RINCIAN ANGGARAN BIAYA pak kusno 1.

00
coklat 2.50
Nama Kegiatan : Peningkatan Kualitas Permukiman Kumuh Kota Surabaya Kawasan Wonokusumo (NSUP) taktis 7.00
Nama Pekerjaan : Peningkatan Kualitas Permukiman Kumuh Kota Surabaya Kawasan Wonokusumo (NSUP) fee PT + TA 1.50
Lokasi Pekerjaan : Wonokusumo Surabaya pph 2.00
Tahun Anggaran : 2021 20.50
HARGA SATUAN
PERKIRAAN penurunan harga
KODE NO. URAIAN PEKERJAAN SATUAN e' - beban JUMLAH HARGA (RUPIAH)
KUANTITAS penawaran
(harga include
10%
keuntungan)
a b c d e' e" f = (d x e")
I. DIVISI UMUM
1.2 1 Mobilisasi Ls 1.00 104,220,000.00 82,854,900.00 82,854,900.00
1.8.(1) 2 Manajemen dan Keselamatan Lalu Lintas Ls 1.00 56,142,000.00 44,632,890.00 44,632,890.00
1.19 3 Keselamatan Dan Kesehatan Kerja Ls 1.00 212,100,775.29 168,620,116.35 168,620,116.35
1.21 4 Manajemen Mutu Ls 1.00 85,500,000.00 67,972,500.00 67,972,500.00
- -
JUMLAH HARGA DIVISI I - - 364,080,406.35
II. DIVISI DRAINASE - -
KALI BASIN 1 - -
2.3 (4)g 1 Pengadaan U-Ditch + Cover 150.150.120 fc' 30 Mpa Fabrikasi Gandar 10 Ton Type A Pcs 108.00 4,599,292.50 3,656,437.54 394,895,254.05
2.3 (4)g 2 Pemasangan U-Ditch + Cover 150.150.120 fc'30 Mpa (Fabrikasi) Type A dengan Forklip Pcs 108.00 129,765.02 103,163.19 11,141,624.96
2.3 (4)g 3 Pengadaan U-Ditch + Cover 150.150.120 fc' 30 Mpa Fabrikasi Gandar 10 Ton Type B Pcs 57.00 4,599,292.50 3,656,437.54 208,416,939.64
2.3 (4)g 4 Pemasangan U-Ditch + Cover 150.150.120 fc' 30 Mpa (Fabrikasi) Type B dengan Forklip Pcs 57.00 129,765.02 103,163.19 5,880,302.06
2.3 (4)g 5 Pengadaan U-Ditch + Cover 150.150.120 fc' 30 Mpa Fabrikasi Gandar 10 Ton Type C Pcs 53.00 4,599,292.50 3,656,437.54 193,791,189.49
2.3 (4)g 6 Pemasangan U-Ditch + Cover 150.150.120 fc' 30 Mpa (Fabrikasi) Type C dengan Forklip Pcs 53.00 129,765.02 103,163.19 5,467,649.29
2.3 (4)h 7 Pengadaan Top-Bottom 150.150.120 fc' 30 Mpa Fabrikasi Gandar 20 Ton Pcs 8.00 6,481,282.50 5,152,619.59 41,220,956.70
2.3 (4)h 8 Pemasangan Top-Bottom 150.150.120 fc' 30 Mpa (Fabrikasi) dengan Forklip Pcs 8.00 129,765.02 103,163.19 825,305.55
2.3 (6)b 9 Pengadaan Plat Injak Uk. 100.20.120 T=15 CM fc' 30 Mpa (Fabrikasi) Gandar 10 Ton Bh 16.00 934,312.50 742,778.44 11,884,455.00
2.3 (6)b 10 Pemasangan Plat Injak Uk. 100.20.120 T=15 CM fc' 30 Mpa (Fabrikasi) Bh 16.00 129,765.02 103,163.19 1,650,611.11
7.1(7) 11 Pekerjaan Cor Beton readimix Saluran + Cover 150.150.120 fc' 20 Mpa + tulangan M3 30.14 3,949,055.32 3,139,498.98 94,624,499.14
7.1(7) 12 Pengadaan dan Pemasangan Manhole Cast Iron Tb.4cm Custom (Fabrikasi) Pcs 58.00 4,562,203.14 3,626,951.50 210,363,186.79
- -
KALI BASIN 2 - -
2.3 (4)g 13 Pengadaan U-Ditch + Cover 150.120.120 fc' 30 Mpa Gandar 10 Ton Fabrikasi Type A Pcs 199.00 4,599,292.50 3,656,437.54 727,631,069.96
