IX PEKERJAAN RUMAH POMPA 36 M2

A PEK. PERSIAPAN
1 Pembersihan Lokasi 1,00 Ls Rp 2.335.087,95 Rp 2.335.087,95
2 Pek. Bowplank 34,00 m' Rp 51.443,25 Rp 1.749.070,50

B PEK. TANAH
1 Pek. Galian Tanah Pondasi 19,82 m3 Rp 57.488,75 Rp 1.139.139,58
2 Pek. Galian Bor Strouse Ø 30 12,00 m' Rp 215.116,12 Rp 2.581.393,47
3 Pek. Urugan Tanah 85,80 m3 Rp 129.243,75 Rp 11.089.113,75

C PEK. PASANGAN & PLESTERAN

1 Pek. Aanstampeng 7,48 m3 Rp 466.447,05 Rp 3.489.023,93
2 Pek. Pondasi Batu Kali 1 Pc : 8 Ps 39,11 m3 Rp 722.013,50 Rp 28.236.142,95
3 Pek. 1/2 Bata Merah 1 PC : 5 Ps ( Trastram ) 103,19 m2 Rp 112.341,21 Rp 11.592.489,46
4 Pek. Patlah 47,00 m2 Rp 50.803,53 Rp 2.387.765,85
5 Pek. Plester 1 PC : 5 Ps tebal 15 mm 206,38 m2 Rp 50.889,10 Rp 10.502.492,05
6 Pek. Acian 1 PC : 2 Ps 86,95 m2 Rp 29.711,94 Rp 2.583.452,97
7 Pek. Benangan / Tali Air 1 PC : 2 Ps 267,10 m Rp 17.180,52 Rp 4.588.916,89
8 Pasang Kloset Jongkok Porselen 1,00 Bh Rp 466.407,50 Rp 466.407,50
9 Pasang Pipa PVC Dia. 3" 10,00 m Rp 93.434,05 Rp 934.340,50
10 Pasang Pipa PVC Dia. 4" 20,00 m Rp 141.600,30 Rp 2.832.006,00
11 Pasang Pipa GI Dia. 3/4" 6,00 m Rp 21.818,89 Rp 130.913,33
12 Pasang Kran 1,00 Bh Rp 53.081,75 Rp 53.081,75
13 Pasang Keramik Lantai 30 x 30 Putih 40,50 m2 Rp 161.844,25 Rp 6.554.692,13
14 Pasang Keramik Dinding KM / WC 20 x 25 Warna 12,67 m2 Rp 198.828,59 Rp 2.519.158,17
15 Pasang Keramik Lantai KM / WC 20 x 20 Warna 3,00 m2 Rp 185.359,55 Rp 556.078,65

D PEK. SEPTICTANK
1 Pek. Septictank ( h = 1,7 m L = 1.3 m P = 2,15 m ) 1,00 Bh Rp 3.768.242,19 Rp 3.768.242,19
2 Pek. Sumur Resapan ( h = 2,1 m diameter 1,9 m ) 1,00 Bh Rp 2.640.647,11 Rp 2.640.647,11

E PEK. PINTU DAN JENDELA

1 Pek. Kusen pintu & Jendela Alumunium 4" (Brown) 41,00 m' Rp 130.676,03 Rp 5.357.717,03
2 Pek. Daun Pintu Alumunium (Brown) 2,00 Bh Rp 184.111,61 Rp 368.223,21
3 Pek. Daun Pintu PVC Kamar Mandi / WC 1,00 Bh Rp 346.236,25 Rp 346.236,25
4 Pek. Daun jendela Alumunium (Brown) 21,00 m' Rp 115.746,61 Rp 2.430.678,73
5 Pek. Kaca Bening 5 mm 6,60 Bh Rp 172.317,09 Rp 1.137.292,79
6 Pek. Engsel Pintu 2,00 Set Rp 99.997,09 Rp 199.994,18
7 Pek. Engsel Jendela 4,00 Set Rp 49.711,53 Rp 198.846,10
7 Pek. Grendel Jendela 4,00 Bh Rp 36.151,53 Rp 144.606,10
8 Pek. Kunci Pintu 1,00 Bh Rp 580.769,15 Rp 580.769,15
9 Pek. Hak Angin 4,00 Set Rp 60.447,09 Rp 241.788,36

