PAKET KEGIA
PAKET KEGIA:: PERENCANAAN JEMBATAN KARANG HARAPAN (BANKEU 2022)PERENCANAAN JEMBATAN KARANG HARAPAN (BANKEU 2022) LOKASI
LOKASI :: KELURAHAN KARANG HARAPAN-TARAKAN BARATKELURAHAN KARANG HARAPAN-TARAKAN BARAT SUMBER DAN
SUMBER DAN:: BANKEUBANKEU T. ANGGARA
T. ANGGARA :: 20222022
N
Noo. . DDiivviissi i UUrraaiiaann
1
1 DDIIVVIISSI I 11. . UUMMUUM M 7700,,335555,,00000 0 110000..000 0 7700,,335555,,000000..0000 2
2 DDIIVVIISSI I 22. . PPEEKKEERRJJAAAAN N PPAASSAANNGGAAN N 8888,,778844,,33552 2 9911..884 4 8811,,554422,,449966..4411 3
3 DIDIVIVISI SI 3. 3. PEPEKEKERJRJAAAAN N TATANANAH H 1616,5,54242,6,652 52 4848.1.15 5 7,7,96964,4,96963.3.3737 4
4 DDIIVVIISSI I 77. . PPEEKKEERRJJAAAAN N SSTTRRUUKKTTUUR R 11,,444488,,336633,,44550 0 7766..331 1 11,,110055,,331155,,553388..3399
T
Toottaal l KKeesseelluurruuhhaan n 11,,662244,,004455,,44555 5 7777..990 0 11,,226655,,117777,,999988..1177
Tarakan,
Tarakan, Oktober Oktober 20222022 Konsultan Perencana Konsultan Perencana
CV. BERKAH TEKNIK CONSULTANT CV. BERKAH TEKNIK CONSULTANT
Alfa Yon Pabisa, S.T.
Alfa Yon Pabisa, S.T.
Team Leader Team Leader
REKAPITULASI REKAPITULASI
PERHITUNGAN TINGKAT KOMPONEN DALAM NEGERI PERHITUNGAN TINGKAT KOMPONEN DALAM NEGERI
Jumlah Harga Jumlah Harga Pekerjaan Pekerjaan (Rupiah) (Rupiah)
Nilai TKDN Nilai TKDN
(%) (%)
Jumlah Harga TKDN Jumlah Harga TKDN
(Rupiah) (Rupiah)
PAKET KEGIA
PAKET KEGIA:: PERENCANAAN JEMBATAN KARANG HARAPAN (BANKEU 2022)PERENCANAAN JEMBATAN KARANG HARAPAN (BANKEU 2022) LOKASI
LOKASI :: KELURAHAN KARANG HARAPAN-TARAKAN BARATKELURAHAN KARANG HARAPAN-TARAKAN BARAT SUMBER DAN
SUMBER DAN:: BANKEUBANKEU T. ANGGARA
T. ANGGARA :: 20222022
No.
No.
U
Urraaiiaann SSaattuuaann Mata
Mata Pembayaran Pembayaran
aa bb cc dd ee f f = = (d (d x x e) e) g g h h = = (f (f x x g)g)
DIVISI 1. UMUM DIVISI 1. UMUM 1
1..22 MMoobbiilliissaassii 1
1..22 MMoobbiilliissaassi i ddaan n DDeemmoobbiilliissaassii LLS S 11..000 0 88,,000000,,000000..000 0 88,,000000,,000000..000 0 110000..000 0 88,,000000,,000000..0000 :
: 11..88..((11)) MMaannaajjeemmeen n ddaan n KKeesseellaammaattaan n LLaallu u LLiinnttaass LLs s 11..000 0 11,,880000,,000000..000 0 11,,880000,,000000..000 0 110000..000 0 11,,880000,,000000..0000 1
1..99 KKeesseellaammaattaan n ddaan n KKeesseehhaattaan n KKeerrjjaa LLS S 11..000 0 2288,,553300,,000000..000 0 2288,,553300,,000000..000 0 110000..000 0 2288,,553300,,000000..0000 Pekerjaan Pers
Pekerjaan Persiapan Lainnyaiapan Lainnya --
1
1. . PPaappaan n nnaamma a PPrrooyyeekk LLs s 11..000 0 117755,,000000..000 0 117755,,000000..000 0 110000..000 0 117755,,000000..0000 2
2. . DDiirreekkssi i KKeeeett MM² ² 2244..000 0 445500,,000000..000 0 1100,,880000,,000000..000 0 110000..000 0 1100,,880000,,000000..0000 3
3. . GGuuddaanngg MM² ² 2244..000 0 445500,,000000..000 0 1100,,880000,,000000..000 0 110000..000 0 1100,,880000,,000000..0000 4
4. . LLaabboorraattoorriiuum m TTeesstt LLs s 11..000 0 11,,775500,,000000..000 0 11,,775500,,000000..000 0 110000..000 0 11,,775500,,000000..0000 Ls
Ls 1.1.00 00 8,8,50500,0,00000.0.00 00 8,8,50500,0,00000.0.00 00 10100.0.00 00 8,8,50500,0,00000.0.0000
70,355,000.00
70,355,000.00 100.00 100.00 70,355,000.0070,355,000.00
DIVISI 2. PEKERJAAN PASANGAN DIVISI 2. PEKERJAAN PASANGAN 1. Pekerjaan Pasangan Batu
1. Pekerjaan Pasangan Batu Mortar Mortar 2
2..22..((11)) PPaassaannggaan n BBaattu u MMoorrttaar r 1 1 : : 4 4 PPeenniinnggggiiaan n OOpprriit t 44..883 3 11,,220000,,228877..885 5 55,,779933,,442299..335 5 9933..338 8 55,,440099,,669911..6699 2
2..22..((11)) PPaassaannggaan n BBaattu u MMoorrttaar r 1 1 : : 4 4 SSaalluurraan n TTeeppi i OOpprriit t 99..666 6 11,,220000,,228877..885 5 1111,,559944,,778800..661 1 9933..338 8 1100,,882266,,778800..5566 2
2.2.2.(.(1)1) PaPasasanngagan n BBatatu u MMorortatar r 1 1 : : 4 4 BaBawwaah h LLanantatai i SaSallururaan n SSununggai ai 4646.8.87 7 1,1,220000,2,28787.8.85 5 5656,2,25959,8,8992.2.00 00 9393.3.38 8 552,2,53533,3,424222.2.211 P
Plleesstteerraan n 1 1 : : 44 MM² ² 2277..555 5 110022,,114433..000 0 22,,881144,,224433..994 4 9977..336 6 22,,774400,,004422..1199 7
7..11. . ((77))aa LLaanne e CCoonnccrreette e PPoonnddaassii,,KK--22550 0 ((ffy y - - 220 0 MMppaa)) MM³ ³ 33..118 8 11,,779911,,005544..662 2 55,,669988,,224400..226 6 8888..998 8 55,,007700,,557711..5544 2. Pekerjaan Sloof dan Kansteen 20/202
2. Pekerjaan Sloof dan Kansteen 20/202 --
7
7..11. . ((77))aa BBeettoon n KK--225500 MM³ ³ 11..998 8 11,,779911,,005544..662 2 33,,554466,,228888..114 4 8888..998 8 33,,115555,,665599..8800 7
