OK ENGINEERING ESTIMATE - SR ADABANG Ok

HARGA SATUAN UPAH DAN BAHAN
PROGRAM PENGELOLAAN DAN PENGEMBANGAN SISTEM PENYEDIAAN AIR MINUM

KEGIATAN PENGELOLAAN DAN PENGEMBANGAN SISTEM PENYEDIAAN AIR MINUM (SPAM) DI D
PEKERJAAN PERENCANAAN PENGEMBANGAN JARINGAN DISTRIBUSI DAN SAMBUNGAN RUMAH (
LOKASI KECAMATAN TITEHENA - KABUPATEN FLORES TIMUR - PROVINSI NTT
T.A 2023
NO URAIAN SATUAN
1 Mandor OH
2 Kepala Tukang Batu OH
3 Tukang Batu Kasar OH
4 Tukang Batu Halus OH
5 Kepala Tukang Kayu OH
6 Tukang Kayu Kasar OH
7 Tukang Kayu Halus OH
8 Kepala Tukang Besi OH
9 Tukang Besi Konstruksi OH
10 Tukang Besi Tulangan OH
11 Kepala Tukang Cat OH
12 Tukang Cat Biasa OH
13 Kepala Tukang Listrik OH
14 Tukang Listrik OH
15 Kepala Tukang Pipa OH
16 Tukang Pipa OH
17 Pekerja OH
18 Operator OH
19 Pembantu Operator OH
B BAHAN
B.1 PIPA
1 Pipa HDPE Ø 63 mm ( 2 inch ) Pn 16 Sdr 11 m'
2 Pipa HDPE Ø 50 mm ( 1 1/2 inch ) Pn 16 Sdr 11 m'
3 Pipa HDPE Ø 32 mm ( 1 inch ) Pn 16 Sdr 11 m'
4 Pipa HDPE Ø 25 mm ( 3/4 inch ) Pn 16 Sdr 11 m'
5 Pipa HDPE Ø 20 mm ( 1/2 inch ) Pn 16 Sdr 11 m'
6 Pipa Galvanis 2" Medium A m'
7 Pipa Galvanis 1 1/2" Medium A m'
8 Pipa Galvanis 1 1/4" Medium A m'
9 Pipa Galvanis 1" Medium A m'
10 Pipa Galvanis 3/4" Medium A m'
11 Pipa Galvanis 1/2" Medium A m'
B.2 AKSESORIS PIPA
1 Straigh Coupler (PN 16) Ø 20 mm Bh

1 Male Thread Adaptor (MTA) Ø 20 mm x 1/2" Bh

5 Male Thread Adaptor (MTA) Ø 25 mm x 1" Bh
8 Male Thread Adaptor (MTA) Ø 32 mm x 1 1/4" Bh
18 Male Thread Adaptor (MTA) Ø 75 mm x 2 " Bh
1 Female Thread Adaptor (FTA) Ø 20 mm x 1/2" Bh

5 Female Thread Adaptor (FTA) Ø 25 mm x 1" Bh
9 Female Thread Adaptor (FTA) Ø 40 mm x 1 1/4" Bh
1 Male Threaded Elbow 90⁰ Ø 20 mm x 1/2" Bh

4 Male Threaded Elbow 90⁰ Ø 25 mm x 3/4 Bh
5 Male Threaded Elbow 90⁰ Ø 25 mm x 1" Bh
10 Male Threaded Elbow 90⁰ Ø 40 mm x 1 1/4" Bh
1 Female Threaded Elbow 90⁰ Ø 20 mm x 1/2" Bh

4 Female Threaded Elbow 90⁰ Ø 25 mm x 3/4 Bh
5 Female Threaded Elbow 90⁰ Ø 25 mm x 1" Bh
10 Female Threaded Elbow 90⁰ Ø 40 mm x 1 1/4" Bh
1 Tee Equal 90⁰ Ø 20 mm Bh

1 Reducing Tee 90⁰ Ø 25 mm x Ø 20 mm Bh

1 Reducing Coupler Ø 25 mm x Ø 20 mm Bh
1 Elbow 90⁰ Ø 20 mm Bh
1 Male Threaded Tee 90⁰ Ø 20 mm x 20 mm" Bh

5 Male Threaded tee 90⁰ Ø 25 mm x 32 mm" Bh
7 Male Threaded tee 90⁰ Ø 32 mm x 25 mm" Bh
1 Famale ThreadedTee 90⁰ Ø 20 mm x 20 mm" Bh

2 Famale Threaded Tee 90⁰ Ø 20 mm x 25 mm" Bh
10 Famale Threaded tee 90⁰ Ø 50 mm x 40 mm" Bh
1 Ferruler Thread Connection Ø 32 mm x 20 mm Bh

1 Ferruler Compresion Joint Ø 32 mm x 20 mm Bh

1 End Cap Ø 20 mm Bh
1 Flanged Joint Ø 50 mm x 1 1/2" Bh

2 Flanged Joint Ø 63 mm x 2" Bh
3 Flanged Joint Ø 75 mm x 2 1/2" Bh
1 Clamp Sadle Ø 25 mm x 20 mm" Bh

1 Knee 90ᴼ GIP Ø 1/2" Bh

2 Knee 90ᴼ GIP Ø 3/4" Bh
3 Knee 90ᴼ GIP Ø 1" Bh
4 Knee 90ᴼ GIP Ø 1 1/4" Bh
6 Knee 90ᴼ GIP Ø 2" Bh
1 Tee GIP Ø 1/2" Bh

2 Tee GIP Ø 3/4" Bh
3 Tee GIP Ø 1" Bh
4 Tee GIP Ø 1 1/4" Bh
6 Tee GIP Ø 2" Bh
1 Socket GIP Ø 1/2" Bh

2 Socket GIP Ø 3/4" Bh
3 Socket GIP Ø 1" Bh
4 Socket GIP Ø 1 1/4" Bh
6 Socket GIP Ø 2" Bh
1 Double Niple GIP Ø 1/2" Bh

2 Double Niple GIP Ø 3/4" Bh
3 Double Niple GIP Ø 1" Bh
4 Double Niple GIP Ø 1 1/4" Bh
6 Double Niple GIP Ø 2" Bh
1 Watermour GIP Ø 1/2" Bh

2 Watermour GIP Ø 3/4" Bh
3 Watermour GIP Ø 1" Bh
4 Watermour GIP Ø 1 1/4" Bh
6 Watermour GIP Ø 2" Bh
1 Plug GIP Ø 1/2" Bh

2 Plug GIP Ø 3/4" Bh
3 Plug GIP Ø 1" Bh
4 Plug GIP Ø 1 1/4" Bh
6 Plug GIP Ø 2" Bh
1 Dop GIP Ø 1/2" Bh

2 Dop GIP Ø 3/4" Bh
3 Dop GIP Ø 1" Bh
4 Dop GIP Ø 1 1/4" Bh
6 Dop GIP Ø 2" Bh
1 V. Socket GIP Ø 1/2" Bh

2 V. Socket GIP Ø 3/4" Bh
3 V. Socket GIP Ø 1" Bh
4 V. Socket GIP Ø 1 1/4" Bh
6 V. Socket GIP Ø 2" Bh
1 V. Tee GIP Ø 1/2" Bh

2 V. Tee GIP Ø 3/4" Bh
3 V. Tee GIP Ø 1" Bh
4 V. Tee GIP Ø 1 1/4" Bh
6 V. Tee GIP Ø 2" Bh
1 V. Ring GIP Ø 1/2" Bh

2 V. Ring GIP Ø 3/4" Bh
3 V. Ring GIP Ø 1" Bh
4 V. Ring GIP Ø 1 1/4" Bh
6 V. Ring GIP Ø 2" Bh
1 Flange Drat GIP Ø 1/2" Bh

2 Flange Drat GIP Ø 3/4" Bh
3 Flange Drat GIP Ø 1" Bh
4 Flange Drat GIP Ø 1 1/4" Bh
1 V. Knee GIP Ø 3/4" Bh

2 V. Knee GIP Ø 1" Bh
3 V. Knee GIP Ø 1 1/4" Bh
4 Clamp Saddle Ø 1" - Black Malliable Iron Bh
5 Clamp Saddle Ø 1 1/2" - Black Malliable Iron Bh
1 Packing Karet 1,5" Bh

2 Packing Karet 2" Bh
3 Packing Karet 3" Bh
4 Plug Valve 1/2" - Kuningan Bh
5 Plug Kran 1/2" - Kuningan Bh
6 Check Valve 1/2" - Kuningan Bh
7 Water Meter Ø 15 mm ( 1/2" ) - SNI Bh
8 Katup Searah Ǿ 15 mm Bh
9 Kran Air GIP Ø 15 mm ( 1/2" ) Bh
10 Kran Air GIP Ø 20 mm ( 3/4" ) Bh
11 Kran Air GIP Ø 25 mm ( 1" ) Bh
12 Box Meter Bh
13 Wall Pipa 1,5 Bh
14 Stop kran 1/2" - Kuningan Bh
1 Gate Valve 1/2" Bh

2 Gate Valve 3/4" Bh
3 Gate Valve 1" Bh
4 Gate Valve 1 1/2" Bh
6 Gate Valve 2" Bh
8 Gate Valve 3" Bh
9 Gate Valve 4" Bh
HARGA SATUAN SK BUPATI 2023

HARGA BAHAN BANGUNAN LARANTUKA
KODE URAIAN SATUAN
Air Liter
1.1.7.01.01.01.002 Semen Bosowa 40 Kg sak
1.1.7.01.01.01.002 Semen warna (super grow) Kg
1.1.7.01.01.01.015 Besi beton 6 mm Banci Batang
1.1.7.01.01.01.015 Besi Beton 6 mm (SNI) Batang
1.1.7.01.01.01.015 Beesi beton 12 mm Banci Batang
1.1.7.01.01.05.001 Kawat ikat Kg
1.1.7.01.01.01.022 Paku biasa 10 cm Kg
1.1.7.01.01.01.022 Paku biasa 7 cm Kg
1.1.7.01.01.01.022 Paku biasa 5 cm Kg
1.1.7.01.01.01.022 Paku biasa 6 cm Kg
1.1.7.01.01.01.022 Paku biasa 2 cm Kg
1.1.7.01.01.01.022 Paku biasa 3 cm Kg
1.1.7.01.01.01.022 Paku biasa 4 cm Kg
1.1.7.01.01.01.022 Paku seng biasa Kg
1.1.7.01.01.01.022 Taekwood 3 mm Lembar
1.1.7.01.01.01.022 Tripleks 3 mm Lembar
1.1.7.02.02.06.001 Saringan kamar mandi Buah
1.1.7.02.02.06.001 Sumbat Bak Besi Buah
1.1.7.02.02.06.001 Sumbat Bak Plastik Buah
1.1.7.01.03.07.005 Talang PVC 8 Dim Batang
1.1.7.01.01.01.006 Lem PVC Tube
1.1.7.01.03.07.005 Seal tape Buah
1.1.7.01.03.07.005 Kran kuningan 1/2 Buah
1.1.7.01.03.07.005 Kran kuningan 3/4 Buah
1.1.7.01.03.07.005 Stop kran 1/2 Buah
1.1.7.01.03.07.005 Stop kran 3/4 Buah
1.1.7.01.03.07.005 Stop kran 1 dim Buah
KODE URAIAN SATUAN

1.1.7.01.01.01.006 Cat tembok matex 20 kg Vitex Kaleng Besar
1.1.7.01.01.01.006 Cat tembok matex 5 kg VITEX Kaleng
1.1.7.01.01.01.006 Meni besi altex 1 kg bintang Kaleng
1.1.7.01.01.01.006 Cat emco 1 kg Kaleng
1.1.7.01.03.07.005 Kwas cat 2 Buah
1.1.7.01.03.07.005 Kwas cat 4 Buah
1.1.7.01.03.07.005 Kwas roll Buah
1.1.7.01.03.07.005 Kertas amplas Lembar
1.1.7.01.01.01.006 Politur 1 kg Kaleng
1.1.7.01.01.01.006 Cat kayu miha tex Avian Kaleng
1.1.7.01.01.01.002 Semen putih (port land) Kg
1.1.7.01.01.05.001 Kawat ram Meter
1.1.7.01.01.05.002 Lis plank kayu 4 meter 3 Cm Batang
1.1.7.02.02.06.001 Pipa galvanis 1 Batang
1.1.7.02.02.06.001 Pipa galvanis 3/4 Ukuran Besar Batang
1.1.7.02.02.06.001 Pipa galvanis 1/2 Batang
1.1.7.02.02.06.001 Sock galvanis 1/2 Buah
1.1.7.01.01.01.005 Kerikil sungai ayak tanpa pasir ( Split Kreser ) Kubik
1.1.7.01.01.01.005 Kerikil alam galian bukit Kubik
1.1.7.01.01.01.005 Kerikil pecah bersaring Kubik
1.1.7.01.01.01.005 Kerikil sungai / Sekop Kubik
1.1.7.01.01.01.005 Batu kali Kubik
1.1.7.01.01.01.005 Batu gunung/kali/hutan Kubik
1.1.7.01.01.01.005 Batu belah 10 - 15 cm Kubik
1.1.7.01.01.01.005 Batu belah 2-3 cm (Stone cruser) Kubik
1.1.7.01.01.01.005 Batu belah 1 - 2 cm (Stone cruser) Kubik
1.1.7.01.01.01.005 Batu belah 05 - 1 cm (Stone cruser) Kubik
1.1.7.01.01.01.005 Batu bata Buah
1.1.7.01.01.01.004 Pasir pasang Kubik
1.1.7.01.01.01.004 Pasir urungan timbunan Kubik
1.1.7.01.01.01.004 Pasir ayak untuk beton (pasir cor) Kubik
1.1.7.01.01.01.004 Tanah urug Kubik
1.1.7.01.01.01.004 Sirtu (tidak ayak) Kubik
1.1.7.01.01.01.004 Timbunan pilihan Kubik
1.1.7.01.01.05.002 Balok Kayu kelas I Kubik
1.1.7.01.01.05.002 Balok Kayu kelas II Kubik
1.1.7.01.01.05.002 Papan kayu kelas I Kubik
1.1.7.01.01.05.002 Papan kayu kelas II Kubik
1.1.7.01.01.05.002 Balok Usuk 5/7 Kubik
1.1.7.01.01.01.004 Papan Cor Kubik
1.1.7.01.01.01.004 Amplas Lembar
1.1.7.01.01.01.008 Besi Strip Buah
1.1.7.01.03.07.005 Kwas Biasa 4' Buah
1.1.7.01.01.01.006 Minyak begesting Ltr
KODE URAIAN SATUAN

