Bill of Quantity (BOQ)
Bill of Quantity (BOQ)
Bill of Quantity (BOQ)
:
:
:
:
TAHUN ANGGARAN
KODE
1
2
3
4
PEMBANGUNAN
SAT
(Btg)
(kms)
(kms)
(Unit)
BIAYA
(Rp)
331.900.300
315.770.909
91.140.898
138.376.625
PPN 10%
(Rp)
33.190.030
31.577.091
9.114.090
13.837.663
JUMLAH
(Rp)
365.090.330
347.347.999
100.254.988
152.214.288
877.188.732
87.718.873,15
Sertifikat Laik Operasi (SLO)
JUMLAH TOTAL
DIBULATKAN
964.907.605
30.000.000
994.907.605
994.900.000
Terbilang : Sembilan Ratus Sembilan Puluh Empat Juta Sembilan Ratus Ribu Rupiah
Sumenep,
Menyetujui :
Kepala Badan Pemberdayaan
Masyarakat Sampang
Mengetahui :
Pejabat Pembuat Komitmen
(PPK)
Diperiksa :
Pejabat Pelaksana Teknis
Kegiatan (PPTK)
A.TAUFIKURRAHMAN, SH
NIP. 19730607 199803 1 010
2015
Dibuat Oleh :
Penawar
Kontraktor Pelaksana
PT. /CV. ...........................
.................................
Direktur
:
:
:
:
:
NO
NAMA MATERIAL
SAT
VOLUME
1
2
3
4
5
Btg
Btg
Btg
Btg
Btg
Btg
4
19
1
1
19
44
:
:
:
:
:
NO.
URAIAN PEKERJAAN
SAT
VOLUME
TOTAL
A.
1
2
3
S
S
S
15
1
0
1.154.500
1.462.500
923.300
78.585
192.075
189.270
JUMLAH A
17.317.500
1.462.500
18.780.000
1.178.775
192.075
1.370.850
18.496.275
1.654.575
20.150.850
B.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
S
S
S
S
S
S
S
S
S
S
S
S
S
S
S
S
12
4
1
1.732.800
3.489.500
3.250.200
2.743.741
9.777.600
5.890.800
5.533.600
4.000.700
10.232.700
7.390.700
5.265.400
10.429.970
-
63.165
107.295
134.835
146.490
69.800
192.630
153.720
87.780
511.635
369.535
45.915
65.655
244.155
149.520
187.320
169.400
JUMLAH B
20.793.600
13.958.000
3.250.200
10.232.700
44.344.200
92.578.700
757.980
429.180
134.835
511.635
2.217.210
4.050.840
21.551.580
14.387.180
3.385.035
10.744.335
46.561.410
96.629.540
C.
1
2
3
4
5
6
7
8
9
45.500
65.400
7.500
14.500
77.300
733.170
34.100
109.260
12.500
5.000
29.520
5.000
5.000
5.000
22.560
4.040
9.930
1.350
JUMLAH C
160.949.880
8.756.700
1.653.834
171.360.414
17.686.800
5.837.800
106.975
23.631.575
178.636.680
14.594.500
1.760.809
194.991.989
51.100
18.200
5.110
1.820
JUMLAH D
562.100
200.200
762.300
56.210
20.020
76.230
618.310
220.220
838.530
E. Pengangkutan Material
M
B
M
B
M
S
S
S
B
B
B
ton/m3
0
0
0
0
1
6
0
0
0
3.537
1168
21
11
11
3,160
1.000.000
JUMLAH HARGA MATERIAL
JUMLAH HARGA KONSTRUKSI
JUMLAH HARGA ANGKUTAN
TOTAL HARGA
JUMLAH
(Rp)
3.160.000
283.481.414
Ket:
-Harga belum termasuk PPN
#REF!
