REKAPITULASI BIAYA (EE)

PEKERJAAN : PEMBANGUNAN SARANA AIR BERSIH DI BURMESO ZONA VI (KANTOR BUPATI - KANTOR DPR)
LOKASI : KAMPUNG BURMESO - KABUPATEN MAMBERAMO RAYA
T. ANGGARAN : 2016

NO URAIAN JUMLAH

I PENGADAAN, PEMASANGAN PIPA DAN ACCESSORIES Rp 481,785,201.46

II BANGUNAN RESERVOIR 60 M3 (P=5.2 M, L=5.2 M, T=2.5 M) Rp 717,466,200.80

III PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH Rp 1,178,286.25

JEMBATAN PIPA BETANG 30 M Rp 535,589,577.27

REAL COST Rp 1,736,019,265.78

PPN 10 % Rp 173,601,926.58
TOTAL Rp 1,909,621,192.36
DIBULATKAN Rp 1,909,621,000.00

Terbilang : Satu Miliar Sembilan Ratus Sembilan Juta Enam Ratus Dua Puluh Satu Ribu Rupiah.
 REKAPITULASI BIAYA (OE)

PEKERJAAN : PEMBANGUNAN AIR BERSIH DI KAMPUNG ABAIMA

KABUPATEN : YALIMO
T. ANGGARAN : 2019

NO URAIAN JUMLAH

I BANGUNAN BRONCAP Rp 52,468,017.74

II PENGADAAN, PEMASANGAN PIPA DAN ACCESSORIES Rp 481,785,201.46

III MOBILISASI MATERIAL PIPA DAN ACCESSORIES DARI WAMENA - ABAIMA Rp 60,875,000.00

IV PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH Rp 41,240,018.63

REAL COST Rp 636,368,237.83

PPN 10 % Rp 63,636,823.78
TOTAL Rp 700,005,061.61
DIBULATKAN Rp 700,000,000.00

Terbilang : Tujuh Ratus Juta Rupiah.

 RENCANA ANGGARAN BIAYA

PEKERJAAN : BANGUNAN BRONCAP

LOKASI : KAMPUNG ABAIMA - KABUPATEN YALIMO
T. ANGGARAN : 2019

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00

II PEKERJAAN PASANGAN DAN BETON :

1 Pek. Beton 1: 3 : 5 M3 0.90 Rp 6,959,682.40 Rp 6,263,714.16
2 Pek. Beton 1: 2 : 3 Dinding M3 1.44 Rp 9,832,809.80 Rp 14,159,246.11
3 Pek. Beton 1: 2 : 3 lantai Intek M3 0.45 Rp 9,832,809.80 Rp 4,424,764.41
4 Pek. Plesteran 1 : 2, Tebal 15 mm M2 6.40 Rp 328,650.74 Rp 2,103,364.74
5 Pembesian dengan besi Polos Kg 216.00 Rp 57,039.04 Rp 12,320,432.64

III PENGADAAN PIPA DAN ACCESSORIES

1 Pipa GIP Ø 3" (Pipa OutLet) M 6.00 Rp 297,897.95 Rp 1,787,387.69
2 Pipa GIP Ø 3" (Pipa Penguras) M 6.00 Rp 297,897.95 Rp 1,787,387.69
3 Gatevalve Ø 3" (Pipa Outlet) Bh 1.00 Rp 1,964,700.00 Rp 1,964,700.00
4 Gatevalve Ø 3" (Pipa Penguras) Bh 1.00 Rp 1,964,700.00 Rp 1,964,700.00
5 Flange GIP Ø 3" Bh 2.00 Rp 347,501.40 Rp 695,002.80
6 Stub Flange 90 Ø 90mm Bh 2.00 Rp 450,855.00 Rp 901,710.00

IV PEMASANGAN PIPA DAN ACCESSORIES

1 Pas. Pipa GIP Ø 3" (Pipa Outlet) M 6.00 Rp 92,065.42 Rp 552,392.50
2 Pas. Pipa GIP Ø 3" (Pipa Penguras) M 6.00 Rp 92,065.42 Rp 552,392.50
3 Pas. Gatevalve Ø 3" (Pipa Outlet) Bh 1.00 Rp 185,625.00 Rp 185,625.00
4 Pas. Gatevalve Ø 3" (Pipa Penguras) Bh 1.00 Rp 185,625.00 Rp 185,625.00
5 Pas. Flange GIP Ø 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
6 Pas. Stub Flange Ø 90 mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
7 Pas. Strainer Flange Ø 3" Ls 1.00 Rp 200,000.00 Rp 200,000.00

V PEKERJAAN AKHIR
1 Pembersihan Akhir Ls 1.00 Rp 500,000.00 Rp 500,000.00

TOTAL Rp 52,468,017.74
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH

LOKASI : KAMPUNG ABAIMA - KABUPATEN YALIMO
THN ANGGARAN : 2019

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A. PEKERJAAN PENGADAAN PIPA DAN ACCESSORIES :

1 - Pipa HDPE Ø 1/2 M1 16.00 Rp 24,315.00 Rp 389,040.00
2 - Clamp Sadle Ø 2" x 1/2" BH 1.00 Rp 121,770.00 Rp 121,770.00
3 - Elbow drat luar HDPE Ø 1/2" BH 2.00 Rp 55,000.00 Rp 110,000.00
4 - Elbow drat Dalam HDPE Ø 1/2" BH 2.00 Rp 30,000.00 Rp 60,000.00
5 - Elbow HDPE Ø 1/2" BH 2.00 Rp 35,000.00 Rp 70,000.00
6 - Stop Kran Socket Ø 1/2 BH 1.00 Rp 45,000.00 Rp 45,000.00

SUB TOTAL A ( I + II ) Rp 795,810.00

B. PEKERJAAN PEMASANGAN PIPA HDPE DAN ACCESSORIES :

1 - Galian Tanah M3 0.54 Rp 89,100.00 Rp 48,205.52
2 - Urugan Tanah Kembali M3 0.18 Rp 42,707.50 Rp 7,701.97
3 - Pipa HDPE Ø 1/2" M1 16.00 Rp 12,000.00 Rp 192,000.00
4 - Pek. Pas Clamp Sadle Ø 2" x 1/2" BH 1.00 Rp 76,381.25 Rp 76,381.25
5 - Pek. Pas Elbow Drat Luar Ø 1/2" BH 2.00 Rp 5,000.00 Rp 10,000.00
6 - Pek. Pas Elbow Drat Dalam Ø 1/2" BH 2.00 Rp 5,000.00 Rp 10,000.00
7 - Pek. Pas Elbow HDPE Ø 1/2 BH 2.00 Rp 5,000.00 Rp 10,000.00
8 - Pek. Pas Stop Kran Ø 1/2" BH 1.00 Rp 28,187.50 Rp 28,187.50
SUB TOTAL B ( I + II ) Rp 382,476.25

SUB TOTAL (A + B) 1,178,286.25

JUMLAH UNTUK 35 SR 41,240,018.63
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN PIPA DAN ACCESSORIES

LOKASI : KAMPUNG ABAIMA - KABUPATEN YALIMO
T. ANGGARAN : 2019

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I Pekerjaan Pendahuluan
1 - Pembersihan Jalur Pipa M 1,841.40 Rp 3,470.50 Rp 6,390,578.70

II PENGADAAN PIPA HDPE DAN ACCESSORIES PIPA :

1 Pipa Hdpe Dia 90 mm M 191.40 Rp 148,694.23 Rp 28,460,076.00
2 Pipa Hdpe Dia 63 mm M 1,650.00 Rp 83,597.02 Rp 137,935,076.40
3 Stub Flange Dia 90 mm BH 8.00 Rp 450,855.00 Rp 3,606,840.00
4 'Stub Flange Dia 63 mm BH 6.00 Rp 283,061.40 Rp 1,698,368.40
5 Reduser Segmented 90mm x 63mm BH 1.00 Rp 91,516.80 Rp 91,516.80
6 Flange GIP Ø 3" BH 8.00 Rp 347,501.40 Rp 2,780,011.20
7 Flange GIP Ø 2" BH 8.00 Rp 216,197.40 Rp 1,729,579.20
8 Gate Valve Ø 3" BH 2.00 Rp 1,964,700.00 Rp 3,929,400.00
9 Gate Valve Ø 2" BH 2.00 Rp 1,251,150.00 Rp 2,502,300.00
10 Air Valve Ø 2" BH 2.00 Rp 3,468,750.00 Rp 6,937,500.00
11 Stub End dia 63 mm BH 2.00 Rp 82,671.00 Rp 165,342.00
12 Bend 45 Segmented dia 90 mm BH 4.00 Rp 271,699.80 Rp 1,086,799.20
13 Bend 45 Segmented dia 63 mm BH 4.00 Rp 135,759.00 Rp 543,036.00

III PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES :

1 Pekerjaan Galian Tanah M3 192.24 Rp 89,100.00 Rp 17,128,776.46
2 Pek. Urugan Tanah M3 64.08 Rp 42,707.50 Rp 2,736,727.35
3 Pek. Pas. Pipa HDPE Ø 90 mm M 191.40 Rp 41,066.67 Rp 7,860,160.00
4 Pek. Pas. Pipa HDPE Ø 63 mm M 1,650.00 Rp 31,945.83 Rp 52,710,625.00
5 Pek, Pas. Stub Flange Dia 90 mm BH 8.00 Rp 204,091.25 Rp 1,632,730.00
6 Pek, Pas. Stub Flange Dia 63 mm BH 6.00 Rp 133,581.25 Rp 801,487.50
7 Reduser Segmented 90mm x 63mm BH 1.00 Rp 234,643.75 Rp 234,643.75
8 Pek. Pas. Flange Ø 3" Bh 8.00 Rp 255,695.00 Rp 2,045,560.00
9 Pek. Pas. Flange Ø 2" Bh 8.00 Rp 255,695.00 Rp 2,045,560.00
10 Pek. Pas. Gate Valve Ø 3" Bh 2.00 Rp 185,625.00 Rp 371,250.00
11 Pek. Pas. Gate Valve Ø 2" Bh 2.00 Rp 185,625.00 Rp 371,250.00
12 Pek. Pas. Air Valve Ø 2" Bh 2.00 Rp 185,625.00 Rp 371,250.00
13 Pek. Pas. Stub End Ø 63mm BH 2.00 Rp 81,853.75 Rp 163,707.50
14 Pek. Pas. Bend Segmented 45o, Ø 3" Bh 4.00 Rp 81,881.25 Rp 327,525.00
15 Pek. Pas. Bend Segmented 45o, Ø 2" BH 4.00 Rp 81,881.25 Rp 327,525.00

IV PEKERJAAN AKHIR
1 Pengetesan Pipa Ls 1.00 Rp 2,000,000.00 Rp 2,000,000.00
2 Dokumentasi dan Pelaporan Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00

Rp 481,785,201.46
 RENCANA ANGGARAN BIAYA

PEKERJAAN : MOBILISASI MATERIAL PIPA DAN ACCESSORIES DARI WAMENA - ABAIMA

KABUPATEN : KAMPUNG ABAIMA - KABUPATEN YALIMO
T. ANGGARAN : 2019

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I SEWA TEMPAT / GUDANG

1 Sewa Tempat / Gudang Di wamena Ls 1.00 10,000,000.00 Rp 10,000,000.00
2 Sewa Tempat / Gudang Di Abaima Ls 1.00 10,000,000.00 Rp 10,000,000.00

II BIAYA MOBILISASI
1 Mobilisasi Material dari Wamena - Abaima Trip 3.00 8,625,000.00 Rp 25,875,000.00

III BIAYA MUAT DAN BONGKAR

1 Biaya Muat material di Wamena Ls 3.00 Rp 2,500,000.00 Rp 7,500,000.00
2 Biaya Bongkar material di Abaima Ls 3.00 Rp 2,500,000.00 Rp 7,500,000.00

JUMLAH TOTAL Rp 60,875,000.00

C. BREAKDOWN HARGA BAHAN NON LOKAL (HARGA WAMENA)

1 Pipa HDPE dia 90 mm M' Rp 148,694.23

2 Pipa HDPE dia 63 mm M' Rp 83,597.02
3 Pipa HDPE dia 25 mm M' Rp 24,315.00
4 Stub Flange dia 90 mm Bh Rp 450,855.00
5 Stub Flange dia 63 mm Bh Rp 283,061.40
6 Stub End dia 63 mm Bh Rp 82,671.00
7 Bend 90 Segmented dia 90 mm Bh Rp 303,955.80
8 Bend 90 Segmented dia 63 mm Bh Rp 144,831.00
9 Reduser Segmented 90 x 63 Bh Rp 91,516.80
10 Clamp Saddle dia 63 mm x 1/2" Bh Rp 121,770.00
11 Elbow drat luar HDPE Ø 1/2" Bh Rp 68,092.50
12 Elbow drat Dalam HDPE Ø 1/2" Bh Rp 68,092.50
13 Elbow HDPE Ø 1/2" Bh Rp 68,092.50
14 Stop Kran 1/2" Bh Rp 94,972.50
15 Pipa GIP Dia 3" M' Rp 297,897.95
16 All Flange dia 90mm Bh Rp 347,501.40
17 Gate Valve Dia 3" Bh Rp 1,964,700.00
18 Gate Valve Dia 2" Bh Rp 1,251,150.00
19 Air Valve Dia 2" Bh Rp 3,468,750.00
 DAFTAR HARGA SATUAN BAHAN DAN UPAH

PEKERJAAN : PEMBANGUNAN AIR BERSIH DI KAMPUNG ABAIMA

KABUPATEN : YALIMO
T. ANGGARAN : 2019

A UPAH KERJA
1 Pekerja Org/Hr = Rp. 175,000.00
2 Tukang Org/Hr = Rp. 200,000.00
3 Kepala Tukang Org/Hr = Rp. 250,000.00
4 Mandor Org/Hr = Rp. 275,000.00

B BAHAN LOKAL
1 Batu Kali /M3 = Rp. 1,100,000.00
2 Pasir Urug /M3 = Rp. 1,200,000.00
3 Pasir Pasangan /M3 = Rp. 1,200,000.00
4 Pasir Beton /M3 = Rp. 1,200,000.00
5 Kayu Putih (Balok / Papan) /M3 = Rp. 3,500,000.00
6 Kayu Cina / Damar (Balok / Papan) /M3 = Rp. 3,500,000.00
7 Semen PC /Kg = Rp. 19,688.00
8 Paku Biasa /Kg = Rp. 57,300.00
9 Kawat Bronjong 4 mm /Kg = Rp. 71,777.00
10 Kawat Ikat /Kg = Rp. 57,300.00
11 Kawat Las /dos' = Rp. 398,200.00
12 Baut mur 3/8" - 20 cm /Bh = Rp. 7,500.00
13 Besi Beton Polos /Kg = Rp. 45,820.64
14 Besi Baja L 50.50.5 - 6M /Kg = Rp. 822,200.00
15 Sealant /Tube = Rp. 15,000.00
16 Besi Plat t = 15 mm (1 x 1,5 m ) m² = Rp. 1,200,000.00

C PERALATAN DAN PERLENGKAPAN

1 Alat Pemotong pipa LS = Rp. 750,000.00
2 Alat pemotong besi 28 m LS = Rp. 1,750,000.00
3 Paralatan Las LS = Rp. 750,000.00
4 Peralatan Listrik LS = Rp. 525,000.00
5 Kompresor hari = Rp. 125,000.00
 ANALISA HARGA SATUAN
A PEKERJAAN PENDUKUNG

1.6.14.b . 1.00 M3 PEK. BONGKARAN PLESTERAN DINDING LAMA

6.14.1 Tenaga
Pekerja 6.667 Oh X Rp. 175,000.00 = Rp. 1,166,725.00
Mandor 0.333 Oh X Rp. 275,000.00 = Rp. 91,575.00
Jumlah ( 1 ) = Rp. 1,258,300.00
Over Head 10 % = Rp. 125,830.00
Total = Rp. 1,384,130.00

2.6.1 . 1.00 M3 PEK. GALIAN BIASA

6.1.1 Tenaga
Pekerja 0.4000 Oh X Rp. 175,000.00 = Rp. 70,000.00
Mandor 0.0400 Oh X Rp. 275,000.00 = Rp. 11,000.00
Jumlah ( 1 ) = Rp. 81,000.00
Over Head 10 % = Rp. 8,100.00
Total = Rp. 89,100.00

2.6.9 . 1.00 M3 PEK. URUGAN TANAH KEMBALI

6.9.1 Tenaga
Pekerja 0.1920 Oh X Rp. 175,000.00 = Rp. 33,600.00
Mandor 0.0190 Oh X Rp. 275,000.00 = Rp. 5,225.00
Jumlah ( 1 ) = Rp. 38,825.00
Over Head 10 % = Rp. 3,882.50
Total = Rp. 42,707.50

5.6.2 . 1.00 M2 PEK. PLESTERAN 1 PC : 2 PSR, TEBAL 15 MM

6.2.1 Bahan
Semen PC 8.520 Kg X Rp. 19,688.00 = Rp. 167,741.76
Pasir pasangan 0.017 M3 X Rp. 1,200,000.00 = Rp. 20,400.00
Jumlah ( 1 ) = Rp. 188,141.76
Pekerja 0.200 Oh X Rp. 175,000.00 = Rp. 35,000.00
Tukang 0.150 Oh X Rp. 200,000.00 = Rp. 30,000.00
Kepala Tukang 0.015 Oh X Rp. 250,000.00 = Rp. 3,750.00
Mandor 0.010 Oh X Rp. 275,000.00 = Rp. 2,750.00
Jumlah ( 2 ) = Rp. 71,500.00
Jumlah ( 1 ) + ( 2 ) = Rp. 259,641.76
Over Head 10 % = Rp. 25,964.18
Total = Rp. 285,605.94

7.6.1 . 1.00 M3 BETON TUMBUK 1 PC : 3 PSR : 5 KRL

6.1.1 Bahan
Semen PC 218.000 Kg X Rp. 19,688.00 = Rp. 4,291,984.00
Pasir beton 0.520 M3 X Rp. 1,200,000.00 = Rp. 624,000.00
Koral beton 0.870 M3 X Rp. 1,200,000.00 = Rp. 1,044,000.00
Jumlah ( 1 ) = Rp. 5,959,984.00
6.1.2 Tenaga
Pekerja 1.6500 Oh X Rp. 175,000.00 = Rp. 288,750.00
Tukang 0.2500 Oh X Rp. 200,000.00 = Rp. 50,000.00
Kepala Tukang 0.0250 Oh X Rp. 250,000.00 = Rp. 6,250.00
Mandor 0.0800 Oh X Rp. 275,000.00 = Rp. 22,000.00
Jumlah ( 2 ) = Rp. 367,000.00
Jumlah ( 1 ) + ( 2 ) = Rp. 6,326,984.00
Over Head 10 % = Rp. 632,698.40
Total = Rp. 6,959,682.40

7.6.13 . 1.00 M3 BETON TUMBUK 1 PC : 2 PSR : 3 KRL

6.13.1 Bahan
Semen PC 336.000 Kg X Rp. 19,688.00 = Rp. 6,615,168.00
Pasir beton 0.540 M3 X Rp. 1,200,000.00 = Rp. 648,000.00
Koral beton 0.810 M3 X Rp. 1,200,000.00 = Rp. 972,000.00
Jumlah ( 1 ) = Rp. 8,235,168.00
6.13.2 Tenaga
Pekerja 2.0000 Oh X Rp. 175,000.00 = Rp. 350,000.00
Tukang 0.3500 Oh X Rp. 200,000.00 = Rp. 70,000.00
Kepala Tukang 0.0350 Oh X Rp. 250,000.00 = Rp. 8,750.00
Mandor 1.0000 Oh X Rp. 275,000.00 = Rp. 275,000.00
Jumlah ( 2 ) = Rp. 703,750.00
Jumlah ( 1 ) + ( 2 ) = Rp. 8,938,918.00
Over Head 10 % = Rp. 893,891.80
Total = Rp. 9,832,809.80
7.6.25 . 1.00 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR
6.25.1 Bahan
Besi beton ( polos/ulir ) 1.0500 Kg X Rp. 45,820.64 = Rp. 48,111.67
Kawat ikat beton 0.0150 Kg X Rp. 57,300.00 = Rp. 859.50
Jumlah ( 1 ) = Rp. 48,971.17
6.25.2 Tenaga
Pekerja 0.0070 Oh X Rp. 175,000.00 = Rp. 1,225.00
Tukang 0.0070 Oh X Rp. 200,000.00 = Rp. 1,400.00
Kepala Tukang 0.0007 Oh X Rp. 250,000.00 = Rp. 175.00
Mandor 0.0003 Oh X Rp. 275,000.00 = Rp. 82.50
Jumlah ( 2 ) = Rp. 2,882.50
Jumlah ( 1 ) + ( 2 ) = Rp. 51,853.67
Over Head 10 % = Rp. 5,185.37
Total = Rp. 57,039.04

7.6.33 . 1.00 M2 PAS. BEKISTING UNTUK DINDING

6.33.1 Bahan
Kayu terentang 0.030 M3 X Rp. 3,500,000.00 = Rp. 105,000.00
Paku biasa 0.400 Kg X Rp. 57,300.00 = Rp. 22,920.00
Balok kayu 0.020 M3 X Rp. 3,500,000.00 = Rp. 70,000.00
Papan 0.026 Lbr X Rp. 3,500,000.00 = Rp. 89,600.00
Penjaga jarak bekisting 4.000 bh X Rp. 5,000.00 = Rp. 20,000.00
Jumlah ( 1 ) = Rp. 307,520.00
6.33.2 Tenaga
Pekerja 0.3200 Oh X Rp. 175,000.00 = Rp. 56,000.00
Tukang 0.3300 Oh X Rp. 200,000.00 = Rp. 66,000.00
Kepala Tukang 0.0330 Oh X Rp. 250,000.00 = Rp. 8,250.00
Mandor 0.0060 Oh X Rp. 275,000.00 = Rp. 1,650.00
Jumlah ( 2 ) = Rp. 131,900.00
Jumlah ( 1 ) + ( 2 ) = Rp. 439,420.00
Over Head 10 % = Rp. 43,942.00
Total = Rp. 483,362.00
B PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES

B1 1.00 M1 PEK.PEMASANGAN PE 63 MM (2")

Pekerja 0.0583 OH X Rp. 175,000.00 = Rp. 10,208.33
Tukang 0.0350 OH X Rp. 200,000.00 = Rp. 7,000.00
Mandor 0.0067 OH X Rp. 275,000.00 = Rp. 1,833.33
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 29,041.67
Over Head 10 % = Rp. 2,904.17
Total = Rp. 31,945.83

B2 1.00 M1 PEK.PEMASANGAN PIPA PE 90 MM (3")

Pekerja 0.0833 OH X Rp. 175,000.00 = Rp. 14,583.33
Tukang 0.0500 OH X Rp. 200,000.00 = Rp. 10,000.00
Mandor 0.0100 OH X Rp. 275,000.00 = Rp. 2,750.00
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 37,333.33
Over Head 10 % = Rp. 3,733.33
Total = Rp. 41,066.67

B5 1.00 M2 PEK.PEMBERSIHAN JALUR PIPA

Pekerja 0.0150 OH X Rp. 175,000.00 = Rp. 2,625.00
Mandor 0.0002 OH X Rp. 200,000.00 = Rp. 30.00
Peralatan 1.0000 Ls X Rp. 500.00 = Rp. 500.00
Jumlah ( 1 ) = Rp. 3,155.00
Over Head 10 % = Rp. 315.50
Total = Rp. 3,470.50

B8 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 2" - 3"

Pekerja 0.5400 OH X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2000 OH X Rp. 200,000.00 = Rp. 40,000.00
Mandor 0.0700 OH X Rp. 275,000.00 = Rp. 19,250.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 168,750.00
Over Head 10 % = Rp. 16,875.00
Total = Rp. 185,625.00

B10 1.00 M1 PEK.PASANGAN PIPA GIP Dia.3"

Pekerja 0.2833 H/O X Rp. 175,000.00 = Rp. 49,583.33
Mandor 0.002833 H/O X Rp. 275,000.00 = Rp. 779.17
Tukang Pipa 0.1417 H/O X Rp. 200,000.00 = Rp. 28,333.33
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 83,695.83
Over Head 10 % = Rp. 8,369.58
Total = Rp. 92,065.42

B11 1.00 M1 PEK.PASANGAN PIPA GIP Dia.2"

Pekerja 0.2667 H/O X Rp. 175,000.00 = Rp. 46,666.67
Mandor 0.0027 H/O X Rp. 275,000.00 = Rp. 733.33
Tukang Pipa 0.1333 H/O X Rp. 200,000.00 = Rp. 26,666.67
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 79,066.67
Over Head 10 % = Rp. 7,906.67
Total = Rp. 86,973.33

B12 1.00 BH PEK.PEMASANGAN AIR VALVE DIA. 2"

Pekerja 0.5400 H/O X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2000 H/O X Rp. 200,000.00 = Rp. 40,000.00
Mandor 0.0700 H/O X Rp. 275,000.00 = Rp. 19,250.00
Peralatan Dan Pengelasan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 168,750.00
Over Head 10 % = Rp. 16,875.00
Total = Rp. 185,625.00

B42 1.00 BH PEK. PASANGAN KRAN AIR GIP Dia 1/2"

Pekerja 0.0200 H/O X Rp. 175,000.00 = Rp. 3,500.00
Mandor 0.0002 H/O X Rp. 200,000.00 = Rp. 40.00
Tukang Pipa 0.0712 H/O X Rp. 275,000.00 = Rp. 19,585.00
Peralatan 1.0000 Ls X Rp. 2,500.00 = Rp. 2,500.00
Jumlah ( 1 ) = Rp. 25,625.00
Over Head 10 % = Rp. 2,562.50
Total = Rp. 28,187.50
B20 1.00 BH PEK. PASANGAN BEND SEGMENTED DIA 90 ( 90o , 45o , 22.5o )
Pekerja 0.2500 H/O X Rp. 175,000.00 = Rp. 43,750.00
Mandor 0.0025 H/O X Rp. 275,000.00 = Rp. 687.50
Tukang las 0.1250 H/O X Rp. 200,000.00 = Rp. 25,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,437.50
Over Head 10 % = Rp. 7,443.75
Total = Rp. 81,881.25

B63 1.00 BH PEK. PASANGAN CLAMP SADLE 2" - 1/2"

Pekerja 0.2500 H/O X Rp. 175,000.00 = Rp. 43,750.00
Mandor 0.0025 H/O X Rp. 275,000.00 = Rp. 687.50
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 69,437.50
Over Head 10 % = Rp. 6,943.75
Total = Rp. 76,381.25

B30 1.00 BH PEK. PASANGAN REDUCER SEGMENTED Dia 90 X 63MM

Pekerja 0.7500 H/O X Rp. 175,000.00 = Rp. 131,250.00
Mandor 0.0075 H/O X Rp. 275,000.00 = Rp. 2,062.50
Tukang Pipa 0.3750 H/O X Rp. 200,000.00 = Rp. 75,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 213,312.50
Over Head 10 % = Rp. 21,331.25
Total = Rp. 234,643.75

B35 1.00 BH PEK. PASANGAN STUB END SEGMENTED 63MM

Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang Pipa 0.0360 H/O X Rp. 200,000.00 = Rp. 7,200.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,412.50
Over Head 10 % = Rp. 7,441.25
Total = Rp. 81,853.75

B40 1.00 BH PEK. PASANGAN FLANGE 2" - 4"

Pekerja 1.0000 H/O X Rp. 175,000.00 = Rp. 175,000.00
Mandor 0.0100 H/O X Rp. 275,000.00 = Rp. 2,750.00
Tukang Pipa 0.1985 H/O X Rp. 200,000.00 = Rp. 39,700.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 232,450.00
Over Head 10 % = Rp. 23,245.00
Total = Rp. 255,695.00
B78 1.00 BH PEK.PASANGAN BOX GATE VALVE
Cor Beton 1 PC : 3 Ps : 5 Kr 0.0450 M3 X Rp. 6,959,682.40 = Rp. 313,185.71
Plat Besi 2mm 0.2070 M2 X Rp. - = Rp. -
Bekisting Beton 1.4400 M2 X Rp. 483,362.00 = Rp. 696,041.28
Acc & Kunci 1.0000 Bh X Rp. 50,000.00 = Rp. 50,000.00
Pekerja 1.0000 H/O X Rp. 175,000.00 = Rp. 175,000.00
Mandor 0.0100 H/O X Rp. 275,000.00 = Rp. 2,750.00
Tukang Batu 0.6000 H/O X Rp. 200,000.00 = Rp. 120,000.00
Jumlah ( 1 ) = Rp. 1,356,976.99
Over Head 10 % = Rp. 135,697.70
Total = Rp. 1,492,674.69

B41 1.00 UNIT PEK.PASANGAN PLAT MANHOLE + KUNCI

Plat Besi 2mm 0.4225 M2 X Rp. 3,500,000.00 = Rp. 1,478,750.00
Besi Profil C 50.50.5 1.0000 Bh X Rp. 822,200.00 = Rp. 822,200.00
Acc & Kunci 1.0000 Bh X Rp. 50,000.00 = Rp. 50,000.00
Pekerja 1.0000 H/O X Rp. 175,000.00 = Rp. 175,000.00
Mandor 0.0100 H/O X Rp. 275,000.00 = Rp. 2,750.00
Tukang Batu 0.6000 H/O X Rp. 200,000.00 = Rp. 120,000.00
Peralatan 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 2,658,700.00
Over Head 10 % = Rp. 265,870.00
Total = Rp. 2,924,570.00
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA A)

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

1 Air Valve 4" Bh 1.00 Rp 6,534,300.00 Rp 6,534,300.00

2 Air valve 6" Bh 1.00 Rp 9,801,450.00 Rp 9,801,450.00
3 Baut + Mur + Ring Pcs 60.00 Rp 7,500.00 Rp 450,000.00
8 Flang 4" Bh 2.00 Rp 511,097.40 Rp 1,022,194.80
9 Flang 6" Bh 3.00 Rp 762,456.60 Rp 2,287,369.80
10 Gate Valve 4" Bh 1.00 Rp 2,611,050.00 Rp 2,611,050.00
11 Gate Valve 6" Bh 1.00 Rp 3,862,200.00 Rp 3,862,200.00
12 Pipa GIP 4" M 2.00 Rp 381,715.17 Rp 763,430.33
20 Stub Flang 110mm Bh 6.00 Rp 526,755.00 Rp 3,160,530.00
21 Stub Flang 160mm Bh 2.00 Rp 629,535.00 Rp 1,259,070.00
22 Tee All Flang 4x4x4 Bh 1.00 Rp 944,235.00 Rp 944,235.00
23 Tee Reduser 6 x 4 Bh 1.00 Rp 934,647.00 Rp 934,647.00

JUMLAH TOTAL Rp 33,630,476.93

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA B)

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

1 Air valve 4" Bh 2.00 Rp 6,534,300.00 Rp 13,068,600.00

2 Baut + Mur + Ring Pcs 102.00 Rp 7,500.00 Rp 765,000.00
3 Bend 22 Segmented Ø 110mm Bh 1.00 Rp 404,316.60 Rp 404,316.60
4 Bend 90 Segmented Ø 63mm Bh 1.00 Rp 144,831.00 Rp 144,831.00
5 Elbow 4" GIP Bh 1.00 Rp 893,626.08 Rp 893,626.08
7 Flang 4" Bh 14.00 Rp 511,097.40 Rp 7,155,363.60
8 Gate Valve 4" Bh 3.00 Rp 2,611,050.00 Rp 7,833,150.00
9 Pipa GIP 4" M 20.00 Rp 381,715.17 Rp 7,634,303.33
10 Pipa HDPE 110 mm M 290.00 Rp 340,086.21 Rp 98,625,000.00
11 Pipa HDPE 63 mm M 612.00 Rp 124,698.28 Rp 76,315,344.83
13 Reduser Segmented 110 mm x 63mm Bh 1.00 Rp 140,861.40 Rp 140,861.40
15 Stub End 63 mm Bh 1.00 Rp 82,671.00 Rp 82,671.00
16 Stub Flang 110mm Bh 7.00 Rp 526,755.00 Rp 3,687,285.00
17 Tee All Flang 4x4x4 Bh 4.00 Rp 944,235.00 Rp 3,776,940.00

JUMLAH TOTAL Rp 220,527,292.84

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA C)

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

Baut + Mur + Ring Pcs 6.00 Rp 7,500.00 Rp 45,000.00

Bend 90 Segmented Ø 110mm Bh 2.00 Rp 404,316.60 Rp 808,633.20
Bend 90 Segmented Ø 63mm Bh 1.00 Rp 144,831.00 Rp 144,831.00
Equal Tee Segmented 110mm Bh 1.00 Rp 450,147.00 Rp 450,147.00
Flang 4" Bh 1.00 Rp 511,097.40 Rp 511,097.40
Pipa HDPE 110mm M 42.00 Rp 340,086.21 Rp 14,283,620.69
Pipa HDPE 63mm M 826.00 Rp 124,698.28 Rp 103,000,775.86
Pipa HDPE 90mm M 100.00 Rp 249,396.55 Rp 24,939,655.17
Reduser Segmented 110mm x 90mm Bh 1.00 Rp 165,958.20 Rp 165,958.20
Stub End 63mm Bh 1.00 Rp 82,671.00 Rp 82,671.00
Stub Flang 110mm Bh 2.00 Rp 526,755.00 Rp 1,053,510.00
Unequal Tee Segmented 110x63mm Bh 1.00 Rp 527,933.40 Rp 527,933.40

JUMLAH TOTAL Rp 146,013,832.92

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA F)

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

Air valve 6" Bh 1.00 Rp 9,801,450.00 Rp 9,801,450.00

Baut + Mur + Ring Pcs 72.00 Rp 7,500.00 Rp 540,000.00
Elbow GIP 4" Bh 1.00 Rp 381,715.17 Rp 381,715.17
Flang 4" Bh 4.00 Rp 511,097.40 Rp 2,044,389.60
Gate Valve 4" Bh 2.00 Rp 2,611,050.00 Rp 5,222,100.00
Pipa GIP 4" M 12.00 Rp 381,715.17 Rp 4,580,582.00
Pipa HDPE 110mm M 11.00 Rp 340,086.21 Rp 3,740,948.28
Stub Flang 160mm Bh 2.00 Rp 629,535.00 Rp 1,259,070.00
Tee All Flang 4x4x4 Bh 2.00 Rp 944,235.00 Rp 1,888,470.00

JUMLAH TOTAL Rp 29,458,725.04

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA A

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT A1
Pemasangan Stub Flang 160mm Bh 2.00 Rp 265,196.25 Rp 530,392.50
Pemasangan Air valve 6" Bh 1.00 Rp 185,625.00 Rp 185,625.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00

JOINT A2
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee Reduser 6 x 4 Bh 1.00 Rp 196,453.13 Rp 196,453.13
Pemasangan Flang 6" Bh 3.00 Rp 280,225.00 Rp 840,675.00
Pemasangan Flang 4" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Gate Valve 6" Bh 1.00 Rp 193,050.00 Rp 193,050.00
Pemasangan Gate Valve 4" Bh 1.00 Rp 193,050.00 Rp 193,050.00
Pemasangan Pipa GIP 4" M 2.00 Rp 83,732.00 Rp 167,464.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT A3
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Air Valve 4" Bh 1.00 Rp 193,050.00 Rp 193,050.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pekerjaan Galian Pipa HDPE 110mm (Joint A3 - A4) M3 60.00 Rp 89,100.00 Rp 5,346,000.00
Pekerjaan Urugan tanah kembali (Joint A3 - A4) M3 15.00 Rp 42,707.50 Rp 640,612.50

JOINT A4
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 4" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00

JUMLAH TOTAL Rp 10,221,757.13

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA B

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT B2
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Air valve 4" Bh 1.00 Rp 185,625.00 Rp 185,625.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00

JOINT B3
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Gate Valve 4" Bh 2.00 Rp 193,050.00 Rp 386,100.00
Pemasangan Pipa GIP 4" M 2.00 Rp 104,795.63 Rp 209,591.25
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT B4
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Elbow 4" GIP Bh 1.00 Rp 117,810.00 Rp 117,810.00
Pemasangan Flang 4" Bh 5.00 Rp 255,695.00 Rp 1,278,475.00
Pemasangan Air Valve 4" Bh 1.00 Rp 185,625.00 Rp 185,625.00
Pemasangan Pipa GIP 4" (Joint B4) M 6.00 Rp 104,795.63 Rp 628,773.75
Pemasangan Baut + Mur + Ring Pcs 24.00 Rp 500.00 Rp 12,000.00

JOINT B5
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Gate Valve 4" Bh 1.00 Rp 193,050.00 Rp 193,050.00
Pemasangan Flang 4" Bh 4.00 Rp 255,695.00 Rp 1,022,780.00
Pemasangan Baut + Mur + Ring Pcs 30.00 Rp 500.00 Rp 15,000.00
Pemasangan Pipa GIP 4" (Joint B5 - B6) M 6.00 Rp 104,795.63 Rp 628,773.75
Pekerjaan Galian Pipa GIP 4" (Joint B5 - B6) M3 0.36 Rp 89,100.00 Rp 32,076.00
Pekerjaan Urugan tanah kembali (Joint B5 - B6) M3 0.09 Rp 42,707.50 Rp 3,843.68

JOINT B7
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 110 mm x 63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Flang 4" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa HDPE 63mm (Joint B7 - B8) M 12.00 Rp 31,945.83 Rp 383,350.00
Pekerjaan Galian Crossing Jalan Aspal (Joint B7 - B8) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint B7 - B8) M3 0.01 Rp 9,832,809.80 Rp 70,796.23
 JOINT B8
Pemasangan Bend 90 Segmented Ø 63mm Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Stub End 63 mm (Joint B10) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Pipa HDPE 63mm (Joint B8 - B10) M 600.00 Rp 31,945.83 Rp 19,167,500.00
Pekerjaan Galian Pipa HDPE 63mm (Joint B8 - B10) M3 24.00 Rp 89,100.00 Rp 2,138,400.00
Pekerjaan Urugan tanah kembali (Joint B8 - B10) M3 6.00 Rp 42,707.50 Rp 256,245.00

JOINT B9
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Flang 4" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Pipa GIP 4" (Joint B9 - Reservoir VI) M 6.00 Rp 104,795.63 Rp 628,773.75
Pemasangan Pipa HDPE 110mm (Joint B9 - B11) M 290.00 Rp 43,312.50 Rp 12,560,625.00
Pekerjaan Galian Pipa GIP 4" (Joint B9 - Reservoir VI) M3 0.36 Rp 89,100.00 Rp 32,076.00
Pekerjaan Galian Pipa HDPE 110mm (Joint B9 - B11) M3 17.40 Rp 89,100.00 Rp 1,550,340.00
Pekerjaan Urugan tanah kembali (Joint B9 - Reservoir VI) M3 0.09 Rp 42,707.50 Rp 3,843.68
Pekerjaan Urugan tanah kembali (Joint B9 - B11) M3 4.35 Rp 42,707.50 Rp 185,777.63

JOINT B11
Pemasangan Bend 22 Segmented Ø 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25

JUMLAH TOTAL Rp 46,030,306.96

RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA C

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT C1
Pemasangan Bend 90 Segmented Ø 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 110mm (Joint C1 - C2) M 6.00 Rp 43,312.50 Rp 259,875.00

JOINT C2
Pemasangan Unequal Tee Segmented 110x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 63mm (Joint C2 - C3) M 6.00 Rp 31,945.83 Rp 191,675.00
Pekerjaan Galian Pipa HDPE 63mm (Joint C2 - C3) M 0.24 Rp 89,100.00 Rp 21,384.00
Pekerjaan Urugan Tanah Kembali (Joint C2 - C3) M 0.01 Rp 42,707.50 Rp 614.99
Pekerjaan Galian Pipa HDPE 110mm (Joint C2 - C6) M 60.00 Rp 89,100.00 Rp 5,346,000.00
Pekerjaan Urugan Tanah Kembali (Joint C2 - C6) M 15.00 Rp 42,707.50 Rp 640,612.50

JOINT C3
Pemasangan Bend 90 Segmented Ø 63mm Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint C3 - C5) M 820.00 Rp 31,945.83 Rp 26,195,583.33
Pekerjaan Galian Pipa HDPE 63mm (Joint C3 - C5) M 32.80 Rp 89,100.00 Rp 2,922,480.00
Pekerjaan Urugan Tanah Kembali (Joint C3 - C5) M 8.20 Rp 42,707.50 Rp 350,201.50
Pemasangan Stub End 63mm (Joint C5) Bh 1.00 Rp 106,933.75 Rp 106,933.75

JOINT C6
Pemasangan Equal Tee Segmented 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 4" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Pipa HDPE 110mm (Joint C6) M 18.00 Rp 43,312.50 Rp 779,625.00
 Pemasangan Pipa HDPE 110mm (Joint C6 - C7) M 18.00 Rp 43,312.50 Rp 779,625.00

JOINT C7
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Bend 90 Segmented Ø 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 110mm x 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint C7 - D4) M 100.00 Rp 41,066.67 Rp 4,106,666.67
Pekerjaan Galian Pipa HDPE 90mm (Joint C7 - D4) M 6.00 Rp 89,100.00 Rp 534,600.00
Pekerjaan Urugan Tanah Kembali (Joint C7 - D4) M 1.50 Rp 42,707.50 Rp 64,061.25
Pekerjaan Galian Crossing Jalan Aspal (Joint C7 - D4) M 6.00 Rp 278,437.50 Rp 1,670,625.00
Pekerjaan Beton Tumbuk (Joint D4) M3 0.18 Rp 9,832,809.80 Rp 1,769,905.76

JUMLAH TOTAL Rp 47,509,683.75

RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA F

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

INTEK BRONCAP
Pemasangan Pipa HDPE 110mm (Intek Broncap - Reservoir I M 990.00 Rp 43,312.50 Rp 42,879,375.00

JOINT F1
Pemasangan Stub Flang 160mm Bh 2.00 Rp 265,196.25 Rp 530,392.50
Pemasangan Air valve 6" Bh 1.00 Rp 185,625.00 Rp 185,625.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00

JOINT F2
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Elbow GIP 4" (Joint Reservoir I) Bh 1.00 Rp 117,810.00 Rp 117,810.00
Pemasangan Gate Valve 4" Bh 2.00 Rp 193,050.00 Rp 386,100.00
Pemasangan Flang 4" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 42.00 Rp 500.00 Rp 21,000.00
Pemasangan Pipa GIP 4" (Joint F2 - Reservoir I) M 12.00 Rp 104,795.63 Rp 1,257,547.50
Pemasangan Pipa HDPE 110mm (Joint F2 - F3) M 8.00 Rp 43,312.50 Rp 346,500.00
Pekerjaan Galian Pipa HDPE 110mm (Joint F2 - F3) M 0.48 Rp 89,100.00 Rp 42,768.00
Pekerjaan Urugan Tanah Kembali (Joint F2 - F3) M 0.12 Rp 42,707.50 Rp 5,124.90

