$'7'
S'/'
K"*>$&$*
J+%' H'-' R
UPAH M')"P**-'
" "
0.0100 0.1000
&
BAHAN
3
PERALATAN B%%)"@*-, 15 /" E<''/"- 0.8 +3
'+ '+
0.0163 0.0151
#
H'-' S'/' R
5,440.00 51,290.00
54.40 5,129.00
500,668.25 452,134.25
8,160.89 6,82.23
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
20,81.52 3,130.3 24,002.25
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./* R2'0
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !1# : G'%$' T'' K*-'& )*' /*'' +'&$' &*)'%'+ 1 + ' 2 3 : R" #1,#8"6# : #'&$& -")&$ 1+3
N". 1
U&- B$'7'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
&
BAHAN
3
PERALATAN
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
S'/'
" "
0.0620 0.6200
5,440.00 51,290.00
4,6.28 31,99.80
36,4.08 5,41.56 41,948.64
29 ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./* R2'0
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !17 : G'%$' T'' ')'& )*' /*'' +'&$' &*)'%'+ 1 + ' 2 3 : R" 8#,7%3"88 : #'&$& -")&$ 1+ 3
N". 1
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
&
BAHAN
3
PERALATAN
#
LAIN9LAIN
" "
0.1250 1.2500
5,440.00 51,290.00
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
9,430.00 64,112.50
3,542.50 11,031.38 84,53.88
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./*
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !16 : G'%$' T'' L+- )*' /*'' +'&$' &*)'%'+ 1 + : R" 77,683"## ' 2 3
R2'0
: #'&$& -")&$ 1+ 3
N". 1
U&- B$'7'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
&
BAHAN
3
PERALATAN
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
S'/'
" "
0.0823 0.8230
5,440.00 51,290.00
6,208.1 42,211.6
48,420.38 ,263.06 55,683.44
&0 ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./* R2'0
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG A 9 !1% G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 1 + ' 23 R" &%,33#"&8 #'&$& -")&$ 1+ 3
N". 1
U&- B$'7'
S'/'
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
&
BAHAN
3
PERALATAN A%'/ #'/ 1 )'-$ /"/'% 12
#
K"*>$&$*
0.0400 0.4000
5,440.00 51,290.00
3,01.60 20,516.00
235.34
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
23,68.94 3,565.34 2,334.28
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./* R2'0
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !18 : G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 2 + : R" 37,##"7% ' 23 : #'&$& -")&$ 1+ 3
N". 1
U&- B$'7'
&
BAHAN
3
PERALATAN A%'/ #'/ 1 )'-$ /"/'% 12
H'-' S'/' R
J+%' H'-' R
" "
0.0526 0.5260
5,440.00 51,290.00
3,968.14 26,98.54
309.4
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
K"*>$&$*
UPAH M')"P**-'
#
S'/'
31,256.15 4,688.42 35,944.5
&1 ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./*
: : : :
: PEMBANGUNAN EMBUNG KALI DONDONG A 9 !1 G'%$' /'' #$'&' )*' /*'' +'&$' )*' *)'%'+' &'+'$ 3 + ' 23 R" 7!,&&6"%3
R2'0
: #'&$& -")&$ 1+3
N". 1
U&- B$'7'
S'/'
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
&
BAHAN
3
PERALATAN A%'/ #'/ 1 )'-$ /"/'% 12
#
K"*>$&$*
0.035 0.350
5,440.00 51,290.00
5,544.84 3,698.15
432.43
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
43,65.42 6,551.31 50,226.3
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 !&! : T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', )$'/ )'-$ #"--"= '-*' ' 23 : R" 37,#&&"63 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
&
BAHAN
3
PERALATAN a' Sto-k p"le area : E<''/"- 0.8 + 3 D+ /-, 5 / b' %rea t"mbunan B%%)"@*- 15 /" !$#-'/"-7 -"%%*-, 10 /" F'/*- /' /- +, 3000 %/-
H'-' S'/' R
J+%' H'-' R
" "
0.0001 0.0012
5,440.00 51,290.00
9.05 61.55
'+ '+
0.015 0.0480
452,134.25 24,205.50
,912.35 11,865.86
'+ '+ '+
0.0024 0.0080 0.024
500,668.25 320,083.60 262,452.50
1,201.60 2,560.6 ,191.20
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
K"*>$&$*
UPAH M')"P**-'
#
S'/'
30,802.29 4,620.34 35,422.63
&2 ( 11&
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 !&1 : T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*' ' 23 : R" 1!3,1&7"18 : #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
0.0001 0.0012
T'' /$+#' -')"+
+3
1.10
5,440.00 51,290.00
9.05 61.55
BAHAN
PERALATAN a' Sto-k p"le area : E<''/"- 0.8 + 3 D+ /-, 5 / b' %rea t"mbunan B%%)"@*- 15 /" !$#-'/"-7 -"%%*-, 10 /" F'/*- /' /- +, 3000 %/-
'+ '+
1,500.00
'+ '+ '+
8,650.00
452,134.25 24,205.50
0.0024 0.0080 0.024
500,668.25 320,083.60 262,452.50
1,201.60 2,560.6 ,191.20
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
89,64.0 13,451.11 103,125.18
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 && : T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', )$'/ )'-$ '-*' #"-"= '-*'
H' S./* K.'**
: R" #&,83"&1 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
&
BAHAN
3
PERALATAN a' Borro. area : E<''/"- 0.8 +3 D+ /-,5 / b'%rea t"mbunan B%%)"@*- 15 /" !$#-'/"-7 -"%%*-, 15 /" F'/*- /' /- +, 3000 %/-
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
" "
0.0001 0.0014
5,440.00 51,290.00
10.56 1.81
'+ '+
0.014 0.040
452,134.25 24,205.50
6,646.3 18,293.21
'+ '+ '+
0.0028 0.0080 0.024
500,668.25 454,558.60 262,452.50
1,401.8 3,636.4 ,191.20
LAIN 9 LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
S'/'
UPAH M')"P**-'
#
' 23
3,251.49 5,58.2 42,839.21
&& ( 11&
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 &3 : T$+#' +'/*-$'% $/$ )*' *+')'/' #$'&', +'/*-$'% )$#*%$ )'-$ %'- '-*' ' 2 3 : R" 1!#,6!6"1 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
S'/'
3
#
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
&
K"*>$&$*
" "
0.0001 0.0014
+3
1.10
5,440.00 51,290.00
10.56 1.81
BAHAN T'' /$+#' $/$ PERALATAN a' Borro. area : E<''/"- 0.8 +3 D+ /-, 5 / b'%rea t"mbunan B%%)"@*- 15 /" !$#-'/"-7 -"%%*-, 15 /" F'/*- /' /- +, 3000 %/-
'+ '+
1,500.00
8,650.00
452,134.25 24,205.50
'+ '+ '+
0.0028 0.0080 0.024
500,668.25 454,558.60 262,452.50
1,401.8 3,636.4 ,191.20
LAIN 9 LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
90,961.91 13,644.29 104,606.19
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 &# : T$+#' +'/*-$'% "+"* )*' *+')'/' #$'&', +'/*-$'% )$'+#$% )'-$ '&$% '%$' ' 2 3 : R" 1#,7!8"81 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
&
BAHAN
3
PERALATAN B%%)"@*- 15 /" !$#-'/"-7 -"%%*-, 10 /" F'/*- /' /- +, 3000 %/-
H'-' S'/' R
J+%' H'-' R
" "
0.0002 0.0024
'+ '+ '+
0.0048 0.0090 0.024
5,440.00 51,290.00
18.11 123.10
500,668.25 320,083.60 262,452.50
2,403.21 2,880.5 ,191.20
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
K"*>$&$*
UPAH M')"P**-'
#
S'/'
12,616.36 1,892.45 14,508.81
&4 ( 11&
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 &7 : T$+#' +'/*-$'% -')"+ )*' *+')'/' #$'&', +'/*-$'% )$'/ )'-$ -$*- )*"&$/ )*' '-' '/ &*+#'-' : R" 3,686"& ' 23 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
S'/'
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
&
BAHAN
3
PERALATAN a' /"$er depos"t area : E<''/"- 0.8 + 3 D+ /-, 5 / b'%rea t"mbunan B%%)"@*- 15 /" !$#-'/"-7 -"%%*-, 10 /" F'/*- /' /- +, 3000 %/-
#
K"*>$&$*
" "
0.0001 0.0012
5,440.00 51,290.00
9.05 61.55
'+ '+
0.015 0.0630
452,134.25 24,205.50
,912.35 15,53.95
'+ '+ '+
0.0024 0.0080 0.024
500,668.25 320,083.60 262,452.50
1,201.60 2,560.6 ,191.20
LAIN9LAIN JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
34,510.3 5,16.56 39,686.92
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 &6 : T$+#' >$%/*- )*' *+')'/' #$'&', +'/*-$'% )'-$ &-** %'/ )$'. 0 50 ++ +'/*-$'% )$'+#$% )'-$ -$*)*"&$/ )*' '-' '/ &*+#'-'. : R" 1!%,&68"3# ' 23 : #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
0.0020 0.0200
5,440.00 51,290.00
150.88 1,025.80
P'&$- -
+3
'+ '+
0.015 0.0480
452,134.25 24,205.50
,912.35 11,865.86
'+ '+ '+ '+
0.048 0.048 0.0130 0.0410
91,216.50 203,662.30 404,688.00 24,205.50
6,825.03 15,233.94 5,260.94 10,135.43
'+ '+ '+
0.0520 0.0800 0.024
452,134.25 52,055.10 262,452.50
23,510.98 4,164.41 ,191.20
BAHAN
PERALATAN a' /"$er depos"t and sto-k p"le area E<''/"- 0.8 + 3 D+ /-, 5 / b'S-reen plant S-** % '/, 30 /"(- =$/ '& &*"-$ *& D$*&*% **-'/"- 5 !A F**% %"')*- 1.5 + 3 D+ /-, 5 / -'%rea t"mbunan E<''/"- 0.8 +3 !$#-'/"-7 -"%%*-, 1 /" F'/*- /' /- +, 3000 %/LAIN9LAIN JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
S'/'
93,26.82 13,991.52 10,268.34
&) ( 11&
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* R2'0
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 &% : T$+#' >$%/*- )$'. 0 50 ++ )*' *+')'/' #$'&', +'/*-$'% )$ #*%$ )'-$ %'- '-*' ' 2 3 : R" 1%&,6%1"87 : #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
0.0020 0.0200
5,440.00 51,290.00
150.88 1,025.80
P'&$- -
+3
1.20
114080.00
136,896.00
BAHAN
PERALATAN a' /"$er depos"t and sto-k p"le area E<''/"- 0.8 + 3 D+ /-,5 / b'S-reen plant S-** %'/, 30 /"(- =$/ '&&*"-$*& D$*&*% **-'/"- 5 !A F**% %"')*- 1.5 + 3 D+ /-, 5 / - %rea T"mbunan E<''/"- 0.8 +3 !$#-'/"-7 -"%%*-, 1 /"
'+ '+
452,134.25 24,205.50
'+ '+ '+ '+
91,216.50 203,662.30 404,688.00 24,205.50
'+ '+
0.015 0.0800
452,134.25 52,055.10
,912.35 4,164.41
LAIN 9 LAIN JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
150,149.44 22,522.42 12,61.85
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 &8 : T$+#' -$-'(#'/ "&", +'/*-$'% )$ #*%$ )'-$ %'- '-*' : R" &8,768"#3 ' 2 3 : #'&$& -")&$ 1 +3
N". 1
&
3
#
M'$
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
engamb"lan dan pem"l"han mater"al M')"P**-'
" "
emasangan d" lokas" t"mbunan M')"P**-'
" "
0.0318 0.316
5,440.00 51,290.00
2,395.9 16,289.0
B'/ '%$
+3
1.10
19,285.00
19,213.50
UPAH
BAHAN
PERALATAN a' /"$er depos"t E<''/"- 0.8 +3 D+ /-,5 / b'mbankment E<''/"-, 0.8 + 3 LAIN9LAIN JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
'+ '+ '+
0.094
452,134.25
35,899.46
251,98.64 3,69.80 289,568.43
&* ( 11&
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 & : T$+#' -$-'(#'/ "&", +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/
H' S./* K.'**
: R" 1!&,#7!"37 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
engamb"lan dan pem"l"han mater"al M')"P**-'
" "
0.0004 0.0043
5,440.00 51,290.00
32.25 219.26
emasangan d" lokas" t"mbunan M')"P**-'
" "
0.0318 0.316
5,440.00 51,290.00
2,395.9 16,289.0
'+ '+
0.0342 0.060
452,134.25 24,205.50
15,462.99 18,8.62
'+
0.094
452,134.25
35,899.46
UPAH
&
BAHAN
3
PERALATAN a' /"$er depos"t E<''/"- 0.8 +3 D+ /-, 5 / b'mbankment E<''/"-, 0.8 +3
#
' 23
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
89,08.26 13,363.09 102,450.35
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 3! : T$+#' *+#'%$ #' >$ %% )*' '%'/ /*-+'& *+')'/', +'/*-$'% )'-$ '&$% '%$' : R" 3,61%"!# ' 23 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
&
BAHAN
3
PERALATAN> E<''/"- 0.8 + 3 T'+*- '), 8 F'/*- /' /- +, 3000 %/-
H'-' S'/' R
J+%' H'-' R
" "
0.0222 0.221
5,440.00 51,290.00
1,62.50 11,30.99
'+ '+ '+
0.0150 0.4434 0.024
452,134.25 16,63.40 262,452.50
6,82.01 ,432.89 ,191.20
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
K"*>$&$*
UPAH M')"P**-'
#
S'/'
34,449.60 5,16.44 39,61.04
&+ ( 11&
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 31 : T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' +'/*-$'% )'-$ '&$% '%$' ' 23 : R" 1%,%%&"8# : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
S'/'
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
&
BAHAN
3
PERALATAN T'+*- '), 8
#
K"*>$&$*
LAIN9LAIN A%'/ #'/
" "
0.0111 0.1109
5,440.00 51,290.00
836.25 5,685.50
'+
0.4434
16,63.40
,432.89
L&
1.0000
1,500.00
1,500.00
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
15,454.64 2,318.20 1,2.84
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG A 9 3& : T$+#' /'' )*' *+')'/' #$'&' )*' /*'' +'&$' , +'/*-$'% )$'/ )'-$ #"--"= '-*' )*' '-' '/ &*+#'-'. ' 23 : R" 7#,1!"37 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
&
BAHAN
3
PERALATAN a' Borro. area or sto-k p"le E<''/"- 0.8 + 3 D+ /- 5 /" b' mbankment area T'+*- '), 8 LAIN9LAIN A%'/ #'/
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
#
S'/'
" "
0.0222 0.221
5,440.00 51,290.00
1,62.50 11,30.99
'+ '+
0.0150 0.040
452,134.25 24,205.50
6,82.01 18,293.21
'+
0.4434
16,63.40
,432.89
L&
1.0000
1,500.00
1,500.00
4,051.61 ,05.4 54,109.35
& ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !33 : G'%$' #'/' %*'& )$ #' &*/*+'/
H' S./*
: R" &6,%8!"!
