No Uraian Satuan Harga (Rp)

1 2 3 4
A UPAH
1 Mandor Hari 90,000.00
2 Kepala u!ang Hari "0,000.00
3 u!ang Hari #0,000.00
4 $e!er%a Hari 4&,000.00
& $en%aga Mala' Hari &0,000.00
 perator erlati* Hari 90,000.00
# $e'+antu perator Hari 0,000.00
" $e!er%a a! erlati* Hari 3&,000.00
9 Sopir erlati* Hari #&,000.00
10 $e'+antu Sopir Hari 4&,000.00

 BAHAN
1 ana* Urug '3 93,000.00
2 ana* Urug pili*an '3 11#,&00.00
3 Min-a! pelu'a /iter 30,000.00
4 enin (indutri) /iter 12,300.00
& Solar (ndutri) /iter 12,&00.00
 li Mein /iter 2&,000.00
# li Hidroli! /iter 2#,000.00
" li tran'ii /iter 2&,000.00
9 e'u! /iter 23,000.00

 ALAT
1 U//5R 10061&0 H$ %a' 4"0,29.&2
2 H55/ /A5R 1,0 6 1, M 3 %a' 3",1&.#2
3 7RAR8 R//5R & 6 "  %a' 3&#,4&".1"
4 A5R ANK RUK 3000 6 4000 / %a' 21,1#1.29
& UM$ RUK 3 6 4 M 3 %a' 2&2,0.1
 5:A7AR "0 6 140 H$ %a' 4"&,"40.#0

Su'+er ; ina $e!er%aan U'u' Ka+upaten /a'pung Selatan < Analia

 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 URAAN
 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 URAAN
 No URAAN

I URAIAN PE
PERALATAN
1 >eni $eralatan
$eralatan

2 enaga
enaga
3 Kapait
Kapaita
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 Sia Alat @ 10 B 

2 Ca!tor Anguran Modal @ i B ( 1 D i )E AF
( 1 D i )E AF 6 1
3 ia-a
ia-a $ati per >a'
>a'
a. ia-a $enge'+alian Modal @ ( 6  ) B 
F
 +. Aurani, dll @ 0,002 B F
F
Biaya pasti per jam @ (E+F)

III BIAY
BIAYA PERA
PERASI
SINA
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 $eraatan 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

ia-a perai per >a' @ (H1 D H2 D  D K D / D M)

7 A/ A8A S5A A/A G >AM (D$)

7 /AN 6 /AN
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 enin
enin
& 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!apitulai ia-a $e!er%aan
 I URAIAN PERALATAN
1 >eni $eralatan

2 enaga
3 Kapaita
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 Sia Alat @ 10 B 

2 Ca!tor Anguran Modal @ i B ( 1 D i )E AF
( 1 D i )E AF 6 1
3 ia-a $ati per >a'
a. ia-a $enge'+alian Modal @ ( 6  ) B 
F
 +. Aurani, dll @ 0,002 B F
F
Biaya pasti per jam @ (E+F)

III BIAYA PERASINAL 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 $eraatan 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

ia-a perai per >a' @ (H1 D H2 D  D K D / D M)

7 A/ A8A S5A A/A G >AM (D$)

7 /AN 6 /AN
1 ing!at Su!a unga
2 Upa* perator G Sopir 
3 Upa* $e'+antu perator G Sopir 
4 +a*an a!ar enin
& a*an a!ar Solar 
 Min-a! $elu'a
# $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
 I URAIAN PERALATAN
1 >eni $eralatan

2 enaga
3 Kapaita
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 Sia Alat @ 10 B 

2 Ca!tor Anguran Modal @ i B ( 1 D i )E AF
( 1 D i )E AF 6 1
3 ia-a $ati per >a'
a. ia-a $enge'+alian Modal @ ( 6  ) B 
F
 +. Aurani, dll @ 0,002 B F
F
Biaya pasti per jam @ (E+F)

III BIAYA PERASINAL 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 $eraatan 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

ia-a perai per >a' @ (H1 D H2 D  D K D / D M)

7 A/ A8A S5A A/A G >AM (D$)

7 /AN 6 /AN
1 ing!at Su!a unga
2 Upa* perator G Sopir 
3 Upa* $e'+antu perator G Sopir 
4 +a*an a!ar enin
& a*an a!ar Solar 
 Min-a! $elu'a
# $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
 I URAIAN PERALATAN
1 >eni $eralatan

2 enaga
3 Kapaita
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 Sia Alat @ 10 B 

2 Ca!tor Anguran Modal @ i B ( 1 D i )E AF
( 1 D i )E AF 6 1
3 ia-a $ati per >a'
a. ia-a $enge'+alian Modal @ ( 6  ) B 
F
 +. Aurani, dll @ 0,002 B F
F
Biaya pasti per jam @ (E+F)

