DAFTAR KUANTITAS DAN HARGA CONTRACT CHANGE ORDER ( CCO )

PROGRAM

: PENGEMBANGAN KINERJA PENYEDIAAN AIR MINUM DAN AIR LIMBAH

KEGIATAN

: PENYEDIAAN PRASARANA DAN SARANA AIR MINUM BAGI MASYARAKAT BERPENGHASILAN RENDAH

PEKERJAAN

: PEMBANGUNAN SARANA DAN PRASARANA AIR BERSIH

LOKASI

: DUSUN PAKUAN DESA TINIGI KEC. GALANG UTARA KAB. TOLI - TOLI

TAHUN ANGGARAN

: 2013

NO

URAIAN PEKERJAAN

KONTRAK
VOL / SAT

PEKERJAAN PERSIAPAN
1 Pengukuran dan Pematokan

3
1.00 Ls

CONTRACT CHANGE ORDER ( CCO )

HRG. SAT.

JML. HARGA

( Rp )

( Rp )

VOL / SAT

1,500,000.00

1,500,000.00

PEKERJAAN TAMBAH

HRG SAT. ( Rp ) JUMLAH ( Rp )

7

Ls

II
II.1

HRG SAT. ( Rp ) JUMLAH ( Rp )

10

Ls

( Rp )

11
-

12
-

KET

JUMLAH HARGA

1.00 Ls

13

14
1,500,000.00
1,500,000.00

PEKERJAAN TANAH DAN PASIR

25.11 M3

35,000.00

879,018.00

M3

25.11 M3

35,000.00

879,018.00

M3

2 Pekerjaan Timbunan Tanah Kembali

6.28 M3

11,666.67

73,251.52

M3

6.28 M3

11,666.67

73,251.52

M3

3 Pekerjaan Urugan Pasir

1.65 M3

191,000.00

315,283.70

M3

1.65 M3

191,000.00

315,283.70

M3

1.24 M3

357,405.00

442,020.63

M3

1.24 M3

357,405.00

442,020.63

M3

PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan Batu Kosong
2 Pasangan Batu Kali 1 : 4

3.56 M3

718,325.00

2,554,363.70

M3

3.56 M3

718,325.00

2,554,363.70

M3

3 Plesteran camp. 1:2 tebal 15 mm

57.51 M2

44,078.20

2,535,025.44

M2

57.51 M2

44,078.20

2,535,025.44

M2

4 Acian plesteran

57.51 M2

21,000.00

1,207,752.00

M2

57.51 M2

21,000.00

1,207,752.00

M2

6.00 M3

560,529.00

3,363,174.00

M3

6.00 M3

560,529.00

3,363,174.00

M3

1.29 M3

796,840.36

1,024,816.39

M3

1.29 M3

796,840.36

1,024,816.39

M3

5 Pasangan bronjong batu kali

II.3

VOL / SAT

PEMBUATAN INTAKE
1 Pekerjaan Galian Tanah

II.2

VOL / SAT

1,500,000.00

AMANDEMEN I

PEKERJAAN KURANG

PEKERJAAN BETON
1 Lantai kerja beton K100
2 Plat lantai dasar tebal 20 cm
- Beton K-225
- Tulangan beton
- Bekisting

