Pemerintah Kabupaten Bulungan

DINAS PEKERJAAN UMUM

JL. TERATAI NOMOR 159 TELP. 0552-21020 TANJUNG SELOR

OWNER'S ESTIMATE
REKAPITULASI

KEGIATAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN

PEKERJAAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
LOKASI : DESA ARDIMULYO KECAMATAN TANJUNG PALAS UTARA
TAHUN ANGGARAN : 2007

NO URAIAN PEKERJAAN JUMLAH

I PEKERJAAN PENDAHULUAN 16,368,720.00

II PEKERJAAN PLUMBING 464,990,468.40
III PEKERJAAN JEMBATAN PIPA 25,250,900.53
IV PEKERJAAN LAIN -LAIN 14,322,950.00

JUMLAH 520,933,038.93
PPn 10 % 52,093,303.89
TOTAL 573,026,342.83
DIBULATKAN 573,026,000.00

TERBILANG :" LIMA RATUS TUJUH PULUH TIGA JUTA DUA PULUH ENAM RIBU RUPIAH "

Mengetahui Tanjung Selor, 06 Juni 2007

Pengguna Anggaran Disusun Oleh
Dinas Pekerjaan Umum Kabupaten Bulungan Panitia Pengadaan Barang Dan Jasa
DPU Kab. Bulungan
Ketua

H. ZAINAL ABIDIN. MD. ST. MS.i H. MUNIRI SOEPRAPTO. SE.

NIP. 550 006 548 NIP. 550 011 152

Page 1 ArdiMulyo 2007OE

 Pemerintah Kabupaten Bulungan
DINAS PEKERJAAN UMUM
JL. TERATAI NOMOR 159 TELP. 0552-21020 TANJUNG SELOR

OWNER'S ESTIMATE
RENCANA ANGGARAN BIAYA
KEGIATAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
PEKERJAAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
LOKASI : DESA ARDIMULYO KECAMATAN TANJUNG PALAS UTARA
TAHUN ANGGARAN : 2007

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

1 2 3 4 5

I PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi Pekerjaan 1.00 ls 1,250,000.00 1,250,000.00
2 Pengukuran Jalur Pipa 7,288.00 m' 750.00 5,466,000.00
3 Pemasangan Papan Nama Proyek 1.00 bh 550,000.00 550,000.00
4 Direksikeet 24.00 m2 379,280.00 9,102,720.00

16,368,720.00

II PEKERJAAN PLUMBING
A Pengadaan Pipa
1 Pipa PVC S 12.5 Ø 150 mm RRJ 6.00 m' 96,000.00 576,000.00
2 Pipa PVC S 12.5 Ø 100 mm RRJ 1,880.00 m' 86,000.00 161,680,000.00
3 Pipa PVC S 12.5 Ø 75 mm RRJ 552.00 m' 45,000.00 24,840,000.00

Page 2 ArdiMulyo 2007OE

 4 Pipa PVC S 12.5 Ø 50 mm RRJ 4,850.00 m' 23,750.00 115,187,500.00
6 Pipa Giv Ø 75 mm 8.00 m' 175,925.50 1,407,404.00
7 Pipa Giv Ø 50 mm 14.00 m' 73,327.50 1,026,585.00

Pengadaan Assesories
1 All Flange Gate Valve Ø 50 13.00 bh 1,236,330.00 16,072,290.00
2 Flange Spigote Ø 50 15.00 bh 91,800.00 1,377,000.00
3 Flange Socket Ø 50 15.00 bh 88,605.00 1,329,075.00
4 Dop Ø 50 8.00 bh 30,375.00 243,000.00
5 Clamb Sadle Ø 50 x 25 mm 2.00 bh 21,000.00 42,000.00
6 Air Valve 25 mm 6.00 bh 250,000.00 1,500,000.00
7 All Bend Socket 45° x Ø 50 1.00 bh 18,315.00 18,315.00
8 All Bend Socket 90° x Ø 50 2.00 bh 50,085.00 100,170.00
9 All Socket Tee Ø 50 x Ø 50 3.00 bh 10,020.00 30,060.00

10 All Flange Gate Valve Ø 75 2.00 bh 1,707,750.00 3,415,500.00

11 Flange Spigote Ø 75 3.00 bh 99,135.00 297,405.00
12 Flange Socket Ø 75 3.00 bh 135,382.50 406,147.50
13 All Socket Tee Ø 75 x Ø 75 1.00 bh 135,000.00 135,000.00
14 All Socket Reducer Ø 75 x Ø 50 3.00 bh 59,400.00 178,200.00
15 All Bend Socket 45° x Ø 75 4.00 bh 40,162.50 160,650.00
17 All Flange Bend GI 45° x Ø 75 2.00 bh 128,250.00 256,500.00
18 Clamb Pipa Ø 75 4.00 bh 12,500.00 50,000.00
19 Flange Las Ø 75 6.00 bh 80,325.00 481,950.00