2.3 (4)g 14 Pemasangan U-Ditch + Cover 150.120.120 fc' 30 Mpa (Fabrikasi) Type A dengan Forklip Pcs 199.00 129,765.02 103,163.19 20,529,475.62
2.3 (4)g 15 Pengadaan U-Ditch + Cover 150.120.120 fc' 30 Mpa Fabrikasi Gandar 10 Ton Type B Pcs 90.00 4,599,292.50 3,656,437.54 329,079,378.38
2.3 (4)g 16 Pemasangan U-Ditch + Cover 150.120.120 fc' 30 Mpa (Fabrikasi) Type B dengan Forklip Pcs 90.00 129,765.02 103,163.19 9,284,687.47
2.3 (4)g 17 Pengadaan U-Ditch + Cover 150.120.120 fc' 30 Mpa Fabrikasi Gandar 10 Ton Type C Pcs 98.00 4,599,292.50 3,656,437.54 358,330,878.68
2.3 (4)g 18 Pemasangan U-Ditch + Cover 150.120.120 fc' 30 Mpa (Fabrikasi) Type C dengan Forklip Pcs 98.00 129,765.02 103,163.19 10,109,993.02
7.1(7) 19 Pekerjaan Saluran Cor Beton Readymix fc' 20 Mpa + tulangan m3 277.07 2,672,673.89 2,124,775.75 588,707,366.32
7.1(7) 20 Pekerjaan Saluran Cor Beton Readymix (Jembatan) fc' 20 Mpa m3 23.23 3,380,066.01 2,687,152.48 62,427,926.37
7.1(7) 21 Pekerjaan Cor Beton Readymix Saluran + Cover 150.120.120 fc' 20 Mpa M3 70.76 3,810,652.52 3,029,468.75 214,365,208.71
22 Pengadaan dan Pemasangan Manhole Cast Iron Tb.4cm (Fabrikasi) UNIT 109.00 4,562,203.14 3,626,951.50 395,337,713.10
23 Lapisan Polythene M2 2,122.70 20,274.14 16,117.94 34,213,550.62
- -
WONOSARI WETAN BARU - -
2.3 (4)I 24 Pengadaan U-Ditch + Cover 100.100.120 fc' 30 Mpa Pabrikan Type 1 PCS 599.00 2,992,027.50 2,378,661.86 1,424,818,455.64
2.3 (4)I 25 Pemasangan U-Ditch + Cover 100.100.120 fc' 30 Mpa (Pabrikan) dengan Forklip Type 1 PCS 599.00 129,765.02 103,163.19 61,794,753.25
2.3 (4)I 26 Pengadaan U-Ditch + Cover 100.100.120 fc' 30 Mpa Pabrikan Type 2 PCS 120.00 2,992,027.50 2,378,661.86 285,439,423.50
2.3 (4)I 27 Pemasangan U-Ditch + Cover 100.100.120 fc' 30 Mpa (Pabrikan) dengan Forklip Type 2 PCS 120.00 129,765.02 103,163.19 12,379,583.29
7.1(7) 28 Saluran Cor Beton Readymix ( 100.100 ) fc' 20 Mpa M3 63.00 3,241,663.21 2,577,122.25 162,358,701.82
- -
BULAKSARI-BULAKJAYA - -
: 2.3.(15 ao) 29 Pengadaan dan pemasangan U-ditch 100.120 - 120 cm (G. 10 ton) Bh 1,505.00 3,843,163.86 3,055,315.27 4,598,249,474.89
30 Pengadaan dan pemasangan DUB 120.120 - 120 cm (G. 15 ton) Bh 26.00 4,965,815.21 3,947,823.09 102,643,400.34
2.3 (6)b 31 Pengadaan Plat Injak Uk. 100.20 - 120 (Precast f'c = 30 MPa) Bh 52.00 934,312.50 742,778.44 38,624,478.75
2.3 (6)b 32 Pemasangan Plat Injak Uk. 100.20 - 120 (Precast f'c = 30 MPa) BH 52.00 129,765.02 103,163.19 5,364,486.09
- -
MRUTU RIVERSIDE - -
2.8 33 Side Entry Pit / Tangkapan Air Dengan Cover Grill Beton Uk. 39X28X40 CM unit 66.00 3,499,743.60 2,782,296.16 183,631,546.69
2.3 (1)d 34 Buis Beton Bertulang Diameter. 80 CM m1 66.00 397,589.69 316,083.80 20,861,530.93
