P. 1
Rab Optimasi Pipa Berau(Printing)Pontoon

Rab Optimasi Pipa Berau(Printing)Pontoon

|Views: 670|Likes:
Dipublikasikan oleh yudhistira_ok

More info:

Published by: yudhistira_ok on Jul 12, 2011
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

09/30/2013

pdf

text

original

REKAPITULASI

PROYEK
PEKERJAAN : PERENCANAAN DED AIR BERSIH PERKOTAAN TAHAP II
Intake, IPA 400 LpsG!"n# Rese$!% &'000 (), P!*e S"pp+, #an Ban-"nan Pen"n.an-
LOKASI : KABUPATEN BERAU

NO URAIAN PEKERJAAN
/ 0
A PEKERJAAN PERSIAPAN
1 PAPAN NAMA PROYEK
2 DIREKSI KEET DAN GUDANG SEMENTARA
3 PAGAR PENGAMAN DILOKASI PEKERJAAN
4 MOBILISASI DAN DEMOBILISASI PERALATAN
5 LAPORAN
6 PEMBERSIHAN LOKASI (INTAKE, IPA DAN RESERVOAR)
SUB JU1LAH A
B PEKERJAAN INTAKE DAN PIPA TRANS1ISI AIR BAKU
1 PEKERJAAN STRUKTUR
2 PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
3 PEKERJAAN TRANSMISI AIR BAKU
4 PENGADAAN MINI PONTOON DAN POMPA PENYEDOT LUMPUR
SUB JU1LAH B
C PEKERJAAN IPA1 KAPASITAS 400 L2D
1 PEKERJAAN TANAH
2 PEKERJAAN PONDASI TIANG PANCANG
3 PEKERJAAN PASANGAN DAN BETON
4 PEKERJAAN BESI
5 PEKERJAAN KUSEN DAN PINTU ALUMUNIUM
6 PEKERJAAN PEMIPAAN
PEKERJAAN MEDIA !ILTER
" PEKERJAAN PLAT SETTLER DAN GUTTER
# PEKERJAAN POMPA BACK$ASH
1% PEKERJAAN BLO$ER AIR SCOURING
11 PEKERJAAN KOMPRESOR DAN PIPA UDARA BERTEKANAN
12 PEKERJAAN INSTRUMENTASI
13 PEKERJAAN POMPA DOSING DAN TANKI KIMIA
14 PEKERJAAN SISTEM OTOMATISASI (SCADA SYSTEM)
15 PEKERJAAN PENERANGAN
SUB JU1LAH C
D PEKERJAAN GROUND RESER3OAR &'000 () #an RUANG PO1PA
1 PEKERJAAN TANAH
2 PEKERJAAN BETON DAN PASANGAN
3 PEKERJAAN BESI
4 PEKERJAAN PERPIPAAN
5 PEKERJAAN LAIN&LAIN
SUB JU1LAH D
E PEKERJAAN UNIT DISTRIBUSI
1 PEKERJAAN PENGADAAN DAN PEMASANGAN POMPA DISTRIBUSI
2 (T'()*+,- P.)/*, *++'+.(0'+,/'12'3'+*1 /0/*)
3
SUB JU1LAH E
REKAPITULASI
PROYEK
PEKERJAAN : PERENCANAAN DED AIR BERSIH PERKOTAAN TAHAP II
Intake, IPA 400 LpsG!"n# Rese$!% &'000 (), P!*e S"pp+, #an Ban-"nan Pen"n.an-
LOKASI : KABUPATEN BERAU

NO URAIAN PEKERJAAN
/ 0
4 RUANG OPERASI
1 PEKERJAAN TANAH
2 PEKERJAAN PASANGAN DAN BETON
3 PEKERJAAN KUSEN DAN PINTU ALUMUNIUM
4 PEKERJAAN ATAP
5 PEKERJAAN SANITER
6 PEKERJAAN LISTRIK PENERANGAN
PEKERJAAN !INISHING
SUB JU1LAH 4
G PEKERJAAN PO5ER SUPLY
1 BANGUNAN RUMAH GENSET IPA
2 PENGADAAN DAN PEMASANGAN GENSET
3 PENYAMBUNGAN DAYA PLN
SUB JU1LAH G
H PEKERJAAN LAND SCAPE, JALAN DAN PELATARAN PARKIR
1 PAGAR BRC TINGGI 15 CM
2 PINTU DORONG BRC LEBAR 44% METER
3 PINTU BRC LEBAR 1 METER
4 JALAN LINGKKUNGAN PAVING BOCK
5 KANSTTIN BETON
6 SALURAN DRAINSE BENTUK DAN UKURAN SESUAI GAMBAR
PERATAAN JALAN DAN PELATARAN PARKIR
" PEMBENTUKAN BADAN JALAN DAN PARKIR
# PERKERASAN AGREGAT JALAN DAN PARKIR
1% PERKERASAN JALAN DAN PARKIR BETON K&25%
11 PENGECATAN MARKA
12 POHON PENGHIJAUAN
SUB JU1LAH H
I BANGUNAN KANTOR PELAYANAN 600 10 LANTAI 0
SUB JU1LAH I
J RU1AH DINAS DIREKTUR UTA1A
RU1AH DINAS DIREKSI /
RU1AH DINAS DIREKSI 0
RU1AH OPERATOR
SUB JU1LAH J
K PENGOLAHAN LU1PUR
SUB JU1LAH K
L RUANG BENGKEL TERA 1ETER
SUB JU1LAH L
1 TEST CO1ISSIONING
SUB JU1LAH 1
TOTAL
PPN /07
GRAND TOTAL
DIBULATKAN
REKAPITULASI
PROYEK
PEKERJAAN : PERENCANAAN DED AIR BERSIH PERKOTAAN TAHAP II
Intake, IPA 400 LpsG!"n# Rese$!% &'000 (), P!*e S"pp+, #an Ban-"nan Pen"n.an-
LOKASI : KABUPATEN BERAU