R2'0
: #'&$& -")&$ 1+3
N". 1
' 2 3
U&- B$'7'
S'/'
K"*>$&$*
J+%' H'-' R
UPAH M')"P**-'
" "
0.0050 0.0500
&
BAHAN
3
PERALATAN E<''/"- 0.8 +3
'+
0.0450
#
H'-' S'/' R
5,440.00 51,290.00
3.20 2,564.50
452,134.25
20,346.04
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
23,28.4 3,493.16 26,80.90
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' S./*
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !3# : G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' )*' '-' '/ &*+#'-' /*-+'& +*-'/'' )' +*-'$' ' 2 3 : R" 31,6#6"7&
R2'0
: #'&$& -")&$ 1+3
N". 1
U&- B$'7'
&
BAHAN
3
PERALATAN E<''/"- 0.8 + 3 D+ /- 5 /"
H'-' S'/' R
J+%' H'-' R
" "
0.0044 0.0438
5,440.00 51,290.00
330.1 2,248.43
'+ '+
0.014 0.040
452,134.25 24,205.50
6,646.3 18,293.21
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
K"*>$&$*
UPAH M')"P**-'
#
S'/'
2,518.2 4,12.81 31,646.52
&9 ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG : A 9 !37 : G'%$' /'' #$'&' )*' '%'/ )$ #' * /*+'/ *+#'' '/' &/" $%* )*' '-' '/ &*+#'-'
N A*40
: R" 68,3!"7 : #'&$& -")&$ 1+ 3
I.2 P'-*
N". 1
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"P**-'
" "
0.0003 0.002
5,440.00 51,290.00
20.18 13.20
&
BAHAN
3
PERALATAN E<''/"- 0.8 + 3 D+ /- 5 +3 B%%)"@*-, 21 /" LAIN9LAIN
'+ '+ '+
0.0285 0.050 0.0214
452,134.25 435,254.50 644,055.25
12,885.83 32,644.09 13,82.8
#
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
M'$
' 2 3
59,40.08 8,920.51 68,390.59
40 ( 11&
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN PEMBANGUNAN EMBUNG EMBUNG KALI DONDONG : B 9 !1 : P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 40 80 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'. *- +3 : R. 19,653.0 19,653.00 0 : K''&$/'& K''&$/'& -")&$ -")&$ 1 +3
N". 1
U&- B$'7'
S'/'
UPAH M')"P**-'
&
BAHAN
3
PERALATAN a'/"$er depos"t area E<''/"- 0.8 + 3 D+ /-, 5 / b'S-reen plant S-** %'/, 30 /"(- =$/ '&&*"-$*& D$*&*% **-'/"- 5 !A F**% %"')*- 1.5 + 3 D+ /-, 5 /
#
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
" "
0.0095 0.0953
5,440.00 51 51,290.00
18.5 4,885.3
'+ '+
0.150 0.0630
452,134.25 24,205.50
9,123.49 15,53.95
'+ '+
0.1905 0.1905
91,216.50 203,662.30
1,36.4 38,9.6
'+ '+
0.0130 0.0410
404,688.00 24,205.50
5,260.94 10,135.43
LAIN9LAIN
JUMLAH BIAYA BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
11,82.16 25,80.82 19,652.98
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN PEMBANGUNAN EMBUNG EMBUNG KALI DONDONG : B 9 !& : P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 20 40 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'. : R. 129,90.0 129,90.00 0 *- +3 : K''&$/'& K''&$/'& -")&$ -")&$ 1 +3
N". 1
U&- B$'7' UPAH M')"P**-'
&
BAHAN
3
PERALATAN a'/"$er depos"t area E<''/"- 0.8 + 3 D+ /-, 5 / b'S-reen plant S-** %'/, 30 /"(- =$/ '&&*"-$*& D$*&*% **-'/"- 5 !A F**% %"')*- 1.5 + 3 D+ /-, 5 /
#
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
" "
0. 0.0114 0.1143
5,440.00 51 51,290.00
862.28 5,862.45
'+ '+
0.015 0.0630
452,134.25 24,205.50
,912.35 15,53.95
'+ '+ '+ '+
0.2286 0.2286 0.0130 0.0410
91,216.50 203,662.30 404,688.00 24,205.50
20,852.09 46,55.20 5,260.94 10,135.43
LAIN9LAIN
JUMLAH BIAYA BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
113,016.69 16,952.50 129,969.19
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN PEMBANGUNAN EMBUNG EMBUNG KALI DONDONG DONDONG : B 9 !3 : P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 20 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/)' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'. *- +3 : R. 151,265.0 151,265.00 0 : K''&$/'& K''&$/'& -")&$ -")&$ 1 +3
N". 1
U&- B$'7'
S'/'
UPAH M')"P**-'
&
BAHAN
3
PERALATAN a'/"$er depos"t area E<''/"- 0.8 + 3 D+ /-, 5 / b'S-reen plant S-** %'/, 30 /"(- =$/ '&&*"-$*& D$*&*% **-'/"- 5 !A F**% %"')*- 1.5 + 3 D+ /-, 5 /
#
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
" "
0.0143 0.1429
5,440.00 51 51,290.00
1,0.66 ,326.8
'+ '+
0.015 0.0630
452,134.25 24,205.50
,912.35 15,53.95
'+ '+
0.285 0.285
91,216.50 203,662.30
26,060.55 58,186.32
'+ '+
0.0130 0.0410
404,688.00 24,205.50
5,260.94 10,135.43
LAIN9LAIN
JUMLAH BIAYA BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
131,533.98 19,30.10 151,264.0
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN PEMBANGUNAN EMBUNG EMBUNG KALI DONDONG DONDONG : B 9 !# : P*7'-$' )*' &-** %'/ +'/*-$'% )$'+*/*- 5 ++, )$'+#$% )'-$ -$*- )*"&$/ * &-** %'/ )' )$$-$+ * %"'&$ **-'' )*' '-' '/ &*+#'-'. : R. 14,946.0 14,946.00 0 *- +3 : K''&$/'& K''&$/'& -")&$ -")&$ 1 +3
N". 1
U&- B$'7' UPAH M')"P**-'
&
BAHAN
3
PERALATAN a'/"$er depos"t area E<''/"- 0.8 + 3 D+ /-, 5 / b'S-reen plant S-** %'/, 30 /"(- =$/ '&&*"-$*& D$*&*% **-'/"- 5 !A F**% %"')*- 1.5 + 3 D+ /-, 5 /
#
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
" "
0.015 0.146
5,440.00 51 51,290.00
1,31.18 8,955.23
'+ '+
0.015 0.0630
452,134.25 24,205.50
,912.35 15,53.95
'+ '+
0.3492 0.3492
91,216.50 203,662.30
31,852.80 1,118.88
'+ '+
0.0130 0.0410
404,688.00 24,205.50
5,260.94 10,135.43
LAIN9LAIN
JUMLAH BIAYA BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
152,126.6 22,819.01 14,945.
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN PEMBANGUNAN EMBUNG EMBUNG KALI DONDONG B 9 !7 P-")&$ #*/" K225 )*' '-*'/ -' 2 3 +, /7* A R. 1,514,386. 1,514,386.63 63 *- +3 K''&$/'& K''&$/'& -")& -")&$$ 1 +3
N". 1
&
U&- B$'7'
S'/'
UPAH M')"K*'%' T' T' P**-'
#
H'-' S'/' R
J+%' H'-' R
5,440.00 8,430.00 5,440.00 51,290.00
18,105.60 3,13.20 30 3 0,16.00 246,192.00
" " " "
0.2400 0.0400 0.4000 4.8000
+3 +3 @'
0.8200 0.5400 .0000
220,358.00 146,625.00 102,695.00
180,693.56 9,1.50 18,865.00
'+ '+
0.5000 0.5000
45,08.10 22,832.00
22,543.55 11,416.00
BAHAN B'/ P*' 2(3 P'&$- / #*/" P"-/%') *+*/
3
K"*>$&$*
PERALATAN "-*/* +$<*- 500 %/"-*/* $#-'/"-, '), 45 ++
LAIN9LAIN A%'/ #'/ 0.5 1 3
L&
6,551.53
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,316,85.94 19,528.69 1,514,386.63
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN PEMBANGUNAN EMBUNG EMBUNG KALI DONDONG B 9 !6 P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ '-*'/ 2 +, /7* *- +3 R. 1,403,869. 1,403,869.01 01 K''&$/'& K''&$/'& -")& -")&$$ 1 +3
N". 1
&
3
#
U&- B$'7' UPAH M')"K*'%' T' T' P**-' BAHAN A-*'/*, 40 80 ++ ++ &$@*,>-"+ &-** %'/ A-*'/*, 20 40 ++ ++ &$@*, >-"+ &-** %'/
S'/' " " " "
K"*>$&$* 0.2400 0.0400 0.4000 4.8000
H'-' S'/' R
J+%' H'-' R
5,440.00 8,430.00 5,440.00 51,290.00
18,105.60 3,13.20 30 3 0,16.00 246,192.00
+3
A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/
+3 +3
0.9600
151,265.00
145,214.40
P ' &$ P"-/%') *+*/
+3 @'
0.4800 6.5000
146,625.00 102,695.00
0,380.00 66,51.50
'+ '+
0.5000 0.5000
45,08.10 22,832.00
22,543.55 11,416.00
PERALATAN "-*/* +$<*- 500 %/"-*/* $#-'/"-, '), 45 ++
LAIN9LAIN A%'/ #'/ 0.5 , 1 3 JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
L&
6,03.41
1,220,55.66 183,113.35 1,403,869.01
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : B 9 !% : P-")&$ #*/" K15 )*' '-*'/ -' +'&$++ 40 ++, /7* D *- +3 : R. 1,328,2.65 : K''&$/'& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
UPAH M')"K*'%' T' T' P**-'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
5,440.00 8,430.00 5,440.00 51,290.00
18,105.60 3,13.20 30,16.00 246,192.00
" " " "
0.2400 0.0400 0.4000 4.8000
0.6400
129,90.00
83,180.80
A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/
+3 +3 +3
0.3200
151,265.00
48,404.80
P'&$P"-/%') *+*/
+3 @'
0.4800 6.0000
146,625.00 102,695.00
0,380.00 616,10.00
'+ '+
0.5000 0.5000
45,08.10 22,832.00
22,543.55 11,416.00
BAHAN A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/ A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/
PERALATAN "-*/* +$<*- 500 %/"-*/* $#-'/"-, '), 45 ++
LAIN9LAIN A%'/ #'/ 0.5 1 3
L&
5,48.53
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,155,454.48 13,318.1 1,328,2.65
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : B 9 !8 : P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 20 ++, /7* E *- +3 : R. 1,295,561.48 : K''&$/'& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7' UPAH M')"K*'%' T' T' P**-'
S'/' " " " "
K"*>$&$* 0.2400 0.0400 0.4000 4.8000
H'-' S'/' R
J+%' H'-' R
5,440.00 8,430.00 5,440.00 51,290.00
18,105.60 3,13.20 30,16.00 246,192.00
BAHAN A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/ A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/
+3 +3
A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/ P'&$P"-/%') *+*/
+3 +3 @'
1.0000 0.5000 5.5000
151,265.00 146,625.00 102,695.00
151,265.00 3,312.50 564,822.50
'+ '+
0.5000 0.5000
45,08.10 22,832.00
22,543.55 11,416.00
PERALATAN "-*/* +$<*- 500 %/"-*/* $#-'/"-, '), 45 ++ LAIN9LAIN A%'/ #'/ 0.5 1 3 JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
L&
5,604.85
1,126,55.20 168,986.28 1,295,561.48
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : B 9 ! : P-")&$ #*/" K125 )*' '-*'/ -' +'&$++ 40 ++, /7* *- +3 : R. 1,242,66.38 : K''&$/'& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
UPAH M')"K*'%' T' T' P**-'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " " "
0.2400 0.0400 0.4000 4.8000
5,440.00 8,430.00 5,440.00 51,290.00
18,105.60 3,13.20 30,16.00 246,192.00
A-*'/*, 40 80 ++ &$@*,>-"+ &-** %'/ A-*'/*, 20 40 ++ &$@*, >-"+ &-** %'/ A-*'/*, 5 20 ++ &$@*, >-"+ &-** %'/
+3 +3 +3
0.6000 0.4000
129,90.00 151,265.00
,982.00 60,506.00
P'&$P"-/%') *+*/
+3 @'
0.5000 5.0000
146,625.00 102,695.00
3,312.50 513,45.00
'+ '+
0.5000 0.5000
45,08.10 59,564.50
22,543.55 29,82.25
BAHAN
PERALATAN "-*/* +$<*- 500 %/"-*/* $#-'/"-, '), 45 ++ LAIN9LAIN A%'/ #'/ 0.5 1 3
L&
5,36.06
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,080,588.16 162,088.22 1,242,66.38
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG B 9 1! B*$&/$(*/'' / #*/" )*' *<"&* *-+'' '&'- *- +2 R. 20,882.83 K''&$'/'& -")&$ 1 +2
N". 1
&
3
#
U&- B$'7' UPAH a'orm .orks M')"K*'%' T' K'7 T' K'7 P**-' b'nstallat"on o3 3orm remo$al M')"K*'%' T' K'7 T' K'7 P**-'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " " "
0.0600 0.0420 0.4200 0.4000
5,440.00 8,430.00 5,440.00 51,290.00
4,526.40 3,294.06 31,684.80 20,516.00
" " " "
0.0600 0.0620 0.6200 0.4000
5,440.00 8,430.00 5,440.00 51,290.00
4,526.40 4,862.66 46,2.80 20,516.00
P%7=""), 12 ++
+2
0.123
39,00.00
5,054.40
K'7 *-&*$ %& II 5( P' K'='/ #*)-'/ O%$
+3 %/-
0.0210 0.0300 0.0600 0.1100
4,033,900.00 20,80.00 19,5.00 10,880.00
84,11.90 626.10 1,186.50 1,196.80
'+
0.0200
245,19.00
4,903.58
BAHAN
PERALATAN T- >%'/ #*), 3.5 /" LAIN9LAIN P%'&/$ "*,&*'-'/"-,#"%/,/ ') */ 0.5 >-"+ /"/'% 13 JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
L&
1,11.89
235,550.29 35,332.54 20,882.83
P'-* N A*40 I.2 P'-* H' K.'**
ANALISA HARGA SATUAN : : PEMBANGUNAN EMBUNG KALI DONDONG : B 9 11 : B*$&/$(*/'' / #*/" )*' *-+'' '%& *- +2 : R. 269,8.28 : K''&$'/'& -")&$ 1 +2
N". 1
&
3
#
U&- B$'7' UPAH a'orm .orks M')"K*'%' T' K'7 T' K'7 P**-' b'nstallat"on o3 3orm remo$al M')"K*'%' T' K'7 T' K'7 P**-'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
4,526.40
" " " "
0.0600 0.0440 0.4400 0.4000
5,440.00 8,430.00 5,440.00 51,290.00
" " " "
0.0600 0.0640 0.6400 0.4000
5,440.00 8,430.00 5,440.00 51,290.00
48,281.60 20,516.00
P%7=""), 12 ++
+2
0.123
6,600.00
9,52.31
K'7 *-&*$ %& II 5( P' K'='/ #*)-'/ O%$
+3 %/-
0.0210 0.0300 0.0600 0.1100
4,033,900.00 20,80.00 11,200.00 10,880.00
84,11.90 626.10 62.00 1,196.80
'+
0.0200
245,19.00
4,903.58
H' K.'**
PERALATAN T- >%'/ #*), 3.5 /" LAIN9LAIN P%'&/$ "*,&*'-'/"-,#"%/,/ ') */ 0.5 >-"+ /"/'% 13
L&
1,16.11
&
3
#
234,589.81 35,188.4 269,8.28
ANALISA HARGA SATUAN : : PEMBANGUNAN EMBUNG KALI DONDONG : B 9 1& : S'>>"%)$ P*7'' )' P*-'7' / #*/" LC 1,5 + *- &'* +3 : R. 38,30.21 : 1 &'* / 1+3
N". 1
4,526.40
BAHAN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
P'-* N A*40 I.2 P'-*
33,193.60 20,516.00
U&- B$'7' UPAH a'orm .orks M')"K*'%' T' K'7 T' K'7 P**-' b'nstallat"on o3 3orm remo$al M')"K*'%' T' K'7 T' K'7 P**-'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
" " " "
0.0300 0.0440 0.4400 0.2600
5,440.00 8,430.00 5,440.00 51,290.00
2,263.20 3,450.92 33,193.60 13,335.40
" " " "
0.0600 0.0320 0.3200 0.1600
5,440.00 8,430.00 5,440.00 51,290.00
4,526.40 2,509.6 24,140.80 8,206.40
P'' '7 %& II
+3
0.0150
4,033,900.00
60,508.50
K'7 & %& II &'>"%)$ P' K'='/ #*)-'/ O%$
+3 %/-
0.0400 0.3300 0.0600 0.1125
4,033,900.00 20,80.00 19,5.00 10,880.00
161,356.00 6,88.10 1,186.50 1,224.00
'+
0.0200
245,19.00
BAHAN
PERALATAN T- >%'/ #*), 3.5 /" LAIN9LAIN P%'&/$ "*,&*'-'/"-,#"%/,/ ') */ 0.5 >-"+ /"/'% 13 JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$
4,903.58
L&
1,638.46
329,330.62 49,399.59
TOTAL HARGA SATUAN
38,30.21
P'-* N A*40 I.2 P'-* H' K.'**
ANALISA HARGA SATUAN : . : B 9 13 : B*$&/$(*/'' #*/" / 1+3 #*/" *- &'* +3 #*/" : R. 2,159,302.51 : 1 &'* / 1+3 #*/"
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"K*'%' T' K'7 T' K'7 P**-'
" " " "
0.3600 0.350 3.500 1.4300
5,440.00 8,430.00 5,440.00 51,290.00
2,158.40 2,999.51 269,320.80 3,344.0
BAHAN P'' '7 %& II
+3
0.2000
4,033,900.00
806,80.00
+3 %/-
0.1500 2.000 0.0600 0.1125
4,033,900.00 20,80.00 19,5.00 10,880.00
605,085.00 56,349.00 1,186.50 1,224.00
L&
1.00
K'7 & %& II &'>"%)$ P' K'='/ #*)-'/ O%$ 3
PERALATAN
#
LAIN9LAIN A%'/ #'/ 0,5 )'-$ /"/'% 13
9,206.45
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,8,654.36 281,648.15 2,159,302.51
ANALISA HARGA SATUAN N A*40 I.2 P'-* H' K.'**
: : : :
B 9 1# P*+#*&$' / #*/", "/" )' '&' #*&$ /%'' "%"& '/' %$- R. 23,519.15 *- #'&$& -")&$ 100
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R
J+%' H'-' R
UPAH M')"K*'%' T' B*&$ T' B*&$ P**-'
" " " "
0.350 0.1200 1.2000 3.500
5,440.00 8,430.00 5,440.00 51,290.00
28,290.00 9,411.60 90,528.00 192,33.50
BAHAN B*&$ #*/" K'='/ #*)-'/
105.0000 2.0000
15,820.00 19,5.00
1,661,100.00 39,550.00
PERALATAN T- >%'/ #*)
'+
0.0150
LAIN9LAIN A%'/ #'/ 1 , 1 3
L&
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
245,19.00
3,6.69
20,248.95
2,045,143.3 306,1.56 2,351,915.29
ANALISA HARGA SATUAN P'-* L0 N A*40 I.2 P'-* H' K.'**
: : : : : :
B 9 17 P*+#*&$' / #*/", "/" )' '&' #*&$ /%'' / S/$%%+*& R" &&,76"&& ' #'&$& -")&$ 40
N" 1
&
3
#
U*0/' B<
S./*
K?0*
H' S./* (R)
J/245 H' (R)
UPAH M')"K*'%' T' B*&$ T' B*&$ P**-'
" " " "
0.0030 0.0300 0.3000 1.5000
5,440.00 8,430.00 5,440.00 51,290.00
226.32 2,352.90 22,632.00 6,935.00
BAHAN B*&$ #*/" K'='/ #*)-'/
40.0000 2.0000
15,820.00 19,5.00
632,800.00 39,550.00
PERALATAN T- >%'/ #*)
'+
0.0150
LAIN9LAIN A%'/ #'/ 1 , 1 3
L&
245,19.00
3,6.69
,81.4
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
%87,77"6# 11,893.35 !3,8#8"
ANALISA HARGA SATUAN P'-* L0 N A*40 I.2 P'-*
: : : B 9 16 : B*/" B*-/%' 1P : 2 P& : 3 K-
H' K.'**
: R" #,3!,118"11 : K''&$/'& -")&$ 1 +3
N"
' 23
U*0/' B<
S./*
K?0*
H' S./* (R)
J/245 H' (R)
1
A'%$&' B 06
M3
1.0000
1,403,869.01
1,403,869.01
&
A'%$&' B 13
M3
0.5000
2,159,302.51
1,09,651.26
3
A'%$&' B 12
M3
0.2500
38,30.21
94,682.55
#
A'%$&' B 14
M3
1.0000
2,351,915.29
2,351,915.29
TOTAL HARGA SATUAN
#,3!,118"11
ANALISA HARGA SATUAN P'-* L0 N A*40 I.2 P'-* H' K.'**
: : : : : :
B 9 1% B*/" B*-/%' 1P : 2 P& : 3 K-, / &/$%%+*& R" &,7%%,#6"&8 ' 23 K''&$/'& -")&$ 1 +3
N"
U*0/' B<
S./*
K?0*
H' S./* (R)
J/245 H' (R)
1
A'%$&' B 06
M3
1.0000
1,403,869.01
1,403,869.01
&
A'%$&' B 11
M3
1.0000
269,8.28
269,8.28
3
A'%$&' B 12
M3
0.0000
38,30.21
0.00
#
A'%$&' B 15
M3
1.0000
903,848.99
903,848.99
TOTAL HARGA SATUAN
