Sipil Jalan Beton

PERUSAHAAN PT.
Rahel Karya Emas

TAHUN 2022
TANGGAL Bogor, 23 Nopember 2022
DIREKTUR Alif Fiardi
JABATAN Direktur
ALAMAT Cibinong Kabupaten Bogor
KOTA Cikampek Karawang [04]

NO OFERTE 004/FJ/04/2015
PROPINSI Jawa Barat
KOTA Karawang
KECAMATAN Cikampek
KELURAHAN -
KEGIATAN DAK
PAKET PEKERJAAN Peningkatan Jalan Lingkungan
PANJANG RENCANA Pembangunan Jalan
PANJANG PENANGANAN 'Pembangunan Jalan
TAHUN ANGGARAN 2022
NO / RUAS 25/Jalan
PAKET DAK.200
No Surat Pengumuman
Nilao Kontrak 472,800,000.00

MASUKAN KOP PERUSAHAN
Nomor : 004/FJ/04/2015 Bogor, 23 Nopember 2022

Lampiran : 1 (satu) File
Kepada Yth :
Panitia Pengadaan Barang / Jasa
Bidang Tata Ruang dan Perumahan Dinas Pekerjaan Umum
Karawang
Di,-
Karawang
Perihal : Penawaran Pekerjaan Peningkatan Jalan Lingkungan
Sehubungan dengan pengumuman pendaftaran dan pengambilan Dokumen Pengadaan dan setelah
kami pelajari dengan seksama Dokumen Pengadaan dan Berita Acara Pemberian Penjelasan, dengan ini
kami mengajukan penawaran untuk pekerjaan :
Peningkatan Jalan Lingkungan

Sebesar Rp. 379,315,000.00
Terbilang : Dua Ratus Sembilan Puluh Tujuh Juta Lima Ratus Tujuh Puluh Ribu Rupiah
Penawaran ini sudah memperhatikan ketentuan dan persyaratan yang tercantum dalam Dokumen
Pengadaan untuk melaksanakan pekerjaan tersebut diatas.
Kami akan melaksanakan pekerjaan tersebut dengan jangka waktu pelaksanaan pekerjaan selama 180
(seratus delapan puluh) hari kalender.
Penawaran ini berlaku selama 52 (lima puluh dua) hari kalender sejak tanggal surat penawaran ini.
Sesuai dengan persyaratan, bersama Surat Penawaran ini kami lampirkan :

1. Hasil pemindaian (scan) Jaminan Penawaran;
2, Daftar Kuantitas dan harga;
3, Dokumen penawaran teknis terdiri dari :
a. Metode Pelaksanaan;
b. Jadwal Waktu Pelaksanaan;
c. Daftar Personil Inti;
d. Jenis, kapasitas, komposisi, dan jumlah peralatan utama minimal yang dibutuhkan;
e. Spesifikasi Teknis
f. Bagian Pekerjaan yang akan disubkontrakan, bila ada
4. Formulir rekapitulasi perhitungan Tingkat Komponen Dalam Negeri (TKDN);
5. Dokumen isian kualifikasi yang dikirim melalui aplikasi SPSE;
Dengan disampaikannya Surat Penawaran ini, maka kami menyatakan sanggup dan akan tunduk
pada semua ketentuan yang tercantum dalam Dokumen Pengadaan
PT. Rahel Karya Emas
Alif Fiardi
Direktur
RENCANA ANGGARAN BIAYA
KEGIATAN PENINGKATAN JALAN
TAHUN ANGGARAN 2015
Propinsi : Jawa Barat

Kabupaten : Karawang
Kecamatan : Cikampek
No / Ruas : 25/Jalan
Panjang Kegiatan : Pembangunan Jalan
Pekerjaan : Peningkatan Jalan Lingkungan
Paket : DAK.200
Jumlah Biaya
No Uraian / Item Pekerjaan Keterangan
(Rp)
I PEKERJAAN PERSIAPAN 9,000,000.00
II PEKERJAAN TANAH 4,637,051.41
III PEKERJAAN PERKERASAN 299,726,178.39
VI PEKERJAAN STRUKTUR 31,467,963.16
JUMLAH 344,831,192.96
PAJAK PERTAMBAHAN NILAI (PPN) = 10 % 34,483,119.30
JUMLAH TOTAL 379,314,312.26
DIBULATKAN 379,315,000.00
Terbilang :
Dua Ratus Sembilan Puluh Tujuh Juta Lima Ratus Tujuh Puluh Ribu Rupiah
Bogor, 23 Nopember 2022
Alif Fiardi
Direktur
RENCANA ANGGARAN BIAYA
KEGIATAN PENINGKATAN JALAN
TAHUN ANGGARAN 2015
Propinsi : Jawa Barat
Kabupaten : Karawang
Kecamatan : Cikampek
No / Ruas : 25/Jalan
Panjang Kegiatan : Pembangunan Jalan
Pekerjaan : Peningkatan Jalan Lingkungan
Paket : DAK.200
HARGA SATUAN JUMLAH HARGA TOTAL HARGA
NO URAIAN PEKERJAAN ANALISA SATUAN VOLUME
( Rp. ) ( Rp. ) ( Rp. )
I PEKERJAAN PERSIAPAN
1 Pengukuran Km 1.00 2,000,000.00 2,000,000.00
2 Direksikeet / Gudang Kerja Ls Ls 3,500,000.00 3,500,000.00
3 Dokumentasi dan Pelaporan Ls Ls 3,000,000.00 3,000,000.00
4 Papan Nama Kegiatan Buah 1.00 500,000.00 500,000.00
Sub Total 9,000,000.00
II PEKERJAAN TANAH
1 Galian Tanah untuk Konstruksi K.224 M3 9.88 97,925.00 967,499.00
2 Penimbunan Badan Jalan K.310.a M3 27.33 134,268.29 3,669,552.41
Sub Total 4,637,051.41

III PEKERJAAN PERKERASAN
1 Perkerasan Beton K.175 K.724.a M3 135.66 1,636,168.96 221,962,680.95
2 Plastik M2 953.04 12,000.00 11,436,480.00
3 Tulangan K.715 Kg 805.80 31,946.36 25,742,378.70
4 Begisting K.710 M2 91.59 202,266.50 18,525,588.74
5 Joint Sealer M' 627.00 18,000.00 11,286,000.00
6 Curing Compound SUPL.IX M2 798.00 5,850.00 4,668,300.00
7 Aditif Beton Liter 244.19 25,000.00 6,104,750.00
Sub Total 299,726,178.39
VI PEKERJAAN STRUKTUR
1 Pasangan Batu K.810.A M3 21.78 1,115,297.20 24,291,173.02
3 Plesteran G.50.q M2 72.66 98,772.23 7,176,790.14
Sub Total 31,467,963.16
JUMLAH 344,831,192.96
PAJAK PERTAMBAHAN NILAI (PPN) = 10 % x (A) 34,483,119.30
JUMLAH TOTAL 379,314,312.26
DIBULATKAN 379,315,000.00
Material
ITEM
DESCRIPTION QTY
NO.
AGC
Unit Price Total Price
II.4 CIVIL & STRUCTURAL
II.4.1 Site Preparation 1 LS
II.4.2 Main Air Compressor 1 Unit
Supply Spun Pile
- Material Spun Pile D400 Type C, thc=100 mm, Length = 30m, 26 Ea Rp 12,000,000 Rp 312,000,000
Piling Works 780 m
Handling 52 Ea
Joint Pile 26 Ea
Cut Off Pile 26 Ea
PHT (2m)
Reinforcement bar 442.7696 kg Rp 14,000 Rp 6,198,774
Concrete 2.55125 m3 Rp 1,150,000 Rp 2,933,938
Cover Plate 26 ea Rp 250,000 Rp 6,500,000
Excavation 27.0815 m3
BackFill 10.5645 m3
Disposal Ex-Excavation (Assumed 5 km) 16.517 m3
Compaction 33.63 m2
Geotextile Membran 33.63 m2 Rp 15,000 Rp 504,450
Sandfill (t=10 cm) 3.363 m3 Rp 195,000 Rp 655,785
Lean Concrete 5cm (fc = 15 mpa) 1.6815 m3 Rp 850,000 Rp 1,429,275
Bekisting :
Bekisting Foundation 28.16 m2 Rp 202,000 Rp 5,688,320
Bekisting Slab 9 m2 Rp 202,000 Rp 1,818,000
Reinforcement :
Reinforcement Foundation (Ø8-150, 4D16, 8D16) 897.6 kg Rp 14,000 Rp 12,566,400
Reinforcement Slab (1 Layer Ø10-150) and (Ø8-150, 5D13) 1215 kg Rp 14,000 Rp 17,010,000
Concrete fc = 30 Mpa :
Concrete Foundation 5.984 m3 Rp 1,150,000 Rp 6,881,600
Concrete Slab 8.1 m3 Rp 1,150,000 Rp 9,315,000
Curing Beton 13.5 m2 Rp 25,000 Rp 337,500
Finish Trowel 13.5 m2
Grouting 0.044 m3 Rp 75,000 Rp 3,300
Steel Structure Shelter Chemical Dosing Unit 1 Unit
Steel Structure 22800 kg Rp 14,000 Rp 319,200,000
Anchor Bolt 60 Pcs Rp 65,000 Rp 3,900,000
Sanblasting and Painting 22800 kg Rp 25,000 Rp 570,000,000
Protective paints& finish baja dengan spesifikasi :
* Primer galbon CMP S-HB Powder, Grey = 50-75μ
* intermediate UNIVAN MIO LG. UNIVAN HARDENER,
Grey= 50-150μ
* Three Coat UNIVAN HS-QD SILVER UNIVAN
HARDENER, Grey= 60-125μ
* Finish UNYMARINE, Bue/green=50-70μ
Roof m2
Roofing galvalum Alzn Colour Bond GG750 thk 0,5mm tct, AZ-150 323 m2 Rp 75,000 Rp 24,225,000
Ridge cap galvalum Alzn Colour Bond GG750 thk 0,5mm tct, AZ-150 19 m' Rp 45,000 Rp 855,000
Painting 646 m2 Rp 35,000 Rp 22,610,000
Sanitary Work :
Roof Drain 4 Unit Rp 65,000 Rp 260,000
Gutter 38 m' Rp 75,000 Rp 2,850,000
Downsput pipa PVC (inc. Clamp) 24 m' Rp 30,000 Rp 720,000
II.4.3 AIR FILTER 1 Unit

Supply Spun Pile
Piling Works 60 m
Handling 4 Ea
Joint Pile 2 Ea
Cut Off Pile 2 Ea
PHT (2m)
Reinforcement bar 34.0592 kg Rp 14,000 Rp 476,829
Concrete 0.19625 m3 Rp 1,150,000 Rp 225,688
Cover Plate 2 ea Rp 250,000 Rp 500,000
Excavation 3.663 m3
BackFill 0,295 m3
Compaction 8.14 m2
Lean Concrete 5cm (fc = 15 mpa) 0.407 m3 Rp 850,000 Rp 345,950
Bekisting :
Bekisting Slab 6.6 m2 Rp 202,000 Rp 1,333,200
Reinforcement :
Curing Beton 7 m2 Rp 25,000 Rp 175,000
Finish Trowel 7 m2
Grouting 0.045 m3 Rp 75,000 Rp 3,375
II.4.4 AIR & LIQUEFIER SKID 1 Unit

Supply Spun Pile
Piling Works 300 m
Handling 20 Ea
Joint Pile 10 Ea
Cut Off Pile 10 Ea
PHT (2m)
Concrete 0.98125 m3 Rp 1,150,000 Rp 1,128,438
BackFill 0.795 m3
Compaction 40.64 m2
Bekisting :
Reinforcement :
Grouting 0.125 m3 Rp 75,000 Rp 9,375
II.4.5 PREPURIFIER VESSEL 2 Unit

Supply Spun Pile
Piling Works 180 m
Handling 12 Ea
Joint Pile 6 Ea
Cut Off Pile 6 Ea
PHT (2m)
Concrete 0.58875 m3 Rp 1,150,000 Rp 677,063
BackFill 0.40192 m3
Compaction 16.0768 m2
Bekisting :
Reinforcement :
Reinforcement Slab (1 Layer Ø10-150) and (Ø8-150, 5D13) 1695.6 kg Rp 14,000 Rp 23,738,400
Grouting 0.15072 m3 Rp 75,000 Rp 11,304
II.4.6 CHILLER 1 Unit

Supply Spun Pile
Piling Works 30 m
Handling 2 Ea
Joint Pile 1 Ea
Cut Off Pile 1 Ea
PHT (2m)
Concrete 0.098125 m3 Rp 1,150,000 Rp 112,844
Cover Plate 1 LS Rp 250,000 Rp 250,000
Excavation 3.168 m3
BackFill 0.27 m3
Compaction 7.04 m2
Bekisting :
Reinforcement :
Finish Trowel 6 m2
Grouting 0.03 m3 Rp 75,000 Rp 2,250
II.4.7 COLD BOX 1 Unit

Supply Spun Pile
Piling Works 120 m
Handling 8 Ea
Joint Pile 4 Ea
Cut Off Pile 4 Ea
PHT (2m)
Concrete 0.3925 m3 Rp 1,150,000 Rp 451,375
BackFill 0.47 m3
Compaction 22.09 m2
Bekisting :
Reinforcement :
Grouting 0.239425 m3 Rp 75,000 Rp 17,957
II.4.8 TURBIN DUCT 1 Unit

Supply Spun Pile
Piling Works 30 m
Handling 2 Ea
Joint Pile 1 Ea
Cut Off Pile 1 Ea
PHT (2m)
Concrete 0.098125 m3 Rp 1,150,000 Rp 112,844
BackFill 0.27 m3
Compaction 7.29 m2
Bekisting :
Reinforcement :
Grouting 0.3125 m3 Rp 75,000 Rp 23,438
II.4.9 TURBINE OIL SKID 1 Unit

Supply Spun Pile
Piling Works 120 m
Handling 8 Ea
Joint Pile 4 Ea
Cut Off Pile 4 Ea
PHT (2m)
Concrete 0.3925 m3 Rp 1,150,000 Rp 451,375
Cover Plate 4 LS Rp 250,000 Rp 1,000,000
BackFill 0.37 m3
Compaction 12.69 m2
Bekisting :
Reinforcement :
Grouting 0.21 m3 Rp 75,000 Rp 15,750
II.4.10 AIR RECYCLE COMPRESSOR 1 Unit

Supply Spun Pile
Piling Works 180 m
Handling 12 Ea
Joint Pile 6 Ea
Cut Off Pile 6 Ea
PHT (2m)
Concrete 0.58875 m3 Rp 1,150,000 Rp 677,063
BackFill 0.62 m3
Compaction 36.19 m2
Bekisting :
Reinforcement :
Grouting 0.1 m3 Rp 75,000 Rp 7,500
II.4.11 DRAIN VAPORIZER 1 Unit

Supply Spun Pile
Piling Works 180 m
Cut Off Pile 6 Ea
PHT (2m)
Concrete 0.098125 m3 Rp 1,150,000 Rp 112,844
Excavation 1.377 m3
BackFill 0.195 m3
Compaction 4.59 m2
Bekisting :
Bekisting Slab 3.6 m2 Rp 202,000 Rp 727,200
Reinforcement :
Finish Trowel 2 m2
Grouting 0.05 m3 Rp 75,000 Rp 3,750
Finish Trowel 0 m2
Grouting 0 m3 Rp -
II.4.12 INSTRUMENT AIR COMPRESSOR 1 Unit

Supply Spun Pile
Piling Works 30 m
Handling 2 Ea
Joint Pile 1 Ea
Cut Off Pile 1 Ea
PHT (2m)
Concrete 0.098125 m3 Rp 1,150,000 Rp 112,844
Excavation 1.122 m3
BackFill 0.17 m3
Compaction 33.63 m2
Bekisting :
Reinforcement :
Grouting 0.03 m3 Rp 75,000 Rp 2,250
II.4.13 LOX BOSTER PUMP P-10003 1 Unit

Excavation 1.122 m3
BackFill 0.17 m3
Compaction 3.74 m2
Bekisting :
Reinforcement :
Finish Trowel 3 m2
Grouting 0.03 m3 Rp 75,000 Rp 2,250
II.4.14 WASTE STORAGE TANK 1 Unit

Supply Spun Pile
Piling Works 180 m
Handling 12 Ea
Joint Pile 6 Ea
Cut Off Pile 6 Ea
PHT (2m)
Concrete 0.58875 m3 Rp 1,150,000 Rp 677,063
BackFill 1.01736 m3
Bekisting :
Reinforcement :
Grouting 0.884125 m3 Rp 75,000 Rp 66,309
II.4.15 WTP PACKAGE 1 Unit

Supply Spun Pile
Piling Works 60 m
Handling 4 Ea
Joint Pile 2 Ea
Cut Off Pile 2 Ea
PHT (2m)
Concrete 0.19625 m3 Rp 1,150,000 Rp 225,688
Excavation 4.158 m3
BackFill 0.32 m3
Compaction 9.24 m2
Bekisting :
Reinforcement :
Finish Trowel 8 m2
Grouting 0.08 m3 Rp 75,000 Rp 6,000
II.4.16 LOX TRUCKING PUMP P-10004 1 Unit

Excavation 1.122 m3
BackFill 0.17 m3
Compaction 3.74 m2
Bekisting :
Reinforcement :
Finish Trowel 3 m2
Grouting 0.03 m3 Rp 75,000 Rp 2,250
II.4.17 TRUCK LIN BOSTER PUMP P-10002 1 Unit

Excavation 1.122 m3
BackFill 0.17 m3
Compaction 3.74 m2
Bekisting :
Reinforcement :
Finish Trowel 3 m2
Grouting 0.03 m3 Rp 75,000 Rp 2,250
II.4.18 WTP PUMP 1 Unit

Excavation 1.122 m3
BackFill 0.17 m3
Compaction 3.74 m2
Bekisting :
Reinforcement :
Finish Trowel 3 m2
Grouting 0.03 m3 Rp 75,000 Rp 2,250
II.4.19 LIN BOSTER PUMP P-10001 A/B 2 Unit

Excavation 2.244 m3
BackFill 0.34 m3
Compaction 7.48 m2
Bekisting :
Reinforcement :
Finish Trowel 6 m2
Grouting 0.06 m3 Rp 75,000 Rp 4,500
II.4.20 AMBIENT AIR VAPORIZER LIN E-10008 A/B 2 Unit

Excavation 2.244 m3
BackFill 0.34 m3
Compaction 7.48 m2
Bekisting :
Reinforcement :
Finish Trowel 6 m2
Grouting 0.06 m3 Rp 75,000 Rp 4,500
II.4.21 LIN HP STORAGE TANK V-10007 1 Unit

Supply Spun Pile
Piling Works 90 m
Handling 6 Ea
Joint Pile 3 Ea
Cut Off Pile 3 Ea
PHT (2m)
Concrete 0.294375 m3 Rp 1,150,000 Rp 338,531
BackFill 0.20096 m3
Bekisting :
Reinforcement :
Grouting 0.07536 m3 Rp 75,000 Rp 5,652
II.4.22 COOLING WATER TOWER 3 Unit