NO URAIAN PEKERJAAN
/ 0
REKAPITULASI
TOTAL HARGA
8Rp'9
6
1,"5,5%%4%%
255,#35,%%%4%%
242,#4",%%%4%%
12",%%%,%%%4%%
115,612,5%%4%%
152,14%,%%%4%%
:;&,4;),000'00
4,416,62#,25441
,4"6,555,2254%%
1%,63,453,6%4%%
125,%%%,%%%4%%
00,<;/,&):,0&0'4/

265,45,46"4%%
566,44",1%%4%%
,"#2,6%,554"2
2"",""",564%%
6%,561,66%4%%
3,65",4%6,4"64#2
4%5,4%5,%%%4%%
6,4%,62,6%4%%
1,554,55#,#254%%
341,52",%6%4%%
31,#"5,%%%4%%
2,%#,1%%,%%%4%%
1,6#3,#22,5%%4%%
2,36#,"5%,%%%4%%
6,"6",%%%4%%
0<,;;0,604,00)'<4

5%,"2%,"654#2
15,446,416,"54%"
131,621,%54%%
4##,#6,1254%%
464,#"2,354#2
/<,060,:0:,0;:';0
&
=
REKAPITULASI
TOTAL HARGA
8Rp'9
6
1%,53,23346
35,6#1,5344"
1%",1"%,51%4%%
3%,%4,%"3462
,12,54%%
1%,4%2,"%%4%%
34#,"5,66243#
/,0/4,/0),&00'/&
52,3,31246%
2,61,551,"6%4%%
3,515,3",2%%4%%
&,</6,00<,)<0'&0

#2,%,%#"422
6,"16,6%4%%
2,%32,"2"4#
44,6%4,1445%
#,#2,%#541%
432,56%,##4#1
45%,%%%,%%%4%%
%,5%%,%%%4%%
"3,%%%,%%%4%%
441,%%%,%%%4%%
12,%#3,%%%4%%
",5%,%%%4%%
0,6/),:6&,&);'60
2,5#%,46,#%%466
0,6;0,4&<,;00'&&
421,%1#,2#%44#
3#6,164,"#342
3#6,164,"#342
56,%%%,%%%4%%
/,<:;,)4;,0<<'0)
)00,://,)0/'0:
)00,://,)0/'0:
/,0;/,46:,<)0'44
/,0;/,46:,<)0'44
/,0:),;/0,000'00
/,0:),;/0,000'00
:&,060,460,00:'6&
:,&06,046,000':&
;4,&66,4;6,00;'40
;4,&66,4;6,000'00
REKAPITULASI
TOTAL HARGA
8Rp'9
6
P*2' .5 23
RENCANA ANGGARAN BIAYA
PROYEK
PEKERJAAN: OPTI1ASI JARINGAN PIPA DISTRIBUSI
LOKASI : KABUPATEN BERAU