&,7%%,#6"&8
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!1 P'&'' #'/ "&" )$ #'=' >")'&$ *- +3 R. 33,513.94 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
UPAH M')"K*'%' T' B'/ T' B'/ P**-'
#
H'-' S'/' R J+%' H'-' R
" " " "
0.0390 0.0390 0.3900 0.800
5,440.00 8,430.00 5,440.00 51,290.00
2,942.16 3,058. 29,421.60 40,006.20
+3 +
0.3000 1.2000
114,080.00 19,285.00
34,224.00 215,142.00
'+
0.0000
33,235.80
BAHAN P'&$- U- B'/ K'%$ A%'+
3
K"*>$&$*
3
PERALATAN "-*/* +$<*- 250 %/-
LAIN9LAIN 1 )'-$ /"/'% 1 3 /-'&>*- +'/*-$'%, /""%& */
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
324,94.3 48,19.21 33,513.94
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!& P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* A R. 899,518.45 *- +3 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
UPAH M')"T' B'/ K*'%' T' B'/ P**-' BAHAN P"-/%') *+*/ P'&$B'/ '%$ )$'+*/*- 15(30 +
3
#
PERALATAN "-*/* +$<*- 250 %/-
LAIN9LAIN A%'/ #'/
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
L&
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " " "
0.050 0.6000 0.0600 1.5000
5,440.00 5,440.00 8,430.00 51,290.00
5,658.00 45,264.00 4,05.80 6,935.00
@' +3 +3
3.2600 0.5200
102,695.00 146,625.00
334,85.0 6,245.00
1.1000
19,285.00
19,213.50
'+
1.2000
33,235.80
39,882.96
1.00
1,500.00
1,500.00
82,189.96 11,328.49 899,518.45
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!3 P'&'' #'/ )*' '+-' 1 P : 4 P&- T7* B R. 98,993.0 *- +3 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/' " " " "
0.050 0.6000 0.0600 3.0000
5,440.00 5,440.00 8,430.00 51,290.00
5,658.00 45,264.00 4,05.80 153,80.00
BAHAN P"-/%') *+*/
@'
3.2600
102,695.00
334,85.0
+3 +3
0.5200
146,625.00
6,245.00
1.1000
19,285.00
19,213.50
PERALATAN "-*/* +$<*- 250 %/-
'+
1.2000
33,235.80
39,882.96
LAIN9LAIN A%'/ #'/
L&
1.00
1,500.00
1,500.00
B'/ '%$ )$'+*/*- 15(30 +
#
H'-' S'/' R J+%' H'-' R
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
P'&$-
3
K"*>$&$*
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
859,124.96 128,868.4 98,993.0
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : C9!# : P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* *- +3 : R. 985,898.9 : #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
#
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
" " " "
0.050 0.6000 0.0600 1.5000
5,440.00 5,440.00 8,430.00 51,290.00
5,658.00 45,264.00 4,05.80 6,935.00
BAHAN P"-/%') *+*/ P'&$-
@' +3
4.0500 0.4860
102,695.00 146,625.00
415,914.5 1,259.5
+3
1.1000
19,285.00
19,213.50
PERALATAN "-*/* +$<*- 250 %/-
'+
1.1690
33,235.80
38,852.65
LAIN9LAIN A%'/ #'/
L&
1.00
1,500.00
1,500.00
B'/ '%$ )$'+*/*- 15(30 + 3
S'/'
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
85,303.45 128,595.52 985,898.9
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!7 P'&'' #'/ )*' '+-' 1 P : 3 P&- T7* D R. 1,04,34.22 *- +3 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
#
H'-' S'/' R J+%' H'-' R
" " " "
0.050 0.6000 0.0600 3.0000
5,440.00 5,440.00 8,430.00 51,290.00
5,658.00 45,264.00 4,05.80 153,80.00
@' +3 +3
4.0500 0.4860
102,695.00 146,625.00
415,914.5 1,259.5
1.1000
19,285.00
19,213.50
PERALATAN "-*/* +$<*- 250 %/-
'+
1.1690
33,235.80
38,852.65
LAIN9LAIN A%'/ #'/
L&
1.00
1,500.00
1,500.00
BAHAN P"-/%') *+*/ P'&$B'/ '%$ )$'+*/*- 15(30 +
3
K"*>$&$*
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
934,238.45 140,135. 1,04,34.22
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!6 P'&'' #'/ )'-$ #*'& #"'-' )*' '+-' 1 P : 4 P&- *- +3 R. 5,811.80 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
#
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
" " " "
0.050 0.6000 0.0600 1.5000
5,440.00 5,440.00 8,430.00 51,290.00
5,658.00 45,264.00 4,05.80 6,935.00
BAHAN P"-/%') *+*/ P'&$-
@' +3
3.2600 0.5200
102,695.00 146,625.00
334,85.0 6,245.00
+3 +3
0.6000 0.5000
0.00 19,285.00
89,642.50
PERALATAN "-*/* +$<*- 250 %/-
'+
1.2000
33,235.80
39,882.96
LAIN9LAIN A%'/ #'/
L&
1.00
1,500.00
1,500.00
B'/ '%$ B*'& B"'-' )$'+*/*- 15(30 + B'/ '%$ B'-(T'+#'' )$'+*/*- 15(30 + 3
S'/'
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
64,618.96 101,192.84 5,811.80
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!% S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* A R. 50,59.33 *- +2 #'&$& -")&$ 1 +2
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
" " " "
0.013 0.1152 0.0115 0.3456
5,440.00 5,440.00 8,430.00 51,290.00
1,303.54 8,690.29 903.4 1,25.01
BAHAN P"-/%') *+*/ P'&$- '&'
@' +3
0.1320 0.0090
102,695.00 146,625.00
13,555.4 1,319.63
L&
1.00
500.00
500.00
3
PERALATAN
#
LAIN9LAIN A%'/ #'/
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
43,99.6 6,599.65 50,59.33
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!8 S$'-', )*' '$', )*' '+-' 1 P : 2 P&- T7* B R. 60,89.21 *- +2 #'&$& -")&$ 1 +2
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
" " " "
0.013 0.1152 0.0115 0.5184
5,440.00 5,440.00 8,430.00 51,290.00
1,303.54 8,690.29 903.4 26,58.51
BAHAN P"-/%') *+*/ P'&$- '&'
@' +3
0.1320 0.0090
102,695.00 146,625.00
13,555.4 1,319.63
L&
1.00
500.00
500.00
3
PERALATAN
#
LAIN9LAIN A%'/ #'/
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
52,860.18 ,929.03 60,89.21
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9! P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* A R. 69,323.96 *- +2 #'&$& -")&$ 1 +2
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
" " " "
0.0192 0.1920 0.0192 0.3840
5,440.00 5,440.00 8,430.00 51,290.00
1,448.36 14,483.55 1,505.6 19,694.10
BAHAN P"-/%') *+*/ P'&$- '&'
@' +3
0.1920 0.0200
102,695.00 146,625.00
19,1.44 2,932.50
1.00
500.00
500.00
3
PERALATAN
#
LAIN9LAIN A%'/ #'/
L&
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
60,281.1 9,042.26 69,323.96
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!1! P%*&/*-', /*#'% 20 ++ )*' '$', )*' '+-' 1 P : 4 P&-, T7* B R. 80,648.0 *- +2 #'&$& -")&$ 1 +2
N". 1
&
U&- B$'7' UPAH M')"T' B'/ K*'%' T' B'/ P**-' BAHAN P"-/%') *+*/ P'&$- '&'
3
PERALATAN
#
LAIN9LAIN A%'/ #'/
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " " "
0.0192 0.1920 0.0192 0.560
5,440.00 5,440.00 8,430.00 51,290.00
1,448.36 14,483.55 1,505.6 29,541.15
&'
0.1920
102,695.00
19,1.44
3
+
0.0200
146,625.00
2,932.50
L&
1.00
500.00
500.00
0,128.6 10,519.31 80,648.0
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!11 P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* A R. 61,44.4 *- +2 #'&$& -")&$ 1 +2
N". 1
&
U&- B$'7'
S'/'
UPAH M')"T' B'/ K*'%' T' B'/ P**-' BAHAN P"-/%') *+*/ P'&$- / '&''
3
PERALATAN
#
LAIN9LAIN A%'/ #'/
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " " "
0.013 0.1382 0.0138 0.3456
5,440.00 5,440.00 8,430.00 51,290.00
1,303.54 10,428.29 1,084.16 1,24.92
&' +3
0.1920 0.0200
102,695.00 146,625.00
19,1.44 2,932.50
1.00
500.00
500.00
L&
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
53,690.85 8,053.63 61,44.4
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!1& P%*&/*-', /*#'% 20 ++ /'' '$', )*' '+-' 1 P : 4 P&-, T7* B R. 2,04.91 *- +2 #'&$& -")&$ 1 +2
N". 1
&
U&- B$'7' UPAH M')"T' B'/ K*'%' T' B'/ P**-' BAHAN P"-/%') *+*/ P'&$- / '&''
3
PERALATAN
#
LAIN9LAIN 1 )'-$ /"/'% 1 3
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " " "
0.013 0.1382 0.0138 0.5184
5,440.00 5,440.00 8,430.00 51,290.00
1,303.54 10,428.29 1,084.16 26,58.3
&'
0.1920
102,695.00
19,1.44
0.0200
146,625.00
2,932.50
3
+
620.53
62,63.84 9,401.08 2,04.91
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!13 P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* A R. 501,115.44 *- +3 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
" " " "
0.1440 0.9600 0.0960 2.8801
5,440.00 5,440.00 8,430.00 51,290.00
10,863.6 2,425.08 ,529.56 14,20.66
BAHAN B'/ '%$
+3
1.1000
19,285.00
19,213.50
3
PERALATAN
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
435,52.56 65,362.88 501,115.44
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!1# P'&'' #'/ "&" #"%)*- . D$'+*/*- +$ 0,5 +, T7* B R. 586,054.82 *- +3 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' B'/ K*'%' T' B'/ P**-'
" " " "
0.1440 0.9600 0.0960 4.3202
5,440.00 5,440.00 8,430.00 51,290.00
10,863.6 2,425.08 ,529.56 221,580.99
BAHAN B'/ '%$
+3
1.1000
19,285.00
19,213.50
3
PERALATAN
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
509,612.89 6,441.93 586,054.82
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!17 P'&'' #-"" )*' '='/ H H*'7 "'/*) U- 0,5 < 1,0 < 2,00 + )$'. 2, ++, /7* +'& 8 < 10 +. R. 818,964.36 *- +3 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
UPAH M')"T' B'/ P**-' BAHAN K'='/ B-"" H B'/ '%$ '%'+
3
PERALATAN
#
LAIN9LAIN 1 )'-$ /"/'% 1 3
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.0250 0.2500 1.2500
5,440.00 5,440.00 51,290.00
1,886.00 18,860.00 64,112.50
$/ +3
1.0000
423,020.00
423,020.00
1.1000
19,285.00
19,213.50
,050.92
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
12,142.92 106,821.44 818,964.36
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : C9!16 : P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 3 ++. : R. 66,800.1 *- +3 : #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH P**<2* M')"P*'7'+ #-"" P**-'
" " "
0.026 0.660 0.5330
5,440.00 5,440.00 51,290.00
2,014.25 50,318.48 2,33.5
P*0* B'*-* P**-' M')"-
" "
1.5000 0.0250
51,290.00 5,440.00
6,935.00 1,886.00
BAHAN K'='/ B-"" )$'%'$&$B'/ '%$ '%'+
3
PERALATAN
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
8.3330
2,000.00
224,991.00
+3
1.1000
19,285.00
19,213.50
580,695.80 8,104.3 66,800.1
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!1% P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 4 ++. R. 884,488.31 *- +3 #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH P**<2* M')"P*'7'+ #-"" P**-'
" " "
0.026 0.330 0.6000
5,440.00 5,440.00 51,290.00
2,014.25 55,29.52 30,4.00
P*0* B'*-* P**-' M')"-
" "
1.5000 0.0250
51,290.00 5,440.00
6,935.00 1,886.00
15.0000
2,000.00
405,000.00
3
1.1000
19,285.00
19,213.50
BAHAN K'='/ B-"" )$'%'$&$B'/ '%$ '%'+
3
PERALATAN
#
LAIN9LAIN
+
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
69,120.2 115,368.04 884,488.31
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : C9!18 : P'&'' #-"" '7'+' )*' '='/ )$ '%'$&$- U- 0,5 < 1,0 < 2,00 + )$'. 5 ++. *- +3 : R. 1,155,855.45 : #'&$& -")&$ 1 +3
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH P**<2* M')"P*'7'+ #-"" P**-'
" " "
0.026 0.8330 0.660
5,440.00 5,440.00 51,290.00
2,014.25 62,841.52 34,210.43
P*0* B'*-* P**-' M')"-
" "
1.5000 0.0250
51,290.00 5,440.00
6,935.00 1,886.00
+3
23.3330 1.1000
2,000.00 19,285.00
629,991.00 19,213.50
BAHAN K'='/ B-"" )$'%'$&$B'/ '%$ '%'+
3
PERALATAN
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,005,091.0 150,63.5 1,155,855.45
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!1 P'&'' #'%" )"%* )*' '' 2 + R. 85,964.9 *- #'/' #'&$& -")&$ 1 #'/'
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' P'' P**-'
" " "
0.0300 0.0300 0.3000
5,440.00 5,440.00 51,290.00
2,263.20 2,263.20 15,38.00
BAHAN D"%* )*' '' 4 +
#/
0.5000
10,000.00
53,500.00
3
PERALATAN
#
LAIN9LAIN 3 )'-$ /"/'% 1 3
1,338.5
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
4,52.15 11,212.82 85,964.9
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!&! P'&'' $ )$ #*%'' #-"" R. 65,440.63 *- +2 #'&$& -")&$ 1 +2
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-'
" "
0.0160 0.160
5,440.00 51,290.00
1,20.04 8,565.43
BAHAN I
2.5000
18,190.00
45,45.00
3
PERALATAN
#
LAIN9LAIN 3 )'-$ /"/'% 1 3
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,65.42
56,904.89 8,535.3 65,440.63
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!&1 P'&'' $' *+'/&' R. 62,416.58 *- %#' #'&$& -")&$ 1 %#'
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-'
" "
0.0050 0.0500
5,440.00 51,290.00
3.20 2,564.50
BAHAN P$' P! )$'.2; I K'='/ P*$'/ K-$$% 2(3 +
+ +3
0.500 0.5000 0.0100 0.0500
39,260.00 18,190.00 19,5.00 220,300.00
29,445.00 9,095.00 19.5 11,015.00
3
PERALATAN
#
LAIN9LAIN 3 )'-$ /"/'% 1 3
1,580.83
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
&
3
#
54,25.28 8,141.29 62,416.58
ANALISA HARGA SATUAN : PEMBANGUNAN EMBUNG KALI DONDONG C9!&& P**-'' B'/ -' 30 40K R. 521,285.26 #'&$& -")&$ 1 +2
N". 1
U&- B$'7'
*- +3
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' P**-'
" " "
0.1440 0.9600 2.8801
5,440.00 5,440.00 51,290.00
10,863.6 2,425.08 14,20.66
BAHAN B'/ '%$ )$'+*/*- 15(30 +
+3
1.1000
19,285.00
19,213.50
PERALATAN D+ /-, 3.4 +3(5 /
+3
0.0480
24,205.50
11,865.86
LAIN9LAIN 1 )'-$ /"/'% 1 3 /-'&>*- +'/*-$'%, /""%& */
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
13,202.6
453,291.53 6,993.3 521,285.26
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!&3 P**-'' B'/ -' 100 300 K R. 54,801.32 #'&$& -")&$ 1+?
N". 1
&
3
#
U&- B$'7'
*- +3
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"T' P**-'
" " "
0.1440 0.9600 2.8801
5,440.00 5,440.00 51,290.00
10,863.6 2,425.08 14,20.66
BAHAN B'/ *' F 100 150
+3
1.1000
220,358.00
242,393.80
PERALATAN D+ /-, 3.4 +3(5 /
+3
0.0480
24,205.50
11,865.86
LAIN9LAIN 1 )'-$ /"/'% 1 3 /-'&>*- +'/*-$'%, /""%& */
14,558.0
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
499,82.24 4,94.09 54,801.32
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG C9!&# D-'$'&* L"'% R. 38,5.56 #'&$& -")&$ 1#'
N". 1
&
3
#
U&- B$'7' UPAH M')"T' P**-' BAHAN B$& #*/" )$' 60 + L 0,50 + P$' P! )$' 4; K** L*+ P! A+%'& PERALATAN A%'/ #'/
*- $/
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.2500 0.500
5,440.00 5,440.00 51,290.00
18,860.00 38,46.50
+3
1.0000 1.6000 1.0000 0.061 0.2500
111,580.00 36,550.00 83,460.00 11,00.00 4,80.00
111,580.00 58,480.00 83,460.00 ,262.09
%&
1.0000
1,500.00
1,500.00
LAIN9LAIN 1 )'-$ /"/'% 1 3 /-'&>*- +'/*-$'%, /""%& */
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
9,588.29
329,19.88 49,39.68 38,5.56
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: LOKASI LOMBOK C 9 &7 : P**-'' B'/ -' 30 40K, +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/ )*' '-' '/ &*+#'-'. : R" %!,67"63 ' 23 : #'&$& -")&$ 1 +3
N". 1
&
3
U&- B$'7'
S'/'
UPAH engamb"lan dan pem"l"han mater"al M')"P**-' emasangan M')"P**-'
H'-' S'/' R J+%' H'-' R
" "
0.0004 0.0043
6,800.00 35,000.00
28.98 149.63
" "
0.0318 0.316
6,800.00 35,000.00
2,153.33 11,116.00
BAHAN B'/ '%$ )$'+*/* 30 40
1.10
PERALATAN a' /"$er depos"t E<''/"- 0.8 +3 D+ /-, 5 / b'mbankment E<''/"-, 0.8 + 3
#
K"*>$&$*
'+ '+
0.0342 0.060
330,683.10 13,231.88
11,309.36 10,429.62
'+
0.094
330,683.10
26,256.24
LAIN9LAIN JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
61,443.16 9,216.4 0,659.63
ANALISA HARGA SATUAN P'-* N2' A*40 I.2 P'-* H' S./* K.'**
: LOKASI LOMBOK C 9 &6 : P**-'' B'/ -' 100 300 K, +'/*-$'% )$'+#$% )'-$ -$*- )*"&$/, )$'/ )'-$ -$*- )*"&$/ )*' '-' '/ &*+#'-'. ' 23 : R" %8,18"%% : #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7' UPAH engamb"lan dan pem"l"han mater"al M')"P**-' emasangan M')"P**-'
S'/'
H'-' S'/' R J+%' H'-' R
" "
0.0005 0.0050
6,800.00 35,000.00
33.90 15.00
" "
0.0330 0.3300
6,800.00 35,000.00
2,23.40 11,550.00
BAHAN B'/ '%$ )$'+*/ 100 300 PERALATAN a' /"$er depos"t E<''/"- 0.8 +3 D+ /-, 5 / b'mbankment E<''/"-, 0.8 + 3
K"*>$&$*
1.10
'+ '+
0.0500 0.0800
330,683.10 13,231.88
16,534.16 10,98.55
'+
0.0820
330,683.10
2,116.01
LAIN9LAIN JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
68,625.02 10,293.5 8,918.
