Академический Документы
Профессиональный Документы
Культура Документы
By Silauddin
No Nilai
1 #NAME?
2 Rp -
1 Rp -
2 Rp -
3 Rp -
4 Rp -
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Terbilang
#NA
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
RUPIAH
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 2 3 4 5 6 7 8 9
SATU DUA TIGA EMPAT LIMA ENAM TUJUH DELAPAN SEMBILAN
SEBELAS DUA BELA TIGA BELAEMPAT BE LIMA BELAENAM BELTUJUH BE DELAPAN SEMBILAN BELAS
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
SEMBILAN
SEMBILAN BELAS
#NAME? #NAME? #NAME? #NAME? #NAME?
CV. GEMA KARYA KAWANUA
......................................................
R E K A P I T U LA S I
PEKERJAAN : Pembangunan Jaringan Irigasi Air Tanah Paket V Kec. Bolangitang Timur
TAHUN ANGGARAN : 2017
LOKASI : KABUPATEN BOLAANG MONGONDOW UTARA
NO
BAGIAN HAR GA
URAIAN PEKERJAAN
Rp.
PEKERJAAN
PEKERJAAN PERSIAPAN Rp 2,750,000.00
I
II PEKERJAAN PEMBUATAN SUMUR AIR TANAH Rp 57,860,183.33
PPN 10 % #NAME?
Total #NAME?
Dibulatkan #NAME?
Terbilang : #NAME?
JUMLAH HARGA
NO URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN Rp.
Rp.
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN Rp 2,750,000.00
1 Mobilisasi dan Demobilisasi Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00
2 Papan nama proyek Ls 1.00 Rp 250,000.00 Rp 250,000.00
3 Bangsal Kerja Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00
Harga Jumlah
No. Uraian Sat Volume Satuan Harga
(Rp.) (Rp.)
A. BAHAN
1 Semen @50 Kg Zak 7.0400 80,000.00 563,200.00
2 Pasir Pasang M3 0.5200 200,000.00 104,000.00
3 Batu Kerikil M3 0.6800 200,000.00 136,000.00
B. UPAH
1 Mandor OH 0.0800 115,000.00 9,200.00
2 Kepala Tukang OH 0.0250 115,000.00 2,875.00
3 Tukang Batu OH 0.2500 92,000.00 23,000.00
4 Pekerja OH 1.4500 80,000.00 116,000.00
Harga Jumlah
No. Uraian Sat Volume Satuan Harga
(Rp.) (Rp.)
A. BAHAN
1 Besi Beton Kg 1.0500 16,000.00 16,800.00
2 Kawat Beton Kg 0.0150 30,000.00 450.00
B. UPAH
1 Mandor OH 0.0004 115,000.00 46.00
2 Kepala Tukang OH 0.0007 115,000.00 80.50
3 Tukang Besi OH 0.0070 92,000.00 644.00
4 Pekerja OH 0.0070 80,000.00 560.00
Harga Jumlah
No. Uraian Sat Volume Satuan Harga
(Rp.) (Rp.)
A. BAHAN
1 Kayu Terentang Kls III M3 0.0400 2,000,000.00 80,000.00
2 Paku Kg 0.3000 19,000.00 5,700.00
3 Minyak Bekisting Lt 0.1000 15,000.00 1,500.00
B. UPAH
1 Mandor OH 0.0260 115,000.00 2,990.00
2 Kepala Tukang OH 0.0260 115,000.00 2,990.00
3 Tukang Kayu OH 0.2600 92,000.00 23,920.00
4 Pekerja OH 0.5200 80,000.00 41,600.00
Harga Jumlah
No. Uraian Sat Volume Satuan Harga
(Rp.) (Rp.)
A. BAHAN
1 Kayu Terentang Kls III M3 0.0400 2,000,000.00 80,000.00
2 Kayu Balok Kls III M4 0.0150 2,000,000.00 30,000.00
3 Multiplex 6 mm Lbr 0.3500 105,000.00 36,750.00
4 Paku Kg 0.4000 19,000.00 7,600.00
5 Minyak Bekisting Lt 0.2000 15,000.00 3,000.00
B. UPAH
1 Mandor OH 0.0060 115,000.00 690.00
2 Kepala Tukang OH 0.0330 115,000.00 3,795.00
3 Tukang Kayu OH 0.3300 92,000.00 30,360.00
4 Pekerja OH 0.3200 80,000.00 25,600.00
Harga Jumlah
No. Uraian Sat Volume Satuan Harga
(Rp.) (Rp.)
