Upload
see-nyo
View
248
Download
3
Embed Size (px)
Citation preview
8/10/2019 Analisa K 2014.xlsx
1/193
EMERINTAH KABUPATEN WONOSOB
DINAS PEKERJAAN UMUMJl. Banyumas Km. 05 Kalieran Sel!mer"!
Tel# $ 0%&' ( )%*0+, W!n!s!-!
DATAR HAR/A SATUAN UPAH DIBORON/KAN
NO. PEKERJA KODE KET.
1 Buruh lapangan tak terlatih L.101 Org/Hr 38,500.00
2 Buruh lapangan semi terlatih L.103 Org/Hr 41,250.00
3 Buruh lapangan terlatih L.106 Org/Hr 44,000.00
4 Man!r lapangan L.061 Org/Hr 4",500.00
5 Mekanik L.0#1 Org/Hr 5#,400.00
6 Mekanik pem$antu L.0#2 Org/Hr 52,800.00
# %epala &ukang L.0#3 Org/Hr 55,000.00
8 &ukang L.0#" Org/Hr 4",500.00
" Operat!r terlatih L.081 Org/Hr 5#,400.00
10 'em$antu Operat!r L.082 Org/Hr 53,#"0.00
11 (!pir tru)k L.0"1 Org/Hr 5#,400.00
12 'em$antu s!pir L.0"2 Org/Hr 52,800.00
*!n!s!$!, +anuari 2014
%epala inas 'eker-aan mum%a$upaten *!n!s!$!
r. ('&O , MM
'em$ina tama Mua
'. 1"60021" 1""003 1 004
2OUMESATUAN
SATUAN UPAH$ R#. (
8/10/2019 Analisa K 2014.xlsx
2/193
8/10/2019 Analisa K 2014.xlsx
3/193
PEMERINTAH KABUPATDINAS PEKERJAA
Jl. Banyumas Km. 05 Kaliera
Tel# $ 0%&' ( )%*0+, W
DATAR HAR/A SATUAN MATERIA DIBOR
NO. BAHAN MATERIA KODE2O.
SATUAN
1 $u Batu M.022 M3
2 lat $antu M.1#0 (&
3 spal M.061 %
4 spal urah M.061.a %
5 mplas 7 LB
6 Batu $ata 7 BH
# Batu tempel 7 M3
8 Batu %ali M.010.a M3
" Batu gunung M.010 M3
10 Batu Belah Batu %ali 9 M.010.$ M311 Batu pe)ah tangan 10 7 15 )m M.020 M3
12 Batu pe)ah tangan 5 7 # )m M.022 M3
13 Batu pe)ah tangan 3 7 5 )m 7 M3
14 Batu pe)ah tangan 2 7 3 )m 7 M3
15 Batu pe)ah mesin 3 7 5 )m M.023 M3
16 Batu pe)ah mesin 2 7 3 )m M.024 M3
1# Batu pe)ah mesin 1 7 2 )m M.025 M3
18 Batu pe)ah mesin 1 7 1 )m M.02# M3
1" Batu pe)ah mesin 0.5 7 1 )m M.026 M3
20 Bam$u apus 7 Bt
21 Bam$u petung 7 Bt
22 Besi tulangan $et!n p!l!s M.16# %
23 Besi tulangan $et!n ulir M.16#.a %
24 Besi pr!:l ; 60 7 %
25 Besi pr!:l < 60 7 %
26 Besi ' 7 %
8/10/2019 Analisa K 2014.xlsx
4/193
2# Besi 'lat 7 %
28 Besi siku 30.30.3 7 B&
2" Besi siku 40.40.4 7 B&
30 Besi siku 50.50.5 7 B&
31 at &em$!k e)!lit 7 %
32 at tem$!k )at=la) 7 %
33 at Besi mutu $aik 7 %
NO. BAHAN MATERIA KODE2O.
SATUAN
34 at lumunium 7 %
35 >iller M.080 %
36 anti rugi kerikil sungai r!=alti M.12 M3
3# !r!ng7g!r!ng ia 15 )m 7 BH
38 !r!ng7g!r!ng ia 20 )m 7 BH
3" !r!ng7g!r!ng ia 30 )m 7 BH
40 !r!ng7g!r!ng ia 40 )m 7 BH
41 !r!ng7g!r!ng ia 50 )m 7 BH42 !r!ng7g!r!ng ia 60 )m 7 BH
43 !r!ng7g!r!ng ia 20 )m 7 BH
44 !r!ng7g!r!ng ia 30 )m 7 BH
45 !r!ng7g!r!ng ia 40 )m 7 BH
46 !r!ng7g!r!ng ia 50 )m 7 BH
4# !r!ng7g!r!ng ia 60 )m 7 BH
48 !r!ng7g!r!ng ia 80 )m 7 BH
4" !r!ng7g!r!ng ia 100 )m 7 BH
50 'ipa al?anis ia 4 @ Meium B 7 B&
51 'ipa al?anis ia 3 @ Meium B 7 B&
52 'ipa al?anis ia 2.5 @ Meium B B&
53 'ipa al?anis ia 1.5 @ Meium B 7 B&
54 'ipa al?anis ia 1 @ Meium B 7 B&
55 'ipa al?anis ia 3/4 @ Meium B 7 B&
56 'ipa al?anis ia 1/2 @ Meium B 7 B&
5# -uk 7 %
8/10/2019 Analisa K 2014.xlsx
5/193
58 %erikil sungai galian M.12 M3
5" %apur M3
60 %anstin 7 BH
61 %a=u Bakar M.065.$ M3
62 %aAat $r!n-!ng gal?. 4 mm M.162.a %
63 %aAat $r!n-!ng gal?. 3 mm M.162 %
64 %aAat $r!n-!ng pa$rikan ia 2.#/unit 210,59 meter M.162.a BH
65 %aAat $r!n-!ng pa$rikan ia 3.0/unit 210,59 meter M.162.$ BH
66 %aAat $et!n M.16# %
6# %aAat las listrik 7 %
68 %uas 7 Bh
6" %a=u untuk peran)ah M.180 M3
#0 %a=u $engkirai M.181.a M3
#1 %a=u kruing M.181.$ M3
#2 %a=u -ati M.181.) M3
#3 Meni 7 %
#4 Min=ak $akar M.065 L&
#5 Min=ak )at M.065.a L&
#6 Min=ak s!lar M.183 L&
## Min=ak pelumas M.185 L&
NO. BAHAN MATERIA KODE2O.
SATUAN
#8 Min=ak 'rimium M.184 L&
#" 'asir rug M.040 M3
80 'asir 'asang M.041.a M3
81 'asir Bet!n M.041.$ M3
82 'aku M.166 %
83 'aku tata$an M.166.$ BH
84 'ipa 'C 2@ t=pe * 7 Bt
85 'ipa 'C 3@ t=pe * 7 Bt
86 'ipa 'C 4@ t=pe * 7 Bt
8# 'ipa 'C 5@ t=pe * 7 Bt
88 'lamuur 7 %
8" 'a?ing natural te$al 6 )m %.1#5 7 M2
8/10/2019 Analisa K 2014.xlsx
6/193
"0 'a?ing natural te$al 6 )m %.225 7 M2
"1 'a?ing natural te$al 6 )m %.300 7 M2
"2 'a?ing Aarna te$al 6 )m %.1#5 7 M2
"3 'a?ing natural te$al 8 )m %.1#5 7 M2
"4 'a?ing natural te$al 8 )m %.225 7 M2
"5 'a?ing natural te$al 8 )m %.300 7 M2
"6 'a?ing Aarna te$al 8 )m %.1#5 7 M2
"# !ster $et!n 7 BH
"8 (emen ' 50 %g 9 M.080 D%
"" (emen 'utih 40 %g 9 M.080 D%
100 (eng sari B+L( 20 le$ar 60 )m 7 ME
101 (irtu !=alti M.12.a M3
102 (irtu M.042 M3
103 &anah Biasa M.050.a M3
104 &anah liat M.050.$ M3
105 &im$unan pilihan M.050.) M3
106 &anah ge$al M.050. M2
*!n!s
%epala
%a$
r. (
'em
'. 1"6
8/10/2019 Analisa K 2014.xlsx
7/193
N WONOSOBOUMUM
n Sel!mer"!
!n!s!-!
N/KAN
HAR/AKET.
SATUAN
242,000.00
31,300.00
11,100.00
10,500.00
4,600.00
1,300.00
10",450.00
1#0,500.00
154,000.00
165,000.001#6,000.00
1"3,050.00
211,"00.00
214,400.00
2##,#00.00
266,200.00
2"5,#00.00
30",000.00
310,200.00
32,450.00
31,"00.00
16,#00.00
1#,"00.00
33,000.00
33,000.00
33,000.00
8/10/2019 Analisa K 2014.xlsx
8/193
33,000.00
143,000.00
21#,600.00
2"8,650.00
1",250.00
25,200.00
#2,050.00
HA 1 +.
HAR/AKET.
SATUAN
42,500.00
3,421.00 1430
22,500.00
35,000.00
64,350.00
8",400.00
110,550.00
1#8,200.00100,500.00
41,600.00
4#,200.00
61,050.00
81,000.00
100,500.00
164,450.00
1#6,440.00
66#,400.00
510,"50.00
43",450.00
45#,050.00
1"#,#00.00
153,450.00
128,#00.00
",350.00
8/10/2019 Analisa K 2014.xlsx
9/193
155,300.00
42#,300.00
43,200.00
221,650.00
25,300.00
25,300.00
406,450.00
448,250.00
16,500.00
34,650.00
12,000.00
2,432,100.00
10,#56,"00.00
6,354,#00.00
11,660.00
34,400.00
11,000.00
21,100.00
6,#00.00
41,800.00
HA 1 5.
HAR/AKET.
SATUAN
#,300.00
121,000.00
1"2,500.00
220,000.00
2#,800.00
16,800.00
104,800.00
14#,200.00
243,"00.00
410,"00.00
33,550.00
5",300.00
8/10/2019 Analisa K 2014.xlsx
10/193
65,000.00
#0,000.00
65,"00.00
#5,500.00
8#,000.00
"4,000.00
#","00.00
10,"00.00
#1,500.00
"5,#00.00
3",200.00
1#1,050.00
165,000.00
60,500.00
#1,500.00
66,000.00
53,100.00
$!, +anuari 2014
inas 'eker-aan mum
paten *!n!s!$!
'&O , MM
$ina tama Mua
0021" 1""003 1 004
HA 1 '.
