Eskalasi Versi PPK-1

HASIL PERHITUNGAN PENYESUAIAN HARGA
Nama Instansi : Balai Pelaksanaan Jalan Nasional XVI Ambon

Nomor Kontrak : HK.02.03-Bb16/498675.07/2018/08
No Nomor Item Item Pekerjaan Sat

1 5.1.(1) Lapis Pondasi Agregat Kelas A M3
2 5.1.(1) Lapis Pondasi Agregat Kelas A M3
3 7.1 (5) (a) Beton mutu sedang fc’ 30 Mpa Kg
4 7.1 (7) a Beton mutu sedang fc’ 20 Mpa Kg
5 7.3 (1) Baja Tulangan U 24 Polos Kg
6 7.3 (3) Baja Tulangan U 32 Ulir Kg
7 6.1.(1)(a) Lapis Resap Pengikat - Aspal Cair Liter
8 6.1.(2)(a) Lapis Perekat - Aspal Cair Liter
9 6.1.(1)(a) Lapis Resap Pengikat - Aspal Cair Liter
12 6.3(5b) Laston Lapis Aus Modifikasi (AC-WC Mod) Ton
13 6.3(6b) Laston Lapis Antara Modifikasi (AC-BC Mod) Ton
14 6.3(6d) Laston Lapis Antara Modifikasi Perata (AC-BC(L)Mod) Leveling Ton
16 6.3(6b) Laston Lapis Antar Modifikasi (AC-BC Mod) Ton
18 2.1.(1) Galian untuk Selokan Drainase dan Saluran Air M3
19 2.2.(1) Pasangan Batu dengan Mortar M3
20 3.1.(1a) Galian Biasa M3
21 3.2.(1a) Timbunan Biasa dari Sumber Galian M3
22 3.2.(1b) Timbunan Biasa dari Galian M3
23 3.2.(2a) Timbunan Pilihan dari Sumber Galian M3
24 4.2.(2b) Lapis Pondasi Agregat Kelas S M3
25 7.1 (10) Beton mutu rendah fc’ 10 Mpa M3
26 7.9.(1) Pasangan Batu M3
27 7.10.(3) a Bronjong dengan Kawat yang dilapisi galvanis M3
28 7.14.(1) Papan Nama Jembatan Buah
29 8.4.(1) Marka Jalan Termoplastik M2
30 8.4.(3a) Rambu Jalan Tunggal dengan Permukaan Pemantul Engineer Grade Buah
31 8.4.(5) Patok Pengarah Buah
32 8.4.(7) Rel Pengaman M1
33 3.2.(2a) Timbunan Pilihan dari Sumber Galian M3
34 SKh.2.10.a.(11) Campuran Aspal Dingin M3
Jumlah
PPN 10%
Total + PPN 10 %
RGA
NIlai
Keterangan
(Rp)
295,819,393.96 Rekonstruksi Jalan
4,355,036.46 Rehabilitasi Mayor Jalan
- Rekonstruksi Jalan
53,121.38 Rekonstruksi Jalan
531,069.63 Rekonstruksi Jalan
962,416.66 Rehabilitasi Mayor Jalan
3,723,028.73 Rehabilitasi Minor Jalan
98,628,238.27 Rehabilitasi Minor Jalan
Item Baru Rekonstruksi Jalan
6,208,023.65 Pemeliharaan Rutin Jalan
2,245,652,634.99
224,565,263.50
2,470,217,898.49
2,245,673,717.43
Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

Nama Paket : Preservasi Rekonstruksi Jalan Taniwel - Saleman 2 (MYC)/ PN
Kontraktor : PT. MUTU UTAMA KONSTRUKSI
Rumus Eskalasi : Pn = A + I(Ln/Lo) + m1(M1n/M1o) + m2(M2n/M2o) + m3(M3n/M3o) +
0.044 0.124 0.186
Bahan
Overhead Tenaga Peralatan
Bakar
No Bulan/Tahun
a b c g
Profit Labour Fuel Equipment
0.100 0.042 0.117 0.176
1 2 3 4 5 6
Nilai Indeks BPS dan Pertamina
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH
a= Faktor profit penyedia jasa

b.c.d.e.. = Koefisien komponen kontrak
Bn,Cn,Dn,En.. = Indeks harga komponen saat pekerjaan dilaksanakan
(mulai bulan ke-13 setelah penanda tangan kontrak)
Bo,Co,Do,Eo.. = Indeks harga komponen saat bulan ke-12
(setelah penanda tangan kontrak)
0.044 0.124 0.186
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.042 0.117 0.176
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.038 0.014 0.020
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.036 0.013 0.019
1 2 3 4 5 6
1 Aug-18 0.100 127.590 133.110 131.390
2 Sep-18 0.100 127.020 133.110 131.970
3 Oct-18 0.100 127.590 156.130 132.360
4 Nov-18 0.100 128.680 161.760 132.850
5 Dec-18 0.100 130.230 137.650 133.460
6 Jan-19 0.100 130.850 137.650 133.520
7 Feb-19 0.100 131.040 142.060 133.240
8 Mar-19 0.100 132.170 152.430 133.130
9 Apr-19 0.100 131.960 152.430 134.500
10 May-19 0.100 133.890 162.030 134.530
11 Jun-19 0.100 134.450 152.470 134.480
12 Jul-19 0.100 134.410 148.050 134.800
13 Aug-19 0.100 134.170 152.490 134.510
14 Sep-19 0.100 134.100 152.490 134.510
15 Oct-19 0.100 134.470 153.860 134.590
16 Nov-19 0.100 133.350 153.860 134.550
17 Dec-19 0.100 132.910 153.860 134.550
JUMLAH


0.038 0.014 0.020
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.036 0.013 0.019
1 2 3 4 5 6
1 Aug-18 0.100 127.590 133.110 131.390
2 Sep-18 0.100 127.020 133.110 131.970
3 Oct-18 0.100 127.590 156.130 132.360
4 Nov-18 0.100 128.680 161.760 132.850
5 Dec-18 0.100 130.230 137.650 133.460
6 Jan-19 0.100 130.850 137.650 133.520
7 Feb-19 0.100 131.040 142.060 133.240
8 Mar-19 0.100 132.170 152.430 133.130
9 Apr-19 0.100 131.960 152.430 134.500
10 May-19 0.100 133.890 162.030 134.530
11 Jun-19 0.100 134.450 152.470 134.480
12 Jul-19 0.100 134.410 148.050 134.800
13 Aug-19 0.100 134.170 152.490 134.510
14 Sep-19 0.100 134.100 152.490 134.510
15 Oct-19 0.100 134.470 153.860 134.590
16 Nov-19 0.100 133.350 153.860 134.550
17 Dec-19 0.100 132.910 153.860 134.550
JUMLAH


0.059 0.014 0.022
Bahan
Bakar
No Bulan/Tahun
a b c g
No Bulan/Tahun
0.100 0.056 0.013 0.021
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.059 0.014 0.022
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.056 0.013 0.021
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.035 0.140 0.210
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.033 0.132 0.198
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.035 0.140 0.210
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.033 0.132 0.198
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.035 0.140 0.210
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.033 0.132 0.198
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.035 0.140 0.210
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.033 0.132 0.198
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.035 0.140 0.210
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.033 0.132 0.198
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


Nama Paket : Preservasi Jalan Taniwel - Saleman (MYC)
0.006 0.116 0.136
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.006 0.110 0.128
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.006 0.116 0.136
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.006 0.110 0.128
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH

0.006 0.116 0.136
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.006 0.110 0.128
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.006 0.116 0.136
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.006 0.110 0.128
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH

0.006 0.116 0.136
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.006 0.110 0.128
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.006 0.116 0.136
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.006 0.110 0.128
1 2 3 4 5 6
1 Aug-18 0.100 127.590 133.110 131.390
2 Sep-18 0.100 127.020 133.110 131.970
3 Oct-18 0.100 127.590 156.130 132.360
4 Nov-18 0.100 128.680 161.760 132.850
5 Dec-18 0.100 130.230 137.650 133.460
6 Jan-19 0.100 130.850 137.650 133.520
7 Feb-19 0.100 131.040 142.060 133.240
8 Mar-19 0.100 132.170 152.430 133.130
9 Apr-19 0.100 131.960 152.430 134.500
10 May-19 0.100 133.890 162.030 134.530
11 Jun-19 0.100 134.450 152.470 134.480
12 Jul-19 0.100 134.410 148.050 134.800
13 Aug-19 0.100 134.170 152.490 134.510
14 Sep-19 0.100 134.100 152.490 134.510
15 Oct-19 0.100 134.470 153.860 134.590
16 Nov-19 0.100 133.350 153.860 134.550
17 Dec-19 0.100 132.910 153.860 134.550
JUMLAH


0.034 0.346 0.520
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.032 0.327 0.491
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.040 0.011 0.016
Bahan
No Bulan/Tahun
Bakar
No Bulan/Tahun
a b c g
0.100 0.038 0.010 0.015
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.034 0.346 0.520
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.032 0.327 0.491
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.015 0.235 0.330
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.014 0.222 0.312
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.015 0.368 0.517
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.014 0.348 0.488
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.015 0.235 0.330
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.014 0.222 0.312
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.044 0.124 0.186
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.042 0.117 0.176
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.038 0.014 0.020
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.036 0.013 0.019
1 2 3 4 5 6
1 Aug-18 0.100 127.590 133.110 131.390
2 Sep-18 0.100 127.020 133.110 131.970
3 Oct-18 0.100 127.590 156.130 132.360
4 Nov-18 0.100 128.680 161.760 132.850
5 Dec-18 0.100 130.230 137.650 133.460
6 Jan-19 0.100 130.850 137.650 133.520
7 Feb-19 0.100 131.040 142.060 133.240
8 Mar-19 0.100 132.170 152.430 133.130
9 Apr-19 0.100 131.960 152.430 134.500
10 May-19 0.100 133.890 162.030 134.530
11 Jun-19 0.100 134.450 152.470 134.480
12 Jul-19 0.100 134.410 148.050 134.800
13 Aug-19 0.100 134.170 152.490 134.510
14 Sep-19 0.100 134.100 152.490 134.510
15 Oct-19 0.100 134.470 153.860 134.590
16 Nov-19 0.100 133.350 153.860 134.550
17 Dec-19 0.100 132.910 153.860 134.550
JUMLAH


0.094 0.075 0.087
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.089 0.071 0.082
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.156 0.028 0.040
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.147 0.026 0.038
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.020 - 0.132
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.019 - 0.125
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.025 0.015 0.023
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.024 0.014 0.022
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.025 0.015 0.023
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.024 0.014 0.022
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH

0.025 0.015 0.023
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.024 0.014 0.022
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.013 0.023 0.034
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.012 0.022 0.032
1 2 3 4 5 6
1 Aug-18 0.10 127.590 133.110 131.390
2 Sep-18 0.10 127.020 133.110 131.970
3 Oct-18 0.10 127.590 156.130 132.360
4 Nov-18 0.10 128.680 161.760 132.850
5 Dec-18 0.10 130.230 137.650 133.460
6 Jan-19 0.10 130.850 137.650 133.520
7 Feb-19 0.10 131.040 142.060 133.240
8 Mar-19 0.10 132.170 152.430 133.130
9 Apr-19 0.10 131.960 152.430 134.500
10 May-19 0.10 133.890 162.030 134.530
11 Jun-19 0.10 134.450 152.470 134.480
12 Jul-19 0.10 134.410 148.050 134.800
13 Aug-19 0.10 134.170 152.490 134.510
14 Sep-19 0.10 134.100 152.490 134.510
15 Oct-19 0.10 134.470 153.860 134.590
16 Nov-19 0.10 133.350 153.860 134.550
17 Dec-19 0.10 132.910 153.860 134.550
JUMLAH


0.015 0.235 0.330
Bahan
Bakar
No Bulan/Tahun
a b c g
0.100 0.014 0.222 0.312
1 2 3 4 5 6
1 Aug-18 0.100 127.59 133.11 131.39
2 Sep-18 0.100 127.02 133.11 131.97
3 Oct-18 0.100 127.59 156.13 132.36
4 Nov-18 0.100 128.68 161.76 132.85
5 Dec-18 0.100 130.23 137.65 133.46
6 Jan-19 0.100 130.85 137.65 133.52
7 Feb-19 0.100 131.04 142.06 133.24
8 Mar-19 0.100 132.17 152.43 133.13
9 Apr-19 0.100 131.96 152.43 134.50
10 May-19 0.100 133.89 162.03 134.53
11 Jun-19 0.100 134.45 152.47 134.48
12 Jul-19 0.100 134.41 148.05 134.80
13 Aug-19 0.100 134.17 152.49 134.51
14 Sep-19 0.100 134.10 152.49 134.51
15 Oct-19 0.100 134.47 153.86 134.59
16 Nov-19 0.100 133.35 153.86 134.55
17 Dec-19 0.100 132.91 153.86 134.55
JUMLAH


