Professional Documents
Culture Documents
PROGRAM
PENYEDIAAN AIR MINUM DAN SANITASI BERBASIS MASYARAKAT HIBAH INSENTIF DESA ( PAMSIMAS-HID )
KOTA
PARIAMAN
KECAMATAN
PARIAMAN SELATAN
LOKASI
MARUNGGI
URAIAN PEKERJAAN
SAT
VOL
KONTRIBUSI INKIND
TOTAL
INCASH
Rp.
INKIND
Rp.
BIAYA UPAH
DANA BANTUAN
Rp.
APBD
APBN
Rp.
Rp.
KONTRIBUSI INKIND
TOTAL
INCASH
Rp.
Rp.
TOTAL BIAYA
DANA BANTUAN
INKIND
Rp.
APBD
APBN
Rp.
Rp.
Rp.
Ttk
5.00
7,500,000
7,500,000
7,500,000
Ls
1.00
Ls
1.00
7,500,000
7,500,000
7,500,000
Jumlah a
b. Pengeboran dan Kontruksi Sumur
1. Pemboran Pilot Hole
120.00
120.00
Ls
1.00
Ls
1.00
Ls
1.00
6. Pumping Test
Ls
1.00
7. Finising Sumur
Ls
1.00
Jumlah b
II.
Ls
1.00
Ls
1.00
Ls
1.00
Jumlah c
7,500,000
7,500,000
7,500,000
8,540,900
8,540,900
8,540,900
8,540,900
8,540,900
8,540,900
280,000
280,000
280,000
280,000
280,000
280,000
M1
456.00
Jumlah a
b. Pengadaan Aksesoris Pipa
1. Aksesoris Pipa PVC
Jumlah b
Ls
1.00
URAIAN PEKERJAAN
SAT
VOL
KONTRIBUSI INKIND
TOTAL
INCASH
Rp.
INKIND
Rp.
BIAYA UPAH
DANA BANTUAN
Rp.
APBD
APBN
Rp.
Rp.
KONTRIBUSI INKIND
TOTAL
INCASH
Rp.
Rp.
TOTAL BIAYA
DANA BANTUAN
INKIND
Rp.
APBD
APBN
Rp.
Rp.
Rp.
Paket
1.00
945,500
945,500
945,500
945,500
945,500
945,500
8,820,900
8,820,900
945,500
945,500
9,766,400
Jumlah c
Total Biaya Pengadaan Pipa dan Acc
V.
Ls
1.00
Jumlah a
250,000.00
250,000.00
250,000
250,000.00
250,000.00
250,000.00
b. Pekerjaan Tanah
1. Galian Tanah Biasa Untuk Pemas. Pipa PVC
1.1. Pipa PVC Dia 2 Inch
m'
498.00
1,026,000
1,026,000
1,026,000
m'
498.00
45,600
45,600
45,600
m'
498.00
2. Urugan Pasir
2.1. Pipa PVC
3. Penimbunan dan Pemadatan Bekas Galian
3.1. Pipa PVC Dia 2 Inch
Jumlah b
189,000
189,000
189,000
1,260,600
1,260,600
1,260,600
m'
498.00
Jumlah c
1,300
1,300
670,300
670,300
671,600
1,300
1,300
670,300
670,300
671,600
Ls
2.00
Jumlah d
Total Biaya Pemasangan Pipa dan Aksesoris
1,150,000
1,150,000
1,150,000
1,150,000
1,150,000
1,150,000
1,300
1,300
3,330,900
3,330,900
3,332,200
I.
20,598,600
Ls
1.00
Jumlah I
II.
45,000
45,000
75,000
75,000
120,000
45,000
45,000
75,000
75,000
120,000
120,000
120,000
120,000
120,000
240,000
240,000
Ls
1.00
120,000
Ls
1.00
120,000
Jumlah b
240,000
360,000
URAIAN PEKERJAAN
SAT
VOL
TOTAL
Rp.
I.
INCASH
INKIND
Rp.
Rp.
BIAYA UPAH
DANA BANTUAN
APBD
APBN
Rp.
Rp.
KONTRIBUSI INKIND
TOTAL
INCASH
Rp.
Rp.
TOTAL BIAYA
DANA BANTUAN
INKIND
Rp.
APBD
APBN
Rp.
Rp.
Rp.
Paket
1.00
100,000.00
100,000.00
50,000
50,000
150,000
Paket
1.00
250,000
250,000
250,000
Paket
1.00
554,000
554,000
50,000
50,000
604,000
904,000
904,000
100,000
100,000
1,004,000
Jumlah I
II.
KONTRIBUSI INKIND
Paket
1.00
120,000
120,000
50,000
50,000
170,000
Paket
1.00
306,000
306,000
50,000
50,000
356,000
Paket
1.00
775,000
775,000
50,000
50,000
825,000
1,201,000
1,201,000
150,000
150,000
1,351,000
Jumlah II
2,355,000
Ls
1.00
796,000
796,000
b. Pelaporan
Paket
1.00
765,000
765,000
765,000
c. Koordinasi
Paket
1.00
1,650,000
1,650,000
1,650,000
d. Publikasi
Paket
1.00
Jumlah I
796,000
750,000
750,000
750,000
3,961,000
3,961,000
3,961,000
3,961,000
27,274,600
Disetujui oleh :
DPMU KOTA PARIAMAN
Juli 2012
Dibuat oleh :
LKM " SAIYO SAKATO"
FASILITATOR MASYARAKAT
USMAN, ST
ERIZAL
IJET,ST
Koordinator
FM-HID
MIANADI
SATLAK
PASWORD =* rp
.
.
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
***************** *******
167,725,400.00 *******
***************** ******* ******* ******* *******
Seratus enam puluh tujuh juta tujuh ratus dua puluh lima ribu empat ratus rupiah.
***************** ******* ******* ******* *******
satu dua
tiga empat lima enam tujuh delapan
***
sembilan
ribu juta milyar
***
000167725400
***
***************** ******* ******* ******* *******
400
1
***
4
***
empat ratus
sepuluh
***
0
***
0
***
***
empat ratus
***
***
***
725
2
***
7 dua puluh
***
tujuh ratus
lima belas
***
2 lima
***
5 dua puluh lima
***
dua puluh lima
dua puluh lima
***
tujuh ratus dua puluh lima ribu
***
***
***
167
3
***
1 enam puluh
***
seratus
tujuh belas
***
6 tujuh
***
7 enam puluh tujuh
***
enam puluh tujuh
enam puluh tujuh
***
seratus enam puluh tujuh juta
***
***
***
000
4
***
0
***
sepuluh
***
0
***
0
***
***
***
==
==
==
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
*******
***
***
0
***
sepuluh
***
0
****
0
***
***
***
***
***************** ******* ******* ******* *******
rupiah
80 00
seratus enam puluh tujuh
seratus
jutaenam
tujuhpuluh
ratus tujuh
dua puluh
juta tujuh
lima ribu
ratusempat
dua puluh
ratus lima ribu
seratus enam puluh tujuh juta tujuh ratus dua puluh lima ribu empat ratus rupiah
Seratus enam puluh tujuh juta tujuh ratus dua puluh lima ribu empat ratus rupiah.