URAIAN PEKERJAAN 3OLU1E SATUAN HARGA
NO SATUAN
8Rp'9
1 2 3 4 #

I PEKERJAAN PENGADAAN DAN PE1ASANGAN PO1PA DISTRIBUSI
141 P'12*6**1 P.)/* D0+3(07,+0 -*/4 22% 89+, :'*6 ; "% )'3'( 3 U103 #1,534,25%4%%
142 $*5'( C:'<- V*8=' D0*4 2%% )), PN 1% 3 7,*: 1",%%,%%%4%%
143 B,33'(58> V*8=' D0*4 2%% )) G'*( O/'(*3'6, PN 1% 3 7,*: 14,#14,%%%4%%
144 !8'?078' J.013 D0*4 2%% )) 3 7,*: 16,3%1,1%%4%%
145 B'16 +3''8 2*=*10+'6 *88 58*12' 60*4 2%% )) 3 7,*: 1,#%",5%%4%%
146 L..+' !8*12' D0*4 2%% )) 12 7,*: 1,5%%,%%%4%%
14 B*88 V*8=' 192@ PN 1% 4 7,*: 5"",5%4%%
14" P('++,(' G*,2' 4@, +-*8* % & 1% B*( 4 7,*: 3,4%%,%%%4%%
14# P0/* H'*6'( S3''8 2*8=*10+ D0*4 "%% )) 2 U103 1"",336,54%%
141% A0( =*8=' 60*4 4@, PN 1% 1 U103 2",5%,%%%4%%
Peke.aan E+ekt%ka+
1411 V*(0*78' S/''6 D(0='( (VSD) ,13,- /.)/* 60+3(07,+0
8'12-*/ 6'12*1 /*1'8 6*1 01+3(,)'3*+0 3 U103 343,2%%,%%%4%%
1412 K*7'8 /.A'( NYY 4 ? % )) ,13,- 3 ,103 /.)/* 6% )B 1,25%,%%%4%%
143 K*7'8 3('> 5 )B "5%,%%%4%%
Peke.aan La%n=+a%n
1414 $*3'( :,))'( P(.3'<30.1 14%% U103 4%5,%%%,%%%4%%
1415 P'1'(*12*1 8,*( 8*)/, TL 1?4% A*33 44%% 3030- "5,%%%4%%
1416 R*08012 3*122* /0/* 60*4 1,5@ 124%% ) 6#2,64%4%%
141 H.0+3 <(*01 )*1,*8 -*/4 5 3.1 14%% ,103 16,"#%,%%%4%%
141" P'12'<*3*1 /'-'(C**1 7*C*, '/.?<> *130 -*(*3 254%% )2 45,%%%4%%
SUB JU1LAH I
II PEKERJAAN PENGADAAN PIPA DISTRIBUSI UTA1A
241 P'12*6**1 P0/* PE&1%%, ND4 63%)), SDR&1 5"%54%" )B 3,"6#,%24%%
242 P'12*6**1 P0/* PE&1%%, ND4 315)), SDR&1 24#4% )B 1,653,4564%%
243 P'12*6**1 P0/* PE&1%%, ND4 2%% )), SDR&1 #112441 )B 3%,"%%4%%
244 P'12*6**1 P0/* PE&1%%, ND4 16% )), SDR&1 #%24#5 )B 4##,"%4%%
245 P'12*6**1 P0/* PE&1%%, ND4 11% )), SDR&1 #435 )B 25#,5324%%
246 P'12*6**1 P0/* PE&1%%, ND4 5 )), SDR&1 1"542" )B 12,#254%%
24 P0/* ('30-,8*+0 ND 5% )), SDR&1 5#6""45 )B 54,"1%4%%
SUB JU1LAH II
III PEKERJAAN PENGADAAN ASSESORIES PIPA
Pen-a#aan Asses!%es P%pa ND &)0 ((
$*+:.,3 ND 63% )) 8'12-*/ 6'12*1 *++'+.(0'+ 4 ,103 61,#5%,%%%4%%
T'' 63%?63% )) ,103 36,52,252425
S3,758*12' ND 63% )) 16 ,103 16,3"%,%%%4%%
B'16 #% ND 63% )) 6 ,103 2#,55,56"425
B'16 45 ND 63% )) 4 ,103 2,2"3,#1%45%
B'16 2245 ND 63% )) 4 ,103 22,36,65#45
G*3' V*8=' ND 63% )) " ,103 52,%2,5%%4%%
R'6,<'( ND 63% ? 315 )) 1 ,103 34,32",%%%4%%
R'6,<'( ND 63% ? 2%% )) 1 ,103 1,563,%%%4%%
B*<-012 R012 ND 63% )) 16 ,103 16,3"%,%%%4%%
Pen-a#aan Asses!%es P%pa ND )/6 ((
$*+:.,3 ND 315 )) 8'12-*/ 6'12*1 *++'+.(0'+ 5 ,103 4#,"5,%%%4%%
T'' 315?315 )) 1% ,103 ",#",5364%%
S3,758*12' ND 315 )) 1% ,103 3,"%,%%%4%%
E16 <*/ ND 315 )) 4 ,103 2,52%,%%%4%%
B'16 #% ND 315 )) " ,103 ,21#,63#4%%
B'16 45 ND 315 )) 2 ,103 6,64#,66545
B'16 2245 ND 315 )) 2 ,103 5,5%#,2245
G*3' V*8=' ND 315 )) 1% ,103 31,325,%%%4%%