0.006 0.106 0.159
Bahan
Bakar
No Bulan/Tahun
No Bulan/Tahun
a b c g
0.100 0.006 0.100 0.150
1 2 3 4 5 6
1 Aug-18 0.100 127.590 133.110 131.390
2 Sep-18 0.100 127.020 133.110 131.970
3 Oct-18 0.100 127.590 156.130 132.360
4 Nov-18 0.100 128.680 161.760 132.850
5 Dec-18 0.100 130.230 137.650 133.460
6 Jan-19 0.100 130.850 137.650 133.520
7 Feb-19 0.100 131.040 142.060 133.240
8 Mar-19 0.100 132.170 152.430 133.130
9 Apr-19 0.100 131.960 152.430 134.500
10 May-19 0.100 133.890 162.030 134.530
11 Jun-19 0.100 134.450 152.470 134.480
12 Jul-19 0.100 134.410 148.050 134.800
13 Aug-19 0.100 134.170 152.490 134.510
14 Sep-19 0.100 134.100 152.490 134.510
15 Oct-19 0.100 134.470 153.860 134.590
16 Nov-19 0.100 133.350 153.860 134.550
17 Dec-19 0.100 132.910 153.860 134.550
JUMLAH

el - Saleman 2 (MYC)/ PN
m2(M2n/M2o) + m3(M3n/M3o) + e(En/Eo + f(Fn/Fo) 0.950

0.545 - - 0.900
Faktor
Bahan-bahan
Penyesuaian
d e f /Eskalasi Rencana (Kontrak Awal)
M1 M2 M3 (Pn) Bulan Kumulatif
0.515 - - 3-Aug-18
7 8 9 10
Indeks BPS dan Pertamina
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.006 - -
127.27 122.24 225.45 1.021 - -
129.81 125.73 226.93 1.038 10,560.00 10,560.00
129.36 126.45 228.18 1.015 2,640.00 13,200.00
130.44 127.13 228.59 1.020 - 13,200.00
130.21 126.81 229.14 1.023 - 13,200.00
132.75 125.92 229.79 1.044 - 13,200.00
132.79 125.67 230.55 1.046 - 13,200.00
132.35 125.67 232.80 1.054 3,190.00 16,390.00
132.32 125.75 234.90 1.045 15,950.00 32,340.00
131.58 126.08 236.16 1.038 12,760.00 45,100.00
131.76 126.21 172.70 1.042 - 45,100.00
132.13 126.36 173.70 1.044 - 45,100.00
132.21 126.61 173.91 1.046 - 45,100.00
132.34 126.28 174.26 1.046 - 45,100.00
132.68 126.45 175.16 1.047 - 45,100.00
L (Labour) = IHK Kabupaten Maluku Tengah

F (Solar) = IHPB Sektor Industri - Indeks harga sola
n dilaksanakan E (Peralatan) = IHPB Sektor Industri - Alat-alat bera
ngan kontrak) M1
M2
M3
m2(M2n/M2o) + m3(M3n/M3o) + e(En/Eo + f(Fn/Fo)

0.545
Faktor
Bahan-bahan
Penyesuaian
0.515 - - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.006 - -
127.27 122.24 225.45 1.021 - -
129.81 125.73 226.93 1.038 - -
129.36 126.45 228.18 1.015 - -
130.44 127.13 228.59 1.020 - -
130.21 126.81 229.14 1.023 - -
132.75 125.92 229.79 1.044 - -
132.79 125.67 230.55 1.046 - -
132.35 125.67 232.80 1.054 - -
132.32 125.75 234.90 1.045 - -
131.58 126.08 236.16 1.038 - -
131.76 126.21 172.70 1.042 - -
132.13 126.36 173.70 1.044 - -
132.21 126.61 173.91 1.046 - -
132.34 126.28 174.26 1.046 - -
132.68 126.45 175.16 1.047 - -

ngan kontrak) M1
M2
M3
0.208 0.620 -
Faktor
Bahan-bahan
Penyesuaian
0.196 0.586 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.018 - -
127.270 122.240 225.452 1.034 13.01 13.01
129.810 125.730 226.933 1.058 - 13.01
129.360 126.450 228.179 1.059 - 13.01
130.440 127.130 228.595 1.065 - 13.01
130.210 126.810 229.137 1.063 - 13.01
132.750 125.920 229.787 1.064 - 13.01
132.790 125.670 230.545 1.063 - 13.01
132.350 125.670 232.803 1.063 - 13.01
132.320 125.750 234.898 1.063 117.05 130.06
131.580 126.080 236.163 1.063 - 130.06
131.760 126.210 172.700 1.064 - 130.06
132.130 126.360 173.700 1.066 - 130.06
132.210 126.610 173.910 1.068 - 130.06
132.340 126.280 174.260 1.066 - 130.06
132.680 126.450 175.160 1.067 - 130.06

ngan kontrak) M1
M2
M3

0.208 0.620 -
Faktor
Bahan-bahan
Penyesuaian
0.196 0.586 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.018 - -
127.270 122.240 225.452 1.034 41.00 41.00
129.810 125.730 226.933 1.058 - 41.00
129.360 126.450 228.179 1.059 - 41.00
130.440 127.130 228.595 1.065 - 41.00
130.210 126.810 229.137 1.063 - 41.00
132.750 125.920 229.787 1.064 - 41.00
132.790 125.670 230.545 1.063 - 41.00
132.350 125.670 232.803 1.063 - 41.00
132.320 125.750 234.898 1.063 368.97 409.97
131.580 126.080 236.163 1.063 - 409.97
131.760 126.210 172.700 1.064 - 409.97
132.130 126.360 173.700 1.066 - 409.97
132.210 126.610 173.910 1.068 - 409.97
132.340 126.280 174.260 1.066 - 409.97
132.680 126.450 175.160 1.067 - 409.97

ngan kontrak) M1
M2
M3

- 0.805 -
Faktor
Bahan-bahan
Penyesuaian
- 0.760 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.020 - -
127.270 122.240 225.452 1.044 12.24 12.24
129.810 125.730 226.933 1.070 - 12.24
129.360 126.450 228.179 1.073 - 12.24
130.440 127.130 228.595 1.078 - 12.24
130.210 126.810 229.137 1.076 - 12.24
132.750 125.920 229.787 1.072 36.72 48.96
132.790 125.670 230.545 1.070 36.72 85.68
132.350 125.670 232.803 1.072 36.72 122.40
132.320 125.750 234.898 1.072 - 122.40
131.580 126.080 236.163 1.074 - 122.40
131.760 126.210 172.700 1.075 - 122.40
132.130 126.360 173.700 1.076 - 122.40
132.210 126.610 173.910 1.078 - 122.40
132.340 126.280 174.260 1.075 - 122.40
132.680 126.450 175.160 1.076 - 122.40

ngan kontrak) M1
M2
M3

- 0.805 -
Faktor
Bahan-bahan
Penyesuaian
- 0.760 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.020 - -
127.270 122.240 225.452 1.044 6,323.64 6,323.64
129.810 125.730 226.933 1.070 - 6,323.64
129.360 126.450 228.179 1.073 - 6,323.64
130.440 127.130 228.595 1.078 - 6,323.64
130.210 126.810 229.137 1.076 - 6,323.64
132.750 125.920 229.787 1.072 18,970.91 25,294.55
132.790 125.670 230.545 1.070 18,970.91 44,265.47
132.350 125.670 232.803 1.072 18,970.91 63,236.38
132.320 125.750 234.898 1.072 - 63,236.38
131.580 126.080 236.163 1.074 - 63,236.38
131.760 126.210 172.700 1.075 - 63,236.38
132.130 126.360 173.700 1.076 - 63,236.38
132.210 126.610 173.910 1.078 - 63,236.38
132.340 126.280 174.260 1.075 - 63,236.38
132.680 126.450 175.160 1.076 - 63,236.38

ngan kontrak) M1
M2
M3

- 0.516 -
Faktor
Bahan-bahan
Penyesuaian
- 0.487 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.014 - -
127.270 122.240 225.452 1.052 - -
129.810 125.730 226.933 1.075 9,350.00 9,350.00
129.360 126.450 228.179 1.054 18,700.00 28,050.00
130.440 127.130 228.595 1.057 - 28,050.00
130.210 126.810 229.137 1.060 - 28,050.00
132.750 125.920 229.787 1.067 - 28,050.00
132.790 125.670 230.545 1.068 - 28,050.00
132.350 125.670 232.803 1.079 - 28,050.00
132.320 125.750 234.898 1.069 - 28,050.00
131.580 126.080 236.163 1.067 - 28,050.00
131.760 126.210 172.700 1.071 42,533.33 70,583.33
132.130 126.360 173.700 1.072 21,266.67 91,850.00
132.210 126.610 173.910 1.075 - 91,850.00
132.340 126.280 174.260 1.073 - 91,850.00
132.680 126.450 175.160 1.074 - 91,850.00

ngan kontrak) M1
M2
M3

- 0.516 -
Faktor
Bahan-bahan
Penyesuaian
- 0.487 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.014 - -
127.270 122.240 225.452 1.052 - -
129.810 125.730 226.933 1.075 - -
129.360 126.450 228.179 1.054 4,950.00 4,950.00
130.440 127.130 228.595 1.057 - 4,950.00
130.210 126.810 229.137 1.060 - 4,950.00
132.750 125.920 229.787 1.067 - 4,950.00
132.790 125.670 230.545 1.068 - 4,950.00
132.350 125.670 232.803 1.079 - 4,950.00
132.320 125.750 234.898 1.069 - 4,950.00
131.580 126.080 236.163 1.067 - 4,950.00
131.760 126.210 172.700 1.071 - 4,950.00
132.130 126.360 173.700 1.072 7,177.50 12,127.50
132.210 126.610 173.910 1.075 4,785.00 16,912.50
132.340 126.280 174.260 1.073 - 16,912.50
132.680 126.450 175.160 1.074 - 16,912.50

ngan kontrak) M1
M2
M3

- 0.516 -
Faktor
Bahan-bahan
Penyesuaian
- 0.487 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.014 - -
127.270 122.240 225.452 1.052 - -
129.810 125.730 226.933 1.075 - -
129.360 126.450 228.179 1.054 - -
130.440 127.130 228.595 1.057 - -
130.210 126.810 229.137 1.060 - -
132.750 125.920 229.787 1.067 - -
132.790 125.670 230.545 1.068 - -
132.350 125.670 232.803 1.079 - -
132.320 125.750 234.898 1.069 - -
131.580 126.080 236.163 1.067 - -
131.760 126.210 172.700 1.071 - -
132.130 126.360 173.700 1.072 - -
132.210 126.610 173.910 1.075 - -
132.340 126.280 174.260 1.073 - -
132.680 126.450 175.160 1.074 - -

ngan kontrak) M1
M2
M3

- 0.516 -
Faktor
Bahan-bahan
Penyesuaian
- 0.487 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.014 - -
127.270 122.240 225.452 1.052 - -
129.810 125.730 226.933 1.075 - -
129.360 126.450 228.179 1.054 - -
130.440 127.130 228.595 1.057 2,761.36 2,761.36
130.210 126.810 229.137 1.060 4,602.27 7,363.64
132.750 125.920 229.787 1.067 3,681.82 11,045.45
132.790 125.670 230.545 1.068 3,681.82 14,727.27
132.350 125.670 232.803 1.079 3,681.82 18,409.09
132.320 125.750 234.898 1.069 1,840.91 20,250.00
131.580 126.080 236.163 1.067 - 20,250.00
131.760 126.210 172.700 1.071 - 20,250.00
132.130 126.360 173.700 1.072 - 20,250.00
132.210 126.610 173.910 1.075 - 20,250.00
132.340 126.280 174.260 1.073 - 20,250.00
132.680 126.450 175.160 1.074 - 20,250.00

ngan kontrak) M1
M2
M3

- 0.516 -
Faktor
Bahan-bahan
Penyesuaian
- 0.487 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.014 - -
127.270 122.240 225.452 1.052 - -
129.810 125.730 226.933 1.075 - -
129.360 126.450 228.179 1.054 - -
130.440 127.130 228.595 1.057 - -
130.210 126.810 229.137 1.060 - -
132.750 125.920 229.787 1.067 - -
132.790 125.670 230.545 1.068 - -
132.350 125.670 232.803 1.079 - -
132.320 125.750 234.898 1.069 - -
131.580 126.080 236.163 1.067 - -
131.760 126.210 172.700 1.071 - -
132.130 126.360 173.700 1.072 - -
132.210 126.610 173.910 1.075 - -
132.340 126.280 174.260 1.073 - -
132.680 126.450 175.160 1.074 - -

ngan kontrak) M1
M2
M3

0.188 0.384 0.069
Faktor
Bahan-bahan
Penyesuaian
0.178 0.363 0.065 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.032 - -
127.270 122.240 225.452 1.060 - -
129.810 125.730 226.933 1.082 - -
129.360 126.450 228.179 1.063 3,062.40 3,062.40
130.440 127.130 228.595 1.068 - 3,062.40
130.210 126.810 229.137 1.070 - 3,062.40
132.750 125.920 229.787 1.080 - 3,062.40
132.790 125.670 230.545 1.081 - 3,062.40
132.350 125.670 232.803 1.090 - 3,062.40
132.320 125.750 234.898 1.082 - 3,062.40
131.580 126.080 236.163 1.079 - 3,062.40
131.760 126.210 172.700 1.059 - 3,062.40
132.130 126.360 173.700 1.060 4,440.48 7,502.88
132.210 126.610 173.910 1.062 2,960.32 10,463.20
132.340 126.280 174.260 1.062 - 10,463.20
132.680 126.450 175.160 1.063 - 10,463.20
ngan kontrak) M1
M2
M3

0.188 0.384 0.069
Faktor
Bahan-bahan
Penyesuaian
0.178 0.363 0.065 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.032 - -
127.270 122.240 225.452 1.060 - -
129.810 125.730 226.933 1.082 1,531.20 1,531.20
129.360 126.450 228.179 1.063 3,062.40 4,593.60
130.440 127.130 228.595 1.068 - 4,593.60
130.210 126.810 229.137 1.070 - 4,593.60
132.750 125.920 229.787 1.080 - 4,593.60
132.790 125.670 230.545 1.081 - 4,593.60
132.350 125.670 232.803 1.090 - 4,593.60
132.320 125.750 234.898 1.082 - 4,593.60
131.580 126.080 236.163 1.079 - 4,593.60
131.760 126.210 172.700 1.059 7,400.80 11,994.40
132.130 126.360 173.700 1.060 3,700.40 15,694.80
132.210 126.610 173.910 1.062 - 15,694.80
132.340 126.280 174.260 1.062 - 15,694.80
132.680 126.450 175.160 1.063 - 15,694.80
ngan kontrak) M1
M2
M3

