Bahan Pipa & Accessories: No Jenis Barang Ukuran Satuan Harga (RP.)

BAHAN PIPA & ACCESSORIES
No Jenis Barang Ukuran Satuan Harga ( Rp.)
BEND STEEL
1 ND. 2 x 90 50 mm BH 98,500
2 ND. 2 x 45 50 mm BH 78,800
3 ND. 3 x 90 75 mm BH 208,000
4 ND. 3 x 45 75 mm BH 166,400
5 ND. 4 x 90 100 mm BH 360,000
6 ND. 4 x 45 100 mm BH 288,000
7 ND. 6 x 90 150 mm BH 924,000
8 ND. 6 x 45 150 mm BH 739,200
9 ND. 8 x 90 200 mm BH 2,000,000
10 ND. 8 x 45 200 mm BH 1,600,000
BEND CAST IRON
1 Bend All Flange 22 1/2 ͦ 50mm BH 153,136
6 Bend All Flange 22 1/2 ͦ 250mm BH 1,082,856
12 Bend All Flange 45 ͦ 50mm BH 157,712
17 Bend All Flange 45 ͦ 250mm BH 1,040,088
29 Bend All Flange 90 ͦ 250mm BH 1,257,624
PIPA GI MEDIUM SII
1 Pipa GI Medium SII 13mm m 34,000
8 Pipa GI Medium SII 200mm m 1,007,000
PIPA HDPE 17 (PN 10)
1 Pipa HDPE SDR 17 (PN 10) 25mm m 19,800
PIPA CASSING STEEL
1 Pipa Cassing 50mm m 174,600

3 Pipa Cassing 200mm m 1,205,160
4 Pipa Cassing 250mm m 1,540,200
FLANGE STEEL
1 Blind Flange 50mm BH 151,200
9 Loss Flange PN 10 50mm BH 176,208
UNDER PRESSURE TEE STEEL
1 Under Pressure Tee 90X90 mm BH 1,949,169
5 Under Pressure Tee 160x110 mm BH 3,725,740
EQUAL TEE SEGMENTED HDPE
1 Tee Segmented 50x50 mm BH 115,000
11 Tee Segmented 200x200 mm BH 1,376,000
Bend HDPE
7 Ø 250 mm x 90º BH 2,252,900
8 Ø 250 mm x 45º BH 1,552,200
9 Ø 200 mm x 90º BH 1,415,700

10 Ø 200 mm x 45º BH 1,099,800
11 Ø 150 mm x 90º BH 1,160,900
12 Ø 150 mm x 45º BH 889,200
13 Ø 100 mm x 90º BH 928,720
14 Ø 100 mm x 45º BH 711,360
15 Ø 75 mm x 90º BH 742,976
16 Ø 75 mm x 45º BH 569,088
17 Ø 50 mm x 90º BH 520,083
18 Ø 50 mm x 45º BH 398,362
REDUCER HDPE
7 Ø 250 x 200 mm BH 1,450,000
8 Ø 200 x 150 mm BH 760,000
9 Ø 200 x 100 mm BH 730,000
10 Ø 200 x 75 mm BH 680,000
11 Ø 200 x 50 mm BH 563,200
12 Ø 150 x 100 mm BH 512,000
13 Ø 150 x 50 mm BH 448,000
14 Ø 100 x 50 mm BH 232,000
STUBE FLANGE
ND 50 BH 190,000
ND 75 BH 342,250
ND 100 BH 471,750
ND 150 BH 721,500
ND 200 BH 1,300,000
ND 250 BH 1,800,000
REDUCER STEEL
1 Reducer 75x50 mm BH 201,350
8 Reducer 150x100 mm BH 457,190
10 Reducer 200x75 mm BH 518,300
11 Reducer 200x100 mm BH 552,160
12 Reducer 200x150 mm BH 613,860
13 Reducer 250x50 mm BH 755,220
14 Reducer 250x75 mm BH 783,940
15 Reducer 250x100 mm BH 811,290
16 Reducer 250x150 mm BH 873,180
17 Reducer 250x200 mm BH 804,560
MAN HOLE & BOX STREET
1 Man Hole Cover DCI RUCIKA BH 1,092,760
2 Box Street CI RUCIKA BH 259,830
3 Box Street KECIL RUCIKA BH 86,590
4 Box Street KECIL RUCIKA BH 95,430
5 Box Street SEDANG RUCIKA BH 147,440
6 Box Street SEDANG RUCIKA BH 155,000
7 Box Street BESAR RUCIKA BH 543,800

GATE VALVE
23 Gate Valve All Flange PN-10 CI 50 mm BH 4,225,320
AIR VALVE
20 Air Valve Double Flange pn 10 SIAM 50mm BH 4,300,270
25 Air Valve Double Flange pn 10 KUBOTA 200mm BH 9,771,510
WALL PIPE
1 Wall pipe steel 75mm BH 900,000
2 Wall pipe steel 100mm BH 1,080,000
3 Wall pipe steel 150mm BH 1,260,000
STRAINER
11 Strainer ITRON 75mm BH 8,212,010
LAIN-LAIN
1 Bolt and Nuts
M 12 50mm= 4 lbng BH 12,000
M 16 (dia. 50, 75, 100 mm) 75mm= 8 lbng BH 15,000
M 18 100mm= 8 lbng BH 16,000
M 20 (dia. 150, 200, 250, 300 mm) 150mm= 8 lbng BH 17,000
M 22 200mm=8 lbng BH 21,000
M 24 (dia. 400,500 mm) 250mm=8 lbng BH 23,000
M 27 (dia. 600,700 mm) 300mm=12 lbng BH 26,000
M 30 (dia. 800 mm) 400mm=16 lbng BH 30,000
M 36 (dia. 900, 1000 mm) 500mm=20 lbng BH 35,000
M 42 (dia. 1200 mm) 600mm=20 lbng BH 37,000
2 Rubber Packing
Diameter 250 mm BH 80,000
PIPA KHUSUS AIR BUANGAN SNI 06-0162-1987

RRJ CLASS B
Diameter 250 mm M' 626,076

PVC TEE ALL RRJ
PVC DOUBLE SOCKET RRJ
PVC BEND 90O ALL RRJ
PVC BEND 45O ALL RRJ
PVC REPAIR SOCKET ALL RRJ
ANALISA HARGA SATUAN
No Uraian Pekerjaan Koefisien Unit Harga Satuan Jumlah Harga (RP)

(RP)
A. PEKERJAAN PERSIAPAN
1 Pengukuran Pemasangan Blouwplank (1m')
Upah
Tukang Kayu 0.8 OH 125,000 100,000.00
Kepala Tukang Kayu 0.008 OH 135,000 1,080.00
Pekerja 0.03 OH 90,000 2,700.00
Mandor 0.001 OH 160,000 160.00
Bahan
Kayu KlasIII (Meranti) 0.001 m3 1,883,000 1,883.00
Paku 2".5" 0.013 kg 23,088 300.14
Papan Kayu Klas III 0.004 m3 2,535,720 10,142.88
Jumlah 116,266.02
2 Pembuatan Bedeng /Los Kerja (1m')
Upah
Tukang Kayu 1.200 OH 125,000 150,000
Kepala Tukang Kayu 0.120 OH 135,000 16,200
Pekerja 0.400 OH 90,000 36,000
Mandor 0.020 OH 160,000 3,200
Bahan
Kayu KlasIII (Meranti) 0.080 m3 1,883,000 150,640.00
Paku 2".5" 0.021 kg 23,088 484.85
Seng Gelombang BJLS 28 (80x80) 1.250 Lembar 61,224 76,530.00
Tripleks t = 4mm 0.410 Lembar 92,892 38,085.72
Jumlah 471,140.57
3 1m2 Pekerjaan Pembersihan Lahan
Pekerjaan 0.10 OH 90,000 9,000.00
Mandor 0.05 OH 160,000 8,000.00
Jumlah 17,000.00
B. Pekerjaan Tanah (m3)
1 Galian Tanah H = 1m
Upah
Pekerjaan 0.75 OH 90,000 67,500.00
Mandor 0.025 OH 160,000 4,000.00
Jumlah 71,500.00
2 Galian Tanah Biasa H = 2m
Upah
Pekerjaan 0.900 OH 90,000 81,000.00
Mandor 0.045 OH 160,000 7,200.00
Jumlah 88,200.00
3 Galian Tanah Biasa H = 3m
Upah
Pekerjaan 1.050 OH 90,000 94,500.00
Mandor 0.067 OH 160,000 10,720.00
Jumlah 105,220.00
4 Galian Tanah Keras H = 1m
Upah
Pekerjaan 1.000 OH 90,000 90,000.00
Mandor 0.032 OH 160,000 5,120.00
Jumlah 95,120.00
5 Galian Tanah Cadas H = 1m
Upah
Pekerjaan 1.500 OH 90,000 135,000.00
Mandor 0.060 OH 160,000 9,600.00
Jumlah 144,600.00
6 Galian Tanah Berbatu H = 1m
Upah
Pekerjaan 1.500 OH 90,000 135,000.00
Mandor 0.050 OH 160,000 8,000.00
(RP)
Alat bantu 1.000 LS 7,500 7,500.00
Jumlah 150,500.00
7 Galian Tanah Lumpur H = 1m
Upah
Pekerja 1.200 OH 90,000 108,000.00
Mandor 0.045 OH 160,000 7,200.00
Jumlah 115,200.00
8 Galian Tanah Dengan Alat Berat per m3
Upah
Pekerja 0.015 OH 90,000 1,350.00
Mandor 0.008 OH 160,000 1,280.00
Sewa Alat
Escavator 80-140 HP. 80 HP. Kap = 0.5 M3 0.054 / jam 343,500 18,549.00
Dump Truck 3-4 M3, 100 HP. Kap = 6 Ton 0.112 / jam 176,410 19,757.92
Jumlah 40,936.92
9 Tanah Diangkut Sejauh 30m
Upah
Pekerja 0.330 OH 90,000 29,700.00
Mandor 0.010 OH 160,000 1,600.00
Jumlah 31,300.00
10 1 m2 Pekerjaan Stripping H=1m
Upah
Pekerja 0.050 OH 90,000 4,500.00
Mandor 0.005 OH 160,000 800.00
Jumlah 5,300.00
11 1 m3 Buangan Tanah Sejauh 150m
Upah
Pekerja 0.516 OH 90,000 46,440.000
Mandor 0.050 OH 160,000 8,000.000
Jumlah 54,440.00
12 Urugan Tanah 1m3
Upah
Pekerja 0.25 OH 90,000 22,500.00
Mandor 0.008 OH 160,000 1,280.00
Jumlah 23,780.00
13 Urugan Sirtu Padat 1 m3
Upah
Pekerja 0.250 OH 90,000 22,500.00
Mandor 0.025 OH 160,000 4,000.00
Sirtu 1.200 m3 259,020 310,824.00

Jumlah 337,324.00
14 Pemadatan 1 m3 tanah
Upah
Pekerja 0.500 OH 90,000 45,000.00
Mandor 0.050 OH 160,000 8,000.00
Jumlah 53,000.00
15 Urugan Pasir Dengan Pasir Urug
Upah
Pekerja 0.300 OH 90,000 27,000.00
Mandor 0.010 OH 160,000 1,600.00
Bahan
Pasir Urug 1 m3 236,568 283,881.60
Jumlah 312,481.60
16 Urugan Pasir Dengan Pasir Pasang
Upah
Pekerja 0.300 OH 90,000 27,000.00
Mandor 0.010 OH 160,000 1,600.00
Bahan
(RP)
Pasir Pasang 1.200 m3 304,812 365,774.40
Jumlah 394,374.40
C. PEKERJAAN PONDASI
1 Pasangan Pondasi Baatu Kali 1:3 (m3)
Upah
Pekerja 1.500 OH 90,000 135,000.00
Tukang Batu 1.500 OH 125,000 187,500.00
Kepala Tukang Batu 0.150 OH 135,000 20,250.00
Mandor 0.150 OH 160,000 24,000.00
Bahan
Batu Belah 15/20 1.200 m3 235,000 282,000.00
Semen 50kg 163.000 kg 1,500 244,500.00
Pasir Pasang 0.520 m3 304,812 158,502.24
Jumlah 1,051,752.24
2 Membuat Bronjong (M3)
Upah
Tukang Anyam 0.833 OH 125,000 104,125.00
Pekerja Anyam 0.667 OH 90,000 60,030.00
Pekerja Pengisi 1.500 OH 90,000 135,000.00
Mandor 0.025 OH 160,000 4,000.00
Bahan
Kawat Bronjong 5mm 23.333 Kg 47,124 1,099,544.29
Batu Belah 15/20 1.000 M3 235,000 235,000.00
Jumlah 1,637,699.29
3 Pasangan Batu Kosong (M3)
Upah
Pekerja 0.714 OH 90,000 64,260.00
Mandor 0.036 OH 160,000 5,760.00
Batu Belah 15/20 1.200 m3 235,000 282,000.00

Jumlah 352,020.00
4 Pasang 1/2 Batu Bata 1:2 (2m)
Upah
Pekerja 0.300 OH 90,000 27,000.00
Tukang Batu 0.100 OH 125,000 12,500.00
Mandor 0.015 OH 160,000 2,400.00
Bahan
Batu Bata Merah (21x10.5x4.5) cm 70.000 Bh 631 44,170.00
Semen 50kg 18.950 Kg 1,500 28,425.00
Pasir Pasang 0.038 m3 304,812 11,582.86
Jumlah 127,427.86
5 Pasang 1/2 Batu Bata 1:4 (2m)
Upah
Pekerja 0.300 OH 90,000 27,000.00
Tukang Batu 0.100 OH 125,000 12,500.00
Mandor 0.015 OH 160,000 2,400.00
Bahan
Batu Bata Merah (21x10.5x4.5) cm 70.000 Bh 631 44,170.00
Semen 50kg 11.500 Kg 1,500 17,250.00
Pasir Pasang 0.043 m3 304,812 13,106.92
Jumlah 117,776.92
6 Plesteran 1:2, T=1.5 cm(m2)
Upah
Pekerja 0.300 OH 90,000 27,000.00
Tukang Batu 0.150 OH 125,000 18,750.00
(RP)
Mandor 0.015 OH 160,000 2,400.00
Bahan
Semen 50kg 10.224 Kg 1,500 15,336.00
Pasir Pasang 0.020 m3 304,812 6,096.24
Jumlah 71,607.24
Upah
Pekerja 0.300 OH 90,000 27,000.00
Tukang Batu 0.150 OH 125,000 18,750.00
Mandor 0.015 OH 160,000 2,400.00
Bahan
Semen 50kg 7.776 Kg 1,500 11,664.00
Pasir Pasang 0.023 m3 304,812 7,010.68
Jumlah 68,849.68
Upah
Pekerja 0.300 OH 90,000 27,000.00
Tukang Batu 0.150 OH 125,000 18,750.00
Mandor 0.015 OH 160,000 2,400.00
Bahan
Semen 50kg 6.240 Kg 1,500 9,360.00
Pasir Pasang 0.024 m3 304,812 7,315.49
Jumlah 66,850.49
9 Plesteran 1:2, T=2 cm(m2)
Upah
Pekerja 0.400 OH 90,000 36,000.00
Tukang Batu 0.200 OH 125,000 25,000.00
Mandor 0.022 OH 160,000 3,520.00
Bahan
Semen 50kg 13.632 Kg 1,500 20,448.00
Pasir Pasang 0.027 m3 304,812 8,229.92
Jumlah 95,897.92
10 Plesteran 1:4, T=2 cm(m2)
Upah
Pekerja 0.400 OH 90,000 36,000.00
Tukang Batu 0.200 OH 125,000 25,000.00
Mandor 0.022 OH 160,000 3,520.00
Bahan
Semen 50kg 8.320 Kg 1,500 12,480.00
Pasir Pasang 0.032 m3 304,812 9,753.98
Jumlah 89,453.98
D. PEKERJAAN BETON (Mᶟ)
Beton Tumbuk 1Pc : 4Psr : 6Kr
Upah
Pekerja Biasa 1.65 OH 90,000.00 148,500.00
Tukang Batu 0.25 OH 125,000.00 31,250.00
Kepala Tukang Batu 0.025 OH 135,000.00 3,375.00
Mandor 0.08 OH 160,000.00 12,800.00
Bahan
Pasir Beton 0.57 M3 304,812.00 173,742.84
Kerikil / Koral Beton 0.87 M3 250,000.00 217,500.00
(RP)
Semen PC 50 Kg 173.00 Kg 1,500.00 259,500.00
Jumlah 846,667.84
1 Membuat Beton Mutu K 100
Upah
Pekerja 1.650 OH 90,000 148,500.00
Tukang Batu 0.275 OH 125,000 34,375.00
Mandor 0.083 OH 160,000 13,280.00
Bahan
Semen 50kg 247.000 Kg 1,500 370,500.00
Pasir Beton 869.000 Kg 240 208,560.00
Batu Pecah /Split 1-2 cm 999.000 Kg 203 203,048.78
Air Bersih 215.000 Liter 108.0 23,220.00
Jumlah 1,005,263.78
Upah
Pekerja 1.650 OH 90,000 148,500.00
Tukang Batu 0.275 OH 125,000 34,375.00
Mandor 0.083 OH 160,000 13,280.00
Bahan
Semen 50kg 276.000 Kg 1,500 414,000.00
Pasir Beton 828.000 Kg 240 198,720.00
Batu Pecah /Split 1-2 cm 1,012.000 Kg 203 205,691.06
Air Bersih 215.000 Liter 108.0 23,220.00
Jumlah 1,041,566.06
Upah
Pekerja 1.650 OH 90,000 148,500.00
Tukang Batu 0.275 OH 125,000 34,375.00
Mandor 0.083 OH 160,000 13,280.00
Bahan
Semen 50kg 299.000 Kg 1,500 448,500.00
Pasir Beton 799.000 Kg 240 191,760.00
Air Bersih 215.000 Liter 108.0 23,220.00
Jumlah 1,070,122.32
Upah
Pekerja 1.650 OH 90,000 148,500.00
Tukang Batu 0.275 OH 125,000 34,375.00
Mandor 0.083 OH 160,000 13,280.00
Bahan
Semen 3 Roda 50kg 326.000 Kg 1,500 489,000.00
Pasir Beton 760.000 Kg 240 182,400.00
Air Bersih 215.000 Liter 108.0 23,220.00
Jumlah 1,103,701.34
Upah
Pekerja 1.65 OH 90,000 148,500.00
Tukang Batu 0.28 OH 125,000 34,375.00
Mandor 0.08 OH 160,000 13,280.00
(RP)
Bahan
Semen 50kg 352.00 Kg 1,500 528,000.00
Pasir Beton 731.00 Kg 240 175,440.00
Air Bersih 215.00 Liter 108.0 23,220.00
Jumlah 1,136,147.85
Upah
Pekerja 1.650 OH 90,000 148,500.000
Tukang Batu 0.275 OH 125,000 34,375.000
Mandor 0.083 OH 160,000 13,280.000
Bahan
Semen 50kg 371.000 Kg 1,500 556,500.000
Pasir Beton 698.000 Kg 240 167,520.000
Air Bersih 215.000 Liter 108.0 23,220.000
Jumlah 1,159,979.878
Upah
Pekerja 1.650 OH 90,000 148,500.00
Tukang Batu 0.275 OH 125,000 34,375.00
Mandor 0.083 OH 160,000 13,280.00
Bahan
Semen 50kg 384.000 Kg 1,500 576,000.00
Pasir Beton 692.000 Kg 240 166,080.00
Air Bersih 215.000 Liter 108.0 23,220.00
Jumlah 1,176,413.86
Upah
Pekerja 1.650 OH 90,000 148,500.00
Tukang Batu 0.275 OH 125,000 34,375.00
Mandor 0.083 OH 160,000 13,280.00
Bahan
Semen 50kg 406.000 Kg 1,500 609,000.00
Pasir Beton 684.000 Kg 240 164,160.00
Air Bersih 215.000 Liter 108.0 23,220.00
Jumlah 1,204,851.59
Upah
Pekerja 1.65 OH 90,000 148,500.00
Tukang Batu 0.28 OH 125,000 34,375.00
Mandor 0.08 OH 160,000 13,280.00
Bahan
Semen 50kg 413.00 Kg 1,500 619,500.00
Pasir Beton 681.00 Kg 240 163,440.00
Air Bersih 215.00 Liter 108.0 23,220.00
Jumlah 1,213,615.33
Upah
Pekerja 1.650 OH 90,000 148,500.00
(RP)
Tukang Batu 0.275 OH 125,000 34,375.00
Mandor 0.083 OH 160,000 13,280.00
Bahan
Semen 50kg 439.000 Kg 1,500 658,500.00
Pasir Beton 670.000 Kg 240 160,800.00
Air Bersih 215.000 Liter 108.0 23,220.00
Jumlah 1,246,926.54
Upah
Pekerja 2 OH 90,000 189,000.00
Tukang Batu 0.35 OH 125,000 43,750.00
Mandor 0.105 OH 160,000 16,800.00
Bahan
Semen 50kg 448 Kg 1,500 672,000.00
Pasir Beton 667 Kg 240 160,080.00
Batu Pecah /Split 1-2 cm 1000 Kg 203 203,252.03
Air Bersih 215 Liter 108.0 23,220.00
Jumlah 1,312,827.03
12 Pembesian 10Kg dengan besi polos
Upah
Pekerja 0.070 OH 90,000 6,300.00
Tukang Besi 0.070 OH 125,000 8,750.00
Kepala Tukang Besi 0.007 OH 135,000 945.00
Mandor 0.004 OH 160,000 640.00
Bahan
Besi Beton Bulat Polos 10.500 Kg 16,187 169,958.25
Kawat Beton 0.150 Kg 23,136 3,470.40
Jumlah 190,063.65
13 Pembesian 10Kg dengan besi Ulir
Upah
Pekerja 0.070 OH 90,000 6,300.00
Tukang Besi 0.070 OH 125,000 8,750.00
Kepala Tukang Besi 0.007 OH 135,000 945.00
Mandor 0.004 OH 160,000 640.00
Bahan
Besi Beton Bulat Ulir 10.500 Kg 16,792 176,310.75
Kawat Beton 0.150 Kg 23,136 3,470.40
Jumlah 196,416.15
14 Memasang 1 m2 Bekisting untuk Pondasi
Upah
Pekerja 0.520 OH 90,000 46,800.00
Tukang Kayu 0.260 OH 125,000 32,500.00
Mandor 0.026 OH 160,000 4,160.00
Bahan
Kayu Klas III (Meranti) 0.040 m3 4,450,872 178,034.88
Paku 2"-5" 0.300 kg 23,088 6,926.40
Minyak Bekisting 0.100 Liter 39,984 3,998.40
Jumlah 275,929.68
15 Memasang 1 m2 Bekisting untuk Sloof
Upah
Pekerja 0.520 OH 90,000 46,800.00
Tukang Kayu 0.260 OH 125,000 32,500.00
(RP)
Mandor 0.026 OH 160,000 4,160.00
Bahan
Paku 2"-5" 0.300 kg 23,088 6,926.40
Jumlah 298,184.04
16 Memasang 1 m2 Bekisting untuk Kolom
Upah
Pekerja 0.660 OH 90,000 59,400.00
Tukang Kayu 0.330 OH 125,000 41,250.00
Mandor 0.033 OH 160,000 5,280.00
Bahan
Paku 2"-5" 0.400 kg 23,088 9,235.20
Balok Kayu Klass III (6/8 x12/15x400) cm 0.015 m3 3,980,845 59,712.68
Plywood 9mm 0.350 lembar 264,000 92,400.00
Dolken Ѳ 8-10 cm (350-400)cm 2.000 Batang 9,240 18,480.00
Jumlah 476,244.56
17 Memasang 1 m2 Bekisting untuk Balok
Upah
Pekerja 0.660 OH 90,000 59,400.00
Tukang Kayu 0.330 OH 125,000 41,250.00
Mandor 0.033 OH 160,000 5,280.00
Bahan
Paku 2"-5" 0.400 kg 23,088 9,235.20
Jumlah 488,187.09
18 Memasang 1 m2 Bekisting untuk Lantai
Upah
Pekerja 0.660 OH 90,000 59,400.00
Tukang Kayu 0.330 OH 125,000 41,250.00
Mandor 0.033 OH 160,000 5,280.00
Bahan
Paku 2"-5" 0.400 kg 23,088 9,235.20
Jumlah 513,204.56
19 Memasang 1 m2 Bekisting untuk dinding
Upah
Pekerja 0.660 OH 90,000 59,400.000
Tukang Kayu 0.330 OH 125,000 41,250.000
Mandor 0.033 OH 160,000 5,280.000
-
Bahan -
(RP)
Paku 2"-5" 0.400 kg 23,088 9,235.200
Jumlah 460,880.060
20 Memasang 1 m2 Bekisting untuk Tangga
Upah
Pekerja 0.660 OH 90,000 59,400.00
Tukang Kayu 0.330 OH 125,000 41,250.00
Mandor 0.033 OH 160,000 5,280.00
-
Bahan -
Paku 2"-5" 0.400 kg 23,088 9,235.20
Jumlah 429,736.64
21 Memasang 1 m2 Jembatan Untuk Pengecoran
Upah
Pekerja 0.150 OH 90,000 13,500.00
Tukang Kayu 0.050 OH 125,000 6,250.00
Kepala Tukang Kayu 0.005 OH 135,000 675.00
Mandor 0.008 OH 160,000 1,280.00
Bahan
Paku 2"-5" 0.600 kg 23,088 13,852.80
Jumlah 155,900.47
22 Memasang 1 m2 Jembatan Untuk Pengecoran
Upah
Pekerja 5.300 OH 90,000 477,000.00
Tukang Batu 0.275 OH 125,000 34,375.00
Tukang Kayu 1.300 OH 125,000 162,500.00
Tukang Besi 1.050 OH 125,000 131,250.00
Mandor 0.265 OH 160,000 42,400.00
Bahan
Paku 2"-5" 1.500 kg 23,088 34,632.00
Minyak Bekisting 0.400 Lt 39,984 15,993.60
Besi Beton Bulat Polos 157.500 kg 16,187 2,549,373.75
Kawat Beton 2.250 kg 23,136 52,056.00
Semen 50kg 336.000 kg 1,500 504,000.00
Pasir Beton 760.000 kg 240 182,400.00
Batu Pecah /Split 3-4cm 1,029.000 kg 333 342,239.47
Jumlah 4,940,189.82
23 Membuat 1 m3 Kolom Beton Bertulang (150kg besi+bekisting)
Upah
Pekerja 5.300 OH 90,000 477,000.00
Tukang Batu 0.275 OH 125,000 34,375.00
Tukang Kayu 1.300 OH 125,000 162,500.00
Tukang Besi 1.050 OH 125,000 131,250.00
Mandor 0.265 OH 160,000 42,400.00
(RP)
Bahan
Paku 2"-5" 3.200 kg 23,088 73,881.60
Kawat Beton 2.250 kg 23,136 52,056.00
Semen 50kg 336.000 kg 1,500 504,000.00
Pasir Beton 760.000 kg 240 182,400.00
Balok Kayu Klass II (6/8 x12/15x400) cm 0.120 m3 3,980,845 477,701.40
Plywood 9mm 2.800 Lembar 264,000 739,200.00
Jumlah 6,765,961.62
24 Membuat 1m Dinding beton bertulang (150 kg besi + bekisting)
Upah
Upah
Pekerja 5.300 OH 90,000 477,000.00
Tukang Batu 0.275 OH 125,000 34,375.00
Tukang Kayu 1.300 OH 125,000 162,500.00
Tukang Besi 1.050 OH 125,000 131,250.00
Mandor 0.265 OH 160,000 42,400.00
Bahan
Paku 2"-5" 3.200 kg 23,088 73,881.60
Kawat Beton 2.250 kg 23,136 52,056.00
Semen 50kg 336.000 kg 1,500 504,000.00
Pasir Beton 760.000 kg 240 182,400.00
Jumlah 6,541,401.618
25 Membuat 1m3 sloof bertulang (200 kg besi + bekisting)
Upah
Pekerja 5.650 OH 90,000 508,500.00
Tukang Batu 0.275 OH 125,000 34,375.00
Tukang Kayu 1.560 OH 125,000 195,000.00
Tukang Besi 1.400 OH 125,000 175,000.00
Mandor 0.283 OH 160,000 45,280.00
Bahan
Paku 2"-5" 2.000 kg 23,088 46,176.00
Kawat Beton 3.000 kg 23,136 69,408.00
Semen 50kg 336.000 kg 1,500 504,000.00
Pasir Beton 760.000 kg 240 182,400.00
Jumlah 6,077,548.87
26 Membuat 1m3 beton bertulang (200 kg besi + bekisting)
Upah
Pekerja 5.650 OH 90,000 508,500.000
Tukang Batu 0.275 OH 125,000 34,375.000
Tukang Kayu 1.560 OH 125,000 195,000.000
(RP)
Tukang Besi 1.400 OH 125,000 175,000.000
Mandor 0.283 OH 160,000 45,280.000
Bahan
Paku 2"-5" 3.000 kg 23,088 69,264.000
Kawat Beton 3.000 kg 23,136 69,408.000
Semen 50kg 336.000 kg 1,500 504,000.000
Pasir Beton 760.000 kg 240 182,400.000
Jumlah 7,294,315.993
27 Membuat 1m3 balok beton bertulang (200 kg besi + bekisting)
Upah
Pekerja 6.350 OH 90,000 571,500.000
Tukang Batu 0.275 OH 125,000 34,375.000
Tukang Kayu 1.650 OH 125,000 206,250.000
Tukang Besi 1.400 OH 125,000 175,000.000
Mandor 0.318 OH 160,000 50,880.000
Bahan
Paku 2"-5" 3.200 kg 23,088 73,881.600
Kawat Beton 3.000 kg 23,136 69,408.000
Semen 50kg 336.000 kg 1,500 504,000.000
Pasir Beton 760.000 kg 240 182,400.000
Jumlah 7,764,946.768
28 Membuat 1m3 kolom beton bertulang (300 kg besi + bekisting)
Upah
Pekerja 7.050 OH 90,000 634,500.000
Tukang Batu 0.275 OH 125,000 34,375.000
Tukang Kayu 1.650 OH 125,000 206,250.000
Tukang Besi 2.100 OH 125,000 262,500.000
Mandor 0.353 OH 160,000 56,480.000
Bahan
Paku 2"-5" 4.000 kg 23,088 92,352.000
Kawat Beton 4.500 kg 23,136 104,112.000
Semen 50kg 336.000 kg 1,500 504,000.000
Pasir Beton 760.000 kg 240 182,400.000
Jumlah 9,978,362.591
(RP)
29 Membuat 1m' praktis beton bertulang (11x11)cm
Upah
Pekerja 0.180 OH 90,000 16,200.00
Tukang Batu 0.020 OH 125,000 2,500.00
Tukang Kayu 0.020 OH 125,000 2,500.00
Tukang Besi 0.020 OH 125,000 2,500.00
Kepala Tukang Batu 0.006 OH 135,000 810.00
Mandor 0.009 OH 160,000 1,440.00
Bahan
Paku 2"-5" 0.010 kg 23,088 230.88
Besi Beton Bulat Polos 3.000 kg 16,187 48,559.50
Kawat Beton 0.450 kg 23,136 10,411.20
Semen 50kg 4.000 kg 1,500 6,000.00
Pasir Beton 9.200 kg 240 2,208.00
Batu Pecah /Split1 -2cm 12.450 kg 203 2,530.49
Jumlah 99,656.07
30 Membuat 1m' ring Balok beton bertulang (10x15)cm
Upah
Pekerja 0.297 OH 90,000 26,730.00
Tukang Batu 0.033 OH 125,000 4,125.00
Tukang Kayu 0.034 OH 125,000 4,250.00
Tukang Besi 0.035 OH 125,000 4,375.00
Mandor 0.015 OH 160,000 2,400.00
Bahan
Paku 2"-5" 0.020 kg 23,088 461.76
Besi Beton Bulat Polos 3.600 kg 16,187 58,271.40
Kawat Beton 0.050 kg 23,136 1,156.80
Semen 50kg 5.500 kg 1,500 8,250.00
Pasir Beton 11.400 kg 240 2,736.00
Batu Pecah /Split 1-2cm 15.430 kg 203 3,136.18
Jumlah 122,891.14
E. PEKERJAAN BESI DAN ALUMUNIUM
1 memasang 1 kg besi profil
Upah
pekerja 0.060 OH 90,000 5,400.00
Tukang Las 0.060 OH 125,000 7,500.00
Kepala Tukang Las 0.006 OH 135,000 810.00
Mandor 0.003 OH 160,000 480.00
Bahan
Besi Profil/ Beugel 1.150 kg 19,000 21,850.00
Jumlah 36,040.00
2 Memasang 1M2 Konstruksi Rangka Atap Baja Profil
Upah
pekerja 0.160 OH 90,000 14,400.000
Tukang Las 0.080 OH 125,000 10,000.000
Kepala Tukang Las 0.009 OH 135,000 1,215.000
Mandor 0.005 OH 160,000 800.000
Bahan
Besi Profil/ Beugel 1.150 kg 19,000 21,850.000
Skrup 1.200 kg 552 662.400
Jumlah 48,927.400
3 Membuat 1 m2 Pintu besi plat baja tebal mm rangkap, rangka baja siku
Upah
pekerja 1.050 OH 90,000 94,500.00
Tukang Las 1.050 OH 125,000 131,250.00
Kepala Tukang Las 0.105 OH 135,000 14,175.00
(RP)
Mandor 0.052 OH 160,000 8,320.00
Bahan
Besi Baja IWF ex DN SII 15.000 kg 19,000 285,000.00
plat besi T= 3mm 32.800 kg 487,716 15,997,084.80
Kawat Las Harmonika 0.050 kg 38,316 1,915.80
Jumlah 16,532,245.60
4 Pengerjaan 1 cm, pengelasan dengan las listrik
pekerja 0.004 OH 90,000 360.00
Tukang Las 0.002 OH 125,000 250.00
Mandor 0.001 OH 160,000 160.00
Bahan
Kawat Las Harmonika 0.040 kg 38,316 1,532.64
Solar 0.030 Liter 11,946 358.38
Teak oil/ Pelumas 0.004 Liter 46,080 184.32
Sewa Alat
Mesin Las 0.003 Jam 268,070 804.21
Jumlah 3,919.55
5 Memasang 1m2 terall Besi strip (2x3) mm
pekerja 1.670 OH 90,000 150,300.00
Tukang Besi 1.670 OH 125,000 208,750.00
Kepala Tukang besi 0.167 OH 135,000 22,545.00
Mandor 0.083 OH 160,000 13,280.00
Bahan
besi plat strip panjang 6 m uk.2x30 mm 6.177 kg 17,000 105,009.00
pengelasan 27.080 cm 3,919.55 106,141.41
Jumlah 606,025.41
6 Memasang 1m2 jendela nako & terall besi
Upah
pekerja 0.200 OH 90,000 18,000.00
Tukang Besi 0.200 OH 125,000 25,000.00
Mandor 0.001 OH 160,000 160.00
Bahan
rangka nako+besi tralis nako 1.100 m 34,800 38,280.00
paku sekrup 1cm s.d 2.5 cm 10.000 bh 552 5,520.00
besi plat strip panjang 6 m uk.2x30 mm 7.000 m' 90,000 630,000.00
Jumlah 719,660.00
7 Memasang 1m' talang datar/ jurai seng bjls 28 lebar 90 cm
Upah
pekerja 0.200 OH 90,000 18,000.00
Tukang Besi 0.400 OH 125,000 50,000.00
Mandor 0.010 OH 160,000 1,600.00
Bahan
Seng Gelombang BJLS 30 (90x180) 1.050 m' 72,912 76,557.60
Paku Segala ukuran 0.015 kg 30,948 464.22
Papan Kayu Klass III 0.019 m3 2,535,720 48,178.68
Jumlah 198,175.50
8 Memasang 1m' talang 1/2 lingkaran D-15 seng bjis 30 lebar 45 cm
Upah
pekerja 0.150 OH 90,000 13,500.00
Tukang Besi 0.300 OH 125,000 37,500.00
Mandor 0.008 OH 160,000 1,280.00
(RP)
Bahan
Seng Flat BJLS 30 (90x180) 1.050 m' 72,912 76,557.60
Paku Segala ukuran 0.010 kg 30,948 309.48
Plat Besi Plat strip Panjang 6 m uk. 2x30 mm 0.500 kg 90,000 45,000.00
Jumlah 178,197.08
F. PEKERJAAN LANTAI DAN DINDING PELAPIS (M)
1 Pemasangan keramik 10x20 /m

