Lap. Mingguan Add Ii (65-69)
Lap. Mingguan Add Ii (65-69)
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 1,000,000.000 1,000,000.00 1,000,000.00 - Tetap
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 1,264,421.205 63,221,060.25 63,221,060.25 - Tetap
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 149,000,000.000 149,000,000.00 149,000,000.00 - Tetap
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 4,500,000.000 22,500,000.00 22,500,000.00 - Tetap
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 50,000,000.000 50,000,000.00 50,000,000.00 - Tetap
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 62,791,200.000 62,791,200.00 62,791,200.00 - Tetap
3 Urugan tanah kembali m3 16.58 54.35 74,663.750 1,237,924.97 4,057,974.81 2,820,049.84 Bertambah
4 Urugan pasir dibawah lantai kerja, t = 10 cm m3 5.52 6.10 438,293.750 2,420,696.38 2,673,591.88 252,895.49 Bertambah
b PEKERJAAN PASANGAN
1 Pasangan batako uk 7x15x30 cm m2 92.72 107.27 190,005.875 17,617,344.73 20,381,455.20 2,764,110.47 Bertambah
2 Plesteran 1 : 4 m2 185.46 214.53 95,043.015 17,626,677.56 20,390,053.22 2,763,375.66 Bertambah
3 Acian m2 185.46 214.53 55,457.025 10,285,059.86 11,897,472.86 1,612,413.00 Bertambah
4 Lantai keramik 30 x 30 cm m2 43.50 64.73 319,504.426 13,898,442.53 20,679,923.97 6,781,481.44 Bertambah
c PEKERJAAN BETON
1 Beton mutu beton f'c = 12.2 Mpa (k-125)
- Lantai kerja, t = 5 cm m3 2.76 6.05 1,812,446.016 5,004,163.45 10,965,298.40 5,961,134.95 Bertambah
2 Beton bertulang mutu beton f'c = 24 Mpa ( K-300 )
- Lantai, t = 25 cm m3 10.34 17.31 6,333,489.731 65,456,616.37 109,632,707.24 44,176,090.87 Bertambah
- Dinding, t = 20 cm m3 11.04 13.44 6,359,801.323 70,212,206.61 85,475,729.79 15,263,523.18 Bertambah
- Kolom ukuran 25 x 25 cm m3 2.06 3.00 8,698,378.875 17,936,057.24 26,106,009.60 8,169,952.36 Bertambah
- Pondasi Telapak ukuran 80 x 80 x 25 cm m3 0.73 0.63 8,936,283.056 6,487,741.50 5,603,049.48 (884,692.02) Bertambah
- Sloof ukuran 20 x 30 cm m3 0.81 0.95 7,418,911.738 6,009,318.51 7,066,513.43 1,057,194.92 Bertambah
- Ring Balok ukuran 20 x 40 cm m3 5.24 6.42 8,178,757.690 42,856,690.29 52,474,909.34 9,618,219.04 Bertambah
- Dak Atap, t = 15 cm m3 13.13 15.98 6,532,985.594 85,745,435.92 104,423,241.74 18,677,805.81 Bertambah
- Lisplank, H = 60 cm m3 1.87 2.09 6,604,334.10 12,363,313.43 13,821,550.39 1,458,236.97 Bertambah
- Selasar, t = 15 cm m3 1.05 2.43 8,179,962.418 8,588,960.54 19,877,308.68 11,288,348.14 Bertambah
- Tangga m3 0.71 1.08 8,177,489.272 5,789,662.40 8,852,132.14 3,062,469.73 Bertambah
- Pondasi Pompa m3 0.44 0.61 8,183,477.092 3,608,913.40 4,971,462.33 1,362,548.94 Bertambah
d PEKERJAAN BESI
1 Pintu besi plat baja ukuran 170 x 280 cm,rangkap,rangka besi siku,1 buah m2 4.76 4.76 1,240,350.900 5,904,070.28 5,904,070.28 - Tetap
2 Handrail
- Pipa BSP diameter 1.5 ", type medium kg 104.31 104.31 30,299.16 3,160,505.90 3,160,505.90 - Tetap
- Pipa BSP diameter 1 ", type medium kg 35.67 35.67 39,159.915 1,396,834.17 1,396,834.17 - Tetap
e PEKERJAAN ALUMUNIUM
1 Kusen jendela ukuran 165 x 200 cm, 1 buah m' 7.30 21.03 202,261.11 1,476,506.14 4,253,551.24 2,777,045.10 Bertambah
2 Jendela kaca m2 3.28 2.03 1,024,359.855 3,359,900.32 2,074,328.71 (1,285,571.62) Berkurang
3 Kaca 5 mm m2 2.94 4.80 282,248.755 829,811.34 1,354,794.02 524,982.68 Bertambah
4 Kusen jendela (bouvenligh) ukuran 60 x 200 cm, 3 buah m2 3.60 3.45 1,260,457.960 4,537,648.66 4,348,579.96 (189,068.69) Berkurang
5 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 4 buah m2 6.24 6.24 1,260,457.960 7,865,257.67 7,865,257.67 - Tetap
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 6.00 83,793.600 502,761.60 502,761.60 - Tetap
2 Lampu SL 18 watt lengkap dengan box ttk 3.00 3.00 83,793.600 251,380.80 251,380.80 - Tetap
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 - Tetap
4 Sakelar ganda bh 2.00 2.00 61,253.600 122,507.20 122,507.20 - Tetap
5 Instalasi listrik ttk 9.00 9.00 295,220.640 2,656,985.76 2,656,985.76 - Tetap
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 478.30 478.30 59,768.950 28,587,488.78 28,587,488.78 - Tetap
2 Waterprofing Atap dak beton m2 87.50 106.56 127,308.450 11,139,489.38 13,565,988.43 2,426,499.06 Bertambah
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC type D Lengkap dengan Assesories diameter 100 mm m' 30.00 30.00 73,965.853 2,218,975.60 2,218,975.60 - Tetap
2 Bend PVC diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 - Tetap
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 - Tetap
2 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 3 buah m2 6.55 3.12 1,260,457.960 8,255,999.64 3,932,628.84 (4,323,370.80) Berkurang
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 6.00 83,793.600 502,761.60 502,761.60 - Tetap
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 8.00 83,793.600 670,348.80 670,348.80 - Tetap
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 - Tetap
4 Sakelar ganda bh 1.00 1.00 61,253.600 61,253.60 61,253.60 - Tetap
5 Instalasi listrik ttk 10.00 10.00 295,220.640 2,952,206.40 2,952,206.40 - Tetap
6 Exhaust Fan set 2.00 2.00 1,764,000.000 3,528,000.00 3,528,000.00 - Tetap
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 301.01 59,768.950 11,394,950.32 17,990,752.79 6,595,802.48 Bertambah
2 Waterprofing Atap dak beton m2 51.45 152.00 127,308.450 6,550,019.75 19,350,884.40 12,800,864.65 Bertambah
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 73,965.853 2,662,770.72 2,662,770.72 - Tetap
2 Bend diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 - Tetap
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 - Tetap
4 Kran diameter 1/2" Termasuk assesories bh 2.00 2.00 149,026.775 298,053.55 298,053.55 - Tetap
5 Closet Jongkok bh 1.00 1.00 777,055.000 777,055.00 777,055.00 - Tetap
6 Bak mandi Fiberglass bh 1.00 1.00 539,990.550 539,990.55 539,990.55 - Tetap
7 Floor Drain kamar mandi bh 1.00 1.00 165,991.460 165,991.46 165,991.46 - Tetap
k PEKERJAAN SEPTIK TANK
1 Galian Tanah m3 9.51 9.51 125,519.625 1,193,691.63 1,193,691.63 - Tetap
2 Urugan Tanah m3 2.09 2.09 74,663.750 156,047.24 156,047.24 - Tetap
3 Buangan sisa tanah m3 7.42 7.42 44,741.900 331,984.90 331,984.90 - Tetap
4 Urugan pasir m3 0.18 0.18 438,293.750 78,892.88 78,892.88 - Tetap
5 Lantai kerja k-125 m3 0.08 0.08 1,812,446.016 144,995.68 144,995.68 - Tetap
6 Beton K-175
- Lantai m3 0.15 0.15 1,886,199.90 282,929.98 282,929.98 - Tetap
- Dinding m3 0.55 0.55 1,886,199.897 1,037,409.94 1,037,409.94 - Tetap
- Atap m3 0.07 0.07 1,886,199.897 132,033.99 132,033.99 - Tetap
7 Pipa PVC air limbah diameter 100 mm m' 12.00 12.00 121,301.770 1,455,621.24 1,455,621.24 - Tetap
8 Knee PVC air limbah diameter 100 mm bh 2.00 2.00 135,600.000 271,200.00 271,200.00 - Tetap
9 Dop pvc diameter 100 mm bh 1.00 1.00 56,810.000 56,810.00 56,810.00 - Tetap
10 Vent pipa GI diameter 50 mm bh 1.00 1.00 1,733,494.77 1,733,494.77 1,733,494.77 - Tetap
11 Man hole ukuran 40 x 40 cm bh 1.00 1.00 424,779.295 424,779.30 424,779.30 - Tetap
12 Media pasir m3 0.75 0.75 235,820.000 176,865.00 176,865.00 - Tetap
13 Media koral m3 2.63 2.63 299,000.000 786,370.00 786,370.00 - Tetap
14 Media ijuk kg 5.00 5.00 38,220.000 191,100.00 191,100.00 - Tetap
l PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 186.00 186.00 59,768.950 11,117,024.70 11,117,024.70 - Tetap
2 Pengecatan plafon m2 56.00 56.00 59,768.950 3,347,061.20 3,347,061.20 - Tetap
3 Pengecatan cat kayu m2 3.27 3.27 85,979.290 281,152.28 281,152.28 - Tetap
m PEKERJAAN SALURAN AIR HUJAN
1 Galian Tanah m3 19.01 19.01 125,519.625 2,386,128.07 2,386,128.07 - Tetap
2 Buangan tanah sisa m3 11.86 11.86 44,741.900 530,638.93 530,638.93 - Tetap
3 Urugan Tanah m3 7.15 7.15 74,663.750 533,845.81 533,845.81 - Tetap
4 Pasangan Batu Belah 1 : 4 m3 11.86 11.86 1,599,204.375 18,966,563.89 18,966,563.89 - Tetap
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 150,000,000.000 300,000,000.00 300,000,000.00 - Tetap
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 180,000,000.000 360,000,000.00 360,000,000.00 - Tetap
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 2.00 35,000,000.000 70,000,000.00 70,000,000.00 - Tetap
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 5,000,000.000 60,000,000.00 60,000,000.00 - Tetap
5 Panel Pompa unit 4.00 4.00 25,000,000.000 100,000,000.00 100,000,000.00 - Tetap
6 Pemasangan Sambungan Listrik PLN 105 KVA ls 1.00 1.00 175,000,000.000 175,000,000.00 175,000,000.00 - Tetap
7 Pemasangan Sambungan Listrik PLN 164 KVA ls 1.00 200,000,000.000 - 200,000,000.00 200,000,000.00 -
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang ls 1.00 1.00 100,000,000.000 100,000,000.00 100,000,000.00 - Tetap
1 Pipa 250 mm (HDPE) PN 10 m' 10,187.00 10,304.00 690,805.000 7,037,230,535.00 7,118,054,720.00 80,824,185.00 Bertambah
2 Pipa 200 mm (HDPE) PN 10 m' 5,252.00 4,100.00 444,245.000 2,333,174,740.00 1,821,404,500.00 (511,770,240.00) Berkurang
3 Pipa 150 mm (HDPE) PN 8 m' 1,349.00 2,644.50 234,025.000 315,699,725.00 618,879,112.50 303,179,387.50 Bertambah
4 Pipa 100 mm (HDPE) PN 8 m' 11,690.00 4,756.00 111,320.000 1,301,330,800.00 529,437,920.00 (771,892,880.00) Berkurang
Pengadaan Aksesoris Pipa
1 Flange Spigot
Flange Spigot ø 150 mm bh 4.00 4.00 666,450.000 2,665,800.00 2,665,800.00 - Tetap
Flange Spigot ø 100 mm bh 12.00 12.00 339,750.000 4,077,000.00 4,077,000.00
2 Paken Flange
Paken Flange ø 150 mm bh 4.00 4.00 666,450.00 2,665,800.00 2,665,800.00 - Tetap
Paken Flange ø 100 mm bh 12.00 12.00 339,750.00 4,077,000.00 4,077,000.00 - Tetap
3 Bend 90º
Bend 90º 250 mm bh 23.00 12.00 1,685,137.500 38,758,162.50 20,221,650.00 (18,536,512.50) Berkurang
Bend 90º 200 mm bh 6.00 2.00 1,058,400.000 6,350,400.00 2,116,800.00 (4,233,600.00) Berkurang
Bend 90º 150 mm bh 1.00 2.00 868,162.500 868,162.50 1,736,325.00 868,162.50 Bertambah
Bend 90º 150 mm PVC bh 1.00 1.00 776,240.600 776,240.60 776,240.60 - Tetap
Bend 90º 100 mm bh 46.00 2.00 427,162.500 19,649,475.00 854,325.00 (18,795,150.00) Berkurang
Bend 90º 100 mm PVC bh 1.00 1.00 340,850.600 340,850.60 340,850.60 - Tetap
4 Tee
Tee 250 x 200 bh 1.00 1.00 2,656,000.000 2,656,000.00 2,656,000.00 - Tetap
Tee 250 x 250 bh 3.00 3.00 1,589,175.000 4,767,525.00 4,767,525.00 - Tetap
Tee 250 x 150 bh 6.00 3.00 2,092,800.000 12,556,800.00 6,278,400.00 (6,278,400.00) Berkurang
Tee 250 x 100 bh 8.00 2.00 1,749,650.000 13,997,200.00 3,499,300.00 (10,497,900.00) Berkurang
Tee 200 x 200 bh 1.00 1.00 2,092,800.000 2,092,800.00 2,092,800.00 - Tetap
Tee 200 x 100 bh 14.00 1.00 1,186,450.000 16,610,300.00 1,186,450.00 (15,423,850.00) Berkurang
Tee 200 x 100 PVC bh 1.00 1.00 1,958,278.000 1,958,278.00 1,958,278.00 - Tetap
Tee 150 x 150 PVC bh 2.00 2.00 1,485,343.400 2,970,686.80 2,970,686.80 - Tetap
Tee 150 x 100 bh 7.00 7.00 949,240.000 6,644,680.00 6,644,680.00 - Tetap
Tee 100 x 100 bh 88.00 20.00 275,260.000 24,222,880.00 5,505,200.00 (18,717,680.00) Berkurang
Tee 100 x 100 PVC bh 4.00 4.00 594,191.000 2,376,764.00 2,376,764.00 - Tetap
5 Dop
Dop 250 mm bh 1.00 1.00 1,120,750.300 1,120,750.30 1,120,750.30 - Tetap
Dop 200 mm bh 5.00 1.00 803,122.000 4,015,610.00 803,122.00 (3,212,488.00) Berkurang
Dop 150 Mm bh 3.00 3.00 610,891.000 1,832,673.00 1,832,673.00 - Tetap
Dop 100 mm bh 58.00 1.00 308,915.300 17,917,087.40 308,915.30 (17,608,172.10) Berkurang
6 Gate Valve
Gate valve all flange CI dia. 250 mm bh 12.00 12.00 7,403,400.000 88,840,800.00 88,840,800.00 - Tetap
Gate valve all flange CI dia. 200 mm bh 4.00 4.00 4,874,700.000 19,498,800.00 19,498,800.00 - Tetap
Gate valve all flange CI dia. 150 mm bh 6.00 6.00 3,180,700.000 19,084,200.00 19,084,200.00 - Tetap
Gate valve all flange CI dia. 100 mm bh 48.00 48.00 1,547,300.000 74,270,400.00 74,270,400.00 - Tetap
7 Stub End
Stub End 250 bh 24.00 24.00 2,602,500.000 62,460,000.00 62,460,000.00 - Tetap
Stub End 200 bh 8.00 8.00 1,954,750.000 15,638,000.00 15,638,000.00 - Tetap
Stub End 150 bh 12.00 12.00 1,282,250.000 15,387,000.00 15,387,000.00 - Tetap
Stub End 100 bh 90.00 90.00 646,875.000 58,218,750.00 58,218,750.00 - Tetap
8 Gibolt
Gibolt 250 bh 2.00 25.00 1,528,300.000 3,056,600.00 38,207,500.00 35,150,900.00 Bertambah
Gibolt 200 bh 1.00 2.00 886,100.000 886,100.00 1,772,200.00 886,100.00 Bertambah
Gibolt 150 bh 2.00 2.00 496,480.000 992,960.00 992,960.00 - Tetap
9 Reducer
Reducer 250 x 200 mm bh 4.00 4.00 1,023,745.200 4,094,980.80 4,094,980.80 - Tetap
Reducer 250 x 150 mm bh 1.00 1.00 917,346.600 917,346.60 917,346.60 - Tetap
Reducer 250 x 100 mm bh 1.00 1.00 635,936.800 635,936.80 635,936.80 - Tetap
Reducer 200 x 150 mm bh 2.00 2.00 608,843.000 1,217,686.00 1,217,686.00 - Tetap
Reducer 200 x 100 mm bh 1.00 1.00 581,731.300 581,731.30 581,731.30 - Tetap
10 "Y" Streiner
"Y" Streiner 250 mm bh 1.00 1.00 5,129,200.000 5,129,200.00 5,129,200.00 - Tetap
11 Baut
Baut Dia 6" - 10" bh 384.00 384.00 17,170.000 6,593,280.00 6,593,280.00 - Tetap
Baut Dia 2" - 4" bh 708.00 708.00 8,885.000 6,290,580.00 6,290,580.00 - Tetap
Bend 90º 150 mm bh 1.00 2.00 36,712.060 36,712.06 73,424.12 36,712.06 Bertambah
Bend 90º 150 mm PVC bh 1.00 1.00 36,712.060 36,712.06 36,712.06 - Tetap
Bend 90º 100 mm bh 46.00 2.00 32,614.120 1,500,249.52 65,228.24 (1,435,021.28) Berkurang
Bend 90º 100 mm PVC bh 1.00 1.00 32,614.120 32,614.12 32,614.12 - Tetap
3 Tee
Tee 250 x 200 bh 1.00 1.00 288,927.100 288,927.10 288,927.10 - Tetap
Tee 250 x 250 bh 3.00 3.00 87,133.200 261,399.60 261,399.60 - Tetap
Tee 250 x 150 bh 6.00 3.00 87,133.200 522,799.20 261,399.60 (261,399.60) Berkurang
Tee 250 x 100 bh 8.00 2.00 87,133.200 697,065.60 174,266.40 (522,799.20) Berkurang
Tee 200 x 200 bh 1.00 1.00 58,974.300 58,974.30 58,974.30 - Tetap
Tee 200 x 100 bh 14.00 1.00 58,974.300 825,640.20 58,974.30 (766,665.90) Berkurang
Tee 200 x 100 PVC bh 1.00 1.00 58,974.300 58,974.30 58,974.30 - Tetap
Tee 150 x 150 PVC bh 2.00 2.00 34,280.400 68,560.80 68,560.80 - Tetap
Tee 150 x 100 bh 7.00 7.00 34,280.400 239,962.80 239,962.80 - Tetap
Tee 100 x 100 bh 88.00 20.00 29,367.800 2,584,366.40 587,356.00 (1,997,010.40) Berkurang
Tee 100 x 100 PVC bh 4.00 4.00 29,367.800 117,471.20 117,471.20 - Tetap
5 Dop
Dop 250 mm bh 1.00 1.00 58,974.300 58,974.30 58,974.30 - Tetap
Dop 200 mm bh 5.00 1.00 58,974.300 294,871.50 58,974.30 (235,897.20) Berkurang
Dop 150 Mm bh 3.00 3.00 58,974.300 176,922.90 176,922.90 - Tetap
Dop 100 mm bh 58.00 1.00 29,367.800 1,703,332.40 29,367.80 (1,673,964.60) Berkurang
6 Gate Valve
Gate valve all flange CI dia. 250 mm bh 12.00 12.00 532,701.400 6,392,416.80 6,392,416.80 - Tetap
Gate valve all flange CI dia. 200 mm bh 4.00 4.00 494,201.400 1,976,805.60 1,976,805.60 - Tetap
Gate valve all flange CI dia. 150 mm bh 6.00 6.00 354,391.730 2,126,350.38 2,126,350.38 - Tetap
Gate valve all flange CI dia. 100 mm bh 48.00 48.00 291,582.060 13,995,938.88 13,995,938.88 - Tetap
7 Stub End
Stub End 250 bh 24.00 24.00 87,133.200 2,091,196.80 2,091,196.80 - Tetap
Stub End 200 bh 8.00 8.00 58,974.300 471,794.40 471,794.40 - Tetap
Stub End 150 bh 12.00 12.00 34,280.400 411,364.80 411,364.80 - Tetap
Stub End 100 bh 90.00 90.00 29,367.800 2,643,102.00 2,643,102.00 - Tetap
8 Gibolt
Gibolt 250 bh 2.00 25.00 532,701.400 1,065,402.80 13,317,535.00 12,252,132.20 Bertambah
Gibolt 200 bh 1.00 2.00 494,201.400 494,201.40 988,402.80 494,201.40 Bertambah
Gibolt 150 bh 2.00 2.00 354,391.730 708,783.46 708,783.46 - Tetap
9 Reducer
Reducer 250 x 200 mm bh 4.00 4.00 37,579.850 150,319.40 150,319.40 - Tetap
Reducer 250 x 150 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 - Tetap
Reducer 250 x 100 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 - Tetap
Reducer 200 x 150 mm 2.00 37,579.850 - 75,159.70 75,159.70 Item Baru
Reducer 200 x 100 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 - Tetap
10 "Y" Streiner
"Y" Streiner 250 mm bh 1.00 1.00 87,133.200 87,133.20 87,133.20 - Tetap
11 Pemberat Pipa 250 mm dan Pemasangan bh 667.00 239,613.668 - 159,822,316.41 159,822,316.41 Item Baru
Pemberat Pipa 200 mm dan Pemasangan bh 507.00 239,613.668 - 121,484,129.56 121,484,129.56 Item Baru
6 Baja CNP 100x50x6 (Dudukan Pipa) kg 70.40 70.40 48,042.000 3,382,156.80 3,382,156.80 - Tetap
7 Pagar Besi bh 2.00 2.00 500,000.000 1,000,000.00 1,000,000.00 - Tetap
Pekerjaan Beton
1 Trush Block Bend bh 2.00 2.00 976,561.702 1,953,123.40 1,953,123.40 - Tetap
2 Pekerjaan Pondasi (Penyanggah Perlintasan Pipa)
Galian Tanah m3 3.60 3.60 125,519.625 451,870.65 451,870.65 - Tetap
Cerucuk ø10 - 4m btg 24.00 24.00 35,400.000 849,600.00 849,600.00 - Tetap
Urugan Pasir m3 0.60 0.60 288,000.000 172,800.00 172,800.00 - Tetap
Lantai Kerja m3 0.60 0.60 1,671,605.516 1,002,963.31 1,002,963.31 - Tetap
Bekisting m2 14.00 14.00 482,385.325 6,753,394.55 6,753,394.55 - Tetap
Pembesian 12 mm - 200 kg 392.85 392.85 31,710.445 12,457,448.32 12,457,448.32 - Tetap
Cor Beton K250 m3 4.28 4.28 2,040,917.429 8,735,126.60 8,735,126.60 - Tetap
Kontraktor Pelaksana/Penyedia
PANITIA PENELITI PELAKSANAAN KONTRAK
PT. JAYA TEKNIK LESTARI KSO
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-) Keterangan
KONTRAK ADD KONTRAK ADD
1.
Ketua merangkap Anggota ( ………………………………………………… )
RIO YASSIN
Kuasa KSO 2.
Sekretaris merangkap Anggota ( ………………………………………………)
Mengetahui
Satuan Kerja Pelaksanaan Prasarana 3.
Permukiman Wilayah II A n g g o t a ( ……………………………………………………… )
Provinsi Kalimantan Barat
PPK Air Minum
4.
A n g g o t a ( ………………………………………………)
1 Papan Nama Proyek Buah 1.00 1.00 1,000,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 500,000.00 1,100,000.00 - - 200.00 Timpang
2 Pembuatan Bedeng Pekerja M2 50.00 50.00 1,264,421.20 10.00% 69,543,166.27 63,221,060.25 69,543,166.27 1,287,011.00 69,543,166.27 - 0.00 (0.000) 98.24 Normal
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 149,500,000.00 10.00% 164,450,000.00 149,500,000.00 164,450,000.00 11,455,000.00 163,900,000.00 - - 1,305.11 Negosiasi
4 Pengecekan Kedalaman Tanah Keras (Sondir) Titik 5.00 5.00 4,500,000.00 10.00% 24,750,000.00 22,500,000.00 24,750,000.00 3,000,000.00 24,750,000.00 - - 150.00 Timpang
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 50,000,000.00 10.00% 55,000,000.00 50,000,000.00 55,000,000.00 30,000,000.00 55,000,000.00 - - 166.67 Timpang
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 62,791,200.00 10.00% 69,070,320.00 62,791,200.00 69,070,320.00 61,560,000.00 69,070,320.00 - - 102.00 Normal
7 Pembersihan dan perataan tanah M2 2,200.00 2,200.00 22,821.75 10.00% 55,228,635.00 50,207,850.00 55,228,635.00 23,287.50 55,228,635.00 - - 98.00 Normal
8 Galian tanah M3 624.21 624.21 125,519.63 10.00% 86,185,665.63 78,350,605.12 86,185,665.63 128,081.25 86,185,665.63 - - 98.00 Normal
9 Buangan tanah sisa M3 479.04 479.04 44,741.90 10.00% 23,576,475.75 21,433,159.78 23,576,475.75 45,655.00 23,576,475.75 - - 98.00 Normal
10 Urugan tanah kembali M3 145.17 145.17 74,663.75 10.00% 11,922,830.25 10,838,936.59 11,922,830.25 76,187.50 11,922,830.25 0.00 0.000 98.00 Normal
11 Urugan pasir dibawah lantai, t = 10 cm M3 29.61 29.61 438,293.75 10.00% 14,275,665.73 12,977,877.94 14,275,665.73 444,647.50 14,275,665.73 - - 98.57 Normal
12 Pengadaan dan Pemasangan Water Stop PVC lebar 20 cm M' 216.46 216.46 112,693.56 10.00% 26,833,012.80 24,393,648.00 26,833,012.80 115,092.00 26,833,012.80 - - 97.92 Normal
13 Lantai kerja beton mutu fc = 12.2 Mpa ( K-125 ), t = 5 cm M3 13.57 13.57 1,812,446.02 10.00% 27,054,381.69 24,594,892.44 27,054,381.69 1,845,259.61 27,054,381.69 - - 98.22 Normal
14 Lantai, t = 30 cm M3 77.72 77.72 6,529,270.02 10.00% 558,200,352.38 507,454,865.80 558,200,352.38 6,655,105.74 558,200,352.38 - - 98.11 Normal
15 Dinding, t = 25 cm M3 84.71 84.71 7,592,834.26 10.00% 707,507,889.34 643,188,990.31 707,507,889.34 7,738,537.42 707,507,889.34 - - 98.12 Normal
16 Atap, t = 15 cm M3 34.02 34.02 6,808,549.36 10.00% 254,789,534.20 231,626,849.27 254,789,534.20 6,940,085.52 254,789,534.20 - - 98.10 Normal
17 Man hole ukuran 80 x 80 cm Unit 6.00 6.00 1,699,117.18 10.00% 11,214,173.39 10,194,703.08 11,214,173.39 1,729,316.35 11,214,173.39 - - 98.25 Normal
18 Ventilasi diameter 75 mm Unit 6.00 6.00 1,733,494.77 10.00% 11,441,065.50 10,400,968.64 11,441,065.50 1,751,190.04 11,441,065.50 0.00 0.000 98.99 Normal
19 Tangga dinding M' 20.00 20.00 1,427,964.63 10.00% 31,415,221.81 28,559,292.56 31,415,221.81 1,432,847.83 31,415,221.81 - - 99.66 Normal
20 - Wall pipe dan puddle diameter 200 mm Buah 2.00 2.00 3,166,684.43 10.00% 6,966,705.75 6,333,368.86 6,966,705.75 3,227,988.25 6,966,705.75 - - 98.10 Normal
21 - Pipa GI diameter 250 mm M' 12.00 12.00 1,919,015.92 10.00% 25,331,010.21 23,028,191.10 25,331,010.21 2,012,902.50 25,331,010.21 - - 95.34 Normal
22 - Pipa GI diameter 200 mm M' 12.00 12.00 1,599,179.94 10.00% 21,109,175.18 19,190,159.25 21,109,175.18 1,677,418.75 21,109,175.18 - - 95.34 Normal
23 - Tee all flange CI diameter 250 x 250 mm Buah 1.00 1.00 3,795,134.55 10.00% 4,174,648.01 3,795,134.55 4,174,648.01 3,872,222.50 4,174,648.01 - - 98.01 Normal
24 - Tee all flange CI diameter 250 x 200 mm Buah 2.00 2.00 2,555,434.55 10.00% 5,621,956.01 5,110,869.10 5,621,956.01 2,607,222.50 5,621,956.01 - - 98.01 Normal
25 - Bend all flange CI diameter 200 mm x 90 Buah 6.00 6.00 1,126,444.55 10.00% 7,434,534.03 6,758,667.30 7,434,534.03 1,149,022.50 7,434,534.03 - - 98.04 Normal
26 - Butterfly valve diameter 200 mm Buah 2.00 2.00 6,437,998.77 10.00% 14,163,597.29 12,875,997.54 14,163,597.29 6,569,386.50 14,163,597.29 - - 98.00 Normal
27 - Flange adaptor diameter 200 mm Buah 2.00 2.00 3,994,593.77 10.00% 8,788,106.29 7,989,187.54 8,788,106.29 4,076,186.50 8,788,106.29 - - 98.00 Normal
28 - Blind Flange diameter 250 mm Buah 2.00 2.00 1,219,019.55 10.00% 2,681,843.01 2,438,039.10 2,681,843.01 1,243,897.50 2,681,843.01 - - 98.00 Normal
29 - Flange Steel diameter 150 mm Buah 5.00 5.00 452,828.60 10.00% 2,490,557.30 2,264,143.00 2,490,557.30 462,070.00 2,490,557.30 - - 98.00 Normal
30 - Flange Steel diameter 200 mm Buah 8.00 8.00 610,439.55 10.00% 5,371,868.04 4,883,516.40 5,371,868.04 622,897.50 5,371,868.04 - - 98.00 Normal
31 - Wall pipe dan puddle diameter 200 mm Buah 2.00 2.00 3,166,684.43 10.00% 6,966,705.75 6,333,368.86 6,966,705.75 3,227,988.25 6,966,705.75 - - 98.10 Normal
32 - Pipa GI diameter 200 mm M' 12.00 12.00 1,599,179.94 10.00% 21,109,175.18 19,190,159.25 21,109,175.18 1,677,418.75 21,109,175.18 - - 95.34 Normal
33 - Butterfly valve diameter 200 mm Buah 2.00 2.00 6,437,998.77 10.00% 14,163,597.29 12,875,997.54 14,163,597.29 6,569,386.50 14,163,597.29 - - 98.00 Normal
34 - Screen diameter 200 mm Buah 2.00 2.00 1,274,000.00 10.00% 2,802,800.00 2,548,000.00 2,802,800.00 1,300,000.00 2,802,800.00 - - 98.00 Normal
35 - Flange adaptor diameter 200 mm Buah 2.00 2.00 3,994,593.77 10.00% 8,788,106.29 7,989,187.54 8,788,106.29 4,076,186.50 8,788,106.29 - - 98.00 Normal
36 - Flange Steel diameter 200 mm Buah 4.00 4.00 610,439.55 10.00% 2,685,934.02 2,441,758.20 2,685,934.02 622,897.50 2,685,934.02 - - 98.00 Normal
37 - Wall pipe dan puddle diameter 200 mm Buah 2.00 2.00 3,166,684.43 10.00% 6,966,705.75 6,333,368.86 6,966,705.75 3,227,988.25 6,966,705.75 - - 98.10 Normal
38 - Pipa GI diameter 200 mm M' 12.00 12.00 1,599,179.94 10.00% 21,109,175.18 19,190,159.25 21,109,175.18 1,677,418.75 21,109,175.18 - - 95.34 Normal
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
39 - Bend all flange CI diameter 200 mm x 90 Buah 4.00 4.00 1,126,444.55 10.00% 4,956,356.02 4,505,778.20 4,956,356.02 1,149,022.50 4,956,356.02 - - 98.04 Normal
40 - Flange Steel diameter 200 mm Buah 6.00 6.00 610,439.55 10.00% 4,028,901.03 3,662,637.30 4,028,901.03 622,897.50 4,028,901.03 - - 98.00 Normal
41 - Wall pipe dan puddle diameter 200 mm Buah 2.00 2.00 3,166,684.43 10.00% 6,966,705.75 6,333,368.86 6,966,705.75 3,227,988.25 6,966,705.75 - - 98.10 Normal
42 - Pipa GI diameter 200 mm M' 12.00 12.00 1,599,179.94 10.00% 21,109,175.18 19,190,159.25 21,109,175.18 1,677,418.75 21,109,175.18 - - 95.34 Normal
43 - Butterfly valve diameter 200 mm Buah 2.00 2.00 6,437,998.77 10.00% 14,163,597.29 12,875,997.54 14,163,597.29 6,569,386.50 14,163,597.29 - - 98.00 Normal
44 - Flange Steel diameter 200 mm Buah 6.00 6.00 610,439.55 10.00% 4,028,901.03 3,662,637.30 4,028,901.03 622,897.50 4,028,901.03 - - 98.00 Normal
45 Pengecatan Pekerjaan Besi M2 5.12 5.12 235,994.95 10.00% 1,329,123.56 1,208,294.14 1,329,123.56 236,630.90 1,329,123.56 - - 99.73 Normal
46 Pengecatan Pekerjaan Pipa dan Accessories M2 55.96 55.96 235,994.95 10.00% 14,526,905.14 13,206,277.40 14,526,905.14 236,630.90 14,526,905.14 - - 99.73 Normal
47 Pembuatan Bak Kontrol Buah 2.00 2.00 1,743,813.54 10.00% 3,836,389.79 3,487,627.08 3,836,389.79 1,293,299.20 3,836,389.79 - - 134.83 Timpang
48 Tutup Bak Kontrol Buah 2.00 2.00 955,753.41 10.00% 2,102,657.51 1,911,506.83 2,102,657.51 972,740.45 2,102,657.51 - - 98.25 Normal
49 Galian tanah M3 104.33 104.33 125,519.63 10.00% 14,404,318.37 13,094,834.88 14,404,318.37 128,081.25 14,404,318.37 - - 98.00 Normal
50 Buangan tanah sisa M3 87.75 87.75 44,741.90 10.00% 4,318,711.90 3,926,101.73 4,318,711.90 45,655.00 4,318,711.90 - - 98.00 Normal
51 Urugan tanah kembali M3 16.58 16.58 74,663.75 10.00% 1,361,717.47 1,237,924.97 1,361,717.47 76,187.50 1,361,717.47 - - 98.00 Normal
52 Urugan pasir dibawah lantai kerja, t = 10 cm M3 5.52 5.52 438,293.75 10.00% 2,662,766.02 2,420,696.38 2,662,766.02 444,647.50 2,662,766.02 - - 98.57 Normal
53 Pasangan batako uk 7x15x30 cm M2 92.72 92.72 190,005.88 10.00% 19,379,079.20 17,617,344.73 19,379,079.20 193,693.35 19,379,079.20 - - 98.10 Normal
54 Plesteran 1 4 M2 185.46 185.46 95,043.02 10.00% 19,389,345.32 17,626,677.56 19,389,345.32 96,924.99 19,389,345.32 - - 98.06 Normal
55 Acian M2 185.46 185.46 55,457.03 10.00% 11,313,565.84 10,285,059.86 11,313,565.84 56,585.75 11,313,565.84 - - 98.01 Normal
56 Lantai keramik 30 x 30 cm M2 43.50 43.50 319,504.43 10.00% 15,288,286.79 13,898,442.53 15,288,286.79 325,890.53 15,288,286.79 0.00 0.000 98.04 Normal
57 Lantai kerja, t = 5 cm M3 2.76 2.76 1,812,446.02 10.00% 5,504,579.80 5,004,163.45 5,504,579.80 1,845,259.61 5,504,579.80 - - 98.22 Normal
58 Lantai, t = 25 cm M3 10.34 10.34 6,333,489.73 10.00% 72,002,278.00 65,456,616.37 72,002,278.00 6,455,422.53 72,002,278.00 - - 98.11 Normal
59 Dinding, t = 20 cm M3 11.04 11.04 6,359,801.32 10.00% 77,233,427.27 70,212,206.61 77,233,427.27 6,482,189.33 77,233,427.27 - - 98.11 Normal
60 Kolom ukuran 25 x 25 cm M3 2.06 2.06 8,698,378.88 10.00% 19,729,662.96 17,936,057.24 19,729,662.96 8,867,443.16 19,729,662.96 - - 98.09 Normal
61 Pondasi Telapak ukuran 80 x 80 x 25 cm M3 0.73 0.73 8,936,283.06 10.00% 7,136,515.65 6,487,741.50 7,136,515.65 9,110,103.14 7,136,515.65 - - 98.09 Normal
62 Sloof ukuran 20 x 30 cm M3 0.81 0.81 7,418,911.74 10.00% 6,610,250.36 6,009,318.51 6,610,250.36 7,562,677.40 6,610,250.36 - - 98.10 Normal
63 Ring Balok ukuran 20 x 40 cm M3 5.24 5.24 8,178,757.69 10.00% 47,142,359.32 42,856,690.29 47,142,359.32 8,337,609.27 47,142,359.32 - - 98.09 Normal
64 Dak Atap, t = 15 cm M3 13.13 13.13 6,532,985.59 10.00% 94,319,979.52 85,745,435.92 94,319,979.52 6,659,028.33 94,319,979.52 - - 98.11 Normal
65 Lisplank, H = 60 cm M3 1.87 1.87 6,604,334.10 10.00% 13,599,644.77 12,363,313.43 13,599,644.77 6,731,799.18 13,599,644.77 - - 98.11 Normal
66 Selasar, t = 15 cm M3 1.05 1.05 8,179,962.42 10.00% 9,447,856.59 8,588,960.54 9,447,856.59 8,338,899.80 9,447,856.59 - - 98.09 Normal
67 Tangga M3 0.71 0.71 8,177,489.27 10.00% 6,368,628.64 5,789,662.40 6,368,628.64 8,336,315.57 6,368,628.64 - - 98.09 Normal
68 Pondasi Pompa M3 0.44 0.44 8,183,477.09 10.00% 3,969,804.74 3,608,913.40 3,969,804.74 8,342,289.82 3,969,804.74 - - 98.10 Normal
Pintu besi plat baja ukuran 170 x 280 cm,rangkap,rangka 1,247,290.00 6,494,477.31
69 M2 4.76 4.76 1,240,350.90 10.00% 6,494,477.31 5,904,070.28 6,494,477.31 - - 99.44 Normal
besi siku,1 buah
70 Pipa BSP diameter 1.5 , type medium Kg 104.31 104.31 30,299.16 10.00% 3,476,556.49 3,160,505.90 3,476,556.49 31,013.55 3,476,556.49 - - 97.70 Normal
71 Pipa BSP diameter 1 , type medium Kg 35.67 35.67 39,159.92 10.00% 1,536,517.58 1,396,834.17 1,536,517.58 39,554.25 1,536,517.58 - - 99.00 Normal
72 Kusen jendela ukuran 165 x 200 cm, 1 buah M' 7.30 7.30 202,261.11 10.00% 1,624,156.75 1,476,506.14 1,624,156.75 206,224.33 1,624,156.75 - - 98.08 Normal
73 Jendela kaca M2 3.28 3.28 1,024,359.86 10.00% 3,695,890.36 3,359,900.32 3,695,890.36 1,044,566.85 3,695,890.36 - - 98.07 Normal
74 Kaca 5 mm M2 2.94 2.94 282,248.76 10.00% 912,792.47 829,811.34 912,792.47 287,931.25 912,792.47 - - 98.03 Normal
75 Kusen jendela (bouvenligh) ukuran 60 x 200 cm, 3 buah M2 3.60 3.60 1,260,457.96 10.00% 4,991,413.52 4,537,648.66 4,991,413.52 1,285,562.00 4,991,413.52 - - 98.05 Normal
76 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 4 buah M2 6.24 6.24 1,260,457.96 10.00% 8,651,783.44 7,865,257.67 8,651,783.44 1,285,562.00 8,651,783.44 - - 98.05 Normal
77 Lampu TL 2 x 18 watt lengkap dengan box Titik 6.00 6.00 83,793.60 10.00% 553,037.76 502,761.60 553,037.76 85,502.50 553,037.76 - - 98.00 Normal
78 Lampu SL 18 watt lengkap dengan box Titik 3.00 3.00 83,793.60 10.00% 276,518.88 251,380.80 276,518.88 85,502.50 276,518.88 - - 98.00 Normal
79 Stop Kontak Buah 2.00 2.00 72,523.60 10.00% 159,551.92 145,047.20 159,551.92 74,002.50 159,551.92 - - 98.00 Normal
80 Sakelar ganda Buah 2.00 2.00 61,253.60 10.00% 134,757.92 122,507.20 134,757.92 62,502.50 134,757.92 0.00 0.000 98.00 Normal
81 Instalasi listrik Titik 9.00 9.00 295,220.64 10.00% 2,922,684.34 2,656,985.76 2,922,684.34 241,868.00 2,922,684.34 - - 122.06 Timpang
82 Pengecatan cat tembok M2 478.30 478.30 59,768.95 10.00% 31,446,237.66 28,587,488.78 31,446,237.66 60,682.05 31,446,237.66 - - 98.50 Normal
83 Waterprofing Atap dak beton M2 87.50 87.50 127,308.45 10.00% 12,253,438.31 11,139,489.38 12,253,438.31 129,906.30 12,253,438.31 - - 98.00 Normal
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
129 Pasangan batako uk 7x15x30 cm M2 93.00 93.00 190,005.88 10.00% 19,437,601.01 17,670,546.38 19,437,601.01 193,693.35 19,437,601.01 - - 98.10 Normal
130 Plesteran 1 4 M2 186.00 186.00 95,043.02 10.00% 19,445,800.87 17,678,000.79 19,445,800.87 96,924.99 19,445,800.87 - - 98.06 Normal
131 Acian M2 186.00 186.00 55,457.03 10.00% 11,346,507.32 10,315,006.65 11,346,507.32 56,585.75 11,346,507.32 - - 98.01 Normal
132 Lantai keramik ruangan ukuran 40 x 40 cm M2 31.00 31.00 377,392.03 10.00% 12,869,068.17 11,699,152.88 12,869,068.17 384,971.48 12,869,068.17 0.00 0.000 98.03 Normal
133 Lantai keramik kamar mandi/wc ukuran 20 x 20 cm M2 1.50 1.50 321,389.93 10.00% 530,293.38 482,084.89 530,293.38 327,779.90 530,293.38 - - 98.05 Normal
134 Dinding keramik kamar mandi/wc ukuran 20 x 25 cm M2 8.50 8.50 435,660.60 10.00% 4,073,426.56 3,703,115.06 4,073,426.56 444,441.19 4,073,426.56 - - 98.02 Normal
135 Plint Lantai ukuran 15 x 40 cm M' 28.50 28.50 69,061.64 10.00% 2,165,082.41 1,968,256.74 2,165,082.41 70,463.49 2,165,082.41 - - 98.01 Normal
136 Lantai Kerja, t -= 5 cm M3 1.60 1.60 1,812,446.02 10.00% 3,189,904.99 2,899,913.63 3,189,904.99 1,845,259.61 3,189,904.99 - - 98.22 Normal
137 Teras, t = 15 cm M3 3.60 3.60 1,812,446.02 10.00% 7,177,286.23 6,524,805.66 7,177,286.23 1,845,259.61 7,177,286.23 - - 98.22 Normal
138 Sloof 20 x 25 cm M3 1.55 1.55 9,173,977.32 10.00% 15,641,631.32 14,219,664.84 15,641,631.32 9,352,679.03 15,641,631.32 - - 98.09 Normal
139 Kolom 20 x 20 cm M3 0.88 0.88 10,076,724.37 10.00% 9,754,269.19 8,867,517.44 9,754,269.19 10,273,214.70 9,754,269.19 - 0.00 (0.000) 98.09 Normal
140 Ringbalk 20 x 20 cm M3 1.55 1.55 9,657,942.40 10.00% 16,466,791.78 14,969,810.71 16,466,791.78 9,846,230.28 16,466,791.78 - - 98.09 Normal
141 Rangka Atap Baja Ringan M2 32.00 32.00 312,277.90 10.00% 10,992,182.08 9,992,892.80 10,992,182.08 266,846.00 10,992,182.08 - - 117.03 Timpang
142 Kusen Pintu Kayu kelas II, 1 buah M3 0.06 0.06 8,977,465.80 10.00% 592,512.74 538,647.95 592,512.74 9,145,777.50 592,512.74 - - 98.16 Normal
143 Pintu Plywood rangkap ukuran 0.9 x 2.1 m, 1 buah M2 1.89 1.89 706,859.58 10.00% 1,469,561.06 1,335,964.60 1,469,561.06 720,898.78 1,469,561.06 0.00 0.000 98.05 Normal
144 Engsel Pintu Buah 2.00 2.00 57,720.45 10.00% 126,985.00 115,440.91 126,985.00 58,897.25 126,985.00 0.00 0.000 98.00 Normal
145 Kunci Pintu Buah 1.00 1.00 317,290.18 10.00% 349,019.19 317,290.18 349,019.19 323,753.75 349,019.19 - - 98.00 Normal
146 Kusen Jendela Alumunium 1.43 x 1.66 m , 3 buah M' 18.54 18.54 202,261.11 10.00% 4,124,913.17 3,749,921.06 4,124,913.17 206,224.33 4,124,913.17 - - 98.08 Normal
147 Jendela Alumunium 1.43 x 1.66 m , 3 buah M2 1.85 1.85 1,024,359.86 10.00% 2,089,079.49 1,899,163.17 2,089,079.49 1,044,566.85 2,089,079.49 - - 98.07 Normal
148 Kaca 5 mm M2 6.22 6.22 282,248.76 10.00% 1,931,145.98 1,755,587.26 1,931,145.98 287,931.25 1,931,145.98 - - 98.03 Normal
149 Engsel Jendela alumunium Buah 6.00 6.00 42,249.56 10.00% 278,847.11 253,497.38 278,847.11 43,110.63 278,847.11 - - 98.00 Normal
150 Sloot Kunci jendela Buah 6.00 6.00 48,377.63 10.00% 319,292.33 290,265.75 319,292.33 49,363.75 319,292.33 - - 98.00 Normal
151 Jendela (bouvenligh) Alumunium ukuran 0.6 x 0.5 m, 1 buah M2 0.30 0.30 1,260,457.96 10.00% 415,951.13 378,137.39 415,951.13 1,285,562.00 415,951.13 - - 98.05 Normal
152 Kusen Pintu Aluminium 1.7 x 2.35 m M' 8.10 8.10 202,261.11 10.00% 1,802,146.53 1,638,315.03 1,802,146.53 206,224.33 1,802,146.53 - - 98.08 Normal
153 Pintu Aluminium 1.7 x 2.35 m, 1 buah M2 4.00 4.00 1,024,359.86 10.00% 4,501,549.38 4,092,317.62 4,501,549.38 1,044,566.85 4,501,549.38 - - 98.07 Normal
154 Engsel pintu alumunium Buah 2.00 2.00 42,249.56 10.00% 92,949.04 84,499.13 92,949.04 43,110.63 92,949.04 - - 98.00 Normal
155 Kunci alumunium Buah 1.00 1.00 317,290.18 10.00% 349,019.19 317,290.18 349,019.19 323,753.75 349,019.19 - - 98.00 Normal
156 Pintu kamar mandi (PVC) Buah 1.00 1.00 733,742.55 10.00% 807,116.81 733,742.55 807,116.81 575,747.50 807,116.81 - - 127.44 Timpang
157 Rangka hollow 4 x 4 cm M2 32.00 32.00 372,712.70 10.00% 13,119,487.04 11,926,806.40 13,119,487.04 333,615.00 13,119,487.04 - - 111.72 Timpang
158 Plafon Gypsum 9 mm M2 32.00 32.00 61,294.98 10.00% 2,157,583.19 1,961,439.26 2,157,583.19 62,519.75 2,157,583.19 0.00 0.000 98.04 Normal
159 List Gypsum M' 28.50 28.50 29,900.00 10.00% 937,365.00 852,150.00 937,365.00 30,500.00 937,365.00 - - 98.03 Normal
160 Plafon GRC M2 24.00 24.00 67,649.33 10.00% 1,785,942.18 1,623,583.80 1,785,942.18 64,822.05 1,785,942.18 0.00 0.000 104.36 Normal
161 Genting Keramik M2 75.00 75.00 74,827.40 10.00% 6,173,260.09 5,612,054.63 6,173,260.09 76,917.75 6,173,260.09 - - 97.28 Normal
162 Nok Keramik M' 18.60 18.60 150,432.65 10.00% 3,077,852.02 2,798,047.29 3,077,852.02 153,426.10 3,077,852.02 - - 98.05 Normal
163 Listplank GRC M' 32.00 32.00 102,336.78 10.00% 3,602,254.48 3,274,776.80 3,602,254.48 104,501.65 3,602,254.48 - - 97.93 Normal
164 Lampu TL 2 x 18 watt lengkap dengan box Buah 3.00 3.00 83,793.60 10.00% 276,518.88 251,380.80 276,518.88 85,502.50 276,518.88 - - 98.00 Normal
165 Lampu SL 18 watt lengkap dengan box Buah 4.00 4.00 83,793.60 10.00% 368,691.84 335,174.40 368,691.84 85,502.50 368,691.84 - - 98.00 Normal
166 Stop Kontak Buah 7.00 7.00 72,523.60 10.00% 558,431.72 507,665.20 558,431.72 74,002.50 558,431.72 - - 98.00 Normal
167 Sakelar Buah 3.00 3.00 61,253.60 10.00% 202,136.88 183,760.80 202,136.88 62,502.50 202,136.88 - - 98.00 Normal
168 Instalasi lampu dan Kotak Kontak Titik 6.00 6.00 295,220.64 10.00% 1,948,456.22 1,771,323.84 1,948,456.22 241,868.00 1,948,456.22 - - 122.06 Timpang
169 Pipa PVC diameter 3/4 Termasuk assesories M' 9.00 9.00 36,469.68 10.00% 361,049.85 328,227.13 361,049.85 37,177.58 361,049.85 - - 98.10 Normal
170 Pipa PVC diameter 1/2 Termasuk assesories M' 12.00 12.00 71,825.34 10.00% 948,094.53 861,904.12 948,094.53 73,236.60 948,094.53 - - 98.07 Normal
171 Kran diameter 1/2 Termasuk assesories Buah 2.00 2.00 149,026.78 10.00% 327,858.90 298,053.55 327,858.90 152,058.75 327,858.90 - - 98.01 Normal
172 Closet Jongkok Buah 1.00 1.00 777,055.00 10.00% 854,760.50 777,055.00 854,760.50 792,534.00 854,760.50 - - 98.05 Normal
173 Bak mandi Fiberglass Buah 1.00 1.00 539,990.55 10.00% 593,989.61 539,990.55 593,989.61 550,447.50 593,989.61 - - 98.10 Normal
174 Floor Drain kamar mandi Buah 1.00 1.00 165,991.46 10.00% 182,590.61 165,991.46 182,590.61 169,372.00 182,590.61 - - 98.00 Normal
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
175 Galian Tanah M3 9.51 9.51 125,519.63 10.00% 1,313,060.80 1,193,691.63 1,313,060.80 128,081.25 1,313,060.80 - - 98.00 Normal
176 Urugan Tanah M3 2.09 2.09 74,663.75 10.00% 171,651.96 156,047.24 171,651.96 76,187.50 171,651.96 - - 98.00 Normal
177 Buangan sisa tanah M3 7.42 7.42 44,741.90 10.00% 365,183.39 331,984.90 365,183.39 45,655.00 365,183.39 - - 98.00 Normal
178 Urugan pasir M3 0.18 0.18 438,293.75 10.00% 86,782.16 78,892.88 86,782.16 444,647.50 86,782.16 - - 98.57 Normal
179 Lantai kerja k-125 M3 0.08 0.08 1,812,446.02 10.00% 159,495.25 144,995.68 159,495.25 1,845,259.61 159,495.25 - - 98.22 Normal
