RAB SPAM IKK Wilayah Cinta Puri 12.10.18

REKAPITULASI
PEKERJAAN : DED Sistem Penyediaan Air Minum (SPAM) Ibu Kota Kecamatan (IKK)
PAKET : I, II, III
B. PAKET I
a) Ruas I - Pamanjatan
### Err:509
b) Jalan Pematang - Pamanjatan - Arah Intake Manarap
C. PAKET II
a) Desa Cintapuri Darussalam
b) Simpang Madurejo arah Danau Salak (Martapura)
KOTA/KAB. : Banjar
PROVINSI : Kalimantan Selatan
T.A : 2018
NO. URAIAN PEKERJAAN HARGA (Rp)

(1) (2) (3)
B. PAKET I
a) Ruas I - Pamanjatan 20,585,764,490.44
b) Jalan Pematang - Pamanjatan - Arah Intake Manarap 4,569,666,769.23
SUB TOTAL = 25,155,431,259.67
C. PAKET II
a) Desa Cintapuri Darussalam 18,253,223,459.80
SUB TOTAL = 18,253,223,459.80
[A] TOTAL KESELURUHAN = 43,408,654,719.47
[B] PPN 10% = 4,340,865,471.95
[C] TOTAL = [A] + [B] = 47,749,520,191.41
[D] PEMBULATAN = [C] = 47,749,520,000.00
Empat Puluh Tujuh Milyar Tujuh Ratus Empat Puluh Sembilan Juta Lima Ratus Dua Puluh
Terbilang :
Ribu Rupiah.
Banjarmasin, 9 Agustus 2017

Konsultan Perencana
..................................
..................................
Direktur
REKAPITULASI
PEKERJAAN : DED SPAM IKK Desa Kayu Bawang
PAKET : I
LOKASI : Jalan Irigasi, Desa Kayu Bawang, Kecamatan Gambut
KOTA/KAB. : Banjar
T.A : 2018

(1) (2) (3)
A Jalan Irigasi, Desa Kayu Bawang, Kecamatan Gambut

I PEKERJAAN PERSIAPAN -
II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN -
III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN -
IV PEKERJAAN JEMBATAN PIPA -
V PEKERJAAN CROSSING JALAN -
VI PEKERJAAN LAIN-LAIN -
SUB TOTAL = -
[A] TOTAL KESELURUHAN = -
[B] PPN 10% = -
[C] TOTAL = [A] + [B] = -
[D] PEMBULATAN = [C] = -
Terbilang : Rupiah.
Banjarmasin, 9 Agustus 2017

Konsultan Perencana
PT. WINAGUNA SARANA TEKNIK
Dedi Sutisna, AMd

Direktur
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN : DED SPAM IKK Desa Kayu Bawang
PAKET : I
LOKASI : Jalan Irigasi, Desa Kayu Bawang, Kecamatan Gambut
KOTA/KAB. : Banjar
T.A. : 2018
NO. HARGA
NO. URAIAN PEKERJAAN VOLUME
ANALISA SATUAN (Rp)
(1) (2) (3) (4) (5)
A Jalan Irigasi, Desa Kayu Bawang, Kecamatan Gambut

I PEKERJAAN PERSIAPAN
1 Pengukuran dan pemasangan patok di sepanjang jalur pipa 1 - m 1,013.19
2 Mobilisasi dan demobilisasi -- 1.00 Ls 20,000,000.00
3 Pembuatan rambu pengaman lalu lintas -- 3.00 Ls 500,000.00
4 Dokumentasi foto 3 phase -- 1.00 set 500,000.00
5 Pembersihan lokasi pekerjaan -- 1.00 Ls 3,000,000.00
Total I
II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN

1 Pengadaan Pipa
1 Pipa HDPE S-8 PN.10 Ø 160 mm -- m 311,330.50
Sub Total
2 Pengadaan Aksesoris
ND. 1
1 Stub Flange HDPE Ø 160 mm -- 2.00 bh 1,295,130.00
2 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00
3 Rubber packing Ø 200 mm -- 2.00 bh 46,000.00
4 Giboult joint Ø 160 mm -- 1.00 bh 797,500.00
5 Mur baut 5/8 × 10 cm -- 24.00 bh 9,545.00
Sub Total
ND. 2, 3 dan 4
1 Tee Verlop HDPE Ø 160×110 mm -- 3.00 bh 362,940.00
2 Stub Flange HDPE Ø 110 mm -- 6.00 bh 605,705.00
3 Rubber packing jadi Ø 200 mm -- 6.00 bh 46,000.00
4 Gate Valve Ø 110 mm -- 3.00 bh 1,719,250.00
6 Mur baut 5/8 × 10 cm -- 36.00 bh 9,545.00
Sub Total
ND. 5
1 Stub Flange HDPE Ø 160 mm -- 2.00 bh 605,705.00
2 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00
4 Tee Verlop HDPE Ø 160×110 mm -- 2.00 bh 362,940.00
6 Mur baut 5/8 × 10 cm -- 24.00 bh 9,545.00
Sub Total
Total II
III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN

1 Pekerjaan Galian Tanah
1 Galian tanah keras pipa HDPE S-8 PN.10 Ø 160 mm / Ø 6" 3 - m3 99,160.00
Sub Total
2 Pekerjaan Pemasangan Pipa HDPE
1 Pemasangan pipa HDPE S-8 PN.10 Ø 160 mm / Ø 6" 19 - m 121,052.33
NO. HARGA
ANALISA SATUAN (Rp)
(1) (2) (3) (4) (5)
Sub Total
3 Pekerjaan Pengurugan Kembali Galian Tanah
1 Pengurugan kembali pipa HDPE S-8 PN.10 Ø 160 mm / Ø 6" 4 - m3 77,765.00
Sub Total
Total III
IV PEKERJAAN JEMBATAN PIPA

1 Jembatan pipa Ø 160 mm L = 13 m Jb1 1.00 bh 351,784,664.90
Total IV
V PEKERJAAN CROSSING JALAN

1 Crossing jalan cor beton Ø 160 mm, L = 39,00 m
Pekerjaan membongkar beton 7 2.63 m3 676,655.00
Pemasangan beton kembali 9 2.63 m 3
1,055,651.87
Total V
VI PEKERJAAN LAIN-LAIN
1 Pengetesan pipa HDPE S-8 PN.10 Ø 160 mm / Ø 6" 25 - m 2,653.30
2 Pekerjaan interkoneksi dengan pipa eksisting -- 1.00 Ls 1,200,000.00
Total VI
CANA ANGGARAN BIAYA (RAB)
JUMLAH HARGA
(Rp)
(6)
-
20,000,000.00
1,500,000.00
500,000.00
3,000,000.00
2,590,260.00
2,760,000.00
92,000.00
797,500.00
229,080.00
1,088,820.00
3,634,230.00
276,000.00
5,157,750.00
1,287,000.00
343,620.00
1,211,410.00
2,760,000.00
797,500.00
725,880.00
46,000.00
229,080.00
-
JUMLAH HARGA
(Rp)
(6)
351,784,664.90
1,781,294.29
2,779,003.54
-
1,200,000.00
RINCIAN BIAYA PEMBANGUNAN
JEMBATAN PIPA Jb1
JEMBATAN PIPA 160 MM DENGAN BENTANG 13 M
NO. HARGA
NO. URAIAN PEKERJAAN VOLUME JUMLAH HARGA (Rp)
ANALISA SATUAN (Rp)
(1) (2) (3) (4) (5) (6)
Pembuatan Jembatan Pipa Ø 160 mm Bentang: 13.00 m

I PEKERJAAN GALIAN, TANAH DAN PEMANCANGAN
1 Galian tanah biasa sedalam 1 m 2 13.28 m3 74,500.00 989,397.25
2 Urugan tanah kembali 4 4.43 m 3
77,765.00 344,252.69
3 Pasir urug tebal 10 cm 5 0.46 m3 186,993.00 86,811.50
4 Pemancangan kayu galam Ø 8-10 panjang 4 m 8 164.00 m 11,376.50 1,865,746.00
Sub Total 3,286,207.44
II PEKERJAAN STRUKTUR
1 Lantai kerja tebal 5 cm (K-175) 9 0.23 m3 1,055,651.87 245,043.19
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
Bekisting 12 28.06 m 2
413,440.40 11,601,137.62
3 Abutmen Penyangga Pipa
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
Bekisting 12 1.22 m2 413,440.40 504,397.29
4 Pemasangan baja WF 200.100.5,5.8 mm -- 277.33 kg 30,432.75 8,440,016.87
5 Balok penyangga kayu ulin 8/16 -- 0.02 m 3
9,472,100.00 236,423.62
6 Angkur baut Ø 22 mm -- 52.00 bh 91,162.50 4,740,450.00
7 Klem penjepit dari plat -- 13.00 Ls 125,000.00 1,625,000.00
8 Pagar pengaman baja L Ø 12 mm -- 2.00 Ls 750,000.00 1,500,000.00
Sub Total 44,780,006.69
III PEKERJAAN PENGADAAN PIPA GI DAN AKSESORIS

1 Pipa GI Medium A Ø 160 mm -- 24.70 m 621,000.00 15,338,700.00
2 Stub flange HDPE Ø 160 mm -- 2.00 bh 1,295,130.00 2,590,260.00
3 All Flange Bend GI 45° Ø 160 mm -- 4.00 bh 637,560.00 2,550,240.00
4 Tee Verlop GI Ø 160 × 110 mm -- 1.00 bh 362,940.00 362,940.00
5 Street box 30 1.00 bh 30,510.26 30,510.26
6 Air Valve GI Ø 50 mm -- 1.00 bh 720,935.00 720,935.00
7 Flange Steel Ø 160 mm -- 9.00 bh 223,790.00 2,014,110.00
8 Flange Steel Ø 50 mm -- 2.00 bh 80,270.00 160,540.00
9 Gate Valve Ø 50 mm -- 2.00 bh 954,500.00 1,909,000.00
10 Rubber packing jadi Ø 200 mm -- 10.00 bh 46,000.00 460,000.00
12 Mur baut 3/4 × 10 cm -- 120.00 bh 12,650.00 1,518,000.00
13 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
Sub Total 27,789,785.26
NO. HARGA
ANALISA SATUAN (Rp)
(1) (2) (3) (4) (5) (6)
IV PEKERJAAN PEMASANGAN PIPA GI DAN AKSESORIS

