DOKUMEN PENAWARAN

PEKERJAAN :

PEKERJAAN COR BETON SPBU SUNGAI BERINGIN

RENCANA ANGGARAN BIAYA (RAB)

&
GAMBAR RENCANA KERJA

CV. SEJAHTERA SEJATI

Jl. Provinsi No27 (parit 4) Tembilahan Kabupaten Indragir Hilir-Riau-Indonesia
Telp. 0811 690 8855 Fax. (0768) 24500
 CV. SEJAHTERA SEJATI
Jl. Provinsi No27 (parit 4) Tembilahan Kabupaten Indragir Hilir-Riau-Indonesia
Telp. 0811 690 8855 Fax. (0768) 24500

RENCANA ANGGARAN BIAYA (RAB)

PEKERJAAN : PEKERJAAN COR BETON SPBU SUNGAI BERINGIN

LOKASI : SPBU SUNGAI BERINGIN
HARGA PEKERJAAN : Rp 60,872,453.48

HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN VOLUME PEKERJAAN PEKERJAAN
(Rp) (Rp)
1 2 3 4 5

I PEKERJAAN PENDAHULUAN
1 Pek. Persiapan 1.00 Ls 200,000.00 200,000.00
Sub Jumlah I Rp 200,000.00

II PEK.COR BETON
1 Pek. Cor Beton K-250 26.76 M3 1,602,225.00 42,880,347.68
2 pek. Bekisting 38.40 M' 18,700.00 718,080.00
3 Pek. besi dia 12 mm - 15 cm 879.08 Kg 12,900.00 11,340,166.40

Sub Jumlah II Rp 54,938,594.08

III PEKERJAAN AKHIR

1 Pek. Pembersihan 1.00 Ls 200,000.00 200,000.00
Sub Jumlah III Rp 200,000.00

JUMLAH TOTAL Rp 55,338,594.08

PPN 10% Rp 5,533,859.41
JUMLAH SETELAH PPN Rp 60,872,453.48
Rp 60,872,000.00
Terbilang : Enam Puluh Juta Delapan Ratus Tujuh Puluh Dua Ribu Rupiah

Tembilahan, 21 Oktober 2019

Penawar,
CV. SEJAHTERA SEJATI

................................
 DAFTAR ANALISA HARGA SATUAN (SNI/BOW)

LOKASI : KECAMATAN TEMBILAHAN

TAHUN : TAHUN ANGGARAN 2019

I.1 ANALISA 1 M' PEKERJAAN PAPAN MAL/BEGESTING JALAN

URAIAN HARGA BAHAN JUMLAH HARGA UPAH JUMLAH
a. Bahan
1.0500 M³ Besi Beton Polos / Ulir Rp 11,000.00 Rp 11,550.00
0.0150 Ikat Kawat Beton Rp 20,000.00 Rp 300.00

b. Upah
0.0070 OH Pekerja Rp 75,000.00 Rp 525.00
0.0070 OH Tukang Besi Rp 75,000.00 Rp 525.00
0.0070 OH Kepala Tukang Rp 85,000.00 Rp 595.00
0.0030 OH Mandor Rp 90,000.00 Rp 270.00
JUMLAH Rp 11,850.00 Rp 1,050.00
JUMLAH TOTAL Rp 12,900.00

I.2 ANALISA 1 M' PEKERJAAN PAPAN MAL/BEGESTING JALAN

URAIAN HARGA BAHAN JUMLAH HARGA UPAH JUMLAH
a. Bahan
0.0045 M³ Papan Begesting Rp 2,100,000.00 Rp 9,450.00
0.0100 Ikat Kayu Ikat Rp 90,000.00 Rp 900.00
0.0200 Kg Paku Campur Rp 20,000.00 Rp 400.00
b. Upah
0.1000 OH Pekerja Rp 75,000.00 Rp 7,500.00
0.0050 OH Mandor Rp 90,000.00 Rp 450.00
JUMLAH Rp 10,750.00 Rp 7,950.00
JUMLAH TOTAL Rp 18,700.00

Tembilahan, 21 Oktober 2019

Penawar,
CV. SEJAHTERA SEJATI

q
-
 ANALISA HARGA SATUAN PEKERJAAN (AHSP)
Beton Menggunakan Ready Mix

Harga Satuan Jumlah Harga

No U ra i a n Kode Satuan Koefisien
(Rp.) (Rp.)
A TENAGA
1 Pekerja L.01 OH 1.650 75,000.00 123,750.00
2 Tukang Batu L.02 OH 0.275 75,000.00 20,625.00
3 Kepala Tukang L.03 OH 0.028 85,000.00 2,380.00
4 Mandor L.04 OH 0.083 90,000.00 7,470.00
JUMLAH HARGA TENAGA
154,225.00
KERJA
B BAHAN
1 Campuran Beton Ready Mix M.09.X M3 1.020 1,400,000.00 1,428,000.00
Mpa (K-250)

JUMLAH HARGA BAHAN 1,428,000.00

C PERALATAN
2 Alat Bantu ls 1.000 20,000.00 20,000.00
JUMLAH HARGA ALAT 20,000.00
D Jumlah (A+B+C) 1,602,225.00

Tembilahan, 21 Oktober 2019

Penawar,
CV. SEJAHTERA SEJATI

q
-
 DAFTAR HARGA SATUAN BAHAN ,UPAH DAN SEWA ALAT
WILAYAH KABUPATEN INDRAGIRI HILIR
TAHUN ANGGARAN 2019

110%
HARGA STANDAR DI KEC.
TEMBILAHAN (TERMASUK
NO JENIS BAHAN, UPAH DAN SEWA ALAT SATUAN UPAH ANGKUT, OVERHEAD KETERANGAN
DAN KEUNTUNGAN
(Rp)
1 2 3 4 5

UPAH
1 Mandor Orang/Hari Rp 90,000.00
Asumsi Kerja Perhari
2 Pekerja Orang/Hari Rp 75,000.00
Adalah 7 Jam
3 Tukang Orang/Hari Rp 75,000.00
4 Kepala Tukang Orang/Hari Rp 85,000.00
MATERIAL BESI
1 Kawat Pengikat Kilogram Rp 20,000.00
2 Besi Polos Kilogram Rp 11,000.00
MATERIAL CAMPURAN
1 Beton Ready Mix K-250 M3 Rp 1,400,000.00
MATERIAL KAYU
1 Kayu Ikat Ikat Rp 90,000.00
2 Papan Klas III M3 Rp 2,100,000.00

Tembilahan, 21 Oktober 2019

Dibuat Oleh :
CV. SEJAHTERA SEJATI

q
-
 PERHITUNGAN VOLUME

NO URAIAN PANJANG LEBAR TINGGI/TEBAL KOEFISIEN JUMLAH TOTAL SATUAN

1 2 3 4 5 6 7 8
I Pek. Cor Beton K250
1 Cor Beton K250 A I 9.600 4.000 0.275 10.560 M3
2 Cor Beton K250 A II 9.600 4.000 0.275 10.560 M3
3 Cor Beton K250 B 7.600 2.700 0.275 5.643 M3
II Pek. Bekisting
1 Bekisting 9.600 4.000 38.400 M'
III Pek. Pembesian
1 Memanjang
-Pek. Besi dia 12 mm - 15 cm 9.600 3.800 25.333 0.890 2.000 432.896 KG
2 Melintang
-Pek. Besi dia 12 mm - 15 cm 4.000 9.400 62.667 0.890 2.000 446.187 KG
 JADWAL WAKTU PELAKSANAAN PEKERJAAN
Kurva-S & Gan Chart
### : ###
PEKERJAAN : PEKERJAAN COR BETON SPBU SUNGAI BERINGIN
### : ###

