You are on page 1of 26

Bangunan

NO ID Nama akar
Luas Tipe akar luas PEMBAGI 2 pembagi 2

1 A-1 HERMAN 105 10.25 5.12 2.26


2 A-3 SUGIONO 132 11.49 5.74 2.40
0.00 0.00 0.00
3 A-5 TULUS / DANI 78 8.83 4.42 2.10
4 A-7 TASWANTO 325 18.03 9.01 3.00
0.00 0.00 0.00
0.00 0.00 0.00
5 A-9 SUTRISNO 77 8.77 4.39 2.09
6 A-10 SUGIMAN 195 13.96 6.98 2.64
7 A-12 SUKISWANTO 104 10.20 5.10 2.26
8 A-13 MA'SUM 143 11.96 5.98 2.45
9 A-14 SUPRATNO 180 13.42 6.71 2.59
0.00 0.00 0.00
10 A-15 AKHIR BASUKI 91 9.54 4.77 2.18
11 A-16 SURMINI 95 9.75 4.87 2.21
12 A-17 SARMIDI / WARTINI 115 10.72 5.36 2.32
13 A-18 TURMUDI 150 12.23 6.11 2.47
14 A-19 RUMIASIH 72 8.49 4.24 2.06
15 A-20 BUDIONO / TINI 144 12.00 6.00 2.45
16 A-21 SUNARTI 72 8.49 4.24 2.06
17 A-22 MARKI 48 6.93 3.46 1.86
18 A-23 MARNI 72 8.49 4.24 2.06
19 A-24 SUYATMAN 84 9.17 4.58 2.14
20 A-25 RIYADI 170 13.04 6.52 2.55
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
21 A-26 MAEROAH 99 9.95 4.97 2.23
22 A-27 KASTINI 50 7.07 3.54 1.88
23 A-28 SUGITO 256 16.00 8.00 2.83
24 A-29 YANTO 78 8.83 4.42 2.10
25 A-30 PARYATI / SUPARMIN 91 9.54 4.77 2.18
0.00 0.00 0.00
0.00 0.00 0.00
26 B-1 SUHADI 126 11.21 5.60 2.37
0.00 0.00 0.00
0.00 0.00 0.00
27 B-2 SANUSI 340 18.44 9.22 3.04
28 B-3 ANWAR 671 25.90 12.95 3.60
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
29 B-4 AMIN SANUSI 72 8.49 4.24 2.06
30 B-5 ISTAD / MIASIH 378 19.44 9.72 3.12
31 B-6 LISTANTO / ANITA 108 10.37 5.18 2.28
0.00 0.00 0.00
32 B-7 SANTOSO 282 16.79 8.40 2.90
33 B-8 NGATINI 76 8.70 4.35 2.09
34 B-9 SUGIHARTO 176 13.27 6.63 2.58
0.00 0.00 0.00
0.00 0.00 0.00
35 B-10 MARYONO 84 9.17 4.58 2.14
0.00 0.00 0.00
36 B-11 NANANG SAMSYUL AKBAR 168 12.96 6.48 2.55
0.00 0.00 0.00
37 B-12 JUMADI 108 10.39 5.20 2.28
38 B-13 IMAWATI 57 7.53 3.76 1.94
39 B-14 BUDI PURWONO 102 10.12 5.06 2.25
40 B-15 SUMARNO / SUMIYEM 59 7.67 3.84 1.96
0.00 0.00 0.00
41 B-16 SUMARNO / SUWARTI 123 11.10 5.55 2.36
0.00 0.00 0.00