Supply Spun Pile
Piling Works 270 m
Handling 18 Ea
Joint Pile 9 Ea
Cut Off Pile 9 Ea
PHT (2m)
Concrete 0.883125 m3 Rp 1,150,000 Rp 1,015,594
BackFill 0.60288 m3
Bekisting :
Reinforcement :
Grouting 0.22608 m3 Rp 75,000 Rp 16,956
II.4.23 COOLING WATER PUMP 2 Unit

Excavation 2.244 m3
BackFill 0.34 m3
Compaction 7.48 m2
Bekisting :
Reinforcement :
Finish Trowel 6 m2
Grouting 0.06 m3 Rp 75,000 Rp 4,500
II.4.24 TRUCK LIN HP STORAGE TANK V-10008 1 Unit

Supply Spun Pile
Piling Works 90 m
Handling 6 Ea
Joint Pile 3 Ea
Cut Off Pile 3 Ea
PHT (2m)
Concrete 0.294375 m3 Rp 1,150,000 Rp 338,531
BackFill 0.20096 m3
Bekisting :
Reinforcement :
Grouting 0.07536 m3 Rp 75,000 Rp 5,652
II.4.25 FIRE WATER PUMP A/B 2 Unit

Excavation 2.244 m3
BackFill 0.34 m3
Compaction 7.48 m2
Bekisting :
Reinforcement :
Finish Trowel 6 m2
Grouting 0.06 m3 Rp 75,000 Rp 4,500
II.4.26 LOX FILLING SYSTEM TO BOTTLE 1 Unit

Supply Spun Pile
Piling Works 120 m
Handling 8 Ea
Joint Pile 4 Ea
Cut Off Pile 4 Ea
PHT (2m)
Concrete 0.3925 m3 Rp 1,150,000 Rp 451,375
Excavation 6.048 m3
BackFill 0.37 m3
Compaction 13.44 m2
Bekisting :
Reinforcement :
Finish Trowel 12 m2
Grouting 0.06 m3 Rp 75,000 Rp 4,500
II.4.27 DIESEL ENGINE GENERATOR 1 Unit

Supply Spun Pile
Piling Works 60 m
Handling 4 Ea
Joint Pile 2 Ea
Cut Off Pile 2 Ea
PHT (2m)
Concrete 0.19625 m3 Rp 1,150,000 Rp 225,688
Excavation 4.356 m3
BackFill 0.33 m3
Compaction 9.68 m2
Bekisting :
Reinforcement :
Grouting 0.04 m3 Rp 75,000 Rp 3,000
II.4.28 DIESEL STORAGE TANK 2 Unit

Excavation 1.122 m3
BackFill 0.17 m3
Compaction 3.74 m2
Bekisting :
Reinforcement :
Finish Trowel 3 m2
Grouting 0.03 m3 Rp 75,000 Rp 2,250
II.4.29 ANALYZER & CONTROL ROOM 1 Unit

Supply Spun Pile
Piling Works 180 m
Handling 12 Ea
Joint Pile 6 Ea
Cut Off Pile 6 Ea
PHT (2m)
Concrete 0.58875 m3 Rp 1,150,000 Rp 677,063
BackFill 7.494 m3
Compaction 44 m2
Geotextile Membran 44 m2 Rp 15,000 Rp 660,000
Bekisting :
Reinforcement :
Finish Trowel 30 m2
Grouting 0.024 m3 Rp 75,000 Rp 1,800
Steel Structure Shelter Sparepart room 1 Unit
Steel Structure 10.32 kg Rp 14,000 Rp 144,480
Sanblasting and Painting 10.32 kg Rp 25,000 Rp 258,000
* intermediate UNIVAN MIO LG. UNIVAN HARDENER, Grey= 50-150μ
* Three Coat UNIVAN HS-QD SILVER UNIVAN HARDENER, Grey= 60-125μ
Wall Work :
Cladding galvalum Alzn Colour Bond GG750 thk 0,5mm tct, AZ-150 183.7 m2 Rp 195,000 Rp 35,821,500
Painting 367.4 m2 Rp 35,000 Rp 12,859,000
Roof m2
Roofing galvalum Alzn Colour Bond GG750 thk 0,5mm tct, AZ-150 74.2 m2 Rp 75,000 Rp 5,565,000
Painting 148.4 m2 Rp 35,000 Rp 5,194,000
Steel Door 1 Unit Rp 3,500,000 Rp 3,500,000
Sanitary Work :
Gutter 14 m' Rp 75,000 Rp 1,050,000
Downsput pipa PVC (inc. Clamp) 33.4 m' Rp 30,000 Rp 1,002,000
AC 4 Unit Rp 9,500,000 Rp 38,000,000
II.4.30 MEETING, ELEC & BATTERY ROOM 1 Unit

Supply Spun Pile
Piling Works 180 m
Handling 12 Ea
Joint Pile 6 Ea
Cut Off Pile 6 Ea
PHT (2m)
Concrete 0.58875 m3 Rp 1,150,000 Rp 677,063
BackFill 7.494 m3
Compaction 44 m2
Geotextile Membran 44 m2 Rp 15,000 Rp 660,000
Bekisting :
Reinforcement :
Finish Trowel 30 m2
Grouting 0.024 m3 Rp 75,000 Rp 1,800
Steel Structure Shelter Sparepart room 1 Unit
*Grey=
Three50-150μ
Coat UNIVAN HS-QD SILVER UNIVAN
Wall Work :
Cladding galvalum Alzn Colour Bond GG750 thk 0,5mm tct, AZ-150 183.7 m2 Rp 195,000 Rp 35,821,500
Painting 367.4 m2 Rp 35,000 Rp 12,859,000
Roof m2
Painting 148.4 m2 Rp 35,000 Rp 5,194,000
Sanitary Work :
Gutter 14 m' Rp 75,000 Rp 1,050,000
Downsput pipa PVC (inc. Clamp) 33.4 m' Rp 30,000 Rp 1,002,000
AC 4 Unit Rp 9,500,000 Rp 38,000,000
II.4.31 TRAFO SHELTER 1 Unit

Supply Spun Pile
Piling Works 270 m
Handling 18 Ea
Joint Pile 9 Ea
Cut Off Pile 9 Ea
PHT (2m)
Concrete 0.883125 m3 Rp 1,150,000 Rp 1,015,594
BackFill 2.041 m3
Compaction 17.6 m2
Bekisting :
Reinforcement :
Reinforcement Foundation (Ø8-150, 4D16, 8D16) 600 kg Rp 14,000 Rp 8,400,000
Concrete Foundation 4 m3 Rp 1,150,000 Rp 4,600,000
Grouting 0.1 m3 Rp 75,000 Rp 7,500
Steel Structure Trafo Shelter 1 Unit
*Grey=
Three50-150μ
Wall Work :
Cladding galvalum Alzn Colour Bond GG750 thk 0,5mm tct, AZ-150 52 m2 Rp 195,000 Rp 10,140,000
Painting 104 m2 Rp 35,000 Rp 3,640,000
Roof m2
Ridge cap galvalum Alzn Colour Bond GG750 thk 0,5mm tct, AZ-150 4.5 m' Rp 45,000 Rp 202,500
Painting 59.4 m2 Rp 35,000 Rp 2,079,000
Sanitary Work :
Gutter 9 m' Rp 75,000 Rp 675,000
Fence (BRC, H = 2.4m, L = 272m)
Installation (BRC Fence) 13 m'
Tiang pagar : 2"x 300cm 8 ea Rp 275,000 Rp 2,200,000
BRC Panel : 240x240cm 6 ea Rp 325,000 Rp 1,950,000
Anchor Bolt 32 Unit Rp 65,000 Rp 2,080,000
II.4.32 SECURITY POS 1 Unit

Compaction 23.42 m2
Stone Masonry 6.12 m3 Rp 295,000 Rp 1,805,400
Bekisting :
Bekisting Sloop 27.72 m2 Rp 202,000 Rp 5,599,440
Bekisting Floor 1.32 m2 Rp 202,000 Rp 266,640
Bekisting Column (Edge and Center) 12.6 m2 Rp 202,000 Rp 2,545,200
Bekisting Beam 12.24 m2 Rp 202,000 Rp 2,472,480
Bekisting Roof Floor 107.8 m2 Rp 202,000 Rp 21,775,600
Reinforcement :
Reinforcement Sloof (Ø8-150, 5D13) 462 kg Rp 14,000 Rp 6,468,000
Reinforcement Floor (1 Layer Ø10-150) 198 kg Rp 14,000 Rp 2,772,000
Reinforcement Column (Ø8-150, 8D8, 4D13, 6D13) 141.75 kg Rp 14,000 Rp 1,984,500
Reinforcement Beam (Ø8-150, 8D8, 4D13, 6D13) 204 kg Rp 14,000 Rp 2,856,000
Reinforcement Roof Floor (1 Layer Ø10-150) and (Ø8-150, 5D13) 165 kg Rp 14,000 Rp 2,310,000
Concrete Sloop 2.31 m3 Rp 1,150,000 Rp 2,656,500
Concrete Floor 1.32 m3 Rp 1,150,000 Rp 1,518,000
Concrete Column (Edge and Center) 0.4725 m3 Rp 1,150,000 Rp 543,375
Concrete Beam (Edge and Center) 1.02 m3 Rp 1,150,000 Rp 1,173,000
Concrete Roof Floor 1.1 m3 Rp 1,150,000 Rp 1,265,000
Wall Work :
Brickwall 40.25 m2 Rp 155,000 Rp 6,238,750
Plaster + Acian 80.5 m2 Rp 135,000 Rp 10,867,500
Cement Lining 80.5 m'
Painting Interior (Wall and ceiling) 45.5 m2 Rp 45,000 Rp 2,047,500
Painting Exterior (Wall and ceiling) 36.75 m2 Rp 55,000 Rp 2,021,250
Finish Acian Floor and Ceiling (Assumed Non Hardener) 7 m2 Rp 95,000 Rp 665,000
Aluminium Door 1 Unit Rp 2,200,000 Rp 2,200,000
PVC Door 1 Unit Rp 750,000 Rp 750,000
Windows (Size : 1.6m x 1m) 10 Unit Rp 1,750,000 Rp 17,500,000
Louver Windows (Size : 1.2m x 0.65m) 1 Unit Rp 950,000 Rp 950,000
Sanitary Work :
Instalation waste water PVC Ø3" AW 20 m' Rp 55,000 Rp 1,100,000
Fiting-fitting pipa PVC (inc. Clamp) 1 ls Rp 1,500,000 Rp 1,500,000
II.4.33 LOX STORAGE TANK 1 Unit

Supply Spun Pile
Piling Works 90 m
Handling 6 Ea
Joint Pile 3 Ea
Cut Off Pile 3 Ea
PHT (2m)
Concrete 0.294375 m3 Rp 1,150,000 Rp 338,531
BackFill 0.20096 m3
Bekisting :
Reinforcement :
Grouting 0.07536 m3 Rp 75,000 Rp 5,652
II.4.34 WATER BUILDING PUMP 1 Unit

Supply Spun Pile
Piling Works 180 m
Handling 12 Ea
Joint Pile 6 Ea
Cut Off Pile 6 Ea
PHT (2m)
Concrete 0.58875 m3 Rp 1,150,000 Rp 677,063
Excavation 6.018 m3
BackFill 1.866 m3
Compaction 9.5 m2
Bekisting :
Reinforcement :
Reinforcement Foundation (Ø8-150, 4D16, 8D16) 600 kg Rp 14,000 Rp 8,400,000
Concrete Foundation 4 m3 Rp 1,150,000 Rp 4,600,000
Finish Trowel 3 m2
Grouting 0.03 m3 Rp 75,000 Rp 2,250
Steel Structure Trafo Shelter 1 Unit
*Grey=
Three50-150μ
Roof m2
Roofing galvalum Alzn Colour Bond GG750 thk 0,5mm tct, AZ-150 5.1 m2 Rp 75,000 Rp 382,500
Painting 10.2 m2 Rp 35,000 Rp 357,000
Sanitary Work :
Gutter 6 m' Rp 75,000 Rp 450,000
Fence (BRC, H = 2.4m, L = 272m)
Anchor Bolt 16 Unit Rp 65,000 Rp 1,040,000
II.4.35 AIR RECEIVER TANK 1 Unit

Excavation 0.648 m3
BackFill 0.12 m3
Compaction 1.44 m2
Bekisting :
Reinforcement :
Concrete Slab 0.6 m3 Rp 1,150,000 Rp 690,000
Finish Trowel 1 m2
Grouting 0.058875 m3 Rp 75,000 Rp 4,416
II.4.36 LOX ISO TANK 2 Unit

Supply Spun Pile
Piling Works 240 m
Handling 16 Ea
Joint Pile 8 Ea
Cut Off Pile 8 Ea
PHT (2m)
Concrete 0.785 m3 Rp 1,150,000 Rp 902,750
BackFill 0.89 m3
Compaction 33.48 m2
Bekisting :
Reinforcement :
Concrete Slab 18 m3 Rp 1,150,000 Rp 20,700,000
Finish Trowel 30 m2
Grouting 0.1 m3 Rp 75,000 Rp 7,500
II.4.37 LIN LP ISO TANK 1 Unit

Supply Spun Pile
Piling Works 120 m
Handling 8 Ea
Joint Pile 4 Ea
Cut Off Pile 4 Ea
PHT (2m)
Concrete 0.3925 m3 Rp 1,150,000 Rp 451,375
Excavation 7.533 m3
BackFill 0.445 m3
Compaction 16.74 m2
Bekisting :
Reinforcement :
Concrete Slab 9 m3 Rp 1,150,000 Rp 10,350,000
Finish Trowel 15 m2
Grouting 0.05 m3 Rp 75,000 Rp 3,750
II.4.38 Miscellaneous Work

II.4.38.1 Road Work
Compacted Subgrade 589 m2
Base Course, t = 300mm 176.7 m3 Rp 395,000 Rp 69,796,500
Sandfill (t=10 cm) 29.45 m3 Rp 195,000 Rp 5,742,750
Lean Concrete, t = 50mm (f'c = 15Mpa) 58.9 m3 Rp 850,000 Rp 50,065,000
Geotextile Membran 204 m2 Rp 15,000 Rp 3,060,000
Bekisting 101 m2 Rp 202,000 Rp 20,402,000
Wiremesh M6-150 (2 Layer = Top & Bottom) 28500 kg Rp 14,000 Rp 399,000,000
Concrete, t = 200mm (f'c = 30 Mpa) 285 m3 Rp 1,150,000 Rp 327,750,000
Finish Trowel 570 m2
Curing Beton 570 m2 Rp 25,000 Rp 14,250,000
Rent Concrete Pump 1 ls
Dowel Bar ϕ25 x 600L @500 (with Pvc Pipe) 380 Pcs Rp 95,000 Rp 36,100,000
Bitumen Sealant 190 m' Rp 125,000 Rp 23,750,000
Kansteen 190 m' Rp 175,000 Rp 33,250,000
II.4.38.2 Fence (BRC, H = 2.4m, L = 272m)

Excavation 345.6 m3
Compacted Subgrade 424 m2
Sandfill (t=10 cm) 17.76 m3 Rp 195,000 Rp 3,463,200
Lean Concrete, t = 5cm (f'c = 15Mpa) 8.88 m3 Rp 850,000 Rp 7,548,000
Pondasi Setempat : 0.6m x 0.6m x 0.8m 0
Bekisting 339.2 m2 Rp 202,000 Rp 68,518,400
Reinforcement Column (Ø6-150, 4-D8) 981.48864 kg Rp 14,000 Rp 13,740,841
Concrete (f'c = 20 Mpa) 48.96 m3 Rp 1,150,000 Rp 56,304,000
Installation Barbed Wire 272 m'
Angle Bar L.45.45, H= 75cm 115 ea Rp 25,000 Rp 2,875,000
Barber Wire 5 Layer 272 m' Rp 275,000 Rp 74,800,000
Telescopic Door 2 Unit Rp 175,000,000 Rp 350,000,000
II.4.38.3 Drainage U-400X600 , Panjang = 143 m

Levelling dan Pemadatan subgrade 100.36 m2
Lean Concrete, t = 5cm (f'c = 15Mpa) 5.018 m2 Rp 850,000 Rp 4,265,300
Instal U-ditch : 400x600 , tebal = 6 cm 143 m' Rp 650,000 Rp 92,950,000
Manhole / sand trap 12.48 Unit Rp 1,250,000 Rp 15,600,000
Backfill 34.32 m3
II.4.38.4 Landscape Gravel

Leveling Area 115.6 m2
Sandfill 5 cm 115.6 m2 Rp 195,000 Rp 22,542,000
Gravel 2/3 115.6 m2 Rp 295,000 Rp 34,102,000
II.4.39 TESTING PILE

PDA Test 5 titik
Lateral Test 5 titik
Axial Test 5 titik
CONSTRUCTION & ERECTION
TOTAL PRICE
WORK
AGCIA
Unit Price Total Price Unit Price Total Price
Rp - Rp - Rp -
Rp 3,600,000 Rp 93,600,000 Rp 15,600,000 Rp 405,600,000

Rp 95,000 Rp 74,100,000 Rp 95,000 Rp 74,100,000
Rp 55,000 Rp 2,860,000 Rp 55,000 Rp 2,860,000
Rp 75,000 Rp 1,950,000 Rp 75,000 Rp 1,950,000
Rp 45,000 Rp 1,170,000 Rp 45,000 Rp 1,170,000
Rp 4,000 Rp 1,771,078 Rp 18,000 Rp 7,969,853

Rp 250,000 Rp 637,813 Rp 1,400,000 Rp 3,571,750
Rp 55,000 Rp 1,430,000 Rp 305,000 Rp 7,930,000
Rp 95,000 Rp 2,572,743 Rp 95,000 Rp 2,572,743
Rp 240,000 Rp 2,535,480 Rp 240,000 Rp 2,535,480
Rp 53,000 Rp 875,401 Rp 53,000 Rp 875,401
Rp 75,000 Rp 2,522,250 Rp 75,000 Rp 2,522,250
Rp 3,500 Rp 117,705 Rp 18,500 Rp 622,155
Rp 35,000 Rp 117,705 Rp 230,000 Rp 773,490
Rp 150,000 Rp 252,225 Rp 1,000,000 Rp 1,681,500
Rp 40,000 Rp 1,126,400 Rp 242,000 Rp 6,814,720

Rp 40,000 Rp 360,000 Rp 242,000 Rp 2,178,000
Rp 4,000 Rp 3,590,400 Rp 18,000 Rp 16,156,800

Rp 4,000 Rp 4,860,000 Rp 18,000 Rp 21,870,000
Rp 250,000 Rp 1,496,000 Rp 1,400,000 Rp 8,377,600

Rp 250,000 Rp 2,025,000 Rp 1,400,000 Rp 11,340,000
Rp 12,000 Rp 162,000 Rp 37,000 Rp 499,500
Rp 45,000 Rp 607,500 Rp 45,000 Rp 607,500
Rp 25,000 Rp 1,100 Rp 100,000 Rp 4,400
Rp 4,000 Rp 91,200,000 Rp 18,000 Rp 410,400,000

Rp 15,000 Rp 900,000 Rp 80,000 Rp 4,800,000
Rp 7,500 Rp 171,000,000 Rp 32,500 Rp 741,000,000
Rp 25,000 Rp 8,075,000 Rp 100,000 Rp 32,300,000

Rp 7,500 Rp 142,500 Rp 52,500 Rp 997,500
Rp 9,000 Rp 5,814,000 Rp 44,000 Rp 28,424,000
Rp 15,000 Rp 60,000 Rp 80,000 Rp 320,000

