PEKERJAAN PEMBUATAN PONDASI SELLAR SERTA SARANA PENUNJANG LAINNYA, PENYEDIAAN ALAT BERAT DAN
JASA PENUNJANG LAINNYA UNTUK PEMBORAN 2 (DUA) SUMUR EKSPLORASI
DAERAH SUMATRA - 5
NO.
I
II
III
IV
URAIAN PEKERJAAN
PEKERJAAN PEMBUATAN PONDASI SELLAR DAN SARANA PENUNJANG PEMBORAN
TOTAL I
DIBULATKAN
PEKERJAAN TANAH DAN PERKERASAN
TOTAL II
DIBULATKAN
PEKERJAAN KONSTRUKSI
TOTAL III
DIBULATKAN
PEKERJAAN PERAWATAN LOKASI SELAMA PEMBORAN
TOTAL IV
DIBULATKAN
PEKERJAAN GENERAL SERVICES
TOTAL V
DIBULATKAN
TOTAL GENERAL
: TOTAL I + TOTAL II + TOTAL III + TOTAL IV + TOTAL V
JUMLAH
#REF!
Rp
13,330,584,981.00
Rp
1,345,690,000.00
Rp
3,847,353,000.00
Rp
8,656,160,000.00
#REF!
No. Proyek
:
Nama Proyek : Penyiapan 9 (Sembilan) Lokasi Pemboran UBEP Tanjung
Lokasi
: Wilayah Kuasa Penambangan (WKP) UBEP Tanjung
NO.
URAIAN PEKERJAAN
I.
1
2
3
4
5
PEKERJAAN PERSIAPAN
Spot Charter 4WD Double Cab (Station Wagon YoM min 2010
Alat Pelindung Diri
Mobilisasi dan demobilisasi alat-alat berat
Tim Survey Topografi
Moving
II
1
a
b
c
d
e
f
g
h
i
j
2
a
VOLUME
JUMLAH HARGA
BAHAN
UPAH
ALAT
Ha
Ea
Ea
Lokasi
Lokasi
666,667
90,000,000
120,000,000
25,000,000
45,000,000
270,000,000
90,000,000
840,000,000
225,000,000
405,000,000
m2
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m3
12,000
15,000
17,500
22,500
27,500
10,000
15,000
20,000
25,000
30,000
35,000
40,000
45,000
50,000
55,000
60,000
75,000
17,500
19,000
17,500
1,663,200,000
2,079,000,000
2,425,500,000
303,750,000
3,811,500,000
88,200,000
132,300,000
176,400,000
220,500,000
264,600,000
308,700,000
352,800,000
396,900,000
441,000,000
485,100,000
529,200,000
5,400,000,000
4,851,000,000
5,266,800,000
50,400,000
Soil Improvement
Instalasi Geogrid
90,000.00 m2
1,500
15,000
135,000,000
1,350,000,000
3
a
b
c
Pekerjaan Perkerasan
Perkerasan dengan menggunakan sirtu
Perkerasan dengan menggunakan batu gunung 5/7
Perkerasan dengan menggunakan batu gunung 15/20
9,450.00 m3
18,900.00 m3
23,625.00 m3
50,000
50,000
50,000
250,000
300,000
300,000
472,500,000
945,000,000
1,181,250,000
2,362,500,000
5,670,000,000
7,087,500,000
III
a
b
300.00 m3
180.00 m3
19,000
21,000
5,700,000
3,780,000
IV
1
2
72.00 m3
22,500
1,620,000
12.00 bh
141.30 m3
354.24 m2
1,500,000
700,000
160,000
18,000,000
98,910,000
56,678,400
59,400.00 kg
9.00 bh
792.00 m3
1,500
-
9,500
-
500,000
950,000
89,100,000
-
564,300,000
-
4,500,000
752,400,000
360.00 m2
270.00 m2
270.00 m2
75,000
110,000
25,000
27,000,000
29,700,000
6,750,000
200.00 m
1,250,000
250,000,000
150,000
150,000
150,000
2,822,850,000
52,210,638,400
17,034,300,000
10,800,000
9,000,000
1,800,000
32,353,488,400
a
3
4
5
6
7
Memotong, membentuk dan menyetel besi beton untuk pondasi dan sellar
Pekerjaan anchor beam dar C Beam sepanjang 9 m secara menerus
Mengecor beton campuran 1pc:2ps:3kr
V
1
2
3
QUALITY CONTROL
CBR Test
Sand Cone Test
Uji Kuat Tekan Beton
405.00
1.00
7.00
9.00
9.00
ALAT
138,600.00
138,600.00
138,600.00
13,500.00
138,600.00
97,020.00
8,820.00
8,820.00
8,820.00
8,820.00
8,820.00
8,820.00
8,820.00
8,820.00
8,820.00
8,820.00
8,820.00
72,000.00