0.188 0.384 0.069
Faktor
Bahan-bahan
Penyesuaian
0.178 0.363 0.065 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.032 - -
127.270 122.240 225.452 1.060 - -
129.810 125.730 226.933 1.082 - -
129.360 126.450 228.179 1.063 - -
130.440 127.130 228.595 1.068 - -
130.210 126.810 229.137 1.070 - -
132.750 125.920 229.787 1.080 - -
132.790 125.670 230.545 1.081 - -
132.350 125.670 232.803 1.090 - -
132.320 125.750 234.898 1.082 - -
131.580 126.080 236.163 1.079 - -
131.760 126.210 172.700 1.059 - -
132.130 126.360 173.700 1.060 - -
132.210 126.610 173.910 1.062 - -
132.340 126.280 174.260 1.062 - -
132.680 126.450 175.160 1.063 - -

ngan kontrak) M1
M2
M3

0.188 0.384 0.069
Faktor
Bahan-bahan
Penyesuaian
0.178 0.363 0.065 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.032 - -
127.270 122.240 225.452 1.060 - -
129.810 125.730 226.933 1.082 - -
129.360 126.450 228.179 1.063 - -
130.440 127.130 228.595 1.068 - -
130.210 126.810 229.137 1.070 - -
132.750 125.920 229.787 1.080 - -
132.790 125.670 230.545 1.081 - -
132.350 125.670 232.803 1.090 - -
132.320 125.750 234.898 1.082 2,227.20 2,227.20
131.580 126.080 236.163 1.079 1,113.60 3,340.80
131.760 126.210 172.700 1.059 - 3,340.80
132.130 126.360 173.700 1.060 - 3,340.80
132.210 126.610 173.910 1.062 - 3,340.80
132.340 126.280 174.260 1.062 - 3,340.80
132.680 126.450 175.160 1.063 - 3,340.80

ngan kontrak) M1
M2
M3

0.188 0.384 0.069
Faktor
Bahan-bahan
Penyesuaian
0.178 0.363 0.065 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.032 - -
127.270 122.240 225.452 1.060 - -
129.810 125.730 226.933 1.082 - -
129.360 126.450 228.179 1.063 - -
130.440 127.130 228.595 1.068 357.94 357.94
130.210 126.810 229.137 1.070 1,789.71 2,147.66
132.750 125.920 229.787 1.080 1,431.77 3,579.43
132.790 125.670 230.545 1.081 1,431.77 5,011.20
132.350 125.670 232.803 1.090 - 5,011.20
132.320 125.750 234.898 1.082 - 5,011.20
131.580 126.080 236.163 1.079 - 5,011.20
131.760 126.210 172.700 1.059 - 5,011.20
132.130 126.360 173.700 1.060 - 5,011.20
132.210 126.610 173.910 1.062 - 5,011.20
132.340 126.280 174.260 1.062 - 5,011.20
132.680 126.450 175.160 1.063 - 5,011.20

ngan kontrak) M1
M2
M3

0.188 0.384 0.069
Faktor
Bahan-bahan
Penyesuaian
0.178 0.363 0.065 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.032 - -
127.270 122.240 225.452 1.060 - -
129.810 125.730 226.933 1.082 - -
129.360 126.450 228.179 1.063 - -
130.440 127.130 228.595 1.068 - -
130.210 126.810 229.137 1.070 - -
132.750 125.920 229.787 1.080 - -
132.790 125.670 230.545 1.081 - -
132.350 125.670 232.803 1.090 - -
132.320 125.750 234.898 1.082 - -
131.580 126.080 236.163 1.079 - -
131.760 126.210 172.700 1.059 - -
132.130 126.360 173.700 1.060 - -
132.210 126.610 173.910 1.062 - -
132.340 126.280 174.260 1.062 - -
132.680 126.450 175.160 1.063 - -

ngan kontrak) M1
M2
M3
- - -
Faktor
Bahan-bahan
Penyesuaian
- - - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.002 2,227.68 2,227.68
127.27 122.24 225.45 1.064 - 2,227.68
129.81 125.73 226.93 1.081 - 2,227.68
129.36 126.45 228.18 1.021 - 2,227.68
130.44 127.13 228.59 1.021 8,763.33 10,991.01
130.21 126.81 229.14 1.032 - 10,991.01
132.75 125.92 229.79 1.058 - 10,991.01
132.79 125.67 230.55 1.064 - 10,991.01
132.35 125.67 232.80 1.089 - 10,991.01
132.32 125.75 234.90 1.064 - 10,991.01
131.58 126.08 236.16 1.054 - 10,991.01
131.76 126.21 172.70 1.065 - 10,991.01
132.13 126.36 173.70 1.064 - 10,991.01
132.21 126.61 173.91 1.068 - 10,991.01
132.34 126.28 174.26 1.068 - 10,991.01
132.68 126.45 175.16 1.068 - 10,991.01

ngan kontrak) M1
M2
M3

0.348 0.485 -
Faktor
Bahan-bahan
Bahan-bahan
Penyesuaian
0.329 0.458 - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.016 200.81 200.81
127.27 122.24 225.45 1.026 401.63 602.44
129.81 125.73 226.93 1.048 401.63 1,004.07
129.36 126.45 228.18 1.049 100.41 1,104.48
130.44 127.13 228.59 1.055 370.80 1,475.28
130.21 126.81 229.14 1.053 927.01 2,402.29
132.75 125.92 229.79 1.058 741.61 3,143.89
132.79 125.67 230.55 1.057 741.61 3,885.50
132.35 125.67 232.80 1.057 185.40 4,070.90
132.32 125.75 234.90 1.057 - 4,070.90
131.58 126.08 236.16 1.056 - 4,070.90
131.76 126.21 172.70 1.057 - 4,070.90
132.13 126.36 173.70 1.059 - 4,070.90
132.21 126.61 173.91 1.060 - 4,070.90
132.34 126.28 174.26 1.059 - 4,070.90
132.68 126.45 175.16 1.060 - 4,070.90

ngan kontrak) M1
M2
M3

- - -
Faktor
Bahan-bahan
Penyesuaian
- - - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.002 17,105.54 17,105.54
127.27 122.24 225.45 1.064 - 17,105.54
129.81 125.73 226.93 1.081 - 17,105.54
129.36 126.45 228.18 1.021 - 17,105.54
130.44 127.13 228.59 1.021 21,849.63 38,955.17
130.21 126.81 229.14 1.032 10,924.81 49,879.98
132.75 125.92 229.79 1.058 - 49,879.98
132.79 125.67 230.55 1.064 - 49,879.98
132.35 125.67 232.80 1.089 - 49,879.98
132.32 125.75 234.90 1.064 - 49,879.98
131.58 126.08 236.16 1.054 - 49,879.98
131.76 126.21 172.70 1.065 - 49,879.98
132.13 126.36 173.70 1.064 - 49,879.98
132.21 126.61 173.91 1.068 - 49,879.98
132.34 126.28 174.26 1.068 - 49,879.98
132.68 126.45 175.16 1.068 - 49,879.98

ngan kontrak) M1
M2
M3

0.320 - -
Faktor
Bahan-bahan
Penyesuaian
0.302 - - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.004 3,552.50 3,552.50
127.27 122.24 225.45 1.042 1,776.25 5,328.75
129.81 125.73 226.93 1.060 - 5,328.75
129.36 126.45 228.18 1.018 - 5,328.75
130.44 127.13 228.59 1.021 2,820.66 8,149.41
130.21 126.81 229.14 1.027 14,103.29 22,252.70
132.75 125.92 229.79 1.052 5,641.32 27,894.01
132.79 125.67 230.55 1.055 - 27,894.01
132.35 125.67 232.80 1.071 - 27,894.01
132.32 125.75 234.90 1.054 - 27,894.01
131.58 126.08 236.16 1.046 - 27,894.01
131.76 126.21 172.70 1.053 - 27,894.01
132.13 126.36 173.70 1.054 - 27,894.01
132.21 126.61 173.91 1.057 - 27,894.01
132.34 126.28 174.26 1.057 - 27,894.01
132.68 126.45 175.16 1.058 - 27,894.01

ngan kontrak) M1
M2
M3

- - -
Faktor
Bahan-bahan
Penyesuaian
- - - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.002 3,070.15 3,070.15
127.27 122.24 225.45 1.068 1,535.07 4,605.22
129.81 125.73 226.93 1.085 - 4,605.22
129.36 126.45 228.18 1.021 - 4,605.22
130.44 127.13 228.59 1.021 6,666.04 11,271.26
130.21 126.81 229.14 1.032 16,665.09 27,936.35
132.75 125.92 229.79 1.061 6,666.04 34,602.39
132.79 125.67 230.55 1.066 - 34,602.39
132.35 125.67 232.80 1.093 - 34,602.39
132.32 125.75 234.90 1.067 - 34,602.39
131.58 126.08 236.16 1.056 - 34,602.39
131.76 126.21 172.70 1.067 - 34,602.39
132.13 126.36 173.70 1.067 - 34,602.39
132.21 126.61 173.91 1.071 - 34,602.39
132.34 126.28 174.26 1.071 - 34,602.39
132.68 126.45 175.16 1.070 - 34,602.39

ngan kontrak) M1
M2
M3

0.320 - -
Faktor
Bahan-bahan
Penyesuaian
0.302 - - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.004 3,135.81 3,135.81
127.27 122.24 225.45 1.042 6,271.61 9,407.42
129.81 125.73 226.93 1.060 - 9,407.42
129.36 126.45 228.18 1.018 - 9,407.42
130.44 127.13 228.59 1.021 - 9,407.42
130.21 126.81 229.14 1.027 - 9,407.42
132.75 125.92 229.79 1.052 10,150.99 19,558.41
132.79 125.67 230.55 1.055 20,301.98 39,860.39
132.35 125.67 232.80 1.071 15,226.49 55,086.88
132.32 125.75 234.90 1.054 - 55,086.88
131.58 126.08 236.16 1.046 - 55,086.88
131.76 126.21 172.70 1.053 - 55,086.88
132.13 126.36 173.70 1.054 - 55,086.88
132.21 126.61 173.91 1.057 - 55,086.88
132.34 126.28 174.26 1.057 - 55,086.88
132.68 126.45 175.16 1.058 - 55,086.88

ngan kontrak) M1
M2
M3

0.545 - -
Faktor
Bahan-bahan
Penyesuaian
0.515 - - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.006 - -
127.27 122.24 225.45 1.021 - -
129.81 125.73 226.93 1.038 - -
129.36 126.45 228.18 1.015 1,500.00 1,500.00
130.44 127.13 228.59 1.020 - 1,500.00
130.21 126.81 229.14 1.023 - 1,500.00
132.75 125.92 229.79 1.044 - 1,500.00
132.79 125.67 230.55 1.046 - 1,500.00
132.35 125.67 232.80 1.054 - 1,500.00
132.32 125.75 234.90 1.045 - 1,500.00
131.58 126.08 236.16 1.038 - 1,500.00
131.76 126.21 172.70 1.042 - 1,500.00
132.13 126.36 173.70 1.044 - 1,500.00
132.21 126.61 173.91 1.046 3,131.25 4,631.25
132.34 126.28 174.26 1.046 1,043.75 5,675.00
132.68 126.45 175.16 1.047 - 5,675.00

ngan kontrak) M1
M2
M3

0.356 0.472 -
Faktor
Bahan-bahan
Penyesuaian
0.336 0.446 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.015 - -
127.270 122.240 225.452 1.026 - -
129.810 125.730 226.933 1.048 - -
129.360 126.450 228.179 1.048 - -
130.440 127.130 228.595 1.054 - -
130.210 126.810 229.137 1.052 - -
132.750 125.920 229.787 1.057 - -
132.790 125.670 230.545 1.057 - -
132.350 125.670 232.803 1.057 - -
132.320 125.750 234.898 1.056 - -
131.580 126.080 236.163 1.055 - -
131.760 126.210 172.700 1.056 - -
132.130 126.360 173.700 1.058 - -
132.210 126.610 173.910 1.060 - -
132.340 126.280 174.260 1.058 - -
132.680 126.450 175.160 1.060 - -

ngan kontrak) M1
M2
M3

0.247 0.397 -
Faktor
Bahan-bahan
Penyesuaian
0.233 0.375 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.012 43.34 43.34
127.270 122.240 225.452 1.033 86.68 130.02
129.810 125.730 226.933 1.055 - 130.02
129.360 126.450 228.179 1.044 - 130.02
130.440 127.130 228.595 1.049 - 130.02
130.210 126.810 229.137 1.050 - 130.02
132.750 125.920 229.787 1.058 302.07 432.09
132.790 125.670 230.545 1.058 302.07 734.15
132.350 125.670 232.803 1.064 302.07 1,036.22
132.320 125.750 234.898 1.060 - 1,036.22
131.580 126.080 236.163 1.057 - 1,036.22
131.760 126.210 172.700 1.060 - 1,036.22
132.130 126.360 173.700 1.061 - 1,036.22
132.210 126.610 173.910 1.063 - 1,036.22
132.340 126.280 174.260 1.061 - 1,036.22
132.680 126.450 175.160 1.062 - 1,036.22

ngan kontrak) M1
M2
M3

0.257 0.419 -
Faktor
Bahan-bahan
Penyesuaian
0.243 0.396 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.013 - -
127.270 122.240 225.452 1.026 - -
129.810 125.730 226.933 1.046 - -
129.360 126.450 228.179 1.045 - -
130.440 127.130 228.595 1.051 - -
130.210 126.810 229.137 1.050 - -
132.750 125.920 229.787 1.055 - -
132.790 125.670 230.545 1.055 - -
132.350 125.670 232.803 1.058 - -
132.320 125.750 234.898 1.057 - -
131.580 126.080 236.163 1.056 - -
131.760 126.210 172.700 1.057 - -
132.130 126.360 173.700 1.059 - -
132.210 126.610 173.910 1.060 - -
132.340 126.280 174.260 1.058 - -
132.680 126.450 175.160 1.059 - -
ngan kontrak) M1
M2
M3