0.00 0.00 0.00
42 B-17 TUNSRINI 58 7.58 3.79 1.95
43 B-18 MARMIN 168 12.95 6.47 2.54
0.00 0.00 0.00
0.00 0.00 0.00
44 B-19 HADI WIYONO / INTARTI 110 10.48 5.24 2.29
0.00 0.00 0.00
45 B-20 EKO BUDIONO / SUTINI 27 5.20 2.60 1.61
0.00 0.00 0.00
46 B-21 KAMJANI / MARSIPAH 79 8.89 4.45 2.11
47 B-22 SUYOTO 120 10.95 5.48 2.34
48 B-23 SUPRIYATIN 56 7.46 3.73 1.93
49 B-24 NGATIYEM 78 8.83 4.42 2.10
50 B-25 SAKIYEM 14 3.74 1.87 1.37
51 B-26 MARTONO 21 4.63 2.32 1.52
52 B-27 SUTARDI 53 7.31 3.65 1.91
53 B-28 NGATEMI 80 8.94 4.47 2.11
54 B-29 SUGIYANTO 0 0.00 0.00 0.00
55 B-31 SUYATMAN / HARI SETIAWAN 112 10.56 5.28 2.30
56 B-32 SLAMET RIYADI 204 14.28 7.14 2.67
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
57 C-1 SUGENG 154 12.41 6.20 2.49
58 C-2 RIYANTO 370 19.24 9.62 3.10
0.00 0.00 0.00
0.00 0.00 0.00
59 C-6 SANURYADI 72 8.49 4.24 2.06
60 C-7 DENI HARTINI 78 8.83 4.42 2.10
61 C-8 PAINEM 70 8.37 4.18 2.05
62 C-9 DARDIANTO / YULIANA 112 10.58 5.29 2.30
63 C-10 SUTARNO 84 9.17 4.58 2.14
64 C-11 SUMINI 50 7.07 3.54 1.88
65 C-12 SUPRATMI / SRIYONO 78 8.83 4.42 2.10
66 C-13 PAHRODIN 271 16.46 8.23 2.87
0.00 0.00 0.00
67 C-14 SUDARSONO 62 7.87 3.94 1.98
68 C-15 MARSIBAN 120 10.95 5.48 2.34
69 C-16 UMI NADHIROH 90 9.49 4.74 2.18
70 C-17 ROHADI / ROISYAH 108 10.39 5.20 2.28
71 C-18 SUMARNI 160 12.65 6.32 2.51
72 C-19 MUNROHATI / SUDADI 96 9.80 4.90 2.21
73 C-20 EFENDI 88 9.38 4.69 2.17
74 C-21 RUSIDI 96 9.80 4.90 2.21
75 C-22 PARYATI 45 6.71 3.35 1.83
0.00 0.00 0.00
0.00 0.00 0.00
76 C-23 SARONI 80 8.94 4.47 2.11
77 C-24 ABIDIN / MUSAROFAH 110 10.49 5.24 2.29
78 C-25 ANIM MUSTIKA / HERI SETIAWAN 42 6.48 3.24 1.80
79 C-26 ASMANAH / SLAMET RIYADI 204 14.28 7.14 2.67
80 C-27 DJURI / MARKAMAH 120 10.95 5.48 2.34
0.00 0.00 0.00
81 C-28 PARTIMAH 111 10.51 5.26 2.29
82 C-29 REGIANA 98 9.90 4.95 2.22
83 C-30 SAINEM 123 11.09 5.55 2.35
84 C-31 MASHADI 180 13.42 6.71 2.59
0.00 0.00 0.00
85 C-32 REGIYANTI 119 10.91 5.45 2.34
0.6

