23 0 522 KB
No 1 A
Uraian 2 1 Mandor 2 Kepala u!ang 3 u!ang
Hari Hari Hari
90,000.00 "0,000.00 #0,000.00
4 $e!er%a & $en%aga Mala' perator erlati* # $e'+antu perator " $e!er%a a! erlati*
Hari Hari Hari Hari Hari
4&,000.00 &0,000.00 90,000.00 0,000.00 3&,000.00
Hari Hari
#&,000.00 4&,000.00
'3
93,000.00
2 ana* Urug pili*an 3 Min-a! pelu'a
'3 /iter
11#,&00.00 30,000.00
4 enin (indutri) & Solar (ndutri) li Mein # li Hidroli!
/iter /iter /iter /iter
12,300.00 12,&00.00 2&,000.00 2#,000.00
" li tran'ii
/iter
2&,000.00
9 e'u!
/iter
23,000.00
1 U//5R 10061&0 H$
%a'
4"0,29.&2
2 H55/ /A5R 1,0 6 1, M 3 3 7RAR8 R//5R & 6 " 4 A5R ANK RUK 3000 6 4000 /
%a' %a' %a'
3",1&.#2 3,4&".1" 21,1#1.29
& UM$ RUK 3 6 4 M 3 5:A7AR "0 6 140 H$
%a' %a'
2&2,0.1 4"&,"40.#0
BAHAN
1 ana* Urug
Harga (Rp) 4
UPAH
9 Sopir erlati* 10 $e'+antu Sopir
Satuan 3
ALAT
Su'+er ; ina $e!er%aan U'u' Ka+upaten /a'pung Selatan < Analia
Keterangan &
$erta'ina $erta'ina
Harga Alat a!u =) 1,100,000,000.00 #&0,000,000.00 #00,000,000.00 2&0,000,000.00 230,000,000.00 1,300,000,000.00
No
URAAN
Keterangan &
$erta'ina $erta'ina
Harga Alat a!u =) 1,100,000,000.00 #&0,000,000.00 #00,000,000.00 2&0,000,000.00 230,000,000.00 1,300,000,000.00
No
URAAN
No
URAAN I
URAIAN PE PERALATAN
1 >eni $eralatan $eralatan 2 enaga enaga 3 Kapait Kapaita a 4 Alat aru
;
a. U' U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Al Alat
& Alat 8ang ipa!ai
;
a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Al Alat
II
BIA BIAYA PASTI ASTI PER PER JAM JAM KE KERJ RJA A
1 Nilai Sia Alat 2 Ca!tor Anguran Modal
@ @
10 B i B ( 1 D i )E AF ( 1 D i )E AF 6 1
3 ia-a ia-a $ati per >a' >a' a. ia-a $enge'+alian Modal
@
( 6 ) B F
+. Aurani, dll Biaya pasti per jam III
@ @
0,002 B F F (E+F)
BIAY BIAYA PERA PERASI SINA NAL L PER JAM KERJA KERJA
1 a*an a!ar
@
(0.12& 6 0.1#& ltr G H$ G %a') B $ B M
2 $elu'a
@
(0.01 6 0.02 ltr G H$ G %a') B $ B Mp
3 $eraatan dan $er+ai!an
@
(12.& 6 1#.&)B F F
4 perator
@
(1 orgG%a') B U1
& $e'+antu perator
@
(1 orgG%a') B U2
@
(H1 D H2 D D K D / D M)
ia-a perai per >a' 7 7
A/ A8A S5A A/A G >AM /AN 6 /AN 1 ing!at ing!at Su!a unga unga 2 Upa* perator perator G Sopir Sopir 3 Upa* $e'+antu $e'+antu perator G Sopir 4 +a*an a!ar a!ar enin enin & a*an a!ar a!ar Solar Solar Min-a! Min-a! $elu'a $elu'a # $$n diper*itung!an pada /e'+ar /e'+ar Re!apitulai ia-a $e!er%aan
(D$)
I
URAIAN PERALATAN
1 >eni $eralatan 2 enaga 3 Kapaita 4 Alat aru
;
& Alat 8ang ipa!ai
a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Alat a. U'ur 5!ono'i
