RENCANA ANGGARAN BIAYA

PEKERJAAN PENGADAAN DAN PEMASANGAN SAMBUNGAN LANGGANAN NON STANDAR DIA. 100 MM
LOKASI : CARSTENSZ - CABANG GADING SERPONG
PERUMDAM TIRTA KERTA RAHARJA KABUPATEN TANGERANG

HARGA SATUAN JUMLAH HARGA JUMLAH HARGA

NO URAIAN PEKERJAAN VOL SAT BAHAN UPAH BAHAN UPAH BAHAN + UPAH
(Rp) (Rp) (Rp) (Rp) (Rp)

I PEKERJAAN PERSIAPAN
1 Transportasi dan Mobilisasi 1,00 Ls - 400.000,00 - 400.000,00 400.000,00
2 Dokumentasi / As Built Drawing 1,00 Ls - 2.250.000,00 - 2.250.000,00 2.250.000,00
3 Los Kerja/Bedeng 1,00 Ls - 6.000.000,00 - 6.000.000,00 6.000.000,00
Sub Total I - 8.650.000,00 8.650.000,00

II PEKERJAAN TANAH
1 Boring dia. 200 mm 18,00 M - 258.594,00 - 4.654.692,00 4.654.692,00
2 Pit Boring dia. 200 mm 2,00 Titik 159.998,00 248.805,00 319.996,00 497.610,00 817.606,00
(Termasuk Galian Tanah Keras, Galian Tanah Biasa, Buangan Tanah,
Urugan Tanah dan Urugan Pasir Urug)
3 Boring dia. 100 mm 12,00 M - 129.298,00 - 1.551.576,00 1.551.576,00
4 Pit Boring dia. 100 mm 1,00 Titik 59.999,00 88.711,00 59.999,00 88.711,00 148.710,00
(Termasuk Galian Tanah Keras, Galian Tanah Biasa, Buangan Tanah,
Urugan Tanah dan Urugan Pasir Urug)
5 Pit Boring dia. 300 mm (Titik Interkoneksi) 1,00 Titik 247.996,00 368.258,00 247.996,00 368.258,00 616.254,00
(Termasuk Galian Tanah Keras, Galian Tanah Biasa, Buangan Tanah,
Urugan Tanah dan Urugan Pasir Urug)
6 Bongkaran Rabat Beton 0,41 M3 - 1.104.527,00 - 452.856,07 452.856,07
7 Perbaikan Rabat Beton 0,52 M3 1.692.808,00 294.156,00 880.260,16 152.961,12 1.033.221,28
8 Perbaikan Taman Median Jalan 1,00 Ls 850.000,00 - 850.000,00 - 850.000,00
9 Biaya Interkoneksi dia 300 mm 1,00 Ls - 2.100.000,00 - 2.100.000,00 2.100.000,00
Sub Total II 2.358.251,16 9.866.664,19 12.224.915,35

III PEK. PEMAS. PIPA & ASESORIES (SNI 4829.2:2012)

