Rab Bak Reservoir KM

RURAL WATER SUPPLY AND SANITATION PROJECT (PROAIR)
KABUPATEN : ENDE, NUSA TENGGARA TIMUR

LOKASI : DESA NABE DAN DESA KOBALEBA, KEC. M
PEKERJAAN : PEMBANGUNAN SARANA AIR BERSIH DESA
TAHUN ANGGARAN : 2008
Owner's Estimate
Rekapitulasi Pengadaan Pipa dan Accessories
No. URAIAN PEKERJAAN SATUAN VOLUME
I. PENGADAAN PIPA TRANSMISI

1.1 Pipa Medium Class GS dia 1.5" m 1,173
Sub Total I
II. PENGADAAN PIPA DISTRIBUSI
2.1 Pipa Medium Class GS dia 3" m 2,139
2.2 Pipa Medium Class GS dia 2" m 138
2.4 Pipa Medium Class GS dia 1" m 349
Sub Total II
III. PENGADAAN PIPA UNTUK BANGUNAN m
3.1 All Thread GS Pipe dia. 6" m 18
3.5 All Thread GS Pipe dia. 1/2" m 30
Sub Total III
IV. PENGADAAN ACCESSORIES
4.1 Sambungan Pipa (Sock)
4.1.1 Female Thread Socket GS dia. 6" Unit 5
4.1.5 Female Thread Socket GS dia. 1.5" Unit 665
Sub Total 4.1
4.2 Accessories Untuk Transmisi
4.2.1 All Thread Bend GS 90o dia. 1.5" Unit 5
4.2.3 All Thread Bend GS 22.5o dia.1.5" (Fabrikasi) Unit 10
4.2.4 All Thread Bend GS 11.25o dia. 1.5" (Fabrikasi) Unit 10
4.2.5 Water Moer GI dia. 1.5" Unit 10
Sub Total 4.2
4.3 Accessories Untuk Valve Chamber
4.3.2 All Thread Tee GI dia. 1.5 x 1.5 x 1.5" Unit 1
4.3.4 Double Nipple GI dia 3" Unit 1
4.3.5 Double Nipple GI dia 1.5" Unit 8
4.3.6 All Threaded ball valve brass dia. 1.5" Unit 2
4.3.7 Female Threaded Reducer dia. 3 x 1.5" Unit 1
4.3.8 Flexible joint, such as Dresser coupling, for dia. 3" Unit 2
4.3.9 Flanged Screwed PN 10 SS dia. 3" to fit inlet pipe Unit 2
4.3.10 Female Threaded Check Valve Bronze dia.1.5" Unit 2
4.3.11 Cap Schrewed dia. 0.5" Unit 1
Sub Total 4.3
4.4 Accessories Untuk Distribusi
4.4.1 All Thread Bend GS 90o dia. 3" Unit 5
4.4.9 All Thread Bend GS 22.5o dia.3" (Fabrikasi) Unit 5
4.4.11 All Thread Bend GS 22.5o dia.1.5" (Fabrikasi) Unit 1
4.4.13 All Thread Bend GS 11.25o dia. 3" (Fabrikasi) Unit 9
4.4.15 All Thread Bend GS 11.25o dia. 1.5" (Fabrikasi) Unit 13
4.4.17 Water Moer GI dia. 3" Unit 22
Sub Total 4.4
4.5 Accessories Broncaptering (Bendung dan Pengumpul)
4.5.1 (Mata Air Kojakumi)
4.5.2 Wall pipe, GI, dia. 6" d/f, Length 800 mm (Fabrikasi) Unit 1
4.5.3 Wall pipe, GI, dia. 4", d/f, Length 650 mm (Fabrikasi) Unit 1
4.5.4 Wall pipe, GI dia. 3", d/f, length 650 mm (Fabrikasi) Unit 2
4.5.5 Flexible joint, dia. 6" such as Dresser coupling Unit 2
4.5.6 Flexible joint, dia. 4", such as Dresser coupling Unit 2
4.5.8 Flanged Screwed PN 10 dia. 6" Unit 2
4.5.9 Flanged Screwed PN 10 SS dia. 4" Unit 4
4.5.11 Gate valve, CI dia. 6", resilient type, with handwheel, d/f Unit 2
4.5.12 Gate valve, CI dia. 3" , resilient type, with handwheel, d/f Unit 1
4.5.13 Gate valve, CI dia. 3" , resilient type, with no handwheel, d/f Unit 1
4.5.14 All Threaded ball valve brass dia. 2" Unit 2
4.5.15 Strainer, stainless steel, dia. 6", s/f (Fabrikasi) Unit 1
4.5.17 Strainer, stainless steel dia. 3", s/f (Fabrikasi) Unit 3
4.5.18 Tee, GI dia. 3", all flanged, Unit 1
4.5.19 Bend, 90 degree, GI dia. 3", d/f Unit 1
4.5.21 Flanged Las PN 10, SS dia. 6" Unit 2
4.5.22 Flanged Las PN 10, SS dia. 3" Unit 1
4.5.24 All Thread Reducer GI dia. 3" x 1.5" Unit 8
4.5.25 V-notch weir plate, 4 mm, with bolts, screws and washers, Unit 1
fixed to wall with plastic dowels, all in stainless steel
4.5.26 Gauging rod, stainless steel plate, with encraved 0 mark, Unit 1
5 mm mark, 10 mm mark, 15mm and 20 mm marks,
cm-scale, plate sizes: length 500 mm, width 80 mm,
5 mm thickness, with bolts, screws and washers
fixed to wall with plastic dowels
4.5.27 Manhole cover, internal size 800/800 mm, with integrated Unit 2
air vent, dia. 100 mm, 200 mm high with conical
roof and insect screen, complete with frame, hinges,
pad lock with holder and spare keys, all fixing materials, etc
with lifting handle, all materials in stainless steel
4.5.28 Step irons in cast iron or alternatively hot-dip galvanised Unit 1
steel bars
Sub Total 4.5
4.6 Accessories Broncaptering (Bendung dan Pengumpul)
(Mata Air Aelabo)
4.6.1 Wall pipe, GI, dia. 4", d/f, with fish tail, length 650 mm (Fabrikasi) Unit 1
4.6.2 Wall pipe, GI dia. 3", d/f, with fish tail, length 650 mm (Fabrikasi) Unit 2
4.6.3 Flexible joint, dia. 4", such as Dresser coupling Unit 1
4.6.7 Gate valve, CI dia. 3" , resilient type, with handwheel, d/f Unit 1
4.6.8 All Threaded ball valve brass dia. 2" at outlet end Unit 1
4.6.10 Strainer, stainless steel dia. 3", s/f (Fabrikasi) Unit 1
4.6.11 Tee, GI dia. 3", all flanged, Unit 3
4.6.13 Flanged Las, SS dia. 3" Unit 8
4.6.15 All Thread Reducer GI dia. 3" x 1.5" Unit 1
4.6.16 V-notch weir plate, 4 mm, with bolts, screws and washers, Unit 1
fixed to wall with plastic dowels, all in stainless steel
4.6.17 Gauging rod, stainless steel plate, with encraved 0 mark, Unit 1
5 mm mark, 10 mm mark, 15mm and 20 mm marks,
cm-scale, plate sizes: length 500 mm, width 80 mm,
5 mm thickness, with bolts, screws and washers
fixed to wall with plastic dowels
4.6.18 Manhole cover, internal size 800/800 mm, with integrated Unit 2
air vent, dia. 100 mm, 200 mm high with conical
roof and insect screen, complete with frame, hinges,
4.6.19 Step irons in cast iron or alternatively hot-dip galvanised Unit 1
steel bars
Sub Total 4.6
4.7 Aksesoris untuk Reservoir 100 m3
4.7.1 Wall pipe, dia. 4", GI, s/f, length 650 mm (Fabrikasi) Unit 1
4.7.2 Wall pipe, dia. 3", GI, d/f, with fishtail, length 750 mm (Fabrikasi) Unit 2
4.7.3 Wall pipe, dia. 3", GI, s/f, length 680 mm (Fabrikasi) Unit 1
4.7.4 Wall pipe, dia. 3", GI, d/f, length 650 mm (Fabriksi) Unit 2
4.7.5 Wall pipe, dia. 2", GI, d/f, with fishtail, length 600 mm (Fabrikasi) Unit 1
4.7.8 Water meter, Woltmann type, dia. 3", d/f Unit 1
4.7.9 Jet nozzle, stainless steel, dia. 3" x dia. 1/2", s/f (Fabrikasi) Unit 1
4.7.10 Strainer, dia. 3", galvanised steel, s/f (Fabrikasi) Unit 1
4.7.11 Tee, equal, dia. 3", GI, all flanged Unit 3
4.7.12 Gate valve, dia. 3", CI, resilient type, with handwheel, d/f Unit 3
4.7.13 Gate valve, dia. 2", DI, resilient type, with valve stem, d/f Unit 1
4.7.14 Bend, dia. 4", GI, 90 degree, d/f Unit 1
4.7.16 All treat bend 90 degree dia. 3/4" Unit 3
4.7.17 Bend, DN 50, uPVC, socket ends, 90 degree Unit 2
4.7.18 Clamp Sadle dia.3 x 3/4" Unit 1
4.7.19 Kran ball valve dia. 3/4" Unit 1
4.7.20 Ladder, aluminum, inclined, with foot and wall plates, step height Unit 1
300 mm, width approx. 450 mm, length approx. 2,400 mm,
complete with all fixings and incidentals
4.7.21 Ladder, aluminum, straight, with foot and wall plates, step height Unit 1
300 mm, width approx. 450 mm, length approx. 2,400 mm,
complete with all fixings and incidentals
4.7.22 Door, single, with steel frame, three hinges, door leaf with Unit 1
insulation, handle and brass security lock with 3 spare keys,
all steel and fixing in non-corrodable material, complete with
all fixings and incidentals, dimensions 800 x 1,900 mm (WxH)
4.7.23 Door, single, with handle and lock, double panel Unit 1
with insulation, stainless steel, complete with all fixings and
incidentals in non-corrodable material,
dimensions 800 x 1,200 mm (WxH)
4.7.24 Window, fixed, with stainless steel insect screen, dimensions Unit 2
700 x 400 mm (WxH), all in anodized aluminum
4.7.25 Screen with frame, SS, size 150x150 mm, inclusive all 1
Unit
fixings and incidentals
4.7.26 Water level indicator assembly, as indicated on drawings Unit 1
Sub Total 4.7
4.8 Aksesoris untuk 24 unit Kran Umum
4.8.6 Kran ball valve dia. 0.75" Unit 25
Sub Total 4.8
4.9 Aksesoris untuk Tapping ke KU
4.9.1 All Thread Tee GI dia. 2 x 1" Unit 5
4.9.2 All Thread Tee GI dia. 1.5 x 1" Unit 20
4.9.5 Female Threaded Reducer dia. 1.5 x 1" Unit 5
Sub Total 4.9
4.10 Aksesoris untuk Water Meter Zona
4.10.1 Tee All Flange dia. 2" Unit 1
4.10.2 Gate Valve Resilent Type dia. 2", d/f Unit 2
4.10.3 Water Meter dia. 2", d/f Unit 2
4.10.4 Flexible Joint, dia 2" Unit 2
4.10.5 Flanged Screwed Joint PN 10, dia. 2" Unit 2
4.10.6 All Flanged Bend 90o dia. 2" Unit 1
Sub Total 4.10
4.11 Aksesoris untuk Air Valve
4.11.1 All Thread Tee GI dia. 1.5 x 1" Unit 5
4.11.3 All Thread Tee GI dia. 0.75 x 0.75" Unit 1
4.11.4 All Thread Tee GI dia. 0.75 x 0.5" Unit 7
4.11.9 All Thread Reducer GI dia. 1 x 0.75" Unit 7
4.11.11 Air valve, single, dia. 1/2", male end Unit 7
Sub Total 4.11
4.12 Aksesoris untuk Wash Out
4.12.1 Tee All Flange dia. 2" Unit 1
4.12.2 Tee All Flange dia. 1.5" Unit 3
4.12.3 Ball valve, for dia. 2", CI, resilient type, with handwheel, d/f Unit 2
4.12.4 Ball valve, for dia. 1.5", CI, resilient type, with handwheel, d/f Unit 6
4.12.6 Bend, dia. 1.5", GI, 90 degree, d/f Unit 3
4.12.8 Flanged Screwed PN 10 SS dia. 1.5" to fit inlet pipe Unit 9
4.12.10 Flexible joint, such as Dresser coupling, for dia. 1.5" Unit 6
4.12.11 Cap, screwed, dia. 2", GI Unit 1
4.12.12 Cap, screwed, dia. 1.5", GI Unit 3
4.12.13 Cap, screwed, dia. 1/2", GI Unit 4
Sub Total 4.12
4.13 Tools (alat kerja untuk O&M masyarakat)
4.13.1 Sney Pipa dia. 1/2 - 2" Set 1
4.13.2 Kunci Pipa (18) Unit 2
4.13.3 Kunci Pipa (14) Unit 2
4.13.4 Sikat Baja (sedang) Unit 2
4.13.5 Gagang Gergaji dia. 12" Unit 1
4.13.6 Kunci Inggris dia. 15" Unit 1
4.13.7 Kunci Inggris dia. 10" Unit 1
4.13.8 Pipa Cutter dia. 1./2 - 2" Set 2
4.13.9 Kikir (kecil) Unit 2
4.13.10 Box / Tas (kecil) Unit 1
4.13.11 Ember Karet Hitam 18 liter Unit 1
4.13.12 Oli Kaleng (250 ml) ml 1
4.13.13 Tang/catut Unit 1
4.13.14 Obeng flat dan kembang set 1
4.13.15 Skop, cangkul unit 2
4.13.16 Kunci pas set 1
4.13.17 Pita ukur dilapisi stainless 5 meter unit 1
4.13.18 Gunting unit 1
4.13.19 Mata Gergaji ukuran 12" Unit 6
4.13.20 Gasket, rubber dia. 3" Unit 2
4.13.21 Oli literan 1 lter liter 1
4.13.22 Selotip utk pipa ulir unit 1
4.13.23 Pembersih Valve dari karet&nilon Ukuran kran 2
4.13.24 Karet Ring Valve Ukuran kran 20
4.13.25 Kawat baja panjang 50 m m 1
4.13.26 Spray pencegah dan penghilang karat volume 300 ml ml 2
4.13.27 Klem pipa dari stainless dgn dasar karet dia 1-3" unit 5
4.13.28 Water Meter dia 2" unit 2
4.13.29 Stop Kran dia. 0.75" unit 5
Sub Total 4.13
TOTAL NABE - KOBALEBA
(PROAIR)
ALEBA, KEC. MAUKARO

R BERSIH DESA NABE & KOBALEBA
HARGA
JUMLAH HARGA
SATUAN Kuantitas
Kuantitas
(Rp.)
(Rp.)
53,167 62,380,450 195.55 162.96

62,380,450
125,167 267,772,054 356.55 324.14

74,833 10,316,224 22.98 19.15
53,167 209,938,791 658.12 598.29
36,333 12,684,112 58.18 48.49
23,500 30,033,000 213.00 177.50
530,744,181
292,333 5,262,000 2.20 2

179,000 8,466,700 7.88 7.17
125,167 11,265,000 2.20 2
74,833 4,445,100 9.90 9
18,167 545,000 2.20 2
29,983,800
124,000 620,000 5 2.20

41,000 410,000 10 7.88
25,000 9,125,000 365 358.75
23,100 808,500 35 32.88
19,700 13,100,500 665 658.12
12,500 750,000 60 58.18
7,900 1,738,000 220 213.00
26,552,000
19,300 96,500 5 2.00
19,300 193,000 10 6.00
232,000 2,320,000 10 7.00
239,000 2,390,000 10 3.00
19,000 190,000 10 7.00
5,189,500
19,300 19,300 1 1.00

19,000 19,000 1 1.00
19,000 38,000 2 2.00
25,000 25,000 1 1.00
6,000 48,000 8 8.00
175,800 351,600 2 2.00
28,000 28,000 1 1.00
283,000 566,000 2 2.00
153,350 306,700 2 2.00
150,000 300,000 2 2.00
3,400 3,400 1 1.00
1,705,000
36,000 180,000 5 5.00

28,800 57,600 2 2.00
19,300 19,300 1 1.00
9,700 19,400 2 2.00
73,000 438,000 6 6.00
43,000 43,000 1 1.00
19,300 38,600 2 2.00
9,700 9,700 1 1.00
253,000 1,265,000 5 5.00
239,000 239,000 1 1.00
232,000 232,000 1 1.00
218,000 218,000 1 1.00
365,000 3,285,000 9 9.00
253,000 253,000 1 1.00
239,000 3,107,000 13 13.00
232,000 232,000 1 1.00
74,000 1,649,700 22 22.29
27,000 53,259 2 1.97
19,000 973,178 51 51.22
10,000 34,910 3 3.49
8,000 102,240 13 12.78
12,449,888
953,337 953,337 1.00 1.00
667,000 667,000 1.00 1.00
655,600 1,311,200 2.00 2.00
690,000 1,380,000 1.00 1.00
656,000 1,312,000 1.00 1.00
510,000 1,530,000 2.00 2.00
153,350 306,700 1.00 1.00
153,350 613,400 1.00 1.00
153,350 306,700 2.00 2.00
3,750,000 7,500,000 1.00 1.00
1,796,000 1,796,000 1.00 1.00
1,796,000 1,796,000 1.00 1.00
259,000 518,000 1.00 1.00
5,263,000 5,263,000 1.00 1.00
2,500,000 2,500,000 1.00 1.00
1,754,000 5,262,000 1.00 1.00
107,000 107,000 3.00 3.00
237,500 237,500 3.00 3.00
187,000 374,000 1.00 1.00
112,000 224,000 1.00 1.00
60,000 60,000 8.00 8.00
41,000 82,000 3.00 3.00
28,000 224,000 1.00 1.00
225,000 225,000 1.00 1.00
1,500,000 1,500,000 1.00 1.00
2,000,000 4,000,000 1.00 1.00
2,000,000 2,000,000 1.00 1.00
42,048,837
667,000 667,000 1.00 1.00

655,600 1,311,200 2.00 2.00
656,000 656,000 1.00 1.00
510,000 1,020,000 2.00 2.00
153,350 153,350 1.00 1.00
153,350 306,700 2.00 2.00
1,796,000 1,796,000 1.00 1.00
259,000 259,000 1.00 1.00
2,500,000 2,500,000 1.00 1.00
1,754,000 1,754,000 1.00 1.00
107,000 321,000 3.00 3.00
237,500 712,500 3.00 3.00
60,000 480,000 8.00 8.00
41,000 123,000 3.00 3.00
28,000 28,000 1.00 1.00
225,000 225,000 1.00 1.00
1,500,000 1,500,000 1.00 1.00
2,000,000 4,000,000 1.00 1.00
2,000,000 2,000,000 1.00 1.00
19,812,750
667,000 667,000 1.00 1.00