;
+. >a' Ker%a ala' 1 ta*un ?. Harga Alat II
BIAYA PASTI PER JAM KERJA
1 Nilai Sia Alat 2 Ca!tor Anguran Modal
@ @
10 B i B ( 1 D i )E AF ( 1 D i )E AF 6 1
3 ia-a $ati per >a' a. ia-a $enge'+alian Modal
@
( 6 ) B F
+. Aurani, dll
@
0,002 B F
@
F (E+F)
Biaya pasti per jam III
BIAYA PERASINAL PER JAM KERJA
1 a*an e!a
@
(0.12& 6 0.1#& ltr G H$ G %a') B $ B M
2 $elu'a
@
(0.01 6 0.02 ltr G H$ G %a') B $ B Mp
3 $eraatan dan $er+ai!an
@
(12.& 6 1#.&)B F F
4 perator & $e'+antu perator ia-a perai per >a' 7 7
@ @
(1 orgG%a') B U1 (1 orgG%a') B U2
@
(H1 D H2 D D K D / D M)
A/ A8A S5A A/A G >AM /AN 6 /AN 1 ing!at Su!a unga 2 Upa* perator G Sopir 3 Upa* $e'+antu perator G Sopir 4 +a*an a!ar enin & a*an a!ar Solar Min-a! $elu'a # $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
(D$)
I
URAIAN PERALATAN
1 >eni $eralatan 2 enaga 3 Kapaita 4 Alat aru
;
& Alat 8ang ipa!ai
a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Alat a. U'ur 5!ono'i
;
+. >a' Ker%a ala' 1 ta*un ?. Harga Alat II
BIAYA PASTI PER JAM KERJA
1 Nilai Sia Alat 2 Ca!tor Anguran Modal
@ @
10 B i B ( 1 D i )E AF ( 1 D i )E AF 6 1
3 ia-a $ati per >a' a. ia-a $enge'+alian Modal
@
( 6 ) B F
+. Aurani, dll
@
0,002 B F
@
F (E+F)
Biaya pasti per jam III
BIAYA PERASINAL PER JAM KERJA
1 a*an e!a
@
(0.12& 6 0.1#& ltr G H$ G %a') B $ B M
2 $elu'a
@
(0.01 6 0.02 ltr G H$ G %a') B $ B Mp
3 $eraatan dan $er+ai!an
@
(12.& 6 1#.&)B F F
4 perator & $e'+antu perator ia-a perai per >a' 7 7
@ @
(1 orgG%a') B U1 (1 orgG%a') B U2
@
(H1 D H2 D D K D / D M)
A/ A8A S5A A/A G >AM /AN 6 /AN 1 ing!at Su!a unga 2 Upa* perator G Sopir 3 Upa* $e'+antu perator G Sopir 4 +a*an a!ar enin & a*an a!ar Solar Min-a! $elu'a # $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
(D$)
I
URAIAN PERALATAN
1 >eni $eralatan 2 enaga 3 Kapaita 4 Alat aru
;
& Alat 8ang ipa!ai
;
a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Alat a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Alat
II
BIAYA PASTI PER JAM KERJA
1 Nilai Sia Alat
@
10 B
2 Ca!tor Anguran Modal
@
i B ( 1 D i )E AF ( 1 D i )E AF 6 1
@
( 6 ) B
3 ia-a $ati per >a' a. ia-a $enge'+alian Modal +. Aurani, dll Biaya pasti per jam III
@ @
F 0,002 B F F (E+F)
BIAYA PERASINAL PER JAM KERJA
1 a*an e!a
@
(0.12& 6 0.1#& ltr G H$ G %a') B $ B M
2 $elu'a
@
(0.01 6 0.02 ltr G H$ G %a') B $ B Mp
3 $eraatan dan $er+ai!an
@
4 perator
@
(1 orgG%a') B U1
& $e'+antu perator
@
(1 orgG%a') B U2
@
(H1 D H2 D D K D / D M)
ia-a perai per >a' 7