F PEK. PEMBESIAN & BETON

1 Beton Stouse Ø 30 0,74 m3 Rp 1.134.776,22 Rp 838.064,01
- Besi Polos 122,13 Kg Rp 13.870,75 Rp 1.694.091,12
- Bekisting 0,03 m3 Rp 255.764,20 Rp 7.555,56
2 Beton Lantai Kerja 1,00 m3 Rp 980.940,74 Rp 980.940,74
3 Beton Plat Setempat 3,29 m3 Rp 1.134.776,22 Rp 3.730.747,05
- Besi Polos 543,70 Kg Rp 13.870,75 Rp 7.541.459,07
- Bekisting 0,13 m3 Rp 255.764,20 Rp 33.634,53
4 Beton Sloof 20 / 30 1,32 m3 Rp 1.134.776,22 Rp 1.500.628,08
- Besi Polos 291,59 Kg Rp 13.870,75 Rp 4.044.560,90
- Bekisting 0,36 m3 Rp 255.764,20 Rp 91.320,10
5 Beton Sloof 15 / 20 0,15 m3 Rp 1.134.776,22 Rp 166.017,76
- Besi Polos 32,26 Kg Rp 13.870,75 Rp 447.458,60
- Bekisting 0,04 m3 Rp 255.764,20 Rp 10.102,94
6 Beton Beton Listplank 1,11 m3 Rp 1.134.776,22 Rp 1.255.062,50
- Besi Polos 174,20 Kg Rp 13.870,75 Rp 2.416.215,30
- Bekisting 9,40 m3 Rp 255.764,20 Rp 2.404.439,24
7 Beton Kolom 30 / 30 (K) 1,77 m3 Rp 1.134.776,22 Rp 2.004.128,29
- Besi Polos 389,43 Kg Rp 13.870,75 Rp 5.401.617,51
- Bekisting 0,57 m3 Rp 255.764,20 Rp 144.545,65
8 Beton Kolom 20 / 30 (K1) 0,77 m3 Rp 1.134.776,22 Rp 875.366,38
- Besi Polos 170,09 Kg Rp 13.870,75 Rp 2.359.327,19
- Bekisting 0,25 m3 Rp 255.764,20 Rp 63.134,88
9 Beton Kolom 20 / 20 (K2) 0,31 m3 Rp 1.134.776,22 Rp 356.399,17
- Besi Polos 69,25 Kg Rp 13.870,75 Rp 960.583,21
- Bekisting 0,10 m3 Rp 255.764,20 Rp 25.704,92
10 Beton Balok 20 / 50 (BL) 2,67 m3 Rp 1.134.776,22 Rp 3.027.129,05
- Besi Polos 588,21 Kg Rp 13.870,75 Rp 8.158.855,60
- Bekisting 0,85 m3 Rp 255.764,20 Rp 218.328,51
11 Beton Balok 20 / 35 (BL.1) 0,55 m3 Rp 1.134.776,22 Rp 620.949,55
- Besi Polos 120,66 Kg Rp 13.870,75 Rp 1.673.611,41
- Bekisting 0,18 m3 Rp 255.764,20 Rp 44.785,33
12 Beton Balok 15 / 25 (RBL) 0,11 m3 Rp 1.134.776,22 Rp 122.328,88
- Besi Polos 23,77 Kg Rp 13.870,75 Rp 329.706,34
- Bekisting 0,03 m3 Rp 255.764,20 Rp 8.822,84
13 Beton Plat Lantai ( Atas ) t = 10 Cm 6,71 m3 Rp 1.134.776,22 Rp 7.608.674,58
- Besi Polos 1005,75 Kg Rp 13.870,75 Rp 13.950.506,81
- Bekisting 56,99 m3 Rp 294.517,55 Rp 16.785.291,47

