RENCANA ANGGARAN BIAYA (RAB)

Nama Kegiatan : Optimalisasi Sarana Air Minum di Desa Tenggarejo

(Sisa DAK 2011 & Sisa 2003 - 2010)
Lokasi Kegiatan : Desa Tenggarejo Kecamatan Tanggunggunung Kabupaten Tulungagung

HARGA SATUAN JUMLAH

NO. URAIAN KEGIATAN SAT. VOLUME
Rp. Rp.
1 2 3 4 5 6

I Pengadaan dan Pemasangan Pipa dengan

Accessories
1 Pengadaan dan Pemasangan Pipa PVC Ø 2" (S-12.5) M #REF! 18,000.00 #REF!
2 Pengadaan dan Pemasangan Accessories
- Bend PVC Ø 2" Buah 8 79,900.00 639,200.00
- Lem PVC Ls 1 58,200.00 58,200.00
#REF!
JUMLAH #REF!
C. TENAGA KERJA
1 Kepala Tukang Org 12.00 45,450.00 545,400.00
2 Tukang Org 23.00 42,500.00 977,500.00
3 Pekerja Org #REF! 32,500.00 #REF!
#REF!
JUMLAH #REF!

JUMLAH TOTAL #REF!

JUMLAH + PPN 10 % (A) #REF!

PPN 10 % = (A/10) = B #REF!

JUMLAH (A - B) #REF!

TERBILANG : DUA PULUH SATU JUTA DUA RATUS TUJUH PULUH DELAPAN RIBU
DELAPAN RATUS RUPIAH

Tulungagung, 2012

PEJABAT PEMBUAT KOMITMEN

BIDANG P3LAM
DINAS PEKERJAAN UMUM
BIDANG BINA MARGA DAN CIPTAKARYA
KABUPATEN TULUNGAGUNG

HERY SISWANTO, ST. MM.

Penata Tingkat I
NIP. 19660226 199202 1 001
 REKAPITULASI BILL OF QUANTITY

NAMA KEGIATAN : Pengelolaan dan Pengembangan Sistem Penyediaan Air Minum ( SPAM ) di Daerah Kabupaten / Kota
NAMA SUB KEGIATAN : Peningkatan SPAM Jaringan Perpipaan di Kawasan Perdesaan
NAMA PEKERJAAN : Peningkatan SPAM Jaringan Perpipaan Kawasan Perdesaan di Desa Kradinan Kecamatan Pagerwojo
0

JUMLAH
NO. URAIAN KEGIATAN
Rp.
1 2 3

I Pekerjaan Persiapan 4,611,887.50

II Pengadaan dan Pemasangan Pipa dengan Accecories 216,093,768.84

III Pekerjaan Suport Block 665,555.33

IV Pekerjaan Penambahan Broncaptering 13,112,049.51

V Reservoir 4 X 4 X 3 M 48,264,798.26

VI Pekerjaan Crossing Jalan 1,711,464.48

VII Pekerjaan Sambungan Rumah 34,461,869.68

JUMLAH KONTRUKSI 318,921,393.60

Terbilang :

Tulungagung, 2021

PT/CV ……………………………………………………

……………………………………
DIREKTUR/DIREKTRIS
472,500,000.00
0.674965912
 BILL OF QUANTITY
(BOQ)

NAMA KEGIATAN : Pengelolaan dan Pengembangan Sistem Penyediaan Air Minum ( SPAM ) di Daerah Kabupaten / Kota
NAMA SUB KEGIATAN : Peningkatan SPAM Jaringan Perpipaan di Kawasan Perdesaan
NAMA PEKERJAAN : Peningkatan SPAM Jaringan Perpipaan Kawasan Perdesaan di Desa Kradinan Kecamatan Pagerwojo

KODE HARGA SATUAN JUMLAH HARGA PAJAK ( 10 % ) JUMLAH SATUAN

NO. URAIAN KEGIATAN VOLUME
ANALISA Rp. Rp. Rp. Rp.
1 2 3 4 5 6 7 = (6 x 10%) 8 = (6 + 7)

PEKERJAAN KONSTRUKSI :
I Pekerjaan Persiapan
1 Pengukuran 1.00 Ls - 750,000.00 750,000.00 75,000.00 825,000.00
2 Sewa Direksi Ket 4.00 Bulan - 200,000.00 800,000.00 80,000.00 880,000.00
3 Papan nama kegiatan 1.00 Unit - 250,000.00 250,000.00 25,000.00 275,000.00
4 Penyelenggaraan K3 5.00 Set - 378,525.00 1,892,625.00 189,262.50 2,081,887.50
5 Pembersihan 1.00 Ls - 500,000.00 500,000.00 50,000.00 550,000.00
4,192,625.00 419,262.50 4,611,887.50

JUMLAH I 4,192,625.00 419,262.50 4,611,887.50

II Pengadaan dan Pemasangan Pipa dengan Accessories

1 Penggalian Tanah Keras sedalam 1 m 503.28 m3 A.2.3.1.1 85,613.60 43,087,612.61 4,308,761.26 47,396,373.87
2 Pengurugan kembali galian tanah 487.79 m3 A.2.3.1.9 45,783.50 22,332,733.47 2,233,273.35 24,566,006.82
3 Pemasangan Pipa PVC. Diameter 2" ( S 12,5 ) ( RR ) ( SNI : 06 - 0084 - 2002 ) 1,590.00 m' A.8.4.1.1 32,672.70 51,949,593.00 5,194,959.30 57,144,552.30
4 Pemasangan Pipa PVC. Diameter 3" ( S 12,5 ) ( RR ) ( SNI : 06 - 0084 - 2002 ) 1,206.00 m' A.8.4.1.2 60,608.57 73,093,935.42 7,309,393.54 80,403,328.96
5 Pemasangan Pipa GI Diameter 3" (SNI 0039:2013) 12.00 m' - 189,266.49 2,271,197.88 227,119.79 2,498,317.67
6 Pengadaan dan Pemasangan Accessories
- Gate Valve Ǿ 2" 2.00 Buah - 600,000.00 1,200,000.00 120,000.00 1,320,000.00
- Shock Drat GI Ǿ 3" 1.00 Buah - 35,000.00 35,000.00 3,500.00 38,500.00
- Flange socket RR Ǿ 2" 4.00 Buah - 90,000.00 360,000.00 36,000.00 396,000.00
- Karet Packing Ǿ 2" 4.00 Buah 10,000.00 40,000.00 4,000.00 44,000.00
- Baut Mur 5/8 x 2" 16.00 Buah - 1,500.00 24,000.00 2,400.00 26,400.00
- Manhole (tutup plat besi 0.5 x 0.5) 2.00 Buah - 200,000.00 400,000.00 40,000.00 440,000.00
- Bend PVC All socket 90 Ǿ 2" 8.00 Buah - 45,000.00 360,000.00 36,000.00 396,000.00
- Bend PVC All socket 90 Ǿ 3" 8.00 Buah - 80,000.00 640,000.00 64,000.00 704,000.00
- Reducer PVC All Socket RR Ǿ 3" - 2" 1.00 Buah - 25,000.00 25,000.00 2,500.00 27,500.00
- Dop PVC Ǿ 2" RRJ 2.00 Buah - 35,000.00 70,000.00 7,000.00 77,000.00
7 Pekerjaan box gate valve - - -
- Cor beton K 100 0.19 m3 A.4.1.1.1 595,430.64 113,131.82 11,313.18 124,445.00
- Begesting dinding 1.92 m2 A.4.1.1.25 232,644.04 446,676.56 44,667.66 491,344.22
196,448,880.76 19,644,888.08 216,093,768.84

JUMLAH II 196,448,880.76 19,644,888.08 216,093,768.84

III Pekerjaan Suport Block

A Pekerjaan Tanah
1 Penggalian Tanah keras sedalam 1 m 0.24 m3 A.2.3.1.4 85,613.60 20,547.26 2,054.73 22,601.99
20,547.26 2,054.73 22,601.99

