RENCANA ANGGARAN BIAYA

PAKET PEKERJAAN DEION

PT DIRGANTARA INDONESIA (PERSERO)

URAIAN PEKERJAAN ESTIMASI BIAYA PEKERJAAN

NO
ITEM PEKERJAAN SAT VOL HARGA SATUAN(Rp) JUMLAH HARGA (Rp)
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi ls 1.00 Rp - Rp -
2 Fasilitas Air dan Listrik Kerja ls 1.00 Rp - Rp -
3 As Built Drawing pcs 1.00 Rp - Rp -
Rp -
Jumlah I (Pekerjaan Persiapan)
II. PEKERJAAN SIPIL
1. Pembuatan saluran (kanal) untuk penempatan pipa m 69.6
Galian tanah m3 69.6 Rp 56,000.00 Rp 3,897,600.00
Buang tanah m3 69.6 Rp 24,000.00 Rp 1,670,400.00
Plester Saluran m2 191.4 Rp 35,000.00 Rp 6,699,000.00
Acian Saluran m2 191.4 Rp 20,000.00 Rp 3,828,000.00
Siku 50.50.5 kg 488.048 Rp 28,000.00 Rp 13,665,344.00
Plat Bordes t = 2 mm kg 51.04 Rp 28,000.00 Rp 1,429,120.00
Rp 31,189,464.00

III. PEKERJAAN MEKANIKAL ELEKTRIKAL

A. MEKANIKAL
1. Instalasi pemipaan Raw Water PAA ke Media filter dan pemasangan pompa (2 Unit)
a. Pipa PVC 6" JIS-k6741 Sch40 m 184.77 Rp 311,844 Rp 57,619,728
- Knee 6" Rucika 45° bh 25.00 Rp 161,700 Rp 4,042,500
- Tee 6" ANSI bh 1.00 Rp 684,000 Rp 684,000
- Socket 6" Rucika bh 45.00 Rp 108,700 Rp 4,891,500
- Flange Stone 6" ANSI bh 2.00 Rp 490,000 Rp 980,000
- Valve Butterfly 6" ANSI bh 1.00 Rp 3,280,000 Rp 3,280,000
b. Pengadaan & Pemasangan Motor Pump 150x125 FSSGA 11 unit 2.00 Rp 150,439,324 Rp 300,878,648
Sub.Total Rp 372,376,375
2. Instalasi pemipaan Media Filter 3 ke Cation 3
a. Pipa 6" Spears Sch 80 class 150 m 27.00 Rp 1,749,344.00 Rp 47,232,288
- Knee 6" ANSI bh 10.00 Rp 495,000.00 Rp 4,950,000
- Tee 6" ANSI bh 1.00 Rp 684,000.00 Rp 684,000
- Tee 6" reduce 5" ANSI bh 2.00 Rp 684,000.00 Rp 1,368,000
- Socket 6" ANSI bh 4.00 Rp 450,000.00 Rp 1,800,000
- Flange Stone 6" ANSI bh 4.00 Rp 490,000.00 Rp 1,960,000
- Valve Butterfly 6" ANSI bh 2.00 Rp 3,280,000.00 Rp 6,560,000
- Flexible Joint 6" bh 1.00 Rp 2,800,000.00 Rp 2,800,000
- Weld On PVC 717 (Lem PVC) ttk 10.00 Rp 145,000.00 Rp 1,450,000
- Primer P70 bh 5.00 Rp 145,000.00 Rp 725,000
Sub.Total Rp 69,529,288.00
3. Instalasi pemipaan Cation 3 ke Anion 3
a. Pipa 6" Spears Sch 80 class 150 m 36.00 Rp 1,749,344.00 Rp 62,976,384
- Knee 6" ANSI bh 4.00 Rp 495,000.00 Rp 1,980,000
- Tee 6" ANSI bh 2.00 Rp 684,000.00 Rp 1,368,000
- Socket 6" ANSI bh 4.00 Rp 450,000.00 Rp 1,800,000
- Flange Stone 6" ANSI bh 4.00 Rp 490,000.00 Rp 1,960,000
- Valve Butterfly 6" ANSI bh 2.00 Rp 3,280,000.00 Rp 6,560,000
- Flexible Joint 6" bh 1.00 Rp 2,800,000.00 Rp 2,800,000
- Weld On PVC 717 (Lem PVC) ttk 10.00 Rp 145,000.00 Rp 1,450,000
- Primer P70 bh 5.00 Rp 145,000.00 Rp 725,000
Sub.Total Rp 81,619,384.00
4. Instalasi pemipaan Anion 3 ke Collecting Tank De-Ion
 URAIAN PEKERJAAN ESTIMASI BIAYA PEKERJAAN
NO
ITEM PEKERJAAN SAT VOL HARGA SATUAN(Rp) JUMLAH HARGA (Rp)
a. Pipa 6" Spears Sch 80 class 150 m 15.00 Rp 1,749,344.00 Rp 26,240,160
- Knee 6" ANSI bh 2.00 Rp 495,000.00 Rp 990,000
- Tee 6" ANSI bh 4.00 Rp 684,000.00 Rp 2,736,000
- Socket 6" ANSI bh 8.00 Rp 450,000.00 Rp 3,600,000
- Flange Stone 6" ANSI bh 10.00 Rp 490,000.00 Rp 4,900,000
- Valve Butterfly 6" bh 5.00 Rp 3,280,000.00 Rp 16,400,000
- Flexible Joint 6" bh 2.00 Rp 2,800,000.00 Rp 5,600,000
- Weld On PVC 717 (Lem PVC) ttk 10.00 Rp 145,000.00 Rp 1,450,000
- Primer P70 bh 5.00 Rp 145,000.00 Rp 725,000
Sub.Total Rp 62,641,160.00
Instalasi pemipaan De-ion water ke plant TSA dan pemasangan pompa Pembuatan
5. header untuk instalasi De-Ion
a. Instalasi pipa 4" De-ion water ke plant TSA
- Pipa PVC 4" JIS-k6741 Sch40 m 110.91 Rp 209,480 Rp 23,233,427
- Knee 4" Rucika 45° bh 10.00 Rp 80,000.00 Rp 800,000
- Tee Reduce 4" ke 3" (By pass near transfer pump) bh 2.00 Rp 50,000.00 Rp 100,000
- Tee 3" Transfer pump bh 1.00 Rp 38,600.00 Rp 38,600
- Socket 4" bh 10.00 Rp 51,300.00 Rp 513,000
- Flange Stone 4" bh 4.00 Rp 130,000.00 Rp 520,000
- Valve Butterfly 4" bh 2.00 Rp 820,000.00 Rp 1,640,000
- Valve Ball 3" bh 1.00 Rp 585,000.00 Rp 585,000
b. Pengadaan & Pemasangan Motor Pump 100x80 FSS22FA 5 11 unit 1.00 Rp 136,006,313 Rp 136,006,313
c. Pembuatan Header 12" JIS sepanjang 1,5 m bh 2.00 Rp 5,217,086.00 Rp 10,434,172
Sub.Total Rp 173,870,511.30
6. Instalasi pemipaan De-Min Water ke Raw Water PAA dan pemasangan pompa
a. Instalasi pemipaan De-Min Water ke plant PAA
- Pipa PVC 4" JIS-k6741 Sch40 m 148.35 Rp 209,480 Rp 31,076,358
- Knee 4" Rucika 45° bh 18.00 Rp 130,000.00 Rp 2,340,000
- Tee Reduce 4" ke 3" (By pass near transfer pump) bh 2.00 Rp 50,000.00 Rp 100,000
- Tee 3" Transfer Pump bh 1.00 Rp 38,600.00 Rp 38,600
- Socket 4" bh 10.00 Rp 500,000.00 Rp 5,000,000
- Flange Stone 4" bh 4.00 Rp 130,000.00 Rp 520,000
- Valve Butterfly 4" bh 2.00 Rp 820,000.00 Rp 1,640,000
- Valve Ball 3" bh 1.00 Rp 585,000.00 Rp 585,000
b. Pengadaan & Pemasangan Motor Pump 100x80 FSS22FA 5 11 unit 1.00 Rp 136,006,313 Rp 136,006,313
Sub.Total Rp 177,306,270.50
7. Instalasi pemipaan Overflow TSA ke Raw Water TSA
Instalasi Pipa PVC 6" JIS-k6741 Sch40 m 76.87 Rp 311,844.00 Rp 23,970,200.90
- Knee 6" Rucika 45° 4.00 Rp 161,700.00 Rp 646,800.00
- Tee 6" ANSI 2.00 Rp 95,000.00 Rp 190,000.00
- Socket 6" Rucika 4.00 Rp 108,700.00 Rp 434,800.00
Sub.Total Rp 25,241,800.90
Pembuatan dan pemasangan panel electric control untuk pompa Raw Water dilengkapi
8. ls 2.00 Rp 20,000,000.00 Rp 40,000,000.00
dengan level control

