1 Pekerja L.01 OH
2 Tukang L.02 OH
3 Kepala Tukang L.03 OH
4 Mandor L.04 OH
5 Juru Ukur L.05 OH
6 Pembantu Juru Ukur L.06 OH
7 Ahli Alat Berat (Mekanik) L.06 OH
8 Operator Alat Berat L.08 OH
9 Pembantu Operator L.09 OH
10 Sopir Truck L.10 OH
11 Kenek Truck L.11 OH
12 Penjaga Malam L.12 OH
13 Juru Gambar (drafter) L.13 OH
14 Design Engineer L.14 OH
15 Operator Printer/Ploter L.15 OH
16 Lainnya L.16 OH
IAYA PERALATAN
BIAYA SEWA (Rp) KETERANGAN
Rp 163,340.52
Rp 76,402.19
Rp 275,543.65
Rp 168,256.36
Rp 172,027.06
Rp 198,549.38
Rp 337,693.99
Rp 103,955.08
Rp 172,027.06
Rp 318,624.88
YA TENAGA KERJA
HARGA
SATUAN KETERANGAN
( Rp.)
Rp 7,928.57
Rp 11,614.29
Rp 150,000.00
Rp 10,600.00
Rp 150,000.00
Rp 100,000.00
Rp 200,000.00
Rp 17,857.14
Rp 11,614.29
Rp 12,000.00
Rp 7,928.57
Rp 100,000.00
Rp 150,000.00
Rp 200,000.00
Rp 85,000.00
Rp 90,000.00
Nama Alat
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Wheel Loader
Dump Truck
Motor Greader
Vibrator Roler
Tenaga Kerja
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Mandor
Operator Terlatih
Pembantu Operator
Sopir
Pekerja Terlatih
Agregat LPA
23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46
23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46
23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46
TIME SCHEDULE PERALATAN
Waktu Pelaksanaan ( hari )
47 48 49 50 51 52 53 54 55 56 57 58 59
A KERJA
ari )
60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83
ERIAL
ari )
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 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107
108 109
108 109
TIME SCHEDULE PELAKSANA
0.8 0.75 0.75 0.75 0.75 0.75 0.01 0.01 0.01 0.01
Jumlah Rp 21,162,640,478.38 100.00
5.3 10.5 15.8 21.1 26.4 31.6 35.4 35.5 35.6 35.7
0.0125
0.01 0.01 0.01 0.01 0.01 0.01 0.82 0.82 0.82 0.82 0.82 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 2.16 2.16 2.16
35.8 35.8 35.9 36.0 36.1 36.1 41.1 46.8 52.5 58.2 63.9 64.8 64.9 65.0 65.1 65.1 65.2 65.3 65.4 65.5 74.1 89.2 100.0
bobot(%)
100%
75%
50%
25%
0%
LAPORAN PROGRESS
Bulan Ke - 1 Bulan Ke - 7
No Uraian
Minggu 1 Minggu 2 Minggu 3 Minggu 4 Minggu 25 Minggu 26 Minggu 27 Minggu 28
1 Termym (40%) 5,817,085,600.00
2 Termym (50%) 9,452,764,100.00
3 Retensi (10%)
Nilai Kontrak : Rp. 51,134,347,911.00
A. Cash In Flow
BULAN KE - 1
NO. URAIAN JUMLAH (Rp)
MINGGU 1 MINGGU 2
1 Kas 100,000,000.00 100,000,000.00 58,829,752.30
2 Uang Muka (20%) 10,226,869,582.20
3 Termym I (40%) ( kemajuan 45%)
4 Termym II (50%) ( kemajuan 95 %)
5 Reterensi (10%)
Jumlah (Rp) 100,000,000.00 100,000,000.00 10,285,699,334.50
B. Cash Out Flow
1 Pekerjaan Persiapan 10,700,000.00
3 Pengembalian DP 40% tahap (I)
4 Pengembalian DP 50% tahap (II)
5 Pengembalian DP 20% tahap (III)
6 Material 3,184,000.00 21,454,450.00
7 Wheel Loader 19,800,000.00
8 Dump Truk 1,522,500.00 7,251,000.00
9 Motor greader
10 Vibrator Roller 3,026,747.70 15,197,931.00
11 WaterTank Truk 150,000.00 5,300,000.00
12 Upah Pekerja 2,787,000.00 6,740,000.00
13 PPN (10%) - 929,715,416.56
14 PPH (2%) - 185,943,083.31
15 pegnembalian uang DP
Jumlah (Rp) - 41,170,247.70 1,171,601,880.88
Saldo (A-B) 100,000,000.00 58,829,752.30 9,114,097,453.62
Keuntungan Proyek
Keuntungan Proyek (%)
9,111,211,082.32
CASHFLOW PER MINGGUAN
BULAN KE - 1
MINGGU 3
9,114,097,453.62
20,453,739,164.40
29,567,836,618.02
3,644,484,432.93
21,454,450.00
7,251,000.00
15,197,931.00
300,000.00
5,535,000.00
1,859,430,833.13
371,886,166.63
3,644,484,432.93
9,570,024,246.61
19,997,812,371.41
9,131,664,821.49
CASHFLOW PER MINGGUAN
BULAN KE - 2
MINGGU 4 MINGGU 5 MINGGU 6 MINGGU 7 MINGGU 8 MINGGU 9
19,997,812,371.41 19,948,987,490.41 19,907,817,242.71 19,851,873,861.71 19,802,135,480.71 37,975,732,764.36
25,567,173,955.50
10,700,000.00 10,700,000.00
4,555,605,541.16
37,934,562,516.66
21,454,450.00
7,251,000.00
15,197,931.00
5,300,000.00
6,740,000.00
-
-
55,943,381.00
37,878,619,135.66
BULAN KE - 3 BULAN KE - 4
MINGGU 11 MINGGU 12 MINGGU 13 MINGGU 14 MINGGU 15 MINGGU 16
37,878,619,135.66 37,828,880,754.66 37,780,055,873.66 37,732,741,492.66 37,686,340,610.66 37,641,450,229.66