180 - Lantai M3 0.15 0.15 1,886,199.90 10.00% 311,222.98 282,929.98 311,222.98 1,920,522.18 311,222.98 - - 98.21 Normal
181 - Dinding M3 0.55 0.55 1,886,199.90 10.00% 1,141,150.94 1,037,409.94 1,141,150.94 1,920,522.18 1,141,150.94 0.00 0.000 98.21 Normal
182 - Atap M3 0.07 0.07 1,886,199.90 10.00% 145,237.39 132,033.99 145,237.39 1,920,522.18 145,237.39 - - 98.21 Normal
183 Pipa PVC air limbah diameter 100 mm M' 12.00 12.00 121,301.77 10.00% 1,601,183.36 1,455,621.24 1,601,183.36 123,751.50 1,601,183.36 - - 98.02 Normal
184 Knee PVC air limbah diameter 100 mm Buah 2.00 2.00 135,600.00 10.00% 298,320.00 271,200.00 298,320.00 138,000.00 298,320.00 - - 98.26 Normal
185 Dop pvc diameter 100 mm Buah 1.00 1.00 56,810.00 10.00% 62,491.00 56,810.00 62,491.00 57,980.00 62,491.00 - - 97.98 Normal
186 Vent pipa GI diameter 50 mm Buah 1.00 1.00 1,733,494.77 10.00% 1,906,844.25 1,733,494.77 1,906,844.25 1,751,190.04 1,906,844.25 - - 98.99 Normal
187 Man hole ukuran 40 x 40 cm Buah 1.00 1.00 424,779.30 10.00% 467,257.22 424,779.30 467,257.22 432,329.09 467,257.22 - - 98.25 Normal
188 Media pasir M3 0.75 0.75 235,820.00 10.00% 194,551.50 176,865.00 194,551.50 240,760.00 194,551.50 - - 97.95 Normal
189 Media koral M3 2.63 2.63 299,000.00 10.00% 865,007.00 786,370.00 865,007.00 305,201.00 865,007.00 - - 97.97 Normal
190 Media ijuk Kg 5.00 5.00 38,220.00 10.00% 210,210.00 191,100.00 210,210.00 39,000.00 210,210.00 - - 98.00 Normal
191 Pengecatan cat tembok M2 186.00 186.00 59,768.95 10.00% 12,228,727.17 11,117,024.70 12,228,727.17 60,682.05 12,228,727.17 - - 98.50 Normal
192 Pengecatan plafon M2 56.00 56.00 59,768.95 10.00% 3,681,767.32 3,347,061.20 3,681,767.32 60,682.05 3,681,767.32 - - 98.50 Normal
193 Pengecatan cat kayu M2 3.27 3.27 85,979.29 10.00% 309,267.51 281,152.28 309,267.51 87,150.45 309,267.51 - - 98.66 Normal
194 Galian Tanah M3 19.01 19.01 125,519.63 10.00% 2,624,740.88 2,386,128.07 2,624,740.88 128,081.25 2,624,740.88 - - 98.00 Normal
195 Buangan tanah sisa M3 11.86 11.86 44,741.90 10.00% 583,702.83 530,638.93 583,702.83 45,655.00 583,702.83 - - 98.00 Normal
196 Urugan Tanah M3 7.15 7.15 74,663.75 10.00% 587,230.39 533,845.81 587,230.39 76,187.50 587,230.39 - - 98.00 Normal
197 Pasangan Batu Belah 1 4 M3 11.86 11.86 1,599,204.38 10.00% 20,863,220.28 18,966,563.89 20,863,220.28 1,624,932.75 20,863,220.28 0.00 0.000 98.42 Normal
198 Galian tanah M3 14.40 14.40 125,519.63 10.00% 1,988,230.86 1,807,482.60 1,988,230.86 128,081.25 1,988,230.86 - - 98.00 Normal
199 Buangan tanah sisa M3 10.60 10.60 44,741.90 10.00% 521,690.55 474,264.14 521,690.55 45,655.00 521,690.55 - - 98.00 Normal
200 Urugan tanah kembali M3 3.20 3.20 74,663.75 10.00% 262,816.40 238,924.00 262,816.40 76,187.50 262,816.40 - - 98.00 Normal
201 Urugan pasir dibawah lantai Kerja, t = 10 cm M3 2.21 2.21 438,293.75 10.00% 1,065,492.11 968,629.19 1,065,492.11 444,647.50 1,065,492.11 - - 98.57 Normal
202 Lantai kerja, t = 5 cm M3 1.24 1.24 1,812,446.02 10.00% 2,472,176.37 2,247,433.06 2,472,176.37 1,845,259.61 2,472,176.37 - - 98.22 Normal
203 Lantai M3 24.20 24.20 6,617,298.21 10.00% 176,152,478.44 160,138,616.76 176,152,478.44 6,744,888.80 176,152,478.44 0.00 0.000 98.11 Normal
204 Dinding M3 7.80 7.80 4,135,987.28 10.00% 35,486,770.86 32,260,700.78 35,486,770.86 4,135,987.28 35,486,770.86 - - 100.00 Normal
205 Pelindung Pipa M3 0.12 0.12 2,998,792.81 10.00% 395,840.65 359,855.14 395,840.65 3,054,442.39 395,840.65 - - 98.18 Normal
206 - Pipa PVC diameter 75 mm, type AW M' 12.00 12.00 82,042.15 10.00% 1,082,956.38 984,505.80 1,082,956.38 83,748.75 1,082,956.38 - - 97.96 Normal
207 - Tee PVC diameter 75 x 75 mm Buah 4.00 4.00 748,726.07 10.00% 3,294,394.72 2,994,904.29 3,294,394.72 757,237.63 3,294,394.72 - - 98.88 Normal
208 - Buterfly valve diameter 75 mm Buah 4.00 4.00 2,651,278.77 10.00% 11,665,626.59 10,605,115.08 11,665,626.59 2,705,386.50 11,665,626.59 0.00 0.000 98.00 Normal
209 - Flange diameter 75 mm, PVC, JIS 10 KK Buah 8.00 8.00 84,700.00 10.00% 745,360.00 677,600.00 745,360.00 86,200.00 745,360.00 - - 98.26 Normal
210 - Bend PVC diameter 75 mm x 90 Buah 1.00 1.00 48,230.00 10.00% 53,053.00 48,230.00 53,053.00 49,270.00 53,053.00 - - 97.89 Normal
211 - Dop PVC diameter 75 mm Buah 1.00 1.00 8,840.00 10.00% 9,724.00 8,840.00 9,724.00 9,100.00 9,724.00 - - 97.14 Normal
212 - Wall pipe dan puddle diameter 100 mm Buah 4.00 4.00 1,491,100.00 10.00% 6,560,840.00 5,964,400.00 6,560,840.00 1,485,740.00 6,560,840.00 - - 100.36 Normal
213 - Bend steel diameter 100 mm, all flange Buah 4.00 4.00 511,363.60 10.00% 2,249,999.84 2,045,454.40 2,249,999.84 521,525.00 2,249,999.84 - - 98.05 Normal
214 - Pipa PVC diameter 100 mm, type AW M' 12.00 12.00 121,301.77 10.00% 1,601,183.36 1,455,621.24 1,601,183.36 123,751.50 1,601,183.36 - - 98.02 Normal
215 - Pipa PVC diameter 75 mm. type AW M' 16.00 16.00 82,042.15 10.00% 1,443,941.84 1,312,674.40 1,443,941.84 83,748.75 1,443,941.84 0.00 0.000 97.96 Normal
216 - Pipa Perforated PVC diameter 50 mm. type AW M' 80.00 80.00 57,559.00 10.00% 5,065,191.56 4,604,719.60 5,065,191.56 58,805.25 5,065,191.56 - - 97.88 Normal
217 - PVC Tee 80 x 65 mm Buah 80.00 80.00 100,000.00 10.00% 8,800,000.00 8,000,000.00 8,800,000.00 100,000.00 8,800,000.00 - - 100.00 Normal
218 - Dop PVC diameter 50 mm Buah 80.00 80.00 6,370.00 10.00% 560,560.00 509,600.00 560,560.00 6,500.00 560,560.00 - - 98.00 Normal
219 - Dop PVC diameter 75 mm Buah 8.00 8.00 8,840.00 10.00% 77,792.00 70,720.00 77,792.00 9,100.00 77,792.00 - - 97.14 Normal
220 Pasir Silica diameter 1.2 - 1.5 mm M3 1.51 1.51 6,006,390.20 10.00% 9,976,614.12 9,069,649.20 9,976,614.12 3,121,445.00 9,976,614.12 - - 192.42 Timpang
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
221 Kerikil diameter 3 - 5 mm M3 1.51 1.51 1,862,478.25 10.00% 3,093,576.36 2,812,342.15 3,093,576.36 1,891,100.25 3,093,576.36 - - 98.49 Normal
222 Pengecatan Pipa dan Accessories M2 6.67 6.67 235,994.95 10.00% 1,731,494.95 1,574,086.32 1,731,494.95 236,630.90 1,731,494.95 - - 99.73 Normal
223 Pelat besi 3 mm Kg 2,110.50 2,110.50 35,400.00 10.00% 82,182,870.00 74,711,700.00 82,182,870.00 36,000.00 82,182,870.00 - - 98.33 Normal
224 Pengelasan besi Cm 14,520.00 14,520.00 5,245.52 10.00% 83,781,413.50 76,164,921.36 83,781,413.50 5,111.06 83,781,413.50 - - 102.63 Normal
225 Pengecatan (cat meni) M2 78.00 78.00 47,013.73 10.00% 4,033,777.61 3,667,070.55 4,033,777.61 47,148.28 4,033,777.61 - - 99.71 Normal
226 Keef kayu belian ukuran 9/9 cm M3 0.18 0.18 19,891,692.60 10.00% 3,938,555.13 3,580,504.67 3,938,555.13 20,283,987.50 3,938,555.13 - - 98.07 Normal
227 Gelegar induk kayu belian ukuran 9/9 M3 0.21 0.21 19,891,692.60 10.00% 4,594,980.99 4,177,255.45 4,594,980.99 20,283,987.50 4,594,980.99 - - 98.07 Normal
228 Gelegar anak kayu belian uk 4/8 M3 0.15 0.15 19,891,692.60 10.00% 3,282,129.28 2,983,753.89 3,282,129.28 20,283,987.50 3,282,129.28 - - 98.07 Normal
229 Lantai papan kayu klas I M2 29.25 29.25 411,820.64 10.00% 13,250,328.93 12,045,753.57 13,250,328.93 419,898.35 13,250,328.93 - - 98.08 Normal
230 Baut 5/8 - 12 cm Buah 20.00 20.00 4,520.00 10.00% 99,440.00 90,400.00 99,440.00 4,600.00 99,440.00 - - 98.26 Normal
231 Besi hollow galvanis tebal 1,2mm M' 150.00 150.00 45,200.00 10.00% 7,458,000.00 6,780,000.00 7,458,000.00 38,000.00 7,458,000.00 - - 118.95 Timpang
232 Dinding dan Atap zincalume 0,35 colour M2 69.80 69.80 99,480.00 10.00% 7,638,074.40 6,943,704.00 7,638,074.40 101,500.00 7,638,074.40 - - 98.01 Normal
233 Bubungan M' 6.50 6.50 44,600.00 10.00% 318,890.00 289,900.00 318,890.00 45,500.00 318,890.00 - - 98.02 Normal
234 Skrup rofing Buah 250.00 250.00 800.00 10.00% 220,000.00 200,000.00 220,000.00 800.00 220,000.00 - - 100.00 Normal
235 Mengerjakan besi dan atap Ls 1.00 1.00 5,000,000.00 10.00% 5,500,000.00 5,000,000.00 5,500,000.00 5,000,000.00 5,500,000.00 - - 100.00 Normal
236 Tali kapal dia 20 mm M' 40.00 40.00 100,000.00 10.00% 4,400,000.00 4,000,000.00 4,400,000.00 100,000.00 4,400,000.00 - - 100.00 Normal
237 Papan titian ky klas II uk 5x20x600 cm Keping 1.00 1.00 1,000,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 1,000,000.00 1,100,000.00 - - 100.00 Normal
238 Perataan dan pemadatan tanah M2 215.64 215.64 74,663.75 10.00% 17,710,540.15 16,100,491.05 17,710,540.15 76,187.50 17,710,540.15 0.00 0.000 98.00 Normal
239 Urugan pasir M2 10.78 10.78 438,293.75 10.00% 5,197,287.29 4,724,806.63 5,197,287.29 444,647.50 5,197,287.29 - - 98.57 Normal
240 bekisting M2 40.00 40.00 482,385.33 10.00% 21,224,954.30 19,295,413.00 21,224,954.30 491,403.63 21,224,954.30 - - 98.16 Normal
241 beton K.175 M2 32.35 32.35 1,886,199.90 10.00% 67,120,423.35 61,018,566.68 67,120,423.35 1,920,522.18 67,120,423.35 - - 98.21 Normal
242 Pemasangan Kansteen M' 170.00 170.00 203,580.00 10.00% 38,069,460.00 34,608,600.00 38,069,460.00 203,580.00 38,069,460.00 - - 100.00 Normal
243 Galian tanah M3 85.68 85.68 125,519.63 10.00% 11,829,973.62 10,754,521.47 11,829,973.62 128,081.25 11,829,973.62 - - 98.00 Normal
244 Pembesian Kg 726.50 726.50 31,710.45 10.00% 25,341,402.12 23,037,638.29 25,341,402.12 32,342.60 25,341,402.12 - - 98.05 Normal
245 Bekisting M2 119.00 119.00 482,385.33 10.00% 63,144,239.04 57,403,853.68 63,144,239.04 491,403.63 63,144,239.04 - - 98.16 Normal
246 Cor beton K.175 M3 38.10 38.10 1,886,199.90 10.00% 79,050,637.70 71,864,216.09 79,050,637.70 1,920,522.18 79,050,637.70 - - 98.21 Normal
247 Plesteran M2 381.00 381.00 95,043.02 10.00% 39,832,527.59 36,211,388.71 39,832,527.59 96,924.99 39,832,527.59 - - 98.06 Normal
248 Plastik cor M2 215.00 215.00 4,430.00 10.00% 1,047,695.00 952,450.00 1,047,695.00 4,520.00 1,047,695.00 - - 98.01 Normal
249 Galian tanah biasa M3 54.37 54.37 125,519.63 10.00% 7,506,952.21 6,824,502.01 7,506,952.21 128,081.25 7,506,952.21 - - 98.00 Normal
250 Pasangan batu pecah uk. 10/15 cm M3 60.90 60.90 1,599,204.38 10.00% 107,130,701.08 97,391,546.44 107,130,701.08 1,624,932.75 107,130,701.08 - - 98.42 Normal
251 Pembesian Kg 788.00 788.00 31,710.45 10.00% 27,486,613.73 24,987,830.66 27,486,613.73 32,342.60 27,486,613.73 - - 98.05 Normal
252 Bekisting kolom M2 52.00 52.00 523,095.33 10.00% 29,921,052.59 27,200,956.90 29,921,052.59 532,918.63 29,921,052.59 - - 98.16 Normal
253 Bekisting ring balk M2 59.00 59.00 479,391.42 10.00% 31,112,502.83 28,284,093.49 31,112,502.83 488,416.50 31,112,502.83 - - 98.15 Normal
254 Cor beton K.175 M3 12.30 12.30 1,886,199.90 10.00% 25,520,284.61 23,200,258.74 25,520,284.61 1,920,522.18 25,520,284.61 - - 98.21 Normal
255 Dinding pasangan batako uk 7x15x30 cm M2 337.60 337.60 190,005.88 10.00% 70,560,581.74 64,145,983.40 70,560,581.74 193,693.35 70,560,581.74 - - 98.10 Normal
256 Plesteran 1 4 M2 806.60 806.60 95,043.02 10.00% 84,327,865.49 76,661,695.90 84,327,865.49 96,924.99 84,327,865.49 - - 98.06 Normal
257 Batu alam M2 12.10 12.10 547,809.40 10.00% 7,291,343.11 6,628,493.74 7,291,343.11 558,900.00 7,291,343.11 - - 98.02 Normal
258 Pengecatan cat tembok M2 415.40 415.40 59,768.95 10.00% 27,310,824.01 24,828,021.83 27,310,824.01 60,682.05 27,310,824.01 - - 98.50 Normal
259 Pagar besi plat cutting ukiran motif daerah M2 9.70 9.70 2,200,000.00 10.00% 23,474,000.00 21,340,000.00 23,474,000.00 2,200,000.00 23,474,000.00 - - 100.00 Normal
260 Pintu pagar besi plat cutting ukiran motif daerah M2 8.10 8.10 2,750,000.00 10.00% 24,502,500.00 22,275,000.00 24,502,500.00 2,750,000.00 24,502,500.00 - - 100.00 Normal
261 Penataan Taman Unit 1.00 1.00 20,000,000.00 10.00% 22,000,000.00 20,000,000.00 22,000,000.00 20,000,000.00 22,000,000.00 - - 100.00 Normal
262 Papan Nama Instalasi dari aklirik mika + lampu + dudukan Unit 1.00 1.00 20,000,000.00 10.00% 22,000,000.00 20,000,000.00 22,000,000.00 20,000,000.00 22,000,000.00 - - 100.00 Normal
263 Lampu Jalan Unit 4.00 4.00 10,000,000.00 10.00% 44,000,000.00 40,000,000.00 44,000,000.00 10,000,000.00 44,000,000.00 - - 100.00 Normal
264 Galian tanah M3 26.37 26.37 125,519.63 10.00% 3,640,947.76 3,309,952.51 3,640,947.76 128,081.25 3,640,947.76 - - 98.00 Normal
265 Urugan Tanah M3 9.42 9.42 74,663.75 10.00% 773,665.78 703,332.53 773,665.78 76,187.50 773,665.78 - - 98.00 Normal
266 Buangan sisa galian M3 77.24 77.24 44,741.90 10.00% 3,801,450.79 3,455,864.36 3,801,450.79 45,655.00 3,801,450.79 - - 98.00 Normal
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
267 Saluran terbuka dari Pasangan batako uk 7x15x30 cm M2 53.92 53.92 190,005.88 10.00% 11,269,628.46 10,245,116.78 11,269,628.46 193,693.35 11,269,628.46 - - 98.10 Normal
268 Plesteran 1 4 M2 43.94 43.94 95,043.02 10.00% 4,593,809.09 4,176,190.08 4,593,809.09 96,924.99 4,593,809.09 - - 98.06 Normal
269 Acian M2 43.94 43.94 55,457.03 10.00% 2,680,459.85 2,436,781.68 2,680,459.85 56,585.75 2,680,459.85 - - 98.01 Normal
270 Urugan pasir dibawah lantai kerja, t = 10 cm M3 8.18 8.18 438,293.75 10.00% 3,943,767.16 3,585,242.88 3,943,767.16 444,647.50 3,943,767.16 - - 98.57 Normal
271 Lantai kerja beton mutu fc = 12.2 Mpa (K-125) , t = 5 cm M3 4.67 4.67 1,812,446.02 10.00% 9,310,535.19 8,464,122.90 9,310,535.19 1,845,259.61 9,310,535.19 - - 98.22 Normal
272 Pelat Lantai IPA Baja, t = 30 cm M3 38.39 38.39 7,847,029.27 10.00% 331,372,199.06 301,247,453.69 331,372,199.06 7,999,134.83 331,372,199.06 - - 98.10 Normal
273 Pondasi bor pile diameter 40 cm , L = 8 m, jumlah 24 titik M' 192.00 192.00 1,484,552.74 10.00% 313,537,538.54 285,034,125.94 313,537,538.54 1,542,516.15 313,537,538.54 - - 96.24 Normal
274 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) Unit 2.00 2.00 150,000,000.00 10.00% 330,000,000.00 300,000,000.00 330,000,000.00 100,000,000.00 330,000,000.00 - - 150.00 Timpang
275 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) Unit 2.00 2.00 180,000,000.00 10.00% 396,000,000.00 360,000,000.00 396,000,000.00 110,000,000.00 396,000,000.00 - - 163.64 Timpang
276 Suction Pompa Intake dan distribusi + Accessories Unit 2.00 2.00 35,000,000.00 10.00% 77,000,000.00 70,000,000.00 77,000,000.00 20,000,000.00 77,000,000.00 - - 175.00 Timpang
277 Pipa karet ( Flexible hose ) dia 8 + flange ( terpasang ) M' 12.00 12.00 5,000,000.00 10.00% 66,000,000.00 60,000,000.00 66,000,000.00 3,000,000.00 66,000,000.00 - - 166.67 Timpang
278 Panel Pompa Unit 4.00 4.00 25,000,000.00 10.00% 110,000,000.00 100,000,000.00 110,000,000.00 25,000,000.00 110,000,000.00 - - 100.00 Normal
279 Pemasangan Sambungan Listrik PLN 105 KVA Ls 1.00 1.00 175,000,000.00 10.00% 192,500,000.00 175,000,000.00 192,500,000.00 175,000,000.00 192,500,000.00 - - 100.00 Normal
Meter Air Induk Distribusi type electromagnetic flow meter 60,000,000.00 110,000,000.00
280 Ls 1.00 1.00 100,000,000.00 10.00% 110,000,000.00 100,000,000.00 110,000,000.00 - - 166.67 Timpang
250 mm (terpasang)
281 Pipa 250 mm (HDPE) M' 10,187.00 10,187.00 690,805.00 10.00% 7,740,953,588.50 7,037,230,535.00 7,740,953,588.50 938,450.31 7,740,953,588.50 - - 73.61 Normal
282 Pipa 200 mm (HDPE) M' 5,252.00 5,252.00 444,245.00 10.00% 2,566,492,214.00 2,333,174,740.00 2,566,492,214.00 602,856.74 2,566,492,214.00 - - 73.69 Normal
283 Pipa 150 mm (HDPE) M' 1,349.00 1,349.00 234,025.00 10.00% 347,269,697.50 315,699,725.00 347,269,697.50 314,585.09 347,269,697.50 - - 74.39 Normal
284 Pipa 100 mm (HDPE) M' 11,690.00 11,690.00 111,320.00 10.00% 1,431,463,880.00 1,301,330,800.00 1,431,463,880.00 150,251.53 1,431,463,880.00 - - 74.09 Normal
285 Flange Spigot 150 mm Buah 4.00 4.00 666,450.00 10.00% 2,932,380.00 2,665,800.00 2,932,380.00 666,450.00 2,932,380.00 - - 100.00 Normal
286 Flange Spigot 100 mm Buah 12.00 12.00 339,750.00 10.00% 4,484,700.00 4,077,000.00 4,484,700.00 339,750.00 4,484,700.00 - - 100.00 Normal
287 Paken Flange 150 mm Buah 4.00 4.00 666,450.00 10.00% 2,932,380.00 2,665,800.00 2,932,380.00 35,000.00 2,932,380.00 - - 1,904.14 Timpang
288 Paken Flange 100 mm Buah 12.00 12.00 339,750.00 10.00% 4,484,700.00 4,077,000.00 4,484,700.00 30,000.00 4,484,700.00 - - 1,132.50 Timpang
289 Bend 90 250 mm Buah 23.00 23.00 1,685,137.50 10.00% 42,633,978.75 38,758,162.50 42,633,978.75 1,685,137.50 42,633,978.75 - - 100.00 Normal
290 Bend 90 200 mm Buah 6.00 6.00 1,058,400.00 10.00% 6,985,440.00 6,350,400.00 6,985,440.00 1,058,400.00 6,985,440.00 - - 100.00 Normal
291 Bend 90 150 mm Buah 1.00 1.00 868,162.50 10.00% 954,978.75 868,162.50 954,978.75 868,162.50 954,978.75 - - 100.00 Normal
292 Bend 90 150 mm PVC Buah 1.00 1.00 776,240.60 10.00% 853,864.66 776,240.60 853,864.66 791,370.00 853,864.66 - - 98.09 Normal
293 Bend 90 100 mm Buah 46.00 46.00 427,162.50 10.00% 21,614,422.50 19,649,475.00 21,614,422.50 427,162.50 21,614,422.50 - - 100.00 Normal
294 Bend 90 100 mm PVC Buah 1.00 1.00 340,850.60 10.00% 374,935.66 340,850.60 374,935.66 347,470.00 374,935.66 - - 98.09 Normal
295 Tee 250 x 200 Buah 1.00 1.00 2,656,000.00 10.00% 2,921,600.00 2,656,000.00 2,921,600.00 2,656,000.00 2,921,600.00 - - 100.00 Normal
296 Tee 250 x 250 Buah 3.00 3.00 1,589,175.00 10.00% 5,244,277.50 4,767,525.00 5,244,277.50 1,589,175.00 5,244,277.50 - - 100.00 Normal
297 Tee 250 x 150 Buah 6.00 6.00 2,092,800.00 10.00% 13,812,480.00 12,556,800.00 13,812,480.00 2,092,800.00 13,812,480.00 - - 100.00 Normal
298 Tee 250 x 100 Buah 8.00 8.00 1,749,650.00 10.00% 15,396,920.00 13,997,200.00 15,396,920.00 1,749,650.00 15,396,920.00 - - 100.00 Normal
299 Tee 200 x 200 Buah 1.00 1.00 2,092,800.00 10.00% 2,302,080.00 2,092,800.00 2,302,080.00 2,092,800.00 2,302,080.00 - - 100.00 Normal
300 Tee 200 x 100 Buah 14.00 14.00 1,186,450.00 10.00% 18,271,330.00 16,610,300.00 18,271,330.00 1,186,450.00 18,271,330.00 - - 100.00 Normal
301 Tee 200 x 100 PVC Buah 1.00 1.00 1,958,278.00 10.00% 2,154,105.80 1,958,278.00 2,154,105.80 1,997,350.00 2,154,105.80 - - 98.04 Normal
302 Tee 150 x 150 PVC Buah 2.00 2.00 1,485,343.40 10.00% 3,267,755.48 2,970,686.80 3,267,755.48 1,514,830.00 3,267,755.48 - - 98.05 Normal
303 Tee 150 x 100 Buah 7.00 7.00 949,240.00 10.00% 7,309,148.00 6,644,680.00 7,309,148.00 966,400.00 7,309,148.00 - - 98.22 Normal
304 Tee 100 x 100 Buah 88.00 88.00 275,260.00 10.00% 26,645,168.00 24,222,880.00 26,645,168.00 280,100.00 26,645,168.00 - - 98.27 Normal
305 Tee 100 x 100 PVC Buah 4.00 4.00 594,191.00 10.00% 2,614,440.40 2,376,764.00 2,614,440.40 605,950.00 2,614,440.40 - - 98.06 Normal
306 Dop 250 mm Buah 1.00 1.00 1,120,750.30 10.00% 1,232,825.33 1,120,750.30 1,232,825.33 1,141,735.00 1,232,825.33 - - 98.16 Normal
307 Dop 200 mm Buah 5.00 5.00 803,122.00 10.00% 4,417,171.00 4,015,610.00 4,417,171.00 818,500.00 4,417,171.00 - - 98.12 Normal
308 Dop 150 Mm Buah 3.00 3.00 610,891.00 10.00% 2,015,940.30 1,832,673.00 2,015,940.30 622,650.00 2,015,940.30 - - 98.11 Normal
309 Dop 100 mm Buah 58.00 58.00 308,915.30 10.00% 19,708,796.14 17,917,087.40 19,708,796.14 314,885.00 19,708,796.14 0.00 0.000 98.10 Normal
310 Gate valve all flange CI dia. 250 mm Buah 12.00 12.00 7,403,400.00 10.00% 97,724,880.00 88,840,800.00 97,724,880.00 7,542,000.00 97,724,880.00 - - 98.16 Normal
311 Gate valve all flange CI dia. 200 mm Buah 4.00 4.00 4,874,700.00 10.00% 21,448,680.00 19,498,800.00 21,448,680.00 4,968,200.00 21,448,680.00 - - 98.12 Normal
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
312 Gate valve all flange CI dia. 150 mm Buah 6.00 6.00 3,180,700.00 10.00% 20,992,620.00 19,084,200.00 20,992,620.00 3,243,400.00 20,992,620.00 - - 98.07 Normal
313 Gate valve all flange CI dia. 100 mm Buah 48.00 48.00 1,547,300.00 10.00% 81,697,440.00 74,270,400.00 81,697,440.00 1,578,100.00 81,697,440.00 - - 98.05 Normal
314 Stub End 250 Buah 24.00 24.00 2,602,500.00 10.00% 68,706,000.00 62,460,000.00 68,706,000.00 2,602,500.00 68,706,000.00 - - 100.00 Normal
315 Stub End 200 Buah 8.00 8.00 1,954,750.00 10.00% 17,201,800.00 15,638,000.00 17,201,800.00 1,954,750.00 17,201,800.00 - - 100.00 Normal
316 Stub End 150 Buah 12.00 12.00 1,282,250.00 10.00% 16,925,700.00 15,387,000.00 16,925,700.00 1,307,000.00 16,925,700.00 - - 98.11 Normal
317 Stub End 100 Buah 90.00 90.00 646,875.00 10.00% 64,040,625.00 58,218,750.00 64,040,625.00 659,250.00 64,040,625.00 - - 98.12 Normal
318 Gibolt 250 Buah 2.00 2.00 1,528,300.00 10.00% 3,362,260.00 3,056,600.00 3,362,260.00 1,547,000.00 3,362,260.00 - - 98.79 Normal
319 Gibolt 200 Buah 1.00 1.00 886,100.00 10.00% 974,710.00 886,100.00 974,710.00 898,200.00 974,710.00 - - 98.65 Normal
320 Gibolt 150 Buah 2.00 2.00 496,480.00 10.00% 1,092,256.00 992,960.00 1,092,256.00 504,400.00 1,092,256.00 - - 98.43 Normal
321 Reducer 250 x 200 mm Buah 4.00 4.00 1,023,745.20 10.00% 4,504,478.88 4,094,980.80 4,504,478.88 1,042,740.00 4,504,478.88 - - 98.18 Normal
322 Reducer 250 x 150 mm Buah 1.00 1.00 917,346.60 10.00% 1,009,081.26 917,346.60 1,009,081.26 934,170.00 1,009,081.26 - - 98.20 Normal
323 Reducer 250 x 100 mm Buah 1.00 1.00 635,936.80 10.00% 699,530.48 635,936.80 699,530.48 647,610.00 699,530.48 - - 98.20 Normal
324 Reducer 200 x 150 mm Buah 2.00 2.00 608,843.00 10.00% 1,339,454.60 1,217,686.00 1,339,454.60 595,300.00 1,339,454.60 - - 102.27 Normal
325 Reducer 200 x 100 mm Buah 1.00 1.00 581,731.30 10.00% 639,904.43 581,731.30 639,904.43 592,585.00 639,904.43 - - 98.17 Normal
326 Y Streiner 250 mm Buah 1.00 1.00 5,129,200.00 10.00% 5,642,120.00 5,129,200.00 5,642,120.00 5,129,200.00 5,642,120.00 - - 100.00 Normal
327 Baut Dia 6 - 10 Buah 384.00 384.00 17,170.00 10.00% 7,252,608.00 6,593,280.00 7,252,608.00 17,500.00 7,252,608.00 - - 98.11 Normal
328 Baut Dia 2 - 4 Buah 708.00 708.00 8,885.00 10.00% 6,919,638.00 6,290,580.00 6,919,638.00 9,050.00 6,919,638.00 - - 98.18 Normal
329 Pipa 250 mm (HDPE) M3 6,723.42 6,723.42 125,519.63 10.00% 928,313,272.83 843,921,157.12 928,313,272.83 128,081.25 928,313,272.83 - - 98.00 Normal
330 Pipa 200 mm (HDPE) M3 3,466.32 3,466.32 125,519.63 10.00% 478,600,305.18 435,091,186.53 478,600,305.18 128,081.25 478,600,305.18 - - 98.00 Normal
331 Pipa 150 mm (HDPE) M3 546.35 546.35 125,519.63 10.00% 75,435,411.83 68,577,647.12 75,435,411.83 128,081.25 75,435,411.83 - - 98.00 Normal
332 Pipa 100 mm (HDPE) M3 3,740.80 3,740.80 125,519.63 10.00% 516,498,194.52 469,543,813.20 516,498,194.52 128,081.25 516,498,194.52 - - 98.00 Normal
333 Pipa 250 mm (HDPE) M' 10,187.00 10,187.00 138,395.73 10.00% 1,550,821,031.66 1,409,837,301.51 1,550,821,031.66 138,996.00 1,550,821,031.66 - - 99.57 Normal
334 Pipa 200 mm (HDPE) M' 5,252.00 5,252.00 122,630.75 10.00% 708,462,368.90 644,056,699.00 708,462,368.90 123,090.00 708,462,368.90 - - 99.63 Normal
335 Pipa 150 mm (HDPE) M' 1,349.00 1,349.00 113,791.15 10.00% 168,854,687.48 153,504,261.35 168,854,687.48 114,070.00 168,854,687.48 0.00 0.000 99.76 Normal
336 Pipa 100 mm (HDPE) M' 11,690.00 11,690.00 94,775.78 10.00% 1,218,721,755.02 1,107,928,868.20 1,218,721,755.02 94,982.25 1,218,721,755.02 - - 99.78 Normal
Timbunan Tanah Galian ( Penimbunan Kembali ) dan 76,187.50 1,123,318,358.66
337 M 3
13,677.30 13,677.30 74,663.75 10.00% 1,123,318,358.66 1,021,198,507.88 1,123,318,358.66 - - 98.00 Normal
Pemadatan
338 Flange Spigot 150 mm Buah 4.00 4.00 28,392.21 10.00% 124,925.72 113,568.84 124,925.72 28,759.50 124,925.72 0.00 0.000 98.72 Normal
339 Flange Spigot 100 mm Buah 12.00 12.00 32,614.12 10.00% 430,506.38 391,369.44 430,506.38 32,989.00 430,506.38 - - 98.86 Normal
340 Bend 90 250 mm Buah 23.00 23.00 40,194.00 10.00% 1,016,908.20 924,462.00 1,016,908.20 40,645.00 1,016,908.20 - - 98.89 Normal
341 Bend 90 200 mm Buah 6.00 6.00 40,194.00 10.00% 265,280.40 241,164.00 265,280.40 40,645.00 265,280.40 - - 98.89 Normal
342 Bend 90 150 mm Buah 1.00 1.00 36,712.06 10.00% 40,383.27 36,712.06 40,383.27 37,092.00 40,383.27 - - 98.98 Normal
343 Bend 90 150 mm PVC Buah 1.00 1.00 36,712.06 10.00% 40,383.27 36,712.06 40,383.27 37,092.00 40,383.27 - - 98.98 Normal
344 Bend 90 100 mm Buah 46.00 46.00 32,614.12 10.00% 1,650,274.47 1,500,249.52 1,650,274.47 32,989.00 1,650,274.47 - - 98.86 Normal
345 Bend 90 100 mm PVC Buah 1.00 1.00 32,614.12 10.00% 35,875.53 32,614.12 35,875.53 32,989.00 35,875.53 - - 98.86 Normal
346 Tee 250 x 200 Buah 1.00 1.00 288,927.10 10.00% 317,819.81 288,927.10 317,819.81 290,895.00 317,819.81 - - 99.32 Normal
347 Tee 250 x 250 Buah 3.00 3.00 87,133.20 10.00% 287,539.56 261,399.60 287,539.56 88,605.00 287,539.56 - - 98.34 Normal
348 Tee 250 x 150 Buah 6.00 6.00 87,133.20 10.00% 575,079.12 522,799.20 575,079.12 88,605.00 575,079.12 - - 98.34 Normal
349 Tee 250 x 100 Buah 8.00 8.00 87,133.20 10.00% 766,772.16 697,065.60 766,772.16 88,605.00 766,772.16 - - 98.34 Normal
350 Tee 200 x 200 Buah 1.00 1.00 58,974.30 10.00% 64,871.73 58,974.30 64,871.73 59,950.00 64,871.73 - - 98.37 Normal
351 Tee 200 x 100 Buah 14.00 14.00 58,974.30 10.00% 908,204.22 825,640.20 908,204.22 59,950.00 908,204.22 - - 98.37 Normal
352 Tee 200 x 100 PVC Buah 1.00 1.00 58,974.30 10.00% 64,871.73 58,974.30 64,871.73 59,950.00 64,871.73 - - 98.37 Normal
353 Tee 150 x 150 PVC Buah 2.00 2.00 34,280.40 10.00% 75,416.88 68,560.80 75,416.88 34,760.00 75,416.88 - - 98.62 Normal
354 Tee 150 x 100 Buah 7.00 7.00 34,280.40 10.00% 263,959.08 239,962.80 263,959.08 34,760.00 263,959.08 - - 98.62 Normal
355 Tee 100 x 100 Buah 88.00 88.00 29,367.80 10.00% 2,842,803.04 2,584,366.40 2,842,803.04 29,755.00 2,842,803.04 - - 98.70 Normal
356 Tee 100 x 100 PVC Buah 4.00 4.00 29,367.80 10.00% 129,218.32 117,471.20 129,218.32 29,755.00 129,218.32 0.00 0.000 98.70 Normal
357 Dop 250 mm Buah 1.00 1.00 58,974.30 10.00% 64,871.73 58,974.30 64,871.73 59,950.00 64,871.73 - - 98.37 Normal
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
358 Dop 200 mm Buah 5.00 5.00 58,974.30 10.00% 324,358.65 294,871.50 324,358.65 59,950.00 324,358.65 - - 98.37 Normal
359 Dop 150 Mm Buah 3.00 3.00 58,974.30 10.00% 194,615.19 176,922.90 194,615.19 59,950.00 194,615.19 - - 98.37 Normal
360 Dop 100 mm Buah 58.00 58.00 29,367.80 10.00% 1,873,665.64 1,703,332.40 1,873,665.64 29,755.00 1,873,665.64 - - 98.70 Normal
361 Gate valve all flange CI dia. 250 mm Buah 12.00 12.00 532,701.40 10.00% 7,031,658.48 6,392,416.80 7,031,658.48 540,430.00 7,031,658.48 - - 98.57 Normal
362 Gate valve all flange CI dia. 200 mm Buah 4.00 4.00 494,201.40 10.00% 2,174,486.16 1,976,805.60 2,174,486.16 501,930.00 2,174,486.16 - - 98.46 Normal
363 Gate valve all flange CI dia. 150 mm Buah 6.00 6.00 354,391.73 10.00% 2,338,985.42 2,126,350.38 2,338,985.42 360,838.50 2,338,985.42 - - 98.21 Normal
364 Gate valve all flange CI dia. 100 mm Buah 48.00 48.00 291,582.06 10.00% 15,395,532.77 13,995,938.88 15,395,532.77 296,747.00 15,395,532.77 - - 98.26 Normal
365 Stub End 250 Buah 24.00 24.00 87,133.20 10.00% 2,300,316.48 2,091,196.80 2,300,316.48 88,605.00 2,300,316.48 - - 98.34 Normal
366 Stub End 200 Buah 8.00 8.00 58,974.30 10.00% 518,973.84 471,794.40 518,973.84 59,950.00 518,973.84 - - 98.37 Normal
367 Stub End 150 Buah 12.00 12.00 34,280.40 10.00% 452,501.28 411,364.80 452,501.28 34,760.00 452,501.28 - - 98.62 Normal
368 Stub End 100 Buah 90.00 90.00 29,367.80 10.00% 2,907,412.20 2,643,102.00 2,907,412.20 29,755.00 2,907,412.20 - - 98.70 Normal
369 Gibolt 250 Buah 2.00 2.00 532,701.40 10.00% 1,171,943.08 1,065,402.80 1,171,943.08 540,430.00 1,171,943.08 - - 98.57 Normal
370 Gibolt 200 Buah 1.00 1.00 494,201.40 10.00% 543,621.54 494,201.40 543,621.54 501,930.00 543,621.54 - - 98.46 Normal
371 Gibolt 150 Buah 2.00 2.00 354,391.73 10.00% 779,661.81 708,783.46 779,661.81 360,838.50 779,661.81 - - 98.21 Normal
372 Reducer 250 x 200 mm Buah 4.00 4.00 37,579.85 10.00% 165,351.34 150,319.40 165,351.34 37,977.50 165,351.34 - - 98.95 Normal
373 Reducer 250 x 150 mm Buah 1.00 1.00 37,579.85 10.00% 41,337.84 37,579.85 41,337.84 37,977.50 41,337.84 - - 98.95 Normal
374 Reducer 250 x 100 mm Buah 1.00 1.00 37,579.85 10.00% 41,337.84 37,579.85 41,337.84 37,977.50 41,337.84 - - 98.95 Normal
375 Reducer 200 x 100 mm Buah 1.00 1.00 37,579.85 10.00% 41,337.84 37,579.85 41,337.84 37,977.50 41,337.84 - - 98.95 Normal
376 Y Streiner 250 mm Buah 1.00 1.00 87,133.20 10.00% 95,846.52 87,133.20 95,846.52 88,605.00 95,846.52 - - 98.34 Normal
377 Uji Coba Selama 120 Jam Ls 1.00 1.00 78,314,500.00 10.00% 86,145,950.00 78,314,500.00 86,145,950.00 78,314,500.00 86,145,950.00 - - 100.00 Normal
378 Tee 250 x 200 Buah 1.00 1.00 976,561.70 10.00% 1,074,217.87 976,561.70 1,074,217.87 994,028.13 1,074,217.87 - - 98.24 Normal
379 Tee 250 x 250 Buah 3.00 3.00 976,561.70 10.00% 3,222,653.62 2,929,685.11 3,222,653.62 994,028.13 3,222,653.62 - - 98.24 Normal
380 Tee 250 x 150 Buah 6.00 6.00 976,561.70 10.00% 6,445,307.23 5,859,370.21 6,445,307.23 994,028.13 6,445,307.23 - - 98.24 Normal
381 Tee 250 x 100 Buah 8.00 8.00 976,561.70 10.00% 8,593,742.98 7,812,493.62 8,593,742.98 994,028.13 8,593,742.98 - - 98.24 Normal
382 Tee 200 x 200 Buah 1.00 1.00 976,561.70 10.00% 1,074,217.87 976,561.70 1,074,217.87 994,028.13 1,074,217.87 - - 98.24 Normal
383 Tee 200 x 100 Buah 14.00 14.00 976,561.70 10.00% 15,039,050.21 13,671,863.83 15,039,050.21 994,028.13 15,039,050.21 0.00 0.000 98.24 Normal
384 Tee 200 x 100 PVC Buah 1.00 1.00 976,561.70 10.00% 1,074,217.87 976,561.70 1,074,217.87 994,028.13 1,074,217.87 - - 98.24 Normal
385 Tee 150 x 150 PVC Buah 2.00 2.00 711,038.10 10.00% 1,564,283.82 1,422,076.20 1,564,283.82 723,845.43 1,564,283.82 0.00 0.000 98.23 Normal
386 Tee 150 x 100 Buah 7.00 7.00 711,038.10 10.00% 5,474,993.37 4,977,266.70 5,474,993.37 723,845.43 5,474,993.37 - - 98.23 Normal
387 Tee 100 x 100 Buah 88.00 88.00 531,976.14 10.00% 51,495,290.68 46,813,900.61 51,495,290.68 541,936.27 51,495,290.68 - - 98.16 Normal
388 Tee 100 x 100 PVC Buah 4.00 4.00 531,976.14 10.00% 2,340,695.03 2,127,904.57 2,340,695.03 541,936.27 2,340,695.03 - - 98.16 Normal
389 Bend 90 250 mm Buah 23.00 23.00 976,561.70 10.00% 24,707,011.07 22,460,919.15 24,707,011.07 994,028.13 24,707,011.07 - - 98.24 Normal
390 Bend 90 200 mm Buah 6.00 6.00 976,561.70 10.00% 6,445,307.23 5,859,370.21 6,445,307.23 994,028.13 6,445,307.23 - - 98.24 Normal
391 Bend 90 150 mm Buah 1.00 1.00 711,038.10 10.00% 782,141.91 711,038.10 782,141.91 723,845.43 782,141.91 - - 98.23 Normal
392 Bend 90 150 mm PVC Buah 1.00 1.00 711,038.10 10.00% 782,141.91 711,038.10 782,141.91 723,845.43 782,141.91 - - 98.23 Normal
393 Bend 90 100 mm Buah 46.00 46.00 531,976.14 10.00% 26,917,992.85 24,470,902.59 26,917,992.85 541,936.27 26,917,992.85 - - 98.16 Normal
394 Bend 90 100 mm PVC Buah 1.00 1.00 531,976.14 10.00% 585,173.76 531,976.14 585,173.76 541,936.27 585,173.76 - - 98.16 Normal
395 Y Streiner 250 mm Buah 1.00 1.00 976,561.70 10.00% 1,074,217.87 976,561.70 1,074,217.87 994,028.13 1,074,217.87 - - 98.24 Normal
396 Gate Valve Buah 70.00 70.00 3,324,874.66 10.00% 256,015,348.71 232,741,226.10 256,015,348.71 3,380,903.90 256,015,348.71 - - 98.34 Normal
397 Pipa Giv 250 M' 28.00 28.00 2,500,000.00 10.00% 77,000,000.00 70,000,000.00 77,000,000.00 1,928,000.00 77,000,000.00 - - 129.67 Timpang
398 Bend 45 250 Buah 4.00 4.00 1,912,800.00 10.00% 8,416,320.00 7,651,200.00 8,416,320.00 1,912,800.00 8,416,320.00 - - 100.00 Normal
399 Flange Lass 250 Buah 20.00 20.00 658,190.00 10.00% 14,480,180.00 13,163,800.00 14,480,180.00 667,100.00 14,480,180.00 - - 98.66 Normal
400 Air Valve 250 Buah 1.00 1.00 7,403,400.00 10.00% 8,143,740.00 7,403,400.00 8,143,740.00 7,542,000.00 8,143,740.00 - - 98.16 Normal
401 Baja WF 300.150 Kg 1,466.67 1,466.67 40,300.00 10.00% 65,017,481.10 59,106,801.00 65,017,481.10 41,000.00 65,017,481.10 - - 98.29 Normal
402 Baja CNP 100x50x6 (Dudukan Pipa) Kg 33.00 33.00 48,042.00 10.00% 1,743,924.60 1,585,386.00 1,743,924.60 48,900.00 1,743,924.60 - - 98.25 Normal
403 Plat Besi 9 mm Kg 5.39 5.39 35,400.00 10.00% 209,886.60 190,806.00 209,886.60 36,000.00 209,886.60 - - 98.33 Normal
404 Plat Beugel 5 mm Buah 15.00 15.00 25,100.00 10.00% 414,150.00 376,500.00 414,150.00 25,600.00 414,150.00 - - 98.05 Normal
405 Pagar Besi Buah 2.00 2.00 500,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 100,000.00 1,100,000.00 - - 500.00 Timpang
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
406 Baut Beugel Buah 30.00 30.00 4,520.00 10.00% 149,160.00 135,600.00 149,160.00 4,600.00 149,160.00 - - 98.26 Normal
407 Baut Angkur Buah 12.00 12.00 10,400.00 10.00% 137,280.00 124,800.00 137,280.00 10,600.00 137,280.00 - - 98.11 Normal
408 Baut Flange Buah 100.00 100.00 17,170.00 10.00% 1,888,700.00 1,717,000.00 1,888,700.00 17,500.00 1,888,700.00 - - 98.11 Normal
409 Pipa Giv 250 Buah 28.00 28.00 209,816.53 10.00% 6,462,349.12 5,874,862.84 6,462,349.12 214,098.50 6,462,349.12 - - 98.00 Normal
410 Bend 45 250 Buah 4.00 4.00 40,194.00 10.00% 176,853.60 160,776.00 176,853.60 40,645.00 176,853.60 - - 98.89 Normal
411 Flange Lass 250 Buah 20.00 20.00 215,609.79 10.00% 4,743,415.38 4,312,195.80 4,743,415.38 216,485.50 4,743,415.38 - 0.00 (0.000) 99.60 Normal
412 Air Valve 250 Buah 1.00 1.00 532,701.40 10.00% 585,971.54 532,701.40 585,971.54 540,430.00 585,971.54 - - 98.57 Normal
413 Baja WF 300.150 Kg 1,466.67 1,466.67 40,300.00 10.00% 65,017,481.10 59,106,801.00 65,017,481.10 10,000.00 65,017,481.10 - - 403.00 Timpang
414 Baja CNP 100x50x6 (Dudukan Pipa) Kg 33.00 33.00 48,042.00 10.00% 1,743,924.60 1,585,386.00 1,743,924.60 12,000.00 1,743,924.60 - - 400.35 Timpang
415 Pagar Besi Buah 2.00 2.00 500,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 100,000.00 1,100,000.00 - - 500.00 Timpang
416 Trush Block Bend Buah 2.00 2.00 976,561.70 10.00% 2,148,435.74 1,953,123.40 2,148,435.74 994,028.13 2,148,435.74 - - 98.24 Normal
417 Galian Tanah M3 3.60 3.60 125,519.63 10.00% 497,057.72 451,870.65 497,057.72 128,081.25 497,057.72 - - 98.00 Normal
418 Cerucuk 10 - 4m Batang 24.00 24.00 35,400.00 10.00% 934,560.00 849,600.00 934,560.00 36,100.00 934,560.00 - - 98.06 Normal
419 Urugan Pasir M3 0.60 0.60 288,000.00 10.00% 190,080.00 172,800.00 190,080.00 292,000.00 190,080.00 - - 98.63 Normal
420 Lantai Kerja M3 0.60 0.60 1,671,605.52 10.00% 1,103,259.64 1,002,963.31 1,103,259.64 1,701,532.61 1,103,259.64 0.00 0.000 98.24 Normal
421 Bekisting M2 14.00 14.00 482,385.33 10.00% 7,428,734.01 6,753,394.55 7,428,734.01 491,403.63 7,428,734.01 - - 98.16 Normal
422 Pembesian 12 mm - 200 Kg 392.85 392.85 31,710.45 10.00% 13,703,193.15 12,457,448.32 13,703,193.15 32,342.60 13,703,193.15 - - 98.05 Normal
423 Cor Beton K250 M3 4.28 4.28 2,040,917.43 10.00% 9,608,639.26 8,735,126.60 9,608,639.26 2,078,421.56 9,608,639.26 - - 98.20 Normal
424 Pipa Giv 250 M' 34.00 34.00 2,500,000.00 10.00% 93,500,000.00 85,000,000.00 93,500,000.00 1,928,000.00 93,500,000.00 - - 129.67 Timpang
425 Bend 45 250 Buah 4.00 4.00 1,912,800.00 10.00% 8,416,320.00 7,651,200.00 8,416,320.00 1,912,800.00 8,416,320.00 - - 100.00 Normal
426 Flange Lass 250 Buah 20.00 20.00 658,190.00 10.00% 14,480,180.00 13,163,800.00 14,480,180.00 667,100.00 14,480,180.00 - - 98.66 Normal
427 Air Valve 250 Buah 1.00 1.00 7,403,400.00 10.00% 8,143,740.00 7,403,400.00 8,143,740.00 7,542,000.00 8,143,740.00 - - 98.16 Normal
428 Baja WF 300.150 Kg 1,906.67 1,906.67 40,300.00 10.00% 84,522,681.10 76,838,801.00 84,522,681.10 41,000.00 84,522,681.10 - - 98.29 Normal
429 Baja CNP 100x50x6 (Dudukan Pipa) Kg 41.80 41.80 48,042.00 10.00% 2,208,971.16 2,008,155.60 2,208,971.16 48,900.00 2,208,971.16 0.00 0.000 98.25 Normal
430 Plat Besi 9 mm Kg 5.39 5.39 35,400.00 10.00% 209,886.60 190,806.00 209,886.60 36,000.00 209,886.60 - - 98.33 Normal
431 Plat Beugel 5 mm Buah 19.00 19.00 25,100.00 10.00% 524,590.00 476,900.00 524,590.00 25,600.00 524,590.00 - - 98.05 Normal
432 Pagar Besi Buah 2.00 2.00 500,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 100,000.00 1,100,000.00 - - 500.00 Timpang
433 Baut Beugel Kg 38.00 38.00 4,520.00 10.00% 188,936.00 171,760.00 188,936.00 4,600.00 188,936.00 - - 98.26 Normal
434 Baut Angkur Kg 12.00 12.00 10,400.00 10.00% 137,280.00 124,800.00 137,280.00 10,600.00 137,280.00 - - 98.11 Normal
435 Baut Flange Buah 100.00 100.00 17,170.00 10.00% 1,888,700.00 1,717,000.00 1,888,700.00 17,500.00 1,888,700.00 - - 98.11 Normal
436 Pipa Giv 250 Buah 34.00 34.00 209,816.53 10.00% 7,847,138.22 7,133,762.02 7,847,138.22 214,098.50 7,847,138.22 - - 98.00 Normal
437 Bend 45 250 Buah 4.00 4.00 40,194.00 10.00% 176,853.60 160,776.00 176,853.60 40,645.00 176,853.60 - - 98.89 Normal
438 Flange Lass 250 Buah 20.00 20.00 215,609.79 10.00% 4,743,415.38 4,312,195.80 4,743,415.38 216,485.50 4,743,415.38 - 0.00 (0.000) 99.60 Normal
439 Air Valve 250 Buah 1.00 1.00 532,701.40 10.00% 585,971.54 532,701.40 585,971.54 540,430.00 585,971.54 - - 98.57 Normal
440 Baja WF 300.150 Kg 1,906.67 1,906.67 40,300.00 10.00% 84,522,681.10 76,838,801.00 84,522,681.10 10,000.00 84,522,681.10 - - 403.00 Timpang
441 Baja CNP 100x50x6 (Dudukan Pipa) Kg 41.80 41.80 48,042.00 10.00% 2,208,971.16 2,008,155.60 2,208,971.16 12,000.00 2,208,971.16 0.00 0.000 400.35 Timpang
442 Pagar Besi Buah 2.00 2.00 500,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 100,000.00 1,100,000.00 - - 500.00 Timpang
443 Trush Block Bend Buah 2.00 2.00 976,561.70 10.00% 2,148,435.74 1,953,123.40 2,148,435.74 994,028.13 2,148,435.74 - - 98.24 Normal
444 Galian Tanah M3 3.60 3.60 125,519.63 10.00% 497,057.72 451,870.65 497,057.72 128,081.25 497,057.72 - - 98.00 Normal