7..33..((11)) PPeemmbbeessiiaan n DDeennggaan n BBeettoon n PPoollooss KKg g 116633..442 2 1188,,883311..225 5 33,,007777,,447788..220 0 5588..770 0 11,,880066,,332288..4411
88,784,352.49
88,784,352.49 91.84 91.84 81,542,496.4181,542,496.41
DIVISI 3. PEKERJAAN TANAH DIVISI 3. PEKERJAAN TANAH 3
3..11..((11)) GGaalliiaan n BBiiaassa a DDiibbuuaanng g DDiisseekkiittaar r LLookkaassi i 554455..998 8 2277,,228855..991 1 1144,,889977,,669922..663 3 4422..448 8 66,,332288,,225500..4433 3
3..22..((11aa)) TTiimmbbuunnaan n BBiiaassa a ddaarri i ssuummbbeer r ggaalliiaan n 2255..228 8 6655,,007711..336 6 11,,664444,,995599..664 4 9999..550 0 11,,663366,,771122..9933
16,542,652.27
16,542,652.27 48.15 48.15 7,964,963.377,964,963.37
DIVISI 7. PEKERJAAN STRUKTUR DIVISI 7. PEKERJAAN STRUKTUR STRUKTUR BAWAH (SUB-STRUCTURE) STRUKTUR BAWAH (SUB-STRUCTURE) 1. Pekerjaan Pancang
1. Pekerjaan Pancang 7
7..66..((11)) aa. . PPaannccaanng g TTiiaanng g BBeettoon n 1100xx110 0 ccm m ((OOpprriitt)) MM' ' 116600..000 0 116644,,669966..443 3 2266,,335511,,442288..557 7 110000..000 0 2266,,335511,,442288..5577 7
7..66..((1166)) bb. . PPaannccaanng g TTiiaanng g BBeettoon n 2200XX220 0 ccmm,,KK--335500 MM' ' 882288..000 0 333322,,007788..558 8 227744,,996611,,006666..005 5 9966..333 3 226644,,887777,,999999..4411 2. Pekerjaan Abutment dan Dinding
2. Pekerjaan Abutment dan Dinding Sayap (Wing Wall)Sayap (Wing Wall) a. PEKERJAAN ABUTMENT
a. PEKERJAAN ABUTMENT 7
7..11. . ((77))aa aa..11. . LLaanne e CCoonnccrreette e PPoonnddaassii,,KK--22550 0 ((ffy y - - 220 0 MMppaa)) MM³ ³ 55..335 5 11,,779911,,005544..662 2 99,,557744,,997777..998 8 8888..998 8 88,,552200,,228811..4455 7
7..1 1 ((66)) aa..22. . BBeettoon n PPooeer r PPiille e CCaap p KK--330000, , ((ffy y - - 225 5 MMppaa)) MM³ ³ 2299..770 0 22,,228888,,770022..886 6 6677,,997744,,447755..008 8 9900..449 9 6611,,550077,,771155..5511 7
7..1 1 ((66)) aa..33. . BBeettoon n DDiinnddiinng g AAbbuuttmmeennt t KK--33000 0 ((ffy y - - 225 5 MMppaa)) MM³ ³ 2211..225 5 22,,228888,,770022..886 6 4488,,663399,,551133..228 8 9900..449 9 4444,,001122,,118877..5544 7
7.1 .1 (6(6)) a.a.4. 4. BBeteton on KKepepaala la (H(Heeaad) d) AAbubutmtmenent t KK-3-300 00 (f(fy y - - 25 25 MMpapa)) MM³ ³ 7.7.883 3 2,2,228888,7,70202.8.86 6 1717,9,91515,0,0550.0.54 54 9090.4.49 9 116,6,21210,0,707000.1.133 7
7..33. . ((33)) aa..55. . PPeemmbbeessiiaann - Deform
- Deform 22 mm22 mm Kg Kg 1,1,04040.0.16 16 2222,3,39696.2.25 5 2323,2,29595,7,71010.2.28 8 5858.0.03 3 1313,5,51919,5,55050.3.333 - Deform
- Deform 19 mm19 mm Kg Kg 2,2,10104.4.23 23 2222,3,39696.2.25 5 4747,1,12626,8,81616.3.35 5 5858.0.03 3 2727,3,34949,8,81414.9.955 - Deform
- Deform 13 mm13 mm Kg Kg 18184.4.70 70 2222,3,39696.2.25 5 4,4,13136,6,67676.6.96 96 5858.0.03 3 2,2,40400,0,70700.0.0303 - Deform
- Deform 16 mm16 mm Kg Kg 1,1,76763.3.47 47 2222,3,39696.2.25 5 3939,4,49595,1,10606.0.03 3 5858.0.03 3 2222,9,92020,7,78989.5.599 a.
a.6. 6. ElElaaststoomemere re BBeaeariring ng PPaad d (R(Rububbberer) ) 330x0x3333x5 x5 ccmm UUninit t 1010.0.00 0 995757,3,36161.2.25 5 9,9,557373,6,6112.2.50 50 6767.9.95 5 6,6,50505,5,262699.6.699 b. PEKERJAA
b. PEKERJAAN DINDINN DINDING SAYAP G SAYAP DAN SALDAN SALURAN PENURAN PENGARAHGARAH 7
7..11. . ((77))aa bb..11. . LLaanne e CCoonnccrreette e PPoonnddaassii,,KK--22550 0 ((ffy y - - 220 0 MMppaa)) 88..9977997755 1,791,054.621,791,054.62 160832216083222.68785 2.68785 88.9888.98 14,311,634.3814,311,634.38 7
7..1 1 ((66)) bb..22. . BBeettoon n PPooeer r PPiille e CCaap p KK--330000, , ((ffy y - - 225 5 MMppaa)) MM³³ 1199..003344 2,288,702.862,288,702.86 435631743563170.3265 0.3265 90.4990.49 39,418,783.0639,418,783.06 7
7..1 1 ((66)) bb..33. . BBeettoon n DDiinnddiinng g SSaayyaap p KK--33000 0 ((ffy y - - 225 5 MMppaa)) MM³³ 2255..33227755 2,288,702.862,288,702.86 579671257967121.80542 1.80542 90.4990.49 52,452,412.9552,452,412.95 7
7.1 .1 (6(6)) b.b.4. 4. BeBetoton n KKaantntililevever er DDininddining g SSayayap ap KK-3-300 00 (f(fy y - - 25 25 MMppa)a) MM³ ³ 3.3.008 8 2,2,228888,7,70202.8.86 6 7,7,005252,8,8666.6.75 75 9090.4.49 9 6,6,38381,1,898911.4.455 7
7..33. . ((33)) bb..55. . PPeemmbbeessiiaan n ((U U - - 3344)) - Deform
- Deform 19 mm19 mm Kg Kg 4,4,02029.9.05 05 2222,3,39696.2.25 5 9090,2,23535,6,66767.0.05 5 5858.0.03 3 5252,3,36767,8,82323.4.411 - Deform
- Deform 16 mm16 mm Kg Kg 2,2,35353.3.25 25 2222,3,39696.2.25 5 5252,7,70404,0,02020.1.11 1 5858.0.03 3 3030,5,58686,5,51717.5.599 c. PEKERJAAN LANTAI BAWAH SALURAN DAN JEMBATAN
c. PEKERJAAN LANTAI BAWAH SALURAN DAN JEMBATAN 7.