Nilai Bobot Pelaksanaan 70 (Tujuh Puluh) Hari Kalender Masa

No. Uraian pekerjaan Volume Satuan Pemelihara
an 180
(%) Mgg 1 Mgg 2 Mgg 3 Mgg 4 Mgg 5 Mgg 6 Mgg 7 Mgg 8 Mgg 9 Mgg 10 (HK)

100
I PEKERJAAN PENDAHULUAN

1 Pek. Persiapan 0.361 1.000 Ls 0.361 90

### Err:509 Err:509 Err:509 Err:509 -

80

### Err:509 Err:509 Err:509 Err:509 - 70

60
II PEK.COR BETON

1 Pek. Cor Beton K-250 77.487 26.763 M3 77.487 50

### Err:509 Err:509 Err:509 Err:509 -

40

### Err:509 Err:509 Err:509 Err:509 - - - - - - -

30

20
III PEKERJAAN AKHIR

1 Pek. Pembersihan 0.361 1.000 Ls 0.361 10

JUMLAH NILAI PEKERJAAN -

KEMAJUAN PEKERJAAN MINGGUAN - - - - - - - - - - 0.361

KEMAJUAN PEKERJAAN KUMULATIF - - - - - - - - - - -

Tembilahan, 21 Oktober 2019

Diketahui Oleh, Disetujui Oleh,
Pejabat Pembuat Komitmen (PPK), Pejabat Pelaksana Teknis Kegiatan Penawar,
CV. SEJAHTERA SEJATI

R. ENTA NETRIAWAN, S.ST KUSWANDI, A.MD ................................

NIP. 19711025 199303 1 001 NIP. 19680504 199803 1 006 0.00
 OWNER ESTIMATE (OE)

PROGRAM : Err:509
KEGIATAN : Err:509
PEKERJAAN : PEKERJAAN COR BETON SPBU SUNGAI BERINGIN

LOKASI : Err:509
VOLUME : PBU SUNGAI BERINGIN M' X - M' X - M' -
Err:509 M' X Err:509 M' X Err:509 M' Err:509
HARGA PEKERJAAN : Rp -

HARGA SATUAN JUMLAH HARGA

KODE
NO URAIAN PEKERJAAN VOLUME PEKERJAAN PEKERJAAN
ANALISA
(Rp) (Rp)
1 2 3 4 5 6

I PEKERJAAN PENDAHULUAN
1 Pek. Pembersihan Lokasi - 1.00 Ls 200,000.00 200,000.00
2 Pek. Pengukuran - 1.00 Ls Err:509 -
3 Pek. Papan Nama Proyek - 1.00 Ls Err:509 -
Sub Jumlah I Rp -

II PEK.COR BETON
1 Pek. Cor Beton K-250 Err:509 26.76 M3 19,912.50 532,918.24
### Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 ### 7,100.00 -
### Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 ### 211,250.00 -
### Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 ### 1,630,729.00 -
Err:509 Err:509 Err:509 Err:509 Err:509 ### 1,630,729.00 -
Sub Jumlah II Rp -

III PEKERJAAN LAIN-LAIN

1 Pek. Pembersihan Akhir - 1.00 Ls 200,000.00 200,000.00
Sub Jumlah III Rp 200,000.00

JUMLAH TOTAL Rp -
PPN 10% Rp -
JUMLAH SETELAH PPN Rp -
JUMLAH DIBULATKAN Rp -
Terbilang : 0

Tembilahan, Maret 2019

Ditetapkan Oleh :
PPK Bidang Perumahan & Permukiman
Dinas Perumahan Rakyat dan Kawasan Permukiman Kab. Inhil

MASHUDI, ST
NIP. 19730923 200501 1 004
 DAFTAR ANALISA HARGA SATUAN (SNI/BOW)

LOKASI : 0
TAHUN : TAHUN ANGGARAN 2019

I.1 ANALISA 1 M' PEKERJAAN PAPAN MAL/BEGESTING JALAN

URAIAN HARGA BAHAN JUMLAH HARGA UPAH JUMLAH
a. Bahan
0.0045 M³ Papan Begesting Rp 2,235,000.00 Rp 10,057.50
0.0100 Ikat Kayu Ikat Rp 92,000.00 Rp 920.00
0.0200 Kg Paku Campur Rp 23,000.00 Rp 460.00
b. Upah
0.1000 OH Pekerja Rp 80,000.00 Rp 8,000.00
0.0050 OH Mandor Rp 95,000.00 Rp 475.00
JUMLAH Rp 11,437.50 Rp 8,475.00
JUMLAH TOTAL Rp 19,912.50

I.2 ANALISA 1 M³ PEKERJAAN PENGURUGAN PASIR

URAIAN HARGA BAHAN JUMLAH HARGA UPAH JUMLAH
a. Bahan
1.2000 M3 Pasir Urug Rp 155,250.00 Rp 186,300.00

b. Upah
0.3000 OH Pekerja Rp 80,000.00 Rp 24,000.00
0.0100 OH Mandor Rp 95,000.00 Rp 950.00
JUMLAH Rp 186,300.00 Rp 24,950.00
JUMLAH TOTAL Rp 211,250.00

I.20 ANALISA 1 M2 PEKERJAAN PEMASANGAN LAPIS PELASTIK

URAIAN HARGA BAHAN JUMLAH HARGA UPAH JUMLAH
a. Bahan
1.050 M Plastik Hitam
2
Rp 2,500.00 Rp 2,625.00

c. Upah
0.005 OH Mandor Rp 95,000.00 Rp 475.00
0.050 OH Pekerja Rp 80,000.00 Rp 4,000.00
JUMLAH Rp 2,625.00 Rp 4,475.00
JUMLAH TOTAL Rp 7,100.00

Tembilahan, Maret 2019

Ditetapkan Oleh :
PPK Bidang Perumahan & Permukiman
Dinas Perumahan Rakyat dan Kawasan Permukiman Kab. Inhil

MASHUDI, ST
NIP. 19730923 200501 1 004
 ANALISA HARGA SATUAN PEKERJAAN (AHSP)
Beton Menggunakan Ready Mix

Harga Satuan Jumlah Harga

No U ra i a n Kode Satuan Koefisien
(Rp.) (Rp.)
A TENAGA
1 Pekerja L.01 OH 1.650 75,000.00 123,750.00
2 Tukang Batu L.02 OH 0.275 75,000.00 20,625.00
3 Kepala Tukang L.03 OH 0.028 85,000.00 2,380.00
4 Mandor L.04 OH 0.083 90,000.00 7,470.00
JUMLAH HARGA TENAGA
154,225.00
KERJA
B BAHAN
1 Campuran Beton Ready Mix M.09.X M3 1.020 1,190,000.00 1,213,800.00
(K-175)

JUMLAH HARGA BAHAN 1,213,800.00

C PERALATAN
2 Alat Bantu ls 1.000 50,000.00 50,000.00
JUMLAH HARGA ALAT 50,000.00
D Jumlah (A+B+C) 1,418,025.00
E Overhead & Profit = 15% 212,704.00
F Harga Satuan Pekerjaan (D+E) 1,630,729.00
HARGA SATUAN / M3 Rp. 1,630,729.00

Tembilahan, Maret 2019

Disetujui Oleh :
Kabid. Perumahan Rakyat & Pemukiman
Dinas Perumahan Rakyat dan Kawasan Permukiman Kab. Inhil

MASHUDI, ST
NIP. 19730923 200501 1 004
 DAFTAR HARGA SATUAN BAHAN ,UPAH DAN SEWA ALAT
WILAYAH KABUPATEN INDRAGIRI HILIR
TAHUN ANGGARAN 2019