1 Pemasangan pipa GI medium A Ø 160 mm -- 24.70 m 50,800.00 1,254,760.00
2 Pengelasan sambungan pipa dan Flange Steel (2x las) -- 8.00 ttk ### 220,077,026.74
3 Pemotongan pipa -- 3.00 ttk ### 41,264,442.51
4 Pemasangan box air valve dari besi plat -- 1.00 Ls 225,000.00 225,000.00
5 Koneksi pipa HDPE Ø 160 × 160 mm -- 2.00 Ls 600,000.00 1,200,000.00
Sub Total 264,021,229.25
IV PEKERJAAN LAIN-LAIN
1 Pengecetan pipa dan besi yang tampak (3x cat) 32 24.12 m2 483,398.66 11,657,436.24
2 Pengaman dari pipa besi Ø 300 mm -- 1.00 Ls 100,000.00 100,000.00
3 Pembersihan lokasi/izin -- 1.00 Ls 150,000.00 150,000.00
Sub Total 11,907,436.24
TOTAL 351,784,664.90
REKAPITULASI
PEKERJAAN : DED SPAM IKK Desa Gambut
PAKET : I
LOKASI : a) Ruas I - Pamanjatan
KOTA/KAB. : Banjar
T.A : 2018

(1) (2) (3)
A Ruas I - Pamanjatan
I PEKERJAAN PERSIAPAN 33,728,631.85
II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN 16,857,397,167.50
III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN 2,497,204,563.64
IV PEKERJAAN JEMBATAN PIPA 1,057,599,372.95
V PEKERJAAN CROSSING JALAN 91,063,245.71
VI PEKERJAAN LAIN-LAIN 48,771,508.79

SUB TOTAL = 20,585,764,490.44
B Jalan Pematang - Pamanjatan - Arah Intake Manarap

III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN 614,315,785.94
0 PEKERJAAN JEMBATAN PIPA -
IV PEKERJAAN LAIN-LAIN 19,035,864.59

SUB TOTAL = 4,569,666,769.23
[B] PPN 10% = 2,515,543,125.97
[C] TOTAL = [A] + [B] = 27,670,974,385.64
[D] PEMBULATAN = [C] = 27,670,974,000.00
Dua Puluh Tujuh Milyar Enam Ratus Tujuh Puluh Juta Sembilan Ratus Tujuh Puluh
Terbilang :
Empat Ribu Rupiah.
PEKERJAAN : DED SPAM IKK Desa Gambut
PAKET : I
LOKASI : a) Ruas I - Pamanjatan
KOTA/KAB. : Banjar
T.A. : 2018
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)
A Ruas I - Pamanjatan
1 Pengukuran dan pemasangan patok di sepanjang jalur pipa 1 8,615.00 m 1,013.19 8,728,631.85
2 Mobilisasi dan demobilisasi -- 1.00 Ls 20,000,000.00 20,000,000.00
3 Pembuatan rambu pengaman lalu lintas -- 3.00 Ls 500,000.00 1,500,000.00
4 Dokumentasi foto 3 phase -- 1.00 set 500,000.00 500,000.00
5 Pembersihan lokasi pekerjaan -- 1.00 Ls 3,000,000.00 3,000,000.00
Total I 33,728,631.85

1 Pengadaan Pipa
1 Pipa HDPE S-8 PN.10 Ø 400 mm / 16 inch -- 8,615.00 m 1,934,131.50 16,662,542,872.50
Sub Total 16,662,542,872.50
Node #1 - STA 0+000
1 Stub Flange HDPE Ø 400 mm / 16 inch -- 1.00 bh 7,319,520.00 7,319,520.00
2 Rubber packing jadi Ø 400 mm / 16 inch -- 1.00 bh 97,175.00 97,175.00
3 Mur baut 3/4 × 10 cm -- 16.00 bh 12,650.00 202,400.00
Sub Total 7,619,095.00
Node #2 - STA 0+360
3 All flange bend steel 90° × 400 mm / 16 inch -- 1.00 bh 5,052,125.00 5,052,125.00
4 Mur baut 3/4 × 10 cm -- 32.00 bh 12,650.00 404,800.00
Sub Total 20,290,315.00
Node #3 - STA 2+890
3 Gate Valve Ø 400 mm / 16 inch -- 1.00 bh 52,900,000.00 52,900,000.00
6 Tee all flange Ø 400 × 300 mm / 16 × 12 inch -- 1.00 bh 12,500,000.00 12,500,000.00
7 Mur baut 3/4 × 10 cm -- 68.00 bh 12,650.00 860,200.00
Sub Total 92,555,525.00
Node #4 - STA 8+160
2 Gate Valve Ø 400 mm / 16 inch -- 1.00 bh 52,900,000.00 52,900,000.00
3 Flange adaptor Ø 200 mm / 8 inch -- 2.00 bh 4,266,730.00 8,533,460.00
6 Tee all flange Ø 200 × 200 mm / 8 × 8 inch -- 1.00 bh 1,712,005.00 1,712,005.00
7 Reducer all flange Ø 400 × 200 mm / 16 × 8 inch -- 1.00 bh 3,036,000.00 3,036,000.00
8 Mur baut 3/4 × 10 cm -- 48.00 bh 12,650.00 607,200.00
Sub Total 74,389,360.00
Total II 16,857,397,167.50
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

1 Galian tanah keras pipa HDPE S-8 PN.10 Ø 400 mm / Ø 16" 3 8,270.40 m3 99,160.00 820,092,864.00
Sub Total 820,092,864.00
1 Pemasangan pipa HDPE S-8 PN.10 Ø 400 mm / Ø 16" 22 8,615.00 m 129,791.28 1,118,151,874.95
Sub Total 1,118,151,874.95
1 Pengurugan kembali pipa HDPE S-8 PN.10 Ø 400 mm / Ø 16" 4 7,187.81 m3 77,765.00 558,959,824.70
Sub Total 558,959,824.70
Total III 2,497,204,563.64

1 Jembatan pipa Ø 400 mm L=3m Jb1 3.00 bh 133,600,203.77 400,800,611.31
4 Jembatan pipa Ø 400 mm L = 10 m Jb4 1.00 bh 271,780,741.59 271,780,741.59
Total IV 1,057,599,372.95

Pekerjaan membongkar beton 7 64.14 m3 676,655.00 43,400,651.70
Pemasangan beton kembali 9 64.14 m 3
1,055,651.87 67,709,510.83
Sub Total 111,110,162.53
2 Crossing jalan aspal, pipa Ø 400 mm L = 38,00 m
Pembongkaran aspal lama 30 30.40 m2 30,510.26 927,511.90
Pekerjaan pengaspalan hotmix tebal 3 cm 31 30.40 m 2
273,643.33 8,318,757.33
Sub Total 9,246,269.24
Total V 91,063,245.71
1 Pengetesan pipa HDPE S-8 PN.10 Ø 400 mm / Ø 16" 29 8,615.00 m 5,521.94 47,571,508.79
2 Pekerjaan interkoneksi dengan pipa eksisting -- 1.00 Ls 1,200,000.00 1,200,000.00
Total VI 48,771,508.79
B Jalan Pematang - Pamanjatan - Arah Intake Manarap

1 Pengukuran dan pemasangan patok di sepanjang jalur pipa 1 3,230.00 m 1,013.19 3,272,603.70
4 Dokumentasi foto 3 phase -- 1.00 set 500,000.00 500,000.00
Total I 28,272,603.70

1 Pengadaan Pipa
1 Pipa HDPE S-8 PN.10 Ø 300 mm -- 3,230.00 m 1,202,594.50 3,884,380,235.00
Sub Total 3,884,380,235.00
Node #5 - STA 0+400
1 Stub Flange Ø 300 mm -- 2.00 bh 3,745,895.00 7,491,790.00
4 Mur baut 3/4 × 10 cm -- 24.00 bh 12,650.00 303,600.00
Sub Total 11,831,140.00
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)
Node #6 - STA 3+000
1 Stub Flange Ø 300 mm -- 2.00 bh 3,745,895.00 7,491,790.00
4 Mur baut 3/4 × 10 cm -- 24.00 bh 12,650.00 303,600.00
Sub Total 11,831,140.00
Total II 3,908,042,515.00

1 Galian tanah keras pipa HDPE S-8 PN.10 Ø 300 mm / Ø 12" 3 1,453.50 m3 99,160.00 144,129,060.00
Sub Total 144,129,060.00
1 Pemasangan pipa HDPE S-8 PN.10 Ø 300 mm / Ø 12" 21 3,230.00 m 116,071.28 374,910,233.55
Sub Total 374,910,233.55
Sub Total 95,276,492.39
Total III 614,315,785.94
Total VI 19,035,864.59
JEMBATAN PIPA Jb1
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

2 Urugan tanah kembali 4 1.32 m3 77,765.00 102,313.60
3 Pasir urug tebal 10 cm 5 0.20 m 3
186,993.00 37,445.35
Sub Total 1,792,657.60
2 Abutmen Utama
Beton (K-200) 10 0.51 m3 1,032,323.23 524,420.20
Besi 11 80.49 kg 14,220.13 1,144,623.77
413,440.40 2,034,126.77
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
Bekisting 12 1.22 m2 413,440.40 504,397.29
Sub Total 4,797,722.86

1 Pipa GI Medium A Ø 400 mm -- 8.10 m 5,462,500.00 44,246,250.00
4 All Flange Bend GI 45° Ø 400 mm -- 4.00 bh 4,135,400.00 16,541,600.00
5 Tee Verlop GI Ø 400 × 160 mm -- 1.00 bh 14,636,358.41 14,636,358.41
6 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
7 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
9 Flange Steel Ø 400 mm -- 8.00 bh 1,341,820.00 10,734,560.00
13 Street box 32 1.00 bh 483,398.66 483,398.66
14 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
15 Mur baut 3/4 × 10 cm -- 128.00 bh 12,650.00 1,619,200.00
16 Mur baut 5/8 × 10 cm -- 24.00 bh 10,350.00 248,400.00
Sub Total 111,969,192.07
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