R'6,<'( ND 315 ? 2%% )) 12 ,103 5,36",1254%%
B*<-012 R012 ND 63% )) 1# ,103 3,"%,%%%4%%
Pen-a#aan Asses!%es P%pa ND 000 ((
$*+:.,3 ND 2%% )) 8'12-*/ 6'12*1 *++'+.(0'+ 12 ,103 3",5%%,%%%4%%
T'' 2%% ? 2%% )) 2% ,103 4,233,61545
S3,758*12' ND 2%% )) 2# ,103 2,#4",4%%4%%
E16 <*/ ND 2%% )) 14 ,103 1,43,5%%4%%
B'16 #% ND 2%% )) 54 ,103 3,3#5,"#4425
B'16 45 ND 2%% )) 2# ,103 3,%#6,25545
B'16 2245 ND 2%% )) 22 ,103 2,4#6,#"%45%
G*3' V*8=' ND 2%% )) 2# ,103 2,22#,1254%%
R'6,<'( ND 2%% ? 16% )) 2# ,103 2,2%5,%%%4%%
R'6,<'( ND 2%% ? 1%% )) 44 ,103 1,55,"5%4%%
B*<-012 R012 ND 2%% )) 5" ,103 1,#11,%%%4%%
P*2' " .5 23
Pen-a#aan Asses!%es P%pa ND /&0 ((
$*+:.,3 ND 16% )) 8'12-*/ 6'12*1 *++'+.(0'+ 22 ,103 24,512,25%4%%
T'' 16% ? 16% )) 2# ,103 2,636,4%45
S3,7!8*12' ND 16% )) 14 ,103 1,"56,4%%4%%
E16 <*/ ND 16% )) 42 ,103 #2",2%%4%%
B'16 #% ND 16% )) 3" ,103 2,113,#%425
B'16 45 ND 16% )) 1# ,103 1,#21,#%45%
B'16 2245 ND 16% )) 1 ,103 1,53,43245
G*3' V*8=' ND 16% )) 26 ,103 2,22#,1254%%
R'6,<'( ND 16% ? 1%% )) 34 ,103 1,35,"5%4%%
B*<-012 R012 ND 16% )) 53 ,103 1,365,%%%4%%
Pen-a#aan Asses!%es P%pa ND //0 ((
$*+:.,3 ND 11% )) 8'12-*/ 6'12*1 *++'+.(0'+ 23 ,103 16,"%%,%%%4%%
T'' 11% ? 11% )) 32 ,103 1,54%,%%4%%
S3,7!8*12' ND 11% )) 24 ,103 1,2"5,2%%4%%
E16 <*/ ND 11% )) 62 ,103 642,6%%4%%
B'16 #% ND 11% )) 53 ,103 1,233,3#1425
B'16 45 ND 11% )) 1" ,103 1,114,%3%45
B'16 2245 ND 11% )) 16 ,103 "5,3%#45
G*3' V*8=' ND 11% )) 24 ,103 16,625,%%%4%%
R'6,<'( ND 11% ? 5 )) 2# ,103 5%,%5%4%%
B*<-012 R012 ND 11% )) 4" ,103 1,%%%,65%4%%
Pen-a#aan Asses!%es P%pa ND <6 ((
$*+:.,3 ND 5 )) 8'12-*/ 6'12*1 *++'+.(0'+ 12 ,103 #,3%,%%%4%%
T'' 5 ? 5 )) 3" ,103 "#,%5%45%
S3,7'!8*12' ND 5 )) 22 ,103 "4%,%%%4%%
E16 <*/ ND 5 )) 1%3 ,103 42%,%%%4%%
B'16 #% ND 5 )) 53 ,103 635,5"45
B'16 45 ND 5 )) 3" ,103 56#,"354%%
B'16 2245 ND 5 )) 25 ,103 43",33645%
G*3' V*8=' ND 5 )) 3" ,103 11,35,%%%4%%
R'6,<'( ND 5 ? 5% )) 144 ,103 562,"%%4%%
B*<-012 R012 ND 5 )) ,103 14,%%%4%%
Pen-a#aan Asses!%es P%pa ND 60 ((
$*+:.,3 ND 5% )) 8'12-*/ 6'12*1 *++'+.(0'+ 23 ,103 ",33",5%4%%
T'' 5% ?5% )) 65 ,103 562,4364%%
S3,7' 58*12' ND 5% )) 3" ,103 62,%%%4%%
E16 <*/ ND 5% )) 11" ,103 336,%%%4%%
B'16 #% ND 5% )) "% ,103 45%,3#2425
B'16 45 ND 5% )) 6 ,103 4%3,#"45%
B'16 2245 ND 5% )) 54 ,103 31%,6114%%
G*3' V*8=' ND 5% )) 36 ,103 ,525,%%%4%%
R'6,<'( ND 5% ? 25 )) 144 ,103 423,15%4%%
B*<-012 R012 ND 5% )) 2 ,103 63%,%%%4%%
P'12*6**1 6*1 P')*+*12*1 U103 S*)7,12*1 R,)*: (SR)
SR 6'12*1 <8*)/ +*668' 60*)'3'( 5% )) 4%5% SR #3,2%54%%
SR 6'12*1 <8*)/ +*668' 60*)'3'( 5 )) 5#5% SR ##1,2%54%%
SUB JU1LAH III
I3 PEKERJAAN PE1ASANGAN PIPA DISTRIBUSI