0.748 - -
Faktor
Bahan-bahan
Penyesuaian
0.706 - - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.008 - -
127.270 122.240 225.452 0.999 - -
129.810 125.730 226.933 1.014 - -
129.360 126.450 228.179 1.013 - -
130.440 127.130 228.595 1.019 - -
130.210 126.810 229.137 1.017 - -
132.750 125.920 229.787 1.032 - -
132.790 125.670 230.545 1.034 - -
132.350 125.670 232.803 1.032 - -
132.320 125.750 234.898 1.032 - -
131.580 126.080 236.163 1.028 - -
131.760 126.210 172.700 1.028 - -
132.130 126.360 173.700 1.030 - -
132.210 126.610 173.910 1.031 - -
132.340 126.280 174.260 1.032 - -
132.680 126.450 175.160 1.033 - -

ngan kontrak) M1
M2
M3

- 0.418 0.418
Faktor
Bahan-bahan
Penyesuaian
- 0.395 0.395 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.129 - -
127.270 122.240 225.452 1.144 - -
129.810 125.730 226.933 1.162 - -
129.360 126.450 228.179 1.165 - -
130.440 127.130 228.595 1.168 - -
130.210 126.810 229.137 1.169 - -
132.750 125.920 229.787 1.169 - -
132.790 125.670 230.545 1.170 - -
132.350 125.670 232.803 1.177 - -
132.320 125.750 234.898 1.181 - -
131.580 126.080 236.163 1.185 - -
131.760 126.210 172.700 1.034 - -
132.130 126.360 173.700 1.037 - -
132.210 126.610 173.910 1.039 1,425.00 1,425.00
132.340 126.280 174.260 1.038 5,700.00 7,125.00
132.680 126.450 175.160 1.041 - 7,125.00

ngan kontrak) M1
M2
M3

- 0.836 -
Faktor
Bahan-bahan
Penyesuaian
- 0.790 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.021 - -
127.270 122.240 225.452 1.046 - -
129.810 125.730 226.933 1.072 - -
129.360 126.450 228.179 1.075 4.00 4.00
130.440 127.130 228.595 1.080 - 4.00
130.210 126.810 229.137 1.078 - 4.00
132.750 125.920 229.787 1.073 - 4.00
132.790 125.670 230.545 1.072 - 4.00
132.350 125.670 232.803 1.073 - 4.00
132.320 125.750 234.898 1.073 - 4.00
131.580 126.080 236.163 1.075 - 4.00
131.760 126.210 172.700 1.076 - 4.00
132.130 126.360 173.700 1.077 - 4.00
132.210 126.610 173.910 1.079 - 4.00
132.340 126.280 174.260 1.076 - 4.00
132.680 126.450 175.160 1.078 14.00 18.00

ngan kontrak) M1
M2
M3

- 0.836 -
Faktor
Bahan-bahan
Penyesuaian
- 0.790 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.021 - -
127.270 122.240 225.452 1.046 - -
129.810 125.730 226.933 1.072 - -
129.360 126.450 228.179 1.075 100.00 100.00
130.440 127.130 228.595 1.080 - 100.00
130.210 126.810 229.137 1.078 - 100.00
132.750 125.920 229.787 1.073 - 100.00
132.790 125.670 230.545 1.072 - 100.00
132.350 125.670 232.803 1.073 - 100.00
132.320 125.750 234.898 1.073 - 100.00
131.580 126.080 236.163 1.075 - 100.00
131.760 126.210 172.700 1.076 - 100.00
132.130 126.360 173.700 1.077 - 100.00
132.210 126.610 173.910 1.079 - 100.00
132.340 126.280 174.260 1.076 - 100.00
132.680 126.450 175.160 1.078 267.00 367.00

ngan kontrak) M1
M2
M3
- - 0.830
Faktor
Bahan-bahan
Penyesuaian
- - 0.784 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.235 - -
127.270 122.240 225.452 1.243 - -
129.810 125.730 226.933 1.251 - -
129.360 126.450 228.179 1.253 - -
130.440 127.130 228.595 1.255 - -
130.210 126.810 229.137 1.258 - -
132.750 125.920 229.787 1.263 - -
132.790 125.670 230.545 1.267 - -
132.350 125.670 232.803 1.280 - -
132.320 125.750 234.898 1.288 - -
131.580 126.080 236.163 1.293 - -
131.760 126.210 172.700 0.993 - -
132.130 126.360 173.700 0.998 - -
132.210 126.610 173.910 0.999 - -
132.340 126.280 174.260 1.001 - -
132.680 126.450 175.160 1.005 - -

ngan kontrak) M1
M2
M3

0.320 - -
Faktor
Bahan-bahan
Penyesuaian
0.302 - - 3-Aug-18
7 8 9 10
127.65 116.22 175.16 1.000 - -
128.87 119.17 224.78 1.004 - -
127.27 122.24 225.45 1.042 - -
129.81 125.73 226.93 1.060 - -
129.36 126.45 228.18 1.018 - -
130.44 127.13 228.59 1.021 - -
130.21 126.81 229.14 1.027 - -
132.75 125.92 229.79 1.052 - -
132.79 125.67 230.55 1.055 - -
132.35 125.67 232.80 1.071 - -
132.32 125.75 234.90 1.054 - -
131.58 126.08 236.16 1.046 - -
131.76 126.21 172.70 1.053 - -
132.13 126.36 173.70 1.054 - -
132.21 126.61 173.91 1.057 - -
132.34 126.28 174.26 1.057 - -
132.68 126.45 175.16 1.058 - -

ngan kontrak) M1
M2
M3

0.220 0.409 -
Faktor
Bahan-bahan
Penyesuaian
0.208 0.386 - 3-Aug-18
7 8 9 10
127.650 116.220 175.160 1.000 - -
128.870 119.170 224.784 1.013 2.48 2.48
127.270 122.240 225.452 1.040 7.44 9.92
129.810 125.730 226.933 1.062 - 9.92
129.360 126.450 228.179 1.045 - 9.92
130.440 127.130 228.595 1.050 - 9.92
130.210 126.810 229.137 1.051 - 9.92
132.750 125.920 229.787 1.061 - 9.92
132.790 125.670 230.545 1.061 - 9.92
132.350 125.670 232.803 1.068 - 9.92
132.320 125.750 234.898 1.061 - 9.92
131.580 126.080 236.163 1.058 - 9.92
131.760 126.210 172.700 1.062 - 9.92
132.130 126.360 173.700 1.063 - 9.92
132.210 126.610 173.910 1.065 - 9.92
132.340 126.280 174.260 1.064 - 9.92
132.680 126.450 175.160 1.065 - 9.92