Konsultan Perencana
29.129.495
3.160.000
315.770.909
:
:
:
:
Lampiran SUTM-1
NO.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
JENIS MATERIAL
Guy Insulator
Preformed termination 35 Sqmm guy wire
Galv. Steel Stranded Wire 35 Sqmm
Beton Block 40 x 40 x 10
U Bolt + steel plate
Guy rod 2,5 mtr - D = 15 mm
Square washer
Single GW band - 8"
Pipa pelindung 3/4" - 2 mtr - Medium (t+1,4)
Single arm band - 8"+Nut
Strut arm U/TM
Guy wire thimble for 35 Sqmm
Turn buckle 3/4" / Turn buckle type eye
Wire clip
Bolt & Nut M 16 x 70
Strut tie 2 mtr / Pipa Bajong
Single Gwband - 10"
SAT
B
B
M
B
S
B
B
S
B
S
B
B
B
S
B
B
B
PERINCIAN MATERIAL
GW - B
HGW - B
MURNI
NUMPANG
MURNI
NUMPANG
15
1
15
1
60
6
165
30
15
1
15
1
15
1
15
15
STRUT POLE
16
66
195
16
16
16
0
15
16
0
0
17
16
16
31
0
0
0
0
1
2
1
1
1
HARGA SATUAN
MATERIAL (Rp.)
JUMLAH HARGA
(Rp.)
65.000
45.600
16.400
124.100
87.500
216.700
3.000
86.300
71.900
95.900
91.100
5.900
99.600
5.900
14.400
213.500
99.500
1.040.000
3.009.600
3.198.000
1.985.600
1.400.000
3.467.200
1.294.500
1.150.400
100.300
1.593.600
94.400
446.400
-
0
0
15
15
15
30
JUMLAH
0
0
0
Rp.
78.585
192.075
189.270
Rp.
17.317.500
1.462.500
MATERIAL
18.780.000
Rp.
1.178.775
192.075
KONSTRUKSI
1.370.850
TOTAL
20.150.850
:
:
:
:
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
JENIS MATERIAL
MATERIAL PROLISDES
Cross Arm 3000 NP 10 Typr Tarik
Arm Tie Tipe 900 3/4"
Double Arm Bolt & Nut M16x400+Washer
Line Tap Conector 240/150/70/35
Cross arm 2000 type tumpu
Cross arm 2000 type tarik
Arm Tie Tipe 750 3/4"
Bolt & Nut M16x400+Washer (Double Arm)
Bolt & Nut M16x50/16x120+washer
20 KV Pin (Pin Post) Insulator+Steel Pin
Aluminium bending ware 3,2 mm
Aluminium Tape 4,0 mm
Strain Insulator 20 KV
Ball Clevis / Socket eye
HV Band Strap
Bolt & Nut M16x140 + Washer
Dead End Clamp ( Strain Clam )
U Strap
Cross Arm Clevis/Susp. VEE/Band Strap
Line tap connector 150/70/35
Terminal Lug 150 CU/AL
Double Arm Band & Nut + Washer
Arm Tie Band+Bolt & Nut M16x50+Washer
Strain Clamp/Preformed Termnt 70mm
Cut Out Switch 22KV-100A+Bracket
Fuse Link 100 A
Bolt & Nut M16x500+Washer (Double Arm)
Terminal Lug 70-CU/AL
Plat wire type A
Plat wire type B
Plat wire type C
Kausen
Preformed grip 22mm
Wire Clip
Satuan
Lampiran SUTM-2
B
B
B
B
S
S
M
M
B
S
S
B
B
S
B
B
B
B
B
S
S
S
S
B
B
B
B
B
B
B
TM-1
12
12
12
24
12
36
54
72
TM-2
4
TM-4
1
TM-4X
0
TM-4XC
0
KONSTRUKSI
TM-8
TM-8X
0
0
TM-5
0
8
8
12
24
24
36
48
2
2
4
3
3
3
3
3
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
12
4
8
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TM-8XC
1
TM-10
6
TM-10X
0
TM-10XC
0
2
2
2
24
24
24
0
0
0
0
0
0
0
0
0
0
3
3
12
18
24
36
36
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
3
0
0
0
0
0
0
3
3
36
36
6
36
18
0
0
0
0
0
0
1
1
6
6
0
0
0
0
3
3
0
0
6
1
TM TP2
0
TM TP2A
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
6
12
0
0
0
24
192.630
153.720
87.780
244.155
HARGA SATUAN
MATERIAL
(Rp.)