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : D9!1 : P*-&$'' *-+'' '%', *-'/'' )' *+')'/' &# #'&* "-&*, +'/*-$'% /*-$%$ )'-$ '&$- -'*% /'' &$-/' )*' )$'+*/*- +'&$++ 100 ++. *- +3 : R. 125,416.98 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
#
H'-' S'/' R J+%' H'-' R
" " "
0.0010 0.0020 0.0098
5,440.00 5,440.00 51,290.00
3.55 14.11 500.08
+3
1.1000
1,00.00
8,80.00
'+ '+ '+ '+ '+
0.0340 0.0110 0.0130 0.013 0.013
452,134.25 339,295.00 260,029.00 262,452.50 24,205.50
15,32.56 3,32.25 3,380.38 3,595.60 3,386.2
BAHAN S# #'&* +'/*-$'% > -"+ &-** %'/ +$<*), )$'. 100 ++
3
K"*>$&$*
UPAH M')"P**-' /*-%'/$ P**-'
&
S'/'
PERALATAN E<''/"- 0.8 +3 M"/"- -')*-, 3.1 + !$#-'/"- -"%%*-, 6 / F'/*- T' T- +,3000 %$/ D+ T- 5 /
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
U&- B$'7'
3
#
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
&
109,058.24 16,358.4 125,416.98
ANALISA HARGA SATUAN : PEMBANGUNAN EMBUNG KALI DONDONG D9!& P*+')'/' *-*-'&' B'&* "-&*, +'/*-$'% /*-$%$ )'-$ '&$- -'*% )*' )$'+*/*- +'&$++ 40 ++ R. 180,052.19 *- +3 #'&$& -")&$ 1 +3
N". 1
" " "
0.0010 0.0020 0.0098
5,440.00 5,440.00 51,290.00
3.55 14.11 500.08
BAHAN -&*) -'*% 40 ++ >"- #'&* "-&*
+3
1.1000
114,00.00
126,10.00
PERALATAN E<''/"- 0.8 +3 M"/"- -')*-, 3.1 + !$#-'/"- -"%%*-, 6 / F'/*- /' /- +, 3000 %/-
'+ '+ '+ '+
0.0340 0.0110 0.0130 0.024
452,134.25 339,295.00 260,029.00 262,452.50
15,32.56 3,32.25 3,380.38 ,191.20
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
156,56.12 23,485.0 180,052.19
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG : D9!3 : P*'&'%' '%' +'')'+, /*#'% 5 +
H' K.'**
: R. 130,244.3 : #'&$& -")&$ 1 +2
N". 1
&
3
#
*- +2
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.001 0.0142 0.322
5,440.00 5,440.00 51,290.00
536.64 1,03.29 16,83.23
BAHAN A&'%, *+%&$ *%, *-"&** -&/*) &/"*, 35 + -&/*) &/"*, 23 +
%/+3 +3
5.0000 0.4000 0.0450 0.0220
10,600.00 ,500.00 220,358.00 220,358.00
53,000.00 3,000.00 9,916.11 4,84.88
-&/*) &/"*, 1 + P'&$- '&' K'7 #''-
+3 +3 L&
0.0120 0.0050 1.0000
506,418.00 114,080.00 2,000.00
6,0.02 50.40 2,000.00
PERALATAN A&'%/ &-'7*-, 200 %/ A&'%/ *//%*, 400 %/T-** =**% -"%%*-, 10 /"
'+ '+ '+
0.0125 0.0125 0.0380
81,515.00 21,543.50 320,083.60
1,018.94 269.29 12,163.18
1.00
2,000.00
2,000.00
LAIN9LAIN A%'/ #'/
L&
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
113,255.9 16,988.40 130,244.3
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG : D9!# : U-' P'&$-
H' K.'**
: R. 182,303.98 : #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
#
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.0300 0.6000
5,440.00 51,290.00
2,263.20 30,4.00
+3
1.1000
114,080.00
125,488.00
'+
0.2100
0.00
BAHAN P'&$- U-
3
S'/'
UPAH M')"P**-'
&
*- +3
PERALATAN H') T'+*- 8
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
158,525.20 23,8.8 182,303.98
P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
ANALISA HARGA SATUAN : PEMBANGUNAN EMBUNG KALI DONDONG E9!1 P*')'' )' *+'&'' ')-'$% )' '&&*&"-$&, $' GSP )$'. 2,5;. R. 99,302.50 *- +? #'&$& -")&$ 1+?
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0100 0.0400 0.1200
5,440.00 5,440.00 51,290.00
54.40 3,01.60 6,154.80
BAHAN GS $* +*)$+ /7*, )$'.2.50; S/**%, =*%)$ *%*/-")*
+?
1.0000 0.0350
6,400.00 22,400.00
6,400.00 84.00
PERALATAN AR =*%)$ **-'/"-, 230 A
'+
0.3000
2,464.00
8,239.20
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
86,350.00 12,952.50 99,302.50
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9!& P*')'' )' *+'&'' ='/*- &/" %'$ =*#, %*#'- 24 + R. 14,243.4 *- +? #'&$& -")&$ 1+?
N". 1
&
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0033 0.016 0.1000
5,440.00 5,440.00 51,290.00
251.4 1,25.33 5,129.00
BAHAN P!, ='/*- &/" %'$ =*#, 24 + =$)*
+?
1.0000
121,400.00
121,400.00
3
PERALATAN
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
128,03.80 19,205.6 14,243.4
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : E9!3 : P*')'' )' *+'&'' *%'&/"+*-$ #*'-$ ')' *+#'/', /'%' )%%.
N". 1
&
*-. +2
: R. 2,582,292.80 : #'&$& -")&$ 1 + 2
U&- B$'7'
S'/'
UPAH M')"P**-' /*-%'/$ P**-' BAHAN R##*-, #*'-$ '), 23 ++ /$, 350<400
3
PERALATAN
#
LAIN9LAIN
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.0025 0.0100 0.1000
5,440.00 5,440.00 51,290.00
188.60 54.40 5,129.00
"&
1.0000
2,239,400.00
2,239,400.00
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
2,245,42.00 336,820.80 2,582,292.80
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : E9!# : P*')'' )' *+'&'' *<'/$" "$/ "$/ >$%%*- )' "$/ &*'%*/ / "$/ "-*/* *-. +2 : R. 182,605.51 : #'&$& -")&$ 1 + 2
N". 1
&
U&- B$'7' UPAH M')"P**-' /*-%'/$ P**-' BAHAN J"$/ >$%%*J"$/ &*'%'/
3
PERALATAN
#
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.006 0.0133 0.2000
5,440.00 5,440.00 51,290.00
502.93 1,005.8 10,258.00
&. +
1.0000 0.0530
143,300.00 0,200.00
143,300.00 3,20.60
158,8.40 23,818.11 182,605.51
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9!7 P*+'&'' =*# "%* / )-'$'&* )$ #*%'' )$)$ *'' )*' $' P! )$'. 2; R. 55,225.84 *- +? #'&$& -")&$ *- +?
N". 1
&
U&- B$'7'
S'/'
UPAH M')"P**-' /*-%'/$ P**-' BAHAN P!,$* D /7*, )$'. 2.00; I '%+ >$#-* =*%% -')*) -'*%
3
PERALATAN
#
LAIN9LAIN
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.0033 0.0083 0.066
5,440.00 5,440.00 51,290.00
251.4 628.6 3,419.33
&. + L&
1.0500 1.0000
39,260.00 2,500.00
41,223.00 2,500.00
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
48,022.4 ,203.3 55,225.84
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-*
: : PEMBANGUNAN EMBUNG KALI DONDONG : E9!6 : P**'/' #*&$
H' K.'**
: R. 46,500.61 : #'&$& -")&$ 10 + 2
N". 1
&
3
#
U&- B$'7' UPAH M')"P**-' /*-%'/$ P**-' BAHAN '/ )'&''/ &->'* +$7' '/ '+%'& PERALATAN A%'/ #'/
*-. +2
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.0025 0.035 0.2500
5,440.00 5,440.00 51,290.00
188.60 2,829.00 12,822.50
%/%#-
1.2000 4.5000 0.3000 1.00
2,820.00 5,90.00 10,880.00 3,50.00
33,384.00 341,865.00 3,264.00
L&
1.0000
10,000.00
10,000.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
404,353.10 60,652.9 465,006.0
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : E9!% : D-'$'&* )$ #'=' #'' )*' -'*% +'<$++ 40 ++ )' $' P! )$'. 4; 100 ++, -' *'+' 0,40 + < 0,40 + : R. 223,994.81 *- +? : #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.035 0.0625 0.350
5,440.00 5,440.00 51,290.00
2,829.00 4,15.00 19,233.5
BAHAN A-*'/*, 205 ++, >-"+ &-** %'/ A-*'/*, 4020 ++, >-"+ &-** %'/ P!, $* AF /7*, )$'. 4.00;
+3 +3 +?
0.083 0.083 1.0000
114,100.00 9,500.00 129,950.00
9,548.1 8,159.04 129,950.00
PERALATAN A$- "+-*&&"-, 250 M D-$%%. L* '$- 22
'+ '+
0.1250 0.2500
141,9.00 10,483.00
1,22.38 2,620.5
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
194,8.09 29,216.1 223,994.81
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9!8 P*+#"'-' '&'' #'/, #*/" )' %'$%'$ R. 199,054.58 #'&$& -")&$ 1 +3
N". 1
U&- B$'7' UPAH M')"P**-'
&
BAHAN
3
PERALATAN A%'/ #'/
#
*- +3
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.285 2.851
5,440.00 51,290.00
21,550.28 146,540.66
&*/
1.0000
5000.00
5,000.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
13,090.94 25,963.64 199,054.58
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9! P*+#"'-' #-"" R. 22,664.8 #'&$& -")&$ 1 +3
N". 1
U&- B$'7'
BAHAN
3
PERALATAN A%'/ #'/
#
S'/'
UPAH M')"P**-'
&
*- +3
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.0250 0.2500
5,440.00 51,290.00
1,886.00 12,822.50
&*/
1.0000
5000.00
5,000.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
19,08.50 2,956.28 22,664.8
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E91! P*')'' )' *+'&'' $' P! )$'. 2; R. 56,469.59 #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
*- +?
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0050 0.0250 0.1000
5,440.00 5,440.00 51,290.00
3.20 1,886.00 5,129.00
BAHAN P! $* )$'. 2; '*&&"-$*&
+?
1.0000
39,260.00
39,260.00
PERALATAN T- >%'/ #*) 3.5 /"
-
0.0100
245,19.00
2,451.9
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
49,103.99 ,365.60 56,469.59
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E911 P*')'' )' *+'&'' $' P! )$'. 3; R. 109,058.01 #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
*- +?
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0053 0.0263 0.1053
5,440.00 5,440.00 51,290.00
39.05 1,985.26 5,398.95
BAHAN P! $* )$'. 3; '*&&"-$*&
+?
1.0000
84,600.00
84,600.00
'+
0.0100
245,19.00
2,451.9
PERALATAN T- >%'/ #*) 3.5 /" LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
94,833.05 14,224.96 109,058.01
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E91& P*')'' )' *+'&'' $' P! )$'. 4; R. 161,0.65 #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
*- +?
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0056 0.028 0.1111
5,440.00 5,440.00 51,290.00
419.11 2,095.56 5,698.89
BAHAN P! $* )$'.4; '*&&"-$*&
+?
1.0000
129,950.00
129,950.00
'+
0.0100
245,19.00
2,451.9
PERALATAN T- >%'/ #*) 3.5 /" LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
140,615.35 21,092.30 161,0.65
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E913 P*')'' )' *+'&'' $' P! )$'.8;, / &')' /*-&$*- R. 442,36.98 *-. M? #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.005 0.035 0.1200
5,440.00 5,440.00 51,290.00
565.80 2,829.00 6,154.80
BAHAN P! $* )$'.8,00; '*&&"-$*&
+?
1.0000
369,660.00
369,660.00
'+
0.0100
546,603.50
5,466.04
PERALATAN T- >%'/ #*) 3.5 /" LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
384,65.64 5,01.35 442,36.98
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E91# P*')'' )' *+'&'' $' P! )$'. 12;, / &')' /*-&$*- R. 1,310,463.82 *-. M? #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0085 0.0425 0.1320
5,440.00 5,440.00 51,290.00
641.24 3,206.20 6,0.28
BAHAN P! $* )$'.12; '*&&"-$*&
+?
1.0000
1,123,450.00
1,123,450.00
'+
0.0100
546,603.50
5,466.04
PERALATAN T- >%'/ #*) 3.5 /" LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,139,533.6 10,930.06 1,310,463.82
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E917 P*')'' )' *+'&'' $' P! )$'. 16; R. 2,358,488.54 #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
*- +?
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0050 0.0250 0.2000
5,440.00 5,440.00 51,290.00
3.20 1,886.00 10,258.00
BAHAN P! $* )$'. 16.00; '*&&"-$*&
+?
1.0000
2,010,030.00
2,010,030.00
'+
0.0210
245,19.00
5,148.6
'+ '+
0.0420 0.280
452,134.25 15,000.00
18,989.64 4,10.00
PERALATAN T- >%'/ #*) 3.5 /" E<''/"- 0.8 +3 '$ #%"
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
2,050,859.60 30,628.94 2,358,488.54
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E916 P*')'' )' *+'&'' $' SG )$'. 3; R. 238,4.45 #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
*- +?
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0050 0.0250 0.2000
5,440.00 5,440.00 51,290.00
3.20 1,886.00 10,258.00
BAHAN SG $* )$'. 3.00; '*&&"-$*& P$* $&"%'/$" $//$ )$'. 3;
+? -"%% $/
1.0000 1.0000 0.2000
18,800.00 3,00.00 3,300.00
18,800.00 3,00.00 ,460.00
PERALATAN T- >%'/ #*) 3.5 /"
'+
0.0210
245,19.00
5,148.6
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
20,629.96 31,144.49 238,4.45
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E91% P*')'' )' *+'&'' $' SG )$'. 16; R. 2,599,658.89 #'&$& -")&$ 1 +?
N". 1
&
3
#
U&- B$'7'
*- +?