Upah
pekerja 0.700 OH 90,000 63,000.00
Tukang Batu 0.350 OH 125,000 43,750.00
Kepala Tukang batu 0.035 OH 135,000 4,725.00
Mandor 0.035 OH 160,000 5,600.00
Bahan
ubin keramik (10x20) cm standar (KW1) 1.000 m2 70,608 70,608.00
Semen 50 Kg 8.090 kg 1,500 12,135.00
Pasir Pasang 0.045 m3 304,812 13,716.54
Semen Warna 2.750 kg 22,908 62,997.00
Jumlah 276,531.54
2 Pasang paving Block T=8cm,abu-abu/m2
Upah
pekerja 0.050 OH 90,000 4,500.00
Tukang Batu 0.018 OH 125,000 2,250.00
Kepala Tukang batu 0.002 OH 135,000 270.00
Mandor 0.009 OH 160,000 1,440.00
Bahan
paving block 1.000 m2 110,868 110,868.00
abu batu/filter 0.050 m3 175,000 8,750.00
Jumlah 128,078.00
3 Pasang lantai keramik 20x20/m2
Upah
pekerja 0.700 OH 90,000 63,000.00
Tukang Batu 0.350 OH 125,000 43,750.00
Mandor 0.035 OH 160,000 5,600.00
Bahan
ubin keramik (20X20)cm standar (KW1)roman 1.000 m2 125,388 125,388.00
semen warna 1.620 kg 22,908 37,110.96
semen 50 kg 10.400 kg 1,500 15,600.00
pasir pasang 0.045 m3 304,812 13,716.54
Jumlah 308,890.50
4 Pasang lantai keramik 30x30/m2
Upah
pekerja 0.700 OH 90,000 63,000.00
Tukang Batu 0.350 OH 125,000 43,750.00
Mandor 0.035 OH 160,000 5,600.00
Bahan
ubin keramik (30X30)cm standar (KW1) 1.000 m2 132,780 132,780.00
semen warna 1.500 kg 22,908 34,362.00
semen 50 kg 10.000 kg 1,500 15,000.00
pasir pasang 0.045 m3 304,812 13,716.54
Jumlah 312,933.54
5 Pasang 1m plint keramik 10x20
Upah
pekerja 0.090 OH 90,000 8,100.00
(RP)
Tukang Batu 0.090 OH 125,000 11,250.00
Mandor 0.005 OH 160,000 800.00
Bahan
plin ubin berwarna 15.300 Bh 3,108 47,552.40
semen 50 kg 10.000 kg 1,500 15,000.00
semen warna 1.500 kg 22,908 34,362.00
pasir pasang 0.045 m3 304,812 13,716.54
Jumlah 135,505.94
6 Pasang ubin granit 40x40/m2
Upah
pekerja 0.250 OH 90,000 22,500.00
Tukang Batu 0.125 OH 125,000 15,625.00
Mandor 0.013 OH 160,000 2,080.00
Bahan
Granit 40x40 /m2 1.000 m2 320,328 320,328.00
Semen tiga roda 50 kg 9.800 kg 1,500 14,700.00
semen warna 1.300 kg 22,908 29,780.40
pasir pasang 0.045 m3 304,812 13,716.54
Jumlah 420,484.94
7 Pasang ubin marmer 60x60/m2
Upah
pekerja 0.240 OH 90,000 21,600.00
Tukang Batu 0.120 OH 125,000 15,000.00
Mandor 0.012 OH 160,000 1,920.00
-
Bahan -
Marmer ( 60x60) 1.000 m2 376,824 376,824.00
Semen tiga roda 50 kg 9.600 kg 1,500 14,400.00
semen warna 1.500 kg 22,908 34,362.00
pasir pasang 0.045 m3 304,812 13,716.54
Jumlah 479,442.54
G. Pekerjaan Atap
1 Kontruksi kuda-kuda(m3)
Upah
pekerja 4.000 OH 90,000 360,000.00
Tukang Kayu 12.000 OH 125,000 1,500,000.00
Mandor 0.200 OH 160,000 32,000.00
Bahan
Balok kayu klas II (6/8x12/15x400)cm 1.100 m3 3,980,845 4,378,929.50
Besi Srip /Begel pengikat Kuda-kuda 15.000 kg 95,717 1,435,752.00
Paku segala ukuran 5.600 kg 30,948 173,308.80
Jumlah 8,041,990.30
2 Pasang Rangka Atap Genteng Keramik(m2)
Upah
pekerja 0.100 OH 90,000 9,000.00
Tukang Kayu 0.100 OH 125,000 12,500.00
Mandor 0.005 OH 160,000 800.00
Bahan
Kayu kaso 5/7 kamper medan 0.014 m3 6,044,544 84,623.62
reng kruing/kamper medan(2/3x3/4x400)cm 0.036 kg 5,084,796 183,052.66
Paku segala ukuran 0 kg 30,948 7,737.00
Jumlah 299,063.27
(RP)
3 Pasang nok genteng keramik per 1 M'
Upah
Pekerja 0.400 Oh 90,000 36,000.00
Tukang kayu 0.200 Oh 125,000 25,000.00
Kepala tukang 0.020 Oh 135,000 2,700.00
Mandor 0.020 Oh 160,000 3,200.00
Bahan
Nok genteng beton 3.500 Bh 43,860 153,510.00
Paku biasa 2 " - 5 " 0.050 Kg 30,948 1,547.40
Semen abu - abu 10.800 Kg 22,908 247,406.40
Pasir pasang 0.032 M3 304,812 9,753.98
Semen Warna 1.000 Kg 1,500 1,500.00
Jumlah 480,617.78
4 Mengerjakan papan Rulter (m)
Upah
pekerja 0.100 OH 90,000 9,000.00
Tukang Kayu 0.200 OH 125,000 25,000.00
Mandor 0.005 OH 160,000 800.00
Bahan
Papan Kayu Klas I 3/20 & 2/30 0.011 m3 12,983,760 142,821.36
Paku segala ukuran 0.005 kg 30,948 154.74
Jumlah 180,476.10
5 Pasang Bubung Stel Gelombang 0.92 m
Upah
pekerja 0.084 OH 90,000 7,560.00
Tukang Kayu 0.125 OH 125,000 15,625.00
Mandor 0.004 OH 160,000 640.00
Bahan
Nok/ bubukan asbes Gelombang 2.400 48,552 116,524.80
Pake Skrup 3.5" 6.000 7,044 42,264.00
Jumlah 184,368.80
6 Pasang Atap Asbes Gelombang (2.7x1.05)x4cm (m2)
Upah
pekerja 0.140 OH 90,000 12,600.00
Tukang Kayu 0.070 OH 125,000 8,750.00
Mandor 0.007 OH 160,000 1,120.00
Bahan
Asbes Semen Gelombang (180x108x0.5) cm 0.420 lbr 81,662 34,298.21
Paku Seng/Asbes 0.120 kg 31,476 3,777.12
Jumlah 61,490.33
7 Pasang Atap Asbes Gelombang (2.7x1.05)x4cm (m2)
Upah
pekerja 0.400 OH 90,000 36,000.00
Tukang Kayu 0.150 OH 125,000 18,750.00
Mandor 0.001 OH 160,000 160.00
Bahan
Seng Gelombang Ukuran (180x90x0.005)cm 0.500 lbr 90,540 45,270.00
Papan Kayu Klas III 0.010 m3 2,535,720 25,357.20
Meni Kayu Nippon 0.025 kg 38,532 963.30
Paku Segala Ukuran 0.015 kg 30,948 464.22
Jumlah 130,339.72
8 Talang Patahan Atap Pakai Karpet (m2)
(RP)
Upah
pekerja 0.350 OH 90,000 31,500.00
Tukang Kayu 0.600 OH 125,000 75,000.00
Mandor 0.020 OH 160,000 3,200.00
Bahan
Paku Segala Ukuran 0.300 30,948 9,284.40
Papan Kayu Klas II 0.008 2,535,720 20,285.76
karpet talang polos merah/hitam lebar 90 cm 1.000 19,020 19,020.00
Jumlah 166,390.16
9 Pasangan Pipa Pembuangan Air
Upah
pekerja 0.225 OH 90,000 20,250.00
Tukang Kayu 0.375 OH 125,000 46,875.00
Mandor 0.011 OH 160,000 1,760.00
Bahan
Pipa PVC 4'' Klas D 0.300 btg 168,768 50,630.40
Jumlah 124,645.40
10 Pasangan atap asbes Gelombang
Upah
pekerja 0.140 OH 90,000 12,600.00
Tukang Kayu 0.067 OH 125,000 8,375.00
Mandor 0.007 OH 160,000 1,120.00
Bahan
Asbes Semen Gelombang (180x108x0.5)cm 0.570 lbr 81,662 46,547.57
paku seng/Asbes 0.120 kg 31,476 3,777.12
Jumlah 73,364.69
H. PEKERJAAN KAYU (KUSEN-PINTU-JENDELA)
1 LISPLANK 2X30 (M)

Upah
pekerja 0.100 OH 90,000 9,000.00
Tukang Kayu 0.200 OH 125,000 25,000.00
Mandor 0.005 OH 160,000 800.00
Bahan
Papan kayu klas I 3/20&2/30 0.011 m3 12,983,760 142,821.36
Jumlah 183,416.16
2 LISPLANK 3X30 (M)
Upah
pekerja 0.100 OH 90,000 9,000.00
Tukang Kayu 0.200 OH 125,000 25,000.00
Mandor 0.005 OH 160,000 800.00
Bahan
Paku segala ukuran 0.005 kg 30,948 154.74
Jumlah 180,476.10
3 Pasang Jalusi Kosen (m2)
Upah
pekerja 0.670 OH 90,000 60,300.00
Tukang Kayu 2.000 OH 125,000 250,000.00
(RP)
Mandor 0.335 OH 160,000 53,600.00
Bahan
Jumlah 1,174,567.80
4 Membuat Kosen Pintu/Jendela(M3)
Upah
pekerja 7.000 OH 90,000 630,000.00
Tukang Kayu 21.000 OH 125,000 2,625,000.00
Mandor 0.350 OH 160,000 56,000.00
Bahan
Balok Kayu Klas I (6/8x12/15x400)cm 1.100 m3 6,700,000 7,370,000.00
Paku Segala Ukuran 1.250 kg 30,948 38,685.00
Lem kayu Putuh Rachol 1.000 kg 46,860 46,860.00
Jumlah 11,036,545.00
5 Pasang ventilasi Jalusi (M2)
Upah
pekerja 0.500 OH 90,000 45,000.00
Tukang Kayu 2.000 OH 125,000 250,000.00
Mandor 0.025 OH 160,000 4,000.00
Bahan
Balok Kayu Klas I (6/8x12/15x400)cm 0.060 m3 6,700,000 402,000.00
Jumlah 732,642.20
6 Rangka/Pintu/Jendela/Kayu (m3)
Upah
pekerja 6.000 OH 90,000 540,000.00
Tukang Kayu 18.000 OH 125,000 2,250,000.00
Mandor 0.300 OH 160,000 48,000.00
Bahan
Papan Kayu Klas I 3/20 & 2/30 1.200 m3 12,983,760 15,580,512.00
Lem kayu Putuh Rachol 1.000 kg 46,860 46,860.00
Jumlah 18,747,057.00
7 Membuat dan Memasang Daun Pintu Panel
Upah
pekerja 1.000 OH 90,000 90,000.00
Tukang Kayu 3.000 OH 125,000 375,000.00
Mandor 0.050 OH 160,000 8,000.00
Bahan
Lem kayu Putih Rachol 1 kg 46,860 23,430.00
Jumlah 1,056,280.40
8 Pasang Pintu Double teakwood
Upah
pekerja 0.700 OH 90,000 63,000.00
Tukang Kayu 2.100 OH 125,000 262,500.00
Mandor 0.035 OH 160,000 5,600.00
Bahan
(RP)
Lem kayu Putih Rachol 0.500 kg 46,860 23,430.00
Teakwood T=4mm uk 122x244x4 1.000 Lembar 179,808 179,808.00
Jumlah 888,210.44
9 Memasang Pintu Triplex
Upah
pekerja 0.700 OH 90,000 63,000.00
Tukang Kayu 2.100 OH 125,000 262,500.00
Mandor 0.035 OH 160,000 5,600.00
Bahan
Lem kayu Putih Rachol 0.500 kg 46,860 23,430.00
Triplex t= 4 mm 1.000 Lembar 92,892 92,892.00
Jumlah 801,294.44
10 Pasang Diniding pemisah Teakwood 3mm Rangkap, Rangka Kayu Meranti Sampit
Upah
pekerja 0.200 OH 90,000 18,000.00
Tukang Kayu 0.600 OH 125,000 75,000.00
Mandor 0.010 OH 160,000 1,600.00
Bahan
Balok Kayu Klas II (6/8 x 12/15x400)cm 0.020 m3 3,980,845 79,616.90
Papan Kayu Klas II 0.007 m3 7,500,000 52,500.00
Lem Kayu putih rachol 0.560 ltr 46,860 26,241.60
polywood 9mm 1.000 Lembar 181,692 181,692.00
Jumlah 445,845.30
11 Pasang Dinding Gypsum 10mm x120x120m2
pekerja 0.200 OH 90,000 18,000.00
Tukang Kayu 0.600 OH 125,000 75,000.00
Mandor 0.010 OH 160,000 1,600.00
-
Bahan -
Balok Kayu Klas II (6/8 x 12/15x400)cm 0.020 m3 3,980,845 79,616.90
Papan Kayu Klas II 0.007 m3 7,500,000 52,500.00
Coumpounds @20 kg 0.560 kg 104,040 58,262.40
Gypsimboard jaya (12x1.200x2.400)mm 1.000 Lembar 122,832 122,832.00
Jumlah 419,006.10
12 1 M2 Pasang Kaca Rayben Tebal = 5 mm
Pekerja 0.015 Oh 90,000 1,350.00
Tukang Kayu 0.150 Oh 125,000 18,750.00
Kepala Tukang 0.015 Oh 135,000 2,025.00
Mandor 0.001 Oh 160,000 120.00
Kaca Rayben 1.100 M2 222,000 244,200.00
Jumlah 266,445.00
13 1 Bh Pasang Kunci Slinder
Pekerja Biasa 0.005 OH 90,000 450.00
Tukang Kayu 0.500 OH 125,000 62,500.00
Mandor 0.000 OH 160,000 40.00
Kunci Silinder 1.000 Bh 256,296 256,296.00
Jumlah 319,961.00
14 1 Bh Pasang Engsel Pintu
Pekerja Biasa 0.015 OH 90,000 1,350.00
Tukang Kayu 0.150 OH 125,000 18,750.00
(RP)
Mandor 0.001 OH 160,000 120.00
Engsel Pintu 1.000 Bh 59,064 59,064.00
Jumlah 81,309.00
15 1 Bh Pasang Engsel Jendela
Pekerja Biasa 0.015 OH 90,000 1,350.00
Tukang Kayu 0.150 OH 125,000 18,750.00
Mandor 0.001 OH 160,000 120.00
Engsel Jendela 1.000 Bh 12,840 12,840.00
Jumlah 35,085.00
16 1 Bh Pasang Kunci Selot
Pekerja Biasa 0.020 OH 90,000 1,800.00
Tukang Kayu 0.200 OH 125,000 25,000.00
Mandor 0.001 OH 160,000 160.00
Kunci Selot 1.000 Bh 54,936 54,936.00
Jumlah 84,596.00
I. PEKERJAAN PLAFON
1 Pekerjaan plafon triplex 4mm (m2)
Upah
pekerja 0.188 OH 90,000 16,920.00
Tukang Kayu 0.100 OH 125,000 12,500.00
Mandor 0.015 OH 160,000 2,400.00
-
Bahan -
Balok kayu klas III (6/8x12/15x400)cm 0.004 m3 1,883,000 7,532.00
Kayu kaso 5/7 Kamper Medan 0.014 m3 6,044,544 84,623.62
Triplex T=4mm 0.347 lbr 92,892 32,233.52
Jumlah 168,147.70
2 Plafon Asbes T=5mm (M2)
Upah
pekerja 0.030 OH 90,000 2,700.00
Tukang Kayu 0.070 OH 125,000 8,750.00
Mandor 0.002 OH 160,000 320.00
-
Bahan -
Eternit/plat Asbes t=5mm(1x1 meter) 1.100 lbr 31,392 34,531.20
Jumlah 56,060.68
3 Pasangan List Profil (M)
Upah
pekerja 0.021 OH 90,000 1,890.00
Tukang Kayu 0.021 OH 125,000 2,625.00
Mandor 0.001 OH 160,000 160.00
Bahan
List Profil Kamper 2 cm 1.050 m 17,664 18,547.20
Jumlah 23,492.20
J. PEKERJAAN PENGECATAN
1 Pengecatan Tembok baru (1 Lapis Plamir,1 Lapis Cat Penutup)Setara lci/Dulux Eksterior (M2)
Upah
pekerja 0.020 OH 90,000 1,800.00
Tukang Cat 0.063 OH 125,000 7,875.00
Kepala Tukang Cat 0.006 OH 130,000 780.00
Mandor 0.003 OH 160,000 480.00
(RP)
Bahan
Plamur Tembok Setara Matek/Metrolith 0.100 24,684 2,468.40
Cat Dasar Setara ICI 0.100 62,400 6,240.00
Cat Tembok Setara ICI /Dulux(Eksterior) 0.260 119,400 31,044.00
Jumlah 50,687.40
2 Pengecatan Tembok baru (1 Lapis Plamir,1 Lapis Cat Penutup)Setara lci/Dulux Interor
Upah
pekerja 0.020 OH 90,000 1,800.00
Tukang Cat 0.063 OH 125,000 7,875.00
Mandor 0.003 OH 160,000 480.00
Bahan
Plamur Tembok Setara Matek/Metrolith 0.100 24,684 2,468.40
Cat Dasar Setara ICI 0.100 62,400 6,240.00
Cat Tembok Setara ICI /Dulux(interior) 0.260 117,960 30,669.60
Jumlah 50,313.00
3 Pengecatan Kayu(Setara Ftalit/Mengkilat)(1 Lapis Plamuur,1 lapis Cat Dasar,2 lapis Cat Penutup)
Upah
pekerja 0.070 OH 90,000 6,300.00
Tukang Cat 0.009 OH 125,000 1,125.00
Mandor 0.003 OH 160,000 480.00
Bahan
Meni Kayu Setara Nippon 0.200 kg 38,532 7,706.40
Plamuur Kayu /Dempu Kayu 0.150 kg 40,080 6,012.00
Meni Kayu Setara Nippon 0.170 kg 38,532 6,550.44
Cat Kayu Setar Ftalit 0.260 kg 114,000 29,640.00
Kuas 2'' 0.010 bh 17,568 175.68
Thiner High Class 0.030 ltr 41,712 1,251.36
Amplas Kayu/Besi 0.200 lbr 3,360 672.00
Jumlah 60,692.88
4 Pengecatan Besi (M2) (1 Lapis)
Upah
pekerja 0.070 OH 90,000 6,300.00
Tukang Cat 0.090 OH 125,000 11,250.00
Mandor 0.003 OH 160,000 480.00
Bahan
Cat Besi Setara Ftalit 0.300 kg 114,000 34,200.00
Kuas 2'' 0.010 BH 17,568 175.68
Thinner High Class 0.010 L 41,712 417.12
Jumlah 53,602.80
5 Pelaburan Bidang Kayu Dengan Residu(M2)
Upah
pekerja 0.100 OH 90,000 9,000.00
Mandor 0.006 OH 160,000 960.00
Bahan
Residu 0.350 Ltr 125,868 44,053.80
Jumlah 54,013.80
K. PEKERJAAN JALAN (ASPAL)
1 1M3 Lapisan Pondasi Bawah (LPB)/Untuk Perbaikan kembali Bekas Galian Pipa
Upah
pekerja 0.128 OH 90,000 11,520.00
Mandor 0.005 OH 160,000 800.00
Bahan
Agregat Kasar (3-5 cm) 0.420 m3 225,000 94,500.00
(RP)
Sirtu 0.540 m3 259,020 139,870.80
Batu Pecah/Split 0.5-1 cm 0.240 m3 325,000 78,000.00
Sewa Alat
Stamper 5 hp.Kap=0.17 Ton 0.250 /jam 260,740 65,185.00
Jumlah 389,875.80
2 1M3 Lapisan Pondasi Atas (LPA)/Untuk Perbaikan kembali Bekas Galian Pipa
Upah
pekerja 0.128 OH 90,000 11,520.000
Mandor 0.005 OH 160,000 800.000
Bahan
Agregat Kasar (3-5 cm) 0.660 m3 225,000 148,500.000
Sewa Alat
Stamper 5 hp.Kap=0.17 Ton 0.250 /jam 260,740 65,185.000
Jumlah 401,505.000
3 1 liter Lapisan Resap Pangikat
Upah
pekerja 0.128 OH 90,000 11,520.00
Mandor 0.005 OH 160,000 800.00
-
Bahan -
Aspal Panas 0.578 kg 15,600 9,016.80
Minyak Tanah 0.449 ltr 9,000 4,041.00
-
Sewa Alat -
Aspal Sprayer 15 Hp. Kap=800 Ltr 0.004 jam 646,130 2,584.52
Air compressor 0.002 jam 86,740 173.48
Dump Truck 3-4m3,100 Hp. Kap=6 Ton 0.004 jam 176,410 705.64
Jumlah 28,841.44
4 1 Liter Lapisan Pengikat
pekerja 0.023 OH 90,000 2,070.00
Mandor 0.004 OH 160,000 640.00
-
Bahan -
Aspal Panas 0.800 m3 15,600 12,480.00
Minyak Tanah 0.232 m3 9,000 2,088.00
-
Sewa Alat -
Aspal Sprayer 15 Hp. Kap=800 Ltr 0.004 jam 646,130 2,584.52
Air compressor 0.002 jam 86,740 173.48
Dump Truck 3-4m3,100 Hp. Kap=6 Ton 0.004 jam 176,410 705.64
Jumlah 20,741.64
5 Pondasi Agregrat Klas B (LPB)
pekerja 0.023 OH 90,000 2,070.00
Mandor 0.004 OH 160,000 640.00
-
Bahan -
Agregrat Kasar (3-5 cm) 0.420 m3 225,000 94,500.00
Sirtu 0.540 m3 259,020 139,870.80
Batu Pecah / Split 0.5-1 cm 0.240 m3 325,000 78,000.00
-
Sewa Alat -
Wheel Loader. 1-1.6 m3,105 Hp. Kap 1.5 m3 0.036 jam 344,610 12,405.96
Tire Roller 8-10 T,60 Hp, Kap. 10 Ton 0.004 jam 179,420 717.68
Water Tank Truck 5000-8500 L,100Hp,Kap 4000 Ltr 0.021 jam 342,800 7,198.80
Dump Truck 3-1 M3,100Hp, Kap =6Ton 0.251 jam 176,410 44,278.91
Grader>100 Hp,125 Hp 0.012 jam 348,900 4,186.80
Vibratory Roller 5-8 T, 75 Hp, Kap = 7 Ton 0.018 jam 352,040 6,336.72
(RP)
Jumlah 390,205.67
6 Pondasi Agregrat Klas A (LPA)
Upah
pekerja 0.032 OH 90,000 2,880.00
Mandor 0.005 OH 160,000 800.00
-
Bahan -
-
Sewa Alat -
Tire Roller 8-10 T,60 Hp, Kap. 10 Ton 0.004 jam 179,420 717.68
Water Tank Truck 5000-8500 L,100Hp,Kap 4000 Ltr 0.021 jam 342,800 7,198.80
Grader>100 Hp,125 Hp 0.012 jam 348,900 4,186.80
Vibratory Roller 5-8 T, 75 Hp, Kap = 7 Ton 0.018 jam 167,140 3,008.52
Jumlah 399,476.67
7 Lapis penetrasi Macadam T=5.5cm padat rata-rata
pekerja 0.102 OH 90,000 9,180.00
Mandor 0.010 OH 160,000 1,600.00
-
Bahan -
Agregrat Halus (1-3 cm) 0.278 m3 275,000 76,450.00
Aspal Emulse jenis CRS-1 (Leac Coal) 99.273 m3 17,669 1,754,034.78
-
Sewa Alat -
Three Wheel Roller 6-8 Ton, 5Hp, Kap. = 8 Ton 0.073 jam 248,450 18,136.85
Apal Sprayer 15 Hp . Kap = 800 Ltr 0.282 jam 646,130 182,208.66
Jumlah 2,475,986.15
8 Laston Pengikat Ac T.4 Cm Padat Rata-rata Pada Jalan Sempit
pekerja 0.086 OH 90,000 7,740.00
Mandor 0.288 OH 160,000 46,080.00
-
Bahan -
Hotmix Ac (Asphanet concrate) 0.095 ton 1,747,716 166,033.02
-
Sewa Alat -
Three Wheel Roller 6-8 ton, 55 Hp, Kap= 8 ton 0.043 jam 248,450 10,683.35
Jumlah 230,536.37
9 Laston Ac t= 5cm, Padat Rata-rata
pekerja 0.054 OH 90,000 4,860.00
Mandor 0.008 OH 160,000 1,280.00
-
Bahan -
Hotmix Ac (Asphanet concrate) laston 0.118 ton 1,747,716 206,230.49
-
Sewa Alat -
Aspal Finisher, 47 Hp , kap. 6 ton 0.075 jam 486,740 36,505.50
Tendem Roller 6-8 ton Hp, Kap. = 8 Ton 0.034 jam 248,450 8,447.30
Pneumatic Roller 8-10 ton, 60 Hp. Kap = 10 ton 0.026 jam 161,080 4,188.08
Jumlah 261,511.37
10 Penimbunan dan Pemadatan Tanah (m3)
Upah
pekerja 0.300 OH 90,000 27,000.00
Mandor 0.005 OH 160,000 800.00
Bahan
(RP)
Tanah Timbunan (MERAH) 1.100 m3 142,560 156,816.00
Sewa Alat
stamper 0.250 /jam 322,610 80,652.50
Jumlah 265,268.50
11 Penyiapan Badan Jalan (Meratakan Permukaan dengan Grader dan dipadatkan )(m2)
pekerja 0.002 OH 90,000 180.00
Mandor 0.001 OH 160,000 160.00
-
Sewa Alat -
Water tank Truck 5000-8500L, 100Hp ,Kap 4000Ltr 0.011 jam 342,800 3,770.80
Vibratory Roller 5-8, T=75Hp Kap= 7 ton 0.004 jam 167,140 668.56
Grader >100 Hp, 125 Ton 0.003 jam 348,900 1,046.70
Jumlah 5,826.06
12 Penimbunan dan Pemadatan Tanah (m3)
Upah
pekerja 0.010 OH 90,000 900.00
Mandor 0.003 OH 160,000 480.00
-
Bahan -
Tanah Timbunan (MERAH) 1.200 m3 142,560 171,072.00
-
Sewa Alat -
Grader >100 Hp, 125 Hp 0.006 jam 348,900 2,093.40
Vibratory Roller 5-8, T=75Hp Kap= 7 ton 0.010 jam 167,140 1,671.40
Water tank Truck 5000-8500L, 100Hp ,Kap 4000Ltr 0.007 jam 342,800 2,399.60
Dump Truck 3-4 ,100Hp, Kap =6Ton 0.229 jam 176,410 40,397.89
Jumlah 225,217.27
L. PEKERJAAN BONGKARAN (Mᶟ)
1 Batu Kali M3
Upah
pekerja 4.167 OH 90,000 375,030.00
Mandor 0.208 OH 160,000 33,280.00
Jumlah 408,310.00
2 Bongkaran Beton /m3
Upah
pekerja 6.111 OH 90,000 549,990.00
Mandor 0.306 OH 160,000 48,960.00
Jumlah 598,950.00
3 Bongkaran Beton Bertulang /m3
Upah
pekerja 6.667 OH 90,000 600,030.00
Mandor 0.333 OH 160,000 53,280.00
Jumlah 653,310.00
4 Bongkaran Baja /kg
Upah
pekerja 0.060 OH 90,000 5,400.00
Tukang las 0.060 OH 125,000 7,500.00
Mandor 0.003 OH 160,000 480.00
Jumlah 14,190.00
5 Bongkaran aspal Hotmix
Upah
pekerja 1.500 OH 90,000 135,000.00
Mandor 0.060 OH 160,000 9,600.00
Jumlah 144,600.00
6 Pembongkaran vapingblock/ m2
Upah
pekerja 0.025 OH 90,000 2,250.00
Tukang Batu 0.009 OH 125,000 1,125.00
(RP)
Mandor 0.005 OH 160,000 800.00
Jumlah 4,310.00
7 Bongkar atap Genteng/ m2
Upah
pekerja 0.020 OH 90,000 1,800.00
Mandor 0.010 OH 160,000 1,600.00
Jumlah 3,400.00
8 Bongkar Kaso/ Reng Atap/M3
Upah
pekerja 0.025 OH 90,000 2,250.00
Tukang kayu 0.003 OH 125,000 375.00
Kepala Tukang kayu 0.100 OH 135,000 13,500.00
Mandor 0.005 OH 160,000 800.00
Jumlah 16,925.00
9 Bongakar Kap/Kuda-kuda/M3
Upah
pekerja 6.000 OH 90,000 540,000.00
Tukang kayu 0.600 OH 125,000 75,000.00
Mandor 0.200 OH 160,000 32,000.00
Jumlah 1,187,000.00
10 Bongkar Plafon Internit/M2
Upah
pekerja 0.200 OH 90,000 18,000.00
Tukang kayu 0.060 OH 125,000 7,500.00
Kepala Tukang kayu 0.006 OH 135,000 810.00
Mandor 0.010 OH 160,000 1,600.00
Jumlah 27,910.00
11 Bongkar Dinding Kayu/M2
Upah
pekerja 0.200 OH 90,000 18,000.00
Tukang kayu 0.060 OH 125,000 7,500.00
Mandor 0.010 OH 160,000 1,600.00
Jumlah 27,910.00
12 Bongkar Talang Datar/m'
Upah
pekerja 0.100 OH 90,000 9,000.000
tukang Besi 0.200 OH 125,000 25,000.000
Mandor 0.005 OH 160,000 800.000
Jumlah 36,555.000
13 Bongkar Listplank/M2
Upah
pekerja 0.050 OH 90,000 4,500.00
tukang Kayu 0.100 OH 125,000 12,500.00
Mandor 0.003 OH 160,000 480.00
Jumlah 18,830.00
14 Bongkar Kusen Pintu/M2
Upah
pekerja 3.500 OH 90,000 315,000.00
tukang Kayu 10.500 OH 125,000 1,312,500.00
Mandor 0.175 OH 160,000 28,000.00
Jumlah 1,790,500.00
15 Bongkar Ubin/M2
Upah
pekerja 0.200 OH 90,000 18,000.000
Mandor 0.010 OH 160,000 1,600.000
(RP)
Jumlah 19,600.000
16 Bongkar Dinding Bata/M3
Upah
pekerja 6.667 OH 90,000 600,030.00
Mandor 0.003 OH 160,000 480.00
Jumlah 600,510.00
17 Bongkar Plesteran /M2
Upah
pekerja 0.050 OH 90,000 4,500.00
Mandor 0.025 OH 160,000 4,000.00
Jumlah 8,500.00
18 Bongkaran Atap Asbes/M2
Upah
pekerja 0.100 OH 90,000 9,000.00
tukang Kayu 0.050 OH 125,000 6,250.00
Jumlah 15,250.00
19 Bongkaran List Eternit/M'
Upah
pekerja 0.015 OH 90,000 1,350.00
tukang Kayu 0.035 OH 125,000 4,375.00
Mandor 0.001 OH 160,000 160.00
Jumlah 6,425.00
3.2 PEKERJAAN PEMASANGAN PIPA

(RP)
A. PEMASANGAN PIPA PVC PER M'
Pemasangan Pipa Pvc,Dia.50 mm&75 mm
Upah
Mandor 0.007 HO 160,000 1,120.00
Tukang Pasang Pipa 0.035 HO 125,000 4,375.00
Pekerja 0.056 HO 90,000 5,040.00
10,535.00
Pemasangan Pipa Pvc,Dia.100 mm
Upah
Mandor 0.01 HO 160,000 1,600.00
Pekerja 0.079 HO 90,000 7,110.00
14,835.00
Upah
Mandor 0.01 HO 160,000 1,600.00
Pekerja 0.079 HO 90,000 7,110.00
14,835.00
Upah
Mandor 0.014 HO 160,000 2,240.00
Pekerja 0.111 HO 90,000 9,990.00
20,980.00
B. PEMASANGAN PIPA HDPE PER M'
1 Pemasangan Pipa HDPE,dia. 50 mm
Upah
Mandor 0.003 HO 160,000 480.00
Pekerja 0.035 HO 90,000 3,150.00
Jumlah 5,755.00
2 Pemasangan Pipa HDPE,dia 75 mm
Upah
(RP)
Mandor 0.003 HO 160,000 480.00
Pekerja 0.035 HO 90,000 3,150.00
Jumlah 5,755.00
Upah
Mandor 0.004 HO 160,000 640.00
Pekerja 0.040 HO 90,000 3,600.00
Jumlah 6,740.00
Upah
Mandor 0.006 HO 160,000 960.00
Pekerja 0.062 HO 90,000 5,580.00
Jumlah 10,415.00
Upah
Mandor 0.010 HO 160,000 1,600.00
Pekerja 0.102 HO 90,000 9,180.00
Sewa Alat
Alat Bantu Pasang pipa(Tracker& Katrol) 1 ls 2,063 2,063.00
Jumlah 19,218.00
Upah
Mandor 0.013 HO 160,000 2,080.00
Pekerja 0.133 HO 90,000 11,970.00
Sewa Alat
Alat Bantu Pasang pipa(Tracker& Katrol) 1.000 ls 2,063 2,063.00
Jumlah 24,488.00
C. PEMASANGAN PIPA STEEL/GIP PER 6 M
1 An. Taksir 6 m Pemasangan Pipa Stee/GIP ø 50 mm
Upah
Pekerja Biasa 0.250 OH 90,000 22,500.00
Mandor 0.083 OH 160,000 13,333.33
Tukang Pipa 0.167 OH 125,000 20,833.33
Sewa Alat
Peralatan (Tracker) 0.200 LS 50,000 10,000.00
Total Harga 66,666.67
1 m' Pemasangan Pipa Steel/GI ø 50 mm = 1/6 x 11,111.11
Upah
Pekerja Biasa 0.250 OH 90,000 22,500.00
Mandor 0.083 OH 160,000 13,333.33
Tukang Pipa 0.167 OH 125,000 20,833.33
Alat Bantu
Upah
Pekerja Biasa 0.300 OH 90,000 27,000.00
Mandor 0.100 OH 160,000 16,000.00
Tukang Pipa 0.200 OH 125,000 25,000.00
Alat Bantu
(RP)
Upah
Pekerja Biasa 0.375 OH 90,000 33,750.00
Mandor 0.125 OH 160,000 20,000.00
Tukang Pipa 0.250 OH 125,000 31,250.00
Alat Bantu
Upah
Pekerja Biasa 0.500 OH 90,000 45,000.00
Mandor 0.167 OH 160,000 26,666.67
Tukang Pipa 0.333 OH 125,000 41,666.67
Alat Bantu
Upah
Pekerja Biasa 0.600 OH 90,000 54,000.00
Mandor 0.200 OH 160,000 32,000.00
Tukang Pipa 0.400 OH 125,000 50,000.00
Alat Bantu
ANALISA TAKSIR PEKERJAAN PENGETESAN (HYDROSTATIC TEST) DAN PENGURASAN PIPA
PENGETESAN (HYDROSTATIC TEST) PIPA
400 m' Pengetesan Pipa Diameter 250 mm
Upah
Pekerja Biasa 11.000 OH 90,000 990,000.00
Tukang Pipa 11.000 OH 125,000 1,375,000.00
Operator 4.000 OH 160,000 640,000.00
Alat Bantu/alat
Bensin 20.000 Lt 8,668 173,360.00
Air Bersih 29.437 M3 6,480 190,751.76
Sewa Pompa Tes 4.000 Hr 40,790 163,160.00
Alat bantu 1.000 Ls 10,000 10,000.00
Total Harga 3,542,271.76
1 m' Pengetesan (hydrostatic test) pipa ø 250 mm = 1/400 8,855.68
Pekerja Biasa 10.500 OH 90,000 945,000.00
Tukang Pipa 10.500 OH 125,000 1,312,500.00
Operator 3.000 OH 160,000 480,000.00
Alat Bantu/alat
Bensin 15.000 Lt 8,668 130,020.00
Air Bersih 18.840 M3 6,480 122,083.20
Sewa Pompa Tes 3.000 Hr 40,790 122,370.00
Alat bantu 1.000 Ls 8,000 8,000.00
Pekerja Biasa 9.000 OH 90,000 810,000.00
Tukang Pipa 9.000 OH 125,000 1,125,000.00
Operator 2.500 OH 160,000 400,000.00
Alat Bantu/alat
Bensin 12.500 Lt 8,668 108,350.00
Air Bersih 10.597 M3 6,480 68,668.56
Sewa Pompa Tes 2.500 Hr 40,790 101,975.00
(RP)
Alat bantu 1.000 Ls 6,000 6,000.00
Pekerja Biasa 6.000 OH 90,000 540,000.00
Tukang Pipa 6.000 OH 125,000 750,000.00
Operator 2.000 OH 160,000 320,000.00
Alat Bantu/alat
Bensin 10.000 Lt 8,668 86,680.00
Air Bersih 4.710 M3 6,480 30,520.80
Sewa Pompa Tes 2.000 Hr 40,790 81,580.00
Alat bantu 1.000 Ls 4,000 4,000.00
Pekerja Biasa 4.000 OH 90,000 360,000.00
Tukang Pipa 4.000 OH 125,000 500,000.00
Operator 1.000 OH 160,000 160,000.00
Alat Bantu/alat
Bensin 7.500 Lt 8,668 65,010.00
Air Bersih 2.649 M3 6,480 17,165.52
Sewa Pompa Tes 1.000 Hr 40,790 40,790.00
Alat bantu 1.000 Ls 3,000 3,000.00
Pekerja Biasa 3.000 OH 90,000 270,000.00
Tukang Pipa 3.000 OH 125,000 375,000.00
Operator 1.000 OH 160,000 160,000.00
Alat Bantu/alat
Bensin 5.000 Lt 8,668 43,340.00
Air Bersih 1.177 M3 6,480 7,626.96
Sewa Pompa Tes 1.000 Hr 40,790 40,790.00
Alat bantu 1.000 Ls 3,000 3,000.00
1 Total Harga 899,756.96
PENGURASAN & DESINFEKSI PIPA
200 m' Pengurasan & Desinfeksi Pipa Diameter 250 mm
Upah
Pekerja Biasa 0.463 OH 90,000 41,670.00
Tukang Pipa 0.185 OH 125,000 23,125.00
Operator 0.093 OH 160,000 14,880.00
Alat Bantu/alat
Kaporit 0.430 Kg 20,750 8,922.50
Air Bersih 25.277 M3 6,480 163,794.96
Sewa Pompa Tes 1.125 Hr 40,790 45,888.75
1 m' Pengurasan pipa ø 250 mm = 1/200 1,491.41
Upah
Pekerja Biasa 0.363 OH 90,000 32,670.00
Tukang Pipa 0.145 OH 125,000 18,125.00
Operator 0.073 OH 160,000 11,680.00
Alat Bantu/alat
Kaporit 0.299 Kg 20,750 6,204.25
Air Bersih 17.584 M3 6,480 113,944.32
Sewa Pompa Tes 1.000 Hr 40,790 40,790.00
Upah
(RP)
Pekerja Biasa 0.263 OH 90,000 23,670.00
Tukang Pipa 0.105 OH 125,000 13,125.00
Operator 0.053 OH 160,000 8,480.00
Alat Bantu/alat
Kaporit 0.168 Kg 20,750 3,486.00
Air Bersih 9.891 M3 6,480 64,093.68
Sewa Pompa Tes 0.875 Hr 40,790 35,691.25
1 m' Pengurasan pipa ø 150 mm = 1/200 742.73
Upah
Pekerja Biasa 0.188 OH 90,000 16,920.00
Tukang Pipa 0.075 OH 125,000 9,375.00
Operator 0.038 OH 160,000 6,080.00
Alat Bantu/alat
Kaporit 0.075 Kg 20,750 1,556.25
Air Bersih 4.396 M3 6,480 28,486.08
Sewa Pompa Tes 0.750 Hr 40,790 30,592.50
Upah
Pekerja Biasa 0.113 OH 90,000 10,170.00
Tukang Pipa 0.045 OH 125,000 5,625.00
Operator 0.023 OH 160,000 3,680.00
Alat Bantu/alat
Kaporit 0.042 Kg 20,750 871.50
Air Bersih 2.473 M3 6,480 16,025.04
Sewa Pompa Tes 0.625 Hr 40,790 25,493.75
Upah
Pekerja Biasa 0.050 OH 90,000 4,500.00
Tukang Pipa 0.030 OH 125,000 3,750.00
Operator 0.010 OH 160,000 1,600.00
Alat Bantu/alat
Kaporit 0.019 Kg 20,750 394.25
Air Bersih 1.099 M3 6,480 7,121.52
Sewa Pompa Tes 0.500 Hr 40,790 20,395.00
3.3 PEKERJAAN PEMASANGAN ACCESSORIES