B Pekerjaan Beton
1 Beton mutu fc=19,3 Mpa (K225) 0.32 m3 A.4.1.1.7 731,886.07 234,203.54 23,420.35 257,623.89
2 Pembesian Beton 12.63 kg A.4.1.1.17 11,818.12 149,262.86 14,926.29 164,189.15
3 Begisting kolom 0.90 m2 A.4.1.1.22 223,374.04 201,036.64 20,103.66 221,140.30
584,503.04 58,450.30 642,953.34

JUMLAH III 605,050.30 60,505.03 665,555.33

IV Pekerjaan Penambahan Broncaptering

A. Pekerjaan Tanah
1 Pekerjaan Galian Tanah Keras 3.07 m3 A.2.3.1.4 85,613.60 262,833.75 26,283.38 289,117.13
2 Pekerjaan Urugan Kembali Galian Tanah 0.58 m3 A.2.3.1.9 45,783.50 26,554.43 2,655.44 29,209.87
3 Pekerjaan Urugan Pasir 0.19 m3 A.2.3.1.11 75,159.10 14,280.23 1,428.02 15,708.25
303,668.41 30,366.84 334,035.25

B. Pekerjaan Beton
1 Pekerjaan Beton Mutu fc'= 19,3 Mpa (K.225) 1.95 m3 A.4.1.1.7 731,886.07 1,427,177.84 142,717.78 1,569,895.62
2 Pembesian 324.76 kg A.4.1.1.17 11,818.12 3,838,052.65 383,805.27 4,221,857.92
 KODE HARGA SATUAN JUMLAH HARGA PAJAK ( 10 % ) JUMLAH SATUAN
NO. URAIAN KEGIATAN VOLUME
ANALISA Rp. Rp. Rp. Rp.
1 2 3 4 5 6 7 = (6 x 10%) 8 = (6 + 7)

3 Begisting Sloof 3.20 m2 A.4.1.1.21 130,393.88 417,260.42 41,726.04 458,986.46

4 Begisting Ring Balok 5.30 m2 A.4.1.1.23 227,082.04 1,203,534.81 120,353.48 1,323,888.29
5 Begisting Kolom 0.96 m2 A.4.1.1.22 223,374.04 214,439.08 21,443.91 235,882.99
6 Begisting Dinding Beton 6.96 m2 A.4.1.1.25 232,644.04 1,619,202.52 161,920.25 1,781,122.77
7 Begisting Penutup 3.90 m2 A.4.1.1.24 285,174.04 1,112,178.76 111,217.88 1,223,396.64
9,831,846.08 983,184.61 10,815,030.69

C. Pekerjaan Pasangan
1 Pasangan Pondasi Batu Kali, 1pc:3ps 1.73 m3 A.3.2.1.1 618,875.50 1,070,654.62 107,065.46 1,177,720.08
2 Pasangan pondasi batu kosong ( anstamping ) 0.58 m3 A.3.2.1.9 289,928.52 168,158.54 16,815.85 184,974.39
1,238,813.16 123,881.32 1,362,694.48

D. Pekerjaan Cat Eksterior

1 Cat Tembok dan Tutup 13.26 m2 A.4.7.1.10a 22,301.46 295,717.36 29,571.74 325,289.10
295,717.36 29,571.74 325,289.10

E. Pengadaan dan Pemasangan Accessories

- Sock Drat Dalam PVC Ø 3'' 1.00 Buah - 25,000.00 25,000.00 2,500.00 27,500.00
- Screen Ǿ 3" 1.00 Buah - 55,000.00 55,000.00 5,500.00 60,500.00
- Dop PVC Ø 3'' RRJ 1.00 Buah - 45,000.00 45,000.00 4,500.00 49,500.00
- Vent GI Ø 2" 1.00 Buah - 125,000.00 125,000.00 12,500.00 137,500.00
250,000.00 25,000.00 275,000.00

JUMLAH IV 11,920,045.01 1,192,004.50 13,112,049.51

V Reservoir 4 X 4 X 3 M
A. Pekerjaan Tanah
1 Pekerjaan Galian Tanah Keras 10.93 m3 A.2.3.1.4 85,613.60 935,756.65 93,575.67 1,029,332.32
2 Pekerjaan Urugan Pasir 0.98 m3 A.2.3.1.11 75,159.10 73,655.92 7,365.59 81,021.51
1,009,412.57 100,941.26 1,110,353.83

B. Pekerjaan Beton
1 Pekerjaan Beton Mutu fc'= 19,3 Mpa (K.225) 13.98 m3 A.4.1.1.7 731,886.07 10,231,767.26 1,023,176.73 11,254,943.99
2 Pembesian 1,244.18 kg A.4.1.1.17 11,818.12 14,703,868.54 1,470,386.85 16,174,255.39
3 Begisting Sloof 3.20 m2 A.4.1.1.21 130,393.88 417,260.42 41,726.04 458,986.46
4 Begisting Ring Balok 3.54 m2 A.4.1.1.23 227,082.04 803,870.42 80,387.04 884,257.46
5 Begisting Kolom 2.44 m2 A.4.1.1.22 223,374.04 545,032.66 54,503.27 599,535.93
6 Begisting Dinding 18.77 m2 A.4.1.1.25 232,644.04 4,366,728.63 436,672.86 4,803,401.49
7 Begisting Penutup 5.78 m2 A.4.1.1.24 285,174.04 1,648,305.95 164,830.60 1,813,136.55
8 Membongkar Begisting dan menyiram beton 105.06 m2 B27b 5,494.02 577,201.74 57,720.17 634,921.91
33,294,035.62 3,329,403.56 36,623,439.18

C. Pekerjaan Cat Eksterior

1 Cat Tembok dan Tutup 112.00 m2 A.4.7.1.10a 22,301.46 2,497,763.52 249,776.35 2,747,539.87
2,497,763.52 249,776.35 2,747,539.87

D Pengadaan dan Pemasangan Accecories Reservoir

1 Pemasangan Pipa GI Diameter 3" (SNI 0039:2013) 6.00 m' - 189,266.49 1,135,598.94 113,559.89 1,249,158.83
2 Manhole ( tutup plat besi 0.6 x 0.6 ) 2.00 Buah - 300,000.00 600,000.00 60,000.00 660,000.00
3 Vent GI Ø 2'' 1.00 Buah - 125,000.00 125,000.00 12,500.00 137,500.00
4 Tangga Pipa GI Ø 1'' 1.00 Buah - 245,000.00 245,000.00 24,500.00 269,500.00
5 Gate Valve Ø 3'' 2.00 Buah - 800,000.00 1,600,000.00 160,000.00 1,760,000.00
6 Bend All Flange 90 Ǿ 3" 2.00 Buah - 325,000.00 650,000.00 65,000.00 715,000.00
7 Bend PVC All socket 90 Ǿ 3" 6.00 Buah - 80,000.00 480,000.00 48,000.00 528,000.00
8 Flange Las Ø 3'' 6.00 Buah - 225,000.00 1,350,000.00 135,000.00 1,485,000.00
9 Flange Socket Ø 3'' 2.00 Buah - 120,000.00 240,000.00 24,000.00 264,000.00
10 Baut Mur 5/8 x 2" 64.00 Buah - 1,500.00 96,000.00 9,600.00 105,600.00
11 Karet packing Dia 3" 6.00 Buah - 15,000.00 90,000.00 9,000.00 99,000.00
12 Pengelasan Pipa GI Diameter 3" 180.00 cm A.4.2.1.5 2,579.33 464,278.68 46,427.87 510,706.55
7,075,877.62 707,587.76 7,783,465.38

