KEGIATAN : PEMBANGUNAN JARINGAN AIR BERSIH / AIR MINUM KONTRAKTOR PELAKSANA : CV. GALIH KURNIAWAN
PEKERJAAN : PENGADAAN DAN PEMASANGAN PIPA AIR BERSIH DESA KRAYAN SENTOSA ANGSURAN PEMBAYARAN 100 %
I PEKERJAAN PERSIAPAN
1 Plang proyek unit 1.00 500,000.00 500,000.00 0.28 1.00 unit 500,000.00 500,000.00 0.28 100%
2 Pengukuran dan pemasangan patok Ls 1.00 750,000.00 750,000.00 0.41 1.00 Ls 750,000.00 750,000.00 0.41 100%
1 Pengetesan Pipa 63 mm M' 650.00 3,467.48 2,253,862.00 1.24 650.00 M' 3,467.48 2,253,862.00 1.24 100%
2 Kunci T Valve 63 mm Bh 1.00 250,000.00 250,000.00 0.14 1.00 Bh 250,000.00 250,000.00 0.14 100%
1 Penyambungan dengan pipa existing HDPE Ø 63 MM Ttk 3.00 1,013,946.00 3,041,838.00 1.67 3.00 Ttk 1,013,946.00 3,041,838.00 1.67 100%
2 Galian Tanah Biasa pipa Ø 63 mm M' 182.00 17,038.00 3,100,916.00 1.71 182.00 M' 17,038.00 3,100,916.00 1.71 100%
3 Pengadaan dan Pemasangan Pipa HDPE Ø 63 mm M' 182.00 76,893.23 13,994,567.18 7.71 182.00 M' 76,893.23 13,994,567.18 7.71 100%
4 Urugan bekas galian pipa Ø 63 mm M' 182.00 12,342.00 2,246,244.00 1.24 182.00 M' 12,342.00 2,246,244.00 1.24 100%
5 Pengetesan Pipa 63 mm M' 182.00 3,467.48 631,081.36 0.35 182.00 M' 3,467.48 631,081.36 0.35 100%
Klam sadel 2 x 3/4 bh 1.00 30,000.00 30,000.00 0.02 1.00 bh 30,000.00 30,000.00 0.02 100%
Pelampung kran otomatis 3/4 terpasang Bh 1.00 65,800.00 65,800.00 0.04 1.00 Bh 65,800.00 65,800.00 0.04 100%
Pipa tertier PVC 3/4 M 45.00 19,733.00 887,985.00 0.49 45.00 M 19,733.00 887,985.00 0.49 100%
Elbow PVC 3/4 " Bh 3.00 5,000.00 15,000.00 0.01 3.00 Bh 5,000.00 15,000.00 0.01 100%
Ball valve 3/4 " Bh 1.00 20,000.00 20,000.00 0.01 1.00 Bh 20,000.00 20,000.00 0.01 100%
Bend 90º Ø 63 mm HDPE Bh 2.00 240,569.29 481,138.58 0.26 2.00 Bh 240,569.29 481,138.58 0.26 100%
Equal Tee Ø 63 mm HDPE Bh 2.00 355,989.69 711,979.38 0.39 2.00 Bh 355,989.69 711,979.38 0.39 100%
Flange socket 63 mm Bh 2.00 440,119.59 880,239.18 0.48 2.00 Bh 440,119.59 880,239.18 0.48 100%
End Cap Ø 63 MM HDPE Bh 2.00 116,708.00 233,416.00 0.13 2.00 Bh 116,708.00 233,416.00 0.13 100%
Coopler joint Ø 63 mm HDPE Bh 2.00 230,000.00 460,000.00 0.25 2.00 Bh 230,000.00 460,000.00 0.25 100%
Box street 2' CI Bh 1.00 364,334.00 364,334.00 0.20 1.00 Bh 364,334.00 364,334.00 0.20 100%
9 Patok beton (uk. 10cmx10cmx100cm) Bh 4.00 150,000.00 600,000.00 0.33 4.00 Bh 150,000.00 600,000.00 0.33 100%
1 Penyambungan dengan pipa existing HDPE Ø 63 MM Ttk 1.00 1,013,946.00 1,013,946.00 0.56 1.00 Ttk 1,013,946.00 1,013,946.00 0.56 100%
2 Galian Tanah Biasa pipa Ø 63 mm M' 113.00 17,038.00 1,925,294.00 1.06 113.00 M' 17,038.00 1,925,294.00 1.06 100%
3 Pengadaan dan Pemasangan Pipa HDPE Ø 63 mm M' 113.00 76,893.23 8,688,934.57 4.78 113.00 M' 76,893.23 8,688,934.57 4.78 100%
4 Urugan bekas galian pipa Ø 63 mm M' 113.00 12,342.00 1,394,646.00 0.77 113.00 M' 12,342.00 1,394,646.00 0.77 100%
5 Pengetesan Pipa 63 mm M' 113.00 3,467.48 391,825.24 0.22 113.00 M' 3,467.48 391,825.24 0.22 100%