1.69 M3

1,010,024.29

1,710,981.15

M3

1.69 M3

1,010,024.29

1,710,981.15

M3

216.01 Kg

11,613.00

2,508,512.05

Kg

216.01 Kg

11,613.00

2,508,512.05

Kg

4.84 M2

126,540.00

612,453.60

M2

4.84 M2

126,540.00

612,453.60

M2

3 Plat atas tebal 10 cm

- Beton K-225
- Tulangan beton
- Bekisting

0.55 M3

1,010,024.29

554,503.34

M3

0.55 M3

1,010,024.29

554,503.34

M3

120.35 Kg

11,613.00

1,397,666.36

Kg

120.35 Kg

11,613.00

1,397,666.36

Kg

5.67 M2

281,055.00

1,593,581.85

M2

5.67 M2

281,055.00

1,593,581.85

M2

2.54 M3

1,010,024.29

2,566,471.72

M3

1.34 M3

1,010,024.29

1,354,442.57

1.20 M3

462.65 Kg

11,613.00

5,372,731.22

Kg

462.65 Kg

11,613.00

5,372,731.22

33.67 M2

246,055.00

8,284,671.85

M2

28.27 M2

246,055.00

6,955,974.85

5.40 M2

4 Dinding tebal 15 cm
- Beton K-225
- Tulangan beton
- Bekisting

Kg

1,212,029.15
1,328,697.00

1
II.4

2
1 Pengecatan Tembok

II.6

10

11

12

13

14

11,784.50

217,824.70

M2

18.48 M2

11,784.50

217,824.70

M2

0.72 M2

11,750.00

8,460.00

M2

0.72 M2

11,750.00

8,460.00

M2

1 Pembuatan Streadbox pas 1/2 bata 1:2

2.52 M2

115,615.00

291,349.80

M2

2.52 M2

115,615.00

291,349.80

M2

2 pembuatan penutup streadbox

1.00 Bh

140,000.00

140,000.00

Bh

1.00 Bh

140,000.00

140,000.00

Bh

3 Pembuatan penutup manhole

2.00 Bh

140,000.00

280,000.00

Bh

2.00 Bh

140,000.00

280,000.00

Bh

4 Screen ram besi

2.00 Bh

400,000.00

800,000.00

Bh

1.00 Bh

400,000.00

400,000.00

1.00 Bh

400,000.00

Bh

280,000.00

1.00 Bh

280,000.00

2.00 Bh

950.00

PEKERJAAN PELENGKAP INTAKE

PEKERJAAN PENGADAAN / PEMASANGAN ACCESSORIES

1 Double Flanged Streiner GIP 3"

1.00 Bh

280,000.00

280,000.00

Bh

2 Double Flanged Gate Valve Cl 3"

2.00 Bh

950.00

1,900.00

Bh

3 Double flanged pipa GIP 3" x 40 cm

2.00 Bh

325,000.00

650,000.00

Bh

4 Flanged spigot PVC 3"

2.00 Bh

200,000.00

400,000.00

Bh

40,065,813.01
III

18.48 M2

2 Pengecatan besi
II.5

PEKERJAAN PENGECATAN

Bh

325,000.00

2.00 Bh

200,000.00

1,900.00
400,000.00

Bh

2.00 Bh
-

Bh

36,195,086.87

650,000.00
3,870,726.15

PEMBUATAN HIDRAN UMUM ( HU )

III.1 PEKERJAAN TANAH DAN PASIR

1 Pekerjaan Galian Tanah

4.06 M3

35,000.00

142,170.00

M3

0.30 M3

35,000.00

10,465.00

3.76 M3

2 Pekerjaan Timbunan Tanah Kembali

1.35 M3

11,666.67

15,796.67

M3

0.60 M3

11,666.67

7,046.67

0.75 M3

8,750.00

3 Pekerjaan Urugan Pasir

0.66 M3

191,000.00

125,821.25

0.90 M3

171,327.00

13.61 M2

115,615.00

1,572,942.08

2 Pas. Batu kali 1:4

2.24 M3

718,325.00

1,611,921.30

3 Pasangan Batu Kosong

0.67 M3

357,405.00

238,835.89

4 Plesteran camp. 1:2 tebal 15 mm

41.12 M2

44,078.20

1,812,671.90

M2

13.49 M2

44,078.20

5 Acian plesteran

41.12 M2

21,000.00

863,604.00

M2

4.94 M2

21,000.00

0.44 M3

796,840.36

350,012.13

0.24 M3

191,000.00

45,505.75

M3

131,705.00

III.2 PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan bata merah 1/2 bata camp. 1:2