2.7 35 Pasangan Suling Suling, PVC 2", Klas AW, Filter Ijuk m1 2,163.20 39,847.90 31,679.08 68,528,180.06
2.2c 36 Pasangan Bata Merah Tebal 1/2 BATA, ad. 1Pc : 3Ps m2 16.50 153,665.22 122,163.85 2,015,703.48
2.6 37 Dewatering JAM 420.00 114,199.11 90,788.29 38,131,082.83
2.5 (1) 38 Pembuatan Kisdam tinggi 1.5 m ; Tb. 0,6 m M1 685.00 193,650.94 153,952.50 105,457,460.11
- -
IPAL KOMUNAL - -
39 Pekerjaan tutup manhole plat beton 60 cm x 60 cm x 10 cm UNIT 33.00 115,725.92 92,002.11 3,036,069.63
- -
- -
JUMLAH HARGA DIVISI II - - 11,043,513,553.31
 HARGA SATUAN
PERKIRAAN penurunan harga
KODE NO. URAIAN PEKERJAAN SATUAN e' - beban JUMLAH HARGA (RUPIAH)
KUANTITAS penawaran
(harga include
10%
keuntungan)
III DIVISI PEKERJAAN TANAH DAN GEOSINTETIK - -
KALI BASIN 1 - -
3.2 (3) 1 Urugan Pasir Untuk Paving M3 3.79 188,803.30 150,098.62 568,873.77
2.4 (1) 2 Urugan Porous / Mat. Filter M3 277.58 347,639.28 276,373.23 76,715,681.18
3 Sewa Steel Sheet Pile P = 4 m + Braching BH 33.00 285,710.70 227,140.00 7,495,620.14
4 Pemasangan & Pencabutan Steel Sheet Pile P= 4m + Braching BH 392.00 50,815.18 40,398.07 15,836,042.38
3.1 (1) 5 Galian Tanah Biasa ( Mekanik ) M3 841.91 126,375.72 100,468.70 84,585,603.04
- -
KALI BASIN 2 - -
3.1 (1) 6 Galian Tanah Biasa ( Mekanik ) M3 2,001.90 126,375.72 100,468.70 201,128,290.10
3.2 (3) 7 Urugan Pasir M3 72.80 188,803.30 150,098.62 10,927,179.56
- -
WONOSARI WETAN BARU - -
3.1 (1) 8 Galian Tanah Biasa ( Mekanik ) M3 1,510.00 126,375.72 100,468.70 151,707,736.68
2.4 (1) 9 Urugan Porous / Mat. Filter M3 559.50 347,639.28 276,373.23 154,630,822.18
- -
BULAKSARI-BULAKJAYA - -
3.1.(3) 10 Galian Struktur dengan kedalaman 0 - 2 meter M3 4,192.16 88,553.28 70,399.86 295,127,577.28
3.2.(2a) 11 Timbunan Tanah Bekas Galian M3 1,086.98 126,072.16 100,227.37 108,945,372.19
3.4.(2) 12 Pemotongan Pohon Pilihan diameter 15 – 30 cm Bh 2.00 185,510.15 147,480.57 294,961.14
- -
MRUTU RIVERSIDE - -
3.2 (3) 13 Urugan Pasir m3 118.96 188,803.30 150,098.62 17,855,731.87
3.1 (1)b 14 Galian Tanah Biasa Kedalaman 1 M S/D 2 M ( Manual ) m3 40.59 126,966.61 100,938.45 4,097,419.90
3.2.(2a) 15 Timbunan Tanah Bekas Galian m3 56.11 126,072.16 100,227.37 5,623,582.33
3.1 (1) 16 Galian Tanah Biasa ( Mekanik ) m3 2,216.05 126,375.72 100,468.70 222,643,662.16
- -
IPAL KOMUNAL - -
3.1 (1)b 17 Galian Tanah untuk konstruksi M3 94.82 126,966.61 100,938.45 9,571,312.27
3.2 (3) 18 Pekerjaan Urugan Pasir bawah plat lantai tb 10 cm M3 8.25 188,803.30 150,098.62 1,237,638.17
3.1 (1)b 19 Galian tanah untuk strouss M3 30.00 126,966.61 100,938.45 3,028,153.62
2.1d 20 Galian tanah lumpur M3 173.16 179,304.86 142,547.36 24,682,859.76
- -