8/10/2019 Analisa K 2014.xlsx
11/193
DATAR ANAISA
L( B '%+( '%+ MM 'L B( 'OLO( MMO&O,
%B'& *OO(OBO MM( B( &L
M% BH 9
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0#
' % + +MLH
H %O+MLH 'H
O Hr7Org 9 p./Hr/Org 9
P Man!r 1.00 1.00 L.061 1.00 4",500.00E &ukang 1.00 1.00 L.0#" 1.00 4",500.00
K Buruh semi terlatih 2.00 1.00 L.103 2.00 41,250.00
E Buruh tak terlatih 2.00 1.00 L.101 2.00 38,500.00
R
J
A
M&LCOLM (& %O H
M (&. p. 9
AT Besi an kaAat $et!n 225.00 kg M.16# 16,#00.00
E lat Bantu 0.20 set M.1#0 31,300.00
R
I
A
'L&+MLH H %O +M B
P L& %+ %+ p./+M 9
E
R
A
A
T
A
N
COLM 200.00 (& F kg H (& p 9 FG&&
8/10/2019 Analisa K 2014.xlsx
12/193
HA 1 5'.
8/10/2019 Analisa K 2014.xlsx
13/193
%O MB%O%
9 K.3*5.a
(( OLH F
(B B M
B (B &O&L
p. 9 p. 9
4",500.004",500.00
82,500.00
##,000.00
258,500.00
B (B +MLH
p. 9 p. 9
3,#5#,500.00
6,260.00
3,#63,#60.00
B (B +MLH
p. / +M 9 p. 9
7
+MLH p9 4,022,260.00
20,111.30 per kg
8/10/2019 Analisa K 2014.xlsx
14/193
8/10/2019 Analisa K 2014.xlsx
15/193
DATAR ANAISA
ANAIS SAT URAIANHAR/A SAT. UPAH BAHAN
$R#( $R#( $R#(
.24 % 'M( +% / %g
1.2000 i-uk ",350.00 11,220.00
0.1500 'eker-a 38,500.00 5,##5.00
0.0150 Man!r 4",500.00 #42.50
6,51#.50 11,220.00
.13.a m3 '( B& %O(O
1.2000 Bt pe)ah 10/15 1#6,000.00 211,200.00
0.#800 'eker-a 38,500.00 30,030.00
0.3"00 &ukang 4",500.00 1",305.000.03"0 %epala &ukang 55,000.00 2,145.00
0.03"0 Man!r 4",500.00 1,"30.50
53,410.50 211,200.00
C.25 m2 '( O(&
8.0000 !ster 10,"00.00 8#,200.00
12.8000 %g ' 1,430.00 18,304.00
0.0350 'asir pasang 1"2,500.00 6,#3#.50
0.3000 'eker-a 38,500.00 11,550.00
0.1000 &ukang 4",500.00 4,"50.00
0.0100 %epala &ukang 55,000.00 550.00
0.1500 Man!r 4",500.00 #,425.00
24,4#5.00 112,241.50
C.3 m2 'L(& 1F3 &BL 15 MM
6.4800 %g ' 1,430.00 ",266.40
0.01"0 m3 'asir 'asang 1"2,500.00 3,65#.50
8/10/2019 Analisa K 2014.xlsx
16/193
0.2000 'eker-a 38,500.00 #,#00.00
0.1500 &ukang 4",500.00 #,425.00
0.0150 %epala &ukang 55,000.00 825.00
0.0100 Man!r 4",500.00 4"5.00
16,445.00 12,"23."0
C.31 mE 'L(& (%O 1F2
0.5000 %g ' 1,430.00 #15.00
0.0020 m3 'asir 'asang 1"2,500.00 385.00
0.05#0 'eker-a 38,500.00 2,1"4.50
0.0380 &ukang 4",500.00 1,881.00
0.0380 %epala &ukang 55,000.00 2,0"0.00
0.0020 Man!r 4",500.00 "".00
6,264.50 1,100.00
HA
ANAIS SAT URAIANHAR/A SAT. UPAH BAHAN
$R#( $R#( $R#(
C.35 m2 'L(& ( ' 1F2
4.3200 %g ' 1,430.00 6,1##.60
0.0160 m3 'asir 'asang 1"2,500.00 3,080.00
0.1500 'eker-a 38,500.00 5,##5.00
0.0#00 &ukang 4",500.00 3,465.00
0.00#0 %epala &ukang 55,000.00 385.00
0.0080 Man!r 4",500.00 3"6.00
10,021.00 ",25#.60
.#0.a m2 'C * %.1#5 &BL 6 M1.0000 'a?ing Aarna 6)m 65,"00.00 65,"00.00
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.00
0.0200 Man!r 4",500.00 ""0.00
2#,3"0.00 #8,000.00
8/10/2019 Analisa K 2014.xlsx
17/193
.#0.$ m2 'C &L %.1#5 &BL 6 M
1.0000 'a?ing natural 6)m 5",300.00 5",300.00
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.00
0.0200 Man!r 4",500.00 ""0.00
2#,3"0.00 #1,400.00
.#0.$.1 m2 'C &L %.225 &BL 6 M
1.0000 'a?ing natural 6)m 65,000.00 65,000.00
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.00
0.0200 Man!r 4",500.00 ""0.00
2#,3"0.00 ##,100.00
.#0.$.2 m2 'C &L %.300 &BL 6 M
1.0000 'a?ing natural 6)m #0,000.00 #0,000.00
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.00
0.0200 Man!r 4",500.00 ""0.002#,3"0.00 82,100.00
.#0.) m2 'C &L %.1#5 &BL 8 M
1.0000 'a?ing natural 8)m #5,500.00 #5,500.00
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.00
0.0200 Man!r 4",500.00 ""0.002#,3"0.00 8#,600.00
.#0.).1 m2 'C &L %.225 &BL 8 M
1.0000 'a?ing natural 8)m 8#,000.00 8#,000.00
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.00
8/10/2019 Analisa K 2014.xlsx
18/193
0.0200 Man!r 4",500.00 ""0.00
2#,3"0.00 "",100.00
.#0.).2 m2 'C &L %.300 &BL 8 M
1.0000 'a?ing natural 8)m "4,000.00 "4,000.00
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.00
0.0200 Man!r 4",500.00 ""0.00
2#,3"0.00 106,100.00
.#0.$1 m2 'C * &BL 8 M
1.0000 'a?ing Aarna 8)m #","00.00 #","00.00
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.00
0.0200 Man!r 4",500.00 ""0.00
2#,3"0.00 "2,000.00
.#0.) m2 &L(H
0.1834 Batu pe)ah 10/15 1#6,000.00 32,2#3.12
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.000.4000 'eker-a 38,500.00 15,400.00
0.0200 Man!r 4",500.00 ""0.00
2#,3"0.00 32,2#3.12
.#0. m2 &L(H '(
0.1834 Batu pe)ah 10/15 1#6,000.00 32,2#3.12
0.1000 m3 'asir rug 121,000.00 12,100.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.4000 'eker-a 38,500.00 15,400.000.0200 Man!r 4",500.00 ""0.00
2#,3"0.00 44,3#3.12
C.10 m2 M& &MBO% L B
0.1000 'lamuur 33,550.00 3,355.00
0.1000 %g )at asar 1",250.00 1,"25.00
0.2600 %g )at tem$!k 1",250.00 5,005.00
0.0200 'eker-a 38,500.00 ##0.00
8/10/2019 Analisa K 2014.xlsx
19/193
0.0630 &ukang 4",500.00 3,118.50
0.0063 %epala &ukang 55,000.00 346.50
0.0025 Man!r 4",500.00 123.#5
4,358.#5 10,285.00
HA
ANAIS SAT URAIANHAR/A SAT. UPAH BAHAN
$R#( $R#( $R#(
C.12 m2 M& B+ M
0.1000 Meni Besi #2,050.00 #,205.00
0.0100 %uas 12,000.00 120.00
0.0200 'eker-a 38,500.00 ##0.00
0.2000 &ukang 4",500.00 ","00.00
0.0200 %epala &ukang 55,000.00 1,100.00
0.0100 Man!r 4",500.00 4"5.00
12,265.00 #,325.00
&tk 1 M ML( L( L(&% &BL 4 MM
0.0050 &ukang 4",500.00 24#.50
0.0050 %epala &ukang 55,000.00 2#5.00
0.0100 'eker-a 38,500.00 385.00
0.0025 Man!r 4",500.00 123.#5
0.0400 %g. %aAat las listrik 34,650.00 1,386.00
0.0300 Ltr (!lar 6,#00.00 201.00
0.0040 Ltr 'elumas 41,800.00 16#.20
0.0050 !l lat $antu listrik 31,300.00 156.50
1,031.25 1,"10.#0
B.1I2 M2 BL M'&0.0800 'eker-a 38,500.00 3,080.00
0.4000 Man!r 4",500.00 1",800.00
0.1000 m3 tanah ge$al 53,100.00 5,310.00
22,880.00 5,310.00
>.6 %g. MM( B( L
0.0010 &ukang 4",500.00 4".50
0.0001 %epala &ukang 55,000.00 5.50
8/10/2019 Analisa K 2014.xlsx
20/193
0.0050 'eker-a 38,500.00 1"2.50
0.0025 Man!r 4",500.00 123.#5
3#1.25 7
>." M2 &&B +MB& % B%
0.#500 &ukang 4",500.00 3#,125.00
0.0#50 %epala &ukang 55,000.00 4,125.00
0.2500 'eker-a 38,500.00 ",625.00
0.0125 Man!r 4",500.00 618.#5
0.0800 M3 %a=u $engkirai JJJ 860,552.00
8.0000 BH. 'aku tata$an 16,800.00 134,400.00
51,4"3.#5 ""4,"52.00
H.15 ME 'L&
0.6000 &ukang 4",500.00 2",#00.00
0.0600 %epala &ukang 55,000.00 3,300.00
0.3500 'eker-a 38,500.00 13,4#5.00
0.01#5 Man!r 4",500.00 866.25
1.0000 L$. (eng sari 3",200.00 3",200.00
0.0001 M3 %a=u $engkirai JJJ 1,0#5.6"
0.3500 %g. 'aku seng 2#,800.00 ",#30.00
4#,341.25 50,005.6"
HA
ANAIS SAT URAIANHAR/A SAT. UPAH BAHAN
$R#( $R#( $R#(
%.5 '!t. MMO&O B( L
1.0000 &ukang 4",500.00 4",500.001.0000 %epala &ukang 55,000.00 55,000.00
0.3330 'eker-a 38,500.00 12,820.50
11#,320.50 7
%.34 M2 M& B(
0.1500 &ukang 4",500.00 #,425.00
0.00#5 'eker-a 38,500.00 288.#5
#,#13.#5 7
L.6 &tk. MBO B( L
8/10/2019 Analisa K 2014.xlsx
21/193
0.0500 &ukang 4",500.00 2,4#5.00
0.0500 'eker-a 38,500.00 1,"25.00
4,400.00 7
.54 m2 & &MBO% 'H & 1 & 9, + L(
H '% &% '%+ 'MLH
0.13000 at tem$!k )atila) 25,200.00 3,2#6.00
0.04000 'eker-a 38,500.00 1,540.00
0.00500 &ukang 4",500.00 24#.50
0.00050 %epala &ukang 55,000.00 2#.50
1,815.00 3,2#6.00
.54.a m2 M& ( B& M% 'H & 1 & 9, +
H '% &% '%+ 'MLH
0.15000 at tem$!k )atila) 25,200.00 3,#80.00
0.06000 'eker-a 38,500.00 2,310.00
0.00#50 &ukang 4",500.00 3#1.25
0.000#5 %epala &ukang 55,000.00 41.25
2,#22.50 3,#80.00
HA
8/10/2019 Analisa K 2014.xlsx
22/193
JUMAH
$R#(
*343)3.50
%'+4'*0.50
*)'43*'.50
8/10/2019 Analisa K 2014.xlsx
23/193
%,4)'&.,0
34)'+.50
1 '&.