655,000 1,311,200 2.00 2.00
655,000 655,600 1.00 1.00
667,000 1,334,000 2.00 2.00
667,000 667,000 1.00 1.00
510,000 2,550,000 5.00 5.00
153,350 306,700 2.00 2.00
4,081,000 4,081,000 1.00 1.00
300,000 300,000 1.00 1.00
1,754,000 1,754,000 1.00 1.00
303,000 909,000 3.00 3.00
1,796,000 5,388,000 3.00 3.00
876,000 876,000 1.00 1.00
300,000 300,000 1.00 1.00
237,500 950,000 4.00 4.00
7,300 21,900 3.00 3
12,500 25,000 2.00 1.00
61,100 61,100 1.00 1.00
16,000 16,000 1.00 1.00
2,000,000 2,000,000 1.00 1.00
2,000,000 2,000,000 1.00 1.00
2,500,000 2,500,000 1.00 1.00
2,500,000 2,500,000 1.00 1.00
1,500,000 3,000,000 2.00 2.00
109,800 109,800 1.00 1.00
300,000 300,000 1.00 1.00

34,583,300
7,300 365,000 50.00 48.00

8,000 400,000 50.00 48.00
2,000 100,000 50.00 48.00
51,100 2,555,000 50.00 48.00
7,900 197,500 25.00 24.00
16,000 400,000 25.00 24.00
4,017,500
23,100 115,500 5.00 2.00

14,000 280,000 20.00 18.00
14,000 70,000 5.00 1.00
20,400 204,000 10.00 5.00
10,000 50,000 5.00 2.00
6,000 150,000 25.00 22.00
9,000 45,000 5.00 3.00
6,000 150,000 25.00 22.00
3,000 90,000 30.00 25.00
2,000 60,000 30.00 29.00
27,000 135,000 5.00 1.00
19,000 570,000 30.00 26.00
10,000 50,000 5.00 1.00
8,000 200,000 25.00 24.00
2,169,500
257,700 257,700 1.00 1.00
876,000 1,752,000 2.00 2.00
3,088,000 6,176,000 2.00 2.00
328,000 656,000 2.00 2.00
153,350 306,700 2.00 2.00
187,500 187,500 1.00 1.00
3,400 3,400 1.00 1.00
9,339,300
14,000 70,000 5.00 5.00

14,000 14,000 1.00 1.00
7,000 7,000 1.00 1.00
5,000 35,000 7.00 7.00
6,000 60,000 10.00 10.00
3,000 12,000 4.00 4.00
2,000 42,000 21.00 21.00
2,000 14,000 7.00 7.00
6,000 42,000 7.00 7.00
41,500 581,000 14.00 14.00
206,250 1,443,750 7.00 7.00
19,000 190,000 10.00 10.00
10,000 70,000 7.00 7.00
8,000 56,000 7.00 7.00
3,400 47,600 14.00 14.00
2,684,350
257,700 257,700 1.00 1.00

257,700 773,100 3.00 3.00
796,400 1,592,800 2.00 2.00
796,400 4,778,400 6.00 6.00
187,500 187,500 1.00 1.00
187,000 561,000 3.00 3.00
153,350 460,050 3.00 3.00
153,350 1,380,150 9.00 9.00
328,000 656,000 2.00 2.00
283,000 1,698,000 6.00 6.00
16,000 16,000 1.00 1.00
11,100 33,300 3.00 3.00
3,400 13,600 4.00 4.00
23,100 69,300 3.00 3.00
19,700 177,300 9.00 9.00
12,654,200 12,654,200
650,000 650,000
50,000 100,000
Total Kebutuhan
45,000 90,000 Ket
5,000 10,000 #REF!
15,000 15,000 #REF!
55,000 55,000 #REF!
27,500 27,500 #REF!
450,000 900,000 #REF!
8,500 17,000 #REF!
75,000 75,000 #REF!
8,500 8,500 #REF!
17,500 17,500 #REF!
12,500 12,500 #REF!
25,000 25,000 #REF!
42,500 85,000 #REF!
40,000 40,000 #REF!
12,500 12,500 #REF!
100,000 100,000 #REF!
12,500 75,000 #REF!
2,000 4,000 #REF!
15,000 15,000 #REF!
1,000 1,000
1,000 2,000
500 10,000
56,250 56,250
40,000 80,000
61,100 305,500
Total Kebutuhan
3,088,000 6,176,000 Ket
16,000 80,000 #REF!
9,045,250
805,359,806
176,557
Harga Satuan Total Harga
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
### #REF!
#REF!
Total Harga
Harga Satuan
### #REF!
DAFTAR HARGA BAHAN, ALAT DAN UPAH
Propinsi :
Kabupaten :
Kecamatan :
Desa :
Jenis Kegiatan :
HARGA/BIAYA BAHAN
No URAIAN SATUAN Di Quarry Buruh Angkutan
(RP) (Rp) ( Rp )
1 2 3 4 5 6
A BAHAN NON LOKAL

1 Pipa GI dia 4" Btg 800,000
3 Pipa GI dia 2 1/2" Btg 615,000
5 Pipa GI dia 1 1/2" Btg 300,000
7 Pipa GI dia 3/4" Btg 190,000
8 Pipa GI dia 1/2" Btg 65,000
9 Socket Pipa GI dia 3" Bh 35,000 5,000
10 Socket Pipa GI dia 2 1/2" Bh 25,000 5,000
12 Socket Pipa GI dia 1 1/2" Bh 20,000 5,000
14 Socket Pipa GI dia 3/4" Bh 15,000 5,000
15 Socket Pipa GI dia 1/2" Bh 10,000 5,000
16 Over Sock GI 3" - 2 1/1" Bh 80,000 5,000
17 Over Sock GI 2 1/2" - 2" Bh 70,000 5,000
18 Over Sock GI 2" - 1 1/2" Bh 60,000 5,000
19 Over Sock GI 1 1/2" - 1" Bh 50,000 5,000
20 Over Sock GI 1" - 3/4" Bh 40,000 5,000
21 Over Sock GI 3/4" - 1/2" Bh 30,000 5,000
22 Doubel Nipple GI dia 3" Bh 65,000 5,000
23 Doubel Nipple GI dia 2 1/2" Bh 45,000 5,000
25 Doubel Nipple GI dia 1 1/2" Bh 25,000 5,000
27 Doubel Nipple GI dia 3/4" Bh 10,000 5,000
28 Doubel Nipple GI dia 1/2" Bh 7,500
29 Water Moer GI dia 3" Bh 130,000
30 Water Moer GI dia 2 1/2" Bh 80,000
32 Water Moer GI dia 1 1/2" Bh 45,000
34 Water Moer GI dia 3/4" Bh 25,000
35 Water Moer GI dia 1/2" Bh 12,500
36 Knei GI dia 3" Bh 85,000
37 Knei GI dia 2 1/2" Bh 60,000
39 Knei GI dia 1 1/2" Bh 25,000
41 Knei GI dia 3/4" Bh 15,000
42 Knei GI dia 1/2" Bh 10,000
43 Tee GI dia 3" Bh 60,000
HARGA/BIAYA BAHAN
(RP) (Rp) ( Rp )
1 2 3 4 5 6
44 Tee GI dia 2 1/2" Bh 55,000
45 Tee GI dia 2" Bh 50,000
46 Tee GI dia 1 1/2" Bh 45,000
47 Tee GI dia 1" Bh 30,000
48 Tee GI dia 3/4" Bh 25,000
49 Tee GI dia 1/2" Bh 15,000
50 Elbow GI dia 3" Bh 30,000
51 Elbow GI dia 2 1/2" Bh 25,000
53 Elbow GI dia 1 1/2" Bh 15,000
55 Elbow GI dia 3/4" Bh 8,000
56 Elbow GI dia 1/2" Bh 5,000
57 Stop Kran GI dia 3" Bh 280,000
58 Stop Kran GI dia 2 1/2" Bh 275,000
60 Stop Kran GI dia 1 1/2" Bh 250,000
62 Stop Kran GI dia 3/4" Bh 210,000
63 Kran dia 3/4" Bh 25,000
64 Kran dia 1/2" Bh 22,500
65 Dop dia 3" Bh 35,000
66 Dop dia 2" Bh 25,000
67 Dop dia 1" Bh 15,000
68 Dop dia 1/2" Bh 10,000
69 Senei dia 3" Bh 40,000
72 Senei dia 1/2" Bh 15,000
73 Kunci Pipa (Sedang) Bh 1,500,000
74 Kunci Pipa (Kecil) Bh 1,250,000
75 Kunci Rantai Bh 200,000
76 Seal Tape Bh 5,000
77 Lem PVC Klaeng 40,000
78 Lem PVC (Tube) Bh 17,500
79 Pipa PVC dia 3" Btg 330,000
81 Pipa PVC dia 1 1/2" Btg 125,000
83 Pipa PVC dia 3/4" Btg 60,000
84 Pipa PVC dia 1/2" Btg 40,000
85 Knei PVC dia 3" Bh 35,000
87 Knei PVC dia 1 1/2" Bh 25,000
HARGA/BIAYA BAHAN
(RP) (Rp) ( Rp )
1 2 3 4 5 6
89 Knei PVC dia 3/4" Bh 10,000
90 Knei PVC dia 1/2" Bh 5,000
91 Tee PVC dia 2" Bh 17,000
92 Tee PVC dia 1 1/2" Bh 10,000
93 Tee PVC dia 1" Bh 8,500
94 Tee PVC dia 3/4" Bh 5,000
95 Tee PVC dia 1/2" Bh 4,500
96 Socket PVC dia 3" Bh 20,000
98 Socket PVC dia 1 1/2" Bh 15,000
100 Socket PVC dia 3/4" Bh 8,500
101 Socket PVC dia 1/2" Bh 7,500
102 Wall pipe PN 16, SS, dia. 4", s/f, Length 650 mm, with fish tail (fabrikasi) Unit 667,000 10,000
103 Wall pipe PN 16, SS, dia. 3", d/f, Length 750 mm, with fish tail (fabrikasi) Unit 655,000 10,000
108 All Flanged Bend PN 16, 90 degree, GI dia. 2" Unit 200,000 10,000
111 All Flanged Gate valve, DCI dia. 2" , resilient type, with handwheel Unit 876,000 10,000
112 All Flanged Gate valve, DCI dia. 3" , resilient type, with handwheel Unit 1,796,000 10,000
113 All Flanged Reducer PN 16, GI dia. 3 x 2" Unit 278,000 10,000
114 All Flanged Tee PN 16, GI dia. 3 x 3" Unit 303,000 10,000
115 All Thread Bend GI 90o dia. 0.75" Unit 7,300 10,000
116 All Thread Bend GI 90o dia. 2" Unit 150,000 10,000
117 Clamp Sadle dia. 3 x 3/4" Unit 61,100 10,000
118 Double Nipple GI dia 2" Unit 30,000 10,000
119 Faucet Socket PVC ,Dia. 2" Unit 50,000 10,000
120 Female Thread Socket GI dia. 2" Unit 100,000 10,000
121 Flanged Las PN 16, Hot Dip Galvanized Steel dia. 3" Unit 155,000 10,000
122 Flanged Las PN 16, Hot Dip Galvanized Steel dia. 4" Unit 210,000 10,000
123 Flanged Screwed PN 16 SS dia. 2" Unit 125,000 10,000
124 Flanged Screwed PN 16 SS dia. 3" Unit 155,000 10,000
125 Flexible joint PN 16, Rubber dia. 3", d/f Unit 510,000 10,000
126 Jet nozzle, stainless steel, dia. 3" x dia. 1/2", s/f (fabrikasi) Unit 300,000 10,000
127 Stop Kran Ball valve, Brass, dia. 0.75" Unit 16,000 10,000
128 Strainer PN 16, SS, dia. 3", s/f L = 300 mm ( fabrikasi ) Unit 1,754,000 10,000
129 Water meter, Resillen type PN 16, DCI, dia. 3", d/f Unit 4,081,000 10,000
130 Water Moer GI dia. 2" Unit 65,000 10000
131 Ladder, aluminum, inclined, with foot and wall plates, step height 300 mm,
width approx. 450 mm, length approx. 2,400 mm, complete with all fixings Unit 2,000,000
and incidentals 120,000
132 Ladder, aluminum, straight, with foot and wall plates, step height 300 mm,
width approx. 450 mm, length approx. 2,400 mm,complete with all fixings Unit 2,000,000
and incidentals 120,000
133 Door, single, with steel frame, three hinges, door leaf with
Unit 2,500,000
all fixings and incidentals, dimensions 800 x 1,900 mm (WxH) 120,000
134 Door, single, with handle and lock, double panel
Unit 2,500,000
dimensions 800 x 1,200 mm (WxH) 120,000
135 Window, fixed, with stainless steel insect screen, dimensions 700 x 400 mm
Unit 1,500,000
(WxH), all in anodized aluminum 100,000
136 Screen with frame, SS, size 150x150 mm, inclusive all fixings and incidentals Unit 200,000 50,000
137 Pipa Vent dia. 150 mm Unit 400,000 70,000
138 Semen 50 Kg Zak 80,000
139 Besi 12 Dim (SNI 12M) Lonjor 130,000
143 Kawat Ikat Kg 27,000
144 Paku 5 cm Kg 22,000
145 Tripleks 4 mm Lbr
146 Tripleks 6 mm Lbr
147 Tripleks 9 mm Lbr 130,000
148 Kayu Klas I 6/12-4m' Btg 72,000
149 Balok Kls II uk. 6/12-4m' btg 60,000
152 Senge Plat (L=40cm) M' 20,000
153 Menhole Cover (50x60cm) Bh 400,000
II ALAT
1 Linggis Buah 45,000
2 Pacul Buah
3 Sekop Buah 50,000
4 Pikwel Buah 35,000
5 Terpal 5 x7 Buah 200,000
6 Ember cor Buah 10,000
7 Ember sedang Buah 15,000
8 Mata gergaji kecil buah 15,000
9 Hammar kecil buah 25,000
10 Drum air buah 200,000
11 Selang d=5/8 m' 150,000
12 Tali Tukang Roll 15,000
13 Pisau plamir Roll 5,000
14 Kuas biasa Roll 10,000
15 kuas roll Roll 20,000
16 Kertas pasir bh 6,000
17 Kawar ayak m' 20,000
18 Selang Watepas M' 4,000
19 Solar Liter 6,500
20 Sewa Molen 6 200,000
B BAHAN LOKAL
1 Sirtu M 50,000
2 Batu Karang M 100,000
3 Papan Cor M 25,000
4 Pasir M 110,000
5 Kerikil M 250,000
6 Air Kerja Tangki 150,000
7 Batu Potong Bh 2,000
B UPAH
1 Pekerja HOK 25,000
2 Tukang HOK 35,000
3 Mandor HOK 20,000
Lete Loko,.
Disetujui Oleh :
PjOK Kecamatan Kodi Bangedo
() (
HARGA BAHAN, ALAT DAN UPAH
HARGA/BIAYA BAHAN
Jumlah Harga Ket
( Rp )
7 8
800,000 Medium B (2.1 mm)

725,000 Medium B (2.1 mm)
615,000 Medium B (2.1 mm)
400,000 Medium B (2.1 mm)
300,000 Medium B (2.1 mm)
235,000 Medium B (2.1 mm)
190,000 Medium B (2.1 mm)
65,000 Medium B (2.1 mm)
40,000
30,000
25,000
25,000
20,000
20,000
15,000
85,000
75,000
65,000
55,000
45,000
35,000
70,000
50,000
35,000
30,000
20,000
15,000
7,500
130,000
80,000
60,000
45,000
30,000
25,000
12,500
85,000
60,000
35,000
25,000
20,000
15,000
10,000
60,000
HARGA/BIAYA BAHAN
Jumlah Harga Ket
( Rp )
7 8
55,000
50,000
45,000
30,000
25,000
15,000
30,000
25,000
20,000
15,000
10,000
8,000
5,000
280,000
275,000
260,000
250,000
235,000
210,000
25,000
22,500
35,000
25,000
15,000
10,000
40,000
35,000
15,000
15,000
1,500,000
1,250,000
200,000
5,000
40,000
17,500
330,000
230,000
125,000
85,000
60,000
40,000
35,000
30,000
25,000
17,500
HARGA/BIAYA BAHAN
Jumlah Harga Ket
( Rp )
7 8
10,000
5,000
17,000
10,000
8,500
5,000
4,500
20,000
18,000
15,000
10,000
8,500
7,500
677,000
665,000
665,000
677,000
677,000
677,000
210,000
247,500
310,000
886,000
1,806,000
288,000
313,000
17,300
160,000
71,100
40,000
60,000
110,000
165,000
220,000
135,000
165,000
520,000
310,000
26,000
1,764,000
4,091,000
75,000
2,120,000
2,120,000
2,620,000
2,620,000
1,600,000
250,000
470,000
80,000
130,000
100,000
80,000
50,000
27,000
22,000
-
-
130,000
72,000
60,000
50,000
25,000
20,000
400,000
-
-
45,000
50,000
35,000
200,000
10,000
15,000
15,000
25,000
200,000
150,000
15,000
5,000
10,000
20,000
6,000
20,000
4,000
6,500
200,000
50,000
100,000
25,000
110,000
250,000
150,000
2,000
-
-
-
25,000
35,000
20,000
Lete Loko,.
Dibuat Oleh:
Ketua TPK
(..)
REKAPITULASI ANGGARAN BIAYA
Propinsi : Nusa Tenggara Timur
Kabupaten : SBD
Kecamatan : Kodi
Desa : Kapaka Madeta
Kegiatan : Perpipaan Kegiatan : Bak Distribusi Kegiatan : Bak Tampung ` Kegiatan :
No URAIAN Ukuran : 2500 Bobot % Ukuran : 2x2x1.8 M Bobot % Ukuran : 2.5x2.5x2 M Bobot % Bobot % Ukuran : Bobot %
Jumlah : Jumlah : 5 Jumlah : Jumlah :

No. RAB : 2 No. RAB : 3 No. RAB : No. RAB :
PNPM MP Swadaya PNPM MP Swadaya PNPM MP Swadaya PNPM MP Swadaya
I BAHAN
(Tidak perlu dirinci) 160,370,000 8,670,000 87.17 43,660,000 1,200,000 76.65 158,827,000 - 77.80 77.80 362,857,000 9,870,000 81.36
II PERALATAN
(Tidak perlu dirinci) 1,770,000 8,712,000 0.96 2,075,000 - 3.64 3,815,000 - 1.87 1.87 7,660,000 8,712,000 1.72
III UPAH
(Tidak perlu dirinci) 12,630,000 2,250,000 6.87 8,380,000 - 14.71 31,286,000 - 15.33 15.33 52,296,000 2,250,000 11.73
IV LAIN-LAIN - - - -
* Prasasti 700,000
* Papan Proyek 200,000
Jumlah 174,770,000 19,632,000 95.00 54,115,000 1,200,000 95.00 193,928,000 - 95.00 95.00 423,713,000 20,832,000 95.00
V Operasional UPK 2 % 8,920,000 2.00
VI Operasional TPK 3 % 13,380,000 3.00
JUMLAH TOTAL 174,770,000 54,115,000 1,200,000 100.00 193,928,000 - 446,013,000 20,832,000 100.00
Dibulatkan 174,770,000 54,115,000 1,200,000 193,928,000 - 446,013,000 20,832,000
Jumlah Biaya Upah 12,630,000 2,250,000 8,380,000 - 31,286,000 - 52,296,000 2,250,000
Jumlah HOK Konstruksi 364 HOK 71 - HOK 389 824 - HOK
Disetujui Oleh : 439 377 Diperiksa Oleh: Ketua TPK