panjang lebar luas


pembulata
n jml balok lmbr dinding balok atap vol papan vol balok
15.37 7.39 113.54 15 7 105 18 175 13 3.50 0.04
17.23 8.14 140.31 16 7 112 18 187 3.73
0.00 0.00 0.00 0 0 0.00
13.25 6.52 86.34 13 6 78 15 130 2.60
27.04 12.02 324.94 27 12 324 28 540 10.80
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
13.16 6.48 85.32 12 6 72 12 120 2.40
20.95 9.62 201.60 20 8 160 18 267 5.33
15.30 7.36 112.54 15 7 105 18 175 3.50
17.94 8.42 151.11 17 8 136 18 227 4.53
20.12 9.30 187.12 20 9 180 24 300 6.00
0.00 0.00 0.00 0 0 0.00
14.31 6.95 99.50 14 6 84 12 140 2.80
14.62 7.08 103.53 14 7 98 12 163 3.27
16.09 7.68 123.50 15 10 150 15 250 5.00
18.34 8.59 157.47 18 8 144 18 240 4.80
12.73 6.30 80.22 12 6 72 15 120 2.40
18.00 8.45 152.09 18 8 144 18 240 4.80
12.73 6.30 80.22 12 6 72 12 120 2.40
10.39 5.33 55.34 10 5 50 12 83 1.67
12.73 6.30 80.22 12 6 72 15 120 2.40
13.75 6.72 92.43 13 6 78 15 130 2.60
19.56 9.07 177.44 19 9 171 24 285 5.70
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
14.92 7.21 107.54 14 7 98 12 163 3.27
10.61 5.42 57.44 10 5 50 12 83 1.67
24.00 10.83 259.88 24 10 240 18 400 8.00
13.25 6.52 86.34 13 6 78 15 130 2.60
14.31 6.95 99.50 14 6 84 12 140 2.80
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
16.81 7.97 133.99 16 7 112 18 187 3.73
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
27.66 12.26 338.98 27 12 324 28 540 10.80
38.86 16.55 643.10 38 16 608 1013 20.27
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
12.73 6.30 80.22 12 6 72 12 120 2.40
29.16 12.84 374.43 29 12 348 32 580 11.60
15.55 7.46 116.04 15 7 105 175 3.50
0.00 0.00 0.00 0 0 0.00
25.19 11.29 284.48 25 11 275 28 458 9.17
13.05 6.44 83.98 13 6 78 15 130 2.60
19.90 9.21 183.25 19 9 171 24 285 5.70
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
13.75 6.72 92.43 13 6 78 15 130 2.60
0.00 0.00 0.00 0 0 0.00
19.44 9.03 175.49 19 9 171 24 285 5.70
0.00 0.00 0.00 0 0 0.00
15.59 7.48 116.53 15 7 105 18 175 3.50
11.29 5.71 64.44 11 5 55 12 92 1.83
15.18 7.31 110.99 15 7 105 18 175 3.50
11.51 5.80 66.73 11 5 55 12 92 1.83
0.00 0.00 0.00 0 0 0.00
16.65 7.91 131.66 16 7 112 18 187 3.73
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
11.38 5.74 65.28 11 5 55 12 92 1.83
19.42 9.02 175.20 19 9 171 24 285 5.70
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
15.72 7.53 118.42 15 7 105 18 175 3.50
0.00 0.00 0.00 0 0 0.00
7.79 4.21 32.81 7 4 28 9 47 0.93
0.00 0.00 0.00 0 0 0.00
13.34 6.55 87.41 13 6 78 15 130 2.60
16.43 7.82 128.46 16 7 112 18 187 3.73
11.19 5.66 63.38 11 5 55 12 92 1.83
13.25 6.52 86.34 13 6 78 15 130 2.60
5.61 3.24 18.18 7 2 14 6 23 0.47
6.95 3.84 26.66 7 3 21 6 35 0.70
10.96 5.57 61.01 11 5 55 12 92 1.83
13.42 6.59 88.37 12 6 72 12 120 2.40
0.00 0.00 0.00 0 0 0.00
15.85 7.58 120.12 15 7 105 18 175 3.50
21.42 9.81 210.25 21 9 189 28 315 6.30
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
18.61 8.70 161.87 18 8 144 18 240 4.80
28.85 12.72 366.98 28 12 336 32 560 11.20
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
12.73 6.30 80.22 12 6 72 12 120 2.40
13.25 6.52 86.34 13 6 78 15 130 2.60
12.55 6.23 78.17 12.5 6 75 12 125 2.50
15.87 7.59 120.52 12 7 84 12 140 2.80
13.75 6.72 92.43 12 6 72 12 120 2.40
10.61 5.42 57.44 10 5 50 12 83 1.67
13.25 6.52 86.34 13 6 78 15 130 2.60
24.69 11.10 274.09 24 11 264 18 440 8.80
0.00 0.00 0.00 0 0 0.00
11.81 5.92 69.94 11 5 55 12 92 1.83
16.43 7.82 128.46 16 7 112 18 187 3.73
14.23 6.92 98.49 14 6 84 12 140 2.80
15.59 7.48 116.53 15 7 105 18 175 3.50
18.97 8.84 167.72 19 8 152 21 253 5.07
14.70 7.11 104.53 15 6.5 97.5 18 163 3.25
14.07 6.86 96.47 14 6 84 15 140 2.80
14.70 7.11 104.53 14 7 98 15 163 3.27
10.06 5.19 52.18 9 5 45 12 75 1.50
0.00 0.00 0.00 0 0 0.00
0.00 0.00 0.00 0 0 0.00
13.42 6.59 88.37 13.5 6 81 15 135 2.70
15.73 7.53 118.53 16 7 112 18 187 3.73
9.72 5.04 49.00 9 5 45 12 75 1.50
21.42 9.81 210.25 21 10 210 28 350 7.00
16.43 7.82 128.46 16 8 128 18 213 4.27
0.00 0.00 0.00 0 0 0.00
15.77 7.55 119.02 16 7 112 18 187 3.73
14.85 7.17 106.54 14 7 98 15 163 3.27
16.64 7.90 131.42 16 8 128 18 213 4.27
20.12 9.30 187.12 20 9 180 24 300 6.00
0.00 0.00 0.00 0 0 0.00
16.36 7.79 127.47 16 7 112 18 187 3.73
untuk rumah
ukuran kurang
dari 200m 1x biaya 1x
vol blk 1 rmh jmlh vol vol blk atap total angkut angkut
0.72 4.22 0.52 4.74 600,000
600,000