Pelampung kran otomatis 3/4 terpasang Bh 1.00 65,800.00 65,800.00 0.04 1.00 Bh 65,800.00 65,800.00 0.04 100%
Pipa tertier PVC 3/4 M 68.00 19,733.00 1,341,844.00 0.74 68.00 M 19,733.00 1,341,844.00 0.74 100%
Elbow PVC 3/4 " Bh 4.00 5,000.00 20,000.00 0.01 4.00 Bh 5,000.00 20,000.00 0.01 100%
Ball valve 3/4 " Bh 1.00 20,000.00 20,000.00 0.01 1.00 Bh 20,000.00 20,000.00 0.01 100%
Equal Tee Ø 63 mm HDPE Bh 1.00 355,989.69 355,989.69 0.20 1.00 Bh 355,989.69 355,989.69 0.20 100%
End Cap Ø 63 MM HDPE Bh 1.00 116,708.00 116,708.00 0.06 1.00 Bh 116,708.00 116,708.00 0.06 100%
Coopler joint Ø 63 mm HDPE Bh 1.00 230,000.00 230,000.00 0.13 1.00 Bh 230,000.00 230,000.00 0.13 100%
Cassing pipa m' 6.00 435,064.82 2,610,388.91 1.44 6.00 m' 435,064.82 2,610,388.91 1.44 100%
8 Patok beton (uk. 10cmx10cmx100cm) Bh 2.00 150,000.00 300,000.00 0.17 2.00 Bh 150,000.00 300,000.00 0.17 100%
1 Penyambungan dengan pipa existing HDPE Ø 63 MM Ttk 1.00 1,013,946.00 1,013,946.00 0.56 1.00 Ttk 1,013,946.00 1,013,946.00 0.56 100%
2 Galian Tanah Biasa pipa Ø 63 mm M' 478.00 17,038.00 8,144,164.00 4.48 478.00 M' 17,038.00 8,144,164.00 4.48 100%
3 Pengadaan dan Pemasangan Pipa HDPE Ø 63 mm M' 381.00 76,893.23 29,296,319.20 16.13 381.00 M' 76,893.23 29,296,319.20 16.13 100%
4 Pemasangan Pipa HDPE Ø 63 mm M' 97.00 48,175.68 4,673,040.48 2.57 97.00 M' 48,175.68 4,673,040.48 2.57 100%
5 Urugan bekas galian pipa Ø 63 mm M' 478.00 12,342.00 5,899,476.00 3.25 478.00 M' 12,342.00 5,899,476.00 3.25 100%
6 Pengetesan Pipa 63 mm M' 478.00 3,467.48 1,657,455.44 0.91 478.00 M' 3,467.48 1,657,455.44 0.91 100%
Equal Tee Ø 63 mm HDPE Bh 1.00 355,989.69 355,989.69 0.20 1.00 Bh 355,989.69 355,989.69 0.20 100%
Coopler joint Ø 63 mm HDPE Bh 3.00 230,000.00 690,000.00 0.38 3.00 Bh 230,000.00 690,000.00 0.38 100%
End Cap Ø 63 MM HDPE Bh 1.00 116,708.00 116,708.00 0.06 1.00 Bh 116,708.00 116,708.00 0.06 100%
Box street 2' CI Bh 1.00 364,334.00 364,334.00 0.20 1.00 Bh 364,334.00 364,334.00 0.20 100%
Flange socket 63 mm Bh 2.00 440,119.59 880,239.18 0.48 2.00 Bh 440,119.59 880,239.18 0.48 100%
8 Patok beton (uk. 10cmx10cmx100cm) Bh 2.00 150,000.00 300,000.00 0.17 2.00 Bh 150,000.00 300,000.00 0.17 100%
Pelampung kran otomatis 3/4 terpasang Bh 1.00 65,800.00 65,800.00 0.04 1.00 Bh 65,800.00 65,800.00 0.04 100%
Pipa PVC 3/4 M 59.00 19,733.00 1,164,247.00 0.64 59.00 M 19,733.00 1,164,247.00 0.64 100%
Elbow PVC 3/4 " Bh 3.00 5,000.00 15,000.00 0.01 3.00 Bh 5,000.00 15,000.00 0.01 100%
Ball valve 3/4 " Bh 1.00 20,000.00 20,000.00 0.01 1.00 Bh 20,000.00 20,000.00 0.01 100%
1 Galian Tanah Biasa pipa Ø 63 mm M' 345.00 17,038.00 5,878,110.00 3.24 345.00 M' 17,038.00 5,878,110.00 3.24 100%
2 Pengadaan dan Pemasangan Pipa HDPE Ø 63 mm M' 345.00 76,893.23 26,528,163.06 14.61 345.00 M' 76,893.23 26,528,163.06 14.61 100%
3 Urugan bekas galian pipa Ø 63 mm M' 345.00 12,342.00 4,257,990.00 2.34 345.00 M' 12,342.00 4,257,990.00 2.34 100%