JUMAH
$R#(
*,4%3&.'0
*054),0.00
8/10/2019 Analisa K 2014.xlsx
24/193
,&43,0.00
*0+4+,0.00
*0,4+,0.00
**+4,,0.00
8/10/2019 Analisa K 2014.xlsx
25/193
*%'4+,0.00
*))4+,0.00
**,4),0.00
5,4'').*%
3*43').*%
8/10/2019 Analisa K 2014.xlsx
26/193
*+4'+).35
1 ',.
JUMAH
$R#(
*,45,0.00
%4,+*.,5
%&4*,0.00
8/10/2019 Analisa K 2014.xlsx
27/193
)3*.%5
,34)+'.,+
1 30.
JUMAH
$R#(
**34)%0.50
343*).35
8/10/2019 Analisa K 2014.xlsx
28/193
+4+00.00
540,*.00
L(
'450%.50
1 3*.
8/10/2019 Analisa K 2014.xlsx
29/193
DATAR HAR/A ANAISA AATPER JAM
NO KODE NAMA AAT HAR/A
1 .001 Bul!Ker 302,6"5.80
2 .010 raer 288,406.00
2 .020 )a?at!r 31#,122.00
3 .031 'eme)ah $atu 403,"83.36
4 .040 ()reening plant 160,6"6.83
5 .052 L!aer * 240,122.00
6 .080 Mesin ilas 8 &!n 104,862.80
# .081 Mesin ilas 6 &!n 100,462.808 .082 Mesin ilas 2,5 &!n 8",462.80
" .083 *aker #8,462.80
10 .084 &ire r!ller 180,666.00
11 .08# Ci$rat!r r!ller 64,25".60
12 .088 Ci$rat!r plat stamper 2#,2"1.20
13 .08" Bet!n ?i$rat!r 14,1#1.20
14 .154 spalt spa=er 31,25".60
15 .155 M' 6"",#12.66
16 .15# spat >iniser 181,5#3.44
1# .182 *ater tank tru)k 1#0,"84.5418 .211 ump tru)k 3,5 t!n 1#3,216.80
1" .214 ump tru)k 10 t!n 182,824.00
20 .252 Bet!n m!len 24,228.00
21 .301 !mpress!r MB 48,456.00
22 .341 *ater pump 32,582.40
HA 1 3%.
8/10/2019 Analisa K 2014.xlsx
30/193
8/10/2019 Analisa K 2014.xlsx
31/193
8/10/2019 Analisa K 2014.xlsx
32/193
8/10/2019 Analisa K 2014.xlsx
33/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F BUDO7ER
H F 550.000 alam -utaan rupiah 9
H B F 7
550.000
M %+ F 8 &ahun F ".600 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,200 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. epresiasi F 0."0 Harga >
+a
0."0 550.000 0.20483
1,200
2. Lain 7 lain F
suransi 3 /tahun I ''n 10 0.03 harga
tahun
0.03 550.000 106
1200
(u$ t!tal
8/10/2019 Analisa K 2014.xlsx
34/193
B.B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 110.00 6,#00.0
'elumas N 0.006 110.00 41,800.0
'er$aikan an (pareparts N 0.600 "8,242.38
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N "8,242.38 I 204,453.43 N
tau N 5 302,6"5.80 N
8/10/2019 Analisa K 2014.xlsx
35/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F /RADER
H F 500.000 alam -utaan rupiah 9
H B F 7
500.000
M %+ F 8 &ahun F 12.000 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,200 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. epresiasi F 0."0 Harga >
+a
0."0 500.000 0.20483
1,200
2. Lain 7 lain F
suransi 3 /tahun I ''n 10 0.03 harga
tahun
0.03 500.000 106
1200
(u$ t!tal
8/10/2019 Analisa K 2014.xlsx
36/193
B.B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 110.00 6,#00.0
'elumas N 0.006 110.00 41,800.0
'er$aikan an (pareparts N 0.600 8",311.25
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 8",311.25 I 1"",0"4.#5 N
tau N 5 288,406.00 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
8/10/2019 Analisa K 2014.xlsx
37/193
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F PEME8AH BATU
H F 550.000 alam -utaan rupiah 9
H B F 7
550.000
M %+ F 10 &ahun F 15,000 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. epresiasi F 0."0 Harga >
+a
0."0 550.000 0.18062
1,500
2. Lain 7 lain F
suransi 3 /tahun I ''n 10 0.03 harga
tahun
0.03 550.000 106
1,500
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
8/10/2019 Analisa K 2014.xlsx
38/193
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 220.00 6,#00.0
'elumas N 0.006 220.00 41,800.0
'er$aikan an (pareparts N 0.600 #0,604.60
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N #0,604.60 I 333,3#8.#6 N
tau N 5 403,"83.36 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
8/10/2019 Analisa K 2014.xlsx
39/193
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F E98A2ATOR
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 8 &ahun F 12,000 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 115.00 6,#00.0
8/10/2019 Analisa K 2014.xlsx
40/193
'elumas N 0.006 115.00 41,800.0
'er$aikan an (pareparts N 0.600 103,125.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 103,125.00 I 213,""#.00 N
tau N 5 31#,122.00 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
8/10/2019 Analisa K 2014.xlsx
41/193
+* &H 33 *OO(OBO 0 #
+( L& F S8REENIN/ PANT
H F 240.000 alam -utaan rupiah 9
H B F 7
240.000
M %+ F 8 &ahun F 12,000 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. epresiasi F 0."0 Harga >
+a
0."0 240.00 0.20483
1,500
2. Lain 7 lain F
suransi 3 /tahun I ''n 10 0.03 harga
tahun
0.03 240.000 106
1,500
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
8/10/2019 Analisa K 2014.xlsx
42/193
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 80.00 6,#00.0
'elumas N 0.006 80.00 41,800.0
'er$aikan an (pareparts N 0.600 34,2"5.52
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 34,2"5.52 I 126,401.31 N
tau N 5 160,6"6.83 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
8/10/2019 Analisa K 2014.xlsx
43/193
+( L& F OADER
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 8 &ahun F 12,000 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 115.00 6,#00.0
'elumas N 0.006 115.00 41,800.0
'er$aikan an (pareparts N 0.600 55,000.00
60 epresiasi 9
(u$ t!tal
8/10/2019 Analisa K 2014.xlsx
44/193
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 55,000.00 I 185,122.00 N
tau N 5 240,122.00 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
8/10/2019 Analisa K 2014.xlsx
45/193
+( L& F MESIN /IAS & TON
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 10 &ahun F 15 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 51.00 6,#00.0
'elumas N 0.006 51.00 41,800.0
'er$aikan an (pareparts N 0.600 23,3#5.00
60 epresiasi 9
(u$ t!tal
&O&L
8/10/2019 Analisa K 2014.xlsx
46/193
.&O&L B 'ML% B O'(OL L&
I B N 23,3#5.00 I 81,48#.80 N
tau N 5 104,862.80 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F MESIN /IAS ' TON
H F 7 alam -utaan rupiah 9
8/10/2019 Analisa K 2014.xlsx
47/193
H B F 7
7
M %+ F 10 &ahun F 15 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 51.00 6,#00.0
'elumas N 0.006 51.00 41,800.0
'er$aikan an (pareparts N 0.600 20,625.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
8/10/2019 Analisa K 2014.xlsx
48/193
I B N 20,625.00 I #",83#.80 N
tau N 5 100,462.80 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F MESIN /IAS %45 TON
H F 7 alam -utaan rupiah 9
H B F 7
7
8/10/2019 Analisa K 2014.xlsx
49/193
M %+ F 10 &ahun F 15 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B.B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 51.00 6,#00.0
'elumas N 0.006 51.00 41,800.0
'er$aikan an (pareparts N 0.600 13,#50.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 13,#50.00 I #5,#12.80 N
8/10/2019 Analisa K 2014.xlsx
50/193
tau N 5 8",462.80 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F WAKER
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 10 &ahun F 15 +am ker-a
1 &ahun F 300 hari ker-a
8/10/2019 Analisa K 2014.xlsx
51/193
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B.B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 51.00 6,#00.0
'elumas N 0.006 51.00 41,800.0
'er$aikan an (pareparts N 0.600 6,8#5.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 6,8#5.00 I #1,58#.80 N
tau N 5 #8,462.80 N
8/10/2019 Analisa K 2014.xlsx
52/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F TIRE ROER
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 10 &ahun F 15,000 +am ker-a
1 &ahun F 300 hari ker-a
tau F 15,000 +am F engan 5 -am/hari 9
8/10/2019 Analisa K 2014.xlsx
53/193
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 "5.00 6,#00.0
'elumas N 0.006 "5.00 41,800.0
'er$aikan an (pareparts N 0.600 34,3#5.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 34,3#5.00 I 146,2"1.00 N
tau N 5 180,666.00 N
8/10/2019 Analisa K 2014.xlsx
54/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F 2IBRATOR ROER
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 6 &ahun F #.200 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,200 +am F engan 4 -am/hari 9
.B 'ML% O*(H' O(& 9
8/10/2019 Analisa K 2014.xlsx
55/193
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 #.00 6,#00.0
'elumas N 0.006 #.00 41,800.0
'er$aikan an (pareparts N 0.600 34,3#5.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 34,3#5.00 I 2",884.60 N
tau N 5 64,25".60 N
8/10/2019 Analisa K 2014.xlsx
56/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