- - -
5,113,434,791.10
37,597,473,346.66 37,555,006,965.66 37,513,454,081.66 42,586,846,491.76
- -
1,023,701,558.22
21,454,450.00 21,454,450.00 21,454,450.00 21,454,450.00
10,226,869,582.20 0.20
1,022,686,958.22
20,453,739.16
9,183,728,884.82 angsuran
17,897,021,768.85 35%
1,789,702,176.89 10%
35,794,043.54 2%
16,071,525,548.43
3,214,305,109.69 20%
12,857,220,438.74 masuk
30,680,608,746.60 60%
3,068,060,874.66 10%
61,361,217.49 2%
27,551,186,654.45
5,510,237,330.89 20%
22,040,949,323.56
2,556,717,395.55 5%
8,200,089,974.09 255,671,739.56 10%
(914,007,479.53) 5,113,434.79 2%
9,114,097,453.62 2,295,932,221.20
459,186,444.24 20%
1,836,745,776.96
LAPISAN PONDAS
PERHITUNGAN BIAYA TENAGA KERJA
2 Pengangkutan
Material LPB
3 Penghamaran
Material LPB
4 Pek. Pemadatan
LPB
Jumlah
7,651,520,492.07
347023636.13
LAPISAN PONDASI BAWAH
Total
Biaya
5,874,999.06
3,821,101.41
3,487,400.00
13,183,500.47
3,487,400.00
94,752,000.00
98,239,400.00
999,999.84
650,400.24
593,600.00
2,244,000.08
7,249,998.84
4,715,401.74
4,303,600.00
16,269,000.58
3,218,999.42
4,872,000.00
8,090,999.42
13,183,500.47
98,239,400.00
2,244,000.08
16,269,000.58
8,090,999.42
138,026,900.55
TOTAL HARGA
1,265,643,655
2,236,479,852
1,599,890,227
5,102,013,733
PONDASI BAWAH
PERHITUNGAN BIAYA PERALATAN
Jumlah
2 Pengangkutan
Material LPB Dump Truck 275,543.65 24.00 329.00
Jumlah
3 Penghamaran
Material LPB Motor Greader : 337,693.99 1.00 56.00
Jumlah
4 Pek.
Pemadatan Vibrator Roller : 172,027.06 1.00 406.00
LPB
Jumlah
Jumlah
REKAP
1 Memuat LPB
2 Pengangkutan
Material LPB
3 Penghamaran
Material LPB
4 Pek. Pemadatan
LPB
Jumlah
PERHITUNGAN UNTUK MASING - MASING PEKERJAAN
2 Pengangkutan
Material LPB
3 Penghamaran
Material LPB
4 Pek. Pemadatan
LPB
Jumlah
Harga LPB
Harga LPA
Asphalt
Total
Dibulatkan
N
Total
Biaya
104,827,585.52
-
104,827,585.52
2,175,692,660.40
2,175,692,660.40
18,910,863.44
18,910,863.44
69,842,986.36
69,842,986.36
42,205,762.48
42,205,762.48
104,827,585.52
2,175,692,660.40
18,910,863.44
69,842,986.36
42,205,762.48
2,411,479,858.20
ERJAAN
Total
Biaya
104,827,585.52
13,183,500.47
118,011,085.99
2,175,692,660.40
98,239,400.00
5,102,013,733.32
7,375,945,793.72
18,910,863.44
2,244,000.08
21,154,863.52
69,842,986.36
16,269,000.58
86,111,986.94
42,205,762.48
8,090,999.42
50,296,761.90
118,011,085.99
7,375,945,793.72
21,154,863.52
86,111,986.94
50,296,761.90
7,651,520,492.07
7,651,520,492.07
6,206,623,130.37
7,304,496,855.94
21,162,640,478.37
21,162,640,000.00
LAPIS PONDASI ATA
PERHITUNGAN BIAYA TENAGA KERJA
2 Pengangkutan
Material LPA
3 Penghamaran
Material LPA
4 Pek. Pemadatan
LPA
Jumlah
6,206,623,130.37
LAPIS PONDASI ATAS (LPA)