***************** ******* ******* ******* *******
000
KODE
: 4070.07
KEGIATAN
SUB KEGIATAN
RINCIAN KEGIATAN
HARGA
WAKTU
Sabang,
Desember 2010
REKAPITULASI
NAMA PROYEK
DESA
KOTA
PARIAMAN
PROPINSI
SUMATERA BARAT
NO.
URAIAN PEKERJAAN
1.
PEKERJAAN PERSIAPAN
2.
VOL
1.00
SAT
HARGA SATUAN
JUMLAH HARGA
( Rp. )
( Rp. )
Ls
3,750,000.00
3,750,000.00
1,004,420.00
120,530,400.00
3.
Ls
43,445,000.00
43,445,000.00
(A)
4
Jumlah Harga Pekerjaan ( termasuk Biaya Umum dan Keuntungan
)
167,725,400.00
(D) PEMBULATAN
167,725,400.00
Terbilang : Seratus enam puluh tujuh juta tujuh ratus dua puluh lima ribu empat ratus rupiah.
MAINADI
NAMA PROYEK
DESA
KOTA
PARIAMAN
PROPINSI
SUMATERA BARAT
NO.
URAIAN PEKERJAAN
VOL
SAT
I
1
5.00
Tt
1,500,000.00
7,500,000.00
1.00
Ls
2,000,000.00
2,000,000.00
1.00
Ls
1,750,000.00
SUB TOTAL
2
( Rp. )
175,225,400.00
1,750,000.00
11,250,000.00
60.00
280,000.00
16,800,000.00
60.00
320,000.00
19,200,000.00
- Penyediaan Bentonit
120.00
30,000.00
3,600,000.00
60.00
112,000.00
6,720,000.00
60.00
121,000.00
7,260,000.00
- Penyediaan Bentonit
120.00
30,000.00
3,600,000.00
6.00
654,200.00
3,925,200.00
60.00
416,700.00
25,002,000.00
48.00
187,500.00
9,000,000.00
18.00
433,400.00
7,801,200.00
1.00
Ls
2,638,000.00
2,638,000.00
1.00
Ls
320,000.00
320,000.00
2.50
M3
390,000.00
975,000.00
1.00
Unit
1,750,000.00
1,750,000.00
1.00
Unit
468,000.00
468,000.00
1.00
Ls
971,000.00
971,000.00
100.00
Jam
60,000.00
6,000,000.00
1.00
Ls
4,500,000.00
4,500,000.00
6 PUMPING TEST
Pemompaan uji, termasuk Step Draw Down Test, Long
Period Test, Recovery Test
7 FINISHING SUMUR
Penyelesaian sumur, sampling-sampling, dokumentasi
laporan, test laboratorium, idle time
SUB TOTAL
120,530,400.00
NO.
URAIAN PEKERJAAN
VOL
SAT
( Rp. )
PEKERJAAN SUMUR
BOR MEKANIKAL / ELEKTRIKAL
PENYEDIAAN
3
1
1.00
Unit
20,000,000.00
20,000,000.00
1.00
Unit
7,500,000.00
7,500,000.00
60.00
Meter
82,500.00
4,950,000.00
1.00
Buah
260,000.00
260,000.00
2.00
Buah
300,000.00
600,000.00
1.00
Buah
770,000.00
770,000.00
1.00
Buah
900,000.00
900,000.00
1.00
Buah
850,000.00
850,000.00
- Manometer
1.00
Buah
620,000.00
620,000.00
- Kabel NYY 3 x 6 mm
50.00
Meter
25,000.00
1,250,000.00
- Kabel NYY 3 x 4 mm
50.00
Meter
22,000.00
1,100,000.00
- Elektroda
1.00
Unit
145,000.00
145,000.00
1.00
Unit
4,500,000.00
4,500,000.00
43,445,000.00
0rg/hr
0rg/hr
0rg/hr
0rg/hr
OH
OH
Rp
Rp
Jumlah
Rp
Rp
Rp
55,000.00
-
Rp
Rp
Rp
5,500.00
5,500.00
2,330,000.00
8,900.00
1,952,083.33
Rp
Rp
Rp
27,960.00
178.00
13,664.58
Tukang kayu
Pekerja
Kepala Tukang
Mandor
Rp
Rp
Rp
Rp
Jumlah
67,500.00
55,000.00
70,000.00
-
Rp
Rp
Rp
Rp
Rp
6,750.00
5,500.00
700.00
54,752.58
Pekerja
Mandor
Rp
Rp
Jumlah
55,000.00
-
Rp
Rp
Rp
41,250.00
41,250.00
Rp
Rp
Jumlah
55,000.00
-
Rp
Rp
Rp
2,750.00
2,750.00
Rp
Rp
Jumlah
55,000.00
-
Rp
Rp
Rp
10,560.00
10,560.00
1 m3 Urugan kembali
0.192
0.019
OH
OH
Pekerja
Mandor
0.500
0.050
OH
OH
Pekerja
Mandor
Rp
Rp
Jumlah
55,000.00
-
Rp
Rp
Rp
27,500.00
27,500.00
1.200
0.010
0.300
m3
OH
OH
Pasir urug
Mandor
Pekerja
Rp
Rp
Rp
Jumlah
60,000.00
55,000.00
Rp
Rp
Rp
Rp
72,000.00
16,500.00
88,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
82,500.00
55,500.00
86,600.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
99,000.00
180,763.50
45,205.20
56,160.00
6,624.00
117,000.00
97,380.00
602,132.70
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
82,500.00
54,700.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
99,000.00
16,410.00
18,252.00
2,152.80
25,350.00
2,109.90
163,274.70
1 m Pemadatan Tanah
1 m3 Urugan Pasir
10
11
0.650
0.200
0.020
0.030
0.300
0.100
0.010
0.015
14
15
Pekerja
Tukang batu
Kepala tukang
Mandor
542.50
1,387.50
86,600.00
Rp
Rp
Rp
75,950.00
30,802.50
8,833.20
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
21,125.00
9,360.00
1,104.00
1,623.00
148,797.70
542.50
1,517.50
86,600.00
Rp
Rp
Rp
75,950.00
50,001.63
7,880.60
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
21,125.00
9,360.00
1,104.00
1,623.00
167,044.23
1,500.00
1,320.00
86,600.00
Rp
Rp
Rp
54,000.00
16,896.00
3,031.00
Rp
Rp
Rp
Rp
Jumlah
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
9,750.00
4,680.00
552.00
811.50
89,720.50
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
1,387.50
86,600.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,994.00
1,905.20
7,020.00
828.00
6,500.00
541.00
22,788.20
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
1,387.50
86,600.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,991.00
1,645.40
9,360.00
1,104.00
9,750.00
703.30
31,553.70
Rp
Rp
Rp
Rp
Rp
Jumlah
55,500.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
2,220.00
1,404.00
110.40
3,900.00
649.20
8,283.60
Rp
Rp
Rp
Rp
Jumlah
Bh Bata merah 5 x 11 x 22 cm
Kg Semen Portland
M3 Pasir pasang
0rg/hr
0rg/hr
0rg/hr
0rg/hr
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
Pasangan Rooster 1 : 5
36.000
12.800
0.035
13
0rg/hr
0rg/hr
0rg/hr
0rg/hr
Rp
Rp
Rp
12
Bh Bata merah 5 x 11 x 22 cm
Kg Semen Portland
M3 Pasir pasang
Bh Roster/terawang
Kg Semen portland
M3 Pasir pasang
0rg/hr
0rg/hr
0rg/hr
0rg/hr
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
1 m2 Acian
0.040
0.030
0.002
0.120
0.012
Zak
OH
OH
OH
OH
Semen
Tukang batu
Kepala tukang
Pekerja
Mandor
16
17
18
19
20
22
2,330,000.00
5,000.00
8,900.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,563,000.00
75,000.00
7,120.00
561,600.00
66,240.00
130,000.00
10,820.00
3,413,780.00
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
2,330,000.00
8,900.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
32,620.00
1,335.00
4,680.00
552.00
3,250.00
270.50
42,707.50
Genteng metal
Paku biasa 2" - 5"
Tukang kayu
Kepala tukang
Pekerja
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
70,380.00