A. BAHAN
1 Kayu Terentang Kls III M3 0.0300 2,000,000.00 60,000.00
2 Kayu Balok Kls III M4 0.0200 2,000,000.00 40,000.00
3 Multiplex 6 mm Lbr 0.3500 105,000.00 36,750.00
4 Paku Kg 0.4000 19,000.00 7,600.00
5 Minyak Bekisting Lt 0.2000 15,000.00 3,000.00
B. UPAH
1 Mandor OH 0.0330 115,000.00 3,795.00
2 Kepala Tukang OH 0.0330 115,000.00 3,795.00
3 Tukang Kayu OH 0.3300 92,000.00 30,360.00
4 Pekerja OH 0.6600 80,000.00 52,800.00
Harga Jumlah
No. Uraian Sat Volume Satuan Harga
(Rp.) (Rp.)
A. BAHAN
Sub Total A -
B. UPAH
1 Pekerja OH 4.0000 80,000.00 320,000.00
Harga Jumlah
No. Uraian Sat Volume Satuan Harga
(Rp.) (Rp.)
PEKERJAAN : Pembangunan Jaringan Irigasi Air Tanah Paket V Kec. Bolangitang Timur
LOKASI : KABUPATEN BOLAANG MONGONDOW UTARA
TAHUN ANGGARAN : 2017
HARGA
NO URAIAN SATUAN KET.
Rp.
U PA H
1 Pekerja O/H 80,000.00
2 Mandor O/H 115,000.00
3 Tukang Kayu O/H 92,000.00
4 Tukang Listrik O/H 92,000.00
3 Tukang Air O/H 92,000.00
3 Tukang Batu O/H 92,000.00
4 Tukang Besi O/H 92,000.00
5 Tukang Cat O/H 92,000.00
6 Tukang Gali O/H 92,000.00
7 Tukang Bor O/H 92,000.00
8 Kepala Tukang O/H 115,000.00
HARGA
NO. URAIAN SAT
(Rp)
I BAHAN LOKAL
1 Batu Gunung /Belah M3 207,000.00
2 Kerikil Sungai Royalti M3 230,000.00
3 Sirtu Royalti M3 100,000.00
4 Batu Quary M3 82,500.00
5 Batu Pecah 15 - 20 cm M3 230,000.00
6 Batu Pecah 5- 7 cm M3 235,000.00
7 Batu Pecah 3-5 cm M3 250,000.00
8 Batu Pecah 2-3 cm M3 290,000.00
9 Batu Pecah 1-2 cm M3 309,000.00
10 Pasir Urug M3 158,000.00
11 Pasir Beton M3 200,000.00
12 Pasir Pasang M3 200,000.00
13 Kerikil Cor M3 200,000.00
18 Tanah Urug / Tanah Pilihan M3 110,000.00
19 Tanah Teras M3 500,000.00
20 Koral M3 200,000.00
21 Bentonite Kg 30,000.00
22 Papan Kayu Kelas III M3 2,000,000.00
23 Balok Kayu Kls III M3 2,000,000.00
24 Kayu Kls II 5/7 Totara 5/7 Kayu Cempaka Kelas I M3 3,450,000.00
25 Kayu Kls II 6/12 Kayu Cempaka Kelas Balok 6/12 K M3 3,450,000.00
28 Kayu Papan KLs II Kayu Papan Cempaka 3 cm M3 3,450,000.00
29 Papan 3 Kayu Kls III Papan 3 cm Kayu Kelas III M3 2,000,000.00
30 Kayu Kls I Papan Agatis 3 cm M3 6,100,000.00
31 Papan Kayu Kls I Papan Agatis 4 cm M3 6,100,000.00
32 Kayu Kls I 6/16 Kayu Besi klas 1 Balok 6/16 M3 6,100,000.00
33 Kayu Balok Klas II Kayu Balok Klas Cempaka 6/16 M3 3,450,000.00
34 Papan Kayu Kls I 14 cm Papan kayu Linggua Klas 14 cm M3 6,100,000.00
35 Balok Kayu Kls I M3 6,100,000.00
40 Ijuk M2 12,500.00
II BAHAN NON LOKAL
1 Semen Tonasa @ 50 Kg Zak 80,000.00
2 Semen Tiga Roda @ 50 Kg Zak 80,000.00
3 Semen Kg 1,600.00
4 Semen Warna Kg 1,495.00
8 Besi Beton Diameter 12 mm Ujung 16,000.00
9 Kawat Beton / Bendrat Kg 30,000.00
10 Paku Biasa Kg 19,000.00
11 Paku Tripleks Kg 22,000.00
12 Ampelas Lembar 5,000.00
13 Sealent Tube 25,000.00
14 Cat Dasar Kg 15,000.00
15 Meni Kayu Kg 22,000.00
16 Meni besi Kg 28,000.00
20 PS 150 C - SJ5 - 8 - D Cotroller 0,3 Kva Unit 24,500,000.00