PjOK Kecamatan Kodi FK-T Kec. Kodi 1,205 Desa Kapaka Madeta
(.) () (..)
NIP:.. 22,300,650
6,790,000.00
513,681.15 ###
362,857,000 366,397,000
364,627,000
18,231,350 362,857,000
346,395,650
3,787,000
423,713,000 59,086,000 427,500,000

9,000,000
13,500,000
450,000,000
423,713,000.0
373,306,000.00
70,527,350
Kabupaten : Sumba Barat Daya Jenis Prasarana : Bak Distribusi
Kecamatan : Kodi TAKE OF SHEET Lokasi : Desa Kapaka Madeta
Desa : Kapaka Madeta Volume : 2 x 2 x 1.8 M'
PANJANG = 8 M
VOLUME PASANGAN = (LA+LB)/2X T X L GALIAN TANAH = 0.75 * V
0.25 m = 1.04 N3 = 2 HOK
KEBUTUHAN BAHAN
VOLUME GALIAN TANAH SEMEN = 2.91 Zak
0.45 m = PXL BATU 10/15 = 1.25 M3
= 3 M3 PASIR = 0.71 M3
PEKERJAAN BATU ANSTAMPING / BATU KOSONG
0.15 m = BXHXP PEKERJA = 0.78 HOK
= 0.48 M3 TUKANG = 1.04 HOK
PEK BATU KOSONG
0.40 m PEKERJA = 0.39 HOK
BATU 10/15 = 0.58 M3
PEKERJAAN BETON UNTUK DINDING Pek Beton bertulang

PANJANG = 8 M 1. Pengecoran Beton (VB ) = 2.16 m3
LEBAR = 0.15 M a. Upah
TINGGI = 1.8 M - Pekerja 4,10 x VB = 8.86 HOK
- Tukang 0,70 x VB = 1.51 HOK
VOLUME BETON b. Bahan
= PXLXT - Kerikil 0.91 x V = 1.97 m3
= 2.16 M3 - Pasir 0.70 x V = 1.51 m3
- Semen PC 8.5 x V = 18.4 zak
PEKERJAAN BETON UNTUK LANTAI Pek Beton bertulang

LEBAR = 2 M a. Upah
= 0.40 M3 - Pasir 0.70 x V = 0.28 m3
PEKERJAAN BETON UNTUK PLAT TUTUP BAK Pek Beton bertulang

PANJANG = 2 M Pengecoran Beton (VB ) = 0.30 m3
LEBAR = 2 M a. Upah
= 0.30 M3 - Pasir 0.70 x V = 0.21 m3
Kabupaten : Sumba Barat Daya Jenis Prasarana : Perpipaan
Desa : Kapaka Madeta Volume : 2 x 2 x 1.8 M'
PERHITUNGAN PEMBESIAN DINDING
ARAH HARSONTAL Pembesian
PANJANG = 8.10 M Berat besi :
JARAK TULANGAN = 0.20 M - D12 standar 12= 0.887 kg/m' = kg
TINGGI DINDING = 1.80 M - D10 standar 10= 0.62 kg/m' = 102 kg
JUMLAH TULANGAN = 9.0 BH - D6 standar 6= 0.22 kg/m' = kg
PANJANG SELURUH = 72.9 M Jumlah (bb) 102 kg
BESI 10" = 6.9 Btg
a. Upah
ARAH VERTIKAL - Pekerja 4.86*(bb/110) = 4.50 HOK
PANJANG = 8.10 M - Tukang 6.48*(bb/110) = 6.00 HOK
JARAK TULANGAN = 0.20 M
TINGGI DINDING = 2.00 M b. Bahan
JUMLAH TULANGAN = 40.5 BH - Besi D-12 Sdtr Lba/11.5*1,1 = btg
PANJANG SELURUH = 81 M - Besi D-10 Stdr Lbb/11.5*1,1 = 16.00 btg
BESI 10" = 7.7 Btg - Besi D-6 Stdr lbc/10*1,1 = btg
- kawat ikat (2*bb)/125 = 1.63 kg
TOTAL PANJANG BESI UNTUK DINDING
154 M'
PERHITUNGAN PEMBESIAN LANTAI

LEBAR LANTAI = 2.00 M - D10 standar 10= 0.62 kg/m' = 27.8 kg
PANJANG SELURUH = 21.0 M Jumlah (bb) 27.8 kg
BESI 10" = 2.0 Btg
a. Upah
2m ARAH VERTIKAL - Pekerja 4.86*(bb/110) = 1.23 HOK
LEBAR LANTAI = 2.10 M b. Bahan
0.15 m PANJANG SELURUH = 21.0 M - Besi D-10 Stdr Lbb/11.5*1,1 = 5.00 btg
- kawat ikat (2*bb)/125 = 0.44 kg
TOTAL PANJANG BESI UNTUK LANTAI
42 M'
PERHITUNGAN PEMBESIAN PLAT TUTUP

BESI 10" = 2.0 Btg
a. Upah
PANJANG SELURUH = 21.0 M - Besi D-10 Stdr Lbb/11.5*1,1 = 5.00 btg
- kawat ikat (2*bb)/125 = 0.44 kg
TOTAL PANJANG BESI UNTUK PLAT TUTUP
42 M'
Kabupaten : Sumba Barat Daya
Kecamatan : Kodi TAKE OF SHEET
Pondasi 1 (P= 68 meter)

0.30 m
A. Galian Tanah
0.8 m Ag = B X H
Pondasi Bang. 0.6 x
Vg = Ag x P 38.4 x
B. Urugan kembali ( 1/4 volume galian)
0.5 m
V = 1/4xVg
16 x
C. Aanstamping / Pas. Batu kosong P= 103 meter
0.60 m
V = BxHxP
0.6 x
D. Pasangan Batu.
A = (Lb+La)/2xH
0.45 x
V = AxP
0.36 x
Pondasi 2 (P= 30 meter)
A. Galian Tanah
Vg = B x H x P
1.2 x
B. Urugan kembali ( 1/4 volume galian)
V = 1/4xVg
0.25 x
C. Aanstamping / Pas. Batu kosong
V = BxHxP
1.2 x
D. Pasangan Batu
A = (Lb+La)/2xH
1.2 x
V=AxP
0
PEKERJAAN BETON UNTUK DINDING
PANJANG =
LEBAR =
2.5m TINGGI =
VOLUME BETON
=
=
=
0.15 m

PANJANG =
LEBAR =
TINGGI =
VOLUME BETON
=
=
=

PANJANG =
LEBAR =
TINGGI =
VOLUME BETON
=
=
=

PANJANG =
LEBAR =
TINGGI =
VOLUME BETON
=
=
=
PEKERJAAN BETON UNTUK LANTAI
PANJANG =
LEBAR =
TINGGI =
VOLUME BETON
=
=
PEKERJAAN BETON UNTUK PLAT TUTUP BAK

PANJANG =
LEBAR =
0.15m
TINGGI =
5.3 m VOLUME BETON

=
=
PEKERJAAN BETON UNTUK PLAT TUTUP BAK

PANJANG =
LEBAR =
TINGGI =
VOLUME BETON
=
=
PEKERJAAN BETON UNTUK BALOK
PANJANG =
LEBAR =
TINGGI =
VOLUME BETON
=
=
Kabupaten : Sumba Barat Daya

Kecamatan : Kodi TAKE OF SHEET
PERHITUNGAN PEMBESIAN DINDING I
ARAH HARSONTAL
PANJANG =
2m JARAK TULANGAN =
TINGGI DINDING =
0.07 m
JUMLAH TULANGAN =
PANJANG SELURUH =
BESI 10" =
ARAH VERTIKAL
PANJANG =
JARAK TULANGAN =
TINGGI DINDING =
JUMLAH TULANGAN =
PANJANG SELURUH =
BESI 10" =
PERHITUNGAN PEMBESIAN DINDING II

ARAH HARSONTAL
PANJANG =
JARAK TULANGAN =
LEBAR LANTAI =
JUMLAH TULANGAN =
PANJANG SELURUH =
BESI 10" =
ARAH VERTIKAL
PANJANG =
JARAK TULANGAN =
LEBAR LANTAI =
JUMLAH TULANGAN =
PANJANG SELURUH =
BESI 10" =

ARAH HARSONTAL
PANJANG =
JARAK TULANGAN =
LEBAR LANTAI =
JUMLAH TULANGAN =
PANJANG SELURUH =
BESI 10" =
ARAH VERTIKAL
PANJANG =
JARAK TULANGAN =
LEBAR LANTAI =
JUMLAH TULANGAN =
PANJANG SELURUH =
BESI 10" =
PERHITUNGAN PEMBESIAN PLAT LANTAI

ARAH HARSONTAL
PANJANG =
JARAK TULANGAN =
LEBAR LANTAI =
JUMLAH TULANGAN =
PANJANG SELURUH =
BESI 10" =
ARAH VERTIKAL
PANJANG =
JARAK TULANGAN =
LEBAR LANTAI =
JUMLAH TULANGAN =
PANJANG SELURUH =
BESI 10" =
2. Pekerjaan Pembesian
A. Balk Beton4D10
- Tulangan Utama D-10 mm (standar)
P = 4*164 4 x
- Tulangan Sengkang D6-20

P = (2*(10+15)+(2*3))/100
N besi 10.6 /
Ps = (820*0.56)
Tanggal Survey :
Jenis Prasarana : Perpipaan
KE OF SHEET Lokasi : Desa Kapaka Madeta
Volume : 2000 M'
1. Galian Tanah = 16
a. Upah
= 38.4 M - Pekerja 0.75 x 16 = 12.1
- Tukang 0.027 x 16 = 0.4
0.7 = 0.42 M
0.42 16 M 2. Urugan Kembali = 4
a. Upah
- Pekerja 1.5 x 4 = 6.0
0.25 = 4 M - Tukang 0.027 x 4 = 0.1
kosong P= 103 meter
3. Aanstamping = 6
0.25 = 6 M a. Upah
- Pekerja 1.5 x 6 = 8.6
- Tukang 0.027 x 6 = 0.2
b. Bahan
0.8 = 0.36 M - Batu 1.15 x 6 = 6.6
38 = 14 M
M'
4. Pas. Batu 1 PC : 5 Psr -----------------> 14
a. Upah
0.5 = - M - Pekerja 2.7 x 14 = 37
- Tukang 0.36 x 14 = 5
- = - M b. Bahan
- Batu 1.2 x 14 = 17
- Pasir 0.73 x 14 = 10
0.5 = - M - Semen PC 6 x 14 = 83
Rekapitulasi
Pekerja 64 Batu 23
0.5 = m2 Tukang 6 Pasir 10
Semen 83
0 = - M
Pek Beton bertulang
4.85 M 1. Pengecoran Beton (VB ) = 13.96
0.15 M a. Upah
2.5 M - Pekerja 4,10 x VB = 57.22
- Tukang 0,70 x VB = 9.77
b. Bahan
PXLXT - Kerikil 0.91 x V = 12.70
1.82 M3 - Pasir 0.70 x V = 9.77
3.64 - Semen PC 8.5 x V = 118.6
5.90 M
0.15 M
2.5 M
PXLXT
2.21 M3
2.21
12.85 M
0.15 M
3.95 M
PXLXT
7.61 M3
7.61
2.85 M
0.15 M
1.15 M
PXLXT
0.49 M3
0.49
Pek Beton bertulang
5.9 M a. Upah
0.2 M - Pekerja 4,10 x VB = 37.25
- Tukang 0,70 x VB = 6.36
b. Bahan
9.09 M3 - Pasir 0.70 x V = 6.36
- Semen PC 8.5 x V = 77.23
Pek Beton bertulang

5.3 M Pengecoran Beton (VB ) = 7.21
5.9 M a. Upah
0.15 M - Pekerja 4,10 x VB = 29.57
- Tukang 0,70 x VB = 5.05
b. Bahan
4.69 M3 - Pasir 0.70 x V = 5.05
- Semen PC 8.5 x V = 61.31
5.9 M
2.85 M
0.15 M
PXLXT
2.52 M3
Pek Beton bertulang
0.2 M a. Upah
0.25 M - Pekerja 4,10 x VB = 2.17
- Tukang 0,70 x VB = 0.37
b. Bahan
0.53 M3 - Pasir 0.70 x V = 0.37
- Semen PC 8.5 x V = 4.51
Jenis Prasarana : Perpipaan

KE OF SHEET Lokasi : Desa Kapaka Madeta
Volume : 2000 M'
Pembesian
= 15.80 M Berat besi :
= 0.15 M - D12 standar 12= 0.887 kg/m' =
= 2.95 M - D10 standar 10= 0.62 kg/m' = 822.8
= 19.7 BH - D6 standar 6= 0.22 kg/m' =
= 310.7 M Jumlah (bb) 822.8
= 29.6 Btg
a. Upah
- Pekerja 4.86*(bb/110) = 36.35
= 15.80 M - Tukang 6.48*(bb/110) = 48.47
= 0.15 M
= 2.95 M b. Bahan
= 105.3 BH - Besi D-12 Sdtr Lba/11.5*1,1 =
= 310.7 M - Besi D-10 Stdr Lbb/11.5*1,1 = 125.00
= 29.6 Btg - Besi D-6 Stdr lbc/10*1,1 =
- kawat ikat (2*bb)/125 = 13.17
1243 M'
Pembesian
= 12.85 M Berat besi :
= 0.15 M - D12 standar 12= 0.887 kg/m' =
= 4.35 M - D10 standar 10= 0.62 kg/m' = 986.8
= 29.0 BH - D6 standar 6= 0.22 kg/m' =
= 372.7 M Jumlah (bb) 986.8
= 35.5 Btg
a. Upah
- Pekerja 4.86*(bb/110) = 43.60
= 12.85 M - Tukang 6.48*(bb/110) = 58.13
= 0.15 M
= 4.35 M b. Bahan
= 85.7 BH - Besi D-12 Sdtr Lba/11.5*1,1 =
= 372.7 M - Besi D-10 Stdr Lbb/11.5*1,1 = 150.00
= 35.5 Btg - Besi D-6 Stdr lbc/10*1,1 =
- kawat ikat (2*bb)/125 = 15.79
1491 M'
Pembesian
7.70 M Berat besi :
0.15 M - D12 standar 12= 0.887 kg/m' =
5.90 M - D10 standar 10= 0.62 kg/m' = 802.0
39.3 BH - D6 standar 6= 0.22 kg/m' =
302.9 M Jumlah (bb) 802.0
28.8 Btg
a. Upah
- Pekerja 4.86*(bb/110) = 35.43
7.70 M - Tukang 6.48*(bb/110) = 47.24
0.15 M
5.90 M b. Bahan
51.3 BH - Besi D-12 Sdtr Lba/11.5*1,1 =
302.9 M - Besi D-10 Stdr Lbb/11.5*1,1 = 122.00
28.8 Btg - Besi D-6 Stdr lbc/10*1,1 =
- kawat ikat (2*bb)/125 = 12.83
1211 M'
Pembesian
7.70 M Berat besi :
0.15 M - D12 standar 12= 0.887 kg/m' =
5.90 M - D10 standar 10= 0.62 kg/m' = 802.0
39.3 BH - D6 standar 6= 0.22 kg/m' =
302.9 M Jumlah (bb) 802.0
28.8 Btg
a. Upah
- Pekerja 4.86*(bb/110) = 35.43
7.70 M - Tukang 6.48*(bb/110) = 47.24
0.15 M
5.90 M b. Bahan
51.3 BH - Besi D-12 Sdtr Lba/11.5*1,1 =
302.9 M - Besi D-10 Stdr Lbb/11.5*1,1 = 122.00
28.8 Btg - Besi D-6 Stdr lbc/10*1,1 =
- kawat ikat (2*bb)/125 = 12.83
1211 M'
2. Pembesian
10.6 M' Berat besi :
- D12 standar = 0.887 kg/m' =
10.6 = 42 m - D10 standar = 0.64 kg/m' = 42
- D6 standar = 0.22 kg/m' = 59
Jumlah 102
= 0.84 m a. Upah
0.15 = 71 bh - Pekerja 4.68 x 0.93 = 3.4
= 59 m - Tukang 6.48 x 0.93 = 5.1
b. Bahan
- Besi D-12 Sdtr 384/11,75*1,1 = -
- Besi D-10 Stdr 79/11,5*1,1 = 8
- Besi D-6 Stdr 77/10*1,1 = 7
- kawat ikat (2*1260)/125 = 2
REKAPITULASI PEKERJAAN BETON
BAHAN :
SEMEN = 262 ZAK
BATU PECAH 2/3CM = 28 M
PASIR = 22 M
BESI 12 = - BTG
BESI 10 = 527 BTG
BESI 6 = 17
KAWAT IKAT = 56 KG
UPAH :
PEKERJA = 280 HOK
TUKANG = 228 HOK
ALAT
SKOP = 6 BUAH
LINGGIS = 2 BUAH
PIKWEL = 2 BUAH
EMBER SEDANG = 6 BUAH
EMBER COR = 10 BUAH
TALI TUKANG = 4 BUAH
TERPAL = 1 BUAH
BAHAN
PAKU = 3.00 Kg
PAPAN COR = 40.00 LBR
BAMBU = 30.00 BTG
AIR KERJA = 4 Drum
M
HOK
HOK 21.9
16.5
M 38.4
HOK
HOK
HOK
HOK
HOK
HOK
M
M
zak
m3
HOK
HOK
m3
m3
zak
m3
HOK
HOK
m3
m3
zak
m3
HOK
HOK
m3
m3
zak
m3
HOK
HOK
m3
m3
zak
kg
kg
kg
kg
HOK
HOK
btg
btg
btg
kg
118
kg
kg
kg
kg
HOK
HOK
btg
btg
btg
kg
kg
kg
kg
kg
HOK
HOK
btg
btg
btg
kg
kg
kg
kg
kg
HOK
HOK
btg
btg
btg
kg
kg
kg
kg
kg
HOK
HOK
btg
btg
btg
kg
Desa : Kpaka Madeta Volume : 2000 M'
I PANJANG SELURUH = 1000 M KEBUTUHAN BAHAN
LEBAR = 0.30 M
TINGGI = 0.30 M UPAH PEKERJA =
VOLUME = 1000 X 0.30 X 0.30 PEKERJA = 90 X 0.35
T=0,40 M VOLUME = 90 M3 VOLUME = 32 HOK
L=0,20 M
PIPA DISTRIBUSI
Pipa dia 3" PANJANG SELURUH = 700 M UPAH PEKERJA
PANJANG 1 BTG PIPA = 6.0 M PEKERJA = 117 X 0.33
VOLUME = 38 HOK
TUKANG PIPA = 117 X 0.2
KEBUTUHAN PIPA = 700 / 6.00 VOLUME = 23 HOK
= 117 BATANG
PIPA DISTRIBUSI
Pipa dia 2" PANJANG SELURUH = 200 M UPAH PEKERJA
VOLUME = 11 HOK
= 33 BATANG
PIPA DISTRIBUSI
Pipa dia 1.5 " PANJANG SELURUH = 300 M UPAH PEKERJA
VOLUME = 16 HOK
= 50 BATANG
PIPA DISTRIBUSI PANJANG SELURUH = 400 M KEBUTUHAN BAHAN