IV. PEKERJAAN LAIN-LAIN

1. Pengisian Resin baru (Scope PT DI) - - - -
2. Regerasi awal Resin baru Cation & Anion (Scope PT. DI) - - - -
3. Test Fungsi Resin awal (Scope PT. DI) - - - -
4. Running test system (Scope PT. DI & Sub-Contrak) - - - -
5. Acceptance Protocol - - - -

Jumlah Total Rp 1,033,774,253.93

PPN 10% Rp 103,377,425.39
Jumlah Rp 1,137,151,679.32
 URAIAN PEKERJAAN ESTIMASI BIAYA PEKERJAAN
NO
ITEM PEKERJAAN SAT VOL HARGA SATUAN(Rp) JUMLAH HARGA (Rp)
Grand Total Dibulatkan Rp 1,137,151,680.00

Anggaran dalam Proposal 1,054,307,000

Dengan PPN 10% 1,159,737,700
184.77

27.00

36.00
 15.00
78

97.91

135.35
 ANALISA HARGA SATUAN
PAKET PEKERJAAN SIPIL DAN FINISHING
PENYELESAIAN DAN PENGEMBANGAN PEMBANGUNAN HANGGAR UTARA
PT DIRGANTARA INDONESIA (PERSERO)

HARGA
NO. JENIS PEKERJAAN VOLUME SATUAN SATUAN
( RP )
a. b. c. d. e.

1. 1 M' PENGUKURAN dan PASANG BOWPLANK

Bahan :
Kayu 5/7 (glugu) 0.01 m3 Rp 4,277,700.00
Paku biasa 2" - 5" 0.01 Kg Rp 16,160.20
Kayu sengon papan 3/20 0.006 m3 Rp 1,425,900.00
Tenaga Kerja :
Pekerja 0.08 OH Rp 97,000.00
Tukang Kayu 0.08 OH Rp 115,450.00
Kepala Tukang 0.007 OH Rp 130,000.00
Mandor 0.003 OH Rp 150,300.00
Jumlah

Dibulatkan

2. 1 M2 MEMBERSIHKAN LAPANGAN dan PERATAAN

Tenaga Kerja :
Pekerja 0.08 OH Rp 97,000.00
Mandor 0.01 OH Rp 150,300.00
Jumlah

Dibulatkan

3. 1M3 GALIAN TANAH BIASA SEDALAM 1 M

Tenaga Kerja :
Pekerja 0.415 OH Rp 97,000.00
Mandor 0.015 OH Rp 150,300.00
Jumlah

Dibulatkan

4. 1M GALIAN BORE PILE

Alat :
Sewa Alat bantu 0.25 Jam Rp 55,047.50
Tenaga Kerja :
Pekerja 0.38 OH Rp 97,000.00
Mandor 0.015 OH Rp 150,300.00
5. MEMBUANG 1M3 TANAH SEJAUH 15 METER
Tenaga Kerja :
Pekerja 0.2 OH Rp 97,000.00
Mandor 0.009 OH Rp 150,300.00

6. MENGURUG KEMBALI DIHITUNG DARI 1/3 KALI INDEKS PEKERJAAN GALIAN

1M3 URUGAN KEMBALI TANAH BIASA GALIAN SEDALAM 1 METER
Tenaga Kerja :
Pekerja 0.175 OH Rp 97,000.00
Mandor 0.008 OH Rp 150,300.00

7. 1M3 BASE COURSE

Bahan :
Sirtu 1.1 m3 Rp 139,356.00
Stamper (pemadat) 0.08 hari Rp 220,500.00
bahan bakar 0.5 ltr Rp 6,500.00
Tenaga Kerja :
Pekerja 0.3 OH Rp 97,000.00
Mandor 0.01 OH Rp 150,300.00

8. 1M3 PONDASI BATU BELAH 1PC : 3 KP : 10 PP

Bahan :
Batu putih 1.1 m3 Rp 220,500.00
PC 61 Kg Rp 1,163.75
Kapur pasang 0.12 m3 Rp 141,610.00
Pasir pasang 0.4 m3 Rp 171,990.00
Tenaga Kerja :
Pekerja 0.4 OH Rp 97,000.00
Tukang batu 0.2 OH Rp 115,450.00
Kepala Tukang 0.1 OH Rp 130,000.00
Mandor 0.015 OH Rp 150,300.00
9. 1M2 DINDING BATA MERAH TEBAL 1/2 BATA 1 PC : 4 PP
Bahan :
Batu bata 70 bh Rp 441.00
PC 11.5 kg Rp 1,163.75
Pasir pasang 0.043 m3 Rp 171,990.00
Tenaga Kerja :
Pekerja 0.11 OH Rp 97,000.00
Tukang batu 0.05 OH Rp 115,450.00
Kepala Tukang 0.005 OH Rp 130,000.00
Mandor 0.005 OH Rp 150,300.00

10. 1M3 BETON LANTAI KERJA MUTU K-100

Bahan :
PC 230 kg Rp 1,163.75
Pasir beton 0.621 m3 Rp 180,810.00
Kerikil beton 0.74 m3 Rp 291,165.84
Air 200 liter Rp 38.02
Tenaga Kerja :
Pekerja 1.2 OH Rp 97,000.00
Tukang batu 0.2 OH Rp 115,450.00
Kepala Tukang 0.02 OH Rp 130,000.00
Mandor 0.006 OH Rp 150,300.00

11. 1M3 BETON LANTAI KERJA

Bahan :
PC 230 kg Rp 1,163.75
Pasir beton 0.628 m3 Rp 180,810.00
Air 200 liter Rp 38.02
Tenaga Kerja :
Pekerja 0.7 OH Rp 97,000.00
Tukang batu 0.2 OH Rp 115,450.00
Kepala Tukang 0.02 OH Rp 130,000.00
Mandor 0.006 OH Rp 150,300.00

12. 1M3 BETON MUTU K-275

 Bahan :
PC 371 kg Rp 1,163.75
Pasir beton 0.409 m3 Rp 170,765.00
Kerikil beton 0.644 m3 Rp 274,989.96
Air 215 liter Rp 38.02
Tenaga Kerja :
Pekerja 1.125 OH Rp 97,000.00
Tukang batu 0.15 OH Rp 115,450.00
Kepala Tukang 0.025 OH Rp 130,000.00
Mandor 0.01 OH Rp 150,300.00

13. 1M3 BETON MUTU K-300

Bahan :
PC 410 kg Rp 1,163.75
Pasir beton 0.456 m3 Rp 170,765.00
Kerikil beton 0.734 m3 Rp 274,989.96
Air 205 liter Rp 38.02
Tenaga Kerja :
Pekerja 1.25 OH Rp 97,000.00
Tukang batu 0.25 OH Rp 115,450.00
Kepala Tukang 0.025 OH Rp 130,000.00
Mandor 0.015 OH Rp 150,300.00

14. 1M3 BETON MUTU K-400

Bahan :
PC 450 kg Rp 1,163.75
Pasir beton 0.45 m3 Rp 170,765.00
Kerikil beton 0.7 m3 Rp 274,989.96
Air 225 liter Rp 38.02
Tenaga Kerja :
Pekerja 1.25 OH Rp 97,000.00
Tukang batu 0.25 OH Rp 115,450.00
Kepala Tukang 0.025 OH Rp 130,000.00
Mandor 0.08 OH Rp 150,300.00

15. 1M2 BRC M10

Bahan :
 BRC M10 0.276 lbr Rp 817,516.00
Kawat beton 0.01 kg Rp 22,050.00
Tenaga Kerja :
Pekerja 0.02 OH Rp 97,000.00
Tukang besi 0.01 OH Rp 115,450.00
Kepala Tukang 0.005 OH Rp 130,000.00
Mandor 0.002 OH Rp 150,300.00

16. PEMBESIAN 10 kg DENGAN BESI POLOS ATAU ULIR

Bahan :
Besi beton (polos/ulir) 10.5 kg Rp 8,249.15
Kawat beton 0.15 kg Rp 22,050.00
Tenaga Kerja :
Pekerja 0.07 OH Rp 97,000.00
Tukang besi 0.07 OH Rp 115,450.00
Kepala Tukang 0.007 OH Rp 130,000.00
Mandor 0.002 OH Rp 150,300.00