1 2 3 4 5

20 All Socket Tee Ø 100 x Ø 100 1.00 bh 256,500.00 256,500.00

21 All Socket Tee Ø 100 x Ø 75 1.00 bh 178,132.50 178,132.50
22 All Socket Tee Ø 100 x Ø 50 3.00 bh 178,132.50 534,397.50
23 All Bend Socket 45° x Ø 100 6.00 bh 71,775.00 430,650.00
24 All Bend Socket 90° x Ø 100 1.00 bh 102,307.50 102,307.50
25 All Socket Reducer Ø 100 x Ø 50 2.00 bh 81,000.00 162,000.00
26 All Socket Reducer Ø 100 x Ø 75 1.00 bh 110,160.00 110,160.00
27 Clamb Sadle Ø 100 x 25 mm 2.00 bh 37,000.00 74,000.00
28 All Flange Gate Valve Ø 100 1.00 bh 2,537,280.00 2,537,280.00
29 Flange Spigote Ø 100 3.00 bh 290,250.00 870,750.00
30 Flange Socket Ø 100 3.00 bh 180,787.50 542,362.50
31 All Flange Bend GI 45° x Ø 100 2.00 bh 141,750.00 283,500.00
32 Clamb Pipa Ø 100 4.00 bh 15,000.00 60,000.00
33 Flange Las Ø 100 10.00 bh 96,930.00 969,300.00

34 All Bend Socket 45° x Ø 150 1.00 bh 213,052.50 213,052.50

35 All Flange Gate Valve Ø 150 1.00 bh 4,554,000.00 4,554,000.00
36 Flange Spigote Ø 150 1.00 bh 304,020.00 304,020.00
37 Flange Socket Ø 150 1.00 bh 304,605.00 304,605.00
38 All Socket Tee Ø 150 x Ø 100 1.00 bh 403,312.50 403,312.50
39 All Socket Reducer Ø 150 x Ø 100 1.00 bh 148,927.50 148,927.50

Page 3 ArdiMulyo 2007OE

 A. Pengadaan 343,850,009.00

Pemasangan Pipa
1 Pipa PVC S 12.5 Ø 150 mm RRJ 6.00 m' 29,238.55 175,431.30
2 Pipa PVC S 12.5 Ø 100 mm RRJ 1,880.00 m' 23,229.82 43,672,061.60
3 Pipa PVC S 12.5 Ø 75 mm RRJ 552.00 m' 16,938.67 9,350,145.84
4 Pipa PVC S 12.5 Ø 50 mm RRJ 4,850.00 m' 12,039.24 58,390,314.00
5 Pipa Giv Ø 75 mm 8.00 m' 15,041.47 120,331.76
6 Pipa Giv Ø 50 mm 14.00 m' 11,384.47 159,382.58

Pemasangan Assesories

1 All Flange Gate Valve Ø 50 13.00 bh 361,402.89 4,698,237.57

2 Flange Spigote Ø 50 15.00 bh 23,448.51 351,727.65
3 Flange Socket Ø 50 15.00 bh 23,448.51 351,727.65
4 Dop Ø 50 8.00 bh 21,997.33 175,978.64
5 Clamb Sadle Ø 50 x 25 mm 2.00 bh 21,997.33 43,994.66
6 Air Valve 25 mm 6.00 bh 21,997.33 131,983.98
7 All Bend Socket 45° x Ø 50 1.00 bh 22,868.04 22,868.04
8 All Bend Socket 90° x Ø 50 2.00 bh 22,868.04 45,736.08
9 All Socket Tee Ø 50 x Ø 50 3.00 bh 21,997.33 65,991.99
-
13 All Flange Gate Valve Ø 75 2.00 bh 377,200.47 754,400.94
14 Flange Spigote Ø 75 3.00 bh 28,055.51 84,166.53
15 Flange Socket Ø 75 3.00 bh 28,055.51 84,166.53
16 All Socket Tee Ø 75 x Ø 75 1.00 bh 26,604.33 26,604.33
17 All Socket Reducer Ø 75 x Ø 50 3.00 bh 26,604.33 79,812.99
18 All Bend Socket 45° x Ø 75 4.00 bh 27,475.04 109,900.16
19 All Flange Bend GI 45° x Ø 75 2.00 bh 28,055.51 56,111.02
20 Clamb Pipa Ø 75 4.00 bh 2,500.00 10,000.00
21 Flange Las Ø 75 6.00 bh 20,972.50 125,835.00
-
22 All Socket Tee Ø 100 x Ø 100 1.00 bh 32,176.33 32,176.33
23 All Socket Tee Ø 100 x Ø 75 1.00 bh 32,176.33 32,176.33
24 All Socket Tee Ø 100 x Ø 50 3.00 bh 32,176.33 96,528.99
25 All Bend Socket 45° x Ø 100 6.00 bh 33,047.04 198,282.24
26 All Bend Socket 90° x Ø 100 1.00 bh 33,047.04 33,047.04
27 All Socket Reducer Ø 100 x Ø 50 2.00 bh 32,176.33 64,352.66
28 All Socket Reducer Ø 100 x Ø 75 1.00 bh 32,176.33 32,176.33
29 Clamb Sadle Ø 100 x 25 mm 2.00 bh 32,176.33 64,352.66
30 All Flange Gate Valve Ø 100 1.00 bh 382,772.47 382,772.47
31 Flange Spigote Ø 100 3.00 bh 33,627.51 100,882.53

1 2 3 4 5

32 Flange Socket Ø 100 3.00 bh 33,627.51 100,882.53

33 All Flange Bend GI 45° x Ø 100 2.00 bh 33,627.51 67,255.02
34 Clamb Pipa Ø 100 4.00 bh 2,750.00 11,000.00
35 Flange Las Ø 100 10.00 bh 23,123.00 231,230.00
-
36 All Bend Socket 45° x Ø 150 1.00 bh 40,332.04 40,332.04
37 All Flange Gate Valve Ø 150 1.00 bh 396,066.21 396,066.21
38 Flange Spigote Ø 150 1.00 bh 45,556.26 45,556.26
39 Flange Socket Ø 150 1.00 bh 45,556.26 45,556.26