1 Pemasangan pipa GI medium A Ø 400 mm 35 8.10 m 290,455.50 2,352,689.55
2 Pengelasan sambungan pipa dan Flange Steel (2x las) -- 8.00 ttk 701,268.83 5,610,150.60
3 Pemotongan pipa -- 3.00 ttk 350,634.41 1,051,903.24
5 Koneksi pipa HDPE Ø 400 × 400 mm -- 2.00 Ls 1,600,000.00 3,200,000.00
Sub Total 12,439,743.39
Sub Total 2,600,887.86
TOTAL 133,600,203.77
JEMBATAN PIPA Jb2 (1 titik, Jb4)
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

186,993.00 37,445.35
Sub Total 1,792,657.60
2 Abutmen Utama
Beton (K-200) 10 0.51 m3 1,032,323.23 524,420.20
Besi 11 80.49 kg 14,220.13 1,144,623.77
413,440.40 2,034,126.77
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
Sub Total 4,797,722.86

6 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
7 Gate Valve Ø 50 mm -- 2.00 bh 954,500.00 1,909,000.00
13 Street box 32 1.00 bh 483,398.66 483,398.66
14 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
15 Mur baut 3/4 × 10 cm -- 120.00 bh 12,650.00 1,518,000.00
16 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
Sub Total 153,184,962.07
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 14,647,205.19
Sub Total 4,525,177.70
TOTAL 178,947,725.41
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

1 Galian tanah biasa sedalam 1 m 2 13.28 m3 107,482.50 1,427,421.34
77,765.00 344,252.69
186,993.00 86,811.50
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
413,440.40 11,601,137.62
Beton (K-200) 10 0.21 m3 1,044,678.35 214,420.23
Besi 11 19.17 kg 14,220.13 272,573.35
Bekisting 12 1.22 m2 413,440.40 504,397.29
4 Pemasangan baja WF 2× 250.150.6.9 mm -- 473.33 kg 30,432.75 14,404,836.48
5 Balok penyangga kayu ulin 8/16 -- 0.06 m3 9,472,100.00 533,468.67
Sub Total 48,596,157.25

6 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
7 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
11 Street box 32 1.00 bh 483,398.66 483,398.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)
14 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
15 Mur baut 3/4 × 10 cm -- 168.00 bh 12,650.00 2,125,200.00
16 Mur baut 5/8 × 10 cm -- 24.00 bh 10,350.00 248,400.00
Sub Total 135,083,962.07

Sub Total 13,601,565.39
Sub Total 5,064,378.38
TOTAL 206,070,294.63
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5)

1 Galian tanah biasa sedalam 1 m 2 13.28 m3 107,482.50
2 Urugan tanah kembali 4 4.43 m3 77,765.00
186,993.00
4 Pemancangan kayu galam Ø 8-10 panjang 4 m 8 164.00 m 11,376.50
Sub Total
1 Lantai kerja tebal 5 cm (K-175) 9 0.23 m3 1,055,651.87
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23
Besi 11 573.13 kg 14,220.13
382,070.60
Beton (K-200) 10 0.21 m3 1,032,323.23
Besi 11 19.17 kg 14,220.13
Bekisting 12 1.22 m2 382,070.60
4 Pemasangan baja WF 2× 250.150.6.9 mm -- 591.67 kg 30,432.75
5 Balok penyangga kayu ulin 8/16 -- 0.07 m3 9,472,100.00
6 Angkur baut Ø 22 mm -- 80.00 bh 91,162.50
7 Klem penjepit dari plat -- 10.00 Ls 125,000.00
8 Pagar pengaman baja L Ø 12 mm -- 2.00 Ls 750,000.00
Sub Total

1 Pipa GI Medium A Ø 400 mm -- 21.70 m 5,462,500.00
2 Stub flange HDPE Ø 400 mm -- 2.00 bh 7,319,520.00
4 All Flange Bend GI 45° Ø 400 mm -- 4.00 bh 4,135,400.00
5 Tee Verlop GI Ø 400 × 160 mm -- 1.00 bh 14,636,358.41
6 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00
7 Gate Valve Ø 50 mm -- 2.00 bh 954,500.00
8 Air Valve GI Ø 50 mm -- 1.00 bh 720,935.00
9 Flange Steel Ø 400 mm -- 7.00 bh 1,341,820.00
10 Flange Steel Ø 50 mm -- 4.00 bh 80,270.00
11 Street box 32 1.00 bh 483,398.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5)

14 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00
15 Mur baut 3/4 × 10 cm -- 120.00 bh 12,650.00
16 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00
Sub Total

1 Pemasangan pipa GI medium A Ø 400 mm 35 21.70 m 290,455.50
2 Pengelasan sambungan pipa dan Flange Steel (2x las) -- 8.00 ttk 701,268.83
3 Pemotongan pipa -- 3.00 ttk 350,634.41
4 Pemasangan box air valve dari besi plat -- 1.00 Ls 225,000.00
5 Koneksi pipa HDPE Ø 400 × 400 mm -- 2.00 Ls 1,600,000.00
Sub Total
1 Pengecetan pipa dan besi yang tampak (3x cat) 34 45.27 m2 201,487.00
2 Pengaman dari pipa besi Ø 400 mm -- 1.00 Ls 400,000.00
3 Pembersihan lokasi/izin -- 1.00 Ls 150,000.00
Sub Total
TOTAL
CIAN BIAYA PEMBANGUNAN
EMBATAN PIPA Jb4 (1 titik, Jb2)
ATAN PIPA 400 MM DENGAN BENTANG 10 M
JUMLAH HARGA (Rp)
(6)
1,427,421.34
344,252.69
86,811.50
1,865,746.00
3,724,231.54
245,043.19
7,253,103.00
8,149,977.42
10,720,901.04
211,884.34
272,573.35
466,126.13
18,006,045.60
666,835.84
7,293,000.00
1,250,000.00
1,500,000.00
56,035,489.91
118,536,250.00
14,639,040.00
2,590,260.00
16,541,600.00
14,636,358.41
2,760,000.00
1,909,000.00
720,935.00
9,392,740.00
321,080.00
483,398.66
JUMLAH HARGA (Rp)
(6)
971,750.00
51,750.00
805,000.00
1,518,000.00
82,800.00
185,959,962.07
6,302,884.35
5,610,150.60
1,051,903.24
225,000.00
3,200,000.00
16,389,938.19
9,121,119.89
400,000.00
150,000.00
9,671,119.89
271,780,741.59
JEMBATAN PIPA Jb5 (1 titik)
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

186,993.00 86,811.50
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
413,440.40 11,601,137.62
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
9,472,100.00 466,785.09
7 Klem penjepit dari plat -- 7.00 Ls 125,000.00 875,000.00
Sub Total 46,236,683.22

6 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
7 Gate Valve Ø 50 mm -- 2.00 bh 954,500.00 1,909,000.00
11 Street box 32 1.00 bh 483,398.66 483,398.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

14 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
15 Mur baut 3/4 × 10 cm -- 120.00 bh 12,650.00 1,518,000.00
16 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
Sub Total 169,572,462.07

Sub Total 15,518,571.69
Sub Total 6,554,133.89
TOTAL 241,606,082.41
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5)

1 Galian tanah biasa sedalam 1 m 2 13.28 m3 107,482.50
2 Urugan tanah kembali 4 4.43 m3 77,765.00
186,993.00
4 Pemancangan kayu galam Ø 8-10 panjang 4 m 8 164.00 m 11,376.50
Sub Total
1 Lantai kerja tebal 5 cm (K-175) 9 0.23 m3 1,055,651.87
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23
Besi 11 573.13 kg 14,220.13
413,440.40
Beton (K-200) 10 0.21 m3 1,044,678.35
Besi 11 19.17 kg 13,528.00
413,440.40
4 Pemasangan baja WF 2× 250.150.6.9 mm -- 710.00 kg 30,432.75
9,472,100.00
6 Angkur baut Ø 22 mm -- 96.00 bh 91,162.50
7 Klem penjepit dari plat -- 12.00 Ls 125,000.00
8 Pagar pengaman baja L Ø 12 mm -- 2.00 Ls 750,000.00
Sub Total

1 Pipa GI Medium A Ø 400 mm -- 23.70 m 5,462,500.00
4 All Flange Bend GI 45° Ø 400 mm -- 4.00 bh 4,135,400.00
5 Tee Verlop GI Ø 400 × 160 mm -- 1.00 bh 14,636,358.41
6 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00
7 Gate Valve Ø 50 mm -- 2.00 bh 954,500.00
8 Air Valve GI Ø 50 mm -- 1.00 bh 720,935.00
9 Flange Steel Ø 400 mm -- 7.00 bh 1,341,820.00
10 Flange Steel Ø 50 mm -- 4.00 bh 80,270.00
11 Street box 32 1.00 bh 483,398.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5)

14 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00
15 Mur baut 3/4 × 10 cm -- 120.00 bh 12,650.00
16 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00
Sub Total