8,900.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
71,787.60
1,780.00
2,808.00
331.20
4,875.00
432.80
82,014.60
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
22,750.00
46,800.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,025.00
2,340.00
7,020.00
828.00
8,125.00
703.30
44,041.30
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
2,330,000.00
8,900.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,504.00
534.00
4,680.00
552.00
3,250.00
2,705.00
32,225.00
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
2,330,000.00
8,900.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
27,960.00
890.00
11,700.00
1,380.00
4,875.00
4,057.50
50,862.50
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
60,900.00
16,600.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
730.80
1,660.00
11,700.00
1,380.00
4,875.00
4,057.50
24,403.30
Bh
OH
OH
OH
OH
OH
21
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
M
Kg
OH
OH
OH
OH
23
24
25
26
27
28
Rp
Rp
Rp
50,862.50
24,403.30
103,726.60
Kayu profil
Tukang batu
Kepala tukang
Pekerja
Mandor
Rp
Rp
Rp
Rp
Rp
Jumlah
6,900.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
7,245.00
982.80
110.40
682.50
54.10
9,074.80
Paving block
Pasir pasang
Tukang batu
Kepala tukang
Pekerja
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
30,000.00
86,600.00
46,800.00
55,200.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
33,000.00
4,330.00
14,040.00
828.00
6,500.00
541.00
59,239.00
Pekerjaan Beton
1 m3 beton 1 : 2 : 3
0.780
0.520
232.000
0.025
0.250
1.650
0.080
m3
m3
Kg
OH
OH
OH
OH
Batu Pecah
Pasir Beton
PC
Kepala tukang batu
Tukang batu
Pekerja
Mandor
(A)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
282,100.00
89,600.00
1,387.50
55,200.00
46,800.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
220,038.00
46,592.00
321,900.00
1,380.00
11,700.00
53,625.00
4,328.00
659,563.00
kg
kg
OH
OH
OH
Besi beton
Kawat
Kepala tukang
Tukang besi
Pekerja
(B)
Untuk 1Kg Besi x (0,01)
Rp
Rp
Rp
Rp
Rp
Jumlah
Jumlah
7,030.00
11,000.00
55,200.00
46,800.00
32,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
773,300.00
22,000.00
124,200.00
315,900.00
219,375.00
1,454,775.00
14,547.75
m3
m3
Kg
OH
OH
OH
OH
Papan begisting
Kasau
Paku Usuk
Kepala tukang kayu
Mandor
Tukang kayu
Pekerja
(C)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
1,963,000.00
1,804,200.00
8,900.00
55,200.00
54,100.00
46,800.00
32,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
39,260.00
3,608.40
1,780.00
1,380.00
270.50
11,700.00
3,250.00
61,248.90
Papan begisting
Paku usuk
Kepala tukang kayu
Mandor
Tukang kayu
Pekerja
(D)
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
1,963,000.00
8,900.00
55,200.00
54,100.00
46,800.00
32,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
39,260.00
1,780.00
1,380.00
270.50
11,700.00
3,250.00
57,640.50
29
10 M2 Cetakan Beton
0.400
4.000
0.500
0.100
5.000
2.000
m3
Kg
OH
OH
OH
OH
Papan Bekisting
Paku
Kepala tukang kayu
Mandor
Tukang kayu
Pekerja
Untuk Tiap 1 M2 (x 0,1)
30
31
32
33
34
35
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
Jumlah
1,963,000.00
8,900.00
55,200.00
54,100.00
46,800.00
32,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
785,200.00
35,600.00
27,600.00
5,410.00
234,000.00
65,000.00
1,152,810.00
115,281.00
Jumlah
Rp
Rp
659,563.00
659,563.00
Jumlah
Rp
Rp
Rp
659,563.00
1,454,775.00
2,114,338.00
(A)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
2,330,000.00
8,900.00
28,680.00
7,030.00
11,000.00
1,387.50
89,600.00
80,900.00
2,330,000.00
32,500.00
46,800.00
46,800.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
932,000.00
35,600.00
57,360.00
703,000.00
49,500.00
448,162.50
46,592.00
63,102.00
349,500.00
237,250.00
16,380.00
154,440.00
98,280.00
31,464.00
13,525.00
3,236,155.50
1 bh Pekerjaan Suling-suling
0.0750
1.0000
0.0180
0.0025
m2
Is
OH
OH
Rp
Rp
Rp
Rp
Jumlah
104,900.00
18,800.00
32,500.00
54,100.00
Rp
Rp
Rp
Rp
Rp
7,867.50
18,800.00
585.00
135.25
27,387.75
Pekerjaan Saluran
1 m' Pekerjaan Saluran Beton
0.567
0.054
0.257
1.900
1.600
0.032
m3
m3
m3
m2
m2
m3
Galian Tanah
Urugan Pasir
Pek. Saluran Beton
Acian
Begisiting Saluran
Beton Penutup Saluran
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
41,250.00
88,500.00
659,563.00
8,283.60
61,248.90
2,114,338.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,388.75
4,779.00
169,507.69
15,738.84
97,998.24
67,658.82
379,071.34
m3
m3
m3
m2
m2
Galian Tanah
Urugan Pasir
Pek. Saluran Beton
Acian
Begisiting Saluran
Rp
Rp
Rp
Rp
Rp
Jumlah
41,250.00
88,500.00
659,563.00
8,283.60
61,248.90
Rp
Rp
Rp
Rp
Rp
Rp
24,543.75
6,195.00
187,975.46
13,253.76
1,959.96
233,927.93
36
37
38
39
40
Beton Cor 1 : 2 : 3
Pekerjaan Besi Beton Polos
Cetakan/Bekiting
Membongkar Cetakan/Menyiram Beton
Rp
Rp
Rp
Rp
Jumlah
659,563.00
14,547.75
115,281.00
200,000.00
Rp
Rp
Rp
Rp
Rp
659,563.00
2,152,616.22
2,305,620.00
200,000.00
5,317,799.22
M3
Kg
M2
Beton Cor 1 : 2 : 3
Pekerjaan Besi Beton Polos
Cetakan/Bekiting
Membongkar Cetakan/Menyiram Beton
Rp
Rp
Rp
Rp
Jumlah
659,563.00
14,547.75
115,281.00
200,000.00
Rp
Rp
Rp
Rp
Rp
659,563.00
1,798,630.44
1,729,215.00
200,000.00
4,387,408.44
M3
Kg
M2
Beton Cor 1 : 2 : 3
Pekerjaan Besi Beton Polos
Cetakan/Bekiting
Membongkar Cetakan/Menyiram Beton
Rp
Rp
Rp
Rp
Jumlah
659,563.00
14,547.75
115,281.00
200,000.00
Rp
Rp
Rp
Rp
Rp
659,563.00
2,056,944.39
2,075,058.00
200,000.00
4,991,565.39
M3
Kg
M2
Beton Cor 1 : 2 : 3
Pekerjaan Besi Beton Polos
Cetakan/Bekiting
Membongkar Cetakan/Menyiram Beton
Rp
Rp
Rp
Rp
Jumlah
659,563.00
14,547.75
115,281.00
200,000.00
Rp
Rp
Rp
Rp
Rp
659,563.00
1,473,346.21
845,394.00
200,000.00
3,178,303.21
41
42
Bh
Kg
M
Kg
Oh
Oh
Oh
Oh
Keramik 20 x 20 cm
Semen abu-abu
Pasir pasang
Semen warna
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