0
0
0
0
20
28
48
66
36
72
108
144
42
42
3
42
42
8
39
21
0
7
7
0
3
3
0
6
13
5
6
24
21
24
0
0
0
0
0
0
0
0
0
0
JUMLAH
MATERIAL
518.900
61.200
61.200
43.200
396.400
396.400
38.300
43.200
13.800
346.700
7.600
13.200
476.700
57.500
38.300
22.900
81.500
38.300
38.300
89.300
50.900
141.600
100.200
61.700
2.047.800
72.500
146.900
55.200
37.900
54.100
54.100
6.500
40.100
5500
7.928.000
11.099.200
1.838.400
2.851.200
496.800
24.962.400
820.800
1.900.800
20.021.400
2.415.000
114.900
961.800
3.423.000
306.400
1.493.700
1.875.300
991.200
701.400
6.143.400
217.500
331.200
492.700
270.500
324.600
156.000
842.100
132.000
Rp.
63.165
107.295
134.835
######
69.800
511.635
369.535
45.915
65.655
Rp.
757.980
429.180
134.835
511.635
2.217.210
149.520
-
KONSTRUKSI
Rp.
20.793.600
13.958.000
3.250.200
10.232.700
44.344.200
MATERIAL
92.578.700
TOTAL
96.629.540
4.050.840
KEGIATAN
PEKERJAAN
VOLUME
PLN AREA
LOKASI
NO.
URAIAN PEKERJAAN
VOL.
PER
SET
SAT.
VOLUME
TOTAL
A.
A.I.
1
2
3
4
5
6
POLE ACCESSORIES
GROUNDING TR( DALAM)
Ground Rod 1,5 Mtr+Clamp
A3C 70 Sqmm Pengganti BC 50 Sqmm
Compresion Connector for Grounding 70 mm
Terminal LugAl - 70
Bolt M. 12 + Washer
Biaya Konstruksi
1
1
1,5
1
2
2
1
S
S
M
B
S
S
S
1
2
1
2
2
1
182.700
90.500
30.500
44.400
13.800
A.II
1
2
3
4
5
6
7
8
GROUNDING TR (LUAR)
Ground Rod 1,5 Mtr + Clamp
A3C 70 Sqmm Pengganti BC 50 Sqmm
Compresion Connector for Grounding 70 mm
Pipa air 3/4"-3 meter : t = 1,8 ram
Stainless Steel Strap 20 x 0,7 mm (@ 0,75 mtr)
Link
Stopping Buckle
Biaya Konstruksi
0
2
7,5
1
1
2
2
2
1
S
S
M
B
B
M
B
B
S
0
0,5
0
0
0
0
0
0
182.700
90.500
30.500
211.100
16.700
3.500
2.300
B.
1
2
3
S
S
S
9
0
1
829.600
456.900
C.
1
2
3
4
5
6
7
8
9
10
D.
1
2
3
4
5
6
E.
PENGANGKUTAN MATERIAL
JASA
41.730
49.950
JUMLAH A
61.590
81.975
40.980
M
B
B
M
B
B
ton/m3
10
9
1
103.090
150.360
213.770
141.570
0
0
413.000
473.970
1195
4
1
3,050
37.900
29.200
29.200
61.700
75.800
54.100
MATERIAL
182.700
181.000
30.500
88.800
27.600
-
45.250
555850
JUMLAH (Rp)
JASA
41.730
41730
182.700
181.000
30.500
88.800
27.600
41.730
45.250
597.580
7.466.400
456.900
554.310
40.980
8.020.710
497.880
7.923.300
595.290
8.518.590
1.030.900
1.353.240
213.770
-
217.200
300.375
36.735
-
1.248.100
1.653.615
250.505
-
JUMLAH C
2.597.910
554.310
3.152.220
1.170
38.720
38.720
1.750
38.720
38.720
JUMLAH D
800.000
73.758.648
303.200
72.133
74.133.981
2.092.020
154.880
51.627
2.298.527
75.850.668
458.080
123.760
76.432.508
2.440.000
JUMLAH B
S
S
S
S
S
S
S
S
S
S
21.720
33.375
36.735
36.735
36.375
69.210
30.675
24.630
24.630
73.215
85.211.041
3.489.857
2.440.000
91.140.898
#REF!
