Pen. Lijo

Nomor : 08/CV.
TU/IV/2013 Bungku, 6 Agustus 2013

Lampiran : 1 (satu) berkas
Kepada Yth
Pokja ULP Dinas Pekerjaan Umum Daerah Kabupaten
Morowali Bidang Bina Marga
Di-
Bungku
Perihal : Penawaran Pekerjaan Pembangunan Jalan Desa Uepakatu-Lijo
Sehubungan dengan Pengumuman Pemilihan Langsung dengan Pascakualifikasi dan Dokumen Pengadaan
nomor : 21 tanggal 15 Juli 2013 dan setelah kami pelajari dengan saksama Dokumen Pengadaan dan
Berita Acara Pemberian Penjelasan (serta adendum dokumen pengadaan), dengan ini kami mengajukan
penawaran untuk pekerjaan Pembangunan Jalan Desa Uepakatu-Lijo sebesar Rp. 573.270.000,- (Lima
Ratus Tuju Puluh Tiga Juta Dua Ratus Tuju Puluh Ribu Rupiah).
Penawaran ini sudah memperhatikan ketentuan dan persyaratan yang tercantum dalam dokumen
pengadaan untuk melaksanakan pekerjaan tersebut.
Kami akan melaksanakan pekerjaan tersebut dengan jangka waktu pelaksanaan pekerjaan selama 90
(Sembilan Puluh ) hari kalender.
Penawaran ini berlaku sejak batas akhir pemasukan Dokumen Penawaran sampai dengan Tanggal 19
September 2013
Sesuai dengan persyaratan, bersama Surat Penawaran ini kami lampirkan :
1. Softcopy 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 (Jika Diperlukan);
4. Dokumen Kualifikasi;
Dengan disampaikannya Surat Penawaran ini, maka kami menyatakan sanggup dan akan tunduk pada semua
ketentuan yang tercantum dalam Dokumen Pengadaan.
CV. TUNGGAL UTAMA
SAMSUDDIN GOMMO
Direktur
REKAPITULASI
Proyek / Bagpro : Pembangunan Jalan

No. Paket Kontrak :
Nama Paket : Jalan Desa Uepakatu - Lijo
Prop / Kab / Kodya : Sulawesi Tengah / Kabupaten Morowali
Jumlah Harga
No. Divisi Uraian Pekerjaan
(Rupiah)
1 Divisi 1. Umum 15,218,000.00

2 Devisi 2. Drainase #REF!
3 Divisi 3. Pekerjaan Tanah 126,540,210.25
4 Divisi 5. Pekerjaan Berbutir #REF!
5 Divisi 6. Pekerjaan Aspal #REF!
6 Divisi 7. Struktur #REF!
(A) Jumlah Harga Pekerjaan ( termasuk Biaya Umum dan Keuntungan ) #REF!
(B) Pajak Pertambahan Nilai ( PPN ) = 10% x (A) #REF!
(C) JUMLAH TOTAL HARGA PEKERJAAN = (A) + (B) #REF!
(D) DIBULATKAN #REF!
TERBILANG : Err:511
Palu, 6 Agustus 2013
MENGETAHUI : #VALUE!
KEPALA BIDANG BINA MARGA
DINAS BINA MARGA DAN SUMBER DAYA AIR
Ir. H. SYAFRULLAH LUKMAN RIDWAN NADAR

Nip. 010 260 131 Direktur
DAFTAR KUANTITAS DAN HARGA
Proyek / Bagpro : Pembangunan Jalan
No. Paket Kontrak :
Nama Paket : Jalan Desa Uepakatu - Lijo
Prop / Kab / Kodya : Sulawesi Tengah / Kabupaten Morowali
No. Mata Perkiraan Harga Jumlah

Uraian Satuan
Pembayaran Kuantitas Satuan Harga-Harga
(Rupiah) (Rupiah)
a b c d e f = (d x e)
DIVISI 1. - MOBILISASI
1.2 Mobilisasi Ls 1.00 15,218,000.00 15,218,000.00
Jumlah Harga Pekerjaan DIVISI 1 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan) 15,218,000.00
DIVISI 2. DRAINASE
2.1 Pekerjaan Galian untuk Selokan Drainase dan Saluran Air M3

2.2 Pekerjaan Pasangan Batu dengan Mortar M3
2.3 Plesteran M2 0.00 #REF! #REF!
2.3 (1) Siaran M2 0.00 #REF! #REF!
Jumlah Harga Pekerjaan DIVISI 2 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan) #REF!
DIVISI 3. PEKERJAAN TANAH
3.1 (1) Galian Biasa M3 12,967.95

3.1 (2) Galian Batu M3
3.1 (3) Galian Struktur dengan Kedalaman 0 - 2 meter M3
3.1 (8) Biaya Tambahan untuk Galian Struktur Bila Lokasi Galian Berair M3
3.2 (1) Timbunan Biasa M3 0.00 0.00
3.2 (2) Timbunan Pilihan M3
3.2 (3) Timbunan Pilihan di Atas Tanah Rawa (diukur di atas bak truk) M3
3,3a Penyiapan Badan Jalan M2 33,000.00 3,834.55 126,540,210.25
3.4(8) Penanaman Pohon Buah
Pembersihan Lokasi (Damija) M2 33,000.00
Jumlah Harga Pekerjaan DIVISI 3 (masuk pada Rekapitulasi Perkiraan Harga Pekerjaan) 126,540,210.25
INFORMASI UMUM
No. U RAIAN I N FO R MAS I
1. Nomor Paket Kontrak
2. Nama Paket Pembangunan Jalan
3. Propinsi / Kabupaten / Kotamadya : Propinsi Sulawesi Tengah Kabupaten Donggala
4. Lokasi pekerjaan Periksa lampiran
5. Kondisi jembatan lama Rusak berat
6. Panjang efektif ( lihat sketsa di bawah ) 1.00 Kilo Meter
7. Konst. Jembatan Lama -
8. Konst. Jembatan Baru -
9. Penampang jembatan, jenis dan volume pekerjaan pokok Lihat lampiran.
10. Jangka waktu pelaksanaan pekerjaan 120 hari kalender

Atau 4.00 bulan (Periode Pelaksanaan)
11. Jarak rata-rata Base Camp ke lokasi pekerjaan ---> L= 5.0 Kilometer
12. Jam kerja efektif dalam 1 hari 7.0 jam

13. Asuransi, Pajak, dsb. untuk Peralatan 0.002 x Harga Pokok Alat
14. Tingkat Suku Bunga Investasi Alat 19.50 %
15. Biaya Umum dan Keuntungan 10.00 % x Biaya Langsung
16. RINGKASAN METHODE PELAKSANAAN
a. Mobilisasi dilaksanakan sesuai ketentuan yang tercantum dalam Dokumen tender

b. Pekerjaan Tanah dilaksanakan untuk peninggian badan jalan pada oprit jembatan dengan timbunan biasa dan timbunan di belakang konstruksi
Pasangan Batu dengan timbunan pilihan.
c. Pekerjaan Lapis Pondasi Agregat A dilaksanakan untuk lapis pondasi atas, Lapis Pondasi Agregat B untuk lapis pondasi bawah dan bahu
jalan.
d. Pekerjaan Lapen dilaksanakan untuk lapis perkerasan aspal bawah dan untuk lapis perata, sedangkan HRSS kelas A dilaksanakan untuk lapis
permukaan.
e. Pekerjaan Pasangan Batu dilaksanakan untuk konstruksi perkuatan lereng, gorong-gorong plat , dan pekerjaan struktur lainnya.
17. Lokasi Quarry Periksa lampiran.

S. Tompe
Quarry : Batu Kali, Sirtu, Pasir
120
4.00
#VALUE! 5.0
7.0
0.002
19.50
10.00
ITEM PEMBAYARAN NO. : 1.2
JENIS PEKERJAAN : MOBILISASI
% TERHADAP TOTAL BIAYA PROYEK = #REF! %

Lembar 1.2-1
HARGA JUMLAH
No. URAIAN SATUAN VOL. SATUAN HARGA
(Rp.) (Rp.)
A. Sewa Tanah M2 -
B. PERALATAN 15,000,000
Periksa lembar 1.2-2 -
C. FASILITAS KONTRAKTOR
1 Base Camp M2 20
2 Kantor M2 9
3 Barak M2
4 Bengkel M2
5 Gudang dan Lain-lain M2
D. FASILITAS LABORATORIUM M2 - -
E. MOBILISASI LAINNYA
Papan Nama Proyek 1
F. DEMOBILISASI LS 1 218,000 218,000
Total Biaya Mobilisasi 15,218,000

Catatan : Jumlah yang tercantum pada masing-masing item mobilisasi di atas sudah termasuk over-head dan laba
serta seluruh pajak dan bea (kecuali PPn), dan pengeluaran lainnya.
File : 396773658.xls
JENIS PEKERJAAN : MOBILISASI
Lembar 1.2-2
KODE HARGA JUMLAH
No. JENIS ALAT ALAT SATUAN VOL. SATUAN HARGA
(Rp.) (Rp.)
B. PERALATAN
1 ASPHALT MIXING PLANT E01 Unit - 10,000,000 -

2 ASPHALT FINISHER E02 Unit - 3,000,000 -
3 ASPHALT SPRAYER E03 Unit - 250,000 -
4 BULLDOZER 100-150 HP E04 Unit 1 5,000,000 5,000,000
5 COMPRESSOR 4000-6500 L\M E05 Unit - 150,000 -
6 CONCRETE MIXER 0.3-0.6 M3 E06 Unit - 150,000 -
7 CRANE 10-15 TON E07 Unit - 750,000 -
8 DUMP TRUCK 3-4 M3 E08 Unit - 350,000 -
9 DUMP TRUCK E09 Unit 500,000 -
10 EXCAVATOR 80-140 HP E10 Unit 1 5,000,000 5,000,000
11 FLAT BED TRUCK 3-4 M3 E11 Unit - 250,000 -
12 GENERATOR SET E12 Unit - 100,000 -
13 MOTOR GRADER >100 HP E13 Unit 1 3,000,000 3,000,000
14 TRACK LOADER 75-100 HP E14 Unit 5,000,000 -
15 WHEEL LOADER 1.0-1.6 M3 E15 Unit - 1,500,000 -
16 THREE WHEEL ROLLER 6-8 T E16 Unit - 750,000 -
17 TANDEM ROLLER 6-8 T. E17 Unit 1 2,000,000 2,000,000
18 TIRE ROLLER 8-10 T. E18 Unit - 500,000 -
19 VIBRATORY ROLLER 5-8 T. E19 Unit - 5,000,000 -
20 CONCRETE VIBRATOR E20 Unit - 250,000 -
21 STONE CRUSHER E21 Unit - 5,000,000 -
22 WATER PUMP 70-100 mm E22 Unit - 150,000 -
23 WATER TANKER 3000-4500 L. E23 Unit - 150,000 -
24 PEDESTRIAN ROLLER E24 Unit - 1,000,000 -
25 TAMPER E25 Unit - 100,000 -
26 JACK HAMMER E26 Unit - 500,000 -
27 FULVI MIXER E27 Unit - 100,000 -
28 CONCRETE PUMP E28 Unit - 100,000 -
29 TRAILER 20 TON E29 Unit - 750,000 -
30 PILE DRIVER + HAMMER E30 Unit - 500,000 -
31 CRANE ON TRACK 35 TON E31 Unit - 750,000 -
32 WELDING SET E32 Unit - 100,000 -
33 BORE PILE MACHINE E33 Unit - 100,000 -
34 ASPHALT LIQUID MIXER E34 Unit - 100,000 -
35 SCALE BRIDGE, 35 T. - SET - 750,000 -
36 PICK UP TRUCK, 1 T. - Unit - 250,000 -
37 SURVEY EQUIPMENT - SET - 750,000 -
Total untuk Item B pada Lembar 1 15,000,000
File : 396773658.xls
JENIS PEKERJAAN : PEMERIKSAAN LABORATORIUM
Lembar 1.2-3
KODE HARGA JUMLAH
No. JENIS ALAT ALAT SATUAN VOL. SATUAN HARGA
(Rp.) (Rp.)
C. PENGUJIAN LABORATOTIUM
1 Desain Material LPB Paket - 400,000.00 0.00

2 Desain Material LPA Paket - 650,000.00 0.00
3 Desain Material Lapen Paket - 650,000.00 0.00
4 Desain Material Latasir Paket 650,000.00 0.00
5 Desain Material ATB Paket - 900,000.00 0.00
6 Desain Material AC-WC Paket - 900,000.00 0.00
7 Desain Material HRS Paket - 900,000.00 0.00
8 Desain Material Beton K125 Paket - 600,000.00 0.00
11 Pengujian Sandcond Test LPB Titik - 50,000.00 0.00
12 Pengujian Sandcond Test LpA Titik - 50,000.00 0.00
13 Pengujian Sandcond Test Lapen Titik - 50,000.00 0.00
14 Pengujian Sandcond Test Latasir Titik - 30,000.00 0.00
15 Pengujian Sandcond Test ATB Titik - 100,000.00 0.00
16 Pengujian Sandcond Test AC-WC Titik - 100,000.00 0.00
17 Pengujian Sandcond Test HRS Titik - 100,000.00 0.00
18 Pengujian Hammer Test Beton Titik - 15,000.00 0.00
19 Pemeriksaan Test LPB Paket - 250,000.00 0.00
20 Pemeriksaan Test LpA Paket - 300,000.00 0.00
21 Pemeriksaan Test Lapen Paket - 250,000.00 0.00
22 Pemeriksaan Test Latasir Paket - 250,000.00 0.00
23 Pemeriksaan Test ATB Paket - 350,000.00 0.00
24 Pemeriksaan Test AC-WC Paket - 350,000.00 0.00
25 Pemeriksaan Test HRS Paket - 350,000.00 0.00
26 Pemeriksaan Test Stren Kubus Kubus - 25,000.00 0.00
Total untuk Item C pada Lembar 1 0.00
File : 396773658.xls
Analisa EI-311
FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN
Proyek / Bagpro Pembangunan Jalan

No. Paket Kontrak
Nama Paket Jalan Desa Uepakatu - Lijo
Prop / Kab / Kodya Sulawesi Tengah / Kabupaten Morowali
ITEM PEMBAYARAN NO. : 3.1 (1) PERKIRAAN VOL. PEK. : 12,967.95
JENIS PEKERJAAN : Galian Biasa TOTAL HARGA (Rp.) : 0.00
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK : #REF!
PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)
A. TENAGA
1. Pekerja (L01) Jam 0.0637 5,357.14 341.25

2. Mandor (L03) Jam 0.0319 8,142.86 259.76
JUMLAH HARGA TENAGA 601.01
B. BAHAN
JUMLAH HARGA BAHAN 0.00
C. PERALATAN
1. Excavator (E10) Jam 0.0319 324,712.78 10,358.34

2. Dump Truck (E08) Jam 0.0888 84,685.16 7,520.04
3. Alat Bantu Ls 1.0000 0.00 0.00
JUMLAH HARGA PERALATAN 17,878.38
D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 18,479.39

E. OVERHEAD & PROFIT 10.0 % x D 1,847.94
F. HARGA SATUAN PEKERJAAN ( D + E ) 20,327.33
Note: 1 SATUAN dapat berdasarkan atas jam operasi untuk Tenaga Kerja dan Peralatan, volume dan/atau ukuran
berat untuk bahan-bahan.
2 Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor
mata pembayaran.
3 Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator.
4 Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan (tetapi tidak termasuk PPN
yang dibayar dari kontrak) dan biaya-biaya lainnya.
File : 396773658.xls
Analisa EI-33


No. Paket Kontrak
ITEM PEMBAYARAN NO. : 3.3 (1) PERKIRAAN VOL. PEK. : 33,000.00
JENIS PEKERJAAN : Penyiapan Badan Jalan pada Galian Biasa TOTAL HARGA (Rp.) : 0.00
SATUAN PEMBAYARAN : M2 % THD. BIAYA PROYEK : #REF!

(Rp.) (Rp.)
A. TENAGA
1. Pekerja (L01) jam 0.0178 5,357.14 95.36

2. Mandor (L02) jam 0.0044 8,142.86 35.83
B. BAHAN
C. PERALATAN
1. Motor Grader (E13) jam 0.0028 428,237.82 1,199.07
2. Vibro Roller (E19) jam 0.0044 300,079.01 1,320.35
3. Water Tanker (E23) jam 0.0117 71,398.03 835.36
4. Alat Bantu Ls 1.0000 0.00 0.00
JUMLAH HARGA PERALATAN 3,354.77
D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 3,485.96

E. OVERHEAD & PROFIT 10.0 % x D 348.60
F. HARGA SATUAN PEKERJAAN ( D + E ) 3,834.55
mata pembayaran.
File : 396773658.xls

No. Paket Kontrak
ITEM PEMBAYARAN NO. PERKIRAAN VOL. PEK. : 33,000.00
JENIS PEKERJAAN Land Clearing TOTAL HARGA (Rp.) : 0.00
SATUAN PEMBAYARAN M2 % THD. BIAYA PROYEK : #REF!

(Rp.) (Rp.)
A. TENAGA
1. Pekerja (L01) jam 0.0022 0.00 0.00

2. Mandor (L02) jam 0.0011 0.00 0.00
B. BAHAN
C. PERALATAN
1. Bulldozer 110 HP (E13) jam 0.0011 0.00 0.00
JUMLAH HARGA PERALATAN 0.00
D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 0.00

E. OVERHEAD & PROFIT 10.0 % x D 0.00
F. HARGA SATUAN PEKERJAAN ( D + E ) 0.00
mata pembayaran.
File : 396773658.xls
File : 396773658.xls
DAFTAR UPAH TENAGA KERJA
20721.1
Harga Patokan Standard : Palu

Lokasi/Wilayah/Kecamatan : 21 Kecamatan
Kabupaten : Donggala
Propinsi : Sulawesi Tengah
SUMBER : DINAS PRASWIL KAB. DONGGALA
NO. TENAGA KERJA KODE UPAH / HARI

(TANPA PPn 10 %)
1 Mandor Lapangan L.061 57,000.00
2 Mekanik L.071 83,000.00
3 Mekanik pembantu L.072 44,500.00
4 Kepala Tukang L.073 61,000.00
5 Tukang L.079 58,300.00
6 Operator terlatih *) L.081 83,000.00
7 Operator kurang terlatih **) L.082 44,500.00
8 Pembantu Operator L.083 39,000.00
9 Supir material/truck L.091 50,000.00
10 Supir personil L.092 44,500.00
11 Pembantu supir / kenek L.099 39,000.00
12 Buruh lapangan tak terlatih L.101 37,500.00
13 Buruh lapangan agak terlatih L.103 41,800.00
14 Buruh lapangan terlatih L.106 44,500.00
Catatan :
*) |Operator yang sudah biasa dan terampil mengoperasikan jenis peralatan untuk
melayani pekerjaan berat.
misal : Buldozer, Motor Grader, Wheel Loader, Asphalt Finisher dan lain-lain.
**) Operator yang mengoperasikan peralatan untuk melayani pekerjaan yang agak ringan.
misal : Steel Wheeled Roller, Stamper Mechanical Rammer, Generate Mixer / Mesin
pengaduk beton dan lain-lain.
0
DAFTAR HARGA ALAT BANTU KERJA

20721.1

Lokasi/Wilayah/Kecamatan : 21 Kecamatan
NO. JENIS ALAT BANTU KERJA SATUAN HARGA SATUAN

(TANPA PPn 10 %)
1 PARAN G B UAH 45,000.00
2 ARIT B UAH 32,500.00
3 PAC U L B UAH 42,500.00
4 BELINCONG B UAH 45,000.00
5 KAPAK B UAH 45,000.00
6 SEKOP B UAH 50,000.00
7 LINGGIS B UAH 30,000.00
Catatan :
|Alat-alat yang diperlukan untuk menyelesaikan pekerjaan-pekerjaan tanah,
|Penebangan / pemotongan pohon, pembersihan dan lain-lain dengan menggunakan
|tenaga manusia.
0
0
500
20%
THN.2006 THN.2004 THN.2007 hps
45,000.00 7 8,142.86 35,000.00 52,500.00 7500 57,800.00
45,000.00 7 11,857.14 35,000.00 52,500.00 7500 82,500.00
35,000.00 7 6,357.14 27,500.00 40,000.00 5000 44,000.00
47,500.00 7 8,714.29 40,000.00 55,000.00 7500 60,500.00
45,000.00 7 8,328.57 35,000.00 52,500.00 7500 57,800.00
45,000.00 7 11,857.14 35,000.00 52,500.00 7500 82,500.00
35,000.00 7 6,357.14 30,000.00 40,000.00 5000 44,000.00
30,000.00 7 5,571.43 25,000.00 35,000.00 5000 38,500.00
40,000.00 7 7,142.86 35,000.00 45,000.00 5000 49,500.00
35,000.00 7 6,357.14 30,000.00 40,000.00 5000 44,000.00
30,000.00 7 5,571.43 25,000.00 35,000.00 5000 38,500.00
30,000.00 7 5,357.14 25,000.00 35,000.00 5000 38,500.00
32,500.00 7 5,971.43 27,500.00 37,500.00 5000 41,300.00
35,000.00 7 6,357.14 30,000.00 40,000.00 5000 44,000.00
gak ringan.
10 %
THN. 2004
40000 37,500.00
27500 25,000.00
40000 37,500.00
42500 40,000.00
40000 40,000.00
50000 42,500.00
25000 22,500.00
REKAPITULASI BIAYA OPERASI PERALA
20721.1
0 : / Liter (a)
0 : / Liter (a)
0 : / Liter (a)
0 : 0
No JENIS ALAT BERAT KODE

ALAT
1 Bulldozer E.001
2 Bulldozer E.003
3 Motor grader E.010
4 Hidraulic Excavator E.020
5 Crusher 30 t / h E.031
8 Screening Plant E.040
9 Loader Tracked E.051
10 Loader Wheeled E.052
11 Tractor Wheeled E.053
12 Roller, 3 wheel 8-10 ton E.080
13 Tandem Roller 6-10 ton E.081
14 Self Vibrator Roller 10 ton E.082
15 Towed Vibrator Roller 2-3 ton E.083
16 Pneumatic Roller 8-15 ton E.084
17 Vibrator Roller 600 Kg E.087
18 Plate Vibrator Tamper E.088
19 Concrete Vibrator E.089
20 Chip Spreader E.130
21 Asphalt Sprayer Towed 800 L E.151
22 Sprayer, Selfpropelled 4000 L E.152
23 Sprayer, Selfpropelled 1000 L E.153
24 Asphalt Sprayer Towed 350 L E.154
25 Asphalt Mixing Plat 30 t/h E.155
26 Asphalt Mixing Plat 10 t/h E.156
27 Asphalt Finisher E.157
28 Asphalt Mixing Plant 50 t/h E.158
29 Fuel Tank Truck E.172
30 Water Tank Truck E.182
31 Trailer, Towed 1 ton E.191
32 Low Loader, Tractor E.192
33 Dump Truck 3,5 ton E.211
36 Flat Bed Truck 4,0 ton E.221
37 Pickup Truck E.222
38 Jeep 4 Wheel Drive E.223
39 Flat Bed Truck 5,0 ton E.224
40 Flat Bed Truck With Crane E.225
41 Motor Cycle E.226
42 Mobile Workshop 4,0 ton E.231
43 Lube Truck E.232
44 Concrete Mixer 0,125 m3 E.251
45 Concrete Mixer 0,25 m3 E.252
46 Concrete Mixer 05 m3 E.253
47 Compressor, air 150 m3 E.301
48 Compressor, air 4000-6500 L/M E.302
49 Generator E.311
50 Generator Set 125 Kva E.312
51 Water Pump (ø 5 cm) E.341
52 Water Pump (ø 10 cm) E.342
53 Jackhammer Equipment, etc. E.351
54 Tracktor Equipment, etc. E.401
55 Pan Mix -
BIAYA OPERASI PERALATAN
20721.1
AS PRASWIL KAB. DONGGALA

BIAYA OPERASI ALAT Rp./Jam
(tidak termasuk pajak dan biaya mobilisasi/demobilisasi alat)
TERDEKAT ANTARA TERJAUH
TERJAUH TERJAUH TERJAUH
(Rp.) (Rp.) (Rp.)
372,025.61 372,636.26 372,995.61

213,628.36 213,989.19 214,201.54
450,117.92 450,728.57 451,087.92
346,592.88 347,203.53 347,562.88
647,428.65 648,538.93 649,192.30
553,286.03 554,257.53 554,829.24
398,917.43 399,528.08 399,887.43
25,526.92 25,571.34 25,597.47
413,685.61 414,435.04 414,876.08
266,100.08 266,544.20 266,805.55
368,951.59 369,478.98 369,789.33
134,537.05 134,742.46 134,863.33
262,890.66 263,251.49 263,463.84
316,986.36 317,458.22 317,735.91
159,189.23 159,439.04 159,586.05
189,822.29 190,349.68 190,660.03
12,848.21 12,887.07 12,909.94
6,994.66 7,016.86 7,029.93
19,753.03 19,775.23 19,788.30
7,260.47 7,282.67 7,295.74
30,575.70 30,614.56 30,637.43
68,704.84 68,915.78 69,039.93
18,771.73 18,810.59 18,833.46

595,562.70 596,256.63 596,664.99
502,958.82 503,569.47 503,928.82
170,742.74 170,909.29 171,007.29
728,105.97 729,077.47 729,649.18
153,211.56 153,849.98 154,225.66
84,923.90 85,301.40 85,523.55
232,921.20 233,559.62 233,935.30
369,650.53 370,622.03 371,193.74
99,603.41 100,019.76 100,264.79
123,641.59 124,085.71 124,347.06
159,434.20 159,906.06 160,183.75
135,772.58 136,161.18 136,389.86
129,876.75 130,215.39 130,414.67
79,314.12 79,652.76 79,852.04
121,818.16 122,234.51 122,479.54
256,752.73 257,363.38 257,722.73
18,458.74 18,514.25 18,546.91
147,589.53 148,033.65 148,295.00
157,628.40 158,083.61 158,351.49
30,580.40 30,635.91 30,668.57
37,530.27 37,613.54 37,662.54
46,881.14 46,992.17 47,057.50
54,171.65 54,282.68 54,348.01
69,967.72 70,078.75 70,144.08
21,937.75 21,993.26 22,025.92
310,068.72 310,762.65 311,171.01
14,178.87 14,223.29 14,249.42
18,879.37 18,934.88 18,967.54
253,979.73 254,590.38 254,949.73
(Rp.)
0
0
0
INFORMASI
HARGA SATUAN
UPAH TENAGA KERJA
DAN
ALAT BANTU
WILAYAH :
KABUPATEN DONGGAL
INFORMASI
HARGA SATUAN
BAHAN / MATERIAL
DAN
PERALATAN
WILAYAH :
KABUPATEN DONGGAL
9 WILAYAH :
AMPIBABO / MARANTALE
s/d TOMINI
KECAMATAN :
AMPIBABO, TINOMBO
DAN TOMINI
1 WILAYAH :
DOLO / LEMBAH PALU
KECAMATAN :
DOLO, BIROMARU DAN
MARAWOLA
2 WILAYAH :
PARIGI / TOBOLI s/d TOLAI
KECAMATAN :
PARIGI DAN TOLAI
3 WILAYAH :
KOTA RAYA / MENSUNG,
LAMBUNU, MOUTONG
KECAMATAN :
MOUTONG
4 WILAYAH :
TOAYA / PANTAI BARAT
KECAMATAN :
SINDUE, SIRENJA, DAMSOL
DAN SOJOL
5 WILAYAH :
LEMBASADA / DONGGALA
s/d LALUNDU
KECAMATAN :
BANAWA DAN DOLO
6 WILAYAH :
PALOLO s/d TONGOA
KECAMATAN :
PA L O L O
7 WILAYAH :
RAUPA / KULAWI
s/d PEANA
KECAMATAN :
K U LA W I
8 WILAYAH :
SAUSU / SULI
s/d PEORE
KECAMATAN :
S A U S U
9 WILAYAH :
s/d TOMINI
KECAMATAN :
AMPIBABO, TINOMBO
DAN TOMINI
RMASI
SATUAN
AGA KERJA
AN
BANTU
YAH :
DONGGALA
RMASI
SATUAN
MATERIAL
AN
LATAN
YAH :
DONGGALA
ANALISA BIAYA OPERASI PERALATAN
HARGA BAHAN BAKAR / PELUMAS : KEBUTUHAN BAHAN BAKAR TIAP HP
Solar : Rp. 5,009.85 / Liter (a) M. Diesel/Solar = 0.158 L/jam (b)
Bensin : Rp. 5,209.85 / Liter (a) Bensin = 0.167 L/Jam (b)
Pelumas : Rp. 25,109.85 / Liter (a) Pelumas = 0.006 L/Jam (b)
Total UMUR DAN KAPASITAS ALAT Faktor BIAYA PEMILIKAN Total BIAYA OPERASIONAL Total Total Biaya
No. Kode NAMA ALAT Biaya Umur Waktu Kapa- CRF Asuransi Biaya Bahan Perbaikan Biaya Pemilikan Pembulatan
Modal Eko- Operasi sitas Depresiasi 3% / Thn+ Pemilikan Bakar Pelumas S.Parts Operasional Dan
nomis Tenaga i = 12,5% PPN 10% Operasional
Rp.(^000) (Thn) (Thn/Jam) (HP) (Rp) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
(1) (2) (3) [B] [A] [W] (4) [D] (5) (6) [E] (7) (8) (9) (10) (11) (12)
360 Hr x i(1+i)^A [D]x90%x[B] 0,033x[B]
5 Jam/Hr (1+i)^A - 1 x 1000 / [W] x 1000 / [W} (5) + (6) (4)x(a)x(b) (4)x(a)x(b) 0.60 x (5) (7)+(8)+(9) [E] + (10)
1 E.001 Bulldozer, D85 1,255,000.0 7.0 1,800.0 110 0.222603 139,683.43 23,008.33 162,691.76 87,071.19 16,572.50 83,810.06 187,453.75 350,145.51 350,145.51
2 E.003 Bulldozer, D31 710,000.0 7.0 1,800.0 65 0.222603 79,024.09 13,016.67 92,040.76 51,451.16 9,792.84 47,414.45 108,658.45 200,699.21 200,699.21
3 E.010 Motor grader 1,505,000.0 6.0 1,800.0 110 0.246680 185,626.54 27,591.67 213,218.21 87,071.19 16,572.50 111,375.92 215,019.61 428,237.82 428,237.82
4 E.020 Hidraulic Excavator 1,025,000.0 6.0 1,800.0 110 0.246680 126,423.39 18,791.67 145,215.06 87,071.19 16,572.50 75,854.03 179,497.72 324,712.78 324,712.78
5 E.031 Crusher 30 t / h 1,725,000.0 5.0 1,800.0 200 0.280854 242,236.61 31,625.00 273,861.61 158,311.26 30,131.82 145,341.97 333,785.05 607,646.66 607,646.66
6 E.032 Crusher 20 t / h 1,455,000.0 5.0 1,800.0 175 0.280854 204,321.31 26,675.00 230,996.31 138,522.35 26,365.34 122,592.79 287,480.48 518,476.79 518,476.79
7 E.033 Crusher 10 t / h 1,125,000.0 5.0 1,800.0 110 0.280854 157,980.40 20,625.00 178,605.40 87,071.19 16,572.50 94,788.24 198,431.93 377,037.33 377,037.33
8 E.040 Screening Plant 90,000.0 8.0 1,800.0 8 0.204832 9,217.45 1,650.00 10,867.45 6,332.45 1,205.27 5,530.47 13,068.19 23,935.64 23,935.64
9 E.051 Loader Tracked 1,425,000.0 8.0 1,800.0 135 0.204832 145,942.93 26,125.00 172,067.93 106,860.10 20,338.98 87,565.76 214,764.84 386,832.77 386,832.77
10 E.052 Loader Wheeled, 1,5 m3 890,000.0 7.0 1,800.0 80 0.222603 99,058.37 16,316.67 115,375.04 63,324.50 12,052.73 59,435.02 134,812.25 250,187.29 250,187.29
11 E.053 Tractor Wheeled, 2,5 m3 1,430,000.0 8.0 1,800.0 95 0.204832 146,455.01 26,216.67 172,671.68 75,197.85 14,312.61 87,873.01 177,383.47 350,055.15 350,055.15
12 E.080 Roller, 3 wheel 8-10 ton 470,000.0 7.0 1,800.0 37 0.222603 52,311.72 8,616.67 60,928.39 29,287.58 5,574.39 31,387.03 66,249.00 127,177.39 127,177.39
13 E.081 Tandem Roller 875,000.0 6.0 1,800.0 65 0.246680 107,922.40 16,041.67 123,964.07 51,451.16 9,792.84 64,753.44 125,997.44 249,961.51 249,961.51
14 E.082 Self Vibrator Roller 10 ton 1,020,000.0 6.0 1,800.0 85 0.246680 125,806.69 18,700.00 144,506.69 67,282.29 12,806.02 75,484.01 155,572.32 300,079.01 300,079.01
15 E.083 Towed Vibrator Roller 2-3 ton 500,000.0 6.0 1,800.0 45 0.246680 61,669.95 9,166.67 70,836.62 35,620.03 6,779.66 37,001.97 79,401.66 150,238.28 150,238.28
16 E.084 Pneumatic Roller 8-15 ton 500,000.0 10.0 1,800.0 95 0.180622 45,155.45 9,166.67 54,322.12 75,197.85 14,312.61 27,093.27 116,603.73 170,925.85 170,925.85
17 E.087 Vibrator Roller 600 Kg 20,000.0 5.0 1,800.0 7 0.280854 2,808.54 366.67 3,175.21 5,540.89 1,054.61 1,685.12 8,280.62 11,455.83 11,455.83
18 E.088 Plate Vibrator Tamper 10,000.0 5.0 1,800.0 4 0.280854 1,404.27 183.33 1,587.60 3,166.23 602.64 842.56 4,611.43 6,199.03 6,199.03
19 E.089 Concrete Vibrator 62,500.0 5.0 1,800.0 4 0.280854 8,776.69 1,145.83 9,922.52 3,166.23 602.64 5,266.01 9,034.88 18,957.40 18,957.40
20 E.130 Chip Spreader 12,500.0 6.0 1,800.0 4 0.246680 1,541.75 229.17 1,770.92 3,166.23 602.64 925.05 4,693.92 6,464.84 6,464.84
21 E.151 Asphalt Sprayer Towed 800 L 115,000.0 7.0 1,800.0 7 0.222603 12,799.68 2,108.33 14,908.01 5,540.89 1,054.61 7,679.81 14,275.31 29,183.32 29,183.32
22 E.152 Sprayer, Selfpropelled 4000 L 117,500.0 6.0 1,800.0 38 0.246680 14,492.44 2,154.17 16,646.61 30,079.14 5,725.05 8,695.46 44,499.65 61,146.26 61,146.26
23 E.153 Sprayer, Selfpropelled 1000 L 87,500.0 6.0 1,800.0 7 0.246680 10,792.24 1,604.17 12,396.41 5,540.89 1,054.61 6,475.34 13,070.84 25,467.25 25,467.25
24 E.154 Asphalt Sprayer Towed 350 L 50,000.0 6.0 1,800.0 7 0.246680 6,166.99 916.67 7,083.66 5,540.89 1,054.61 3,700.19 10,295.69 17,379.35 17,379.35
25 E.155 Asphalt Mixing Plat 30 t/h 2,100,000.0 6.0 1,800.0 125 0.246680 259,013.77 38,500.00 297,513.77 98,944.54 18,832.39 155,408.26 273,185.19 570,698.96 570,698.96
27 E.157 Asphalt Finisher 1,695,000.0 7.0 1,800.0 30 0.222603 188,656.11 31,075.00 219,731.11 23,746.69 4,519.77 113,193.67 141,460.13 361,191.24 361,191.24
29 E.172 Fuel Tank Truck 135,000.0 10.0 1,800.0 115 0.180622 12,191.97 2,475.00 14,666.97 91,028.97 17,325.80 7,315.18 115,669.95 130,336.92 130,336.92
30 E.182 Water Tank Truck 45,000.0 10.0 1,800.0 68 0.180622 4,063.99 825.00 4,888.99 53,825.83 10,244.82 2,438.39 66,509.04 71,398.03 71,398.03
01 02 03 04 05 06 08 08 09 10 11 12 13 14 15 16 17
31 E.191 Trailer, Towed 471,500.0 6.0 1,800.0 115 0.246680 58,154.76 8,644.17 66,798.93 91,028.97 17,325.80 34,892.86 143,247.63 210,046.56 210,046.56
32 E.192 Low Loader, Tractor 788,000.0 6.0 1,800.0 175 0.246680 97,191.83 14,446.67 111,638.50 138,522.35 26,365.34 58,315.10 223,202.79 334,841.29 334,841.29
33 E.211 Dump Truck 3,5 ton 65,000.0 6.0 1,800.0 75 0.246680 8,017.09 1,191.67 9,208.76 59,366.72 11,299.43 4,810.25 75,476.40 84,685.16 84,685.16
34 E.212 Dump Truck 5,0 ton 150,000.0 6.0 1,800.0 80 0.246680 18,500.98 2,750.00 21,250.98 63,324.50 12,052.73 11,100.59 86,477.82 107,728.80 107,728.80
35 E.213 Dump Truck 8,0 ton 289,500.0 6.0 1,800.0 85 0.246680 35,706.90 5,307.50 41,014.40 67,282.29 12,806.02 21,424.14 101,512.45 142,526.85 142,526.85
36 E.221 Flat Bed Truck 4,0 ton 230,000.0 5.0 1,800.0 70 0.280854 32,298.21 4,216.67 36,514.88 55,408.94 10,546.14 19,378.93 85,334.01 121,848.89 121,848.89
37 E.222 Pickup Truck 248,000.0 5.0 1,800.0 61 0.280854 34,825.90 4,546.67 39,372.57 48,284.93 9,190.21 20,895.54 78,370.68 117,743.25 117,743.25
38 E.223 Jeep 4 Wheel Drive 45,000.0 6.0 1,800.0 61 0.246680 5,550.30 825.00 6,375.30 48,284.93 9,190.21 3,330.18 60,805.32 67,180.62 67,180.62
39 E.224 Flat Bed Truck 5,0 ton 168,000.0 6.0 1,800.0 75 0.246680 20,721.10 3,080.00 23,801.10 59,366.72 11,299.43 12,432.66 83,098.81 106,899.91 106,899.91
40 E.225 Flat Bed Truck With Crane 540,000.0 5.0 1,800.0 110 0.280854 75,830.59 9,900.00 85,730.59 87,071.19 16,572.50 45,498.35 149,142.04 234,872.63 234,872.63
41 E.226 Motor Cycle 29,000.0 5.0 1,800.0 10 0.280854 4,072.38 531.67 4,604.05 7,915.56 1,506.59 2,443.43 11,865.58 16,469.63 16,469.63
42 E.231 Mobile Workshop 4,0 ton 309,000.0 8.0 1,800.0 80 0.204832 31,646.57 5,665.00 37,311.57 63,324.50 12,052.73 18,987.94 94,365.17 131,676.74 131,676.74
43 E.232 Lube Truck 297,000.0 6.0 1,800.0 82 0.246680 36,631.95 5,445.00 42,076.95 64,907.62 12,354.05 21,979.17 99,240.84 141,317.79 141,317.79
44 E.251 Concrete Mixer 0,125 m3 78,880.0 5.0 1,800.0 10 0.280854 11,076.88 1,446.13 12,523.01 7,915.56 1,506.59 6,646.13 16,068.28 28,591.29 28,591.29
45 E.252 Concrete Mixer 0,25 m3 84,000.0 5.0 1,800.0 15 0.280854 11,795.87 1,540.00 13,335.87 11,873.34 2,259.89 7,077.52 21,210.75 34,546.62 34,546.62
46 E.253 Concrete Mixer 0.5 m3 99,000.0 5.0 1,800.0 20 0.280854 13,902.27 1,815.00 15,717.27 15,831.13 3,013.18 8,341.36 27,185.67 42,902.94 42,902.94
47 E.301 Compressor, air 150 m3 129,000.0 5.0 1,800.0 20 0.280854 18,115.09 2,365.00 20,480.09 15,831.13 3,013.18 10,869.05 29,713.36 50,193.45 50,193.45
48 E.302 Compressor, air 4000-6500 L/M 194,000.0 5.0 1,800.0 20 0.280854 27,242.84 3,556.67 30,799.51 15,831.13 3,013.18 16,345.70 35,190.01 65,989.52 65,989.52
49 E.311 Generator 37,000.0 4.0 1,800.0 10 0.332708 6,155.10 678.33 6,833.43 7,915.56 1,506.59 3,693.06 13,115.21 19,948.64 19,948.64
50 E.312 Generator Set 125 Kva 588,500.0 4.0 1,800.0 125 0.332708 97,899.30 10,789.17 108,688.47 98,944.54 18,832.39 58,739.58 176,516.51 285,204.98 285,204.98
51 E.341 Water Pump (ø 5 cm) 17,750.0 4.0 1,800.0 8 0.332708 2,952.78 325.42 3,278.20 6,332.45 1,205.27 1,771.67 9,309.39 12,587.59 12,587.59
52 E.342 Water Pump (ø 10 cm) 26,250.0 4.0 1,800.0 10 0.332708 4,366.79 481.25 4,848.04 7,915.56 1,506.59 2,620.07 12,042.22 16,890.26 16,890.26
53 E.351 Jack Hammer Equipment, etc. 654,000.0 7.0 1,800.0 110 0.222603 72,791.21 11,990.00 84,781.21 87,071.19 16,572.50 43,674.73 147,318.42 232,099.63 232,099.63
54 E.401 Tracktor Equipment, etc. 47,000.0 5.0 1,800.0 3 0.280854 6,600.07 861.67 7,461.74 2,374.67 451.98 3,960.04 6,786.69 14,248.43 14,248.43
55 - Pan Mix 15,000.0 5.0 1,800.0 5 0.280854 2,106.41 275.00 2,381.41 3,957.78 753.30 1,263.85 5,974.93 8,356.34 8,356.34
KETERANGAN : REKAPITULASI DAFTAR HARGA
Biaya Angkut 1 Ret PERIODE : JANUARI 2007
Rp. 44,000.00
hps 70,000.00 Kecamatan : Banawa Selatan
durp 55,000.00 Kabupaten : Donggala
70,000.00 Propinsi : Sulawesi Tengah
85,000.00
SUIMBER : DINAS PRSWIL KAB. DONGGALA
ANTARA NO BAHAN/MATERIAL KODE VOLUME