17. 1M2 BEKISTING BATAKO

Bahan :
batako 12.5 bh Rp 3,040.00
PC 0.5 kg Rp 58,187.50
Pasir 0.032 m3 Rp 171,990.00
Tenaga Kerja :
Pekerja 0.11 OH Rp 97,000.00
Tukang kayu 0.09 OH Rp 115,450.00
Kepala Tukang 0.01 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

18. 1M2 BEKISTING UNTUK SLOOF

Bahan :
Kayu kelas III 0.045 m3 Rp 1,323,000.00
Paku 5 cm - 10 cm 0.3 kg Rp 15,827.00
Minyak bekisting 0.1 liter Rp 17,100.00
Tenaga Kerja :
Pekerja 0.7 OH Rp 97,000.00
 Tukang kayu 0.09 OH Rp 115,450.00
Kepala Tukang 0.01 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

19. 1M2 BEKISTING UNTUK LANTAI HANGGAR

Bahan :
Pelat Baja 0.045 m3 Rp 1,425,900.00
Paku 5 cm - 10 cm 0.3 kg Rp 16,160.20
Minyak bekisting 0.1 liter Rp 18,430.00
Tenaga Kerja :
Pekerja 0.11 OH Rp 97,000.00
Tukang kayu 0.1 OH Rp 115,450.00
Kepala Tukang 0.01 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00
Jumlah
Dibulatkan

20. 1M2 BEKISTING UNTUK KOLOM

Bahan :
Kayu kelas III 0.04 m3 Rp 1,425,900.00
Paku 5 cm - 12 cm 0.4 kg Rp 16,160.20
Minyak bekisting 0.2 liter Rp 18,430.00
Balok kayu kelas II 0.015 m3 Rp 4,798,590.00
Plywood 0.35 lbr Rp 76,048.00
Dolken 2 btg Rp 8,730.00
Tenaga Kerja :
Pekerja 0.3 OH Rp 97,000.00
Tukang kayu 0.18 OH Rp 115,450.00
Kepala Tukang 0.026 OH Rp 130,000.00
Mandor 0.01 OH Rp 150,300.00
Jumlah
Dibulatkan

21. 1M3 PLAT BETON MUTU K-225

Bahan :
Beton 1.00 m3 Rp 1,062,093.23
Besi beton 110.00 kg Rp 8,249.15
Bekisting untuk plat - m2 Rp 67,186.08
Membongkar bekisting - m3 Rp 271,600.00
22. 1 UNIT DOWEL PER BUAH
Bahan :
besi beton d 22 2.387 kg Rp 8,249.15
PVC 1" 0.300 m Rp 22,050.00
Tenaga Kerja :
Pekerja 0.040 OH Rp 97,000.00
Tukang 0.015 OH Rp 115,450.00
Kepala Tukang 0.002 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

23. 1 UNIT FIRE DOOR

Bahan :
fire door 1.00 Unit Rp 5,703,600.00
Tenaga Kerja :
Pekerja 4.00 OH Rp 97,000.00
Tukang kayu 4.00 OH Rp 115,450.00
Kepala Tukang 0.40 OH Rp 130,000.00
Mandor 0.40 OH Rp 150,300.00

24. 1M2 MEMASANG ATAP GENTENG METAL

Bahan :
Genteng metal 1.02 lbr Rp 71,295.00
Paku biasa 2"-5" 0.2 kg Rp 16,160.20
Tenaga Kerja :
Pekerja 0.1 OH Rp 97,000.00
Tukang kayu 0.09 OH Rp 115,450.00
Kepala Tukang 0.009 OH Rp 130,000.00
Mandor 0.007 OH Rp 150,300.00
Jumlah
Dibulatkan

25. 10M3 MEMASANG FLASHING TALANG

Bahan :
Flashing 3.5 lbr Rp 5,703.60
Paku biasa 1/2"-1" 0.3 bh Rp 16,160.20
Tenaga Kerja :
Pekerja 0.04 OH Rp 97,000.00
Tukang kayu 0.03 OH Rp 115,450.00
Kepala Tukang 0.002 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00
 Jumlah
Dibulatkan

26. 1M2 MEMASANG NOK GENTENG METAL

Bahan :
Flashing 1.1 lbr Rp 5,703.60
Paku biasa 1/2"-1" 0.05 kg Rp 16,160.20
Tenaga Kerja :
Pekerja 0.01 OH Rp 97,000.00
Tukang kayu 0.01 OH Rp 115,450.00
Kepala Tukang 0.001 OH Rp 130,000.00
Mandor 0.0008 OH Rp 150,300.00
Jumlah
Dibulatkan

27. 1M2 PASANG GLASSWOOL

Bahan :
Glasswool 0.023 roll Rp 256,662.00
Tenaga Kerja :
Pekerja 0.01 OH Rp 97,000.00
Tukang kayu 0.005 OH Rp 115,450.00
Kepala Tukang 0.0007 OH Rp 130,000.00
Mandor 0.0005 OH Rp 150,300.00
Jumlah
Dibulatkan

28. 1M2 PASANG ROOF MESH

Bahan :
Roof Mesh 0.01 roll Rp 294,686.00
Tenaga Kerja :
Pekerja 0.005 OH Rp 97,000.00
Tukang kayu 0.002 OH Rp 115,450.00
Kepala Tukang 0.0006 OH Rp 130,000.00
Mandor 0.0005 OH Rp 150,300.00
Jumlah
Dibulatkan

29. 1M2 PASANG ALUMINIUM FOIL/SISALATION

Bahan :
Sisalation/ aluminium foil 1.05 m2 Rp 7,129.50
Tenaga Kerja :
Pekerja 0.01 OH Rp 97,000.00
Tukang kayu 0.008 OH Rp 115,450.00
Kepala Tukang 0.002 OH Rp 130,000.00
Mandor 0.0008 OH Rp 150,300.00
Jumlah
 Dibulatkan

30. 1M2 MEMASANG LANTAI KERAMIK UK. (30X30)

Bahan :
Ubin keramik 30x30 11.87 bh Rp 6,810.11
PC 10 kg Rp 1,163.75
Pasir pasang 0.045 m3 Rp 171,990.00
Semen warna 1.5 kg Rp 1,924.97
Tenaga Kerja :
Pekerja 0.2 OH Rp 97,000.00
Tukang batu 0.1 OH Rp 115,450.00
Kepala Tukang 0.01 OH Rp 130,000.00
Mandor 0.005 OH Rp 150,300.00

31. 1M MEMASANG STEP NOSING

Bahan :
Ubin keramik 30x30 10 bh Rp 7,259.13
PC 5 kg Rp 1,163.75
Pasir pasang 0.045 m3 Rp 171,990.00
Semen warna 0.8 kg Rp 1,924.97
Tenaga Kerja :
Pekerja 0.15 OH Rp 97,000.00
Tukang batu 0.07 OH Rp 115,450.00
Kepala Tukang 0.007 OH Rp 130,000.00
Mandor 0.003 OH Rp 150,300.00

32. 1M2 MEMASANG PLINT KERAMIK UK. (10X30)

Bahan :
Plint keramik 3.53 bh Rp 2,245.09
PC 1.14 kg Rp 1,163.75
Pasir pasang 0.003 m3 Rp 171,990.00
Semen warna 0.1 kg Rp 1,786.05
Tenaga Kerja :
Pekerja 0.01 OH Rp 97,000.00
Tukang batu 0.01 OH Rp 115,450.00
Kepala Tukang 0.0015 OH Rp 130,000.00
Mandor 0.0005 OH Rp 150,300.00
 33. 1KG PASANG BESI PROFIL
Bahan :
Besi profil 1.1 kg Rp 14,500.00
Tenaga Kerja :
Pekerja 0.02 OH Rp 97,000.00
Tukang batu 0.02 OH Rp 115,450.00
Kepala Tukang 0.0035 OH Rp 130,000.00
Mandor 0.0015 OH Rp 150,300.00

34. 1M2 MEMASANG PIPA PVC 10"

Bahan :
Pipa PVC 10" 1.00 m' Rp 262,009.13
Perlengkapan (35% harga pipa) 1.00 Rp 91,703.19
Tenaga Kerja :
Pekerja 0.1 OH Rp 97,000.00
Teknisi 0.15 OH Rp 115,450.00
Supervisi 0.015 OH Rp 130,000.00
Mandor 0.005 OH Rp 150,300.00
Jumlah
Dibulatkan