Rp 15,000 Rp 570,000 Rp 90,000 Rp 3,420,000
Rp 5,000 Rp 120,000 Rp 35,000 Rp 840,000
Rp 3,600,000 Rp 7,200,000 Rp 15,600,000 Rp 31,200,000

Rp 95,000 Rp 5,700,000 Rp 95,000 Rp 5,700,000
Rp 55,000 Rp 220,000 Rp 55,000 Rp 220,000
Rp 75,000 Rp 150,000 Rp 75,000 Rp 150,000
Rp 45,000 Rp 90,000 Rp 45,000 Rp 90,000
Rp 4,000 Rp 136,237 Rp 18,000 Rp 613,066

Rp 250,000 Rp 49,063 Rp 1,400,000 Rp 274,750
Rp 55,000 Rp 110,000 Rp 305,000 Rp 610,000
Rp 95,000 Rp 347,985 Rp 95,000 Rp 347,985
Rp 240,000 Rp 70,800,000 Rp 240,000 Rp 70,800,000
Rp 53,000 Rp 178,504 Rp 53,000 Rp 178,504
Rp 75,000 Rp 610,500 Rp 75,000 Rp 610,500
Rp 3,500 Rp 28,490 Rp 18,500 Rp 150,590
Rp 35,000 Rp 28,490 Rp 230,000 Rp 187,220
Rp 150,000 Rp 61,050 Rp 1,000,000 Rp 407,000
Rp 40,000 Rp 264,000 Rp 242,000 Rp 1,597,200
Rp 4,000 Rp 2,520,000 Rp 18,000 Rp 11,340,000
Rp 250,000 Rp 1,050,000 Rp 1,400,000 Rp 5,880,000

Rp 12,000 Rp 84,000 Rp 37,000 Rp 259,000
Rp 45,000 Rp 315,000 Rp 45,000 Rp 315,000
Rp 25,000 Rp 1,125 Rp 100,000 Rp 4,500
Rp 3,600,000 Rp 36,000,000 Rp 15,600,000 Rp 156,000,000

Rp 95,000 Rp 28,500,000 Rp 95,000 Rp 28,500,000
Rp 55,000 Rp 1,100,000 Rp 55,000 Rp 1,100,000
Rp 75,000 Rp 750,000 Rp 75,000 Rp 750,000
Rp 45,000 Rp 450,000 Rp 45,000 Rp 450,000
Rp 4,000 Rp 681,184 Rp 18,000 Rp 3,065,328

Rp 250,000 Rp 245,313 Rp 1,400,000 Rp 1,373,750
Rp 55,000 Rp 550,000 Rp 305,000 Rp 3,050,000
Rp 95,000 Rp 1,737,360 Rp 95,000 Rp 1,737,360
Rp 240,000 Rp 190,800 Rp 240,000 Rp 190,800
Rp 53,000 Rp 927,129 Rp 53,000 Rp 927,129
Rp 75,000 Rp 3,048,000 Rp 75,000 Rp 3,048,000
Rp 3,500 Rp 142,240 Rp 18,500 Rp 751,840
Rp 35,000 Rp 142,240 Rp 230,000 Rp 934,720
Rp 150,000 Rp 304,800 Rp 1,000,000 Rp 2,032,000
Rp 40,000 Rp 744,000 Rp 242,000 Rp 4,501,200
Rp 4,000 Rp 13,500,000 Rp 18,000 Rp 60,750,000
Rp 250,000 Rp 5,625,000 Rp 1,400,000 Rp 31,500,000

Rp 12,000 Rp 450,000 Rp 37,000 Rp 1,387,500
Rp 45,000 Rp 1,687,500 Rp 45,000 Rp 1,687,500
Rp 25,000 Rp 3,125 Rp 100,000 Rp 12,500
Rp 3,600,000 Rp 21,600,000 Rp 15,600,000 Rp 93,600,000

Rp 95,000 Rp 17,100,000 Rp 95,000 Rp 17,100,000
Rp 55,000 Rp 660,000 Rp 55,000 Rp 660,000
Rp 75,000 Rp 450,000 Rp 75,000 Rp 450,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 4,000 Rp 408,710 Rp 18,000 Rp 1,839,197

Rp 250,000 Rp 147,188 Rp 1,400,000 Rp 824,250
Rp 55,000 Rp 330,000 Rp 305,000 Rp 1,830,000
Rp 95,000 Rp 992,742 Rp 95,000 Rp 992,742
Rp 240,000 Rp 96,461 Rp 240,000 Rp 96,461
Rp 53,000 Rp 532,544 Rp 53,000 Rp 532,544
Rp 75,000 Rp 1,205,760 Rp 75,000 Rp 1,205,760
Rp 3,500 Rp 56,269 Rp 18,500 Rp 297,421
Rp 35,000 Rp 56,269 Rp 230,000 Rp 369,766
Rp 150,000 Rp 120,576 Rp 1,000,000 Rp 803,840
Rp 40,000 Rp 376,800 Rp 242,000 Rp 2,279,640
Rp 4,000 Rp 6,782,400 Rp 18,000 Rp 30,520,800
Rp 250,000 Rp 2,826,000 Rp 1,400,000 Rp 15,825,600

Rp 12,000 Rp 169,560 Rp 37,000 Rp 522,810
Rp 45,000 Rp 635,850 Rp 45,000 Rp 635,850
Rp 25,000 Rp 3,768 Rp 100,000 Rp 15,072
Rp 3,600,000 Rp 3,600,000 Rp 15,600,000 Rp 15,600,000

Rp 95,000 Rp 2,850,000 Rp 95,000 Rp 2,850,000
Rp 55,000 Rp 110,000 Rp 55,000 Rp 110,000
Rp 75,000 Rp 75,000 Rp 75,000 Rp 75,000
Rp 45,000 Rp 45,000 Rp 45,000 Rp 45,000
Rp 4,000 Rp 68,118 Rp 18,000 Rp 306,533

Rp 250,000 Rp 24,531 Rp 1,400,000 Rp 137,375
Rp 55,000 Rp 55,000 Rp 305,000 Rp 305,000
Rp 95,000 Rp 300,960 Rp 95,000 Rp 300,960
Rp 240,000 Rp 64,800 Rp 240,000 Rp 64,800
Rp 53,000 Rp 153,594 Rp 53,000 Rp 153,594
Rp 75,000 Rp 528,000 Rp 75,000 Rp 528,000
Rp 3,500 Rp 24,640 Rp 18,500 Rp 130,240
Rp 35,000 Rp 24,640 Rp 230,000 Rp 161,920
Rp 150,000 Rp 52,800 Rp 1,000,000 Rp 352,000
Rp 40,000 Rp 240,000 Rp 242,000 Rp 1,452,000
Rp 4,000 Rp 2,160,000 Rp 18,000 Rp 9,720,000
Rp 250,000 Rp 900,000 Rp 1,400,000 Rp 5,040,000

Rp 12,000 Rp 72,000 Rp 37,000 Rp 222,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 25,000 Rp 750 Rp 100,000 Rp 3,000
Rp 3,600,000 Rp 14,400,000 Rp 15,600,000 Rp 62,400,000

Rp 95,000 Rp 11,400,000 Rp 95,000 Rp 11,400,000
Rp 55,000 Rp 440,000 Rp 55,000 Rp 440,000
Rp 75,000 Rp 300,000 Rp 75,000 Rp 300,000
Rp 45,000 Rp 180,000 Rp 45,000 Rp 180,000
Rp 4,000 Rp 272,474 Rp 18,000 Rp 1,226,131

Rp 250,000 Rp 98,125 Rp 1,400,000 Rp 549,500
Rp 55,000 Rp 55,000 Rp 305,000 Rp 305,000
Rp 95,000 Rp 944,348 Rp 95,000 Rp 944,348
Rp 240,000 Rp 112,800 Rp 240,000 Rp 112,800
Rp 53,000 Rp 501,937 Rp 53,000 Rp 501,937
Rp 75,000 Rp 1,656,750 Rp 75,000 Rp 1,656,750
Rp 3,500 Rp 77,315 Rp 18,500 Rp 408,665
Rp 35,000 Rp 77,315 Rp 230,000 Rp 508,070
Rp 150,000 Rp 165,675 Rp 1,000,000 Rp 1,104,500
Rp 40,000 Rp 432,000 Rp 242,000 Rp 2,613,600
Rp 4,000 Rp 7,290,000 Rp 18,000 Rp 32,805,000
Rp 250,000 Rp 3,037,500 Rp 1,400,000 Rp 17,010,000

Rp 12,000 Rp 243,000 Rp 37,000 Rp 749,250
Rp 45,000 Rp 911,250 Rp 45,000 Rp 911,250
Rp 25,000 Rp 5,986 Rp 100,000 Rp 23,942
Rp 3,600,000 Rp 3,600,000 Rp 15,600,000 Rp 15,600,000

Rp 95,000 Rp 2,850,000 Rp 95,000 Rp 2,850,000
Rp 55,000 Rp 110,000 Rp 55,000 Rp 110,000
Rp 75,000 Rp 75,000 Rp 75,000 Rp 75,000
Rp 45,000 Rp 45,000 Rp 45,000 Rp 45,000
Rp 4,000 Rp 68,118 Rp 18,000 Rp 306,533

Rp 250,000 Rp 24,531 Rp 1,400,000 Rp 137,375
Rp 55,000 Rp 55,000 Rp 305,000 Rp 305,000
Rp 95,000 Rp 311,648 Rp 95,000 Rp 311,648
Rp 240,000 Rp 64,800 Rp 240,000 Rp 64,800
Rp 53,000 Rp 159,557 Rp 53,000 Rp 159,557
Rp 75,000 Rp 546,750 Rp 75,000 Rp 546,750
Rp 3,500 Rp 25,515 Rp 18,500 Rp 134,865
Rp 35,000 Rp 25,515 Rp 230,000 Rp 167,670
Rp 150,000 Rp 54,675 Rp 1,000,000 Rp 364,500
Rp 40,000 Rp 240,000 Rp 242,000 Rp 1,452,000
Rp 4,000 Rp 2,250,000 Rp 18,000 Rp 10,125,000
Rp 250,000 Rp 937,500 Rp 1,400,000 Rp 5,250,000

Rp 12,000 Rp 75,000 Rp 37,000 Rp 231,250
Rp 45,000 Rp 281,250 Rp 45,000 Rp 281,250
Rp 25,000 Rp 7,813 Rp 100,000 Rp 31,250
Rp 3,600,000 Rp 14,400,000 Rp 15,600,000 Rp 62,400,000

Rp 95,000 Rp 11,400,000 Rp 95,000 Rp 11,400,000
Rp 55,000 Rp 440,000 Rp 55,000 Rp 440,000
Rp 75,000 Rp 300,000 Rp 75,000 Rp 300,000
Rp 45,000 Rp 180,000 Rp 45,000 Rp 180,000
Rp 4,000 Rp 272,474 Rp 18,000 Rp 1,226,131

Rp 250,000 Rp 98,125 Rp 1,400,000 Rp 549,500
Rp 55,000 Rp 220,000 Rp 305,000 Rp 1,220,000
Rp 95,000 Rp 542,498 Rp 95,000 Rp 542,498
Rp 240,000 Rp 88,800 Rp 240,000 Rp 88,800
Rp 53,000 Rp 283,047 Rp 53,000 Rp 283,047
Rp 75,000 Rp 951,750 Rp 75,000 Rp 951,750
Rp 3,500 Rp 44,415 Rp 18,500 Rp 234,765
Rp 35,000 Rp 44,415 Rp 230,000 Rp 291,870
Rp 150,000 Rp 95,175 Rp 1,000,000 Rp 634,500
Rp 40,000 Rp 336,000 Rp 242,000 Rp 2,032,800
Rp 4,000 Rp 4,050,000 Rp 18,000 Rp 18,225,000
Rp 250,000 Rp 1,687,500 Rp 1,400,000 Rp 9,450,000

Rp 12,000 Rp 135,000 Rp 37,000 Rp 416,250
Rp 45,000 Rp 506,250 Rp 45,000 Rp 506,250
Rp 25,000 Rp 5,250 Rp 100,000 Rp 21,000
Rp 3,600,000 Rp 21,600,000 Rp 15,600,000 Rp 93,600,000

Rp 95,000 Rp 17,100,000 Rp 95,000 Rp 17,100,000
Rp 55,000 Rp 660,000 Rp 55,000 Rp 660,000
Rp 75,000 Rp 450,000 Rp 75,000 Rp 450,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 4,000 Rp 408,710 Rp 18,000 Rp 1,839,197

Rp 250,000 Rp 147,188 Rp 1,400,000 Rp 824,250
Rp 55,000 Rp 660,000 Rp 305,000 Rp 3,660,000
Rp 95,000 Rp 1,547,123 Rp 95,000 Rp 1,547,123
Rp 240,000 Rp 148,800 Rp 240,000 Rp 148,800
Rp 53,000 Rp 830,272 Rp 53,000 Rp 830,272
Rp 75,000 Rp 2,714,250 Rp 75,000 Rp 2,714,250
Rp 3,500 Rp 126,665 Rp 18,500 Rp 669,515
Rp 35,000 Rp 126,665 Rp 230,000 Rp 832,370
Rp 150,000 Rp 271,425 Rp 1,000,000 Rp 1,809,500
Rp 40,000 Rp 576,000 Rp 242,000 Rp 3,484,800
Rp 4,000 Rp 12,150,000 Rp 18,000 Rp 54,675,000
Rp 250,000 Rp 5,062,500 Rp 1,400,000 Rp 28,350,000

Rp 12,000 Rp 405,000 Rp 37,000 Rp 1,248,750
Rp 45,000 Rp 1,518,750 Rp 45,000 Rp 1,518,750
Rp 25,000 Rp 2,500 Rp 100,000 Rp 10,000
Rp 3,600,000 Rp 21,600,000 Rp 15,600,000 Rp 93,600,000

Rp 95,000 Rp 17,100,000 Rp 95,000 Rp 17,100,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 4,000 Rp 68,118 Rp 18,000 Rp 306,533

Rp 250,000 Rp 24,531 Rp 1,400,000 Rp 137,375
Rp 55,000 Rp 330,000 Rp 305,000 Rp 1,830,000
Rp 95,000 Rp 130,815 Rp 95,000 Rp 130,815
Rp 240,000 Rp 46,800 Rp 240,000 Rp 46,800
Rp 53,000 Rp 62,646 Rp 53,000 Rp 62,646
Rp 75,000 Rp 344,250 Rp 75,000 Rp 344,250
Rp 3,500 Rp 16,065 Rp 18,500 Rp 84,915
Rp 35,000 Rp 16,065 Rp 230,000 Rp 105,570
Rp 150,000 Rp 34,425 Rp 1,000,000 Rp 229,500
Rp 40,000 Rp 144,000 Rp 242,000 Rp 871,200
Rp 4,000 Rp 720,000 Rp 18,000 Rp 3,240,000
Rp 250,000 Rp 300,000 Rp 1,400,000 Rp 1,680,000

Rp 12,000 Rp 24,000 Rp 37,000 Rp 74,000
Rp 45,000 Rp 90,000 Rp 45,000 Rp 90,000
Rp 25,000 Rp 1,250 Rp 100,000 Rp 5,000
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 3,600,000 Rp 3,600,000 Rp 15,600,000 Rp 15,600,000

Rp 95,000 Rp 2,850,000 Rp 95,000 Rp 2,850,000
Rp 55,000 Rp 110,000 Rp 55,000 Rp 110,000
Rp 75,000 Rp 75,000 Rp 75,000 Rp 75,000
Rp 45,000 Rp 45,000 Rp 45,000 Rp 45,000
Rp 4,000 Rp 68,118 Rp 18,000 Rp 306,533

Rp 250,000 Rp 24,531 Rp 1,400,000 Rp 137,375
Rp 55,000 Rp 55,000 Rp 305,000 Rp 305,000
Rp 95,000 Rp 106,590 Rp 95,000 Rp 106,590
Rp 240,000 Rp 40,800 Rp 240,000 Rp 40,800
Rp 53,000 Rp 198,220 Rp 53,000 Rp 198,220
Rp 75,000 Rp 2,522,250 Rp 75,000 Rp 2,522,250
Rp 3,500 Rp 1,309 Rp 18,500 Rp 6,919
Rp 35,000 Rp 6,545 Rp 230,000 Rp 43,010
Rp 150,000 Rp 252,225 Rp 1,000,000 Rp 1,681,500
Rp 40,000 Rp 168,000 Rp 242,000 Rp 1,016,400
Rp 4,000 Rp 1,080,000 Rp 18,000 Rp 4,860,000
Rp 250,000 Rp 450,000 Rp 1,400,000 Rp 2,520,000

Rp 25,000 Rp 750 Rp 100,000 Rp 3,000
Rp 95,000 Rp 106,590 Rp 95,000 Rp 106,590

Rp 240,000 Rp 40,800 Rp 240,000 Rp 40,800
Rp 53,000 Rp 50,456 Rp 53,000 Rp 50,456
Rp 75,000 Rp 280,500 Rp 75,000 Rp 280,500
Rp 3,500 Rp 13,090 Rp 18,500 Rp 69,190
Rp 35,000 Rp 13,090 Rp 230,000 Rp 86,020
Rp 150,000 Rp 28,050 Rp 1,000,000 Rp 187,000
Rp 40,000 Rp 168,000 Rp 242,000 Rp 1,016,400
Rp 4,000 Rp 1,080,000 Rp 18,000 Rp 4,860,000

Rp 250,000 Rp 450,000 Rp 1,400,000 Rp 2,520,000
Rp 12,000 Rp 36,000 Rp 37,000 Rp 111,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 25,000 Rp 750 Rp 100,000 Rp 3,000
Rp 3,600,000 Rp 21,600,000 Rp 15,600,000 Rp 93,600,000

Rp 95,000 Rp 17,100,000 Rp 95,000 Rp 17,100,000
Rp 55,000 Rp 660,000 Rp 55,000 Rp 660,000
Rp 75,000 Rp 450,000 Rp 75,000 Rp 450,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 4,000 Rp 408,710 Rp 18,000 Rp 1,839,197

Rp 250,000 Rp 147,188 Rp 1,400,000 Rp 824,250
Rp 55,000 Rp 330,000 Rp 305,000 Rp 1,830,000
Rp 95,000 Rp 2,512,879 Rp 95,000 Rp 2,512,879
Rp 240,000 Rp 244,166 Rp 240,000 Rp 244,166
Rp 53,000 Rp 1,348,002 Rp 53,000 Rp 1,348,002
Rp 75,000 Rp 3,052,080 Rp 75,000 Rp 3,052,080
Rp 3,500 Rp 142,430 Rp 18,500 Rp 752,846
Rp 35,000 Rp 142,430 Rp 230,000 Rp 935,971
Rp 150,000 Rp 305,208 Rp 1,000,000 Rp 2,034,720
Rp 40,000 Rp 439,600 Rp 242,000 Rp 2,659,580
Rp 4,000 Rp 18,463,200 Rp 18,000 Rp 83,084,400
Rp 250,000 Rp 7,693,000 Rp 1,400,000 Rp 43,080,800