ngan kontrak) M1
M2
M3
Kuantitas / Volu
ADD.01 ADD.03
Bulan Kumulatif Bulan Kumulatif
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
14,570.20 14,570.20 14,570.20 14,570.20
2,740.40 17,310.60 2,740.40 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
4,297.94 21,608.54 7,700.00 25,010.60
21,489.72 43,098.26 7,001.61 32,012.21
17,191.77 60,290.03 5,601.29 37,613.50
- 60,290.03 5,601.29 43,214.79
- 60,290.03 7,001.61 50,216.40
- 60,290.03 - 50,216.40
- 60,290.03 - 50,216.40
- 60,290.03 - 50,216.40
n Maluku Tengah
ustri - Indeks harga solar
r Industri - Alat-alat berat
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 1,675.27 1,675.27
- - 1,005.16 2,680.43
- - - 2,680.43
- - - 2,680.43
- - - 2,680.43
- - - 2,680.43
- - - 2,680.43
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
130.06 130.06 - -
- 130.06 416.95 416.95
- 130.06 - 416.95
- 130.06 - 416.95
- 130.06 - 416.95
- 130.06 - 416.95
- 130.06 - 416.95
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
23.40 23.40 23.40 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
236.38 259.78 - 23.40
- 259.78 19.20 42.60
- 259.78 - 42.60
- 259.78 - 42.60
- 259.78 - 42.60
- 259.78 - 42.60
- 259.78 - 42.60
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
1,112.14 1,112.14 1,112.14 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
3,560.27 4,672.41 - 1,112.14
3,560.27 8,232.69 - 1,112.14
3,560.27 11,792.96 - 1,112.14
- 11,792.96 16,404.98 17,517.12
- 11,792.96 3,281.00 20,798.11
- 11,792.96 - 20,798.11
- 11,792.96 - 20,798.11
- 11,792.96 - 20,798.11
- 11,792.96 - 20,798.11
- 11,792.96 - 20,798.11
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
2,775.36 2,775.36 2,775.36 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
4,969.17 7,744.53 - 2,775.36
4,969.17 12,713.71 - 2,775.36
4,969.17 17,682.88 - 2,775.36
- 17,682.88 36,868.23 39,643.59
- 17,682.88 - 39,643.59
- 17,682.88 - 39,643.59
- 17,682.88 - 39,643.59
- 17,682.88 - 39,643.59
- 17,682.88 - 39,643.59
- 17,682.88 - 39,643.59
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
18,232.50 18,232.50 18,232.50 18,232.50
3,272.50 21,505.00 3,272.50 21,505.00
6,545.00 28,050.00 6,545.00 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 68,478.98 96,528.98
- 28,050.00 - 96,528.98
- 28,050.00 - 96,528.98
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
2,475.00 2,475.00 2,475.00 2,475.00
- 2,475.00 - 2,475.00
- 2,475.00 - 2,475.00
- 2,475.00 - 2,475.00
- 2,475.00 - 2,475.00
- 2,475.00 - 2,475.00
- 2,475.00 - 2,475.00
- 2,475.00 - 2,475.00
- 2,475.00 - 2,475.00
1,443.75 3,918.75 - 2,475.00
1,443.75 5,362.50 - 2,475.00
- 5,362.50 14,752.20 17,227.20
- 5,362.50 - 17,227.20
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 4,323.21 4,323.21
- - 12,969.62 17,292.83
- - - 17,292.83
- - - 17,292.83
- - - 17,292.83
- - - 17,292.83
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
745.57 745.57 - -
2,982.27 3,727.84 - -
2,982.27 6,710.11 - -
3,727.84 10,437.95 - -
2,982.27 13,420.23 - -
2,982.27 16,402.50 1,862.78 1,862.78
- 16,402.50 5,885.56 7,748.33
- 16,402.50 - 7,748.33
- 16,402.50 - 7,748.33
- 16,402.50 - 7,748.33
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 3,375.00 3,375.00
- - - 3,375.00
- - - 3,375.00
- - - 3,375.00
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
1,515.36 1,515.36 1,515.36 1,515.36
- 1,515.36 707.17 2,222.53
- 1,515.36 - 2,222.53
- 1,515.36 - 2,222.53
- 1,515.36 - 2,222.53
- 1,515.36 - 2,222.53
- 1,515.36 - 2,222.53
- 1,515.36 - 2,222.53
- 1,515.36 - 2,222.53
883.96 2,399.32 - 2,222.53
883.96 3,283.28 - 2,222.53
- 3,283.28 8,294.34 10,516.87
- 3,283.28 - 10,516.87
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
2,948.22 2,948.22 2,948.22 2,948.22
508.96 3,457.18 508.96 3,457.18
1,017.93 4,475.11 1,017.93 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
5,777.76 10,252.87 - 4,475.11
5,777.76 16,030.62 - 4,475.11
- 16,030.62 11,271.60 15,746.71
- 16,030.62 - 15,746.71
- 16,030.62 - 15,746.71
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
55.90 55.90 55.90 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,115.86 1,115.86 - -
2,231.71 3,347.57 1,112.34 1,112.34
- 3,347.57 2,224.67 3,337.01
- 3,347.57 - 3,337.01
- 3,347.57 - 3,337.01
- 3,347.57 - 3,337.01
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,083.03 1,083.03 - -
1,444.04 2,527.08 998.35 998.35
1,805.06 4,332.13 - 998.35
722.02 5,054.16 998.35 1,996.70
- 5,054.16 2,995.06 4,991.76
- 5,054.16 - 4,991.76
- 5,054.16 - 4,991.76
- 5,054.16 - 4,991.76
- 5,054.16 - 4,991.76
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 1,033.20 1,033.20
- - - 1,033.20
- - - 1,033.20
- - - 1,033.20
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
1,503.62 1,503.62 1,503.62 1,503.62
3,759.04 5,262.66 3,759.04 5,262.66
16,238.74 21,501.40 3,696.00 8,958.66
- 21,501.40 - 8,958.66
- 21,501.40 - 8,958.66
- 21,501.40 - 8,958.66
- 21,501.40 - 8,958.66
- 21,501.40 7,319.17 16,277.83
- 21,501.40 5,855.34 22,133.17
- 21,501.40 1,463.83 23,597.00
- 21,501.40 - 23,597.00
- 21,501.40 - 23,597.00
- 21,501.40 - 23,597.00
- 21,501.40 - 23,597.00
n Maluku Tengah
Kuantitas / Volu
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
87.73 87.73 - -
219.32 307.04 - -
175.45 482.49 - -
175.45 657.95 - -
43.86 701.81 - -
- 701.81 - -
- 701.81 - -
- 701.81 606.34 606.34
- 701.81 1,010.56 1,616.90
- 701.81 202.11 1,819.01
- 701.81 - 1,819.01
- 701.81 - 1,819.01
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
1,423.00 1,423.00 1,423.00 1,423.00
- 1,423.00 - 1,423.00
15,682.54 17,105.54 15,682.54 17,105.54
- 17,105.54 - 17,105.54
21,849.63 38,955.17 21,516.29 38,621.83
10,924.81 49,879.98 10,758.15 49,379.98
- 49,879.98 - 49,379.98
- 49,879.98 - 49,379.98
- 49,879.98 - 49,379.98
- 49,879.98 69,145.22 118,525.20
- 49,879.98 13,829.04 132,354.24
- 49,879.98 - 132,354.24
- 49,879.98 - 132,354.24
- 49,879.98 - 132,354.24
- 49,879.98 - 132,354.24
- 49,879.98 - 132,354.24
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 24-Jul-19
- - - -
3,513.33 3,513.33 3,513.33 3,513.33
1,756.67 5,270.00 1,756.67 5,270.00
5,386.37 10,656.37 5,386.37 10,656.37
- 10,656.37 - 10,656.37
2,194.23 12,850.60 695.09 11,351.46
10,971.14 23,821.74 3,475.43 14,826.89
4,388.46 28,210.19 1,073.99 15,900.88
- 28,210.19 - 15,900.88
- 28,210.19 - 15,900.88
- 28,210.19 - 15,900.88
- 28,210.19 - 15,900.88
- 28,210.19 - 15,900.88
- 28,210.19 - 15,900.88
- 28,210.19 - 15,900.88
- 28,210.19 - 15,900.88
- 28,210.19 - 15,900.88
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
7,689.42 7,689.42 - -
19,223.55 26,912.97 - -
7,689.42 34,602.39 - -
- 34,602.39 - -
- 34,602.39 - -
- 34,602.39 - -
- 34,602.39 3,346.28 3,346.28
- 34,602.39 - 3,346.28
- 34,602.39 - 3,346.28
- 34,602.39 - 3,346.28
- 34,602.39 - 3,346.28
- 34,602.39 - 3,346.28
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
3,000.00 3,000.00 3,000.00 3,000.00
6,000.00 9,000.00 6,000.00 9,000.00
- 9,000.00 - 9,000.00
11,611.35 20,611.35 11,611.35 20,611.35
- 20,611.35 - 20,611.35
- 20,611.35 - 20,611.35
11,093.54 31,704.89 7,109.22 27,720.57
22,187.08 53,891.98 14,218.44 41,939.02
16,640.31 70,532.29 10,663.83 52,602.85
- 70,532.29 - 52,602.85
- 70,532.29 - 52,602.85
- 70,532.29 - 52,602.85
- 70,532.29 - 52,602.85
- 70,532.29 - 52,602.85
- 70,532.29 9,730.43 62,333.28
- 70,532.29 5,838.26 68,171.54
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
750.00 750.00 750.00 750.00
- 750.00 - 750.00
- 750.00 218.75 968.75
- 750.00 - 968.75
- 750.00 - 968.75
- 750.00 - 968.75
- 750.00 - 968.75
- 750.00 - 968.75
- 750.00 - 968.75
- 750.00 - 968.75
2,530.50 3,280.50 - 968.75
843.50 4,124.00 - 968.75
- 4,124.00 531.25 1,500.00
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 293.63 293.63
- - - 293.63
- - - 293.63
- - - 293.63
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
25.01 25.01 25.01 25.01
288.02 313.03 288.02 313.03
720.06 1,033.09 720.06 1,033.09
- 1,033.09 - 1,033.09
- 1,033.09 - 1,033.09
753.94 1,787.03 547.20 1,580.29
753.94 2,540.96 547.20 2,127.49
753.94 3,294.90 547.20 2,674.69
- 3,294.90 768.94 3,443.63
- 3,294.90 615.15 4,058.78
- 3,294.90 461.36 4,520.14
- 3,294.90 - 4,520.14
- 3,294.90 - 4,520.14
- 3,294.90 - 4,520.14
- 3,294.90 - 4,520.14
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 100.00 100.00
- - 100.00 200.00
- - - 200.00
- - - 200.00
- - - 200.00
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 2.00 2.00
- - - 2.00
- - - 2.00
- - - 2.00
- - - 2.00
- - - 2.00
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,425.00 1,425.00 - -
5,700.00 7,125.00 - -
- 7,125.00 3,096.00 3,096.00
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
4.00 4.00 4.00 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 58.00 62.00
14.00 18.00 - 62.00
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
100.00 100.00 100.00 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 287.00 387.00
267.00 367.00 - 387.00
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 400.00 400.00
- - - 400.00
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 1,266.99 1,266.99
- - 1,689.31 2,956.30
- - - 2,956.30
- - - 2,956.30
n Maluku Tengah
Kuantitas / Volu
ADD.01 ADD.03
13-Nov-18 21-May-19
- - - -
2.48 2.48 - -
7.44 9.92 9.92 9.92
- 9.92 - 9.92
- 9.92 25.96 35.88
- 9.92 - 35.88
- 9.92 - 35.88
- 9.92 - 35.88
- 9.92 - 35.88
- 9.92 - 35.88
- 9.92 11.10 46.98
- 9.92 8.88 55.85
- 9.92 8.88 64.73
- 9.92 11.10 75.83
- 9.92 8.88 84.71
- 9.92 11.10 95.80
- 9.92 8.88 104.68
n Maluku Tengah
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
14,570.20 14,570.20 14,570.20 14,570.20
2,740.40 17,310.60 2,740.40 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
6,941.00 24,251.60 6,941.00 24,251.60
8,703.20 32,954.80 8,703.20 32,954.80
6,600.00 39,554.80 6,600.00 39,554.80
3,300.00 42,854.80 3,300.00 42,854.80
1,920.05 44,774.85 1,920.05 44,774.85
1,623.62 46,398.47 1,623.62 46,398.47
3,681.34 50,079.81 2,383.94 48,782.41
- 50,079.81 1,297.40 50,079.81
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
2,020.95 2,020.95 2,020.95 2,020.95
331.43 2,352.38 331.43 2,352.38
474.86 2,827.24 474.86 2,827.24
- 2,827.24 - 2,827.24
- 2,827.24 - 2,827.24
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
220.20 220.20 220.20 220.20
37.54 257.74 37.54 257.74
39.89 297.63 39.89 297.63
29.11 326.74 29.11 326.74
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
23.40 23.40 23.40 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
- 23.40 - 23.40
9.60 33.00 9.60 33.00
- 33.00 - 33.00
6.48 39.48 6.48 39.48
3.60 43.08 3.12 42.60
- 43.08 0.48 43.08
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
1,112.14 1,112.14 1,112.14 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
580.00 1,692.14 580.00 1,692.14
8,588.77 10,280.91 8,588.77 10,280.91
3,432.42 13,713.33 3,432.42 13,713.33
3,452.20 17,165.53 3,452.20 17,165.53
4,051.09 21,216.62 4,051.09 21,216.62
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
2,775.36 2,775.36 2,775.36 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
- 2,775.36 - 2,775.36
1,284.36 4,059.72 1,284.36 4,059.72
23,660.32 27,720.04 23,660.32 27,720.04
2,346.32 30,066.36 2,346.32 30,066.36
4,756.14 34,822.50 4,756.14 34,822.50
2,519.38 37,341.88 2,519.38 37,341.88
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
18,232.50 18,232.50 18,232.50 18,232.50
3,272.50 21,505.00 3,272.50 21,505.00
6,545.00 28,050.00 6,545.00 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
14,025.00 42,075.00 14,025.00 42,075.00
18,494.30 60,569.30 18,494.30 60,569.30
14,025.00 74,594.30 14,025.00 74,594.30
2,805.00 77,399.30 2,805.00 77,399.30
7,198.23 84,597.53 7,198.23 84,597.53
- 84,597.53 - 84,597.53
10,774.64 95,372.17 10,774.64 95,372.17
1,017.19 96,389.36 1,017.19 96,389.36
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
2,475.00 2,475.00 2,475.00 2,475.00
1,155.00 3,630.00 1,155.00 3,630.00
- 3,630.00 - 3,630.00
- 3,630.00 - 3,630.00
1,155.00 4,785.00 1,155.00 4,785.00
- 4,785.00 - 4,785.00
- 4,785.00 - 4,785.00
- 4,785.00 - 4,785.00
- 4,785.00 - 4,785.00
215.33 5,000.33 215.33 5,000.33
- 5,000.33 - 5,000.33
9,719.18 14,719.51 9,719.18 14,719.51
2,406.59 17,126.10 2,406.59 17,126.10
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
11,727.45 11,727.45 11,727.45 11,727.45
3,362.18 15,089.63 3,362.18 15,089.63
3,325.83 18,415.46 3,325.83 18,415.46
- 18,415.46 - 18,415.46
- 18,415.46 - 18,415.46
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
2,322.00 2,322.00 2,322.00 2,322.00
2,470.50 4,792.50 2,470.50 4,792.50
2,757.71 7,550.21 2,757.71 7,550.21
- 7,550.21 - 7,550.21
- 7,550.21 - 7,550.21
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
3,375.00 3,375.00 3,375.00 3,375.00
- 3,375.00 - 3,375.00
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
- - - -
- - - -
- - - -
- - - -
1,515.36 1,515.36 1,515.36 1,515.36
707.17 2,222.53 707.17 2,222.53
- 2,222.53 - 2,222.53
- 2,222.53 - 2,222.53
707.17 2,929.70 707.17 2,929.70
- 2,929.70 - 2,929.70
- 2,929.70 - 2,929.70
- 2,929.70 - 2,929.70
- 2,929.70 - 2,929.70
131.72 3,061.42 131.72 3,061.42
- 3,061.42 - 3,061.42
5,947.14 9,008.56 5,947.14 9,008.56
1,427.98 10,436.54 1,427.98 10,436.54
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
2,948.22 2,948.22 2,948.22 2,948.22
508.96 3,457.18 508.96 3,457.18
1,017.93 4,475.11 1,017.93 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
2,287.89 6,763.00 2,287.89 6,763.00
2,999.99 9,762.99 2,999.99 9,762.99
2,275.02 12,038.01 2,275.02 12,038.01
456.19 12,494.20 456.19 12,494.20
1,170.61 13,664.81 1,170.61 13,664.81
- 13,664.81 - 13,664.81
1,751.38 15,416.19 1,751.38 15,416.19
250.01 15,666.20 250.01 15,666.20
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
55.90 55.90 55.90 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
688.66 688.66 688.66 688.66
1,377.33 2,065.99 1,377.33 2,065.99
1,234.41 3,300.40 1,234.41 3,300.40
- 3,300.40 - 3,300.40
- 3,300.40 - 3,300.40
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
2,023.63 2,023.63 2,023.63 2,023.63
1,122.99 3,146.62 1,122.99 3,146.62
1,807.24 4,953.86 1,807.24 4,953.86
- 4,953.86 - 4,953.86
- 4,953.86 - 4,953.86
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,033.20 1,033.20 1,033.20 1,033.20
- 1,033.20 - 1,033.20
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
1,503.62 1,503.62 1,503.62 1,503.62
3,759.04 5,262.66 3,759.04 5,262.66
3,696.00 8,958.66 3,696.00 8,958.66
- 8,958.66 - 8,958.66
- 8,958.66 - 8,958.66
- 8,958.66 - 8,958.66
211.67 9,170.33 211.67 9,170.33
1,058.34 10,228.67 1,058.34 10,228.67
846.67 11,075.34 846.67 11,075.34
211.67 11,287.01 211.67 11,287.01
- 11,287.01 - 11,287.01
1,483.15 12,770.16 1,483.15 12,770.16
7,415.73 20,185.89 7,415.73 20,185.89
2,966.30 23,152.19 2,966.30 23,152.19
Kuantitas / Volume
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
212.88 212.88 212.88 212.88
354.81 567.69 354.81 567.69
195.59 763.28 195.59 763.28
623.16 1,386.44 623.16 1,386.44
249.26 1,635.70 249.26 1,635.70
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
1,423.00 1,423.00 1,423.00 1,423.00
- 1,423.00 - 1,423.00
15,682.54 17,105.54 15,682.54 17,105.54
- 17,105.54 - 17,105.54
21,849.63 38,955.17 21,849.63 38,955.17
10,924.81 49,879.98 10,924.81 49,879.98
- 49,879.98 - 49,879.98
- 49,879.98 - 49,879.98
11,782.04 61,662.02 11,782.04 61,662.02
58,910.19 120,572.20 58,910.19 120,572.20
1,285.66 121,857.86 1,285.66 121,857.86
- 121,857.86 - 121,857.86
- 121,857.86 - 121,857.86
- 121,857.86 - 121,857.86
- 121,857.86 - 121,857.86
- 121,857.86 - 121,857.86
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
3,513.33 3,513.33 3,513.33 3,513.33
1,756.67 5,270.00 1,756.67 5,270.00
5,386.37 10,656.37 5,386.37 10,656.37
- 10,656.37 - 10,656.37
566.98 11,223.35 566.98 11,223.35
2,834.88 14,058.22 2,834.88 14,058.22
1,133.95 15,192.17 1,133.95 15,192.17
- 15,192.17 - 15,192.17
- 15,192.17 - 15,192.17
- 15,192.17 - 15,192.17
- 15,192.17 - 15,192.17
- 15,192.17 - 15,192.17
- 15,192.17 - 15,192.17
341.63 15,533.80 341.63 15,533.80
662.97 16,196.77 662.97 16,196.77
- 16,196.77 16,196.77
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
769.99 769.99 769.99 769.99
- 769.99 - 769.99
- 769.99 - 769.99
- 769.99 - 769.99
- 769.99 - 769.99
- 769.99 - 769.99
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
3,000.00 3,000.00 3,000.00 3,000.00
6,000.00 9,000.00 6,000.00 9,000.00
- 9,000.00 - 9,000.00
11,611.35 20,611.35 11,611.35 20,611.35
- 20,611.35 - 20,611.35
- 20,611.35 - 20,611.35
9,664.84 30,276.19 9,664.84 30,276.19
19,329.68 49,605.87 19,329.68 49,605.87
14,497.26 64,103.13 14,497.26 64,103.13
- 64,103.13 - 64,103.13
- 64,103.13 - 64,103.13
- 64,103.13 - 64,103.13
- 64,103.13 - 64,103.13
452.05 64,555.18 452.05 64,555.18
2,260.23 66,815.40 2,260.23 66,815.40
1,891.11 68,706.51 1,891.11 68,706.51
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
750.00 750.00 750.00 750.00
- 750.00 - 750.00
218.75 968.75 218.75 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
531.25 1,500.00 531.25 1,500.00
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
25.88 25.88 25.88 25.88
- 25.88 - 25.88
- 25.88 - 25.88
226.03 251.91 226.03 251.91
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
25.01 25.01 25.01 25.01
288.02 313.03 288.02 313.03
720.06 1,033.09 720.06 1,033.09
- 1,033.09 - 1,033.09
- 1,033.09 - 1,033.09
596.95 1,630.04 596.95 1,630.04
596.95 2,226.98 596.95 2,226.98
509.90 2,736.88 509.90 2,736.88
310.94 3,047.82 310.94 3,047.82
248.75 3,296.57 248.75 3,296.57
186.56 3,483.13 186.56 3,483.13
- 3,483.13 - 3,483.13
129.63 3,612.76 129.63 3,612.76
648.13 4,260.89 648.13 4,260.89
259.25 4,520.14 259.25 4,520.14
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
100.00 100.00 100.00 100.00
258.00 358.00 258.00 358.00
- 358.00 - 358.00
- 358.00 - 358.00
- 358.00 - 358.00
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
2.00 2.00 2.00 2.00
- 2.00 - 2.00
- 2.00 - 2.00
- 2.00 - 2.00
- 2.00 - 2.00
- 2.00 - 2.00
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
3,096.00 3,096.00 3,096.00 3,096.00
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
4.00 4.00 4.00 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
58.00 62.00 58.00 62.00
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
100.00 100.00 100.00 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
287.00 387.00 287.00 387.00
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
830.00 830.00 830.00 830.00
- 830.00 - 830.00
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
704.85 704.85 704.85 704.85
2,282.70 2,987.55 2,282.70 2,987.55
- 2,987.55 2,987.55
- 2,987.55 2,987.55
Kuantitas / Volume
ADD.04 ADD.05
16-Oct-19 30-Dec-19
11 12
- - - -
- - - -
9.92 9.92 9.92 9.92
- 9.92 - 9.92
25.96 35.88 25.96 35.88
- 35.88 - 35.88
- 35.88 - 35.88
- 35.88 - 35.88
- 35.88 - 35.88
3.13 39.01 3.13 39.01
15.64 54.64 15.64 54.64
12.51 67.15 12.51 67.15
12.51 79.66 12.51 79.66
15.64 95.30 15.64 95.30
9.38 104.68 9.38 104.68
- 104.68 - 104.68
- 104.68 - 104.68
No. Item 5.1.(1)
Mata Pembayaran Lapis Pondasi Agregat Kelas A
Kontrak Awal Add-01
Harga Satuan (Rp) 648,700.00 648,700.00
Volume (M3) 45,100.00 60,290.03
Aktual (MC) Eskalasi