JOINT F3
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Flang 4" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JUMLAH TOTAL Rp 47,769,374.15

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN BANGUNAN BRONCAP

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00

II. PEKERJAAN TANAH :

1 Galian Tanah M3 1.80 Rp 89,100.00 Rp 160,380.00
2 Urugan Pasir M 3
0.45 Rp 1,644,775.00 Rp 740,148.75

II PENGADAAN PIPA DAN ACCESSORIES

1 Gate Valve Ø 4" Bh 2.00 Rp 2,611,050.00 Rp 5,222,100.00
2 Stub Flange Ø 110 mm Bh. 2.00 Rp 526,755.00 Rp 1,053,510.00
3 Pipa Gip Ø 4" M 4.00 Rp 436,710.00 Rp 1,746,840.00
4 Flange Ø 4" Bh. 2.00 Rp 511,097.40 Rp 1,022,194.80

II PEKERJAAN PASANGAN DAN BETON :

1 Pek. Beton 1 : 3 : 5 M3 0.90 Rp 6,959,682.40 Rp 6,263,714.16
2 Pek. Beton 1: 2 : 3 (Lantai) M3 1.35 Rp 9,832,809.80 Rp 13,274,293.23
3 Pek. Beton 1: 2 : 3 (Dinding) M3 0.30 Rp 3,468,750.00 Rp 1,040,625.00
4 Pek. Bekisting Dinding Beton M2 3.00 Rp 483,362.00 Rp 1,450,086.00
5 Pek. Plesteran 1 : 2, Tebal 15 mm M2 1.50 Rp 285,605.94 Rp 428,408.90
6 Pek Acian (Lantai dan Dinding) M 2
10.50 Rp 126,429.60 Rp 1,327,510.80
7 Pembesian dengan besi Polos Kg 132.00 Rp 57,039.04 Rp 7,529,153.28
8 Pasangan Pipa HDPE Ø 110mm M 20.00 Rp 43,312.50 Rp 866,250.00
9 Pasangan Pipa GIP Ø 4" M 4.00 Rp 31,945.83 Rp 127,783.33
10 Pas. Stub Flange Ø 110 mm Bh. 2.00 Rp 204,091.25 Rp 408,182.50
11 Pas. Flange Ø 4" Bh. 2.00 Rp 255,695.00 Rp 511,390.00
12 Pas. Gate Valve Ø 4" Bh 2.00 Rp 193,050.00 Rp 386,100.00

TOTAL Rp 45,058,670.76
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGAN INTAKE I

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I PEKERJAAN PENDAHULUAN :
1 Papan Nama Pekerjaan Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00
2 Pembuatan Kamp Pekerja M2 36.00 Rp 1,836,846.00 Rp 66,126,456.00
3 Pembuatan Gudang M2 6.00 Rp 1,836,846.00 Rp 11,021,076.00
4 Pek. Pembuangan Sedimentasi M3 48.00 Rp 89,100.00 Rp 4,276,800.00

II PEKERJAAN PENGADAAN
1 Gate Valve Flange Ø 4" Bh. 1.00 Rp 2,611,050.00 Rp 2,611,050.00
2 Pipa GIP Ø 3" M 12.00 Rp 241,200.00 Rp 2,894,400.00

II PEKERJAAN PASANGAN :
1 Pas. Pipa GIP Ø 3" M 12.00 Rp 86,973.33 Rp 1,043,680.00
2 Pas. Mainhole Unit 2.00 Rp 2,924,570.00 Rp 5,849,140.00
3 Pas. Bar Screen Ls 1.00 Rp 500,000.00 Rp 500,000.00
4 Pas. Gate Valve Ø 4" Bh 1.00 Rp 193,050.00 Rp 193,050.00

III PEKERJAAN BETON :

1 Pekerjaan Plesteran 1 : 2, Tebal 15 mm M2 29.20 Rp 328,650.74 Rp 9,596,601.61
2 Pek Acian Dinding Dan Lantai M2 53.20 Rp 126,429.60 Rp 6,726,054.72
3 Beton bertulang 1 : 2 : 3 (Dasar Intek) M3 8.00 Rp 9,832,809.80 Rp 78,662,478.40
4 Beton Tumbuk 1 : 3 : 5 M3 0.07 Rp 6,959,682.40 Rp 501,097.13
5 Pekerjaan Pembesian Kg 720.00 Rp 57,039.04 Rp 41,068,108.81

IV PEKERJAAN AKHIR
1 Pembersihan Akhir Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00

SUB TOTAL Rp 233,069,992.67

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGAN INTAKE II

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I PEKERJAAN PENDAHULUAN :
1 Pek. Pembuangan Sedimentasi M3 48.00 Rp 89,100.00 Rp 4,276,800.00
2 Pek. Galian Tanah M3 30.00 Rp 42,707.50 Rp 1,281,225.00

II PEKERJAAN PASANGAN :
1 Pas. Bronjong Batu Kali M3 121.00 Rp 2,303,103.22 Rp 278,675,489.62
2 Pas, Batu Kali 1 : 3 (Talud) M3 17.00 Rp 6,655,445.50 Rp 113,142,573.50
3 Pas. batu Kosong M3 5.63 Rp 2,106,472.50 Rp 11,848,907.81
4 Pas. Cerucut Kayu Kelas I Uk. 10/10 M 3
1.20 Rp10,375,750.00 Rp 12,450,900.00
5 Pas. Mainhole Unit 2.00 Rp 2,924,570.00 Rp 5,849,140.00
6 Pas. Bar Screen Ls 1.00 Rp 500,000.00 Rp 500,000.00

III PEKERJAAN BETON :

1 Pekerjaan Plesteran 1 : 2, Tebal 15 mm M2 12.00 Rp 328,650.74 Rp 3,943,808.88
2 Pek Acian Dinding Baru dan Lantai Intek M2 36.00 Rp 126,429.60 Rp 4,551,465.60
3 Beton bertulang 1 : 2 : 3 (Dasar Intek) M3 9.60 Rp 9,832,809.80 Rp 94,394,974.08
4 Beton bertulang 1 : 2 : 3 (Dinding Intek) M3 1.20 Rp 9,832,809.80 Rp 11,799,371.76
5 Beton bertulang 1 : 2 : 3 (Sloof, Ring balok dan Kolom) M3 1.80 Rp 9,832,809.80 Rp 17,699,057.64
6 Pekerjaan Pembesian Kg 1,134.00 Rp 57,039.04 Rp 64,682,271.38

IV PEKERJAAN AKHIR
1 Pembersihan Akhir Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00

SUB TOTAL Rp 626,095,985.27

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBERSIHAN DAN PENANGANAN JALUR PIPA LAMA (INTEK II - RESERVOIR II)
KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I. PEKERJAAN PENDAHULUAN :
1 Pengecekan Pipa dan Pengayambungan Pipa lama
(dari Lokasi Intek II Ke Reservoir II) M 1,500.00 Rp 5,000.00 Rp 7,500,000.00

SUB TOTAL Rp 7,500,000.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBERSIHAN DAN PENANGANAN JALUR PIPA LAMA (INTEK I - RESERVOIR II)
KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I. PEKERJAAN PENDAHULUAN :
1 'Pengecekan Pipa dan Pengayambungan Pipa lama
(dari Lokasi Intek I - Reservoir II) M 1,500.00 Rp 5,000.00 Rp 7,500,000.00

SUB TOTAL Rp 7,500,000.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (200 SR) KAMPUNG SOBA

LOKASI : KAMPUNG SOBA
KABUPATEN : YALIMO
THN ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A. PEKERJAAN PENGADAAN PIPA DAN ACCESSORIES :

1 - Pipa HDPE Ø 1/2 M1 2,400.00 Rp 24,889.80 Rp 59,735,520.00
2 - Clamp Sadle Ø 2" x 1/2" BH 200.00 Rp 121,770.00 Rp 24,354,000.00
3 - Elbow drat luar HDPE Ø 1/2" BH 200.00 Rp 68,092.50 Rp 13,618,500.00
4 - Elbow drat Dalam HDPE Ø 1/2" BH 200.00 Rp 68,092.50 Rp 13,618,500.00
5 - Elbow HDPE Ø 1/2" BH 200.00 Rp 68,092.50 Rp 13,618,500.00
6 - Stop Kran Socket Ø 1/2 BH 200.00 Rp 94,972.50 Rp 18,994,500.00

SUB TOTAL A ( I + II ) Rp 143,939,520.00

B PEKERJAAN PEMASANGAN PIPA HDPE DAN ACCESSORIES :

1 - Pas. Pipa HDPE Ø 1/2" M1 2,400.00 Rp 26,445.83 Rp 63,470,000.00
2 - Pek. Pas Clamp Sadle Ø 2" x 1/2" BH 200.00 Rp 15,000.00 Rp 3,000,000.00
3 - Pek. Pas Elbow Drat Luar Ø 1/2" BH 200.00 Rp 5,000.00 Rp 1,000,000.00
4 - Pek. Pas Elbow Drat Dalam Ø 1/2" BH 200.00 Rp 5,000.00 Rp 1,000,000.00
5 - Pek. Pas Elbow HDPE Ø 1/2 BH 200.00 Rp 5,000.00 Rp 1,000,000.00
6 - Pek. Pas Stop Kran Ø 1/2" BH 200.00 Rp 5,000.00 Rp 1,000,000.00
SUB TOTAL B ( I + II ) Rp 70,470,000.00

SUB TOTAL (A + B) 214,409,520.00

 REKAPITULASI BIAYA (EE)

PEKERJAAN : PEMBANGUNAN AIR BERSIH / AIR MINUM DI KOTA ELELIM

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN JUMLAH

I PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA A) Rp 922,663,240.46

II PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA D) Rp 101,432,935.93

III PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA E) Rp 228,822,028.16

IV MOBILISASI MATERIAL DARI WAMENA - YALIMO Rp 60,875,000.00

V PENANGANAN JALUR PIPA A Rp 199,758,723.07

VI PENANGANAN JALUR PIPA D Rp 28,318,627.71

VII PENANGANAN JALUR PIPA E Rp 82,173,021.54

REAL COST Rp 1,624,043,576.87

PPN 10 % Rp 162,404,357.69
TOTAL Rp 1,786,447,934.56
DIBULATKAN Rp 1,786,400,000.00

Terbilang : Satu Miliar Tujuh Ratus Delapan Puluh Enam Juta Empat Ratus Ribu Rupiah.
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA A)

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

1 Baut + Mur + Ring Pcs 30.00 Rp 7,500.00 Rp 225,000.00

2 Bend 90 Segmented Ø 90mm Bh 1.00 Rp 271,699.80 Rp 271,699.80
3 Elbow 3" GIP Bh 2.00 Rp 545,550.00 Rp 1,091,100.00
4 Equal Tee Segmented 90mm Bh 1.00 Rp 306,442.20 Rp 306,442.20
5 Flang 4" Bh 2.00 Rp 511,097.40 Rp 1,022,194.80
6 Pipa HDPE 110mm M 1,073.00 Rp 340,086.21 Rp 364,912,500.00
7 Pipa HDPE 63mm M 900.00 Rp 124,698.28 Rp 112,228,448.28
8 Pipa HDPE 90mm M 1,757.00 Rp 249,396.55 Rp 438,189,741.38
9 Reduser Segmented 110 x 90mm Bh 1.00 Rp 165,958.20 Rp 165,958.20
10 Reduser Segmented 90 x 63mm Bh 1.00 Rp 91,516.80 Rp 91,516.80
11 Stub End 63mm Bh 3.00 Rp 82,671.00 Rp 248,013.00
12 Stub End 90 mm Bh 2.00 Rp 151,479.00 Rp 302,958.00
13 Stub Flang 110mm Bh 1.00 Rp 526,755.00 Rp 526,755.00
14 Tee All Flang 4x4x4 Bh 1.00 Rp 944,235.00 Rp 944,235.00
15 Unequal Tee Segmented 110x90mm Bh 2.00 Rp 552,963.00 Rp 1,105,926.00
16 Unequal Tee Segmented 90x63mm Bh 3.00 Rp 343,584.00 Rp 1,030,752.00

JUMLAH TOTAL Rp 922,663,240.46

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA E)

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

1 Baut + Mur + Ring Pcs 210.00 Rp 7,500.00 Rp 1,575,000.00

2 Bend 90 Segmented Reduser Ø 90 x 63 Bh 3.00 Rp 271,699.80 Rp 815,099.40
3 Pemasangan Dop Pipa 2" Bh 1.00 Rp 152,302.50 Rp 152,302.50
4 Elbow 3" GIP Bh 4.00 Rp 545,550.00 Rp 2,182,200.00
5 Flang 2" Bh 2.00 Rp 216,197.40 Rp 432,394.80
6 Flang 3" Bh 38.00 Rp 347,501.40 Rp 13,205,053.20
7 Flang 4" Bh 3.00 Rp 511,097.40 Rp 1,533,292.20
8 Pipa GIP 2" M 12.00 Rp 180,950.00 Rp 2,171,400.00
9 Pipa Gip 3" M 66.00 Rp 241,200.00 Rp 15,919,200.00
10 Pipa HDPE 63mm M 1,390.00 Rp 124,698.28 Rp 173,330,603.45
11 Pipa HDPE 90mm M 18.00 Rp 249,396.55 Rp 4,489,137.93
12 Reduser GIP 4" x 3" Bh 1.00 Rp 1,150,588.08 Rp 1,150,588.08
13 Reduser Segmented 90mm x 63 mm Bh 2.00 Rp 91,516.80 Rp 183,033.60
14 Shock Drat Dalam 2" GIP Bh 1.00 Rp 74,350.50 Rp 74,350.50
15 Shock Drat Dalam 3" GIP Bh 5.00 Rp 129,778.50 Rp 648,892.50
16 Stub End 63 mm Bh 8.00 Rp 82,671.00 Rp 661,368.00
17 Stub Flang 110mm Bh 2.00 Rp 526,755.00 Rp 1,053,510.00
18 Stub Flang 90mm Bh 7.00 Rp 450,855.00 Rp 3,155,985.00
19 Tee Reduser 3 x 2 Bh 1.00 Rp 594,975.00 Rp 594,975.00
20 Tee All Flang 3"x3"x3" Bh 7.00 Rp 502,665.00 Rp 3,518,655.00
21 Tee All Flang 4x4x4 Bh 1.00 Rp 944,235.00 Rp 944,235.00
22 Unequal Tee Segmented 90x63mm Bh 3.00 Rp 343,584.00 Rp 1,030,752.00

JUMLAH TOTAL Rp 228,822,028.16

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA D)

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

1 Baut + Mur + Ring Pcs 24.00 Rp 7,500.00 Rp 180,000.00

2 Bend 90 Segmented Ø 63mm Bh 1.00 Rp 144,831.00 Rp 144,831.00
3 Flang 3" Bh 3.00 Rp 347,501.40 Rp 1,042,504.20
4 Pipa HDPE 63mm M 630.00 Rp 124,698.28 Rp 78,559,913.79
5 Pipa HDPE 90mm M 80.00 Rp 249,396.55 Rp 19,951,724.14
6 Reduser Segmented 90x63mm Bh 1.00 Rp 91,516.80 Rp 91,516.80
7 Stub End 63 mm Bh 2.00 Rp 82,671.00 Rp 165,342.00
8 Stub Flang 90mm Bh 1.00 Rp 450,855.00 Rp 450,855.00
9 Tee All Flang 3x3x3 Bh 1.00 Rp 502,665.00 Rp 502,665.00
10 Unequal Tee Segmented 90x63mm Bh 1.00 Rp 343,584.00 Rp 343,584.00

JUMLAH TOTAL Rp 101,432,935.93

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA A

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT A5 - A7
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Flang 4" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa HDPE 110mm (Joint A5 - A7) M 1,005.00 Rp 43,312.50 Rp 43,529,062.50
Pekerjaan Galian Pipa HDPE 110mm (Joint A5 - A7) M3 120.60 Rp 89,100.00 Rp 10,745,460.00
Pekerjaan Urugan tanah kembali (Joint A5 - A7) M3 30.15 Rp 42,707.50 Rp 1,287,631.13

JOINT A7
Pemasangan Unequal Tee Segmented 110x90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 110mm (Joint A7 - A8) M 18.00 Rp 43,312.50 Rp 779,625.00
Pemasangan Pipa HDPE 110mm (Joint A7 - A10) M 50.00 Rp 43,312.50 Rp 2,165,625.00
Pemasangan Stub End 90mm (Joint A8) Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pekerjaan Galian Pipa HDPE 110mm (Joint A7 - A10) M3 3.00 Rp 89,100.00 Rp 267,300.00
Pekerjaan Urugan tanah kembali (Joint A7-A10) M3 0.75 Rp 42,707.50 Rp 32,030.63
Pekerjaan Galian Crossing Jalan Aspal (Joint A7 - A8) M3 0.96 Rp 278,437.50 Rp 267,300.00
Pekerjaan Beton Tumbuk (Joint A7 - A10) M3 1.50 Rp 9,832,809.80 Rp 14,749,214.70

JOINT A10
Pemasangan Unequal Tee Segmented 110x90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 110 x 90mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 90mm (Joint A10 - A13) M 390.00 Rp 41,066.67 Rp 16,016,000.00
Pemasangan Pipa HDPE 90mm (Joint A10 - A9) M 18.00 Rp 41,066.67 Rp 739,200.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A10 - A13) M3 23.40 Rp 89,100.00 Rp 2,084,940.00
Pekerjaan Urugan tanah kembali (Joint A10 - A13) M3 5.85 Rp 42,707.50 Rp 249,838.88
Pekerjaan Galian Crossing Jalan Aspal (Joint A10 - A9) M3 0.96 Rp 278,437.50 Rp 267,300.00
Pekerjaan Beton Tumbuk (Joint A10 - A9) M3 0.54 Rp 9,832,809.80 Rp 5,309,717.29

JOINT A9
Pemasangan Bend 90 Segmented Ø 90mm Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Pipa HDPE 90mm (Joint A9 - A12) M 100.00 Rp 41,066.67 Rp 4,106,666.67
Pekerjaan Galian Pipa HDPE 90mm (Joint A10 - A12) M3 6.00 Rp 89,100.00 Rp 534,600.00
Pekerjaan Urugan tanah kembali (Joint A10 - A12) M3 1.50 Rp 42,707.50 Rp 64,061.25

JOINT A12
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint A12 - A16) M 360.00 Rp 41,066.67 Rp 14,784,000.00
Pemasangan Pipa HDPE 63mm (Joint A12 - A11) M 100.00 Rp 31,945.83 Rp 3,194,583.33
Pemasangan Stub End 63mm (Joint A11) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 90mm (Joint A12 - A16) M 21.60 Rp 89,100.00 Rp 1,924,560.00
Pekerjaan Galian Pipa HDPE 63mm (Joint A12 - A11) M 6.00 Rp 89,100.00 Rp 534,600.00
Pekerjaan Urugan tanah kembali (Joint A12 - A16) M 5.40 Rp 42,707.50 Rp 230,620.50
Pekerjaan Urugan tanah kembali (Joint A12 - A11) M 1.50 Rp 42,707.50 Rp 64,061.25

JOINT A13
Pemasangan Equal Tee Segmented 90mm Bh 1.00 Rp 97,583.75 Rp 97,583.75
Pemasangan Pipa HDPE 90mm (Joint A13 - A14) M 12.00 Rp 41,066.67 Rp 492,800.00
Pemasangan Pipa HDPE 90mm (Joint A13 - A15) M 12.00 Rp 41,066.67 Rp 492,800.00
Pemasangan Pipa HDPE 90mm (Joint A15 - A17) M 700.00 Rp 41,066.67 Rp 28,746,666.67
Pemasangan Elbow 3" GIP (Joint A14) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A13 - A14) M 0.72 Rp 89,100.00 Rp 64,152.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A13 - A15) M 0.72 Rp 89,100.00 Rp 64,152.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A15 - A17) M 42.00 Rp 89,100.00 Rp 3,742,200.00
Pekerjaan Urugan Tanah Kembali (Joint A13 - A14) M 0.18 Rp 42,707.50 Rp 7,687.35
Pekerjaan Urugan Tanah Kembali (Joint A13 - A15) M 0.18 Rp 42,707.50 Rp 7,687.35
Pekerjaan Urugan Tanah Kembali (Joint A15 - A17) M 3.00 Rp 42,707.50 Rp 128,122.50
NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT A17
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint A17 - A18) M 3.00 Rp 41,066.67 Rp 123,200.00
Pemasangan Pipa HDPE 90mm (Joint A17 - A19) M 12.00 Rp 41,066.67 Rp 492,800.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A17 - A18) M 0.18 Rp 89,100.00 Rp 16,038.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A17 - A19) M 0.72 Rp 89,100.00 Rp 64,152.00
Pekerjaan Urugan Tanah Kembali (Joint A17 - A18) M 0.05 Rp 42,707.50 Rp 1,921.84
Pekerjaan Urugan Tanah Kembali (Joint A17 - A19) M 0.01 Rp 42,707.50 Rp 480.46

JOINT A19
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint A19 - A20) M 150.00 Rp 41,066.67 Rp 6,160,000.00
Pemasangan Pipa HDPE 63mm (Joint A19 - A22) M 200.00 Rp 31,945.83 Rp 6,389,166.67
Pemasangan Stub End 90 mm (Joint A20) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Stub End 63 mm (Joint A20) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 90mm (Joint A19 - A20) M 9.00 Rp 89,100.00 Rp 801,900.00
Pekerjaan Galian Pipa HDPE 63mm (Joint A19 - A22) M 12.00 Rp 89,100.00 Rp 1,069,200.00
Pekerjaan Urugan Tanah Kembali (Joint A19 - A20) M 2.25 Rp 42,707.50 Rp 96,091.88
Pekerjaan Urugan Tanah Kembali (Joint A19 - A22) M 3.00 Rp 42,707.50 Rp 128,122.50

JOINT A16
Pemasangan Reduser Segmented 90 x 63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63mm (Joint A16 - A16a) M 600.00 Rp 31,945.83 Rp 19,167,500.00
Pekerjaan Galian Pipa HDPE 63mm (Joint A16 - A16a) M 36.00 Rp 89,100.00 Rp 3,207,600.00
Pekerjaan Urugan tanah kembali (Joint A16 - A16a) M 9.00 Rp 42,707.50 Rp 384,367.50
Pemasangan Stub End 63 mm (Joint A16a) Bh 1.00 Rp 106,933.75 Rp 106,933.75

JUMLAH TOTAL Rp 199,758,723.07

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA E

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT E1
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Reduser GIP 4" x 3" Bh 1.00 Rp 265,196.25 Rp 265,196.25
Pemasangan Flang 4" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Pipa Gip 3" (Joint E1 - E1a) M 18.00 Rp 92,065.42 Rp 1,657,177.50
Pemasangan Shock Drat Dalam 3" GIP Bh 2.00 Rp 125,262.50 Rp 250,525.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E1a
Pemasangan Elbow 3" GIP Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Pipa Gip 3" (Joint E1a - E2) M 12.00 Rp 92,065.42 Rp 1,104,785.00
Pemasangan Shock Drat Dalam 3" GIP Bh 1.00 Rp 125,262.50 Rp 125,262.50
Galian Tanah Crosing Jalan M3 0.36 Rp 89,100.00 Rp 32,076.00
Pekerjaan Urugan Tanah Kembali (Joint A19 - A20) M3 0.09 Rp 42,707.50 Rp 3,843.68

JOINT E2
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemutusan Pipa lama Ls 1.00 Rp 120,000.00 Rp 120,000.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E3
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Pipa Gip 3" (Joint E3 - E4) M 12.00 Rp 92,065.42 Rp 1,104,785.00
Pemasangan Shock Drat Dalam 3" GIP Bh 1.00 Rp 125,262.50 Rp 125,262.50
Pekerjaan Galian Crossing Jalan Aspal (Joint E3 - E4) M3 0.54 Rp 278,437.50 Rp 150,356.25
Pekerjaan Beton Tumbuk (Joint E3 - E4) M3 0.01 Rp 9,832,809.80 Rp 106,194.35
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E4
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E5
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 90mm x 63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa HDPE 63mm (Joint E5 - E6) M 160.00 Rp 31,945.83 Rp 5,111,333.33
Pekerjaan Galian Pipa HDPE 63mm (Joint E5 - E6) M 9.60 Rp 89,100.00 Rp 855,360.00
Pekerjaan Urugan tanah kembali (Joint E5 - E6) M 2.40 Rp 42,707.50 Rp 102,498.00
Pemasangan Stub End 63 mm (Joint E6) Bh 1.00 Rp 106,933.75 Rp 106,933.75
JOINT E7
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa GIP 3" (Joint E7 - E7a) M 6.00 Rp 92,065.42 Rp 552,392.50
Pekerjaan Galian Pipa HDPE 63mm (Joint E7 - E7a) M 0.36 Rp 89,100.00 Rp 32,076.00
Pekerjaan Urugan tanah kembali (Joint E5 - E6) M 0.09 Rp 42,707.50 Rp 3,843.68
NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT E7a
Pemasangan Tee 3"x3"x2" Bh 1.00 Rp 115,486.25 Rp 115,486.25
Pemasangan Flang 3" Bh 4.00 Rp 255,695.00 Rp 1,022,780.00
Pemasangan Flang 2" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa GIP 2" (Joint E7a - E7b) M 12.00 Rp 86,973.33 Rp 1,043,680.00
Pemasangan Shock Drat Dalam 2" GIP Bh 1.00 Rp 95,933.75 Rp 95,933.75
Pekerjaan Galian Pipa GIP 2" (Joint E7a - E7b) M 4.80 Rp 89,100.00 Rp 427,680.00
Pekerjaan Urugan tanah kembali (Joint E5 - E6) M 1.20 Rp 42,707.50 Rp 51,249.00

JOINT E7b
Pemasangan Dop Pipa 2" Bh 1.00 Rp 81,853.75 Rp 81,853.75
Pemutusan Jaringan Pipa (Joint E7b - Jalur Lama) Ls 1.00 Rp 120,000.00 Rp 120,000.00

JOINT E8
Pemasangan Elbow 3" GIP Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pemasangan Pipa GIP 3" (Joint E8 - E9) M 12.00 Rp 92,065.42 Rp 1,104,785.00
Pemasangan Shock Drat Dalam 3" GIP Bh 1.00 Rp 125,262.50 Rp 125,262.50
Pekerjaan Galian Crossing Jalan Aspal (Joint E8 - E9) M 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E8 - E9) M3 0.01 Rp 9,832,809.80 Rp 70,796.23
Pemutusan Jaringan Pipa (Joint E8 - Reservoir VIII) Ls 1.00 Rp 120,000.00 Rp 120,000.00

JOINT E9
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E10
Pemasangan Elbow 3" GIP Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Flang 3" Bh 4.00 Rp 255,695.00 Rp 1,022,780.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pemasangan Pipa GIP 3" (Joint E10 - Reservoir VIII) M 6.00 Rp 92,065.42 Rp 552,392.50

JOINT E10
Pemasangan Elbow 3" GIP Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pemutusan Jaringan Pipa (Reservoir VIII - Joint E10 ) Ls 1.00 Rp 120,000.00 Rp 120,000.00

JOINT E12
Pemasangan Reduser Segmented 90mm x 63 mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pemasangan Pipa HDPE 63mm (Joint E12 - E13) M 126.00 Rp 31,945.83 Rp 4,025,175.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E12 - E13) M 7.56 Rp 89,100.00 Rp 673,596.00
Pekerjaan Urugan tanah kembali (Joint E12 - E13) M 1.89 Rp 42,707.50 Rp 80,717.18
Pemasangan Stub End 63 mm (Joint E13) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Crossing Jalan Aspal (Joint E12 - E13) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E12 - E13) M3 0.01 Rp 9,832,809.80 Rp 70,796.23
NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT E14
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Pipa HDPE 63mm (Joint E14 - E15) M 126.00 Rp 31,945.83 Rp 4,025,175.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E14 - E15) M3 5.04 Rp 89,100.00 Rp 449,064.00
Pekerjaan Urugan tanah kembali (Joint E14 - E15) M3 1.26 Rp 42,707.50 Rp 53,811.45
Pekerjaan Galian Crossing Jalan Aspal (Joint E14 - E15) M3 0.72 Rp 278,437.50 Rp 200,475.00
Pekerjaan Beton Tumbuk (Joint E12 - E13) M3 0.01 Rp 9,832,809.80 Rp 141,592.46

JOINT E15
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63mm (Joint E15 - E16) M 140.00 Rp 31,945.83 Rp 4,472,416.67
Pemasangan Pipa HDPE 63mm (Joint E15 - E17) M 78.00 Rp 31,945.83 Rp 2,491,775.00
Pemasangan Stub End 63 mm (Joint E16) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E15 - E16) M3 5.60 Rp 89,100.00 Rp 498,960.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E15 - E17) M3 3.12 Rp 89,100.00 Rp 277,992.00
Pekerjaan Urugan tanah kembali (Joint E15 - E16) M3 1.40 Rp 42,707.50 Rp 59,790.50
Pekerjaan Urugan tanah kembali (Joint E15 - E17) M3 0.78 Rp 42,707.50 Rp 33,311.85
Pekerjaan Galian Crossing Jalan Aspal (Joint E15 - E17) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E15 - E17) M3 0.01 Rp 9,832,809.80 Rp 70,796.23

JOINT E17
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63mm (Joint E17 - E18) M 120.00 Rp 31,945.83 Rp 3,833,500.00
Pemasangan Pipa HDPE 63mm (Joint E17 - E19) M 70.00 Rp 31,945.83 Rp 2,236,208.33
Pemasangan Stub End 63 mm (Joint E18) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E17 - E18) M3 4.80 Rp 89,100.00 Rp 427,680.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E17 - E19) M3 2.80 Rp 89,100.00 Rp 249,480.00
Pekerjaan Urugan tanah kembali (Joint E17 - E18) M3 1.20 Rp 42,707.50 Rp 51,249.00
Pekerjaan Urugan tanah kembali (Joint E17 - E19) M3 0.70 Rp 42,707.50 Rp 29,895.25
Pekerjaan Galian Crossing Jalan Aspal (Joint E17 - E19) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E15 - E17) M3 0.01 Rp 9,832,809.80 Rp 70,796.23

JOINT E19
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63mm (Joint E19 - E20) M 130.00 Rp 31,945.83 Rp 4,152,958.33
Pemasangan Pipa HDPE 63mm (Joint E19 - E21) M 70.00 Rp 31,945.83 Rp 2,236,208.33
Pemasangan Stub End 63 mm (Joint E20) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E19 - E20) M3 5.20 Rp 89,100.00 Rp 463,320.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E19 - E21) M3 2.80 Rp 89,100.00 Rp 249,480.00
Pekerjaan Urugan tanah kembali (Joint E19 - E20) M3 1.30 Rp 42,707.50 Rp 55,519.75
Pekerjaan Urugan tanah kembali (Joint E19 - E21) M3 0.70 Rp 42,707.50 Rp 29,895.25
Pekerjaan Galian Crossing Jalan Aspal (Joint E19 - E21) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E19 - E21) M3 0.01 Rp 9,832,809.80 Rp 53,097.17

JOINT E21
Pemasangan Bend 90 Segmented Reduser Ø 90 x 63 Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint E21 - E22) M 50.00 Rp 31,945.83 Rp 1,597,291.67
Pemasangan Stub End 63 mm (Joint E22) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E21 - E22) M 2.00 Rp 89,100.00 Rp 178,200.00
Pekerjaan Urugan tanah kembali (Joint E21 - E22) M 0.50 Rp 42,707.50 Rp 21,353.75

JOINT E23
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Bend 90 Segmented Reduser Ø 90 x 63 Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint E23 - E25) M 320.00 Rp 31,945.83 Rp 10,222,666.67
Pemasangan Stub End 63 mm (Joint E25) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E23 - E25) M3 12.80 Rp 89,100.00 Rp 1,140,480.00
Pekerjaan Urugan tanah kembali (Joint E23 - E25) M3 3.20 Rp 42,707.50 Rp 136,664.00
Pekerjaan Galian Crossing Jalan Aspal (Joint E24) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E24) M3 0.01 Rp 9,832,809.80 Rp 70,796.23
Pemutusan Jaringan Pipa Ls 1.00 Rp 120,000.00 Rp 120,000.00
NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT E28
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Stub Flang 90mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Pipa HDPE 90mm (Joint E28) M 6.00 Rp 41,066.67 Rp 246,400.00

JOINT E26
Pemasangan Tee All Flang 3x3x3 Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint E26 - E27) M 6.00 Rp 41,066.67 Rp 246,400.00
Pekerjaan Galian Crossing Jalan Aspal (Joint E19 - E21) M 6.00 Rp 278,437.50 Rp 1,670,625.00
Pekerjaan Beton Tumbuk (Joint E19 - E21) M3 0.12 Rp 9,832,809.80 Rp 1,179,937.18

JOINT E27
Pemasangan Bend 90 Segmented Reduser Ø 90x63 Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 90mm (Joint E27 - E29) M 6.00 Rp 41,066.67 Rp 246,400.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E23 - E25) M 0.24 Rp 89,100.00 Rp 21,384.00
Pekerjaan Urugan tanah kembali (Joint E21 - E22) M 0.06 Rp 42,707.50 Rp 2,562.45
Pemasangan Stub End 63 mm (Joint E29) Bh 1.00 Rp 106,933.75 Rp 106,933.75
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA D

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT D4
Pemasangan Tee All Flang 3x3x3 Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT D5
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Pipa HDPE 90mm (Joint D5 - D6) M 80.00 Rp 41,066.67 Rp 3,285,333.33
Pekerjaan Galian Pipa HDPE 90mm (Joint D5 - D6) M3 4.80 Rp 89,100.00 Rp 427,680.00
Pekerjaan Urugan Tanah Kembali (Joint D5 - D6) M3 1.20 Rp 42,707.50 Rp 51,249.00

JOINT D6
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Reduser Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Bend 90 Segmented Ø 63mm Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint D6 - D7) M 170.00 Rp 31,945.83 Rp 5,430,791.67
Pemasangan Pipa HDPE 63mm (Joint D6 - D8) M 460.00 Rp 31,945.83 Rp 14,695,083.33
Pekerjaan Galian Pipa HDPE 63mm (Joint D6 - D7) M3 6.80 Rp 89,100.00 Rp 605,880.00
Pekerjaan Galian Pipa HDPE 63mm (Joint D6 - D8) M3 18.40 Rp 89,100.00 Rp 1,639,440.00
Pekerjaan Urugan Tanah Kembali (Joint D6 - D7) M3 1.70 Rp 42,707.50 Rp 72,602.75
Pekerjaan Urugan Tanah Kembali (Joint D6 - D8) M3 4.60 Rp 42,707.50 Rp 196,454.50
Pemasangan Stub End 63 mm (Joint D7) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Stub End 63 mm (Joint D8) Bh 1.00 Rp 106,933.75 Rp 106,933.75

JUMLAH TOTAL Rp 28,318,627.71

 DAFTAR HARGA SATUAN BAHAN DAN UPAH

PEKERJAAN : PEMBANGUNAN JARINGAN AIR BERSIH DI KOTA ELELIM

KABUPATEN : YALIMO
T. ANGGARAN : 2018

A UPAH KERJA
1 Pekerja Org/Hr = Rp. 175,000.00
2 Tukang Org/Hr = Rp. 200,000.00
3 Kepala Tukang Org/Hr = Rp. 250,000.00
4 Mandor Org/Hr = Rp. 275,000.00

B BAHAN LOKAL
1 Batu Tela /Bh = Rp. 39,800.00
2 Bata Merah /Bh = Rp. 7,300.00
3 Sirtu /M3 = Rp. 1,200,000.00
4 Batu Kali /M3 = Rp. 1,100,000.00
5 Pasir Urug /M3 = Rp. 1,200,000.00
6 Pasir Pasangan /M3 = Rp. 1,200,000.00
7 Pasir Beton /M3 = Rp. 1,200,000.00
8 Koral Beton /M3 = Rp. 1,200,000.00
8 Kayu Putih (Balok / Papan) /M3 = Rp. 3,500,000.00
9 Kayu Cina / Damar (Balok / Papan) /M3 = Rp. 3,500,000.00
10 Semen PC /Kg = Rp. 19,688.00
11 Paku Senk /Kg = Rp. 57,300.00
12 Paku Biasa /Kg = Rp. 57,300.00
13 Paku Tripleks /Kg = Rp. 57,300.00
14 Kawat Bronjong 4 mm /Kg = Rp. 71,777.00
16 Kawat Duri /M = Rp. 584,000.00
17 Kawat Ikat /Kg = Rp. 57,300.00
18 Kawat Las /dos' = Rp. 398,200.00
19 Baut mur 3/8" - 20 cm /Bh = Rp. 7,500.00
21 Besi Beton Polos /Kg = Rp. 45,820.64
22 Besi Æ 6 (Polos) /Kg = Rp. 54,823.01
23 Besi Æ 8 (Polos) /Kg = Rp. 43,713.08
24 Besi Æ 10 (Polos) /Kg = Rp. 44,452.55
25 Besi Æ 12 (Polos) /Kg = Rp. 44,551.40
26 Besi Æ 16 (Polos) /Kg = Rp. 41,563.16
27 Besi Baja L 40.40.4 - 6M /Btg = Rp. 598,600.00
28 Besi Baja L 50.50.5 - 6M /Kg = Rp. 822,200.00
 ANALISA HARGA SATUAN
A PEKERJAAN PENDUKUNG

1.6.7 . 1.00 M2 PEK. PEMBUATAN GUDANG SEMENTARA

6.7.1 Bahan
Kayu 0.276 M3 X Rp. 3,500,000.00 = Rp. 966,000.00
Seng gelombang BJLS 20 1.500 Lbr X Rp. 100,000.00 = Rp. 150,000.00
Paku biasa 0.700 Kg X Rp. 57,300.00 = Rp. 40,110.00
Jumlah ( 1 ) = Rp. 1,156,110.00
6.7.2 Tenaga
Pekerja 1.500 Oh X Rp. 175,000.00 = Rp. 262,500.00
Tukang 1.000 Oh X Rp. 200,000.00 = Rp. 200,000.00
Kepala Tukang 0.150 Oh X Rp. 250,000.00 = Rp. 37,500.00
Mandor 0.050 Oh X Rp. 275,000.00 = Rp. 13,750.00
Jumlah ( 2 ) = Rp. 513,750.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,669,860.00
Over Head 10 % = Rp. 166,986.00
Total = Rp. 1,836,846.00

2.6.1 . 1.00 M3 PEK. GALIAN BIASA

6.1.1 Tenaga
Pekerja 0.4000 Oh X Rp. 175,000.00 = Rp. 70,000.00
Mandor 0.0400 Oh X Rp. 275,000.00 = Rp. 11,000.00
Jumlah ( 1 ) = Rp. 81,000.00
Over Head 10 % = Rp. 8,100.00
Total = Rp. 89,100.00

2.6.5.b . 1.00 M3 PEK. GALIAN TANAH (CROSSING JALAN ASPAL)

6.5.1.b Tenaga
Pekerja 1.2500 Oh X Rp. 175,000.00 = Rp. 218,750.00
Mandor 0.1250 Oh X Rp. 275,000.00 = Rp. 34,375.00
Jumlah ( 1 ) = Rp. 253,125.00
Over Head 10 % = Rp. 25,312.50
Total = Rp. 278,437.50

7.6.1 . 1.00 M3 BETON TUMBUK 1 PC : 3 PSR : 5 KRL

6.1.1 Bahan
Semen PC 218.000 Kg X Rp. 19,688.00 = Rp. 4,291,984.00
Pasir beton 0.520 M3 X Rp. 1,200,000.00 = Rp. 624,000.00
Koral beton 0.870 M3 X Rp. 1,200,000.00 = Rp. 1,044,000.00
Jumlah ( 1 ) = Rp. 5,959,984.00
6.1.2 Tenaga
Pekerja 1.6500 Oh X Rp. 175,000.00 = Rp. 288,750.00
Tukang 0.2500 Oh X Rp. 200,000.00 = Rp. 50,000.00
Kepala Tukang 0.0250 Oh X Rp. 250,000.00 = Rp. 6,250.00
Mandor 0.0800 Oh X Rp. 275,000.00 = Rp. 22,000.00
Jumlah ( 2 ) = Rp. 367,000.00
Jumlah ( 1 )+(2) = Rp. 6,326,984.00
Over Head 10 % = Rp. 632,698.40
Total = Rp. 6,959,682.40

7.6.13 . 1.00 M3 BETON TUMBUK 1 PC : 2 PSR : 3 KRL

6.13.1 Bahan
Semen PC 336.000 Kg X Rp. 19,688.00 = Rp. 6,615,168.00
Pasir beton 0.540 M3 X Rp. 1,200,000.00 = Rp. 648,000.00
Koral beton 0.810 M3 X Rp. 1,200,000.00 = Rp. 972,000.00
Jumlah ( 1 ) = Rp. 8,235,168.00
6.13.2 Tenaga
Pekerja 2.0000 Oh X Rp. 175,000.00 = Rp. 350,000.00
Tukang 0.3500 Oh X Rp. 200,000.00 = Rp. 70,000.00
Kepala Tukang 0.0350 Oh X Rp. 250,000.00 = Rp. 8,750.00
Mandor 1.0000 Oh X Rp. 275,000.00 = Rp. 275,000.00
Jumlah ( 2 ) = Rp. 703,750.00
Jumlah ( 1 ) + ( 2 ) = Rp. 8,938,918.00
Over Head 10 % = Rp. 893,891.80
Total = Rp. 9,832,809.80
7.6.25 . 1.00 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR
6.25.1 Bahan
Besi beton ( polos/ulir ) 1.0500 Kg X Rp. 45,820.64 = Rp. 48,111.67
Kawat ikat beton 0.0150 Kg X Rp. 57,300.00 = Rp. 859.50
Jumlah ( 1 ) = Rp. 48,971.17
6.25.2 Tenaga
Pekerja 0.0070 Oh X Rp. 175,000.00 = Rp. 1,225.00
Tukang 0.0070 Oh X Rp. 200,000.00 = Rp. 1,400.00
Kepala Tukang 0.0007 Oh X Rp. 250,000.00 = Rp. 175.00
Mandor 0.0003 Oh X Rp. 275,000.00 = Rp. 82.50
 Jumlah ( 2 ) = Rp. 2,882.50
Jumlah ( 1 ) + ( 2 ) = Rp. 51,853.67
Over Head 10 % = Rp. 5,185.37
Total = Rp. 57,039.04

B PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES

B1 1.00 M1 PEK.PEMASANGAN PE 63 MM (2")

Pekerja 0.0583 OH X Rp. 175,000.00 = Rp. 10,208.33
Tukang 0.0350 OH X Rp. 200,000.00 = Rp. 7,000.00
Mandor 0.0067 OH X Rp. 275,000.00 = Rp. 1,833.33
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 29,041.67
Over Head 10 % = Rp. 2,904.17
Total = Rp. 31,945.83

B2 1.00 M1 PEK.PEMASANGAN PIPA PE 90 MM (3")

Pekerja 0.0833 OH X Rp. 175,000.00 = Rp. 14,583.33
Tukang 0.0500 OH X Rp. 200,000.00 = Rp. 10,000.00
Mandor 0.0100 OH X Rp. 275,000.00 = Rp. 2,750.00
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 37,333.33
Over Head 10 % = Rp. 3,733.33
Total = Rp. 41,066.67

B3 1.00 M1 PEK.PEMASANGAN PIPA PE 110 MM (4")

Pekerja 0.0950 OH X Rp. 175,000.00 = Rp. 16,625.00
Tukang 0.0500 OH X Rp. 200,000.00 = Rp. 10,000.00
Mandor 0.0100 OH X Rp. 275,000.00 = Rp. 2,750.00
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 39,375.00
Over Head 10 % = Rp. 3,937.50
Total = Rp. 43,312.50

B4 1.00 M1 PEK.PEMASANGAN PIPA PE 160 MM (6")

Pekerja 0.1000 OH X Rp. 175,000.00 = Rp. 17,500.00
Tukang 0.0500 OH X Rp. 200,000.00 = Rp. 10,000.00
Mandor 0.0100 OH X Rp. 275,000.00 = Rp. 2,750.00
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 40,250.00
Over Head 10 % = Rp. 4,025.00
Total = Rp. 44,275.00

B5 1.00 M2 PEK.PEMBERSIHAN JALUR PIPA

Pekerja 0.0150 OH X Rp. 175,000.00 = Rp. 2,625.00
Mandor 0.0002 OH X Rp. 200,000.00 = Rp. 30.00
Peralatan 1.0000 Ls X Rp. 500.00 = Rp. 500.00
Jumlah ( 1 ) = Rp. 3,155.00
Over Head 10 % = Rp. 315.50
Total = Rp. 3,470.50

B6 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 6"

Pekerja 0.5400 OH X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2200 OH X Rp. 200,000.00 = Rp. 44,000.00
Mandor 0.0800 OH X Rp. 275,000.00 = Rp. 22,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 175,500.00
Over Head 10 % = Rp. 17,550.00
Total = Rp. 193,050.00

B7 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 4"

Pekerja 0.5400 OH X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2200 OH X Rp. 200,000.00 = Rp. 44,000.00
Mandor 0.0800 OH X Rp. 275,000.00 = Rp. 22,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 175,500.00
 Over Head 10 % = Rp. 17,550.00
Total = Rp. 193,050.00

B8 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 3"

Pekerja 0.5400 OH X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2000 OH X Rp. 200,000.00 = Rp. 40,000.00
Mandor 0.0700 OH X Rp. 275,000.00 = Rp. 19,250.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 168,750.00
Over Head 10 % = Rp. 16,875.00
Total = Rp. 185,625.00

B9 1.00 M1 PEK.PASANGAN PIPA GIP Dia.4"

Pekerja 0.3250 H/O X Rp. 175,000.00 = Rp. 56,875.00
Mandor 0.0033 H/O X Rp. 275,000.00 = Rp. 893.75
Tukang Pipa 0.1625 H/O X Rp. 200,000.00 = Rp. 32,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 95,268.75
Over Head 10 % = Rp. 9,526.88
Total = Rp. 104,795.63
B10 1.00 M1 PEK.PASANGAN PIPA GIP Dia.3"
Pekerja 0.2833 H/O X Rp. 175,000.00 = Rp. 49,583.33
Mandor 0.002833 H/O X Rp. 275,000.00 = Rp. 779.17
Tukang Pipa 0.1417 H/O X Rp. 200,000.00 = Rp. 28,333.33
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 83,695.83
Over Head 10 % = Rp. 8,369.58
Total = Rp. 92,065.42

B11 1.00 M1 PEK.PASANGAN PIPA GIP Dia.2"

Pekerja 0.2667 H/O X Rp. 175,000.00 = Rp. 46,666.67
Mandor 0.0027 H/O X Rp. 275,000.00 = Rp. 733.33
Tukang Pipa 0.1333 H/O X Rp. 200,000.00 = Rp. 26,666.67
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 79,066.67
Over Head 10 % = Rp. 7,906.67
Total = Rp. 86,973.33

B12 1.00 BH PEK.PEMASANGAN AIR VALVE DIA. 3" - 6"

Pekerja 0.5400 H/O X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2000 H/O X Rp. 200,000.00 = Rp. 40,000.00
Mandor 0.0700 H/O X Rp. 275,000.00 = Rp. 19,250.00
Peralatan Dan Pengelasan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 168,750.00
Over Head 10 % = Rp. 16,875.00
Total = Rp. 185,625.00

B13 1.00 BH PEK. PASANGAN EQUAL TEE 90MM

Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang Pipa 0.1200 H/O X Rp. 200,000.00 = Rp. 24,000.00
Peralatan 1.0000 Ls X Rp. 2,500.00 = Rp. 2,500.00
Jumlah ( 1 ) = Rp. 88,712.50
Over Head 10 % = Rp. 8,871.25
Total = Rp. 97,583.75

B14 1.00 BH PEK. PASANGAN BEND 90o DIA 4"

Pekerja 0.4000 H/O X Rp. 175,000.00 = Rp. 70,000.00
Mandor 0.0040 H/O X Rp. 275,000.00 = Rp. 1,100.00
Tukang las 0.1550 H/O X Rp. 200,000.00 = Rp. 31,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 107,100.00
Over Head 10 % = Rp. 10,710.00
Total = Rp. 117,810.00
B15 1.00 BH PEK. PASANGAN BEND 90o DIA 2"
Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang las 0.1500 H/O X Rp. 200,000.00 = Rp. 30,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 97,212.50
Over Head 10 % = Rp. 9,721.25
Total = Rp. 106,933.75

B16 1.00 BH PEK. PASANGAN BEND 45o DIA 4"

Pekerja 0.4000 H/O X Rp. 175,000.00 = Rp. 70,000.00
Mandor 0.0040 H/O X Rp. 275,000.00 = Rp. 1,100.00
 Tukang las 0.1550 H/O X Rp. 200,000.00 = Rp. 31,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 107,100.00
Over Head 10 % = Rp. 10,710.00
Total = Rp. 117,810.00

B17 1.00 BH PEK. PASANGAN BEND 45o DIA 2"

Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang las 0.1500 H/O X Rp. 200,000.00 = Rp. 30,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 97,212.50
Over Head 10 % = Rp. 9,721.25
Total = Rp. 106,933.75

B18 1.00 BH PEK. PASANGAN BEND SEGMENTED DIA 160 ( 90 o , 45o , 22.5o )
Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang las 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B19 1.00 BH PEK. PASANGAN BEND SEGMENTED DIA 110 ( 90 o , 45o , 22.5o )
Pekerja 0.6500 H/O X Rp. 175,000.00 = Rp. 113,750.00
Mandor 0.0065 H/O X Rp. 275,000.00 = Rp. 1,787.50
Tukang las 0.3250 H/O X Rp. 200,000.00 = Rp. 65,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 185,537.50
Over Head 10 % = Rp. 18,553.75
Total = Rp. 204,091.25

B20 1.00 BH PEK. PASANGAN BEND SEGMENTED DIA 90 ( 90o , 45o , 22.5o )
Pekerja 0.2500 H/O X Rp. 175,000.00 = Rp. 43,750.00
Mandor 0.0025 H/O X Rp. 275,000.00 = Rp. 687.50
Tukang las 0.1250 H/O X Rp. 200,000.00 = Rp. 25,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,437.50
Over Head 10 % = Rp. 7,443.75
Total = Rp. 81,881.25

B21 1.00 BH PEK. PASANGAN ENEQUAL TEE SEGMENTED DIA 160 X 110
Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang las 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B22 1.00 BH PEK. PASANGAN ENEQUAL TEE SEGMENTED DIA 160 X 90

Pekerja 0.8250 H/O X Rp. 175,000.00 = Rp. 144,375.00
Mandor 0.0083 H/O X Rp. 275,000.00 = Rp. 2,268.75
Tukang las 0.4125 H/O X Rp. 200,000.00 = Rp. 82,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 234,143.75
Over Head 10 % = Rp. 23,414.38
Total = Rp. 257,558.13

B23 1.00 BH PEK. PASANGAN ENEQUAL TEE SEGMENTED DIA 110 X 90

Pekerja 0.6500 H/O X Rp. 175,000.00 = Rp. 113,750.00
Mandor 0.0065 H/O X Rp. 275,000.00 = Rp. 1,787.50
Tukang las 0.3250 H/O X Rp. 200,000.00 = Rp. 65,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 185,537.50
Over Head 10 % = Rp. 18,553.75
Total = Rp. 204,091.25

B24 1.00 BH PEK. PASANGAN SOCKET GIP DIA 3"

Pekerja 0.5000 H/O X Rp. 175,000.00 = Rp. 87,500.00
Mandor 0.0050 H/O X Rp. 275,000.00 = Rp. 1,375.00
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
 Jumlah ( 1 ) = Rp. 113,875.00
Over Head 10 % = Rp. 11,387.50
Total = Rp. 125,262.50
B25 1.00 BH PEK. PASANGAN SOCKET GIP DIA 2"
Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 87,212.50
Over Head 10 % = Rp. 8,721.25
Total = Rp. 95,933.75

B26 1.00 BH PEK. PASANGAN TEE REDUCER GIP Dia 4" x 3"
Pekerja 0.5000 H/O X Rp. 175,000.00 = Rp. 87,500.00
Mandor 0.0050 H/O X Rp. 275,000.00 = Rp. 1,375.00
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 113,875.00
Over Head 10 % = Rp. 11,387.50
Total = Rp. 125,262.50
B27 1.00 BH PEK. PASANGAN TEE REDUCER GIP Dia 3" x 3" x 2"
Pekerja 0.4500 H/O X Rp. 175,000.00 = Rp. 78,750.00
Mandor 0.0045 H/O X Rp. 275,000.00 = Rp. 1,237.50
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 104,987.50
Over Head 10 % = Rp. 10,498.75
Total = Rp. 115,486.25

B28 1.00 BH PEK. PASANGAN REDUCER GIP Dia 6" X 4"

Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang Pipa 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B29 1.00 BH PEK. PASANGAN REDUCER SEGMENTED Dia 160 X 110

Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang Pipa 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B30 1.00 BH PEK. PASANGAN REDUCER SEGMENTED Dia 110 X 90

Pekerja 0.7500 H/O X Rp. 175,000.00 = Rp. 131,250.00
Mandor 0.0075 H/O X Rp. 275,000.00 = Rp. 2,062.50
Tukang Pipa 0.3750 H/O X Rp. 200,000.00 = Rp. 75,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 213,312.50
Over Head 10 % = Rp. 21,331.25
Total = Rp. 234,643.75

B31 1.00 BH PEK. PASANGAN TEE GIP Dia 2" x 2" x 2"
Pekerja 0.4750 H/O X Rp. 175,000.00 = Rp. 83,125.00
Mandor 0.0048 H/O X Rp. 275,000.00 = Rp. 1,306.25
Tukang Pipa 0.2375 H/O X Rp. 200,000.00 = Rp. 47,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 136,931.25
Over Head 10 % = Rp. 13,693.13
Total = Rp. 150,624.38

B32 1.00 BH PEK. PASANGAN TEE GIP Dia 3" x 3" x 3"
Pekerja 0.5250 H/O X Rp. 175,000.00 = Rp. 91,875.00
Mandor 0.0053 H/O X Rp. 275,000.00 = Rp. 1,443.75
Tukang Pipa 0.2625 H/O X Rp. 200,000.00 = Rp. 52,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 150,818.75
Over Head 10 % = Rp. 15,081.88
Total = Rp. 165,900.63
B33 1.00 BH PEK. PASANGAN TEE GIP Dia 4" x 4" x 4"
Pekerja 0.5500 H/O X Rp. 175,000.00 = Rp. 96,250.00
Mandor 0.0055 H/O X Rp. 275,000.00 = Rp. 1,512.50
Tukang Pipa 0.2750 H/O X Rp. 200,000.00 = Rp. 55,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 157,762.50
Over Head 10 % = Rp. 15,776.25
Total = Rp. 173,538.75
B34 1.00 BH PEK. PASANGAN TEE GIP Dia 6" x 6" x 6"
Pekerja 0.6250 H/O X Rp. 175,000.00 = Rp. 109,375.00
Mandor 0.0063 H/O X Rp. 275,000.00 = Rp. 1,718.75
Tukang Pipa 0.3125 H/O X Rp. 200,000.00 = Rp. 62,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 178,593.75
Over Head 10 % = Rp. 17,859.38
Total = Rp. 196,453.13
B35 1.00 BH PEK. PASANGAN DOP DIA 2"
Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang Pipa 0.0360 H/O X Rp. 200,000.00 = Rp. 7,200.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,412.50
Over Head 10 % = Rp. 7,441.25
Total = Rp. 81,853.75

B36 1.00 BH PEK. PASANGAN STUB FLANGE 250mm - 160mm

Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang Las 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B37 1.00 BH PEK. PASANGAN STUB FLANGE 110mm - 90mm

Pekerja 0.6500 H/O X Rp. 175,000.00 = Rp. 113,750.00
Mandor 0.0065 H/O X Rp. 275,000.00 = Rp. 1,787.50
Tukang Las 0.3250 H/O X Rp. 200,000.00 = Rp. 65,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 185,537.50
Over Head 10 % = Rp. 18,553.75
Total = Rp. 204,091.25

B38 1.00 BH PEK. PASANGAN STUB FLANGE 75mm - 63mm

Pekerja 0.2500 H/O X Rp. 175,000.00 = Rp. 43,750.00
Mandor 0.0025 H/O X Rp. 275,000.00 = Rp. 687.50
Tukang Las 0.3600 H/O X Rp. 200,000.00 = Rp. 72,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 121,437.50
Over Head 10 % = Rp. 12,143.75
Total = Rp. 133,581.25
B39 1.00 BH PEK. PASANGAN FLANGE 6"
Pekerja 1.0000 H/O X Rp. 175,000.00 = Rp. 175,000.00
Mandor 0.0100 H/O X Rp. 275,000.00 = Rp. 2,750.00
Tukang Pipa 0.3600 H/O X Rp. 200,000.00 = Rp. 72,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 254,750.00
Over Head 10 % = Rp. 25,475.00
Total = Rp. 280,225.00
B40 1.00 BH PEK. PASANGAN FLANGE 2" - 4"
Pekerja 1.0000 H/O X Rp. 175,000.00 = Rp. 175,000.00
Mandor 0.0100 H/O X Rp. 275,000.00 = Rp. 2,750.00
Tukang Pipa 0.1985 H/O X Rp. 200,000.00 = Rp. 39,700.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 232,450.00
Over Head 10 % = Rp. 23,245.00
Total = Rp. 255,695.00
 REKAPITULASI BIAYA (EE)

PEKERJAAN : PEMBANGUNAN JARINGAN AIR BERSIH DI YALIMO

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN JUMLAH

I PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA A) Rp 33,630,476.93

II PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA B) Rp 220,527,292.84

III PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA C) Rp 146,013,832.92

IV PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA D) Rp 101,432,935.93

V PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA E) Rp 228,822,028.16

VI PENGADAAN MATERIAL PIPA DAN ACCESSORIES (JALUR PIPA F) Rp 29,458,725.04

VII PENANGAN INTAKE I Rp 214,817,499.87

VIII PENANGAN INTAKE II Rp 598,489,089.90

IX PENANGANAN BANGUNAN BRONCAP Rp 45,058,670.76

X BANGUNAN BRONCAP Rp 7,500,000.00

XI BANGUNAN RESERVOIR 20 M3 (P=5 M, L=2.5 M, T=2 M) Rp 7,500,000.00

XII PENANGANAN JALUR PIPA A Rp 209,980,480.20

XIII PENANGANAN JALUR PIPA B Rp 264,541,226.84

XIV PENANGANAN JALUR PIPA C Rp 47,509,683.75

XV PENANGANAN JALUR PIPA D Rp 28,318,627.71

XVI PENANGANAN JALUR PIPA E Rp 82,173,021.54

XVII PENANGANAN JALUR PIPA F Rp 47,769,374.15

XVIII PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (250 SR) KAMPUNG SOBA Rp 268,011,900.00

XIX PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (100 SR) PERUM PEMDA Rp 107,204,760.00

XX PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (75 SR) AREA KIOS Rp 103,504,605.00

XXI PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (75 SR) JALUR BAWAH KIRI Rp 80,403,570.00

XXII PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (75 SR) JALUR BAWAH KANAN Rp 80,403,570.00

XXIII PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (50 SR) PERUM BANDARA Rp 53,602,380.00

REAL COST Rp 3,006,673,751.55

PPN 10 % Rp 300,667,375.15
TOTAL Rp 3,307,341,126.70
DIBULATKAN Rp 3,307,300,000.00
Terbilang : Tiga Miliar Tiga Ratus Tujuh Juta Tiga Ratus Ribu Rupiah.

Dibuat Oleh
Konsultan Perencana
CV. DESIGN CONSULTAN
 

 
 
  
RUSLAN ABDUL GANI, ST
DIREKTUR
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA A

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT A1
Pemasangan Stub Flang 160mm Bh 2.00 Rp 265,196.25 Rp 530,392.50
Pemasangan Air valve 6" Bh 1.00 Rp 185,625.00 Rp 185,625.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00

JOINT A2
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee Reduser 6 x 4 Bh 1.00 Rp 196,453.13 Rp 196,453.13
Pemasangan Flang 6" Bh 3.00 Rp 280,225.00 Rp 840,675.00
Pemasangan Flang 4" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Gate Valve 6" Bh 1.00 Rp 193,050.00 Rp 193,050.00
Pemasangan Gate Valve 4" Bh 1.00 Rp 193,050.00 Rp 193,050.00
Pemasangan Pipa GIP 4" M 2.00 Rp 83,732.00 Rp 167,464.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT A3
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Air Valve 4" Bh 1.00 Rp 193,050.00 Rp 193,050.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pekerjaan Galian Pipa HDPE 110mm (Joint A3 - A4) M3 60.00 Rp 89,100.00 Rp 5,346,000.00
Pekerjaan Urugan tanah kembali (Joint A3 - A4) M3 15.00 Rp 42,707.50 Rp 640,612.50

JOINT A4
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 4" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00

JOINT A5 - A7
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Flang 4" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa HDPE 110mm (Joint A5 - A7) M 1,005.00 Rp 43,312.50 Rp 43,529,062.50
Pekerjaan Galian Pipa HDPE 110mm (Joint A5 - A7) M3 120.60 Rp 89,100.00 Rp 10,745,460.00
Pekerjaan Urugan tanah kembali (Joint A5 - A7) M3 30.15 Rp 42,707.50 Rp 1,287,631.13

JOINT A7
Pemasangan Unequal Tee Segmented 110x90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 110mm (Joint A7 - A8) M 18.00 Rp 43,312.50 Rp 779,625.00
Pemasangan Pipa HDPE 110mm (Joint A7 - A10) M 50.00 Rp 43,312.50 Rp 2,165,625.00
Pemasangan Stub End 90mm (Joint A8) Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pekerjaan Galian Pipa HDPE 110mm (Joint A7 - A10) M3 3.00 Rp 89,100.00 Rp 267,300.00
Pekerjaan Urugan tanah kembali (Joint A7-A10) M3 0.75 Rp 42,707.50 Rp 32,030.63
Pekerjaan Galian Crossing Jalan Aspal (Joint A7 - A8) M3 0.96 Rp 278,437.50 Rp 267,300.00
Pekerjaan Beton Tumbuk (Joint A7 - A10) M3 1.50 Rp 9,832,809.80 Rp 14,749,214.70
 JOINT A10
Pemasangan Unequal Tee Segmented 110x90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 110 x 90mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 90mm (Joint A10 - A13) M 390.00 Rp 41,066.67 Rp 16,016,000.00
Pemasangan Pipa HDPE 90mm (Joint A10 - A9) M 18.00 Rp 41,066.67 Rp 739,200.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A10 - A13) M3 23.40 Rp 89,100.00 Rp 2,084,940.00
Pekerjaan Urugan tanah kembali (Joint A10 - A13) M3 5.85 Rp 42,707.50 Rp 249,838.88
Pekerjaan Galian Crossing Jalan Aspal (Joint A10 - A9) M3 0.96 Rp 278,437.50 Rp 267,300.00
Pekerjaan Beton Tumbuk (Joint A10 - A9) M3 0.54 Rp 9,832,809.80 Rp 5,309,717.29

JOINT A9
Pemasangan Bend 90 Segmented Ø 90mm Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Pipa HDPE 90mm (Joint A9 - A12) M 100.00 Rp 41,066.67 Rp 4,106,666.67
Pekerjaan Galian Pipa HDPE 90mm (Joint A10 - A12) M3 6.00 Rp 89,100.00 Rp 534,600.00
Pekerjaan Urugan tanah kembali (Joint A10 - A12) M3 1.50 Rp 42,707.50 Rp 64,061.25

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT A12
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint A12 - A16) M 360.00 Rp 41,066.67 Rp 14,784,000.00
Pemasangan Pipa HDPE 63mm (Joint A12 - A11) M 100.00 Rp 31,945.83 Rp 3,194,583.33
Pemasangan Stub End 63mm (Joint A11) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 90mm (Joint A12 - A16) M 21.60 Rp 89,100.00 Rp 1,924,560.00
Pekerjaan Galian Pipa HDPE 63mm (Joint A12 - A11) M 6.00 Rp 89,100.00 Rp 534,600.00
Pekerjaan Urugan tanah kembali (Joint A12 - A16) M 5.40 Rp 42,707.50 Rp 230,620.50
Pekerjaan Urugan tanah kembali (Joint A12 - A11) M 1.50 Rp 42,707.50 Rp 64,061.25

JOINT A13
Pemasangan Equal Tee Segmented 90mm Bh 1.00 Rp 97,583.75 Rp 97,583.75
Pemasangan Pipa HDPE 90mm (Joint A13 - A14) M 12.00 Rp 41,066.67 Rp 492,800.00
Pemasangan Pipa HDPE 90mm (Joint A13 - A15) M 12.00 Rp 41,066.67 Rp 492,800.00
Pemasangan Pipa HDPE 90mm (Joint A15 - A17) M 700.00 Rp 41,066.67 Rp 28,746,666.67
Pemasangan Elbow 3" GIP (Joint A14) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A13 - A14) M 0.72 Rp 89,100.00 Rp 64,152.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A13 - A15) M 0.72 Rp 89,100.00 Rp 64,152.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A15 - A17) M 42.00 Rp 89,100.00 Rp 3,742,200.00
Pekerjaan Urugan Tanah Kembali (Joint A13 - A14) M 0.18 Rp 42,707.50 Rp 7,687.35
Pekerjaan Urugan Tanah Kembali (Joint A13 - A15) M 0.18 Rp 42,707.50 Rp 7,687.35
Pekerjaan Urugan Tanah Kembali (Joint A15 - A17) M 3.00 Rp 42,707.50 Rp 128,122.50

JOINT A17
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint A17 - A18) M 3.00 Rp 41,066.67 Rp 123,200.00
Pemasangan Pipa HDPE 90mm (Joint A17 - A19) M 12.00 Rp 41,066.67 Rp 492,800.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A17 - A18) M 0.18 Rp 89,100.00 Rp 16,038.00
Pekerjaan Galian Pipa HDPE 90mm (Joint A17 - A19) M 0.72 Rp 89,100.00 Rp 64,152.00
Pekerjaan Urugan Tanah Kembali (Joint A17 - A18) M 0.05 Rp 42,707.50 Rp 1,921.84
Pekerjaan Urugan Tanah Kembali (Joint A17 - A19) M 0.01 Rp 42,707.50 Rp 480.46

JOINT A19
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint A19 - A20) M 150.00 Rp 41,066.67 Rp 6,160,000.00
Pemasangan Pipa HDPE 63mm (Joint A19 - A22) M 200.00 Rp 31,945.83 Rp 6,389,166.67
Pemasangan Stub End 90 mm (Joint A20) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Stub End 63 mm (Joint A20) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 90mm (Joint A19 - A20) M 9.00 Rp 89,100.00 Rp 801,900.00
Pekerjaan Galian Pipa HDPE 63mm (Joint A19 - A22) M 12.00 Rp 89,100.00 Rp 1,069,200.00
Pekerjaan Urugan Tanah Kembali (Joint A19 - A20) M 2.25 Rp 42,707.50 Rp 96,091.88
Pekerjaan Urugan Tanah Kembali (Joint A19 - A22) M 3.00 Rp 42,707.50 Rp 128,122.50

JOINT A16
Pemasangan Reduser Segmented 90 x 63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63mm (Joint A16 - A16a) M 600.00 Rp 31,945.83 Rp 19,167,500.00
Pekerjaan Galian Pipa HDPE 63mm (Joint A16 - A16a) M 36.00 Rp 89,100.00 Rp 3,207,600.00
Pekerjaan Urugan tanah kembali (Joint A16 - A16a) M 9.00 Rp 42,707.50 Rp 384,367.50
Pemasangan Stub End 63 mm (Joint A16a) Bh 1.00 Rp 106,933.75 Rp 106,933.75

JUMLAH TOTAL Rp 209,980,480.20

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA E

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT E1
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Reduser GIP 4" x 3" Bh 1.00 Rp 265,196.25 Rp 265,196.25
Pemasangan Flang 4" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Pipa Gip 3" (Joint E1 - E1a) M 18.00 Rp 92,065.42 Rp 1,657,177.50
Pemasangan Shock Drat Dalam 3" GIP Bh 2.00 Rp 125,262.50 Rp 250,525.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E1a
Pemasangan Elbow 3" GIP Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Pipa Gip 3" (Joint E1a - E2) M 12.00 Rp 92,065.42 Rp 1,104,785.00
Pemasangan Shock Drat Dalam 3" GIP Bh 1.00 Rp 125,262.50 Rp 125,262.50
Galian Tanah Crosing Jalan M3 0.36 Rp 89,100.00 Rp 32,076.00
Pekerjaan Urugan Tanah Kembali (Joint A19 - A20) M3 0.09 Rp 42,707.50 Rp 3,843.68

JOINT E2
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemutusan Pipa lama Ls 1.00 Rp 120,000.00 Rp 120,000.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E3
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Pipa Gip 3" (Joint E3 - E4) M 12.00 Rp 92,065.42 Rp 1,104,785.00
Pemasangan Shock Drat Dalam 3" GIP Bh 1.00 Rp 125,262.50 Rp 125,262.50
Pekerjaan Galian Crossing Jalan Aspal (Joint E3 - E4) M3 0.54 Rp 278,437.50 Rp 150,356.25
Pekerjaan Beton Tumbuk (Joint E3 - E4) M3 0.01 Rp 9,832,809.80 Rp 106,194.35
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E4
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E5
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 90mm x 63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa HDPE 63mm (Joint E5 - E6) M 160.00 Rp 31,945.83 Rp 5,111,333.33
Pekerjaan Galian Pipa HDPE 63mm (Joint E5 - E6) M 9.60 Rp 89,100.00 Rp 855,360.00
Pekerjaan Urugan tanah kembali (Joint E5 - E6) M 2.40 Rp 42,707.50 Rp 102,498.00
Pemasangan Stub End 63 mm (Joint E6) Bh 1.00 Rp 106,933.75 Rp 106,933.75
 JOINT E7
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa GIP 3" (Joint E7 - E7a) M 6.00 Rp 92,065.42 Rp 552,392.50
Pekerjaan Galian Pipa HDPE 63mm (Joint E7 - E7a) M 0.36 Rp 89,100.00 Rp 32,076.00
Pekerjaan Urugan tanah kembali (Joint E5 - E6) M 0.09 Rp 42,707.50 Rp 3,843.68

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT E7a
Pemasangan Tee 3"x3"x2" Bh 1.00 Rp 115,486.25 Rp 115,486.25
Pemasangan Flang 3" Bh 4.00 Rp 255,695.00 Rp 1,022,780.00
Pemasangan Flang 2" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa GIP 2" (Joint E7a - E7b) M 12.00 Rp 86,973.33 Rp 1,043,680.00
Pemasangan Shock Drat Dalam 2" GIP Bh 1.00 Rp 95,933.75 Rp 95,933.75
Pekerjaan Galian Pipa GIP 2" (Joint E7a - E7b) M 4.80 Rp 89,100.00 Rp 427,680.00
Pekerjaan Urugan tanah kembali (Joint E5 - E6) M 1.20 Rp 42,707.50 Rp 51,249.00

JOINT E7b
Pemasangan Dop Pipa 2" Bh 1.00 Rp 81,853.75 Rp 81,853.75
Pemutusan Jaringan Pipa (Joint E7b - Jalur Lama) Ls 1.00 Rp 120,000.00 Rp 120,000.00

JOINT E8
Pemasangan Elbow 3" GIP Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pemasangan Pipa GIP 3" (Joint E8 - E9) M 12.00 Rp 92,065.42 Rp 1,104,785.00
Pemasangan Shock Drat Dalam 3" GIP Bh 1.00 Rp 125,262.50 Rp 125,262.50
Pekerjaan Galian Crossing Jalan Aspal (Joint E8 - E9) M 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E8 - E9) M3 0.01 Rp 9,832,809.80 Rp 70,796.23
Pemutusan Jaringan Pipa (Joint E8 - Reservoir VIII) Ls 1.00 Rp 120,000.00 Rp 120,000.00

JOINT E9
Pemasangan Tee All Flang 3"x3"x3" Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT E10
Pemasangan Elbow 3" GIP Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Flang 3" Bh 4.00 Rp 255,695.00 Rp 1,022,780.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pemasangan Pipa GIP 3" (Joint E10 - Reservoir VIII) M 6.00 Rp 92,065.42 Rp 552,392.50

JOINT E10
Pemasangan Elbow 3" GIP Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
 Pemutusan Jaringan Pipa (Reservoir VIII - Joint E10 ) Ls 1.00 Rp 120,000.00 Rp 120,000.00

JOINT E12
Pemasangan Reduser Segmented 90mm x 63 mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00
Pemasangan Pipa HDPE 63mm (Joint E12 - E13) M 126.00 Rp 31,945.83 Rp 4,025,175.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E12 - E13) M 7.56 Rp 89,100.00 Rp 673,596.00
Pekerjaan Urugan tanah kembali (Joint E12 - E13) M 1.89 Rp 42,707.50 Rp 80,717.18
Pemasangan Stub End 63 mm (Joint E13) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Crossing Jalan Aspal (Joint E12 - E13) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E12 - E13) M3 0.01 Rp 9,832,809.80 Rp 70,796.23

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT E14
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Pipa HDPE 63mm (Joint E14 - E15) M 126.00 Rp 31,945.83 Rp 4,025,175.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E14 - E15) M3 5.04 Rp 89,100.00 Rp 449,064.00
Pekerjaan Urugan tanah kembali (Joint E14 - E15) M3 1.26 Rp 42,707.50 Rp 53,811.45
Pekerjaan Galian Crossing Jalan Aspal (Joint E14 - E15) M3 0.72 Rp 278,437.50 Rp 200,475.00
Pekerjaan Beton Tumbuk (Joint E12 - E13) M3 0.01 Rp 9,832,809.80 Rp 141,592.46

JOINT E15
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63mm (Joint E15 - E16) M 140.00 Rp 31,945.83 Rp 4,472,416.67
Pemasangan Pipa HDPE 63mm (Joint E15 - E17) M 78.00 Rp 31,945.83 Rp 2,491,775.00
Pemasangan Stub End 63 mm (Joint E16) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E15 - E16) M3 5.60 Rp 89,100.00 Rp 498,960.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E15 - E17) M3 3.12 Rp 89,100.00 Rp 277,992.00
Pekerjaan Urugan tanah kembali (Joint E15 - E16) M3 1.40 Rp 42,707.50 Rp 59,790.50
Pekerjaan Urugan tanah kembali (Joint E15 - E17) M3 0.78 Rp 42,707.50 Rp 33,311.85
Pekerjaan Galian Crossing Jalan Aspal (Joint E15 - E17) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E15 - E17) M3 0.01 Rp 9,832,809.80 Rp 70,796.23

JOINT E17
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63mm (Joint E17 - E18) M 120.00 Rp 31,945.83 Rp 3,833,500.00
 Pemasangan Pipa HDPE 63mm (Joint E17 - E19) M 70.00 Rp 31,945.83 Rp 2,236,208.33
Pemasangan Stub End 63 mm (Joint E18) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E17 - E18) M3 4.80 Rp 89,100.00 Rp 427,680.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E17 - E19) M3 2.80 Rp 89,100.00 Rp 249,480.00
Pekerjaan Urugan tanah kembali (Joint E17 - E18) M3 1.20 Rp 42,707.50 Rp 51,249.00
Pekerjaan Urugan tanah kembali (Joint E17 - E19) M3 0.70 Rp 42,707.50 Rp 29,895.25
Pekerjaan Galian Crossing Jalan Aspal (Joint E17 - E19) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E15 - E17) M3 0.01 Rp 9,832,809.80 Rp 70,796.23

JOINT E19
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63mm (Joint E19 - E20) M 130.00 Rp 31,945.83 Rp 4,152,958.33
Pemasangan Pipa HDPE 63mm (Joint E19 - E21) M 70.00 Rp 31,945.83 Rp 2,236,208.33
Pemasangan Stub End 63 mm (Joint E20) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E19 - E20) M3 5.20 Rp 89,100.00 Rp 463,320.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E19 - E21) M3 2.80 Rp 89,100.00 Rp 249,480.00
Pekerjaan Urugan tanah kembali (Joint E19 - E20) M3 1.30 Rp 42,707.50 Rp 55,519.75
Pekerjaan Urugan tanah kembali (Joint E19 - E21) M3 0.70 Rp 42,707.50 Rp 29,895.25
Pekerjaan Galian Crossing Jalan Aspal (Joint E19 - E21) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E19 - E21) M3 0.01 Rp 9,832,809.80 Rp 53,097.17

JOINT E21
Pemasangan Bend 90 Segmented Reduser Ø 90 x 63 Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint E21 - E22) M 50.00 Rp 31,945.83 Rp 1,597,291.67
Pemasangan Stub End 63 mm (Joint E22) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E21 - E22) M 2.00 Rp 89,100.00 Rp 178,200.00
Pekerjaan Urugan tanah kembali (Joint E21 - E22) M 0.50 Rp 42,707.50 Rp 21,353.75

JOINT E23
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Bend 90 Segmented Reduser Ø 90 x 63 Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint E23 - E25) M 320.00 Rp 31,945.83 Rp 10,222,666.67
Pemasangan Stub End 63 mm (Joint E25) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63mm (Joint E23 - E25) M3 12.80 Rp 89,100.00 Rp 1,140,480.00
Pekerjaan Urugan tanah kembali (Joint E23 - E25) M3 3.20 Rp 42,707.50 Rp 136,664.00
Pekerjaan Galian Crossing Jalan Aspal (Joint E24) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint E24) M3 0.01 Rp 9,832,809.80 Rp 70,796.23
Pemutusan Jaringan Pipa Ls 1.00 Rp 120,000.00 Rp 120,000.00

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT E28
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Stub Flang 90mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Pipa HDPE 90mm (Joint E28) M 6.00 Rp 41,066.67 Rp 246,400.00

JOINT E26
Pemasangan Tee All Flang 3x3x3 Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint E26 - E27) M 6.00 Rp 41,066.67 Rp 246,400.00
Pekerjaan Galian Crossing Jalan Aspal (Joint E19 - E21) M 6.00 Rp 278,437.50 Rp 1,670,625.00
Pekerjaan Beton Tumbuk (Joint E19 - E21) M3 0.12 Rp 9,832,809.80 Rp 1,179,937.18

JOINT E27
Pemasangan Bend 90 Segmented Reduser Ø 90x63 Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 90mm (Joint E27 - E29) M 6.00 Rp 41,066.67 Rp 246,400.00
Pekerjaan Galian Pipa HDPE 63mm (Joint E23 - E25) M 0.24 Rp 89,100.00 Rp 21,384.00
Pekerjaan Urugan tanah kembali (Joint E21 - E22) M 0.06 Rp 42,707.50 Rp 2,562.45
Pemasangan Stub End 63 mm (Joint E29) Bh 1.00 Rp 106,933.75 Rp 106,933.75

JUMLAH TOTAL Rp 82,173,021.54

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA B

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT B2
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Air valve 4" Bh 1.00 Rp 185,625.00 Rp 185,625.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00

JOINT B3
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Gate Valve 4" Bh 2.00 Rp 193,050.00 Rp 386,100.00
Pemasangan Pipa GIP 4" M 2.00 Rp 104,795.63 Rp 209,591.25
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT B4
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Elbow 4" GIP Bh 1.00 Rp 117,810.00 Rp 117,810.00
Pemasangan Flang 4" Bh 5.00 Rp 255,695.00 Rp 1,278,475.00
Pemasangan Air Valve 4" Bh 1.00 Rp 185,625.00 Rp 185,625.00
Pemasangan Pipa GIP 4" (Joint B4) M 6.00 Rp 104,795.63 Rp 628,773.75
Pemasangan Baut + Mur + Ring Pcs 24.00 Rp 500.00 Rp 12,000.00

JOINT B5
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Gate Valve 4" Bh 1.00 Rp 193,050.00 Rp 193,050.00
Pemasangan Flang 4" Bh 4.00 Rp 255,695.00 Rp 1,022,780.00
Pemasangan Baut + Mur + Ring Pcs 30.00 Rp 500.00 Rp 15,000.00
Pemasangan Pipa GIP 4" (Joint B5 - B6) M 6.00 Rp 104,795.63 Rp 628,773.75
Pekerjaan Galian Pipa GIP 4" (Joint B5 - B6) M3 0.36 Rp 89,100.00 Rp 32,076.00
Pekerjaan Urugan tanah kembali (Joint B5 - B6) M3 0.09 Rp 42,707.50 Rp 3,843.68

JOINT B7
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 110 mm x 63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Flang 4" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00
Pemasangan Pipa HDPE 63mm (Joint B7 - B8) M 12.00 Rp 31,945.83 Rp 383,350.00
Pekerjaan Galian Crossing Jalan Aspal (Joint B7 - B8) M3 0.36 Rp 278,437.50 Rp 100,237.50
Pekerjaan Beton Tumbuk (Joint B7 - B8) M3 0.01 Rp 9,832,809.80 Rp 70,796.23

JOINT B8
Pemasangan Bend 90 Segmented Ø 63mm Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Stub End 63 mm (Joint B10) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Pipa HDPE 63mm (Joint B8 - B10) M 600.00 Rp 31,945.83 Rp 19,167,500.00
Pekerjaan Galian Pipa HDPE 63mm (Joint B8 - B10) M3 24.00 Rp 89,100.00 Rp 2,138,400.00
Pekerjaan Urugan tanah kembali (Joint B8 - B10) M3 6.00 Rp 42,707.50 Rp 256,245.00
 JOINT B9
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Flang 4" Bh 3.00 Rp 255,695.00 Rp 767,085.00
Pemasangan Pipa GIP 4" (Joint B9 - Reservoir VI) M 6.00 Rp 104,795.63 Rp 628,773.75
Pemasangan Pipa HDPE 110mm (Joint B9 - B11) M 290.00 Rp 43,312.50 Rp 12,560,625.00
Pekerjaan Galian Pipa GIP 4" (Joint B9 - Reservoir VI) M3 0.36 Rp 89,100.00 Rp 32,076.00
Pekerjaan Galian Pipa HDPE 110mm (Joint B9 - B11) M3 17.40 Rp 89,100.00 Rp 1,550,340.00
Pekerjaan Urugan tanah kembali (Joint B9 - Reservoir VI) M3 0.09 Rp 42,707.50 Rp 3,843.68
Pekerjaan Urugan tanah kembali (Joint B9 - B11) M3 4.35 Rp 42,707.50 Rp 185,777.63

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT B11
Pemasangan Bend 22 Segmented Ø 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 110 mm (Joint B11 - B12) M 760.00 Rp 43,312.50 Rp 32,917,500.00
Pekerjaan Galian Pipa HDPE 110 mm (Joint B11 - B12) M 45.60 Rp 89,100.00 Rp 4,062,960.00
Pekerjaan Urugan tanah kembali (Joint B11 - B12) M 11.40 Rp 42,707.50 Rp 486,865.50

JOINT B12
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 90 x 63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 90mm (Joint B12 - B15) M 1,160.00 Rp 41,066.67 Rp 47,637,333.33
Pemasangan Pipa HDPE 63mm (Joint B12 - B13) M 20.00 Rp 31,945.83 Rp 638,916.67
Pekerjaan Galian Pipa HDPE 90mm (Joint B12 - B15) M 69.60 Rp 89,100.00 Rp 6,201,360.00
Pekerjaan Urugan tanah kembali (Joint B12 - B15) M 17.40 Rp 42,707.50 Rp 743,110.50
Pekerjaan Galian Crossing Jalan Aspal (Joint B12 - B13) M 12.00 Rp 278,437.50 Rp 3,341,250.00
Pekerjaan Beton Tumbuk (Joint B12 - B13) M3 0.24 Rp 9,832,809.80 Rp 2,359,874.35

JOINT B13
Pemasangan Bend 90 Segmented Ø 63mm Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint B13 - B14) M 1,120.00 Rp 31,945.83 Rp 35,779,333.33
Pekerjaan Galian Pipa HDPE 63mm (Joint B13 - B14) M3 44.80 Rp 89,100.00 Rp 3,991,680.00
Pekerjaan Urugan tanah kembali (Joint B13 - B14) M3 11.20 Rp 42,707.50 Rp 478,324.00
Pekerjaan Galian Crossing Jalan Aspal (Joint B13 - B14) M3 18.00 Rp 278,437.50 Rp 5,011,875.00
Pekerjaan Beton Tumbuk (Joint B13 - B14) M3 0.36 Rp 9,832,809.80 Rp 3,539,811.53
Pemasangan Stub End 63 mm (Joint B14) Bh 1.00 Rp 106,933.75 Rp 106,933.75