No Uraian Pekerjaan Koefisien Unit Harga Satuan
(RP) Jumlah Harga (RP)
A. PEKERJAAN PEMASANGAN THRUST BLOCK TANPA TULANGAN (BETON K-175)
1 Pemasangan Trust Block Ø50-100mm
Bend 90˚Ø 50-100mm 0.090 m3 1,799,564 161,960.72
Bend 45˚Ø 50-100mm 0.050 m3 1,143,034 57,151.70
Bend 22,50o Ø 50-100mm 0.050 m3 1,143,034 57,151.70
Bend 11,25o Ø 50-100mm 0.050 m3 1,143,034 57,151.70
TeeØ 50-100mm : 0.070 m3 1,143,034 80,012.38
Reducer Ø 50-100mm : 0.050 m3 1,143,034 57,151.70
Dop Ø 50-100mm : 0.040 m3 1,143,034 45,721.36
Getevalve Ø 50-100mm : 0.032 m3 1,143,034 36,577.09
2 Pemasangan Trust Block Ø150mm

Bend 90˚Ø 150mm 0.190 m3 1,143,034 217,176.46
Bend 45˚ Ø 150mm 0.090 m3 1,143,034 102,873.06
Bend 22,50˚ Ø 150mm 0.090 m3 1,143,034 102,873.06
(RP)
Bend 11,25˚ Ø 150mm 0.090 m3 1,143,034 102,873.06
TeeØ 150mm : 0.140 m3 1,143,034 160,024.76
Reducer Ø 150mm : 0.050 m3 1,143,034 57,151.70
Dop Ø 150mm : 0.080 m3 1,143,034 91,442.72
Getevalve Ø 150mm : 0.050 m3 1,143,034 57,151.70

Bend 90˚Ø200mm 0.320 m3 1,143,034 365,770.88
Bend 45˚ Ø 200mm 0.170 m3 1,143,034 194,315.78
Bend 22,50˚ Ø 200mm 0.170 m3 1,143,034 194,315.78
Bend 11,25˚ Ø 200mm 0.170 m3 1,143,034 194,315.78
TeeØ 200mm : 0.250 m3 1,143,034 285,758.50
Reducer Ø 200mm : 0.050 m3 1,143,034 57,151.70
Dop Ø 200mm : 0.220 m3 1,143,034 251,467.48
Getevalve Ø 200mm : 0.090 m3 1,143,034 102,873.06

Bend 90˚Ø250mm 0.490 m3 1,143,034 560,086.66
Bend 45˚ Ø 250mm 0.280 m3 1,143,034 320,049.52
Bend 22,50˚ Ø 250mm 0.280 m3 1,143,034 320,049.52
Bend 11,25˚ Ø 250mm 0.280 m3 1,143,034 320,049.52
TeeØ 250mm : 0.390 m3 1,143,034 445,783.26
Reducer Ø 250mm : 0.600 m3 1,143,034 685,820.40
Dop Ø 250mm : 0.340 m3 1,143,034 388,631.56
Getevalve Ø 250mm : 0.105 m3 1,143,034 120,018.57
B. PEKERJAAN PEMASANGAN END CAP

1 Pemasangan End cap Ф50-75mm
Tukang Pasang Pipa 0.083 OH 125,000 10,375.00
Mandor 0.017 OH 160,000 2,720.00
Jumlah 13,095.00
2 Pemasangan End cap Ф100mm
Mandor 0.025 OH 160,000 4,000.00
Jumlah 19,625.00
Mandor 0.025 OH 160,000 4,000.00
Jumlah 19,625.00
Mandor 0.050 OH 160,000 8,000.00
Jumlah 39,250.00
Mandor 0.050 OH 160,000 8,000.00
Jumlah 39,250.00
C. PEKERJAAN PEMASANGAN BEND
1 Pemasangan BendФ 50-75mm
Mandor 0.029 OH 160,000 4,640.00
Jumlah 22,515.00
2 Pemasangan BendФ 100mm
Mandor 0.045 OH 160,000 7,200.00
Jumlah 35,575.00
Tukang Pasang Pipa 0.227 125,000 28,375.00
Mandor 0.045 OH 160,000 7,200.00
Jumlah 35,575.00
(RP)
Mandor 0.071 OH 160,000 11,360.00
Jumlah 55,985.00
Mandor 0.071 OH 160,000 11,360.00
Jumlah 55,985.00
D. PEKERJAAN PEMASANGAN TEE/CLAM SADDLE
1 Pemasangan Tee/Clam saddle Ф 50-75mm
Mandor 0.029 OH 160,000 4,640.00
Jumlah 22,515.00
2 Pemasangan Tee/Clam saddle Ф 100mm
Mandor 0.045 OH 160,000 7,200.00
Jumlah 35,575.00
Mandor 0.045 OH 160,000 7,200.00
Jumlah 35,575.00
Mandor 0.071 OH 160,000 11,360.00
Jumlah 55,985.00
Mandor 0.071 OH 160,000 11,360.00
Jumlah 55,985.00
E. PEKERJAAN PEMASANGAN GATE/VALVE
1 Pemasangan gate valve 50-75mm
Mandor 0.067 OH 160,000 10,720.00
Jumlah 52,345.00
2 Pemasangan gate valve 100mm
Mandor 0.125 OH 160,000 20,000.00
Jumlah 98,125.00
Mandor 0.125 OH 160,000 20,000.00
Jumlah 98,125.00
Mandor 0.250 OH 160,000 40,000.00
Alat Bantu Pasang Pipa (Trcker & Katrol) 1.000 ls 2063 196,250.00
Jumlah
Mandor 0.250 OH 160,000 40,000.00
Alat Bantu Pasang Pipa (Trcker & Katrol) 1.000 ls 2,063 2,063.00
Jumlah 198,313.00
F. PEKERJAAN MANUAL BORING
1 1m' Boring Horisontal dia,50mm (tidak termasuk dan arriving Plt)
Mandor 0.182 OH 160,000 29,120.00
Tukang Gali Tanah 0.364 OH 115,000 41,860.00
Pekerja 1.091 OH 90,000 98,190.00
Buangan Tanah 0.002 M3 54,440 108.88
Jumlah 169,278.88
Mandor 0.250 OH 160,000 40,000.00
(RP)
Pekerja 1.500 OH 90,000 135,000.00
Buangan Tanah 0.004 M3 54,440 217.76
Jumlah 232,717.76
Mandor 0.286 OH 160,000 45,760.00
Pekerja 1.714 OH 90,000 154,260.00
Buangan Tanah 0.004 M3 54,440 217.76
Jumlah 265,902.76
Mandor 0.417 OH 160,000 66,720.00
Pekerja 2.500 OH 90,000 225,000.00
Buangan Tanah 0.018 M3 54,440 979.92
Jumlah 388,494.92
Mandor 0.455 OH 160,000 72,800.00
Pekerja 2.727 OH 90,000 245,430.00
Buangan Tanah 0.031 M3 54,440 1,687.64
Jumlah 424,452.64
Mandor 0.606 OH 160,000 96,960.00
Pekerja 3.636 OH 90,000 327,240.00
Buangan Tanah 0.049 M3 54,440 2,667.56
Jumlah 566,247.56
G. PEKERJAAN BORING METODE HDD (Directional Drilling Specialist)
1 1 m' HDD Pipa HDPE Ø 100 mm
Pekerja
Operator Alat HDD DDW 200TX/meter 0.060 OH 160,000 9,600.00
Operator Digitrac/meter 0.060 OH 160,000 9,600.00
Engineering 0.060 OH 160,000 9,600.00
Kepala Tukang pipa 0.120 OH 135,000 16,200.00
Tukang pipa 0.120 OH 125,000 15,000.00
Pekerja 0.480 OH 90,000 43,200.00
Material
Pemakaian bahan Bentonile 0.025 Zak 1,584,000 39,600.00
Pemakaian bahan Polimer 0.038 kg 671,999 25,535.96
Pemakaian bahan Kondisioner beton 0.024 ltr 120,960 2,903.04
Pemakaian air bersih dalam tangki mixing HDD 0.120 m3 6,480 777.60
sebanyak per tangki
Alat
Mesin Alat HDD DDW 200TX 0.030 unit 20,000,000 600,000.00
Tangki mixing HDD sebanyak 3000 liter 0.045 unit 750,000 33,750.00
Mesin las pipa & genset 0.045 unit 860,000 38,700.00
Water Pump 0.030 unit 342,800 10,284.00
Peralatan bantu (kunci, Tackel dll) 0.030 unit 200,000 6,000.00
Jumlah 860,750.60
Pekerja
Engineering 0.090 OH 160,000 14,400.00
Tukang pipa 0.180 OH 125,000 22,500.00
Pekerja 0.720 OH 90,000 64,800.00
Material
(RP)
Pemakaian air bersih dalam tangki mixing HDD 0.270 m3 6,480 1,749.60
sebanyak per tangki
Alat
Mesin Alat HDD DDW 200TX 0.045 unit 20,000,000 900,000.00
Water Pump 0.045 unit 342,800 15,426.00
Jumlah 1,326,587.37
Pekerja
Engineering 0.092 OH 160,000 14,720.00
Tukang pipa 0.185 OH 125,000 23,125.00
Pekerja 0.738 OH 90,000 66,420.00
Material
sebanyak per tangki
Alat
Mesin Alat HDD DDW 200TX 0.060 unit 20,000,000 1,200,000.00
Water Pump 0.060 unit 342,800 20,568.00
Jumlah 1,720,517.82
Pekerja
Engineering 0.115 OH 160,000 18,400.00
Tukang pipa 0.231 OH 125,000 28,875.00
Pekerja 0.923 OH 90,000 83,070.00
Material
sebanyak per tangki
Alat
Mesin Alat HDD DDW 200TX 0.083 unit 20,000,000 1,660,000.00
Water Pump 0.083 unit 342,800 28,452.40
Jumlah 2,333,906.68
H. PEKERJAAN PEMASANGAN PIPA PADA GALIAN TANAH BIASA
1 1 m' Pemasangan Pipa HDPE Ø 50 mm (Galian Tanah Biasa)
Galian Tanah 0.255 m3 78,650 20,055.75
Urugan Pasir 0.076 m3 308,660 23,391.59
Urugan Tanah Dipadatkan 0.176 m3 46,858 8,251.69
Pemasangan pipa HDPE Ø 50 mm 1.000 m' 5,755 5,755.00
Jumlah 57,454.04
Galian Tanah 0.270 m3 78,650 21,235.50
Urugan Pasir 0.081 m3 308,660 24,890.81
(RP)
Jumlah 60,456.32
Galian Tanah 0.300 m3 78,650 23,595.00
Urugan Pasir 0.084 m3 308,660 25,773.57
Jumlah 65,808.18
Galian Tanah 0.300 m3 78,650 23,595.00
Urugan Pasir 0.084 m3 308,660 25,773.57
Jumlah 69,483.18
Galian Tanah 0.400 m3 78,650 31,460.00
Urugan Pasir 0.129 m3 308,660 39,693.68
Jumlah 101,617.60
Galian Tanah 0.450 m3 78,650 35,392.50
Urugan Pasir 0.153 m3 308,660 47,360.02
Jumlah 118,837.87
I. PEKERJAAN PEMASANGAN PIPA PADA GALIAN TANAH KERAS
Galian Tanah Keras Pipa PVC
1 1 m' Pengadaan & Pemasangan Pipa PVC Ø 50 mm (Galian Tanah Keras)
Galian Tanah 0.255 m3 95,120 24,255.60
Urugan Pasir 0.076 m3 308,660 23,391.59
Pemasangan pipa PVC Ø 50 mm 1.000 m' 10,535 10,535.00
Jumlah 66,433.89
Galian Tanah 0.270 m3 95,120 25,682.40
Urugan Pasir 0.081 m3 308,660 24,890.81
Jumlah 69,683.22
Galian Tanah 0.300 m3 95,120 28,536.00
Urugan Pasir 0.084 m3 308,660 25,773.57
Jumlah 78,844.18
Galian Tanah 0.350 m3 95,120 33,292.00
Urugan Pasir 0.106 m3 308,660 32,688.33
Jumlah 91,311.52
Galian Tanah 0.350 m3 95,120 33,292.00
Urugan Pasir 0.106 m3 308,660 32,688.33
Jumlah 97,456.52
Galian Tanah 0.450 m3 95,120 42,804.00
(RP)
Urugan Pasir 0.153 m3 308,660 47,360.02
Jumlah 122,741.37
Galian Tanah Keras Pipa HDPE
1 1 m' Pengadaan & Pemasangan Pipa HDPE Ø 50 mm (Galian Tanah Keras)
Galian Tanah 0.255 m3 95,120 24,255.60
Urugan Pasir 0.076 m3 308,660 23,391.59
Jumlah 61,653.89
Galian Tanah 0.270 m3 95,120 25,682.40
Urugan Pasir 0.081 m3 308,660 24,890.81
Jumlah 64,903.22
Galian Tanah 0.300 m3 95,120 28,536.00
Urugan Pasir 0.084 m3 308,660 25,773.57
Jumlah 70,749.18
Galian Tanah 0.350 m3 95,120 33,292.00
Urugan Pasir 0.106 m3 308,660 32,688.33
Jumlah 86,891.52
Galian Tanah 0.350 m3 95,120 33,292.00
Urugan Pasir 0.106 m3 308,660 32,688.33
Jumlah 95,694.52
Galian Tanah 0.450 m3 95,120 42,804.00
Urugan Pasir 0.153 m3 308,660 47,360.02
Jumlah 126,249.37
J. PEKERJAAN PEMASANGAN PIPA PADA GALIAN TANAH CADAS
1 1 m' Pengadaan & Pemasangan Pipa HDPE Ø 50 mm (Galian Tanah Cadas)
Galian Tanah 0.255 m3 95,120 24,255.60
Urugan Pasir 0.046 m3 308,660 14,131.79
Rabat beton 0.013 m3 1,306,843 16,335.54
Plat beton K-175 0.025 m3 1,799,564 44,989.09
Jumlah 113,367.28
Galian Tanah 0.270 m3 95,120 25,682.40
Urugan Pasir 0.051 m3 308,660 15,631.01
Rabat beton 0.015 m3 1,306,843 19,602.64
Plat beton K-175 0.030 m3 1,799,564 53,986.91
Jumlah 128,530.10
Galian Tanah 0.300 m3 95,120 28,536.00
Urugan Pasir 0.054 m3 308,660 16,513.77
(RP)
Rabat beton 0.015 m3 1,306,843 19,602.64
Plat beton K-175 0.030 m3 1,799,564 53,986.91
Pemasangan pipaHDPE Ø 100 mm 1.000 m' 6,740 6,740.00
Jumlah 134,376.06
Galian Tanah 0.350 m3 95,120 33,292.00
Urugan Pasir 0.071 m3 308,660 21,885.23
Rabat beton 0.018 m3 1,306,843 22,869.75
Plat beton K-175 0.035 m3 1,799,564 62,984.72
Jumlah 161,122.88
Galian Tanah 0.400 m3 95,120 38,048.00
Urugan Pasir 0.089 m3 308,660 27,347.28
Rabat beton 0.023 m3 1,306,843 29,403.97
Plat beton K-175 0.045 m3 1,799,564 80,980.36
Jumlah 204,954.93
Galian Tanah 0.450 m3 95,120 42,804.00
Urugan Pasir 0.153 m3 308,660 47,360.02
Rabat beton 0.023 m3 1,306,843 29,403.97
Plat beton K-175 0.045 m3 1,799,564 80,980.36
Jumlah 233,470.78
K. PEKERJAAN PEMASANGAN PIPA PADA GALIAN ASPAL/HOTMIX
1 1 m' Pengadaan & Pemasangan Pipa HDPE Ø 50 mm (Galian Aspal/Hotmix)
Galian Aspal / Hotmix 0.015 m3 144,600 2,169.00
Galian Tanah Keras 0.030 m3 95,120 2,853.60
Galian Tanah biasa 0.210 m3 78,650 16,516.50
Urugan Pasir 0.076 m3 308,660 23,391.59
Perbaikan Jalan dengan Beton K 175 0.015 m3 1,799,564 26,993.45
Jumlah 83,822.23
Urugan Pasir 0.081 m3 308,660 24,890.81
Pemasangan pipa HDPE Ø75 mm 1.000 m' 5,755 5,755.00
Jumlah 86,824.51
Urugan Pasir 0.082 m3 308,660 25,356.42
Pemasangan pipa HDPE Ø100 mm 1.000 m' 6,740 6,740.00
Jumlah 91,899.79
(RP)
Urugan Pasir 0.105 m3 308,660 32,359.14
Jumlah 112,420.84
Urugan Pasir 0.129 m3 308,660 39,693.68
Jumlah 128,668.30
Urugan Pasir 0.153 m3 308,660 47,360.02
Jumlah 158,390.16
L. PEKERJAAN PEMASANGAN PIPA PADA GALIAN RABAT BETON
1 1 m3 Perbaikan Rabat Beton
Semen 50 kg 0.540 zak 75,000 40,500.00
Pasir Beton 0.540 m3 336,000 181,440.00
Split 0.910 m3 399,960 363,963.60
Pekerja 6.000 oh 90,000 540,000.00
Tukang Batu 1.000 oh 125,000 125,000.00
Kepala Tukang Batu 0.100 oh 135,000 13,500.00
Mandor 0.300 oh 160,000 48,000.00
Alat Bantu 1.000 ls 1,500 1,500.00
Jumlah 1,313,903.60
2 1 m' Pemasangan Pipa Dia. 50 mm (Rabat Beton)
Galian Rabat Beton 0.025 m3 150,500 3,762.50
Galian Tanah 0.163 m3 95,120 15,457.00
Urugan Pasir 0.036 m3 312,482 11,104.81
Pemasangan Pipa 1.000 m' 5,755 5,755.00
Pembuangan Sisa Galian 0.038 m3 31,300 1,173.75
Perbaikan Rabat Beton 0.025 m3 1,313,904 32,847.59
Jumlah 76,725.65
Galian Tanah 0.186 m3 95,120 17,656.65
Urugan Pasir 0.044 m3 312,482 13,658.38
Jumlah 86,134.94
Galian Tanah 0.210 m3 95,120 19,975.20
Urugan Pasir 0.052 m3 312,482 16,295.92
Jumlah 96,771.22
(RP)
Galian Tanah 0.298 m3 95,120 28,298.20
Urugan Pasir 0.070 m3 312,482 21,822.93
Jumlah 125,659.01
Galian Tanah 0.360 m3 95,120 34,243.20
Urugan Pasir 0.089 m3 312,482 27,685.87
Jumlah 156,199.21
Galian Tanah 0.428 m3 95,120 40,663.80
Urugan Pasir 0.108 m3 312,482 33,884.72
Jumlah 184,174.44
M. PEKERJAAN PEMASANGAN PIPA PADA GALIAN PAVING BLOCK
1 1 m2 Perbaikan Paving Blok
Paving Blok 44.000 bh 2,520 110,868.00
Pasir Urug 0.100 m3 236,568 23,656.80
Peralatan 1.000 ls 1,500 1,500.00
Pekerja 0.500 org 90,000 45,000.00
Tukang Batu Setengah Terampil 0.250 org 125,000 31,250.00
Kepala Tukang batu 0.025 org 135,000 3,375.00
Mandor 0.025 org 160,000 4,000.00
Jumlah 219,649.80
2 1 m' Pemasangan Pipa Dia. 50 mm (Paving Blok)
Urugan Pasir 0.036 m3 312,482 11,104.81
Perbaikan Paving Blok 0.250 m2 219,650 54,912.45
Jumlah 98,803.76
Urugan Pasir 0.044 m3 312,482 13,658.38
Jumlah 110,579.95
Urugan Pasir 0.052 m3 312,482 16,295.92
Jumlah 123,612.06
(RP)
Urugan Pasir 0.070 m3 312,482 21,822.93
Jumlah 157,378.26
Urugan Pasir 0.089 m3 312,482 27,685.87
Jumlah 192,912.59
Urugan Pasir 0.108 m3 312,482 33,884.72
Jumlah 225,997.63
M. PEKERJAAN PENGELASAN PIPA & LOOSE FLANGE
ASUMSI PENGELASAN PIPA PER 1 M' (Keliling Lingkaran x harga pengelasan per 1 cm x 2 titik / 6 Meter )
Dia 2" (50 mm) 15.714 3,920 61,593 10,265.49
Dia 3" (80 mm) 25.143 3,920 98,549 16,424.78
Dia 4" (100 mm) 31.429 3,920 123,186 20,530.98
Dia 6" (150 mm) 47.143 3,920 184,779 30,796.46
Dia 8" (200 mm) 62.857 3,920 246,372 41,061.95
Dia 10" (250 mm) 78.571 3,920 307,965 51,327.44
N. PEKERJAAN PERBAIKAN GORONG GORONG
1 1 UNIT PERBAIKAN GORONG-GORONG L = 2 M DIA. 150 mm
Bongkaran bangunan batu kali 1.02 m3 408,310 24,498.60
Beton Tumbuk 0.06 m3 1,306,843 78,410.57
Pasangan Batu gunung 1.02 m3 1,051,752 1,072,787.28
Plesteran 1.20 m2 71,607 85,928.69
Jumlah 1,261,625.15
Beton Tumbuk 0.08 m3 1,306,843 104,547.43
Pasangan Batu gunung 0.90 m3 1,051,752 946,577.02
Plesteran 1.00 m2 71,607 71,607.24
Jumlah 1,155,396.49
Beton Tumbuk 0.05 m3 1,306,843 65,342.15
Pasangan Batu gunung 0.90 m3 1,051,752 946,577.02
Plesteran 1.00 m2 71,607 71,607.24
Jumlah 1,103,941.90
PEKERJAAN LAIN LAIN
1 Unit Screen (b= 0,5 m t=1 m)
Besi siku 40.40.4 8.70 Kg 17,000.00 147,900.00
Besi Strip 4.38 11.73 Kg 17,000.00 199,410.00
Dynabolt, Packing 4.00 bh 47,532.00 190,128.00
Pengelasan 88.00 cm' 5,291.21 465,626.30
Pengecatan 5.40 m2 53,602.80 289,455.12
Pemasangan 20.43 Kg 8,390.00 171,407.70
Jumlah 1,463,927.12
1 m Pemotongan Plat Menggunakan Titik Tek. Tinggi t < 7 mm
(RP)
Pekerja 0.250 OH 90,000 22,500.00
Mandor 0.125 OH 160,000 20,000.00
Tukang Las 0.188 OH 125,000 23,500.00
Kep.tukang Las 0.085 OH 135,000 11,475.00
Isi tabung Elpiji @ 50 kg 0.108 BH 200,000 21,600.00
Isi tabung zat asam @ 75 kg 0.063 BH 200,000 12,600.00
Jumlah 111,675.00
1 cm Pengelasan dengan las listrik
Kawat Las 0.04 Kg 4,431 177.23
Solar 0.03 Lt 11,946 358.38
Pekerja 0.009 OH 90,000 810.00
Mandor 0.009 OH 160,000 1,440.00
Tukang Besi 0.009 OH 135,000 1,215.00
Kep.tukang besi 0.004 OH 135,000 540.00
Sewa mesin las 0.0028 Hr 268,070 750.60
Jumlah 5,291.21
1 kg Pemasangan/rakit Besi kanal, IWF,H Beam
Pekerja 0.009 OH 90,000 810.00
Mandor 0.009 OH 160,000 1,440.00
Tukang Besi 0.009 OH 125,000 1,125.00
Kep.tukang besi 0.009 OH 135,000 1,215.00
Alat Bantu (Set @ 3 alat) 0.200 Kg 19,000 3,800.00
Jumlah 8,390.00
1 M' Hand Railling dari GIP Ø 50 mm
GIP Ø 50 mm 7.000 M' 188,111 1,316,777.78
Plat Baja t = 10 mm 5.299 Kg 19,000 100,676.25
Mur & Baut 1.000 Ls 23,000 23,000.00
(RP)
Pengelasan 1.000 Ls 3,920 3,919.55
Pengecatan 1.000 Ls 53602.8 53,602.80
Pemasangan 1.000 Ls -
Jumlah 1,497,976.38
1 Unit Manhole 80 x 80 cm
Pekerja 1.000 OH 90,000 90,000.00
Mandor 0.020 OH 160,000 3,200.00
Tukang Besi 0.042 OH 125,000 5,250.00
Pelat t = 4 mm 80 x 80 cm 20.096 Kg 17,000 341,632.00
Besi beton f 16 mm 9.480 Kg 16,187 153,448.02
Kunci gembok 1.000 BH 54,936 54,936.00
Engsel 2.000 BH 47,148 94,296.00
Angkur 4.000 Unit 50,400 201,600.00
Pengecatan 1.000 M2 53602.8 53,602.80
Pengelasan Listrik -
Tukang Las 0.150 OH 125,000 18,750.00
Pekerja 0.150 OH 90,000 13,500.00
Elektroda 9.750 Btg 6,646 64,800.45
Generator Las 0.038 Unit/Hr 268,070 10,052.63
Jumlah 1,105,067.90
1 Unit Tangga Monyet
Pekerja 0.500 OH 90,000 45,000.00
Mandor 0.010 OH 160,000 1,600.00
Tukang Besi 0.021 OH 125,000 2,625.00
Pengecatan 1.000 Ls 53,603 53,602.80
Besi beton diameter 19 mm 29.095 Kg 16,187 470,946.22
Jumlah 573,774.02
1 Unit pipa Ventilasi dia. 3 "
Pekerja 1.000 OH 90,000 90,000.00
Mandor 0.020 OH 160,000 3,200.00
Tukang Las 0.042 OH 125,000 5,250.00
Besi dia 12 mm 3.551 Kg 16,187 57,478.26
Pipa GI dia3" 1.000 M' 246,000 246,000.00
GI Tee dia 3" x 3" 1.000 Bh 471,550 471,550.00
Kawat nyamuk 2.000 M2 38,580 77,160.00
Clamp 2.000 Bh 13,800 27,600.00
GI Bend 90® dia 3" 2.000 Bh 272,184 544,368.00
Pengecatan 0.478 m2 53,603 25,622.14
Pengelasan 3.000 ttk 16,425 49,274.34
Jumlah 1,597,502.74
1 Unit pipa Ventilasi dia. 2 "
Pekerja 1.000 OH 90,000 90,000.00
Mandor 0.020 OH 160,000 3,200.00
Tukang Las 0.042 OH 125,000 5,250.00
Besi dia 12 mm 3.551 Kg 16,187 57,478.26
Pipa GI dia 2" 1.000 M' 177,000 177,000.00
GI Tee dia 2" x 2" 1.000 Bh 316,390 316,390.00
Kawat nyamuk 2.000 M2 38,580 77,160.00
Clamp 2.000 Bh 13,800 27,600.00
GI Bend 90® dia 2" 2.000 Bh 185,648 371,296.00
Pengecatan 0.320 m2 53,603 17,152.90
Pengelasan 3.000 ttk 10,265 30,796.46
Jumlah 1,173,323.62
1Titik Tang Pacang Kayu Dolken 8/8 dilancipkan
Mandor 0.005 oh 160,000 800.00
Kepala tukang kayu 0.025 oh 135,000 3,375.00
Tukang kayu 0.250 oh 125,000 31,250.00
Pekerja 0.100 oh 90,000 9,000.00
kayu dolken 8/8 panjang 4m 0.026 m3 554,400 14,192.64
Alat bantu 1.000 ls 10,000 10,000.00
Jumlah 68,617.64
(RP)
Pembuatan tiang pancang ( 40 X 40 ) cm beton bertulang per 1 M '
(RP)
Pasir Urug 0.019 M3 312,482 5,937.15
Pasir beton 0.094 M3 336,000 31,584.00
Batu kerikil/koral beton 0.150 M3 399,960 59,994.00
Semen portland 60.500 Kg 1,500 90,750.00
Besi beton- U32 75.000 Kg 16,792 1,259,362.50
Kawat beton 0.900 Kg 23,136 20,822.40
Kayu Kaso 5 / 7 0.032 M3 6,044,544 193,425.41
Paku 0.120 Kg 30,948 3,713.76
Minyak bekisting 0.090 Lt 39,984 3,598.56
Plamuur tembok 0.240 Kg 24,684 5,924.16
Pekerja 1.000 Oh 90,000 90,000.00
Tukang batu 0.670 Oh 125,000 83,750.00
Kepala tukang batu 0.067 Oh 135,000 9,045.00
Mandor 0.050 Oh 160,000 8,000.00
Jumlah 1,865,906.94
Pembuatan tiang pancang ( 20 X 20 ) cm beton bertulang per 1 M '
Pasir Urug 0.010 M3 312,482 2,968.58
Pasir beton 0.047 M3 336,000 15,792.00
Batu kerikil/koral beton 0.075 M3 399,960 29,997.00
Besi beton- U32 40.000 Kg 16,792 671,660.00
Kawat beton 0.450 Kg 23,136 10,411.20
Kayu Kaso 5 / 7 0.016 M3 6,044,544 96,712.70
Paku 0.060 Kg 30,948 1,856.88
Minyak bekisting 0.045 Lt 39,984 1,799.28
Plamuur tembok 0.120 Kg 24,684 2,962.08
Pekerja 1.000 Oh 90,000 90,000.00
Tukang batu 0.670 Oh 125,000 83,750.00
Kepala tukang batu 0.067 Oh 135,000 9,045.00
Mandor 0.050 Oh 160,000 8,000.00
Jumlah 1,070,329.72
1 m' Pembuatan Kesdam
Karung Plastik diisi tanah 20.000 bh 5,844 116,880.00
Tanah urug 0.400 m3 142,560 57,024.00
Cerucuk dolken 5.000 titik 68,618 343,088.20
Sewa Pompa Air Ø 3" 0.150 hr 40,790 6,118.50
Mandor 0.050 org 160,000 8,000.00
Pekerja 1.250 org 90,000 112,500.00
Operator 0.150 org 90,000 13,500.00
Alat bantu 1.000 ls 10,000 10,000.00
Jumlah 667,110.70
3.6 PEKERJAAN SANITER
1 1 Bh Pasang kloset jongkok
Pekerja Biasa 1.000 OH 90,000 90,000.00
Tukang Batu 1.500 OH 125,000 187,500.00
Mandor 0.160 OH 160,000 25,600.00
Kloset Jongkok (putih/warna) 1.000 BH 342,708 342,708.00
Semen PC 50 Kg 6.000 Kg 1,500 9,000.00
Pasir Pasang 0.010 M3 304,812 3,048.12
Jumlah 860,356.12
2 1 Bh Pasang Wastafel
Pekerja 1.200 Oh 90,000 108,000.00
Mandor 0.100 Oh 125,000 12,500.00
Tukang Batu 1.450 Oh 135,000 195,750.00
Kepala Tukang 0.150 Oh 160,000 24,000.00
Wastafel 1.000 Bh 1,159,320 1,159,320.00
Semen abu-abu 6.000 Kg 22,908 137,448.00
Pasir Pasang 0.010 M3 304,812 3,048.12
Perlengkapan (12% Harga kloset) 1.000 Ls 41,125 41,124.96
Jumlah 1,681,191.08
(RP)
3 1 Bh Pasang Bak Mandi Fiberglass Volume 0,30 m3
Pekerja Biasa 1.800 OH 90,000 162,000.00
Tukang Batu 1.800 OH 125,000 225,000.00
Mandor 0.110 OH 160,000 17,600.00
Bak Fiberglass 1.000 BH 585,576 585,576.00
Perlengkapan (18 % harga bak) 1.000 LS 105,404 105,403.68
Jumlah 1,168,479.68
4 1 Bh Floor Drain
Pekerja Biasa 0.010 OH 90,000 900.00
Tukang Batu 0.100 OH 125,000 12,500.00
Mandor 0.005 OH 160,000 800.00
Floor Drain 1.000 Bh 70,800 70,800.00
Jumlah 86,350.00
5 1 Bh Krant dia. 3/4" ATAU 1/2"
Pekerja Biasa 0.010 OH 90,000 900.00
Tukang Pipa 0.100 OH 125,000 12,500.00
Kepala Tukang Pipa 0.010 OH 135,000 1,350.00
Mandor 0.005 OH 160,000 800.00
Kran 1/2" 1.000 BH 95,904 95,904.00
Seal Tape 0.025 BH 20,000 500.00
Jumlah 111,954.00
6 1 M' Pasang Pipa PC tipe AW dia. 3"
Pekerja Biasa 0.081 OH 90,000 7,290.00
Tukang Pipa 0.135 OH 125,000 16,875.00
Kepala Tukang Pipa 0.014 OH 135,000 1,822.50
Mandor 0.004 OH 160,000 656.00
Pipa PVC AW diameter 3" 1.200 M' 25,020 30,024.00
Perlengkapan (35 % harga pipa) 1.000 LS 8,757 8,757.00
Jumlah 65,424.50
7 1 M' Pasang Pipa PC tipe AW dia. 3/4" atau 1/2"
Pekerja Biasa 0.036 OH 90,000 3,240.00
Tukang Pipa 0.06 OH 125,000 7,500.00
Kepala Tukang Pipa 0.006 OH 135,000 810.00
Mandor 0.0018 OH 160,000 288.00
Pipa PVC AW diameter 3/4" 1.2 M' 4,680 5,616.00
Perlengkapan (35 % harga pipa) 1 LS 1,638 1,638.00
Jumlah 19,092.00
8 1 Unit Septic Tank 1,5 X 1 X 1,5 M
Galian Tanah 2.250 M3 95,120 214,020.00
Urugan Pasir 0.107 M3 312,482 33,466.78
Lantai Kerja 1.125 m3 1,306,843 1,470,198.28
Pasangan Batubata 1 : 4 7.500 M2 117,777 883,326.87
Plesteran & Acian 15.000 M2 71,607 1,074,108.60
Plat Beton Penutup + Balok 0.150 M3 6,541,402 981,210.24
Pipa PVC AW diameter 4" 9.000 M' 168,768 1,518,912.00
Jumlah 6,175,242.77
9 Pemasangan 1 m kusen pintu allumunium
Pekerja 0.043 OH 90,000 3,870.00
Tukang Khusus Allumunium 0.043 OH 125,000 5,375.00
Kepala tukang 0.002 OH 135,000 270.00
Mandor 0.002 OH 160,000 320.00
Profil allumunium 1.100 m' 141,084 155,192.40
(RP)
Skrup fixer 2.000 Buah 7,044 14,088.00
Sealant 0.060 Tube 42,660 2,559.60
Jumlah 181,675.00
10 Pemasangan 1 m2 pintu allumunium strip lebar 8 cm
Pekerja 0.085 OH 90,000 7,650.00
Kepala tukang 0.009 OH 135,000 1,147.50
Mandor 0.004 OH 160,000 672.00
Allumunium strip 14.600 Buah 7,044 102,842.40
Jumlah 743,706.50
11 Pemasangan 1 m2 pintu kaca rangka allumunium
Pekerja 0.085 OH 90,000 7,650.00
Kepala tukang 0.009 OH 135,000 1,215.00
Mandor 0.005 OH 160,000 800.00
Profil kaca 4.500 m' -
Sealant 0.270 Tube -
Jumlah 641,059.60
12 Pemasangan 1 m2 dinding terawang (rooster) 12x11x24 campuran 1SP : 4 PP
Pekerja 0.300 OH 90,000 27,000.00
Tukang 0.100 OH 125,000 12,500.00
Kepala tukang 0.010 OH 135,000 1,350.00
Mandor 0.015 OH 160,000 2,400.00
Bata berongga 30.000 Bh 6,216 186,480.00
Semen Portland 11.000 Kg 1,500 16,500.00
Pasir pasang 0.035 m3 304,812 10,668.42
Jumlah 256,898.42
13 1 M' Pasang Water stop (Lebar 30 Cm)
Pekerja Biasa 0.05 OH 90,000 4,500.00
Tukang Batu 0.035 OH 125,000 4,375.00
Mandor 0.002 OH 160,000 320.00
Waterstop lebar 300 mm 1.05 M' 330,000 346,500.00
Jumlah 356,167.50
14 Pasang rolling door aluminium per 1 M2
Pekerja Biasa 1.050 OH 90,000 94,500.00
Tukang Besi 1.500 OH 125,000 187,500.00
Kepala Tukang Besi 0.105 OH 135,000 14,175.00
Mandor 0.005 OH 160,000 832.00
Roll door aluminium 1.000 M2 2540000 2,540,000.00
jumlah 2,837,007.00
15 Pasang Glass Block 25x25/m2
Upah
pekerja 0.250 OH 90,000 22,500.00
Tukang Batu 0.350 OH 125,000 43,750.00
Mandor 0.035 OH 160,000 5,600.00
Bahan
Glass Block 25x25 1.000 m2 240,000 240,000.00
Plesteran 0.500 m2 71,607 35,803.62
Jumlah 352,378.62
16 1 M2 Pasang dinding roster/terawang ( 20x20 ) cm
Roster / terawang 25.000 Bh 9,888 247,200.00
Pasir pasang 0.035 M3 304,812 10,668.42
Pekerja 0.300 Oh 90,000 27,000.00
Tukang batu 0.100 Oh 125,000 12,500.00
Kepala tukang 0.010 Oh 135,000 1,350.00
(RP)
Mandor 0.015 Oh 160,000 2,400.00
Jumlah 320,318.42
17 1 Unit Penstock ukuran 680 x 400 mm
Plat Besi Stainless t = 4 mm 17.660 Kg 20,400.00 360,264.00
Besi siku 70.70.7 Galvanis 17.000 Kg 17,000.00 289,000.00
Dynabolt Ø 12 mm 24.000 bh 12,000.00 288,000.00
Packing Karet 4.160 m2 30,000.00 124,800.00
Pengelasan 70.400 cm' 5,291.21 372,501.04
Pemotongan 1.180 m' 111,675.00 131,776.50
Spindle with stank 1.000 Unit 5,000,000.00 5,000,000.00
Pemasangan 34.660 kg 8,390.00 290,797.40
Jumlah 6,857,138.94
18 1 Unit Penstock ukuran 500 x 1000 mm
Plat Besi Stainless t = 4 mm 16.230 Kg 20,400.00 331,092.00
Besi siku 70.70.7 Galvanis 12.080 Kg 17,000.00 205,360.00
Dynabolt Ø 12 mm 20.000 bh 12,000.00 240,000.00
Packing Karet 4.100 m2 30,000.00 123,000.00
Pengelasan 100.000 cm' 5,291.21 529,120.80
Pemotongan 2.200 m' 111,675.00 245,685.00
Spindle with stank 1.000 Unit 5,000,000.00 5,000,000.00
Pemasangan 28.310 kg 8,390.00 237,520.90
Jumlah 6,911,778.70
19 1 M' Pekerjaan Saluran Drainase Sekunder (b = 40, h = 50 Cm)
Pekerjaan Galian Tanah 0.120 M3 95,120.00 11,414.40
Pasangan Batu Kali 0.120 M3 1,051,752.24 126,210.27
Plesteran + Acian 1 : 4 0.900 M 66,850.49 60,165.44
Jumlah 197,790.11
20 1 UNIT PEMBUATAN PINTU PAGAR BRC
Galian Tanah 1.152 M³ 150,500.00 173,376.00
Beton Cor 1 : 2 : 3 0.013 M³ 846,667.84 10,583.35
Beton Bertulang 0.634 M³ 2,228,581.00 1,412,920.35
Pagar BRC Tinggi 150 cm, d = 7 mm 4.800 M² 355,200.00 1,704,960.00
Tiang dan Rangka Pintu Besi Ø 2" 14.000 M 270,000.00 3,780,000.00
Perlengkpn Pintu Engsel, Gerendel dan Kunci 1.000 Ls 101,796.00 101,796.00
Jumlah 7,183,635.70
21 1 M PAGAR BRC
Tiang Pipa GI Ø 2" tinggi 1,5 M', termasuk mur baut 18.00 Bh 270,000.00 4,860,000.00
dan penutup atas dengan jarak antara tiang 2,4 M'
Panel Pagar BRC 31.20 M² 355,200.00 11,082,240.00
15,942,240.00
Jumlah 613,163.08
22 1 M' JALAN SETAPAK LEBAR 1,2 M
Tanah Asal Dipadatkan 0.360 M³ 53,000.00 19,080.00
Sirtu 0.240 M³ 352,020.00 84,484.80
Urugan Pasir t=10 cm 0.120 M³ 308,660.00 37,039.20
Beton Rabat/tumbuk 0.180 M³ 1,799,563.54 323,921.44
Jumlah 464,525.44
PEKERJAAN PIPE SUPPORTS TYPICAL
23 Tinggi 2 m
Pondasi Beton Bertulang K-225 0.135 m3 4,494,691.00 606,783.29
Kolom Beton Bertulang K-225 0.125 m3 6,765,961.62 845,745.20
Besi Strip 4.50 mm 1.490 kg 17,000.00 25,330.00
Pemasangan 1.490 kg 8,390.00 12,501.10
Baut mur 16 mm (Ditanam) 2.000 bh 15,000.00 30,000.00
Jumlah 1,520,359.59
24 Tinggi 1,5 m
Besi Strip 4.50 mm 1.490 kg 17,000.00 25,330.00
Pemasangan 1.490 kg 8,390.00 12,501.10
(RP)
Jumlah 1,123,517.28
25 Tinggi 1 m
Besi Strip 4.50 mm 1.490 kg 17,000.00 25,330.00
Pemasangan 1.490 kg 8,390.00 12,501.10
Jumlah 608,151.02
26 Tinggi 0,3 m
Besi Strip 4.50 mm 1.490 kg 17,000.00 25,330.00
Pemasangan 1.490 kg 8,390.00 12,501.10
Jumlah 154,129.17
1 Unit Grill Penutup Parit P = 8 m
Besi siku 40.40.4 39.633 kg 17,000.00 673,761.00
Plat Strip 4.38 37.920 kg 17,000.00 644,640.00
Pengelasan 128.000 cm' 5,291.21 677,274.62
Pemotongan 12.800 m' 111,675.00 1,429,440.00
Pemasangan 77.553 kg 8,390.00 650,669.67
Pengecatan 2.560 m2 53,602.80 137,223.17
Jumlah 4,213,008.46
1 Unit Grill Penutup Parit P = 4 m
Besi siku 40.40.4 19.817 kg 17,000.00 336,880.50
Plat Strip 4.38 18.960 kg 17,000.00 322,320.00
Pengelasan 64.000 cm' 5,291.21 338,637.31
Pemotongan 6.400 m' 111,675.00 714,720.00
Pemasangan 38.777 kg 8,390.00 325,334.84
Pengecatan 1.280 m2 53,602.80 68,611.58
Jumlah 2,106,504.23
REKAPITULASI ANALISA HARGA SATUAN
No. Uraian Pekerjaan Harga (Rp.)
1 Pengukuran Pemasangan Blouwplank (1m') 116,266.02
2 Pembuatan Bedeng /Los Kerja (1m') 471,140.57
3 1m2 Pekerjaan Pembersihan Lahan 17,000.00
B. Pekerjaan Tanah (m3)
1 Galian Tanah H = 1m 71,500.00
2 Galian Tanah Biasa H = 2m 88,200.00
3 Galian Tanah Biasa H = 3m 105,220.00
4 Galian Tanah Keras H = 1m 95,120.00
5 Galian Tanah Cadas H = 1m 144,600.00
6 Galian Tanah Berbatu H = 1m 150,500.00
7 Galian Tanah Lumpur H = 1m 115,200.00
8 Galian Tanah Dengan Alat Berat per m3 40,936.92
9 Tanah Diangkut Sejauh 30m 31,300.00
10 1 m2 Pekerjaan Stripping H=1m 5,300.00
11 1 m3 Buangan Tanah Sejauh 150m 54,440.00
12 Urugan Tanah 1m3 23,780.00
13 Urugan Sirtu Padat 1 m3 337,324.00
14 Pemadatan 1 m3 tanah 53,000.00
15 Urugan Pasir Dengan Pasir Urug 312,481.60
16 Urugan Pasir Dengan Pasir Pasang 394,374.40
C. PEKERJAAN PONDASI
1 Pasangan Pondasi Baatu Kali 1:3 (m3) 1,051,752.24
2 Membuat Bronjong (M3) 1,637,699.29
3 Pasangan Batu Kosong (M3) 352,020.00
4 Pasang 1/2 Batu Bata 1:2 (2m) 127,427.86
5 Pasang 1/2 Batu Bata 1:4 (2m) 117,776.92
6 Plesteran 1:2, T=1.5 cm(m2) 71,607.24
7 Plesteran 1:3, T=1.5 cm(m2) 68,849.68
8 Plesteran 1:4, T=1.5 cm(m2) 66,850.49
9 Plesteran 1:2, T=2 cm(m2) 95,897.92
10 Plesteran 1:4, T=2 cm(m2) 89,453.98
PEKERJAAN BETON (Mᶟ)
1 Beton Tumbuk 1Pc : 4Psr : 6Kr 846,667.84
2 Membuat Beton Mutu K 100 1,306,842.91
13 Pembesian 10Kg dengan besi polos 161,865.00
14 Pembesian 10Kg dengan besi Ulir 167,915.00
15 Memasang 1 m2 Bekisting untuk Pondasi 275,929.68
16 Memasang 1 m2 Bekisting untuk Sloof 298,184.04
17 Memasang 1 m2 Bekisting untuk Kolom 476,244.56