7.1. (1. (7)7)aa c.c.1. C1. Cor Lor Lanantatai Bi Bawawah ah JeJembmbatatan an dadan Sn Salalururanan/S/Sunungagaii t
t = = 115 5 ccmm,,KK--225500 MM³ ³ 2266..111 1 11,,779911,,005544..662 2 4466,,776688,,001188..113 3 8888..998 8 4411,,661166,,445588..9911 7
7..33..((11)) cc..22. . PPeemmbbeessiiaan n ((U U - - 2244)) - Polos 12 mm
- Polos 12 mm Kg Kg 1,1,70708.8.43 43 1818,8,83131.2.25 5 3232,1,17171,9,91010.1.10 0 5858.7.70 0 1818,8,88383,3,32929.6.655
PERHITUNGAN PERHITUNGAN
TINGKAT KOMPONEN DALAM NEGERI TINGKAT KOMPONEN DALAM NEGERI
Perkiraan
PerkiraanKuantitasKuantitas Harga SatuanHarga Satuan(Rupiah)(Rupiah) Jumlah HargaJumlah Harga(Rupiah)(Rupiah) Nilai TKDNNilai TKDN(%)(%)
Jumlah Biaya Jumlah Biaya
TKDN (Rupiah)TKDN (Rupiah)
5.
5. De-Water De-Watering ing
Jumlah Harga Pekerjaan DIVISI 1
Jumlah Harga Pekerjaan DIVISI 1 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)(masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
M M33 M M33 M M33
Jumlah Harga Pekerjaan DIVISI 2
Jumlah Harga Pekerjaan DIVISI 2 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)(masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
M M33 M M33
Jumlah Harga Pekerjaan DIVISI 3
Jumlah Harga Pekerjaan DIVISI 3 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)(masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)
M M³³
No.
No.
U
Urraaiiaann SSaattuuaann Mata
Mata Pembayaran Pembayaran
aa bb cc dd ee ff==((ddxxee)) gg hh==((ffxxgg))
Perkiraan Perkiraan Kuantitas Kuantitas
Harga Satuan Harga Satuan
(Rupiah) (Rupiah)
Jumlah Harga Jumlah Harga
(Rupiah) (Rupiah)
Nilai TKDN Nilai TKDN
(%) (%)
Jumlah Biaya Jumlah Biaya
TKDN TKDN (Rupiah) (Rupiah)
STRUKTUR ATAS (UP-STRUCTURE) STRUKTUR ATAS (UP-STRUCTURE) 1. Pekerjaan Balok Girder WF 500.300.10.16 1. Pekerjaan Balok Girder WF 500.300.10.16 7.4.(1
7.4.(1)b +7.4)b +7.4.(2)b.(2)b a. Peka. Pekerjaaerjaan Penyen Penyediaan ddiaan dan Peman Pemasangasanganan
' ' GGiirrddeer r WWF F 550000..220000..1100..1166 KKg g 44,,552244..880 0 3322,,004422..774 4 114444,,998866,,998800..228 8 5511..331 1 7744,,339933,,006600..8800 7
7..44..((11))b b ++77..44..((22))bb bb. . PPeekkeerrjjaaaan n PPeennyyeeddiiaaaan n ddaan n PPeemmaassaannggaan n -- '
' PPllaat t SSaammbbuunng g 116 6 mmmm KKg g 775533..660 0 3322,,004422..774 4 2244,,114477,,440077..225 5 5511..331 1 1122,,339900,,007744..8844 7
7..44..((11))b b ++77..44..((22))bb cc. . BBoolltt+ + NNuut t 33//44"" PPccs s 448800..000 0 7766,,999999..000 0 3366,,995599,,552200..000 0 110000..000 0 3366,,995599,,552200..0000 7
7..33..((11)) dd. . PPeennggaakku u GGiirrddeerr//RRaafftteer r 116 6 mmmm KKg g 444422..111 1 3322,,004422..774 4 1144,,116666,,447788..992 2 5511..331 1 77,,226688,,884433..9900 ee. . SSttuut t AAnnggkkuur r 116 6 mmmm//SShheeaar r CCoonnnneeccttoorr KKg g 663388..995 5 1188,,883311..225 5 1122,,003322,,226644..885 5 5588..770 0 77,,006622,,334477..9966 2. Pekerjaan Balok Diafrgahma 20/40
2. Pekerjaan Balok Diafrgahma 20/40 7.4.(1
7.4.(1)b +7.4)b +7.4.(2)b.(2)b a. Peka. Pekerjaaerjaan Penyen Penyediaan ddiaan dan Peman Pemasangasanganan
' ' DDiiaaffrraagghhmma a WWF F 440000..220000..88..1133 KKg g 11,,998800..000 0 3322,,004422..774 4 6633,,444444,,662200..997 7 5511..331 1 3322,,555533,,554400..5577 7.4.(1
7.4.(1)b +7.4)b +7.4.(2)b.(2)b b. Pekeb. Pekerjaan Prjaan Penyedenyediaan diaan dan Peman Pemasanasangangan
' ' PPllaat t SSiimmppuul l L L 110000..110000..1100 KKg g 335577..660 0 3322,,004422..774 4 1111,,445588,,448833..006 6 5511..331 1 55,,887799,,336666..7722 c. Bolt+ Nut 3/4"
c. Bolt+ Nut 3/4"
Pc
Pcs s 48480.0.00 00 7676,9,99999.0.00 0 3636,9,95959,5,52020.0.00 0 10100.0.00 00 3636,9,95959,5,52020.0.000 3. Pekerjaan Plat Lantai T = 20 cm
3. Pekerjaan Plat Lantai T = 20 cm 7
7..1 1 ((66)) aa. . BBeettoon n KK--33000 0 ((ffyy--225 5 MMppaa)) b. Pembesian
b. Pembesian M³ M³ 13.33 13.33 2,288,702.86 2,288,702.86 30,512,986.59 30,512,986.59 90.49 90.49 27,610,130.0727,610,130.07 7.3. (3)
7.3. (3) - Deform - Deform 13 mm13 mm Kg Kg 1,1,81813.3.97 97 2222,3,39696.2.25 5 4040,6,62626,0,08080.8.82 2 5858.0.03 3 2323,5,57777,1,14545.2.222 4. Pekerjaan Raam Oprit T = 20 cm
4. Pekerjaan Raam Oprit T = 20 cm 7
7..1 1 ((66)) aa. . BBeettoon n PPllaat t KK--33000 0 ((ffyy--225 5 MMppaa)) MM³ ³ 1111..005 5 22,,228888,,770022..886 6 2255,,229900,,662244..440 0 9900..449 9 2222,,888844,,559977..9911 b. Pembesian
b. Pembesian 7.3. (3)
7.3. (3) - Deform - Deform 13 mm 13 mm (Plat)(Plat) Kg Kg 58589.9.16 16 2222,3,39696.2.25 5 1313,1,19494,9,97474.6.65 5 5858.0.03 3 7,7,65657,7,63638.8.3333 c. Dilatasi
c. Dilatasi 7.4.(1)b +7.4.(2)b
7.4.(1)b +7.4.(2)b - L.70.70.7 - L.70.70.7 Kg Kg 17177.7.12 12 3232,0,04242.7.74 4 5,5,67675,5,40409.9.73 73 5151.3.31 1 2,2,91912,2,06062.2.1717 7.3.(1)