PERHITUNGAN BIAYA PERALATAN
3,163,499.43 Jumlah
4,788,000.00
REKAP
7,951,499.43
1 Memuat LPA
9,817,500.35 2 Pengangkutan
Material LPA
73,157,000.00
3 Penghamaran
Material LPA
2,244,000.08
4 Pek. Pemadatan
LPA
15,988,500.57 Jumlah
7,951,499.43
109,158,500.43
PERHITUNGAN UNTUK MASING - MASING PEKERJAAN
2 Pengangkutan
Material LPA
3 Penghamaran
Material LPA
4 Pek. Pemadatan
LPA
Jumlah
AN
Total
Biaya
78,063,095.60
-
78,063,095.60
1,620,196,662.00
1,620,196,662.00
18,910,863.44
18,910,863.44
68,638,796.94
68,638,796.94
41,478,076.92
41,478,076.92
78,063,095.60
1,620,196,662.00
18,910,863.44
68,638,796.94
41,478,076.92
1,827,287,494.90
KERJAAN
Total
Biaya
78,063,095.60
9,817,500.35
87,880,595.95
1,620,196,662.00
73,157,000.00
4,270,177,135.04
5,963,530,797.04
18,910,863.44
2,244,000.08
21,154,863.52
68,638,796.94
15,988,500.57
84,627,297.51
41,478,076.92
7,951,499.43
49,429,576.35
87,880,595.95
5,963,530,797.04
21,154,863.52
84,627,297.51
49,429,576.35
6,206,623,130.37
ASPHALT
PERHITUNGAN BIAYA TENAGA KERJA
2 Prime Coat
3 Pengangkutan
Material LPB
4 Penghamaran
Material LPB
5 Pek. Pemadatan
Awal Laston
6 Pek. Pemadatan
Akhir Laston
Jumlah
7,303,504,909.34
ASPHALT
Total
Biaya
1,344,000.00
1,775,999.68
3,119,999.68
1,999,999.68
1,775,999.68
1,187,200.00
4,963,199.36
18,816,000.00
18,816,000.00
1,187,200.00
5,327,999.04
1,999,999.68
1,300,800.48
9,815,999.20
1,999,999.68
1,300,800.48
3,300,800.16
1,999,999.68
1,300,800.48
3,300,800.16
3,119,999.68
4,963,199.36
18,816,000.00
9,815,999.20
3,300,800.16
3,300,800.16
43,316,798.56
TOTAL HARGA
991,947
6,739,943,264
6,740,935,210
ASPHALT
PERHITUNGAN BIAYA PERALATAN
Jumlah
2 Prime Coat
Asphalt Sprayer 76,402.19 1.00 112.00
Jumlah
3 Pengangkutan
Material Laston Dump Truck 275,543.65 14.00 112.00
Jumlah
4 Penghamaran
Material Laston Asphalt Finisher 168,256.36 1.00 112.00
Jumlah
5 Pek.
Pemadatan Tandem Roller 172,027.06 1.00 112.00
Awal Laston
Jumlah
6 Pek.
Pemadatan Peneumatic Tire 198,549.38 1.00 112.00
Akhir Laston Roller
Jumlah
REKAP
1 Pembersihan Debu
2 Prime Coat
3 Pengangkutan
Material Laston
4 Penghamaran
Material Laston
5 Pek. Pemadatan
Awal Laston
6 Pek. Pemadatan
Akhir Laston
Jumlah
2 Prime Coat
2 Pengangkutan
Material Laston
3 Penghpamaran
Material Laston
5 Pek. Pemadatan
Awal Laston
6 Pek. Pemadatan