Pipa dia 1" PANJANG 1 BTG PIPA = 6 M UPAH PEKERJA =
PEKERJA = 67 X 0.325
VOLUME = 22 HOK
KEBUTUHAN PIPA = 400 / 6.00 TUKANG PIPA = 67 X 0.2
= 67 BATANG VOLUME = 13 HOK
PIPA DISTRIBUSI
Pipa dia 3/4" PANJANG SELURUH = 400 M UPAH PEKERJA
PANJANG 1 BTG PIPA = 6.0 M PEKERJA = 66.67 X 0.325
VOLUME = 21.67 HOK
TUKANG PIPA = 66.67 X 0.2
KEBUTUHAN PIPA = 400 / 6.00 VOLUME = 13.33 HOK
= 67 BATANG Rekapitulasi :
Bahan :
Pipa dia 2" = 117 Btg
Pipa dia 1.5" = 33 Btg
Pipa dia 1 " = 117 Btg
Pipa dia 3/4" = 67 Btg
Upah :
Pekerja = 70 HOK
Tukang = 43 HOK
PANJANG = 8 M
VOLUME PASANGAN = (LA+LB)/2X T X L GALIAN TANAH = 0.75 * V
= 1.04 N3 = 2 HOK
0.25 m KEBUTUHAN BAHAN
VOLUME GALIAN TANAH SEMEN = 2.91 Zak
= PXL BATU 10/15 = 1.25 M3
0.45 m
= 3 M3 PASIR = 0.71 M3
PEKERJAAN BATU ANSTAMPING / BATU KOSONG
= BXHXP PEKERJA = 0.78 HOK
0.15 m = 0.48 M3 TUKANG = 1.04 HOK
PEK BATU KOSONG
PEKERJA = 0.39 HOK
0.40 m
BATU 10/15 = 0.58 M3
PEKERJAAN BETON UNTUK DINDING Pek Beton bertulang

LEBAR = 0.15 M a. Upah
2m VOLUME BETON b. Bahan
= 2.16 M3 - Pasir 0.70 x V = 1.51 m3
0.15 m
PEKERJAAN BETON UNTUK LANTAI Pek Beton bertulang

LEBAR = 2 M a. Upah
= 0.40 M3 - Pasir 0.70 x V = 0.28 m3
PEKERJAAN BETON UNTUK PLAT TUTUP BAK Pek Beton bertulang

PANJANG = 2 M Pengecoran Beton (VB ) = 0.30 m3
LEBAR = 2 M a. Upah
0.10 m
2m VOLUME BETON b. Bahan
= 0.30 M3 - Pasir 0.70 x V = 0.21 m3
PERHITUNGAN PEMBESIAN DINDING
0.07 m
TINGGI DINDING = 1.80 M - D10 standar 10= 0.62 kg/m' = 102 kg
2m JUMLAH TULANGAN = 9.0 BH - D6 standar 6= 0.22 kg/m' = kg
PANJANG SELURUH = 72.9 M Jumlah (bb) 102 kg
BESI 10" = 6.9 Btg
a. Upah
TINGGI DINDING = 2.00 M b. Bahan
PANJANG SELURUH = 81 M - Besi D-10 Stdr Lbb/11.5*1,1 = 16.00 btg
- kawat ikat (2*bb)/125 = 1.63 kg
154 M'
PERHITUNGAN PEMBESIAN LANTAI

BESI 10" = 2.0 Btg
a. Upah
- kawat ikat (2*bb)/125 = 0.44 kg
42 M'

BESI 10" = 2.0 Btg
a. Upah
- kawat ikat (2*bb)/125 = 0.44 kg
42 M'
RENCANA ANGGARAN BIAYA ( RAB )
Propinsi : Nusa Tenggara Timur No RAB : 01

Kabupaten : Sumba Barat Daya Program : PNPM - MP Integrasi 2012
Kecamatan : KODI Jenis Kegiatan : Galian Jalur Pipa
Desa : Kapaka Madeta Ukuran/Dimensi : 2500 M'
VOLUME HARGA JUMLAH HARGA

No URAIAN DARI DARI Satuan Kategori SATUAN DARI SWADAYA DARI PNPM-MP
TOTAL
SWADAYA PNPM-MP Biaya (RP) (RP) (Rp)
I BAHAN
1 - - - - - - -
Sub Total (1) -

II ALAT
1 Linggis 2.00 2.00 - buah II.a 45,000 90,000 -
2 Pikwel 2.00 2.00 - buah II.a 35,000 70,000 -
Sub Total (2) 160,000 -

III UPAH
1 Pekerja 71.50 7 65 HOK III.a 25,000 175,000 1,612,500
Sub Total (3) 175,000 1,612,500

Total Biaya 335,000 1,612,500
Dari PNPM-MP 1,612,500

Sumber Dana Swadaya Uang 335,000
Total Biaya 1,947,500
Kapaka Madeta,
Disetujui Oleh : Diperiksa Oleh: Dibuat Oleh:

PJOK Kec. Kodi FK-T Kec Kodi Ketua TPK
(.) (..) (..)
Keterangan :
1. Sumbangan dalam bentuk bahan,upah, dan alat ditulis dalam kolom volume dari swadaya
2. Nilai RAB di dapat dari kolom volume dari dana dikalikan dgn kolom hrg satuan
3. Swadaya dalam bentuk uang dimasukan pada baris terbawah (sumber dana swadaya)
4. Swadaya dalam bentuk lahan ditulis dalam format lain
Kategori Biaya :
I.a. Pembelian bahan hasil tenaga manusia II.a. Pembelian alat tangan III.a. Pembayaran HOK
I.b. Pembelian bahan hasil industri II.b. Pembelian/penyewaan alat mesin III.b. Pembayaran Pengumpulan material
I.c. Pembelian bahan administrasi II.c. Pembelian alat administrasi III.c. Pembayaran honor TPK

Kecamatan : KODI Jenis Kegiatan : Perpipaan utk Jalur Distribusi
Desa : Kapaka Madeta Ukuran/Dimensi : 2500 M'

Kategori
No URAIAN DARI DARI Satuan SATUAN DARI SWADAYA DARI PNPM-MP
TOTAL
SWADAYA DANA Biaya (RP) (RP) (Rp)
I BAHAN
1 Pipa GI dia 3" 117 117 Btg 725,000 84,825,000
2 Pipa GI dia 2" 33 33 Btg 400,000 13,200,000
3 Pipa GI dia 1.5" 50 50 Btg I.b 300,000 - 15,000,000
4 Pipa GI dia 1 " 67 - 67 Btg I.b 235,000 - 15,745,000
5 Pipa GI dia 3/4" 67 - 67 Btg I.a 190,000 - 12,730,000
6 Socket Pipa GI dia 3" 117 117 Bh 40,000 4,680,000
7 Socket Pipa GI dia 2" 33 33 Bh 25,000 825,000
8 Socket Pipa GI dia 1 1/2" 50 - 50 Bh I.a 20,000 - 1,000,000
9 Socket Pipa GI dia 1" 67 - 67 Bh I.b 15,000 - 1,005,000
10 Socket Pipa GI dia 3/4" 67 - 67 Bh I.b 15,000 - 1,005,000
11 Tee GI dia 3 - 2' 6 6 Bh 60,000 360,000
12 Tee GI dia 2 - 1 1/2' 6 - 6 Bh I.b 50,000 - 300,000
13 Tee GI dia 1 1/2 - 3/4' 8 8 Bh I.b 45,000 - 360,000
14 Tee GI dia 1 - 3/4' 12 12 Bh I.b 30,000 - 360,000
15 Tee GI dia 3/4 - 3/4' 20 20 Bh I.b 25,000 - 500,000
16 Over Socket 3 - 2" 4 4 Bh 85,000 340,000
17 Over Socket 2 - 1 1/2" 8 8 Bh I.b 70,000 - 560,000
18 Over Socket 1 1/2 - 1" 10 10 Bh I.b 50,000 - 500,000
19 Over Socket 1 - 3/4" 20 20 Bh I.b 40,000 - 800,000
20 Water Moer 3" 6 6 Bh 130,000 780,000
21 Water Moer 2" 4 4 Bh 60,000 240,000
22 Water Moer 1 1/2" 2 2 Bh I.b 45,000 - 90,000
23 Water Moer 1" 11 11 Bh I.b 30,000 - 330,000
24 Water Moer 3/4" 20 20 Bh I.b 25,000 - 500,000
25 Double Nipple 3" 8 8 Bh 70,000 560,000
26 Double Nipple 2" 6 6 Bh 35,000 210,000
27 Double Nipple 1 1/2" 8 8 Bh I.b 25,000 - 200,000
28 Double Nipple 1" 16 16 Bh I.b 15,000 - 240,000
29 Double Nipple 3/4" 28 28 Bh I.b 10,000 - 280,000
30 Seal Tape 40 40 Bh I.b 5,000 - 200,000
31 Dop GI dia 3/4" 8 8 Bh I.b 25,000 - 200,000
32 Dop GI dia 2" 6 6 Bh I.b 25,000 - 150,000
33 Elbow GI dia 3/4" 20 20 Bh I.b 15,000 - 300,000
34 Elbow GI dia 1" 18 18 Bh I.b 10,000 180,000
35 Elbow GI dia 1.5" 15 15 Bh I.b 25,000 375,000
36 Elbow GI dia 2" 12 12 Bh I.b 30,000 360,000
37 Elbow GI dia 3" 15 15 30,000 450,000
38 Stop Kran 3/4" 3 3 Bh I.b 210,000 - 630,000
Sub Total (1) - 160,370,000
II ALAT
1 Senei dia 2" 1 - 1 Buah II.a 35,000 - 35,000
2 Senei dia 1" 1 - 1 Buah II.a 35,000 - 35,000
3 Kunci Pipa (Sedang) 1 - 1 Buah II.a 300,000 - 300,000
4 Kunci Pipa (Kecil) 1 - 1 Buah II.a 200,000 - 200,000
5 Kunci Rantai 2 - 2 Buah II.a 600,000 - 1,200,000
Sub Total (2) - 1,770,000
III UPAH
1 Pekerja 140 140.0 HOK III.a 25,000 - 3,500,000
2 Tukang 118 118.0 HOK III.a 35,000 - 4,130,000
Sub Total (3) - 7,630,000
Total Biaya - 169,770,000

Sumber Dana Dari Swadaya -
Kapaka Madeta,

(.) (..) (..)

Kategori Biaya :

Kecamatan : KODI Jenis Kegiatan : BAK DISTRIBUSI
Desa : Kapaka Madeta Ukuran/Dimensi : 2x2x2 m (1 Unit)

TOTAL SWADAYA DANA Biaya (RP) (RP) (Rp)
I BAHAN
1 Semen @ 50 kg 27 - 27 Zak 80,000 - 2,160,000
2 Pasir Cor 6 - 6 M 110,000 - 660,000
3 Batu gunung 4 - 4 M 100,000 - 400,000
4 Batu Pecah 2/3 cm 3 3 M 250,000 - 750,000
5 Besi 10 30 30 Btg 100,000 - 3,000,000
6 Kawat Ikat 3 3 Kg 27,000 - 81,000
7 Usuk kayu kelas II 5/7 utk begesting 20 5.00 15 Lbr 25,000 125,000 375,000
8 Tripleks 6 mm 5 5 Lbr 85,000 - 425,000
9 Paku 5-7cm 3 3 Kg 22,000 - 66,000
10 Air Keja 1 1 Tanki 150,000 - 150,000
11 Dop GI dim 2" 1 1 Bh 25,000 - 25,000
12 Kran GI dim 3/4" 2 2 Bh 25,000 - 50,000
13 Socket GI dim 3/4" 2 2 Bh 15,000 - 30,000
14 Menhole 50 x 60 cm 1 1 Bh 400,000 - 400,000
15 Seng Plat (L=40cm) 8 8 M' 20,000 - 160,000
Sub Total (1) 125,000 8,732,000

II ALAT
1 Sekop 3 2 1 Bh 55,000 110,000 55,000
2 Ember cor 8 5 3 Bh 10,000 50,000 30,000
3 Ember sedang 4 2 2 Bh 15,000 30,000 30,000
4 Terpal 1 1 Lbr 200,000 - 100,000
5 Air Kerja 1 1 Tangki 200,000 - 200,000
Sub Total (2) 190,000 415,000

III UPAH
1 Pekerja 56 4.00 52 HOK III.a 25,000 100,000 1,311,000
2 Tukang 14 4.00 10 HOK III.a 35,000 140,000 365,000
Sub Total (3) 240,000 1,676,000
Total Biaya 555,000 10,823,000

Sumber Dana Dari Swadaya 555,000
Kapaka Madeta,
Dibuat Oleh :
(.) (..) (..)
Kategori Biaya :

Kecamatan : KODI Jenis Kegiatan : BAK PENAMPUNG
Desa : Kapaka Madeta Ukuran/Dimensi : 2.00 X 2.5 X 2.5 M (1 UNIT)

TOTAL SWADAYA DANA Biaya (RP) (RP) (Rp)
I BAHAN
1 Semen @ 50 kg 345 - 345 Zak 80,000 - 27,600,000
2 Pasir Cor 32 - 32 M3 110,000 - 3,520,000
3 Batu Pecah 2/3 cm 28 - 28 M3 250,000 - 7,000,000
4 Batu Gunung 23 23 100,000 2,300,000
5 Besi 12 - -
6 Besi 10 527 - 527 Btg 100,000 - 52,700,000
7 Besi 6 17 17 Btg 50,000 - 850,000
8 Kawat Ikat 56 - 56 Kg 27,000 - 1,512,000
9 Tripleks 9 mm 80 80 Lbr 130,000 - 10,400,000
10 Paku Tripleks 6 6 Kg 22,000 - 132,000
11 Papan cor kls II 3/25 x 4 m 25 25 Lbr 25,000 - 625,000
12 Usuk kayu kelas II 5/7 utk begesting 380 380 Btg 25,000 - 9,500,000
13 Bambu 60 60 Btg 10,000 - 600,000
14 Paku 5-7cm 6 6 Kg 22,000 - 132,000
15 Pipa GI dim 2" 6 6 Btg 400,000 - 2,400,000
16 Elbow GI dim 2" 4 4 bh 20,000 - 80,000
17 Socket GI dim 2" 7 7 bh 20,000 - 140,000
18 Water Moer GI dim 2" 2 2 bh 60,000 - 120,000
19 Doble Nipple GI dim 2" 4 4 bh 30,000 - 120,000
20 Stop Kran dim 2" 2 2 bh 260,000 - 520,000
21 Tee 2x2 cm dim 2" 2 2 bh 50,000 - 100,000
22 Menhole 50 x 60cm 1 1 bh 400,000 - 400,000
23 Seng Plat (L=40cm) 30 30 M' 20,000 - 600,000
Sub Total (1) - 121,351,000

II ALAT
1 Sekop 6 2 6 Bh 55,000 110,000 330,000
2 Ember cor 20 7 20 Bh 10,000 70,000 200,000
3 Ember sedang 8 2 6 Bh 15,000 30,000 90,000
4 Terpal 1 1 Lbr 200,000 - 200,000
5 Air Kerja 4 4 Tangki 200,000 - 800,000
6 Solar 30 30 Ltr 6,500 - 195,000
7 Sewa Molen Campur 10 10 Hari 200,000 - 2,000,000
Sub Total (2) 210,000 3,815,000

III UPAH
1 Pekerja 280 280 HOK 25,000 - 7,511,000
2 Tukang 228 - 228 HOK 35,000 - 7,970,000
Sub Total (3) - 15,481,000

Total Biaya 210,000 140,647,000

Sumber Dana Dari Swadaya 210,000
Kapaka Madeta,

(.) (..) (..)

Keterangan :
Kategori Biaya :

Kecamatan : KODI Jenis Kegiatan : Pipa & Accesoris
Desa : Kapaka Madeta Ukuran/Dimensi : 1 Unit

TOTAL
I Pemasangan Pipa GS dan asesoris :
1 Wall pipe PN 16, SS, dia. 4", s/f, Length 650 mm, with fish tail (fabrikasi) 1 - 1 Unit 677,000 677,000
2 Wall pipe PN 16, SS, dia. 3", d/f, Length 750 mm, with fish tail (fabrikasi) 2 - 2 Unit 665,000 1,330,000
2 Wall pipe PN 16, SS, dia. 3", d/f, Length 650 mm, with fish tail (fabrikasi) 2 2 Unit 665,000 1,330,000
3 Wall pipe PN 16, SS, dia. 3", s/f, Length 650 mm, with fish tail (fabrikasi) 1 - 1 Unit - 677,000 677,000
4 Wall pipe PN 16, SS, dia. 2", d/f, Length 600 mm, with fish tail (fabrikasi) 1 1 Unit 677,000 677,000
5 Wall pipe PN 16, SS, dia. 2", s/f, Length 500 mm, with fish tail (fabrikasi) 1 1 Unit 677,000 677,000
6 All Flanged Bend PN 16, 90 degree, GI dia. 2" 1 - 1 Unit 210,000 210,000
7 All Flanged Bend PN 16, 90 degree, GI dia. 3" 5 5 Unit 247,500 1,238,000
8 All Flanged Bend PN 16, 90 degree, GI dia. 4" 3 3 Unit 310,000 930,000
9 All Flanged Gate valve, DCI dia. 2" , resilient type, with handwheel 1 1 Unit 886,000 886,000
10 All Flanged Gate valve, DCI dia. 3" , resilient type, with handwheel 3 3 Unit 1,806,000 5,418,000
11 All Flanged Reducer PN 16, GI dia. 3 x 2" 1 1 Unit 288,000 288,000
12 All Flanged Tee PN 16, GI dia. 3 x 3" 3 3 Unit 313,000 939,000
13 All Thread Bend GI 90o dia. 0.75" 3 3 Unit 17,300 52,000
14 All Thread Bend GI 90o dia. 2" 1 1 Unit 160,000 160,000
15 Clamp Sadle dia. 3 x 3/4" 1 1 Unit 71,100 71,000
16 Double Nipple GI dia 2" 1 1 Unit 40,000 40,000
17 Faucet Socket PVC ,Dia. 2" 1 1 Unit 60,000 60,000
18 Female Thread Socket GI dia. 2" 1 1 Unit 110,000 110,000
19 Flanged Las PN 16, Hot Dip Galvanized Steel dia. 3" 9 9 Unit 165,000 1,485,000
20 Flanged Las PN 16, Hot Dip Galvanized Steel dia. 4" 1 1 Unit 220,000 220,000
21 Flanged Screwed PN 16 SS dia. 2" 1 1 Unit 135,000 135,000
22 Flanged Screwed PN 16 SS dia. 3" 2 2 Unit 165,000 330,000
23 Flexible joint PN 16, Rubber dia. 3", d/f 5 5 Unit 520,000 2,600,000
24 Jet nozzle, stainless steel, dia. 3" x dia. 1/2", s/f (fabrikasi) 1 1 Unit 310,000 310,000
25 Stop Kran Ball valve, Brass, dia. 0.75" 1 1 Unit 26,000 26,000
26 Strainer PN 16, SS, dia. 3", s/f L = 300 mm ( fabrikasi ) 1 1 Unit 1,764,000 1,764,000
27 Water meter, Resillen type PN 16, DCI, dia. 3", d/f 1 1 Unit 4,091,000 4,091,000
28 Water Moer GI dia. 2" 1 1 Unit 75,000 75,000
Sub Total (1) 26,806,000
II ALAT
1 - -
2 - -
Sub Total (2) -
III UPAH
1 Pekerja 123 123 HOK 25,000 3,075,000
2 Tukang 78 78 HOK 35,000 2,730,000
Sub Total (3) 5,805,000