7.3.(1) - Angkur d 13 mm- Angkur d 13 mm Kg Kg 4.4.16 16 1818,8,83131.2.25 5 7878,3,33838.0.00 0 5858.7.70 0 4545,9,98080.5.555
5. Pekerjaan Hand Railling Jembatan 5. Pekerjaan Hand Railling Jembatan
a. Dinding T = 20 cm,K-250 (fy-25 Mpa) a. Dinding T = 20 cm,K-250 (fy-25 Mpa) 7
7..11. . ((77))aa aa..11. . BBeettoon n KK--22550 0 ((ffyy--225 5 MMppaa)) MM³ ³ 22..885 5 22,,228888,,770022..886 6 66,,551188,,668833..550 0 9900..449 9 55,,889988,,552277..7799 a.2. Pembesian
a.2. Pembesian 7.3. (3)
7.3. (3) - Deform - Deform 13 mm13 mm Kg Kg 27275.5.65 65 2222,3,39696.2.25 5 6,6,17173,3,57571.1.11 11 5858.0.03 3 3,3,58582,2,80801.1.4848 7
7..33..((11)) - - PPoolloos s Ø Ø 112 2 mmmm KKg g 221100..008 8 1188,,883311..225 5 33,,995566,,006699..000 0 5588..770 0 22,,332222,,001188..0022 b. Tiang Sandaran dan Ha
b. Tiang Sandaran dan Hand Railing Jembatannd Railing Jembatan 7
7..44..((11))b b ++77..44..((22))bb bb..11. . BBaasseeppllaat t 112 2 mmmm KKg g 3333..991 1 2288,,881199..661 1 997777,,333300..551 1 4499..116 6 448800,,448855..8800 7
7..33. . ((33)) bb..22. . AAnnggkkuur r bbaasseeppllaat t DD113 3 mmmm KKg g 1144..998 8 2222,,339966..225 5 333355,,440066..224 4 5588..003 3 119944,,665511..3355 b.3. Bolt _+ Nut 1 "
b.3. Bolt _+ Nut 1 " Pcs Pcs 32.00 32.00 76,599.00 76,599.00 2,451,168.00 2,451,168.00 100.00 100.00 2,451,168.002,451,168.00 7
7..44..((11))b b ++77..44..((22))bb bb..44. . TTiiaanng g WWF F 110000..5500..77..55. . mmmm KKg g 5500..004 4 2288,,881199..661 1 11,,444422,,113333..113 3 4499..116 6 770088,,999977..0099 7
7..44..((11))b b ++77..44..((22))bb bb..55. . KKuuppiinnggaan n PPllaat t 112 2 mmmm KKg g 44..552 2 2288,,881199..661 1 113300,,331100..774 4 4499..116 6 6644,,006644..7777 7
7..113 3 ((11)) bb..66. . HHaannd d RRaaiilliinng g GGaallvvaanniizze e 3 3 "" MM' ' 8800..880 0 119944,,335500..000 0 1155,,770033,,448800..000 0 6622..775 5 99,,885544,,116666..0000 6. Pekerjaan Patok Pengarah Jembatan
6. Pekerjaan Patok Pengarah Jembatan 7
7..113 3 ((11)) aa. . GGaallvvaanniizze e 33"" MM' ' 2200..000 0 119944,,335500..000 0 33,,888877,,000000..000 0 6622..775 5 22,,443399,,115500..0000 7
7..11. . ((77))aa bb. . CCoor r KK--225500 MM³ ³ 00..008 8 22,,228888,,770022..886 6 117766,,006699..991 1 9900..449 9 115599,,331199..4488
7. Pekerjaan Pembongkaran 7. Pekerjaan Pembongkaran 7.
7.1515.(.(2)2) a. a. PePembmbonongkgkararan an BeBetoton n EkEksisiststining g Di Di BuBuanang g KeKeluluar ar LoLokakasisi M³ M³ 1010.5.50 0 83839,9,97976.6.94 94 8,8,81819,9,75757.7.86 86 8282.7.79 9 7,7,30302,2,12123.3.0808 7.
7.1515.(.(1)1) b. b. PePembmbonongkgkararan an PaPasasangngan an BaBatu tu EkEksisiststining g Di Di BuBuanang g KeKeluluaa M³ M³ 3232.5.50 0 69697,7,48487.7.69 69 2222,6,66868,3,34949.7.77 7 9494.8.89 9 2121,5,50808,9,94747.8.866
1,448,363,449.86
1,448,363,449.86 76.31 76.31 1,105,315,538.391,105,315,538.39 Jumlah Harga Pekerjaan DIVISI 7
Jumlah Harga Pekerjaan DIVISI 7 (masuk pada Rekapitulasi Perkiraan Harga (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan)Pekerjaan)
ANALISA HARGA SATUAN PEKERJAAN & TINGKAT KOMPONEN DALAM NEGERI ANALISA HARGA SATUAN PEKERJAAN & TINGKAT KOMPONEN DALAM NEGERI
J
Jeenniis s PPeekkeerrjjaaaann : : PPaassaannggaan n BBaattu u ddeennggaan n MMoorrttaarr S
Saattuuaan n PPeemmbbaayyaarraann : : mm33
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) jjaamm 44..0011661 1 1166,,442288..557 7 6655,,997788..220 0 110000..000 0 WWNNI I LLookkaal l 6655,,997788..2200 2
2. . TTuukkaanng g BBaattuu ((LL0022)) jjaamm 11..2200448 8 1188,,557711..443 3 2222,,337755..222 2 110000..000 0 WWNNI I LLookkaal l 2222,,337755..2222 3
3. . MMaannddoorr ((LL0033)) jjaamm 00..4400116 6 2211,,442288..557 7 88,,660055..885 5 110000..000 0 WWNNI I LLookkaal l 88,,660055..8855 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 96,959.27 96,959.27 96,959.2796,959.27 B
B.. BBAAHHAANN
11. . BBaattuu ((MM0022)) MM33 11..0088000 0 558855,,000000..000 0 663311,,880000..000 0 110000..000 0 663311,,880000..0000 2
2. . SSeemmeen n ((PPCC)) ((MM1122)) KKgg 116611..0000000 0 11,,550000..000 0 224411,,550000..000 0 7744..998 8 KKDDN N KKeemmeennppeerri i 118811,,007766..7700 3
3. . PPaassiirr ((MM0011)) MM33 00..4488229 9 8800,,000000..000 0 3388,,662299..994 4 110000..000 0 3388,,662299..9944 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 911,929.94 911,929.94 851,506.64851,506.64 C
C.. PPEERRAALLAATTAANN
11. . CCoonncc. . MMiixxeerr ((EE0066)) jjaamm 00..4400116 6 8866,,775500..000 0 3344,,883399..336 6 7755..000 0 2266,,112299..5522 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 34,839.36 34,839.36 26,129.5226,129.52 D.