G PEK. PENGECATAN
1 Pengecatan Dinding Baru & Plat Dack 293,33 m2 Rp 21.248,52 Rp 6.232.828,37

H PEK. INSTALASI LISTRIK DAN LAMPU

1 Pek. Instalasi Listrik 12,00 Titik Rp 30.000,00 Rp 360.000,00
2 Pek. Pas. Saklar Tunggal 3,00 Bh Rp 15.000,00 Rp 45.000,00
3 Pek. Pas. Saklar Ganda 1,00 Bh Rp 18.000,00 Rp 18.000,00
4 Pek. Pas. Stop Kontak 5,00 Bh Rp 15.000,00 Rp 75.000,00
5 Pek. Pas. TL 1 x 20 W 5,00 Bh Rp 160.000,00 Rp 800.000,00
6 Pek. Pas. PL 18 Watt 2,00 Bh Rp 36.000,00 Rp 72.000,00
8 Pek. Pas. Kabel Nya 2 x 1,5 mm 40,00 m' Rp 3.500,00 Rp 140.000,00
Sub Total Rp 213.380.732,01
X PEMBANGUNAN GROUND RESERVOIR KAPASITAS 500M3
A PEK. PERSIAPAN
1 Pembersihan Lokasi 1,00 Ls Rp 2.733.187,50 Rp 2.733.187,50
2 Pek. Bowplank 56,00 m' Rp 51.443,25 Rp 2.880.822,00

B PEK. TANAH
1 Pek. Galian Tanah 452,22 m3 Rp 57.488,75 Rp 25.997.562,53
2 Pek. Galian Bor Strouse Ø 30 60,00 m' Rp 215.116,12 Rp 12.906.967,35
3 Pek. Urugan Pasir Bawah Pondasi 52,50 m3 Rp 294.195,50 Rp 15.445.263,75
4 Pek. Urugan Tanah (semua lahan) 348,60 m3 Rp 129.243,75 Rp 45.054.371,25

C PEK. PEMBESIAN & BETON

1 Beton Stouse Ø 30 (K - 225) 3,85 m3 Rp 1.134.776,22 Rp 4.364.916,74
- Besi Polos 636,11 Kg Rp 13.870,75 Rp 8.823.391,27
- Begesting 0,77 m3 Rp 255.764,20 Rp 196.759,40
2 Beton Lantai Kerja 19,60 m3 Rp 1.033.786,96 Rp 20.262.224,36
3 Beton Skoor 25 / 30 (K - 225) 2,69 m3 Rp 1.192.625,50 Rp 3.208.460,74
- Besi Polos 564,95 Kg Rp 13.870,75 Rp 7.836.314,89
- Begesting 0,73 m3 Rp 255.764,20 Rp 185.778,80
4 Beton Kolom 25 / 25 (K - 225) 2,85 m3 Rp 1.192.625,50 Rp 3.398.982,67
- Besi Polos 598,50 Kg Rp 13.870,75 Rp 8.301.643,88
- Begesting 0,91 m3 Rp 255.764,20 Rp 233.256,95
5 Beton Kolom 20 / 20 (K - 225) 1,03 m3 Rp 1.192.625,50 Rp 1.223.633,76
- Besi Polos 215,46 Kg Rp 13.870,75 Rp 2.988.591,80
- Begesting 0,33 m3 Rp 255.764,20 Rp 83.972,50
6 Beton Balok 20 / 30 (K - 225) 5,04 m3 Rp 1.192.625,50 Rp 6.010.832,50
- Besi Polos 1058,40 Kg Rp 13.870,75 Rp 14.680.801,80
- Begesting 15,72 m3 Rp 255.764,20 Rp 4.021.840,89
7 Beton Dack Lantai ( Atas ) t = 12 cm K - 225 22,16 m3 Rp 1.192.625,50 Rp 26.428.581,01
- Besi Polos 3324,00 Kg Rp 13.870,75 Rp 46.106.373,00
- Begesting 188,36 m3 Rp 255.764,20 Rp 48.175.744,71
8 Beton Dack Lantai ( Bawah ) t = 30 cm K -225 56,84 m3 Rp 1.192.625,50 Rp 67.788.833,24
- Besi Polos 8526,00 Kg Rp 13.870,75 Rp 118.262.014,50
9 Beton Dinding t = 20 cm (K- 225) 29,64 m3 Rp 1.192.625,50 Rp 35.349.419,73
- Besi Polos 4446,00 Kg Rp 13.870,75 Rp 61.669.354,50
- Begesting 251,94 m3 Rp 255.764,20 Rp 64.437.232,55
10 Beton Dinding Sekat t = 15 cm (K- 225) 14,84 m3 Rp 1.192.625,50 Rp 17.701.901,72
- Besi Polos 2226,42 Kg Rp 13.870,75 Rp 30.882.115,22
- Begesting 126,16 m3 Rp 255.764,20 Rp 32.268.183,38
11 Pek. Benangan / Tali Air 1 PC : 2 Ps 142,00 m Rp 17.180,52 Rp 2.439.633,84
12 Pek. Acian 1 PC : 2 Ps 1245,24 m2 Rp 29.711,94 Rp 36.998.493,05
13 Pek. Penyempurnaan ( Pembuatan Menhol dan Pipa / 1,00 Unit Rp 16.000.000,00 Rp 16.000.000,00
Accessories / Lain2)