Sirenja BAHAN SATUAN
(Rp)
M.041 1 83,755.10 1 Agregat Halus/ Pasir M.041 M3

M.010 2 101,312.96 2 Batu Quary/ batu besar M.010 M3
M.042 3 73,291.01 3 Kerikil berpasiran Alami M.042 M3
M.022 4 221,594.51 4 Batu Pecah 5/7 M.022 M3
M.023 5 221,594.51 5 Batu Pecah 3/5 M.023 M3
M.024 6 221,594.51 6 Batu Pecah 2/3 M.024 M3
M.025 7 221,594.51 7 Batu Pecah 1/2 M.025 M3
M.022A 8 95,085.10 8 Batu Belah 5/7 M.022A M3
M.023A 9 95,085.10 9 Batu Belah 3/5 M.023A M3
M.024A 10 105,085.10 10 Batu Belah 2/3 M.024A M3
M.025A 11 105,085.10 11 Batu Belah 1/2 1,277,831.00 M.025A M3
M.061 12 8,600.00 12 Bitumen (aspal) #REF! M.061 KG
M.065 13 7,000.00 13 Minyak tanah M.065 LTR
M.070 14 274,309.39 14 Kayu bakar M.070 M3
M.080 15 76,220.00 15 Portland Cement M.080 ZAK
M.081 16 50,164.78 16 Kapur M.081 M3
M.090 17 35,131.82 17 cat M.090 KG
M.162 18 9,481.82 18 Kawat Bronjong M.162 KG
M.167 19 10,909.85 19 Besi Beton M.167 KG
M.166 20 15,509.85 20 Paku Jembatan M.166 KG
21 11,659.85 21 Paku Biasa KG
22 10,109.85 22 Kawat Benrat KG
M.180 23 1,949,309.39 23 Kayu Daerah M.180 M3
M.181 24 2,774,309.39 24 Kayu Struktur M.181 M3
M.183 25 5,009.85 25 Solar M.183 LTR
M.184 26 5,209.85 26 Bensin M.184 LTR
M.185 27 25,109.85 27 Minyak Pelumas M.185 LTR
M.187 28 35,659.08 28 Seng Gelombang M.187 LBR
M.031 29 184,383.26 29 Gorong-gorong Pipa Ø 60 cm M.031 M'
A.111 32 13,244.13 32 Gebalan rumput A.111 M2
A.112 33 230,439.43 33 Pipa GIP 1,5 " A.112 M'
A.110 34 172,094.51 34 Kerikil Pecah Tersaring A.110 M3
M.014 35 93,791.01 35 Kerikil Kali Disaring M.014 M3
M.020 36 220,844.51 36 Batu Pecah 10/15 M.020 M3
M.026 37 220,844.51 37 Batu Pecah 0.5/1 M.026 M3
M.040 38 39,961.01 38 Pasir Urug 0.00 M.040 M3
39 290,924.51 39 Abu Batu M3
A.113 40 701,145.25 40 Pipa GIP Ø 3", P = 6 m A.113 Btg
A.114 41 159,096.83 41 Pipa PVC Ø 3", P = 4 m A.114 Btg
Mr 42 5,500.00 42 Royalty M3
GORONG-GORONG : Ø 60 0.28260 0.19625 0.08635 17

Ø 80 0.50240 0.38465 0.11775 12
Ø 100 0.78500 0.63585 0.14915 10
Batu Kerikil
Pipa Gip 2.5
DAFTAR HARGA BAHAN
: JANUARI 2007
anawa Selatan
ulawesi Tengah
AS PRSWIL KAB. DONGGALA
HARGA BAHAN (TANPA PPN 10 %)

ANTARA ANTARA TERJAUH TERENDAH TERTINGGI
Sirenja Sirenja Sirenja TERENDAH TERTINGGI
(Rp) (Rp) (Rp) (Rp) (Rp)
112,350.00 136,990.00 110,656.67 102,230.00 102,230.00

133,130.00 154,925.69 154,925.69 122,570.00 133,270.00
92,440.00 93,843.49 93,843.49 87,000.00 87,000.00
324,310.00 489,486.67 521,683.64 273,460.00 292,070.00
324,310.00 489,486.67 521,683.64 273,460.00 292,070.00
324,310.00 489,486.67 521,683.64 273,460.00 292,070.00
324,310.00 489,486.67 521,683.64 273,460.00 292,070.00
125,180.00 148,320.00 200,038.31 115,110.00 125,930.00
125,180.00 148,320.00 200,038.31 115,110.00 125,930.00
136,680.00 158,320.00 210,038.31 126,610.00 137,430.00
136,680.00 158,320.00 210,038.31 126,610.00 137,430.00
8,080.00 6,854.64 6,881.18 7,990.00 8,030.00
8,210.00 2,765.98 2,785.90 8,150.00 8,170.00
319,250.00 286,956.52 276,984.13 309,720.00 326,170.00
71,150.00 52,447.47 53,637.10 63,720.00 65,480.00
40,610.00 577,898.97 577,928.84 40,520.00 40,560.00
25,250.00 35,319.18 35,343.07 25,170.00 25,210.00
17,550.00 9,669.18 9,693.07 17,170.00 17,210.00
11,510.00 10,990.98 11,010.90 11,150.00 11,170.00
20,310.00 15,665.98 15,685.90 25,150.00 25,170.00
16,310.00 11,815.98 11,835.90 16,150.00 16,170.00
15,210.00 10,990.98 11,010.90 15,150.00 15,170.00
1,991,000.00 1,396,961.33 1,386,956.52 1,951,000.00 1,964,000.00
3,141,000.00 1,896,961.33 1,886,956.52 2,776,000.00 2,789,000.00
6,310.00 6,297.98 6,317.90 6,250.00 6,270.00
5,410.00 5,065.98 5,085.90 5,350.00 5,370.00
29,010.00 25,265.98 25,285.90 28,650.00 28,670.00
46,150.00 36,595.94 36,715.44 55,870.00 56,050.00
226,430.00 211,961.33 215,595.24 215,440.00 220,640.00
298,510.00 280,906.25 285,928.57 282,970.00 290,450.00
460,610.00 425,939.25 432,358.59 441,980.00 450,740.00
30,350.00 18,596.61 15,610.69 29,140.00 31,590.00
288,330.00 63,563.96 63,643.55 288,080.00 288,200.00
267,410.00 439,986.67 472,183.64 216,560.00 235,170.00
116,040.00 114,343.49 114,343.49 110,600.00 110,600.00
323,410.00 488,736.67 520,933.64 272,560.00 291,170.00
347,310.00 488,736.67 520,933.64 296,460.00 315,070.00
73,910.00 77,513.49 77,513.49 68,470.00 68,470.00
377,440.00 558,816.67 591,013.64 326,590.00 345,200.00
902,740.00 410,097.69 411,283.52 899,310.00 901,080.00
185,930.00 165,071.09 165,855.68 183,640.00 184,820.00
0.00 4,000.00 4,000.00 5000 5000
1.46795
1.413
1.4915
********************************
Biaya
Retribusi NO
(Rp)
(1)
3,000.00 1
4,000.00 2
4,000.00 3
4,000.00 4
4,000.00 5
4,000.00 6
4,000.00 7
4,000.00 8
4,000.00 9
4,000.00 10
4,000.00 11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
4,000.00 34
4,000.00 35
4,000.00 36
4,000.00 37
3,000.00 38
5,000.00 39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
10.00 1
10.00 2
5.00 3
30.50 4
30.50 5
30.50 6
30.50 7
15.50 8
15.50 9
15.50 10
15.50 11
20.50 12
20.50 13
6.00 14
20.50 15
20.50 16
20.50 17
20.50 18
20.50 19
20.50 20
20.50 21
20.50 22
9.50 23
9.50 24
20.50 25
20.50 26
20.50 27
20.50 28
20.50 29
20.50 30
20.50 31
6.00 32
20.50 33
25.50 34
5.00 35
30.50 36
30.50 37
5.00 38
30.50 39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
JARAK ANGKUT
10.00 1
10.00 2
5.00 3
91.00 4
91.00 5
91.00 6
91.00 7
22.00 8
22.00 9
22.00 10
22.00 11
81.00 12
81.00 13
10.00 14
81.00 15
81.00 16
81.00 17
81.00 18
81.00 19
81.00 20
81.00 21
81.00 22
10.00 23
10.00 24
81.00 25
81.00 26
81.00 27
81.00 28
81.00 29
81.00 30
81.00 31
81.00 32
81.00 33
91.00 34
5.00 35
91.00 36
91.00 37
5.00 38
91.00 39
81.00 40
81.00 41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
NO
(1)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
ANTARA
Sirenja
hps (Rp)
102,230.00 18,474.90 92,479.93

122,570.00 21,257.04 110,467.89
87,000.00 13,708.99 78,001.16
273,460.00 51,865.49 272,574.90
273,460.00 51,865.49 272,574.90
273,460.00 51,865.49 272,574.90
273,460.00 51,865.49 272,574.90
115,110.00 20,024.90 103,809.93
115,110.00 20,024.90 103,809.93
126,610.00 21,524.90 113,809.93
126,610.00 21,524.90 113,809.93
7,990.00 (610.00) 8,380.00
8,150.00 1,150.00 2,674.76
309,720.00 35,410.61 288,674.03
63,720.00 (12,500.00) 60,220.00
40,520.00 (9,644.78) 50,262.15
25,170.00 (9,961.82) 35,209.72
17,170.00 7,688.18 9,559.72
11,150.00 240.15 10,174.76
25,150.00 9,640.15 15,574.76
16,150.00 4,490.15 11,724.76
15,150.00 5,040.15 10,174.76
1,951,000.00 1,690.61 1,963,674.03
2,776,000.00 1,690.61 2,788,674.03
6,250.00 1,240.15 4,474.76
5,350.00 140.15 4,674.76
28,650.00 3,540.15 25,174.76
55,870.00 20,210.92 36,048.53
215,440.00 31,056.74 195,837.00
282,970.00 40,970.00 258,250.00
441,980.00 62,644.18 398,738.81
29,140.00 15,895.87 16,638.38
288,080.00 57,640.57 230,699.09
216,560.00 44,465.49 223,074.90
110,600.00 16,808.99 98,501.16
272,560.00 51,715.49 271,824.90
296,460.00 75,615.49 271,824.90
68,470.00 28,508.99 61,671.16
326,590.00 35,665.49 341,904.90
899,310.00 198,164.75 704,776.54
183,640.00 24,543.17 161,517.69
5,000.00 (500.00) 5,500.00
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Sambo
Kecamatan : Dolo dan Dolo Selatan
Kode Jarak Koefisien Circle Time

Nama Material Bahan Satuan Angkut Muatan Kosong
(KM) (30 km/jam) (40 km/jam)
(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Agregat Halus/ Pasir M.041 M3 10.00 0.33 0.25

Batu Quary/ batu besar M.010 M3 10.00 0.33 0.25
Kerikil berpasiran Alami M.042 M3 5.00 0.17 0.13
Batu Pecah 5/7 M.022 M3 32.00 1.07 0.80
Batu Pecah 3/5 M.023 M3 32.00 1.07 0.80
Batu Pecah 2/3 M.024 M3 32.00 1.07 0.80
Batu Pecah 1/2 M.025 M3 32.00 1.07 0.80
Batu Belah 5/7 M.022A M3 20.00 0.67 0.50
Batu Belah 3/5 M.023A M3 20.00 0.67 0.50
Batu Belah 2/3 M.024A M3 20.00 0.67 0.50
Batu Belah 1/2 M.025A M3 20.00 0.67 0.50
Bitumen (aspal) M.061 KG 22.00 0.73 0.55
Minyak tanah M.065 LTR 22.00 0.73 0.55
Kayu bakar M.070 M3 15.00 0.50 0.38
Portland Cement (50 Kg) M.080 ZAK 22.00 0.73 0.55
Kapur Hidrasi M.081 M3 22.00 0.73 0.55
cat M.090 KG 22.00 0.73 0.55
Kawat Bronjong M.162 KG 22.00 0.73 0.55
Besi Beton M.167 KG 22.00 0.73 0.55
Paku Jembatan M.166 KG 22.00 0.73 0.55
Paku Biasa KG 22.00 0.73 0.55
Kawat Benrat KG 22.00 0.73 0.55
Acuan dari Kayu Daerah M.180 M3 15.00 0.50 0.38
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 22.00 0.73 0.55
Bensin M.184 LTR 22.00 0.73 0.55
Minyak Pelumas M.185 LTR 22.00 0.73 0.55
Seng Gelombang M.187 LBR 22.00 0.73 0.55
Gorong-gorong Pipa Ø 60 cm M.031 M' 22.00 0.73 0.55
Gebalan rumput A.111 M2 10.00 0.33 0.25
Pipa GIP 2,5 " A.112 M' 22.00 0.73 0.55
Kerikil Pecah Tersaring A.110 M3 20.00 0.67 0.50
Kerikil Kali Disaring M.014 M3 5.00 0.17 0.13
Batu Pecah 10/15 M.020 M3 32.00 1.07 0.80
Batu Pecah 0.5/1 M.026 M3 32.00 1.07 0.80
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 32.00 1.07 0.80
Pipa GIP Ø 3", P = 6 m A.112 Btg 22.00 0.73 0.55
Pipa PVC Ø 3", P = 4 m A.113 Btg 22.00 0.73 0.55
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Jono

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 24.00 0.80 0.60
Batu Pecah 3/5 M.023 M3 24.00 0.80 0.60
Batu Pecah 2/3 M.024 M3 24.00 0.80 0.60
Batu Pecah 1/2 M.025 M3 24.00 0.80 0.60
Batu Belah 5/7 M.022A M3 19.00 0.63 0.48
Batu Belah 3/5 M.023A M3 19.00 0.63 0.48
Batu Belah 2/3 M.024A M3 19.00 0.63 0.48
Batu Belah 1/2 M.025A M3 19.00 0.63 0.48
Kayu bakar M.070 M3 2.00 0.07 0.05
Kapur Hidrasi M.081 M3 14.00 0.47 0.35
cat M.090 KG 14.00 0.47 0.35
Besi Beton M.167 KG 14.00 0.47 0.35
Paku Biasa KG 14.00 0.47 0.35
Kayu Struktur M.181 M3 5.00 0.17 0.13
Solar M.183 LTR 14.00 0.47 0.35
Bensin M.184 LTR 14.00 0.47 0.35
Pipa GIP 2,5 " A.112 M' 14.00 0.47 0.35
Batu Pecah 10/15 M.020 M3 24.00 0.80 0.60
Batu Pecah 0.5/1 M.026 M3 24.00 0.80 0.60
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 24.00 0.80 0.60
Pipa GIP Ø 3", P = 6 m A.112 Btg 14.00 0.47 0.35
Pipa PVC Ø 3", P = 4 m A.113 Btg 14.00 0.47 0.35
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Bangga

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 51.00 1.70 1.28
Batu Pecah 3/5 M.023 M3 51.00 1.70 1.28
Batu Pecah 2/3 M.024 M3 51.00 1.70 1.28
Batu Pecah 1/2 M.025 M3 51.00 1.70 1.28
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 41.00 1.37 1.03
cat M.090 KG 41.00 1.37 1.03
Besi Beton M.167 KG 41.00 1.37 1.03
Paku Biasa KG 41.00 1.37 1.03
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 41.00 1.37 1.03
Bensin M.184 LTR 41.00 1.37 1.03
Pipa GIP 2,5 " A.112 M' 41.00 1.37 1.03
Batu Pecah 10/15 M.020 M3 51.00 1.70 1.28
Batu Pecah 0.5/1 M.026 M3 51.00 1.70 1.28
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 51.00 1.70 1.28
Pipa GIP Ø 3", P = 6 m A.112 Btg 41.00 1.37 1.03
Pipa PVC Ø 3", P = 4 m A.113 Btg 41.00 1.37 1.03
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Sidera
Kecamatan : Biromaru, Gumbasa dan Tanambulava

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 26.00 0.87 0.65
Batu Pecah 3/5 M.023 M3 26.00 0.87 0.65
Batu Pecah 2/3 M.024 M3 26.00 0.87 0.65
Batu Pecah 1/2 M.025 M3 26.00 0.87 0.65
Batu Belah 5/7 M.022A M3 16.00 0.53 0.40
Batu Belah 3/5 M.023A M3 16.00 0.53 0.40
Batu Belah 2/3 M.024A M3 16.00 0.53 0.40
Batu Belah 1/2 M.025A M3 16.00 0.53 0.40
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 16.00 0.53 0.40
cat M.090 KG 16.00 0.53 0.40
Besi Beton M.167 KG 16.00 0.53 0.40
Paku Biasa KG 16.00 0.53 0.40
Kayu Struktur M.181 M3 5.00 0.17 0.13
Solar M.183 LTR 16.00 0.53 0.40
Bensin M.184 LTR 16.00 0.53 0.40
Pipa GIP 2,5 " A.112 M' 16.00 0.53 0.40
Batu Pecah 10/15 M.020 M3 26.00 0.87 0.65
Batu Pecah 0.5/1 M.026 M3 26.00 0.87 0.65
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 26.00 0.87 0.65
Pipa GIP Ø 3", P = 6 m A.112 Btg 16.00 0.53 0.40
Pipa PVC Ø 3", P = 4 m A.113 Btg 16.00 0.53 0.40
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Lolu

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 19.00 0.63 0.48
Batu Pecah 3/5 M.023 M3 19.00 0.63 0.48
Batu Pecah 2/3 M.024 M3 19.00 0.63 0.48
Batu Pecah 1/2 M.025 M3 19.00 0.63 0.48
Batu Belah 5/7 M.022A M3 9.00 0.30 0.23
Batu Belah 3/5 M.023A M3 9.00 0.30 0.23
Batu Belah 2/3 M.024A M3 9.00 0.30 0.23
Batu Belah 1/2 M.025A M3 9.00 0.30 0.23
Kayu bakar M.070 M3 2.00 0.07 0.05
Kapur Hidrasi M.081 M3 9.00 0.30 0.23
cat M.090 KG 9.00 0.30 0.23
Besi Beton M.167 KG 9.00 0.30 0.23
Paku Biasa KG 9.00 0.30 0.23
Kayu Struktur M.181 M3 9.00 0.30 0.23
Solar M.183 LTR 9.00 0.30 0.23
Bensin M.184 LTR 9.00 0.30 0.23
Pipa GIP 2,5 " A.112 M' 9.00 0.30 0.23
Batu Pecah 10/15 M.020 M3 19.00 0.63 0.48
Batu Pecah 0.5/1 M.026 M3 19.00 0.63 0.48
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 19.00 0.63 0.48
Pipa GIP Ø 3", P = 6 m A.112 Btg 9.00 0.30 0.23
Pipa PVC Ø 3", P = 4 m A.113 Btg 9.00 0.30 0.23
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Simoro

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 42.00 1.40 1.05
Batu Pecah 3/5 M.023 M3 42.00 1.40 1.05
Batu Pecah 2/3 M.024 M3 42.00 1.40 1.05
Batu Pecah 1/2 M.025 M3 42.00 1.40 1.05
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 32.00 1.07 0.80
cat M.090 KG 32.00 1.07 0.80
Besi Beton M.167 KG 32.00 1.07 0.80
Paku Biasa KG 32.00 1.07 0.80
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 32.00 1.07 0.80
Bensin M.184 LTR 32.00 1.07 0.80
Pipa GIP 2,5 " A.112 M' 32.00 1.07 0.80
Batu Pecah 10/15 M.020 M3 42.00 1.40 1.05
Batu Pecah 0.5/1 M.026 M3 42.00 1.40 1.05
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 42.00 1.40 1.05
Pipa GIP Ø 3", P = 6 m A.112 Btg 32.00 1.07 0.80
Pipa PVC Ø 3", P = 4 m A.113 Btg 32.00 1.07 0.80
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Porame
Kecamatan : Marawola dan Pinembani

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 18.00 0.60 0.45
Batu Pecah 3/5 M.023 M3 18.00 0.60 0.45
Batu Pecah 2/3 M.024 M3 18.00 0.60 0.45
Batu Pecah 1/2 M.025 M3 18.00 0.60 0.45
Batu Belah 5/7 M.022A M3 8.00 0.27 0.20
Batu Belah 3/5 M.023A M3 8.00 0.27 0.20
Batu Belah 2/3 M.024A M3 8.00 0.27 0.20
Batu Belah 1/2 M.025A M3 8.00 0.27 0.20
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 8.00 0.27 0.20
cat M.090 KG 8.00 0.27 0.20
Besi Beton M.167 KG 8.00 0.27 0.20
Paku Biasa KG 8.00 0.27 0.20
Kayu Struktur M.181 M3 5.00 0.17 0.13
Solar M.183 LTR 8.00 0.27 0.20
Bensin M.184 LTR 8.00 0.27 0.20
Pipa GIP 2,5 " A.112 M' 8.00 0.27 0.20
Batu Pecah 10/15 M.020 M3 18.00 0.60 0.45
Batu Pecah 0.5/1 M.026 M3 18.00 0.60 0.45
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 18.00 0.60 0.45
Pipa GIP Ø 3", P = 6 m A.112 Btg 8.00 0.27 0.20
Pipa PVC Ø 3", P = 4 m A.113 Btg 8.00 0.27 0.20
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Binangga

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 16.00 0.53 0.40
Batu Pecah 3/5 M.023 M3 16.00 0.53 0.40
Batu Pecah 2/3 M.024 M3 16.00 0.53 0.40
Batu Pecah 1/2 M.025 M3 16.00 0.53 0.40
Batu Belah 5/7 M.022A M3 6.00 0.20 0.15
Batu Belah 3/5 M.023A M3 6.00 0.20 0.15
Batu Belah 2/3 M.024A M3 6.00 0.20 0.15
Batu Belah 1/2 M.025A M3 6.00 0.20 0.15
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 6.00 0.20 0.15
cat M.090 KG 6.00 0.20 0.15
Besi Beton M.167 KG 6.00 0.20 0.15
Paku Biasa KG 6.00 0.20 0.15
Kayu Struktur M.181 M3 5.00 0.17 0.13
Solar M.183 LTR 6.00 0.20 0.15
Bensin M.184 LTR 6.00 0.20 0.15
Pipa GIP 2,5 " A.112 M' 6.00 0.20 0.15
Batu Pecah 10/15 M.020 M3 16.00 0.53 0.40
Batu Pecah 0.5/1 M.026 M3 16.00 0.53 0.40
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 16.00 0.53 0.40
Pipa GIP Ø 3", P = 6 m A.112 Btg 6.00 0.20 0.15
Pipa PVC Ø 3", P = 4 m A.113 Btg 6.00 0.20 0.15
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Dombu
Propinsi 32 : Sulawesi Tengah

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 32.00 1.07 0.80
Batu Pecah 3/5 M.023 M3 32.00 1.07 0.80
Batu Pecah 2/3 M.024 M3 32.00 1.07 0.80
Batu Pecah 1/2 M.025 M3 32.00 1.07 0.80
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 32.00 1.07 0.80
cat M.090 KG 32.00 1.07 0.80
Besi Beton M.167 KG 32.00 1.07 0.80
Paku Biasa KG 32.00 1.07 0.80
Kayu Struktur M.181 M3 5.00 0.17 0.13
Solar M.183 LTR 32.00 1.07 0.80
Bensin M.184 LTR 32.00 1.07 0.80
Pipa GIP 2,5 " A.112 M' 32.00 1.07 0.80
Batu Pecah 10/15 M.020 M3 32.00 1.07 0.80
Batu Pecah 0.5/1 M.026 M3 32.00 1.07 0.80
Pasir Urug M.040 M3 22.00 0.73 0.55
Abu Batu M3 32.00 1.07 0.80
Pipa GIP Ø 3", P = 6 m A.112 Btg 32.00 1.07 0.80
Pipa PVC Ø 3", P = 4 m A.113 Btg 32.00 1.07 0.80
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Batusuya
Kecamatan : Sindue

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 34.00 1.13 0.85
Batu Pecah 3/5 M.023 M3 34.00 1.13 0.85
Batu Pecah 2/3 M.024 M3 34.00 1.13 0.85
Batu Pecah 1/2 M.025 M3 34.00 1.13 0.85
Batu Belah 5/7 M.022A M3 10.00 0.33 0.25
Batu Belah 3/5 M.023A M3 10.00 0.33 0.25
Batu Belah 2/3 M.024A M3 10.00 0.33 0.25
Batu Belah 1/2 M.025A M3 10.00 0.33 0.25
Kayu bakar M.070 M3 15.00 0.50 0.38
Kapur Hidrasi M.081 M3 60.00 2.00 1.50
cat M.090 KG 60.00 2.00 1.50
Besi Beton M.167 KG 60.00 2.00 1.50
Paku Biasa KG 60.00 2.00 1.50
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 60.00 2.00 1.50
Bensin M.184 LTR 60.00 2.00 1.50
Pipa GIP 2,5 " A.112 M' 60.00 2.00 1.50
Batu Pecah 10/15 M.020 M3 34.00 1.13 0.85
Batu Pecah 0.5/1 M.026 M3 34.00 1.13 0.85
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 34.00 1.13 0.85
Pipa GIP Ø 3", P = 6 m A.112 Btg 60.00 2.00 1.50
Pipa PVC Ø 3", P = 4 m A.113 Btg 60.00 2.00 1.50
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Toaya
Kecamatan : Sindue

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 10.00 0.33 0.25
Batu Pecah 3/5 M.023 M3 10.00 0.33 0.25
Batu Pecah 2/3 M.024 M3 10.00 0.33 0.25
Batu Pecah 1/2 M.025 M3 10.00 0.33 0.25
Batu Belah 5/7 M.022A M3 10.00 0.33 0.25
Batu Belah 3/5 M.023A M3 10.00 0.33 0.25
Batu Belah 2/3 M.024A M3 10.00 0.33 0.25
Batu Belah 1/2 M.025A M3 10.00 0.33 0.25
Kayu bakar M.070 M3 7.00 0.23 0.18
Kapur Hidrasi M.081 M3 36.00 1.20 0.90
cat M.090 KG 36.00 1.20 0.90
Besi Beton M.167 KG 36.00 1.20 0.90
Paku Biasa KG 36.00 1.20 0.90
Kayu Struktur M.181 M3 7.00 0.23 0.18
Solar M.183 LTR 36.00 1.20 0.90
Bensin M.184 LTR 36.00 1.20 0.90
Pipa GIP 2,5 " A.112 M' 36.00 1.20 0.90
Batu Pecah 10/15 M.020 M3 10.00 0.33 0.25
Batu Pecah 0.5/1 M.026 M3 10.00 0.33 0.25
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 10.00 0.33 0.25
Pipa GIP Ø 3", P = 6 m A.112 Btg 36.00 1.20 0.90
Pipa PVC Ø 3", P = 4 m A.113 Btg 36.00 1.20 0.90
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Sikara
Kecamatan : Sindue

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 50.00 1.67 1.25
Batu Pecah 3/5 M.023 M3 50.00 1.67 1.25
Batu Pecah 2/3 M.024 M3 50.00 1.67 1.25
Batu Pecah 1/2 M.025 M3 50.00 1.67 1.25
Batu Belah 5/7 M.022A M3 19.00 0.63 0.48
Batu Belah 3/5 M.023A M3 19.00 0.63 0.48
Batu Belah 2/3 M.024A M3 19.00 0.63 0.48
Batu Belah 1/2 M.025A M3 19.00 0.63 0.48
Kayu bakar M.070 M3 8.00 0.27 0.20
Kapur Hidrasi M.081 M3 76.00 2.53 1.90
cat M.090 KG 76.00 2.53 1.90
Besi Beton M.167 KG 76.00 2.53 1.90
Paku Biasa KG 76.00 2.53 1.90
Kayu Struktur M.181 M3 8.00 0.27 0.20
Solar M.183 LTR 76.00 2.53 1.90
Bensin M.184 LTR 76.00 2.53 1.90
Pipa GIP 2,5 " A.112 M' 76.00 2.53 1.90
Batu Pecah 10/15 M.020 M3 50.00 1.67 1.25
Batu Pecah 0.5/1 M.026 M3 50.00 1.67 1.25
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 50.00 1.67 1.25
Pipa GIP Ø 3", P = 6 m A.112 Btg 76.00 2.53 1.90
Pipa PVC Ø 3", P = 4 m A.113 Btg 76.00 2.53 1.90
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Tg. Padang
Kecamatan : Sirenja

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 60.00 2.00 1.50
Batu Pecah 3/5 M.023 M3 60.00 2.00 1.50
Batu Pecah 2/3 M.024 M3 60.00 2.00 1.50
Batu Pecah 1/2 M.025 M3 60.00 2.00 1.50
Batu Belah 5/7 M.022A M3 10.00 0.33 0.25
Batu Belah 3/5 M.023A M3 10.00 0.33 0.25
Batu Belah 2/3 M.024A M3 10.00 0.33 0.25
Batu Belah 1/2 M.025A M3 10.00 0.33 0.25
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 86.00 2.87 2.15
cat M.090 KG 86.00 2.87 2.15
Besi Beton M.167 KG 86.00 2.87 2.15
Paku Biasa KG 86.00 2.87 2.15
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 86.00 2.87 2.15
Bensin M.184 LTR 86.00 2.87 2.15
Pipa GIP 2,5 " A.112 M' 86.00 2.87 2.15
Batu Pecah 10/15 M.020 M3 60.00 2.00 1.50
Batu Pecah 0.5/1 M.026 M3 60.00 2.00 1.50
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 60.00 2.00 1.50
Pipa GIP Ø 3", P = 6 m A.112 Btg 86.00 2.87 2.15
Pipa PVC Ø 3", P = 4 m A.113 Btg 86.00 2.87 2.15
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Ombo
Kecamatan : Sirenja

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 54.00 1.80 1.35
Batu Pecah 3/5 M.023 M3 54.00 1.80 1.35
Batu Pecah 2/3 M.024 M3 54.00 1.80 1.35
Batu Pecah 1/2 M.025 M3 54.00 1.80 1.35
Batu Belah 5/7 M.022A M3 15.00 0.50 0.38
Batu Belah 3/5 M.023A M3 15.00 0.50 0.38
Batu Belah 2/3 M.024A M3 15.00 0.50 0.38
Batu Belah 1/2 M.025A M3 15.00 0.50 0.38
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 80.00 2.67 2.00
cat M.090 KG 80.00 2.67 2.00
Besi Beton M.167 KG 80.00 2.67 2.00
Paku Biasa KG 80.00 2.67 2.00
Kayu Struktur M.181 M3 7.00 0.23 0.18
Solar M.183 LTR 80.00 2.67 2.00
Bensin M.184 LTR 80.00 2.67 2.00
Pipa GIP 2,5 " A.112 M' 80.00 2.67 2.00
Batu Pecah 10/15 M.020 M3 54.00 1.80 1.35
Batu Pecah 0.5/1 M.026 M3 54.00 1.80 1.35
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 54.00 1.80 1.35
Pipa GIP Ø 3", P = 6 m A.112 Btg 80.00 2.67 2.00
Pipa PVC Ø 3", P = 4 m A.113 Btg 80.00 2.67 2.00
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Lende
Kecamatan : Sirenja

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 62.00 2.07 1.55
Batu Pecah 3/5 M.023 M3 62.00 2.07 1.55
Batu Pecah 2/3 M.024 M3 62.00 2.07 1.55
Batu Pecah 1/2 M.025 M3 62.00 2.07 1.55
Batu Belah 5/7 M.022A M3 10.00 0.33 0.25
Batu Belah 3/5 M.023A M3 10.00 0.33 0.25
Batu Belah 2/3 M.024A M3 10.00 0.33 0.25
Batu Belah 1/2 M.025A M3 10.00 0.33 0.25
Kayu bakar M.070 M3 15.00 0.50 0.38
Kapur Hidrasi M.081 M3 98.00 3.27 2.45
cat M.090 KG 98.00 3.27 2.45
Besi Beton M.167 KG 98.00 3.27 2.45
Paku Biasa KG 98.00 3.27 2.45
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 98.00 3.27 2.45
Bensin M.184 LTR 98.00 3.27 2.45
Pipa GIP 2,5 " A.112 M' 98.00 3.27 2.45
Batu Pecah 10/15 M.020 M3 62.00 2.07 1.55
Batu Pecah 0.5/1 M.026 M3 62.00 2.07 1.55
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 62.00 2.07 1.55
Pipa GIP Ø 3", P = 6 m A.112 Btg 98.00 3.27 2.45
Pipa PVC Ø 3", P = 4 m A.113 Btg 98.00 3.27 2.45
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Rerang
Kecamatan : Damsol

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 121.00 4.03 3.03
Batu Pecah 3/5 M.023 M3 121.00 4.03 3.03
Batu Pecah 2/3 M.024 M3 121.00 4.03 3.03
Batu Pecah 1/2 M.025 M3 121.00 4.03 3.03
Batu Belah 5/7 M.022A M3 45.00 1.50 1.13
Batu Belah 3/5 M.023A M3 45.00 1.50 1.13
Batu Belah 2/3 M.024A M3 45.00 1.50 1.13
Batu Belah 1/2 M.025A M3 45.00 1.50 1.13
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 160.00 5.33 4.00
cat M.090 KG 160.00 5.33 4.00
Besi Beton M.167 KG 160.00 5.33 4.00
Paku Biasa KG 160.00 5.33 4.00
Kayu Struktur M.181 M3 12.00 0.40 0.30
Solar M.183 LTR 160.00 5.33 4.00
Bensin M.184 LTR 160.00 5.33 4.00
Pipa GIP 2,5 " A.112 M' 160.00 5.33 4.00
Batu Pecah 10/15 M.020 M3 121.00 4.03 3.03
Batu Pecah 0.5/1 M.026 M3 121.00 4.03 3.03
Pasir Urug M.040 M3 12.00 0.40 0.30
Abu Batu M3 121.00 4.03 3.03
Pipa GIP Ø 3", P = 6 m A.112 Btg 160.00 5.33 4.00
Pipa PVC Ø 3", P = 4 m A.113 Btg 160.00 5.33 4.00
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Sabang
Kecamatan : Damsol

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 84.00 2.80 2.10
Batu Pecah 3/5 M.023 M3 84.00 2.80 2.10
Batu Pecah 2/3 M.024 M3 84.00 2.80 2.10
Batu Pecah 1/2 M.025 M3 84.00 2.80 2.10
Batu Belah 5/7 M.022A M3 40.00 1.33 1.00
Batu Belah 3/5 M.023A M3 40.00 1.33 1.00
Batu Belah 2/3 M.024A M3 40.00 1.33 1.00
Batu Belah 1/2 M.025A M3 40.00 1.33 1.00
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 147.00 4.90 3.68
cat M.090 KG 147.00 4.90 3.68
Besi Beton M.167 KG 147.00 4.90 3.68
Paku Biasa KG 147.00 4.90 3.68
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 147.00 4.90 3.68
Bensin M.184 LTR 147.00 4.90 3.68
Pipa GIP 2,5 " A.112 M' 147.00 4.90 3.68
Batu Pecah 10/15 M.020 M3 84.00 2.80 2.10
Batu Pecah 0.5/1 M.026 M3 84.00 2.80 2.10
Pasir Urug M.040 M3 10.00 0.33 0.25
Abu Batu M3 84.00 2.80 2.10
Pipa GIP Ø 3", P = 6 m A.112 Btg 147.00 4.90 3.68
Pipa PVC Ø 3", P = 4 m A.113 Btg 147.00 4.90 3.68
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Long
Kecamatan : Damsol

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 143.00 4.77 3.58
Batu Pecah 3/5 M.023 M3 143.00 4.77 3.58
Batu Pecah 2/3 M.024 M3 143.00 4.77 3.58
Batu Pecah 1/2 M.025 M3 143.00 4.77 3.58
Batu Belah 5/7 M.022A M3 50.00 1.67 1.25
Batu Belah 3/5 M.023A M3 50.00 1.67 1.25
Batu Belah 2/3 M.024A M3 50.00 1.67 1.25
Batu Belah 1/2 M.025A M3 50.00 1.67 1.25
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 170.00 5.67 4.25
cat M.090 KG 170.00 5.67 4.25
Besi Beton M.167 KG 170.00 5.67 4.25
Paku Biasa KG 170.00 5.67 4.25
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 170.00 5.67 4.25
Bensin M.184 LTR 170.00 5.67 4.25
Pipa GIP 2,5 " A.112 M' 170.00 5.67 4.25
Batu Pecah 10/15 M.020 M3 143.00 4.77 3.58
Batu Pecah 0.5/1 M.026 M3 143.00 4.77 3.58
Pasir Urug M.040 M3 15.00 0.50 0.38
Abu Batu M3 143.00 4.77 3.58
Pipa GIP Ø 3", P = 6 m A.112 Btg 170.00 5.67 4.25
Pipa PVC Ø 3", P = 4 m A.113 Btg 170.00 5.67 4.25
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Siweli
Kecamatan : Balaesang