M'80/,30 2*80*1 3*1*:, ,(,2*1 /*+0(, ,(,2*1 3*1*: 60/*6*3-*1
/')*+*12*1 P0/* 6*1 *<<'++4, 6*1 /'(7*0-*1 -')7*80
*-07*3 /')*+*12*1 /0/* +'+,*0 +/'+050-*+0 3'-10+
441 P')*+*12*1 P0/* PE&1%%, ND4 63%)), SDR&1 )'8*8,0 2*80*1 3*1*: 5,5144"3 )B 3"2,3%4%%
P')*+*12*1 P0/* PE&1%%, ND4 63%)), SDR&1 )'8*8,0 C*8*1 *+:/*83 2#%425 )B 1,23%,2%4%%
442 P')*+*12*1 P0/* PE&1%%, ND4 315 )), SDR&1 )'8*8,0 2*80*1 3*1*: 32#4"# )B 2#,21%4%%
P')*+*12*1 P0/* PE&1%%, ND4 315 )), SDR&1 )'8*8,0 C*8*1 *+/:*83 2,41#41" )B 6,5%%4%%
443 P')*+*12*1 P0/* PE&1%%, ND4 2%% )), SDR&1 )'8*8,0 2*80*1 3*1*: 4,#2%4% )B 234,1%4%%
P')*+*12*1 P0/* PE&1%%, ND4 2%% )), SDR&1 )'8*8,0 C*8*1 *+/:*83 4,1#141 )B 516,#%%4%%
444 P')*+*12*1 P0/* PE&1%%, ND4 16% )), SDR&1 )'8*8,0 2*80*1 3*1*: 6,4%#4"4 )B 1#,22%4%%
P')*+*12*1 P0/* PE&1%%, ND4 16% )), SDR&1 )'8*8,0 J*8*1 A+/:*83 2,61"411 )B 441,6%%4%%
445 P')*+*12*1 P0/* PE&1%%, ND4 11% )), SDR&1 )'8*8,0 2*80*1 3*1*: 5,1%545% )B 11,4#%4%%
P')*+*12*1 P0/* PE&1%%, ND4 11% )), SDR&1 )'8*8,0 C*8*1 A+/:*83 2,"14"5 )B 362,%%4%%
446 P')*+*12*1 P0/* PE&1%%, ND4 5 )), SDR&1 )'8*8,0 2*80*1 3*1*: 6,"264%2 )B 1%4,%%4%%
P')*+*12*1 P0/* PE&1%%, ND4 5 )), SDR&1 )'8*8,0 C*8*1 *+/:*83 35#426 )B 2%1,3%%4%%
44 P')*+*12*1 P0/* ('30-,8*+0 ND 5% )), SDR&1 )'8*8,0 2*80*1 3*1*: 2#,2443 )B 5","%4%%
P')*+*12*1 P0/* ('30-,8*+0 ND 5% )), SDR&1 )'8*8,0 C*8*1 *+/:*83 3%,441414 )B 15,%%4%%
SUB JU1LAH I3
3 PEKERJAAN PE1ASANGAN ASSESORIES PIPA
Pe(asan-an Asses!%es P%pa ND &)0 ((
$*+:.,3 ND 63% )) 8'12-*/ 6'12*1 *++'+.(0'+ 4 ,103 522,345
T'' 63%?63% )) ,103 142,345
S3,758*12' ND 63% )) 16 ,103 162,345
B'16 #% ND 63% )) 6 ,103 1%,5%54%%
B'16 45 ND 63% )) 4 ,103 1%,5%54%%
B'16 2245 ND 63% )) 4 ,103 1%,5%54%%
G*3' V*8=' ND 63% )) " ,103 43#,%5463
R'6,<'( ND 63% ? 315 )) 1 ,103 142,345
B*<-012 R012 ND 63% )) 16 ,103 6,51456
P*2' # .5 23
Pe(asan-an Asses!%es P%pa ND )/6 ((
$*+:.,3 ND 315 )) 8'12-*/ 6'12*1 *++'+.(0'+ 5 ,103 133,25"4%%
T'' 315?315 )) 1% ,103 113,25"4%%
S3,758*12' ND 315 )) 1% ,103 133,25"4%%
E16 <*/ ND 315 )) 4 ,103 54,#145
B'16 #% ND 315 )) " ,103 "1,33%45%
B'16 45 ND 315 )) 2 ,103 "1,33%45%
B'16 2245 ND 315 )) 2 ,103 "1,33%45%
G*3' V*8=' ND 315 )) 1% ,103 2##,5145%
R'6,<'( ND 315 ? 2%% )) 12 ,103 113,25"4%%
B*<-012 R012 ND 63% )) 1# ,103 54,#145
Pe(asan-an Asses!%es P%pa ND 000 ((
$*+:.,3 ND 2%% )) 8'12-* 6'12*1 *++'+.(0'+ 12 ,103 #5,45#425
T'' 2%% ? 2%% )) 2% ,103 55,45#425
S3,758*12' ND 2%% )) 2# ,103 #5,45#425
E16 <*/ ND 2%% )) 14 ,103 2%,"124%%
B'16 #% ND 2%% )) 54 ,103 41,454%%
B'16 45 ND 2%% )) 2# ,103 41,454%%
B'16 2245 ND 2%% )) 22 ,103 41,454%%
G*3' V*8=' ND 2%% )) 2# ,103 235,32145%
R'6,<'( ND 2%% ? 16% )) 2# ,103 55,45#425
B*<-012 R012 ND 2%% )) 5" ,103 2%,"124%%