Akhir Laston
Jumlah
Harga LPB
Harga LPA
Asphalt
Total
Dibulatkan
N
Total
Biaya
18,294,138.24
18,294,138.24
8,557,045.28
8,557,045.28
432,052,443.20
432,052,443.20
18,844,712.32
18,844,712.32
19,267,030.72
19,267,030.72
22,237,530.56
22,237,530.56
18,294,138.24
8,557,045.28
432,052,443.20
18,844,712.32
19,267,030.72
22,237,530.56
519,252,900.32
ERJAAN
Total
Biaya
18,294,138.24
3,119,999.68
21,414,137.92
8,557,045.28
4,963,199.36
991,946.59
14,512,191.23
432,052,443.20
18,816,000.00
6,740,935,210.46
7,191,803,653.66
18,844,712.32
9,815,999.20
28,660,711.52
19,267,030.72
3,300,800.16
22,567,830.88
22,237,530.56
3,300,800.16
25,538,330.72
21,414,137.92
14,512,191.23
7,191,803,653.66
28,660,711.52
25,538,330.72
22,567,830.88
7,304,496,855.94
7,304,496,855.94
6,206,623,130.37
7,304,496,855.94
20,815,616,842.24
20,815,617,000.00
URAIAN HARGA UPAH
1 Pekerja L.01 OH
2 Tukang
Tukang Gali
Tukang Batu/Tembok
Tukang Kayu
Tukang Besi/Besi Beton
L.02 OH
Tukang Cat/Pelitur
Tukang Pipa/Operator Pompa
Tukang Penganyam Beronjong
Tukang Tebas
Tukang Las
3 Kepala Tukang L.03 OH
4 Mandor L.04 OH
5 Juru Ukur L.05 OH
6 Pembantu Juru Ukur L.06 OH
7 Ahli Alat Berat (Mekanik) L.07 OH
8 Operator Alat Berat L.08 OH
9 Pembantu Operator L.09 OH
10 Sopir Truck L.10 OH
11 Kenek Truck L.11 OH
12 Penjaga Malam L.12 OH
13 Juru Gambar (drafter) L.13 OH
14 Design Engineer L.14 OH
15 Operator Printer/Ploter L.15 OH
16 Lainnya L.16 OH
A. TIMBUNAN/GALIAN
1 Air Liter
2 Kerikil Beton Uk. ≥ 4 cm M3
3 Kerikil Beton Uk. 3 cm s/d 4 cm M3
4 Pasir Pasang M3
5 Pasir Beton M3
6 Pasir Berbatu/Timbun Pilihan M3
7 Sirtu M3
8 Tanah Urug/Timbun Pilihan M3
9 Tanah Urug/Timbun Biasa M3
B. BAHAN PEREKAT
1 Lem Kayu Kg
2 Lem Vinyl/Karet Kg
3 Semen Portland @40 kg Kg
4 Semen Warna @50 kg Kg
5 Sealant Silicon M'
6 Waterproof Kg
C BATU/BATU CETAKAN
1 Batu Pecah 1-2 cm M3
2 Batu Pecah 2-3 cm M3
3 Batu Kali/Sungai 5 - 20 cm M3
4 Batu Bata Mesin 5x10x20 cm Buah
5 Batu Bata Merah 5 x 11 x 22 cm Buah
6 Batu Paras M2
7 Batu tempel hitam M2
8 Conblock/HB 20 M2
9 Kolom Beton Pra Cetak Batang
10 Kapur Padam M3
11 Panel Beton Pra Cetak Lembar
12 Batu Rooster Buah
D KAYU/LANGIT-LANGIT
1 Balok Kayu setara Kuat kayu kelas I M3
2 Balok Kayu Kelas II M3
3 Balok Kayu 5/7 Kelas IV M3
4 Bambu Ø 6-8/600 cm Batang