D. JUJUMMLALAH H HAHARGRGA A TETENNAGAGAA, , BBAHAHAAN N DADAN N PPERERAALLAATATAN ( N ( A A + + B B + + C C ) ) 1,1,04043,3,727288.5.566 93.38 93.38 974,595.42974,595.42 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 115566,,555599..2288 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 11,,220000,,228877..8855
J
Jeenniis s PPeekkeerrjjaaaann : : PPlleesstteerraan n 1 1 : : 44 S
Saattuuaan n PPeemmbbaayyaarraann : : mm22
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..3399777 7 111155,,000000..000 0 4455,,774400..000 0 110000..000 0 WWNNI I LLookkaal l 4455,,774400..0000 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..2200000 0 113300,,000000..000 0 2266,,000000..000 0 110000..000 0 WWNNI I LLookkaal l 2266,,000000..0000 3
3. . KKeeppaalla a TTuukkaanngg ((LL0033)) OOHH 00..0022000 0 114400,,000000..000 0 22,,880000..000 0 110000..000 0 WWNNI I LLookkaal l 22,,880000..0000 4
4. . MMaannddoorr ((LL0044)) OOHH 00..0022000 0 115500,,000000..000 0 33,,000000..000 0 110000..000 0 WWNNI I LLookkaal l 33,,000000..0000 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 77,540.00 77,540.00 77,540.0077,540.00 B
B.. BBAAHHAANN
11. . BBaattuu ((MM1144bb)) MM33 00..0022440 0 8800,,000000..000 0 11,,992200..000 0 110000..000 0 11,,992200..0000 2
2. . SSeemmeen n ((PPCC)) ((MM1155)) KKgg 66..2244000 0 11,,550000..000 0 99,,336600..000 0 7744..998 8 KKDDN N KKeemmeennppeerri i 77,,001188..1133 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 11,280.00 11,280.00 8,938.138,938.13 C
C.. PPEERRAALLAATTAANN
JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN - - --
D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 8888,,882200..0000 97.36 97.36 86,478.1386,478.13 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 1133,,332233..0000 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 110022,,114433..0000
J
Jeenniis s PPeekkeerrjjaaaann : : GGaalliiaan n BBiiaassaa S
Saattuuaan n PPeemmbbaayyaarraann : : MM33
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) jjaamm 00..0044332 2 1166,,442288..557 7 770099..444 4 110000..000 0 WWNNI I LLookkaal l 770099..4444 3
3. . MMaannddoorr ((LL0033)) jjaamm 00..0022116 6 2211,,442288..557 7 446622..668 8 110000..000 0 WWNNI I LLookkaal l 446622..6688 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 1,172.12 1,172.12 1,172.121,172.12 B
B.. BBAAHHAANN
JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN - - --
C
C.. PPEERRAALLAATTAANN
11. . EExxccaavvaattoorr ((EE1100)) JJaamm 00..0022116 6 555500,,000000..000 0 1111,,887755..446 6 7755..000 0 88,,990066..5599 2
2. . DDuummp p TTrruucckk ((EE0099)) JJaamm 00..0055993 3 118800,,000000..000 0 1100,,667799..330 0 7755..000 0 88,,000099..4477 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 22,554.76 22,554.76 8,906.598,906.59 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 2233,,772266..8888 42.48 42.48 10,078.7210,078.72 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 33,,555599..0033 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 2277,,228855..9911 PERKIRAAN
PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN
(Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN
(Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN
(Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
J
Jeenniis s PPeekkeerrjjaaaann : : TTiimmbbuunnaan n BBiiaassa a DDaarri i SSuummbbeer r GGaalliiaann S
Saattuuaan n PPeemmbbaayyaarraann : : MM33
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..1166775 5 1166,,442288..557 7 22,,775511..778 8 110000..000 0 WWNNI I LLookkaal l 22,,775511..7788 2
2. . MMaannddoorr ((LL0033)) OOHH 00..0044119 9 2211,,442288..557 7 889977..332 2 110000..000 0 WWNNI I LLookkaal l 889977..3322 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 3,649.10 3,649.10 3,649.103,649.10 B
B.. BBAAHHAANN
11. . BBaahhaan n ttiimmbbuunnaan n ((MM0088)) MM33 11..2200000 0 77,,000000..000 0 88,,440000..000 0 110000..000 0 88,,440000..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 8,400.00 8,400.00 8,400.008,400.00 C
C.. PPEERRAALLAATTAANN
11. . CCoommpprreessssoorr EE0055 JJaam m 00..004 4 442255,,000000..000 0 1177,,000000..000 0 110000..000 0 1177,,000000..0000 2
2. . JJaacck k HHaammmmeerr EE2266 JJaam m 00..111 1 224400,,000000..000 0 2266,,440000..000 0 110000..000 0 2266,,440000..0000 3
3. . WWhheeeel l LLooaaddeerr EE1155 JJaam m 00..000 0 664400,,000000..000 0 440066..669 9 7755..000 0 330055..0022 4
4. . DDuummp p TTrruucckk EE0088 JJaam m 00..000 0 552200,,000000..000 0 772288..000 0 7755..000 0 554466..0000 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 44,534.69 44,534.69 44,251.0244,251.02 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 5566, 5, 58833..7799 99.50 99.50 56,300.1256,300.12 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 88,,448877..5577 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 6655,,007711..3366
J
Jeenniis s PPeekkeerrjjaaaann : : FFoonnddaassi i CCeerruuccuuk k PPeennyyeeddiiaan n ddaan n PPeemmaannccaannggaan n CCeerruuccuuk k S
Saattuuaan n PPeemmbbaayyaarraann : : mm22
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 22..5500000 0 1166,,442288..557 7 4411,,007711..443 3 110000..000 0 WWNNI I LLookkaal l 4411,,007711..4433 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..5500000 0 1188,,557711..443 3 99,,228855..771 1 110000..000 0 WWNNI I LLookkaal l 99,,228855..7711 3
3. . MMaannddoorr ((LL0044)) OOHH 00..2255000 0 2211,,442288..557 7 55,,335577..114 4 110000..000 0 WWNNI I LLookkaal l 55,,335577..1144 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 55,714.29 55,714.29 55,714.2955,714.29 B
B.. BBAAHHAANN
11. . CCeerruuccuuk k BBeettoon n 1100xx1100xx115500 MM6611 MM11 11..0000000 0 8877,,550000..000 0 8877,,550000..000 0 110000..000 0 8877,,550000..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 87,500.00 87,500.00 87,500.0087,500.00 C
C.. PPEERRAALLAATTAANN
JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN - - --
D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 114433,,221144. 2. 299 100.00 100.00 143,214.29143,214.29 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 2211,,448822..1144 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 116644,,669966..4433
J
Jeenniis s PPeekkeerrjjaaaann : : PPeemmaannccaannggaan n TTiiaanng g PPaannccaanng g BBeettoon n UUkkuurraan n 2200xx220 0 ccmm S
Saattuuaan n PPeemmbbaayyaarraann : : mm22
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 33..7766551 1 1166,,442288..557 7 6611,,885544..556 6 110000..000 0 WWNNI I LLookkaal l 6611,,885544..5566 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..7755330 0 1188,,557711..443 3 1133,,998844..551 1 110000..000 0 WWNNI I LLookkaal l 1133,,998844..5511 3
3. . MMaannddoorr ((LL0044)) OOHH 00..3377665 5 2211,,442288..557 7 88,,006677..999 9 110000..000 0 WWNNI I LLookkaal l 88,,006677..9999 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 83,907.06 83,907.06 83,907.0683,907.06 B
B.. BBAAHHAANN
11. . PPaannccaanng g BBeettoon n 2200xx220 0 ccmm MM 11..0000000 0 116622,,550000..000 0 116622,,550000..000 0 110000..000 0 116622,,550000..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 162,500.00 162,500.00 162,500.00162,500.00 C
C.. PPEERRAALLAATTAANN
11. . PPiille e DDrriivveerr EE3300 jjaamm 00..3377665 5 111122,,550000..000 0 4422,,335566..993 3 7755..000 0 3311,,776677..7700 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 42,356.93 42,356.93 31,767.7031,767.70 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 228888,,776633. 9. 988 96.33 96.33 278,174.75278,174.75 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 4433,,331144..6600 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 333322,,007788..5588 PERKIRAAN
PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN(Rp.)(Rp.)