JOINT B15
Pemasangan Bend 90 Segmented Ø 90mm Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 90mm (Joint B15 - B16) M 600.00 Rp 41,066.67 Rp 24,640,000.00
Pekerjaan Galian Pipa HDPE 90mm (Joint B15 - B16) M 36.00 Rp 89,100.00 Rp 3,207,600.00
Pekerjaan Urugan Tanah Kembali (Joint B15 - B16) M 9.00 Rp 42,707.50 Rp 384,367.50

JOINT B16
Pemasangan Reduser Segmented 90mm x 63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Pipa HDPE 63 mm (Joint B16 - B17) M 20.00 Rp 31,945.83 Rp 638,916.67
Pekerjaan Galian Pipa HDPE 63mm (Joint B16 - B17) M 1.20 Rp 89,100.00 Rp 106,920.00
Pekerjaan Urugan Tanah Kembali (Joint B16 - B17) M 0.30 Rp 42,707.50 Rp 12,812.25

JOINT B17
Pemasangan Equal Tee Segmented 63mm M 1.00 Rp 204,091.25 Rp 204,091.25
 Pemasangan Pipa HDPE 63mm (Joint B17 - B18) M 600.00 Rp 31,945.83 Rp 19,167,500.00
Pemasangan Pipa HDPE 63mm (Joint B17 - B19) M 540.00 Rp 31,945.83 Rp 17,250,750.00
Pemasangan Stub End 63 mm (Joint B18) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Stub End 63 mm (Joint B19) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pekerjaan Galian Pipa HDPE 63 mm (Joint B17 - B18) M 24.00 Rp 89,100.00 Rp 2,138,400.00
Pekerjaan Galian Pipa HDPE 63 mm (Joint B17 - B19) M 21.60 Rp 89,100.00 Rp 1,924,560.00
Pekerjaan Urugan Tanah Kembali (Joint B17 - B18) M 6.00 Rp 42,707.50 Rp 256,245.00
Pekerjaan Urugan Tanah Kembali (Joint B17 - B19) M 5.40 Rp 42,707.50 Rp 230,620.50

JUMLAH TOTAL Rp 264,541,226.84

RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA C

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT C1
Pemasangan Bend 90 Segmented Ø 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 110mm (Joint C1 - C2) M 6.00 Rp 43,312.50 Rp 259,875.00

JOINT C2
Pemasangan Unequal Tee Segmented 110x63mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 63mm (Joint C2 - C3) M 6.00 Rp 31,945.83 Rp 191,675.00
Pekerjaan Galian Pipa HDPE 63mm (Joint C2 - C3) M 0.24 Rp 89,100.00 Rp 21,384.00
Pekerjaan Urugan Tanah Kembali (Joint C2 - C3) M 0.01 Rp 42,707.50 Rp 614.99
Pekerjaan Galian Pipa HDPE 110mm (Joint C2 - C6) M 60.00 Rp 89,100.00 Rp 5,346,000.00
Pekerjaan Urugan Tanah Kembali (Joint C2 - C6) M 15.00 Rp 42,707.50 Rp 640,612.50

JOINT C3
Pemasangan Bend 90 Segmented Ø 63mm Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint C3 - C5) M 820.00 Rp 31,945.83 Rp 26,195,583.33
Pekerjaan Galian Pipa HDPE 63mm (Joint C3 - C5) M 32.80 Rp 89,100.00 Rp 2,922,480.00
Pekerjaan Urugan Tanah Kembali (Joint C3 - C5) M 8.20 Rp 42,707.50 Rp 350,201.50
Pemasangan Stub End 63mm (Joint C5) Bh 1.00 Rp 106,933.75 Rp 106,933.75
 JOINT C6
Pemasangan Equal Tee Segmented 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 4" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Pipa HDPE 110mm (Joint C6) M 18.00 Rp 43,312.50 Rp 779,625.00
Pemasangan Pipa HDPE 110mm (Joint C6 - C7) M 18.00 Rp 43,312.50 Rp 779,625.00

JOINT C7
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Bend 90 Segmented Ø 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Reduser Segmented 110mm x 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Pipa HDPE 90mm (Joint C7 - D4) M 100.00 Rp 41,066.67 Rp 4,106,666.67
Pekerjaan Galian Pipa HDPE 90mm (Joint C7 - D4) M 6.00 Rp 89,100.00 Rp 534,600.00
Pekerjaan Urugan Tanah Kembali (Joint C7 - D4) M 1.50 Rp 42,707.50 Rp 64,061.25
Pekerjaan Galian Crossing Jalan Aspal (Joint C7 - D4) M 6.00 Rp 278,437.50 Rp 1,670,625.00
Pekerjaan Beton Tumbuk (Joint D4) M3 0.18 Rp 9,832,809.80 Rp 1,769,905.76

JUMLAH TOTAL Rp 47,509,683.75

RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA D

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

JOINT D4
Pemasangan Tee All Flang 3x3x3 Bh 1.00 Rp 165,900.63 Rp 165,900.63
Pemasangan Flang 3" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JOINT D5
Pemasangan Stub Flang 90mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Flang 3" Bh 1.00 Rp 255,695.00 Rp 255,695.00
Pemasangan Baut + Mur + Ring Pcs 6.00 Rp 500.00 Rp 3,000.00
Pemasangan Pipa HDPE 90mm (Joint D5 - D6) M 80.00 Rp 41,066.67 Rp 3,285,333.33
Pekerjaan Galian Pipa HDPE 90mm (Joint D5 - D6) M3 4.80 Rp 89,100.00 Rp 427,680.00
Pekerjaan Urugan Tanah Kembali (Joint D5 - D6) M3 1.20 Rp 42,707.50 Rp 51,249.00

JOINT D6
Pemasangan Unequal Tee Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Reduser Segmented 90x63mm Bh 1.00 Rp 234,643.75 Rp 234,643.75
Pemasangan Bend 90 Segmented Ø 63mm Bh 1.00 Rp 81,881.25 Rp 81,881.25
Pemasangan Pipa HDPE 63mm (Joint D6 - D7) M 170.00 Rp 31,945.83 Rp 5,430,791.67
Pemasangan Pipa HDPE 63mm (Joint D6 - D8) M 460.00 Rp 31,945.83 Rp 14,695,083.33
Pekerjaan Galian Pipa HDPE 63mm (Joint D6 - D7) M3 6.80 Rp 89,100.00 Rp 605,880.00
Pekerjaan Galian Pipa HDPE 63mm (Joint D6 - D8) M3 18.40 Rp 89,100.00 Rp 1,639,440.00
Pekerjaan Urugan Tanah Kembali (Joint D6 - D7) M3 1.70 Rp 42,707.50 Rp 72,602.75
Pekerjaan Urugan Tanah Kembali (Joint D6 - D8) M3 4.60 Rp 42,707.50 Rp 196,454.50
Pemasangan Stub End 63 mm (Joint D7) Bh 1.00 Rp 106,933.75 Rp 106,933.75
Pemasangan Stub End 63 mm (Joint D8) Bh 1.00 Rp 106,933.75 Rp 106,933.75

JUMLAH TOTAL Rp 28,318,627.71

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN JALUR PIPA F

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

INTEK BRONCAP
Pemasangan Pipa HDPE 110mm (Intek Broncap - Reservoir I M 990.00 Rp 43,312.50 Rp 42,879,375.00

JOINT F1
Pemasangan Stub Flang 160mm Bh 2.00 Rp 265,196.25 Rp 530,392.50
Pemasangan Air valve 6" Bh 1.00 Rp 185,625.00 Rp 185,625.00
Pemasangan Baut + Mur + Ring Pcs 12.00 Rp 500.00 Rp 6,000.00

JOINT F2
Pemasangan Stub Flang 110mm Bh 2.00 Rp 204,091.25 Rp 408,182.50
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Elbow GIP 4" (Joint Reservoir I) Bh 1.00 Rp 117,810.00 Rp 117,810.00
Pemasangan Gate Valve 4" Bh 2.00 Rp 193,050.00 Rp 386,100.00
Pemasangan Flang 4" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 42.00 Rp 500.00 Rp 21,000.00
Pemasangan Pipa GIP 4" (Joint F2 - Reservoir I) M 12.00 Rp 104,795.63 Rp 1,257,547.50
Pemasangan Pipa HDPE 110mm (Joint F2 - F3) M 8.00 Rp 43,312.50 Rp 346,500.00
Pekerjaan Galian Pipa HDPE 110mm (Joint F2 - F3) M 0.48 Rp 89,100.00 Rp 42,768.00
Pekerjaan Urugan Tanah Kembali (Joint F2 - F3) M 0.12 Rp 42,707.50 Rp 5,124.90

JOINT F3
Pemasangan Stub Flang 110mm Bh 1.00 Rp 204,091.25 Rp 204,091.25
Pemasangan Tee All Flang 4x4x4 Bh 1.00 Rp 173,538.75 Rp 173,538.75
Pemasangan Flang 4" Bh 2.00 Rp 255,695.00 Rp 511,390.00
Pemasangan Baut + Mur + Ring Pcs 18.00 Rp 500.00 Rp 9,000.00

JUMLAH TOTAL Rp 47,769,374.15

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGANAN BANGUNAN BRONCAP

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00

II. PEKERJAAN TANAH :

1 Galian Tanah M3 1.80 Rp 89,100.00 Rp 160,380.00
2 Urugan Pasir M 3
0.45 Rp 1,644,775.00 Rp 740,148.75

II PENGADAAN PIPA DAN ACCESSORIES

1 Gate Valve Ø 4" Bh 2.00 Rp 2,611,050.00 Rp 5,222,100.00
2 Stub Flange Ø 110 mm Bh. 2.00 Rp 526,755.00 Rp 1,053,510.00
3 Pipa Gip Ø 4" M 4.00 Rp 436,710.00 Rp 1,746,840.00
4 Flange Ø 4" Bh. 2.00 Rp 511,097.40 Rp 1,022,194.80

II PEKERJAAN PASANGAN DAN BETON :

1 Pek. Beton 1 : 3 : 5 M3 0.90 Rp 6,959,682.40 Rp 6,263,714.16
2 Pek. Beton 1: 2 : 3 (Lantai) M3 1.35 Rp 9,832,809.80 Rp 13,274,293.23
3 Pek. Beton 1: 2 : 3 (Dinding) M3 0.30 Rp 3,468,750.00 Rp 1,040,625.00
4 Pek. Bekisting Dinding Beton M2 3.00 Rp 483,362.00 Rp 1,450,086.00
5 Pek. Plesteran 1 : 2, Tebal 15 mm M2 1.50 Rp 285,605.94 Rp 428,408.90
6 Pek Acian (Lantai dan Dinding) M 2
10.50 Rp 126,429.60 Rp 1,327,510.80
7 Pembesian dengan besi Polos Kg 132.00 Rp 57,039.04 Rp 7,529,153.28
8 Pasangan Pipa HDPE Ø 110mm M 20.00 Rp 43,312.50 Rp 866,250.00
9 Pasangan Pipa GIP Ø 4" M 4.00 Rp 31,945.83 Rp 127,783.33
10 Pas. Stub Flange Ø 110 mm Bh. 2.00 Rp 204,091.25 Rp 408,182.50
11 Pas. Flange Ø 4" Bh. 2.00 Rp 255,695.00 Rp 511,390.00
12 Pas. Gate Valve Ø 4" Bh 2.00 Rp 193,050.00 Rp 386,100.00

TOTAL Rp 45,058,670.76
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGAN INTAKE I

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I PEKERJAAN PENDAHULUAN :
1 Papan Nama Pekerjaan Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00
2 Pembuatan Kamp Pekerja M2 36.00 Rp 1,836,846.00 Rp 66,126,456.00
3 Pembuatan Gudang M2 6.00 Rp 1,836,846.00 Rp 11,021,076.00
4 Pek. Pembuangan Sedimentasi M3 48.00 Rp 89,100.00 Rp 4,276,800.00

II PEKERJAAN PENGADAAN
1 Gate Valve Flange Ø 4" Bh. 1.00 Rp 2,611,050.00 Rp 2,611,050.00
2 Pipa GIP Ø 3" M 12.00 Rp 241,200.00 Rp 2,894,400.00

II PEKERJAAN PASANGAN :
1 Pas. Pipa GIP Ø 3" M 12.00 Rp 86,973.33 Rp 1,043,680.00
2 Pas. Mainhole Unit 2.00 Rp 2,924,570.00 Rp 5,849,140.00
3 Pas. Bar Screen Ls 1.00 Rp 500,000.00 Rp 500,000.00
4 Pas. Gate Valve Ø 4" Bh 1.00 Rp 193,050.00 Rp 193,050.00

III PEKERJAAN BETON :

1 Pekerjaan Plesteran 1 : 2, Tebal 15 mm M2 29.20 Rp 328,650.74 Rp 9,596,601.61
2 Pek Acian Dinding Dan Lantai M2 53.20 Rp 126,429.60 Rp 6,726,054.72
3 Beton bertulang 1 : 2 : 3 (Dasar Intek) M3 8.00 Rp 9,832,809.80 Rp 78,662,478.40
4 Beton Tumbuk 1 : 3 : 5 M3 0.07 Rp 6,959,682.40 Rp 501,097.13
5 Pekerjaan Pembesian Kg 400.00 Rp 57,039.04 Rp 22,815,616.01

IV PEKERJAAN AKHIR
1 Pembersihan Akhir Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00

SUB TOTAL Rp 214,817,499.87

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENANGAN INTAKE II

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I PEKERJAAN PENDAHULUAN :
1 Pek. Pembuangan Sedimentasi M3 48.00 Rp 89,100.00 Rp 4,276,800.00
2 Pek. Galian Tanah M3 30.00 Rp 42,707.50 Rp 1,281,225.00

II PEKERJAAN PASANGAN :
1 Pas. Bronjong Batu Kali M3 121.00 Rp 2,303,103.22 Rp 278,675,489.62
2 Pas, Batu Kali 1 : 3 (Talud) M3 17.00 Rp 6,655,445.50 Rp 113,142,573.50
3 Pas. batu Kosong M3 5.63 Rp 2,106,472.50 Rp 11,848,907.81
4 Pas. Cerucut Kayu Kelas I Uk. 10/10 M 3
1.20 Rp10,375,750.00 Rp 12,450,900.00
5 Pas. Mainhole Unit 2.00 Rp 2,924,570.00 Rp 5,849,140.00
6 Pas. Bar Screen Ls 1.00 Rp 500,000.00 Rp 500,000.00

III PEKERJAAN BETON :

1 Pekerjaan Plesteran 1 : 2, Tebal 15 mm M2 12.00 Rp 328,650.74 Rp 3,943,808.88
2 Pek Acian Dinding Baru dan Lantai Intek M2 36.00 Rp 126,429.60 Rp 4,551,465.60
3 Beton bertulang 1 : 2 : 3 (Dasar Intek) M3 9.60 Rp 9,832,809.80 Rp 94,394,974.08
4 Beton bertulang 1 : 2 : 3 (Dinding Intek) M3 1.20 Rp 9,832,809.80 Rp 11,799,371.76
5 Beton bertulang 1 : 2 : 3 (Sloof, Ring balok dan Kolom) M3 1.80 Rp 9,832,809.80 Rp 17,699,057.64
6 Pekerjaan Pembesian Kg 650.00 Rp 57,039.04 Rp 37,075,376.01

IV PEKERJAAN AKHIR
1 Pembersihan Akhir Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00

SUB TOTAL Rp 598,489,089.90

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBERSIHAN DAN PENANGANAN JALUR PIPA LAMA (INTEK II - RESERVOIR II)
KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I. PEKERJAAN PENDAHULUAN :
1 Pengecekan Pipa dan Pengayambungan Pipa lama
(dari Lokasi Intek II Ke Reservoir II) M 1,500.00 Rp 5,000.00 Rp 7,500,000.00

SUB TOTAL Rp 7,500,000.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBERSIHAN DAN PENANGANAN JALUR PIPA LAMA (INTEK I - RESERVOIR II)
KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

I. PEKERJAAN PENDAHULUAN :
1 'Pengecekan Pipa dan Pengayambungan Pipa lama
(dari Lokasi Intek I - Reservoir II) M 1,500.00 Rp 5,000.00 Rp 7,500,000.00

SUB TOTAL Rp 7,500,000.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (250 SR) KAMPUNG SOBA

LOKASI : KAMPUNG SOBA
KABUPATEN : YALIMO
THN ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A. PEKERJAAN PENGADAAN PIPA DAN ACCESSORIES :

1 - Pipa HDPE Ø 1/2 M1 3,000.00 Rp 24,889.80 Rp 74,669,400.00
2 - Clamp Sadle Ø 2" x 1/2" BH 250.00 Rp 121,770.00 Rp 30,442,500.00
3 - Elbow drat luar HDPE Ø 1/2" BH 250.00 Rp 68,092.50 Rp 17,023,125.00
4 - Elbow drat Dalam HDPE Ø 1/2" BH 250.00 Rp 68,092.50 Rp 17,023,125.00
5 - Elbow HDPE Ø 1/2" BH 250.00 Rp 68,092.50 Rp 17,023,125.00
6 - Stop Kran Socket Ø 1/2 BH 250.00 Rp 94,972.50 Rp 23,743,125.00

SUB TOTAL A ( I + II ) Rp 179,924,400.00

B PEKERJAAN PEMASANGAN PIPA HDPE DAN ACCESSORIES :

1 - Pas. Pipa HDPE Ø 1/2" M1 3,000.00 Rp 26,445.83 Rp 79,337,500.00
2 - Pek. Pas Clamp Sadle Ø 2" x 1/2" BH 250.00 Rp 15,000.00 Rp 3,750,000.00
3 - Pek. Pas Elbow Drat Luar Ø 1/2" BH 250.00 Rp 5,000.00 Rp 1,250,000.00
4 - Pek. Pas Elbow Drat Dalam Ø 1/2" BH 250.00 Rp 5,000.00 Rp 1,250,000.00
5 - Pek. Pas Elbow HDPE Ø 1/2 BH 250.00 Rp 5,000.00 Rp 1,250,000.00
6 - Pek. Pas Stop Kran Ø 1/2" BH 250.00 Rp 5,000.00 Rp 1,250,000.00
SUB TOTAL B ( I + II ) Rp 88,087,500.00

SUB TOTAL (A + B) 268,011,900.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (100 SR) PERUM PEMDA

LOKASI : KAMPUNG ELELIM LAMA
KABUPATEN : YALIMO
THN ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A. PEKERJAAN PENGADAAN PIPA DAN ACCESSORIES :

1 - Pipa HDPE Ø 1/2 M1 1,200.00 Rp 24,889.80 Rp 29,867,760.00
2 - Clamp Sadle Ø 2" x 1/2" BH 100.00 Rp 121,770.00 Rp 12,177,000.00
3 - Elbow drat luar HDPE Ø 1/2" BH 100.00 Rp 68,092.50 Rp 6,809,250.00
4 - Elbow drat Dalam HDPE Ø 1/2" BH 100.00 Rp 68,092.50 Rp 6,809,250.00
5 - Elbow HDPE Ø 1/2" BH 100.00 Rp 68,092.50 Rp 6,809,250.00
6 - Stop Kran Socket Ø 1/2 BH 100.00 Rp 94,972.50 Rp 9,497,250.00
SUB TOTAL A ( I + II ) Rp 71,969,760.00

B PEKERJAAN PEMASANGAN PIPA HDPE DAN ACCESSORIES :

1 - Pas. Pipa HDPE Ø 1/2" M1 1,200.00 Rp 26,445.83 Rp 31,735,000.00
2 - Pek. Pas Clamp Sadle Ø 2" x 1/2" BH 100.00 Rp 15,000.00 Rp 1,500,000.00
3 - Pek. Pas Elbow Drat Luar Ø 1/2" BH 100.00 Rp 5,000.00 Rp 500,000.00
4 - Pek. Pas Elbow Drat Dalam Ø 1/2" BH 100.00 Rp 5,000.00 Rp 500,000.00
5 - Pek. Pas Elbow HDPE Ø 1/2 BH 100.00 Rp 5,000.00 Rp 500,000.00
6 - Pek. Pas Stop Kran Ø 1/2" BH 100.00 Rp 5,000.00 Rp 500,000.00
SUB TOTAL B ( I + II ) Rp 35,235,000.00

SUB TOTAL (A + B) 107,204,760.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (75 SR) AREA KIOS

LOKASI : DERETAN KIOS
KABUPATEN : YALIMO
THN ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A. PEKERJAAN PENGADAAN PIPA DAN ACCESSORIES :

1 - Pipa HDPE Ø 1/2 M1 1,350.00 Rp 24,889.80 Rp 33,601,230.00
2 - Clamp Sadle Ø 2" x 1/2" BH 75.00 Rp 121,770.00 Rp 9,132,750.00
3 - Elbow drat luar HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
4 - Elbow drat Dalam HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
5 - Elbow HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
6 - Stop Kran Socket Ø 1/2 BH 75.00 Rp 94,972.50 Rp 7,122,937.50
SUB TOTAL A ( I + II ) Rp 65,177,730.00

B PEKERJAAN PEMASANGAN PIPA HDPE DAN ACCESSORIES :

1 - Pas. Pipa HDPE Ø 1/2" M1 1,350.00 Rp 26,445.83 Rp 35,701,875.00
2 - Pek. Pas Clamp Sadle Ø 2" x 1/2" BH 75.00 Rp 15,000.00 Rp 1,125,000.00
3 - Pek. Pas Elbow Drat Luar Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
4 - Pek. Pas Elbow Drat Dalam Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
5 - Pek. Pas Elbow HDPE Ø 1/2 BH 75.00 Rp 5,000.00 Rp 375,000.00
6 - Pek. Pas Stop Kran Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
SUB TOTAL B ( I + II ) Rp 38,326,875.00

SUB TOTAL (A + B) 103,504,605.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (75 SR) JALUR BAWAH KIRI
LOKASI : JALAN TRANS PAPUA
KABUPATEN : YALIMO
THN ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A. PEKERJAAN PENGADAAN PIPA DAN ACCESSORIES :

I
1 - Pipa HDPE Ø 1/2 M1 900.00 Rp 24,889.80 Rp 22,400,820.00
2 - Clamp Sadle Ø 2" x 1/2" BH 75.00 Rp 121,770.00 Rp 9,132,750.00
3 - Elbow drat luar HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
4 - Elbow drat Dalam HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
5 - Elbow HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
6 - Stop Kran Socket Ø 1/2 BH 75.00 Rp 94,972.50 Rp 7,122,937.50
SUB TOTAL A ( I + II ) Rp 53,977,320.00

B PEKERJAAN PEMASANGAN PIPA HDPE DAN ACCESSORIES :

1 - Pas. Pipa HDPE Ø 1/2" M1 900.00 Rp 26,445.83 Rp 23,801,250.00
2 - Pek. Pas Clamp Sadle Ø 2" x 1/2" BH 75.00 Rp 15,000.00 Rp 1,125,000.00
3 - Pek. Pas Elbow Drat Luar Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
4 - Pek. Pas Elbow Drat Dalam Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
5 - Pek. Pas Elbow HDPE Ø 1/2 BH 75.00 Rp 5,000.00 Rp 375,000.00
6 - Pek. Pas Stop Kran Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
SUB TOTAL B ( I + II ) Rp 26,426,250.00

SUB TOTAL (A + B) 80,403,570.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (75 SR) JALUR BAWAH KANAN
LOKASI : JALAN TRANS PAPUA
KABUPATEN : YALIMO
THN ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A. PEKERJAAN PENGADAAN PIPA DAN ACCESSORIES :

1 - Pipa HDPE Ø 1/2 M1 900.00 Rp 24,889.80 Rp 22,400,820.00
2 - Clamp Sadle Ø 2" x 1/2" BH 75.00 Rp 121,770.00 Rp 9,132,750.00
3 - Elbow drat luar HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
4 - Elbow drat Dalam HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
5 - Elbow HDPE Ø 1/2" BH 75.00 Rp 68,092.50 Rp 5,106,937.50
6 - Stop Kran Socket Ø 1/2 BH 75.00 Rp 94,972.50 Rp 7,122,937.50

SUB TOTAL A ( I + II ) Rp 53,977,320.00

B PEKERJAAN PEMASANGAN PIPA HDPE DAN ACCESSORIES :

1 - Pas. Pipa HDPE Ø 1/2" M1 900.00 Rp 26,445.83 Rp 23,801,250.00
2 - Pek. Pas Clamp Sadle Ø 2" x 1/2" BH 75.00 Rp 15,000.00 Rp 1,125,000.00
3 - Pek. Pas Elbow Drat Luar Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
4 - Pek. Pas Elbow Drat Dalam Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
5 - Pek. Pas Elbow HDPE Ø 1/2 BH 75.00 Rp 5,000.00 Rp 375,000.00
6 - Pek. Pas Stop Kran Ø 1/2" BH 75.00 Rp 5,000.00 Rp 375,000.00
SUB TOTAL B ( I + II ) Rp 26,426,250.00

SUB TOTAL (A + B) 80,403,570.00

 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (50 SR) PERUM BANDARA

LOKASI : JALAN BANDARA
KABUPATEN : YALIMO
THN ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A. PEKERJAAN PENGADAAN PIPA DAN ACCESSORIES :

1 - Pipa HDPE Ø 1/2 M1 600.00 Rp 24,889.80 Rp 14,933,880.00
2 - Clamp Sadle Ø 2" x 1/2" BH 50.00 Rp 121,770.00 Rp 6,088,500.00
3 - Elbow drat luar HDPE Ø 1/2" BH 50.00 Rp 68,092.50 Rp 3,404,625.00
4 - Elbow drat Dalam HDPE Ø 1/2" BH 50.00 Rp 68,092.50 Rp 3,404,625.00
5 - Elbow HDPE Ø 1/2" BH 50.00 Rp 68,092.50 Rp 3,404,625.00
6 - Stop Kran Socket Ø 1/2 BH 50.00 Rp 94,972.50 Rp 4,748,625.00

SUB TOTAL A ( I + II ) Rp 35,984,880.00

B PEKERJAAN PEMASANGAN PIPA HDPE DAN ACCESSORIES :

1 - Pas. Pipa HDPE Ø 1/2" M1 600.00 Rp 26,445.83 Rp 15,867,500.00
2 - Pek. Pas Clamp Sadle Ø 2" x 1/2" BH 50.00 Rp 15,000.00 Rp 750,000.00
3 - Pek. Pas Elbow Drat Luar Ø 1/2" BH 50.00 Rp 5,000.00 Rp 250,000.00
4 - Pek. Pas Elbow Drat Dalam Ø 1/2" BH 50.00 Rp 5,000.00 Rp 250,000.00
5 - Pek. Pas Elbow HDPE Ø 1/2 BH 50.00 Rp 5,000.00 Rp 250,000.00
6 - Pek. Pas Stop Kran Ø 1/2" BH 50.00 Rp 5,000.00 Rp 250,000.00
SUB TOTAL B ( I + II ) Rp 17,617,500.00

SUB TOTAL (A + B) 53,602,380.00

 DAFTAR HARGA SATUAN BAHAN DAN UPAH

PEKERJAAN : PEMBANGUNAN JARINGAN AIR BERSIH DI YALIMO

KABUPATEN : YALIMO
T. ANGGARAN : 2018

A UPAH KERJA
1 Pekerja Org/Hr = Rp. 175,000.00
2 Tukang Org/Hr = Rp. 200,000.00
3 Kepala Tukang Org/Hr = Rp. 250,000.00
4 Mandor Org/Hr = Rp. 275,000.00

B BAHAN LOKAL
1 Batu Tela /Bh = Rp. 39,800.00
2 Bata Merah /Bh = Rp. 7,300.00
3 Sirtu /M3 = Rp. 1,200,000.00
4 Batu Kali /M3 = Rp. 1,100,000.00
5 Pasir Urug /M3 = Rp. 1,200,000.00
6 Pasir Pasangan /M3 = Rp. 1,200,000.00
7 Pasir Beton /M3 = Rp. 1,200,000.00
8 Koral Beton /M3 = Rp. 1,200,000.00
8 Kayu Putih (Balok / Papan) /M3 = Rp. 3,500,000.00
9 Kayu Cina / Damar (Balok / Papan) /M3 = Rp. 3,500,000.00
10 Semen PC /Kg = Rp. 19,688.00
11 Paku Senk /Kg = Rp. 57,300.00
12 Paku Biasa /Kg = Rp. 57,300.00
13 Paku Tripleks /Kg = Rp. 57,300.00
14 Kawat Bronjong 4 mm /Kg = Rp. 71,777.00
16 Kawat Duri /M = Rp. 584,000.00
17 Kawat Ikat /Kg = Rp. 57,300.00
18 Kawat Las /dos' = Rp. 398,200.00
19 Baut mur 3/8" - 20 cm /Bh = Rp. 7,500.00
21 Besi Beton Polos /Kg = Rp. 45,820.64
22 Besi Æ 6 (Polos) /Kg = Rp. 54,823.01
23 Besi Æ 8 (Polos) /Kg = Rp. 43,713.08
24 Besi Æ 10 (Polos) /Kg = Rp. 44,452.55
25 Besi Æ 12 (Polos) /Kg = Rp. 44,551.40
26 Besi Æ 16 (Polos) /Kg = Rp. 41,563.16
27 Besi Baja L 40.40.4 - 6M /Btg = Rp. 598,600.00
28 Besi Baja L 50.50.5 - 6M /Kg = Rp. 822,200.00
 ANALISA HARGA SATUAN
A PEKERJAAN PENDUKUNG

1.6.7 . 1.00 M2 PEK. PEMBUATAN GUDANG SEMENTARA

6.7.1 Bahan
Kayu 0.276 M3 X Rp. 3,500,000.00 = Rp. 966,000.00
Seng gelombang BJLS 20 1.500 Lbr X Rp. 100,000.00 = Rp. 150,000.00
Paku biasa 0.700 Kg X Rp. 57,300.00 = Rp. 40,110.00
Jumlah ( 1 ) = Rp. 1,156,110.00
6.7.2 Tenaga
Pekerja 1.500 Oh X Rp. 175,000.00 = Rp. 262,500.00
Tukang 1.000 Oh X Rp. 200,000.00 = Rp. 200,000.00
Kepala Tukang 0.150 Oh X Rp. 250,000.00 = Rp. 37,500.00
Mandor 0.050 Oh X Rp. 275,000.00 = Rp. 13,750.00
Jumlah ( 2 ) = Rp. 513,750.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,669,860.00
Over Head 10 % = Rp. 166,986.00
Total = Rp. 1,836,846.00

2.6.1 . 1.00 M3 PEK. GALIAN BIASA

6.1.1 Tenaga
Pekerja 0.4000 Oh X Rp. 175,000.00 = Rp. 70,000.00
Mandor 0.0400 Oh X Rp. 275,000.00 = Rp. 11,000.00
Jumlah ( 1 ) = Rp. 81,000.00
Over Head 10 % = Rp. 8,100.00
Total = Rp. 89,100.00

2.6.5.b . 1.00 M3 PEK. GALIAN TANAH (CROSSING JALAN ASPAL)

6.5.1.b Tenaga
Pekerja 1.2500 Oh X Rp. 175,000.00 = Rp. 218,750.00
Mandor 0.1250 Oh X Rp. 275,000.00 = Rp. 34,375.00
Jumlah ( 1 ) = Rp. 253,125.00
Over Head 10 % = Rp. 25,312.50
Total = Rp. 278,437.50

3.6.5 . 1.00 M3 PAS. PONDASI BATU KALI 1 PC : 3 PSR

6.5.1 Bahan
Batu belah 15/20 cm 1.100 M3 X Rp. 1,100,000.00 = Rp. 1,210,000.00
Semen PC 185.000 Kg X Rp. 19,688.00 = Rp. 3,642,280.00
Pasir pasangan 0.650 M3 X Rp. 1,200,000.00 = Rp. 780,000.00
Jumlah ( 1 ) = Rp. 5,632,280.00
6.5.2 Tenaga
Pekerja 1.500 Oh X Rp. 175,000.00 = Rp. 262,500.00
Tukang 0.600 Oh X Rp. 200,000.00 = Rp. 120,000.00
Kepala Tukang 0.060 Oh X Rp. 250,000.00 = Rp. 15,000.00
Mandor 0.075 Oh X Rp. 275,000.00 = Rp. 20,625.00
Jumlah ( 2 ) = Rp. 418,125.00
Jumlah ( 1 )+(2) = Rp. 6,050,405.00
Over Head 10 % = Rp. 605,040.50
Total = Rp. 6,655,445.50

3.6.14 . 1.00 M3 PAS. BATU KOSONG/ AANSTAMPING

6.14.1 Bahan
Batu belah 15/20 cm 1.200 M3 X Rp. 1,100,000.00 = Rp. 1,320,000.00
Pasir urug 0.300 M3 X Rp. 1,200,000.00 = Rp. 360,000.00
Jumlah ( 1 ) = Rp. 1,680,000.00
6.14.2 Tenaga
Pekerja 0.780 Oh X Rp. 175,000.00 = Rp. 136,500.00
Tukang 0.390 Oh X Rp. 200,000.00 = Rp. 78,000.00
Kepala Tukang 0.039 Oh X Rp. 250,000.00 = Rp. 9,750.00
Mandor 0.039 Oh X Rp. 275,000.00 = Rp. 10,725.00
Jumlah ( 2 ) = Rp. 234,975.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,914,975.00
Over Head 10 % = Rp. 191,497.50
Total = Rp. 2,106,472.50
5.6.2 . 1.00 M2 PEK. PLESTERAN 1 PC : 2 PSR, TEBAL 15 MM
6.2.1 Bahan
Semen PC 8.520 Kg X Rp. 19,688.00 = Rp. 167,741.76
Pasir pasangan 0.017 M3 X Rp. 1,200,000.00 = Rp. 20,400.00
Jumlah ( 1 ) = Rp. 188,141.76
Pekerja 0.200 Oh X Rp. 175,000.00 = Rp. 35,000.00
Tukang 0.150 Oh X Rp. 200,000.00 = Rp. 30,000.00
Kepala Tukang 0.015 Oh X Rp. 250,000.00 = Rp. 3,750.00
 Mandor 0.010 Oh X Rp. 275,000.00 = Rp. 2,750.00
Jumlah ( 2 ) = Rp. 71,500.00
Jumlah ( 1 ) + ( 2 ) = Rp. 259,641.76
Over Head 10 % = Rp. 25,964.18
Total = Rp. 285,605.94
5.6.27 . 1.00 M2 PEK. ACIAN SEMEN
6.27.1 Bahan
Semen PC 3.250 Kg X Rp. 19,688.00 = Rp. 63,986.00
Jumlah ( 1 ) = Rp. 63,986.00
6.27.2 Tenaga
Pekerja 0.150 Oh X Rp. 175,000.00 = Rp. 26,250.00
Tukang 0.100 Oh X Rp. 200,000.00 = Rp. 20,000.00
Kepala Tukang 0.010 Oh X Rp. 250,000.00 = Rp. 2,500.00
Mandor 0.008 Oh X Rp. 275,000.00 = Rp. 2,200.00
Jumlah ( 2 ) = Rp. 50,950.00
Jumlah ( 1 ) + ( 2 ) = Rp. 114,936.00
Over Head 10 % = Rp. 11,493.60
Total = Rp. 126,429.60
6.6.2a . 1.00 M3 PAS. CERUCUT KAYU KELAS I UK.10/10
6.2a.1 Bahan
Balok 1.200 M3 X Rp. 3,500,000.00 = Rp. 4,200,000.00
Jumlah ( 1 ) = Rp. 4,200,000.00
6.2a.2 Tenaga
Pekerja 6.000 Oh X Rp. 175,000.00 = Rp. 1,050,000.00
Tukang 18.000 Oh X Rp. 200,000.00 = Rp. 3,600,000.00
Kepala Tukang 2.000 Oh X Rp. 250,000.00 = Rp. 500,000.00
Mandor 0.300 Oh X Rp. 275,000.00 = Rp. 82,500.00
Jumlah ( 2 ) = Rp. 5,232,500.00
Jumlah ( 1 ) + ( 2 ) = Rp. 9,432,500.00
Over Head 10 % = Rp. 943,250.00
Total = Rp. 10,375,750.00

7.6.1 . 1.00 M3 BETON TUMBUK 1 PC : 3 PSR : 5 KRL

6.1.1 Bahan
Semen PC 218.000 Kg X Rp. 19,688.00 = Rp. 4,291,984.00
Pasir beton 0.520 M3 X Rp. 1,200,000.00 = Rp. 624,000.00
Koral beton 0.870 M3 X Rp. 1,200,000.00 = Rp. 1,044,000.00
Jumlah ( 1 ) = Rp. 5,959,984.00
6.1.2 Tenaga
Pekerja 1.6500 Oh X Rp. 175,000.00 = Rp. 288,750.00
Tukang 0.2500 Oh X Rp. 200,000.00 = Rp. 50,000.00
Kepala Tukang 0.0250 Oh X Rp. 250,000.00 = Rp. 6,250.00
Mandor 0.0800 Oh X Rp. 275,000.00 = Rp. 22,000.00
Jumlah ( 2 ) = Rp. 367,000.00
Jumlah ( 1 )+(2) = Rp. 6,326,984.00
Over Head 10 % = Rp. 632,698.40
Total = Rp. 6,959,682.40

7.6.13 . 1.00 M3 BETON TUMBUK 1 PC : 2 PSR : 3 KRL

6.13.1 Bahan
Semen PC 336.000 Kg X Rp. 19,688.00 = Rp. 6,615,168.00
Pasir beton 0.540 M3 X Rp. 1,200,000.00 = Rp. 648,000.00
Koral beton 0.810 M3 X Rp. 1,200,000.00 = Rp. 972,000.00
Jumlah ( 1 ) = Rp. 8,235,168.00
6.13.2 Tenaga
Pekerja 2.0000 Oh X
Rp. 175,000.00 = Rp. 350,000.00
Tukang 0.3500 Oh X
Rp. 200,000.00 = Rp. 70,000.00
Kepala Tukang 0.0350 Oh X
Rp. 250,000.00 = Rp. 8,750.00
Mandor 1.0000 Oh X
Rp. 275,000.00 = Rp. 275,000.00
Jumlah ( 2
) = Rp. 703,750.00
Jumlah ( 1
)+(2) = Rp. 8,938,918.00
Over Head 10 % = Rp. 893,891.80
Total = Rp. 9,832,809.80
7.6.25 . 1.00 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR
6.25.1 Bahan
Besi beton ( polos/ulir ) 1.0500 Kg X Rp. 45,820.64 = Rp. 48,111.67
Kawat ikat beton 0.0150 Kg X Rp. 57,300.00 = Rp. 859.50
Jumlah ( 1 ) = Rp. 48,971.17
6.25.2 Tenaga
Pekerja 0.0070 Oh X Rp. 175,000.00 = Rp. 1,225.00
Tukang 0.0070 Oh X Rp. 200,000.00 = Rp. 1,400.00
Kepala Tukang 0.0007 Oh X Rp. 250,000.00 = Rp. 175.00
Mandor 0.0003 Oh X Rp. 275,000.00 = Rp. 82.50
Jumlah ( 2 ) = Rp. 2,882.50
Jumlah ( 1 ) + ( 2 ) = Rp. 51,853.67
Over Head 10 % = Rp. 5,185.37
Total = Rp. 57,039.04

7.6.33 . 1.00 M2 PAS. BEKISTING UNTUK DINDING

6.33.1 Bahan
Kayu terentang 0.030 M3 X Rp. 3,500,000.00 = Rp. 105,000.00
Paku biasa 0.400 Kg X Rp. 57,300.00 = Rp. 22,920.00
Balok kayu 0.020 M3 X Rp. 3,500,000.00 = Rp. 70,000.00
Papan 0.026 Lbr X Rp. 3,500,000.00 = Rp. 89,600.00
Penjaga jarak bekisting 4.000 bh X Rp. 5,000.00 = Rp. 20,000.00
Jumlah ( 1 ) = Rp. 307,520.00
 6.33.2 Tenaga
Pekerja 0.3200 Oh X Rp. 175,000.00 = Rp. 56,000.00
Tukang 0.3300 Oh X Rp. 200,000.00 = Rp. 66,000.00
Kepala Tukang 0.0330 Oh X Rp. 250,000.00 = Rp. 8,250.00
Mandor 0.0060 Oh X Rp. 275,000.00 = Rp. 1,650.00
Jumlah ( 2 ) = Rp. 131,900.00
Jumlah ( 1 ) + ( 2 ) = Rp. 439,420.00
Over Head 10 % = Rp. 43,942.00
Total = Rp. 483,362.00

1.00 M3 PEKERJAAN PASANGAN BRONJONG BATU KALI

Bahan
Batu Kali 1.120 M3 X Rp. 1,100,000.00 1,232,000.00
Kawat Bronjong 5.770 Kg X Rp. 71,777.00 414,153.29
Kawat Ikat 0.6667 Kg X Rp. 57,300.00 38,201.91
Jumlah ( 1 ) = Rp. 1,684,355.20
Tenaga Kerja
Pekerja 1.500 OH X Rp. 175,000.00 262,500.00
Tukang Anyam 0.700 OH X Rp. 200,000.00 140,000.00
Mandor 0.025 OH X Rp. 275,000.00 6,875.00
Jumlah ( 2 ) = Rp. 409,375.00
Jumlah ( 1 ) + ( 2 ) = Rp. 2,093,730.20
Over Head 10 % = Rp. 209,373.02
Total = Rp. 2,303,103.22
B PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES

B1 1.00 M1 PEK.PEMASANGAN PE 63 MM (2")

Pekerja 0.0583 OH X Rp. 175,000.00 = Rp. 10,208.33
Tukang 0.0350 OH X Rp. 200,000.00 = Rp. 7,000.00
Mandor 0.0067 OH X Rp. 275,000.00 = Rp. 1,833.33
 Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 29,041.67
Over Head 10 % = Rp. 2,904.17
Total = Rp. 31,945.83

B2 1.00 M1 PEK.PEMASANGAN PIPA PE 90 MM (3")

Pekerja 0.0833 OH X Rp. 175,000.00 = Rp. 14,583.33
Tukang 0.0500 OH X Rp. 200,000.00 = Rp. 10,000.00
Mandor 0.0100 OH X Rp. 275,000.00 = Rp. 2,750.00
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 37,333.33
Over Head 10 % = Rp. 3,733.33
Total = Rp. 41,066.67

B3 1.00 M1 PEK.PEMASANGAN PIPA PE 110 MM (4")

Pekerja 0.0950 OH X Rp. 175,000.00 = Rp. 16,625.00
Tukang 0.0500 OH X Rp. 200,000.00 = Rp. 10,000.00
Mandor 0.0100 OH X Rp. 275,000.00 = Rp. 2,750.00
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 39,375.00
Over Head 10 % = Rp. 3,937.50
Total = Rp. 43,312.50

B4 1.00 M1 PEK.PEMASANGAN PIPA PE 160 MM (6")