M2

M3

0.19 M3

357,405.00

1.41 M2

115,615.00

163,248.38

12.19 M2

1,409,693.70

0.13 M3

718,325.00

94,818.90

2.11 M3

1,517,102.40

67,817.60

M3

0.86 M3

306,653.49

594,791.23

27.63 M2

1,217,880.67

103,824.00

36.18 M2

759,780.00

0.54 M3

430,293.80

III.3 PEKERJAAN BETON

1 Lantai kerja beton K100

0.10 M3

796,840.36

80,281.67

M3

M3

2 Beton bertulang sloof 15/20

- Beton K-225
- Tulangan beton
- Bekisting

0.20 M3

1,010,024.29

199,984.81

M3

33.87 Kg

11,613.00

393,346.25

Kg

1.44 M2

136,540.00

196,617.60

0.68 M2

136,540.00

92,847.20

0.63 Kg
-

M2

M3

11,613.00
-

7,330.13
-

0.20 M3

199,984.81

33.24 Kg

386,016.12

2.12 M2

289,464.80

3 Beton bertulang kolom 15/15

- Beton K-225
- Tulangan beton
- Bekisting

0.14 M3

1,010,024.29

136,353.28

M3

37.00 Kg

11,613.00

429,702.68

Kg

1.80 M2

221,055.00

397,899.00

0.92 M2

221,055.00

203,370.60

2.11 Kg
-

M2

11,613.00
-

24,525.11
-

0.14 M3

136,353.28

34.89 Kg

405,177.57

2.72 M2

601,269.60

10

11

12

13

14

4 Beton bertulang ring balk 15/20

- Beton K-225
- Tulangan beton
- Bekisting

0.20 M3

1,010,024.29

199,984.81

M3

33.87 Kg

11,613.00

393,346.25

Kg

2.04 M2

227,055.00

463,192.20

M2

M3

0.63 Kg
-

M2

M3

11,613.00
-

7,330.13
-

0.20 M3

199,984.81

33.24 Kg

386,016.12

2.04 M2

463,192.20

5 Plat lantai dasar tebal 10 cm

- Beton K-225
- Tulangan beton

0.23 M3

1,010,024.29

227,255.47

M3

76.66 Kg

11,613.00

890,299.03

Kg

4.28 Kg

11,613.00

49,750.09

0.23 M3

227,255.47

72.38 Kg

840,548.94

6 Plat atas tebal 10 cm

- Beton K-225

0.16 M3

1,010,024.29

162,613.91

0.06 M3

1,010,024.29

64,641.55

M3

0.23 M3

227,255.47

52.04 Kg

11,613.00

604,303.36

20.34 Kg

11,613.00

236,245.58

Kg

72.38 Kg

840,548.94

1.93 M2

281,055.00

542,436.15

0.32 M2

281,055.00

89,937.60

M2

2.25 M2

632,373.75

23.37 M2

11,784.50

275,450.90

21.27 M2

250,656.32

0.64 M2

11,750.00

7,520.00

0.08 M2

11,750.00

940.00

M2

0.72 M2

8,460.00

1 Pembuatan streadbox pas 1/2 bata 1:2

1.37 M2

115,615.00

157,814.48

0.06 M2

115,615.00

6,821.28

M2

1.42 M2

164,635.76

2 Pembuatan penutup streadbox

1.00 Bh

140,000.00

140,000.00

Bh

Bh

1.00 Bh

140,000.00

3 Pembuatan plat penutup manhole

1.00 Bh

140,000.00

140,000.00

Bh

Bh

1.00 Bh

140,000.00

- Tulangan beton
- Bekisting
III.4 PEKERJAAN PENGECATAN
1 Pengecatan Tembok
2 Pengecatan besi

M2

2.10 M2

11,784.50

24,794.59

III.5 PEKERJAAN PELENGKAP HIDRAN UMUM

III.6 PEKERJAAN PENGADAAN / PEMASANGAN ACCESSORIES

1 Pengadaan dan Pemasangan Pipa GIP 3/4

10.00 M'

108,065.00

1,080,650.00

M'

12.00 M'

1,296,780.00

2 Pengadaan dan Pemasangan Stop Kran 3/4

1.00 Bh

37,575.00

37,575.00

2.00 M'
-

Bh

108,065.00
-

Bh

1.00 Bh

37,575.00

3 Pengadaan dan Pemasangan Stop Kran 1/2

3.00 Bh

31,575.00

94,725.00

Bh

Bh

3.00 Bh

94,725.00

4 Pengadaan dan pemasangan otulet pipa GIP 1/2"

3.00 Bh

140,000.00

420,000.00

Bh

Bh

3.00 Bh

420,000.00

5 Pemasangan overflow pipa GIP 3/4"

1.00 Bh

32,500.00

32,500.00

Bh

Bh

1.00 Bh

32,500.00

6 Pemasangan pipa penguras GIP 3/4"

1.00 Bh

32,500.00

32,500.00

Bh

Bh

1.00 Bh

32,500.00

7 Dop GIP 3/4"

1.00 Bh

30,000.00

30,000.00

Bh

Bh

1.00 Bh

14,419,845.37

IV

216,130.00

1,104,538.84

1,087,924.22

30,000.00
14,436,459.99

HIDRAN UMUM ( HU )