III BIAYA PERASINAL 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 $eraatan 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

ia-a perai per >a' @ (H1 D H2 D  D K D / D M)

7 A/ A8A S5A A/A G >AM (D$)

7 /AN 6 /AN
1 ing!at Su!a unga
2 Upa* perator G Sopir 
3 Upa* $e'+antu perator G Sopir 
4 +a*an a!ar enin
& a*an a!ar Solar 
 Min-a! $elu'a
# $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
 I URAIAN PERALATAN
1 >eni $eralatan

2 enaga
3 Kapaita
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 Sia Alat @ 10 B 

2 Ca!tor Anguran Modal @ i B ( 1 D i )E AF
( 1 D i )E AF 6 1
3 ia-a $ati per >a'
a. ia-a $enge'+alian Modal @ ( 6  ) B 
F
 +. Aurani, dll @ 0,002 B F
F
Biaya pasti per jam @ (E+F)

III BIAYA PERASINAL 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 $eraatan dan $er+ai!an @ (12.& 6 1#.&)B F
F
4 Sopir @ (1 orgG%a') B U1
& $e'+antu Sopir @ (1 orgG%a') B U2

ia-a perai per >a' @ (H1 D H2 D  D K D / D M)

7 A/ A8A S5A A/A G >AM (D$)

7 /AN 6 /AN
1 ing!at Su!a unga
2 Upa* Sopir 
3 Upa* $e'+antu Sopir 
4 +a*an a!ar enin
& a*an a!ar Solar 
 Min-a! $elu'a
# $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
 I URAIAN PERALATAN
1 >eni $eralatan

2 enaga
3 Kapaita
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 Sia Alat @ 10 B 

2 Ca!tor Anguran Modal @ i B ( 1 D i )E AF
( 1 D i )E AF 6 1
3 ia-a $ati per >a'
a. ia-a $enge'+alian Modal @ ( 6  ) B 
F
 +. Aurani, dll @ 0,002 B F
F
Biaya pasti per jam @ (E+F)

III BIAYA PERASINAL 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 $eraatan 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

ia-a perai per >a' @ (H1 D H2 D  D K D / D M)

7 A/ A8A S5A A/A G >AM (D$)

7 /AN 6 /AN
1 ing!at Su!a unga
2 Upa* perator G Sopir 
3 Upa* $e'+antu perator G Sopir 
4 +a*an a!ar enin
& a*an a!ar Solar 
 Min-a! $elu'a
# $$n diper*itung!an pada /e'+ar Re!apitulai ia-a $e!er%aan
 K5 SAUAN K5.

5:A7AR "0 6 140 H$ 510

$ 100.00 H$
p 0.&0 '3
A &.00 a*un
 2,000.00 >a'
 1,300,000,000.00 Rupia*
AF &.00 a*un Alat aru
F 2,000.00 >a' Alat aru
F 1,300,000,000.00 Rupia* Alat aru

 130,000,000.00 Rupia*
 0.3343" 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 ",&#1.43 Rupia*

$ 2"",92".&# Rupia*

 !"#$"!%&'% Rupia*

(i) 20.00  G a*un

U1 12,"&#.14 Rp G %a'
U2 ",&#1.43 Rp G %a'
M+ 12,300.00 /iter  
M 12,&00.00 /iter  
Mp 30,000.00 /iter  
 U//5R 10061&0 H$ 11

$ 120.00 H$
p 0.&0 '3
A &.00 a*un
 2,000.00 >a'
 1,100,000,000.00 Rupia*
AF &.00 a*un Alat aru
F 2,000.00 >a' Alat aru
F 1,100,000,000.00 Rupia* Alat aru

 110,000,000.00 Rupia*
 0.3343" 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*

/ 12,"&#.14 Rupia*
M ",&#1.43 Rupia*

$ 313,#".&# Rupia*

 !"%$*&# Rupia*

(i) 20.00  G a*un

U1 12,"&#.14 Rp G %a'
U2 ",&#1.43 Rp G %a'
M+ 12,300.00 /iter  
M 12,&00.00 /iter  
Mp 30,000.00 /iter  
 H55/ /A5R 1,0 6 1, M3 12

$ 100.00 H$
p 1.30 '3
A &.00 a*un
 2,000.00 >a'
 #&0,000,000.00 Rupia*
AF &.00 a*un Alat aru
F 2,000.00 >a' Alat aru
F #&0,000,000.00 Rupia* Alat aru

 #&,000,000.00 Rupia*
 0.3343" 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*

/ 12,"&#.14 Rupia*
M ",&#1.43 Rupia*

$ 2&4,&&3.&# Rupia*

 *"$,#*&' Rupia*

(i) 20.00  G a*un

U1 12,"&#.14 Rp G %a'
U2 ",&#1.43 Rp G %a'
M+ 12,300.00 /iter  
M 12,&00.00 /iter  
Mp 30,000.00 /iter  
 A5R ANK RUK 3000 6 4000 / 14