Sumber Dana Swadaya Uang
Kapaka Madeta,

(.) (..) (..)
Keterangan :
Kategori Biaya :

Kecamatan : KODI Jenis Kegiatan : Perlengkaan Ruang Pipa
Desa : Kapaka Madeta Ukuran/Dimensi : 1 Unit

TOTAL
I Pemasangan Kelengkapan Non Perpipaan :
1 Ladder, aluminum, inclined, with foot and wall plates, step height 300 mm, -
width approx. 450 mm, length approx. 2,400 mm, complete with all fixings 1.00 - 1.00 M' 2,120,000 2,120,000
and incidentals -
2 Ladder, aluminum, straight, with foot and wall plates, step height 300 mm, -
width approx. 450 mm, length approx. 2,400 mm,complete with all fixings 1.00 1.00 M' 2,120,000 2,120,000
and incidentals -
3 Door, single, with steel frame, three hinges, door leaf with -
insulation, handle and brass security lock with 3 spare keys, -
all steel and fixing in non-corrodable material, complete with 1.00 1.00 M' 2,620,000 2,620,000
4 Door, single, with handle and lock, double panel
with insulation, stainless steel, complete with all fixings and 1.00 1.00 M' 2,620,000 2,620,000
5 Window, fixed, with stainless steel insect screen, dimensions 700 x 400 mm 1,600,000
(WxH), all in anodized aluminum
7 Screen with frame, SS, size 150x150 mm, inclusive all fixings and incidentals 1.00 1.00 M' 250,000 250,000
8 Pengadaan dan pemasangan Pipa Vent dia. 150 mm 2.00 2.00 M' 470,000 940,000
Sub Total (1) 10,670,000
II ALAT
1 1.00 1.00 Unit -
2 1.00 1.00 Unit -
Sub Total (2) -

III UPAH
1 Pekerja 50.00 50.00 Unit 25,000 1,250,000
Tukang 50.00 50.00 35,000 1,750,000
Sub Total (3) 3,000,000
Total Biaya - 13,670,000

Sumber Dana Swadaya Uang -
Kapaka Madeta,

(.) (..) (..)
Keterangan :
Kategori Biaya :
KABUPATEN : ALOR, NUSA TENGGARA TIMUR

LOKASI : DESA NAILANG DAN DESA KAMOT KECAMATAN ALOR TIMUR LAUT
PEKERJAAN : PEMBANGUNAN SARANA AIR BERSIH DESA NAILANG DAN DESA KAMOT KECAMATAN ALOR TIMUR LAUT
BOQ
PEMBUATAN RESERVOIR KAPASITAS 50 M3
HARGA SATUAN (Rp.) JUMLAH HARGA (Rp.)

NO. URAIAN PEKERJAAN VOLUME SATUAN
BAHAN UPAH TRANSPORT BAHAN UPAH TRANSPORT
I Pekerjaan Tanah dan Pondasi

1.1 Pekerjaan pengukuran lokasi dan pemasangan bowplank termasuk kayu, patok 20.50 M' 18,326.00 6,867.50 2,672.82 375,683.00 140,783.75 54,792.81
1.2 Pembersihan lokasi pekerjaan (Land Clearing) 156.25 M 0.00 0.00 0.00 0.00 0.00 0.00
1.3 Galian tanah berbatu untuk konstruksi Reservoir 177.25 M 0.00 0.00 0.00 0.00 0.00 0.00
1.4 Timbunan kembali menggunakan tanah bekas galian 10.39 M 0.00 17,510.00 0.00 0.00 181,928.90 0.00
1.5 Urugan pasir dipadatkan tebal 10 cm 8.21 M 237,000.00 9,655.00 503,472.00 1,945,770.00 79,267.55 4,133,505.12
Sub Total I 2,321,453.00 401,980.20 4,188,297.93
II Pekerjaan Beton, Pasangan Batu dan Plesteran

Pekerjaan beton (K 225) sudah termasuk, pemeliharaan beton dan test kubus, untuk dinding,
2.1 51.73 M 598,287.50 282,050.00 763,066.90 30,949,412.38 14,590,446.50 39,473,450.74
plat lantai dan atap
2.2 Pek. pembesian beton bertulang U 24 untuk pondasi, sloof, balok dan kolom 5,780.92 Kg 14,700.00 5,062.97 627.20 84,979,524.00 29,268,595.63 3,625,793.02
2.3 Pekerjaan Water Stop plat baja; lebar = 300 mm, tebal = 3 mm 24.60 M' 401,100.00 18,294.00 21,000.00 9,867,060.00 450,032.40 516,600.00
2.4 Pek. Pasangan batu 1:4 tembok penahan tanah 20.52 M 418,795.00 70,702.50 303,685.18 8,593,673.40 1,450,815.30 6,231,619.89
2.5 Lantai kerja dari beton (K175), penyangga & Peninggian muka plat lantai 0.78 M 592,475.00 282,050.00 302,078.60 462,130.50 219,999.00 235,621.31
2.6 Lantai kerja dari beton (K100) tebal 5 cm 3.64 M 496,780.00 262,570.00 809,747.60 1,808,279.20 955,754.80 2,947,481.26
2.7 Pek rabat beton drainase ( K 100 ) 12.42 M 496,780.00 262,570.00 809,747.60 6,170,007.60 3,261,119.40 10,057,065.19
2.8 Pek. Plesteran tembok penahan dan drain 1 : 4 tebal 1.5 cm 63.81 M 10,782.50 20,290.00 11,279.46 688,031.33 1,294,704.90 719,742.34
2.9 Pek. Acian 63.81 M 6,580.00 14,480.50 2,658.60 419,869.80 924,000.71 169,645.27
Sub Total II 143,937,988.20 52,415,468.63 63,977,019.03
III Pekerjaan Perpipaan dan Besi

3.1 Pemasangan Pipa GS dan asesoris :
3.1.1 Wall pipe PN 16, SS, dia. 4", s/f, Length 650 mm, with fish tail (fabrikasi) 1 Unit 0.00 23,490.00 0.00 0.00 23,490.00 0.00
3.1.2 Wall pipe PN 16, SS, dia. 3", d/f, Length 750 mm, with fish tail (fabrikasi) 2 Unit 0.00 14,790.00 0.00 0.00 29,580.00 0.00
3.1.7 All Flanged Bend PN 16, 90 degree, GI dia. 2" 1 Unit 0.00 5,740.00 0.00 0.00 5,740.00 0.00
3.1.10 All Flanged Gate valve, DCI dia. 2" , resilient type, with handwheel 1 Unit 0.00 17,175.00 0.00 0.00 17,175.00 0.00
3.1.12 All Flanged Reducer PN 16, GI dia. 3 x 2" 1 Unit 0.00 6,156.67 0.00 0.00 6,156.67 0.00
3.1.13 All Flanged Tee PN 16, GI dia. 3 x 3" 3 Unit 0.00 6,156.67 0.00 0.00 18,470.00 0.00
3.1.14 All Thread Bend GI 90o dia. 0.75" 3 Unit 0.00 2,026.67 0.00 0.00 6,080.00 0.00
3.1.15 All Thread Bend GI 90o dia. 2" 1 Unit 0.00 5,740.00 0.00 0.00 5,740.00 0.00
3.1.16 Clamp Sadle dia. 3 x 3/4" 1 Unit 0.00 6,156.67 0.00 0.00 6,156.67 0.00
3.1.17 Double Nipple GI dia 2" 1 Unit 0.00 5,740.00 0.00 0.00 5,740.00 0.00
3.1.18 Faucet Socket PVC ,Dia. 2" 1 Unit 0.00 16,040.00 0.00 0.00 16,040.00 0.00
3.1.19 Female Thread Socket GI dia. 2" 1 Unit 0.00 16,040.00 0.00 0.00 16,040.00 0.00
3.1.20 Flanged Las PN 16, Hot Dip Galvanized Steel dia. 3" 9 Unit 93,500.00 21,130.00 0.00 841,500.00 190,170.00 0.00
3.1.22 Flanged Screwed PN 16 SS dia. 2" 1 Unit 0.00 16,040.00 0.00 0.00 16,040.00 0.00
3.1.24 Flexible joint PN 16, Rubber dia. 3", d/f 5 Unit 0.00 16,040.00 0.00 0.00 80,200.00 0.00
3.1.25 Jet nozzle, stainless steel, dia. 3" x dia. 1/2", s/f (fabrikasi) 1 Unit 0.00 14,790.00 0.00 0.00 14,790.00 0.00
3.1.26 Stop Kran Ball valve, Brass, dia. 0.75" 1 Unit 0.00 8,970.00 0.00 0.00 8,970.00 0.00
3.1.27 Strainer PN 16, SS, dia. 3", s/f L = 300 mm ( fabrikasi ) 1 Unit 0.00 14,790.00 0.00 0.00 14,790.00 0.00
3.1.28 Water meter, Resillen type PN 16, DCI, dia. 3", d/f 1 Unit 0.00 21,130.00 0.00 0.00 21,130.00 0.00
3.1.29 Water Moer GI dia. 2" 1 Unit 0.00 5,740.00 0.00 0.00 5,740.00 0.00
Sub Total 3.1 954,000.00 754,441.67 0.00
3.2 Pemasangan Kelengkapan Non Perpipaan :

3.2.1 Ladder, aluminum, inclined, with foot and wall plates, step height 300 mm, 1 Unit 0.00 15,500.00 0.00 0.00 15,500.00 0.00
width approx. 450 mm, length approx. 2,400 mm, complete with all fixings
and incidentals
3.2.2 Ladder, aluminum, straight, with foot and wall plates, step height 300 mm, 1 Unit 0.00 15,500.00 0.00 0.00 15,500.00 0.00
width approx. 450 mm, length approx. 2,400 mm,complete with all fixings
and incidentals
3.2.3 Door, single, with steel frame, three hinges, door leaf with
insulation, handle and brass security lock with 3 spare keys, 1 Unit 0.00 19,050.00 0.00 0.00 19,050.00 0.00
3.2.4 Door, single, with handle and lock, double panel
with insulation, stainless steel, complete with all fixings and 1 Unit 0.00 19,050.00 0.00 0.00 19,050.00 0.00
3.2.5 Window, fixed, with stainless steel insect screen, dimensions 700 x 400 mm 2 Unit 0.00 19,050.00 0.00 0.00 38,100.00 0.00
3.2.6 Pemasangan air vent, dia. 4" 2 unit 0.00 31,710.00 0.00 0.00 63,420.00 0.00
3.2.6 Screen with frame, SS, size 150x150 mm, inclusive all fixings and incidentals 1 unit 0.00 8,290.00 0.00 0.00 8,290.00 0.00
3.2.7 Pemasangan Water Level Indicator 1 Unit 0.00 15,500.00 0.00 0.00 15,500.00 0.00
Pengadaan & Pagar keliling mata air dari kawat berduri, dengan tiang dari profil siku 50.50.5,
3.2.8 50 m1
termasuk pondasi dari beton tak bertulang K100, setinggi 2 meter 926,522.55 56,277.80 0.00 46,326,127.25 2,813,890.00 0.00
3.2.9 Pengadaan dan Pemasangan pintu pagar kawat duri 1 Unit 2,962,954.26 32,225.00 0.00 2,962,954.26 32,225.00 0.00
3.2.10 Pengadaan dan pemasangan Pipa Vent dia. 150 mm 2 Unit 1,974,496.00 45,775.00 0.00 3,948,992.00 91,550.00 0.00
Sub Total 3.2 53,238,073.51 3,132,075.00 0.00
Jumlah Total (I+II+III) 200,451,514.71 56,703,965.50 68,165,316.96
Total 325,320,797.16

BOQ
Daftar Harga Satuan Bahan/Material Bangunan
Harga Dasar Biaya Angkut (Rp.) Jumlah Harga
No. Uraian Satuan Query ke Gudang ke Keterangan
(Rp.) Total (Rp.)
Gudang Lokasi
1 Tanah Urug m3 100,000 0 15,000 15,000 115,000 - Harga di lokasi pekerjaan

2 Pasir Ayak untuk Cor/Beton m3 222,500 20,000 399,560 419,560 642,060 (sudah termasuk ongkos
3 Pasir Urug m3 197,500 20,000 399,560 419,560 617,060 angkut ke lokasi pekerjaan)
4 Kawat Ikat kg 20,000 300 260 560 20,560 masuk Retribusi Galian C
5 Batu Kali m3 143,750 20,000 499,450 519,450 663,200
6 Batu Gunung m3 136,250 0 20,000 20,000 156,250
7 Batu pecah 3-5 cm m3 161,633 20,000 499,450 519,450 681,083
8 Batu pecah 2-3 cm m3 161,250 20,000 499,450 519,450 680,700
9 Batu pecah 1-2 cm m3 186,250 20,000 499,450 519,450 705,700
10 Kerikil Sungai tersaring m3 115,000 20,000 499,450 519,450 634,450
11 Kerikil Bukit m3 104,500 20,000 20,000 40,000 144,500
12 Batu Bata bh 545 100 380 480 1,025
13 Semen PC (50 kg) zak 47,000 6,500 12,490 18,990 65,990
14 Besi Beton kg 13,000 300 260 560 13,560
15 Paku 5 -15) kg 16,300 6,500 12,490 18,990 35,290
16 Paku (7 - 5 cm) kg 15,000 300 260 560 15,560
17 Paku (1 - 3 cm) kg 17,500 300 260 560 18,060
18 Sirtu m3 36,300 20,000 399,560 419,560 455,860
19 Papan Kayu (bouwplank) m3 2,000,000 55,000 199,780 254,780 2,254,780
20 Papan begisting m3 900,000 55,000 199,780 254,780 1,154,780
21 Aspal Bitumen kg 6,200 300 260 560 6,760
22 Solar ltr 5,000 300 260 560 5,560
23 Minyak aspal ltr 1,500 300 260 560 2,060
24 Minyak pelumas ltr 22,000 300 260 560 22,560
25 Pagar BRC m2 375,000 50,000 50,000 100,000 475,000
26 Air Bersih / PAM m3 1,750 500 500 500 2,250
27 Besi Profil kg 22,820 300 260 560 23,380
28 Plat Baja tebal 3 mm m2 382,000 20,000 399,560 419,560 801,560
29 Ijuk m3 300,000 50,000 50,000 100,000 400,000
30 Elektroda batang 5,000 300 260 560 5,560
31 Cat Meni besi Altex kg 20,000 300 260 560 20,560
32 Minyak cat Thiner Special A kg 35,500 300 260 560 36,060
33 Minyak cat Thiner B kg 19,000 300 260 560 19,560
34 Pipa GS dia. 4" m 125,000 25,000 10,540 35,540 160,540
35 Pipa GS dia. 3" m 154,933 30,987 8,060 39,047 193,980
36 Pipa GS dia. 2" m 65,417 13,083 6,320 19,403 84,820
37 Pipa GS dia. 1.5" m 55,833 11,167 4,460 15,627 71,460
38 Pipa GS dia. 1" m 37,500 7,500 3,100 10,600 48,100
39 Pipa GS
Mur, bautdia. 3/4"
& ring m 30,833 6,167 3,100 9,267 40,100
40 stainless steel bh 20,000 4,000 260 4,260 24,260
1

Daftar Harga Satuan Upah
No Uraian Satuan Harga Satuan

(Rp.)
1 Mandor hari 35,500

2 Kepala Tukang hari 34,000
3 Tukang Kayu hari 32,500
4 Tukang Besi hari 32,500
5 Tukang Batu hari 32,500
6 Tukang Aspal hari 32,500
7 Pekerja hari 31,000
8 Operator hari 50,000
9 Pembantu Operator hari 35,000
10 Mekanik hari 45,000
11 Tukang Pipa hari 32,500
12 Tukang Las hari 32,500
13 Tukang Cat hari 32,500
Daftar Harga Satuan Sewa Alat
No. Uraian Satuan Harga Satuan

(Rp.)
1 Truk Tanki Air Jam 67,200

2 Truk Bak Terbuka Jam 84,411
3 Vibrator Jam 35,000
4 Pengaduk Beton (Mollen) Jam 75,000
5 Stamper Jam 15,000
6 Alat bantu manual Tukang hari 10,000
7 Alat bantu manual pipa (Tackle,kunci Inggris,dll) Jam 5,000
8 Mesin Tes Pipa Jam 15,000
9 Pompa Air Jam 15,000
RURAL WATER SUPPLY AND SANITATION PROJECT (ProAir)

PERHITUNGAN BIAYA PIKUL DENGAN TENAGA MANUSIA
Asumsi :
* Jarak Pikul = 1,000 m (Jarak pikul dari lokasi droping material ke Mata Air)
* Upah Pekerja = Rp 31,000 / hari
* Waktu Kerja rata-rata perhari = 7 jam
* Daya Pikul Manusia rata-rata = 25 kg
* Jarak tempuh rata2 dgn beban 25 kg = 3,000 m/jam
Koefisien kondisi jalan

* Jalan Mendatar = 1.0
* Jalan Bergelombang = 1.5 (kondisi jalan dari lokasi droping material ke Mata Air)
* Jalan Mendaki = 2.0
Perhitungan Pikul dengan jarak 1 km:

* Waktu Tempuh = 1000 / 3000 x 60 menit = 20.00 menit
* Waktu Kembali = 1/2 x 20 menit = 10.00 menit
* Bongkar Muat = 5.00 menit
Total waktu yang dibutuhkan = 35.00 menit
* Jumlah Trip 1 hari = (7 x 60) / 35 mnt x 1 trip = 12.00 Trip / hari

* Daya Pikul manusia/ hari (jarak 1 km) = 12 trip/hari x 25 kg /trip = 300.00 kg / hari
Kemampuan Pikul per hari :

* Jalan Datar = 300 kg/hari / 1 = 300.00 kg
* Jalan Bergelombang = 300 kg/hari / 1.5 = 200.00 kg
* Jalan Mendaki = 300 kg/hari / 2 = 150.00 kg
UPAH PIKUL DENGAN JARAK 1 KM :
Ongkos Pikul ( Rp.)

No. Jenis Material Vol. Sat. Berat Material Jalan Jalan Jalan
Datar Bergelombang Mendaki
1 Semen 1.0 ZAK 50.0 KG 5,170 7,750 10,330

2 Batu bata 1.0 BH 1.5 KG 160 230 310
3 Batu Pecah 1.0 M3 2,000.0 KG 206,670 310,000 413,330
4 Pasir 1.0 M3 1,600.0 KG 165,330 248,000 330,670
5 Besi beton 1.0 M3 8,500.0 KG 878,330 1,317,500 1,756,670
1 kg Besi / kawat beton 1,756,670 / 8500 kg/m3 103 155 207
6 Pipa dim 25 mm ( 6 m ) 1.0 BTG 15.0 KG 1,550 2,330 3,100
13 Accessories pipa per kg 1.0 Ls 1.0 KG 100 160 210
14 Paku, kawat, dll per kg 1.0 Ls 1.0 KG 100 160 210
15 Kayu 1.0 M3 800.0 KG 82,670 124,000 165,330
16 Cat meni Jotun 1.0 Kg 1.0 KG 100 160 210
17 Minyak cat Thiner Special A 1.0 Kg 1.0 KG 100 160 210
18 Minyak cat Thiner B 1.0 Kg 1.0 KG 100 160 210
UPAH PIKUL KE MASING-MASING FASILITAS
Ongkos Pikul ( Rp.)