#REF!
#REF!
#REF!
#REF!
:
:
:
:
Lampiran SUTR - 1
NO.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
JENIS MATERIAL
SET
B
M
B
S
B
B
S
B
S
B
S
B
S
B
B
B
B
S
S
PERINCIAN MATERIAL
GW - B
HGW - B
MURNI
NUMPANG
MURNI
NUMPANG
9
0
18
90
9
9
9
9
9
SP
HARGA SATUAN
MATERIAL (Rp.)
JUMLAH HARGA
( Rp. )
0
0
0
0
18
90
9
9
9
0
11
9
1
9
9
9
18
1
0
0
0
1
2
2
0
1
9
9
9
18
JUMLAH
0
0
1
0
0
0
1
2
40.100
14.400
124.100
87.500
124.800
3.000
52.200
71.900
91.700
5.900
104.300
5.900
14.400
64.700
97.500
119.100
97.100
91.700
52.200
721.800
1.296.000
1.116.900
787.500
1.123.200
574.200
647.100
91.700
53.100
938.700
53.100
259.200
64.700
91.700
104.400
Rp.
61.590
81.975
40.980
Rp.
554.310
40.980
KONSTRUKSI
Rp.
7.466.400
456.900
MATERIAL
7.923.300
TOTAL
8.518.590
595.290
KEGIATAN
PEKERJAAN
VOLUME
LOKASI
Lampiran SUTR-2
NO.
1
2
3
4
5
6
7
8
9
10
11
JENIS MATERIAL
SAT.
TR-1
10
S
S
S
S
B
M
M
B
B
S
S
17
TR-2
9
TR-3
1
KONSTRUKSI
TR-3A TR-4 TR-4A
0
TR-5
15
34
13,5
18
TR-6
0
TR-6A
0
0
0
0
0
1
1
0
0
3
2
4
2
0
0
TR-7
17
8
1
1
0
31,5
2
56
2
0
0
#### 69.210
####
JUMLAH
MATERIAL
HARGA
SATUAN
MATERIAL
73.100
124.800
89.900
80.300
34.700
16.700
1.600
2.300
3.500
JUMLAH HARGA
(Rp.)
1.242.700
998.400
89.900
80.300
526.050
3.200
128.800
7.000
Rp.
21.720
33.375
36.735
36.735
24.630
24.630
Rp.
217.200
300.375
36.735
####
-
JASA
Rp.
1.030.900
1.353.240
213.770
MATERIAL
2.597.910
TOTAL
3.152.220
554.310
NO.
:
:
:
:
:
URAIAN PEKERJAAN
VOL.
PER
SET
3
VOL.
TOTAL
MATERIAL
JASA
MATERIAL
JASA
1
A.
1
2
TIANG BETON :
Concrete Pole Type 11 - 350 daN
B.
I
1
2
3
4
5
6
7
8
9
1
1
2
1
1
3
6
4,5
2
1
S
B
S
S
B
S
M
M
B
S
1
2
1
1
3
6
5
2
1
40.200
28.400
11.300
359.000
323.000
8.000
13.800
3.100
C.
1
2
3
4
5
6
7
8
CONDUCTOR + PROTECTION
24 kV LA - 5 kA
20 kV Cut Out 100 A - 24 kV
Line Tape 70/70 AL
BC 50 Sqmm
Compresion Connector for Grounding 50
Terminal Lug 50 mm - Cu
Terminal Lug 70 mm - Cu
Biaya Konstruksi
1
3
3
3
16
3
15
6
1
S
S
S
B
M
B
B
B
S
3
3
3
16
3
15
6
1
2.047.800
2.047.800
93.800
88.900
40.200
18.200
19.300
D.
1
2
3
4
5
6
7
8
GROUNDING : (Luar)
Earthing Rod 16mm - 2,5 + clamp
BC 50 Sqmm
Terminal Lug Cu 50
Stainless steel strap 20x0,7mm, a=10mtr
Stopping buckle
link
Pipa air 3/4"-4 mtr. U/pelindung, t=1,4mm
Biaya konstruksi
2
2
32
6
2
2
4
1
1
S
S
M
B
N
S
S
B
S
4
64
12
4
4
8
2
2
51.100
88.900
18.200
19.300
2.100
3.500
211.100
E.