1.1.7.01.01.01.006 Plamur Dinding 5 kg Kaleng
1.1.7.01.01.01.006 Politur Merk irdian Kaleng
1.1.7.01.03.08.003 Saklar tunggal Buah
1.1.7.01.03.08.003 Saklar ganda Buah
1.1.7.01.03.08.003 Stop kontak Ganda Buah
1.1.7.01.03.08.003 Stop kontak Tunggal Buah
1.1.7.01.05.01.009 Socket T PVC ø 4' Buah
1.1.7.01.05.01.009 Wastafel Komplit Buah
1.1.7.02.02.01.002 Pipa Gip medium A 2 dim Batang
1.1.7.02.02.01.002 Pipa Gip medium B 1 dim Batang
1.1.7.02.02.01.002 Pipa Gip medium B 11/2 dim Batang
1.1.7.01.05.01.009 Soket gip 3 dim Buah
1.1.7.01.05.01.009 Soket gip 2 dim Buah
1.1.7.01.05.01.009 Soket gip 1/2 dim Buah
1.1.7.01.05.01.009 Soket 1gip 1 dim Buah
1.1.7.01.05.01.009 Soket 1/2 dim Buah
1.1.7.01.05.01.009 Water moor 3 dim Buah
1.1.7.01.05.01.009 Water moor 1 1/2 dim Buah
1.1.7.01.05.01.009 Water moor 1/2 dim Buah
1.1.7.01.03.07.005 Nipel 3 dim Buah
1.1.7.01.03.07.005 Nipel 2 dim Buah
1.1.7.01.03.07.005 Nipel 1 dim Buah
1.1.7.01.03.07.005 Nipel 1/2 dim Buah
1.1.7.01.03.07.005 Nipel 1 1/2 dim Buah
1.1.7.01.05.01.009 Water moor 1 1/2 dim besi Buah
1.1.7.01.05.01.009 Water moor 1 dim besi Buah
1.1.7.01.05.01.009 Water moor 1/2 dim besi Buah
1.1.7.01.03.07.005 Nipel 3 dim besi Buah
1.1.7.01.03.07.005 Nipel 1/2 dim besi Buah
1.1.7.02.02.07.001 Tee stuk 3 x 3 dim Buah
1.1.7.02.02.07.001 Tee stuk 2 x 1/2 dim Buah
1.1.7.02.02.07.001 Tee stuk 11/2 x 11/2 dim Buah
1.1.7.02.02.07.001 Tee stuk 1/2 x 1/2 dim Buah
1.1.7.01.05.01.009 Reduser 3 x 2 dim Buah
1.1.7.01.05.01.009 Reduser 2 x 1 dim Buah
1.1.7.01.05.01.009 Reduser 1 x 3/4 dim Buah
1.1.7.01.05.01.009 Reduser 1 x 1/2 dim Buah
1.1.7.01.05.01.009 Reduser 3/4 x 1/2 dim Buah
1.1.7.01.03.07.005 Knie 2 dim Buah
1.1.7.01.03.07.005 Knie 1 1/2 dim Buah
1.1.7.01.03.07.005 Knie 1 dim Buah
1.1.7.01.03.07.005 Stop kran kitz 1/2 dim Buah
1.1.7.01.03.07.005 Water meter 1/2 dim Buah
1.1.7.01.03.07.005 Plug kran 1/2 dim Buah
1.1.7.01.03.07.005 Kran 1/2 dim Buah
1.1.7.01.03.01.004 Lem besi Buah
1.1.7.01.03.01.004 Solatip Buah
1.1.7.01.01.01.002 Semen Bcian/Scimcoat Sak
EM PENYEDIAAN AIR MINUM
EM PENYEDIAAN AIR MINUM (SPAM) DI DAERAH KABUPATEN
N DISTRIBUSI DAN SAMBUNGAN RUMAH (SR) DESA ADABANG
ES TIMUR - PROVINSI NTT
SK BUPATI TAHUN
2023
Rp 123,420.00
Rp 112,530.00
Rp 101,640.00
Rp 101,640.00
Rp 112,530.00
Rp 101,640.00
Rp 101,640.00
Rp 112,530.00
Rp 101,640.00
Rp 101,640.00
Rp 112,530.00
Rp 101,640.00
Rp 112,530.00
Rp 101,640.00
Rp 112,530.00
Rp 101,640.00
Rp 81,070.00
Rp 128,575.00
Rp 102,578.00
Price List Harga

Harga Terpakai
Surabaya 2022
SUPRALON RUCIKA
73,314.00 84,311.10 15% 77,330.00 69,500.00
47,500.00 54,625.00 15% 48,670.00 44,000.00
17,776.00 20,442.40 15% 20,330.00 17,900.00
11,454.00 13,172.10 15% 12,340.00 11,200.00
7,718.00 8,875.70 15% 8,230.00 7,400.00
1,434,308.70 239,051.45 10% 1,303,917.00 130,391.70
1,051,158.90 175,193.15 10% 955,599.00 95,559.90
915,139.50 152,523.25 10% 831,945.00 83,194.50
693,283.80 115,547.30 10% 630,258.00 63,025.80
459,950.70 76,658.45 10% 418,137.00 41,813.70
357,875.10 59,645.85 10% 325,341.00 32,534.10
Harga Survey
20,400.00 24,480.00 20%

26,600.00 31,920.00
36,200.00 43,440.00
67,400.00 80,880.00
94,800.00 113,760.00
150,200.00 180,240.00
302,000.00 362,400.00
311,400.00 373,680.00
698,400.00 838,080.00
-
10,800.00 12,960.00
10,600.00 12,720.00
14,400.00 17,280.00
14,800.00 17,760.00
15,800.00 18,960.00
19,400.00 23,280.00
20,400.00 24,480.00
23,600.00 28,320.00
38,800.00 46,560.00
39,600.00 47,520.00
39,600.00 47,520.00
40,800.00 48,960.00
56,600.00 67,920.00
58,800.00 70,560.00
58,800.00 70,560.00
82,600.00 99,120.00
82,600.00 99,120.00
178,600.00 214,320.00
178,600.00 214,320.00
184,000.00 220,800.00
411,600.00 493,920.00
12,400.00 14,880.00
12,800.00 15,360.00
16,400.00 19,680.00
16,600.00 19,920.00
18,400.00 22,080.00
22,000.00 26,400.00
23,400.00 28,080.00
43,000.00 51,600.00
43,000.00 51,600.00
43,000.00 51,600.00
70,200.00 84,240.00
108,400.00 130,080.00
219,000.00 262,800.00
219,000.00 262,800.00
225,800.00 270,960.00
493,800.00 592,560.00
14,400.00 17,280.00
15,000.00 18,000.00
18,400.00 22,080.00
18,400.00 22,080.00
20,200.00 24,240.00
26,600.00 31,920.00
26,600.00 31,920.00
28,000.00 33,600.00
47,800.00 57,360.00
47,800.00 57,360.00
79,400.00 95,280.00
129,000.00 154,800.00
241,600.00 289,920.00
249,200.00 299,040.00
459,400.00 551,280.00
14,400.00 17,280.00
15,000.00 18,000.00
18,400.00 22,080.00
18,400.00 22,080.00
20,200.00 24,240.00
26,600.00 31,920.00
26,600.00 31,920.00
28,000.00 33,600.00
47,800.00 57,360.00
47,800.00 57,360.00
79,400.00 95,280.00
129,000.00 154,800.00
241,600.00 289,920.00
249,200.00 299,040.00
459,400.00 551,280.00
29,900.00 35,880.00
40,400.00 48,480.00
55,800.00 66,960.00
107,400.00 128,880.00
154,000.00 184,800.00
253,000.00 303,600.00
486,400.00 583,680.00
500,000.00 600,000.00
1,114,200.00 1,337,040.00
37,400.00 44,880.00
49,800.00 59,760.00
54,200.00 65,040.00
18,400.00 22,080.00
20,200.00 24,240.00
26,600.00 31,920.00
26,600.00 31,920.00
28,000.00 33,600.00
47,800.00 57,360.00
47,800.00 57,360.00
79,400.00 95,280.00
129,000.00 154,800.00
241,600.00 289,920.00
249,200.00 299,040.00
459,400.00 551,280.00
459,401.00 551,281.20
23,800.00 28,560.00
27,800.00 33,360.00
30,600.00 36,720.00
46,600.00 55,920.00
49,600.00 59,520.00
53,600.00 64,320.00
68,800.00 82,560.00
68,800.00 82,560.00
72,600.00 87,120.00
86,200.00 103,440.00
113,000.00 135,600.00
113,000.00 135,600.00
114,800.00 137,760.00
127,600.00 153,120.00
245,200.00 294,240.00
245,200.00 294,240.00
245,200.00 294,240.00
245,200.00 294,240.00
288,400.00 346,080.00
698,400.00 838,080.00
20,800.00 24,960.00
28,200.00 33,840.00
40,800.00 48,960.00
75,400.00 90,480.00
107,400.00 128,880.00
170,400.00 204,480.00
335,600.00 402,720.00
364,000.00 436,800.00
781,000.00 937,200.00
-
12,400.00 14,880.00
12,800.00 15,360.00
16,400.00 19,680.00
16,600.00 19,920.00
18,400.00 22,080.00
23,400.00 28,080.00
43,000.00 51,600.00
43,000.00 51,600.00
43,000.00 51,600.00
-
70,200.00 84,240.00
219,000.00 262,800.00
-
219,000.00 262,800.00
225,800.00 270,960.00
493,800.00 592,560.00
-
19,250.00 23,100.00
15,000.00 18,000.00
18,400.00 22,080.00
19,250.00 23,100.00
20,200.00 24,240.00
26,600.00 31,920.00
38,300.00 45,960.00
28,000.00 33,600.00
47,800.00 57,360.00
47,800.00 57,360.00
109,150.00 130,980.00
173,950.00 208,740.00
-
-
-
-
-
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
132,500.00 159,000.00
9,400.00 11,280.00
12,400.00 14,880.00
17,200.00 20,640.00
40,400.00 48,480.00
51,800.00 62,160.00
74,000.00 88,800.00
178,000.00 213,600.00
208,000.00 249,600.00
440,000.00 528,000.00
-
616,800.00 740,160.00
660,800.00 792,960.00
822,200.00 986,640.00
904,400.00 1,085,280.00
1,541,600.00 1,849,920.00
23,800.00 28,560.00
41,400.00 49,680.00
41,400.00 49,680.00
43,200.00 51,840.00
44,200.00 53,040.00
44,200.00 53,040.00
46,600.00 55,920.00
46,600.00 55,920.00
46,600.00 55,920.00
43,800.00 52,560.00
67,000.00 80,400.00
67,000.00 80,400.00
68,200.00 81,840.00
75,200.00 90,240.00
104,800.00 125,760.00
104,800.00 125,760.00
108,400.00 130,080.00
108,400.00 130,080.00
112,400.00 134,880.00
116,400.00 139,680.00
116,400.00 139,680.00
116,400.00 139,680.00
121,800.00 146,160.00
133,200.00 159,840.00
138,200.00 165,840.00
139,000.00 166,800.00
158,000.00 189,600.00
158,000.00 189,600.00
162,800.00 195,360.00
170,400.00 204,480.00
179,800.00 215,760.00
179,800.00 215,760.00
26,900.00 32,280.00
35,300.00 42,360.00
57,900.00 69,480.00
69,000.00 82,800.00
88,700.00 106,440.00
137,300.00 164,760.00
241,700.00 290,040.00
32,300.00 38,760.00
42,800.00 51,360.00
76,800.00 92,160.00
85,600.00 102,720.00
110,000.00 132,000.00
201,900.00 242,280.00
322,800.00 387,360.00
25,600.00 30,720.00
29,400.00 35,280.00
41,900.00 50,280.00
55,300.00 66,360.00
64,900.00 77,880.00
106,750.00 128,100.00
167,400.00 200,880.00
16,133 19,359.60
29,800.00 35,760.00
38,000.00 45,600.00
53,600.00 64,320.00
65,400.00 78,480.00
97,200.00 116,640.00
147,300.00 176,760.00
38,500.00 46,200.00
87,500.00 105,000.00
112,900.00 135,480.00
128,800.00 154,560.00
194,000.00 232,800.00
244,600.00 293,520.00
433,700.00 520,440.00
19,000.00 22,800.00
24,700.00 29,640.00
29,900.00 35,880.00
40,500.00 48,600.00
49,300.00 59,160.00
68,000.00 81,600.00
126,700.00 152,040.00
23,600.00 28,320.00
26,500.00 31,800.00
33,200.00 39,840.00
44,800.00 53,760.00
55,300.00 66,360.00
81,800.00 98,160.00
145,200.00 174,240.00
26,500.00 31,800.00
33,700.00 40,440.00
41,900.00 50,280.00
63,900.00 76,680.00
74,000.00 88,800.00
96,600.00 115,920.00
204,600.00 245,520.00
44,900.00 53,880.00
50,900.00 61,080.00
71,700.00 86,040.00
113,700.00 136,440.00
189,900.00 227,880.00
203,800.00 244,560.00
365,700.00 438,840.00
24,500.00 29,400.00
26,900.00 32,280.00
37,400.00 44,880.00
49,800.00 59,760.00
73,800.00 88,560.00
82,200.00 98,640.00
128,500.00 154,200.00
-
20,600.00 24,720.00
28,500.00 34,200.00
33,250.00 39,900.00
47,500.00 57,000.00
55,350.00 66,420.00
67,200.00 80,640.00
110,700.00 132,840.00
142,300.00 170,760.00
217,400.00 260,880.00
11,500.00 13,800.00
17,400.00 20,880.00
28,100.00 33,720.00
17,400.00 20,880.00
22,500.00 27,000.00
25,600.00 30,720.00
41,900.00 50,280.00
55,500.00 66,600.00
7,750.00 9,300.00
10,900.00 13,080.00
15,500.00 18,600.00
76,000.00 91,200.00
60,000.00 72,000.00
74,850.00 89,820.00
600,000.00 720,000.00 400,000 370,000
61,800.00 74,160.00
60,000.00 72,000.00
95,000.00 114,000.00
141,000.00 169,200.00
95,000.00 114,000.00
98,500.00 118,200.00
70,800.00 84,960.00
213,400.00 256,080.00
257,400.00 308,880.00
363,000.00 435,600.00
299,000.00 358,800.00
768,852.00 922,622.40
936,100.00 1,123,320.00
1,989,900.00 2,387,880.00
2,989,900.00 3,587,880.00
4,501,400.00 5,401,680.00
AN LARANTUKA
HARGA 2023 CONFER
100
77,000.00 1,925
33,000.00
33,000.00
52,800.00
45,650.00
66,000.00
55,000.00
104,500.00 8708.33
132,000.00
247,500.00 20,625
283,250.00
38,500.00
29,700.00
29,700.00
29,700.00
29,700.00
38,500.00
38,500.00
38,500.00
44,000.00
134,200.00
77,000.00
110,000.00
161,700.00
58,300.00
35,200.00
19,250.00
183,750.00
38,500.00
38,500.00
60,500.00
82,500.00
110,000.00
121,000.00
161,700.00
HARGA 2023
404,250.00
99,000.00
47,250.00
101,750.00
27,500.00
19,250.00
33,000.00
8,250.00
88,000.00
82,500.00
73,700.00
71,500.00
93,500.00
88,000.00
115,500.00
139,125.00
302,500.00
195,000.00
165,000.00
22,000.00
21,000.00
1,155,000.00
357,000.00
409,500.00
446,250.00
267,750.00
267,750.00
661,500.00
661,500.00
661,500.00
1,155,000.00 600,000
1,333,500.00
1,753,500.00
2,100.00
250,950.00
199,500.00
294,000.00 1400 Kg/m3
157,500.00
157,500.00
157,500.00
14,700,000.00
4,200,000.00
12,600,000.00
4,200,000.00 3,200,000
4,042,500.00
2,100,000.00
11,000.00
16,500.00
22,000.00
26,250.00
HARGA 2023
69,960.00
82,500.00
27,500.00
33,000.00
34,375.00
22,000.00
33,000.00
770,000.00
472,500.00
275,000.00
467,500.00
110,000.00
46,750.00
19,250.00
27,500.00
32,120.00
247,500.00
121,000.00
99,000.00
60,500.00
38,500.00
93,500.00
55,000.00
27,500.00
22,000.00
38,500.00
107,250.00
58,667.00
40,333.00
110,000.00
52,250.00
24,750.00
16,133.00
154,000.00
183,750.00
93,500.00
68,200.00
52,500.00
44,000.00
35,750.00
19,250.00
110,000.00
60,500.00
30,250.00
27,500.00
27,500.00
66,000.00
44,000.00
30,250.00
88,000.00
26,250.00
77,000.00
60,500.00
27,500.00
22,000.00
110,000.00
VINILON LANGGENG TRILIUN Rata Rata
65,500.00 84,860.00 69,380.00 366,570.00 73,314.00
41,300.00 59,870.00 43,660.00 237,500.00 47,500.00
16,700.00 15,700.00 18,250.00 88,880.00 17,776.00
10,500.00 12,150.00 11,080.00 57,270.00 11,454.00
7,500.00 8,070.00 7,390.00 38,590.00 7,718.00
ANALISA MATERIAL ON SITE
PIPA HDPE DIA. 63 MM