A/ A8A S5A A/A G >AM
7
/AN 6 /AN
(12.& 6 1#.&)B F F
1 ing!at Su!a unga 2 Upa* perator G Sopir 3 Upa* $e'+antu perator G Sopir 4 +a*an a!ar enin & a*an a!ar Solar Min-a! $elu'a # $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
(D$)
I
URAIAN PERALATAN
1 >eni $eralatan 2 enaga 3 Kapaita 4 Alat aru
;
a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Alat
& Alat 8ang ipa!ai
;
a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Alat
II
BIAYA PASTI PER JAM KERJA
1 Nilai Sia Alat 2 Ca!tor Anguran Modal
@ @
10 B i B ( 1 D i )E AF ( 1 D i )E AF 6 1
3 ia-a $ati per >a' a. ia-a $enge'+alian Modal
@
+. Aurani, dll
@
( 6 ) B F 0,002 B F
@
F (E+F)
Biaya pasti per jam III
BIAYA PERASINAL PER JAM KERJA
1 a*an e!a
@
(0.12& 6 0.1#& ltr G H$ G %a') B $ B M
2 $elu'a 3 $eraatan dan $er+ai!an
@ @
(0.01 6 0.02 ltr G H$ G %a') B $ B Mp (12.& 6 1#.&)B F F
4 Sopir
@
(1 orgG%a') B U1
& $e'+antu Sopir
@
(1 orgG%a') B U2
@
(H1 D H2 D D K D / D M)
ia-a perai per >a' 7
A/ A8A S5A A/A G >AM
7
/AN 6 /AN 1 ing!at Su!a unga 2 Upa* Sopir 3 Upa* $e'+antu Sopir 4 +a*an a!ar enin & a*an a!ar Solar Min-a! $elu'a # $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
(D$)
I
URAIAN PERALATAN
1 >eni $eralatan 2 enaga 3 Kapaita 4 Alat aru
;
& Alat 8ang ipa!ai
;
a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Alat a. U'ur 5!ono'i +. >a' Ker%a ala' 1 ta*un ?. Harga Alat
II
BIAYA PASTI PER JAM KERJA
1 Nilai Sia Alat
@
10 B
2 Ca!tor Anguran Modal
@
i B ( 1 D i )E AF ( 1 D i )E AF 6 1
@
( 6 ) B
3 ia-a $ati per >a' a. ia-a $enge'+alian Modal +. Aurani, dll Biaya pasti per jam III
@ @
F 0,002 B F F (E+F)
BIAYA PERASINAL PER JAM KERJA
1 a*an e!a
@
(0.12& 6 0.1#& ltr G H$ G %a') B $ B M
2 $elu'a
@
(0.01 6 0.02 ltr G H$ G %a') B $ B Mp
3 $eraatan dan $er+ai!an
@
4 perator
@
(1 orgG%a') B U1
& $e'+antu perator
@
(1 orgG%a') B U2
@
(H1 D H2 D D K D / D M)
ia-a perai per >a' 7
A/ A8A S5A A/A G >AM
7
/AN 6 /AN
(12.& 6 1#.&)B F F
1 ing!at Su!a unga 2 Upa* perator G Sopir 3 Upa* $e'+antu perator G Sopir 4 +a*an a!ar enin & a*an a!ar Solar Min-a! $elu'a # $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
(D$)
K5
SAUAN
5:A7AR "0 6 140 H$
K5.
510
$
100.00
H$
p A
0.&0 &.00
'3 a*un
2,000.00 1,300,000,000.00
>a' Rupia*
AF
&.00
a*un
Alat aru
F F
2,000.00 1,300,000,000.00
>a' Rupia*
Alat aru Alat aru
130,000,000.00 0.3343"
Rupia* 6
5
19&,12.13
Rupia*
C
1,300.00
Rupia*
19,912.13
Rupia*
H1
1&,2&0.00
Rupia*
30,000.00
Rupia*
K
"1,2&0.00
Rupia*
/
12,".14
Rupia*
M
",.43
Rupia*
$
2"",92".