1
4.476.000
F.
1
2
3
4
5
6
7
8
9
10
11
12
1
1
14
34
8
8
2
2
1
1
4
2
8
S
S
M
M
B
B
M
B
B
B
B
B
B
1
14
34
8
8
2
2
1
1
4
2
8
2
2
8
B
B
B
2
2
2
4
16
1
SAT.
JUMLAH (Rp.)
B
JUMLAH A
13
G.
1
2
3
H.
Ket:
TRANSFORMER SETTING :
Trafo Dist. 20 kV - 50 kVA - B2
Trafo Dist. 20 kV - 100 kVA - B2
Pondasi Type A
- Galian Tanah Kedalaman 2 m
- Urugan Kembali Galian Tanah
- Pondasi Beton K175
- Bekisting
PENGANGKUTAN MATERIAL
1
1
1
1,521
0,608
1,331
4,993
63.165
JUMLAH B
40.200
56.800
11.300
359.000
969.000
48.000
69.000
6.200
1.559.500
63.165
63.165
40.200
56.800
11.300
359.000
969.000
48.000
69.000
6.200
63.165
1.622.665
117.180
JUMLAH C
6.143.400
6.143.400
281.400
1.422.400
120.600
273.000
115.800
14.500.000
117.180
117.180
6.143.400
6.143.400
281.400
1.422.400
120.600
273.000
115.800
117.180
14.617.180
110.880
JUMLAH D
204.400
5.689.600
218.400
77.200
8.400
28.000
422.200
6.648.200
221.760
221.760
204.400
5.689.600
218.400
77.200
8.400
28.000
422.200
221.760
6.869.960
805.350
805.350
5.281.350
5.281.350
16.427.100
502.000
277.100
24.900
50.900
99.500
577.600
857.800
234.000
61.200
129.500
36.800
4.476.000
4.476.000
16.427.100
7.028.000
9.421.400
199.200
407.200
199.000
1.155.200
857.800
234.000
244.800
259.000
294.400
2
2
8
134.300
65.000
10.800
268.600
130.000
86.400
268.600
130.000
86.400
B
B
B
B
B
S
2
2
2
4
16
1
92.400
58.500
17.300
10.800
10.800
531.720
JUMLAH F
184.800
117.000
34.600
43.200
172.800
37.764.500
531.720
531.720
184.800
117.000
34.600
43.200
172.800
531.720
38.296.220
S
S
66.523.900
805.350
66.523.900
805.350
67.329.250
M3
M3
M3
M2
1,521
0,608
1,331
4,9933
67.200
14.188
1.207.638
149.520
ton/m3
805.350
JUMLAH E
JUMLAH G
4,360
1.000.000
JUMLAH MATERIAL
JUMLAH JASA
JUMLAH ANGKUTAN
TOTAL HARGA
102.211
8.632
1.607.216
746.598
66.523.900
16.427.100
7.028.000
9.421.400
199.200
407.200
199.000
1.155.200
857.800
234.000
244.800
259.000
294.400
805.350
102.211
8.632
1.607.216
746.598
69.793.907
4.360.000
131.472.100
2.544.525
4.360.000
138.376.625
Pekerjaan
Lokasi
Tahun Anggaran
No
Jenis Barang
:
:
:
:
:
Satuan
Harga Satuan
TIBET
1 Concrete Pole Type 13 - 350 daN + E
2 Concrete Pole Type 13 - 350 daN
3 Concrete Pole Type 11 - 200 daN
4 Concrete Pole 9 M - 200 daN + E
5 Concrete Pole 9 M - 200 daN
Btg
Btg
Btg
Btg
Btg
SUTM
6.528.100
6.325.700
3.629.200
3.067.900
2.903.500
1 Guy Insulator
2 Preformed termination 5 Sqmm guy wire
B
B
65.000
45.600
16.400
4 Beton Block 40 x 40 x 10
124.100
87.500
216.700
7 Square washer