445 Cerucuk 10 - 4m Batang 24.00 24.00 35,400.00 10.00% 934,560.00 849,600.00 934,560.00 36,100.00 934,560.00 - - 98.06 Normal
446 Urugan Pasir M3 0.60 0.60 288,000.00 10.00% 190,080.00 172,800.00 190,080.00 292,000.00 190,080.00 - - 98.63 Normal
447 Lantai Kerja M3 0.60 0.60 1,671,605.52 10.00% 1,103,259.64 1,002,963.31 1,103,259.64 1,701,532.61 1,103,259.64 0.00 0.000 98.24 Normal
448 Bekisting M2 14.00 14.00 482,385.33 10.00% 7,428,734.01 6,753,394.55 7,428,734.01 491,403.63 7,428,734.01 - - 98.16 Normal
449 Pembesian 12 mm - 200 Kg 392.85 392.85 31,710.45 10.00% 13,703,193.15 12,457,448.32 13,703,193.15 32,342.60 13,703,193.15 - - 98.05 Normal
450 Cor Beton K250 M3 4.28 4.28 2,040,917.43 10.00% 9,608,639.26 8,735,126.60 9,608,639.26 2,078,421.56 9,608,639.26 - - 98.20 Normal
451 Pipa Giv 250 M' 53.00 53.00 2,500,000.00 10.00% 145,750,000.00 132,500,000.00 145,750,000.00 1,928,000.00 145,750,000.00 - - 129.67 Timpang
452 Bend 45 250 Buah 4.00 4.00 1,912,800.00 10.00% 8,416,320.00 7,651,200.00 8,416,320.00 1,912,800.00 8,416,320.00 - - 100.00 Normal
453 Flange Lass 250 Buah 20.00 20.00 658,190.00 10.00% 14,480,180.00 13,163,800.00 14,480,180.00 667,100.00 14,480,180.00 - - 98.66 Normal
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
454 Air Valve 250 Buah 1.00 1.00 7,403,400.00 10.00% 8,143,740.00 7,403,400.00 8,143,740.00 7,542,000.00 8,143,740.00 - - 98.16 Normal
455 Baja WF 300.150 Kg 3,300.00 3,300.00 40,300.00 10.00% 146,289,000.00 132,990,000.00 146,289,000.00 41,000.00 146,289,000.00 - - 98.29 Normal
456 Baja CNP 100x50x6 (Dudukan Pipa) Kg 70.40 70.40 48,042.00 10.00% 3,720,372.48 3,382,156.80 3,720,372.48 48,900.00 3,720,372.48 - - 98.25 Normal
457 Plat Besi 9 mm Kg 5.39 5.39 35,400.00 10.00% 209,886.60 190,806.00 209,886.60 36,000.00 209,886.60 - - 98.33 Normal
458 Plat Beugel 5 mm Buah 32.00 32.00 25,100.00 10.00% 883,520.00 803,200.00 883,520.00 25,600.00 883,520.00 - - 98.05 Normal
459 Pagar Besi Buah 2.00 2.00 500,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 100,000.00 1,100,000.00 - - 500.00 Timpang
460 Baut Beugel Kg 64.00 64.00 4,520.00 10.00% 318,208.00 289,280.00 318,208.00 4,600.00 318,208.00 - - 98.26 Normal
461 Baut Angkur Kg 12.00 12.00 10,400.00 10.00% 137,280.00 124,800.00 137,280.00 10,600.00 137,280.00 - - 98.11 Normal
462 Baut Flange Buah 100.00 100.00 17,170.00 10.00% 1,888,700.00 1,717,000.00 1,888,700.00 17,500.00 1,888,700.00 - - 98.11 Normal
463 Pipa Giv 250 Buah 53.00 53.00 209,816.53 10.00% 12,232,303.70 11,120,276.09 12,232,303.70 214,098.50 12,232,303.70 - - 98.00 Normal
464 Bend 45 250 Buah 4.00 4.00 40,194.00 10.00% 176,853.60 160,776.00 176,853.60 40,645.00 176,853.60 - - 98.89 Normal
465 Flange Lass 250 Buah 20.00 20.00 215,609.79 10.00% 4,743,415.38 4,312,195.80 4,743,415.38 216,485.50 4,743,415.38 - 0.00 (0.000) 99.60 Normal
466 Air Valve 250 Buah 1.00 1.00 532,701.40 10.00% 585,971.54 532,701.40 585,971.54 540,430.00 585,971.54 - - 98.57 Normal
467 Baja WF 300.150 Kg 3,300.00 3,300.00 40,300.00 10.00% 146,289,000.00 132,990,000.00 146,289,000.00 10,000.00 146,289,000.00 - - 403.00 Timpang
468 Baja CNP 100x50x6 (Dudukan Pipa) Kg 70.40 70.40 48,042.00 10.00% 3,720,372.48 3,382,156.80 3,720,372.48 12,000.00 3,720,372.48 - - 400.35 Timpang
469 Pagar Besi Buah 2.00 2.00 500,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 100,000.00 1,100,000.00 - - 500.00 Timpang
470 Trush Block Bend Buah 2.00 2.00 976,561.70 10.00% 2,148,435.74 1,953,123.40 2,148,435.74 994,028.13 2,148,435.74 - - 98.24 Normal
471 Galian Tanah M3 3.60 3.60 125,519.63 10.00% 497,057.72 451,870.65 497,057.72 128,081.25 497,057.72 - - 98.00 Normal
472 Cerucuk 10 - 4m Batang 24.00 24.00 35,400.00 10.00% 934,560.00 849,600.00 934,560.00 36,100.00 934,560.00 - - 98.06 Normal
473 Urugan Pasir M3 0.60 0.60 288,000.00 10.00% 190,080.00 172,800.00 190,080.00 292,000.00 190,080.00 - - 98.63 Normal
474 Lantai Kerja M3 0.60 0.60 1,671,605.52 10.00% 1,103,259.64 1,002,963.31 1,103,259.64 1,701,532.61 1,103,259.64 0.00 0.000 98.24 Normal
475 Bekisting M2 14.00 14.00 482,385.33 10.00% 7,428,734.01 6,753,394.55 7,428,734.01 491,403.63 7,428,734.01 - - 98.16 Normal
476 Pembesian 12 mm - 200 Kg 392.85 392.85 31,710.45 10.00% 13,703,193.15 12,457,448.32 13,703,193.15 32,342.60 13,703,193.15 - - 98.05 Normal
477 Cor Beton K250 M3 4.28 4.28 2,040,917.43 10.00% 9,608,639.26 8,735,126.60 9,608,639.26 2,078,421.56 9,608,639.26 - - 98.20 Normal
478 Pipa Giv 250 M' 23.00 23.00 2,500,000.00 10.00% 63,250,000.00 57,500,000.00 63,250,000.00 1,928,000.00 63,250,000.00 - - 129.67 Timpang
479 Bend 45 250 Buah 4.00 4.00 1,912,800.00 10.00% 8,416,320.00 7,651,200.00 8,416,320.00 1,912,800.00 8,416,320.00 - - 100.00 Normal
480 Flange Lass 250 Buah 20.00 20.00 658,190.00 10.00% 14,480,180.00 13,163,800.00 14,480,180.00 667,100.00 14,480,180.00 - - 98.66 Normal
481 Air Valve 250 Buah 1.00 1.00 7,403,400.00 10.00% 8,143,740.00 7,403,400.00 8,143,740.00 7,542,000.00 8,143,740.00 - - 98.16 Normal
482 Baja WF 300.150 Kg 1,100.00 1,100.00 40,300.00 10.00% 48,763,000.00 44,330,000.00 48,763,000.00 41,000.00 48,763,000.00 - - 98.29 Normal
483 Baja CNP 100x50x6 (Dudukan Pipa) Kg 24.20 24.20 48,042.00 10.00% 1,278,878.04 1,162,616.40 1,278,878.04 48,900.00 1,278,878.04 0.00 0.000 98.25 Normal
484 Plat Besi 9 mm Kg 5.39 5.39 35,400.00 10.00% 209,886.60 190,806.00 209,886.60 36,000.00 209,886.60 - - 98.33 Normal
485 Plat Beugel 5 mm Buah 11.00 11.00 25,100.00 10.00% 303,710.00 276,100.00 303,710.00 25,600.00 303,710.00 - - 98.05 Normal
486 Pagar Besi Buah 2.00 2.00 100,000.00 10.00% 220,000.00 200,000.00 220,000.00 100,000.00 220,000.00 - - 100.00 Normal
487 Baut Beugel Kg 22.00 22.00 4,520.00 10.00% 109,384.00 99,440.00 109,384.00 4,600.00 109,384.00 - - 98.26 Normal
488 Baut Angkur Kg 12.00 12.00 10,400.00 10.00% 137,280.00 124,800.00 137,280.00 10,600.00 137,280.00 - - 98.11 Normal
489 Baut Flange Buah 100.00 100.00 17,170.00 10.00% 1,888,700.00 1,717,000.00 1,888,700.00 17,500.00 1,888,700.00 - - 98.11 Normal
490 Pipa Giv 250 Buah 23.00 23.00 209,816.53 10.00% 5,308,358.21 4,825,780.19 5,308,358.21 214,098.50 5,308,358.21 - - 98.00 Normal
491 Bend 45 250 Buah 4.00 4.00 40,194.00 10.00% 176,853.60 160,776.00 176,853.60 40,645.00 176,853.60 - - 98.89 Normal
492 Flange Lass 250 Buah 20.00 20.00 215,609.79 10.00% 4,743,415.38 4,312,195.80 4,743,415.38 216,485.50 4,743,415.38 - 0.00 (0.000) 99.60 Normal
493 Air Valve 250 Buah 1.00 1.00 532,701.40 10.00% 585,971.54 532,701.40 585,971.54 540,430.00 585,971.54 - - 98.57 Normal
494 Baja WF 300.150 Kg 1,100.00 1,100.00 40,300.00 10.00% 48,763,000.00 44,330,000.00 48,763,000.00 10,000.00 48,763,000.00 - - 403.00 Timpang
495 Baja CNP 100x50x6 (Dudukan Pipa) Kg 24.20 24.20 48,042.00 10.00% 1,278,878.04 1,162,616.40 1,278,878.04 12,000.00 1,278,878.04 0.00 0.000 400.35 Timpang
496 Pagar Besi Buah 2.00 2.00 500,000.00 10.00% 1,100,000.00 1,000,000.00 1,100,000.00 100,000.00 1,100,000.00 - - 500.00 Timpang
497 Trush Block Bend Buah 2.00 2.00 976,561.70 10.00% 2,148,435.74 1,953,123.40 2,148,435.74 994,028.13 2,148,435.74 - - 98.24 Normal
498 Galian Tanah M3 3.60 3.60 125,519.63 10.00% 497,057.72 451,870.65 497,057.72 128,081.25 497,057.72 - - 98.00 Normal
499 Cerucuk 10 - 4m Batang 24.00 24.00 35,400.00 10.00% 934,560.00 849,600.00 934,560.00 36,100.00 934,560.00 - - 98.06 Normal
500 Urugan Pasir M3 0.60 0.60 288,000.00 10.00% 190,080.00 172,800.00 190,080.00 292,000.00 190,080.00 - - 98.63 Normal
501 Lantai Kerja M3 0.60 0.60 1,671,605.52 10.00% 1,103,259.64 1,002,963.31 1,103,259.64 1,701,532.61 1,103,259.64 0.00 0.000 98.24 Normal
HARGA SATUAN JUMLAH HARGA TOTAL SEBELUM HARGA SATUAN HARGA
PERKIRAAN KUANTITAS JUMLAH HARGA (Rp.) JUMLAH HARGA (Rp.) DEVIASI
NO URAIAN SATUAN (Rp.) PAJAK (Rp.) PAJAK (Rp.) (Rp.) SATUAN > KETERANGAN
HPS PENAWARAN PENAWARAN PENAWARAN TERKOREKSI HPS NEGOSIASI (Rp.) % 110 %
1 2 3 4 5 6 8 9 10 = 4 x 6 11 = 4 x 6 x 8 12 13 14 15
502 Bekisting M3 14.00 14.00 482,385.33 10.00% 7,428,734.01 6,753,394.55 7,428,734.01 491,403.63 7,428,734.01 - - 98.16 Normal
503 Pembesian 12 mm - 200 Kg 392.85 392.85 31,710.45 10.00% 13,703,193.15 12,457,448.32 13,703,193.15 32,342.60 13,703,193.15 - - 98.05 Normal
504 Cor Beton K250 M3 4.28 4.28 2,040,917.43 10.00% 9,608,639.26 8,735,126.60 9,608,639.26 2,078,421.56 9,608,639.26 - - 98.20 Normal
505 Pipa HDPE 3/4 M' 3,000.00 3,000.00 12,375.00 10.00% 40,837,500.00 37,125,000.00 40,837,500.00 12,375.00 40,837,500.00 - - 100.00 Normal
506 Clamp Saddle 4 x 3/4 Buah 500.00 500.00 68,750.00 10.00% 37,812,500.00 34,375,000.00 37,812,500.00 68,750.00 37,812,500.00 - - 100.00 Normal
507 Stop Kran 1/2 Buah 500.00 500.00 62,500.00 10.00% 34,375,000.00 31,250,000.00 34,375,000.00 62,500.00 34,375,000.00 - - 100.00 Normal
508 Lockable Angle Valve 3/4 x 1/2 Buah 500.00 500.00 200,000.00 10.00% 110,000,000.00 100,000,000.00 110,000,000.00 200,000.00 110,000,000.00 - - 100.00 Normal
509 Water Meter (SNI) 1/2 Buah 500.00 500.00 437,500.00 10.00% 240,625,000.00 218,750,000.00 240,625,000.00 437,500.00 240,625,000.00 - - 100.00 Normal
510 Double Nipple 1/2 Buah 500.00 500.00 8,750.00 10.00% 4,812,500.00 4,375,000.00 4,812,500.00 8,750.00 4,812,500.00 - - 100.00 Normal
511 Seal Tipe Roll 500.00 500.00 9,900.00 10.00% 5,445,000.00 4,950,000.00 5,445,000.00 10,100.00 5,445,000.00 - - 98.02 Normal
512 Male Elbow 3/4 Buah 500.00 500.00 12,500.00 10.00% 6,875,000.00 6,250,000.00 6,875,000.00 12,500.00 6,875,000.00 - - 100.00 Normal
513 Foucet Elbow 1/2 Buah 500.00 500.00 12,500.00 10.00% 6,875,000.00 6,250,000.00 6,875,000.00 12,500.00 6,875,000.00 - - 100.00 Normal
514 Elbow 1/2 Buah 500.00 500.00 15,000.00 10.00% 8,250,000.00 7,500,000.00 8,250,000.00 15,000.00 8,250,000.00 - - 100.00 Normal
515 Box Meteran (kuning, lambang PUPR), Uk. 30 x 21 x 20 cm Buah 500.00 500.00 150,000.00 10.00% 82,500,000.00 75,000,000.00 82,500,000.00 95,000.00 82,500,000.00 - - 157.89 Timpang
516 Pemasangan Sambungan Rumah (SR) Unit 500.00 500.00 200,000.00 10.00% 110,000,000.00 100,000,000.00 110,000,000.00 200,000.00 110,000,000.00 - - 100.00 Normal
517 Beton Dudukan Box Water Meter M3 2.40 2.40 1,812,446.02 10.00% 4,784,857.48 4,349,870.44 4,784,857.48 1,845,259.61 4,784,857.48 - - 98.22 Normal
518 Pekerjaan pembongkaran beton Jalan M3 43.28 43.28 1,859,504.92 10.00% 88,527,310.23 80,479,372.94 88,527,310.23 1,897,454.00 88,527,310.23 - - 98.00 Normal
519 Pekerjaan pembongkaran beton Halaman M3 458.00 458.00 1,859,504.92 10.00% 936,818,578.70 851,653,253.36 936,818,578.70 1,897,454.00 936,818,578.70 - - 98.00 Normal
520 Pekerjaan Jalan Rabat Beton (Di Jalur Pipa) K-250 M3 43.28 43.28 2,040,917.43 10.00% 97,163,996.97 88,330,906.33 97,163,996.97 2,078,421.56 97,163,996.97 - - 98.20 Normal
521 Pekerjaan Rabat Beton halaman (Di Jalur Pipa) K-250 M3 458.00 458.00 2,040,917.43 10.00% 1,028,214,200.79 934,740,182.54 1,028,214,200.79 2,078,421.56 1,028,214,200.79 - - 98.20 Normal
31.398.416.056,73 31,398,416,056.73 31,397,866,056.73 0.00 0.000
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 1,000,000.000 1,000,000.00 1,000,000.00 - Tetap
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 1,264,421.205 63,221,060.25 63,221,060.25 - Tetap
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 149,000,000.000 149,000,000.00 149,000,000.00 - Tetap
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 4,500,000.000 22,500,000.00 22,500,000.00 - Tetap
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 50,000,000.000 50,000,000.00 50,000,000.00 - Tetap
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 62,791,200.000 62,791,200.00 62,791,200.00 - Tetap
2 Buangan tanah sisa m3 87.75 138.15 44,741.900 3,926,101.73 6,181,093.49 2,254,991.76 Bertambah
3 Urugan tanah kembali m3 16.58 54.35 74,663.750 1,237,924.97 4,057,974.81 2,820,049.84 Bertambah
4 Urugan pasir dibawah lantai kerja, t = 10 cm m3 5.52 6.10 438,293.750 2,420,696.38 2,673,591.88 252,895.49 Bertambah
b PEKERJAAN PASANGAN
1 Pasangan batako uk 7x15x30 cm m2 92.72 107.27 190,005.875 17,617,344.73 20,381,455.20 2,764,110.47 Bertambah
2 Plesteran 1 : 4 m2 185.46 214.53 95,043.015 17,626,677.56 20,390,053.22 2,763,375.66 Bertambah
3 Acian m2 185.46 214.53 55,457.025 10,285,059.86 11,897,472.86 1,612,413.00 Bertambah
4 Lantai keramik 30 x 30 cm m2 43.50 64.73 319,504.426 13,898,442.53 20,679,923.97 6,781,481.44 Bertambah
c PEKERJAAN BETON
1 Beton mutu beton f'c = 12.2 Mpa (k-125)
- Lantai kerja, t = 5 cm m3 2.76 6.05 1,812,446.016 5,004,163.45 10,965,298.40 5,961,134.95 Bertambah
2 Beton bertulang mutu beton f'c = 24 Mpa ( K-300 )
- Lantai, t = 25 cm m3 10.34 17.31 6,333,489.731 65,456,616.37 109,632,707.24 44,176,090.87 Bertambah
- Dinding, t = 20 cm m3 11.04 13.44 6,359,801.323 70,212,206.61 85,475,729.79 15,263,523.18 Bertambah
- Kolom ukuran 25 x 25 cm m3 2.06 3.00 8,698,378.875 17,936,057.24 26,106,009.60 8,169,952.36 Bertambah
- Pondasi Telapak ukuran 80 x 80 x 25 cm m3 0.73 0.63 8,936,283.056 6,487,741.50 5,603,049.48 (884,692.02) Bertambah
- Sloof ukuran 20 x 30 cm m3 0.81 0.95 7,418,911.738 6,009,318.51 7,066,513.43 1,057,194.92 Bertambah
- Ring Balok ukuran 20 x 40 cm m3 5.24 6.42 8,178,757.690 42,856,690.29 52,474,909.34 9,618,219.04 Bertambah
- Dak Atap, t = 15 cm m3 13.13 15.98 6,532,985.594 85,745,435.92 104,423,241.74 18,677,805.81 Bertambah
- Lisplank, H = 60 cm m3 1.87 2.09 6,604,334.10 12,363,313.43 13,821,550.39 1,458,236.97 Bertambah
- Selasar, t = 15 cm m3 1.05 2.43 8,179,962.418 8,588,960.54 19,877,308.68 11,288,348.14 Bertambah
- Tangga m3 0.71 1.08 8,177,489.272 5,789,662.40 8,852,132.14 3,062,469.73 Bertambah
- Pondasi Pompa m3 0.44 0.61 8,183,477.092 3,608,913.40 4,971,462.33 1,362,548.94 Bertambah
3 Kayu Cercuk dan Pemancangan Dia. 10 - 12 cm P = 4 M M' 1,440.00 17,979.560 - 25,890,566.40 25,890,566.40 Item Baru
d PEKERJAAN BESI
1 Pintu besi plat baja ukuran 170 x 280 cm,rangkap,rangka besi siku,1 buah m2 4.76 4.76 1,240,350.900 5,904,070.28 5,904,070.28 - Tetap
2 Handrail
- Pipa BSP diameter 1.5 ", type medium kg 104.31 104.31 30,299.16 3,160,505.90 3,160,505.90 - Tetap
- Pipa BSP diameter 1 ", type medium kg 35.67 35.67 39,159.915 1,396,834.17 1,396,834.17 - Tetap
e PEKERJAAN ALUMUNIUM
1 Kusen jendela ukuran 165 x 200 cm, 1 buah m' 7.30 21.03 202,261.11 1,476,506.14 4,253,551.24 2,777,045.10 Bertambah
2 Jendela kaca m2 3.28 2.03 1,024,359.855 3,359,900.32 2,074,328.71 (1,285,571.62) Berkurang
3 Kaca 5 mm m2 2.94 4.80 282,248.755 829,811.34 1,354,794.02 524,982.68 Bertambah
4 Kusen jendela (bouvenligh) ukuran 60 x 200 cm, 3 buah m2 3.60 3.45 1,260,457.960 4,537,648.66 4,348,579.96 (189,068.69) Berkurang
5 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 4 buah m2 6.24 6.24 1,260,457.960 7,865,257.67 7,865,257.67 - Tetap
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 6.00 83,793.600 502,761.60 502,761.60 - Tetap
2 Lampu SL 18 watt lengkap dengan box ttk 3.00 3.00 83,793.600 251,380.80 251,380.80 - Tetap
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 - Tetap
4 Sakelar ganda bh 2.00 2.00 61,253.600 122,507.20 122,507.20 - Tetap
5 Instalasi listrik ttk 9.00 9.00 295,220.640 2,656,985.76 2,656,985.76 - Tetap
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 478.30 478.30 59,768.950 28,587,488.78 28,587,488.78 - Tetap
2 Waterprofing Atap dak beton m2 87.50 106.56 127,308.450 11,139,489.38 13,565,988.43 2,426,499.06 Bertambah
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC type D Lengkap dengan Assesories diameter 100 mm m' 30.00 30.00 73,965.853 2,218,975.60 2,218,975.60 - Tetap
2 Bend PVC diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 - Tetap
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 - Tetap
e PEKERJAAN ALUMUNIUM
1 Kusen jendela (bouvenligh) ukuran 60 x 230 cm, 3 buah m2 5.64 124.20 1,260,457.960 7,108,982.89 156,548,878.63 149,439,895.74 Bertambah
2 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 3 buah m2 6.55 3.12 1,260,457.960 8,255,999.64 3,932,628.84 (4,323,370.80) Berkurang
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 6.00 83,793.600 502,761.60 502,761.60 - Tetap
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 8.00 83,793.600 670,348.80 670,348.80 - Tetap
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 - Tetap
4 Sakelar ganda bh 1.00 1.00 61,253.600 61,253.60 61,253.60 - Tetap
5 Instalasi listrik ttk 10.00 10.00 295,220.640 2,952,206.40 2,952,206.40 - Tetap
6 Exhaust Fan set 2.00 2.00 1,764,000.000 3,528,000.00 3,528,000.00 - Tetap
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 301.01 59,768.950 11,394,950.32 17,990,752.79 6,595,802.48 Bertambah
2 Waterprofing Atap dak beton m2 51.45 152.00 127,308.450 6,550,019.75 19,350,884.40 12,800,864.65 Bertambah
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 73,965.853 2,662,770.72 2,662,770.72 - Tetap
2 Bend diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 - Tetap
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 - Tetap
1 Pipa PVC diameter 3/4 " Termasuk assesories m' 9.00 9.00 36,469.68 328,227.13 328,227.13 - Tetap
2 Pipa PVC diameter 1/2 " Termasuk assesories m' 12.00 12.00 71,825.34 861,904.12 861,904.12 - Tetap
4 Kran diameter 1/2" Termasuk assesories bh 2.00 2.00 149,026.775 298,053.55 298,053.55 - Tetap
5 Closet Jongkok bh 1.00 1.00 777,055.000 777,055.00 777,055.00 - Tetap
6 Bak mandi Fiberglass bh 1.00 1.00 539,990.550 539,990.55 539,990.55 - Tetap
7 Floor Drain kamar mandi bh 1.00 1.00 165,991.460 165,991.46 165,991.46 - Tetap
k PEKERJAAN SEPTIK TANK
1 Galian Tanah m3 9.51 9.51 125,519.625 1,193,691.63 1,193,691.63 - Tetap
2 Urugan Tanah m3 2.09 2.09 74,663.750 156,047.24 156,047.24 - Tetap
3 Buangan sisa tanah m3 7.42 7.42 44,741.900 331,984.90 331,984.90 - Tetap
4 Urugan pasir m3 0.18 0.18 438,293.750 78,892.88 78,892.88 - Tetap
5 Lantai kerja k-125 m3 0.08 0.08 1,812,446.016 144,995.68 144,995.68 - Tetap
6 Beton K-175
- Lantai m3 0.15 0.15 1,886,199.90 282,929.98 282,929.98 - Tetap
- Dinding m3 0.55 0.55 1,886,199.897 1,037,409.94 1,037,409.94 - Tetap
- Atap m3 0.07 0.07 1,886,199.897 132,033.99 132,033.99 - Tetap
7 Pipa PVC air limbah diameter 100 mm m' 12.00 12.00 121,301.770 1,455,621.24 1,455,621.24 - Tetap
8 Knee PVC air limbah diameter 100 mm bh 2.00 2.00 135,600.000 271,200.00 271,200.00 - Tetap
9 Dop pvc diameter 100 mm bh 1.00 1.00 56,810.000 56,810.00 56,810.00 - Tetap
10 Vent pipa GI diameter 50 mm bh 1.00 1.00 1,733,494.77 1,733,494.77 1,733,494.77 - Tetap
11 Man hole ukuran 40 x 40 cm bh 1.00 1.00 424,779.295 424,779.30 424,779.30 - Tetap
12 Media pasir m3 0.75 0.75 235,820.000 176,865.00 176,865.00 - Tetap
13 Media koral m3 2.63 2.63 299,000.000 786,370.00 786,370.00 - Tetap
14 Media ijuk kg 5.00 5.00 38,220.000 191,100.00 191,100.00 - Tetap
l PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 186.00 186.00 59,768.950 11,117,024.70 11,117,024.70 - Tetap
2 Pengecatan plafon m2 56.00 56.00 59,768.950 3,347,061.20 3,347,061.20 - Tetap
3 Pengecatan cat kayu m2 3.27 3.27 85,979.290 281,152.28 281,152.28 - Tetap
m PEKERJAAN SALURAN AIR HUJAN
1 Galian Tanah m3 19.01 19.01 125,519.625 2,386,128.07 2,386,128.07 - Tetap
2 Buangan tanah sisa m3 11.86 11.86 44,741.900 530,638.93 530,638.93 - Tetap
3 Urugan Tanah m3 7.15 7.15 74,663.750 533,845.81 533,845.81 - Tetap
4 Pasangan Batu Belah 1 : 4 m3 11.86 11.86 1,599,204.375 18,966,563.89 18,966,563.89 - Tetap
4 Lantai papan kayu klas I m2 29.25 29.25 411,820.635 12,045,753.57 12,045,753.57 - Tetap
5 Baut 5/8" - 12 cm bh 20.00 20.00 4,520.000 90,400.00 90,400.00 - Tetap
c Rangka, dinding dan atap
1 Besi hollow galvanis tebal 1,2mm m' 150.00 150.00 45,200.000 6,780,000.00 6,780,000.00 - Tetap
2 Dinding dan Atap zincalume 0,35 colour m2 69.80 69.80 99,480.000 6,943,704.00 6,943,704.00 - Tetap
3 Bubungan m' 6.50 6.50 44,600.000 289,900.00 289,900.00 - Tetap
4 Skrup rofing bh 250.00 250.00 800.000 200,000.00 200,000.00 - Tetap
5 Mengerjakan besi dan atap Ls 1.00 1.00 5,000,000.000 5,000,000.00 5,000,000.00 - Tetap
d Lain-lain
1 Tali kapal dia 20 mm m' 40.00 40.00 100,000.000 4,000,000.00 4,000,000.00 - Tetap
2 Papan titian ky klas II uk 5x20x600 cm keping 1.00 1.00 1,000,000.000 1,000,000.00 1,000,000.00 - Tetap
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 150,000,000.000 300,000,000.00 300,000,000.00 - Tetap
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 180,000,000.000 360,000,000.00 360,000,000.00 - Tetap
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 2.00 35,000,000.000 70,000,000.00 70,000,000.00 - Tetap
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 5,000,000.000 60,000,000.00 60,000,000.00 - Tetap
5 Panel Pompa unit 4.00 4.00 25,000,000.000 100,000,000.00 100,000,000.00 - Tetap
6 Pemasangan Sambungan Listrik PLN 105 KVA ls 1.00 175,000,000.000 175,000,000.00 - (175,000,000.00) Berkurang
7 Pemasangan Sambungan Listrik PLN 164 KVA ls 1.00 200,000,000.000 - 200,000,000.00 200,000,000.00 Item Baru
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasan ls 1.00 1.00 100,000,000.000 100,000,000.00 100,000,000.00 - Tetap
Bend 90º 250 mm bh 23.00 12.00 40,194.000 924,462.00 482,328.00 (442,134.00) Berkurang
Bend 90º 200 mm bh 6.00 2.00 40,194.000 241,164.00 80,388.00 (160,776.00) Berkurang
Bend 90º 150 mm bh 1.00 2.00 36,712.060 36,712.06 73,424.12 36,712.06 Bertambah
Bend 90º 150 mm PVC bh 1.00 1.00 36,712.060 36,712.06 36,712.06 - Tetap
Bend 90º 100 mm bh 46.00 2.00 32,614.120 1,500,249.52 65,228.24 (1,435,021.28) Berkurang
Bend 90º 100 mm PVC bh 1.00 1.00 32,614.120 32,614.12 32,614.12 - Tetap
3 Tee
Tee 250 x 200 bh 1.00 1.00 288,927.100 288,927.10 288,927.10 - Tetap
Tee 250 x 250 bh 3.00 3.00 87,133.200 261,399.60 261,399.60 - Tetap
Tee 250 x 150 bh 6.00 3.00 87,133.200 522,799.20 261,399.60 (261,399.60) Berkurang
Tee 250 x 100 bh 8.00 2.00 87,133.200 697,065.60 174,266.40 (522,799.20) Berkurang
Tee 200 x 200 bh 1.00 1.00 58,974.300 58,974.30 58,974.30 - Tetap
Tee 200 x 100 bh 14.00 1.00 58,974.300 825,640.20 58,974.30 (766,665.90) Berkurang
Tee 200 x 100 PVC bh 1.00 1.00 58,974.300 58,974.30 58,974.30 - Tetap
Tee 150 x 150 PVC bh 2.00 2.00 34,280.400 68,560.80 68,560.80 - Tetap
Tee 150 x 100 bh 7.00 7.00 34,280.400 239,962.80 239,962.80 - Tetap
Tee 100 x 100 bh 88.00 20.00 29,367.800 2,584,366.40 587,356.00 (1,997,010.40) Berkurang
Tee 100 x 100 PVC bh 4.00 4.00 29,367.800 117,471.20 117,471.20 - Tetap
5 Dop
Dop 250 mm bh 1.00 1.00 58,974.300 58,974.30 58,974.30 - Tetap
Dop 200 mm bh 5.00 1.00 58,974.300 294,871.50 58,974.30 (235,897.20) Berkurang
Dop 150 Mm bh 3.00 3.00 58,974.300 176,922.90 176,922.90 - Tetap
Dop 100 mm bh 58.00 1.00 29,367.800 1,703,332.40 29,367.80 (1,673,964.60) Berkurang
6 Gate Valve
Gate valve all flange CI dia. 250 mm bh 12.00 12.00 532,701.400 6,392,416.80 6,392,416.80 - Tetap
Gate valve all flange CI dia. 200 mm bh 4.00 4.00 494,201.400 1,976,805.60 1,976,805.60 - Tetap
Gate valve all flange CI dia. 150 mm bh 6.00 6.00 354,391.730 2,126,350.38 2,126,350.38 - Tetap
Gate valve all flange CI dia. 100 mm bh 48.00 48.00 291,582.060 13,995,938.88 13,995,938.88 - Tetap
7 Stub End
Stub End 250 bh 24.00 24.00 87,133.200 2,091,196.80 2,091,196.80 - Tetap
Stub End 200 bh 8.00 8.00 58,974.300 471,794.40 471,794.40 - Tetap
Stub End 150 bh 12.00 12.00 34,280.400 411,364.80 411,364.80 - Tetap
Stub End 100 bh 90.00 90.00 29,367.800 2,643,102.00 2,643,102.00 - Tetap
8 Gibolt
Gibolt 250 bh 2.00 25.00 532,701.400 1,065,402.80 13,317,535.00 12,252,132.20 Bertambah
Gibolt 200 bh 1.00 2.00 494,201.400 494,201.40 988,402.80 494,201.40 Bertambah
Gibolt 150 bh 2.00 2.00 354,391.730 708,783.46 708,783.46 - Tetap
9 Reducer
Reducer 250 x 200 mm bh 4.00 4.00 37,579.850 150,319.40 150,319.40 - Tetap
Reducer 250 x 150 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 - Tetap
Reducer 250 x 100 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 - Tetap
Reducer 200 x 150 mm 2.00 37,579.850 - 75,159.70 75,159.70 Item Baru
Reducer 200 x 100 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 - Tetap
10 "Y" Streiner
"Y" Streiner 250 mm bh 1.00 1.00 87,133.200 87,133.20 87,133.20 - Tetap
11 Pemberat Pipa 250 mm dan Pemasangan bh 667.00 239,613.668 - 159,822,316.41 159,822,316.41 Item Baru
Pemberat Pipa 200 mm dan Pemasangan bh 507.00 239,613.668 - 121,484,129.56 121,484,129.56 Item Baru
Kontraktor Pelaksana/Penyedia
PANITIA PENELITI PELAKSANAAN KONTRAK
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-) Keterangan
KONTRAK ADD KONTRAK ADD
RIO YASSIN
Kuasa KSO
2. Desfrilia Ondo Debora Tampubolon
Sekretaris merangkap Anggota ( ………………………………………………)
Mengetahui
Satuan Kerja Pelaksanaan Prasarana
Permukiman Wilayah II
Provinsi Kalimantan Barat
PPK Air Minum 3. Alpharuddin, ST
A n g g o t a ( ……………………………………………………… )
JUMLAH
NO URAIAN (+/-)
KONTRAK ADD
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 1,000,000.000 1,000,000.00 1,000,000.00 -
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 1,264,421.205 63,221,060.25 63,221,060.25 -
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 149,000,000.000 149,000,000.00 149,000,000.00 -
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 4,500,000.000 22,500,000.00 22,500,000.00 -
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 50,000,000.000 50,000,000.00 50,000,000.00 -
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 62,791,200.000 62,791,200.00 62,791,200.00 -
f PEKERJAAN LAIN-LAIN -
Pembuatan Bak Kontrol bh 2.00 2.00 1,743,813.540 3,487,627.08 3,487,627.08 -
Tutup Bak Kontrol bh 2.00 2.00 955,753.414 1,911,506.83 1,911,506.83 -
d PEKERJAAN BESI
1 Pintu besi plat baja ukuran 170 x 280 cm,rangkap,rangka besi siku,1 buah m2 4.76 4.76 1,240,350.900 5,904,070.28 5,904,070.28 -
2 Handrail
- Pipa BSP diameter 1.5 ", type medium kg 104.31 104.31 30,299.16 3,160,505.90 3,160,505.90 -
- Pipa BSP diameter 1 ", type medium kg 35.67 35.67 39,159.915 1,396,834.17 1,396,834.17 -
e PEKERJAAN ALUMUNIUM
1 Kusen jendela ukuran 165 x 200 cm, 1 buah m' 7.30 21.03 202,261.11 1,476,506.14 4,253,551.24 2,777,045.10
2 Jendela kaca m2 3.28 2.03 1,024,359.855 3,359,900.32 2,074,328.71 (1,285,571.62)
3 Kaca 5 mm m2 2.94 4.80 282,248.755 829,811.34 1,354,794.02 524,982.68
4 Kusen jendela (bouvenligh) ukuran 60 x 200 cm, 3 buah m2 3.60 3.45 1,260,457.960 4,537,648.66 4,348,579.96 (189,068.69)
5 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 4 buah m2 6.24 6.24 1,260,457.960 7,865,257.67 7,865,257.67 -
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 6.00 83,793.600 502,761.60 502,761.60 -
2 Lampu SL 18 watt lengkap dengan box ttk 3.00 3.00 83,793.600 251,380.80 251,380.80 -
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 -
4 Sakelar ganda bh 2.00 2.00 61,253.600 122,507.20 122,507.20 -
5 Instalasi listrik ttk 9.00 9.00 295,220.640 2,656,985.76 2,656,985.76 -
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 478.30 478.30 59,768.950 28,587,488.78 28,587,488.78 -
2 Waterprofing Atap dak beton m2 87.50 106.56 127,308.450 11,139,489.38 13,565,988.43 2,426,499.06
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC type D Lengkap dengan Assesories diameter 100 mm m' 30.00 30.00 73,965.853 2,218,975.60 2,218,975.60 -
2 Bend PVC diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 -
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 -
- Kolom ukuran 20 x 20 cm, H = 100 cm m3 0.02 0.75 9,754,653.798 195,093.08 7,315,990.35 7,120,897.27
- Pondasi Telapak ukuran m3 2.78 4.76 9,673,233.798 26,891,589.96 46,026,455.57 19,134,865.61
- Sloof ukuran 20 x 30 cm m3 2.77 4.20 9,092,906.130 25,187,349.98 38,190,205.74 13,002,855.77
Area Mezzaine
- Balok ukuran 20 x 30 cm m3 1.22 2.52 6,803,475.69 8,300,240.34 17,144,758.74 8,844,518.40
- Lantai, t = 15 cm m3 1.77 2.70 10,871,254.41 19,242,120.31 29,352,386.91 10,110,266.60
- Tangga akses ke Mezzaine m3 0.40 2.61 5,271,189.82 2,108,475.93 13,738,038.48 11,629,562.55
- Ring Balok ukuran 20 x 30 cm m3 3.49 5.16 10,004,010.904 34,913,998.05 51,620,696.26 16,706,698.21
- Dak Atap, t = 15 cm m3 11.13 22.80 6,892,264.936 76,710,908.74 157,143,640.54 80,432,731.80
- Lisplank, t = 8 cm m3 1.52 1.82 5,823,129.757 8,851,157.23 10,621,388.68 1,770,231.45
d PEKERJAAN BESI
1 Pintu besi plat baja ukuran 170 x 276 cm, 2 buah m2 4.71 7.52 1,240,350.900 5,842,052.74 9,327,438.77 3,485,386.03
2 Handrail
- Pipa BSP diameter 1.5 ", type medium kg 74.83 74.83 30,299.165 2,267,286.52 2,267,286.52 -
- Pipa BSP diameter 1 ", type medium kg 33.91 33.91 39,159.915 1,327,912.72 1,327,912.72 -
e PEKERJAAN ALUMUNIUM
1 Kusen jendela (bouvenligh) ukuran 60 x 230 cm, 3 buah m2 5.64 124.20 1,260,457.960 7,108,982.89 156,548,878.63 149,439,895.74
2 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 3 buah m2 6.55 3.12 1,260,457.960 8,255,999.64 3,932,628.84 (4,323,370.80)
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 6.00 83,793.600 502,761.60 502,761.60 -
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 8.00 83,793.600 670,348.80 670,348.80 -
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 -
4 Sakelar ganda bh 1.00 1.00 61,253.600 61,253.60 61,253.60 -
5 Instalasi listrik ttk 10.00 10.00 295,220.640 2,952,206.40 2,952,206.40 -
6 Exhaust Fan set 2.00 2.00 1,764,000.000 3,528,000.00 3,528,000.00 -
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 301.01 59,768.950 11,394,950.32 17,990,752.79 6,595,802.48
2 Waterprofing Atap dak beton m2 51.45 152.00 127,308.450 6,550,019.75 19,350,884.40 12,800,864.65
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 73,965.853 2,662,770.72 2,662,770.72 -
2 Bend diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 -
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 -
12 Pintu Aluminium 1.7 x 2.35 m, 1 buah m2 4.00 1.88 1,024,359.855 4,092,317.62 1,925,796.53 (2,166,521.09)
13 Engsel pintu alumunium bh 2.00 3.00 42,249.563 84,499.13 126,748.69 42,249.56
14 Kunci alumunium bh 1.00 1.00 317,290.175 317,290.18 317,290.18 -
15 Pintu kamar mandi (PVC) bh 1.00 1.00 733,742.550 733,742.55 733,742.55 -
Kusen Ventiasi Alumunium m' 62.70 202,261.114 - 12,681,771.88 12,681,771.88
Ventilasi Alumunium m2 6.46 1,024,359.855 - 6,621,462.10 6,621,462.10
Kaca Pintu 6 mm m2 3.43 350,000.000 - 1,201,200.00 1,201,200.00
g PEKERJAAN RANGKA PLAFON DAN PLAFON
1 Rangka hollow 4 x 4 cm m2 32.00 96.00 372,712.700 11,926,806.40 35,780,419.20 23,853,612.80
2 Plafon Gypsum 9 mm m2 32.00 96.00 61,294.977 1,961,439.26 5,884,317.79 3,922,878.53
3 List Gypsum m' 28.50 52.00 29,900.000 852,150.00 1,554,800.00 702,650.00
4 Plafon GRC m2 24.00 44.00 67,649.325 1,623,583.80 2,976,570.30 1,352,986.50
h PEKERJAAN PENUTUP ATAP
1 Genting Keramik m2 75.00 74,827.395 5,612,054.63 - (5,612,054.63)
2 Nok Keramik m' 18.60 150,432.650 2,798,047.29 - (2,798,047.29)
3 Listplank GRC m' 32.00 102,336.775 3,274,776.80 - (3,274,776.80)
i PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box bh 3.00 3.00 83,793.600 251,380.80 251,380.80 -
2 Lampu SL 18 watt lengkap dengan box bh 4.00 4.00 83,793.600 335,174.40 335,174.40 -
3 Stop Kontak bh 7.00 7.00 72,523.600 507,665.20 507,665.20 -
4 Sakelar bh 3.00 3.00 61,253.600 183,760.80 183,760.80 -
5 Instalasi lampu dan Kotak Kontak titik 6.00 6.00 295,220.640 1,771,323.84 1,771,323.84 -
j PEKERJAAN SANITASI
1 Pipa PVC diameter 3/4 " Termasuk assesories m' 9.00 9.00 36,469.68 328,227.13 328,227.13 -
2 Pipa PVC diameter 1/2 " Termasuk assesories m' 12.00 12.00 71,825.34 861,904.12 861,904.12 -
4 Kran diameter 1/2" Termasuk assesories bh 2.00 2.00 149,026.775 298,053.55 298,053.55 -
5 Closet Jongkok bh 1.00 1.00 777,055.000 777,055.00 777,055.00 -
6 Bak mandi Fiberglass bh 1.00 1.00 539,990.550 539,990.55 539,990.55 -
7 Floor Drain kamar mandi bh 1.00 1.00 165,991.460 165,991.46 165,991.46 -
k PEKERJAAN SEPTIK TANK
1 Galian Tanah m3 9.51 9.51 125,519.625 1,193,691.63 1,193,691.63 -
2 Urugan Tanah m3 2.09 2.09 74,663.750 156,047.24 156,047.24 -
3 Buangan sisa tanah m3 7.42 7.42 44,741.900 331,984.90 331,984.90 -
4 Urugan pasir m3 0.18 0.18 438,293.750 78,892.88 78,892.88 -
5 Lantai kerja k-125 m3 0.08 0.08 1,812,446.016 144,995.68 144,995.68 -
6 Beton K-175
- Lantai m3 0.15 0.15 1,886,199.90 282,929.98 282,929.98 -
- Dinding m3 0.55 0.55 1,886,199.897 1,037,409.94 1,037,409.94 -
- Atap m3 0.07 0.07 1,886,199.897 132,033.99 132,033.99 -
7 Pipa PVC air limbah diameter 100 mm m' 12.00 12.00 121,301.770 1,455,621.24 1,455,621.24 -
8 Knee PVC air limbah diameter 100 mm bh 2.00 2.00 135,600.000 271,200.00 271,200.00 -
9 Dop pvc diameter 100 mm bh 1.00 1.00 56,810.000 56,810.00 56,810.00 -
10 Vent pipa GI diameter 50 mm bh 1.00 1.00 1,733,494.77 1,733,494.77 1,733,494.77 -
11 Man hole ukuran 40 x 40 cm bh 1.00 1.00 424,779.295 424,779.30 424,779.30 -
12 Media pasir m3 0.75 0.75 235,820.000 176,865.00 176,865.00 -
13 Media koral m3 2.63 2.63 299,000.000 786,370.00 786,370.00 -
14 Media ijuk kg 5.00 5.00 38,220.000 191,100.00 191,100.00 -
l PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 186.00 186.00 59,768.950 11,117,024.70 11,117,024.70 -
2 Pengecatan plafon m2 56.00 56.00 59,768.950 3,347,061.20 3,347,061.20 -
3 Pengecatan cat kayu m2 3.27 3.27 85,979.290 281,152.28 281,152.28 -
m PEKERJAAN SALURAN AIR HUJAN
1 Galian Tanah m3 19.01 19.01 125,519.625 2,386,128.07 2,386,128.07 -
2 Buangan tanah sisa m3 11.86 11.86 44,741.900 530,638.93 530,638.93 -
3 Urugan Tanah m3 7.15 7.15 74,663.750 533,845.81 533,845.81 -
4 Pasangan Batu Belah 1 : 4 m3 11.86 11.86 1,599,204.375 18,966,563.89 18,966,563.89 -
- Pipa PVC diameter 75 mm, type AW m' 12.00 12.00 82,042.150 984,505.80 984,505.80 -
- Tee PVC diameter 75 x 75 mm bh 4.00 4.00 748,726.073 2,994,904.29 2,994,904.29 -
- Buterfly valve diameter 75 mm bh 4.00 4.00 2,651,278.77 10,605,115.08 10,605,115.08 -
- Flange diameter 75 mm, PVC, JIS 10 KK bh 8.00 8.00 84,700.000 677,600.00 677,600.00 -
- Bend PVC diameter 75 mm x 90° bh 1.00 1.00 48,230.000 48,230.00 48,230.00 -
- Dop PVC diameter 75 mm bh 1.00 1.00 8,840.000 8,840.00 8,840.00 -
2 Unit Outlet
- Wall pipe dan puddle diameter 100 mm bh 4.00 4.00 1,491,100.000 5,964,400.00 5,964,400.00 -
- Bend steel diameter 100 mm, all flange bh 4.00 4.00 511,363.600 2,045,454.40 2,045,454.40 -
- Pipa PVC diameter 100 mm, type AW m' 12.00 12.00 121,301.770 1,455,621.24 1,455,621.24 -
3 Perpipaan Didalam SDB
- Pipa PVC diameter 75 mm. type AW m' 16.00 16.00 82,042.150 1,312,674.40 1,312,674.40 -
- Pipa Perforated PVC diameter 50 mm. type AW m' 80.00 80.00 57,558.995 4,604,719.60 4,604,719.60 -
- PVC Tee 80 x 65 mm bh 80.00 80.00 100,000.000 8,000,000.00 8,000,000.00 -
- Dop PVC diameter 50 mm bh 80.00 80.00 6,370.000 509,600.00 509,600.00 -
- Dop PVC diameter 75 mm bh 8.00 8.00 8,840.000 70,720.00 70,720.00 -
d PEKERJAAN MEDIA FILTER
1 Pasir Silica diameter 1.2 - 1.5 mm m3 1.51 1.51 6,006,390.20 9,069,649.20 9,069,649.20 -
2 Kerikil diameter 3 - 5 mm m3 1.51 1.51 1,862,478.25 2,812,342.15 2,812,342.15 -
e Pekerjaan Pengecatan
1 Pengecatan Pipa dan Accessories m2 6.67 6.67 235,994.950 1,574,086.32 1,574,086.32 -
14 Papan Nama Instalasi dari aklirik mika + lampu + dudukan Unit 1.00 1.00 20,000,000.000 20,000,000.00 20,000,000.00 -
15 Lampu Jalan Unit 4.00 4.00 10,000,000.000 40,000,000.00 40,000,000.00 -
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 150,000,000.000 300,000,000.00 300,000,000.00 -
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 180,000,000.000 360,000,000.00 360,000,000.00 -
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 2.00 35,000,000.000 70,000,000.00 70,000,000.00 -
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 5,000,000.000 60,000,000.00 60,000,000.00 -
5 Panel Pompa unit 4.00 4.00 25,000,000.000 100,000,000.00 100,000,000.00 -
6 Pemasangan Sambungan Listrik PLN 105 KVA ls 1.00 175,000,000.000 175,000,000.00 - (175,000,000.00)
7 Pemasangan Sambungan Listrik PLN 164 KVA ls 1.00 200,000,000.000 - 200,000,000.00 200,000,000.00
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang ls 1.00 1.00 100,000,000.000 100,000,000.00 100,000,000.00 -
Gate valve all flange CI dia. 100 mm bh 48.00 48.00 291,582.060 13,995,938.88 13,995,938.88 -
7 Stub End
Stub End 250 bh 24.00 24.00 87,133.200 2,091,196.80 2,091,196.80 -
Stub End 200 bh 8.00 8.00 58,974.300 471,794.40 471,794.40 -
Stub End 150 bh 12.00 12.00 34,280.400 411,364.80 411,364.80 -
Stub End 100 bh 90.00 90.00 29,367.800 2,643,102.00 2,643,102.00 -
8 Gibolt
Gibolt 250 bh 2.00 25.00 532,701.400 1,065,402.80 13,317,535.00 12,252,132.20
Gibolt 200 bh 1.00 2.00 494,201.400 494,201.40 988,402.80 494,201.40
Gibolt 150 bh 2.00 2.00 354,391.730 708,783.46 708,783.46 -
9 Reducer
Reducer 250 x 200 mm bh 4.00 4.00 37,579.850 150,319.40 150,319.40 -
Reducer 250 x 150 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 -
Reducer 250 x 100 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 -
Reducer 200 x 150 mm 2.00 37,579.850 - 75,159.70 75,159.70
Reducer 200 x 100 mm bh 1.00 1.00 37,579.850 37,579.85 37,579.85 -
10 "Y" Streiner
"Y" Streiner 250 mm bh 1.00 1.00 87,133.200 87,133.20 87,133.20 -
Kontraktor Pelaksana/Penyedia
PANITIA PENELITI PELAKSANAAN KONTRAK
PT. JAYA TEKNIK LESTARI KSO
PT. ADIAN TEKNIK NATAMA
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (+/-)
(Rp.)