D PEKERJAAN PERPIPAAN
1 PIPA INLET
- Pipa GI Ø 300 mm 3,00 m Rp 279.800,81 Rp 839.402,42
- Wall Pipe Ø 300mm, L= 90cm 1,00 Bh Rp 1.450.798,80 Rp 1.450.798,80
- Bend All Flange 90° Dia. 300 mm 3,00 Bh Rp 2.736.000,00 Rp 8.208.000,00
- All Flange Pipe Ø 300mm, L= 4 M 1,00 Bh Rp 755.383,20 Rp 755.383,20
- Flange Las Dia. 300 mm 1,00 Bh Rp 382.200,00 Rp 382.200,00
2 PIPA OUTLET
- Wall Pipe Ø 300mm, L= 90cm 1,00 Bh Rp 1.450.798,80 Rp 1.450.798,80
- All Flange Valve Dia. 300 mm 1,00 Bh Rp 8.640.000,00 Rp 8.640.000,00
- All Flange Pipe Ø 300mm, L= 3 M 1,00 Bh Rp 755.383,20 Rp 755.383,20
- Giboult Joint Ø 300mm 1,00 Bh Rp 888.000,00 Rp 888.000,00
- Flange Socket Ø 300mm 1,00 Bh Rp 2.666.760,00 Rp 2.666.760,00
- Screen Ø 300mm 1,00 Bh Rp 900.000,00 Rp 900.000,00
3 PIPA OVERFLOW
- Pipa GI Ø 200 mm 6,00 m Rp 771.960,00 Rp 4.631.760,00
- Wall Pipe Ø 200mm, L= 90cm 2,00 Bh Rp 1.168.226,40 Rp 2.336.452,80
- Bend All Flange Ø 200mm x 90º 2,00 Bh Rp 1.068.000,00 Rp 2.136.000,00
- All Flange Pipe Ø 200, L= 3 M 1,00 Bh Rp 396.000,00 Rp 396.000,00
4 PIPA WASHOUT
- Pipa GI Ø 200 mm 6,00 m Rp 771.960,00 Rp 4.631.760,00
- Wall Pipe Ø 200mm, L= 90cm 2,00 Bh Rp 1.168.226,40 Rp 2.336.452,80
- All Flange Valve Ø 200mm 1,00 Bh Rp 4.440.000,00 Rp 4.440.000,00
- Fleksible Joint Ø 200mm 1,00 Bh Rp 2.132.370,00 Rp 2.132.370,00
- Tee All Flange Ø 200mm 1,00 Bh Rp 1.359.600,00 Rp 1.359.600,00
- Flange Socket Ø 200 mm 1,00 Bh Rp 1.176.400,00 Rp 1.176.400,00

