Harga Satuan Upah, Sewa Peralatan, Bahan dan Pipa Tahun 2019

HARGA SATUAN UPAH, SEWA PERALATAN & BAHAN
Satker : BALAI PRASARANA PERMUKIMAN WILAYAH SULAWESI UTARA

Pekerjaan : (disesuaikan dengan daftar kuantitas dan harga)
(disesuaikan dengan daftar kuantitas dan harga)
Lokasi : (disesuaikan dengan daftar kuantitas dan harga)
Tahun Anggaran : 2019 (APBN)
A. UPAH TENAGA KERJA

No. URAIAN HRG. SAT/JAM HRG. SAT/HARI
A. U P A H
1 Mandor 12,500.00 O/Jam 90,000.00 O/Hari
2 Kepala Tukang 17,500.00 O/Jam 115,000.00 O/Hari
3 Operator Alat/Mesin 17,500.00 O/Jam 140,000.00 O/Hari
4 Tukang Batu 15,000.00 O/Jam 115,000.00 O/Hari
5 Tukang Besi 15,000.00 O/Jam 115,000.00 O/Hari
6 Tukang Cat 15,000.00 O/Jam 115,000.00 O/Hari
7 Tukang Gali 15,000.00 O/Jam 115,000.00 O/Hari
8 Tukang Kayu 15,000.00 O/Jam 115,000.00 O/Hari
9 Tukang Las 15,000.00 O/Jam 115,000.00 O/Hari
10 Tukang Pipa 15,000.00 O/Jam 115,000.00 O/Hari
11 Tukang Alumunium 15,000.00 O/Jam 115,000.00 O/Hari
12 Penjaga 12,500.00 O/Jam 80,000.00 O/Hari
13 Pekerja 12,500.00 O/Jam 85,000.00 O/Hari
B. SEWA PERALATAN/ MESIN

No. URAIAN HRG SATUAN/JAM HRG SATUAN/HARI
1 Excavator 665,500.00 /Jam 5,324,000.00 /Hari
2 Buldozer 880,000.00 /Jam 7,040,000.00 /Hari
3 Molen 55,000.00 /Jam 440,000.00 /Hari
4 Dump Truk 302,500.00 /Jam 2,420,000.00 /Hari
5 Mesin Las 60,500.00 /Jam 484,000.00 /Hari
6 Alat Sambung Pipa PE 75,625.00 /Jam 605,000.00 /Hari
7 Stampler 49,500.00 /Jam 396,000.00 /Hari
8 Wheel Loader 616,000.00 /Jam 4,928,000.00 /Hari
9 AMP 9,275,200.00 /Jam 74,201,600.00 /Hari
10 Generator Set 522,500.00 /Jam 4,180,000.00 /Hari
11 Asphalt Finisher 1,018,600.00 /Jam 8,148,800.00 /Hari
12 Asphalt Sprayer 71,500.00 /Jam 572,000.00 /Hari
13 Tandem Roller 550,000.00 /Jam 4,400,000.00 /Hari
14 Tire Roller 500,500.00 /Jam 4,004,000.00 /Hari
15 Motor Grader 770,000.00 /Jam 6,160,000.00 /Hari
16 Compressor 203,500.00 /Jam 1,628,000.00 /Hari
17 Jack Hammer 38,500.00 /Jam 308,000.00 /Hari
18 Vibratory Roller 473,000.00 /Jam 3,784,000.00 /Hari
C. HARGA BAHAN/MATERIAL BANGUNAN

No. URAIAN SATUAN HARGA SATUAN
1 Tanah Timbun M³ 55,000.00
2 Pasir Urug M³ 100,000.00
3 Pasir Saring M³ 185,000.00
4 Pasir Kuarsa kg 5,500.00
5 Pasir Pasang M³ 125,000.00
6 Pasir Beton M³ 105,000.00
7 Kerikil (Batu Pecah) M³ 200,000.00
8 Sirtu Klas A (Halus) M³ 350,000.00
9 Sirtu Klas B (Kasar) M³ 325,000.00
10 Sirtu Klas C M³ 300,000.00
11 Batu Gunung 15-20 cm M³ 165,000.00
12 Split Halus (Abu Batu) M³ 200,000.00
13 Batu Bata Bh 1,000.00
14 Paving Block Abu-abu Bh 3,000.00
15 Paving Block Warna Bh 3,500.00
16 Canstein Block (15x30x40 cm) Bh 48,000.00
17 Kayu Lokal Klas II M³ 5,500,000.00
18 Kayu Bekesting (Kayu Klas III) M³ 2,500,000.00
19 Papan Bekesting M³ 2,500,000.00
20 Papan GRC Super Plank uk. 9 x 200 x 2440 Lbr 60,150.00
21 Ijuk Kg. 49,500.00
21 Semen PC (50 Kg) Zak 60,000.00
22 Semen Warna (50 Kg) Zak 137,500.00
23 Besi Beton Kg 11,000.00
24 Baja Profil Kg 17,545.00
25 Kawat Beton Kg 21,000.00
26 Besi Strip Kg 17,545.00
27 Kawat Bronjong (25 m) Roll 756,250.00
28 Pagar BRC (120x240 cm) Lbr 330,000.00
29 Kawat Duri (25 m') Roll 217,800.00
30 Paku Kg 20,000.00
31 Paku Seng Kg 28,000.00
32 Seng Gelombang BJLS 25 Lbr 62,500.00
33 Seng Plat BJLS 30 Lbr 61,750.00
34 Genteng Metal Lbr 66,000.00
35 Tripleks 3 mm x 120 mm x 240 mm Lbr 63,000.00
36 Lem Kayu Ltr 30,000.00
37 Playwood tebal 9 mm Lbr 138,000.00
38 Bambu ( Ø 10-15 x 6 m ) Btg 18,500.00
39 Plamir Kg 24,200.00
40 Profil Alluminium M¹ 148,500.00
41 Sekrup Fixer Bh 825.00
42 Sealant Tube 108,900.00
43 Profil Kaca M¹ 163,350.00
44 Cat Tembok Kg 27,500.00
45 Cat Waterproof Kg 69,000.00
46 Cat Besi Kg 56,500.00
47 Cat Kayu Kg 56,300.00
48 Cat Atap Seng Kg 57,750.00
49 Minyak Cat Kg 27,500.00
50 Minyak Bekisting Ltr 12,000.00
51 Menie Kg 48,000.00
52 Amplas Lbr 4,950.00
53 Aspal Kg 15,675.00
54 Mata Kran Buah 30,000.00
55 Tegel Keramik Uk. 30x30 cm Buah 7,260.00
56 Tegel Keramik Uk. 20x20 cm Buah 3,630.00
57 Kaporit Kg 24,200.00
58 Soda Ash Kg 12,100.00
59 Asam Sulfat Kg 9,075.00
D. HARGA PENGADAAN PIPA GIP-PVC-PE & ACCESSORIES

a. Pipa GIP (Medium SII)
1 Pipa Ø 12" m¹ 1,100,000.00
2 Pipa Ø 10" m¹ 900,000.00
3 Pipa Ø 8" m¹ 650,000.00
4 Pipa Ø 6" m¹ 441,000.00
5 Pipa Ø 4" m¹ 280,000.00
6 Pipa Ø 3" m¹ 190,000.00
7 Pipa Ø 2" m¹ 115,000.00
b. Pipa PVC S-10
1 Pipa Ø 12" RR m¹ 850,000.00
2 Pipa Ø 10" RR m¹ 550,000.00
3 Pipa Ø 8" RR m¹ 300,000.00
4 Pipa Ø 6" RR m¹ 210,000.00
5 Pipa Ø 4" RR m¹ 100,000.00
6 Pipa Ø 3" RR m¹ 60,000.00
7 Pipa Ø 2" RR m¹ 30,000.00
c. Pipa PVC S-12,5
1 Pipa Ø 12" RR m¹ 700,000.00
2 Pipa Ø 10" RR m¹ 400,000.00
3 Pipa Ø 8" RR m¹ 300,000.00
4 Pipa Ø 6" RR m¹ 185,000.00
5 Pipa Ø 4" RR m¹ 80,000.00
6 Pipa Ø 3" RR m¹ 55,000.00
7 Pipa Ø 2" RR m¹ 28,000.00
d. Pipa PE S8-SDR17 (PN10)
1 Pipa Ø 12" (315 mm) m¹ 850,000.00
2 Pipa Ø 10" (250 mm) m¹ 625,000.00
3 Pipa Ø 8" (200 mm) m¹ 350,000.00
4 Pipa Ø 6" (160 mm) m¹ 220,000.00
5 Pipa Ø 4" (110 mm) m¹ 110,000.00
6 Pipa Ø 3" (90 mm) m¹ 68,000.00
7 Pipa Ø 2" (63 mm) m¹ 35,000.00
e. Accessories Pipa
1 Gate Valve Double Flanged CI Ø 2" buah 665,000.00
2 Gate Valve Double Flanged CI Ø 3" buah 1,250,000.00
8 Stop Kran Ø 100 mm unit 875,000.00
11 Check Valve (Non Return Valve) Ø 4" unit 3,225,000.00
16 DF. Water Meter Ø 2" unit 2,550,000.00
23 Flanged Air Relief Valve Ø 50 mm unit 850,000.00
24 Air Vent GIP Ø 3" unit 450,000.00
25 All Flanged Tee PVC Ø 4" x 4" unit 550,000.00
26 All Flanged Tee PVC Ø 3" x 3" buah 800,000.00
27 All Flanged Tee PVC Ø 3" x 2" buah 450,000.00
28 All Flanged Tee CI Ø 12" X 12" buah 3,900,000.00
31 All Flanged Tee CI Ø 12" x 12" buah 4,300,000.00
37 All Flanged Tee CI Ø 4" x 3" buah 725,000.00
41 All Flanged Tee Y Cl Ø 12" X 12" buah 38,500,000.00
42 Socket Tee PVC (All RR) Ø 6" x 6" buah 1,000,000.00
43 Socket Tee PVC (All RR) Ø 6" x 4" buah 1,000,000.00
44 Socket Tee PVC (All RR) Ø 4" x 4" buah 416,100.00
47 Socket Tee PVC (All RR) Ø 3" X 3" buah 237,600.00
50 Baut Moor 5/8" x 3" buah 8,800.00
51 Baut Moor 5/8" x 4" buah 13,000.00
52 Blind Flanged Ø 12" buah 850,000.00
53 Blind Flanged Ø 8" buah 700,000.00
54 Clem Besi Plat Ø 4" X 2 mm buah 47,000.00
55 Dop PVC Ø 2" buah 31,200.00
56 Dop PVC Ø 3" buah 55,000.00
57 Dop PVC Ø 4" buah 103,000.00
58 Dop PVC Ø 6" buah 125,000.00
59 Double Flanged Bend CI Ø 12" X 11,25º buah 1,500,000.00
60 Double Flanged Bend CI Ø 12" X 22,5º buah 1,625,000.00
61 Double Flanged Bend CI Ø 12" X 45º buah 1,900,000.00
62 Double Flanged Bend CI Ø 12" X 90º buah 2,700,000.00
63 Double Flanged Bend CI Ø 8" x 22,5º buah 460,000.00
64 Double Flanged Bend CI Ø 8" x 45º buah 500,000.00
79 Double Flanged Pipe GIP Ø 3" x 60 cm. buah 600,000.00
83 Double Flanged Pipe GIP Ø 3" x 200 cm. buah 1,450,000.00
88 Double Flanged Pipe GIP Ø 4" x 180 cm. buah 1,100,000.00
89 Flanged Pipe GIP Ø 3" x 60 cm. buah 510,000.00
91 Flanged Pipe GIP Ø 3" x 200 cm. buah 1,300,000.00
99 Double Socket Bend CI for PVC Ø 6" x 11,25º buah 1,504,800.00
100 Double Socket Bend CI for PVC Ø 6" x 22,5º buah 1,518,000.00
101 Double Socket Bend CI for PVC Ø 6" x 45º buah 1,610,400.00
102 Double Socket Bend CI for PVC Ø 6" x 90º buah 1,768,800.00
103 Flanged Air Relief Valve Ø 2" buah 1,685,200.00
104 Bend Doble Socet PVC Ø 10" X 11,25º buah 983,600.00
105 Bend Doble Socet PVC Ø 10" X 22,5º buah 1,056,400.00
106 Bend Doble Socet PVC Ø 10" X 45º buah 1,188,700.00
107 Bend Doble Socet PVC Ø 10" X 90º buah 1,517,800.00
108 Bend Doble Socet PVC Ø 8" x 22,5º buah 591,100.00
109 Bend Doble Socet PVC Ø 8" x 45º buah 666,200.00
124 Flanged Socket PVC RRJ Ø 2" buah 177,900.00
130 Flanged Socket PVC RRJ Ø 12" buah 1,499,400.00
131 Flanged Spigot PVC Ø 2" buah 139,370.00
136 Flanged Spigot PVC Ø 12" buah 1,108,030.00
137 Flanged Steel PN 10 Ø 2" buah 89,100.00
144 Flanged Strainer CI Ø 3" buah 1,265,000.00
148 Fleksible Joint "Tosen" Ø 4 buah 1,425,600.00
153 Manhole 80 x 80 Cm. unit 495,000.00
154 Paking Karet Ø 2" buah 26,620.00
161 DF Pipa GIP Ø 3" x 60 cm. buah 455,400.00
162 DF Pipa GIP Ø 3" x 100 cm. buah 667,920.00
163 Pressure Reducing Valve Ø 6" buah 66,000,000.00
164 Repair Socket PVC Ø 2" buah 104,500.00
165 Socket Repair PVC Ø 6" buah 550,000.00
166 Rubber Expansiont Joint Ø 6" buah 1,914,000.00
167 Rubber Water Stop 30 Cm buah 429,000.00
168 Socket GIP Ø 2" buah 55,000.00
172 Socket Reducer PVC (All RR) Ø 3" x 2" buah 77,600.00
179 Socket Spigot Bend PVC Ø 12" X 90º buah 3,880,800.00
180 Socket Spigot Bend PVC Ø 12" X 45º buah 3,484,800.00
181 Socket Spigot Bend PVC Ø 12" X 22,5º buah 2,822,160.00
182 Socket Spigot Bend PVC Ø 12" X 11,25º buah 2,376,000.00
183 Socket Spigot Bend PVC Ø 8" x 22,5º buah 982,423.20
184 Socket Spigot Bend PVC Ø 8" x 45º buah 1,150,274.40
185 Socket Spigot Bend PVC Ø 8" x 90º buah 1,323,062.40
186 Socket Spigot Bend PVC Ø 6" x 22,5º buah 525,360.00
187 Socket Spigot Bend PVC Ø 6" x 45º buah 615,120.00
188 Socket Spigot Bend PVC Ø 6" x 90º buah 707,520.00
189 Socket Spigot Bend PVC (S-10) Ø 4" x 22,5º buah 241,560.00
190 Socket Spigot Bend PVC (S-10) Ø 4" x 45º buah 260,040.00
191 Socket Spigot Bend PVC (S-10) Ø 4" x 90º buah 289,080.00
192 Socket Spigot Bend PVC ( S-10) Ø 3" x 90º buah 231,000.00
194 Socket Spigot Bend PVC ( S-10) Ø 3" x 22,5º buah 180,840.00
197 Socket Spigot Bend PVC ( S-10) Ø 2" x 22,5º buah 112,200.00
198 Tangki Fiberglass 2 m³ unit 4,400,000.00
199 Tutup Manhole 0,80 x 0,80 unit 495,000.00
200 Tutup Manhole 1 x 0,80 unit 935,000.00
201 Socket Reducer HDPE Ø 10" x 8" buah 990,200.00
206 Elbow HDPE Ø 10" x 90º buah 1,482,900.00
207 Elbow HDPE Ø 8" x 90º buah 931,400.00
212 Tee HDPE 90º Ø 10" buah 1,199,300.00
213 Tee HDPE 90º Ø 8" buah 833,400.00
214 Tee HDPE 90º Ø 6" buah 653,600.00
215 Tee HDPE 90º Ø 4" buah 424,800.00
216 Tee HDPE 90º Ø 3" buah 362,900.00
217 Tee HDPE 90º Ø 2" buah 263,400.00
218 Bend HDPE 90º Ø 12" buah 1,710,720.00
219 Bend HDPE 90º Ø 8" buah 829,950.00
220 Bend HDPE 90º Ø 6" buah 680,680.00
221 Bend HDPE 90º Ø 4" buah 334,950.00
222 Bend HDPE 90º Ø 3" buah 272,580.00
223 Bend HDPE 90º Ø 2" buah 163,020.00
224 Bend HDPE 45º Ø 10" buah 1,146,420.00
225 Bend HDPE 45º Ø 8" buah 645,260.00
226 Bend HDPE 45º Ø 6" buah 521,400.00
227 Bend HDPE 45º Ø 4" buah 272,250.00
228 Bend HDPE 45º Ø 3" buah 189,310.00
229 Bend HDPE 45º Ø 2" buah 112,090.00
230 Stub End HDPE Ø 10" buah 1,088,600.00
231 Stub End HDPE Ø 8" buah 744,800.00
236 Flange HDPE Ø 12" buah 2,444,475.00
237 Flange HDPE Ø 8" buah 901,395.00
242 Cap/Dop HDPE Ø 8" buah 374,385.00
247 Beugel Ø 4"-½" buah 52,000.00
248 Meter Drat Ø ½" buah 6,500.00
249 Water Mur Ø ½" buah 19,500.00
250 Knee GIP Ø ½" buah 7,800.00
251 Stop Kran Ø ½" buah 71,500.00
252 Over Sock GIP Ø ¾ x ½" buah 9,750.00
253 Meter Air Ø ½" SNI (Kuningan) buah 325,000.00
254 Kran Air Ø ½" buah 26,000.00
255 Pipa GIP Ø ½" m¹ 29,250.00
256 Pipa HDPE Ø ½" m¹ 8,450.00
DAFTAR ANALISA SATUAN PEKERJAAN

###(disesuaikan dengan daftar kuantitas dan harga)
NO. URAIAN PEKERJAAN VOL. HARGA SATUAN JUMLAH HARGA
Pekerjaan Pengukuran dan Pembongkaran

1 1 M' Pengukuran dan Pemasangan Bouwplank
Bahan
Kayu 5/7 0.012 m3 Rp 5,500,000 66,000.00
Paku Biasa 2" - 5" 0.019 kg Rp 20,000 380.00
Kayu Papan 3/20 0.007 m3 Rp 5,500,000 38,500.00
Tenaga
Pekerja 0.090 Oh Rp 85,000 7,650.00
Tukang Kayu 0.090 Oh Rp 115,000 10,350.00
Kepala Tukang 0.010 Oh Rp 115,000 1,150.00
Mandor 0.005 Oh Rp 90,000 450.00
Jumlah 124,480.00
Biaya Umum 12,448.00
Hrg Satuan Pek. 136,920.00
2 1 M3 Bongkaran Beton Bertulang

Tenaga
Pekerja 6.567 Oh Rp 85,000 558,195.00
Mandor 0.332 Oh Rp 90,000 29,880.00
Jumlah 588,075.00
3 1 M3 Bongkaran Dinding Batu Bata

Tenaga
Pekerja 6.567 Oh Rp 85,000 558,195.00
Mandor 0.332 Oh Rp 90,000 29,880.00
Jumlah 588,075.00
Pekerjaan Tanah
1 1 M3 Galian Tanah Biasa sedalam 1 Meter
Tenaga
Pekerja 0.750 Oh Rp 85,000 63,750.00
Mandor 0.025 Oh Rp 90,000 2,250.00
Jumlah 66,000.00
Biaya Umum 6,600.00
2 1 M3 Galian Tanah Biasa sedalam 2 Meter
Tenaga
Pekerja 0.900 Oh Rp 85,000 76,500.00
Mandor 0.045 Oh Rp 90,000 4,050.00
Jumlah 80,550.00
Biaya Umum 8,055.00
3 1 M3 Galian Tanah Keras sedalam 1 Meter
Tenaga
Pekerja 1.000 Oh Rp 85,000 85,000.00
Mandor 0.032 Oh Rp 90,000 2,880.00
Jumlah 87,880.00
Biaya Umum 8,788.00

4 1 M3 Galian Tanah Cadas sedalam 1 Meter

Tenaga
Pekerja 1.500 Oh Rp 85,000 127,500.00
Mandor 0.060 Oh Rp 90,000 5,400.00
Jumlah 132,900.00
5 1 M3 Pembuangan Tanah sejauh 15 Meter
Tenaga
Pekerja 0.330 Oh Rp 85,000 28,050.00
Mandor 0.010 Oh Rp 90,000 900.00
Jumlah 28,950.00
Biaya Umum 2,895.00
6 1 M3 Urugan Kembali
Tenaga
Pekerja 0.250 Oh Rp 85,000 21,250.00
Mandor 0.008 Oh Rp 90,000 750.00
Jumlah 22,000.00
Biaya Umum 2,200.00
7 1 M3 Pemadatan Tanah (Tebal per 20 cm)
Tenaga
Pekerja 0.500 Oh Rp 85,000 42,500.00
Mandor 0.050 Oh Rp 90,000 4,500.00
Jumlah 47,000.00
Biaya Umum 4,700.00
8 1 M3 Urugan Pasir
Bahan
Pasir urug 1.200 M3 Rp 100,000 120,000.00
Tenaga
Pekerja 0.300 Oh Rp 85,000 25,500.00
Mandor 0.010 Oh Rp 90,000 900.00
Jumlah 146,400.00
9 1 M3 Urugan Sirtu
Bahan
Sirtu 1.200 M3 Rp 350,000 420,000.00
Tenaga
Pekerja 0.250 Oh Rp 85,000 21,250.00
Mandor 0.025 Oh Rp 90,000 2,250.00
Jumlah 443,500.00
10 1 M2 Pemasangan Lapisan Ijuk tebal 10 cm
Bahan
Ijuk 1.200 M2 Rp 12,500 15,000.00
Tenaga
Pekerja 0.150 Oh Rp 85,000 12,750.00
Mandor 0.015 Oh Rp 90,000 1,350.00
Jumlah 29,100.00
Biaya Umum 2,910.00
Pekerjaan Pemasangan Pipa PVC, GIP & HDPE

1 1m' Galian Tanah untuk Pemasangan Pipa
Pipa Ø 300 mm (12") 0.803 M3 Rp 88,600 71,100.00
Pipa Ø 250 mm (10") 0.737 M3 Rp 88,600 65,200.00
Pipa Ø 200 mm (8") 0.581 M3 Rp 88,600 51,400.00
Pipa Ø 150 mm (6") 0.545 M3 Rp 72,600 39,500.00
Pipa Ø 100 mm (4") 0.360 M3 Rp 72,600 26,100.00
Pipa Ø 75 mm (3") 0.304 M3 Rp 72,600 22,000.00
Pipa Ø 50 mm (2") 0.245 M3 Rp 72,600 17,700.00
Pipa Ø 25 mm (1") 0.165 M3 Rp 72,600 11,900.00
2 1m' Urugan Pasir untuk Pemasangan Pipa
Pipa Ø 300 mm (12") 0.138 M3 Rp 161,040 22,100.00
Pipa Ø 250 mm (10") 0.138 M3 Rp 161,040 22,100.00
Pipa Ø 200 mm (8") 0.113 M3 Rp 161,040 18,100.00
Pipa Ø 150 mm (6") 0.113 M3 Rp 161,040 18,100.00
Pipa Ø 100 mm (4") 0.088 M3 Rp 161,040 14,000.00

Pipa Ø 75 mm (3") 0.088 M3 Rp 161,040 14,000.00
Pipa Ø 50 mm (2") 0.088 M3 Rp 161,040 14,000.00

Pipa Ø 25 mm (1") 0.063 M3 Rp 161,040 10,000.00
3 1m' Urugan Tanah Kembali Pemasangan Pipa
Pipa Ø 300 mm (12") 0.523 M3 Rp 24,200 12,600.00
Pipa Ø 250 mm (10") 0.468 M3 Rp 24,200 11,300.00
Pipa Ø 200 mm (8") 0.383 M3 Rp 24,200 9,200.00
Pipa Ø 150 mm (6") 0.383 M3 Rp 24,200 9,200.00
Pipa Ø 100 mm (4") 0.207 M3 Rp 24,200 4,900.00
Pipa Ø 75 mm (3") 0.179 M3 Rp 24,200 4,300.00
Pipa Ø 50 mm (2") 0.154 M3 Rp 24,200 3,700.00
Pipa Ø 25 mm (1") 0.140 M3 Rp 24,200 3,300.00
4 1m' Pemadatan Tanah Kembali Pemasangan Pipa
Pipa Ø 300 mm (12") 0.523 M3 Rp 51,700 27,000.00
Pipa Ø 250 mm (10") 0.468 M3 Rp 51,700 24,100.00
Pipa Ø 200 mm (8") 0.383 M3 Rp 51,700 19,700.00
Pipa Ø 150 mm (6") 0.383 M3 Rp 51,700 19,700.00
Pipa Ø 100 mm (4") 0.207 M3 Rp 51,700 10,600.00
Pipa Ø 75 mm (3") 0.179 M3 Rp 51,700 9,200.00
Pipa Ø 50 mm (2") 0.154 M3 Rp 51,700 7,900.00
Pipa Ø 25 mm (1") 0.140 M3 Rp 51,700 7,200.00
5 6 m' Pemasangan Pipa PVC Ø 300 mm (12")
Bahan
Pelicin Pipa 1.000 Ls. Rp 3,500 3,500.00
Pengangkutan Pipa dari Gudang ke Lokasi 1.000 Btg Rp 37,500 37,500.00
Alat Bantu 1.000 Set Rp 20,000 20,000.00
Tenaga
Pekerja 4.000 hk Rp 85,000 340,000.00
Tukang Pipa 1.500 hk Rp 115,000 172,500.00
Kepala Tukang 0.750 hk Rp 115,000 86,250.00
Mandor 0.050 hk Rp 90,000 4,500.00
Jumlah 664,250.00
Pemasangan Pipa PVC Ø 300 mm (12") 1.000 m' Rp 730,670 121,700.00
6 6 m' Pemasangan Pipa PVC Ø 250 mm (10)