5 Asbes semen 1 M x 1 M M2
6 Gypsum 120x240 cm tebal 9 mm Lembar
7 Gypsum 120x240 cm tebal 12 mm Lembar
8 Calsyboard 120x240 cm tebal 6 mm Lembar
9 List Profil Kayu siku M'
10 Insulasi/Glasswool M2
11 Kayu Dolken/Kayu laut Ø 7,5-10/400 cm Btg
12 Papan Kayu Sembarang M3
13 Papan Kayu setara Kuat kayu kelas I M3
14 Papan Kayu setara Kuat kayu kelas II M3
15 Papan Kayu setara Kuat kayu kelas IV M3
16 Plywood 120x240 cm tebal 4 mm Lembar
17 Plywood 120x240 cm tebal 9 mm Lembar
18 Garuda Form 12 mm Lembar
19 Tali Ijuk M3
E. BESI/ALUMINIUM
1 Atap Genteng Metal 0,20 M2
2 Alumunium Foil M2
3 Rabung Metal M'
4 Baut SDS 12 x 50 mm Buah
5 Baut Trust ukuran 12 (14 x 20 mm) Buah
6 Baut Reng ukuran 10 (16 x 16 mm) Buah
7 Besi Beton Polos Kg
8 Besi beton Ulir Kg
9 Besi Strip Kg
10 Besi Profil Kg
11 Rangka Furing Galfalum Btg
12 Besi Siku 40.40.4 Kg
13 Besi Square Tube M
14 Besi List Kaca (1 x 1) cm M
15 Pengelasan Cm
16 Furing Channel btg
17 Frame Alumunium Kwalitas Menengah M1
18 Glass Block M2
19 Jendela Naco Buah
20 Baja Ringan Profil C 75.75 M1
21 Reng U 0,5 mm M1
22 Kawat Beton Kg
23 Kawat Duri Kg
24 Kawat Jaring Kg
25 Kawat Las Kg
26 Kawat Las Listrik Kg
27 Paku Beton 2" - 5" Kg
28 Paku Biasa 0,5" - 2" Kg
29 Paku Biasa 2" - 5" Kg
30 Sekrup 0,5" - 2" Kg
31 Paku Triplek Kg
32 Paku Ulir Kg
33 Penjaga Jarak Bekisting Buah
34 Plat Baja Kg
35 Kusen Alumunium Kwalitas Menengah M
36 Profil Kaca M
37 Alluminium Strip Kwalitas Menengah M
38 Railing tangga (stainless Steel) M2
39 Ramset Buah
40 Roof Light 90 x 180 Lembar
41 Skrup Fixer Buah
42 Seng Gelombang Lembar
43 Seng Plat Lembar
44 Venetion Blinds dan Vertical Blinds (Tirai) M2
H. CAT/MINYAK
1 Amplas/Kertas Pasir Lembar
2 Cat Dasar Kg
3 Cat Tembok Kg
4 Cat Tembok (Luar) Kg
5 Cat Minyak Kayu Kg
6 Cat Menie Kayu/Besi Kg
7 Dempul Kg
8 Dempul Cat Kg
9 Kalkarium Kg
10 Kain Kasa M'
11 Minyak Cat Liter
12 Minyak Bekisting Liter
13 Plamur Kg
14 Residu Liter
15 Sabun Buah
16 Soda Api Kg
17 Solar Industri Liter
18 Minyak Pelumas Liter
19 Kuas Buah
20 Teak Oil Liter
21 Vernis Liter
I. SANITASI/PIPA
1 Bak Fibreglass 1 m³ Buah
2 Bathcup Buah
3 Bak Cuci Piring Stainless Steel Buah
4 Closet duduk Buah
5 Closet Jongkok Porselen Buah
6 Floor Drain Stainless Steel Buah
7 Instalasi Air Bersih ttk
8 Instalasi Air Kotor/Limbah ttk