Pekerja 0.1000 OH X Rp. 175,000.00 = Rp. 17,500.00
Tukang 0.0500 OH X Rp. 200,000.00 = Rp. 10,000.00
Mandor 0.0100 OH X Rp. 275,000.00 = Rp. 2,750.00
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 40,250.00
Over Head 10 % = Rp. 4,025.00
Total = Rp. 44,275.00

B5 1.00 M2 PEK.PEMBERSIHAN JALUR PIPA

Pekerja 0.0150 OH X Rp. 175,000.00 = Rp. 2,625.00
Mandor 0.0002 OH X Rp. 200,000.00 = Rp. 30.00
Peralatan 1.0000 Ls X Rp. 500.00 = Rp. 500.00
Jumlah ( 1 ) = Rp. 3,155.00
Over Head 10 % = Rp. 315.50
Total = Rp. 3,470.50

B6 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 6"

Pekerja 0.5400 OH X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2200 OH X Rp. 200,000.00 = Rp. 44,000.00
Mandor 0.0800 OH X Rp. 275,000.00 = Rp. 22,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 175,500.00
Over Head 10 % = Rp. 17,550.00
Total = Rp. 193,050.00

B7 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 4"

Pekerja 0.5400 OH X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2200 OH X Rp. 200,000.00 = Rp. 44,000.00
Mandor 0.0800 OH X Rp. 275,000.00 = Rp. 22,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 175,500.00
Over Head 10 % = Rp. 17,550.00
Total = Rp. 193,050.00

B8 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 3"

Pekerja 0.5400 OH X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2000 OH X Rp. 200,000.00 = Rp. 40,000.00
Mandor 0.0700 OH X Rp. 275,000.00 = Rp. 19,250.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 168,750.00
Over Head 10 % = Rp. 16,875.00
Total = Rp. 185,625.00

B9 1.00 M1 PEK.PASANGAN PIPA GIP Dia.4"

Pekerja 0.3250 H/O X Rp. 175,000.00 = Rp. 56,875.00
Mandor 0.0033 H/O X Rp. 275,000.00 = Rp. 893.75
Tukang Pipa 0.1625 H/O X Rp. 200,000.00 = Rp. 32,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 95,268.75
Over Head 10 % = Rp. 9,526.88
 Total = Rp. 104,795.63
B10 1.00 M1 PEK.PASANGAN PIPA GIP Dia.3"
Pekerja 0.2833 H/O X Rp. 175,000.00 = Rp. 49,583.33
Mandor 0.002833 H/O X Rp. 275,000.00 = Rp. 779.17
Tukang Pipa 0.1417 H/O X Rp. 200,000.00 = Rp. 28,333.33
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 83,695.83
Over Head 10 % = Rp. 8,369.58
Total = Rp. 92,065.42

B11 1.00 M1 PEK.PASANGAN PIPA GIP Dia.2"

Pekerja 0.2667 H/O X Rp. 175,000.00 = Rp. 46,666.67
Mandor 0.0027 H/O X Rp. 275,000.00 = Rp. 733.33
Tukang Pipa 0.1333 H/O X Rp. 200,000.00 = Rp. 26,666.67
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 79,066.67
Over Head 10 % = Rp. 7,906.67
Total = Rp. 86,973.33

B12 1.00 BH PEK.PEMASANGAN AIR VALVE DIA. 3" - 6"

Pekerja 0.5400 H/O X Rp. 175,000.00 = Rp. 94,500.00
Tukang 0.2000 H/O X Rp. 200,000.00 = Rp. 40,000.00
Mandor 0.0700 H/O X Rp. 275,000.00 = Rp. 19,250.00
Peralatan Dan Pengelasan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 168,750.00
Over Head 10 % = Rp. 16,875.00
Total = Rp. 185,625.00

B13 1.00 BH PEK. PASANGAN EQUAL TEE 90MM

Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang Pipa 0.1200 H/O X Rp. 200,000.00 = Rp. 24,000.00
Peralatan 1.0000 Ls X Rp. 2,500.00 = Rp. 2,500.00
Jumlah ( 1 ) = Rp. 88,712.50
Over Head 10 % = Rp. 8,871.25
Total = Rp. 97,583.75

B14 1.00 BH PEK. PASANGAN BEND 90o DIA 4"

Pekerja 0.4000 H/O X Rp. 175,000.00 = Rp. 70,000.00
Mandor 0.0040 H/O X Rp. 275,000.00 = Rp. 1,100.00
Tukang las 0.1550 H/O X Rp. 200,000.00 = Rp. 31,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 107,100.00
Over Head 10 % = Rp. 10,710.00
Total = Rp. 117,810.00
B15 1.00 BH PEK. PASANGAN BEND 90o DIA 2"
Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang las 0.1500 H/O X Rp. 200,000.00 = Rp. 30,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 97,212.50
Over Head 10 % = Rp. 9,721.25
Total = Rp. 106,933.75

B16 1.00 BH PEK. PASANGAN BEND 45o DIA 4"

Pekerja 0.4000 H/O X Rp. 175,000.00 = Rp. 70,000.00
Mandor 0.0040 H/O X Rp. 275,000.00 = Rp. 1,100.00
Tukang las 0.1550 H/O X Rp. 200,000.00 = Rp. 31,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 107,100.00
Over Head 10 % = Rp. 10,710.00
Total = Rp. 117,810.00

B17 1.00 BH PEK. PASANGAN BEND 45o DIA 2"

Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang las 0.1500 H/O X Rp. 200,000.00 = Rp. 30,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 97,212.50
Over Head 10 % = Rp. 9,721.25
Total = Rp. 106,933.75

B18 1.00 BH PEK. PASANGAN BEND SEGMENTED DIA 160 ( 90 o , 45o , 22.5o )
 Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang las 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B19 1.00 BH PEK. PASANGAN BEND SEGMENTED DIA 110 ( 90 o , 45o , 22.5o )
Pekerja 0.6500 H/O X Rp. 175,000.00 = Rp. 113,750.00
Mandor 0.0065 H/O X Rp. 275,000.00 = Rp. 1,787.50
Tukang las 0.3250 H/O X Rp. 200,000.00 = Rp. 65,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 185,537.50
Over Head 10 % = Rp. 18,553.75
Total = Rp. 204,091.25

B20 1.00 BH PEK. PASANGAN BEND SEGMENTED DIA 90 ( 90o , 45o , 22.5o )
Pekerja 0.2500 H/O X Rp. 175,000.00 = Rp. 43,750.00
Mandor 0.0025 H/O X Rp. 275,000.00 = Rp. 687.50
Tukang las 0.1250 H/O X Rp. 200,000.00 = Rp. 25,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,437.50
Over Head 10 % = Rp. 7,443.75
Total = Rp. 81,881.25

B21 1.00 BH PEK. PASANGAN ENEQUAL TEE SEGMENTED DIA 160 X 110
Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang las 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B22 1.00 BH PEK. PASANGAN ENEQUAL TEE SEGMENTED DIA 160 X 90

Pekerja 0.8250 H/O X Rp. 175,000.00 = Rp. 144,375.00
Mandor 0.0083 H/O X Rp. 275,000.00 = Rp. 2,268.75
Tukang las 0.4125 H/O X Rp. 200,000.00 = Rp. 82,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 234,143.75
Over Head 10 % = Rp. 23,414.38
Total = Rp. 257,558.13

B23 1.00 BH PEK. PASANGAN ENEQUAL TEE SEGMENTED DIA 110 X 90

Pekerja 0.6500 H/O X Rp. 175,000.00 = Rp. 113,750.00
Mandor 0.0065 H/O X Rp. 275,000.00 = Rp. 1,787.50
Tukang las 0.3250 H/O X Rp. 200,000.00 = Rp. 65,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 185,537.50
Over Head 10 % = Rp. 18,553.75
Total = Rp. 204,091.25

B24 1.00 BH PEK. PASANGAN SOCKET GIP DIA 3"

Pekerja 0.5000 H/O X Rp. 175,000.00 = Rp. 87,500.00
Mandor 0.0050 H/O X Rp. 275,000.00 = Rp. 1,375.00
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 113,875.00
Over Head 10 % = Rp. 11,387.50
Total = Rp. 125,262.50
B25 1.00 BH PEK. PASANGAN SOCKET GIP DIA 2"
Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 87,212.50
Over Head 10 % = Rp. 8,721.25
Total = Rp. 95,933.75

B26 1.00 BH PEK. PASANGAN TEE REDUCER GIP Dia 4" x 3"
 Pekerja 0.5000 H/O X Rp. 175,000.00 = Rp. 87,500.00
Mandor 0.0050 H/O X Rp. 275,000.00 = Rp. 1,375.00
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 113,875.00
Over Head 10 % = Rp. 11,387.50
Total = Rp. 125,262.50
B27 1.00 BH PEK. PASANGAN TEE REDUCER GIP Dia 3" x 3" x 2"
Pekerja 0.4500 H/O X Rp. 175,000.00 = Rp. 78,750.00
Mandor 0.0045 H/O X Rp. 275,000.00 = Rp. 1,237.50
Tukang Pipa 0.1000 H/O X Rp. 200,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 104,987.50
Over Head 10 % = Rp. 10,498.75
Total = Rp. 115,486.25

B28 1.00 BH PEK. PASANGAN REDUCER GIP Dia 6" X 4"

Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang Pipa 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B29 1.00 BH PEK. PASANGAN REDUCER SEGMENTED Dia 160 X 110

Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang Pipa 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B30 1.00 BH PEK. PASANGAN REDUCER SEGMENTED Dia 110 X 90

Pekerja 0.7500 H/O X Rp. 175,000.00 = Rp. 131,250.00
Mandor 0.0075 H/O X Rp. 275,000.00 = Rp. 2,062.50
Tukang Pipa 0.3750 H/O X Rp. 200,000.00 = Rp. 75,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 213,312.50
Over Head 10 % = Rp. 21,331.25
Total = Rp. 234,643.75

B31 1.00 BH PEK. PASANGAN TEE GIP Dia 2" x 2" x 2"
Pekerja 0.4750 H/O X Rp. 175,000.00 = Rp. 83,125.00
Mandor 0.0048 H/O X Rp. 275,000.00 = Rp. 1,306.25
Tukang Pipa 0.2375 H/O X Rp. 200,000.00 = Rp. 47,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 136,931.25
Over Head 10 % = Rp. 13,693.13
Total = Rp. 150,624.38

B32 1.00 BH PEK. PASANGAN TEE GIP Dia 3" x 3" x 3"
Pekerja 0.5250 H/O X Rp. 175,000.00 = Rp. 91,875.00
Mandor 0.0053 H/O X Rp. 275,000.00 = Rp. 1,443.75
Tukang Pipa 0.2625 H/O X Rp. 200,000.00 = Rp. 52,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 150,818.75
Over Head 10 % = Rp. 15,081.88
Total = Rp. 165,900.63

B33 1.00 BH PEK. PASANGAN TEE GIP Dia 4" x 4" x 4"
Pekerja 0.5500 H/O X Rp. 175,000.00 = Rp. 96,250.00
Mandor 0.0055 H/O X Rp. 275,000.00 = Rp. 1,512.50
Tukang Pipa 0.2750 H/O X Rp. 200,000.00 = Rp. 55,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 157,762.50
Over Head 10 % = Rp. 15,776.25
Total = Rp. 173,538.75
B34 1.00 BH PEK. PASANGAN TEE GIP Dia 6" x 6" x 6"
 Pekerja 0.6250 H/O X Rp. 175,000.00 = Rp. 109,375.00
Mandor 0.0063 H/O X Rp. 275,000.00 = Rp. 1,718.75
Tukang Pipa 0.3125 H/O X Rp. 200,000.00 = Rp. 62,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 178,593.75
Over Head 10 % = Rp. 17,859.38
Total = Rp. 196,453.13
B35 1.00 BH PEK. PASANGAN DOP DIA 2"
Pekerja 0.3500 H/O X Rp. 175,000.00 = Rp. 61,250.00
Mandor 0.0035 H/O X Rp. 275,000.00 = Rp. 962.50
Tukang Pipa 0.0360 H/O X Rp. 200,000.00 = Rp. 7,200.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,412.50
Over Head 10 % = Rp. 7,441.25
Total = Rp. 81,853.75

B36 1.00 BH PEK. PASANGAN STUB FLANGE 250mm - 160mm

Pekerja 0.8500 H/O X Rp. 175,000.00 = Rp. 148,750.00
Mandor 0.0085 H/O X Rp. 275,000.00 = Rp. 2,337.50
Tukang Las 0.4250 H/O X Rp. 200,000.00 = Rp. 85,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 241,087.50
Over Head 10 % = Rp. 24,108.75
Total = Rp. 265,196.25

B37 1.00 BH PEK. PASANGAN STUB FLANGE 110mm - 90mm

Pekerja 0.6500 H/O X Rp. 175,000.00 = Rp. 113,750.00
Mandor 0.0065 H/O X Rp. 275,000.00 = Rp. 1,787.50
Tukang Las 0.3250 H/O X Rp. 200,000.00 = Rp. 65,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 185,537.50
Over Head 10 % = Rp. 18,553.75
Total = Rp. 204,091.25

B38 1.00 BH PEK. PASANGAN STUB FLANGE 75mm - 63mm

Pekerja 0.2500 H/O X Rp. 175,000.00 = Rp. 43,750.00
Mandor 0.0025 H/O X Rp. 275,000.00 = Rp. 687.50
Tukang Las 0.3600 H/O X Rp. 200,000.00 = Rp. 72,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 121,437.50
Over Head 10 % = Rp. 12,143.75
Total = Rp. 133,581.25
B39 1.00 BH PEK. PASANGAN FLANGE 6"
Pekerja 1.0000 H/O X Rp. 175,000.00 = Rp. 175,000.00
Mandor 0.0100 H/O X Rp. 275,000.00 = Rp. 2,750.00
Tukang Pipa 0.3600 H/O X Rp. 200,000.00 = Rp. 72,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 254,750.00
Over Head 10 % = Rp. 25,475.00
Total = Rp. 280,225.00
B40 1.00 BH PEK. PASANGAN FLANGE 2" - 4"
Pekerja 1.0000 H/O X Rp. 175,000.00 = Rp. 175,000.00
Mandor 0.0100 H/O X Rp. 275,000.00 = Rp. 2,750.00
Tukang Pipa 0.1985 H/O X Rp. 200,000.00 = Rp. 39,700.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 232,450.00
Over Head 10 % = Rp. 23,245.00
Total = Rp. 255,695.00

B41 1.00 UNIT PEK.PASANGAN PLAT MANHOLE + KUNCI

Plat Besi 2mm 0.4225 M2 X Rp. 3,500,000.00 = Rp. 1,478,750.00
Besi Profil C 50.50.5 1.0000 Bh X Rp. 822,200.00 = Rp. 822,200.00
Acc & Kunci 1.0000 Bh X Rp. 50,000.00 = Rp. 50,000.00
Pekerja 1.0000 H/O X Rp. 175,000.00 = Rp. 175,000.00
Mandor 0.0100 H/O X Rp. 275,000.00 = Rp. 2,750.00
Tukang Batu 0.6000 H/O X Rp. 200,000.00 = Rp. 120,000.00
Peralatan 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 2,658,700.00
 Over Head 10 % = Rp. 265,870.00
Total = Rp. 2,924,570.00

B42 1.00 M PEK. KAWAT DURI

Kawat Duri 1.000 M1 X Rp. 584,000.00 = Rp. 584,000.00
Kayu Besi 10/10 0.003 M3 X Rp. 3,500,000.00 = Rp. 9,639.00
Beton Tanpa Tulangan 0.010 M3 X Rp. 6,959,682.40 = Rp. 69,596.82
Pekerja 0.250 H/o X Rp. 175,000.00 = Rp. 43,750.00
Tukang 0.025 H/o X Rp. 200,000.00 = Rp. 5,000.00
K.Tukang 0.003 H/o X Rp. 250,000.00 = Rp. 625.00
Mandor 0.001 H/o X Rp. 275,000.00 = Rp. 275.00
Jumlah ( 1 ) = Rp. 712,885.82
Over Head 10 % = Rp. 71,288.58
Total = Rp. 784,174.41
 RENCANA ANGGARAN BIAYA

PEKERJAAN : PENGADAAN BAHAN NON LOKAL

KABUPATEN : YALIMO
T. ANGGARAN : 2018

NO URAIAN SATUAN VOLUME DAFTAR HARGA JUMLAH

A MOBILISASI MATERIAL NON LOKAL

1 Mobilisasi Material Dari Wamena - Yalimo Trip 8.00 Rp 8,000,000.00 Rp 64,000,000.00

B BAHAN NON LOKAL (WAMENA)

1 Pipa HDPE 63mm M 6,658.00 Rp 124,698.28 Rp 830,241,120.69
2 Pipa HDPE 90mm M 3,715.00 Rp 249,396.55 Rp 926,508,189.66
3 Pipa HDPE 110mm M 1,420.00 Rp 340,086.21 Rp 482,922,413.79
4 Bend 22 Segmented Ø 110mm Bh 1.00 Rp 404,316.60 Rp 404,316.60
5 Bend 90 Segmented Reduser Ø 90x63mm Bh 7.00 Rp 271,699.80 Rp 1,901,898.60
6 Bend 90 Segmented Ø 90mm Bh 2.00 Rp 271,699.80 Rp 543,399.60
7 Bend 90 Segmented Ø 110mm Bh 2.00 Rp 404,316.60 Rp 808,633.20
8 Equal Tee Segmented 110mm Bh 1.00 Rp 450,147.00 Rp 450,147.00
9 Equal Tee Segmented 63mm M 1.00 Rp 155,515.80 Rp 155,515.80
10 Equal Tee Segmented 90mm Bh 1.00 Rp 306,442.20 Rp 306,442.20
11 Reduser Segmented 90 x 63 Bh 6.00 Rp 91,516.80 Rp 549,100.80
12 Reduser Segmented 110 x 63 Bh 1.00 Rp 140,861.40 Rp 140,861.40
13 Reduser Segmented 110 x 90 Bh 2.00 Rp 165,958.20 Rp 331,916.40
14 Unequal Tee Segmented 110x63mm Bh 1.00 Rp 527,933.40 Rp 527,933.40
15 Unequal Tee Segmented 110x90mm Bh 2.00 Rp 552,963.00 Rp 1,105,926.00
16 Unequal Tee Segmented 90x63mm Bh 8.00 Rp 343,584.00 Rp 2,748,672.00
17 Stub End 63mm Bh 18.00 Rp 82,671.00 Rp 1,488,078.00
18 Stub End 90mm Bh 2.00 Rp 151,479.00 Rp 302,958.00
19 Stub Flang 110mm Bh 20.00 Rp 526,755.00 Rp 10,535,100.00
20 Stub Flang 160mm Bh 4.00 Rp 629,535.00 Rp 2,518,140.00
21 Stub Flang 90mm Bh 8.00 Rp 450,855.00 Rp 3,606,840.00
22 Air Valve 4" Bh 3.00 Rp 6,534,300.00 Rp 19,602,900.00
23 Air Valve 6" Bh 2.00 Rp 9,801,450.00 Rp 19,602,900.00
24 Gate Valve 4" Bh 6.00 Rp 2,611,050.00 Rp 15,666,300.00
25 Gate Valve 6" Bh 1.00 Rp 3,862,200.00 Rp 3,862,200.00
26 Pipa GIP 2" M 12.00 Rp 180,950.00 Rp 2,171,400.00
27 Pipa GIP 3" M 66.00 Rp 241,200.00 Rp 15,919,200.00
28 Pipa GIP 4" M 34.00 Rp 381,715.17 Rp 12,978,315.67
29 Elbow 3" GIP Bh 7.00 Rp 545,550.00 Rp 3,818,850.00
30 Flang 2" Bh 3.00 Rp 216,197.40 Rp 648,592.20
31 Flang 3" Bh 45.00 Rp 347,501.40 Rp 15,637,563.00
32 Flang 4" Bh 25.00 Rp 511,097.40 Rp 12,777,435.00
33 Flang 6" Bh 3.00 Rp 762,456.60 Rp 2,287,369.80
34 Reduser GIP All Flang 4" x 3" Bh 1.00 Rp 1,150,588.08 Rp 1,150,588.08
35 Shock Drat Dalam 2" GIP Bh 1.00 Rp 74,350.50 Rp 74,350.50
36 Shock Drat Dalam 3" GIP Bh 5.00 Rp 129,778.50 Rp 648,892.50
37 Tee All Flang 3 x 3 x 3 Bh 8.00 Rp 502,665.00 Rp 4,021,320.00
38 Tee All Flang 4 x 4 x 4 Bh 9.00 Rp 944,235.00 Rp 8,498,115.00
39 Tee Reduser 3 x 2 Bh 1.00 Rp 594,975.00 Rp 594,975.00
40 Tee Reduser 6 x 4 Bh 1.00 Rp 934,647.00 Rp 934,647.00
41 Dop Pipa 2" Bh 1.00 Rp 152,302.50 Rp 152,302.50
42 Baut + Mur + Ring Pcs 504.00 Rp 7,500.00 Rp 3,780,000.00

JUMLAH TOTAL Rp 2,476,925,819.39

 REKAPITULASI BIAYA (EE)

PEKERJAAN : PEMBANGUNAN SARANA AIR BERSIH DI BURMESO

LOKASI : BURMESO - KABUPATEN MAMBERAMO RAYA
T. ANGGARAN : 2013

NO URAIAN SATUAN HARGA SATUAN JUMLAH

I PENANGANAN DAN PERBAIKAN INTAKE LAMA Rp 50,188,258.66

II BANGUNAN BRONCAP Rp 52,468,017.74

III BANGUNAN RESERVOIR 60 M3 (P=5.2 M, L=5.2 M, T=2.5 M)

(LOKASI INTEK) 1 UNIT Rp 717,466,200.80 Rp 717,466,200.80

IV BANGUNAN RESERVOIR 60 M3 (P=5.2 M, L=5.2 M, T=2.5 M)

(LOKASI PERUM ESELON) 1 UNIT Rp 717,466,200.80 Rp 717,466,200.80

V BANGUNAN RESERVOIR 20 M3 (P=5 M, L=2.5 M, T=2 M)

(LOKASI PASAR, DINAS OTONOM) 2 UNIT Rp 503,675,559.49 Rp 1,007,351,118.97

VI BANGUNAN BAK PELEPAS TEKAN (BPT) 1 UNIT Rp 223,838,143.01 Rp 223,838,143.01

VII JEMBATAN PIPA BENTANG 45 M

(PENANGANAN LOKASI LONGSORAN) 2 UNIT Rp 535,589,577.27 Rp 1,071,179,154.54

VIII PEMBERSIHAN DAN PENANGANAN JALUR PIPA LAMA

(INTEK - PERUM ESELON) Rp 9,207,000.00

IX PEMBERSIHAN DAN PENANGANAN JALUR PIPA LAMA

( PERUM ESELON - KAMPUNG BURMESO) Rp 35,000,000.00

X PENGADAAN, PEMASANGAN PIPA DAN ACCESSORIES

(LOKASI PERUM ESELON) Rp 481,785,201.46

XI PENGADAAN, PEMASANGAN PIPA DAN ACCESSORIES

(LOKASI PASAR BARU BURMESO) Rp 315,338,057.46

XII PENGADAAN, PEMASANGAN PIPA DAN ACCESSORIES

(LOKASI DINAS OTONOM) Rp 259,235,266.63

XIII PENGADAAN, PEMASANGAN PIPA DAN ACCESSORIES

(LOKASI KAMPUNG BURMESO) Rp 142,117,161.78

XIV PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (100 SR)

(LOKASI ESELON) Rp 1,178,286.25

XV PENGADAAN, PEMASANGAN SAMBUNGAN RUMAH (100 SR)

(KAMPUNG BURMESO) Rp 142,632,168.68

XIV BANGUNAN HYDRAN UMUM

(LOKASI PERUM ESELON, PASAR, DINAS OTONOM, KAMPUNG BURMESO 15 UNIT Rp 59,484,854.70 Rp 892,272,820.56

REAL COST Rp 6,118,723,057.34

PPN 10 % Rp 611,872,305.73
TOTAL Rp 6,730,595,363.08
DIBULATKAN Rp 6,730,500,000.00

Terbilang : Enam Miliar Tujuh Ratus Tiga Puluh Juta Lima Ratus Ribu Rupiah.
 DAFTAR HARGA SATUAN BAHAN DAN UPAH

PEKERJAAN : PEMBANGUNAN SARANA AIR BERSIH DI BURMESO

KABUPATEN : MAMBERAMO RAYA
DISTRIK : MAMBERAMO TENGAH
T. ANGGARAN : 2013

A UPAH KERJA
1 Pekerja Org/Hr = Rp. 110,000.00
2 Tukang Org/Hr = Rp. 150,000.00
3 Kepala Tukang Org/Hr = Rp. 165,000.00
4 Mandor Org/Hr = Rp. 175,000.00

B BREK DOWN HARGA BAHAN LOKAL

1 Batu Tela /Bh = Rp. 11,500.00
2 Batu Gunung /M3 = Rp. 550,000.00
3 Sirtu /M3 = Rp. 200,000.00
4 Batu Kali /M3 = Rp. 550,000.00
5 Pasir Urug /M3 = Rp. 1,550,000.00
6 Pasir Pasangan /M3 = Rp. 1,550,000.00
7 Pasir Beton /M3 = Rp. 1,550,000.00
8 Batu pecah (1-2) /M3 = Rp. 2,000,000.00
9 Kayu Matoa (Balok) /M3 = Rp. 2,800,000.00
10 Kayu Matoa (Papan) /M3 = Rp. 2,800,000.00
11 Kayu Besi / Lenggoa (Balok / Papan) /M3 = Rp. 3,200,000.00
12 Semen PC /Kg = Rp. 5,000.00
13 Semen Warna /Kg = Rp. 17,000.00
14 Paku Senk /Kg = Rp. 66,000.00
15 Paku Biasa /Kg = Rp. 66,000.00
16 Paku Tripleks /Kg = Rp. 66,000.00
17 Meni Kayu /Kg = Rp. 74,000.00
18 Meni Besi /Kg = Rp. 74,000.00
19 Cat Dinding /Kg = Rp. 87,000.00
20 Cat Kayu /Kg = Rp. 87,000.00
21 Cat Besi /Kg = Rp. 87,000.00
22 Cat Alminium /Kg = Rp. 87,000.00
23 Cat Genteng / Seng /Kg = Rp. 87,000.00
20 Minyak Cat /Tenner /Kg = Rp. 86,000.00
21 Plamur Tembok /Kg = Rp. 74,000.00
22 Residu /Kg = Rp. 74,000.00
23 Kertas Amplas /Lbr = Rp. 6,000.00
24 Kawat Bronjong 4 mm /Kg = Rp. 78,000.00
25 Kawat Duri /Roll = Rp. 840,000.00
26 Kawat Duri /M = Rp. 16,800.00
27 Kawat Ikat /Kg = Rp. 60,000.00
28 Kawat Ayakan /M' = Rp. 54,000.00
29 Kawat Harmonika Lebar 1,50 m /M' = Rp. 108,000.00
30 Has Nyamuk ( Besi ) /M' = Rp. 60,000.00
31 Kawat Raam /M' = Rp. 60,000.00
32 Kawat Las /dos' = Rp. 300,000.00
33 Baut mur 3/8" - 20 cm /Bh = Rp. 10,000.00
34 Baut mur kuda-kuda1/2" - 15 cm /Bh = Rp. 10,000.00
35 Beugel besi Strip 40.4 (sambungan Kayu) /M' = Rp. 55,000.00
36 Kran Air 1/2" /Bh = Rp. 45,000.00
37 Kran Air 3/4" /Bh = Rp. 65,000.00
37 Besi Beton Polos /Kg = Rp. 30,000.00
38 Besi Æ 6 (Polos) /Kg = Rp. 6,163.64
39 Besi Æ 8 (Polos) /Kg = Rp. 12,190.91
40 Besi Æ 10 (Polos) /Kg = Rp. 20,181.82
41 Besi Æ 12 (Polos) /Kg = Rp. 29,181.82
42 Besi Æ 16 (Polos) /Kg = Rp. 51,818.18
43 Besi Æ 19 (Polos) /Kg = Rp. 73,090.91
44 Besi Æ 22 (Polos) /Kg = Rp. 97,636.36
45 Besi Baja Siku /Kg = Rp. 30,000.00
46 Besi Baja L 40.40.4 - 6M /Kg = Rp. 636,000.00
47 Besi Baja L 50.50.5 - 6M /Kg = Rp. 888,000.00
48 Besi Baja L 60.60.6 - 6M /Kg = Rp. 1,440,000.00
49 Besi Baja L 100.100.10 - 6M /Kg = Rp. 1,600,000.00
50 Besi Baja L 125.125.10 /Kg = Rp. 1,800,000.00
51 Besi Strip 50.5 (pengaku Kuda-kuda) /Kg = Rp. 61,200.00
52 Lem PVC /Bh = Rp. 27,500.00
53 Ijuk /M3 = Rp. 100,000.00
53 Kuas biasa /Bh = Rp. 25,000.00
54 Kuas roll /Bh = Rp. 35,000.00
55 minyak bekisting /Ltr = Rp. 15,413.35
56 Sling Dia 10 mm M1 = Rp. 110,000.00
57 Sling Dia 15mm M1 = Rp. 125,000.00
58 Besi Plat t = 2 mm lbr
= Rp. 2,730,000.00
59 Besi Plat t = 15 mm (1 x 1,5 m ) m² = Rp. 4,769,001.49
60 Stang Pemutar kg = Rp. 30,000.00
61 Angker Baja 1" Bh = Rp. 285,000.00
62 Katrol Lengkap Dengan Mur dan Baut Bh = Rp. 137,000.00
 ANALISA HARGA SATUAN

A PEKERJAAN STRUKTUR BANGUNAN RUMAH

1.6.4 . 1.00 M' PEK. PENGUKURAN DAN PEMASANGAN BOWPLANK
6.4.1 Bahan
Balok 5/7 cm 0.012 M3 X Rp. 2,800,000.00 = Rp. 33,600.00
Papan 3/20 cm 0.020 M3 X Rp. 2,800,000.00 = Rp. 56,000.00
Paku biasa 0.020 Kg X Rp. 66,000.00 = Rp. 1,320.00
Jumlah ( 1 ) = Rp. 90,920.00
6.4.2 Tenaga
Pekerja 0.100 Oh X Rp. 110,000.00 = Rp. 11,000.00
Tukang 0.100 Oh X Rp. 150,000.00 = Rp. 15,000.00
Kepala Tukang 0.010 Oh X Rp. 165,000.00 = Rp. 1,650.00
Mandor 0.005 Oh X Rp. 175,000.00 = Rp. 875.00
Jumlah ( 2 ) = Rp. 28,525.00
Jumlah ( 1 ) + ( 2 ) = Rp. 119,445.00
Over Head 10 % = Rp. 0.00
Total = Rp. 119,445.00

1.6.8 . 1.00 M2 PEK. PEMBERSIHKAN LOKASI DAN PERATAAN

6.8.1 Tenaga
Pekerja 0.100 Oh X Rp. 110,000.00 = Rp. 11,000.00
Mandor 0.050 Oh X Rp. 175,000.00 = Rp. 8,750.00
Jumlah ( 1 ) = Rp. 19,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 19,750.00

1.6.13 . 1.00 M3 PEK. BONGKARAN BETON BERTULANG

6.13.1 Tenaga
Pekerja 6.667 Oh X Rp. 110,000.00 = Rp. 733,370.00
Mandor 0.333 Oh X Rp. 175,000.00 = Rp. 58,275.00
Jumlah ( 1 ) = Rp. 791,645.00
Over Head 10 % = Rp. 0.00
Total = Rp. 791,645.00

2.6.1 . 1.00 M3 PEK. GALIAN BIASA SEDALAM 1 M

6.1.1 Tenaga
Pekerja 0.4000 Oh X Rp. 110,000.00 = Rp. 44,000.00
Mandor 0.0400 Oh X Rp. 175,000.00 = Rp. 7,000.00
Jumlah ( 1 ) = Rp. 51,000.00
Over Head 10 % = Rp. 0.00
Total = Rp. 51,000.00

2.6.9 . 1.00 M3 PEK. URUGAN TANAH KEMBALI

6.9.1 Tenaga
Pekerja 0.1920 Oh X Rp. 110,000.00 = Rp. 21,120.00
Mandor 0.0190 Oh X Rp. 175,000.00 = Rp. 3,325.00
Jumlah ( 1 ) = Rp. 24,445.00
Over Head 10 % = Rp. 0.00
Total = Rp. 24,445.00

2.6.10 . 1.00 M3 PEK. PEMADATAN TANAH

6.10.1 Tenaga
Pekerja 0.500 Oh X Rp. 110,000.00 = Rp. 55,000.00
Mandor 0.050 Oh X Rp. 175,000.00 = Rp. 8,750.00
Jumlah ( 1 ) = Rp. 63,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 63,750.00

2.6.11 . 1.00 M3 PEK. URUGAN PASIR (BAWAH PONDASI)

6.11.1 Bahan
Pasir urug 1.200 M3 X Rp. 1,550,000.00 = Rp. 1,860,000.00
Jumlah ( 1 ) = Rp. 1,860,000.00

6.11.2 Tenaga
Pekerja 0.300 Oh X Rp. 110,000.00 = Rp. 33,000.00
Mandor 0.010 Oh X Rp. 175,000.00 = Rp. 1,750.00
Jumlah ( 2 ) = Rp. 34,750.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,894,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,894,750.00

2.6.11 . 1.00 M3 PEK. URUGAN PASIR (BAWAH LANTAI)

 6.11.1 Bahan
Pasir urug 1.200 M3 X Rp. 1,550,000.00 = Rp. 1,860,000.00
Jumlah ( 1 ) = Rp. 1,860,000.00
6.11.2 Tenaga
Pekerja 0.300 Oh X Rp. 110,000.00 = Rp. 33,000.00
Mandor 0.010 Oh X Rp. 175,000.00 = Rp. 1,750.00
Jumlah ( 2 ) = Rp. 34,750.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,894,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,894,750.00

2.6.14 . 1.00 M3 PEK. PEMASANGAN LAPISAN IJUK

6.14.1 Bahan
Lapisan Ijuk 1.200 M3 X Rp. 100,000.00 = Rp. 120,000.00
Jumlah ( 1 ) = Rp. 120,000.00
6.14.2 Tenaga
Pekerja 0.150 Oh X Rp. 110,000.00 = Rp. 16,500.00
Mandor 0.015 Oh X Rp. 175,000.00 = Rp. 2,625.00
Jumlah ( 2 ) = Rp. 19,125.00
Jumlah ( 1 ) + ( 2 ) = Rp. 139,125.00
Over Head 10 % = Rp. 0.00
Total = Rp. 139,125.00
2.6.15 . 1.00 M3 PEK. URUGAN / TIMBUNAN SIRTU
6.15.1 Bahan
Timbunan Sirtu 1.200 M3 X Rp. 1,550,000.00 = Rp. 1,860,000.00
Jumlah ( 1 ) = Rp. 1,860,000.00
6.15.2 Tenaga
Pekerja 0.250 Oh X Rp. 110,000.00 = Rp. 27,500.00
Mandor 0.025 Oh X Rp. 175,000.00 = Rp. 4,375.00
Jumlah ( 2 ) = Rp. 31,875.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,891,875.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,891,875.00

3.6.5 . 1.00 M3 PAS. PONDASI BATU KALI 1 PC : 3 PSR

6.5.1 Bahan
Batu belah 15/20 cm 1.100 M3 X Rp. 550,000.00 = Rp. 605,000.00
Semen PC 185.000 Kg X Rp. 5,000.00 = Rp. 925,000.00
Pasir pasangan 0.650 M3 X Rp. 1,550,000.00 = Rp. 1,007,500.00
Jumlah ( 1 ) = Rp. 2,537,500.00
6.5.2 Tenaga
Pekerja 1.500 Oh X Rp. 110,000.00 = Rp. 165,000.00
Tukang 0.600 Oh X Rp. 150,000.00 = Rp. 90,000.00
Kepala Tukang 0.060 Oh X Rp. 165,000.00 = Rp. 9,900.00
Mandor 0.075 Oh X Rp. 175,000.00 = Rp. 13,125.00
Jumlah ( 2 ) = Rp. 278,025.00
Jumlah ( 1 )+(2) = Rp. 2,815,525.00
Over Head 10 % = Rp. 0.00
Total = Rp. 2,815,525.00

3.6.14 . 1.00 M3 PAS. BATU KOSONG/ AANSTAMPING

6.14.1 Bahan
Batu belah 15/20 cm 1.200 M3 X Rp. 550,000.00 = Rp. 660,000.00
Pasir urug 0.300 M3 X Rp. 1,550,000.00 = Rp. 465,000.00
Jumlah ( 1 ) = Rp. 1,125,000.00
6.14.2 Tenaga
Pekerja 0.780 Oh X Rp. 110,000.00 = Rp. 85,800.00
Tukang 0.390 Oh X Rp. 150,000.00 = Rp. 58,500.00
Kepala Tukang 0.039 Oh X Rp. 165,000.00 = Rp. 6,435.00
Mandor 0.039 Oh X Rp. 175,000.00 = Rp. 6,825.00
Jumlah ( 2 ) = Rp. 157,560.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,282,560.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,282,560.00

4.6.11a . 1.00 M3 PAS. BATU TELA 1 PC : 4 PSR

6.11a.1 Bahan
Batu tela 8 x 18 x 27 cm ### Bh X Rp. 11,500.00 = Rp. 2,875,000.00
Semen PC ### Kg X Rp. 5,000.00 = Rp. 718,750.00
Pasir pasangan 0.5375 M3 X Rp. 1,550,000.00 = Rp. 833,125.00
Jumlah ( 1 ) = Rp. 4,426,875.00
 6.11a.2 Tenaga
Pekerja 4.0000 Oh X Rp. 110,000.00 = Rp. 440,000.00
Tukang 1.2500 Oh X Rp. 150,000.00 = Rp. 187,500.00
Kepala Tukang 0.1250 Oh X Rp. 165,000.00 = Rp. 20,625.00
Mandor 0.1875 Oh X Rp. 175,000.00 = Rp. 32,812.50
Jumlah ( 2 ) = Rp. 680,937.50
Jumlah ( 1 ) + ( 2 ) = Rp. 5,107,812.50
Over Head 10 % = Rp. 0.00
Total = Rp. 5,107,812.50

5.6.2 . 1.00 M2 PEK. PLESTERAN 1 PC : 2 PSR, TEBAL 15 MM

6.2.1 Bahan
Semen PC 8.520 Kg X Rp. 5,000.00 = Rp. 42,600.00
Pasir pasangan 0.017 M3 X Rp. 1,550,000.00 = Rp. 26,350.00
Jumlah ( 1 ) = Rp. 68,950.00
Pekerja 0.200 Oh X Rp. 110,000.00 = Rp. 22,000.00
Tukang 0.150 Oh X Rp. 150,000.00 = Rp. 22,500.00
Kepala Tukang 0.015 Oh X Rp. 165,000.00 = Rp. 2,475.00
Mandor 0.010 Oh X Rp. 175,000.00 = Rp. 1,750.00
Jumlah ( 2 ) = Rp. 48,725.00
Jumlah ( 1 ) + ( 2 ) = Rp. 117,675.00
Over Head 10 % = Rp. 0.00
Total = Rp. 117,675.00

5.6.27 . 1.00 M2 PEK. ACIAN SEMEN

6.27.1 Bahan
Semen PC 3.250 Kg X Rp. 5,000.00 = Rp. 16,250.00
Jumlah ( 1 ) = Rp. 16,250.00
6.27.2 Tenaga
Pekerja 0.150 Oh X Rp. 110,000.00 = Rp. 16,500.00
Tukang 0.100 Oh X Rp. 150,000.00 = Rp. 15,000.00
Kepala Tukang 0.010 Oh X Rp. 165,000.00 = Rp. 1,650.00
Mandor 0.008 Oh X Rp. 175,000.00 = Rp. 1,400.00
Jumlah ( 2 ) = Rp. 34,550.00
Jumlah ( 1 )+(2) = Rp. 50,800.00
Over Head 10 % = Rp. 0.00
Total = Rp. 50,800.00

5.6.29 . 1.00 M2 PEK. PLESTERAN BETON 1 PC : 2 PSR, TEBAL 15 MM

6.29.1 Bahan
Semen PC 9.300 Kg X Rp. 5,000.00 = Rp. 46,500.00
Pasir pasangan 0.018 M3 X Rp. 1,550,000.00 = Rp. 27,900.00
Jumlah ( 1 ) = Rp. 74,400.00
6.29.2 Tenaga
Pekerja 0.260 Oh X Rp. 110,000.00 = Rp. 28,600.00
Tukang 0.200 Oh X Rp. 150,000.00 = Rp. 30,000.00
Kepala Tukang 0.020 Oh X Rp. 165,000.00 = Rp. 3,300.00
Mandor 0.013 Oh X Rp. 175,000.00 = Rp. 2,275.00
Jumlah ( 2 ) = Rp. 64,175.00
Jumlah ( 1 ) + ( 2 ) = Rp. 138,575.00
Over Head 10 % = Rp. 0.00
Total = Rp. 138,575.00

5.6.35 . 1.00 M2 PEK. PLESTERAN SIAR ADUKAN 1 PC : 2 PSR

6.35.1 Bahan
Semen PC 4.320 Kg X Rp. 5,000.00 = Rp. 21,600.00
Pasir pasangan 0.016 M3 X Rp. 1,550,000.00 = Rp. 24,800.00
Jumlah ( 1 ) = Rp. 46,400.00
6.35.2 Tenaga
Pekerja 0.150 Oh X Rp. 110,000.00 = Rp. 16,500.00
Tukang 0.070 Oh X Rp. 150,000.00 = Rp. 10,500.00
Kepala Tukang 0.007 Oh X Rp. 165,000.00 = Rp. 1,155.00
Mandor 0.008 Oh X Rp. 175,000.00 = Rp. 1,400.00
Jumlah ( 2 ) = Rp. 29,555.00
Jumlah ( 1 ) + ( 2 ) = Rp. 75,955.00
Over Head 10 % = Rp. 0.00
Total = Rp. 75,955.00