JUMLAH V 43,877,089.33 4,387,708.93 48,264,798.26

VI Pekerjaan Crossing Jalan

1 Pengeboran Crossing Jalan 18.00 m - 86,437.60 1,555,876.80 155,587.68 1,711,464.48
1,555,876.80 155,587.68 1,711,464.48
 KODE HARGA SATUAN JUMLAH HARGA PAJAK ( 10 % ) JUMLAH SATUAN
NO. URAIAN KEGIATAN VOLUME
ANALISA Rp. Rp. Rp. Rp.
1 2 3 4 5 6 7 = (6 x 10%) 8 = (6 + 7)

JUMLAH VI 1,555,876.80 155,587.68 1,711,464.48

VII Pekerjaan Sambungan Rumah

1 Penggalian Tanah Biasa sedalam 1 m 24.00 m3 A.2.3.1.1 64,297.75 1,543,146.00 154,314.60 1,697,460.60
2 Pengurugan kembali galian tanah 23.76 m3 A.2.3.1.9 45,783.50 1,087,815.96 108,781.60 1,196,597.56
3 Pasangan Sambungan Rumah 75.00 Unit - 38,469.47 2,885,210.25 288,521.03 3,173,731.28
4 Pemasangan PVC AW Dia 0.5 " ( abu - abu ) 600.00 m' - 6,500.00 3,900,000.00 390,000.00 4,290,000.00
5 Knee PVC AW Ø 0,5" 300.00 Buah - 3,500.00 1,050,000.00 105,000.00 1,155,000.00
6 Double Neple GI Ø 1/2" 75.00 Buah - 12,500.00 937,500.00 93,750.00 1,031,250.00
7 Sock Drat Luar Ø 1/2" 75.00 Buah - 7,500.00 562,500.00 56,250.00 618,750.00
8 Knee drat dalam PVC AW Ø 0,5" 225.00 Buah - 3,500.00 787,500.00 78,750.00 866,250.00
9 Kran Ø 1/2" 75.00 Buah - 35,000.00 2,625,000.00 262,500.00 2,887,500.00
10 Water Meter Ø 1/2" 75.00 Buah - 90,000.00 6,750,000.00 675,000.00 7,425,000.00
11 Stop Kran Ø 1/2" kuningan 75.00 Buah - 35,000.00 2,625,000.00 262,500.00 2,887,500.00
13 Clam Sadle Ø 2" - Ø 1/2" 75.00 Buah - 42,500.00 3,187,500.00 318,750.00 3,506,250.00
15 Tee PVC AW Ø 0,5" 5.00 Buah - 3,500.00 17,500.00 1,750.00 19,250.00
16 Box Meter PVC Polos 75.00 Buah - 35,000.00 2,625,000.00 262,500.00 2,887,500.00
17 Trust Block fc=19,3 Mpa (K 225) 0.66 m3 A.4.1.1.7 731,886.07 480,300.23 48,030.02 528,330.25
18 Lem PVC 10.00 Tube 26,500.00 265,000.00 26,500.00 291,500.00
31,328,972.44 3,132,897.24 34,461,869.68

JUMLAH VII 31,328,972.44 3,132,897.24 34,461,869.68

JUMLAH KONTRUKSI 289,928,539.64 28,992,853.96 318,921,393.60

Terbilang :
 ANALISA HARGA SATUAN PEKERJAAN ( AHSP )

NAMA KEGIATAN : Pengelolaan dan Pengembangan Sistem Penyediaan Air Minum ( SPAM ) di Daerah Kabupaten / Kota
NAMA SUB KEGIATAN : Peningkatan SPAM Jaringan Perpipaan di Kawasan Perdesaan
NAMA PEKERJAAN : Peningkatan SPAM Jaringan Perpipaan Kawasan Perdesaan di Desa Kradinan Kecamatan Pagerwojo
-
PESERTA DILARANG MERUBAH KOEFISIEN
HARGA JUMLAH HARGA
NO URAIAN KEGIATAN KODE SAT KOEFISIEN SATUAN UPAH BAHAN PERALATAN JUMLAH
(Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 7= (5x6) 8= (5x6) 9=(5X6) 10 = ( 7 + 8 + 9 )

A.8.4.1.1 1 m' Pemasangan pipa PVC Ø 2"

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.0810 80,400.00 6,512.40
Tukang pipa L.02 oh 0.0410 82,000.00 3,362.00
Mandor L.04 oh 0.0080 85,000.00 680.00
Bahan
PVC. Diameter 2" (S 12,5) (RR) M 1.0000 21,166.67 21,166.67
10,554.40 21,166.67 - 31,721.07
Overhead dan profit 0.0300 316.63 635.00 - 951.63
10,871.03 21,801.67 - 32,672.70

A.8.4.1.2 1 m' Pemasangan pipa PVC Ø 3"

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.0940 80,400.00 7,557.60
Tukang pipa L.02 oh 0.0470 82,000.00 3,854.00
Mandor L.04 oh 0.0090 85,000.00 765.00
Bahan
PVC. Diameter 3" (S 12,5) (RR) M 1.0000 46,666.67 46,666.67
12,176.60 46,666.67 - 58,843.27
Overhead dan profit 0.0300 365.30 1,400.00 - 1,765.30
12,541.90 48,066.67 - 60,608.57

A.8.4.1.3 1 m' Pemasangan pipa PVC Ø 4"

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.1050 80,400.00 8,442.00
Tukang pipa L.02 oh 0.0530 82,000.00 4,346.00
Mandor L.04 oh 0.0110 85,000.00 935.00
Bahan
PVC. Diameter 4" (S 12,5) (RR) M 1.0000 515,000.00 515,000.00
13,723.00 515,000.00 - 528,723.00
Overhead dan profit 0.0300 411.69 15,450.00 - 15,861.69
14,134.69 530,450.00 - 544,584.69
A.8.4.1.33 1 m' Pemasangan pipa GI Ø 2"
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.345 80,400.00 27,738.00
Tukang pipa L.02 oh 0.172 82,000.00 14,104.00
Mandor L.04 oh 0.034 85,000.00 2,890.00
Bahan
Pipa GI Med. Ø 2" (SNI 0039:2013) M 1.0000 107,750.00 107,750.00
44,732.00 107,750.00 - 152,482.00
Overhead dan profit 0.0300 1,341.96 3,232.50 - 4,574.46
46,073.96 110,982.50 - 157,056.46

1 m' Pemasangan pipa GI Ø 3"

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.3630 80,400.00 29,185.20
Tukang pipa L.02 oh 0.1810 82,000.00 14,842.00
Mandor L.04 oh 0.0360 85,000.00 3,060.00
Bahan
Pipa GI Med. Ø 3" (SNI 0039:2013) M 1.0000 136,666.67 136,666.67
47,087.20 136,666.67 - 183,753.87
Overhead dan profit 0.0300 1,412.62 4,100.00 - 5,512.62
48,499.82 140,766.67 - 189,266.49

A.8.4.1.34 1 m' Pemasangan pipa GI Ø 4"

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.4000 80,400.00 32,160.00
Tukang pipa L.02 oh 0.2000 82,000.00 16,400.00
Mandor L.04 oh 0.0400 85,000.00 3,400.00
Bahan
Pipa GI Med. Ø 4" (SNI 0039:2013) M 1.0000 208,333.33 208,333.33
51,960.00 208,333.33 - 260,293.33
Overhead dan profit 0.0300 1,558.80 6,250.00 - 7,808.80
 HARGA JUMLAH HARGA
NO URAIAN KEGIATAN KODE SAT KOEFISIEN SATUAN UPAH BAHAN PERALATAN JUMLAH
(Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 7= (5x6) 8= (5x6) 9=(5X6) 10 = ( 7 + 8 + 9 )

53,518.80 214,583.33 - 268,102.13

* 1 m Penggeboran crosing jalan

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.5000 80,400.00 40,200.00
Tukang bor L.01 oh 0.5000 82,000.00 41,000.00
Mandor L.04 oh 0.0320 85,000.00 2,720.00
83,920.00 - - 83,920.00
Overhead dan profit 0.0300 2,517.60 - - 2,517.60
86,437.60 - - 86,437.60