Page 4 ArdiMulyo 2007OE

 40 All Socket Tee Ø 150 x Ø 100 1.00 bh 39,461.33 39,461.33
41 All Socket Reducer Ø 150 x Ø 100 1.00 bh 39,461.33 39,461.33

B. Pemasangan 121,140,459.40
II 464,990,468.40

III PEKERJAAN JEMBATAN PIPA

1 Baja WF 300 x 175 942.40 Kg 21,000.00 19,790,400.00
2 Baja Canal 100 x 50 x 20 18.27 Kg 21,000.00 383,670.00
3 Pancang Ulin 10/10-4m' 10.00 ttk 137,366.30 1,373,663.00
4 Lantai Kerja t 10 cm 0.20 m3 506,440.50 101,288.10
5 Pembuatan Pondasi Penyanggah Pipa -
Cor Beton Tapak 100.100.30 0.60 m3 637,406.50 382,443.90
Pembesian Ø 16 mm 115.17 kg 12,310.76 1,417,830.23
Bekisting 1.20 m2 53,639.10 64,366.92
Bongkar 1.20 m2 4,407.82 5,289.38
6 Pelat Baja Dudukan t 1 mm 2.00 m2 125,000.00 250,000.00
7 Trash Blok 2.00 bh 75,000.00 150,000.00
8 Assesories Penyambung 1.00 ls 250,000.00 250,000.00
10 Tiang Ulin 10/10 0.32 m3 2,458,975.00 786,872.00
Gelagar Ulin 5/10 0.12 m3 2,458,975.00 295,077.00

25,250,900.53

IV PEKERJAAN LAIN -LAIN

1 Perbaikan kembali akibat Pemasangan Pipa 1.00 Ls 3,822,950.00 3,822,950.00
2 Mobilisasi Material Ke Site Pekerjaan 1.00 Kali 9,750,000.00 9,750,000.00
3 Laporan Dan Dokumentasi 1.00 Set 750,000.00 750,000.00

14,322,950.00

Page 5 ArdiMulyo 2007OE

 520,932,954.55 84.39

250.00 573,026,250.00
227.27

Page 6 ArdiMulyo 2007OE

 552.00
717.00
1,004.00

552
919 (367.00)
KE SEPATUNG 1101 3,749.00

1,038.00 1,032.00 1038 Pipa PVC RRJ Ø 300 215,000.00

1,880.00 - 1880 Pipa PVC RRJ Ø 250 160,000.00
1,269.00 717.00 1269 Pipa PVC RRJ Ø 200 125,000.00

Page 7 ArdiMulyo 2007OE

5,951.00 1,101.00 3850 Pipa PVC RRJ Ø 150 96,000.00
8.00 - Pipa PVC RRJ Ø 75 45,000.00
14.00 - Pipa PVC RRJ Ø 50 23,750.00
Pipa GIV Ø 300 383,107.50
Pipa GIV Ø 250 377,865.00
Pipa GIV Ø 200 377,865.00
Pipa GIV Ø 100 204,862.50
17.00 4.00 Pipa GIV Ø 75 175,927.50
19.00 4.00 Pipa GIV Ø 50 73,327.50
19.00 4.00
10.00 2.00
3.00 1.00
8.00 2.00
5.00 4.00
2.00 -
4.00 1.00
-
2.00 -
3.00 -
3.00 -
1.00 -
4.00 1.00
6.00 2.00
2.00 -
12.00 8.00
22.00 16.00

-
1.00 -
1.00 -
3.00 -
6.00 -
1.00 -
2.00 -
1.00 -
2.00 -
1.00 -
3.00 -
3.00 -
2.00 -
4.00 -
10.00 -
-
5.00 4.00
2.00 1.00
3.00 2.00
3.00 2.00
1.00 -
1.00 -

Page 8 ArdiMulyo 2007OE

1,038.00 1,032.00
1,880.00 -
1,269.00 717.00 919 (367.00)
5,951.00 1,101.00 1101 3,749.00
8.00 -
14.00 -
-
-
-
17.00 4.00
19.00 4.00
19.00 4.00
10.00 2.00
3.00 1.00
8.00 2.00
5.00 4.00
2.00 -
4.00 1.00
-
2.00 -
3.00 -
3.00 -
1.00 -
4.00 1.00
6.00 2.00
2.00 -
12.00 8.00
22.00 16.00
-
1.00 -
1.00 -
3.00 -
6.00 -
1.00 -
2.00 -
1.00 -
2.00 -
1.00 -
3.00 -

3.00 -
2.00 -
4.00 -
10.00 -
-
5.00 4.00
2.00 1.00
3.00 2.00
3.00 2.00

Page 9 ArdiMulyo 2007OE

 1.00 -
1.00 -
-

-
-
942.40 - 19 942.4
18.27 - 4.5 18.27
10.00 -
0.20 -
-
0.60 -
115.17 -
1.20 -
1.20 -
2.00 -
2.00 -
1.00 -
0.32 -
0.12 -

Page 10 ArdiMulyo 2007OE

 Pemerintah Kabupaten Bulungan
DINAS PEKERJAAN UMUM
JL. TERATAI NOMOR 159 TELP. 0552-21020 TANJUNG SELOR

ENGINEER ESTIMATE
REKAPITULASI

KEGIATAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN

PEKERJAAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
LOKASI : DESA ARDIMULYO KECAMATAN TANJUNG PALAS UTARA
TAHUN ANGGARAN : 2007