6,800.00
1,387.50
86,600.00
2,510.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
170,000.00
12,903.75
1,558.80
3,765.00
19,500.00
21,060.00
2,484.00
1,623.00
232,894.55
Bh
Kg
M
Kg
Oh
Oh
Oh
Oh
Ubin keramik 20 x 20 cm
Semen portland
Pasir pasang
Semen warna
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
6,800.00
1,387.50
86,600.00
2,510.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
170,000.00
15,789.75
3,637.20
3,765.00
19,500.00
21,060.00
2,484.00
1,623.00
237,858.95
30,900.00
15,490.00
26,780.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,090.00
1,549.00
6,962.80
650.00
2,948.40
347.76
135.25
15,683.21
1 m pengecatan tembok baru (1 lapis plamir , 1 lapis cat dasar 2 lapis cat penutup)
0.100
Kg
Plamir
Rp
0.100
Kg
Cat dasar
Rp
0.260
Kg
Cat penutup 2 kali
Rp
0.020
Oh Pekerja
Rp
0.063
Oh Tukang batu
Rp
0.006
Oh Kepala tukang
Rp
0.003
Oh Mandor
Rp
Jumlah
43
44
45
46
1 m pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar 2 lapis cat penutup)
0.150
Kg
Plamir
Rp
30,900.00
0.170
Kg
Cat Dasar
Rp
21,210.00
0.170
Kg
Cat Penutup
Rp
31,010.00
0.070
Oh Pekerja
Rp
32,500.00
0.075
Oh Tukang batu
Rp
46,800.00
0.008
Oh Kepala tukang
Rp
55,200.00
0.003
Oh Mandor
Rp
54,100.00
Jumlah
48
4,635.00
3,605.70
5,271.70
2,275.00
3,510.00
414.00
135.25
19,846.65
kg
kg
kg
kg
kg
kg
kg
bh
ltr
lbr
Oh
Oh
Oh
Oh
Dempul Plitur
Dempul Halus (Wood Filler)
Melamik
Oker Putih
Oker Coklat Warna
Batu Apung
Sirlak Ex. India
Kwas 3"
Spirtus
Ampelas
Pekerja Setengah Terampil
Tukang Cat/Pelitur Setengah Terampil
Kepala Tukang Cat/Pelitur
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
14,920.00
40,250.00
51,250.00
16,000.00
16,000.00
27,900.00
117,000.00
5,600.00
3,280.00
4,400.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
447.60
8,050.00
17,937.50
320.00
160.00
2,790.00
23,400.00
56.00
656.00
440.00
8,125.00
13,338.00
2,208.00
1,082.00
25,905.00
Cat Solignum
Kwas 3"
Pekerja Setengah Terampil
Tukang Cat/Pelitur Setengah Terampil
Kepala Tukang Cat/Pelitur
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
32,190.00
5,600.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,622.70
112.00
975.00
702.00
1,104.00
54.10
13,569.80
47
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
M
Oh
Oh
Oh
Oh
Rp
Rp
Rp
Rp
Rp
Jumlah
2,330,000.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
2,796,000.00
195,000.00
842,400.00
110,400.00
16,230.00
3,960,030.00
M
Oh
Oh
Oh
Oh
Pintu Alumunium
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Jumlah
489,620.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
489,620.00
34,125.00
49,140.00
5,796.00
281.32
578,962.32
M
Oh
Oh
Oh
Oh
Kaca
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Jumlah
72,300.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
79,530.00
487.50
7,020.00
828.00
40.58
87,906.08
49
50
51
52
53
54
Bh
Oh
Oh
Oh
Oh
Engsel pintu
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Jumlah
75,300.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
75,300.00
162.50
23,400.00
276.00
135.25
99,273.75
Rp
Rp
Rp
Rp
Rp
Jumlah
18,410.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
18,410.00
487.50
7,020.00
828.00
40.58
26,786.08
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
261,680.00
542.50
1,387.50
86,600.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
261,680.00
3,797.50
8,325.00
866.00
32,500.00
70,200.00
16,560.00
5,951.00
399,879.50
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
41,250.00
54,700.00
88,500.00
167,044.23
31,553.70
659,563.00
124,600.00
150,050.00
18,800.00
282,100.00
10,560.00
50,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
541,406.25
19,527.90
331,875.00
4,176,105.63
623,185.58
329,781.50
1,121,400.00
300,100.00
169,200.00
493,675.00
19,800.00
50,000.00
2,483,956.50
921,300.00
165,834.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
921,300.00
165,834.00
58,500.00
126,360.00
29,808.00
5,951.00
1,307,753.00
22,100.00
7,735.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
26,520.00
7,735.00
1,170.00
2,808.00
331.20
97.38
38,661.58
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
55
56
57
58
Rp
Rp
Rp
Rp
Rp
Rp
Rp
149,520.00
43,610.00
2,632.50
6,318.00
745.20
221.81
203,047.51
Bh
Oh
Oh
Oh
Oh
Floor drain
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Jumlah
15,680.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
15,680.00
325.00
4,680.00
552.00
270.50
21,507.50
Bh
Bh
Oh
Oh
Oh
Oh
Kran Air
Seal tape
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
23,000.00
5,600.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,000.00
140.00
325.00
4,680.00
552.00
270.50
28,967.50
Cat dasar
Cat antara
Cat penutup
Pekerja
Tukang Cat
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
21,210.00
32,190.00
32,190.00
32,500.00
46,800.00
55,200.00
54,100.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,333.10
5,472.30
2,575.20
16,250.00
37,440.00
16,560.00
10,820.00
91,450.60
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
Jumlah
9,900.00
15,000.00
100,000.00
55,000.00
32,500.00
46,800.00
55,200.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,089,000.00
22,500.00
115,240.00
63,382.00
219,375.00
315,900.00
124,200.00
1,949,597.00
19,495.97
57,400.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
68,880.00
20,090.00
1,755.00
4,212.00
496.80
1,460.70
95,433.80
124,600.00
43,610.00
32,500.00
46,800.00
55,200.00
54,100.00
0.110
0.170
0.080
0.500
0.800
0.300
0.200
59
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
Rp
Rp
Rp
Rp
Rp
Jumlah
32,500.00
46,800.00
55,200.00
54,100.00
2.
3.
4.
Drilling Ring
Merk / Type
HP
Isi Pelumas Mesin
Isi Pelumas Transmisi
Isi Pelumas Hydrolick
Isi Pelumas Gear Box
:
:
:
:
:
40
12
10
120
4
a.
b.
c.
d.
e.
F.