18 Memasang 1 m2 Bekisting untuk Balok 488,187.09
19 Memasang 1 m2 Bekisting untuk Lantai 526,093.62
20 Memasang 1 m2 Bekisting untuk dinding 415,335.36
21 Memasang 1 m2 Bekisting untuk Tangga 429,736.64
22 Memasang 1 m2 Jembatan Untuk Pengecoran 155,900.47
23 Memasang 1 m2 Jembatan Untuk Pengecoran 4,940,189.82
24 Membuat 1 m3 Kolom Beton Bertulang (150kg besi+bekisting) 6,765,961.62
25 Membuat 1m Dinding beton bertulang (150 kg besi + bekisting) 6,541,401.62
26 Membuat 1m3 sloof bertulang (200 kg besi + bekisting) 6,077,548.87
27 Membuat 1m3 beton bertulang (200 kg besi + bekisting) 7,294,315.99
28 Membuat 1m3 balok beton bertulang (200 kg besi + bekisting) 7,764,946.77
29 Membuat 1m3 kolom beton bertulang (300 kg besi + bekisting) 9,978,362.59
30 Membuat 1m' praktis beton bertulang (11x11)cm 99,656.07
31 Membuat 1m' ring Balok beton bertulang (10x15)cm 122,891.14
E. PEKERJAAN BESI DAN ALUMUNIUM
1 memasang 1 kg besi profil 36,040.00
2 Memasang 1M2 Konstruksi Rangka Atap Baja Profil 48,927.40
3 Membuat 1 m2 Pintu besi plat baja tebal mm rangkap, rangka baja siku 16,532,245.60
4 Pengerjaan 1 cm, pengelasan dengan las listrik 3,919.55
5 Memasang 1m2 terall Besi strip (2x3) mm 606,025.41
6 Memasang 1m2 jendela nako & terall besi 719,660.00
7 Memasang 1m' talang datar/ jurai seng bjls 28 lebar 90 cm 198,175.50
8 Memasang 1m' talang 1/2 lingkaran D-15 seng bjis 30 lebar 45 cm 178,197.08
F. PEKERJAAN LANTAI DAN DINDING PELAPIS (M)
1 Pemasangan keramik 10x20 /m 276,531.54
2 Pasang paving Block T=8cm,abu-abu/m2 128,078.00
3 Pasang lantai keramik 20x20/m2 308,890.50
4 Pasang lantai keramik 30x30/m2 312,933.54
5 Pasang 1m plint keramik 10x20 135,505.94
6 Pasang ubin granit 40x40/m2 420,484.94
7 Pasang ubin marmer 60x60/m2 479,442.54
G. Pekerjaan Atap
1 Kontruksi kuda-kuda(m3) 8,041,990.30
2 Pasang Rangka Atap Genteng Keramik(m2) 299,063.27
3 Pasang nok genteng keramik per 1 M' 480,617.78
4 Mengerjakan papan Rulter (m) 180,476.10
5 Pasang Bubung Stel Gelombang 0.92 m 184,368.80
6 Pasang Atap Asbes Gelombang (2.7x1.05)x4cm (m2) 61,490.33
7 Pasang Atap Asbes Gelombang (2.7x1.05)x4cm (m2) 130,339.72
8 Talang Patahan Atap Pakai Karpet (m2) 166,390.16
9 Pasangan Pipa Pembuangan Air 124,645.40
10 Pasangan atap asbes Gelombang 73,364.69
H. PEKERJAAN KAYU (KUSEN-PINTU-JENDELA)
1 LISPLANK 2X30 (M) 183,416.16
2 LISPLANK 3X30 (M) 180,476.10
3 Pasang Jalusi Kosen (m2) 1,174,567.80
4 Membuat Kosen Pintu/Jendela(M3) 11,036,545.00
5 Pasang ventilasi Jalusi (M2) 732,642.20
6 Rangka/Pintu/Jendela/Kayu (m3) 18,747,057.00
7 Membuat dan Memasang Daun Pintu Panel 1,056,280.40
8 Pasang Pintu Double teakwood 888,210.44
9 Memasang Pintu Triplex 801,294.44

10 Pasang Diniding pemisah Teakwood 3mm Rangkap, Rangka Kayu Meranti Sampit 445,845.30
11 Pasang Dinding Gypsum 10mm x120x120m2 419,006.10
12 1 M2 Pasang Kaca Rayben Tebal = 5 mm 266,445.00
13 1 Bh Pasang Kunci Slinder 319,961.00
14 1 Bh Pasang Engsel Pintu 81,309.00
15 1 Bh Pasang Engsel Jendela 35,085.00
16 1 Bh Pasang Kunci Selot 84,596.00
I. PEKERJAAN PLAFON
1 Pekerjaan plafon triplex 4mm (m2) 168,147.70
2 Plafon Asbes T=5mm (M2) 56,060.68
3 Pasangan List Profil (M) 23,492.20
J. PEKERJAAN PENGECATAN
1 Pengecatan Tembok baru (1 Lapis Plamir,1 Lapis Cat Penutup)Setara lci/Dulux Eksterior ( 50,687.40
2 Pengecatan Tembok baru (1 Lapis Plamir,1 Lapis Cat Penutup)Setara lci/Dulux Interor 50,313.00
3 Pengecatan Kayu(Setara Ftalit/Mengkilat)(1 Lapis Plamuur,1 lapis Cat Dasar,2 lapis Cat Pe 60,692.88
4 Pengecatan Besi (M2) (1 Lapis) 53,602.80
5 Pelaburan Bidang Kayu Dengan Residu(M2) 54,013.80
K. PEKERJAAN JALAN (ASPAL)
1 1M3 Lapisan Pondasi Bawah (LPB)/Untuk Perbaikan kembali Bekas Galian Pipa 389,875.80
2 1M3 Lapisan Pondasi Atas (LPA)/Untuk Perbaikan kembali Bekas Galian Pipa 401,505.00
3 1 liter Lapisan Resap Pangikat 28,841.44
4 1 Liter Lapisan Pengikat 20,741.64
5 Pondasi Agregrat Klas B (LPB) 390,205.67
6 Pondasi Agregrat Klas A (LPA) 399,476.67
7 Lapis penetrasi Macadam T=5.5cm padat rata-rata 2,475,986.15
8 Laston Pengikat Ac T.4 Cm Padat Rata-rata Pada Jalan Sempit 230,536.37
9 Laston Ac t= 5cm, Padat Rata-rata 261,511.37
10 Penimbunan dan Pemadatan Tanah (m3) 265,268.50
11 Penyiapan Badan Jalan (Meratakan Permukaan dengan Grader dan dipadatkan )(m2) 5,826.06
12 Penimbunan dan Pemadatan Tanah (m3) 225,217.27
L. PEKERJAAN BONGKARAN (Mᶟ)
1 Batu Kali M3 408,310.00
2 Bongkaran Beton /m3 598,950.00
3 Bongkaran Beton Bertulang /m3 653,310.00
4 Bongkaran Baja /kg 14,190.00
5 Bongkaran aspal Hotmix 144,600.00
6 Pembongkaran vapingblock/ m2 4,310.00
7 Bongkar atap Genteng/ m2 3,400.00
8 Bongkar Kaso/ Reng Atap/M3 16,925.00
9 Bongakar Kap/Kuda-kuda/M3 1,187,000.00
10 Bongkar Plafon Internit/M2 27,910.00
11 Bongkar Dinding Kayu/M2 27,910.00
12 Bongkar Talang Datar/m' 36,555.00
13 Bongkar Listplank/M2 18,830.00
14 Bongkar Kusen Pintu/M2 1,790,500.00
15 Bongkar Ubin/M2 19,600.00
16 Bongkar Dinding Bata/M3 600,510.00
17 Bongkar Plesteran /M2 8,500.00
18 Bongkaran Atap Asbes/M2 15,250.00
19 Bongkaran List Eternit/M' 6,425.00
A. PEMASANGAN PIPA PVC PER M'
Pemasangan Pipa Pvc,Dia.50 mm&75 mm 10,535.00

Pemasangan Pipa Pvc,Dia.100 mm 14,835.00
B. PEMASANGAN PIPA HDPE PER M'
1 Pemasangan Pipa HDPE,dia. 50 mm 5,755.00
2 Pemasangan Pipa HDPE,dia 75 mm 5,755.00
C. PEMASANGAN PIPA STEEL/GIP PER 6 M
1 1 m' Pemasangan Pipa Steel/GI ø 50 mm = 1/6 x 11,111.11
ANALISA TAKSIR PEKERJAAN PENGETESAN (HYDROSTATIC TEST) DAN PENGURASAN PIPA
PENGETESAN (HYDROSTATIC TEST) PIPA
1 1 m' Pengetesan (hydrostatic test) pipa ø 250 mm = 1/400 8,855.68
PENGURASAN & DESINFEKSI PIPA
3.3 PEKERJAAN PEMASANGAN ACCESSORIES
A. PEKERJAAN PEMASANGAN THRUST BLOCK TANPA TULANGAN (BETON K-175)
1 Pemasangan Trust Block Ø50-100mm
Bend 90˚Ø 50-100mm 161,960.72
Bend 45˚Ø 50-100mm 57,151.70
TeeØ 50-100mm : 80,012.38
Reducer Ø 50-100mm : 57,151.70
Dop Ø 50-100mm : 45,721.36
Getevalve Ø 50-100mm : 36,577.09
Bend 90˚Ø 150mm 217,176.46
Bend 45˚ Ø 150mm 102,873.06
TeeØ 150mm : 160,024.76
Reducer Ø 150mm : 57,151.70
Dop Ø 150mm : 91,442.72
Getevalve Ø 150mm : 57,151.70
Bend 90˚Ø200mm 365,770.88
Bend 45˚ Ø 200mm 194,315.78
TeeØ 200mm : 285,758.50

Reducer Ø 200mm : 57,151.70
Dop Ø 200mm : 251,467.48
Bend 90˚Ø250mm 560,086.66
Bend 45˚ Ø 250mm 320,049.52
TeeØ 250mm : 445,783.26
Reducer Ø 250mm : 685,820.40
Dop Ø 250mm : 388,631.56
B. PEKERJAAN PEMASANGAN END CAP
1 Pemasangan End cap Ф50-75mm 13,095.00
2 Pemasangan End cap Ф100mm 19,625.00
C. PEKERJAAN PEMASANGAN BEND
1 Pemasangan BendФ 50-75mm 22,515.00
2 Pemasangan BendФ 100mm 35,575.00
D. PEKERJAAN PEMASANGAN TEE/CLAM SADDLE
1 Pemasangan Tee/Clam saddle Ф 50-75mm 22,515.00
2 Pemasangan Tee/Clam saddle Ф 100mm 35,575.00
E. PEKERJAAN PEMASANGAN GATE/VALVE
1 Pemasangan gate valve 50-75mm 52,345.00
2 Pemasangan gate valve 100mm 98,125.00
F. PEKERJAAN MANUAL BORING
1 1m' Boring Horisontal dia,50mm (tidak termasuk dan arriving Plt) 169,278.88
G. PEKERJAAN BORING METODE HDD (Directional Drilling Specialist)
1 1 m' HDD Pipa HDPE Ø 100 mm 860,750.60
2 1 m' HDD Pipa HDPE Ø 150 mm 1,326,587.37
H. PEKERJAAN PEMASANGAN PIPA PADA GALIAN TANAH BIASA
1 1 m' Pemasangan Pipa HDPE Ø 50 mm (Galian Tanah Biasa) 57,454.04

I. PEKERJAAN PEMASANGAN PIPA PADA GALIAN TANAH KERAS
Galian Tanah Keras Pipa PVC
1 m' Pengadaan & Pemasangan Pipa PVC Ø 50 mm (Galian Tanah Keras) 66,433.89
Galian Tanah Keras Pipa HDPE
1 1 m' Pengadaan & Pemasangan Pipa HDPE Ø 50 mm (Galian Tanah Keras) 61,653.89
J. PEKERJAAN PEMASANGAN PIPA PADA GALIAN TANAH CADAS
1 1 m' Pengadaan & Pemasangan Pipa HDPE Ø 50 mm (Galian Tanah Cadas) 113,367.28
K. PEKERJAAN PEMASANGAN PIPA PADA GALIAN ASPAL/HOTMIX
1 1 m' Pengadaan & Pemasangan Pipa HDPE Ø 50 mm (Galian Aspal/Hotmix) 83,822.23
L. PEKERJAAN PEMASANGAN PIPA PADA GALIAN RABAT BETON
1 1 m3 Perbaikan Rabat Beton 1,313,903.60
2 1 m' Pemasangan Pipa Dia. 50 mm (Rabat Beton) 76,725.65
M. PEKERJAAN PEMASANGAN PIPA PADA GALIAN PAVING BLOCK
1 1 m2 Perbaikan Paving Blok 219,649.80
2 1 m' Pemasangan Pipa Dia. 50 mm (Paving Blok) 98,803.76
M. PEKERJAAN PENGELASAN PIPA & LOOSE FLANGE
1 Dia 2" (50 mm) 10,265.49
2 Dia 3" (80 mm) 16,424.78
3 Dia 4" (100 mm) 20,530.98
4 Dia 6" (150 mm) 30,796.46
5 Dia 8" (200 mm) 41,061.95

6 Dia 10" (250 mm) 51,327.44
N. PEKERJAAN PERBAIKAN GORONG GORONG
1 UNIT PERBAIKAN GORONG-GORONG L = 2 M DIA. 150 mm 1,261,625.15
PEKERJAAN LAIN LAIN
1 1 Unit Screen (b= 0,5 m t=1 m) 1,463,927.12
4 1 m Pemotongan Plat Menggunakan Titik Tek. Tinggi t < 7 mm 111,675.00
5 1 kg Pemasangan/rakit Besi kanal, IWF,H Beam 8,390.00
6 1 cm Pengelasan dengan las listrik 5,291.21
7 1 M' Hand Railling dari GIP Ø 50 mm 1,497,976.38
8 1 Unit Manhole 80 x 80 cm 1,105,067.90
9 1 Unit Tangga Monyet 573,774.02
10 1 Unit pipa Ventilasi dia. 3 " 1,597,502.74
11 1 Unit pipa Ventilasi dia. 2 " 1,173,323.62
12 1Titik Tang Pacang Kayu Dolken 8/8 dilancipkan 68,617.64
13 Pembuatan tiang pancang ( 40 X 40 ) cm beton bertulang per 1 M ' 1,865,906.94
14 Pembuatan tiang pancang ( 20 X 20 ) cm beton bertulang per 1 M ' 1,070,329.72
15 1 m' Pembuatan Kesdam 667,110.70
PEKERJAAN SANITER
1 1 Bh Pasang kloset jongkok 860,356.12
2 1 Bh Pasang Wastafel 1,681,191.08
3 1 Bh Pasang Bak Mandi Fiberglass Volume 0,30 m3 1,168,479.68
4 1 Bh Floor Drain 86,350.00
5 1 Bh Krant dia. 3/4" ATAU 1/2" 111,954.00
6 1 M' Pasang Pipa PC tipe AW dia. 3" 65,424.50
7 1 M' Pasang Pipa PC tipe AW dia. 3/4" atau 1/2" 19,092.00
8 1 Unit Septic Tank 1,5 X 1 X 1,5 M 6,175,242.77
9 Pemasangan 1 m kusen pintu allumunium 181,675.00
10 Pemasangan 1 m2 pintu allumunium strip lebar 8 cm 743,706.50
11 Pemasangan 1 m2 pintu kaca rangka allumunium 641,059.60
12 Pemasangan 1 m2 dinding terawang (rooster) 12x11x24 campuran 1SP : 4 PP 256,898.42
13 1 M' Pasang Water stop (Lebar 30 Cm) 356,167.50
14 Pasang rolling door aluminium per 1 M2 2,837,007.00
15 Pasang Glass Block 25x25/m2 352,378.62
16 1 M2 Pasang dinding roster/terawang ( 20x20 ) cm 320,318.42
17 1 Unit Penstock ukuran 680 x 400 mm 6,857,138.94
18 1 Unit Penstock ukuran 500 x 1000 mm 6,911,778.70
19 1 M' Pekerjaan Saluran Drainase Sekunder (b = 40, h = 50 Cm) 197,790.11
20 1 UNIT PEMBUATAN PINTU PAGAR BRC 7,183,635.70
21 1 M PAGAR BRC 613,163.08
22 1 M' JALAN SETAPAK LEBAR 1,2 M 464,525.44
PEKERJAAN PIPE SUPPORTS TYPICAL
23 Tinggi 2 m 1,520,359.59
24 Tinggi 1,5 m 1,123,517.28
25 Tinggi 1 m 608,151.02
26 Tinggi 0,3 m 154,129.17
27 1 Unit Grill Penutup Parit P = 8 m 4,213,008.46
28 1 Unit Grill Penutup Parit P = 4 m 2,106,504.23
PEKERJAAN : BANGUNAN GARASI TRUCK ARM ROLL SAMPAH DAN LANDASAN KONTAINER (LOKASI PLBN)
NO. URAIAN PEKERJAAN SATUAN VOLUME
Pemasangan Bowplank m' 29.00
Galian Tanah Berbatu m3 11.66
Urugan Kembali m3 4.67
Buangan Tanah m3 7.00
Urugan Pasir t = 15 cm m3 0.29
Lantai Kerja Beton tumbuk m3 0.36
Sub. Jumlah A
B. PEKERJAAN PASANGAN
Pasangan Aanstamping / Batu Kosong M3 2.92
Pasangan Pondasi Batukali (1 : 4) M3 1.30
Pasangan Bata Merah 1/2 Bata (1 : 4) M2 62.01
Plesteran Dinding Tebal 1,5 Cm (1 : 4) M2 124.02
Dinding Roster/Terawang 20x20 M2 37.44
Sub. Jumlah B
C. PEKERJAAN BETON
Pasangan Kolom Praktis Beton Bertulang (K225) M3 1.58
Pasangan Sloof Beton Bertulang (K225) M3 2.61
Pasangan Ring Balk Beton Bertulang (K225) M3 1.63
Sub. Jumlah C
D. PEKERJAAN LANTAI, KAYU & ATAP
Konstruksi Atap Baja Ringan m2 172.86
Genteng Keramik m2 43.22
Bubungan Genteng Keramik m' 25.60
Lisplank 2/30 m' 37.00
Pasangan Plafon Triplek M2 35.75
Pasir Urug t = 15 cm M3 12.75
Pasangan Beton Rabat Lantai t = 15 cm M3 17.00
Pengecatan Dinding Tembok M2 124.02
Sub. Jumlah D
E. PEKERJAAN LISTRIK & DRAINASE
Pengadaan dan Pemasangan Panel LP. Garasi unit 1.00
Pengadaan dan Pemasangan Lampu TK0 TL 1x36 Watt titik 1.00
Pengadaaan dan Pemasangan lampu SL 18 Watt titik 4.00
Pengadaan dan Pemasangan pasang stop kontak 1 Phase titik 2.00
Pengadaan dan Pemasangan Saklar Ganda titik 2.00
Pengadaan dan Pemasangan Saklar Tunggal titik 1.00
Drainase Kecil
Pasangan Bata Merah 1/2 Bata (1 : 4) m2 35.15
Plesteran Dinding Tebal 1,5 Cm (1 : 4) m2 46.25
Pemasangan Buis Beton Diameter 30 - 100 CM m' 37.00
Pekerjaan Grill Parit Uint 1.00
Sub. Jumlah E
PEKERJAAN : BANGUNAN LANDASAN KONTAINER (LOKASI PASAR DESA SEBUNGA)
NO. URAIAN PEKERJAAN SATUAN VOLUME
Pemasangan Bowplank m' 21.00
Galian Tanah Berbatu m3 7.78
Urugan Kembali m3 3.11
Buangan Tanah m3 4.67
Urugan Pasir t = 15 cm m3 0.19
Lantai Kerja Beton tumbuk m3 0.24
Sub. Jumlah A
Pasangan Aanstamping / Batu Kosong M3 1.94
Pasangan Pondasi Batukali (1 : 4) M3 0.86
Pasangan Bata Merah 1/2 Bata (1 : 4) M2 50.14
Plesteran Dinding Tebal 1,5 Cm (1 : 4) M2 100.28
Dinding Roster/Terawang 20x20 M2 15.36
Sub. Jumlah B
C. PEKERJAAN BETON
Pasangan Kolom Praktis Beton Bertulang (K225) M3 1.05
Pasangan Sloof Beton Bertulang (K225) M3 1.80
Pasangan Ring Balk Beton Bertulang (K225) M3 1.13
Sub. Jumlah C
Konstruksi Atap Baja Ringan m2 146.20
Genteng Keramik m2 36.55
Bubungan Genteng Keramik m' 19.30
Lisplank 2/30 m' 30.00
Pasangan Plafon Triplek M2 55.25
Pasir Urug t = 15 cm M3 8.29
Pasangan Beton Rabat Lantai t = 15 cm M3 11.05
Pengecatan Dinding Tembok M2 100.28
Sub. Jumlah D
Pengadaan dan Pemasangan Panel LP. Garasi unit 1.00
Pengadaan dan Pemasangan Lampu TK0 TL 1x36 Watt titik 1.00
Pengadaaan dan Pemasangan lampu SL 18 Watt titik 2.00
Pengadaan dan Pemasangan pasang stop kontak 1 Phase titik 1.00
Pengadaan dan Pemasangan Saklar Ganda titik 1.00
Pengadaan dan Pemasangan Saklar Tunggal titik 1.00
Drainase Kecil
Pasangan Bata Merah 1/2 Bata (1 : 4) m2 32.35
Plesteran Dinding Tebal 1,5 Cm (1 : 4) m2 44.85
Pemasangan Buis Beton Diameter 30 - 100 CM m' 30.00
Pekerjaan Grill Parit Unit 1.00
Sub. Jumlah E
N KONTAINER (LOKASI PLBN)
HARGA SATUAN
JUMLAH HARGA (Rp.)
(Rp.)
116,266.02 3,371,714.70
150,500.00 1,755,432.00
23,780.00 110,947.97
54,440.00 380,992.90
312,481.60 89,994.70
846,667.84 308,610.43
Sub. Jumlah A 6,017,692.69
352,020.00 1,026,490.32
1,051,752.24 1,363,070.90
117,776.92 7,303,346.56
89,453.98 11,094,083.10
320,318.42 11,992,721.64
Sub. Jumlah B 32,779,712.52
6,765,961.62 10,656,389.55
6,077,548.87 15,862,402.55
7,764,946.77 12,666,569.42
Sub. Jumlah C 39,185,361.51
48,927.40 8,457,590.36
299,063.27 12,924,019.30
480,617.78 12,303,815.27
183,416.16 6,786,397.92
168,147.70 6,011,280.28
312,481.60 3,984,140.40
846,667.84 14,393,353.28
50,687.40 6,286,251.35
Sub. Jumlah D 71,146,848.16
226,663.25 226,663.25
699,545.00 699,545.00
510,394.50 2,041,578.00
492,338.00 984,676.00
463,362.90 926,725.80
436,412.90 436,412.90
117,776.92 4,139,858.60
89,453.98 4,137,246.76
85,500.00 3,163,500.00
4,213,008.46 4,213,008.46
Sub. Jumlah E 16,756,206.31
TOTAL 165,885,821.19
HARGA SATUAN
JUMLAH HARGA (Rp.)
(Rp.)
116,266.02 2,441,586.50
150,500.00 1,170,288.00
23,780.00 73,965.31
54,440.00 253,995.26
312,481.60 59,996.47
846,667.84 205,740.29
Sub. Jumlah A 4,205,571.83
352,020.00 684,326.88
1,051,752.24 908,713.94
117,776.92 5,905,334.57
89,453.98 8,970,445.52
320,318.42 4,920,090.93
Sub. Jumlah B 21,388,911.83
6,765,961.62 7,104,259.70
6,077,548.87 10,939,587.96
7,764,946.77 8,735,565.11
Sub. Jumlah C 26,779,412.77
48,927.40 7,153,185.88
299,063.27 10,930,762.59
480,617.78 9,275,923.23
183,416.16 5,502,484.80
168,147.70 9,290,160.43
312,481.60 2,589,691.26
846,667.84 9,355,679.63
50,687.40 5,082,932.47
Sub. Jumlah D 59,180,820.29
226,663.25 226,663.25
699,545.00 699,545.00
510,394.50 1,020,789.00
492,338.00 492,338.00
463,362.90 463,362.90
436,412.90 436,412.90
117,776.92 3,810,083.23
89,453.98 4,012,011.18
85,500.00 2,565,000.00
2,106,504.23 2,106,504.23
Sub. Jumlah E 13,726,205.47
TOTAL 125,280,922.19
PEKERJAAN : IPAL
HARGA
JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp.)
(Rp.)
3 BAK KONTROL SAMBUNGAN RUMAH Tipe A.1 3 Unit

Galian tanah 1.000 M3 78,650 78,650
Buangan tanah di sekitar lokasi 0.600 M3 34,430 20,658
Urugan tanah kembali 0.400 M3 39,358 15,743
Urugan Pasir t = 10 cn 0.049 M3 308,660 15,124
Lantai Kerja Beton bertulang K.225 0.034 M3 4,744,855 162,749
Sloof Beton Bertulang K.225 0.063 M3 6,077,549 382,886
Lantai Beton K.225 0.098 M3 1,790,786 175,497
Tutup Bak Outlet 0.020 M3 4,744,855 94,897
Besi beton Pegangan Tutup Bak Dia. 12 mm 0.606 kg 16,187 9,807
Pasangan Batu Bata 1:3 2.800 M2 132,413 370,755
Pasangan Plesteran 1:2 2.800 M2 104,899 293,718
Jumlah 1,620,483.92
4 PEMBUATAN UNIT PENGGELONTOR 1 Unit
5 Manhole 1 Bh
Galian tanah 1.872 M3 78,650 147,233
Lantai Kerja Beton bertulang K.225 0.050 M3 846,668 42,672
Plat Lantai Beton Bertulang K.225 0.144 M3 4,744,855 683,259
plat Atas Beton Bertulang K.225 0.102 M3 4,744,855 483,975
Dinding Beton Bertulang K.225 0.430 M3 4,634,097 1,992,662
Lantai Beton K.226 0.144 M3 1,790,786 257,873
Jumlah 4,151,966.04
II PEKERJAAN IPAL
Pengadaan dan Pemasangan Paket ipal bio filter 5kk 1 Unit
Galian tanah ipal 5.76 M3 78,650 453,024
Lantai Kerja Beton bertulang K.225 0.35 M3 4,744,855 1,660,699
Pasangan Batu Kali 1 : 4 4.34 M3 1,051,752 4,564,605
Plat Atas Beton Bertulang K.225 0.585 M3 4,744,855 2,775,740
Jumlah 9,808,488.97
Bak inlet 1 Unit
Galian tanah 2.652 M3 78,650 208,580
Kolom Beton Bertulang K.226 0.120 M3 6,765,962 811,915
Lantai Beton K.225 0.120 M3 1,790,786 214,894
HARGA
JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN
(Rp.)
(Rp.)
Screen : (Galvanis/anti karat)
- Besi Siku 30.30.3 3.971 kg 17,000 67,507
- Besi Plat 3.30 9.122 kg 17,000 155,074
- Pengelasan 90.000 cm' 5,291 476,209
- Pemasangan 13.093 kg 8,390 109,850
Jumlah 4,656,149.50
Bak outlet (monitoring ) 1 Unit
Galian tanah 2.184 M3 78,650 171,772
Kolom Beton Bertulang K.226 0.090 M3 6,765,962 608,937
Lantai Beton K.225 0.144 M3 1,790,786 257,873
Screen Dari Pipa galvanis 1.000 Ls 50,000 50,000
Jumlah 3,225,077.54
Rehab jamban keluarga ukuran (150x200) cm 1 Unit