277,200.00
277,200.00
2,880.00
72.00 Sampel
60.00 Sampel
12.00 Sampel
SUBTOTAL
TOTAL
PIHAK PERTAMA
USER
KEU
PIHAK KEDUA
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
25
27
29
31
33
35
37
39
41
43
45
47
49
50
51
52
53
54
55
56
57
58
BAHAN
Item
Balok Kayu Meranti Batu 5/7
Batu 5/7
Besi Beton (polos/ulir)
Conductor pipe 13.38"
Gorong-2 Beton Dia 50 cm
Kawat Beton
Kayu gergajian kelas III, balok
Kayu gergajian kelas III, papan
Kayu Pinus/Kayu Rawa
Koral Beton (maksimum 30 mm)
Minyak Bekisting
Tripleks 12 mm
Paku 5 cm - 10 cm
Paku 5 cm - 12 cm
Paku berbagai ukuran (2" - 5")
Pasir Beton (PB)
Perlengkapan PVC
Pipa PVC
Pipe 4"
Portland Cement (PC)
Sirtu
Tanah
Terpal
Solar
Arang Batok Kelapa
Arang Kayu
Asbes Gelombang
Base Course
Bata Merah
Batu Belah 15/20
Batu Kali
Batu Kerikil/Krokos
Baut 12 mm
Baut 16 mm
Besi Baja
Besi Beton
Besi dia 12
Besi dia 13
Besi dia 19
Besi dia 8
Besi Galvanis dia 2"
Besi Kanal
Beton K-100
Beton K-250
Beton Rabat 1:3:5
Cat Meni (Zinchromite)
Corrugated Steel dia 4050x3mm
Elbow PVC dia 6"
Gorong-gorong dia 2100x3 mm
Sat
m
m3
kg
M'
m'
kg
m
m
m
m
liter
lbr
kg
kg
kg
m
Ls
Btg
m'
kg
m3
m3
m2
liter
kg
kg
lbr
m3
m2
m3
m3
m3
kg
kg
Btg
kg
m
m
m
m
Btg
Btg
m3
m3
Pcs
kg
m'
m
Harga
3,255,000.00
231,000.00
9,450.00
924,000.00
301,229.51
9,450.00
2,015,284.65
1,760,640.00
467,915.53
231,000.00
5,250.00
147,000.00
15,750.00
15,750.00
35,175.00
185,850.00
20,469.92
58,485.48
327,098.44
1,386.00
170,100.00
47,250.00
15,750.00
11,025.00
3,000.00
4,000.00
65,000.00
160,000.00
750.00
170,000.00
155,000.00
200,000.00
2,000.00
2,500.00
165,000.00
6,666.67
10,666.67
17,500.00
2,916.67
230,000.00
165,000.00
550,000.00
660,000.00
17,000.00
15,000.00
462,000.00
550,000.00
Bisa Jakarta
Harga-Original
3,255,000.00
231,000.00
9,450.00
924,000.00
301,229.51
9,450.00
2,015,284.65
1,760,640.00
467,915.53
231,000.00
5,250.00
147,000.00
15,750.00
15,750.00
35,175.00
185,850.00
20,469.92
58,485.48
327,098.44
1,386.00
170,100.00
47,250.00
15,750.00
11,025.00
3,000.00
4,000.00
65,000.00
160,000.00
750.00
170,000.00
155,000.00
200,000.00
2,000.00
2,500.00
165,000.00
6,666.67
10,666.67
17,500.00
2,916.67
230,000.00
165,000.00
550,000.00
660,000.00
17,000.00
15,000.00
462,000.00
550,000.00
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
85
87
88
89
93
94
m
kg
m'
m2
m'
m3
m3
Btg
rim
rim
m3
kg
m
m3
m3
m3
Btg
m
m
m'
m'
Pcs
m
Btg
lbr
Btg
Btg
m'
pcs
kg
550,000.00
600.00
63,000.00
45,000.00
50,000.00
3,300,000.00
3,500,000.00
12,000.00
55,000.00
35,000.00
231,000.00
20,000.00
550,000.00
3,500,000.00
2,800,000.00
185,850.00
1,200,000.00
195,500.00
235,000.00
195,500.00
235,000.00
455,000.00
275,000.00
800.00
25,000.00
40,000.00
10,000.00
4,750,000.00
2,000,000.00
9,500.00
550,000.00
600.00
63,000.00
45,000.00
50,000.00
3,300,000.00
3,500,000.00
12,000.00
55,000.00
35,000.00
231,000.00
20,000.00
550,000.00
3,500,000.00
2,800,000.00
185,850.00
1,200,000.00
195,500.00
235,000.00
195,500.00
235,000.00
455,000.00
275,000.00
800.00
25,000.00
40,000.00
10,000.00
4,750,000.00
2,000,000.00
9,500.00