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 81.00 2.70 2.03
Batu Pecah 3/5 M.023 M3 81.00 2.70 2.03
Batu Pecah 2/3 M.024 M3 81.00 2.70 2.03
Batu Pecah 1/2 M.025 M3 81.00 2.70 2.03
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 8.00 0.27 0.20
Kapur Hidrasi M.081 M3 117.00 3.90 2.93
cat M.090 KG 117.00 3.90 2.93
Besi Beton M.167 KG 117.00 3.90 2.93
Paku Biasa KG 117.00 3.90 2.93
Kayu Struktur M.181 M3 8.00 0.27 0.20
Solar M.183 LTR 117.00 3.90 2.93
Bensin M.184 LTR 117.00 3.90 2.93
Pipa GIP 2,5 " A.112 M' 117.00 3.90 2.93
Batu Pecah 10/15 M.020 M3 81.00 2.70 2.03
Batu Pecah 0.5/1 M.026 M3 81.00 2.70 2.03
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 81.00 2.70 2.03
Pipa GIP Ø 3", P = 6 m A.113 Btg 117.00 3.90 2.93
Pipa PVC Ø 3", P = 4 m A.114 Btg 117.00 3.90 2.93
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Rano

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 84.00 2.80 2.10
Batu Pecah 3/5 M.023 M3 84.00 2.80 2.10
Batu Pecah 2/3 M.024 M3 84.00 2.80 2.10
Batu Pecah 1/2 M.025 M3 84.00 2.80 2.10
Batu Belah 5/7 M.022A M3 40.00 1.33 1.00
Batu Belah 3/5 M.023A M3 40.00 1.33 1.00
Batu Belah 2/3 M.024A M3 40.00 1.33 1.00
Batu Belah 1/2 M.025A M3 40.00 1.33 1.00
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 110.00 3.67 2.75
cat M.090 KG 110.00 3.67 2.75
Besi Beton M.167 KG 110.00 3.67 2.75
Paku Biasa KG 110.00 3.67 2.75
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 110.00 3.67 2.75
Bensin M.184 LTR 110.00 3.67 2.75
Pipa GIP 2,5 " A.112 M' 110.00 3.67 2.75
Batu Pecah 10/15 M.020 M3 84.00 2.80 2.10
Batu Pecah 0.5/1 M.026 M3 84.00 2.80 2.10
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 84.00 2.80 2.10
Pipa GIP Ø 3", P = 6 m A.113 Btg 110.00 3.67 2.75
Pipa PVC Ø 3", P = 4 m A.114 Btg 110.00 3.67 2.75
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Sioyong

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 111.00 3.70 2.78
Batu Pecah 3/5 M.023 M3 111.00 3.70 2.78
Batu Pecah 2/3 M.024 M3 111.00 3.70 2.78
Batu Pecah 1/2 M.025 M3 111.00 3.70 2.78
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 137.00 4.57 3.43
cat M.090 KG 137.00 4.57 3.43
Besi Beton M.167 KG 137.00 4.57 3.43
Paku Biasa KG 137.00 4.57 3.43
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 137.00 4.57 3.43
Bensin M.184 LTR 137.00 4.57 3.43
Pipa GIP 2,5 " A.112 M' 137.00 4.57 3.43
Batu Pecah 10/15 M.020 M3 111.00 3.70 2.78
Batu Pecah 0.5/1 M.026 M3 111.00 3.70 2.78
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 111.00 3.70 2.78
Pipa GIP Ø 3", P = 6 m A.113 Btg 137.00 4.57 3.43
Pipa PVC Ø 3", P = 4 m A.114 Btg 137.00 4.57 3.43
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Balukang
Kecamatan : Sojol

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 221.00 7.37 5.53
Batu Pecah 3/5 M.023 M3 221.00 7.37 5.53
Batu Pecah 2/3 M.024 M3 221.00 7.37 5.53
Batu Pecah 1/2 M.025 M3 221.00 7.37 5.53
Batu Belah 5/7 M.022A M3 45.00 1.50 1.13
Batu Belah 3/5 M.023A M3 45.00 1.50 1.13
Batu Belah 2/3 M.024A M3 45.00 1.50 1.13
Batu Belah 1/2 M.025A M3 45.00 1.50 1.13
Kayu bakar M.070 M3 15.00 0.50 0.38
Kapur Hidrasi M.081 M3 247.00 8.23 6.18
cat M.090 KG 247.00 8.23 6.18
Besi Beton M.167 KG 247.00 8.23 6.18
Paku Biasa KG 247.00 8.23 6.18
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 247.00 8.23 6.18
Bensin M.184 LTR 247.00 8.23 6.18
Pipa GIP 2,5 " A.112 M' 247.00 8.23 6.18
Batu Pecah 10/15 M.020 M3 221.00 7.37 5.53
Batu Pecah 0.5/1 M.026 M3 221.00 7.37 5.53
Pasir Urug M.040 M3 12.50 0.42 0.31
Abu Batu M3 221.00 7.37 5.53
Pipa GIP Ø 3", P = 6 m A.112 Btg 247.00 8.23 6.18
Pipa PVC Ø 3", P = 4 m A.113 Btg 247.00 8.23 6.18
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Ou/Pangalasiang
Kecamatan : Sojol

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 156.00 5.20 3.90
Batu Pecah 3/5 M.023 M3 156.00 5.20 3.90
Batu Pecah 2/3 M.024 M3 156.00 5.20 3.90
Batu Pecah 1/2 M.025 M3 156.00 5.20 3.90
Batu Belah 5/7 M.022A M3 40.00 1.33 1.00
Batu Belah 3/5 M.023A M3 40.00 1.33 1.00
Batu Belah 2/3 M.024A M3 40.00 1.33 1.00
Batu Belah 1/2 M.025A M3 40.00 1.33 1.00
Kayu bakar M.070 M3 7.00 0.23 0.18
Kapur Hidrasi M.081 M3 180.00 6.00 4.50
cat M.090 KG 180.00 6.00 4.50
Besi Beton M.167 KG 180.00 6.00 4.50
Paku Biasa KG 180.00 6.00 4.50
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 180.00 6.00 4.50
Bensin M.184 LTR 180.00 6.00 4.50
Pipa GIP 2,5 " A.112 M' 180.00 6.00 4.50
Batu Pecah 10/15 M.020 M3 156.00 5.20 3.90
Batu Pecah 0.5/1 M.026 M3 156.00 5.20 3.90
Pasir Urug M.040 M3 10.00 0.33 0.25
Abu Batu M3 156.00 5.20 3.90
Pipa GIP Ø 3", P = 6 m A.112 Btg 180.00 6.00 4.50
Pipa PVC Ø 3", P = 4 m A.113 Btg 180.00 6.00 4.50
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Ogoamas
Kecamatan : Sojol

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 240.00 8.00 6.00
Batu Pecah 3/5 M.023 M3 240.00 8.00 6.00
Batu Pecah 2/3 M.024 M3 240.00 8.00 6.00
Batu Pecah 1/2 M.025 M3 240.00 8.00 6.00
Batu Belah 5/7 M.022A M3 55.00 1.83 1.38
Batu Belah 3/5 M.023A M3 55.00 1.83 1.38
Batu Belah 2/3 M.024A M3 55.00 1.83 1.38
Batu Belah 1/2 M.025A M3 55.00 1.83 1.38
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 262.00 8.73 6.55
cat M.090 KG 262.00 8.73 6.55
Besi Beton M.167 KG 262.00 8.73 6.55
Paku Biasa KG 262.00 8.73 6.55
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 262.00 8.73 6.55
Bensin M.184 LTR 262.00 8.73 6.55
Pipa GIP 2,5 " A.112 M' 262.00 8.73 6.55
Batu Pecah 10/15 M.020 M3 240.00 8.00 6.00
Batu Pecah 0.5/1 M.026 M3 240.00 8.00 6.00
Pasir Urug M.040 M3 14.00 0.47 0.35
Abu Batu M3 240.00 8.00 6.00
Pipa GIP Ø 3", P = 6 m A.112 Btg 262.00 8.73 6.55
Pipa PVC Ø 3", P = 4 m A.113 Btg 262.00 8.73 6.55
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Dgla Kota/Tg. Batu
Kecamatan : Banawa dan Banawa Selatan

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 19.00 0.63 0.48
Batu Pecah 3/5 M.023 M3 19.00 0.63 0.48
Batu Pecah 2/3 M.024 M3 19.00 0.63 0.48
Batu Pecah 1/2 M.025 M3 19.00 0.63 0.48
Batu Belah 5/7 M.022A M3 19.00 0.63 0.48
Batu Belah 3/5 M.023A M3 19.00 0.63 0.48
Batu Belah 2/3 M.024A M3 19.00 0.63 0.48
Batu Belah 1/2 M.025A M3 19.00 0.63 0.48
Kayu bakar M.070 M3 19.00 0.63 0.48
Kapur Hidrasi M.081 M3 34.00 1.13 0.85
cat M.090 KG 34.00 1.13 0.85
Besi Beton M.167 KG 34.00 1.13 0.85
Paku Biasa KG 34.00 1.13 0.85
Kayu Struktur M.181 M3 34.00 1.13 0.85
Solar M.183 LTR 34.00 1.13 0.85
Bensin M.184 LTR 34.00 1.13 0.85
Pipa GIP 2,5 " A.112 M' 34.00 1.13 0.85
Batu Pecah 10/15 M.020 M3 19.00 0.63 0.48
Batu Pecah 0.5/1 M.026 M3 19.00 0.63 0.48
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 19.00 0.63 0.48
Pipa GIP Ø 3", P = 6 m A.112 Btg 34.00 1.13 0.85
Pipa PVC Ø 3", P = 4 m A.113 Btg 34.00 1.13 0.85
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Loli Tasiburi

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 5.00 0.17 0.13
Batu Pecah 3/5 M.023 M3 5.00 0.17 0.13
Batu Pecah 2/3 M.024 M3 5.00 0.17 0.13
Batu Pecah 1/2 M.025 M3 5.00 0.17 0.13
Batu Belah 5/7 M.022A M3 5.00 0.17 0.13
Batu Belah 3/5 M.023A M3 5.00 0.17 0.13
Batu Belah 2/3 M.024A M3 5.00 0.17 0.13
Batu Belah 1/2 M.025A M3 5.00 0.17 0.13
Kayu bakar M.070 M3 20.00 0.67 0.50
Kapur Hidrasi M.081 M3 20.00 0.67 0.50
cat M.090 KG 20.00 0.67 0.50
Besi Beton M.167 KG 20.00 0.67 0.50
Paku Biasa KG 20.00 0.67 0.50
Kayu Struktur M.181 M3 20.00 0.67 0.50
Solar M.183 LTR 20.00 0.67 0.50
Bensin M.184 LTR 20.00 0.67 0.50
Pipa GIP 2,5 " A.112 M' 20.00 0.67 0.50
Batu Pecah 10/15 M.020 M3 5.00 0.17 0.13
Batu Pecah 0.5/1 M.026 M3 5.00 0.17 0.13
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 5.00 0.17 0.13
Pipa GIP Ø 3", P = 6 m A.112 Btg 20.00 0.67 0.50
Pipa PVC Ø 3", P = 4 m A.113 Btg 20.00 0.67 0.50
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Watatu

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 43.00 1.43 1.08
Batu Pecah 3/5 M.023 M3 43.00 1.43 1.08
Batu Pecah 2/3 M.024 M3 43.00 1.43 1.08
Batu Pecah 1/2 M.025 M3 43.00 1.43 1.08
Batu Belah 5/7 M.022A M3 43.00 1.43 1.08
Batu Belah 3/5 M.023A M3 43.00 1.43 1.08
Batu Belah 2/3 M.024A M3 43.00 1.43 1.08
Batu Belah 1/2 M.025A M3 43.00 1.43 1.08
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 72.00 2.40 1.80
cat M.090 KG 72.00 2.40 1.80
Besi Beton M.167 KG 72.00 2.40 1.80
Paku Biasa KG 72.00 2.40 1.80
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 72.00 2.40 1.80
Bensin M.184 LTR 72.00 2.40 1.80
Pipa GIP 2,5 " A.112 M' 72.00 2.40 1.80
Batu Pecah 10/15 M.020 M3 43.00 1.43 1.08
Batu Pecah 0.5/1 M.026 M3 43.00 1.43 1.08
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 43.00 1.43 1.08
Pipa GIP Ø 3", P = 6 m A.112 Btg 72.00 2.40 1.80
Pipa PVC Ø 3", P = 4 m A.113 Btg 72.00 2.40 1.80
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Ngowi
Kecamatan : Rio Pakava

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 37.00 1.23 0.93
Batu Pecah 3/5 M.023 M3 37.00 1.23 0.93
Batu Pecah 2/3 M.024 M3 37.00 1.23 0.93
Batu Pecah 1/2 M.025 M3 37.00 1.23 0.93
Batu Belah 5/7 M.022A M3 37.00 1.23 0.93
Batu Belah 3/5 M.023A M3 37.00 1.23 0.93
Batu Belah 2/3 M.024A M3 37.00 1.23 0.93
Batu Belah 1/2 M.025A M3 37.00 1.23 0.93
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 52.00 1.73 1.30
cat M.090 KG 52.00 1.73 1.30
Besi Beton M.167 KG 52.00 1.73 1.30
Paku Biasa KG 52.00 1.73 1.30
Kayu Struktur M.181 M3 20.00 0.67 0.50
Solar M.183 LTR 52.00 1.73 1.30
Bensin M.184 LTR 52.00 1.73 1.30
Pipa GIP 2,5 " A.112 M' 52.00 1.73 1.30
Batu Pecah 10/15 M.020 M3 37.00 1.23 0.93
Batu Pecah 0.5/1 M.026 M3 37.00 1.23 0.93
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 37.00 1.23 0.93
Pipa GIP Ø 3", P = 6 m A.112 Btg 52.00 1.73 1.30
Pipa PVC Ø 3", P = 4 m A.113 Btg 52.00 1.73 1.30
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Tanampulu

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 66.00 2.20 1.65
Batu Pecah 3/5 M.023 M3 66.00 2.20 1.65
Batu Pecah 2/3 M.024 M3 66.00 2.20 1.65
Batu Pecah 1/2 M.025 M3 66.00 2.20 1.65
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 81.00 2.70 2.03
cat M.090 KG 81.00 2.70 2.03
Besi Beton M.167 KG 81.00 2.70 2.03
Paku Biasa KG 81.00 2.70 2.03
Kayu Struktur M.181 M3 5.00 0.17 0.13
Solar M.183 LTR 81.00 2.70 2.03
Bensin M.184 LTR 81.00 2.70 2.03
Pipa GIP 2,5 " A.112 M' 81.00 2.70 2.03
Batu Pecah 10/15 M.020 M3 66.00 2.20 1.65
Batu Pecah 0.5/1 M.026 M3 66.00 2.20 1.65
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 66.00 2.20 1.65
Pipa GIP Ø 3", P = 6 m A.112 Btg 81.00 2.70 2.03
Pipa PVC Ø 3", P = 4 m A.113 Btg 81.00 2.70 2.03
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Lalundu III

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 135.00 4.50 3.38
Batu Pecah 3/5 M.023 M3 135.00 4.50 3.38
Batu Pecah 2/3 M.024 M3 135.00 4.50 3.38
Batu Pecah 1/2 M.025 M3 135.00 4.50 3.38
Batu Belah 5/7 M.022A M3 25.00 0.83 0.63
Batu Belah 3/5 M.023A M3 25.00 0.83 0.63
Batu Belah 2/3 M.024A M3 25.00 0.83 0.63
Batu Belah 1/2 M.025A M3 25.00 0.83 0.63
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 150.00 5.00 3.75
cat M.090 KG 150.00 5.00 3.75
Besi Beton M.167 KG 150.00 5.00 3.75
Paku Biasa KG 150.00 5.00 3.75
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 150.00 5.00 3.75
Bensin M.184 LTR 150.00 5.00 3.75
Pipa GIP 2,5 " A.112 M' 150.00 5.00 3.75
Batu Pecah 10/15 M.020 M3 135.00 4.50 3.38
Batu Pecah 0.5/1 M.026 M3 135.00 4.50 3.38
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 135.00 4.50 3.38
Pipa GIP Ø 3", P = 6 m A.112 Btg 150.00 5.00 3.75
Pipa PVC Ø 3", P = 4 m A.113 Btg 150.00 5.00 3.75
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Labuan
Kecamatan : Labuan dan Tanantovea

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 5.00 0.17 0.13
Batu Pecah 3/5 M.023 M3 5.00 0.17 0.13
Batu Pecah 2/3 M.024 M3 5.00 0.17 0.13
Batu Pecah 1/2 M.025 M3 5.00 0.17 0.13
Batu Belah 5/7 M.022A M3 5.00 0.17 0.13
Batu Belah 3/5 M.023A M3 5.00 0.17 0.13
Batu Belah 2/3 M.024A M3 5.00 0.17 0.13
Batu Belah 1/2 M.025A M3 5.00 0.17 0.13
Kayu bakar M.070 M3 3.00 0.10 0.08
Kapur Hidrasi M.081 M3 26.00 0.87 0.65
cat M.090 KG 26.00 0.87 0.65
Besi Beton M.167 KG 26.00 0.87 0.65
Paku Biasa KG 26.00 0.87 0.65
Kayu Struktur M.181 M3 5.00 0.17 0.13
Solar M.183 LTR 26.00 0.87 0.65
Bensin M.184 LTR 26.00 0.87 0.65
Pipa GIP 2,5 " A.112 M' 26.00 0.87 0.65
Batu Pecah 10/15 M.020 M3 5.00 0.17 0.13
Batu Pecah 0.5/1 M.026 M3 5.00 0.17 0.13
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 5.00 0.17 0.13
Pipa GIP Ø 3", P = 6 m A.112 Btg 26.00 0.87 0.65
Pipa PVC Ø 3", P = 4 m A.113 Btg 26.00 0.87 0.65
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Wani

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 5.00 0.17 0.13
Batu Pecah 3/5 M.023 M3 5.00 0.17 0.13
Batu Pecah 2/3 M.024 M3 5.00 0.17 0.13
Batu Pecah 1/2 M.025 M3 5.00 0.17 0.13
Batu Belah 5/7 M.022A M3 5.00 0.17 0.13
Batu Belah 3/5 M.023A M3 5.00 0.17 0.13
Batu Belah 2/3 M.024A M3 5.00 0.17 0.13
Batu Belah 1/2 M.025A M3 5.00 0.17 0.13
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 24.00 0.80 0.60
cat M.090 KG 24.00 0.80 0.60
Besi Beton M.167 KG 24.00 0.80 0.60
Paku Biasa KG 24.00 0.80 0.60
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 24.00 0.80 0.60
Bensin M.184 LTR 24.00 0.80 0.60
Pipa GIP 2,5 " A.112 M' 24.00 0.80 0.60
Batu Pecah 10/15 M.020 M3 5.00 0.17 0.13
Batu Pecah 0.5/1 M.026 M3 5.00 0.17 0.13
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 5.00 0.17 0.13
Pipa GIP Ø 3", P = 6 m A.112 Btg 24.00 0.80 0.60
Pipa PVC Ø 3", P = 4 m A.113 Btg 24.00 0.80 0.60
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Dalaka

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 7.00 0.23 0.18
Batu Pecah 3/5 M.023 M3 7.00 0.23 0.18
Batu Pecah 2/3 M.024 M3 7.00 0.23 0.18
Batu Pecah 1/2 M.025 M3 7.00 0.23 0.18
Batu Belah 5/7 M.022A M3 7.00 0.23 0.18
Batu Belah 3/5 M.023A M3 7.00 0.23 0.18
Batu Belah 2/3 M.024A M3 7.00 0.23 0.18
Batu Belah 1/2 M.025A M3 7.00 0.23 0.18
Kayu bakar M.070 M3 3.00 0.10 0.08
Kapur Hidrasi M.081 M3 31.00 1.03 0.78
cat M.090 KG 31.00 1.03 0.78
Besi Beton M.167 KG 31.00 1.03 0.78
Paku Biasa KG 31.00 1.03 0.78
Kayu Struktur M.181 M3 7.00 0.23 0.18
Solar M.183 LTR 31.00 1.03 0.78
Bensin M.184 LTR 31.00 1.03 0.78
Pipa GIP 2,5 " A.112 M' 31.00 1.03 0.78
Batu Pecah 10/15 M.020 M3 7.00 0.23 0.18
Batu Pecah 0.5/1 M.026 M3 7.00 0.23 0.18
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 7.00 0.23 0.18
Pipa GIP Ø 3", P = 6 m A.112 Btg 31.00 1.03 0.78
Pipa PVC Ø 3", P = 4 m A.113 Btg 31.00 1.03 0.78
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Kamarora
Kecamatan : Palolo

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 65.00 2.17 1.63
Batu Pecah 3/5 M.023 M3 65.00 2.17 1.63
Batu Pecah 2/3 M.024 M3 65.00 2.17 1.63
Batu Pecah 1/2 M.025 M3 65.00 2.17 1.63
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 55.00 1.83 1.38
cat M.090 KG 55.00 1.83 1.38
Besi Beton M.167 KG 55.00 1.83 1.38
Paku Biasa KG 55.00 1.83 1.38
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 55.00 1.83 1.38
Bensin M.184 LTR 55.00 1.83 1.38
Pipa GIP 2,5 " A.112 M' 55.00 1.83 1.38
Batu Pecah 10/15 M.020 M3 65.00 2.17 1.63
Batu Pecah 0.5/1 M.026 M3 65.00 2.17 1.63
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 65.00 2.17 1.63
Pipa GIP Ø 3", P = 6 m A.112 Btg 55.00 1.83 1.38
Pipa PVC Ø 3", P = 4 m A.113 Btg 55.00 1.83 1.38
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Bakubakulu
Kecamatan : Palolo

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 47.00 1.57 1.18
Batu Pecah 3/5 M.023 M3 47.00 1.57 1.18
Batu Pecah 2/3 M.024 M3 47.00 1.57 1.18
Batu Pecah 1/2 M.025 M3 47.00 1.57 1.18
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 37.00 1.23 0.93
Kapur Hidrasi M.081 M3 37.00 1.23 0.93
cat M.090 KG 37.00 1.23 0.93
Besi Beton M.167 KG 37.00 1.23 0.93
Paku Biasa KG 37.00 1.23 0.93
Kayu Struktur M.181 M3 5.00 0.17 0.13
Solar M.183 LTR 37.00 1.23 0.93
Bensin M.184 LTR 37.00 1.23 0.93
Pipa GIP 2,5 " A.112 M' 37.00 1.23 0.93
Batu Pecah 10/15 M.020 M3 47.00 1.57 1.18
Batu Pecah 0.5/1 M.026 M3 47.00 1.57 1.18
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 47.00 1.57 1.18
Pipa GIP Ø 3", P = 6 m A.112 Btg 37.00 1.23 0.93
Pipa PVC Ø 3", P = 4 m A.113 Btg 37.00 1.23 0.93
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Dongi-Dongi
Kecamatan : Palolo

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 90.00 3.00 2.25
Batu Pecah 3/5 M.023 M3 90.00 3.00 2.25
Batu Pecah 2/3 M.024 M3 90.00 3.00 2.25
Batu Pecah 1/2 M.025 M3 90.00 3.00 2.25
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 80.00 2.67 2.00
cat M.090 KG 80.00 2.67 2.00
Besi Beton M.167 KG 80.00 2.67 2.00
Paku Biasa KG 80.00 2.67 2.00
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 80.00 2.67 2.00
Bensin M.184 LTR 80.00 2.67 2.00
Pipa GIP 2,5 " A.112 M' 80.00 2.67 2.00
Batu Pecah 10/15 M.020 M3 90.00 3.00 2.25
Batu Pecah 0.5/1 M.026 M3 90.00 3.00 2.25
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 90.00 3.00 2.25
Pipa GIP Ø 3", P = 6 m A.112 Btg 80.00 2.67 2.00
Pipa PVC Ø 3", P = 4 m A.113 Btg 80.00 2.67 2.00
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Raupa
Kecamatan : Kulawi dan Kulawi Selatan

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 91.00 3.03 2.28
Batu Pecah 3/5 M.023 M3 91.00 3.03 2.28
Batu Pecah 2/3 M.024 M3 91.00 3.03 2.28
Batu Pecah 1/2 M.025 M3 91.00 3.03 2.28
Batu Belah 5/7 M.022A M3 22.00 0.73 0.55
Batu Belah 3/5 M.023A M3 22.00 0.73 0.55
Batu Belah 2/3 M.024A M3 22.00 0.73 0.55
Batu Belah 1/2 M.025A M3 22.00 0.73 0.55
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 81.00 2.70 2.03
cat M.090 KG 81.00 2.70 2.03
Besi Beton M.167 KG 81.00 2.70 2.03
Paku Biasa KG 81.00 2.70 2.03
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 81.00 2.70 2.03
Bensin M.184 LTR 81.00 2.70 2.03
Pipa GIP 2,5 " A.112 M' 81.00 2.70 2.03
Batu Pecah 10/15 M.020 M3 91.00 3.03 2.28
Batu Pecah 0.5/1 M.026 M3 91.00 3.03 2.28
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 91.00 3.03 2.28
Pipa GIP Ø 3", P = 6 m A.112 Btg 81.00 2.70 2.03
Pipa PVC Ø 3", P = 4 m A.113 Btg 81.00 2.70 2.03
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Kulawi Kota

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 81.00 2.70 2.03
Batu Pecah 3/5 M.023 M3 81.00 2.70 2.03
Batu Pecah 2/3 M.024 M3 81.00 2.70 2.03
Batu Pecah 1/2 M.025 M3 81.00 2.70 2.03
Batu Belah 5/7 M.022A M3 15.00 0.50 0.38
Batu Belah 3/5 M.023A M3 15.00 0.50 0.38
Batu Belah 2/3 M.024A M3 15.00 0.50 0.38
Batu Belah 1/2 M.025A M3 15.00 0.50 0.38
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 71.00 2.37 1.78
cat M.090 KG 71.00 2.37 1.78
Besi Beton M.167 KG 71.00 2.37 1.78
Paku Biasa KG 71.00 2.37 1.78
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 71.00 2.37 1.78
Bensin M.184 LTR 71.00 2.37 1.78
Pipa GIP 2,5 " A.112 M' 71.00 2.37 1.78
Batu Pecah 10/15 M.020 M3 81.00 2.70 2.03
Batu Pecah 0.5/1 M.026 M3 81.00 2.70 2.03
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 81.00 2.70 2.03
Pipa GIP Ø 3", P = 6 m A.112 Btg 71.00 2.37 1.78
Pipa PVC Ø 3", P = 4 m A.113 Btg 71.00 2.37 1.78
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Gimpu

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 109.00 3.63 2.73
Batu Pecah 3/5 M.023 M3 109.00 3.63 2.73
Batu Pecah 2/3 M.024 M3 109.00 3.63 2.73
Batu Pecah 1/2 M.025 M3 109.00 3.63 2.73
Batu Belah 5/7 M.022A M3 25.00 0.83 0.63
Batu Belah 3/5 M.023A M3 25.00 0.83 0.63
Batu Belah 2/3 M.024A M3 25.00 0.83 0.63
Batu Belah 1/2 M.025A M3 25.00 0.83 0.63
Kayu bakar M.070 M3 20.00 0.67 0.50
Kapur Hidrasi M.081 M3 99.00 3.30 2.48
cat M.090 KG 99.00 3.30 2.48
Besi Beton M.167 KG 99.00 3.30 2.48
Paku Biasa KG 99.00 3.30 2.48
Kayu Struktur M.181 M3 27.50 0.92 0.69
Solar M.183 LTR 99.00 3.30 2.48
Bensin M.184 LTR 99.00 3.30 2.48
Pipa GIP 2,5 " A.112 M' 99.00 3.30 2.48
Batu Pecah 10/15 M.020 M3 109.00 3.63 2.73
Batu Pecah 0.5/1 M.026 M3 109.00 3.63 2.73
Pasir Urug M.040 M3 5.00 0.17 0.13
Abu Batu M3 109.00 3.63 2.73
Pipa GIP Ø 3", P = 6 m A.112 Btg 99.00 3.30 2.48
Pipa PVC Ø 3", P = 4 m A.113 Btg 99.00 3.30 2.48
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Kantewu
Kecamatan : Pipikoro

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 135.00 4.50 3.38
Batu Pecah 3/5 M.023 M3 135.00 4.50 3.38
Batu Pecah 2/3 M.024 M3 135.00 4.50 3.38
Batu Pecah 1/2 M.025 M3 135.00 4.50 3.38
Batu Belah 5/7 M.022A M3 25.00 0.83 0.63
Batu Belah 3/5 M.023A M3 25.00 0.83 0.63
Batu Belah 2/3 M.024A M3 25.00 0.83 0.63
Batu Belah 1/2 M.025A M3 25.00 0.83 0.63
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 125.00 4.17 3.13
cat M.090 KG 125.00 4.17 3.13
Besi Beton M.167 KG 125.00 4.17 3.13
Paku Biasa KG 125.00 4.17 3.13
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 125.00 4.17 3.13
Bensin M.184 LTR 125.00 4.17 3.13
Pipa GIP 2,5 " A.112 M' 125.00 4.17 3.13
Batu Pecah 10/15 M.020 M3 135.00 4.50 3.38
Batu Pecah 0.5/1 M.026 M3 135.00 4.50 3.38
Pasir Urug M.040 M3 10.00 0.33 0.25
Abu Batu M3 135.00 4.50 3.38
Pipa GIP Ø 3", P = 6 m A.112 Btg 125.00 4.17 3.13
Pipa PVC Ø 3", P = 4 m A.113 Btg 125.00 4.17 3.13
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Gimpu (Mu)

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 118.00 3.93 2.95
Batu Pecah 3/5 M.023 M3 118.00 3.93 2.95
Batu Pecah 2/3 M.024 M3 118.00 3.93 2.95
Batu Pecah 1/2 M.025 M3 118.00 3.93 2.95
Batu Belah 5/7 M.022A M3 25.00 0.83 0.63
Batu Belah 3/5 M.023A M3 25.00 0.83 0.63
Batu Belah 2/3 M.024A M3 25.00 0.83 0.63
Batu Belah 1/2 M.025A M3 25.00 0.83 0.63
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 108.00 3.60 2.70
cat M.090 KG 108.00 3.60 2.70
Besi Beton M.167 KG 108.00 3.60 2.70
Paku Biasa KG 108.00 3.60 2.70
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 108.00 3.60 2.70
Bensin M.184 LTR 108.00 3.60 2.70
Pipa GIP 2,5 " A.112 M' 108.00 3.60 2.70
Batu Pecah 10/15 M.020 M3 118.00 3.93 2.95
Batu Pecah 0.5/1 M.026 M3 118.00 3.93 2.95
Pasir Urug M.040 M3 10.00 0.33 0.25
Abu Batu M3 118.00 3.93 2.95
Pipa GIP Ø 3", P = 6 m A.112 Btg 108.00 3.60 2.70
Pipa PVC Ø 3", P = 4 m A.113 Btg 108.00 3.60 2.70
DAFTAR ANALIS
PERIODE :

Desa / Wilayah : Peana

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 145.00 4.83 3.63
Batu Pecah 3/5 M.023 M3 145.00 4.83 3.63
Batu Pecah 2/3 M.024 M3 145.00 4.83 3.63
Batu Pecah 1/2 M.025 M3 145.00 4.83 3.63
Batu Belah 5/7 M.022A M3 45.00 1.50 1.13
Batu Belah 3/5 M.023A M3 45.00 1.50 1.13
Batu Belah 2/3 M.024A M3 45.00 1.50 1.13
Batu Belah 1/2 M.025A M3 45.00 1.50 1.13
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 135.00 4.50 3.38
cat M.090 KG 135.00 4.50 3.38
Besi Beton M.167 KG 135.00 4.50 3.38
Paku Biasa KG 135.00 4.50 3.38
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 135.00 4.50 3.38
Bensin M.184 LTR 135.00 4.50 3.38
Pipa GIP 2,5 " A.112 M' 135.00 4.50 3.38
Batu Pecah 10/15 M.020 M3 145.00 4.83 3.63
Batu Pecah 0.5/1 M.026 M3 145.00 4.83 3.63
Pasir Urug M.040 M3 10.00 0.33 0.25
Abu Batu M3 145.00 4.83 3.63
Pipa GIP Ø 3", P = 6 m A.112 Btg 135.00 4.50 3.38
Pipa PVC Ø 3", P = 4 m A.113 Btg 135.00 4.50 3.38
DAFTAR ANALIS
PERIODE :

Desa / Wilayah :
Kecamatan : Pinembani

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 135.00 4.50 3.38
Batu Pecah 3/5 M.023 M3 135.00 4.50 3.38
Batu Pecah 2/3 M.024 M3 135.00 4.50 3.38
Batu Pecah 1/2 M.025 M3 135.00 4.50 3.38
Batu Belah 5/7 M.022A M3 25.00 0.83 0.63
Batu Belah 3/5 M.023A M3 25.00 0.83 0.63
Batu Belah 2/3 M.024A M3 25.00 0.83 0.63
Batu Belah 1/2 M.025A M3 25.00 0.83 0.63
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 125.00 4.17 3.13
cat M.090 KG 125.00 4.17 3.13
Besi Beton M.167 KG 125.00 4.17 3.13
Paku Biasa KG 125.00 4.17 3.13
Kayu Struktur M.181 M3 15.00 0.50 0.38
Solar M.183 LTR 125.00 4.17 3.13
Bensin M.184 LTR 125.00 4.17 3.13
Pipa GIP 2,5 " A.112 M' 125.00 4.17 3.13
Batu Pecah 10/15 M.020 M3 135.00 4.50 3.38
Batu Pecah 0.5/1 M.026 M3 135.00 4.50 3.38
Pasir Urug M.040 M3 10.00 0.33 0.25
Abu Batu M3 135.00 4.50 3.38
Pipa GIP Ø 3", P = 6 m A.112 Btg 125.00 4.17 3.13
Pipa PVC Ø 3", P = 4 m A.113 Btg 125.00 4.17 3.13
DAFTAR ANALIS
PERIODE :

Desa / Wilayah :

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40
Batu Pecah 5/7 M.022 M3 118.00 3.93 2.95
Batu Pecah 3/5 M.023 M3 118.00 3.93 2.95
Batu Pecah 2/3 M.024 M3 118.00 3.93 2.95
Batu Pecah 1/2 M.025 M3 118.00 3.93 2.95
Batu Belah 5/7 M.022A M3 25.00 0.83 0.63
Batu Belah 3/5 M.023A M3 25.00 0.83 0.63
Batu Belah 2/3 M.024A M3 25.00 0.83 0.63
Batu Belah 1/2 M.025A M3 25.00 0.83 0.63
Kayu bakar M.070 M3 10.00 0.33 0.25
Kapur Hidrasi M.081 M3 108.00 3.60 2.70
cat M.090 KG 108.00 3.60 2.70
Besi Beton M.167 KG 108.00 3.60 2.70
Paku Biasa KG 108.00 3.60 2.70
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 108.00 3.60 2.70
Bensin M.184 LTR 108.00 3.60 2.70
Pipa GIP 2,5 " A.112 M' 108.00 3.60 2.70
Batu Pecah 10/15 M.020 M3 118.00 3.93 2.95
Batu Pecah 0.5/1 M.026 M3 118.00 3.93 2.95
Pasir Urug M.040 M3 10.00 0.33 0.25
Abu Batu M3 118.00 3.93 2.95
Pipa GIP Ø 3", P = 6 m A.112 Btg 108.00 3.60 2.70
Pipa PVC Ø 3", P = 4 m A.113 Btg 108.00 3.60 2.70
DAFTAR ANALIS
PERIODE :

Desa / Wilayah :

(2) (3) (4) (5) (6)=(5) /30 (7)=(5)/40

Batu Pecah 5/7 M.022 M3 145.00 4.83 3.63
Batu Pecah 3/5 M.023 M3 145.00 4.83 3.63
Batu Pecah 2/3 M.024 M3 145.00 4.83 3.63
Batu Pecah 1/2 M.025 M3 145.00 4.83 3.63
Batu Belah 5/7 M.022A M3 45.00 1.50 1.13
Batu Belah 3/5 M.023A M3 45.00 1.50 1.13
Batu Belah 2/3 M.024A M3 45.00 1.50 1.13
Batu Belah 1/2 M.025A M3 45.00 1.50 1.13
Kayu bakar M.070 M3 5.00 0.17 0.13
Kapur Hidrasi M.081 M3 135.00 4.50 3.38
cat M.090 KG 135.00 4.50 3.38
Besi Beton M.167 KG 135.00 4.50 3.38
Paku Biasa KG 135.00 4.50 3.38
Kayu Struktur M.181 M3 10.00 0.33 0.25
Solar M.183 LTR 135.00 4.50 3.38
Bensin M.184 LTR 135.00 4.50 3.38
Pipa GIP 2,5 " A.112 M' 135.00 4.50 3.38
Batu Pecah 10/15 M.020 M3 145.00 4.83 3.63
Batu Pecah 0.5/1 M.026 M3 145.00 4.83 3.63
Pasir Urug M.040 M3 10.00 0.33 0.25
Abu Batu M3 145.00 4.83 3.63
Pipa GIP Ø 3", P = 6 m A.112 Btg 135.00 4.50 3.38
Pipa PVC Ø 3", P = 4 m A.113 Btg 135.00 4.50 3.38
DAFTAR ANALISA HARGA BAHAN
PERIODE : JANUARI 2007
en Circle Time Volume Faktor Faktor Produksi Harga