7.6.1 . 1.00 M3 BETON TUMBUK 1 PC : 3 PSR : 5 KRL

6.1.1 Bahan
Semen PC 218.000 Kg X Rp. 5,000.00 = Rp. 1,090,000.00
Pasir beton 0.520 M3 X Rp. 1,550,000.00 = Rp. 806,000.00
Koral beton 0.870 M3 X Rp. 2,000,000.00 = Rp. 1,740,000.00
Jumlah ( 1 ) = Rp. 3,636,000.00
 6.1.2 Tenaga
Pekerja 1.6500 Oh X Rp. 110,000.00 = Rp. 181,500.00
Tukang 0.2500 Oh X Rp. 150,000.00 = Rp. 37,500.00
Kepala Tukang 0.0250 Oh X Rp. 165,000.00 = Rp. 4,125.00
Mandor 0.0800 Oh X Rp. 175,000.00 = Rp. 14,000.00
Jumlah ( 2 ) = Rp. 237,125.00
Jumlah ( 1 ) + ( 2 ) = Rp. 3,873,125.00
Over Head 10 % = Rp. 0.00
Total = Rp. 3,873,125.00

7.6.4 . 1.00 M3 LANTAI KERJA 1 PC : 3 PSR : 5 KRL, TEBAL 5 CM

6.4.1 Bahan
Semen PC 10.000 Kg X Rp. 5,000.00 = Rp. 50,000.00
Pasir beton 0.026 M3 X Rp. 1,550,000.00 = Rp. 40,300.00
Koral beton 0.044 M3 X Rp. 2,000,000.00 = Rp. 88,000.00
Jumlah ( 1 ) = Rp. 178,300.00
6.4.2 Tenaga
Pekerja 0.1500 Oh X Rp. 110,000.00 = Rp. 16,500.00
Tukang 0.0200 Oh X Rp. 150,000.00 = Rp. 3,000.00
Kepala Tukang 0.0020 Oh X Rp. 165,000.00 = Rp. 330.00
Mandor 0.0060 Oh X Rp. 175,000.00 = Rp. 1,050.00
Jumlah ( 2 ) = Rp. 20,880.00
Jumlah ( 1 ) + ( 2 ) = Rp. 199,180.00
1 m3 = . . . = Rp. 1,991,800.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,991,800.00

7.6.13 . 1.00 M3 BETON TUMBUK 1 PC : 2 PSR : 3 KRL

6.13.1 Bahan
Semen PC 336.000 Kg X Rp. 5,000.00 = Rp. 1,680,000.00
Pasir beton 0.540 M3 X Rp. 1,550,000.00 = Rp. 837,000.00
Koral beton 0.810 M3 X Rp. 2,000,000.00 = Rp. 1,620,000.00
Jumlah ( 1 ) = Rp. 4,137,000.00
6.13.2 Tenaga
Pekerja 2.0000 Oh X Rp. 110,000.00 = Rp. 220,000.00
Tukang 0.3500 Oh X Rp. 150,000.00 = Rp. 52,500.00
Kepala Tukang 0.0350 Oh X Rp. 165,000.00 = Rp. 5,775.00
Mandor 1.0000 Oh X Rp. 175,000.00 = Rp. 175,000.00
Jumlah ( 2 ) = Rp. 453,275.00
Jumlah ( 1 )+(2) = Rp. 4,590,275.00
Over Head 10 % = Rp. 0.00
Total = Rp. 4,590,275.00
7.6.25 . 1.00 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR
6.25.1 Bahan
Besi beton ( polos/ulir ) 1.0500 Kg X Rp. 30,000.00 = Rp. 31,500.00
Kawat ikat beton 0.0150 Kg X Rp. 60,000.00 = Rp. 900.00
Jumlah ( 1 ) = Rp. 32,400.00
6.25.2 Tenaga
Pekerja 0.0070 Oh X Rp. 110,000.00 = Rp. 770.00
Tukang 0.0070 Oh X Rp. 150,000.00 = Rp. 1,050.00
Kepala Tukang 0.0007 Oh X Rp. 165,000.00 = Rp. 115.50
Mandor 0.0003 Oh X Rp. 175,000.00 = Rp. 52.50
Jumlah ( 2 ) = Rp. 1,988.00
Jumlah ( 1 ) + ( 2 ) = Rp. 34,388.00
Over Head 10 % = Rp. 0.00
Total = Rp. 34,388.00

VII . 1.00 M PAS. SALURAN AIR HUJAN 25 X 25 CM

2.6.4 Galian tanah 0.1575 m3 X Rp. 159,375.00 = Rp. 25,101.56
2.6.9 Urugan tanah 0.0394 m3 X Rp. 24,445.00 = Rp. 963.13
7.6.1 Pas. Batu Tela 1:4 0.0950 m3 X Rp. 408,625.00 = Rp. 38,819.38
5.6.2 Plesteran 1 : 2 1.0000 m2 X Rp. 117,675.00 = Rp. 117,675.00
= Rp. 182,559.07
Over Head 10 % = Rp. 0.00
Total = Rp. 182,559.07

14.6.15C 1.00 M2 PEK. PENGECATAN WATER PROFING (BARU)

6.20.1a Bahan
Plamur 0.100 Kg X Rp. 74,000.00 = Rp. 7,400.00
Cat Dasar 0.100 Kg X Rp. 87,000.00 = Rp. 8,700.00
Cat Penutup (Water profing 0.260 Kg X Rp. 87,000.00 Rp. 22,620.00
Jumlah ( 1 ) = Rp. 38,720.00
 6.20.2.b Tenaga
Pekerja 0.020 Oh X Rp. 110,000.00 = Rp. 2,200.00
Tukang 0.063 Oh X Rp. 150,000.00 = Rp. 9,450.00
Kepala Tukang 0.006 Oh X Rp. 165,000.00 = Rp. 1,039.50
Mandor 0.003 Oh X Rp. 175,000.00 = Rp. 525.00
Jumlah ( 2 ) = Rp. 13,214.50
Jumlah ( 1 ) + ( 2 ) = Rp. 51,934.50
Over Head 10 % = Rp. 0.00
Total = Rp. 51,934.50
14.6.20 . 1.00 M2 PEK. PENGECATAN BESI DENGAN MENI BESI
6.20.1 Bahan
Meni besi 0.1000 Kg X Rp. 74,000.00 = Rp. 7,400.00
Kuas 0.0100 Bh X Rp. 25,000.00 = Rp. 250.00
Jumlah ( 1 ) = Rp. 7,650.00
6.20.2 Tenaga
Pekerja 0.0200 Oh X Rp. 110,000.00 = Rp. 2,200.00
Tukang 0.2000 Oh X Rp. 150,000.00 = Rp. 30,000.00
Kepala Tukang 0.0200 Oh X Rp. 165,000.00 = Rp. 3,300.00
Mandor 0.0100 Oh X Rp. 175,000.00 = Rp. 1,750.00
Jumlah ( 2 ) = Rp. 37,250.00
Jumlah ( 1 ) + ( 2 ) = Rp. 44,900.00
Over Head 10 % = Rp. 0.00
Total = Rp. 44,900.00

1.00 M3 PEKERJAAN PASANGAN BRONJONG BATU KALI

Bahan
Batu Kali 1.120 M3 X Rp. 550,000.00 616,000.00
Kawat Bronjong 15.000 Kg X Rp. 78,000.00 1,170,000.00
Kawat Ikat 0.6667 Kg X Rp. 60,000.00 40,002.00
Jumlah ( 1 ) = Rp. 1,826,002.00
Tenaga Kerja
Pekerja 1.500 OH X Rp. 110,000.00 165,000.00
Tukang Anyam 0.700 OH X Rp. 150,000.00 105,000.00
Mandor 0.025 OH X Rp. 175,000.00 4,375.00
Jumlah ( 2 ) = Rp. 274,375.00
Jumlah ( 1 )+(2) = Rp. 314,377.00
Over Head 10 % = Rp. 0.00
Total = Rp. 314,377.00

B PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES

B1 1.00 M2 PEK.PEMBERSIHAN JALUR PIPA
Pekerja 0.0150 OH X Rp. 110,000.00 = Rp. 1,650.00
Mandor 0.0002 OH X Rp. 150,000.00 = Rp. 22.50
Peralatan 1.0000 Ls X Rp. 500.00 = Rp. 500.00
Jumlah ( 1 ) = Rp. 2,172.50
Over Head 10 % = Rp. 0.00
Total = Rp. 2,172.50

B2 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 8"

Pekerja 0.5400 OH X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2200 OH X Rp. 150,000.00 = Rp. 33,000.00
Mandor 0.0800 OH X Rp. 175,000.00 = Rp. 14,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 121,400.00
Over Head 10 % = Rp. 0.00
Total = Rp. 121,400.00

B3 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 6"

Pekerja 0.5400 OH X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2200 OH X Rp. 150,000.00 = Rp. 33,000.00
Mandor 0.0800 OH X Rp. 175,000.00 = Rp. 14,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 121,400.00
Over Head 10 % = Rp. 0.00
Total = Rp. 121,400.00

B4 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 4"

Pekerja 0.5400 OH X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2200 OH X Rp. 150,000.00 = Rp. 33,000.00
Mandor 0.0800 OH X Rp. 175,000.00 = Rp. 14,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 121,400.00
Over Head 10 % = Rp. 0.00
Total = Rp. 121,400.00

B5 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 3", 2"

Pekerja 0.5400 OH X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2000 OH X Rp. 150,000.00 = Rp. 30,000.00
Mandor 0.0700 OH X Rp. 175,000.00 = Rp. 12,250.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 116,650.00
Over Head 10 % = Rp. 0.00
Total = Rp. 116,650.00
B6 1.00 BH PEK.PAS.TANGGA MONYET / INSPEKSI
Besi Tulangan D-22 3.5000 Kg X Rp. 30,000.00 = Rp. 105,000.00
Pekerja 0.005 H/O X Rp. 110,000.00 = Rp. 550.00
Tukang Kayu 0.025 H/O X Rp. 150,000.00 = Rp. 3,750.00
Kepala Tukang 0.001 H/O X Rp. 165,000.00 = Rp. 165.00
Mandor 0.001 H/O X Rp. 175,000.00 = Rp. 175.00
Alat Bantu 1 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 119,640.00
Over Head 10 % = Rp. 0.00
Total = Rp. 119,640.00
B7 1.00 M1 PEK.PASANGAN PIPA GIP Dia.6"
Pekerja 0.3500 H/O X Rp. 110,000.00 = Rp. 38,500.00
Mandor 0.0035 H/O X Rp. 175,000.00 = Rp. 612.50
Tukang Pipa 0.1750 H/O X Rp. 150,000.00 = Rp. 26,250.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 70,362.50
Over Head 10 % = Rp. 0.00
Total = Rp. 70,362.50
B8 1.00 M1 PEK.PASANGAN PIPA GIP Dia.4"
Pekerja 0.3250 H/O X Rp. 110,000.00 = Rp. 35,750.00
Mandor 0.0033 H/O X Rp. 175,000.00 = Rp. 568.75
Tukang Pipa 0.1625 H/O X Rp. 150,000.00 = Rp. 24,375.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 65,693.75
Over Head 10 % = Rp. 0.00
Total = Rp. 65,693.75
B9 1.00 M1 PEK.PASANGAN PIPA GIP Dia.3"
Pekerja 0.2833 H/O X Rp. 110,000.00 = Rp. 31,166.67
Mandor 0.002833 H/O X Rp. 175,000.00 = Rp. 495.83
Tukang Pipa 0.1417 H/O X Rp. 150,000.00 = Rp. 21,250.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 57,912.50
Over Head 10 % = Rp. 0.00
Total = Rp. 57,912.50
B10 1.00 M1 PEK.PASANGAN PIPA GIP Dia.2" & Dia 1"
Pekerja 0.2667 H/O X Rp. 110,000.00 = Rp. 29,333.33
 Mandor 0.0027 H/O X Rp. 175,000.00 = Rp. 466.67
Tukang Pipa 0.1333 H/O X Rp. 150,000.00 = Rp. 20,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 54,800.00
Over Head 10 % = Rp. 0.00
Total = Rp. 54,800.00
B11 1.00 M1 PEK.PASANGAN PIPA GIP Dia.3/4"
Pekerja 0.2500 H/O X Rp. 110,000.00 = Rp. 27,500.00
Mandor 0.0025 H/O X Rp. 175,000.00 = Rp. 437.50
Tukang Pipa 0.1250 H/O X Rp. 150,000.00 = Rp. 18,750.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 51,687.50
Over Head 10 % = Rp. 0.00
Total = Rp. 51,687.50

B12 1.00 M1 PEK.PASANGAN PIPA GIP Dia.1/2"

Pekerja 0.0911 H/O X Rp. 110,000.00 = Rp. 10,019.17
Mandor 0.0009 H/O X Rp. 175,000.00 = Rp. 159.40
Tukang Pipa 0.0455 H/O X Rp. 150,000.00 = Rp. 6,831.25
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 22,009.81
Over Head 10 % = Rp. 0.00
Total = Rp. 22,009.81

B13 1.00 BH PEK.PEMASANGAN AIR VALVE DIA.4", 3"

Pekerja 0.5400 H/O X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2000 H/O X Rp. 150,000.00 = Rp. 30,000.00
Mandor 0.0700 H/O X Rp. 175,000.00 = Rp. 12,250.00
Peralatan Dan Pengelasan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 116,650.00
Over Head 10 % = Rp. 0.00
Total = Rp. 116,650.00

B14 1.00 BH PEK.PASANGAN GATE VALVE DIA.2"

Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Pipa 0.3000 H/O X Rp. 150,000.00 = Rp. 45,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 161,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 161,750.00

B15 1.00 BH PEK. PASANGAN KRAN AIR GIP Dia 1/2"

Pekerja 0.0350 H/O X Rp. 110,000.00 = Rp. 3,850.00
Mandor 0.0004 H/O X Rp. 150,000.00 = Rp. 52.50
Tukang Pipa 0.1000 H/O X Rp. 175,000.00 = Rp. 17,500.00
Peralatan 1.0000 Ls X Rp. 2,500.00 = Rp. 2,500.00
Jumlah ( 1 ) = Rp. 23,902.50
Over Head 10 % = Rp. 0.00
Total = Rp. 23,902.50

B16 1.00 BH PEK. PASANGAN BEND 90o DIA 8"

Pekerja 0.5000 H/O X Rp. 110,000.00 = Rp. 55,000.00
Mandor 0.0050 H/O X Rp. 175,000.00 = Rp. 875.00
Tukang las 0.1800 H/O X Rp. 150,000.00 = Rp. 27,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 87,875.00
Over Head 10 % = Rp. 0.00
Total = Rp. 87,875.00

B17 1.00 BH PEK. PASANGAN BEND 90⁰ , 45⁰ , 22.5⁰ DIA 6"
Pekerja 0.4100 H/O X Rp. 110,000.00 = Rp. 45,100.00
Mandor 0.0041 H/O X Rp. 175,000.00 = Rp. 717.50
Tukang las 0.1600 H/O X Rp. 150,000.00 = Rp. 24,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,817.50
Over Head 10 % = Rp. 0.00
Total = Rp. 74,817.50
B18 1.00 BH PEK. PASANGAN BEND 90⁰ , 45⁰ , 22.5⁰ DIA 4"
Pekerja 0.4000 H/O X Rp. 110,000.00 = Rp. 44,000.00
Mandor 0.0040 H/O X Rp. 175,000.00 = Rp. 700.00
Tukang las 0.1550 H/O X Rp. 150,000.00 = Rp. 23,250.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 72,950.00
Over Head 10 % = Rp. 0.00
Total = Rp. 72,950.00
B19 1.00 BH PEK. PASANGAN BEND 90⁰ , 45⁰ , 22.5⁰ DIA 3" dan 2"
Pekerja 0.3500 H/O X Rp. 110,000.00 = Rp. 38,500.00
Mandor 0.0035 H/O X Rp. 175,000.00 = Rp. 612.50
Tukang las 0.1500 H/O X Rp. 150,000.00 = Rp. 22,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 66,612.50
Over Head 10 % = Rp. 0.00
Total = Rp. 66,612.50
B20 1.00 BH PEK. PASANGAN BEND 90⁰ , 45⁰ , 22.5⁰ DIA 1/2" DAN 3/4"
Pekerja 0.2500 H/O X Rp. 110,000.00 = Rp. 27,500.00
Mandor 0.0025 H/O X Rp. 175,000.00 = Rp. 437.50
Tukang las 0.1500 H/O X Rp. 150,000.00 = Rp. 22,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 55,437.50
Over Head 10 % = Rp. 0.00
Total = Rp. 55,437.50

B21 1.00 BH PEK. PASANGAN SOCKET GIP DIA 4"

Pekerja 0.7000 H/O X Rp. 110,000.00 = Rp. 77,000.00
Mandor 0.0070 H/O X Rp. 175,000.00 = Rp. 1,225.00
Tukang Pipa 0.0700 H/O X Rp. 150,000.00 = Rp. 10,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 93,725.00
Over Head 10 % = Rp. 0.00
Total = Rp. 93,725.00

B22 1.00 BH PEK. PASANGAN SOCKET GIP DIA 3"

Pekerja 0.5000 H/O X Rp. 110,000.00 = Rp. 55,000.00
Mandor 0.0050 H/O X Rp. 175,000.00 = Rp. 875.00
Tukang Pipa 0.1000 H/O X Rp. 150,000.00 = Rp. 15,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 75,875.00
Over Head 10 % = Rp. 0.00
Total = Rp. 75,875.00
B23 1.00 BH PEK. PASANGAN SOCKET GIP DIA 2"
Pekerja 0.3500 H/O X Rp. 110,000.00 = Rp. 38,500.00
Mandor 0.0035 H/O X Rp. 175,000.00 = Rp. 612.50
Tukang Pipa 0.1000 H/O X Rp. 150,000.00 = Rp. 15,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 59,112.50
Over Head 10 % = Rp. 0.00
Total = Rp. 59,112.50

B24 1.00 BH PEK. PASANGAN SOCKET GIP DIA 3/4"

Pekerja 0.2500 H/O X Rp. 110,000.00 = Rp. 27,500.00
Mandor 0.0025 H/O X Rp. 175,000.00 = Rp. 437.50
Tukang Pipa 0.1000 H/O X Rp. 150,000.00 = Rp. 15,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 47,937.50
Over Head 10 % = Rp. 0.00
Total = Rp. 47,937.50
B25 1.00 BH PEK. PASANGAN SOCKET GIP DIA 1/2"
Pekerja 0.3500 H/O X Rp. 110,000.00 = Rp. 38,500.00
Mandor 0.0035 H/O X Rp. 175,000.00 = Rp. 612.50
Tukang Pipa 0.1000 H/O X Rp. 150,000.00 = Rp. 15,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 59,112.50
Over Head 10 % = Rp. 0.00
Total = Rp. 59,112.50
B26 1.00 BH PEK. PASANGAN CLAMP SADLE 2" - 3/4"
Pekerja 0.2500 H/O X Rp. 110,000.00 = Rp. 27,500.00
Mandor 0.0025 H/O X Rp. 175,000.00 = Rp. 437.50
Tukang Pipa 0.1000 H/O X Rp. 150,000.00 = Rp. 15,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 47,937.50
Over Head 10 % = Rp. 0.00
Total = Rp. 47,937.50

B27 1.00 BH PEK. PASANGAN TEE REDUCER GIP Dia 3/4" x 1/2"
Pekerja 0.3500 H/O X Rp. 110,000.00 = Rp. 38,500.00
Mandor 0.0035 H/O X Rp. 175,000.00 = Rp. 612.50
Tukang Pipa 0.1000 H/O X Rp. 150,000.00 = Rp. 15,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 59,112.50
Over Head 10 % = Rp. 0.00
Total = Rp. 59,112.50

B28 1.00 BH PEK. PASANGAN TEE REDUCER GIP Dia 3" x 3" x 2"
 Pekerja 0.4500 H/O X Rp. 110,000.00 = Rp. 49,500.00
Mandor 0.0045 H/O X Rp. 175,000.00 = Rp. 787.50
Tukang Pipa 0.1000 H/O X Rp. 150,000.00 = Rp. 15,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 70,287.50
Over Head 10 % = Rp. 0.00
Total = Rp. 70,287.50

B29 1.00 BH PEK. PASANGAN REDUCER GIP Dia 6" X 4"

Pekerja 0.8500 H/O X Rp. 110,000.00 = Rp. 93,500.00
Mandor 0.0085 H/O X Rp. 175,000.00 = Rp. 1,487.50
Tukang Pipa 0.4250 H/O X Rp. 150,000.00 = Rp. 63,750.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 163,737.50
Over Head 10 % = Rp. 0.00
Total = Rp. 163,737.50

B30 1.00 BH PEK. PASANGAN REDUCER GIP Dia 8" X 6"

Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Pipa 0.5000 H/O X Rp. 150,000.00 = Rp. 75,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 191,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 191,750.00

B31 1.00 BH PEK. PASANGAN TEE GIP Dia 2" x 2" x 2"
Pekerja 0.4750 H/O X Rp. 110,000.00 = Rp. 52,250.00
Mandor 0.0048 H/O X Rp. 175,000.00 = Rp. 831.25
Tukang Pipa 0.2375 H/O X Rp. 150,000.00 = Rp. 35,625.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 93,706.25
Over Head 10 % = Rp. 0.00
Total = Rp. 93,706.25

B32 1.00 BH PEK. PASANGAN TEE GIP Dia 3" x 3" x 3"
Pekerja 0.5250 H/O X Rp. 110,000.00 = Rp. 57,750.00
Mandor 0.0053 H/O X Rp. 175,000.00 = Rp. 918.75
Tukang Pipa 0.2625 H/O X Rp. 150,000.00 = Rp. 39,375.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 103,043.75
Over Head 10 % = Rp. 0.00
Total = Rp. 103,043.75

B33 1.00 BH PEK. PASANGAN DOP DIA 3" & 2"

Pekerja 0.3500 H/O X Rp. 110,000.00 = Rp. 38,500.00
Mandor 0.0035 H/O X Rp. 175,000.00 = Rp. 612.50
Tukang Pipa 0.0360 H/O X Rp. 150,000.00 = Rp. 5,400.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 49,512.50
Over Head 10 % = Rp. 0.00
Total = Rp. 49,512.50

B33 1.00 BH PEK. PASANGAN FLANGE 6"

Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Pipa 0.3600 H/O X Rp. 150,000.00 = Rp. 54,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 170,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 170,750.00
B34 1.00 BH PEK. PASANGAN FLANGE 4"
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Pipa 0.1985 H/O X Rp. 150,000.00 = Rp. 29,775.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 156,525.00
Over Head 10 % = Rp. 0.00
Total = Rp. 156,525.00

B35 1.00 BH PEK.PASANGAN BOX GATE VALVE

 Cor Beton 1 PC : 3 Ps : 5 Kr 0.0450 M3 X Rp. 3,873,125.00 = Rp. 174,290.63
Plat Besi 2mm 0.2070 M2 X Rp. 2,730,000.00 = Rp. 565,110.00
Bekisting Beton 1.4400 M2 X Rp. 352,357.67 = Rp. 507,395.04
Acc & Kunci 1.0000 Bh X Rp. 50,000.00 = Rp. 50,000.00
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Batu 0.6000 H/O X Rp. 150,000.00 = Rp. 90,000.00
Jumlah ( 1 ) = Rp. 1,498,545.67
Over Head 10 % = Rp. 0.00
Total = Rp. 1,498,545.67

B36 1.00 UNIT PEK.PASANGAN PLAT MANHOLE + KUNCI

Plat Besi 2mm 0.4225 M3 X Rp. 2,730,000.00 = Rp. 1,153,425.00
Besi Profil C 50.50.5 1.0000 Bh X Rp. 888,000.00 = Rp. 888,000.00
Acc & Kunci 1.0000 Bh X Rp. 50,000.00 = Rp. 50,000.00
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Batu 0.6000 H/O X Rp. 150,000.00 = Rp. 90,000.00
Peralatan 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 2,303,175.00
Over Head 10 % = Rp. 0.00
Total = Rp. 2,303,175.00

B37 1.00 M1 PEK.PASANGAN SLING DIA 15 mm

Sling Dia 15mm 1.0000 M' X Rp. 125,000.00 = Rp. 125,000.00
Bull Dog Grip 2.0000 Bh X Rp. 95,980.00 = Rp. 191,960.00
Turn Buckle 1.0000 Bh X Rp. 64,145.00 = Rp. 64,145.00
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang 0.6000 H/O X Rp. 150,000.00 = Rp. 90,000.00
Kepala Tukang 0.0600 H/O X Rp. 165,000.00 = Rp. 9,900.00
Peralatan 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 602,755.00
Over Head 10 % = Rp. 0.00
Total = Rp. 602,755.00

B38 1.00 BH PEK.PASANGAN SLING DIA 10mm

Sling Dia 10 mm 1.0000 M' X Rp. 110,000.00 = Rp. 110,000.00
Bull Dog Grip 4.0000 Bh X Rp. 71,045.00 = Rp. 284,180.00
Turn Buckle 4.0000 Bh X Rp. 64,145.00 = Rp. 256,580.00
PEK.PASANGAN CLAMP PIPA 1.0000 Bh X Rp. 216,375.00 = Rp. 216,375.00
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang 0.6000 H/O X Rp. 150,000.00 = Rp. 90,000.00
Kepala Tukang 0.0600 H/O X Rp. 165,000.00 = Rp. 9,900.00
Peralatan 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 1,088,785.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,088,785.00

B39 1.00 SET PEK.PASANGAN CLAMP PIPA

Besi Plat 0.5000 M' X Rp. 61,200.00 = Rp. 30,600.00
Mur dan Maut 12 mm 2.0000 Bh X Rp. 10,000.00 = Rp. 20,000.00
Pekerja 0.5000 H/O X Rp. 110,000.00 = Rp. 55,000.00
Mandor 0.0050 H/O X Rp. 175,000.00 = Rp. 875.00
Tukang 0.6000 H/O X Rp. 150,000.00 = Rp. 90,000.00
Kepala Tukang 0.0600 H/O X Rp. 165,000.00 = Rp. 9,900.00
Peralatan 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 216,375.00
Over Head 10 % = Rp. 0.00
Total = Rp. 216,375.00

B40 1.00 BH PEK. PEMBUATAN PENYANGGA PIPA Ø 4" UNTUK JEMBATAN ( T = 2 M' , L = 0,5 M')
Pipa GIP Ø 4" 6.0000 M' X Rp. 692,620.00 = Rp. 4,155,720.00
Pek Beton Tumbuk 0.4000 M3 X Rp. 3,873,125.00 = Rp. 1,549,250.00
Katrol, Mur dan Baut 1.0000 Bh X Rp. 137,000.00 = Rp. 137,000.00
Besi Profil C 120.45.2 2.0000 Kg X Rp. 30,000.00 = Rp. 60,000.00
Kawat Las 3.6000 Btg X Rp. 3,000.00 = Rp. 10,800.00
Pekerja 2.0000 H/O X Rp. 110,000.00 = Rp. 220,000.00
Tukang Las 2.0000 H/O X Rp. 150,000.00 = Rp. 300,000.00
Kepala Tukang 0.2000 H/O X Rp. 165,000.00 = Rp. 33,000.00
Mandor 0.0200 H/O X Rp. 175,000.00 = Rp. 3,500.00
Alat Bantu & Angkutan Ba 1.0000 Unit X Rp. 100,000.00 = Rp. 100,000.00
Jumlah ( 1 ) = Rp. 6,569,270.00
Over Head 10 % = Rp. 0.00
Total = Rp. 6,569,270.00

B41 1.00 BH PEK. ANGKER BETON UNTUK JEMBATAN PIPA

Galian tanah 0.500 M3 X Rp. 51,000.00 = Rp. 25,500.00
 Angker dia 16mm 1.0000 M' X Rp. 1,373,800.00 = Rp. 1,373,800.00
Beton 1:2:3 0.3500 M3 X Rp. 4,590,275.00 = Rp. 1,606,596.25
Besi Beton 63.0000 Kg X Rp. 30,000.00 = Rp. 1,890,000.00
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Tukang 1.2000 H/O X Rp. 150,000.00 = Rp. 180,000.00
Kepala Tukang 0.5000 H/O X Rp. 165,000.00 = Rp. 82,500.00
Mandor 0.5000 H/O X Rp. 175,000.00 = Rp. 87,500.00
Alat Bantu & Angkutan Ba 1.0000 Unit X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 5,360,896.25
Over Head 10 % = Rp. 0.00
Total = Rp. 5,360,896.25

B44 1.00 BH PEK. TRUS BLOCK

Galian tanah 0.0500 M3 X Rp. 51,000.00 = Rp. 2,550.00
Pek Beton Tumbuk 0.4400 M3 X Rp. 3,873,125.00 = Rp. 1,704,175.00
Jumlah ( 1 ) = Rp. 1,706,725.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,706,725.00

B45 1.00 BH PEK. PASANGAN DOP DIA 4"

Pekerja 0.3500 H/O X Rp. 110,000.00 = Rp. 38,500.00
Mandor 0.0035 H/O X Rp. 175,000.00 = Rp. 612.50
Tukang Pipa 0.0360 H/O X Rp. 150,000.00 = Rp. 5,400.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 49,512.50
Over Head 10 % = Rp. 0.00
Total = Rp. 49,512.50

B46 1.00 UNIT Pek. Pas Bar Screen Intake

TENAGA
Mandor 0.030 O/h X Rp. 175000 = Rp. 5,250.00
Kepala Tukang Besi 1.000 O/h X Rp. 165000 = Rp. 165,000.00
Tukang Besi 3.000 O/h X Rp. 150000 = Rp. 450,000.00
Tukang Las 2.000 O/h X Rp. 150000 = Rp. 300,000.00
Pekerja 6.000 O/h X Rp. 110000 = Rp. 660,000.00
Jumlah ( 1 ) = Rp. 1,580,250.00
BAHAN
Profil L 2.500 Kg X Rp. 30,000.00 = Rp. 75,000.00
Tulangan D-10 mm 3.500 Kg X Rp. 30,000.00 = Rp. 105,000.00
Angker D-15 5.000 Kg X Rp. 30,000.00 = Rp. 150,000.00
Kawat las 0.500 Dos X Rp. 300,000.00 = Rp. 150,000.00
Jumlah ( 2 ) = Rp. 480,000.00
ALAT
Alat bantu Pengelasan 1.000 Ls X Rp. 150,000.00 = Rp. 150,000.00
Kompresor 5.000 jam X Rp. 10,000.00 = Rp. 50,000.00
Alat bantu lainnya 1.000 Ls X Rp. 100,000.00 = Rp. 100,000.00
Jumlah ( 3 ) = Rp. 300,000.00
Jumlah ( 1 + 2 + 3 ) = Rp. 2,360,250.00
Over Head 10 % = Rp. 0.00
Total = Rp. 2,360,250.00
 DAFTAR HARGA SATUAN BAHAN DAN UPAH

PEKERJAAN : PEMBANGUNAN AIR BERSIH / AIR MINUM DI KOTA ELELIM

KABUPATEN : -
DISTRIK : YALIMO
T. ANGGARAN : 2017

A UPAH KERJA
1 Pekerja Org/Hr = Rp. 120,000.00
2 Tukang Org/Hr = Rp. 165,000.00
3 Kepala Tukang Org/Hr = Rp. 185,000.00
4 Mandor Org/Hr = Rp. 200,000.00

B BREK DOWN HARGA BAHAN LOKAL

1 Batu Kali /M3 = Rp. 1,650,000.00
2 Pasir Urug /M3 = Rp. 1,650,000.00
3 Pasir Pasangan /M3 = Rp. 1,650,000.00
4 Pasir Beton /M3 = Rp. 1,650,000.00
5 Timbunan Biasa /M3 = Rp. 275,000.00
6 Kayu Matoa (Balok) /M3 = Rp. 2,750,000.00
7 Kayu Matoa (Papan) /M3 = Rp. 2,750,000.00
8 Kayu Besi / Lenggoa (Balok / Papan) /M3 = Rp. 3,250,000.00
9 Semen PC /Kg = Rp. 5,000.00
10 Senk Gelombang BJLS 30 /Lbr = Rp. 100,000.00
11 Senk Plat BJLS 30 /M2 = Rp. 40,000.00
12 Paku Senk /Kg = Rp. 80,000.00
13 Paku Biasa /Kg = Rp. 80,000.00
14 Paku Tripleks /Kg = Rp. 60,000.00
15 Cat Water Profing /Kg = Rp. 75,000.00
16 Kawat Bronjong 4 mm /Kg = Rp. 78,000.00
17 Kawat Duri /Roll = Rp. 840,000.00
18 Kawat Duri /M = Rp. 16,800.00
19 Kawat Ikat /Kg = Rp. 55,000.00
20 Kawat Ayakan /M' = Rp. 54,000.00
21 Kawat Las /dos' = Rp. 300,000.00
22 Baut mur 3/8" - 20 cm /Bh = Rp. 10,000.00
23 Baut mur kuda-kuda1/2" - 15 cm /Ltr = Rp. 10,000.00
24 Besi Beton Polos /Kg = Rp. 31,000.00
25 Sling Dia 10 mm M1 = Rp. 110,000.00
26 Sling Dia 15mm M1 = Rp. 125,000.00
27 Besi Plat t = 2 mm lbr = Rp. 2,730,000.00
28 Besi Plat t = 15 mm (1 x 1,5 m ) m² = Rp. 4,769,001.49
29 Stang Pemutar kg = Rp. 31,000.00
30 Angker Baja 1" Bh = Rp. 285,000.00
31 Katrol Lengkap Dengan Mur dan Baut Bh = Rp. 137,000.00

C BREK DOWN HARGA BAHAN NON LOKAL

1 Clamp Saddle dia 2" x 1/2" Bh = Rp. 59,067.36
2 Clamp Saddle dia 2" x 3/4" Bh = Rp. 67,290.00
3 Elbow drat luar HDPE Ø 1/2" Bh = Rp. 54,408.00
4 Elbow drat Dalam HDPE Ø 1/2" Bh = Rp. 30,216.00
5 Elbow HDPE Ø 1/2" Bh = Rp. 34,248.00
6 Kran Air Ø 1/2" Bh = Rp. 55,950.00
7 Kran Air Ø 3/4" Bh = Rp. 69,390.00
8 Shock Drat Dalam GIP 3/4" Bh = Rp. 35,000.00
9 Pipa GIP Dia 3" M' = Rp. 179,825.45
10 Pipa GIP Dia 2" M' = Rp. 93,594.55
11 Pipa GIP Dia 3/4" M' = Rp. 36,375.55
12 Elbow 90 Ø 3" M' = Rp. 477,300.00
13 Elbow 90 Ø 2" M' = Rp. 395,956.94
14 Pipa HDPE dia 25 mm M' = Rp. 11,576.40
15 Pipa HDPE dia 90 mm M' = Rp. 114,569.23
16 Pipa HDPE dia 63 mm M' = Rp. 60,392.02
17 Reduser Segmented 90 x 63 Bh = Rp. 69,676.80
18 Stub Flange dia 90 mm Bh = Rp. 416,730.00
19 Stub Flange dia 63 mm Bh = Rp. 259,856.40
20 Stub End dia 90 mm Bh = Rp. 416,730.00
21 Stub End dia 63 mm Bh = Rp. 259,856.40
22 Gate Valve Besi Dia 3" Bh = Rp. 2,500,200.00
23 Gate Valve Besi Dia 2" Bh = Rp. 2,056,500.00
24 Air Valve Dia 3" Bh = Rp. 4,768,800.00
25 Flange dia 90mm + Baut,Ring,Mur + Karet Bh = Rp. 313,376.40
26 Flange dia 63mm + Baut,Ring,Mur + Karet Bh = Rp. 192,992.40
27 Unequal Tee Segmented 90 x 63 Bh = Rp. 321,744.00
28 Pengadaan Pompa Submercible Set = Rp. 85,000,000.00
29 Modul Surya 100 wp Bh = Rp. 2,500,000.00
30 Kabel Power Solar Cell Lot = Rp. 5,500,000.00
31 Kabel Pompa 4 x 2.5mm x 50 M Lot = Rp. 3,500,000.00
32 Kabel Sensor 2 x 0.75 mm x 100 M Lot = Rp. 3,500,000.00
33 Box Panel OutDoor Bh = Rp. 2,000,000.00
34 Sensor Air dan Sensor tandon set = Rp. 2,500,000.00
35 Accesesories (mur, Baut, Kable tist) set = Rp. 1,500,000.00
36 Surge Protector set = Rp. 1,200,000.00
37 PV Disconect Set = Rp. 5,500,000.00
38 Lem 3 M Set = Rp. 750,000.00
39 Rak Modul Surya - Galvanis Set = Rp. 12,000,000.00
40 Kawat Selling 6mm M = Rp. 60,000.00
 ANALISA HARGA SATUAN

1.6.4 . 1.00 M' PEK. PENGUKURAN DAN PEMASANGAN BOWPLANK

6.4.1 Bahan
Balok 5/7 cm 0.012 M3 X Rp. 2,750,000.00 = Rp. 33,000.00
Papan 3/20 cm 0.020 M3 X Rp. 2,750,000.00 = Rp. 55,000.00
Paku biasa 0.020 Kg X Rp. 80,000.00 = Rp. 1,600.00
Jumlah ( 1 ) = Rp. 89,600.00
6.4.2 Tenaga
Pekerja 0.100 Oh X Rp. 120,000.00 = Rp. 12,000.00
Tukang 0.100 Oh X Rp. 165,000.00 = Rp. 16,500.00
Kepala Tukang 0.010 Oh X Rp. 185,000.00 = Rp. 1,850.00
Mandor 0.005 Oh X Rp. 200,000.00 = Rp. 1,000.00
Jumlah ( 2 ) = Rp. 31,350.00
Jumlah ( 1 ) + ( 2 ) = Rp. 120,950.00
Over Head 10 % = Rp. 12,095.00
Total = Rp. 133,045.00

1.6.7 . 1.00 M2 PEK. PEMBUATAN KAMP PEKERJA / GUDANG SEMENTARA

6.7.1 Bahan
Kayu 0.276 M3 X Rp. 2,750,000.00 = Rp. 759,000.00
Seng gelombang BJLS 20 1.500 Lbr X Rp. 100,000.00 = Rp. 150,000.00
Paku biasa 0.700 Kg X Rp. 80,000.00 = Rp. 56,000.00
Jumlah ( 1 ) = Rp. 965,000.00
6.7.2 Tenaga
Pekerja 1.500 Oh X Rp. 120,000.00 = Rp. 180,000.00
Tukang 1.000 Oh X Rp. 165,000.00 = Rp. 165,000.00
Kepala Tukang 0.150 Oh X Rp. 185,000.00 = Rp. 27,750.00
Mandor 0.050 Oh X Rp. 200,000.00 = Rp. 10,000.00
Jumlah ( 2 ) = Rp. 382,750.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,347,750.00
Over Head 10 % = Rp. 134,775.00
Total = Rp. 1,482,525.00

2.6.1 . 1.00 M3 PEK. GALIAN BIASA SEDALAM 1 M

6.1.1 Tenaga
Pekerja 0.4000 Oh X Rp. 120,000.00 = Rp. 48,000.00
Mandor 0.0400 Oh X Rp. 200,000.00 = Rp. 8,000.00
Jumlah ( 1 ) = Rp. 56,000.00
Over Head 10 % = Rp. 5,600.00
Total = Rp. 61,600.00

2.6.9 . 1.00 M3 PEK. URUGAN TANAH KEMBALI

6.9.1 Tenaga
Pekerja 0.1920 Oh X Rp. 120,000.00 = Rp. 23,040.00
Mandor 0.0190 Oh X Rp. 200,000.00 = Rp. 3,800.00
Jumlah ( 1 ) = Rp. 26,840.00
Over Head 10 % = Rp. 2,684.00
Total = Rp. 29,524.00

2.6.11 . 1.00 M3 PEK. URUGAN PASIR (BAWAH LANTAI)

6.11.1 Bahan
Pasir urug 1.200 M3 X Rp. 1,650,000.00 = Rp. 1,980,000.00
Jumlah ( 1 ) = Rp. 1,980,000.00

6.11.2 Tenaga
Pekerja 0.300 Oh X Rp. 120,000.00 = Rp. 36,000.00
Mandor 0.010 Oh X Rp. 200,000.00 = Rp. 2,000.00
Jumlah ( 2 ) = Rp. 38,000.00
Jumlah ( 1 ) + ( 2 ) = Rp. 2,018,000.00
Over Head 10 % = Rp. 201,800.00
Total = Rp. 2,219,800.00

4.6.11 . 1.00 M2 PAS. BATU TELA 1 PC : 4 PSR

6.11.1 Bahan
Batu tela 8 x 18 x 27 cm 20.000 Bh X Rp. 13,000.00 = Rp. 260,000.00
Semen PC 11.500 Kg X Rp. 5,000.00 = Rp. 57,500.00
Pasir pasangan 0.043 M3 X Rp. 1,650,000.00 = Rp. 70,950.00
Jumlah ( 1 ) = Rp. 388,450.00
 6.11.2 Tenaga
Pekerja 0.320 Oh X Rp. 120,000.00 = Rp. 38,400.00
Tukang 0.100 Oh X Rp. 165,000.00 = Rp. 16,500.00
Kepala Tukang 0.010 Oh X Rp. 185,000.00 = Rp. 1,850.00
Mandor 0.015 Oh X Rp. 200,000.00 = Rp. 3,000.00
Jumlah ( 2 ) = Rp. 59,750.00
Jumlah ( 1 ) + ( 2 ) = Rp. 448,200.00
Over Head 10 % = Rp. 44,820.00
Total = Rp. 493,020.00

3.6.5 . 1.00 M3 PAS. PONDASI BATU KALI 1 PC : 4 PSR

6.5.1 Bahan
Batu belah 15/20 cm 1.100 M3 X Rp. 1,650,000.00 = Rp. 1,815,000.00
Semen PC 163.000 Kg X Rp. 5,000.00 = Rp. 815,000.00
Pasir pasangan 0.520 M3 X Rp. 1,650,000.00 = Rp. 858,000.00
Jumlah ( 1 ) = Rp. 3,488,000.00
6.5.2 Tenaga
Pekerja 1.500 Oh X Rp. 120,000.00 = Rp. 180,000.00
Tukang 0.600 Oh X Rp. 165,000.00 = Rp. 99,000.00
Kepala Tukang 0.060 Oh X Rp. 185,000.00 = Rp. 11,100.00
Mandor 0.075 Oh X Rp. 200,000.00 = Rp. 15,000.00
Jumlah ( 2 ) = Rp. 305,100.00
Jumlah ( 1 )+(2) = Rp. 3,793,100.00
Over Head 10 % = Rp. 379,310.00
Total = Rp. 4,172,410.00