Bahan
Pengangkutan Pipa dari Gudang ke Lokasi Pas 1.000 Btg Rp 30,000 30,000.00
Alat Bantu 1.000 Set Rp 15,000 15,000.00
Tenaga
Pekerja 1.013 hk Rp 85,000 86,062.50
Tukang Pipa 0.101 hk Rp 115,000 11,643.75
Mandor 0.061 hk Rp 90,000 5,467.50
Jumlah 221,536.25

Bahan
Alat Bantu 1.000 Set Rp 7,500 7,500.00
Tenaga
Pekerja 0.675 hk Rp 85,000 57,375.00
Tukang Pipa 0.068 hk Rp 115,000 7,762.50
Mandor 0.041 hk Rp 90,000 3,645.00
Jumlah 151,357.50

Bahan
Alat Bantu 1.000 Set Rp 6,500 6,500.00
Tenaga
Pekerja 0.450 hk Rp 85,000 38,250.00
Tukang Pipa 0.045 hk Rp 115,000 5,175.00
Mandor 0.027 hk Rp 90,000 2,430.00
Jumlah 95,405.00
Biaya Umum 9,540.50


Bahan
Alat Bantu 1.000 Set Rp 5,000 5,000.00
Tenaga
Pekerja 0.300 hk Rp 85,000 25,500.00
Tukang Pipa 0.030 hk Rp 115,000 3,450.00
Mandor 0.018 hk Rp 90,000 1,620.00
Jumlah 63,770.00
Biaya Umum 6,377.00

Bahan
Pelicin Pipa 1.000 Ls. Rp 750 750.00
Alat Bantu 1.000 Set Rp 3,500 3,500.00
Tenaga
Pekerja 0.225 hk Rp 85,000 19,125.00
Tukang Pipa 0.023 hk Rp 115,000 2,587.50
Mandor 0.014 hk Rp 90,000 1,215.00
Jumlah 46,202.50
Biaya Umum 4,620.25

Bahan
Pelicin Pipa 1.000 Ls. Rp 500 500.00
Alat Bantu 1.000 Set Rp 1,500 1,500.00
Tenaga
Pekerja 0.169 hk Rp 85,000 14,343.75
Tukang Pipa 0.017 hk Rp 115,000 1,940.63
Mandor 0.010 hk Rp 90,000 911.25
Jumlah 33,339.38
Biaya Umum 3,333.94
12 6 m' Pemasangan Pipa GIP Ø 300 mm (12")

Bahan
Cat Menie Besi 5.652 m2 Rp 25,620 144,804.24
Alat Bantu 1.000 Set Rp 25,000 25,000.00
Pengangkutan Pipa dari Gudang ke Lokasi Pemasang 1.000 Btg Rp 95,000 95,000.00
Pengelasan 94.200 cm Rp 1,500 141,300.00
Tenaga
Pekerja 0.683 hk Rp 85,000 58,092.19
Tukang Pipa 1.139 hk Rp 115,000 130,992.19
Mandor 0.034 hk Rp 90,000 3,098.25
Jumlah 611,386.08
Pemasangan Pipa GIP Ø 300 mm (12") 1.000 m' Rp 672,520 112,000.00

Bahan
Alat Bantu 1.000 Set Rp 20,000 20,000.00
Pengelasan 78.500 cm Rp 1,500 117,750.00

Tenaga
Pekerja 0.456 hk Rp 85,000 38,728.13
Tukang Pipa 0.759 hk Rp 115,000 87,328.13
Mandor 0.023 hk Rp 90,000 2,065.50
Jumlah 460,274.76

Bahan
Alat Bantu 1.000 Set Rp 15,000 15,000.00
Pengelasan 62.800 cm Rp 1,500 94,200.00
Tenaga
Pekerja 0.304 hk Rp 85,000 25,818.75
Tukang Pipa 0.506 hk Rp 115,000 58,218.75
Mandor 0.015 hk Rp 90,000 1,377.00
Jumlah 341,972.54

Bahan
Alat Bantu 1.000 Set Rp 6,000 6,000.00
Pengelasan 47.100 cm Rp 1,500 70,650.00
Tenaga
Pekerja 0.203 hk Rp 85,000 17,212.50
Tukang Pipa 0.338 hk Rp 115,000 38,812.50
Mandor 0.010 hk Rp 90,000 918.00
Jumlah 239,876.37

Bahan
Alat Bantu 1.000 Set Rp 4,000 4,000.00
Pengelasan 31.400 cm Rp 1,500 47,100.00
Tenaga
Pekerja 0.135 hk Rp 85,000 11,475.00
Tukang Pipa 0.225 hk Rp 115,000 25,875.00
Mandor 0.007 hk Rp 90,000 612.00
Jumlah 152,417.58

Bahan
Alat Bantu 1.000 Set Rp 4,000 4,000.00
Pengelasan 23.550 cm Rp 1,500 35,325.00
Tenaga
Pekerja 0.101 hk Rp 85,000 8,606.25
Tukang Pipa 0.169 hk Rp 115,000 19,406.25
Mandor 0.005 hk Rp 90,000 459.00
Jumlah 114,438.19

Bahan
Alat Bantu 1.000 Set Rp 3,000 3,000.00
Pengelasan 15.700 cm Rp 1,500 23,550.00
Tenaga
Pekerja 0.076 hk Rp 85,000 6,454.69
Tukang Pipa 0.127 hk Rp 115,000 14,554.69
Mandor 0.004 hk Rp 90,000 344.25
Jumlah 80,493.13
Biaya Umum 8,049.31
19 6 m' Pemasangan Pipa PE Ø 300 mm (12")

Bahan
Alat Sambung PE 1.000 Ls. Rp 20,000 20,000.00
Alat Bantu 1.000 Set Rp 20,000 20,000.00
Tenaga
Pekerja 4.000 hk Rp 85,000 340,000.00
Tukang Pipa 1.500 hk Rp 115,000 172,500.00
Mandor 0.050 hk Rp 90,000 4,500.00
Jumlah 680,750.00
Pemasangan Pipa PE Ø 300 mm (12") 1.000 m' Rp 748,820 124,800.00
20 6 m' Pemasangan Pipa PE Ø 250 mm (10)

Bahan
Alat Bantu 1.000 Set Rp 15,000 15,000.00
Tenaga
Pekerja 3.600 hk Rp 85,000 306,000.00
Tukang Pipa 1.350 hk Rp 115,000 155,250.00
Mandor 0.045 hk Rp 90,000 4,050.00
Jumlah 602,925.00

Bahan
Alat Bantu 1.000 Set Rp 7,500 7,500.00
Tenaga
Pekerja 3.240 hk Rp 85,000 275,400.00
Tukang Pipa 1.215 hk Rp 115,000 139,725.00
Mandor 0.041 hk Rp 90,000 3,645.00
Jumlah 533,632.50

Bahan
Alat Bantu 1.000 Set Rp 6,500 6,500.00
Tenaga
Pekerja 2.592 hk Rp 85,000 220,320.00
Tukang Pipa 0.972 hk Rp 115,000 111,780.00
Mandor 0.032 hk Rp 90,000 2,916.00
Jumlah 414,906.00

Bahan
Alat Bantu 1.000 Set Rp 5,000 5,000.00
Tenaga
Pekerja 1.944 hk Rp 85,000 165,240.00
Tukang Pipa 0.729 hk Rp 115,000 83,835.00
Mandor 0.024 hk Rp 90,000 2,187.00
Jumlah 309,679.50

Bahan
Alat Bantu 1.000 Set Rp 3,500 3,500.00
Tenaga
Pekerja 0.300 hk Rp 85,000 25,500.00
Tukang Pipa 0.030 hk Rp 115,000 3,450.00

Mandor 0.018 hk Rp 90,000 1,620.00
Jumlah 62,270.00
Biaya Umum 6,227.00

Bahan
Alat Bantu 1.000 Set Rp 1,500 1,500.00
Tenaga
Pekerja 0.300 hk Rp 85,000 25,500.00
Tukang Pipa 0.030 hk Rp 115,000 3,450.00
Mandor 0.018 hk Rp 90,000 1,620.00
Jumlah 58,270.00
Biaya Umum 5,827.00
Pekerjaan Pondasi Batu Kali

1 1 M3 Pasangan Batu Kali Camp. 1 : 3
Bahan
Batu Belah 15/20 1.200 m3 Rp 165,000 198,000.00
Semen PC 4.040 Zak Rp 60,000 242,400.00
Pasir pasang 0.485 m3 Rp 125,000 60,625.00
Tenaga
Pekerja 1.500 Oh Rp 85,000 127,500.00
Tukang Batu 0.750 Oh Rp 115,000 86,250.00
Mandor 0.075 Oh Rp 90,000 6,750.00
Jumlah 730,150.00
2 1 M3 Pasangan Batu Kali Camp. 1 : 4
Bahan
Batu Belah 15/20 1.200 m3 Rp 165,000 198,000.00
Semen PC 3.260 Zak Rp 60,000 195,600.00
Pasir pasang 0.520 m3 Rp 125,000 65,000.00
Tenaga
Pekerja 1.500 Oh Rp 85,000 127,500.00
Tukang Batu 0.750 Oh Rp 115,000 86,250.00
Mandor 0.075 Oh Rp 90,000 6,750.00
Jumlah 687,725.00
3 1 M3 Pasangan Batu Kosong
Bahan
Batu Belah 15/20 1.200 m3 Rp 165,000 198,000.00
Pasir Urug 0.432 kg Rp 125,000 54,000.00
Tenaga
Pekerja 0.780 Oh Rp 85,000 66,300.00
Tukang Batu 0.390 Oh Rp 115,000 44,850.00
Mandor 0.039 Oh Rp 90,000 3,510.00
Jumlah 371,145.00
4 1 M³ Pasangan Bronjong
Bahan
Batu Kali 1.200 M³ Rp 165,000 198,000.00
Kawat Bronjong 0.333 Rool Rp 756,250 252,058.13
Tenaga
Pekerja 0.100 Oh Rp 85,000 8,500.00
Tukang Batu 0.200 Oh Rp 115,000 23,000.00

Mandor 0.075 Oh Rp 90,000 6,750.00
Jumlah 1,005,808.13
Hrg Satuan Pek. 1,106,380.00
Pekerjaan Pasangan Dinding

1 1 M2 Pasangan Batu Merah Tebal ½ Bata, Camp 1 : 2
Bahan
Bata Bata 5 x 11 x 22 70.000 Buah Rp 1,000 70,000.00
Semen PC 0.379 Zak Rp 60,000 22,740.00
Pasir pasang 0.038 m3 Rp 125,000 4,750.00
Tenaga
Pekerja 0.300 Oh Rp 85,000 25,500.00
Tukang Batu 0.100 Oh Rp 115,000 11,500.00
Mandor 0.015 Oh Rp 90,000 1,350.00
Jumlah 136,990.00
2 1 M2 Pasangan Batu Merah Tebal ½ Bata, Camp 1 : 4
Bahan
Bata Merah 5 x 11 x 22 70.000 Buah Rp 1,000 70,000.00
Semen PC 0.230 Zak Rp 60,000 13,800.00
Pasir pasang 0.043 m3 Rp 125,000 5,375.00
Tenaga
Pekerja 0.300 Oh Rp 85,000 25,500.00
Tukang Batu 0.100 Oh Rp 115,000 11,500.00
Mandor 0.015 Oh Rp 90,000 1,350.00
Jumlah 128,675.00
3 1 M2 Pasangan Roster uk. 20 x 20 , Camp 1 : 3
Bahan
Roster 24.000 Buah Rp 1,000 24,000.00
Semen PC 14.000 Kg Rp 1,200 16,800.00
Pasir pasang 0.032 m3 Rp 125,000 4,000.00
Tenaga
Pekerja 0.300 Oh Rp 85,000 25,500.00
Tukang Batu 0.100 Oh Rp 115,000 11,500.00
Mandor 0.015 Oh Rp 90,000 1,350.00
Jumlah 84,300.00
Biaya Umum 8,430.00
Pekerjaan Plesteran
1 1 M2 Plesteran Tebal 15 mm, Camp 1 : 2
Bahan
Semen PC 0.170 Zak Rp 60,000 10,224.00
Pasir pasang 0.017 m3 Rp 125,000 2,125.00
Tenaga
Pekerja 0.200 Oh Rp 85,000 17,000.00
Tukang Batu 0.150 Oh Rp 115,000 17,250.00
Mandor 0.010 Oh Rp 90,000 900.00
Jumlah 49,224.00
Biaya Umum 4,922.40
Bahan
Semen PC 0.104 Zak Rp 60,000 6,240.00
Pasir pasang 0.020 m3 Rp 125,000 2,500.00
Tenaga
Pekerja 0.200 Oh Rp 85,000 17,000.00
Tukang Batu 0.150 Oh Rp 115,000 17,250.00
Mandor 0.010 Oh Rp 90,000 900.00
Jumlah 45,615.00
Biaya Umum 4,561.50
Bahan
Semen PC 0.286 Zak Rp 60,000 17,136.00
Pasir pasang 0.023 m3 Rp 125,000 2,875.00
Tenaga
Pekerja 0.250 Oh Rp 85,000 21,250.00
Tukang Batu 0.020 Oh Rp 115,000 2,300.00
Mandor 0.010 Oh Rp 90,000 900.00
Jumlah 46,761.00
Biaya Umum 4,676.10
Bahan
Semen PC 0.174 Zak Rp 60,000 10,416.00
Pasir pasang 0.028 m3 Rp 125,000 3,500.00
Tenaga
Pekerja 0.250 Oh Rp 85,000 21,250.00
Tukang Batu 0.020 Oh Rp 115,000 2,300.00
Mandor 0.013 Oh Rp 90,000 1,125.00
Jumlah 40,891.00
Biaya Umum 4,089.10
Bahan
Semen PC 0.141 Zak Rp 60,000 8,484.00
Pasir pasang 0.021 m3 Rp 125,000 2,625.00
Tenaga
Pekerja 0.260 Oh Rp 85,000 22,100.00
Tukang Batu 0.200 Oh Rp 115,000 23,000.00
Mandor 0.013 Oh Rp 90,000 1,170.00
Jumlah 59,679.00
Biaya Umum 5,967.90
6 1 M2 Plesteran Siar, Camp 1 : 2
Bahan
Semen PC 0.086 Zak Rp 60,000 5,184.00
Pasir pasang 0.016 m3 Rp 125,000 2,000.00
Tenaga
Pekerja 0.150 Oh Rp 85,000 12,750.00
Tukang Batu 0.070 Oh Rp 115,000 8,050.00
Kepala Tukang 0.007 Oh Rp 115,000 805.00
Mandor 0.008 Oh Rp 90,000 720.00
Jumlah 29,509.00
Biaya Umum 2,950.90
7 1 M2 Acian dengan Saus Semen
Bahan
Semen PC 0.035 Zak Rp 60,000 2,100.00
Tenaga
Pekerja 0.040 Oh Rp 85,000 3,400.00
Tukang Batu 0.080 Oh Rp 115,000 9,200.00
Mandor 0.002 Oh Rp 90,000 180.00
Jumlah 15,800.00
Biaya Umum 1,580.00
8 100 M2 Lapisan Aspal + Pasir
Bahan
Aspal 175.000 kg Rp 15,675 2,743,125.00
Pasir 0.300 m3 Rp 125,000 37,500.00
Kayu bakar 0.050 m3 Rp 2,500,000 125,000.00
Tenaga
Pekerja 15.000 Oh Rp 85,000 1,275,000.00
Tukang Batu 5.000 Oh Rp 115,000 575,000.00
Mandor 0.500 Oh Rp 90,000 45,000.00
Jumlah 4,892,625.00
1 M2 Lapisan Aspal + Pasir 1.000 M2 Rp 5,381,880 53,810.00
Pekerjaan Beton
1 1 M3 Beton Tumbuk K-125
Bahan
Semen PC 5.520 Zak Rp 60,000 331,200.00
Pasir Beton 0.592 M3 Rp 105,000 62,160.00
Koral Beton (Kerikil) 0.750 M3 Rp 200,000 150,000.00
Air 215.000 Liter Rp 100 21,500.00
Tenaga
Pekerja 1.650 Oh Rp 85,000 140,250.00
Tukang Kayu 0.275 Oh Rp 115,000 31,625.00

Mandor 0.083 Oh Rp 90,000 7,470.00
Jumlah 747,425.00
2 1 M3 Beton Tumbuk K-100

Bahan
Semen PC 4.940 Zak Rp 60,000 296,400.00
Pasir Beton 0.621 M3 Rp 105,000 65,175.00
Air 215.000 Liter Rp 100 21,500.00
Tenaga
Pekerja 1.650 Oh Rp 85,000 140,250.00
Tukang Kayu 0.275 Oh Rp 115,000 31,625.00
Mandor 0.083 Oh Rp 90,000 7,470.00
Jumlah 713,640.00
3 1 M3 Beton K-225
Bahan
Semen PC 7.420 Zak Rp 60,000 445,200.00
Pasir Beton 0.499 M3 Rp 105,000 52,350.00
Tenaga
Pekerja 1.650 Oh Rp 85,000 140,250.00
Tukang Kayu 0.275 Oh Rp 115,000 31,625.00
Mandor 0.083 Oh Rp 90,000 7,470.00
Jumlah 835,226.11
4 1 M3 Beton K-250
Bahan
Semen PC 7.680 Zak Rp 60,000 460,800.00
Pasir Beton 0.494 M3 Rp 105,000 51,900.00
Air 215.000 Liter Rp 100 21,500.00
Tenaga
Pekerja 1.650 Oh Rp 85,000 140,250.00
Tukang Kayu 0.275 Oh Rp 115,000 31,625.00
Mandor 0.083 Oh Rp 90,000 7,470.00
Jumlah 870,690.93
5 10 Kg Pembesian dengan Besi Polos atau Besi Ulir
Bahan
Besi Beton (Polos atau Ulir) 10.500 Kg Rp 11,000 115,500.00
Kawat Beton 0.150 Kg Rp 21,000 3,150.00
Tenaga
Pekerja 0.070 Oh Rp 85,000 5,950.00
Tukang Kayu 0.070 Oh Rp 115,000 8,050.00
Mandor 0.004 Oh Rp 90,000 360.00
Jumlah 133,815.00
Hrg Satuan Pek. 10 K 147,190.00
Hrg Satuan Pek. 1 Kg 14,719.00
6 1 M3 Pondasi Beton Bertulang K-225 (150 kg besi + Bekisting)

Bahan
Kayu Bekesting (Kayu Klas III) 0.200 M3 Rp 2,500,000 500,000.00
Paku Biasa 2" - 5" 1.500 Kg Rp 20,000 30,000.00
Minyak Bekisting 0.400 Ltr Rp 12,000 4,800.00
Besi Beton (Polos atau Ulir) 157.500 Kg Rp 11,000 1,732,500.00
Kawat Beton 2.250 Kg Rp 21,000 47,250.00
Semen PC 6.720 zak Rp 60,000 403,200.00
Pasir Beton 0.540 M3 Rp 105,000 56,700.00
Tenaga
Pekerja 5.300 Oh Rp 85,000 450,500.00
Tukang Batu 0.275 Oh Rp 115,000 31,625.00
Tukang Kayu 1.300 Oh Rp 115,000 149,500.00
Tukang Besi 1.050 Oh Rp 115,000 120,750.00
Mandor 0.265 Oh Rp 90,000 23,850.00
Jumlah 3,742,805.00
7 1 M3 Sloof Beton Bertulang K-225 (200 kg besi + Bekisting)
Bahan
Paku Biasa 2" - 5" 2.000 Kg Rp 20,000 40,000.00
Kawat Beton 3.000 Kg Rp 21,000 63,000.00
Semen PC 6.720 zak Rp 60,000 403,200.00
Pasir Beton 0.540 M3 Rp 105,000 56,700.00
Tenaga
Pekerja 5.650 Oh Rp 85,000 480,250.00
Tukang Batu 0.275 Oh Rp 115,000 31,625.00
Tukang Kayu 1.560 Oh Rp 115,000 179,400.00
Tukang Besi 1.400 Oh Rp 115,000 161,000.00
Mandor 0.283 Oh Rp 90,000 25,470.00
Jumlah 4,631,990.00
8 1 M3 Dinding, Kolom & Plat Beton Bertulang K-225 (150 kg besi + Bekisting)
Bahan
Paku Biasa 2" - 5" 3.200 Kg Rp 20,000 64,000.00
Kawat Beton 2.250 Kg Rp 21,000 47,250.00
Semen PC 6.720 zak Rp 60,000 403,200.00
Pasir Beton 0.540 M3 Rp 105,000 56,700.00
Balok Kayu Kls II 0.160 M3 Rp 5,500,000 880,000.00
Playwood tebal 9 mm 2.800 Lbr Rp 138,000 386,400.00
Dolken kayu galam Æ 8 - 10 panjang 4 m 24.000 Btg Rp 18,500 444,000.00
Tenaga
Pekerja 5.300 Oh Rp 85,000 450,500.00
Tukang Batu 0.275 Oh Rp 115,000 31,625.00
Tukang Kayu 1.300 Oh Rp 115,000 149,500.00
Tukang Besi 1.050 Oh Rp 115,000 120,750.00
Mandor 0.265 Oh Rp 90,000 23,850.00
Jumlah 5,601,605.00
9 1 M3 Dinding dan Kolom Beton Bertulang K-225 (200 kg besi + Bekisting)
Bahan
Paku Biasa 2" - 5" 3.200 Kg Rp 20,000 64,000.00
Kawat Beton 3.000 Kg Rp 21,000 63,000.00

Semen PC 6.720 zak Rp 60,000 403,200.00

Pasir Beton 0.540 M3 Rp 105,000 56,700.00
Balok Kayu Kls II 0.140 M3 Rp 5,500,000 770,000.00
Playwood tebal 9 mm 2.800 Lbr Rp 138,000 386,400.00
Dolken kayu galam Æ 8 - 10 panjang 4 m 16.000 Btg Rp 18,500 296,000.00
Tenaga
Pekerja 6.350 Oh Rp 85,000 539,750.00
Tukang Batu 0.275 Oh Rp 115,000 31,625.00
Tukang Kayu 1.650 Oh Rp 115,000 189,750.00
Tukang Besi 1.400 Oh Rp 115,000 161,000.00
Mandor 0.318 Oh Rp 90,000 28,620.00
Jumlah 6,319,540.00
Pekerjaan Pengecatan
1 1 M3 Pek. Mencat Waterproofing
Bahan
Cat waterproofing 0.400 kg Rp 65,000 26,000.00
Minyak cat 0.220 Ltr Rp 27,500 6,050.00
Amplas 1.000 lbr Rp 4,950 4,950.00
Plamur 0.100 kg Rp 24,200 2,420.00
Tenaga
Pekerja 0.250 Oh Rp 85,000 21,250.00
Tukang Kayu 0.038 Oh Rp 115,000 4,312.50
Mandor 0.013 Oh Rp 90,000 1,170.00
Jumlah 70,522.50
Biaya Umum 7,052.25
2 10 M2 Pek. Mencat Menie Besi
Bahan
Cat meni besi 1.640 kg Rp 48,000 78,720.00
Minyak cat 0.440 Ltr Rp 27,500 12,100.00
Amplas besi 0.500 lbr Rp 4,950 2,475.00
Tenaga
Pekerja 0.500 Oh Rp 85,000 42,500.00
Tukang Kayu 0.750 Oh Rp 115,000 86,250.00
Mandor 0.025 Oh Rp 90,000 2,250.00
Jumlah 232,920.00
Pekerjaan Menie Besi Untuk 1 M2 1.000 M2 Rp 256,210 25,620.00
3 1 M2 Pek. Mencat Besi

Bahan
Cat besi 0.400 kg Rp 56,500 22,600.00
Minyak cat 0.440 Ltr Rp 27,500 12,100.00
Tenaga
Pekerja 0.200 Oh Rp 85,000 17,000.00
Tukang Kayu 0.075 Oh Rp 115,000 8,625.00
Mandor 0.010 Oh Rp 90,000 900.00
Jumlah 62,145.00
Biaya Umum 6,214.50
4 1 M2 Pek. Mencat Dinding Tembok/Plafond
Bahan
Cat tembok 0.436 kg Rp 27,500 11,990.00
Plamir Tembok 0.016 kg Rp 24,200 387.20
Amplas 1.000 lbr Rp 4,950 4,950.00
Tenaga
Pekerja 0.050 Oh Rp 85,000 4,250.00
Tukang Kayu 0.075 Oh Rp 115,000 8,625.00
Mandor 0.003 Oh Rp 90,000 270.00
Jumlah 31,392.20
Biaya Umum 3,139.22