S'/'
UPAH M')"K*'%' /' %'& T' %'& P**-' T' '/
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " " " "
0.1280 0.1280 0.3500 1.6000 0.0450
5,440.00 8,430.00 5,440.00 51,290.00 5,440.00
9,656.32 10,039.04 26,404.00 82,064.00 3,394.80
+? +3 + "&
1.0000
1,981,300.00
1,981,300.00
F"") %'&& III %" T'+#' -"*. D$'. 3(4; S/**%, =*%)$ *%*/-")* G-$)$ )$& P-$+*- "'/
0.0090 0.2140 0.6000 0.590 0.0600
4,033,900.00 10,000.00 22,400.00 5,000.00 2,820.00
36,305.10 2,140.00 13,440.00 3,95.00 1,669.20
PERALATAN T- >%'/ #*) 3.5 /" E<''/"- 0.8 +3 A- =*%)$ **-'/"-, 230 A '$ #%" G-$)$ +'$* F$-* #-& S+'%% #-& A$- "+-*&&"-, 250 >+ S-'7*- -"/'-7
'+ '+ '+ '+ '+ "& "& '+ '+
0.0420 0.0840 0.1630 0.5560 0.2230 0.0830 0.0560 0.166 0.0833
245,19.00 452,134.25 2,464.00 15,000.00 15,000.00 3,500.00 6,000.00 141,9.00 20,000.00
10,29.52 3,99.28 4,46.63 8,340.00 3,345.00 290.50 336.00 23,634.56 1,666.00
BAHAN SG $* )$'. 16.00; /5.6 ++ '*&&"-$*&
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
2,260,52.95 339,085.94 2,599,658.89
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E918 P*')'' )' *+'&'' &/$>>*- / $' SG )$'. 16;, %'/ /*#'% 3 ++ )$ %'&. R. 111,545.32 *-. "& #'&$& -")&$ 1 "&
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"K*'%' /' %'& T' %'& P**-' T' '/
" " " " "
0.0050 0.0100 0.0500 0.3000 0.0200
5,440.00 8,430.00 5,440.00 51,290.00 5,440.00
3.20 84.30 3,2.00 15,38.00 1,508.80
BAHAN S/**%, =*%)$ *%*/-")* S/**% %'/*, / 3 ++
0.6000 2.5000
22,400.00 22,900.00
13,440.00 5,250.00
PERALATAN A- =*%)$ **-'/"-, 230 A
'+
0.1630
2,464.00
4,46.63
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
96,995.93 14,549.39 111,545.32
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E91 P*')'' )' *+'&'' G$#"%/ J"$/ I )$'. 3; R. 634,238.80 #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7'
*-. U$/
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0083 0.0833 0.3333
5,440.00 5,440.00 51,290.00
628.6 6,286.6 1,096.6
BAHAN G$%#"%/ "$/ I, )$'. 3.00;
$/
1.0000
522,500.00
522,500.00
PERALATAN A%'/ #'/
L&
1.0000
5,000.00
5,000.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
551,512.00 82,26.80 634,238.80
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9&! P*')'' )' *+'&'' G$#"%/ J"$/ I )$'. 16; R. 8,804,568.59 #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7'
*-. U$/
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
+) +) +)
0.0500 0.2500 1.0000
5,440.00 5,440.00 51,290.00
3,2.00 18,860.00 51,290.00
BAHAN T$+#*-, %'&& III $ %" R"* )$'. 3(4; G$%#"%/ "$/ I, )$'. 16.00;
+3 + $/
0.0140 0.5000 1.0000
4,033,900.00 10,000.00 ,502,000.00
56,44.60 5,000.00 ,502,000.00
PERALATAN '$ #%" A%'/ #'/
'-$ L&
0.2500 1.0000
15,000.00 15,000.00
3,50.00 15,000.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
,656,146.60 1,148,421.99 8,804,568.59
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9&1 P*')'' )' *+'&'' G'/* !'%* )$'.3; 5++ R. 1,462,324.04 *-. U$/ #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7'
S'/'
UPAH M')"P**-' /*-%'/$ P**-' BAHAN G'/* '%*, )$'. 3.00; G'&*/ 5 ++, )$'.3 ; &7/*/$ -##*-
PERALATAN A%'/ #'/
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.0125 0.0625 0.3125
5,440.00 5,440.00 51,290.00
943.00 4,15.00 16,028.13
$/ $/
1.0000 2.0000
1,182,400.00 30,000.00
1,182,400.00 60,000.00
L&
1.0000
,500.00
,500.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,21,586.13 190,3.92 1,462,324.04
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9&& P*')'' )' *+'&'' G'/* !'%* )$'. 16; 400 ++ R. 32,244,484.5 *-. U$/ #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7' UPAH M')"P**-' /*-%'/$ P**-'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.0500 0.2500 1.2500
5,440.00 5,440.00 51,290.00
3,2.00 18,860.00 64,112.50
BAHAN T$+#*-, %'&& III $ %" R"* )$'. 3(4; G'/* '%*, )$'. 16.00; G'&*/ 5 ++, )$'.16 ; &7/*/$ -##*%**/ PN10, )$'. 16;
+3 + $/ $/ "&
0.0140 0.8000 1.0000 2.0000 2.0000
4,033,900.00 10,000.00 26,402,300.00 130,000.00 59,200.00
56,44.60 8,000.00 26,402,300.00 260,000.00 1,194,400.00
PERALATAN '$ #%" G-$)$ +'$* A- F*%)$ **-'/"- 230 A G-$)$ )$& F$-* #-& S-'7*- -"/'-7 S/**%, =*%)$ *%*/-")*
'+ '+ "& "& '+
0.2500 0.2230 0.1630 0.590 0.0830 0.0833 0.6000
15,000.00 15,000.00 2,464.00 5,000.00 3,500.00 20,000.00 22,400.00
3,50.00 3,345.00 4,46.63 3,95.00 290.50 1,666.00 13,440.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
28,038,682.23 4,205,802.33 32,244,484.5
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9&3 P*')'' )' *+'&'' A$- !'%* )$'. 2; 50 ++ R. 1,593,395.15 *-. U$/ #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0500 0.1000 0.5000
5,440.00 5,440.00 51,290.00
3,2.00 ,544.00 25,645.00
BAHAN A$- '%*, )$'. 2.00;
$/
1.0000
1,343,600.00
1,343,600.00
PERALATAN A%'/ #'/
L&
1.0000
5,000.00
5,000.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,385,561.00 20,834.15 1,593,395.15
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9&# P*')'' )' *+'&'' A$- !'%* )$'. 3; 5 ++ R. 2,635,814.38 *-. U$/ #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0625 0.1250 0.500
5,440.00 5,440.00 51,290.00
4,15.00 9,430.00 38,46.50
BAHAN A$- '%*, )$'. 3.00;
$/
1.0000
2,231,900.00
2,231,900.00
PERALATAN A%'/ #'/
L&
1.0000
,500.00
,500.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
2,292,012.50 343,801.88 2,635,814.38
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9&7 P*')'' )' *+'&'' E%#"= 90 >"- &/**% $* )$'. 3; 5++ R. 232,55.18 *-. U$/ #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' /*-%'/$ P**-'
" " "
0.0250 0.0500 0.2000
5,440.00 5,440.00 51,290.00
1,886.00 3,2.00 10,258.00
BAHAN E%#"=, &/**% $* 90 0 )$'. 3,00; S/**% =*%)$ *%*/-")* S/**% '$/$
$/
1.0000 0.1000 0.3000
149,300.00 22,400.00 5,90.00
149,300.00 2,240.00 22,91.00
PERALATAN A- =*%)$ **-'/"-, 230 A T""%&
'+ L&
0.1630 1.0000
2,464.00 ,500.00
4,46.63 ,500.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
202,223.63 30,333.54 232,55.18
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9&6 P*')'' )' *+&'' E%#"= 90 0 >"- &/**% $* )$'. 16,00; 400 ++ R. 5,362,191.61 *-. U$/ #'&$& -")&$ 1 $/
N". 1
&
U&- B$'7' UPAH M')"P**-' /*-%'/$ P**-' T' %'&
#
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " " "
0.0500 0.1250 1.0000 0.350
5,440.00 5,440.00 51,290.00 5,440.00
3,2.00 9,430.00 51,290.00 28,290.00
+3 + # $/ # +? %&
0.0140 0.5000 4.5000 0.166 1.0000 0.2000 2.0000 2.0000 0.0600
4,033,900.00 10,000.00 22,400.00 5,000.00 2,61,900.00 5,90.00 59,200.00 130,000.00 2,820.00 199,100.00
56,44.60 5,000.00 100,800.00 833.50 2,61,900.00 15,194.00 1,194,400.00 260,000.00 1,669.20
'+ '+ '+ & & %&
2.6664 2.6664 2.6664 2.0000 1.0000 1.0000
2,464.00 15,000.00 15,000.00 3,500.00 6,000.00 ,500.00
3,230.01 39,996.00 39,996.00 ,000.00 6,000.00 ,500.00
BAHAN T$+#*-, %'&&III, $ %" R"* )$'. 3(4; F*%)$ *%*/-")* )$'. 3,2 ++ G-$)$ )$& E%#"=, &/**% $* 90 0 )$'. 16,00; S/**% '$/$ %'*/ PN10, )$'. 16; G'&*/ 5 ++ D$'. 3 ; &7/*/$ -##*P-$+* "'/ B"%/, / ='&*- 32 "&
3
S'/'
PERALATAN A- =*%)$ **-'/"-, 230 A '$ #%" G-$)$ +'$* F$-* #-& S+'%% #-& P'$/$ *$+*/ LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
4,662,5.31 699,416.30 5,362,191.61
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
E9&% P*')'' )' *+&'' T-'&-' P*'+' I/'* -' 1 < 1,50 + R. 3,89,04.83 *-. U$/ #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' %'& T' #'/
" " " "
0.1000 2.0000 2.2000 0.5500
5,440.00 51,290.00 5,440.00 5,440.00
,544.00 102,580.00 165,968.00 41,492.00
BAHAN B*&$ &$ L 50.50.3 B*&$ #*/" %$- )$'. 16; F*%)$ *%*/-")* )$'. 3,2 ++ G-$)$ )$& S/**% '$/$ P'&$P"-/%') *+*/ K-$
%$ # +3 @' +3
65.0000 5.0000 4.5000 0.166 0.2000 0.3000 1.5000 0.2500
22,900.00 12,900.00 22,400.00 22,900.00 5,90.00 59,200.00 130,000.00 2,820.00
1,488,500.00 96,500.00 100,800.00 3,81.43 15,194.00 19,160.00 195,000.00 6,955.00
PERALATAN A- =*%)$ **-'/"-, 230 A G-$)$ +'$* P'$/$ *$+*/
'+ '+ %&
2.6664 2.6664 1.0000
2,464.00 12,000.00 ,500.00
3,230.01 31,996.80 ,500.00
1.00
1,500.00
1,500.00
LAIN9LAIN '%/ #'/
%&
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
3,388,3.24 508,310.59 3,89,04.83
ANALISA HARGA SATUAN P**-'' N". A'%$&' I/*+ P**-'' D'&'- $/ H'-' S'/'
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9&8 P*')'' )' *+'&'' %'/ '+' #'' nomenklatur )*' #'' /*-'&&" -' 25<25+ 1.00 #' R. 188,952.54 *- #'
N". 1
2
4
5
U-'$'
S'/'
K'/$/'&
"-. '-$ "-. '-$ "-. '-$
0.0500 0.1000 0.5000
5,440.00 5,440.00 51,290.00
3,2.00 ,544.00 25,645.00
"-. '-$ "-. '-$ "-. '-$
0.0200 0.1000 0.2000
5,440.00 5,440.00 51,290.00
1,508.80 ,544.00 10,258.00
B< B5* T*-'&&" +'-#%* %'&& III +'/*-$'% "-*/* +"-/'- B05
+2 +3
0.1250 0.0500
298,600.00 1,36,15.12
3,325.00 68,835.6
B< P'4.* D+ T- / ''/
'+
0.0010
24,205.50
24.21
B< U5 a' abr"kas": M')"T' #'/ P**-' b' nstalas" : M')"T' #'/ P**-'
H'-' S'/'
J+%'
B< L*94* A%'/ )' #'' L'$7' B< L*0/* B< U2/2 =* K/*./** T.4 B<
1,626.80 15 )'-$ B$'7' L'&
164,306.56 24,645.98 188,7&"7#
ANALISA HARGA SATUAN P**-'' N". A'%$&' I/*+ P**-'' D'&'- $/ H'-' S'/'
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E9& P*')'' )' *+'&'' '' )' /*-'&&", /$$ &). 5 +. 1.00 #' R" #&,176"3# *- #'
N". 1
2
4
5
U-'$'
S'/'
K'/$/'&
"-. '-$ "-. '-$ "-. '-$
0.1000 0.2500 1.0000
5,440.00 5,440.00 51,290.00
,544.00 18,860.00 51,290.00
"-. '-$ "-. '-$ "-. '-$
0.0500 0.2500 0.5000
5,440.00 5,440.00 51,290.00
3,2.00 18,860.00 25,645.00
B< B5* T*-'&&" +'-#%* %'&& III +'/*-$'% "-*/* +"-/'- B05
+2 +3
0.1800 0.1000
298,600.00 1,36,15.12
53,48.00 13,61.51
B< P'4.* D+ T- / ''/
'+
0.2000
24,205.50
49,441.10
B< L*94* A%'/ )' #'' %'$7'
LS
B< U5 abr"kas": M')"T' #'/ **-' nstalas" : M')"T' #'/ **-'
B< L*0/* B< U2/2 =* /*./** T.4 B<
H'-' S'/'
J+%'
6,34.81
15 )'-$ B$'7' L'&
33,19.42 55,96.91 429,156.34
ANALISA HARGA SATUAN P**-'' N". A'%$&' I/*+ P**-'' D'&'- $/ H'-' S'/'
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E93! P*')'' )' *+'&'' '' )' /*-'&&", /$$ &). 100 +. 1.00 #' R. 500,951.56 *- #'
N". 1
2
4
5
U-'$'
S'/'
K'/$/'&
"-. '-$ "-. '-$ "-. '-$
0.0500 0.2500 0.5000
5,440.00 5,440.00 51,290.00
3,2.00 18,860.00 25,645.00
"-. '-$ "-. '-$ "-. '-$
0.0500 0.2500 0.5000
5,440.00 5,440.00 51,290.00
3,2.00 18,860.00 25,645.00
B< B5* T*-'&&" +'-#%* %'&& II +'/*-$'% "-*/* +"-/'- B05
+2 +3
0.2400 0.1000
298,600.00 1,36,15.12
1,664.00 13,61.51
B< P'4.* D+ T- / ''/
'+
0.5000
24,205.50
123,602.5
B< L*94* A%'/ )' #'' %'$7'
LS
B< U5 abr"kas": M')"T' #'/ **-' nstalas" : M')"T' #'/ P**-'
B< L*0/* B< U2/2 =* /*./** T.4 B<
H'-' S'/'
J+%'
6,11.9
15 )'-$ B$'7' L'&
435,610.05 65,341.51 500,951.56
ANALISA HARGA SATUAN P**-'' N". A'%$&' I/*+ P**-'' D'&'- $/ H'-' S'/'
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E931 P*')'' )' *+'&'' /')' +' '$- MAR /*-'&&", -' 25 < 25 + 1.00 #' R. 22,634.3 *- #'
N". 1
2
4
5
U-'$'
S'/'
K'/$/'&
"-. '-$ "-. '-$ "-. '-$
0.0500 0.2500 0.5000
5,440.00 5,440.00 51,290.00
3,2.00 18,860.00 25,645.00
"-. '-$ "-. '-$ "-. '-$
0.0500 0.1250 0.5000
5,440.00 5,440.00 51,290.00
3,2.00 9,430.00 25,645.00
B< B5* T*-'&&" +'-#%* %'&& II +'/*-$'% "-*/* +"-/'- B05
+2 +3
0.0938 0.0500
298,600.00 1,36,15.12
2,993.5 68,835.6
B< P'4.* D+ T- / ''/
'+
0.2000
24,205.50
49,441.10
B< L*94* A%'/ )' #'' %'$7'
LS
B< U5 abr"kas": M')"T' #'/ **-' nstalas" : M')"T' #'/ **-'
B< L*0/* B< U2/2 =* /*./** T.4 B<
H'-' S'/'
J+%'
3,69.0
15 )'-$ B$'7' L'&
23,03.68 35,561.05 22,634.3
ANALISA HARGA SATUAN P**-'' N". A'%$&' I/*+ P**-'' D'&'- $/ H'-' S'/'
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG E93& G*#'%' -+/ '' '/- 1.00 R. 32,825.23
N". 1
2
U-'$' B< U5 M')"**-' B< B5* T-> *#'%' -+/
4
B< P'4.*
5
B< L*94* A%'/ )' #'' %'$7' B< L*0/* B< U2/2 =* /*./** T.4 B<
*-. +2 *-. +2
S'/'
K'/$/'&
H'-' S'/'
J+%'
"-. '-$ "-. '-$
0.0250 0.2000
5,440.00 51,290.00
1,886.00 10,258.00
+2
1.0000
15,840.00
15,840.00
LS
1.0000
500.00
559.68
15 )'-$ B$'7' L'&
28,543.68 4,281.55 32,825.23
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9!1 B"- $/$ / *7*%$)$' /'', *)'%'+' 0 10 + R. 361,59.46 *-. M #'&$& -")&$ *- +?
N". 1
&
3
#
U&- B$'7'
S'/'
UPAH B"- +'&/*P**-'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.0300 0.3000
60,500.00 51,290.00
1,815.00 15,38.00
BAHAN D-$%%, &%)* ') #'--*% *') /#* D-$%%, +*/'% #$/ D-$%%, "-* /#* D-$%%, ="") "-* #"<*& D-$%%, -") 32 ++ )$'.
%$ + & & &
0.0100 0.0268 0.0200 0.1000 0.0100
1,321,300.00 5,150,600.00 1,052,500.00 298,600.00 2,6,900.00
13,213.00 138,036.08 21,050.00 29,860.00 2,69.00
PERALATAN B"-$ +'$*, 250 +
'+
1.2000
56,202.80
6,443.36
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
314,53.44 4,186.02 361,59.46
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9!& B"- $/$ / *7*%$)$' /'', *)'%'+' 0 30 + R. 516,586.95 *-. M #'&$& -")&$ *- +?
N". 1
&
3
#
U&- B$'7' UPAH B"- +'&/*P**-'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.0350 0.3500
60,500.00 51,290.00
2,11.50 1,951.50
BAHAN D-$%%, &%)* ') #'--*% *') /#* D-$%%, +*/'% #$/ D-$%%, "-* /#* D-$%%, ="") "-* #"<*& D-$%%, -") 32 ++ )$'.
%$ + & & &
0.0200 0.0402 0.0300 0.1000 0.0200
1,321,300.00 5,150,600.00 1,052,500.00 298,600.00 2,6,900.00
26,426.00 20,054.12 31,55.00 29,860.00 55,538.00
PERALATAN B"-$ +'$*, 250 +
'+
1.4000
56,202.80
8,683.92
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
449,206.04 6,380.91 516,586.95
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9!3 T*&/ /*'' '$- / +*'-$ *-+*'#$%$/'&, *)'%'+' 0 10 + R. 141,54.20 *-. /*&/ #'&$& -")&$ 1 '%$
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH B"- +'&/*P**-'
" "
0.133 0.668
60,500.00 51,290.00
8,091.86 34,300.14
BAHAN D-$%%, '*-
+?
0.0420
90,400.00
40,56.80
'+
1.000
26,885.60
28,6.56
L&
1.00
PERALATAN P+, */-$>'%, 150 ++ LAIN9LAIN P$* >$//$ ') '*&&"-$*& 15 "> /"/'% 13
11,191.64
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
123,108.00 18,466.20 141,54.20
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9!# T*&/ /*'' '$- / +*'-$ *-+*'#$%$/'&, *)'%'+' 0 30 + R. 180,48.3 *-. /*&/ #'&$& -")&$ 1 '%$
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH B"- +'&/*P**-'
" "
0.0842 0.8415
60,500.00 51,290.00
5,091.28 43,162.26
BAHAN D-$%%, '*-
+?