Rupia*
!"#$"!%&'%
Rupia*
(i)
20.00
G a*un
U1 U2 M+
12,".14 ",.43 12,300.00
Rp G %a' Rp G %a' /iter
M
12,&00.00
/iter
Mp
30,000.00
/iter
U//5R 10061&0 H$
11
$
120.00
H$
p A
0.&0 &.00 2,000.00
'3 a*un >a'
AF
1,100,000,000.00 &.00
Rupia* a*un
Alat aru
F
2,000.00
>a'
Alat aru
F
1,100,000,000.00
Rupia*
Alat aru
110,000,000.00 0.3343"
Rupia* 6
5
1&,&1#.9&
Rupia*
C
1,100.00
Rupia*
1,1#.9&
Rupia*
H1
1"#,&00.00
Rupia*
3,000.00
Rupia*
K
",#&0.00
Rupia*
/ M
12,".14 ",.43
Rupia* Rupia*
$
313,#".
Rupia*
!"%$*
Rupia*
(i) U1
20.00 12,".14
G a*un Rp G %a'
U2 M+ M
",.43 12,300.00 12,&00.00
Rp G %a' /iter /iter
Mp
30,000.00
/iter
H55/ /A5R 1,0 6 1, M3
12
$
100.00
H$
p A
1.30 &.00 2,000.00
'3 a*un >a'
AF
#&0,000,000.00 &.00
Rupia* a*un
Alat aru
F
2,000.00
>a'
Alat aru
F
#&0,000,000.00
Rupia*
Alat aru
#&,000,000.00 0.3343"
Rupia* 6
5
112,"&3.1&
Rupia*
C
#&0.00
Rupia*
113,03.1&
Rupia*
H1
1&,2&0.00
Rupia*
30,000.00
Rupia*
K
4,"#&.00
Rupia*
/ M
12,".14 ",.43
Rupia* Rupia*
$
2&4,&&3.
Rupia*
*"$,#*&'
Rupia*
(i) U1
20.00 12,".14
G a*un Rp G %a'
U2 M+ M
",.43 12,300.00 12,&00.00
Rp G %a' /iter /iter
Mp
30,000.00
/iter
A5R ANK RUK 3000 6 4000 /
14
$
100.00
H$
p
3,&00.00
A
&.00 2,000.00 2&0,000,000.00
a*un >a' Rupia*
AF
&.00
a*un
Alat aru
F F
2,000.00 2&0,000,000.00
>a' Rupia*
Alat aru Alat aru
2&,000,000.00
Rupia*
0.3343"
5
3#,1#.#2
Rupia*
C
2&0.00
Rupia*
3#,"#.#2
Rupia*
H1
1&,2&0.00
Rupia*
30,000.00
Rupia*
K
1&,2&.00
Rupia*
/
12,".14
Rupia*
M
",.43
Rupia*
$
223,303.
Rupia*
*,$,',&
Rupia*
(i)
20.00
U1 U2
12,".14 ",.43
M+ M Mp
12,300.00 12,&00.00 30,000.00
/iter
6
G a*un Rp G %a' Rp G %a' /iter /iter /iter
UM$ RUK 3 6 4 M3
1&
$
100.00
H$
p A
.00 &.00 2,000.00
on a*un >a'
230,000,000.00
Rupia*
AF F
&.00 2,000.00
a*un >a'
Alat aru Alat aru
F
230,000,000.00
Rupia*
Alat aru
23,000,000.00 0.3343"
Rupia* 6
5
34,0".30
Rupia*
C
230.00
Rupia*
!$""&%
Rupia*
H1
1&,2&0.00
Rupia*
K
30,000.00 14,3#&.00
Rupia* Rupia*
/
10,#14.29
Rupia*
M
,42".
Rupia*
$
21#,##."