Tunggu Total Angkut Kembang Efisiensi Per Jam Dasar
(JAM) (JAM) Material Alat (Rp)
(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 1.92 2.50 1.10 0.83 0.98 130,000.00
0.05 1.92 2.50 1.10 0.83 0.98 130,000.00
0.05 1.92 2.50 1.10 0.83 0.98 130,000.00
0.05 1.92 2.50 1.10 0.83 0.98 130,000.00
0.05 1.22 2.50 1.10 0.83 1.55 75,000.00
0.05 1.22 2.50 1.10 0.83 1.55 75,000.00
0.05 1.22 2.50 1.10 0.83 1.55 85,000.00
0.05 1.22 2.50 1.10 0.83 1.55 85,000.00
0.50 1.78 2,250.00 1.00 0.83 1,047.20 6,200.00
0.50 1.78 3,000.00 1.00 0.83 1,396.26 2,500.00
0.50 1.38 3.00 1.00 0.83 1.81 250,000.00
0.50 1.78 50.00 1.00 0.83 23.27 36,000.00
0.50 1.78 2,000.00 1.00 0.83 930.84 50,000.00
0.50 1.78 2,500.00 1.00 0.83 1,163.55 35,000.00
0.50 1.78 2,500.00 1.00 0.83 1,163.55 9,350.00
0.50 1.78 3,000.00 1.00 0.83 1,396.26 10,000.00
0.50 1.78 3,000.00 1.00 0.83 1,396.26 15,400.00
0.50 1.78 3,000.00 1.00 0.83 1,396.26 11,550.00
0.50 1.78 3,000.00 1.00 0.83 1,396.26 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 1.78 3,000.00 1.00 0.83 1,396.26 6,100.00
0.50 1.78 3,000.00 1.00 0.83 1,396.26 5,100.00
0.50 1.78 3,000.00 1.00 0.83 1,396.26 25,000.00
0.50 1.78 500.00 1.00 0.83 232.71 35,000.00
0.50 1.78 17.00 1.00 0.83 7.91 165,000.00
0.50 1.78 12.00 1.00 0.83 5.59 214,500.00
0.50 1.78 10.00 1.00 0.83 4.65 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 1.78 750.00 1.00 0.83 349.07 230,000.00
0.05 1.22 2.50 1.10 0.83 1.55 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 1.92 2.50 1.10 0.83 0.98 129,250.00
0.05 1.92 2.50 1.10 0.83 0.98 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 1.92 2.50 1.10 0.83 0.98 198,000.00
0.08 1.36 50.00 1.00 0.83 30.44 695,000.00
0.08 1.36 75.00 1.00 0.83 45.66 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 1.45 2.50 1.10 0.83 1.30 130,000.00
0.05 1.45 2.50 1.10 0.83 1.30 130,000.00
0.05 1.45 2.50 1.10 0.83 1.30 130,000.00
0.05 1.45 2.50 1.10 0.83 1.30 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 75,000.00
0.05 1.16 2.50 1.10 0.83 1.63 75,000.00
0.05 1.16 2.50 1.10 0.83 1.63 85,000.00
0.05 1.16 2.50 1.10 0.83 1.63 85,000.00
0.50 1.32 2,250.00 1.00 0.83 1,418.35 6,200.00
0.50 1.32 3,000.00 1.00 0.83 1,891.14 2,500.00
0.50 0.62 3.00 1.00 0.83 4.04 250,000.00
0.50 1.32 50.00 1.00 0.83 31.52 36,000.00
0.50 1.32 2,000.00 1.00 0.83 1,260.76 50,000.00
0.50 1.32 2,500.00 1.00 0.83 1,575.95 35,000.00
0.50 1.32 2,500.00 1.00 0.83 1,575.95 9,350.00
0.50 1.32 3,000.00 1.00 0.83 1,891.14 10,000.00
0.50 1.32 3,000.00 1.00 0.83 1,891.14 15,400.00
0.50 1.32 3,000.00 1.00 0.83 1,891.14 11,550.00
0.50 1.32 3,000.00 1.00 0.83 1,891.14 10,000.00
0.50 0.79 3.00 1.00 0.83 3.15 1,925,000.00
0.50 0.79 3.00 1.00 0.83 3.15 2,750,000.00
0.50 1.32 3,000.00 1.00 0.83 1,891.14 6,100.00
0.50 1.32 3,000.00 1.00 0.83 1,891.14 5,100.00
0.50 1.32 3,000.00 1.00 0.83 1,891.14 25,000.00
0.50 1.32 500.00 1.00 0.83 315.19 35,000.00
0.50 1.32 17.00 1.00 0.83 10.72 165,000.00
0.50 1.32 12.00 1.00 0.83 7.56 214,500.00
0.50 1.32 10.00 1.00 0.83 6.30 346,500.00
0.50 0.79 10.00 1.00 0.83 10.48 7,500.00
0.50 1.32 750.00 1.00 0.83 472.78 230,000.00
0.05 1.45 2.50 1.10 0.83 1.30 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 1.45 2.50 1.10 0.83 1.30 129,250.00
0.05 1.45 2.50 1.10 0.83 1.30 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 1.45 2.50 1.10 0.83 1.30 198,000.00
0.08 0.90 50.00 1.00 0.83 46.28 695,000.00
0.08 0.90 75.00 1.00 0.83 69.42 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 3.03 2.50 1.10 0.83 0.62 130,000.00
0.05 3.03 2.50 1.10 0.83 0.62 130,000.00
0.05 3.03 2.50 1.10 0.83 0.62 130,000.00
0.05 3.03 2.50 1.10 0.83 0.62 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 2.89 2,250.00 1.00 0.83 645.82 6,200.00
0.50 2.89 3,000.00 1.00 0.83 861.10 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 2.89 50.00 1.00 0.83 14.35 36,000.00
0.50 2.89 2,000.00 1.00 0.83 574.06 50,000.00
0.50 2.89 2,500.00 1.00 0.83 717.58 35,000.00
0.50 2.89 2,500.00 1.00 0.83 717.58 9,350.00
0.50 2.89 3,000.00 1.00 0.83 861.10 10,000.00
0.50 2.89 3,000.00 1.00 0.83 861.10 15,400.00
0.50 2.89 3,000.00 1.00 0.83 861.10 11,550.00
0.50 2.89 3,000.00 1.00 0.83 861.10 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 2.89 3,000.00 1.00 0.83 861.10 6,100.00
0.50 2.89 3,000.00 1.00 0.83 861.10 5,100.00
0.50 2.89 3,000.00 1.00 0.83 861.10 25,000.00
0.50 2.89 500.00 1.00 0.83 143.52 35,000.00
0.50 2.89 17.00 1.00 0.83 4.88 165,000.00
0.50 2.89 12.00 1.00 0.83 3.44 214,500.00
0.50 2.89 10.00 1.00 0.83 2.87 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 2.89 750.00 1.00 0.83 215.27 230,000.00
0.05 3.03 2.50 1.10 0.83 0.62 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 3.03 2.50 1.10 0.83 0.62 129,250.00
0.05 3.03 2.50 1.10 0.83 0.62 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 3.03 2.50 1.10 0.83 0.62 198,000.00
0.08 2.47 50.00 1.00 0.83 16.79 695,000.00
0.08 2.47 75.00 1.00 0.83 25.19 155,000.00

asa dan Tanambulava

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 1.57 2.50 1.10 0.83 1.20 130,000.00
0.05 1.57 2.50 1.10 0.83 1.20 130,000.00
0.05 1.57 2.50 1.10 0.83 1.20 130,000.00
0.05 1.57 2.50 1.10 0.83 1.20 130,000.00
0.05 0.98 2.50 1.10 0.83 1.92 75,000.00
0.05 0.98 2.50 1.10 0.83 1.92 75,000.00
0.05 0.98 2.50 1.10 0.83 1.92 85,000.00
0.05 0.98 2.50 1.10 0.83 1.92 85,000.00
0.50 1.43 2,250.00 1.00 0.83 1,302.91 6,200.00
0.50 1.43 3,000.00 1.00 0.83 1,737.21 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 1.43 50.00 1.00 0.83 28.95 36,000.00
0.50 1.43 2,000.00 1.00 0.83 1,158.14 50,000.00
0.50 1.43 2,500.00 1.00 0.83 1,447.67 35,000.00
0.50 1.43 2,500.00 1.00 0.83 1,447.67 9,350.00
0.50 1.43 3,000.00 1.00 0.83 1,737.21 10,000.00
0.50 1.43 3,000.00 1.00 0.83 1,737.21 15,400.00
0.50 1.43 3,000.00 1.00 0.83 1,737.21 11,550.00
0.50 1.43 3,000.00 1.00 0.83 1,737.21 10,000.00
0.50 0.79 3.00 1.00 0.83 3.15 1,925,000.00
0.50 0.79 3.00 1.00 0.83 3.15 2,750,000.00
0.50 1.43 3,000.00 1.00 0.83 1,737.21 6,100.00
0.50 1.43 3,000.00 1.00 0.83 1,737.21 5,100.00
0.50 1.43 3,000.00 1.00 0.83 1,737.21 25,000.00
0.50 1.43 500.00 1.00 0.83 289.53 35,000.00
0.50 1.43 17.00 1.00 0.83 9.84 165,000.00
0.50 1.43 12.00 1.00 0.83 6.95 214,500.00
0.50 1.43 10.00 1.00 0.83 5.79 346,500.00
0.50 1.43 10.00 1.00 0.83 5.79 7,500.00
0.50 1.43 750.00 1.00 0.83 434.30 230,000.00
0.05 0.98 2.50 1.10 0.83 1.92 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 1.57 2.50 1.10 0.83 1.20 129,250.00
0.05 1.57 2.50 1.10 0.83 1.20 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 1.57 2.50 1.10 0.83 1.20 198,000.00
0.08 1.01 50.00 1.00 0.83 40.95 695,000.00
0.08 1.01 75.00 1.00 0.83 61.43 155,000.00

asa dan Tanambulava

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 1.16 2.50 1.10 0.83 1.63 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 130,000.00
0.05 0.58 2.50 1.10 0.83 3.28 75,000.00
0.05 0.58 2.50 1.10 0.83 3.28 75,000.00
0.05 0.58 2.50 1.10 0.83 3.28 85,000.00
0.05 0.58 2.50 1.10 0.83 3.28 85,000.00
0.50 1.03 2,250.00 1.00 0.83 1,821.95 6,200.00
0.50 1.03 3,000.00 1.00 0.83 2,429.27 2,500.00
0.50 0.62 3.00 1.00 0.83 4.04 250,000.00
0.50 1.03 50.00 1.00 0.83 40.49 36,000.00
0.50 1.03 2,000.00 1.00 0.83 1,619.51 50,000.00
0.50 1.03 2,500.00 1.00 0.83 2,024.39 35,000.00
0.50 1.03 2,500.00 1.00 0.83 2,024.39 9,350.00
0.50 1.03 3,000.00 1.00 0.83 2,429.27 10,000.00
0.50 1.03 3,000.00 1.00 0.83 2,429.27 15,400.00
0.50 1.03 3,000.00 1.00 0.83 2,429.27 11,550.00
0.50 1.03 3,000.00 1.00 0.83 2,429.27 10,000.00
0.50 1.03 3.00 1.00 0.83 2.43 1,925,000.00
0.50 1.03 3.00 1.00 0.83 2.43 2,750,000.00
0.50 1.03 3,000.00 1.00 0.83 2,429.27 6,100.00
0.50 1.03 3,000.00 1.00 0.83 2,429.27 5,100.00
0.50 1.03 3,000.00 1.00 0.83 2,429.27 25,000.00
0.50 1.03 500.00 1.00 0.83 404.88 35,000.00
0.50 1.03 17.00 1.00 0.83 13.77 165,000.00
0.50 1.03 12.00 1.00 0.83 9.72 214,500.00
0.50 1.03 10.00 1.00 0.83 8.10 346,500.00
0.50 0.62 10.00 1.00 0.83 13.46 7,500.00
0.50 1.03 750.00 1.00 0.83 607.32 230,000.00
0.05 0.58 2.50 1.10 0.83 3.28 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 1.16 2.50 1.10 0.83 1.63 129,250.00
0.05 1.16 2.50 1.10 0.83 1.63 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 1.16 2.50 1.10 0.83 1.63 198,000.00
0.08 0.61 50.00 1.00 0.83 68.60 695,000.00
0.08 0.61 75.00 1.00 0.83 102.89 155,000.00
asa dan Tanambulava

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 2.50 2.50 1.10 0.83 0.75 130,000.00
0.05 2.50 2.50 1.10 0.83 0.75 130,000.00
0.05 2.50 2.50 1.10 0.83 0.75 130,000.00
0.05 2.50 2.50 1.10 0.83 0.75 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 2.37 2,250.00 1.00 0.83 789.08 6,200.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 2.37 50.00 1.00 0.83 17.54 36,000.00
0.50 2.37 2,000.00 1.00 0.83 701.41 50,000.00
0.50 2.37 2,500.00 1.00 0.83 876.76 35,000.00
0.50 2.37 2,500.00 1.00 0.83 876.76 9,350.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 10,000.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 15,400.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 11,550.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 6,100.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 5,100.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 25,000.00
0.50 2.37 500.00 1.00 0.83 175.35 35,000.00
0.50 2.37 17.00 1.00 0.83 5.96 165,000.00
0.50 2.37 12.00 1.00 0.83 4.21 214,500.00
0.50 2.37 10.00 1.00 0.83 3.51 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 2.37 750.00 1.00 0.83 263.03 230,000.00
0.05 2.50 2.50 1.10 0.83 0.75 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 2.50 2.50 1.10 0.83 0.75 129,250.00
0.05 2.50 2.50 1.10 0.83 0.75 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 2.50 2.50 1.10 0.83 0.75 198,000.00
0.08 1.95 50.00 1.00 0.83 21.32 695,000.00
0.08 1.95 75.00 1.00 0.83 31.98 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 1.10 2.50 1.10 0.83 1.71 130,000.00
0.05 1.10 2.50 1.10 0.83 1.71 130,000.00
0.05 1.10 2.50 1.10 0.83 1.71 130,000.00
0.05 1.10 2.50 1.10 0.83 1.71 130,000.00
0.05 0.52 2.50 1.10 0.83 3.65 75,000.00
0.05 0.52 2.50 1.10 0.83 3.65 75,000.00
0.05 0.52 2.50 1.10 0.83 3.65 85,000.00
0.05 0.52 2.50 1.10 0.83 3.65 85,000.00
0.50 0.97 2,250.00 1.00 0.83 1,931.90 6,200.00
0.50 0.97 3,000.00 1.00 0.83 2,575.86 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 0.97 50.00 1.00 0.83 42.93 36,000.00
0.50 0.97 2,000.00 1.00 0.83 1,717.24 50,000.00
0.50 0.97 2,500.00 1.00 0.83 2,146.55 35,000.00
0.50 0.97 2,500.00 1.00 0.83 2,146.55 9,350.00
0.50 0.97 3,000.00 1.00 0.83 2,575.86 10,000.00
0.50 0.97 3,000.00 1.00 0.83 2,575.86 15,400.00
0.50 0.97 3,000.00 1.00 0.83 2,575.86 11,550.00
0.50 0.97 3,000.00 1.00 0.83 2,575.86 10,000.00
0.50 0.79 3.00 1.00 0.83 3.15 1,925,000.00
0.50 0.79 3.00 1.00 0.83 3.15 2,750,000.00
0.50 0.97 3,000.00 1.00 0.83 2,575.86 6,100.00
0.50 0.97 3,000.00 1.00 0.83 2,575.86 5,100.00
0.50 0.97 3,000.00 1.00 0.83 2,575.86 25,000.00
0.50 0.97 500.00 1.00 0.83 429.31 35,000.00
0.50 0.97 17.00 1.00 0.83 14.60 165,000.00
0.50 0.97 12.00 1.00 0.83 10.30 214,500.00
0.50 0.97 10.00 1.00 0.83 8.59 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 0.97 750.00 1.00 0.83 643.97 230,000.00
0.05 1.10 2.50 1.10 0.83 1.71 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 1.10 2.50 1.10 0.83 1.71 129,250.00
0.05 1.10 2.50 1.10 0.83 1.71 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 1.10 2.50 1.10 0.83 1.71 198,000.00
0.08 0.55 50.00 1.00 0.83 75.91 695,000.00
0.08 0.55 75.00 1.00 0.83 113.87 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.40 2.50 1.10 0.83 4.72 65,000.00
0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 0.98 2.50 1.10 0.83 1.92 130,000.00
0.05 0.98 2.50 1.10 0.83 1.92 130,000.00
0.05 0.98 2.50 1.10 0.83 1.92 130,000.00
0.05 0.98 2.50 1.10 0.83 1.92 130,000.00
0.05 0.40 2.50 1.10 0.83 4.72 75,000.00
0.05 0.40 2.50 1.10 0.83 4.72 75,000.00
0.05 0.40 2.50 1.10 0.83 4.72 85,000.00
0.05 0.40 2.50 1.10 0.83 4.72 85,000.00
0.50 0.85 2,250.00 1.00 0.83 2,197.06 6,200.00
0.50 0.85 3,000.00 1.00 0.83 2,929.41 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 0.85 50.00 1.00 0.83 48.82 36,000.00
0.50 0.85 2,000.00 1.00 0.83 1,952.94 50,000.00
0.50 0.85 2,500.00 1.00 0.83 2,441.18 35,000.00
0.50 0.85 2,500.00 1.00 0.83 2,441.18 9,350.00
0.50 0.85 3,000.00 1.00 0.83 2,929.41 10,000.00
0.50 0.85 3,000.00 1.00 0.83 2,929.41 15,400.00
0.50 0.85 3,000.00 1.00 0.83 2,929.41 11,550.00
0.50 0.85 3,000.00 1.00 0.83 2,929.41 10,000.00
0.50 0.79 3.00 1.00 0.83 3.15 1,925,000.00
0.50 0.79 3.00 1.00 0.83 3.15 2,750,000.00
0.50 0.85 3,000.00 1.00 0.83 2,929.41 6,100.00
0.50 0.85 3,000.00 1.00 0.83 2,929.41 5,100.00
0.50 0.85 3,000.00 1.00 0.83 2,929.41 25,000.00
0.50 0.85 500.00 1.00 0.83 488.24 35,000.00
0.50 0.85 17.00 1.00 0.83 16.60 165,000.00
0.50 0.85 12.00 1.00 0.83 11.72 214,500.00
0.50 0.85 10.00 1.00 0.83 9.76 346,500.00
0.50 0.79 10.00 1.00 0.83 10.48 7,500.00
0.50 0.85 750.00 1.00 0.83 732.35 230,000.00
0.05 0.98 2.50 1.10 0.83 1.92 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.98 2.50 1.10 0.83 1.92 129,250.00
0.05 0.98 2.50 1.10 0.83 1.92 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 0.98 2.50 1.10 0.83 1.92 198,000.00
0.08 0.43 50.00 1.00 0.83 96.51 695,000.00
0.08 0.43 75.00 1.00 0.83 144.77 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.33 2.50 1.10 0.83 1.41 65,000.00

0.08 1.36 2.50 1.10 0.83 1.38 80,500.00
0.05 1.33 2.50 1.10 0.83 1.41 60,000.00
0.05 1.92 2.50 1.10 0.83 0.98 130,000.00
0.05 1.92 2.50 1.10 0.83 0.98 130,000.00
0.05 1.92 2.50 1.10 0.83 0.98 130,000.00
0.05 1.92 2.50 1.10 0.83 0.98 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 2.37 2,250.00 1.00 0.83 789.08 6,200.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 2.37 50.00 1.00 0.83 17.54 36,000.00
0.50 2.37 2,000.00 1.00 0.83 701.41 50,000.00
0.50 2.37 2,500.00 1.00 0.83 876.76 35,000.00
0.50 2.37 2,500.00 1.00 0.83 876.76 9,350.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 10,000.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 15,400.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 11,550.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 10,000.00
0.50 0.79 3.00 1.00 0.83 3.15 1,925,000.00
0.50 0.79 3.00 1.00 0.83 3.15 2,750,000.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 6,100.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 5,100.00
0.50 2.37 3,000.00 1.00 0.83 1,052.11 25,000.00
0.50 2.37 500.00 1.00 0.83 175.35 35,000.00
0.50 2.37 17.00 1.00 0.83 5.96 165,000.00
0.50 2.37 12.00 1.00 0.83 4.21 214,500.00
0.50 2.37 10.00 1.00 0.83 3.51 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 2.37 750.00 1.00 0.83 263.03 230,000.00
0.05 1.92 2.50 1.10 0.83 0.98 80,500.00
0.05 1.33 2.50 1.10 0.83 1.41 80,500.00
0.05 1.92 2.50 1.10 0.83 0.98 129,250.00
0.05 1.92 2.50 1.10 0.83 0.98 129,250.00
0.05 1.33 2.50 1.10 0.83 1.41 45,000.00
0.05 1.92 2.50 1.10 0.83 0.98 198,000.00
0.08 1.95 50.00 1.00 0.83 21.32 695,000.00
0.08 1.95 75.00 1.00 0.83 31.98 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 2.03 2.50 1.10 0.83 0.93 130,000.00
0.05 2.03 2.50 1.10 0.83 0.93 130,000.00
0.05 2.03 2.50 1.10 0.83 0.93 130,000.00
0.05 2.03 2.50 1.10 0.83 0.93 130,000.00
0.05 0.63 2.50 1.10 0.83 2.98 75,000.00
0.05 0.63 2.50 1.10 0.83 2.98 75,000.00
0.05 0.63 2.50 1.10 0.83 2.98 85,000.00
0.05 0.63 2.50 1.10 0.83 2.98 85,000.00
0.50 4.00 2,250.00 1.00 0.83 466.88 6,200.00
0.50 4.00 3,000.00 1.00 0.83 622.50 2,500.00
0.50 1.38 3.00 1.00 0.83 1.81 250,000.00
0.50 4.00 50.00 1.00 0.83 10.38 36,000.00
0.50 4.00 2,000.00 1.00 0.83 415.00 50,000.00
0.50 4.00 2,500.00 1.00 0.83 518.75 35,000.00
0.50 4.00 2,500.00 1.00 0.83 518.75 9,350.00
0.50 4.00 3,000.00 1.00 0.83 622.50 10,000.00
0.50 4.00 3,000.00 1.00 0.83 622.50 15,400.00
0.50 4.00 3,000.00 1.00 0.83 622.50 11,550.00
0.50 4.00 3,000.00 1.00 0.83 622.50 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 4.00 3,000.00 1.00 0.83 622.50 6,100.00
0.50 4.00 3,000.00 1.00 0.83 622.50 5,100.00
0.50 4.00 3,000.00 1.00 0.83 622.50 25,000.00
0.50 4.00 500.00 1.00 0.83 103.75 35,000.00
0.50 4.00 17.00 1.00 0.83 3.53 165,000.00
0.50 4.00 12.00 1.00 0.83 2.49 214,500.00
0.50 4.00 10.00 1.00 0.83 2.08 346,500.00
0.50 1.38 10.00 1.00 0.83 6.04 7,500.00
0.50 4.00 750.00 1.00 0.83 155.63 230,000.00
0.05 2.03 2.50 1.10 0.83 0.93 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 2.03 2.50 1.10 0.83 0.93 129,250.00
0.05 2.03 2.50 1.10 0.83 0.93 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 2.03 2.50 1.10 0.83 0.93 198,000.00
0.08 3.58 50.00 1.00 0.83 11.59 695,000.00
0.08 3.58 75.00 1.00 0.83 17.39 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 0.63 2.50 1.10 0.83 2.98 130,000.00
0.05 0.63 2.50 1.10 0.83 2.98 130,000.00
0.05 0.63 2.50 1.10 0.83 2.98 130,000.00
0.05 0.63 2.50 1.10 0.83 2.98 130,000.00
0.05 0.63 2.50 1.10 0.83 2.98 75,000.00
0.05 0.63 2.50 1.10 0.83 2.98 75,000.00
0.05 0.63 2.50 1.10 0.83 2.98 85,000.00
0.05 0.63 2.50 1.10 0.83 2.98 85,000.00
0.50 2.60 2,250.00 1.00 0.83 718.27 6,200.00
0.50 2.60 3,000.00 1.00 0.83 957.69 2,500.00
0.50 0.91 3.00 1.00 0.83 2.74 250,000.00
0.50 2.60 50.00 1.00 0.83 15.96 36,000.00
0.50 2.60 2,000.00 1.00 0.83 638.46 50,000.00
0.50 2.60 2,500.00 1.00 0.83 798.08 35,000.00
0.50 2.60 2,500.00 1.00 0.83 798.08 9,350.00
0.50 2.60 3,000.00 1.00 0.83 957.69 10,000.00
0.50 2.60 3,000.00 1.00 0.83 957.69 15,400.00
0.50 2.60 3,000.00 1.00 0.83 957.69 11,550.00
0.50 2.60 3,000.00 1.00 0.83 957.69 10,000.00
0.50 0.91 3.00 1.00 0.83 2.74 1,925,000.00
0.50 0.91 3.00 1.00 0.83 2.74 2,750,000.00
0.50 2.60 3,000.00 1.00 0.83 957.69 6,100.00
0.50 2.60 3,000.00 1.00 0.83 957.69 5,100.00
0.50 2.60 3,000.00 1.00 0.83 957.69 25,000.00
0.50 2.60 500.00 1.00 0.83 159.62 35,000.00
0.50 2.60 17.00 1.00 0.83 5.43 165,000.00
0.50 2.60 12.00 1.00 0.83 3.83 214,500.00
0.50 2.60 10.00 1.00 0.83 3.19 346,500.00
0.50 0.91 10.00 1.00 0.83 9.14 7,500.00
0.50 2.60 750.00 1.00 0.83 239.42 230,000.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 0.63 2.50 1.10 0.83 2.98 198,000.00
0.08 2.18 50.00 1.00 0.83 19.04 695,000.00
0.08 2.18 75.00 1.00 0.83 28.56 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 2.97 2.50 1.10 0.83 0.64 130,000.00
0.05 2.97 2.50 1.10 0.83 0.64 130,000.00
0.05 2.97 2.50 1.10 0.83 0.64 130,000.00
0.05 2.97 2.50 1.10 0.83 0.64 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 75,000.00
0.05 1.16 2.50 1.10 0.83 1.63 75,000.00
0.05 1.16 2.50 1.10 0.83 1.63 85,000.00
0.05 1.16 2.50 1.10 0.83 1.63 85,000.00
0.50 4.93 2,250.00 1.00 0.83 378.55 6,200.00
0.50 4.93 3,000.00 1.00 0.83 504.73 2,500.00
0.50 0.97 3.00 1.00 0.83 2.58 250,000.00
0.50 4.93 50.00 1.00 0.83 8.41 36,000.00
0.50 4.93 2,000.00 1.00 0.83 336.49 50,000.00
0.50 4.93 2,500.00 1.00 0.83 420.61 35,000.00
0.50 4.93 2,500.00 1.00 0.83 420.61 9,350.00
0.50 4.93 3,000.00 1.00 0.83 504.73 10,000.00
0.50 4.93 3,000.00 1.00 0.83 504.73 15,400.00
0.50 4.93 3,000.00 1.00 0.83 504.73 11,550.00
0.50 4.93 3,000.00 1.00 0.83 504.73 10,000.00
0.50 0.97 3.00 1.00 0.83 2.58 1,925,000.00
0.50 0.97 3.00 1.00 0.83 2.58 2,750,000.00
0.50 4.93 3,000.00 1.00 0.83 504.73 6,100.00
0.50 4.93 3,000.00 1.00 0.83 504.73 5,100.00
0.50 4.93 3,000.00 1.00 0.83 504.73 25,000.00
0.50 4.93 500.00 1.00 0.83 84.12 35,000.00
0.50 4.93 17.00 1.00 0.83 2.86 165,000.00
0.50 4.93 12.00 1.00 0.83 2.02 214,500.00
0.50 4.93 10.00 1.00 0.83 1.68 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 4.93 750.00 1.00 0.83 126.18 230,000.00
0.05 2.97 2.50 1.10 0.83 0.64 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 2.97 2.50 1.10 0.83 0.64 129,250.00
0.05 2.97 2.50 1.10 0.83 0.64 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 2.97 2.50 1.10 0.83 0.64 198,000.00
0.08 4.51 50.00 1.00 0.83 9.19 695,000.00
0.08 4.51 75.00 1.00 0.83 13.79 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 3.55 2.50 1.10 0.83 0.53 130,000.00
0.05 3.55 2.50 1.10 0.83 0.53 130,000.00
0.05 3.55 2.50 1.10 0.83 0.53 130,000.00
0.05 3.55 2.50 1.10 0.83 0.53 130,000.00
0.05 0.63 2.50 1.10 0.83 2.98 75,000.00
0.05 0.63 2.50 1.10 0.83 2.98 75,000.00
0.05 0.63 2.50 1.10 0.83 2.98 85,000.00
0.05 0.63 2.50 1.10 0.83 2.98 85,000.00
0.50 5.52 2,250.00 1.00 0.83 338.52 6,200.00
0.50 5.52 3,000.00 1.00 0.83 451.36 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 5.52 50.00 1.00 0.83 7.52 36,000.00
0.50 5.52 2,000.00 1.00 0.83 300.91 50,000.00
0.50 5.52 2,500.00 1.00 0.83 376.13 35,000.00
0.50 5.52 2,500.00 1.00 0.83 376.13 9,350.00
0.50 5.52 3,000.00 1.00 0.83 451.36 10,000.00
0.50 5.52 3,000.00 1.00 0.83 451.36 15,400.00
0.50 5.52 3,000.00 1.00 0.83 451.36 11,550.00
0.50 5.52 3,000.00 1.00 0.83 451.36 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 5.52 3,000.00 1.00 0.83 451.36 6,100.00
0.50 5.52 3,000.00 1.00 0.83 451.36 5,100.00
0.50 5.52 3,000.00 1.00 0.83 451.36 25,000.00
0.50 5.52 500.00 1.00 0.83 75.23 35,000.00
0.50 5.52 17.00 1.00 0.83 2.56 165,000.00
0.50 5.52 12.00 1.00 0.83 1.81 214,500.00
0.50 5.52 10.00 1.00 0.83 1.50 346,500.00
0.50 1.38 10.00 1.00 0.83 6.04 7,500.00
0.50 5.52 750.00 1.00 0.83 112.84 230,000.00
0.05 3.55 2.50 1.10 0.83 0.53 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 3.55 2.50 1.10 0.83 0.53 129,250.00
0.05 3.55 2.50 1.10 0.83 0.53 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 3.55 2.50 1.10 0.83 0.53 198,000.00
0.08 5.10 50.00 1.00 0.83 8.14 695,000.00
0.08 5.10 75.00 1.00 0.83 12.21 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 0.96 2.50 1.10 0.83 1.98 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 3.20 2.50 1.10 0.83 0.59 130,000.00
0.05 3.20 2.50 1.10 0.83 0.59 130,000.00
0.05 3.20 2.50 1.10 0.83 0.59 130,000.00
0.05 3.20 2.50 1.10 0.83 0.59 130,000.00
0.05 0.93 2.50 1.10 0.83 2.04 75,000.00
0.05 0.93 2.50 1.10 0.83 2.04 75,000.00
0.05 0.93 2.50 1.10 0.83 2.04 85,000.00
0.05 0.93 2.50 1.10 0.83 2.04 85,000.00
0.50 5.17 2,250.00 1.00 0.83 361.45 6,200.00
0.50 5.17 3,000.00 1.00 0.83 481.94 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 5.17 50.00 1.00 0.83 8.03 36,000.00
0.50 5.17 2,000.00 1.00 0.83 321.29 50,000.00
0.50 5.17 2,500.00 1.00 0.83 401.61 35,000.00
0.50 5.17 2,500.00 1.00 0.83 401.61 9,350.00
0.50 5.17 3,000.00 1.00 0.83 481.94 10,000.00
0.50 5.17 3,000.00 1.00 0.83 481.94 15,400.00
0.50 5.17 3,000.00 1.00 0.83 481.94 11,550.00
0.50 5.17 3,000.00 1.00 0.83 481.94 10,000.00
0.50 0.91 3.00 1.00 0.83 2.74 1,925,000.00
0.50 0.91 3.00 1.00 0.83 2.74 2,750,000.00
0.50 5.17 3,000.00 1.00 0.83 481.94 6,100.00
0.50 5.17 3,000.00 1.00 0.83 481.94 5,100.00
0.50 5.17 3,000.00 1.00 0.83 481.94 25,000.00
0.50 5.17 500.00 1.00 0.83 80.32 35,000.00
0.50 5.17 17.00 1.00 0.83 2.73 165,000.00
0.50 5.17 12.00 1.00 0.83 1.93 214,500.00
0.50 5.17 10.00 1.00 0.83 1.61 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 5.17 750.00 1.00 0.83 120.48 230,000.00
0.05 3.20 2.50 1.10 0.83 0.59 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 3.20 2.50 1.10 0.83 0.59 129,250.00
0.05 3.20 2.50 1.10 0.83 0.59 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 3.20 2.50 1.10 0.83 0.59 198,000.00
0.08 4.75 50.00 1.00 0.83 8.74 695,000.00
0.08 4.75 75.00 1.00 0.83 13.11 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 3.67 2.50 1.10 0.83 0.51 130,000.00
0.05 3.67 2.50 1.10 0.83 0.51 130,000.00
0.05 3.67 2.50 1.10 0.83 0.51 130,000.00
0.05 3.67 2.50 1.10 0.83 0.51 130,000.00
0.05 0.63 2.50 1.10 0.83 2.98 75,000.00
0.05 0.63 2.50 1.10 0.83 2.98 75,000.00
0.05 0.63 2.50 1.10 0.83 2.98 85,000.00
0.05 0.63 2.50 1.10 0.83 2.98 85,000.00
0.50 6.22 2,250.00 1.00 0.83 300.40 6,200.00
0.50 6.22 3,000.00 1.00 0.83 400.54 2,500.00
0.50 1.38 3.00 1.00 0.83 1.81 250,000.00
0.50 6.22 50.00 1.00 0.83 6.68 36,000.00
0.50 6.22 2,000.00 1.00 0.83 267.02 50,000.00
0.50 6.22 2,500.00 1.00 0.83 333.78 35,000.00
0.50 6.22 2,500.00 1.00 0.83 333.78 9,350.00
0.50 6.22 3,000.00 1.00 0.83 400.54 10,000.00
0.50 6.22 3,000.00 1.00 0.83 400.54 15,400.00
0.50 6.22 3,000.00 1.00 0.83 400.54 11,550.00
0.50 6.22 3,000.00 1.00 0.83 400.54 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 6.22 3,000.00 1.00 0.83 400.54 6,100.00
0.50 6.22 3,000.00 1.00 0.83 400.54 5,100.00
0.50 6.22 3,000.00 1.00 0.83 400.54 25,000.00
0.50 6.22 500.00 1.00 0.83 66.76 35,000.00
0.50 6.22 17.00 1.00 0.83 2.27 165,000.00
0.50 6.22 12.00 1.00 0.83 1.60 214,500.00
0.50 6.22 10.00 1.00 0.83 1.34 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 6.22 750.00 1.00 0.83 100.13 230,000.00
0.05 3.67 2.50 1.10 0.83 0.51 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 3.67 2.50 1.10 0.83 0.51 129,250.00
0.05 3.67 2.50 1.10 0.83 0.51 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 3.67 2.50 1.10 0.83 0.51 198,000.00
0.08 5.80 50.00 1.00 0.83 7.16 695,000.00
0.08 5.80 75.00 1.00 0.83 10.74 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.07 2.50 1.10 0.83 1.76 65,000.00

0.08 2.71 2.50 1.10 0.83 0.70 80,500.00
0.05 0.75 2.50 1.10 0.83 2.52 60,000.00
0.05 7.11 2.50 1.10 0.83 0.27 130,000.00
0.05 7.11 2.50 1.10 0.83 0.27 130,000.00
0.05 7.11 2.50 1.10 0.83 0.27 130,000.00
0.05 7.11 2.50 1.10 0.83 0.27 130,000.00
0.05 2.68 2.50 1.10 0.83 0.71 75,000.00
0.05 2.68 2.50 1.10 0.83 0.71 75,000.00
0.05 2.68 2.50 1.10 0.83 0.71 85,000.00
0.05 2.68 2.50 1.10 0.83 0.71 85,000.00
0.50 9.83 2,250.00 1.00 0.83 189.92 6,200.00
0.50 9.83 3,000.00 1.00 0.83 253.22 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 9.83 50.00 1.00 0.83 4.22 36,000.00
0.50 9.83 2,000.00 1.00 0.83 168.81 50,000.00
0.50 9.83 2,500.00 1.00 0.83 211.02 35,000.00
0.50 9.83 2,500.00 1.00 0.83 211.02 9,350.00
0.50 9.83 3,000.00 1.00 0.83 253.22 10,000.00
0.50 9.83 3,000.00 1.00 0.83 253.22 15,400.00
0.50 9.83 3,000.00 1.00 0.83 253.22 11,550.00
0.50 9.83 3,000.00 1.00 0.83 253.22 10,000.00
0.50 1.20 3.00 1.00 0.83 2.08 1,925,000.00
0.50 1.20 3.00 1.00 0.83 2.08 2,750,000.00
0.50 9.83 3,000.00 1.00 0.83 253.22 6,100.00
0.50 9.83 3,000.00 1.00 0.83 253.22 5,100.00
0.50 9.83 3,000.00 1.00 0.83 253.22 25,000.00
0.50 9.83 500.00 1.00 0.83 42.20 35,000.00
0.50 9.83 17.00 1.00 0.83 1.43 165,000.00
0.50 9.83 12.00 1.00 0.83 1.01 214,500.00
0.50 9.83 10.00 1.00 0.83 0.84 346,500.00
0.50 1.20 10.00 1.00 0.83 6.92 7,500.00
0.50 9.83 750.00 1.00 0.83 63.31 230,000.00
0.05 7.11 2.50 1.10 0.83 0.27 80,500.00
0.05 0.75 2.50 1.10 0.83 2.52 80,500.00
0.05 7.11 2.50 1.10 0.83 0.27 129,250.00
0.05 7.11 2.50 1.10 0.83 0.27 129,250.00
0.05 0.75 2.50 1.10 0.83 2.52 45,000.00
0.05 7.11 2.50 1.10 0.83 0.27 198,000.00
0.08 9.41 50.00 1.00 0.83 4.41 695,000.00
0.08 9.41 75.00 1.00 0.83 6.61 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.81 2.50 1.10 0.83 2.33 65,000.00
0.08 2.44 2.50 1.10 0.83 0.77 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 60,000.00
0.05 4.95 2.50 1.10 0.83 0.38 130,000.00
0.05 4.95 2.50 1.10 0.83 0.38 130,000.00
0.05 4.95 2.50 1.10 0.83 0.38 130,000.00
0.05 4.95 2.50 1.10 0.83 0.38 130,000.00
0.05 2.38 2.50 1.10 0.83 0.79 75,000.00
0.05 2.38 2.50 1.10 0.83 0.79 75,000.00
0.05 2.38 2.50 1.10 0.83 0.79 85,000.00
0.05 2.38 2.50 1.10 0.83 0.79 85,000.00
0.50 9.08 2,250.00 1.00 0.83 205.79 6,200.00
0.50 9.08 3,000.00 1.00 0.83 274.38 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 9.08 50.00 1.00 0.83 4.57 36,000.00
0.50 9.08 2,000.00 1.00 0.83 182.92 50,000.00
0.50 9.08 2,500.00 1.00 0.83 228.65 35,000.00
0.50 9.08 2,500.00 1.00 0.83 228.65 9,350.00
0.50 9.08 3,000.00 1.00 0.83 274.38 10,000.00
0.50 9.08 3,000.00 1.00 0.83 274.38 15,400.00
0.50 9.08 3,000.00 1.00 0.83 274.38 11,550.00
0.50 9.08 3,000.00 1.00 0.83 274.38 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 9.08 3,000.00 1.00 0.83 274.38 6,100.00
0.50 9.08 3,000.00 1.00 0.83 274.38 5,100.00
0.50 9.08 3,000.00 1.00 0.83 274.38 25,000.00
0.50 9.08 500.00 1.00 0.83 45.73 35,000.00
0.50 9.08 17.00 1.00 0.83 1.55 165,000.00
0.50 9.08 12.00 1.00 0.83 1.10 214,500.00
0.50 9.08 10.00 1.00 0.83 0.91 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 9.08 750.00 1.00 0.83 68.60 230,000.00
0.05 4.95 2.50 1.10 0.83 0.38 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 4.95 2.50 1.10 0.83 0.38 129,250.00
0.05 4.95 2.50 1.10 0.83 0.38 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 45,000.00
0.05 4.95 2.50 1.10 0.83 0.38 198,000.00
0.08 8.66 50.00 1.00 0.83 4.79 695,000.00
0.08 8.66 75.00 1.00 0.83 7.19 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.19 2.50 1.10 0.83 1.59 65,000.00