* HARGA SATUAN PIPA dia 2" DI LOKASI PEKERJAAN Rp Rp 80,609.70
NO URAIAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA
1. Lokasi Pipa HDPE dia 63 mm m1 1 79,625.94 Rp 79,625.94
2. Biaya Angkut ( Trasportasi truk ) a m1 1 827.48 Rp 827.48
3. ongkos Angkut trip m1 1 156.28 Rp 156.28

(dengan Tenaga Manusia) b
Total harga onsite m1 Rp 80,609.70

* HARGA SATUAN PIPA dia 1,5" DI LOKASI PEKERJAAN Rp Rp 51,032.27162


* HARGA SATUAN PIPA dia 1" DI LOKASI PEKERJAAN Rp Rp 22,925.42159


* HARGA SATUAN PIPA dia 3/4" DI LOKASI PEKERJAAN Rp 13,106.05




PIPA GIP DIA. 50 MM
* HARGA SATUAN PIPA dia 1,5" DI LOKASI PEKERJAAN Rp 154,277.71
1. Lokasi Pipa GIP dia 50 mm m1 1 153,277.71 Rp 153,277.71

PIPA GIP DIA. 40 MM

* HARGA SATUAN PIPA dia 1,5" DI LOKASI PEKERJAAN Rp 114,913.40

PIPA GIP DIA. 32 MM

* HARGA SATUAN PIPA dia 1" DI LOKASI PEKERJAAN Rp 63,984.52
3. ongkos Angkut trip m1 1 1,302.33 Rp 1,302.33

PIPA GIP DIA. 25 MM

* HARGA SATUAN PIPA dia 1" DI LOKASI PEKERJAAN Rp 52,211.02

PIPA GIP DIA. 20 MM



BACK UP VOLUME
PEKERJAAN REHAB PIPA EKSISTING
DAFTAR PIPA HDPE Ø 32 MM RENCANA

NO JENIS PIPA Panjang Sat.
DUSUN TANAH ME'A
1 Pipa Polyethelene (HDPE) Ø 32 mm 143.0 M'
Panjang 2,426.8 M'

DUSUN ADABANG
R3.PA Pipa Polyethelene (HDPE) Ø 32 mm 455.83 M'
Panjang 455.83 M'

DUSUN 1 [ R1 ]
RA.1 Pipa Polyethelene (HDPE) Ø 32 mm 555.89 M'
Panjang 555.89 M'
DUSUN 1 [ R1 ] 3,438.49
A.1 Pipa Polyethelene (HDPE) Ø 25 mm 99.14 M'
Panjang 409.22 M'

DUSUN 2 [ R2 ]
B.1 Pipa Polyethelene (HDPE) Ø 32 mm 46.94 M'
Panjang 772.15 M'
DUSUN 3 [ 3 ]
C.1 Pipa Polyethelene (HDPE) Ø 32 mm 12.23 M'
Panjang 255.05 M'
#REF! 6948
DAFTAR AKSESORIS PIPA HDPE Ø 32 MM RENCANA
NO JENIS PIPA Volume Sat.
DUSUN 1 [ R1 ]
1 Straight Coupler HDPE Ø 32 mm 2.0 Bh
2 Tee HDPE. ∅ 32 x 32 x 32 mm 1.0 Bh
3 Elbow HDPE. ∅ 32 mm - 90 1.0 Bh
4 Dop HDPE. ∅ 32 mm 3.0 Bh

DUSUN 1 [ R1 ]
1 Tee HDPE. ∅ 32 x 32 x 25 mm 10.0 Bh
2 Elbow HDPE. ∅ 25 mm - 90 8.0 Bh

DUSUN 2 [ R2 ]
1 Female Adaptor Ø 50 mm x 1 1/2" 3 Bh
2 Straight Coupler HDPE Ø 50 7.0 Bh
3 Tee Equal HDPE Ø 50 X 50 X 50 1.0 Bh
5 Elbow Ø 50 mm - 90 11.0 Bh
6 Reduces Hdpe. ∅ 50 x 50 mm 3.0 Bh

DUSUN 2 [ R2 ]
2 Elbow HDPE. ∅ 32 mm - 90 9.0 Bh

DUSUN 3 [ 3 ]
1 Female Adaptor Ø 50 mm x 1 1/2" 2.0 Bh
2 Straight Coupler HDPE Ø 50 9.0 Bh
4 Elbow Ø 50 mm - 90 2.0 Bh

DUSUN 3 [ 3 ]
2 Elbow HDPE. ∅ 32 mm - 90 11.0 Bh
452.45
2.0
128.4 1.06
Panjang 136.2
65.77 1.97 67.74 7.8 71.03

357.61 10.73 368.33
423.37 436 13
458.12 13.74 471.86

458.12 472
460,994
Panjang
173.79 5.21 179.01
174 5.21 179.01 382
Panjang
96.25 2.89 99.14 97,006
47.63 1.43 49.05 31,853
42.73 1.28 44.01 90,658
28.81 0.86 29.68 67,147
15.07 0.45 15.52
35.83 1.07 36.90
33.06 0.99 34.05
41.14 1.23 42.37
22.83 0.68 23.51
33.96 1.02 34.98
397.30 409.22 9.45 286,664
Panjang
45.58 1.37 46.94 97,006
36.17 1.09 37.25 31,853
25.94 0.78 26.72 90,658
83.12 2.49 85.61 67,147
27.95 0.84 28.79 26,875
71.05 2.13 73.18
30.96 0.93 31.89
50.10 1.50 51.61
27.95 0.84 28.79
74.98 2.25 77.23
87.61 2.63 90.24
31.74 0.95 32.69
20.98 0.63 21.61
43.93 1.32 45.24
40.22 1.21 41.42
51.40 1.54 52.94
749.66 772.15 22 313,539
Panjang
11.87 0.36 12.23
26.25 0.79 27.04
14.44 0.43 14.88
16.34 0.49 16.83
21.55 0.65 22.19
24.17 0.73 24.90
46.91 1.41 48.32
12.05 0.36 12.41
33.98 1.02 35.00
22.97 0.69 23.66
17.09 0.51 17.60
247.62 255.05 7 -
2801.0129
VOL CROSING JALAN BELO TEBANG

GALIAN TANAH 0.3 0.15 4 0.18 1
SIRTU 0.2 0.15 4 0.12 1
BETON FC 0.1 0.15 4 0.06 1
VOL CROSING JALAN TANAH MEA
GALIAN TANAH 0.3 0.15 4 0.18 6
SIRTU 0.2 0.15 4 0.12 6
BETON FC 0.1 0.15 4 0.06 6
VOL CROSING JALAN ADABANG
GALIAN TANAH 0.3 0.15 4 0.18 4
SIRTU 0.2 0.15 4 0.12 4
BETON FC 0.1 0.15 4 0.06 4
PIPA GALVANIS 2" MEDIUM =A 4 11 44
TOTAL CROSING 50 MM 11 TITIK

GALIAN TANAH 0.3 0.15 4
SIRTU 0.2 0.15 4
#REF! BETON FC 0.1 0.15 4
VOL CROSING JALAN TANAH MEA
SIRTU 0.2 0.15 4
BETON FC 0.1 0.15 4
04.1 SIRTU 0.2 0.15 4
BETON FC 0.1 0.15 4
PIPA GALVANIS 2" MEDIUM=A 4 11

136.20
0.18
0.12
0.06
1.08
0.72
0.36
0.72
0.48
0.24
1.98
1.32
0.66
0.18 4 0.72
0.12 4 0.48
0.06 4 0.24
0.18 29 5.22
0.12 29 3.48
0.06 29 1.74
0.18 10 1.8
0.12 10 1.2
0.06 10 0.6
44 7.74
5.16
2.58
BACK UP VOLUME
PEKERJAAN REHAB PIPA EKSISTING

BELOTEBANG ( BT )
BT.A Pipa Polyethelene (HDPE) Ø 50 mm 466.0 M'
Panjang 466.0 M'

DUSUN ADABANG ( PG & LL )
PG.A Pipa Polyethelene (HDPE) Ø 50 mm 455.83 M'
Panjang 455.83 M'

DUSUN TANAH MERAH
TM.A Pipa Polyethelene (HDPE) Ø 32 mm 431.987 M'
TM.B Pipa Polyethelene (HDPE) Ø 50 mm 467.051 M'
TM.C Pipa Polyethelene (HDPE) Ø 50 mm 340.653 M'
TM.D Pipa Polyethelene (HDPE) Ø 50 mm 446.355 M'
Panjang 1,686.046 M' 1,254.059
DAFTAR PIPA HDPE Ø 32 MM RENCANA 1,254.059
DUSUN TANAH MERAH


D.1 Pipa Polyethelene (HDPE) Ø 32 mm 119.356 M'

D.4 Pipa Polyethelene (HDPE) Ø 32 mm 70.084
Panjang 1,667.34 M'

BELOTEBANG ( BT )
BT.1 Pipa Polyethelene (HDPE) Ø 32 mm 92.81 M'
Panjang 555.89 M'

PG.A1 Pipa Polyethelene (HDPE) Ø 32 mm 23.674 M'
PG.A6 Pipa Polyethelene (HDPE) Ø 32 mm 28.714 M' 346.98
PG.B1 Pipa Polyethelene (HDPE) Ø 32 mm 277.577 M'
LL.A1 Pipa Polyethelene (HDPE) Ø 32 mm 40.240 M'
LL.A5 Pipa Polyethelene (HDPE) Ø 32 mm 44.732 M' 215.38
LL.B1 Pipa Polyethelene (HDPE) Ø 32 mm 135.469 M' 346.90
Panjang 992.275 M'
#REF! 6948
BELOTEBANG ( BT )
2 Tee HDPE. ∅ 32 x 32 x 32 mm 1.0 Bh
3 Elbow HDPE. ∅ 32 mm - 90 1.0 Bh

BELOTEBANG ( BT )
1 Tee HDPE. ∅ 32 x 32 x 25 mm 10.0 Bh
2 Elbow HDPE. ∅ 25 mm - 90 8.0 Bh

BELOTEBANG ( BT )
1 Male Thread Elbow 90⁰ Ø 50 mm x 1 1/2" 1 Bh
2 Pipa HDPE ∅ 50 mm 1 M
4 Reducing Tee 90⁰ Ø 50 x Ø 50 x Ø 32 mm 5.0 Bh
5 Elbow HDPE. ∅ 50 mm - 90 2.0 Bh

BELOTEBANG ( BT )
2 Elbow HDPE. ∅ 32 mm - 90 4.0 Bh

1 Female Thread Ø 50 mm x 1 1/2" 1.0 Bh
3 Tee Reducing HDPE. ∅ 50 x 50 x 32 mm 5.0 M
4 Elbow HDPE. ∅ 50 mm - 90 2.0 Bh
5 End Cap HDPE. ∅ 32 mm 1.0 Bh

1 Elbow HDPE. ∅ 32 mm - 90 4.0 Bh total
2 Tee HDPE. ∅ 32 x 32 x 32 mm 1.0 Bh
3 End Cap HDPE. ∅ 32 mm 6.0 Bh
1 GATE VALVE Ǿ 32 1.0

2 Male Threaded Elbow 90⁰ Ø 32 mm x 1" 1 Bh
3 Pipa HDPE ∅ 32 mm ( Pasang Siku ) 2 bh
4 Elbow HDPE. ∅ 32 mm - 90 4 bh
5 Straight Coupler HDPE Ø 32 mm 1 Bh
1 GATE VALVE Ǿ 32 3 Bh 4.0