35.A 1M MEMASANG PIPA PVC 6" Rucika

Bahan :
Pipa PVC 6" x 4000 1.00 m' Rp 237,500.00

Weld on PVC /Las 1 ttk @ Rp60.000 0.25 ttk Rp 60,000.00

Klem Pipa 1 klem per 2 meter 0.50 bh Rp 45,000.00
Alat Bantu 1.00 ls Rp 7,125.00

Tenaga Kerja :
Pekerja 0.1 OH Rp 97,000.00
Teknisi 0.15 OH Rp 115,450.00
Supervisi 0.015 OH Rp 130,000.00
Mandor 0.005 OH Rp 150,300.00
Jumlah
Dibulatkan
35.A1 1M MEMASANG PIPA PVC 4" Rucika
Bahan :
Pipa PVC 4" x 4000 1.00 m' Rp 135,136.00

Weld on PVC /Las 1 ttk @ Rp60.000 0.25 ttk Rp 60,000.00

Klem Pipa 1 klem per 2 meter 0.50 bh Rp 45,000.00
Alat Bantu 1.00 ls Rp 7,125.00
 Tenaga Kerja :
Pekerja 0.1 OH Rp 97,000.00
Teknisi 0.15 OH Rp 115,450.00
Supervisi 0.015 OH Rp 130,000.00
Mandor 0.005 OH Rp 150,300.00
Jumlah
Dibulatkan
35.B 1M MEMASANG PIPA 6" Spears
Bahan :
Pipa 6" (SPEARS Sch 80 class 150) 1.00 m' Rp 1,662,500.00
Klem Pipa 1 klem per 2 meter 0.50 bh Rp 100,000.00
Alat Bantu 1.00 ls Rp 49,875.00

Tenaga Kerja :
Pekerja 0.1 OH Rp 97,000.00
Teknisi 0.15 OH Rp 115,450.00
Supervisi 0.015 OH Rp 130,000.00
Mandor 0.005 OH Rp 150,300.00
Jumlah
Dibulatkan

36. 1M2 MENGECAT DINDING

Bahan :
Plamir 0.2 kg Rp 17,150.00
Cat dasar 0.2 kg Rp 39,200.00
Cat penutup 0.312 kg Rp 39,200.00
Tenaga Kerja :
Pekerja 0.015 OH Rp 97,000.00
Tukang cat 0.03 OH Rp 115,450.00
Kepala Tukang 0.005 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

37. 1M3 MEMBONGKAR DAN BUANG PUING

Bahan :
sewa alat 0.3 hari Rp 509,600.00
Bahan Bakar minyak 1 ltr Rp 6,500.00
Tenaga Kerja :
Pekerja 0.3 OH Rp 97,000.00
Mandor 0.03 OH Rp 150,300.00
38. 1M3 MEMBONGKAR PLESTERAN DINDING
Tenaga Kerja :
Pekerja 0.05 OH Rp 97,000.00
Mandor 0.025 OH Rp 150,300.00

39. 1M2 MEMASANG PLAFOND

Bahan :
Gypsum Board 0.40 m2 Rp 87,455.20
Paku Skrup 10.00 bh Rp 950.60
Tenaga Kerja :
Pekerja 0.07 OH Rp 97,000.00
Tukang 0.05 OH Rp 115,450.00
Kepala Tukang 0.004 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

40. 1M2 FLOOR HARDENER

Bahan :
Floor Hardener 7.00 kg Rp 4,410.00
Tenaga Kerja :
Pekerja 0.065 OH Rp 97,000.00
Tukang 0.025 OH Rp 115,450.00
Kepala Tukang 0.005 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

41. 1M2 PENGECATAN STRUKTUR BAJA

Bahan :
Zincromate 0.30 kg Rp 37,240.00
Cat 0.30 kg Rp 17,812.50
Tenaga Kerja :
Pekerja 0.01 OH Rp 97,000.00
Tukang 0.02 OH Rp 115,450.00
Kepala Tukang 0.007 OH Rp 130,000.00
Mandor 0.004 OH Rp 150,300.00
Jumlah
Dibulatkan
42. 1M2 PENGECATAN RAILING
Bahan :
Cat 0.30 kg Rp 18,187.50
Tenaga Kerja :
Pekerja 0.01 OH Rp 97,000.00
Tukang 0.004 OH Rp 115,450.00
Kepala Tukang 0.0008 OH Rp 130,000.00
Mandor 0.0006 OH Rp 150,300.00

43. 1M2 MEMASANG DINDING SPANDEK

Bahan :
spandek 1.02 lbr Rp 148,379.15
Paku ripet spandek 0.20 kg Rp 16,160.20
Tenaga Kerja :
Pekerja 0.2 OH Rp 97,000.00
Tukang 0.1 OH Rp 115,450.00
Kepala Tukang 0.01 OH Rp 130,000.00
Mandor 0.01 OH Rp 150,300.00
Jumlah
Dibulatkan

44. 1M2 MEMASANG DINDING SOLARTUFF

Bahan :
solartuff 0.28 lbr Rp 119,775.60
Paku ripet 0.20 kg Rp 16,160.20
Tenaga Kerja :
Pekerja 0.08 OH Rp 97,000.00
Tukang 0.02 OH Rp 115,450.00
Kepala Tukang 0.005 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00
Jumlah
Dibulatkan

45. 1M2 MEMASANG JOINT SEALANT

Bahan :
Sealent 0.60 kg Rp 50,127.00
Tenaga Kerja :
Pekerja 0.065 OH Rp 97,000.00
Tukang 0.006 OH Rp 115,450.00
Kepala Tukang 0.002 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00
46. 1M2 MEMASANG JOINT FILLER
Bahan :
Sealent 0.50 kg Rp 50,127.00
Tenaga Kerja :
Pekerja 0.065 OH Rp 97,000.00
Tukang 0.006 OH Rp 115,450.00
Kepala Tukang 0.002 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

47. 1BH MEMASANG TUTUP TRENCH (0,7MX0,4M)

Bahan :
checker plate 5.88 kg Rp 9,545.34
siku L50.50.5 5.3 kg Rp 13,230.00
besi Dia. 10 mm 0.02468 kg Rp 8,249.15
Las 0.55 m Rp 44,100.00
Upah (30%) 25 %

13.64
48 PERBAIKAN SALURAN PEMBUANGAN WASTAFEL
Bahan :
Seal Type 2.00 bh Rp 25,000.00
Lem Pipa 0.20 g Rp 55,000.00
Tenaga Kerja :
Pekerja 0.2 OH Rp 97,000.00
Tukang 0.1 OH Rp 115,450.00
Kepala Tukang 0.01 OH Rp 130,000.00
Mandor 0.01 OH Rp 150,300.00

49 PEK. PASANG NAKO

Bahan :
Besi Nako 1.00 m Rp 96,000.00
Kaca 3mm 1.00 m2 Rp 58,176.72
Tenaga Kerja :
Pekerja 0.25 OH Rp 97,000.00
Tukang 0.125 OH Rp 115,450.00
Kepala Tukang 0.075 OH Rp 130,000.00
 Mandor 0.015 OH Rp 150,300.00

49 PEK. PASANG SEAL JENDELA

Bahan :
Seal Jendela 2.00 m Rp 7,500.00
Acessories 1.00 ls Rp 10,000.00
Tenaga Kerja :
Pekerja 0.15 OH Rp 97,000.00
Tukang 0.25 OH Rp 115,450.00
Kepala Tukang 0.075 OH Rp 130,000.00
Mandor 0.015 OH Rp 150,300.00

50 PEK. BONGKAR PASANG KRAN AIR

Bahan :
Kran Air Merk Fio 1/2" " 1.00 m Rp 95,810.00
Acessories 1.00 ls Rp 5,316.00
Tenaga Kerja :
Pekerja 0.25 OH Rp 97,000.00
Tukang 0.125 OH Rp 115,450.00
Kepala Tukang 0.035 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

51 PEK. BONGKAR PASANG DRAIN FLOOR

Bahan :
Drain Floor 1.00 bh Rp 100,000.00
Acessories 1.00 ls Rp 5,316.00
Tenaga Kerja :
Pekerja 0.25 OH Rp 97,000.00
Tukang 0.125 OH Rp 115,450.00
Kepala Tukang 0.035 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

51 PEK. BONGKAR PASANG BAK DRAIN

Bahan :
Drain Floor 1.00 bh Rp 30,000.00
Acessories 1.00 ls Rp 5,316.00
Tenaga Kerja :
Pekerja 0.25 OH Rp 97,000.00
 Tukang 0.125 OH Rp 115,450.00
Kepala Tukang 0.035 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

52 PEK. BONGKAR PASANG STOP KONTAK

Bahan :
Bak Drain 1.00 bh Rp 25,000.00
Acessories 1.00 ls Rp 5,316.00
Tenaga Kerja :
Pekerja 0.25 OH Rp 97,000.00
Tukang 0.125 OH Rp 115,450.00
Kepala Tukang 0.035 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