KONTRAK ADD KONTRAK ADD
1.
Ketua merangkap Anggota ( ………………………………………………… )
RIO YASSIN
Kuasa KSO 2.
Sekretaris merangkap Anggota ( ………………………………………………)
Mengetahui
Satuan Kerja Pelaksanaan Prasarana 3.
Permukiman Wilayah II A n g g o t a ( ……………………………………………………… )
Provinsi Kalimantan Barat
PPK Air Minum
4.
A n g g o t a ( ………………………………………………)
PEKERJAAN
I PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 1,000,000.000 1,000,000.00 1,000,000.00 -
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 1,264,421.205 63,221,060.25 63,221,060.25 -
Pekerjaan Pembersihan
3 Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 149,000,000.000 149,000,000.00 149,000,000.00 -
Pengecekan
4 Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 4,500,000.000 22,500,000.00 22,500,000.00 -
Mobilisasi
5 dan Demobilisasi Pekerjaan Ls 1.00 1.00 50,000,000.000 50,000,000.00 50,000,000.00 -
Sistem
6 Manajemen Keselamatan Kerja Ls 1.00 1.00 62,791,200.000 62,791,200.00 62,791,200.00 -
PEKERJAAN INSTALASI
II PENGOLAHAN AIR
PekerjaanA Penyiapan Lahan
1Pembersihan dan perataan tanah m2 2,200.00 3,520.00 22,821.750 50,207,850.00 80,332,560.00 30,124,710.00
2 Timbunan Tanah Pilihan m3 56.00 281,663.750 - 15,773,170.00 15,773,170.00
Pekerjaan Reservoar
B Kap. 500 M3
a PEKERJAAN TANAH
1 Galian tanah m3 624.21 258.85 125,519.625 78,350,605.12 32,491,068.73 (45,859,536.39)
2 Buangan tanah sisa m3 479.04 - 44,741.900 21,433,159.78 - (21,433,159.78)
3 Urugan tanah kembali m3 145.17 - 74,663.750 10,838,936.59 - (10,838,936.59)
b PEKERJAAN BETON
Urugan
1 pasir dibawah lantai, t = 10 cm m3 29.61 25.70 438,293.750 12,977,877.94 11,265,902.55 (1,711,975.39)
Pengadaan2dan Pemasangan Water Stop PVC lebar 20 cm m' 216.46 60.00 112,693.560 24,393,648.00 6,761,613.60 (17,632,034.40)
Lantai kerja3 beton mutu f'c = 12.2 Mpa ( K-125 ), t = 5 cm m3 13.57 12.85 1,812,446.016 24,594,892.44 23,293,556.20 (1,301,336.24)
Beton bertulang
4 mutu beton f'c = 24 Mpa ( K-300 )
- Lantai, t = 30 cm m3 77.72 77.11 6,529,270.018 507,454,865.80 503,485,069.63 (3,969,796.17)
- Dinding, t = 25 cm m3 84.71 61.15 7,592,834.262 643,188,990.31 464,330,288.23 (178,858,702.08)
- Atap, t = 22 cm m3 34.02 34.76 6,808,549.361 231,626,849.27 236,671,984.35 5,045,135.08
Tiang
5 Pancang Dia. 10 - 12 cm P. 6 m M' 481.50 17,979.560 - 8,657,158.14 8,657,158.14
c PEKERJAAN BESI
1 Man hole ukuran 80 x 80 cm unit 6.00 6.00 1,699,117.181 10,194,703.08 10,194,703.08 -
2 Ventilasi diameter 75 mm unit 6.00 6.00 1,733,494.77 10,400,968.64 10,400,968.64 -
3 Tangga dinding m' 20.00 - 1,427,964.628 28,559,292.56 - (28,559,292.56)
d PEKERJAAN PERPIPAAN
Pekerjaan Pengadaan dan Pemasangan Perpipaan
Pekerjaan Perpipaan meliputi pengadaan dan pemasangan pipa dan
access. lengkap dengan packing, mur dan baud sesuai spesifikasi teknis
1 Unit Inlet
- Wall pipe dan puddle diameter 200 mm bh 2.00 2.00 3,166,684.432 6,333,368.86 6,333,368.86 -
- Pipa GI diameter 250 mm m' 12.00 12.00 1,919,015.925 23,028,191.10 23,028,191.10 -
- Pipa GI diameter 200 mm m' 12.00 12.00 1,599,179.938 19,190,159.25 19,190,159.25 -
- Tee all flange CI diameter 250 x 250 mm bh 1.00 1.00 3,795,134.550 3,795,134.55 3,795,134.55 -
- Tee all flange CI diameter 250 x 200 mm bh 2.00 2.00 2,555,434.550 5,110,869.10 5,110,869.10 -
- Bend all flange CI diameter 200 mm x 90° bh 6.00 6.00 1,126,444.550 6,758,667.30 6,758,667.30 -
- Butterfly valve diameter 200 mm bh 2.00 2.00 6,437,998.770 12,875,997.54 12,875,997.54 -
- Flange adaptor diameter 200 mm bh 2.00 2.00 3,994,593.77 7,989,187.54 7,989,187.54 -
- Blind Flange diameter 250 mm bh 2.00 2.00 1,219,019.550 2,438,039.10 2,438,039.10 -
- Flange Steel diameter 150 mm bh 5.00 5.00 452,828.600 2,264,143.00 2,264,143.00 -
- Flange Steel diameter 200 mm bh 8.00 8.00 610,439.550 4,883,516.40 4,883,516.40 -
2 Unit Outlet
- Wall pipe dan puddle diameter 200 mm bh 2.00 2.00 3,166,684.432 6,333,368.86 6,333,368.86 -
- Pipa GI diameter 200 mm m' 12.00 12.00 1,599,179.938 19,190,159.25 19,190,159.25 -
- Butterfly valve diameter 200 mm bh 2.00 2.00 6,437,998.770 12,875,997.54 12,875,997.54 -
- Screen diameter 200 mm bh 2.00 2.00 1,274,000.000 2,548,000.00 2,548,000.00 -
- Flange adaptor diameter 200 mm bh 2.00 2.00 3,994,593.77 7,989,187.54 7,989,187.54 -
- Flange Steel diameter 200 mm bh 4.00 4.00 610,439.550 2,441,758.20 2,441,758.20 -
3 Unit Overflow
- Wall pipe dan puddle diameter 200 mm bh 2.00 2.00 3,166,684.432 6,333,368.86 6,333,368.86 -
- Pipa GI diameter 200 mm m' 12.00 12.00 1,599,179.938 19,190,159.25 19,190,159.25 -
- Bend all flange CI diameter 200 mm x 90° bh 4.00 4.00 1,126,444.550 4,505,778.20 4,505,778.20 -
- Flange Steel diameter 200 mm bh 6.00 6.00 610,439.550 3,662,637.30 3,662,637.30 -
4 Unit Penguras
- Wall pipe dan puddle diameter 200 mm bh 2.00 2.00 3,166,684.432 6,333,368.86 6,333,368.86 -
- Pipa GI diameter 200 mm m' 12.00 12.00 1,599,179.938 19,190,159.25 19,190,159.25 -
- Butterfly valve diameter 200 mm bh 2.00 2.00 6,437,998.770 12,875,997.54 12,875,997.54 -
- Flange Steel diameter 200 mm bh 6.00 6.00 610,439.550 3,662,637.30 3,662,637.30 -
e PEKERJAAN PENGECATAN
Pengecatan Pekerjaan Besi m2 5.12 5.12 235,994.950 1,208,294.14 1,208,294.14 -
Pengecatan Pekerjaan Pipa dan Accessories m2 55.96 55.96 235,994.950 13,206,277.40 13,206,277.40 -
f PEKERJAAN LAIN-LAIN -
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
Pekerjaan
C Rumah Pompa
a PEKERJAAN TANAH
1 Galian tanah m3 104.33 65.41 125,519.625 13,094,834.88 8,210,489.71 (4,884,345.17)
2 Buangan tanah sisa m3 87.75 - 44,741.900 3,926,101.73 - (3,926,101.73)
3 Urugan tanah kembali m3 16.58 19.29 74,663.750 1,237,924.97 1,440,263.74 202,338.76
Urugan
4 pasir dibawah lantai kerja, t = 10 cm m3 5.52 6.10 438,293.750 2,420,696.38 2,673,591.88 252,895.49
b PEKERJAAN PASANGAN
1 Pasangan batako uk 7x15x30 cm m2 92.72 104.37 190,005.875 17,617,344.73 19,830,438.16 2,213,093.43
2 Plesteran 1 : 4 m2 185.46 208.73 95,043.015 17,626,677.56 19,838,803.74 2,212,126.17
3 Acian m2 185.46 208.73 55,457.025 10,285,059.86 11,575,822.11 1,290,762.26
4 Lantai keramik 30 x 30 cm m2 43.50 - 319,504.426 13,898,442.53 - (13,898,442.53)
c PEKERJAAN BETON
Beton
1 mutu beton f'c = 12.2 Mpa (k-125)
- Lantai kerja, t = 5 cm m3 2.76 6.05 1,812,446.016 5,004,163.45 10,965,298.40 5,961,134.95
Beton bertulang
2 mutu beton f'c = 24 Mpa ( K-300 )
- Lantai, t = 25 cm m3 10.34 17.31 6,333,489.731 65,456,616.37 109,632,707.24 44,176,090.87
- Dinding, t = 20 cm m3 11.04 13.44 6,359,801.323 70,212,206.61 85,475,729.79 15,263,523.18
- Kolom ukuran 25 x 25 cm m3 2.06 2.62 8,698,378.875 17,936,057.24 22,785,751.40 4,849,694.16
Pondasi
- Telapak ukuran 80 x 80 x 25 cm m3 0.73 0.52 8,936,283.056 6,487,741.50 4,611,122.06 (1,876,619.44)
- Sloof ukuran 20 x 30 cm m3 0.81 0.95 7,418,911.738 6,009,318.51 7,066,513.43 1,057,194.92
- Ring Balok ukuran 20 x 40 cm m3 5.24 5.53 8,178,757.690 42,856,690.29 45,244,887.54 2,388,197.25
- Dak Atap, t = 15 cm m3 13.13 15.98 6,532,985.594 85,745,435.92 104,423,241.74 18,677,805.81
- Lisplank, H = 60 cm m3 1.87 2.09 6,604,334.10 12,363,313.43 13,821,550.39 1,458,236.97
- Selasar, t = 15 cm m3 1.05 2.43 8,179,962.418 8,588,960.54 19,877,308.68 11,288,348.14
- Tangga m3 0.71 1.03 8,177,489.272 5,789,662.40 8,392,148.37 2,602,485.96
- Pondasi Pompa m3 0.44 0.52 8,183,477.092 3,608,913.40 4,234,949.40 626,036.00
Tiang
3 Pancang Kayu Dia. 10 - 12 cm P. 6 m M' 228.00 17,979.560 - 4,099,339.68 4,099,339.68
d PEKERJAAN BESI
Pintu besi plat baja1ukuran 170 x 280 cm,rangkap,rangka besi siku,1 buah m2 4.76 4.90 1,240,350.900 5,904,070.28 6,077,719.41 173,649.13
2 Handrail
Pipa
- BSP diameter 1.5 ", type medium kg 104.31 42.96 30,299.16 3,160,505.90 1,301,621.83 (1,858,884.07)
Pipa
- BSP diameter 1 ", type medium kg 35.67 64.83 39,159.915 1,396,834.17 2,538,549.32 1,141,715.15
e PEKERJAAN ALUMUNIUM
Kusen
1 jendela ukuran 165 x 200 cm, 1 buah m' 7.30 26.07 202,261.11 1,476,506.14 5,272,947.26 3,796,441.12
2 Jendela kaca m2 3.28 2.78 1,024,359.855 3,359,900.32 2,842,598.60 (517,301.73)
3 Kaca 5 mm m2 2.94 2.42 282,248.755 829,811.34 681,630.74 (148,180.60)
Kusen jendela
4 (bouvenligh) ukuran 60 x 200 cm, 3 buah m2 3.60 4.14 1,260,457.960 4,537,648.66 5,218,295.95 680,647.30
Kusen jendela
5 (bouvenligh) ukuran 60 x 260 cm, 4 buah m2 6.24 9.36 1,260,457.960 7,865,257.67 11,797,886.51 3,932,628.84
f PEKERJAAN LISTRIK
Lampu
1 TL 2 x 18 watt lengkap dengan box ttk 6.00 - 83,793.600 502,761.60 - (502,761.60)
Lampu
2 SL 18 watt lengkap dengan box ttk 3.00 16.00 83,793.600 251,380.80 1,340,697.60 1,089,316.80
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 -
4 Sakelar ganda bh 2.00 2.00 61,253.600 122,507.20 122,507.20 -
5 Instalasi listrik ttk 9.00 16.00 295,220.640 2,656,985.76 4,723,530.24 2,066,544.48
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 478.30 456.32 59,768.950 28,587,488.78 27,273,767.26 (1,313,721.52)
2 Waterprofing Atap dak beton m2 87.50 106.56 127,308.450 11,139,489.38 13,565,988.43 2,426,499.06
h PEKERJAAN LAIN-LAIN
Pembuatan Talang PVC
1 type D Lengkap dengan Assesories diameter 100 mm m' 30.00 30.00 73,965.853 2,218,975.60 2,218,975.60 -
2Bend PVC diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 -
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 -
Pekerjaan
D Bangunan Kimia
a PEKERJAAN TANAH
1 Galian tanah m3 11.48 10.17 125,519.625 1,440,337.70 1,276,534.59 (163,803.11)
2 Buangan tanah sisa m3 2.78 - 44,741.900 124,382.48 - (124,382.48)
3 Urugan tanah kembali m3 9.15 11.28 74,663.750 683,173.31 842,341.49 159,168.18
Urugan
4 pasir dibawah lantai kerja, t = 10 cm m3 10.52 5.46 438,293.750 4,610,850.25 2,393,346.85 (2,217,503.40)
b PEKERJAAN PASANGAN
1 Pasangan batako uk 7x15x30 cm m2 73.70 44.78 190,005.875 14,003,432.99 8,508,463.08 (5,494,969.91)
2 Plesteran 1 : 4 m2 148.13 89.56 95,043.015 14,078,721.81 8,512,052.42 (5,566,669.39)
3 Acian m2 14.63 89.56 55,457.025 811,336.28 4,966,731.16 4,155,394.88
4 Lantai Keramik 30 x 30 cm m2 7.13 - 319,504.426 2,278,066.56 - (2,278,066.56)
c PEKERJAAN BETON
Beton
1 mutu beton f'c = 12.2 Mpa (k-125)
- Lantai kerja, t = 5 cm m3 2.63 4.14 1,812,446.016 4,766,733.02 7,500,780.65 2,734,047.63
Beton bertulang
2 mutu beton f'c = 24 Mpa ( K-300 )
- Lantai, t = 15 cm m3 6.80 21.88 9,289,854.518 63,171,010.72 203,252,727.00 140,081,716.28
- Pondasi Tangki, t = 10 cm m3 0.70 0.67 10,947,930.266 7,663,551.19 7,285,847.59 (377,703.59)
Kolom
- ukuran 25 x 25 cm, H = 380 cm m3 2.12 5.40 9,754,653.798 20,679,866.05 52,675,130.51 31,995,264.46
Kolom
- ukuran 20 x 20 cm, H = 100 cm m3 0.02 0.66 9,754,653.798 195,093.08 6,438,071.51 6,242,978.43
- Pondasi Telapak ukuran m3 2.78 3.72 9,673,233.798 26,891,589.96 35,998,939.58 9,107,349.62
- Sloof ukuran 20 x 30 cm m3 2.77 4.65 9,092,906.130 25,187,349.98 42,325,659.45 17,138,309.47
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
Area Mezzaine
- Balok ukuran 20 x 30 cm m3 1.22 1.89 6,803,475.69 8,300,240.34 12,858,569.05 4,558,328.71
- Lantai, t = 15 cm m3 1.77 2.52 10,871,254.41 19,242,120.31 27,395,561.11 8,153,440.81
- Tangga akses ke Mezzaine m3 0.40 2.12 5,271,189.82 2,108,475.93 11,158,054.62 9,049,578.69
- Ring Balok ukuran 20 x 30 cm m3 3.49 3.75 10,004,010.904 34,913,998.05 37,473,024.04 2,559,025.99
- Dak Atap, t = 15 cm m3 11.13 28.80 6,892,264.936 76,710,908.74 198,497,230.16 121,786,321.42
- Lisplank, t = 8 cm m3 1.52 - 5,823,129.757 8,851,157.23 - (8,851,157.23)
d PEKERJAAN BESI
Pintu besi
1 plat baja ukuran 170 x 276 cm, 2 buah m2 4.71 11.34 1,240,350.900 5,842,052.74 14,065,579.21 8,223,526.47
2 Handrail
Pipa
- BSP diameter 1.5 ", type medium kg 74.83 54.26 30,299.165 2,267,286.52 1,644,153.89 (623,132.63)
Pipa
- BSP diameter 1 ", type medium kg 33.91 83.56 39,159.915 1,327,912.72 3,272,045.86 1,944,133.14
e PEKERJAAN ALUMUNIUM
Kusen jendela
1 (bouvenligh) ukuran 60 x 230 cm, 3 buah m2 5.64 14.58 1,260,457.960 7,108,982.89 18,377,477.06 11,268,494.16
Kusen jendela
2 (bouvenligh) ukuran 60 x 260 cm, 3 buah m2 6.55 Err:509 1,260,457.960 8,255,999.64 Err:509 Err:509
f PEKERJAAN LISTRIK
Lampu
1 TL 2 x 18 watt lengkap dengan box ttk 6.00 - 83,793.600 502,761.60 - (502,761.60)
Lampu
2 SL 18 watt lengkap dengan box ttk 8.00 18.00 83,793.600 670,348.80 1,508,284.80 837,936.00
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 -
4 Sakelar ganda bh 1.00 4.00 61,253.600 61,253.60 245,014.40 183,760.80
5 Instalasi listrik ttk 10.00 23.00 295,220.640 2,952,206.40 6,790,074.72 3,837,868.32
6 Exhaust Fan set 2.00 5.00 1,764,000.000 3,528,000.00 8,820,000.00 5,292,000.00
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 270.27 59,768.950 11,394,950.32 16,153,754.12 4,758,803.80
2 Waterprofing Atap dak beton m2 51.45 207.50 127,308.450 6,550,019.75 26,415,866.83 19,865,847.08
h PEKERJAAN LAIN-LAIN
Pembuatan Talang 1PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 73,965.853 2,662,770.72 2,662,770.72 -
2 Bend diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 -
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 -
Pekerjaan Sludge
F Drying Bed (SDB)
a PEKERJAAN TANAH
1 Galian tanah m3 14.40 20.21 125,519.625 1,807,482.60 2,536,751.62 729,269.02
2 Buangan tanah sisa m3 10.60 - 44,741.900 474,264.14 - (474,264.14)
3 Urugan tanah kembali m3 3.20 Err:509 74,663.750 238,924.00 Err:509 Err:509
Urugan
4 pasir dibawah lantai Kerja, t = 10 cm m3 2.21 2.03 438,293.750 968,629.19 891,489.49 (77,139.70)
b PEKERJAAN BETON
Beton
1 mutu f'c = 12.2 Mpa ( K-125 )
- Lantai kerja, t = 5 cm m3 1.24 0.88 1,812,446.016 2,247,433.06 1,589,515.16 (657,917.90)
Beton bertulang
2 mutu beton f'c = 24 Mpa (K-300 )
- Lantai m3 24.20 3.43 6,617,298.213 160,138,616.76 22,703,950.17 (137,434,666.59)
- Dinding m3 7.80 - 4,135,987.280 32,260,700.78 - (32,260,700.78)
- Pelindung Pipa m3 0.12 - 2,998,792.81 359,855.14 - (359,855.14)
c PEKERJAAN PERPIPAAN
Pekerjaan Perpipaan meliputi pengadaan dan pemasangan pipa dan assesories
lengkap dengan packing, mur dan baut serta material bantu lainnya
1 Unit Inlet
- Pipa PVC diameter 75 mm, type AW m' 12.00 12.00 82,042.150 984,505.80 984,505.80 -
- Tee PVC diameter 75 x 75 mm bh 4.00 4.00 748,726.073 2,994,904.29 2,994,904.29 -
- Buterfly valve diameter 75 mm bh 4.00 4.00 2,651,278.77 10,605,115.08 10,605,115.08 -
- Flange diameter 75 mm, PVC, JIS 10 KK bh 8.00 8.00 84,700.000 677,600.00 677,600.00 -
- Bend PVC diameter 75 mm x 90° bh 1.00 6.00 48,230.000 48,230.00 289,380.00 241,150.00
- Dop PVC diameter 75 mm bh 1.00 5.00 8,840.000 8,840.00 44,200.00 35,360.00
2 Unit Outlet
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
- Wall pipe dan puddle diameter 100 mm bh 4.00 - 1,491,100.000 5,964,400.00 - (5,964,400.00)
- Bend steel diameter 100 mm, all flange bh 4.00 - 511,363.600 2,045,454.40 - (2,045,454.40)
- Pipa PVC diameter 100 mm, type AW m' 12.00 12.00 121,301.770 1,455,621.24 1,455,621.24 -
3 Perpipaan Didalam SDB
- Pipa PVC diameter 75 mm. type AW m' 16.00 16.00 82,042.150 1,312,674.40 1,312,674.40 -
- Pipa Perforated PVC diameter 50 mm. type AW m' 80.00 36.00 57,558.995 4,604,719.60 2,072,123.82 (2,532,595.78)
- PVC Tee 80 x 65 mm bh 80.00 28.00 100,000.000 8,000,000.00 2,800,000.00 (5,200,000.00)
- Dop PVC diameter 50 mm bh 80.00 56.00 6,370.000 509,600.00 356,720.00 (152,880.00)
- Dop PVC diameter 75 mm bh 8.00 4.00 8,840.000 70,720.00 35,360.00 (35,360.00)
d PEKERJAAN MEDIA FILTER
1Pasir Silica diameter 1.2 - 1.5 mm m3 1.51 0.98 6,006,390.20 9,069,649.20 5,896,773.58 (3,172,875.62)
2 Kerikil diameter 3 - 5 mm m3 1.51 0.98 1,862,478.25 2,812,342.15 1,828,488.02 (983,854.13)
e Pekerjaan Pengecatan
1Pengecatan Pipa dan Accessories m2 6.67 6.67 235,994.950 1,574,086.32 1,574,086.32 -
Pekerjaan
G Intake Ponton
a Pekerjaan pelampung besi
1 Pelat besi 3 mm kg 2,110.50 2,243.32 35,400.000 74,711,700.00 79,413,403.39 4,701,703.39
2 Pengelasan besi cm 14,520.00 29,728.00 5,245.52 76,164,921.36 155,938,759.10 79,773,837.74
3 Pengecatan (cat meni) m2 78.00 48.40 47,013.725 3,667,070.55 2,275,464.29 (1,391,606.26)
bPekerjaan balok keef dan gelagar
1 Keef kayu belian ukuran 9/9 cm m3 0.18 0.45 19,891,692.600 3,580,504.67 9,022,871.76 5,442,367.10
Gelegar
2 induk kayu belian ukuran 9/9 m3 0.21 0.91 19,891,692.600 4,177,255.45 18,045,743.53 13,868,488.08
3 Gelegar anak kayu belian uk 4/8 m3 0.15 0.20 19,891,692.600 2,983,753.89 4,010,165.23 1,026,411.34
4 Lantai papan kayu klas I m2 29.25 117.84 411,820.635 12,045,753.57 48,528,943.63 36,483,190.05
5 Baut 5/8" - 12 cm bh 20.00 50.00 4,520.000 90,400.00 226,000.00 135,600.00
c Rangka, dinding dan atap
1Besi hollow galvanis tebal 1,2mm m' 150.00 150.00 45,200.000 6,780,000.00 6,780,000.00 -
Dinding
2 dan Atap zincalume 0,35 colour m2 69.80 50.60 99,480.000 6,943,704.00 5,033,847.17 (1,909,856.83)
3 Bubungan m' 6.50 8.00 44,600.000 289,900.00 356,800.00 66,900.00
4 Skrup rofing bh 250.00 1,650.00 800.000 200,000.00 1,320,000.00 1,120,000.00
5 Mengerjakan besi dan atap Ls 1.00 1.00 5,000,000.000 5,000,000.00 5,000,000.00 -
d Lain-lain
1 Tali kapal dia 20 mm m' 40.00 40.00 100,000.000 4,000,000.00 4,000,000.00 -
Papan
2 titian ky klas II uk 5x20x600 cm keping 1.00 16.00 1,000,000.000 1,000,000.00 16,000,000.00 15,000,000.00
Pekerjaan
H Jalan Site
1 Pekerjaan Tanah
- Perataan dan pemadatan tanah m2 215.64 204.41 74,663.750 16,100,491.05 15,262,315.79 (838,175.26)
2 Pekerjaan Rigid -
- Urugan pasir m2 10.78 27.08 438,293.75 4,724,806.63 11,866,803.28 7,141,996.66
- bekisting m2 40.00 84.30 482,385.325 19,295,413.00 40,665,082.90 21,369,669.90
- beton K.175 m2 32.35 2,950.55 1,886,199.897 61,018,566.68 5,565,335,091.13 5,504,316,524.45
3 Pemasangan Kansteen m' 170.00 322.80 203,580.000 34,608,600.00 65,715,624.00 31,107,024.00
Pekerjaan
I Saluran Air
1 Galian tanah m3 85.68 35.64 125,519.625 10,754,521.47 4,473,519.44 (6,281,002.04)
2 Pembesian kg 726.50 488.89 31,710.445 23,037,638.29 15,502,921.99 (7,534,716.30)
3 Bekisting m2 119.00 145.80 482,385.325 57,403,853.68 70,331,780.39 12,927,926.71
4 Cor beton K.175 m3 38.10 21.06 1,886,199.897 71,864,216.09 39,723,369.84 (32,140,846.25)
5 Plesteran m2 381.00 333.72 95,043.015 36,211,388.72 31,717,754.97 (4,493,633.75)
6 Plastik cor m2 215.00 - 4,430.000 952,450.00 - (952,450.00)
Pekerjaan Pondasi
K Beton IPA Struktur Baja
a PEKERJAAN TANAH
1 Galian tanah m3 26.37 137.96 125,519.625 3,309,952.51 17,316,564.71 14,006,612.20
2 Urugan Tanah m3 9.42 10.75 74,663.750 703,332.53 802,635.31 99,302.79
3 Buangan sisa galian m3 77.24 - 44,741.900 3,455,864.36 - (3,455,864.36)
b PEKERJAAN PASANGAN
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
Saluran terbuka
1 dari Pasangan batako uk 7x15x30 cm m2 53.92 190,005.875 10,245,116.78 - (10,245,116.78)
2 Plesteran 1 : 4 m2 43.94 95,043.015 4,176,190.08 - (4,176,190.08)
3 Acian m2 43.94 55,457.025 2,436,781.68 - (2,436,781.68)
c PEKERJAAN BETON
Urugan
1 pasir dibawah lantai kerja, t = 10 cm m3 8.18 29.48 438,293.750 3,585,242.88 12,920,473.73 9,335,230.85
Lantai kerja2 beton mutu f'c = 12.2 Mpa (K-125) , t = 5 cm m3 4.67 9.83 1,812,446.016 8,464,122.90 17,810,932.38 9,346,809.48
Beton
3 bertulang mutu f'c = 24 Mpa (K-300)
- Pelat Lantai IPA Baja, t = 30 cm m3 38.39 7,847,029.270 301,247,453.69 - (301,247,453.69)
Pondasi bor- pile diameter 40 cm , L = 8 m, jumlah 24 titik m' 192.00 1,484,552.74 285,034,125.94 - (285,034,125.94)
Pelat Lantai IPA Baja, 60 cm m3 92.30 4,907,639.166 - 452,994,961.16 452,994,961.16
Pondasi Atap IPA m3 2.75 10,681,248.038 - 29,352,069.61 29,352,069.61
Beton Gutter m3 1.24 5,700,261.947 - 7,039,880.51 7,039,880.51
- Pondasi Tiang Pancang 25 x 25 m' 480.00 617,029.420 - 296,174,121.60 296,174,121.60
Pemancangan
4 Tiang Pancang, bobok m' 432.00 289,009.260 - 124,852,000.32 124,852,000.32
5 Bobok Tiang pancang M3 3.00 1,859,504.920 - 5,578,514.76 5,578,514.76
Dinding pasangan
6 batako uk 7x15x30 cm Untuk Tutup Kolong M2 58.55 190,005.875 - 11,125,604.00 11,125,604.00
7 Plesteran 1 : 4 m2 11.71 95,043.015 - 1,113,029.74 1,113,029.74
Pekerjaan
L Lain-lain
Pompa sentrifugal
1 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 150,000,000.000 300,000,000.00 300,000,000.00 -
Pompa sentrifugal
2 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 180,000,000.000 360,000,000.00 360,000,000.00 -
Suction3Pompa Intake dan distribusi + Accessories unit 2.00 2.00 35,000,000.000 70,000,000.00 70,000,000.00 -
Pipa karet4( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 5,000,000.000 60,000,000.00 60,000,000.00 -
5 Panel Pompa unit 4.00 - 25,000,000.000 100,000,000.00 - (100,000,000.00)
Pemasangan
6 Sambungan Listrik PLN 105 KVA ls 1.00 - 175,000,000.000 175,000,000.00 - (175,000,000.00)
Pemasangan
7 Sambungan Listrik PLN 164 KVA ls 1.00 200,000,000.000 - 200,000,000.00 200,000,000.00
Meter Air Induk Distribusi
8 type electromagnetic flow meter Ø 250 mm (terpasang) ls 1.00 1.00 100,000,000.000 100,000,000.00 100,000,000.00 -
PEKERJAAN
III JARINGAN PIPA
Pekerjaan Pengadaan danAPemasangan Pipa dan Accessories
Pekerjaan
A.1 Pengadaan Pipa dan Aksesoris
Pengadaan Pipa
1 Pipa 250 mm (HDPE) PN 10 m' 10,187.00 10,625.00 690,805.000 7,037,230,535.00 7,339,803,125.00 302,572,590.00
2 Pipa 200 mm (HDPE) PN 10 m' 5,252.00 4,011.00 444,245.000 2,333,174,740.00 1,781,866,695.00 (551,308,045.00)
3 Pipa 150 mm (HDPE) PN 8 m' 1,349.00 2,948.00 234,025.000 315,699,725.00 689,905,700.00 374,205,975.00
4 Pipa 100 mm (HDPE) PN 8 m' 11,690.00 12,730.00 111,320.000 1,301,330,800.00 1,417,103,600.00 115,772,800.00
Pengadaan Aksesoris Pipa
1 Flange Spigot
Flange Spigot ø 150 mm bh 4.00 - 666,450.000 2,665,800.00 - (2,665,800.00)
Flange Spigot ø 100 mm bh 12.00 - 339,750.000 4,077,000.00 -
2 Paken Flange
Paken Flange ø 150 mm bh 4.00 6.00 666,450.00 2,665,800.00 3,998,700.00 1,332,900.00
Paken Flange ø 100 mm bh 12.00 18.00 339,750.00 4,077,000.00 6,115,500.00 2,038,500.00
3 Bend 90º
Bend 90º 250 mm bh 23.00 7.00 1,685,137.500 38,758,162.50 11,795,962.50 (26,962,200.00)
Bend 90º 200 mm bh 6.00 6.00 1,058,400.000 6,350,400.00 6,350,400.00 -
Bend 90º 150 mm bh 1.00 - 868,162.500 868,162.50 - (868,162.50)
Bend 90º 150 mm PVC bh 1.00 - 776,240.600 776,240.60 - (776,240.60)
Bend 90º 100 mm bh 46.00 2.00 427,162.500 19,649,475.00 854,325.00 (18,795,150.00)
Bend 90º 100 mm PVC bh 1.00 - 340,850.600 340,850.60 - (340,850.60)
4 Tee
Tee 250 x 200 bh 1.00 1.00 2,656,000.000 2,656,000.00 2,656,000.00 -
Tee 250 x 250 bh 3.00 6.00 1,589,175.000 4,767,525.00 9,535,050.00 4,767,525.00
Tee 250 x 150 bh 6.00 1.00 2,092,800.000 12,556,800.00 2,092,800.00 (10,464,000.00)
Tee 250 x 100 bh 8.00 3.00 1,749,650.000 13,997,200.00 5,248,950.00 (8,748,250.00)
Tee 200 x 200 bh 1.00 1.00 2,092,800.000 2,092,800.00 2,092,800.00 -
Tee 200 x 100 bh 14.00 3.00 1,186,450.000 16,610,300.00 3,559,350.00 (13,050,950.00)
Tee 200 x 100 PVC bh 1.00 - 1,958,278.000 1,958,278.00 - (1,958,278.00)
Tee 150 x 150 PVC bh 2.00 1.00 1,485,343.400 2,970,686.80 1,485,343.40 (1,485,343.40)
Tee 150 x 100 bh 7.00 1.00 949,240.000 6,644,680.00 949,240.00 (5,695,440.00)
Tee 100 x 100 bh 88.00 4.00 275,260.000 24,222,880.00 1,101,040.00 (23,121,840.00)
Tee 100 x 100 PVC bh 4.00 - 594,191.000 2,376,764.00 - (2,376,764.00)
5 Dop
Dop 250 mm bh 1.00 - 1,120,750.300 1,120,750.30 - (1,120,750.30)
Dop 200 mm bh 5.00 1.00 803,122.000 4,015,610.00 803,122.00 (3,212,488.00)
Dop 150 Mm bh 3.00 - 610,891.000 1,832,673.00 - (1,832,673.00)
Dop 100 mm bh 58.00 10.00 308,915.300 17,917,087.40 3,089,153.00 (14,827,934.40)
6 Gate Valve
Gate valve all flange CI dia. 250 mm bh 12.00 3.00 7,403,400.000 88,840,800.00 22,210,200.00 (66,630,600.00)
Gate valve all flange CI dia. 200 mm bh 4.00 1.00 4,874,700.000 19,498,800.00 4,874,700.00 (14,624,100.00)
Gate valve all flange CI dia. 150 mm bh 6.00 3.00 3,180,700.000 19,084,200.00 9,542,100.00 (9,542,100.00)
Gate valve all flange CI dia. 100 mm bh 48.00 8.00 1,547,300.000 74,270,400.00 12,378,400.00 (61,892,000.00)
7 Stub End
Stub End 250 bh 24.00 10.00 2,602,500.000 62,460,000.00 26,025,000.00 (36,435,000.00)
Stub End 200 bh 8.00 4.00 1,954,750.000 15,638,000.00 7,819,000.00 (7,819,000.00)
Stub End 150 bh 12.00 6.00 1,282,250.000 15,387,000.00 7,693,500.00 (7,693,500.00)
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
Pekerjaan
A.2 Pemasangan Pipa dan Aksesoris Pipa
Pekerjaan Pemasangan Pipa
1 Galian Tanah Biasa
Pipa 250 mm (HDPE) m3 6,723.42 Err:509 125,519.625 843,921,157.12 Err:509 Err:509
Pipa 200 mm (HDPE) m3 3,466.32 Err:509 125,519.625 435,091,186.53 Err:509 Err:509
Pipa 150 mm (HDPE) m3 546.35 Err:509 125,519.625 68,577,647.12 Err:509 Err:509
Pipa 100 mm (HDPE) m3 3,740.80 Err:509 125,519.625 469,543,813.20 Err:509 Err:509
2 Pemasangan Pipa
Pipa 250 mm (HDPE) m' 10,187.00 10,625.00 138,395.730 1,409,837,301.51 1,470,454,631.25 60,617,329.74
Pipa 200 mm (HDPE) m' 5,252.00 4,011.00 122,630.750 644,056,699.00 491,871,938.25 (152,184,760.75)
Pipa 150 mm (HDPE) m' 1,349.00 2,948.00 113,791.150 153,504,261.35 335,456,310.20 181,952,048.85
Pipa 100 mm (HDPE) m' 11,690.00 12,730.00 94,775.780 1,107,928,868.20 1,206,495,679.40 98,566,811.20
Timbunan Tanah
3 Galian ( Penimbunan Kembali ) dan Pemadatan m3 13,677.30 14,124.79 74,663.750 1,021,198,507.88 1,054,609,869.36 33,411,361.48
Pekerjaan
A.3 Pembuatan Trush Block dan Box Valve
Pekerjaan Pembuatan Trush Block
1 Tee
Tee 250 x 200 bh 1.00 1.00 976,561.702 976,561.70 976,561.70 -
Tee 250 x 250 bh 3.00 3.00 976,561.702 2,929,685.11 2,929,685.11 -
Tee 250 x 150 bh 6.00 6.00 976,561.702 5,859,370.21 5,859,370.21 -
Tee 250 x 100 bh 8.00 8.00 976,561.702 7,812,493.62 7,812,493.62 -
Tee 200 x 200 bh 1.00 1.00 976,561.702 976,561.70 976,561.70 -
Tee 200 x 100 bh 14.00 14.00 976,561.702 13,671,863.83 13,671,863.83 -
Tee 200 x 100 PVC bh 1.00 1.00 976,561.702 976,561.70 976,561.70 -
Tee 150 x 150 PVC bh 2.00 2.00 711,038.100 1,422,076.20 1,422,076.20 -
Tee 150 x 100 bh 7.00 7.00 711,038.100 4,977,266.70 4,977,266.70 -
Tee 100 x 100 bh 88.00 88.00 531,976.14 46,813,900.61 46,813,900.61 -
Tee 100 x 100 PVC bh 4.00 4.00 531,976.143 2,127,904.57 2,127,904.57 -
2 Bend
Bend 90º 250 mm bh 23.00 23.00 976,561.702 22,460,919.15 22,460,919.15 -
Bend 90º 200 mm bh 6.00 6.00 976,561.702 5,859,370.21 5,859,370.21 -
Bend 90º 150 mm bh 1.00 1.00 711,038.100 711,038.10 711,038.10 -
Bend 90º 150 mm PVC bh 1.00 1.00 711,038.100 711,038.10 711,038.10 -
Bend 90º 100 mm bh 46.00 46.00 531,976.14 24,470,902.59 24,470,902.59 -
Bend 90º 100 mm PVC bh 1.00 1.00 531,976.143 531,976.14 531,976.14 -
3 "Y" Streiner
"Y" Streiner 250 mm bh 1.00 1.00 976,561.702 976,561.70 976,561.70 -
Pekerjaan Perlintasan
B (Jembatan) Pipa
B.1 Pekerjaan Perlintasan Pipa 1 (Jembatan SPBU 1)
Pekerjaan Pengadaan Pipa dan Accessories
1 Pipa Giv 250 m' 28.00 2,500,000.000 70,000,000.00 - (70,000,000.00)
2 Bend 45º 250 bh 4.00 1,912,800.000 7,651,200.00 - (7,651,200.00)
3 Flange Lass 250 bh 20.00 658,190.000 13,163,800.00 - (13,163,800.00)
4 Air Valve 250 bh 1.00 7,403,400.000 7,403,400.00 - (7,403,400.00)
5 Baja WF 300.150 kg 1,466.67 40,300.000 59,106,801.00 - (59,106,801.00)
6Baja CNP 100x50x6 (Dudukan Pipa) kg 33.00 48,042.000 1,585,386.00 - (1,585,386.00)
7 Plat Besi 9 mm kg 5.39 35,400.000 190,806.00 - (190,806.00)
8 Plat Beugel 5 mm bh 15.00 25,100.000 376,500.00 - (376,500.00)
9 Pagar Besi bh 2.00 500,000.000 1,000,000.00 - (1,000,000.00)
10 Baut Beugel bh 30.00 4,520.000 135,600.00 - (135,600.00)
11 Baut Angkur bh 12.00 10,400.000 124,800.00 - (124,800.00)
12 Baut Flange bh 100.00 17,170.000 1,717,000.00 - (1,717,000.00)
Pekerjaan Pemasangan Pipa dan Accessories
1 Pipa Giv 250 bh 28.00 209,816.530 5,874,862.84 - (5,874,862.84)
2 Bend 45º 250 bh 4.00 40,194.000 160,776.00 - (160,776.00)
3 Flange Lass 250 bh 20.00 215,609.79 4,312,195.80 - (4,312,195.80)
4 Air Valve 250 bh 1.00 532,701.400 532,701.40 - (532,701.40)
5 Baja WF 300.150 kg 1,466.67 40,300.000 59,106,801.00 - (59,106,801.00)
6Baja CNP 100x50x6 (Dudukan Pipa) kg 33.00 48,042.000 1,585,386.00 - (1,585,386.00)
7 Pagar Besi bh 2.00 500,000.000 1,000,000.00 - (1,000,000.00)
Pekerjaan Beton
1 Trush Block Bend bh 2.00 976,561.702 1,953,123.40 - (1,953,123.40)
Pekerjaan
2 Pondasi (Penyanggah Perlintasan Pipa)
Galian Tanah m3 3.60 125,519.625 451,870.65 - (451,870.65)
Cerucuk ø10 - 4m btg 24.00 35,400.000 849,600.00 - (849,600.00)
Urugan Pasir m3 0.60 288,000.000 172,800.00 - (172,800.00)
Lantai Kerja m3 0.60 1,671,605.516 1,002,963.31 - (1,002,963.31)
Bekisting m2 14.00 482,385.325 6,753,394.55 - (6,753,394.55)
Pembesian 12 mm - 200 kg 392.85 31,710.445 12,457,448.32 - (12,457,448.32)
Cor Beton K250 m3 4.28 2,040,917.43 8,735,126.60 - (8,735,126.60)
Err:509
TOTAL 28,543,514,597.03 Err:509
PAJAK PERTAMBAHAN NILAI 10.0% 2,854,351,459.70
11.0% Err:509
JUMLAG BIAYA TERMASUK PAJAK 31,397,866,056.73 Err:509
DIBULATKAN 0.000 31,397,866,000.00 Err:509
Kontraktor Pelaksana/Penyedia
PANITIA PENELITI PELAKSANAAN KONTRAK
PT. JAYA TEKNIK LESTARI KSO
PT. ADIAN TEKNIK NATAMA
1.