0.0600
90,400.00
58,224.00
'+
1.3465
26,885.60
36,200.22
L&
1.00
PERALATAN P+, */-$>'%, 150 ++ LAIN9LAIN P$* >$//$ ') '*&&"-$*& 15 "> /"/'% 13 JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
14,26.8
156,945.53 23,541.83 180,48.3
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9!7 P*+$)'' +*&$ #"- * %"'&$ %'$ ')' )'*-' )'/'- R. 1,095,335.33 *-. "$/ #'&$& -")&$ 1 "$/
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH B"- +'&/*P**-'
" "
0.8000 8.0000
60,500.00 51,290.00
48,400.00 410,320.00
BAHAN R"* )$'. 3(4; T$+#*-, %'&&III, $ %"
+? +3
2.0000 0.1000
10,000.00 4,033,900.00
20,000.00 403,390.00
PERALATAN A%'/ #'/
L&
1.0000
25,000.00
25,000.00
LAIN9LAIN 5 "> /"/'% 13
45,355.50
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
952,465.50 142,869.83 1,095,335.33
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9!6 P*+$)'' +*&$ #"- * %"'&$ %'$ ')' )'*-' #*-#$/ '/' %*-* R. 1,895,605.95 *-. "$/ #'&$& -")&$ 1 "$/
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH B"- +'&/*P**-'
" "
1.2000 12.0000
60,500.00 51,290.00
2,600.00 615,480.00
BAHAN R"* )$'. 3(4; T$+#*-, %'&&III, $ %"
+? +3
5.0000 0.2000
10,000.00 4,033,900.00
50,000.00 806,80.00
PERALATAN A%'/ #'/
L&
1.0000
25,000.00
25,000.00
LAIN9LAIN 5 "> /"/'% 13 JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
8,493.00
1,648,353.00 24,252.95 1,895,605.95
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9!% P*7*)$'' '$- / **#"-' )*' +*'' "+' */-$>'% R. 941,865.86 *-. "$/ #'&$& -")&$ 1 "$/
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-'
" "
1.3823 5.235
5,440.00 51,290.00
104,2.6 268,631.38
BAHAN P$' %*<$#%* )%%
L&
1.0000
25,000.00
25,000.00
'+
24.0000
15,921.00
382,104.00
PERALATAN P+, */-$>'%, 100 ++
LAIN9LAIN 5 "> /"/'% 13
39,000.66
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
819,013.9 122,852.0 941,865.86
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9!8 S/')'-/ **/-'/$" /*&/ R. 149,28.43 #'&$& -")&$ 1 '%$ /*&/
N". 1
U&- B$'7' UPAH M'&/*- #"P**-'
&
BAHAN
3
PERALATAN B"-$ +'$*, 250 + P**/-'/$" $&/-+*/
#
*-. T*&/
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.129 0.6395
60,500.00 51,290.00
,38.04 32,800.33
'+ '+
1.0232 1.0232
56,202.80 25,000.00
5,50.3 25,580.29
LAIN9LAIN 5 "> /"/'% 13 JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
6,181.30
129,80.33 19,41.10 149,28.43
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG F9! T*&/ $/ ') &'+%$ R. 198,188.40 #'&$& -")&$ 1 "$/
N". 1
&
3
#
U&- B$'7'
*-. "$/
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-'
" "
0.4041 2.020
5,440.00 51,290.00
30,488.58 103,642.59
BAHAN P%'&/$(S')#'
"&
2.0000
2,500.00
5,000.00
PERALATAN A%'/ #'/ &-", "* */.
L&
1.0000
25,000.00
25,000.00
LAIN9LAIN 5 "> /"/'% 13 JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
8,206.56
12,33.4 25,850.66 198,188.40
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG G9!1 M"#$%$&'&$ )' )*+"#$%$&'&$ '%'/ #*-'/ R. 9,200,000.00 *- U$/ LS
N".
U-'$'
U$/
1
UPAH
&
PERALATAN M"#$%$@'/$" D*+"#$@'/$" "> H*'7 E$+*/ P%'/
"&
3
K'/$/'&
1.0000
H'-' S'/' R.
J+%' H'-' R.
8,000,000.00
8,000,000.00
BAHAN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
8,000,000.00 1,200,000.00 9,200,000.00
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : G9!& : P**-'' )*='//*-$ : R. 24,391.9 *- '+ : #'&$& -")&$ *- '-
N". 1
&
3
U-'$'
U$/
K'/$/'&
H'-' S'/'
J+%' H'-'
R.
R.
L@/' M')"P**-'
" "
0.1000 1.0000
5,440.00 51,290.00
,544.00 51,290.00
E/2*. P+, &#+*-&$#%*
'+
8.0000
12,606.00
100,848.00
M.'4 T$+#*- */
LS
1.0000
10,000.00
10,000.00
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
169,682.00 25,452.30 195,134.30
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : G9!3 : D*='//*-$ ')' '%- &'$ / **-'' ='), &7" )%% : R. 40,813.33 *- '+ : #'&$& -")&$ *- '-$
N". 1
&
3
U-'$'
U$/
UPAH M')"P**-' PERALATAN P+, */-$>'%, 150 ++ )$'.
D$*&*%
BAHAN T$+#*- */
K'/$/'&
H'-' S'/' R.
J+%' H'-' R.
" "
0.1000 1.0000
5,440.00 51,290.00
,544.00 51,290.00
'+
8.0000
26,885.60
215,084.80
LS
1.0000
10,000.00
10,000.00
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
283,918.80 42,58.82 326,506.62
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : PEMBANGUNAN EMBUNG KALI DONDONG : G9!# : K$& D'+ P**-$' : R. 3,035.32 *- +? : #'&$& -")&$ *- +?
N". 1
&
3
U-'$'
U$/
UPAH M')"P**-' PERALATAN P+, */-$>'%, 150 ++ )$'.
D$*&*%
BAHAN K'- %'&/$ T'%$ -'>$' P'&$- - B*)* #'+# #$'&' B'+# &*)'
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
K'/$/'&
H'-' S'/' R.
J+%' H'-' R.
" "
0.2000 2.0000
5,440.00 51,290.00
15,088.00 102,580.00
'+
0.5000
26,885.60
13,442.80
1,500.00 50.00 114,080.00 31,000.00 20,500.00
18,000.00 600.00 136,896.00 31,000.00 10,250.00
# +? +3 +2 #/
12.0000 12.0000 1.2000 1.0000 0.5000
32,856.80 49,18.52 3,035.32
ANALISA HARGA SATUAN P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG N A*40 : G9!7 I.2 P'-* : P*-' *")*&$ +*+'' )' +*%$/' / '%- &'%-' $-$'&$ '/' )-'$'&* )$ &'%-' -$+*-. H' : R. 2,66,943.2 *- + K.'** : 1.0 + #'$&$& -")&$ N". 1
&
3
U-'$'
U$/
UPAH K*'%' J- UJ- UJ- G'+#'P**-' PERALATAN F'/*-'&& ') A*&"-$*& T*")"%$/* T " ') A*&&"-$*& >"- P"%$" T*")"%$/* T 2 ') A*&&"-$*& >"- -"&& BAHAN P* F""), P'$/, P'*- ') */ B*+'- 1 "&
K'/$/'&
H'-' S'/' R.
J+%' H'-' R.
" " " "
2.439 6.413 2.0000 22.23
5,440.00 5,440.00 5,440.00 51,290.00
183,915.33 483,850.00 150,880.00 1,165,681.82
'-$ '-$ '-$
0.9600 1.600 3.9000
25,000.00 35,000.00 40,000.00
24,000.00 58,450.00 156,000.00
L& L&
1.0000 1.0000
60,000.00 45,000.00
60,000.00 45,000.00
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
2,32,.15 349,166.5 2,66,943.2
ANALISA HARGA SATUAN P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG N A*40 : G9!6 I.2 P'-* : P*-' *")*&$ +*+'' )' +*%$/' / '%- &'%-' $-$'&$ '/' )-'$'&* )$ &'%-' /*-&$*-. H' : R. 1,810,62.39 *- + K.'** : 1.0 + #'&$& -")&$ N". 1
&
3
U-'$' UPAH K*'%' J- UJ- UJ- G'+#'P**-' PERALATAN F'/*-'&& ') A*&&"-$*& T*")"%$/* T " ') A*&&"-$*& >"- P"%$" T*")"%$/* T 2 ') A*&&"-$*& >"- -"&& BAHAN P* F""), P'$/, P'*- ') */ B*+'- 1 "&
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
U$/
K'/$/'&
H'-' S'/' R.
J+%' H'-' R.
" " " "
1.6601 4.0202 2.0000 13.6410
5,440.00 5,440.00 5,440.00 51,290.00
125,235.48 303,284.04 150,880.00 699,648.21
'-$ '-$ '-$
0.9600 1.600 2.000
25,000.00 35,000.00 40,000.00
24,000.00 58,450.00 108,000.00
L& L&
1.0000 1.0000
60,000.00 45,000.00
60,000.00 45,000.00
1,54,49.3 236,14.66 1,810,62.39
ANALISA HARGA SATUAN P'-* : : PEMBANGUNAN EMBUNG KALI DONDONG N A*40 : G9!% I.2 P'-* : P*-' *")*&$ +*+'' )' +*%$/' / &$/'&$ -*'' *+#, **-'' &'$ )' #'' *%*' %'$7'. H' : R. 1,565,458.4 *- ' R2'0 : 1.0 ' #'&$& -")&$ N". 1
&
3
U-'$' UPAH K*'%' J- UJ- UJ- G'+#'P**-' PERALATAN F'/*-'&& ') A*&&"-$*& T*")"%$/* T " ') A*&&"-$*& >"- P"%$" T*")"%$/* T 2 ') A*&&"-$*& >"- -"&& BAHAN P* F""), P'$/, P'*- ') */ B*+'- 1 "&
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
U$/
K'/$/'&
H'-' S'/' R.
J+%' H'-' R.
" " " "
1.4533 3.4000 2.0000 10.000
5,440.00 5,440.00 5,440.00 51,290.00
109,639.4 256,496.00 150,880.00 548,803.00
'-$ '-$ '-$
0.9600 1.600 2.000
25,000.00 35,000.00 40,000.00
24,000.00 58,450.00 108,000.00
L& L&
1.0000 1.0000
60,000.00 45,000.00
60,000.00 45,000.00
1,361,268.4 204,190.2 1,565,458.4
ANALI SAHARGASATUAN Pe k er j aan/Lok as i No.Anal i s a em eeraan
::PEMBANGUNANEMBUNG KALIDONDONG :I 01 : Pe ng ad aa nd anp ema s an ga np i n t us o r o ngb aj ab ar u( s t a nd arSNI ) ,d i l e ng k ap ig r e as eb o x ,s i n gl e s p i n de l ,t e r ma s ukmo r t a r ,p en ge c at a n,p en ge t e s and anp en ga da ang emb ok ,p i n t ul e ba r( b )=0. 3 0-
Das arPer hi t ungan Ha r gaSat uan
:1. 00 :Rp.5, 804, 656. 53
No.
Ur ai an
1 Bi ayaUpa h Fabr i k as i: Mandor T uk angLas T uk angBes i Pek er j a I ns t al as i : Mandor T uk angBes i Pek er j a
buah perbuah
Sat uan
Kuant i t as
Har gaSat uan
J uml ah
or g.har i or g.har i or g.har i or g.har i
0. 300 1. 000 1. 000 3. 000
75, 440 75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 75, 440. 00 153, 870. 00
or g.har i or g.har i or g.har i
0. 200 0. 667 2. 000
75, 440 75, 440 51, 290
15, 088. 00 50, 293. 33 102, 580. 00
2 Bi ayaBahan Baj aTi pe L80x80x8 Baj aTi peU200 Baj aPl atT ebal 6mm Baj a,Baut0. 5"x5. 0" Baj aBul atST50( ul i r ) Baj aSt r i p,50x8mm Baj a,Angk erDi a.2mm Baj a,Wel di ngWi r e Bet onK175( B06) Fi ni s hi ng,Pe ngec et an&Memi ny ak i ( I 08) Ampl as Kunc i Gembok
k g k g k g nos k g k g k g doz m3 m2 uni t uni t
55. 507 13. 900 14. 112 12. 000 27. 00 22. 579 10. 644 0. 200 0. 050 1. 500 1. 000 1. 000
22, 100 20, 700 20, 700 21, 800 20, 700 20, 700 18, 600 24, 000 1, 276, 245 336, 126 3, 750 18, 700
1, 226, 709. 12 287, 730. 00 292, 118. 40 261, 600. 00 558, 900. 00 467, 389. 44 197, 987. 33 4, 800. 00 63, 812. 23 504, 189. 71 3, 750. 00 18, 700. 00
3 Bi ay aPer al at an Wel di ngMac hi ne St eel HandBor i ng St eel Cut t erMac hi ne Ge r i nda( Menghal us k an&Dl l ) Du mpt r uc k3. 5m3,Angk atk eSi t e Di es el Gener at or15KVA
j am j am j am j am j am j am
4. 000 2. 000 3. 000 4. 000 0. 500 5. 000
5, 000 15, 000 40, 000 10, 000 247, 206 56, 832
20, 000. 00 30, 000. 00 120, 000. 00 40, 000. 00 123, 602. 75 284, 161. 00
4 Bi ayaLai nl ai ns: Cr ane,Wi r e,Pak u,Ka y u,Kunc i &Dl l
LS
Bi ayaLangsung Bi ay aUmum danKeunt ungan T ot a lBi a ya
46, 734. 11
5 , 0 4 7 , 5 2 7 . 4 2 ( 1 5 %d a r i Bi a y aL a ng s u ng )
5,129.11
5 , 8 0 4 , 6 5 6 . 5 3
ANALI SAHARGASATUAN Pek er j aan/Lok as i No.Anal i s a I t em Pek er j aan
: :I 02 : Pe ng ad aa nd anp ema s an ga np i n t us o r o ngb aj ab ar u( s t a nd arSNI ) ,d i l e ng k ap ig r e as eb o x ,s i n gl e s p i n de l ,t e r ma s ukmo r t a r ,p en ge c at a n,p en ge t e s and anp en ga da ang emb ok ,p i n t ul e ba r( b )=0. 5 1-
Das arPer hi t ungan Ha r gaSat uan
:1. 00 :Rp .12, 342, 982. 42
No.
Ur ai an
1 Bi ayaUpa h Fabr i k as i: Mandor T uk angLas T uk angBes i Pek er j a I ns t al as i : Mandor T uk angBes i Pek er j a
buah perbuah
Sat uan
Kuant i t as
Har gaSat uan
J uml ah
or g.har i or g.har i or g.har i or g.har i
0. 4500 1. 5000 1. 5000 4. 5000
75, 440 75, 440 75, 440 51, 290
33, 948. 00 113, 160. 00 113, 160. 00 230, 805. 00
or g.har i or g.har i or g.har i
0. 3000 1. 0000 3. 0000
75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 153, 870. 00
2 Bi ayaBahan Baj a,Wel di ngWi r e Bet onK175( B06) Fi ni s hi ng,Pe ngec et an&Memi ny ak i ( I 08) Baj aBes i Si k u Baj aKanal Baj aPl at Baj a Pl atSt r i p Bes i Bet onPol os Bes i Bul atST50 Br onz e Bes i Cor Baj a,Mur&Baut1/ 2" ,5/ 8" ,7/ 8" Pak uKel i ng3/ 4" ,5/ 8" ,7/ 8" Ni ppl e Spi e Padl oc k Dr uc k l agerKec i l /Bes ar Angk erbol t( 20k g) NaF+Ri ng
doz m3 m2 k g k g k g k g k g k g k g k g bh bh k g k g uni t bh bh bh
0. 20 0. 30 1. 00 141. 96 32. 76 86. 45 18. 66 6. 83 27. 00 12. 74 19. 57 6. 00 8. 00 3. 00 2. 00 1. 00 2. 00 4. 00 2. 00
24, 000 1, 276, 245 336, 126 22, 100 20, 700 20, 700 20, 700 18, 600 20, 700 18, 000 20, 700 12, 400 13, 700 4, 800 15, 500 18, 700 298, 600 27, 900 137, 000
4, 800. 00 382, 873. 37 336, 126. 47 3, 137, 316. 00 678, 132. 00 1, 789, 515. 00 386, 158. 50 126, 945. 00 558, 900. 00 229, 320. 00 404, 995. 50 74, 400. 00 109, 600. 00 14, 400. 00 31, 000. 00 18, 700. 00 597, 200. 00 111, 600. 00 274, 000. 00
3 Bi ay aPer al at an Wel di ngMac hi ne St eel HandBor i ng St eel Cut t erMac hi ne Ge r i nda( Menghal us k an&Dl l ) Du mpTr uc k3. 5m3,Angk atk eSi t e Di es el Gener at or15KVA
j am j am j am j am j am j am
4. 000 2. 000 3. 000 4. 000 0. 500 5. 000
5, 000 15, 000 40, 000 10, 000 247, 206 56, 832
20, 000. 00 30, 000. 00 120, 000. 00 40, 000. 00 123, 602. 75 284, 161. 00
4 Ot her st ool s: Cr ane,Wi r e,Pak u,Ka y u,Kunc i &Dl l
Bi ayaLangsung Bi ay aUmum danKeunt ungan T ot a lBi a ya
106, 267. 61
1 0, 7 33 , 0 28 . 2 0 ( 1 5 %d a r i Bi a y aL a ng s u ng )
1,609,954.23
1 2, 3 42 , 9 82 . 4 2
ANALI SAHARGASATUAN Pek er j aan/Lok as i No.Anal i s a I t em Pek er j aan
Das arPer hi t ungan Ha r gaSat uan
No.