A.2.3.1.1 1 m3 Penggalian Tanah biasa sedalam 1 m

Tenaga
Pekerja / Buruh tak terlatih 1.2.7.9 oh 0.7500 80,400.00 60,300.00
Mandor 1.2.7.4 oh 0.0250 85,000.00 2,125.00
62,425.00 - - 62,425.00
Overhead dan profit 0.0300 1,872.75 - - 1,872.75
64,297.75 - - 64,297.75

A.2.3.1.4 1 m3 Penggalian Tanah keras sedalam 1 m

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 1.0000 80,400.00 80,400.00
Mandor L.04 oh 0.0320 85,000.00 2,720.00
83,120.00 - - 83,120.00
Overhead dan profit 0.0300 2,493.60 - - 2,493.60
85,613.60 - - 85,613.60

A.2.3.1.9 1 m3 Pengurugan kembali galian tanah

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.5000 80,400.00 40,200.00
Mandor L.04 oh 0.0500 85,000.00 4,250.00
44,450.00 - - 44,450.00
Overhead dan profit 0.0300 1,333.50 - - 1,333.50
45,783.50 - - 45,783.50

A.2.3.1.11 1 m3 Pengurugan dengan pasir urug

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.3000 80,400.00 24,120.00
Mandor L.04 oh 0.0100 85,000.00 850.00
Bahan
Pasir urug m3 1.2000 40,000.00 48,000.00
24,970.00 48,000.00 - 72,970.00
Overhead dan profit 0.0300 749.10 1,440.00 - 2,189.10
25,719.10 49,440.00 - 75,159.10
A.3.2.1.9 1 m3 Pasangan pondasi batu kosong ( anstamping )
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.7800 80,400.00 62,712.00
Tukang batu L.02 oh 0.3900 82,000.00 31,980.00
Kepala Tukang L.03 oh 0.0390 83,000.00 3,237.00
Mandor L.04 oh 0.0390 85,000.00 3,315.00
Bahan
Batu belah,Uk.10-15 Cm & 15 - 20 cm m3 1.2000 125,000.00 150,000.00
Pasir pasang / beton m3 0.4320 70,000.00 30,240.00
101,244.00 180,240.00 - 281,484.00
Overhead dan profit 0.0300 3,037.32 5,407.20 - 8,444.52
104,281.32 185,647.20 - 289,928.52
A.3.2.1.1 1 m3 Pasangan pondasi batu belah campuran 1 sp : 3 pp
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 1.5000 80,400.00 120,600.00
Tukang batu L.02 oh 0.7500 82,000.00 61,500.00
Kepala Tukang L.03 oh 0.0750 83,000.00 6,225.00
Mandor L.04 oh 0.0750 85,000.00 6,375.00
Bahan -
Batu belah,Uk.10-15 Cm & 15 - 20 cm m3 1.2000 125,000.00 150,000.00
PC / Portland cement kg 202.0000 1,100.00 222,200.00
Pasir pasang / beton m3 0.4850 70,000.00 33,950.00
194,700.00 406,150.00 - 600,850.00
 HARGA JUMLAH HARGA
NO URAIAN KEGIATAN KODE SAT KOEFISIEN SATUAN UPAH BAHAN PERALATAN JUMLAH
(Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 7= (5x6) 8= (5x6) 9=(5X6) 10 = ( 7 + 8 + 9 )

Overhead dan profit 0.0300 5,841.00 12,184.50 - 18,025.50

200,541.00 418,334.50 - 618,875.50
A.3.2.1.2 1 m3 Pasangan pondasi batu belah campuran 1 sp : 4 pp batu putih
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 1.5000 80,400.00 120,600.00
Tukang batu L.02 oh 0.7500 82,000.00 61,500.00
Kepala Tukang L.03 oh 0.0750 83,000.00 6,225.00
Mandor L.04 oh 0.0750 85,000.00 6,375.00
Bahan
Batu putih gunung m3 1.2000 125,000.00 150,000.00
PC / Portland cement kg 163.0000 1,100.00 179,300.00
Pasir pasang / beton m3 0.5200 70,000.00 36,400.00
194,700.00 365,700.00 - 560,400.00
Overhead dan profit 0.0300 5,841.00 10,971.00 - 16,812.00
200,541.00 376,671.00 - 577,212.00
A.4.1.1.1 1 m3 Membuat Beton mutu fc=7,4 Mpa
Tenaga
Pekerja / Buruh tak terlatih 1.2.7.10 oh 1.6500 80,400.00 132,660.00
Tukang batu 1.2.7.16 oh 0.2750 82,000.00 22,550.00
Kepala Tukang 1.2.7.3 oh 0.0280 83,000.00 2,324.00
Mandor 1.2.7.5 oh 0.0830 85,000.00 7,055.00
Bahan
PC / Portland cement 2.2.1.52 kg 247.0000 1,100.00 271,700.00
Pasir pasang / beton 2.2.1.50 m3 0.6207 70,000.00 43,449.00
Batu pecah 2-3 cm 2.2.1.32 m3 0.7400 130,000.00 96,200.00
Air bersih 2.2.6.1 ltr 215.0000 10.00 2,150.00
164,589.00 413,499.00 - 578,088.00
Overhead dan profit 0.0300 4,937.67 12,404.97 - 17,342.64
169,526.67 425,903.97 - 595,430.64
A.4.1.1.7 1 m3 Membuat Beton mutu fc=19,3 Mpa
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 1.6500 80,400.00 132,660.00
Tukang batu L.02 oh 0.2750 82,000.00 22,550.00
Kepala Tukang L.03 oh 0.0280 83,000.00 2,324.00
Mandor L.04 oh 0.0830 85,000.00 7,055.00
Bahan
PC / Portland cement kg 371.0000 1,100.00 408,100.00
Pasir pasang / beton m3 0.4986 70,000.00 34,902.00
Batu pecah 2-3 cm m3 0.7756 130,000.00 100,828.00
Air bersih ltr 215.0000 10.00 2,150.00
164,589.00 545,980.00 - 710,569.00
Overhead dan profit 0.0300 4,937.67 16,379.40 - 21,317.07
169,526.67 562,359.40 - 731,886.07
A.4.1.1.17 10 kg Pembesian dengan besi polos atau ulir
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.0700 80,400.00 5,628.00
Tukang besi L.02 oh 0.0700 82,000.00 5,740.00
Kepala Tukang L.03 oh 0.0070 83,000.00 581.00
Mandor L.04 oh 0.0040 85,000.00 340.00
Bahan
Besi Beton / tulangan beton kg 10.5000 9,500.00 99,750.00
Kawat Beton / bendrat kg 0.1500 18,000.00 2,700.00
12,289.00 102,450.00 - 114,739.00
Overhead dan profit 0.0300 368.67 3,073.50 - 3,442.17
12,657.67 105,523.50 - 118,181.17
1,265.77 10,552.35 11,818.12
A.4.1.1.21 1 m2 Pemasangan bekisting untuk sloof
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.5200 80,400.00 41,808.00
Tukang Kayu L.02 oh 0.2600 82,000.00 21,320.00
Kepala Tukang L.03 oh 0.0260 83,000.00 2,158.00
Mandor L.04 oh 0.0260 85,000.00 2,210.00
Bahan
Kayu bekisting m3 0.0450 1,200,000.00 54,000.00
Paku biasa kg 0.3000 15,000.00 4,500.00
Minyak bekisting ltr 0.1000 6,000.00 600.00
67,496.00 59,100.00 - 126,596.00
Overhead dan profit 0.0300 2,024.88 1,773.00 - 3,797.88
69,520.88 60,873.00 - 130,393.88
A.4.1.1.22 1 m2 Pemasangan bekisting untuk kolom
Tenaga
 HARGA JUMLAH HARGA
NO URAIAN KEGIATAN KODE SAT KOEFISIEN SATUAN UPAH BAHAN PERALATAN JUMLAH
(Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 7= (5x6) 8= (5x6) 9=(5X6) 10 = ( 7 + 8 + 9 )