:
:
:
:
:
:
0.120
0.010
0.002
0.001
0.025
0.001
MUD PUMP
Merk / Type
HP
Isi Pelumas Mesin
:
:
a.
b.
:
:
II.
Pelumas Mesin
Grease
Biaya Operasi kerja tiap jam
40
10
12
120
1
4
Pk
Ltr
Ltr
Ltr
Kg
Ltr
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,500.00
27,000.00
27,000.00
27,000.00
20,000.00
27,000.00
Jumlah
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
31,200.00
2,700.00
648.00
3,240.00
500.00
108.00
38,396.00
12
1
Ltr
Kg
x
x
Rp.
Rp.
27,000.00
20,000.00
Jumlah
Rp.
Rp.
Rp.
3,240.00
500.00
3,740.00
120
30
12
Ltr
Ltr
Ltr
x
x
x
Rp.
Rp.
Rp.
6,500.00
27,000.00
27,000.00
Jumlah
Rp.
Rp.
Rp.
Rp.
93,600.00
8,100.00
16,200.00
117,900.00
90
12
4
10
1
Ltr
Ltr
Ltr
Ltr
Kg
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
6,500.00
27,000.00
27,000.00
27,000.00
20,000.00
Jumlah
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,200.00
16,200.00
216.00
540.00
500.00
88,000.00
40 Pk
12 Ltr
0.010
0.025
x
x
:
:
:
a.
b.
c.
:
:
:
0.120
0.010
0.050
:
:
:
:
90
12
4
10
:
:
:
:
0.120
0.050
0.002
0.002
0.025
Generator / Genset
Merk / Type
HP
Isi Pelumas mesin
:
:
45
12
a.
b.
c.
:
:
:
0.120
0.010
0.025
x
x
x
45
12
1
Ltr
Ltr
Kg
x
x
x
Rp.
Rp.
Rp.
6,500.00
27,000.00
20,000.00
Jumlah
Rp.
Rp.
Rp.
Rp.
35,100.00
3,240.00
500.00
39,000.00
:
:
:
:
:
:
1.000
1.000
1.000
1.000
4.000
1.000
x
x
x
x
x
x
1
1
1
1
1
1
Org
Org
Org
Org
Org
Org
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
65,000.00
75,000.00
75,000.00
50,000.00
75,000.00
Jumlah
282,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
37,500.00
32,500.00
37,500.00
37,500.00
100,000.00
37,500.00
282,500.00
35,000.00
:
:
:
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
75,000.00
50,000.00
Jumlah
250,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
75,000.00
100,000.00
250,000.00
31,000.00
Bahan Bakar
Pelumas Mesin
Pelumas Compressor
Biaya Operasi kerja tiap jam
Truck
Merk / Type
HP
Isi Pelumas Mesin
Pelumas Gardan
Isi Pelumas Transmisi
Bahan Bakar
Pelumas Mesin
Pelumas Gardan
Pelumas Transmisi
Grease
Biaya Operasi Kerja tiap jam
Bahan Bakar
Pelumas Mesin
Grease
Biaya Operasi kerja tiap jam
x
x
x
x
x
x
Air Compressor
Merk / Type
HP
Isi Pelumas Mesin
Isi Pelumas Compressor
a.
b.
c.
d.
e.
5.
Pk
Ltr
Ltr
Ltr
Ltr
120 Pk
30 Ltr
12 Ltr
x
x
x
Pk
Ltr
Ltr
Ltr
x
x
x
x
x
Pk
Ltr
1.000
1.000
2.000
III.
IV.
Pekerjaan Pengeboran
Pekerjaan Pemasangan & Pencabutan Pipa
Pekerjaan Pencucian Sumur ( Air Compessor )
Pekerjaan Pemompaan Uji ( Pumping Test )
Pekerjaan Pencucian Sumur ( Water Jetting )
( Tabel 1 )
( Tabel 2 )
( Tabel 3 )
( Tabel 4 )
( Tabel 5 )
Rp.
Rp.
Rp.
Rp.
Rp.
223,788.20
95,019.64
242,749.64
90,944.44
104,021.53
:
:
0.800
1.000
meter/jam
/
0.80
Rp.
223,788.20
Rp.
280,000.00
:
:
0.700
1.000
meter/jam
/
0.70
Rp.
223,788.20
Rp.
320,000.00
2.
3.
V.
:
:
:
:
:
:
:
2.000
1.000
meter/jam
/
2.00
Rp.
223,788.20
Rp.
112,000.00
:
:
1.850
1.000
meter/jam
/
1.85
Rp.
223,788.20
Rp.
121,000.00
1 x
1 x
0.30
1.00
x
x
Rp.
Rp.
95,019.64
960,000.00
Jumlah
Rp.
Rp.
Rp.
28,505.89
960,000.00
989,000.00
1 x
1 x
0.25
1.00
x
x
Rp.
Rp.
95,019.64
580,000.00
Jumlah
Rp.
Rp.
Rp.
23,754.91
580,000.00
604,000.00
1 x
1 x
0.15
1.00
x
x
Rp.
Rp.
95,019.64
145,000.00
Jumlah
Rp.
Rp.
Rp.
14,252.95
145,000.00
159,000.00
4.
18 x
0.25
Rp.
104,021.53
Rp.
468,000.00
5.
16 x
0.25
Rp.
242,749.64
Rp.
971,000.00
6.
Pemompaan Uji
1 x
1.50
Rp.
90,944.44
Rp.
136,000.00
:
:
:
1 x
2 x
1 x
1.00
1.00
1.00
x
x
x
Rp.
Rp.
Rp.
46,800.00
34,450.00
225,000.00
Jumlah
Rp.
Rp.
Rp.
Rp.
47,000.00
69,000.00
225,000.00
341,000.00
Filter Gravel
Tukang
Tenaga pembantu
Gravel Pack
Hari
Hari
M3
Tabel - 1
Pekerjaan Pemboran pada segala Formasi
Biaya Tiap Jam
No.
I.
Uraian Pekerjaan
Drilling Rig
Mud Pump
Compressor
Truck
Pumping Test
Generator
Pompa
Jumlah
Mata Bor
Rp.
BIAYA LANGSUNG
1 Biaya Pemilikan
- Penyusutan
5,787.04
3,761.57
9,837.96
38,396.00
35,000.00
3,740.00
88,000.00
15,836.61
1,500.31
19,567.59
393.52
37,298.03
Jumlah
95,019.64
9,001.89
117,405.56
2,361.11
223,788.20
2 Biaya Operasi
- Operasi peralatan
- Upah operator
1,967.59
21,354.17
130,136.00
35,000.00
3 Biaya Pemeliharaan
II.
Tabel - 2
Pekerjaan Pemasangan dan Pencabutan Pipa
Biaya Tiap Jam
No.
I.
Uraian Pekerjaan
Drilling Rig
Mud Pump
Compressor
Truck
Pumping Test
Generator
Pompa
Jumlah
Mata Bor
Rp.
BIAYA LANGSUNG
1 Biaya Pemilikan
- Penyusutan
5,787.04
5,787.04
38,396.00
35,000.00
38,396.00
35,000.00
15,836.61
15,836.61
Jumlah
95,019.64
2 Biaya Operasi
- Operasi peralatan
- Upah operator
3 Biaya Pemeliharaan
II.