Rp 12,000 Rp 461,580 Rp 37,000 Rp 1,423,205
Rp 45,000 Rp 1,730,925 Rp 45,000 Rp 1,730,925
Rp 25,000 Rp 22,103 Rp 100,000 Rp 88,413
Rp 3,600,000 Rp 7,200,000 Rp 15,600,000 Rp 31,200,000
Rp 95,000 Rp 5,700,000 Rp 95,000 Rp 5,700,000
Rp 55,000 Rp 220,000 Rp 55,000 Rp 220,000
Rp 75,000 Rp 150,000 Rp 75,000 Rp 150,000
Rp 45,000 Rp 90,000 Rp 45,000 Rp 90,000
Rp 4,000 Rp 136,237 Rp 18,000 Rp 613,066

Rp 250,000 Rp 49,063 Rp 1,400,000 Rp 274,750
Rp 55,000 Rp 110,000 Rp 305,000 Rp 610,000
Rp 95,000 Rp 395,010 Rp 95,000 Rp 395,010
Rp 240,000 Rp 76,800 Rp 240,000 Rp 76,800
Rp 53,000 Rp 203,414 Rp 53,000 Rp 203,414
Rp 75,000 Rp 693,000 Rp 75,000 Rp 693,000
Rp 3,500 Rp 32,340 Rp 18,500 Rp 170,940
Rp 35,000 Rp 32,340 Rp 230,000 Rp 212,520
Rp 150,000 Rp 69,300 Rp 1,000,000 Rp 462,000
Rp 40,000 Rp 288,000 Rp 242,000 Rp 1,742,400
Rp 4,000 Rp 2,880,000 Rp 18,000 Rp 12,960,000
Rp 250,000 Rp 1,200,000 Rp 1,400,000 Rp 6,720,000

Rp 12,000 Rp 96,000 Rp 37,000 Rp 296,000
Rp 45,000 Rp 360,000 Rp 45,000 Rp 360,000
Rp 25,000 Rp 2,000 Rp 100,000 Rp 8,000
Rp 95,000 Rp 106,590 Rp 95,000 Rp 106,590

Rp 240,000 Rp 40,800 Rp 240,000 Rp 40,800
Rp 53,000 Rp 50,456 Rp 53,000 Rp 50,456
Rp 75,000 Rp 280,500 Rp 75,000 Rp 280,500
Rp 3,500 Rp 13,090 Rp 18,500 Rp 69,190
Rp 35,000 Rp 13,090 Rp 230,000 Rp 86,020
Rp 150,000 Rp 28,050 Rp 1,000,000 Rp 187,000
Rp 40,000 Rp 168,000 Rp 242,000 Rp 1,016,400
Rp 4,000 Rp 1,080,000 Rp 18,000 Rp 4,860,000
Rp 250,000 Rp 450,000 Rp 1,400,000 Rp 2,520,000

Rp 12,000 Rp 36,000 Rp 37,000 Rp 111,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 25,000 Rp 750 Rp 100,000 Rp 3,000
Rp 95,000 Rp 106,590 Rp 95,000 Rp 106,590

Rp 240,000 Rp 40,800 Rp 240,000 Rp 40,800
Rp 53,000 Rp 50,456 Rp 53,000 Rp 50,456
Rp 75,000 Rp 280,500 Rp 75,000 Rp 280,500
Rp 3,500 Rp 13,090 Rp 18,500 Rp 69,190
Rp 35,000 Rp 13,090 Rp 230,000 Rp 86,020
Rp 150,000 Rp 28,050 Rp 1,000,000 Rp 187,000
Rp 40,000 Rp 168,000 Rp 242,000 Rp 1,016,400
Rp 4,000 Rp 1,080,000 Rp 18,000 Rp 4,860,000
Rp 250,000 Rp 450,000 Rp 1,400,000 Rp 2,520,000

Rp 12,000 Rp 36,000 Rp 37,000 Rp 111,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 25,000 Rp 750 Rp 100,000 Rp 3,000
Rp 95,000 Rp 106,590 Rp 95,000 Rp 106,590

Rp 240,000 Rp 40,800 Rp 240,000 Rp 40,800
Rp 53,000 Rp 50,456 Rp 53,000 Rp 50,456
Rp 75,000 Rp 280,500 Rp 75,000 Rp 280,500
Rp 3,500 Rp 13,090 Rp 18,500 Rp 69,190
Rp 35,000 Rp 13,090 Rp 230,000 Rp 86,020
Rp 150,000 Rp 28,050 Rp 1,000,000 Rp 187,000
Rp 40,000 Rp 168,000 Rp 242,000 Rp 1,016,400
Rp 4,000 Rp 1,080,000 Rp 18,000 Rp 4,860,000
Rp 250,000 Rp 450,000 Rp 1,400,000 Rp 2,520,000

Rp 12,000 Rp 36,000 Rp 37,000 Rp 111,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 25,000 Rp 750 Rp 100,000 Rp 3,000
Rp 95,000 Rp 213,180 Rp 95,000 Rp 213,180

Rp 240,000 Rp 81,600 Rp 240,000 Rp 81,600
Rp 53,000 Rp 100,912 Rp 53,000 Rp 100,912
Rp 75,000 Rp 561,000 Rp 75,000 Rp 561,000
Rp 3,500 Rp 26,180 Rp 18,500 Rp 138,380
Rp 35,000 Rp 26,180 Rp 230,000 Rp 172,040
Rp 150,000 Rp 56,100 Rp 1,000,000 Rp 374,000
Rp 40,000 Rp 336,000 Rp 242,000 Rp 2,032,800
Rp 4,000 Rp 2,160,000 Rp 18,000 Rp 9,720,000
Rp 250,000 Rp 900,000 Rp 1,400,000 Rp 5,040,000

Rp 12,000 Rp 72,000 Rp 37,000 Rp 222,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 25,000 Rp 1,500 Rp 100,000 Rp 6,000
Rp 95,000 Rp 213,180 Rp 95,000 Rp 213,180

Rp 240,000 Rp 81,600 Rp 240,000 Rp 81,600
Rp 53,000 Rp 100,912 Rp 53,000 Rp 100,912
Rp 75,000 Rp 561,000 Rp 75,000 Rp 561,000
Rp 3,500 Rp 26,180 Rp 18,500 Rp 138,380
Rp 35,000 Rp 26,180 Rp 230,000 Rp 172,040
Rp 150,000 Rp 56,100 Rp 1,000,000 Rp 374,000
Rp 40,000 Rp 336,000 Rp 242,000 Rp 2,032,800
Rp 4,000 Rp 2,160,000 Rp 18,000 Rp 9,720,000
Rp 250,000 Rp 900,000 Rp 1,400,000 Rp 5,040,000

Rp 12,000 Rp 72,000 Rp 37,000 Rp 222,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 25,000 Rp 1,500 Rp 100,000 Rp 6,000
Rp 3,600,000 Rp 10,800,000 Rp 15,600,000 Rp 46,800,000

Rp 95,000 Rp 8,550,000 Rp 95,000 Rp 8,550,000
Rp 55,000 Rp 330,000 Rp 55,000 Rp 330,000
Rp 75,000 Rp 225,000 Rp 75,000 Rp 225,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 4,000 Rp 204,355 Rp 18,000 Rp 919,598

Rp 250,000 Rp 73,594 Rp 1,400,000 Rp 412,125
Rp 55,000 Rp 165,000 Rp 305,000 Rp 915,000
Rp 95,000 Rp 496,371 Rp 95,000 Rp 496,371
Rp 240,000 Rp 48,230 Rp 240,000 Rp 48,230
Rp 53,000 Rp 266,272 Rp 53,000 Rp 266,272
Rp 75,000 Rp 602,880 Rp 75,000 Rp 602,880
Rp 3,500 Rp 28,134 Rp 18,500 Rp 148,710
Rp 35,000 Rp 28,134 Rp 230,000 Rp 184,883
Rp 150,000 Rp 60,288 Rp 1,000,000 Rp 401,920
Rp 40,000 Rp 188,400 Rp 242,000 Rp 1,139,820
Rp 4,000 Rp 3,391,200 Rp 18,000 Rp 15,260,400

Rp 250,000 Rp 1,413,000 Rp 1,400,000 Rp 7,912,800
Rp 12,000 Rp 84,780 Rp 37,000 Rp 261,405
Rp 45,000 Rp 317,925 Rp 45,000 Rp 317,925
Rp 25,000 Rp 1,884 Rp 100,000 Rp 7,536
Rp 3,600,000 Rp 32,400,000 Rp 15,600,000 Rp 140,400,000

Rp 95,000 Rp 25,650,000 Rp 95,000 Rp 25,650,000
Rp 55,000 Rp 990,000 Rp 55,000 Rp 990,000
Rp 75,000 Rp 675,000 Rp 75,000 Rp 675,000
Rp 45,000 Rp 405,000 Rp 45,000 Rp 405,000
Rp 4,000 Rp 613,066 Rp 18,000 Rp 2,758,795

Rp 250,000 Rp 220,781 Rp 1,400,000 Rp 1,236,375
Rp 55,000 Rp 495,000 Rp 305,000 Rp 2,745,000
Rp 95,000 Rp 1,489,114 Rp 95,000 Rp 1,489,114
Rp 240,000 Rp 144,691 Rp 240,000 Rp 144,691
Rp 53,000 Rp 798,816 Rp 53,000 Rp 798,816
Rp 75,000 Rp 1,808,640 Rp 75,000 Rp 1,808,640
Rp 3,500 Rp 84,403 Rp 18,500 Rp 446,131
Rp 35,000 Rp 84,403 Rp 230,000 Rp 554,650
Rp 150,000 Rp 180,864 Rp 1,000,000 Rp 1,205,760
Rp 40,000 Rp 565,200 Rp 242,000 Rp 3,419,460
Rp 4,000 Rp 10,173,600 Rp 18,000 Rp 45,781,200
Rp 250,000 Rp 4,239,000 Rp 1,400,000 Rp 23,738,400

Rp 12,000 Rp 254,340 Rp 37,000 Rp 784,215
Rp 45,000 Rp 953,775 Rp 45,000 Rp 953,775
Rp 25,000 Rp 5,652 Rp 100,000 Rp 22,608
Rp 95,000 Rp 213,180 Rp 95,000 Rp 213,180

Rp 240,000 Rp 81,600 Rp 240,000 Rp 81,600
Rp 53,000 Rp 100,912 Rp 53,000 Rp 100,912
Rp 75,000 Rp 561,000 Rp 75,000 Rp 561,000
Rp 3,500 Rp 26,180 Rp 18,500 Rp 138,380
Rp 35,000 Rp 26,180 Rp 230,000 Rp 172,040
Rp 150,000 Rp 56,100 Rp 1,000,000 Rp 374,000
Rp 40,000 Rp 336,000 Rp 242,000 Rp 2,032,800
Rp 4,000 Rp 2,160,000 Rp 18,000 Rp 9,720,000
Rp 250,000 Rp 900,000 Rp 1,400,000 Rp 5,040,000

Rp 12,000 Rp 72,000 Rp 37,000 Rp 222,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 25,000 Rp 1,500 Rp 100,000 Rp 6,000
Rp 3,600,000 Rp 10,800,000 Rp 15,600,000 Rp 46,800,000

Rp 95,000 Rp 8,550,000 Rp 95,000 Rp 8,550,000
Rp 55,000 Rp 330,000 Rp 55,000 Rp 330,000
Rp 75,000 Rp 225,000 Rp 75,000 Rp 225,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 4,000 Rp 204,355 Rp 18,000 Rp 919,598

Rp 250,000 Rp 73,594 Rp 1,400,000 Rp 412,125
Rp 55,000 Rp 165,000 Rp 305,000 Rp 915,000
Rp 95,000 Rp 496,371 Rp 95,000 Rp 496,371
Rp 240,000 Rp 48,230 Rp 240,000 Rp 48,230
Rp 53,000 Rp 266,272 Rp 53,000 Rp 266,272
Rp 75,000 Rp 602,880 Rp 75,000 Rp 602,880
Rp 3,500 Rp 28,134 Rp 18,500 Rp 148,710
Rp 35,000 Rp 28,134 Rp 230,000 Rp 184,883
Rp 150,000 Rp 60,288 Rp 1,000,000 Rp 401,920
Rp 40,000 Rp 188,400 Rp 242,000 Rp 1,139,820
Rp 4,000 Rp 3,391,200 Rp 18,000 Rp 15,260,400
Rp 250,000 Rp 1,413,000 Rp 1,400,000 Rp 7,912,800

Rp 12,000 Rp 84,780 Rp 37,000 Rp 261,405
Rp 45,000 Rp 317,925 Rp 45,000 Rp 317,925
Rp 25,000 Rp 1,884 Rp 100,000 Rp 7,536
Rp 95,000 Rp 213,180 Rp 95,000 Rp 213,180

Rp 240,000 Rp 81,600 Rp 240,000 Rp 81,600
Rp 53,000 Rp 100,912 Rp 53,000 Rp 100,912
Rp 75,000 Rp 561,000 Rp 75,000 Rp 561,000
Rp 3,500 Rp 26,180 Rp 18,500 Rp 138,380
Rp 35,000 Rp 26,180 Rp 230,000 Rp 172,040
Rp 150,000 Rp 56,100 Rp 1,000,000 Rp 374,000
Rp 40,000 Rp 336,000 Rp 242,000 Rp 2,032,800
Rp 4,000 Rp 2,160,000 Rp 18,000 Rp 9,720,000
Rp 250,000 Rp 900,000 Rp 1,400,000 Rp 5,040,000

Rp 12,000 Rp 72,000 Rp 37,000 Rp 222,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 25,000 Rp 1,500 Rp 100,000 Rp 6,000
Rp 3,600,000 Rp 14,400,000 Rp 15,600,000 Rp 62,400,000

Rp 95,000 Rp 11,400,000 Rp 95,000 Rp 11,400,000
Rp 55,000 Rp 440,000 Rp 55,000 Rp 440,000
Rp 75,000 Rp 300,000 Rp 75,000 Rp 300,000
Rp 45,000 Rp 180,000 Rp 45,000 Rp 180,000
Rp 4,000 Rp 272,474 Rp 18,000 Rp 1,226,131
Rp 250,000 Rp 98,125 Rp 1,400,000 Rp 549,500
Rp 55,000 Rp 220,000 Rp 305,000 Rp 1,220,000
Rp 95,000 Rp 574,560 Rp 95,000 Rp 574,560
Rp 240,000 Rp 88,800 Rp 240,000 Rp 88,800
Rp 53,000 Rp 300,934 Rp 53,000 Rp 300,934
Rp 75,000 Rp 1,008,000 Rp 75,000 Rp 1,008,000
Rp 3,500 Rp 47,040 Rp 18,500 Rp 248,640
Rp 35,000 Rp 47,040 Rp 230,000 Rp 309,120
Rp 150,000 Rp 100,800 Rp 1,000,000 Rp 672,000
Rp 40,000 Rp 336,000 Rp 242,000 Rp 2,032,800
Rp 4,000 Rp 4,320,000 Rp 18,000 Rp 19,440,000
Rp 250,000 Rp 1,800,000 Rp 1,400,000 Rp 10,080,000

Rp 12,000 Rp 144,000 Rp 37,000 Rp 444,000
Rp 45,000 Rp 540,000 Rp 45,000 Rp 540,000
Rp 25,000 Rp 1,500 Rp 100,000 Rp 6,000
Rp 3,600,000 Rp 7,200,000 Rp 15,600,000 Rp 31,200,000

Rp 95,000 Rp 5,700,000 Rp 95,000 Rp 5,700,000
Rp 55,000 Rp 220,000 Rp 55,000 Rp 220,000
Rp 75,000 Rp 150,000 Rp 75,000 Rp 150,000
Rp 45,000 Rp 90,000 Rp 45,000 Rp 90,000
Rp 4,000 Rp 136,237 Rp 18,000 Rp 613,066

Rp 250,000 Rp 49,063 Rp 1,400,000 Rp 274,750
Rp 55,000 Rp 110,000 Rp 305,000 Rp 610,000
Rp 95,000 Rp 413,820 Rp 95,000 Rp 413,820
Rp 240,000 Rp 79,200 Rp 240,000 Rp 79,200
Rp 53,000 Rp 213,378 Rp 53,000 Rp 213,378
Rp 75,000 Rp 726,000 Rp 75,000 Rp 726,000
Rp 3,500 Rp 33,880 Rp 18,500 Rp 179,080
Rp 35,000 Rp 33,880 Rp 230,000 Rp 222,640
Rp 150,000 Rp 72,600 Rp 1,000,000 Rp 484,000
Rp 40,000 Rp 297,600 Rp 242,000 Rp 1,800,480
Rp 4,000 Rp 3,024,000 Rp 18,000 Rp 13,608,000
Rp 250,000 Rp 1,260,000 Rp 1,400,000 Rp 7,056,000

Rp 12,000 Rp 100,800 Rp 37,000 Rp 310,800
Rp 45,000 Rp 378,000 Rp 45,000 Rp 378,000
Rp 25,000 Rp 1,000 Rp 100,000 Rp 4,000
Rp 95,000 Rp 106,590 Rp 95,000 Rp 106,590

Rp 240,000 Rp 40,800 Rp 240,000 Rp 40,800
Rp 53,000 Rp 50,456 Rp 53,000 Rp 50,456
Rp 75,000 Rp 280,500 Rp 75,000 Rp 280,500
Rp 3,500 Rp 13,090 Rp 18,500 Rp 69,190
Rp 35,000 Rp 13,090 Rp 230,000 Rp 86,020
Rp 150,000 Rp 28,050 Rp 1,000,000 Rp 187,000
Rp 40,000 Rp 168,000 Rp 242,000 Rp 1,016,400
Rp 4,000 Rp 1,080,000 Rp 18,000 Rp 4,860,000
Rp 250,000 Rp 450,000 Rp 1,400,000 Rp 2,520,000

Rp 12,000 Rp 36,000 Rp 37,000 Rp 111,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 25,000 Rp 750 Rp 100,000 Rp 3,000
Rp 3,600,000 Rp 21,600,000 Rp 15,600,000 Rp 93,600,000

Rp 95,000 Rp 17,100,000 Rp 95,000 Rp 17,100,000
Rp 55,000 Rp 660,000 Rp 55,000 Rp 660,000
Rp 75,000 Rp 450,000 Rp 75,000 Rp 450,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 4,000 Rp 408,710 Rp 18,000 Rp 1,839,197

Rp 250,000 Rp 147,188 Rp 1,400,000 Rp 824,250
Rp 55,000 Rp 330,000 Rp 305,000 Rp 1,830,000
Rp 95,000 Rp 2,327,880 Rp 95,000 Rp 2,327,880
Rp 240,000 Rp 1,798,560 Rp 240,000 Rp 1,798,560
Rp 53,000 Rp 901,530 Rp 53,000 Rp 901,530
Rp 75,000 Rp 3,300,000 Rp 75,000 Rp 3,300,000
Rp 3,500 Rp 154,000 Rp 18,500 Rp 814,000
Rp 35,000 Rp 154,000 Rp 230,000 Rp 1,012,000
Rp 150,000 Rp 330,000 Rp 1,000,000 Rp 2,200,000
Rp 40,000 Rp 614,400 Rp 242,000 Rp 3,717,120

Rp 40,000 Rp 704,000 Rp 242,000 Rp 4,259,200
Rp 4,000 Rp 1,958,400 Rp 18,000 Rp 8,812,800