NO URAIAN PEKERJAAN JUMLAH

I PEKERJAAN PENDAHULUAN 16,368,720.00

II PEKERJAAN PLUMBING 464,990,468.40
III PEKERJAAN JEMBATAN PIPA 25,250,900.53
IV PEKERJAAN LAIN -LAIN 14,322,950.00

JUMLAH 520,933,038.93
PPn 10 % 52,093,303.89
TOTAL 573,026,342.83
DIBULATKAN 573,026,000.00

TERBILANG :" LIMA RATUS TUJUH PULUH TIGA JUTA DUA PULUH ENAM RIBU RUPIAH "

Tanjung Selor, 06 Juni 2007

Diperiksa Oleh Disusun Oleh
Kasub Dinas Cipta Karya Staf Sub Dinas Cipta Karya

Ir. H. HASAN PEMMA. MA.p DIDI RUSDIANSYAH, ST

NIP. 550 013 348 NIP. 550 030 303

Mengetahui
Kepala Dinas

Page 11 ArdiMulyo 2007EE

H. ZAINAL ABIDIN. MD. ST. MS.i

NIP. 550 006 548
 Mengetahui
Kepala Dinas

H. ZAINAL ABIDIN. MD. ST. MS.i

NIP. 550 006 548

Pemerintah Kabupaten Bulungan

DINAS PEKERJAAN UMUM
JL. TERATAI NOMOR 159 TELP. 0552-21020 TANJUNG SELOR

ENGINEER ESTIMATE
RENCANA ANGGARAN BIAYA
KEGIATAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
PEKERJAAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
LOKASI : DESA ARDIMULYO KECAMATAN TANJUNG PALAS UTARA
TAHUN ANGGARAN : 2007

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

1 2 3 4 5

I PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi Pekerjaan 1.00 ls 1,250,000.00 1,250,000.00
2 Pengukuran Jalur Pipa 7,288.00 m' 750.00 5,466,000.00
3 Pemasangan Papan Nama Proyek 1.00 bh 550,000.00 550,000.00
4 Direksikeet 24.00 m2 379,280.00 9,102,720.00

16,368,720.00

II PEKERJAAN PLUMBING
A Pengadaan Pipa
1 Pipa PVC S 12.5 Ø 150 mm RRJ 6.00 m' 96,000.00 576,000.00
2 Pipa PVC S 12.5 Ø 100 mm RRJ 1,880.00 m' 86,000.00 161,680,000.00
3 Pipa PVC S 12.5 Ø 75 mm RRJ 552.00 m' 45,000.00 24,840,000.00

Page 12 ArdiMulyo 2007EE

 4 Pipa PVC S 12.5 Ø 50 mm RRJ 4,850.00 m' 23,750.00 115,187,500.00
6 Pipa Giv Ø 75 mm 8.00 m' 175,925.50 1,407,404.00
7 Pipa Giv Ø 50 mm 14.00 m' 73,327.50 1,026,585.00

Pengadaan Assesories
1 All Flange Gate Valve Ø 50 13.00 bh 1,236,330.00 16,072,290.00
2 Flange Spigote Ø 50 15.00 bh 91,800.00 1,377,000.00
3 Flange Socket Ø 50 15.00 bh 88,605.00 1,329,075.00
4 Dop Ø 50 8.00 bh 30,375.00 243,000.00
5 Clamb Sadle Ø 50 x 25 mm 2.00 bh 21,000.00 42,000.00
6 Air Valve 25 mm 6.00 bh 250,000.00 1,500,000.00
7 All Bend Socket 45° x Ø 50 1.00 bh 18,315.00 18,315.00
8 All Bend Socket 90° x Ø 50 2.00 bh 50,085.00 100,170.00
9 All Socket Tee Ø 50 x Ø 50 3.00 bh 10,020.00 30,060.00

10 All Flange Gate Valve Ø 75 2.00 bh 1,707,750.00 3,415,500.00

11 Flange Spigote Ø 75 3.00 bh 99,135.00 297,405.00
12 Flange Socket Ø 75 3.00 bh 135,382.50 406,147.50
13 All Socket Tee Ø 75 x Ø 75 1.00 bh 135,000.00 135,000.00
14 All Socket Reducer Ø 75 x Ø 50 3.00 bh 59,400.00 178,200.00
15 All Bend Socket 45° x Ø 75 4.00 bh 40,162.50 160,650.00
17 All Flange Bend GI 45° x Ø 75 2.00 bh 128,250.00 256,500.00
18 Clamb Pipa Ø 75 4.00 bh 12,500.00 50,000.00
19 Flange Las Ø 75 6.00 bh 80,325.00 481,950.00

1 2 3 4 5

20 All Socket Tee Ø 100 x Ø 100 1.00 bh 256,500.00 256,500.00

21 All Socket Tee Ø 100 x Ø 75 1.00 bh 178,132.50 178,132.50
22 All Socket Tee Ø 100 x Ø 50 3.00 bh 178,132.50 534,397.50
23 All Bend Socket 45° x Ø 100 6.00 bh 71,775.00 430,650.00
24 All Bend Socket 90° x Ø 100 1.00 bh 102,307.50 102,307.50
25 All Socket Reducer Ø 100 x Ø 50 2.00 bh 81,000.00 162,000.00
26 All Socket Reducer Ø 100 x Ø 75 1.00 bh 110,160.00 110,160.00
27 Clamb Sadle Ø 100 x 25 mm 2.00 bh 37,000.00 74,000.00
28 All Flange Gate Valve Ø 100 1.00 bh 2,537,280.00 2,537,280.00
29 Flange Spigote Ø 100 3.00 bh 290,250.00 870,750.00
30 Flange Socket Ø 100 3.00 bh 180,787.50 542,362.50
31 All Flange Bend GI 45° x Ø 100 2.00 bh 141,750.00 283,500.00
32 Clamb Pipa Ø 100 4.00 bh 15,000.00 60,000.00
33 Flange Las Ø 100 10.00 bh 96,930.00 969,300.00