E PEKERJAAN LAIN - LAIN

1 Pembuatan Ventilasi Pipa Dia. 100 mm 4,00 Unit Rp 600.000,00 Rp 2.400.000,00
2 Pengecatan Waterprofing 125,00 m2 Rp 28.687,88 Rp 3.585.984,38
3 Pembuatan Tangga Tusuk Besi dia. 19 mm 1,00 Ls Rp 1.200.000,00 Rp 1.200.000,00
4 Manhole Plat Bordes 3 mm / L 50x50x5 60 x 60cm 3,00 Bh Rp 900.000,00 Rp 2.700.000,00
5 Water Stop L 320 Ex. sikka 100,00 m Rp 384.120,00 Rp 38.412.000,00
Sub Total Rp 896.158.964,16
XI POMPA DAN MOTOR INTAKE GROUND DAN PEMASANGAN PANEL POMPA
A PEMASANGAN POMPA DAN MOTOR DI PASANG DI GROND RESERVOIR MAYANGAN
1 Kapasitas : Q = 50 Ltr / dtk 2,00 Bh Rp 123.330.000,00 Rp 246.660.000,00
Head / H : 45 meter
Liquid : Water
Material / Accessories pompa
Casing : Cast Iron
Impeler : Bronze
Shaft : Stainless Steel
Shaft Sealing : Gland Packing
Motor Electrim 2,00 Bh Rp 28.509.000,00 Rp 57.018.000,00
Kapasitas KW : 45
Rpm : 1475
Hz : 50
Packing Karet 5" / 6" 8,00 Bh Rp 45.500,00 Rp 364.000,00
Base Plate + Coupling 2,00 Bh Rp 4.260.100,00 Rp 8.520.200,00

2 Panel Listrik
Contactor A 50 - 30 6,00 Bh Rp 1.560.000,00 Rp 9.360.000,00
EOCR PMZ 2,00 Bh Rp 1.950.000,00 Rp 3.900.000,00
NFB NS 160 N MG 2,00 Bh Rp 2.080.000,00 Rp 4.160.000,00
Time relay H3CR 2,00 Bh Rp 455.000,00 Rp 910.000,00
Current transformer 6,00 Bh Rp 117.000,00 Rp 702.000,00
MCB 4A 4,00 Bh Rp 78.000,00 Rp 312.000,00
MCB 2A 2,00 Bh Rp 46.000,00 Rp 92.000,00
Terminal kabel 150A 2,00 Set Rp 195.000,00 Rp 390.000,00
Terminal kabel 10A 12,00 Bh Rp 13.000,00 Rp 156.000,00
Terminal kabel ground 4,00 Bh Rp 19.500,00 Rp 78.000,00
Rel C 2,00 m Rp 19.500,00 Rp 39.000,00
Fuse Link 6A 6,00 Set Rp 26.000,00 Rp 156.000,00
Lampu control 220V 10,00 Set Rp 26.000,00 Rp 260.000,00
Ampere meter 100/5A 6,00 Bh Rp 130.000,00 Rp 780.000,00
Hour meter 2,00 Bh Rp 227.500,00 Rp 455.000,00
Hz meter 2,00 Bh Rp 390.000,00 Rp 780.000,00
Volt meter 2,00 Bh Rp 130.000,00 Rp 260.000,00
Selector volt meter 2,00 Bh Rp 195.000,00 Rp 390.000,00
Selector start/stop 4,00 Bh Rp 195.000,00 Rp 780.000,00
Socket relay 11 pin 2,00 Bh Rp 32.500,00 Rp 65.000,00
Kabel NYA 25mm 30,00 m Rp 65.000,00 Rp 1.950.000,00
Scun kabel 25mm 60,00 Bh Rp 10.000,00 Rp 600.000,00
Kabel NYA 1,5mm 160,00 m Rp 8.000,00 Rp 1.280.000,00
Scun kabel 1,5mm 2,00 Pak Rp 97.500,00 Rp 195.000,00
Mur baut M5 x 20 40,00 Bh Rp 5.000,00 Rp 200.000,00
Box panel 40x60cm 2,00 Bh Rp 650.000,00 Rp 1.300.000,00
Spiral kabel 4,00 m Rp 30.000,00 Rp 120.000,00
Kabel ties 20cm 60,00 Bh Rp 4.000,00 Rp 240.000,00
Blower pendingin panel 2,00 Bh Rp 65.000,00 Rp 130.000,00
Tembaga 4x30x100 2,00 Bh Rp 65.000,00 Rp 130.000,00