PROTEKSI KEBAKARAN - -
3.1 (1)b 21 Galian Tanah Biasa Kedalaman 1 M S/D 2 M ( Manual ) m3 467.98 126,966.61 100,938.45 47,237,177.78
3.2.(2a) 22 Timbunan Tanah Bekas Galian m3 334.04 126,072.16 100,227.37 33,479,950.69
3.2 (3) 23 Pengurugan Pasir m3 21.37 188,803.30 150,098.62 3,207,607.52
24 Pemasangan Turap Bambu Tinggi 1,5 M M1 80.00 91,751.09 72,942.11 5,835,369.01
- -
JUMLAH HARGA DIVISI III - - 1,486,464,224.72
V PERKERASAN BERBUTIR DAN PERKERASAN BETON SEMEN - -
KALI BASIN 1 - -
7.1(7) 1 Pekerjaan Beton T=10 Cm Bertulang Wiremesh M8-150 fc' 20 Mpa M3 66.70 1,612,428.14 1,281,880.37 85,501,420.66
5.7 ( 3 ) 2 Pemasangan Paving Stone Blok tb. 6 cm Abu-Abu Empat Persegi Panjang M2 67.99 101,980.89 81,074.81 5,512,276.17
5.7 ( 5 ) 3 Pek. Topi Uskup Paving Block; T = 6 CM K-300 M2 39.30 33,493.72 26,627.50 1,046,460.92
- -
KALI BASIN 2 - -
7.1(7) 4 Pekerjaan Beton T=10 Cm Bertulang Wiremesh M8-150 fc' 20 Mpa M3 127.31 1,612,428.14 1,281,880.37 163,196,189.87
- -
WONOSARI WETAN BARU - -
5.1.(1) 5 Agregat Lapis Pondasi Atas (LPA) Klas A Menggunakan Alat M3 357.00 349,277.07 277,675.27 99,130,070.77
- -
MRUTU RIVERSIDE - -
7.1(7) 6 Pekerjaan Beton T=20 Cm Bertulang Wiremesh M8-150 fc' 20 Mpa m3 2.68 1,612,428.14 1,281,880.37 3,434,157.51
5.7 ( 2 ) 7 Kerb Pracetak Abu-Abu Uk. 16/20.30.40 K - 300 m1 1,352.00 185,320.00 147,329.40 199,189,347.73
A.4.4.3.66 8 Pemasangan Conblock Ubin Kecil 10,5x10,5 Warna K300 Tebal 8 cm Motif Gelombang m2 1,817.65 266,146.01 211,586.08 384,589,436.03
A.4.4.3.66 9 Pemasangan Conblock Ubin Kecil 10,5x10,5 Natural K300 Tebal 8 cm m2 676.00 256,562.81 203,967.43 137,881,985.89
- -
JUMLAH HARGA DIVISI V - - 1,079,481,345.53
VI DIVISI PERKERASAN ASPAL - -
KALI BASIN 1 - -
1 Pekerjaan Cutting Aspal M1 23.00 9,613.30 7,642.57 175,779.12
6.1 (1) 2 Lapis Resap Pengikat ( Prime Coat ) Liter 62.33 12,641.28 10,049.82 626,405.28
6.1 (2) 3 Lapis perekat ( Tack Coat ) Liter 10.16 12,956.50 10,300.42 104,677.98
6.3 (7)c 4 Laston Lapis Antara ( AC - Base ) Ton 5.68 1,088,802.40 865,597.90 4,916,596.10
- -
KALI BASIN 2 - -
5 Pembongkaran Paving Stone Dipakai Kembali Dan Perapian M2 279.45 8,534.59 6,785.00 1,896,068.43
- -
WONOSARI WETAN BARU - -
6.1 (1) 6 Lapis Resap Ikat ( Prime Coat ) LITER 2,105.00 12,641.28 10,049.82 21,154,871.07
6.1 (2) 7 Lapis Perekat ( Tack Coat ) LITER 527.00 12,956.50 10,300.42 5,428,319.60
: 6.3(5a) 8 Lapisan AC-WC tb. 4 cm TON 193.80 1,125,849.63 895,050.46 173,460,778.49
6.3 (7)c 9 Lapisan AC-BASE TON 360.24 1,088,802.40 865,597.90 311,822,989.23
- -
BULAKSARI-BULAKJAYA - -
6.1 (1) 10 Lapis Resap Pengikat - Aspal Cair Liter 3,471.16 12,641.28 10,049.82 34,884,533.14
6.1 (2) 11 Lapis Perekat - Aspal Cair Liter 1,518.63 12,956.50 10,300.42 15,642,547.57