34 All Bend Socket 45° x Ø 150 1.00 bh 213,052.50 213,052.50

35 All Flange Gate Valve Ø 150 1.00 bh 4,554,000.00 4,554,000.00
36 Flange Spigote Ø 150 1.00 bh 304,020.00 304,020.00
37 Flange Socket Ø 150 1.00 bh 304,605.00 304,605.00
38 All Socket Tee Ø 150 x Ø 100 1.00 bh 403,312.50 403,312.50
39 All Socket Reducer Ø 150 x Ø 100 1.00 bh 148,927.50 148,927.50

Page 13 ArdiMulyo 2007EE

 A. Pengadaan 343,850,009.00

Pemasangan Pipa
1 Pipa PVC S 12.5 Ø 150 mm RRJ 6.00 m' 29,238.55 175,431.30
2 Pipa PVC S 12.5 Ø 100 mm RRJ 1,880.00 m' 23,229.82 43,672,061.60
3 Pipa PVC S 12.5 Ø 75 mm RRJ 552.00 m' 16,938.67 9,350,145.84
4 Pipa PVC S 12.5 Ø 50 mm RRJ 4,850.00 m' 12,039.24 58,390,314.00
5 Pipa Giv Ø 75 mm 8.00 m' 15,041.47 120,331.76
6 Pipa Giv Ø 50 mm 14.00 m' 11,384.47 159,382.58

Pemasangan Assesories

1 All Flange Gate Valve Ø 50 13.00 bh 361,402.89 4,698,237.57

2 Flange Spigote Ø 50 15.00 bh 23,448.51 351,727.65
3 Flange Socket Ø 50 15.00 bh 23,448.51 351,727.65
4 Dop Ø 50 8.00 bh 21,997.33 175,978.64
5 Clamb Sadle Ø 50 x 25 mm 2.00 bh 21,997.33 43,994.66
6 Air Valve 25 mm 6.00 bh 21,997.33 131,983.98
7 All Bend Socket 45° x Ø 50 1.00 bh 22,868.04 22,868.04
8 All Bend Socket 90° x Ø 50 2.00 bh 22,868.04 45,736.08
9 All Socket Tee Ø 50 x Ø 50 3.00 bh 21,997.33 65,991.99
-
13 All Flange Gate Valve Ø 75 2.00 bh 377,200.47 754,400.94
14 Flange Spigote Ø 75 3.00 bh 28,055.51 84,166.53
15 Flange Socket Ø 75 3.00 bh 28,055.51 84,166.53
16 All Socket Tee Ø 75 x Ø 75 1.00 bh 26,604.33 26,604.33
17 All Socket Reducer Ø 75 x Ø 50 3.00 bh 26,604.33 79,812.99
18 All Bend Socket 45° x Ø 75 4.00 bh 27,475.04 109,900.16
19 All Flange Bend GI 45° x Ø 75 2.00 bh 28,055.51 56,111.02
20 Clamb Pipa Ø 75 4.00 bh 2,500.00 10,000.00
21 Flange Las Ø 75 6.00 bh 20,972.50 125,835.00
-
22 All Socket Tee Ø 100 x Ø 100 1.00 bh 32,176.33 32,176.33
23 All Socket Tee Ø 100 x Ø 75 1.00 bh 32,176.33 32,176.33
24 All Socket Tee Ø 100 x Ø 50 3.00 bh 32,176.33 96,528.99
25 All Bend Socket 45° x Ø 100 6.00 bh 33,047.04 198,282.24
26 All Bend Socket 90° x Ø 100 1.00 bh 33,047.04 33,047.04
27 All Socket Reducer Ø 100 x Ø 50 2.00 bh 32,176.33 64,352.66
28 All Socket Reducer Ø 100 x Ø 75 1.00 bh 32,176.33 32,176.33
29 Clamb Sadle Ø 100 x 25 mm 2.00 bh 32,176.33 64,352.66
30 All Flange Gate Valve Ø 100 1.00 bh 382,772.47 382,772.47
31 Flange Spigote Ø 100 3.00 bh 33,627.51 100,882.53

1 2 3 4 5

32 Flange Socket Ø 100 3.00 bh 33,627.51 100,882.53

33 All Flange Bend GI 45° x Ø 100 2.00 bh 33,627.51 67,255.02
34 Clamb Pipa Ø 100 4.00 bh 2,750.00 11,000.00
35 Flange Las Ø 100 10.00 bh 23,123.00 231,230.00
-
36 All Bend Socket 45° x Ø 150 1.00 bh 40,332.04 40,332.04
37 All Flange Gate Valve Ø 150 1.00 bh 396,066.21 396,066.21
38 Flange Spigote Ø 150 1.00 bh 45,556.26 45,556.26
39 Flange Socket Ø 150 1.00 bh 45,556.26 45,556.26

Page 14 ArdiMulyo 2007EE

 40 All Socket Tee Ø 150 x Ø 100 1.00 bh 39,461.33 39,461.33
41 All Socket Reducer Ø 150 x Ø 100 1.00 bh 39,461.33 39,461.33