13 14 15 16
- - - -
- - - -
8,850.00 8,850.00 8,850.00 8,850.00
4,350.00 13,200.00 4,350.00 13,200.00
4,110.60 17,310.60 4,110.60 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
- 17,310.60 - 17,310.60
6,941.00 24,251.60 6,941.00 24,251.60
8,703.20 32,954.80 8,703.20 32,954.80
6,600.00 39,554.80 6,600.00 39,554.80
3,300.00 42,854.80 3,659.99 43,214.79
1,920.05 44,774.85 6,865.02 50,079.81
1,623.62 46,398.47 - 50,079.81
2,383.94 48,782.41 - 50,079.81
1,297.40 50,079.81 - 50,079.81
No. Item 5.1.(1)
Mata Pembayaran Lapis Pondasi Agregat Kelas A
Kontrak Awal Add-01
Harga Satuan (Rp) 648,700.00 648,700.00
Volume (M3) - -

13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 1,675.27 1,675.27
- - 1,005.16 2,680.43
2,020.95 2,020.95 - 2,680.43
331.43 2,352.38 - 2,680.43
474.86 2,827.24 146.82 2,827.24
- 2,827.24 - 2,827.24
- 2,827.24 - 2,827.24
No. Item 7.1 (5) (a)

Mata Pembayaran Beton mutu sedang fc’ 30 Mpa
Kontrak Awal Add-01
Harga Satuan (Rp) 2,690,300.00 2,690,300.00
Volume (M3) 130.06 130.06

13 14 15 16
- - - -
- - - -
- - 13.01 13.01
- - - 13.01
- - - 13.01
- - - 13.01
- - - 13.01
- - - 13.01
- - - 13.01
- - - 13.01
- - - 13.01
- - 313.73 326.74
- - - 326.74
220.20 220.20 - 326.74
37.54 257.74 - 326.74
39.89 297.63 - 326.74
29.11 326.74 - 326.74
No. Item 7.1 (7) a

Mata Pembayaran Beton mutu sedang fc’ 20 Mpa
Kontrak Awal Add-01
Harga Satuan (Rp) 1,684,900.00 1,684,900.00
Volume (M3) 409.97 259.78
13 14 15 16
- - - -
- - - -
- - 41.00 41.00
- - - 41.00
23.40 23.40 - 41.00
- 23.40 - 41.00
- 23.40 - 41.00
- 23.40 - 41.00
- 23.40 - 41.00
- 23.40 - 41.00
- 23.40 - 41.00
- 23.40 1.60 42.60
9.60 33.00 - 42.60
- 33.00 - 42.60
6.48 39.48 - 42.60
3.12 42.60 0.48 43.08
0.48 43.08 - 43.08
No. Item 7.3 (1)

Mata Pembayaran Baja Tulangan U 24 Polos
Kontrak Awal Add-01
Harga Satuan (Rp) 16,700.00 16,700.00
Volume (Kg) 122.40 11,792.96

13 14 15 16
- - -
- - - -
- - 12.24 12.24
- - - 12.24
1,112.14 1,112.14 1,099.90 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 - 1,112.14
- 1,112.14 3,560.27 4,672.41
- 1,112.14 3,560.27 8,232.69
- 1,112.14 3,560.27 11,792.96
- 1,112.14 5,724.16 17,517.12
- 1,112.14 3,281.00 20,798.11
580.00 1,692.14 - 20,798.11
8,588.77 10,280.91 - 20,798.11
3,432.42 13,713.33 - 20,798.11
3,452.20 17,165.53 - 20,798.11
4,051.09 21,216.62 418.51 21,216.62
No. Item 7.3 (3)

Mata Pembayaran Baja Tulangan U 32 Ulir
Kontrak Awal Add-01
Harga Satuan (Rp) 21,400.00 21,400.00
Volume (Kg) 63,236.38 17,682.88

13 14 15 16
- - -
- - - -
- - 6,323.64 6,323.64
- - - 6,323.64
2,775.36 2,775.36 - 6,323.64
- 2,775.36 - 6,323.64
- 2,775.36 - 6,323.64
- 2,775.36 1,420.89 7,744.53
- 2,775.36 4,969.17 12,713.71
- 2,775.36 4,969.17 17,682.88
- 2,775.36 - 17,682.88
- 2,775.36 19,659.00 37,341.88
1,284.36 4,059.72 - 37,341.88
23,660.32 27,720.04 - 37,341.88
2,346.32 30,066.36 - 37,341.88
4,756.14 34,822.50 - 37,341.88
2,519.38 37,341.88 - 37,341.88
No. Item 6.1.(1)(a)

Mata Pembayaran Lapis Resap Pengikat - Aspal Cair
Kontrak Awal Add-01
Harga Satuan (Rp) 14,800.00 14,800.00
Volume (Liter) 91,850.00 28,050.00

13 14 15 16
- - -
- - - -
4,675.00 4,675.00 4,675.00 4,675.00
16,830.00 21,505.00 16,830.00 21,505.00
6,545.00 28,050.00 6,545.00 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
- 28,050.00 - 28,050.00
14,025.00 42,075.00 14,025.00 42,075.00
18,494.30 60,569.30 18,494.30 60,569.30
14,025.00 74,594.30 14,025.00 74,594.30
2,805.00 77,399.30 2,805.00 77,399.30
7,198.23 84,597.53 7,198.23 84,597.53
- 84,597.53 11,791.83 96,389.36
10,774.64 95,372.17 - 96,389.36
1,017.19 96,389.36 - 96,389.36
No. Item 6.1.(2)(a)

Mata Pembayaran Lapis Perekat - Aspal Cair
Kontrak Awal Add-01
Harga Satuan (Rp) 15,300.00 15,300.00
Volume (Liter) 16,912.50 5,362.50

13 14 15 16
- - -
- - - -
- - - -
- - - -
2,475.00 2,475.00 2,475.00 2,475.00
1,155.00 3,630.00 1,155.00 3,630.00
- 3,630.00 - 3,630.00
- 3,630.00 - 3,630.00
1,155.00 4,785.00 1,155.00 4,785.00
- 4,785.00 - 4,785.00
- 4,785.00 - 4,785.00
- 4,785.00 - 4,785.00
- 4,785.00 - 4,785.00
215.33 5,000.33 215.33 5,000.33
- 5,000.33 - 5,000.33
9,719.18 14,719.51 9,719.18 14,719.51
2,406.59 17,126.10 2,406.59 17,126.10
No. Item 6.1.(1)(a)

Mata Pembayaran Lapis Resap Pengikat - Aspal Cair
Kontrak Awal Add-01
Harga Satuan (Rp) 14,800.00 14,800.00
Volume (Liter) - -

13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 4,323.21 4,323.21
11,727.45 11,727.45 12,969.62 17,292.83
3,362.18 15,089.63 - 17,292.83
3,325.83 18,415.46 1,122.64 18,415.46
- 18,415.46 - 18,415.46
- 18,415.46 - 18,415.46
No. Item 6.1.(2)(a)

Kontrak Awal Add-01
Harga Satuan (Rp) 15,300.00 15,300.00
Volume (Liter) 20,250.00 16,402.50

13 14 15 16
- - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 745.57 745.57
- - 2,982.27 3,727.84
- - 2,982.27 6,710.11
- - - 6,710.11
- - - 6,710.11
2,322.00 2,322.00 - 6,710.11
2,470.50 4,792.50 - 6,710.11
2,757.71 7,550.21 840.10 7,550.21
- 7,550.21 - 7,550.21
- 7,550.21 - 7,550.21
No. Item 6.1.(2)(a)

Kontrak Awal Add-01
Harga Satuan (Rp) 15,300.00 15,300.00
Volume (Liter) - -

13 14 15 16
- - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 3,375.00 3,375.00
- - - 3,375.00
3,375.00 3,375.00 - 3,375.00
- 3,375.00 - 3,375.00
No. Item 6.3(5b)

Mata Pembayaran Laston Lapis Aus Modifikasi (AC-WC Mod)
Kontrak Awal Add-01
Harga Satuan (Rp) 1,589,000.00 1,589,000.00
Volume (Ton) 10,463.20 3,283.28

13 14 15 16
- - - -
- - - -
- - - -
- - - -
1,515.36 1,515.36 1,515.36 1,515.36
707.17 2,222.53 707.17 2,222.53
- 2,222.53 - 2,222.53
- 2,222.53 - 2,222.53
707.17 2,929.70 707.17 2,929.70
- 2,929.70 - 2,929.70
- 2,929.70 - 2,929.70
- 2,929.70 - 2,929.70
- 2,929.70 - 2,929.70
131.72 3,061.42 131.72 3,061.42
- 3,061.42 - 3,061.42
5,947.14 9,008.56 5,947.14 9,008.56
1,427.98 10,436.54 1,427.98 10,436.54
No. Item 6.3(6b)
Mata Pembayaran Laston Lapis Antara Modifikasi (AC-BC Mod)
Kontrak Awal Add-01
Harga Satuan (Rp) 1,509,000.00 1,509,000.00
Volume (Ton) 15,694.80 16,030.62

13 14 15 16
- - -
- - - -
752.40 752.40 752.40 752.40
2,729.43 3,481.83 2,729.43 3,481.83
993.28 4,475.11 993.28 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
- 4,475.11 - 4,475.11
2,287.89 6,763.00 2,287.89 6,763.00
2,999.99 9,762.99 2,999.99 9,762.99
2,275.02 12,038.01 2,275.02 12,038.01
456.19 12,494.20 456.19 12,494.20
1,170.61 13,664.81 1,170.61 13,664.81
- 13,664.81 - 13,664.81
1,751.38 15,416.19 1,751.38 15,416.19
250.01 15,666.20 250.01 15,666.20
No. Item 6.3(6d)
Mata Pembayaran Laston Lapis Antara Modifikasi Perata (AC-BC(L)Mod) Levelin
Kontrak Awal Add-01
Harga Satuan (Rp) 1,411,300.00 1,411,300.00
Volume (Ton) - 55.90

13 14 15 16
- - -
- - - -
- - - -
- - - -
55.90 55.90 55.90 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
- 55.90 - 55.90
No. Item 6.3(5b)
Kontrak Awal Add-01
Harga Satuan (Rp) 1,589,000.00 1,589,000.00
Volume (Ton) 3,340.80 3,347.57

13 14 15 16
- - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,343.23 1,343.23 1,343.23 1,343.23
745.73 2,088.96 1,957.17 3,300.40
1,211.44 3,300.40 - 3,300.40
- 3,300.40 - 3,300.40
- 3,300.40 - 3,300.40
No. Item 6.3(6b)
Mata Pembayaran Laston Lapis Antar Modifikasi (AC-BC Mod)
Kontrak Awal Add-01
Harga Satuan (Rp) 1,509,000.00 1,509,000.00
Volume (Ton) 5,011.20 5,054.16