Ketua merangkap Anggota ( ………………………………………………… )
RIO YASSIN
Kuasa KSO 2.
Sekretaris merangkap Anggota ( ………………………………………………)
Mengetahui
Satuan Kerja Pelaksanaan Prasarana 3.
Permukiman Wilayah II A n g g o t a ( ……………………………………………………… )
Provinsi Kalimantan Barat
PPK Air Minum
4.
A n g g o t a ( ………………………………………………)
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
PEKERJAAN
I PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 1,000,000.000 1,000,000.00 1,000,000.00 -
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 1,264,421.205 63,221,060.25 63,221,060.25 -
Pekerjaan Pembersihan
3 Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 149,000,000.000 149,000,000.00 149,000,000.00 -
Pengecekan
4 Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 4,500,000.000 22,500,000.00 22,500,000.00 -
Mobilisasi
5 dan Demobilisasi Pekerjaan Ls 1.00 1.00 50,000,000.000 50,000,000.00 50,000,000.00 -
Sistem
6 Manajemen Keselamatan Kerja Ls 1.00 1.00 62,791,200.000 62,791,200.00 62,791,200.00 -
PEKERJAAN INSTALASI
II PENGOLAHAN AIR
PekerjaanA Penyiapan Lahan
1Pembersihan dan perataan tanah m2 2,200.00 3,520.00 22,821.750 50,207,850.00 80,332,560.00 30,124,710.00
2 Timbunan Tanah Pilihan m3 56.00 281,663.750 - 15,773,170.00 15,773,170.00
Pekerjaan Reservoar
B Kap. 500 M3
a PEKERJAAN TANAH
1 Galian tanah m3 624.21 258.85 125,519.625 78,350,605.12 32,491,068.73 (45,859,536.39)
2 Buangan tanah sisa m3 479.04 - 44,741.900 21,433,159.78 - (21,433,159.78)
3 Urugan tanah kembali m3 145.17 - 74,663.750 10,838,936.59 - (10,838,936.59)
b PEKERJAAN BETON
Urugan
1 pasir dibawah lantai, t = 10 cm m3 29.61 25.70 438,293.750 12,977,877.94 11,265,902.55 (1,711,975.39)
Pengadaan2dan Pemasangan Water Stop PVC lebar 20 cm m' 216.46 60.00 112,693.560 24,393,648.00 6,761,613.60 (17,632,034.40)
Lantai kerja3 beton mutu f'c = 12.2 Mpa ( K-125 ), t = 5 cm m3 13.57 12.85 1,812,446.016 24,594,892.44 23,293,556.20 (1,301,336.24)
Beton bertulang
4 mutu beton f'c = 24 Mpa ( K-300 )
- Lantai, t = 30 cm m3 77.72 77.11 6,529,270.018 507,454,865.80 503,485,069.63 (3,969,796.17)
- Dinding, t = 25 cm m3 84.71 61.15 7,592,834.262 643,188,990.31 464,330,288.23 (178,858,702.08)
- Atap, t = 15 cm m3 34.02 34.76 6,808,549.361 231,626,849.27 236,671,984.35 5,045,135.08
Tiang
5 Pancang Dia. 10 - 12 cm P. 6 m M' 481.50 17,979.560 - 8,657,158.14 8,657,158.14
c PEKERJAAN BESI
1 Man hole ukuran 80 x 80 cm unit 6.00 6.00 1,699,117.181 10,194,703.08 10,194,703.08 -
2 Ventilasi diameter 75 mm unit 6.00 6.00 1,733,494.77 10,400,968.64 10,400,968.64 -
3 Tangga dinding m' 20.00 - 1,427,964.628 28,559,292.56 - (28,559,292.56)
d PEKERJAAN PERPIPAAN
Pekerjaan Pengadaan dan Pemasangan Perpipaan
Pekerjaan Perpipaan meliputi pengadaan dan pemasangan pipa dan
access. lengkap dengan packing, mur dan baud sesuai spesifikasi teknis
1 Unit Inlet
- Wall pipe dan puddle diameter 200 mm bh 2.00 2.00 3,166,684.432 6,333,368.86 6,333,368.86 -
- Pipa GI diameter 250 mm m' 12.00 12.00 1,919,015.925 23,028,191.10 23,028,191.10 -
- Pipa GI diameter 200 mm m' 12.00 12.00 1,599,179.938 19,190,159.25 19,190,159.25 -
- Tee all flange CI diameter 250 x 250 mm bh 1.00 1.00 3,795,134.550 3,795,134.55 3,795,134.55 -
- Tee all flange CI diameter 250 x 200 mm bh 2.00 2.00 2,555,434.550 5,110,869.10 5,110,869.10 -
- Bend all flange CI diameter 200 mm x 90° bh 6.00 6.00 1,126,444.550 6,758,667.30 6,758,667.30 -
- Butterfly valve diameter 200 mm bh 2.00 2.00 6,437,998.770 12,875,997.54 12,875,997.54 -
- Flange adaptor diameter 200 mm bh 2.00 2.00 3,994,593.77 7,989,187.54 7,989,187.54 -
- Blind Flange diameter 250 mm bh 2.00 2.00 1,219,019.550 2,438,039.10 2,438,039.10 -
- Flange Steel diameter 150 mm bh 5.00 5.00 452,828.600 2,264,143.00 2,264,143.00 -
- Flange Steel diameter 200 mm bh 8.00 8.00 610,439.550 4,883,516.40 4,883,516.40 -
2 Unit Outlet
- Wall pipe dan puddle diameter 200 mm bh 2.00 2.00 3,166,684.432 6,333,368.86 6,333,368.86 -
- Pipa GI diameter 200 mm m' 12.00 12.00 1,599,179.938 19,190,159.25 19,190,159.25 -
- Butterfly valve diameter 200 mm bh 2.00 2.00 6,437,998.770 12,875,997.54 12,875,997.54 -
- Screen diameter 200 mm bh 2.00 2.00 1,274,000.000 2,548,000.00 2,548,000.00 -
- Flange adaptor diameter 200 mm bh 2.00 2.00 3,994,593.77 7,989,187.54 7,989,187.54 -
- Flange Steel diameter 200 mm bh 4.00 4.00 610,439.550 2,441,758.20 2,441,758.20 -
3 Unit Overflow
- Wall pipe dan puddle diameter 200 mm bh 2.00 2.00 3,166,684.432 6,333,368.86 6,333,368.86 -
- Pipa GI diameter 200 mm m' 12.00 12.00 1,599,179.938 19,190,159.25 19,190,159.25 -
- Bend all flange CI diameter 200 mm x 90° bh 4.00 4.00 1,126,444.550 4,505,778.20 4,505,778.20 -
- Flange Steel diameter 200 mm bh 6.00 6.00 610,439.550 3,662,637.30 3,662,637.30 -
4 Unit Penguras
- Wall pipe dan puddle diameter 200 mm bh 2.00 2.00 3,166,684.432 6,333,368.86 6,333,368.86 -
- Pipa GI diameter 200 mm m' 12.00 12.00 1,599,179.938 19,190,159.25 19,190,159.25 -
- Butterfly valve diameter 200 mm bh 2.00 2.00 6,437,998.770 12,875,997.54 12,875,997.54 -
- Flange Steel diameter 200 mm bh 6.00 6.00 610,439.550 3,662,637.30 3,662,637.30 -
e PEKERJAAN PENGECATAN
Pengecatan Pekerjaan Besi m2 5.12 5.12 235,994.950 1,208,294.14 1,208,294.14 -
Pengecatan Pekerjaan Pipa dan Accessories m2 55.96 55.96 235,994.950 13,206,277.40 13,206,277.40 -
f PEKERJAAN LAIN-LAIN -
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
Pekerjaan
C Rumah Pompa
a PEKERJAAN TANAH
1 Galian tanah m3 104.33 65.41 125,519.625 13,094,834.88 8,210,489.71 (4,884,345.17)
2 Buangan tanah sisa m3 87.75 - 44,741.900 3,926,101.73 - (3,926,101.73)
3 Urugan tanah kembali m3 16.58 19.29 74,663.750 1,237,924.97 1,440,263.74 202,338.76
Urugan
4 pasir dibawah lantai kerja, t = 10 cm m3 5.52 6.10 438,293.750 2,420,696.38 2,673,591.88 252,895.49
b PEKERJAAN PASANGAN
1 Pasangan batako uk 7x15x30 cm m2 92.72 104.37 190,005.875 17,617,344.73 19,830,438.16 2,213,093.43
2 Plesteran 1 : 4 m2 185.46 208.73 95,043.015 17,626,677.56 19,838,803.74 2,212,126.17
3 Acian m2 185.46 208.73 55,457.025 10,285,059.86 11,575,822.11 1,290,762.26
4 Lantai keramik 30 x 30 cm m2 43.50 - 319,504.426 13,898,442.53 - (13,898,442.53)
c PEKERJAAN BETON
Beton
1 mutu beton f'c = 12.2 Mpa (k-125)
- Lantai kerja, t = 5 cm m3 2.76 6.05 1,812,446.016 5,004,163.45 10,965,298.40 5,961,134.95
Beton bertulang
2 mutu beton f'c = 24 Mpa ( K-300 )
- Lantai, t = 25 cm m3 10.34 17.31 6,333,489.731 65,456,616.37 109,632,707.24 44,176,090.87
- Dinding, t = 20 cm m3 11.04 13.44 6,359,801.323 70,212,206.61 85,475,729.79 15,263,523.18
- Kolom ukuran 25 x 25 cm m3 2.06 2.62 8,698,378.875 17,936,057.24 22,785,751.40 4,849,694.16
Pondasi
- Telapak ukuran 80 x 80 x 25 cm m3 0.73 0.52 8,936,283.056 6,487,741.50 4,611,122.06 (1,876,619.44)
- Sloof ukuran 20 x 30 cm m3 0.81 0.95 7,418,911.738 6,009,318.51 7,066,513.43 1,057,194.92
- Ring Balok ukuran 20 x 40 cm m3 5.24 5.53 8,178,757.690 42,856,690.29 45,244,887.54 2,388,197.25
- Dak Atap, t = 15 cm m3 13.13 15.98 6,532,985.594 85,745,435.92 104,423,241.74 18,677,805.81
- Lisplank, H = 60 cm m3 1.87 2.09 6,604,334.10 12,363,313.43 13,821,550.39 1,458,236.97
- Selasar, t = 15 cm m3 1.05 2.43 8,179,962.418 8,588,960.54 19,877,308.68 11,288,348.14
- Tangga m3 0.71 1.03 8,177,489.272 5,789,662.40 8,392,148.37 2,602,485.96
- Pondasi Pompa m3 0.44 0.52 8,183,477.092 3,608,913.40 4,234,949.40 626,036.00
Tiang
3 Pancang Kayu Dia. 10 - 12 cm P. 6 m M' 228.00 17,979.560 - 4,099,339.68 4,099,339.68
d PEKERJAAN BESI
Pintu besi plat baja1ukuran 170 x 280 cm,rangkap,rangka besi siku,1 buah m2 4.76 4.90 1,240,350.900 5,904,070.28 6,077,719.41 173,649.13
2 Handrail
Pipa
- BSP diameter 1.5 ", type medium kg 104.31 42.96 30,299.16 3,160,505.90 1,301,621.83 (1,858,884.07)
Pipa
- BSP diameter 1 ", type medium kg 35.67 64.83 39,159.915 1,396,834.17 2,538,549.32 1,141,715.15
e PEKERJAAN ALUMUNIUM
Kusen
1 jendela ukuran 165 x 200 cm, 1 buah m' 7.30 26.07 202,261.11 1,476,506.14 5,272,947.26 3,796,441.12
2 Jendela kaca m2 3.28 2.78 1,024,359.855 3,359,900.32 2,842,598.60 (517,301.73)
3 Kaca 5 mm m2 2.94 2.42 282,248.755 829,811.34 681,630.74 (148,180.60)
Kusen jendela
4 (bouvenligh) ukuran 60 x 200 cm, 3 buah m2 3.60 4.14 1,260,457.960 4,537,648.66 5,218,295.95 680,647.30
Kusen jendela
5 (bouvenligh) ukuran 60 x 260 cm, 4 buah m2 6.24 9.36 1,260,457.960 7,865,257.67 11,797,886.51 3,932,628.84
f PEKERJAAN LISTRIK
Lampu
1 TL 2 x 18 watt lengkap dengan box ttk 6.00 - 83,793.600 502,761.60 - (502,761.60)
Lampu
2 SL 18 watt lengkap dengan box ttk 3.00 16.00 83,793.600 251,380.80 1,340,697.60 1,089,316.80
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 -
4 Sakelar ganda bh 2.00 2.00 61,253.600 122,507.20 122,507.20 -
5 Instalasi listrik ttk 9.00 16.00 295,220.640 2,656,985.76 4,723,530.24 2,066,544.48
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 478.30 456.32 59,768.950 28,587,488.78 27,273,767.26 (1,313,721.52)
2 Waterprofing Atap dak beton m2 87.50 106.56 127,308.450 11,139,489.38 13,565,988.43 2,426,499.06
h PEKERJAAN LAIN-LAIN
Pembuatan Talang PVC
1 type D Lengkap dengan Assesories diameter 100 mm m' 30.00 30.00 73,965.853 2,218,975.60 2,218,975.60 -
2Bend PVC diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 -
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 -
Pekerjaan
D Bangunan Kimia
a PEKERJAAN TANAH
1 Galian tanah m3 11.48 10.17 125,519.625 1,440,337.70 1,276,534.59 (163,803.11)
2 Buangan tanah sisa m3 2.78 - 44,741.900 124,382.48 - (124,382.48)
3 Urugan tanah kembali m3 9.15 11.28 74,663.750 683,173.31 842,341.49 159,168.18
Urugan
4 pasir dibawah lantai kerja, t = 10 cm m3 10.52 5.46 438,293.750 4,610,850.25 2,393,346.85 (2,217,503.40)
b PEKERJAAN PASANGAN
1 Pasangan batako uk 7x15x30 cm m2 73.70 44.78 190,005.875 14,003,432.99 8,508,463.08 (5,494,969.91)
2 Plesteran 1 : 4 m2 148.13 89.56 95,043.015 14,078,721.81 8,512,052.42 (5,566,669.39)
3 Acian m2 14.63 89.56 55,457.025 811,336.28 4,966,731.16 4,155,394.88
4 Lantai Keramik 30 x 30 cm m2 7.13 - 319,504.426 2,278,066.56 - (2,278,066.56)
c PEKERJAAN BETON
Beton
1 mutu beton f'c = 12.2 Mpa (k-125)
- Lantai kerja, t = 5 cm m3 2.63 4.14 1,812,446.016 4,766,733.02 7,500,780.65 2,734,047.63
Beton bertulang
2 mutu beton f'c = 24 Mpa ( K-300 )
- Lantai, t = 15 cm m3 6.80 21.88 9,289,854.518 63,171,010.72 203,252,727.00 140,081,716.28
- Pondasi Tangki, t = 10 cm m3 0.70 0.67 10,947,930.266 7,663,551.19 7,285,847.59 (377,703.59)
Kolom
- ukuran 25 x 25 cm, H = 380 cm m3 2.12 5.40 9,754,653.798 20,679,866.05 52,675,130.51 31,995,264.46
Kolom
- ukuran 20 x 20 cm, H = 100 cm m3 0.02 0.66 9,754,653.798 195,093.08 6,438,071.51 6,242,978.43
- Pondasi Telapak ukuran m3 2.78 3.72 9,673,233.798 26,891,589.96 35,998,939.58 9,107,349.62
- Sloof ukuran 20 x 30 cm m3 2.77 4.65 9,092,906.130 25,187,349.98 42,325,659.45 17,138,309.47
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
Area Mezzaine
- Balok ukuran 20 x 30 cm m3 1.22 1.89 6,803,475.69 8,300,240.34 12,858,569.05 4,558,328.71
- Lantai, t = 15 cm m3 1.77 2.52 10,871,254.41 19,242,120.31 27,395,561.11 8,153,440.81
- Tangga akses ke Mezzaine m3 0.40 2.12 5,271,189.82 2,108,475.93 11,158,054.62 9,049,578.69
- Ring Balok ukuran 20 x 30 cm m3 3.49 3.75 10,004,010.904 34,913,998.05 37,473,024.04 2,559,025.99
- Dak Atap, t = 15 cm m3 11.13 28.80 6,892,264.936 76,710,908.74 198,497,230.16 121,786,321.42
- Lisplank, t = 8 cm m3 1.52 - 5,823,129.757 8,851,157.23 - (8,851,157.23)
d PEKERJAAN BESI
Pintu besi
1 plat baja ukuran 170 x 276 cm, 2 buah m2 4.71 11.34 1,240,350.900 5,842,052.74 14,065,579.21 8,223,526.47
2 Handrail
Pipa
- BSP diameter 1.5 ", type medium kg 74.83 54.26 30,299.165 2,267,286.52 1,644,153.89 (623,132.63)
Pipa
- BSP diameter 1 ", type medium kg 33.91 83.56 39,159.915 1,327,912.72 3,272,045.86 1,944,133.14
e PEKERJAAN ALUMUNIUM
Kusen jendela
1 (bouvenligh) ukuran 60 x 230 cm, 3 buah m2 5.64 14.58 1,260,457.960 7,108,982.89 18,377,477.06 11,268,494.16
Kusen jendela
2 (bouvenligh) ukuran 60 x 260 cm, 3 buah m2 6.55 Err:509 1,260,457.960 8,255,999.64 Err:509 Err:509
f PEKERJAAN LISTRIK
Lampu
1 TL 2 x 18 watt lengkap dengan box ttk 6.00 - 83,793.600 502,761.60 - (502,761.60)
Lampu
2 SL 18 watt lengkap dengan box ttk 8.00 18.00 83,793.600 670,348.80 1,508,284.80 837,936.00
3 Stop Kontak bh 2.00 2.00 72,523.600 145,047.20 145,047.20 -
4 Sakelar ganda bh 1.00 4.00 61,253.600 61,253.60 245,014.40 183,760.80
5 Instalasi listrik ttk 10.00 23.00 295,220.640 2,952,206.40 6,790,074.72 3,837,868.32
6 Exhaust Fan set 2.00 5.00 1,764,000.000 3,528,000.00 8,820,000.00 5,292,000.00
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 270.27 59,768.950 11,394,950.32 16,153,754.12 4,758,803.80
2 Waterprofing Atap dak beton m2 51.45 207.50 127,308.450 6,550,019.75 26,415,866.83 19,865,847.08
h PEKERJAAN LAIN-LAIN
Pembuatan Talang 1PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 73,965.853 2,662,770.72 2,662,770.72 -
2 Bend diameter 100 mm x 90° bh 18.00 18.00 32,614.120 587,054.16 587,054.16 -
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.000 59,040.00 59,040.00 -
Pekerjaan Sludge
F Drying Bed (SDB)
a PEKERJAAN TANAH
1 Galian tanah m3 14.40 20.21 125,519.625 1,807,482.60 2,536,751.62 729,269.02
2 Buangan tanah sisa m3 10.60 - 44,741.900 474,264.14 - (474,264.14)
3 Urugan tanah kembali m3 3.20 Err:509 74,663.750 238,924.00 Err:509 Err:509
Urugan
4 pasir dibawah lantai Kerja, t = 10 cm m3 2.21 2.03 438,293.750 968,629.19 891,489.49 (77,139.70)
b PEKERJAAN BETON
Beton
1 mutu f'c = 12.2 Mpa ( K-125 )
- Lantai kerja, t = 5 cm m3 1.24 0.88 1,812,446.016 2,247,433.06 1,589,515.16 (657,917.90)
Beton bertulang
2 mutu beton f'c = 24 Mpa (K-300 )
- Lantai m3 24.20 3.43 6,617,298.213 160,138,616.76 22,703,950.17 (137,434,666.59)
- Dinding m3 7.80 - 4,135,987.280 32,260,700.78 - (32,260,700.78)
- Pelindung Pipa m3 0.12 - 2,998,792.81 359,855.14 - (359,855.14)
c PEKERJAAN PERPIPAAN
Pekerjaan Perpipaan meliputi pengadaan dan pemasangan pipa dan assesories
lengkap dengan packing, mur dan baut serta material bantu lainnya
1 Unit Inlet
- Pipa PVC diameter 75 mm, type AW m' 12.00 12.00 82,042.150 984,505.80 984,505.80 -
- Tee PVC diameter 75 x 75 mm bh 4.00 4.00 748,726.073 2,994,904.29 2,994,904.29 -
- Buterfly valve diameter 75 mm bh 4.00 4.00 2,651,278.77 10,605,115.08 10,605,115.08 -
- Flange diameter 75 mm, PVC, JIS 10 KK bh 8.00 8.00 84,700.000 677,600.00 677,600.00 -
- Bend PVC diameter 75 mm x 90° bh 1.00 6.00 48,230.000 48,230.00 289,380.00 241,150.00
- Dop PVC diameter 75 mm bh 1.00 5.00 8,840.000 8,840.00 44,200.00 35,360.00
2 Unit Outlet
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
- Wall pipe dan puddle diameter 100 mm bh 4.00 - 1,491,100.000 5,964,400.00 - (5,964,400.00)
- Bend steel diameter 100 mm, all flange bh 4.00 - 511,363.600 2,045,454.40 - (2,045,454.40)
- Pipa PVC diameter 100 mm, type AW m' 12.00 12.00 121,301.770 1,455,621.24 1,455,621.24 -
3 Perpipaan Didalam SDB
- Pipa PVC diameter 75 mm. type AW m' 16.00 16.00 82,042.150 1,312,674.40 1,312,674.40 -
- Pipa Perforated PVC diameter 50 mm. type AW m' 80.00 36.00 57,558.995 4,604,719.60 2,072,123.82 (2,532,595.78)
- PVC Tee 80 x 65 mm bh 80.00 28.00 100,000.000 8,000,000.00 2,800,000.00 (5,200,000.00)
- Dop PVC diameter 50 mm bh 80.00 56.00 6,370.000 509,600.00 356,720.00 (152,880.00)
- Dop PVC diameter 75 mm bh 8.00 4.00 8,840.000 70,720.00 35,360.00 (35,360.00)
d PEKERJAAN MEDIA FILTER
1Pasir Silica diameter 1.2 - 1.5 mm m3 1.51 0.98 6,006,390.20 9,069,649.20 5,896,773.58 (3,172,875.62)
2 Kerikil diameter 3 - 5 mm m3 1.51 0.98 1,862,478.25 2,812,342.15 1,828,488.02 (983,854.13)
e Pekerjaan Pengecatan
1Pengecatan Pipa dan Accessories m2 6.67 6.67 235,994.950 1,574,086.32 1,574,086.32 -
Pekerjaan
G Intake Ponton
a Pekerjaan pelampung besi
1 Pelat besi 3 mm kg 2,110.50 2,243.32 35,400.000 74,711,700.00 79,413,403.39 4,701,703.39
2 Pengelasan besi cm 14,520.00 29,728.00 5,245.52 76,164,921.36 155,938,759.10 79,773,837.74
3 Pengecatan (cat meni) m2 78.00 48.40 47,013.725 3,667,070.55 2,275,464.29 (1,391,606.26)
bPekerjaan balok keef dan gelagar
1 Keef kayu belian ukuran 9/9 cm m3 0.18 0.45 19,891,692.600 3,580,504.67 9,022,871.76 5,442,367.10
Gelegar
2 induk kayu belian ukuran 9/9 m3 0.21 0.91 19,891,692.600 4,177,255.45 18,045,743.53 13,868,488.08
3 Gelegar anak kayu belian uk 4/8 m3 0.15 0.20 19,891,692.600 2,983,753.89 4,010,165.23 1,026,411.34
4 Lantai papan kayu klas I m2 29.25 117.84 411,820.635 12,045,753.57 48,528,943.63 36,483,190.05
5 Baut 5/8" - 12 cm bh 20.00 50.00 4,520.000 90,400.00 226,000.00 135,600.00
c Rangka, dinding dan atap
1Besi hollow galvanis tebal 1,2mm m' 150.00 150.00 45,200.000 6,780,000.00 6,780,000.00 -
Dinding
2 dan Atap zincalume 0,35 colour m2 69.80 50.60 99,480.000 6,943,704.00 5,033,847.17 (1,909,856.83)
3 Bubungan m' 6.50 8.00 44,600.000 289,900.00 356,800.00 66,900.00
4 Skrup rofing bh 250.00 1,650.00 800.000 200,000.00 1,320,000.00 1,120,000.00
5 Mengerjakan besi dan atap Ls 1.00 1.00 5,000,000.000 5,000,000.00 5,000,000.00 -
d Lain-lain
1 Tali kapal dia 20 mm m' 40.00 40.00 100,000.000 4,000,000.00 4,000,000.00 -
Papan
2 titian ky klas II uk 5x20x600 cm keping 1.00 16.00 1,000,000.000 1,000,000.00 16,000,000.00 15,000,000.00
Pekerjaan
H Jalan Site
1 Pekerjaan Tanah
- Perataan dan pemadatan tanah m2 215.64 204.41 74,663.750 16,100,491.05 15,262,315.79 (838,175.26)
2 Pekerjaan Rigid -
- Urugan pasir m2 10.78 27.08 438,293.75 4,724,806.63 11,866,803.28 7,141,996.66
- bekisting m2 40.00 84.30 482,385.325 19,295,413.00 40,665,082.90 21,369,669.90
- beton K.175 m2 32.35 2,950.55 1,886,199.897 61,018,566.68 5,565,335,091.13 5,504,316,524.45
3 Pemasangan Kansteen m' 170.00 322.80 203,580.000 34,608,600.00 65,715,624.00 31,107,024.00
Pekerjaan
I Saluran Air
1 Galian tanah m3 85.68 35.64 125,519.625 10,754,521.47 4,473,519.44 (6,281,002.04)
2 Pembesian kg 726.50 488.89 31,710.445 23,037,638.29 15,502,921.99 (7,534,716.30)
3 Bekisting m2 119.00 145.80 482,385.325 57,403,853.68 70,331,780.39 12,927,926.71
4 Cor beton K.175 m3 38.10 21.06 1,886,199.897 71,864,216.09 39,723,369.84 (32,140,846.25)
5 Plesteran m2 381.00 333.72 95,043.015 36,211,388.72 31,717,754.97 (4,493,633.75)
6 Plastik cor m2 215.00 - 4,430.000 952,450.00 - (952,450.00)
Pekerjaan Pondasi
K Beton IPA Struktur Baja
a PEKERJAAN TANAH
1 Galian tanah m3 26.37 137.96 125,519.625 3,309,952.51 17,316,564.71 14,006,612.20
2 Urugan Tanah m3 9.42 10.75 74,663.750 703,332.53 802,635.31 99,302.79
3 Buangan sisa galian m3 77.24 - 44,741.900 3,455,864.36 - (3,455,864.36)
b PEKERJAAN PASANGAN
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
Saluran terbuka
1 dari Pasangan batako uk 7x15x30 cm m2 53.92 190,005.875 10,245,116.78 - (10,245,116.78)
2 Plesteran 1 : 4 m2 43.94 95,043.015 4,176,190.08 - (4,176,190.08)
3 Acian m2 43.94 55,457.025 2,436,781.68 - (2,436,781.68)
c PEKERJAAN BETON
Urugan
1 pasir dibawah lantai kerja, t = 10 cm m3 8.18 29.48 438,293.750 3,585,242.88 12,920,473.73 9,335,230.85
Lantai kerja2 beton mutu f'c = 12.2 Mpa (K-125) , t = 5 cm m3 4.67 9.83 1,812,446.016 8,464,122.90 17,810,932.38 9,346,809.48
Beton
3 bertulang mutu f'c = 24 Mpa (K-300)
- Pelat Lantai IPA Baja, t = 30 cm m3 38.39 7,847,029.270 301,247,453.69 - (301,247,453.69)
Pondasi bor- pile diameter 40 cm , L = 8 m, jumlah 24 titik m' 192.00 1,484,552.74 285,034,125.94 - (285,034,125.94)
Pelat Lantai IPA Baja, 60 cm m3 92.30 4,907,639.166 - 452,994,961.16 452,994,961.16
Pondasi Atap IPA m3 2.75 10,681,248.038 - 29,352,069.61 29,352,069.61
Beton Gutter m3 1.24 5,700,261.947 - 7,039,880.51 7,039,880.51
- Pondasi Tiang Pancang 25 x 25 m' 480.00 617,029.420 - 296,174,121.60 296,174,121.60
Pemancangan
4 Tiang Pancang, bobok m' 432.00 289,009.260 - 124,852,000.32 124,852,000.32
5 Bobok Tiang pancang M3 3.00 1,859,504.920 - 5,578,514.76 5,578,514.76
Dinding pasangan
6 batako uk 7x15x30 cm Untuk Tutup Kolong M2 58.55 190,005.875 - 11,125,604.00 11,125,604.00
7 Plesteran 1 : 4 m2 11.71 95,043.015 - 1,113,029.74 1,113,029.74
Pekerjaan
L Lain-lain
Pompa sentrifugal
1 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 150,000,000.000 300,000,000.00 300,000,000.00 -
Pompa sentrifugal
2 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 180,000,000.000 360,000,000.00 360,000,000.00 -
Suction3Pompa Intake dan distribusi + Accessories unit 2.00 2.00 35,000,000.000 70,000,000.00 70,000,000.00 -
Pipa karet4( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 5,000,000.000 60,000,000.00 60,000,000.00 -
5 Panel Pompa unit 4.00 - 25,000,000.000 100,000,000.00 - (100,000,000.00)
Pemasangan
6 Sambungan Listrik PLN 105 KVA ls 1.00 - 175,000,000.000 175,000,000.00 - (175,000,000.00)
Pemasangan
7 Sambungan Listrik PLN 164 KVA ls 1.00 200,000,000.000 - 200,000,000.00 200,000,000.00
Meter Air Induk Distribusi
8 type electromagnetic flow meter Ø 250 mm (terpasang) ls 1.00 1.00 100,000,000.000 100,000,000.00 100,000,000.00 -
PEKERJAAN
III JARINGAN PIPA
Pekerjaan Pengadaan danAPemasangan Pipa dan Accessories
Pekerjaan
A.1 Pengadaan Pipa dan Aksesoris
Pengadaan Pipa
1 Pipa 250 mm (HDPE) PN 10 m' 10,187.00 10,625.00 690,805.000 7,037,230,535.00 7,339,803,125.00 302,572,590.00
2 Pipa 200 mm (HDPE) PN 10 m' 5,252.00 4,011.00 444,245.000 2,333,174,740.00 1,781,866,695.00 (551,308,045.00)
3 Pipa 150 mm (HDPE) PN 8 m' 1,349.00 2,948.00 234,025.000 315,699,725.00 689,905,700.00 374,205,975.00
4 Pipa 100 mm (HDPE) PN 8 m' 11,690.00 12,730.00 111,320.000 1,301,330,800.00 1,417,103,600.00 115,772,800.00
Pengadaan Aksesoris Pipa
1 Flange Spigot
Flange Spigot ø 150 mm bh 4.00 - 666,450.000 2,665,800.00 - (2,665,800.00)
Flange Spigot ø 100 mm bh 12.00 - 339,750.000 4,077,000.00 -
2 Paken Flange
Paken Flange ø 150 mm bh 4.00 6.00 666,450.00 2,665,800.00 3,998,700.00 1,332,900.00
Paken Flange ø 100 mm bh 12.00 18.00 339,750.00 4,077,000.00 6,115,500.00 2,038,500.00
3 Bend 90º
Bend 90º 250 mm bh 23.00 7.00 1,685,137.500 38,758,162.50 11,795,962.50 (26,962,200.00)
Bend 90º 200 mm bh 6.00 6.00 1,058,400.000 6,350,400.00 6,350,400.00 -
Bend 90º 150 mm bh 1.00 - 868,162.500 868,162.50 - (868,162.50)
Bend 90º 150 mm PVC bh 1.00 - 776,240.600 776,240.60 - (776,240.60)
Bend 90º 100 mm bh 46.00 2.00 427,162.500 19,649,475.00 854,325.00 (18,795,150.00)
Bend 90º 100 mm PVC bh 1.00 - 340,850.600 340,850.60 - (340,850.60)
4 Tee
Tee 250 x 200 bh 1.00 1.00 2,656,000.000 2,656,000.00 2,656,000.00 -
Tee 250 x 250 bh 3.00 6.00 1,589,175.000 4,767,525.00 9,535,050.00 4,767,525.00
Tee 250 x 150 bh 6.00 1.00 2,092,800.000 12,556,800.00 2,092,800.00 (10,464,000.00)
Tee 250 x 100 bh 8.00 3.00 1,749,650.000 13,997,200.00 5,248,950.00 (8,748,250.00)
Tee 200 x 200 bh 1.00 1.00 2,092,800.000 2,092,800.00 2,092,800.00 -
Tee 200 x 100 bh 14.00 3.00 1,186,450.000 16,610,300.00 3,559,350.00 (13,050,950.00)
Tee 200 x 100 PVC bh 1.00 - 1,958,278.000 1,958,278.00 - (1,958,278.00)
Tee 150 x 150 PVC bh 2.00 1.00 1,485,343.400 2,970,686.80 1,485,343.40 (1,485,343.40)
Tee 150 x 100 bh 7.00 1.00 949,240.000 6,644,680.00 949,240.00 (5,695,440.00)
Tee 100 x 100 bh 88.00 4.00 275,260.000 24,222,880.00 1,101,040.00 (23,121,840.00)
Tee 100 x 100 PVC bh 4.00 - 594,191.000 2,376,764.00 - (2,376,764.00)
5 Dop
Dop 250 mm bh 1.00 - 1,120,750.300 1,120,750.30 - (1,120,750.30)
Dop 200 mm bh 5.00 1.00 803,122.000 4,015,610.00 803,122.00 (3,212,488.00)
Dop 150 Mm bh 3.00 - 610,891.000 1,832,673.00 - (1,832,673.00)
Dop 100 mm bh 58.00 10.00 308,915.300 17,917,087.40 3,089,153.00 (14,827,934.40)
6 Gate Valve
Gate valve all flange CI dia. 250 mm bh 12.00 3.00 7,403,400.000 88,840,800.00 22,210,200.00 (66,630,600.00)
Gate valve all flange CI dia. 200 mm bh 4.00 1.00 4,874,700.000 19,498,800.00 4,874,700.00 (14,624,100.00)
Gate valve all flange CI dia. 150 mm bh 6.00 3.00 3,180,700.000 19,084,200.00 9,542,100.00 (9,542,100.00)
Gate valve all flange CI dia. 100 mm bh 48.00 8.00 1,547,300.000 74,270,400.00 12,378,400.00 (61,892,000.00)
7 Stub End
Stub End 250 bh 24.00 10.00 2,602,500.000 62,460,000.00 26,025,000.00 (36,435,000.00)
Stub End 200 bh 8.00 4.00 1,954,750.000 15,638,000.00 7,819,000.00 (7,819,000.00)
Stub End 150 bh 12.00 6.00 1,282,250.000 15,387,000.00 7,693,500.00 (7,693,500.00)
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
Pekerjaan
A.2 Pemasangan Pipa dan Aksesoris Pipa
Pekerjaan Pemasangan Pipa
1 Galian Tanah Biasa
Pipa 250 mm (HDPE) m3 6,723.42 Err:509 125,519.625 843,921,157.12 Err:509 Err:509
Pipa 200 mm (HDPE) m3 3,466.32 Err:509 125,519.625 435,091,186.53 Err:509 Err:509
Pipa 150 mm (HDPE) m3 546.35 Err:509 125,519.625 68,577,647.12 Err:509 Err:509
Pipa 100 mm (HDPE) m3 3,740.80 Err:509 125,519.625 469,543,813.20 Err:509 Err:509
2 Pemasangan Pipa
Pipa 250 mm (HDPE) m' 10,187.00 10,625.00 138,395.730 1,409,837,301.51 1,470,454,631.25 60,617,329.74
Pipa 200 mm (HDPE) m' 5,252.00 4,011.00 122,630.750 644,056,699.00 491,871,938.25 (152,184,760.75)
Pipa 150 mm (HDPE) m' 1,349.00 2,948.00 113,791.150 153,504,261.35 335,456,310.20 181,952,048.85
Pipa 100 mm (HDPE) m' 11,690.00 12,730.00 94,775.780 1,107,928,868.20 1,206,495,679.40 98,566,811.20
Timbunan Tanah
3 Galian ( Penimbunan Kembali ) dan Pemadatan m3 13,677.30 14,124.79 74,663.750 1,021,198,507.88 1,054,609,869.36 33,411,361.48
Pekerjaan
A.3 Pembuatan Trush Block dan Box Valve
Pekerjaan Pembuatan Trush Block
1 Tee
Tee 250 x 200 bh 1.00 1.00 976,561.702 976,561.70 976,561.70 -
Tee 250 x 250 bh 3.00 3.00 976,561.702 2,929,685.11 2,929,685.11 -
Tee 250 x 150 bh 6.00 6.00 976,561.702 5,859,370.21 5,859,370.21 -
Tee 250 x 100 bh 8.00 8.00 976,561.702 7,812,493.62 7,812,493.62 -
Tee 200 x 200 bh 1.00 1.00 976,561.702 976,561.70 976,561.70 -
Tee 200 x 100 bh 14.00 14.00 976,561.702 13,671,863.83 13,671,863.83 -
Tee 200 x 100 PVC bh 1.00 1.00 976,561.702 976,561.70 976,561.70 -
Tee 150 x 150 PVC bh 2.00 2.00 711,038.100 1,422,076.20 1,422,076.20 -
Tee 150 x 100 bh 7.00 7.00 711,038.100 4,977,266.70 4,977,266.70 -
Tee 100 x 100 bh 88.00 88.00 531,976.14 46,813,900.61 46,813,900.61 -
Tee 100 x 100 PVC bh 4.00 4.00 531,976.143 2,127,904.57 2,127,904.57 -
2 Bend
Bend 90º 250 mm bh 23.00 23.00 976,561.702 22,460,919.15 22,460,919.15 -
Bend 90º 200 mm bh 6.00 6.00 976,561.702 5,859,370.21 5,859,370.21 -
Bend 90º 150 mm bh 1.00 1.00 711,038.100 711,038.10 711,038.10 -
Bend 90º 150 mm PVC bh 1.00 1.00 711,038.100 711,038.10 711,038.10 -
Bend 90º 100 mm bh 46.00 46.00 531,976.14 24,470,902.59 24,470,902.59 -
Bend 90º 100 mm PVC bh 1.00 1.00 531,976.143 531,976.14 531,976.14 -
3 "Y" Streiner
"Y" Streiner 250 mm bh 1.00 1.00 976,561.702 976,561.70 976,561.70 -
Pekerjaan Perlintasan
B (Jembatan) Pipa
B.1 Pekerjaan Perlintasan Pipa 1 (Jembatan SPBU 1)
Pekerjaan Pengadaan Pipa dan Accessories
1 Pipa Giv 250 m' 28.00 2,500,000.000 70,000,000.00 - (70,000,000.00)
2 Bend 45º 250 bh 4.00 1,912,800.000 7,651,200.00 - (7,651,200.00)
3 Flange Lass 250 bh 20.00 658,190.000 13,163,800.00 - (13,163,800.00)
4 Air Valve 250 bh 1.00 7,403,400.000 7,403,400.00 - (7,403,400.00)
5 Baja WF 300.150 kg 1,466.67 40,300.000 59,106,801.00 - (59,106,801.00)
6Baja CNP 100x50x6 (Dudukan Pipa) kg 33.00 48,042.000 1,585,386.00 - (1,585,386.00)
7 Plat Besi 9 mm kg 5.39 35,400.000 190,806.00 - (190,806.00)
8 Plat Beugel 5 mm bh 15.00 25,100.000 376,500.00 - (376,500.00)
9 Pagar Besi bh 2.00 500,000.000 1,000,000.00 - (1,000,000.00)
10 Baut Beugel bh 30.00 4,520.000 135,600.00 - (135,600.00)
11 Baut Angkur bh 12.00 10,400.000 124,800.00 - (124,800.00)
12 Baut Flange bh 100.00 17,170.000 1,717,000.00 - (1,717,000.00)
Pekerjaan Pemasangan Pipa dan Accessories
1 Pipa Giv 250 bh 28.00 209,816.530 5,874,862.84 - (5,874,862.84)
2 Bend 45º 250 bh 4.00 40,194.000 160,776.00 - (160,776.00)
3 Flange Lass 250 bh 20.00 215,609.79 4,312,195.80 - (4,312,195.80)
4 Air Valve 250 bh 1.00 532,701.400 532,701.40 - (532,701.40)
5 Baja WF 300.150 kg 1,466.67 40,300.000 59,106,801.00 - (59,106,801.00)
6Baja CNP 100x50x6 (Dudukan Pipa) kg 33.00 48,042.000 1,585,386.00 - (1,585,386.00)
7 Pagar Besi bh 2.00 500,000.000 1,000,000.00 - (1,000,000.00)
Pekerjaan Beton
1 Trush Block Bend bh 2.00 976,561.702 1,953,123.40 - (1,953,123.40)
Pekerjaan
2 Pondasi (Penyanggah Perlintasan Pipa)
Galian Tanah m3 3.60 125,519.625 451,870.65 - (451,870.65)
Cerucuk ø10 - 4m btg 24.00 35,400.000 849,600.00 - (849,600.00)
Urugan Pasir m3 0.60 288,000.000 172,800.00 - (172,800.00)
Lantai Kerja m3 0.60 1,671,605.516 1,002,963.31 - (1,002,963.31)
Bekisting m2 14.00 482,385.325 6,753,394.55 - (6,753,394.55)
Pembesian 12 mm - 200 kg 392.85 31,710.445 12,457,448.32 - (12,457,448.32)
Cor Beton K250 m3 4.28 2,040,917.43 8,735,126.60 - (8,735,126.60)
Err:509
TOTAL 28,543,514,597.03 Err:509
PAJAK PERTAMBAHAN NILAI 10.0% 2,854,351,459.70
11.0% Err:509
JUMLAG BIAYA TERMASUK PAJAK 31,397,866,056.73 Err:509
DIBULATKAN 0.000 31,397,866,000.00 Err:509
Kontraktor Pelaksana/Penyedia
PANITIA PENELITI PELAKSANAAN KONTRAK
PT. JAYA TEKNIK LESTARI KSO
PT. ADIAN TEKNIK NATAMA
1.
Ketua merangkap Anggota ( ………………………………………………… )
RIO YASSIN
Kuasa KSO 2.
Sekretaris merangkap Anggota ( ………………………………………………)
Mengetahui
Satuan Kerja Pelaksanaan Prasarana 3.
Permukiman Wilayah II A n g g o t a ( ……………………………………………………… )
Provinsi Kalimantan Barat
PPK Air Minum
4.