1 UNIT

14,419,845.37

UNIT

UNIT

1 UNIT

14,436,459.99

HIDRAN UMUM ( HU )

4 UNIT

57,679,381.49

UNIT

UNIT

4 UNIT

57,745,839.95

PEMBUATAN SARINGAN PASIR LAMBAT ( SPL )

IV.1 PEKERJAAN TANAH DAN PASIR

1 Galian Tanah
2 Urugan Pasir Bawah Lantai
3 Urugan tanah kembali

35.47 M3

35,000.00

1,241,511.25

M3

1.79 M3

35,000.00

62,711.25

33.68 M3

1,178,800.00

3.11 M3

191,000.00

594,602.10

M3

0.003 M3

191,000.00

592.10

3.11 M3

594,010.00

11.82 M3

11,666.67

137,945.73

M3

4.51 M3

11,666.67

52,604.04

7.32 M3

85,341.70

3.11 M3

796,840.36

2,480,643.72

5.71 M3

4,551,552.14

IV.2 PEKERJAAN BETON

1 Lantai kerja beton K100

2.60 M3

796,840.36

2,070,908.41

M3

10

11

12

13

14

2 Plat lantai dasar tebal 20 cm

- Beton K 225
- Tulangan Beton
- Bekisting

6.17 M3

1,010,024.29

6,229,627.82

M3

0.90 M3

1,010,024.29

909,829.88

5.27 M3

5,319,797.94

951.08 Kg

11,613.00

11,044,932.92

Kg

278.38 Kg

11,613.00

3,232,867.82

672.70 Kg

7,812,065.10

9.64 M2

126,540.00

1,219,845.60

M2

5.24 M2

126,540.00

663,069.60

4.40 M2

556,776.00

3 Plat atas tebal 20 cm + Talang

- Beton K 225
- Tulangan Beton
- Bekisting

3.51 M3

1,010,024.29

3,547,851.72

0.16 M3

1,010,024.29

158,937.42

M3

3.67 M3

3,706,789.15

456.57 Kg

11,613.00

5,302,122.33

93.02 Kg

11,613.00

1,080,266.34

Kg

549.59 Kg

6,382,388.67

21.18 M2

281,055.00

5,953,869.12

0.18 M2

281,055.00

49,465.68

M2

21.36 M2

6,003,334.80

4 Dinding tebal 20 cm
- Beton K 225
- Tulangan Beton
- Bekisting

11.86 M3

1,010,024.29

11,975,858.01

1,543.46 Kg

11,613.00

17,924,228.85

M3

121.44 M2

246,055.00

29,880,919.20

M2

1.44 M2

246,055.00

354,319.20

384.88 Kg

11,613.00

4,469,583.57

1.91 M3
-

Kg

1,010,024.29
-

1,926,116.32
-

9.95 M3

10,049,741.69

1,928.34 Kg

22,393,812.42

120.00 M2

29,526,600.00
1,757,442.27

5 Tegel beton dan balok beton

- Beton K 225

1.85 M3

1,010,024.29

1,866,949.10

M3

0.11 M3

1,010,024.29

109,506.83

1.74 M3

- Tulangan Beton

33.75 Kg

11,613.00

391,977.46

Kg

9.38 Kg

11,613.00

108,968.65

24.37 Kg

283,008.81

- Bekisting

10.80 M2

227,055.00

2,452,194.00

11.40 M2

2,588,427.00

1 Plesteran camp. 1:2 tebal 15 mm

184.83 M2

44,078.20

8,147,141.20

M2

61.07 M2

44,078.20

2,692,023.17

123.76 M2

5,455,118.03

2 Acian plesteran

184.83 M2

21,000.00

3,881,509.80

M2

61.07 M2

21,000.00

1,282,549.80

123.76 M2