13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 1,083.03 1,083.03
- - 1,444.04 2,527.08
- - - 2,527.08
- - - 2,527.08
2,023.63 2,023.63 2,426.78 4,953.86
1,122.99 3,146.62 - 4,953.86
1,807.24 4,953.86 - 4,953.86
- 4,953.86 - 4,953.86
- 4,953.86 - 4,953.86
No. Item 6.3(5b)

Kontrak Awal Add-01
Harga Satuan (Rp) 1,589,000.00 1,589,000.00
Volume (Ton) - -

13 14 15 16
- - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 1,033.20 1,033.20
- - - 1,033.20
1,033.20 1,033.20 - 1,033.20
- 1,033.20 - 1,033.20
No. Item 2.1.(1)

Mata Pembayaran Galian untuk Selokan Drainase dan Saluran Air
Kontrak Awal Add-01
Harga Satuan (Rp) 52,800.00 52,800.00
Volume (M3) 10,991.01 21,501.40

13 14 15 16
- - - -
- - 2,227.68 2,227.68
- - - 2,227.68
- - - 2,227.68
5,262.66 5,262.66 3,034.98 5,262.66
2,476.00 7,738.66 16,238.74 21,501.40
- 7,738.66 - 21,501.40
1,220.00 8,958.66 - 21,501.40
- 8,958.66 - 21,501.40
- 8,958.66 - 21,501.40
665.00 9,623.66 - 21,501.40
- 9,623.66 631.77 22,133.17
- 9,623.66 1,019.02 23,152.19
- 9,623.66 - 23,152.19
1,476.40 11,100.06 - 23,152.19
12,052.13 23,152.19 - 23,152.19
- 23,152.19 - 23,152.19
No. Item 2.2.(1)

Mata Pembayaran Pasangan Batu dengan Mortar
Kontrak Awal Add-01
Harga Satuan (Rp) 1,012,000.00 1,012,000.00
Volume (M3) 4,070.90 701.81
13 14 15 16
- - - -
- - 200.81 200.81
- - 401.63 602.44
- - 401.63 1,004.07
- - - 1,004.07
- - - 1,004.07
- - - 1,004.07
- - - 1,004.07
- - - 1,004.07
- - - 1,004.07
- - - 1,004.07
- - - 1,004.07
156.48 156.48 - 1,004.07
- 156.48 612.83 1,616.90
148.80 305.28 18.80 1,635.70
414.16 719.44 - 1,635.70
916.26 1,635.70 - 1,635.70
No. Item 3.1.(1a)

Mata Pembayaran Galian Biasa
Kontrak Awal Add-01
Harga Satuan (Rp) 40,100.00 40,100.00
Volume (M3) 49,879.98 49,879.98

13 14 15 16
- - - -
560.00 560.00 17,105.54 17,105.54
863.00 1,423.00 - 17,105.54
7,687.37 9,110.37 - 17,105.54
7,995.17 17,105.54 - 17,105.54
15,976.00 33,081.54 21,849.63 38,955.17
1,476.00 34,557.54 10,924.81 49,879.98
7,363.57 41,921.11 - 49,879.98
7,958.87 49,879.98 - 49,879.98
- 49,879.98 - 49,879.98
- 49,879.98 68,645.22 118,525.20
- 49,879.98 3,332.66 121,857.86
69,336.05 119,216.03 - 121,857.86
- 119,216.03 - 121,857.86
2,641.83 121,857.86 - 121,857.86
- 121,857.86 - 121,857.86
- 121,857.86 - 121,857.86
No. Item 3.2.(1a)

Mata Pembayaran Timbunan Biasa dari Sumber Galian
Kontrak Awal Add-01
Harga Satuan (Rp) 131,600.00 131,600.00
Volume (M3) 27,894.01 28,210.19

13 14 15 16
- - - -
3,170.00 3,170.00 3,552.50 3,552.50
2,100.00 5,270.00 1,776.25 5,328.75
58.75 5,328.75 - 5,328.75
5,327.62 10,656.37 5,327.62 10,656.37
1,214.58 11,870.95 2,194.23 12,850.60
1,450.23 13,321.18 3,346.17 16,196.77
- 13,321.18 - 16,196.77
- 13,321.18 - 16,196.77
- 13,321.18 - 16,196.77
- 13,321.18 - 16,196.77
- 13,321.18 - 16,196.77
- 13,321.18 - 16,196.77
- 13,321.18 - 16,196.77
2,607.67 15,928.85 - 16,196.77
267.92 16,196.77 - 16,196.77
- 16,196.77 - 16,196.77
No. Item 3.2.(1b)

Mata Pembayaran Timbunan Biasa dari Galian
Kontrak Awal Add-01
Harga Satuan (Rp) 18,600.00 18,600.00
Volume (M3) 34,602.39 34,602.39

13 14 15 16
- - - -
- - 769.99 769.99
- - - 769.99
- - - 769.99
- - - 769.99
- - - 769.99
- - - 769.99
- - - 769.99
- - - 769.99
- - - 769.99
- - - 769.99
- - - 769.99
769.99 769.99 - 769.99
- 769.99 - 769.99
- 769.99 - 769.99
- 769.99 - 769.99
- 769.99 - 769.99
No. Item 3.2.(2a)

Mata Pembayaran Timbunan Pilihan dari Sumber Galian
Kontrak Awal Add-01
Harga Satuan (Rp) 209,900.00 209,900.00
Volume (M3) 55,086.88 70,532.29

13 14 15 16
- - - -
4,500.00 4,500.00 4,500.00 4,500.00
4,500.00 9,000.00 4,907.42 9,407.42
407.42 9,407.42 - 9,407.42
11,203.93 20,611.35 11,203.93 20,611.35
6,459.00 27,070.35 6,459.00 27,070.35
2,643.00 29,713.35 2,643.00 29,713.35
11,489.50 41,202.85 11,489.50 41,202.85
8,660.30 49,863.15 12,689.13 53,891.98
- 49,863.15 14,814.53 68,706.51
- 49,863.15 - 68,706.51
- 49,863.15 - 68,706.51
1,084.20 50,947.35 - 68,706.51
- 50,947.35 - 68,706.51
1,173.04 52,120.39 - 68,706.51
12,580.18 64,700.57 - 68,706.51
4,005.94 68,706.51 - 68,706.51
No. Item 4.2.(2b)

Mata Pembayaran Lapis Pondasi Agregat Kelas S
Kontrak Awal Add-01
Harga Satuan (Rp) 443,800.00 443,800.00
Volume (M3) 5,675.00 4,124.00

13 14 15 16
- - - -
- - - -
- - - -
- - - -
750.00 750.00 750.00 750.00
- 750.00 - 750.00
218.75 968.75 218.75 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
- 968.75 - 968.75
531.25 1,500.00 531.25 1,500.00
- 1,500.00 - 1,500.00
750.00
No. Item 7.1 (10)

Mata Pembayaran Beton mutu rendah fc’ 10 Mpa
Kontrak Awal Add-01
Harga Satuan (Rp) 1,281,400.00 1,281,400.00
Volume (M3) - -

13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
11.00 11.00 251.91 251.910
12.00 23.00 - 251.910
4.40 27.40 - 251.910
224.51 251.91 - 251.910
No. Item 7.9.(1)

Mata Pembayaran Pasangan Batu
Kontrak Awal Add-01
Harga Satuan (Rp) 1,059,800.00 1,059,800.00
Volume (M3) 1,036.22 3,294.90

13 14 15 16
- - - -
- - 43.34 43.34
- - 86.68 130.02
- - - 130.02
1,033.09 1,033.09 903.07 1,033.09
- 1,033.09 - 1,033.09
486.00 1,519.09 486.00 1,519.09
121.80 1,640.89 267.94 1,787.03
- 1,640.89 753.94 2,540.96
- 1,640.89 753.94 3,294.90
- 1,640.89 148.73 3,443.63
- 1,640.89 615.15 4,058.78
131.88 1,772.77 461.36 4,520.14
- 1,772.77 - 4,520.14
1,709.56 3,482.33 - 4,520.14
35.23 3,517.56 - 4,520.14
1,002.58 4,520.14 - 4,520.14
No. Item 7.10.(3) a

Mata Pembayaran Bronjong dengan Kawat yang dilapisi galvanis
Kontrak Awal Add-01
Harga Satuan (Rp) 1,016,200.00 1,016,200.00
Volume (M3) - -

13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
127.70 127.70 127.70 127.70
- 127.70 72.30 200.00
72.30 200.00 - 200.00
- 200.00 158.00 358.00
158.00 358.00 - 358.00
No. Item 7.14.(1)
Mata Pembayaran Papan Nama Jembatan
Kontrak Awal Add-01
Harga Satuan (Rp) - -
Volume (Buah) - -

13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 2.00 2.00
- - - 2.00
- - - 2.00
2.00 2.00 - 2.00
- 2.00 - 2.00
- 2.00 - 2.00
No. Item 8.4.(1)
Mata Pembayaran Marka Jalan Termoplastik
Kontrak Awal Add-01
Harga Satuan (Rp) 192,500.00 192,500.00
Volume (M2) 7,125.00 7,125.00

13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
3,096.00 3,096.00 3,096.00 3,096.00
No. Item 8.4.(3a)
Mata Pembayaran Rambu Jalan Tunggal dengan Permukaan Pemantul Engineer
Kontrak Awal Add-01
Harga Satuan (Rp) 461,900.00 461,900.00
Volume (Buah) 18.00 18.00

13 14 15 16
- - - -
- - - -
- - - -
- - - -
4.00 4.00 4.00 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
- 4.00 - 4.00
58.00 62.00 58.00 62.00
No. Item 8.4.(5)
Mata Pembayaran Patok Pengarah
Kontrak Awal Add-01
Harga Satuan (Rp) 208,000.00 208,000.00
Volume (Buah) 367.00 367.00

13 14 15 16
- - - -
- - - -
- - - -
- - - -
100.00 100.00 100.00 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
- 100.00 - 100.00
287.00 387.00 287.00 387.00
No. Item 8.4.(7)

Mata Pembayaran Rel Pengaman
Kontrak Awal Add-01
Harga Satuan (Rp) 1,402,406.00 1,402,406.00
Volume (M1) - -

13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
116.00 116.00 830.00 830.00
714.00 830.00 - 830.00
No. Item 3.2.(2a)

Mata Pembayaran Timbunan Pilihan dari Sumber Galian
Kontrak Awal Add-01
Harga Satuan (Rp) - -
Volume (M3) - -
13 14 15 16
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,533.00 1,533.00 1,533.00 1,533.00
- 1,533.00 - 1,533.00
1,454.55 2,987.55 1,454.55 2,987.55
- 2,987.55 - 2,987.55
- 2,987.55 - 2,987.55
No. Item SKh.2.10.a.(11)

Mata Pembayaran Campuran Aspal Dingin
Kontrak Awal Add-01
Harga Satuan (Rp) 2,513,000.00 2,513,000.00
Volume (M3) 9.92 9.92
13 14 15 16
- - - -
- - 2.48 2.48
9.92 9.92 7.44 9.92
- 9.92 - 9.92
25.96 35.88 25.96 35.88
- 35.88 - 35.88
- 35.88 - 35.88
- 35.88 - 35.88
- 35.88 - 35.88
- 35.88 - 35.88
- 35.88 11.10 46.98
- 35.88 8.88 55.85
- 35.88 8.88 64.73
- 35.88 11.10 75.83
68.80 104.68 28.85 104.68
- 104.68 - 104.68
- 104.68 - 104.68
93,218,462,284.00 98,607,775,035.40
32,486,772,747.00
Rekonstruksi Jalan
Add-03 Add-04 Add-05
648,700.00 648,700.00 648,700.00
50,216.40 50,079.81 50,079.81
Total Pembayaran
Total Sebelum Eskalasi Total Setelah Eskalasi
Eskalasi
17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
- -
5,740,995,000.00 5,862,570,114
2,821,845,000.00 2,930,039,077
2,666,546,220.00 2,707,573,987
- -
- -
- -
- -
4,502,626,700.00 4,744,156,263
5,645,765,840.00 5,898,361,760
4,281,420,000.00 4,443,711,406
2,374,234,792.22 2,474,693,747 100,458,954.40
4,453,339,194.78 4,648,699,634 195,360,439.56
- - -
- - -
- - -
32,486,772,747.00 33,709,805,988.57 295,819,393.96