52 PEK. BONGKAR PASANG Lampu 36

Bahan :
lAMPU 1.00 bh Rp 54,000.00
Acessories 1.00 ls Rp 5,316.00
Tenaga Kerja :
Pekerja 0.25 OH Rp 97,000.00
Tukang 0.125 OH Rp 115,450.00
Kepala Tukang 0.035 OH Rp 130,000.00
Mandor 0.001 OH Rp 150,300.00

53A 1LS MEMASANG POMPA

Bahan :
Pengadaan & Pemasangan Motor Pump 150x125
FSSGA 11 1 unit Rp 150,000,000.00
Perlengkapan Alat Bantu 0.0020 ls Rp 300,000.00
Tenaga Kerja :
Pekerja 0.5 OH Rp 97,000.00
Tukang 0.375 OH Rp 115,450.00
Kep. Tukang 0.25 OH Rp 130,000.00
Mandor 0.1 OH Rp 150,300.00
Jumlah
Dibulatkan
53B 1LS MEMASANG POMPA
Bahan :
 Pengadaan & Pemasangan Motor Pump 150x125
FSSGA 11 1 unit Rp 135,000,000.00
Perlengkapan Alat Bantu
Kunci Set 1.0000 set Rp 50,000.00
AVO meter 0.5000 Rp 225,000.00
Seal Tape 1.0000 bh Rp 10,000.00
Support 1.0000 ls Rp 500,000.00

Tenaga Kerja :
Pekerja 1 OH Rp 97,000.00
Tukang 1 OH Rp 115,450.00
Kep. Tukang 0.5 OH Rp 130,000.00
Mandor 0.375 OH Rp 150,300.00
Jumlah
Dibulatkan
35.B HEADER PIPA 12" sepanjang 1,5m
Bahan :
Pipa 12" 1.50 m' Rp 1,662,500.00
Flange 12" 4.00 bh Rp 490,000.00
Mur Baud 12.00 bh Rp 7,249.00
Alat bantu 30% 0.20 Rp 430,500.00
kawat las 0.04 kg 28,265
Solar 0.03 ltr 4,730
Minyak pelumas 0.004 ltr 9,350

Tenaga Kerja :
Pekerja 1.05 OH Rp 97,000.00
Tukang 1.05 OH Rp 115,450.00
Kep. Tukang 0.105 OH Rp 130,000.00
Mandor 0.052 OH Rp 150,300.00
Jumlah
Dibulatkan
N
INISHING
AN HANGGAR UTARA FTC KP II
ERSERO)

JML. HARGA JML. HARGA HARGA SATUAN

UPAH BAHAN PEKERJAAN
( RP ) ( RP ) ( RP )
f=(cxe ) g=(cxe ) h

Rp 42,777.00 Rp 42,777.00
Rp 161.60 Rp 161.60
Rp 8,555.40 Rp 8,555.40

Rp 7,760.00 Rp 5,600.00
Rp 9,236.00 Rp 6,400.00
Rp 910.00 Rp 700.00
Rp 450.90 Rp 360.00
Jumlah Rp 58,098.60
Jasa 10% Rp 6,455.40
Dibulatkan Rp 64,554.00

Rp 7,760.00 Rp 7,760.00
Rp 1,503.00 Rp 1,503.00
Jumlah Rp 8,336.70
Jasa 10% Rp 926.30
Dibulatkan Rp 9,263.00

Rp 40,255.00 Rp 40,255.00
Rp 2,254.50 Rp 2,254.50
Jumlah Rp 42,509.50
Jasa 10% Rp 4,250.95
Dibulatkan Rp 46,760.45

Rp 13,761.88 Rp 13,761.88

Rp 36,860.00 Rp 36,860.00
Rp 2,254.50 Rp 2,254.50
 Jumlah Rp 52,876.38
Jasa 10% Rp 5,287.64
Dibulatkan Rp 58,159.76

Rp 19,400.00 Rp 19,400.00
Rp 1,352.70 Rp 1,352.70
Jumlah Rp 20,752.70
Jasa 10% Rp 2,075.27
Dibulatkan Rp 22,827.97

Rp 16,975.00 Rp 16,975.00
Rp 1,252.50 Rp 1,252.50
Jumlah Rp 18,227.50
Jasa 10% Rp 1,822.75
Dibulatkan Rp 20,050.25

Rp 153,291.60 Rp 153,291.60
Rp 17,640.00 Rp 17,640.00
Rp 3,250.00 Rp 3,250.00

Rp 29,100.00 Rp 29,100.00
Rp 1,503.00 Rp 1,503.00
Jumlah Rp 184,306.14
Jasa 10% Rp 20,478.46
Dibulatkan Rp 204,783.84

Rp 242,550.00 Rp 242,550.00
Rp 70,988.75 Rp 70,988.75
Rp 16,993.20 Rp 16,993.20
Rp 68,796.00 Rp 68,796.00

Rp 38,800.00 Rp 38,800.00
Rp 23,090.00 Rp 23,090.00
Rp 13,000.00 Rp 13,000.00
Rp 2,254.50 Rp 2,254.50
Jumlah Rp 428,825.21
Jasa 10% Rp 47,647.25
 Dibulatkan Rp 476,472.00

Rp 30,870.00 Rp 30,870.00
Rp 13,383.13 Rp 13,383.13
Rp 7,395.57 Rp 7,395.57

Rp 10,670.00 Rp 10,670.00
Rp 5,772.50 Rp 5,772.50
Rp 650.00 Rp 650.00
Rp 751.50 Rp 751.50
Jumlah Rp 62,543.43
Jasa 10% Rp 6,949.27
Dibulatkan Rp 69,492.25

Rp 267,662.50 Rp 267,662.50
Rp 112,231.35 Rp 112,231.35
Rp 215,462.72 Rp 215,462.72
Rp 7,604.80 Rp 7,604.80

Rp 116,400.00 Rp 116,400.00
Rp 23,090.00 Rp 23,090.00
Rp 2,600.00 Rp 2,600.00
Rp 901.80 Rp 901.80
Jumlah Rp 671,357.85
Jasa 10% Rp 74,595.32
Dibulatkan Rp 745,952.80

Rp 267,662.50 Rp 267,662.50
Rp 113,522.85 Rp 113,522.85
Rp 7,604.80 Rp 7,604.80

Rp 67,900.00 Rp 67,900.00
Rp 23,090.00 Rp 23,090.00
Rp 2,600.00 Rp 2,600.00
Rp 901.80 Rp 901.80
Jumlah Rp 434,953.76
Jasa 10% Rp 48,328.20
Dibulatkan Rp 483,281.70
 Rp 431,751.25 Rp 431,751.25
Rp 69,769.70 Rp 69,769.70
Rp 177,012.06 Rp 177,012.06
Rp 8,175.16 Rp 8,175.16

Rp 109,125.00 Rp 109,125.00
Rp 17,317.50 Rp 17,317.50
Rp 3,250.00 Rp 3,250.00
Rp 1,503.00 Rp 1,503.00
Jumlah Rp 736,113.30
Jasa 10% Rp 81,790.37
Dibulatkan Rp 817,903.12

Rp 477,137.50 Rp 477,137.50
Rp 77,942.03 Rp 77,942.03
Rp 201,761.15 Rp 201,761.15
Rp 7,794.92 Rp 7,794.92

Rp 121,250.00 Rp 121,250.00
Rp 28,862.50 Rp 28,862.50
Rp 3,250.00 Rp 3,250.00
Rp 2,254.50 Rp 2,254.50
Jumlah Rp 782,214.71
Jasa 10% Rp 92,025.26
Dibulatkan Rp 874,239.97

Rp 523,687.50 Rp 523,687.50
Rp 76,844.25 Rp 76,844.25
Rp 192,492.97 Rp 192,492.97
Rp 8,555.40 Rp 8,555.40

Rp 121,250.00 Rp 121,250.00
Rp 28,862.50 Rp 28,862.50
Rp 3,250.00 Rp 3,250.00
Rp 12,024.00 Rp 12,024.00
Jumlah Rp 870,269.96
Jasa 10% Rp 96,696.66
Dibulatkan Rp 966,966.13
 Rp 225,634.42 Rp 225,634.42
Rp 220.50 Rp 220.50

Rp 1,940.00 Rp 1,940.00
Rp 1,154.50 Rp 1,154.50
Rp 650.00 Rp 650.00
Rp 300.60 Rp 300.60
Jumlah Rp 229,900.02
Jasa 10% Rp 22,990.00
Dibulatkan Rp 252,889.93