1,200,000
-
-
600,000
600,000
600,000
600,000
600,000
-

600,000
600,000
600,000

600,000

600,000

600,000
600,000
-
-
-

600,000
600,000

-
-
600,000
-
-
1,200,000
1,800,000
-
-
-

1,200,000
600,000
-
1,200,000

600,000
-
-
600,000
-
600,000
-

600,000

600,000
-

-
-
600,000
600,000
-
-
600,000
-

600,000
600,000

600,000

-
600,000
600,000
-
-
-
-
600,000
1,200,000
-
-

600,000

600,000

600,000
1,200,000
-

600,000
600,000

600,000
600,000

600,000

-
-

600,000
600,000
1,200,000
600,000
-

600,000
600,000
600,000
-
600,000
38,400,000
8 jam kerja

waktu 1 x ret 2 jam, biaya biaya


dalam sehari 2 kali pemasangan 1 perbaikan
angkut dan bongkar biaya rumah 25
untuk 1 unit truck pembongkaran orang/hari
42.5 hari pengangkutan 1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000

1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000

1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000
1,971,000 2,500,000

1,971,000 2,500,000
165,564,000 210,000,000 413,964,000
kegiatan biaya pengangkutan biaya pembongkaran
NO Luas Rumah
Nama Pemilik Ret Satuan ret Truck Jml Armada Truck HARI Total Harga Org Hari OH Harga Org