Galian tanah 3.360 M3 78,650 264,264
Pondasi batu kali 2.520 M3 1,071,510 2,700,205
sloof (15x15) cm 7.000 m1 138,000 966,000
Kolom praktis 15x15 11.000 m1 138,000 1,518,000
Ring balok 15x15 13.000 m1 138,000 1,794,000
Pasangan bata 1:2 19.250 m2 132,413 2,548,941
pasangan rooster ventilasi 2.000 m1 60,000 120,000
Plester aci 38.500 m2 104,899 4,038,623
Pasangan keramik KM 3.000 m2 222,616 667,848
Cat dinding 38.500 m2 44,495 1,713,058
atap baja ringan 7.000 m2 225,000 1,575,000
penutup atap metal deck 7.000 M3 145,000 1,015,000
bak piber 1.000 unit 450,000 450,000
pasangan lampu 1.000 ttk 440,000 440,000
Pintu allumunium 1.000 Ls 400,000 400,000
Jumlah 21,147,435.70
PEKERJAAN : JEMBATAN PIPA TIPE E PIPA GI Ø 150 MM (BENTANG 10 M)
HARGA SATUAN
NO. URAIAN PEKERJAAN SATUAN VOLUME JUMLAH HARGA (Rp.)
(Rp.)
A Pekerjaan Tanah, Pasangan dan beton

1 Galian tanah untuk konstruksi Jembatan m3 3.92 78,650.00 308,308.00
2 Urugan tanah kembali dipadatkan m3 0.784 53,000.00 41,552.00
3 Urugan pasir m3 0.12 308,660.00 37,039.20
4 Cerucuk dolken 8/4 titik 8.00 68,617.64 548,941.12
5 Pasangan Batu kosong m3 0.24 352,020.00 84,484.80
6 Pasangan Batu kali m3 1.43 1,071,510.00 1,536,545.34
7 Plesteran dan acian 1 : 2 m2 1.68 104,899.30 176,230.82
8 Pekerjaan beton bertulang K 225 m3 0.40 3,280,703.50 1,309,000.70
SUB TOTAL A 4,042,101.98
B Pekerjaan pengaman besi matahari

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
4 Paking dari karet bh 2.00 64,000.00 128,000.00
5 Angkur baut Ø 12 mm bh 4.00 11,592.00 46,368.00
6 Pemasangan pengaman besi matahari kg 46.63 8,390.00 391,252.55
7 Pengelasan dan bor cm' 30.00 5,291.21 158,736.24
SUB TOTAL B 1,498,841.84
C Pemasangan & pengadaan gelagar

1 W.F Beam 250.125.6.9 kg 295.84 19,000.00 5,620,960.00
2 Baja Kanal C 150.75.6,5 kg 112.00 19,000.00 2,128,000.00
3 Baja Strip 9.100 kg 80.78 17,000.00 1,373,260.00
4 Kayu Balok Class 1, 8/12 m3 0.06 6,700,000.00 385,920.00
5 Mur baut 16 mm bh 20.00 15,000.00 300,000.00
6 Perakitan/pemasangan besiprofil kg 488.62 8,390.00 4,099,521.80
7 Pengelasan las listrik cm' 57.00 5,291.21 301,598.86
8 Pemotongan plat/profil m' 3.20 111,675.00 357,360.00
9 Pengecatan m2 7.50 53,602.80 402,021.00
SUB TOTAL C 14,566,620.66
D Pemas. Perlintasan Pipa GIP 16 Meter

1 Pipa GI Ø 150 mm m' 16.00 15,833.33 253,333.33
2 Pengelasan pipa cm' 76.20 5,291.21 403,190.05
3 Pipa HDPE Ø 75 mm m' 2.00 5,755.00 11,510.00
4 Pengecatan 2 kali m2 19.14 53,602.80 1,025,957.59
5 Thrust block m3 2.00 102,873.06 205,746.12
SUB TOTAL D 1,899,737.09
GRAND TOTAL 22,007,301.57
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.12 308,660.00 37,039.20
SUB TOTAL A 4,042,101.98

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
SUB TOTAL B 1,498,841.84

1 W.F Beam 200.100.5,5.8 kg 266.25 19,000.00 5,058,750.00
2 Baja Kanal C 150.75.6,5 kg 93.34 19,000.00 1,773,460.00
3 Baja Strip 9.100 kg 60.58 17,000.00 1,029,860.00
5 Mur baut 16 mm bh 18.00 15,000.00 270,000.00
9 Pengecatan m2 6.75 53,602.80 361,818.90
SUB TOTAL C 12,621,981.53

1 Pipa GI Ø 150 mm m' 15.00 15,833.33 237,500.00
3 Pipa HDPE Ø 75 mm m' 2.00 5,755.00 11,510.00
4 Pengecatan 2 kali m2 17.23 53,602.80 923,576.24
5 Thrust block m3 2.00 102,873.06 205,746.12
SUB TOTAL D 1,700,884.40
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.12 308,660.00 37,039.20
SUB TOTAL A 4,042,101.98

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
SUB TOTAL B 1,498,841.84

1 W.F Beam 200.100.5,5.8 kg 207.08 19,000.00 3,934,520.00
2 Baja Kanal C 150.75.6,5 kg 74.67 19,000.00 1,418,730.00
3 Baja Strip 9.100 kg 47.12 17,000.00 801,040.00
5 Mur baut 16 mm bh 14.00 15,000.00 210,000.00
9 Pengecatan m2 7.50 53,602.80 402,021.00
SUB TOTAL C 10,056,447.28

1 Pipa GI Ø 150 mm m' 13.00 15,833.33 205,833.33
3 Pipa HDPE Ø 75 mm m' 2.00 5,755.00 11,510.00
5 Thrust block m3 2.00 102,873.06 205,746.12
SUB TOTAL D 1,423,600.01
PEKERJAAN : JEMBATAN PIPA TIPE D PIPA GIP Ø 150 MM (BENTANG 6 M)
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.28 308,660.00 86,424.80
4 Lantai kerja beton bo m3 0.28 1,306,842.91 365,916.02
SUB TOTAL A 8,769,100.20

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
4 Pemasangan pengaman besi matahari kg 46.63 64,000.00 2,984,524.80
SUB TOTAL B 3,974,490.10

1 Pipa GI Ø 150 mm m' 12.00 15,833.33 190,000.00
3 Pipa HDPE Ø 75 mm m' 2.00 5,755.00 11,510.00
5 Thrust block m3 2.00 102,873.06 205,746.12
SUB TOTAL C 1,265,066.32
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.12 308,660.00 37,039.20
SUB TOTAL A 4,042,101.98

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
SUB TOTAL B 1,446,841.84

1 W.F Beam 250.125.6.9 kg 443.75 19,000.00 8,431,250.00
2 Baja Kanal C 150.75.6,5 kg 149.34 19,000.00 2,837,460.00
3 Baja Strip 9.100 kg 107.70 17,000.00 1,830,900.00
5 Mur baut 16 mm bh 30.00 15,000.00 450,000.00
9 Pengecatan m2 12.00 53,602.80 643,233.60
SUB TOTAL C 20,716,797.74

1 Pipa GI Ø 100 mm m' 21.00 13,000.00 273,000.00
3 Pipa HDPE Ø 50 mm m' 2.00 5,755.00 11,510.00
5 Thrust block m3 2.00 57,151.70 114,303.40
SUB TOTAL D 2,443,321.19
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.12 308,660.00 37,039.20
SUB TOTAL A 4,042,101.98

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
SUB TOTAL B 1,446,841.84

1 W.F Beam 250.125.6.9 kg 355.00 19,000.00 6,745,000.00
2 Baja Kanal C 150.75.6,5 kg 112.00 19,000.00 2,128,000.00
3 Baja Strip 9.100 kg 80.78 17,000.00 1,373,260.00
5 Mur baut 16 mm bh 24.00 15,000.00 360,000.00
9 Pengecatan m2 9.00 53,602.80 482,425.20
SUB TOTAL C 16,361,053.84

1 Pipa GI Ø 100 mm m' 18.00 13,000.00 234,000.00
3 Pipa HDPE Ø 50 mm m' 2.00 5,755.00 11,510.00
5 Thrust block m3 2.00 57,151.70 114,303.40
SUB TOTAL D 1,953,940.76
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.12 308,660.00 37,039.20
SUB TOTAL A 4,042,101.98

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
SUB TOTAL B 1,446,841.84

1 W.F Beam 200.100.5,5.8 kg 295.84 19,000.00 5,620,960.00
2 Baja Kanal C 150.75.6,5 kg 93.34 19,000.00 1,773,460.00
3 Baja Strip 9.100 kg 67.31 17,000.00 1,144,270.00
5 Mur baut 16 mm bh 20.00 15,000.00 300,000.00
9 Pengecatan m2 7.50 53,602.80 402,021.00
SUB TOTAL C 13,668,584.08

1 Pipa GI Ø 150 mm m' 16.00 13,000.00 208,000.00
3 Pipa HDPE Ø 75 mm m' 2.00 5,755.00 11,510.00
5 Thrust block m3 2.00 57,151.70 114,303.40
SUB TOTAL D 1,334,323.95
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.12 308,660.00 37,039.20
SUB TOTAL A 4,042,101.98

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
SUB TOTAL B 1,446,841.84

1 W.F Beam 200.100.5,5.8 kg 207.08 19,000.00 3,934,520.00
2 Baja Kanal C 150.75.6,5 kg 65.34 19,000.00 1,241,460.00
3 Baja Strip 9.100 kg 47.12 17,000.00 801,040.00
5 Mur baut 16 mm bh 14.00 15,000.00 210,000.00
9 Pengecatan m2 5.25 53,602.80 281,414.70
SUB TOTAL C 9,672,671.34

1 Pipa GI Ø 150 mm m' 13.00 13,000.00 169,000.00
3 Pipa HDPE Ø 75 mm m' 2.00 5,755.00 11,510.00
5 Thrust block m3 2.00 57,151.70 114,303.40
SUB TOTAL D 1,255,004.95
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.28 308,660.00 86,424.80
SUB TOTAL A 6,864,015.82

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
SUB TOTAL B 1,446,841.84

1 Pipa GI Ø 100 mm m' 11.00 13,000.00 143,000.00
3 Pipa HDPE Ø 50 mm m' 2.00 5,755.00 11,510.00
5 Thrust block m3 2.00 57,151.70 114,303.40
SUB TOTAL C 1,126,623.60
HARGA SATUAN
(Rp.)

3 Urugan pasir m3 0.28 308,660.00 86,424.80
SUB TOTAL A 6,864,015.82

1 Besi beton Ø 12 mm kg 22.47 16,186.50 363,710.66
2 Plat strip 30X3 mm kg 1.40 17,000.00 23,854.40
3 Besi siku L 60.60.6 mm kg 22.76 17,000.00 386,920.00
SUB TOTAL B 1,446,841.84

1 Pipa GI Ø 100 mm m' 10.00 13,000.00 130,000.00
3 Pipa HDPE Ø 50 mm m' 2.00 5,755.00 11,510.00
5 Thrust block m3 2.00 57,151.70 114,303.40
SUB TOTAL C 1,113,623.60
PEKERJAAN : GROUND RESERVVOIR KAPASITAS 500 M3
HARGA SATUAN
(Rp.)
I PEKERJAAN TANAH
1 Pengukuran dan pemasangan bouwplank M' 56.00 116,266.02 6,510,897.34
2 Galian tanah bangunan reservoir M3 531.30 104,632.00 55,590,981.60
3 Pengurugan Tanah Kembali M3 212.52 39,358.00 8,364,362.16
4 Pembuangan Sisa Tanah Galian M3 318.78 34,430.00 10,975,595.40
5 Urugan Pasir M3 18.90 308,660.00 5,833,674.00
Jumlah Sub I 87,275,510.50
II PEKERJAAN BETON
1 Tiang Pancang 40x40 (belum dilakukan boring) M' 84.00 1,865,906.94 156,736,182.83
2 Poer Tiang Pancang M3 7.20 3,280,703.50 23,630,907.31
3 Lantai Kerja Beton 1 : 3 : 5 M3 9.45 846,667.84 8,001,011.09
4 Lantai Reservoar Beton bertulang K-225 M3 47.25 4,744,854.94 224,194,395.81
5 Dinding Reservoar Beton bertulang K-225 M3 60.80 4,634,096.68 281,753,078.16
6 Atap Reservoar Beton bertulang K-225 M3 32.00 3,935,529.94 125,936,958.01
7 Sekat Aliran air Beton bertulang K-225 M3 17.60 4,634,096.68 81,560,101.57
Jumlah Sub II 901,812,634.77
III PEKERJAAN PENGADAAN & PEMASANGAN PIPA
3.1 Unit Inlet :
- Pipa GI SNI Dia. 100 mm M' 12.00 498,000.00 5,976,000.00
- Stub Flange HDPE Dia. 100 mm Bh 1.00 491,375.00 491,375.00
- Gate Valve CI Dia. 100 mm Bh 2.00 5,760,925.00 11,521,850.00
- Street Box CI Dia. 100 mm Bh 2.00 191,577.09 383,154.18
- Loose Flange Steel PN.10 Dia. 100 mm Bh 36.00 268,690.98 9,672,875.14
- Bend 900 Steel Dia. 100 mm Bh 4.00 395,575.00 1,582,300.00
- Tee Steel Dia. 100x100 mm Bh 2.00 2,980,986.50 5,961,973.00
- Blind Flange Steel Ø 100 mm Bh 1.00 307,625.00 307,625.00
- Wall Pipe Steel Dia. 100 mm (L = 70 cm) Bh 2.00 1,080,000.00 2,160,000.00
- Rubber Packing Ø 100 mm Bh 20.00 38,000.00 760,000.00
- Baut & mur M16 Bh 160.00 15,000.00 2,400,000.00
3.2 Unit Outlet :
- Pipa GI SNI Dia. 25 mm M' 12.00 79,111.11 949,333.33
- Gate Valve CI Dia. 100 mm M' 2.00 5,760,925.00 11,521,850.00
- Blind Flange Steel Ø 100 mm Bh 2.00 307,625.00 615,250.00
- Rubber Packing Ø 100 mm Bh 30.00 38,000.00 1,140,000.00
- Baut & mur M16 Bh 240.00 15,000.00 3,600,000.00
- Stainer CI Ø 100 mm Bh 2.00 1,115,575.00 2,231,150.00
3.3 Unit Peluap :
- Bend 900 Steel Dia. 100 mm Bh 2.00 395,575.00 791,150.00
- Baut & mur M16 Bh 32.00 15,000.00 480,000.00
3.4 Unit Penguras :
- Pipa HDPE SNI Dia. 100 mm M' 60.00 230,349.18 13,820,950.74
- Stub Flange HDPE Dia. 100 mm Bh 1.00 491,375.00 491,375.00
- Baut & mur M16 Bh 104.00 15,000.00 1,560,000.00
Jumlah Sub III 149,285,339.36
IV Pekerjaan Lain - Lain
1 Anak Tangga Bh 4.00 573,774.02 2,295,096.07
2 Pembuatan tutup manhole (plat baja, t = 5 mm) uk. 80 x 80 cm Bh 4.00 1,105,067.90 4,420,271.58
3 Water Stop PVC (Lebar 20 Cm) m' 112.00 356,167.50 39,890,760.00
4 Saluran air hujan (b=20, h=30 cm) m' 65.00 197,790.11 12,856,357.02
5 Selasar beton tumbuk m3 3.00 846,667.84 2,540,003.52
6 Pengecatan tembok m2 266.40 50,687.40 13,503,123.36
7 Pengecatan besi m2 30.706 53,602.80 1,645,906.14
Jumlah Sub IV 77,151,517.69
Jumlah 1,215,525,002.32
SUMBER AIR BAKU HULU SUNGAI TEMBAU IGOH
PEKERJAAN : SALURAN PEMBAWA AIR BAKU
HARGA SATUAN
(Rp.)
1 PEKERJAAN SALURAN PEMBAWA AIR BAKU P= 4,8 M

Pengukuran dan pemasangan bouwplank M' 9.60 116,266.02 1,116,153.83
Galian tanah bangunan Bak Pengumpul M3 8.64 104,632.00 904,020.48
Pengurugan Tanah Kembali M3 3.46 39,358.00 136,021.25
Pembuangan Sisa Tanah Galian M3 5.18 34,430.00 178,485.12
Urugan Pasir t= 10 cm M3 0.72 308,660.00 222,235.20
Pasangan Batu Kali 1:4 M3 3.98 1,071,510.00 4,268,895.84
Pasangan Plesteran 1:2 M2 13.92 104,899.30 1,460,198.26
Screen dari Plat Strip Unit 1.00 1,463,927.12 1,463,927.12
2 PEKERJAAN TURAP SUNGAI P= 5 M
Pembuatan Kesdam M' 5.00 667,110.70 3,335,553.50
Pengukuran dan pemasangan bouwplank M' 5.00 116,266.02 581,330.12
Jumlah 20,385,846.22
PEKERJAAN : BAK PENGUMPUL
HARGA SATUAN
(Rp.)
1 Pekerjaan Tanah
Galian tanah bangunan Bak Pengumpul M3 12.50 104,632.00 1,307,900.00
2 Pekerjaan Beton
Lantai Kerja Beton 1 : 3 : 5 t= 5 cm M3 0.31 852,038.00 265,835.86
Lantai Bak Pengumpul Beton bertulang K-225 M3 1.87 4,744,854.94 8,882,368.44
Dinding Bak Pengumpul Beton bertulang K-225 M3 2.52 4,634,096.68 11,677,923.63
Atap Bak Pengumpul Beton bertulang K-225 M3 0.66 3,935,529.94 2,597,449.76
3 Pekerjaan Pengadaan & Pemasangan Perpipaan
- Baut & mur M20 Bh 96.00 17,000.00 1,632,000.00
4 Pekerjaan Lain
Anak Tangga Unit 1.00 573,774.02 573,774.02
Pembuatan tutup manhole (plat baja, t = 5 mm) uk. 80 x 80 cm Bh 1.00 1,105,067.90 1,105,067.90
Pengecatan Besi m2 28.71 53,602.80 1,538,936.39
Water Stop PVC (Lebar 20 Cm) M' 8.40 101,343.00 851,281.20
Jumlah 86,809,923.21
PEKERJAAN : BANGUNAN PRASEDIMENTASI
HARGA SATUAN
(Rp.)
1 Pekerjaan Tanah
Pengurugan Tanah Kembali M3 33.86 39,358.00 1,332,762.64
Pembuangan Sisa Tanah Galian M3 50.79 34,430.00 1,748,831.91
Urugan Pasir t= 10 cm M3 5.36 308,660.00 1,653,800.28
2 Pekerjaan Beton Bangunan Prasedimentasi
Lantai Kerja Beton 1 : 3 : 5 t= 5 cm M3 2.68 852,038.00 2,282,609.80
Lantai Beton bertulang K-225 M3 6.72 4,744,854.94 31,866,445.76
Dinding Beton bertulang K-225 M3 8.13 4,634,096.68 37,665,937.82
Pekerjaan Bangunan Chamber Penguras
Pipa Input :
- Baut & mur M20 Bh 48.00 17,000.00 816,000.00
Pipa Output :
- Baut & mur M20 Bh 88.00 17,000.00 1,496,000.00
Pipa Bypass :
- Baut & mur M20 Bh 88.00 17,000.00 1,496,000.00
Pipa Wash Out :
- Baut & mur M20 Bh 48.00 17,000.00 816,000.00
Pipa Wash Out : (Saluran Pembagi)
- Wall Pipe Steel Dia. 75 mm (L = 70 cm) Bh 2.00 922,515.00 1,845,030.00
- Baut & mur M16 Bh 72.00 15,000.00 1,080,000.00
4 Pekerjaan Lain
Anak Tangga Unit 2.00 573,774.02 1,147,548.04
Pintu Air Unit 2.00 6,857,138.94 13,714,277.89
Water Stop PVC (Lebar 20 Cm) M' 28.20 101,343.00 2,857,872.60
Jumlah 301,216,294.12
PEKERJAAN : BANGUNAN RESERVOIR KAP. 50 M3
HARGA SATUAN
(Rp.)
Pekerjaan Tanah
Pekerjaan Beton
Lantai Kerja Beton 1 : 3 : 5 M3 2.10 852,038.00 1,789,279.80
Lantai Reservoar Beton bertulang K-225 M3 7.64 4,744,854.94 36,241,202.01
Dinding Reservoar Beton bertulang K-225 M3 10.21 4,634,096.68 47,304,858.91
Atap Reservoar Beton bertulang K-225 M3 4.50 3,935,529.94 17,709,884.72
Sekat Aliran air Beton bertulang K-225 M3 2.20 4,634,096.68 10,195,012.70
Pekerjaan Pengadaan & Pemasangan Perpipaan
Pipa Input :
- Loose Flange Steel PN.10 Dia. 150 mm Bh 2.00 479,596.46 959,192.93
- Baut & mur M20 Bh 8.00 17,000.00 136,000.00
Pipa Output :
- Pipa GI SNI Dia. 150 mm (interkoneksi pipa eksisting PLBN) M' 126.00 777,500.00 97,965,000.00
- Rubber Packing Ø 150 mm Bh 28.00 64,000.00 1,792,000.00
- Baut & mur M20 Bh 224.00 17,000.00 3,808,000.00
Pipa Over Flow & Wash Out :
- Loose Flange Steel PN.10 Dia. 150 mm M' 14.00 479,596.46 6,714,350.50
- Baut & mur M20 Bh 64.00 17,000.00 1,088,000.00
Pekerjaan Lain
Anak Tangga Unit 2.00 573,774.02 1,147,548.04
Pipa Ventilasi dia. 50 mm Unit 1.00 1,173,323.62 1,173,323.62
Pembuatan tutup manhole (plat baja, t = 5 mm) uk. 80 x 80 cm Unit 2.00 1,105,067.90 2,210,135.79
Pengecatan Besi M2 11.48 53,602.80 615,360.14
Jumlah 325,781,012.30
PEKERJAAN : BANGUNAN RUMAH JAGA
HARGA SATUAN
(Rp.)
Pemasangan Bowplank m' 12.00 116,266.02 1,395,192.29
Galian Tanah Berbatu m3 11.59 150,500.00 1,744,596.00
Urugan Kembali m3 4.64 39,358.00 182,495.17
Buangan Tanah m3 6.96 34,430.00 239,467.54
Urugan Pasir t = 5 cm m3 0.22 308,660.00 69,139.84
Sub. Jumlah A 3,630,890.84
Pasangan Aanstamping / Batu Kosong M3 1.12 352,020.00 394,262.40
Pasangan Pondasi Batukali (1 : 4) M3 4.76 1,071,510.00 5,100,387.60
Pasangan Bata Merah 1/2 Bata (1 : 4) M2 38.75 132,412.50 5,130,984.38
Plesteran Dinding Tebal 1,5 Cm (1 : 4) M2 77.50 94,748.50 7,343,008.75
Sub. Jumlah B 17,968,643.13
C. PEKERJAAN BETON
Pasangan Kolom Praktis Beton Bertulang (K225) M3 0.87 6,765,961.62 5,872,854.68
Pasangan Sloof Beton Bertulang (K225) M3 0.56 6,077,548.87 3,403,427.37
Pasangan Ring Balk Beton Bertulang (K225) M3 0.56 7,764,946.77 4,348,370.19
Pasangan atap beton bertulang (K225) M3 3.63 4,744,854.94 17,223,823.42
Pasangan lisplang beton bertulang (K225) M3 1.76 4,744,854.94 8,350,944.69
Sub. Jumlah C 39,199,420.35
Pasangan Plafon Triplek M2 30.25 168,147.70 5,086,467.93
Pasangan Keramik Lantai 30 x 30 cm M2 30.25 312,933.54 9,466,239.59
Pasangan Beton Rabat Lantai M3 1.51 846667.84 1,280,585.11
Pasangan Kusen Aluminium M 19.20 181,675.00 3,488,160.00
Pasangan Pintu Kayu Panel M2 5.60 1,056,280.40 5,915,170.24
Pasangan Jendela Kaca Rangka Aluminium M2 3.12 907,504.60 2,831,414.35
Pengecatan Dinding Tembok M2 77.50 50,313.00 3,899,257.50
Pemasangan Engsel Pintu Buah 4.00 81,309.00 325,236.00
Pemasangan Engsel Jendela Buah 4.00 35,085.00 140,340.00
pemasangan slot jendela Buah 2.00 84,596.00 169,192.00
Pemasangan Kunci Pintu Buah 2.00 319,961.00 639,922.00
Sub. Jumlah D 33,241,984.71
E. PEKERJAAN SANITER & AIR BERSIH
Septic tank unit 1.00 6,175,242.77 6,175,242.77
Pasangan Kloset Jongkok unit 1.00 860,356.12 860,356.12
Pemasangan Floor Drain unit 1.00 86,350.00 86,350.00
Pasang PIPA PVC TYPE AW DIA. 3/4" m' 6.00 19,092.00 114,552.00
Pasang PIPA PVC TYPE AW DIA. 3" m' 6.00 65,424.50 392,547.00
Pasang KRAN DIA. 3/4" ATAU 1/2" bh 2.00 111,954.00 223,908.00
Drainase Kecil
Pasangan Bata Merah 1/2 Bata (1 : 4) m2 6.30 132,412.50 834,198.75
Plesteran Dinding Tebal 1,5 Cm (1 : 4) m2 11.70 94,748.50 1,108,557.45
Pemasangan Buis Beton Diameter 30 - 100 CM m' 22.00 85,500.00 1,881,000.00
Sub. Jumlah E 11,676,712.09
TOTAL 105,717,651.12
SUMBER AIR BAKU HULU SUNGAI MADAK
PEKERJAAN : SALURAN PEMBAWA AIR BAKU
HARGA SATUAN
(Rp.)
1 PEKERJAAN SALURAN PEMBAWA AIR BAKU P= 4,8 M

Screen dari Plat Strip Unit 1.00 1,463,927.12 1,463,927.12
2 PEKERJAAN TURAP SUNGAI P= 5 M
Pembuatan Kesdam M' 5.00 667,110.70 3,335,553.50
Jumlah 20,385,846.22
PEKERJAAN : BAK PENGUMPUL
HARGA SATUAN
NO. URAIAN PEKERJAAN SATUAN VOLUME (Rp.) JUMLAH HARGA (Rp.)
1 Pekerjaan Tanah
2 Pekerjaan Beton
- Baut & mur M20 Bh 96.00 17,000.00 1,632,000.00
4 Pekerjaan Lain
Anak Tangga Unit 1.00 573,774.02 573,774.02
Jumlah 86,809,923.21
HARGA SATUAN
(Rp.)
1 Pekerjaan Tanah
Pipa Input :
- Baut & mur M20 Bh 48.00 17,000.00 816,000.00
Pipa Output :
- Baut & mur M20 Bh 88.00 17,000.00 1,496,000.00
Pipa Bypass :
- Baut & mur M20 Bh 88.00 17,000.00 1,496,000.00
Pipa Wash Out :
- Baut & mur M20 Bh 48.00 17,000.00 816,000.00
- Baut & mur M16 Bh 72.00 15,000.00 1,080,000.00
4 Pekerjaan Lain
Anak Tangga Unit 2.00 573,774.02 1,147,548.04
Pintu Air Unit 2.00 6,857,138.94 13,714,277.89
Jumlah 315,211,294.12
HARGA SATUAN
(Rp.)
Pekerjaan Tanah
Pekerjaan Beton
Pipa Input :
- Baut & mur M20 Bh 8.00 17,000.00 136,000.00
Pipa Output :
- Bend 221/20 Steel Dia. 150 mm Bh 1.00 509,423.00 509,423.00
- Baut & mur M20 Bh 32.00 17,000.00 544,000.00
- Baut & mur M20 Bh 64.00 17,000.00 1,088,000.00
Pekerjaan Lain
Anak Tangga Unit 2.00 573,774.02 1,147,548.04
Jumlah 237,989,965.88
HARGA SATUAN
(Rp.)
Urugan Kembali m3 4.64 39,358.00 182,495.17
Buangan Tanah m3 6.96 34,430.00 239,467.54
Sub. Jumlah A 3,630,890.84
Sub. Jumlah B 17,968,643.13
C. PEKERJAAN BETON
Sub. Jumlah C 39,199,420.35
Pasangan Beton Rabat Lantai M3 1.51 846,667.84 1,280,585.11
Sub. Jumlah D 33,241,984.71
Septic tank unit 1.00 6,175,242.77 6,175,242.77
Drainase Kecil
Sub. Jumlah E 11,676,712.09
TOTAL 105,717,651.12
SUMBER AIR BAKU HULU SUNGAI PECENGAL
PEKERJAAN : BANGUNAN INTAKE BENDUNG & BAK PENGUMPUL (Lebar Sungai = 5m)
HARGA SATUAN
(Rp.)
I. BAK PENGUMPUL
Pekerjaan Tanah
Pekerjaan Beton
- Baut & mur M20 Bh 96.00 17,000.00 1,632,000.00
Pekerjaan Lain
Anak Tangga Unit 1.00 573,774.02 573,774.02
Jumlah Sub 1 86,809,923.21
II. BANGUNAN INTAKE BENDUNG

Saluran Terbuka :
Kisdam m' 4.00 667,110.70 2,668,442.80
Galian tanah berbatu m3 2.21 104,632.00 230,713.56
Urugan pasir dipadatkan m3 0.32 308,660.00 97,227.90
Rabat beton m3 0.16 852,038.00 134,195.99
Plat lantai (t=30cm) K-225 m3 0.55 4,744,854.94 2,609,670.22
Dinding beton bertulang (t=20cm) K-225 m3 1.58 4,634,096.68 7,298,702.27
Pintu air (b = 50 cm, h = 1.0 m) Unit 1.00 6,911,778.70 6,911,778.70
Screen (b = 50 cm, h=1,0 m) Unit 1.00 1,463,927.12 1,463,927.12
Bendung :
Kisdam m' 18.00 667,110.70 12,007,992.60
Galian tanah berbatu m3 14.85 104,632.00 1,553,785.20
Urugan pasir dipadatkan m3 4.95 308,660.00 1,527,867.00
Rabat beton m' 2.48 852,038.00 2,108,794.05
Plat lantai (t=20cm) K 225 m3 9.90 4,744,854.94 46,974,063.88
Mercu beton K-225 m3 2.00 7,134,923.41 14,269,846.82
Balok beton kolam olak, K-225 m3 0.75 7,134,923.41 5,351,192.56
Pintu air (b = 50 cm, h = 1.0 m) Unit 1.00 6,911,778.70 6,911,778.70
Talud Sungai
Galian tanah berbatu m3 12.74 104,632.00 1,333,011.68
Urugan pasir dipadatkan m3 1.30 308,660.00 401,258.00
Buangan sisa galian tanah m3 11.44 54,440.00 622,793.60
Pasangan batu kali 1 : 4 m3 15.60 1,051,752.24 16,407,334.94
Plesteran 1 : 2, t = 2.5 cm m2 31.20 95,897.92 2,992,015.23
Jumlah Sub 2 133,876,392.82
Jumlah Total 220,686,316.03
HARGA SATUAN
1 Pekerjaan Tanah
Pipa Input :
- Baut & mur M20 Bh 48.00 17,000.00 816,000.00
Pipa Output :
- Baut & mur M20 Bh 88.00 17,000.00 1,496,000.00
Pipa Bypass :
- Baut & mur M20 Bh 88.00 17,000.00 1,496,000.00
Pipa Wash Out :
- Baut & mur M20 Bh 48.00 17,000.00 816,000.00
- Baut & mur M16 Bh 72.00 15,000.00 1,080,000.00
4 Pekerjaan Lain
Anak Tangga Unit 2.00 573,774.02 1,147,548.04
Pintu Air Unit 2.00 6,857,138.94 13,714,277.89
Jumlah 333,871,294.12
HARGA SATUAN
Pekerjaan Tanah
Pekerjaan Beton -
Pekerjaan Pengadaan & Pemasangan Perpipaan -
Pipa Input : -
- Baut & mur M20 Bh 8.00 17,000.00 136,000.00
Pipa Output :
- Reducer Dia. 150x100 mm Bh 1.00 492,765.00 492,765.00
- Bend 221/20 Steel Dia. 100 mm Bh 1.00 384,735.00 384,735.00
- Baut & mur M16 Bh 24.00 15,000.00 360,000.00
- Baut & mur M20 Bh 24.00 17,000.00 408,000.00
- Baut & mur M20 Bh 64.00 17,000.00 1,088,000.00
Pekerjaan Lain
Anak Tangga Unit 2.00 573,774.02 1,147,548.04
Jumlah 207,361,467.88
HARGA SATUAN
(Rp.)
Urugan Kembali m3 4.64 39,358.00 182,495.17
Buangan Tanah m3 6.96 34,430.00 239,467.54
Sub. Jumlah A 3,630,890.84
Sub. Jumlah B 17,968,643.13
C. PEKERJAAN BETON
Sub. Jumlah C 39,199,420.35
Pasangan Beton Rabat Lantai M3 1.51 846,667.84 1,280,585.11
Sub. Jumlah D 33,241,984.71
Septic tank unit 1.00 6,175,242.77 6,175,242.77
Drainase Kecil
Sub. Jumlah E 11,676,712.09
TOTAL 105,717,651.12
PEKERJAAN : SAMBUNGAN RUMAH (SR)
HARGA SATUAN
(Rp.)
Clamp Saddle (PE) 2" x 1 1/4" Bh 1.00 65,000.00 65,000.00

Pipa (GI) Dia. 1/2" (Medium) - Stand Pipe m' 0.80 22,500.00 18,000.00
Pipa HDPE Dia. 1/2" m' 1.00 8,100.00 8,100.00
Pipa (GI) Dia. 1" (Medium) - Cassing/crossing saluran m' 0.50 48,500.00 24,250.00
Tee (GI) Dia. 1/2 x 1/2" Bh 1.00 5,500.00 5,500.00
Flug (GI) Dia. 1/2" Bh 1.00 3,300.00 3,300.00
Knie (GI) 90 Dia. 1/2" Bh 1.00 7,700.00 7,700.00
Aktap Krant (GI) Dia. 1/2" Bh 1.00 12,800.00 12,800.00
Stop Kran (Brass) Dia. 1/2" Bh 1.00 42,700.00 42,700.00
Double Neple (GI) Dia. 1/2" Bh 1.00 4,000.00 4,000.00
Water Meter (Brass) Dia. 1/2" (Type B Dry) Bh 1.00 450,000.00 450,000.00
Lockable Straight Angle (Brass) 1/2" x 1/2" Bh 1.00 123,000.00 123,000.00
Kawat Segel Meter Bh 1.00 6,500.00 6,500.00
Ferrule Thread with Knife (PE) Dia. 1 1/4 " x 1/2" Bh 1.00 105,000.00 105,000.00
Male Elbow Adaptor 90 (PE) 1/2" Bh 3.00 11,950.00 35,850.00
Sealtape Roll 2.00 4,500.00 9,000.00
Box Meter Bh 1.00 120,000.00 120,000.00
Jumlah 1,040,700.00
PEKERJAAN : RUMAH UV DAN POMPA TAMAN
HARGA SATUAN
(Rp.)
Galian Tanah Berbatu m3 6.62 150,500.00 996,912.00
Urugan Kembali m3 2.65 39,358.00 104,282.96
Buangan Tanah m3 3.97 34,430.00 136,838.59
Sub. Jumlah A 2,905,266.36
Sub. Jumlah B 13,739,591.39
C. PEKERJAAN BETON
Sub. Jumlah C 10,608,475.54
Konstruksi Atap Baja Ringan m2 73.36 225,000.00 16,506,000.00
Genteng Keramik m2 18.34 299,063.27 5,484,820.41
Bubungan Genteng Keramik m 8.06 480,617.78 3,875,701.81
Listplank 2/30 m' 24.00 80,000.00 1,920,000.00
Pasir Urug t = 15 cm M3 5.36 308,660.00 1,655,189.25
Pasangan Beton Rabat Lantai t = 15 cm M3 5.36 846,667.84 4,540,256.29
Pasangan Kusen Kayu class 1 M3 0.31 11,036,545.00 3,432,806.96
Pasangan Jendela/pintu Kaca rangka kayu M2 0.08 18,747,057.00 1,554,955.90
Sub. Jumlah D 60,134,951.18
Pengadaan dan Pemasangan Panel LP. Pos Jaga unit 1.00 226,663.25 226,663.25
Pengadaan dan Pemasangan Lampu TK0 TL 1x36 Watt titik 1.00 699,545.00 699,545.00
Pengadaaan dan Pemasangan lampu SL 18 Watt titik 4.00 510,394.50 2,041,578.00
Pengadaan dan Pemasangan pasang stop kontak 1 Phase titik 3.00 492,338.00 1,477,014.00
Pengadaan dan Pemasangan Saklar Ganda titik 2.00 463,362.90 926,725.80
Pengadaan dan Pemasangan Saklar Tunggal titik 1.00 436,412.90 436,412.90
Drainase Kecil
Pasangan Bata Merah 1/2 Bata (1 : 4) m2 22.80 132,412.50 3,019,005.00
Sub. Jumlah E 13,721,398.95
TOTAL 101,109,683.42
RENCANA ANGGARAN BIAYA ADENDUM I
HARGA PENAWARAN PEKERJAAN TAMBAH PEKERJAAN KURANG ADDENDUM KONTRAK
NO. URAIAN PEKERJAAN TOTAL BIAYA KERERANGAN

VOLUME SATUAN HARGA SATUAN KONSTRUKSI FISIK VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA VOLUME JUMLAH HARGA (Rp.)
(HSBG) (Rp) (Rp.)
(Rp)
I. INSTALASI PENGOLAHAN SUMUR AIR BOR DALAM (9 TTK)