110%
HARGA STANDAR DI KEC.
TEMBILAHAN (TERMASUK
NO JENIS BAHAN, UPAH DAN SEWA ALAT SATUAN UPAH ANGKUT, OVERHEAD KETERANGAN
DAN KEUNTUNGAN
(Rp)
1 2 3 4 5

UPAH
1 Mandor Orang/Hari Rp 95,000.00
2 Pekerja Orang/Hari Rp 80,000.00 Asumsi Kerja Perhari
3 Tukang Batu Orang/Hari Rp 85,000.00 Adalah 7 Jam
4 Kepala Tukang Batu Orang/Hari Rp 90,000.00
MATERIAL ALAM
1 Pasir Urug M3 Rp 155,250.00
MATERIAL BESI
1 Paku Biasa / Campur Kilogram Rp 23,000.00
MATERIAL CAMPURAN
1 Beton Ready Mix K-175 M3 Rp 1,190,000.00
MATERIAL KAYU
1 Kayu Ikat Ikat Rp 92,000.00
2 Papan Klas III M3 Rp 2,700,000.00

Tembilahan, Maret 2019

Ditetapkan Oleh :
PPK Bidang Perumahan & Permukiman
Dinas Perumahan Rakyat dan Kawasan Permukiman Kab. Inhil

MASHUDI, ST
NIP. 19730923 200501 1 004
 DAFTAR HARGA SATUAN BAHAN, UPAH D
WILAYAH KABUPATEN INDRAGIR
UNTUK TAHUN ANGGARAN 2

NO. JENIS UPAH/BAHAN/SEWA ALAT LOKASI BAHAN SATUAN

UPAH
1 Mandor Orang/Hari
2 Pekerja Orang/Hari
3 Tukang Gali Orang/Hari
4 Tukang Batu Orang/Hari
5 Kepala Tukang Gali Orang/Hari
6 Kepala Tukang Batu Orang/Hari
7 Buruh Terlatih Orang/Hari
MATERIAL ALAM
1 Tanah Timbun (Lokal) Lokasi Setempat M3
2 Tanah Timbun (Didatangkan) Tembilahan M3
3 Pasir Urug Tembilahan M3
4 Pasir Cor (Agregat Halus) Tembilahan M3
5 Batu Kerikil Tembilahan M3
6 Batu Pecah / Split (Agregat Kasar) Tembilahan M3
7 Filler (Agregat Halus) Tembilahan M3
8 Asphalt Emulsi (Dingin) Tembilahan Kilogram
9 Asphalt AC 60/70 Tembilahan Kilogram
MATERIAL BESI
1 Kawat Pengikat Tembilahan Kilogram
2 Besi Beton Polos Tembilahan Kilogram
3 Besi Beton Ulir Tembilahan Kilogram
4 Paku Biasa / Campur Tembilahan Kilogram
5 Paku Putih Tembilahan Kilogram
6 Paku Tripleks Tembilahan Kilogram
7 Paku Beton Tembilahan Kilogram
8 Paku Seng Tembilahan Kilogram
MATERIAL CAMPURAN
1 Semen PC (50 KG) Tembilahan Kilogram
2 Semen Putih/Warna Tembilahan Kilogram
3 Batu Bata Pres (5 x 11 x 22) Tembilahan Buah
4 Batu Bata Biasa (8 x 8 x 18) Tembilahan Buah
MINYAK
1 Minyak Solar Tembilahan Liter
2 Minyak Pelumas / Oli Tembilahan Liter
3 Minyak Bekisting Tembilahan Liter
4 Minyak Tanah / Kerosene Tembilahan Liter
MATERIAL KAYU
1 Kayu Persegi Klas II Tembilahan M3
 2 Kayu Persegi Punak Tembilahan M3
3 Kayu Persegi Klas III Tembilahan M3
4 Kayu Ikat Tembilahan Ikat
5 Papan Klas II Tembilahan M3
6 Papan Punak Tembilahan M3
7 Papan Klas III Tembilahan M3
8 Papan Bekisting Tembilahan M3
9 Kayu Bakar Tembilahan M3
10 Cerocok Bakau Panjang 5 M Tembilahan M'
11 Cerocok Bakau Panjang 6 M Tembilahan M'
12 Perancah / Dolken Ø 8-10 Panjang 4 M' Tembilahan Batang
HARGA SEWA ALAT
1 Concrete Mixer 0,3 - 0,6 M3 Jam
2 Vibratory Roller 5 - 8 T Jam
3 Water Pump 70 - 100 mm Jam
4 Pedestrian Roller Jam
HARGA SATUAN BAHAN, UPAH DAN SEWA ALAT
ILAYAH KABUPATEN INDRAGIRI HILIR
UNTUK TAHUN ANGGARAN 2017

NILAI EE FINAL TEMBILAHAN HSBU KAB NILAI EE FINAL

TEMBILAHAN KOTA (OE) (ORTALA) TEMBILAHAN HULU
1

Rp 95,000.00 Rp 95,000.00 Rp 90,000.00 Rp 95,000.00

Rp 80,000.00 Rp 80,000.00 Rp 75,000.00 Rp 80,000.00
Rp 85,000.00 Rp 85,000.00 Rp 80,000.00 Rp 85,000.00
Rp 85,000.00 Rp 85,000.00 Rp 80,000.00 Rp 85,000.00
Rp 90,000.00 Rp 90,000.00 Rp 85,000.00 Rp 90,000.00
Rp 90,000.00 Rp 90,000.00 Rp 85,000.00 Rp 90,000.00
Rp 80,000.00 Rp 80,000.00 Rp 75,000.00 Rp 80,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 300,000.00 Rp 287,500.00 Rp 300,000.00 Rp 300,300.00
Rp 162,000.00 Rp 155,250.00 Rp 162,000.00 Rp 162,300.00
Rp 204,000.00 Rp 201,250.00 Rp 204,000.00 Rp 204,300.00
Rp 464,887.50 Rp 457,750.00 Rp 600,000.00 Rp 465,672.38
Rp 724,500.00 Rp 717,000.00 Rp 900,000.00 Rp 725,284.88
Rp 811,125.00 Rp 802,500.00 Rp 944,400.00 Rp 787,762.50
Rp 19,635.00 Rp 18,700.00 Rp 21,600.00 Rp 17,085.15
Rp 16,905.00 Rp 16,100.00 Rp 20,400.00 Rp 16,915.99

Rp 24,000.00 Rp 23,000.00 Rp 24,000.00 Rp 24,000.12

Rp 10,263.75 Rp 10,075.00 Rp 11,400.00 Rp 10,295.15
Rp 10,505.25 Rp 10,305.00 Rp 11,640.00 Rp 10,536.65
Rp 24,000.00 Rp 23,000.00 Rp 24,000.00 Rp 24,002.40
Rp 30,000.00 Rp 28,750.00 Rp 30,000.00 Rp 30,002.40
Rp 24,000.00 Rp 23,000.00 Rp 24,000.00 Rp 24,002.40
Rp 38,400.00 Rp 36,800.00 Rp 38,400.00 Rp 38,406.00
Rp 33,600.00 Rp 32,200.00 Rp 33,600.00 Rp 33,602.40

Rp 1,814.40 Rp 1,793.00 Rp 1,920.00 Rp 1,921.20

Rp 2,850.00 Rp 2,731.25 Rp 2,850.00 Rp 2,851.20
Rp 1,440.00 Rp 1,440.00 Rp 1,440.00 Rp 1,442.40
Rp 960.00 Rp 920.00 Rp 960.00 Rp 961.20