B. Pemasangan 121,140,459.40
II 464,990,468.40

III PEKERJAAN JEMBATAN PIPA

1 Baja WF 300 x 175 942.40 Kg 21,000.00 19,790,400.00
2 Baja Canal 100 x 50 x 20 18.27 Kg 21,000.00 383,670.00
3 Pancang Ulin 10/10-4m' 10.00 ttk 137,366.30 1,373,663.00
4 Lantai Kerja t 10 cm 0.20 m3 506,440.50 101,288.10
5 Pembuatan Pondasi Penyanggah Pipa -
Cor Beton Tapak 100.100.30 0.60 m3 637,406.50 382,443.90
Pembesian Ø 16 mm 115.17 kg 12,310.76 1,417,830.23
Bekisting 1.20 m2 53,639.10 64,366.92
Bongkar 1.20 m2 4,407.82 5,289.38
6 Pelat Baja Dudukan t 1 mm 2.00 m2 125,000.00 250,000.00
7 Trash Blok 2.00 bh 75,000.00 150,000.00
8 Assesories Penyambung 1.00 ls 250,000.00 250,000.00
10 Tiang Ulin 10/10 0.32 m3 2,458,975.00 786,872.00
Gelagar Ulin 5/10 0.12 m3 2,458,975.00 295,077.00

25,250,900.53

IV PEKERJAAN LAIN -LAIN

1 Perbaikan kembali akibat Pemasangan Pipa 1.00 Ls 3,822,950.00 3,822,950.00
2 Mobilisasi Material Ke Site Pekerjaan 1.00 Kali 9,750,000.00 9,750,000.00
3 Laporan Dan Dokumentasi 1.00 Set 750,000.00 750,000.00

14,322,950.00

Page 15 ArdiMulyo 2007EE

 520,932,954.55 84.39

250.00 573,026,250.00
227.27

07
a

Page 16 ArdiMulyo 2007EE

 552.00
717.00
1,004.00

552
919 (367.00)
KE SEPATUNG 1101 3,749.00

1,038.00 1,032.00 1038 Pipa PVC RRJ Ø 300 215,000.00

1,880.00 - 1880 Pipa PVC RRJ Ø 250 160,000.00
1,269.00 717.00 1269 Pipa PVC RRJ Ø 200 125,000.00

Page 17 ArdiMulyo 2007EE

5,951.00 1,101.00 3850 Pipa PVC RRJ Ø 150 96,000.00
8.00 - Pipa PVC RRJ Ø 75 45,000.00
14.00 - Pipa PVC RRJ Ø 50 23,750.00
Pipa GIV Ø 300 383,107.50
Pipa GIV Ø 250 377,865.00
Pipa GIV Ø 200 377,865.00
Pipa GIV Ø 100 204,862.50
17.00 4.00 Pipa GIV Ø 75 175,927.50
19.00 4.00 Pipa GIV Ø 50 73,327.50
19.00 4.00
10.00 2.00
3.00 1.00
8.00 2.00
5.00 4.00
2.00 -
4.00 1.00
-
2.00 -
3.00 -
3.00 -
1.00 -
4.00 1.00
6.00 2.00
2.00 -
12.00 8.00
22.00 16.00

-
1.00 -
1.00 -
3.00 -
6.00 -
1.00 -
2.00 -
1.00 -
2.00 -
1.00 -
3.00 -
3.00 -
2.00 -
4.00 -
10.00 -
-
5.00 4.00
2.00 1.00
3.00 2.00
3.00 2.00
1.00 -
1.00 -

Page 18 ArdiMulyo 2007EE

1,038.00 1,032.00
1,880.00 -
1,269.00 717.00 919 (367.00)
5,951.00 1,101.00 1101 3,749.00
8.00 -
14.00 -
-
-
-
17.00 4.00
19.00 4.00
19.00 4.00
10.00 2.00
3.00 1.00
8.00 2.00
5.00 4.00
2.00 -
4.00 1.00
-
2.00 -
3.00 -
3.00 -
1.00 -
4.00 1.00
6.00 2.00
2.00 -
12.00 8.00
22.00 16.00
-
1.00 -
1.00 -
3.00 -
6.00 -
1.00 -
2.00 -
1.00 -
2.00 -
1.00 -
3.00 -

3.00 -
2.00 -
4.00 -
10.00 -
-
5.00 4.00
2.00 1.00
3.00 2.00
3.00 2.00

Page 19 ArdiMulyo 2007EE

 1.00 -
1.00 -
-

-
-
942.40 - 19 942.4
18.27 - 4.5 18.27
10.00 -
0.20 -
-
0.60 -
115.17 -
1.20 -
1.20 -
2.00 -
2.00 -
1.00 -
0.32 -
0.12 -

Page 20 ArdiMulyo 2007EE

 KOP PERUSAHAAN

REKAPITULASI

KEGIATAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN

PEKERJAAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
LOKASI : DESA ARDIMULYO KECAMATAN TANJUNG PALAS UTARA
TAHUN ANGGARAN : 2007

NO URAIAN PEKERJAAN JUMLAH

I PEKERJAAN PENDAHULUAN -
II PEKERJAAN PLUMBING -
III PEKERJAAN JEMBATAN PIPA -
IV PEKERJAAN LAIN -LAIN -

JUMLAH -
PPn 10 % -
TOTAL -
DIBULATKAN -

TERBILANG :" …………………………………... "

Tanjung Selor, …………………..

Disusun Oleh
PT / CV ………………………………..