2 'Pipa Galvanis 1" Medium A ( bagi 3 ) 1.5 m 1.5
3 Straight Coupler HDPE Ø 32 mm (BAK RES) 3 Bh
4 Equal Tee HDPE. ∅ 32 x 32 x 32 mm 5 Bh 6.0
5 Elbow HDPE. ∅ 32 mm - 90 5 Bh 13.0
6 Straight Coupler HDPE Ø 32 mm ( LL.B1 ) 1 Bh 5
7 End Cup HDPE. ∅ 32 mm 6 Bh 12.0

DUSUN TANAH MERAH
TM.A
1 Male Threaded Join 90⁰ Ø 50 mm x 1 1/5" 1.0 Bh
4 Elbow HDPE. ∅ 50 mm - 90 2.0 Bh
TM.B
3 Tee HDPE. ∅ 50 x 50 x 32 mm 5.0 Bh
4 Tee HDPE. ∅ 50 x 32 x 32 mm 1.0 Bh
TM.C
3 Tee HDPE. ∅ 50 x 50 x 32 mm 3.0 Bh
4 End Cup HDPE. ∅ 50 mm 1.0 Bh
TM.D
3 Tee HDPE. ∅ 50 x 50 x 32 mm 5.0 Bh

TM.A
1 GATE VALVE Ǿ 32 4.0 Bh
2 Male Threaded Elbow 90⁰ Ø 32 mm x 1" 8.0 Bh
4 Elbow HDPE. ∅ 32 mm - 90 6.0 Bh
TM.B
1 Tee HDPE. ∅ 32 x 32 x 32 mm 2.0 Bh
2 Elbow HDPE. ∅ 32 mm - 90 5 Bh
3 End Cup HDPE. ∅ 32 mm 7 bh
TM.C
2 End Cup HDPE. ∅ 32 mm 3 Bh
TM.D
2 End Cup HDPE. ∅ 32 mm 5 Bh
Reduces Hdpe. ∅ 50 x 32 mm 1.0

Straight Coupler HDPE Ø 32 mm 4.0
Elbow HDPE. ∅ 50 mm - 90 2.0
452.45
13.6
128.4 1.06
Panjang 136.2
452.450 13.57 466.02 7.8 488.65

452.450 466 14
442.55 13.28 455.83

442.55 456 13
2,123.17 460,994
Panjang
419.41 12.58 431.99
453.45 13.60 467.05
330.73 9.92 340.65
433.35 13.00 446.35
1,637 49.11 1,686.05 49
Panjang
54.32 1.63 55.95 97,006
27.70 0.83 28.53 31,853
37.80 1.13 38.93 90,658
160.79 4.82 165.61 67,147
73.58 2.21 75.79
30.41 0.91 31.32
384.595 11.54 396.133 11.538
66.01 1.98 67.99
100.37 3.01 103.39 0
68.82 2.06 70.88
97.02 2.91 99.93
107.87 3.24 111.11
36.57 1.10 37.66
56.74 1.70 58.44
30.41 0.91 31.32
5.698 0.17 5.87 0
569.507 586.592 17.085
115.466 3.46 118.93
81.783 2.45 84.24
89.162 2.67 91.84
286.41 295.003 8.59
115.88 3.48 119.36
52.24 1.57 53.80
94.09 2.82 96.91
68.04 2.04 70.08
48.01 1.44 49.45
378.26 389.611 11.35 286,664
1,667.34
Panjang
90.109 2.70 92.81 97,006
189.108 5.67 194.78 31,853
66.223 1.99 68.21 90,658
57.894 1.74 59.63 67,147
91.824 2.75 94.58 26,875
44.537 1.34 45.87
539.70 555.89 16 313,539
Panjang
22.98 0.69 23.67
96.34 2.89 99.23
31.85 0.96 32.81
90.66 2.72 93.38
77.27 2.32 79.58
27.88 0.84 28.71 357.387 10
269.49 8.08 277.58 8
39.07 1.17 40.24
48.68 1.46 50.14
40.56 1.22 41.78
43.64 1.31 44.95
43.43 1.30 44.73 221.84 6
131.52 3.95 135.47 357.311 10
963.37 992.28 29
0 1 0.2 0.01
2801.0129
VOL CROSING JALAN DUSUN 1 50MM titik

GALIAN TANAH 0.3 0.15 4 0.18 7
SIRTU 0.2 0.15 4 0.12 7
BETON FC 0.1 0.15 4 0.06 7
VOL CROSING JALAN DUSUN 32 MM
GALIAN TANAH 0.3 0.15 4 0.18 16
SIRTU 0.2 0.15 4 0.12 16
BETON FC 0.1 0.15 4 0.06 16
VOL CROSING JALAN DUSUN 25 MM
GALIAN TANAH 0.3 0.15 4 0.18 11
SIRTU 0.2 0.15 4 0.12 11
BETON FC 0.1 0.15 4 0.06 11
PIPA GALVANIS 2" MEDIUM =A 4 11 44

28 4.666666667 34
64 10.66666667

SIRTU 0.2 0.15 4
#REF! BETON FC 0.1 0.15 4
SIRTU 0.2 0.15 4
BETON FC 0.1 0.15 4
VOL CROSING JALAN BELOTEBANG
16.7 SIRTU 0.2 0.15 4
BETON FC 0.1 0.15 4
PIPA GALVANIS 2" MEDIUM=A 3 11
TOTAL CROSING 50 MM 46
184
30.666667
15 19
45 57
VOLUME ACIAN BAK RES 1 DUSUN 1

D= 4.4 L= 2 ᴫ r
T= 2.4 = 2 3.14 2.2
R= 2.2 = 6.29 2.2 2.4
= 13.83 2.4
L = 33.19
136.20
1.2
1.26 21.6
0.84
0.42
2.88
1.92
0.96
1.98
1.32
0.66
6.12
4.08
2.04
0.18 15 2.7
0.12 15 1.8
0.06 15 0.9
0.18 5 0.9
0.12 5 0.6
0.06 5 0.3
0.18 26 4.68
0.12 26 3.12
0.06 26 1.56
33 8.28
5.52
TITIK 2.76
t
2.4
REKAPITULASI
PROGRAM : PENGELOLAAN DAN PENGEMBANGAN SISTEM PENYEDIAAN AIR MINUM
KEGIATAN : PENGELOLAAN DAN PENGEMBANGAN SISTEM PENYEDIAAN AIR MINUM (SPAM) DI DAERAH KABUPATEN
PEKERJAAN : PERENCANAAN PENGEMBANGAN JARINGAN DISTRIBUSI DAN SAMBUNGAN RUMAH (SR) DESA ADABANG
LOKASI : KECAMATAN TITEHENA - KABUPATEN FLORES TIMUR - PROVINSI NTT
TA. : 2023
NO. URAIAN PEKERJAAN JUMLAH HARGA
A PEKERJAAN PERSIAPAN Rp 6,350,000.00

B PEKERJAAN PEMBANGUNAN RESERVOIR TANGKAPAN DAN KELENGKAPANNYA Rp 72,551,050.21
C PENANGANAN PIPA TRANSMISI, DISTRIBUSI DAN AKSESORIS LAMA Rp 15,256,796.51
D PENGADAAN DAN PEMASANGAN PIPA DISTRIBUSI DAN PELAYANAN Rp 148,945,124.22
E PEKERJAAN PEMASANGAN PIPA TRANSMISI DAN PIPA RING Rp 78,267,739.97
F PEKERJAAN SAMBUNGAN RUMAH Rp 172,964,467.25
G PEKERJAAN AKHIR Rp 4,074,732.50
1. JUMLAH TOTAL Rp 498,409,910.66

2. PPn 11 % ( 1 x 11% ) Rp 54,825,090.17
3. TOTAL JUMLAH ( 1 + 2 ) Rp 553,235,000.83
DIBULATKAN Rp 553,235,000.00
LIMA RATUS LIMA PULUH TIGA JUTA DUA RATUS TIGA PULUH LIMA RIBU RUPIAH
Larantuka, April 2023

DIPERIKSA OLEH : DIBUAT OLEH :
Teknik Bangunan dan Perumahan Konsultan Perencana
Ahli Muda PT.DIPTA PERKASA KONSULTAN
DPU PENRU Kabupaten Flores Timur
ISIDORUS ANIS, A. Md. HENDRIKUS HURAT HURINT.SST

NIP. 19670404 200212 1 005 Kuasa Direktur
DISETUJUI OLEH : MENGETAHUI :

Pejabat Pembuat Komitmen Kepala Dinas Pekerjaan Umum dan Penataan Ruang
Bidang Penataan Ruang dan Cipta Karya Kabupaten Flores Timur
Dinas Pekerjaan Umum dan Penataan Ruang Kab. Flores Timur
ADE MARYANI AFEN PAH, ST JOHANES BRECHMANS SUBAN TUKAN, ST., MT

Nip. 198110911 200803 2 002 NIP. 19720413 199903 1 005
DAFTAR KUANTITAS DAN HARGA
TA. : 2023
HARGA
JUMLAH
NO. URAIAN PEKERJAAN SATUAN VOLUME HARGA
SATUAN
( Rp. )
1 2 3 4 5 6=4x5
A PEKERJAAN PERSIAPAN
- Pengukuran Dan Pembersihan Lokasi Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00
- Papan Nama Proyek Ls 1.00 Rp 350,000.00 Rp 350,000.00
- Mobilisasi dan Demobilisasi Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00
- Penerapan Keselamatan dan Kesehatan Kerja (K3) Set 1.00 Rp 3,000,000.00 Rp 3,000,000.00
Pengadaan Helm Proyek, Rompi, Sarung Tangan dan sepatu
(6 Manpower)
Sub Jumlah Rp 6,350,000.00
TOTAL PEKERJAAN A Rp 6,350,000.00
B PEKERJAAN PEMBANGUNAN RESERVOIR TANGKAPAN DAN KELENGKAPANNYA

1 Pembangunan Reservoir 5 M3
DUSUN TANAH ME'A
a Pekerjaan Tanah dan Pondasi
- Galian Tanah M³ 2.730 Rp 70,276.80 Rp 191,855.66
- Urugan Pasir (dibawah Pondasi dan Peninggi Lantai) M³ 1.301 Rp 51,376.60 Rp 66,840.96
- Aanstamping M³ 0.819 Rp 810,480.76 Rp 663,783.75
- Pas. Batu Pondasi 1Pc : 4 Psr M³ 2.340 Rp 1,315,634.98 Rp 3,078,585.84
- Urugan Tanah Kembali Bekas Galian M³ 0.683 Rp 51,376.60 Rp 35,064.53
b Pekerjaan Beton
- Lantai Kerja K-125 M³ 0.515 Rp 1,347,988.12 Rp 694,483.48
- Sloof/Dek Bawah ( 1,7 x 2,2 x 0,2 m )
o Beton K-175 M³ 1.288 Rp 1,596,456.42 Rp 2,056,235.87
o Pembesian (TU : 4 Ø 12; Sengkang Ø10 - 15 Cm) Kg 88.800 Rp 153,035.85 Rp 13,589,583.71
- Kolom/Dinding Keliling ( 1,7 + 1,7 + 2,2 + 2,2 m )
o Beton K-175 M³ 2.340 Rp 1,596,456.42 Rp 3,735,708.02
- Ringbalk/Dek/Plat Atas ( 1,7 x 2,2 x 0,10 m )
o Beton K-175 M³ 0.456 Rp 1,596,456.42 Rp 727,984.13
- Bekisting M² 23.180 Rp 371,314.63 Rp 8,607,073.01
c Pekerjaan Plesteran dan Pengecetan
- Acian M² 23.180 Rp 39,124.81 Rp 906,912.99
- Pengecetan Dinding Reservoir ( Warna Biru ) M² 14.670 Rp 51,154.31 Rp 750,433.74
2 Penambahan Aksesoris Reservoar

- Pipa Pembuangan Pipa Galvanis 1/12" Medium A M¹ 1.000 Rp 101,931.88 Rp 101,931.88
- Pipa Penguras Pipa Galvanis 1 1/2" Medium A M¹ 1.000 Rp 101,931.88 Rp 101,931.88
- Pipa Outlet Pipa Galvanis 1 1/2" Medium A M¹ 8.000 Rp 101,931.88 Rp 815,455.02
- Pipa Inlet Pipa Galvanis 1 " Medium A M¹ 4.000 Rp 63,997.95 Rp 255,991.80
- Gate Valve 1 1/2" Bh 4.000 Rp 299,000.00 Rp 1,196,000.00
- Knee 90ᴼ GIP Ø 1 1/2" Bh 8.000 Rp 88,700.00 Rp 709,600.00
- Knee 90ᴼ GIP Ø 1 " Bh 4.000 Rp 57,900.00 Rp 231,600.00
- Plat Baja Penutup Menhole Ls 1.000 Rp 1,000,000.00 Rp 1,000,000.00
- Sealtape Bh 5.000 Rp 38,500.00 Rp 192,500.00
TOTAL PEKERJAAN B Rp 72,551,050.21
C PENANGANAN PIPA TRANSMISI, DISTRIBUSI DAN AKSESORIS LAMA

1 Pembongkaran Pipa Transmisi dan Distribusi HDPE Ø 32 mm ( 1" )
DUSUN TANAH ME'A
- Pembongkaran Pipa Distribusi HDPE Ø 32 mm ( 1" ) M¹ 2,426.772 Rp 5,292.72 Rp 12,844,228.34
2 Pembongkaran Pipa Distribusi HDPE Ø 32 mm ( 1" )
DUSUN ADABANG ( PAGONG - LOSELAYU )
- Pembongkaran Pipa Distribusi HDPE Ø 32 mm ( 1" ) M¹ 455.828 Rp 5,292.72 Rp 2,412,568.17
TOTAL PEKERJAAN C Rp 15,256,796.51
HARGA
JUMLAH
SATUAN
( Rp. )
1 2 3 4 5 6=4x5
D PENGADAAN DAN PEMASANGAN PIPA DISTRIBUSI DAN PELAYANAN
1 Pengadaan dan Pemasangan Pipa Distribusi HDPE Ø 50 mm ( 1 1/2" ) - PN 16 SDR 11
DUSUN TANAH ME'A
- Pipa Polyethelene (HDPE) Ø 50 mm M' 1,254.06 Rp 61,623.76 Rp 77,279,826.57
- Male Threaded Join 90⁰ Ø 50 mm x 1 1/5" Bh 4.00 Rp 58,800.00 Rp 235,200.00
- Straight Coupler HDPE Ø 50 mm Bh 12.00 Rp 101,040.00 Rp 1,212,480.00
- Reducing Tee 90⁰ Ø 50 x Ø 50 x Ø 32 mm Bh 13.00 Rp 163,080.00 Rp 2,120,040.00
- Reducing Tee 90⁰ Ø 50 x Ø 32 x Ø 32 Bh 1.00 Rp 163,080.00 Rp 163,080.00
End Cup HDPE. ∅ 50 mm Bh 2.00 Rp 58,080.00 Rp 116,160.00