A n g g o t a ( ………………………………………………)
VOLUME HARGA SATUAN JUMLAH
NO URAIAN SAT (Rp.) (+/-)
KONTRAK ADD KONTRAK ADD
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 1,000,000.00 1,000,000.00 1,000,000.00 Tetap
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 1,264,421.20 63,221,060.25 63,221,060.25 Tetap
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 149,000,000.00 149,000,000.00 149,000,000.00 Tetap
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 4,500,000.00 22,500,000.00 22,500,000.00 Tetap
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 50,000,000.00 50,000,000.00 50,000,000.00 Tetap
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 62,791,200.00 62,791,200.00 62,791,200.00 Tetap
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 83,793.60 502,761.60 (502,761.60) Berkurang
VOLUME HARGA SATUAN JUMLAH PEKERJAAN TAMBAH PEKERJAAN KURANG
NO URAIAN SAT Keterangan
(Rp.) (+) (-)
KONTRAK ADD II KONTRAK ADD II
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 18.00 83,793.60 670,348.80 1,508,284.80 837,936.00 Bertambah
3 Stop Kontak bh 2.00 2.00 72,523.60 145,047.20 145,047.20 Tetap
4 Sakelar ganda bh 1.00 4.00 61,253.60 61,253.60 245,014.40 183,760.80 Bertambah
5 Instalasi listrik ttk 10.00 23.00 295,220.64 2,952,206.40 6,790,074.72 3,837,868.32 Bertambah
6 Exhaust Fan set 2.00 5.00 1,764,000.00 3,528,000.00 8,820,000.00 5,292,000.00 Bertambah
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 270.27 59,768.95 11,394,950.32 16,153,754.12 4,758,803.80 Bertambah
2 Waterprofing Atap dak beton m2 51.45 207.50 127,308.45 6,550,019.75 26,415,866.83 19,865,847.08 Bertambah
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 73,965.85 2,662,770.72 2,662,770.72 Tetap
2 Bend diameter 100 mm x 90° bh 18.00 18.00 32,614.12 587,054.16 587,054.16 Tetap
3 Roof drain diameter 100 mm bh 6.00 6.00 9,840.00 59,040.00 59,040.00 Tetap
6 Baja CNP 100x50x6 (Dudukan Pipa) kg 33.00 48,042.00 1,585,386.00 (1,585,386.00) Berkurang
7 Pagar Besi bh 2.00 500,000.00 1,000,000.00 (1,000,000.00) Berkurang
Pekerjaan Beton
1 Trush Block Bend bh 2.00 976,561.70 1,953,123.40 (1,953,123.40) Berkurang
2 Pekerjaan Pondasi (Penyanggah Perlintasan Pipa)
Galian Tanah m3 3.60 125,519.63 451,870.65 (451,870.65) Berkurang
Cerucuk ø10 - 4m btg 24.00 35,400.00 849,600.00 (849,600.00) Berkurang
Urugan Pasir m3 0.60 288,000.00 172,800.00 (172,800.00) Berkurang
Lantai Kerja m3 0.60 1,671,605.52 1,002,963.31 (1,002,963.31) Berkurang
Bekisting m2 14.00 482,385.33 6,753,394.55 (6,753,394.55) Berkurang
Pembesian 12 mm - 200 kg 392.85 31,710.45 12,457,448.32 (12,457,448.32) Berkurang
Cor Beton K250 m3 4.28 2,040,917.43 8,735,126.60 (8,735,126.60) Berkurang
6 Baja CNP 100x50x6 (Dudukan Pipa) kg 24.20 48,042.00 1,162,616.40 (1,162,616.40) Berkurang
7 Plat Besi 9 mm kg 5.39 35,400.00 190,806.00 (190,806.00) Berkurang
8 Plat Beugel 5 mm bh 11.00 25,100.00 276,100.00 (276,100.00) Berkurang
9 Pagar Besi bh 2.00 100,000.00 200,000.00 (200,000.00) Berkurang
10 Baut Beugel kg 22.00 4,520.00 99,440.00 (99,440.00) Berkurang
11 Baut Angkur kg 12.00 10,400.00 124,800.00 (124,800.00) Berkurang
12 Baut Flange bh 100.00 17,170.00 1,717,000.00 (1,717,000.00) Berkurang
Pekerjaan Pemasangan Pipa dan Accessories
1 Pipa Giv 250 bh 23.00 209,816.53 4,825,780.19 (4,825,780.19) Berkurang
2 Bend 45º 250 bh 4.00 40,194.00 160,776.00 (160,776.00) Berkurang
3 Flange Lass 250 bh 20.00 215,609.79 4,312,195.80 (4,312,195.80) Berkurang
4 Air Valve 250 bh 1.00 532,701.40 532,701.40 (532,701.40) Berkurang
5 Baja WF 300.150 kg 1,100.00 40,300.00 44,330,000.00 (44,330,000.00) Berkurang
6 Baja CNP 100x50x6 (Dudukan Pipa) kg 24.20 48,042.00 1,162,616.40 (1,162,616.40) Berkurang
7 Pagar Besi bh 2.00 500,000.00 1,000,000.00 (1,000,000.00) Berkurang
Pekerjaan Beton
1 Trush Block Bend bh 2.00 976,561.70 1,953,123.40 (1,953,123.40) Berkurang
2 Pekerjaan Pondasi (Penyanggah Perlintasan Pipa)
3 Galian Tanah m3 3.60 125,519.63 451,870.65 (451,870.65) Berkurang
4 Cerucuk ø10 - 4m btg 24.00 35,400.00 849,600.00 (849,600.00) Berkurang
5 Urugan Pasir m3 0.60 288,000.00 172,800.00 (172,800.00) Berkurang
6 Lantai Kerja m3 0.60 1,671,605.52 1,002,963.31 (1,002,963.31) Berkurang
7 Bekisting m2 14.00 482,385.33 6,753,394.55 (6,753,394.55) Berkurang
8 Pembesian 12 mm - 200 kg 392.85 31,710.45 12,457,448.32 (12,457,448.32) Berkurang
9 Cor Beton K250 m3 4.28 2,040,917.43 8,735,126.60 (8,735,126.60) Berkurang
156,357
TOTAL 28,543,514,597.03 28,286,366,275.20
PAJAK PERTAMBAHAN NILAI 0.10 2,854,351,459.70
0.11 3,111,500,290.27
JUMLAH BIAYA TERMASUK PAJAK 31,397,866,056.73 31,397,866,565.47
DIBULATKAN 0.000 31,397,866,000.00 31,397,866,000.00
Kontraktor Pelaksana/Penyedia
PANITIA PENELITI PELAKSANAAN KONTRAK
PT. JAYA TEKNIK LESTARI KSO
PT. ADIAN TEKNIK NATAMA
1.
Ketua merangkap Anggota ( ………………………………………………… )
RIO YASSIN
Kuasa KSO 2.
Sekretaris merangkap Anggota ( ………………………………………………)
Mengetahui
Satuan Kerja Pelaksanaan Prasarana 3.
Permukiman Wilayah II A n g g o t a ( ……………………………………………………… )
Provinsi Kalimantan Barat
PPK Air Minum
4.
A n g g o t a ( ………………………………………………)
Lokasi : Kecamatan Putussibau Utara & Putussibau Selatan - Kabupaten Kapuas Hulu
Sumber Dana : APBN
Tahun Anggaran : 2022 - 2023
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
A PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan Dan Perataan m2 Rp 22,821.75
2 Pembuatan Los Kerja Dan Gudang m2 Rp 1,264,421.20
3 Pemasangan Bouwplank m' Rp 79,003.71
4 Pembongkaran 1 m³ beton bertulang M3 Rp 1,859,504.92
B PEKERJAAN TANAH
1 Penggalian 1 m³ tanah biasa sedalam 1 m m3 Rp 125,519.63
2 Urugan tanah m3 Rp 74,663.75
3 Buang sisa galian m3 Rp 44,741.90
4 Pemadatan tanah m3 Rp 74,663.75
5 Urugan pasir m3 Rp 438,293.75
C PEKERJAAN PASANGAN
1 Pasangan batu belah 1 : 4 m2 Rp 1,599,204.38
2 Pasangan batako uk 7 x 15 x 30 cm m2 Rp 190,005.88
3 Plesteran 1 : 4 m2 Rp 95,043.02
4 Acian m2 Rp 55,457.03
E PEKERJAAN BETON
1 Pengadaan dan Pemasangan Water Stop PVC lebar 20 cm m' Rp 112,693.56
F PEKERJAAN BEKISTING
1 Pemasangan Bekisting Untuk Lantai m2 Rp 482,385.33
2 Pemasangan Bekisting Untuk Dinding m2 Rp 495,224.02
3 Pemasangan Bekisting Untuk Balok/Atap m2 Rp 479,391.42
4 Pemasangan Bekisting Untuk Sloof m2 Rp 237,408.88
5 Pemasangan Bekisting Untuk Kolom m2 Rp 523,095.33
Page 77 of 328
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
b Kolom m3 Rp 10,076,724.37
c Ringbalk m3 Rp 9,657,942.40
d Lantai m3 Rp 2,095,884.05
II Beton Bertulang mutu f'c = 24 Mpa (K-300)
1 IPA Konstruksi Baja
a Pelat Lantai IPA Baja m3 Rp 7,847,029.27
b Pondasi Bor Pile m' Rp 1,484,552.74
2 Reservoar
a Lantai m3 Rp 6,529,270.02
b Dinding m3 Rp 7,592,834.26
c Balok m3 Rp 11,730,010.43
d Atap m3 Rp 6,808,549.36
3 Rumah Pompa
a Lantai m3 Rp 6,333,489.73
b Dinding m3 Rp 6,359,801.32
c Kolom m3 Rp 8,698,378.88
d Pondasi Telapak m3 Rp 8,936,283.06
e Sloof m3 Rp 7,418,911.74
f Ring Balok m3 Rp 8,178,757.69
g Dak Atap m3 Rp 6,532,985.59
h Lisplank m3 Rp 6,604,334.10
i Selasar m3 Rp 8,179,962.42
j Tangga m3 Rp 8,177,489.27
k Pondasi Pompa m3 Rp 8,183,477.09
4 Rumah Bahan Kimia
a Lantai, t = 15 cm m3 Rp 9,289,854.52
b Pondasi Tangki, t = 10 cm m3 Rp 10,947,930.27
c Kolom m3 Rp 9,754,653.80
d Pondasi Telapak ukuran m3 Rp 9,673,233.80
e Sloof ukuran 20 x 30 cm m3 Rp 9,092,906.13
Area Mezzaine
e Balok ukuran 20 x 30 cm m3 Rp 6,803,475.69
f Lantai, t = 15 cm m3 Rp 10,871,254.41
g Tangga akses ke Mezzaine m3 Rp 5,271,189.82
h Ring Balok ukuran 20 x 30 cm m3 Rp 10,004,010.90
i Dak Atap, t = 15 cm m3 Rp 6,892,264.94
j Lisplank, t = 8 cm m3 Rp 5,823,129.76
5 SDB
a Lantai m3 Rp 6,617,298.21
b Dinding m3 Rp 4,135,987.28
c Pelindung Pipa m3 Rp 2,998,792.81
6 Pagar
a Ring balok, sloof dan Ring balok m3 Rp 8,943,442.38
H PEKERJAAN BESI
1 Pelat baja, tebal 10 mm, SS 400 pelat kapal Kg Rp 66,362.48
2 Pembesian dengan Besi Polos atau Ulir Kg Rp 31,710.45
3 Pekerjaan Besi Profil Kg Rp 70,027.07
4 Pengelasan besi/pipa cm Rp 5,245.52
5 Man hole ukuran 80 x 80 cm unit Rp 1,699,117.18
6 Ventilasi diameter 75 mm unit Rp 1,733,494.77
7 Tangga dinding m' Rp 1,427,964.63
8 Pintu besi plat baja ukuran 170 x 280 cm rangkap,rangka besi siku m2 Rp 1,240,350.90
9 Handrail
- Pipa BSP diameter 1.5 ", type medium kg Rp 30,299.16
- Pipa BSP diameter 1 ", type medium kg Rp 39,159.92
10 Penutup Chamber unit Rp 6,612,110.00
11 Pagar BRC tinggi 2.5 m m' Rp 210,210.00
12 Kawat duri m' Rp 25,740.00
Page 78 of 328
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
13 Besi siku 4 x 4 x 0.4 cm m' Rp 18,460.00
14 Pintu Gerbang Utama 7 x 2 m m2 Rp 2,750,000.00
M PEKERJAAN SANITASI
Pipa PVC diameter 3/4 " Termasuk assesories m' Rp 36,469.68
Pipa PVC diameter 1/2 " Termasuk assesories m' Rp 71,825.34
Kran diameter 1/2" Termasuk assesories bh Rp 149,026.78
Closet Jongkok bh Rp 777,055.00
Bak mandi Fiberglass bh Rp 539,990.55
Floor Drain kamar mandi bh Rp 165,991.46
Page 79 of 328
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
N PEKERJAAN SEPTIK TANK
Dop pvc diameter 100 mm bh Rp 56,810.00
Vent pipa GI diameter 75 mm bh Rp 1,733,494.77
Man hole ukuran 40 x 40 cm bh Rp 424,779.30
Media pasir m3 Rp 235,820.00
Media koral m3 Rp 299,000.00
Media ijuk kg Rp 38,220.00
O PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk Rp 83,793.60
2 Lampu SL 18 watt lengkap dengan box ttk Rp 83,793.60
3 Stop Kontak bh Rp 72,523.60
4 Sakelar ganda bh Rp 61,253.60
5 Sakelar Tunggal bh Rp 55,618.60
6 Instalasi listrik ttk Rp 295,220.64
7 Exhouse Fan termasuk asesories set Rp 1,764,000.00
Page 80 of 328
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
9 Pengadaan dan Pemasangan Flow Meter
a Flowmeter Air Minum, electromagnetic, diameter 250 mm, 0 - 600 m3/hour bh Rp 81,884,915.10
b Flowmeter Air Baku, electromagnetic, diameter 200 mm, 0 - 600 m3/hour bh Rp 75,036,665.10
10 Strainer, diameter 25 mm, PVC bh Rp 1,385,319.67
11 Screen bh Rp 1,274,000.00
12 Pengadaan dan Pemasangan Reducer
a Reducer diameter 250 x 150 mm bh Rp 3,067,184.55
b Reducer diameter 200 x 150 mm bh Rp 813,184.55
13 Pengadaan dan Pemasangan Tee
a Tee diameter 300 x 300 mm bh Rp 5,341,720.10
b Tee diameter 300 x 200 mm bh Rp 4,897,360.10
c Tee diameter 250 x 250 mm bh Rp 3,795,134.55
d Tee diameter 250 x 200 mm bh Rp 2,555,434.55
e Tee diameter 200 x 200 mm bh Rp 1,441,429.55
f Tee diameter 150 x 50 mm bh Rp 890,636.07
g Tee diameter 75 x 75 mm bh Rp 748,726.07
14 Pengadaan dan Pemasangan Bend
a Bend diameter 200 mm x 90º bh Rp 1,126,444.55
b Bend diameter 150 mm x 90º bh Rp 768,273.60
c Bend diameter 75 mm x 90º bh Rp 511,363.60
15 Pengadaan dan Pemasangan Blind Flange
a Blind Flange diameter 300 mm bh Rp 1,724,789.55
b Blind Flange diameter 200 mm bh Rp 1,219,019.55
c Blind Flange diameter 100 mm bh Rp 633,148.60
16 Pressure Gauge, Dial Size 3 inch, Bourdon type bh Rp 1,315,011.78
17 Pengadaan dan Pemasangan Flange Steel, PN 10
a Flange Steel diameter 300 mm bh Rp 934,969.55
b Flange Steel diameter 250 mm bh Rp 790,759.55
c Flange Steel diameter 200 mm bh Rp 610,439.55
d Flange Steel diameter 150 mm bh Rp 452,828.60
e Flange Steel diameter 100 mm bh Rp 367,153.60
f Flange Steel diameter 75 mm bh Rp 311,953.60
g Flange Steel diameter 50 mm bh Rp 272,508.60
18 Pengadaan dan Pemasangan Static mixer, inline diameter 200 mm unit Rp 63,766,665.10
19 Pengadaan dan Pemasangan Nozzle , PP/PVDF bh Rp 51,615.22
20 Pipa dinding GI all flange diameter 200 mm, L = 0.60 m unit Rp 3,166,684.43
21 Pengadaan dan Pemasangan Gate Valve
Gate valve diameter 200 mm, water type, gear box, ductile iron bh Rp 14,864,853.77
22 Pengadaan dan Pemasangan Screen diameter 200 mm bh Rp 679,209.55
23 Pengadaan dan Pemasangan Giboult Joint diameter 200 mm bh Rp 1,366,679.55
24 Dop PVC diameter 75 mm bh Rp 8,840.00
25 Dop PVC diameter 50 mm bh Rp 6,370.00
26 PVC fitting flange diameter 75 mm bh Rp 679,028.77
27 Wall pipe dan puddle diameter 75 mm bh Rp 1,491,100.00
28 Tee PVC diameter 75 x 75 mm bh Rp 59,540.00
29 Bend PVC diameter 75 mm x 90° bh Rp 48,230.00
30 Bend PVC AW diameter 100 mm x 90° bh Rp 94,000.00
31 Air Vent, diameter 75 mm bh Rp 17,568,460.00
32 Box Street Rp
- DN 250 mm bh Rp 505,000.00
- DN 200 mm bh Rp 450,000.00
- DN 150 mm bh Rp 375,000.00
- DN 100 mm bh Rp 262,000.00
Q PEKERJAAN PENGECATAN
1 Pengecatan cat besi sistem semprot m2 Rp 207,809.60
2 Pengecatan cat besi sistem manual m2 Rp 235,994.95
3 Pengecatan cat tembok m2 Rp 59,768.95
4 Pengecatan cat kayu m2 Rp 85,979.29
Page 81 of 328
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
5 Waterprofing Atap dak beton m2 Rp 127,308.45
Page 82 of 328
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
R PEKERJAAN TUBE SETTLER DAN MEDIA FILTER
1 Pengadaan dan Pemasangan Tube Settler m3 Rp 5,149,900.44
2 Pengadaan dan Pemasangan Media Filter
a Pasir Silika kg Rp 5,001.16
b Kerikil kg Rp 485.55
U PEKERJAAN JALAN
1 Makadam 5 - 7 cm, tebal 15 cm m2 Rp 65,910.00
2 Batu pecah 2 - 3 cm, tebal 3 cm m2 Rp 30,550.00
3 Sirtu tebal 15 cm m2 Rp 67,860.00
4 Hot mix, tebal 6 cm m2 Rp 105,950.00
5 Pemasangan Kansteen m' Rp 203,580.00
V PEKERJAAN LAIN-LAIN
1 Bak Kontrol bh Rp 1,743,813.54
2 Tutup Bak Kontrol bh Rp 955,753.41
3 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' Rp 73,965.85
4 Bend PVC diameter 100 mm x 90° bh Rp 35,280.00
5 Roof drain diameter 100 mm bh Rp 9,840.00
6 Cerucuk Bambu, L = 200 cm ttk Rp 48,000.00
7 Pengisian silent pondasi genset m' Rp 450,000.00
8 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit Rp 150,000,000.00
9 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit Rp 180,000,000.00
10 Suction Pompa Intake dan distribusi + Accessories unit Rp 35,000,000.00
11 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' Rp 5,000,000.00
12 Panel Pompa unit Rp 25,000,000.00
13 Pemasangan Sambungan Listrik PLN 105 KVA ls Rp 175,000,000.00
14 Pemasangan Sambungan Listrik PLN 197 KVA ls Rp 435,674,077.50
15 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang) ls Rp 100,000,000.00
16 Pengadaan dan Pemasangan Penangkal Petir Radius 150 Meter Unit Rp 46,500,000.00
17 Pengadaan dan Pemasangan Hoist Crane Unit Rp 50,000,000.00
18 Pengadaan dan Pembuatan Tiang Bendera + Aksesories Ls Rp 2,500,000.00
19 Pengadaan dan Pemasangan Panel Inverter (Pompa Intake dan Pompa Distribusi Ls Rp 200,520,000.00
20 Pengadaan dan Pemasangan Pagar BRC, T = 1,9 M Ls Rp 83,230,000.00
21 Penataan Taman Unit Rp 39,568,050.00
22 Uji Coba Selama 120 Jam Ls Rp 73,983,000.00
23 Tangga dinding hollow stainless steel unit Rp 3,287,418.75
24 Pagar besi hollow (stainless steel) m2 Rp 2,250,000.00
25 Pintu pagar besi sliding (stainless steel) m2 Rp 2,350,000.00
26 Logo ukiran motif daerah pcs Rp 2,205,000.00
Page 83 of 328
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
10. Pemasangan 1 m pipa HDPE Ø 110 mm m' 94,775.78
11. Pemasangan 1 m pipa HDPE Ø 150 mm m' 113,791.15
12. Pemasangan 1 m pipa HDPE Ø 200 mm m' 122,630.75
13. Pemasangan 1 m pipa HDPE Ø 250 mm m' 138,395.73
14. Pemasangan 1 m pipa HDPE Ø 315 mm m' 155,405.80
15. Pemasangan 1 m pipa GIP Ø 50 mm m' 76,069.07
16. Pemasangan 1 m pipa GIP Ø 75 mm m' 88,396.00
17. Pemasangan 1 m pipa GIP Ø 100 mm m' 99,041.25
18. Pemasangan 1 m pipa GIP Ø 150 mm m' 111,896.40
19. Pemasangan 1 m pipa GIP Ø 200 mm m' 175,983.50
20. Pemasangan 1 m pipa GIP Ø 250 mm m' 209,816.53
21. Pemasangan 1 m pipa GIP Ø 300 mm m' 211,746.15
X PEKERJAAN PEMASANGAN ACCESSORIES
1. Pemasangan 1 buah valve/Gibolt Joint Ø 150 mm unit 354,391.73
2. Pemasangan 1 buah valve/Gibolt Joint Ø 200 mm unit 494,201.40
3. Pemasangan 1 buah valve/Gibolt Joint Ø 250 mm unit 532,701.40
4. Pemasangan 1 buah valve/Gibolt Joint Ø 300 mm unit 634,480.00
5. Pemasangan 1 buah valve/Gibolt Joint Ø 100 mm unit 291,582.06
6. Pemasangan 1 buah valve/Gibolt Joint Ø 75 - 50 mm unit 219,147.39
7. Pemasangan 1 buah tee Ø 150 mm unit 34,280.40
8. Pemasangan 1 buah tee Ø 200 mm unit 58,974.30
9. Pemasangan 1 buah tee Ø 250 mm unit 87,133.20
10. Pemasangan 1 buah tee Ø 300 mm unit 288,927.10
11. Pemasangan 1 buah tee Ø 100 mm unit 29,367.80
12. Pemasangan 1 buah tee Ø 75-50 mm unit 23,234.37
13. Pemasangan 1 buah dop Ø 75-50 mm unit 23,110.39
14. Pemasangan 1 buah dop Ø 100 mm unit 29,367.80
15. Pemasangan 1 buah dop Ø 150 mm unit 58,974.30
16. Pemasangan 1 buah Flange Spigot/Socket Ø 75-50 mm unit 66,861.67
17. Pemasangan 1 buah Flange Spigot/Socket Ø 100 mm unit 93,747.50
18. Pemasangan 1 buah Flange Spigot/Socket Ø 200 - 150 mm unit 161,379.17
19. Pemasangan 1 buah Bend 90'/45' Ø 75-50 mm unit 28,392.21
20. Pemasangan 1 buah Bend 90'/45' Ø 100 mm unit 32,614.12
21. Pemasangan 1 buah Bend 90'/45' Ø 150 mm unit 36,712.06
22. Pemasangan 1 buah Bend 90'/45' Ø 200 mm unit 40,194.00
23. Pemasangan 1 buah Reducer Ø 100-75 mm unit 33,481.91
24. Pemasangan 1 buah Reducer Ø 200 mm - 150 mm unit 37,579.85
25. Pembuatan Box Gate Valve Ø 200 - 50 mm unit 3,324,874.66
26. Pemasangan 1 buah Flange Lass Ø 250 mm unit 215,609.79
27. Pemasangan 1 buah Flange Lass Ø 200 mm unit 170,052.63
28. Pemasangan 1 buah Flange Lass Ø 150 mm unit 180,637.71
29. Pemasangan 1 buah Flange Lass Ø 100 mm unit 95,108.31
30. Pemasangan 1 buah Flange Lass Ø 75 mm unit 76,113.51
31. Pemasangan 1 buah Flange Lass Ø 50 mm unit 53,313.59
Y PEKERJAAN PENGETESAN PIPA
1. Pengetesan 1 m pipa Ø 50 mm M1 2,510.42
2. Pengetesan 1 m pipa Ø 75 mm M2 3,093.42
3. Pengetesan 1 m pipa Ø 100 mm M3 4,453.03
4. Pengetesan 1 m pipa Ø 150 mm M4 7,500.53
5. Pengetesan 1 m pipa Ø 200 mm M5 11,462.28
6. Pengetesan 1 m pipa Ø 250 mm M6 16,947.78
7. Pengetesan 1 m pipa Ø 300 mm M7 22,623.92
8. Pengetesan 1 m pipa Ø 400 mm M8 38,656.42
9. Pengetesan 1 m pipa Ø 500 mm M9 47,984.42
10. Pengetesan 1 m pipa Ø 600 mm M10 84,421.92
Z PEKERJAAN ANKER BLOCK / TRUSH BLOCK
Page 84 of 328
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
(Rp.)
1. Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 50 mm bh 367,510.02
2. Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 75 mm bh 458,606.51
3. Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 100 mm bh 531,976.14
4. Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 150 mm bh 711,038.10
5. Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 200 mm bh 976,561.70
Page 85 of 328
DAFTAR ANALISA HARGA SATUAN
Pekerjaan : Pembangunan Jaringan Perpipaan dan Bangunan Pendukung SPAM Kec. Putussibau
Selatan Kab. Kapuas Hulu
Lokasi : Kecamatan Putussibau Utara & Putussibau Selatan - Kabupaten Kapuas Hulu
Sumber Dana : APBN
Tahun Anggaran : 2022 - 2023
Page 86 of 328
- Papan 3/20 (kayu klas III) m3 0.007 2,121,020.00 14,847.14
- Paku 5 - 7 cm kg 0.020 19,800.00 396.00
Jumlah Harga Bahan 40,695.38
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 68,698.88
E Overheads + Profit ( 15 % ) 10,304.83
F Harga Satuan Pekerjaan ( D + E ) 79,003.71
1 m3 Urugan tanah
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.500 112,700.00 56,350.00
Mandor OH 0.050 171,500.00 8,575.00
Jumlah Harga Tenaga Kerja 64,925.00
B BAHAN
Jumlah Harga Bahan
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 64,925.00
Page 87 of 328
E Overheads + Profit ( 15 % ) 9,738.75
F Harga Satuan Pekerjaan ( D + E ) 74,663.75
1 m3 Pemadatan Tanah
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.500 112,700.00 56,350.00
Mandor OH 0.050 171,500.00 8,575.00
Jumlah Harga Tenaga Kerja 64,925.00
B BAHAN
Jumlah Harga Bahan
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 64,925.00
E Overheads + Profit ( 15 % ) 9,738.75
F Harga Satuan Pekerjaan ( D + E ) 74,663.75
1 m3 Urugan Pasir
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.300 112,700.00 33,810.00
Mandor OH 0.010 171,500.00 1,715.00
Jumlah Harga Tenaga Kerja 35,525.00
B BAHAN
- Pasir Urug m3 1.200 288,000.00 345,600.00
Jumlah Harga Bahan 345,600.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 381,125.00
E Overheads + Profit ( 15 % ) 57,168.75
F Harga Satuan Pekerjaan ( D + E ) 438,293.75
Page 88 of 328
Jumlah Harga Bahan 83,265.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 97,994.40
E Overheads + Profit ( 15 % ) 14,699.16
F Harga Satuan Pekerjaan ( D + E ) 112,693.56
Page 89 of 328
Jumlah Harga Tenaga Kerja 243,931.80
B BAHAN
- Sement Portland kg 299.00 2,490.00 744,510.00
- Pasir Beton kg 799.00 205.71 164,365.71
- Koral Beton kg 1,017.00 410.56 417,535.00
- Air ltr 215.00 26.50 5,697.50
Jumlah Harga Bahan 1,332,108.21
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 1,576,040.01
E Overheads + Profit ( 15 % ) 236,406.00
F Harga Satuan Pekerjaan ( D + E ) 1,812,446.02
Page 90 of 328
Kepala Tukang Batu OH 0.075 166,600.00 12,495.00
Mandor OH 0.075 171,500.00 12,862.50
Jumlah Harga Tenaga Kerja 300,982.50
B BAHAN
- Batu Belah m3 1.20 445,000.00 534,000.00
- Sement Portland kg 163.00 2,490.00 405,870.00
- Pasir Pasang m3 0.52 288,000.00 149,760.00
Jumlah Harga Bahan 1,089,630.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 1,390,612.50
E Overheads + Profit ( 15 % ) 208,591.88
F Harga Satuan Pekerjaan ( D + E ) 1,599,204.38
Pemasangan 1 m2 Acian
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.200 112,700.00 22,540.00
Tukang Batu OH 0.100 142,100.00 14,210.00
Kepala Tukang Batu OH 0.010 166,600.00 1,666.00
Mandor OH 0.010 171,500.00 1,715.00
Page 91 of 328
Jumlah Harga Tenaga Kerja 40,131.00
B BAHAN
- Semen Porland kg 3.250 2,490.00 8,092.50
Jumlah Harga Bahan 8,092.50
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 48,223.50
E Overheads + Profit ( 15 % ) 7,233.53
F Harga Satuan Pekerjaan ( D + E ) 55,457.03
Page 92 of 328
B BAHAN
- Ubin keramik ukuran 20 x 20 cm dus 1.050 80,900.00 84,945.00
- Semen Porland kg 10.400 2,490.00 25,896.00
- Pasir Pasang m3 0.045 288,000.00 12,960.00
- Semen warna kg 0.500 30,420.00 15,210.00
Jumlah Harga Bahan 139,011.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 279,469.50
E Overheads + Profit ( 15 % ) 41,920.42
F Harga Satuan Pekerjaan ( D + E ) 321,389.93
Page 93 of 328
Mandor OH 0.160 171,500.00 27,440.00
Jumlah Harga Tenaga Kerja 378,280.00
B BAHAN
- kloset jongkok unit 1.000 279,600.00 279,600.00
- Semen Porland (pc) kg 6.000 2,490.00 14,940.00
- Pasir Pasang m3 0.010 288,000.00 2,880.00
Jumlah Harga Bahan 297,420.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 675,700.00
E Overheads + Profit ( 15 % ) 101,355.00
F Harga Satuan Pekerjaan ( D + E ) 777,055.00
Page 94 of 328
- Paving Block Hexagon t = 6 cm m2 1.000 183,600.00 183,600.00
- Pasir Pasang m3 0.043 288,000.00 12,384.00
Jumlah Harga Bahan 195,984.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 246,356.00
E Overheads + Profit ( 15 % ) 36,953.40
F Harga Satuan Pekerjaan ( D + E ) 283,309.40
Page 95 of 328
- Besi Beton kg 10.500 22,160.00 232,680.00
- Kawat Beton kg 0.150 44,700.00 6,705.00
Jumlah Harga Bahan 239,385.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 275,743.00
E Overheads + Profit ( 15 % ) 41,361.45
F Harga Satuan Pekerjaan ( D + E ) 317,104.45
Page 96 of 328
- Minyak bekisting ltr 0.200 7,160.00 1,432.00
- Balok kayu Kelas II m3 0.015 3,721,360.00 55,820.40
- Plywood Tebal 9 mm lbr 0.350 189,200.00 66,220.00
- Dolken diameter 8-10/400 cm btg 2.000 35,400.00 70,800.00
Jumlah Harga Bahan 287,033.20
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 419,465.50
E Overheads + Profit ( 15 % ) 62,919.83
F Harga Satuan Pekerjaan ( D + E ) 482,385.33
Page 97 of 328
Pekerja OH 0.520 112,700.00 58,604.00
Tukang Kayu OH 0.260 142,100.00 36,946.00
Kepala Tukang Kayu OH 0.026 166,600.00 4,331.60
Mandor OH 0.026 171,500.00 4,459.00
Jumlah Harga Tenaga Kerja 104,340.60
B BAHAN
- Kayu Kelas III m3 0.045 2,121,020.00 95,445.90
- Paku 5 - 7 cm kg 0.300 19,800.00 5,940.00
- Minyak bekisting ltr 0.100 7,160.00 716.00
Jumlah Harga Bahan 102,101.90
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 206,442.50
E Overheads + Profit ( 15 % ) 30,966.38
F Harga Satuan Pekerjaan ( D + E ) 237,408.88
Page 98 of 328
1 m3 Beton Untuk Sloof Bangunan Kantor Mutu Beton fc = 21.7 Mpa ( K-250 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 21.7 Mpa (k-250) m3 1.00 2,040,917.43 2,040,917.43
- Pembesian kg 209.97 31,710.45 6,658,242.14
- Bekisting m2 2.00 237,408.88 474,817.75
Jumlah Harga Bahan 9,173,977.32
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 9,173,977.32
1 m3 Beton Untuk Kolom Bangunan Kantor Mutu Beton fc = 21.7 Mpa ( K-250 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 21.7 Mpa (k-250) m3 1.00 2,040,917.43 2,040,917.43
- Pembesian kg 220.42 31,710.45 6,989,616.29
- Bekisting m2 2.00 523,095.33 1,046,190.65
Jumlah Harga Bahan 10,076,724.37
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 10,076,724.37
1 m3 Beton Untuk Ring Balok Bangunan Kantor Mutu Beton fc = 21.7 Mpa ( K-250 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 21.7 Mpa (k-250) m3 1.00 2,040,917.43 2,040,917.43
- Pembesian kg 209.97 31,710.45 6,658,242.14
- Bekisting m2 2.00 479,391.42 958,782.83
Jumlah Harga Bahan 9,657,942.40
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 9,657,942.40
1 m3 Beton Untuk Ring balok, Sloof dan ,Kolom Pagar Mutu Beton fc = 21.7 Mpa ( K-250 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 21.7 Mpa (k-250) m3 1.00 2,040,917.43 2,040,917.43
- Pembesian kg 202.70 31,710.45 6,427,707.20
- Bekisting m2 2.00 237,408.88 474,817.75
Jumlah Harga Bahan 8,943,442.38
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 8,943,442.38
Page 99 of 328
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 150.94 31,710.45 4,786,374.57
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 7,847,029.27
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 7,847,029.27
1 m3 Beton Untuk Lantai Resevoar Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 109.38 31,710.45 3,468,615.32
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 6,529,270.02
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 6,529,270.02
1 m3 Beton Untuk Dinding Resevoar Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 110.88 31,710.45 3,516,054.14
- Bekisting m2 4.00 495,224.02 1,980,896.07
Jumlah Harga Bahan 7,592,834.26
C PERALATAN
Jumlah Harga Peralatan
1 m3 Beton Untuk Atap Resevoar Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 118.38 31,710.45 3,753,882.48
- Bekisting m2 2.00 479,391.42 958,782.83
Jumlah Harga Bahan 6,808,549.36
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 6,808,549.36
1 m3 Beton Untuk Lantai Rumah Pompa Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 103.21 31,710.45 3,272,835.03
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 6,333,489.73
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 6,333,489.73
1 m3 Beton Untuk Dinding Rumah Pompa Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 103.23 31,710.45 3,273,469.24
- Bekisting m2 2.00 495,224.02 990,448.03
Jumlah Harga Bahan 6,359,801.32
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 6,359,801.32
1 m3 Beton Untuk Sloof Rumah Pompa Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 152.89 31,710.45 4,848,209.94
- Bekisting m2 2.00 237,408.88 474,817.75
Jumlah Harga Bahan 7,418,911.74
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 7,418,911.74
1 m3 Beton Untuk Ring Balok Rumah Pompa Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 161.59 31,710.45 5,124,090.81
- Bekisting m2 2.00 479,391.42 958,782.83
Jumlah Harga Bahan 8,178,757.69
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 8,178,757.69
1 m3 Beton Untuk Atap Rumah Pompa Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 109.69 31,710.45 3,478,318.71
- Bekisting m2 2.00 479,391.42 958,782.83
Jumlah Harga Bahan 6,532,985.59
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 6,532,985.59
1 m3 Beton Untuk Selasar Rumah Pompa Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 176.89 31,710.45 5,609,260.62
- Bekisting m2 2.00 237,408.88 474,817.75
Jumlah Harga Bahan 8,179,962.42
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 8,179,962.42
1 m3 Beton Untuk Tangga Rumah Pompa Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 161.55 31,710.45 5,122,822.39
- Bekisting m2 2.00 479,391.42 958,782.83
Jumlah Harga Bahan 8,177,489.27
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 8,177,489.27
1 m3 Beton Untuk Pondasi Pompa Rumah Pompa Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 161.55 31,710.45 5,122,822.39
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 8,183,477.09
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 8,183,477.09
1 m3 Beton Untuk Pondasi Rumah Bahan Kimia Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 248.73 31,710.45 7,887,275.56
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 10,947,930.27
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 10,947,930.27
1 m3 Beton Untuk Kolom Rumah Bahan Kimia Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 208.53 31,710.45 6,612,579.10
- Bekisting m2 2.00 523,095.33 1,046,190.65
Jumlah Harga Bahan 9,754,653.80
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 9,754,653.80
1 m3 Beton Untuk Pondasi Telapak Rumah Bahan Kimia Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 208.53 31,710.45 6,612,579.10
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 9,673,233.80
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 9,673,233.80
1 m3 Beton Untuk Balok Rumah Bahan Kimia Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 118.22 31,710.45 3,748,808.81
- Bekisting m2 2.00 479,391.42 958,782.83
Jumlah Harga Bahan 6,803,475.69
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 6,803,475.69
1 m3 Beton Untuk Lantai Rumah Bahan Kimia Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 246.31 31,710.45 7,810,599.71
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 10,871,254.41
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 10,871,254.41
1 m3 Beton Untuk Tangga Rumah Bahan Kimia Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 69.71 31,710.45 2,210,535.12
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 5,271,189.82
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 5,271,189.82
1 m3 Beton Untuk Atap Rumah Bahan Kimia Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 121.02 31,710.45 3,837,598.05
- Bekisting m2 2.00 479,391.42 958,782.83
Jumlah Harga Bahan 6,892,264.94
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 6,892,264.94
1 m3 Beton Untuk Listplank Rumah Bahan Kimia Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 115.54 31,710.45 3,663,824.82
- Bekisting m2 2.00 31,710.45 63,420.89
Jumlah Harga Bahan 5,823,129.76
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 5,823,129.76
1 m3 Beton Untuk Lantai SDB Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 112.16 31,710.45 3,556,643.51
- Bekisting m2 2.00 482,385.33 964,770.65
Jumlah Harga Bahan 6,617,298.21
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 6,617,298.21
1 m3 Beton Untuk Dinding SDB Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
1 m3 Beton Untuk Pelindung Pipa SDB Mutu Beton fc = 24 Mpa ( K-300 ) + Pembesian + Bekisting
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 13.50 31,710.45 428,091.01
- Bekisting m2 2.00 237,408.88 474,817.75
Jumlah Harga Bahan 2,998,792.81
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 2,998,792.81
1 m2 Manhole
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Plat besi 3 mm kg 20.00 70,027.07 1,400,541.30
- L.50.50.5 kg 13.00 70,027.07 910,351.85
- Angkur diameter 12 bh 8.00 9,800.00 78,400.00
- Kunci gembok bh 1.00 24,500.00 24,500.00
- Engsel bh 2.00 34,300.00 68,600.00
- Handel Pengangkat bh 1.00 78,450.00 78,450.00
- Pengecatan m2 2.00 47,013.73 94,027.45
- Pengelasan cm 102.00 5,245.52
Jumlah Harga Bahan 2,654,870.60
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 2,654,870.60
Pembuatan 1 m2 Pintu Besi Plat Baja tebal 2 mm Rangkap, Rangka Baja Siku
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 1.050 112,700.00 118,335.00
Tukang Las OH 1.050 142,100.00 149,205.00
Kepala Tukang Las OH 0.105 166,600.00 17,493.00
Mandor OH 0.052 171,500.00 8,918.00
Jumlah Harga Tenaga Kerja 293,951.00
B BAHAN
- Besi Siku 30.30.3 mm kg 15.000 15,000.00 225,000.00
- Besi Plat Baja kg 32.800 17,000.00 557,600.00
- Kawat Las kg 0.050 40,300.00 2,015.00
Jumlah Harga Bahan 784,615.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 1,078,566.00
E Overheads + Profit ( 15 % ) 161,784.90
F Harga Satuan Pekerjaan ( D + E ) 1,240,350.90
Pemasangan 1 m2 Kuda-kuda baja ringan + reng untuk Atap genteng biasa/ metal
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.200 112,700.00 22,540.00
Tukang Besi OH 0.450 142,100.00 63,945.00
Kepala Tukang Besi OH 0.010 166,600.00 1,666.00
Mandor OH 0.050 171,500.00 8,575.00
Jumlah Harga Tenaga Kerja 96,726.00
B BAHAN
Pemasangan 1 m2 kaca 5 mm
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.0150 112,700.00 1,690.50
Tukang Kaca OH 0.1500 142,100.00 21,315.00
Kepala Tukang OH 0.0150 166,600.00 2,499.00
Mandor OH 0.0008 171,500.00 137.20
Jumlah Harga Tenaga Kerja 25,641.70
B BAHAN
- Kaca tebal 5 mm m2 1.100 199,000.00 218,900.00
- Sealant tube 0.050 17,840.00 892.00
Jumlah Harga Bahan 219,792.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 245,433.70
E Overheads + Profit ( 15 % ) 36,815.06
F Harga Satuan Pekerjaan ( D + E ) 282,248.76
Pembuatan dan Pemasangan 1 m3 Kusen Pintu dan Kusen Jendela Kayu Kelas I
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 6.000 112,700.00 676,200.00
Tukang Kayu OH 18.000 142,100.00 2,557,800.00
Kepala Tukang Kayu OH 1.800 166,600.00 299,880.00
Mandor OH 0.300 171,500.00 51,450.00
Jumlah Harga Tenaga Kerja 3,585,330.00
B BAHAN
- Balok Kayu m3 1.200 3,475,360.00 4,170,432.00
- Paku 10 cm kg 1.250 19,800.00 24,750.00
- Lem Kayu kg 1.000 25,980.00 25,980.00
Jumlah Harga Bahan 4,221,162.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 7,806,492.00
Pemasangan 1 m2 Kuda-kuda baja ringan + reng untuk Atap genteng biasa/ metal
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.200 112,700.00 22,540.00
Tukang Besi OH 0.450 142,100.00 63,945.00
Pengecatan 1 m2 Permukaan Baja Galvanis secara semprot sistem 3 lapis cat mutahir
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.400 112,700.00 45,080.00
Tukang Cat OH 0.700 142,100.00 99,470.00
Kepala Tukang Cat OH 0.070 166,600.00 11,662.00
Mandor OH 0.002 171,500.00 343.00
Jumlah Harga Tenaga Kerja 156,555.00
B BAHAN
- Cat dasar kg 0.300 79,500.00 23,850.00
- Pengencer ltr 0.010 29,900.00 299.00
Jumlah Harga Bahan 24,149.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 180,704.00
E Overheads + Profit ( 15 % ) 27,105.60
F Harga Satuan Pekerjaan ( D + E ) 207,809.60
Pengecetan 1 m2 Tembok Baru (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.0200 115,000.00 2,300.00
Tukang Cat OH 0.0630 145,000.00 9,135.00
Kepala Tukang Cat OH 0.0063 170,000.00 1,071.00
Mandor OH 0.0030 175,000.00 525.00
Jumlah Harga Tenaga Kerja 13,031.00
B BAHAN
- Plamuur kg 0.110 19,700.00 2,167.00
- Cat antara kg 0.170 147,100.00 25,007.00
- Cat penutup kg 0.080 147,100.00 11,768.00
Jumlah Harga Bahan 38,942.00
Pengecetan 1 m2 Bidang Kayu Baru (1 lapis Plamuur, 1 lapis cat dasar, 3 lapis cat penutup)
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.0700 115,000.00 8,050.00
Tukang Cat OH 0.1050 145,000.00 15,225.00
Kepala Tukang Cat OH 0.0040 170,000.00 680.00
Mandor OH 0.0030 175,000.00 525.00
Jumlah Harga Tenaga Kerja 24,480.00
B BAHAN
- Cat meni kg 0.200 73,600.00 14,720.00
- Plamuur kayu kg 0.150 24,600.00 3,690.00
- Cat dasar kg 0.170 45,680.00 7,765.60
- Cat penutup kg 0.350 45,680.00 15,988.00
- Kuas bh 0.010 34,400.00 344.00
- Pengencer kg 0.030 29,900.00 897.00
- Ampelas lbr 0.200 34,400.00 6,880.00
Jumlah Harga Bahan 50,284.60
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 74,764.60
E Overheads + Profit ( 15 % ) 11,214.69