Pekerjaan Kayu dan Aluminium

1 1 M² Pasang Kusen Pintu dan Jendela Alluminium
Bahan
Profil Alluminium 1.100 M' Rp 148,500 163,350.00
Sekrup Fixer 2.000 Bh Rp 825 1,650.00
Sealant 0.060 Tube Rp 108,900 6,534.00
Tenaga
Pekerja 0.043 Oh Rp 85,000 3,655.00
Tukang Alumunium 0.043 Oh Rp 115,000 4,945.00
Mandor 0.002 Oh Rp 90,000 189.00
Jumlah 180,817.50
2 1 M2 Pasang Pintu dan Jendela Alluminium Strip Lebar 8 cm
Bahan
Profil Alluminium 4.400 M' Rp 148,500 653,400.00
Sekrup Fixer 14.600 Bh Rp 825 12,045.00
Tenaga
Pekerja 0.085 Oh Rp 85,000 7,225.00
Mandor 0.004 Oh Rp 90,000 378.00
Jumlah 683,800.50
3 1 M2 Pasang Pintu Kaca Rangka Alluminium
Bahan
Pintu Alluminium 4.400 M' Rp 148,500 653,400.00
Profil Kaca 4.500 M' Rp 163,350 735,075.00
Sealant 0.270 Tube Rp 108,900 29,403.00
Tenaga
Pekerja 0.085 Oh Rp 85,000 7,225.00
Mandor 0.005 Oh Rp 90,000 450.00
Jumlah 1,436,363.00
4 1 M2 Pasang Pintu dan Jendela Kaca
Bahan
Kayu Papan 0.035 M3 Rp 5,500,000 192,500.00
Tenaga
Pekerja 0.800 Oh Rp 85,000 68,000.00
Tukang Kayu 2.000 Oh Rp 115,000 230,000.00
Mandor 0.040 Oh Rp 90,000 3,600.00
Jumlah 517,100.00
5 1 M2 Pasang Pintu dan Jendela Jalusi
Bahan
Kayu Papan 0.064 M3 Rp 5,500,000 352,000.00
Tenaga
Pekerja 1.000 Oh Rp 85,000 85,000.00
Tukang Kayu 3.000 Oh Rp 115,000 345,000.00
Mandor 0.300 Oh Rp 90,000 27,000.00
Jumlah 843,500.00
6 1 M2 Pasang Pintu Playwood Rangkap
Bahan
Kayu Papan 0.020 M3 Rp 5,500,000 107,800.00
Paku Biasa ½" - 1" 0.030 Kg Rp 20,000 600.00
Lem Kayu 0.300 Ltr Rp 30,000 9,000.00
Play Wood 4" x 3" x 4mm 1.000 Lbr Rp 120,000 120,000.00
Tenaga
Pekerja 1.000 Oh Rp 85,000 85,000.00
Tukang Kayu 3.000 Oh Rp 115,000 345,000.00


Mandor 0.300 Oh Rp 90,000 27,000.00
Jumlah 728,900.00
7 1 M3 Pasang Konstruksi Kuda-Kuda
Bahan
Kayu Balok 1.100 M3 Rp 5,500,000 6,050,000.00
Besi Strip 15.000 Kg Rp 17,545 263,175.00
Paku Biasa 2" - 5" 0.800 Ltr Rp 20,000 16,000.00
Tenaga
Pekerja 4.000 Oh Rp 85,000 340,000.00
Tukang Kayu 12.000 Oh Rp 115,000 1,380,000.00
Mandor 0.200 Oh Rp 90,000 18,000.00
Jumlah 8,205,175.00
8 1 M2 Pasang Kaso + Reng Genteng
Bahan
Kayu Balok 0.012 M3 Rp 5,500,000 66,000.00
Paku Biasa 2" - 5" 1.500 Ltr Rp 20,000 30,000.00
Tenaga
Pekerja 0.100 Oh Rp 85,000 8,500.00
Tukang Kayu 0.100 Oh Rp 115,000 11,500.00
Mandor 0.005 Oh Rp 90,000 450.00
Jumlah 116,565.00
9 1 M2 Pasang Rangka Langit-Langit Ukur. 1 x 1 m
Bahan
Kayu Balok 0.012 M3 Rp 5,500,000 66,000.00
Paku Biasa 2" - 5" 0.100 Ltr Rp 20,000 2,000.00
Tenaga
Pekerja 0.150 Oh Rp 85,000 12,750.00
Tukang Kayu 0.250 Oh Rp 115,000 28,750.00
Mandor 0.075 Oh Rp 90,000 6,750.00
Jumlah 119,125.00
10 1 M2 Pasang Rangka Langit-Langit Ukur. 30 x 60 cm
Bahan
Kayu Balok 0.023 M3 Rp 5,500,000 126,500.00
Paku Biasa 2" - 5" 0.150 Ltr Rp 20,000 3,000.00
Tenaga
Pekerja 0.200 Oh Rp 85,000 17,000.00
Tukang Kayu 0.300 Oh Rp 115,000 34,500.00
Mandor 0.010 Oh Rp 90,000 900.00
Jumlah 185,350.00
11 1 M2 Pasang Rangka Langit-Langit Ukur. 30 x 30 cm
Bahan
Kayu Balok 0.027 M3 Rp 5,500,000 148,500.00
Paku Biasa 2" - 5" 0.200 Ltr Rp 20,000 4,000.00
Tenaga
Pekerja 0.250 Oh Rp 85,000 21,250.00
Tukang Kayu 0.350 Oh Rp 115,000 40,250.00
Mandor 0.013 Oh Rp 90,000 1,125.00
Jumlah 219,150.00
12 1 M2 Pasang Lisplang Ukur. 2 x ( 2 x 20 cm )
Bahan
Kayu Papan 2.000 Lbr Rp 60,150 120,300.00
Paku skrup 8.000 bh Rp 500 4,000.00

Tenaga
Pekerja 0.100 Oh Rp 85,000 8,500.00
Tukang Kayu 0.100 Oh Rp 115,000 11,500.00
Mandor 0.050 Oh Rp 90,000 4,500.00
Jumlah 149,950.00
13 1 M2 Pasang Bubung Steel Gelombang 0,92
Bahan
Bubung Steel Gelombang 2.400 Lbr Rp 25,000 60,000.00
Paku Sekrup 3,5" 6.000 Kg Rp 12,500 75,000.00
Tenaga
Pekerja 0.084 Oh Rp 85,000 7,140.00
Tukang Kayu 0.125 Oh Rp 115,000 14,375.00
Mandor 0.004 Oh Rp 90,000 360.00
Jumlah 158,370.00
14 1 M2 Pasang Nok Steel Gelombang 1,05
Bahan
Nok Steel Gelombang 2.100 Lbr Rp 25,000 52,500.00
Paku Sekrup 3,5" 6.000 Kg Rp 12,500 75,000.00
Tenaga
Pekerja 0.084 Oh Rp 85,000 7,140.00
Tukang Kayu 0.125 Oh Rp 115,000 14,375.00
Mandor 0.004 Oh Rp 90,000 360.00
Jumlah 150,870.00
15 1 M2 Pasang Atap Genteng Metal
Bahan
Genteng Metal 2.100 Lbr Rp 66,000 138,600.00
Paku 0.300 Kg Rp 20,000 6,000.00
Tenaga
Pekerja 0.200 Oh Rp 85,000 17,000.00
Tukang Kayu 0.100 Oh Rp 115,000 11,500.00
Mandor 0.010 Oh Rp 90,000 900.00
Jumlah 175,150.00
16 1 M2 Pasang Atap Seng Gelombang
Bahan
Seng Gelombang 3" x 6" BJLS 28 0.700 Lbr Rp 62,500 43,750.00
Paku Biasa 1½" - 1" 0.020 Kg Rp 20,000 400.00
Tenaga
Pekerja 0.150 Oh Rp 85,000 12,750.00
Tukang Kayu 0.070 Oh Rp 115,000 8,050.00

Mandor 0.006 Oh Rp 90,000 540.00
Jumlah 66,410.00
Biaya Umum 6,641.00
17 1 M1 Pasang Atap Nok Seng
Bahan
Seng Plat 3" x 6" BJLS 28 0.300 Bh Rp 61,750 18,525.00
Paku Biasa 1½" - 1" 4.000 Kg Rp 20,000 80,000.00
Tenaga
Pekerja 0.150 Oh Rp 85,000 12,750.00
Tukang Kayu 0.070 Oh Rp 115,000 8,050.00
Mandor 0.006 Oh Rp 90,000 540.00
Jumlah 120,785.00
Pekerjaan Langit-Langit
1 1 M2 Langit-Langit Playwood 30 x 60 cm tebal 0,4 cm
Bahan
Playwood 4" x 8" x 4 mm 0.360 Lbr Rp 55,000 19,800.00
Paku 2" - 2,5" 0.030 Kg Rp 20,000 600.00
Tenaga
Pekerja 0.070 Oh Rp 85,000 5,950.00
Tukang Kayu 0.100 Oh Rp 115,000 11,500.00
Mandor 0.004 Oh Rp 90,000 315.00
Jumlah 39,315.00
Biaya Umum 3,931.50
2 1 M2 Langit-Langit Playwood 60 x 120 cm tebal 0,4 cm
Bahan
Playwood 4" x 8" x 4 mm 0.375 Lbr Rp 55,000 20,625.00
Paku 2" - 2,5" 0.030 Kg Rp 20,000 600.00
Tenaga
Pekerja 0.070 Oh Rp 85,000 5,950.00
Tukang Kayu 0.100 Oh Rp 115,000 11,500.00
Mandor 0.004 Oh Rp 90,000 315.00
Jumlah 40,140.00
Biaya Umum 4,014.00
Pekerjaan Drainase & Lainnya

1 1 M3 Galian Untuk Drainase Selokan dan Saluran Air
Bahan
Peralatan
Excavator 0.035 Jam Rp 665,500 23,292.50
Dump Truck 0.030 Jam Rp 2,420,000 72,600.00
Alat Bantu 1.000 Ls Rp 1,000 1,000.00
Tenaga
Mandor 0.090 Jam Rp 12,500 1,125.00
Pekerja 0.900 Jam Rp 12,500 11,250.00
Jumlah 109,267.50
2 1 M2 Pasangan Paving Stone/Block
Bahan
Paving Stone Warna 36.000 Bh Rp 3,500 126,000.00
Pasir Urug 0.110 Kg Rp 125,000 13,750.00
Tenaga
Pekerja 0.400 Oh Rp 85,000 34,000.00
Tukang Batu 0.200 Oh Rp 115,000 23,000.00
Mandor 0.002 Oh Rp 90,000 180.00
Jumlah 199,230.00
3 1 M1 Pasangan Canstein 40x40x15
Bahan
Canstein 2.500 Bh Rp 48,000 120,000.00
Pasir 0.015 Kg Rp 125,000 1,875.00
Semen PC 0.035 Zak Rp 60,000 2,100.00
Tenaga
Pekerja 0.400 Oh Rp 85,000 34,000.00
Tukang Batu 0.200 Oh Rp 115,000 23,000.00
Mandor 0.002 Oh Rp 90,000 180.00
Jumlah 183,455.00
4 1 M Pembuatan Pagar BRC
Galian Tanah 0.150 M3 Rp 72,600 10,890.00
Urugan Pasir 0.020 M3 Rp 161,040 3,220.80
Pas. Batu Kali 1:4 0.100 M3 Rp 756,490 75,649.00
Beton K 225 0.030 M3 Rp 6,951,490 208,544.70
Pagar BRC + Tiang GIP dia. 2" 1.000 M' Rp 330,000 330,000.00
Jumlah 628,304.50
5 1 M Saluran Air uk. 30 x 30 cm
Galian Tanah 0.360 M3 Rp 72,600 26,136.00
Urugan Pasir 0.025 M3 Rp 161,040 4,026.00
Pas. Batu Kali 1:4 0.110 M3 Rp 756,490 83,213.90
Plesteran 1:3 1.100 M² Rp 65,640 72,204.00
Acian 1.100 M² Rp 17,380 19,118.00
Jumlah 204,697.90
6 1 M Saluran Air uk. 40 x 50 cm
Galian Tanah 0.560 M3 Rp 72,600 40,656.00
Urugan Pasir 0.030 M3 Rp 161,040 4,831.20
Pas. Batu Kali 1:4 0.140 M3 Rp 756,490 105,908.60
Plesteran 1:3 1.400 M² Rp 65,640 91,896.00
Acian 1.400 M² Rp 17,380 24,332.00
Jumlah 267,623.80
7 1 M2 Pasang Lantai Keramik Ukur. 30 x 30 cm
Bahan
Keramik Uk.30x30 cm 12.000 Bh Rp 7,260 87,120.00
Semen PC 0.196 Zak Rp 60,000 11,760.00

Pasir Pasang 0.045 M3 Rp 185,000 8,325.00
Semen Warna 0.026 Zak Rp 137,500 3,575.00
Tenaga
Pekerja 0.250 Oh Rp 85,000 21,250.00
Tukang Kayu 0.125 Oh Rp 115,000 14,375.00
Mandor 0.013 Oh Rp 90,000 1,125.00
Jumlah 149,025.00
8 1 Bh Penanaman Pohon Palm
Bahan
Pohon Palm t= 1,5 - 2 m 1.000 Phn Rp 85,000 85,000.00
Pupuk 0.100 Kg Rp 6,000 600.00
Tanah Humus 1.000 Ls Rp 2,000 2,000.00
Tenaga
Pekerja 0.030 Oh Rp 85,000 2,550.00
Tukang Kebun 0.050 Oh Rp 115,000 5,750.00
Mandor 0.005 Oh Rp 90,000 450.00
Jumlah 96,350.00
Biaya Umum 9,635.00
0 0
0 0
0 0
0 0
DAFTAR ANALISA LUMPSUM

Analisa lumpsum : 1 UNIT, PENGAD-PEMAS KRAN UMUM

Satuan : Unit
NO. URAIAN PEKERJAAN VOL. HARGA SATUAN
1 Galian Tanah 0.3000 m3 72,600.00
2 Beton Tumbuk 1pc:3ps:5kr 0.1000 m3 785,000.00
3 Beton Bertulang 1pc:2ps:3kr, (besi 150 kg) 0.0500 m3 4,117,080.00
4 Plesteran 1pc:4ps 1.7000 m2 44,980.00
5 Acian 1.7000 m2 17,380.00
6 Pengecatan 1.2000 m2 34,530.00
7 Begel pipa Ø 75 MM 1.0000 bh 65,000.00
8 Nepel Drat PVC Ø 1/2 INCH 1.0000 bh 6,000.00
9 Elbow PVC Ø 1/2 INCH 2.0000 bh 6,500.00
10 Socket Drat PVC Ø 1/2 INCH 5.0000 bh 7,000.00
11 Stop Kran Kuningan Ø 1/2 INCH 0.0050 bh 37,500.00
12 Pipa PVC Ø 1/2 INCH 6.0000 m1 3,997.00
13 Tee-Stuck PVC Ø 1/2 INCH 1.0000 bh 10,000.00
14 Mata Kran Vernekel Ø 1/2 INCH 2.0000 bh 30,000.00
15 TBA uk. Sedang 1.0000 pcs 5,000.00
16 Tegel Keramik 20/25 2.2000 m2 163,920.00
17 Biaya Pemasangan Pipa & Acc 1.0000 ls 350,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 12 M¹, PENGAD-PEMAS JEMBATAN PIPA GIP Ø 150 MM

Satuan : m1
1 Galian Tanah 2.4000 m3 72,600.00
3 Tiang Penyangga Beton Bertulang 1pc:2ps:3kr, (besi 150 kg) 0.3200 m3 4,117,080.00
4 Pasangan Batu, 1pc:4ps 1.5000 m2 756,490.00
5 Plesteran 1pc:4ps 6.4000 m2 44,980.00
6 Pengecatan 11.2000 m2 34,530.00
7 Pipa GIP Ø 150 MM 12.0000 m1 465,200.00
8 Flanged GIP Ø 150 MM 10.0000 bh 173,500.00
9 Flanged Socket Ø 150 MM 2.0000 bh 1,820,000.00
10 Elbow GIP Ø 150 MM 4.0000 bh 350,000.00
11 Bout Ø 22 MM 72.0000 bh 9,000.00
12 Packing Karet MM 5.0000 bh 15,000.00
13 Erection 1.0000 ls 1,000,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
1 M¹, Pengad-Pemas Jembatan Pipa GIP Ø 150 MM 1.0000 m1 1,603,373.62

Satuan : m1
1 Galian Tanah 2.4000 m3 72,600.00
5 Plesteran 1pc:4ps 6.4000 m2 44,980.00
6 Pengecatan 11.2000 m2 34,530.00
7 Pipa GIP Ø 100 MM 12.0000 m1 295,400.00
10 Elbow GIP Ø 100 MM 4.0000 bh 300,000.00
11 Bout Ø 18 MM 72.0000 bh 7,500.00
13 Erection 1.0000 ls 850,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.

Satuan : m1
1 Galian Tanah 2.4000 m3 72,600.00
5 Plesteran 1pc:4ps 6.4000 m2 44,980.00
6 Pengecatan 11.2000 m2 34,530.00
7 Pipa GIP Ø 75 MM 12.0000 m1 200,400.00
10 Elbow GIP Ø 75 MM 4.0000 bh 250,000.00
11 Bout Ø 18 MM 72.0000 bh 7,500.00
13 Erection 1.0000 ls 750,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 6 M¹, PENGAD-PEMAS PIPA CROSSING JALAN GIP Ø 150 MM

Satuan : m1
1 Bongkar Jl. Aspal & Batu, Galian tanah 2.5200 m3 96,660.00
2 Pas. Batu Dasar Jalan 1.5000 m3 756,490.00
3 Pasir Urug 0.7400 m3 161,040.00
4 Aspal 5.2500 kg 15,675.00
5 Pipa GIP Ø 150 MM 6.0000 m1 465,200.00
7 Flanged Socket PVC Ø 150 MM 2.0000 bh 1,820,000.00
8 Bout Ø 18 MM 16.0000 bh 7,500.00
10 Erection 1.0000 ls 500,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
1 M¹, Pengad-Pemas Crossing Pipa GIP Ø 150 MM 1.0000 m1 1,651,463.28
Analisa lumpsum : 6 M¹, PENGAD-PEMAS CROSSING PIPA GIP Ø 100 MM

Satuan : m1
3 Pasir Urug 0.5400 m3 161,040.00
4 Aspal 5.2500 kg 15,675.00
5 Pipa GIP Ø 100 MM 6.0000 m1 295,400.00
8 Bout Ø 18 MM 16.0000 bh 7,500.00
10 Erection 1.0000 ls 400,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 6 M¹, PENGAD-PEMAS CROSSING PIPA GIP Ø 75 MM

Satuan : m1
3 Pasir Urug 0.4200 m3 161,040.00
4 Aspal 5.2500 kg 15,675.00
5 Pipa GIP Ø 75 MM 6.0000 m1 200,400.00
8 Bout Ø 16 MM 16.0000 bh 6,500.00
10 Erection 1.0000 ls 300,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, PENGAD-PEMAS PENUTUP CHAMBER-MANHOLE PLAT EZER 3 MM, Uk. 70x70 cm
Satuan : unit
1 Besi plat ezer 3 mm 0.8000 m2 185,000.00
2 Besi Siku 3.50.50 mm 2.8000 m1 19,000.00
3 Hengsel besi 2.0000 bh 40,000.00
4 Angker/handel besi Ø 16 mm, pjg 30 cm 7.0000 pcs 3,500.00
5 Kunci/Gembok Kuningan 3.0000 pcs 55,000.00
6 Erection & pengelasan 1.0000 ls 150,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 M², PENGAD-PEMAS BARSCREEN BESI RAM # 3 CM, BESI Ø 12 MM

Satuan : m2
1 Besi Ø 12 mm 16.8000 kg 11,000.00
2 Besi Siku 3.50.50 mm 1.4000 m1 19,000.00
3 Hengsel besi 2.0000 bh 40,000.00
4 Angker/handdel besi Ø 16 mm, pjg 30 cm 7.0000 pcs 3,500.00
5 Kunci/Gembok Kuningan 3.0000 pcs 55,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, BAK CHAMBER PAS. 1/2 BATA, Uk. 80x80x120 CM
Satuan : unit
1 Galian Tanah 3.2400 m3 72,600.00
4 Pas. Dind. 1/2 bata, 1pc:3ps 3.8000 m2 141,540.00
5 Plesteran 1pc:4ps 8.8000 m2 44,980.00
6 Acian 8.8000 m2 17,380.00
7 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, BAK CHAMBER PAS. 1/2 BATA, Uk. 80x150x120 CM
Satuan : unit
1 Galian Tanah 5.4000 m3 72,600.00
5 Plesteran 1pc:4ps 16.8000 m2 44,980.00
6 Acian 16.8000 m2 17,380.00
7 Pengecatan 8.0000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, PENGAD-PEMAS PIPA UDARA GIP Ø 75 MM

Satuan : unit
1 Pipa GIP Ø 75 mm 1.0000 m1 200,400.00
2 Angker besi Ø 12 mm, pjg 30 cm 2.0000 pcs 3,500.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 10 M¹, PAGAR DURI, t = 150 CM, 6 JARING

Satuan : m1
1 Galian Tanah 0.1000 m3 72,600.00
2 Tiang pipa GIP dia. 2" 6.0000 m1 121,300.00
3 Kawat duri 64.0000 m1 8,712.00
4 Erection 1.0000 ls 80,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
1 M¹, Pagar duri t=150 cm, 6 jaring 1.0000 m1 150,989.08
Analisa lumpsum : 1 UNIT, PENGADAAN-PEMASANGAN WATER METER Ø 150 MM + CHAMBER

Satuan : unit
1 Water Meter Ø 150 mm 1.0000 bh 3,510,000.00
2 Pipa GIP Ø 150 MM 1.0000 m1 465,200.00
4 Bout Ø 18 MM 32.0000 bh 7,500.00
6 Erection 1.0000 ls 100,000.00
7 Galian Tanah 3.2400 m3 72,600.00
11 Plesteran 1pc:4ps 8.8000 m2 44,980.00
12 Acian 8.8000 m2 17,380.00
13 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, PENGADAAN-PEMASANGAN WATER METER Ø 100 MM + CHAMBER

Satuan : unit
1 Water Meter Ø 100 mm 1.0000 bh 2,754,000.00
2 Pipa GIP Ø 100 MM 1.0000 m1 295,400.00
4 Bout Ø 18 MM 32.0000 bh 7,500.00
6 Erection 1.0000 ls 100,000.00
7 Galian Tanah 3.2400 m3 72,600.00
9 Beton Bertulang 1pc:2ps:3kr, (besi 139.5 kg) 0.1300 m3 4,117,080.00
11 Plesteran 1pc:4ps 8.8000 m2 44,980.00
12 Acian 8.8000 m2 17,380.00
13 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, WASH OUT Ø 150 MM + CHAMBER

Satuan : unit
1 All Flange Tee GIP Ø 150 mm 1.0000 bh 2,970,000.00
2 Gate Valve Ø 150 mm 1.0000 bh 3,591,000.00
3 Pipa GIP Ø 150 MM 1.0000 m1 465,200.00
5 Bout Ø 18 MM 32.0000 bh 7,500.00
7 Erection 1.0000 ls 100,000.00
8 Galian Tanah 3.2400 m3 72,600.00
12 Plesteran 1pc:4ps 8.8000 m2 44,980.00
13 Acian 8.8000 m2 17,380.00
14 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.

Satuan : unit
1 All Flange Tee GIP Ø 100 mm 1.0000 bh 1,404,000.00
2 Gate Valve Ø 100 mm 1.0000 bh 1,944,000.00
3 Pipa GIP Ø 100 MM 1.0000 m1 295,400.00
5 Bout Ø 18 MM 32.0000 bh 7,500.00
7 Erection 1.0000 ls 100,000.00
8 Galian Tanah 3.2400 m3 72,600.00
12 Plesteran 1pc:4ps 8.8000 m2 44,980.00
13 Acian 8.8000 m2 17,380.00
14 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.

Satuan : unit
1 All Flange Tee GIP Ø 75 mm 1.0000 bh 783,000.00
2 Gate Valve Ø 75 mm 1.0000 bh 1,350,000.00
3 Pipa GIP Ø 75 MM 1.0000 m1 200,400.00
5 Bout Ø 16 MM 32.0000 bh 6,500.00
7 Erection 1.0000 ls 100,000.00
8 Galian Tanah 3.2400 m3 72,600.00
12 Plesteran 1pc:4ps 8.8000 m2 44,980.00
13 Acian 8.8000 m2 17,380.00
14 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, SINGLE AIR VALVE Ø 150 MM + CHAMBER
Satuan : unit
1 Air Valve Ø 150 mm 1.0000 bh 2,851,200.00
2 Pipa GIP Ø 150 MM 1.0000 m1 295,400.00
4 Bout Ø 18 MM 16.0000 bh 7,500.00
6 Erection 1.0000 ls 100,000.00
7 Galian Tanah 3.2400 m3 72,600.00
11 Plesteran 1pc:4ps 8.8000 m2 44,980.00
12 Acian 8.8000 m2 17,380.00
13 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.

Satuan : unit
1 Air Valve Ø 100 mm 1.0000 bh 1,539,648.00
2 Pipa GIP Ø 100 MM 1.0000 m1 354,941.17
4 Bout Ø 18 MM 16.0000 bh 7,500.00
6 Erection 1.0000 ls 100,000.00
7 Galian Tanah 3.2400 m3 72,600.00
11 Plesteran 1pc:4ps 8.8000 m2 44,980.00
12 Acian 8.8000 m2 17,380.00
13 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.