3.6.5 . 1.00 M3 PAS. PONDASI BATU KALI 1 PC : 3 PSR

6.5.1 Bahan
Batu belah 15/20 cm 1.100 M3 X Rp. 1,650,000.00 = Rp. 1,815,000.00
Semen PC 185.000 Kg X Rp. 5,000.00 = Rp. 925,000.00
Pasir pasangan 0.650 M3 X Rp. 1,650,000.00 = Rp. 1,072,500.00
Jumlah ( 1 ) = Rp. 3,812,500.00
6.5.2 Tenaga
Pekerja 1.500 Oh X Rp. 120,000.00 = Rp. 180,000.00
Tukang 0.600 Oh X Rp. 165,000.00 = Rp. 99,000.00
Kepala Tukang 0.060 Oh X Rp. 185,000.00 = Rp. 11,100.00
Mandor 0.075 Oh X Rp. 200,000.00 = Rp. 15,000.00
Jumlah ( 2 ) = Rp. 305,100.00
Jumlah ( 1 )+(2) = Rp. 4,117,600.00
Over Head 10 % = Rp. 411,760.00
Total = Rp. 4,529,360.00

3.6.14 . 1.00 M3 PAS. BATU KOSONG/ AANSTAMPING

6.14.1 Bahan
Batu belah 15/20 cm 1.200 M3 X Rp. 1,650,000.00 = Rp. 1,980,000.00
Pasir urug 0.300 M3 X Rp. 1,650,000.00 = Rp. 495,000.00
Jumlah ( 1 ) = Rp. 2,475,000.00
6.14.2 Tenaga
Pekerja 0.780 Oh X Rp. 120,000.00 = Rp. 93,600.00
Tukang 0.390 Oh X Rp. 165,000.00 = Rp. 64,350.00
Kepala Tukang 0.039 Oh X Rp. 185,000.00 = Rp. 7,215.00
Mandor 0.039 Oh X Rp. 200,000.00 = Rp. 7,800.00
Jumlah ( 2 ) = Rp. 172,965.00
Jumlah ( 1 ) + ( 2 ) = Rp. 2,647,965.00
Over Head 10 % = Rp. 264,796.50
Total = Rp. 2,912,761.50

5.6.2 . 1.00 M2 PEK. PLESTERAN 1 PC : 2 PSR, TEBAL 15 MM

6.2.1 Bahan
Semen PC 8.520 Kg X Rp. 5,000.00 = Rp. 42,600.00
Pasir pasangan 0.017 M3 X Rp. 1,650,000.00 = Rp. 28,050.00
Jumlah ( 1 ) = Rp. 70,650.00
Pekerja 0.200 Oh X Rp. 120,000.00 = Rp. 24,000.00
Tukang 0.150 Oh X Rp. 165,000.00 = Rp. 24,750.00
Kepala Tukang 0.015 Oh X Rp. 185,000.00 = Rp. 2,775.00
Mandor 0.010 Oh X Rp. 200,000.00 = Rp. 2,000.00
Jumlah ( 2 ) = Rp. 53,525.00
 Jumlah ( 1 ) + ( 2 ) = Rp. 124,175.00
Over Head 10 % = Rp. 12,417.50
Total = Rp. 136,592.50

5.6.27 . 1.00 M2 PEK. ACIAN SEMEN

6.27.1 Bahan
Semen PC 3.250 Kg X Rp. 5,000.00 = Rp. 16,250.00
Jumlah ( 1 ) = Rp. 16,250.00
6.27.2 Tenaga
Pekerja 0.150 Oh X Rp. 120,000.00 = Rp. 18,000.00
Tukang 0.100 Oh X Rp. 165,000.00 = Rp. 16,500.00
Kepala Tukang 0.010 Oh X Rp. 185,000.00 = Rp. 1,850.00
Mandor 0.008 Oh X Rp. 200,000.00 = Rp. 1,600.00
Jumlah ( 2 ) = Rp. 37,950.00
Jumlah ( 1 ) + ( 2 ) = Rp. 54,200.00
Over Head 10 % = Rp. 5,420.00
Total = Rp. 59,620.00

III . 1.00 UNIT PAS. RELLING PENGAMAN KAYU 2.5 M2

6.6.2 Balok 5/10 cm 0.0785 m3 X Rp. 7,420,000.00 = Rp. 582,470.00
14.6.8 Cat kayu 1.2500 m2 X Rp. 69,645.00 = Rp. 87,056.25
= Rp. 669,526.25
Over Head 10 % = Rp. 66,952.63
Total = Rp. 736,478.875
6.6.2a . 1.00 M3 PAS. GELAGAR, KOLOM, RING BALK KAYU DAN KUDA-KUDA
6.2a.1 Bahan
Balok 1.200 M3 X Rp. 2,750,000.00 = Rp. 3,300,000.00
Jumlah ( 1 ) = Rp. 3,300,000.00
6.2a.2 Tenaga
Pekerja 6.000 Oh X Rp. 120,000.00 = Rp. 720,000.00
Tukang 18.000 Oh X Rp. 165,000.00 = Rp. 2,970,000.00
Kepala Tukang 2.000 Oh X Rp. 185,000.00 = Rp. 370,000.00
Mandor 0.300 Oh X Rp. 200,000.00 = Rp. 60,000.00
Jumlah ( 2 ) = Rp. 4,120,000.00
Jumlah ( 1 ) + ( 2 ) = Rp. 7,420,000.00
Over Head 10 % = Rp. 742,000.00
Total = Rp. 8,162,000.00

6.6.28a . 1.00 M3 PAS. GORDING / BALOK SKOR KAYU 5/10 CM

6.28a.1 Bahan
Balok kayu 1.100 M3 X Rp. 2,750,000.00 = Rp. 3,025,000.00
Paku biasa 0.800 Kg X Rp. 80,000.00 = Rp. 64,000.00
Jumlah ( 1 ) = Rp. 3,089,000.00
6.28a.2 Tenaga
Pekerja 4.000 Oh X Rp. 120,000.00 = Rp. 480,000.00
Tukang 12.000 Oh X Rp. 165,000.00 = Rp. 1,980,000.00
Kepala Tukang 1.200 Oh X Rp. 185,000.00 = Rp. 222,000.00
Mandor 0.200 Oh X Rp. 200,000.00 = Rp. 40,000.00
Jumlah ( 2 ) = Rp. 2,722,000.00
Jumlah ( 1 )+(2) = Rp. 5,811,000.00
Over Head 10 % = Rp. 581,100.00
Total = Rp. 6,392,100.00

6.6.28b . 1.00 M3 PAS. BALOK LANTAI KAYU 5/10 CM

6.28b.1 Bahan
Balok kayu 1.100 M3 X Rp. 2,750,000.00 = Rp. 3,025,000.00
Paku biasa 0.800 Kg X Rp. 80,000.00 = Rp. 64,000.00
Jumlah ( 1 ) = Rp. 3,089,000.00
6.28b.2 Tenaga
Pekerja 4.000 Oh X Rp. 120,000.00 = Rp. 480,000.00
Tukang 12.000 Oh X Rp. 165,000.00 = Rp. 1,980,000.00
Kepala Tukang 1.200 Oh X Rp. 185,000.00 = Rp. 222,000.00
Mandor 0.200 Oh X Rp. 200,000.00 = Rp. 40,000.00
Jumlah ( 2 ) = Rp. 2,722,000.00
Jumlah ( 1 )+(2) = Rp. 5,811,000.00
Over Head 10 % = Rp. 581,100.00
Total = Rp. 6,392,100.00

7.6.1 . 1.00 M3 BETON TUMBUK 1 PC : 3 PSR : 5 KRL

6.1.1 Bahan
Semen PC 218.000 Kg X Rp. 5,000.00 = Rp. 1,090,000.00
Pasir beton 0.520 M3 X Rp. 1,650,000.00 = Rp. 858,000.00
Koral beton 0.870 M3 X Rp. 1,500,000.00 = Rp. 1,305,000.00
Jumlah ( 1 ) = Rp. 3,253,000.00
6.1.2 Tenaga
Pekerja 1.6500 Oh X Rp. 120,000.00 = Rp. 198,000.00
Tukang 0.2500 Oh X Rp. 165,000.00 = Rp. 41,250.00
Kepala Tukang 0.0250 Oh X Rp. 185,000.00 = Rp. 4,625.00
Mandor 0.0800 Oh X Rp. 200,000.00 = Rp. 16,000.00
Jumlah ( 2 ) = Rp. 259,875.00
Jumlah ( 1 ) + ( 2 ) = Rp. 3,512,875.00
Over Head 10 % = Rp. 351,287.50
Total = Rp. 3,864,162.50

7.6.13 . 1.00 M3 BETON TUMBUK 1 PC : 2 PSR : 3 KRL

6.13.1 Bahan
Semen PC 336.000 Kg X Rp. 5,000.00 = Rp. 1,680,000.00
Pasir beton 0.540 M3 X Rp. 1,650,000.00 = Rp. 891,000.00
Koral beton 0.810 M3 X Rp. 1,500,000.00 = Rp. 1,215,000.00
Jumlah ( 1 ) = Rp. 3,786,000.00
6.13.2 Tenaga
Pekerja 2.0000 Oh X Rp. 120,000.00 = Rp. 240,000.00
Tukang 0.3500 Oh X Rp. 165,000.00 = Rp. 57,750.00
Kepala Tukang 0.0350 Oh X Rp. 185,000.00 = Rp. 6,475.00
Mandor 1.0000 Oh X Rp. 200,000.00 = Rp. 200,000.00
Jumlah ( 2 ) = Rp. 504,225.00
Jumlah ( 1 ) + ( 2 ) = Rp. 4,290,225.00
Over Head 10 % = Rp. 429,022.50
Total = Rp. 4,719,247.50
7.6.25 . 1.00 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR
6.25.1 Bahan
Besi beton ( polos/ulir ) 1.0500 Kg X Rp. 31,000.00 = Rp. 32,550.00
Kawat ikat beton 0.0150 Kg X Rp. 55,000.00 = Rp. 825.00
Jumlah ( 1 ) = Rp. 33,375.00
6.25.2 Tenaga
Pekerja 0.0070 Oh X Rp. 120,000.00 = Rp. 840.00
Tukang 0.0070 Oh X Rp. 165,000.00 = Rp. 1,155.00
Kepala Tukang 0.0007 Oh X Rp. 185,000.00 = Rp. 129.50
Mandor 0.0003 Oh X Rp. 200,000.00 = Rp. 60.00
Jumlah ( 2 ) = Rp. 2,184.50
Jumlah ( 1 ) + ( 2 ) = Rp. 35,559.50
Over Head 10 % = Rp. 3,555.95
Total = Rp. 39,115.45

7.6.32 . 1.00 M2 PAS. BEKISTING UNTUK LANTAI

6.32.1 Bahan
Kayu terentang 0.0400 M3 X Rp. 2,750,000.00 = Rp. 110,000.00
Paku biasa 0.4000 Kg X Rp. 80,000.00 = Rp. 32,000.00
Minyak bekisting 0.2000 Ltr X Rp. 16,000.00 = Rp. 3,200.00
Balok kayu 0.0150 M3 X Rp. 2,750,000.00 = Rp. 41,250.00
Papan 0.0256 M3 X Rp. 2,750,000.00 = Rp. 70,400.00
Dolken kayu galam 6.0000 Btg X Rp. - = Rp. -
Jumlah ( 1 ) = Rp. 256,850.00
6.32.2 Tenaga
Pekerja 0.3200 Oh X Rp. 120,000.00 = Rp. 38,400.00
Tukang 0.3300 Oh X Rp. 165,000.00 = Rp. 54,450.00
Kepala Tukang 0.0330 Oh X Rp. 185,000.00 = Rp. 6,105.00
Mandor 0.0060 Oh X Rp. 200,000.00 = Rp. 1,200.00
Jumlah ( 2 ) = Rp. 100,155.00
Jumlah ( 1 )+(2) = Rp. 357,005.00
Over Head 10 % = Rp. 35,700.50
Total = Rp. 392,705.50

7.6.33 . 1.00 M2 PAS. BEKISTING UNTUK DINDING

6.33.1 Bahan
Kayu terentang 0.030 M3 X Rp. 2,750,000.00 = Rp. 82,500.00
Paku biasa 0.400 Kg X Rp. 80,000.00 = Rp. 32,000.00
Minyak bekisting 0.200 Ltr X Rp. 16,000.00 = Rp. 3,200.00
Balok kayu 0.020 M3 X Rp. 2,750,000.00 = Rp. 55,000.00
Papan 0.026 Lbr X Rp. 2,750,000.00 = Rp. 70,400.00
Dolken kayu galam 3.000 Btg X Rp. - = Rp. -
Penjaga jarak bekisting 4.000 bh X Rp. 5,000.00 = Rp. 20,000.00
Jumlah ( 1 ) = Rp. 263,100.00
6.33.2 Tenaga
Pekerja 0.3200 Oh X Rp. 120,000.00 = Rp. 38,400.00
Tukang 0.3300 Oh X Rp. 165,000.00 = Rp. 54,450.00
Kepala Tukang 0.0330 Oh X Rp. 185,000.00 = Rp. 6,105.00
Mandor 0.0060 Oh X Rp. 200,000.00 = Rp. 1,200.00
Jumlah ( 2 ) = Rp. 100,155.00
Jumlah ( 1 ) + ( 2 ) = Rp. 363,255.00
Over Head 10 % = Rp. 36,325.50
Total = Rp. 399,580.50

8.6.38 . 1.00 M2 PAS. ATAP SENK GELOMBANG BJLS 0.30

6.38.1 Bahan
Senk gelombang bjls 30 0.700 Lbr X Rp. 100,000.00 = Rp. 70,000.00
Paku senk 0.020 Kg X Rp. 80,000.00 = Rp. 1,600.00
Jumlah ( 1 ) = Rp. 71,600.00
6.38.2 Tenaga
Pekerja 0.1200 Oh X Rp. 120,000.00 = Rp. 14,400.00
Tukang 0.0600 Oh X Rp. 165,000.00 = Rp. 9,900.00
Kepala Tukang 0.0060 Oh X Rp. 185,000.00 = Rp. 1,110.00
Mandor 0.0060 Oh X Rp. 200,000.00 = Rp. 1,200.00
Jumlah ( 2 ) = Rp. 26,610.00
Jumlah ( 1 ) + ( 2 ) = Rp. 98,210.00
Over Head 10 % = Rp. 9,821.00
Total = Rp. 108,031.00

8.6.39 . 1.00 M2 PAS. NOK ATAP SENK PLAT BJLS 0.30

6.39.1 Bahan
Senk plat bjls 30 0.3000 Lbr X Rp. 40,000.00 = Rp. 12,000.00
 Paku biasa 0.0400 Kg X Rp. 80,000.00 = Rp. 3,200.00
Jumlah ( 1 ) = Rp. 15,200.00
6.39.2 Tenaga
Pekerja 0.1500 Oh X Rp. 120,000.00 = Rp. 18,000.00
Tukang 0.0700 Oh X Rp. 165,000.00 = Rp. 11,550.00
Kepala Tukang 0.0080 Oh X Rp. 185,000.00 = Rp. 1,480.00
Mandor 0.0060 Oh X Rp. 200,000.00 = Rp. 1,200.00
Jumlah ( 2 ) = Rp. 32,230.00
Jumlah ( 1 ) + ( 2 ) = Rp. 47,430.00
Over Head 10 % = Rp. 4,743.00
Total = Rp. 52,173.00
 VII . 1.00 M PAS. SALURAN AIR HUJAN 25 X 25 CM
2.6.4 Galian tanah 0.1575 m3 X Rp. 175,000.00 = Rp. 27,562.50
2.6.9 Urugan tanah 0.0394 m3 X Rp. 26,840.00 = Rp. 1,057.50
7.6.1 Pas. Batu Tela 1:4 0.0950 m3 X Rp. 493,020.00 = Rp. 46,836.90
5.6.2 Plesteran 1 : 2 1.0000 m2 X Rp. 124,175.00 = Rp. 124,175.00
= Rp. 199,631.90
Over Head 10 % = Rp. 19,963.19
Total = Rp. 219,595.09

10.6.35 . 1.00 BH PAS. KRAN AIR BERSIH DIAMETER 1/2"

6.35.1 Bahan
Kran air 1.000 Bh X Rp. 55,950.00 = Rp. 55,950.00
Seal tape 0.025 Roll X Rp. 150,000.00 = Rp. 3,750.00
Jumlah ( 1 ) = Rp. 59,700.00
6.35.2 Tenaga
Pekerja 0.0100 Oh X Rp. 120,000.00 = Rp. 1,200.00
Tukang 0.1000 Oh X Rp. 165,000.00 = Rp. 16,500.00
Kepala Tukang 0.0100 Oh X Rp. 185,000.00 = Rp. 1,850.00
Mandor 0.0050 Oh X Rp. 200,000.00 = Rp. 1,000.00
Jumlah ( 2 ) = Rp. 20,550.00
Jumlah ( 1 ) + ( 2 ) = Rp. 80,250.00
Over Head 10 % = Rp. 8,025.00
Total = Rp. 88,275.00

10.6.35a. 1.00 BH PAS. KRAN AIR BERSIH DIAMETER 3/4"

6.35a.1 Bahan
Kran air 1.000 Bh X Rp. 69,390.00 = Rp. 69,390.00
Seal tape 0.025 Roll X Rp. 150,000.00 = Rp. 3,750.00
Jumlah ( 1 ) = Rp. 73,140.00
6.35a.2 Tenaga
Pekerja 0.0100 Oh X Rp. 120,000.00 = Rp. 1,200.00
Tukang 0.1000 Oh X Rp. 165,000.00 = Rp. 16,500.00
Kepala Tukang 0.0100 Oh X Rp. 185,000.00 = Rp. 1,850.00
Mandor 0.0050 Oh X Rp. 200,000.00 = Rp. 1,000.00
Jumlah ( 2 ) = Rp. 20,550.00
Jumlah ( 1 )+(2) = Rp. 93,690.00
Over Head 10 % = Rp. 9,369.00
Total = Rp. 103,059.00

14.6.14 . 1.00 M2 PEK. PENGECATAN DINDING BARU

6.14.1 Bahan
Plamir 0.1000 Kg X Rp. 74,000.00 = Rp. 7,400.00
Cat dasar 0.1000 Kg X Rp. 40,000.00 = Rp. 4,000.00
Cat penutup 2 kali 0.2600 Kg X Rp. 40,000.00 = Rp. 10,400.00
Jumlah ( 1 ) = Rp. 21,800.00
6.14.2 Tenaga
Pekerja 0.0200 Oh X Rp. 120,000.00 = Rp. 2,400.00
Tukang 0.0630 Oh X Rp. 165,000.00 = Rp. 10,395.00
Kepala Tukang 0.0063 Oh X Rp. 185,000.00 = Rp. 1,165.50
Mandor 0.0025 Oh X Rp. 200,000.00 = Rp. 500.00
Jumlah ( 2 ) = Rp. 14,460.50
Jumlah ( 1 ) + ( 2 ) = Rp. 36,260.50
Over Head 10 % = Rp. 3,626.05
Total = Rp. 39,886.55

14.6.12 . 1.00 M2 PEK. RESIDU DAN TER

6.12.1 Bahan
Residu dan ter 0.3500 Ltr X Rp. 74,000.00 = Rp. 25,900.00
Jumlah ( 1 ) = Rp. 25,900.00
6.12.2 Tenaga
Pekerja 0.1000 Oh X Rp. 120,000.00 = Rp. 12,000.00
Mandor 0.0060 Oh X Rp. 200,000.00 = Rp. 1,200.00
Jumlah ( 2 ) = Rp. 13,200.00
Jumlah ( 1 ) + ( 2 ) = Rp. 39,100.00
Over Head 10 % = Rp. 3,910.00
Total = Rp. 43,010.00

14.6.15C 1.00 M2 PEK. PENGECATAN WATER PROFING (BARU)

6.20.1a Bahan
Plamur 0.100 Kg X Rp. 74,000.00 = Rp. 7,400.00
Cat Dasar 0.100 Kg X Rp. 75,000.00 = Rp. 7,500.00
Cat Penutup (Water profing 0.260 Kg X Rp. 75,000.00 Rp. 19,500.00
 Jumlah ( 1 ) = Rp. 34,400.00
6.20.2.b Tenaga
Pekerja 0.020 Oh X Rp. 120,000.00 = Rp. 2,400.00
Tukang 0.063 Oh X Rp. 165,000.00 = Rp. 10,395.00
Kepala Tukang 0.006 Oh X Rp. 185,000.00 = Rp. 1,165.50
Mandor 0.003 Oh X Rp. 200,000.00 = Rp. 600.00
Jumlah ( 2 ) = Rp. 14,560.50
Jumlah ( 1 ) + ( 2 ) = Rp. 48,960.50
Over Head 10 % = Rp. 4,896.05
Total = Rp. 53,856.55

1.00 M3 PEKERJAAN PASANGAN BRONJONG BATU KALI

Bahan
Batu Kali 1.120 M3 X Rp. 1,650,000.00 = Rp. 1,848,000.00
Kawat Bronjong 5.770 Kg X Rp. 78,000.00 = Rp. 450,060.00
Kawat Ikat 0.6667 Kg X Rp. 55,000.00 = Rp. 36,668.50
Jumlah ( 1 ) = Rp. 2,334,728.50
Tenaga Kerja
Pekerja 1.500 OH X Rp. 120,000.00 = Rp. 180,000.00
Tukang Anyam 0.700 OH X Rp. 165,000.00 = Rp. 115,500.00
Mandor 0.025 OH X Rp. 200,000.00 = Rp. 5,000.00
Jumlah ( 2 ) = Rp. 300,500.00
Jumlah ( 1 )+(2) = Rp. 337,168.50
Over Head 10 % = Rp. 33,716.85
Total = Rp. 370,885.35

B1 1.00 M1 PEK.PENYAMBUNGAN PIPA PE 25 MM

Pekerja 0.0583 OH X Rp. 120,000.00 = Rp. 7,000.00
Tukang 0.0350 OH X Rp. 165,000.00 = Rp. 5,775.00
Mandor 0.0067 OH X Rp. 200,000.00 = Rp. 1,333.33
Sewa Alat Perpipaan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 19,108.33
Over Head 10 % = Rp. 1,910.83
Total = Rp. 21,019.17

B2 1.00 M1 PEK.PEMASANGAN PE 63 MM (2")

Pekerja 0.0583 OH X Rp. 120,000.00 = Rp. 7,000.00
Tukang 0.0350 OH X Rp. 165,000.00 = Rp. 5,775.00
Mandor 0.0067 OH X Rp. 200,000.00 = Rp. 1,333.33
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 24,108.33
Over Head 10 % = Rp. 2,410.83
Total = Rp. 26,519.17

B4 1.00 M1 PEK.PEMASANGAN PIPA PE 90 MM (3")

Pekerja 0.0833 OH X Rp. 120,000.00 = Rp. 10,000.00
Tukang 0.0500 OH X Rp. 165,000.00 = Rp. 8,250.00
Mandor 0.0100 OH X Rp. 200,000.00 = Rp. 2,000.00
Sewa Alat 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 30,250.00
Over Head 10 % = Rp. 3,025.00
Total = Rp. 33,275.00

B9 1.00 M2 PEK.PEMBERSIHAN JALUR PIPA

Pekerja 0.0150 OH X Rp. 120,000.00 = Rp. 1,800.00
Mandor 0.0002 OH X Rp. 165,000.00 = Rp. 24.75
Peralatan 1.0000 Ls X Rp. 2,000.00 = Rp. 2,000.00
Jumlah ( 1 ) = Rp. 3,824.75
Over Head 10 % = Rp. 382.48
Total = Rp. 4,207.225

B14 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 3"

Pekerja 0.5400 OH X Rp. 120,000.00 = Rp. 64,800.00
Tukang 0.2000 OH X Rp. 165,000.00 = Rp. 33,000.00
Mandor 0.0700 OH X Rp. 200,000.00 = Rp. 14,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 126,800.00
Over Head 10 % = Rp. 12,680.00
Total = Rp. 139,480.00

B15 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 2"

 Pekerja 0.5400 OH X Rp. 120,000.00 = Rp. 64,800.00
Tukang 0.2000 OH X Rp. 165,000.00 = Rp. 33,000.00
Mandor 0.0700 OH X Rp. 200,000.00 = Rp. 14,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 126,800.00
Over Head 10 % = Rp. 12,680.00
Total = Rp. 139,480.00

B24 1.00 M2 PEK.PAS.PLAT ALUMINIUM PENUTUP BAK

Besi Plat 1.0000 M2 X Rp. 2,730,000.00 = Rp. 2,730,000.00
Paku Campuran 0.0600 Kg X Rp. 80,000.00 = Rp. 4,800.00
Pekerja 1.2000 H/O X Rp. 120,000.00 = Rp. 144,000.00
Tukang Kayu 0.6000 H/O X Rp. 165,000.00 = Rp. 99,000.00
Kepala Tukang 0.0600 H/O X Rp. 185,000.00 = Rp. 11,100.00
Mandor 0.0120 H/O X Rp. 200,000.00 = Rp. 2,400.00
Jumlah ( 1 ) = Rp. 2,991,300.00
Over Head 10 % = Rp. 299,130.00
Total = Rp. 3,290,430.00
B25 1.00 BH PEK.PAS.TANGGA MONYET / INSPEKSI
Besi Tulangan D-22 3.5000 Kg X Rp. 31,000.00 = Rp. 108,500.00
Pekerja 0.005 H/O X Rp. 120,000.00 = Rp. 600.00
Tukang Kayu 0.025 H/O X Rp. 165,000.00 = Rp. 4,125.00
Kepala Tukang 0.001 H/O X Rp. 185,000.00 = Rp. 185.00
Mandor 0.001 H/O X Rp. 200,000.00 = Rp. 200.00
Alat Bantu 1 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 123,610.00
Over Head 10 % = Rp. 12,361.00
Total = Rp. 135,971.00
B30 1.00 M1 PEK.PASANGAN PIPA GIP Dia.3"
Pekerja 0.2833 H/O X Rp. 120,000.00 = Rp. 34,000.00
Mandor 0.002833 H/O X Rp. 200,000.00 = Rp. 566.67
Tukang Pipa 0.1417 H/O X Rp. 165,000.00 = Rp. 23,375.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 62,941.67
Over Head 10 % = Rp. 6,294.17
Total = Rp. 69,235.83

B31 1.00 M1 PEK.PASANGAN PIPA GIP Dia.2"

Pekerja 0.2667 H/O X Rp. 120,000.00 = Rp. 32,000.00
Mandor 0.0027 H/O X Rp. 200,000.00 = Rp. 533.33
Tukang Pipa 0.1333 H/O X Rp. 165,000.00 = Rp. 22,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 59,533.33
Over Head 10 % = Rp. 5,953.33
Total = Rp. 65,486.67

B37 1.00 BH PEK.PEMASANGAN AIR VALVE DIA.3"

Pekerja 0.5400 H/O X Rp. 120,000.00 = Rp. 64,800.00
Tukang 0.2000 H/O X Rp. 165,000.00 = Rp. 33,000.00
Mandor 0.0700 H/O X Rp. 200,000.00 = Rp. 14,000.00
Peralatan Dan Pengelasan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 126,800.00
Over Head 10 % = Rp. 12,680.00
Total = Rp. 139,480.00

B47 1.00 BH PEK. PASANGAN BEND 90o DIA 3"

Pekerja 0.4000 H/O X Rp. 120,000.00 = Rp. 48,000.00
Mandor 0.0040 H/O X Rp. 200,000.00 = Rp. 800.00
Tukang las 0.1550 H/O X Rp. 165,000.00 = Rp. 25,575.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 79,375.00
Over Head 10 % = Rp. 7,937.50
Total = Rp. 87,312.50

B48 1.00 BH PEK. PASANGAN BEND 90o DIA 2"

Pekerja 0.3500 H/O X Rp. 120,000.00 = Rp. 42,000.00
Mandor 0.0035 H/O X Rp. 200,000.00 = Rp. 700.00
Tukang las 0.1500 H/O X Rp. 165,000.00 = Rp. 24,750.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 72,450.00
Over Head 10 % = Rp. 7,245.00
Total = Rp. 79,695.00

B59 1.00 BH PEK. PASANGAN SOCKET GIP DIA 3/4"

Pekerja 0.2500 H/O X Rp. 120,000.00 = Rp. 30,000.00
Mandor 0.0025 H/O X Rp. 200,000.00 = Rp. 500.00
Tukang Pipa 0.1000 H/O X Rp. 165,000.00 = Rp. 16,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 52,000.00
Over Head 10 % = Rp. 5,200.00
Total = Rp. 57,200.00

B62 1.00 BH PEK. PASANGAN CLAMP SADLE 3" - 2"

Pekerja 0.3500 H/O X Rp. 120,000.00 = Rp. 42,000.00
Mandor 0.0035 H/O X Rp. 200,000.00 = Rp. 700.00
Tukang Pipa 0.1000 H/O X Rp. 165,000.00 = Rp. 16,500.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 64,200.00
Over Head 10 % = Rp. 6,420.00
Total = Rp. 70,620.00

B69 1.00 BH PEK. PASANGAN REDUCER SEGMENTED Dia 90 X 63

Pekerja 0.7500 H/O X Rp. 120,000.00 = Rp. 90,000.00
Mandor 0.0075 H/O X Rp. 200,000.00 = Rp. 1,500.00
Tukang Pipa 0.3750 H/O X Rp. 165,000.00 = Rp. 61,875.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 158,375.00
Over Head 10 % = Rp. 15,837.50
Total = Rp. 174,212.50

B74 1.00 BH PEK. PAS STUB END DIA 2" - 3"

 Pekerja 0.3500 H/O X Rp. 120,000.00 = Rp. 42,000.00
Mandor 0.0035 H/O X Rp. 200,000.00 = Rp. 700.00
Tukang Pipa 0.0360 H/O X Rp. 165,000.00 = Rp. 5,940.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 53,640.00
Over Head 10 % = Rp. 5,364.00
Total = Rp. 59,004.00

B75 1.00 BH PEK. PASANGAN STUB FLANGE 110mm - 90mm

Pekerja 0.6500 H/O X Rp. 120,000.00 = Rp. 78,000.00
Mandor 0.0065 H/O X Rp. 200,000.00 = Rp. 1,300.00
Tukang Las 0.3250 H/O X Rp. 165,000.00 = Rp. 53,625.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 137,925.00
Over Head 10 % = Rp. 13,792.50
Total = Rp. 151,717.50

B75 1.00 BH PEK. PASANGAN STUB FLANGE 75mm - 63mm

Pekerja 0.2500 H/O X Rp. 120,000.00 = Rp. 30,000.00
Mandor 0.0025 H/O X Rp. 200,000.00 = Rp. 500.00
Tukang Las 0.3600 H/O X Rp. 165,000.00 = Rp. 59,400.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 94,900.00
Over Head 10 % = Rp. 9,490.00
Total = Rp. 104,390.00

B78 1.00 UNIT PEK.PASANGAN PLAT MANHOLE + KUNCI

Plat Besi 2mm 0.4225 M3 X Rp. 2,730,000.00 = Rp. 1,153,425.00
Besi Profil C 50.50.5 1.0000 Bh X Rp. 888,000.00 = Rp. 888,000.00
Acc & Kunci 1.0000 Bh X Rp. 50,000.00 = Rp. 50,000.00
Pekerja 1.0000 H/O X Rp. 120,000.00 = Rp. 120,000.00
Mandor 0.0100 H/O X Rp. 200,000.00 = Rp. 2,000.00
Tukang Batu 0.6000 H/O X Rp. 165,000.00 = Rp. 99,000.00
Peralatan 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 2,322,425.00
Over Head 10 % = Rp. 232,242.50
Total = Rp. 2,554,667.50

B83 1.00 BH PEK. TRUS BLOCK

Galian tanah 0.0500 M3 X Rp. 61,600.00 = Rp. 3,080.00
Pek Beton Tumbuk 0.4400 M3 X Rp. 3,864,162.50 = Rp. 1,700,231.50
Jumlah ( 1 ) = Rp. 1,703,311.50
Over Head 10 % = Rp. 170,331.15
Total = Rp. 1,873,642.65

B36 1.00 BH PEK.PEMASANGAN ACCESSORIES PIPA 1/2"

Pekerja 0.0150 H/O X Rp. 120,000.00 = Rp. 1,800.00
Mandor 0.0100 H/O X Rp. 200,000.00 = Rp. 2,000.00
Peralatan Dan Pengelasan 1.0000 Ls X Rp. 1,000.00 = Rp. 1,000.00
Jumlah ( 1 ) = Rp. 4,800.00
Over Head 10 % = Rp. 480.00
Total = Rp. 5,280.00
 DAFTAR HARGA SATUAN BAHAN DAN UPAH

PEKERJAAN : PEMBANGUNAN SARANA AIR BERSIH DI BURMESO

KABUPATEN : MAMBERAMO RAYA
DISTRIK : MAMBERAMO TENGAH
T. ANGGARAN : 2013

A UPAH KERJA
1 Pekerja Org/Hr = Rp. 110,000.00
2 Tukang Org/Hr = Rp. 150,000.00
3 Kepala Tukang Org/Hr = Rp. 165,000.00
4 Mandor Org/Hr = Rp. 175,000.00

B BREK DOWN HARGA BAHAN LOKAL

1 Batu Tela /Bh = Rp. 11,500.00
2 Batu Gunung /M3 = Rp. 550,000.00
3 Sirtu /M3 = Rp. 200,000.00
4 Batu Kali /M3 = Rp. 550,000.00
5 Pasir Urug /M3 = Rp. 1,550,000.00
6 Pasir Pasangan /M3 = Rp. 1,550,000.00
7 Pasir Beton /M3 = Rp. 1,550,000.00
8 Batu pecah (1-2) /M3 = Rp. 2,000,000.00
9 Kayu Matoa (Balok) /M3 = Rp. 2,800,000.00
10 Kayu Matoa (Papan) /M3 = Rp. 2,800,000.00
11 Kayu Besi / Lenggoa (Balok / Papan) /M3 = Rp. 3,200,000.00
12 Semen PC /Kg = Rp. 5,000.00
13 Semen Warna /Kg = Rp. 17,000.00
14 Paku Senk /Kg = Rp. 66,000.00
15 Paku Biasa /Kg = Rp. 66,000.00
16 Paku Tripleks /Kg = Rp. 66,000.00
17 Meni Kayu /Kg = Rp. 74,000.00
18 Meni Besi /Kg = Rp. 74,000.00
19 Cat Dinding /Kg = Rp. 87,000.00
20 Cat Kayu /Kg = Rp. 87,000.00
21 Cat Besi /Kg = Rp. 87,000.00
22 Cat Alminium /Kg = Rp. 87,000.00
23 Cat Genteng / Seng /Kg = Rp. 87,000.00
20 Minyak Cat /Tenner /Kg = Rp. 86,000.00
21 Plamur Tembok /Kg = Rp. 74,000.00
22 Residu /Kg = Rp. 74,000.00
23 Kertas Amplas /Lbr = Rp. 6,000.00
24 Kawat Bronjong 4 mm /Kg = Rp. 78,000.00
25 Kawat Duri /Roll = Rp. 840,000.00
26 Kawat Duri /M = Rp. 16,800.00
27 Kawat Ikat /Kg = Rp. 60,000.00
28 Kawat Ayakan /M' = Rp. 54,000.00
29 Kawat Harmonika Lebar 1,50 m /M' = Rp. 108,000.00
30 Has Nyamuk ( Besi ) /M' = Rp. 60,000.00
31 Kawat Raam /M' = Rp. 60,000.00
32 Kawat Las /dos' = Rp. 300,000.00
33 Baut mur 3/8" - 20 cm /Bh = Rp. 10,000.00
34 Baut mur kuda-kuda1/2" - 15 cm /Bh = Rp. 10,000.00
35 Beugel besi Strip 40.4 (sambungan Kayu) /M' = Rp. 55,000.00
36 Minyak Pelumas /Bh = Rp. 85,000.00
37 Besi Beton Polos /Kg = Rp. 30,000.00
38 Besi Æ 6 (Polos) /Kg = Rp. 6,163.64
39 Besi Æ 8 (Polos) /Kg = Rp. 12,190.91
40 Besi Æ 10 (Polos) /Kg = Rp. 20,181.82
41 Besi Æ 12 (Polos) /Kg = Rp. 29,181.82
42 Besi Æ 16 (Polos) /Kg = Rp. 51,818.18
43 Besi Æ 19 (Polos) /Kg = Rp. 73,090.91
44 Besi Æ 22 (Polos) /Kg = Rp. 97,636.36
45 Besi Baja Siku /Kg = Rp. 30,000.00
46 Besi Baja L 40.40.4 - 6M /Kg = Rp. 636,000.00
47 Besi Baja L 50.50.5 - 6M /Kg = Rp. 888,000.00
48 Besi Baja L 60.60.6 - 6M /Kg = Rp. 1,440,000.00
49 Besi Baja L 100.100.10 - 6M /Kg = Rp. 1,600,000.00
50 Besi Baja L 125.125.10 /Kg = Rp. 1,800,000.00
51 Besi Strip 50.5 (pengaku Kuda-kuda) /Kg = Rp. 61,200.00
52 Lem PVC /Bh = Rp. 27,500.00
63 Ijuk /Kg = Rp. 100,000.00
53 Kuas biasa /Bh = Rp. 25,000.00
54 Kuas roll /Bh = Rp. 35,000.00
55 minyak bekisting /Ltr = Rp. 15,413.35
56 Sling Dia 10 mm M1 = Rp. 110,000.00
57 Sling Dia 15mm M1 = Rp. 125,000.00
58 Besi Plat t = 2 mm lbr = Rp. 2,730,000.00
59 Besi Plat t = 15 mm (1 x 1,5 m ) m² = Rp. 4,769,001.49
60 Stang Pemutar kg = Rp. 30,000.00
61 Angker Baja 1" Bh = Rp. 285,000.00
62 Katrol Lengkap Dengan Mur dan Baut Bh = Rp. 137,000.00
 ANALISA HARGA SATUAN

A PEKERJAAN STRUKTUR
1.6.4 . 1.00 M' PEK. PENGUKURAN DAN PEMASANGAN BOWPLANK
6.4.1 Bahan
Balok 5/7 cm 0.012 M3 X Rp. 2,800,000.00 = Rp. 33,600.00
Papan 3/20 cm 0.020 M3 X Rp. 2,800,000.00 = Rp. 56,000.00
Paku biasa 0.020 Kg X Rp. 66,000.00 = Rp. 1,320.00
Jumlah ( 1 ) = Rp. 90,920.00
6.4.2 Tenaga
Pekerja 0.100 Oh X Rp. 110,000.00 = Rp. 11,000.00
Tukang 0.100 Oh X Rp. 150,000.00 = Rp. 15,000.00
Kepala Tukang 0.010 Oh X Rp. 165,000.00 = Rp. 1,650.00
Mandor 0.005 Oh X Rp. 175,000.00 = Rp. 875.00
Jumlah ( 2 ) = Rp. 28,525.00
Jumlah ( 1 ) + ( 2 ) = Rp. 119,445.00
Over Head 10 % = Rp. 0.00
Total = Rp. 119,445.00

1.6.8 . 1.00 M2 PEK. PEMBERSIHKAN LOKASI DAN PERATAAN

6.8.1 Tenaga
Pekerja 0.100 Oh X Rp. 110,000.00 = Rp. 11,000.00
Mandor 0.050 Oh X Rp. 175,000.00 = Rp. 8,750.00
Jumlah ( 1 ) = Rp. 19,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 19,750.00

1.6.13 . 1.00 M3 PEK. BONGKARAN BETON BERTULANG

6.13.1 Tenaga
Pekerja 6.667 Oh X Rp. 110,000.00 = Rp. 733,370.00
Mandor 0.333 Oh X Rp. 175,000.00 = Rp. 58,275.00
Jumlah ( 1 ) = Rp. 791,645.00
Over Head 10 % = Rp. 0.00
Total = Rp. 791,645.00

2.6.14 . 1.00 M3 PEK. PEMASANGAN LAPISAN IJUK

6.14.1 Bahan
Lapisan Ijuk 1.200 M3 X Rp. 100,000.00 = Rp. 120,000.00
Jumlah ( 1 ) = Rp. 120,000.00
6.14.2 Tenaga
Pekerja 0.150 Oh X Rp. 110,000.00 = Rp. 16,500.00
Mandor 0.015 Oh X Rp. 175,000.00 = Rp. 2,625.00
Jumlah ( 2 ) = Rp. 19,125.00
Jumlah ( 1 )+(2) = Rp. 139,125.00
Over Head 10 % = Rp. 0.00
Total = Rp. 139,125.00

3.6.5 . 1.00 M3 PAS. PONDASI BATU KALI 1 PC : 3 PSR

6.5.1 Bahan
Batu belah 15/20 cm 1.100 M3 X Rp. 550,000.00 = Rp. 605,000.00
Semen PC 185.000 Kg X Rp. 5,000.00 = Rp. 925,000.00
Pasir pasangan 0.650 M3 X Rp. 1,550,000.00 = Rp. 1,007,500.00
Jumlah ( 1 ) = Rp. 2,537,500.00
6.5.2 Tenaga
Pekerja 1.500 Oh X Rp. 110,000.00 = Rp. 165,000.00
Tukang 0.600 Oh X Rp. 150,000.00 = Rp. 90,000.00
Kepala Tukang 0.060 Oh X Rp. 165,000.00 = Rp. 9,900.00
Mandor 0.075 Oh X Rp. 175,000.00 = Rp. 13,125.00
Jumlah ( 2 ) = Rp. 278,025.00
Jumlah ( 1 ) + ( 2 ) = Rp. 2,815,525.00
Over Head 10 % = Rp. 0.00
Total = Rp. 2,815,525.00

3.6.14 . 1.00 M3 PAS. BATU KOSONG/ AANSTAMPING

6.14.1 Bahan
Batu belah 15/20 cm 1.200 M3 X Rp. 550,000.00 = Rp. 660,000.00
Pasir urug 0.300 M3 X Rp. 1,550,000.00 = Rp. 465,000.00
Jumlah ( 1 ) = Rp. 1,125,000.00
6.14.2 Tenaga
Pekerja 0.780 Oh X Rp. 110,000.00 = Rp. 85,800.00
Tukang 0.390 Oh X Rp. 150,000.00 = Rp. 58,500.00
Kepala Tukang 0.039 Oh X Rp. 165,000.00 = Rp. 6,435.00
Mandor 0.039 Oh X Rp. 175,000.00 = Rp. 6,825.00
Jumlah ( 2 ) = Rp. 157,560.00
Jumlah ( 1 ) + ( 2 ) = Rp. 1,282,560.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,282,560.00
5.6.29 . 1.00 M2 PEK. PLESTERAN BETON 1 PC : 2 PSR, TEBAL 15 MM
6.29.1 Bahan
Semen PC 9.300 Kg X Rp. 5,000.00 = Rp. 46,500.00
Pasir pasangan 0.018 M3 X Rp. 1,550,000.00 = Rp. 27,900.00
Jumlah ( 1 ) = Rp. 74,400.00
6.29.2 Tenaga
Pekerja 0.260 Oh X Rp. 110,000.00 = Rp. 28,600.00
Tukang 0.200 Oh X Rp. 150,000.00 = Rp. 30,000.00
Kepala Tukang 0.020 Oh X Rp. 165,000.00 = Rp. 3,300.00
Mandor 0.013 Oh X Rp. 175,000.00 = Rp. 2,275.00
Jumlah ( 2 ) = Rp. 64,175.00
Jumlah ( 1 ) + ( 2 ) = Rp. 138,575.00
Over Head 10 % = Rp. 0.00
Total = Rp. 138,575.00