0.08 2.85 2.50 1.10 0.83 0.66 80,500.00
0.05 0.93 2.50 1.10 0.83 2.04 60,000.00
0.05 8.39 2.50 1.10 0.83 0.22 130,000.00
0.05 8.39 2.50 1.10 0.83 0.22 130,000.00
0.05 8.39 2.50 1.10 0.83 0.22 130,000.00
0.05 8.39 2.50 1.10 0.83 0.22 130,000.00
0.05 2.97 2.50 1.10 0.83 0.64 75,000.00
0.05 2.97 2.50 1.10 0.83 0.64 75,000.00
0.05 2.97 2.50 1.10 0.83 0.64 85,000.00
0.05 2.97 2.50 1.10 0.83 0.64 85,000.00
0.50 10.42 2,250.00 1.00 0.83 179.28 6,200.00
0.50 10.42 3,000.00 1.00 0.83 239.04 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 10.42 50.00 1.00 0.83 3.98 36,000.00
0.50 10.42 2,000.00 1.00 0.83 159.36 50,000.00
0.50 10.42 2,500.00 1.00 0.83 199.20 35,000.00
0.50 10.42 2,500.00 1.00 0.83 199.20 9,350.00
0.50 10.42 3,000.00 1.00 0.83 239.04 10,000.00
0.50 10.42 3,000.00 1.00 0.83 239.04 15,400.00
0.50 10.42 3,000.00 1.00 0.83 239.04 11,550.00
0.50 10.42 3,000.00 1.00 0.83 239.04 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 10.42 3,000.00 1.00 0.83 239.04 6,100.00
0.50 10.42 3,000.00 1.00 0.83 239.04 5,100.00
0.50 10.42 3,000.00 1.00 0.83 239.04 25,000.00
0.50 10.42 500.00 1.00 0.83 39.84 35,000.00
0.50 10.42 17.00 1.00 0.83 1.35 165,000.00
0.50 10.42 12.00 1.00 0.83 0.96 214,500.00
0.50 10.42 10.00 1.00 0.83 0.80 346,500.00
0.50 1.38 10.00 1.00 0.83 6.04 7,500.00
0.50 10.42 750.00 1.00 0.83 59.76 230,000.00
0.05 8.39 2.50 1.10 0.83 0.22 80,500.00
0.05 0.93 2.50 1.10 0.83 2.04 80,500.00
0.05 8.39 2.50 1.10 0.83 0.22 129,250.00
0.05 8.39 2.50 1.10 0.83 0.22 129,250.00
0.05 0.93 2.50 1.10 0.83 2.04 45,000.00
0.05 8.39 2.50 1.10 0.83 0.22 198,000.00
0.08 10.00 50.00 1.00 0.83 4.15 695,000.00
0.08 10.00 75.00 1.00 0.83 6.23 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 4.78 2.50 1.10 0.83 0.40 130,000.00
0.05 4.78 2.50 1.10 0.83 0.40 130,000.00
0.05 4.78 2.50 1.10 0.83 0.40 130,000.00
0.05 4.78 2.50 1.10 0.83 0.40 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 7.33 2,250.00 1.00 0.83 254.95 6,200.00
0.50 7.33 3,000.00 1.00 0.83 339.93 2,500.00
0.50 0.97 3.00 1.00 0.83 2.58 250,000.00
0.50 7.33 50.00 1.00 0.83 5.67 36,000.00
0.50 7.33 2,000.00 1.00 0.83 226.62 50,000.00
0.50 7.33 2,500.00 1.00 0.83 283.28 35,000.00
0.50 7.33 2,500.00 1.00 0.83 283.28 9,350.00
0.50 7.33 3,000.00 1.00 0.83 339.93 10,000.00
0.50 7.33 3,000.00 1.00 0.83 339.93 15,400.00
0.50 7.33 3,000.00 1.00 0.83 339.93 11,550.00
0.50 7.33 3,000.00 1.00 0.83 339.93 10,000.00
0.50 0.97 3.00 1.00 0.83 2.58 1,925,000.00
0.50 0.97 3.00 1.00 0.83 2.58 2,750,000.00
0.50 7.33 3,000.00 1.00 0.83 339.93 6,100.00
0.50 7.33 3,000.00 1.00 0.83 339.93 5,100.00
0.50 7.33 3,000.00 1.00 0.83 339.93 25,000.00
0.50 7.33 500.00 1.00 0.83 56.66 35,000.00
0.50 7.33 17.00 1.00 0.83 1.93 165,000.00
0.50 7.33 12.00 1.00 0.83 1.36 214,500.00
0.50 7.33 10.00 1.00 0.83 1.13 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 7.33 750.00 1.00 0.83 84.98 230,000.00
0.05 1.33 2.50 1.10 0.83 1.41 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 4.78 2.50 1.10 0.83 0.40 129,250.00
0.05 4.78 2.50 1.10 0.83 0.40 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 4.78 2.50 1.10 0.83 0.40 198,000.00
0.08 6.91 50.00 1.00 0.83 6.01 695,000.00
0.08 6.91 75.00 1.00 0.83 9.02 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 2.41 2.50 1.10 0.83 0.78 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 4.95 2.50 1.10 0.83 0.38 130,000.00
0.05 4.95 2.50 1.10 0.83 0.38 130,000.00
0.05 4.95 2.50 1.10 0.83 0.38 130,000.00
0.05 4.95 2.50 1.10 0.83 0.38 130,000.00
0.05 2.38 2.50 1.10 0.83 0.79 75,000.00
0.05 2.38 2.50 1.10 0.83 0.79 75,000.00
0.05 2.38 2.50 1.10 0.83 0.79 85,000.00
0.05 2.38 2.50 1.10 0.83 0.79 85,000.00
0.50 6.92 2,250.00 1.00 0.83 270.00 6,200.00
0.50 0.79 3,000.00 1.00 0.83 3,145.26 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 6.92 50.00 1.00 0.83 6.00 36,000.00
0.50 6.92 2,000.00 1.00 0.83 240.00 50,000.00
0.50 6.92 2,500.00 1.00 0.83 300.00 35,000.00
0.50 6.92 2,500.00 1.00 0.83 300.00 9,350.00
0.50 6.92 3,000.00 1.00 0.83 360.00 10,000.00
0.50 6.92 3,000.00 1.00 0.83 360.00 15,400.00
0.50 6.92 3,000.00 1.00 0.83 360.00 11,550.00
0.50 6.92 3,000.00 1.00 0.83 360.00 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 6.92 3,000.00 1.00 0.83 360.00 6,100.00
0.50 6.92 3,000.00 1.00 0.83 360.00 5,100.00
0.50 6.92 3,000.00 1.00 0.83 360.00 25,000.00
0.50 6.92 500.00 1.00 0.83 60.00 35,000.00
0.50 6.92 17.00 1.00 0.83 2.04 165,000.00
0.50 6.92 12.00 1.00 0.83 1.44 214,500.00
0.50 6.92 10.00 1.00 0.83 1.20 346,500.00
0.50 1.67 10.00 1.00 0.83 4.98 7,500.00
0.50 6.92 750.00 1.00 0.83 90.00 230,000.00
0.05 4.95 2.50 1.10 0.83 0.38 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 4.95 2.50 1.10 0.83 0.38 129,250.00
0.05 4.95 2.50 1.10 0.83 0.38 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 4.95 2.50 1.10 0.83 0.38 198,000.00
0.08 6.50 50.00 1.00 0.83 6.39 695,000.00
0.08 6.50 75.00 1.00 0.83 9.58 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 6.53 2.50 1.10 0.83 0.29 130,000.00
0.05 6.53 2.50 1.10 0.83 0.29 130,000.00
0.05 6.53 2.50 1.10 0.83 0.29 130,000.00
0.05 6.53 2.50 1.10 0.83 0.29 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 8.49 2,250.00 1.00 0.83 219.92 6,200.00
0.50 8.49 3,000.00 1.00 0.83 293.23 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 8.49 50.00 1.00 0.83 4.89 36,000.00
0.50 8.49 2,000.00 1.00 0.83 195.49 50,000.00
0.50 8.49 2,500.00 1.00 0.83 244.36 35,000.00
0.50 8.49 2,500.00 1.00 0.83 244.36 9,350.00
0.50 8.49 3,000.00 1.00 0.83 293.23 10,000.00
0.50 8.49 3,000.00 1.00 0.83 293.23 15,400.00
0.50 8.49 3,000.00 1.00 0.83 293.23 11,550.00
0.50 8.49 3,000.00 1.00 0.83 293.23 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 8.49 3,000.00 1.00 0.83 293.23 6,100.00
0.50 8.49 3,000.00 1.00 0.83 293.23 5,100.00
0.50 8.49 3,000.00 1.00 0.83 293.23 25,000.00
0.50 8.49 500.00 1.00 0.83 48.87 35,000.00
0.50 8.49 17.00 1.00 0.83 1.66 165,000.00
0.50 8.49 12.00 1.00 0.83 1.17 214,500.00
0.50 8.49 10.00 1.00 0.83 0.98 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 8.49 750.00 1.00 0.83 73.31 230,000.00
0.05 6.53 2.50 1.10 0.83 0.29 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 6.53 2.50 1.10 0.83 0.29 129,250.00
0.05 6.53 2.50 1.10 0.83 0.29 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 6.53 2.50 1.10 0.83 0.29 198,000.00
0.08 8.07 50.00 1.00 0.83 5.14 695,000.00
0.08 8.07 75.00 1.00 0.83 7.71 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.04 2.50 1.10 0.83 1.81 65,000.00

0.08 2.71 2.50 1.10 0.83 0.70 80,500.00
0.05 0.78 2.50 1.10 0.83 2.42 60,000.00
0.05 12.94 2.50 1.10 0.83 0.15 130,000.00
0.05 12.94 2.50 1.10 0.83 0.15 130,000.00
0.05 12.94 2.50 1.10 0.83 0.15 130,000.00
0.05 12.94 2.50 1.10 0.83 0.15 130,000.00
0.05 2.68 2.50 1.10 0.83 0.71 75,000.00
0.05 2.68 2.50 1.10 0.83 0.71 75,000.00
0.05 2.68 2.50 1.10 0.83 0.71 85,000.00
0.05 2.68 2.50 1.10 0.83 0.71 85,000.00
0.50 14.91 2,250.00 1.00 0.83 125.27 6,200.00
0.50 14.91 3,000.00 1.00 0.83 167.02 2,500.00
0.50 1.38 3.00 1.00 0.83 1.81 250,000.00
0.50 14.91 50.00 1.00 0.83 2.78 36,000.00
0.50 14.91 2,000.00 1.00 0.83 111.35 50,000.00
0.50 14.91 2,500.00 1.00 0.83 139.18 35,000.00
0.50 14.91 2,500.00 1.00 0.83 139.18 9,350.00
0.50 14.91 3,000.00 1.00 0.83 167.02 10,000.00
0.50 14.91 3,000.00 1.00 0.83 167.02 15,400.00
0.50 14.91 3,000.00 1.00 0.83 167.02 11,550.00
0.50 14.91 3,000.00 1.00 0.83 167.02 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 14.91 3,000.00 1.00 0.83 167.02 6,100.00
0.50 14.91 3,000.00 1.00 0.83 167.02 5,100.00
0.50 14.91 3,000.00 1.00 0.83 167.02 25,000.00
0.50 14.91 500.00 1.00 0.83 27.84 35,000.00
0.50 14.91 17.00 1.00 0.83 0.95 165,000.00
0.50 14.91 12.00 1.00 0.83 0.67 214,500.00
0.50 14.91 10.00 1.00 0.83 0.56 346,500.00
0.50 1.67 10.00 1.00 0.83 4.98 7,500.00
0.50 14.91 750.00 1.00 0.83 41.76 230,000.00
0.05 12.94 2.50 1.10 0.83 0.15 80,500.00
0.05 0.78 2.50 1.10 0.83 2.42 80,500.00
0.05 12.94 2.50 1.10 0.83 0.15 129,250.00
0.05 12.94 2.50 1.10 0.83 0.15 129,250.00
0.05 0.78 2.50 1.10 0.83 2.42 45,000.00
0.05 12.94 2.50 1.10 0.83 0.15 198,000.00
0.08 14.49 50.00 1.00 0.83 2.86 695,000.00
0.08 14.49 75.00 1.00 0.83 4.30 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.81 2.50 1.10 0.83 2.33 65,000.00
0.08 2.44 2.50 1.10 0.83 0.77 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 60,000.00
0.05 9.15 2.50 1.10 0.83 0.21 130,000.00
0.05 9.15 2.50 1.10 0.83 0.21 130,000.00
0.05 9.15 2.50 1.10 0.83 0.21 130,000.00
0.05 9.15 2.50 1.10 0.83 0.21 130,000.00
0.05 2.38 2.50 1.10 0.83 0.79 75,000.00
0.05 2.38 2.50 1.10 0.83 0.79 75,000.00
0.05 2.38 2.50 1.10 0.83 0.79 85,000.00
0.05 2.38 2.50 1.10 0.83 0.79 85,000.00
0.50 11.00 2,250.00 1.00 0.83 169.77 6,200.00
0.50 11.00 3,000.00 1.00 0.83 226.36 2,500.00
0.50 0.91 3.00 1.00 0.83 2.74 250,000.00
0.50 11.00 50.00 1.00 0.83 3.77 36,000.00
0.50 11.00 2,000.00 1.00 0.83 150.91 50,000.00
0.50 11.00 2,500.00 1.00 0.83 188.64 35,000.00
0.50 11.00 2,500.00 1.00 0.83 188.64 9,350.00
0.50 11.00 3,000.00 1.00 0.83 226.36 10,000.00
0.50 11.00 3,000.00 1.00 0.83 226.36 15,400.00
0.50 11.00 3,000.00 1.00 0.83 226.36 11,550.00
0.50 11.00 3,000.00 1.00 0.83 226.36 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 11.00 3,000.00 1.00 0.83 226.36 6,100.00
0.50 11.00 3,000.00 1.00 0.83 226.36 5,100.00
0.50 11.00 3,000.00 1.00 0.83 226.36 25,000.00
0.50 11.00 500.00 1.00 0.83 37.73 35,000.00
0.50 11.00 17.00 1.00 0.83 1.28 165,000.00
0.50 11.00 12.00 1.00 0.83 0.91 214,500.00
0.50 11.00 10.00 1.00 0.83 0.75 346,500.00
0.50 1.38 10.00 1.00 0.83 6.04 7,500.00
0.50 11.00 750.00 1.00 0.83 56.59 230,000.00
0.05 9.15 2.50 1.10 0.83 0.21 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 9.15 2.50 1.10 0.83 0.21 129,250.00
0.05 9.15 2.50 1.10 0.83 0.21 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 45,000.00
0.05 9.15 2.50 1.10 0.83 0.21 198,000.00
0.08 10.58 50.00 1.00 0.83 3.92 695,000.00
0.08 10.58 75.00 1.00 0.83 5.88 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.22 2.50 1.10 0.83 1.55 65,000.00

0.08 2.85 2.50 1.10 0.83 0.66 80,500.00
0.05 1.04 2.50 1.10 0.83 1.81 60,000.00
0.05 14.05 2.50 1.10 0.83 0.13 130,000.00
0.05 14.05 2.50 1.10 0.83 0.13 130,000.00
0.05 14.05 2.50 1.10 0.83 0.13 130,000.00
0.05 14.05 2.50 1.10 0.83 0.13 130,000.00
0.05 3.26 2.50 1.10 0.83 0.58 75,000.00
0.05 3.26 2.50 1.10 0.83 0.58 75,000.00
0.05 3.26 2.50 1.10 0.83 0.58 85,000.00
0.05 3.26 2.50 1.10 0.83 0.58 85,000.00
0.50 15.78 2,250.00 1.00 0.83 118.32 6,200.00
0.50 15.78 3,000.00 1.00 0.83 157.76 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 15.78 50.00 1.00 0.83 2.63 36,000.00
0.50 15.78 2,000.00 1.00 0.83 105.17 50,000.00
0.50 15.78 2,500.00 1.00 0.83 131.47 35,000.00
0.50 15.78 2,500.00 1.00 0.83 131.47 9,350.00
0.50 15.78 3,000.00 1.00 0.83 157.76 10,000.00
0.50 15.78 3,000.00 1.00 0.83 157.76 15,400.00
0.50 15.78 3,000.00 1.00 0.83 157.76 11,550.00
0.50 15.78 3,000.00 1.00 0.83 157.76 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 15.78 3,000.00 1.00 0.83 157.76 6,100.00
0.50 15.78 3,000.00 1.00 0.83 157.76 5,100.00
0.50 15.78 3,000.00 1.00 0.83 157.76 25,000.00
0.50 15.78 500.00 1.00 0.83 26.29 35,000.00
0.50 15.78 17.00 1.00 0.83 0.89 165,000.00
0.50 15.78 12.00 1.00 0.83 0.63 214,500.00
0.50 15.78 10.00 1.00 0.83 0.53 346,500.00
0.50 1.38 10.00 1.00 0.83 6.04 7,500.00
0.50 15.78 750.00 1.00 0.83 39.44 230,000.00
0.05 14.05 2.50 1.10 0.83 0.13 80,500.00
0.05 0.87 2.50 1.10 0.83 2.18 80,500.00
0.05 14.05 2.50 1.10 0.83 0.13 129,250.00
0.05 14.05 2.50 1.10 0.83 0.13 129,250.00
0.05 0.87 2.50 1.10 0.83 2.18 45,000.00
0.05 14.05 2.50 1.10 0.83 0.13 198,000.00
0.08 15.36 50.00 1.00 0.83 2.70 695,000.00
0.08 15.36 75.00 1.00 0.83 4.05 155,000.00

awa Selatan

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.80 2.50 1.10 0.83 1.05 65,000.00

0.08 1.19 2.50 1.10 0.83 1.59 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 1.16 2.50 1.10 0.83 1.63 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 130,000.00
0.05 1.16 2.50 1.10 0.83 1.63 75,000.00
0.05 1.16 2.50 1.10 0.83 1.63 75,000.00
0.05 1.16 2.50 1.10 0.83 1.63 85,000.00
0.05 1.16 2.50 1.10 0.83 1.63 85,000.00
0.50 2.48 2,250.00 1.00 0.83 752.01 6,200.00
0.50 2.48 3,000.00 1.00 0.83 1,002.68 2,500.00
0.50 1.61 3.00 1.00 0.83 1.55 250,000.00
0.50 2.48 50.00 1.00 0.83 16.71 36,000.00
0.50 2.48 2,000.00 1.00 0.83 668.46 50,000.00
0.50 2.48 2,500.00 1.00 0.83 835.57 35,000.00
0.50 2.48 2,500.00 1.00 0.83 835.57 9,350.00
0.50 2.48 3,000.00 1.00 0.83 1,002.68 10,000.00
0.50 2.48 3,000.00 1.00 0.83 1,002.68 15,400.00
0.50 2.48 3,000.00 1.00 0.83 1,002.68 11,550.00
0.50 2.48 3,000.00 1.00 0.83 1,002.68 10,000.00
0.50 2.48 3.00 1.00 0.83 1.00 1,925,000.00
0.50 2.48 3.00 1.00 0.83 1.00 2,750,000.00
0.50 2.48 3,000.00 1.00 0.83 1,002.68 6,100.00
0.50 2.48 3,000.00 1.00 0.83 1,002.68 5,100.00
0.50 2.48 3,000.00 1.00 0.83 1,002.68 25,000.00
0.50 2.48 500.00 1.00 0.83 167.11 35,000.00
0.50 2.48 17.00 1.00 0.83 5.68 165,000.00
0.50 2.48 12.00 1.00 0.83 4.01 214,500.00
0.50 2.48 10.00 1.00 0.83 3.34 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 2.48 750.00 1.00 0.83 250.67 230,000.00
0.05 1.16 2.50 1.10 0.83 1.63 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 1.16 2.50 1.10 0.83 1.63 129,250.00
0.05 1.16 2.50 1.10 0.83 1.63 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 1.16 2.50 1.10 0.83 1.63 198,000.00
0.08 2.06 50.00 1.00 0.83 20.11 695,000.00
0.08 2.06 75.00 1.00 0.83 30.17 155,000.00

awa Selatan

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.22 2.50 1.10 0.83 1.55 65,000.00
0.08 0.52 2.50 1.10 0.83 3.65 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 75,000.00
0.05 0.34 2.50 1.10 0.83 5.52 75,000.00
0.05 0.34 2.50 1.10 0.83 5.52 85,000.00
0.05 0.34 2.50 1.10 0.83 5.52 85,000.00
0.50 1.67 2,250.00 1.00 0.83 1,120.50 6,200.00
0.50 1.67 3,000.00 1.00 0.83 1,494.00 2,500.00
0.50 1.67 3.00 1.00 0.83 1.49 250,000.00
0.50 1.67 50.00 1.00 0.83 24.90 36,000.00
0.50 1.67 2,000.00 1.00 0.83 996.00 50,000.00
0.50 1.67 2,500.00 1.00 0.83 1,245.00 35,000.00
0.50 1.67 2,500.00 1.00 0.83 1,245.00 9,350.00
0.50 1.67 3,000.00 1.00 0.83 1,494.00 10,000.00
0.50 1.67 3,000.00 1.00 0.83 1,494.00 15,400.00
0.50 1.67 3,000.00 1.00 0.83 1,494.00 11,550.00
0.50 1.67 3,000.00 1.00 0.83 1,494.00 10,000.00
0.50 1.67 3.00 1.00 0.83 1.49 1,925,000.00
0.50 1.67 3.00 1.00 0.83 1.49 2,750,000.00
0.50 1.67 3,000.00 1.00 0.83 1,494.00 6,100.00
0.50 1.67 3,000.00 1.00 0.83 1,494.00 5,100.00
0.50 1.67 3,000.00 1.00 0.83 1,494.00 25,000.00
0.50 1.67 500.00 1.00 0.83 249.00 35,000.00
0.50 1.67 17.00 1.00 0.83 8.47 165,000.00
0.50 1.67 12.00 1.00 0.83 5.98 214,500.00
0.50 1.67 10.00 1.00 0.83 4.98 346,500.00
0.50 1.67 10.00 1.00 0.83 4.98 7,500.00
0.50 1.67 750.00 1.00 0.83 373.50 230,000.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 0.34 2.50 1.10 0.83 5.52 198,000.00
0.08 1.25 50.00 1.00 0.83 33.29 695,000.00
0.08 1.25 75.00 1.00 0.83 49.93 155,000.00
awa Selatan

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 2.56 2.50 1.10 0.83 0.74 130,000.00
0.05 2.56 2.50 1.10 0.83 0.74 130,000.00
0.05 2.56 2.50 1.10 0.83 0.74 130,000.00
0.05 2.56 2.50 1.10 0.83 0.74 130,000.00
0.05 2.56 2.50 1.10 0.83 0.74 75,000.00
0.05 2.56 2.50 1.10 0.83 0.74 75,000.00
0.05 2.56 2.50 1.10 0.83 0.74 85,000.00
0.05 2.56 2.50 1.10 0.83 0.74 85,000.00
0.50 4.70 2,250.00 1.00 0.83 397.34 6,200.00
0.50 4.70 3,000.00 1.00 0.83 529.79 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 4.70 50.00 1.00 0.83 8.83 36,000.00
0.50 4.70 2,000.00 1.00 0.83 353.19 50,000.00
0.50 4.70 2,500.00 1.00 0.83 441.49 35,000.00
0.50 4.70 2,500.00 1.00 0.83 441.49 9,350.00
0.50 4.70 3,000.00 1.00 0.83 529.79 10,000.00
0.50 4.70 3,000.00 1.00 0.83 529.79 15,400.00
0.50 4.70 3,000.00 1.00 0.83 529.79 11,550.00
0.50 4.70 3,000.00 1.00 0.83 529.79 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 4.70 3,000.00 1.00 0.83 529.79 6,100.00
0.50 4.70 3,000.00 1.00 0.83 529.79 5,100.00
0.50 4.70 3,000.00 1.00 0.83 529.79 25,000.00
0.50 4.70 500.00 1.00 0.83 88.30 35,000.00
0.50 4.70 17.00 1.00 0.83 3.00 165,000.00
0.50 4.70 12.00 1.00 0.83 2.12 214,500.00
0.50 4.70 10.00 1.00 0.83 1.77 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 4.70 750.00 1.00 0.83 132.45 230,000.00
0.05 2.56 2.50 1.10 0.83 0.74 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 2.56 2.50 1.10 0.83 0.74 129,250.00
0.05 2.56 2.50 1.10 0.83 0.74 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 2.56 2.50 1.10 0.83 0.74 198,000.00
0.08 4.28 50.00 1.00 0.83 9.70 695,000.00
0.08 4.28 75.00 1.00 0.83 14.54 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 1.54 2.50 1.10 0.83 1.23 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 2.21 2.50 1.10 0.83 0.85 130,000.00
0.05 2.21 2.50 1.10 0.83 0.85 130,000.00
0.05 2.21 2.50 1.10 0.83 0.85 130,000.00
0.05 2.21 2.50 1.10 0.83 0.85 130,000.00
0.05 2.21 2.50 1.10 0.83 0.85 75,000.00
0.05 2.21 2.50 1.10 0.83 0.85 75,000.00
0.05 2.21 2.50 1.10 0.83 0.85 85,000.00
0.05 2.21 2.50 1.10 0.83 0.85 85,000.00
0.50 3.53 2,250.00 1.00 0.83 528.54 6,200.00
0.50 3.53 3,000.00 1.00 0.83 704.72 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 3.53 50.00 1.00 0.83 11.75 36,000.00
0.50 3.53 2,000.00 1.00 0.83 469.81 50,000.00
0.50 3.53 2,500.00 1.00 0.83 587.26 35,000.00
0.50 3.53 2,500.00 1.00 0.83 587.26 9,350.00
0.50 3.53 3,000.00 1.00 0.83 704.72 10,000.00
0.50 3.53 3,000.00 1.00 0.83 704.72 15,400.00
0.50 3.53 3,000.00 1.00 0.83 704.72 11,550.00
0.50 3.53 3,000.00 1.00 0.83 704.72 10,000.00
0.50 1.67 3.00 1.00 0.83 1.49 1,925,000.00
0.50 1.67 3.00 1.00 0.83 1.49 2,750,000.00
0.50 3.53 3,000.00 1.00 0.83 704.72 6,100.00
0.50 3.53 3,000.00 1.00 0.83 704.72 5,100.00
0.50 3.53 3,000.00 1.00 0.83 704.72 25,000.00
0.50 3.53 500.00 1.00 0.83 117.45 35,000.00
0.50 3.53 17.00 1.00 0.83 3.99 165,000.00
0.50 3.53 12.00 1.00 0.83 2.82 214,500.00
0.50 3.53 10.00 1.00 0.83 2.35 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 3.53 750.00 1.00 0.83 176.18 230,000.00
0.05 2.21 2.50 1.10 0.83 0.85 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 2.21 2.50 1.10 0.83 0.85 129,250.00
0.05 2.21 2.50 1.10 0.83 0.85 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 2.21 2.50 1.10 0.83 0.85 198,000.00
0.08 3.11 50.00 1.00 0.83 13.33 695,000.00
0.08 3.11 75.00 1.00 0.83 19.99 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 1.25 2.50 1.10 0.83 1.51 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 3.90 2.50 1.10 0.83 0.48 130,000.00
0.05 3.90 2.50 1.10 0.83 0.48 130,000.00
0.05 3.90 2.50 1.10 0.83 0.48 130,000.00
0.05 3.90 2.50 1.10 0.83 0.48 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 5.23 2,250.00 1.00 0.83 357.42 6,200.00
0.50 5.23 3,000.00 1.00 0.83 476.56 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 5.23 50.00 1.00 0.83 7.94 36,000.00
0.50 5.23 2,000.00 1.00 0.83 317.70 50,000.00
0.50 5.23 2,500.00 1.00 0.83 397.13 35,000.00
0.50 5.23 2,500.00 1.00 0.83 397.13 9,350.00
0.50 5.23 3,000.00 1.00 0.83 476.56 10,000.00
0.50 5.23 3,000.00 1.00 0.83 476.56 15,400.00
0.50 5.23 3,000.00 1.00 0.83 476.56 11,550.00
0.50 5.23 3,000.00 1.00 0.83 476.56 10,000.00
0.50 0.79 3.00 1.00 0.83 3.15 1,925,000.00
0.50 0.79 3.00 1.00 0.83 3.15 2,750,000.00
0.50 5.23 3,000.00 1.00 0.83 476.56 6,100.00
0.50 5.23 3,000.00 1.00 0.83 476.56 5,100.00
0.50 5.23 3,000.00 1.00 0.83 476.56 25,000.00
0.50 5.23 500.00 1.00 0.83 79.43 35,000.00
0.50 5.23 17.00 1.00 0.83 2.70 165,000.00
0.50 5.23 12.00 1.00 0.83 1.91 214,500.00
0.50 5.23 10.00 1.00 0.83 1.59 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 5.23 750.00 1.00 0.83 119.14 230,000.00
0.05 3.90 2.50 1.10 0.83 0.48 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 3.90 2.50 1.10 0.83 0.48 129,250.00
0.05 3.90 2.50 1.10 0.83 0.48 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 3.90 2.50 1.10 0.83 0.48 198,000.00
0.08 4.81 50.00 1.00 0.83 8.64 695,000.00
0.08 4.81 75.00 1.00 0.83 12.96 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.96 2.50 1.10 0.83 1.98 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.50 9.25 2,250.00 1.00 0.83 201.89 6,200.00
0.50 9.25 3,000.00 1.00 0.83 269.19 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 9.25 50.00 1.00 0.83 4.49 36,000.00
0.50 9.25 2,000.00 1.00 0.83 179.46 50,000.00
0.50 9.25 2,500.00 1.00 0.83 224.32 35,000.00
0.50 9.25 2,500.00 1.00 0.83 224.32 9,350.00
0.50 9.25 3,000.00 1.00 0.83 269.19 10,000.00
0.50 9.25 3,000.00 1.00 0.83 269.19 15,400.00
0.50 9.25 3,000.00 1.00 0.83 269.19 11,550.00
0.50 9.25 3,000.00 1.00 0.83 269.19 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 9.25 3,000.00 1.00 0.83 269.19 6,100.00
0.50 9.25 3,000.00 1.00 0.83 269.19 5,100.00
0.50 9.25 3,000.00 1.00 0.83 269.19 25,000.00
0.50 9.25 500.00 1.00 0.83 44.86 35,000.00
0.50 9.25 17.00 1.00 0.83 1.53 165,000.00
0.50 9.25 12.00 1.00 0.83 1.08 214,500.00
0.50 9.25 10.00 1.00 0.83 0.90 346,500.00
0.50 1.67 10.00 1.00 0.83 4.98 7,500.00
0.50 9.25 750.00 1.00 0.83 67.30 230,000.00
0.05 7.93 2.50 1.10 0.83 0.24 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 7.93 2.50 1.10 0.83 0.24 129,250.00
0.05 7.93 2.50 1.10 0.83 0.24 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 7.93 2.50 1.10 0.83 0.24 198,000.00
0.08 8.83 50.00 1.00 0.83 4.70 695,000.00
0.08 8.83 75.00 1.00 0.83 7.05 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 75,000.00
0.05 0.34 2.50 1.10 0.83 5.52 75,000.00
0.05 0.34 2.50 1.10 0.83 5.52 85,000.00
0.05 0.34 2.50 1.10 0.83 5.52 85,000.00
0.50 2.02 2,250.00 1.00 0.83 926.03 6,200.00
0.50 2.02 3,000.00 1.00 0.83 1,234.71 2,500.00
0.50 0.68 3.00 1.00 0.83 3.69 250,000.00
0.50 2.02 50.00 1.00 0.83 20.58 36,000.00
0.50 2.02 2,000.00 1.00 0.83 823.14 50,000.00
0.50 2.02 2,500.00 1.00 0.83 1,028.93 35,000.00
0.50 2.02 2,500.00 1.00 0.83 1,028.93 9,350.00
0.50 2.02 3,000.00 1.00 0.83 1,234.71 10,000.00
0.50 2.02 3,000.00 1.00 0.83 1,234.71 15,400.00
0.50 2.02 3,000.00 1.00 0.83 1,234.71 11,550.00
0.50 2.02 3,000.00 1.00 0.83 1,234.71 10,000.00
0.50 0.79 3.00 1.00 0.83 3.15 1,925,000.00
0.50 0.79 3.00 1.00 0.83 3.15 2,750,000.00
0.50 2.02 3,000.00 1.00 0.83 1,234.71 6,100.00
0.50 2.02 3,000.00 1.00 0.83 1,234.71 5,100.00
0.50 2.02 3,000.00 1.00 0.83 1,234.71 25,000.00
0.50 2.02 500.00 1.00 0.83 205.79 35,000.00
0.50 2.02 17.00 1.00 0.83 7.00 165,000.00
0.50 2.02 12.00 1.00 0.83 4.94 214,500.00
0.50 2.02 10.00 1.00 0.83 4.12 346,500.00
0.50 0.79 10.00 1.00 0.83 10.48 7,500.00
0.50 2.02 750.00 1.00 0.83 308.68 230,000.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 0.34 2.50 1.10 0.83 5.52 198,000.00
0.08 1.60 50.00 1.00 0.83 25.99 695,000.00
0.08 1.60 75.00 1.00 0.83 38.99 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 130,000.00
0.05 0.34 2.50 1.10 0.83 5.52 75,000.00
0.05 0.34 2.50 1.10 0.83 5.52 75,000.00
0.05 0.34 2.50 1.10 0.83 5.52 85,000.00
0.05 0.34 2.50 1.10 0.83 5.52 85,000.00
0.50 1.90 2,250.00 1.00 0.83 982.89 6,200.00
0.50 1.90 3,000.00 1.00 0.83 1,310.53 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 1.90 50.00 1.00 0.83 21.84 36,000.00
0.50 1.90 2,000.00 1.00 0.83 873.68 50,000.00
0.50 1.90 2,500.00 1.00 0.83 1,092.11 35,000.00
0.50 1.90 2,500.00 1.00 0.83 1,092.11 9,350.00
0.50 1.90 3,000.00 1.00 0.83 1,310.53 10,000.00
0.50 1.90 3,000.00 1.00 0.83 1,310.53 15,400.00
0.50 1.90 3,000.00 1.00 0.83 1,310.53 11,550.00
0.50 1.90 3,000.00 1.00 0.83 1,310.53 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 1.90 3,000.00 1.00 0.83 1,310.53 6,100.00
0.50 1.90 3,000.00 1.00 0.83 1,310.53 5,100.00
0.50 1.90 3,000.00 1.00 0.83 1,310.53 25,000.00
0.50 1.90 500.00 1.00 0.83 218.42 35,000.00
0.50 1.90 17.00 1.00 0.83 7.43 165,000.00
0.50 1.90 12.00 1.00 0.83 5.24 214,500.00
0.50 1.90 10.00 1.00 0.83 4.37 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 1.90 750.00 1.00 0.83 327.63 230,000.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 0.34 2.50 1.10 0.83 5.52 198,000.00
0.08 1.48 50.00 1.00 0.83 28.04 695,000.00
0.08 1.48 75.00 1.00 0.83 42.06 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 0.46 2.50 1.10 0.83 4.12 130,000.00
0.05 0.46 2.50 1.10 0.83 4.12 130,000.00
0.05 0.46 2.50 1.10 0.83 4.12 130,000.00
0.05 0.46 2.50 1.10 0.83 4.12 130,000.00
0.05 0.46 2.50 1.10 0.83 4.12 75,000.00
0.05 0.46 2.50 1.10 0.83 4.12 75,000.00
0.05 0.46 2.50 1.10 0.83 4.12 85,000.00
0.05 0.46 2.50 1.10 0.83 4.12 85,000.00
0.50 2.31 2,250.00 1.00 0.83 809.03 6,200.00
0.50 2.31 3,000.00 1.00 0.83 1,078.70 2,500.00
0.50 0.68 3.00 1.00 0.83 3.69 250,000.00
0.50 2.31 50.00 1.00 0.83 17.98 36,000.00
0.50 2.31 2,000.00 1.00 0.83 719.13 50,000.00
0.50 2.31 2,500.00 1.00 0.83 898.92 35,000.00
0.50 2.31 2,500.00 1.00 0.83 898.92 9,350.00
0.50 2.31 3,000.00 1.00 0.83 1,078.70 10,000.00
0.50 2.31 3,000.00 1.00 0.83 1,078.70 15,400.00
0.50 2.31 3,000.00 1.00 0.83 1,078.70 11,550.00
0.50 2.31 3,000.00 1.00 0.83 1,078.70 10,000.00
0.50 0.91 3.00 1.00 0.83 2.74 1,925,000.00
0.50 0.91 3.00 1.00 0.83 2.74 2,750,000.00
0.50 2.31 3,000.00 1.00 0.83 1,078.70 6,100.00
0.50 2.31 3,000.00 1.00 0.83 1,078.70 5,100.00
0.50 2.31 3,000.00 1.00 0.83 1,078.70 25,000.00
0.50 2.31 500.00 1.00 0.83 179.78 35,000.00
0.50 2.31 17.00 1.00 0.83 6.11 165,000.00
0.50 2.31 12.00 1.00 0.83 4.31 214,500.00
0.50 2.31 10.00 1.00 0.83 3.60 346,500.00
0.50 0.91 10.00 1.00 0.83 9.14 7,500.00
0.50 2.31 750.00 1.00 0.83 269.68 230,000.00
0.05 0.46 2.50 1.10 0.83 4.12 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 0.46 2.50 1.10 0.83 4.12 129,250.00
0.05 0.46 2.50 1.10 0.83 4.12 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 0.46 2.50 1.10 0.83 4.12 198,000.00
0.08 1.89 50.00 1.00 0.83 21.98 695,000.00
0.08 1.89 75.00 1.00 0.83 32.97 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 3.84 2.50 1.10 0.83 0.49 130,000.00
0.05 3.84 2.50 1.10 0.83 0.49 130,000.00
0.05 3.84 2.50 1.10 0.83 0.49 130,000.00
0.05 3.84 2.50 1.10 0.83 0.49 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 3.71 2,250.00 1.00 0.83 503.60 6,200.00
0.50 3.71 3,000.00 1.00 0.83 671.46 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 3.71 50.00 1.00 0.83 11.19 36,000.00
0.50 3.71 2,000.00 1.00 0.83 447.64 50,000.00
0.50 3.71 2,500.00 1.00 0.83 559.55 35,000.00
0.50 3.71 2,500.00 1.00 0.83 559.55 9,350.00
0.50 3.71 3,000.00 1.00 0.83 671.46 10,000.00
0.50 3.71 3,000.00 1.00 0.83 671.46 15,400.00
0.50 3.71 3,000.00 1.00 0.83 671.46 11,550.00
0.50 3.71 3,000.00 1.00 0.83 671.46 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 3.71 3,000.00 1.00 0.83 671.46 6,100.00
0.50 3.71 3,000.00 1.00 0.83 671.46 5,100.00
0.50 3.71 3,000.00 1.00 0.83 671.46 25,000.00
0.50 3.71 500.00 1.00 0.83 111.91 35,000.00
0.50 3.71 17.00 1.00 0.83 3.80 165,000.00
0.50 3.71 12.00 1.00 0.83 2.69 214,500.00
0.50 3.71 10.00 1.00 0.83 2.24 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 3.71 750.00 1.00 0.83 167.87 230,000.00
0.05 3.84 2.50 1.10 0.83 0.49 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 3.84 2.50 1.10 0.83 0.49 129,250.00
0.05 3.84 2.50 1.10 0.83 0.49 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 3.84 2.50 1.10 0.83 0.49 198,000.00
0.08 3.29 50.00 1.00 0.83 12.62 695,000.00
0.08 3.29 75.00 1.00 0.83 18.93 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 2.79 2.50 1.10 0.83 0.68 130,000.00
0.05 2.79 2.50 1.10 0.83 0.68 130,000.00
0.05 2.79 2.50 1.10 0.83 0.68 130,000.00
0.05 2.79 2.50 1.10 0.83 0.68 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 2.66 2,250.00 1.00 0.83 702.51 6,200.00
0.50 2.66 3,000.00 1.00 0.83 936.68 2,500.00
0.50 2.66 3.00 1.00 0.83 0.94 250,000.00
0.50 2.66 50.00 1.00 0.83 15.61 36,000.00
0.50 2.66 2,000.00 1.00 0.83 624.45 50,000.00
0.50 2.66 2,500.00 1.00 0.83 780.56 35,000.00
0.50 2.66 2,500.00 1.00 0.83 780.56 9,350.00
0.50 2.66 3,000.00 1.00 0.83 936.68 10,000.00
0.50 2.66 3,000.00 1.00 0.83 936.68 15,400.00
0.50 2.66 3,000.00 1.00 0.83 936.68 11,550.00
0.50 2.66 3,000.00 1.00 0.83 936.68 10,000.00
0.50 0.79 3.00 1.00 0.83 3.15 1,925,000.00
0.50 0.79 3.00 1.00 0.83 3.15 2,750,000.00
0.50 2.66 3,000.00 1.00 0.83 936.68 6,100.00
0.50 2.66 3,000.00 1.00 0.83 936.68 5,100.00
0.50 2.66 3,000.00 1.00 0.83 936.68 25,000.00
0.50 2.66 500.00 1.00 0.83 156.11 35,000.00
0.50 2.66 17.00 1.00 0.83 5.31 165,000.00
0.50 2.66 12.00 1.00 0.83 3.75 214,500.00
0.50 2.66 10.00 1.00 0.83 3.12 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 2.66 750.00 1.00 0.83 234.17 230,000.00
0.05 2.79 2.50 1.10 0.83 0.68 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 2.79 2.50 1.10 0.83 0.68 129,250.00
0.05 2.79 2.50 1.10 0.83 0.68 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 2.79 2.50 1.10 0.83 0.68 198,000.00
0.08 2.24 50.00 1.00 0.83 18.54 695,000.00
0.08 2.24 75.00 1.00 0.83 27.81 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.96 2.50 1.10 0.83 1.98 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 5.30 2.50 1.10 0.83 0.36 130,000.00
0.05 5.30 2.50 1.10 0.83 0.36 130,000.00
0.05 5.30 2.50 1.10 0.83 0.36 130,000.00
0.05 5.30 2.50 1.10 0.83 0.36 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 5.17 2,250.00 1.00 0.83 361.45 6,200.00
0.50 5.17 3,000.00 1.00 0.83 481.94 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 5.17 50.00 1.00 0.83 8.03 36,000.00
0.50 5.17 2,000.00 1.00 0.83 321.29 50,000.00
0.50 5.17 2,500.00 1.00 0.83 401.61 35,000.00
0.50 5.17 2,500.00 1.00 0.83 401.61 9,350.00
0.50 5.17 3,000.00 1.00 0.83 481.94 10,000.00
0.50 5.17 3,000.00 1.00 0.83 481.94 15,400.00
0.50 5.17 3,000.00 1.00 0.83 481.94 11,550.00
0.50 5.17 3,000.00 1.00 0.83 481.94 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 5.17 3,000.00 1.00 0.83 481.94 6,100.00
0.50 5.17 3,000.00 1.00 0.83 481.94 5,100.00
0.50 5.17 3,000.00 1.00 0.83 481.94 25,000.00
0.50 5.17 500.00 1.00 0.83 80.32 35,000.00
0.50 5.17 17.00 1.00 0.83 2.73 165,000.00
0.50 5.17 12.00 1.00 0.83 1.93 214,500.00
0.50 5.17 10.00 1.00 0.83 1.61 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 5.17 750.00 1.00 0.83 120.48 230,000.00
0.05 5.30 2.50 1.10 0.83 0.36 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 5.30 2.50 1.10 0.83 0.36 129,250.00
0.05 5.30 2.50 1.10 0.83 0.36 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 5.30 2.50 1.10 0.83 0.36 198,000.00
0.08 4.75 50.00 1.00 0.83 8.74 695,000.00
0.08 4.75 75.00 1.00 0.83 13.11 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 5.36 2.50 1.10 0.83 0.35 130,000.00
0.05 5.36 2.50 1.10 0.83 0.35 130,000.00
0.05 5.36 2.50 1.10 0.83 0.35 130,000.00
0.05 5.36 2.50 1.10 0.83 0.35 130,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 75,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.05 1.33 2.50 1.10 0.83 1.41 85,000.00
0.50 5.23 2,250.00 1.00 0.83 357.42 6,950.00
0.50 5.23 3,000.00 1.00 0.83 476.56 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 5.23 50.00 1.00 0.83 7.94 42,500.00
0.50 5.23 2,000.00 1.00 0.83 317.70 50,000.00
0.50 5.23 2,500.00 1.00 0.83 397.13 35,000.00
0.50 5.23 2,500.00 1.00 0.83 397.13 9,350.00
0.50 5.23 3,000.00 1.00 0.83 476.56 9,700.00
0.50 5.23 3,000.00 1.00 0.83 476.56 15,400.00
0.50 5.23 3,000.00 1.00 0.83 476.56 11,550.00
0.50 5.23 3,000.00 1.00 0.83 476.56 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,350,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,750,000.00
0.50 5.23 3,000.00 1.00 0.83 476.56 7,000.00
0.50 5.23 3,000.00 1.00 0.83 476.56 6,360.00
0.50 5.23 3,000.00 1.00 0.83 476.56 25,000.00
0.50 5.23 500.00 1.00 0.83 79.43 35,000.00
0.50 5.23 17.00 1.00 0.83 2.70 165,000.00
0.50 5.23 12.00 1.00 0.83 1.91 214,500.00
0.50 5.23 10.00 1.00 0.83 1.59 346,500.00
0.50 5.23 10.00 1.00 0.83 1.59 7,500.00
0.50 5.23 750.00 1.00 0.83 119.14 230,000.00
0.05 5.36 2.50 1.10 0.83 0.35 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 5.36 2.50 1.10 0.83 0.35 129,250.00
0.05 5.36 2.50 1.10 0.83 0.35 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 5.36 2.50 1.10 0.83 0.35 198,000.00
0.08 4.81 50.00 1.00 0.83 8.64 695,000.00
0.08 4.81 75.00 1.00 0.83 12.96 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 0.66 2.50 1.10 0.83 2.84 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 4.78 2.50 1.10 0.83 0.40 130,000.00
0.05 4.78 2.50 1.10 0.83 0.40 130,000.00
0.05 4.78 2.50 1.10 0.83 0.40 130,000.00
0.05 4.78 2.50 1.10 0.83 0.40 130,000.00
0.05 0.93 2.50 1.10 0.83 2.04 75,000.00
0.05 0.93 2.50 1.10 0.83 2.04 75,000.00
0.05 0.93 2.50 1.10 0.83 2.04 85,000.00
0.05 0.93 2.50 1.10 0.83 2.04 85,000.00
0.50 4.64 2,250.00 1.00 0.83 402.33 6,200.00
0.50 4.64 3,000.00 1.00 0.83 536.45 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 4.64 50.00 1.00 0.83 8.94 36,000.00
0.50 4.64 2,000.00 1.00 0.83 357.63 50,000.00
0.50 4.64 2,500.00 1.00 0.83 447.04 35,000.00
0.50 4.64 2,500.00 1.00 0.83 447.04 9,350.00
0.50 4.64 3,000.00 1.00 0.83 536.45 10,000.00
0.50 4.64 3,000.00 1.00 0.83 536.45 15,400.00
0.50 4.64 3,000.00 1.00 0.83 536.45 11,550.00
0.50 4.64 3,000.00 1.00 0.83 536.45 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 4.64 3,000.00 1.00 0.83 536.45 6,100.00
0.50 4.64 3,000.00 1.00 0.83 536.45 5,100.00
0.50 4.64 3,000.00 1.00 0.83 536.45 25,000.00
0.50 4.64 500.00 1.00 0.83 89.41 35,000.00
0.50 4.64 17.00 1.00 0.83 3.04 165,000.00
0.50 4.64 12.00 1.00 0.83 2.15 214,500.00
0.50 4.64 10.00 1.00 0.83 1.79 346,500.00
0.50 4.64 10.00 1.00 0.83 1.79 7,500.00
0.50 4.64 750.00 1.00 0.83 134.11 230,000.00
0.05 4.78 2.50 1.10 0.83 0.40 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 4.78 2.50 1.10 0.83 0.40 129,250.00
0.05 4.78 2.50 1.10 0.83 0.40 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 4.78 2.50 1.10 0.83 0.40 198,000.00
0.08 4.22 50.00 1.00 0.83 9.83 695,000.00
0.08 4.22 75.00 1.00 0.83 14.75 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00