1 Pemasangan pipa GI medium A Ø 400 mm 35 23.70 m 290,455.50
2 Pengelasan sambungan pipa dan Flange Steel (2x las) -- 8.00 ttk 701,268.83
3 Pemotongan pipa -- 3.00 ttk 350,634.41
4 Pemasangan box air valve dari besi plat -- 1.00 Ls 225,000.00
5 Koneksi pipa HDPE Ø 400 × 400 mm -- 2.00 Ls 1,600,000.00
Sub Total
1 Pengecetan pipa dan besi yang tampak (3x cat) 34 51.38 m2 201,487.00
2 Pengaman dari pipa besi Ø 400 mm -- 1.00 Ls 400,000.00
3 Pembersihan lokasi/izin -- 1.00 Ls 150,000.00
Sub Total
TOTAL
CIAN BIAYA PEMBANGUNAN
ATAN PIPA 400 MM DENGAN BENTANG 12 M
JUMLAH HARGA (Rp)
(6)
1,427,421.34
344,252.69
86,811.50
1,865,746.00
3,724,231.54
245,043.19
7,253,103.00
8,149,977.42
11,601,137.62
214,420.23
259,306.51
504,397.29
21,607,254.72
800,203.01
8,751,600.00
1,500,000.00
1,500,000.00
62,386,442.99
129,461,250.00
14,639,040.00
2,590,260.00
16,541,600.00
14,636,358.41
2,760,000.00
1,909,000.00
720,935.00
9,392,740.00
321,080.00
483,398.66
JUMLAH HARGA (Rp)
(6)
971,750.00
51,750.00
805,000.00
1,518,000.00
82,800.00
196,884,962.07
6,883,795.35
5,610,150.60
1,051,903.24
225,000.00
3,200,000.00
16,970,849.19
10,352,865.15
400,000.00
150,000.00
10,902,865.15
290,869,350.93
REKAPITULASI
PEKERJAAN : DED SPAM IKK Desa Sungkai Kecamatan Simpang Empat Kab. Banjar (PDAM)
PAKET : II
LOKASI : a) Desa Cintapuri Darussalam
KOTA/KAB. : Banjar
T.A : 2018

(1) (2) (3)
A Desa Cintapuri Darussalam

III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN 6,266,401,397.90
IV PEKERJAAN JEMBATAN PIPA 1,453,385,306.38
V PEKERJAAN CROSSING JALAN 20,675,540.11
VI PEKERJAAN LAIN-LAIN 179,388,524.41
SUB TOTAL = 18,253,223,459.80
[B] PPN 10% = 1,825,322,345.98
[C] TOTAL = [A] + [B] = 20,078,545,805.78
[D] PEMBULATAN = [C] = 20,078,546,000.00
Terbilang : Dua Puluh Milyar Tujuh Puluh Delapan Juta Lima Ratus Empat Puluh Enam Ribu Rupiah.
PEKERJAAN : DED SPAM IKK Desa Sungkai Kecamatan Simpang Empat Kab. Banjar (PDAM)
PAKET : II
LOKASI : a) Desa Cintapuri Darussalam
KOTA/KAB. : Banjar
T.A. : 2018
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)
A Desa Cintapuri Darussalam

1 Pengukuran dan pemasangan patok di sepanjang jalur pipa 1 32,948.00 m 744.00 24,513,312.00
4 Dokumentasi foto 3 phase -- 2.00 set 500,000.00 1,000,000.00
Total I 51,513,312.00

1 Pengadaan Pipa
1 Pipa HDPE S-8 PN.10 Ø 160 mm -- 32,948.00 m 311,330.50 10,257,717,314.00
Sub Total 10,257,717,314.00
Node #1 (STA 0+000)
1 Flange adaptor Ø 160 mm -- 2.00 bh 4,266,730.00 8,533,460.00
2 Tee all flange Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
3 Stub Flange HDPE Ø 160 mm -- 1.00 bh 1,295,130.00 1,295,130.00
5 Mur baut 5/8 × 10 cm -- 24.00 bh 9,545.00 229,080.00
Sub Total 11,172,595.00
Node #2 (STA 0+017)
3 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
4 Mur baut 5/8 × 10 cm -- 16.00 bh 9,545.00 152,720.00
Sub Total 5,583,480.00
Node #3, 4, 5, 6, 7, 8 , 9
1 Bend HDPE 90° × Ø 160 mm -- 7.00 bh 805,000.00 5,635,000.00
Sub Total 5,635,000.00
Node #10
1 Flange blank Ø 160 mm -- 1.00 bh 339,250.00 339,250.00
4 Mur baut 5/8 × 10 cm -- 8.00 bh 9,545.00 76,360.00
Sub Total 1,750,990.00
Total II 10,281,859,379.00

1 Galian tanah keras pipa HDPE S-8 PN.10 Ø 160 mm / Ø 6" 3 14,826.60 m3 99,160.00 1,470,205,656.00
Sub Total 1,470,205,656.00
1 Pemasangan pipa HDPE S-8 PN.10 Ø 160 mm / Ø 6" 21 32,948.00 m 116,071.28 3,824,316,524.82
Sub Total 3,824,316,524.82
Sub Total 971,879,217.08
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)
Total III 6,266,401,397.90

1 Jembatan pipa Ø 160 mm L = 2,50 m Lamp. 1 1.00 bh 33,875,757.17 33,875,757.17
Total IV 1,453,385,306.38

Pekerjaan membongkar beton 7 0.60 m3 676,655.00 405,993.00
Pemasangan beton kembali 9 0.60 m3 1,055,651.87 633,391.12
Sub Total 1,039,384.12
2 Crossing jalan aspal, pipa Ø 160 mm L = 534,00 m
Pembongkaran aspal lama 30 64.56 m2 30,510.26 1,969,742.39
Pekerjaan pengaspalan hotmix tebal 3 cm 31 64.56 m 2
273,643.33 17,666,413.60
Sub Total 19,636,155.99
Total V 20,675,540.11
Total VI 179,388,524.41
Perubahan Jembatan Pipa (sesuai Gambar Denah/Peta)
No. Tipe Jembatan Lokasi Panjang Jembatan Jenis

1 JB1 STA 0+012 3x5 A
2 JB2 STA 1+678 10,5 x 4 B
3 JB3 STA 2+965 3 x 4,8 A
4 JB4 STA 3+555 3,6 x 5 C
5 JB5 STA 3+889 3,6 x 5 C
6 JB6 STA 4+411 3 x 5,5 A
7 JB7 STA 4+942 3 x 5,5 A
8 JB8 STA 5+478 3,6 x 5 C
9 JB9 STA 5+954 3,6 x 3,6 C
10 JB10 STA 6+484 3,6 x 5,5 C
11 JB11 STA 7+000 3x5 A
12 JB12 STA 7+491 3 x 5,6 A
13 JBX1 STA 7+969 2,5 x 6,1 D
14 JBX2 STA 8+477 2,7 x 6 E
15 JB13 STA 8+974 3x7 A
16 JB14 STA 9+483 3x6 A
17 JB15 STA 10+086 3x6 A
18 JB16 STA 10+459 18 x 4 F
19 JB17 STA 10+700 20 x 3,5 G
20 JB18 STA 22+373 12 x 4 H
21 JB19 STA 26+202 10 x 4 I
22 JB20 STA 27+521 4x4 J
23 JB21 STA 28+136 4x4 J
24 JB22 STA 29+771 11 x 4 K
25 JB23 STA 32+555 3x4 A
26 JB24 STA 32+870 15 x 4 L
Kesimpulan:
1 Lamp. 1 2,50 m
JBX1 1
2 Lamp. 2 2,70 m
JBX2 2
3 Lamp. 3 3,00 m
JB1 3
JB3 4
JB6 5
JB7 6
JB11 7
JB12 8
JB13 9
JB14 10
JB15 11
JB23 12
4 Lamp. 4 3,60 m
JB4 13
JB5 14
JB8 15
JB9 16
JB10 17
5 Lamp. 5 4,00 m
JB20 18
JB21 19
6 Lamp. 6 10,50 m
JB2 20
7 Lamp. 7 10,00 m
JB19 21
8 Lamp. 8 11,00 m
JB22 22
9 Lamp. 9 12,00 m
JB18 23
10 Lamp. 10 15,00 m
JB24 24
11 Lamp. 11 18,00 m
JB16 25
12 Lamp. 12 20,00 m
JB17 26
Perubahan Jembatan Pipa (update 10/10/18)
Lokasi Panjang Jembatan

No. Lampiran RAB
Detail Peta (m)
1 Lamp. 1 2.50
1 JB13 STA 7+969 STA 7+969
2 Lamp. 2 2.70
2 JB14 STA 8+477 STA 8+477
3 Lamp. 3 3.00
3 JB01 STA 0+012 STA 0+012
4 JB03 STA 2+965 STA 2+965
5 JB06 STA 4+411 STA 4+411
6 JB07 STA 4+942 STA 4+942
7 JB11 STA 7+000 STA 7+000
8 JB12 STA 7+491 STA 7+491
9 JB15 STA 8+974 STA 8+974
10 JB16 STA 9+483 STA 9+483
11 JB17 STA 10+086 STA 10+086
12 JB25 STA 32+555 STA 32+555
4 Lamp. 4 3.60
13 JB04 STA 3+555 STA 3+555
14 JB05 STA 3+889 STA 3+555
15 JB08 STA 5+478 STA 3+555
16 JB09 STA 5+954 STA 3+555
17 JB10 STA 6+484 STA 6+484
5 Lamp. 5 4.00
18 JB22 STA 27+521 STA 27+521
19 JB23 STA 28+136 STA 28+136
6 Lamp. 6 10.00
20 JB21 STA 26+202 STA 26+202
7 Lamp. 7 10.50
21 JB02 STA 1+678 STA 1+678
8 Lamp. 8 11.00
22 JB24 STA 29+711 STA 29+711
9 Lamp. 9 12.00
23 JB20 STA 22+373 STA 29+711
10 Lamp. 10 15.00
24 JB26 STA 32+870 STA 32+870
11 Lamp. 11 18.00
25 JB18 STA 10+459 STA 10+459
12 Lamp. 12 20.00
26 JB19 STA 10+700 STA 10+700
JB10 JB25 JB11 JB12
JB01
JB02
JB03
JB04
JB05
JB06
JB07
JB08
JB09
JB13
JB14
JB15
JB16
JB17
JB18
JB19
JB20
JB21
JB22
JB23
JB24
JB26
JEMBATAN PIPA
JEMBATAN PIPA 160 MM DENGAN BENTANG 2,50 M
JB13 (STA 7+969)
Lamp. 1
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 1,792,657.60
2 Abutmen Utama
Beton (K-200) 10 0.51 m3 1,032,323.23 524,420.20
Besi 11 80.49 kg 14,220.13 1,144,623.77
Bekisting 12 4.92 m2 413,440.40 2,034,126.77
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
Sub Total 4,797,722.86