1 HERMAN 105 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20


2 SUGIONO 132 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
3 TULUS / DANI 78 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
4 TASWANTO 325 3 1,000,000 15 0.20 45,000,000 20 0.30 150,000 900,000 20
5 SUTRISNO 77 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
6 SUGIMAN 195 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
7 SUKISWANTO 104 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
8 MA'SUM 143 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
9 SUPRATNO 180 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
10 AKHIR BASUKI 91 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
11 SURMINI 95 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
12 SARMIDI / WARTINI 115 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
13 TURMUDI 150 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
14 RUMIASIH 72 1.5 1,000,000 15 0.10 22,500,000 20 0.25 150,000 750,000 20
15 BUDIONO / TINI 144 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
16 SUNARTI 72 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
17 MARKI 48 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
18 MARNI 72 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
19 RIYADI 170 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
20 MAEROAH 99 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
21 KASTINI 50 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
22 SUGITO 256 3 1,000,000 15 0.20 45,000,000 20 0.30 150,000 900,000 20
23 YANTO 78 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
24 PARYATI / SUPARMIN 91 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
25 SUHADI 126 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
26 SANUSI 340 3 1,000,000 15 0.20 45,000,000 20 0.30 150,000 900,000 20
27 ANWAR 671 6 1,000,000 15 0.40 90,000,000 20 0.50 150,000 1,500,000 20
28 AMIN SANUSI / DARMIN 72 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
29 ISTAD / MIASIH 378 3 1,000,000 15 0.20 45,000,000 20 0.30 150,000 900,000 20
kegiatan biaya pengangkutan biaya pembongkaran
NO Luas Rumah
Nama Pemilik Ret Satuan ret Truck Jml Armada Truck HARI Total Harga Org Hari OH Harga Org
30 LISTANTO / ANITA 108 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
31 SANTOSO 282 3 1,000,000 15 0.20 45,000,000 20 0.30 150,000 900,000 20
32 NGATINI 76 1.5 1,000,000 15 0.10 22,500,000 20 0.25 150,000 750,000 20
33 SUGIHARTO 176 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
34 MARYONO 84 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
35 NANANG SAMSYUL AKBAR 168 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
36 JUMADI 108 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
37 IMAWATI 57 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
38 BUDI PURWONO / IMRONAH 102 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
39 SUMARNO / SUMIYEM 59 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
40 SUMARNO / SUWARTI 123 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
41 TUNSRINI 58 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
42 MARMIN 168 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
43 HADI WIYONO / INTINI 110 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
44 EKO BUDIONO / SUTINI 27 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
45 KAMJANI / MARSIPAH 79 1.5 1,000,000 15 0.10 22,500,000 20 0.25 150,000 750,000 20
46 SUYOTO 120 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
47 SUPRIYATIN 56 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
48 NGATIYEM 78 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
49 SAKIYEM 14 1.5 1,000,000 15 0.10 22,500,000 20 0.25 150,000 750,000 20
50 MARTONO 21 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
51 SUTARDI 53 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
52 NGATEMI 80 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
53 SUGIYANTO 176 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
54 ANANG SETYANTO 80 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
55 SUYATMAN / HARI SETIAWAN 112 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
56 SLAMET RIYADI 204 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
57 SUGENG 154 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
58 RIYANTO 370 3 1,000,000 15 0.20 45,000,000 20 0.30 150,000 900,000 20
59 SANURYADI 72 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
60 DENI HARTINI / MUSTOFA 78 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
61 PAINEM 70 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
62 DARDIANTO / YULIANA 112 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
kegiatan biaya pengangkutan biaya pembongkaran
NO Luas Rumah
Nama Pemilik Ret Satuan ret Truck Jml Armada Truck HARI Total Harga Org Hari OH Harga Org
63 SUTARNO 84 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
64 SUMINI 50 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
65 SUPRATMI / SRIYONO 78 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
66 PAHRODIN 271 3 1,000,000 15 0.20 45,000,000 20 0.30 150,000 900,000 20
67 SUDARSONO 62 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
68 MARSIBAN 120 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
69 UMI NADHIROH 90 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
70 ROHADI / ROISYAH 108 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
71 SUMARNI 160 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
72 MUNROHATI / SUDADI 96 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
73 EFENDI 88 1.5 1,000,000 15 0.10 22,500,000 20 0.15 150,000 450,000 20
74 RUSIDI 96 1.5 1,000,000 15 0.10 22,500,000 20 0.10 150,000 300,000 20
75 SARONI 80 1.5 1,000,000 15 0.10 22,500,000 20 0.10 150,000 300,000 20
76 ABIDIN / MUSAROFAH 110 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
77 ANIM MUSTIKA / HERI SETIAWAN 42 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
78 ASMANAH / SLAMET RIYADI 204 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
79 DJURI / MARKAMAH 120 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
80 PARTIMAH 111 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
81 KASIHANTO 98 1.5 1,000,000 15 0.10 22,500,000 20 0.10 150,000 300,000 20
82 SAINEM 123 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
83 MASHADI 180 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
84 REGIYANTI 119 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
85 MARYONO 80 2 1,000,000 15 0.13 30,000,000 20 0.25 150,000 750,000 20
86 KASINI 52 1.5 1,000,000 15 0.10 22,500,000 20 0.07 150,000 210,000 20
JUMLAH RET DAN HARI 163 HARI 5.43 17.55 HARI
TOTAL BIAYA PEMINDAHAN RUMAH
TOTAL BIAYA PEKERJAAN KANDANG TERNAK
TOTAL BIAYA PEKERJAAN FASILITAS LAPANGAN VOLI
TOTAL BIAYA PEKERJAAN JARINGAN LISTRIK
TOTAL BIAYA PEKERJAAN GAPURA
TOTAL BIAYA PERENCANAAN TAPAK
TOTAL RENCANA ANGGARAN BIAYA
kegiatan biaya pengangkutan biaya pembongkaran
NO Luas Rumah
Nama Pemilik Ret Satuan ret Truck Jml Armada Truck HARI Total Harga Org Hari OH Harga Org