: :I 03 : Pe ng ad aa nd anp ema s an ga np i n t us o r o ngb aj ab ar u( s t a nd arSNI ) ,d i l e ng k ap ig r e as eb o x ,s i n gl e s p i n de l ,t e r ma s ukmo r t a r ,p en ge c at a n,p en ge t e s and anp en ga da ang emb ok ,p i n t ul e ba r( b )=0. 7 10 . 9 0m. :1 . 0 0 buah :Rp .14, 983, 210. 42
Ur ai an
1 Bi ayaUpa h Fabr i k as i: Mandor T uk angLas T uk angBes i Pek er j a I ns t al as i : Mandor T uk angBes i Pek er j a
perbuah
Sat uan
Kuant i t as
Har gaSat uan
J uml ah
or g.har i or g.har i or g.har i or g.har i
0. 4500 1. 5000 1. 5000 4. 5000
75, 440 75, 440 75, 440 51, 290
33, 948. 00 113, 160. 00 113, 160. 00 230, 805. 00
or g.har i or g.har i or g.har i
0. 3000 1. 0000 3. 0000
75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 153, 870. 00
2 Bi ayaBahan Baj a,Wel di ngWi r e Bet onK175( B06) Fi ni s hi ng,Pe ngec et an&Memi ny ak i ( I 08) St eel Bes i s i k u Bas i Kanal Bes i Pl at Bes i Pl atSt r i p Bes i Bet onPol os Bes i Bul atST50 Br onz e Bes i Cor Baj a,Mur&Baut1/ 2" ,5/ 8" ,7/ 8" Pak uKel i ng3/ 4" ,5/ 8" ,7/ 8" Ni ppl e Spi e Padl oc k Dr uc k l agerKec i l /Bes ar Angk erbol t( 20k g) NaF+Ri ng
doz m3 m2 k g k g k g k g k g k g k g k g bh. bh. k g k g uni t bh bh bh
0. 20 0. 30 1. 50 185. 64 42. 84 113. 05 24. 40 8. 93 27. 00 16. 66 25. 59 6. 00 10. 00 3. 00 2. 00 1. 00 2. 00 4. 00 2. 00
24, 000 1, 276, 245 336, 126 22, 100 20, 700 20, 700 20, 700 18, 600 20, 700 18, 000 20, 700 12, 400 13, 700 4, 800 15, 500 18, 700 298, 600 27, 900 137, 000
4, 800. 00 382, 873. 37 504, 189. 71 4, 102, 644. 00 886, 788. 00 2, 340, 135. 00 504, 976. 50 166, 005. 00 558, 900. 00 299, 880. 00 529, 609. 50 74, 400. 00 137, 000. 00 14, 400. 00 31, 000. 00 18, 700. 00 597, 200. 00 111, 600. 00 274, 000. 00
3 Bi ay aPer al at an Wel di ngMac hi ne St eel HandBor i ng St eel Cut t erMac hi ne Ge r i nda( Menghal us k an&Dl l ) Du mpTr uc k3. 5m3,Angk atk eSi t e Di es el Gener at or15KVA
j am j am j am j am j am j am
4. 000 2. 000 3. 000 4. 000 0. 500 5. 000
5, 000 15, 000 40, 000 10, 000 247, 206 56, 832
20, 000. 00 30, 000. 00 120, 000. 00 40, 000. 00 123, 602. 75 284, 161. 00
4 Ot her st ool s: Cr ane,Wi r e,Pak u,Ka y u,Kunc i &Dl l
Bi ayaLangsung Bi ay aUmum dank eunt ungan T ot a lBi a ya
128, 998. 80
1 3, 0 28 , 8 78 . 6 2 ( 1 5 %d a r i Bi a y aL a ng s u ng )
1,954,331.9
1 4, 9 83 , 2 10 . 4 2
ANALI SAHARGASATUAN Pek er j aan/Lok as i No.Anal i s a I t em Pek er j aan
Das arPer hi t ungan Ha r gaSat uan
No.
: :I 04 : Pe ng ad aa nd anp ema s an ga np i n t us o r o ngb aj ab ar u( s t a nd arSNI ) ,d i l e ng k ap ig r e as eb o x ,s i n gl e s p i n de l ,t e r ma s ukmo r t a r ,p en ge c at a n,p en ge t e s and anp en ga da ang emb ok ,p i n t ul e ba r( b )=0. 9 11 . 2 0m. :1 . 0 0 buah :Rp .19, 312, 589. 85
Ur ai an
1 Bi ayaUpa h Fabr i k as i: Mandor T uk angLas T uk angBes i Pek er j a I ns t al as i : Mandor T uk angBes i Pek er j a
perbuah
Sat uan
Kuant i t as
Har gaSat uan
J uml ah
or g.har i or g.har i or g.har i or g.har i
0. 4500 1. 5000 1. 5000 4. 5000
75, 440 75, 440 75, 440 51, 290
33, 948. 00 113, 160. 00 113, 160. 00 230, 805. 00
or g.har i or g.har i or g.har i
0. 3000 1. 0000 3. 0000
75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 153, 870. 00
2 Bi ayaBahan Wel di ngwi r e Bet onK175( B06) Fi ni s hi ng,Pe ngec et an&Memi ny ak i ( I 08) St eel Bes i s i k u Bes i k anal Bes i Pl at Bes i pl at s t r i p Bes i bet on Bes i bul ats t 50 Br onz e Bes i c or Murbaut1/ 2" ,5/ 8" ,7/ 8" Pak uk el i ng3/ 4" ,5/ 8" ,7/ 8" Ni ppl e Spi e Padl oc k Dr uc k l agerk ec i l /bes ar Angk erbol t( 20k g) NaF+r i ng
doz m3 m2 k g k g k g k g k g k g k g k g bh bh k g k g uni t bh bh bh
0. 40 0. 25 1. 00 265. 20 61. 20 161. 50 34. 85 12. 75 34. 00 23. 80 36. 55 8. 00 12. 00 3. 00 2. 00 1. 00 2. 00 6. 00 2. 00
24, 000 1, 276, 245 336, 126 22, 100 20, 700 20, 700 20, 700 18, 600 20, 700 18, 000 20, 700 12, 400 13, 700 4, 800 15, 500 18, 700 298, 600 27, 900 137, 000
9, 600. 00 319, 061. 14 336, 126. 47 5, 860, 920. 00 1, 266, 840. 00 3, 343, 050. 00 721, 395. 00 237, 150. 00 703, 800. 00 428, 400. 00 756, 585. 00 99, 200. 00 164, 400. 00 14, 400. 00 31, 000. 00 18, 700. 00 597, 200. 00 167, 400. 00 274, 000. 00
3 Bi ay aPer al at an Wel di ngmac hi ne St eel handbor i ng St eel c ut t ermac hi ne Ge r i nda( Menghal us k an&Dl l ) Du mpTr uc k3. 5m3,Angk atk eSi t e Di es el Gener at or15KVA
j am j am j am j am j am j am
4. 000 2. 000 3. 000 4. 000 0. 500 5. 000
5, 000 15, 000 40, 000 10, 000 247, 206 56, 832
20, 000. 00 30, 000. 00 120, 000. 00 40, 000. 00 123, 602. 75 284, 161. 00
4 Ot her sT ool s Cr ane,Wi r e,Pak u,Ka y u,Kunc i &Dl l
Bi ayaLangsung Bi ay aUmum danKeunt ungan T ot a lBi a ya
83, 550. 03
1 6, 7 93 , 5 56 . 3 9 ( 1 5 %d a r i Bi a y aL a ng s u ng )
2,519,033.46
1 9, 3 12 , 5 89 . 8 5
ANALI SAHARGA GASATUAN Pek er j aan/Lok as i No.Anal i s a I t em Pek er j aan
: :I 05 : Pe mb mb on gk a r a n ,p er b ai k and anp en gg an t i a ns i s t i mp en ga ng ka t a n/h oi s tp i n t u( p emu t a r ,b r o n z e,g i r , s t angul i r ,duduk andl l ) ,i ns t al as i ,pengec et an,penguj i an,unt ukpi nt ul ebar( b)=1. 21-1. 50m
Das arper hi t ungan Ha r gaSat uan
:1. 00 :Rp.6, 203, 197. 54
No.
Ur ai an
1 Bi ayaUpa h Fabr i k as i: Mandor T uk angLas T uk angBes i Pek er j a I ns t al as i : Mandor T uk angBes i Pek er j a
buah perbuah
Sat uan
Kuant i t as
Har gaSat uan
J uml ah
or g.har i or g.har i or g.har i or g.har i
0. 4500 1. 5000 1. 5000 4. 5000
75, 440 75, 440 75, 440 51, 290
33, 948. 00 113, 160. 00 113, 160. 00 230, 805. 00
or g.har i or g.har i or g.har i
0. 3000 1. 0000 3. 0000
75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 153, 870. 00
2 Bi ayaBahan Wel di ngwi r e Bes i bul ats t 50 Br onz e Rodagi gi M10 Murbaut1/ 2" ,5/ 8" ,7/ 8" Ni ppl e Spi e Dr uc k l agerk ec i l /bes ar Angk erbol t( 20k g) NaF+r i ng
doz k g k g bh bh k g k g bh bh bh
0. 10 34. 00 23. 80 1. 00 2. 00 3. 00 2. 00 2. 00 6. 00 2. 00
24, 000 20, 700 18, 000 2, 177, 200 12, 400 4, 800 15, 500 298, 600 27, 900 137, 000
2, 400. 00 703, 800. 00 428, 400. 00 2, 177, 200. 00 24, 800. 00 14, 400. 00 31, 000. 00 597, 200. 00 167, 400. 00 274, 000. 00
3 Bi ay aPer al at an Wel di ngmac hi ne St eel handbor i ng St eel c ut t ermac hi ne Ge r i nda( Menghal us k an&Dl l ) Du mpTr uc k3. 5m3,Angk atk eSi t e Di es el Gener at or15KVA
j am j am j am j am j am j am
2. 000 1. 000 1. 000 2. 000 0. 250 1. 000
5, 000 15, 000 40, 000 10, 000 247, 206 56, 832
10, 000. 00 15, 000. 00 40, 000. 00 20, 000. 00 61, 801. 38 56, 832. 20
4 Ot her sT ool s Cr ane,Wi r e,Pak u,Ka y u,Kunc i &Dl l
Bi ayaLangsung Bi ay aUmu mum danKeunt ungan T ot a lBi a ya
26, 836. 24
5 , 3 9 4 , 0 8 4 . 8 2 ( 1 5 %d a r i Bi a y aL ang s u ng )
809,112.2
6 , 2 0 3 , 1 9 7 . 5 4
ANALI SAHARGA GASATUAN Pek er j aan/Lok as i No.Anal i s a I t em Pek er j aan
Das arper hi t ungan Ha r gaSat uan
No.
: :I 06 : Pe mb mb on gk a r a n ,p er b ai k and anp en gg an t i a ns i s t i mp en ga ng ka t a n/h oi s tp i n t u( p emu t a r ,b r o n z e,g i r , s t a ngu l i r ,du duk and l l ) ,i n st al as i ,pe nge ce t a n,pe ngu j i anu nt ukpi n t up en gur a sben du ngl eba r( b )= :1. 00 buah :Rp.6, 772, 391. 45
Ur ai an
1 Bi ayaUpa h Remo mov i ng: Mandor T uk angBes i Pek er j a Fabr i k as i: Mandor T uk angLas T uk angBes i Pek er j a I ns t al as i : Mandor T uk angBes i Pek er j a
perbuah
Sat uan
Kuant i t as
Har gaSat uan
J uml ah
or g.har i or g.har i or g.har i
0. 3000 1. 0000 2. 0000
75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 102, 580. 00
or g.har i or g.har i or g.har i or g.har i
0. 4500 1. 5000 1. 5000 2. 0000
75, 440 75, 440 75, 440 51, 290
33, 948. 00 113, 160. 00 113, 160. 00 102, 580. 00
or g.har i or g.har i or g.har i
0. 3000 1. 0000 2. 0000
75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 102, 580. 00
0. 30 1. 00 144. 950 35. 750 1. 000 8. 000 2. 000 1. 000 1. 000 1. 000
24, 000 336, 126 20, 700 20, 700 188, 900 12, 400 4, 800 15, 500 18, 700 298, 600
7, 200. 00 336, 126. 47 3, 000, 465. 00 740, 025. 00 188, 900. 00 99, 200. 00 9, 600. 00 15, 500. 00 18, 700. 00 298, 600. 00
2. 000 1. 000 2. 000 4. 000 0. 500 2. 000
5, 000 15, 000 40, 000 10, 000 247, 206 56, 832
10, 000. 00 15, 000. 00 80, 000. 00 40, 000. 00 123, 602. 75 113, 664. 40
2 Bi ayaBahan Wel di ngwi r e Fi ni s hi ng,Pe ngec et an&Memi ny ak i ( I 08) Bes i Pl at Bes i pl at s t r i p Rubbers eal Murbaut1/ 2" ,5/ 8" ,7/ 8" Ni ppl e Spi e Padl oc k Dr uc k l agerk ec i l /bes ar
doz m2 k g k g LS bh k g k g bh bh
3 Bi ay aPer al at an Wel di ngmac hi ne St eel handbor i ng St eel c ut t ermac hi ne Ge r i nda( Menghal us k an&Dl l ) Du mpTr uc k3. 5m3,Angk atk eSi t e Di es el Gener at or15KVA
j am j am j am j am j am j am
4 Ot her sT ool s Cr ane,Wi r e,Pak u,Ka y u,Kunc i &Dl l
Bi ayaLangsung Bi ay aUmu mum danKeunt ungan T ot a lBi a ya
28, 300. 42
5 , 8 8 9 , 0 3 6 . 0 4 ( 1 5 %d a r i Bi a y aL ang s u ng )
883,355.41
6 , 7 7 2 , 3 9 1 . 4 5
ANALI SAHARGA GASATUAN Pek er j aan/Lok as i No.Anal i s a I t em Pek er j aan
Das arper hi t ungan Ha r gaSat uan
No.
: :I 07 : Pe mb mb on gk a r a n ,p er b ai k and anp en gg an t i a ns i s t i mp en ga ng ka t a n/h oi s tp i n t u( p emu t a r ,b r o n z e,g i r , s t angul i r ,duduk andl l ),i ns t al as i ,pengec et an,penguj i an unt ukpi nt ui nt ak ebendungl ebar( b)=1. 0 :1 . 00 buah :Rp.6, 614, 261. 73
Ur ai an
1 Bi ayaUpa h Remo mov i ng: Mandor T uk angBes i Pek er j a Fabr i k as i: Mandor T uk angLas T uk angBes i Pek er j a I ns t al as i : Mandor T uk angBes i Pek er j a
perbuah
Sat uan
Kuant i t as
Har gaSat uan
J uml ah
or g.har i or g.har i or g.har i
0. 3000 1. 0000 2. 0000
75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 102, 580. 00
or g.har i or g.har i or g.har i or g.har i
0. 4500 1. 5000 1. 5000 1. 0000
75, 440 75, 440 75, 440 51, 290
33, 948. 00 113, 160. 00 113, 160. 00 51, 290. 00
or g.har i or g.har i or g.har i
0. 3000 1. 0000 2. 0000
75, 440 75, 440 51, 290
22, 632. 00 75, 440. 00 102, 580. 00
0. 10 1. 00 144. 950 31. 850 1. 000 8. 000 2. 000 1. 000 1. 000 1. 000
24, 000 336, 126 20, 700 20, 700 188, 900 12, 400 4, 800 15, 500 18, 700 298, 600
2, 400. 00 336, 126. 47 3, 000, 465. 00 659, 295. 00 188, 900. 00 99, 200. 00 9, 600. 00 15, 500. 00 18, 700. 00 298, 600. 00
2. 000 1. 000 2. 000 4. 000 0. 500 2. 000
5, 000 15, 000 40, 000 10, 000 247, 206 56, 832
10, 000. 00 15, 000. 00 80, 000. 00 40, 000. 00 123, 602. 75 113, 664. 40
2 Bi ayaBahan Wel di ngwi r e Fi ni s hi ng,Pe ngec et an&Memi ny ak i ( I 08) Bes i Pl at Bes i pl at s t r i p Rubbers eal Murbaut1/ 2" ,5/ 8" ,7/ 8" Ni ppl e Spi e Padl oc k Dr uc k l agerk ec i l /bes ar
doz m2 k g k g LS bh k g k g bh bh
3 Bi ay aPer al at an Wel di ngmac hi ne St eel handbor i ng St eel c ut t ermac hi ne Ge r i nda( Menghal us k an&Dl l ) Du mpTr uc k3. 5m3,Angk atk eSi t e Di es el Gener at or15KVA
j am j am j am j am j am j am
4 Ot her sT ool s Cr ane,Wi r e,Pak u,Ka y u,Kunc i &Dl l
Bi ayaLangsung Bi ay aUmu mum danKeunt ungan T ot a lBi a ya
27, 616. 32
5 , 7 5 1 , 5 3 1 . 9 4 ( 1 5 %d a r i Bi a y aL ang s u ng )
862,29.9
6 , 6 1 4 , 2 6 1 . 7 3
ANALI SAHARGASATUAN Pek er j aan/Lok as i No.Anal i s a I t em Pek er j aan Das arper hi t ungan Har gaSat uan
: :I 08 : Pember si hankar at en ecat an ember i an el umasunt uksembar an l ebardan eni si nt uai r :1. 00 buah :Rp.369, 739. 12 perbuah
No.
Ur ai an
1 Bi ayaUpa h Mandor T uk angCat Pek er j a 2 Bi ayaBahan Catmeni bes i Catbes i Thi nner Ampl as
Sat uan
Kuant i t as
J uml ah
or g.har i or g.har i or g.har i
0. 1000 0. 0500 1. 0000
75, 440 75, 440 51, 290
7, 544. 00 3, 772. 00 51, 290. 00
k g k g l i t l embar
1. 2000 1. 0000 0. 6000 2. 0000
27, 820 75, 970 10, 880 3, 750
33, 384. 00 75, 970. 00 6, 528. 00 7, 500. 00
10, 000 56, 832
20, 000. 00 113, 664. 40
3 Bi ay aPer al at an Ge r i nda( Menghal us k an&Dl l ) Di es el Gener at or15KVA
j am j am
2. 000 2. 000
4 Mi sc el l ane ousCost Si k atBaj a&KuasCet
LS
1. 000
Bi ayaLangsung Bi ay aUmum danKeunt ungan T ot a lBi a ya
Har gaSat uan
1, 859. 88
3 21 , 5 12 . 2 8 ( 1 5 %d a r i Bi a y aL a ng s u ng )
48,226.84
3 69 , 7 39 . 1 2
ANALI SAHARGASATUAN P**-'' ( L"'&$ N". A'%$&' I/*+ P**-'' D'&'- *-$/' H'-' S'/'
: : : : :
N".
U-'$'
1
&
3
I09 P*')'' )' *+'&'' P$/ %$- K-'=$% T'% U%$- S'/ # 1,20 1,30 + 1.00 #' R. 33,913,500.00 *- #'
S'/'
B< U5 '. O"& '/ * %"'&$ #. O"& **'/' *- #' $/ '$. O"& *+#"'-' *+'&'' B< B5* '. P$/ %$- K-'=$% T'% U%$- S'/ # 1,20 1,30 +
K'/$/'&
H'-' S'/'
J+%'
LS LS LS
1.0000 1.0000 1.0000
100,000 200,000 200,000
100,000.00 200,000.00 200,000.00
B
1.0000
28,990,000
28,990,000.00
B< P'4.*
B< L*0/* B< U2/2 =* K/*./** T.4 B<
&,#!,!!!"!! #,#&3,7!!"!! 33,13,7!!"!!