: 6.3(5a) 12 Laston Lapis Aus (AC-WC) Ton 395.71 1,125,849.63 895,050.46 354,182,421.09
6.3 (7)c 13 Laston Lapis Antara Perata (AC-BC(L) Ton 567.36 1,088,802.40 865,597.90 491,105,962.27
- -
PROTEKSI KEBAKARAN - -
14 Bongkar dan pasang kembali paving M2 403.00 8,534.59 6,785.00 2,734,355.26
- -
JUMLAH HARGA DIVISI VI - - 1,418,136,304.63
 HARGA SATUAN
PERKIRAAN penurunan harga
KODE NO. URAIAN PEKERJAAN SATUAN e' - beban JUMLAH HARGA (RUPIAH)
KUANTITAS penawaran
(harga include
10%
keuntungan)
VII DIVISI STRUKTUR - -
KALI BASIN 1 - -
7.9 (1) 1 Pemasangan 1 m3 pondasi batu belah campuran 1SP : 4PP M3 2.00 897,037.22 713,144.59 1,426,289.18
7.15 (2) 2 Pembongkaran Beton M3 24.03 291,332.05 231,608.98 5,565,563.82
7.15 (1) 3 Pembongkaran Pasangan Batu M3 235.73 288,296.24 229,195.51 54,028,256.82
7.6 (1)a 4 Pemasangan Dolken dia. 10-12 cm ; Pj. 3 m Btg 144.00 39,429.14 31,346.16 4,513,847.37
- -
KALI BASIN 2 - -
7.1(7) 5 Pekerjaan Balok 20x20 fc' 20 Mpa M3 7.33 4,087,458.13 3,249,529.21 23,825,548.17
7.1(7) 6 Pekerjaan Pelat Cor Setempat (Jembatan) fc' 20 Mpa M3 4.84 4,271,995.20 3,396,236.18 16,424,198.17
7.1(7) 7 Pekerjaan Balok 20x25 (Jembatan) fc' 20 Mpa M3 1.20 3,656,871.62 2,907,212.94 3,477,026.67
7.1(7) 8 Pekerjaan Kolom 15x20 (Jembatan) fc' 20 Mpa M3 1.17 3,733,762.07 2,968,340.84 3,485,425.82
7.1(7) 9 Pekerjaan Sloof 12/15 fc' 20 Mpa M3 3.00 4,717,959.79 3,750,778.03 11,252,334.09
7.15 (2) 10 Pembongkaran Beton M3 104.58 291,332.05 231,608.98 24,221,667.27
7.15 (1) 11 Pembongkaran Pasangan Batu M3 105.03 288,296.24 229,195.51 24,072,404.08
7.6 (1)a 12 Pemasangan Dolken dia. 10-12 cm ; Pj. 3 m M1 594.00 39,429.14 31,346.16 18,619,620.42
- -
WONOSARI WETAN BARU - -
7.15 (2) 13 Pembongkaran Beton M3 44.00 291,332.05 231,608.98 10,190,795.18
7.15 (1) 14 Pembongkaran Pasangan Batu M3 157.50 288,296.24 229,195.51 36,098,292.32
7.1 (10) 15 Beton Mutu Rendah Fc' 10 Mpa ( Rabatan ) M3 14.70 696,277.27 553,540.43 8,137,044.30
- -
BULAKSARI-BULAKJAYA - -
7.1(7) 16 Pekerjaan Pengunci U-Ditch Beton fc' 20 Mpa M3 96.33 1,534,695.28 1,220,082.75 117,534,231.48
7.1 (5) 17 Pekerjaan Stek Dinding Saluran fc' 30 Mpa M3 22.89 1,662,853.46 1,321,968.50 30,255,232.16
7.1 (5) 18 Pekerjaan Saluran Cor Setempat fc' 30 Mpa M3 9.57 2,846,966.35 2,263,338.25 21,649,853.34
7.1 (5) 19 Pekerjaan Plat Injak Cor Setempat fc' 30 Mpa M3 10.80 1,616,719.19 1,285,291.76 13,874,981.60
7.3 (3) 20 Pekerjaan Tulangan Angkur untuk DUB KG 21.67 21,379.49 16,996.69 368,338.87
7.3 (6) 21 Anyaman Kawat Yang Dilas (Welded Wire Mesh) Kg 429.85 21,954.04 17,453.46 7,502,356.65
7.6 (1)a 22 Pondasi Dolken M1 234.00 39,429.14 31,346.16 7,335,001.98
- -
MRUTU RIVERSIDE - -