- Pipa Polyethelene (HDPE) Ø 50 mm M¹ 455.828 Rp 61,623.76 Rp 28,089,804.98
- Female Thread Ø 50 mm x 1 1/2" Bh 1.000 Rp 78,600.00 Rp 78,600.00
- Straight Coupler HDPE Ø 50 mm Bh 4.000 Rp 101,040.00 Rp 404,160.00
- Tee Reducing HDPE. ∅ 50 x 50 x 32 mm Bh 5.000 Rp 163,080.00 Rp 815,400.00
- Elbow HDPE. ∅ 50 mm - 90 Bh 2.000 Rp 114,960.00 Rp 229,920.00
- End Cap HDPE. ∅ 50 mm Bh 1.000 Rp 58,080.00 Rp 58,080.00

DUSUN BELOTEBANG ( BT )
- Pipa Polyethelene (HDPE) Ø 50 mm M¹ 466.024 Rp 61,623.76 Rp 28,718,118.96
- Male Thread Elbow 90⁰ Ø 50 mm x 1 1/2" Bh 1.000 Rp 84,480.00 Rp 84,480.00
- Pipa HDPE ∅ 50 mm M¹ 1.000 Rp 51,086.01 Rp 51,086.01
- Reducing Tee 90⁰ Ø 50 x Ø 50 x Ø 32 mm Bh 5.000 Rp 163,080.00 Rp 815,400.00
- Reduces Hdpe. ∅ 50 x 32 mm Bh 1.000 Rp 72,600.00 Rp 72,600.00
4 Pekerjaan Crossing Jalan

Pekerjaan Crossing Jalan Perkerasan (4 Titik)
- Galian Tanah Cadas/Aspal/Beton M3 2.565 Rp 141,911.22 Rp 364,002.28
- Beton mutu f’= 9,8 MPa (K 125) M3 0.855 Rp 1,347,988.12 Rp 1,152,529.84
- Urugan Sirtu M3 1.71 Rp 160,110.72 Rp 273,789.33
- Pipa Gip Pelindung ( Penyebrangan Jalan Beraspal ) 2" M¹ 25.00 Rp 239,051.45 Rp 5,976,286.25
TOTAL PEKERJAAN D Rp 148,945,124.22
E PEKERJAAN PEMASANGAN PIPA TRANSMISI DAN PIPA RING

1 Pengadaan dan Pemasangan Pipa Polyethelene (HDPE) Ø 32 mm ( Panjang Pipa 1667,33 m' )
DUSUN TANAH ME'A ( TM )
- Pipa Polyethelene (HDPE) Ø 32 mm ( Pipa Ring ) Bahan Baru M¹ 583.670 Rp 30,671.32 Rp 17,901,920.59
- Pipa Polyethelene (HDPE) Ø 32 mm ( Pipa Ring ) Bahan Exs. M¹ 1,083.670 Rp 5,429.15 Rp 5,883,403.94
- GATE VALVE Ǿ 32 Bh 4.000 Rp 200,000.00 Rp 800,000.00
- Male Threaded Elbow 90⁰ Ø 32 mm x 1" Bh 8.000 Rp 27,120.00 Rp 216,960.00
- Tee HDPE. ∅ 32 x 32 x 32 mm Bh 2.000 Rp 59,400.00 Rp 118,800.00
- End Cup HDPE. ∅ 32 mm Bh 21.000 Rp 17,160.00 Rp 360,360.00
Reduces Hdpe. ∅ 50 x 32 mm Bh 1.000 Rp 72,600.00 Rp 72,600.00
2 Pengadaan dan Pemasangan Pipa Polyethelene (HDPE) Ø 32 mm ( Panjamg Pipa 992,28 m )

- GATE VALVE Ǿ 32 M¹ 4.000 Rp 200,000.00 Rp 800,000.00
- Male Threaded Elbow 90⁰ Ø 32 mm x 1" Bh 1.000 Rp 32,400.00 Rp 32,400.00
- Pipa Galvanis 1" Medium A ( bagi 3 ) M' 1.500 Rp 63,997.95 Rp 95,996.93
- Pipa HDPE ∅ 32 mm ( Pasang Siku ) M' 2.000 Rp 22,947.43 Rp 45,894.86
- Equal Tee HDPE. ∅ 32 x 32 x 32 mm Bh 6.000 Rp 59,400.00 Rp 356,400.00
- End Cup HDPE. ∅ 32 mm Bh 12.000 Rp 17,160.00 Rp 205,920.00
HARGA
JUMLAH
SATUAN
( Rp. )
1 2 3 4 5 6=4x5
3 Pengadaan dan Pemasangan Pipa Polyethelene (HDPE) Ø 32 mm
DUDUN BELOTEBANG ( BT )
- Tee Equal HDPE Ø 32 X 32 X 32 Bh 1.000 Rp 66,960.00 Rp 66,960.00
- Dop HDPE. ∅ 32 mm Bh 5.000 Rp 20,640.00 Rp 103,200.00
4 Pekerjaan Crossing Jalan

Pekerjaan Crossing Jalan Perkerasan (18 Titik)
- Galian Tanah Cadas/Aspal/Beton M3 2.43 Rp 141,911.22 Rp 344,844.26
- Beton mutu f’= 9,8 MPa (K 125) M3 0.81 Rp 1,347,988.12 Rp 1,091,870.37
- Urugan Sirtu M3 1.62 Rp 160,110.72 Rp 259,379.37
TOTAL PEKERJAAN E Rp 78,267,739.97
F PEKERJAAN SAMBUNGAN RUMAH

PEKERJAAN PEMASANGAN PIPA SR
1 Pengadaan Aksesoies
Pengadaan Pipa & Aksesoies
- Clamp Sadle Ø 32 X 20 mm Bh 1.00 Rp 35,400.00 Rp 35,400.00
- Male Thread Joint Ǿ 20 x 20 mm Bh 1.00 Rp 7,680.00 Rp 7,680.00
- Pipa HDPE Ø 20 mm M' 10.00 Rp 15,111.89 Rp 151,118.89
- Female Thread Elbow Ø 20 mm 90° Bh 1.00 Rp 13,560.00 Rp 13,560.00
- Pipa GIP Ø 1/2 " M' 2.00 Rp 77,052.61 Rp 154,105.22
- Knie GIP Ø 1/2 " Bh 5.00 Rp 26,900.00 Rp 134,500.00
- Double Nipple GIP Ø 1/2 " Bh 3.00 Rp 16,133.00 Rp 48,399.00
- Plugh Kran GIP Ø 1/2 " Bh 1.00 Rp 19,000.00 Rp 19,000.00
- Water Moor GIP (Khusus untuk water meter) Bh 2.00 Rp 38,500.00 Rp 77,000.00
- Water Meter Bh 1.00 Rp 450,000.00 Rp 450,000.00
- Katup Searah Ǿ 15 mm Bh 1.00 Rp 61,800.00 Rp 61,800.00
- Stop Kran 1/2" - Kuningan Bh 1.00 Rp 70,800.00 Rp 70,800.00
- Kran Air 1/2 " Bh 1.00 Rp 60,000.00 Rp 60,000.00
- Baut Moor 10 mm Bh 4.00 Rp 1,500.00 Rp 6,000.00
- Box Penutup Bh 1.00 Rp 95,000.00 Rp 95,000.00
JUMLAH SR : 120 UNIT Rp 166,123,573.14
2 Konstruksi Pemasangan Pipa (Sambungan Rumah)

- Galian Tanah M3 32.40 Rp 70,276.80 Rp 2,276,968.32
- Urugan Tanah Bekas Galian M3 32.16 Rp 51,376.60 Rp 1,652,271.46
- Pembuatan Dudukan Box Water Meter dan Perkuatan Tap Kran dari
Beton Tumbuk 1pc : 3ps :5k + Bekesting, sesuai spesifikasi Teknik M3 2.16 Rp 1,347,988.12 Rp 2,911,654.33
dan gambar
TOTAL PEKERJAAN F Rp 172,964,467.25
G PEKERJAAN AKHIR
1 Uji Coba Pengaliran Ls 1.000 Rp 2,574,733 Rp 2,574,732.50
2 Pembersihan Akhir Lokasi Ls 1.000 Rp 1,500,000 Rp 1,500,000.00
TOTAL PEKERJAAN G Rp 4,074,732.50
HARGA DASAR
HARGA SATUAN
NO. U R A I A N SAT. SK Bupati Tahun Harga Survey
2021 Terpakai
A UPAH
1 Mandor OH 123,420.00 123,420.00

2 Kepala Tukang Batu OH 112,530.00 112,530.00
3 Tukang Batu Kasar OH 101,640.00 101,640.00
4 Tukang Batu Halus OH 101,640.00 101,640.00
5 Kepala Tukang Kayu OH 112,530.00 112,530.00
6 Tukang Kayu Kasar OH 101,640.00 101,640.00
7 Tukang Kayu Halus OH 101,640.00 101,640.00
8 Kepala Tukang Besi OH 112,530.00 112,530.00
9 Tukang Besi Konstruksi OH 101,640.00 101,640.00
10 Tukang Besi Tulangan OH 101,640.00 101,640.00
11 Kepala Tukang Cat OH 112,530.00 112,530.00
12 Tukang Cat Biasa OH 101,640.00 101,640.00
13 Kepala Tukang Listrik OH 112,530.00 112,530.00
14 Tukang Listrik OH 101,640.00 101,640.00
15 Kepala Tukang Pipa OH 112,530.00 112,530.00
16 Tukang Pipa OH 101,640.00 101,640.00
17 Pekerja OH 81,070.00 81,070.00
18 Operator OH 101,640.00 101,640.00
19 Pembantu Operator OH 81,070.00 81,070.00
B BAHAN
Price List Harga
B.1 PIPA Harga Terpakai
Surabaya 2022
1 Pipa HDPE Ø 90 mm ( 3 inch ) Pn 16 Sdr 11 m' 135,070.00 149,927.70

2 Pipa HDPE Ø 75 mm ( 2 1/2 inch ) Pn 16 Sdr 11 m' 93,318.00 103,582.98
7 Pipa HDPE Ø 25 mm ( 3/4 inch ) Pn 16 Sdr 11 m' 10,868.00 12,063.48
8 Pipa HDPE Ø 20 mm ( 1/2 inch ) Pn 16 Sdr 11 m' 7,300.00 8,103.00
9 Pipa Galvanis 2" Medium A m' 118,529.50 131,567.75
10 Pipa Galvanis 1 1/2" Medium A m' 88,184.88 97,885.21
11 Pipa Galvanis 1 1/4" Medium A m' 73,061.13 81,097.85
12 Pipa Galvanis 1" Medium A m' 55,453.75 61,553.66
13 Pipa Galvanis 3/4" Medium A m' 38,419.88 42,646.06
14 Pipa Galvanis 1/2" Medium A m' 29,146.75 32,352.89
B.2 AKSESORIS PIPA Harga Survey
1 Straigh Coupler (PN 16) Ø 20 mm Bh 14,300 17,160.00

1 Male Thread Adaptor (MTA) Ø 20 mm x 1/2" Bh 6,400 7,680.00

5 Male Thread Adaptor (MTA) Ø 25 mm x 1" Bh 10,800 12,960.00
Male Thread Adaptor (MTA) Ø 32 mm x 1/2" 15,200 18,240.00
8 Male Thread Adaptor (MTA) Ø 32 mm x 1 1/4" Bh 15,200 18,240.00
1 Female Thread Adaptor (FTA) Ø 20 mm x 1/2" Bh 9,800 11,760.00

5 Female Thread Adaptor (FTA) Ø 25 mm x 1" Bh 12,300 14,760.00
9 Female Thread Adaptor (FTA) Ø 40 mm x 1 1/4" Bh 46,800 56,160.00
1 Male Threaded Elbow 90⁰ Ø 20 mm x 1/2" Bh 11,300 13,560.00

4 Male Threaded Elbow 90⁰ Ø 25 mm x 3/4 Bh 14,300 17,160.00
5 Male Threaded Elbow 90⁰ Ø 25 mm x 1" Bh 14,300 17,160.00
10 Male Threaded Elbow 90⁰ Ø 40 mm x 1 1/4" Bh 56,700 68,040.00
1 Female Threaded Elbow 90⁰ Ø 20 mm x 1/2" Bh 11,300 13,560.00

4 Female Threaded Elbow 90⁰ Ø 25 mm x 3/4 Bh 15,200 18,240.00
5 Female Threaded Elbow 90⁰ Ø 25 mm x 1" Bh 15,200 18,240.00
9 Female Threaded Elbow 90⁰ Ø 40 mm x 1 1/4" Bh 56,700 68,040.00
13 Female Threaded Elbow 90⁰ Ø 75 mm x 2 " 224,000 268,800.00
1 Tee Equal 90⁰ Ø 20 mm Bh 23,700 28,440.00

2 Tee Equal 90⁰ Ø 25 mm Bh 31,400 37,680.00
3 Tee Equal 90⁰ Ø 32 mm Bh 49,500 59,400.00
4 Tee Equal 90⁰ Ø 40 mm Bh 122,700 147,240.00
5 Tee Equal 90⁰ Ø 50 mm Bh 135,900 163,080.00
6 Tee Equal 90⁰ Ø 63 mm Bh 221,800 266,160.00
7 Tee Equal 90⁰ Ø 75 mm Bh 426,500 511,800.00
8 Tee Equal 90⁰ Ø 90 mm Bh 526,100 631,320.00
9 Tee Equal 90⁰ Ø 110 mm Bh 1,235,000 1,482,000.00
1 Reducing Tee 90⁰ Ø 25 mm x Ø 20 mm Bh 32,500 39,000.00

Reducing Tee 90⁰ Ø 63 mm x Ø 25 mm Bh 198,100 237,720.00
17 Reducing Tee 90⁰ Ø 110 mm x Ø 90 mm Bh 1,067,700 1,281,240.00
1 Reducing Coupler Ø 25 mm x Ø 20 mm Bh 16,700 20,040.00