2,598,960.00

1 Pembuatan streadbox pas 1/2 bata 1:3

6.60 M2

115,615.00

763,059.00

M2

6.60 M2

115,615.00

763,059.00

2 Pembuatan penutup streadbox

2.00 Bh

140,000.00

280,000.00

Bh

2.00 Bh

140,000.00

280,000.00

3 Pembuatan plat penutup manhole

1.00 Bh

140,000.00

140,000.00

Bh

4 Air vent GIP 3"

2.00 Bh

165,000.00

330,000.00

Bh

5 Tangga pipa 1" ditanam dalam beton

4.00 Bh

165,000.00

660,000.00

Bh

0.60 M2

227,055.00

136,233.00

M2

IV.3 PEKERJAAN PLESTERAN

IV.4 PEKERJAAN PELENGKAP SPL

Bh

Bh

4.00 Bh

165,000.00

M2

Bh

1.00 Bh

140,000.00

2.00 Bh

330,000.00

660,000.00

Bh

IV.5 PEKERJAAN PENGADAAN / PEMASANGAN ACCESSORIES

1 Pipa inlet
-Double fllanged gate valve CI 3"

2.00 Bh

950.00

1,900.00

Bh

Bh

2.00 Bh

1,900.00

-DF Pipa GIP 3" x 60 cm

3.00 Bh

200,000.00

600,000.00

Bh

Bh

3.00 Bh

600,000.00

-DF Pipa GIP 3" x 200 cm

1.00 Bh

220,000.00

220,000.00

Bh

Bh

1.00 Bh

220,000.00

-Double fllanged bend CI 3" x 90

3.00 Bh

210,000.00

630,000.00

Bh

Bh

3.00 Bh

630,000.00

-Flanged socked PVC 3"

1.00 Bh

114,000.00

114,000.00

Bh

Bh

1.00 Bh

114,000.00

-Flanged strainere 3"

1.00 Bh

960,000.00

960,000.00

Bh

Bh

1.00 Bh

960,000.00

-DF Pipa GIP 3" x 60 cm

2.00 Bh

210,000.00

420,000.00

Bh

Bh

2.00 Bh

420,000.00

-DF gate valve CI 3"

1.00 Bh

950.00

950.00

Bh

Bh

1.00 Bh

950.00

-Flanged spigot PVC 3"

1.00 Bh

320,000.00

320,000.00

Bh

Bh

1.00 Bh

320,000.00

2 Pipa outlet

10

11

12

13

14

3 Pipa overflow dan penguras

-Flanged Pipa GIP 3" x 60 cm

1.00 Bh

216,000.00

216,000.00

Bh

Bh

1.00 Bh

216,000.00

-DF Pipa Gip 3" x 200 cm

1.00 Bh

226,000.00

226,000.00

Bh

Bh

1.00 Bh

226,000.00

-DF valve CI 3"

1.00 Bh

63,000.00

63,000.00

Bh

Bh

1.00 Bh

63,000.00

-Flanged socked PVC 3"

1.00 Bh

114,000.00

114,000.00

Bh

Bh

1.00 Bh

114,000.00

-All Flanged tee CI 3" x 3"

2.00 Bh

400,000.00

800,000.00

Bh

Bh

2.00 Bh

800,000.00

-Double Flanged bend CI 3" x 90

2.00 Bh

210,000.00

420,000.00

Bh

Bh

2.00 Bh

420,000.00

-Flanged pipa GIP 3" x 60 cm

2.00 Bh

200,000.00

400,000.00

Bh

Bh

2.00 Bh

400,000.00

-DF Pipa Gip 3" x 150 cm

2.00 Bh

221,500.00

443,000.00

Bh

Bh

2.00 Bh

443,000.00

-DF Pipa Gip 3" x 225 cm

2.00 Bh

245,500.00

491,000.00

Bh

- DF pipa GIP 3" x 1000 cm

1.00 Bh

3,000,000.00

3,000,000.00

Bh

Bh

1.00 Bh

3,000,000.00

- Flanged GIP 3"