JUMLAH JUMLAH HARGA HARGA(Rp.)(Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN(%)(%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
J
Jeenniis s PPeekkeerrjjaaaann : : BBeettoon n mmuuttu u sseeddaanng g ffcc’’= = 220 0 MMPPaa S
Saattuuaan n PPeemmbbaayyaarraann : : mm33
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 11..2200448 8 1166,,442288..557 7 1199,,779933..446 6 110000..000 0 WWNNI I LLookkaal l 1199,,779933..4466 2
2. . TTuukkaanngg ((LL0022)) OOHH 11..2200448 8 1188,,557711..443 3 2222,,337755..222 2 110000..000 0 WWNNI I LLookkaal l 2222,,337755..2222 3
3. . MMaannddoorr ((LL0033)) OOHH 00..6600224 4 2211,,442288..557 7 1122,,990088..778 8 110000..000 0 WWNNI I LLookkaal l 1122,,990088..7788 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 55,077.45 55,077.45 55,077.4555,077.45 B
B.. BBAAHHAANN
11. . SSeemmeenn ((MM1122)) KKgg 442222..3300000 0 11,,550000..000 0 663333,,445500..000 0 7744..998 8 KKDDN N KKeemmeennppeerri i 447744,,996600..8811 2
2. . PPaassiir r bbeettoonn ((MM0011aa)) MM33 00..5544112 2 8800,,000000..000 0 4433,,229922..331 1 110000..000 0 4433,,229922..3311 3
3. . AAggrreeggaat t KKaassaarr ((MM0033)) MM33 00..7744440 0 556655,,000000..000 0 442200,,336600..000 0 110000..000 0 442200,,336600..0000 4
4. . KKaayyu u PPeerraannccaahh ((MM1199)) MM33 00..1100000 0 33,,335500,,000000..000 0 333355,,000000..000 0 110000..000 0 333355,,000000..0000 5
5. . PPaakkuu ((MM1188)) KKgg 00..8800000 0 2222,,550000..000 0 1188,,000000..000 0 110000..000 0 1188,,000000..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 1,450,102.31 1,450,102.31 1,291,613.121,291,613.12 C
C.. PPEERRAALLAATTAANN
11. . CCoonncc. . MMiixxeerr ((EE0066)) jjaamm 00..6600224 4 8866,,775500..000 0 5522,,225599..004 4 7755..000 0 3399,,119944..2288 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 52,259.04 52,259.04 39,194.2839,194.28 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN ( N ( A A + + B B + + C C ) ) 11, 5, 55577, 4, 43388. 8. 800 88.98 88.98 1,385,884.851,385,884.85 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 223333,,661155..8822 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 11,,779911,,005544..6622
J
Jeenniis s PPeekkeerrjjaaaann : : BBeettoon n mmuuttu u sseeddaanng g ffcc’’= = 225 5 MMPPaa S
Saattuuaan n PPeemmbbaayyaarraann : : mm33
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 11..2200448 8 1166,,442288..557 7 1199,,779933..446 6 110000..000 0 WWNNI I LLookkaal l 1199,,779933..4466 2
2. . TTuukkaanngg ((LL0022)) OOHH 11..8800772 2 1188,,557711..443 3 3333,,556622..882 2 110000..000 0 WWNNI I LLookkaal l 3333,,556622..8822 3
3. . MMaannddoorr ((LL0033)) OOHH 00..6600224 4 2211,,442288..557 7 1122,,990088..778 8 110000..000 0 WWNNI I LLookkaal l 1122,,990088..7788 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 66,265.06 66,265.06 66,265.0666,265.06 B
B.. BBAAHHAANN
11. . SSeemmeenn ((MM1122)) KKgg 446699..6688000 0 11,,550000..000 0 770044,,552200..000 0 7744..998 8 KKDDN N KKeemmeennppeerri i 552288,,224499..1100 2
2. . PPaassiir r bbeettoonn ((MM0011aa)) MM33 00..5500997 7 8800,,000000..000 0 4400,,777722..331 1 110000..000 0 4400,,777722..3311 3
3. . AAggrreeggaat t KKaassaarr ((MM0033)) MM33 00..7744440 0 556655,,000000..000 0 442200,,336600..000 0 110000..000 0 442200,,336600..0000 4
4. . KKaayyu u PPeerraannccaahh ((MM1199)) MM33 00..2200000 0 33,,335500,,000000..000 0 667700,,000000..000 0 110000..000 0 667700,,000000..0000 5
5. . PPaakkuu ((MM1188)) KKgg 11..6600000 0 2222,,550000..000 0 3366,,000000..000 0 110000..000 0 3366,,000000..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 1,871,652.31 1,871,652.31 1,695,381.401,695,381.40 C
C.. PPEERRAALLAATTAANN
11. . CCoonncc. . MMiixxeerr ((EE0066)) jjaamm 00..6600224 4 8866,,775500..000 0 5522,,225599..004 4 7755..000 0 3399,,119944..2288 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 52,259.04 52,259.04 39,194.2839,194.28 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN ( N ( A A + + B B + + C C ) ) 11, 9, 99900, 1, 17766. 4. 400 90.49 90.49 1,800,840.741,800,840.74 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 229988,,552266..4466 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 22,,228888,,770022..8866
J
Jeenniis s PPeekkeerrjjaaaann : : BBaajja a TTuullaannggaan n UU332 2 UUlliirr S
Saattuuaan n PPeemmbbaayyaarraann : : KKgg
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..1100550 0 1166,,442288..557 7 11,,772255..000 0 110000..000 0 WWNNI I LLookkaal l 11,,772255..0000 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..0033550 0 1188,,557711..443 3 665500..000 0 110000..000 0 WWNNI I LLookkaal l 665500..0000 3
3. . MMaannddoorr ((LL0033)) OOHH 00..0033550 0 2211,,442288..557 7 775500..000 0 110000..000 0 WWNNI I LLookkaal l 775500..0000 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 3,125.00 3,125.00 3,125.003,125.00 B
B.. BBAAHHAANN
11. . BBaajja a TTuullaannggaan n ((UUlliirr) ) DD3322 ((MM3399bb)) KKgg 11..1100000 0 1144,,550000..000 0 1155,,995500..000 0 4488..776 6 KKDDN N KKeemmeennppeerri i 77,,777777..2222 2
2. . KKaawwaat t BBeettoonn ((MM1144)) KKgg 00..0022000 0 2200,,000000..000 0 440000..000 0 110000..000 0 440000..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 16,350.00 16,350.00 8,177.228,177.22 C
C.. PPEERRAALLAATTAANN
11. . AAllaat t BBaannttuu LLs s - - - - - - 7755..000 0 --
JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN - - --
D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 1199,,447755..0000 58.03 58.03 11,302.2211,302.22 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 22,,992211..2255 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 2222,,339966..2255 PERKIRAAN
PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
J
Jeenniis s PPeekkeerrjjaaaann : : BBaajja a TTuullaannggaan n UU224 4 PPoollooss S
Saattuuaan n PPeemmbbaayyaarraann : : KKgg
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..1100550 0 1166,,442288..557 7 11,,772255..000 0 110000..000 0 WWNNI I LLookkaal l 11,,772255..0000 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..0033550 0 1188,,557711..443 3 665500..000 0 110000..000 0 WWNNI I LLookkaal l 665500..0000 3