Rp 4,000 Rp 2,700,000 Rp 18,000 Rp 12,150,000
Rp 250,000 Rp 816,000 Rp 1,400,000 Rp 4,569,600

Rp 250,000 Rp 1,125,000 Rp 1,400,000 Rp 6,300,000
Rp 12,000 Rp 360,000 Rp 37,000 Rp 1,110,000
Rp 45,000 Rp 1,350,000 Rp 45,000 Rp 1,350,000
Rp 25,000 Rp 600 Rp 100,000 Rp 2,400
Rp 4,000 Rp 41,280 Rp 18,000 Rp 185,760

Rp 15,000 Rp 360,000 Rp 80,000 Rp 1,920,000
Rp 7,500 Rp 77,400 Rp 32,500 Rp 335,400
Rp 65,000 Rp 11,940,500 Rp 260,000 Rp 47,762,000
Rp 15,000 Rp 5,511,000 Rp 50,000 Rp 18,370,000
Rp 25,000 Rp 1,855,000 Rp 100,000 Rp 7,420,000

Rp 7,500 Rp 52,500 Rp 52,500 Rp 367,500
Rp 9,000 Rp 1,335,600 Rp 44,000 Rp 6,529,600
Rp 750,000 Rp 750,000 Rp 4,250,000 Rp 4,250,000
Rp 15,000 Rp 60,000 Rp 80,000 Rp 320,000

Rp 15,000 Rp 210,000 Rp 90,000 Rp 1,260,000
Rp 5,000 Rp 167,000 Rp 35,000 Rp 1,169,000
Rp 750,000 Rp 3,000,000 Rp 10,250,000 Rp 41,000,000
Rp 3,600,000 Rp 21,600,000 Rp 15,600,000 Rp 93,600,000

Rp 95,000 Rp 17,100,000 Rp 95,000 Rp 17,100,000
Rp 55,000 Rp 660,000 Rp 55,000 Rp 660,000
Rp 75,000 Rp 450,000 Rp 75,000 Rp 450,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 4,000 Rp 408,710 Rp 18,000 Rp 1,839,197

Rp 250,000 Rp 147,188 Rp 1,400,000 Rp 824,250
Rp 55,000 Rp 330,000 Rp 305,000 Rp 1,830,000
Rp 95,000 Rp 2,327,880 Rp 95,000 Rp 2,327,880
Rp 240,000 Rp 1,798,560 Rp 240,000 Rp 1,798,560
Rp 53,000 Rp 901,530 Rp 53,000 Rp 901,530
Rp 75,000 Rp 3,300,000 Rp 75,000 Rp 3,300,000
Rp 3,500 Rp 154,000 Rp 18,500 Rp 814,000
Rp 35,000 Rp 154,000 Rp 230,000 Rp 1,012,000
Rp 150,000 Rp 330,000 Rp 1,000,000 Rp 2,200,000
Rp 40,000 Rp 614,400 Rp 242,000 Rp 3,717,120

Rp 40,000 Rp 704,000 Rp 242,000 Rp 4,259,200
Rp 4,000 Rp 1,958,400 Rp 18,000 Rp 8,812,800
Rp 4,000 Rp 2,700,000 Rp 18,000 Rp 12,150,000
Rp 250,000 Rp 816,000 Rp 1,400,000 Rp 4,569,600

Rp 250,000 Rp 1,125,000 Rp 1,400,000 Rp 6,300,000
Rp 12,000 Rp 360,000 Rp 37,000 Rp 1,110,000
Rp 45,000 Rp 1,350,000 Rp 45,000 Rp 1,350,000
Rp 25,000 Rp 600 Rp 100,000 Rp 2,400
Rp 4,000 Rp 41,280 Rp 18,000 Rp 185,760

Rp 15,000 Rp 360,000 Rp 80,000 Rp 1,920,000
Rp 7,500 Rp 77,400 Rp 32,500 Rp 335,400
Rp 65,000 Rp 11,940,500 Rp 260,000 Rp 47,762,000

Rp 15,000 Rp 5,511,000 Rp 50,000 Rp 18,370,000
Rp 25,000 Rp 1,855,000 Rp 100,000 Rp 7,420,000

Rp 7,500 Rp 52,500 Rp 52,500 Rp 367,500
Rp 9,000 Rp 1,335,600 Rp 44,000 Rp 6,529,600
Rp 750,000 Rp 750,000 Rp 4,250,000 Rp 4,250,000
Rp 15,000 Rp 60,000 Rp 80,000 Rp 320,000

Rp 15,000 Rp 210,000 Rp 90,000 Rp 1,260,000
Rp 5,000 Rp 167,000 Rp 35,000 Rp 1,169,000
Rp 750,000 Rp 3,000,000 Rp 10,250,000 Rp 41,000,000
Rp 3,600,000 Rp 32,400,000 Rp 15,600,000 Rp 140,400,000

Rp 95,000 Rp 25,650,000 Rp 95,000 Rp 25,650,000
Rp 55,000 Rp 990,000 Rp 55,000 Rp 990,000
Rp 75,000 Rp 675,000 Rp 75,000 Rp 675,000
Rp 45,000 Rp 405,000 Rp 45,000 Rp 405,000
Rp 4,000 Rp 613,066 Rp 18,000 Rp 2,758,795

Rp 250,000 Rp 220,781 Rp 1,400,000 Rp 1,236,375
Rp 55,000 Rp 495,000 Rp 305,000 Rp 2,745,000
Rp 95,000 Rp 971,280 Rp 95,000 Rp 971,280
Rp 240,000 Rp 489,840 Rp 240,000 Rp 489,840
Rp 53,000 Rp 433,699 Rp 53,000 Rp 433,699
Rp 75,000 Rp 1,320,000 Rp 75,000 Rp 1,320,000
Rp 3,500 Rp 61,600 Rp 18,500 Rp 325,600
Rp 35,000 Rp 61,600 Rp 230,000 Rp 404,800
Rp 150,000 Rp 132,000 Rp 1,000,000 Rp 880,000
Rp 40,000 Rp 1,177,600 Rp 242,000 Rp 7,124,480

Rp 40,000 Rp 416,000 Rp 242,000 Rp 2,516,800
Rp 4,000 Rp 2,400,000 Rp 18,000 Rp 10,800,000

Rp 4,000 Rp 945,000 Rp 18,000 Rp 4,252,500
Rp 250,000 Rp 1,000,000 Rp 1,400,000 Rp 5,600,000

Rp 250,000 Rp 393,750 Rp 1,400,000 Rp 2,205,000
Rp 12,000 Rp 126,000 Rp 37,000 Rp 388,500
Rp 45,000 Rp 472,500 Rp 45,000 Rp 472,500
Rp 25,000 Rp 2,500 Rp 100,000 Rp 10,000
Rp 4,000 Rp 8,160 Rp 18,000 Rp 36,720

Rp 15,000 Rp 240,000 Rp 80,000 Rp 1,280,000
Rp 7,500 Rp 15,300 Rp 32,500 Rp 66,300
Rp 65,000 Rp 3,380,000 Rp 260,000 Rp 13,520,000
Rp 15,000 Rp 1,560,000 Rp 50,000 Rp 5,200,000
Rp 25,000 Rp 742,500 Rp 100,000 Rp 2,970,000

Rp 7,500 Rp 33,750 Rp 52,500 Rp 236,250
Rp 9,000 Rp 534,600 Rp 44,000 Rp 2,613,600
Rp 750,000 Rp 750,000 Rp 4,250,000 Rp 4,250,000
Rp 15,000 Rp 60,000 Rp 80,000 Rp 320,000

Rp 15,000 Rp 135,000 Rp 90,000 Rp 810,000
Rp 5,000 Rp 80,000 Rp 35,000 Rp 560,000
Rp 150,000 Rp 1,950,000 Rp 150,000 Rp 1,950,000

Rp 58,000 Rp 333,000 Rp 2,200,000
Rp 75,000 Rp 400,000 Rp 1,950,000
Rp 15,000 Rp 480,000 Rp 80,000 Rp 2,560,000
Rp 95,000 Rp 1,243,170 Rp 95,000 Rp 1,243,170

Rp 240,000 Rp 1,468,800 Rp 240,000 Rp 1,468,800
Rp 75,000 Rp 1,756,500 Rp 75,000 Rp 1,756,500
Rp 3,500 Rp 81,970 Rp 18,500 Rp 433,270
Rp 35,000 Rp 81,970 Rp 230,000 Rp 538,660
Rp 150,000 Rp 175,650 Rp 1,000,000 Rp 1,171,000
Rp 65,000 Rp 397,800 Rp 360,000 Rp 2,203,200
Rp 40,000 Rp 1,108,800 Rp 242,000 Rp 6,708,240

Rp 40,000 Rp 52,800 Rp 242,000 Rp 319,440
Rp 40,000 Rp 504,000 Rp 242,000 Rp 3,049,200
Rp 40,000 Rp 489,600 Rp 242,000 Rp 2,962,080
Rp 40,000 Rp 4,312,000 Rp 242,000 Rp 26,087,600
Rp 4,000 Rp 1,848,000 Rp 18,000 Rp 8,316,000

Rp 4,000 Rp 792,000 Rp 18,000 Rp 3,564,000
Rp 4,000 Rp 567,000 Rp 18,000 Rp 2,551,500
Rp 4,000 Rp 816,000 Rp 18,000 Rp 3,672,000
Rp 4,000 Rp 660,000 Rp 18,000 Rp 2,970,000
Rp 250,000 Rp 577,500 Rp 1,400,000 Rp 3,234,000

Rp 250,000 Rp 330,000 Rp 1,400,000 Rp 1,848,000
Rp 250,000 Rp 118,125 Rp 1,400,000 Rp 661,500
Rp 250,000 Rp 255,000 Rp 1,400,000 Rp 1,428,000
Rp 250,000 Rp 275,000 Rp 1,400,000 Rp 1,540,000
Rp 31,000 Rp 1,247,750 Rp 186,000 Rp 7,486,500

Rp 30,000 Rp 2,415,000 Rp 165,000 Rp 13,282,500
Rp 45,000 Rp 3,622,500 Rp 45,000 Rp 3,622,500
Rp 13,500 Rp 614,250 Rp 58,500 Rp 2,661,750
Rp 13,500 Rp 496,125 Rp 68,500 Rp 2,517,375
Rp 27,000 Rp 189,000 Rp 122,000 Rp 854,000
Rp 660,000 Rp 660,000 Rp 2,860,000 Rp 2,860,000
Rp 50,000 Rp 50,000 Rp 800,000 Rp 800,000
Rp 350,000 Rp 3,500,000 Rp 2,100,000 Rp 21,000,000
Rp 180,000 Rp 180,000 Rp 1,130,000 Rp 1,130,000
Rp 35,000 Rp 140,000 Rp 210,000 Rp 840,000

Rp 15,000 Rp 300,000 Rp 70,000 Rp 1,400,000
Rp 300,000 Rp 300,000 Rp 1,800,000 Rp 1,800,000
Rp 3,600,000 Rp 10,800,000 Rp 15,600,000 Rp 46,800,000

Rp 95,000 Rp 8,550,000 Rp 95,000 Rp 8,550,000
Rp 55,000 Rp 330,000 Rp 55,000 Rp 330,000
Rp 75,000 Rp 225,000 Rp 75,000 Rp 225,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 4,000 Rp 204,355 Rp 18,000 Rp 919,598

Rp 250,000 Rp 73,594 Rp 1,400,000 Rp 412,125
Rp 55,000 Rp 165,000 Rp 305,000 Rp 915,000
Rp 95,000 Rp 496,371 Rp 95,000 Rp 496,371
Rp 240,000 Rp 48,230 Rp 240,000 Rp 48,230
Rp 53,000 Rp 266,272 Rp 53,000 Rp 266,272
Rp 75,000 Rp 602,880 Rp 75,000 Rp 602,880
Rp 3,500 Rp 28,134 Rp 18,500 Rp 148,710
Rp 35,000 Rp 28,134 Rp 230,000 Rp 184,883
Rp 150,000 Rp 60,288 Rp 1,000,000 Rp 401,920
Rp 40,000 Rp 188,400 Rp 242,000 Rp 1,139,820
Rp 4,000 Rp 3,391,200 Rp 18,000 Rp 15,260,400
Rp 250,000 Rp 1,413,000 Rp 1,400,000 Rp 7,912,800

Rp 12,000 Rp 84,780 Rp 37,000 Rp 261,405
Rp 45,000 Rp 317,925 Rp 45,000 Rp 317,925
Rp 25,000 Rp 1,884 Rp 100,000 Rp 7,536
Rp 3,600,000 Rp 21,600,000 Rp 15,600,000 Rp 93,600,000

Rp 95,000 Rp 17,100,000 Rp 95,000 Rp 17,100,000
Rp 55,000 Rp 660,000 Rp 55,000 Rp 660,000
Rp 75,000 Rp 450,000 Rp 75,000 Rp 450,000
Rp 45,000 Rp 270,000 Rp 45,000 Rp 270,000
Rp 4,000 Rp 408,710 Rp 18,000 Rp 1,839,197

Rp 250,000 Rp 147,188 Rp 1,400,000 Rp 824,250
Rp 55,000 Rp 330,000 Rp 305,000 Rp 1,830,000
Rp 95,000 Rp 571,710 Rp 95,000 Rp 571,710
Rp 240,000 Rp 447,840 Rp 240,000 Rp 447,840
Rp 53,000 Rp 220,056 Rp 53,000 Rp 220,056
Rp 75,000 Rp 712,500 Rp 75,000 Rp 712,500
Rp 3,500 Rp 33,250 Rp 18,500 Rp 175,750
Rp 35,000 Rp 33,250 Rp 230,000 Rp 218,500
Rp 150,000 Rp 71,250 Rp 1,000,000 Rp 475,000
Rp 40,000 Rp 1,177,600 Rp 242,000 Rp 7,124,480

Rp 40,000 Rp 168,000 Rp 242,000 Rp 1,016,400
Rp 4,000 Rp 2,400,000 Rp 18,000 Rp 10,800,000

Rp 4,000 Rp 1,080,000 Rp 18,000 Rp 4,860,000
Rp 250,000 Rp 1,000,000 Rp 1,400,000 Rp 5,600,000

Rp 250,000 Rp 450,000 Rp 1,400,000 Rp 2,520,000
Rp 12,000 Rp 36,000 Rp 37,000 Rp 111,000
Rp 45,000 Rp 135,000 Rp 45,000 Rp 135,000
Rp 25,000 Rp 750 Rp 100,000 Rp 3,000
Rp 4,000 Rp 2,880 Rp 18,000 Rp 12,960

Rp 15,000 Rp 240,000 Rp 80,000 Rp 1,280,000
Rp 7,500 Rp 5,400 Rp 32,500 Rp 23,400
Rp 25,000 Rp 127,500 Rp 100,000 Rp 510,000

Rp 7,500 Rp 22,500 Rp 52,500 Rp 157,500
Rp 9,000 Rp 91,800 Rp 44,000 Rp 448,800
Rp 15,000 Rp 30,000 Rp 80,000 Rp 160,000

Rp 15,000 Rp 90,000 Rp 90,000 Rp 540,000
Rp 5,000 Rp 40,000 Rp 35,000 Rp 280,000
Rp 150,000 Rp 1,050,000 Rp 150,000 Rp 1,050,000

Rp 58,000 Rp 333,000 Rp 1,100,000
Rp 75,000 Rp 400,000 Rp 1,300,000
Rp 15,000 Rp 240,000 Rp 80,000 Rp 1,280,000
Rp 95,000 Rp 61,560 Rp 95,000 Rp 61,560

Rp 240,000 Rp 28,800 Rp 240,000 Rp 28,800
Rp 53,000 Rp 27,984 Rp 53,000 Rp 27,984
Rp 75,000 Rp 108,000 Rp 75,000 Rp 108,000
Rp 3,500 Rp 5,040 Rp 18,500 Rp 26,640
Rp 35,000 Rp 5,040 Rp 230,000 Rp 33,120
Rp 150,000 Rp 10,800 Rp 1,000,000 Rp 72,000
Rp 40,000 Rp 105,600 Rp 242,000 Rp 638,880
Rp 4,000 Rp 360,000 Rp 18,000 Rp 1,620,000
Rp 250,000 Rp 150,000 Rp 1,400,000 Rp 840,000

Rp 12,000 Rp 12,000 Rp 37,000 Rp 37,000
Rp 45,000 Rp 45,000 Rp 45,000 Rp 45,000
Rp 25,000 Rp 1,472 Rp 100,000 Rp 5,888
Rp 3,600,000 Rp 28,800,000 Rp 15,600,000 Rp 124,800,000

Rp 95,000 Rp 22,800,000 Rp 95,000 Rp 22,800,000
Rp 55,000 Rp 880,000 Rp 55,000 Rp 880,000
Rp 75,000 Rp 600,000 Rp 75,000 Rp 600,000
Rp 45,000 Rp 360,000 Rp 45,000 Rp 360,000
Rp 4,000 Rp 544,947 Rp 18,000 Rp 2,452,262

Rp 250,000 Rp 196,250 Rp 1,400,000 Rp 1,099,000
Rp 55,000 Rp 440,000 Rp 305,000 Rp 2,440,000
Rp 95,000 Rp 1,431,270 Rp 95,000 Rp 1,431,270
Rp 240,000 Rp 213,600 Rp 240,000 Rp 213,600
Rp 53,000 Rp 751,328 Rp 53,000 Rp 751,328
Rp 75,000 Rp 2,511,000 Rp 75,000 Rp 2,511,000
Rp 3,500 Rp 117,180 Rp 18,500 Rp 619,380
Rp 35,000 Rp 117,180 Rp 230,000 Rp 770,040
Rp 150,000 Rp 251,100 Rp 1,000,000 Rp 1,674,000
Rp 40,000 Rp 816,000 Rp 242,000 Rp 4,936,800
Rp 4,000 Rp 10,800,000 Rp 18,000 Rp 48,600,000
Rp 250,000 Rp 4,500,000 Rp 1,400,000 Rp 25,200,000

Rp 12,000 Rp 360,000 Rp 37,000 Rp 1,110,000
Rp 45,000 Rp 1,350,000 Rp 45,000 Rp 1,350,000
Rp 25,000 Rp 2,500 Rp 100,000 Rp 10,000
Rp 3,600,000 Rp 14,400,000 Rp 15,600,000 Rp 62,400,000

Rp 95,000 Rp 11,400,000 Rp 95,000 Rp 11,400,000
Rp 55,000 Rp 440,000 Rp 55,000 Rp 440,000
Rp 75,000 Rp 300,000 Rp 75,000 Rp 300,000
Rp 45,000 Rp 180,000 Rp 45,000 Rp 180,000
Rp 4,000 Rp 272,474 Rp 18,000 Rp 1,226,131

Rp 250,000 Rp 98,125 Rp 1,400,000 Rp 549,500
Rp 55,000 Rp 220,000 Rp 305,000 Rp 1,220,000
Rp 95,000 Rp 715,635 Rp 95,000 Rp 715,635
Rp 240,000 Rp 106,800 Rp 240,000 Rp 106,800
Rp 53,000 Rp 375,664 Rp 53,000 Rp 375,664
Rp 75,000 Rp 1,255,500 Rp 75,000 Rp 1,255,500
Rp 3,500 Rp 58,590 Rp 18,500 Rp 309,690
Rp 35,000 Rp 58,590 Rp 230,000 Rp 385,020
Rp 150,000 Rp 125,550 Rp 1,000,000 Rp 837,000
Rp 40,000 Rp 408,000 Rp 242,000 Rp 2,468,400
Rp 4,000 Rp 5,400,000 Rp 18,000 Rp 24,300,000