Biaya Perencanaan Tapak


Harga
item VOL Satuan Harga

cut & fill - - 46,005,000


sirkulasi - - 255,612,087
Drainase - - 111,451,600
TOTAL BIAYA PERENCANAAN TAPAK 413,068,687

JALAN LINGKUNGAN
Pekerjaan Pondasi
item Volume satuan harga satuan jumlah
KORAL 16,953 Kg 3,020 51,198,060
pc 53,686 Kg 1,800 96,635,376
Pembesian 99.63 Kg 26,650 2,655,051
Pasir 149 m3 300,000 44,832,000
Aspalt 43 m3 1,300,000 56,331,600
Tukang Batu 12 OH 150,000 1,800,000
Kepala Tukang Batu 12 OH 180,000 2,160,000
Jumlah 255,612,087

DRAINASE
item Volume satuan harga satuan jumlah
GORONG-GORONG 934 bh 71,500 66,781,000

Penggalian Drainase 934 m3 45,900 42,870,600


Tukang Batu 12 OH 150,000 1,800,000
Mandor 12 OH 200,000 1,800,000
Jumlah 111,451,600

JARINGAN LISTRIK PLN


item Volume satuan harga satuan jumlah
PEMASANGAN JARINGAN LISTRIK bh
900 VA 86 VA 843,000 72,498,000
1300 VA 86 VA 1,218,000 104,748,000
2200 VA 86 VA 2,062,000 177,332,000
kegiatan biaya pengangkutan biaya pembongkaran
NO Luas Rumah
Nama Pemilik Ret Satuan ret Truck Jml Armada Truck HARI Total Harga Org Hari OH Harga Org