Rp 11,040.00 Rp 10,580.00 Rp 11,040.00 Rp 11,040.00

Rp 36,000.00 Rp 34,500.00 Rp 36,000.00 Rp 36,000.00
Rp 7,800.00 Rp 7,475.00 Rp 7,800.00 Rp 7,800.00
Rp 14,400.00 Rp 13,800.00 Rp 14,400.00 Rp 14,400.00

Rp 6,520,500.00 Rp 6,210,000.00 Rp 7,020,000.00 Rp 6,520,813.95

Rp 3,622,500.00 Rp 3,450,000.00 Rp 3,900,000.00 Rp 3,622,813.95
Rp 3,000,000.00 Rp 2,875,000.00 Rp 3,250,000.00 Rp 3,000,120.00
Rp 96,600.00 Rp 92,000.00 Rp 104,000.00 Rp 96,835.46
Rp 6,641,250.00 Rp 6,325,000.00 Rp 7,150,000.00 Rp 6,641,563.95
Rp 4,226,250.00 Rp 4,025,000.00 Rp 4,550,000.00 Rp 4,226,563.95
Rp 2,700,000.00 Rp 2,700,000.00 Rp 3,510,000.00 Rp 3,240,120.00
Rp 2,280,000.00 Rp 2,235,000.00 Rp 2,470,000.00 Rp 2,280,120.00
Rp 300,000.00 Rp 287,500.00 Rp 325,000.00 Rp 301,080.00
Rp 2,052.75 Rp 1,955.00 Rp 3,900.00 Rp 2,099.84
Rp 2,415.00 Rp 2,300.00 Rp 3,250.00 Rp 2,462.09
Rp 6,000.00 Rp 5,750.00 Rp 6,500.00 Rp 6,048.00

Rp 57,478.53 Rp 57,478.53 Rp 57,478.53 Rp 57,478.53

Rp 378,513.64 Rp 378,513.64 Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45 Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39 Rp 56,531.39 Rp 56,531.39
 TEMBILAHAN HSBU KAB NILAI EE FINAL
TEMPULING (OE)
HULU (OE) (ORTALA) TEMPULING
2 3

Rp 95,000.00 Rp 90,000.00 Rp 90,000.00 Rp 90,000.00

Rp 80,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00
Rp 85,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 90,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 90,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 80,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 288,247.50 Rp 300,300.00 Rp 310,840.69 Rp 296,038.75
Rp 155,997.50 Rp 162,300.00 Rp 171,978.19 Rp 163,788.75
Rp 201,997.50 Rp 204,300.00 Rp 216,000.00 Rp 209,788.75
Rp 458,497.50 Rp 600,300.00 Rp 473,853.19 Rp 466,288.75
Rp 717,747.50 Rp 900,300.00 Rp 733,465.69 Rp 725,538.75
Rp 780,250.00 Rp 944,700.00 Rp 798,000.00 Rp 790,000.00
Rp 16,271.57 Rp 21,604.20 Rp 17,200.82 Rp 16,381.74
Rp 16,110.47 Rp 20,404.20 Rp 17,030.52 Rp 16,219.54

Rp 23,000.30 Rp 24,000.12 Rp 24,004.80 Rp 23,003.42

Rp 10,104.90 Rp 11,412.00 Rp 10,622.38 Rp 10,416.55
Rp 10,334.90 Rp 11,652.00 Rp 10,863.88 Rp 10,646.55
Rp 23,005.98 Rp 24,002.40 Rp 24,096.00 Rp 23,068.31
Rp 28,755.98 Rp 30,002.40 Rp 30,096.00 Rp 28,818.31
Rp 23,005.98 Rp 24,002.40 Rp 24,096.00 Rp 23,068.31
Rp 36,814.95 Rp 38,406.00 Rp 38,640.00 Rp 36,970.78
Rp 32,205.98 Rp 33,602.40 Rp 33,696.00 Rp 32,268.31

Rp 1,907.99 Rp 1,921.20 Rp 1,967.86 Rp 1,939.16

Rp 2,734.24 Rp 2,851.20 Rp 2,898.00 Rp 2,765.41
Rp 1,500.98 Rp 1,442.40 Rp 1,536.00 Rp 1,536.00
Rp 922.99 Rp 961.20 Rp 1,001.86 Rp 954.16

Rp 10,580.00 Rp 11,040.00 Rp 11,040.00 Rp 10,580.00

Rp 34,500.00 Rp 36,000.00 Rp 36,000.00 Rp 34,500.00
Rp 7,475.00 Rp 7,800.00 Rp 7,800.00 Rp 7,475.00
Rp 13,800.00 Rp 14,400.00 Rp 14,400.00 Rp 13,800.00

Rp 6,210,299.00 Rp 7,020,130.00 Rp 6,524,086.28 Rp 6,213,415.50

Rp 3,450,299.00 Rp 3,900,130.00 Rp 3,626,086.28 Rp 3,453,415.50
Rp 2,875,299.00 Rp 3,250,130.00 Rp 3,004,800.00 Rp 2,878,415.50
Rp 92,224.25 Rp 104,097.50 Rp 99,289.71 Rp 94,561.63
Rp 6,325,299.00 Rp 7,150,130.00 Rp 6,644,836.28 Rp 6,328,415.50
Rp 4,025,299.00 Rp 4,550,130.00 Rp 4,229,836.28 Rp 4,028,415.50
Rp 3,105,299.00 Rp 3,510,130.00 Rp 3,244,800.00 Rp 3,108,415.50
Rp 2,235,299.00 Rp 2,470,130.00 Rp 2,284,800.00 Rp 2,238,415.50
Rp 290,191.00 Rp 326,170.00 Rp 343,200.00 Rp 318,239.50
Rp 1,999.85 Rp 3,919.50 Rp 2,590.69 Rp 2,467.33
Rp 2,344.85 Rp 3,269.50 Rp 2,952.94 Rp 2,812.33
Rp 5,869.60 Rp 6,552.00 Rp 7,472.01 Rp 7,116.20

Rp 57,478.53 Rp 57,478.53 Rp 57,478.53

Rp 378,513.64 Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39 Rp 56,531.39
 HSBU KAB NILAI EE FINAL HSBU KAB
KEMPAS (OE)
(ORTALA) KEMPAS (ORTALA)
4

Rp 90,000.00 Rp 90,000.00 Rp 90,000.00 Rp 90,000.00

Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 312,000.00 Rp 304,500.00 Rp 300,523.75 Rp 304,500.00
Rp 174,000.00 Rp 166,500.00 Rp 166,500.00 Rp 166,500.00
Rp 216,000.00 Rp 208,500.00 Rp 208,500.00 Rp 208,500.00
Rp 612,000.00 Rp 478,562.44 Rp 470,773.75 Rp 604,500.00
Rp 912,000.00 Rp 738,174.94 Rp 730,023.75 Rp 904,500.00
Rp 956,400.00 Rp 791,437.50 Rp 783,750.00 Rp 948,900.00
Rp 21,768.00 Rp 17,267.41 Rp 16,445.16 Rp 21,663.00
Rp 20,568.00 Rp 17,096.45 Rp 16,282.33 Rp 20,463.00

Rp 24,004.80 Rp 24,001.80 Rp 23,005.21 Rp 24,001.80

Rp 11,880.00 Rp 10,810.75 Rp 10,595.95 Rp 11,580.00
Rp 12,120.00 Rp 11,052.25 Rp 10,825.95 Rp 11,820.00
Rp 24,096.00 Rp 24,036.00 Rp 23,104.19 Rp 24,036.00
Rp 30,096.00 Rp 30,036.00 Rp 28,854.19 Rp 30,036.00
Rp 24,096.00 Rp 24,036.00 Rp 23,104.19 Rp 24,036.00
Rp 38,640.00 Rp 38,490.00 Rp 37,060.48 Rp 38,490.00
Rp 33,696.00 Rp 33,636.00 Rp 32,304.19 Rp 33,636.00