*OO(OBO+* &H 33 0 #
+( L& F PATE 2IBRATOR
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 6 &ahun F 4,500 +am ker-a
1 &ahun F 300 hari ker-a
tau F #50 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
8/10/2019 Analisa K 2014.xlsx
57/193
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 4.00 6,#00.0
'elumas N 0.006 4.00 41,800.0
'er$aikan an (pareparts N 0.600 13,#50.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 13,#50.00 I 13,541.20 N
tau N 5 2#,2"1.20 N
8/10/2019 Analisa K 2014.xlsx
58/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
*OO(OBO+* &H 33 0 #
+( L& F BETON 2IBRATOR
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 5 &ahun F 3 +am ker-a
1 &ahun F 300 hari ker-a
tau F 600 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
8/10/2019 Analisa K 2014.xlsx
59/193
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pel F
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 4.00 6,#00.0
'elumas N 0.006 4.00 41,800.0
'er$aikan an (pareparts N 0.600 5,550.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 5,550.00 I 8,621.20 N
tau N 5 14,1#1.20 N
8/10/2019 Analisa K 2014.xlsx
60/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F ASPA SPRA6ER
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 6 &ahun F #,200 +am ker-a
1 &ahun F 240 hari ker-a
tau F #,200 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
8/10/2019 Analisa K 2014.xlsx
61/193
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 #.00 6,#00.0
'elumas N 0.006 #.00 41,800.0
'er$aikan an (pareparts N 0.600 13,#50.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 13,#50.00 I 1#,50".60 N
tau N 5 31,25".60 N
8/10/2019 Analisa K 2014.xlsx
62/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F ASPA MI9IN/ PAT
H F 1,"52.500 alam -utaan rupiah 9
H B F 7
1,"52.500
M %+ F 10 &ahun F 12,000 +am ker-a
1 &ahun F 240 hari ker-a
tau F 12,000 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. epresiasi F 0."0 Harga >
+a
0."0 1,"52.500 0.18062
1,200
2. Lain 7 lain F
8/10/2019 Analisa K 2014.xlsx
63/193
suransi 3 /tahun I ''n 10 0.03 harga
tahun
0.03 1,"52.500 106
1200
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 150.00 6,#00.0
'elumas N 0.006 150.00 41,800.0
'er$aikan an (pareparts N 0.600 313,30#."1
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 313,30#."1 I 386,404.#5 N
tau N 5 6"",#12.66 N
8/10/2019 Analisa K 2014.xlsx
64/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F ASPA INISHER
H F 462.000 alam -utaan rupiah 9
H B F 7
462.000
M %+ F # &ahun F 8,400 +am ker-a
1 &ahun F 240 hari ker-a
tau F 8,400 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. epresiasi F 0."0 Harga >
+a
0."0 462.000 0.22260
1,200
2. Lain 7 lain F
suransi 3 /tahun I ''n 10 0.03 harga
tahun
8/10/2019 Analisa K 2014.xlsx
65/193
0.03 462.000 106
1200
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 30.00 6,#00.0
'elumas N 0.006 30.00 41,800.0
'er$aikan an (pareparts N 0.600 88,680."0
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 88,680."0 I "2,8"2.54 N
tau N 5 181,5#3.44 N
8/10/2019 Analisa K 2014.xlsx
66/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F WATER TANK TRU8K
H F 82.500 alam -utaan rupiah 9
H B F 7
82.500
M %+ F 6 &ahun F ",000 +am ker-a
1 &ahun F 300 hari ker-a
tau F ",000 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. epresiasi F 0."0 Harga >
+a
0."0 82.500 0.20483
1,500
2. Lain 7 lain F
suransi 3 /tahun I ''n 10 0.03 harga
tahun
0.03 82.500 106
8/10/2019 Analisa K 2014.xlsx
67/193
1500
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 115.00 6,#00.0
'elumas N 0.006 115.00 41,800.0
'er$aikan an (pareparts N 0.600 11,#8".0"
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 11,#8".0" I 15",1"5.45 N
tau N 5 1#0,"84.54 N
8/10/2019 Analisa K 2014.xlsx
68/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F DUMP TRU8K )45 TON
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 6 &ahun F #,800 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,300 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
8/10/2019 Analisa K 2014.xlsx
69/193
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 106.00 6,#00.0
'elumas N 0.006 106.00 41,800.0
'er$aikan an (pareparts N 0.600 20,625.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 20,625.00 I 152,5"1.80 N
tau N 5 1#3,216.80 N
8/10/2019 Analisa K 2014.xlsx
70/193
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F DUMP TRU8K *0 TON
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 6 &ahun F #,800 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,300 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
8/10/2019 Analisa K 2014.xlsx
71/193
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 80.00 6,#00.0
'elumas N 0.006 80.00 41,800.0
'er$aikan an (pareparts N 0.600 48,125.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 48,125.00 I 134,6"".00 N
tau N 5 182,824.00 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
8/10/2019 Analisa K 2014.xlsx
72/193
KABUPATEN WONOSOBO
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F BETON MOEN
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 5 &ahun F #,500 +am ker-a
1 &ahun F 300 hari ker-a
tau F 1,500 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
8/10/2019 Analisa K 2014.xlsx
73/193
Bahan $akar N 0.160 10.00 6,#00.0
'elumas N 0.006 10.00 41,800.0
'er$aikan an (pareparts N 0.600 6,8#5.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 6,8#5.00 I 1#,353.00 N
tau N 5 24,228.00 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
8/10/2019 Analisa K 2014.xlsx
74/193
'O'( %O %B'& %O
+* &H 33 *OO(OBO 0 #
+( L& F 8OMPRESSOR AIR
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 8 &ahun F 6 +am ker-a
1 &ahun F 150 hari ker-a
tau F 6,000 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 20.00 6,#00.0
8/10/2019 Analisa K 2014.xlsx
75/193
'elumas N 0.006 20.00 41,800.0
'er$aikan an (pareparts N 0.600 13,#50.00
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 13,#50.00 I 34,#06.00 N
tau N 5 48,456.00 N
SUB DINAS BINA MAR/A
DINAS PEKERJAAN UMUM ANAISA BIA6A PERAATAN
KABUPATEN WONOSOBO
'O'( %O %B'& %O
8/10/2019 Analisa K 2014.xlsx
76/193
+* &H 33 *OO(OBO 0 #
+( L& F WATER PUMP $ 5 8M (
H F 7 alam -utaan rupiah 9
H B F 7
7
M %+ F 4 &ahun F 3,000 +am ker-a
1 &ahun F 300 hari ker-a
tau F #50 +am F engan 5 -am/hari 9
.B 'ML% O*(H' O(& 9
1. H (* L& ' +M
(u$ t!tal
B. B O'( O'& O(& 9 p. /+am 9
%e$utuhan $ahan $akar an pelumas tiap H'
iesel N 0.160 liter / H' / -am
Bensin N 0.1#0 liter / H' / -am
'elumas N 0.006 liter / H' / -am
Harga (!lar / Min=ak
iesel N p. 6,#00.00 / liter
Bensin N p. #,300.00 / liter
'elumas N p. 41,800.00 / liter
Bahan $akar N 0.160 8.00 6,#00.0
'elumas N 0.006 8.00 41,800.0
'er$aikan an (pareparts N 0.600 13,#50.00
8/10/2019 Analisa K 2014.xlsx
77/193
60 epresiasi 9
(u$ t!tal
&O&L
.&O&L B 'ML% B O'(OL L&
I B N 13,#50.00 I 18,832.40 N
tau N 5 32,582.40 N
8/10/2019 Analisa K 2014.xlsx
78/193
KODE
E.00*
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 110.00 H'
M B F 7
>%&O > 9 F 0.20483
paa 12,5 9
1
/tahun
106 N p 84,4"2.38
N p. 13,#50.00
N p. "8,242.38
8/10/2019 Analisa K 2014.xlsx
79/193
N p. 11#,"20.00
N p. 2#,588.00
N p. 58,"45.43
N p. 204,453.43
N p. 302,6"5.80
p 302,6"5.80 / -am
p 1,513,4#".00 / hari
HA 1 3).
8/10/2019 Analisa K 2014.xlsx
80/193
KODE
E.0*0
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 110.00 H'
M B F 7
>%&O > 9 F 0.20483
paa 12,5 9
1
/tahun
106 N p #6,811.25
N p. 12,500.00
N p. 8",311.25
8/10/2019 Analisa K 2014.xlsx
81/193
N p. 11#,"20.00
N p. 2#,588.00
N p. 53,586.#5
N p. 1"",0"4.#5
N p. 288,406.00
p 288,406.00 / -am
p 1,442,030.00 / hari
HA 1 3+.
KODE
8/10/2019 Analisa K 2014.xlsx
82/193
E.0)*
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 220.00 H'
M B F 7
>%&O > 9 F 0.18062
paa 12,5 9
1
/tahun
106 N p 5",604.60
N p. 11,000.00
N p. #0,604.60
8/10/2019 Analisa K 2014.xlsx
83/193
N p. 235,840.00
N p. 55,1#6.00
N p. 42,362.#6
N p. 333,3#8.#6
N p. 403,"83.36
p 403,"83.36 / -am
p 2,01","16.80 / hari
HA 1 35.
KODE
E.0%0
8/10/2019 Analisa K 2014.xlsx
84/193
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 115.00 H'
M B F 7
>%&O > 9 F 0.20483
paa 12,5 9
p 103,125.00
N p. 103,125.00
N p. 123,280.00
8/10/2019 Analisa K 2014.xlsx
85/193
N p. 28,842.00
N p. 61,8#5.00
N p. 213,""#.00
N p. 31#,122.00
p 31#,122.00 / -am
p 1,585,610.00 / hari
HA 1 3'.