95,019.64
Tabel - 3
Pekerjaan Pencucian Sumur ( Air Compressor )
Biaya Tiap Jam
No.
I.
Uraian Pekerjaan
Drilling Rig
Mud Pump
Compressor
Truck
Pumping Test
Generator
Pompa
Mata Bor
Ket.
BIAYA LANGSUNG
1 Biaya Pemilikan
- Penyusutan
2 Biaya Operasi
- Operasi peralatan
- Upah operator
5,787.04
5,208.33
10,995.37
38,396.00
35,000.00
117,900.00
156,296.00
35,000.00
3 Biaya Pemeliharaan
II.
15,836.61
24,621.67
40,458.27
Jumlah
95,019.64
147,730.00
242,749.64
Tabel - 4
Pekerjaan Pemompaan Uji
Biaya Tiap Jam
No.
I.
Uraian Pekerjaan
Drilling Rig
Mud Pump
Compressor
Truck
Pumping Test
Generator/
Pompa
Mata Bor
Ket.
BIAYA LANGSUNG
1 Biaya Pemilikan
- Penyusutan
2 Biaya Operasi
- Operasi peralatan
- Upah operator
5,787.04
5,787.04
39,000.00
39,000.00
31,000.00
6,200.00
8,957.41
15,157.41
37,200.00
53,744.44
31,000.00
3 Biaya Pemeliharaan
II.
90,944.44
Tabel - 5
Pekerjaan Pencucian Sumur ( Water Jentting )
Biaya Tiap Jam
No.
I.
Uraian Pekerjaan
Drilling Rig
Mud Pump
Compressor
Truck
Pumping Test
Generator
Pompa
Mata Bor
Ket.
BIAYA LANGSUNG
1 Biaya Pemilikan
- Penyusutan
5,787.04
3,761.57
9,548.61
38,396.00
35,000.00
3,740.00
42,136.00
35,000.00
15,836.61
1,500.31
17,336.92
Jumlah
95,019.64
9,001.89
2 Biaya Operasi
- Operasi peralatan
- Upah operator
3 Biaya Pemeliharaan
II.
104,021.53
Mesin bor
2.
Mud Pump
3.
Truck
4.
Generator/Genset
5.
6.
Logging
7.
Compressor
30
1
12
6 Tahun
30
1
12
6 Tahun
30
1
12
6 Tahun
30
1
12
6 Tahun
30
1
12
6 Tahun
30
1
12
6 Tahun
30
1
12
6 Tahun
Rp.
100,000,000
Rp.
5,787.04
Rp.
65,000,000
Rp.
3,761.57
Rp.
170,000,000
Rp.
9,837.96
Rp.
100,000,000
Rp.
5,787.04
Rp.
34,000,000
Rp.
1,967.59
Rp.
60,000,000
Rp.
3,472.22
Rp.
90,000,000
Rp.
5,208.33
No.
Harga
(Rp.)
Satuan
Keterangan
BAHAN
Acustic 30 x 30
Lembar
Rp
75,720.00
Acustic 30 x 60
Lembar
Rp
109,200.00
Acustic 60 x 120
Lembar
Rp
205,200.00
Alang-alang
Ikat
Rp
2,350.00
Almunium B
Kg
Rp
Almunium C
Kg
Rp
Agregat Halus
Rp
76,600.00
Agregat Kasar
M3
Rp
82,100.00
Arang
Kg
Rp
3,810.00
Lembar
Rp
49,700.00
Lembar
Rp
43,200.00
Asbes Quality 1 x 1 m
Lembar
Rp
12,300.00
Asphalt
Kg
Rp
4,870.00
Kg
Rp
5,420.00
Atap Harflek
Lembar
Rp
48,700.00
Lembar
Rp
92,700.00
Atap Sirap
Lembar
Rp
990.00
10
Baja Profil
Kg
Rp
19,900.00
10
Buah
Rp
686,900.00
11
Buah
Rp
728,500.00
11
Buah
Rp
565,400.00
12
Buah
Rp
921,300.00
12
Buah
Rp
752,000.00
13
Buah
Rp
1,379,200.00
13
Buah
Rp
688,900.00
14
Batang
Rp
236,900.00
14
Bambu
Batang
Rp
13,500.00
15
Batacote
Buah
Rp
15,500.00
15
Bataco
Buah
Rp
2,410.00
16
Batu Apung
Kg
Rp
2,210.00
16
M3
Rp
140,650.00
17
M3
Rp
130,420.00
17
Batu ( 5 - 50 ) Kg
M3
Rp
124,050.00
18
Batu Bata
Buah
Rp
542.50
18
M3
Rp
82,500.00
19
Batu Pecah 2 - 3 cm
M3
Rp
282,100.00
19
Batu Paros
M3
Rp
282,100.00
20
Batu Tempel
M3
Rp
147,000.00
20
Buah
Rp
3,800.00
21
Baut Spandek
Buah
Rp
1,325.00
21
BBM
Liter
Rp
5,000.00
22
Kg
Rp
7,030.00
22
Kg
Rp
9,840.00
23
Buah
Rp
4,900.00
23
Buah
24
Besi strip
Kg
Rp
5,000.00
24
Kg
Rp
25
Buah
Rp
8,050.00
25
Beton Tumbuk
M3
Rp
707,320.00
26
Bubungan Genteng
M'
Rp
28,670.00
26
M'
Rp
29,140.00
27
Bubungan Seng
M'
Rp
20,080.00
27
Bubungan Spandek
Lbr
Rp
31,660.00
28
Buis Beton 10 cm
Buah
Rp
21,290.00
28
Buis Beton 20 cm
Buah
Rp
28,670.00
29
Buis Beton 30 cm
Buah
Rp
41,050.00
29
Buis Tanah 10 cm
Buah
Rp
18,640.00
30
Buis Tanah 20 cm
Buah
Rp
24,940.00
30
Cat Besi
Kg
Rp
32,190.00
31
Kg
Rp
21,210.00
31
Kg
Rp
31,010.00
32
Cat Menie
Kg
Rp
15,490.00
32
Cat Tembok
Kg/ 5 Kg
Rp
26,780.00
33
Dempul Kayu
Kg
Rp
14,920.00
33
Dempul Jadi
Kg
Rp
14,920.00
34
Door closer
Bh
Rp
136,420.00
34
Door holder
Bh
Rp
136,420.00
35
Dynabolt/ ramset
Bh
Rp
6,120.00
35
Engsel Jendela
Pasang
Rp
10,725.00
36
Engsel Pintu
Pasang
Rp
18,410.00
36
Espagnolet
Buah
Rp
89,630.00
37
Floor Drain
Buah
Rp
15,680.00
37
Rp
80,680.00
38
Genteng Beton
M
Buah
Rp
5,120.00
38
Buah
Rp
22,750.00
39
Genteng Flam
Buah
Rp
5,540.00
39
Genteng Keramik
Buah
Rp
8,720.00
40
Genteng Kodok
Buah
Rp
3,280.00
40
Buah
Rp
2,700.00
41
Buah
Rp
2,980.00
41
Genteng Seng/Metal
Rp
70,380.00
42
Gip Sum
Buah
Rp
69,550.00
42
Buah
Rp
7,800.00
43