Satuan : unit
1 Air Valve Ø 75 mm 1.0000 bh 1,078,240.00
2 Pipa GIP Ø 75 MM 1.0000 m1 200,400.00
4 Bout Ø 16 MM 16.0000 bh 6,500.00
6 Erection 1.0000 ls 100,000.00
7 Galian Tanah 3.2400 m3 72,600.00
11 Plesteran 1pc:4ps 8.8000 m2 44,980.00
12 Acian 8.8000 m2 17,380.00
13 Pengecatan 4.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, ANGKER TANGGA BESI Ø 22 mm

Satuan : unit
1 Angker besi Ø 22 mm 17.0500 kg Rp 11,000
2 Erection & pengelasan 1.0000 ls Rp 80,000
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT, PINTU AIR TYPE 60
Satuan : unit
1 Pintu Air 1.0000 Unit 5,000,000.00
2 Besi Siku 3.50.50 mm 5.6000 m1 19,000.00
3 Angker/handdel besi Ø 16 mm, pjg 30 cm 8.0000 pcs 3,500.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT TANGKI CLORINASI KAP 500 LTR

Satuan : unit
1 Tangki fibreglass 500 ltr 1.0000 unit 1,500,000.00
2 Cor beton tumbuk 1:3:5 0.5700 m3 785,000.00
3 Plesteran 1:4 1.8000 m2 44,980.00
4 Acian 1.8000 m2 17,380.00
5 Pipa 1/2 inch, kran & Acc pipa 1.0000 ls 60,000.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
Analisa lumpsum : 1 UNIT HIDRAN UMUM 2 M3

Satuan : unit
Istalasi Perpipaan :
1 Tangki Air 2000 ltr 1.0000 unit 2,700,000.00
2 Pipa 3/4 inch & Acc 8.0000 m1 6,200.00
3 Meter Air 1 inch 1.0000 unit 450,000.00
4 Pipa 1/2 inch & Acc 1.0000 m1 3,300.00
5 Mata Kran 1/2 inch & Acc 4.0000 m1 35,000.00
Pek. Sipil :
1 Galian Tanah 0.7200 m3 72,600.00
2 Urugan Tanah 1.5400 m3 24,200.00
3 Urugan Pasir 0.6200 m3 161,040.00
4 Pas. Batu 1:4 0.6720 m3 756,490.00
5 Beton tumbuk K-100 0.6000 m3 785,000.00
6 Plesteran 1:4 8.2000 m2 50,170.00
7 Acian 8.2000 m2 17,380.00
8 Pengecatan 8.2000 m2 34,530.00
Jumlah
Biaya Umum
Hrg Satuan Pek.
0 -
0 -
0 -
0 -
JUMLAH HARGA
Rp 21,780.00
Rp 78,500.00
Rp 205,854.00
Rp 76,466.00
Rp 29,546.00
Rp 41,436.00
Rp 65,000.00
Rp 6,000.00
Rp 13,000.00
Rp 35,000.00
Rp 187.50
Rp 23,982.00
Rp 10,000.00
Rp 60,000.00
Rp 5,000.00
Rp 360,624.00
Rp 350,000.00
Rp 1,382,375.50
Rp 138,237.55
Rp 1,520,613.05
JUMLAH HARGA
Rp 174,240.00
Rp 109,900.00
Rp 1,317,465.60
Rp 1,134,735.00
Rp 287,872.00
Rp 386,736.00
Rp 5,582,400.00
Rp 1,735,000.00
Rp 3,640,000.00
Rp 1,400,000.00
Rp 648,000.00
Rp 75,000.00
Rp 1,000,000.00
Rp 17,491,348.60
Rp 1,749,134.86
Rp 19,240,483.46
Rp 1,603,373.62
JUMLAH HARGA
Rp 174,240.00
Rp 109,900.00
Rp 1,317,465.60
Rp 1,134,735.00
Rp 287,872.00
Rp 386,736.00
Rp 3,544,800.00
Rp 1,602,000.00
Rp 3,820,600.00
Rp 1,200,000.00
Rp 540,000.00
Rp 60,000.00
Rp 850,000.00
Rp 15,028,348.60
Rp 1,502,834.86
Rp 16,531,183.46
Rp 1,377,598.62
JUMLAH HARGA
Rp 174,240.00
Rp 109,900.00
Rp 1,317,465.60
Rp 1,134,735.00
Rp 287,872.00
Rp 386,736.00
Rp 2,404,800.00
Rp 1,503,000.00
Rp 3,478,400.00
Rp 1,000,000.00
Rp 540,000.00
Rp 45,000.00
Rp 750,000.00
Rp 13,132,148.60
Rp 1,313,214.86
Rp 14,445,363.46
Rp 1,203,780.29
JUMLAH HARGA
Rp 243,583.20
Rp 1,134,735.00
Rp 119,169.60
Rp 82,293.75
Rp 2,791,200.00
Rp 347,000.00
Rp 3,640,000.00
Rp 120,000.00
Rp 30,000.00
Rp 500,000.00
Rp 9,007,981.55
Rp 900,798.16
Rp 9,908,779.71
Rp 1,651,463.28
JUMLAH HARGA
Rp 156,589.20
Rp 1,134,735.00
Rp 86,961.60
Rp 82,293.75
Rp 1,772,400.00
Rp 320,400.00
Rp 3,820,600.00
Rp 120,000.00
Rp 24,000.00
Rp 400,000.00
Rp 7,917,979.55
Rp 791,797.96
Rp 8,709,777.51
Rp 1,451,629.58
JUMLAH HARGA
Rp 140,157.00
Rp 680,841.00
Rp 67,636.80
Rp 82,293.75
Rp 1,202,400.00
Rp 300,600.00
Rp 3,478,400.00
Rp 104,000.00
Rp 18,000.00
Rp 300,000.00
Rp 6,374,328.55
Rp 637,432.86
Rp 7,011,761.41
Rp 1,168,626.90
70 cm
JUMLAH HARGA
Rp 148,000.00
Rp 53,200.00
Rp 80,000.00
Rp 24,500.00
Rp 165,000.00
Rp 150,000.00
Rp 620,700.00
Rp 62,070.00
Rp 682,770.00
JUMLAH HARGA
Rp 184,800.00
Rp 26,600.00
Rp 80,000.00
Rp 24,500.00
Rp 165,000.00
Rp 150,000.00
Rp 630,900.00
Rp 63,090.00
Rp 693,990.00
JUMLAH HARGA
Rp 235,224.00
Rp 78,500.00
Rp 333,483.48
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 1,878,853.48
Rp 187,885.35
Rp 2,066,738.83
JUMLAH HARGA
Rp 392,040.00
Rp 109,900.00
Rp 398,121.64
Rp 985,118.40
Rp 755,664.00
Rp 291,984.00
Rp 276,240.00
Rp 3,209,068.04
Rp 320,906.80
Rp 3,529,974.84
JUMLAH HARGA
Rp 200,400.00
Rp 7,000.00
Rp 75,000.00
Rp 282,400.00
Rp 28,240.00
Rp 310,640.00
JUMLAH HARGA
Rp 7,260.00
Rp 727,800.00
Rp 557,568.00
Rp 80,000.00
Rp 1,372,628.00
Rp 137,262.80
Rp 1,509,890.80
Rp 150,989.08
JUMLAH HARGA
Rp 3,510,000.00
Rp 465,200.00
Rp 1,041,000.00
Rp 240,000.00
Rp 60,000.00
Rp 100,000.00
Rp 235,224.00
Rp 78,500.00
Rp 535,220.40
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 7,496,790.40
Rp 749,679.04
Rp 8,246,469.44
JUMLAH HARGA
Rp 2,754,000.00
Rp 295,400.00
Rp 961,200.00
Rp 240,000.00
Rp 48,000.00
Rp 100,000.00
Rp 235,224.00
Rp 78,500.00
Rp 535,220.40
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 6,479,190.40
Rp 647,919.04
Rp 7,127,109.44
JUMLAH HARGA
Rp 2,970,000.00
Rp 3,591,000.00
Rp 465,200.00
Rp 1,041,000.00
Rp 240,000.00
Rp 60,000.00
Rp 100,000.00
Rp 235,224.00
Rp 78,500.00
Rp 535,220.40
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 10,547,790.40
Rp 1,054,779.04
Rp 11,602,569.44
JUMLAH HARGA
Rp 1,404,000.00
Rp 1,944,000.00
Rp 295,400.00
Rp 961,200.00
Rp 240,000.00
Rp 48,000.00
Rp 100,000.00
Rp 235,224.00
Rp 78,500.00
Rp 535,220.40
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 7,073,190.40
Rp 707,319.04
Rp 7,780,509.44
JUMLAH HARGA
Rp 783,000.00
Rp 1,350,000.00
Rp 200,400.00
Rp 901,800.00
Rp 208,000.00
Rp 36,000.00
Rp 100,000.00
Rp 235,224.00
Rp 78,500.00
Rp 535,220.40
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 5,659,790.40
Rp 565,979.04
Rp 6,225,769.44
JUMLAH HARGA
Rp 2,851,200.00
Rp 295,400.00
Rp 640,800.00
Rp 120,000.00
Rp 30,000.00
Rp 100,000.00
Rp 235,224.00
Rp 78,500.00
Rp 535,220.40
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 6,117,990.40
Rp 611,799.04
Rp 6,729,789.44
JUMLAH HARGA
Rp 1,539,648.00
Rp 354,941.17
Rp 648,000.00
Rp 120,000.00
Rp 24,000.00
Rp 100,000.00
Rp 235,224.00
Rp 78,500.00
Rp 535,220.40
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 4,867,179.57
Rp 486,717.96
Rp 5,353,897.53
JUMLAH HARGA
Rp 1,078,240.00
Rp 200,400.00
Rp 601,200.00
Rp 104,000.00
Rp 18,000.00
Rp 100,000.00
Rp 235,224.00
Rp 78,500.00
Rp 535,220.40
Rp 537,852.00
Rp 395,824.00
Rp 152,944.00
Rp 145,026.00
Rp 4,182,430.40
Rp 418,243.04
Rp 4,600,673.44
JUMLAH HARGA
Rp 187,550
Rp 80,000
Rp 267,550
Rp 26,755.00
Rp 294,305
JUMLAH HARGA
Rp 5,000,000.00
Rp 106,400.00
Rp 28,000.00
Rp 150,000.00
Rp 148,214.88
Rp 5,284,400.00
Rp 528,440.00
Rp 5,812,840.00
JUMLAH HARGA
Rp 1,500,000.00
Rp 447,450.00
Rp 80,964.00
Rp 31,284.00
Rp 60,000.00
Rp 2,059,698.00
Rp 205,969.80
Rp 2,265,667.80
JUMLAH HARGA
Rp 2,700,000.00
Rp 49,600.00
Rp 450,000.00
Rp 3,300.00
Rp 140,000.00
Rp 52,272.00
Rp 37,268.00
Rp 99,844.80
Rp 508,361.28
Rp 471,000.00
Rp 411,394.00
Rp 142,516.00
Rp 283,146.00
Rp 5,348,702.08
Rp 534,870.21
Rp 5,883,572.29
ANALISA HARGA LUMP SUM UNTUK PENGADAAN PIPA GIP-PVC-PE

NO. URAIAN PEKERJAAN HARGA ASURANSI % ONGKOS KIRIM JLH HARGA

per 1 M' per 1 M' per 1 M' per 1 M'
1 2 3 4 5 6
A Pengadaan Pipa GIP (Medium SII)
1 Pipa Ø 12" Rp 1,100,000.00 Rp 33,000.00 Rp 27,500.00 Rp 1,160,500.00
2 Pipa Ø 10" Rp 900,000.00 Rp 27,000.00 Rp 22,500.00 Rp 949,500.00
3 Pipa Ø 8" Rp 650,000.00 Rp 19,500.00 Rp 16,250.00 Rp 685,700.00
4 Pipa Ø 6" Rp 441,000.00 Rp 13,230.00 Rp 11,025.00 Rp 465,200.00
5 Pipa Ø 4" Rp 280,000.00 Rp 8,400.00 Rp 7,000.00 Rp 295,400.00
6 Pipa Ø 3" Rp 190,000.00 Rp 5,700.00 Rp 4,750.00 Rp 200,400.00
8 Pipa Ø 2" Rp 115,000.00 Rp 3,450.00 Rp 2,875.00 Rp 121,300.00
B Pengadaan Pipa PVC S-10

1 Pipa Ø 12" (315 mm) RR Rp 850,000.00 Rp 25,500.00 Rp 21,250.00 Rp 896,700.00
8 Pipa Ø 2" (63 mm) RR Rp 30,000.00 Rp 900.00 Rp 750.00 Rp 31,600.00
C Pengadaan Pipa PVC S-12,5

8 Pipa Ø 2" (63 mm) RR Rp 28,000.00 Rp 840.00 Rp 700.00 Rp 29,500.00
D Pengadaan Pipa PE S8-SDR17 (PN10)

1 Pipa Ø 12" (315 mm) Rp 850,000.00 Rp 25,500.00 Rp 21,250.00 Rp 896,700.00
8 Pipa Ø 2" (63 mm) Rp 35,000.00 Rp 1,050.00 Rp 875.00 Rp 36,900.00
Pengadaan Pipa PE S8-SDR17 (PN20)
Pengadaan Pipa PE S8-SDR17 (PN25)
0 0
0 0
NO. URAIAN PEKERJAAN HARGA ASURANSI % ONGKOS KIRIM JLH HARGA
per 1 M' per 1 M' per 1 M' per 1 M'
1 2 3 4 5 6
0 0
0 0
ANALISA HARGA LUMP SUM UNTUK PENGADAAN ACCESSORIES PIPA

###(disesuaikan dengan daftar kuantitas dan harga)
No. URAIAN PEKERJAAN HARGA PABRIK ONGKOS KIRIM ASURANSI JML HARGA
(a) (b) (c) (e) (f) (g)
1 Gate Valve Double Flanged CI Ø 2" Rp 665,000.00 Rp 33,250.00 Rp 19,950.00 Rp 718,200.00

2 Gate Valve Double Flanged CI Ø 3" Rp 1,250,000.00 Rp 62,500.00 Rp 37,500.00 Rp 1,350,000.00
8 Stop Kran Ø 100 mm Rp 875,000.00 Rp 43,750.00 Rp 26,250.00 Rp 945,000.00
11 Check Valve (Non Return Valve) Ø 4" Rp 3,225,000.00 Rp 161,250.00 Rp 96,750.00 Rp 3,483,000.00
16 DF. Water Meter Ø 2" Rp 2,550,000.00 Rp 127,500.00 Rp 76,500.00 Rp 2,754,000.00
22 DF. Water Meter Ø 12" Rp 30,000,000.00 Rp 1,500,000.00 Rp 900,000.00 Rp 32,400,000.00
23 Flanged Air Relief Valve Ø 50 mm Rp 850,000.00 Rp 42,500.00 Rp 25,500.00 Rp 918,000.00
24 Air Vent GIP Ø 3" Rp 450,000.00 Rp 22,500.00 Rp 13,500.00 Rp 486,000.00
25 All Flanged Tee PVC Ø 4" x 4" Rp 550,000.00 Rp 27,500.00 Rp 16,500.00 Rp 594,000.00
28 All Flanged Tee CI Ø 12" X 12" Rp 3,900,000.00 Rp 195,000.00 Rp 117,000.00 Rp 4,212,000.00
31 All Flanged Tee CI Ø 12" x 12" Rp 4,300,000.00 Rp 215,000.00 Rp 129,000.00 Rp 4,644,000.00
37 All Flanged Tee CI Ø 4" x 3" Rp 725,000.00 Rp 36,250.00 Rp 21,750.00 Rp 783,000.00
41 All Flanged Tee Y Cl Ø 12" X 12" Rp 38,500,000.00 Rp 1,925,000.00 Rp 1,155,000.00 Rp 41,580,000.00
42 Socket Tee PVC (All RR) Ø 6" x 6" Rp 1,000,000.00 Rp 50,000.00 Rp 30,000.00 Rp 1,080,000.00
43 Socket Tee PVC (All RR) Ø 6" x 4" Rp 1,000,000.00 Rp 50,000.00 Rp 30,000.00 Rp 1,080,000.00
44 Socket Tee PVC (All RR) Ø 4" x 4" Rp 416,100.00 Rp 20,805.00 Rp 12,483.00 Rp 449,300.00
47 Socket Tee PVC (All RR) Ø 3" X 3" Rp 237,600.00 Rp 11,880.00 Rp 7,128.00 Rp 256,600.00
(a) (b) (c) (e) (f) (g)
50 Baut Moor 5/8" x 3" Rp 8,800.00 Rp 440.00 Rp 264.00 Rp 9,500.00
51 Baut Moor 5/8" x 4" Rp 13,000.00 Rp 650.00 Rp 390.00 Rp 14,000.00
52 Blind Flanged Ø 12" Rp 850,000.00 Rp 42,500.00 Rp 25,500.00 Rp 918,000.00
53 Blind Flanged Ø 8" Rp 700,000.00 Rp 35,000.00 Rp 21,000.00 Rp 756,000.00
54 Clem Besi Plat Ø 4" X 2 mm Rp 47,000.00 Rp 2,350.00 Rp 1,410.00 Rp 50,700.00
55 Dop PVC Ø 2" Rp 31,200.00 Rp 1,560.00 Rp 936.00 Rp 33,600.00
56 Dop PVC Ø 3" Rp 55,000.00 Rp 2,750.00 Rp 1,650.00 Rp 59,400.00
(a) (b) (c) (e) (f) (g)
59 Double Flanged Bend CI Ø 12" X 11,25º Rp 1,500,000.00 Rp 75,000.00 Rp 45,000.00 Rp 1,620,000.00
60 Double Flanged Bend CI Ø 12" X 22,5º Rp 1,625,000.00 Rp 81,250.00 Rp 48,750.00 Rp 1,755,000.00
61 Double Flanged Bend CI Ø 12" X 45º Rp 1,900,000.00 Rp 95,000.00 Rp 57,000.00 Rp 2,052,000.00
62 Double Flanged Bend CI Ø 12" X 90º Rp 2,700,000.00 Rp 135,000.00 Rp 81,000.00 Rp 2,916,000.00
63 Double Flanged Bend CI Ø 8" x 22,5º Rp 460,000.00 Rp 23,000.00 Rp 13,800.00 Rp 496,800.00
64 Double Flanged Bend CI Ø 8" x 45º Rp 500,000.00 Rp 25,000.00 Rp 15,000.00 Rp 540,000.00
79 Double Flanged Pipe GIP Ø 3" x 60 cm. Rp 600,000.00 Rp 30,000.00 Rp 18,000.00 Rp 648,000.00
83 Double Flanged Pipe GIP Ø 3" x 200 cm. Rp 1,450,000.00 Rp 72,500.00 Rp 43,500.00 Rp 1,566,000.00
88 Double Flanged Pipe GIP Ø 4" x 180 cm. Rp 1,100,000.00 Rp 55,000.00 Rp 33,000.00 Rp 1,188,000.00
89 Flanged Pipe GIP Ø 3" x 60 cm. Rp 510,000.00 Rp 25,500.00 Rp 15,300.00 Rp 550,800.00
91 Flanged Pipe GIP Ø 3" x 200 cm. Rp 1,300,000.00 Rp 65,000.00 Rp 39,000.00 Rp 1,404,000.00
99 Double Socket Bend CI for PVC Ø 6" x 11,25º Rp 1,504,800.00 Rp 75,240.00 Rp 45,144.00 Rp 1,625,100.00
100 Double Socket Bend CI for PVC Ø 6" x 22,5º Rp 1,518,000.00 Rp 75,900.00 Rp 45,540.00 Rp 1,639,400.00
101 Double Socket Bend CI for PVC Ø 6" x 45º Rp 1,610,400.00 Rp 80,520.00 Rp 48,312.00 Rp 1,739,200.00
102 Double Socket Bend CI for PVC Ø 6" x 90º Rp 1,768,800.00 Rp 88,440.00 Rp 53,064.00 Rp 1,910,300.00
103 Flanged Air Relief Valve Ø 2" Rp 1,685,200.00 Rp 84,260.00 Rp 50,556.00 Rp 1,820,000.00
104 Bend Doble Socet PVC Ø 12" X 11,25º Rp 983,600.00 Rp 49,180.00 Rp 29,508.00 Rp 1,062,200.00
105 Bend Doble Socet PVC Ø 12" X 22,5º Rp 1,056,400.00 Rp 52,820.00 Rp 31,692.00 Rp 1,140,900.00
106 Bend Doble Socet PVC Ø 12" X 45º Rp 1,188,700.00 Rp 59,435.00 Rp 35,661.00 Rp 1,283,700.00
107 Bend Doble Socet PVC Ø 12" X 90º Rp 1,517,800.00 Rp 75,890.00 Rp 45,534.00 Rp 1,639,200.00
108 Bend Doble Socet PVC Ø 8" x 22,5º Rp 591,100.00 Rp 29,555.00 Rp 17,733.00 Rp 638,300.00
109 Bend Doble Socet PVC Ø 8" x 45º Rp 666,200.00 Rp 33,310.00 Rp 19,986.00 Rp 719,400.00
124 Flanged Socket PVC RRJ Ø 2" Rp 177,900.00 Rp 8,895.00 Rp 5,337.00 Rp 192,100.00
(a) (b) (c) (e) (f) (g)
128 Flanged Socket PVC RRJ Ø 8" Rp 960,200.00 Rp 48,010.00 Rp 28,806.00 Rp 1,037,000.00
129 Flanged Socket PVC RRJ Ø 10" Rp 985,000.00 Rp 49,250.00 Rp 29,550.00 Rp 1,063,800.00
130 Flanged Socket PVC RRJ Ø 12" Rp 1,499,400.00 Rp 74,970.00 Rp 44,982.00 Rp 1,619,300.00
131 Flanged Spigot PVC Ø 2" Rp 139,370.00 Rp 6,968.50 Rp 4,181.10 Rp 150,500.00
136 Flanged Spigot PVC Ø 12" Rp 1,108,030.00 Rp 55,401.50 Rp 33,240.90 Rp 1,196,600.00
137 Flanged Steel PN 10 Ø 2" Rp 89,100.00 Rp 4,455.00 Rp 2,673.00 Rp 96,200.00
(a) (b) (c) (e) (f) (g)
144 Flanged Strainer CI Ø 3" Rp 1,265,000.00 Rp 63,250.00 Rp 37,950.00 Rp 1,366,200.00
148 Fleksible Joint "Tosen" Ø 4 Rp 1,425,600.00 Rp 71,280.00 Rp 42,768.00 Rp 1,539,600.00
153 Manhole 80 x 80 Cm. Rp 495,000.00 Rp 24,750.00 Rp 14,850.00 Rp 534,600.00
154 Paking Karet Ø 2" Rp 26,620.00 Rp 1,331.00 Rp 798.60 Rp 28,700.00
155 Paking Karet Ø 3" Rp 31,460.00 Rp 1,573.00 Rp 943.80 Rp 33,900.00
156 Paking Karet Ø 4" Rp 47,190.00 Rp 2,359.50 Rp 1,415.70 Rp 50,900.00
161 DF Pipa GIP Ø 3" x 60 cm. Rp 455,400.00 Rp 22,770.00 Rp 13,662.00 Rp 491,800.00
162 DF Pipa GIP Ø 3" x 100 cm. Rp 667,920.00 Rp 33,396.00 Rp 20,037.60 Rp 721,300.00
163 Pressure Reducing Valve Ø 6" Rp 66,000,000.00 Rp 3,300,000.00 Rp 1,980,000.00 Rp 71,280,000.00
164 Repair Socket PVC Ø 2" Rp 104,500.00 Rp 5,225.00 Rp 3,135.00 Rp 112,800.00
165 Socket Repair PVC Ø 6" Rp 550,000.00 Rp 27,500.00 Rp 16,500.00 Rp 594,000.00
166 Rubber Expansiont Joint Ø 6" Rp 1,914,000.00 Rp 95,700.00 Rp 57,420.00 Rp 2,067,100.00
167 Rubber Water Stop 30 Cm Rp 429,000.00 Rp 21,450.00 Rp 12,870.00 Rp 463,300.00
168 Socket GIP Ø 2" Rp 55,000.00 Rp 2,750.00 Rp 1,650.00 Rp 59,400.00
172 Socket Reducer PVC (All RR) Ø 3" x 2" Rp 77,600.00 Rp 3,880.00 Rp 2,328.00 Rp 83,800.00
179 Socket Spigot Bend PVC Ø 12" X 90º Rp 3,880,800.00 Rp 194,040.00 Rp 116,424.00 Rp 4,191,200.00
180 Socket Spigot Bend PVC Ø 12" X 45º Rp 3,484,800.00 Rp 174,240.00 Rp 104,544.00 Rp 3,763,500.00
181 Socket Spigot Bend PVC Ø 12" X 22,5º Rp 2,822,160.00 Rp 141,108.00 Rp 84,664.80 Rp 3,047,900.00
182 Socket Spigot Bend PVC Ø 12" X 11,25º Rp 2,376,000.00 Rp 118,800.00 Rp 71,280.00 Rp 2,566,000.00
183 Socket Spigot Bend PVC Ø 8" x 22,5º Rp 982,423.20 Rp 49,121.16 Rp 29,472.70 Rp 1,061,000.00
184 Socket Spigot Bend PVC Ø 8" x 45º Rp 1,150,274.40 Rp 57,513.72 Rp 34,508.23 Rp 1,242,200.00
185 Socket Spigot Bend PVC Ø 8" x 90º Rp 1,323,062.40 Rp 66,153.12 Rp 39,691.87 Rp 1,428,900.00
186 Socket Spigot Bend PVC Ø 6" x 22,5º Rp 525,360.00 Rp 26,268.00 Rp 15,760.80 Rp 567,300.00
187 Socket Spigot Bend PVC Ø 6" x 45º Rp 615,120.00 Rp 30,756.00 Rp 18,453.60 Rp 664,300.00
188 Socket Spigot Bend PVC Ø 6" x 90º Rp 707,520.00 Rp 35,376.00 Rp 21,225.60 Rp 764,100.00
189 Socket Spigot Bend PVC (S-10) Ø 4" x 22,5º Rp 241,560.00 Rp 12,078.00 Rp 7,246.80 Rp 260,800.00
190 Socket Spigot Bend PVC (S-10) Ø 4" x 45º Rp 260,040.00 Rp 13,002.00 Rp 7,801.20 Rp 280,800.00
191 Socket Spigot Bend PVC (S-10) Ø 4" x 90º Rp 289,080.00 Rp 14,454.00 Rp 8,672.40 Rp 312,200.00
192 Socket Spigot Bend PVC ( S-10) Ø 3" x 90º Rp 231,000.00 Rp 11,550.00 Rp 6,930.00 Rp 249,400.00
194 Socket Spigot Bend PVC ( S-10) Ø 3" x 22,5º Rp 180,840.00 Rp 9,042.00 Rp 5,425.20 Rp 195,300.00
197 Socket Spigot Bend PVC ( S-10) Ø 2" x 22,5º Rp 112,200.00 Rp 5,610.00 Rp 3,366.00 Rp 121,100.00
198 Tangki Fiberglass 2 m³ Rp 4,400,000.00 Rp 220,000.00 Rp 132,000.00 Rp 4,752,000.00
199 Tutup Manhole 0,80 x 0,80 Rp 495,000.00 Rp 24,750.00 Rp 14,850.00 Rp 534,600.00
200 Tutup Manhole 1 x 0,80 Rp 935,000.00 Rp 46,750.00 Rp 28,050.00 Rp 1,009,800.00
201 Socket Reducer HDPE Ø 10" x 8" Rp 990,200.00 Rp 49,510.00 Rp 29,706.00 Rp 1,069,400.00
202 Socket Reducer HDPE Ø 8" x 6" Rp 527,000.00 Rp 26,350.00 Rp 15,810.00 Rp 569,100.00
206 Elbow HDPE Ø 10" x 90º Rp 1,482,900.00 Rp 74,145.00 Rp 44,487.00 Rp 1,601,500.00
(a) (b) (c) (e) (f) (g)
207 Elbow HDPE Ø 8" x 90º Rp 931,400.00 Rp 46,570.00 Rp 27,942.00 Rp 1,005,900.00
208 Elbow HDPE Ø 6" x 90º Rp 764,000.00 Rp 38,200.00 Rp 22,920.00 Rp 825,100.00
212 Tee HDPE 90º Ø 10" Rp 1,199,300.00 Rp 59,965.00 Rp 35,979.00 Rp 1,295,200.00
213 Tee HDPE 90º Ø 8" Rp 833,400.00 Rp 41,670.00 Rp 25,002.00 Rp 900,000.00
(a) (b) (c) (e) (f) (g)
218 Bend HDPE 90º Ø 12" Rp 1,710,720.00 Rp 85,536.00 Rp 51,321.60 Rp 1,847,500.00
219 Bend HDPE 90º Ø 8" Rp 829,950.00 Rp 41,497.50 Rp 24,898.50 Rp 896,300.00
224 Bend HDPE 45º Ø 10" Rp 1,146,420.00 Rp 57,321.00 Rp 34,392.60 Rp 1,238,100.00
230 Stub End HDPE Ø 10" Rp 1,088,600.00 Rp 54,430.00 Rp 32,658.00 Rp 1,175,600.00
231 Stub End HDPE Ø 8" Rp 744,800.00 Rp 37,240.00 Rp 22,344.00 Rp 804,300.00
236 Flange HDPE Ø 12" Rp 2,444,475.00 Rp 122,223.75 Rp 73,334.25 Rp 2,640,000.00
237 Flange HDPE Ø 8" Rp 901,395.00 Rp 45,069.75 Rp 27,041.85 Rp 973,500.00
242 Cap/Dop HDPE Ø 8" Rp 374,385.00 Rp 18,719.25 Rp 11,231.55 Rp 404,300.00
245 Cap/Dop HDPE Ø 3" Rp 27,170.00 Rp 1,358.50 Rp 815.10 Rp 29,300.00
246 Cap/Dop HDPE Ø 2" Rp 18,095.00 Rp 904.75 Rp 542.85 Rp 19,500.00
0 0
0 0
0 0
0 0
DAFTAR KUANTITAS DAN HARGA
Pekerjaan : SPAM KAWASAN PERKOTAAN TERFASILITASI; BANTUAN PROGRAM
PENGADAAN & PEMASANGAN POMPA DAN JARINGAN PIPA
Lokasi : PDAM KAB. MINAHASA
Harga Jumlah
No. Uraian Jenis Pekerjaan Satuan Volume Satuan Harga
( Rp. ) ( Rp. )
a b c d e f
I. PEKERJAAN PERSIAPAN 850,000.00