9 Keran air diameter ½" - ¾" Buah
10 Pipa PVC tipe AW diameter ½" M'
11 Pipa PVC tipe AW Ø 3/4" M'
12 Pipa PVC tipe AW diameter 1" M'
13 Pipa PVC tipe AW Ø 1½" M'
14 Pipa PVC tipe diameter 2" M'
15 Pipa PVC tipe AW diameter 2 ½" M'
16 Pipa PVC tipe AW Ø 3" M'
17 Pipa PVC tipe AW Ø 4" M'
18 Pipa Galvanis diameter ½" M'
19 Pipa Galvanis diameter ¾" M'
20 Pipa Galvanis diameter 1" M'
21 Pipa Galvanis diameter 1 ½" M'
22 Pipa Galvanis diameter 3" M'
23 Pipa Galvanis diameter 4" M'
24 Pipa Beton diameter 15 - 20 cm Buah
25 Pipa Beton diameter 30 - 100 cm Buah
26 Seal tape Buah
27 Septick tank + Resapan Buah
28 Soap dispenser bh
29 Tempat Sabun Keramik bh
30 Tempat Tissu bh
31 Water drain Asesories Set
32 Wastafel Buah
33 Urinoir + Sekat Urinoir Buah
J. LISTRIK/AKSESORIS
1 Lampu SL 18 Watt + Fitting Set
2 Lampu TL 40 watt Lengkap Set
3 Lampu Downlight 23 watt Lengkap Set
8 Instalasi Listrik Titik Api/Lampu Nyala titik
7 Panel Box Listrik Lengkap set
4 Stop Kontak Tanam bh
5 Saklar Tunggal Buah
6 Saklar Tripel (3) Buah
Rp. 90,000.00
Rp. 125,000.00
Rp. 150,000.00
Rp. 120,000.00
Rp. 150,000.00
Rp. 100,000.00
Rp. 200,000.00
Rp. 250,000.00
Rp. 120,000.00
Rp. 130,000.00
Rp. 75,000.00
Rp. 100,000.00
Rp. 150,000.00
Rp. 200,000.00
Rp. 85,000.00
Rp. 90,000.00
Rp. 84.00
Rp. 285,000.00
Rp. 190,000.00
Rp. 218,500.00
Rp. 218,500.00
Rp. 193,500.00
Rp. 230,200.00
Rp. 100,000.00
Rp. 80,000.00
Rp. 38,200.00
Rp. 48,200.00
Rp. 1,689.38
Rp. 4,080.00
Rp. 30,000.00
Rp. 38,000.00
Rp. 577,789.00
Rp. 514,697.00
Rp. 287,500.00
Rp. 700.00
Rp. 850.00
Rp. 285,000.00
Rp. 365,000.00
Rp. 215,000.00
Rp. 7,500,000.00
Rp. 165,000.00
Rp. 8,250,000.00
Rp. 10,000.00
Rp. 6,800,000.00
Rp. 6,000,000.00
Rp. 3,200,000.00
Rp. 45,000.00
Rp. 25,000.00
Rp. 155,000.00
Rp. 185,000.00
Rp. 170,000.00
Rp. 5,000.00
Rp. 35,000.00
Rp. 25,000.00
Rp. 6,000,000.00
Rp. 6,800,000.00
Rp. 6,000,000.00
Rp. 3,200,000.00
Rp. 86,400.00
Rp. 180,000.00
Rp. 235,000.00
Rp. 35,000.00
Rp. 95,200.00
Rp. 45,000.00
Rp. 67,500.00
Rp. 1,250.00
Rp. 575.00
Rp. 625.00
Rp. 16,000.00
Rp. 16,000.00
Rp. 15,000.00
Rp. 15,000.00
Rp. 4,000.00
Rp. 15,000.00
Rp. 4,000.00
Rp. 21,000.00
Rp. 8,500.00
Rp. 32,000.00
Rp. 275,000.00
Rp. 462,500.00
Rp. 245,000.00
Rp. 8,500.00
Rp. 5,500.00
Rp. 20,000.00
Rp. 22,000.00
Rp. 148,000.00
Rp. 12,500.00
Rp. 9,500.00