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 64.00 bh 12,650.00 809,600.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 18,491,018.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

3 Pemotongan pipa -- 3.00 ttk 140,253.77 420,761.30
Sub Total 7,687,326.79
1 Pengecetan pipa dan besi yang tampak (3x cat) 34 2.76 m2 201,487.00 557,031.27
Sub Total 1,107,031.27
TOTAL 33,875,757.17
JEMBATAN PIPA
JB14 (STA 8+477)
Lamp. 2
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 1,792,657.60
2 Abutmen Utama
Beton (K-200) 10 0.51 m3 1,032,323.23 524,420.20
Besi 11 80.49 kg 14,220.13 1,144,623.77
Bekisting 12 4.92 m2 413,440.40 2,034,126.77
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
Sub Total 4,797,722.86

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 64.00 bh 12,650.00 809,600.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 18,615,218.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 7,745,417.89
Sub Total 1,127,286.95
TOTAL 34,078,303.95
JEMBATAN PIPA
JB1 (STA 0+012), JB3 (STA 2+965), JB6 (STA 4+411), JB7 (STA 4+942), JB11 (STA 7+000), JB12 (STA 7+491), JB15 (STA
8+974), JB16 (STA 9+483), JB17 (STA 10+086) dan JB25 (STA 32+555)
Lamp. 3
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 1,792,657.60
2 Abutmen Utama
Beton (K-200) 10 0.51 m3 1,032,323.23 524,420.20
Besi 11 80.49 kg 14,220.13 1,144,623.77
413,440.40 2,034,126.77
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
Sub Total 4,797,722.86

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 64.00 bh 12,650.00 809,600.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 18,801,518.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 7,832,554.54
Sub Total 1,157,670.48
TOTAL 34,382,124.13
JEMBATAN PIPA
JB4 (STA 3+555), JB5 (STA 3+889), JB8 (STA 5+478), JB9 (STA 5+954) dan JB10 (STA 6+484)
Lamp. 4
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

186,993.00 37,445.35
Sub Total 1,792,657.60
2 Abutmen Utama
Beton (K-200) 10 0.51 m3 1,032,323.23 524,420.20
Besi 11 80.49 kg 14,220.13 1,144,623.77
413,440.40 2,034,126.77
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
Sub Total 4,797,722.86

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 64.00 bh 12,650.00 809,600.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 19,174,118.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 8,006,827.84
Sub Total 1,218,437.52
TOTAL 34,989,764.47
JEMBATAN PIPA
JB22 (STA 27+521) dan JB23 (STA 28+136)
Lamp. 5
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 1,792,657.60
2 Abutmen Utama
Beton (K-200) 10 0.51 m3 1,032,323.23 524,420.20
Besi 11 80.49 kg 14,220.13 1,144,623.77
Bekisting 12 4.92 m2 413,440.40 2,034,126.77
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
Sub Total 4,797,722.86

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 64.00 bh 12,650.00 809,600.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 19,422,518.66
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

Sub Total 8,123,010.04
Sub Total 1,258,948.89
TOTAL 35,394,858.04
JEMBATAN PIPA
JB21 (STA 26+202)
Lamp. 6
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

77,765.00 344,252.69
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
382,070.60 10,720,901.04
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
382,070.60 466,126.13
9,472,100.00 666,835.84
Sub Total 56,035,489.91

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 80.00 bh 12,650.00 1,012,000.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 23,878,998.66

Sub Total 9,865,743.04
Sub Total 4,440,756.63
TOTAL 97,945,219.77
JEMBATAN PIPA
JB2 (STA 1+678)
Lamp. 7
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

77,765.00 344,252.69
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
382,070.60 10,720,901.04
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
382,070.60 466,126.13
9,472,100.00 700,177.63
Sub Total 57,396,283.98

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 80.00 bh 12,650.00 1,012,000.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 24,189,498.66

Sub Total 10,010,970.79
Sub Total 4,623,337.59
TOTAL 99,944,322.55
JEMBATAN PIPA
JB24 (STA 32+870)
Lamp. 8
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

77,765.00 344,252.69
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
382,070.60 10,720,901.04
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
382,070.60 466,126.13
9,472,100.00 733,519.42
Sub Total 58,757,078.05

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 80.00 bh 12,650.00 1,012,000.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 25,120,998.66

Sub Total 10,446,654.04
Sub Total 4,885,631.05
TOTAL 102,934,593.33
JEMBATAN PIPA
JB20 (STA 22+373)
Lamp. 9
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

77,765.00 344,252.69
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
382,070.60 10,720,901.04
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
382,070.60 466,126.13
9,472,100.00 800,203.01
Sub Total 61,478,666.19

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 80.00 bh 12,650.00 1,012,000.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 25,120,998.66

Sub Total 10,446,654.04
Sub Total 5,171,080.45
TOTAL 105,941,630.88
JEMBATAN PIPA
JB26 (STA 32+870)
Lamp. 10
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

77,765.00 344,252.69
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
382,070.60 10,720,901.04
Beton (K-200) 10 0.21 m3 1,032,323.23 211,884.34
Besi 11 19.17 kg 14,220.13 272,573.35
382,070.60 466,126.13
9,472,100.00 1,000,253.76
Sub Total 69,643,430.63

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 88.00 bh 12,650.00 1,113,200.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
10 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 27,085,198.66

Sub Total 11,318,020.54
Sub Total 6,266,566.18
TOTAL 118,037,447.54
JEMBATAN PIPA
JB18 (STA 10+459)
Lamp. 11
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

77,765.00 344,252.69
186,993.00 86,811.50
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
413,440.40 11,601,137.62
Beton (K-200) 10 0.21 m3 1,017,548.33 208,851.79
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
4 Pemasangan baja WF 2× 200.100.5.8 mm -- 1,065.00 kg 30,432.75 32,410,882.08
9,472,100.00 1,200,304.51
Sub Total 78,723,670.25

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)
12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 88.00 bh 12,650.00 1,113,200.00
14 Mur baut 5/8 × 10 cm -- 24.00 bh 10,350.00 248,400.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 28,446,338.66

Sub Total 11,753,703.79
Sub Total 9,053,107.85
TOTAL 131,701,052.08
JEMBATAN PIPA
JB19 (STA 10+700)
Lamp. 12
NO. HARGA SATUAN

ANALISA (Rp)
(1) (2) (3) (4) (5) (6)

186,993.00 86,811.50
Sub Total 3,724,231.54
2 Abutmen Utama
Beton (K-200) 10 7.03 m3 1,032,323.23 7,253,103.00
Besi 11 573.13 kg 14,220.13 8,149,977.42
413,440.40 11,601,137.62
Beton (K-200) 10 0.21 m3 1,017,548.33 208,851.79
Besi 11 19.17 kg 14,220.13 272,573.35
413,440.40 504,397.29
4 Pemasangan baja WF 2× 200.100.5.8 mm -- 1,183.33 kg 30,432.75 36,012,091.20
9,472,100.00 1,333,671.68
Sub Total 84,166,846.54

4 Tee HDPE Ø 160 mm -- 1.00 bh 994,175.00 994,175.00
5 Gate Valve Ø 160 mm -- 1.00 bh 2,760,000.00 2,760,000.00
6 Gate Valve Ø 50 mm -- 1.00 bh 954,500.00 954,500.00
NO. HARGA SATUAN
ANALISA (Rp)
(1) (2) (3) (4) (5) (6)
12 Bend HDPE 90° Ø 160 mm -- 1.00 bh 805,000.00 805,000.00
13 Mur baut 3/4 × 10 cm -- 88.00 bh 12,650.00 1,113,200.00
14 Mur baut 5/8 × 10 cm -- 8.00 bh 10,350.00 82,800.00
15 Street box 32 1.00 bh 483,398.66 483,398.66
Sub Total 29,160,488.66

Sub Total 12,334,614.79
Sub Total 9,981,017.87
TOTAL 139,367,199.40
REKAPITULASI ANALISA HARGA SATUAN PEKERJAAN
No. Uraian Pekerjaan Harga Satuan (Rp)

(1) (2) (3)
1 1 m Pengukuran dan pematokan kembali 1,013.19
2 1 m3 Penggalian tanah biasa sedalam 1 m 107,482.50
3 1 m3 Menggali tanah keras sedalam 1 m 99,160.00
4 1 m3 Pengurugan kembali galian tanah 77,765.00
5 1 m3 Pengurugan dengan pasir urug 186,993.00
6 1 m3 Pembuangan tanah sejauh 30 m 46,576.00
7 1 m3 Pembongkaran beton bertulang 676,655.00
8 1 m Pemancangan kayu galam Ø8-10, panjang 4 m 11,376.50
9 1 m3 Membuat lantai kerja dengan beton mutu f'c = 14,5 MPa, slump (120±20) mm (K-175) 1,055,651.87
10 1 m3 Membuat beton mutu f'c = 16,9 MPa, slump (120±20) mm (K-200) 1,032,323.23
11 1 kg Pembesian dengan besi polos 14,220.13
12 1 m2 Pemasangan bekisting beton 413,440.40
13 1 m2 Pemasangan dinding bata merah (5x11x22) cm tebal 1/2 batu campuran 1 SP : 3 PP 134,356.50
14 1 m2 Pemasangan plesteran 1 SP : 3 PP tebal 15 mm 86,558.90
15 1 m2 Pemasangan acian 52,811.00
16 1 m Pemasangan pipa tanam Ø 63 mm 57,531.93
23 1 m Pengetesan pipa Ø 63 mm, panjang 400 m 2,210.42
30 1 m2 Pembongkaran aspal lama 30,510.26
31 1 m2 Pekerjaan jalan hotmix tebal 3 cm (per 150 m2) 273,643.33
32 1 buah Pemasangan Street Box Ø 200 mm 483,398.66
33 1 cm Pengelasan dengan las listrik 2,790.26
34 1 m2 Pengecatan baja galvanis manual 3 lapis 201,487.00
35 1 m Pemasangan pipa GI Ø 400 mm 290,455.50
ANALISA HARGA SATUAN PEKERJAAN
SNI Tahun 2016
Harga Satuan
No. Uraian Satuan Harga Upah (Rp) Harga Bahan (Rp)
(Rp)
(1) (2) (3) (4) (5) (6)
1 1 m Pengukuran dan pematokan kembali