Pekerja / Buruh tak terlatih L.01 oh 0.6600 80,400.00 53,064.00

Tukang Kayu L.02 oh 0.3300 82,000.00 27,060.00
Kepala Tukang L.03 oh 0.0330 83,000.00 2,739.00
Mandor L.04 oh 0.0330 85,000.00 2,805.00
Bahan -
Kayu bekisting m3 0.0400 1,200,000.00 48,000.00
Paku biasa kg 0.4000 15,000.00 6,000.00
Minyak bekisting ltr 0.2000 6,000.00 1,200.00
Kayu bekisting m3 0.0150 1,200,000.00 18,000.00
Multiplek 9 mm, uk. 1,20 x 2,40 m lbr 0.3500 80,000.00 28,000.00
Bambu (Dia 6 - 8 cm x 600cm) btg 2.0000 15,000.00 30,000.00
85,668.00 131,200.00 - 216,868.00
Overhead dan profit 0.0300 2,570.04 3,936.00 - 6,506.04
88,238.04 135,136.00 - 223,374.04
A.4.1.1.23 1 m2 Pemasangan bekisting untuk balok
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.6600 80,400.00 53,064.00
Tukang Kayu L.02 oh 0.3300 82,000.00 27,060.00
Kepala Tukang L.03 oh 0.0330 83,000.00 2,739.00
Mandor L.04 oh 0.0330 85,000.00 2,805.00
Bahan -
Kayu bekisting m3 0.0400 1,200,000.00 48,000.00
Paku biasa kg 0.4000 15,000.00 6,000.00
Minyak bekisting ltr 0.2000 6,000.00 1,200.00
Kayu bekisting m3 0.0180 1,200,000.00 21,600.00
Multiplek 9 mm, uk. 1,20 x 2,40 m lbr 0.3500 80,000.00 28,000.00
Bambu (Dia 6 - 8 cm x 600cm) btg 2.0000 15,000.00 30,000.00
85,668.00 134,800.00 - 220,468.00
Overhead dan profit 0.0300 2,570.04 4,044.00 - 6,614.04
88,238.04 138,844.00 - 227,082.04
A.4.1.1.24 1 m2 Pemasangan bekisting untuk lantai
Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.6600 80,400.00 53,064.00
Tukang kayu L.02 oh 0.3300 82,000.00 27,060.00
Kepala Tukang L.03 oh 0.0330 83,000.00 2,739.00
Mandor L.04 oh 0.0330 85,000.00 2,805.00
Bahan
Kayu bekisting m3 0.0400 1,200,000.00 48,000.00
Paku biasa kg 0.4000 15,000.00 6,000.00
Minyak bekisting ltr 0.2000 6,000.00 1,200.00
Kayu bekisting m3 0.0150 1,200,000.00 18,000.00
Multiplek 9 mm, uk. 1,20 x 2,40 m lbr 0.3500 80,000.00 28,000.00
Bambu (Dia 6 - 8 cm x 600cm) btg 6.0000 15,000.00 90,000.00
85,668.00 191,200.00 - 276,868.00
Overhead dan profit 0.0300 2,570.04 5,736.00 - 8,306.04
88,238.04 196,936.00 - 285,174.04

A.4.1.1.25 1 m2 Pemasangan bekisting untuk dinding

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.6600 80,400.00 53,064.00
Tukang kayu L.02 oh 0.3300 82,000.00 27,060.00
Kepala Tukang L.03 oh 0.0330 83,000.00 2,739.00
Mandor L.04 oh 0.0330 85,000.00 2,805.00
Bahan -
Kayu bekisting m3 0.0300 1,200,000.00 36,000.00
Paku biasa kg 0.4000 15,000.00 6,000.00
Minyak bekisting ltr 0.2000 6,000.00 1,200.00
Kayu bekisting m3 0.0200 1,200,000.00 24,000.00
Multiplek 9 mm, uk. 1,20 x 2,40 m lbr 0.3500 80,000.00 28,000.00
Bambu (Dia 6 - 8 cm x 600cm) btg 3.0000 15,000.00 45,000.00
85,668.00 140,200.00 - 225,868.00
Overhead dan profit 0.0300 2,570.04 4,206.00 - 6,776.04
88,238.04 144,406.00 - 232,644.04

B27b 1 m2 Membongkar bekisting

Tenaga :
Pekerja / Buruh tak terlatih L.01 oh 0.0600 80,400.00 4,824.00
Mandor L.04 oh 0.0060 85,000.00 510.00
5,334.00 - - 5,334.00
Overhead dan profit 0.0300 160.02 - - 160.02
5,494.02 - - 5,494.02

A.4.2.1.5 10 cm Pengerjaan pengelasan dengan las listrik

 HARGA JUMLAH HARGA
NO URAIAN KEGIATAN KODE SAT KOEFISIEN SATUAN UPAH BAHAN PERALATAN JUMLAH
(Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 7= (5x6) 8= (5x6) 9=(5X6) 10 = ( 7 + 8 + 9 )

Tenaga
Pekerja / Buruh tak terlatih 1.2.7.10 oh 0.0400 80,400.00 3,216.00
Tukang las 1.2.7.21 oh 0.0200 82,000.00 1,640.00
Kepala Tukang 1.2.7.3 oh 0.0020 83,000.00 166.00
Mandor 1.2.7.5 oh 0.0020 85,000.00 170.00
Bahan
Kawat las listrik biasa 2.2.4.34 kg 0.4000 30,000.00 12,000.00
Solar 2.2.1.66 liter 0.3000 10,000.00 3,000.00
Minyak pelumas 2.2.6.30 liter 0.0400 15,000.00 600.00
Peralatan
Mesin Las jam 0.1700 25,000.00 4,250.00
5,192.00 15,600.00 4,250.00 25,042.00
Overhead dan profit 0.0300 155.76 468.00 127.50 751.26
5,347.76 16,068.00 4,377.50 25,793.26
2,579.33

A.4.4.1.3 1 m2 Pemasangan dinding bata merah ( 5x11x22 ) cm tebal 1 batu campuran 1 sp : 4 pp

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.6000 80,400.00 48,240.00
Tukang batu L.02 oh 0.2000 82,000.00 16,400.00
Kepala Tukang L.03 oh 0.0200 83,000.00 1,660.00
Mandor L.04 oh 0.0300 85,000.00 2,550.00

Bahan
Batu Bata / Merah m3 140.0000 600.00 84,000.00
PC / Portland cement kg 26.5500 1,100.00 29,205.00
Pasir pasang / beton m3 0.0930 70,000.00 6,510.00
68,850.00 119,715.00 - 188,565.00
Overhead dan profit 0.0300 2,065.50 3,591.45 - 5,656.95
70,915.50 123,306.45 - 194,221.95

A.4.4.1.9 1 m2 Pemasangan dinding bata merah ( 5x11x22 ) cm tebal ½ batu campuran 1 sp : 4 pp

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.3000 80,400.00 24,120.00
Tukang batu L.02 oh 0.1000 82,000.00 8,200.00
Kepala Tukang L.03 oh 0.0100 83,000.00 830.00
Mandor L.04 oh 0.0150 85,000.00 1,275.00
-
Bahan -
Batu Bata / Merah m3 70.0000 600.00 42,000.00
PC / Portland cement kg 11.5000 1,100.00 12,650.00
Pasir pasang / beton m3 0.0430 70,000.00 3,010.00
34,425.00 57,660.00 - 92,085.00
Overhead dan profit 0.0300 1,032.75 1,729.80 - 2,762.55
35,457.75 59,389.80 - 94,847.55