1 Pipa HDPE SDR 17 (PN 10) PE 100 DN 200 mm 18,00 M 503.400,00 73.820,00 9.061.200,00 1.328.760,00 10.389.960,00
2 Pipa HDPE SDR 17 (PN 10) PE 100 DN 100 mm 12,00 M 152.200,00 44.039,00 1.826.400,00 528.468,00 2.354.868,00
3 Pengetesan Pipa HDPE DN 200 mm 12,00 M - 1.878,00 - 22.536,00 22.536,00
4 Pengetesan Pipa HDPE DN 100 mm 12,00 M - 1.565,00 - 18.780,00 18.780,00
JUNCTION 1
1 Flange Adaptor PN-10 dia. 300 mm 2,00 Buah 3.401.000,00 - 6.802.000,00 - 6.802.000,00
2 Stub End HDPE dia 300 mm (mur baut, gascet, flange) 2,00 Buah 2.521.500,00 - 5.043.000,00 - 5.043.000,00
- Loss Flange PN 10 dia 300 mm 2,00 Buah 957.500,00 - 1.915.000,00 - 1.915.000,00
3 Unequal Tee dia 300 x 200 mm 1,00 Buah 5.949.600,00 155.881,00 5.949.600,00 155.881,00 6.105.481,00
4 Equal Tee dia 200 x 200 mm 2.093.500,00 74.160,00
5 Gate Valve All Flange PN 10 dia 200 mm 1,00 Buah 16.928.400,00 400.677,00 16.928.400,00 400.677,00 17.329.077,00
Resilent Seat Gate Valve, Ductile Iron Body, Epoxy Coating Internally &
Externally Bolt, Certificate Of Origin Europe, Sertifikat Garansi Produk
minimal 10 Tahun
- Stub End HDPE dia 200 mm (mur baut, gascet flange) 2,00 Buah 901.100,00 - 1.802.200,00 - 1.802.200,00
- Loss Flange dia 200 mm 2,00 Buah 664.000,00 - 1.328.000,00 - 1.328.000,00
- Box Street Sedang 1,00 Buah 221.000,00 - 221.000,00 - 221.000,00
6 End Cap HDPE dia 200 mm 1,00 Buah 1.198.700,00 43.677,00
7 Reducer HDPE dia 200 x 100 mm 1,00 Buah 1.546.200,00 59.181,00
8 Gate Valve All Flange PN 10 dia 100 mm 1,00 Buah 6.316.700,00 220.988,00 6.316.700,00 220.988,00 6.537.688,00
Resilent Seat Gate Valve, Ductile Iron Body, Epoxy Coating Internally &
Externally Bolt, Certificate Of Origin Europe, Sertifikat Garansi Produk
minimal 10 Tahun
- Stub End HDPE dia 100 mm (mur baut, gascet flange) 2,00 Buah 510.000,00 - 1.020.000,00 - 1.020.000,00
- Loss Flange dia 100 mm 2,00 Buah 346.200,00 - 692.400,00 - 692.400,00
- Box Street Sedang 1,00 Buah 221.000,00 - 221.000,00 - 221.000,00
Sub Total III 59.126.900,00 2.676.090,00 61.802.990,00

IV PEKERJAAN THRUST BLOCK

1 Unequal Tee dia 300 x 100 mm 1,00 Buah 1.223.165,00 - 1.223.165,00 - 1.223.165,00
2 Equal Tee dia 200 x 200 mm 1,00 Buah 546.056,00 - 546.056,00 - 546.056,00
3 Reducer 200 x 100 mm 1,00 Buah 109.211,00 - 109.211,00 - 109.211,00
4 Gate Valve dia. 200 mm 1,00 Buah 196.580,00 - 196.580,00 - 196.580,00
5 Gate Valve dia. 100 mm 1,00 Buah 69.895,00 - 69.895,00 - 69.895,00
Sub Total IV 2.144.907,00 - 2.144.907,00