3. . MMaannddoorr ((LL0033)) OOHH 00..0033550 0 2211,,442288..557 7 775500..000 0 110000..000 0 WWNNI I LLookkaal l 775500..0000 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 3,125.00 3,125.00 3,125.003,125.00 B
B.. BBAAHHAANN
11. . BBaajja a TTuullaannggaan n ((UUlliirr) ) DD3322 ((MM3399bb)) KKgg 11..1100000 0 1122,,000000..000 0 1133,,220000..000 0 4488..776 6 KKDDN N KKeemmeennppeerri i 66,,443366..3322 2
2. . KKaawwaat t BBeettoonn ((MM1144)) KKgg 00..0000225 5 2200,,000000..000 0 5500..000 0 110000..000 0 5500..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 13,250.00 13,250.00 6,486.326,486.32 C
C.. PPEERRAALLAATTAANN
11. . AAllaat t BBaannttuu LLs s - - - - - - 7755..000 0 --
JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN - - --
D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 1166,,337755..0000 58.70 58.70 9,611.329,611.32 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 22,,445566..2255 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 1188,,883311..2255
J
Jeenniis s PPeekkeerrjjaaaann : : PPeennyyeeddiiaaaan n BBaajja a SSttrruukkttuur r BBJ J 337 7 ((TTiittiik k LLeelleeh h 22440 0 MMPPaa)) S
Saattuuaan n PPeemmbbaayyaarraann : : KKgg
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..0000110 0 1166,,442288..557 7 1166..449 9 110000..000 0 WWNNI I LLookkaal l 1166..4499 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..0000550 0 1188,,557711..443 3 9933..223 3 110000..000 0 WWNNI I LLookkaal l 9933..2233 3
3. . MMaannddoorr ((LL0033)) OOHH 00..0022001 1 2211,,442288..557 7 443300..229 9 110000..000 0 WWNNI I LLookkaal l 443300..2299 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 540.02 540.02 540.02540.02 B
B.. BBAAHHAANN
11. . BBaajja a SSttrruukkttuur r BBJ J 337 7 ((TTiittiik k LLeelleeh h 22440 0 MMPPaa KKgg 11. 0. 000000 0 2244,,550000..000 0 2244,,550000..000 0 4488..000 0 1111, 7, 76600..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 24,500.00 24,500.00 11,760.0011,760.00 C
C.. PPEERRAALLAATTAANN
11. . TTrroonnttoonn ((EE3355)) jjaam m 00..000 0 448800,,000000..000 0 221122..005 5 7755..000 0 115599..0044 2
2. . CCrraannee ((EE0077)) jjaam m 00..000 0 998877,,555566..000 0 9999..115 5 7755..000 0 7744..3366 3
3. . AAllaat t BBaannttuu LLs s 11..000 0 11,,550000..000 0 11,,550000..000 0 7755..000 0 11,,112255..0000 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 212.05 212.05 159.04159.04 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 2255,,225522..0077 49.34 49.34 12,459.0512,459.05 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 33,,778877..8811 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 2299,,003399..8888
J
Jeenniis s PPeekkeerrjjaaaann : : PPeemmaassaannggaan n BBaajja a SSttrruukkttuur r BBJ J 337 7 ((TTiittiik k LLeelleeh h 22440 0 MMPPaa)) S
Saattuuaan n PPeemmbbaayyaarraann : : KKgg
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..0000110 0 1166,,442288..557 7 1166..449 9 110000..000 0 WWNNI I LLookkaal l 1166..4499 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..0000550 0 1188,,557711..443 3 9933..223 3 110000..000 0 WWNNI I LLookkaal l 9933..2233 3
3. . MMaannddoorr ((LL0033)) OOHH 00..0022001 1 2211,,442288..557 7 443300..229 9 110000..000 0 WWNNI I LLookkaal l 443300..2299 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 540.02 540.02 540.02540.02 B
B.. BBAAHHAANN 1. 1. Sudah Sudah AdaAda
JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN - - --
C
C.. PPEERRAALLAATTAANN
11. . CCrraannee ((EE3311)) jjaam m 00..000 0 998877,,555566..000 0 999911..552 2 7755..000 0 774433..6644 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 991.52 991.52 743.64743.64 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 11,,553311. 5. 544 83.81 83.81 1,283.661,283.66 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 222299..7733 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 11,,776611..2277 PERKIRAAN
PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
J
Jeenniis s PPeekkeerrjjaaaann : : SSaannddaarraan n ((RRaaiilliinngg)) S
Saattuuaan n PPeemmbbaayyaarraann : : MM11
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 11..6688000 0 1166,,442288..557 7 2277,,660000..000 0 110000..000 0 WWNNI I LLookkaal l 2277,,660000..0000 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..5566000 0 1188,,557711..443 3 1100,,440000..000 0 110000..000 0 WWNNI I LLookkaal l 1100,,440000..0000 3
3. . MMaannddoorr ((LL0033)) OOHH 00..2288000 0 2211,,442288..557 7 66,,000000..000 0 110000..000 0 WWNNI I LLookkaal l 66,,000000..0000 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 44,000.00 44,000.00 44,000.0044,000.00 B
B.. BBAAHHAANN
11. . PPiippa a d d = = 33" " GGaallvvaanniisseedd MM 11..0000000 0 112255,,000000..000 0 112255,,000000..000 0 4499..664 4 KKDDN N KKeemmeennppeerri i 6622,,005500..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 125,000.00 125,000.00 62,050.0062,050.00 C
C.. PPEERRAALLAATTAANN
11. . AAllaat t bbaannttuu jjaam m - - - - - - - - --
JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN - - --
D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 116699, 0, 00000..0000 62.75 62.75 106,050.00106,050.00 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 2255,,335500..0000 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 119944,,335500..0000
J
Jeenniis s PPeekkeerrjjaaaann : : PPeemmbboonnggkkaarraan n BBeettoonn S
Saattuuaan n PPeemmbbaayyaarraann : : MM11
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 1122..5500000 0 1166,,442288..557 7 220055,,335577..114 4 110000..000 0 WWNNI I LLookkaal l 220055,,335577..1144 2
2. . MMaannddoorr ((LL0033)) OOHH 11..0044117 7 2211,,442288..557 7 2222,,332211..443 3 110000..000 0 WWNNI I LLookkaal l 2222,,332211..4433 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 227,678.57 227,678.57 227,678.57227,678.57 B
B.. BBAAHHAANN
JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN --
C
C.. PPEERRAALLAATTAANN
11. . CCoommpprreessssoorr EE0055 JJaam m 11..004 4 8866,,444455..000 0 9900,,004466..888 8 7755..000 0 6677,,553355..1166 2
2. . JJaacck k HHaammmmeerr EE2266 JJaam m 11..004 4 224477,,555588..000 0 225577,,887722..992 2 7755..000 0 119933,,440044..6699 3
3. . WWhheeeel l LLooaaddeerr EE1155 JJaam m 00..001 1 668877,,554444..000 0 66,,996655..332 2 7755..000 0 55,,222233..9999 4