1 Papan Nama Proyek Bh 1.00 850,000.00 850,000.00
II. PEKERJAAN JARINGAN PIPA 507,923,587.36

a. Pipa GIP Ø 4" (gali,pasang,timbun) M1 24.00 7,759,200.00
1 Pengadaan/pas Pipa GIP Ø 4" Medium SII M1 24.00 323,300.00 7,759,200.00
b. Pipa HDPE Ø 4" (gali,pasang,timbun) M1 1,500.00 326,130,420.00

1 Galian Tanah M³ 432.00 72,600.00 31,363,200.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 247.80 24,200.00 5,996,760.00
4 Pemadatan Tanah M³ 247.80 51,700.00 12,811,260.00
5 Pengadaan/pas Pipa HDPE Ø 4" S8-SDR17 (PN10) M1 1,500.00 172,700.00 259,050,000.00
c. Accessories Pipa 23,865,217.36

1 Gate Valve Ø 4" + Acc (terpasang) Unit 1.00 1,944,000.00 1,944,000.00
2 Flanged Steel PN 10 Ø 4" Bh 10.00 178,200.00 1,782,000.00
3 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
4 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
5 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
6 Wash Out Ø 4" dgn chamber lengkap Unit 1.00 7,780,509.44 7,780,509.44
7 Crossing Pipa Ø 4" M1 5.00 1,451,629.58 7,258,147.92
8 Block Beton Tumbuk Penahan Pipa K-125 M³ 3.50 822,160.00 2,877,560.00
d. Sambungan Rumah Unit 150.00 1,001,125.00 150,168,750.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
6 Over Sock GIP Ø ¾ x ½" Bh 1.00 9,750.00 9,750.00
7 Meter Air Ø ½" SNI (Kuningan) Bh 1.00 325,000.00 325,000.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
11 Biaya Pemasangan Unit 1.00 330,000.00 330,000.00
III. PEKERJAAN ME 495,000,000.00

1 P/P Pompa CR Q=20 L/D, H=80 m lengkap dgn acc Unit 2.00 165,000,000.00 330,000,000.00
2 P/P Panel Pompa (Standart) Unit 2.00 22,500,000.00 45,000,000.00
3 Pompa Dozing Kimia Lengkap dgn Acc utk alum sulfat, Unit 3.00 40,000,000.00 120,000,000.00
soda ash dan kaporit
IV. PEKERJAAN AKHIR 5,000,000.00

1 Pengetesan Pipa/Jaringan Ls 1.00 5,000,000.00 5,000,000.00
Jumlah Rp 1,008,773,587.36
PPn 10% Rp 100,877,358.74
Total Rp 1,109,650,946.10
Dibulatkan Rp 1,109,600,000.00
Terbilang :
PPK Wilayah I Manado, Desember 2015

Satker PSPAM Sulut -
Ronny Londa, ST Reynaldo Poli, ST

NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Pekerjaan : SPAM KAWASAN PERKOTAAN TERFASILITASI; BANTUAN PROGRAM
PENGADAAN & PEMASANGAN JARINGAN PIPA
Lokasi : PDAM KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 522.72 72,600.00 37,949,472.00
2 Urugan Pasir M³ 108.00 161,040.00 17,392,320.00
3 Urugan Tanah M³ 367.20 24,200.00 8,886,240.00
c. Pipa GIP Ø 4" (gali,pasang,timbun) M1 30.00 9,699,000.00

d. Pipa HDPE Ø 4" (gali,pasang,timbun) M1 1,120.00 243,510,713.60

1 Galian Tanah M³ 322.56 72,600.00 23,417,856.00
2 Urugan Pasir M³ 78.40 161,040.00 12,625,536.00
3 Urugan Tanah M³ 185.02 24,200.00 4,477,580.80
e. Accessories Pipa 24,323,689.44

4 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
5 Bend HDPE 90º Ø 6" Bh 2.00 735,100.00 1,470,200.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
8 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
9 Socket Reducer HDPE Ø 6" x 4" Bh 1.00 390,200.00 390,200.00
f. Sambungan Rumah Unit 150.00 1,001,125.00 150,168,750.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
III PEKERJAAN AKHIR 5,000,000.00

Jumlah Rp 901,757,425.04
PPn 10% Rp 90,175,742.50
Total Rp 991,933,167.54
Dibulatkan Rp 991,900,000.00
Terbilang :

Satker PSPAM Sulut Dibuat oleh :

NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Pekerjaan : PEMBANGUNAN SPAM PERKOTAAN; PEMANFAATAN IDLE SPAM PERKOTAAN
Lokasi : SPAM IKK TOMPASO BARU KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f

II. PEKERJAAN JARINGAN PIPA 1,039,255,115.36

a. Pipa GIP Ø 6" M1 12.00 6,109,200.00
b. Pipa HDPE Ø 6" (gali,pasang,timbun) M1 500.00 188,721,780.00

1 Galian Tanah M³ 217.80 72,600.00 15,812,280.00
2 Urugan Pasir M³ 45.00 161,040.00 7,246,800.00
3 Urugan Tanah M³ 153.00 24,200.00 3,702,600.00
5 Pengadaan/pas Pipa HDPE Ø 6" S8-SDR17 (PN10) M1 500.00 308,100.00 154,050,000.00


1 Galian Tanah M³ 936.00 72,600.00 67,953,600.00
2 Urugan Pasir M³ 227.50 161,040.00 36,636,600.00
3 Urugan Tanah M³ 536.90 24,200.00 12,992,980.00

4 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
5 Bend HDPE 90º Ø 6" Bh 1.00 735,100.00 735,100.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
8 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
11 Crossing Pipa Ø 4" M1 5.00 1,451,629.58 7,258,147.92

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 1,045,105,115.36
PPn 10% Rp 104,510,511.54
Total Rp 1,149,615,626.90
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK TUMPAAN KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 24.00 12,218,400.00

1 Galian Tanah M³ 217.80 72,600.00 15,812,280.00
2 Urugan Pasir M³ 45.00 161,040.00 7,246,800.00
3 Urugan Tanah M³ 153.00 24,200.00 3,702,600.00

1 Galian Tanah M³ 10.37 72,600.00 752,716.80
2 Urugan Pasir M³ 2.52 161,040.00 405,820.80
3 Urugan Tanah M³ 5.95 24,200.00 143,922.24
4 Pemadatan Tanah M³ 5.95 51,700.00 307,470.24

1 Galian Tanah M³ 748.80 72,600.00 54,362,880.00
2 Urugan Pasir M³ 182.00 161,040.00 29,309,280.00
3 Urugan Tanah M³ 429.52 24,200.00 10,394,384.00

5 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
8 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
9 Single Air Valve Ø 4" dgn chamber lengkap Unit 1.00 5,353,897.53 5,353,897.53
12 Jembatan Pipa M1 18.00 1,377,598.62 24,796,775.19
13 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
III. PEKERJAAN AKHIR 5,000,000.00

Jumlah Rp 1,005,690,671.87
PPn 10% Rp 100,569,067.19
Total Rp 1,106,259,739.06
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK RATAHAN KAB. MINAHASA TENGGARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 48.00 24,436,800.00

1 Galian Tanah M³ 871.20 72,600.00 63,249,120.00
2 Urugan Pasir M³ 180.00 161,040.00 28,987,200.00
3 Urugan Tanah M³ 612.00 24,200.00 14,810,400.00


1 Galian Tanah M³ 604.80 72,600.00 43,908,480.00
2 Urugan Pasir M³ 147.00 161,040.00 23,672,880.00
3 Urugan Tanah M³ 346.92 24,200.00 8,395,464.00

5 Tee HDPE 90º Ø 6" Bh 2.00 705,800.00 1,411,600.00
6 Tee HDPE 90º Ø 4" Bh 4.00 458,700.00 1,834,800.00
7 Bend HDPE 90º Ø 6" Bh 2.00 735,100.00 1,470,200.00
8 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
9 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
10 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
14 Jembatan Pipa M1 10.00 1,377,598.62 13,775,986.22
15 Crossing Pipa Ø 6" M1 5.00 1,651,463.28 8,257,316.42
16 Crossing Pipa Ø 4" M1 5.00 1,451,629.58 7,258,147.92

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 1,486,245,639.52
PPn 10% Rp 148,624,563.95
Total Rp 1,634,870,203.48
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Pekerjaan : SPAM KAWASAN PERKOTAAN TERFASILITASI; PENGEMBANGAN JARINGAN PERPIPAAN
DI KAWASAN PERKOTAAN; PENGADAAN & PEMASANGAN JARINGAN PIPA
Lokasi : SPAM IKK KAUDITAN KAB. MINAHASA UTARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 60.00 30,546,000.00
b. Pipa HDPE Ø 6" (gali,pasang,timbun) M1 3,000.00 1,840,630,680.00

1 Galian Tanah M³ 1,306.80 72,600.00 94,873,680.00
2 Urugan Pasir M³ 270.00 161,040.00 43,480,800.00
3 Urugan Tanah M³ 918.00 24,200.00 22,215,600.00
5 Pengadaan/pas Pipa HDPE Ø 6" (PN20) M1 3,000.00 544,200.00 1,632,600,000.00
c. Pipa HDPE Ø 3" (gali,pasang,timbun) M1 1,000.00 122,867,640.00

1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00
d. Accessories Pipa 63,508,948.32

2 Check Valve Ø 6" + Acc (terpasang) Unit 2.00 4,428,000.00 8,856,000.00
4 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
5 Stub End HDPE Ø 6" Bh 4.00 513,300.00 2,053,200.00
6 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
e. Sambungan Rumah Unit 200.00 1,001,125.00 200,225,000.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
III. PEKERJAAN REHAB INSTALASI 140,000,000.00

1 Rehab Bangunan Penunjang Unit 1.00 20,000,000.00 20,000,000.00
2 Rehab Reservoar Kap. 300 m3 Unit 1.00 40,000,000.00 40,000,000.00
3 Landscape Ls 1.00 80,000,000.00 80,000,000.00
IV. PEKERJAAN SDB 45,000,000.00

1 Pemb. SDB Unit 1.00 45,000,000.00 45,000,000.00
V. PEKERJAAN AKHIR 5,000,000.00
Jumlah Rp 2,448,628,268.32
PPn 10% Rp 244,862,826.83
Total Rp 2,693,491,095.15
Terbilang :
Kepala Satuan Kerja Manado, Agustus 2017

Pengembangan Sistem Penyediaan Air Minum Sulawesi Utara Dibuat oleh :
Anggiat P. N. Simaremare, ST, MT Reynaldo Poli, ST

NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Pekerjaan : SPAM TERFASILITASI; PENGEMBANGAN JARINGAN PERPIPAAN DI KAWASAN PERKOTAAN;
Lokasi : SPAM IKK MANDOLANG KAB. MINAHASA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f
I. PEKERJAAN PERSIAPAN 38,563,009.00

1 Pekerjaan Pengukuran Ls 1.00 500,000.00 500,000.00
2 Pembuatan Direksi Keet, Barak Kerja dan Gudang Sementara M2 20.00 1,108,150.45 22,163,009.00
4 Dokumentasi dan Administrasi Ls 1.00 2,500,000.00 2,500,000.00
5 Pembuatan Shop Drawing Ls 1.00 1,500,000.00 1,500,000.00
6 Peralatan K3
- Helmet Bh 20.00 40,000.00 800,000.00
- Kaca mata safety Bh 20.00 35,000.00 700,000.00
- Sepatu boot safety officer Psg 4.00 275,000.00 1,100,000.00
- sepatu boot Karet safety Psg 16.00 200,000.00 3,200,000.00
- Rompi jala Bh 20.00 30,000.00 600,000.00
- Poster dan Rambu Bh 10.00 500,000.00 5,000,000.00

a. Pipa GIP Ø 6" M1 42.00 21,382,200.00

1 Galian Tanah Keras M³ 674.31 146,190.00 98,577,203.47
2 Urugan Pasir M³ 139.32 161,040.00 22,436,092.80
3 Urugan Tanah M³ 473.69 24,200.00 11,463,249.60

1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00

4 Tee HDPE Ø 6" Bh 2.00 705,800.00 1,411,600.00
5 Stub End HDPE Ø 6" Bh 8.00 513,300.00 4,106,400.00
6 Bend HDPE 45º Ø 6" Bh 4.00 563,100.00 2,252,400.00
7 Tee HDPE Ø 3" Bh 18.00 391,900.00 7,054,200.00
8 Stub End HDPE Ø 3" Bh 10.00 235,500.00 2,355,000.00
9 Bend HDPE 90º Ø 3" Bh 6.00 294,300.00 1,765,800.00
10 Cap Ø 3" HDPE Bh 14.00 29,300.00 410,200.00
16 Perbaikan Pipa Ø 8" & Pipa Ø 6" Titik 4.00 7,500,000.00 30,000,000.00
e. Sambungan Rumah Unit 200.00 1,002,425.00 200,485,000.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Nepel Drat Ø ½" Bh 3.00 6,500.00 19,500.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
4 Knee GIP Ø ½" Bh 7.00 7,800.00 54,600.00
5 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00


1 Pengecatan IPA dan bangunan Penunjang dan pembersihan Ls 1.00 30,000,000.00 30,000,000.00

Jumlah Rp 1,144,365,526.23
PPn 10% 114,436,552.62
Total Rp 1,258,802,078.86
Terbilang :
Satu Milyard Dua Ratus Lima Puluh Delapan Juta Delapan ratus Dua Ribu Rupiah
REKAPITULASI DAFTAR KUANTITAS DAN HARGA
Jumlah
Uraian Pekerjaan Harga
( Rp. )
Jumlah Rp 1,144,365,526.23
PPn 10% Rp 114,436,552.62
Total Rp 1,258,802,078.86
Terbilang :
Satu Milyard Dua Ratus Lima Puluh Delapan Juta Delapan ratus Dua Ribu Rupiah
0
0
0
0
Lokasi : SPAM IKK REMBOKEN KAB. MINAHASA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 101.06 72,600.00 7,336,897.92
2 Urugan Pasir M³ 20.88 161,040.00 3,362,515.20
3 Urugan Tanah M³ 70.99 24,200.00 1,718,006.40

d. Pipa HDPE Ø 4" (gali,pasang,timbun) M1 464.00 100,883,009.92

1 Galian Tanah M³ 133.63 72,600.00 9,701,683.20
2 Urugan Pasir M³ 32.48 161,040.00 5,230,579.20
3 Urugan Tanah M³ 76.65 24,200.00 1,854,997.76
e. Pipa HDPE Ø 3" (gali,pasang,timbun) M1 1,000.00 122,867,640.00

1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00
f. Accessories Pipa 96,916,304.47

5 Tee HDPE 90º Ø 6" Bh 2.00 705,800.00 1,411,600.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
8 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
9 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
10 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
15 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51
g. Sambungan Rumah Unit 300.00 1,001,125.00 300,337,500.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

2 Rehab IPA Unit 2.00 100,000,000.00 200,000,000.00
4 Rehab Booster Pump Unit 1.00 80,000,000.00 80,000,000.00
5 Landscape Ls 1.00 100,000,000.00 100,000,000.00

Jumlah Rp 1,319,393,360.31
PPn 10% Rp 131,939,336.03
Total Rp 1,451,332,696.34
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK SONDER KAB. MINAHASA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 194.56 72,600.00 14,125,056.00
2 Urugan Pasir M³ 56.00 161,040.00 9,018,240.00
3 Urugan Tanah M³ 114.24 24,200.00 2,764,608.00
c. Pipa HDPE Ø 2" (gali,pasang,timbun) M1 820.00 67,529,689.60

1 Galian Tanah M³ 160.72 72,600.00 11,668,272.00
2 Urugan Pasir M³ 57.40 161,040.00 9,243,696.00
3 Urugan Tanah M³ 101.02 24,200.00 2,444,780.80

2 Gate Valve Ø 2" + Acc (terpasang) Unit 2.00 718,200.00 1,436,400.00
4 Flanged Steel PN 10 Ø 2" Bh 4.00 96,200.00 384,800.00
5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Tee HDPE 90º Ø 2" Bh 2.00 284,400.00 568,800.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
8 Bend HDPE 90º Ø 2" Bh 2.00 176,000.00 352,000.00
9 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
12 Crossing Pipa Ø 3" M1 6.00 1,168,626.90 7,011,761.41

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
III. PEKERJAAN PRE TREATMENT & POST TREATMENT 764,060,000.00

1 Pre Treatment dan Post Treatment Kandungan Fe dan S Unit 1.00 764,060,000.00 764,060,000.00
IV. PEKERJAAN REHAB INSTALASI 100,000,000.00
2 Landscape Ls 1.00 80,000,000.00 80,000,000.00

Jumlah Rp 1,287,778,440.01
PPn 10% Rp 128,777,844.00
Total Rp 1,416,556,284.01
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK AMURANG KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 8" M1 60.00 44,556,000.00

1 Galian Tanah M³ 928.80 72,600.00 67,430,880.00
2 Urugan Pasir M³ 180.00 161,040.00 28,987,200.00
3 Urugan Tanah M³ 612.00 24,200.00 14,810,400.00
c. Pipa GIP Ø 6" M1 60.00 30,546,000.00


1 Galian Tanah M³ 871.20 72,600.00 63,249,120.00
2 Urugan Pasir M³ 180.00 161,040.00 28,987,200.00
3 Urugan Tanah M³ 612.00 24,200.00 14,810,400.00
e. Pipa GIP Ø 4" (gali,pasang,timbun) M1 30.00 9,699,000.00

f. Pipa HDPE Ø 4" (gali,pasang,timbun) M1 1,000.00 217,420,280.00

1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00
g. Accessories Pipa 49,884,997.53

7 Tee HDPE 90º Ø 6" Bh 2.00 705,800.00 1,411,600.00
8 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
9 Bend HDPE 90º Ø 8" Bh 2.00 896,300.00 1,792,600.00
10 Bend HDPE 90º Ø 6" Bh 2.00 735,100.00 1,470,200.00
11 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
12 Stub End HDPE Ø 8" Bh 4.00 804,300.00 3,217,200.00
13 Stub End HDPE Ø 6" Bh 4.00 513,300.00 2,053,200.00
14 Stub End HDPE Ø 4" Bh 4.00 291,100.00 1,164,400.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Rehab Rumah Unit 3.00 50,000,000.00 150,000,000.00
2 Rehab Reservoir 400 m3 Ls 1.00 400,000,000.00 400,000,000.00
3 Landscape Ls 1.00 50,000,000.00 50,000,000.00

Jumlah Rp 2,989,937,277.53
PPn 10% Rp 298,993,727.75
Total Rp 3,288,931,005.28
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK KAWANGKOAN BARAT KAB. MINAHASA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 144.00 72,600.00 10,454,400.00
2 Urugan Pasir M³ 35.00 161,040.00 5,636,400.00
3 Urugan Tanah M³ 82.60 24,200.00 1,998,920.00


1 Galian Tanah M³ 291.84 72,600.00 21,187,584.00
2 Urugan Pasir M³ 84.00 161,040.00 13,527,360.00
3 Urugan Tanah M³ 171.36 24,200.00 4,146,912.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
10 Stub End HDPE Ø 3" Bh 4.00 235,500.00 942,000.00
13 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
III. PEKERJAAN PRE TREATMENT & POST TREATMENT 764,060,000.00

1 Pre Treatment dan Post Treatment Kandungan Fe dan S Unit 1.00 764,060,000.00 764,060,000.00

Jumlah Rp 1,277,595,242.20
PPn 10% Rp 127,759,524.22
Total Rp 1,405,354,766.42
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK AMURANG KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f

II. PEKERJAAN REHAB RESERVOIR 245,162,194.00

A. Pek. Beton 207,290,614.00
1 Beton Bertulang K-225 camp. 1:2:3 (Besi 200 Kg) M³ 28.60 6,951,490.00 198,812,614.00
2 Rabat Beton 1 : 3 : 5 (K-100) + flur kasar M3 10.80 785,000.00 8,478,000.00
B. Pek. Plesteran 8,106,000.00

1 Plesteran 1:3 M² 120.00 50,170.00 6,020,400.00
2 Acian M² 120.00 17,380.00 2,085,600.00
C. Pek. Plesteran 29,765,580.00

1 Pengecetan Dinding Luar M² 242.00 34,530.00 8,356,260.00
2 Pengecetan Dinding Dalam (Waterproofing) M² 276.00 77,570.00 21,409,320.00

1 Rehab Rumah Unit 3.00 50,000,000.00 150,000,000.00
2 Landscape Ls 1.00 150,000,000.00 150,000,000.00
3 Interkoneksi Pipa Unit 1.00 35,000,000.00 35,000,000.00
IV. PEKERJAAN ME 46,000,000.00