Jumlah 177,246,000
PEKERJAAN TIANG LISTRIK
PEK INSTALASI GARDU 1 PAKET 4,471,340 4,471,340
PEK SALURAN KABEL 1 PAKET 3,438,500 3,438,500
PEK PENGANKUTAN 1 PAKET 14,193,215 14,193,215
Jumlah 22,103,055
TOTAL PEKERJAAN JARINGAN LISTRIK 199,349,055
biaya perakitan biaya perbaikan
TOTAL
Harga
Harga Satuan
Hari OH Harga VOL Satuan Hari Harga
Material Tukang
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.30 150,000 900,000 - - - - 23,850,000
0.70 150,000 2,100,000 - - - - 48,000,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.30 150,000 900,000 - - - - 23,850,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 2.40 6,000,000 150,000 2 14,700,000 39,450,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.30 150,000 900,000 - - - - 23,850,000
0.30 150,000 900,000 1.67 6,000,000 150,000 2 10,300,000 34,150,000
0.30 150,000 900,000 2.40 6,000,000 150,000 2 14,700,000 38,550,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.15 150,000 450,000 - - - - 23,160,000
0.70 150,000 2,100,000 - - - - 48,000,000
0.30 150,000 900,000 - - - - 23,850,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.70 150,000 2,100,000 - - - - 48,000,000
0.70 150,000 2,100,000 - - - - 93,600,000
0.30 150,000 900,000 - - - - 23,850,000
0.70 150,000 2,100,000 - - - - 48,000,000
biaya perakitan biaya perbaikan
TOTAL
Harga
Harga Satuan
Hari OH Harga VOL Satuan Hari Harga
Material Tukang
0.50 150,000 1,500,000 - - - - 32,250,000
0.70 150,000 2,100,000 - - - - 48,000,000
0.50 150,000 1,500,000 2.60 6,000,000 150,000 2 15,900,000 40,650,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.15 150,000 450,000 - - - - 23,160,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.15 150,000 450,000 1.83 6,000,000 150,000 2 11,300,000 34,460,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.15 150,000 450,000 - - - - 23,160,000
0.50 150,000 1,500,000 - - - - 24,750,000
0.50 150,000 1,500,000 3.73 6,000,000 150,000 3 22,830,000 55,080,000
0.15 150,000 450,000 - - - - 23,160,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 0.47 6,000,000 150,000 2 3,100,000 27,850,000
0.15 150,000 450,000 - - - - 23,160,000
0.15 150,000 450,000 - - - - 23,160,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.70 150,000 2,100,000 - - - - 48,000,000
0.30 150,000 900,000 - - - - 23,850,000
0.30 150,000 900,000 - - - - 23,850,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
biaya perakitan biaya perbaikan
TOTAL
Harga
Harga Satuan
Hari OH Harga VOL Satuan Hari Harga
Material Tukang
0.30 150,000 900,000 - - - - 23,850,000
0.15 150,000 450,000 1.67 6,000,000 150,000 2 10,300,000 33,460,000
0.30 150,000 900,000 - - - - 23,850,000
0.70 150,000 2,100,000 - - - - 48,000,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.30 150,000 900,000 - - - - 23,850,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.30 150,000 900,000 - - - - 23,850,000
0.30 150,000 900,000 - - - - 23,850,000
0.30 150,000 900,000 - - - - 23,700,000
0.30 150,000 900,000 - - - - 23,700,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.15 150,000 450,000 - - - - 23,160,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.30 150,000 900,000 - - - - 23,700,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - 32,250,000
0.50 150,000 1,500,000 - - - - - 32,250,000
0.15 150,000 450,000 - - - - - 23,160,000
35.9 LAMA WAKTU PEMINDAHAN 59 INTERFAL WAKTU 1 60 HARI
2,708,480,000
69,137,833
130,668,804
199,349,055
12,189,282
413,068,687
3,532,893,661
RENCANA ANGGARA PENGANGKUTAN PERMUKIMAN DUSUN KEDUNGGLATIK