7.1(5) 23 Pekerjaan Plat Lantai Jalan Inspeksi fc' 20 Mpa m3 999.13 1,873,013.25 1,489,045.53 1,487,747,083.66
7.1(5) 24 Pekerjaan Balok Kantilever 20 x 30 Beton fc' 20 Mpa m3 17.63 4,518,044.62 3,591,845.47 63,317,052.02
7.1(7) 25 Pekerjaan Kolom Railing 15 x 20 fc' 20 Mpa m3 9.48 3,733,762.07 2,968,340.84 28,130,966.18
7.22 26 Pembongkaran Paving M2 2,366.00 13,663.98 10,862.86 25,701,536.46
7.1(7) 27 Pekerjaan Kolom 15 x 15 (Bak Penampung Sedimen) Beton fc' 20 Mpa m3 0.17 4,056,701.94 3,225,078.04 544,231.92
7.1(7) 28 Ring Balk 15 x15 (Bak Penampung Sedimen) Beton fc' 20 Mpa m3 0.25 4,056,701.94 3,225,078.04 798,206.82
7.1(7) 29 Sloof 15 x 20 (Bak Penampung Sedimen) Beton fc' 20 Mpa m3 0.33 3,733,762.07 2,968,340.84 979,552.48
7.15 (1) 30 Pembongkaran Pasangan Batu M3 2,416.43 288,296.24 229,195.51 553,834,898.56
7.9 (1) 31 Pekerjaan Dinding Penahan Tanah Beton fc' 20 Mpa m3 4,445.80 2,180,575.04 1,733,557.15 7,707,048,390.03
7.1 (10) 32 Cor beton pengikat grill fc' 10 Mpa m3 0.16 696,277.27 553,540.43 88,566.47
7.27 33 Pasang Angkur bh 536.00 154,196.51 122,586.23 65,706,218.55
7.1(5) 34 Pekerjaan Cor Beton Pondasi Lampu fc' 20 Mpa m3 16.42 5,425,351.90 4,313,154.76 70,822,001.19
- -
IPAL KOMUNAL - -
7.1(7) 35 Pekerjaan Pondasi Strouss d. 30 fc' 20 Mpa M3 4.24 3,226,285.12 2,564,896.67 10,872,596.97
7.1(7) 36 Pekerjaan Sloof 20/30 cm fc' 20 Mpa M3 3.13 4,256,617.10 3,384,010.60 10,598,721.19
7.1(7) 37 Pekerjaan Sloof 15/20 cm fc' 20 Mpa M3 1.35 7,055,429.37 5,609,066.35 7,572,239.57
7.1(7) 38 Pekerjaan Kolom K1 20/20 fc' 20 Mpa M3 1.32 5,040,899.67 4,007,515.24 5,289,920.11
7.1(7) 39 Pekerjaan Kolom K2 15/15 fc' 20 Mpa M3 3.34 4,056,701.94 3,225,078.04 10,775,792.01
7.1(7) 40 Pekerjaan Plat lantai landasan IPAL 12 cm fc' 20 Mpa M3 7.80 4,764,094.06 3,787,454.77 29,527,944.29
7.1(7) 41 Pekerjaan plat dinding tb. 20 cm fc' 20 Mpa M3 43.07 3,918,299.14 3,115,047.82 134,149,534.17
7.1(7) 42 Pemasangan Dinding Cor fc' 20 Mpa M3 26.70 3,918,299.14 3,115,047.82 83,171,776.67
7.1(7) 43 Pekerjaan Balok lantai 20/30 ( bawah tutup IPAL ) fc' 20 Mpa M3 4.70 4,579,556.99 3,640,747.80 17,104,233.18
7.1(7) 44 Pekerjaan Balok lantai 15/20 ( bawah tutup IPAL ) fc' 20 Mpa M3 1.35 3,856,786.79 3,066,145.49 4,139,296.42
7.1(7) 45 Pekerjaan Plat lantai 1 tb 15 cm ( tutup IPAL ) fc' 20 Mpa M3 7.80 4,764,094.06 3,787,454.77 29,527,944.29
7.1 (10) 46 Pekerjaan lantai kerja Rabat beton fc' 10 Mpa M3 2.60 696,277.27 553,540.43 1,438,513.19
- -
PROTEKSI KEBAKARAN - -
7.1 (5) 47 Dinding Tb. 20 cm, Beton fc' 30 Mpa m3 21.55 3,861,920.25 3,070,226.60 66,163,383.20
7.1 (5) 48 Lantai Tb. 20 cm, Beton fc' 30 Mpa m3 9.31 3,861,920.25 3,070,226.60 28,583,809.63