Rp 1,968.00 Rp 1,938.00 Rp 1,917.10 Rp 1,938.00

Rp 2,898.00 Rp 2,868.00 Rp 2,783.35 Rp 2,868.00
Rp 1,536.00 Rp 1,476.00 Rp 1,476.00 Rp 1,476.00
Rp 1,008.00 Rp 978.00 Rp 972.10 Rp 978.00

Rp 11,040.00 Rp 11,040.00 Rp 10,580.00 Rp 11,040.00

Rp 36,000.00 Rp 36,000.00 Rp 34,500.00 Rp 36,000.00
Rp 7,800.00 Rp 7,800.00 Rp 7,475.00 Rp 7,800.00
Rp 14,400.00 Rp 14,400.00 Rp 13,800.00 Rp 14,400.00

Rp 7,025,200.00 Rp 6,525,969.98 Rp 6,215,209.50 Rp 7,021,950.00

Rp 3,905,200.00 Rp 3,627,969.98 Rp 3,455,209.50 Rp 3,901,950.00
Rp 3,255,200.00 Rp 3,001,800.00 Rp 2,880,209.50 Rp 3,251,950.00
Rp 107,900.00 Rp 100,702.48 Rp 95,907.13 Rp 105,462.50
Rp 7,155,200.00 Rp 6,646,719.98 Rp 6,330,209.50 Rp 7,151,950.00
Rp 4,555,200.00 Rp 4,231,719.98 Rp 4,030,209.50 Rp 4,551,950.00
Rp 3,515,200.00 Rp 3,241,800.00 Rp 3,110,209.50 Rp 3,511,950.00
Rp 2,475,200.00 Rp 2,281,800.00 Rp 2,240,209.50 Rp 2,471,950.00
Rp 371,800.00 Rp 342,550.00 Rp 334,385.50 Rp 342,550.00
Rp 4,680.00 Rp 2,873.25 Rp 2,736.43 Rp 4,192.50
Rp 4,030.00 Rp 3,235.50 Rp 3,081.43 Rp 3,542.50
Rp 8,580.00 Rp 6,720.00 Rp 6,720.00 Rp 7,280.00

Rp 57,478.53 Rp 57,478.53
Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39
 NILAI EE FINAL SUNGAI BATANG HSBU KAB NILAI EE FINAL
SUNGAI BATANG (OE) (ORTALA) RETEH
5

Rp 90,000.00 Rp 90,000.00 Rp 90,000.00 Rp 90,000.00

Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 313,165.13 Rp 298,252.50 Rp 325,500.00 Rp 314,251.88
Rp 174,302.63 Rp 166,002.50 Rp 187,500.00 Rp 175,389.38
Rp 229,500.00 Rp 212,002.50 Rp 229,500.00 Rp 223,689.38
Rp 476,177.63 Rp 468,502.50 Rp 625,500.00 Rp 477,264.38
Rp 735,790.13 Rp 727,752.50 Rp 925,500.00 Rp 736,876.88
Rp 809,812.50 Rp 801,250.00 Rp 969,900.00 Rp 830,812.50
Rp 17,233.69 Rp 16,413.04 Rp 21,957.00 Rp 17,249.06
Rp 17,063.06 Rp 16,250.54 Rp 20,757.00 Rp 17,078.28

Rp 24,010.20 Rp 23,004.30 Rp 24,010.20 Rp 24,019.80

Rp 10,715.36 Rp 10,505.10 Rp 12,420.00 Rp 10,758.83
Rp 10,956.86 Rp 10,735.10 Rp 12,660.00 Rp 11,000.33
Rp 24,204.00 Rp 23,086.02 Rp 24,204.00 Rp 24,249.02
Rp 30,204.00 Rp 28,836.02 Rp 30,204.00 Rp 30,286.52
Rp 24,204.00 Rp 23,086.02 Rp 24,204.00 Rp 24,249.02
Rp 38,865.80 Rp 37,015.05 Rp 38,910.00 Rp 38,887.54
Rp 33,804.00 Rp 32,286.02 Rp 33,804.00 Rp 33,909.02

Rp 1,977.16 Rp 1,948.01 Rp 2,022.00 Rp 1,981.51

Rp 2,912.97 Rp 2,774.26 Rp 2,952.00 Rp 2,917.32
Rp 1,644.00 Rp 1,581.02 Rp 1,644.00 Rp 1,668.77
Rp 1,011.16 Rp 963.01 Rp 1,062.00 Rp 1,015.51

Rp 11,040.00 Rp 10,580.00 Rp 11,040.00 Rp 11,040.00

Rp 36,000.00 Rp 34,500.00 Rp 36,000.00 Rp 36,000.00
Rp 7,800.00 Rp 7,475.00 Rp 7,800.00 Rp 7,800.00
Rp 14,400.00 Rp 13,800.00 Rp 14,400.00 Rp 14,400.00

Rp 6,525,016.05 Rp 6,214,301.00 Rp 7,031,050.00 Rp 6,525,450.75

Rp 3,627,016.05 Rp 3,454,301.00 Rp 3,911,050.00 Rp 3,627,450.75
Rp 3,010,200.00 Rp 2,879,301.00 Rp 3,261,050.00 Rp 3,019,800.00
Rp 99,987.04 Rp 95,225.75 Rp 112,287.50 Rp 100,313.06
Rp 6,645,766.05 Rp 6,329,301.00 Rp 7,161,050.00 Rp 6,646,200.75
Rp 4,230,766.05 Rp 4,029,301.00 Rp 4,561,050.00 Rp 4,231,200.75
Rp 3,250,200.00 Rp 3,109,301.00 Rp 3,521,050.00 Rp 3,259,800.00
Rp 2,290,200.00 Rp 2,239,301.00 Rp 2,481,050.00 Rp 2,299,200.75
Rp 342,519.45 Rp 326,209.00 Rp 424,450.00 Rp 346,431.75
Rp 2,730.16 Rp 2,600.15 Rp 5,557.50 Rp 2,795.36
Rp 3,092.41 Rp 2,945.15 Rp 4,907.50 Rp 3,157.61
Rp 7,843.92 Rp 7,470.40 Rp 10,920.00 Rp 8,017.80

Rp 57,478.53 Rp 57,478.53 Rp 57,478.53

Rp 378,513.64 Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39 Rp 56,531.39
 HSBU KAB NILAI EE FINAL
RETEH (OE) KERITANG (OE)
(ORTALA) KERITANG
6 7

Rp 90,000.00 Rp 90,000.00 Rp 90,000.00 Rp 90,000.00

Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 299,287.50 Rp 349,500.00 Rp 317,874.38 Rp 302,737.50
Rp 167,037.50 Rp 211,500.00 Rp 179,011.88 Rp 170,487.50
Rp 213,037.50 Rp 253,500.00 Rp 234,300.00 Rp 216,487.50
Rp 469,537.50 Rp 649,500.00 Rp 480,886.88 Rp 472,987.50
Rp 728,787.50 Rp 949,500.00 Rp 740,499.38 Rp 732,237.50
Rp 821,250.00 Rp 993,900.00 Rp 814,012.50 Rp 805,250.00
Rp 16,427.68 Rp 22,293.00 Rp 17,300.28 Rp 16,476.46
Rp 16,265.03 Rp 21,093.00 Rp 17,128.99 Rp 16,313.33