21 Solar Cell 100 Wp Set 1,800,000.00
22 PV Cable Set Set 1,575,000.00
23 Box Panel Power Coating Bh 3,675,000.00
24 Pump Cable Set Set 2,100,000.00
25 Sensor Cable Set Bh 1,575,000.00
26 Surge Protector Bh 892,500.00
27 Well Prob Censor Bh 1,155,000.00
28 Cable Splice Kit Ls 682,500.00
29 Bracket Lengkap ACC + Tiang Pipa Galviniz M-B Set 5,000,000.00
30 Accesories
MalethreadPompa
Adaptor Set 2,100,000.00
31 Bh 367,500.00
32 Dissconnect Bh 4,725,000.00
33 Instalasi Ls 5,000,000.00
34 Pressure switc VRLA Min 65 A
Battre Operation Bh 2,625,000.00
35 Bh 6,000,000.00
36 BCR Bh 1,500,000.00
37 Flange Socket (CL) dia 3" Bh 125,000.00
38 Gate Valve dia 3" Bh 1,100,000.00
39 Baut dan Mur 22 mm Bh 4,500.00
40 Paking Karet Ø 3" Bh 17,500.00
41 Pipa HDPE Ø 1,5", PN-16 M1 50,000.00
42 Accesories Pipa (Sambungan) Ls 1,250,000.00
43 Klem Sadel 1,5" Bh 350,000.00
44 Meldred Bh 500,000.00
45 Tee Ø 1,5" Bh 350,000.00
46 Pipa PVC dia. 315 mm S. 12,5 M' 520,000.00
47 Pipa PVC AW dia. 6" M' 125,000.00
48 Solar Liter 10,000.00
49 Pelumas Liter 25,000.00
50 Bensin Liter 6,900.00
51 Kawat Las Kg 25,000.00
52 Cat Water Proof Kg 55,000.00
53 Gembok Set 100,000.00
Jenis Alat : Mesin Bor, Mud Pump, Air Compressor, Pumping Test Unit, Water Jetting
Satuan Pekerjaan : Rupiah/Jam
Asuransi
b. Asuransi, dll F Rp./Jam 861.00 200.00 300.00 175.00 133.33 186.67 213.33 293.33 P = 0.2%
Biaya Pasti per Jam G = (E + F ) G Rp./Jam 63,918.49 14,847.50 22,271.25 20,949.25 15,961.33 22,345.87 15,837.33 21,776.33
Koefisien
C. BIAYA OPERASI PER JAM KERJA Biaya OP
1 Bahan Bakar = 12% x Pw x Ms H Rp./Jam 156,000.00 144,000.00 360,000.00 132,000.00 120,000.00 28,800.00 50,400.00 144,000.00 12.00 %
2 Pelumas = 2.5% x Pw x Ms I Rp./Jam 97,500.00 90,000.00 225,000.00 82,500.00 75,000.00 18,000.00 31,500.00 90,000.00 2.50 %
3 Biaya Bengkel = 6,25% x B/W J Rp./Jam 26,906.25 6,250.00 9,375.00 5,468.75 4,166.67 5,833.33 6,666.67 9,166.67 6.25 %
4 Perawatan dan perbaikan K Rp./Jam 53,812.50 12,500.00 18,750.00 10,937.50 8,333.33 11,666.67 13,333.33 18,333.33 12.50 %
= 12,5% x B/W
5 Operator = ( m orang/jam) x U1 M Rp./Jam 13,142.86 14,285.71 14,285.71 14,285.71 14,285.71 14,285.71 14,285.71 14,285.71
6 Pembantu Operator = ( n orang/jam) x L Rp./Jam 12,142.86 12,142.86 12,142.86 12,142.86 12,142.86 12,142.86 12,142.86 12,142.86
Biaya Operasi per Jam = P Rp./Jam 359,504.46 279,178.57 639,553.57 257,334.82 233,928.57 90,728.57 128,328.57 287,928.57
D. BIAYA OPERASI ALAT / JAM = (G + S Rp./Jam 423,422.95 294,026.07 661,824.82 278,284.07 249,889.90 113,074.44 144,165.90 309,704.90
E. LAIN-LAIN
1 Bahan bakar Premium Mb Liter 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
2 Bahan bakar Solar Ms Liter 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
3 Minyyak Pelumas Mp Liter 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00