7.1 (5) 49 Balok Gantung Uk. 20 x 40 cm, fc' 30 Mpa m3 1.52 3,123,771.96 2,483,398.71 3,774,766.03
7.1 (5) 50 Pelat Tutup Tandon Tb. 20 cm, Beton fc' 30 Mpa m3 7.96 3,861,920.25 3,070,226.60 24,439,003.73
7.1(7) 51 Cor beton Rumah Gate Valve fc' 20 Mpa m3 0.43 3,656,871.62 2,907,212.94 1,250,101.56
7.1(7) 52 Cor beton Dudukan Pilar Hydrant fc' 20 Mpa m3 1.15 3,626,115.44 2,882,761.78 3,320,941.57
7.1(7) 53 Cor beton Dudukan Box Hydrant fc' 20 Mpa m3 1.60 3,626,115.44 2,882,761.78 4,600,887.80
7.1(7) 54 Poer Uk. 70 x 70 x 20 cm, Beton fc' 20 Mpa m3 0.49 4,302,751.37 3,420,687.34 1,676,136.80
7.1(7) 55 Patok Kolom Uk. 20 x 20 cm, Beton fc' 20 Mpa m3 0.28 4,302,751.37 3,420,687.34 957,792.46
7.1 (10) 56 Lantai Kerja, Beton fc' 10 Mpa M3 5.93 696,277.27 553,540.43 3,282,494.74
- -
JUMLAH HARGA DIVISI VII - - 10,486,936,533.92
 HARGA SATUAN
PERKIRAAN penurunan harga
KODE NO. URAIAN PEKERJAAN SATUAN e' - beban JUMLAH HARGA (RUPIAH)
KUANTITAS penawaran
(harga include
10%
keuntungan)
XI DIVISI MEKANIKAL, ELEKTRIKAL, DAN PLUMBING - -
A PEKERJAAN MEKANIKAL - -
PROTEKSI KEBAKARAN - -
1 Hydrant Pilar UNIT 14.00 2,929,500.00 2,328,952.50 32,605,335.00
2 Box Hydrant UNIT 14.00 3,870,000.00 3,076,650.00 43,073,100.00
3 Pipe, S/ STD SMLS, ASTM A-106 GR B BBE UNIT 97.75 1,530,000.00 1,216,350.00 118,898,212.50
4 Las pipa hidrant /10 CM 909.08 36,000.00 28,620.00 26,017,726.50
5 Tee - Str S/ STR SCH 40 UNIT 16.00 144,000.00 114,480.00 1,831,680.00
6 Flg, Weldneck, #150 UNIT 21.00 234,000.00 186,030.00 3,906,630.00
7 Gasket, #150 UNIT 21.00 67,500.00 53,662.50 1,126,912.50
8 Stud Bolts W/ Nuts (3/4" X 120) UNIT 176.00 27,000.00 21,465.00 3,777,840.00
9 Stud Bolts W/ Nuts (3/4" X 150) UNIT 176.00 36,000.00 28,620.00 5,037,120.00
10 Blind Flange, #150 UNIT 3.00 192,600.00 153,117.00 459,351.00
11 Ell, 45 S/ Std, Sch 40 UNIT 17.00 104,400.00 82,998.00 1,410,966.00
12 Gate Valve UNIT 6.00 3,690,000.00 2,933,550.00 17,601,300.00
13 Pompa Hydrant Tohatsu VC 52 AS 1450/ L Mesin 2 Tak UNIT 2.00 82,800,000.00 65,826,000.00 131,652,000.00
14 Wall Pipa Dia. 4" BH 5.00 105,505.50 83,876.87 419,384.35
15 Pipa PVC 4" standar PDAM M1 20.00 107,193.80 85,219.07 1,704,381.39
16 Keni 4" standar PDAM BH 15.00 36,000.00 28,620.00 429,300.00
17 Siamesse UNIT 2.00 2,610,000.00 2,074,950.00 4,149,900.00
18 Pipa tee 6" standar PDAM UNIT 2.00 227,087.75 180,534.76 361,069.52
19 Pipa tee 8" standar PDAM UNIT 2.00 1,642,884.33 1,306,093.04 2,612,186.08
20 Klem sambungan pipa 4" ke 12" (ngebros) UNIT 1.00 3,265,208.81 2,595,841.00 2,595,841.00
21 Pipa reduser/vsock 4"X6"standar PDAM UNIT 2.00 119,700.00 95,161.50 190,323.00
22 Pipa reduser/vsock 4"X8"standar PDAM UNIT 2.00 180,000.00 143,100.00 286,200.00