4. . DDuummp p TTrruucckk EE0088 JJaam m 00..661 1 224400,,000000..000 0 114466,,335511..005 5 7755..000 0 110099,,776633..2299 5
5. . AAllaat t bbaannttuu LLs s 11..000 0 11,,550000..000 0 11,,550000..000 0 7755..000 0 11,,112255..0000 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 502,736.16 502,736.16 377,052.12377,052.12 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 773300, 4, 41144..7733 82.79 82.79 604,730.69604,730.69 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 110099,,556622..2211 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 883399,,997766..9944
J e
J enniis s PPeekkeerrjjaaaann : : TTaammbbaahhaan n BBiia ya ya a uunnttuuk k NNoommoor r MMaatta a PPeemmbba ya yaarraan n 77..66..((119 ) 9 ) bbiilla a TTiiaanng g BBoor r BBeettoon n ddiikkeerrjjaakkaann S
Saattuuaan n PPeemmbbaayyaarraann : : MM11
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..9966336 6 1166,,442288..557 7 1155,,883311..113 3 110000..000 0 WWNNI I LLookkaal l 1155,,883311..1133 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..3322112 2 1188,,557711..443 3 55,,996655..335 5 110000..000 0 WWNNI I LLookkaal l 55,,996655..3355 3
3. . MMaannddoorr ((LL0033)) OOHH 00..1166006 6 2211,,442288..557 7 33,,444411..555 5 110000..000 0 WWNNI I LLookkaal l 33,,444411..5555 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 25,238.03 25,238.03 25,238.0325,238.03 B
B.. BBAAHHAANN
JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN --
C
C.. PPEERRAALLAATTAANN
11. . CCrraannee EE2288 jjaam m 00..001 1 113311,,446677..336 6 775544..226 6 7755..000 0 556655..6699 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 754.26 754.26 565.69565.69 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 2255,,999922..2299 99.27 99.27 25,803.7225,803.72 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 33,,889988..8844 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 2299,,889911..1133 PERKIRAAN
PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
J
Jeenniis s PPeekkeerrjjaaaann : : PPeemmbboonnggkkaarraan n PPaassaannggaan n BBaattuu S
Saattuuaan n PPeemmbbaayyaarraann : : MM33
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 99..6633886 6 1166,,442288..557 7 115588,,334477..668 8 110000..000 0 WWNNI I LLookkaal l 115588,,334477..6688 2
2. . MMaannddoorr ((LL0033)) OOHH 11..2200448 8 2211,,442288..557 7 2255,,881177..556 6 110000..000 0 WWNNI I LLookkaal l 2255,,881177..5566 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 184,165.23 184,165.23 184,165.23184,165.23 B
B.. BBAAHHAANN
JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN --
C
C.. PPEERRAALLAATTAANN
11. . JJaacck k HHaammmmeerr EE2266 JJaam m 11..220 0 224477,,555588..000 0 229988,,226622..665 5 110000..000 0 229988,,226622..6655 2
2. . WWhheeeel l LLooaaddeerr EE1155 JJaam m 00..001 1 668877,,554444..000 0 66,,996655..332 2 7755..000 0 55,,222233..9999 3
3. . DDuummp p TTrruucckk EE0088 JJaam m 00..448 8 224400,,000000..000 0 111155,,661177..883 3 7755..000 0 8866,,771133..3377 4
4. . AAllaat t bbaannttuu LLs s 11..000 0 11,,550000..000 0 11,,550000..000 0 7755..000 0 11,,112255..0000 JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN 422,345.80 422,345.80 391,325.01391,325.01 D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 660066,,551111. 0. 033 94.89 94.89 575,490.24575,490.24 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 9900,,997766..6655 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 669977,,448877..6699
J
Jeenniis s PPeekkeerrjjaaaann : : PPeennyyeeddiiaaaan n BBaajja a SSttrruukkttuur r BBJ J 337 7 ((TTiittiik k LLeelleeh h 22440 0 MMPPaa)) S
Saattuuaan n PPeemmbbaayyaarraann : : KKgg
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..0000110 0 1166,,442288..557 7 1166..449 9 110000..000 0 WWNNI I LLookkaal l 1166..4499 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..0000001 1 1188,,557711..443 3 11..886 6 110000..000 0 WWNNI I LLookkaal l 11..8866 3
3. . MMaannddoorr ((LL0033)) OOHH 00..0000001 1 2211,,442288..557 7 22..115 5 110000..000 0 WWNNI I LLookkaal l 22..1155 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 20.51 20.51 20.5120.51 B
B.. BBAAHHAANN
11. . BBaajja a SSttrruukkttuur r BBJ J 334 4 ((TTiittiik k LLeelleeh h 22110 0 MMPPaa KKgg 11..0000000 0 2244, 5, 50000..000 0 2244,,550000. 0. 00 0 4488. 0. 00 0 1111,,776600..0000 JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN 24,500.00 24,500.00 11,760.0011,760.00 C
C.. PPEERRAALLAATTAANN
JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN - - --
D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 2244,,552200. 5. 511 48.04 48.04 11,780.5111,780.51 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 33,,667788..0088 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 2288,,119988..5599
J
Jeenniis s PPeekkeerrjjaaaann : : PPeemmaassaannggaan n BBaajja a SSttrruukkttuur r BBJ J 337 7 ((TTiittiik k LLeelleeh h 22440 0 MMPPaa)) S
Saattuuaan n PPeemmbbaayyaarraann : : KKgg
N
NOO.. KKOOMMPPOONNEENN SSAATTUUAANN KKEETT..
A
A.. TTEENNAAGGAA
11. . PPeekkeerrjjaa ((LL0011)) OOHH 00..0000110 0 1166,,442288..557 7 1166..449 9 110000..000 0 WWNNI I LLookkaal l 1166..4499 2
2. . TTuukkaanngg ((LL0022)) OOHH 00..0000550 0 1188,,557711..443 3 9933..223 3 110000..000 0 WWNNI I LLookkaal l 9933..2233 3
3. . MMaannddoorr ((LL0033)) OOHH 00..0022001 1 2211,,442288..557 7 443300..229 9 110000..000 0 WWNNI I LLookkaal l 443300..2299 JUMLAH
JUMLAH HARGA HARGA TENAGA TENAGA 540.02 540.02 540.02540.02 B
B.. BBAAHHAANN 1. 1. Sudah Sudah AdaAda
JUMLAH
JUMLAH HARGA HARGA BAHAN BAHAN - - --
C
C.. PPEERRAALLAATTAANN
JUMLAH
JUMLAH HARGA HARGA PERALATAN PERALATAN - - --
D.
D. JJUUMMLLAAH H HHAARRGGA A TTEENNAAGGAA, , BBAAHHAAN N DDAAN N PPEERRAALLAATTAAN N ( ( A A + + B B + + C C ) ) 554400..0022 100.00 100.00 540.02540.02 E.
E. OOVVEERRHHEEAAD D & & PPRROOFFIITT 1155..0 0 % % x x D D 8811..0000 F.
F. HHAARRGGA A SSAATTUUAAN N PPEEKKEERRJJAAAAN N ( ( D D + + E E ) ) 662211..0022 PERKIRAAN
PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN(Rp.)(Rp.)
JUMLAH JUMLAH HARGA HARGA(Rp.)(Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN(%)(%)
PERKIRAAN PERKIRAAN KUANTITAS KUANTITAS
HARGA HARGA SATUAN SATUAN (Rp.) (Rp.)
JUMLAH JUMLAH HARGA HARGA (Rp.) (Rp.)
NILAI TKDN NILAI TKDN
(%) (%)
JUMLAH JUMLAH BIAYA TKDN BIAYA TKDN
(%) (%)