Pe(asan-an Asses!%es P%pa ND /&0 ((
$*+:.,3 ND 16% )) 8'12-*/ 6'12*1 *++'+.(0'+ 22 ,103 ,24"45
T'' 16% ? 16% )) 2# ,103 3,24"45
S3,7!8*12' ND 16% )) 14 ,103 3,24"45
E16 <*/ ND 16% )) 42 ,103 13,#5345%
B'16 #% ND 16% )) 3" ,103 2,#%4%%
B'16 45 ND 16% )) 1# ,103 2,#%4%%
B'16 2245 ND 16% )) 1 ,103 2,#%4%%
G*3' V*8=' ND 16% )) 26 ,103 1#6,2%345%
R'6,<'( ND 16% ? 11% )) 34 ,103 3,24"45
B*<-012 R012 ND 16% )) 53 ,103 13,#5345%
Pe(asan-an Asses!%es P%pa ND //0 ((
$*+:.,3 ND 11% )) 8'12-*/ 6'12*1 *++'+.(0'+ 23 ,103 5,""45
T'' 11% ? 11% )) 32 ,103 2,""45
S3,7!8*12' ND 11% )) 24 ,103 2,""45
E16 <*/ ND 11% )) 62 ,103 1%,4%64%%
B'16 #% ND 11% )) 53 ,103 2%,"124%%
B'16 45 ND 11% )) 1" ,103 2%,"124%%
B'16 2245 ND 11% )) 16 ,103 2%,"124%%
G*3' V*8=' ND 11% )) 24 ,103 16,31645%
R'6,<'( ND 11% ? 5 )) 2# ,103 2,""45
B*<-012 R012 ND 11% )) 4" ,103 1%,4%64%%
Pe(asan-an Asses!%es P%pa ND <6 ((
$*+:.,3 ND 5 )) 8'12-*/ 6'12*1 *++'+.(0'+ 12 ,103 3",565425
T'' 5 ? 5 )) 3" ,103 1",565425
S3,7'!8*12' ND 5 )) 22 ,103 2",565425
E16 <*/ ND 5 )) 1%3 ,103 #,2"2463
B'16 #% ND 5 )) 53 ,103 16,664%%
B'16 45 ND 5 )) 3" ,103 16,664%%
B'16 2245 ND 5 )) 25 ,103 16,664%%
G*3' V*8=' ND 5 )) 3" ,103 135,2524#%
R'6,<'( ND 5 ? 5% )) 144 ,103 1",565425
B*<-012 R012 ND 5 )) ,103 #,2"2463
Pe(asan-an Asses!%es P%pa ND 60 ((
$*+:.,3 ND 5% )) 8'12-*/ 6'12*1 *++'+.(0'+ 23 ,103 3",565425
T'' 5% ?5% )) 65 ,103 1",565425
S3,7' 58*12' ND 5% )) 3" ,103 2",565425
E16 <*/ ND 5% )) 11" ,103 #,2"2463
B'16 #% ND 5% )) "% ,103 16,664%%
B'16 45 ND 5% )) 6 ,103 16,664%%
B'16 2245 ND 5% )) 54 ,103 16,664%%
G*3' V*8=' ND 5% )) 36 ,103 135,2524#%
R'6,<'( ND 5% ? 25 )) 144 ,103 1",565425
B*<-012 R012 ND 5% )) 2 ,103 #,2"2463
SUB JU1LAH I3
344 PEKERJAAN PENGETESAN PIPA
P'12*6**1 P0/* PE&1%%, ND4 63%)), SDR&1
I3 P'12*6**1 P0/* PE&1%%, ND4 315)), SDR&1 5"%54%" )B 1,%""422
P'12*6**1 P0/* PE&1%%, ND4 2%% )), SDR&1 24#4% )B 1,%%42#
P'12*6**1 P0/* PE&1%%, ND4 16% )), SDR&1 #112441 )B #3%4%2
P'12*6**1 P0/* PE&1%%, ND4 11% )), SDR&1 #%24#5 )B "454
P*2' 1% .5 23
P'12*6**1 P0/* PE&1%%, ND4 5 )), SDR&1 #435 )B "545
P0/* ('30-,8*+0 ND 5% )), SDR&1 1"542" )B 644%%
SUB JU1LAH I3
3 PEKERJAAN E3ALUASI HIDROLIS JARINGAN PIPA
S'A* P'(*8*3*1 U-,( >*12 3'(60(0 6*(0
& U83(*+.10< !8.A)'3'(
& P('*+,((' M'*+,(')'13 .1801' 1 ,103 5%,%%%,%%%4%%
& /,)/012 3'+3 2'1+'3 1 ,103 6%,%%%,%%%4%%
& D,*6(01* 3'+3 )'*+,(')'13 1 ,103 1%,%%%,%%%4%%
& T'+3 P03 H.8' 2 ,103 1%5,%%%,%%%4%%
B& T'+3 :.8' 60 2*80*1 3*1*:
B& T'+3 :.8' 60 J*8*1 A+/:*8 1% 3030- 2,%%%,%%%4%%
1% 3030- 3,%%%,%%%4%%
SUB JU1LAH 3
JU1LAH
PPN /07
GRAND TOTAL
DIBULATKAN
P*2' 11 .5 23
RENCANA ANGGARAN BIAYA
JU1LAH
HARGA
8Rp'9
1%