Hak Angin
Buah
Rp
10,000.00
43
Hardener ferrovax
10,000.00
Ijuk
Kg
Kg
Rp
44
Rp
18,800.00
44
Bh
Rp
45
Rp
57,300.00
45
Rp
72,300.00
46
Rp
82,300.00
46
Rp
92,300.00
47
Rp
89,200.00
47
Rp
72,300.00
48
Rp
72,300.00
48
Rp
72,300.00
49
Kaca wireglass
Rp
72,300.00
49
Kaca Patri
Rp
72,300.00
50
Kalkarium
Kg
Rp
62,300.00
50
Kapur Batu
Rp
595,100.00
51
Kapur Sirih
M3
Rp
643,700.00
51
Rp
643,700.00
52
M'
Rp
58,300.00
52
M'
Rp
49,600.00
53
M'
Rp
34,300.00
53
M'
Rp
43,100.00
54
M'
Rp
55,300.00
54
M'
Rp
31,000.00
55
Kawat Beton
Kg
Rp
11,000.00
55
Kawat Bronjong 3 mm
Kg
Rp
8,800.00
56
Kawat Bronjong 4 mm
Kg
Rp
9,900.00
56
Kawat Bronjong 5 mm
Kg
Rp
12,200.00
57
Unit
Rp
247,500.00
57
Unit
Rp
302,500.00
58
Unit
Rp
247,500.00
58
Kawat Duri
Rol
Rp
134,400.00
59
Kawat Jaring
Lbr
Rp
122,400.00
59
Kawat Harmonika
Rp
22,100.00
60
Rp
60
Rp
7,800.00
61
Rp
2,875,000.00
61
Kayu Bakar
Rp
394,800.00
62
Kayu Bakau 10 cm
Batang
Rp
33,000.00
62
Rp
1,963,000.00
63
Batang
Rp
1,804,200.00
63
Kayu Formika
Rp
13,180.00
64
Rp
1,952,083.33
0.048
64
Rp
4,096,700.00
20.83333333
65
Rp
2,916,500.00
65
Rp
2,330,000.00
Rp
1,945,000.00
Rp
1,940,900.00
1,974,800.00
30,900.00
66
66
67
Rp
67
M'
Rp
6,900.00
68
Rp
10,700.00
68
Keramik Uk. 40 x 40 cm
Buah
Rp
10,100.00
69
Buah
Rp
11,200.00
69
Keramik Uk. 33 x 33 cm
Buah
Rp
8,400.00
70
Buah
Rp
9,900.00
70
Keramik Uk. 30 x 30 cm
Buah
Rp
7,900.00
71
Keramik Uk. 25 x 25 cm
Buah
Rp
6,800.00
71
Keramik Uk. 20 x 20 cm
Buah
Rp
6,800.00
72
Keramik Uk. 15 x 15 cm
Buah
Rp
5,700.00
72
Keramik Uk. 30 x 33 cm
Buah
Rp
7,900.00
73
Keramik Uk. 15 x 25 cm
Buah
Rp
6,800.00
73
Keramik Uk. 10 x 33 cm
Buah
Rp
5,700.00
74
Keramik Uk. 10 x 20 cm
Buah
Rp
5,700.00
74
Kertas Amplas
Lembar
Rp
4,400.00
75
Buah
Rp
1,845,100.00
75
Kloset Jongkok
Buah
Rp
183,750.00
76
Buah
Rp
261,680.00
76
Buah
Rp
111,900.00
77
Koral Beton
M3
Rp
80,900.00
77
Kolom pracetak
Btng
Rp
220,000.00
78
Kran Leiding
Buah
Rp
23,000.00
78
Kuas
Buah
Rp
6,800.00
79
Kuda-Kuda Kayu
M3
Rp
4,015,000.00
79
Bh
Rp
72,300.00
80
Kunci Lemari
Bh
Rp
48,300.00
135,300.00
80
Bh
Rp
81
Bh
Rp
75,300.00
105,300.00
81
Kunci Silender
Bh
Rp
82
Bh
Buah
Rp
105,300.00
82
Kunci Selot
Lampu Philips 18 Watt
Rp
92,000.00
83
Buah
Rp
6,600.00
83
Lampu TL 20 Watt
Buah
Rp
87,000.00
84
Lampu TL 40 Watt
Buah
Rp
118,100.00
84
Lem Aibon
Buah
Rp
15,500.00
85
Lem vinyl
Kg
Rp
15,500.00
85
Lempangan Rumput
M3
Rp
20,400.00
86
List eternit
M'
Rp
4,900.00
86
Rp
7,900.00
87
Marmer
Rp
341,000.00
87
Meja Dapur
Buah
Rp
3,715,800.00
88
Meni Besi
Kg
Rp
19,500.00
Kg
Rp
88
89
89
Minyak Cat
90
90
Kg
Rp
Liter
Rp
12,200.00
Multipleks 3 mm
Lembar
Rp
46,400.00
Multipleks 4 mm
Lembar
Rp
62,300.00
91
Multipleks 6 mm
Lembar
Rp
73,000.00
91
Multipleks 9 mm
Lembar
Rp
122,700.00
92
N a c o ( Kerang + Daun )
Rp
185,900.00
92
Lembar
Rp
43,300.00
93
Lembar
Rp
31,000.00
93
Oksigen
Rp
247,500.00
94
Paku Asbes
Kg
Rp
16,600.00
94
Kotak
Rp
11,050.00
95
Paku Beton 4 cm
Kotak
Rp
12,680.00
95
Paku Beton 5 cm
Kotak
Rp
14,300.00
96
Paku Beton 7 cm
Kotak
Rp
17,800.00
96
Paku Beton 8 cm
Kotak
Rp
19,250.00
97
Paku Beton 10 cm
Kotak
Rp
21,100.00
97
Paku Kait
Buah
Rp
1,100.00
98
Paku Kayu
Kg
Rp
8,900.00
98
Paku Reng
Kg
Rp
8,900.00
99
Paku Seng
Kg
Rp
30,900.00
1,100.00
99
Paku Sumbat
Buah
Rp
100
Buah
Rp
1,200.00
100
Panel Beton
Lbr
Rp
276,000.00
101
Papan Bakesting
M3
Rp
1,962,900.00
101
M3
Rp
1,948,800.00
102
M3
Rp
4,015,000.00
102
M3
Rp
2,875,000.00
103
M3
Rp
2,345,000.00
103
M'
Rp
23,200.00
104
Papan Rider
Lbr
Rp
59,900.00
104
Rp
89,600.00
105
Pasir Pasang
Rp
86,600.00
105
Pasir Urug
Rp
54,700.00
106
Pasir Silika
Kg
Rp
24,700.00
106
Paving Block
Rp
65,200.00
107
Rp
92,400.00
107
Lbr
Rp
49,620.00
108
Rp
389,620.00
108
Rp
589,620.00
109
Pintu lipat
Rp
389,620.00
109
Rp
389,620.00
110
Pintu Alumunium
Rp
489,620.00
110
M'
Rp
71,320.00
111
M'
Rp
133,250.00
111
M'
Rp
150,050.00
112
Pipa GIP 50 mm
M'
Rp
37,470.00
112
Pipa GIP 75 mm
M'
Rp
53,500.00
113
Batang
Rp
100,500.00
113
Batang
Rp
57,400.00
114
Batang
Rp
130,600.00
114
Batang
Rp
177,000.00
115
Batang
Rp
80,800.00
115
Batang
Rp
387,000.00