F Harga Satuan Pekerjaan ( D + E ) 85,979.29
Pengecatan 1 m2 Waterproofing
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.400 112,700.00 45,080.00
Tukang Cat OH 0.400 142,100.00 56,840.00
Mandor OH 0.002 171,500.00 343.00
Jumlah Harga Tenaga Kerja 102,263.00
B BAHAN
- Cat Waterproofing kg 0.110 73,600.00 8,096.00
- Kuas bh 0.010 34,400.00 344.00
Jumlah Harga Bahan 8,440.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 110,703.00
E Overheads + Profit ( 15 % ) 16,605.45
F Harga Satuan Pekerjaan ( D + E ) 127,308.45
Pengerjaan 1 m3 Kerikil
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 0.199 112,700.00 22,427.30
Tukang OH 0.090 142,100.00 12,789.00
Kepala Tukang OH 0.050 166,600.00 8,330.00
Jumlah Harga Tenaga Kerja 43,546.30
B BAHAN
- Kerikil m3 1.000 788,000.00 788,000.00
- Alat Bantu % 10.000 78,800.00 788,000.00
Jumlah Harga Bahan 1,576,000.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 1,619,546.30
E Overheads + Profit ( 15 % ) 242,931.95
F Harga Satuan Pekerjaan ( D + E ) 1,862,478.25
Pengerjaan pemasangan 1 buah Check Valve diameter 150 mm, Swing type, Cast Iron
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 1.429 112,700.00 161,048.30
Tukang pipa OH 0.715 142,100.00 101,601.50
Mandor OH 0.143 171,500.00 24,524.50
Jumlah Harga Tenaga Kerja 287,174.30
B BAHAN
- Check Valve diameter 150 mm bh 1.000 5,096,000.00 5,096,000.00
Jumlah Harga Bahan 5,096,000.00
C PERALATAN
- Sewa Alat tripot/tackel hr 0.300 750,000.00 225,000.00
Jumlah Harga Peralatan 225,000.00
D Jumlah ( A+B+C ) 5,608,174.30
E Overheads + Profit ( 15 % ) 841,226.14
F Harga Satuan Pekerjaan ( D + E ) 6,449,400.44
Pengerjaan pemasangan 1 buah Check Valve diameter 50 mm, Swing type, Cast Iron
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Pekerja OH 1.429 112,700.00 161,048.30
Tukang pipa OH 0.715 142,100.00 101,601.50
Mandor OH 0.143 171,500.00 24,524.50
Jumlah Harga Tenaga Kerja 287,174.30
B BAHAN
- Check Valve diameter 50 mm bh 1.000 3,488,800.00 3,488,800.00
Jumlah Harga Bahan 3,488,800.00
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 3,775,974.30
E Overheads + Profit ( 15 % ) 566,396.14
F Harga Satuan Pekerjaan ( D + E ) 4,342,370.44
A.8.4.3.1 ### Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 75 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA DAN BAHAN
1. Beton K-175 m³ 0.019 1,886,199.90 35,366.25
2. Bekisting m2 0.680 482,385.33 328,022.02
3. Cerucuk ø 10 - 4 m btg 1.000 35,400.00 35,400.00
Jumlah Harga Tenaga dan Bahan 398,788.27
B ALAT BANTU
-
Jumlah Harga Alat -
A.8.4.3.1 ### Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 100 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA DAN BAHAN
1. Beton K-175 m³ 0.027 1,886,199.90 50,927.40
2. Bekisting m2 0.780 482,385.33 376,260.55
3. Cerucuk ø 10 - 4 m btg 1.000 35,400.00 35,400.00
Jumlah Harga Tenaga dan Bahan 462,587.95
B ALAT BANTU
-
Jumlah Harga Alat -
A.8.4.3.1 ### Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 150 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA DAN BAHAN
1. Beton K-175 m³ 0.043 1,886,199.90 80,870.82
2. Bekisting m 2
0.910 482,385.33 438,970.65
3. Cerucuk ø 10 - 4 m btg 1.000 35,400.00 35,400.00
4. Pembesian ø 8 kg 1.200 31,710.45 38,052.53
Jumlah Harga Tenaga dan Bahan 593,294.00
B ALAT BANTU
ls 0.125 200,000.00 25,000.00
Jumlah Harga Alat 25,000.00
A.8.4.3.1 ### Pembuatan Trush Block Pada Tee dan Bend dan dudukan pipa GIP dia. 200 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA DAN BAHAN
1. Beton K-175 m³ 0.064 1,886,199.90 120,716.79
2. Bekisting m 2
1.040 482,385.33 501,680.74
3. Cerucuk ø 10 - 4 m btg 2.000 35,400.00 70,800.00
4. Pembesian ø 8 kg 3.500 31,710.45 110,986.56
Jumlah Harga Tenaga dan Bahan 804,184.09
B ALAT BANTU
ls 0.225 200,000.00 45,000.00
Jumlah Harga Alat 45,000.00
Pekerjaan : Pembangunan Jaringan Perpipaan dan Bangunan Pendukung SPAM Kec. Putussibau Selatan Kab. Kapuas
Hulu
Lokasi : Kecamatan Putussibau Utara & Putussibau Selatan - Kabupaten Kapuas Hulu
Sumber Dana : APBN
Tahun Anggaran : 2022 - 2023
A.8.4.1
A.8.4.1.1 Pemasangan 1 m pipa PVC Ø 50 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.081 112,700.00 9,128.70
2. Tukang Pipa L.02 OH 0.041 142,100.00 5,826.10
3. Mandor L.04 OH 0.008 171,500.00 1,372.00
Jumlah Harga Tenaga Kerja 16,326.80
B BAHAN
1. Pipa PVC Ø 50 mm m 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.006 350,000.00 2,100.00
Jumlah Harga Alat 2,100.00
D Jumlah ( A + B + C ) 18,426.80
E Overhead & Profit 10% x D 1,842.68
F Harga Satuan Pekerjaan ( D + E ) 20,269.48
D Jumlah ( A + B + C ) 21,616.00
E Overhead & Profit 10% x D 2,161.60
F Harga Satuan Pekerjaan ( D + E ) 23,777.60
A.8.4.1.3 Pemasangan 1 m pipa PVC Ø 100 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.105 112,700.00 11,833.50
2. Tukang Pipa L.02 OH 0.053 142,100.00 7,531.30
3. Mandor L.04 OH 0.011 171,500.00 1,886.50
Jumlah Harga Tenaga Kerja 21,251.30
B BAHAN
1. Pipa PVC Ø 100 mm m 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.010 350,000.00 3,500.00
Jumlah Harga Alat 3,500.00
D Jumlah ( A + B + C ) 24,751.30
E Overhead & Profit 10% x D 2,475.13
F Harga Satuan Pekerjaan ( D + E ) 27,226.43
D Jumlah ( A + B + C ) 27,940.50
E Overhead & Profit 10% x D 2,794.05
F Harga Satuan Pekerjaan ( D + E ) 30,734.55
D Jumlah ( A + B + C ) 46,458.30
E Overhead & Profit 10% x D 4,645.83
F Harga Satuan Pekerjaan ( D + E ) 51,104.13
A.8.4.1.6 Pemasangan 1 m pipa PVC Ø 250 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.256 112,700.00 28,851.20
2. Tukang Pipa L.02 OH 0.128 142,100.00 18,188.80
3. Mandor L.04 OH 0.026 171,500.00 4,459.00
Jumlah Harga Tenaga Kerja 51,499.00
B BAHAN
1. Pipa PVC Ø 250 mm m 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.034 350,000.00 11,900.00
Jumlah Harga Alat 11,900.00
D Jumlah ( A + B + C ) 63,399.00
E Overhead & Profit 10% x D 6,339.90
F Harga Satuan Pekerjaan ( D + E ) 69,738.90
D Jumlah ( A + B + C ) 72,996.00
E Overhead & Profit 10% x D 7,299.60
F Harga Satuan Pekerjaan ( D + E ) 80,295.60
D Jumlah ( A + B + C ) 78,774.70
E Overhead & Profit 10% x D 7,877.47
F Harga Satuan Pekerjaan ( D + E ) 86,652.17
A.8.4.1.18 Pemasangan 1 m pipa HDPE Ø 90 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.040 112,700.00 4,508.00
2. Tukang Pipa L.02 OH 0.020 142,100.00 2,842.00
3. Mandor L.04 OH 0.004 171,500.00 686.00
Jumlah Harga Tenaga Kerja 8,036.00
B BAHAN
1. Pipa HDPE Ø 75 mm m 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.019 350,000.00 6,650.00
2. butt fusion welding machine hr 0.025 450,000.00 11,250.00
3. Genset hr 0.125 450,000.00 56,250.00
Jumlah Harga Alat 74,150.00
D Jumlah ( A + B + C ) 82,186.00
E Overhead & Profit 10% x D 8,218.60
F Harga Satuan Pekerjaan ( D + E ) 90,404.60
D Jumlah ( A + B + C ) 86,159.80
E Overhead & Profit 10% x D 8,615.98
F Harga Satuan Pekerjaan ( D + E ) 94,775.78
D Jumlah ( A + B + C ) 103,446.50
E Overhead & Profit 10% x D 10,344.65
F Harga Satuan Pekerjaan ( D + E ) 113,791.15
A.8.4.1.21 Pemasangan 1 m pipa HDPE Ø 200 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.102 112,700.00 11,495.40
2. Tukang Pipa L.02 OH 0.051 142,100.00 7,247.10
3. Mandor L.04 OH 0.010 171,500.00 1,715.00
Jumlah Harga Tenaga Kerja 20,457.50
B BAHAN
1. Pipa HDPE Ø 200 mm m 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.019 350,000.00 6,650.00
2. butt fusion welding machine hr 0.063 450,000.00 28,125.00
3. Genset hr 0.125 450,000.00 56,250.00
Jumlah Harga Alat 91,025.00
D Jumlah ( A + B + C ) 111,482.50
E Overhead & Profit 10% x D 11,148.25
F Harga Satuan Pekerjaan ( D + E ) 122,630.75
D Jumlah ( A + B + C ) 125,814.30
E Overhead & Profit 10% x D 12,581.43
F Harga Satuan Pekerjaan ( D + E ) 138,395.73
D Jumlah ( A + B + C ) 141,278.00
E Overhead & Profit 10% x D 14,127.80
F Harga Satuan Pekerjaan ( D + E ) 155,405.80
A.8.4.1.33 Pemasangan 1 m pipa GIP Ø 50 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.345 112,700.00 38,881.50
2. Tukang Pipa L.02 OH 0.172 142,100.00 24,441.20
3. Mandor L.04 OH 0.034 171,500.00 5,831.00
Jumlah Harga Tenaga Kerja 69,153.70
B BAHAN
1. Pipa GIP Ø 50 mm m 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr - 350,000.00 -
Jumlah Harga Alat -
D Jumlah ( A + B + C ) 69,153.70
E Overhead & Profit 10% x D 6,915.37
F Harga Satuan Pekerjaan ( D + E ) 76,069.07
D Jumlah ( A + B + C ) 80,360.00
E Overhead & Profit 10% x D 8,036.00
F Harga Satuan Pekerjaan ( D + E ) 88,396.00
D Jumlah ( A + B + C ) 90,037.50
E Overhead & Profit 10% x D 9,003.75
F Harga Satuan Pekerjaan ( D + E ) 99,041.25
A.8.4.1.36 Pemasangan 1 m pipa GIP Ø 150 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.506 112,700.00 57,026.20
2. Tukang Pipa L.02 OH 0.253 142,100.00 35,951.30
3. Mandor L.04 OH 0.051 171,500.00 8,746.50
Jumlah Harga Tenaga Kerja 101,724.00
B BAHAN
1. Pipa GIP Ø 150 mm m 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr - 350,000.00 -
Jumlah Harga Alat -
D Jumlah ( A + B + C ) 101,724.00
E Overhead & Profit 10% x D 10,172.40
F Harga Satuan Pekerjaan ( D + E ) 111,896.40
D Jumlah ( A + B + C ) 159,985.00
E Overhead & Profit 10% x D 15,998.50
F Harga Satuan Pekerjaan ( D + E ) 175,983.50
D Jumlah ( A + B + C ) 190,742.30
E Overhead & Profit 10% x D 19,074.23
F Harga Satuan Pekerjaan ( D + E ) 209,816.53
A.8.4.1.39 Pemasangan 1 m pipa GIP Ø 300 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.958 112,700.00 107,966.60
2. Tukang Pipa L.02 OH 0.479 142,100.00 68,065.90
3. Mandor L.04 OH 0.096 171,500.00 16,464.00
Jumlah Harga Tenaga Kerja 192,496.50
B BAHAN
1. Pipa GIP Ø 300 mm m 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr - 350,000.00 -
Jumlah Harga Alat -
D Jumlah ( A + B + C ) 192,496.50
E Overhead & Profit 10% x D 19,249.65
F Harga Satuan Pekerjaan ( D + E ) 211,746.15
A.8.4.3 0
A.8.4.3.1 Pemasangan 1 buah valve/Gibolt Joint Ø 150 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 1.429 112,700.00 161,048.30
2. Tukang Pipa L.02 OH 0.715 142,100.00 101,601.50
3. Mandor L.04 OH 0.143 171,500.00 24,524.50
Jumlah Harga Tenaga Kerja 287,174.30
B BAHAN
1. Valve Ø 150 mm Bh 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.100 350,000.00 35,000.00
Jumlah Harga Alat 35,000.00
D Jumlah ( A + B + C ) 322,174.30
E Overhead & Profit 10% x D 32,217.43
F Harga Satuan Pekerjaan ( D + E ) 354,391.73
D Jumlah ( A + B + C ) 449,274.00
E Overhead & Profit 10% x D 44,927.40
F Harga Satuan Pekerjaan ( D + E ) 494,201.40
A.8.4.3.3 Pemasangan 1 buah valve/Gibolt Joint Ø 250 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 1.714 112,700.00 193,167.80
2. Tukang Pipa L.02 OH 0.857 142,100.00 121,779.70
3. Mandor L.04 OH 0.171 171,500.00 29,326.50
Jumlah Harga Tenaga Kerja 344,274.00
B BAHAN
1. Valve Ø 250 mm Bh 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.400 350,000.00 140,000.00
Jumlah Harga Alat 140,000.00
D Jumlah ( A + B + C ) 484,274.00
E Overhead & Profit 10% x D 48,427.40
F Harga Satuan Pekerjaan ( D + E ) 532,701.40
D Jumlah ( A + B + C ) 576,800.00
E Overhead & Profit 10% x D 57,680.00
F Harga Satuan Pekerjaan ( D + E ) 634,480.00
D Jumlah ( A + B + C ) 265,074.60
E Overhead & Profit 10% x D 26,507.46
F Harga Satuan Pekerjaan ( D + E ) 291,582.06
A.8.4.3.3.b Pemasangan 1 buah valve Ø 75 - 50 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.859 112,700.00 96,809.30
2. Tukang Pipa L.02 OH 0.431 142,100.00 61,245.10
3. Mandor L.04 OH 0.087 171,500.00 14,920.50
Jumlah Harga Tenaga Kerja 172,974.90
B BAHAN
1. Valve Ø 75-50 mm Bh -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.075 350,000.00 26,250.00
Jumlah Harga Alat 26,250.00
D Jumlah ( A + B + C ) 199,224.90
E Overhead & Profit 10% x D 19,922.49
F Harga Satuan Pekerjaan ( D + E ) 219,147.39
D Jumlah ( A + B + C ) 31,164.00
E Overhead & Profit 10% x D 3,116.40
F Harga Satuan Pekerjaan ( D + E ) 34,280.40
D Jumlah ( A + B + C ) 53,613.00
E Overhead & Profit 10% x D 5,361.30
F Harga Satuan Pekerjaan ( D + E ) 58,974.30
A.8.4.3.17 Pemasangan 1 buah tee Ø 250 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.326 112,700.00 36,740.20
2. Tukang Pipa L.02 OH 0.163 142,100.00 23,162.30
3. Mandor L.04 OH 0.033 171,500.00 5,659.50
Jumlah Harga Tenaga Kerja 65,562.00
B BAHAN
1. Tee Ø 250 mm Bh 1.000 -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.039 350,000.00 13,650.00
Jumlah Harga Alat 13,650.00
D Jumlah ( A + B + C ) 79,212.00
E Overhead & Profit 10% x D 7,921.20
F Harga Satuan Pekerjaan ( D + E ) 87,133.20
D Jumlah ( A + B + C ) 262,661.00
E Overhead & Profit 10% x D 26,266.10
F Harga Satuan Pekerjaan ( D + E ) 288,927.10
D Jumlah ( A + B + C ) 26,698.00
E Overhead & Profit 10% x D 2,669.80
F Harga Satuan Pekerjaan ( D + E ) 29,367.80
A.8.4.3.18.b Pemasangan 1 buah tee Ø 75-50 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.053 112,700.00 5,973.10
2. Tukang Pipa L.02 OH 0.034 142,100.00 4,831.40
3. Mandor L.04 OH 0.007 171,500.00 1,217.65
Jumlah Harga Tenaga Kerja 12,022.15
B BAHAN
1. Tee Ø 75-50 mm Bh -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.026 350,000.00 9,100.00
Jumlah Harga Alat 9,100.00
D Jumlah ( A + B + C ) 21,122.15
E Overhead & Profit 10% x D 2,112.22
F Harga Satuan Pekerjaan ( D + E ) 23,234.37
D Jumlah ( A + B + C ) 21,009.45
E Overhead & Profit 10% x D 2,100.94
F Harga Satuan Pekerjaan ( D + E ) 23,110.39
D Jumlah ( A + B + C ) 26,698.00
E Overhead & Profit 10% x D 2,669.80
F Harga Satuan Pekerjaan ( D + E ) 29,367.80
A.8.4.3.18.e Pemasangan 1 buah dop Ø 150 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.216 112,700.00 24,343.20
2. Tukang Pipa L.02 OH 0.108 142,100.00 15,346.80
3. Mandor L.04 OH 0.022 171,500.00 3,773.00
Jumlah Harga Tenaga Kerja 43,463.00
B BAHAN
1. Dop Ø 150 mm Bh -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.029 350,000.00 10,150.00
Jumlah Harga Alat 10,150.00
D Jumlah ( A + B + C ) 53,613.00
E Overhead & Profit 10% x D 5,361.30
F Harga Satuan Pekerjaan ( D + E ) 58,974.30
D Jumlah ( A + B + C ) 60,783.33
E Overhead & Profit 10% x D 6,078.33
F Harga Satuan Pekerjaan ( D + E ) 66,861.67
D Jumlah ( A + B + C ) 85,225.00
E Overhead & Profit 10% x D 8,522.50
F Harga Satuan Pekerjaan ( D + E ) 93,747.50
A.8.4.3.18.h Pemasangan 1 buah Flange Spigot/Socket Ø 200 - 150 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.833 112,700.00 93,916.67
2. Tukang Pipa L.02 OH 0.167 142,100.00 23,683.33
3. Mandor L.04 OH 0.017 171,500.00 2,858.33
Jumlah Harga Tenaga Kerja 120,458.33
B BAHAN
1. Flange Spigot/Socket Ø 150 mm Bh -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.075 350,000.00 26,250.00
Jumlah Harga Alat 26,250.00
D Jumlah ( A + B + C ) 146,708.33
E Overhead & Profit 10% x D 14,670.83
F Harga Satuan Pekerjaan ( D + E ) 161,379.17
D Jumlah ( A + B + C ) 25,811.10
E Overhead & Profit 10% x D 2,581.11
F Harga Satuan Pekerjaan ( D + E ) 28,392.21
D Jumlah ( A + B + C ) 29,649.20
E Overhead & Profit 10% x D 2,964.92
F Harga Satuan Pekerjaan ( D + E ) 32,614.12
A.8.4.3.18.k Pemasangan 1 buah Bend 90'/45' Ø 150 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.080 112,700.00 9,016.00
2. Tukang Pipa L.02 OH 0.046 142,100.00 6,536.60
3. Mandor L.04 OH 0.008 171,500.00 1,372.00
Jumlah Harga Tenaga Kerja 16,924.60
B BAHAN
1. Bend Ø 150 mm Bh -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.047 350,000.00 16,450.00
Jumlah Harga Alat 16,450.00
D Jumlah ( A + B + C ) 33,374.60
E Overhead & Profit 10% x D 3,337.46
F Harga Satuan Pekerjaan ( D + E ) 36,712.06
D Jumlah ( A + B + C ) 36,540.00
E Overhead & Profit 10% x D 3,654.00
F Harga Satuan Pekerjaan ( D + E ) 40,194.00
D Jumlah ( A + B + C ) 30,438.10
E Overhead & Profit 10% x D 3,043.81
F Harga Satuan Pekerjaan ( D + E ) 33,481.91
A.8.4.3.18.n Pemasangan 1 buah Reducer Ø 200 mm - 150 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.087 112,700.00 9,804.90
2. Tukang Pipa L.02 OH 0.046 142,100.00 6,536.60
3. Mandor L.04 OH 0.008 171,500.00 1,372.00
Jumlah Harga Tenaga Kerja 17,713.50
B BAHAN
1. Reducer Ø 150 mm Bh -
Jumlah Harga Bahan -
C PERALATAN
1. Sewa tripot/tackel & handle crane 2 T hr 0.047 350,000.00 16,450.00
Jumlah Harga Alat 16,450.00
D Jumlah ( A + B + C ) 34,163.50
E Overhead & Profit 10% x D 3,416.35
F Harga Satuan Pekerjaan ( D + E ) 37,579.85
C Jumlah ( A + B ) 196,008.90
D Overhead & Profit 10% x C 19,600.89
E Harga Satuan Pekerjaan ( C + D ) 215,609.79
A.8.4.3.18.p2 Pemasangan 1 buah Flange Lass Ø 200 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.107 112,700.00 12,058.90
2. Tukang Pipa L.02 OH 0.054 142,100.00 7,673.40
3. Mandor L.04 OH 0.054 171,500.00 9,261.00
Jumlah Harga Tenaga Kerja 28,993.30
B BAHAN DAN PERALATAN
1. Bahan dan Alat Lass ls 0.628 200,000.00 125,600.00
Jumlah Harga Bahan dan Alat 125,600.00
C Jumlah ( A + B ) 154,593.30
D Overhead & Profit 10% x C 15,459.33
E Harga Satuan Pekerjaan ( C + D ) 170,052.63
C Jumlah ( A + B ) 164,216.10
D Overhead & Profit 10% x C 16,421.61
E Harga Satuan Pekerjaan ( C + D ) 180,637.71
C Jumlah ( A + B ) 86,462.10
D Overhead & Profit 10% x C 8,646.21
E Harga Satuan Pekerjaan ( C + D ) 95,108.31
A.8.4.3.18.p5 Pemasangan 1 buah Flange Lass Ø 75 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.107 112,700.00 12,058.90
2. Tukang Pipa L.02 OH 0.032 142,100.00 4,547.20
3. Mandor L.04 OH 0.032 171,500.00 5,488.00
Jumlah Harga Tenaga Kerja 22,094.10
B BAHAN DAN PERALATAN
1. Bahan dan Alat Lass ls 0.236 200,000.00 47,100.00
Jumlah Harga Bahan dan Alat 47,100.00
C Jumlah ( A + B ) 69,194.10
D Overhead & Profit 10% x C 6,919.41
E Harga Satuan Pekerjaan ( C + D ) 76,113.51
C Jumlah ( A + B ) 48,466.90
D Overhead & Profit 10% x C 4,846.69
E Harga Satuan Pekerjaan ( C + D ) 53,313.59
D Jumlah ( A + B + C ) 2,282.20
E Overhead & Profit 10% x D 228.22
F Harga Satuan Pekerjaan ( D + E ) 2,510.42
A.8.4.5.2 Pengetesan 1 m pipa Ø 75 mm
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp) (Rp)
A TENAGA
1. Pekerja L.01 OH 0.008 112,700.00 901.60
2. Mandor L.04 OH 0.0008 171,500.00 137.20
Jumlah Harga Tenaga Kerja 1,038.80
B BAHAN
1. Air bersih m³ 0.004 265,000.00 1,060.00
2. Bahan bakar Ltr 0.060 10,890.00 653.40
3. Oli Ltr 0.002 30,000.00 60.00
Jumlah Harga Bahan 1,773.40
C PERALATAN
-
Jumlah Harga Alat -
D Jumlah ( A + B + C ) 2,812.20
E Overhead & Profit 10% x D 281.22
F Harga Satuan Pekerjaan ( D + E ) 3,093.42
D Jumlah ( A + B + C ) 3,872.20
E Overhead & Profit 15% x D 580.83
F Harga Satuan Pekerjaan ( D + E ) 4,453.03
D Jumlah ( A + B + C ) 6,522.20
E Overhead & Profit 15% x D 978.33
F Harga Satuan Pekerjaan ( D + E ) 7,500.53
D Jumlah ( A + B + C ) 9,967.20
E Overhead & Profit 15% x D 1,495.08
F Harga Satuan Pekerjaan ( D + E ) 11,462.28
D Jumlah ( A + B + C ) 14,737.20
E Overhead & Profit 15% x D 2,210.58
F Harga Satuan Pekerjaan ( D + E ) 16,947.78
D Jumlah ( A + B + C ) 20,567.20
E Overhead & Profit 10% x D 2,056.72
F Harga Satuan Pekerjaan ( D + E ) 22,623.92
D Jumlah ( A + B + C ) 35,142.20
E Overhead & Profit 10% x D 3,514.22
F Harga Satuan Pekerjaan ( D + E ) 38,656.42
D Jumlah ( A + B + C ) 43,622.20
E Overhead & Profit 10% x D 4,362.22
F Harga Satuan Pekerjaan ( D + E ) 47,984.42
D Jumlah ( A + B + C ) 76,747.20
E Overhead & Profit 10% x D 7,674.72
F Harga Satuan Pekerjaan ( D + E ) 84,421.92
ANALISA HARGA UNTUK BIAYA SMKK
PENGANGKUTAN
1 Packing Pallet Kayu kg
2 Asuransi Barang Pengiriman (0,2% dari harga barang) ls
3 Sewa Truck Crane hari
4 Pengiriman Barang menggunakan Jasa Ekspedisi kg
Dengan Pertimbangan kondisi lokasi - lokasi yang bervariasi pada Kabupaten Kapuas Hulu, maka harga dasar dikelompokkan dalam 6 wilayah sebagai berikut, lokasi yang diluar 6 wilayah tersebut
mengikuti standar harga dasar (Harga Wilayah Putussibau dan Sekitarnya).
* Wilayah Putussibau & : Adalah Wilayah yang meliputi Kec. Putussibau Utara, Putussibau Selatan, Kalis, Bika, Mentebah, Boyan Tanjung, Bunut Hulu, Pengkadan, Hulu Gurung, Embaloh Hulu, dan
Sekitarnya lain lain)
* Wilayah I Meliputi : Adalah Wilayah Dimana Harga Dasar Material Quarry ( Batu,Pasir,dan lain lain ) dan Harga Angkut (Jalur Darat) Bahan Pabrikan (Semen,Besi Tulangan,dan lain lain)
* Wilayah II Meliputi :dinaikan, WilayahDimana
Adalah Wilayah ini sesuai dengan
Harga kondisi
Dasar daerah
Material seperti
Quarry : Empanang, lain
( Batu,Pasir,dan Badau,
lainBatang
) tetap, Lupar, Puring
dan Harga Kencana
Angkut dan
(Jalur lain
Air) lain Pabrikan (Semen,Besi Tulangan, dan lain lain)
Bahan
* Wilayah III Meliputi : Adalah Wilayah Dimana Harga Dasar Material Quarry ( Batu,Pasir,dan lain lain ) dan Harga Angkut (Jalur Air) Bahan Pabrikan (Semen,Besi Tulangan,dan lain lain) dinaikan,
* Wilayah IV Meliputi :Wilayah
Adalah ini sesuaiDimana
Wilayah denganHarga
kondisi daerah
Dasar sepertiQuarry
Material : Kecamatan Embaloh Hilir,
( Batu,Pasir,dan Bunut
lain lain Hilir,dan
) Tetap, Jongkong, dan lain
Harga Angkut lain. Darat) Bahan Pabrikan (Semen,Besi Tulangan,dan lain lain)
(Jalur
* Wilayah Khusus : Adalah Wilayah Diluar Wilayah I - IV (Kondisi Transportasi Sulit). Wilayah ini sesuai dengan kondisi daerah seperti : Tanjung Lokang, Beberuk, Sepan padang, Sauk,
Meliputi Semalah, Tempurau dan lain lain.
LAMPU TAMAN
A. Solar Panel
717 Peak Power Panel : 9V 7W Solar Panel Polycrystaline Unit - 2,263,800.00 5,000.00 2,268,800.00 2,273,800.00
Service Life Panel : 20 Years
Type Bateries : Lithium-ion baterries
Voltage Capacity : 7,4V/4,5 Ah
Type Lamp : Street Light LED 100 lm/w
Power : 6 watt 6000K-6500K
Service Life Lamp : 50,000 Hours
718 Peak Power Panel : 5V 25W Solar Panel Unit - 3,773,000.00 5,000.00 3,778,000.00 3,783,000.00
Service Life Panel : 20 Years
Type Bateries : LifePO4 Lithium-ion baterries
Voltage Capacity : 3,2V/25 Ah
Type Lamp : Epistar LED 1200 lm
Power : 10 watt
Service Life Lamp : 50,000 Hours
-
719 Peak Power Panel : 18V 25W Solar Panel Unit - 8,085,000.00 5,000.00 8,090,000.00 8,095,000.00
Service Life Panel : 20 Years
Type Bateries : LifePO4 Lithium-ion baterries
Voltage Capacity : 12,8V/9 Ah
Type Lamp : Epistar LED
Power : 15 watt
Service Life Lamp : 50,000 Hours
BAHAN LAINNYA
720 Air Liter - 245.00 10.00 255.00 265
721 Plastik m2 - 4,410.00 10.00 4,420.00 4,430
722 Tiang Pancang (Mini Pile/Ready Mix) Uk. 20/20 - 6 m Btg - 940,800.00 1,575,000.00 255.00 1,575,255
723 Tiang Pancang (Mini Pile/Ready Mix) Uk. 25/25 - 6 m Btg - 1,176,000.00 1,575,000.00 4,420.00 1,579,420
724 Tiang Pancang (Mini Pile/Ready Mix) Uk. 28/28/28 - 6 m Btg - 764,400.00 1,575,000.00 2,515,800.00 4,090,800
725 Tiang Pancang (Mini Pile/Ready Mix) Uk. 32/32/32 - 6 m Btg - 882,000.00 1,575,000.00 2,751,000.00 4,326,000
* Harga ongkos angkut sewaktu-waktu dapat berubah menyesuaikan lokasi proyek.
* Profit, overhead, dan lain lain dihilangkan karena sudah tertuang dalam analisa harga satuan pekerjaan
* Untuk Pekerjaan yang sifatnya pengadaan, jumlah harga dapat ditambah profit maksimal 15%
HARGA MATERIAL ON SITE
Harga Bahan Ongkos Angkut Ongkos Angkut Ppn Harga Harga
No Nama Bahan Satuan Di Pabrik Pelabuhan Jakarta ke Pelabuhan Pontianak ke 10% di Lokasi di Lokasi
Pelabuhan Pontianak Putussibau / 1 Meter / 6 Meter
I PIPA HDPE
1 Pipa HDPE, dia. 63 mm PN.8 M' 34,200.00 Rp 3,420.00 Rp 1,710.00 Rp 3,420.00 Rp 39,330.00 Rp 235,980.00
2 Pipa HDPE, dia. 90 mm PN.8 M' 70,000.00 Rp 7,000.00 Rp 3,500.00 Rp 7,000.00 Rp 80,500.00 Rp 483,000.00
3 Pipa HDPE, dia. 110 mm PN.8 M' 96,800.00 Rp 9,680.00 Rp 4,840.00 Rp 9,680.00 Rp 111,320.00 Rp 667,920.00
4 Pipa HDPE, dia. 160 mm PN.8 M' 203,500.00 Rp 20,350.00 Rp 10,175.00 Rp 20,350.00 Rp 234,025.00 Rp 1,404,150.00
5 Pipa HDPE, dia. 200 mm PN.8 M' 345,300.00 Rp 34,530.00 Rp 17,265.00 Rp 34,530.00 Rp 397,095.00 Rp 2,382,570.00
6 Pipa HDPE, dia. 250 mm PN.8 M' 522,300.00 Rp 52,230.00 Rp 26,115.00 Rp 52,230.00 Rp 600,645.00 Rp 3,603,870.00
1 Pipa HDPE, dia. 63 mm PN.10 M' 40,600.00 Rp 4,060.00 Rp 2,030.00 Rp 4,060.00 Rp 46,690.00 Rp 280,140.00
2 Pipa HDPE, dia. 90 mm PN.10 M' 85,100.00 Rp 8,510.00 Rp 4,255.00 Rp 8,510.00 Rp 97,865.00 Rp 587,190.00
3 Pipa HDPE, dia. 110 mm PN.10 M' 127,100.00 Rp 12,710.00 Rp 6,355.00 Rp 12,710.00 Rp 146,165.00 Rp 876,990.00
4 Pipa HDPE, dia. 160 mm PN.10 M' 266,300.00 Rp 26,630.00 Rp 13,315.00 Rp 26,630.00 Rp 306,245.00 Rp 1,837,470.00
5 Pipa HDPE, dia. 200 mm PN.10 M' 386,300.00 Rp 38,630.00 Rp 19,315.00 Rp 38,630.00 Rp 444,245.00 Rp 2,665,470.00
6 Pipa HDPE, dia. 250 mm PN.10 M' 600,700.00 Rp 60,070.00 Rp 30,035.00 Rp 60,070.00 Rp 690,805.00 Rp 4,144,830.00
1 Pipa GIP dia. 3 inchi M' Rp 2,067,200.00 Rp 51,680.00 Rp 103,360.00 Rp 206,720.00 Rp 2,222,240.00 Rp 370,373.33
2 Pipa GIP dia. 4 inchi M' Rp 2,993,400.00 Rp 74,835.00 Rp 149,670.00 Rp 299,340.00 Rp 3,217,905.00 Rp 536,317.50
3 Pipa GIP dia. 6 inchi M' Rp 4,795,600.00 Rp 119,890.00 Rp 239,780.00 Rp 479,560.00 Rp 5,155,270.00 Rp 859,211.67
4 Pipa GIP dia. 8 inchi M' Rp 6,868,500.00 Rp 171,712.50 Rp 343,425.00 Rp 686,850.00 Rp 7,383,637.50 Rp 1,230,606.25
DATA BACK UP VOLUME - PEMBANGUNAN JARINGAN PERPIPAAN DAN BANGUNAN PENDUKUNG SPAM KEC. PUTUSSIBAU SELATAN KAB. KAPUAS HULU
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
I. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 - bh
2 Pembuatan Bedeng Pekerja 50.00 50.00 - m2
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan 1.00 1.00 - ls
4 Pengecekan Kedalaman Tanah Keras (Sondir) 5.00 5.00 - titik
5 Mobilisasi dan Demobilisasi Pekerjaan 1.00 1.00 - ls
6 Sistem Manajemen Keselamatan Kerja 1.00 1.00 - ls
II. PEKERJAAN INSTALASI PENGOLAHAN AIR
A PEKERJAAN PENYIAPAN LAHAN
1 Pembersihan dan perataan tanah Panjang x Lebar 2,200.00 3,520.00 1,320.00 m2
= 160.00 x 22.00 = 3,520.00 m2
b. PEKERJAAN BETON
1 Urugan pasir dibawah lantai, t = 10 cm Panjang x Lebar x Tinggi
= 16.80 x 15.30 x 0.1 = 25.70 m3 29.61 25.70 (3.91) m3
2 Pengadaan dan Pemasangan Water Stop PVC lebar 20 cm = 60.00 m' 216.46 60.00 (156.46) m'
3 Lantai kerja beton mutu f'c = 12.2 Mpa ( K-125 ), t = 5 cm Panjang x Lebar x Tinggi
= 16.80 x 15.30 x 0.05 = 12.85 m3 13.57 12.85 (0.72) m3
4 Beton bertulang mutu beton f'c = 24 Mpa ( K-300 ) Panjang x Lebar x Tinggi
Lantai, t = 30 cm = 16.80 x 15.30 x 0.3 = 77.11 m3 LANTAI 77.72 77.11 (0.61) m3
201
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
c. PEKERJAAN BESI
Man hole ukuran 80 x 80 cm = 6.00 unit 6.00 6.00 - unit
Ventilasi diameter 75 mm = 6.00 unit 6.00 6.00 - unit
Tangga dinding = m' 20.00 - (20.00) m'
Tangga dinding hollow stainless steel = 2.00 unit 2.00 2.00 unit
d. PEKERJAAN PERPIPAAN
Pekerjaan Pengadaan dan Pemasangan Perpipaan
Pekerjaan Perpipaan meliputi pengadaan dan pemasangan pipa dan
access. lengkap dengan packing, mur dan baud sesuai spesifikasi teknis
1 Unit Inlet
- Wall pipe dan puddle diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Pipa GI diameter 250 mm = 12.00 m' 12.00 12.00 - m'
- Pipa GI diameter 200 mm = 12.00 m' 12.00 12.00 - m'
- Tee all flange CI diameter 250 x 250 mm = 1.00 bh 1.00 1.00 - bh
- Tee all flange CI diameter 250 x 200 mm = 2.00 bh 2.00 2.00 - bh
- Bend all flange CI diameter 200 mm x 90° = 6.00 bh 6.00 6.00 - bh
- Butterfly valve diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Flange adaptor diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Blind Flange diameter 250 mm = 2.00 bh 2.00 2.00 - bh
- Flange Steel diameter 150 mm = 5.00 bh 5.00 5.00 - bh
- Flange Steel diameter 200 mm = 8.00 bh 8.00 8.00 - bh
2 Unit Outlet
- Wall pipe dan puddle diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Pipa GI diameter 200 mm = 12.00 m' 12.00 12.00 - m'
- Butterfly valve diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Screen diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Flange adaptor diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Flange Steel diameter 200 mm = 4.00 bh 4.00 4.00 - bh
3 Unit Overflow
- Wall pipe dan puddle diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Pipa GI diameter 200 mm = 12.00 m' 12.00 12.00 - m'
- Bend all flange CI diameter 200 mm x 90° = 4.00 bh 4.00 4.00 - bh
- Flange Steel diameter 200 mm = 6.00 bh 6.00 6.00 - bh
4 Unit Penguras
- Wall pipe dan puddle diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Pipa GI diameter 200 mm = 12.00 m' 12.00 12.00 - m'
- Butterfly valve diameter 200 mm = 2.00 bh 2.00 2.00 - bh
- Flange Steel diameter 200 mm = 6.00 bh 6.00 6.00 - bh
e. PEKERJAAN PENGECATAN
Pengecatan Pekerjaan Besi = 5.12 m2 5.12 5.12 - m2
Pengecatan Pekerjaan Pipa dan Accessories = 55.96 m2 55.96 55.96 - m2
Pengecatan cat tembok = 355.14 m2 355.14 355.14 m2
f. PEKERJAAN LAIN-LAIN
Pembuatan Bak Kontrol = 4.00 bh 2.00 4.00 2.00 bh
Tutup Bak Kontrol = 4.00 bh 2.00 4.00 2.00 bh
202
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
203
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
b. PEKERJAAN PASANGAN
Panjang x Lebar
5 Lantai keramik 40 x 40 cm = 3.00 x 5.00 = 15.00 m2
= 9.00 x 1.20 = 10.80 m2
= 12.00 x 1.00 = 12.00 m2
c. PEKERJAAN BETON
1 Beton mutu beton f'c = 12.2 Mpa (k-125) Panjang x Lebar x Tinggi
Lantai kerja, t = 5 cm = 12.00 x 5.00 x 0.10 = 6.00 m3 PONDASI
204
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
2 Beton bertulang mutu beton f'c = 24 Mpa ( K-300 ) Panjang x Lebar x Tinggi
Lantai, t = 25 cm = 9.60 x 5.60 x 0.25 = 13.44 m3 RUANG POMPA
205
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
d. PEKERJAAN BESI
1 Pintu besi plat baja ukuran 175 x 280 cm, 1 buah Tinggi x Lebar x Unit
= 2.80 x 1.75 x 1.00 = 4.90 TiPE KP 2 4.76 4.90 0.14 m2
4 Handrail Pipa BSP Ø 1.5 ", type medium Panjang x Jumlah x Berat Jenis
Vertikal = 0.70 x 19 x 3.23 = 42.96 Kg 104.31 42.96 (61.35) kg
Pipa BSP Ø 1 ", type medium Panjang x Jml Btg x Berat Jenis
Horizontal = 16.37 x 2 x 1.98 = 64.83 Kg 35.67 64.83 29.16 kg
e. PEKERJAAN ALUMUNIUM
1 Kusen jendela ukuran 165 x 200 cm, 1 buah Panjang x Lebar x Jumlah
= 2.00 x 3.00 x 1.00 = 6.00 m'
TIPE KJ
Panjang x Lebar x Jumlah
= 1.65 x 3.00 x 1.00 = 4.95 m'
206
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
4 Kusen jendela (bouvenligh) ukuran 60 x 230 cm, 3 buah Panjang x Lebar x Jumlah
= 2.30 x 0.60 x 3.00 = 4.14 m2 TIPE BV1 3.60 4.14 0.54 m2
5 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 6 buah Panjang x Lebar x Jumlah
= 2.60 x 0.60 x 6.00 = 9.36 m2 TIPE BV2 6.24 9.36 3.12 m2
f. PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box = ttk 6.00 - (6.00) ttk
2 Lampu SL 18 watt lengkap dengan box = 16.00 ttk 3.00 16.00 13.00 ttk
3 Stop Kontak = 2.00 bh 2.00 2.00 - bh
4 Sakelar ganda = 2.00 bh 2.00 2.00 - bh
5 Sakelar tunggal = 1.00 bh 1.00 1.00 ttk
6 Instalasi listrik = 16.00 ttk 9.00 16.00 7.00 ttk
g. PEKERJAAN PENGECATAN
1 Pengecatan cat tembok Panjang x Lebar x Sisi
= 12.00 x 5.00 x 8.00 = 456.32 m2 478.30 456.32 (21.98) m2
h. PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC type D Lengkap dengan Assesories diameter 100 mm = 30.00 m' 30.00 30.00 - m'
2 Bend PVC diameter 100 mm x 90° = 18.00 bh 18.00 18.00 - bh
3 Roof drain diameter 100 mm = 6.00 bh 6.00 6.00 - bh
207
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
b. PEKERJAAN PASANGAN
1 Pasangan Batako Uk. 7 x 15 x 30 cm Panjang + Lebar + Tinggi
= 42.90 + 12.60 + 5.00 = 60.50 m2 KELILING
= 44.78 m2 73.70 44.78 (28.92) m2
c. PEKERJAAN BETON
1 Beton mutu beton f'c = 12.2 Mpa (k-125) Panjang x Lebar x Tinggi
Lantai kerja, t = 5 cm = 0.80 x 0.80 x 0.05 = 0.03 m3
Jumlah galian pondasi = 18.00 x 0.03 = 0.58 m3
208
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
2 Beton bertulang mutu beton f'c = 24 Mpa ( K-300 ) Panjang x Lebar x Tinggi
Lantai, t = 15 cm = 21.45 x 6.30 x 0.15 = 20.27 m3 SEGMEN 1
209
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
4 Handrail Pipa BSP Ø 1.5 ", type medium Panjang x Jumlah x Berat Jenis 74.83 54.26 (20.57) kg
Vertikal = 0.70 x 24 x 3.23 = 54.26 Kg
Pipa BSP Ø 1 ", type medium Panjang x Jml Btg x Berat Jenis 33.91 83.56 49.65 kg
Horizontal = 21.10 x 2 x 1.98 = 83.56 Kg
e. PEKERJAAN ALUMUNIUM
1 Kusen jendela (bouvenligh) ukuran 60 x 260 cm, 9 buah Panjang x Lebar x Jumlah
= 0.90 x 0.60 x 27.00 = 14.58 m2 TIPE BV 5.64 14.58 8.94 m2
210
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
f. PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box = ttk 6.00 - (6.00) ttk
2 Lampu SL 18 watt lengkap dengan box = 18.00 ttk 8.00 18.00 10.00 ttk
3 Stop Kontak = 2.00 bh 2.00 2.00 - bh
4 Sakelar ganda = 4.00 bh 1.00 4.00 3.00 bh
5 Instalasi listrik = 23.00 ttk 10.00 23.00 13.00 ttk
6 Exhaust Fan = 5.00 set 2.00 5.00 3.00 set
g. PEKERJAAN PENGECATAN
1 Pengecatan cat tembok Panjang x Lebar x Sisi
= 21.45 x 6.30 x 2.00 = 270.27 m2 190.65 270.27 79.62 m2
h. PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm = 36.00 m' 36.00 36.00 - m'
2 Bend diameter 100 mm x 90° = 18.00 bh 18.00 18.00 - bh
3 Roof drain diameter 100 mm = 6.00 bh 6.00 6.00 - bh
b. PEKERJAAN PASANGAN
1 Pasangan batu belah 1 : 4 Panjang x Lebar x Tinggi
= 38.00 x 0.50 x 0.70 = 13.30 m3 PONDASI 186.00 13.30 (172.70) m3
211
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
d. PEKERJAAN BETON
1 Beton mutu beton f'c = 12.2 Mpa (k-125) Panjang x Lebar x Tinggi
Lantai kerja, t = 5 cm = 54.50 x 0.70 x 0.05 = 1.91 m3 PONDASI
2 Beton bertulang mutu beton f'c = 20.75 Mpa (k-250) Panjang x Lebar x Tinggi
Sloof 20 x 25 cm = 38.00 x 0.25 x 0.20 = 1.90 m3 SLOOF 1.55 1.90 0.35 m3
212
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
2 Pintu Plywood rangkap ukuran 0.8 x 2.2 m, 1 buah Panjang x Lebar x Jumlah
= 2.35 x 0.80 x 1.00 = 1.88 m2 TIPE P2 1.89 1.88 (0.01) m2
213
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
i. PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box = bh 3.00 - (3.00) bh
2 Lampu SL 18 watt lengkap dengan box = 13.00 bh 4.00 13.00 9.00 bh
3 Stop Kontak = 7.00 bh 7.00 7.00 - bh
4 Sakelar Ganda = 2.00 bh 3.00 2.00 (1.00) bh
5 Saklar Tunggal = 2.00 bh 2.00 2.00 Bh
6 Instalasi lampu dan Kotak Kontak = 13.00 titik 6.00 13.00 7.00 titik
j. PEKERJAAN SANITASI
1 Pipa PVC diameter 3/4 " Termasuk assesories = 9.00 m' 9.00 9.00 - m'
2 Pipa PVC diameter 1/2 " Termasuk assesories = 12.00 m' 12.00 12.00 - m'
4 Kran diameter 1/2" Termasuk assesories = 2.00 bh 2.00 2.00 - bh
5 Closet Jongkok = 1.00 bh 1.00 1.00 - bh
6 Bak mandi Fiberglass = 1.00 bh 1.00 1.00 - bh
7 Floor Drain kamar mandi = 1.00 bh 1.00 1.00 - bh
214
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
l. PEKERJAAN PENGECATAN
1 Pengecatan cat tembok = 186.00 m2 186.00 186.00 - m2
2 Pengecatan plafon = 56.00 m2 56.00 56.00 - m2
3 Pengecatan cat kayu = 3.27 m2 3.27 3.27 - m2
m. PEKERJAAN SALURAN AIR HUJAN =
1 Galian Tanah = 19.20 m3 19.01 19.20 0.19 m3
2 Buangan tanah sisa = m3 11.86 - (11.86) m3
3 Urugan Tanah = 4.80 m3 7.15 4.80 (2.35) m3
4 Pasangan Batu Belah 1 : 4 = 11.52 m3 11.86 11.52 (0.34) m3
b. PEKERJAAN BETON
1 Beton mutu f'c = 12.2 Mpa ( K-125 ) Panjang x Lebar x Tinggi
Lantai kerja, t = 5 cm = 4.00 x 4.00 x 0.05 = 0.80 m3 PONDASI
2 Beton bertulang mutu beton f'c = 24 Mpa (K-300 ) Panjang x Lebar x Tinggi
Lantai = 4.00 x 4.00 x 0.20 = 3.20 m3
215
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
1 Unit Inlet
- Pipa PVC diameter 75 mm, type AW = 12.00 m' 12.00 12.00 - m'
- Tee PVC diameter 75 x 75 mm = 4.00 bh 4.00 4.00 - bh
- Buterfly valve diameter 75 mm = 4.00 bh 4.00 4.00 - bh
- Flange diameter 75 mm, PVC, JIS 10 KK = 8.00 bh 8.00 8.00 - bh
- Bend PVC diameter 75 mm x 90° = 6.00 bh 1.00 6.00 5.00 bh
- Dop PVC diameter 75 mm = 5.00 bh 1.00 5.00 4.00 bh
2 Unit Outlet
- Wall pipe dan puddle diameter 100 mm = bh 4.00 - (4.00) bh
- Bend steel diameter 100 mm, all flange = bh 4.00 - (4.00) bh
- Pipa PVC diameter 100 mm, type AW = 12.00 m' 12.00 12.00 - m'
- Bend PVC diameter 100 mm x 90° = 4.00 bh 4.00 4.00 bh
e. PEKERJAAN PENGECATAN
1 Pengecatan Pipa dan Accessories = 6.67 m2 6.67 6.67 - m2
2 Pengecatan cat tembok = 4.77 m2 4.77 4.77 m2
216
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