0.08 0.96 2.50 1.10 0.83 1.98 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 60,000.00
0.05 6.41 2.50 1.10 0.83 0.29 130,000.00
0.05 6.41 2.50 1.10 0.83 0.29 130,000.00
0.05 6.41 2.50 1.10 0.83 0.29 130,000.00
0.05 6.41 2.50 1.10 0.83 0.29 130,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.50 6.28 2,250.00 1.00 0.83 297.61 6,200.00
0.50 6.28 3,000.00 1.00 0.83 396.81 2,500.00
0.50 1.67 3.00 1.00 0.83 1.49 250,000.00
0.50 6.28 50.00 1.00 0.83 6.61 36,000.00
0.50 6.28 2,000.00 1.00 0.83 264.54 50,000.00
0.50 6.28 2,500.00 1.00 0.83 330.68 35,000.00
0.50 6.28 2,500.00 1.00 0.83 330.68 9,350.00
0.50 6.28 3,000.00 1.00 0.83 396.81 10,000.00
0.50 6.28 3,000.00 1.00 0.83 396.81 15,400.00
0.50 6.28 3,000.00 1.00 0.83 396.81 11,550.00
0.50 6.28 3,000.00 1.00 0.83 396.81 10,000.00
0.50 2.10 3.00 1.00 0.83 1.18 1,925,000.00
0.50 2.10 3.00 1.00 0.83 1.18 2,750,000.00
0.50 6.28 3,000.00 1.00 0.83 396.81 6,100.00
0.50 6.28 3,000.00 1.00 0.83 396.81 5,100.00
0.50 6.28 3,000.00 1.00 0.83 396.81 25,000.00
0.50 6.28 500.00 1.00 0.83 66.14 35,000.00
0.50 6.28 17.00 1.00 0.83 2.25 165,000.00
0.50 6.28 12.00 1.00 0.83 1.59 214,500.00
0.50 6.28 10.00 1.00 0.83 1.32 346,500.00
0.50 6.28 10.00 1.00 0.83 1.32 7,500.00
0.50 6.28 750.00 1.00 0.83 99.20 230,000.00
0.05 6.41 2.50 1.10 0.83 0.29 80,500.00
0.05 0.34 2.50 1.10 0.83 5.52 80,500.00
0.05 6.41 2.50 1.10 0.83 0.29 129,250.00
0.05 6.41 2.50 1.10 0.83 0.29 129,250.00
0.05 0.34 2.50 1.10 0.83 5.52 45,000.00
0.05 6.41 2.50 1.10 0.83 0.29 198,000.00
0.08 5.86 50.00 1.00 0.83 7.09 695,000.00
0.08 5.86 75.00 1.00 0.83 10.63 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.51 2.50 1.10 0.83 1.25 65,000.00

0.08 1.54 2.50 1.10 0.83 1.23 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 60,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.50 7.79 2,250.00 1.00 0.83 239.68 6,200.00
0.50 7.79 3,000.00 1.00 0.83 319.57 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 7.79 50.00 1.00 0.83 5.33 36,000.00
0.50 7.79 2,000.00 1.00 0.83 213.05 50,000.00
0.50 7.79 2,500.00 1.00 0.83 266.31 35,000.00
0.50 7.79 2,500.00 1.00 0.83 266.31 9,350.00
0.50 7.79 3,000.00 1.00 0.83 319.57 10,000.00
0.50 7.79 3,000.00 1.00 0.83 319.57 15,400.00
0.50 7.79 3,000.00 1.00 0.83 319.57 11,550.00
0.50 7.79 3,000.00 1.00 0.83 319.57 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 7.79 3,000.00 1.00 0.83 319.57 6,100.00
0.50 7.79 3,000.00 1.00 0.83 319.57 5,100.00
0.50 7.79 3,000.00 1.00 0.83 319.57 25,000.00
0.50 7.79 500.00 1.00 0.83 53.26 35,000.00
0.50 7.79 17.00 1.00 0.83 1.81 165,000.00
0.50 7.79 12.00 1.00 0.83 1.28 214,500.00
0.50 7.79 10.00 1.00 0.83 1.07 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 7.79 750.00 1.00 0.83 79.89 230,000.00
0.05 7.93 2.50 1.10 0.83 0.24 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 7.93 2.50 1.10 0.83 0.24 129,250.00
0.05 7.93 2.50 1.10 0.83 0.24 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 45,000.00
0.05 7.93 2.50 1.10 0.83 0.24 198,000.00
0.08 7.37 50.00 1.00 0.83 5.63 695,000.00
0.08 7.37 75.00 1.00 0.83 8.44 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 1.54 2.50 1.10 0.83 1.23 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 60,000.00
0.05 6.93 2.50 1.10 0.83 0.27 130,000.00
0.05 6.93 2.50 1.10 0.83 0.27 130,000.00
0.05 6.93 2.50 1.10 0.83 0.27 130,000.00
0.05 6.93 2.50 1.10 0.83 0.27 130,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.50 6.80 2,250.00 1.00 0.83 274.63 6,200.00
0.50 6.80 3,000.00 1.00 0.83 366.18 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 6.80 50.00 1.00 0.83 6.10 36,000.00
0.50 6.80 2,000.00 1.00 0.83 244.12 50,000.00
0.50 6.80 2,500.00 1.00 0.83 305.15 35,000.00
0.50 6.80 2,500.00 1.00 0.83 305.15 9,350.00
0.50 6.80 3,000.00 1.00 0.83 366.18 10,000.00
0.50 6.80 3,000.00 1.00 0.83 366.18 15,400.00
0.50 6.80 3,000.00 1.00 0.83 366.18 11,550.00
0.50 6.80 3,000.00 1.00 0.83 366.18 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 6.80 3,000.00 1.00 0.83 366.18 6,100.00
0.50 6.80 3,000.00 1.00 0.83 366.18 5,100.00
0.50 6.80 3,000.00 1.00 0.83 366.18 25,000.00
0.50 6.80 500.00 1.00 0.83 61.03 35,000.00
0.50 6.80 17.00 1.00 0.83 2.08 165,000.00
0.50 6.80 12.00 1.00 0.83 1.46 214,500.00
0.50 6.80 10.00 1.00 0.83 1.22 346,500.00
0.50 6.28 10.00 1.00 0.83 1.32 7,500.00
0.50 6.80 750.00 1.00 0.83 91.54 230,000.00
0.05 6.93 2.50 1.10 0.83 0.27 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 6.93 2.50 1.10 0.83 0.27 129,250.00
0.05 6.93 2.50 1.10 0.83 0.27 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 45,000.00
0.05 6.93 2.50 1.10 0.83 0.27 198,000.00
0.08 6.38 50.00 1.00 0.83 6.50 695,000.00
0.08 6.38 75.00 1.00 0.83 9.76 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.93 2.50 1.10 0.83 2.04 65,000.00

0.08 1.54 2.50 1.10 0.83 1.23 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 60,000.00
0.05 8.51 2.50 1.10 0.83 0.22 130,000.00
0.05 8.51 2.50 1.10 0.83 0.22 130,000.00
0.05 8.51 2.50 1.10 0.83 0.22 130,000.00
0.05 8.51 2.50 1.10 0.83 0.22 130,000.00
0.05 2.68 2.50 1.10 0.83 0.71 75,000.00
0.05 2.68 2.50 1.10 0.83 0.71 75,000.00
0.05 2.68 2.50 1.10 0.83 0.71 85,000.00
0.05 2.68 2.50 1.10 0.83 0.71 85,000.00
0.50 8.38 2,250.00 1.00 0.83 222.99 6,200.00
0.50 8.38 3,000.00 1.00 0.83 297.31 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 8.38 50.00 1.00 0.83 4.96 36,000.00
0.50 8.38 2,000.00 1.00 0.83 198.21 50,000.00
0.50 8.38 2,500.00 1.00 0.83 247.76 35,000.00
0.50 8.38 2,500.00 1.00 0.83 247.76 9,350.00
0.50 8.38 3,000.00 1.00 0.83 297.31 10,000.00
0.50 8.38 3,000.00 1.00 0.83 297.31 15,400.00
0.50 8.38 3,000.00 1.00 0.83 297.31 11,550.00
0.50 8.38 3,000.00 1.00 0.83 297.31 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 8.38 3,000.00 1.00 0.83 297.31 6,100.00
0.50 8.38 3,000.00 1.00 0.83 297.31 5,100.00
0.50 8.38 3,000.00 1.00 0.83 297.31 25,000.00
0.50 8.38 500.00 1.00 0.83 49.55 35,000.00
0.50 8.38 17.00 1.00 0.83 1.68 165,000.00
0.50 8.38 12.00 1.00 0.83 1.19 214,500.00
0.50 8.38 10.00 1.00 0.83 0.99 346,500.00
0.50 0.79 10.00 1.00 0.83 10.48 7,500.00
0.50 8.38 750.00 1.00 0.83 74.33 230,000.00
0.05 8.51 2.50 1.10 0.83 0.22 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 8.51 2.50 1.10 0.83 0.22 129,250.00
0.05 8.51 2.50 1.10 0.83 0.22 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 45,000.00
0.05 8.51 2.50 1.10 0.83 0.22 198,000.00
0.08 7.96 50.00 1.00 0.83 5.22 695,000.00
0.08 7.96 75.00 1.00 0.83 7.83 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 1.51 2.50 1.10 0.83 1.25 65,000.00

0.08 1.54 2.50 1.10 0.83 1.23 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 60,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 7.93 2.50 1.10 0.83 0.24 130,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.50 7.79 2,250.00 1.00 0.83 239.68 6,200.00
0.50 7.79 3,000.00 1.00 0.83 319.57 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 7.79 50.00 1.00 0.83 5.33 36,000.00
0.50 7.79 2,000.00 1.00 0.83 213.05 50,000.00
0.50 7.79 2,500.00 1.00 0.83 266.31 35,000.00
0.50 7.79 2,500.00 1.00 0.83 266.31 9,350.00
0.50 7.79 3,000.00 1.00 0.83 319.57 10,000.00
0.50 7.79 3,000.00 1.00 0.83 319.57 15,400.00
0.50 7.79 3,000.00 1.00 0.83 319.57 11,550.00
0.50 7.79 3,000.00 1.00 0.83 319.57 10,000.00
0.50 1.38 3.00 1.00 0.83 1.81 1,925,000.00
0.50 1.38 3.00 1.00 0.83 1.81 2,750,000.00
0.50 7.79 3,000.00 1.00 0.83 319.57 6,100.00
0.50 7.79 3,000.00 1.00 0.83 319.57 5,100.00
0.50 7.79 3,000.00 1.00 0.83 319.57 25,000.00
0.50 7.79 500.00 1.00 0.83 53.26 35,000.00
0.50 7.79 17.00 1.00 0.83 1.81 165,000.00
0.50 7.79 12.00 1.00 0.83 1.28 214,500.00
0.50 7.79 10.00 1.00 0.83 1.07 346,500.00
0.50 1.08 10.00 1.00 0.83 7.66 7,500.00
0.50 7.79 750.00 1.00 0.83 79.89 230,000.00
0.05 7.93 2.50 1.10 0.83 0.24 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 7.93 2.50 1.10 0.83 0.24 129,250.00
0.05 7.93 2.50 1.10 0.83 0.24 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 45,000.00
0.05 7.93 2.50 1.10 0.83 0.24 198,000.00
0.08 7.37 50.00 1.00 0.83 5.63 695,000.00
0.08 7.37 75.00 1.00 0.83 8.44 155,000.00


(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.63 2.50 1.10 0.83 2.98 65,000.00
0.08 1.54 2.50 1.10 0.83 1.23 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 60,000.00
0.05 6.93 2.50 1.10 0.83 0.27 130,000.00
0.05 6.93 2.50 1.10 0.83 0.27 130,000.00
0.05 6.93 2.50 1.10 0.83 0.27 130,000.00
0.05 6.93 2.50 1.10 0.83 0.27 130,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 75,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.05 1.51 2.50 1.10 0.83 1.25 85,000.00
0.50 6.80 2,250.00 1.00 0.83 274.63 6,200.00
0.50 6.80 3,000.00 1.00 0.83 366.18 2,500.00
0.50 1.08 3.00 1.00 0.83 2.30 250,000.00
0.50 6.80 50.00 1.00 0.83 6.10 36,000.00
0.50 6.80 2,000.00 1.00 0.83 244.12 50,000.00
0.50 6.80 2,500.00 1.00 0.83 305.15 35,000.00
0.50 6.80 2,500.00 1.00 0.83 305.15 9,350.00
0.50 6.80 3,000.00 1.00 0.83 366.18 10,000.00
0.50 6.80 3,000.00 1.00 0.83 366.18 15,400.00
0.50 6.80 3,000.00 1.00 0.83 366.18 11,550.00
0.50 6.80 3,000.00 1.00 0.83 366.18 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 6.80 3,000.00 1.00 0.83 366.18 6,100.00
0.50 6.80 3,000.00 1.00 0.83 366.18 5,100.00
0.50 6.80 3,000.00 1.00 0.83 366.18 25,000.00
0.50 6.80 500.00 1.00 0.83 61.03 35,000.00
0.50 6.80 17.00 1.00 0.83 2.08 165,000.00
0.50 6.80 12.00 1.00 0.83 1.46 214,500.00
0.50 6.80 10.00 1.00 0.83 1.22 346,500.00
0.50 6.28 10.00 1.00 0.83 1.32 7,500.00
0.50 6.80 750.00 1.00 0.83 91.54 230,000.00
0.05 6.93 2.50 1.10 0.83 0.27 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 6.93 2.50 1.10 0.83 0.27 129,250.00
0.05 6.93 2.50 1.10 0.83 0.27 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 45,000.00
0.05 6.93 2.50 1.10 0.83 0.27 198,000.00
0.08 6.38 50.00 1.00 0.83 6.50 695,000.00
0.08 6.38 75.00 1.00 0.83 9.76 155,000.00

(8) (9)=(6+7+8) (10) (11) (12) (13)=(10*12)/(11*9) (14)
0.05 0.93 2.50 1.10 0.83 2.04 65,000.00

0.08 1.54 2.50 1.10 0.83 1.23 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 60,000.00
0.05 8.51 2.50 1.10 0.83 0.22 130,000.00
0.05 8.51 2.50 1.10 0.83 0.22 130,000.00
0.05 8.51 2.50 1.10 0.83 0.22 130,000.00
0.05 8.51 2.50 1.10 0.83 0.22 130,000.00
0.05 2.68 2.50 1.10 0.83 0.71 75,000.00
0.05 2.68 2.50 1.10 0.83 0.71 75,000.00
0.05 2.68 2.50 1.10 0.83 0.71 85,000.00
0.05 2.68 2.50 1.10 0.83 0.71 85,000.00
0.50 8.38 2,250.00 1.00 0.83 222.99 6,200.00
0.50 8.38 3,000.00 1.00 0.83 297.31 2,500.00
0.50 0.79 3.00 1.00 0.83 3.15 250,000.00
0.50 8.38 50.00 1.00 0.83 4.96 36,000.00
0.50 8.38 2,000.00 1.00 0.83 198.21 50,000.00
0.50 8.38 2,500.00 1.00 0.83 247.76 35,000.00
0.50 8.38 2,500.00 1.00 0.83 247.76 9,350.00
0.50 8.38 3,000.00 1.00 0.83 297.31 10,000.00
0.50 8.38 3,000.00 1.00 0.83 297.31 15,400.00
0.50 8.38 3,000.00 1.00 0.83 297.31 11,550.00
0.50 8.38 3,000.00 1.00 0.83 297.31 10,000.00
0.50 1.08 3.00 1.00 0.83 2.30 1,925,000.00
0.50 1.08 3.00 1.00 0.83 2.30 2,750,000.00
0.50 8.38 3,000.00 1.00 0.83 297.31 6,100.00
0.50 8.38 3,000.00 1.00 0.83 297.31 5,100.00
0.50 8.38 3,000.00 1.00 0.83 297.31 25,000.00
0.50 8.38 500.00 1.00 0.83 49.55 35,000.00
0.50 8.38 17.00 1.00 0.83 1.68 165,000.00
0.50 8.38 12.00 1.00 0.83 1.19 214,500.00
0.50 8.38 10.00 1.00 0.83 0.99 346,500.00
0.50 0.79 10.00 1.00 0.83 10.48 7,500.00
0.50 8.38 750.00 1.00 0.83 74.33 230,000.00
0.05 8.51 2.50 1.10 0.83 0.22 80,500.00
0.05 0.63 2.50 1.10 0.83 2.98 80,500.00
0.05 8.51 2.50 1.10 0.83 0.22 129,250.00
0.05 8.51 2.50 1.10 0.83 0.22 129,250.00
0.05 0.63 2.50 1.10 0.83 2.98 45,000.00
0.05 8.51 2.50 1.10 0.83 0.22 198,000.00
0.08 7.96 50.00 1.00 0.83 5.22 695,000.00
0.08 7.96 75.00 1.00 0.83 7.83 155,000.00
WILAYAH
AMPIBABO / MAR
s/d TOMIN
KECAMATA
AMPIBABO, TINO
TOMINI
HARGA ANTARA
Retribusi Biaya Harga Bahan DOLO

Galian C Angkut/Satuan (m3/m'/Kg/Ltr)
1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 44,897.96 180,217.96
5,320.00 44,897.96 180,217.96
5,320.00 44,897.96 180,217.96
5,320.00 44,897.96 180,217.96
5,320.00 28,387.10 108,707.10
5,320.00 28,387.10 108,707.10
5,320.00 28,387.10 118,707.10
5,320.00 28,387.10 118,707.10
0.00 42.02 6,242.02 6,500.00
0.00 31.51 2,531.51
0.00 24,309.39 274,309.39
0.00 1,890.85 37,890.85 ### ***
0.00 47.27 50,047.27
0.00 37.82 35,037.82
0.00 37.82 9,387.82 ***
0.00 31.51 10,031.51 ***
0.00 31.51 15,431.51 ***
0.00 31.51 11,581.51 ***
0.00 31.51 10,031.51 ***
0.00 24,309.39 1,949,309.39 1,964,000.00 1,949,309.39 ***
0.00 24,309.39 2,774,309.39 2,789,000.00 2,774,309.39 ***
0.00 31.51 6,131.51 1,949,309.39
0.00 31.51 5,131.51 2,774,309.39 ***
0.00 31.51 25,031.51
0.00 189.08 35,189.08 ***
0.00 5,562.58 170,562.58
0.00 7,871.20 222,371.20
0.00 9,462.37 355,962.37
0.00 5,744.13 13,244.13
0.00 126.05 230,126.05
5,320.00 28,387.10 114,207.10
5,320.00 7,971.01 93,791.01
5,320.00 44,897.96 179,467.96
5,320.00 44,897.96 179,467.96
3,990.00 7,971.01 56,961.01
6,650.00 44,897.96 249,547.96
0.00 1,445.47 696,445.47 ***
0.00 963.64 155,963.64 ***
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 33,846.15 169,166.15
5,320.00 33,846.15 169,166.15
5,320.00 33,846.15 169,166.15
5,320.00 33,846.15 169,166.15
5,320.00 26,993.87 107,313.87
5,320.00 26,993.87 107,313.87
5,320.00 26,993.87 117,313.87
5,320.00 26,993.87 117,313.87
0.00 31.02 6,231.02
0.00 23.27 2,523.27
0.00 10,891.09 260,891.09
0.00 1,395.94 37,395.94
0.00 34.90 50,034.90
0.00 27.92 35,027.92
0.00 27.92 9,377.92
0.00 23.27 10,023.27
0.00 23.27 15,423.27
0.00 23.27 11,573.27
0.00 23.27 10,023.27
0.00 13,968.25 1,938,968.25
0.00 13,968.25 2,763,968.25
0.00 23.27 6,123.27
0.00 23.27 5,123.27
0.00 23.27 25,023.27
0.00 139.60 35,139.60
0.00 4,104.48 169,104.48
0.00 5,820.11 220,320.11
0.00 6,984.13 353,484.13
0.00 4,198.47 11,698.47
0.00 93.07 230,093.07
5,320.00 33,846.15 119,666.15
5,320.00 7,971.01 93,791.01
5,320.00 33,846.15 168,416.15
5,320.00 33,846.15 168,416.15
3,990.00 7,971.01 56,961.01
6,650.00 33,846.15 238,496.15
0.00 950.73 695,950.73
0.00 633.82 155,633.82
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 70,967.74 206,287.74
5,320.00 70,967.74 206,287.74
5,320.00 70,967.74 206,287.74
5,320.00 70,967.74 206,287.74
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
- 68.13 #VALUE!
- 51.10 #VALUE!
- 19,130.43 #VALUE!
- 3,066.20 #VALUE!
- 76.65 #VALUE!
- 61.32 #VALUE!
- 61.32 #VALUE!
- 51.10 #VALUE!
- 51.10 #VALUE!
- 51.10 #VALUE!
- 51.10 #VALUE!
- 24,309.39 #VALUE!
- 24,309.39 #VALUE!
- 51.10 #VALUE!
- 51.10 #VALUE!
- 51.10 #VALUE!
- 306.58 #VALUE!
- 9,016.39 #VALUE!
- 12,790.70 #VALUE!
- 15,331.01 #VALUE!
- 5,744.13 #VALUE!
- 204.39 #VALUE!
5,320.00 70,967.74 156,787.74
5,320.00 7,971.01 93,791.01
5,320.00 70,967.74 205,537.74
5,320.00 70,967.74 205,537.74
3,990.00 7,971.01 56,961.01
6,650.00 70,967.74 275,617.74
- 2,620.61 #VALUE!
- 1,746.72 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan BIROMARU

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 36,666.67 171,986.67
5,320.00 36,666.67 171,986.67
5,320.00 36,666.67 171,986.67
5,320.00 36,666.67 171,986.67
5,320.00 22,916.67 103,236.67
5,320.00 22,916.67 103,236.67
5,320.00 22,916.67 113,236.67
5,320.00 22,916.67 113,236.67
- 33.77 #VALUE!
- 25.33 #VALUE!
- 13,968.25 #VALUE!
- 1,519.86 #VALUE!
- 37.99 #VALUE!
- 30.39 #VALUE!
- 30.39 #VALUE!
- 25.33 #VALUE!
- 25.33 #VALUE!
- 25.33 #VALUE!
- 25.33 #VALUE!
- 13,968.25 #VALUE!
- 13,968.25 #VALUE!
- 25.33 #VALUE!
- 25.33 #VALUE!
- 25.33 #VALUE!
- 151.97 #VALUE!
- 4,471.54 #VALUE!
- 6,330.94 #VALUE!
- 7,599.31 #VALUE!
- 7,599.31 #VALUE!
- 101.31 #VALUE!
5,320.00 22,916.67 108,736.67
5,320.00 7,971.01 93,791.01
5,320.00 36,666.67 171,236.67
5,320.00 36,666.67 171,236.67
3,990.00 7,971.01 56,961.01
6,650.00 36,666.67 241,316.67
- 1,074.48 #VALUE!
- 716.26 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 26,993.87 162,313.87
5,320.00 26,993.87 162,313.87
5,320.00 26,993.87 162,313.87
5,320.00 26,993.87 162,313.87
5,320.00 13,414.63 93,734.63
5,320.00 13,414.63 93,734.63
5,320.00 13,414.63 103,734.63
5,320.00 13,414.63 103,734.63
- 24.15 #VALUE!
- 18.11 #VALUE!
- 10,891.09 #VALUE!
- 1,086.69 #VALUE!
- 27.17 #VALUE!
- 21.73 #VALUE!
- 21.73 #VALUE!
- 18.11 #VALUE!
- 18.11 #VALUE!
- 18.11 #VALUE!
- 18.11 #VALUE!
- 18,107.00 #VALUE!
- 18,107.00 #VALUE!
- 18.11 #VALUE!
- 18.11 #VALUE!
- 18.11 #VALUE!
- 108.67 #VALUE!
- 3,195.35 #VALUE!
- 4,526.75 #VALUE!
- 5,432.10 #VALUE!
- 3,268.95 #VALUE!
- 72.45 #VALUE!
5,320.00 13,414.63 99,234.63
5,320.00 7,971.01 93,791.01
5,320.00 26,993.87 161,563.87
5,320.00 26,993.87 161,563.87
3,990.00 7,971.01 56,961.01
6,650.00 26,993.87 231,643.87
- 641.40 #VALUE!
- 427.64 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 58,666.67 193,986.67
5,320.00 58,666.67 193,986.67
5,320.00 58,666.67 193,986.67
5,320.00 58,666.67 193,986.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
- 55.76 #VALUE!
- 41.82 #VALUE!
- 19,130.43 #VALUE!
- 2,508.55 #VALUE!
- 62.73 #VALUE!
- 50.18 #VALUE!
- 50.18 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 250.93 #VALUE!
- 7,382.55 #VALUE!
- 10,451.31 #VALUE!
- 12,535.61 #VALUE!
- 5,744.13 #VALUE!
- 167.28 #VALUE!
5,320.00 58,666.67 144,486.67
5,320.00 7,971.01 93,791.01
5,320.00 58,666.67 193,236.67
5,320.00 58,666.67 193,236.67
3,990.00 7,971.01 56,961.01
6,650.00 58,666.67 263,316.67
- 2,063.79 #VALUE!
- 1,375.86 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan MARAWOLA

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 25,730.99 161,050.99
5,320.00 25,730.99 161,050.99
5,320.00 25,730.99 161,050.99
5,320.00 25,730.99 161,050.99
5,320.00 12,054.79 92,374.79
5,320.00 12,054.79 92,374.79
5,320.00 12,054.79 102,374.79
5,320.00 12,054.79 102,374.79
- 22.78 #VALUE!
- 17.08 #VALUE!
- 13,968.25 #VALUE!
- 1,024.92 #VALUE!
- 25.62 #VALUE!
- 20.50 #VALUE!
- 20.50 #VALUE!
- 17.08 #VALUE!
- 17.08 #VALUE!
- 17.08 #VALUE!
- 17.08 #VALUE!
- 13,968.25 #VALUE!
- 13,968.25 #VALUE!
- 17.08 #VALUE!
- 17.08 #VALUE!
- 17.08 #VALUE!
- 102.49 #VALUE!
- 3,013.70 #VALUE!
- 4,271.84 #VALUE!
- 5,122.24 #VALUE!
- 5,744.13 #VALUE!
- 68.33 #VALUE!
5,320.00 25,730.99 111,550.99
5,320.00 7,971.01 93,791.01
5,320.00 25,730.99 160,300.99
5,320.00 25,730.99 160,300.99
3,990.00 7,971.01 56,961.01
6,650.00 25,730.99 230,380.99
- 579.63 #VALUE!
- 386.41 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 9,322.03 78,312.03
5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 22,916.67 158,236.67
5,320.00 22,916.67 158,236.67
5,320.00 22,916.67 158,236.67
5,320.00 22,916.67 158,236.67
5,320.00 9,322.03 89,642.03
5,320.00 9,322.03 89,642.03
5,320.00 9,322.03 99,642.03
5,320.00 9,322.03 99,642.03
- 20.03 #VALUE!
- 15.02 #VALUE!
- 13,968.25 #VALUE!
- 901.27 #VALUE!
- 22.53 #VALUE!
- 18.02 #VALUE!
- 18.02 #VALUE!
- 15.02 #VALUE!
- 15.02 #VALUE!
- 15.02 #VALUE!
- 15.02 #VALUE!
- 13,968.25 #VALUE!
- 13,968.25 #VALUE!
- 15.02 #VALUE!
- 15.02 #VALUE!
- 15.02 #VALUE!
- 90.12 #VALUE!
- 2,650.60 #VALUE!
- 3,754.27 #VALUE!
- 4,508.20 #VALUE!
- 4,198.47 #VALUE!
- 60.08 #VALUE!
5,320.00 22,916.67 108,736.67
5,320.00 7,971.01 93,791.01
5,320.00 22,916.67 157,486.67
5,320.00 22,916.67 157,486.67
3,990.00 7,971.01 56,961.01
6,650.00 22,916.67 227,566.67
- 455.91 #VALUE!
- 303.93 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 31,205.67 100,195.67

5,320.00 31,884.06 117,704.06
5,320.00 31,205.67 96,525.67
5,320.00 44,897.96 180,217.96
5,320.00 44,897.96 180,217.96
5,320.00 44,897.96 180,217.96
5,320.00 44,897.96 180,217.96
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
- 55.76 #VALUE!
- 41.82 #VALUE!
- 13,968.25 #VALUE!
- 2,508.55 #VALUE!
- 62.73 #VALUE!
- 50.18 #VALUE!
- 50.18 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 13,968.25 #VALUE!
- 13,968.25 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 41.82 #VALUE!
- 250.93 #VALUE!
- 7,382.55 #VALUE!
- 10,451.31 #VALUE!
- 12,535.61 #VALUE!
- 5,744.13 #VALUE!
- 167.28 #VALUE!
5,320.00 44,897.96 130,717.96
5,320.00 31,205.67 117,025.67
5,320.00 44,897.96 179,467.96
5,320.00 44,897.96 179,467.96
3,990.00 31,205.67 80,195.67
6,650.00 44,897.96 249,547.96
- 2,063.79 #VALUE!
- 1,375.86 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan SINDUE

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 47,311.83 182,631.83
5,320.00 47,311.83 182,631.83
5,320.00 47,311.83 182,631.83
5,320.00 47,311.83 182,631.83
5,320.00 14,765.10 95,085.10
5,320.00 14,765.10 95,085.10
5,320.00 14,765.10 105,085.10
5,320.00 14,765.10 105,085.10
0.00 94.24 6,294.24
0.00 70.68 2,570.68
0.00 24,309.39 274,309.39
0.00 4,238.92 40,238.92
0.00 106.02 50,106.02
0.00 84.82 35,084.82
0.00 84.82 9,434.82
0.00 70.68 10,070.68
0.00 70.68 15,470.68
0.00 70.68 11,620.68
0.00 70.68 10,070.68
0.00 24,309.39 1,949,309.39
0.00 24,309.39 2,774,309.39
0.00 70.68 6,170.68
0.00 70.68 5,170.68
0.00 70.68 25,070.68
0.00 424.10 35,424.10
0.00 12,464.59 177,464.59
0.00 17,670.68 232,170.68
0.00 21,153.85 367,653.85
0.00 7,284.77 14,784.77
0.00 282.72 230,282.72
5,320.00 47,311.83 133,131.83
5,320.00 7,971.01 93,791.01
5,320.00 47,311.83 181,881.83
5,320.00 47,311.83 181,881.83
3,990.00 7,971.01 56,961.01
6,650.00 47,311.83 251,961.83
0.00 3,796.38 698,796.38
0.00 2,530.19 157,530.19
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 14,765.10 150,085.10
5,320.00 14,765.10 150,085.10
5,320.00 14,765.10 150,085.10
5,320.00 14,765.10 150,085.10
5,320.00 14,765.10 95,085.10
5,320.00 14,765.10 95,085.10
5,320.00 14,765.10 105,085.10
5,320.00 14,765.10 105,085.10
- 61.26 #VALUE!
- 45.94 #VALUE!
- 16,058.39 #VALUE!
- 2,756.89 #VALUE!
- 68.92 #VALUE!
- 55.13 #VALUE!
- 55.13 #VALUE!
- 45.94 #VALUE!
- 45.94 #VALUE!
- 45.94 #VALUE!
- 45.94 #VALUE!
- 16,058.39 #VALUE!
- 16,058.39 #VALUE!
- 45.94 #VALUE!
- 45.94 #VALUE!
- 45.94 #VALUE!
- 275.65 #VALUE!
- 8,103.13 #VALUE!
- 11,488.25 #VALUE!
- 13,793.10 #VALUE!
- 4,814.00 #VALUE!
- 183.78 #VALUE!
5,320.00 14,765.10 100,585.10
5,320.00 7,971.01 93,791.01
5,320.00 14,765.10 149,335.10
5,320.00 14,765.10 149,335.10
3,990.00 7,971.01 56,961.01
6,650.00 14,765.10 219,415.10
- 2,310.92 #VALUE!
- 1,540.62 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 68,750.00 204,070.00
5,320.00 68,750.00 204,070.00
5,320.00 68,750.00 204,070.00
5,320.00 68,750.00 204,070.00
5,320.00 26,993.87 107,313.87
5,320.00 26,993.87 107,313.87
5,320.00 26,993.87 117,313.87
5,320.00 26,993.87 117,313.87
- 116.23 #VALUE!
- 87.18 #VALUE!
- 17,054.26 #VALUE!
- 5,231.87 #VALUE!
- 130.76 #VALUE!
- 104.61 #VALUE!
- 104.61 #VALUE!
- 87.18 #VALUE!
- 87.18 #VALUE!
- 87.18 #VALUE!
- 87.18 #VALUE!
- 17,054.26 #VALUE!
- 17,054.26 #VALUE!
- 87.18 #VALUE!
- 87.18 #VALUE!
- 87.18 #VALUE!
- 523.06 #VALUE!
- 15,384.62 #VALUE!
- 21,782.18 #VALUE!
- 26,190.48 #VALUE!
- 5,744.13 #VALUE!
- 348.71 #VALUE!
5,320.00 68,750.00 154,570.00
5,320.00 7,971.01 93,791.01
5,320.00 68,750.00 203,320.00
5,320.00 68,750.00 203,320.00
3,990.00 7,971.01 56,961.01
6,650.00 68,750.00 273,400.00
- 4,787.81 #VALUE!
- 3,190.72 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan SIRENJA