1 SUMUR BOR UJI
1.1 Test Geolistrik 9.00 ls 4,650,000.00 41,850,000.00 9.00 41,850,000.00 (9.00) (41,850,000.00)
1.2 Biaya pembuatan sumur uji (kedalaman 100-150m) 27.00 unit 20,000,000.00 540,000,000.00 27.00 540,000,000.00 (27.00) (540,000,000.00)
1.3 Test Lab. 27.00 ls 500,000.00 13,500,000.00 27.00 13,500,000.00 (27.00) (13,500,000.00)
2 PERKERJAAN PERSIAPAN
2.1 Mobilisasi dan Demobilisasi mesin, peralatan dan material 1.00 ls 16,275,000.00 16,275,000.00 1.00 16,275,000.00 (1.00) (16,275,000.00)
2.2 Pembersih Lokasi 9.00 unit 1,250,000.00 11,250,000.00 9.00 11,250,000.00 (9.00) (11,250,000.00)
2.3 Pembuatan Pondasi mesin bor, menara stel mesin, bak dan sirkulasi lumpur 9.00 ls 1,500,000.00 13,500,000.00 9.00 13,500,000.00 (9.00) (13,500,000.00)
2.4 Supervisi, Administrasi dan koordinasi 9.00 ls 1,500,000.00 13,500,000.00 9.00 13,500,000.00 (9.00) (13,500,000.00)
3 PERKERJAAN PENGEBORAN SUMUR
3.1 Upah "Pengeboran systim kontra" Pengeboran sampai dengan memperoleh air bersih
dan air tawar standar baku
a. Pengeboran "Top casing" Ø12-16 kedalaman 100m 900.00 m1 350,000.00 315,000,000.00 900.00 315,000,000.00 (900.00) (315,000,000.00)
b. Pengeboran "Pick Hole" Ø6 900.00 m1 350,000.00 315,000,000.00 900.00 315,000,000.00 (900.00) (315,000,000.00)
c. Reaming / pembesaran lubang bor Ø8 900.00 m1 450,000.00 405,000,000.00 900.00 405,000,000.00 (900.00) (405,000,000.00)
3.2 Pengadaan material dan upah pemasangan
a. Pipa "Top Casing". PVC AW Ø12 ex Wavin 27.00 btg 2,418,000.00 65,286,000.00 27.00 65,286,000.00 (27.00) (65,286,000.00)
b. Upah pemasangan "Top Casing" 27.00 btg 437,100.00 11,801,700.00 27.00 11,801,700.00 (27.00) (11,801,700.00)
c. Pipa "Deep well Casing". PVC AW Ø12 ex Wavin 45.00 btg 725,400.00 32,643,000.00 45.00 32,643,000.00 (45.00) (32,643,000.00)
d. Upahpemasangan "Deep well Casing" 45.00 btg 162,750.00 7,323,750.00 45.00 7,323,750.00 (45.00) (7,323,750.00)
e. Pipa "saringan / scren filter" low carbon scol Ø4 mm 9.00 btg 399,900.00 3,599,100.00 9.00 3,599,100.00 (9.00) (3,599,100.00)
f. Upah pemasangan "saringan / scren filter" 9.00 btg 116,250.00 1,046,250.00 9.00 1,046,250.00 (9.00) (1,046,250.00)
3.3 Gravel back (batu krikil/ sand filter Ø3-4 mm
a. Pengadaan batu krikil/ sand filter Ø3-4 mm 9.00 engkei 1,302,000.00 11,718,000.00 9.00 11,718,000.00 (9.00) (11,718,000.00)
b. Upah pemasangan Gravel back/ sand filter 9.00 unit 162,750.00 1,464,750.00 9.00 1,464,750.00 (9.00) (1,464,750.00)
3.4 Upah pengurasan lubang sumur/ pumping sumur bor 9.00 lot 2,604,000.00 23,436,000.00 9.00 23,436,000.00 (9.00) (23,436,000.00)
3.5 Upah pembersihan lubang sumur dengan kompresor 9.00 lot 4,278,000.00 38,502,000.00 9.00 38,502,000.00 (9.00) (38,502,000.00)
3.6 Pekerjaan bak kontrol bawah permukaan (head sumur) 9.00 unit 1,813,500.00 16,321,500.00 9.00 16,321,500.00 (9.00) (16,321,500.00)
3.7 Alat dan material bantu (semen, siang baja Ø10 mm, lem PVC, tall Ø10 mm) 9.00 ls 2,139,000.00 19,251,000.00 9.00 19,251,000.00 (9.00) (19,251,000.00)
4 PERKERJAAN INSTALASI LISTRIK DAN SENSOR
4.1 Kabel Power Pompa (NYY HY4X4 mm ex Supreme) 19.00 roll 2,046,000.00 38,874,000.00 19.00 38,874,000.00 (19.00) (38,874,000.00)
4.2 Kabel Sensor Pompa (WLC NYY HY4X4 mm ex Supreme) 19.00 ls 1,860,000.00 35,340,000.00 19.00 35,340,000.00 (19.00) (35,340,000.00)
4.3 Rasin penyambung kabel & isolasi 3m + upah penarikan kabel 9.00 ls 1,674,000.00 15,066,000.00 9.00 15,066,000.00 (9.00) (15,066,000.00)
4.4 Biaya penyambungan PLN 1.00 unit 1,395,000.00 1,395,000.00 1.00 1,395,000.00 (1.00) (1,395,000.00)
5 PEKERJAAN POMPA AIR SUMUR DALAM
5.1 Pompa Air Submensbie 8m3/jam. Pompa multi stage 10 PK (Ex Grunfos) 9.00 unit 20,000,000.00 180,000,000.00 9.00 180,000,000.00 (9.00) (180,000,000.00)
5.2 Pipa galvanis Ø2, Medium A @ 6 m 18.00 m' 520,800.00 9,374,400.00 18.00 9,374,400.00 (18.00) (9,374,400.00)
5.3 Upah pemasangan pompa + pipa galvanis 9.00 unit 3,459,000.00 31,136,400.00 9.00 31,136,400.00 (9.00) (31,136,400.00)
6 JARINGAN PIPA DISTRIBUSI DAN SAMBUNGAN RUMAH
6.1 Jaringan pipa utama Ø4 Galvanis medium 5,800.00 m' 485,000.00 2,813,000,000.00 5,800.00 2,813,000,000.00 (5,800.00) (2,813,000,000.00)
6.2 Upah pasang pipa utama Ø4 Galvanis medium 5,800.00 m' 23,250.00 134,850,000.00 5,800.00 134,850,000.00 (5,800.00) (134,850,000.00)
6.3 Pipa distribusi SR Ø 1 Galvanis medium 1,720.00 m' 134,850.00 231,942,000.00 1,720.00 231,942,000.00 (1,720.00) (231,942,000.00)
6.4 Upah pasang Pipa Distribusi Ø 1 Galvanis medium 1,720.00 m' 18,600.00 31,992,000.00 1,720.00 31,992,000.00 (1,720.00) (31,992,000.00)
6.5 Sambungan, shock, knee, Valve, kran, stop kran , meteran 1.00 lot 30,000,000.00 30,000,000.00 1.00 30,000,000.00 (1.00) (30,000,000.00)
6.6 Sambungan rumah dan meteran 440.00 unit 1,325,000.00 583,000,000.00 440.00 583,000,000.00 (440.00) (583,000,000.00)
7 PEKERJAAN PANEL KONTROL LISTRIK
7.1 Panel kontrol double WLC2 KW/380 v + elektoda WCL 93.00 unit 5,580,000.00 518,940,000.00 93.00 518,940,000.00 (93.00) (518,940,000.00)
7.2 Upah pemasangan pompa + pipa galvanis 93.00 unit 2,325,000.00 216,225,000.00 93.00 216,225,000.00 (93.00) (216,225,000.00)
8 TESTING COMISIONING
8.1 Testing
a. Test Uji 9.00 ls 697,500.00 6,277,500.00 9.00 6,277,500.00 (9.00) (6,277,500.00)
b. Test Laboraturium 9.00 ls 1,860,000.00 16,740,000.00 9.00 16,740,000.00 (9.00) (16,740,000.00)
8.2 Comissioning 9.00 ls 1,395,000.00 12,555,000.00 9.00 12,555,000.00 (9.00) (12,555,000.00)
9 PERIJINAN AIR TANAH
9.1 Suran ijin dll 1.00 ls 11,625,000.00 11,625,000.00 1.00 11,625,000.00 (1.00) (11,625,000.00)
9.2 Meteran, bal valve, knee, shock, dobel nipel 1.00 ls 4,185,000.00 4,185,000.00 1.00 4,185,000.00 (1.00) (4,185,000.00)
10 MENARA Bak Penampung
10.1 Plat pondasi 700X900X0,5 299.25 m3 4,785,383.24 1,432,025,934.57 299.25 1,432,025,934.57 (299.25) (1,432,025,934.57)
10.2 Balok 216.00 m3 8,046,360.63 1,738,013,896.08 216.00 1,738,013,896.08 (216.00) (1,738,013,896.08)
10.3 Dinding beton tempat air 172.80 m3 7,349,680.44 1,270,024,780.46 172.80 1,270,024,780.46 (172.80) (1,270,024,780.46)
10.4 Keramik menara air 20/20 230.00 m2 222,616.00 51,201,779.42 230.00 51,201,779.42 (230.00) (51,201,779.42)
10.5 Pas dinding bata inc.plester aci 80.00 m3 279,469.30 22,357,544.00 80.00 22,357,544.00 (80.00) (22,357,544.00)
10.6 Kolom 50/50 99.00 m3 10,242,577.68 1,014,015,189.83 99.00 1,014,015,189.83 (99.00) (1,014,015,189.83)
10.7 Lantai 64.80 m3 7,781,470.84 504,239,310.43 64.80 504,239,310.43 (64.80) (504,239,310.43)
HARGA SATUAN JUMLAH HARGA
VOLUME SATUAN KONSTRUKSI FISIK VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME JUMLAH HARGA (Rp.)
(HSBG) (Rp) (Rp.)
(Rp)
10.8 Dak Atap 32.40 m3 7,781,470.84 252,119,655.22 32.40 252,119,655.22 (32.40) (252,119,655.22)
10.9 Finishing dinding setelah pengecoran 9.00 unit 3,500,000.00 31,500,000.00 9.00 31,500,000.00 (9.00) (31,500,000.00)
10.10 Pintu 2 bukaan besi fln powder coating 9.00 unit 6,250,000.00 56,250,000.00 9.00 56,250,000.00 (9.00) (56,250,000.00)
10.11 Tangga service 9.00 unit 6,500,000.00 58,500,000.00 9.00 58,500,000.00 (9.00) (58,500,000.00)
11 PERAWATAN DAN PEMELIHARAAN 1.00 Thn 365,000,000.00 365,000,000.00 1.00 365,000,000.00 (1.00) (365,000,000.00)
TOTAL 13,635,033,440.00 13,635,033,440.00 (13,635,033,440.00)
I. SPAM
12 Sumber Air Baku Hulu Sungai Tembau Igoh
- Pembersihan Lahan Site Plan Intake 2,058.84 m2 17,000.00 2,058.84 35,000,280.00 2,058.84 35,000,280.00
- Cut & Fill Site Plan Intake 999.48 m3 150,500.00 999.48 150,421,740.00 999.48 150,421,740.00
- Pekerjaan Turap Penahan Lereng 162.36 m3 1,071,510.00 162.36 173,970,363.60 162.36 173,970,363.60
- Bangunan Saluran Pembawa Air Baku 1.00 Paket 20,385,846.22 1.00 20,385,846.22 1.00 20,385,846.22
- Bangunan Bak Pengumpul 1.00 unit 86,809,923.21 1.00 86,809,923.21 1.00 86,809,923.21
- Bangunan Prasedimentasi 1.00 Unit 301,216,294.12 1.00 301,216,294.12 1.00 301,216,294.12
- Bangunan Reservoir Kap. 50 m3 1.00 unit 325,781,012.30 1.00 325,781,012.30 1.00 325,781,012.30
- Bangunan Rumah Jaga 1.00 Unit 105,717,651.12 1.00 105,717,651.12 1.00 105,717,651.12
- Pagar Pengaman BRC 225.60 m' 613,163.08 225.60 138,329,590.15 225.60 138,329,590.15
- Pintu Pagar BRC 1.00 unit 7,183,635.70 1.00 7,183,635.70 1.00 7,183,635.70
13 Sumber Air Baku Hulu Sungai Pencengal
- Bangunan Intake Bendung & Bak Pengumpul 1.00 unit 220,686,316.03 1.00 220,686,316.03 1.00 220,686,316.03
- Bangunan Reservoir Kap. 50 m3 1.00 Unit 207,361,467.88 1.00 207,361,467.88 1.00 207,361,467.88
- Pintu Pagar BRC 1.00 Unit 7,183,635.70 1.00 7,183,635.70 1.00 7,183,635.70
14 Sumber Air Baku Hulu Sungai Madak
- Bangunan Bak Pengumpul 1.00 Unit 86,809,923.21 1.00 86,809,923.21 1.00 86,809,923.21
15 PEKERJAAN PIPE SUPPORTS TYPICAL
- Tinggi 2 m 33.00 Unit 1,520,359.59 33.00 50,171,866.38 33.00 50,171,866.38
- Tinggi 1,5 m 54.00 Unit 1,123,517.28 54.00 60,669,933.28 54.00 60,669,933.28
- Tinggi 1 m 37.50 Unit 608,151.02 37.50 22,805,663.43 37.50 22,805,663.43
- Tinggi 0,3 m 1,133.33 Unit 154,129.17 1,133.33 174,679,722.83 1,133.33 174,679,722.83
16 PENGADAAN PIPA, FITTING & ACCESSORIES -
PIPA HDPE PN 100 SDR-17
Pipa HDPE Ø 150 mm 3,055.00 m' 384,000.00 3,055.00 1,173,120,000.00 3,055.00 1,173,120,000.00
Pipa HDPE Ø 100 mm 4,982.00 m' 159,600.00 4,982.00 795,127,200.00 4,982.00 795,127,200.00
Pipa HDPE Ø 75 mm 222.00 m' 107,040.00 222.00 23,762,880.00 222.00 23,762,880.00
Pipa HDPE Ø 50 mm 13,688.00 m' 52,800.00 13,688.00 722,726,400.00 13,688.00 722,726,400.00
PIPA GI MEDIUM
Pipa GI Ø 200 mm 22.00 m' 1,007,000 22.00 22,154,000.00 22.00 22,154,000.00
Pipa GI Ø 150 mm 5,040.00 m' 761,667 5,040.00 3,838,800,000.00 5,040.00 3,838,800,000.00
Pipa GI Ø 100 mm 1,800.00 m' 485,000 1,800.00 873,000,000.00 1,800.00 873,000,000.00
Pipa GI Ø 75 mm 134.00 m' 246,000 134.00 32,964,000.00 134.00 32,964,000.00
Pipa GI Ø 50 mm 6.00 m' 177,000 6.00 1,062,000.00 6.00 1,062,000.00
17 FITTING DAN ACCESSORIES
Stub Flange HDPE
Ø 150 mm 12.00 bh 721,500.00 12.00 8,658,000.00 12.00 8,658,000.00
Ø 100 mm 18.00 bh 471,750.00 18.00 8,491,500.00 18.00 8,491,500.00
Ø 75 mm 9.00 bh 342,250.00 9.00 3,080,250.00 9.00 3,080,250.00
Ø 50 mm 98.00 bh 190,000.00 98.00 18,620,000.00 98.00 18,620,000.00
Equal Tee HDPE
Ø 150x150mm 4.00 bh 889,000.00 4.00 3,556,000.00 4.00 3,556,000.00
Ø 150x100mm 2.00 bh 576,072.00 2.00 1,152,144.00 2.00 1,152,144.00
Ø 150x75mm 2.00 bh 640,080.00 2.00 1,280,160.00 2.00 1,280,160.00
Ø 150x50mm 15.00 bh 576,072.00 15.00 8,641,080.00 15.00 8,641,080.00
Ø 100x100mm 1.00 bh 450,000.00 1.00 450,000.00 1.00 450,000.00
Ø 100x50mm 25.00 bh 364,500.00 25.00 9,112,500.00 25.00 9,112,500.00
Ø 75x50mm 2.00 bh 247,500.00 2.00 495,000.00 2.00 495,000.00
Ø 50x50mm 28.00 bh 115,000.00 28.00 3,220,000.00 28.00 3,220,000.00
Reducer HDPE
(HSBG) (Rp) (Rp.)
(Rp)
Ø 150x100mm 3.00 bh 512,000.00 3.00 1,536,000.00 3.00 1,536,000.00
Tee STEEL
Ø 150x150mm 1.00 bh 889,000.00 1.00 889,000.00 1.00 889,000.00
Ø 150x100mm 1.00 bh 800,100.00 1.00 800,100.00 1.00 800,100.00
Ø 150x75mm 7.00 bh 640,080.00 7.00 4,480,560.00 7.00 4,480,560.00
Ø 100x50mm 9.00 bh 576,072.00 9.00 5,184,648.00 9.00 5,184,648.00
Gate Valve All Flange CI
Ø 150 mm 7.00 bh 10,530,000.00 7.00 73,710,000.00 7.00 73,710,000.00
Ø 100 mm 11.00 bh 6,185,000.00 11.00 68,035,000.00 11.00 68,035,000.00
Ø 75 mm 13.00 bh 4,840,000.00 13.00 62,920,000.00 13.00 62,920,000.00
Ø 50 mm 60.00 bh 1,750,000.00 60.00 105,000,000.00 60.00 105,000,000.00
Bend 90o HDPE
Ø 100 mm 6.00 bh 875,000.00 6.00 5,250,000.00 6.00 5,250,000.00
Ø 75 mm 4.00 bh 393,750.00 4.00 1,575,000.00 4.00 1,575,000.00
Ø 50 mm 59.00 bh 152,250.00 59.00 8,982,750.00 59.00 8,982,750.00
Bend 45o HDPE
Ø 150 mm 11.00 bh 889,200.00 11.00 9,781,200.00 11.00 9,781,200.00
Ø 100 mm 14.00 bh 691,250.00 14.00 9,677,500.00 14.00 9,677,500.00
Ø 75 mm 1.00 bh 262,500.00 1.00 262,500.00 1.00 262,500.00
Ø 50 mm 13.00 bh 113,750.00 13.00 1,478,750.00 13.00 1,478,750.00
Bend 90o STEEL
Ø 100 mm 2.00 bh 140,000.00 2.00 280,000.00 2.00 280,000.00
Ø 75 mm 2.00 bh 110,000.00 2.00 220,000.00 2.00 220,000.00
Ø 50 mm 5.00 bh 46,000.00 5.00 230,000.00 5.00 230,000.00
Bend 45o STEEL
Ø 150 mm 20.00 bh 286,000.00 20.00 5,720,000.00 20.00 5,720,000.00
Ø 100 mm 39.00 bh 110,000.00 39.00 4,290,000.00 39.00 4,290,000.00
Bend 22½o STEEL
Ø 150 mm 11.00 bh 286,000.00 11.00 3,146,000.00 11.00 3,146,000.00
Ø 100 mm 10.00 bh 110,000.00 10.00 1,100,000.00 10.00 1,100,000.00
Bend 11½o STEEL
Ø 150 mm 8.00 bh 286,000.00 8.00 2,288,000.00 8.00 2,288,000.00
Ø 100 mm 16.00 bh 110,000.00 16.00 1,760,000.00 16.00 1,760,000.00
Air Valve Double Ball CI
Ø 75 mm 4.00 bh 4,652,610.00 4.00 18,610,440.00 4.00 18,610,440.00
Ø 50 mm 9.00 bh 4,300,270.00 9.00 38,702,430.00 9.00 38,702,430.00
Loose Flange STEEL bh
Ø 150 mm 1,680.00 bh 340,000.00 1,680.00 571,200,000.00 1,680.00 571,200,000.00
Ø 100 mm 600.00 bh 230,000.00 600.00 138,000,000.00 600.00 138,000,000.00
Ø 75 mm 17.00 bh 200,000.00 17.00 3,400,000.00 17.00 3,400,000.00
Ø 50 mm 28.00 bh 140,000.00 28.00 3,920,000.00 28.00 3,920,000.00
Blind Flange STEEL
Ø 100 mm 2.00 bh 518,000.00 2.00 1,036,000.00 2.00 1,036,000.00
Ø 50 mm 6.00 bh 160,000.00 6.00 960,000.00 6.00 960,000.00
Street Box CI
Ø 100 mm 17.00 bh 155,000.00 17.00 2,635,000.00 17.00 2,635,000.00
Ø 50 mm 54.00 bh 95,430.00 54.00 5,153,220.00 54.00 5,153,220.00
Bolt and Nuts
M 16 (dia. 50, 75, 100 mm) 2,208.00 bh 15,000.00 2,208.00 33,120,000.00 2,208.00 33,120,000.00
M 20 (dia. 150, 200, 250, 300 mm) 1,032.00 bh 17,000.00 1,032.00 17,544,000.00 1,032.00 17,544,000.00
Rubber Packing
Ø 150 mm 129.00 bh 72,000.00 129.00 9,288,000.00 129.00 9,288,000.00
Ø 100 mm 184.00 bh 59,200.00 184.00 10,892,800.00 184.00 10,892,800.00
Ø 75 mm 34.00 bh 46,400.00 34.00 1,577,600.00 34.00 1,577,600.00
Ø 50 mm 116.00 bh 39,000.00 116.00 4,524,000.00 116.00 4,524,000.00
18 PEMASANGAN PIPA
PIPA HDPE GALIAN TANAH KERAS
Pipa HDPE Ø 150 mm 3,049.00 m' 86,891.52 3,049.00 264,932,246.43 3,049.00 264,932,246.43
Pipa HDPE Ø 100 mm 4,960.00 m' 70,749.18 4,960.00 350,915,927.79 4,960.00 350,915,927.79
Pipa HDPE Ø 75 mm 206.00 m' 64,903.22 206.00 13,370,063.19 206.00 13,370,063.19
Pipa HDPE Ø 50 mm 13,550.00 m' 61,653.89 13,550.00 835,410,163.99 13,550.00 835,410,163.99
PIPA GI EKSPOS
Pipa GI Ø 150 mm 5,040.00 m' 36,000.00 5,040.00 181,440,000.00 5,040.00 181,440,000.00
Pipa GI Ø 100 mm 1,800.00 m' 23,250.00 1,800.00 41,850,000.00 1,800.00 41,850,000.00
19 PEMASANGAN FITTING & ACCESSORIES -
Stub Flange HDPE
Ø 150 mm 10.00 bh 19,625.00 10.00 196,250.00 10.00 196,250.00
Ø 100 mm 18.00 bh 19,625.00 18.00 353,250.00 18.00 353,250.00
Ø 75 mm 8.00 bh 13,095.00 8.00 104,760.00 8.00 104,760.00
Ø 50 mm 98.00 bh 13,095.00 98.00 1,283,310.00 98.00 1,283,310.00
(HSBG) (Rp) (Rp.)
(Rp)
Equal Tee HDPE
Ø 150x150mm 4.00 bh 35,575.00 4.00 142,300.00 4.00 142,300.00
Ø 150x100mm 2.00 bh 35,575.00 2.00 71,150.00 2.00 71,150.00
Ø 150x75mm 2.00 bh 35,575.00 2.00 71,150.00 2.00 71,150.00
Ø 150x50mm 15.00 bh 35,575.00 15.00 533,625.00 15.00 533,625.00
Ø 100x100mm 1.00 bh 35,575.00 1.00 35,575.00 1.00 35,575.00
Ø 100x50mm 25.00 bh 35,575.00 25.00 889,375.00 25.00 889,375.00
Ø 75x50mm 2.00 bh 22,515.00 2.00 45,030.00 2.00 45,030.00
Ø 50x50mm 28.00 bh 22,515.00 28.00 630,420.00 28.00 630,420.00
Reducer HDPE
Ø 150x100mm 3.00 bh 35,575.00 3.00 106,725.00 3.00 106,725.00
Tee STEEL
Ø 150x150mm 1.00 bh 35,575.00 1.00 35,575.00 1.00 35,575.00
Ø 150x100mm 1.00 bh 35,575.00 1.00 35,575.00 1.00 35,575.00
Ø 150x75mm 5.00 bh 35,575.00 5.00 177,875.00 5.00 177,875.00
Ø 100x50mm 9.00 bh 35,575.00 9.00 320,175.00 9.00 320,175.00
Ø 150 mm 6.00 bh 98,125.00 6.00 588,750.00 6.00 588,750.00
Ø 100 mm 11.00 bh 98,125.00 11.00 1,079,375.00 11.00 1,079,375.00
Ø 75 mm 10.00 bh 52,345.00 10.00 523,450.00 10.00 523,450.00
Ø 50 mm 60.00 bh 52,345.00 60.00 3,140,700.00 60.00 3,140,700.00
Bend 90o HDPE
Ø 100 mm 6.00 bh 35,575.00 6.00 213,450.00 6.00 213,450.00
Ø 75 mm 3.00 bh 22,515.00 3.00 67,545.00 3.00 67,545.00
Ø 50 mm 59.00 bh 22,515.00 59.00 1,328,385.00 59.00 1,328,385.00
Bend 45o HDPE
Ø 150 mm 11.00 bh 35,575.00 11.00 391,325.00 11.00 391,325.00
Ø 100 mm 14.00 bh 35,575.00 14.00 498,050.00 14.00 498,050.00
Ø 75 mm 1.00 bh 22,515.00 1.00 22,515.00 1.00 22,515.00
Ø 50 mm 13.00 bh 22,515.00 13.00 292,695.00 13.00 292,695.00
Bend 90o STEEL
Ø 100 mm 2.00 bh 35,575.00 2.00 71,150.00 2.00 71,150.00
Ø 75 mm 1.00 bh 22,515.00 1.00 22,515.00 1.00 22,515.00
Ø 50 mm 5.00 bh 22,515.00 5.00 112,575.00 5.00 112,575.00
Bend 45o STEEL
Ø 150 mm 16.00 bh 35,575.00 16.00 569,200.00 16.00 569,200.00
Ø 100 mm 39.00 bh 35,575.00 39.00 1,387,425.00 39.00 1,387,425.00
Bend 22½o STEEL
Ø 150 mm 11.00 bh 35,575.00 11.00 391,325.00 11.00 391,325.00
Ø 100 mm 10.00 bh 35,575.00 10.00 355,750.00 10.00 355,750.00
Bend 11½o STEEL
Ø 150 mm 8.00 bh 35,575.00 8.00 284,600.00 8.00 284,600.00
Ø 100 mm 16.00 bh 35,575.00 16.00 569,200.00 16.00 569,200.00
Air Valve Double Ball CI
Ø 75 mm 3.00 bh 52,345.00 3.00 157,035.00 3.00 157,035.00
Ø 50 mm 9.00 bh 52,345.00 9.00 471,105.00 9.00 471,105.00
Loose Flange STEEL
Ø 150 mm 156.00 bh 30,796.46 156.00 4,804,248.43 156.00 4,804,248.43
Ø 100 mm 304.00 bh 20,530.98 304.00 6,241,416.76 304.00 6,241,416.76
Ø 75 mm 11.00 bh 16,424.78 11.00 180,672.59 11.00 180,672.59
Ø 50 mm 28.00 bh 10,265.49 28.00 287,433.67 28.00 287,433.67
Blind Flange STEEL
Ø 100 mm 2.00 bh 19,625.00 2.00 39,250.00 2.00 39,250.00
Ø 50 mm 6.00 bh 13,095.00 6.00 78,570.00 6.00 78,570.00
Street Box CI
Ø 100 mm 16.00 bh 174,625.00 16.00 2,794,000.00 16.00 2,794,000.00
Ø 50 mm 53.00 bh 108,525.00 53.00 5,751,825.00 53.00 5,751,825.00
20 PEKERJAAN PENGETESAN (HYDROSTATIC TEST) DAN PENGURASAN PIPA
PEKERJAAN PENGETESAN (HYDROSTATIC TEST)
Ø 150 mm 8,095.00 m' 6,549.98 8,095.00 53,022,119.67 8,095.00 53,022,119.67
Ø 100 mm 6,760.00 m' 4,531.95 6,760.00 30,635,995.52 6,760.00 30,635,995.52
Ø 75 mm 356.00 m' 2,864.91 356.00 1,019,909.31 356.00 1,019,909.31
Ø 50 mm 13,694.00 m' 2,249.39 13,694.00 30,803,179.53 13,694.00 30,803,179.53
PENGURASAN PIPA
Ø 150 mm 8,095.00 m' 742.73 8,095.00 6,012,396.52 8,095.00 6,012,396.52
Ø 100 mm 6,760.00 m' 465.05 6,760.00 3,143,732.25 6,760.00 3,143,732.25
Ø 75 mm 356.00 m' 309.33 356.00 110,120.22 356.00 110,120.22
Ø 50 mm 13,694.00 m' 188.80 13,694.00 2,585,479.92 13,694.00 2,585,479.92
21 PEKERJAAN THRUST BLOCK
Equal Tee HDPE
(HSBG) (Rp) (Rp.)
(Rp)
Ø 150x150mm 4.00 bh 160,024.76 4.00 640,099.04 4.00 640,099.04
Ø 150x100mm 2.00 bh 160,024.76 2.00 320,049.52 2.00 320,049.52
Ø 150x75mm 2.00 bh 160,024.76 2.00 320,049.52 2.00 320,049.52
Ø 150x50mm 15.00 bh 160,024.76 15.00 2,400,371.40 15.00 2,400,371.40
Ø 100x100mm 1.00 bh 80,012.38 1.00 80,012.38 1.00 80,012.38
Ø 100x50mm 25.00 bh 80,012.38 25.00 2,000,309.50 25.00 2,000,309.50
Ø 75x50mm 2.00 bh 80,012.38 2.00 160,024.76 2.00 160,024.76
Ø 50x50mm 28.00 bh 80,012.38 28.00 2,240,346.64 28.00 2,240,346.64
Reducer HDPE
Ø 150x100mm 3.00 bh 57,151.70 3.00 171,455.10 3.00 171,455.10
Tee STEEL
Ø 150x150mm 1.00 bh 160,024.76 1.00 160,024.76 1.00 160,024.76
Ø 150x100mm 1.00 bh 160,024.76 1.00 160,024.76 1.00 160,024.76
Ø 150x75mm 5.00 bh 160,024.76 5.00 800,123.80 5.00 800,123.80
Ø 100x50mm 9.00 bh 80,012.38 9.00 720,111.42 9.00 720,111.42
Ø 150 mm 6.00 bh 57,151.70 6.00 342,910.20 6.00 342,910.20
Ø 100 mm 11.00 bh 36,577.09 11.00 402,347.97 11.00 402,347.97
Ø 75 mm 6.00 bh 36,577.09 6.00 219,462.53 6.00 219,462.53
Ø 50 mm 52.00 bh 36,577.09 52.00 1,902,008.58 52.00 1,902,008.58
Bend 90o HDPE
Ø 100 mm 6.00 bh 161,960.72 6.00 971,764.31 6.00 971,764.31
Ø 75 mm 3.00 bh 161,960.72 3.00 485,882.16 3.00 485,882.16
Ø 50 mm 59.00 bh 161,960.72 59.00 9,555,682.38 59.00 9,555,682.38
Bend 45o HDPE
Ø 150 mm 11.00 bh 57,151.70 11.00 628,668.70 11.00 628,668.70
Ø 100 mm 14.00 bh 57,151.70 14.00 800,123.80 14.00 800,123.80
Ø 75 mm 1.00 bh 57,151.70 1.00 57,151.70 1.00 57,151.70
Ø 50 mm 13.00 bh 57,151.70 13.00 742,972.10 13.00 742,972.10
22 PEKERJAAN JEMBATAN PIPA, GORONG-GORONG DAN CROSSING JALAN

JEMBATAN PIPA
Jembatan Pipa Ø 150 mm Bentang 10 m 1.00 Unit 22,007,301.57 1.00 22,007,301.57 1.00 22,007,301.57
GORONG-GORONG
Gorong-gorong Pipa Ø 150 mm Bentang 2 m 2.00 Unit 1,261,625.15 2.00 2,523,250.30 2.00 2,523,250.30
CROSSING JALAN
Crossing Jalan Pipa Ø 150 mm Bentang 6 m 1.00 Unit 2,546,715.84 1.00 2,546,715.84 1.00 2,546,715.84
Crossing Jalan Pipa Ø 50 mm Bentang 4 m 4.00 Unit 930,871.04 4.00 3,723,484.16 4.00 3,723,484.16
23 FASILITAS AIR BERSIH PLBN & Masyarakat Desa Sebunga