Rupia*
#$*%*&,*
Rupia*
(i) U1
20.00 10,#14.29
G a*un Rp G %a'
U2 M+ M
,42". 12,300.00 12,&00.00
Rp G %a' /iter /iter
Mp
30,000.00
/iter
7RAR8 R//5R & 6 "
71
$
100.00
H$
p
&.00
on
A
&.00 2,000.00 #00,000,000.00
a*un >a' Rupia*
AF
&.00
a*un
Alat aru
F F
2,000.00 #00,000,000.00
>a' Rupia*
Alat aru Alat aru
#0,000,000.00
Rupia*
0.3343"
5
10&,329.1
Rupia*
C
#00.00
Rupia*
10,029.1
Rupia*
H1
1&,2&0.00
Rupia*
30,000.00
Rupia*
K
43,#&0.00
Rupia*
/
12,".14
Rupia*
M
",.43
Rupia*
$
2&1,42".
Rupia*
#'$!#"&,"
Rupia*
(i)
20.00
U1 U2
12,".14 ",.43
M+ M Mp
12,300.00 12,&00.00 30,000.00
6
G a*un Rp G %a' Rp G %a' /iter /iter /iter
Pek.Galian Tanah STA 0.0 100 200 300
STA 0.0 100 200 300
A (m2) 62.5
A rata-rata (m2)
Panjang (m)
(m3)
53.25
100
5,325.00
36.25
100
3,625.00
22.25
100
2,225.00
300.00
11,1!5.00
44 28.5 16 jmlah
le#ar (m) 12
Pek.Stri""ing Tanah le#ar rata-rata (m) "anjang (m)
la$ (m2)
15
100
1,500.00
21
100
2,100.00
2!
100
2,!00.00
300.00
6,300.00
A rata-rata (m2)
"anjang (m)
lme (m3)
16.5
100
1,650.00
34.5
100
3,450.00
58.5
100
5,850.00
18 24 30 jmlah
Pek. Pema%atan Tanah STA 0.0 100 200 300
STA 0.0 100 200 300
A (m2) & 24 45 !2 jmlah
le#ar (m) !.2111026
10,&50.00
Pek. Ge#alan 'm"t le#ar rata-rata (m) "anjang (m)
la$ (m2)
10.8166538264
100
1,081.6!
18.02!!563!!3
100
1,802.!8
25.238858&282
100
2,523.8&
14.422205 21.633308 28.84441 jmlah
5,408.33
Satuan Ker%a $e!er%aan
; ;
ina $e!er%aan U'u' Ka+upaten /a'pu $eren?anaan re*a+ilita endung a- Sula
/o!ai te' pe'+a-aran
; ;
Ke?. a- Sula', Ka+upaten /a'pung ela $e!. alian ana*
Satuan
;
'3
N-& , A
Uraia. ASUMSI
6 pe!er%aan dila!u!an dengan alat +erat 6 /o!ai pe!er%aan ; $enggalian Saluiran rigai 6>a' Ker%a eIe!tiI per6*ari 6Ca!tor penge'+angan +a*an 67olu'e 6a!tu $ela!anaan 67olu'e per6*ari B
URUTAN KERJA
1
$enggalian dila!u!an dengan 5B?aJator di'uat !e dl' ru?! dengan 5B?aJator
2
u'p ru?! 'e'+uang 'aterial *ail pengu!uran !eluar
3
lo!ai %alan e%au* ; Meterial *ail pengu!uran di*a'par dengan ulldoer
/
PEMAKAIAN BAHAN $ ALAT 0AN TENA1A
/&, BAHAN
ida! ada +a*an -ang diperlu!an /& ALAT ,
E2/A3ATR
Kapaita u?!et Ca!tor u?!et Ca!tor Kedala'an 5Iiieni a!tu (operator) Ca!tor $engiian otal $engiian Alat a!tu Si!lu 6 Menggali 6 Me'utar (ing) 1 6 Menuang 6 Me'utar (ing) 2 6 /ain 6 lain
Kap.$rod. G %a' @ 7 B C+ B Cd B Ct B / B 5 B 0