No. Jenis Material Vol. Sat. Berat Material Mata Air Reservoir Pipa Distr. Rata-rata
jarak 3 km jarak 0.25 km jarak 0,5 km jarak km
1 Semen 1.0 ZAK 50.0 KG 30,990 258,250 5,165 98,140

2 Batu bata 1.0 BH 1.5 KG 930 7,750 155 2,950
3 Batu Pecah 1.0 M3 2,000.0 KG 1,239,990 10,333,250 206,665 3,926,640
1 karung batu @25 kg 155,000 / (2000/25) kg/m3 15,500 129,166 2,583 49,090
4 Pasir 1.0 M3 1,600.0 KG 992,010 82,668 165,335 413,340
1 karung pasir @25 kg 124,000 / (1600/25) kg/m3 15,500 1,292 2,583 6,460
5 Besi beton 1.0 M3 8,500.0 KG 5,270,010 439,168 878,335 2,195,840
1 lonjor besi beton @10 kg 658,750 / (8500/10) kg/m3 6,200 517 1,033 2,590
6 Pipa dim 25 mm ( 6 m ) 1.0 BTG 15.0 KG 9,300 775 1,550 3,880
7 Pipa dim 40 mm ( 6 m ) 1.0 BTG 21.6 KG 13,380 1,115 2,230 5,580
13 Accessories pipa per kg 1.0 Ls 1.0 KG 630 53 105 270
14 Paku, kawat, dll per kg 1.0 Ls 1.0 KG 630 53 105 270
15 Kayu 1.0 M3 800.0 KG 495,990 41,333 82,665 206,670
16 Cat meni besi Altex 1.0 Kg 1.0 KG 630 53 105 270
17 Minyak cat Thiner Special A 1.0 Kg 1.0 KG 630 53 105 270
18 Minyak cat Thiner B 1.0 Kg 1.0 KG 630 53 105 270
BOQ
PEKERJAAN PERSIAPAN

NO. URAIAN PEKERJAAN VOL. SAT.
1 Sewa Direksi keet 100 m2, lengkap dengan ruang rapat, ruang 4.00 bln 0.00 3,750,000.00 0.00 0.00 15,000,000.00 0.00
Direksi Proyek Toilet, Meubel dan perlengkapan lain selama
waktu kontrak dan masa pemeliharaan (termasuk listrik, air,dll)
2 Dokumentasi termasuk dalam bentuk CD 1.00 Ls 0.00 1,500,000.00 0.00 0.00 1,500,000.00 0.00
3 Administrasi proyek dan pelaporan (Harian, Mingguan dan 0.00 2,500,000.00 0.00
Bulanan), termasuk cetak blanko-blangko laporan, reques 1.00 Ls 0.00 2,500,000.00 0.00
pekerjaan, material dll.
4 As built drawing kertas ukuran A3 1.00 Ls 0.00 500,000.00 0.00 0.00 500,000.00 0.00
5 Papan nama Proyek 1.00 bh 0.00 250,000.00 0.00 0.00 250,000.00 0.00
6 Menyediakan Job Mix Formula untuk Beton K225 dan K100 1,800,000.00 900,000.00 300,000.00
3.00 sample 600,000.00 300,000.00 100,000.00
Jumlah Total 1,800,000.00 20,650,000.00 300,000.00

22,750,000.00

BOQ
PEKERJAAN PEMASANGAN PIPA DAN ACCESSORIES

I. Pekerjaan Persiapan
1.1 Pekerjan pengukuran lokasi dan pemasangan bowplank 12.00 km 300,000.00 700,000.00 0.00 3,600,000.00 8,400,000.00 0.00
termasuk kayu dan patok
1.2 Pembersihan lokasi pekerjaan ( Land Clearing ) 1 Ls 0.00 0.00 0.00 0.00 0.00 0.00
Sub Total I 3,600,000.00 8,400,000.00 0.00
II. Pemasangan Pipa Transmisi :

2.1 All Thread GS Pipe, SNI Medium Class dia. 4" 52 m1 0.00 4,755.00 6,720.00 0.00 247,260.00 349,440.00
2.2 All Thread GS Pipe, SNI Medium Class dia. 3" 2,070 m1 0.00 4,395.63 4,743.20 0.00 9,098,943.75 9,818,424.00
2.3 All Thread GS Pipe, SNI Medium Class dia. 2" 669 m1 0.00 3,526.67 2,856.00 0.00 2,359,340.00 1,910,664.00
2.4 Cat menie 59 Kg 20,000.00 0.00 560.00 1,180,000.00 0.00 33,040.00
Sub Total II 1,180,000.00 11,705,543.75 12,111,568.00
III. Pemasangan Pipa Distribusi :

3.1 All Thread GS Pipe dia. 3" 780 m1 0.00 4,395.63 4,743.20 0.00 3,428,587.50 3,699,696.00
3.2 All Thread GS Pipe dia. 2" 1,379 m1 0.00 3,526.67 2,856.00 0.00 4,863,273.33 3,938,424.00
3.3 All Thread GS Pipe dia. 1.5" 2,050 m1 0.00 3,174.00 2,021.60 0.00 6,506,700.00 4,144,280.00
3.4 All Thread GS Pipe dia. 1" 1,400 m1 0.00 2,856.60 1,366.40 0.00 3,999,240.00 1,912,960.00
3.5 All Thread GS Pipe dia. 3/4" 3,604 m1 0.00 2,570.94 683.20 0.00 9,265,667.76 2,462,252.80
3.6 Cat menie 81 Kg 20,000.00 0.00 560.00 1,620,000.00 0.00 45,360.00
Sub Total III 1,620,000.00 28,063,468.59 16,202,972.80
IV. Pemasangan Accesories

4.1 Accesories Untuk Transmisi
4.1.1 All Thread Bend GI 45o dia. 2" 6 Unit 0.00 5,740.00 7,840.00 0.00 34,440.00 47,040.00
4.1.5 All Thread Bend GS 11.25o dia. 2" 19 Unit 0.00 5,740.00 7,840.00 0.00 109,060.00 148,960.00
4.1.10 All Thread Reducer GI dia. 3 x 2" 1 Unit 0.00 6,156.67 9,520.00 0.00 6,156.67 9,520.00
4.1.11 Double Nipple GI dia 2" 3 Unit 0.00 5,740.00 7,840.00 0.00 17,220.00 23,520.00
4.1.13 Water Moer GI dia. 2" 3 Unit 0.00 5,740.00 7,840.00 0.00 17,220.00 23,520.00
Sub Total 4.1 0.00 1,706,193.33 2,614,080.00
4.2 Pemasangan Accesories Untuk Distribusi

4.2.1 All Thread Bend GI 45o dia. 0.75" 5 Unit 0.00 2,026.67 560.00 0.00 10,133.33 2,800.00
4.2.3 All Thread Bend GI 45o dia. 1.5" 6 Unit 0.00 4,927.50 2,800.00 0.00 29,565.00 16,800.00
4.2.7 All Thread Bend GS 11.25o dia. 0.75" 27 Unit 0.00 2,026.67 560.00 0.00 54,720.00 15,120.00
4.2.9 All Thread Bend GS 11.25o dia. 1.5" 21 Unit 0.00 4,927.50 2,800.00 0.00 103,477.50 58,800.00
4.2.14 All Thread Bend GS 22.5o dia. 1.5" 21 Unit 0.00 4,927.50 2,800.00 0.00 103,477.50 58,800.00
4.2.17 All Thread Reducer GI dia. 1 x 0.75" 7 Unit 0.00 4,927.50 2,800.00 0.00 34,492.50 19,600.00
4.2.18 All Thread Reducer GI dia. 1.5 x 1" 7 Unit 0.00 4,927.50 2,800.00 0.00 34,492.50 19,600.00
4.2.24 All Thread Tee GI dia. 0.75 x 0.75" 2 Unit 0.00 2,026.67 560.00 0.00 4,053.33 1,120.00
4.2.25 All Thread Tee GI dia. 1 x 1" 1 Unit 0.00 4,927.50 2,800.00 0.00 4,927.50 2,800.00
4.2.26 All Thread Tee GI dia. 1.5 x 1" 1 Unit 0.00 4,927.50 2,800.00 0.00 4,927.50 2,800.00
4.2.27 All Thread Tee GI dia. 1.5 x 1.5" 1 Unit 0.00 4,927.50 2,800.00 0.00 4,927.50 2,800.00
4.2.31 Double Nipple GI dia 0.75" 23 Unit 0.00 2,026.67 560.00 0.00 46,613.33 12,880.00
4.2.33 Double Nipple GI dia 1.5" 14 Unit 0.00 4,927.50 2,800.00 0.00 68,985.00 39,200.00
4.2.36 Water Moer GI dia. 0.75" 34 Unit 0.00 2,026.67 560.00 0.00 68,906.67 19,040.00
4.2.38 Water Moer GI dia. 1.5" 20 Unit 0.00 4,927.50 2,800.00 0.00 98,550.00 56,000.00
Sub Total 4.2 0.00 1,640,085.00 1,412,320.00
4.3 Aksesoris untuk Water Meter Zona 4 Unit , 3" (2 Unit), 1.5" (2 Unit ) Tidak sesuai dgn supply
4.3.1 All Flanged Gate valve, DCI dia. 3" , resilient type, with handwheel 2 Unit 0.00 21,130.00 19,600.00 0.00 42,260.00 39,200.00
4.3.2 All Thread Reducer GI dia. 1.5 x 0.75" 4 Unit 0.00 4,927.50 2,800.00 0.00 19,710.00 11,200.00
4.3.3 All Threaded Gate Valve Bronze dia. 0.75" 2 Unit 0.00 8,970.00 5,600.00 0.00 17,940.00 11,200.00
4.3.4 Pressure Reducer Valve,10 BIS, Threaded Female, Bronze, dia. 3" 2 Unit 0.00 21,130.00 19,600.00 0.00 42,260.00 39,200.00
4.3.5 Pressure Reducer Valve,9 BIS, Threaded Female, Bronze, dia. 0.75" 2 Unit 0.00 8,970.00 5,600.00 0.00 17,940.00 11,200.00
4.3.7 Female Thread Socket GI dia. 3" 4 Unit 0.00 16,040.00 8,400.00 0.00 64,160.00 33,600.00
4.3.8 Flanged Screwed PN 16 SS dia. 3" 2 Unit 0.00 16,040.00 8,400.00 0.00 32,080.00 16,800.00
4.3.9 Flexible joint PN 16, Rubber dia. 3", d/f 2 Unit 0.00 16,040.00 8,400.00 0.00 32,080.00 16,800.00
4.3.10 Water meter Resillent Type PN 16, DCI, dia. 0.75", all threaded 2 Unit 0.00 8,970.00 5,600.00 0.00 17,940.00 11,200.00
4.3.11 Water meter, Resillen type PN 16, DCI, dia. 3", d/f 2 Unit 0.00 21,130.00 19,600.00 0.00 42,260.00 39,200.00
Sub Total 4.3 0.00 358,751.67 240,800.00
4.4 Aksesoris untuk Air Valve Single dan Triple Function 20 unit
4.4.1 All Thread Reducer GI dia. 0.75 x 0.5" 4 Unit 0.00 2,026.67 560.00 0.00 8,106.67 2,240.00
4.4.6 All Thread Tee GI dia. 3 x 1.5" 10 Unit 0.00 0.00 0.00 0.00
4.4.7 All Thread Tee GI dia. 2 x 1.5" 10 Unit 0.00 0.00 0.00 0.00
4.4.8 All Thread Tee GI dia. 1.5 x 1.5" 10 Unit 0.00 0.00 0.00 0.00
4.4.12 Air valve Single/Triple Function dia. 1.5", female threaded w/stop valve 20 Unit 0.00 8,970.00 5,600.00 0.00 179,400.00 112,000.00
4.4.17 Double Nipple GI dia 2" 10 Unit 0.00 0.00 0.00 0.00
4.4.19 Female Thread Socket GI dia. 0.75" 10 Unit 0.00 10,330.00 4,480.00 0.00 103,300.00 44,800.00
4.4.21 Female Thread Socket GI dia. 1.5" 10 Unit 0.00 0.00 0.00 0.00
4.4.22 Female Thread Socket GI dia. 2" 10 Unit 0.00 0.00 0.00 0.00
4.4.23 Female Thread Socket GI dia. 3" 10 Unit 0.00 0.00 0.00 0.00
4.4.25 Water Moer GI dia. 0.75" 20 Unit 0.00 0.00 0.00 0.00
4.4.26 Water Moer GI dia. 1" 20 Unit 0.00 0.00 0.00 0.00
4.4.29 Cap screwed dia. 0.5" 20 Unit 0.00 2,026.67 560.00 0.00 40,533.33 11,200.00
Sub Total 4.4 0.00 1,301,859.17 888,720.00
4.5 Aksesoris untuk Wash Out 4 unit, 3" (2 Unit), 1" ( 1 unit), 0.75" (1 unit)
4.5.1 All Flanged Bend PN 16, 90 degree, GI dia. 3" 2 Unit 0.00 6,156.67 9,520.00 0.00 12,313.33 19,040.00
4.5.3 All Flanged Tee PN 16, GI dia. 3 x 3" 2 Unit 0.00 6,156.67 9,520.00 0.00 12,313.33 19,040.00
4.5.6 All Thread Tee GI dia. 0.75 x 0.75" 1 Unit 0.00 2,026.67 560.00 0.00 2,026.67 560.00
4.5.9 All Threaded Gate Valve Bronze dia. 1" 2 Unit 0.00 12,895.00 10,080.00 0.00 25,790.00 20,160.00
4.5.10 Double Nipple GI dia 0.75" 1 Unit 0.00 2,026.67 560.00 0.00 2,026.67 560.00
4.5.12 Female Thread Socket GI dia. 0.75" 3 Unit 0.00 2,026.67 560.00 0.00 6,080.00 1,680.00
4.5.17 Water Moer GI dia. 0.75" 1 Unit 0.00 2,026.67 560.00 0.00 2,026.67 560.00
4.5.19 Cap screwed dia. 0.75" 1 Unit 0.00 2,026.67 560.00 0.00 2,026.67 560.00
4.5.20 Cap screwed dia. 1" 1 Unit 0.00 4,927.50 2,800.00 0.00 4,927.50 2,800.00
Sub Total 4.5 0.00 461,590.83 316,400.00
4.6 Accessories Shypon type 1 di Transmisi, dia. 3' ( 2 Unit )

Accessories Air Valve di shypon
4.6.4 Automatic Air Release Valve dia. 0.5", female threaded 2 Unit 0.00 8,970.00 5,600.00 0.00 17,940.00 11,200.00
4.6.9 All Thread Reducer GI dia. 0.75 x 0.5" 2 Unit 0.00 2,026.67 560.00 0.00 4,053.33 1,120.00
4.6.15 Cap screwed dia. 0.5" 2 Unit 0.00 2,026.67 560.00 0.00 4,053.33 1,120.00
Accessories Wash Out di shypon
4.6.17 All Flanged Tee PN 16, GI dia. 3 x 3" 2 Unit 0.00 6,156.67 9,520.00 0.00 12,313.33 19,040.00
4.6.18 All Flanged Bend PN 16, 90 degree, GI dia. 3" 2 Unit 0.00 6,156.67 9,520.00 0.00 12,313.33 19,040.00
Sub Total 4.6 0.00 705,043.33 642,880.00
4.7 Aksesoris untuk Junction

4.7.3 All Thread Bend GI 90o dia. 0.75" 7 Unit 0.00 2,026.67 560.00 0.00 14,186.67 3,920.00
4.7.8 All Thread Tee GI dia. 1 x 0.75" 6 Unit 0.00 4,927.50 2,800.00 0.00 29,565.00 16,800.00
Sub Total 4.7 0.00 860,055.00 633,920.00
V. Pekerjaan Pemasangan Kran Umum 41 Unit 41 Unit 1,290,127.98 851,288.92 1,395,035.72 52,895,246.98 34,902,845.88 57,196,464.66
Sub Total V 52,895,246.98 34,902,845.88 57,196,464.66
Pengadaan dan pemasangan box Water Meter dari pas. Bata ukuran 130 x 80 cm,
VI
tutup terbuat dari plat beton t=5 cm
6.1 Galian tanah berbatu 3.75 m3 0.00 48,275.00 0.00 0.00 181,031.25 0.00
6.2 Timbunan kembali menggunakan tanah bekas galian 3.31 m3 0.00 17,510.00 0.00 0.00 57,958.10 0.00
6.3 Timbunan kerikil ( batu pecah 2/3) 1.10 m3 138,000.00 9,655.00 623,340.00 151,800.00 10,620.50 685,674.00
6.4 Pekerjaan beton (K 225 )untuk plat tutup atap 0.15 m3 598,287.50 282,050.00 763,066.90 89,743.13 42,307.50 114,460.04
6.5 Pek. pembesian beton bertulang U 24 untuk Plat penutup 18.75 kg 14,700.00 5,062.97 627.20 275,625.00 94,930.59 11,760.00
6.6 Lantai kerja dari beton (K100) tebal 5 cm 0.20 m3 496,780.00 262,570.00 809,747.60 99,356.00 52,514.00 161,949.52
6.7 Pekerjaan plat lantai beton (K 175) 0.50 m3 592,475.00 282,050.00 781,643.40 296,237.50 141,025.00 390,821.70
6.8 Pasangan Batu Bata 1 : 4 untuk dinding 9.49 m3 58,527.50 14,042.50 56,008.78 555,425.98 133,263.33 531,523.32
6.9 Plesteran 1 : 2 18.98 m2 13,887.50 13,790.00 11,215.37 263,584.75 261,734.20 212,867.72
6.10 Acian Semen PC 18.98 m2 6,580.00 14,480.50 2,658.60 124,888.40 274,839.89 50,460.23
Sub Total VII 1,856,660.75 1,250,224.36 2,159,516.53
Pengadaan dan pemasangan box Air Valve dari pas. Bata ukuran 110 x 120 cm,
VII
tutup terbuat dari plat beton t= 5 cm
7.3 Timbunan kerikil ( batu pecah 2/3) 2.21 m3 138,000.00 9,655.00 623,340.00 304,980.00 21,337.55 1,377,581.40
7.5 Pek. pembesian beton bertulang U 24 untuk Plat penutup 100.10 kg 14,700.00 5,062.97 627.20 1,471,470.00 506,802.80 62,782.72
7.7 Pekerjaan plat lantai beton (K175) 1.25 m3 592,475.00 282,050.00 781,643.40 740,593.75 352,562.50 977,054.25
7.8 Pasangan Batu Bata 1 : 4 untuk dinding 30.64 m3 58,527.50 14,042.50 56,008.78 1,793,282.60 430,262.20 1,716,109.02
7.9 Plesteran 1 : 2 61.29 m2 13,887.50 13,790.00 11,215.37 851,164.88 845,189.10 687,390.03
7.10 Acian Semen PC 61.29 m2 6,580.00 14,480.50 2,658.60 403,288.20 887,509.85 162,945.59
Sub Total VII 6,222,250.23 4,248,039.69 5,885,825.67
Pengadaan dan pemasangan box Wash Out dari pas. Bata ukuran 130 x 130 cm,
VIII
tutup terbuat dari plat beton t=5 cm
8.1 Galian tanah berbatu 38.02 m3 0.00 48,275.00 0.00 0.00 1,835,415.50 0.00
8.3 Timbunan kerikil ( batu pecah 2/3) 3.09 m3 138,000.00 9,655.00 623,340.00 426,420.00 29,833.95 1,926,120.60
8.5 Pek. pembesian beton bertulang U 24 untuk Plat penutup 91.98 kg 14,700.00 5,062.97 627.20 1,352,106.00 465,691.52 57,689.86
8.7 Pekerjaan plat lantai beton (K175) 1.23 m3 592,475.00 282,050.00 781,643.40 728,744.25 346,921.50 961,421.38
8.8 Pasangan Batu Bata 1 : 4 untuk dinding 35.09 m3 58,527.50 14,042.50 56,008.78 2,053,729.98 492,751.33 1,965,348.09
8.9 Plesteran 1 : 2 74.14 m2 13,887.50 13,790.00 11,215.37 1,029,619.25 1,022,390.60 831,507.53
8.10 Acian Semen PC 74.14 m2 6,580.00 14,480.50 2,658.60 487,841.20 1,073,584.27 197,108.60
Sub Total VIII 6,729,841.03 5,812,339.57 6,843,959.56
IX Pemasangan Syphon Type I Dia. 3" - 2 Unit