KODE
E.0+0
isiapkan Oleh F
8/10/2019 Analisa K 2014.xlsx
86/193
SUBDIN BINA MAR/A
& F 80.00 H'
M B F 7
>%&O > 9 F 0.20483
paa 12,5 9
1
/tahun
106 N p 2",4"5.52
N p. 4,800.00
N p. 34,2"5.52
8/10/2019 Analisa K 2014.xlsx
87/193
N p. 85,#60.00
N p. 20,064.00
N p. 20,5##.31
N p. 126,401.31
N p. 160,6"6.83
p 160,6"6.83 / -am
p 803,484.16 / hari
HA 1 33.
KODE
E.05%
isiapkan Oleh F
SUBDIN BINA MAR/A
8/10/2019 Analisa K 2014.xlsx
88/193
& F 115.00 H'
M B F 7
>%&O > 9 F 0.20483
paa 12,5 9
N p 55,000.00
N p. 55,000.00
N p. 123,280.00
N p. 28,842.00
N p. 33,000.00
N p. 185,122.00
8/10/2019 Analisa K 2014.xlsx
89/193
N p. 240,122.00
p 240,122.00 / -am
p 1,200,610.00 / hari
HA 1 3&.
KODE
E.0&0
isiapkan Oleh F
SUBDIN BINA MAR/A
8/10/2019 Analisa K 2014.xlsx
90/193
& F 51.00 H'
M B F 7
>%&O > 9 F 0.18062
paa 12,5 9
N p 23,3#5.00
N p. 23,3#5.00
N p. 54,6#2.00
N p. 12,#"0.80
N p. 14,025.00
N p. 81,48#.80
N p. 104,862.80
8/10/2019 Analisa K 2014.xlsx
91/193
p 104,862.80 / -am
p 524,314.00 / hari
HA 1 3,.
KODE
E.0&*
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 51.00 H'
M B F 7
8/10/2019 Analisa K 2014.xlsx
92/193
>%&O > 9 F 0.18062
paa 12,5 9
N p 20,625.00
N p. 20,625.00
N p. 54,6#2.00
N p. 12,#"0.80
N p. 12,3#5.00
N p. #",83#.80
N p. 100,462.80
8/10/2019 Analisa K 2014.xlsx
93/193
p 100,462.80 / -am
p 502,314.00 / hari
HA 1 &0.
KODE
E.0&%
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 51.00 H'
M B F 7
8/10/2019 Analisa K 2014.xlsx
94/193
>%&O > 9 F 0.18062
paa 12,5 9
N p 13,#50.00
N p. 13,#50.00
N p. 54,6#2.00
N p. 12,#"0.80
N p. 8,250.00
N p. #5,#12.80
N p. 8",462.80
p 8",462.80 / -am
8/10/2019 Analisa K 2014.xlsx
95/193
p 44#,314.00 / hari
HA 1 &%.
KODE
E.0&)
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 51.00 H'
M B F 7
>%&O > 9 F 0.18062
paa 12,5 9
8/10/2019 Analisa K 2014.xlsx
96/193
N p 6,8#5.00
N p. 6,8#5.00
N p. 54,6#2.00
N p. 12,#"0.80
N p. 4,125.00
N p. #1,58#.80
N p. #8,462.80
p #8,462.80 / -am
p 3"2,314.00 / hari
8/10/2019 Analisa K 2014.xlsx
97/193
HA 1 &).
KODE
E.0&+
isiapkan Oleh F
SUBDIN BINA MAR/A
& F "5.00 H'
M B F 7
>%&O > 9 F 0.18062
paa 12,5 9
8/10/2019 Analisa K 2014.xlsx
98/193
N p 34,3#5.00
N p. 34,3#5.00
N p. 101,840.00
N p. 23,826.00
N p. 20,625.00
N p. 146,2"1.00
N p. 180,666.00
p 180,666.00 / -am
p "03,330.00 / hari
8/10/2019 Analisa K 2014.xlsx
99/193
HA 1 &+.
KODE
E.0&3
isiapkan Oleh F
SUBDIN BINA MAR/A
& F #.00 H'
M B F 7
>%&O > 9 F 0.24668
paa 12,5 9
8/10/2019 Analisa K 2014.xlsx
100/193
N p 34,3#5.00
N p. 34,3#5.00
N p. #,504.00
N p. 1,#55.60
N p. 20,625.00
N p. 2",884.60
N p. 64,25".60
p 64,25".60 / -am
p 321,2"8.00 / hari
8/10/2019 Analisa K 2014.xlsx
101/193
HA 1 &5.
KODE
E.0&&
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 4.00 H'
M B F 7
>%&O > 9 F 0.24668
paa 12,5 9
N p 13,#50.00
8/10/2019 Analisa K 2014.xlsx
102/193
N p. 13,#50.00
N p. 4,288.00
N p. 1,003.20
N p. 8,250.00
N p. 13,541.20
N p. 2#,2"1.20
p 2#,2"1.20 / -am
p 136,456.00 / hari
HA 1 &'.
8/10/2019 Analisa K 2014.xlsx
103/193
KODE
E.0&,
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 4.00 H'
M B F 7
>%&O > 9 F 0.28085
paa 12,5 9
N p 5,550.00
8/10/2019 Analisa K 2014.xlsx
104/193
N p. 5,550.00
N p. 4,288.00
N p. 1,003.20
N p. 3,330.00
N p. 8,621.20
N p. 14,1#1.20
p 14,1#1.20 / -am
p #0,856.00 / hari
HA 1 &3.
8/10/2019 Analisa K 2014.xlsx
105/193
KODE
E.*5+
isiapkan Oleh F
SUBDIN BINA MAR/A
& F #.00 H'
M B F 7
>%&O > 9 F 0.24668
paa 12,5 9
N p 13,#50.00
N p. 13,#50.00
8/10/2019 Analisa K 2014.xlsx
106/193
N p. #,504.00
N p. 1,#55.60
N p. 8,250.00
N p. 1#,50".60
N p. 31,25".60
p 31,25".60 / -am
p 156,2"8.00 / hari
HA 1 &&.
8/10/2019 Analisa K 2014.xlsx
107/193
KODE
E.*55
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 150.00 H'
M B F 7
>%&O > 9 F 0.18062
paa 12,5 9
1
/tahun
106 N p 264,4"5.41
8/10/2019 Analisa K 2014.xlsx
108/193
N p. 48,812.50
N p. 313,30#."1
N p. 160,800.00
N p. 3#,620.00
N p. 18#,"84.#5
N p. 386,404.#5
N p. 6"",#12.66
p 6"",#12.66 / -am
p 3,4"8,563.30 / hari
8/10/2019 Analisa K 2014.xlsx
109/193
HA 1 &,.
KODE
E.*53
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 30.00 H'
M B F 7
>%&O > 9 F 0.2226
paa 12,5 9
1
/tahun
106 N p ##,130."0
8/10/2019 Analisa K 2014.xlsx
110/193
N p. 11,550.00
N p. 88,680."0
N p. 32,160.00
N p. #,524.00
N p. 53,208.54
N p. "2,8"2.54
N p. 181,5#3.44
p 181,5#3.44 / -am
p "0#,86#.20 / hari
HA 1 ,0.
8/10/2019 Analisa K 2014.xlsx
111/193
KODE
E.*&%
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 115.00 H'
M B F 7
>%&O > 9 F 0.20483
paa 12,5 9
1
/tahun
106 N p 10,13".0"
N p. 1,650.00
8/10/2019 Analisa K 2014.xlsx
112/193
N p. 11,#8".0"
N p. 123,280.00
N p. 28,842.00
N p. #,0#3.45
N p. 15",1"5.45
N p. 1#0,"84.54
p 1#0,"84.54 / -am
p 854,"22.68 / hari
HA 1 ,*.
8/10/2019 Analisa K 2014.xlsx
113/193
KODE
E.%**
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 106.00 H'
M B F 7
>%&O > 9 F 0.24668
paa 12,5 9
N p 20,625.00
N p. 20,625.00
8/10/2019 Analisa K 2014.xlsx
114/193
N p. 113,632.00
N p. 26,584.80
N p. 12,3#5.00
N p. 152,5"1.80
N p. 1#3,216.80
p 1#3,216.80 / -am
p 866,084.00 / hari
HA 1 ,%.
8/10/2019 Analisa K 2014.xlsx
115/193
KODE
E.%*+
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 80.00 H'
M B F 7
>%&O > 9 F 0.24668
paa 12,5 9
N p 48,125.00
N p. 48,125.00
8/10/2019 Analisa K 2014.xlsx
116/193
N p. 85,#60.00
N p. 20,064.00
N p. 28,8#5.00
N p. 134,6"".00
N p. 182,824.00
p 182,824.00 / -am
p "14,120.00 / hari
HA 1 ,).
KODE
8/10/2019 Analisa K 2014.xlsx
117/193
E.%5%
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 10.00 H'
M B F 7
>%&O > 9 F 0.26085
paa 12,5 9
N p 6,8#5.00
N p. 6,8#5.00
8/10/2019 Analisa K 2014.xlsx
118/193
N p. 10,#20.00
N p. 2,508.00
N p. 4,125.00
N p. 1#,353.00
N p. 24,228.00
p 24,228.00 / -am
p 121,140.00 / hari
HA 1 ,+.
KODE
E.)0*
8/10/2019 Analisa K 2014.xlsx
119/193
isiapkan Oleh F
SUBDIN BINA MAR/A
& F 20.00 H'
M B F 7
>%&O > 9 F 0.20483
paa 12,5 9
N p 13,#50.00
N p. 13,#50.00
N p. 21,440.00
8/10/2019 Analisa K 2014.xlsx
120/193
N p. 5,016.00
N p. 8,250.00
N p. 34,#06.00
N p. 48,456.00
p 48,456.00 / -am
p 242,280.00 / hari
HA 1 ,5.
KODE
E.)+*
isiapkan Oleh F
8/10/2019 Analisa K 2014.xlsx
121/193
SUBDIN BINA MAR/A
& F 8.00 H'
M B F 7
>%&O > 9 F 0.332#1
paa 12,5 9
N p 13,#50.00
N p. 13,#50.00
N p. 8,5#6.00
N p. 2,006.40
N p. 8,250.00
8/10/2019 Analisa K 2014.xlsx
122/193
N p. 18,832.40
N p. 32,582.40
p 32,582.40 / -am
p 162,"12.00 / hari
HA 1 ,'.