1 Pengad. & Pemas. Mixer Pengaduk di Tangki Bahan Kimia Unit 1.00 8,000,000.00 8,000,000.00
2 Peralatan Laboratorium (PH Test, Chlorine Test, Turbidity Unit 1.00 38,000,000.00 38,000,000.00
Meter, Jar Test 6 Stearer, Gelas Ukur 1 Ltr, Pipet 100 ML)

Jumlah Rp 632,012,194.00
PPn 10% Rp 63,201,219.40
Total Rp 695,213,413.40
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK MOTOLING BARAT KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 435.60 72,600.00 31,624,560.00
2 Urugan Pasir M³ 90.00 161,040.00 14,493,600.00
3 Urugan Tanah M³ 306.00 24,200.00 7,405,200.00


1 Galian Tanah M³ 1,152.00 72,600.00 83,635,200.00
2 Urugan Pasir M³ 280.00 161,040.00 45,091,200.00
3 Urugan Tanah M³ 660.80 24,200.00 15,991,360.00


1 Galian Tanah M³ 1,216.00 72,600.00 88,281,600.00
2 Urugan Pasir M³ 350.00 161,040.00 56,364,000.00
3 Urugan Tanah M³ 714.00 24,200.00 17,278,800.00

7 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
8 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
9 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
10 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
11 Stub End HDPE Ø 6" Bh 4.00 513,300.00 2,053,200.00
12 Stub End HDPE Ø 4" Bh 6.00 291,100.00 1,746,600.00
13 Stub End HDPE Ø 3" Bh 8.00 235,500.00 1,884,000.00
18 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51
h. Sambungan Rumah Unit 500.00 1,001,125.00 500,562,500.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Rehab Rumah Unit 2.00 50,000,000.00 100,000,000.00
2 Landscape Ls 1.00 50,000,000.00 50,000,000.00

Jumlah Rp 2,627,063,559.52
PPn 10% Rp 262,706,355.95
Total Rp 2,889,769,915.47
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK MOTOLING BARAT KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 486.40 72,600.00 35,312,640.00
2 Urugan Pasir M³ 140.00 161,040.00 22,545,600.00
3 Urugan Tanah M³ 285.60 24,200.00 6,911,520.00

### 3 Tee HDPE 90º Ø 3" Bh 4.00 391,900.00 1,567,600.00
### 4 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
### 5 Stub End HDPE Ø 3" Bh 4.00 235,500.00 942,000.00
### 6 Socket Reducer HDPE Ø 4" x 3" Bh 2.00 146,600.00 293,200.00
### 7 Crossing Pipa Ø 3" M1 12.00 1,168,626.90 14,023,522.81
### 8 Block Beton Tumbuk Penahan Pipa K-125 M³ 4.00 822,160.00 3,288,640.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Rehab Intake Unit 1.00 50,000,000.00 50,000,000.00
2 Rehab Rumah Unit 2.00 75,000,000.00 150,000,000.00
4 Landscape Ls 1.00 100,000,000.00 100,000,000.00


Jumlah Rp 897,589,242.81
PPn 10% Rp 89,758,924.28
Total Rp 987,348,167.09
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK MOTOLING TIMUR KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f

II. PEKERJAAN INTAKE 96,196,263.10

a. Pek. Persiapan, Tanah & Pasir 1,949,745.60
1 Galian Tanah M3 19.20 72,600.00 1,393,920.00
2 Urugan Tanah Kembali M3 5.40 24,200.00 130,680.00
3 Urugan Pasir M3 2.64 161,040.00 425,145.60
b. Pekerjaan Beton, Pasangan, Plesteran 69,324,488.90

1 Beton Tumbuk, Lantai Kerja (K-125) M3 0.31 822,160.00 254,869.60
2 Beton Bertulang K-225 (besi 150 kg) M3 8.73 6,161,760.00 53,792,164.80
3 Pasangan Batu 1:4 M3 15.35 756,490.00 11,612,121.50
4 Plesteran 1 : 3 M2 44.15 65,640.00 2,898,006.00
5 Acian M2 44.15 17,380.00 767,327.00
c. Pekerjaan Pipa & Acc 24,922,028.60

1 Pipa GIP Ø 6", medium A M1 6.00 509,100.00 3,054,600.00
2 Pipa GIP Ø 4", medium A (Penguras) M1 6.00 295,400.00 1,772,400.00
7 Band All Flange GIP 90º Ø 4" Bh 1.00 350,000.00 350,000.00
8 Penutup Chamber/Manhole 80x80 Plat Eser 3 mm (lengkap) Unit 2.00 1,037,000.00 2,074,000.00
9 Bar Screen Besi Streep Unit 2.00 693,990.00 1,387,980.00
10 Angker Tangga Ø 22 mm Unit 1.00 294,305.00 294,305.00
11 Pipa Udara GIP Ø 75 mm Bh 1.00 310,640.00 310,640.00
12 Pintu Air Unit 1.00 5,812,840.00 5,812,840.00
13 Pengecatan Beton M² 17.58 34,530.00 607,037.40
14 Pengecatan Besi M² 3.40 68,350.00 232,390.00
15 Pagar kawat duri t=1,5 m; 6 trap M1 15.00 150,989.08 2,264,836.20
III. PEKERJAAN RUMAH JAGA 274,533,201.20

A. Pek. Persiapan, Tanah & Pasir 9,431,348.00
1 Pas. Bauwplank M1 50.50 136,920.00 6,914,460.00
2 Galian Tanah M3 19.70 72,600.00 1,430,220.00
4 Urugan Pasir bwh. Pondasi M3 5.20 161,040.00 837,408.00
B. Pek. Beton, Pasangan & Plesteran 149,251,787.40

1 Pas. Batu Kosong M3 5.40 408,250.00 2,204,550.00
2 Pas. Pondasi Batu 1:4 M3 11.38 756,490.00 8,608,856.20
3 Beton Bertulang K-150 M3 10.16 4,117,080.00 41,829,532.80
- Pondasi Plat Beton 80x80 M3 0.90
- Sloof 15/20 cm M3 1.81
- Kolom 15/20 cm M3 1.68
- Kolom Praktis 12/12 cm M3 0.34
- Ring Balok/Blk plat atap 15/20 cm M3 2.08
- Plat level 8 cm (atas pintu/jendela) M3 1.78
- Plat meja lab beton M3 1.57
4 Pas. Dinding 1/2 Bata 1:4 M2 121.50 141,540.00 17,197,110.00
5 Plesteran Dinding 1:4 M2 375.00 50,170.00 18,813,750.00
6 Plesteran Dinding 1:2 M2 9.00 54,140.00 487,260.00
7 Acian M2 384.00 17,380.00 6,673,920.00
8 Septictank Unit 1.00 1,750,000.00 1,750,000.00
9 Plat Bondex Aluminium, 1 Pc : 3 Ps : 5 Kr tebal 5 cm M2 91.16 566,990.00 51,686,808.40
C. Pek. Lantai 18,044,315.00

1 Pasir Urug Bwh. Lantai M3 3.50 161,040.00 563,640.00
2 Lantai Beton Tumbuk 1:3:5 M3 5.20 785,000.00 4,082,000.00
3 Pas. Keramik Lantai 30x30 cm M2 70.00 163,920.00 11,474,400.00
4 Pas. Keramik Dinding Toilet 20x20 cm M2 7.50 256,570.00 1,924,275.00
D. Pek. Pintu, Jendela & Plafond 65,956,026.80

1 Kusen Pintu dan Jendela Alluminium M1 43.80 192,410.00 8,427,558.00
2 Pintu Allumunium (terpasang) Unit 4.00 1,750,000.00 7,000,000.00
3 Jendela Kaca Bingkai Allumunium (terpasang) Unit 9.00 800,000.00 7,200,000.00
4 Kusen & Pintu KM/WC Unit 1.00 1,000,000.00 1,000,000.00
5 Plafond Gypsum Board 9 mm+Rangka Hollow Galvanis 4/4 + 2/4 M2 95.76 216,080.00 20,691,820.80
6 Cladding (Aluminium Composite Panel) rangka Hollow Medium B M2 19.80 1,092,760.00 21,636,648.00
E. Pek. Instalasi Listrik 2,290,000.00

1 Panel Box Control Unit 1.00 450,000.00 450,000.00
2 Kabel Instalasi Listrik Titik 9.00 75,000.00 675,000.00
3 Saklar Tunggal Bh 3.00 35,000.00 105,000.00
4 Saklar Ganda Bh 3.00 45,000.00 135,000.00
5 Stop Kontak Bh 4.00 40,000.00 160,000.00
6 Lampu SL 25 w Bh 9.00 45,000.00 405,000.00
7 Penyambungan Kabel Jaringan luar M1 12.00 30,000.00 360,000.00
F. Pek. Sanitasi & Drainase 13,467,220.00

1 Pipa air bersih 1/2" M1 18.00 17,500.00 315,000.00
2 Pipa air kotor 2" M1 12.00 33,900.00 406,800.00
3 Floor drain Bh 2.00 35,000.00 70,000.00
4 Closet Jongkok Keramik Standar Bh 1.00 300,000.00 300,000.00
5 Saluran air hujan 30x30 cm M1 42.00 273,310.00 11,479,020.00
3 Mata Kran Bh 2.00 30,000.00 60,000.00
2 Pipa Talang Air 3" M1 12.00 69,700.00 836,400.00
G. Pek. Pengecatan 16,092,504.00

1 Pengecatan Dinding & Plafond M2 384.00 34,530.00 13,259,520.00
2 Pengecatan Mengkilap M2 36.00 78,694.00 2,832,984.00
IV. PEKERJAAN JARINGAN PIPA 812,043,584.81

a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 500.94 72,600.00 36,368,244.00
2 Urugan Pasir M³ 103.50 161,040.00 16,667,640.00
3 Urugan Tanah M³ 351.90 24,200.00 8,515,980.00


1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00

### 5 Tee HDPE 90º Ø 3" Bh 4.00 391,900.00 1,567,600.00
### 6 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
7 Stub End HDPE Ø 6" Bh 4.00 513,300.00 2,053,200.00
### 8 Stub End HDPE Ø 3" Bh 4.00 235,500.00 942,000.00
### 10 Crossing Pipa Ø 3" M1 12.00 1,168,626.90 14,023,522.81
### 11 Block Beton Tumbuk Penahan Pipa K-125 M³ 3.30 822,160.00 2,713,128.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
V. PEKERJAAN REHAB INSTALASI 189,447,000.00

1 Rehab Rumah Unit 1.00 50,000,000.00 50,000,000.00
2 Jalan Akses Paving Stone M2 180.00 219,150.00 39,447,000.00
3 Landscape Ls 1.00 100,000,000.00 100,000,000.00
VI. PEKERJAAN ME 86,000,000.00

1 Pengad. & Pemas. Pompa Dozing Kimia Unit 1.00 40,000,000.00 40,000,000.00
VII. PEKERJAAN AKHIR 5,000,000.00

Jumlah Rp 1,464,070,049.11
PPn 10% Rp 146,407,004.91
Total Rp 1,610,477,054.02
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK TOULUAAN KAB. MINAHASA TENGGARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


1 Intake Ponton Unit 1.00 150,000,000.00 150,000,000.00
2 Jembatan Penghubung Intake Ponton dgn Pipa Darat 96,697,333.33
- Pipa Flexible All Flange Ø 150 mm Btg 1.00 25,000,000.00 25,000,000.00
- P/P Pipa GIP Ø 150 mm (Medium SII) M1 30.00 509,100.00 15,273,000.00
- P/P Pipa GIP Ø 50 mm (Medium SII) M1 30.00 134,700.00 4,041,000.00
- Flanged Steel PN 10 Ø 6" Bh 10.00 256,600.00 2,566,000.00
- Drum untuk Pelampung Bh 22.00 750,000.00 16,500,000.00
- P/P Rangka Pelampung siku 60.60.6 Kg 1,609.74 12,777.00 20,567,647.98
- P/P Rangka Pipa Support UNP 100.50.5 Kg 154.55 12,777.00 1,974,685.35
- U Bolt untuk Pipa Ø 6" Buah 11.00 25,000.00 275,000.00
- Jangkar Buah 11.00 500,000.00 5,500,000.00
- Pemasangan di Lapangan Ls 1.00 5,000,000.00 5,000,000.00
3 Bambu untuk cerucuk support pipa di daerah rawa Btg 120.00 27,000.00 3,240,000.00
III. PEKERJAAN RUMAH JAGA 274,533,201.20

1 Pas. Bauwplank M1 50.50 136,920.00 6,914,460.00
2 Galian Tanah M3 19.70 72,600.00 1,430,220.00

1 Pas. Batu Kosong M3 5.40 408,250.00 2,204,550.00
3 Beton Bertulang K-150 M3 10.16 4,117,080.00 41,829,532.80
- Pondasi Plat Beton 80x80 M3 0.90
- Sloof 15/20 cm M3 1.81
- Kolom 15/20 cm M3 1.68
- Kolom Praktis 12/12 cm M3 0.34
- Ring Balok/Blk plat atap 15/20 cm M3 2.08
- Plat level 8 cm (atas pintu/jendela) M3 1.78
- Plat meja lab beton M3 1.57
6 Plesteran Dinding 1:2 M2 9.00 54,140.00 487,260.00
7 Acian M2 384.00 17,380.00 6,673,920.00
8 Septictank Unit 1.00 1,750,000.00 1,750,000.00
9 Plat Bondex Aluminium, 1 Pc : 3 Ps : 5 Kr tebal 5 cm M2 91.16 566,990.00 51,686,808.40
C. Pek. Lantai 18,044,315.00

3 Pas. Keramik Lantai 30x30 cm M2 70.00 163,920.00 11,474,400.00
4 Pas. Keramik Dinding Toilet 20x20 cm M2 7.50 256,570.00 1,924,275.00

1 Kusen Pintu dan Jendela Alluminium M1 43.80 192,410.00 8,427,558.00
2 Pintu Allumunium (terpasang) Unit 4.00 1,750,000.00 7,000,000.00
3 Jendela Kaca Bingkai Allumunium (terpasang) Unit 9.00 800,000.00 7,200,000.00
4 Kusen & Pintu KM/WC Unit 1.00 1,000,000.00 1,000,000.00
5 Plafond Gypsum Board 9 mm+Rangka Hollow Galvanis 4/4 + 2/4 M2 95.76 216,080.00 20,691,820.80
6 Cladding (Aluminium Composite Panel) rangka Hollow Medium B M2 19.80 1,092,760.00 21,636,648.00
E. Pek. Instalasi Listrik 2,290,000.00

1 Panel Box Control Unit 1.00 450,000.00 450,000.00
3 Saklar Tunggal Bh 3.00 35,000.00 105,000.00
4 Saklar Ganda Bh 3.00 45,000.00 135,000.00
5 Stop Kontak Bh 4.00 40,000.00 160,000.00
6 Lampu SL 25 w Bh 9.00 45,000.00 405,000.00
F. Pek. Sanitasi & Drainase 13,467,220.00

1 Pipa air bersih 1/2" M1 18.00 17,500.00 315,000.00
2 Pipa air kotor 2" M1 12.00 33,900.00 406,800.00
3 Floor drain Bh 2.00 35,000.00 70,000.00
4 Closet Jongkok Keramik Standar Bh 1.00 300,000.00 300,000.00
5 Saluran air hujan 30x30 cm M1 42.00 273,310.00 11,479,020.00
3 Mata Kran Bh 2.00 30,000.00 60,000.00
2 Pipa Talang Air 3" M1 12.00 69,700.00 836,400.00
G. Pek. Pengecatan 16,092,504.00

1 Pengecatan Dinding & Plafond M2 384.00 34,530.00 13,259,520.00
2 Pengecatan Mengkilap M2 36.00 78,694.00 2,832,984.00


1 Galian Tanah M³ 576.00 72,600.00 41,817,600.00
2 Urugan Pasir M³ 140.00 161,040.00 22,545,600.00
3 Urugan Tanah M³ 330.40 24,200.00 7,995,680.00

3 Tee HDPE 90º Ø 4" Bh 4.00 458,700.00 1,834,800.00
4 Bend HDPE 90º Ø 4" Bh 4.00 361,700.00 1,446,800.00
5 Stub End HDPE Ø 4" Bh 4.00 291,100.00 1,164,400.00
9 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
V. PEKERJAAN REHAB INSTALASI 175,000,000.00

1 Rehab Rumah Unit 1.00 75,000,000.00 75,000,000.00
2 Landscape Ls 1.00 100,000,000.00 100,000,000.00
VI. PEKERJAAN SOLAR CELL 1,446,552,000.00

1 P/P Solar Cell Kap. 10 L/D Unit 1.00 1,196,552,000.00 1,196,552,000.00
2 P/P Kabel NYY 4 x 95 mm M1 500.00 500,000.00 250,000,000.00
VII. PEKERJAAN AKHIR 5,000,000.00

Jumlah Rp 2,929,211,379.00
PPn 10% Rp 292,921,137.90
Total Rp 3,222,132,516.90
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK POSUMAEN KAB. MINAHASA TENGGARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


b. Accessories Pipa 18,191,000.00

3 Stub End HDPE Ø 8" Bh 6.00 973,500.00 5,841,000.00
III. PEKERJAAN REHAB INSTALASI 1,375,000,000.00

1 Rehab Intake Unit 1.00 50,000,000.00 50,000,000.00
2 Rehab IPA Unit 1.00 1,125,000,000.00 1,125,000,000.00
3 Rehab Rumah Unit 2.00 50,000,000.00 100,000,000.00
4 Landscape Ls 1.00 100,000,000.00 100,000,000.00
IV. PEKERJAAN ME & PLN 232,000,000.00

1 Pengad. & Pemas. Pompa Dozing Kimia Unit 3.00 40,000,000.00 120,000,000.00
4 Penyambungan PLN 5 KVA Unit 1.00 50,000,000.00 50,000,000.00

Jumlah Rp 1,683,023,000.00
PPn 10% Rp 168,302,300.00
Total Rp 1,851,325,300.00
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK SILIAN RAYA KAB. MINAHASA TENGGARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f

Rehab Intake 1.00 201,500,000.00 201,500,000.00

b. Pipa HDPE Ø 4" (gali,pasang,timbun) M1 - -

1 Galian Tanah M³ - 72,600.00 -
2 Urugan Pasir M³ - 161,040.00 -
3 Urugan Tanah M³ - 24,200.00 -
4 Pemadatan Tanah M³ - 51,700.00 -
5 Pengadaan/pas Pipa HDPE Ø 4" S8-SDR17 (PN10) M1 - 172,700.00 -


1 Galian Tanah M³ 364.80 72,600.00 26,484,480.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 214.20 24,200.00 5,183,640.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
8 Stub End HDPE Ø 4" Bh 6.00 291,100.00 1,746,600.00
9 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
12 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Landscape Ls 1.00 100,000,000.00 100,000,000.00

Jumlah Rp 842,313,886.95
PPn 10% Rp 84,231,388.69
Total Rp 926,545,275.64
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
JADWAL PELAKSANAAN
MINGGU KE
No Uraian Kegiatan Bobot % % Ket
1 2 3 4 5 6 7 8 9 10 11 12 13
I. PEKERJAAN PERSIAPAN 0.034 0.0337 100.00%
90.00%
II. PEKERJAAN JARINGAN PIPA
JANGKA WAKTU PELAKSANAAN (90)

SEMBILAN PULUH HARI KALENDER
80.00%
a. Pipa GIP Ø 6" 0.019 0.00234 0.00234 0.00234 0.00234 0.00234 0.00234 0.00234 0.00234
70.00%
b. Pipa HDPE Ø 6" (gali,pasang,timbun) 0.554 0.06924 0.06924 0.06924 0.06924 0.06924 0.06924 0.06924 0.06924
60.00%
PHO
c. Pipa HDPE Ø 3" (gali,pasang,timbun) 0.107 0.01342 0.01342 0.01342 0.01342 0.01342 0.01342 0.01342 0.01342
50.00%
d. Accessories Pipa 0.081 0.01342 0.01342 0.01342 0.01342 0.01342 0.01342
40.00%
e. Sambungan Rumah 0.175 0.03504 0.03504 0.03504 0.03504 0.03504
30.00%
III. PEKERJAAN REHAB INSTALASI 0.026 0.00874 0.00874 0.00874
20.00%
IV. PEKERJAAN AKHIR 0.004 0.00437
10.00%
1.00 0.00%
0.0337 0.0087 0.0087 0.0937 0.0850 0.0984 0.0984 0.1335 0.1335 0.1335 0.1335 0.0394
0.0337 0.0424 0.0512 0.1449 0.2299 0.3283 0.4268 0.5602 0.6937 0.8271 0.9606 1.00 1.00
0
FORMULIR REKAPITULASI PERHITUNGAN TINGKAT KOMPONEN DALAM NEGERI (TKDN)
NILAI GABUNGAN BARANG/JASA (Rp) TKDN

URAIAN PEKERJAAN TOTAL
DN LN Barang/Jasa gabungan
Rp % KDN
1 2 3 4 5 6 7
Barang
I Materila Langsung (Barang Baku) 858,274,144.67 858,274,144.67 88.24 75.00

II Peralatan Barang Jadi 114,436,552.62 114,436,552.62 11.76 10.00
A Sub Total Barang Jadi 972,710,697.30 972,710,697.30 100.00 85.00
JASA
III Manajemen Dan Perakayasaan 57,218,276.31 57,218,276.31 33.33 5.00
IV Alat Kerja/Fasilitas Kerja
V Konstruksi dan Fabrikasi
VI Jasa Umum 114,436,552.62 114,436,552.62 66.67 10.00
B Sub Total Jasa 171,654,828.93 171,654,828.93 100.00 15.00
C Total Biaya (a-b) 1,144,365,526.23 1,144,365,526.23 100.00
Formulasi Perhitungan TKDN

Nilai Barang Total (3C)-Nilai Barang Luar Negeri (3B)
=
Nilai Gabungan Barang dan Jasa (9C)
972,710,697.30
x100
1,144,365,526.23
85.00
Nilai Jasa Total (8C)-Nilai Jasa Luar Negeri (8B)

Nilai Gabungan Barang dan Jasa (9C)
171,654,828.93 - -
x 100
1,144,365,526.23
15.00
% TKDN (Gabungan Barang dan Jasa) = 100.00

Lokasi : SPAM IKK BELANG KAB. MINAHASA TENGGARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 235.22 72,600.00 17,077,262.40
2 Urugan Pasir M³ 48.60 161,040.00 7,826,544.00
3 Urugan Tanah M³ 165.24 24,200.00 3,998,808.00


1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
7 Stub End HDPE Ø 6" Bh 4.00 513,300.00 2,053,200.00
8 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
10 Crossing Pipa Ø 3" M1 12.00 1,168,626.90 14,023,522.81

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Rehab IPA Unit 1.00 125,000,000.00 125,000,000.00
2 Landscape Ls 1.00 75,000,000.00 75,000,000.00
IV. PEKERJAAN ME & PLN 161,500,000.00

1 Pengad. & Pemas. Pompa Centrifugal Q=10 L/D, H=40 M Unit 2.00 63,250,000.00 126,500,000.00
2 Pengad. & Pemas. Panel Pompa Unit 2.00 17,500,000.00 35,000,000.00

Jumlah Rp 949,754,541.21
PPn 10% Rp 94,975,454.12
Total Rp 1,044,729,995.33
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK BOLAANG KAB. BOLAANG MONGONDOW
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00


1 Galian Tanah M³ 364.80 72,600.00 26,484,480.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 214.20 24,200.00 5,183,640.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
10 Stub End HDPE Ø 3" Bh 4.00 235,500.00 942,000.00
13 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Landscape Unit 1.00 125,000,000.00 125,000,000.00

Jumlah Rp 894,173,774.20
PPn 10% Rp 89,417,377.42
Total Rp 983,591,151.62
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK BOLANG UKI KAB. BOLAANG MONGONDOW SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 1,306.80 72,600.00 94,873,680.00
2 Urugan Pasir M³ 270.00 161,040.00 43,480,800.00
3 Urugan Tanah M³ 918.00 24,200.00 22,215,600.00


1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00

5 Tee HDPE 90º Ø 4" Bh 1.00 458,700.00 458,700.00
6 Bend HDPE 45º Ø 6" Bh 3.00 563,100.00 1,689,300.00
7 Bend HDPE 90º Ø 4" Bh 1.00 361,700.00 361,700.00
8 Stub End HDPE Ø 6" Bh 4.00 513,300.00 2,053,200.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Landscape Unit 1.00 100,000,000.00 100,000,000.00

Jumlah Rp 1,809,707,030.88
PPn 10% Rp 180,970,703.09
Total Rp 1,990,677,733.97
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK MOTONGKAD KAB. BOLAANG MONGONDOW TIMUR
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 345.60 72,600.00 25,090,560.00
2 Urugan Pasir M³ 84.00 161,040.00 13,527,360.00
3 Urugan Tanah M³ 198.24 24,200.00 4,797,408.00


1 Galian Tanah M³ 389.12 72,600.00 28,250,112.00
2 Urugan Pasir M³ 112.00 161,040.00 18,036,480.00
3 Urugan Tanah M³ 228.48 24,200.00 5,529,216.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
10 Stub End HDPE Ø 3" Bh 4.00 235,500.00 942,000.00
13 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Landscape Unit 1.00 100,000,000.00 100,000,000.00

Jumlah Rp 914,495,698.20
PPn 10% Rp 91,449,569.82
Total Rp 1,005,945,268.02
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK LIKUPANG BARAT KAB. MINAHASA UTARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 729.60 72,600.00 52,968,960.00
2 Urugan Pasir M³ 210.00 161,040.00 33,818,400.00
3 Urugan Tanah M³ 428.40 24,200.00 10,367,280.00