Rp 23,004.72 Rp 24,019.80 Rp 24,012.12 Rp 23,006.10

Rp 10,546.50 Rp 13,380.00 Rp 10,903.73 Rp 10,684.50
Rp 10,776.50 Rp 13,620.00 Rp 11,145.23 Rp 10,914.50
Rp 23,094.30 Rp 24,396.00 Rp 24,242.40 Rp 23,121.90
Rp 28,844.30 Rp 30,396.00 Rp 30,242.40 Rp 28,871.90
Rp 23,094.30 Rp 24,396.00 Rp 24,242.40 Rp 23,121.90
Rp 37,035.75 Rp 39,390.00 Rp 38,959.99 Rp 37,104.75
Rp 32,294.30 Rp 33,996.00 Rp 33,842.40 Rp 32,321.90

Rp 1,952.15 Rp 2,118.00 Rp 1,996.00 Rp 1,965.95

Rp 2,778.40 Rp 3,048.00 Rp 2,931.81 Rp 2,792.20
Rp 1,589.30 Rp 1,836.00 Rp 1,682.40 Rp 1,616.90
Rp 967.15 Rp 1,158.00 Rp 1,030.00 Rp 980.95

Rp 10,580.00 Rp 11,040.00 Rp 11,040.00 Rp 10,580.00

Rp 34,500.00 Rp 36,000.00 Rp 36,000.00 Rp 34,500.00
Rp 7,475.00 Rp 7,800.00 Rp 7,800.00 Rp 7,475.00
Rp 13,800.00 Rp 14,400.00 Rp 14,400.00 Rp 13,800.00

Rp 6,214,715.00 Rp 7,041,450.00 Rp 6,526,899.75 Rp 6,216,095.00

Rp 3,454,715.00 Rp 3,921,450.00 Rp 3,628,899.75 Rp 3,456,095.00
Rp 2,879,715.00 Rp 3,271,450.00 Rp 3,012,120.00 Rp 2,881,095.00
Rp 95,536.25 Rp 120,087.50 Rp 101,399.81 Rp 96,571.25
Rp 6,329,715.00 Rp 7,171,450.00 Rp 6,647,649.75 Rp 6,331,095.00
Rp 4,029,715.00 Rp 4,571,450.00 Rp 4,232,649.75 Rp 4,031,095.00
Rp 3,109,715.00 Rp 3,531,450.00 Rp 3,252,120.00 Rp 3,111,095.00
Rp 2,239,715.00 Rp 2,491,450.00 Rp 2,292,120.00 Rp 2,241,095.00
Rp 329,935.00 Rp 518,050.00 Rp 409,080.00 Rp 342,355.00
Rp 2,662.25 Rp 7,117.50 Rp 3,012.71 Rp 2,869.25
Rp 3,007.25 Rp 6,467.50 Rp 3,374.96 Rp 3,214.25
Rp 7,636.00 Rp 15,080.00 Rp 5,058.00 Rp 5,058.00

Rp 57,478.53 Rp 57,478.53 Rp 57,478.53

Rp 378,513.64 Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39 Rp 56,531.39
 HSBU KAB NILAI EE FINAL HSBU KAB
KEMUNING (OE)
(ORTALA) KEMUNING (ORTALA)
8

Rp 90,000.00 Rp 90,000.00 Rp 90,000.00 Rp 90,000.00

Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 330,300.00 Rp 327,534.38 Rp 311,937.50 Rp 352,500.00
Rp 192,300.00 Rp 188,671.88 Rp 179,687.50 Rp 214,500.00
Rp 234,300.00 Rp 256,500.00 Rp 225,687.50 Rp 256,500.00
Rp 630,300.00 Rp 490,546.88 Rp 482,187.50 Rp 652,500.00
Rp 930,300.00 Rp 750,159.38 Rp 741,437.50 Rp 952,500.00
Rp 974,700.00 Rp 833,437.50 Rp 823,750.00 Rp 996,900.00
Rp 22,024.20 Rp 17,436.87 Rp 16,606.55 Rp 22,335.00
Rp 20,824.20 Rp 17,264.23 Rp 16,442.13 Rp 21,135.00

Rp 24,012.12 Rp 24,021.00 Rp 23,009.78 Rp 24,021.00

Rp 12,612.00 Rp 11,290.13 Rp 11,052.50 Rp 13,500.00
Rp 12,852.00 Rp 11,531.63 Rp 11,282.50 Rp 13,740.00
Rp 24,242.40 Rp 24,355.28 Rp 23,195.50 Rp 24,420.00
Rp 30,242.40 Rp 30,392.78 Rp 28,945.50 Rp 30,420.00
Rp 24,242.40 Rp 24,355.28 Rp 23,195.50 Rp 24,420.00
Rp 39,006.00 Rp 39,153.19 Rp 37,288.75 Rp 39,450.00
Rp 33,842.40 Rp 34,015.28 Rp 32,395.50 Rp 34,020.00

Rp 2,041.20 Rp 2,034.64 Rp 2,002.75 Rp 2,130.00

Rp 2,971.20 Rp 2,970.45 Rp 2,829.00 Rp 3,060.00
Rp 1,682.40 Rp 1,775.03 Rp 1,690.50 Rp 1,860.00
Rp 1,081.20 Rp 1,068.64 Rp 1,017.75 Rp 1,170.00

Rp 11,040.00 Rp 11,040.00 Rp 10,580.00 Rp 11,040.00

Rp 36,000.00 Rp 36,000.00 Rp 34,500.00 Rp 36,000.00
Rp 7,800.00 Rp 7,800.00 Rp 7,475.00 Rp 7,800.00
Rp 14,400.00 Rp 14,400.00 Rp 13,800.00 Rp 14,400.00

Rp 7,033,130.00 Rp 6,530,763.75 Rp 6,219,775.00 Rp 7,042,750.00

Rp 3,913,130.00 Rp 3,632,763.75 Rp 3,459,775.00 Rp 3,922,750.00
Rp 3,263,130.00 Rp 3,021,000.00 Rp 2,884,775.00 Rp 3,272,750.00
Rp 113,847.50 Rp 104,297.81 Rp 99,331.25 Rp 121,062.50
Rp 7,163,130.00 Rp 6,651,513.75 Rp 6,334,775.00 Rp 7,172,750.00
Rp 4,563,130.00 Rp 4,236,513.75 Rp 4,034,775.00 Rp 4,572,750.00
Rp 3,523,130.00 Rp 3,261,000.00 Rp 3,114,775.00 Rp 3,532,750.00
Rp 2,483,130.00 Rp 2,301,000.00 Rp 2,244,775.00 Rp 2,492,750.00
Rp 443,170.00 Rp 394,248.75 Rp 375,475.00 Rp 529,750.00
Rp 5,869.50 Rp 3,592.31 Rp 3,421.25 Rp 7,312.50
Rp 5,219.50 Rp 3,954.56 Rp 3,766.25 Rp 6,662.50
Rp 11,752.00 Rp 10,143.00 Rp 9,660.00 Rp 15,600.00

Rp 57,478.53 Rp 57,478.53
Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39
NILAI EE FINAL HSBU KAB NILAI EE FINAL
KUINDRA (OE)
KUINDRA (ORTALA) BATANG TUAKA
9

Rp 90,000.00 Rp 90,000.00 Rp 90,000.00 Rp 90,000.00

Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 350,400.00 Rp 292,387.50 Rp 350,400.00 Rp 306,403.13
Rp 168,144.38 Rp 160,137.50 Rp 212,400.00 Rp 167,540.63
Rp 210,900.00 Rp 206,137.50 Rp 254,400.00 Rp 210,600.00
Rp 470,019.38 Rp 462,637.50 Rp 650,400.00 Rp 469,415.63
Rp 729,631.88 Rp 721,887.50 Rp 950,400.00 Rp 729,028.13
Rp 793,537.50 Rp 785,750.00 Rp 994,800.00 Rp 793,275.00
Rp 17,146.61 Rp 16,330.11 Rp 22,305.60 Rp 17,138.08
Rp 16,976.85 Rp 16,168.43 Rp 21,105.60 Rp 16,968.39