WAKTU
NO TAHAPAN KEGIATAN TARGET WAKTU BIAYA
PELAKSANAAN
1 PEMATANGAN LAHAN BULAN KE- 1 20 HARI 46,005,000
2 PEMBANGUNAN JALAN BULAN KE- 1 45 HARI 255,612,087
3 PEMBANGUNAN DRAINASE BULAN KE- 2 45 HARI 111,451,600
4 PERAKITAN RUMAH BULAN KE - 3 60 HARI 2,920,475,919
5 PEMASANGAN JARINGAN LISTRIK BULAN KE - 5 14 HARI 199,349,055
6 SANTUNAN SELAMA PROSES PINDAH SELAMA PROSES SELAMA PROSES
TOTAL ESTIMASI WAKTU DAN BIAYA 184 HARI 3,532,893,661
PEMATANGAN LAHAN PEMBANGUAN JALAN
573,76 m3/jam/hari selama 195 hari
?SatuTIM terdiridari6 (enam) orang (BHL).?Alatkerjayang dig
HK= 8 m/jam?Cost/meter=(91.000x6)/300=Rp1.820/meter

8 METER PER JAM


8 1 HARI 7 JAM KERJA
573.76 m3/HARI 56 M/HARI
ALT 1 934
10,524 m3 16.678571 HARI PEMBANGAUNA JALAN
18 HARI KERJA
SETELAH PENGECORAN TIDAK BOLEH DI LEWATI SELAMA 28
44.678571
rang (BHL).?Alatkerjayang digunakan; cangkul6, pecok3, angkong3. Output per
000x6)/300=Rp1.820/meter

BOLEH DI LEWATI SELAMA 28 HARI


SANTUNAN SELAMA PROSES PINDAH

NO ITEM JUMLAH ART JUMLAH KK SATUAN


1 BIAYA KONTRAK 425 97 5 KK/BULAN
2 BIAYA KONSUMSI 425 97 450 ORG/KALI

3 KK/UNIT/ 5
3 BIAYA TRANSPORT 425 97 BULAN

4 BIAYA KOMPENSASI KEHILANGAN MATA 425 97 5 KK


PENCAHARIAN
TOTAL BIAYA SANTUNAN SELAMA PROSES PEMINDAHAN
A PROSES PINDAH

HARGA SATUAN JUMLAH KETERANGAN


850,000 412,250,000 KONTRAK RUMAH SELAMA 5 BULAN
30,000 5,737,500,000 BIAYA MAKAN 1 HARI 3 KALI

218,250,000 RATA-RATA JUMLAH KEPEMILIKAN 1 KK 3


150,000 KENDARAAN SELAMA 5 BULAN

996,675,000 KOMPENSASI DI BERIKAN PER KK SESUAI


2,055,000 UMR KAB SEMARANG.
7,364,675,000
Seluruh Pekerjaan Bongkaran dan Jasa Angkut
Kegiatan Jumlah satuan Harga (Rp)

pembersihan Puing (sampah bekas 1 m2 10,000


bongkaran)
pembersihan Lapangan dan Peralatan 1 m2 12,000
Bongkar dinding partisi gypsum & plint & list 1 m2 18,000
cornis gypsum
bongkar Partisi Hollo & Gipsum 1 m2 15,000

Bongkar partisi gypsum untuk kusen pintu 1 m2 40,000

bongkar HPL pada dinding 1 m2 25,000

Bongkar kusen & pintu ( bobok dinding bata ) 1 unit 800,000

Bongkar kusen, arcitraf & pintu sleding 1 unit 500,000


Bongkar kusen pintu & pintu 1 unit 175,000
Bongkar kusen Jendela dan Jendela 1 set 175,000
bongkar Architraf 1 m2 15,000
Bongkar lemari rak gantung penutup Ada Isi 1 unit 35,000
(panel listrik)
Bongkar plant tebal 10 cm 1 m1 15,000
Bongkar parket & plent 1 m2 60,000
bongkar Flapon 1 m2 28,000
bongkar List Plafon 1 m2 13,000
Bongkar wallpaper 1 m2 15,000
bongkar Vertikal blinz 1 m2 15,000
Bongkar Talang 1 m1 70,000
Bongkar Atap ZincAlum 1 m2 15,000
1,971,000

Jasa
Tukang Kayu 1 OH 150,000

material
papan meranti 1 m3 6,000,000
balok 5/10 1 m3 5,300,000