A.4.4.2.4 1 m2 Pemasangan plesteran 1 sp : 4 pp tebal 15 mm

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.3000 80,400.00 24,120.00
Tukang batu L.03 oh 0.1500 82,000.00 12,300.00
Kepala Tukang L.03 oh 0.0150 83,000.00 1,245.00
Mandor L.04 oh 0.0150 85,000.00 1,275.00
Bahan
PC / Portland cement kg 6.2400 1,100.00 6,864.00
Pasir pasang / beton m3 0.0240 70,000.00 1,680.00
38,940.00 8,544.00 - 47,484.00
Overhead dan profit 0.0300 1,168.20 256.32 - 1,424.52
40,108.20 8,800.32 - 48,908.52

A.4.7.1.10a 1 m2 Pengecatan tembok Eksterior

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.0200 80,400.00 1,608.00
Tukang cat L.02 oh 0.0630 82,000.00 5,166.00
Kepala Tukang L.03 oh 0.0063 83,000.00 522.90
Mandor L.04 oh 0.0030 85,000.00 255.00
Bahan
Plamur Tembok Kg 0.1000 15,000.00 1,500.00
Cat Tembok exterior wheathershield Kg 0.1000 35,000.00 3,500.00
 HARGA JUMLAH HARGA
NO URAIAN KEGIATAN KODE SAT KOEFISIEN SATUAN UPAH BAHAN PERALATAN JUMLAH
(Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 7= (5x6) 8= (5x6) 9=(5X6) 10 = ( 7 + 8 + 9 )

Cat Tembok exterior wheathershield Kg 0.2600 35,000.00 9,100.00

7,551.90 14,100.00 - 21,651.90
Overhead dan profit 0.0300 226.56 423.00 - 649.56
7,778.46 14,523.00 - 22,301.46

A.4.7.1.10b 1 m2 Pengecatan tembok Interior

Tenaga
Pekerja / Buruh tak terlatih L.01 oh 0.0200 80,400.00 1,608.00
Tukang cat L.02 oh 0.0630 82,000.00 5,166.00
Kepala Tukang L.03 oh 0.0063 83,000.00 522.90
Mandor L.04 oh 0.0030 85,000.00 255.00
Bahan -
Plamur Tembok Kg 0.1000 15,000.00 1,500.00
Cat Tembok interior premium Kg 0.1000 25,000.00 2,500.00
Cat Tembok interior premium Kg 0.2600 25,000.00 6,500.00
7,551.90 10,500.00 - 18,051.90
Overhead dan profit 0.0300 226.56 315.00 - 541.56
7,778.46 10,815.00 - 18,593.46

* 1 unit Pasangan Sambungan Rumah

Tenaga pasang Water Meter & kran
Pekerja / Buruh tak terlatih L.01 oh 0.0100 80,400.00 804.00
Tukang pipa L.02 oh 0.4000 82,000.00 32,800.00
Kepala Tukang L.03 oh 0.0400 83,000.00 3,320.00
Mandor L.04 oh 0.0050 85,000.00 425.00
37,349.00 - - 37,349.00
Overhead dan profit 0.0300 1,120.47 - - 1,120.47
38,469.47 - - 38,469.47

1 set Penyelenggaraan K3
Bahan
Helmet Buah 1.0000 45,000.00 45,000.00
Sarung Tangan bh 1.0000 7,500.00 7,500.00
Sepatu boot bh 1.0000 65,000.00 65,000.00
Obat - Obatan unit 1.0000 50,000.00 50,000.00
Pencegahan covid 19 unit 1.0000 200,000.00 200,000.00
( masker, Sarung Tangan, Sabun / Handsanitazer, Tempat cuci tangan )
367,500.00 367,500.00
0.0300 11,025.00 11,025.00
378,525.00 378,525.00
 DAFTAR UPAH DAN HARGA BAHAN TAHUN 2021

NAMA KEGIATAN : Pengelolaan dan Pengembangan Sistem Penyediaan Air Minum ( SPAM ) di Daerah Kabupaten / Kota

NAMA SUB KEGIATAN : Peningkatan SPAM Jaringan Perpipaan di Kawasan Perdesaan

NAMA PEKERJAAN : Peningkatan SPAM Jaringan Perpipaan Kawasan Perdesaan di Desa Kradinan Kecamatan Pagerwojo

Overheat dan
No. Uraian Bahan Satuan Harga Satuan Harga Total
Profit (….. %)

Upah Pekerja
1 Kepala Tukang oh 83,000.00
2 Tukang batu oh 82,000.00
3 Tukang cat oh 82,000.00
4 Tukang pipa oh 82,000.00
5 Tukang kayu oh 82,000.00
6 Tukang besi oh 82,000.00
7 Tukang bor oh 82,000.00
8 Tukang las oh 82,000.00
9 Pekerja / Buruh tak terlatih oh 80,400.00
10 Buruh terlatih oh 80,500.00
11 Mandor oh 85,000.00

Bahan Lokal
1 Air bersih ltr 10.00
2 Batu Bata / Merah m3 600.00
3 Batu belah,Uk.10-15 Cm & 15 - 20 cm m3 125,000.00
4 Batu pecah 2-3 cm m3 130,000.00
5 Bambu (Dia 6 - 8 cm x 600cm) btg 15,000.00
6 Kayu bekisting m3 1,200,000.00
7 Pasir pasang / beton m3 70,000.00
8 Pasir urug m3 40,000.00
9 Batu putih gunung m3 115,000.00

Bahan Pabrikan
1 Kawat Beton / bendraat kg 18,000.00
2 Kawat ayaman bronjong galvanis Ø 4mm kg 40,000.00
3 Baut Mur 5/8 x 2" bh 1,500.00
4 Besi Beton / tulangan beton kg 9,500.00
5 Cat Tembok exterior wheathershield Kg 35,000.00
6 Cat Tembok interior premium Kg 25,000.00
7 Minyak bekisting ltr 6,000.00
8 Multiplek 9 mm, uk. 1,20 x 2,40 m lbr 80,000.00
9 Paku biasa kg 15,000.00
10 PC / Portland cement kg 1,100.00
11 Plamur Tembok Kg 15,000.00
12 Plinkut Kg 35,000.00
13 Kawat las listrik biasa Kg 30,000.00
14 Solar ltr 10,000.00
15 Minyak pelumas ltr 15,000.00
16 Mesin Las jam 25,000.00
17 Kabel engkel 4 x 25 mm M 150,000.00
 Overheat dan
No. Uraian Bahan Satuan Harga Satuan Harga Total
Profit (….. %)

18 Kabel serabut 4 x 10 mm M 75,000.00

19 Kabel serabut 4 x 6 mm M 45,000.00
20 Kabel serabut 3 x 1,5 mm M 25,000.00
21 Skun 25 mm Bh 1,500.00
22 Skun 10 mm Bh 1,000.00
23 Skun 6 mm Bh 7,500.00
24 Box Meter PVC Polos Bh 35,000.00