Rp 86,616.08 Rp 86,616.08
Rp 3,307.50 Rp 3,307.50

Rp 6,790.00 Rp 6,790.00
Rp 8,081.50 Rp 8,081.50
Rp 910.00 Rp 910.00
Rp 300.60 Rp 300.60
Jumlah Rp 95,405.11
Jasa 10% Rp 10,600.57
Dibulatkan Rp 106,005.68
1 kg -------------------> Rp 10,600.11

Rp 38,000.00 Rp 38,000.00
Rp 29,093.75 Rp 29,093.75
Rp 5,503.68 Rp 5,503.68

Rp 10,670.00 Rp 10,670.00
Rp 10,390.50 Rp 10,390.50
Rp 1,300.00 Rp 1,300.00
Rp 150.30 Rp 150.30
Jumlah Rp 85,597.41
Jasa 10% Rp 9,510.82
Dibulatkan Rp 95,107.30

Rp 59,535.00 Rp 59,535.00
Rp 4,748.10 Rp 4,748.10
Rp 1,710.00 Rp 1,710.00

Rp 67,900.00 Rp 67,900.00
Rp 10,390.50 Rp 10,390.50
Rp 1,300.00 Rp 1,300.00
Rp 150.30 Rp 150.30
Jumlah Rp 131,160.51
Jasa 10% Rp 14,573.39
Dibulatkan Rp 145,733.34

Rp 64,165.50 Rp 64,165.50
Rp 4,848.06 Rp 4,848.06
Rp 1,843.00 Rp 1,843.00

Rp 10,670.00 Rp 10,670.00
Rp 11,545.00 Rp 11,545.00
Rp 1,300.00 Rp 1,300.00
Rp 150.30 Rp 150.30
Jumlah Rp 94,521.86
Dibulatkan Rp 94,521.86

Rp 57,036.00 Rp 57,036.00
Rp 6,464.08 Rp 6,464.08
Rp 3,686.00 Rp 3,686.00
Rp 71,978.85 Rp 71,978.85
Rp 26,616.80 Rp 26,616.80
Rp 17,460.00 Rp 17,460.00

Rp 29,100.00 Rp 29,100.00
Rp 20,781.00 Rp 20,781.00
Rp 3,380.00 Rp 3,380.00
Rp 1,503.00 Rp 1,503.00
Jumlah Rp 170,819.65
Dibulatkan Rp 170,819.65

Rp 1,062,093.23 Rp 1,062,093.23
Rp 907,406.50 Rp 907,406.50
- -
- -
Jumlah Rp 1,772,549.76
Jasa 10% Rp 196,949.97
Dibulatkan Rp 1,969,498.75
 Rp 19,691.45 Rp 19,691.45
Rp 6,615.00 Rp 6,615.00

Rp 3,880.00 Rp 3,880.00
Rp 1,731.75 Rp 1,731.75
Rp 260.00 Rp 260.00
Rp 90.18 Rp 90.18
Jumlah Rp 25,814.70
Jasa 10% Rp 3,226.84
Dibulatkan Rp 29,041.03

Rp 5,703,600.00 Rp 5,703,600.00

Rp 388,000.00 Rp 388,000.00
Rp 461,800.00 Rp 461,800.00
Rp 52,000.00 Rp 52,000.00
Rp 60,120.00 Rp 60,120.00
Jumlah Rp 5,998,968.00
Jasa 10% Rp 666,552.00
Dibulatkan Rp 6,665,520.00

Rp 72,720.90 Rp 72,720.90
Rp 3,232.04 Rp 3,232.04

Rp 9,700.00 Rp 9,700.00
Rp 10,390.50 Rp 10,390.50
Rp 1,170.00 Rp 1,170.00
Rp 1,052.10 Rp 1,052.10
Jumlah Rp 98,265.54
Dibulatkan Rp 98,265.54

Rp 19,962.60 Rp 19,962.60
Rp 4,848.06 Rp 4,848.06

Rp 3,880.00 Rp 3,880.00
Rp 3,463.50 Rp 3,463.50
Rp 260.00 Rp 260.00
Rp 150.30 Rp 150.30
 Jumlah Rp 32,564.46
Dibulatkan Rp 32,564.46

Rp 6,273.96 Rp 6,273.96
Rp 808.01 Rp 808.01

Rp 970.00 Rp 970.00
Rp 1,154.50 Rp 1,154.50
Rp 130.00 Rp 130.00
Rp 120.24 Rp 120.24
Jumlah Rp 9,456.71
Dibulatkan Rp 9,456.71

Rp 5,903.23 Rp 5,903.23

Rp 970.00 Rp 970.00
Rp 577.25 Rp 577.25
Rp 91.00 Rp 91.00
Rp 75.15 Rp 75.15
Jumlah Rp 7,616.63
Dibulatkan Rp 7,616.63

Rp 2,946.86 Rp 2,946.86

Rp 485.00 Rp 485.00
Rp 230.90 Rp 230.90
Rp 78.00 Rp 78.00
Rp 75.15 Rp 75.15
Jumlah Rp 3,815.91
Dibulatkan Rp 3,815.91

Rp 7,485.98 Rp 7,485.98

Rp 970.00 Rp 970.00
Rp 923.60 Rp 923.60
Rp 260.00 Rp 260.00
Rp 120.24 Rp 120.24
Jumlah Rp 9,759.82
 Dibulatkan Rp 9,759.82

Rp 80,835.99 Rp 80,835.99
Rp 11,637.50 Rp 11,637.50
Rp 7,739.55 Rp 7,739.55
Rp 2,887.45 Rp 2,887.45

Rp 19,400.00 Rp 19,400.00
Rp 11,545.00 Rp 11,545.00
Rp 1,300.00 Rp 1,300.00
Rp 751.50 Rp 751.50
Jumlah Rp 122,487.29
Jasa 10% Rp 13,609.70
Dibulatkan Rp 136,096.65

Rp 72,591.27 Rp 72,591.27
Rp 5,818.75 Rp 5,818.75
Rp 7,739.55 Rp 7,739.55
Rp 1,539.97 Rp 1,539.97

Rp 14,550.00 Rp 14,550.00
Rp 8,081.50 Rp 8,081.50
Rp 910.00 Rp 910.00
Rp 450.90 Rp 450.90
Jumlah Rp 100,513.75
Jasa 10% Rp 11,168.19
Dibulatkan Rp 111,681.42

Rp 7,925.17 Rp 7,925.17
Rp 1,326.68 Rp 1,326.68
Rp 515.97 Rp 515.97
Rp 178.61 Rp 178.61

Rp 970.00 Rp 970.00
Rp 1,154.50 Rp 1,154.50
Rp 195.00 Rp 195.00
Rp 75.15 Rp 75.15
Jumlah Rp 11,106.96
Jasa 10% Rp 1,234.11
Dibulatkan Rp 12,340.43
 Rp 15,950.00 Rp 15,950.00

Rp 1,940.00 Rp 1,940.00
Rp 2,309.00 Rp 2,309.00
Rp 455.00 Rp 455.00
Rp 225.45 Rp 225.45
Jumlah Rp 18,791.51
Jasa 10% Rp 2,087.95
Dibulatkan Rp 20,879.45

Rp 262,009.13 Rp 262,009.13
Rp 91,703.19 Rp 91,703.19

Rp 9,700.00 Rp 9,700.00
Rp 17,317.50 Rp 17,317.50
Rp 1,950.00 Rp 1,950.00
Rp 751.50 Rp 751.50
Jumlah Rp 383,431.32
Dibulatkan Rp 383,431.32

Rp 237,500.00 Rp 237,500.00

Rp 15,000.00 Rp 15,000.00
Rp 22,500.00 Rp 22,500.00
Rp 7,125.00 Rp 7,125.00

Rp 9,700.00 Rp 9,700.00
Rp 17,317.50 Rp 17,317.50
Rp 1,950.00 Rp 1,950.00
Rp 751.50 Rp 751.50
Jumlah Rp 311,844.00
Dibulatkan Rp 311,844.00

Rp 135,136.00 Rp 135,136.00

Rp 15,000.00 Rp 15,000.00
Rp 22,500.00 Rp 22,500.00
Rp 7,125.00 Rp 7,125.00
Rp 9,700.00 Rp 9,700.00
Rp 17,317.50 Rp 17,317.50
Rp 1,950.00 Rp 1,950.00
Rp 751.50 Rp 751.50
Jumlah Rp 209,480.00
Dibulatkan Rp 209,480.00

Rp 1,662,500.00 Rp 1,662,500.00
Rp 50,000.00 Rp 50,000.00
Rp 7,125.00 Rp 7,125.00

Upah 2017 HSP Kota Bandung

Rp 9,700.00 Rp 9,700.00 Pekerja
Rp 17,317.50 Rp 17,317.50 Tukang
Rp 1,950.00 Rp 1,950.00 Kepala tukang
Rp 751.50 Rp 751.50 mandor
Jumlah Rp 1,749,344.00
Dibulatkan Rp 1,749,344.00