4 Pengetesan Pipa 63 mm M' 345.00 3,467.48 1,196,280.60 0.66 345.00 M' 3,467.48 1,196,280.60 0.66 100%
End Cap Ø 63 MM HDPE Bh 1.00 116,708.00 116,708.00 0.06 1.00 Bh 116,708.00 116,708.00 0.06 100%
Equal Tee Ø 63 mm HDPE Bh 1.00 355,989.69 355,989.69 0.20 1.00 Bh 355,989.69 355,989.69 0.20 100%
6 Patok beton (uk. 10cmx10cmx100cm) Bh 2.00 150,000.00 300,000.00 0.17 2.00 Bh 150,000.00 300,000.00 0.17 100%
1 Pemasangan sambungan PLN 3 phase 6.600 VA Paket 1.00 8,500,000.00 8,500,000.00 4.68 1.00 Paket 8,500,000.00 8,500,000.00 4.68 100%
2 Panel box 3 phase + komponen Unit 1.00 3,750,000.00 3,750,000.00 2.06 1.00 Unit 3,750,000.00 3,750,000.00 2.06 100%
3 Pompa booster 2,5 hp 3 phase Bh 1.00 5,750,000.00 5,750,000.00 3.17 1.00 Bh 5,750,000.00 5,750,000.00 3.17 100%
Galian pondasi m3 2.88 94,659.00 272,617.92 0.15 2.88 m3 94,659.00 272,617.92 0.15 100%
Pasangan pondasi batu belah m3 1.60 890,764.00 1,425,222.40 0.78 1.60 m3 890,764.00 1,425,222.40 0.78 100%
Timbunan tanah lantai dipadatkan m3 2.80 129,794.00 363,423.20 0.20 2.80 m3 129,794.00 363,423.20 0.20 100%
Urugan pasir m3 0.40 237,733.00 95,093.20 0.05 0.40 m3 237,733.00 95,093.20 0.05 100%
Cor Rabat t = 7 cm m3 0.28 1,298,444.00 363,564.32 0.20 0.28 m3 1,298,444.00 363,564.32 0.20 100%
Plesteran pondasi m3 5.60 76,047.00 425,863.20 0.23 5.60 m3 76,047.00 425,863.20 0.23 100%
Plesteran lantai m3 4.00 76,047.00 304,188.00 0.17 4.00 m3 76,047.00 304,188.00 0.17 100%
Kolom praktis 11 / 11 cm m' 12.00 112,664.00 1,351,968.00 0.74 12.00 m' 112,664.00 1,351,968.00 0.74 100%
Sloof praktis 10/15 m' 8.00 141,759.00 1,134,072.00 0.62 8.00 m' 141,759.00 1,134,072.00 0.62 100%
Ring balk 10/15 m' 8.00 141,759.00 1,134,072.00 0.62 8.00 m' 141,759.00 1,134,072.00 0.62 100%
Pekerjaan rangka atap baja ringan penutup genteng metal m2 12.75 325,000.00 4,143,360.00 2.28 12.75 m2 325,000.00 4,143,360.00 2.28 100%
Pekerjaan Pasangan bata m2 12.60 156,201.00 1,968,132.60 1.08 12.60 m2 156,201.00 1,968,132.60 1.08 100%
Pekerjaan plesteran dinding m2 25.20 76,047.00 1,916,384.40 1.06 25.20 m2 76,047.00 1,916,384.40 1.06 100%
Pekerjaan Pengecatan dinding bagian dalam m2 12.60 64,200.00 808,920.00 0.45 12.60 m2 64,200.00 808,920.00 0.45 100%
Pemasangan pintu lengkap dengan aksesories finish cat Bh 1.00 920,000.00 920,000.00 0.51 1.00 Bh 920,000.00 920,000.00 0.51 100%
Pemasangan kusen pintu m' 5.00 90,000.00 450,000.00 0.25 5.00 m' 90,000.00 450,000.00 0.25 100%
Papan listplank m2 13.28 22,000.00 292,160.00 0.16 13.28 m2 22,000.00 292,160.00 0.16 100%
Pemasangan kawat harmonika m2 7.50 144,571.00 1,084,282.50 0.60 7.50 m2 144,571.00 1,084,282.50 0.60 100%
5 Koneksi reservoir
Pipa GIP Ø 2 " M' 4.00 435,064.82 1,740,259.27 0.96 4.00 M' 435,064.82 1,740,259.27 0.96 100%
Gate valve Ø 2 " Bh 1.00 50,000.00 50,000.00 0.03 1.00 Bh 50,000.00 50,000.00 0.03 100%
Tee Ø 2 " Bh 1.00 35,000.00 35,000.00 0.02 1.00 Bh 35,000.00 35,000.00 0.02 100%
Bend GIP 90º Ø 2 " Bh 1.00 50,000.00 50,000.00 0.03 1.00 Bh 50,000.00 50,000.00 0.03 100%