2.00 Bh

160,000.00

320,000.00

Bh

Bh

2.00 Bh

320,000.00

1 Pengecatan besi

10.94 M2

11,750.00

128,545.00

M2

M2

10.94 M2

128,545.00

2 Pengecatan tembok

93.67 M2

11,784.50

1,103,889.47

M2

M2

93.67 M2

1,103,889.47

1 Pasir

1.20 M3

191,000.00

229,200.00

M3

M3

1.20 M3

229,200.00

2 Kerikil 1/2

1.20 M3

284,000.00

340,800.00

M3

M3

1.20 M3

340,800.00

3 Kerikil 2/3

1.80 M3

284,000.00

511,200.00

M3

M3

1.80 M3

4 Pipa back wash dan bypass

2.00 Bh

245,500.00

491,000.00

Bh

IV.6 PEKERJAAN PENGECATAN

IV.7 PEKERJAAN MATERIAL PENYARINGAN

128,520,273.40
V

7,965,394.43

13,589,217.65

511,200.00
122,896,450.17

PEKERJAAN JARINGAN PIPA DAN ACESSORIES

1 Pengadaan Pipa PVC 3"

375.00 M'

60,000.00

22,500,000.00

M'

4.00 M'

60,000.00

240,000.00

371.00 M'

22,260,000.00

2 Galian Pipa PVC 3"

375.00 M'

5,775.00

2,165,625.00

M'

4.00 M'

5,775.00

23,100.00

371.00 M'

2,142,525.00

3 Pemasangan Pipa PVC 3"

375.00 M'

11,458.33

4,296,873.75

M'

4.00 M'

11,458.33

45,833.32

371.00 M'

4,251,040.43

4 Timbunan Pipa PVC 3"

375.00 M'

1,873.48

702,555.00

M'

4.00 M'

1,873.48

7,493.92

371.00 M'

695,061.08

5 Pengadaan Pipa PVC 2"

775.00 M'

31,000.00

24,025,000.00

120.00 M'

6 Galian Pipa PVC 2"

775.00 M'

4,375.00

3,390,625.00

120.00 M'

7 Pemasangan Pipa PVC 2"

775.00 M'

10,666.70

8,266,692.50

120.00 M'

8 Timbunan Pipa PVC 2"

775.00 M'

1,435.44

1,112,466.00

120.00 M'

1,435.44

9 Pengadaan Pipa GIP 3"

136.00 M'

270,000.00

36,720,000.00

10 Pemasangan Pipa GIP 3"

M'

M'

31,000.00

3,720,000.00

M'

895.00 M'

27,745,000.00

4,375.00

525,000.00

M'

895.00 M'

3,915,625.00

10,666.70

1,280,004.00

M'

895.00 M'

9,546,696.50

172,252.80

M'

895.00 M'

1,284,718.80

6.00 M'

270,000.00

1,620,000.00

130.00 M'

35,100,000.00

6.00 M'

26,966.01

161,796.06

136.00 M'

26,966.01

3,667,377.36

130.00 M'

3,505,581.30

11 Pengadaan Pipa GIP 2"

14.00 M'

170,000.00

2,380,000.00

4.00 M'

170,000.00

680,000.00

M'

18.00 M'

3,060,000.00

12 Pemasangan Pipa GIP 2"

14.00 M'

21,796.78

305,154.92

4.00 M'

21,796.78

87,187.12

M'

18.00 M'

392,342.04

2
13 Flanged GIP 3"
14 Flanged GIP 2"