Rp 3,430.00 Rp 3,430.00
Rp 7,840.00 Rp 7,840.00
Rp 12,230.40 Rp 12,230.40

Rp 1,455.00 Rp 1,455.00
Rp 3,463.50 Rp 3,463.50
Rp 650.00 Rp 650.00
Rp 150.30 Rp 150.30
Jumlah Rp 26,297.28
Jasa 10% Rp 2,921.92
Dibulatkan Rp 29,218.85

Rp 152,880.00 Rp 152,880.00
Rp 6,500.00 Rp 6,500.00

Rp 29,100.00 Rp 29,100.00
Rp 4,509.00 Rp 4,509.00
Jumlah Rp 173,690.10
Jasa 10% Rp 19,298.90
Dibulatkan Rp 192,989.00
Rp 4,850.00 Rp 4,850.00
Rp 3,757.50 Rp 3,757.50
Jumlah Rp 7,746.75
Jasa 10% Rp 860.75
Dibulatkan Rp 8,607.50

Rp 34,982.08 Rp 34,982.08
Rp 9,506.00 Rp 9,506.00

Rp 6,790.00 Rp 6,790.00
Rp 5,772.50 Rp 5,772.50
Rp 520.00 Rp 520.00
Rp 150.30 Rp 150.30
Jumlah Rp 51,948.79
Jasa 10% Rp 5,772.09
Dibulatkan Rp 57,720.80

Rp 30,870.00 Rp 30,870.00

Rp 6,305.00 Rp 6,305.00
Rp 2,886.25 Rp 2,886.25
Rp 650.00 Rp 650.00
Rp 150.30 Rp 150.30
Jumlah Rp 36,775.40
Jasa 10% Rp 4,086.16
Dibulatkan Rp 40,861.55

Rp 11,172.00 Rp 11,172.00
Rp 5,343.75 Rp 5,343.75

Rp 970.00 Rp 970.00
Rp 2,309.00 Rp 2,309.00
Rp 910.00 Rp 910.00
Rp 601.20 Rp 601.20
Jumlah Rp 21,305.95
Dibulatkan Rp 21,305.95
 Rp 5,456.25 Rp 5,456.25

Rp 970.00 Rp 970.00
Rp 461.80 Rp 461.80
Rp 104.00 Rp 104.00
Rp 90.18 Rp 90.18
Jumlah Rp 6,374.01
Jasa 10% Rp 708.22
Dibulatkan Rp 7,081.98

Rp 151,346.74 Rp 151,346.74
Rp 3,232.04 Rp 3,232.04

Rp 19,400.00 Rp 19,400.00
Rp 11,545.00 Rp 11,545.00
Rp 1,300.00 Rp 1,300.00
Rp 1,503.00 Rp 1,503.00
Jumlah Rp 188,326.78
Dibulatkan Rp 188,326.78

Rp 33,177.84 Rp 33,177.84
Rp 3,232.04 Rp 3,232.04

Rp 7,760.00 Rp 7,760.00
Rp 2,309.00 Rp 2,309.00
Rp 650.00 Rp 650.00
Rp 150.30 Rp 150.30
Jumlah Rp 47,279.18
Dibulatkan Rp 47,279.18

Rp 30,076.20 Rp 30,076.20

Rp 6,305.00 Rp 6,305.00
Rp 692.70 Rp 692.70
Rp 260.00 Rp 260.00 101.6
Rp 150.30 Rp 150.30 228.6
Jumlah Rp 33,735.78
Jasa 10% Rp 3,748.42
 Dibulatkan Rp 37,483.40
checker plate
Luas (m2)
Berat per Lbr
Rp 25,063.50 Rp 25,063.50 (9mm x 4' x 9')
209,031.84
Rp 6,305.00 Rp 6,305.00 2,090.32
Rp 692.70 Rp 692.70 20.90
Rp 260.00 Rp 260.00 10.29
Rp 150.30 Rp 150.30
Jumlah Rp 29,224.35 Siku L50.50.5
Jasa 10% Rp 3,247.15 P=6m
Dibulatkan Rp 32,471.00 Berat = 22,5 Kg

Rp 56,126.57 Rp 56,126.57
Rp 70,119.00 Rp 70,119.00
Rp 203.59 Rp 203.59
Rp 24,255.00 Rp 24,255.00
Rp 37,676.04
Jumlah Rp 169,542.18
Jasa 10% Rp 18,838.02
Dibulatkan Rp 188,379.29

Rp 50,000.00 Rp 50,000.00
Rp 11,000.00 Rp 11,000.00

Rp 19,400.00 Rp 19,400.00
Rp 11,545.00 Rp 11,545.00
Rp 1,300.00 Rp 1,300.00
Rp 1,503.00 Rp 1,503.00
Jumlah Rp 85,273.20
Jasa 10% Rp 3,374.80
Dibulatkan Rp 88,647.09

Rp 96,000.00 Rp 96,000.00
Rp 58,176.72 Rp 58,176.72

Rp 24,250.00 Rp 24,250.00
Rp 14,431.25 Rp 14,431.25
Rp 9,750.00 Rp 9,750.00
Rp 2,254.50 Rp 2,254.50
Jumlah Rp 184,376.22
Jasa 10% Rp 50,685.75
Dibulatkan Rp 235,061.06

Rp 15,000.00 Rp 15,000.00
Rp 10,000.00 Rp 10,000.00

Rp 14,550.00 Rp 14,550.00
Rp 28,862.50 Rp 28,862.50
Rp 9,750.00 Rp 9,750.00
Rp 2,254.50 Rp 2,254.50
Jumlah Rp 72,375.30
Jasa 10% Rp 55,417.00
Dibulatkan Rp 127,791.39

Rp 95,810.00 Rp 95,810.00
Rp 5,316.00 Rp 5,316.00

Rp 24,250.00 Rp 24,250.00
Rp 14,431.25 Rp 14,431.25
Rp 4,550.00 Rp 4,550.00
Rp 150.30 Rp 150.30
Jumlah Rp 130,056.80
Jasa 10% Rp 43,381.55
Dibulatkan Rp 173,437.44

Rp 100,000.00 Rp 100,000.00
Rp 5,316.00 Rp 5,316.00

Rp 24,250.00 Rp 24,250.00
Rp 14,431.25 Rp 14,431.25
Rp 4,550.00 Rp 4,550.00
Rp 150.30 Rp 150.30
Jumlah Rp 133,827.80
Jasa 10% Rp 43,381.55
Dibulatkan Rp 177,208.44

Rp 30,000.00 Rp 30,000.00
Rp 5,316.00 Rp 5,316.00

Rp 24,250.00 Rp 24,250.00
Rp 14,431.25 Rp 14,431.25
Rp 4,550.00 Rp 4,550.00
Rp 150.30 Rp 150.30
Jumlah Rp 70,827.80
Jasa 10% Rp 43,381.55
Dibulatkan Rp 114,208.44

Rp 25,000.00 Rp 25,000.00
Rp 5,316.00 Rp 5,316.00

Rp 24,250.00 Rp 24,250.00
Rp 14,431.25 Rp 14,431.25
Rp 4,550.00 Rp 4,550.00
Rp 150.30 Rp 150.30
Jumlah Rp 66,327.80
Jasa 10% Rp 43,381.55
Dibulatkan Rp 109,708.44

Rp 54,000.00 Rp 54,000.00
Rp 5,316.00 Rp 5,316.00

Rp 24,250.00 Rp 24,250.00
Rp 14,431.25 Rp 14,431.25
Rp 4,550.00 Rp 4,550.00
Rp 150.30 Rp 150.30
Jumlah Rp 92,427.80
Jasa 10% Rp 43,381.55
Dibulatkan Rp 135,808.44

Rp 150,000,000 Rp 150,000,000.00
Rp 300,000.00 Rp 300,000.00

Rp 48,500.00 Rp 48,500.00
Rp 43,293.75 Rp 43,293.75
Rp 32,500.00 Rp 32,500.00
Rp 15,030.00 Rp 15,030.00
Jumlah Rp 150,439,323.75
Dibulatkan ###
 Rp 135,000,000 Rp 135,000,000.00
Kunci Set
Rp 50,000 Rp 50,000.00 AVO meter
Rp 112,500 Rp 112,500.00 Seal Tape
Rp 10,000 Rp 10,000.00 Support
Rp 500,000 Rp 500,000.00