9.2 Urugan tanah kembali menggunakan tanah bekas galian 1.12 m3 0.00 17,510.00 0.00 0.00 19,611.20 0.00
9.3 Urugan pasir 0.80 m3 237,000.00 16,585.00 503,472.00 189,600.00 13,268.00 402,777.60
9.4 Pasangan batu ad 1 : 2 , untk turap 5.04 m3 507,325.50 161,070.00 303,685.18 2,556,920.52 811,792.80 1,530,573.31
9.5 Pekerjaan beton K 100 untuk rabat 0.16 m3 496,780.00 262,570.00 809,747.60 79,484.80 42,011.20 129,559.62
9.6 Pekerjaan beton (K 225 ) untuk thrust block 0.47 m3 598,287.50 282,050.00 763,066.90 281,195.13 132,563.50 358,641.44
Sub Total IX 3,107,200.45 1,592,753.70 2,421,551.97
XII Pemasangan Penyangga Pipa type 5, - ( 49 Unit )

12.2 Pekerjaan beton (K 175 )untuk pondasi pipa penguat 2.35 m3 592,475.00 282,050.00 781,643.40 1,392,316.25 662,817.50 1,836,861.99
Pengadaan dan Pemasasangan pipa penyangga, termasuk
12.3 49 unit 463,199.50 22,178.00 91,119.10 22,696,775.50 1,086,722.00 4,464,835.90
angker, klemb, & mur-baut
Sub Total XII 24,089,091.75 1,820,503.75 6,301,697.89
XIII Pemasangan Penyangga Pipa type 3, - ( 101 Unit )

13.1 Galian tanah berbatu 24.54 m3 0.00 48,275.00 0.00 0.00 1,184,668.50 0.00
13.2 Pekerjaan Pasang batu 1:2 untuk pondasi 1.82 m3 507,325.50 161,070.00 303,685.18 923,332.41 293,147.40 552,707.03
13.3 Pekerjaan Beton K 175 4.74 m3 592,475.00 282,050.00 781,643.40 2,808,331.50 1,336,917.00 3,704,989.72
13.4 Pekerjaan Pembesian U 24 untu Suport Block 183.81 Kg 14,700.00 5,062.97 627.20 2,702,007.00 930,623.60 115,285.63
13.5 Pengadaan dan pemasangan Klem,Angkur dan Mur Baut 101 Unit 7,000.00 16,040.00 4,480.00 707,000.00 1,620,040.00 452,480.00
Sub Total XIII 7,140,670.91 5,365,396.50 4,825,462.38
XIV Pemasangan penyangga pipa type 4, - ( 26 Unit )

14.2 Pekerjaan beton (K 175 )untuk pondasi pipa penguat 4.88 m3 592,475.00 282,050.00 781,643.40 2,891,278.00 1,376,404.00 3,814,419.79
Pengadaan dan Pemasasangan pipa penyangga, termasuk
14.3 1 unit 204,753.00 9,478.00 68,645.80 5,323,578.00 246,428.00 1,784,790.80
angker, klemb, & mur-baut
Sub Total XIV 8,214,856.00 2,589,297.50 5,599,210.59
XV Penanaman dan Penimbunan Kembali Pipa

15.1 Penanaman dan Penimbunan di tanah biasa
15.1.1 Penanaman dan penimbunan kembali Pipa dia. 4" 52 m1 20,355.00 6,501.83 10,072.08 1,058,460.00 338,095.23 523,748.16
15.1.2 Penanaman dan penimbunan kembali Pipa dia. 3" 2,703 m1 20,355.00 6,501.83 10,072.08 55,019,565.00 17,574,449.87 27,224,832.24
15.1.3 Penanaman dan penimbunan kembali Pipa dia. 2" 1,950.5 m1 18,255.00 5,773.00 9,757.08 35,606,377.50 11,260,236.50 19,031,184.54
15.1.4 Penanaman dan penimbunan kembali Pipa dia. 1.5" 2,028 m1 18,255.00 5,773.00 9,757.08 37,021,140.00 11,707,644.00 19,787,358.24
15.1.5 Penanaman dan penmbunan kembali Pipa dia. 1" 1,397 m1 18,255.00 5,773.00 9,757.08 25,502,235.00 8,064,881.00 13,630,640.76
15.1.6 Penanaman dan penimbunan kembali Pipa dia. 3/4" 3,418 m1 18,255.00 5,773.00 9,757.08 62,395,590.00 19,732,114.00 33,349,699.44
Sub Total 15.1 216,603,367.50 68,677,420.59 113,547,463.38
15.2 Penanaman dan Penimbunan di tanah berbatu

15.2.1 Penanaman dan penimbunan kembali Pipa dia. 3" 69 m1 20,355.00 10,303.49 10,072.08 1,404,495.00 710,940.64 694,973.52
15.2.2 Penanaman dan penimbunan kembali Pipa dia. 3/4" 121.5 m1 18,255.00 9,152.25 9,757.08 2,217,982.50 1,111,998.38 1,185,485.22
Sub Total 15.2 3,622,477.50 1,822,939.01 1,880,458.74
XVI Penanaman dan Penimbunan DI Crossing jalan

16.1 Crossing Jalan Rabat beton
16.1.1 Crossing jalan rabat beton pipa dia. 1.5" 2 m1 43,297.40 24,591.85 72,331.89 86,594.80 49,183.70 144,663.78
Sub Total 16.1 86,594.80 49,183.70 144,663.78
16.2 Crossing Jalan Penetrasi

16.3.1 Crossing jalan Penetrasi/Aspal pipa dia. 2" 6 m1 9,335.40 2,990.60 10,167.39 56,012.40 17,943.60 61,004.35
16.3.2 Crossing jalan Penetrasi/Aspal pipa dia. 1.5" 6 m1 9,335.40 2,990.60 10,167.39 56,012.40 17,943.60 61,004.35
16.3.3 Crossing jalan Penetrasi/Aspal pipa dia. 3/4" 23 m1 9,335.40 2,990.60 10,167.39 214,714.20 68,783.80 233,850.02
Sub Total 16.2 326,739.00 104,671.00 355,858.72
16.3 Crossing Jalan Tanah

16.3.1 Crossing jalan tanah pipa dia. 2" 3 m1 18,255.00 5,773.00 9,757.08 54,765.00 17,319.00 29,271.24
16.3.2 Crossing jalan tanah pipa dia. 1.5" 3 m1 18,255.00 5,773.00 9,757.08 54,765.00 17,319.00 29,271.24
Crossing jalan tanah pipa dia. 1" 3 m1 18,255.00 5,773.00 9,757.08 54,765.00 17,319.00 29,271.24
16.3.3 Crossing jalan tanah pipa dia. 3/4" 12 m1 18,255.00 5,773.00 9,757.08 219,060.00 69,276.00 117,084.96
Sub Total 16.3 383,355.00 121,233.00 204,898.68
XVII Pengetesan Pipa
17.1 Pengetesan Pipa GS dia 4" 52 m1 30.94 366.40 8.84 1,608.70 19,052.80 459.63
17.2 Pengetesan Pipa GS dia. 3" 2,850 m1 10.31 262.16 2.95 29,393.00 747,156.00 8,398.00
17.3 Pengetesan Pipa GS dia 2" 2,048 m1 10.31 262.16 2.95 21,121.71 536,903.68 6,034.77
17.4 Pengetesan Pipa GS dia. 1.5" 2,050 m1 3.44 187.76 0.98 7,045.85 384,908.00 2,013.10
17.5 Pengetesan Pipa GS dia. 1" 1,400 m1 3.44 187.76 0.98 4,811.80 262,864.00 1,374.80
17.6 Pengetesan Pipa GS dia 3/4" 3,604 m1 1.75 158.80 0.50 6,307.00 572,315.20 1,802.00
Sub Total XIII 70,288.05 2,523,199.68 20,082.30
Sub Total ( I+II+III+IV+V+VI+VII+VIII+IX+X+XI+XII+XIII) 337,748,639.93 186,082,638.60 242,450,775.64
Total 766,282,054.18

BOQ 1 Unit Kran Umum

PEMASANGAN KRAN UMUM UNTUK DESA NAILANG DAN DESA KAMOT KEC. ALOR TIMUR LAUT

1.1 Pek.pengukuran lokasi dan pemasangan bowplank termasuk kayu, patok 3.80 M' 18,326.00 6,867.50 2,672.82 69,638.80 26,096.50 10,156.72
1.2 Pembersian lokasi pekerjaan ( Lad Clearing ) 6.02 M 0.00 0.00 0.00 0.00 0.00 0.00
1.3 Galian tanah berbatu untuk konstruksi Kran Umum 2.84 M 0.00 0.00 0.00 0.00 0.00 0.00
1.4 Timbnan kembali menggunakan tanah bekas galian 0.71 M 0.00 17,510.00 0.00 0.00 12,432.10 0.00
1.5 Urugan Pasir dipadatkan 0.54 M 237,000.00 16,585.00 503,472.00 127,980.00 8,955.90 271,874.88
1.6 Urugan kerikil dipadatkan 0.06 M 138,000.00 9,655.00 623,340.00 8,280.00 579.30 37,400.40
Sub Total I 205,898.80 48,063.80 319,432.00
II Pekerjaan Beton dan Pasangan Bata

2.1 Pekerjaan Beton ad. K100 untuk lantai kerja Kran Umum 0.07 M 496,780.00 262,570.00 809,747.60 34,774.60 18,379.90 56,682.33
2.2 Pekerjaan Beton ad. K175 untuk lantai dan tugu Kran Umum 0.35 M 592,475.00 282,050.00 781,643.40 207,366.25 98,717.50 273,575.19
2.3 Beton bertulang ad. K225 untuk tutup manhole 0.03 M 598,287.50 282,050.00 763,066.90 17,948.63 8,461.50 22,892.01
2.4 Pek. pembesian beton bertulang untuk tutup manhole 4.82 Kg 14,700.00 5,062.97 627.20 70,817.25 24,390.83 3,021.54
2.5 Pek. Pasangan bata 1 : 4 9.08 M 58,527.50 14,042.50 56,008.78 531,429.70 127,505.90 508,559.72
2.6 Pek. Pasangan batu kosong Resapan 0.20 M 0.00 0.00 0.00 0.00 0.00 0.00
2.7 Plesteran 12.78 M 10,782.50 20,290.00 11,279.46 137,800.35 259,306.20 144,151.50
2.8 Acian semen PC 12.78 M 6,580.00 14,480.50 2,658.60 84,092.40 185,060.79 33,976.91
Pekerjaan Pemasangan tutup untuk ruang valve, termasuk anker, mur dan baut, ukuran
2.1
350 x 460 mm, tebal 3 mm all stainless steel 1.00 Unit 0.00 28,186.67 3,333.33 0.00 28,186.67 3,333.33
Sub Total II 1,084,229.18 750,009.29 1,046,192.53
III Pekerjaan Perpipaan

Pemasangan Pipa GS dan asesoris :
3.1 All Thread Bend GI 90o dia. 0.75" 2 Unit 0.00 2,026.67 560.00 0.00 4,053.33 1,120.00
3.2 All Threaded Gate Valve Bronze dia. 0.75" 1 Unit 0.00 8,970.00 5,600.00 0.00 8,970.00 5,600.00
3.3 All Threaded Magnetic Lockable Valve Brass dia. 0.75 1 Unit 0.00 8,970.00 5,600.00 0.00 8,970.00 5,600.00
3.4 Double Nipple GI dia 0.75" 4 Unit 0.00 2,026.67 560.00 0.00 8,106.67 2,240.00
3.5 Female Thread Socket GI dia. 0.75" 1 Unit 0.00 2,026.67 560.00 0.00 2,026.67 560.00
3.6 Bip Tap Valve, Brass dia. 0.75, with spare O ring, rubber seal 1 Unit 0.00 8,970.00 5,600.00 0.00 8,970.00 5,600.00
3.7 Water Moer GI dia. 0.75" 4 Unit 0.00 2,026.67 560.00 0.00 8,106.67 2,240.00
3.8 Casing Road, dia.8", h= 500 mm, PVC S10 RRJ 0.6 m 0.00 6,687.50 10,752.00 0.00 4,012.50 6,451.20
Sub Total III 0.00 53,215.83 29,411.20
Jumlah Total 1,290,127.98 851,288.92 1,395,035.72
3,536,452.62

BOQ
PEMBUATAN BRONCAPTERING MATA AIR TABOBATA
BAHAN UPAH TRANSPORT BAHAN UPAH
1.1 Pekerjaan pengukuran lokasi dan pemasangan bowplank termasuk kayu, patok 14.80 M' 18,326.00 6,867.50 2,672.82 271,224.80 101,639.00
1.2 Pembersihan lokasi pekerjaan (Land Clearing) 22.80 M 0.00 0.00 0.00 0.00 0.00
1.3 Galian tanah berbatu untuk Broncaptering 7.56 M 0.00 48,275.00 0.00 0.00 364,959.00
1.4 Urugan pasir dipadatkan tebal 10 cm 2.43 M 237,000.00 9,655.00 503,472.00 575,910.00 23,461.65
Sub Total I 847,134.80 490,059.65
II Pekerjaan Beton, Begesting dan Pembesian

Pekerjaan beton (K 225) sudah termasuk bekisting, bongkar begisting, pemeliharaan beton dan test kubus
2.1
untuk plat atap 3.27 M 598,287.50 282,050.00 763,066.90 1,956,400.13 922,303.50
2.2 Pek. pembesian beton bertulang U 24 untuk plat atap 290.50 Kg 14,700.00 5,062.97 627.20 4,270,350.00 1,470,791.33
2.3 Lantai kerja dari beton (K175) tebal 20 cm 3.65 M 592,475.00 282,050.00 781,643.40 2,162,533.75 1,029,482.50
2.4 Pasangan Batu 1 : 2 untuk dinding broncapt 13.18 M 507,325.50 161,070.00 303,685.18 6,686,550.09 2,122,902.60
2.5 Pasangan Batu Kosong 3.48 M 163,500.00 111,600.00 6,390.00 568,980.00 388,368.00
2.6 Plesteran 1 : 2 33.36 M 13,887.50 13,790.00 11,215.37 463,287.00 460,034.40
2.7 Acian Semen PC 33.36 M 6,580.00 14,480.50 2,658.60 219,508.80 483,069.48
Sub Total II 16,327,609.77 6,876,951.81
III Pemasangan Pipa GS dan accesoris :

Broncaptering Mata Air Tabobata
3.1 Wall pipe PN 16, SS, dia. 6", d/f, Length 650 mm, with fish tail (fabrikasi) 2 Unit 0.00 23,490.00 0.00 0.00 46,980.00
3.2 Wall pipe PN 16, SS, dia. 4", d/f, Length 750 mm, with fish tail (fabrikasi) 1 Unit 0.00 23,490.00 0.00 0.00 23,490.00
3.3 Wall pipe PN 16, SS, dia. 2", s/f, Length 750 mm, with fish tail (fabrikasi) 1 Unit 0.00 14,790.00 0.00 0.00 14,790.00
3.4 Strainer PN 16, SS, dia. 4", s/f L = 300 mm ( fabrikasi ) 1 Unit 0.00 23,490.00 0.00 0.00 23,490.00
3.5 All Flanged Bend PN 16, 45 degree, GI dia. 3" 2 Unit 0.00 6,156.67 0.00 0.00 12,313.33
3.8 Flanged Las PN 16, Hot Dip Galvanized Steel dia. 2" 2 Unit 64,750.00 17,175.00 0.00 129,500.00 34,350.00
Sub Total III 1,002,000.00 375,923.33
IV Pemasangan Aksesoris Non Perpipaan

4.1 Manhole cover, internal size 800/800 mm, with integrated with bold and nut 1 Unit 0.00 28,186.67 0.00 0.00 28,186.67
Pengadaan & Pagar keliling mata air dari kawat berduri, dengan tiang dari profil siku 50.50.5, termasuk
4.2
pondasi dari beton tak bertulang K100, setinggi 2 meter 16.53 M' 926,522.55 56,277.80 0.00 15,315,417.67 930,272.03
4.5 Pengadaan dan Pemasangan pintu pagar kawat duri 1 Unit 2,431,902.95 138,364.47 0.00 2,431,902.95 138,364.47
4.4 Pengadaan dan pemasangan Bar screen 1 Unit 377,686.00 44,410.00 0.00 377,686.00 44,410.00
4.5 Pengadaan dan pemasangan Pipa Vent dia. 150 mm 4 Unit 1,974,496.00 45,775.00 0.00 7,897,984.00 183,100.00
Sub Total IV 26,022,990.62 1,324,333.17
Jumlah Total 44,199,735.19 9,067,267.96
MLAH HARGA (Rp.)
TRANSPORT
39,557.74
0.00
0.00
1,223,436.96
1,262,994.70
2,495,228.76
182,201.60
2,852,998.41
4,002,570.67
22,237.20
374,144.74
88,690.90
10,018,072.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,281,066.98
64,548,070.13
BOQ
PEMBUATAN COLECTING CHAMBER

NO. URAIAN PEKERJAAN VOL. SATUAN

1.1 Pekerjaan pengukuran lokasi dan pemasangan bowplank termasuk kayu, patok 26.70 M' 18,326.00 6,867.50 2,672.82 489,304.20 183,362.25 71,364.29
1.2 Pembersihan lokasi pekerjaan (Land Clearing) 66.76 M 0.00 0.00 0.00 0.00 0.00 0.00
1.3 Galian tanah berbatu untuk konstruksi bak pengumpul 58.99 M 0.00 48,275.00 0.00 0.00 2,847,742.25 0.00
1.4 Timbunan kembali menggunakan tanah bekas galian 14.75 M 0.00 17,510.00 0.00 0.00 258,272.50 0.00
1.5 Urugan Pasir dipadatkan tebal 10 cm 1.76 M 237,000.00 16,585.00 503,472.00 417,120.00 29,189.60 886,110.72
Sub Total I 906,424.20 3,318,566.60 957,475.01
II Pekerjaan Beton, Pasangan Bata dan Plesteran