3.000
86.300
71.900
95.900
91.100
5.900
99.600
14 Wire clip
5.900
14.400
M
S
213.500
396.400
396.400
38.300
43.200
13.800
346.700
7.600
13.200
476.700
27 Socket eye
57.500
38.300
22.900
81.500
31 U Strap
38.300
38.300
B
S
89.300
50.900
141.600
100.200
61.700
2.047.800
72.500
146.900
55.200
45.500
43 Steel Wire 22 mm
7.500
37.900
54.100
54.100
47 Kausen
6.500
40.100
65.400
55.800
-
99.500
86.300
14.400
17.900
39.500
55 Square Washer
3.000
131.100
518.900
61.200
43.200
89.300
SUTR
1 Preformed termination 22 Sqmm gyuy wire
40.100
14.400
3 Beton Block 40 x 40 x 10
124.100
87.500
124.800
6 Square washer
3.000
52.200
71.900
91.700
5.900
104.300
12 Wire clip
5.900
14.400
14 Strur arm ( t = 4 )
64.700
73.100
124.800
89.900
80.300
34.700
M
M
B
16.700
1.600
2.300
23 L i n k
3.500
182.700
90.500
30.500
27 Terminal LugAl - 70
44.400
28 Bolt M. 12 + Washer
13.800
211.100
16.700
31 Link
3.500
32 Stopping Buckle
2.300
33
34
35
36
37
38
39
40
41
37.900
29.200
29.200
61.700
75.800
54.100
97.500
119.100
97.100
42 BC Conductor
77.300
14.500
-
Expanding Anchor
TRANSFORMATOR 3 PH 20 KV
1 Arm tie 750 - 3/4" pipe
2 Double arm Band 10" Bolt & Nut M.16x350
3 Bolt & Nut M.16x50
40.200
28.400
11.300
359.000
5 20 KV Pin Insulator
323.000
8.000
7 Alluminium tape
13.800
8 Square Washer
3.100
9 24 kV LA - 5 kA
2.047.800
2.047.800
93.800
12
13
14
15
16
17
18
19
20
21
BC 50 Sqmm
88.900
40.200
Terminal Lug 50 mm - Cu
18.200
Terminal Lug 70 mm - Cu
19.300
51.100
BC 50 Sqmm
88.900
Terminal Lug Cu 50
18.200
19.300
Stopping buckle
2.100
link
3.500
211.100
4.476.000
24 LV Panel 2 Group
16.427.100
502.000
26
27
28
29
277.100
Terminal Lug Cu 70 mm
24.900
50.900
99.500
577.600
31
32
33
34
35
36
37
38
857.800
234.000
61.200
129.500
36.800
134.300
65.000
10.800
39
40
41
42
43
92.400
58.500
17.300
10.800
10.800
44
45
46
47
66.523.900
Pondasi Type A
B
M
B
265.400
BC Conductor
Ground Wire Clamp
77.300
14.500
1,000 Oh
0,032 Oh
Rp.
Rp.
64.000,00 Rp.
100.000,00 Rp.
TOTAL
Rp.
64.000,00
3.200,00
67.200,00
0,300 Oh
0,010 Oh
Rp.
Rp.
64.000,00 Rp.
100.000,00 Rp.
19.200,00
1.000,00
Bahan
- Pasir Urug
1,200 M3
Rp.
143.750,00 Rp.
TOTAL
Rp.
172.500,00
192.700,00
0,192 Oh
0,019 Oh
Rp.
Rp.
64.000,00 Rp.
100.000,00 Rp.
TOTAL
Rp.
12.288,00
1.900,00
14.188,00
ABK. SNI. 6,9 - 1 M3 beton mutu f'c = 14,5 Mpa (K 175); slump (12 2) cm; w/c = 0,66
Upah
- Pekerja (Buruh Tak Terampil)
1,650 Oh
Rp.
- Tukang Batu
0,275 Oh
Rp.
- Kepala Tukang
0,028 Oh
Rp.
- Mandor
0,083 Oh
Rp.