Pipa dan Accessories

1 Bend Socket Spigot 45 Ǿ 2" Bh 70,000.00
2 Bend Socket Spigot 90 Ǿ 2" Bh 70,000.00
3 Bend GI. Ǿ 2" Bh 195,000.00
4 Bend GI. Ǿ 3" Bh 55,000.00
5 Bend GI. Ǿ 4" Bh 75,000.00
6 Bend GI. 90 Ǿ 3" Bh 55,000.00
7 Bend All Flange 90 Ǿ 4" Bh 345,000.00
8 Bend All Flange 90 Ǿ 3" Bh 325,000.00
9 Bend All Flange 90 Ǿ 2" Bh 245,000.00
10 Bend All Flange 45 Ǿ 4" Bh 345,000.00
11 Bend PVC All Socket 45 Ǿ 4" Bh 80,000.00
12 Bend PVC All Socket 45 Ǿ 3" Bh 45,000.00
13 Bend PVC All Socket 45 Ǿ 2" Bh 25,000.00
14 Bend PVC All Socket 90 Ǿ 3" Bh 80,000.00
15 Bend PVC All Socket 90 Ǿ 2" Bh 45,000.00
20 Clam Sadle Ø 1,5" - Ø 1/2" Bh 35,000.00
21 Clam Sadle Ø 2" - Ø 1/2" Bh 42,500.00
22 Clam Sadle Ø 3" - Ø 1/2" Bh 65,000.00
23 Chek Valve Ǿ 4" Bh 225,000.00
24 Chek Valve Ǿ 3" Bh 205,000.00
25 Chek Valve Ǿ 2" Bh 185,000.00
26 Double Neple GI Ø 1/2" Bh 12,500.00
27 Dobel Neple Ǿ 2" Bh 12,500.00
28 Dobel Neple Ǿ 2,5" Bh 25,000.00
29 Dobel Neple Ǿ 3" Bh 35,000.00
30 Dobel Neple Ǿ 4" Bh 80,000.00
33 Dop PVC 2" RRJ Bh 35,000.00
33 Dop PVC 3" RRJ Bh 45,000.00
34 Flange Socket PVC RR 2" Bh 90,000.00
35 Flange Socket PVC RR 3" Bh 120,000.00
36 Flange Socket PVC RR 4" Bh 150,000.00
37 Flange Las Dia 2" Bh 195,000.00
38 Flange Las Dia 3" Bh 225,000.00
39 Flange Las Dia 4" Bh 275,000.00
40 Gate Valve GI Ǿ 4" Bh 225,000.00
41 Gate Valve GI Ǿ 3" Bh 800,000.00
42 Gate Valve GI Ǿ 2" Bh 600,000.00
43 Karet packing Ø 4" Bh 20,000.00
44 Karet packing Ø 3" Bh 15,000.00
45 Karet packing Ø 2'' Bh 10,000.00
46 Kenie drat GI Ø 2" ( over flow, inlet ) Bh 65,000.00
47 Kran Ø 1/2" Bh 35,000.00
 Overheat dan
No. Uraian Bahan Satuan Harga Satuan Harga Total
Profit (….. %)

48 Kenie PVC AW Ø 0,5" Bh 3,500.00

49 Kenie drat dalam PVC AW Ø 0,5" Bh 3,500.00
50 Kenie drat GI Ǿ 2" Bh 25,000.00
51 Kenie drat GI Ǿ 3" Bh 45,000.00
52 Lem PVC Tube 26,500.00
53 Las Boch Ǿ 2" Bh 350,000.00
54 Manhole (tutup plat besi 0.5 x 0.5) Unit 200,000.00
55 Manhole (tutup plat besi 0.6 x 0.6) Unit 300,000.00
56 Manometer Bh 250,000.00
57 Pipa GI Med. Ø 1,5" (SNI 0039:2013) M 80,833.33
58 Pipa GI Med. Ø 2" (SNI 0039:2013) M 107,750.00
59 Pipa GI Med. Ø 3" (SNI 0039:2013) M 136,666.67
60 Pipa GI Med. Ø 4" (SNI 0039:2013) M 208,333.33
61 Pipa PN-10 Diameter 1,5" (Pipa PE) M 33,650.00
62 PVC AW Dia 0.5 " ( abu - abu ) M 6,500.00
63 PVC AW Dia 1 " ( abu - abu ) M 10,000.00
64 PVC. Diameter 1" (S 12,5) (MOF) M 30,000.00
65 PVC. Diameter 1,5" (S 12,5) (MOF) M 60,000.00
66 PVC. Diameter 2" (S 12,5) (RR) M 21,166.67
67 PVC. Diameter 2,5" (S 12,5) (RR) M 105,000.00
68 PVC. Diameter 3" (S 12,5) (RR) M 46,666.67
69 PVC. Diameter 4" (S 12,5) (RR) M 515,000.00
70 Pompa GRUNDFOS, Type SP 17-37, 22 KW Unit 27,500,000.00
71 Panel 22 KW/3x380Volt/Single WLC Unit 3,500,000.00
73 Reducer PVC Ø 1,5'' x Ø 1'' Bh 15,000.00
74 Reducer PVC Ǿ 2 x 1,5" Bh 25,000.00
76 Reduser All Socket PVC RR Ǿ 3" - 2" Bh 25,000.00
77 Reduser All Socket PVC RR Ǿ 4" - 3" Bh 35,000.00
78 Reducer GI Ǿ 3 - Ǿ 2 Bh 75,000.00
79 Reducer GI Ǿ 4 - Ǿ 3 Bh 85,000.00
80 Sealtape Bh 2,500.00
81 Sock Drat Luar Ø 1/2" Bh 7,500.00
82 Stop Kran Ø 1/2" Kuningan Bh 35,000.00
83 Sock Drat GI Ǿ 2" Bh 25,000.00
84 Sock Drat GI Ǿ 3" Bh 35,000.00
85 Sock Drat Dalam PVC Ø 2'' Bh 20,000.00
86 Sock Drat Luar PVC Ø 2'' Bh 20,000.00
87 Sock Drat Dalam PVC Ø 3'' Bh 25,000.00
88 Sock Drat Luar PVC Ø 3'' Bh 25,000.00
89 Stop Kran Ǿ 2 " Bh 75,000.00
90 Stop Kran Ø 1,5" Bh 65,000.00
91 Screen Ø 2" Bh 45,000.00
92 Screen Ø 3" Bh 55,000.00
93 Screen Ø 4" Bh 65,000.00
94 Tangga Pipa GI Ǿ 1" Bh 245,000.00
95 Tee All Socket PVC Moof Ǿ 3" x Ǿ 3" Bh 85,000.00
96 Tee All Socket PVC RR Ǿ 3" x 3" Bh 105,000.00
97 Tee All Socket PVC RR Ǿ 3" x 2" Bh 95,000.00
98 Tee All Socket PVC RR Ǿ 2" x 2" Bh 85,000.00
99 Tee Drat GI 2" Bh 55,000.00
100 Tee Drat GI 3" Bh 75,000.00
 Overheat dan
No. Uraian Bahan Satuan Harga Satuan Harga Total
Profit (….. %)

101 Tee GI Ǿ 2" x Ǿ 0,5" Bh 3,500.00

102 Tee PVC AW Ø 0,5" Bh 3,500.00
103 Tee PVC Ø 2'' x 1'' Bh 3,500.00
104 Tee PVC 2'' x Ø 1,5'' Bh 9,500.00
105 Tee PVC 2'' x Ø 2'' Bh 9,500.00
106 Tee All Flange Ǿ 2" x 2" Bh 45,000.00
107 Tee All Flange Ǿ 3" x 3" Bh 55,000.00
108 Tee All Flange Ǿ 4" x 4" Bh 75,000.00
109 Tusen Klap GI Ø 4" Bh 135,000.00
110 Tusen Klap GI Ø 3" Bh 115,000.00
111 Tusen Klap GI Ø 2" Bh 105,000.00
112 Vent GI Ø 2" Bh 125,000.00
113 Vent GI Ø 3" Bh 175,000.00
114 Vent GI Ø 4" Bh 225,000.00
115 Water Meter Ø 1/2" Bh 90,000.00
116 Weter Mur GI Ø 4'' Bh 75,000.00
117 Water Mur GI Ø 2" Bh 65,000.00

Bahan Lainnya
1 Sewa Direksi Ket Bulan 200,000.00
2 Papan nama kegiatan Unit 250,000.00
3 Sarung Tangan bh 7,500.00
4 Sepatu boot bh 65,000.00
5 Obat - Obatan unit 50,000.00
6 Helmet bh 45,000.00
7 Pencegahan Covid - 19 set 200,000.00
 TIME SCHEDULE

NAMA KEGIATAN #REF!

LOKASI #REF!