$ 100.00 H$
p 3,&00.00 /iter  
A &.00 a*un
 2,000.00 >a'
 2&0,000,000.00 Rupia*
AF &.00 a*un Alat aru
F 2,000.00 >a' Alat aru
F 2&0,000,000.00 Rupia* Alat aru

 2&,000,000.00 Rupia*
 0.3343" 6

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 ",&#1.43 Rupia*

$ 223,303.&# Rupia*

 *,$,',& Rupia*

(i) 20.00  G a*un

U1 12,"&#.14 Rp G %a'
U2 ",&#1.43 Rp G %a'
M+ 12,300.00 /iter  
M 12,&00.00 /iter  
Mp 30,000.00 /iter  
 UM$ RUK 3 6 4 M3 1&

$ 100.00 H$
p .00 on
A &.00 a*un
 2,000.00 >a'
 230,000,000.00 Rupia*
AF &.00 a*un Alat aru
F 2,000.00 >a' Alat aru
F 230,000,000.00 Rupia* Alat aru

 23,000,000.00 Rupia*
 0.3343" 6

5 34,0".30 Rupia*

C 230.00 Rupia*

 !$""&% Rupia*

H1 1&,2&0.00 Rupia*

 30,000.00 Rupia*
K 14,3#&.00 Rupia*

/ 10,#14.29 Rupia*
M ,42".&# Rupia*

$ 21#,##." Rupia*

 #$*%*&,* Rupia*

(i) 20.00  G a*un

U1 10,#14.29 Rp G %a'
U2 ,42".&# Rp G %a'
M+ 12,300.00 /iter  
M 12,&00.00 /iter  
Mp 30,000.00 /iter  
 7RAR8 R//5R & 6 "  71

$ 100.00 H$
p &.00 on
A &.00 a*un
 2,000.00 >a'
 #00,000,000.00 Rupia*
AF &.00 a*un Alat aru
F 2,000.00 >a' Alat aru
F #00,000,000.00 Rupia* Alat aru

 #0,000,000.00 Rupia*
 0.3343" 6

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 ",&#1.43 Rupia*

$ 2&1,42".&# Rupia*

 #'$!#"&," Rupia*

(i) 20.00  G a*un

U1 12,"&#.14 Rp G %a'
U2 ",&#1.43 Rp G %a'
M+ 12,300.00 /iter  
M 12,&00.00 /iter  
Mp 30,000.00 /iter  
 Pek.Galian Tanah
STA A (m2) A rata-rata (m2) Panjang (m)  (m3)
0.0 62.5
53.25 100 5,325.00
100 44
36.25 100 3,625.00
200 28.5
22.25 100 2,225.00
300 16
 jmlah 300.00 11,1!5.00

Pek.Stri""ing Tanah
STA le#ar (m) le#ar rata-rata (m) "anjang (m) la$ (m2)
0.0 12
15 100 1,500.00
100 18
21 100 2,100.00
200 24
2! 100 2,!00.00
300 30
 jmlah 300.00 6,300.00

Pek. Pema%atan Tanah

STA A (m2) A rata-rata (m2) "anjang (m) lme (m3)
0.0 &
16.5 100 1,650.00
100 24
34.5 100 3,450.00
200 45
58.5 100 5,850.00
300 !2
 jmlah 10,&50.00

Pek. Ge#alan 'm"t

STA le#ar (m) le#ar rata-rata (m) "anjang (m) la$ (m2)
0.0 !.2111026
10.8166538264 100 1,081.6!
100 14.422205
18.02!!563!!3 100 1,802.!8
200 21.633308
25.238858&282 100 2,523.8&
300 28.84441
 jmlah 5,408.33
 Satuan Ker%a ; ina $e!er%aan U'u' Ka+upaten /a'pu
$e!er%aan ; $eren?anaan re*a+ilita endung a- Sula
/o!ai ; Ke?. a- Sula', Ka+upaten /a'pung ela
te' pe'+a-aran ; $e!. alian ana*
Satuan ; '3

N-& Uraia.
, 

A ASUMSI
 6 pe!er%aan dila!u!an dengan alat +erat
 6 /o!ai pe!er%aan ; $enggalian Saluiran rigai
 6>a' Ker%a eIe!tiI per6*ari
 6Ca!tor penge'+angan +a*an
 67olu'e
 6a!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 *ail pengu!uran !eluar 
lo!ai %alan e%au* ;
3 Meterial *ail pengu!uran di*a'par dengan ulldoer 

/ PEMAKAIAN BAHAN $ ALAT 0AN TENA1A

/&, BAHAN
ida! ada +a*an -ang diperlu!an

/& ALAT
, E2/A3ATR  
Kapaita u?!et
Ca!tor u?!et
Ca!tor Kedala'an
5Iiieni a!tu (operator)
Ca!tor $engiian
otal $engiian 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