6.000 Pekerja OH 137,200.00 823,200.00
0.300 Mandor OH 183,300.00 54,990.00
20.000 Bahan dan alat pematokan buah 5,000.00 100,000.00
1.000 Alat bantu Ls 35,000.00 35,000.00
Harga Satuan / 1 km 878,190.00 135,000.00
Harga Satuan / m 878.19 135.00
2 1 m Penggalian tanah biasa sedalam 1 m
3
0.750 Pekerja OH 137,200.00 102,900.00

0.025 Mandor OH 183,300.00 4,582.50
Harga Satuan 107,482.50
3 1 m3 Menggali tanah keras sedalam 1 m
1.000 Pekerja OH 95,000.00 95,000.00
0.032 Mandor OH 130,000.00 4,160.00
4 1 m3 Pengurugan kembali galian tanah
0.500 Pekerja OH 137,200.00 68,600.00
0.050 Mandor OH 183,300.00 9,165.00
5 1 m3 Pengurugan dengan pasir urug
0.300 Pekerja OH 137,200.00 41,160.00
0.010 Mandor OH 183,300.00 1,833.00
1.200 Pasir urug m3 120,000.00 144,000.00
Harga Satuan 42,993.00 144,000.00
6 1 m3 Pembuangan tanah sejauh 30 m
0.330 Pekerja OH 137,200.00 45,276.00
0.010 Mandor OH 130,000.00 1,300.00
7 1 m3 Pembongkaran beton bertulang
6.667 Pekerja OH 95,000.00 633,365.00
0.333 Mandor OH 130,000.00 43,290.00
8 1 m Pemancangan kayu galam Ø8-10, panjang 4 m
0.050 Pekerja OH 95,000.00 4,750.00
0.003 Tukang Kayu OH 120,000.00 360.00
0.001 Kepala Tukang OH 183,300.00 183.30
0.004 Mandor OH 183,300.00 733.20
1.000 Kayu dolken/galam Ø 8-10 cm, panjang 4 m m 3,750.00 3,750.00
0.002 Timbris unit 400,000.00 800.00
0.002 Kereta (gerobak) dorong unit 400,000.00 800.00
Harga Satuan 6,026.50 5,350.00
9 1 m3 Membuat lantai kerja dengan beton mutu f'c = 14,5 MPa, slump (120±20) mm (K-175)
1.650 Pekerja OH 137,200.00 226,380.00
0.275 Tukang Batu OH 120,000.00 33,000.00
0.028 Kepala Tukang OH 130,000.00 3,640.00
0.083 Mandor OH 183,300.00 15,213.90
326.000 Semen Portland (PC) kg 1,500.00 489,000.00
0.543 Pasir beton m 3
162,000.00 87,942.86
0.762 Kerikil m3 206,600.00 157,475.11
215.000 Air bersih liter 200.00 43,000.00
Harga Satuan 278,233.90 777,417.97
Harga Satuan
(Rp)
(1) (2) (3) (4) (5) (6)
10 1 m3 Membuat beton mutu f'c = 16,9 MPa, slump (120±20) mm (K-200)
1.650 Pekerja OH 95,000.00 156,750.00
0.275 Tukang Batu OH 168,300.00 46,282.50
0.028 Kepala Tukang OH 183,300.00 5,132.40
0.083 Mandor OH 130,000.00 10,790.00
0.522 Pasir beton m 3
162,000.00 84,587.14
0.764 Kerikil m3 206,600.00 157,781.19
215.000 Air bersih liter 200.00 43,000.00
Harga Satuan 218,954.90 813,368.33
11 1 kg Pembesian dengan besi polos
0.070 Pekerja OH 137,200.00 9,604.00
0.070 Tukang Besi OH 168,300.00 11,781.00
0.007 Kepala Tukang OH 183,300.00 1,283.10
0.004 Mandor OH 183,300.00 733.20
10.500 Besi beton polos kg 11,000.00 115,500.00
0.150 Kawat beton kg 22,000.00 3,300.00
Harga Satuan / 10 kg 23,401.30 118,800.00
Harga Satuan / kg 2,340.13 11,880.00
12 1 m Pemasangan bekisting beton
2
0.660 Pekerja OH 137,200.00 90,552.00