1 Gate Valve Ø 4" + Acc (terpasang) Unit - 1,944,000.00 -
3 Flanged Steel PN 10 Ø 4" Bh - 178,200.00 -
5 Tee HDPE 90º Ø 3" Bh 4.00 391,900.00 1,567,600.00
6 Tee HDPE 90º Ø 4" Bh - 458,700.00 -
7 Bend HDPE 90º Ø 4" Bh - 361,700.00 -
8 Bend HDPE 90º Ø 3" Bh 4.00 294,300.00 1,177,200.00
9 Stub End HDPE Ø 4" Bh - 291,100.00 -
10 Stub End HDPE Ø 3" Bh 4.00 235,500.00 942,000.00
13 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
III. PEKERJAAN ME & PLN 60,000,000.00

1 Pompa 5 L/D Unit 1.00 60,000,000.00 60,000,000.00

1 Pengecatan M² 125.00 34,530.00 4,316,250.00

Jumlah Rp 779,252,908.20
PPn 10% Rp 77,925,290.82
Total Rp 857,178,199.02
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK TOULUAAN SELATAN KAB. MINAHASA TENGGARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


1 Galian Tanah M3 21.84 72,600.00 1,585,584.00
3 Urugan Pasir M3 2.64 161,040.00 425,145.60

3 Pasangan Batu 1:4 M3 15.35 756,490.00 11,612,121.50
4 Plesteran 1 : 3 M2 50.23 65,640.00 3,297,097.20
5 Acian M2 50.23 17,380.00 872,997.40

12 Pintu Air Unit 1.00 5,812,840.00 5,812,840.00
III. PEKERJAAN JARINGAN PIPA 1,792,238,726.97

a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 1,742.40 72,600.00 126,498,240.00
2 Urugan Pasir M³ 360.00 161,040.00 57,974,400.00
3 Urugan Tanah M³ 1,224.00 24,200.00 29,620,800.00
4 Pemadatan Tanah M³ 1,224.00 51,700.00 63,280,800.00
5 Pengadaan/pas Pipa HDPE Ø 6" S8-SDR17 (PN10) M1 4,000.00 308,100.00 1,232,400,000.00
c. Pipa GIP Ø 4" (gali,pasang,timbun) M1 - -

1 Pengadaan/pas Pipa GIP Ø 4" Medium SII M1 - 323,300.00 -
d. Pipa HDPE Ø 4" (gali,pasang,timbun) M1 - -

1 Galian Tanah M³ - 72,600.00 -
2 Urugan Pasir M³ - 161,040.00 -
3 Urugan Tanah M³ - 24,200.00 -
4 Pemadatan Tanah M³ - 51,700.00 -
5 Pengadaan/pas Pipa HDPE Ø 4" S8-SDR17 (PN10) M1 - 172,700.00 -


1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00

2 Gate Valve Ø 4" + Acc (terpasang) Unit - 1,944,000.00 -
5 Flanged Steel PN 10 Ø 4" Bh - 178,200.00 -
7 Bend HDPE 45º Ø 6" Bh 2.00 563,100.00 1,126,200.00
8 Stub End HDPE Ø 6" Bh 4.00 513,300.00 2,053,200.00
9 Stub End HDPE Ø 4" Bh - 291,100.00 -
10 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
11 Bend HDPE 90º Ø 4" Bh - 361,700.00 588,600.00
12 Bend HDPE 90º Ø 3" Bh 4.00 294,300.00 588,600.00
13 Tee HDPE 90º Ø 3" Bh 6.00 391,900.00 783,800.00
14 Socket Reducer HDPE Ø 6" x 4" Bh - 390,200.00 -
15 Socket Reducer HDPE Ø 4" x 3" Bh - 146,600.00 -

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
4 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
5 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Rehab IPA Unit 1.00 150,000,000.00 150,000,000.00
4 Landscape Ls 1.00 75,000,000.00 75,000,000.00

Jumlah Rp 2,307,886,114.07
PPn 10% Rp 230,788,611.41
Total Rp 2,538,674,725.47
Terbilang :
Tiga milyar tujuh puluh satu juta rupiah.-
-
-
-
-
-
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


1 Galian Tanah M3 21.84 72,600.00 1,585,584.00
3 Urugan Pasir M3 2.64 161,040.00 425,145.60

3 Pasangan Batu 1:4 M3 15.35 756,490.00 11,612,121.50
4 Plesteran 1 : 3 M2 50.23 65,640.00 3,297,097.20
5 Acian M2 50.23 17,380.00 872,997.40

12 Pintu Air Unit 1.00 5,812,840.00 5,812,840.00

a. Pipa GIP Ø 6" M1 60.00 30,546,000.00

1 Galian Tanah M³ 2,243.34 72,600.00 162,866,484.00
2 Urugan Pasir M³ 463.50 161,040.00 74,642,040.00
3 Urugan Tanah M³ 1,575.90 24,200.00 38,136,780.00

3 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
4 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

3 Landscape Ls 1.00 75,000,000.00 75,000,000.00

Jumlah Rp 2,662,418,028.07
PPn 10% Rp 266,241,802.81
Total Rp 2,928,659,830.87
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK BOLANG UKI KAB. BOLAANG MONGONDOW SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00


1 Galian Tanah M³ 413.44 72,600.00 30,015,744.00
2 Urugan Pasir M³ 119.00 161,040.00 19,163,760.00
3 Urugan Tanah M³ 242.76 24,200.00 5,874,792.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
10 Stub End HDPE Ø 3" Bh 4.00 235,500.00 942,000.00
13 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Landscape Unit 1.00 100,000,000.00 100,000,000.00

Jumlah Rp 892,997,406.20
PPn 10% Rp 89,299,740.62
Total Rp 982,297,146.82
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK PINOLOSIAN TENGAH KAB. BOLAANG MONGONDOW SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 345.60 72,600.00 25,090,560.00
2 Urugan Pasir M³ 84.00 161,040.00 13,527,360.00
3 Urugan Tanah M³ 198.24 24,200.00 4,797,408.00


1 Galian Tanah M³ 340.48 72,600.00 24,718,848.00
2 Urugan Pasir M³ 98.00 161,040.00 15,781,920.00
3 Urugan Tanah M³ 199.92 24,200.00 4,838,064.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
10 Stub End HDPE Ø 3" Bh 4.00 235,500.00 942,000.00
13 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Landscape Unit 1.00 100,000,000.00 100,000,000.00

Jumlah Rp 889,881,062.20
PPn 10% Rp 88,988,106.22
Total Rp 978,869,168.42
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK MOTONGKAD KAB. BOLAANG MONGONDOW TIMUR
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00


1 Galian Tanah M³ 486.40 72,600.00 35,312,640.00
2 Urugan Pasir M³ 140.00 161,040.00 22,545,600.00
3 Urugan Tanah M³ 285.60 24,200.00 6,911,520.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
8 Stub End HDPE Ø 4" Bh 6.00 291,100.00 1,746,600.00
9 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
12 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
1 Landscape Ls 1.00 50,000,000.00 50,000,000.00

Jumlah Rp 1,068,659,746.95
PPn 10% Rp 106,865,974.69
Total Rp 1,175,525,721.64
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK PINOLOSIAN KAB. BOLAANG MONGONDOW SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00


1 Galian Tanah M³ 364.80 72,600.00 26,484,480.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 214.20 24,200.00 5,183,640.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
8 Stub End HDPE Ø 4" Bh 6.00 291,100.00 1,746,600.00
9 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
12 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
1 Rehab IPA Unit 1.00 750,000,000.00 750,000,000.00
2 Landscape Ls 1.00 50,000,000.00 50,000,000.00

Jumlah Rp 1,557,000,926.95
PPn 10% Rp 155,700,092.69
Total Rp 1,712,701,019.64
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK TOULUAAN SELATAN KAB. MINAHASA TENGGARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00


1 Galian Tanah M³ 291.84 72,600.00 21,187,584.00
2 Urugan Pasir M³ 84.00 161,040.00 13,527,360.00
3 Urugan Tanah M³ 171.36 24,200.00 4,146,912.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
8 Stub End HDPE Ø 4" Bh 6.00 291,100.00 1,746,600.00
9 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
12 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
1 Rehab IPA Unit 1.00 325,000,000.00 325,000,000.00
2 Landscape Ls 1.00 75,000,000.00 75,000,000.00
VI. PEKERJAAN SOLAR CELL 1,646,552,000.00

1 P/P Solar Cell Kap. 10 L/D Unit 1.00 1,196,552,000.00 1,196,552,000.00
2 P/P Kabel NYY 4 x 95 mm M1 900.00 500,000.00 450,000,000.00

Jumlah Rp 2,568,523,034.95
PPn 10% Rp 256,852,303.49
Total Rp 2,825,375,338.44
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


1 Galian Tanah M3 21.84 72,600.00 1,585,584.00
3 Urugan Pasir M3 2.64 161,040.00 425,145.60

3 Pasangan Batu 1:4 M3 15.35 756,490.00 11,612,121.50
4 Plesteran 1 : 3 M2 50.23 65,640.00 3,297,097.20
5 Acian M2 50.23 17,380.00 872,997.40

12 Pintu Air Unit 1.00 5,812,840.00 5,812,840.00

a. Pipa GIP Ø 6" M1 60.00 30,546,000.00

1 Galian Tanah M³ 1,742.40 72,600.00 126,498,240.00
2 Urugan Pasir M³ 360.00 161,040.00 57,974,400.00
3 Urugan Tanah M³ 1,224.00 24,200.00 29,620,800.00


1 Galian Tanah M³ 1,440.00 72,600.00 104,544,000.00
2 Urugan Pasir M³ 350.00 161,040.00 56,364,000.00
3 Urugan Tanah M³ 826.00 24,200.00 19,989,200.00

3 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
4 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
IV. PEKERJAAN REHAB INSTALASI -

3 Landscape Ls 1.00 75,000,000.00 75,000,000.00

Jumlah Rp 2,975,045,834.07
PPn 10% Rp 297,504,583.41
Total Rp 3,272,550,417.47
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Pekerjaan : PEMBANGUNAN SPAM KWS RAWAN AIR; PEMB. BANGUNAN PENANGKAP, RESERVOAR
Lokasi : SPAM KWS SULUUN TARERAN KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f

1 Papan nama proyek Bh 1.00 850,000.00 850,000.00
II. PEKERJAAN BRONCAPTERING 48,199,323.60

a. Pek. Persiapan, Tanah & Pasir 455,479.20
1 Galian Tanah M3 3.69 72,600.00 267,894.00
3 Urugan Pasir M3 0.98 161,040.00 157,819.20

3 Pasangan Batu 1:4 M3 4.80 756,490.00 3,631,152.00
4 Plesteran 1 : 3 M2 46.02 65,640.00 3,020,752.80
5 Acian M2 46.02 17,380.00 799,827.60

2 Pipa GIP Ø 4", medium SII M1 6.00 295,400.00 1,772,400.00
d. Pekerjaan Finishing, Dll 5,139,350.00

1 Cat Dinding Bak Broncaptering M2 9.00 34,530.00 310,770.00
2 Pengecetan Dinding Dalam (Waterproofing) M2 10.00 77,570.00 775,700.00
3 Saluran Air 30x30 M1 18.00 225,160.00 4,052,880.00

a. Pipa GIP Ø 6" M1 60.00 30,546,000.00
b. Pipa PVC Ø 6" (gali,pasang,timbun) M1 4,000.00 1,232,974,240.00

1 Galian Tanah M³ 1,742.40 72,600.00 126,498,240.00
2 Urugan Pasir M³ 360.00 161,040.00 57,974,400.00
3 Urugan Tanah M³ 1,224.00 24,200.00 29,620,800.00
5 Pengadaan/pas Pipa PVC Ø 4" (S-10) M1 4,000.00 238,900.00 955,600,000.00
c. Pipa GIP Ø 4" M1 60.00 19,398,000.00

d. Pipa PVC Ø 4" (gali,pasang,timbun) M1 5,000.00 809,101,400.00

1 Galian Tanah M³ 1,440.00 72,600.00 104,544,000.00
2 Urugan Pasir M³ 350.00 161,040.00 56,364,000.00
3 Urugan Tanah M³ 826.00 24,200.00 19,989,200.00

5 Socket Reducer PVC Ø 6" x 4" Bh 2.00 251,400.00 502,800.00
6 Bend Doble Socket PVC Ø 6" x 45º Bh 4.00 386,800.00 1,547,200.00
7 Bend Doble Socket PVC Ø 6" x 90º Bh 2.00 456,000.00 912,000.00
12 Jembatan Pipa M1 6.00 1,377,598.62 8,265,591.73
13 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51
14 Block Beton Bertulang Penahan Pipa camp. 1:2:3 M³ 1.10 4,117,080.00 4,528,788.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 2,399,658,397.24
PPn 10% Rp 239,965,839.72
Total Rp 2,639,624,236.96
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK PINOLOSIAN TENGAH KAB. BOLAANG MONGONDOW SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00


1 Galian Tanah M³ 364.80 72,600.00 26,484,480.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 214.20 24,200.00 5,183,640.00
f. Sambungan Rumah 29,693,686.95

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
8 Stub End HDPE Ø 4" Bh 6.00 291,100.00 1,746,600.00
9 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
12 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
1 Landscape Ls 1.00 40,000,000.00 40,000,000.00

Jumlah Rp 997,225,926.95
PPn 10% Rp 99,722,592.69
Total Rp 1,096,948,519.64
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK PINOLOSIAN KAB. BOLAANG MONGONDOW SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00


1 Galian Tanah M³ 364.80 72,600.00 26,484,480.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 214.20 24,200.00 5,183,640.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
8 Stub End HDPE Ø 4" Bh 6.00 291,100.00 1,746,600.00
9 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
12 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
1 Rehab IPA Unit 1.00 750,000,000.00 750,000,000.00
2 Landscape Ls 1.00 50,000,000.00 50,000,000.00

Jumlah Rp 1,557,000,926.95
PPn 10% Rp 155,700,092.69
Total Rp 1,712,701,019.64
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK BOLAANG UKI KAB. BOLAANG MONGONDOW SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f



1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00


1 Galian Tanah M³ 364.80 72,600.00 26,484,480.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 214.20 24,200.00 5,183,640.00

5 Tee HDPE 90º Ø 3" Bh 2.00 391,900.00 783,800.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
8 Stub End HDPE Ø 4" Bh 6.00 291,100.00 1,746,600.00
9 Stub End HDPE Ø 3" Bh 6.00 235,500.00 1,413,000.00
12 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
1 Landscape Ls 1.00 40,000,000.00 40,000,000.00

Jumlah Rp 997,225,926.95
PPn 10% Rp 99,722,592.69
Total Rp 1,096,948,519.64
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK TAHUNA TIMUR KAB. KEP. SANGIHE
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


1 Galian Tanah M3 21.84 72,600.00 1,585,584.00
3 Urugan Pasir M3 2.64 161,040.00 425,145.60

3 Pasangan Batu 1:4 M3 9.35 756,490.00 7,073,181.50
4 Plesteran 1 : 3 M2 50.23 65,640.00 3,297,097.20
5 Acian M2 50.23 17,380.00 872,997.40

12 Pintu Air Unit 1.00 5,812,840.00 5,812,840.00

a. Pipa GIP Ø 8" M1 60.00 44,556,000.00

1 Galian Tanah M³ 1,857.60 72,600.00 134,861,760.00
2 Urugan Pasir M³ 360.00 161,040.00 57,974,400.00
3 Urugan Tanah M³ 1,224.00 24,200.00 29,620,800.00
c. Pipa GIP Ø 6" M1 60.00 30,546,000.00

d. Pipa HDPE Ø 6" (gali,pasang,timbun) M1 6,000.00 2,264,661,360.00

1 Galian Tanah M³ 2,613.60 72,600.00 189,747,360.00
2 Urugan Pasir M³ 540.00 161,040.00 86,961,600.00
3 Urugan Tanah M³ 1,836.00 24,200.00 44,431,200.00

5 Bend HDPE 90º Ø 8" Bh 2.00 896,300.00 1,792,600.00
6 Bend HDPE 90º Ø 6" Bh 2.00 735,100.00 1,470,200.00
7 Stub End HDPE Ø 8" Bh 4.00 804,300.00 3,217,200.00
8 Stub End HDPE Ø 6" Bh 4.00 513,300.00 2,053,200.00
12 Crossing Pipa Ø 6" M1 6.00 1,651,463.28 9,908,779.71
f. Sambungan Rumah Unit - 1,001,125.00 -

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Landscape Ls 1.00 50,000,000.00 50,000,000.00

Jumlah Rp 4,688,559,075.13
PPn 10% Rp 468,855,907.51
Total Rp 5,157,414,982.64
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK PASSI TIMUR KAB. BOLAANG MONGONDOW
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 36.00 18,327,600.00

1 Galian Tanah M³ 762.30 72,600.00 55,342,980.00
2 Urugan Pasir M³ 157.50 161,040.00 25,363,800.00
3 Urugan Tanah M³ 535.50 24,200.00 12,959,100.00

1 Galian Tanah M³ 8.64 72,600.00 627,264.00
2 Urugan Pasir M³ 2.10 161,040.00 338,184.00
3 Urugan Tanah M³ 4.96 24,200.00 119,935.20

1 Galian Tanah M³ 417.60 72,600.00 30,317,760.00
2 Urugan Pasir M³ 101.50 161,040.00 16,345,560.00
3 Urugan Tanah M³ 239.54 24,200.00 5,796,868.00

5 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
13 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 1,098,161,878.87
PPn 10% Rp 109,816,187.89
Total Rp 1,207,978,066.76
Terbilang :
Satu Miliar Lima Ratus Juta Rupiah


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK TONDANO UTARA KAB. MINAHASA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 653.40 72,600.00 47,436,840.00
2 Urugan Pasir M³ 135.00 161,040.00 21,740,400.00
3 Urugan Tanah M³ 459.00 24,200.00 11,107,800.00

1 Galian Tanah M³ 10.37 72,600.00 752,716.80
2 Urugan Pasir M³ 2.52 161,040.00 405,820.80
3 Urugan Tanah M³ 5.95 24,200.00 143,922.24

1 Galian Tanah M³ 547.20 72,600.00 39,726,720.00
2 Urugan Pasir M³ 133.00 161,040.00 21,418,320.00
3 Urugan Tanah M³ 313.88 24,200.00 7,595,896.00

5 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
13 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 1,100,793,636.55
PPn 10% Rp 110,079,363.66
Total Rp 1,210,873,000.21
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK HELUMO KAB. BOLAANG MONGONDOW SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 435.60 72,600.00 31,624,560.00
2 Urugan Pasir M³ 90.00 161,040.00 14,493,600.00
3 Urugan Tanah M³ 306.00 24,200.00 7,405,200.00

1 Galian Tanah M³ 8.64 72,600.00 627,264.00
2 Urugan Pasir M³ 2.10 161,040.00 338,184.00
3 Urugan Tanah M³ 4.96 24,200.00 119,935.20

1 Galian Tanah M³ 806.40 72,600.00 58,544,640.00
2 Urugan Pasir M³ 196.00 161,040.00 31,563,840.00
3 Urugan Tanah M³ 462.56 24,200.00 11,193,952.00

5 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
13 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 1,105,541,986.87
PPn 10% Rp 110,554,198.69
Total Rp 1,216,096,185.56
Terbilang :


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Pekerjaan : PEMBANGUNAN SPAM KWS PERKOTAAN; PEMANFAATAN IDLE SPAM PERKOTAAN
Lokasi : SPAM IKK DUMOGA TIMUR KAB. BOLAANG MONGONDOW
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f

II. PEKERJAAN PENGAD. DAN PEMAS. IPA LENGKAP 20 L/D 241,838,500.00

1 Pompa Dozing Kimia Lengkap dgn Acc utk alum sulfat, Unit 3.00 40,000,000.00 120,000,000.00
soda ash dan kaporit
2 Tangki Bahan Kimia Unit 6.00 4,500,000.00 27,000,000.00
3 Mixer Pengaduk di Tangki Bahan Kimia Unit 3.00 8,000,000.00 24,000,000.00
5 Tangki BBM 1000 L + Dudukan Unit 1.00 12,500,000.00 12,500,000.00
6 Bahan Bakar Minyak runing test Liter 500.00 12,000.00 6,000,000.00
7 Bahan Kimia runing test
- Kaporit Kg 30.00 24,200.00 726,000.00
- Soda Ash Kg 750.00 12,100.00 9,075,000.00
- Alum Sulfat Kg 500.00 9,075.00 4,537,500.00
III. PEKERJAAN JARINGAN PIPA 552,961,411.37

a. Pipa GIP Ø 6" M1 18.00 9,163,800.00

1 Galian Tanah M³ 261.36 72,600.00 18,974,736.00
2 Urugan Pasir M³ 54.00 161,040.00 8,696,160.00
3 Urugan Tanah M³ 183.60 24,200.00 4,443,120.00

1 Galian Tanah M³ 8.64 72,600.00 627,264.00
2 Urugan Pasir M³ 2.10 161,040.00 338,184.00
3 Urugan Tanah M³ 4.96 24,200.00 119,935.20

1 Galian Tanah M³ 288.00 72,600.00 20,908,800.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 165.20 24,200.00 3,997,840.00

5 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
6 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
7 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
8 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
9 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

1 Pengad. & Pemas. Genset 10 KVA Lengkap dengan Acc Unit 1.00 65,000,000.00 65,000,000.00
2 Pengad. & Pemas. Panel Genset (Standart) Unit 1.00 15,000,000.00 15,000,000.00

Jumlah Rp 880,649,911.37
PPn 10% Rp 88,064,991.14
Total Rp 968,714,902.50
Terbilang :
Satu Miliar Seratus Juta Rupiah


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
PENGADAAN & PEMASANGAN POMPA, GENSET DAN JARINGAN PIPA
Lokasi : SPAM IKK TOMOHON SELATAN KOTA TOMOHON
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


1 Galian Tanah M³ 5.18 72,600.00 376,358.40
2 Urugan Pasir M³ 1.26 161,040.00 202,910.40
3 Urugan Tanah M³ 2.97 24,200.00 71,961.12

1 Galian Tanah M³ 302.40 72,600.00 21,954,240.00
2 Urugan Pasir M³ 73.50 161,040.00 11,836,440.00
3 Urugan Tanah M³ 173.46 24,200.00 4,197,732.00

3 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
4 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
5 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
8 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
III. PEKERJAAN ME 429,400,000.00

1 P/P Pompa CR Q=20 L/D, H=60 m lengkap dgn acc Unit 1.00 140,000,000.00 140,000,000.00
2 P/P Genset 60 KVA Unit 1.00 244,400,000.00 244,400,000.00
3 P/P Panel Pompa & Genset (Standart) Unit 2.00 22,500,000.00 45,000,000.00
Jumlah Rp 849,450,343.24
PPn 10% Rp 84,945,034.32
Total Rp 934,395,377.56
Terbilang :


NIP. 19610419 198911 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM IKK TOMOHON SELATAN KOTA TOMOHON
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa GIP Ø 6" M1 18.00 9,163,800.00

1 Galian Tanah M³ 217.80 72,600.00 15,812,280.00
2 Urugan Pasir M³ 45.00 161,040.00 7,246,800.00
3 Urugan Tanah M³ 153.00 24,200.00 3,702,600.00

1 Galian Tanah M³ 8.64 72,600.00 627,264.00
2 Urugan Pasir M³ 2.10 161,040.00 338,184.00
3 Urugan Tanah M³ 4.96 24,200.00 119,935.20

1 Galian Tanah M³ 446.40 72,600.00 32,408,640.00
2 Urugan Pasir M³ 108.50 161,040.00 17,472,840.00
3 Urugan Tanah M³ 256.06 24,200.00 6,196,652.00

5 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
6 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
7 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
8 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
12 Jembatan Pipa M1 12.00 1,377,598.62 16,531,183.46
13 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 766,551,723.50
PPn 10% Rp 76,655,172.35
Total Rp 843,206,895.85
Terbilang :
0 -
0 -
0 -
0 -
Lokasi : SPAM KWS TANGKUNEI KEC. TUMPAAN KAB. MINAHASA SELATAN
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


1 Galian Tanah M3 3.69 72,600.00 267,894.00
3 Urugan Pasir M3 0.98 161,040.00 157,819.20

3 Pasangan Batu 1:4 M3 4.80 756,490.00 3,631,152.00
4 Plesteran 1 : 3 M2 46.02 65,640.00 3,020,752.80
5 Acian M2 46.02 17,380.00 799,827.60

1 Pipa PVC Ø 4" (S-10) M1 12.00 221,500.00 2,658,000.00
5 Bak Chamber (80x80x100cm) Unit 1.00 2,066,738.83 2,066,738.83

1 Cat Dinding Bak Intake M2 9.00 34,530.00 310,770.00
3 Saluran Air 30x30 M1 18.00 225,160.00 4,052,880.00
III. PEKERJAAN RESERVOIR KAP. 50 M3 305,889,168.00

1 Galian Tanah M3 49.54 72,600.00 3,596,604.00
3 Urugan Pasir M3 6.62 161,040.00 1,066,084.80

1 Beton Tumbuk, Lantai Kerja (K-125) M3 1.93 822,160.00 1,586,768.80
2 Beton Bertulang K-225 (Besi 200 Kg) M3 30.16 6,951,490.00 209,656,938.40
3 Rabat Beton (K-100) + flur kasar M3 3.83 785,000.00 3,006,550.00
4 Plesteran 1 : 3 M2 89.08 65,640.00 5,847,211.20
5 Acian M2 89.08 17,380.00 1,548,210.40
c. Pekerjaan Pipa & Acc Reservoir 44,876,022.50