Rp 24,002.76 Rp 23,001.96 Rp 24,020.16 Rp 24,002.64

Rp 10,469.03 Rp 10,270.50 Rp 13,416.00 Rp 10,444.88
Rp 10,710.53 Rp 10,500.50 Rp 13,656.00 Rp 10,686.38
Rp 24,055.20 Rp 23,039.10 Rp 30,403.20 Rp 24,052.80
Rp 30,403.20 Rp 28,789.10 Rp 30,403.20 Rp 30,052.80
Rp 24,403.20 Rp 23,039.10 Rp 24,403.20 Rp 24,052.80
Rp 39,408.00 Rp 36,897.75 Rp 39,408.00 Rp 38,532.00
Rp 34,003.20 Rp 32,239.10 Rp 34,003.20 Rp 33,652.80

Rp 1,947.60 Rp 1,924.55 Rp 2,121.60 Rp 1,946.40

Rp 3,051.60 Rp 2,750.80 Rp 3,051.60 Rp 2,876.40
Rp 1,843.20 Rp 1,843.20 Rp 1,843.20 Rp 1,492.80
Rp 986.53 Rp 939.55 Rp 1,161.60 Rp 984.11

Rp 11,040.00 Rp 10,580.00 Rp 11,040.00 Rp 11,040.00

Rp 36,000.00 Rp 34,500.00 Rp 36,000.00 Rp 36,000.00
Rp 7,800.00 Rp 7,475.00 Rp 7,800.00 Rp 7,800.00
Rp 14,400.00 Rp 13,800.00 Rp 14,400.00 Rp 14,400.00

Rp 6,522,552.75 Rp 6,211,955.00 Rp 7,041,840.00 Rp 6,522,311.25

Rp 3,624,552.75 Rp 3,451,955.00 Rp 3,921,840.00 Rp 3,624,311.25
Rp 3,002,760.00 Rp 2,876,955.00 Rp 3,271,840.00 Rp 3,002,640.00
Rp 98,139.56 Rp 93,466.25 Rp 120,380.00 Rp 97,958.44
Rp 6,643,302.75 Rp 6,326,955.00 Rp 7,171,840.00 Rp 6,643,061.25
Rp 4,228,302.75 Rp 4,026,955.00 Rp 4,571,840.00 Rp 4,228,061.25
Rp 3,242,760.00 Rp 3,106,955.00 Rp 3,531,840.00 Rp 3,242,640.00
Rp 2,282,760.00 Rp 2,236,955.00 Rp 2,491,840.00 Rp 2,282,640.00
Rp 320,349.75 Rp 305,095.00 Rp 521,560.00 Rp 318,176.25
Rp 2,360.66 Rp 2,248.25 Rp 7,176.00 Rp 2,324.44
Rp 2,722.91 Rp 2,593.25 Rp 6,526.00 Rp 2,686.69
Rp 6,858.60 Rp 6,532.00 Rp 15,236.00 Rp 6,762.00

Rp 57,478.53 Rp 57,478.53 Rp 57,478.53

Rp 378,513.64 Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39 Rp 56,531.39
BATANG TUAKA HSBU KAB NILAI EE FINAL
MANDAH (OE)
(OE) (ORTALA) MANDAH
10 11

Rp 90,000.00 Rp 90,000.00 Rp 90,000.00 Rp 90,000.00

Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 80,000.00 Rp 80,000.00 Rp 80,000.00 Rp 80,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 85,000.00 Rp 85,000.00 Rp 85,000.00 Rp 85,000.00
Rp 75,000.00 Rp 75,000.00 Rp 75,000.00 Rp 75,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 291,812.50 Rp 306,600.00 Rp 316,666.88 Rp 301,587.50
Rp 159,562.50 Rp 168,600.00 Rp 177,804.38 Rp 169,337.50
Rp 205,562.50 Rp 210,600.00 Rp 233,100.00 Rp 215,337.50
Rp 462,062.50 Rp 606,600.00 Rp 479,679.38 Rp 471,837.50
Rp 721,312.50 Rp 906,600.00 Rp 739,291.88 Rp 731,087.50
Rp 785,500.00 Rp 951,000.00 Rp 812,962.50 Rp 804,250.00
Rp 16,321.98 Rp 21,692.40 Rp 17,283.21 Rp 16,460.20
Rp 16,160.38 Rp 20,492.40 Rp 17,112.09 Rp 16,297.23

Rp 23,001.73 Rp 24,002.64 Rp 24,011.64 Rp 23,005.64

Rp 10,247.50 Rp 11,664.00 Rp 10,855.43 Rp 10,638.50
Rp 10,477.50 Rp 11,904.00 Rp 11,096.93 Rp 10,868.50
Rp 23,034.50 Rp 24,052.80 Rp 24,232.80 Rp 23,112.70
Rp 28,784.50 Rp 30,052.80 Rp 30,232.80 Rp 28,862.70
Rp 23,034.50 Rp 24,052.80 Rp 24,232.80 Rp 23,112.70
Rp 36,886.25 Rp 38,532.00 Rp 38,935.84 Rp 37,081.75
Rp 32,234.50 Rp 33,652.80 Rp 33,832.80 Rp 32,312.70

Rp 1,922.25 Rp 1,946.40 Rp 1,991.17 Rp 1,961.35

Rp 2,748.50 Rp 2,876.40 Rp 2,926.98 Rp 2,787.60
Rp 1,492.80 Rp 1,492.80 Rp 1,672.80 Rp 1,607.70
Rp 937.25 Rp 986.40 Rp 1,025.17 Rp 976.35

Rp 10,580.00 Rp 11,040.00 Rp 11,040.00 Rp 10,580.00

Rp 34,500.00 Rp 36,000.00 Rp 36,000.00 Rp 34,500.00
Rp 7,475.00 Rp 7,800.00 Rp 7,800.00 Rp 7,475.00
Rp 13,800.00 Rp 14,400.00 Rp 14,400.00 Rp 13,800.00

Rp 6,211,725.00 Rp 7,022,860.00 Rp 6,526,416.75 Rp 6,215,635.00

Rp 3,451,725.00 Rp 3,902,860.00 Rp 3,628,416.75 Rp 3,455,635.00
Rp 2,876,725.00 Rp 3,252,860.00 Rp 3,011,640.00 Rp 2,880,635.00
Rp 93,293.75 Rp 106,145.00 Rp 101,037.56 Rp 96,226.25
Rp 6,326,725.00 Rp 7,152,860.00 Rp 6,647,166.75 Rp 6,330,635.00
Rp 4,026,725.00 Rp 4,552,860.00 Rp 4,232,166.75 Rp 4,030,635.00
Rp 3,106,725.00 Rp 3,512,860.00 Rp 3,251,640.00 Rp 3,110,635.00
Rp 2,236,725.00 Rp 2,472,860.00 Rp 2,291,640.00 Rp 2,240,635.00
Rp 303,025.00 Rp 350,740.00 Rp 355,125.75 Rp 338,215.00
Rp 2,213.75 Rp 4,329.00 Rp 2,940.26 Rp 2,800.25
Rp 2,558.75 Rp 3,939.00 Rp 3,302.51 Rp 3,145.25
Rp 6,440.00 Rp 7,644.00 Rp 8,404.20 Rp 8,004.00

Rp 57,478.53 Rp 57,478.53 Rp 57,478.53

Rp 378,513.64 Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39 Rp 56,531.39
 HSBU KAB NILAI EE FINAL HSBU KAB
KATEMAN (OE)
(ORTALA) KATEMAN (ORTALA)
12