Rp 250,000 Rp 2,250,000 Rp 1,400,000 Rp 12,600,000
Rp 12,000 Rp 180,000 Rp 37,000 Rp 555,000
Rp 45,000 Rp 675,000 Rp 45,000 Rp 675,000
Rp 25,000 Rp 1,250 Rp 100,000 Rp 5,000
Rp 95,000 Rp 36,370,750 Rp 95,000 Rp 36,370,750

Rp 240,000 Rp 90,669,600 Rp 240,000 Rp 90,669,600
Rp 75,000 Rp 44,175,000 Rp 75,000 Rp 44,175,000
Rp 80,000 Rp 14,136,000 Rp 475,000 Rp 83,932,500
Rp 35,000 Rp 1,030,750 Rp 230,000 Rp 6,773,500
Rp 150,000 Rp 8,835,000 Rp 1,000,000 Rp 58,900,000
Rp 3,500 Rp 714,000 Rp 18,500 Rp 3,774,000
Rp 40,000 Rp 4,040,000 Rp 242,000 Rp 24,442,000
Rp 4,000 Rp 114,000,000 Rp 18,000 Rp 513,000,000
Rp 250,000 Rp 71,250,000 Rp 1,400,000 Rp 399,000,000
Rp 45,000 Rp 25,650,000 Rp 45,000 Rp 25,650,000
Rp 12,000 Rp 6,840,000 Rp 37,000 Rp 21,090,000
Rp 7,500,000 Rp 7,500,000 Rp 7,500,000 Rp 7,500,000
Rp 35,000 Rp 13,300,000 Rp 130,000 Rp 49,400,000
Rp 36,000 Rp 6,840,000 Rp 161,000 Rp 30,590,000
Rp 35,000 Rp 6,650,000 Rp 210,000 Rp 39,900,000
Rp 95,000 Rp 32,832,000 Rp 95,000 Rp 32,832,000

Rp 53,000 Rp 18,316,800 Rp 53,000 Rp 18,316,800
Rp 75,000 Rp 31,800,000 Rp 75,000 Rp 31,800,000
Rp 35,000 Rp 621,600 Rp 230,000 Rp 4,084,800
Rp 150,000 Rp 1,332,000 Rp 1,000,000 Rp 8,880,000
Rp 40,000 Rp 13,568,000 Rp 242,000 Rp 82,086,400

Rp 4,000 Rp 3,925,955 Rp 18,000 Rp 17,666,796
Rp 250,000 Rp 12,240,000 Rp 1,400,000 Rp 68,544,000
Rp 150,000 Rp 40,800,000 Rp 150,000 Rp 40,800,000
Rp 275,000 Rp 31,625,000
Rp 325,000 Rp 37,050,000
Rp 150,000 Rp 40,800,000 Rp 150,000 Rp 40,800,000
Rp 12,000 Rp 1,380,000 Rp 37,000 Rp 4,255,000
Rp 65,000 Rp 17,680,000 Rp 340,000 Rp 92,480,000
Rp 25,000,000 Rp 50,000,000 Rp 200,000,000 Rp 400,000,000
Rp 95,000 Rp 10,225,800 Rp 95,000 Rp 10,225,800

Rp 53,000 Rp 3,885,960 Rp 53,000 Rp 3,885,960
Rp 75,000 Rp 7,527,000 Rp 75,000 Rp 7,527,000
Rp 35,000 Rp 175,630 Rp 230,000 Rp 1,154,140
Rp 150,000 Rp 752,700 Rp 1,000,000 Rp 5,018,000
Rp 190,000 Rp 27,170,000 Rp 840,000 Rp 120,120,000
Rp 50,000 Rp 624,000 Rp 1,300,000 Rp 16,224,000
Rp 240,000 Rp 8,236,800 Rp 240,000 Rp 8,236,800
Rp 65,000 Rp 7,514,000 Rp 65,000 Rp 7,514,000

Rp 35,000 Rp 4,046,000 Rp 230,000 Rp 26,588,000
Rp 58,000 Rp 6,704,800 Rp 353,000 Rp 40,806,800
Rp 5,000,000 Rp 25,000,000 Rp 5,000,000 Rp 25,000,000

Rp 5,000,000 Rp 25,000,000 Rp 5,000,000 Rp 25,000,000
Rp 5,000,000 Rp 25,000,000 Rp 5,000,000 Rp 25,000,000
Rp 8,364,646,703
ANALISA HARGA SATUAN KODE
PRODUKSI BATU PECAH TERSARING MEMPERGUNAKAN BATU SUNGAI
(MENGGUNAKAN ALAT) K 017
KODE KABUPATEN KODE DISIAPKAN OLEH : TAHUN

PROPINSI LAMPUNG
[18] Cikampek Karawang [04] PT. Rahel Karya Emas 2022
URAIAN ANGGAPAN / ASUMSI

1. Bulldozer membuat timbunan di 1. Menggunakan alat berat ( 60 m3/hari ), material diolah tiga kali
pinggir sungai 2. Batu diambil dari sungai dan diangkut ketempat pemecahan batu
2. Wheel loader memuat ke dump truck yang 3. 33,3 % batu lolos saringan pada mesin dengan produksi 15 ton/jam
yang membongkar ke tempat penyaringan 4. 70 % batu yang sudah dipecah dicampur kembalidengan batu dari sungai
3. Batu oversize dipecah mesin yang lolos saringan
4. Hasil pecahan batu dicampur ulang dengan dan 7,5 ton/jam terbuang
batu dari sungai yg lolos saringan 5. Volume yang diukur berdasarkan 5 ton/truk (lepas) 1,0 truk/tr, BJ=1,5
6. Jarak kirim dari sumber bahan ke lokasi pekerjaan 10 Km
7. Rata-rata umur alat bantu 1 bulan orang per set
JUMLAH TOTAL VOL UPAH BIAYA SUB TOTAL

PEKERJA HARI KODE
ORANG (Orang-hari) (Rp/Org/Hari) (Rp) (Rp)
Mandor 1.00 1.00 L 061 1.00 185,000.00 185,000.00

Operator terampil 3.00 1.00 L 081 3.00 185,000.00 555,000.00
Operator semi terampil 2.00 1.00 L 082 2.00 165,000.00 330,000.00
Supir 4.00 1.00 L 091 4.00 285,000.00 1,140,000.00
Buruh tak terampil 4.00 1.00 L 101 4.00 120,000.00 480,000.00
Buruh semi terampil 4.00 1.00 L 103 4.00 160,000.00 640,000.00
JUMLAH BIAYA UNTUK PEKERJA JUMLAH 3,330,000.00

HARGA SATUAN BIAYA SUB TOTAL
MATERIAL SATUAN KODE TOTAL VOL
(Rp) (Rp) (Rp)
Kerikil sungai - Royalti M3 M 012 80.00 294,344.23 23,547,538.29

Alat bantu Set M 170 0.20 110,000.00 22,000.00
JUMLAH BIAYA UNTUK MATERIAL JUMLAH 23,569,538.00

JUMLAH HARI HARGA BIAYA SUB TOTAL
PERALATAN KODE JAM KERJA
ALAT KERJA (Rp/Jam) (Rp) (Rp)
Bulldozer 1.00 1.00 E 001 2.00 352,945.00 705,890.00

Pemecah batu 30 ton/jam 1.00 1.00 E 031 4.00 817,684.00 3,270,736.00
Loader wheeled 1.00 1.00 E 052 6.00 247,930.00 1,487,580.00
Dump truck 5 ton 4.00 1.00 E 212 24.00 152,754.00 3,666,096.00
JUMLAH BIAYA UNTUK PERALATAN JUMLAH 9,130,302.00

T O T A L (Rp) 36,029,840.00
VOLUME : 60.00 SATUAN : M3 HARGA SATUAN : 600,497.33 per M3

GALIAN TANAH UNTUK KONSTRUKSI
(MENGGUNAKAN BURUH) K - 224

PROPINSI JAWA BARAT
[18] LAMP.BARAT [04] PT. Rahel Karya Emas 2022

1. Digali dengan tenaga masnusia 1. Menggunakan Tenaga Manusia (40m3/hari)
2. Membuang tanah galian sejauh 30 meter 2. Kapasitas Kerja /orang 1,3 m3/hari
dari lubang galian 3. Kedalaman rata-rata galian sampai dengan 3,00 meter
4. Umur alat bantu rata-rata 1 bulan/orang/set @ 3 alat

PEKERJA HARI KODE
P Buruh tak terampil 30.00 1.00 L 101 30.00 120,000.00 3,600,000.00

E Mandor 1.00 1.00 L 061 1.00 185,000.00 185,000.00
E
R
J
A

(Rp) (Rp) (Rp)
M Alat bantu Set M 170 1.20 110,000.00 132,000.00

A
T
E
R
I
A
L
JUMLAH BIAYA UNTUK MATERIAL JUMLAH 132,000.00

P
E
R
A
L
A
T
A
N
JUMLAH BIAYA UNTUK PERALATAN JUMLAH -

T O T A L (Rp) 3,917,000.00
VOLUME : 40.00 SATUAN : M 3 HARGA SATUAN : 97,925.00 per M3

PENIMBUNAN BADAN JALAN
(MENGGUNAKAN BURUH) K - 310.A

PROPINSI LAMPUNG

1. Material dihampar maksimum 1. Menggunakan tenaga manusia ( 60 M3/hari )
tebal setiap lapis 20 cm. 2. Material pilihan yang termurah untuk timbunan dikirim kelokasi pekerjaan
2. Setiap lapis dipadatkan minimum 4 kali sejauh 10 km oleh pemasok
lintasan dengan mesin gilas roda karet. 3. Harga Material tergantung harga di lokasi pekerjaan.

PEKERJA HARI KODE

E Mandor 2.00 1.00 L 061 2.00 185,000.00 370,000.00
K Operator terampil 1.00 1.00 L 081 1.00 185,000.00 185,000.00
E
R
J
A

(Rp) (Rp) (Rp)
M
A Alat bantu Set M 170 2.40 110,000.00 264,000.00
T
E
R
I
A
L

P Stamper, Vibrator Plate 1.00 1.00 E 088 2.50 14,839.00 37,097.50
R
A
L
A
T
A
N
JUMLAH BIAYA UNTUK PERALATAN JUMLAH 37,097.50

T O T A L (Rp) 8,056,097.50

PENYIAPAN TANAH DASAR

PROPINSI LAMPUNG

1. Pembentukan tanah dasar dengan tenaga manusia 1. Menggunakan tenaga orang (8m x 400m/hari)
2. Dipadatkan dengan mesin gilas 3 rodabaja sampai 2. Damija dibersihkan dari semak dll
100% MDD (AASSHTO T 99) 3. Lebar dasar jalan 8 m
4. Hasil kerja menyiapkan dasar jalan 400m/hari
5. Kapasitas kerja 40 m2/orang-hari

PEKERJA HARI KODE

E Mandor 1.00 1.00 L 061 1.00 185,000.00 185,000.00
E
R
J
A

(Rp) (Rp) (Rp)
M Alat bantu Set M 170 3.20 110,000.00 352,000.00

A
T
E
R
I
A
L

P Mesin gilas tiga roda 6 - 8 ton 1.00 1.00 E 080 5.00 176,752.00 883,760.00
E
R
A
L
A
T
A
N

T O T A L (Rp) 11,020,760.00
VOLUME : 3,200.00 SATUAN : Are HARGA SATUAN : 3,443.99 per Are

PERANCAH (BEGISTING) UNTUK BETON BERTULANG
(MENGGUNAKAN BURUH) K 710

PROPINSI LAMPUNG

1. Pengadaan bahan oleh pemasok 1. Kelompok tukang kayu memasang 100 m2 dalam 1 hari kerja
2. Kelompok tukang kayu memotong dan 2. 1/3 materal dapat dipakai kembali
membuat acuan 3. Pengadaan bahan oleh pemasok
3. Kelompok tukang kayu membongkar 4. Untuk 1 m3 beton dipakai 20 lbr plywood (120 cm x 240 cm x 1,75 cm)
acuan setelah disetujui oleh direksi 5. Kelompok tukang kayu membongkar acuan

PEKERJA HARI KODE
Kepala Tukang 1 1 L 073 1.00 185,000.00 185,000.00

Tukang 4 1 L 079 4.00 185,000.00 740,000.00
Buruh tak terampil 7 1 L 101 7.00 120,000.00 840,000.00
Buruh terampil 3 1 L 106 3.00 160,000.00 480,000.00

(Rp) (Rp) (Rp)
Paku Kayu Kg M 166 4.00 22,182.54 88,730.18

Kayu perancah M3 M 180 0.60 2,750,000.00 1,650,000.00
Alat bantu set M 170 0.56 110,000.00 61,600.00


T O T A L (Rp) 4,045,330.00

PENULANGAN BETON (MEMOTONG, MEMBENGKOK DAN MEMASANG BESI TULANGAN
(MENGGUNAKAN BURUH) K 715

PROPINSI LAMPUNG

1. Pemotongan dan pembengkokan dan 1. 200 Kg tulangan jadi disiapkan dalam 1 hari
perakitan tulangan dilakukan ditempat 2. Besi tulangan dikirim ketempat pekerjaan oleh pemasok
pekerjaan bersama sama persiapan 3. Batang - batang tulangan dibengkok ditempat pekerjaan
pekerjaan beton 4. Penyusutan akibat pemotongan 10 % dan pakai kawat baja dll dianggap 1 %

PEKERJA HARI KODE
Mandor 1 1 L 061 1.00 185,000.00 185,000.00

Kepala Tukang 1 1 L 073 1.00 185,000.00 185,000.00
Buruh tak terampil 3 1 L 101 3.00 120,000.00 360,000.00
Buruh terampil 1 1 L 106 1.00 160,000.00 160,000.00
JUMLAH BIAYA UNTUK PEKERJA JUMLAH 890,000.00

(Rp) (Rp) (Rp)
Tulangan besi Kg M.167 225 24,382.54 5,486,072.45

Alat Bantu Set M.170 0.12 110,000.00 13,200.00


T O T A L (Rp) 6,389,272.45
VOLUME : 200.00 SATUAN : Kg HARGA SATUAN : 31,946.36 per Kg

BETON STRUKTUR KLAS K.175
(MENGGUNAKAN ALAT PENGADUK BETON 250 LITER) K - 724.A

PROPINSI LAMPUNG

1. Pemasok mengirim material 1. Bahan-bahan dasar dikirim ke lokasi pekerjaan oleh pemasok
2. acuan dan tulangan besi beton dipasang 2. Dipakai agregat pecah yang tersaring yang murah
3. Beton diaduk di lokasi pekerjaan 3. Dicor 6m3/hari dengan 48 adukan /6 jam/hari
4. Beton dicor dan digetar sampai padat 4. Adukan 2 PC; 5 PS; 7 KR (yaitu 1 : 6); semen 300 Kg/m3; air 150 Kg/m3; 2485 kg/m3
5. Anggap tiap adukan membutuhkan : 1,5 zak (41,7 liter lepas) semen portland
; 104,2 liter pasir, 145,8 liter kerikil dan 30 liter air
6. Tidak termasuk acuan dan tulangan besi beton yang sudah dipasang
7. Beton dengan tulangan ringan dipakai untuk pondasi palt, dinding Dll
8. Sesuai Peraturan Beton Bertulang Indonesia (PBI 1971 N.1.2)

PEKERJA HARI KODE
P Buruh tak terampil 25 5 L 101 125.00 120,000.00 15,000,000.00

E Mandor 1 5 L 061 5.00 185,000.00 925,000.00
K Buruh terampil 3 5 L 106 15.00 170,000.00 2,550,000.00
E
R
J
A

(Rp) (Rp) (Rp)
M Pasir ayak untuk beton m3 M 041 26.06 288,844.23 7,527,280.60

A Semen 50 Kg M 080 312.96 89,950.00 28,150,752.00
T Alat bantu set M 170 5.00 110,000.00 550,000.00
E Batu sungai pecah tersaring m3 K 017 36.59 600,497.33 21,972,197.43
R
I
A
L

P Alat penggetar beton 2 5 E 089 60.00 13,070.00 784,200.00

E Pengaduk Beton 0,250 m3 1 5 E 252 30.00 31,904.00 957,120.00
R Pompa air diameter 5 cm 30 m3/jm 1 5 E 341 10.00 11,956.00 119,560.00
A
L
A
T
A
N
JUMLAH BIAYA UNTUK PERALATAN JUMLAH 1,860,880.00

T O T A L (Rp) 78,536,110.02
VOLUME : 48.00 SATUAN : M3 HARGA SATUAN : 1,636,168.96 per M3

KONSTRUKSI PASANGAN BATU

PROPINSI LAMPUNG

1. Material disiapkan dilokasi oleh levelansir 1. Dilakukan untuk pekerjaan gorong-gorong, jembatan, dinding penahan tanah
oleh pemasok dan struktur lainnya yang menggunakan konstruksi pasangan batu
2. Pekerja membawa batu pecah ketempat 2. Material-material dikirim ketempat pekerjaan oleh levelansir
tukang batu pekerja 3. Tidak termasuk galian / timbunan
3. Tukang batu memasang batu pecah 4. Bagian M.170 diperbolehkan pakai bambu

PEKERJA HARI KODE
Mandor 1 1 L 061 1.00 185,000.00 185,000.00

Tukang 4 1 L 079 4.00 180,000.00 720,000.00
Buruh tak terampil 12 1 L 101 12.00 120,000.00 1,440,000.00

(Rp) (Rp) (Rp)
Batu gunung m3 M 010 5.00 283,344.23 1,416,721.14

Pasir ayak untuk beton m3 M 041 1.20 288,844.23 346,613.07
Semen Zak M 080 15.20 89,950.00 1,367,240.00
Alat bantu set M 170 0.70 110,000.00 77,000.00

Pompa air diameter 5 cm 30 m3/jm 1 1 E 341 2.00 11,956.00 23,912.00

T O T A L (Rp) 5,576,486.00
VOLUME : 5.00 SATUAN : m3 HARGA SATUAN : 1,115,297.20 per m3

CURING COMPOUND
SUPL.IX
KODE KOTA KODE DISIAPKAN OLEH : TAHUN

PROPINSI LAMPUNG
[18] BANDAR LAMPUNG [04] PT. Rahel Karya Emas 2022

1 Pekerjaan Harus dilaksanakan sesuai 1 Bahan dibawa kelokasi
Bab 6.2 Spesifikasi Umum 2 Produksi 300 M2 per hari
2 Tingkat penyemprotan 0,2 L/M2
disemprot menggunakan pompa penyemprot
3 Penyemprotan dilakukan setelah digaris
dan kadar air di permukaan sudah semua kering
PEKERJA JUMLAH HARI KODE TOTAL VOL UPAH BIAYA SUB TOTAL
P
E Buruh tak terampil 1 1 L 101 1.00 120,000.00 120,000.00
K Mandor 1 1 L 061 1.00 185,000.00 185,000.00
E
R
J
A
JUMLAH BIAYA UNTUK PEKERJA PEKERJA (I+II) 305,000.00