1 Reducing Elbow Ø 25 mm x Ø 20 mm Bh 25,900 31,080.00

1 Elbow 90⁰ Ø 20 mm Bh 15,700 18,840.00

2 Elbow 90⁰ Ø 25 mm Bh 18,700 22,440.00
3 Elbow 90⁰ Ø 32 mm Bh 34,100 40,920.00
4 Elbow 90⁰ Ø 40 mm Bh 85,300 102,360.00
5 Elbow 90⁰ Ø 50 mm Bh 95,800 114,960.00
6 Elbow 90⁰ Ø 63 mm Bh 143,100 171,720.00
7 Elbow 90⁰ Ø 75 mm Bh 295,000 354,000.00
8 Elbow 90⁰ Ø 90 mm Bh 383,600 460,320.00
9 Elbow 90⁰ Ø 110 mm Bh 864,600 1,037,520.00
1 Male Threaded Tee 90⁰ Ø 20 mm x 20 mm" Bh 20,400 20,400.00

5 Male Threaded tee 90⁰ Ø 25 mm x 32 mm" Bh 26,400 26,400.00
7 Male Threaded tee 90⁰ Ø 32 mm x 25 mm" Bh 40,200 40,200.00
1 Famale ThreadedTee 90⁰ Ø 20 mm x 20 mm" Bh 20,400 24,480.00

2 Famale Threaded Tee 90⁰ Ø 20 mm x 25 mm" Bh 20,400 24,480.00
10 Famale Threaded tee 90⁰ Ø 50 mm x 40 mm" Bh 121,600 145,920.00
16 Famale Threaded Tee 90⁰ Ø 110 mm x 90 mm" Bh 1,019,300 1,223,160.00
17 Famale Threaded Tee 90⁰ Ø 110 mm x 110 mm" Bh 1,019,300 1,223,160.00
1 End Cap Ø 20 mm Bh 7,900 9,480.00

2 End Cap Ø 25 mm Bh 10,300 12,360.00
3 End Cap Ø 32 mm Bh 14,300 17,160.00
4 End Cap Ø 40 mm Bh 37,400 44,880.00
5 End Cap Ø 50 mm Bh 48,400 58,080.00
6 End Cap Ø 63 mm Bh 69,300 83,160.00
7 End Cap Ø 75 mm Bh 150,200 180,240.00
8 End Cap Ø 90 mm Bh 175,000 210,000.00
9 End Cap Ø 110 mm Bh 372,000 446,400.00
1 Clamp Sadle Ø 25 mm x 20 mm" Bh 26,500 31,800.00

1 Knee 90ᴼ GIP Ø 1/2" Bh 26,900.00 30,935.00

2 Knee 90ᴼ GIP Ø 3/4" Bh 35,300.00 40,595.00
3 Knee 90ᴼ GIP Ø 1" Bh 57,900.00 66,585.00
4 Knee 90ᴼ GIP Ø 1 1/4" Bh 69,000.00 79,350.00
5 Knee 90ᴼ GIP Ø 1 1/2" Bh 88,700.00 102,005.00
6 Knee 90ᴼ GIP Ø 2" Bh 137,300.00 157,895.00
7 Knee 90ᴼ GIP Ø 2 1/2" Bh 241,700.00 277,955.00
8 Tee GIP Ø 1/2" Bh 32,300.00 37,145.00

9 Tee GIP Ø 3/4" Bh 42,800.00 49,220.00
10 Tee GIP Ø 1" Bh 76,800.00 88,320.00
11 Tee GIP Ø 1 1/4" Bh 85,600.00 98,440.00
12 Tee GIP Ø 1 1/2" Bh 110,000.00 126,500.00
13 Tee GIP Ø 2" Bh 201,900.00 232,185.00
14 Tee GIP Ø 2 1/2" Bh 322,800.00 371,220.00
15 Socket GIP Ø 1/2" Bh 25,600.00 29,440.00

16 Socket GIP Ø 3/4" Bh 29,400.00 33,810.00
17 Socket GIP Ø 1" Bh 41,900.00 48,185.00
18 Socket GIP Ø 1 1/4" Bh 55,300.00 63,595.00
19 Socket GIP Ø 1 1/2" Bh 64,900.00 74,635.00
20 Socket GIP Ø 2" Bh 106,750.00 122,762.50
21 Socket GIP Ø 2 1/2" Bh 167,400.00 192,510.00
22 Double Niple GIP Ø 1/2" Bh 16,133 18,552.95

23 Double Niple GIP Ø 3/4" Bh 29,800.00 34,270.00
24 Double Niple GIP Ø 1" Bh 38,000.00 43,700.00
25 Double Niple GIP Ø 1 1/4" Bh 53,600.00 61,640.00
29 Watermour GIP Ø 1/2" Bh 38,500.00 44,275.00

31 Watermour GIP Ø 1" Bh 112,900.00 129,835.00
32 Watermour GIP Ø 1 1/4" Bh 128,800.00 148,120.00
36 Plug GIP Ø 1/2" Bh 19,000.00 21,850.00

37 Plug GIP Ø 3/4" Bh 24,700.00 28,405.00
38 Plug GIP Ø 1" Bh 29,900.00 34,385.00
39 Plug GIP Ø 1 1/4" Bh 40,500.00 46,575.00
40 Plug GIP Ø 1 1/2" Bh 49,300.00 56,695.00
41 Plug GIP Ø 2" Bh 68,000.00 78,200.00
42 Plug GIP Ø 2 1/2" Bh 126,700.00 145,705.00
43 Dop GIP Ø 1/2" Bh 23,600.00 27,140.00

44 Dop GIP Ø 3/4" Bh 26,500.00 30,475.00
45 Dop GIP Ø 1" Bh 33,200.00 38,180.00
46 Dop GIP Ø 1 1/4" Bh 44,800.00 51,520.00
47 Dop GIP Ø 1 1/2" Bh 55,300.00 63,595.00
48 Dop GIP Ø 2" Bh 81,800.00 94,070.00
49 Dop GIP Ø 2 1/2" Bh 145,200.00 166,980.00
50 V. Socket GIP Ø 1/2" Bh 26,500.00 30,475.00

51 V. Socket GIP Ø 3/4" Bh 33,700.00 38,755.00
52 V. Socket GIP Ø 1" Bh 41,900.00 48,185.00
53 V. Socket GIP Ø 1 1/4" Bh 63,900.00 73,485.00
54 V. Socket GIP Ø 1 1/2" Bh 74,000.00 85,100.00
55 V. Socket GIP Ø 2" Bh 96,600.00 111,090.00
56 V. Socket GIP Ø 2 1/2" Bh 204,600.00 235,290.00
57 V. Tee GIP Ø 1/2" Bh 44,900.00 51,635.00

58 V. Tee GIP Ø 3/4" Bh 50,900.00 58,535.00
59 V. Tee GIP Ø 1" Bh 71,700.00 82,455.00
60 V. Tee GIP Ø 1 1/4" Bh 113,700.00 130,755.00
61 V. Tee GIP Ø 1 1/2" Bh 189,900.00 218,385.00
62 V. Tee GIP Ø 2" Bh 203,800.00 234,370.00
63 V. Tee GIP Ø 2 1/2" Bh 365,700.00 420,555.00
64 V. Ring GIP Ø 1/2" Bh 24,500.00 28,175.00

65 V. Ring GIP Ø 3/4" Bh 26,900.00 30,935.00
66 V. Ring GIP Ø 1" Bh 37,400.00 43,010.00
67 V. Ring GIP Ø 1 1/4" Bh 49,800.00 57,270.00
68 V. Ring GIP Ø 1 1/2" Bh 73,800.00 84,870.00
69 V. Ring GIP Ø 2" Bh 82,200.00 94,530.00
70 V. Ring GIP Ø 2 1/2" Bh 128,500.00 147,775.00
71 Flange Drat GIP Ø 1/2" Bh 20,600.00 23,690.00

73 Flange Drat GIP Ø 1" Bh 33,250.00 38,237.50
74 Flange Drat GIP Ø 1 1/4" Bh 47,500.00 54,625.00
80 V. Knee GIP Ø 3/4" Bh 11,500.00 13,225.00

81 V. Knee GIP Ø 1" Bh 17,400.00 20,010.00
82 V. Knee GIP Ø 1 1/4" Bh 28,100.00 32,315.00
83 Clamp Saddle Ø 1" - Black Malliable Iron Bh 17,400.00 20,010.00

84 Clamp Saddle Ø 1 1/2" - Black Malliable Iron Bh 22,500.00 25,875.00
88 Packing Karet 1,5" Bh 7,750.00 8,912.50

89 Packing Karet 2" Bh 10,900.00 12,535.00
90 Packing Karet 3" Bh 15,500.00 17,825.00
91 Plug Valve 1/2" - Kuningan Bh 76,000.00 87,400.00
92 Plug Kran 1/2" - Kuningan Bh 60,000.00 69,000.00
93 Check Valve 1/2" - Kuningan Bh 74,850.00 86,077.50
94 Water Meter Ø 15 mm ( 1/2" ) - SNI Bh 325,000.00 373,750.00
95 Katup Searah Ǿ 15 mm Bh 61,800.00 71,070.00
96 Kran Air GIP Ø 15 mm ( 1/2" ) Bh 60,000.00 69,000.00
98 Kran Air GIP Ø 25 mm ( 1" ) Bh 141,000.00 162,150.00
99 Box Meter Bh 95,000.00 109,250.00
100 Wall Pipa 1,5 Bh 98,500.00 113,275.00
101 Stop Kran 1/2" - Kuningan Bh 70,800.00 81,420.00
-
102 Gate Valve 1/2" Bh 200,000.00 230,000.00
103 Gate Valve 3/4" Bh 257,400.00 296,010.00
104 Gate Valve 1" Bh 200,000.00 230,000.00
105 Gate Valve 1 1/2" Bh 299,000.00 343,850.00
106 Gate Valve 1 1/2" Bh 768,852.00 884,179.80
107 Gate Valve 2" Bh 936,100.00 1,076,515.00
108 Gate Valve 2 1/2" Bh 1,989,900.00 2,288,385.00
109 Gate Valve 3" Bh 2,989,900.00 3,438,385.00
110 Gate Valve 4" Bh 4,501,400.00 5,176,610.00
111 Seal tape Bh 38,500.00 44,275.00
B.3 BAHAN LAIN Harga Di Quary
1 Air ltr 100.00

2 Batu Kali / Karang / Gunung m3 267,750.00 150,000.00
3 Batu Bata Merah Bh 2,100.00
4 Batu Pecah m3 1,155,000.00 400,000.00
5 Pasir Pasang / Cor m3 294,000.00 150,000.00
6 Pasir urungan timbunan m4 199,500.00 120,000.00
7 Tanah urug m3 157,500.00 100,000.00
8 Semen Bosowa 40 Kg Kg 1,250.00
9 Besi Beton Polos Ø 10 Kg 8,708.333
10 Kawat Ikat Kg 35,500.00
9 Papan Kayu Begesting ( Kelas II ) m3 4,200,000.00
10 Balok Kayu ( Kelas II ) m3 4,200,000.00
11 Balok Kayu ( Kelas III ) m3 2,500,000.00
12 Tripleks Tebal 9 mm lbr 161,700.00
13 Minyak Begesting ltr 26,250.00
14 Cat Tembok ( 5 Kg ) Anti Air Kg 99,000.00
15 Plamuur Kg 17,600.00
16 Cat Dasar Kg 30,800.00
17 Kunci Gembok Bh 20,000.00
18 Plat Nama Stainless / Kuningan Bh 40,000.00
19 Solar Industri ltr 12,500.00
20 Bensin Industri ltr 10,000.00
21 Plat Strip m2 47,500.00
22 Baut Φ10 Bh 12,000.00
23 Oli ltr 32,000.00
24 Kawat Las btg 17,500.00
25 Paku 7- 10 cm kg 29,700.00
26 Besi H Beam Kg 20,000.00
C ALAT Harga Sewa
1 Dump Truck Rp. 350,000,000.00

2 Exavator Rp. 1,200,000,000.00
3 Mesin Las HDPE Rp. 8,600,000.00
4 Mesin Las Listrik Jam 200,000.00
5 Pompa Tes Tekan Jam 200,000.00
6 Stamper Jam 200,000.00
7 Concrete Mixer Rp. 10,000,000.00
8 Concrete Vibrator Jam 200,000.00
9 Jack Hammer Jam 200,000.00
10 Genset Jam 200,000.00
11 Tripod/ Tackle & Handle Crane 2T Jam 200,000.00
D JASA PENGIRIMAN Tol Laut Expedisi

HARGA SATUAN UPAH DAN BAHAN
T.A : 2023
HARGA SATUAN
NO. U R A I A N SAT. SK Bupati Tahun Harga Survey
Harga Dasar Harga Analisa Onsite Harga Terpakai
2023 Konsultan
A UPAH
1 Mandor OH 123,420.00 123,420.00

2 Kepala Tukang Batu OH 112,530.00 112,530.00
3 Tukang Batu Kasar OH 101,640.00 101,640.00
4 Tukang Batu Halus OH 101,640.00 101,640.00
5 Kepala Tukang Kayu OH 112,530.00 112,530.00
6 Tukang Kayu Kasar OH 101,640.00 101,640.00
7 Tukang Kayu Halus OH 101,640.00 101,640.00
8 Kepala Tukang Besi OH 112,530.00 112,530.00
9 Tukang Besi Konstruksi OH 101,640.00 101,640.00
10 Tukang Besi Tulangan OH 101,640.00 101,640.00
11 Kepala Tukang Cat OH 112,530.00 112,530.00
12 Tukang Cat Biasa OH 101,640.00 101,640.00
13 Kepala Tukang Listrik OH 112,530.00 112,530.00
14 Tukang Listrik OH 101,640.00 101,640.00
15 Kepala Tukang Pipa OH 112,530.00 112,530.00
16 Tukang Pipa OH 101,640.00 101,640.00
17 Pekerja OH 81,070.00 81,070.00
18 Operator OH 101,640.00 ` 101,640.00
19 Pembantu Operator OH 81,070.00 81,070.00
B BAHAN
Price List Harga Harga Sampai Pel. Harga Analisa
B.1 PIPA Harga Bongkar Harga Terpakai
Surabaya Larantuka Onsite
1 Pipa HDPE Ø 63 mm ( 2 inch ) Pn 16 Sdr 11 m' 74,236.80 79,625.94 80,695.01 80,695.01