8/10/2019 Analisa K 2014.xlsx
123/193
8/10/2019 Analisa K 2014.xlsx
124/193
23
8/10/2019 Analisa K 2014.xlsx
125/193
8/10/2019 Analisa K 2014.xlsx
126/193
8/10/2019 Analisa K 2014.xlsx
127/193
8/10/2019 Analisa K 2014.xlsx
128/193
8/10/2019 Analisa K 2014.xlsx
129/193
8/10/2019 Analisa K 2014.xlsx
130/193
8/10/2019 Analisa K 2014.xlsx
131/193
8/10/2019 Analisa K 2014.xlsx
132/193
8/10/2019 Analisa K 2014.xlsx
133/193
8/10/2019 Analisa K 2014.xlsx
134/193
8/10/2019 Analisa K 2014.xlsx
135/193
8/10/2019 Analisa K 2014.xlsx
136/193
8/10/2019 Analisa K 2014.xlsx
137/193
8/10/2019 Analisa K 2014.xlsx
138/193
8/10/2019 Analisa K 2014.xlsx
139/193
8/10/2019 Analisa K 2014.xlsx
140/193
8/10/2019 Analisa K 2014.xlsx
141/193
8/10/2019 Analisa K 2014.xlsx
142/193
8/10/2019 Analisa K 2014.xlsx
143/193
8/10/2019 Analisa K 2014.xlsx
144/193
8/10/2019 Analisa K 2014.xlsx
145/193
8/10/2019 Analisa K 2014.xlsx
146/193
8/10/2019 Analisa K 2014.xlsx
147/193
8/10/2019 Analisa K 2014.xlsx
148/193
8/10/2019 Analisa K 2014.xlsx
149/193
8/10/2019 Analisa K 2014.xlsx
150/193
8/10/2019 Analisa K 2014.xlsx
151/193
8/10/2019 Analisa K 2014.xlsx
152/193
8/10/2019 Analisa K 2014.xlsx
153/193
8/10/2019 Analisa K 2014.xlsx
154/193
8/10/2019 Analisa K 2014.xlsx
155/193
8/10/2019 Analisa K 2014.xlsx
156/193
8/10/2019 Analisa K 2014.xlsx
157/193
8/10/2019 Analisa K 2014.xlsx
158/193
8/10/2019 Analisa K 2014.xlsx
159/193
8/10/2019 Analisa K 2014.xlsx
160/193
8/10/2019 Analisa K 2014.xlsx
161/193
8/10/2019 Analisa K 2014.xlsx
162/193
8/10/2019 Analisa K 2014.xlsx
163/193
8/10/2019 Analisa K 2014.xlsx
164/193
8/10/2019 Analisa K 2014.xlsx
165/193
8/10/2019 Analisa K 2014.xlsx
166/193
8/10/2019 Analisa K 2014.xlsx
167/193
8/10/2019 Analisa K 2014.xlsx
168/193
DATAR HAR/A SEWA AATPER JAM DI DPUK WONOSOBO
NO KODE NAMA AAT HAR/A
1 .020 )a?at!r 103,125.00
2 .052 L!aer * 55,000.00
3 .080 Mesin ilas 8 &!n 23,3#5.00
4 .081 Mesin ilas 6 &!n 20,625.00
5 .082 Mesin ilas 2,5 &!n 13,#50.00
6 .083 *aker 6,8#5.00
# .084 &ire r!ller 34,3#5.00
8 .08# Ci$rat!r r!ller 34,3#5.00
" .088 Ci$rat!r plat stamper 13,#50.00
10 .08" Bet!n ?i$rat!r 5,550.00
11 .154 spalt spa=er 13,#50.00
12 .221 ump tru)k 3,5 t!n 20,625.00
13 .214 ump tru)k 10 t!n 48,125.0014 .252 Bet!n m!len 6,8#5.00
15 .301 !mpress!r MB 13,#50.00
16 .311 enerat!r set 3#5 %C 13,#50.00
1# .341 *ater pump 13,#50.00
HA 1 ,3.
8/10/2019 Analisa K 2014.xlsx
169/193
REKAPITULASI HARGA SATUAN
STANDAR NASIONAL INDONESIA ( SNI )
BANGUNAN GEDUNG DAN PERUMAHAN DIBORONGKAN
TA. 2008 KABUPATEN WONOSOBO
ANALIS URAIAN
1 2
I ANALISA PEKERJAAN PERSIAPANI.1 Pagar kayu sementara t. 2 meter / m1
I.2 Pagar sementara seng t. 2 m / m1
I.3 Pagar sementara kawat duri t. 1.8 m / m1
I.4 Pengukuran dan pemasangan !uplank / m1
I." #ireksi $eet lantai plester / m2
I.6 %udang / m2
I.& P!s 'aga k!nstruksi kayu / m2
I.8 (emersihkan lapangan dan peralatan/m2
I.9 Pemuatan edeng / m2
I.10 Pemuatan ak adukan / m2
I.11 )teger dari amu / m2
I.12 Pemuatan 'alan sementara / m2
I.13 *!ngkaran et!n ertulang / m3
I.14 *!ngkaran dinding tem!k ata merah/m3
I.1" Pasang pagar kawat 'aring gal+anis t. 1 m
II ANALISA PEKERJAAN TANAHII.1 %alian tanah iasa sedalam 1 m / m3
II.2 %alian tanah iasa sedalam 2 m / m3
II.3 %alian tanah iasa sedalam 3 m / m3
II.4 %alian tanah keras sedalam 1 m / m3
II." %alian tanah ,adas sedalam 1 m / m3
II.6 %alian tanah lumpur sedalam 1 m / m3
II.& Peker'aan stripping t. 1 m / m2
II.8 Pemuangan tanah se'auh 1"0 m2 / m3
II.9 rugan kemali / m3
II.10 Pemadatan tanah / m3
II.11 rugan pasir / m3
II.11a rugan tanah / m3II.12 apisan pudel 13& / m3
II.13 apisan pudel 1" / m3
II.14 Pemasangan lapisan i'uk / m3
II.1" rugan sirtu / m3
II.16 Pemuatan 'alan sementara teal 2" ,m
III ANALISA PEKERJAAN PONDASI
III.1 P!ndasi atu kali 11 / m3
III.2 P!ndasi atu kali 12 / m3
III.3 P!ndasi atu kali 13 / m3
III.3 P!ndasi atu kali 13 / m3III.4 P!ndasi atu kali 14 / m3
8/10/2019 Analisa K 2014.xlsx
170/193
III." P!ndasi atu kali 1" / m3
III.6 P!ndasi atu kali 16 / m3
III.6 P!ndasi atu kali 16 / m3
III.& P!ndasi atu kali 18 / m3
III.10 P!ndasi atu kali 11/44 / m3
III.11 P!ndasi atu kali 1310 / m3
III.11 P!ndasi atu kali 1310 / m3
III.12 P!ndasi atu kali 1/414 / m3
III.13 P!ndasi atu k!s!ng / m3
III.14 P!ndasi sikl!p 40 atu kali / m3
III.1" P!ndasi sumuran diameter 100 ,m / m3
III.16 iang pan,ang 40 ,m 40 ,m et!n ertulang / m1
III.1& iang pan,ang 3" ,m 3" ,m et!n ertulang / m1
IV ANALISA PEKERJAAN DINDINGI.1 Pasangan ata merah 1 ata 1 1 / m2
I.2 Pasangan ata merah 1 ata 1 2 / m2I.3 Pasangan ata merah 1 ata 1 3 / m2
I.4 Pasangan ata merah 1 ata 1 4 / m2
I." Pasangan ata merah 1 ata 1 " / m2
I.6 Pasangan ata merah 1 ata 1 6 / m2
I.& Pasangan ata merah 1 ata 13 10 / m2
I.8 Pasangan ata merah 1/2 ata 11 / m2
I.9 Pasangan ata merah 1/2 ata 12 / m2
I.10 Pasangan ata merah 1/2 ata 13 / m2
I.11 Pasangan ata merah 1/2 ata 14 / m2
I.12 Pasangan ata merah 1/2 ata 1" / m2
I.13 Pasangan ata merah 1/2 ata 16 / m2
I.14 Pasangan ata merah 1/2 ata 18 / m2
I.1" Pasangan ata merah 1/2 ata 1310 / m2
I.16 Pasangan ata merah 1/2 ata 111 / m2
I.1& Pasangan ata merah 1/2 ata 112 / m2
I.2" Pasang dinding r!ster/terawang / m2
V ANALISA PEKERJAAN PLESTERAN.1 Plesteran 11 teal 1" mm / m2
.2 Plesteran 12 teal 1" mm / m2
.3 Plesteran 13 teal 1" mm / m2
.4 Plesteran 14 teal 1" mm / m2
." Plesteran 1" teal 1" mm / m2.6 Plesteran 16 teal 1" mm / m2
.& Plesteran 18 teal 1" mm / m2
.8 Plesteran 10."3 teal 1" mm / m2
.9 Plesteran 1310 teal 1" mm / m2
.10 Plesteran 0."14 teal 1" mm / m2
.12 Plesteran 112 teal 1" mm / m2
.13 Plesteran 12 teal 20 mm / m2
.14 Plesteran 13 teal 20 mm / m2
.1" Plesteran 14 teal 20 mm / m2
.16 Plesteran 1" teal 20 mm / m2
.1& Plesteran 16 teal 20 mm / m2
.18 Plesteran 112 teal 20 mm / m2
.19 Plesteran 12 teal 2" mm / m2
8/10/2019 Analisa K 2014.xlsx
171/193
.21 Plesteran 14 teal 2" mm / m2
.22 Plesteran 1" teal 2" mm / m2
.23 Plesteran 12 teal 30 mm / m2
.24 Plesteran 13 teal 30 mm / m2
.2" Plesteran 14 teal 30 mm / m2
.26 Plesteran 1" teal 30 mm / m2.2& *erapen 13 teal 30 mm / m2
.28 *erapen 1" teal 1" mm / m2
.29 Plesteran et!n 12 teal 1" mm / m2
.30 Plesteran et!n 13 teal 1" mm / m2
.31 Plesteran sk!neng 12 / m2
.34 Plesteran ,iprat 12 / m2
.3" Plesteran siar adukan 12 / m2
VI ANALISA PEKERJAAN KAYUI.1 Pasng kusen pintu 'endela kayu 'ati / m3
I.1 Pasang kusen pintu 'endela kayu kamper / m3I.1 Pasang kusen pintu 'endela kayu engkirai / m3
I.1 Pasang kusen pintu 'endela kayu kruing / m3
I.1 Pasang kusen pintu 'endela ky. suren / m3
I.2 Pasang pintu klam kayu kam5er / m2
I.2 Pasang pintu klam kayu engkirai / m2
I.2 Pasang pintu klam kayu kruing / m2
I.2 Pasang pintu klam kayu suren / m2
I.3 Pasang pintu panel kayu 'ati / m2
I.3 Pasang pintu panel kayu kamper / m2
I.3 Pasang pintu panel kayu engkirai / m2
I.3 Pasang pintu panel kayu kruing / m2
I.3 Pasang pintu panel kayu suren / m2I.4 Pasang pintu 'endela ka,a kayu 'ati / m2
I.4 Pasang pintu 'endela ka,a kayu kamper / m2
I.4 Pasang pintu 'endela ka,a kayu engkirai / m2
I.4 Pasang pintu 'endela ka,a kayu kruing / m2
I.4 Pasang pintu 'endela ka,a kayu suren / m2
