RENCANA ANGGARAN BIAYA

SUMUR BOR
GREEN HILLS - HILAGO
BUKIT SEMARANG BARU

No. Uraian Unit Vol

Sumur Bor lokasi Green Hills
I Pekerjaan persiapan
1 Geo listrik ls 1.00
2 Pembersihan lokasi ls 1.00
3 Mobilisasi peralatan ls 2.00
4 Konstruksi bak air kerja m3 5.00
5 Bentonite zak 10.00
II Jasa pengeboran sumur
1 Pengeboran Ø 4" m' 40.00
2 Reaming 6" m' 40.00
III Material instalasi
1 Saringan lokal btg 4.00
2 Pipa casing PVC 4" btg 7.00
3 Pipa galvanis gantungan pompa med 1¼ btg 6.00
4 Pengecoran m3 1.00
5 Shock besi 1¼" bh 6.00
6 Elbow 1¼" bh 1.00
7 Gravel / kerikil jagung m3 2.00
8 Isolasi drat roll 2.00
IV Perlengkapan pompa & pengadaan
1 Pompa Franklin 220 Volt 3-18 unit 1.00
2 Panel pompa 2 WLC ls 1.00
3 Kabel power pompa NYYHY m' 100.00
4 Kabel electrode m' 100.00
5 Tutup sumur bh 1.00
6 Analisa kualitas air sample 1.00

PT. KARYADEKA ALAM L

 Harga Satuan Total Harga

3,500,000 3,500,000
500,000 500,000
1,250,000 2,500,000
500,000 2,500,000
150,000 1,500,000

300,000 12,000,000
150,000 6,000,000

500,000 2,000,000
325,000 2,275,000
475,000 2,850,000
750,000 750,000
75,000 450,000
125,000 125,000
750,000 1,500,000
25,000 50,000

12,000,000 12,000,000
3,250,000 3,250,000
25,000 2,500,000
15,000 1,500,000
350,000 350,000
500,000 500,000
Subtotal 58,600,000
PPN 10% 5,860,000
Total 64,460,000

Semarang, 15 Mei 2019

PT. KARYADEKA ALAM LESTARI