116
Batang
Rp
1,532,800.00
M
M
116
Batang
Rp
36,400.00
117
Batang
Rp
22,100.00
117
Batang
Rp
97,000.00
118
Batang
Rp
104,900.00
118
Batang
Rp
116,000.00
119
Batang
Rp
119,000.00
119
Batang
Rp
26,400.00
120
Batang
Rp
124,600.00
120
Plamur Tembok
Kg
Rp
30,900.00
121
Lbr
Rp
70,900.00
121
Lbr
Rp
61,200.00
122
Lbr
Rp
60,900.00
122
Perekat
Kg
Rp
30,900.00
123
Plint Keramik 15 x 20 cm
Buah
Rp
9,900.00
123
Buah
Rp
1,100.00
124
Buah
Rp
3,300.00
124
Buah
Rp
3,300.00
125
Buah
Rp
2,200.00
125
Buah
Rp
3,300.00
126
Buah
Rp
3,300.00
126
Buah
Rp
3,300.00
127
Buah
Rp
3,300.00
127
Buah
Rp
3,300.00
128
Buah
Rp
3,300.00
128
Buah
Rp
3,300.00
129
Buah
Rp
3,300.00
129
Buah
Rp
3,300.00
130
Buah
Rp
3,300.00
130
Buah
Rp
3,300.00
131
Plywood 3 mm
Lembar
Rp
46,600.00
131
Plywood 4 mm
Lembar
Rp
66,600.00
132
Plywood 6 mm
Lembar
Rp
80,600.00
132
Politur
Ltr
Rp
80,600.00
133
Politur Jadi
Ltr
Rp
80,600.00
133
Porselin 10 x 15 cm
Rp
89,400.00
134
Porselin 11 x 11 cm
Rp
89,400.00
134
Porselin 15 x 15 cm
Rp
89,400.00
135
Porselin 20 x 20 cm
Rp
48,500.00
135
Rp
38,500.00
136
M'
Bh
Rp
4,500.00
136
Residu
Liter
Rp
4,500.00
137
Buah
Rp
8,679,800.00
137
Buah
Rp
12,471,700.00
138
939,800.00
138
M
Lbr
Rp
Rp
93,700.00
139
Sabun
Kg
Rp
10,200.00
139
Buah
Rp
15,500.00
140
Seal Tape
Lbr
Rp
5,600.00
140
Semen PC @ 40 Kg
Zak
Rp
55,500.00
141
Zak
Rp
63,500.00
141
Zak
Rp
73,900.00
142
Semen Merah
Zak
Rp
74,900.00
142
Semen Putih
Zak
Rp
100,400.00
143
Lembar
Rp
78,400.00
143
Lembar
Rp
96,500.00
144
Lembar
Rp
99,600.00
144
Lembar
Rp
98,400.00
145
Lembar
Rp
44,200.00
145
Lembar
Rp
44,200.00
146
Lembar
Rp
44,200.00
146
Lembar
Rp
60,700.00
Rp
4,350,400.00
147
Buah
147
Buah
Rp
7,150,900.00
148
Buah
Rp
10,939,900.00
148
Buah
Rp
19,806,000.00
149
Rp
104,800.00
149
Soda Api
Rp
23,200.00
150
Soft board 4 mm
Lbr
Rp
74,800.00
150
Spring Knips
Rp
74,800.00
151
Bh
Titik
Rp
104,800.00
151
Stut Werk
Rp
1,962,900.00
152
Buah
Rp
743,300.00
152
Talang Plastik
M'
Rp
52,800.00
153
Tanah Timbun
Rp
43,400.00
153
Teak Oil
Ltr
Rp
28,680.00
154
Tegel Abu-Abu 30 x 30 cm
Buah
Rp
3,965.00
154
Buah
Rp
7,700.00
155
Rp
233,400.00
155
Rp
333,400.00
156
Thinner
Ltr
Rp
20,500.00
156
Titik
Rp
99,400.00
157
Ubin Abu-Abu 20 x 20 cm
Bh
Rp
3,950.00
157
Ubin Abu-Abu 30 x 30 cm
Bh
Rp
5,450.00
158
Ubin Abu-Abu 40 x 40 cm
Bh
Rp
6,450.00
158
Ubin Berwarna 20 x 20 cm
Bh
Rp
5,450.00
159
Ubin Berwarna 30 x 30 cm
Bh
Rp
6,450.00
159
Ubin Berwarna 40 x 40 cm
Bh
Rp
7,450.00
160
Bh
Rp
4,450.00
160
Bh
Rp
5,450.00
161
Bh
Rp
3,950.00
161
Ubin Teraso 20 x 20 cm
Bh
Rp
4,450.00
162
Ubin Teraso 30 x 30 cm
Bh
Rp
5,450.00
162
Ubin Teraso 40 x 40 cm
Bh
Rp
3,950.00
163
Ubin Granito 20 x 20 cm
Bh
Rp
4,450.00
163
Ubin Granito 30 x 30 cm
Bh
Rp
5,450.00
164
Ubin Granito 40 x 40 cm
Bh
Rp
6,450.00
164
Bh
Rp
7,450.00
165
Bh
Rp
6,450.00
165
Bh
Rp
6,450.00
166
Bh
Rp
6,450.00
166
Bh
Rp
6,450.00
167
Bh
Rp
6,450.00
167
Ubin Wafel 20 x 20 cm
Bh
Rp
4,450.00
168
Buah
Rp
804,000.00
168
Urinoir Traso
Buah
Rp
558,300.00
169
M3
Rp
225,000.00
169
Grease
20,000.00
170
Bentonite
Kg
Kg
Rp
Rp
20,000.00
170
Minyak Solar
Ltr
Rp
5,000.00
171
Pelumas Gardan
Ltr
Rp
27,000.00
171
Ltr
Rp
27,000.00
172
Pelumas Hydraulick
Ltr
Rp
27,000.00
172
Pelumas Mesin
Ltr
Rp
27,000.00
173
Pelumas Transmisi
Ltr
Rp
27,000.00
173
M'
Rp
960,000.00
174
M'
Rp
580,000.00
174
M'
Rp
145,000.00
175
M'
Rp
100,000.00
#REF!
Buah
Rp
87,300.00
176
Buah
Rp
111,500.00
177
Buah
Rp
161,500.00
11.11111111
40,000.00
No.
DESKRIPSI
Harga
(Rp.)
Satuan
II
UPAH
Mandor
Orang/Hari
Rp
54,100.00
Orang/Hari
Rp
55,200.00
Orang/Hari
Rp
46,800.00
Orang/Hari
Rp
37,800.00
Orang/Hari
Rp
37,800.00
Orang/Hari
Rp
55,200.00
Orang/Hari
Rp
46,800.00
Orang/Hari
Rp
37,800.00
Pekerja
Orang/Hari
Rp
32,500.00
10
Orang/Hari
Rp
32,500.00
11
Orang/Hari
Rp
30,100.00
Driller
Orang/Hari
Rp
82,500.00
Mekanik
Orang/Hari
Rp
83,500.00
Welder
Orang/Hari
Rp
83,500.00
Driver / Operator
Orang/Hari
Rp
72,500.00
Ass. Driller
Orang/Hari
Rp
61,500.00
Orang/Hari
Rp
34,450.00
#REF!
Sopir
Orang/Hari
Rp
64,500.00
#REF!
Operator
Orang/Hari
Rp
82,500.00
Keterangan