2 Pipa HDPE Ø 50 mm ( 1 1/2 inch ) Pn 16 Sdr 11 m' 46,959.66 50,354.78 51,086.01 51,086.01
3 Pipa HDPE Ø 32 mm ( 1 inch ) Pn 16 Sdr 11 m' 19,320.66 22,649.42 22,947.43 22,947.43
4 Pipa HDPE Ø 25 mm ( 3/4 inch ) Pn 16 Sdr 11 m' 12,063.48 12,913.23 13,119.48 13,119.48
5 Pipa HDPE Ø 20 mm ( 1/2 inch ) Pn 16 Sdr 11 m' 8,103.00 8,647.99 8,802.49 8,802.49
5 Pipa HDPE Ø 50 mm ( 1 1/2 inch ) Pn 16 Sdr 11 m' 5,292.72 - - 6,288.33 6,288.33
6 Pipa HDPE Ø 32 mm ( 1 inch ) Pn 16 Sdr 11 m' 5,292.72 - - 5,344.11 5,344.11
7 Pipa Galvanis 2" Medium A m' 131,567.75 135,216.68 137,093.97 137,093.97
8 Pipa Galvanis 1 1/2" Medium A m' 97,885.21 100,261.58 101,931.88 101,931.88
9 Pipa Galvanis 1" Medium A m' 61,553.66 62,551.88 63,997.95 63,997.95
10 Pipa Galvanis 3/4" Medium A m' 42,646.06 43,294.68 44,254.89 44,254.89
11 Pipa Galvanis 1/2" Medium A m' 32,352.89 32,742.83 33,662.80 33,662.80
B.2 AKSESORIS PIPA Harga Survey Harga Terpakai
● Straigh Coupler (PN 16)

1 Straigh Coupler (PN 16) Ø 20 mm Bh 17,160.00 17,160.00
● Male Thread Adaptor (MTA)
1 Male Thread Adaptor (MTA) Ø 20 mm x 1/2" Bh 7,680.00 7,680.00
5 Male Thread Adaptor (MTA) Ø 25 mm x 1" Bh 12,960.00 12,960.00
6 Male Thread Adaptor (MTA) Ø 32 mm x 1/2" 18,240.00 18,240.00
9 Male Thread Adaptor (MTA) Ø 32 mm x 1 1/4" Bh 18,240.00 18,240.00
● Female Thread Adaptor (FTA)
1 Female Thread Adaptor (FTA) Ø 20 mm x 1/2" Bh 11,760.00 11,760.00
5 Female Thread Adaptor (FTA) Ø 25 mm x 1" Bh 14,760.00 14,760.00
9 Female Thread Adaptor (FTA) Ø 40 mm x 1 1/4" Bh 56,160.00 56,160.00
● Male Threaded Elbow 90⁰
1 Male Threaded Elbow 90⁰ Ø 20 mm x 1/2" Bh 13,560.00 13,560.00
4 Male Threaded Elbow 90⁰ Ø 25 mm x 3/4 Bh 17,160.00 17,160.00
5 Male Threaded Elbow 90⁰ Ø 25 mm x 1" Bh 17,160.00 17,160.00
10 Male Threaded Elbow 90⁰ Ø 40 mm x 1 1/4" Bh 68,040.00 68,040.00
● Female Threaded Elbow 90⁰
1 Female Threaded Elbow 90⁰ Ø 20 mm x 1/2" Bh 13,560.00 13,560.00
4 Female Threaded Elbow 90⁰ Ø 25 mm x 3/4 Bh 18,240.00 18,240.00
5 Female Threaded Elbow 90⁰ Ø 25 mm x 1" Bh 18,240.00 18,240.00
9 Female Threaded Elbow 90⁰ Ø 40 mm x 1 1/4" Bh 68,040.00 68,040.00
13 Female Threaded Elbow 90⁰ Ø 75 mm x 2 " 268,800.00 268,800.00
● Tee Equal 90⁰
1 Tee Equal 90⁰ Ø 20 mm Bh 28,440.00 28,440.00
2 Tee Equal 90⁰ Ø 25 mm Bh 37,680.00 37,680.00
3 Tee Equal 90⁰ Ø 32 mm Bh 59,400.00 59,400.00
4 Tee Equal 90⁰ Ø 40 mm Bh 147,240.00 147,240.00
5 Tee Equal 90⁰ Ø 50 mm Bh 163,080.00 163,080.00
6 Tee Equal 90⁰ Ø 63 mm Bh 266,160.00 266,160.00
7 Tee Equal 90⁰ Ø 75 mm Bh 511,800.00 511,800.00
8 Tee Equal 90⁰ Ø 90 mm Bh 631,320.00 631,320.00
9 Tee Equal 90⁰ Ø 110 mm Bh 1,482,000.00 1,482,000.00
● Reducing Tee 90⁰
1 Reducing Tee 90⁰ Ø 25 mm x Ø 20 mm Bh 39,000.00 39,000.00
18 Reducing Tee 90⁰ Ø 110 mm x Ø 90 mm Bh 1,281,240.00 1,281,240.00
● Reducing Coupler
1 Reducing Coupler Ø 25 mm x Ø 20 mm Bh 20,040.00 20,040.00
● Reducing Elbow
1 Reducing Elbow Ø 25 mm x Ø 20 mm Bh 31,080.00 31,080.00
● Elbow 90⁰
1 Elbow 90⁰ Ø 20 mm Bh 18,840.00 18,840.00
2 Elbow 90⁰ Ø 25 mm Bh 22,440.00 22,440.00
3 Elbow 90⁰ Ø 32 mm Bh 40,920.00 40,920.00
4 Elbow 90⁰ Ø 40 mm Bh 102,360.00 102,360.00
5 Elbow 90⁰ Ø 50 mm Bh 114,960.00 114,960.00
6 Elbow 90⁰ Ø 63 mm Bh 171,720.00 171,720.00
7 Elbow 90⁰ Ø 75 mm Bh 354,000.00 354,000.00
8 Elbow 90⁰ Ø 90 mm Bh 460,320.00 460,320.00
9 Elbow 90⁰ Ø 110 mm Bh 1,037,520.00 1,037,520.00
● Male Threaded Tee 90⁰
1 Male Threaded Tee 90⁰ Ø 20 mm x 20 mm" Bh 20,400.00 20,400.00
5 Male Threaded tee 90⁰ Ø 25 mm x 32 mm" Bh 26,400.00 26,400.00
7 Male Threaded tee 90⁰ Ø 32 mm x 25 mm" Bh 40,200.00 40,200.00
● Famale ThreadedTee 90⁰
1 Famale ThreadedTee 90⁰ Ø 20 mm x 20 mm" Bh 24,480.00 24,480.00
2 Famale Threaded Tee 90⁰ Ø 20 mm x 25 mm" Bh 24,480.00 24,480.00
10 Famale Threaded tee 90⁰ Ø 50 mm x 40 mm" Bh 145,920.00 145,920.00
16 Famale Threaded Tee 90⁰ Ø 110 mm x 90 mm" Bh 1,223,160.00 1,223,160.00
17 Famale Threaded Tee 90⁰ Ø 110 mm x 110 mm" Bh 1,223,160.00 1,223,160.00
● End Cap
1 End Cap Ø 20 mm Bh 9,480.00 9,480.00
2 End Cap Ø 25 mm Bh 12,360.00 12,360.00
3 End Cap Ø 32 mm Bh 17,160.00 17,160.00
4 End Cap Ø 40 mm Bh 44,880.00 44,880.00
5 End Cap Ø 50 mm Bh 58,080.00 58,080.00
6 End Cap Ø 63 mm Bh 83,160.00 83,160.00
7 End Cap Ø 75 mm Bh 180,240.00 180,240.00
8 End Cap Ø 90 mm Bh 210,000.00 210,000.00
9 End Cap Ø 110 mm Bh 446,400.00 446,400.00
● Clamp Sadle
1 Clamp Sadle Ø 25 mm x 20 mm" Bh 31,800.00 31,800.00
● Knee 90ᴼ GIP
1 Knee 90ᴼ GIP Ø 1/2" Bh 26,900.00 26,900.00
2 Knee 90ᴼ GIP Ø 3/4" Bh 35,300.00 35,300.00
3 Knee 90ᴼ GIP Ø 1" Bh 57,900.00 57,900.00
4 Knee 90ᴼ GIP Ø 1 1/4" Bh 69,000.00 69,000.00
5 Knee 90ᴼ GIP Ø 1 1/2" Bh 88,700.00 88,700.00
6 Knee 90ᴼ GIP Ø 2" Bh 137,300.00 137,300.00
7 Knee 90ᴼ GIP Ø 2 1/2" Bh 241,700.00 241,700.00
● Tee GIP
1 Tee GIP Ø 1/2" Bh 32,300.00 32,300.00
2 Tee GIP Ø 3/4" Bh 42,800.00 42,800.00
3 Tee GIP Ø 1" Bh 76,800.00 76,800.00
4 Tee GIP Ø 1 1/4" Bh 85,600.00 85,600.00
5 Tee GIP Ø 1 1/2" Bh 110,000.00 110,000.00
6 Tee GIP Ø 2" Bh 201,900.00 201,900.00
7 Tee GIP Ø 2 1/2" Bh 322,800.00 322,800.00
● Socket GIP
1 Socket GIP Ø 1/2" Bh 25,600.00 25,600.00
2 Socket GIP Ø 3/4" Bh 29,400.00 29,400.00
3 Socket GIP Ø 1" Bh 41,900.00 41,900.00
4 Socket GIP Ø 1 1/4" Bh 55,300.00 55,300.00
5 Socket GIP Ø 1 1/2" Bh 64,900.00 64,900.00
6 Socket GIP Ø 2" Bh 106,750.00 106,750.00
7 Socket GIP Ø 2 1/2" Bh 167,400.00 167,400.00
● Double Niple GIP
● Watermour GIP
● Plug GIP
1 Plug GIP Ø 1/2" Bh 19,000.00 19,000.00
2 Plug GIP Ø 3/4" Bh 24,700.00 24,700.00
3 Plug GIP Ø 1" Bh 29,900.00 29,900.00
4 Plug GIP Ø 1 1/4" Bh 40,500.00 40,500.00
5 Plug GIP Ø 1 1/2" Bh 49,300.00 49,300.00
6 Plug GIP Ø 2" Bh 68,000.00 68,000.00
7 Plug GIP Ø 2 1/2" Bh 126,700.00 126,700.00
● Dop GIP
1 Dop GIP Ø 1/2" Bh 23,600.00 23,600.00
2 Dop GIP Ø 3/4" Bh 26,500.00 26,500.00
3 Dop GIP Ø 1" Bh 33,200.00 33,200.00
4 Dop GIP Ø 1 1/4" Bh 44,800.00 44,800.00
5 Dop GIP Ø 1 1/2" Bh 55,300.00 55,300.00
6 Dop GIP Ø 2" Bh 81,800.00 81,800.00
7 Dop GIP Ø 2 1/2" Bh 145,200.00 145,200.00
● V. Socket GIP
1 V. Socket GIP Ø 1/2" Bh 26,500.00 26,500.00
2 V. Socket GIP Ø 3/4" Bh 33,700.00 33,700.00
3 V. Socket GIP Ø 1" Bh 41,900.00 41,900.00
4 V. Socket GIP Ø 1 1/4" Bh 63,900.00 63,900.00
5 V. Socket GIP Ø 1 1/2" Bh 74,000.00 74,000.00
6 V. Socket GIP Ø 2" Bh 96,600.00 96,600.00
7 V. Socket GIP Ø 2 1/2" Bh 204,600.00 204,600.00
● V. Tee GIP
1 V. Tee GIP Ø 1/2" Bh 44,900.00 44,900.00
2 V. Tee GIP Ø 3/4" Bh 50,900.00 50,900.00
3 V. Tee GIP Ø 1" Bh 71,700.00 71,700.00
4 V. Tee GIP Ø 1 1/4" Bh 113,700.00 113,700.00
5 V. Tee GIP Ø 1 1/2" Bh 189,900.00 189,900.00
6 V. Tee GIP Ø 2" Bh 203,800.00 203,800.00
7 V. Tee GIP Ø 2 1/2" Bh 365,700.00 365,700.00
● V. Ring GIP
1 V. Ring GIP Ø 1/2" Bh 24,500.00 24,500.00
2 V. Ring GIP Ø 3/4" Bh 26,900.00 26,900.00
3 V. Ring GIP Ø 1" Bh 37,400.00 37,400.00
4 V. Ring GIP Ø 1 1/4" Bh 49,800.00 49,800.00
5 V. Ring GIP Ø 1 1/2" Bh 73,800.00 73,800.00
6 V. Ring GIP Ø 2" Bh 82,200.00 82,200.00
7 V. Ring GIP Ø 2 1/2" Bh 128,500.00 128,500.00
● Flange Drat GIP
● V. Knee GIP
1 V. Knee GIP Ø 3/4" Bh 11,500.00 11,500.00
2 V. Knee GIP Ø 1" Bh 17,400.00 17,400.00
3 V. Knee GIP Ø 1 1/4" Bh 28,100.00 28,100.00
● Clamp Saddle - Black Malliable Iron
2 Clamp Saddle Ø 1 1/2" - Black Malliable Iron Bh 22,500.00 22,500.00
● Aksesoris Lainya
1 Packing Karet 1,5" Bh 7,750.00 7,750.00
2 Packing Karet 2" Bh 10,900.00 10,900.00
3 Packing Karet 3" Bh 15,500.00 15,500.00
4 Plug Valve 1/2" - Kuningan Bh 76,000.00 76,000.00
5 Plug Kran 1/2" - Kuningan Bh 60,000.00 60,000.00
6 Check Valve 1/2" - Kuningan Bh 74,850.00 74,850.00
7 Water Meter Ø 15 mm ( 1/2" ) - SNI Bh 325,000.00 370,000.00
8 Katup Searah Ǿ 15 mm Bh 61,800.00 61,800.00
11 Kran Air GIP Ø 25 mm ( 1" ) Bh 141,000.00 141,000.00
12 Box Meter Bh 95,000.00 95,000.00
13 Wall Pipa 1,5 Bh 98,500.00 98,500.00
14 Stop Kran 1/2" - Kuningan Bh 70,800.00 70,800.00
● Gate Valve
1 Gate Valve 1/2" Bh 200,000.00 200,000.00
2 Gate Valve 3/4" Bh 257,400.00 257,400.00
3 Gate Valve 1" Bh 200,000.00 200,000.00
4 Gate Valve 1 1/2" Bh 299,000.00 299,000.00
5 Gate Valve 1 1/2" Bh 768,852.00 768,852.00
6 Gate Valve 2" Bh 936,100.00 936,100.00
7 Gate Valve 2 1/2" Bh 1,989,900.00 1,989,900.00
8 Gate Valve 3" Bh 2,989,900.00 2,989,900.00
9 Gate Valve 4" Bh 4,501,400.00 4,501,400.00
10 Seal tape Bh 38,500.00 38,500.00
Harga Analisa
B.3 BAHAN LAIN Harga Di Quary Harga Terpakai
Onsite
1 Air ltr 100.00 - 100.00