7.6.4 . 1.00 M3 LANTAI KERJA 1 PC : 3 PSR : 5 KRL, TEBAL 5 CM

6.4.1 Bahan
Semen PC 10 Kg X Rp. 5000 = Rp. 50,000.00
Pasir beton 0.026 M3 X Rp. 1550000 = Rp. 40,300.00
Koral beton 0.044 M3 X Rp. 2000000 = Rp. 88,000.00
Jumlah ( 1 ) = Rp. 178,300.00
6.4.2 Tenaga
Pekerja 0.15 Oh X Rp. 110000 = Rp. 16,500.00
Tukang 0.02 Oh X Rp. 150000 = Rp. 3,000.00
Kepala Tukang 0.002 Oh X Rp. 165000 = Rp. 330.00
Mandor 0.006 Oh X Rp. 175000 = Rp. 1,050.00
Jumlah ( 2 ) = Rp. 20,880.00
Jumlah ( 1 ) + ( 2 ) = Rp. 199,180.00
1 m3 = . . . = Rp. 1,991,800.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,991,800.00

7.6.1 . 1.00 M3 BETON TUMBUK 1 PC : 3 PSR : 5 KRL

6.1.1 Bahan
Semen PC 218.000 Kg X Rp. 5,000.00 = Rp. 1,090,000.00
Pasir beton 0.520 M3 X Rp. 1,550,000.00 = Rp. 806,000.00
Koral beton 0.870 M3 X Rp. 2,000,000.00 = Rp. 1,740,000.00
Jumlah ( 1 ) = Rp. 3,636,000.00
6.1.2 Tenaga
Pekerja 1.6500 Oh X Rp. 110,000.00 = Rp. 181,500.00
Tukang 0.2500 Oh X Rp. 150,000.00 = Rp. 37,500.00
Kepala Tukang 0.0250 Oh X Rp. 165,000.00 = Rp. 4,125.00
Mandor 0.0800 Oh X Rp. 175,000.00 = Rp. 14,000.00
Jumlah ( 2 ) = Rp. 237,125.00
Jumlah ( 1 )+(2) = Rp. 3,873,125.00
Over Head 10 % = Rp. 0.00
Total = Rp. 3,873,125.00
7.6.13 . 1.00 M3 BETON TUMBUK 1 PC : 2 PSR : 3 KRL
6.13.1 Bahan
Semen PC 336.000 Kg X Rp. 5,000.00 = Rp. 1,680,000.00
Pasir beton 0.540 M3 X Rp. 1,550,000.00 = Rp. 837,000.00
Koral beton 0.810 M3 X Rp. 2,000,000.00 = Rp. 1,620,000.00
Jumlah ( 1 ) = Rp. 4,137,000.00
6.13.2 Tenaga
Pekerja 2.0000 Oh X Rp. 110,000.00 = Rp. 220,000.00
Tukang 0.3500 Oh X Rp. 150,000.00 = Rp. 52,500.00
Kepala Tukang 0.0350 Oh X Rp. 165,000.00 = Rp. 5,775.00
Mandor 1.0000 Oh X Rp. 175,000.00 = Rp. 175,000.00
Jumlah ( 2 ) = Rp. 453,275.00
Jumlah ( 1 ) + ( 2 ) = Rp. 4,590,275.00
Over Head 10 % = Rp. 0.00
Total = Rp. 4,590,275.00

7.6.25 . 1.00 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR

6.25.1 Bahan
Besi beton ( polos/ulir ) 1.0500 Kg X Rp. 30,000.00 = Rp. 31,500.00
Kawat ikat beton 0.0150 Kg X Rp. 60,000.00 = Rp. 900.00
Jumlah ( 1 ) = Rp. 32,400.00
6.25.2 Tenaga
Pekerja 0.0070 Oh X Rp. 110,000.00 = Rp. 770.00
Tukang 0.0070 Oh X Rp. 150,000.00 = Rp. 1,050.00
Kepala Tukang 0.0007 Oh X Rp. 165,000.00 = Rp. 115.50
Mandor 0.0003 Oh X Rp. 175,000.00 = Rp. 52.50
Jumlah ( 2 ) = Rp. 1,988.00
Jumlah ( 1 ) + ( 2 ) = Rp. 34,388.00
Over Head 10 % = Rp. 0.00
Total = Rp. 34,388.00
 1.00 M3 PEKERJAAN PASANGAN BRONJONG BATU KALI
Bahan
Batu Kali 1.120 M3 X Rp. 550,000.00 = Rp. 616,000.00
Kawat Bronjong 15.000 Kg X Rp. 78,000.00 = Rp. 1,170,000.00
Kawat Ikat 0.6667 Kg X Rp. 60,000.00 = Rp. 40,002.00
Jumlah ( 1 ) = Rp. 1,826,002.00
Tenaga Kerja
Pekerja 1.500 OH X Rp. 110,000.00 = Rp. 165,000.00
Tukang Anyam 0.700 OH X Rp. 150,000.00 = Rp. 105,000.00
Mandor 0.025 OH X Rp. 175,000.00 = Rp. 4,375.00
Jumlah ( 2 ) = Rp. 274,375.00
Jumlah ( 1 )+(2) = Rp. 314,377.00
Over Head 10 % = Rp. 0.00
Total = Rp. 314,377.00

B PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES

B1 1.00 M2 PEK.PEMBERSIHAN JALUR PIPA
Pekerja 0.0150 OH X Rp. 110,000.00 = Rp. 1,650.00
Mandor 0.0002 OH X Rp. 150,000.00 = Rp. 22.50
Peralatan 1.0000 Ls X Rp. 500.00 = Rp. 500.00
Jumlah ( 1 ) = Rp. 2,172.50
Over Head 10 % = Rp. 0.00
Total = Rp. 2,172.50

B2 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 6"

Pekerja 0.5400 OH X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2200 OH X Rp. 150,000.00 = Rp. 33,000.00
Mandor 0.0800 OH X Rp. 175,000.00 = Rp. 14,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 121,400.00
Over Head 10 % = Rp. 0.00
Total = Rp. 121,400.00

B3 1.00 BH PEK.PEMASANGAN GATE VALVE DIA 4"

Pekerja 0.5400 OH X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2200 OH X Rp. 150,000.00 = Rp. 33,000.00
Mandor 0.0800 OH X Rp. 175,000.00 = Rp. 14,000.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 121,400.00
Over Head 10 % = Rp. 0.00
Total = Rp. 121,400.00

B4 1.00 BH PEK.PAS.TANGGA MONYET / INSPEKSI

Besi Tulangan D-22 3.5000 Kg X Rp. 30,000.00 = Rp. 105,000.00
Pekerja 0.005 H/O X Rp. 110,000.00 = Rp. 550.00
Tukang Kayu 0.025 H/O X Rp. 150,000.00 = Rp. 3,750.00
Kepala Tukang 0.001 H/O X Rp. 165,000.00 = Rp. 165.00
Mandor 0.001 H/O X Rp. 175,000.00 = Rp. 175.00
Alat Bantu 1 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 119,640.00
Over Head 10 % = Rp. 0.00
Total = Rp. 119,640.00
B5 1.00 M1 PEK.PASANGAN PIPA GIP Dia.6"
Pekerja 0.3500 H/O X Rp. 110,000.00 = Rp. 38,500.00
Mandor 0.0035 H/O X Rp. 175,000.00 = Rp. 612.50
Tukang Pipa 0.1750 H/O X Rp. 150,000.00 = Rp. 26,250.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 70,362.50
Over Head 10 % = Rp. 0.00
Total = Rp. 70,362.50
B6 1.00 M1 PEK.PASANGAN PIPA GIP Dia.4"
Pekerja 0.3250 H/O X Rp. 110,000.00 = Rp. 35,750.00
Mandor 0.0033 H/O X Rp. 175,000.00 = Rp. 568.75
Tukang Pipa 0.1625 H/O X Rp. 150,000.00 = Rp. 24,375.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 65,693.75
Over Head 10 % = Rp. 0.00
Total = Rp. 65,693.75

B7 1.00 M1 PEK.PASANGAN PIPA GIP Dia.3/4"

 Pekerja 0.2500 H/O X Rp. 110000 = Rp. 27,500.00
Mandor 0.0025 H/O X Rp. 175000 = Rp. 437.50
Tukang Pipa 0.1250 H/O X Rp. 150000 = Rp. 18,750.00
Peralatan 1.0000 Ls X Rp. 5000 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 51,687.50
Over Head 10 % = Rp. -
Total = Rp. 51,687.50

B8 1.00 BH PEK.PEMASANGAN AIR VALVE DIA.3"

Pekerja 0.5400 H/O X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2000 H/O X Rp. 150,000.00 = Rp. 30,000.00
Mandor 0.0700 H/O X Rp. 175,000.00 = Rp. 12,250.00
Peralatan Dan Pengelasan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 116,650.00
Over Head 10 % = Rp. 0.00
Total = Rp. 116,650.00

B9 1.00 BH PEK.PEMASANGAN AIR VALVE DIA 6"

Pekerja 0.5400 OH X Rp. 110,000.00 = Rp. 59,400.00
Tukang 0.2000 OH X Rp. 150,000.00 = Rp. 30,000.00
Mandor 0.0700 OH X Rp. 175,000.00 = Rp. 12,250.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 116,650.00
Over Head 10 % = Rp. 0.00
Total = Rp. 116,650.00

B10 1.00 BH PEK. PASANGAN BEND 90o DIA 6"

Pekerja 0.4100 H/O X Rp. 110,000.00 = Rp. 45,100.00
Mandor 0.0041 H/O X Rp. 175,000.00 = Rp. 717.50
Tukang las 0.1600 H/O X Rp. 150,000.00 = Rp. 24,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,817.50
Over Head 10 % = Rp. 0.00
Total = Rp. 74,817.50

B11 1.00 BH PEK. PASANGAN BEND 45o DIA 6"

Pekerja 0.4100 H/O X Rp. 110,000.00 = Rp. 45,100.00
Mandor 0.0041 H/O X Rp. 175,000.00 = Rp. 717.50
Tukang las 0.1600 H/O X Rp. 150,000.00 = Rp. 24,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 74,817.50
Over Head 10 % = Rp. 0.00
Total = Rp. 74,817.50

B12 1.00 BH PEK. PASANGAN REDUCER GIP Dia 6" X 4"

Pekerja 0.8500 H/O X Rp. 110,000.00 = Rp. 93,500.00
Mandor 0.0085 H/O X Rp. 175,000.00 = Rp. 1,487.50
Tukang Pipa 0.4250 H/O X Rp. 150,000.00 = Rp. 63,750.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 163,737.50
Over Head 10 % = Rp. 0.00
Total = Rp. 163,737.50
B13 1.00 BH PEK. PASANGAN FLANGE 6"
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Pipa 0.3600 H/O X Rp. 150,000.00 = Rp. 54,000.00
Peralatan 1.0000 Ls X Rp. 5,000.00 = Rp. 5,000.00
Jumlah ( 1 ) = Rp. 170,750.00
Over Head 10 % = Rp. 0.00
Total = Rp. 170,750.00
B14 1.00 BH PEK. PASANGAN FLANGE 4"
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Pipa 0.1985 H/O X Rp. 150,000.00 = Rp. 29,775.00
Peralatan 1.0000 Ls X Rp. 15,000.00 = Rp. 15,000.00
Jumlah ( 1 ) = Rp. 156,525.00
Over Head 10 % = Rp. 0.00
Total = Rp. 156,525.00

B15 1.00 BH PEK.PASANGAN BOX GATE VALVE

Cor Beton 1 PC : 3 Ps : 5 Kr 0.0450 M3 X Rp. 3,873,125.00 = Rp. 174,290.63
 Plat Besi 2mm 0.2070 M2 X Rp. 2,730,000.00 = Rp. 565,110.00
Bekisting Beton 1.4400 M2 X Rp. 352,357.67 = Rp. 507,395.04
Acc & Kunci 1.0000 Bh X Rp. 50,000.00 = Rp. 50,000.00
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Batu 0.6000 H/O X Rp. 150,000.00 = Rp. 90,000.00
Jumlah ( 1 ) = Rp. 1,498,545.67
Over Head 10 % = Rp. 0.00
Total = Rp. 1,498,545.67

B16 1.00 UNIT PEK.PASANGAN PLAT MANHOLE + KUNCI

Plat Besi 2mm 0.4225 M3 X Rp. 2,730,000.00 = Rp. 1,153,425.00
Besi Profil C 50.50.5 1.0000 Bh X Rp. 888,000.00 = Rp. 888,000.00
Acc & Kunci 1.0000 Bh X Rp. 50,000.00 = Rp. 50,000.00
Pekerja 1.0000 H/O X Rp. 110,000.00 = Rp. 110,000.00
Mandor 0.0100 H/O X Rp. 175,000.00 = Rp. 1,750.00
Tukang Batu 0.6000 H/O X Rp. 150,000.00 = Rp. 90,000.00
Peralatan 1.0000 Ls X Rp. 10,000.00 = Rp. 10,000.00
Jumlah ( 1 ) = Rp. 2,303,175.00
Over Head 10 % = Rp. 0.00
Total = Rp. 2,303,175.00

B17 1.00 BH PEK. TRUS BLOCK

Galian tanah 0.0500 M3 X Rp. 51,000.00 = Rp. 2,550.00
Pek Beton Tumbuk 0.4400 M3 X Rp. 3,873,125.00 = Rp. 1,704,175.00
Jumlah ( 1 ) = Rp. 1,706,725.00
Over Head 10 % = Rp. 0.00
Total = Rp. 1,706,725.00
 DAFTAR HARGA BAHAN

Pekerjaan #REF!
Lokasi Kasonaweja / Burmeso
T.A #REF!

No. Jenis Bahan Bangunan SATUAN HARGA SATUAN

M.1 BAHAN BATU

M.1.1 Batu Kali M3 550,000.00 ###
M.1.2 Batu Belah M3 600,000.00 ###
M.1.3 Batu Karang M3 600,000.00 ###
M.1.4 Batu Pecah uk. 1-2 M3 1,500,000.00 ###
M.1.5 Batu Pecah uk. 2-3 atau 2-5 M3 1,400,000.00 ###
M.1.6 Batu Pecah uk. 3-5 M3 1,300,000.00 ###
M.1.7 Batu Pecah uk. 5-7 M3 1,300,000.00 ###
M.1.8 Batu Tela Bh 13,000.00 ###
M.1.9 Paving Blok Bh 20,000.00
M.1.10 Kanstein Blok Bh 105,000.00

M.2 BAHAN ASPAL

M.2.1 Aspal Kg 20,000.00 ###
M.2.2 Minyak Aspal Ltr 18,000.00 ###

M.3 BAHAN KERIKIL

M.3.1 Kerikil Kasar M3 550,000.00 ###
M.3.2 Kerikil Halus Beton M3 600,000.00 ###
M.3.3 Kerikil Galian Gunung M3 500,000.00 ###

M.4 BAHAN PASIR

M.4.1 Pasir Pasang M3 600,000.00 ###
M.4.2 Pasir Urug M3 600,000.00 ###
M.4.3 Pasir Beton M3 600,000.00 ###
M.4.4 Sirtu M3 650,000.00

M.5 BAHAN TANAH TIMBUNAN

M.5.1 Tanah Timbunan Biasa M3 275,000.00 ###
M.5.2 Tanah Timbunan Pilihan M3 350,000.00 ###

M.6 BAHAN KARANG ###

M.6.1 Karang Kasar/Karang Timbunan M3 - ###
M.6.2 Karang Halus/Cor M3 - ###
###
M.7 BAHAN SEMEN ###
M.7.1 Semen Portland Kg 4,000.00 ###
M.7.2 Semen Tiga Roda 50 Kg Kg 4,000.00 ###
M.7.3 Semen Tonasa 50 Kg Kg 4,000.00 ###
M.7.4 Semen Putih 1 Kg Kg 6,000.00 ###
M.7.5 Semen Warna 1 Kg Kg 6,000.00 ###
###
M.8 BAHAN LANTAI
M.8.1 Ubin Mozaik Platinum 30x30 Bh ###
M.8.2 Ubin Porselin Platinum 11x11 Bh ###
M.8.3 Ubin Wafel Platinum 20x20 Bh ###
M.8.4 Keramik Platinum 15x15 Bh ###
M.8.5 Keramik Platinum 20x20 Dos 170,000.00 ###
M.8.6 Keramik Platinum 20x25 Dos 170,000.00 ###
M.8.7 Keramik Platinum 30x30 Dos 170,000.00 ###
M.8.8 Keramik Platinum 40x40 Dos 170,000.00 ###
M.8.9 Plint Berwarna 15x20 Bh ###
M.8.10 Batu alam Bh

M.9 BAHAN KAYU

M.9.1 Balok Kayu Besi uk. 10X10 M3 3,250,000.00 ###
M.9.1.1 Balok Kayu Besi uk. 8X12 M3 3,250,000.00 ###
M.9.1.2 Balok Kayu Besi uk. 6X12 M3 3,250,000.00 ###
M.9.1.3 Balok Kayu Besi uk. 5X7 M3 3,250,000.00 ###
M.9.1.4 Balok Kayu Besi M3 3,250,000.00 ###
M.9.1.5 Papan Kayu Besi uk. 2x20x400 M3 3,250,000.00 ###
M.9.1.6 Papan Kayu Besi uk. 2,5x20x400 M3 3,250,000.00 ###
M.9.1.7 Papan Kayu Linggua uk. 3x20x400 M3 3,250,000.00 ###
M.9.2 Balok Kayu Matoa uk. 10X10 2,750,000.00 ###
M.9.2.1 Balok Kayu Matoa uk. 8X12 M3 2,750,000.00 ###
M.9.2.2 Balok Kayu Matoa uk. 6X12 M3 2,750,000.00 ###
M.9.2.3 Balok Kayu Matoa uk. 5X7 M3 2,750,000.00 ###
M.9.2.4 Papan Kayu Matoa uk. 5,5X20x400 M3 2,750,000.00 ###
M.9.2.5 Papan Kayu Matoa uk. 3X20x400 M3 2,750,000.00 ###
M.9.2.6 Papan Kayu Matoa uk. 1,5X20x400 M3 2,750,000.00 ###
M.9.3 Kayu Putih (Kayu Bekisting) 2,500,000.00 ###
M.9.3.1 Balok Kayu Putih Ukuran 8x12 M3 2,500,000.00 ###
M.9.3.2 Balok Kayu Putih uk. 6X12 M3 2,500,000.00 ###
M.9.3.3 Papan Kayu Putih uk. 2,5x20x400 M3 2,500,000.00 ###
M.9.4 Kayu Profil ###
M.9.4.1 Profil Kayu Besi 1,0/3,0 M ###
M.9.4.2 Profil Kayu Matoa 1,0/3,0 M ###
M.9.5 Triplex 3mm Lbr 90,000.00 ###
M.9.6 Triplex 4mm Lbr 110,000.00 ###
M.9.7 Multiplex 6mm Lbr 180,000.00 ###
M.9.8 Multiplex 9mm Lbr 250,000.00 ###
M.9.9 Multiplex 10mm Lbr ###
M.9.10 Multiplex 12mm Lbr ###
M.9.11 Multiplex 18mm Lbr ###
M.9.12 Teak wood 122x244 Lbr ###
M.9.13 Teak wood 122x0,92 Lbr ###
 M.9.14 Jabar wood Polos Lbr ###
M.9.15 Jabar wood Bergaris Lbr ###
M.9.16 Jabar wood 122x0,92 Lbr ###
M.9.17 Plywood 122x244 Lbr ###
M.9.18 Formika Polos Lbr ###
M.9.19 Formika Kembang Lbr ###
M.9.20 Melamine Lbr ###
M.9.21 Gypsum Lbr 160,000.00 ###
M.9.22 Kayu untuk Konstruksi Jembatan M3 ###

M.10 BAHAN ATAP

M.10.1 Seng Gelombang BJLS 20 Lbr 90,000.00 ###
M.10.2 Seng Gelombang BJLS 25 Lbr 95,000.00 ###
M.10.3 Seng Gelombang BJLS 30 Lbr 100,000.00 ###
M.10.4 Seng Plat BJLS 20 Lbr ###
M.10.5 Seng Plat BJLS 25 Lbr ###
M.10.6 Seng Plat BJLS 30 Lbr ###
M.10.7 Seng Plat / Talang BJLS 30 Rol ###
M.10.8 Seng Plastik Gelombang Besar Lbr ###
M.10.9 Seng Plastik Gelombang Kecil Lbr ###
M.10.10 Ardex Gelombang Kecil Lbr ###
M.10.11 Ardex Gelombang Besar Lbr ###
M.10.12 Genteng Beton Lbr ###
M.10.13 Nok Genteng Beton Lbr ###
M.10.14 Genteng Metal Lbr 120,000.00 ###
M.10.15 Nok Genteng Metal Lbr 80,000.00 ###

M.11 BAHAN PLAFOND

M.11.1 Gypsum Board Lbr 160,000.00 ###
M.11.2 Triplex 3mm Lbr 90,000.00 ###
M.11.3 Triplex 4mm Lbr 110,000.00 ###
M.11.4 Lambersering uk. t=1.5cm, l =13cm, p =4m Lbr ###
M.11.5 Profil Gypsum M'
M.11.6 Kompon Gypsum sak
M.11.7 Lakban Gypsum rol
M.12 BAHAN KACA
uk. 122x182
M.12.1 Kaca Bening t=3mm m2 175,000.00 ###
M.12.2 Kaca Bening t=5mm m2 200,000.00 ###
M.12.3 Kaca Buram t=3mm m2 ###
M.12.4 Kaca Buram t=4mm m2 ###
M.12.5 Kaca Buram t=5mm m2 225,000.00 ###
M.12.6 Kaca Rayben t=5mm m2 225,000.00 ###
M.12.7 Kaca Cermin t=5mm m2 ###

M.13 BAHAN JENDELA LOVERS

M.13.1 Lovers/Nako Tanpa Trali - ###
M.13.1.1 Lovers/Nako Tanpa Trali 4 klip Set ###
M.13.1.2 Lovers/Nako Tanpa Trali 5 klip Set ###
M.13.1.3 Lovers/Nako Tanpa Trali 6 klip Set ###
M.13.1.4 Lovers/Nako Tanpa Trali 7 klip Set ###
M.13.1.5 Lovers/Nako Tanpa Trali 8 klip Set 350,000.00 ###
M.13.1.6 Lovers/Nako Tanpa Trali 9 klip Set ###
M.13.1.7 Lovers/Nako Tanpa Trali 10 klip Set ###
M.13.2 Lovers/Nako + Trali - ###
M.13.2.1 Lovers/Nako + Trali 4 klip Set ###
M.13.2.2 Lovers/Nako + Trali 5 klip Set ###
M.13.2.3 Lovers/Nako + Trali 6 klip Set ###
M.13.2.4 Lovers/Nako + Trali 7 klip Set ###
M.13.2.5 Lovers/Nako + Trali 8 klip Set ###
M.13.2.6 Lovers/Nako + Trali 9 klip Set ###
M.13.2.7 Lovers/Nako + Trali 10 klip Set ###
M.13.3 Stang Lovers/klip ###
M.13.3.1 Stang Lovers 4 klip Set ###
M.13.3.2 Stang Lovers 5 klip Set ###
M.13.3.3 Stang Lovers 6 klip Set ###
M.13.3.4 Stang Lovers 7 klip Set ###
M.13.3.5 Stang Lovers 8 klip Set ###
M.13.3.6 Stang Lovers 9 klip Set ###
M.13.3.7 Stang Lovers 10 klip Set ###
M.13.4 Besi Tralis Nako Bh ###
M.13.4.1 Kaca Lovers Bening Lbr ###
M.13.4.2 Kaca Lovers Buram Lbr ###
M.13.4.3 Kaca Lovers rayben Lbr ###

M.14 BAHAN PENGUNCI/PENGGANTUNG

M.14.1 Kunci Tanam Royal (kecil) Set 115,000.00 ###
M.14.2 Kunci Tanam Solid 2 Slaag set 253,000.00 ###
M.14.5 Engsel H Jendela Psg 28,750.00 ###
M.14.6 Engsel H Pintu Psg 34,500.00 ###
M.14.7 Engsel Kupu-kupu Ring Nylon Pintu Psg 40,000.00 ###
M.14.8 Engsel Kupu-kupu Ring Nylon Jendela Psg 30,000.00 ###
M.14.9 Hak Angin Kuningan Psg 35,000.00 ###
M.14.10 Hak Angin Putih Psg 23,000.00 ###
M.14.11 Kunci Gembok Global Bh 35,000.00 ###
 M.14.12 Kunci Royal Besar Bh 75,000.00 ###
M.14.13 Grendel Jendela (klip) Bh 35,000.00 ###
M.14.14 Grendel Kecil Bh 25,000.00 ###
M.14.15 Grendel Sedang Bh 35,000.00 ###
M.14.16 Grendel Besar Bh 50,000.00 ###
M.14.17 Handle Pintu Bh 250,000.00 ###
M.14.18 Tarikan Jendela Bh 35,000.00 ###

M.15 BAHAN SANITAIR

M.15.1 Kloset duduk porselin warna/putih Bh 2,500,000.00 ###
M.15.2 Kloset duduk keramik/INA Bh ###
M.15.3 Kloset duduk keramik/KIA Bh ###
M.15.4 Kloset Monoblok Lokal/KIA Bh ###
M.15.5 Kloset jongkok porselin warna/putih Bh 350,000.00 ###
M.15.6 Kloset jongkok / traso Bh ###
M.15.7 Kloset Jongkok keramik Bh ###
M.15.8 Kloset Jongkok KIA Bh ###
M.15.9 Urinoir porselin warna/putih Bh ###
M.15.10 Urinoir KIA Bh ###
M.15.11 Urinoir Keramik Bh ###
M.15.12 Wastafel komplit Bh 450,000.00 ###
M.15.13 Wash bak / 1 bak (Viega) Bh ###
M.15.14 Wash bak / 2 bak (Viega) Bh ###
M.15.15 Bak Mandi Traso Bh ###
M.15.16 Bak Mandi Fibre Bh 650,000.00 ###
M.15.17 Profil Tank Kapasitas 1100 Ltr Bh 5,000,000.00 ###
M.15.18 Reservoir Fibre Glass 1 M3 Bh ###
M.15.19 Kapasitas 2000 Ltr Bh ###
M.15.20 Kapasitas 1000 Ltr Bh ###
M.15.21 Pompa Air Sanyo (kecil) Bh 1,200,000.00 ###
M.15.22 Pompa Air sanyo (besar) Bh 1,500,000.00 ###
M.15.23 Pompa Air Honda 3,5 PK Bh ###
M.15.24 Floor Drain Bh ###
M.15.25 Kran Air Bh ###
M.15.26 Seal tape Rol ###
M.15.27 Ijuk M3 ###
M.15.28 Hydrant Pilar Two Way Bh
M.15.29 Hydrant box Out Door Bh
M.15.30 Hydrant Box In Door Bh
Kitchen Zink bh 450,000.00

M.16 BAHAN PAKU / BAUT

M.16.1 Paku Triplex Kg 60,000.00 ###
M.16.2 Paku Persegi Kg 50,000.00 ###
M.16.3 Paku ¼ - ½ Kg 50,000.00 ###
M.16.4 Paku ¾ – 3.0 Kg 50,000.00 ###
M.16.5 Paku 2 1/2 –7.0 Kg 50,000.00 ###
M.16.6 Paku Seng Gelombang Kg 55,000.00 ###
M.16.7 Paku Ardex Kg 70,000.00 ###
M.16.8 Paku Asbes Kg ###
M.16.9 Paku Seng Kg ###
M.16.10 Paku Tembok / Paku Beton 7 Cm Kg 80,000.00 ###
M.16.11 Paku Tembok / Paku Beton 10 Cm Kg 80,000.00 ###
M.16.12 Paku Sumbat Kg 30,000.00 ###
M.16.13 Paku sekrup/genteng metal Kg 80,000.00 ###

M.17 BAHAN KAWAT BETON BAJA

M.17.1 Kawat Bronjong uk. 4 mm m3 470,000.00 ###
M.17.2 Kawat Ikat Kg 55,000.00 ###
M.17.3 Kawat Duri (50 m) Rol ###
M.17.4 Kawat Ram M' ###
M.17.5 Kawat Harmonika Rol ###
M.17.6 Kawat Nyamuk Plastik M' ###

M.18 BAHAN BESI BETON/BAJA

M.18.1 Besi Beton Bulat - ###
M.18.1.1 Besi Beton Bulat D=5mm, 11m Kg 25,000.00 ###
M.18.1.2 Besi Beton Bulat D=6mm, 11m Kg 25,000.00 ###
M.18.1.3 Besi Beton Bulat D=8mm, 11m Kg 25,000.00 ###
M.18.1.4 Besi Beton Bulat D=9mm, 11m Kg 25,000.00 ###
M.18.1.5 Besi Beton Bulat D=10mm, 11m Kg 25,000.00 ###
M.18.1.6 Besi Beton Bulat D=12mm, 11m Kg 25,000.00 ###
M.18.1.7 Besi Beton Bulat D=16mm, 11m Kg 25,000.00 ###
M.18.1.8 Besi Beton Bulat D=18mm, 11m Kg 25,000.00 ###
M.18.1.9 Besi Beton Bulat D=22mm, 11m Kg 25,000.00 ###
M.18.1.10 Besi Beton Bulat D=25 mm, 11m Kg 25,000.00 ###
M.18.2 Baja Tralis Btg - ###
M.18.2.1 Baja Strip 30.3 Btg ###
M.18.2.2 Baja Strip 50.5 Btg ###
M.18.2.3 Baja Strip 40.4 Btg ###
M.18.2.4 Baja Strip 40.3 Btg ###
M.18.2.5 Baja Strip 20.2 Btg ###
M.18.3 Besi Plat tebal: ###
M.18.3.1 Besi Plat tebal 1mm Lbr ###
M.18.3.2 Besi Plat tebal 1,2mm Lbr ###
M.18.3.3 Besi Plat tebal 2mm Lbr ###
M.18.3.4 Besi Plat tebal 3mm Lbr ###
M.18.3.5 Besi Plat Tebal 4mm Lbr ###
M.18.3.6 Besi Plat tebal 5mm Lbr ###
M.18.3.7 Besi Plat tebal 9mm Lbr ###
 M.18.4 Besi Siku ###
M.18.4.1 Besi Siku 20.20-3, 6m Btg ###
M.18.4.2 Besi Siku 30.30-3, 6m Btg ###
M.18.4.3 Besi Siku 40.40-4, 6m Btg ###
M.18.4.4 Besi Siku 50.50-5, 6m Btg ###
M.18.4.5 Besi Siku 60.60-6, 6m Btg ###
M.18.4.6 Besi Siku 100.100-10, 6m Btg ###

M.19 BAHAN PIPA KHUSUS UNTUK PEK. BANGUNAN

M.19.1 Pipa PVC - ###
M.19.1.1 Pipa PVC D= 1/2”-4m Btg ###
M.19.1.2 Pipa PVC D= 3/4”-4m Btg ###
M.19.1.3 Pipa PVC D= 1”-4m Btg ###
M.19.1.4 Pipa PVC D= 2”-4m Btg ###
M.19.1.5 Pipa PVC D= 3”-4m Btg ###
M.19.1.6 Pipa PVC D= 4”-4m Btg ###
M.19.2 Kopling PVC/bog & keni ###
M.19.2.1 Kopling PVC/bog & keni D=4”-5” Bh ###
M.19.2.2 Kopling GIP/bog & knee GIP ###
M.19.2.3 Kopling GIP/bog & knee GIP D=1/2” - 1” Bh ###
M.19.2.4 Kopling GIP/bog & knee GIP D=1” - 2” Bh ###
M.19.2.5 Stop Kran Kopling GIP 1/2” - 1” Bh ###
M.19.3 Pipa GIP (Galvanis) ###
M.19.3.1 Pipa GIP (Galvanis) D= 1/2” Btg ###
M.19.3.2 Pipa GIP (Galvanis) D=1” Btg ###
M.19.3.3 Pipa GIP (Galvanis) D= 1 1/2” Btg ###
M.19.3.4 pipa GIP (Galvanis) D= 2” Btg ###
M.19.4 Talang Plastik PVC Btg ###
M.19.4.1 Pipa Listrik Besi Btg ###
M.19.4.2 Pipa Plastik Btg ###
M.19.4.3 Les Alumunium Btg ###
M.19.5.1 Pipa Black Steel D = 2" Btg
M.19.5.2 Pipa Black Steel D = 3" Btg
M.19.5.3 Pipa Black Steel D = 4" Btg

M.20 BAHAN CAT

M.20.1 Cat Tembok Kg 40,000.00 ###
M.20.2 Cat Kilat Kayu Kg 75,000.00 ###
M.20.3 Cat Kayu dasar Klg 60,000.00 ###
M.20.4 Cat untuk Atap Kg 75,000.00 ###
M.20.5 Cat Besi Kg 75,000.00 ###
M.20.6 Cat Besi Crom Kg ###
M.20.7 Cat Besi Menie Kg ###
M.20.8 Lain-lain Kg ###
M.20.9 Plamur Besi Kg ###
M.20.10 Plamur Tembok Kg ###
M.20.11 Plamur kayu Kg ###
M.20.12 Dempul Besi Kg ###
M.20.13 Dempul Kayu Kg ###
M.20.14 Residu Kg ###
M.20.15 Menie Besi Kg ###
M.20.16 Menie Kayu Kg ###
M.20.17 Politur/Teak Oil Kg ###
M.20.18 Minyak Cat Kg ###
M.20.19 Minyak Bekisting ltr ###
M.20.20 Amplas Kayu lbr ###
M.20.21 Amplas Besi lbr ###
M.20.22 Lem Kayu kg ###
M.20.23 Cat Kedap Air (Aquaproof) kg 75,000.00
- ###
M.21 BAHAN BAKAR - ###
M.21.1 Minyak Tanah ltr 19,000.00 ###
M.21.2 Minyak Solar ltr 20,000.00 ###
M.21.3 Minyak Pelumas ltr 19,200.00 ###
M.21.4 Premium ltr 19,750.00 ###

M.22 BAHAN INSTALASI LISTRIK

M.22.1 Lampu TL Lengkap - ###
M.22.1.1 Lampu TL Lengkap 20 watt Bh 100,000.00 ###
M.22.1.2 Lampu TL Lengkap 2x20 watt Bh 150,000.00 ###
M.22.1.3 Lampu TL Lengkap 40 watt Bh ###
M.22.2 Lampu Pijar ###
M.22.2.1 Lampu Pijar 1x60 watt Bh ###
M.22.2.2 Lampu Philips SL 8 watt Bh 36,000.00 ###
M.22.3 Lampu Philips SL 18 watt Bh 60,000.00 ###
M.22.4 Mercury lengkap Bh ###
M.22.5 Sekring Khas Bh ###
M.22.6 Sekring otomatis Bh ###
M.22.7 Sekring Box Bh ###
M.22.8 Kabel NYM (2x2,5) m ###
M.22.9 Kabel Merah Hitam Rol ###
M.22.10 Saklar Tunggal Bh ###
M.22.11 Saklar Ganda Bh ###
M.22.12 Stop kontak Bh ###
M.22.13 Fitting Lampu Bh ###
M.22.14 Lampu Taman Bh
M.22.15 Lampu Jalan Mercury Bh
M.22.16 Tiang Lampu Jalan Bh
M.22.17 Kabel Tanam m
M.22.18 Pipa Kabel Listrik btg
M.22.19 Lampu Philips SL 18 watt+Down Light Lengkap Set 200,000.00
M.22.20 Lampu Philips SL 11 watt+Down Light Lengkap Set 175,000.00
M.22.21 Box MCB 2 Grup Bh
M.22.22 MCB 6 Ampere Bh
M.23 TANAMAN HIAS
M.23.1 Bibit Pohon Palem pohon ###
M.23.2 Bibit Pumring pohon ###
M.23.3 Bibit Pohon Angsana pohon ###
M.23.4 Bibit Rumput Gajah m2 ###
M.23.5
 DAFTAR HARGA UPAH

No. URAIAN SATUAN HARGA SATUAN

L.01 Operator O/h 180,000.00

L.02 Pembantu Operator O/h 120,000.00
L.03 Mandor O/h 190,000.00
L.04 Sopir O/h 165,000.00
L.05 Pembantu Sopir O/h 110,000.00
L.06 Mekanik O/h 185,000.00
L.07 Pembantu mekanik O/h 115,000.00
L.08 Pekerja Terlatih O/h 110,000.00
L.09 Pekerja O/h 160,000.00
L.010 Tukang Kayu O/h 160,000.00
L.011 Tukang Gali O/h 160,000.00
L.012 Tukang Batu O/h 160,000.00
L.013 Tukang Besi O/h 160,000.00
L.014 Tukang Listrik O/h 160,000.00
L.015 Tukang cat O/h 160,000.00
L.016 Kepala Tukang O/h 175,000.00
 MENJADI
Mata
URAIAN SAT VOLUME BOBOT HARGA SATUAN JUMLAH
Pembayara

I. PEKERJAAN PERSIAPAN :
1 Pembersihan, Pengukuran dan Pematokan M' ### #REF! 19,750.00 38,259,193.26

II. PEKERJAAN PENGADAAN PIPA DAN ACCECORIES

A PEKERJAAN INTEK Q = 5 LTR/DT
1 Pipa GIP Ø 6" M' 24 #REF! 583,850.45 14,012,410.75
2 Gate Valve Flange Ø 6" BH 2 #REF! ### 7,724,400.00
3 Flange GIP Ø 6", (Lengkap gasket dan baut) BH 6 #REF! 762,456.60 4,574,739.60
4 Stub Flange Ø 6" BH 1 #REF! 629,535.00 629,535.00

B PEKERJAAN BANGUNAN BAK PELEPAS TEKAN (BPT)

1 Pipa GIP Dia. Ø 6" M' 12 #REF! 583,850.45 7,006,205.38
2 Gate Valve Dia. Ø 6" BH 3 #REF! ### 11,586,600.00
3 Flange Gip Ø 6" (Lengkap gasket dan Baut) BH 16 #REF! 762,456.60 12,199,305.60
4 Tee All Flange Ø 6" x 6" BH 2 #REF! ### 1,888,470.00
5 Bend All Flange GIP 90⁰ Ø 6" BH 3 #REF! 893,626.08 2,680,878.24

C PEKERJAAN PIPA DISTRIBUSI (PIPA HDPE)

1 Pipa HDPE Ø 150 mm M' ### #REF! 216,197.40 216,197,400.00
2 Stub Flange Ø 150 mm BH 2.00 #REF! ### 3,929,400.00
3 Reduser Segmented 150 x 100 BH 1.00 #REF! ### 1,251,150.00
4 Bend Segmented 45o, Ø 150 mm BH 2.00 #REF! ### 6,937,500.00
5 Pipa HDPE Ø 100 mm M' ### #REF! #REF! #REF!
6 Gate Valve Ø 100 mm BH 6.00 #REF! #REF! #REF!
7 Gate Valve Ø 75 mm BH 1.00 #REF! #REF! #REF!
8 Air Valve Ø 75 mm BH 2.00 #REF! #REF! #REF!
9 Stub Flange Ø 110 mm BH 56.00 #REF! #REF! #REF!
10 Bend Segmented 90o, Ø 100 mm BH 3.00 #REF! #REF! #REF!
11 Bend Segmented 45o, Ø 100 mm BH 11.00 #REF! #REF! #REF!
12 Bend Segmented 22.5o, Ø 100 mm BH 8.00 #REF! #REF! #REF!
13 Unequal Tee Segmented Ø 100 x 75 mm BH 4.00 #REF! #REF! #REF!

D PEKERJAAN JEMBATAN PIPA

1 Pipa Gip Ø 100 mm M' 42.00 #REF! - -
2 Gate Valve Ø 100 mm Bh 1.00 #REF! #REF! #REF!
3 Air Valve Flange Ø 75 mm Bh 1.00 #REF! - -
4 Bend GIP All Flange 900 Ø 100 mm Bh 6.00 #REF! #REF! #REF!
5 Flange GIP Ø 100 mm Bh 6.00 #REF! - -
6 Tee All Flange Ø 4" x 4" Bh 1.00 #REF! #REF! #REF!
7 Tee Reducer GIP Ø 4" x 3" Bh 1.00 #REF! - -

#REF!
JUMLAH #REF!
PPN 10% #REF!
TOTAL #REF!
DIBULATKAN ###
 DAFTAR KUANTITAS DAN HARGA

Kegiatan : Penyediaan Jaringan Air Bersih di Kasonaweja

No. Paket Kontrak : 38.02/DPU/KONT/IV/2012
Nama Paket : Penyediaan Jaringan Air Bersih di Kasonaweja
Prop / Kab / Kodya : Kampung Kasonaweja, Kabupaten Mamberamo Raya

Mata
URAIAN SAT VOLUME HARGA SATUAN JUMLAH
Pembayaran

I. PEKERJAAN PERSIAPAN :
1 Pembersihan, Pengukuran dan Pematokan M' 11,265.01 19,750.00 222,484,010.85

II. PEKERJAAN PENGADAAN PIPA :

1 Pengadaan Pipa HDPE Ø 75 MM M' 11,265.01 155,900.00 1,756,215,559.08

III. PEKERJAAN PEMASANGAN PIPA :

1 Pemasangan Pipa HDPE Ø 75 MM M' 11,265.01 19,166.67 215,912,753.15
2 Galian Tanah M' 11,265.01 8,058.00 90,773,476.43
3 Urugan Tanah M' 11,265.01 2,028.94 22,855,979.57
4 Pengetesan dan Pencucian Pipa M' 11,265.01 15,585.00 175,565,230.84
5 Pembuatan Box Valve Lengkap dengan engsel & Gembok Unit 3.00 2,060,060.21 6,180,180.63

IV. PEKERJAAN PENYELESAIAN :

Pengembalian & Perapihan Bekas Galian M' 11,265.01 4,937.50 55,621,002.71

JUMLAH 2,545,608,193.27
PPN 10% 254,560,819.33
TOTAL 2,800,169,012.59
DIBULATKAN 2,800,169,000.00