PROGRAM PENYEDIAAN AIR MINUM BERBASIS MASYARAKAT

KOREKSI ARITMATIK PEKERJAAN SUMUR BOR

Kabupten : Agam
Kecamatan : Baso
Nagari : Koto Tinggi
Jorong : Kubang Pipik

Volume CV. KURNIA DRILING CV. TITAN BARISAN GROUP CV. TIMBER KONTRUKSI
URAIAN Harga Harga Harga
Volume Total Upah BAHAN Total Upah BAHAN Total Upah BAHAN
Satuan Rp Satuan Rp Satuan Rp
1 2=3+4+5 7 8=2x7 11=5x7 7 8=2x7 11=5x7 7 8=2x7 11=5x7
I. PENGADAAN DAN PEMBUATAN SUMUR BOR DALAM
A. PEKERJAAN PENGEBORAN DAN KONSTRUKSI
1 Mobilisasi dan demobilisasi Alat Pengeboran 1.0 6,000,000 6,000,000 3,000,000 3,000,000 6,000,000 6,000,000 3,000,000 3,000,000 8,000,000 8,000,000 4,000,000 4,000,000
2 Geolistrik ( Termasuk hasilnya ) 1.0 5,000,000 5,000,000 5,000,000 - 6,500,000 6,500,000 6,500,000 - 6,500,000 6,500,000 6,500,000 -
3 Pembuatan lubang bor dia. 4" - - - - - - - - -
a 00 M - 50 M 50 400,000 20,000,000 8,000,000 12,000,000 550,000 27,500,000 8,500,000 19,000,000 500,000 25,000,000 9,000,000 16,000,000
b 50 M - 100 M 50 350,000 17,500,000 8,000,000 9,500,000 450,000 22,500,000 8,500,000 14,000,000 600,000 30,000,000 9,000,000 21,000,000
4 Bore Hole Logging dan hasilnya 100 30,000 3,000,000 2,000,000 1,000,000 40,000 4,000,000 2,000,000 2,000,000 40,000 4,000,000 2,000,000 2,000,000
5 Description Lithologi 100 10,000 1,000,000 1,000,000 - 10,000 1,000,000 1,000,000 - 20,000 2,000,000 2,000,000 -
6 Pembesaran Lobang bor (Reaming) dia. 8" - - - - - -
a 00 M - 50 M 50 400,000 20,000,000 8,000,000 12,000,000 500,000 25,000,000 8,500,000 16,500,000 400,000 20,000,000 9,000,000 11,000,000
b 50 M - 100 M 50 350,000 17,500,000 8,000,000 9,500,000 450,000 22,500,000 8,500,000 14,000,000 450,000 22,500,000 9,000,000 13,500,000
7 Pembuatan bak sirkulasi 1.0 500,000 500,000 300,000 200,000 800,000 800,000 400,000 400,000 1,000,000 1,000,000 400,000 600,000
Sub Total I 90,500,000 43,300,000 47,200,000 115,800,000 46,900,000 68,900,000 119,000,000 50,900,000 68,100,000
PEMASANGAN DAN PENGADAAN MATERIAL
II. KONSTRUKSI SUMUR BOR
1 Pipa Casing PVC AW 12.5 Dia 4" menerus 52.0 75,000 3,900,000 3,900,000 80,000 4,160,000 4,160,000 95,000 4,940,000 4,940,000
2 Pipa Screen PVC AW 12.5 Dia 4" 12.0 85,000 1,020,000 1,020,000 90,000 1,080,000 1,080,000 100,000 1,200,000 1,200,000
3 Pipa Casing PVC AW 12.5 Dia 6" menerus 24.0 157,000 3,768,000 3,768,000 160,000 3,840,000 3,840,000 180,000 4,320,000 4,320,000
4 Pipa Screen PVC AW 12.5 Dia 6" 12.0 157,000 1,884,000 1,884,000 167,000 2,004,000 2,004,000 190,000 2,280,000 2,280,000
5 Pemasangan Pipa Casing PVC dan Screen PVC 100.0 10,000 1,000,000 1,000,000 - 15,000 1,500,000 1,500,000 - 20,000 2,000,000 2,000,000 -