0.330 Tukang Kayu OH 120,000.00 39,600.00
0.033 Kepala Tukang OH 183,300.00 6,048.90
0.033 Mandor OH 183,300.00 6,048.90
0.030 Kayu papan bekisting m3 2,484,000.00 74,520.00
0.400 Paku rupa-rupa kg 24,100.00 9,640.00
0.200 Minyak bekisting liter 50,853.00 10,170.60
0.020 Balok bekisting m3 3,268,000.00 65,360.00
0.350 Plywood t = 9 mm lembar 190,000.00 66,500.00
3.000 Kayu dolken/galam Ø 8-10 cm, panjang 4 m batang 15,000.00 45,000.00
Harga Satuan 142,249.80 271,190.60
13 1 m2 Pemasangan dinding bata merah (5x11x22) cm tebal 1/2 batu campuran 1 SP : 3 PP
0.300 Pekerja OH 137,200.00 41,160.00
0.100 Tukang Batu OH 120,000.00 12,000.00
0.010 Kepala Tukang OH 130,000.00 1,300.00
0.015 Mandor OH 183,300.00 2,749.50
70.000 Bata merah buah 700.00 49,000.00
0.040 Pasir pasang m3 164,800.00 6,592.00
Harga Satuan 57,209.50 77,147.00
14 1 m2 Pemasangan plesteran 1 SP : 3 PP tebal 15 mm
0.300 Pekerja OH 137,200.00 41,160.00
0.150 Tukang Batu OH 168,300.00 25,245.00
0.015 Kepala Tukang OH 130,000.00 1,950.00
0.015 Mandor OH 183,300.00 2,749.50
0.023 Pasir pasang m3 164,800.00 3,790.40
Harga Satuan 71,104.50 15,454.40
15 1 m2 Pemasangan acian
0.200 Pekerja OH 137,200.00 27,440.00
0.100 Tukang Batu OH 168,300.00 16,830.00
0.010 Kepala Tukang OH 183,300.00 1,833.00
0.010 Mandor OH 183,300.00 1,833.00
Harga Satuan 47,936.00 4,875.00
Harga Satuan
(Rp)
(1) (2) (3) (4) (5) (6)
16 1 m Pemasangan pipa tanam Ø 63 mm
0.165 Pekerja OH 137,200.00 22,597.65
0.082 Tukang Pipa OH 168,300.00 13,860.00
0.041 Mandor OH 183,300.00 7,547.65
0.167 Mesin sambung pipa BF/EF jam 52,000.00 8,701.47
0.065 Genset jam 39,000.00 2,549.02
0.016 Scrapper jam 26,000.00 424.84
0.023 Chain Block (Takel) + kaki tiga jam 32,500.00 743.46
0.005 Truck jam 211,875.62 1,107.85
Harga Satuan 44,005.29 13,526.64
0.175 Pekerja OH 137,200.00 24,010.00
0.088 Tukang Pipa OH 168,300.00 14,726.25
0.044 Mandor OH 183,300.00 8,019.38
0.163 Genset jam 39,000.00 6,372.55
0.016 Scrapper jam 26,000.00 424.84
0.006 Truck jam 211,875.62 1,211.71
Harga Satuan 46,755.63 24,521.42
0.233 Pekerja OH 95,000.00 22,166.67
0.117 Tukang Pipa OH 168,300.00 19,635.00
0.058 Mandor OH 183,300.00 10,692.50
0.310 Genset jam 39,000.00 12,107.84
0.065 Scrapper jam 26,000.00 1,699.35
0.098 Chain Block (Takel) + kaki tiga jam 32,500.00 3,186.27
0.065 Truck jam 211,875.62 13,848.08
Harga Satuan 52,494.17 55,205.67
0.311 Pekerja OH 95,000.00 29,555.56
0.156 Tukang Pipa OH 168,300.00 26,180.00
0.078 Mandor OH 130,000.00 10,111.11
0.310 Genset jam 39,000.00 12,107.84
0.065 Scrapper jam 26,000.00 1,699.35
0.065 Truck jam 211,875.62 13,848.08
Harga Satuan 65,846.67 55,205.67
0.400 Pekerja OH 137,200.00 54,880.00
0.200 Tukang Pipa OH 168,300.00 33,660.00
0.100 Mandor OH 183,300.00 18,330.00
0.441 Genset jam 39,000.00 17,205.88
0.016 Scrapper jam 26,000.00 424.84
0.005 Truck jam 211,875.62 1,107.85
Harga Satuan 106,870.00 53,243.74
Harga Satuan
(Rp)
(1) (2) (3) (4) (5) (6)
0.300 Pekerja OH 137,200.00 41,160.00
0.080 Tukang Pipa OH 168,300.00 13,464.00
0.004 Mandor OH 183,300.00 733.20
0.200 Supervisor OH 125,000.00 25,000.00
0.150 Genset jam 39,000.00 5,850.00
0.066 Scrapper jam 26,000.00 1,716.00
0.065 Truck jam 211,875.62 13,848.08
Harga Satuan 80,357.20 35,714.08
0.400 Pekerja OH 137,200.00 54,880.00
0.080 Tukang Pipa OH 168,300.00 13,464.00
0.004 Mandor OH 183,300.00 733.20
0.200 Supervisor OH 125,000.00 25,000.00
0.150 Genset jam 39,000.00 5,850.00
0.066 Scrapper jam 26,000.00 1,716.00
0.065 Truck jam 211,875.62 13,848.08
Harga Satuan 94,077.20 35,714.08
23 1 m Pengetesan pipa Ø 63 mm, panjang 400 m
4.000 Pekerja OH 137,200.00 548,800.00
1.000 Kepala Tukang OH 183,300.00 183,300.00
3.739 Air bersih m3 20,000.00 74,775.96
1.908 Pompa jam 32,500.00 61,997.99
0.392 Genset jam 39,000.00 15,294.12
Harga Satuan / 400 m 732,100.00 152,068.07
Harga Satuan / m 1,830.25 380.17
4.000 Pekerja OH 137,200.00 548,800.00
1.000 Kepala Tukang OH 183,300.00 183,300.00
5.299 Air bersih m 3
20,000.00 105,975.00
2.309 Pompa jam 32,500.00 75,050.20
0.490 Genset jam 39,000.00 19,117.65
Harga Satuan / 400 m 732,100.00 200,142.85
Harga Satuan / m 1,830.25 500.36
4.000 Pekerja OH 137,200.00 548,800.00
1.000 Kepala Tukang OH 183,300.00 183,300.00
11.398 Air bersih m3 20,000.00 227,964.00
2.410 Pompa jam 32,500.00 78,313.25
0.588 Genset jam 39,000.00 22,941.18
Harga Satuan / 400 m 732,100.00 329,218.43
Harga Satuan / m 1,830.25 823.05
4.000 Pekerja OH 137,200.00 548,800.00
1.000 Kepala Tukang OH 183,300.00 183,300.00
24.115 Air bersih m 3
20,000.00 482,304.00
2.711 Pompa jam 32,500.00 88,102.41
0.588 Genset jam 39,000.00 22,941.18
Harga Satuan / 400 m 732,100.00 593,347.59
Harga Satuan / m 1,830.25 1,483.37
4.000 Pekerja OH 137,200.00 548,800.00
1.000 Kepala Tukang OH 183,300.00 183,300.00
Harga Satuan
(Rp)
(1) (2) (3) (4) (5) (6)
37.680 Air bersih m3 20,000.00 753,600.00
2.912 Pompa jam 32,500.00 94,628.51
0.588 Genset jam 39,000.00 22,941.18
Harga Satuan / 400 m 732,100.00 871,169.69
Harga Satuan / m 1,830.25 2,177.92
4.000 Pekerja OH 137,200.00 548,800.00
1.000 Kepala Tukang OH 183,300.00 183,300.00
65.680 Air bersih m3 20,000.00 1,313,600.00
2.912 Pompa jam 32,500.00 94,628.51
0.588 Genset jam 39,000.00 22,941.18
Harga Satuan / 400 m 732,100.00 1,431,169.69
Harga Satuan / m 1,830.25 3,577.92
4.456 Pekerja OH 137,200.00 611,363.20
1.594 Operator OH 130,000.00 207,220.00
0.697 Mandor OH 183,300.00 127,760.10
50.240 Air bersih m3 20,000.00 1,004,800.00
0.081 Pompa jam 32,500.00 2,632.50
30.000 Solar liter 8,500.00 255,000.00
Harga Satuan / 400 m 946,343.30 1,262,432.50
Harga Satuan / m 2,365.86 3,156.08
30 1 m2 Pembongkaran aspal lama
0.133 Pekerja OH 137,200.00 18,302.48
0.067 Mandor OH 183,300.00 12,207.78
31 1 m2 Pekerjaan jalan hotmix tebal 3 cm (per 150 m2)
6.000 Pekerja OH 137,200.00 823,200.00
1.000 Mandor OH 183,300.00 183,300.00
2.000 Operator OH 130,000.00 260,000.00
2.000 Pembantu Mekanik OH 95,000.00 190,000.00
1.000 Supir terampil OH 120,000.00 120,000.00
1.000 Pembantu Supir OH 95,000.00 95,000.00
180.000 Agregat kelas C m3 218,000.00 39,240,000.00
1.000 Alat bantu hotmix Ls 35,000.00 35,000.00
1.000 Vibro jam 100,000.00 100,000.00
Harga Satuan / 150 m2 1,671,500.00 39,375,000.00
Harga Satuan / m 2
11,143.33 262,500.00
32 1 buah Pemasangan Street Box Ø 200 mm
0.048 Galian tanah m3 107,482.50 5,159.16
0.016 Pondasi street box m3 1,055,651.87 16,890.43
0.019 Cor pengunci street box m3 1,055,651.87 19,951.82
0.500 Pipa PVC Ø 150 mm m 232,794.50 116,397.25
0.500 Street box buah 650,000.00 325,000.00
33 1 cm Pengelasan dengan las listrik
0.040 Pekerja OH 95,000.00 3,800.00
0.020 Tukang Besi OH 168,300.00 3,366.00
0.002 Kepala Tukang OH 183,300.00 366.60
0.002 Mandor OH 130,000.00 260.00
0.400 Kawat las listrik kg 10,000.00 4,000.00
0.300 Solar liter 8,500.00 2,550.00
0.040 Minyak pelumas liter 33,000.00 1,320.00
0.170 Alat sewa jam 72,000.00 12,240.00
Harga Satuan / 10 cm 7,792.60 20,110.00
Harga Satuan / 1 cm 779.26 2,011.00
Harga Satuan
(Rp)
(1) (2) (3) (4) (5) (6)
34 1 m2 Pengecatan baja galvanis manual 3 lapis
0.400 Pekerja OH 95,000.00 38,000.00
0.800 Tukang Cat OH 168,300.00 134,640.00
0.080 Kepala Tukang OH 183,300.00 14,664.00
0.020 Mandor OH 130,000.00 2,600.00
0.110 Cat dasar kg 25,000.00 2,750.00
0.170 Cat menie besi kg 27,500.00 4,675.00
0.080 Cat besi kg 48,000.00 3,840.00
0.010 Kuas buah 6,500.00 65.00
0.010 Tiner liter 25,300.00 253.00
Harga Satuan 189,904.00 11,583.00
35 1 m Pemasangan pipa GI Ø 400 mm
1.212 Pekerja OH 137,200.00 166,286.40
0.606 Tukang Pipa OH 168,300.00 101,989.80
0.121 Mandor OH 183,300.00 22,179.30
LISA HARGA SATUAN PEKERJAAN
SNI Tahun 2016
Jumlah (Rp)
(7)
823,200.00
54,990.00
100,000.00
35,000.00
1,013,190.00
1,013.19
102,900.00
4,582.50
107,482.50
95,000.00
4,160.00
99,160.00
68,600.00
9,165.00
77,765.00
41,160.00
1,833.00
144,000.00
186,993.00
45,276.00
1,300.00
46,576.00
633,365.00
43,290.00
676,655.00
4,750.00
360.00
183.30
733.20
3,750.00
800.00
800.00
11,376.50
226,380.00
33,000.00
3,640.00
15,213.90
489,000.00
87,942.86
157,475.11
43,000.00
1,055,651.87
Jumlah (Rp)
(7)
156,750.00
46,282.50
5,132.40
10,790.00
528,000.00
84,587.14
157,781.19
43,000.00
1,032,323.23
9,604.00
11,781.00
1,283.10
733.20
115,500.00
3,300.00
142,201.30
14,220.13
90,552.00
39,600.00
6,048.90
6,048.90
74,520.00
9,640.00
10,170.60
65,360.00
66,500.00
45,000.00
413,440.40
41,160.00
12,000.00
1,300.00
2,749.50
49,000.00
21,555.00
6,592.00
134,356.50
41,160.00
25,245.00
1,950.00
2,749.50
11,664.00
3,790.40
86,558.90
27,440.00
16,830.00
1,833.00
1,833.00
4,875.00
52,811.00
Jumlah (Rp)
(7)
22,597.65
13,860.00
7,547.65
8,701.47
2,549.02
424.84
743.46
1,107.85
57,531.93
24,010.00
14,726.25
8,019.38
15,662.65
6,372.55
424.84
849.67
1,211.71
71,277.04
22,166.67
19,635.00
10,692.50
24,364.12
12,107.84
1,699.35
3,186.27
13,848.08
107,699.83
29,555.56
26,180.00
10,111.11
24,364.12
12,107.84
1,699.35
3,186.27
13,848.08
121,052.33
54,880.00
33,660.00
18,330.00
33,761.71
17,205.88
424.84
743.46
1,107.85
160,113.74
Jumlah (Rp)
(7)
41,160.00
13,464.00
733.20
25,000.00
7,800.00
5,850.00
1,716.00
6,500.00
13,848.08
116,071.28
54,880.00
13,464.00
733.20
25,000.00
7,800.00
5,850.00
1,716.00
6,500.00
13,848.08
129,791.28
548,800.00
183,300.00
74,775.96
61,997.99
15,294.12
884,168.07
2,210.42
548,800.00
183,300.00
105,975.00
75,050.20
19,117.65
932,242.85
2,330.61
548,800.00
183,300.00
227,964.00
78,313.25
22,941.18
1,061,318.43
2,653.30
548,800.00
183,300.00
482,304.00
88,102.41
22,941.18
1,325,447.59
3,313.62
548,800.00
183,300.00
Jumlah (Rp)
(7)
753,600.00
94,628.51
22,941.18
1,603,269.69
4,008.17
548,800.00
183,300.00
1,313,600.00
94,628.51
22,941.18
2,163,269.69
5,408.17
611,363.20
207,220.00
127,760.10
1,004,800.00
2,632.50
255,000.00
2,208,775.80
5,521.94
18,302.48
12,207.78
30,510.26
823,200.00
183,300.00
260,000.00
190,000.00
120,000.00
95,000.00
39,240,000.00
35,000.00
100,000.00
41,046,500.00
273,643.33
5,159.16
16,890.43
19,951.82
116,397.25
325,000.00
483,398.66
3,800.00
3,366.00
366.60
260.00
4,000.00
2,550.00
1,320.00
12,240.00
27,902.60
2,790.26
Jumlah (Rp)
(7)
38,000.00
134,640.00
14,664.00
2,600.00
2,750.00
4,675.00
3,840.00
65.00
253.00
201,487.00
166,286.40
101,989.80
22,179.30
290,455.50
DAFTAR HARGA SATUAN UPAH DAN BAHAN
No. Uraian Pekerja Upah (Rp) Satuan