V PEKERJAAN CHAMBER
Pekerjaan Tanah
1 Galian Tanah Biasa 8,26 M3 - 108.682,00 - 897.713,32 897.713,32
2 Urugan Tanah 1,22 M3 - 36.155,00 - 44.109,10 44.109,10
3 Buangan Tanah 7,04 M3 - 81.867,00 - 576.343,68 576.343,68
Pekerjaan Beton
1 Lantai Kerja 0,19 M3 1.692.808,00 294.156,00 321.633,52 55.889,64 377.523,16
2 Urugan Pasir dengan Pasir Urug 0,19 M3 399.994,00 43.474,00 75.998,86 8.260,06 84.258,92
3 Dinding Beton Bertulang 1,35 M3 7.473.791,00 1.243.935,00 10.089.617,85 1.679.312,25 11.768.930,10
4 Plat Atap 0,16 M3 7.473.791,00 1.243.935,00 1.195.806,56 199.029,60 1.394.836,16
5 Plat Lantai 0,57 M3 4.498.285,00 1.243.419,00 2.564.022,45 708.748,83 3.272.771,28
6 Plesteran Hydrostop Waterproofing t = 1.5 mm 17,76 M2 165.000,00 33.360,00 2.930.400,00 592.473,60 3.522.873,60
7 Tangga Chamber Besi Ulir 13 mm berikut pemasangan 16,66 Kg 12.458,00 2.257,00 207.550,28 37.601,62 245.151,90
8 Tutup Manhole Logo PDAM 1,00 Buah 3.393.300,00 500.000,00 3.393.300,00 300.000,00 3.693.300,00
 HARGA SATUAN JUMLAH HARGA JUMLAH HARGA
NO URAIAN PEKERJAAN VOL SAT BAHAN UPAH BAHAN UPAH BAHAN + UPAH
(Rp) (Rp) (Rp) (Rp) (Rp)
Pek. Pemas. Pipa & Aksessoris
1 Siemens Sitrans F M MAG 8000 Power Battery DN 100 1,00 Buah 66.510.200,00 467.635,00 66.510.200,00 467.635,00 66.977.835,00
- SITRANS F M MAG 8000 W EN 1092-1, PN 16, Conforms to PED
EPDM liner and Hastelloy Electrodes, 150micron coating Standard
calibration w. max. 0,4% of rate +/- 2mm/s with certificate Region version:
Europe Display: m3 based 50 Hz filter Basic version remote 10m Mounted
sensor cables w. plugs No additional communication, Standard IrDA
interface Internal battery pack installed and connected 2 D-Cell's inside
meter Country
- Flange of origin
Adaptor PN-10France
dia. 100 mm 1.180.400,00 - 1.180.400,00 - 1.180.400,00
1,00 Buah
2 Check Valve F/F PN-10 dia. 100 mm 1,00 Buah 11.953.600,00 220.988,00 11.953.600,00 220.988,00 12.174.588,00
Resilient Swing Check Valve, Standard Flange Driling, With Solid Rubber
Disc & Integrated Hinge Ductile Iron Body, Epoxy Coating Internally &
Externally, PN 16
3 Stub End HDPE dia 100 mm (mur baut, gascet, flange) 5,00 Buah 510.000,00 - 2.550.000,00 - 2.550.000,00
- Loss Flange PN 10 dia 100 mm 5,00 Buah 346.200,00 - 1.731.000,00 - 1.731.000,00
4 Wall Pipe dia. 100 mm (termasuk pemasangan) 2,00 Buah 2.000.000,00 - 4.000.000,00 - 4.000.000,00
Stub End HDPE dia 100 mm (mur baut, gascet, flange) 2,00 Buah 510.000,00 - 1.020.000,00 - 1.020.000,00
- Loss Flange PN 10 dia 100 mm 2,00 Buah 346.200,00 - 692.400,00 - 692.400,00
Pekerjaan Data Logger dan Panel
1 GSM Data Logger 1,00 Buah 31.692.900,00 - 31.692.900,00 - 31.692.900,00
- SOFREL LS 42, IP 68 stand-alone RTU, 4DI metering or signaling - 2AI
4-20mA, SMS or GPRS communication - Built-in antenna, Completed with
I/O cable, External Pressure measure with IP68, 20 bars sensor 3 m
- Include installation fee
2 Panel Data Logger (t= 2.0 mm Uk. 20 x 40 x 60 cm) 1,00 Ls 5.000.000,00 - 5.000.000,00 - 5.000.000,00
- IP 68
- Custom desain dengan lubang angin, atap topi, besi siku standing
- Harga termasuk pondasi box panel ukuran
60 x 50 x 40
- Harga termasuk upah pemasangan
Pekerjaan Thrust Block
1 Flow Meter dia. 100 mm 1,00 Buah 152.896,00 - 152.896,00 - 152.896,00
2 Check Valve dia. 100 mm 1,00 Buah 69.895,00 - 69.895,00 - 69.895,00
Sub Total V 147.331.620,52 5.788.104,70 153.119.725,22

Jumlah I s/d V 210.961.678,68 26.980.858,89 237.942.537,57

Dibulatkan 237.943.000,00

Ppn 10 % 23.794.300,00

Jumlah Total 261.737.300,00

Menyetujui, Dibuat Oleh,

DIREKTUR UTAMA KEPALA BAGIAN PERENCANAAN

SOFYAN SAPAR ROSTINA