Bahan
- Semen Portland (PC)
- Pasir Beton
- Koral Beton (maksimum 30mm)
- Air
:
:
:
:
:
64.000,00
75.000,00
80.000,00
100.000,00
Rp.
Rp.
Rp.
Rp.
105.600,00
20.625,00
2.240,00
8.300,00
326,000
0,543
0,762
0,215
Kg
M3
M3
M4
Rp.
Rp.
Rp.
Rp.
1.711,00
457.150,00
339.600,00
28.175,00
TOTAL
Rp.
Rp.
Rp.
Rp.
Rp.
557.786,00
248.186,74
258.843,12
6.057,63
1.207.638,48
0,026
0,005
0,260
0,300
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
80.000,00
100.000,00
75.000,00
64.000,00
Rp.
Rp.
Rp.
Rp.
2.080,00
500,00
19.500,00
19.200,00
Bahan
- Kayu bekisting
- Paku biasa 2" - 5"
- Minyak bekisting
0,040 M3
0,300 kg
0,100 kg
Rp.
Rp.
Rp.
2.530.000,00
16.100,00
22.100,00
TOTAL
Rp.
Rp.
Rp.
Rp.
101.200,00
4.830,00
2.210,00
149.520,00
0,130
0,250
2,000
2,000
1,000
1,000
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100.000,00
85.000,00
74.000,00
64.000,00
592.000,00
275.000,00
TOTAL
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13.000,00
21.250,00
148.000,00
128.000,00
592.000,00
275.000,00
1.177.250,00
Oh
Oh
Oh
Oh
hari
hari
0,159
0,306
2,444
2,444
1,000
1,000
Oh
Oh
Oh
Oh
hari
hari
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100.000,00
85.000,00
74.000,00
64.000,00
592.000,00
275.000,00
TOTAL
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15.888,89
25.972,22
180.888,89
156.444,44
592.000,00
275.000,00
Rp.
1.246.194,44
0,188 Oh
Rp.
100.000,00 Rp.
18.777,78
- Tukang Listrik
0,361 Oh
Rp.
85.000,00 Rp.
30.694,44
- Tenaga Terampil
2,889 Oh
Rp.
74.000,00 Rp.
213.777,78
2,889 Oh
Rp.
64.000,00 Rp.
184.888,89
- Sewa Crane
- Sewa Gledekan
1,000 hari
1,000 hari
Rp.
Rp.
592.000,00 Rp.
275.000,00 Rp.
592.000,00
275.000,00
TOTAL
Rp.
1.315.138,89
2,000 Oh
1,000 hari
1,000 hari
Rp.
Rp.
Rp.
64.000,00
991.000,00
275.000,00
TOTAL
Rp.
Rp.
Rp.
Rp.
128.000,00
991.000,00
275.000,00
1.394.000,00
2,444 Oh
1,000 Oh
1,000 Oh
Rp.
Rp.
Rp.
64.000,00
991.000,00
275.000,00
TOTAL
Rp.
Rp.
Rp.
Rp.
156.444,44
991.000,00
275.000,00
1.422.444,44
2,889 Oh
1,000 Oh
1,000 Oh
Rp.
Rp.
Rp.
64.000,00
991.000,00
275.000,00
TOTAL
Rp.
Rp.
Rp.
Rp.
184.888,89
991.000,00
275.000,00
1.450.888,89
:
:
:
:
:
NO.
HARGA
(Rp)
SAT
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Unit
Unit
Set
hari
hari
hari
hari
hari
100.000,00
74.000,00
64.000,00
64.000,00
80.000,00
80.000,00
85.000,00
75.000,00
75.000,00
75.000,00
75.000,00
75.000,00
64.000,00
185.000,00
185.000,00
42.000,00
592.000,00
125.000,00
145.500,00
275.000,00
991.000,00
II
1
2
3
4
5
6
7
8
liter
m3
m3
M3
Kg.
Kg.
M3
M3
22.100,00
457.150,00
143.750,00
2.530.000,00
16.100,00
1.711,00
339.600,00
28.175,00
Sumenep,
2015
Dibuat Oleh :
Penawar
Kontraktor Pelaksana
PT. / CV. ..........................
149.000,00
..................................
Direktur