2,#14,6%2,5%4%%
44,42,%%%4%%
4",#%3,3%%4%%
4",#%3,3%%4%%
5,25,5%%4%%
1",%%%,%%%4%%
2,355,%%%4%%
13,6%%,%%%4%%
36,63,55%4%%
2",5%,%%%4%%

1,%2#,6%%,%%%4%%
5,%%%,%%%4%%
63,5%,%%%4%%
4%5,%%%,%%%4%%
3,5%%,%%%4%%
",311,6"%4%%
16,"#%,%%%4%%
12,35,%%%4%%
6,//&,&:0,0:0'00

22,463,#2#,6"6416
4,545,466,2"54#2
6,65#,34#,22"4%%
4,512,"%1,36645%
2,%%,3,6%%42%
#1#,16,#444%%
3,21,526,6"54%%
4<,;00,00;,:<0'<:
24,"%%,%%%4%%
25,265,6545
262,%"%,%%%4%%
1,345,4%#45%
1%#,135,6424%%
#%,#46,63#4%%
416,22%,%%%4%%
34,32",%%%4%%
1,563,%%%4%%
262,%"%,%%%4%%
24#,35,%%%4%%
"6,1#3,#4546%
36,2"",%%%4%%
#,%2,%%%4%%
6%,644,#646%
15,#5#,1#4"%
13,223,33446%
3%%,2%,%%%4%%
64,41,5%%4%%
2,56,%%%4%%
462,%%%,%%%4%%
"6,365,6143%
"4,#13,#2%4%%
21,21",4%%4%%
1"3,3",2"#45%
"#,12,16546%
53,#34,"4"%
"4,1#","%%4%%
63,5%4,%%%4%%
6#,33,4%%4%%
11%,%3,6%%4%%
P*2' 12 .5 23
53#,26#,5%%4%%
5,#3",13346%
26,32,16%4%%
3",#"4,4%%4%%
"1,16,4546%
36,"#",346%
25,"2","%42%
1","4",#%%4%%
46,22",56%4%%
2,%2,%%%4%%
3"6,4%%,%%%4%%
4#,"#6,2264"%
3%,"44,"%%4%%
4%,%#",24%4%%
65,123,%5"4%%
2%,%52,55345%
13,654,"3241%
3##,%%%,%%%4%%
21,6%1,44%4%%
4",%31,2%%4%%
116,6%,%%%4%%
3%,2##,53#42%
1",144,%%%4%%
43,344,%%%4%%
33,55#,%3342%
21,""1,6644%%
11,%46,%#4"%
436,"%%,%%%4%%
"1,%43,2%%4%%
54,"35,2%%4%%
1#1,#1,25%4%%
36,445,"524"%
25,"%4,"%%4%%
3#,513,6%%4%%
36,211,5364#%
2,135,25#42%
16,2,##44%%
2%,#%%,%%%4%%
6%,#33,6%%4%%
45,36%,%%%4%%
3,#41,4"%,25%4%%
5,"#,66#,5%4%%
/:,;&6,<40,:)6'66
2,1%",%4,%1462
35,221,4%24""
#2,1%",14%416
1,63",##5,5344%%
1,154,#3,"2545#
2,166,6#4,15434
1,264,14#,53242#
1,156,155,3""4"%
"5,542,""%4#6
1,%41,61",54442%
1%,3"3,4"5412
2,31#,"4342%
1,1#,16%,1144%
5,34",5%,41#45%
/;,<0&,4;:,)04')<
2,%#1,%#54%%
###,416425
2,6%4,3"%4%%
645,%3%4%%
43%,%2%4%%
43%,%2%4%%
3,51,6454%%
142,345
1,%"1,1454%%
P*2' 13 .5 23
666,2#%4%%
1,%",264"%
1,2#,264"%
1#,"#"43%
6"3,1642%
1#5,1#342%
1#5,1#342%
2,"5,36"4%%
1,35#,%#64%%
1,%55,4546%
1,145,5114%%
1,131,36"4%
2,4#,22644%
2##,6#24"%
2,254,23%4%%
1,2%2,2564%%
#%1,6#24%%
6,,25#42%
1,5#,22644%
1,1#",142%
1,6##,4245%
1,%2,644%%
536,3"24%%
5"6,%44%%
1,%1,62"4"%
535,"1444%
46","346%
5,1#,244%
1,251,55"4%%
36,444"%
1,32#,141425
#%%,35545%
666,#3%4%%
64#,33444%
1,%#","346%
34,6164%%
324,6642%
4,%15,5#64%%
"%%,3164%%
4##,4""4%%
462,"34%%
12,#%546%
61,%%#44%
#5,#664#%
""%,4#24"%
64%,35"44%
42%,23542%
5,1#3,11436
2,63,3#64%%
12,#%546%
"",%%%45
1,2%3,%2"42%
1,%#6,#%546%
1,%#1,6364%
1,34%,5%44%
1,12%,6242%
#%%,5%44%%
4,"6#,1%444%
2,63,3#64%%
66",34#4%%
;),</4,);0'<&
6,31,2%4416
2,#42,3%2413
",44,414
,#22,3"424
P*2' 14 .5 23
6,266,5%4""
5,4"#,53#455
)<,4/0,;06'<4
5%,%%%,%%%4%%
6%,%%%,%%%4%%
1%,%%%,%%%4%%
21%,%%%,%%%4%%
2%,%%%,%%%4%%
3%,%%%,%%%4%%
):0,000,000'00
;0,000,0&0,40<'00
#,22%,226,%4%42
1%1,422,4"6,444#2
/0/,400,4:&,000'00
REKAPITULASI
PROYEK : PENINGKATAN SARANA AIR BERSIH PERKOTAAN KABUPATEN BERAU TAHAP II
PEKERJAAN : PENINGKATAN KAPASITAS IPA 400 LPS
Intake, IPA 400 LpsG!"n# Rese$!% &'000 (), P!*e S"pp+, #an Ban-"nan Pen"n.an-
LOKASI : KABUPATEN BERAU

NO URAIAN PEKERJAAN
/ 0
A PEKERJAAN PERSIAPAN
B PEKERJAAN INTAKE DAN PIPA TRANS1ISI AIR BAKU
C PEKERJAAN IPA1 KAPASITAS 400 L2D
D PEKERJAAN GROUND RESER3OAR &'000 () #an RUANG PO1PA
E RUANG OPERASI
4 PEKERJAAN PO5ER SUPLY
G PEKERJAAN LAND SCAPE, JALAN DAN PELATARAN PARKIR
H BANGUNAN KANTOR PELAYANAN 600 10 LANTAI 0
I RU1AH DINAS DIREKSI DAN OPERATOR
J PENGOLAHAN LU1PUR
K RUANG BENGKEL TERA 1ETER
L TEST CO1ISSIONING
TOTAL
PPN /07
GRAND TOTAL
DIBULATKAN
REKAPITULASI
PROYEK : PENINGKATAN SARANA AIR BERSIH PERKOTAAN KABUPATEN BERAU TAHAP II
PEKERJAAN : PENINGKATAN KAPASITAS IPA 400 LPS
Intake, IPA 400 LpsG!"n# Rese$!% &'000 (), P!*e S"pp+, #an Ban-"nan Pen"n.an-
LOKASI : KABUPATEN BERAU

NO URAIAN PEKERJAAN
/ 0
REKAPITULASI
TOTAL HARGA
8Rp'9
6
:;&,4;),000'00
00,<;/,&):,0&0'4/
0<,;;0,604,00)'<4
/<,060,:0:,0;:';0
/,0/4,/0),&00'/&
&,</6,00<,)<0'&0
0,6/),:6&,&);'60
0,6;0,4&<,;00'&&
/,<:;,)4;,0<<'0)
)00,://,)0/'0:
/,0;/,46:,<)0'44
/,0:),;/0,000'00
:&,060,460,00:'6&
:,&06,046,000':&
;4,&66,4;6,00;'40
;4,&66,4;6,000'00
REKAPITULASI
TOTAL HARGA
8Rp'9
6
1#6,%,#"1,22#442
P*2' 1# .5 23
RENCANA ANGGARAN BIAYA
PROYEK : PENINGKATAN SARANA AIR BERSIH PERKOTAAN KABUPATEN BERAU TAHAP II
PEKERJAAN: OPTI1ASI JARINGAN PIPA DISTRIBUSI
LOKASI : KABUPATEN BERAU