MATERIAL SATUAN KODE TOTAL VOL HARGA SATUAN BIAYA SUB TOTAL
(Rp) (Rp) (Rp)
M Curring Compound Ltr 60.00 15,000.00 900,000.00

A
T
E
R
I
A
L
JUMLAH BIAYA UNTUK MATERIAL MATERIAL (I+II) 900,000.00

PERALATAN JUMLAH HARI KODE JAM KERJA HARGA BIAYA SUB TOTAL
P Alat bantu 1 M 170 5.00 110,000.00 550,000.00

E
R
A
L
A
T
A
N
JUMLAH BIAYA UNTUK PERALATAN PERALATAN (I+II) 550,000.00

T O T A L (Rp) 1,755,000.00
VOLUME : 300.00 SATUAN : M' HARGA SATUAN : 5,850.00 per M'

DAFTAR ANALISA UPAH DAN BAHAN
Harga Harga Harga Total

Analys Uraian Pekerjaan Satuan Upah Bahan Harga Stn
(Rp) (Rp) (Rp) (Rp)
G.50.q 1 M2 plesteran adukan : 1 : 4
0.130 Zak Semen 89,950.00 - 11,693.50 11,693.50
0.021 M3 Pasir Pasang 266,844.23 - 5,603.73 5,603.73
0.150 Hari Tukang 180,000.00 27,000.00 - 27,000.00
0.015 Hari Kepala Tukang 185,000.00 2,775.00 - 2,775.00
0.400 Hari Pekerja 120,000.00 48,000.00 - 48,000.00
0.020 Hari Mandor 185,000.00 3,700.00 - 3,700.00
Jumlah 98,772.23
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL/BAHAN
UPAH UPAH
NO. TENAGA KERJA KODE TENAGA KERJA NO. TENAGA KERJA KODE TENAGA KERJA
(Rp./Hari) (Rp./Hari)
1 Buruh tak terampil L 101 120,000.00 8 Supir terampil L 091 285,000.00
2 Mandor Lapangan L 061 185,000.00 9 Pembantu Supir L 099 155,000.00
3 Mekanik terampil L 071 175,000.00 10 Kepala Tukang L 073 185,000.00
4 Mekanik Semi terampil L 072 160,000.00 11 Tukang L 079 180,000.00
5 Operator terampil L 081 185,000.00 12 Buruh terampil L 106 170,000.00
6 Operator semi terampil L 082 165,000.00 13 Buruh Semi terampil L 103 160,000.00
7 Pembantu Operator L 083 155,000.00 14
HARGA DISUM- JARAK ONGKOS JUMLAH PAJAK JUMLAH HARGA

NO. MATERIAL UNIT KODE BER/QUARRY ANGKUT ANGKUT HARGA 10% (TERMASUK)
(TANPA PAJAK) RATA-RATA PER UNIT (TANPA PAJAK) PAJAK
(Rp) (Km) (Rp) (Rp) (Rp) (Rp)
1 Batu gunung M3 M 010 175,000.00 20.00 82,544.23 257,544.23 25,800.00 283,344.23
2 Kerikil galian - Royalti M3 M 011 182,000.00 30.00 82,544.23 264,544.23 26,500.00 291,044.23
3 Kerikil sungai - Royalti M3 M 012 185,000.00 30.00 82,544.23 267,544.23 26,800.00 294,344.23
4 Batu kali besar M3 M 013 175,000.00 30.00 82,544.23 257,544.23 25,800.00 283,344.23
5 Batu kali disaring M3 M 014 181,000.00 30.00 82,544.23 263,544.23 26,400.00 289,944.23
6 Batu pecah 10 - 15 cm M3 M 020 280,000.00 20.00 82,544.23 362,544.23 36,300.00 398,844.23
7 Batu pecah 7 - 10 cm M3 M 021 280,000.00 30.00 82,544.23 362,544.23 36,300.00 398,844.23
8 Batu pecah 5-7 cm M3 M 022 280,000.00 30.00 82,544.23 362,544.23 36,300.00 398,844.23
9 Batu pecah 3-5 cm M3 M 023 330,000.00 30.00 82,544.23 412,544.23 41,300.00 453,844.23
10 Batu pecah 2-3 cm M3 M 024 340,000.00 30.00 192,603.00 532,603.00 53,300.00 585,903.00
11 Batu pecah 1-2 cm M3 M 025 340,000.00 30.00 192,603.00 532,603.00 53,300.00 585,903.00
12 Batu pecah 0,5-1 cm (batu screening) M3 M 026 345,000.00 30.00 192,603.00 537,603.00 53,800.00 591,403.00
13 Abu batu 0 - 0,5 cm M3 M 026a 363,000.00 30.00 192,603.00 555,603.00 55,600.00 611,203.00
14 Pasir urug M3 M 040 80,000.00 20.00 41,272.00 121,272.00 12,200.00 133,472.00
15 Pasir ayak untuk beton M3 M 041 180,000.00 32.00 82,544.23 262,544.23 26,300.00 288,844.23
16 Pasir pasang M3 M 041a 160,000.00 20.00 82,544.23 242,544.23 24,300.00 266,844.23
17 Sirtu - Royalti M3 M 042 430,000.00 20.00 82,544.23 512,544.23 51,300.00 563,844.23
18 Timbunan pilihan M3 M 050 120,000.00 15.00 41,272.00 161,272.00 16,200.00 177,472.00
19 Asphal curah Kg M 061 20,000.00 30.00 82.54 20,082.54 2,100.00 22,182.54
20 Asphal bitumen Kg M 062 20,000.00 30.00 82.54 20,082.54 2,100.00 22,182.54
21 Minyak fluk Liter M 063 219,000.00 30.00 82.54 219,082.54 22,000.00 241,082.54
22 Minyak Bakar Liter M 065 15,000.00 - 82.54 15,082.54 1,600.00 16,682.54
23 Kayu bakar M3 M 070 325,000.00 20.00 82,544.23 407,544.23 40,800.00 448,344.23
24 Semen Sak/50 kg M 080 75,000.00 20.00 6,750.00 81,750.00 8,200.00 89,950.00
25 Kapur bakar M3 M 081 3,088,000.00 20.00 82,544.23 3,170,544.23 317,100.00 3,487,644.23
26 Kapur bongkahan Kg M 082 15,000.00 20.00 82.54 15,082.54 1,600.00 16,682.54
27 Cat Jembatan Kg M 090 55,000.00 20.00 82.54 55,082.54 5,600.00 60,682.54
28 Baja untuk anyaman bronjong Kg M 162 20,000.00 20.00 82.54 20,082.54 2,100.00 22,182.54
29 Baut baja Kg M 163 20,000.00 20.00 82.54 20,082.54 2,100.00 22,182.54
30 Baja struktur Kg M 165 23,000.00 20.00 82.54 23,082.54 2,400.00 25,482.54
31 Paku Kayu Kg M 166 20,000.00 20.00 82.54 20,082.54 2,100.00 22,182.54
32 Besi Beton dan Kawat beton Kg M 167 22,000.00 20.00 82.54 22,082.54 2,300.00 24,382.54
33 Kawat baja (bendrat) Kg M 168 19,000.00 - - 19,000.00 1,900.00 20,900.00
34 Alat-alat bantu Set M 170 100,000.00 - - 100,000.00 10,000.00 110,000.00

HARGA DISUM- JARAK ONGKOS JUMLAH PAJAK JUMLAH HARGA
NO. MATERIAL UNIT KODE BER/QUARRY ANGKUT ANGKUT HARGA 10% (TERMASUK)
(TANPA PAJAK) RATA-RATA PER UNIT (TANPA PAJAK) PAJAK
(Rp) (Km) (Rp) (Rp) (Rp) (Rp)
35 Kayu perancah M3 M 180 2,500,000.00 20.00 2,500,000.00 250,000.00 2,750,000.00
36 Kayu untuk konstruksi jembatan M3 M 181 3,000,000.00 20.00 3,000,000.00 300,000.00 3,300,000.00
37 Minyak Solar Liter M 183 12,000.00 - - 12,000.00 1,200.00 13,200.00
38 Bensin (premium) Liter M 184 12,000.00 - - 12,000.00 1,200.00 13,200.00
39 Minyak pelumas Liter M 185 36,000.00 - - 36,000.00 3,600.00 39,600.00
40 Minyak Diesel Liter M 185 12,000.00 - - 12,000.00 1,200.00 13,200.00
61 Joint Siler M
62 Curing Compound Liter
Bogor, 23 Nopember 2022
Alif Fiardi
Direktur
PERHITUNGAN BIAYA ONGKOS ANGKUT MATERIAL
I. JARAK ANGKUT 30 KM
1 -. Jarak Angkut Rata-rata dari Quarry kelokai pekerjaan = 30.00 km
2 -. Kapasitas Truck = 3.50 m3
= 3.50 Ton
3 -. Kecepatan Rata-rata = 25.00 km/jam
4 -. Biaya Sewa Dump truck 5 ton= Rp. 763,770.00 / 5 jam = Rp. 152,754.00 / Jam
5 -. Supir terampil = Rp. 285,000.00 / 5 jam = Rp. 57,000.00 / Jam
6 -. Pembantu Supir = Rp. 155,000.00 / 5 jam = Rp. 31,000.00 / Jam
Biaya Kendaraan/Jam = Rp. 1,203,770.00 = Rp. 240,754.00 / Jam
7 Perhitungan Ongkos angkut rata - rata / jam
-. Dalam M3 = Rp. 240,754.00 / 3.50 = Rp. 68,786.86 x 30.00

25.00
= Rp. 82,544.23 / M3
-. Dalam Kg = Rp. 240,754.00 / 3,500.00 = Rp. 68.79 x 30.00

25.00
= Rp. 82.54 / Kg
II. BATAS PERKERASAN KELOKASI PEKERJAAN

JARAK ANGKUT 5 KM
1 -. Jarak Angkut Rata-rata dari Quarry kelokai pekerjaan = 5.00 km
2 -. Kapasitas Truck = 1.00 m3
= 1.00 Ton
3 -. Kecepatan Rata-rata = 10.00 km/jam
4 -. Biaya Sewa Dump truck 5 ton= Rp. 750,000.00 / 5 jam = Rp. 150,000.00 / Jam
5 -. Supir terampil = Rp. 285,000.00 / 5 jam = Rp. 57,000.00 / Jam
6 -. Pembantu Supir = Rp. 155,000.00 / 5 jam = Rp. 31,000.00 / Jam
Biaya Kendaraan/Jam = Rp. 1,190,000.00 = Rp. 238,000.00 / Jam
7 Perhitungan Ongkos angkut rata - rata / jam
-. Dalam M3 = Rp. 238,000.00 / 1.00 = Rp. 238,000.00 x 5.00

10.00
= Rp. 119,000.00 / M3
-. Dalam Kg = Rp. 238,000.00 / 1,000.00 = Rp. 238.00 x 5.00

10.00
= Rp. 119.00 / Kg
ANALISA BIAYA SEWA PERALATAN PER JAM KERJA
UMUR KERJA BIAYA PEMILIKAN (OWNERS COST) (Rp/Jam) B. BIAYA OPERASI (OPERATING COST) (Rp/Jam)
HP Harga Alat Depresiasi Lain-lain Bahan Bakar & Pelumas
(Rp) Tahun Hari Jam Asuransi Diesel Bensin Pelumas
No JENIS ALAT Kode + PPN
Rp 13,200.00 Rp 13,200.00 Rp 39,600.00
90% Faktor CRF Jam/Tahun Jumlah (3% Jumlah (Rp)
+10%= Ltr/HP/Jam Biaya Ltr/HP/Jam Biaya Ltr/HP/Jam Biaya
3,33 %)
1 2 4 3 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
1. Bulldozer E 001 110 1,001,345,100.00 8 300 12,000 0.90 0.26061 1,500 156,576.00 0.033 22,030.00 0.0158 22,942.00 0.0670 97,284.00 0.0060 26,136.00
2. Motor grader E 010 115 1,286,381,250.00 8 300 12,000 0.90 0.26061 1,500 201,146.00 0.033 28,300.00 0.0158 23,984.00 0.0670 101,706.00 0.0060 27,324.00
3. Excavator hydraulic E 020 90 1,178,055,900.00 8 300 12,000 0.90 0.26061 1,500 184,207.00 0.033 25,917.00 0.0158 18,770.00 0.0670 79,596.00 0.0060 21,384.00
4. Pemecah batu 30 ton/jam E 031 140 2,701,033,600.00 10 300 15,000 0.90 0.23852 1,500 386,555.00 0.033 59,423.00 0.0158 29,198.00 0.0670 123,816.00 0.0060 33,264.00
5. Mesin penyaring E 040 80 596,847,300.00 8 300 12,000 0.90 0.26061 1,500 93,326.00 0.033 13,131.00 0.0158 16,685.00 0.0670 70,752.00 0.0060 19,008.00
6. Loader tracked E 051 135 1,236,955,650.00 8 300 12,000 0.90 0.26061 1,500 193,417.00 0.033 27,213.00 0.0158 28,156.00 0.0670 119,394.00 0.0060 32,076.00
7. Loader wheeled E 052 115 647,934,000.00 8 300 12,000 0.90 0.26061 1,500 101,315.00 0.033 14,255.00 0.0158 23,984.00 0.0670 101,706.00 0.0060 27,324.00
8. Tractor wheeled E 053 60 239,002,050.00 10 300 15,000 0.90 0.23852 1,500 34,204.00 0.033 5,258.00 0.0158 12,514.00 0.0670 53,064.00 0.0060 14,256.00
9. Mesin gilas tiga roda 6 - 8 ton E 080 51 550,762,050.00 10 300 15,000 0.90 0.23852 1,500 78,822.00 0.033 12,117.00 0.0158 10,637.00 0.0670 45,104.00 0.0060 12,118.00
10. Mesin gilas tandem 6 - 10 ton E 081 40 625,276,050.00 10 300 15,000 0.90 0.23852 1,500 89,486.00 0.033 13,756.00 0.0158 8,342.00 0.0670 35,376.00 0.0060 9,504.00
11. Mesin gilas bergetar 6 - 7 ton E 082 51 595,701,750.00 8 300 12,000 0.90 0.26061 1,500 93,147.00 0.033 13,105.00 0.0158 10,637.00 0.0670 45,104.00 0.0060 12,118.00
12. Mesin gilas roda karet 8 - 15 Ton E 084 95 774,215,400.00 10 300 15,000 0.90 0.23852 1,500 110,801.00 0.033 17,033.00 0.0158 19,813.00 0.0670 84,018.00 0.0060 22,572.00
13. Mesin Gilas Bergetar 1 Ton E 087 12 125,613,600.00 6 300 7,200 0.90 0.30071 1,500 22,664.00 0.033 2,763.00 0.0158 2,503.00 0.0670 10,613.00 0.0060 2,851.00
14. Stamper, Vibrator Plate E 088 4 18,824,400.00 6 300 4,500 0.90 0.30071 750 6,793.00 0.033 828.00 0.0158 834.00 0.0670 3,538.00 0.0060 950.00
15. Alat penggetar beton E 089 4 11,782,050.00 5 300 3,000 0.90 0.33438 600 5,910.00 0.033 648.00 0.0158 834.00 0.0670 3,538.00 0.0060 950.00
16. Chip spreader E 130 4 47,798,100.00 6 300 3,600 0.90 0.30071 600 21,560.00 0.033 2,629.00 0.0158 834.00 0.0670 3,538.00 0.0060 950.00
17. Mesin penyemprot asphal 1000 lt E 153 25 57,357,300.00 6 300 4,500 0.90 0.30071 1,200 12,936.00 0.033 1,577.00 0.0158 5,214.00 0.0670 22,110.00 0.0060 5,940.00
18. Mesin penyemprot asphal 400 lt E 154 6 45,360,000.00 6 300 4,500 0.90 0.30071 750 16,368.00 0.033 1,996.00 0.0158 1,251.00 0.0670 5,306.00 0.0060 1,426.00
19. Mesin pencampur aspal 30 ton/jam E 155 125 2,948,400,000.00 10 300 12,000 0.90 0.23852 1,200 527,445.00 0.033 81,081.00 0.0158 26,070.00 0.0670 110,550.00 0.0060 29,700.00
20. Mesin Penghampar 1,82 M E 157 30 353,422,650.00 7 300 8,400 0.90 0.27742 1,200 73,536.00 0.033 9,719.00 0.0158 6,257.00 0.0670 26,532.00 0.0060 7,128.00
21. Truk tangki Air E 182 115 295,770,300.00 6 300 9,000 0.90 0.30071 700 114,351.00 0.033 13,943.00 0.0158 23,984.00 0.0670 101,706.00 0.0060 27,324.00
22. Dump truck 3,5 ton E 211 106 270,900,000.00 6 300 9,000 0.90 0.30071 1,300 56,396.00 0.033 6,877.00 0.0158 22,107.00 0.0670 93,746.00 0.0060 25,186.00
23. Dump truck 5 ton E 212 145 299,403,300.00 6 300 9,000 0.90 0.30071 1,300 62,330.00 0.033 7,600.00 0.0158 30,241.00 0.0670 128,238.00 0.0060 34,452.00
24. Dump truck 8 ton E 213 175 310,800,000.00 10 300 9,000 0.90 0.23852 1,500 44,480.00 0.033 6,838.00 0.0158 36,498.00 0.0670 154,770.00 0.0060 41,580.00
25. Truk bak terbuka 3,5 ton E 221 80 236,609,100.00 6 300 9,000 0.90 0.30071 1,300 49,257.00 0.033 6,006.00 0.0158 16,685.00 0.0670 70,752.00 0.0060 19,008.00
26. Truk pickup E 222 61 207,034,800.00 6 300 9,000 0.90 0.30071 1,500 37,354.00 0.033 4,555.00 0.0158 12,722.00 0.0670 53,948.00 0.0060 14,494.00
27. Mobil lapangan 4 ton E 231 80 131,250,000.00 12 300 14,400 0.90 0.22526 1,600 16,631.00 0.033 2,707.00 0.0158 16,685.00 0.0670 70,752.00 0.0060 19,008.00
28. Pengaduk Beton 0,125 m3 E 251 6 34,020,000.00 5 300 7,500 0.90 0.33438 1,500 6,825.00 0.033 748.00 0.0158 1,251.00 0.0670 5,306.00 0.0060 1,426.00
29. Pengaduk Beton 0,25 m3 E 252 10 71,623,650.00 5 300 7,500 0.90 0.33438 1,500 14,370.00 0.033 1,576.00 0.0158 2,086.00 0.0670 8,844.00 0.0060 2,376.00
30 Pengaduk Beton 0,50 m3 E 253 20 85,050,000.00 5 300 7,500 0.90 0.33438 1,500 17,063.00 0.033 1,871.00 0.0158 4,171.00 0.0670 17,688.00 0.0060 4,752.00
31. Kompresor udara 210 m3/jam E 301 35 118,344,450.00 8 300 6,000 0.90 0.26061 750 37,010.00 0.033 5,207.00 0.0158 7,300.00 0.0670 30,954.00 0.0060 8,316.00
32. Generator E 311 10 21,444,150.00 8 300 4,800 0.90 0.26061 600 8,383.00 0.033 1,179.00 0.0158 2,086.00 0.0670 8,844.00 0.0060 2,376.00
33. Pompa air diameter 5 cm 30 m3/jm E 341 8 9,548,700.00 4 300 3,000 0.90 0.38629 750 4,426.00 0.033 420.00 0.0158 1,668.00 0.0670 7,075.00 0.0060 1,901.00
34. Pompa air diameter 10 cm 40 m3/jm E 342 10 11,930,100.00 4 300 3,000 0.90 0.38629 750 5,530.00 0.033 525.00 0.0158 2,086.00 0.0670 8,844.00 0.0060 2,376.00
35. Peralatan jackhammer dll E 351 6 26,082,000.00 5 300 3,750 0.90 0.33438 750 10,466.00 0.033 1,148.00 0.0158 1,251.00 0.0670 5,306.00 0.0060 1,426.00
36. Peralatan traktor dll E 401 5 118,196,400.00 5 300 3,000 0.90 0.33438 600 59,284.00 0.033 6,501.00 0.0158 1,043.00 0.0670 4,422.00 0.0060 1,188.00
A PERALATAN PER JAM KERJA
B. BIAYA OPERASI (OPERATING COST) (Rp/Jam)