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 83,018.87 218,338.87
5,320.00 83,018.87 218,338.87
5,320.00 83,018.87 218,338.87
5,320.00 83,018.87 218,338.87
5,320.00 14,765.10 95,085.10
5,320.00 14,765.10 95,085.10
5,320.00 14,765.10 105,085.10
5,320.00 14,765.10 105,085.10
- 129.98 #VALUE!
- 97.48 #VALUE!
- 19,130.43 #VALUE!
- 5,851.06 #VALUE!
- 146.22 #VALUE!
- 116.98 #VALUE!
- 116.98 #VALUE!
- 97.48 #VALUE!
- 97.48 #VALUE!
- 97.48 #VALUE!
- 97.48 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 97.48 #VALUE!
- 97.48 #VALUE!
- 97.48 #VALUE!
- 584.87 #VALUE!
- 17,187.50 #VALUE!
- 24,309.39 #VALUE!
- 29,333.33 #VALUE!
- 7,284.77 #VALUE!
- 389.93 #VALUE!
5,320.00 83,018.87 168,838.87
5,320.00 7,971.01 93,791.01
5,320.00 83,018.87 217,588.87
5,320.00 83,018.87 217,588.87
3,990.00 7,971.01 56,961.01
6,650.00 83,018.87 287,668.87
- 5,405.41 #VALUE!
- 3,603.60 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 22,222.22 108,042.22
5,320.00 7,971.01 73,291.01
5,320.00 74,576.27 209,896.27
5,320.00 74,576.27 209,896.27
5,320.00 74,576.27 209,896.27
5,320.00 74,576.27 209,896.27
5,320.00 21,568.63 101,888.63
5,320.00 21,568.63 101,888.63
5,320.00 21,568.63 111,888.63
5,320.00 21,568.63 111,888.63
- 121.73 #VALUE!
- 91.30 #VALUE!
- 13,968.25 #VALUE!
- 5,479.45 #VALUE!
- 136.95 #VALUE!
- 109.56 #VALUE!
- 109.56 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 16,058.39 #VALUE!
- 16,058.39 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 547.81 #VALUE!
- 16,117.22 #VALUE!
- 22,797.93 #VALUE!
- 27,329.19 #VALUE!
- 5,744.13 #VALUE!
- 365.21 #VALUE!
5,320.00 74,576.27 160,396.27
5,320.00 7,971.01 93,791.01
5,320.00 74,576.27 209,146.27
5,320.00 74,576.27 209,146.27
3,990.00 7,971.01 56,961.01
6,650.00 74,576.27 279,226.27
- 5,034.32 #VALUE!
- 3,356.22 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 86,274.51 221,594.51
5,320.00 86,274.51 221,594.51
5,320.00 86,274.51 221,594.51
5,320.00 86,274.51 221,594.51
5,320.00 14,765.10 95,085.10
5,320.00 14,765.10 95,085.10
5,320.00 14,765.10 105,085.10
5,320.00 14,765.10 105,085.10
0.00 146.47 6,346.47
0.00 109.85 2,609.85
0.00 24,309.39 274,309.39
0.00 6,586.83 42,586.83
0.00 164.78 50,164.78
0.00 131.82 35,131.82
0.00 131.82 9,481.82
0.00 109.85 10,109.85
0.00 109.85 15,509.85
0.00 109.85 11,659.85
0.00 109.85 10,109.85
0.00 24,309.39 1,949,309.39
0.00 24,309.39 2,774,309.39
0.00 109.85 6,209.85
0.00 109.85 5,209.85
0.00 109.85 25,109.85
0.00 659.08 35,659.08
0.00 19,383.26 184,383.26
0.00 27,500.00 242,000.00
0.00 32,835.82 379,335.82
0.00 5,744.13 13,244.13
0.00 439.43 230,439.43
5,320.00 86,274.51 172,094.51
5,320.00 7,971.01 93,791.01
5,320.00 86,274.51 220,844.51
5,320.00 86,274.51 220,844.51
3,990.00 7,971.01 56,961.01
6,650.00 86,274.51 290,924.51
0.00 6,145.25 701,145.25
0.00 4,096.83 159,096.83
HARGA ANTARA
Retribusi Biaya Harga Bahan DAMPELAS

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 25,000.00 93,990.00

5,320.00 62,857.14 148,677.14
5,320.00 17,460.32 82,780.32
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 61,971.83 142,291.83
5,320.00 61,971.83 142,291.83
5,320.00 61,971.83 152,291.83
5,320.00 61,971.83 152,291.83
- 231.68 #VALUE!
- 173.76 #VALUE!
- 19,130.43 #VALUE!
- 10,426.54 #VALUE!
- 260.65 #VALUE!
- 208.51 #VALUE!
- 208.51 #VALUE!
- 173.76 #VALUE!
- 173.76 #VALUE!
- 173.76 #VALUE!
- 173.76 #VALUE!
- 21,153.85 #VALUE!
- 21,153.85 #VALUE!
- 173.76 #VALUE!
- 173.76 #VALUE!
- 173.76 #VALUE!
- 1,042.65 #VALUE!
- 30,769.23 #VALUE!
- 43,564.36 #VALUE!
- 52,380.95 #VALUE!
- 6,358.38 #VALUE!
- 694.99 #VALUE!
5,320.00 162,962.96 248,782.96
5,320.00 17,460.32 103,280.32
5,320.00 162,962.96 297,532.96
5,320.00 162,962.96 297,532.96
3,990.00 17,460.32 66,450.32
6,650.00 162,962.96 367,612.96
- 9,977.32 #VALUE!
- 6,656.58 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 18,884.12 87,874.12
5,320.00 57,142.86 142,962.86
5,320.00 14,765.10 80,085.10
5,320.00 115,789.47 251,109.47
5,320.00 115,789.47 251,109.47
5,320.00 115,789.47 251,109.47
5,320.00 115,789.47 251,109.47
5,320.00 55,696.20 136,016.20
5,320.00 55,696.20 136,016.20
5,320.00 55,696.20 146,016.20
5,320.00 55,696.20 146,016.20
- 213.81 #VALUE!
- 160.36 #VALUE!
- 19,130.43 #VALUE!
- 9,628.01 #VALUE!
- 240.54 #VALUE!
- 192.43 #VALUE!
- 192.43 #VALUE!
- 160.36 #VALUE!
- 160.36 #VALUE!
- 160.36 #VALUE!
- 160.36 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 160.36 #VALUE!
- 160.36 #VALUE!
- 160.36 #VALUE!
- 962.17 #VALUE!
- 28,387.10 #VALUE!
- 40,000.00 #VALUE!
- 48,351.65 #VALUE!
- 5,744.13 #VALUE!
- 641.40 #VALUE!
5,320.00 115,789.47 201,609.47
5,320.00 14,765.10 100,585.10
5,320.00 115,789.47 250,359.47
5,320.00 115,789.47 250,359.47
3,990.00 14,765.10 63,755.10
6,650.00 115,789.47 320,439.47
- 9,185.80 #VALUE!
- 6,119.61 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 27,672.96 96,662.96

5,320.00 66,666.67 152,486.67
5,320.00 21,568.63 86,888.63
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 68,750.00 149,070.00
5,320.00 68,750.00 149,070.00
5,320.00 68,750.00 159,070.00
5,320.00 68,750.00 159,070.00
- 245.43 #VALUE!
- 184.07 #VALUE!
- 19,130.43 #VALUE!
- 11,055.28 #VALUE!
- 276.10 #VALUE!
- 220.88 #VALUE!
- 220.88 #VALUE!
- 184.07 #VALUE!
- 184.07 #VALUE!
- 184.07 #VALUE!
- 184.07 #VALUE!
- 24,309.39 #VALUE!
- 24,309.39 #VALUE!
- 184.07 #VALUE!
- 184.07 #VALUE!
- 184.07 #VALUE!
- 1,104.42 #VALUE!
- 32,592.59 #VALUE!
- 45,833.33 #VALUE!
- 55,000.00 #VALUE!
- 7,284.77 #VALUE!
- 736.28 #VALUE!
5,320.00 200,000.00 285,820.00
5,320.00 21,568.63 107,388.63
5,320.00 200,000.00 334,570.00
5,320.00 200,000.00 334,570.00
3,990.00 21,568.63 70,558.63
6,650.00 200,000.00 404,650.00
- 10,602.41 #VALUE!
- 7,062.60 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan BALAESANG

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 110,000.00 245,320.00
5,320.00 110,000.00 245,320.00
5,320.00 110,000.00 245,320.00
5,320.00 110,000.00 245,320.00
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
- 172.58 #VALUE!
- 129.44 #VALUE!
- 17,054.26 #VALUE!
- 7,760.14 #VALUE!
- 194.16 #VALUE!
- 155.32 #VALUE!
- 155.32 #VALUE!
- 129.44 #VALUE!
- 129.44 #VALUE!
- 129.44 #VALUE!
- 129.44 #VALUE!
- 17,054.26 #VALUE!
- 17,054.26 #VALUE!
- 129.44 #VALUE!
- 129.44 #VALUE!
- 129.44 #VALUE!
- 776.56 #VALUE!
- 22,797.93 #VALUE!
- 32,352.94 #VALUE!
- 38,938.05 #VALUE!
- 5,744.13 #VALUE!
- 517.77 #VALUE!
5,320.00 31,205.67 117,025.67
5,320.00 7,971.01 93,791.01
5,320.00 110,000.00 244,570.00
5,320.00 110,000.00 244,570.00
3,990.00 7,971.01 56,961.01
6,650.00 110,000.00 314,650.00
- 7,321.13 #VALUE!
- 4,878.05 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 56,410.26 142,230.26
5,320.00 7,971.01 73,291.01
5,320.00 115,789.47 251,109.47
5,320.00 115,789.47 251,109.47
5,320.00 115,789.47 251,109.47
5,320.00 115,789.47 251,109.47
5,320.00 55,696.20 136,016.20
5,320.00 55,696.20 136,016.20
5,320.00 55,696.20 146,016.20
5,320.00 55,696.20 146,016.20
- 162.96 #VALUE!
- 13.99 #VALUE!
- 19,130.43 #VALUE!
- 7,333.33 #VALUE!
- 183.33 #VALUE!
- 146.67 #VALUE!
- 146.67 #VALUE!
- 122.22 #VALUE!
- 122.22 #VALUE!
- 122.22 #VALUE!
- 122.22 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 122.22 #VALUE!
- 122.22 #VALUE!
- 122.22 #VALUE!
- 733.33 #VALUE!
- 21,568.63 #VALUE!
- 30,555.56 #VALUE!
- 36,666.67 #VALUE!
- 8,835.34 #VALUE!
- 488.89 #VALUE!
5,320.00 115,789.47 201,609.47
5,320.00 7,971.01 93,791.01
5,320.00 115,789.47 250,359.47
5,320.00 115,789.47 250,359.47
3,990.00 7,971.01 56,961.01
6,650.00 115,789.47 320,439.47
- 6,885.76 #VALUE!
- 4,592.90 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 151,724.14 287,044.14
5,320.00 151,724.14 287,044.14
5,320.00 151,724.14 287,044.14
5,320.00 151,724.14 287,044.14
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
- 200.07 #VALUE!
- 150.05 #VALUE!
- 19,130.43 #VALUE!
- 8,997.96 #VALUE!
- 225.08 #VALUE!
- 180.06 #VALUE!
- 180.06 #VALUE!
- 150.05 #VALUE!
- 150.05 #VALUE!
- 150.05 #VALUE!
- 150.05 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 150.05 #VALUE!
- 150.05 #VALUE!
- 150.05 #VALUE!
- 900.35 #VALUE!
- 26,506.02 #VALUE!
- 37,606.84 #VALUE!
- 44,897.96 #VALUE!
- 5,744.13 #VALUE!
- 600.19 #VALUE!
5,320.00 151,724.14 237,544.14
5,320.00 7,971.01 93,791.01
5,320.00 151,724.14 286,294.14
5,320.00 151,724.14 286,294.14
3,990.00 7,971.01 56,961.01
6,650.00 151,724.14 356,374.14
- 8,560.31 #VALUE!
- 5,706.87 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan SOJOL

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 24,309.39 93,299.39

5,320.00 62,857.14 148,677.14
5,320.00 18,181.82 83,501.82
5,320.00 293,333.33 428,653.33
5,320.00 293,333.33 428,653.33
5,320.00 293,333.33 428,653.33
5,320.00 293,333.33 428,653.33
5,320.00 61,971.83 142,291.83
5,320.00 61,971.83 142,291.83
5,320.00 61,971.83 152,291.83
5,320.00 61,971.83 152,291.83
- 351.24 #VALUE!
- 263.44 #VALUE!
- 24,309.39 #VALUE!
- 15,827.34 #VALUE!
- 395.15 #VALUE!
- 316.14 #VALUE!
- 316.14 #VALUE!
- 263.44 #VALUE!
- 263.44 #VALUE!
- 263.44 #VALUE!
- 263.44 #VALUE!
- 24,309.39 #VALUE!
- 24,309.39 #VALUE!
- 263.44 #VALUE!
- 263.44 #VALUE!
- 263.44 #VALUE!
- 1,580.46 #VALUE!
- 46,315.79 #VALUE!
- 65,671.64 #VALUE!
- 78,571.43 #VALUE!
- 8,835.34 #VALUE!
- 1,053.64 #VALUE!
5,320.00 293,333.33 379,153.33
5,320.00 18,181.82 104,001.82
5,320.00 293,333.33 427,903.33
5,320.00 293,333.33 427,903.33
3,990.00 18,181.82 67,171.82
6,650.00 293,333.33 497,983.33
- 15,384.62 #VALUE!
- 10,232.56 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 18,884.12 87,874.12
5,320.00 57,142.86 142,962.86
5,320.00 14,765.10 80,085.10
5,320.00 209,523.81 344,843.81
5,320.00 209,523.81 344,843.81
5,320.00 209,523.81 344,843.81
5,320.00 209,523.81 344,843.81
5,320.00 55,696.20 136,016.20
5,320.00 55,696.20 136,016.20
5,320.00 55,696.20 146,016.20
5,320.00 55,696.20 146,016.20
0.00 259.17 6,459.17
0.00 194.38 2,694.38
0.00 16,058.39 266,058.39
0.00 11,671.09 47,671.09
0.00 291.56 50,291.56
0.00 233.25 35,233.25
0.00 233.25 9,583.25
0.00 194.38 10,194.38
0.00 194.38 15,594.38
0.00 194.38 11,744.38
0.00 194.38 10,194.38
0.00 24,309.39 1,949,309.39
0.00 24,309.39 2,774,309.39
0.00 194.38 6,294.38
0.00 194.38 5,294.38
0.00 194.38 25,194.38
0.00 1,166.18 36,166.18
0.00 34,375.00 199,375.00
0.00 48,351.65 262,851.65
0.00 58,666.67 405,166.67
0.00 7,284.77 14,784.77
0.00 777.52 230,777.52
5,320.00 209,523.81 295,343.81
5,320.00 14,765.10 100,585.10
5,320.00 209,523.81 344,093.81
5,320.00 209,523.81 344,093.81
3,990.00 14,765.10 63,755.10
6,650.00 209,523.81 414,173.81
0.00 11,224.49 706,224.49
0.00 7,482.99 162,482.99
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 28,387.10 97,377.10

5,320.00 66,666.67 152,486.67
5,320.00 24,309.39 89,629.39
5,320.00 338,461.54 473,781.54
5,320.00 338,461.54 473,781.54
5,320.00 338,461.54 473,781.54
5,320.00 338,461.54 473,781.54
5,320.00 75,862.07 156,182.07
5,320.00 75,862.07 156,182.07
5,320.00 75,862.07 166,182.07
5,320.00 75,862.07 166,182.07
- 371.87 #VALUE!
- 278.90 #VALUE!
- 19,130.43 #VALUE!
- 16,730.04 #VALUE!
- 418.37 #VALUE!
- 334.68 #VALUE!
- 334.68 #VALUE!
- 278.90 #VALUE!
- 278.90 #VALUE!
- 278.90 #VALUE!
- 278.90 #VALUE!
- 24,309.39 #VALUE!
- 24,309.39 #VALUE!
- 278.90 #VALUE!
- 278.90 #VALUE!
- 278.90 #VALUE!
- 1,673.64 #VALUE!
- 49,438.20 #VALUE!
- 69,841.27 #VALUE!
- 83,018.87 #VALUE!
- 7,284.77 #VALUE!
- 1,115.62 #VALUE!
5,320.00 338,461.54 424,281.54
5,320.00 20,183.49 106,003.49
5,320.00 338,461.54 473,031.54
5,320.00 338,461.54 473,031.54
3,990.00 20,183.49 69,173.49
6,650.00 338,461.54 543,111.54
- 16,296.30 #VALUE!
- 10,864.20 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan BANAWA

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 41,904.76 110,894.76

5,320.00 27,672.96 113,492.96
5,320.00 7,971.01 73,291.01
5,320.00 26,993.87 162,313.87
5,320.00 26,993.87 162,313.87
5,320.00 26,993.87 162,313.87
5,320.00 26,993.87 162,313.87
5,320.00 26,993.87 107,313.87
5,320.00 26,993.87 107,313.87
5,320.00 26,993.87 117,313.87
5,320.00 26,993.87 117,313.87
- 58.51 #VALUE!
- 43.88 #VALUE!
- 28,387.10 #VALUE!
- 2,633.15 #VALUE!
- 65.82 #VALUE!
- 52.66 #VALUE!
- 52.66 #VALUE!
- 43.88 #VALUE!
- 43.88 #VALUE!
- 43.88 #VALUE!
- 43.88 #VALUE!
- 44,000.00 #VALUE!
- 44,000.00 #VALUE!
- 43.88 #VALUE!
- 43.88 #VALUE!
- 43.88 #VALUE!
- 263.30 #VALUE!
- 7,746.48 #VALUE!
- 10,972.57 #VALUE!
- 13,173.65 #VALUE!
- 5,744.13 #VALUE!
- 175.53 #VALUE!
5,320.00 26,993.87 112,813.87
5,320.00 7,971.01 93,791.01
5,320.00 26,993.87 161,563.87
5,320.00 26,993.87 161,563.87
3,990.00 7,971.01 56,961.01
6,650.00 26,993.87 231,643.87
- 2,187.97 #VALUE!
- 1,458.40 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 28,387.10 97,377.10
5,320.00 12,054.79 97,874.79
5,320.00 7,971.01 73,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 88,291.01
5,320.00 7,971.01 88,291.01
5,320.00 7,971.01 98,291.01
5,320.00 7,971.01 98,291.01
0.00 39.27 6,239.27
0.00 29.45 2,529.45
0.00 29,530.20 279,530.20
0.00 1,767.07 37,767.07
0.00 44.18 50,044.18
0.00 35.34 35,035.34
0.00 35.34 9,385.34
0.00 29.45 10,029.45
0.00 29.45 15,429.45
0.00 29.45 11,579.45
0.00 29.45 10,029.45
0.00 29,530.20 1,954,530.20
0.00 29,530.20 2,779,530.20
0.00 29.45 6,129.45
0.00 29.45 5,129.45
0.00 29.45 25,029.45
0.00 176.71 35,176.71
0.00 5,194.81 170,194.81
0.00 7,357.86 221,857.86
0.00 8,835.34 355,335.34
0.00 8,835.34 16,335.34
0.00 117.80 230,117.80
5,320.00 7,971.01 93,791.01
5,320.00 7,971.01 93,791.01
5,320.00 7,971.01 142,541.01
5,320.00 7,971.01 142,541.01
3,990.00 7,971.01 56,961.01
6,650.00 7,971.01 212,621.01
0.00 1,321.72 696,321.72
0.00 881.23 155,881.23
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 59,459.46 194,779.46
5,320.00 59,459.46 194,779.46
5,320.00 59,459.46 194,779.46
5,320.00 59,459.46 194,779.46
5,320.00 59,459.46 139,779.46
5,320.00 59,459.46 139,779.46
5,320.00 59,459.46 149,779.46
5,320.00 59,459.46 149,779.46
- 110.74 #VALUE!
- 83.05 #VALUE!
- 19,130.43 #VALUE!
- 4,983.01 #VALUE!
- 124.58 #VALUE!
- 99.66 #VALUE!
- 99.66 #VALUE!
- 83.05 #VALUE!
- 83.05 #VALUE!
- 83.05 #VALUE!
- 83.05 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 83.05 #VALUE!
- 83.05 #VALUE!
- 83.05 #VALUE!
- 498.30 #VALUE!
- 14,666.67 #VALUE!
- 20,754.72 #VALUE!
- 24,858.76 #VALUE!
- 5,744.13 #VALUE!
- 332.20 #VALUE!
5,320.00 59,459.46 145,279.46
5,320.00 7,971.01 93,791.01
5,320.00 59,459.46 194,029.46
5,320.00 59,459.46 194,029.46
3,990.00 7,971.01 56,961.01
6,650.00 59,459.46 264,109.46
- 4,536.08 #VALUE!
- 3,026.13 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan RIO PAKAWA

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 35,772.36 121,592.36
5,320.00 7,971.01 73,291.01
5,320.00 51,764.71 187,084.71
5,320.00 51,764.71 187,084.71
5,320.00 51,764.71 187,084.71
5,320.00 51,764.71 187,084.71
5,320.00 51,764.71 132,084.71
5,320.00 51,764.71 132,084.71
5,320.00 51,764.71 142,084.71
5,320.00 51,764.71 142,084.71
- 83.25 #VALUE!
- 62.44 #VALUE!
- 13,968.25 #VALUE!
- 3,744.68 #VALUE!
- 93.65 #VALUE!
- 74.92 #VALUE!
- 74.92 #VALUE!
- 62.44 #VALUE!
- 62.44 #VALUE!
- 62.44 #VALUE!
- 62.44 #VALUE!
- 29,530.20 #VALUE!
- 29,530.20 #VALUE!
- 62.44 #VALUE!
- 62.44 #VALUE!
- 62.44 #VALUE!
- 374.63 #VALUE!
- 11,027.57 #VALUE!
- 15,602.84 #VALUE!
- 18,723.40 #VALUE!
- 5,744.13 #VALUE!
- 249.74 #VALUE!
5,320.00 51,764.71 137,584.71
5,320.00 7,971.01 93,791.01
5,320.00 51,764.71 186,334.71
5,320.00 51,764.71 186,334.71
3,990.00 7,971.01 56,961.01
6,650.00 51,764.71 256,414.71
- 3,300.83 #VALUE!
- 2,201.10 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 29,139.07 114,959.07
5,320.00 7,971.01 73,291.01
5,320.00 91,666.67 226,986.67
5,320.00 91,666.67 226,986.67
5,320.00 91,666.67 226,986.67
5,320.00 91,666.67 226,986.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
0.00 123.10 6,323.10
0.00 92.33 2,592.33
0.00 13,968.25 263,968.25
0.00 5,541.56 41,541.56
0.00 138.50 50,138.50
0.00 110.79 35,110.79
0.00 110.79 9,460.79
0.00 92.33 10,092.33
0.00 92.33 15,492.33
0.00 92.33 11,642.33
0.00 92.33 10,092.33
0.00 13,968.25 1,938,968.25
0.00 13,968.25 2,763,968.25
0.00 92.33 6,192.33
0.00 92.33 5,192.33
0.00 92.33 25,092.33
0.00 553.95 35,553.95
0.00 16,296.30 181,296.30
0.00 23,036.65 237,536.65
0.00 27,672.96 374,172.96
0.00 5,744.13 13,244.13
0.00 369.31 230,369.31
5,320.00 91,666.67 177,486.67
5,320.00 7,971.01 93,791.01
5,320.00 91,666.67 226,236.67
5,320.00 91,666.67 226,236.67
3,990.00 7,971.01 56,961.01
6,650.00 91,666.67 296,316.67
0.00 5,092.59 700,092.59
0.00 3,395.06 158,395.06
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 22,222.22 108,042.22
5,320.00 7,971.01 73,291.01
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 125,520.00
5,320.00 35,200.00 125,520.00
- 217.94 #VALUE!
- 163.45 #VALUE!
- 19,130.43 #VALUE!
- 9,799.55 #VALUE!
- 245.18 #VALUE!
- 196.15 #VALUE!
- 196.15 #VALUE!
- 163.45 #VALUE!
- 163.45 #VALUE!
- 163.45 #VALUE!
- 163.45 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 163.45 #VALUE!
- 163.45 #VALUE!
- 163.45 #VALUE!
- 980.83 #VALUE!
- 28,758.17 #VALUE!
- 40,740.74 #VALUE!
- 48,888.89 #VALUE!
- 8,835.34 #VALUE!
- 653.79 #VALUE!
5,320.00 183,333.33 269,153.33
5,320.00 7,971.01 93,791.01
5,320.00 183,333.33 317,903.33
5,320.00 183,333.33 317,903.33
3,990.00 7,971.01 56,961.01
6,650.00 183,333.33 387,983.33
- 9,361.70 #VALUE!
- 6,241.13 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan TAWAELI

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 88,291.01
5,320.00 7,971.01 88,291.01
5,320.00 7,971.01 98,291.01
5,320.00 7,971.01 98,291.01
- 47.51 #VALUE!
- 35.64 #VALUE!
- 11,924.12 #VALUE!
- 2,138.00 #VALUE!
- 53.45 #VALUE!
- 42.76 #VALUE!
- 42.76 #VALUE!
- 35.64 #VALUE!
- 35.64 #VALUE!
- 35.64 #VALUE!
- 35.64 #VALUE!
- 13,968.25 #VALUE!
- 13,968.25 #VALUE!
- 35.64 #VALUE!
- 35.64 #VALUE!
- 35.64 #VALUE!
- 213.81 #VALUE!
- 6,285.71 #VALUE!
- 8,906.88 #VALUE!
- 10,679.61 #VALUE!
- 4,198.47 #VALUE!
- 142.54 #VALUE!
5,320.00 7,971.01 93,791.01
5,320.00 7,971.01 93,791.01
5,320.00 7,971.01 142,541.01
5,320.00 7,971.01 142,541.01
3,990.00 7,971.01 56,961.01
6,650.00 7,971.01 212,621.01
- 1,692.96 #VALUE!
- 1,128.49 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 143,291.01
5,320.00 7,971.01 88,291.01
5,320.00 7,971.01 88,291.01
5,320.00 7,971.01 98,291.01
5,320.00 7,971.01 98,291.01
- 44.77 #VALUE!
- 33.57 #VALUE!
- 19,130.43 #VALUE!
- 2,014.65 #VALUE!
- 50.36 #VALUE!
- 40.29 #VALUE!
- 40.29 #VALUE!
- 33.57 #VALUE!
- 33.57 #VALUE!
- 33.57 #VALUE!
- 33.57 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 33.57 #VALUE!
- 33.57 #VALUE!
- 33.57 #VALUE!
- 201.45 #VALUE!
- 5,921.94 #VALUE!
- 8,396.95 #VALUE!
- 10,068.65 #VALUE!
- 5,744.13 #VALUE!
- 134.30 #VALUE!
5,320.00 7,971.01 93,791.01
5,320.00 7,971.01 93,791.01
5,320.00 7,971.01 142,541.01
5,320.00 7,971.01 142,541.01
3,990.00 7,971.01 56,961.01
6,650.00 7,971.01 212,621.01
- 1,569.19 #VALUE!
- 1,046.12 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 10,679.61 145,999.61
5,320.00 10,679.61 145,999.61
5,320.00 10,679.61 145,999.61
5,320.00 10,679.61 145,999.61
5,320.00 10,679.61 90,999.61
5,320.00 10,679.61 90,999.61
5,320.00 10,679.61 100,999.61
5,320.00 10,679.61 100,999.61
- 54.39 #VALUE!
- 40.79 #VALUE!
- 11,924.12 #VALUE!
- 2,447.16 #VALUE!
- 61.19 #VALUE!
- 48.95 #VALUE!
- 48.95 #VALUE!
- 40.79 #VALUE!
- 40.79 #VALUE!
- 40.79 #VALUE!
- 40.79 #VALUE!
- 16,058.39 #VALUE!
- 16,058.39 #VALUE!
- 40.79 #VALUE!
- 40.79 #VALUE!
- 40.79 #VALUE!
- 244.74 #VALUE!
- 7,201.31 #VALUE!
- 10,208.82 #VALUE!
- 12,222.22 #VALUE!
- 4,814.00 #VALUE!
- 163.16 #VALUE!
5,320.00 10,679.61 96,499.61
5,320.00 7,971.01 93,791.01
5,320.00 10,679.61 145,249.61
5,320.00 10,679.61 145,249.61
3,990.00 7,971.01 56,961.01
6,650.00 10,679.61 215,329.61
- 2,001.82 #VALUE!
- 1,334.55 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan PALOLO

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 89,795.92 225,115.92
5,320.00 89,795.92 225,115.92
5,320.00 89,795.92 225,115.92
5,320.00 89,795.92 225,115.92
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
- 87.37 #VALUE!
- 65.53 #VALUE!
- 19,130.43 #VALUE!
- 3,932.08 #VALUE!
- 98.29 #VALUE!
- 78.63 #VALUE!
- 78.63 #VALUE!
- 65.53 #VALUE!
- 65.53 #VALUE!
- 65.53 #VALUE!
- 65.53 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 65.53 #VALUE!
- 65.53 #VALUE!
- 65.53 #VALUE!
- 393.17 #VALUE!
- 11,578.95 #VALUE!
- 16,356.88 #VALUE!
- 19,642.86 #VALUE!
- 5,744.13 #VALUE!
- 262.11 #VALUE!
5,320.00 89,795.92 175,615.92
5,320.00 7,971.01 93,791.01
5,320.00 89,795.92 224,365.92
5,320.00 89,795.92 224,365.92
3,990.00 7,971.01 56,961.01
6,650.00 89,795.92 294,445.92
- 3,486.53 #VALUE!
- 2,324.35 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 64,705.88 200,025.88
5,320.00 64,705.88 200,025.88
5,320.00 64,705.88 200,025.88
5,320.00 64,705.88 200,025.88
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
- 62.63 #VALUE!
- 46.97 #VALUE!
- 46,808.51 #VALUE!
- 2,818.71 #VALUE!
- 70.46 #VALUE!
- 56.37 #VALUE!
- 56.37 #VALUE!
- 46.97 #VALUE!
- 46.97 #VALUE!
- 46.97 #VALUE!
- 46.97 #VALUE!
- 13,968.25 #VALUE!
- 13,968.25 #VALUE!
- 46.97 #VALUE!
- 46.97 #VALUE!
- 46.97 #VALUE!
- 281.85 #VALUE!
- 8,286.25 #VALUE!
- 11,733.33 #VALUE!
- 14,102.56 #VALUE!
- 5,744.13 #VALUE!
- 187.90 #VALUE!
5,320.00 64,705.88 150,525.88
5,320.00 7,971.01 93,791.01
5,320.00 64,705.88 199,275.88
5,320.00 64,705.88 199,275.88
3,990.00 7,971.01 56,961.01
6,650.00 64,705.88 269,355.88
- 2,373.25 #VALUE!
- 1,582.16 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 22,222.22 108,042.22
5,320.00 7,971.01 73,291.01
5,320.00 122,222.22 257,542.22
5,320.00 122,222.22 257,542.22
5,320.00 122,222.22 257,542.22
5,320.00 122,222.22 257,542.22
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
- 121.73 #VALUE!
- 91.30 #VALUE!
- 19,130.43 #VALUE!
- 5,479.45 #VALUE!
- 136.95 #VALUE!
- 109.56 #VALUE!
- 109.56 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 91.30 #VALUE!
- 547.81 #VALUE!
- 16,117.22 #VALUE!
- 22,797.93 #VALUE!
- 27,329.19 #VALUE!
- 5,744.13 #VALUE!
- 365.21 #VALUE!
5,320.00 122,222.22 208,042.22
5,320.00 7,971.01 93,791.01
5,320.00 122,222.22 256,792.22
5,320.00 122,222.22 256,792.22
3,990.00 7,971.01 56,961.01
6,650.00 122,222.22 326,872.22
- 5,034.32 #VALUE!
- 3,356.22 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan KULAWI

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 125,714.29 261,034.29
5,320.00 125,714.29 261,034.29
5,320.00 125,714.29 261,034.29
5,320.00 125,714.29 261,034.29
5,320.00 31,205.67 111,525.67 #REF!
5,320.00 31,205.67 111,525.67
5,320.00 31,205.67 121,525.67
5,320.00 31,205.67 121,525.67
0.00 123.10 7,073.10
0.00 92.33 2,592.33
0.00 19,130.43 269,130.43
0.00 5,541.56 48,041.56
0.00 138.50 50,138.50
0.00 110.79 35,110.79
0.00 110.79 9,460.79
0.00 92.33 9,792.33
0.00 92.33 15,492.33
0.00 92.33 11,642.33
0.00 92.33 10,092.33
0.00 19,130.43 1,369,130.43
0.00 19,130.43 1,769,130.43
0.00 92.33 7,092.33
0.00 92.33 6,452.33
0.00 92.33 25,092.33
0.00 553.95 35,553.95
0.00 16,296.30 181,296.30
0.00 23,036.65 237,536.65
0.00 27,672.96 374,172.96
0.00 27,672.96 35,172.96
0.00 369.31 230,369.31
5,320.00 125,714.29 211,534.29
5,320.00 7,971.01 93,791.01
5,320.00 125,714.29 260,284.29
5,320.00 125,714.29 260,284.29
3,990.00 7,971.01 56,961.01
6,650.00 125,714.29 330,364.29
0.00 5,092.59 700,092.59
0.00 3,395.06 158,395.06
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 15,492.96 101,312.96
5,320.00 7,971.01 73,291.01
5,320.00 110,000.00 245,320.00
5,320.00 110,000.00 245,320.00
5,320.00 110,000.00 245,320.00
5,320.00 110,000.00 245,320.00
5,320.00 21,568.63 101,888.63
5,320.00 21,568.63 101,888.63
5,320.00 21,568.63 111,888.63
5,320.00 21,568.63 111,888.63
- 109.36 #VALUE!
- 82.02 #VALUE!
- 13,968.25 #VALUE!
- 4,921.70 #VALUE!
- 123.03 #VALUE!
- 98.43 #VALUE!
- 98.43 #VALUE!
- 82.02 #VALUE!
- 82.02 #VALUE!
- 82.02 #VALUE!
- 82.02 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 82.02 #VALUE!
- 82.02 #VALUE!
- 82.02 #VALUE!
- 492.11 #VALUE!
- 14,473.68 #VALUE!
- 20,465.12 #VALUE!
- 24,581.01 #VALUE!
- 24,581.01 #VALUE!
- 328.09 #VALUE!
5,320.00 110,000.00 195,820.00
5,320.00 7,971.01 93,791.01
5,320.00 110,000.00 244,570.00
5,320.00 110,000.00 244,570.00
3,990.00 7,971.01 56,961.01
6,650.00 110,000.00 314,650.00
- 4,476.09 #VALUE!
- 2,983.05 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10

5,320.00 22,222.22 108,042.22
5,320.00 7,971.01 73,291.01
5,320.00 151,724.14 287,044.14
5,320.00 151,724.14 287,044.14
5,320.00 151,724.14 287,044.14
5,320.00 151,724.14 287,044.14
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 125,520.00
5,320.00 35,200.00 125,520.00
- 147.84 #VALUE!
- 110.88 #VALUE!
- 29,530.20 #VALUE!
- 6,656.58 #VALUE!
- 166.33 #VALUE!
- 133.06 #VALUE!
- 133.06 #VALUE!
- 110.88 #VALUE!
- 110.88 #VALUE!
- 110.88 #VALUE!
- 110.88 #VALUE!
- 37,288.14 #VALUE!
- 37,288.14 #VALUE!
- 110.88 #VALUE!
- 110.88 #VALUE!
- 110.88 #VALUE!
- 665.26 #VALUE!
- 19,555.56 #VALUE!
- 27,672.96 #VALUE!
- 33,333.33 #VALUE!
- 33,333.33 #VALUE!
- 443.55 #VALUE!
5,320.00 151,724.14 237,544.14
5,320.00 7,971.01 93,791.01
5,320.00 151,724.14 286,294.14
5,320.00 151,724.14 286,294.14
3,990.00 7,971.01 56,961.01
6,650.00 151,724.14 356,374.14
- 6,205.92 #VALUE!
- 4,139.23 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan PIPIKORO

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 35,200.00 104,190.00

5,320.00 35,772.36 121,592.36
5,320.00 14,765.10 80,085.10
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 125,520.00
5,320.00 35,200.00 125,520.00
- 183.58 #VALUE!
- 137.69 #VALUE!
- 19,130.43 #VALUE!
- 8,255.16 #VALUE!
- 206.52 #VALUE!
- 165.22 #VALUE!
- 165.22 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 24,309.39 #VALUE!
- 24,309.39 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 826.14 #VALUE!
- 24,309.39 #VALUE!
- 34,375.00 #VALUE!
- 41,121.50 #VALUE!
- 5,744.13 #VALUE!
- 550.76 #VALUE!
5,320.00 183,333.33 269,153.33
5,320.00 14,765.10 100,585.10
5,320.00 183,333.33 317,903.33
5,320.00 183,333.33 317,903.33
3,990.00 14,765.10 63,755.10
6,650.00 183,333.33 387,983.33
- 7,815.28 #VALUE!
- 5,213.27 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 35,772.36 121,592.36
5,320.00 14,765.10 80,085.10
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 125,520.00
5,320.00 35,200.00 125,520.00
- 160.22 #VALUE!
- 120.16 #VALUE!
- 19,130.43 #VALUE!
- 7,213.11 #VALUE!
- 180.24 #VALUE!
- 144.19 #VALUE!
- 144.19 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 720.96 #VALUE!
- 21,153.85 #VALUE!
- 30,136.99 #VALUE!
- 36,065.57 #VALUE!
- 33,333.33 #VALUE!
- 480.66 #VALUE!
5,320.00 162,962.96 248,782.96
5,320.00 14,765.10 100,585.10
5,320.00 162,962.96 297,532.96
5,320.00 162,962.96 297,532.96
3,990.00 14,765.10 63,755.10
6,650.00 162,962.96 367,612.96
- 6,769.23 #VALUE!
- 4,508.20 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 21,568.63 90,558.63

5,320.00 35,772.36 121,592.36
5,320.00 14,765.10 80,085.10
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 61,971.83 142,291.83
5,320.00 61,971.83 142,291.83
5,320.00 61,971.83 152,291.83
5,320.00 61,971.83 152,291.83
- 197.32 #VALUE!
- 147.99 #VALUE!
- 13,968.25 #VALUE!
- 8,870.97 #VALUE!
- 221.99 #VALUE!
- 177.59 #VALUE!
- 177.59 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 887.99 #VALUE!
- 26,190.48 #VALUE!
- 36,974.79 #VALUE!
- 44,444.44 #VALUE!
- 4,198.47 #VALUE!
- 591.95 #VALUE!
5,320.00 200,000.00 285,820.00
5,320.00 14,765.10 100,585.10
5,320.00 200,000.00 334,570.00
5,320.00 200,000.00 334,570.00
3,990.00 14,765.10 63,755.10
6,650.00 200,000.00 404,650.00
- 8,429.12 #VALUE!
- 5,619.41 #VALUE!
HARGA ANTARA
Retribusi Biaya Harga Bahan PINEMBANI