1. Pekerjaan Pembuatan Reservoir Kap. 500 m3 1.00 Unit 1,215,525,002.32 1.00 1,215,525,002.32 1.00 1,215,525,002.32
2. Rumah UV dan Pompa Taman 1.00 Unit 101,109,683.42 1.00 101,109,683.42 1.00 101,109,683.42
3. Pengadaan dan Pemasangan Air siap Minum/UV & berikut Pompa, Acc. 1.00 Paket 120,000,000.00 1.00 120,000,000.00 1.00 120,000,000.00
pipa HDPE Khusus air minum dia. 1/2 inch serta perlengkapannya -
4. Pengadaan dan Pemasangan Pompa Centirifugal Q = 1 lpd H = 30 m 1.00 Paket 50,000,000.00 1.00 50,000,000.00 1.00 50,000,000.00
berikut Acc. Pipa dan pipa HDPE dia. 1 inch panjang 564 m, kran penyiram
taman dia, 3/4 inch 4 unit
5. Pekerjaan Jalan Setapak Menuju 3 Sumber Air Baku 6,840.00 m' 464,525.44 6,840.00 3,177,353,987.01 6,840.00 3,177,353,987.01
6. Sambunga Rumah (SR) 396.00 Unit 1,040,700.00 396.00 412,117,200.00 396.00 412,117,200.00
PERAWATAN DAN PEMELIHARAAN 1.00 Thn 250,000,000.00 1.00 250,000,000.00 1.00 250,000,000.00
Sub Total I 13,635,033,440.00 20,102,642,507.12 20,102,642,507.12
(HSBG) (Rp) (Rp.)
(Rp)
II. IPAL KARASITAS 160 ML
1 PEKERJAAN PERSIAPAN
1.1 Pembersihan lapangan 300.00 m2 18,700.00 5,610,000.00 300.00 5,610,000.00 (300.00) (5,610,000.00)
1.2 Perkerjaan pengukuran kembali site 158.40 m2 3,500.00 554,400.00 158.40 554,400.00 (158.40) (554,400.00)
1.3 Pekerjaan pemasangan bouwplank 61.20 m' 75,927.48 4,646,761.79 61.20 4,646,761.79 (61.20) (4,646,761.79)
2 PERKERJAAN TANAH - -
2.1 Galian Tanah Biasa 497.00 m3 104,632.00 52,002,104.00 497.00 52,002,104.00 (497.00) (52,002,104.00)
2.2 Urugan Tanah Kembali 85.50 m3 39,358.00 3,365,109.00 85.50 3,365,109.00 (85.50) (3,365,109.00)
2.3 Buangan Tanah Sisa Galian 411.50 m3 34,430.00 14,167,945.00 411.50 14,167,945.00 (411.50) (14,167,945.00)
3 PEKERJAAN BETON BAK EQUALISASI - - - -
3.1 Pasir Urug 2.24 m3 308,660.00 692,633.04 2.24 692,633.04 (2.24) (692,633.04)
3.2 Beton Lantai Kerja 2.24 m3 852,038.00 1,911,973.27 2.24 1,911,973.27 (2.24) (1,911,973.27)
3.3 Pemasangan water stop 20.00 m' 101,343.00 2,026,860.00 20.00 2,026,860.00 (20.00) (2,026,860.00)
3.4 Beton K-300 24.74 m3 1,368,334.93 33,849,869.48 24.74 33,849,869.48 (24.74) (33,849,869.48)
̶ Pekerjaan Lantai Beton t = 20 cm 6.73 m3 6.73 - (6.73) -
̶ Pekerjaan Dinding 20 cm 14.64 m3 14.64 - (14.64) -
̶ Pekerjaan Atap Beton 15 cm 3.37 m3 3.37 - (3.37) -
3.5 Besi Tulangan 3710.70 kg 15,369.06 57,029,980.22 3,710.70 57,029,980.22 (3,710.70) (57,029,980.22)
3.6 Besgisting - - - -
̶ Dinding 146.40 m2 415,335.36 60,805,096.70 146.40 60,805,096.70 (146.40) (60,805,096.70)
̶ Plat Lantai 22.44 m2 526,093.62 11,805,540.78 22.44 11,805,540.78 (22.44) (11,805,540.78)
3.7 Tutup manholo, segi empat 60x60cm, Iron cast 2.00 set 750,000.00 1,500,000.00 2.00 1,500,000.00 (2.00) (1,500,000.00)
3.8 Pekerjaan water proffing 95.64 m2 104,830.00 10,025,941.20 95.64 10,025,941.20 (95.64) (10,025,941.20)
4 PEKERJAAN BETON IPAL (Selter + ABR + AF) - - - -
4.1 Pasir Urug 15.84 m3 308,660.00 4,889,174.40 15.84 4,889,174.40 (15.84) (4,889,174.40)
4.2 Beton Lantai Kerja 15.84 m3 852,038.00 13,496,281.92 15.84 13,496,281.92 (15.84) (13,496,281.92)
4.3 Pemasangan water stop 61.20 m' 101,343.00 6,202,191.60 61.20 6,202,191.60 (61.20) (6,202,191.60)
4.4 Beton K-300 113.68 m3 1,368,334.93 155,552,314.74 113.68 155,552,314.74 (113.68) (155,552,314.74)
̶ Pekerjaan Lantai Beton t = 20 cm 47.52 m3 47.52 - (47.52) -
̶ Pekerjaan Dinding 20 cm 42.40 m3 42.40 - (42.40) -
̶ Pekerjaan Atap Beton 15 cm 23.76 m3 23.76 - (23.76) -
4.5 Besi Tulangan 17,052.00 kg 15,369.06 262,073,253.75 17,052.00 262,073,253.75 (17,052.00) (262,073,253.75)
4.6 Begisting - - - -
̶ Dinding 424.00 m2 415,335.36 176,102,192.64 424.00 176,102,192.64 (424.00) (176,102,192.64)
̶ Plat Lantai 158.40 m2 526,093.62 83,331,271.54 158.40 83,331,271.54 (158.40) (83,331,271.54)
4.7 Tutup manholo, segi empat 60x60cm, Iron cast 28.00 set 750,000.00 21,000,000.00 28.00 21,000,000.00 (28.00) (21,000,000.00)
4.8 Pekerjaan water proffing 295.16 m2 104,830.00 30,941,622.80 295.16 30,941,622.80 (295.16) (30,941,622.80)
5 PEKERJAAN DINDING SEKAT KOMPARMENT - - - -
5.1 Pekerjaan pasangan bata ad 1:4 90.00 m2 128,617.50 11,575,575.00 90.00 11,575,575.00 (90.00) (11,575,575.00)
5.2 Pekerjaan plesteran dan acian ad 1:2 180.00 m2 104,899.30 18,881,874.00 180.00 18,881,874.00 (180.00) (18,881,874.00)
6 PEKERJAAN MEDIA SARINGAN (AF) - - - -
6.1 Pekerjaan dudukan media saringan 1.00 Ls 4,500,000.00 4,500,000.00 1.00 4,500,000.00 (1.00) (4,500,000.00)
6.2 Pengadaan dan Pemasangan media biofilter / honeycomb 60.00 m3 3,750,000.00 225,000,000.00 60.00 225,000,000.00 (60.00) (225,000,000.00)
7 PEKERJAAN LAIN-LAIN - - - -
7.1 Pekerjaan perpipaan 4" pada ruang IPAL 280.00 m' 121,590.81 34,045,426.80 280.00 34,045,426.80 (280.00) (34,045,426.80)
7.2 Pengadaan dan Pemasangan Accessories pipa Tee 4" 140.00 unit 35,000.00 4,900,000.00 140.00 4,900,000.00 (140.00) (4,900,000.00)
7.3 Pekerjaan pipa hawa 12.00 unit 250,000.00 3,000,000.00 12.00 3,000,000.00 (12.00) (3,000,000.00)
7.4 Pengecatan IPAL 219.60 m2 44,495.00 9,771,102.00 219.60 9,771,102.00 (219.60) (9,771,102.00)
7.5 Pompa sumersible type WD 200 EA dan accessories (Radar, Kabel) return sluge 2.00 unit 25,000,000.00 50,000,000.00 2.00 50,000,000.00 (2.00) (50,000,000.00)
7.6 Pengadaan dan Pemasangan Pompa Air Limbah Kap. 120 liter/menit 2.00 unit 7,500,000.00 15,000,000.00 2.00 15,000,000.00 (2.00) (15,000,000.00)
7.7 Pengadaan dan Pemasangan Blower Hiblow Kap. 150 liter/menit 4.00 unit 3,000,000.00 12,000,000.00 4.00 12,000,000.00 (4.00) (12,000,000.00)
7.8 Pengadaan dan Pemasangan Difuser 16.00 unit 200,000.00 3,200,000.00 16.00 3,200,000.00 (16.00) (3,200,000.00)
7.9 Pengadaan dan Pemasangan panel listrik dan Instalasi 1.00 unit 6,000,000.00 6,000,000.00 1.00 6,000,000.00 (1.00) (6,000,000.00)
7.1 Biaya penyambungan PLN 1.00 unit 1,500,000.00 1,500,000.00 1.00 1,500,000.00 (1.00) (1,500,000.00)
7.11 Pengadaan dan Pemasangan klorinator 1.00 unit 1,500,000.00 1,500,000.00 1.00 1,500,000.00 (1.00) (1,500,000.00)
7.12 Pemasangan pagar pengaman sekeliling IPAL tinggi 2 meter 80.00 m' 750,000.00 60,000,000.00 80.00 60,000,000.00 (80.00) (60,000,000.00)
8 PERAWATAN DAN PEMELIHARAAN 1.00 Thn 75,000,000.00 75,000,000.00 1.00 75,000,000.00 (1.00) (75,000,000.00)
Total 1,549,456,495.67 1,549,456,495.67 (1,549,456,495.67)
II.2 SEPTIC TANK INDIVIDUAL DAN RESAPAN (300 unit)
1.1 Memasang Papan Nama Proyek 80x120 cm 1.00 buah 384,438.55 384,438.55 1.00 384,438.55 (1.00) (384,438.55)
1.2 Dokumentasi dan administrasi proyek 1.00 Ls 2,500,000.00 2,500,000.00 1.00 2,500,000.00 (1.00) (2,500,000.00)
1.3 Pembersih Lahan 25.00 m2 18,700.00 467,500.00 25.00 467,500.00 (25.00) (467,500.00)
1.4 Membuat direksi keet & Gudang Sementara 12.00 m2 650,000.00 7,800,000.00 12.00 7,800,000.00 (12.00) (7,800,000.00)
1.5 Listrik dan Air Kerja 1.00 Ls 2,500,000.00 2,500,000.00 1.00 2,500,000.00 (1.00) (2,500,000.00)
1.6 Mob & Demob Alat 1.00 Ls 2,500,000.00 2,500,000.00 1.00 2,500,000.00 (1.00) (2,500,000.00)
1.7 Rambu-rambu lalu lintas dan Keselamatan Kerja 1.00 Ls 750,000.00 750,000.00 1.00 750,000.00 (1.00) (750,000.00)
Sub Total Pekerjaan Persiapan 16,901,938.55 16,901,938.55 - (16,901,938.55)
2 PEKERJAAN TANAH - -
2.1 Galian Tanah Biasa sedalam 2m 4.00 m3 97,020.00 388,080.00 4.00 388,080.00 (4.00) (388,080.00)
(HSBG) (Rp) (Rp.)
(Rp)
2.2 Urugan Kembali 1.00 m3 39,358.00 39,358.00 1.00 39,358.00 (1.00) (39,358.00)
2.3 Urugan Pasir Bawah Pondasi 1.00 m3 308,660.00 308,660.00 1.00 308,660.00 (1.00) (308,660.00)
3 PEKERJAAN LANTAI KERJA - -
3.1 Lantai Kerja 1.62 m3 852,038.00 1,380,301.56 1.62 1,380,301.56 (1.62) (1,380,301.56)
3.2 Pasir Urug 0.16 m3 308,660.00 49,385.67 0.16 49,385.67 (0.16) (49,385.67)
4 PEKERJAAN DINDING - -
4.1 Pasangan Tembok ½ Bata 1Pc:4Pc (Trasraam) 11.88 m2 128,617.50 1,527,975.90 11.88 1,527,975.90 (11.88) (1,527,975.90)
4.2 Pasangan Tembok ½ Bata 1Pc:3Pc:10Pc 0.90 m2 200,000.00 180,000.00 0.90 180,000.00 (0.90) (180,000.00)
5 EKERJAAN PLESTERAN DINDING - -
5.1 Plesteran Dinding 1Pc:3Pc tebal 20 mm 12.78 m2 100,767.70 1,287,811.21 12.78 1,287,811.21 (12.78) (1,287,811.21)
6 PEKERJAAN BETON - -
6.1 Pelat Beton K-225 tutup manhole 0.32 m2 7,781,470.84 2,490,070.67 0.32 2,490,070.67 (0.32) (2,490,070.67)
6.2 Pelat Beton K-225 Bagian atas septik tank 1.32 m2 5,800,000.00 7,656,000.00 1.32 7,656,000.00 (1.32) (7,656,000.00)
7 PEKERJAAN PERPIPAAN SEPTIK TANK DAN RESAPAN - -
7.1 Pipa PVC 4" jenis AW 10.00 m' 100,000.00 1,000,000.00 10.00 1,000,000.00 (10.00) (1,000,000.00)
7.2 Pipa PVC 4" jenis AW utk ventilasi 0.50 m' 40,000.00 20,000.00 0.50 20,000.00 (0.50) (20,000.00)
7.3 Pipa PVC 4" jenis AW perforated resapan 0.60 m' 100,000.00 60,000.00 0.60 60,000.00 (0.60) (60,000.00)
7.4 tee 4" 2.00 buah 35,000.00 70,000.00 2.00 70,000.00 (2.00) (70,000.00)
7.5 tee 2" 1.00 buah 7,500.00 7,500.00 1.00 7,500.00 (1.00) (7,500.00)
7.6 end pipe 4" 1.00 buah 30,000.00 30,000.00 1.00 30,000.00 (1.00) (30,000.00)
8 PEKERJAAN RESAPAN - - -
8.1 Galian Tanah untuk rembesan 4.00 m3 97,020.00 388,080.00 4.00 388,080.00 (4.00) (388,080.00)
8.2 Pasangan ijuk 6.00 kg 30,000.00 180,000.00 6.00 180,000.00 (6.00) (180,000.00)
8.3 Urugan Kerikil 3/5 1.00 m3 225,000.00 225,000.00 1.00 225,000.00 (1.00) (225,000.00)
Sub Total 1 unit 17,288,223.00 17,288,223.00 (17,288,223.00)
Sub Total 300 unit 5,186,466,900.00 5,186,466,900.00 (5,186,466,900.00)
TOTAL (Sub Total Pekerjaan Persiapan + Sub Total 300 unit 5,203,368,838.55 5,203,368,838.55 (5,203,368,838.55)
II. IPAL KOMUNAL

9 PENGADAAN PAKET BIO FILTER
- MODUL 50 KK 1.00 unit
Galian Tanah 94.3836 m3 97,020.00 94.3836 9,157,099.78 94.38 9,157,099.78
Pembuangan tanah bekas galian 94.3836 m3 39,358.00 94.3836 3,714,750.91 94.38 3,714,750.91
Urugan pasir bawah lantai kerja 3.9002 m3 308,660.00 3.9002 1,203,820.30 3.90 1,203,820.30
Urugan pasir pengisi 24.9424 m3 308,660.00 24.9424 7,698,727.36 24.94 7,698,727.36
Lantai Kerja Tebal 10 cm 2.2010 m3 852,038.00 2.2010 1,875,293.04 2.20 1,875,293.04
Tulangan lantai kerja Wire mesh M-6 22.0095 m2 580,000.00 22.0095 12,765,510.00 22.01 12,765,510.00
Pasangan dinding batu kali penahan tanah 30.0334 m3 1,071,510.00 30.0334 32,181,045.57 30.03 32,181,045.57
Balok (20x35) 1.9824 m3 5,800,000.00 1.9824 11,497,920.00 1.98 11,497,920.00
Plat beton Penutup tebal 15 cm 5.8502 m3 5,800,000.00 5.8502 33,931,305.00 5.85 33,931,305.00
Kolom (20x20) 1.0440 m3 7,107,980.25 1.0440 7,420,731.38 1.04 7,420,731.38
Man hole (70x70) cm 6.0000 unit 1,650,000.00 6.0000 9,900,000.00 6.00 9,900,000.00
Bio filter kav 50 kk 1.00 unit 241,714,687.50 1.00 241,714,687.50 1.00 241,714,687.50
- MODUL 30 KK 4.00 unit -
Galian Tanah 52.4327 m3 97,020.00 209.73 20,348,077.56 209.73 20,348,077.56
Balok (20x35) 1.3328 m3 5,275,414.75 5.33 28,124,291.12 5.33 28,124,291.12
Kolom (20x20) 0.7424 m3 7,107,980.25 2.97 21,107,858.15 2.97 21,107,858.15
Man hole (70x70) cm 3.0000 unit 1,650,000.00 12.00 19,800,000.00 12.00 19,800,000.00
Bio filter kav 30 kk (termasuk Install & Pengiriman) 1.00 unit 145,028,812.50 4.00 580,115,250.00 4.00 580,115,250.00
- MODUL 20 KK 12.00 Unit - -
Galian Tanah 38.2290 m3 97,020.00 458.75 44,507,730.96 458.75 44,507,730.96
Balok (20x35) 1.0080 m3 5,800,000.00 12.10 70,156,800.00 12.10 70,156,800.00
Kolom (20x20) 0.5568 m3 7,107,980.25 6.68 47,492,680.84 6.68 47,492,680.84
Man hole (70x70) cm 3.0000 unit 1,650,000.00 36.00 59,400,000.00 36.00 59,400,000.00
Bio filter kav 20 kk (termasuk Install & Pengiriman) 1.00 unit 87,896,250.00 12.00 1,054,755,000.00 12.00 1,054,755,000.00
- MODUL 10 KK 12.00 unit - -
(HSBG) (Rp) (Rp.)
(Rp)
Galian Tanah 25.3253 m3 97,020.00 303.90 29,484,727.27 303.90 29,484,727.27
Balok (20x35) 0.9114 m3 5,800,000.00 10.94 63,433,440.00 10.94 63,433,440.00
Kolom (20x20) 0.3712 m3 7,107,980.25 4.45 31,661,787.23 4.45 31,661,787.23
Man hole (70x70) cm 2.0000 unit 1,650,000.00 24.00 39,600,000.00 24.00 39,600,000.00
- MODUL 5 KK 9.00 Unit - -
Galian Tanah 15.5136 m3 97,020.00 139.62 13,546,165.25 139.62 13,546,165.25
Balok (20x35) 0.7840 m3 5,800,000.00 7.06 40,924,800.00 7.06 40,924,800.00
Kolom (20x20) 0.3072 m3 7,107,980.25 2.76 19,652,143.80 2.76 19,652,143.80
Man hole (70x70) cm 2.0000 unit 1,650,000.00 18.00 29,700,000.00 18.00 29,700,000.00
10 PENGADAAN & PEMASANGAN PIPA, ACCESSORIES & FITTING PIPA - -
Pengadaan & Pemasangan Pipa PVC RRJ SNI 06-0162-1987 - -
- Ø 160 mm 1,372.00 m' 346,632.52 1,372.00 475,579,818.32 1,372.00 475,579,818.32
- Ø 110 mm 11,657.00 m' 194,004.18 11,657.00 2,261,506,714.49 11,657.00 2,261,506,714.49
- Ø 75 mm 2,646.00 m' 162,683.22 2,646.00 430,459,798.51 2,646.00 430,459,798.51
Pengadaan & Pemasangan Accessories/Fitting Pipa PVC RRJ - -
- Tee Y PVC Dia. 160x110 mm 53.00 Bh 771,175.00 53.00 40,872,275.00 53.00 40,872,275.00
- Bend 45o Dia. 110 mm 831.00 Bh 163,975.00 831.00 136,263,225.00 831.00 136,263,225.00
- Bend 45o Dia. 75 mm 495.00 Bh 105,315.00 495.00 52,130,925.00 495.00 52,130,925.00
- Repair Socket PVC Dia. 110 mm 54.00 Bh 101,575.00 54.00 5,485,050.00 54.00 5,485,050.00
Pekerjaan Bak Kontrol Rumah Tangga Tipe A.1 496.00 Unit 1,620,483.92 496.00 803,760,023.23 496.00 803,760,023.23
Pekerjaan Manhole Tipe A 262.00 Unit 4,151,966.04 262.00 1,087,815,102.90 262.00 1,087,815,102.90
Pekerjaan Bak Inlet 38.00 Unit 4,656,149.50 38.00 176,933,680.87 38.00 176,933,680.87
Pekerjaan Bak Outlet (Monitoring) 38.00 Unit 3,225,077.54 38.00 122,552,946.43 38.00 122,552,946.43
12 Rehab jamban keluarga 150.00 unit 21,147,435.70 150.00 3,172,115,354.25 150.00 3,172,115,354.25
13 Commisiong ( Pembersihan,pengetesan ) 1.00 Ls 57,000,000.00 1.00 57,000,000.00 1.00 57,000,000.00
TOTAL 13,624,499,663.10 13,624,499,663.10
III. TEMPAT PEMILAHAN SAMPAH 3R