23.00 Bh

151,500.00

4,999,500.00

1.00 Bh

117,500.00

117,500.00

5.00 Bh

117,500.00

587,500.00

395,000.00

3,950,000.00

16 Packing karet 3"

23.00 Bh

10,000.00

230,000.00

19 Clamp sadle 3" x 3/4"

5.00 Bh

9,500.00

47,500.00

184.00 Bh

18,600.00

3,422,400.00

4.00 Bh

60,000.00

240,000.00

Bh

18.00 Bh
-

Bh

136.00 Bh
-

Bh

10,000.00
18,600.00
-

121,494,269.53
VI

151,500.00

10.00 Bh

18 Baut dan mur

33.00 Bh

15 Bend GIP 3"

17 Packing karet 2"

3,484,500.00

180,000.00
2,529,600.00
-

10

Bh

Bh

6.00 Bh
-

Bh

1.00 Bh

11
395,000.00
9,500.00

Bh

Bh

14,291,043.92

12

13

14

56.00 Bh

6.00 Bh

705,000.00

4.00 Bh

1,580,000.00

41.00 Bh

410,000.00

2,370,000.00
9,500.00

8,484,000.00

4.00 Bh

38,000.00

320.00 Bh

5,952,000.00

4.00 Bh

4,477,723.30

240,000.00
131,307,590.15

PEKERJAAN PELINTASAN PIPA GIP 3"

VI.1 PEKERJAAN TANAH DAN PASIR

1 Galian Tanah

m3

3.60 m3

35,000.00

126,000.00

m3

3.60 m3

126,000.00

2 Urugan Tanah Kembali

m3

0.98 m3

11,666.67

11,433.34

m3

0.98 m3

11,433.34

3 Urugan Pasir

m3

0.30 m3

191,000.00

57,300.00

m3

0.30 m3

57,300.00

1 Lantai Kerja Beton K100

m3

0.30 m3

796,840.36

239,052.11

m3

0.30 m3

239,052.11

2 Beton K225

m3

7.13 m3

1,010,024.29

7,201,473.19

m3

7.13 m3

7,201,473.19

3 Tulangan Beton

Kg

229.08 Kg

11,613.00

2,660,306.04

Kg

229.08 Kg

2,660,306.04

4 Bekesting

m2

31.84 m2

221,055.00

7,038,391.20

m2

31.84 m2

7,038,391.20

1 Plesteran 1 : 2

m2

15.20 m2

44,078.20

669,988.64

m2

15.20 m2

669,988.64

2 Acian Semen

m2

15.20 m2

21,000.00

319,200.00

m2

15.20 m2

319,200.00

3 Pengecetan

m2

15.20 m2

11,784.00

179,116.80

m2

15.20 m2

179,116.80

1 Pipa 2"+Flanged Gip+Packing Karet+Baut

M'

18.00 M'

250,500.00

4,509,000.00

M'

18.00 M'

4,509,000.00

2 Bend GIP 3"

Bh

4.00 Bh

151,500.00

606,000.00

Bh

4.00 Bh

606,000.00

3 Tali Slang (Labrang 14 mm)

M'

30.00 M'

135,000.00

4,050,000.00

M'

30.00 M'

4,050,000.00

4 Track Mur 14 mm

Bh

2.00 Bh

35,000.00

70,000.00

Bh

2.00 Bh

70,000.00

5 Clamp + Baut & Mur

Bh

5.00 Bh

150,000.00

750,000.00

Bh

5.00 Bh

750,000.00

6 Kuku Macan 14 mm

Bh

28.00 Bh

15,000.00

420,000.00

Bh

28.00 Bh

420,000.00

7 Tali Slang (Labrang 9 mm) penggantung

M'

15.00 M'

95,000.00

1,425,000.00

M'

15.00 M'

1,425,000.00

8 Roller 14 mm

Bh

2.00 Bh

25,000.00

50,000.00

Bh

2.00 Bh

VI.2 PEKERJAAN BETON

VI.3 PEKERJAAN PLESTERAN

VI.4 PEKERJAAN PIPA DAN ACESSORIES

30,382,261.31

50,000.00
30,382,261.31

1
VI

10

11

12

13

14

PEKERJAAN LAIN -LAIN

1 Pembuatan blok beton Uk. 40 x 40 x 40 cm
- Beton K - 225

0.26 M3

1,010,024.29

258,566.22
258,566.22

JUMLAH TOTAL

M3

M3

0.26 M3

258,566.22
258,566.22

349,518,303.65

52,638,699.66

54,262,027.82

34,951,830.37

5,263,869.97

5,426,202.78

34,796,143.40

JUMLAH TOTAL + PPN 10%

384,470,134.02

57,902,569.63

59,688,230.60

382,757,577.35

DIBULATKAN

384,470,000.00

57,902,000.00

59,688,000.00

382,757,000.00

PPN 10%

347,961,433.96