3 Kabel Instalasi listrik

Kabel NYY 4x25mm 20,00 m Rp 130.000,00 Rp 2.600.000,00
Kabel NYY 4x50mm 20,00 m Rp 250.000,00 Rp 5.000.000,00
Scun kabel 25mm 48,00 Bh Rp 10.000,00 Rp 480.000,00
Scun kabel 50mm 16,00 Bh Rp 10.000,00 Rp 160.000,00

4 Panel kapasitor 40 KVAR

Kapasitor 10 KVAR 8,00 Bh Rp 1.300.000,00 Rp 10.400.000,00
Kontaktor 15KW 8,00 Bh Rp 600.000,00 Rp 4.800.000,00
MCB 3P 25A MG 8,00 Bh Rp 250.000,00 Rp 2.000.000,00
NFB 3P 100A MG 2,00 Bh Rp 1.000.000,00 Rp 2.000.000,00
PB on/off, lamp 8,00 Bh Rp 50.000,00 Rp 400.000,00
Terminal kabel 2,00 Set Rp 130.000,00 Rp 260.000,00
Wiring control 2,00 Set Rp 530.000,00 Rp 1.060.000,00
Box panel 50x60x40cm 2,00 Bh Rp 1.800.000,00 Rp 3.600.000,00

5 Kebutuhan Intake dan Accessories pompa Ke Grond

Inlete ( Hisap Ke Ground )
Reduser Dia. 6 X 8 2,00 Bh Rp 158.730,00 Rp 317.460,00
Gatte Valve Dia. 6" 2,00 Bh Rp 2.860.000,00 Rp 5.720.000,00
All Flend Bend Dia. 6 X 90 Derajat 10,00 Bh Rp 975.000,00 Rp 9.750.000,00
Pipa GI Dia. 6" 36,00 m Rp 707.209,94 Rp 25.459.557,66
Flend Lass Dia. 6" 24,00 Bh Rp 750.000,00 Rp 18.000.000,00
Manometer Dia. 3/4 2,00 Bh Rp 234.000,00 Rp 468.000,00
Mur Baut Dia. 2,5 X 5/8 208,00 Bh Rp 10.000,00 Rp 2.080.000,00
Rubber Packing 6,24 m Rp 90.000,00 Rp 561.600,00
Cat Besi 6,82 Kg Rp 24.035,00 Rp 163.918,70
Outlete ( Ke Pelayanan )
Gatte Valve Dia. 6" 2,00 Bh Rp 2.860.000,00 Rp 5.720.000,00
Chek Valve Dia. 6" 2,00 Bh Rp 3.800.000,00 Rp 7.600.000,00
All Flend Bend Dia. 6 X 90 Derajat 10,00 Bh Rp 975.000,00 Rp 9.750.000,00
Pipa GI Dia. 8" ` 36,00 m Rp 981.799,94 Rp 35.344.797,66
Flend Lass Dia. 8" 24,00 Bh Rp 750.000,00 Rp 18.000.000,00
Manometer Dia. 3/4 2,00 Bh Rp 234.000,00 Rp 468.000,00
Mur Baut Dia. 2,5 X 5/8 208,00 Bh Rp 10.000,00 Rp 2.080.000,00
Rubber Packing 6,24 m Rp 90.000,00 Rp 561.600,00
Cat Besi 6,82 Kg Rp 24.035,00 Rp 163.918,70
Sub Total Rp 517.701.052,72