( ……………………………………)
Direktur / Wakil

Page 21 ArdiMulyo 2007P

 KOP PERUSAHAAN

RENCANA ANGGARAN BIAYA

KEGIATAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
PEKERJAAN : PENYEDIAAN DAN PENGELOLAAN AIR BERSIH DI KABUPATEN BULUNGAN
LOKASI : DESA ARDIMULYO KECAMATAN TANJUNG PALAS UTARA
TAHUN ANGGARAN : 2007

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

1 2 3 4 5

I PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi Pekerjaan 1.00 ls -
2 Pengukuran Jalur Pipa 7,288.00 m' -
3 Pemasangan Papan Nama Proyek 1.00 bh -
4 Direksikeet 24.00 m2 -

II PEKERJAAN PLUMBING
A Pengadaan Pipa
1 Pipa PVC S 12.5 Ø 150 mm RRJ 6.00 m' -
2 Pipa PVC S 12.5 Ø 100 mm RRJ 1,880.00 m' -
3 Pipa PVC S 12.5 Ø 75 mm RRJ 552.00 m' -

Page 22 ArdiMulyo 2007P

 4 Pipa PVC S 12.5 Ø 50 mm RRJ 4,850.00 m' -
6 Pipa Giv Ø 75 mm 8.00 m' -
7 Pipa Giv Ø 50 mm 14.00 m' -

Pengadaan Assesories
1 All Flange Gate Valve Ø 50 13.00 bh -
2 Flange Spigote Ø 50 15.00 bh -
3 Flange Socket Ø 50 15.00 bh -
4 Dop Ø 50 8.00 bh -
5 Clamb Sadle Ø 50 x 25 mm 2.00 bh -
6 Air Valve 25 mm 6.00 bh -
7 All Bend Socket 45° x Ø 50 1.00 bh -
8 All Bend Socket 90° x Ø 50 2.00 bh -
9 All Socket Tee Ø 50 x Ø 50 3.00 bh -

10 All Flange Gate Valve Ø 75 2.00 bh -

11 Flange Spigote Ø 75 3.00 bh -
12 Flange Socket Ø 75 3.00 bh -
13 All Socket Tee Ø 75 x Ø 75 1.00 bh -
14 All Socket Reducer Ø 75 x Ø 50 3.00 bh -
15 All Bend Socket 45° x Ø 75 4.00 bh -
17 All Flange Bend GI 45° x Ø 75 2.00 bh -
18 Clamb Pipa Ø 75 4.00 bh -
19 Flange Las Ø 75 6.00 bh -

1 2 3 4 5

20 All Socket Tee Ø 100 x Ø 100 1.00 bh -

21 All Socket Tee Ø 100 x Ø 75 1.00 bh -
22 All Socket Tee Ø 100 x Ø 50 3.00 bh -
23 All Bend Socket 45° x Ø 100 6.00 bh -
24 All Bend Socket 90° x Ø 100 1.00 bh -
25 All Socket Reducer Ø 100 x Ø 50 2.00 bh -
26 All Socket Reducer Ø 100 x Ø 75 1.00 bh -
27 Clamb Sadle Ø 100 x 25 mm 2.00 bh -
28 All Flange Gate Valve Ø 100 1.00 bh -
29 Flange Spigote Ø 100 3.00 bh -
30 Flange Socket Ø 100 3.00 bh -
31 All Flange Bend GI 45° x Ø 100 2.00 bh -
32 Clamb Pipa Ø 100 4.00 bh -
33 Flange Las Ø 100 10.00 bh -

34 All Bend Socket 45° x Ø 150 1.00 bh -

35 All Flange Gate Valve Ø 150 1.00 bh -
36 Flange Spigote Ø 150 1.00 bh -
37 Flange Socket Ø 150 1.00 bh -
38 All Socket Tee Ø 150 x Ø 100 1.00 bh -
39 All Socket Reducer Ø 150 x Ø 100 1.00 bh -

Page 23 ArdiMulyo 2007P

 A. Pengadaan -

Pemasangan Pipa
1 Pipa PVC S 12.5 Ø 150 mm RRJ 6.00 m' -
2 Pipa PVC S 12.5 Ø 100 mm RRJ 1,880.00 m' -
3 Pipa PVC S 12.5 Ø 75 mm RRJ 552.00 m' -
4 Pipa PVC S 12.5 Ø 50 mm RRJ 4,850.00 m' -
5 Pipa Giv Ø 75 mm 8.00 m' -
6 Pipa Giv Ø 50 mm 14.00 m' -

Pemasangan Assesories

1 All Flange Gate Valve Ø 50 13.00 bh -

2 Flange Spigote Ø 50 15.00 bh -
3 Flange Socket Ø 50 15.00 bh -
4 Dop Ø 50 8.00 bh -
5 Clamb Sadle Ø 50 x 25 mm 2.00 bh -
6 Air Valve 25 mm 6.00 bh -
7 All Bend Socket 45° x Ø 50 1.00 bh -
8 All Bend Socket 90° x Ø 50 2.00 bh -
9 All Socket Tee Ø 50 x Ø 50 3.00 bh -
-
13 All Flange Gate Valve Ø 75 2.00 bh -
14 Flange Spigote Ø 75 3.00 bh -
15 Flange Socket Ø 75 3.00 bh -
16 All Socket Tee Ø 75 x Ø 75 1.00 bh -
17 All Socket Reducer Ø 75 x Ø 50 3.00 bh -
18 All Bend Socket 45° x Ø 75 4.00 bh -
19 All Flange Bend GI 45° x Ø 75 2.00 bh -
20 Clamb Pipa Ø 75 4.00 bh -
21 Flange Las Ø 75 6.00 bh -
-
22 All Socket Tee Ø 100 x Ø 100 1.00 bh -
23 All Socket Tee Ø 100 x Ø 75 1.00 bh -
24 All Socket Tee Ø 100 x Ø 50 3.00 bh -
25 All Bend Socket 45° x Ø 100 6.00 bh -
26 All Bend Socket 90° x Ø 100 1.00 bh -
27 All Socket Reducer Ø 100 x Ø 50 2.00 bh -
28 All Socket Reducer Ø 100 x Ø 75 1.00 bh -
29 Clamb Sadle Ø 100 x 25 mm 2.00 bh -
30 All Flange Gate Valve Ø 100 1.00 bh -
31 Flange Spigote Ø 100 3.00 bh -