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 35,200.00 104,190.00

5,320.00 35,772.36 121,592.36
5,320.00 14,765.10 80,085.10
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 183,333.33 318,653.33
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 125,520.00
5,320.00 35,200.00 125,520.00
- 183.58 #VALUE!
- 137.69 #VALUE!
- 19,130.43 #VALUE!
- 8,255.16 #VALUE!
- 206.52 #VALUE!
- 165.22 #VALUE!
- 165.22 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 24,309.39 #VALUE!
- 24,309.39 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 137.69 #VALUE!
- 826.14 #VALUE!
- 24,309.39 #VALUE!
- 34,375.00 #VALUE!
- 41,121.50 #VALUE!
- 5,744.13 #VALUE!
- 550.76 #VALUE!
5,320.00 183,333.33 269,153.33
5,320.00 14,765.10 100,585.10
5,320.00 183,333.33 317,903.33
5,320.00 183,333.33 317,903.33
3,990.00 14,765.10 63,755.10
6,650.00 183,333.33 387,983.33
- 7,815.28 #VALUE!
- 5,213.27 #VALUE!
HARGA TERDEKAT

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 14,765.10 83,755.10
5,320.00 35,772.36 121,592.36
5,320.00 14,765.10 80,085.10
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 162,962.96 298,282.96
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 115,520.00
5,320.00 35,200.00 125,520.00
5,320.00 35,200.00 125,520.00
- 160.22 #VALUE!
- 120.16 #VALUE!
- 19,130.43 #VALUE!
- 7,213.11 #VALUE!
- 180.24 #VALUE!
- 144.19 #VALUE!
- 144.19 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 120.16 #VALUE!
- 720.96 #VALUE!
- 21,153.85 #VALUE!
- 30,136.99 #VALUE!
- 36,065.57 #VALUE!
- 33,333.33 #VALUE!
- 480.66 #VALUE!
5,320.00 162,962.96 248,782.96
5,320.00 14,765.10 100,585.10
5,320.00 162,962.96 297,532.96
5,320.00 162,962.96 297,532.96
3,990.00 14,765.10 63,755.10
6,650.00 162,962.96 367,612.96
- 6,769.23 #VALUE!
- 4,508.20 #VALUE!
HARGA TERJAUH

1,33 m3 (Rp) (Rp)
(15) (16) (17)=(14+15+16)
3,990.00 21,568.63 90,558.63

5,320.00 35,772.36 121,592.36
5,320.00 14,765.10 80,085.10
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 200,000.00 335,320.00
5,320.00 61,971.83 142,291.83
5,320.00 61,971.83 142,291.83
5,320.00 61,971.83 152,291.83
5,320.00 61,971.83 152,291.83
- 197.32 #VALUE!
- 147.99 #VALUE!
- 13,968.25 #VALUE!
- 8,870.97 #VALUE!
- 221.99 #VALUE!
- 177.59 #VALUE!
- 177.59 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 19,130.43 #VALUE!
- 19,130.43 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 147.99 #VALUE!
- 887.99 #VALUE!
- 26,190.48 #VALUE!
- 36,974.79 #VALUE!
- 44,444.44 #VALUE!
- 4,198.47 #VALUE!
- 591.95 #VALUE!
5,320.00 200,000.00 285,820.00
5,320.00 14,765.10 100,585.10
5,320.00 200,000.00 334,570.00
5,320.00 200,000.00 334,570.00
3,990.00 14,765.10 63,755.10
6,650.00 200,000.00 404,650.00
- 8,429.12 #VALUE!
- 5,619.41 #VALUE!
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
REK
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
WILAYAH :
s/d TOMINI
KECAMATAN :
AMPIBABO, TINOMBO DAN
TOMINI
HRG TMS OVERHEAD
10 %
THN. 2004
50,000.00
65,000.00
45,000.00
117,500.00
117,500.00
117,500.00
117,500.00
60,000.00
60,000.00
70,000.00
70,000.00
3,600.00 3275.862068966
1,455.00 3603.448275862
225,000.00
33,000.00 33000
525,000.00
31,000.00 30250
8,500.00 7300
9,750.00 8395
14,000.00
10,500.00
9,750.00
1,050,000.00
1,425,000.00
2,910.00
2,400.00
20,000.00
30,000.00
150,000.00
195,000.00
315,000.00
6,000.00
55,000.00
65,000.00
65,000.00
117,500.00
117,500.00
35,000.00
180,000.00
350,000.00
130,000.00
REKAPITULASI DAFTAR HARGA BAHAN


BAHAN/MATERIAL KODE VOLUME TERDEKAT ANTARA
BAHAN SATUAN SATUAN SATUAN
(Rp) (Rp)
Agregat Halus/ Pasir M.041 M3 83,755.10 83,755.10

Batu Quary/ batu besar M.010 M3 101,312.96 101,312.96
Kerikil berpasiran Alami M.042 M3 73,291.01 73,291.01
Batu Pecah 5/7 M.022 M3 169,166.15 180,217.96
Batu Pecah 3/5 M.023 M3 169,166.15 180,217.96
Batu Pecah 2/3 M.024 M3 169,166.15 180,217.96
Batu Pecah 1/2 M.025 M3 169,166.15 180,217.96
Batu Belah 5/7 M.022A M3 107,313.87 108,707.10
Batu Belah 3/5 M.023A M3 107,313.87 108,707.10
Batu Belah 2/3 M.024A M3 117,313.87 118,707.10
Batu Belah 1/2 M.025A M3 117,313.87 118,707.10
Bitumen (aspal) M.061 KG 6,231.02 6,242.02
Minyak tanah M.065 LTR 2,523.27 2,531.51
Kayu bakar M.070 M3 260,891.09 274,309.39
Portland Cement M.080 ZAK 37,395.94 37,890.85
Kapur M.081 M3 50,034.90 50,047.27
cat M.090 KG 35,027.92 35,037.82
Kawat Bronjong M.162 KG 9,377.92 9,387.82
Besi Beton M.167 KG 10,023.27 10,031.51
Paku Jembatan M.166 KG 15,423.27 15,431.51
Paku Biasa KG 11,573.27 11,581.51
Kawat Benrat KG 10,023.27 10,031.51
Kayu Daerah M.180 M3 1,938,968.25 1,949,309.39
Kayu Struktur M.181 M3 2,763,968.25 2,774,309.39
Solar M.183 LTR 6,123.27 6,131.51
Bensin M.184 LTR 5,123.27 5,131.51
Minyak Pelumas M.185 LTR 25,023.27 25,031.51
Seng Gelombang M.187 LBR 35,139.60 35,189.08
Gorong-gorong Pipa Ø 60 cm M.031 M' 169,104.48 170,562.58
Gebalan rumput A.111 M2 11,698.47 13,244.13
Pipa GIP 1,5 " A.112 M' 230,093.07 230,126.05
Kerikil Pecah Tersaring A.110 M3 119,666.15 114,207.10
Kerikil Kali Disaring M.014 M3 93,791.01 93,791.01
Batu Pecah 10/15 M.020 M3 168,416.15 179,467.96
Batu Pecah 0.5/1 M.026 M3 168,416.15 179,467.96
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 238,496.15 249,547.96
Pipa GIP Ø 3", P = 6 m A.113 Btg 695,950.73 696,445.47
Pipa PVC Ø 3", P = 4 m A.114 Btg 155,633.82 155,963.64
Royalty M3 4,000.00 4,000.00
Donggala, 29 Januari 2007
BUPATI DONGGALA
Drs. H. HABIR PONULELE, MM



(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 162,313.87 171,986.67
Batu Pecah 3/5 M.023 M3 162,313.87 171,986.67
Batu Pecah 2/3 M.024 M3 162,313.87 171,986.67
Batu Pecah 1/2 M.025 M3 162,313.87 171,986.67
Batu Belah 5/7 M.022A M3 93,734.63 103,236.67
Batu Belah 3/5 M.023A M3 93,734.63 103,236.67
Batu Belah 2/3 M.024A M3 103,734.63 113,236.67
Batu Belah 1/2 M.025A M3 103,734.63 113,236.67
Bitumen (aspal) M.061 KG #VALUE! #VALUE!
Minyak tanah M.065 LTR #VALUE! #VALUE!
Kayu bakar M.070 M3 #VALUE! #VALUE!
Portland Cement M.080 ZAK #VALUE! #VALUE!
Kapur M.081 M3 #VALUE! #VALUE!
cat M.090 KG #VALUE! #VALUE!
Kawat Bronjong M.162 KG #VALUE! #VALUE!
Besi Beton M.167 KG #VALUE! #VALUE!
Paku Jembatan M.166 KG #VALUE! #VALUE!
Paku Biasa KG #VALUE! #VALUE!
Kawat Benrat KG #VALUE! #VALUE!
Kayu Daerah M.180 M3 #VALUE! #VALUE!
Kayu Struktur M.181 M3 #VALUE! #VALUE!
Solar M.183 LTR #VALUE! #VALUE!
Bensin M.184 LTR #VALUE! #VALUE!
Minyak Pelumas M.185 LTR #VALUE! #VALUE!
Seng Gelombang M.187 LBR #VALUE! #VALUE!
Gorong-gorong Pipa Ø 60 cm M.031 M' #VALUE! #VALUE!
Gebalan rumput A.111 M2 #VALUE! #VALUE!
Pipa GIP 1,5 " A.112 M' #VALUE! #VALUE!
Batu Pecah 10/15 M.020 M3 161,563.87 171,236.67
Batu Pecah 0.5/1 M.026 M3 161,563.87 171,236.67
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 231,643.87 241,316.67
Pipa GIP Ø 3", P = 6 m A.113 Btg #VALUE! #VALUE!
Pipa PVC Ø 3", P = 4 m A.114 Btg #VALUE! #VALUE!
Royalty M3 4,000.00 4,000.00

BUPATI DONGGALA



(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 158,236.67 161,050.99
Batu Pecah 3/5 M.023 M3 158,236.67 161,050.99
Batu Pecah 2/3 M.024 M3 158,236.67 161,050.99
Batu Pecah 1/2 M.025 M3 158,236.67 161,050.99
Batu Belah 5/7 M.022A M3 89,642.03 92,374.79
Batu Belah 3/5 M.023A M3 89,642.03 92,374.79
Batu Belah 2/3 M.024A M3 99,642.03 102,374.79
Batu Belah 1/2 M.025A M3 99,642.03 102,374.79
Batu Pecah 10/15 M.020 M3 157,486.67 160,300.99
Batu Pecah 0.5/1 M.026 M3 157,486.67 160,300.99
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 227,566.67 230,380.99
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA


Kecamatan : Sindue

(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 150,085.10 182,631.83
Batu Pecah 3/5 M.023 M3 150,085.10 182,631.83
Batu Pecah 2/3 M.024 M3 150,085.10 182,631.83
Batu Pecah 1/2 M.025 M3 150,085.10 182,631.83
Batu Belah 5/7 M.022A M3 95,085.10 95,085.10
Batu Belah 3/5 M.023A M3 95,085.10 95,085.10
Batu Belah 2/3 M.024A M3 105,085.10 105,085.10
Batu Belah 1/2 M.025A M3 105,085.10 105,085.10
Bitumen (aspal) M.061 KG #VALUE! 6,294.24
Minyak tanah M.065 LTR #VALUE! 2,570.68
Kayu bakar M.070 M3 #VALUE! 274,309.39
Portland Cement M.080 ZAK #VALUE! 40,238.92
Kapur M.081 M3 #VALUE! 50,106.02
cat M.090 KG #VALUE! 35,084.82
Kawat Bronjong M.162 KG #VALUE! 9,434.82
Besi Beton M.167 KG #VALUE! 10,070.68
Paku Jembatan M.166 KG #VALUE! 15,470.68
Paku Biasa KG #VALUE! 11,620.68
Kawat Benrat KG #VALUE! 10,070.68
Kayu Daerah M.180 M3 #VALUE! 1,949,309.39
Kayu Struktur M.181 M3 #VALUE! 2,774,309.39
Solar M.183 LTR #VALUE! 6,170.68
Bensin M.184 LTR #VALUE! 5,170.68
Minyak Pelumas M.185 LTR #VALUE! 25,070.68
Seng Gelombang M.187 LBR #VALUE! 35,424.10
Gorong-gorong Pipa Ø 60 cm M.031 M' #VALUE! 177,464.59
Gebalan rumput A.111 M2 #VALUE! 14,784.77
Pipa GIP 1,5 " A.112 M' #VALUE! 230,282.72
Batu Pecah 10/15 M.020 M3 149,335.10 181,881.83
Batu Pecah 0.5/1 M.026 M3 149,335.10 181,881.83
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 219,415.10 251,961.83
Pipa GIP Ø 3", P = 6 m A.113 Btg #VALUE! 698,796.38
Pipa PVC Ø 3", P = 4 m A.114 Btg #VALUE! 157,530.19
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA


Kecamatan : Sirenja

(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 209,896.27 218,338.87
Batu Pecah 3/5 M.023 M3 209,896.27 218,338.87
Batu Pecah 2/3 M.024 M3 209,896.27 218,338.87
Batu Pecah 1/2 M.025 M3 209,896.27 218,338.87
Batu Belah 5/7 M.022A M3 101,888.63 95,085.10
Batu Belah 3/5 M.023A M3 101,888.63 95,085.10
Batu Belah 2/3 M.024A M3 111,888.63 105,085.10
Batu Belah 1/2 M.025A M3 111,888.63 105,085.10
Batu Pecah 10/15 M.020 M3 209,146.27 217,588.87
Batu Pecah 0.5/1 M.026 M3 209,146.27 217,588.87
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 279,226.27 287,668.87
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA


Kecamatan : Damsol

(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 251,109.47 298,282.96
Batu Pecah 3/5 M.023 M3 251,109.47 298,282.96
Batu Pecah 2/3 M.024 M3 251,109.47 298,282.96
Batu Pecah 1/2 M.025 M3 251,109.47 298,282.96
Batu Belah 5/7 M.022A M3 136,016.20 142,291.83
Batu Belah 3/5 M.023A M3 136,016.20 142,291.83
Batu Belah 2/3 M.024A M3 146,016.20 152,291.83
Batu Belah 1/2 M.025A M3 146,016.20 152,291.83
Batu Pecah 10/15 M.020 M3 250,359.47 297,532.96
Batu Pecah 0.5/1 M.026 M3 250,359.47 297,532.96
Pasir Urug M.040 M3 63,755.10 66,450.32
Abu Batu M3 320,439.47 367,612.96
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA



(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 251,109.47 245,320.00
Batu Pecah 3/5 M.023 M3 251,109.47 245,320.00
Batu Pecah 2/3 M.024 M3 251,109.47 245,320.00
Batu Pecah 1/2 M.025 M3 251,109.47 245,320.00
Batu Belah 5/7 M.022A M3 136,016.20 111,525.67
Batu Belah 3/5 M.023A M3 136,016.20 111,525.67
Batu Belah 2/3 M.024A M3 146,016.20 121,525.67
Batu Belah 1/2 M.025A M3 146,016.20 121,525.67
Batu Pecah 10/15 M.020 M3 250,359.47 244,570.00
Batu Pecah 0.5/1 M.026 M3 250,359.47 244,570.00
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 320,439.47 314,650.00
Royalty M3 4,000.00 4,000.00

BUPATI DONGGALA


Kecamatan : Sojol

(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 344,843.81 428,653.33
Batu Pecah 3/5 M.023 M3 344,843.81 428,653.33
Batu Pecah 2/3 M.024 M3 344,843.81 428,653.33
Batu Pecah 1/2 M.025 M3 344,843.81 428,653.33
Batu Belah 5/7 M.022A M3 136,016.20 142,291.83
Batu Belah 3/5 M.023A M3 136,016.20 142,291.83
Batu Belah 2/3 M.024A M3 146,016.20 152,291.83
Batu Belah 1/2 M.025A M3 146,016.20 152,291.83
Bitumen (aspal) M.061 KG 6,459.17 #VALUE!
Minyak tanah M.065 LTR 2,694.38 #VALUE!
Kayu bakar M.070 M3 266,058.39 #VALUE!
Portland Cement M.080 ZAK 47,671.09 #VALUE!
Kapur M.081 M3 50,291.56 #VALUE!
cat M.090 KG 35,233.25 #VALUE!
Kawat Bronjong M.162 KG 9,583.25 #VALUE!
Besi Beton M.167 KG 10,194.38 #VALUE!
Paku Jembatan M.166 KG 15,594.38 #VALUE!
Paku Biasa KG 11,744.38 #VALUE!
Kawat Benrat KG 10,194.38 #VALUE!
Kayu Daerah M.180 M3 1,949,309.39 #VALUE!
Kayu Struktur M.181 M3 2,774,309.39 #VALUE!
Solar M.183 LTR 6,294.38 #VALUE!
Bensin M.184 LTR 5,294.38 #VALUE!
Minyak Pelumas M.185 LTR 25,194.38 #VALUE!
Seng Gelombang M.187 LBR 36,166.18 #VALUE!
Gorong-gorong Pipa Ø 60 cm M.031 M' 199,375.00 #VALUE!
Gebalan rumput A.111 M2 14,784.77 #VALUE!
Pipa GIP 1,5 " A.112 M' 230,777.52 #VALUE!
Batu Pecah 10/15 M.020 M3 344,093.81 427,903.33
Batu Pecah 0.5/1 M.026 M3 344,093.81 427,903.33
Pasir Urug M.040 M3 63,755.10 67,171.82
Abu Batu M3 414,173.81 497,983.33
Pipa GIP Ø 3", P = 6 m A.112 Btg 706,224.49 #VALUE!
Pipa PVC Ø 3", P = 4 m A.113 Btg 162,482.99 #VALUE!
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA



(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 143,291.01 162,313.87
Batu Pecah 3/5 M.023 M3 143,291.01 162,313.87
Batu Pecah 2/3 M.024 M3 143,291.01 162,313.87
Batu Pecah 1/2 M.025 M3 143,291.01 162,313.87
Batu Belah 5/7 M.022A M3 88,291.01 107,313.87
Batu Belah 3/5 M.023A M3 88,291.01 107,313.87
Batu Belah 2/3 M.024A M3 98,291.01 117,313.87
Batu Belah 1/2 M.025A M3 98,291.01 117,313.87
Kapur M.081 M3 50,044.18 #VALUE!
cat M.090 KG 35,035.34 #VALUE!
Pipa GIP 1,5 " A.112 M' 230,117.80 #VALUE!
Batu Pecah 10/15 M.020 M3 142,541.01 161,563.87
Batu Pecah 0.5/1 M.026 M3 142,541.01 161,563.87
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 212,621.01 231,643.87
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA



(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 226,986.67 187,084.71
Batu Pecah 3/5 M.023 M3 226,986.67 187,084.71
Batu Pecah 2/3 M.024 M3 226,986.67 187,084.71
Batu Pecah 1/2 M.025 M3 226,986.67 187,084.71
Batu Belah 5/7 M.022A M3 111,525.67 132,084.71
Batu Belah 3/5 M.023A M3 111,525.67 132,084.71
Batu Belah 2/3 M.024A M3 121,525.67 142,084.71
Batu Belah 1/2 M.025A M3 121,525.67 142,084.71
Kapur M.081 M3 50,138.50 #VALUE!
cat M.090 KG 35,110.79 #VALUE!
Pipa GIP 1,5 " A.112 M' 230,369.31 #VALUE!
Batu Pecah 10/15 M.020 M3 226,236.67 186,334.71
Batu Pecah 0.5/1 M.026 M3 226,236.67 186,334.71
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 296,316.67 256,414.71
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA



(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 143,291.01 143,291.01
Batu Pecah 3/5 M.023 M3 143,291.01 143,291.01
Batu Pecah 2/3 M.024 M3 143,291.01 143,291.01
Batu Pecah 1/2 M.025 M3 143,291.01 143,291.01
Batu Belah 5/7 M.022A M3 88,291.01 88,291.01
Batu Belah 3/5 M.023A M3 88,291.01 88,291.01
Batu Belah 2/3 M.024A M3 98,291.01 98,291.01
Batu Belah 1/2 M.025A M3 98,291.01 98,291.01
Batu Pecah 10/15 M.020 M3 142,541.01 142,541.01
Batu Pecah 0.5/1 M.026 M3 142,541.01 142,541.01
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 212,621.01 212,621.01
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA


Kecamatan : Palolo

(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 200,025.88 225,115.92
Batu Pecah 3/5 M.023 M3 200,025.88 225,115.92
Batu Pecah 2/3 M.024 M3 200,025.88 225,115.92
Batu Pecah 1/2 M.025 M3 200,025.88 225,115.92
Batu Belah 5/7 M.022A M3 111,525.67 111,525.67
Batu Belah 3/5 M.023A M3 111,525.67 111,525.67
Batu Belah 2/3 M.024A M3 121,525.67 121,525.67
Batu Belah 1/2 M.025A M3 121,525.67 121,525.67
Batu Pecah 10/15 M.020 M3 199,275.88 224,365.92
Batu Pecah 0.5/1 M.026 M3 199,275.88 224,365.92
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 269,355.88 294,445.92
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA



(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 245,320.00 261,034.29
Batu Pecah 3/5 M.023 M3 245,320.00 261,034.29
Batu Pecah 2/3 M.024 M3 245,320.00 261,034.29
Batu Pecah 1/2 M.025 M3 245,320.00 261,034.29
Batu Belah 5/7 M.022A M3 101,888.63 111,525.67
Batu Belah 3/5 M.023A M3 101,888.63 111,525.67
Batu Belah 2/3 M.024A M3 111,888.63 121,525.67
Batu Belah 1/2 M.025A M3 111,888.63 121,525.67
Bitumen (aspal) M.061 KG #VALUE! 7,073.10
Minyak tanah M.065 LTR #VALUE! 2,592.33
Kayu bakar M.070 M3 #VALUE! 269,130.43
Portland Cement M.080 ZAK #VALUE! 48,041.56
Kapur M.081 M3 #VALUE! 50,138.50
cat M.090 KG #VALUE! 35,110.79
Kawat Bronjong M.162 KG #VALUE! 9,460.79
Besi Beton M.167 KG #VALUE! 9,792.33
Paku Jembatan M.166 KG #VALUE! 15,492.33
Paku Biasa KG #VALUE! 11,642.33
Kawat Benrat KG #VALUE! 10,092.33
Kayu Daerah M.180 M3 #VALUE! 1,369,130.43
Kayu Struktur M.181 M3 #VALUE! 1,769,130.43
Solar M.183 LTR #VALUE! 7,092.33
Bensin M.184 LTR #VALUE! 6,452.33
Minyak Pelumas M.185 LTR #VALUE! 25,092.33
Seng Gelombang M.187 LBR #VALUE! 35,553.95
Gebalan rumput A.111 M2 #VALUE! 35,172.96
Pipa GIP 1,5 " A.112 M' #VALUE! 230,369.31
Batu Pecah 10/15 M.020 M3 244,570.00 260,284.29
Batu Pecah 0.5/1 M.026 M3 244,570.00 260,284.29
Pasir Urug M.040 M3 56,961.01 56,961.01
Abu Batu M3 314,650.00 330,364.29
Pipa GIP Ø 3", P = 6 m A.113 Btg #VALUE! 700,092.59
Pipa PVC Ø 3", P = 4 m A.114 Btg #VALUE! 158,395.06
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA



(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 298,282.96 318,653.33
Batu Pecah 3/5 M.023 M3 298,282.96 318,653.33
Batu Pecah 2/3 M.024 M3 298,282.96 318,653.33
Batu Pecah 1/2 M.025 M3 298,282.96 318,653.33
Batu Belah 5/7 M.022A M3 115,520.00 115,520.00
Batu Belah 3/5 M.023A M3 115,520.00 115,520.00
Batu Belah 2/3 M.024A M3 125,520.00 125,520.00
Batu Belah 1/2 M.025A M3 125,520.00 125,520.00
Batu Pecah 10/15 M.020 M3 297,532.96 317,903.33
Batu Pecah 0.5/1 M.026 M3 297,532.96 317,903.33
Pasir Urug M.040 M3 63,755.10 63,755.10
Abu Batu M3 367,612.96 387,983.33
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA


BAHAN SATUAN
(Rp) (Rp)

Batu Pecah 5/7 M.022 M3 298,282.96 318,653.33
Batu Pecah 3/5 M.023 M3 298,282.96 318,653.33
Batu Pecah 2/3 M.024 M3 298,282.96 318,653.33
Batu Pecah 1/2 M.025 M3 298,282.96 318,653.33
Batu Belah 5/7 M.022A M3 115,520.00 115,520.00
Batu Belah 3/5 M.023A M3 115,520.00 115,520.00
Batu Belah 2/3 M.024A M3 125,520.00 125,520.00
Batu Belah 1/2 M.025A M3 125,520.00 125,520.00
Batu Pecah 10/15 M.020 M3 297,532.96 317,903.33
Batu Pecah 0.5/1 M.026 M3 297,532.96 317,903.33
Pasir Urug M.040 M3 63,755.10 63,755.10
Abu Batu M3 367,612.96 387,983.33
Royalty M3 4,000.00 4,000.00
BUPATI DONGGALA

AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10 0 79,124.23 4630.87

101,312.96 0 97,946.76 3366.2
73,291.01 0 65,689.57 7601.44
206,287.74 37121.59 231,344.19 -25056.45
206,287.74 37121.59 231,344.19 -25056.45
206,287.74 37121.59 231,344.19 -25056.45
206,287.74 37121.59 231,344.19 -25056.45
111,525.67 4211.8 113,873.19 -2347.52
111,525.67 4211.8 113,873.19 -2347.52
121,525.67 4211.8 124,873.19 -3347.52
121,525.67 4211.8 124,873.19 -3347.52
#VALUE! #VALUE! 4,052.91 #VALUE!
#VALUE! #VALUE! 1,188,149.17 #VALUE!
#VALUE! #VALUE! 1,600,649.17 #VALUE!
156,787.74 37121.59 173,594.19 -16806.45
93,791.01 0 87,689.57 6101.44
205,537.74 37121.59 231,344.19 -25806.45
205,537.74 37121.59 231,344.19 -25806.45
56,961.01 0 52,029.57 4931.44
275,617.74 37121.59 301,424.19 -25806.45
4,000.00 0 4,000.00 0
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10 0
101,312.96 0
73,291.01 0
193,986.67 31672.8
193,986.67 31672.8
193,986.67 31672.8
193,986.67 31672.8
111,525.67 17791.04
111,525.67 17791.04
121,525.67 17791.04
121,525.67 17791.04
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
144,486.67 45252.04
93,791.01 0
193,236.67 31672.8
193,236.67 31672.8
56,961.01 0
263,316.67 31672.8
#VALUE! #VALUE!
#VALUE! #VALUE!
4,000.00 0
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
100,195.67
117,704.06
96,525.67
180,217.96
180,217.96
180,217.96
180,217.96
111,525.67
111,525.67
121,525.67
121,525.67
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
130,717.96
117,025.67
179,467.96
179,467.96
80,195.67
249,547.96
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10
101,312.96
73,291.01
204,070.00
204,070.00
204,070.00
204,070.00
107,313.87
107,313.87
117,313.87
117,313.87
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
154,570.00
93,791.01
203,320.00
203,320.00
56,961.01
273,400.00
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10
101,312.96
73,291.01
221,594.51
221,594.51
221,594.51
221,594.51
95,085.10
95,085.10
105,085.10
105,085.10
6,346.47
2,609.85
274,309.39
42,586.83
50,164.78
35,131.82
9,481.82
10,109.85
15,509.85
11,659.85
10,109.85
1,949,309.39
2,774,309.39
6,209.85
5,209.85
25,109.85
35,659.08
184,383.26
242,000.00
379,335.82
13,244.13
230,439.43
172,094.51
93,791.01
220,844.51
220,844.51
56,961.01
290,924.51
701,145.25
159,096.83
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
96,662.96
152,486.67
86,888.63
335,320.00
335,320.00
335,320.00
335,320.00
149,070.00
149,070.00
159,070.00
159,070.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
285,820.00
107,388.63
334,570.00
334,570.00
70,558.63
404,650.00
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10
101,312.96
73,291.01
287,044.14
287,044.14
287,044.14
287,044.14
111,525.67
111,525.67
121,525.67
121,525.67
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
237,544.14
93,791.01
286,294.14
286,294.14
56,961.01
356,374.14
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
97,377.10 0 -690.61 714.14

152,486.67 0 0 0
89,629.39 0 721.5 2740.76
473,781.54 93734.34 130370.37 138461.54
473,781.54 93734.34 130370.37 138461.54
473,781.54 93734.34 130370.37 138461.54
473,781.54 93734.34 130370.37 138461.54
156,182.07 0 0 7112.07
156,182.07 0 0 7112.07
166,182.07 0 0 7112.07
166,182.07 0 0 7112.07
#VALUE! #VALUE! #VALUE! #VALUE!
424,281.54 93734.34 130370.37 138461.54
106,003.49 0 721.5 -1385.14
473,031.54 93734.34 130370.37 138461.54
473,031.54 93734.34 130370.37 138461.54
69,173.49 0 721.5 -1385.14
543,111.54 93734.34 130370.37 138461.54
#VALUE! 702224.49 #VALUE! #VALUE!
#VALUE! 162482.99 #VALUE! #VALUE!
4,000.00 0 0 0
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10
101,312.96
73,291.01
194,779.46
194,779.46
194,779.46
194,779.46
139,779.46
139,779.46
149,779.46
149,779.46
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
145,279.46
93,791.01
194,029.46
194,029.46
56,961.01
264,109.46
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10
108,042.22
73,291.01
318,653.33
318,653.33
318,653.33
318,653.33
115,520.00
115,520.00
125,520.00
125,520.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
269,153.33
93,791.01
317,903.33
317,903.33
56,961.01
387,983.33
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10
101,312.96
73,291.01
145,999.61
145,999.61
145,999.61
145,999.61
90,999.61
90,999.61
100,999.61
100,999.61
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
96,499.61
93,791.01
145,249.61
145,249.61
56,961.01
215,329.61
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10
108,042.22
73,291.01
257,542.22
257,542.22
257,542.22
257,542.22
111,525.67
111,525.67
121,525.67
121,525.67
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
208,042.22
93,791.01
256,792.22
256,792.22
56,961.01
326,872.22
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
83,755.10
108,042.22
73,291.01
287,044.14
287,044.14
287,044.14
287,044.14
115,520.00
115,520.00
125,520.00
125,520.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
237,544.14
93,791.01
286,294.14
286,294.14
56,961.01
356,374.14
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
TERJAUH
(Rp)
90,558.63
121,592.36
80,085.10
335,320.00
335,320.00
335,320.00
335,320.00
142,291.83
142,291.83
152,291.83
152,291.83
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
285,820.00
100,585.10
334,570.00
334,570.00
63,755.10
404,650.00
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
AN
(TANPA PPN 10 %)
TERJAUH
(Rp)
90,558.63
121,592.36
80,085.10
335,320.00
335,320.00
335,320.00
335,320.00
142,291.83
142,291.83
152,291.83
152,291.83
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
285,820.00
100,585.10
334,570.00
334,570.00
63,755.10
404,650.00
#VALUE!
#VALUE!
4,000.00
29 Januari 2007
DONGGALA
R PONULELE, MM
DAFTAR
HARGA DASAR SATUAN UPAH
HARGA
No. URAIAN KODE SATUAN SATUAN KETERANGAN
( Rp.)
1. Pekerja L01 Jam 6,357.14
2. Tukang L02 Jam 8,328.57
3. Mandor L03 Jam 8,142.86
4. Operator L04 Jam 11,857.14
5. Pembantu Operator L05 Jam 5,571.43
6. Sopir / Driver L06 Jam 6,357.14
7. Pembantu Sopir / Driver L07 Jam 5,571.43
8. Mekanik L08 Jam 11,857.14
9. Pembantu Mekanik L09 Jam 6,357.14
10. Kepala Tukang L10 Jam 8,714.29
11.
12.
DAFTAR
HARGA DASAR SATUAN BAHAN
HARGA
( Rp.)
1. Pasir M01 M3 #REF! Base Camp
2. Batu Kali M02 M3 #REF! Lokasi Pekerjaan
3. Agregat Kasar M03 M3 #REF! Base Camp
4. Agregat Halus M04 M3 #REF! Base Camp
5. Filler M05 Kg 1,524.40 Proses/Base Camp
6. Batu Belah / Kerakal M06 M3 #REF! Lokasi Pekerjaan
7. Gravel M07 M3 #REF! Base Camp
8. Bahan Tanah Timbunan M08 M3 19,980.51 Borrow Pit
9. Bahan Pilihan M09 M3 39,961.01 Quarry
10. Aspal Cement M10 KG 8,600.00 Base Camp
11. Kerosen / Minyak Tanah M11 LITER 7,000.00 Base Camp
12. Semen / PC (50kg) M12 Zak 76,220.00 Base Camp

M12 Kg 1,524.40 Base Camp
13. Besi Beton M13 Kg 10,909.85 Lokasi Pekerjaan
14. Kawat Beton M14 Kg 10,109.85 Lokasi Pekerjaan
15. Kawat Bronjong M15 Kg 9,481.82 Lokasi Pekerjaan
16. Sirtu M16 M3 #REF! Lokasi Pekerjaan
18. Paku M18 Kg 11,659.85 Lokasi Pekerjaan
Berlanjut ke halaman berikut

DAFTAR
HARGA DASAR SATUAN BAHAN
Lanjutan
HARGA
( Rp.)
19. Kayu Perancah M19 M3 1,949,309.39 Lokasi Pekerjaan
20. Bensin M20 LITER 5,209.85 Pertamina
21. Solar M21 LITER 5,009.85 Pertamina
22. Minyak Pelumas / Olie M22 LITER 25,109.85 Pertamina
33. Thinner M33 LITER #VALUE! Lokasi Pekerjaan
37. Beton K-250 M37 M3 #REF! Lokasi Pekerjaan
39. Baja Tulangan (Polos) D12 M39a Kg 10,909.85 Lokasi Pekerjaan

Baja Tulangan (Polos) D16 M39b Kg 10,909.85 Lokasi Pekerjaan
Baja Tulangan (Ulir) D32 M39c Kg 15,509.85 Lokasi Pekerjaan
Baja Tulangan (Polos) D19 M39d Kg 11,659.85 Lokasi Pekerjaan
40. Kapur M40 M3 50,164.78 Hasil Proses
41. Chipping M41 M3 #REF! Base Camp

Kg #REF! Base Camp
42. Cat M42 Kg 35,131.82 Base Camp
43. Pemantul Cahaya (Reflector) M43 Bh. #VALUE! Base Camp
44. Pasir Urug M44 M3 #REF! Base Camp
45. Arbocell M45 Kg. #VALUE! Base Camp
Baja Bergelombang
Beton K175
Baja Struktur
Tiang Pancang Baja

Berlanjut ke halaman berikut
DAFTAR PERSONIL INTI
Untuk Pelaksanaan Pekejaan Pembangunan Jalan Desa Uepakatu-Lijo
Posisi yang di Pendidikan Pengalama

Nama Pelatihan
usulakan Terakhir Kerja (Tahun)
Bungku, 5 Agustus 2013

Yang Menyatakan,
Nama
Jabatan
jo
Ket.
SURAT PERNYATAAN TENAGA TEKNIK
Yang bertanda tangan dibawah ini :
Nama :
Nomor SKA/SKT :
Alamat :
Pendidikan Terakhir :
Palatihan :
Menyatakan :
Sanggup dan bersedia untuk melaksanakan tugas selaku tenaga teknik dean bekerja penuh
waktu pada CV......... Untuk melaksanakan pekerjaan Pembangunan Jalan Desa Uepakatu-
Lijo dengan rincian tugas sebagaimana dalam Dokumen Pengadaan beserta lampiran-
lampirannya.
Memiliki pengalaman pekerjaan sebagaimana diuraikan dalam lampiran surat pernyataan
tenaga teknik (Daftar Riwayat Hidup).
Demikian surat pernyataan ini saya buat dengan penuh rasa tanggung jawab, dengan
ketentuan apabila pernyataan ini tidak benar, maka saya bersedia dituntut sesuai peraturan
perundang-undangan yang berlaku
Bungku, 06 Agustus 2013

Mengetahui : Yang Menyatakan
CV. TUNGGAL UTAMA

Pen. Lijo

Uploaded by

Copyright:

Available Formats

You might also like

Pen. Lijo

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Pen. Lijo

Uploaded by

Copyright:

Available Formats

Nomor : 08/CV.

TU/IV/2013 Bungku, 6 Agustus 2013

Perihal : Penawaran Pekerjaan Pembangunan Jalan Desa Uepakatu-Lijo

1. Softcopy Jaminan Penawaran;

CV. TUNGGAL UTAMA

Proyek / Bagpro : Pembangunan Jalan

1 Divisi 1. Umum 15,218,000.00

Palu, 6 Agustus 2013

Ir. H. SYAFRULLAH LUKMAN RIDWAN NADAR

No. Mata Perkiraan Harga Jumlah

1.2 Mobilisasi Ls 1.00 15,218,000.00 15,218,000.00

2.1 Pekerjaan Galian untuk Selokan Drainase dan Saluran Air M3

DIVISI 3. PEKERJAAN TANAH

3.1 (1) Galian Biasa M3 12,967.95

1. Nomor Paket Kontrak

2. Nama Paket Pembangunan Jalan

3. Propinsi / Kabupaten / Kotamadya : Propinsi Sulawesi Tengah Kabupaten Donggala

4. Lokasi pekerjaan Periksa lampiran

5. Kondisi jembatan lama Rusak berat

6. Panjang efektif ( lihat sketsa di bawah ) 1.00 Kilo Meter

7. Konst. Jembatan Lama -

8. Konst. Jembatan Baru -

9. Penampang jembatan, jenis dan volume pekerjaan pokok Lihat lampiran.

10. Jangka waktu pelaksanaan pekerjaan 120 hari kalender

12. Jam kerja efektif dalam 1 hari 7.0 jam

16. RINGKASAN METHODE PELAKSANAAN

a. Mobilisasi dilaksanakan sesuai ketentuan yang tercantum dalam Dokumen tender

17. Lokasi Quarry Periksa lampiran.

% TERHADAP TOTAL BIAYA PROYEK = #REF! %

F. DEMOBILISASI LS 1 218,000 218,000

Total Biaya Mobilisasi 15,218,000

1 ASPHALT MIXING PLANT E01 Unit - 10,000,000 -

Total untuk Item B pada Lembar 1 15,000,000

1 Desain Material LPB Paket - 400,000.00 0.00

Total untuk Item C pada Lembar 1 0.00

FORMULIR STANDAR UNTUK

Proyek / Bagpro Pembangunan Jalan

PERKIRAAN HARGA JUMLAH

1. Pekerja (L01) Jam 0.0637 5,357.14 341.25

JUMLAH HARGA TENAGA 601.01

JUMLAH HARGA BAHAN 0.00

1. Excavator (E10) Jam 0.0319 324,712.78 10,358.34

JUMLAH HARGA PERALATAN 17,878.38

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 18,479.39

FORMULIR STANDAR UNTUK

Proyek / Bagpro Pembangunan Jalan

PERKIRAAN HARGA JUMLAH

1. Pekerja (L01) jam 0.0178 5,357.14 95.36

JUMLAH HARGA TENAGA 131.19

JUMLAH HARGA BAHAN 0.00

JUMLAH HARGA PERALATAN 3,354.77

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 3,485.96

Proyek / Bagpro Pembangunan Jalan

PERKIRAAN HARGA JUMLAH

1. Pekerja (L01) jam 0.0022 0.00 0.00

JUMLAH HARGA TENAGA 0.00

JUMLAH HARGA BAHAN 0.00

JUMLAH HARGA PERALATAN 0.00