URAIAN PEKERJAAN JU1LAH
NO HARGA
8Rp'9
1 2 1%

I PEKERJAAN PENGADAAN DAN PE1ASANGAN PO1PA DISTRIBUSI 6,//&,&:0,0:0'00
II PEKERJAAN PENGADAAN PIPA DISTRIBUSI UTA1A 4<,;00,00;,:<0'<:
III PEKERJAAN PENGADAAN ASSESORIES PIPA /:,;&6,<40,:)6'66
I3 PEKERJAAN PE1ASANGAN PIPA DISTRIBUSI /;,<0&,4;:,)04')<
3 PEKERJAAN PE1ASANGAN ASSESORIES PIPA ;),</4,);0'<&
3I PEKERJAAN PENGETESAN PIPA )<,4/0,;06'<4
3II PEKERJAAN E3ALUASI HIDROLIS JARINGAN PIPA ):0,000,000'00
;0,000,0&0,40<'00
;,000,00&,040'<0
/0/,400,4:&,44<';0
/0/,400,4:&,000'00
NB E SR MASUKIN JUMLAH 45%% SR
REKAPITULASI
RENCANA ANGGARAN BIAYA
PROYEK : PENINGKATAN SARANA AIR BERSIH PERKOTAAN KABUPATEN BERAU TAHAP II
PEKERJAAN : PENINGKATAN KAPASITAS IPA 400 LPS DAN
OPTI1ALISASI JARINGAN PIPA DISTRIBUSI
LOKASI : KABUPATEN BERAU

NO URAIAN PEKERJAAN
/ 0
A PENINGKATAN KAPASITAS IPA 400 LPS DAN
B OPTI1ALISASI JARINGAN PIPA DISTRIBUSI
TOTAL
PPN /07
GRAND TOTAL
DIBULATKAN
REKAPITULASI
RENCANA ANGGARAN BIAYA
PROYEK : PENINGKATAN SARANA AIR BERSIH PERKOTAAN KABUPATEN BERAU TAHAP II
PEKERJAAN : PENINGKATAN KAPASITAS IPA 400 LPS DAN
OPTI1ALISASI JARINGAN PIPA DISTRIBUSI
LOKASI : KABUPATEN BERAU

NO URAIAN PEKERJAAN
/ 0
REKAPITULASI
RENCANA ANGGARAN BIAYA
: PENINGKATAN SARANA AIR BERSIH PERKOTAAN KABUPATEN BERAU TAHAP II
TOTAL HARGA
8Rp'9
6
:&,060,460,00:'6&
;0,000,0&0,40<'00
/<:,060,</0,&/6'<&
/<,:06,0</,0&/'6:
/;&,0<<,;:/,&<<')4
/;&,0<<,;:/,000'00
REKAPITULASI
RENCANA ANGGARAN BIAYA
: PENINGKATAN SARANA AIR BERSIH PERKOTAAN KABUPATEN BERAU TAHAP II
TOTAL HARGA
8Rp'9
6
1",252,1%,61546
1,"25,21,%6145"

REKAPITULASI
PROYEK PEKERJAAN : PERENCANAAN DED AIR BERSIH PERKOTAAN TAHAP II Intake, IPA 400 LpsGround Reservoir 6.000 m3, Power Supply dan Bangunan Penunjang LOKASI : KABUPATEN BERAU

NO 1 F 1 2 3 4 5 6 7 G 1 2 3 H 1 2 3 4 5 6 7 8 9 10 11 12

URAIAN PEKERJAAN 2 RUANG OPERASI PEKERJAAN TANAH PEKERJAAN PASANGAN DAN BETON PEKERJAAN KUSEN DAN PINTU ALUMUNIUM PEKERJAAN ATAP PEKERJAAN SANITER PEKERJAAN LISTRIK PENERANGAN PEKERJAAN FINISHING SUB JUMLAH F PEKERJAAN POWER SUPLY BANGUNAN RUMAH GENSET IPA PENGADAAN DAN PEMASANGAN GENSET PENYAMBUNGAN DAYA PLN SUB JUMLAH G PEKERJAAN LAND SCAPE, JALAN DAN PELATARAN PARKIR PAGAR BRC TINGGI 175 CM PINTU DORONG BRC LEBAR 4.0 METER PINTU BRC LEBAR 1 METER JALAN LINGKKUNGAN PAVING BOCK KANSTTIN BETON SALURAN DRAINSE BENTUK DAN UKURAN SESUAI GAMBAR PERATAAN JALAN DAN PELATARAN PARKIR PEMBENTUKAN BADAN JALAN DAN PARKIR PERKERASAN AGREGAT JALAN DAN PARKIR PERKERASAN JALAN DAN PARKIR BETON K-250 PENGECATAN MARKA POHON PENGHIJAUAN SUB JUMLAH H

I

BANGUNAN KANTOR PELAYANAN 500 M2 LANTAI 2 SUB JUMLAH I

J

RUMAH DINAS DIREKTUR UTAMA RUMAH DINAS DIREKSI 1 RUMAH DINAS DIREKSI 2 RUMAH OPERATOR SUB JUMLAH J

K

PENGOLAHAN LUMPUR SUB JUMLAH K

L

RUANG BENGKEL TERA METER SUB JUMLAH L

M

TEST COMISSIONING SUB JUMLAH M TOTAL PPN 10% GRAND TOTAL DIBULATKAN

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->