Rp. 32,000.00
Rp. 20,000.00
Rp. 20,000.00
Rp. 22,000.00
Rp. 28,000.00
Rp. 36,000.00
Rp. 64,000.00
Rp. 68,000.00
Rp. 325,000.00
Rp. 26,000.00
Rp. 95,000.00
Rp. 285,000.00
Rp. 2,850.00
Rp. 465,000.00
Rp. 425.00
Rp. 65,000.00
Rp. 75,000.00
Rp. 1,500,000.00
Rp. 3,400.00
Rp. 6,250.00
Rp. 5,445.00
Rp. 15,200.00
Rp. 20,475.00
Rp. 6,750.00
Rp. 12,000.00
Rp. 1,700.00
Rp. 36,000.00
Rp. 3,400.00
Rp. 72,450.00
Rp. 1,600,000.00
Rp. 12,000.00
Rp. 25,000.00
Rp. 250,000.00
Rp. 75,000.00
Rp. 275,000.00
Rp. 1,064.80
Rp. 295,000.00
Rp. 465,000.00
Rp. 565,000.00
Rp. 675,000.00
Rp. 1,075,000.00
Rp. 5,929.50
Rp. 342,500.00
Rp. 97,500.00
Rp. 3,953.00
Rp. 15,813.00
Rp. 185,000.00
Rp. 12,500.00
Rp. 525,000.00
Rp. 1,750,000.00
Rp. 2,550,000.00
Rp. 2,150,000.00
Rp. 2,250,000.00
Rp. 1,900,000.00
Rp. 315,000.00
Rp. 365,000.00
Rp. 1,750,000.00
Rp. 2,000,000.00
Rp. 185,000.00
Rp. 125,000.00
Rp. 280,000.00
Rp. 1,750,000.00
Rp. 850,000.00
Rp. 126,500.00
Rp. 650,000.00
Rp. 445,000.00
Rp. 285,000.00
Rp. 45,000.00
Rp. 2,750,000.00
Rp. 1,250,000.00
Rp. 1,000,000.00
Rp. 75,000.00
Rp. 60,000.00
Rp. 170,000.00
Rp. 210,000.00
Rp. 3,825.00
Rp. 35,000.00
Rp. 42,000.00
Rp. 76,500.00
Rp. 75,000.00
Rp. 75,000.00
Rp. 22,950.00
Rp. 60,000.00
Rp. 75,000.00
Rp. 750.00
Rp. 32,000.00
Rp. 32,000.00
Rp. 42,000.00
Rp. 12,000.00
Rp. 7,000.00
Rp. 18,000.00
Rp. 9,200.00
Rp. 58,000.00
Rp. 35,000.00
Rp. 32,000.00
Rp. 55,000.00
Rp. 435,000.00
Rp. 2,850,000.00
Rp. 925,000.00
Rp. 3,850,000.00
Rp. 385,000.00
Rp. 225,000.00
Rp. 325,000.00
Rp. 365,000.00
Rp. 35,000.00
Rp. 6,150.00
Rp. 7,350.00
Rp. 10,750.00
Rp. 12,650.00
Rp. 14,750.00
Rp. 28,750.00
Rp. 30,950.00
Rp. 47,250.00
Rp. 24,000.00
Rp. 32,000.00
Rp. 44,000.00
Rp. 58,000.00
Rp. 116,000.00
Rp. 136,000.00
Rp. 345,000.00
Rp. 655,000.00
Rp. 7,000.00
Rp. 5,500,000.00
Rp. 35,000.00
Rp. 85,000.00
Rp. 115,000.00
Rp. 105,000.00
Rp. 2,050,000.00
Rp. 2,385,000.00
Rp. 135,000.00
Rp. 180,000.00
Rp. 145,000.00
Rp. 225,000.00
Rp. 675,000.00
Rp. 45,000.00
Rp. 25,000.00
Rp. 40,000.00
DUMP TRUCK
Jarak Quarry Panjang Jalan Jumlah Pias dibagi 4 Pias 1 (d1) Pias 2 (d2) Pias 3 (d3) Pias 4 ((d4)
13,500.00 8,900.00 2,225.00 14,612.50 16,837.50 19,062.50 21,287.50
Volume
12,175.20
Jum. DT 17
Material 433.84
yang diangkut
DT Tiap hari
Hari
Waktu yang 28
dibutuhkan DT