Rp 90,000.00 Rp 95,000.00 Rp 95,000.00 Rp 90,000.00

Rp 75,000.00 Rp 80,000.00 Rp 80,000.00 Rp 75,000.00
Rp 80,000.00 Rp 85,000.00 Rp 85,000.00 Rp 80,000.00
Rp 80,000.00 Rp 85,000.00 Rp 85,000.00 Rp 80,000.00
Rp 85,000.00 Rp 90,000.00 Rp 90,000.00 Rp 85,000.00
Rp 85,000.00 Rp 90,000.00 Rp 90,000.00 Rp 85,000.00
Rp 75,000.00 Rp 80,000.00 Rp 80,000.00 Rp 75,000.00

Rp 60,000.00 Rp 60,000.00 Rp 60,000.00 Rp 60,000.00

Rp 329,100.00 Rp 326,930.63 Rp 311,362.50 Rp 350,400.00
Rp 191,100.00 Rp 188,068.13 Rp 179,112.50 Rp 212,400.00
Rp 233,100.00 Rp 254,400.00 Rp 225,112.50 Rp 254,400.00
Rp 629,100.00 Rp 489,943.13 Rp 481,612.50 Rp 650,400.00
Rp 929,100.00 Rp 749,555.63 Rp 740,862.50 Rp 950,400.00
Rp 973,500.00 Rp 831,600.00 Rp 822,000.00 Rp 994,800.00
Rp 22,007.40 Rp 17,428.34 Rp 16,598.42 Rp 22,305.60
Rp 20,807.40 Rp 17,255.78 Rp 16,434.08 Rp 21,105.60

Rp 24,011.64 Rp 24,020.16 Rp 23,009.55 Rp 24,020.16

Rp 12,564.00 Rp 11,265.98 Rp 11,029.50 Rp 13,416.00
Rp 12,804.00 Rp 11,507.48 Rp 11,259.50 Rp 13,656.00
Rp 24,232.80 Rp 24,350.45 Rp 23,190.90 Rp 30,403.20
Rp 30,232.80 Rp 30,387.95 Rp 28,940.90 Rp 30,403.20
Rp 24,232.80 Rp 24,350.45 Rp 23,190.90 Rp 24,403.20
Rp 38,982.00 Rp 39,141.11 Rp 37,277.25 Rp 39,408.00
Rp 33,832.80 Rp 34,003.20 Rp 32,390.90 Rp 34,003.20

Rp 2,036.40 Rp 2,032.22 Rp 2,000.45 Rp 2,121.60

Rp 2,966.40 Rp 2,968.04 Rp 2,826.70 Rp 3,051.60
Rp 1,672.80 Rp 1,770.20 Rp 1,685.90 Rp 1,843.20
Rp 1,076.40 Rp 1,066.22 Rp 1,015.45 Rp 1,161.60

Rp 11,040.00 Rp 11,040.00 Rp 10,580.00 Rp 11,040.00

Rp 36,000.00 Rp 36,000.00 Rp 34,500.00 Rp 36,000.00
Rp 7,800.00 Rp 7,800.00 Rp 7,475.00 Rp 7,800.00
Rp 14,400.00 Rp 14,400.00 Rp 13,800.00 Rp 14,400.00

Rp 7,032,610.00 Rp 6,530,522.25 Rp 6,219,545.00 Rp 7,041,840.00

Rp 3,912,610.00 Rp 3,632,522.25 Rp 3,459,545.00 Rp 3,921,840.00
Rp 3,262,610.00 Rp 3,020,160.00 Rp 2,884,545.00 Rp 3,271,840.00
Rp 113,457.50 Rp 104,116.69 Rp 99,158.75 Rp 120,380.00
Rp 7,162,610.00 Rp 6,651,272.25 Rp 6,334,545.00 Rp 7,171,840.00
Rp 4,562,610.00 Rp 4,236,272.25 Rp 4,034,545.00 Rp 4,571,840.00
Rp 3,522,610.00 Rp 3,260,160.00 Rp 3,114,545.00 Rp 3,531,840.00
Rp 2,482,610.00 Rp 2,300,160.00 Rp 2,244,545.00 Rp 2,491,840.00
Rp 438,490.00 Rp 392,075.25 Rp 373,405.00 Rp 521,560.00
Rp 5,791.50 Rp 3,556.09 Rp 3,386.75 Rp 7,176.00
Rp 5,401.50 Rp 3,918.34 Rp 3,731.75 Rp 6,526.00
Rp 11,544.00 Rp 10,046.40 Rp 9,568.00 Rp 15,236.00

Rp 57,478.53 Rp 57,478.53
Rp 378,513.64 Rp 378,513.64
Rp 29,220.45 Rp 29,220.45
Rp 56,531.39 Rp 56,531.39
 LOKASI TERJAUH /
UPAH
HARGA SEWA ALAT
ANGKUT KETERANGAN
(TERMASUK OVER
(Rp)
HEAD +

Rp 90,000.00

ASUMSI KERJA

ADALAH 7 JAM

DISESUAIKAN
(HARGA UPAH

STANDAR
Rp 75,000.00

HSBU 2016)
PER HARI
Rp 80,000.00

SUDAH
Rp 80,000.00

DENGAN
Rp 85,000.00
Rp 85,000.00
Rp 75,000.00

Rp 60,000.00
Rp 250.00 Rp 311,937.50 Rp 40,000.00
Rp 250.00 Rp 179,687.50 Rp 81,250.00
Rp 250.00 Rp 225,687.50 Rp 125,000.00
Rp 250.00 Rp 467,187.50 Rp 325,000.00
Rp 250.00 Rp 714,437.50 Rp 562,500.00
Rp 250.00 Rp 793,750.00 Rp 562,500.00
Rp 3.50 Rp 16,606.55 Rp 10,000.00
Rp 3.50 Rp 16,442.13 Rp 10,000.00

Rp 0.10 Rp 23,009.78 Rp 20,000.00

Rp 10.00 Rp 10,752.50 Rp 7,500.00
Rp 10.00 Rp 10,982.50 Rp 8,000.00
Rp 2.00 Rp 23,195.50 Rp 18,000.00
Rp 2.00 Rp 28,945.50 Rp 20,000.00
Rp 2.00 Rp 23,195.50 Rp 15,000.00
Rp 5.00 Rp 37,288.75 Rp 36,000.00
Rp 2.00 Rp 32,395.50 Rp 28,000.00

Rp 1.00 Rp 1,937.75 Rp 1,160.00

Rp 1.00 Rp 2,829.00 Rp 2,500.00
Rp 2.00 Rp 1,690.50 Rp 850.00
Rp 1.00 Rp 1,017.75 Rp 750.00

Rp 10,580.00 Rp 6,282.08
Rp 34,500.00 Rp 25,000.00
Rp 7,475.00 Rp 5,000.00
Rp 13,800.00 Rp 6,500.00

Rp 100.00 Rp 6,219,775.00 Rp 3,500,000.00

Rp 100.00 Rp 3,459,775.00 Rp 2,250,000.00
Rp 100.00 Rp 2,884,775.00 Rp 1,800,000.00
Rp 75.00 Rp 99,331.25 Rp 55,000.00
Rp 100.00 Rp 6,334,775.00 Rp 4,500,000.00
Rp 100.00 Rp 4,034,775.00 Rp 2,500,000.00
Rp 100.00 Rp 3,114,775.00 Rp 1,650,000.00
Rp 100.00 Rp 2,194,775.00 Rp 1,400,000.00
Rp 900.00 Rp 375,475.00 Rp 210,000.00
Rp 15.00 Rp 3,421.25 Rp 1,500.00
Rp 15.00 Rp 3,766.25 Rp 2,000.00
Rp 40.00 Rp 9,660.00 Rp 3,500.00