Pekerjaan beton (K 225) sudah termasuk bekisting, bongkar begisting, pemeliharaan beton dan test
2.1 10.66 M 598,287.50 282,050.00 763,066.90 6,377,744.75 3,006,653.00 8,134,293.15
kubus, untuk dinding, plat lantai dan atap
2.2 Pek. pembesian beton bertulang U 24 untuk pondasi, sloof, balok dan kolom 1,332.50 Kg 14,700.00 5,062.97 627.20 19,587,750.00 6,746,400.86 835,744.00
2.3 Pekerjaan Water Stop plat baja; lebar = 300 mm, tebal = 3 mm 7.50 M 401,100.00 18,294.00 21,000.00 3,008,250.00 137,205.00 157,500.00
Beton K175 untuk rabat lantai Reservoir, dinding pembuangan, thrust block dan Lanai kerja valve
2.4 1.74 M 592,475.00 282,050.00 781,643.40 1,030,906.50 490,767.00 1,360,059.52
chamber
2.5 Lantai kerja dari beton (K100) tebal 5 cm 1.34 M 496,780.00 262,570.00 809,747.60 665,685.20 351,843.80 1,085,061.78
Sub Total II 30,670,336.45 10,732,869.66 11,572,658.45

3.1.6 Wall pipe PN 16, SS, dia. 2", all thread Length 250 mm, with fish tail (fabrikasi) 2 Unit 0.00 14,790.00 0.00 0.00 29,580.00 0.00
3.1.11 All Flanged Tee PN 16, GI dia. 3 x 3" 1 Unit 0.00 6,156.67 0.00 0.00 6,156.67 0.00
3.1.20 Plug, GI, Dia. 2" 3 Unit 0.00 5,740.00 0.00 0.00 17,220.00 0.00
Sub Total 3.1 690,500.00 626,286.67 0.00

3.2.1 V-notch weir plate, 4 mm, with bolts, screws and washers,fixed to wall with
plastic dowels, all in stainless steel 1 Unit 0.00 31,000.00 0.00 0.00 31,000.00 0.00
3.2.2 Gauging rod, stainless steel plate, with encraved 0 mark, 5 mm mark, 10 mm mark
15mm and 20 mm marks,cm scale, plate size : Length 500 mm, width 80 mm
5 mm thickness, with bolts, screws and washers fixed too wall with plastic dowels 1 Unit 0.00 31,000.00 0.00 0.00 31,000.00 0.00
3.2.3 Manhole cover, internal size 800/800 mm, with integrated air vent, dia. 100 mm,
200 mm high with conical roof and insect screen,complete with frame, hnges pad lock
with holder and spare keys, all fixing materials, etc with lifting handle, al materials in SS 1 Unit 0.00 28,186.67 0.00 0.00 28,186.67 0.00
3.2.4 Step irons in cast iron or alternatively hot-dip galvanised steel bars 1 Unit 0.00 15,500.00 0.00 0.00 15,500.00 0.00
Sub Total 3.2 0.00 105,686.67 0.00
Jumlah Total (I+II+III) 32,267,260.65 14,783,409.60 12,530,133.47
Total 59,580,803.71

BOQ
PEMBUATAN 1 UNIT BAK PELEPAS TEKANAN


1.1 Pekerjaan pengukuran lokasi dan pemasangan bowplank termasuk kayu, patok 19.00 m' 18,326.00 6,867.50 2,672.82 348,194.00 130,482.50 50,783.58
1.2 Pembersihan lokasi pekerjaan (Land Clearing) 37.50 m2 0.00 3,135.50 0.00 0.00 117,581.25 0.00
1.3 Galian tanah berbatu untuk konstruksi BPT 15.00 m3 0.00 48,275.00 0.00 0.00 724,125.00 0.00
1.4 Urugan pasir dipadatkan tebal 10 cm 1.32 m3 237,000.00 16,585.00 503,472.00 312,840.00 21,892.20 664,583.04
Sub Total I 661,034.00 994,080.95 715,366.62

Pekerjaan beton (K 225) sudah termasuk bekisting, bongkar begisting, pemeliharaan beton
2.1 10.40 m3 598,287.50 282,050.00 763,066.90 6,222,190.00 2,933,320.00 7,935,895.76
dan test kubus, untuk dinding, plat lantai dan atap
2.2 Pek. pembesian beton bertulang U 24 untuk pondasi, sloof, balok dan kolom 1,300.00 kg 14,700.00 5,062.97 627.20 19,110,000.00 6,581,854.50 815,360.00
2.3 Pekerjaan Water Stop plat baja; lebar = 740 mm, tebal = 3 mm 10.90 m 401,100.00 18,294.00 21,000.00 4,371,990.00 199,404.60 228,900.00
Lantai kerja dari beton (K100) tebal 5 cm untuk rabat laintai
2.4 0.90 m3 496,780.00 262,570.00 809,747.60 447,102.00 236,313.00 728,772.84
dan perbaikan tanah
2.5 Pasangan batu 1:4 untuk penahan BPT 14.85 m3 418,795.00 70,702.50 302,078.60 6,219,105.75 1,049,932.13 4,485,867.21
2.6 Pasangan batu bata ad. 1:4 untuk over flow 0.67 m3 58,527.50 14,042.50 56,008.78 39,213.43 9,408.48 37,525.88
2.7 Acian semen PC dinding over flow 10.37 m3 6,580.00 14,480.50 2,658.60 68,234.60 150,162.79 27,569.68
Sub Total II 36,477,835.78 11,160,395.49 14,259,891.37

3.1.1 Wall pipe PN 16, SS, dia. 4", d/f, length 450 mm with fish tail 1 Unit 0.00 23,490.00 15,680.00 0.00 23,490.00 15,680.00
3.1.2 Wall pipe PN 16, SS, dia. 3", d/f, length 650 mm with fish tail 4 Unit 0.00 14,790.00 8,400.00 0.00 59,160.00 33,600.00
3.1.3 Wall pipe PN 16, SS, dia. 3", s/f, length 570 mm with fish tail 1 Unit 0.00 14,790.00 8,400.00 0.00 14,790.00 8,400.00
3.1.4 Wall pipe PN 16, SS, dia. 2", s/f, length 450 mm with fish tail 1 Unit 0.00 14,790.00 8,400.00 0.00 14,790.00 8,400.00
3.1.7 All Flanged Bend, 90 degree, GI dia. 4" 1 Unit 0.00 8,290.00 19,600.00 0.00 8,290.00 19,600.00
3.1.11 All Flanged Reducer PN 16, GI dia. 3 x 2" 2 Unit 0.00 6,156.67 9,520.00 0.00 12,313.33 19,040.00
3.1.15 Strainer PN 16, SS, dia. 3", s/f L= 300 mm (Fabrikasi) 1 Unit 0.00 14,790.00 8,400.00 0.00 14,790.00 8,400.00
3.1.18 Flanged Las PN 16, Hot Dip Galvanized Steel, dia. 3" 4 Unit 93,500.00 21,130.00 9,542.00 374,000.00 84,520.00 38,168.00
3.1.19 Flanged Las PN 16, Hot Dip Galvanized Steel, dia. 2" 6 Unit 64,750.00 17,175.00 6,632.00 388,500.00 103,050.00 39,792.00
Sub Total 3.1 762,500.00 682,695.00 464,360.00

Manhole cover, internal size 800/800 mm, with integrated
3.2.1 air vent, dia. 100 mm, 200 mm high with conical
roof and insect screen, complete with frame, hinges, 1 Unit 0.00 28,186.67 3,333.33 0.00 28,186.67 3,333.33
Door, fix window,singgle with handle and lock, double panel with 1 Unit 0.00 19,050.00 69,844.24 0.00 19,050.00 0.00
3.2.3 insulation, stainless steell, complete with all fixing and incidentals in non
corrodable material dimension 800 x 2100 mm (W x H)
Sub Total 4.3 0.00 47,236.67 3,333.33
Jumlah I+II+III 37,901,369.78 12,884,408.10 15,442,951.33
Total 66,228,729.20

BOQ
PEMBUATAN 1 UNIT PINTU PENGAMBILAN AIR ( In Take )


1.1 Pekerjaan pengukuran lokasi dan pemasangan bowplank termasuk kayu, patok 28.88 m' 18,326.00 6,867.50 2,672.82 529,254.88 198,333.40 77,191.04
1.2 Pembersihan lokasi pekerjaan (Land Clearing) 41.55 m2 0.00 0.00 0.00 0.00 0.00 0.00
1.3 Galian tanah untuk konstruksi In Take 8.08 m3 0.00 24,137.50 0.00 0.00 195,031.00 0.00
1.4 Urugan pasir dipadatkan tebal 5 cm 1.66 m3 237,000.00 16,585.00 503,472.00 393,420.00 27,531.10 835,763.52
Sub Total I 922,674.88 420,895.50 912,954.56

Plat Lantai dari beton (K175) tebal 305 cm
2.1 6.14 m3 592,475.00 282,050.00 781,643.40 3,637,796.50 1,731,787.00 4,799,290.48
dan perbaikan tanah
2.2 Pasangan batu 1:4 untuk penahan aliran air 20.31 m3 418,795.00 70,702.50 302,078.60 8,505,726.45 1,435,967.78 6,135,216.37
2.3 Pasangan batu kosong ( trasram ) 1.40 m3 163,500.00 111,600.00 6,390.00 228,900.00 156,240.00 8,946.00
2.4 Plesteran 1 : 4 66.09 m3 10,782.50 20,290.00 11,279.46 712,615.43 1,340,966.10 745,459.51
2.5 Acian semen PC 66.09 m3 6,580.00 14,480.50 2,658.60 434,872.20 957,016.25 175,706.87
Sub Total II 13,519,910.58 5,621,977.12 11,864,619.23
III Pekerjaan pintu dan Bar screen

3.1 Pengadaan dan pemasangan pintu air plat baja tebal 5 mm,1000 x 1500 mm 1.00 Unit 1,945,926.60 32,225.00 62,308.80 1,945,926.60 32,225.00 62,308.80
3.2 Pengadaan dan pemasangan bar screen bahan pipa GS 1.00 Unit 926,399.50 44,410.00 46,068.32 926,399.50 44,410.00 46,068.32
Sub Total III 2,872,326.10 76,635.00 108,377.12
Jumlah sub I+II+III 17,314,911.56 6,119,507.62 12,885,950.91
Total 36,320,370.08

BOQ
Rekapitulasi Pekerjaan Konstruksi
Jumlah Harga (Rp.)

Transportasi
No. Uraian Pekerjaan
Bahan Upah in-Land Cost s/d Total
dalam Desa
Desa
I. Persiapan (Civil Works)

1.1 Pekerjaan Persiapan 1,800,000 20,650,000 0 300,000 22,750,000
1.2 Pendampingan Swadaya Masyarakat 12,225,000 0 0 12,225,000
II. Konstruksi Fasilitas (Civil Works)

2.1 Pembuatan Broncaptering Mata Air Tabobata 44,199,735 9,067,268 0 11,281,067 64,548,070
2.2 Pembuatan Bak Pengumpul (Colecting Chamber) 32,267,261 14,783,410 0 12,530,133 59,580,804
2.3 Pembuatan Reservoir Kapasitas 50 M3 - 1 Unit 200,451,515 56,703,965 0 68,165,317 325,320,797
2.4 Pembuatan Bak Pelepas Tekan ( BPT ) - 1 Unit 37,901,370 12,884,408 0 15,442,951 66,228,729
2.5 Pembuatan Pengatur Aliran Air ( InTake ) - 1 Unit 17,314,912 6,119,508 0 12,885,951 36,320,370
III. Pemasangan Pipa dan Accessories (Civil Works)

Pemasangan Pipa Transmisi, Distribusi,
3.1 337,748,640 186,082,639 0 242,450,776 766,282,054
KU Unit, Air Valve, Wash Out, Syphon & Penyeberangan Pipa
Sub. Total Civil Works 671,683,432 318,516,197 0 363,056,195 1,353,255,824
IV. Keuntungan, Jasa, Dll. (max. 10%) 67,168,343 31,851,620 0 36,305,620 135,325,582
T O TAL 738,851,775 350,367,817 0 399,361,815 1,488,581,407

Porsi KfW No. 65/134/2001 1,339,723,266
Pendamping GOI (APBD) 148,858,141
V. A. T. 148,858,141
Porsi KfW No. 65/134/2001 (Tidak Dipungut) 133,972,327
Pendamping GOI (APBD) 14,885,814
G R A N D T O T A L ( DIBULATKAN ) : 1,637,440,000
Terbilang :
PT/CV
nama dan cap perusahaan

direktur
ACCESORIS UNTUK RESERVOAR
NO NAMA BARANG SATUAN HARGA SATUAN KETERANGAN
1 Wall pipe PN 16, SS, dia. 4", s/f, Length 650 mm, with fish tail (fabrikasi) Unit
2 Wall pipe PN 16, SS, dia. 3", d/f, Length 750 mm, with fish tail (fabrikasi) Unit
7 All Flanged Bend PN 16, 90 degree, GI dia. 2" Unit
10 All Flanged Gate valve, DCI dia. 2" , resilient type, with handwheel Unit
11 All Flanged Gate valve, DCI dia. 3" , resilient type, with handwheel Unit
12 All Flanged Reducer PN 16, GI dia. 3 x 2" Unit
13 All Flanged Tee PN 16, GI dia. 3 x 3" Unit
14 All Thread Bend GI 90o dia. 0.75" Unit
15 All Thread Bend GI 90o dia. 2" Unit
16 Clamp Sadle dia. 3 x 3/4" Unit
17 Double Nipple GI dia 2" Unit
18 Faucet Socket PVC ,Dia. 2" Unit
19 Female Thread Socket GI dia. 2" Unit
20 Flanged Las PN 16, Hot Dip Galvanized Steel dia. 3" Unit
21 Flanged Las PN 16, Hot Dip Galvanized Steel dia. 4" Unit
22 Flanged Screwed PN 16 SS dia. 2" Unit
23 Flanged Screwed PN 16 SS dia. 3" Unit
24 Flexible joint PN 16, Rubber dia. 3", d/f Unit
25 Jet nozzle, stainless steel, dia. 3" x dia. 1/2", s/f (fabrikasi) Unit
26 Stop Kran Ball valve, Brass, dia. 0.75" Unit
27 Strainer PN 16, SS, dia. 3", s/f L = 300 mm ( fabrikasi ) Unit
28 Water meter, Resillen type PN 16, DCI, dia. 3", d/f Unit
29 Water Moer GI dia. 2" Unit
30 Ladder, aluminum, inclined, with foot and wall plates, step height 300 mm, Unit
width approx. 450 mm, length approx. 2,400 mm, complete with all fixings
and incidentals
31 Ladder, aluminum, straight, with foot and wall plates, step height 300 mm, Unit
width approx. 450 mm, length approx. 2,400 mm,complete with all fixings
and incidentals
32 Door, single, with steel frame, three hinges, door leaf with Unit
33 Door, single, with handle and lock, double panel Unit
34 Window, fixed, with stainless steel insect screen, dimensions 700 x 400 mm Unit
35 Screen with frame, SS, size 150x150 mm, inclusive all fixings and incidentals Unit
36 Pipa Vent dia. 150 mm Unit

Rab Bak Reservoir KM

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Rab Bak Reservoir KM

Hochgeladen von

Copyright:

Verfügbare Formate

RURAL WATER SUPPLY AND SANITATION PROJECT (PROAIR)

KABUPATEN : ENDE, NUSA TENGGARA TIMUR

No. URAIAN PEKERJAAN SATUAN VOLUME

I. PENGADAAN PIPA TRANSMISI

ALEBA, KEC. MAUKARO

53,167 62,380,450 195.55 162.96

125,167 267,772,054 356.55 324.14

292,333 5,262,000 2.20 2

124,000 620,000 5 2.20

19,300 19,300 1 1.00

36,000 180,000 5 5.00

1,500,000 1,500,000 1.00 1.00

2,000,000 4,000,000 1.00 1.00

2,000,000 2,000,000 1.00 1.00

667,000 667,000 1.00 1.00

1,500,000 1,500,000 1.00 1.00

2,000,000 4,000,000 1.00 1.00

2,000,000 2,000,000 1.00 1.00

667,000 667,000 1.00 1.00

2,000,000 2,000,000 1.00 1.00

2,500,000 2,500,000 1.00 1.00

2,500,000 2,500,000 1.00 1.00

1,500,000 3,000,000 2.00 2.00

109,800 109,800 1.00 1.00

300,000 300,000 1.00 1.00

7,300 365,000 50.00 48.00

23,100 115,500 5.00 2.00

14,000 70,000 5.00 5.00

257,700 257,700 1.00 1.00

A BAHAN NON LOKAL

800,000 Medium B (2.1 mm)

Kegiatan : Perpipaan Kegiatan : Bak Distribusi Kegiatan : Bak Tampung ` Kegiatan :

Jumlah : Jumlah : 5 Jumlah : Jumlah :

Disetujui Oleh : 439 377 Diperiksa Oleh: Ketua TPK

423,713,000 59,086,000 427,500,000

PEKERJAAN BETON UNTUK DINDING Pek Beton bertulang

PEKERJAAN BETON UNTUK LANTAI Pek Beton bertulang

PEKERJAAN BETON UNTUK PLAT TUTUP BAK Pek Beton bertulang

PERHITUNGAN PEMBESIAN LANTAI

PERHITUNGAN PEMBESIAN PLAT TUTUP

Pondasi 1 (P= 68 meter)

PEKERJAAN BETON UNTUK DINDING

PEKERJAAN BETON UNTUK DINDING

PEKERJAAN BETON UNTUK DINDING

PEKERJAAN BETON UNTUK PLAT TUTUP BAK

5.3 m VOLUME BETON

PEKERJAAN BETON UNTUK PLAT TUTUP BAK

Kabupaten : Sumba Barat Daya

TOTAL PANJANG BESI UNTUK DINDING

PERHITUNGAN PEMBESIAN DINDING II

TOTAL PANJANG BESI UNTUK LANTAI

PERHITUNGAN PEMBESIAN PLAT TUTUP

TOTAL PANJANG BESI UNTUK PLAT TUTUP

PERHITUNGAN PEMBESIAN PLAT LANTAI

TOTAL PANJANG BESI UNTUK PLAT TUTUP

- Tulangan Sengkang D6-20

Pek Beton bertulang

Jenis Prasarana : Perpipaan

PIPA DISTRIBUSI PANJANG SELURUH = 400 M KEBUTUHAN BAHAN

PEKERJAAN BETON UNTUK DINDING Pek Beton bertulang

PEKERJAAN BETON UNTUK LANTAI Pek Beton bertulang

PEKERJAAN BETON UNTUK PLAT TUTUP BAK Pek Beton bertulang

PERHITUNGAN PEMBESIAN LANTAI