(1) (2) (3) (4)
A UPAH
1 Pekerja 137,200.00 OH
2 Tukang batu 168,300.00 OH
3 Tukang kayu 168,300.00 OH
4 Tukang besi 168,300.00 OH
5 Tukang pipa 168,300.00 OH
6 Tukang Cat 168,300.00 OH
7 Kepala Tukang 183,300.00 OH
8 Operator 130,000.00 OH
9 Pembantu Mekanik 95,000.00 OH
10 Supir Terampil 120,000.00 OH
11 Pembantu Supir 95,000.00 OH
12 Mandor 183,300.00 OH
13 Supervisor 125,000.00 OH
B BAHAN DAN ALAT

1 Pasir urug 120,000.00 m3
2 Bata merah 700.00 buah
3 Semen Portland (PC) 1,500.00 kg
4 Pasir pasang 164,800.00 m3
5 Air bersih 20,000.00 m3
6 Pompa 32,500.00 hari
7 Kayu papan bekisting 2,484,000.00 m3
8 Paku rupa-rupa 24,100.00 kg
9 Minyak bekisting 50,853.00 liter
10 Balok bekisting 3,268,000.00 m3
11 Plywood t = 9 mm 190,000.00 lembar
12 Kayu dolken/galam Ø 8-10 cm, panjang 4 m 15,000.00 batang
13 Pasir beton 162,000.00 m3
14 Kerikil 206,600.00 m3
15 Besi beton polos 11,000.00 kg
16 Kawat beton 22,000.00 kg
17 Bahan dan alat pematokan 5,000.00 buah
18 Alat bantu 35,000.00 Ls
19 Agregat kelas C 218,000.00 m3
20 Balok kayu ulin 9,472,100.00 m3
21 Angkur baut Ø 22 mm 91,162.50 buah
22 Kawat las listrik 10,000.00 kg
23 Solar 8,500.00 liter
24 Minyak pelumas 33,000.00 liter
25 Cat dasar 25,000.00 kg
26 Cat menie besi 27,500.00 kg
27 Cat besi 48,000.00 kg
28 Kuas 6,500.00 buah
29 Tiner 25,300.00 liter
C HARGA PIPA
(1) (2) (3) (4)
1 Pipa HDPE S-8 PN.10 Ø 160 mm 311,330.50 m
2 Pipa HDPE S-8 PN.10 Ø 200 mm 504,319.50 m
3 Pipa HDPE S-8 PN.10 Ø 300 mm 1,202,594.50 m
4 Pipa HDPE S-8 PN.10 Ø 400 mm 1,934,131.50 m
5 Pipa GIP Medium A Ø 160 mm 621,000.00 m
6 Pipa GIP Medium A Ø 300 mm 2,147,441.00 m
7 Pipa GIP Medium A Ø 400 mm 5,462,500.00 m
7 Pipa PVC Ø 150 mm 232,794.50 m
D HARGA AKSESORIS JEMBATAN PIPA

1 Stub Flange HDPE Ø 110 mm 605,705.00 buah
1 Stub flange HDPE Ø 160 mm 1,295,130.00 buah
3 All Flange Bend GI 45° Ø 160 mm 637,560.00 buah
4 All Flange Bend GI 45° Ø 300 mm 2,470,200.00 buah
5 All Flange Bend GI 45° Ø 400 mm 4,135,400.00 buah
5 Tee Verlop GI Ø 160 mm × 110 mm 362,940.00 buah
6 Tee Verlop GI Ø 300 mm × 50 mm 725,880.00 buah
7 Tee Verlop GI Ø 400 mm × 160 mm 14,636,358.41 buah
8 Tee Verlop GI Ø 400 mm × 300 mm 12,500,000.00 buah
7 Air valve Ø 50 mm 720,935.00 buah
8 Gate valve resilient Ø 400 mm 52,900,000.00 buah
9 Gate valve Ø 300 mm 10,666,250.00 buah
13 Gate valve Ø 50 mm 954,500.00 buah
14 Flange Steel Ø 160 mm 223,790.00 buah
16 Flange Steel Ø 400 mm 1,341,820.00 buah
17 Giboult Joint Ø 160 mm 797,500.00 buah
18 Giboult Joint Ø 110 mm 429,000.00 buah
19 Giboult Joint Ø 250 mm 1,155,000.00 buah
21 Unequal tee HDPE Ø 300×200 mm 1,871,100.00 buah
E HARGA ALAT
1 Vibro 100,000.00 unit/jam
2 Alat bantu hotmix 35,000.00 Ls
3 Mesin sambung pipa BF/EF 52,000.00 jam
4 Genset 39,000.00 jam
5 Scrapper 26,000.00 jam
6 Chain Block (Takel) + kaki tiga 32,500.00 jam
7 Truck 211,875.62 jam
F HARGA AKSESORIS JEMBATAN PIPA

1 Tee HDPE Ø 160 mm (6") 994,175.00 buah
2 Tee HDPE Ø 200 mm (8") 1,712,005.00 buah
(1) (2) (3) (4)
3 Tee HDPE Ø 250 mm (10") 2,705,720.00 buah
4 Equal tee HDPE Ø 400 mm (16") 9,739,810.00 buah
5 Reducer HDPE Ø 250 mm x 200 mm 1,434,510.00 buah
8 Reducer HDPE Ø 160 mm x 110 mm 733,700.00 buah
10 Stub End HDPE Ø 300 mm (12") 3,745,895.00 buah
13 Rubber packing jadi Ø 400 mm 97,175.00 buah
17 Mur baut ¾ x 5 cm 23,345.00 buah
18 Mur baut 5/8 x 5 cm 9,545.00 buah
19 Mur baut 3/4 × 10 cm 12,650.00 buah
20 Mur baut 5/8 × 10 cm 10,350.00 buah
21 Bend HDPE 90° x 400 mm 5,052,125.00 buah
24 Bend HDPE 90° x 200 mm 925,750.00 buah
25 Bend HDPE 90° x 160 mm 805,000.00 buah
26 Stub Flange PE-100(PN8) + Backing Ring Ø 400 mm 7,319,520.00 buah
30 Street box 650,000.00 buah
31 Flange Adaptor for HDPE DCl-JIS 10 K Ø 200 mm 4,266,730.00 buah
32 Flange blank steel Ø 160 mm 339,250.00 buah

RAB SPAM IKK Wilayah Cinta Puri 12.10.18

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

RAB SPAM IKK Wilayah Cinta Puri 12.10.18

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

NO. URAIAN PEKERJAAN HARGA (Rp)

Banjarmasin, 9 Agustus 2017

NO. URAIAN PEKERJAAN HARGA (Rp)

A Jalan Irigasi, Desa Kayu Bawang, Kecamatan Gambut

II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN -

III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN -

IV PEKERJAAN JEMBATAN PIPA -

V PEKERJAAN CROSSING JALAN -

Banjarmasin, 9 Agustus 2017

Dedi Sutisna, AMd

A Jalan Irigasi, Desa Kayu Bawang, Kecamatan Gambut

II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN

III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN

IV PEKERJAAN JEMBATAN PIPA

V PEKERJAAN CROSSING JALAN

(1) (2) (3) (4) (5) (6)

Pembuatan Jembatan Pipa Ø 160 mm Bentang: 13.00 m

III PEKERJAAN PENGADAAN PIPA GI DAN AKSESORIS

(1) (2) (3) (4) (5) (6)

IV PEKERJAAN PEMASANGAN PIPA GI DAN AKSESORIS

NO. URAIAN PEKERJAAN HARGA (Rp)

II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN 16,857,397,167.50

III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN 2,497,204,563.64

IV PEKERJAAN JEMBATAN PIPA 1,057,599,372.95

V PEKERJAAN CROSSING JALAN 91,063,245.71

VI PEKERJAAN LAIN-LAIN 48,771,508.79

B Jalan Pematang - Pamanjatan - Arah Intake Manarap

II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN 3,908,042,515.00

III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN 614,315,785.94

0 PEKERJAAN JEMBATAN PIPA -

IV PEKERJAAN LAIN-LAIN 19,035,864.59

NO. HARGA SATUAN

II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN

III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN

IV PEKERJAAN JEMBATAN PIPA

V PEKERJAAN CROSSING JALAN

B Jalan Pematang - Pamanjatan - Arah Intake Manarap

II PEKERJAAN PENGADAAN PIPA DAN AKSESORIS JARINGAN

III PEKERJAAN PEMASANGAN PIPA DAN AKSESORIS JARINGAN

NO. HARGA SATUAN

(1) (2) (3) (4) (5) (6)

Pembuatan Jembatan Pipa Ø 400 mm Bentang: 3.00 m

III PEKERJAAN PENGADAAN PIPA GI DAN AKSESORIS

(1) (2) (3) (4) (5) (6)

IV PEKERJAAN PEMASANGAN PIPA GI DAN AKSESORIS

NO. HARGA SATUAN

(1) (2) (3) (4) (5) (6)

Pembuatan Jembatan Pipa Ø 400 mm Bentang: 4.00 m

III PEKERJAAN PENGADAAN PIPA GI DAN AKSESORIS

(1) (2) (3) (4) (5) (6)

IV PEKERJAAN PEMASANGAN PIPA GI DAN AKSESORIS

NO. HARGA SATUAN

Pembuatan Jembatan Pipa Ø 400 mm Bentang: 8.00 m

III PEKERJAAN PENGADAAN PIPA GI DAN AKSESORIS

IV PEKERJAAN PEMASANGAN PIPA GI DAN AKSESORIS

NO. HARGA SATUAN

(1) (2) (3) (4) (5)

Pembuatan Jembatan Pipa Ø 400 mm Bentang: 10.00 m

III PEKERJAAN PENGADAAN PIPA GI DAN AKSESORIS

(1) (2) (3) (4) (5)

IV PEKERJAAN PEMASANGAN PIPA GI DAN AKSESORIS

JUMLAH HARGA (Rp)

NO. HARGA SATUAN