(17$ =' B< L*0/*)
ANALI SAHARGASATUAN P**-'' ( L"'&$ N". A'%$&' I/*+ P**-'' D'&'- *-$/' H'-' S'/'
: : : : :
N".
U-'$'
1
&
3
I010 P*')'' )' *+'&'' P$/ %$- K-'=$% T'% U%$- S'/ # 1,10 1,15 + 1.00 #' R. 30,00,400.00 *- #'
B< U5 '. O"& '/ * %"'&$ #. O"& **'/' *- #' $/ '$. O"& *+#"'-' *+'&'' B< B5* '. P$/ %$- K-'=$% T'% U%$- S'/ # 1,10 1,15 +
S'/'
K'/$/'&
H'-' S'/'
J+%'
LS LS LS
1.0000 1.0000 1.0000
100,000 200,000 200,000
100,000.00 200,000.00 200,000.00
B
1.0000
26,196,000
26,196,000.00
B< P'4.*
B< L*0/* B< U2/2 =* K/*./** T.4 B<
(17$ =' B< L*0/*)
&6,66,!!!"!! #,!!#,#!!"!! 3!,%!!,#!!"!!
ANALI SAHARGASATUAN P**-'' ( L"'&$ N". A'%$&' I/*+ P**-'' D'&'- *-$/' H'-' S'/'
: : : : :
N".
U-'$'
1
&
3
I011 P*')'' )' *+'&'' P$/ %$- K-'=$% T'% U%$- S'/ # 1,90 2,00 + 1.00 #' R. 4,91,100.00 *- #'
S'/'
B< U5 '. O"& '/ * %"'&$ #. O"& **'/' *- #' $/ '$. O"& *+#"'-' *+'&'' B< B5* '. P$/ %$- K-'=$% T'% U%$- S'/ # 1,90 2,00 +
K'/$/'&
H'-' S'/'
J+%'
LS LS LS
1.0000 1.0000 1.0000
100,000 200,000 200,000
100,000.00 200,000.00 200,000.00
B
1.0000
41,214,000
41,214,000.00
B< P'4.*
B< L*0/* B< U2/2 =* K/*./** T.4 B<
#1,%1#,!!!"!! 6,&7%,1!!"!! #%,%1,1!!"!!
(17$ =' B< L*0/*)
ANALI SAHARGASATUAN P**-'' ( L"'&$ N". A'%$&' I/*+ P**-'' D'&'- *-$/' H'-' S'/'
: : : : :
N".
U-'$'
1
&
3
I012 P*')'' )' *+'&'' P$/ %$- K-'=$% D"#%* U%$- D' # 1,90 2,00 + 1.00 #' R. 50,84,000.00 *- #'
B< U5 '. O"& '/ * %"'&$ #. O"& **'/' *- #' $/ '$. O"& *+#"'-' *+'&'' B< B5* '. P$/ %$- K-'=$% D"#%* U%$- D' # 1,90 2,00 +
S'/'
K'/$/'&
H'-' S'/'
J+%'
LS LS LS
1.0000 1.0000 1.0000
100,000 200,000 200,000
100,000.00 200,000.00 200,000.00
B
1.0000
43,660,000
43,660,000.00
B< P'4.*
B< L*0/* B< U2/2 =* K/*./** T.4 B<
(17$ =' B< L*0/*)
##,16!,!!!"!! 6,6&#,!!!"!! 7!,%8#,!!!"!!
ANALI SAHARGASATUAN P**-'' ( L"'&$ N". A'%$&' I/*+ P**-'' D'&'- *-$/' H'-' S'/'
: : : : :
N".
U-'$'
1
&
3
I013 P*')'' )' *+'&'' P$/ %$- K-'=$% D"#%* U%$- D' # 2,50 2,60 + 1.00 #' R. 58,015,200.00 *- #'
B< U5 '. O"& '/ * %"'&$ #. O"& **'/' *- #' $/ '$. O"& *+#"'-' *+'&'' B< B5* '. P$/ %$- K-'=$% D"#%* U%$- D' # 2,50 2,60 +
S'/'
K'/$/'&
H'-' S'/'
J+%'
LS LS LS
1.0000 1.0000 1.0000
100,000 200,000 200,000
100,000.00 200,000.00 200,000.00
B
1.0000
49,948,000
49,948,000.00
B< P'4.*
B< L*0/* B< U2/2 =* K/*./** T.4 B<
(17$ =' B< L*0/*)
7!,##8,!!!"!! %,76%,&!!"!! 78,!17,&!!"!!
P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
ANALISA HARGA SATUAN : PEMBANGUNAN EMBUNG KALI DONDONG PT9!1 S%7 +'/*-$'% #'/ &'+'$ &$/* R. 435,8.34 *- +3 #'&$& -")&$ 1+3
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-'
" "
0.011 0.043
5,440.00 51,290.00
811.942 2,208.086
BAHAN M'/*-$'% #'/ / "-* 5 50
+3
1.000
19,285.00
19,285.000
PERALATAN L"')*- 1,8 +3 D+/- 10 /"
'+ '+
0.05 0.3
433,690.20 435,254.50
32,63.899 163,958.61
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
38,93.688 56,840.65 435,8.341
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!& P-")&$ #& #*/" F 50 R. 440,915.85 #'&$& -")&$ 1 #'
N". 1
&
3
#
U&- B$'7' UPAH M')"T' #*&$ P**-' BAHAN S*+* K*-$$% P'&$*/'' #& #*/" B*&$ #*/" PERALATAN E<''/"- 1,2 +3 G**-'/"- 35 K!A "-*/* M$<*- 500 %/LAIN9LAIN 4. @*./ JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
*- #'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" " "
0.004 0.008 0.085
5,440.00 5,440.00 51,290.00
319.311 638.622 4,341.848
@' +3 +3 #'
2.420 0.253 0.163 0.023 0.554
102,695.00 220,358.00 146,625.00 400,000.00 15,820.00
248,48.40 55,31.415 23,838.92 9,361.61 8,6.094
'+ '+ '+
0.030 0.030 0.148
11,405.5 90,130.20 45,08.10
21,0.902 2,60.425 6,69.321
L&
1.000
1,500.00
1,500.000
383,405.08 5,510.6 440,915.850
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!3 T-'&"-/'&$ #& )'-$ &/"7'-) * &$/* R. 52,01.63 #'&$& -")&$ 1 #'
N". 1
U&- B$'7'
BAHAN
3
PERALATAN T-'$%%*E<''/"- 1,2 +3 -'*, $)-'%$ 30 /"
#
S'/'
UPAH M')"P**-'
&
*- #'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.0029 0.0058
5,440.00 51,290.00
21.883 29.482
'+ '+ '+
0.040 0.020 0.020
349,09.50 11,405.5 804,58.5
14,115.485 14,382.568 16,266.25
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
45,29.65 6,91.95 52,01.626
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!# P%'$ +'/*-$'% #'/ / "-* R. 25,454.56 #'&$& -")&$ 1 + 3
N". 1
U&- B$'7' UPAH M')"P**-'
&
BAHAN
3
PERALATAN -'*, $)-'%$ 30 /"
#
*-.+3
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.003 0.0150
5,440.00 51,290.00
282 68
'+
0.0262
804,58.5
21,084
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
22,134 3,320.16 25,455
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!7 P%'$ #& #*/" R. 28,441.50 #'&$& -")&$ 1 #'
N". 1
U&- B$'7'
BAHAN
3
PERALATAN -'*, $)-'%$ 30 /"
#
S'/'
UPAH M')"P**-'
&
*-. #'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.004 0.01
5,440.00 51,290.00
316 858
'+
0.029
804,58.5
23,558
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
24,32 3,10 28,441
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!6 P*')'' )' *+'&'' %'$& G*"/*
N". 1
&
3
#
U&- B$'7'
*-.+2
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-'
" "
0.048 0.480
5,440.00 51,290.00
3,621 24,619
BAHAN G*"/*
+2
1.000
62,500.00
62,500
PERALATAN A%'/ #'/
L&
1.000
1,000.00
1,000
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
91,40 13,61 105,501
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!% B*/" /*/-'") R. 1,82,832.59 #'&$& -")&$ +2
N". 1
&
3
#
U&- B$'7'
*-.+2
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' B'/
" " "
0.300 6.000 1.000
5,440.00 51,290.00 5,440.00
22,632 30,40 5,440
BAHAN S*+* "-/%') *+*/ P'&$K-$$% 23 -& &/"*)
@' +3 +3
10.500 0.296 0.41
102,695.00 146,625.00 220,358.00
1,08,298 43,401 91,889
PERALATAN A%'/ #'/ "-*/* !$#-'/""-*/* M$<*-
L& J'+ J'+
1.000 0.120 0.120
1,000.00 22,832.00 45,08.10
1,000 2,40 5,410
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
1,628,550 244,283 1,82,833
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!8 B*&$ */'' B*/" T*/-'") R. 5,500,21.40 #'&$& -")&$ 1 $/
N". 1
&
3
#
U&- B$'7'
*-.$/
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' L'&
" " "
2.4000 24.0000 8.0000
5,440.00 51,290.00 5,440.00
181,056.00 1,230,960.00 603,520.00
BAHAN B*&$ %'/ /*#'% 5 ++ K'='/ %'& M- )' #'/ )$'. 12 ++ K*-/'& "&"('+%'& '&'-
%# # %#-
1.500 3.0000 36.0000 2.0000
1,499,200.00 22,400.00 1,900.00 3,50.00
2,623,600.00 6,200.00 68,400.00 ,500.00
PERALATAN A%'/ #'/
L&
1.0000
1,000.00
1,000.00
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
4,83,236 1,485 5,500,21
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9! P*'/' )' *+'&'' #*/" /*/-'") R. 468,263.83 #'&$& -")&$ 1 $/
N".
U&- B$'7'
1
S'/'
UPAH M')"P**-'
&
BAHAN
3
PERALATAN A%'/ #'/ -'*, $)-'%$ 30 /"
#
*-.$/
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.050 0.500
5,440.00 51,290.00
5,658.00 38,46.50
L& '+
1.0000 0.450
1,000.00 804,58.5
1,000.00 362,060.44
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
40,186 61,08 468,264
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
N".
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!1! P*')'' )' *+'&'' %'$& %$) F 0,8 /" #*/" /*/-'") R. 2,31,436.4 *-.$/ #'&$& -")&$ 1 $/
U&- B$'7' 1 2 3 4
B*/" T*/-'") '+. 1 P : 1,5 P& : 2,5 K-% P*+#*&$' */' #*/" /*/-'") B*&$ */'' #*/" /*/-'") P*'/' )' *'/'' #*/" /*/-'")
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
S'/' +3 $/ $/
K"*>$&$* 0.3190 4.8000 0.0330 1.0000
H'-' S'/' R J+%' H'-' R 1,628,550.08 20,451.44 4,83,236.00 40,185.94
519,50.4 9,58.0 15,846.9 40,185.94
2,062,119 309,318 2,31,43
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!11 P'&'' #'/ "&" %'$& %$) F 100 150 R. 40,393.62 *-.+3 #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' B'/
" " "
0.1090 1.0850 0.3620
5,440.00 51,290.00 5,440.00
8,222.96 55,649.65 2,309.28
BAHAN B'/ *' F 100 150
+3
1.1000
220,358.00
242,393.80
PERALATAN B%%)"@*- 10 /" E<''/"- 0,8 /"
'+ '+
0.0500 0.125
38,909.10 452,134.25
18,945.46 56,516.8
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
409,038 61,356 40,394
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!1& P*+#"'-' T*/-'") R. 55,928.80 #'&$& -")&$ 1 $/
N". 1
U&- B$'7' UPAH M')"P**-'
&
BAHAN
3
PERALATAN A%'/ #'/ -'*, $)-'%$ 30 /"
#
*-.$/
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
" "
0.0188 0.0188
5,440.00 51,290.00
1,414.50 961.69
L& '+
1.0000 0.056
1,000.00 804,58.5
1,000.00 45,25.55
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
48,634 ,295 55,929
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!13 P'&'' #'/ "&" %'$& %$) F 800 R. 1,0,140.5 #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
*-.+3
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' B'/
" " "
0.1090 1.0850 0.3620
5,440.00 51,290.00 5,440.00
8,222.96 55,649.65 2,309.28
BAHAN B'/ *' F 800
+3
1.1000
00,000.00
0,000.00
PERALATAN B%%)"@*- 10 /" E<''/"- 0,8 /"
'+ '+
0.0500 0.125
38,909.10 452,134.25
18,945.46 56,516.8
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
936,644 140,49 1,0,141
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!1# P'&'' #'/ "&" %'$& %$) F 500 ''%$&' S=')' R. 824,140.5 *-.+3 #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' B'/
" " "
0.1090 1.0850 0.3620
5,440.00 51,290.00 5,440.00
8,222.96 55,649.65 2,309.28
BAHAN B'/ *' F 500
+3
1.1000
500,000.00
550,000.00
PERALATAN B%%)"@*- 10 /" E<''/"- 0,8 /"
'+ '+
0.0500 0.125
38,909.10 452,134.25
18,945.46 56,516.8
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
16,644 10,49 824,141
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!17 P'&'' #'/ "&" %'$& %$) F 400 ''%$&' S=')' R. 60,890.5 *-.+3 #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' B'/
" " "
0.1090 1.0850 0.3620
5,440.00 51,290.00 5,440.00
8,222.96 55,649.65 2,309.28
BAHAN B'/ *' F 400
+3
1.1000
450,000.00
495,000.00
PERALATAN B%%)"@*- 10 /" E<''/"- 0,8 /"
'+ '+
0.0500 0.125
38,909.10 452,134.25
18,945.46 56,516.8
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
661,644 99,24 60,891
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!16 P'&'' #'/ "&" %'$& %$) F 300 ''%$&' S=')' R. 461,465.25 *-.+3 #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' B'/
" " "
0.1090 1.0850 0.3620
5,440.00 51,290.00 5,440.00
8,222.96 55,649.65 2,309.28
BAHAN B'/ *' F 300
+3
1.1000
213,300.00
234,630.00
PERALATAN B%%)"@*- 10 /" E<''/"- 0,8 /"
'+ '+
0.0500 0.125
38,909.10 452,134.25
18,945.46 56,516.8
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
401,24 60,191 461,465
ANALISA HARGA SATUAN P'-* N A*40 I.2 P'-* H' K.'**
: : : : :
: PEMBANGUNAN EMBUNG KALI DONDONG PT9!1% P'&'' #'/ "&" %'$& %$) F 200 ''%$&' S=')' R. 50,890.5 *-.+3 #'&$& -")&$ 1 +3
N". 1
&
3
#
U&- B$'7'
S'/'
K"*>$&$*
H'-' S'/' R J+%' H'-' R
UPAH M')"P**-' T' B'/
" " "
0.1090 1.0850 0.3620
5,440.00 51,290.00 5,440.00
8,222.96 55,649.65 2,309.28
BAHAN B'/ *' F 200
+3
1.1000
250,000.00
25,000.00
PERALATAN B%%)"@*- 10 /" E<''/"- 0,8 /"
'+ '+
0.0500 0.125
38,909.10 452,134.25
18,945.46 56,516.8
LAIN9LAIN
JUMLAH BIAYA UMUM DAN KEUNTUNGAN 17$ TOTAL HARGA SATUAN
441,644 66,24 50,891
ANALISA HARGA SATUAN PIEOMETER N2 P'-* L0 T5/* A*'* I.2 N" 1
1 11 12 13 14 15 16 1 18 19 110 111 112 113 114
I.2 N" 1
& 21 22 23 24 25 26 2 28 110
PEMBANGUNAN EMBUNG KALI DONDONG P/4/ L2@ &!1# D0'.*
U*.
/*..<
2
3
4
U*. P' (R) 5
T.4 (R) 6
P2.' O* P (17 *.0) G'%$' /'' B*$&/$ B*/" /7* B*/" /7* P*+#*&$' B*&$ &$ L 40.40.4 P$' GI )$'. 5 ++ P$' P! )$'.25 ++ '&'-')* P"-"& P%'&/$ P$@"+*/*T$+#' '&$B*/"$/* #'%% >$%% B*/"$/* *+*/ >$%% B"- +*&$ *)'%'+' 0 10 + B"- +*&$ *)'%'+' C 10 +
+3 +2 +3 +3 +? +? # +3 @' @' +? +?
2.4 24.5 1.9 0.5 254.0 120.5 15.0 258.2 15.0 0.1 0.03 1.5 145.8 126.5
2,334.28 269,8.28 1,403,869.01 1,242,66.38 23,519.15 21,198.50 91,630.33 18,588.6 50,000.00 146,625.00 300,000.00 250,000.00 361,59.46 516,586.95
65,603.0 6,604,13.0 2,611,19.0 615,125.0 5,92,689.0 2,553,360.0 1,34,455.0 4,98,665.0 11,250,000.0 1,595.0 9,000.0 383,250.0 52,44,529.0 65,322,420.0
HARGA UNTUK 15 TITIK PIEOMETER
17#,3&&,!61"!
HARGA UNTUK PER TITIK PIEOMETER
1!,&88,13%"#
D0'.*
U*.
/*..<
2
3
4
U*. P' (R) 5
T.4 (R) 6
C'0. S..42*. P*. (13 *.0) G'%$' /'' B*$&/$ B*/" /7* B*/" /7* P*+#*&$' B*&$ &$ L 40.40.4 P$' GI )$'. 5 ++ P$' P! )$'.25 ++ T$+#' '&$-
+3 +2 +3 +3 +? +? +3
2.6 21.2 1.6 0.4 220.1 104.4 9.2 2.2 0.1
2,334.28 269,8.28 1,403,869.01 1,242,66.38 23,519.15 21,198.50 91,630.33 18,588.6 146,625.00
1,00.0 5,23,616.0 2,263,03.0 500,99.0 5,16,331.0 2,212,912.0 845,48.0 505,055.0 13,343.0
HARGA UNGTUK 13 TITIK SETTELMENT POINT
1%,311,11"!
HARGA UNGTUK PER TITIK SETTELMENT POINT
1,331,687"7