Bahan Bakar & Pelumas Perbaikan Biaya Alat Biaya Alat Kondisi
& Spareparts Jumlah Per Jam Per Hari Alat
Jumlah
0.80 (Rp)
22 23 24 25 26 27
49,078.00 125,261.00 174,339.00 352,945.00 1,764,725.00 Alat baru

51,308.00 160,917.00 212,225.00 441,671.00 2,208,355.00 Alat baru
40,154.00 147,366.00 187,520.00 397,644.00 1,988,220.00 Alat Baru
62,462.00 309,244.00 371,706.00 817,684.00 4,088,420.00 Alat Baru
35,693.00 74,661.00 110,354.00 216,811.00 1,084,055.00 Alat Baru
60,232.00 154,734.00 214,966.00 435,596.00 2,177,980.00 Alat Baru
51,308.00 81,052.00 132,360.00 247,930.00 1,239,650.00 Alat Baru
26,770.00 27,363.00 54,133.00 93,595.00 467,975.00 Alat Baru
22,755.00 63,058.00 85,813.00 176,752.00 883,760.00 Alat Baru
17,846.00 71,589.00 89,435.00 192,677.00 963,385.00 Alat Baru
22,755.00 74,518.00 97,273.00 203,525.00 1,017,625.00 Alat Baru
42,385.00 88,641.00 131,026.00 258,860.00 1,294,300.00 Alat Baru
5,354.00 18,131.00 23,485.00 48,912.00 244,560.00 Alat Baru
1,784.00 5,434.00 7,218.00 14,839.00 74,195.00 Alat Baru
1,784.00 4,728.00 6,512.00 13,070.00 65,350.00 Alat Baru
1,784.00 17,248.00 19,032.00 43,221.00 216,105.00 Alat Baru
11,154.00 10,349.00 21,503.00 36,016.00 180,080.00 Alat Baru
2,677.00 13,094.00 15,771.00 34,135.00 170,675.00 Alat Baru
55,770.00 421,956.00 477,726.00 1,086,252.00 5,431,260.00 Alat Baru
13,385.00 58,829.00 72,214.00 155,469.00 777,345.00 Alat Baru
51,308.00 91,481.00 142,789.00 271,083.00 1,355,415.00 Alat Baru
47,293.00 45,117.00 92,410.00 155,683.00 778,415.00 Alat Baru
64,693.00 18,131.00 82,824.00 152,754.00 763,770.00 Alat Baru
78,078.00 35,584.00 113,662.00 164,980.00 824,900.00 Alat Baru
35,693.00 39,406.00 75,099.00 130,362.00 651,810.00 Alat Baru
27,216.00 29,883.00 57,099.00 99,008.00 495,040.00 Alat Baru
35,693.00 13,305.00 48,998.00 68,336.00 341,680.00 Alat Baru
2,677.00 5,460.00 8,137.00 15,710.00 78,550.00 Alat Baru
4,462.00 11,496.00 15,958.00 31,904.00 159,520.00 Alat Baru
8,923.00 13,650.00 22,573.00 41,507.00 207,535.00 Alat Baru
15,616.00 29,608.00 45,224.00 87,441.00 437,205.00 Alat Baru
4,462.00 6,706.00 11,168.00 20,730.00 103,650.00 Alat Baru
3,569.00 3,541.00 7,110.00 11,956.00 59,780.00 Alat Baru
4,462.00 4,424.00 8,886.00 14,941.00 74,705.00 Alat Baru
2,677.00 8,373.00 11,050.00 22,664.00 113,320.00 Alat Baru
2,231.00 47,427.00 49,658.00 115,443.00 577,215.00 Alat Baru
DIREKTORAT BINA PROGRAM JALAN BIAYA ALAT UNTUK PERHITUNGAN KODE
SUB. DIT. PERENC. JALAN LOKAL ANALISA BIAYA PEKERJAAN E 212
DAN KABUPATEN
Provinsi : Kode : Kabupaten Kode Tahun

Jawa Barat [18] Karawang [04] 2022
Jenis Alat : Dump truck 5 ton 145 HP Tenaga 145 HP

Harga : Rp. 299,403,300.00
Umur Kerja : 6.00 Year : 9,000.00 Jam Faktor )CRF) 0.30071
(1 Tahun : 300 hari kerja)
Atau 1 Hari 5 Jam Kerja
A. BIAYA PEMILIKAN (OWNERSHIP COST) : (Rp/Jam)
1. Depresiasi = 90% x Harga Alat x CRF / (Jam/Tahun)

90% x 299,403,300.00 x 0.30071 / 1,300 = 62,330.00
2. Lain-Lain :
Asuransi 3 % + PPn 10 % = 3.30% x Harga Alat / (Jam/Tahun)
3.30% x 299,403,300.00 / 1,300 = 7,600.00
Sub Total - A = 69,930.00
B. BIAYA OPERASI (OPERATION COST) ; (Rp.Jam)
Kebutuhan bahan bakar dan pelumas tiap HP :

Diesel = 0.01580 Liter/HP/Jam
Bensin = 0.06700 Liter/HP/Jam
Pelumas = 0.00600 Liter/HP/Jam
Harga Solar/Minyak Diese = Rp 13,200.00 / Liter

Bensin = Rp - / Liter
Pelumas = Rp 39,600.00 / Liter
Bahan Bakar = 208.56 x 145 = 30,241.00

Pelumas = 237.60 x 145 = 34,452.00
Perbaikan & Spareparts = = 49,864.00
(80 % x Depresiasi)
Sub Total - B = 114,557.00
TOTAL BIAYA PEMILIKAN DAN BIAYA OPERASI ALAT : (Rp)
A+B = 69,930.00 + 114,557.00 = 184,487.00 /Jam

Atau = 184,487.00 x 5 = 922,435.00 /Hari
DAN KABUPATEN

Jenis Alat : Pompa air diameter 5 cm 30 m3 8 HP Tenaga 8 HP

Harga : Rp. 9,548,700.00

90% x 9,548,700.00 x 0.38629 / 750 = 4,426.00
2. Lain-Lain :
3.30% x 9,548,700.00 / 750 = 420.00
Sub Total - A = 4,846.00


Bahan Bakar = 208.56 x 8 = 1,668.00

Pelumas = 237.60 x 8 = 1,901.00
(80 % x Depresiasi)
Sub Total - B = 7,110.00
A+B = 4,846.00 + 7,110.00 = 11,956.00 /Jam

Atau = 11,956.00 x 5 = 59,780.00 /Hari
DAN KABUPATEN

Jenis Alat : Alat penggetar beton 4 HP Tenaga 4 HP

Harga : Rp. 11,782,050.00

90% x 11,782,050.00 x 0.33438 / 600 = 5,910.00
2. Lain-Lain :
3.30% x 11,782,050.00 / 600 = 648.00
Sub Total - A = 6,558.00


Bahan Bakar = 208.56 x 4 = 834.00

Pelumas = 237.60 x 4 = 950.00
(80 % x Depresiasi)
Sub Total - B = 6,512.00
A+B = 6,558.00 + 6,512.00 = 13,070.00 /Jam

Atau = 13,070.00 x 5 = 65,350.00 /Hari
DAN KABUPATEN

Jenis Alat : Pengaduk Beton 0,25 m3 10 HP Tenaga 10 HP

Harga : Rp. 71,623,650.00

90% x 71,623,650.00 x 0.33438 / 1,500 = 14,370.00
2. Lain-Lain :
3.30% x 71,623,650.00 / 1,500 = 1,576.00
Sub Total - A = 15,946.00


Bahan Bakar = 208.56 x 10 = 2,086.00

Pelumas = 237.60 x 10 = 2,376.00
(80 % x Depresiasi)
Sub Total - B = 15,958.00
A+B = 15,946.00 + 15,958.00 = 31,904.00 /Jam

Atau = 31,904.00 x 5 = 159,520.00 /Hari
DAN KABUPATEN

Jenis Alat : Truk tangki Air 115 HP Tenaga 115 HP

Harga : Rp. 295,770,300.00

90% x 295,770,300.00 x 0.30071 / 700 = 114,351.00
2. Lain-Lain :
3.30% x 295,770,300.00 / 700 = 13,943.00
Sub Total - A = 128,294.00


Bahan Bakar = 208.56 x 115 = 23,984.00

Pelumas = 237.60 x 115 = 27,324.00
(80 % x Depresiasi)
Sub Total - B = 142,789.00
A+B = 128,294.00 + 142,789.00 = 271,083.00 /Jam

Atau = 271,083.00 x 5 = 1,355,415.00 /Hari
DAN KABUPATEN

Jenis Alat : Bulldozer 110 HP Tenaga 110 HP

Harga : Rp. 1,001,345,100.00

90% x 1,001,345,100.00 x 0.26061 / 1,500 = 156,576.00
2. Lain-Lain :
3.30% x 1,001,345,100.00 / 1,500 = 22,030.00
Sub Total - A = 178,606.00


Bahan Bakar = 208.56 x 110 = 22,942.00

Pelumas = 237.60 x 110 = 26,136.00
(80 % x Depresiasi)
Sub Total - B = 174,339.00
A+B = 178,606.00 + 174,339.00 = 352,945.00 /Jam

Atau = 352,945.00 x 5 = 1,764,725.00 /Hari
DAN KABUPATEN

Jenis Alat : Mesin gilas tiga roda 6 - 8 ton 51 HP Tenaga 51 HP

Harga : Rp. 550,762,050.00

90% x 550,762,050.00 x 0.23852 / 1,500 = 78,822.00
2. Lain-Lain :
3.30% x 550,762,050.00 / 1,500 = 12,117.00
Sub Total - A = 90,939.00


Bahan Bakar = 208.56 x 51 = 10,637.00

Pelumas = 237.60 x 51 = 12,118.00
(80 % x Depresiasi)
Sub Total - B = 85,813.00
A+B = 90,939.00 + 85,813.00 = 176,752.00 /Jam

Atau = 176,752.00 x 5 = 883,760.00 /Hari
DAN KABUPATEN

Jenis Alat : Truk bak terbuka 3,5 ton 80 HP Tenaga 80 HP

Harga : Rp. 236,609,100.00

90% x 236,609,100.00 x 0.30071 / 1,300 = 49,257.00
2. Lain-Lain :
3.30% x 236,609,100.00 / 1,300 = 6,006.00
Sub Total - A = 55,263.00


Bahan Bakar = 208.56 x 80 = 16,685.00

Pelumas = 237.60 x 80 = 19,008.00
(80 % x Depresiasi)
Sub Total - B = 75,099.00
A+B = 55,263.00 + 75,099.00 = 130,362.00 /Jam

Atau = 130,362.00 x 5 = 651,810.00 /Hari
DAN KABUPATEN

Jenis Alat : Bulldozer 110 HP Tenaga 110 HP

Harga : Rp. 1,001,345,100.00

90% x 1,001,345,100.00 x 0.26061 / 1,500 = 156,576.00
2. Lain-Lain :
3.30% x 1,001,345,100.00 / 1,500 = 22,030.00
Sub Total - A = 178,606.00


Bahan Bakar = 208.56 x 110 = 22,942.00

Pelumas = 237.60 x 110 = 26,136.00
(80 % x Depresiasi)
Sub Total - B = 174,339.00
A+B = 178,606.00 + 174,339.00 = 352,945.00 /Jam

Atau = 352,945.00 x 5 = 1,764,725.00 /Hari
DAN KABUPATEN

Jenis Alat : Pemecah batu 30 ton/jam 140 HP Tenaga 140 HP

Harga : Rp. 2,701,033,600.00

90% x 2,701,033,600.00 x 0.23852 / 1,500 = 386,555.00
2. Lain-Lain :
3.30% x 2,701,033,600.00 / 1,500 = 59,423.00
Sub Total - A = 445,978.00


Bahan Bakar = 208.56 x 140 = 29,198.00

Pelumas = 237.60 x 140 = 33,264.00
(80 % x Depresiasi)
Sub Total - B = 371,706.00
A+B = 445,978.00 + 371,706.00 = 817,684.00 /Jam

Atau = 817,684.00 x 5 = 4,088,420.00 /Hari
DAN KABUPATEN

Jenis Alat : Loader wheeled 115 HP Tenaga 115 HP

Harga : Rp. 647,934,000.00

90% x 647,934,000.00 x 0.26061 / 1,500 = 101,315.00
2. Lain-Lain :
3.30% x 647,934,000.00 / 1,500 = 14,255.00
Sub Total - A = 115,570.00


Bahan Bakar = 208.56 x 115 = 23,984.00

Pelumas = 237.60 x 115 = 27,324.00
(80 % x Depresiasi)
Sub Total - B = 132,360.00
A+B = 115,570.00 + 132,360.00 = 247,930.00 /Jam

Atau = 247,930.00 x 5 = 1,239,650.00 /Hari
DAN KABUPATEN

Jenis Alat : Stamper, Vibrator Plate 4 HP Tenaga 4 HP

Harga : Rp. 18,824,400.00

90% x 18,824,400.00 x 0.30071 / 750 = 6,793.00
2. Lain-Lain :
3.30% x 18,824,400.00 / 750 = 828.00
Sub Total - A = 7,621.00


Bahan Bakar = 208.56 x 4 = 834.00

Pelumas = 237.60 x 4 = 950.00
(80 % x Depresiasi)
Sub Total - B = 7,218.00
A+B = 7,621.00 + 7,218.00 = 14,839.00 /Jam

Atau = 14,839.00 x 5 = 74,195.00 /Hari
DAN KABUPATEN

Jenis Alat : Mesin Gilas Bergetar 1 Ton 12 HP Tenaga 12 HP

Harga : Rp. 125,613,600.00

90% x 125,613,600.00 x 0.30071 / 1,500 = 22,664.00
2. Lain-Lain :
3.30% x 125,613,600.00 / 1,500 = 2,763.00
Sub Total - A = 25,427.00


Bahan Bakar = 208.56 x 12 = 2,503.00

Pelumas = 237.60 x 12 = 2,851.00
(80 % x Depresiasi)
Sub Total - B = 23,485.00
A+B = 25,427.00 + 23,485.00 = 48,912.00 /Jam

Atau = 48,912.00 x 5 = 244,560.00 /Hari

Sipil Jalan Beton

Diunggah oleh

Informasi Dokumen

Judul Asli

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

Sipil Jalan Beton

Diunggah oleh

Hak Cipta:

Format Tersedia

PERUSAHAAN PT.

Rahel Karya Emas

KOTA Cikampek Karawang [04]

Nilao Kontrak 472,800,000.00

Nomor : 004/FJ/04/2015 Bogor, 23 Nopember 2022

Perihal : Penawaran Pekerjaan Peningkatan Jalan Lingkungan

Peningkatan Jalan Lingkungan

Sesuai dengan persyaratan, bersama Surat Penawaran ini kami lampirkan :

PT. Rahel Karya Emas

Propinsi : Jawa Barat

II PEKERJAAN TANAH 4,637,051.41

III PEKERJAAN PERKERASAN 299,726,178.39

VI PEKERJAAN STRUKTUR 31,467,963.16

Bogor, 23 Nopember 2022

PT. Rahel Karya Emas

Sub Total 4,637,051.41

II.4.3 AIR FILTER 1 Unit

II.4.4 AIR & LIQUEFIER SKID 1 Unit

II.4.5 PREPURIFIER VESSEL 2 Unit

II.4.6 CHILLER 1 Unit

II.4.7 COLD BOX 1 Unit

II.4.8 TURBIN DUCT 1 Unit

II.4.9 TURBINE OIL SKID 1 Unit

II.4.10 AIR RECYCLE COMPRESSOR 1 Unit

II.4.11 DRAIN VAPORIZER 1 Unit

II.4.12 INSTRUMENT AIR COMPRESSOR 1 Unit

II.4.13 LOX BOSTER PUMP P-10003 1 Unit

II.4.14 WASTE STORAGE TANK 1 Unit

II.4.15 WTP PACKAGE 1 Unit

II.4.16 LOX TRUCKING PUMP P-10004 1 Unit

II.4.17 TRUCK LIN BOSTER PUMP P-10002 1 Unit

II.4.18 WTP PUMP 1 Unit

II.4.19 LIN BOSTER PUMP P-10001 A/B 2 Unit

II.4.20 AMBIENT AIR VAPORIZER LIN E-10008 A/B 2 Unit

II.4.21 LIN HP STORAGE TANK V-10007 1 Unit

II.4.22 COOLING WATER TOWER 3 Unit

II.4.23 COOLING WATER PUMP 2 Unit

II.4.24 TRUCK LIN HP STORAGE TANK V-10008 1 Unit

II.4.25 FIRE WATER PUMP A/B 2 Unit

II.4.26 LOX FILLING SYSTEM TO BOTTLE 1 Unit

II.4.27 DIESEL ENGINE GENERATOR 1 Unit

II.4.28 DIESEL STORAGE TANK 2 Unit

II.4.29 ANALYZER & CONTROL ROOM 1 Unit

II.4.30 MEETING, ELEC & BATTERY ROOM 1 Unit

II.4.31 TRAFO SHELTER 1 Unit

II.4.32 SECURITY POS 1 Unit

II.4.33 LOX STORAGE TANK 1 Unit

II.4.34 WATER BUILDING PUMP 1 Unit

II.4.35 AIR RECEIVER TANK 1 Unit

II.4.36 LOX ISO TANK 2 Unit

II.4.37 LIN LP ISO TANK 1 Unit

II.4.38 Miscellaneous Work

II.4.38.2 Fence (BRC, H = 2.4m, L = 272m)

II.4.38.3 Drainage U-400X600 , Panjang = 143 m

II.4.38.4 Landscape Gravel

II.4.39 TESTING PILE

Rp 3,600,000 Rp 93,600,000 Rp 15,600,000 Rp 405,600,000

Rp 4,000 Rp 1,771,078 Rp 18,000 Rp 7,969,853

Rp 40,000 Rp 1,126,400 Rp 242,000 Rp 6,814,720

Rp 4,000 Rp 3,590,400 Rp 18,000 Rp 16,156,800

Rp 250,000 Rp 1,496,000 Rp 1,400,000 Rp 8,377,600

Rp 4,000 Rp 91,200,000 Rp 18,000 Rp 410,400,000

Rp 25,000 Rp 8,075,000 Rp 100,000 Rp 32,300,000