1,834,030,588.00
Rehabilitasi Mayor Jalan
648,700.00 648,700.00 648,700.00
2,680.43 2,827.24 2,827.24
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,086,744,810.94 1,135,366,612
652,046,886.56 676,763,360
- - -
- - -
95,238,890.50 99,593,926.96 4,355,036.46
- - -
- - -
1,834,030,588.00 1,911,723,899.78 4,355,036.46
Rekonstruksi Jalan
2,690,300.00 2,690,300.00 2,690,300.00
416.95 326.74 326.74
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
35,000,803.00 36,192,599
- -
- -
- -
- -
- -
- -
- -
- -
844,027,819.00 897,314,639
- - -
- - -
- - -
- - -
- - -
879,028,622.00 933,507,237.26 -
Rekonstruksi Jalan
1,684,900.00 1,684,900.00 1,684,900.00
42.60 43.08 43.08
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
69,080,900.00 71,433,141
- -
- -
- -
- -
- -
- -
- -
- -
2,695,840.00 2,866,039
- - -
- - -
- - -
808,752.00 861,873 53,121.38
- - -
72,585,492.00 75,161,053.15 53,121.38
Rekonstruksi Jalan
16,700.00 16,700.00 16,700.00
20,798.11 21,216.62 21,216.62
Total Pembayaran
Eskalasi
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
204,408.00 213,448
- -
18,368,330.00 19,706,996
- -
- -
59,456,564.67 63,712,670
59,456,564.67 63,617,733
59,456,564.67 63,730,386
95,593,388.50 102,447,293
54,792,616.50 58,823,268
- - -
- - -
- - -
- - -
6,989,117.00 7,520,187 531,069.63
354,317,554.00 379,771,981.26 531,069.63
Rekonstruksi Jalan
21,400.00 21,400.00 21,400.00
39,643.59 37,341.88 37,341.88
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
135,325,896.00 141,310,958
- -
- -
- -
- -
30,407,117.33 32,583,763
106,340,309.33 113,782,716
106,340,309.33 113,984,200
- -
420,702,600.00 451,650,299
- - -
- - -
- - -
- - -
- - -
799,116,232.00 853,311,936.47 -
Rekonstruksi Jalan
14,800.00 14,800.00 14,800.00
96,528.98 96,389.36 96,389.36
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
69,190,000.00 72,817,511
249,084,000.00 267,741,529
96,866,000.00 102,114,347
- -
- -
- -
- -
207,570,000.00 223,974,104
273,715,640.00 292,716,937
207,570,000.00 221,423,774
41,514,000.00 44,480,299 2,966,298.55
106,533,804.00 114,214,819 7,681,015.03
174,519,084.00 187,586,374 13,067,289.80
- - -
- - -
1,426,562,528.00 1,527,069,692.61 23,714,603.38
Rekonstruksi Jalan
15,300.00 15,300.00 15,300.00
17,227.20 17,126.10 17,126.10
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
37,867,500.00 39,919,219
17,671,500.00 18,686,976
- -
- -
17,671,500.00 18,879,752
- -
- -
- -
- - -
3,294,549.00 3,532,084 237,534.75
- - -
148,703,454.00 159,564,948 10,861,493.78
36,820,827.00 39,533,604 2,712,776.79
262,029,330.00 280,116,582.22 13,811,805.32

14,800.00 14,800.00 14,800.00
17,292.83 18,415.46 18,415.46
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
63,983,452.50 68,253,878
191,950,357.50 205,665,780 13,715,422.94
- - -
16,614,998.00 17,859,062 1,244,064.48
- - -
- - -
272,548,808.00 291,778,721.29 14,959,487.42

15,300.00 15,300.00 15,300.00
7,748.33 7,550.21 7,550.21
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
11,407,193.18 12,175,509
45,628,772.73 48,748,545
45,628,772.73 49,234,781
- -
- -
- - -
- - -
12,853,474.36 13,815,891 962,416.66
- - -
- - -
115,518,213.00 123,974,725.96 962,416.66
Rehabilitasi Minor Jalan

15,300.00 15,300.00 15,300.00
3,375.00 3,375.00 3,375.00
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
51,637,500.00 55,360,529 3,723,028.73
- - -
- - -
- - -
51,637,500.00 55,360,528.73 3,723,028.73
i (AC-WC Mod) Rekonstruksi Jalan

1,589,000.00 1,589,000.00 1,589,000.00
10,516.87 10,436.54 10,436.54
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
- -
- -
- -
2,407,907,040.00 2,560,635,592
1,123,693,130.00 1,199,573,135
- -
- -
1,123,693,130.00 1,214,637,750
- -
- -
- -
- - -
209,303,080.00 221,876,939 12,573,859.41
- - -
9,450,005,460.00 10,031,587,820 581,582,359.88
2,269,060,220.00 2,411,872,593 142,812,373.05
16,583,662,060.00 17,640,183,829.45 736,968,592.35
kasi (AC-BC Mod) Rekonstruksi Jalan

1,509,000.00 1,509,000.00 1,509,000.00
15,746.71 15,666.20 15,666.20
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
1,135,371,600.00 1,203,779,244
4,118,709,870.00 4,454,842,964
1,498,859,520.00 1,593,929,072
- -
- -
- -
- -
3,452,426,010.00 3,762,102,236
4,526,984,910.00 4,899,795,821
3,433,005,180.00 3,705,274,042
688,390,710.00 728,760,074 40,369,363.90
1,766,450,490.00 1,872,569,808 106,119,318.07
- - -
2,642,832,420.00 2,805,480,444 162,648,024.08
377,265,090.00 401,009,776 23,744,686.15
23,640,295,800.00 25,427,543,481.28 332,881,392.19

kasi Perata (AC-BC(L)Mod) Leveling Rekonstruksi Jalan
1,411,300.00 1,411,300.00 1,411,300.00
55.90 55.90 55.90
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
78,891,670.00 83,895,605
- -
- -
- -
- -
- -
- -
- -
- - -
- - -
- - -
- - -
- - -
78,891,670.00 83,895,605.10 -
i (AC-WC Mod) Rehabilitasi Mayor Jalan
1,589,000.00 1,589,000.00 1,589,000.00
3,337.01 3,300.40 3,300.40
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2,134,392,470.00 2,259,559,857 125,167,386.88
3,109,943,130.00 3,296,772,620 186,829,490.02
- - -
- - -
- - -
5,244,335,600.00 5,556,332,476.90 311,996,876.90

asi (AC-BC Mod) Rehabilitasi Mayor Jalan
1,509,000.00 1,509,000.00 1,509,000.00
4,991.76 4,953.86 4,953.86
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
1,634,297,767.07 1,766,567,499
2,179,063,689.43 2,374,521,671
- -
- -
3,662,013,283.50 3,876,765,088 214,751,804.02
- - -
- - -
- - -
- - -
7,475,374,740.00 8,017,854,257.10 214,751,804.02

i (AC-WC Mod) Rehabilitasi Minor Jalan
1,589,000.00 1,589,000.00 1,589,000.00
1,033.20 1,033.20 1,033.20
Total Pembayaran
Eskalasi
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
1,641,754,800.00 1,740,383,038 98,628,238.27
- - -
- - -
- - -
1,641,754,800.00 1,740,383,038.27 98,628,238.27
ase dan Saluran Air Rekonstruksi Jalan

52,800.00 52,800.00 52,800.00
23,597.00 23,152.19 23,152.19
Total Sebelum Eskalasi Total Setelah EskalasiTotal Pembayaran Eskalasi
17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
117,621,504.00 117,873,634
- -
- -
160,246,944.00 163,564,170
857,405,472.00 875,499,098
- -
- -
- -
- -
- -
33,357,244.80 35,164,023
53,804,467.20 57,274,978 3,470,510.60
- - -
- - -
- - -
- - -
3,470,510.60
Rekonstruksi Jalan
1,012,000.00 1,012,000.00 1,012,000.00
1,819.01 1,635.70 1,635.70

17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
203,224,320.00 206,380,173
406,448,640.00 417,028,704
406,448,640.00 426,110,719
- -
- -
- -
- -
- -
- -
- -
- -
- - -
620,178,951.11 656,464,214 36,285,262.96
19,027,848.89 20,169,606 1,141,757.08
- - -
- - -
37,427,020.04
Rekonstruksi Jalan
40,100.00 40,100.00 40,100.00
132,354.24 121,857.86 121,857.86

17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
685,932,154.00 687,402,497
- -
- -
- -
876,170,029.33 894,659,639
438,085,014.67 451,891,818
- -
- -
- -
2,752,673,186.77 2,929,961,597
133,639,801.23 140,878,334
- - -
- - -
- - -
- - -
- - -
Rekonstruksi Jalan
131,600.00 131,600.00 131,600.00
15,900.88 16,196.77 16,196.77
17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
467,509,000.00 469,588,564
233,754,500.00 243,604,437
- -
701,114,792.00 713,603,087
288,760,387.00 294,749,381
440,355,595.00 452,364,044
- -
- -
- -
- -
- -
- - -
- - -
- - -
- - -
- - -
Rekonstruksi Jalan
18,600.00 18,600.00 18,600.00
3,346.28 769.99 769.99
17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
14,321,814.00 14,353,532
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
- - -
- - -
- - -
- - -
ber Galian Rekonstruksi Jalan

209,900.00 209,900.00 209,900.00
68,171.54 68,706.51 68,706.51
17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
944,550,000.00 948,751,529
1,030,067,458.00 1,073,472,395
- -
2,351,704,907.00 2,393,593,605
1,355,744,100.00 1,383,862,717
554,765,700.00 569,894,101
2,411,646,050.00 2,536,568,607
2,663,447,687.33 2,810,789,853
3,109,570,546.67 3,331,812,095
- -
- -
- - -
- - -
- - -
- - -
- - -
Rekonstruksi Jalan
443,800.00 443,800.00 443,800.00
1,500.00 1,500.00 1,500.00
17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
- -
- -
- -
332,850,000.00 337,971,266
- -
97,081,250.00 99,323,021
- -
- -
- -
- -
- -
- - -
- - -
- - -
235,768,750.00 246,575,383 10,806,633.47
- - -
10,806,633.47
Rekonstruksi Jalan
1,281,400.00 1,281,400.00 1,281,400.00
293.63 251.91 251.91
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
322,797,474.00 341,556,618 18,759,144.32
- - -
- - -
- - -
18,759,144.32
Rekonstruksi Jalan
1,059,800.00 1,059,800.00 1,059,800.00
4,520.14 4,520.14 4,520.14
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
45,931,732.00 46,501,223.17
91,863,464.00 94,938,551.11
- -
957,075,617.45 999,317,913.94
- -
515,060,768.55 540,789,619.83
283,959,607.30 300,554,196.97
799,020,375.85 845,693,846.44
799,020,375.85 850,501,306.22
157,627,613.67 167,026,437.85
651,936,848.97 689,103,535.70
488,952,636.73 518,260,626.36 29,307,989.63
- - -
- - -
- - -
- - -
29,307,989.63
ng dilapisi galvanis Rekonstruksi Jalan

1,016,200.00 1,016,200.00 1,016,200.00
200.00 358.00 358.00
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
129,768,740.00 137,206,595.88 7,437,855.88
73,471,260.00 77,770,635.66 4,299,375.66
- - -
160,559,600.00 169,877,373.16 9,317,773.16
- - -
21,055,004.69
Rekonstruksi Jalan
1,347,814.00 1,347,814.00 1,347,814.00
2.00 2.00 2.00
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2,695,628.00 2,769,824.48
- -
- -
- -
- -
- -
-
Rekonstruksi Jalan
192,500.00 192,500.00 192,500.00
3,096.00 3,096.00 3,096.00
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
- - -
- - -
- - -
595,980,000.00 620,263,082.97 24,283,082.97
24,283,082.97
gan Permukaan Pemantul Engineer Grade Rekonstruksi Jalan
461,900.00 461,900.00 461,900.00
62.00 62.00 62.00
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
1,847,600.00 1,986,219.50
- -
- -
- -
- -
- -
- -
- -
- - -
- - -
- - -
- - -
26,790,200.00 28,868,021.16 2,077,821.16
2,077,821.16
Rekonstruksi Jalan
208,000.00 208,000.00 208,000.00
387.00 387.00 387.00
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
20,800,000.00 22,360,557.29
- -
- -
- -
- -
- -
- -
- -
- - -
- - -
- - -
- - -
59,696,000.00 64,325,962.15 4,629,962.15
4,629,962.15
1,163,996,980.00
Rekonstruksi Jalan
1,402,406.00 1,402,406.00 1,402,406.00
400.00 830.00 830.00
17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,163,996,980.00 1,165,127,571.59
- -
Item Baru
627,086,745.00
ber Galian Rehabilitasi Mayor Jalan
209,900.00 209,900.00 209,900.00
2,956.30 2,987.55 2,987.55
17 = 15 x HS 18 = 17 x 10 X HS 18 = (18 - 17)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
321,776,700.00 338,871,983.38 17,095,283.38
- - -
305,310,045.00 322,685,337.27 17,375,292.27
- - -
- - -
34,470,575.65
207,959,265.41
Pemeliharaan Rutin Jalan
1,986,618.89 1,986,618.89 1,986,618.89
104.68 104.68 104.68

17 = 15 x HS 18 = 17 x 10 18 = (18 - 17)
- -
4,926,814.85 4,991,610.99
14,780,444.54 15,371,639.41
- -
51,572,626.38 53,902,196.64
- -
- -
- -
- -
- -
22,045,061.23 23,390,858.87
17,636,048.98 18,655,417.63
17,636,048.98 18,724,851.07 1,088,802.09
22,045,061.23 23,431,688.49 1,386,627.26
57,317,159.20 61,049,753.50 3,732,594.30
- - -
- - -
6,208,023.65
2,245,673,717.43
295,819,393.96
2
4,355,036.46
3
-
4
53,121.38
5
531,069.63
6
7
7
23,714,603.38
8
8
13,811,805.32
9
9
14,959,487.42
10
10
962,416.66
11
3,723,028.73
3611.61
6824.93
10436.54
12
736,968,592.35
13
332,881,392.19
14
-
15
311,996,876.90
16
214,751,804.02
17
98,628,238.27
18
3,470,510.60
19
37,427,020.04
20
-
21
22
22
23
23
24
24
10,806,633.47
25
18,759,144.32
26
29,307,989.63
27
21,055,004.69
28
-
29
24,283,082.97
30
2,077,821.16
31
4,629,962.15
32
33
34,470,575.65
9.92
94.76
104.68
34
6,208,023.65

Eskalasi Versi PPK-1

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Eskalasi Versi PPK-1

Diunggah oleh

Hak Cipta:

Format Tersedia

HASIL PERHITUNGAN PENYESUAIAN HARGA

Nama Instansi : Balai Pelaksanaan Jalan Nasional XVI Ambon

No Nomor Item Item Pekerjaan Sat

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon

a= Faktor profit penyedia jasa

Pemilik Proyek : Balai Pelaksanaan Jalan Nasional XVI Ambon