I." Pasang pintu 'endela 'alusi kayu 'ati / m2
I." Pasang pintu 'endela 'alusi kayu kamper / m2
I." Pasang pintu 'endela 'alusi kayu engkirai / m2
I." Pasang pintu 'endela 'alusi kayu kruing / m2
I." Pasang pintu 'endela 'alusi kayu suren / m2
I.& Pasang 'alusi mati kusen kayu engkirai / m2
I.& Pasang 'alusi mati kusen kayu kruing / m2
I.& Pasang 'alusi mati kusen kayu suren / m2
I.8 Pasang pintu teakw!!d rangkaprangka kayu engkirai / m2
I.8 Pasang pintu teakw!!d rangkaprangka kayu kruing / m2
I.8 Pasang pintu teakw!!d rangkaprangka kayu suren / m2
I.12 Pasang k!nstruksi kuda-kuda kayu 'ati / m3
I.12 Pasang k!nstruksi kuda-kuda kayu kamper / m3
I.12 Pasang k!nstruksi kuda-kuda kayu engkirai / m3
I.12 Pasang k!nstruksi kuda-kuda kayu kruing / m3
I.12 Pasang k!nstruksi kuda-kuda kayu suren / m3
I.12 Pasang k!nstruksi kuda-kuda kayu alasia / m3
I.13 Pasang kas!reng genteng k!d!k kayu 'ati / m2I.13 Pasang kas!reng genteng k!d!k kayu kam5er / m2
I.13 Pasang kas!reng genteng k!d!k kayu engkirai / m2
8/10/2019 Analisa K 2014.xlsx
172/193
I.13 Pasang kas!reng genteng k!d!k kayu kruing / m
I.13 Pasang kas!reng genteng k!d!k kayu suren / m
I.13 Pasang kas!reng genteng k!d!k kayu alasia / m
I.13 Pasang kas! alasiareng surengenteng k!d!k / m2
I.14 Pasang kas!reng genteng m!nier kayu 'ati / m2
I.14 Pasang kas!reng genteng m!nier kayu kamper / m2
I.14 Pasang kas!reng genteng m!nier kayu engkirai / m2
I.14 Pasang kas!reng genteng m!nier kayu kruing / m2
I.14 Pasang kas!reng genteng m!nier kayu suren / m2
I.14 Pasang kas!reng genteng m!nier kayu alasia / m2
I.14 Pasang kas! alasiareng suren genteng m!nier/ m2
I.1" Pasang kas!reng genteng et!n kayu 'ati / m2
I.1" Pasang kas!reng genteng et!n kayu kam5er / m2
I.1" Pasang kas!reng genteng et!n kayu engkirai / m2
I.1" Pasang kas!reng genteng et!n kayu kruing / m2
I.1" Pasang kas!reng genteng et!n kayu suren / m2
I.1" Pasang kas! alasia reng suren genteng et!n / m2
I.1"a Pasang kas! alasia reng suren atap seng /m2I.16 Pasang kas!reng atap sirap kayu 7I / m2
I.16 Pasang kas!reng atap sirap kayu kam5er / m2
I.16 Pasang kas!reng atap sirap kayu engkirai / m2
I.16 Pasang kas!reng atap sirap kayu kruing / m2
I.16 Pasang kas!reng atap sirap kayu suren / m2
I.1& Pasang rangka langit-langit 1m1m kayu 'ati / m2
I.1& Pasang rangka langit-langit 1m1m kayu kamper / m2
I.1& Pasang rangka langit-langit 1m1m kayu engkirai / m2
I.1& Pasang rangka langit-langit 1m1m kayu kruing / m2
I.1& Pasang rangka langit-langit 1m1m kayu suren / m2
I.1& Pasang rangka langit-langit 1m1m kayu alasia / m2
I.20 Pasang lisplang ukuran 320 kayu 'ati / m1I.20 Pasang lisplang ukuran 320 kayu kamper / m1
I.20 Pasang lisplang ukuran 320 kayu engkirai / m1
I.20 Pasang lisplang ukuran 320 kayu kruing / m1
I.20 Pasang lisplang ukuran 320 kayu suren / m1
I.20a Pasang suri suri kayu engkirai / m1
I.20a Pasang suri suri kayu kruing / m1
I.20a Pasang suri suri kayu suren / m1
I.21 Pasang lisplang ukuran 330 kayu 'ati / m1
I.21 Pasang lisplang ukuran 330 kayu kamper / m1
I.21 Pasang lisplang ukuran 330 kayu engkirai / m1
I.21 Pasang lisplang ukuran 330 kayu kruing / m1
I.21 Pasang lisplang ukuran 330 kayu suren / m1
I.22 Pasang lisplang ukuran2 320 kayu 'ati / m1
I.22 Pasang lisplang ukuran2 320 kayu kam5er / m1
I.22 Pasang lisplang ukuran2 320 kayu engkirai / m1
I.22 Pasang lisplang ukuran2 320 kayu kruing / m1
I.22 Pasang lisplang ukuran2 320 kayu suren / m1
I.24 Pasang rangka dinding pemisah kayu kamper / m2
I.24 Pasang rangka dinding pemisah kayu engkirai / m2
I.24 Pasang rangka dinding pemisah kayu kruing / m2
I.24 Pasang rangka dinding pemisah kayu suren / m2
I.2" Pasang dinding pemisah teakw!!d rangkap: rangka kayu alasia / m2
I.28 Pasang list pla5!nd kayu pr!5il /m1I.28a Pasang list pla5!nd kayu 0."/4 /m1
8/10/2019 Analisa K 2014.xlsx
173/193
VII ANALISA PEKERJAAN BETONII.1 *et!n tumuk 1 3 " / m3
II.2 *et!n tumuk 1 3 6 / m3
II.3 *et!n tumuk 1 4 6 / m3
II.4 antai ker'a *et!n tumuk 1 3 " t " ,m / m2
II." *et!n ertulang 123 / m3II.6 *et!n ertulang 124 / m3
II.& *et!n ertulang 122:" / m3
II.8 *et!n ertulang 1 1." 3 / m3
II.9 *et!n ertulang 1 1." 2." / m3
II.10 *et!n ertulang 1 1 2 / m3
II.2" Pemesian dengan esi p!l!s / kg
II.2" Pemesian dengan esi ulir / kg
II.28 Pasang ekisting p!ndasi / m2
II.29 Pasang ekisting sl!!5 / m2
II.30 Pasang ekisting k!l!m / m2
II.30a Pasang ekisting k!l!m / m2
II.31 Pasang ekisting al!k / m2II.31a Pasang ekisting al!k / m2
II.32 Pasang ekisting lantai / m2
II.32a Pasang ekisting lantai / m2
II.33 Pasang ekisting dinding / m2
II.34 Pasang ekisting tangga / m2
II.3" (emuat et!n $ 22" / m3
II.36 (emuat et!n $ 2&" / m3
II.3& Pasang 'ematan ,!r / m2
II.38 P!ndasi et!n ertulang 1"0 kg ekisting / m3
II.39 )l!!5 et!n ertulang 200 kg ekisting / m3
II.40 $!l!m et!n ertulang 300 kg ekisting / m3II.41 *al!k et!n ertulang 200 kg ekisting / m3
II.42 *al!k et!n ertulang 1"0 kg ekisting / m3
II.43 #inding et!n ertulang 1"0 kg ekisting / m3
II.44 angga et!n ertulang 200 kg ekisting / m3
II.4" $!l!m penguat et!n ertulang 1111 / m1
II.46 ;ink alk et!n ertulang 10 1" ,m / m1
VIII ANALISA PEKERJAAN PENUTUP ATAPIII.1 pasang atap genteng plent!ng ke,il / m2
III.2 Pasang atap genteng k!d!k / gla
8/10/2019 Analisa K 2014.xlsx
174/193
I=.19 angit langit kayu pr!5il
I=.20 angit-langit eternit 1.001.00 m: rangka ky 'ati / m2
I=.20 angit-langit eternit 1.001.00 m: rangka ky kam5er / m2
I=.20 angit-langit eternit 1.001.00 m: rangka ky engkirai / m2
I=.20 angit-langit eternit 1.001.00 m: rangka ky kruing / m2
I=.20 angit-langit eternit 1.001.00 m: rangka ky suren / m2
I=.20 angit-langit eternit 1.001.00 m: rangka ky alasia / m2
X ANALISA PEKERJAAN SANITASI=.1 (emasang kl!set duduk : m!n!l!k / uah
=.2 (emasang kl!set '!ngk!k p!rselen / uah
=." (emasang wasta5el / uah
=.& (emasang ak mandi 5ierglaass +!l. 0.3 m3 / uah
=.8 (emasang ak mandi atu ata +!l. 0.3 m3 / uah
=.11 (emasang ak 5ierglass +!l 1 m3 air
=.14 (emasang pipa et!n dia. 1" ,m / m1
=.14 (emasang pipa et!n dia. 20 ,m / m1
=.1" (emasang pipa et!n dia. 30,m / m1=.1" (emasang pipa et!n dia. 40 ,m / m1
=.1" (emasang pipa et!n dia. "0 ,m / m1
=.1" (emasang pipa et!n dia. 60 ,m / m1
=.1" (emasang pipa et!n dia. 80 ,m / m1
=.1" (emasang pipa et!n dia. 100 ,m / m1
=.16 (emasang ak k!ntr!l pas. *atu ata uk. 3030,m: tinggi 3" ,m / uah
=.1& (emasang ak k!ntr!l pas. *atu ata uk. 4"4",m: tinggi "0 ,m / uah
=.18 (emasang ak k!ntr!l pas. *atu ata uk. 6060,m: tinggi 6" ,m / uah
=.19 (emasang pipa gal+anis dia. 1/2> / m1
=.20 (emasang pipa gal+anis dia. 3/4> / m1
=.21 (emasang pipa gal+anis dia. 1> / m1
=.22 (emasang pipa gal+anis dia. 1 1/2> / m1
=.2" (emasang pipa P? type @ dia. 1/2> / m1
=.26 (emasang pipa P? type @ dia. 3/4> / m1
=.2& (emasang pipa P? type @ dia. 1> / m1
=.28 (emasang pipa P? type @ dia. 1 1/2> / m1
=.29 (emasang pipa P? type @ dia. 2> / m1
=.29a (emasang pipa P? type @ dia. 2."> / m1
=.31 (emasang pipa P? type @ dia. 3> / m1
=.32 (emasang pipa P? type @ dia. 4> / m1
=.33 (emasang ak ,u,i piring stainless steel / uah
=.3" (emasang kran dia.3/4 atau 1/2> / uah