Rp 97,000.00 Rp 97,000.00
Rp 115,450.00 Rp 115,450.00
Rp 65,000.00 Rp 65,000.00
Rp 56,362.50 Rp 56,362.50
Jumlah Rp 136,006,312.50
Dibulatkan ###

Rp 2,493,750.00 Rp 2,493,750.00
Rp 1,960,000.00 Rp 1,960,000.00
Rp 86,988.00 Rp 86,988.00
Rp 430,500.00 Rp 430,500.00
Rp 1,130.60 Rp 1,130.60
Rp 141.90 Rp 141.90
Rp 37.40 Rp 37.40

Rp 101,850.00 Rp 101,850.00
Rp 121,222.50 Rp 121,222.50
Rp 13,650.00 Rp 13,650.00
Rp 7,815.60 Rp 7,815.60
Jumlah Rp 5,217,086.00
Dibulatkan Rp 5,217,086.00
58
60,000.00 LAS
15,000.00 PERMTR
15,000.00 KKLEM
7,125.00 ALATBANTU
37,125.00
2017 HSP Kota Bandung
97,000.00
115,450.00
130,000.00
150,300.00
 0.28

2.88

2.2
8.25
Panjang dipakai =
 35000
25000
10000
200000
Item Pekerjaan Instalasi Modifikasi De-Ion TSAA

1. Pembuatan saluran (kanal) untuk penempatan pipa

2. Instalasi pemipaan Raw Water PAA ke Media filter dan pemasangan pompa (2 Unit)
3. Instalasi pemipaan Media Filter 3 ke Cation 3
4. Instalasi pemipaan Cation 3 ke Anion 3
5. Instalasi pemipaan Anion 3 ke Collecting Tank De-Ion dan pemasangan pompa
6. Pembuatan header untuk instalasi De-Ion
7. Instalasi pemipaan De-ion water ke plant TSA dan pemasangan pompa
8. Instalasi pemipaan De-Min water ke Raw Water PAA dan pemasangan pompa
9. Instalasi pemipaan Overflow TSA ke Raw Water TSA
10. Pembuatan dan pemasangan panel electric control untuk pompa Raw Water dilengkapi dengan level control
11. Pengisian Resin baru (Scope PT DI)
12. Regerasi awal Resin baru Cation & Anion (Scope PT. DI)
13. Test Fungsi Resin awal (Scope PT. DI)
14. Running test system (Scope PT. DI & Sub-Contrak)
15. Acceptance Protocol
15. Finish
gan level control
 List Material Pekerjaan Modifikasi De-Ion. Proposal No : PROP/004/DM7000/11/16

NO Total Harga satuan

NAMA MATERIAL Jumlah
Pipa 6" (SPEARS Sch 80 class 150)
1 Pipa 6" X 4000 / 6000 16 16 Rp6,650,000
2 Tee 6" ANSI
3 Media filter front in 1
4 Cation front in 1
5 Cation front out 1
6 Anion front in 1
14 Rp684,000
7 Anion front out 1
8 Spare 5
9 Pump + backup 2
10 Tee reduce 6" ke 5" 2
Knee 6" ANSI
11 Media filter front out 1
12 Media filter front out 1
13 Media filter front out 1
14 Media filter front out 1
15 Media filter rear out 1
16 Media filter rear out 1
17 Cation front in 1
18 Cation front in 1
19 Cation rear in 1 20 Rp495,000
20 Cation rear far in 1
21 Anion front in 1
22 Anion front in 1
23 Anion front out 1
24 Anion above out 1
25 Collecting above in 1
26 Collecting above in 1
27 Spare 4
Valve butterfly 6" ANSI
28 Media Filter inlet 1
29 Cation in & out 2
10 Rp3,280,000
30 Anion in & out 2
31 Pump out & by pass 5
Flange 6" ANSI
32 Media Filter inlet 2
33 Cation in & out 4
20 Rp490,000
34 Anion in & out 4
35 Pump out & by pass 10
Socket 6" ANSI
Socket 6" 16 16 Rp450,000
36 Flexible joint 6" 4 4 Rp2,800,000
PVC RUCIKA Sch 40 JIS-k6741
37 Pipa 6" X 4000 45 45 Rp991,000
38 Pipa 4" X 4000 (Demin Refill) 25
39 Pipa 4" X 4000 (De ion Refill) 18 45 Rp550,000
40 Spare 2
Knee 6" Rucika 45°
41 Media filter front in 2
42 Media filter front in first bend 2
43 Corner Chanel 4
44 Near hangar chanel 2
45 Corner building 1
46 Wall to horz 1
47 Turn above head 2
30 Rp161,700
48 East wall front 2
49 East wall end 1
50 Floor level 2
51 Floor level to pump 2
52 Above floor level to pump 2
53 To pump Flange 2
54 Spare 5
Socket Rucika
Socket rucika untuk pipa 6" 45 45 Rp108,700
Knee 4" Rucika 45°
55 Jalur De-min 18
56 Jalur De-Ion 10 31 Rp80,000
57 Spare 3
Tee
56 Tee Reduce 4" ke 3" (By pass near transfer pump 2 2 Rp50,000
57 Tee 3" Transfer pump 1 1 Rp38,600

Valve
58 Valve 3" Ball (By pass near transfer pump) 2 2 Rp585,000
59 Valve 4" Butterfly (By pass near transfer pump) 2 2 Rp820,000

60 Flange 4" 4 4 Rp130,000

61 Sockets 4" 70 70 Rp51,300
62 Flange 5" 4 4 Rp185,000
63 Valve 5" 2 5 Rp900,000
64 Weld On PVC 717 (Lem PVC) 30 30 Rp145,000
65 Primer P70 15 15 Rp145,000
MOTOR PUMP MERK EBARA
66 100 X 80 FSS2FA 5 11 3 3 Rp135,000,000
67 150 X 125 FSSGA 11 2 2 Rp150,000,000
 Jumlah harga (1)

No Jenis Pekerjaan Jumlah Total Satuan

68 Galian & Finishing (meter) 43 43 Rp500,000
69 Pekerjaan Plumbing (1 Lot)
70 Pekerjaan Electrical ( 2 Panel Unit)
Jumlah harga (2)

Jumlah (1) + Jumlah (2)

 Job
Total harga SISA KET.
1 2 3 4 5 6 7
0 Jika panjang pipa Spears 4000mm maka
Rp106,400,000 5 6 2.5 3
0
1 0
1 0
1 0
1 0
Rp9,576,000
1 0
3 2
2
2 0
0
1 0
1 0
1 0
1 0
1 0
1 0
1 0
1 0
Rp9,900,000 1 0
1 0
1 0
1 0
1 0
1 0
1 0
1 0
4
0
1 0
2 0
Rp32,800,000
2 0
5 0
0
2 0
4 0
Rp9,800,000
4 0
10 0
0
Rp7,200,000 4 4 8 0
 Rp11,200,000 1 1 2 0
0
Rp44,595,000 19 25.7835
25 0
Rp24,750,000 18 -0.5
2
0
2 0
2 0
4 0
2 0
1 0
1 0
2 0
Rp4,851,000
2 0
1 0
2 0
2 0
2 0
2 0
5
0
Rp4,891,500 45 0
0
18 0
Rp2,480,000 10 0
3
0
Rp100,000 2 0
Rp38,600 1 0
0
0
Rp1,170,000 2
Rp1,640,000 2 0
0
Rp520,000 4 0
Rp3,591,000 10 10 50
4 0
2 0
Rp4,350,000 10 10 10 0
Rp2,175,000 5 5 5 0
0
Rp405,000,000 1 1 1 0
Rp300,000,000 2 0
 Rp987,028,100

Total Harga
Rp21,500,000
Rp41,400,000 10 org x 100.000x36 hari + 1 org SPV x 150.
Rp60,000,000
Rp122,900,000

Rp1,109,928,100 Data Harga Panel Belum masuk

Jika panjang pipa Spears 4000mm maka Qty Pipa sudah habis untuk Job 2 & Job3
64
 180

137,500 91,667
rg x 100.000x36 hari + 1 org SPV x 150.000x36

a Harga Panel Belum masuk

 Item Pekerjaan Volume Satuan Harga Jumlah harga

Galian tanah 69.6 m3 Rp 56,000.00 Rp 3,897,600.00

Buang tanah 69.6 m3 Rp 24,000.00 Rp 1,670,400.00
Plester Saluran 191.4 m2 Rp 35,000.00 Rp 6,699,000.00
Acian Saluran 191.4 m2 Rp 20,000.00 Rp 3,828,000.00
Siku 50.50.5 488.048 kg Rp 28,000.00 Rp 13,665,344.00
Plat Bordes t = 2 mm 51.04 kg Rp 28,000.00 Rp 1,429,120.00
Rp 31,189,464.00