1.1 Pembersih area 210.00 m2 15,000.00 3,150,000.00 210.00 3,150,000.00 (210.00) (3,150,000.00)
1.2 Pengukuran dan pemasangan bowplank 95.00 m' 75,927.48 7,213,110.62 95.00 7,213,110.62 (95.00) (7,213,110.62)
1.3 Pembuatan bedeng pekerja 1.00 Ls 9,000,000.00 9,000,000.00 1.00 9,000,000.00 (1.00) (9,000,000.00)
1.4 Pengadaan air kerja 1.00 Ls 2,750,000.00 2,750,000.00 1.00 2,750,000.00 (1.00) (2,750,000.00)
1.5 Pemasangan listrik kerja 1.00 Ls 2,500,000.00 2,500,000.00 1.00 2,500,000.00 (1.00) (2,500,000.00)
1.6 Keamanan 1.00 Ls 2,000,000.00 2,000,000.00 1.00 2,000,000.00 (1.00) (2,000,000.00)
2 PEKERJAAN PONDASI - -
2.1 Galian tanah 18.00 m3 78,650.00 1,415,700.00 18.00 1,415,700.00 (18.00) (1,415,700.00)
2.2 Lantai Kerja 1:3:5 12.00 m3 852,038.00 10,224,456.00 12.00 10,224,456.00 (12.00) (10,224,456.00)
2.3 Timbunan Tanah Kembali 4.50 m3 39,358.00 177,111.00 4.50 177,111.00 (4.50) (177,111.00)
2.4 Pasangan Batu kali 1:3 18.00 m3 1,071,510.00 19,287,180.00 18.00 19,287,180.00 (18.00) (19,287,180.00)
3 PEKERJAAN STRUKTUR & DINDING - -
3.1 Balok Bawah/Sloof 3.60 m3 5,938,173.73 21,377,425.41 3.60 21,377,425.41 (3.60) (21,377,425.41)
3.2 Ringbalik 3.60 m3 8,046,360.63 28,966,898.27 3.60 28,966,898.27 (3.60) (28,966,898.27)
3.3 Kolom k1 3.15 m3 10,242,577.68 32,264,119.68 3.15 32,264,119.68 (3.15) (32,264,119.68)
3.4 Pasangan Batu kali 1:3 34.00 m2 132,412.50 4,502,025.00 34.00 4,502,025.00 (34.00) (4,502,025.00)
3.5 Pasangan Batu kali 1:5 380.00 m2 126,241.50 47,971,770.00 380.00 47,971,770.00 (380.00) (47,971,770.00)
3.6 Plesteran 1:3 34.00 m2 100,767.70 3,426,101.80 34.00 3,426,101.80 (34.00) (3,426,101.80)
3.7 Plesteran 1:5 380.00 m2 94,748.50 36,004,430.00 380.00 36,004,430.00 (380.00) (36,004,430.00)
3.8 Acian 828.00 m2 42,157.50 34,906,410.00 828.00 34,906,410.00 (828.00) (34,906,410.00)
4 PEKERJAAN LANTAI - -
4.1 Timbunan Tanah 20.10 m3 128,150.00 2,575,815.00 20.10 2,575,815.00 (20.10) (2,575,815.00)
4.2 Timbunan Pasir Urug 10.50 m3 308,660.00 3,240,930.00 10.50 3,240,930.00 (10.50) (3,240,930.00)
(HSBG) (Rp) (Rp.)
(Rp)
4.3 Keramik 80 x 80 cm pas 1:4 225.00 m2 283,747.50 63,843,187.50 225.00 63,843,187.50 (225.00) (63,843,187.50)
4.4 Lantai rabat beton 210.00 m2 250,000.00 52,500,000.00 210.00 52,500,000.00 (210.00) (52,500,000.00)
4.5 Keramik KM 20 x 20 cm 1:4 5.00 m2 222,616.00 1,113,080.00 5.00 1,113,080.00 (5.00) (1,113,080.00)
4.6 Keramik Dinding KM 20 x 25 cm pas 1:3 24.00 m2 220,000.00 5,280,000.00 24.00 5,280,000.00 (24.00) (5,280,000.00)
4.7 Plint keramik pas 1:4 160.00 m' 75,000.00 12,000,000.00 160.00 12,000,000.00 (160.00) (12,000,000.00)
5 PEKERJAAN ATAP & PLAFOND - -
5.1 Pekerjaan rangka atap baja ringan 306.00 m2 225,000.00 68,850,000.00 306.00 68,850,000.00 (306.00) (68,850,000.00)
5.2 Pemasangan Atap spadeck 306.00 m2 145,000.00 44,370,000.00 306.00 44,370,000.00 (306.00) (44,370,000.00)
5.3 Pemasangan list profil plafond 160.00 m' 21,199.75 3,391,960.00 160.00 3,391,960.00 (160.00) (3,391,960.00)
5.4 Pemasangan Bubungan genteng 19.65 m' 70,000.00 1,375,500.00 19.65 1,375,500.00 (19.65) (1,375,500.00)
5.5 Pemasangan Flashing 1.00 Lot 3,500,000.00 3,500,000.00 1.00 3,500,000.00 (1.00) (3,500,000.00)
5.6 Pemasangan Lesplank papan GRC 51.00 m' 80,000.00 4,080,000.00 51.00 4,080,000.00 (51.00) (4,080,000.00)
5.7 Pemasangan Plafond Gypsum 9mm + rangka 279.00 m2 275,000.00 76,725,000.00 279.00 76,725,000.00 (279.00) (76,725,000.00)
5.8 Pemasangan Plafond Gypsum 6mm + rangka toilet 4.00 m2 275,000.00 1,100,000.00 4.00 1,100,000.00 (4.00) (1,100,000.00)
6 PEKERJAAN KUSEN PINTU & JENDELA - -
6.1 Pintu 3.00 unit 3,800,000.00 11,400,000.00 3.00 11,400,000.00 (3.00) (11,400,000.00)
6.2 Jendela 2 bukaan 3.00 unit 3,400,000.00 10,200,000.00 3.00 10,200,000.00 (3.00) (10,200,000.00)
6.3 Kunci pintu dan accessories 3.00 unit 350,000.00 1,050,000.00 3.00 1,050,000.00 (3.00) (1,050,000.00)
6.4 Pintu sliding inc.accessories 1.00 Set 15,000,000.00 15,000,000.00 1.00 15,000,000.00 (1.00) (15,000,000.00)
7 PEKERJAAN FINISHING - -
7.1 Pengecatan dinding 828.00 m2 44,495.00 36,841,860.00 828.00 36,841,860.00 (828.00) (36,841,860.00)
7.2 Finishing pintu & jendela kayu 1.00 Lot 8,500,000.00 8,500,000.00 1.00 8,500,000.00 (1.00) (8,500,000.00)
7.3 Pengecatan kayu lesplank 51.00 m' 15,000.00 765,000.00 51.00 765,000.00 (51.00) (765,000.00)
7.4 Pengecatan plafon 279.00 m2 40,161.00 11,204,919.00 279.00 11,204,919.00 (279.00) (11,204,919.00)
8 PEKERJAAN SAITARI & PLUBING - -
8.1 Pipa air bersih dia. 1/2" 30.00 m' 22,000.00 660,000.00 30.00 660,000.00 (30.00) (660,000.00)
8.2 Pipa air bersih dia. 3/4" 40.00 m' 27,500.00 1,100,000.00 40.00 1,100,000.00 (40.00) (1,100,000.00)
8.3 Pipa air bersih dia. 1 1/4" 40.00 m' 55,000.00 2,200,000.00 40.00 2,200,000.00 (40.00) (2,200,000.00)
8.4 Pipa air kotor dia. 3" 36.00 m' 135,000.00 4,860,000.00 36.00 4,860,000.00 (36.00) (4,860,000.00)
8.5 Pipa air kotor WC dia. 4" 38.00 m' 215,000.00 8,170,000.00 38.00 8,170,000.00 (38.00) (8,170,000.00)
8.6 Bak kontrol 2.00 unit 500,000.00 1,000,000.00 2.00 1,000,000.00 (2.00) (1,000,000.00)
8.7 Kran 1/2" 2.00 buah 150,000.00 300,000.00 2.00 300,000.00 (2.00) (300,000.00)
8.8 Closet duduk 1.00 buah 3,500,000.00 3,500,000.00 1.00 3,500,000.00 (1.00) (3,500,000.00)
8.9 Pemasangan shower head 1.00 Set 550,000.00 550,000.00 1.00 550,000.00 (1.00) (550,000.00)
8.1 Sumur bor + pompa 1.00 Set 7,500,000.00 7,500,000.00 1.00 7,500,000.00 (1.00) (7,500,000.00)
8.11 Pembuatan septic tank + Resapan 1.00 Set 6,000,000.00 6,000,000.00 1.00 6,000,000.00 (1.00) (6,000,000.00)
9 PEKERJAAN ELEKTRIKAL - -
9.1 Instalasi Listrik 32.00 titik 500,000.00 16,000,000.00 32.00 16,000,000.00 (32.00) (16,000,000.00)
9.2 Stop Kontak 10.00 titik 350,000.00 3,500,000.00 10.00 3,500,000.00 (10.00) (3,500,000.00)
9.3 Saklar Engkel (tunggal) 5.00 titik 120,000.00 600,000.00 5.00 600,000.00 (5.00) (600,000.00)
9.4 Saklar Seri 5.00 titik 120,000.00 600,000.00 5.00 600,000.00 (5.00) (600,000.00)
9.5 Pemasangan bok panel 10 group + MCB 1.00 unit 2,500,000.00 2,500,000.00 1.00 2,500,000.00 (1.00) (2,500,000.00)
9.6 Pemasangan outlet TV 1.00 unit 450,000.00 450,000.00 1.00 450,000.00 (1.00) (450,000.00)
9.7 Pemasangan outlet telephone 1.00 unit 450,000.00 450,000.00 1.00 450,000.00 (1.00) (450,000.00)
9.8 Pemasangan exhaust fan 2.00 unit 750,000.00 1,500,000.00 2.00 1,500,000.00 (2.00) (1,500,000.00)
9.9 Lampu Pijar DL 11-18 Watt 22.00 buah 175,000.00 3,850,000.00 22.00 3,850,000.00 (22.00) (3,850,000.00)
10 PERSAMPAHAN - -
10.1 Pengadaan sampah dalam gedung ukuran kecil (plastik) 1.00 unit 750,000.00 750,000.00 1.00 750,000.00 (1.00) (750,000.00)
10.2 Pengadaan sampah luar gedung ukuran sedang (besi) 1.00 unit 7,500,000.00 7,500,000.00 1.00 7,500,000.00 (1.00) (7,500,000.00)
10.3 Pembangunan TPS 3R 2.00 unit 250,000,000.00 500,000,000.00 2.00 500,000,000.00 (2.00) (500,000,000.00)
10.4 Pembangunan bak sampah komunal 40l di perumahan 1.00 unit 37,500,000.00 37,500,000.00 1.00 37,500,000.00 (1.00) (37,500,000.00)
10.5 Pembangunan bak sampah komunal 40l di blok perkantoran 1.00 unit 32,000,000.00 32,000,000.00 1.00 32,000,000.00 (1.00) (32,000,000.00)
10.6 Pembangunan bak sampah komunal 40l di blok perdagangan, jasa 1.00 unit 60,000,000.00 60,000,000.00 1.00 60,000,000.00 (1.00) (60,000,000.00)
10.7 Pengadaan dumptruck 4m3 4.00 unit 425,000,000.00 1,700,000,000.00 4.00 1,700,000,000.00 (4.00) (1,700,000,000.00)
10.8 Pengadaan arm roll truck 8m3 - - -
10.9 Pengadaan otonasrida (motor sampah) 8.00 unit 35,000,000.00 280,000,000.00 8.00 280,000,000.00 (8.00) (280,000,000.00)
11 PERWATAN DAN PEMELIHARAAN 1 Thn 250,000,000.00 250,000,000.00 1.00 250,000,000.00 (1.00) (250,000,000.00)
TOTAL 3,639,083,989.27 3,639,083,989.27 (3,639,083,989.27)
III. PERSAMPAHAN
12 Pengadaan Truk Arm Roll Kap. 6 m3 Spek : Tenaga Mesin 130 PS, Roda 6 Ban, 1.00 Unit 576,000,000.00 1.00 576,000,000.00 1.00 576,000,000.00
Bobot 8,25 ton, Stir Power Steering, Panjang body Karoseri Arm Roll
2 Pengadaan Container Sampah Kap. 6 m3 Spek : Tebal Plat 3 mm dilapis Fiber, 2.00 Unit 67,200,000.00 2.00 134,400,000.00 2.00 134,400,000.00
Rangka Sasis Besi UNP 100, Container panjang 3,5 m, lebar 1,95 m, Tinggi 1,2 m
14 Bangunan Garasi Truck dan Landasan Container di PLBN
STRUKTUR
Pondasi
Galian Tanah 46.9800 m3 78,650.00 46.9800 3,694,977.00 46.98 3,694,977.00
Timbunan kembali 8.2650 m3 128,150.00 8.2650 1,059,159.75 8.27 1,059,159.75
Pasir urug 6.5250 m3 308,660.00 6.5250 2,014,006.50 6.53 2,014,006.50
(HSBG) (Rp) (Rp.)
(Rp)
lantai kerja 2.1750 852,038.00 2.1750 1,853,182.65 2.18 1,853,182.65
Timbunan tanah 32.5360 m3 128,150.00 32.5360 4,169,488.40 32.54 4,169,488.40
aan stamping 15.6600 m3 850,000.00 15.6600 13,311,000.00 15.66 13,311,000.00
pondasi batu kali 14.3550 m3 1,071,510.00 14.3550 15,381,526.05 14.36 15,381,526.05
Beton
Sloof (20x30) cm 2.6100 m3 5,275,414.75 2.6100 13,768,832.50 2.61 13,768,832.50
Kolom (20x25) cm 2.0250 m3 7,107,980.25 2.0250 14,393,660.01 2.03 14,393,660.01
Balok (25x15) cm 2.9625 m3 7,175,976.30 2.9625 21,258,829.79 2.96 21,258,829.79
ARSITEKTUR
pasangan bata merah 94.5000 m2 200,000.00 94.5000 18,900,000.00 94.50 18,900,000.00
plester aci 189.0000 m2 142,925.20 189.0000 27,012,862.80 189.00 27,012,862.80
Cor lantai tulangan 1 lapis tebal 30 cm 15.6000 m3 2,750,000.00 15.6000 42,900,000.00 15.60 42,900,000.00
Lantai beton selasar 6.5160 m3 2,750,000.00 6.5160 17,919,000.00 6.52 17,919,000.00
Urugan pasir tebal 15 cm 15.6000 m2 308,660.00 15.6000 4,815,096.00 15.60 4,815,096.00
Cat dinding 189.0000 m2 44,495.00 189.0000 8,409,555.00 189.00 8,409,555.00
Cat plafond 51.0000 m2 40,161.00 51.0000 2,048,211.00 51.00 2,048,211.00
plafond grc 81.3400 m2 275,000.00 81.3400 22,368,500.00 81.34 22,368,500.00
lisplak grc 36.2000 m1 80,000.00 36.2000 2,896,000.00 36.20 2,896,000.00
atap baja ringan 142.4400 m2 225,000.00 142.4400 32,049,000.00 142.44 32,049,000.00
atap zincalume 142.4400 m2 145,000.00 142.4400 20,653,800.00 142.44 20,653,800.00
nock zincalume 41.8000 m1 70,000.00 41.8000 2,926,000.00 41.80 2,926,000.00
pasangan roster 38.4000 m2 860,000.00 38.4000 33,024,000.00 38.40 33,024,000.00
saluran 36.2000 m1 376,157.26 36.2000 13,616,892.96 36.20 13,616,892.96
MEKANIKAL & ELEKTRIKAL
Instalasi listrik + armatur 9.0000 ttk 573,000.00 9.0000 5,157,000.00 9.00 5,157,000.00
16 Penyuluhan pemilahan sampah 1.0000 ls 544,876,000.00 1.0000 544,876,000.00 1.00 544,876,000.00
TOTAL 1,600,876,580.40 - 1,600,876,580.40
V Peningkatan Jalan & Jembatan Ruas I, Sta. 00 + 000 - Sta 05 + 663.947, Panjang = 5.664 Km
V Peningkatan Jalan & Jembatan Ruas I, Sta. 00 + 000 - Sta 10 + 800
1 UMUM
1.1 Mobilisasi 1.00 Ls 475,000,000.00 475,000,000.00 - -
1.2 Management Mutu 1.00 Ls 150,000,000.00 150,000,000.00 - -
2 Drainase - -
2.1 Galian untuk selokan drainase dan saluran air 3,907.78 m3 49,088.83 191,828,396.39 - -
2.2 Gorong-gorong Pipa beton Bertulang Dia.60 cm 9.00 m' 907,375.83 8,166,382.51 - -
2.3 Gorong-gorong Pipa beton Bertulang Dia.100 cm 27.00 m' 1,374,180.47 37,102,872.64 - -
2.4 Beton K250 (fc' 20) untuk struktur drainase beton mirror 2,175.00 m' 376,157.26 818,142,049.29 1,600.00 601,851,622.47 1,600.00 601,851,622.47
2.5 Gorong - Gorong box culvert STA (5+175,5+560,5+810,5+960,6+700,7+325,7+525,7+705,8+240 81.00 m' 4,153,246.85 81.00 336,412,994.53 81.00 336,412,994.53
3 Pekerjaan Tanah - -
3.1 Galian Biasa 3,879.91 m3 44,821.31 173,902,829.99 - -
3.2 Galian Struktur dengan kedalaman 0 - 2 meter 348.94 m3 64,474.55 22,497,749.57 - -
3.5 Timbunan Biasa dari sumber galian 1,715.90 m3 213,104.36 365,665,774.59 - -
3.6 Timbunan Biasa dari sumber galian 3,134.14 m3 213,104.36 667,897,839.30 - -
3.7 Timbunan Pilihan 453.60 m3 257,788.04 116,932,656.06 6,768.90 1,744,941,480.61 6,768.90 1,744,941,480.61
3.8 Penyiapan Badan jalan 38,650.26 m2 7,839.96 303,016,312.94 21,537.24 168,851,000.12 21,537.24 168,851,000.12
4 Pelebaran Perkerasan dan Bahu jalan - -
4.1 Lapis Pondasi Agregat B 2,813.11 m3 484,933.94 1,364,173,972.84 2,001.89 970,782,951.83 2,001.89 970,782,951.83
5 Perkerasan Berbutir - -
5.1 Lapis Pondasi Agregat Kelas 286.37 m3 544,694.02 155,984,026.23 6,936.13 3,778,068,526.34 6,936.13 3,778,068,526.34
5.2 Perkerasan Beton Semen (K350) 4,587.39 m3 1,680,741.50 7,710,216,740.19 2,635.11 4,428,938,728.61 2,635.11 4,428,938,728.61
5.3 Lean Concrete 5,066.82 m3 1,005,933.05 5,096,881,714.06 1,995.57 2,007,409,823.54 (1,995.57) (2,007,409,823.54)
5.4 Lapis Pondasi Atas Bersemen (Cement Treated Base (CTB) 4,587.39 m3 761,317.37 3,492,459,671.32 4,587.39 3,492,459,671.32 (4,587.39) (3,492,459,671.32)
5.5 Baja tulangan U-24 16,186.50 190,764.71 3,087,813,052.87 190,764.71 3,087,813,052.87
5.6 Baja tulangan U-32 16,791.50 101,014.85 1,696,190,820.19 101,014.85 1,696,190,820.19
6 Perkerasan Jalan - -
6.1 Lapis Resap Pengikat - Aspal Cair 3,294.16 liter 14,533.59 47,875,958.68 3,294.16 47,875,958.68 (3,294.16) (47,875,958.68)
6.2 Lapis Resap Pengikat - Aspal Emulsi 1,880.01 liter 14,533.59 27,323,287.60 1,880.01 27,323,287.60 (1,880.01) (27,323,287.60)
6.3 Lataston Lapis Aus (HRS-WC) (gradasi senjang/semi senjang) 2,989.75 ton 1,849,926.08 5,530,816,504.50 2,989.75 5,530,816,504.50 (2,989.75) (5,530,816,504.50)
6.4 Lataston Lapis Aus Perata (HRS-WC(L)) (gradasi senjang/semi senjang) 534.82 ton 1,849,926.08 989,377,467.33 534.82 989,377,467.33 (534.82) (989,377,467.33)
6.5 Bahan Anti Pengelupasan 586.20 kg 75,000.00 43,965,000.00 586.20 43,965,000.00 (586.20) (43,965,000.00)
6.6 Bahan Pengisi (Filler) Tambahan Semen 18,454.93 kg 1,500.00 27,682,395.00 1,500.00 2,250,000.00 (1,500.00) (2,250,000.00)
7 STRUKTUR - -
7.1 Beton mutu sedang fc'30 Mpa Lantai Jembatan 102.89 m3 2,228,650.16 229,305,815.10 102.89 229,305,815.10 (102.89) (229,305,815.10)
7.2 Beton mutu sedang fc'30 Mpa untuk Gelagar Tipe 1 60.55 m3 2,228,650.16 134,944,767.27 60.55 134,944,767.27 (60.55) (134,944,767.27)
7.3 Beton mutu sedang fc'25 Mpa untuk Abutmen, Pilar, Plat Injak & Wingwall 520.69 m3 2,012,357.57 1,047,814,462.49 520.69 1,047,814,462.49 (520.69) (1,047,814,462.49)
7.4 Beton mutu sedang fc'20 Mpa 75.36 m3 1,880,786.32 141,736,057.09 75.36 141,736,057.09 (75.36) (141,736,057.09)
(HSBG) (Rp) (Rp.)
(Rp)
7.6 Beton siklop fc'15 Mpa m3 - -
7.7 Beton mutu rendah fc' 10 Mpa 16.34 m3 1,725,701.72 28,197,966.03 16.34 28,197,966.03 (16.34) (28,197,966.03)
7.8 Baja Tulangan U24 Polos 14,906.49 kg 16,186.50 241,283,900.39 14,906.49 241,283,900.39 (14,906.49) (241,283,900.39)
7.9 Baja Tulangan U32 Ulir 151,945.76 kg 16,791.50 2,551,397,229.04 151,945.76 2,551,397,229.04 (151,945.76) (2,551,397,229.04)
7.10 Penyediaan Tiang Pancang Baja Dia 500 mm tebal 10 mm 780.00 m' 2,151,668.07 1,678,301,094.71 780.00 1,678,301,094.71 (780.00) (1,678,301,094.71)
7.11 Pemancangan Tiang Pancang Baja Dia 500 mm 700.00 m' 258,976.67 181,283,666.67 700.00 181,283,666.67 (700.00) (181,283,666.67)
7.12 Dinding Sumuran Silinder Terpasang Dia. ……. - -
7.13 Pasangan Batu 782.20 m3 828,404.79 647,978,225.25 - -
7.14 Expansion Joint Tipe Rubber 1 60.00 m' 1,487,200.00 89,232,000.00 60.00 89,232,000.00 (60.00) (89,232,000.00)
7.16 Perletakkan Elastomerik Alam Uk. 200 mm x 300 mm x 27 mm 36.00 buah 980,571.43 35,300,571.43 36.00 35,300,571.43 (36.00) (35,300,571.43)
7.17 Sandaran (Railing) 105.60 m' 743,050.00 78,466,080.00 105.60 78,466,080.00 (105.60) (78,466,080.00)
7.18 Papan Nama Jembatan 6.00 buah 899,250.00 5,395,500.00 6.00 5,395,500.00 (6.00) (5,395,500.00)
7.19 Deck Drain 18.00 unit 550,000.00 9,900,000.00 18.00 9,900,000.00 (18.00) (9,900,000.00)
7.20 Pipa Drainase PVC dia. 100 mm 18.00 m' 100,000.00 1,800,000.00 18.00 1,800,000.00 (18.00) (1,800,000.00)
7.21 Wire mesh 270.04 ton 19,360.00 5,228,013.12 270.04 5,228,013.12 (270.04) (5,228,013.12)
JEMBATAN DAN BOX CULVERT - -
1 Box Culvert STA 2+575 lebar sunagi 4 m, tinggi sungai 2m - -
pekerjaan tanah - -
Galian tanah m3 104,632.00 55.00 5,754,760.00 55.00 5,754,760.00
Pembuangan tanah bekas galian m3 39,358.00 46.75 1,839,986.50 46.75 1,839,986.50
Urugan tanah kembali m3 34,430.00 8.25 284,047.50 8.25 284,047.50
Pasir urug tebal 10 cm m3 308,660.00 2.48 763,933.50 2.48 763,933.50
Lantai kerja tebal 10 cm m3 1,005,933.05 2.48 2,489,684.31 2.48 2,489,684.31
Beton Box Culvert - -
Beton mutu sedang fc'30 Mpa m3 2,228,650.16 15.40 34,321,212.49 15.40 34,321,212.49
Besi beton kg 16,791.50 4,650.80 78,093,908.20 4,650.80 78,093,908.20
Bekisting m2 415,335.36 128.00 53,162,926.08 128.00 53,162,926.08
Beton lapis luar/wing wall - -
Beton balok Fc'30 Mpa m3 2,228,650.16 1.15500 2,574,090.94 1.16 2,574,090.94
besi beton kg 16,791.50 86.80980 1,457,666.76 86.81 1,457,666.76
Beton lantai tebal 50 cm Fc'30 Mpa m3 2,228,650.16 12.38050 27,591,803.32 12.38 27,591,803.32
Besi beton kg 16,791.50 927.05184 15,566,590.97 927.05 15,566,590.97
Beton dinding tebal 150 cm fc'30 Mpa m3 2,228,650.16 3.96000 8,825,454.64 3.96 8,825,454.64
Besi beton kg 16,791.50 296.52480 4,979,096.18 296.52 4,979,096.18
Railling dan beton pengaman & finising - -
Railling jembatan m1 743,050.00 10.00 7,430,500.00 10.00 7,430,500.00
dinding pengaman jembatan teabl 25 cm tinggi 100 cm fc'30 Mpa m3 2,228,650.16 1.50000 3,342,975.24 1.50 3,342,975.24
Besi beton kg 16,791.50 453.00000 7,606,549.50 453.00 7,606,549.50
Bekisting dinding pengaman m2 415,335.36 13.60000 5,648,560.90 13.60 5,648,560.90
Finising box culvert ls 12,169,965.50 1.00000 12,169,965.50 1.00 12,169,965.50
Jembatan sementara ls 25,000,000.00 1.00 25,000,000.00 1.00 25,000,000.00
- -
pekerjaan tanah - -
Galian tanah m3 104,632.00 55.00 5,754,760.00 55.00 5,754,760.00
Urugam tanah kembali m3 34,430.00 8.25 284,047.50 8.25 284,047.50
Besi beton kg 16,791.50 4,650.80 78,093,908.20 4,650.80 78,093,908.20
Bekisting m2 415,335.36 128.00 53,162,926.08 128.00 53,162,926.08
besi beton kg 16,791.50 86.80980 1,457,666.76 86.81 1,457,666.76
Besi beton kg 16,791.50 927.05184 15,566,590.97 927.05 15,566,590.97
Besi beton kg 16,791.50 296.52480 4,979,096.18 296.52 4,979,096.18
Besi beton kg 16,791.50 453.00000 7,606,549.50 453.00 7,606,549.50
- -
2 Jembatan STA 4+700 Lebar sungai 8m, Tinggi Sungai 3,5 M - -
pekerjaan tanah - -
(HSBG) (Rp) (Rp.)
(Rp)
Galian tanah m3 104,632.00 140.00 14,648,480.00 140.00 14,648,480.00
Pekerjaan pondasi - -
Galian pondasi sumuran dia 2m dalam3,5 m m3 104,632.00 43.96 4,599,622.72 43.96 4,599,622.72
Beton siklop beton mutu sedang Fc'25 Mpa m3 2,012,357.57 43.96 88,463,238.72 43.96 88,463,238.72
Pekerjaan beton - -
Beton pile cup Fc'30 Mpa m3 2,228,650.16 47.74 106,395,758.70 47.74 106,395,758.70
besi beton pile cup kg 16,791.50 16,709.00 280,569,173.50 16,709.00 280,569,173.50
Bekisting pile cup m2 415,335.36 45.60 18,939,292.42 45.60 18,939,292.42
Beton Abutment Fc'30 Mpa m3 2,228,650.16 38.33 85,420,594.85 38.33 85,420,594.85
besi beton Abutment kg 16,791.50 15,331.36 257,436,531.44 15,331.36 257,436,531.44
Bekisting Abutment m2 415,335.36 112.00 46,517,560.32 112.00 46,517,560.32
Beton wing wall fc'30 Mpa m3 2,228,650.16 40.92 91,196,364.60 40.92 91,196,364.60
Besi beton wing wall kg 16,791.50 12,357.84 207,506,670.36 12,357.84 207,506,670.36
Bekisting wing wall m2 415,335.36 106.40 44,191,682.30 106.40 44,191,682.30
Beton balok (50x80) cm Fc'30 Mpa m3 2,228,650.16 17.60 39,224,242.84 17.60 39,224,242.84
Besi balok kg 16,791.50 7,920.00 132,988,680.00 7,920.00 132,988,680.00
Bekisting balok m2 415,335.36 67.20 27,910,536.19 67.20 27,910,536.19
Plat lantai tebal 20 cm Fc'30 mpa m3 2,228,650.16 8.96 19,968,705.45 8.96 19,968,705.45
Besi beton kg 16,791.50 2,688.00 45,135,552.00 2,688.00 45,135,552.00
bekisting plat lantai m2 526,093.62 48.00 25,252,493.64 48.00 25,252,493.64
Beton plat injak Fc'30 Mpa tabl 30 cm m3 2,228,650.16 15.6 34,766,942.52 15.60 34,766,942.52
besi beton kg 16,791.50 4,680.00 78,584,220.00 4,680.00 78,584,220.00
Bekisting m2 526,093.62 12.00 6,313,123.41 12.00 6,313,123.41
Beton trotoar m3 2,012,357.57 2.4 4,829,658.17 2.40 4,829,658.17
Besi beton kg 16,791.50 336 5,641,944.00 336.00 5,641,944.00
Bekisting m2 415,335.36 6.00 2,492,012.16 6.00 2,492,012.16
Railling m1 743,050.00 18.00 13,374,900.00 18.00 13,374,900.00
Tiang beton railling bh 750,000.00 8.00 6,000,000.00 8.00 6,000,000.00
Beton pengaman tinggi 1m tebal 25 cm m3 2,228,650.16 2.0000 4,457,300.32 2.00 4,457,300.32
Besi beton pengaman jembatan kg 16,791.50 550.0000 9,235,325.00 550.00 9,235,325.00
Bekisting beton pengaman m2 415,335.36 17.6000 7,309,902.34 17.60 7,309,902.34
Finising jembatan ls 35,000,000.00 1.00 35,000,000.00 1.00 35,000,000.00
- -
4 Box Culvert STA 8+875 lebar sunagi 4 m, tinggi sungai 3,5m - -
pekerjaan tanah - -
Galian tanah m3 104,632.00 82.50 8,632,140.00 82.50 8,632,140.00
Besi beton kg 16,791.50 5,587.00 93,814,110.50 5,587.00 93,814,110.50
Bekisting m2 415,335.36 185.00 76,837,041.60 185.00 76,837,041.60
besi beton kg 16,791.50 86.80980 1,457,666.76 86.81 1,457,666.76
Besi beton kg 16,791.50 1,969.62500 33,072,958.19 1,969.63 33,072,958.19
Besi beton kg 16,791.50 673.20000 11,304,037.80 673.20 11,304,037.80
Besi beton kg 16,791.50 453.00000 7,606,549.50 453.00 7,606,549.50
- -
5 Jembatan STA 9+800 Lebar sungai 14 m, Tinggi Sungai 4 M - -
pekerjaan tanah - -
Galian tanah m3 104,632.00 420.00 43,945,440.00 420.00 43,945,440.00
Urugan tanah kembali m3 34,430.00 42.00 1,446,060.00 42.00 1,446,060.00
Pasir urug tebal 10 cm m3 308,660.00 8.68 2,679,168.80 8.68 2,679,168.80
(HSBG) (Rp) (Rp.)
(Rp)
Pekerjaan pondasi - -
Galian pondasi sumuran dia 2m dalam3,5 m m3 104,632.00 125.60 13,141,779.20 125.60 13,141,779.20
Beton siklop beton mutu sedang Fc'25 Mpa m3 2,228,650.16 125.60 279,918,460.27 125.60 279,918,460.27
Pekerjaan beton - -
Beton pile cup Fc'30 Mpa m3 2,228,650.16 86.80 193,446,834.01 86.80 193,446,834.01
besi beton pile cup kg 16,791.50 34,720.00 583,000,880.00 34,720.00 583,000,880.00
Bekisting pile cup m2 415,335.36 64.80 26,913,731.33 64.80 26,913,731.33
Beton Abutment Fc'30 Mpa m3 2,228,650.16 66.09 147,295,946.47 66.09 147,295,946.47
besi beton Abutment kg 16,791.50 26,436.80 443,913,527.20 26,436.80 443,913,527.20
Bekisting Abutment m2 415,335.36 144.00 59,808,291.84 144.00 59,808,291.84
Beton wing wall fc'30 Mpa m3 2,228,650.16 55.80 124,358,679.01 55.80 124,358,679.01
Besi beton wing wall kg 16,791.50 16,851.60 282,963,641.40 16,851.60 282,963,641.40
Bekisting wing wall m2 415,335.36 121.60 50,504,779.78 121.60 50,504,779.78
Beton balok (50x80) cm Fc'30 Mpa m3 2,228,650.16 42.00 93,603,306.78 42.00 93,603,306.78
Besi balok kg 16,791.50 25,200.00 423,145,800.00 25,200.00 423,145,800.00
Bekisting balok m2 415,335.36 203.00 84,313,078.08 203.00 84,313,078.08
Plat lantai tebal 20 cm Fc'30 mpa m3 2,228,650.16 15.68 34,945,234.53 15.68 34,945,234.53
Besi beton kg 16,791.50 4,704.00 78,987,216.00 4,704.00 78,987,216.00
bekisting plat lantai m2 526,093.62 84.00 44,191,863.87 84.00 44,191,863.87
Beton plat injak Fc'30 Mpa tabl 30 cm m3 2,228,650.16 18.72 41,720,331.02 18.72 41,720,331.02
besi beton kg 16,791.50 5,616.00 94,301,064.00 5,616.00 94,301,064.00
Bekisting m2 526,093.62 12.00 6,313,123.41 12.00 6,313,123.41
Beton trotoar m3 2,228,650.16 4.2 9,360,330.68 4.20 9,360,330.68
Besi beton kg 16,791.50 588 9,873,402.00 588.00 9,873,402.00
Bekisting m2 415,335.36 9.60 3,987,219.46 9.60 3,987,219.46
Railling m1 743,050.00 28.00 20,805,400.00 28.00 20,805,400.00
Tiang beton railling bh 750,000.00 16.00 12,000,000.00 16.00 12,000,000.00
Beton pengaman tinggi 1m tebal 25 cm m3 2,228,650.16 2.5000 5,571,625.40 2.50 5,571,625.40
Besi beton pengaman jembatan kg 16,791.50 687.5000 11,544,156.25 687.50 11,544,156.25
Bekisting beton pengaman m2 415,335.36 17.6000 7,309,902.34 17.60 7,309,902.34
Finising jembatan ls 55,000,000.00 1.00 55,000,000.00 1.00 55,000,000.00
8.1 Marka Jalan Termoplastik 19.52 m2 258,759.29 5,050,981.26 19.52 5,050,981.26 (19.52) (5,050,981.26)
8.2 Rambu Jalan Tunggal dengan Permukaan Pemantul Engineer Grade 4.00 buah 649,988.13 2,599,952.52 4.00 2,599,952.52 (4.00) (2,599,952.52)
9 Pekerja Harian - -
10 Pekerjaan Pemeliharaan Rutin - -
11 Perlengkapan Jalan dan Utilitas - -
11.1 PJU Solar sell + Lampu 142.00 unit 30,000,000.00 4,260,000,000.00 142.00 4,260,000,000.00 (142.00) (4,260,000,000.00)
TOTAL 39,321,804,494.34 22,991,491,024.97 22,985,268,667.06 6,222,357.91
VI Peningkatan Jalan & Jembatan Ruas II, Sta. 00 + 000 - Sta 02 + 626.667, Panjang = 2.627 Km
1 UMUM
1.1 Mobilisasi 1.00 ls 475,000,000.00 475,000,000.00 - -
1.2 Management Mutu 1.00 ls 150,000,000.00 150,000,000.00 - -
2 Drainase - -
2.1 Galian untuk selokan drainase dan saluran air 1,854.63 m3 49,088.83 91,041,616.40 - -
2.2 Gorong-gorong Pipa beton Bertulang Dia.60 cm 24.00 m' 907,375.83 21,777,020.03 - -
2.3 Gorong-gorong Pipa beton Bertulang Dia.100 cm 27.00 m' 1,374,180.47 37,102,872.64 - -
2.4 Beton K250 (fc' 20) untuk struktur drainase beton mirror 1,175.00 m' 376,157.26 441,984,785.25 1,825.00 686,487,006.88 1,825.00 686,487,006.88
2.5 Gorong-gorong Box Culvert 1x2 m STA (1+100,1+200,1+250,1+500, 2+000) 45.00 m' 6,432,997.82 45.00 289,484,901.97 45.00 289,484,901.97
2.6 Gorong-gorong Box Culvert 1x1 m STA (1+450) 9.00 m' 4,153,246.85 9.00 37,379,221.61 9.00 37,379,221.61
3 Pekerjaan Tanah - -
3.1 Galian Biasa 3,033.88 m3 44,821.31 135,982,477.40 - -
3.4 Timbunan Pilihan dari sumber galian 1,814.87 m3 213,104.36 386,756,713.29 - -
3.5 Timbunan Pilihan (diukur diatas bak truk) 2,108.60 m3 257,788.04 543,571,866.33 - -
3.6 Penyiapan Badan jalan 16,905.18 m2 7,839.96 132,535,856.50 - -
4 Pelebaran Perkerasan dan Bahu jalan - -
4.1 Lapis Pondasi Agregat B 1,517.16 m3 484,933.94 735,722,377.53 - -
5 Perkerasan Berbutir - -
5.1 Lapis Pondasi Agregat Kelas A 346.40 m3 544,694.02 188,682,008.53 - -
5.2 Lapis Pondasi Agregat Kelas B 2,625.35 m3 484,933.73 1,273,121,799.43 - -
5.3 Perkerasan Beton Semen (K350) 2,127.87 m3 1,680,741.50 3,576,399,415.61 - -
5.4 Lean Concrete 2,060.73 m3 1,005,933.05 2,072,955,414.13 878.58 883,791,654.95 (878.58) (883,791,654.95)
5.5 Lapis Pondasi Atas Bersemen (Cement Treated Base (CTB) 2,127.87 m3 761,317.37 1,619,984,392.10 2,127.87 1,619,984,392.10 (2,127.87) (1,619,984,392.10)
5.5 Baja tulangan U-24 16,186.50 56,202.49 909,721,671.02 56,202.49 909,721,671.02
5.6 Baja tulangan U-32 16,791.50 29,760.67 499,726,350.30 29,760.67 499,726,350.30
6 Perkerasan Jalan - -
(HSBG) (Rp) (Rp.)
(Rp)
6.1 Lapis Resap Pengikat - Aspal Emulsi 3,549.22 liter 14,533.59 51,582,908.30 3,549.22 51,582,908.30 (3,549.22) (51,582,908.30)
6.2 Lapis Resap Pengikat - Aspal Cair 2,148.50 liter 14,533.59 31,225,418.12 2,148.50 31,225,418.12 (2,148.50) (31,225,418.12)
6.3 Lataston Lapis Aus (HRS-WC) (gradasi senjang/semi senjang) 1,736.61 ton 1,849,926.08 3,212,600,129.79 1,736.61 3,212,600,129.79 (1,736.61) (3,212,600,129.79)
6.4 Lataston Lapis Aus Perata (HRS-WC(L)) (gradasi senjang/semi senjang) 738.99 ton 1,849,926.08 1,367,076,873.86 738.99 1,367,076,873.86 (738.99) (1,367,076,873.86)
6.5 Bahan Anti Pengelupasan 409.92 kg 75,000.00 30,744,000.00 409.92 30,744,000.00 (409.92) (30,744,000.00)
6.6 Bahan Pengisi (Filler) Tambahan Semen 24,829.69 kg 1,500.00 37,244,535.00 24,829.69 37,244,535.00 (24,829.69) (37,244,535.00)
7 STRUKTUR - -
7.1 Beton mutu sedang fc'30 Mpa Lantai Jembatan 102.89 m3 2,228,650.16 229,305,815.10 102.89 229,305,815.10 (102.89) (229,305,815.10)
7.2 Beton mutu sedang fc'30 Mpa untuk Gelagar Tipe 1 60.55 m3 2,228,650.16 134,944,767.27 60.55 134,944,767.27 (60.55) (134,944,767.27)
7.3 Beton mutu sedang fc'25 Mpa untuk Abutmen, Pilar, Plat Injak & Wingwall 520.69 m3 2,012,357.57 1,047,814,462.49 520.69 1,047,814,462.49 (520.69) (1,047,814,462.49)
7.6 Beton siklop fc'15 Mpa m3 - -
7.7 Beton mutu rendah fc' 10 Mpa 16.34 m3 1,725,701.72 28,197,966.03 16.34 28,197,966.03 (16.34) (28,197,966.03)
7.8 Baja Tulangan U24 Polos 14,906.49 kg 16,186.50 241,283,900.39 14,906.49 241,283,900.39 (14,906.49) (241,283,900.39)
7.9 Baja Tulangan U32 Ulir 151,945.76 kg 16,791.50 2,551,397,229.04 151,945.76 2,551,397,229.04 (151,945.76) (2,551,397,229.04)
7.10 Penyediaan Tiang Pancang Baja Dia 500 mm tebal 10 mm 780.00 m' 2,151,668.07 1,678,301,094.71 780.00 1,678,301,094.71 (780.00) (1,678,301,094.71)
7.11 Pemancangan Tiang Pancang Baja Dia 500 mm 700.00 m' 258,976.67 181,283,666.67 700.00 181,283,666.67 (700.00) (181,283,666.67)
7.12 Dinding Sumuran Silinder Terpasang Dia. ……. m' - -
7.13 Pasangan Batu 782.20 m3 828,404.79 647,978,225.25 - -
7.16 Perletakkan Elastomerik Alam Uk. 200 mm x 300 mm x 27 mm 36.00 buah 980,571.43 35,300,571.43 36.00 35,300,571.43 (36.00) (35,300,571.43)
7.17 Sandaran (Railing) 105.60 m' 743,050.00 78,466,080.00 105.60 78,466,080.00 (105.60) (78,466,080.00)
7.18 Papan Nama Jembatan 6.00 buah 899,250.00 5,395,500.00 6.00 5,395,500.00 (6.00) (5,395,500.00)
7.19 Deck Drain 18.00 unit 550,000.00 9,900,000.00 18.00 9,900,000.00 (18.00) (9,900,000.00)
7.20 Pipa Drainase PVC dia. 100 mm 18.00 m' 100,000.00 1,800,000.00 18.00 1,800,000.00 (18.00) (1,800,000.00)
7.21 Wire mesh 270.04 ton 19,360.00 5,228,013.12 270.04 5,228,013.12 (270.04) (5,228,013.12)
- -
pekerjaan tanah - -
Galian tanah m3 104,632.00 55.00 5,754,760.00 55.00 5,754,760.00
Besi beton kg 16,791.50 10,231.76 171,806,598.04 10,231.76 171,806,598.04
Bekisting m2 415,335.36 280.00 116,293,900.80 280.00 116,293,900.80
besi beton kg 16,791.50 198.42240 3,331,809.73 198.42 3,331,809.73
Besi beton kg 16,791.50 1,812.09600 30,427,809.98 1,812.10 30,427,809.98
Besi beton kg 16,791.50 326.17728 5,477,005.80 326.18 5,477,005.80
Besi beton kg 16,791.50 594.00000 9,974,151.00 594.00 9,974,151.00
- -
pekerjaan tanah - -
Galian tanah m3 104,632.00 55.00 5,754,760.00 55.00 5,754,760.00
Besi beton kg 16,791.50 7,893.07 132,536,518.49 7,893.07 132,536,518.49
Bekisting m2 415,335.36 260.00 107,987,193.60 260.00 107,987,193.60
besi beton kg 16,791.50 148.81680 2,498,857.30 148.82 2,498,857.30
Besi beton kg 16,791.50 1,359.07200 22,820,857.49 1,359.07 22,820,857.49
(HSBG) (Rp) (Rp.)
(Rp)
Besi beton kg 16,791.50 326.17728 5,477,005.80 326.18 5,477,005.80
Besi beton kg 16,791.50 405.00000 6,800,557.50 405.00 6,800,557.50
- -
3 Box Culvert STA 1+150 lebar sunagi 3,5 m, tinggi sungai 1,5m - -
pekerjaan tanah - -
Galian tanah m3 104,632.00 31.50 3,295,908.00 31.50 3,295,908.00
Besi beton kg 16,791.50 3,709.01 62,279,891.79 3,709.01 62,279,891.79
Bekisting m2 415,335.36 111.65 46,372,192.94 111.65 46,372,192.94
besi beton kg 16,791.50 86.80980 1,457,666.76 86.81 1,457,666.76
Besi beton kg 16,791.50 823.68000 13,830,822.72 823.68 13,830,822.72
Besi beton kg 16,791.50 296.52480 4,979,096.18 296.52 4,979,096.18
(HSBG) (Rp) (Rp.)
(Rp)
Besi beton kg 16,791.50 453.00000 7,606,549.50 453.00 7,606,549.50
8 Pengembalian Kondisi dan Pekerjaan Minor - -
8.1 Marka Jalan Termoplastik 43.68 m2 258,759.29 11,302,605.60 43.68 11,302,605.60 (43.68) (11,302,605.60)
8.2 Rambu Jalan Tunggal dengan Permukaan Pemantul Engineer Grade 10.00 buah 649,988.13 6,499,881.29 10.00 6,499,881.29 (10.00) (6,499,881.29)
9 Pekerja Harian - -
10 Pekerjaan Pemeliharaan Rutin - -
11 Perlengkapan Jalan dan Utilitas - -
11.1 PJU Solar sell + Lampu 40.00 Unit 30,000,000.00 1,200,000,000.00 40.00 1,200,000,000.00 (40.00) (1,200,000,000.00)
TOTAL 25,093,282,162.99 3,720,894,074.29 15,028,192,419.32 (11,307,298,345.03)
TOTAL 88,442,029,420.83 62,040,403,849.87 62,040,403,849.87 0.00

PPN 10% 8,844,202,942.08
GRAN TOTAL 97,286,232,362.91
DIBULATKAN 97,286,232,000.00
SELISIH
DIBUAT OLEH :
KONTRAKTOR PELAKSANA
PT. IDEE MURNI PRATAMA
Asepsetia Gunadi, ST
PROJECT MANAGER
REKAPITULASI RENCANA ANGGARAN BIAYA
Pengembangan Infrastruktur Permukiman Aruk (Sajiang Besar) Kabupaten Sambas (F-B3)
NO JENIS PEKERJAAN JUMLAH (RP)
I INSTALASI PENGOLAHAN SUMUR AIR BOR DALAM (9 TTK) 13,635,033,440.00
II IPAL KARASITAS 160 ML 1,549,456,495.67
III SEPTIC TANK INDIVIDUAL DAN RESAPAN (300 unit) 5,203,368,838.55
IV TEMPAT PEMILAHAN SAMPAH 3R 3,639,083,989.27
V Peningkatan Jalan & Jembatan Ruas I, Sta. 00 + 000 - Sta 05 + 663.947, Panjang = 5.664 Km 39,321,804,494.34
VI Peningkatan Jalan & Jembatan Ruas II, Sta. 00 + 000 - Sta 02 + 626.667, Panjang = 2.627 Km 25,093,282,162.99
Jumlah 88,442,029,420.83
PPN 10% 8,844,202,942.08
Grand Total 97,286,232,362.91
Grand Total Dibulatkan 97,286,232,000.00
Sembilan Puluh Tujuh Milyar Dua Ratus Delapan Puluh Enam Juta Dua Ratus Tiga
Terbilang :
Puluh Dua Ribu Rupiah.

ADENDUM I
I SPAM 20,102,642,507.12
II IPAL KOMUNAL 13,624,499,663.10
III PERSAMPAHAN 1,600,876,580.40
IV JALAN, DRAINASE & JEMBATAN 53,114,010,670.22
Jumlah 88,442,029,420.83
PPN 10% 8,844,202,942.08
Grand Total 97,286,232,362.92
Sembilan Puluh Tujuh Milyar Dua Ratus Delapan Puluh Enam Juta Dua Ratus Tiga
Terbilang :
Puluh Dua Ribu Rupiah.
Jakarta, 03 Juni 2016

PT. IDEE MURNI PRATAMA
Alexander Siagian
Direktur
ADENDUM I
I SPAM 20,102,642,507.12
II IPAL KOMUNAL 13,624,499,663.10
III PERSAMPAHAN 1,600,876,580.40
IV JALAN, DRAINASE & JEMBATAN 53,114,010,670.22
Jumlah 88,442,029,420.83
PPN 10% 8,844,202,942.08
Grand Total 97,286,232,362.92
Terbilang : # Sembilan Tujuh Puluh Milyar Dua Ratus Delapan Puluh Enam Juta Dua Ratus Tiga Puluh Dua Ribu Rupiah#
KONTRAKTOR PELAKSANAAN PEJABAT PEMBUAT KOMITMEN

PT. IDEE MURNI PRATAMA PENGEMBANGAN KAWASAN PERMUKIMAN PERBATASAN
Alexander Siagian M. BAYU MOELYANTONO, ST, MM

Direktur NIP 1981 0602 200604 1003
RENCANA ANGGARAN BIAYA ADENDUM I

VOLUME SATUAN HARGA SATUAN KONSTRUKSI FISIK VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA VOLUME JUMLAH HARGA (Rp.)
(HSBG) (Rp) (Rp.)
(Rp)
I. SPAM
12 Sumber Air Baku Hulu Sungai Tembau Igoh
- Pekerjaan Turap Penahan Lereng 162.36 m3 1,071,510.00 162.36 173,970,363.60 162.36 173,970,363.60
- Bangunan Bak Pengumpul 1.00 unit 86,809,923.21 1.00 86,809,923.21 1.00 86,809,923.21
- Bangunan Reservoir Kap. 50 m3 1.00 unit 325,781,012.30 1.00 325,781,012.30 1.00 325,781,012.30
- Pintu Pagar BRC 1.00 unit 7,183,635.70 1.00 7,183,635.70 1.00 7,183,635.70
13 Sumber Air Baku Hulu Sungai Pencengal
- Bangunan Intake Bendung & Bak Pengumpul 1.00 unit 220,686,316.03 1.00 220,686,316.03 1.00 220,686,316.03
14 Sumber Air Baku Hulu Sungai Madak
- Bangunan Bak Pengumpul 1.00 Unit 86,809,923.21 1.00 86,809,923.21 1.00 86,809,923.21
15 PEKERJAAN PIPE SUPPORTS TYPICAL
- Tinggi 2 m 33.00 Unit 1,520,359.59 33.00 50,171,866.38 33.00 50,171,866.38
- Tinggi 1,5 m 54.00 Unit 1,123,517.28 54.00 60,669,933.28 54.00 60,669,933.28
- Tinggi 1 m 37.50 Unit 608,151.02 37.50 22,805,663.43 37.50 22,805,663.43
- Tinggi 0,3 m 1,133.33 Unit 154,129.17 1,133.33 174,679,722.83 1,133.33 174,679,722.83
16 PENGADAAN PIPA, FITTING & ACCESSORIES -
PIPA HDPE PN 100 SDR-17
Pipa HDPE Ø 150 mm 3,055.00 m' 384,000.00 3,055.00 1,173,120,000.00 3,055.00 1,173,120,000.00
Pipa HDPE Ø 100 mm 4,982.00 m' 159,600.00 4,982.00 795,127,200.00 4,982.00 795,127,200.00
Pipa HDPE Ø 75 mm 222.00 m' 107,040.00 222.00 23,762,880.00 222.00 23,762,880.00
Pipa HDPE Ø 50 mm 13,688.00 m' 52,800.00 13,688.00 722,726,400.00 13,688.00 722,726,400.00
PIPA GI MEDIUM
Pipa GI Ø 200 mm 22.00 m' 1,007,000 22.00 22,154,000.00 22.00 22,154,000.00
Pipa GI Ø 150 mm 5,040.00 m' 761,667 5,040.00 3,838,800,000.00 5,040.00 3,838,800,000.00
Pipa GI Ø 100 mm 1,800.00 m' 485,000 1,800.00 873,000,000.00 1,800.00 873,000,000.00
Pipa GI Ø 75 mm 134.00 m' 246,000 134.00 32,964,000.00 134.00 32,964,000.00
Pipa GI Ø 50 mm 6.00 m' 177,000 6.00 1,062,000.00 6.00 1,062,000.00
17 FITTING DAN ACCESSORIES
Stub Flange HDPE
Ø 150 mm 12.00 bh 721,500.00 12.00 8,658,000.00 12.00 8,658,000.00
Ø 100 mm 18.00 bh 471,750.00 18.00 8,491,500.00 18.00 8,491,500.00
Ø 75 mm 9.00 bh 342,250.00 9.00 3,080,250.00 9.00 3,080,250.00
Ø 50 mm 98.00 bh 190,000.00 98.00 18,620,000.00 98.00 18,620,000.00
Equal Tee HDPE
Ø 150x150mm 4.00 bh 889,000.00 4.00 3,556,000.00 4.00 3,556,000.00
Ø 150x100mm 2.00 bh 576,072.00 2.00 1,152,144.00 2.00 1,152,144.00
Ø 150x75mm 2.00 bh 640,080.00 2.00 1,280,160.00 2.00 1,280,160.00
Ø 150x50mm 15.00 bh 576,072.00 15.00 8,641,080.00 15.00 8,641,080.00
Ø 100x100mm 1.00 bh 450,000.00 1.00 450,000.00 1.00 450,000.00
Ø 100x50mm 25.00 bh 364,500.00 25.00 9,112,500.00 25.00 9,112,500.00
Ø 75x50mm 2.00 bh 247,500.00 2.00 495,000.00 2.00 495,000.00
Ø 50x50mm 28.00 bh 115,000.00 28.00 3,220,000.00 28.00 3,220,000.00
Reducer HDPE
Ø 150x100mm 3.00 bh 512,000.00 3.00 1,536,000.00 3.00 1,536,000.00
Tee STEEL
Ø 150x150mm 1.00 bh 889,000.00 1.00 889,000.00 1.00 889,000.00
Ø 150x100mm 1.00 bh 800,100.00 1.00 800,100.00 1.00 800,100.00
Ø 150x75mm 7.00 bh 640,080.00 7.00 4,480,560.00 7.00 4,480,560.00
Ø 100x50mm 9.00 bh 576,072.00 9.00 5,184,648.00 9.00 5,184,648.00
Ø 150 mm 7.00 bh 10,530,000.00 7.00 73,710,000.00 7.00 73,710,000.00
DOKUMEN PENAWARAN
ADENDUM I
PEMBANGUNAN INFRASTRUKTUR PERMUKIMAN

ARUK - SAJINGAN BESAR
SAMBAS KALIMANTAN BARAT
Peta Kalimatan Barat Peta Kabupaten Sambas
LOKASI KEGIATAN
PROYEK INI ADALAH :
Aruk – Desa Sebungan
Kecamatan Sajingan
Besar
Peta kec sajingan Besar
PT. BENNATIN SURYA CIPTA

ENGINEERING & MANAGEMENT CONSULTANT
Alamat : Jln. Raya Pasar Minggu Km.18 No. 1 Pejaten Jakarta Selatan
BSC Telp/Fax: 021-7981047 – 71094101 - 79197959
Alamat : Jalan Jaksa No. 15 A Jakarta Pusat 10340
E-mail : bennagroup@yahoo.com website : www.bennatinsci.com Telp : (021) 3920323, Fax (021) 3920552
BENNATIN
BENNATIN

Bahan Pipa & Accessories: No Jenis Barang Ukuran Satuan Harga (RP.)

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Bahan Pipa & Accessories: No Jenis Barang Ukuran Satuan Harga (RP.)

Încărcat de

Drepturi de autor:

Formate disponibile

BAHAN PIPA & ACCESSORIES

No Jenis Barang Ukuran Satuan Harga ( Rp.)

1 Pipa Cassing 50mm m 174,600

9 Ø 200 mm x 90º BH 1,415,700

7 Box Street BESAR RUCIKA BH 543,800

PIPA KHUSUS AIR BUANGAN SNI 06-0162-1987

Diameter 250 mm M' 626,076

No Uraian Pekerjaan Koefisien Unit Harga Satuan Jumlah Harga (RP)

Sirtu 1.200 m3 259,020 310,824.00

Batu Belah 15/20 1.200 m3 235,000 282,000.00

1 Pemasangan keramik 10x20 /m

1 LISPLANK 2X30 (M)

No Uraian Pekerjaan Koefisien Unit Harga Satuan Jumlah Harga (RP)

3.3 PEKERJAAN PEMASANGAN ACCESSORIES

2 Pemasangan Trust Block Ø150mm

3 Pemasangan Trust Block Ø200mm

4 Pemasangan Trust Block Ø250mm

B. PEKERJAAN PEMASANGAN END CAP

No. Uraian Pekerjaan Harga (Rp.)

17 Memasang 1 m2 Bekisting untuk Kolom 476,244.56

9 Memasang Pintu Triplex 801,294.44

Pemasangan Pipa Pvc,Dia.50 mm&75 mm 10,535.00

TeeØ 200mm : 285,758.50

5 1 m' Pemasangan Pipa HDPE Ø 200 mm (Galian Tanah Biasa) 101,617.60

5 Dia 8" (200 mm) 41,061.95

NO. URAIAN PEKERJAAN SATUAN VOLUME

NO. URAIAN PEKERJAAN SATUAN VOLUME

3 BAK KONTROL SAMBUNGAN RUMAH Tipe A.1 3 Unit

Rehab jamban keluarga ukuran (150x200) cm 1 Unit

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

C Pemasangan & pengadaan gelagar

D Pemas. Perlintasan Pipa GIP 16 Meter

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

C Pemasangan & pengadaan gelagar

D Pemas. Perlintasan Pipa GIP 15 Meter

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

C Pemasangan & pengadaan gelagar

D Pemas. Perlintasan Pipa GIP 13 Meter

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

D Pemas. Perlintasan Pipa GIP 12 Meter

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

C Pemasangan & pengadaan gelagar

D Pemas. Perlintasan Pipa GIP 21 Meter

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

C Pemasangan & pengadaan gelagar

D Pemas. Perlintasan Pipa GIP 18 Meter

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

C Pemasangan & pengadaan gelagar

D Pemas. Perlintasan Pipa GIP 16 Meter

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

C Pemasangan & pengadaan gelagar

D Pemas. Perlintasan Pipa GIP 13 Meter

A Pekerjaan Tanah, Pasangan dan beton

B Pekerjaan pengaman besi matahari

D Pemas. Perlintasan Pipa GIP 11 Meter