=.22a (emasang pipa gal+anis dia. 2> / m1=.22 (emasang pipa gal+anis dia. 2."> / m1
=.22, (emasang pipa gal+anis dia. 3> / m1
=.22d (emasang pipa gal+anis dia. 4> / m1
=.36 (emasang pipa P? type @ dia. "> / m1
=.3& (emasang pipa P? type @ dia. 6> / m1
=.38 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 8 1/2> t 1:2 mm / m1
=.39 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 8 3/4> t 1:2 mm / m1
=.40 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 8 1> t 2:4 mm / m1
=.41 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 8 1 1/4> t 2:4 mm / m1
=.42 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 1/2> t 1 mm / m1
=.43 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 3/4> t 1:2 mm / m1
=.44 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 1> t 2:2 mm / m1
=.4" (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 1 1/4> t 1:9 mm / m1
= 46 ( i P? )A#; )AI 06 0084 )A#; I)B 4422 ) 10 1 1/2> t 2 4 / 1
8/10/2019 Analisa K 2014.xlsx
175/193
=.4& (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 2> t 3 mm / m1
=.48 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 3> t 4:3 mm / m1
=.49 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 4> t ":2 mm / m1
=."0 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 10 6> t &:& mm / m1
=."1 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 1 1/2> t 2 mm / m1
=."2 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 2> t 2:4 mm / m1
=."3 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 3> t 3:" mm / m1
=."4 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 4> t 4:2 mm / m1
=."" (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 12." 6> t 6:2 mm / m1
=."6 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 16 2> t 2 mm / m1
=."& (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 16 3> t 2:& mm / m1
=."8 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 16 4> t 3:4 mm / m1
=."9 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 16 6> t 4:9 mm / m1
=.60 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 20 3> t 2:2 mm / m1
=.61 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 20 4> t 2:& mm / m1
=.62 (emasang pipa P? )A#; )AI 06-0084: )A#; I)B 4422 ) 20 6> t 4 mm / m1
XI ANALISA PEKERJAAN KUNCI DAN KACA=I.1 (emasang kun,i tanam / uah
=I.4 (emasang kun,i silinder / uah
=I." (emasang engsel pintu / uah
=I.6 (emasang engsel 'endela kupu kupu / uah
=I.& (emasang engsel angin / uah
=I.8 (emasang spring knip / uah
=I.9 (emasang kait angin / uah
=I.11 (emasang kun,i sel!t pintu gerendel / uah
=I.11 (emasang kun,i sel!t 'endela gerendel / uah
=I.12 (emasang pegangan pintu d!!r h!lder / uah
=I.1" (emasang kun,i lemari / uah=I.16 (emasang ka,a teal 3 mm / m2
=I.1& (emasang ka,a teal " mm / m2
XII ANALISA PEKERJAAN PENUTUP LANTAI=II.3 (emasang antai uin P? au-au ukuran 2020 ,m / m2
=II.6 (emasang lantai uin warna 2020 ,m / m2
=II.34 (emasang lantai keramik artistik 1020,m / m2
=II.42 (emasang lantai keramik 1020 ,m / m2
=II.44 (emasang lantai keramik 2020 ,m / m2
=II."0 (emasang lantai keramik putih $@ 1 uk 3030 ,m / m2
=II."0.a (emasang lantai keramik putih $@ 2 uk 3030 ,m / m2
=II."1 (emasang lantai marmer tulungagung / m2=II.64 (emasang dinding keramik artistik 1020 ,m / m2
=II.69 (emasang dinding keramk 1020 ,m / m2
=II.&0a Pa+ing warna t 6 ,m/m2
=II.&0 Pa+ing au-au t 6 ,m/m2
=II.&0, Pa+ing warna t 8 ,m/m2
=II.&0d Pa+ing au-au t 8 ,m/m2
XIII ANALISA PEKERJAAN PENGECATAN DLL=III.4 (endempul dan mengg!s!k kayu / m2
=III." (enge,at kayu lama / m2
=III.6 (enge,at kayu aru 1 lapis plamir : 1 lapis ,at dasar:2 lapis ,at penutup / m2=III.& (enge,at kayu aru 1 lapis plamir : 1 lapis ,at dasar:3 lapis ,at penutup / m2
=III 10 Penge,atan tem!k dalam aru 1 lapisplamir 1 lapis ,at dasar 2 lapis ,at penutup / m2
8/10/2019 Analisa K 2014.xlsx
176/193
=III.10 Penge,atan tem!k luar aru 1 lapisplamir: 1 lapis ,at dasar: 2 lapis ,at penutup / m2
=III.11 Penge,atan tem!k lama 1 lapis ,at dasar: 2 lapis ,at penutup / m2
=III.12 Penge,atan permukaan a'a dengan meni iasa / m2
=III.13 Penge,atan pla5!nd aru / m2
=III.14 Penge,atan pla5!nd lama / m2
=III.12a Penge,atan permukaan genteng / m2
C6 (emasang esi gelagar/kg
%"a *r!n'!ng dengan kawat gal+anis 4 mm/m3
- $!nstruksi atap kuda-kuda a'a/kg termasuk pemasangan
3 (em!ngkar dinding tem!k t D 2 t/m2
4 (em!ngkar dinding tem!k dan memersihkan/m3
" (em!ngkar lantai/m2 tegel lama dipakai kemali
"a (em!ngkar lantai/m2 tegel lama tidak dipakai kemali
6 (em!ngkar plesteran/m2
& (em!ngkar genteng/sirap/m2 genteng/sirap lama dipakai kemali
8 (enurunkan atap seng/m2
9 (em!ngkar usuk/reng/m2 kayu !ngkaran dipakai kemali
11 (em!ngkar pyan/dinding/m2 kayu !ngkaran dipakai kemali11a (em!ngkar pyan/dinding/m2 kayu !ngkaran tidak dipakai kemali
$." (em!t!ng esi gelagar / titik
I6 (enge!r esi gelagar/ttk
$34 (enenteng esi/m2
*12 %ealan rumput/m2
C9 ataan 'ematan kayu 'ati/m2
E1" Plat ,u,uran/mF
XIV ANALISA PEKERJAAN BESI DAN ALUMINIUM=I. 1 'asang rangka atap $a-a / kg
=I. & 'asang pintu lipat / m2
=I. 9 'asang !lling !!r / m2
=I. 13 'asang teralis $esi / m2
@!n!s!!:
$GP #IA) PG$G;7A ((
$*PGA @BAB)B*B
LUHUR SUSENO D!"#.ATPPemina k I
AIP. 110 033 2"9
8/10/2019 Analisa K 2014.xlsx
177/193
JUMLAH
$
213:116."0
294:926."0
4":962."0
"2:226.00
860:330.00
&6&:&31.00
892:&"9.00
":320.00
&16:06".00
130:"&&.&0
29:134.00
&0:432.00
223:262."0
210:122."0
42:491.80
14:2&2.00
18:&41.40
26:202.90
22:2&8.10
44:600.00
29:39".30
29:39".30
18:340.80
6:841.80
1&:840.00
132:828.00
6&:"48.00183:934.10
208:4&".00
14:4&2.00
16&:920.00
83:90".00
&89:269.00
642:219.00
"6":639.00
"4&:819.00"19:&21.00
8/10/2019 Analisa K 2014.xlsx
178/193
48&:89&.00
46":"19.00
44&:699.00
431:40&.00
"36:13&.00
468:99&.00
4"1:1&&.00
42":60&.00
23&:806.&0
1:2"3:666."0
600:132."0
68&:"92."0
1:119:134.00
208:226.36
184:441.001&2:249.40
164:1"2.60
1"9:&9".40
1"9:&9".40
1"6:218.96
98:201.60
88:090.40
82:381.44
&9:066.00
&6:9&8.16
&":&93.84
&3:""6.00
&8:432.00
69:228.00
68:&28.00
269:6"8.60
32:881."4
2&:&08.&4
2":332.26
23:802.90
22:648.3422:2"8.66
21:3"9.06
24:98&.62
21:494."8
23:266."0
19:&30."0
40:26&.86
36:1"2.10
33:6&0.66
31:846.98
30:&69.38
2":282."0
41:9"".40
8/10/2019 Analisa K 2014.xlsx
179/193
3&:"0&.16
3":936.68
"2:"29.30
4&:22".30
44:041.06
40:30".&820:869.&4
19:332.94
33:319.00
30:843.24
6:29&.10
21:404.84
16:"11.&4
13:64":940.00
11:290:340.0013:834:340.00
9:4&":940.00
3:934:340.00
369:6"0.90
44":9&0.90
31":218.90
148:9&0.90
608:46".00
"0&:66".00
"&9:86".00
434:"8".00
2&9:86".00"20:&92.00
432:"92.00
49":&6&.00
368:64&.00
233:26&.00
924:610.00
&63:330.00
8&8:8"0.00
646:402.00
398:8"0.00
&"3:"9".00
"3":6&".00
303:"9".00
436:694.00
36":"06.80
289:694.00
13:6&2:060.00
10:""3:"60.00
12:88":"60.00
8:890:360.00
3:810:"60.00
3:831:460.00
146:"34.00112:"14.00
13&:9"4.00
8/10/2019 Analisa K 2014.xlsx
180/193
94:3&0.00
38:9"4.00
39:182.00
39:144.00
169:214.00
129:"24.00
1"9:204.00
108:3"6.00
43:&04.00
43:9&0.00
43:932.00
169:214.00
129:"24.00
1"9:204.00
108:3"6.00
43:&04.00
43:932.00
38:916.001:883:944.80
1:416:169.80
1:&6":969.80
1:166:689.80
404:&19.80
1"&:69&."0
123:6&&."0
149:11&."0
10":"33."