DED JUNI JULI AGUSTUS

Skala
No Uraian Pekerjaan Jumlah Bbt I II III IV V VI VII VIII IX X XI XIV Ket
Harga % %
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

DAK
I Pekerjaan Persiapan
1 Pengukuran 400,000.00 #REF! 100 #REF!
2 Sewa Direksi Ket 150,000.00 #REF! #REF!
3 Papan nama kegiatan 250,000.00 #REF! #REF!
4 Rambu Kegiatan 100,000.00 #REF! #REF!
5 Pembersihan 102,494.30 #REF! #REF!

II Pengadaan dan Pemasangan Pipa dengan

Accessories
1 Pengadaan dan Pemasangan Pipa GI Ø 3" BSA-B 24,301,200.00 #REF! #REF!
2 Pengadaan dan Pemasangan Pipa GI Ø 2" BSA-B 4,240,800.00 #REF! #REF!
3 Pengadaan dan Pemasangan Pipa PVC Ø 3" (S-12.5) 33,915,000.00 #REF! 90 #REF! #REF! #REF! #REF! #REF!
4 Pengadaan dan Pemasangan Pipa PVC Ø 2" (S-12.5) 177,165,000.00 #REF! #REF! #REF! #REF!
5 Pengadaan dan Pemasangan Pipa PVC Ø 1,5" (S-12.5) 2,125,200.00 #REF! #REF! #REF!
6 Pengadaan dan Pemasangan Accessories
- Sock Drat GI Ø 3" 1,355,200.00 #REF! #REF!
- Sock Drat GI Ø 2" 125,400.00 #REF! #REF!
- Flange Socket Ø 3" 399,520.00 #REF! #REF!
- Flange Las Ø 3" 127,600.00 #REF! #REF!
- Mur, Baut biasa dia 3/4" panjang 10 cm 72,000.00 #REF! #REF!
- Karet packing Dia 3" 11,550.00 #REF! #REF!
- Flange Socket Ø 2" 257,400.00 #REF! #REF!
- Flange Las Ø 2" 79,200.00 #REF! #REF!
- Reducer Ǿ 3 - Ǿ 2 PVC 62,370.00 #REF! 80 #REF!
- Reducer Ǿ 2 - Ǿ 1,5 PVC 30,000.00 #REF! #REF!
- Bend PVC Ø 3" 99,000.00 #REF! #REF!
- Bend PVC Ø 1,5" 26,400.00 #REF! #REF!
- Lem PVC 96,000.00 #REF! #REF!

III BAK PENAMPUNG ( 2x2x2,5 )

A PEKERJAAN TANAH
1 Galian Tanah Keras 192,401.53 #REF! #REF!
2 Urug Tanah Ex Galian 11,254.68 #REF! #REF!
3 Urug Pasir 131,874.55 #REF! 70 #REF!

B PEKERJAAN PASANGAN
1 Pasangan Batu Kosong 453,044.34 #REF! #REF!
2 Pasangan Batu Kali 1pc : 4ps 1,744,212.00 #REF! #REF!
3 Pasangan Batu Bata 1 BT 1 pc : 3 ps 4,071,019.50 #REF! #REF! #REF!
4 Pasangan Batu Bata 1/2 BT 1 pc : 3 ps 155,965.32 #REF! #REF!
5 Plesteran 1 pc : 3 ps, tebal 15 mm 1,345,461.84 #REF! #REF!

C PEKERJAAN BETON
1 Cor Beton 1pc : 2ps : 3kr 3,442,378.05 #REF! #REF! #REF!
2 Pembesian Beton 6,069,472.83 #REF! #REF!
3 Begisting sloop, ring, kolom 3,067,820.00 #REF! 60 #REF!
4 Begisting plat tutup 1,502,964.00 #REF! #REF! #REF!
5 Membongkar begisting dan Menyiram beton 618,030.00 #REF! #REF! #REF!

D PEKERJAAN CAT
1 Cat Dinding exterior wheathershield 2,202,250.80 #REF! #REF!

E PENGADAAN DAN PEMASANGAN

ACCESSORIES
1 Gate Valve Ø 2" ( wash out ) 529,100.00 #REF! #REF!
2 Flange Socket Ø 2" 484,000.00 #REF! #REF!
3 Gate Valve Ø 2" ( outlet ) 529,100.00 #REF! #REF!
4 Sock Drat Luar PVC Ø 2" 13,000.00 #REF! 50 #REF!
5 Pipa GI Ø 2" 561,000.00 #REF! #REF!
6 Pipa PVC Ø 2" 141,000.00 #REF! #REF!
7 Knee GI Ø 2" ( over flow, inlet ) 88,110.00 #REF! #REF!
8 Vent GI Ø 2" 225,500.00 #REF! #REF!
9 Screen Ø 2" 177,100.00 #REF! #REF!
10 Tangga Besi GI Ø 3/4" BSA (luar) 600,000.00 #REF! #REF!
11 Tutup Manhole Plat Besi ( 1 atas, 1 bawah ) 1,000,000.00 #REF! #REF!
12 Lem PVC 32,000.00 #REF! #REF!
13 Baut, ring, mur 152,000.00 #REF! #REF!

40

IV Pekerjaan Intake
1 Intake Bronjong 1,362,345.60 #REF! #REF!

V BAK FILTER PENAMPUNG ( 1x1x1,5 )

A PEKERJAAN TANAH
1 Galian Tanah Keras 15,269.96 #REF! #REF!
2 Urug Pasir 23,832.75 #REF! #REF!
30
B PEKERJAAN BETON
1 Cor Beton 1pc : 2ps : 3kr 736,900.50 #REF! #REF! #REF!
2 Pembesian Beton 744,669.97 #REF! #REF!
3 Begisting sloop, ring, kolom 216,552.00 #REF! #REF!
4 Begisting Pelat 3,554,509.86 #REF! #REF!
5 Membongkar begisting dan Menyiram beton 132,300.00 #REF! #REF! #REF!

C PEKERJAAN CAT
1 Cat Dinding exterior wheathershield 486,525.62 #REF! #REF!

D PENGADAAN DAN PEMASANGAN

ACCESSORIES 20
1 Dop GI di Las Dengan Handle Besi Untuk Putaran Ø 3" 130,000.00 #REF! #REF!
2 Pipa GI Ø 3" 310,200.00 #REF! #REF!

V PEKERJAAN SAMBUNGAN RUMAH (5 Unit)

1 Pengadaan dan Pemasangan Pipa AW Ø 1/2" #REF! #REF! #REF!
2 Pengadaan dan Pemasangan Knee Ø 1/2" #REF! #REF! #REF!
3 Pengadaan dan Pemasangan Double Neple GI Ø 1/2" #REF! #REF! #REF!
4 Pengadaan dan Pemasangan Sock Drat Luar Ø 1/2" #REF! #REF! #REF!
5 Pengadaan dan Pemasangan Knee Drat Ø 1/2" #REF! #REF! 10 #REF!
6 Pengadaan dan Pemasangan Kran Ø 1/2" #REF! #REF! #REF!
7 Pengadaan dan Pemasangan Water Meter Ø 1/2" #REF! #REF! #REF!
8 Pengadaan dan Pemasangan Stop Kran Ø 1/2" #REF! #REF! #REF!
9 Pengadaan dan Pemasangan Clamp Sadle Ø 2 - Ø 1/2" #REF! #REF! #REF!

PENDAMPING DAK
I Pengadaan dan Pemasangan Pipa dengan
Accessories
1 Pengadaan dan Pemasangan Pipa PVC Ø 2" (S-12.5) 28,346,400.00 #REF! #REF! #REF!
2 Pengadaan dan Pemasangan Accessories
- Bend PVC Ø 2" 138,600.00 #REF! #REF!
- Seal Tape 15,000.00 #REF! 0 #REF!

Jumlah Konstruksi #REF! #REF!

PPn 10 % #REF!
Jumlah Total #REF!
Rencana Jumlah #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Komulatif #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Realisasi Jumlah
Komulatif