Jarak Quarry Panjang Jalan Jumlah Pias dibagi 4 Pias 1 (d1) Pias 2 (d2) Pias 3 (d3) Pias 4 ((d4)
13,500.00 11,300.00 2,825.00 14,912.50 17,737.50 20,562.50 23,387.50
Volume
18,441.60
Jum. DT 18
Material 432.36
yang diangkut
DT Tiap hari
Hari
Waktu yang 42.65
dibutuhkan DT
Jarak Quarry Panjang Jalan Jumlah Pias dibagi 4 Pias 1 (d1) Pias 2 (d2) Pias 3 (d3) Pias 4 ((d4)
13,500.00 7,700.00 1,925.00 14,462.50 16,387.50 18,312.50 20,237.50
Volume
10,533.60
Jum. DT 17
Material 447.78
yang diangkut
DT Tiap hari
Hari
Waktu yang 24
dibutuhkan DT
Pias 5 (d5) Pias 6 (d6) Jumlah Hasil Pias Pias rata-rata
71,800.00 17,950.00
10,000,000.00
Volume
5,040.00
Hari
Waktu yang 9
dibutuhkan DT
Jarak Quarry Panjang Jalan Jumlah Pias dibagi 4 Pias 1 (d1) Pias 2 (d2) Pias 3 (d3)
800.00 11,300.00 869.23 1,234.62 2,103.85 2,973.08
Volume
18,441.60
Hari
Waktu yang 50
dibutuhkan DT
Jarak Quarry Panjang Jalan Jumlah Pias dibagi 4 Pias 1 (d1) Pias 2 (d2) Pias 3 (d3)
1,000.00 7,700.00 700.00 1,350.00 2,050.00 2,750.00
Volume
10,533.60
Hari
Waktu yang 31
dibutuhkan DT
WATER TANK
Pias 4 ((d4) Pias 5 (d5) Pias 6 (d6) Pias 7 (d7) Pias 8 (d8) Pias 9 (d9) Pias 10 (d10) Pias 11 (d11)
WATER TANK
Pias 4 ((d4) Pias 5 (d5) Pias 6 (d6) Pias 7 (d7) Pias 8 (d8) Pias 9 (d9) Pias 10 (d10) Pias 11 (d11)
3,842.31 4,711.54 5,580.77 6,450.00 7,319.23 8,188.46 9,057.69 9,926.92
WATER TANK
Pias 4 ((d4) Pias 5 (d5) Pias 6 (d6) Pias 7 (d7) Pias 8 (d8) Pias 9 (d9) Pias 10 (d10) Pias 11 (d11)
3,450.00 4,150.00 4,850.00 5,550.00 6,250.00 6,950.00 7,650.00 8,350.00
Pias 12 (d12) Jumlah Hasil Pias Pias rata-rata
6,506.25 2,168.75
Pias 12 (d12) Pias 13 (d13) Pias 14 (d14) Jumlah Hasil Pias Pias rata-rata
10,796.15 11,665.38 20,446.15 1,572.78
Volume
6,835.20
Jum. DT 17
Material 433.84
yang diangkut
DT Tiap hari
Hari
Waktu yang 16
dibutuhkan DT
Pias 5 (d5) Pias 6 (d6) Jumlah Hasil Pias Pias rata-rata
71,800.00 17,950.00
WAT
Jarak Quarry Panjang Jalan Jumlah Pias dibagi 4 Pias 1 (d1) Pias 2 (d2) Pias 3 (d3) Pias 4 ((d4)
800.00 8,900.00 1,271.43 1,435.71 2,707.14 3,978.57 5,250.00
Volume
6,835.20
Hari
Waktu yang 23
dibutuhkan DT
WATER TANK
Pias 5 (d5) Pias 6 (d6) Pias 7 (d7) Pias 8 (d8) Pias 9 (d9) Pias 10 (d10) Pias 11 (d11) Pias 12 (d12)
6,521.43 7,792.86 9,064.29
Jumlah Hasil Pias Pias rata-rata
27,685.71 3,955.10