( Konversi Kg ) = 23.55 x 95.26 = 2243.32 Kg Berat Jenis Plat 3mm = 23.55 Kg/m2
( Plat Lingkaran )
Panjang x Potongan x Jumlah Ponton
= 2.21 x 8.00 x 4.00 = 70.72 m'
( Plat Gelegar )
Panjang x Potongan x Jumlah Ponton
= 0.52 x 5.00 x 4.00 = 10.3 m'
3 Pengecatan (cat meni) Luas Keseluruhan x Jumlah Pengecatan 78.00 48.40 (29.60) m2
= 24.20 x 2.00 = 48.40 m2 Luar dan Dalam Ponton
2 Gelegar induk kayu belian ukuran 9/9 Panjang x Lebar x Tinggi x Jumlah Btg
Dermaga = 0.09 x 0.09 x 4.00 x 28.00 = 0.91 m3 0.21 0.91 0.70 m3
3 Gelegar anak kayu belian uk 4/8 Panjang x Lebar x Tinggi x Jumlah Btg 0.15 0.20 0.05 m3
Dermaga = 0.04 x 0.08 x 4.20 x 15.00 = 0.20 m3
217
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
2 Dinding dan Atap zincalume 0,35 colour Panjang x Lebar x Tinggi 69.80 50.60 (19.20) m2
= 5.60 x 3.60 x 2.51 = 50.60 m2
3 Rangka Atap Baja Ringan Uk. 75 x 75 mm Panjang x Lebar x Tinggi 43.76 43.76 m2
= 8.00 x 5.26 x 1.04 = 43.76 m2
218
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
2 Papan titian ky klas II uk 5x20x600 cm Panjang x Jumlah Keping 1.00 16.00 15.00 Kpg
Dermaga = 4.00 x 4.00 = 16.00 Kpg ( 2 Susun Papan Titian )
Panjang x Lebar
Plastik Cor = 120.00 x 4.00 = 480.00 m2 PAGAR DEPAN - R. KIMIA
219
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
Panjang x Lebar
= 20.50 x 3.00 = 61.50 m2 R. KIMIA 1 dan 2
Panjang x Lebar
= 11.80 x 17.40 = 205.32 m2 HALAMAN KANTOR
Panjang x Lebar
= 15.00 x 22.00 = 330.00 m2 HALAMAN TAMAN
Panjang x Lebar
= 28.00 x 1.00 = 28.00 m2 Sisi Kiri Kantor, B. IPA, R. Pompa dan
Reservoar
5. Pem. grill saluran air gerbang depan dan tengah = 2.00 Unit 2.00 2.00 Unit
6. Pek. rabat beton gerbang depan, t =10 cm (K-175) Panjang x Lebar x Tinggi
= 5.00 x 5.12 x 0.20 = 5.12 m3 Jalan depan pagar 5.12 5.12 m3
220
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
Panjang x Lebar
3. Bekisting = 162.00 x 0.9 = 145.80 m2 119.00 145.80 26.80 m2
221
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
Panjang x Lebar
5. Plesteran Dinding Luar = 162.00 x 1.01 = 163.62 m2 381.00 333.72 (47.28) m2
Dinding Dalam = 162.00 x 0.81 = 131.22 m2
Lantai = 162.00 x 0.24 = 38.88 m2
2,45
4. Pembesian Tulangan Utama Diameter = θ8 mm Diameter = θ8 mm
0,03
Panjang potongan = 2.45 m Panjang poto = 2.50 m
Jumlah potongan = 256.00 bh Jumlah poton = 49.00 bh
Panjang total = 627.20 m Panjang total = 122.50 m
Berat = 0.39 kg/m Berat = 0.39 kg/m
Jumlah = 543.27 kg
Dia. 6 mm
Diameter = θ6 mm Diameter = θ6 mm
0,03 Panjang potongan = 0.74 m Panjang poto = 2.50 m
0,22
Jumlah potongan = 785.00 bh Jumlah poton = 78.00 bh
0,12
Panjang total = 580.90 m Panjang total = 195.00 m
Berat = 0.22 kg/m Berat = 0.22 kg/m
Tulangan Utama Atas Dia. 8 mm Diameter Panjang Pot. x Jumlah Pot. = Panjang Total
0,03
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
KIRI /
θ 8 mm 12.00 x 4.00 = 48.00
KANAN
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
222
KIRI /
KANAN
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
Dia. 6 mm
Beugel
0,03
0,09 Diameter = θ6 mm Diameter = θ6 mm
0,09
Panjang potongan = 0.42 m Panjang poto = 0.42 m
Jumlah potongan = 801.00 bh Jumlah poton = 801.00 bh
Panjang total = 336.42 m Panjang total = 336.42 m
Berat = 0.22 kg/m Berat = 0.22 kg/m
Jumlah = 149.33 kg
Dia. 8 mm
Tulangan Utama Bawah 0,03 Diameter Panjang Pot. x Jumlah Pot. = Panjang Total Berat (Kg/m)
θ 8 mm 12.00 x 4.00 = 48.00 0.39
θ 8 mm 12.00 x 4.00 = 48.00 0.39
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00 KIRI
/
θ 8 mm 12.00 x 4.00 = 48.00
KAN
θ 8 mm 12.00 x 4.00 = 48.00 AN
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
θ 8 mm 12.00 x 4.00 = 48.00
0,03 θ 8 mm - x 4.00 = -
Jumlah = 75.76 kg
Dia. 6 mm
Beugel Kiri / Kanan
0,03
0,09 Diameter = θ6 mm Diameter = θ6 mm
0,09
Panjang potongan = 1.18 m Panjang poto = 1.66 m
Jumlah potongan = 801.00 bh Jumlah poton = 76.00 bh
Panjang total = 945.18 m Panjang total = 126.16 m
Berat = 0.22 kg/m Berat = 0.22 kg/m
Jumlah = 447.55 kg
223
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
8.68 m3
224
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
b. PEKERJAAN BETON
1 Urugan pasir dibawah lantai kerja, t = 10 cm Panjang x Lebar x Tinggi
= 12.38 x 7.12 x 0.10 = 8.82 m3 PONDASI PLAT I
2 Lantai kerja beton mutu f'c = 12.2 Mpa (K-125) , t = 5 cm Panjang x Lebar x Tinggi
= 12.38 x 7.12 x 0.05 = 4.41 m3 PONDASI PLAT I
225
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
226
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
227
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
6 Dop
Dop 250 mm = bh 1.00 - (1.00) bh
Dop 200 mm = 1.00 bh 5.00 1.00 (4.00) bh
Dop 150 Mm = bh 3.00 - (3.00) bh
Dop 100 mm = 10.00 bh 58.00 10.00 (48.00) bh
7 Gate Valve
Gate valve all flange CI dia. 250 mm = 3.00 bh 12.00 3.00 (9.00) bh
Gate valve all flange CI dia. 200 mm = 1.00 bh 4.00 1.00 (3.00) bh
Gate valve all flange CI dia. 150 mm = 3.00 bh 6.00 3.00 (3.00) bh
Gate valve all flange CI dia. 100 mm = 8.00 bh 48.00 8.00 (40.00) bh
8 Stub End
Stub End 250 = 10.00 bh 24.00 10.00 (14.00) bh
Stub End 200 = 4.00 bh 8.00 4.00 (4.00) bh
Stub End 150 = 6.00 bh 12.00 6.00 (6.00) bh
Stub End 100 = 16.00 bh 90.00 16.00 (74.00) bh
9 Gibolt
Gibolt 250 = 2.00 bh 2.00 2.00 - bh
Gibolt 200 = 1.00 bh 1.00 1.00 - bh
Gibolt 150 = 2.00 bh 2.00 2.00 - bh
10 Reducer
Reducer 250 x 200 mm = 4.00 bh 4.00 4.00 - bh
Reducer 250 x 150 mm = 1.00 bh 1.00 1.00 - bh
Reducer 250 x 100 mm = 1.00 bh 1.00 1.00 - bh
Reducer 200 x 150 mm = 1.00 bh 2.00 1.00 (1.00) bh
Reducer 200 x 100 mm = 1.00 bh 1.00 1.00 - bh
11 "Y" Streiner
"Y" Streiner 250 mm = bh 1.00 - (1.00) bh
12 Baut
Baut Dia 6" - 10" = 128.00 bh 384.00 128.00 (256.00) bh
Baut Dia 2" - 4" = 72.00 bh 708.00 72.00 (636.00) bh
2 Pemasangan Pipa
Pipa 250 mm (HDPE) = 10,625.00 m' 10,187.00 10,625.00 438.00 m'
Pipa 200 mm (HDPE) = 4,011.00 m' 5,252.00 4,011.00 (1,241.00) m'
Pipa 150 mm (HDPE) = 2,948.00 m' 1,349.00 2,948.00 1,599.00 m'
Pipa 100 mm (HDPE) = 12,730.00 m' 11,690.00 12,730.00 1,040.00 m'
3 Timbunan Tanah Galian ( Penimbunan Kembali ) dan Pemadatan = 14,124.79 m3 13,677.30 14,124.79 447.49 m3
- Kedalaman ( 1,5 M ) - Pipa 250 mm = 3,615.91 m3
- Pipa 200 mm = 1,493.38 m3
- Pipa 150 mm = 942.58 m3
- Pipa 100 mm = 1,883.11 m3
Total = 7,934.97 m3
228
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
229
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
230
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
231
Volume
No. Uraian Pekerjaan Perhitungan Volume Volume Real +/- Satuan
Kontrak
(1) (2) (3) (4) (5) (6) (7)
232
LAPORAN KEMAJUAN PEKERJAAN MINGGUAN
SATUAN KERJA : PELAKSANAAN PRASARANA PERMUKIMAN WILAYAH II PROVINSI KALIMANTAN BARAT
PPK : PPK AIR MINUM
PAKET : PEMBANGUNAN JARINGAN PERPIPAAN DAN BANGUNAN PENDUKUNG SPAM KEC. PUTUSSIBAU SELATAN KAB. KAPUAS HULU
NOMOR KONTRAK : HK.02.03/06/PPK-AM/P3.KB/2022 NOMOR ADDENDUM : 06/ADD-2/SPK/Cb.21.6/AM/2023
TANGGAL KONTRAK : 07 Juni 2022 TANGGAL ADDENDUM : 28 Agustus 2023
SUMBER DANA : APBN
TAHUN ANGGARAN : 2022 - 2023 Bulan : Agustus
KONTRAKTOR PELAKSANA : PT. JAYA TEKNIK LESTARI KSO PT. ADIAN TEKNIK NATAMA Minggu ke : 65 ( ENAM PULUH LIMA )
KONSULTAN SUPERVISI : PT. TEGALLEGA JAYA KSO CV. PATOYA INDAH Tanggal : 28/08/23 sd 03/09/23
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 0.00 1.00 0.00 - 1.00 0.00
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 0.22 50.00 0.22 - 50.00 0.22
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 0.53 1.00 0.53 - 1.00 0.53
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 0.08 5.00 0.08 - 5.00 0.08
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 0.18 1.00 0.18 - 1.00 0.18
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 0.22 0.87 0.19 0.030 0.01 0.90 0.20
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 18.00 0.01 18.00 0.01 - 18.00 0.01
3 Stop Kontak bh 2.00 2.00 0.00 2.00 0.00 - 2.00 0.00
4 Sakelar ganda bh 1.00 4.00 0.00 4.00 0.00 - 4.00 0.00
5 Instalasi listrik ttk 10.00 23.00 0.02 23.00 0.02 - 23.00 0.02
6 Exhaust Fan set 2.00 5.00 0.03 5.00 0.03 - 5.00 0.03
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 270.27 0.06 270.27 0.06 - 270.27 0.06
2 Waterprofing Atap dak beton m2 51.45 207.50 0.09 207.50 0.09 - 207.50 0.09
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 0.01 36.00 0.01 - 36.00 0.01
2 Bend diameter 100 mm x 90° bh 18.00 18.00 0.00 18.00 0.00 - 18.00 0.00
3 Roof drain diameter 100 mm bh 6.00 6.00 0.00 6.00 0.00 - 6.00 0.00
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 1.06 2.00 1.06 - 2.00 1.06
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 1.27 2.00 1.27 - 2.00 1.27
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 2.00 0.25 2.00 0.25 - 2.00 0.25
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 0.21 12.00 0.21 - 12.00 0.21
5 Panel Pompa unit 4.00 - -
6 Pemasangan Sambungan Listrik PLN 105 KVA ls 1.00
7 Pemasangan Sambungan Listrik PLN 197 KVA ls 1.00 1.54 1.00 1.54 - 1.00 1.54
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang) ls 1.00 1.00 0.35 1.00 0.35 - 1.00 0.35
9 Pengadaan dan Pemasangan Penangkal Petir Radius 150 Meter ls 1.00 0.16 1.00 0.16 1.00 0.16
10 Pengadaan dan Pembuatan Tiang Bendera + Aksesories ls 1.00 0.01 1.00 0.01 1.00 0.01
11 Pengadaan dan Pemasangan Panel Inverter (Pompa Intake dan Pompa Distribusi ls 2.00 1.42 2.00 1.42 2.00 1.42
100.00
REALIASASI 85.630 9.060 94.690
RENCANA 0.000 5.979 5.979
DEVIASI 85.630 3.081 88.711
Mengetahui :
PEJABAT PEMBUAT KOMITMEN AIR MINUM
SATUAN KERJA PELAKSANAAN PERMUKIMAN
WILAYAH II PROVINSI KALIMANTAN BARAT
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 0.00 1.00 0.00 - 1.00 0.00
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 0.22 50.00 0.22 - 50.00 0.22
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 0.53 1.00 0.53 - 1.00 0.53
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 0.08 5.00 0.08 - 5.00 0.08
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 0.18 1.00 0.18 - 1.00 0.18
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 0.22 0.90 0.20 0.030 0.01 0.93 0.21
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 18.00 0.01 18.00 0.01 - 18.00 0.01
3 Stop Kontak bh 2.00 2.00 0.00 2.00 0.00 - 2.00 0.00
4 Sakelar ganda bh 1.00 4.00 0.00 4.00 0.00 - 4.00 0.00
5 Instalasi listrik ttk 10.00 23.00 0.02 23.00 0.02 - 23.00 0.02
6 Exhaust Fan set 2.00 5.00 0.03 5.00 0.03 - 5.00 0.03
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 270.27 0.06 270.27 0.06 - 270.27 0.06
2 Waterprofing Atap dak beton m2 51.45 207.50 0.09 207.50 0.09 - 207.50 0.09
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 0.01 36.00 0.01 - 36.00 0.01
2 Bend diameter 100 mm x 90° bh 18.00 18.00 0.00 18.00 0.00 - 18.00 0.00
3 Roof drain diameter 100 mm bh 6.00 6.00 0.00 6.00 0.00 - 6.00 0.00
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 1.06 2.00 1.06 - 2.00 1.06
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 1.27 2.00 1.27 - 2.00 1.27
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 2.00 0.25 2.00 0.25 - 2.00 0.25
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 0.21 12.00 0.21 - 12.00 0.21
5 Panel Pompa unit 4.00 - -
6 Pemasangan Sambungan Listrik PLN 105 KVA ls 1.00
7 Pemasangan Sambungan Listrik PLN 197 KVA ls 1.00 1.54 1.00 1.54 - 1.00 1.54
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang) ls 1.00 1.00 0.35 1.00 0.35 - 1.00 0.35
9 Pengadaan dan Pemasangan Penangkal Petir Radius 150 Meter ls 1.00 0.16 1.00 0.16 - 1.00 0.16
10 Pengadaan dan Pembuatan Tiang Bendera + Aksesories ls 1.00 0.01 1.00 0.01 - 1.00 0.01
11 Pengadaan dan Pemasangan Panel Inverter (Pompa Intake dan Pompa Distribusi ls 2.00 1.42 2.00 1.42 - 2.00 1.42
100.00
REALIASASI 94.666 3.241 97.907
RENCANA 5.979 1.322 7.301
DEVIASI 88.687 1.919 90.606
Mengetahui :
PEJABAT PEMBUAT KOMITMEN AIR MINUM
SATUAN KERJA PELAKSANAAN PERMUKIMAN
WILAYAH II PROVINSI KALIMANTAN BARAT
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 0.00 1.00 0.00 - 1.00 0.00
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 0.22 50.00 0.22 - 50.00 0.22
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 0.53 1.00 0.53 - 1.00 0.53
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 0.08 5.00 0.08 - 5.00 0.08
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 0.18 1.00 0.18 - 1.00 0.18
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 0.22 0.93 0.21 0.030 0.01 0.96 0.21
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 - -
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 18.00 0.01 18.00 0.01 - 18.00 0.01
3 Stop Kontak bh 2.00 2.00 0.00 2.00 0.00 - 2.00 0.00
4 Sakelar ganda bh 1.00 4.00 0.00 4.00 0.00 - 4.00 0.00
5 Instalasi listrik ttk 10.00 23.00 0.02 23.00 0.02 - 23.00 0.02
6 Exhaust Fan set 2.00 5.00 0.03 5.00 0.03 - 5.00 0.03
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 270.27 0.06 270.27 0.06 - 270.27 0.06
2 Waterprofing Atap dak beton m2 51.45 207.50 0.09 207.50 0.09 - 207.50 0.09
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 0.01 36.00 0.01 - 36.00 0.01
2 Bend diameter 100 mm x 90° bh 18.00 18.00 0.00 18.00 0.00 - 18.00 0.00
3 Roof drain diameter 100 mm bh 6.00 6.00 0.00 6.00 0.00 - 6.00 0.00
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 1.06 2.00 1.06 - 2.00 1.06
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 1.27 2.00 1.27 - 2.00 1.27
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 2.00 0.25 2.00 0.25 - 2.00 0.25
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 0.21 12.00 0.21 - 12.00 0.21
5 Panel Pompa unit 4.00 - - - -
6 Pemasangan Sambungan Listrik PLN 105 KVA ls 1.00 - -
7 Pemasangan Sambungan Listrik PLN 197 KVA ls 1.00 1.54 1.00 1.54 - 1.00 1.54
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang) ls 1.00 1.00 0.35 1.00 0.35 - 1.00 0.35
9 Pengadaan dan Pemasangan Penangkal Petir Radius 150 Meter ls 1.00 0.16 1.00 0.16 - 1.00 0.16
10 Pengadaan dan Pembuatan Tiang Bendera + Aksesories ls 1.00 0.01 1.00 0.01 - 1.00 0.01
11 Pengadaan dan Pemasangan Panel Inverter (Pompa Intake dan Pompa Distribusi ls 2.00 1.42 2.00 1.42 - 2.00 1.42
100.00
REALIASASI 97.907 1.178 99.085
RENCANA 7.301 2.540 9.841
DEVIASI 90.606 -1.362 89.243
Mengetahui :
PEJABAT PEMBUAT KOMITMEN AIR MINUM
SATUAN KERJA PELAKSANAAN PERMUKIMAN
WILAYAH II PROVINSI KALIMANTAN BARAT
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 0.00 1.00 0.00 - 1.00 0.00
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 0.22 50.00 0.22 - 50.00 0.22
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 0.53 1.00 0.53 - 1.00 0.53
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 0.08 5.00 0.08 - 5.00 0.08
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 0.18 1.00 0.18 - 1.00 0.18
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 0.22 0.96 0.21 0.015 0.00 0.98 0.22
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 - -
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 18.00 0.01 18.00 0.01 - 18.00 0.01
3 Stop Kontak bh 2.00 2.00 0.00 2.00 0.00 - 2.00 0.00
4 Sakelar ganda bh 1.00 4.00 0.00 4.00 0.00 - 4.00 0.00
5 Instalasi listrik ttk 10.00 23.00 0.02 23.00 0.02 - 23.00 0.02
6 Exhaust Fan set 2.00 5.00 0.03 5.00 0.03 - 5.00 0.03
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 270.27 0.06 270.27 0.06 - 270.27 0.06
2 Waterprofing Atap dak beton m2 51.45 207.50 0.09 207.50 0.09 - 207.50 0.09
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 0.01 36.00 0.01 - 36.00 0.01
2 Bend diameter 100 mm x 90° bh 18.00 18.00 0.00 18.00 0.00 - 18.00 0.00
3 Roof drain diameter 100 mm bh 6.00 6.00 0.00 6.00 0.00 - 6.00 0.00
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 1.06 2.00 1.06 - 2.00 1.06
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 1.27 2.00 1.27 - 2.00 1.27
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 2.00 0.25 2.00 0.25 - 2.00 0.25
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 0.21 12.00 0.21 - 12.00 0.21
5 Panel Pompa unit 4.00 - - - -
6 Pemasangan Sambungan Listrik PLN 105 KVA ls 1.00 - -
7 Pemasangan Sambungan Listrik PLN 197 KVA ls 1.00 1.54 1.00 1.54 - 1.00 1.54
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang) ls 1.00 1.00 0.35 1.00 0.35 - 1.00 0.35
9 Pengadaan dan Pemasangan Penangkal Petir Radius 150 Meter ls 1.00 0.16 1.00 0.16 - 1.00 0.16
10 Pengadaan dan Pembuatan Tiang Bendera + Aksesories ls 1.00 0.01 1.00 0.01 - 1.00 0.01
11 Pengadaan dan Pemasangan Panel Inverter (Pompa Intake dan Pompa Distribusi ls 2.00 1.42 2.00 1.42 - 2.00 1.42
100.00
REALIASASI 99.085 0.599 99.684
RENCANA 9.841 0.458 10.299
DEVIASI 89.243 0.141 89.385
Mengetahui :
PEJABAT PEMBUAT KOMITMEN AIR MINUM
SATUAN KERJA PELAKSANAAN PERMUKIMAN
WILAYAH II PROVINSI KALIMANTAN BARAT
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 1.00 0.00 1.00 0.00 - 1.00 0.00
2 Pembuatan Bedeng Pekerja m2 50.00 50.00 0.22 50.00 0.22 - 50.00 0.22
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 1.00 0.53 1.00 0.53 - 1.00 0.53
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 5.00 0.08 5.00 0.08 - 5.00 0.08
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 1.00 0.18 1.00 0.18 - 1.00 0.18
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 1.00 0.22 0.98 0.22 0.020 0.00 1.00 0.22
f PEKERJAAN LISTRIK
1 Lampu TL 2 x 18 watt lengkap dengan box ttk 6.00 - -
2 Lampu SL 18 watt lengkap dengan box ttk 8.00 18.00 0.01 18.00 0.01 - 18.00 0.01
3 Stop Kontak bh 2.00 2.00 0.00 2.00 0.00 - 2.00 0.00
4 Sakelar ganda bh 1.00 4.00 0.00 4.00 0.00 - 4.00 0.00
5 Instalasi listrik ttk 10.00 23.00 0.02 23.00 0.02 - 23.00 0.02
6 Exhaust Fan set 2.00 5.00 0.03 5.00 0.03 - 5.00 0.03
g PEKERJAAN PENGECATAN
1 Pengecatan cat tembok m2 190.65 270.27 0.06 270.27 0.06 - 270.27 0.06
2 Waterprofing Atap dak beton m2 51.45 207.50 0.09 207.50 0.09 - 207.50 0.09
h PEKERJAAN LAIN-LAIN
1 Pembuatan Talang PVC AW Lengkap dengan Assesories diameter 100 mm m' 36.00 36.00 0.01 36.00 0.01 - 36.00 0.01
2 Bend diameter 100 mm x 90° bh 18.00 18.00 0.00 18.00 0.00 - 18.00 0.00
3 Roof drain diameter 100 mm bh 6.00 6.00 0.00 6.00 0.00 - 6.00 0.00
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 2.00 1.06 2.00 1.06 - 2.00 1.06
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 2.00 1.27 2.00 1.27 - 2.00 1.27
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 2.00 0.25 2.00 0.25 - 2.00 0.25
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 12.00 0.21 12.00 0.21 - 12.00 0.21
5 Panel Pompa unit 4.00 - - - -
6 Pemasangan Sambungan Listrik PLN 105 KVA ls 1.00 - - - -
7 Pemasangan Sambungan Listrik PLN 197 KVA ls 1.00 1.54 1.00 1.54 - 1.00 1.54
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang) ls 1.00 1.00 0.35 1.00 0.35 - 1.00 0.35
9 Pengadaan dan Pemasangan Penangkal Petir Radius 150 Meter ls 1.00 0.16 1.00 0.16 - 1.00 0.16
10 Pengadaan dan Pembuatan Tiang Bendera + Aksesories ls 1.00 0.01 1.00 0.01 - 1.00 0.01
11 Pengadaan dan Pemasangan Panel Inverter (Pompa Intake dan Pompa Distribusi ls 2.00 1.42 2.00 1.42 - 2.00 1.42
100.00
REALIASASI 99.684 0.266 99.950
RENCANA 10.299 0.020 10.318
DEVIASI 89.385 0.246 89.631
Mengetahui :
PEJABAT PEMBUAT KOMITMEN AIR MINUM
SATUAN KERJA PELAKSANAAN PERMUKIMAN
WILAYAH II PROVINSI KALIMANTAN BARAT
JUNI 2022 JULI 2022 AGUSTUS 2022 SEPTEMBER 2022 OKTOBER 2022 NOV 2022
BOBOT 07/06/2022 13/06/2022 20/06/2022 27/06/2022 04/07/2022 11/07/2022 18/07/2022 25/07/2022 01/08/2022 08/08/2022 15/08/2022 22/08/2022 29/08/2022 05/09/2022 12/09/2022 19/09/2022 26/09/2022 03/10/2022 10/10/2022 17/10/2022 24/10/2022 31/10/2022 07/11/2022 14/11/2022 21/11/2022
NO URAIAN SAT VOLUME
% s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d
12/06/2022 19/06/2022 26/06/2022 03/07/2022 10/07/2022 17/07/2022 24/07/2022 31/07/2022 07/08/2022 14/08/2022 21/08/2022 28/08/2022 04/09/2022 11/09/2022 18/09/2022 25/09/2022 02/10/2022 09/10/2022 16/10/2022 23/10/2022 30/10/2022 06/11/2022 13/11/2022 20/11/2022 27/11/2022
M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 M13 M14 M15 M16 M17 M18 M19 M20 M21 M22 M23 M24 M25
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek bh 1.00 0.004 0.004
2 Pembuatan Bedeng Pekerja m2 50.00 0.224 0.056 0.056 0.056 0.056
3 Pekerjaan Pembersihan Lokasi, Pengukuran, dan pematokan Ls 1.00 0.527 0.075 0.075 0.075 0.075 0.075 0.075 0.075
4 Pengecekan Kedalaman Tanah Keras (Sondir) titik 5.00 0.080 0.027 0.027 0.027
5 Mobilisasi dan Demobilisasi Pekerjaan Ls 1.00 0.177 0.020 0.020 0.020 0.020 0.020 0.020 0.020
6 Sistem Manajemen Keselamatan Kerja Ls 1.00 0.222 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
L Pekerjaan Lain-lain
1 Pompa sentrifugal 30 kw/40 hp head 40 meter ( terpasang ) unit 2.00 1.061
2 Pompa sentrifugal 30 kw/40 hp head 50 meter ( terpasang ) unit 2.00 1.273
3 Suction Pompa Intake dan distribusi + Accessories unit 2.00 0.247
4 Pipa karet ( Flexible hose ) dia 8" + flange ( terpasang ) m' 12.00 0.212
5 Panel Pompa unit - -
6 Pemasangan Sambungan Listrik PLN 105 KVA ls - -
7 Pemasangan Sambungan Listrik PLN 197 KVA ls 1.00 1.540
8 Meter Air Induk Distribusi type electromagnetic flow meter Ø 250 mm (terpasang) ls 1.00 0.354
9 Pengadaan dan Pemasangan Penangkal Petir Radius 150 Meter ls 1.00 0.164
10 Pengadaan dan Pembuatan Tiang Bendera + Aksesories ls 1.00 0.009
11 Pengadaan dan Pemasangan Panel Inverter (Pompa Intake dan Pompa Distribusi ls 2.00 1.418
4 Bend 45º
Bend 45º 250 mm bh 2.00 0.011
5 Tee
Tee 250 x 200 bh 1.00 0.009
Tee 250 x 250 bh 6.00 0.034
Tee 250 x 150 bh 1.00 0.007
Tee 250 x 100 bh 3.00 0.019
Tee 200 x 200 bh 1.00 0.007
Tee 200 x 100 bh 3.00 0.013
Tee 200 x 100 PVC bh - -
Tee 150 x 150 PVC bh 1.00 0.005
Tee 150 x 100 bh 1.00 0.003
Tee 100 x 100 bh 4.00 0.004
Tee 100 x 100 PVC bh - -
6 Dop
Dop 250 mm bh - -
Dop 200 mm bh 1.00 0.003
Dop 150 Mm bh - -
Dop 100 mm bh 10.00 0.011
7 Gate Valve
Gate valve all flange CI dia. 250 mm bh 3.00 0.079
Gate valve all flange CI dia. 200 mm bh 1.00 0.017
Gate valve all flange CI dia. 150 mm bh 3.00 0.034
Gate valve all flange CI dia. 100 mm bh 8.00 0.044
8 Stub End
Stub End 250 bh 10.00 0.092
Stub End 200 bh 4.00 0.028
Stub End 150 bh 6.00 0.027
Stub End 100 bh 16.00 0.037
9 Gibolt
Gibolt 250 bh 2.00 0.011
Gibolt 200 bh 1.00 0.003
Gibolt 150 bh 2.00 0.004
10 Reducer
Reducer 250 x 200 mm bh 4.00 0.014
Reducer 250 x 150 mm bh 1.00 0.003
Reducer 250 x 100 mm bh 1.00 0.002
Reducer 200 x 150 mm bh 1.00 0.002
Reducer 200 x 100 mm bh 1.00 0.002
11 "Y" Streiner
"Y" Streiner 250 mm bh -
12 Baut
Baut Dia 6" - 10" bh 128.00 0.008
Baut Dia 2" - 4" bh 72.00 0.002
100.00
JUMLAH BOBOT MINGGUAN 0.00 0.10 0.13 0.18
RENCANA
JUMLAH BOBOT MINGGUAN KOMULATIF 0.00 0.10 0.23 0.41
JUMLAH BOBOT MINGGUAN 0.00 0.10 0.13 0.18 0.18 0.68 0.90 0.33 0.01 0.46 0.18 0.02 0.17 0.87 1.33 1.06 1.08 1.53 1.53 1.53 2.02 3.52 3.68 3.46 3.21
ADDENDUM
JUMLAH BOBOT MINGGUAN KOMULATIF 0.00 0.10 0.23 0.41 0.59 1.27 2.16 2.49 2.51 2.96 3.15 3.17 3.34 4.20 5.53 6.59 7.67 9.20 10.73 12.26 14.28 17.80 21.49 24.95 28.16
JUMLAH BOBOT MINGGUAN 0.00 0.26 0.35 0.11 0.16 0.05 0.04 0.04 0.00 1.05 0.11 0.41 0.15 0.34 1.29 0.36 0.30 0.32 0.25 1.99 6.88 4.33 4.30 1.81 1.81
REALISASI
JUMLAH BOBOT MINGGUAN KOMULATIF 0.000 0.00 0.26 0.61 0.73 0.88 0.93 0.97 1.02 1.02 2.07 2.18 2.59 2.74 3.08 4.37 4.73 5.03 5.34 5.60 7.59 14.47 18.80 23.10 24.90 26.71
DEVIASI (+ / - ) 0.00 0.17 0.38 0.32 0.29 -0.34 -1.19 -1.48 -1.49 -0.89 -0.96 -0.57 -0.60 -1.13 -1.16 -1.86 -2.64 -3.86 -5.13 -4.68 0.18 0.99 1.61 -0.04 -1.44
0.004
0.047
0.025
0.014
0.010
1.622 1.622 1.622 1.622 2.433 2.433
0.278 0.278 0.278 0.278 0.556 0.556
1.002
0.186 0.186
0.062 0.062 0.062 0.062
0.042 0.042 0.042 0.042
0.152 0.152 0.152 0.152
0.133 0.133
3.09 2.20 2.40 2.40 3.81 3.82
31.24 33.44 35.84 38.25 42.06 45.88
7.25 0.004 1.07 0.30 0.003 0.30
33.96 33.97 35.04 35.34 35.34 35.65
2.72 0.53 -0.81 -2.91 -6.72 -10.23
JANGKA WAKTU PELAKSANAAN PEKERJAAN 480 (Empat Ratus Delapan Puluh) HARI KALENDER
FEB 2023 MAR 2023 APRIL 2023 MEI 2023 JUNI 2023 JULI 2023 AGUST 2023
09/01/2023 16/01/2023 23/01/2023 30/01/2023 06/02/2023 13/02/2023 20/02/2023 27/02/2023 06/03/2023 13/03/2023 20/03/2023 27/03/2023 03/04/2023 10/04/2023 17/04/2023 24/04/2023 01/05/2023 08/05/2023 15/05/2023 22/05/2023 29/05/2023 05/06/2023 12/06/2023 19/06/2023 26/06/2023 03/07/2023 10/07/2023 17/07/2023 24/07/2023 31/07/2023 07/08/2023 14/08/2023 21/08/2023
s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d
15/01/2023 22/01/2023 29/01/2023 05/02/2023 12/02/2023 19/02/2023 26/02/2023 05/03/2023 12/03/2023 19/03/2023 26/03/2023 02/04/2023 09/04/2023 16/04/2023 23/04/2023 30/04/2023 07/05/2023 14/05/2023 21/05/2023 28/05/2023 04/06/2023 11/06/2023 18/06/2023 25/06/2023 02/07/2023 09/07/2023 16/07/2023 23/07/2023 30/07/2023 06/08/2023 13/08/2023 20/08/2023 27/08/2023
M32 M33 M34 M35 M36 M37 M38 M39 M40 M41 M42 M43 M44 M45 M46 M47 M48 M49 M50 M51 M52 M53 M54 M55 M56 M57 M58 M59 M60 M61 M62 M63 M64
0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
0.010 0.010
0.005
0.009
0.035 0.035
0.035 0.035
0.020 0.020
0.039
0.388
0.151 0.151
0.081
0.016
0.02
0.160
0.185 0.185
0.024 0.024
0.035 0.035
0.015 0.015
0.015
0.01 0.01
0.021
0.001
0.001
0.005
0.009
0.019
0.010
0.002
0.018
0.042
0.005
0.001
0.0004
0.0002
0.017
0.048 0.048
0.024 0.024
0.008
0.002
0.000
0.002 0.002
0.003
0.008
0.015 0.015
0.02 0.02
0.01 0.01
-
0.04 0.04 0.04
0.027
0.719
0.013 0.013
0.186
0.023
0.064 0.064
0.150
0.045
0.097
0.039
0.066 0.066
0.351 0.351
0.033 0.033
0.050
0.001
0.001
0.006
0.012
0.065
0.007
0.005
0.001
0.001
0.024
0.031
0.029 0.029
0.093
0.009
0.002
0.000
0.024
0.004
0.020
0.038 0.038
0.034 0.034
0.034 0.034
0.020 0.020
0.123
0.006
0.022
0.013
0.016 0.016
0.002
0.062
0.063
0.108
0.021 0.021 0.021
0.232 0.232
0.003
0.005
0.001
0.001
0.006
0.018
0.007
0.002
0.001
0.004
0.009
0.007
0.000
0.001
0.003
0.045
0.023
0.004
0.139
0.013
0.001
0.010
0.004
0.002
0.000
0.000
0.014
0.001
0.003
0.001
0.003
0.002
0.001
0.004
0.000
0.001
0.000
0.001
0.002
0.004
0.004
0.005
0.001
0.000
0.006
0.002
0.001
0.003
0.001
0.039
0.012
0.001
0.009
0.001
0.033 0.033
0.009
0.000
0.003
0.006
0.040 0.040
0.035 0.035
0.003
0.011
0.037
0.002
0.001
0.000
0.005
0.001
0.005
0.007
0.010
0.001
0.000
0.021
0.006
0.006
0.281
0.551
0.008
0.032
0.064
0.014
0.172
0.001
0.024
0.018
0.048
0.001
0.005
0.018
0.014
0.057
0.027 0.027
0.094
0.042
0.07 0.072
0.001
0.093 0.093
0.077 0.077
0.008 0.008
0.018 0.018 0.018
0.083 0.083 0.083
0.047 0.047 0.047
0.056
0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063
0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014
0.046 0.046 0.046 0.046 0.046 0.046 0.046 0.046 0.046 0.046 0.046 0.046
0.039 0.039 0.039 0.039 0.039 0.039 0.039 0.039 0.039 0.039 0.039 0.039
0.022 0.022 0.022 0.022 0.022 0.022 0.022 0.022 0.022 0.022 0.022 0.022
0.030 0.030 0.030 0.030 0.030 0.030 0.030 0.030 0.030 0.030 0.030 0.030
0.138 0.138 0.138 0.138
0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032 0.032
0.051 0.051
0.100
0.031
2.433 2.838
0.556 0.556 0.278 0.278 0.278
0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101
0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037
0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024
0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082
0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186 0.186
0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062
0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042 0.042
0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152 0.152
0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133
0.001
0.001
0.000
0.000
0.001
0.002
0.000
0.001
0.000
0.001
0.000
0.000
0.000
0.000
0.001
0.006
0.002
0.004
0.008
0.003
0.001
0.001
0.002
0.004
0.002
0.003
0.001
0.000
0.000
0.000
0.000
-
0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
ADDENDUM II
3.83 4.28 1.14 1.19 1.29 1.01 1.55 1.20 1.33 1.27 1.14 1.03 1.70 1.59 1.71 1.05 1.09 0.93 1.15 1.10 1.18 1.19 1.25 1.16 0.88 1.79 0.73 0.88 0.70 0.88 0.91 0.87 0.80
49.71 53.99 55.13 56.32 57.61 58.62 60.17 61.37 62.70 63.97 65.11 66.14 67.84 69.43 71.14 72.19 73.27 74.20 75.35 76.45 77.64 78.83 80.08 81.24 82.12 83.91 84.63 85.52 86.22 87.10 88.01 88.88 89.68
9.02 0.003 0.15 1.75 1.20 1.56 1.41 0.79 1.36 2.60 1.73 5.95 1.68 5.13 0.00 0.00 0.00 0.37 0.89 0.98 0.71 3.28 1.46 1.29 0.86 1.04 1.14 1.42 3.39 0.39 0.66 0.00 0.00
44.67 44.67 44.82 46.57 47.77 49.33 50.74 51.53 52.90 55.50 57.23 63.18 64.86 69.99 70.00 70.00 70.00 70.37 71.26 72.24 72.95 76.23 77.70 78.99 79.85 80.89 82.03 83.45 86.84 87.23 87.89 87.89 87.89
-5.04 -9.32 -10.32 -9.75 -9.84 -9.28 -9.43 -9.84 -9.80 -8.47 -7.88 -2.97 -2.98 0.57 -1.14 -2.19 -3.27 -3.83 -4.09 -4.21 -4.68 -2.59 -2.38 -2.25 -2.27 -3.02 -2.60 -2.06 0.62 0.13 -0.11 -0.99 -1.79
Diperiksa Oleh,
Konsultan Supervisi
CV. PATOYA INDAH
100
0.020 0.020
0.003 0.003 0.003 0.003
0.023
95
0.03 0.03
90
85
0.177
80
0.041
75
70
65
60
0.001
0.025
55
0.056
0.07 0.07
0.032
50
0.011
0.07 0.07
0.071
0.09 0.094 0.094
0.10 0.098 0.098
1.061
1.273
0.247
0.212
1.540
0.354
0.164
0.009
1.418
45
40
35
30
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
20
Dibuat Oleh,
Kontraktor Pelaksana
JAYA NATAMA KSO
Rio Yassin
Kuasa KSO
ITEM PEMBAYARAN NO. :
JENIS PEKERJAAN : Pemancangan Tiang Pancang Beton Bertulang Pracetak Ukuran 250 mm x 250 mm
SATUAN PEMBAYARAN :M
I. ASUMSI
1 Menggunakan alat (cara mekanik)
2 Lokasi pekerjaan : di lokasi
3 Jam kerja efektif per-hari Tk 7.00 jam
4 Panjang Tiang p 10.00 m
5 Pemakaian Kawat las dan alat Las utk penyambungan
termasuk dalam item Penyediaan Tiang Pancang
1. BAHAN
Pemakaian bahan pada pekerjaan penyiapan
material tiang pancang
3. TENAGA
Produksi menentukan : PILE HAMMER Q2 4.80 M/Jam
Produksi Pemancangan Tiang Pancang Baja / hari = Tk x Q2 Qt 33.60 M
- Mandor M 1.00 orang
- Tukang Tb 1.00 orang
- Pekerja P 6.00 orang
Koefisien Tenaga / M1 :
- Mandor = ( Tk x M ) : Qt (L03) 1.4583 jam
- Tukang = ( Tk x Tb ) : Qt (L02) 1.4583 jam
- Pekerja = ( Tk x P ) : Qt (L01) 8.7500 jam
I. ASUMSI
1 Menggunakan alat (cara mekanik)
2 Lokasi pekerjaan : di lokasi pekerjaan
3 Jarak rata-rata Base camp ke lokasi pekerjaan L 0.10 Km
4 Jam kerja efektif per-hari Tk 7.00 jam
5 Ukuran tiang pancang sama sisi (sesuai gambar) Uk 0.250 m
6 Mutu beton fc' 26.400 Mpa
7 Panjang tiang p 10.000 m
8 Faktor kehilangan Fh 1.100
1. BAHAN
1.a. Volume tiang pancang / m' = uk^2 x 1m' x Fh vol1 0.069 m3 0
Vol sepatu tiang pancang / m' = uk^3 x 1m' x Fh / p vol2 0.002 m3 2
Vol tiang pancang beton pracetak (Beton Fc' 24 MPa) = vol1 + vol2 (M69) 0.070 m3 6
1.b. Berat baja tulangan / m' = 2/100 x A x 7850 (M57b) 9.86 kg/m' 9.861632 2
2. ALAT
2.a CRANE 1
Kapasitas V2 1.00 batang
Faktor Efisiensi alat Fa 0.80 -
Waktu siklus
- Waktu menaikkan T4 10.00 menit
- dan lain-lain ( termasuk mengatur dan menggeser) T5 5.00 menit
Ts2 15.00 menit
3. TENAGA
Produksi menentukan : TRAILER Q2 32.00 M/jam
Penyediaan Tiang Pancang Baja H Beam / hari = Tk x Q1 Qt 224.000 M
Kebutuhan tenaga tambahan di lokasi ::
- Mandor M 1.00 orang
- Tukang Tb 1.00 orang
- Pekerja P 2.00 orang
Koefisien Tenaga / M :
- Mandor = (Tk x M) : Qt (L03) 0.2188 jam
- Tukang = (Tk x Tb) : Qt (L02) 0.2188 jam
- Pekerja = (Tk x P) : Qt (L01) 0.4375 jam
Rp. 617,029.42 / M
1 m3 Beton Untuk Pondasi Telapak Rumah Pompa t = 0,6 M
Harga Satuan Jumlah Harga
No. Uraian Satuan Koefesien
( Rp. ) ( Rp. )
1 2 3 4 5 6
A TENAGA
Jumlah Harga Tenaga Kerja
B BAHAN
- Beton mutu f'c = 24 Mpa (k-300) m3 1.00 2,095,884.05 2,095,884.05
- Pembesian kg 82.73 31,710.45 2,623,309.98
- Bekisting m2 0.38 495,224.02 188,445.13
Jumlah Harga Bahan 4,907,639.17
C PERALATAN
Jumlah Harga Peralatan
D Jumlah ( A+B+C ) 4,907,639.17
KANTOR
I II III
P L.Atas L.Bawah T P L T P L T VOL / UNIT JUMLAH UNIT V
GAL TANAH PONDASI 54.50 1.50 1.00 0.80 54.50
-
-
JUMLAH 54.50
KUSEN PINTU ALUMUNIUM TIPE P1 2.35 2.00 1 1.80 1.00 1 0.50 3.00 1.00 1.80 2.00 1.00 11.60
TIPE P2 0.50 2.00 1.00 1.00 2.00 1.00 3.00
TIPE P3 2.35 2.00 1 1.00 1.00 1 5.70
JUMLAH 20.30
KUSEN PINTU KAYU KLS 2 TIPE P2 2.35 2.00 1 1.00 1.00 1 5.70
VENTILASI ALUMUNIUM TINGGI LEBAR UNIT TINGGI LEBAR UNIT TINGGI LEBAR UNIT TINGGI LEBAR UNIT
P1 0.4 0.78 2.0 0.62
P2 0.4 0.8 1.0 0.32
TIPE J 0.60 0.40 6.0 1.44
TIPE J 0.60 0.40 17.0 4.08
6.46
KACA 5 MM JENDELA VENTILASI
TINGGI LEBAR UNIT TINGGI LEBAR UNIT TINGGI LEBAR UNIT TINGGI LEBAR UNIT
TIPE J 1.40 0.60 6 0.60 0.40 17.00 9.12
TIPE P1 0.40 0.78 2 0.62
TIPE P2 0.40 0.80 1 0.32
KIMIA
I II III
P L.Atas L.Bawah T P L T P L T VOL / UNIT JUMLAH UNIT V
GAL TANAH PONDASI ATAP 1.00 1.00 1.00 1.00 1.00 23.00 23.00
SLOF 70.00 0.20 0.15 2.10
-
JUMLAH 25.10
PASIR ALAS PONDASI 1.00 1.00 1.00 0.10 0.10 23.00 2.30
LANTAI 17.00 6.00 0.10 10.20
SELASAR 17.00 1.00 0.10 3.60 0.70 0.10 1.95
JUMLAH 14.45
BETON P L Tinggi Jumlah Luas Atas Luas Bawah Tinggi Jumlah P L T Jumlah
PONDASI 0.80 0.80 0.20 23.00 0.06 0.64 0.10 23.00 0.25 0.25 0.70 23.00
Panjang Lebar Tinggi
SLOF 70.00 0.20 0.30
RING BALOK 86.00 0.20 0.30
KOLOM 0.25 0.25 3.40 23.00
Panjang Lebar Tebal
ATAP 19.00 8.00 0.15
Panjang Tinggi Tebal Panjang Tinggi Tebal
LIST DAK 38.00 0.60 0.08
LANTAI + SELASAR 17.00 6.00 0.15 20.00 1.20 0.15 20.00 0.50 0.15
ANAK TANGGA V. ANK TGG JML ANK TGGA KOLOM TANGGA 20 X 20 BALOK
0.15 0.35 0.25 0.30 0.75 0.06 3.00
0.20 0.40 3.00
0.25 0.25 0.80 5.00
TANGGA ANAK TANGGA V. ANK TGG JML ANK TGGA KOLOM TANGGA 20 X 20 BALOK
0.15 0.35 0.25 0.30 1.50 0.11 15.00
0.20 0.40 28.50
VENTILASI KACA TINGGI LEBAR UNIT TINGGI LEBAR UNIT TINGGI LEBAR UNIT TINGGI LEBAR UNIT
BV 0.6 0.8 18.0 8.64
8.64
LANTAI KERAMIK PANJANG LEBAR PANJANG LEBAR PANJANG LEBAR PANJANG PANJANG
17 6 102.00
102.00
BORDES
BORDES
1.50
IPA
I II III
P L T P L T P L T VOL / UNIT JUMLAH UNIT V
GAL TANAH PONDASI PELAT 12.38 9.12 0.40 6.06 12.83 0.40 76.29
PONDASI ATAP 1.00 1.00 0.75 0.75 18.00 13.50
SALURAN 35.29 0.70 0.65 35.29 0.70 0.65 35.29 0.70 0.65 48.17
JUMLAH 137.96
PASIR ALAS PONDASI 12.38 7.12 0.10 6.06 10.83 0.10 6.06 10.83 0.10 15.38
PONDASI ATAP 1.00 1.00 0.10 0.10 18.00 1.80
SALURAN 35.29 0.15 0.10 35.29 0.40 0.10 35.29 0.15 0.10 2.47
JUMLAH 19.65
LANTAI KERJA PONDASI 12.38 7.12 0.05 6.06 10.83 0.05 7.69
PONDASI ATAP 1.00 1.00 0.05 0.05 18.00 0.90
SALURAN 35.29 0.15 0.05 35.29 0.40 0.05 35.29 0.15 0.05 1.24
JUMLAH 9.83
FC 30
PONDASI ATAP 0.80 0.80 0.20 0.25 0.25 0.70 0.17 16.00 2.75
PLAT PONDASI 12.38 7.12 0.60 6.06 10.83 0.60 92.30###
SALURAN 35.29 0.15 0.65 35.29 0.40 0.15 35.29 0.15 0.65 9.00###
JUMLAH 104.05###
TIANG PANCANG
JUMLAH TITIK P. TIANG
PENGADAAN 48 10.0 480
PEMANCANGAN 48 9.0 432
BOBOK TIANG 48 1.0 48
RESERVOAR
I II III
P L T P L T P L T VOL / UNIT JUMLAH UNIT V
GAL TANAH PONDASI PELAT 16.80 15.30 1.55 14.50 0.25 0.50 400.22
PONDASI ATAP -
SALURAN -
JUMLAH 400.22
Rumah Pompa
I II III
P L T P L T P L T VOL / UNIT JUMLAH UNIT V
GAL TANAH PONDASI PELAT 9.60 5.60 2.50 134.40###
PONDASI ATAP 1.00 1.00 1.25 1.25 3.00 3.75
SALURAN -
JUMLAH 138.15
TAPAK PONDASI 9.60 5.60 0.25 1.20 9.00 0.15 3.00 5.00 0.15 17.31
DINDING 28.00 0.20 2.40 13.44
i ii iii
PONDASI P1 Luas Atas Luas Bawah
0.80 0.80 0.25 0.20 0.20 0.80 0.05 0.04 0.64 0.34 0.21 3.00 0.627
K1 KP
KOLOM
0.25 0.25 3.50 13.00 0.15 0.15 3.50 2.00 3.00
K1 KP
SLOF
0.20 0.30 3.00 3.00 0.20 0.30 2.50 2.00 0.15 0.25 3.00 1.00 0.95
B1 KP
BALOK
0.20 0.40 2.50 10.00 0.20 0.40 3.00 12.00 0.20 0.40 1.20 16.00 6.42
DAK
14.40 7.40 0.15 15.98
LIST DAK
14.40 7.40 0.60 0.08 2.09
SELASAR
1.00 0.15 12.00 12.00 2.00 0.15 0.30 2.43
ANAK TANGGA KOLOM TANGGA BORDES V. ANK TGG JML ANK TGGA
TANGGA
0.15 0.35 0.25 0.30 0.75 0.25 0.25 1.00 4.00 0.75 1.90 0.15 0.06 11.00 1.08
0
PONDASI POMPA
0.75 1.50 0.10 3.00 0.60 1.50 0.10 3.00 0.61
TOTAL 107.27
Jalan ###
I II III
P L T P L T P L T VOL / UNIT JUMLAH UNIT V
PERATAAN TANAH Samping 140.00 3.40 0.20 95.20
Kiri Masuk 11.00 5.60 0.20 12.32
Kanan Masuk 11.00 5.60 0.20 12.32
Kanan Masuk 7.00 20.00 0.20 28.00
JUMLAH 147.84