1 2 3 4 5

32 Flange Socket Ø 100 3.00 bh - -

33 All Flange Bend GI 45° x Ø 100 2.00 bh - -
34 Clamb Pipa Ø 100 4.00 bh -
35 Flange Las Ø 100 10.00 bh -
-
36 All Bend Socket 45° x Ø 150 1.00 bh -
37 All Flange Gate Valve Ø 150 1.00 bh -
38 Flange Spigote Ø 150 1.00 bh -
39 Flange Socket Ø 150 1.00 bh -

Page 24 ArdiMulyo 2007P

 40 All Socket Tee Ø 150 x Ø 100 1.00 bh -
41 All Socket Reducer Ø 150 x Ø 100 1.00 bh -

B. Pemasangan -
II -

III PEKERJAAN JEMBATAN PIPA

1 Baja WF 300 x 175 942.40 Kg -
2 Baja Canal 100 x 50 x 20 18.27 Kg -
3 Pancang Ulin 10/10-4m' 10.00 ttk -
4 Lantai Kerja t 10 cm 0.20 m3 -
5 Pembuatan Pondasi Penyanggah Pipa -
Cor Beton Tapak 100.100.30 0.60 m3 -
Pembesian Ø 16 mm 115.17 kg -
Bekisting 1.20 m2 -
Bongkar 1.20 m2 -
6 Pelat Baja Dudukan t 1 mm 2.00 m2 -
7 Trash Blok 2.00 bh -
8 Assesories Penyambung 1.00 ls -
10 Tiang Ulin 10/10 0.32 m3 -
Gelagar Ulin 5/10 0.12 m3 -

IV PEKERJAAN LAIN -LAIN

1 Perbaikan kembali akibat Pemasangan Pipa 1.00 Ls -
2 Mobilisasi Material Ke Site Pekerjaan 1.00 Kali -
3 Laporan Dan Dokumentasi 1.00 Set -

Page 25 ArdiMulyo 2007P

 520,932,954.55 (520,932,954.55)

573,026,250.00 573,026,250.00
520,932,954.55

Page 26 ArdiMulyo 2007P

 552.00
717.00
1,004.00

552
919 (367.00)
KE SEPATUNG 1101 3,749.00

1,038.00 1,032.00 1038 Pipa PVC RRJ Ø 300 215,000.00

1,880.00 - 1880 Pipa PVC RRJ Ø 250 160,000.00
1,269.00 717.00 1269 Pipa PVC RRJ Ø 200 125,000.00

Page 27 ArdiMulyo 2007P

5,951.00 1,101.00 3850 Pipa PVC RRJ Ø 150 96,000.00
8.00 - Pipa PVC RRJ Ø 75 45,000.00
14.00 - Pipa PVC RRJ Ø 50 23,750.00
Pipa GIV Ø 300 383,107.50
Pipa GIV Ø 250 377,865.00
Pipa GIV Ø 200 377,865.00
Pipa GIV Ø 100 204,862.50
17.00 4.00 Pipa GIV Ø 75 175,927.50
19.00 4.00 Pipa GIV Ø 50 73,327.50
19.00 4.00
10.00 2.00
3.00 1.00
8.00 2.00
5.00 4.00
2.00 -
4.00 1.00
-
2.00 -
3.00 -
3.00 -
1.00 -
4.00 1.00
6.00 2.00
2.00 -
12.00 8.00
22.00 16.00

-
1.00 -
1.00 -
3.00 -
6.00 -
1.00 -
2.00 -
1.00 -
2.00 -
1.00 -
3.00 -
3.00 -
2.00 -
4.00 -
10.00 -
-
5.00 4.00
2.00 1.00
3.00 2.00
3.00 2.00
1.00 -
1.00 -

Page 28 ArdiMulyo 2007P

1,038.00 1,032.00
1,880.00 -
1,269.00 717.00 919 (367.00)
5,951.00 1,101.00 1101 3,749.00
8.00 -
14.00 -
-
-
-
17.00 4.00
19.00 4.00
19.00 4.00
10.00 2.00
3.00 1.00
8.00 2.00
5.00 4.00
2.00 -
4.00 1.00
-
2.00 -
3.00 -
3.00 -
1.00 -
4.00 1.00
6.00 2.00
2.00 -
12.00 8.00
22.00 16.00
-
1.00 -
1.00 -
3.00 -
6.00 -
1.00 -
2.00 -
1.00 -
2.00 -
1.00 -
3.00 -

3.00 -
2.00 -
4.00 -
10.00 -
-
5.00 4.00
2.00 1.00
3.00 2.00
3.00 2.00

Page 29 ArdiMulyo 2007P

 1.00 -
1.00 -
-

-
-
942.40 - 19 942.4
18.27 - 4.5 18.27
10.00 -
0.20 -
-
0.60 -
115.17 -
1.20 -
1.20 -
2.00 -
2.00 -
1.00 -
0.32 -
0.12 -

Page 30 ArdiMulyo 2007P