23 Pelat Siku 50.50.5 MM + Angkur Besi, dia. 8 BH 68.00 158,400.00 125,928.00 8,563,104.00
24 Anchor Bolt 200 x 400, dia. 16 BH 80.00 14,400.00 11,448.00 915,840.00
25 Tangga Inspeksi Dia. 16 KG 46.88 26,598.09 21,145.48 991,300.06
26 Grill Besi + Frame ( Fabrikan ) BH 10.00 4,562,203.14 3,626,951.50 36,269,514.96
27 Pelapisan Waterproof Sisi dalam Tandon M2 123.75 39,143.02 31,118.70 3,850,938.84
- -
B PEKERJAAN ELEKTRICAL - -
MRUTU RIVERSIDE - -
28 Pengadaan lampu + tiang + aksesoris Ls 67.00 11,700,000.00 9,301,500.00 623,200,500.00
29 Latter "MRUTU RIVERSIDE" Neon box tinggi 80 cm unit 14.00 1,350,000.00 1,073,250.00 15,025,500.00
- -
C PEKERJAAN PLUMBING - -
KALI BASIN 1 - -
7.24 30 Pemasangan Pipa Air Kotor diameter 4'' M1 108.00 137,128.62 109,017.25 11,773,863.06
- -
KALI BASIN 2 - -
7.24 31 Pemasangan Pipa Air Kotor diameter 4'' M1 67.00 137,128.62 109,017.25 7,304,155.78
- -
WONOSARI WETAN BARU - -
7.24 32 Pemasangan Pipa Air Kotor diameter 4'' M1 161.00 137,128.62 109,017.25 17,551,777.33
- -
IPAL KOMUNAL - -
33 Pemasangan Batu Vulkano M3 12.95 810,000.00 643,950.00 8,341,647.34
7.24 34 Pipa air kotor diameter 4" M1 60.00 137,128.62 109,017.25 6,541,035.03
7.24(1) 35 Pipa air kotor diameter 6" M1 134.00 174,550.62 138,767.74 18,594,877.23
36 Pemasangan plat filter AF M3 1.13 3,969,447.37 3,155,710.66 3,578,575.89
37 Waterproofing M2 329.12 39,143.02 31,118.70 10,241,630.20
- -
JUMLAH HARGA DIVISI XI - - 1,172,891,018.58
XII DIVISI ARSITEKTUR - -
KALI BASIN 1 - -
7.20 1 Plesteran Halus 1 PC : 4 Ps tb. 1,5 cm M2 10.00 79,056.65 62,850.04 628,500.35
- - -
KALI BASIN 2 - - -
7.24 2 Pekerjaan Besi Pipa Galvanis 3 " (Medium) M1 76.00 185,143.62 147,189.18 11,186,377.34
7.20 3 Plesteran Halus 1 PC : 4 Ps tb. 1,5 cm M2 369.80 79,056.65 62,850.04 23,241,943.00
- - -
MRUTU RIVERSIDE - - -
7.24 4 Pekerjaan Besi Pipa Galvanis 3 " (Medium) m1 1,474.00 185,143.62 147,189.18 216,956,844.71
5 Pohon Tabebuya ; Dia. 10,00 CM btg 66.00 606,405.89 482,092.68 31,818,116.94
A.4.4.3.35. 6 Keramik Bintan, bone, brown, cream KW- A 30 x 30 m2 16.50 231,622.18 184,139.63 3,038,303.97
7.20 7 Plesteran Halus 1 PC : 4 Ps tb. 1,5 cm m2 33.00 79,056.65 62,850.04 2,074,051.16
8 Finishing Semen Expos Motif Lingkaran untuk Kantilever m2 878.80 51,213.74 40,714.93 35,780,277.39
- - -
IPAL KOMUNAL - - -
7.20 9 Plesteran Halus 1 Pc : 4 Ps tebal 1.5 cm M2 247.50 79,056.65 62,850.04 15,555,383.70
- - -
PROTEKSI KEBAKARAN - - -
7.20 10 Plesteran Halus 1 Pc : 4 Ps tebal 1.5 cm M2 46.55 79,056.65 62,850.04 2,925,669.14
A.4.7.1.10. 11 Pengecatan Patok dan Atap Beton Tandon M2 52.15 24,748.21 19,674.83 1,026,042.18

JUMLAH HARGA DIVISI XII 344,231,509.89

Jumlah Sub Total 27,395,734,896.93
JUMLAH TOTAL HARGA 27,395,734,000.00