4 Elbow GIP Ø 4" Bh 10.00 250,000.00 2,500,000.00
5 All Flange Tee Ø 4" Bh 3.00 1,188,000.00 3,564,000.00
6 Flanged Strainer GIP Ø 4" Bh 2.00 1,782,000.00 3,564,000.00
9 Penutup Chamber/Manhole 70x70 Plat Eser 3 mm (lengkap) Unit 4.00 682,770.00 2,731,080.00
12 Water Meter Ø 4" + Acc (terpasang) Unit 1.00 4,536,000.00 4,536,000.00

1 Pengecetan Dinding Luar M2 65.00 34,530.00 2,244,450.00
2 Pengecetan Dinding Dalam (Waterproofing) M2 50.00 77,570.00 3,878,500.00
3 Pengecetan Mani Besi M2 23.45 68,350.00 1,602,807.50
4 Saluran Air 30x30 M1 20.00 225,160.00 4,503,200.00
5 Pagar BRC t=120 cm M1 32.00 691,130.00 22,116,160.00

a. Pipa GIP Ø 4" M1 30.00 9,699,000.00
b. Pipa PVC Ø 4" (gali,pasang,timbun) M1 1,800.00 291,276,504.00

1 Galian Tanah M³ 518.40 72,600.00 37,635,840.00
2 Urugan Pasir M³ 126.00 161,040.00 20,291,040.00
3 Urugan Tanah M³ 297.36 24,200.00 7,196,112.00
c. Pipa GIP Ø 3" M1 30.00 6,582,000.00


1 Galian Tanah M³ 340.48 72,600.00 24,718,848.00
2 Urugan Pasir M³ 98.00 161,040.00 15,781,920.00
3 Urugan Tanah M³ 199.92 24,200.00 4,838,064.00
e. Pipa PVC Ø 2" (gali,pasang,timbun) M1 1,000.00 77,467,640.00

1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00

7 Socket Tee PVC (All RR) Ø 3" X 2" Bh 4.00 249,500.00 998,000.00
16 Jembatan Pipa M1 6.00 1,377,598.62 8,265,591.73
17 Crossing Pipa Ø 4" M1 8.00 1,451,629.58 11,613,036.67
1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 971,667,826.35
PPn 10% Rp 97,166,782.64
Total Rp 1,068,834,608.99
Terbilang :
Satu Miliar Tiga Ratus Juta Rupiah


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Lokasi : SPAM KWS SOYOWAN KEC. RATATOTOK KAB. MINAHASA TENGGARA
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


1 Galian Tanah M3 3.69 72,600.00 267,894.00
3 Urugan Pasir M3 0.98 161,040.00 157,819.20

3 Pasangan Batu 1:4 M3 4.80 756,490.00 3,631,152.00
4 Plesteran 1 : 3 M2 46.02 65,640.00 3,020,752.80
5 Acian M2 46.02 17,380.00 799,827.60

1 Pipa PVC Ø 4" (S-10) M1 12.00 221,500.00 2,658,000.00

1 Cat Dinding Bak Intake M2 9.00 34,530.00 310,770.00
3 Saluran Air 30x30 M1 18.00 225,160.00 4,052,880.00
III. PEKERJAAN RESERVOIR KAP. 50 M3 305,889,168.00

1 Galian Tanah M3 49.54 72,600.00 3,596,604.00
3 Urugan Pasir M3 6.62 161,040.00 1,066,084.80

2 Beton Bertulang K-225 (Besi 200 Kg) M3 30.16 6,951,490.00 209,656,938.40
4 Plesteran 1 : 3 M2 89.08 65,640.00 5,847,211.20
5 Acian M2 89.08 17,380.00 1,548,210.40

4 Elbow GIP Ø 4" Bh 10.00 250,000.00 2,500,000.00

4 Saluran Air 30x30 M1 20.00 225,160.00 4,503,200.00
5 Pagar BRC t=120 cm M1 32.00 691,130.00 22,116,160.00

a. Pipa GIP Ø 4" M1 30.00 9,699,000.00
b. Pipa PVC Ø 4" (gali,pasang,timbun) M1 3,300.00 534,006,924.00

1 Galian Tanah M³ 950.40 72,600.00 68,999,040.00
2 Urugan Pasir M³ 231.00 161,040.00 37,200,240.00
3 Urugan Tanah M³ 545.16 24,200.00 13,192,872.00
c. Pipa GIP Ø 3" M1 30.00 6,582,000.00


1 Galian Tanah M³ 486.40 72,600.00 35,312,640.00
2 Urugan Pasir M³ 140.00 161,040.00 22,545,600.00
3 Urugan Tanah M³ 285.60 24,200.00 6,911,520.00
e. Pipa PVC Ø 2" (gali,pasang,timbun) M1 1,800.00 128,131,752.00

1 Galian Tanah M³ 437.76 72,600.00 31,781,376.00
2 Urugan Pasir M³ 126.00 161,040.00 20,291,040.00
3 Urugan Tanah M³ 257.04 24,200.00 6,220,368.00

16 Jembatan Pipa M1 6.00 1,377,598.62 8,265,591.73
17 Crossing Pipa Ø 4" M1 6.00 1,451,629.58 8,709,777.51
1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00

Jumlah Rp 1,330,125,591.18
PPn 10% Rp 133,012,559.12
Total Rp 1,463,138,150.30
Terbilang :
Satu Miliar Delapan Ratus Juta Rupiah


NIP. 19680828 199405 1 001 NIP. 19790914 200812 1 001
Pekerjaan : SPAM PDAM TERFASILITASI; BANTUAN TEKNIS PDAM
PENGADAAN & PEMASANGAN JARINGAN PIPA, PEMB. BOOSTER PUMP
Lokasi : KAB. MINAHASA SELATAN
Tahun Anggaran : 2015 (APBN-P)
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f
SPAM RANOYAPO & SINONSAYANG 3,122,690,371.40

1 Papan Nama Proyek Bh 2.00 850,000.00 1,700,000.00

a. Pipa GIP Ø 6" M1 30.00 15,273,000.00

1 Galian Tanah M³ 435.60 72,600.00 31,624,560.00
2 Urugan Pasir M³ 90.00 161,040.00 14,493,600.00
3 Urugan Tanah M³ 306.00 24,200.00 7,405,200.00
c. Pipa GIP Ø 4" M1 120.00 38,796,000.00


1 Galian Tanah M³ 1,296.00 72,600.00 94,089,600.00
2 Urugan Pasir M³ 315.00 161,040.00 50,727,600.00
3 Urugan Tanah M³ 743.40 24,200.00 17,990,280.00
e. Pipa GIP Ø 3" M1 60.00 13,164,000.00


1 Galian Tanah M³ 364.80 72,600.00 26,484,480.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 214.20 24,200.00 5,183,640.00

2 Check Valve (Non Return Valve) Ø 4" Unit 3.00 3,483,000.00 10,449,000.00
7 Tee HDPE 90º Ø 6" Bh 2.00 705,800.00 1,411,600.00
8 Tee HDPE 90º Ø 4" Bh 4.00 458,700.00 1,834,800.00
9 Tee HDPE 90º Ø 3" Bh 4.00 391,900.00 1,567,600.00
10 Bend HDPE 90º Ø 6" Bh 2.00 735,100.00 1,470,200.00
11 Bend HDPE 90º Ø 4" Bh 6.00 361,700.00 2,170,200.00
12 Bend HDPE 90º Ø 3" Bh 4.00 294,300.00 1,177,200.00
13 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
14 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
15 Stub End HDPE Ø 3" Bh 2.00 235,500.00 471,000.00
18 Jembatan Pipa M1 20.00 1,377,598.62 27,551,972.43
19 Crossing Pipa Ø 6" M1 12.00 1,651,463.28 19,817,559.41
20 Crossing Pipa Ø 4" M1 12.00 1,451,629.58 17,419,555.01

1 Beugel Ø 4"-½" Bh 1.00 52,000.00 52,000.00
2 Meter Drat Ø ½" Bh 4.00 6,500.00 26,000.00
3 Water Mur Ø ½" Bh 1.00 19,500.00 19,500.00
5 Knee GIP Ø ½" Bh 6.00 7,800.00 46,800.00
4 Stop Kran Ø ½" Bh 1.00 71,500.00 71,500.00
8 Kran Air Ø ½" Bh 1.00 26,000.00 26,000.00
9 Pipa GIP Ø ½" M1 1.50 29,250.00 43,875.00
10 Pipa HDPE Ø ½" M1 6.00 8,450.00 50,700.00
III. PEKERJAAN BOOSTER PUMP 840,079,351.36

1 Galian Tanah M3 49.54 72,600.00 3,596,604.00
3 Urugan Pasir M3 6.62 161,040.00 1,066,084.80

2 Beton Bertulang K-225 camp. 1:2:3 M3 30.16 6,161,760.00 185,838,681.60
4 Plesteran 1 : 3 M2 89.08 65,640.00 5,847,211.20
5 Acian M2 89.08 17,380.00 1,548,210.40

4 Elbow GIP Ø 4" Bh 4.00 300,000.00 1,200,000.00

4 Saluran Air 30x30 M1 25.00 225,160.00 5,629,000.00
5 Pagar BRC t=120 cm M1 40.00 691,130.00 27,645,200.00
e. Pekerjaan ME 575,200,000.00
1 P/P Pompa Centrifugal, Q=10 L/D H=80 m lengkap dgn acc Unit 2.00 120,000,000.00 240,000,000.00
2 P/P Genset 60 KVA Unit 1.00 263,200,000.00 263,200,000.00
3 P/P Panel Pompa & Genset (Standart) Unit 3.00 24,000,000.00 72,000,000.00
IV. PEKERJAAN RUMAH POMPA DAN GENSET 59,667,501.50

1 Pas. Bauwplank M1 20.00 136,920.00 2,738,400.00
2 Galian Tanah M3 10.40 72,600.00 755,040.00

1 Pas. Batu Kosong M3 1.10 408,250.00 449,075.00
4 Pondasi Genset M3 1.13 4,117,080.00 4,652,300.40
7 Acian M2 60.00 17,380.00 1,042,800.00
C. Pek. Lantai 5,460,512.00

3 Pas. Keramik Lantai 40x40 M2 16.00 163,920.00 2,622,720.00
4 Flur Lantai Rabat M2 16.00 17,380.00 278,080.00

1 Kusen Pintu Baja + Pintu Baja Unit 1.00 5,000,000.00 5,000,000.00
2 Grill Radiator Unit 1.00 2,000,000.00 2,000,000.00
3 Rangka Plafond Kayu 5/7 cm M2 16.80 203,880.00 3,425,184.00
4 Penutup Plafond Playwood 0,4 cm M2 16.80 43,240.00 726,432.00
5 List Profil sp. 4 M1 45.00 10,000.00 450,000.00
E. Pek. Instalasi Listrik 465,000.00

2 Saklar Ganda Bh 1.00 40,000.00 40,000.00
3 Stop Kontak Bh 1.00 35,000.00 35,000.00
4 Lampu SL 25 w Bh 2.00 30,000.00 60,000.00
F. Pek. Pengecatan 867,174.00

1 Pengecatan Dinding & Plafond M2 16.80 34,530.00 580,104.00
2 Pengecatan Mengkilap M2 4.20 68,350.00 287,070.00
G. Pek. Atap 13,157,666.70

1 Konstruksi Kuda-Kuda M3 0.43 9,025,690.00 3,881,046.70
2 Pasang Kaso + Reng Genteng M2 18.00 128,220.00 2,307,960.00
3 Penutup Atap Genteng Metal M2 18.00 192,660.00 3,467,880.00
4 Bubungan Atap Genteng Metal M 4.00 174,200.00 696,800.00
5 Listplank Double M 17.00 164,940.00 2,803,980.00
V. PEKERJAAN RESERVOIR KAP. 50 M3 282,070,911.20

1 Galian Tanah M3 49.54 72,600.00 3,596,604.00
3 Urugan Pasir M3 6.62 161,040.00 1,066,084.80

4 Plesteran 1 : 3 M2 89.08 65,640.00 5,847,211.20
5 Acian M2 89.08 17,380.00 1,548,210.40

4 Elbow GIP Ø 4" Bh 10.00 250,000.00 2,500,000.00

4 Saluran Air 30x30 M1 20.00 225,160.00 4,503,200.00
5 Pagar BRC t=120 cm M1 32.00 691,130.00 22,116,160.00
VI. PEKERJAAN AKHIR 5,000,000.00

Jumlah Rp 3,122,690,371.40
PPn 10% Rp 312,269,037.14
Total Rp 3,434,959,408.54
Terbilang :
0 -
0 -
0 -
0 -
Pekerjaan : SPAM DI KAWASAN KHUSUS;
Lokasi : SPAM TOMOHON KOTA TOMOHON
Harga Jumlah
( Rp. ) ( Rp. )
a b c d e f


a. Pipa HDPE Ø 6" (gali,pasang,timbun) M1 4,000.00 1,509,774,240.00
1 Galian Tanah M³ 1,742.40 72,600.00 126,498,240.00
2 Urugan Pasir M³ 360.00 161,040.00 57,974,400.00
3 Urugan Tanah M³ 1,224.00 24,200.00 29,620,800.00
b. Pipa GIP Ø 4" M1 36.00 11,638,800.00


1 Galian Tanah M³ 432.00 72,600.00 31,363,200.00
2 Urugan Pasir M³ 105.00 161,040.00 16,909,200.00
3 Urugan Tanah M³ 247.80 24,200.00 5,996,760.00
d. Pipa GIP Ø 3" M1 42.00 9,214,800.00

e. Pipa HDPE Ø 3" (gali,pasang,timbun) M1 1,000.00 122,867,640.00

1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00

1 Galian Tanah M³ 243.20 72,600.00 17,656,320.00
2 Urugan Pasir M³ 70.00 161,040.00 11,272,800.00
3 Urugan Tanah M³ 142.80 24,200.00 3,455,760.00

5 Flanged HDPE Ø 4" Bh 2.00 396,000.00 792,000.00
6 Flanged HDPE Ø 3" Bh 2.00 259,100.00 518,200.00
10 Tee HDPE 90º Ø 6" Bh 1.00 705,800.00 705,800.00
11 Tee HDPE 90º Ø 4" Bh 2.00 458,700.00 917,400.00
12 Tee HDPE 90º Ø 3" Bh 4.00 391,900.00 1,567,600.00
13 Tee HDPE 90º Ø 2" Bh 4.00 284,400.00 1,137,600.00
14 Bend HDPE 90º Ø 6" Bh 4.00 735,100.00 2,940,400.00
15 Bend HDPE 90º Ø 4" Bh 2.00 361,700.00 723,400.00
16 Bend HDPE 90º Ø 3" Bh 2.00 294,300.00 588,600.00
17 Stub End HDPE Ø 6" Bh 2.00 513,300.00 1,026,600.00
18 Stub End HDPE Ø 4" Bh 2.00 291,100.00 582,200.00
19 Stub End HDPE Ø 3" Bh 2.00 235,500.00 471,000.00
20 Stub End HDPE Ø 2" Bh 2.00 161,200.00 322,400.00
23 Jembatan Pipa M1 10.00 1,377,598.62 13,775,986.22
24 Crossing Pipa Ø 4" M1 14.00 1,451,629.58 20,322,814.18

Jumlah Rp 2,150,428,531.36
PPn 10% Rp 215,042,853.14
Total Rp 2,365,471,384.50
Terbilang :
0 -
0 -
0 -
0 -
REKAPITULASI DAFTAR KUANTITAS DAN HARGA

Pekerjaan : SPAM DI KAWASAN KHUSUS;
Lokasi : SPAM TOMOHON KOTA TOMOHON
Jumlah
Uraian Pekerjaan Harga
( Rp. )

Jumlah Rp 2,150,428,531.36
PPn 10% Rp 215,042,853.14
Total Rp 2,365,471,384.50
Terbilang :
0
0 0
0 0
0 0
0 0
SKEMA BAHAN
WAKTU PELAKSANAAN (MINGGU)

No. BAHAN BAHAN UTAMA YANG DIPERLUKAN Satuan Volume KETERANGAN
Bahan 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
PEKERJAAN BANGUNAN
+ Semen PC Zak 561.5 187.2 187.2 187.2
+ Pasir Beton M3 42.2 21.1 21.1
+ Koral Beton (Kerikil) M 3
51.4 25.7 25.7
+ Air Liter 2,452.0 613.0 613.0 613.0 613.0
+ Kayu 5/7 m3 0.8 0.8 Waktu Pelaksanaan :
+ Paku Biasa 2" - 5" kg 171.1 85.54 85.5 150 (Seratus lima
+ Kayu Papan 3/20 m3 0.5 0.5 puluh) Hari Kalender
+ Kawat Beton Kg 156.8 78.38 78.4
+ Balok Kayu Kls II M3 8.2 4 4.1
+ Playwood tebal 9 mm Lbr 148.6 49.52 49.5 49.5
+ Kayu Bekesting (Kayu Klas III) M3 0.8 1
+ Minyak Bekisting Ltr 84.9 42 42.4
+ Besi Beton (Polos atau Ulir) Kg 10,994.8 3,664.9 3,664.9 3,664.9
+ Dolken kayu galam Æ 8 - 10 panjang 4 m Btg 874.8 292 291.6 291.6
+ Batu Belah 15/20 M 3
16.4 8.20 8.2 Masa Pemeliharaan :
+ Pasir urug M3 544.9 181.64 181.6 181.6 180 (seratus delapan
+ Pasir pasang M 3
20.4 10.2 10.2 puluh) Hari kalender
+ Cat tembok kg 75.3 75.3
+ Plamir Tembok kg 2.8 2.8
+ Cat waterproofing kg 100.5 100.5
+ Minyak cat Ltr 75.9 75.9
+ Plamur kg 25.1 25.1
+ Pipa PVC Ø 4" (S-10) M1 12.0 12.0
+ Pipa GIP Ø 6", medium SII Unit 12.0 12.0
+ Gate Valve Ø 6" + Acc (terpasang) Bh 2.0 2.0
+ Gate Valve Ø 4" + Acc (terpasang) Bh 2.0 2.0
+ Flanged Steel PN 10 Ø 6" Bh 2.0 2.0
+ Flanged Steel PN 10 Ø 4" Unit 2.0 2.0
+ Penutup Chamber/Manhole 70x70 Plat Eser 3 mm (len Unit 2.0 2.0
+ Angker Tangga Ø 22 mm Unit 1.0 1.0
+ Pipa Udara GIP Ø 75 mm Bh 1.0 1.0
+ Pagar kawat duri t=1,5 m; 6 trap M1 105.0 105.0
+ Pipa GIP Ø 4", medium SII M1 12.0 12.0
+ Gate Valve Ø 4" + Acc (terpasang) Unit 6.0 6.0
+ Flanged Steel PN 10 Ø 4" Bh 30.0 30.0
+ Elbow GIP Ø 4" Bh 10.0 10.0
+ All Flange Tee Ø 4" Bh 3.0 3.0
+ Flanged Strainer GIP Ø 4" Bh 2.0 2.0
+ Penutup Chamber/Manhole 70x70 Plat Eser 3 mm (len Unit 7.0 7.0
+ Angker Tangga Ø 22 mm Unit 4.0 4.0
+ Pipa Udara GIP Ø 75 mm Bh 2.0 2.0
+ Water Meter Ø 4" + Acc (terpasang) Unit 1.0 1.0
+ Cat besi kg 18.8 18.8
+ Pagar BRC 40.0 40.0
PEK. JARINGAN PIPA
+ Pipa GIP Ø 6" M1 100.0 ###
+ Pipa GIP Ø 4" M1 60.0 60.0
+ Pipa GIP Ø 3" M1 60.0 60.0
+ Pipa HDPE Ø 6" M1 1,200.0 1,200.0
+ Pipa HDPE Ø 4" M1 2,500.0 2,500.0
+ Pipa HDPE Ø 3" M1 1,500.0 1,500.0
+ Pipa HDPE Ø 2" 1,410.0 1,410.0
+ Accessories Pipa Unit 1.0 Akan disesuaikan dengan kebutuhan Accessories Pipa dilapangan
0 0
0 0
0 0
0 0
BAGIAN PEKERJAAN YANG DISUBKONTRAKKAN
MATA PROSENTASE PROSENTASE DARI NAMA SUB KONTRAKTOR

PEMBAYARAN URAIAN HARGA TOTAL MATA HARGA PENAWARAN (JIKA DIRASA PERLU)
PEMBAYARAN (%)
============ TIDAK ADA ============
TOTAL % 0.00
0 Rp -
0 Rp -
0 Rp -
0 Rp -

Harga Satuan Upah, Sewa Peralatan, Bahan dan Pipa Tahun 2019

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Harga Satuan Upah, Sewa Peralatan, Bahan dan Pipa Tahun 2019

Uploaded by

Copyright:

Available Formats

HARGA SATUAN UPAH, SEWA PERALATAN & BAHAN

Satker : BALAI PRASARANA PERMUKIMAN WILAYAH SULAWESI UTARA

A. UPAH TENAGA KERJA

B. SEWA PERALATAN/ MESIN

C. HARGA BAHAN/MATERIAL BANGUNAN

D. HARGA PENGADAAN PIPA GIP-PVC-PE & ACCESSORIES

Satker : BALAI PRASARANA PERMUKIMAN WILAYAH SULAWESI UTARA

NO. URAIAN PEKERJAAN VOL. HARGA SATUAN JUMLAH HARGA

Pekerjaan Pengukuran dan Pembongkaran

2 1 M3 Bongkaran Beton Bertulang

3 1 M3 Bongkaran Dinding Batu Bata

Hrg Satuan Pek. 96,660.00

4 1 M3 Galian Tanah Cadas sedalam 1 Meter

Pekerjaan Pemasangan Pipa PVC, GIP & HDPE

Pipa Ø 100 mm (4") 0.088 M3 Rp 161,040 14,000.00

Pipa Ø 50 mm (2") 0.088 M3 Rp 161,040 14,000.00

6 6 m' Pemasangan Pipa PVC Ø 250 mm (10)

7 6 m' Pemasangan Pipa PVC Ø 200 mm (8")

8 6 m' Pemasangan Pipa PVC Ø 150 mm (6")

Hrg Satuan Pek. 104,940.00

9 6 m' Pemasangan Pipa PVC Ø 100 mm (4")

10 6 m' Pemasangan Pipa PVC Ø 75 mm (3")

11 6 m' Pemasangan Pipa PVC Ø 50 mm (2")

12 6 m' Pemasangan Pipa GIP Ø 300 mm (12")

13 6 m' Pemasangan Pipa GIP Ø 250 mm (10")

Pengelasan 78.500 cm Rp 1,500 117,750.00

14 6 m' Pemasangan Pipa GIP Ø 200 mm (8")

15 6 m' Pemasangan Pipa GIP Ø 150 mm (6")

16 6 m' Pemasangan Pipa GIP Ø 100 mm (4")

17 6 m' Pemasangan Pipa GIP Ø 75 mm (3")

18 6 m' Pemasangan Pipa GIP Ø 50 mm (2")

19 6 m' Pemasangan Pipa PE Ø 300 mm (12")

20 6 m' Pemasangan Pipa PE Ø 250 mm (10)

21 6 m' Pemasangan Pipa PE Ø 200 mm (8")

22 6 m' Pemasangan Pipa PE Ø 150 mm (6")

23 6 m' Pemasangan Pipa PE Ø 100 mm (4")

24 6 m' Pemasangan Pipa PE Ø 75 mm (3")

Kepala Tukang 0.180 hk Rp 115,000 20,700.00

25 6 m' Pemasangan Pipa PE Ø 50 mm (2")

Pekerjaan Pondasi Batu Kali

Kepala Tukang 4.500 Oh Rp 115,000 517,500.00

Pekerjaan Pasangan Dinding

Kepala Tukang 0.028 Oh Rp 115,000 3,220.00

2 1 M3 Beton Tumbuk K-100

6 1 M3 Pondasi Beton Bertulang K-225 (150 kg besi + Bekisting)

Kawat Beton 3.000 Kg Rp 21,000 63,000.00

Semen PC 6.720 zak Rp 60,000 403,200.00

3 1 M2 Pek. Mencat Besi

Biaya Umum 3,139.22

Pekerjaan Kayu dan Aluminium

Tukang Kayu 3.000 Oh Rp 115,000 345,000.00

Kepala Tukang 0.300 Oh Rp 115,000 34,500.00

Paku skrup 8.000 bh Rp 500 4,000.00

Kepala Tukang 0.008 Oh Rp 115,000 920.00

Pekerjaan Drainase & Lainnya

Semen PC 0.196 Zak Rp 60,000 11,760.00

Satker : BALAI PRASARANA PERMUKIMAN WILAYAH SULAWESI UTARA

Analisa lumpsum : 1 UNIT, PENGAD-PEMAS KRAN UMUM

Analisa lumpsum : 12 M¹, PENGAD-PEMAS JEMBATAN PIPA GIP Ø 150 MM

1 M¹, Pengad-Pemas Jembatan Pipa GIP Ø 150 MM 1.0000 m1 1,603,373.62

Analisa lumpsum : 6 M¹, PENGAD-PEMAS JEMBATAN PIPA GIP Ø 100 MM

1 M¹, Pengad-Pemas Jembatan Pipa GIP Ø 100 MM 1.0000 m1 1,377,598.62

Analisa lumpsum : 6 M¹, PENGAD-PEMAS JEMBATAN PIPA GIP Ø 75 MM