6 Pekerjaan Gravel Pack di luar Pipa PVC DN. 5 - 10 mm 3.41 350,000 1,192,256 500,000 692,256 350,000 1,192,256 500,000 692,256 400,000 1,362,578 500,000 862,578
7 Pekerjaan Cement Grouting 1pc : 1 Ps 0.52 600,000 311,446 54,000 257,446 600,000 311,446 50,000 261,446 800,000 415,262 100,000 315,262
8 Cor beton 1 : 3 : 5 0.50 500,000 250,000 100,000 150,000 700,000 350,000 100,000 250,000 900,000 450,000 150,000 300,000
Sub Total II 13,325,702 1,654,000 11,671,702 14,437,702 2,150,000 12,287,702 16,967,840 2,750,000 14,217,840
III. PEKERJAAN AFWERKING SUMUR - - - - - - - - -
1 Pekerjaan Pengurasan Sumur 1.0 500,000 500,000 500,000 - 600,000 600,000 600,000 - 2,500,000 2,500,000 2,500,000 -
2 Pekerjaan Pumping Test 72.0 20,000 1,440,000 1,440,000 - 20,000 1,440,000 1,440,000 - 40,000 2,880,000 2,880,000 -
Sub Total III 1,940,000 1,940,000 - 2,040,000 2,040,000 - 5,380,000 5,380,000 -
IV PEMASANGAN POMPA DAN KELENGKAPANNYA
1 Isolasi 3 M 1.0 25,000 25,000 25,000 30,000 30,000 30,000 40,000 40,000 40,000
2 Pipa GI DN. 1,5" 12.0 58,000 696,000 696,000 60,000 720,000 720,000 80,000 960,000 960,000
3 Pipa PVC dia 1,5" 42.0 25,000 1,050,000 1,050,000 25,000 1,050,000 1,050,000 50,000 2,100,000 2,100,000
4 Socket Drat Dalam PVC 1,5" 2.0 15,000 30,000 30,000 20,000 40,000 40,000 25,000 50,000 50,000
5 Socket Drat Luar PVC 1,5" 2.0 15,000 30,000 30,000 20,000 40,000 40,000 25,000 50,000 50,000
6 Pengadaan Double Niple GI DN. 1,5" 2.0 30,000 60,000 60,000 35,000 70,000 70,000 35,000 70,000 70,000
7 Pengadaan Stop Kran DN. 1,5" 1.0 150,000 150,000 150,000 150,000 150,000 150,000 120,000 120,000 120,000
8 Socket GI DN. 1,5" 2.0 35,000 70,000 70,000 35,000 70,000 70,000 35,000 70,000 70,000
9 Pemasangan pompa lengkap dengan acc 1.0 2,000,000 2,000,000 2,000,000 - 2,300,000 2,300,000 2,300,000 - 2,000,000 2,000,000 2,000,000 -
Sub Total IV 4,111,000 2,000,000 2,111,000 4,470,000 2,300,000 2,170,000 5,460,000 2,000,000 3,460,000
V PENGADAAN POMPA DAN KELENGKAPANNYA
1 Pompa Submersible 1 KWH 1,5 Hp 1.0 7,000,000 7,000,000 7,000,000 9,000,000 9,000,000 9,000,000 10,000,000 10,000,000 10,000,000
2 Peng. Kabel NYY - HY 3 x 2,5 60.0 15,000 900,000 900,000 20,000 1,200,000 1,200,000 18,000 1,080,000 1,080,000
3 Kabel Baja Sling DN. 1/2" 60.0 17,000 1,020,000 1,020,000 17,000 1,020,000 1,020,000 25,000 1,500,000 1,500,000
4 Resin 1.0 300,000 300,000 300,000 350,000 350,000 350,000 450,000 450,000 450,000
Sub Total V 9,220,000 - 9,220,000 11,570,000 - 11,570,000 13,030,000 - 13,030,000

Jumlah Total - 119,096,702 48,894,000 70,202,702 - 148,317,702 53,390,000 94,927,702 - 159,837,840 61,030,000 98,807,840

Tim Pengadaan

3 ................................. ................................. .................................