2 Batu Kali / Karang / Gunung m3 267,750.00 150,000.00 466,603.70 466,603.70
3 Batu Bata Merah Bh 2,100.00 - 2,100.00
4 Batu Pecah m3 1,155,000.00 200,000.00 640,406.47 640,406.47
5 Pasir Pasang / Cor m3 294,000.00 150,000.00 635,275.56 635,275.56
6 Pasir urungan timbunan m4 199,500.00 120,000.00 120,000.00
7 Tanah urug m3 157,500.00 100,000.00 100,000.00
8 Semen Bosowa 40 Kg Kg 1,250.00 - 2,101.69 2,101.69
9 Besi Beton Polos Ø 10 Kg 8,708.33 - 9,277.47 9,277.47
10 Kawat Ikat Kg 35,500.00 - 35,500.00
9 Papan Kayu Begesting ( Kelas II ) m3 4,200,000.00 - -
10 Balok Kayu ( Kelas II ) m3 4,200,000.00 - 4,200,000.00
11 Balok Kayu ( Kelas III ) m3 2,500,000.00 - 2,500,000.00
12 Tripleks Tebal 9 mm lbr 161,700.00 - 161,700.00
13 Minyak Begesting ltr 26,250.00 - 26,250.00
14 Cat Tembok ( 5 Kg ) Anti Air Kg 99,000.00 - 99,000.00
15 Plamuur Kg 17,600.00 - 17,600.00
16 Cat Dasar Kg 30,800.00 - 30,800.00
17 Kunci Gembok Bh 20,000.00 - 20,000.00
18 Plat Nama Stainless / Kuningan Bh 40,000.00 - 40,000.00
19 Solar Industri ltr 12,500.00 - 12,500.00
20 Bensin Industri ltr 10,000.00 - 10,000.00
21 Plat Strip m2 47,500.00 - 47,500.00
22 Baut Φ10 Bh 12,000.00 - 12,000.00
23 Oli ltr 32,000.00 - 32,000.00
24 Kawat Las btg 17,500.00 - 17,500.00
25 Paku 7- 10 cm kg 29,700.00 - 29,700.00
26 Besi H Beam Kg - 20,000.00
C ALAT Harga Terpakai
1 Dump Truck Jam 449,342.07

2 Exavator Jam 698,160.64
3 Mesin Las HDPE Jam 193,592.00
4 Mesin Las Listrik Jam 200,000.00
5 Pompa Tes Tekan Jam 200,000.00
6 Stamper Jam 200,000.00
7 Concrete Mixer Jam 199,732.09
8 Concrete Vibrator Jam 200,000.00
9 Jack Hammer Jam 200,000.00
10 Genset Jam 200,000.00
11 Tripod/ Tackle & Handle Crane 2T Jam 200,000.00
3,395.12
131,567.75
97,885.21
61,553.66
42,646.06
32,352.89 201,976.79
299,040.00
- 350,000.00
3 M3 3,5 M3 4 M3 / ZAK
1,399,811.11 1,633,112.96 1,866,414.81
1,921,219.41 2,241,422.64 2,561,625.87

1,905,826.69 2,223,464.47 2,541,102.25
360,000.00 420,000.00 480,000.00
ANALISA HARGA SATUAN PEKERJAAN
KEGIATAN : PENGELOLAAN DAN PENGEMBANGAN SISTEM PENYEDIAAN AIR MINUM (SPAM) DI DAERAH
KABUPATEN
PEKERJAAN : PERENCANAAN PENGEMBANGAN JARINGAN DISTRIBUSI DAN SAMBUNGAN RUMAH (SR) DESA
ADABANG
T.A : 2023
Jenis Pekerjaan : A.2.3.1.1. Penggalian 1 m3 tanah Cadas/Aspal/Beton

Satuan Mata Pembayaran : Rp./M3
Kuantitas Pekerjaan M3
Harga Satuan : Rp. 141,911.22
(Sumber : AHS CK PERMEN PUPR NO. 01 TAHUN 2022 )
HARGA JUMLAH
NO. JENIS PEKERJAAN SATUAN KOEF. SATUAN HARGA
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 1.500 81,070.00 121,605.00
2 Mandor OH 0.060 123,420.00 7,405.20
2 Material :
1 -
3 Peralatan :
1 -
Jumlah Harga Satuan 129,010.20

Keuntungan dan Biaya Overhead 10 % 12,901.02
Harga Satuan Pekerjaan 141,911.22
Jenis Pekerjaan : A.2.3.1.1. Penggalian 1 m3 tanah biasa sedalam 1 m

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.750 81,070.00 60,802.50
2 Mandor OH 0.025 123,420.00 3,085.50
2 Material :
1 -
3 Peralatan :
1 -

Jenis Pekerjaan : A.2.3.1.9. Pengurugan kembali 1 m3 galian tanah

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.500 81,070.00 40,535.00
2 Mandor OH 0.050 123,420.00 6,171.00
2 Material :
1
3 Peralatan :
1 -

Jenis Pekerjaan : A.2.3.1.11. Pengurugan 1 m3 dengan Sirtu
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.300 81,070.00 24,321.00
2 Mandor OH 0.010 123,420.00 1,234.20
2 Material :
1 Pasir Urug m3 1.200 100,000.00 120,000.00
3 Peralatan :
1 -

Jenis Pekerjaan : A.3.2.1.2. Pemasangan 1 m3 pondasi batu belah campuran 1SP : 4PP
Harga Satuan : Rp. 1,315,634.98
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 1.500 81,070.00 121,605.00
2 Tukang batu OH 0.750 101,640.00 76,230.00
3 Kepala tukang OH 0.075 112,530.00 8,439.75
4 Mandor OH 0.075 123,420.00 9,256.50
2 Material :
1 Batu belah m3 1.200 466,603.70 559,924.44
2 Semen Portland Kg 163.000 2,101.69 342,576.10
3 Pasir pasang m3 0.520 150,000.00 78,000.00
3 Peralatan :
1 -
Jumlah Harga Satuan 1,196,031.80

Harga Satuan Pekerjaan 1,315,634.98
Jenis Pekerjaan : A.3.2.1.9. Pemasangan 1 m3 batu kosong (anstamping)

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.780 81,070.00 63,234.60
2 Tukang batu OH 0.390 101,640.00 39,639.60
3 Kepala tukang OH 0.039 112,530.00 4,388.67
4 Mandor OH 0.039 123,420.00 4,813.38
2 Material :
1 Batu belah m3 1.200 466,603.70 559,924.44
2 Pasir urug m3 0.432 150,000.00 64,800.00
3 Peralatan :
1 -

Jenis Pekerjaan : 1 m³ beton untuk lantai kerja (bedding) Beton fc' = 7,4 s.d. 9,8 MPa (K-100 s.d. K-125)
3
Kuantitas Pekerjaan M
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 1.200 81,070.00 97,284.00
2 Tukang batu OH 0.200 101,640.00 20,328.00
3 Kepala tukang OH 0.020 112,530.00 2,250.60
4 Mandor OH 0.120 123,420.00 14,810.40
2 Material :
2 Pasir Beton Kg 0.621 150,000.00 93,107.14
3 Kerikil Kg 0.556 640,406.47 355,781.37
4 Air Liter 215.000 100.00 21,500.00
3 Peralatan :
1 -

Jenis Pekerjaan : A.4.1.1.2. Membuat 1 m3 Beton Mutu f’c = 9,8 Mpa (K125)
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 1.650 81,070.00 133,765.50
2 Tukang batu OH 0.275 101,640.00 27,951.00
3 Kepala tukang OH 0.028 112,530.00 3,150.84
4 Mandor OH 0.083 123,420.00 10,243.86
2 Material :
2 Pasir Beton Kg 0.591 150,000.00 88,714.29
3 Kerikil Kg 0.562 640,406.47 360,050.75
4 Air Liter 215.000 100.00 21,500.00
3 Peralatan :
1 -
Jenis Pekerjaan : A.4.1.1.5. Membuat 1 m3 beton mutu f’c = 14,5 MPa, slump (120 ± 20) mm (K175)
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 1.650 81,070.00 133,765.50
2 Tukang batu OH 0.275 101,640.00 27,951.00
3 Kepala tukang OH 0.028 112,530.00 3,150.84
4 Mandor OH 0.083 123,420.00 10,243.86
2 Material :
2 Pasir Beton Kg 0.543 150,000.00 81,428.57
3 Kerikil Kg 0.762 640,406.47 488,132.04
4 Air Liter 215.000 100.00 21,500.00
3 Peralatan :
1 -
Jenis Pekerjaan : A.4.1.1.8. Membuat 1 m3 beton mutu f’c = 21,7 Mpa (K250)
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 1.650 81,070.00 133,765.50
2 Tukang batu OH 0.275 101,640.00 27,951.00
3 Kepala tukang OH 0.028 112,530.00 3,150.84
4 Mandor OH 0.083 123,420.00 10,243.86
2 Material :
2 Pasir Beton Kg 0.494 150,000.00 74,142.86
3 Kerikil Kg 0.770 640,406.47 492,875.79
4 Air Liter 215.000 100.00 21,500.00
3 Peralatan :
1 -

Jenis Pekerjaan : A.4.1.1.17 Pembesian 10 kg dengan besi polos atau besi ulir
Satuan Mata Pembayaran : Rp./Kg
Kuantitas Pekerjaan Kg
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.700 81,070.00 56,749.00
2 Tukang Besi OH 0.070 101,640.00 7,114.80
3 Kepala tukang OH 0.007 112,530.00 787.71
4 Mandor OH 0.004 123,420.00 493.68
2 Material :
1 Besi Beton Kg 7.400 9277.47 68,653.31
2 Kawat Beton Kg 0.150 35,500.00 5,325.00
3 Peralatan :
1 -

Jenis Pekerjaan : A.4.1.1.23 Pemasangan 1 m2 Bekisting untuk Dinding Sheerwall
Satuan Mata Pembayaran : Rp./M²
Kuantitas Pekerjaan M²
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.660 81,070.00 53,506.20
2 Tukang Kayu OH 0.330 101,640.00 33,541.20
3 Kepala tukang OH 0.033 112,530.00 3,713.49
4 Mandor OH 0.033 123,420.00 4,072.86
2 Material :
1 Kayu kelas III M³ 0.030 2,500,000.00 75,000.00
2 Paku 5 – 12 cm Kg 0.400 29,700.00 11,880.00
3 Minyak bekisting Liter 0.200 26,250.00 5,250.00
4 Balok kayu kelas II M³ 0.020 3,200,000.00 64,000.00
5 Tripleks tebal 9 mm Lbr 0.350 161,700.00 56,595.00
6 Dolken kayu ɸ (8-10) cm - panjang 4 m Batang 3.000 10,000.00 30,000.00
3 Peralatan :
1 -

Jenis Pekerjaan : A.4.4.2.27 Pemasangan 1 m2 acian

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.200 81,070.00 16,214.00
2 Tukang Batu OH 0.100 101,640.00 10,164.00
3 Kepala tukang OH 0.010 112,530.00 1,125.30
4 Mandor OH 0.010 123,420.00 1,234.20
2 Material :
1 Semen portland Kg 3.250 2,101.69 6,830.51
3 Peralatan :
1 -
Jenis Pekerjaan : A.4.7.1.10 Pengecatan 1 m2 tembok baru (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.020 81,070.00 1,621.40
2 Tukang Batu OH 0.063 101,640.00 6,403.32
3 Kepala tukang OH 0.006 112,530.00 708.94
4 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Plamuur Kg 0.100 17,600.00 1,760.00
2 Cat dasar Kg 0.100 99,000.00 9,900.00
3 Cat penutup Kg 0.260 99,000.00 25,740.00
3 Peralatan :
1 -
Jenis Pekerjaan : A.5.1.1 18. Pemasangan 1 m’ pipa galvanis diameter ½”
Satuan Mata Pembayaran : Rp./m'
Kuantitas Pekerjaan m'
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.054 81,070.00 4,377.78
2 Tukang Pipa OH 0.090 101,640.00 9,147.60
3 Kepala tukang OH 0.009 112,530.00 1,012.77
4 Mandor OH 0.027 123,420.00 3,332.34
2 Material :
1 Pipa Galvanize 1/2" m' 1.200 33,662.80 40,395.36
2 Perlengkapan Ls 35% x Hrg Pipa 11,781.98
3 Peralatan :
1 -

Jenis Pekerjaan : A.5.1.1 20. Pemasangan 1 m’ pipa galvanis diameter ¾"

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.054 81,070.00 4,377.78
2 Tukang Pipa OH 0.090 101,640.00 9,147.60
3 Kepala tukang OH 0.009 112,530.00 1,012.77
4 Mandor OH 0.027 123,420.00 3,332.34
2 Material :
1 Pipa Galvanize 3/4" m' 1.200 44,254.89 53,105.87
3 Peralatan :
1 -

Jenis Pekerjaan : A.5.1.1 21. Pemasangan 1 m’ pipa galvanis diameter 1”

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.108 81,070.00 8,755.56
2 Tukang Pipa OH 0.180 101,640.00 18,295.20
3 Kepala tukang OH 0.018 112,530.00 2,025.54
4 Mandor OH 0.005 123,420.00 617.10
2 Material :
1 Pipa Galvanize 1" m' 1.200 63,997.95 76,797.54
3 Peralatan :
1 -

Jenis Pekerjaan : A.5.1.1 21. Pemasangan 1 m’ pipa galvanis diameter 1 1/4"
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.108 81,070.00 8,755.56
2 Tukang Pipa OH 0.180 101,640.00 18,295.20
3 Kepala tukang OH 0.018 112,530.00 2,025.54
4 Mandor OH 0.005 123,420.00 617.10
2 Material :
1 Pipa Galvanize 1 1/4" m' 1.200 152,523.25 183,027.90
3 Peralatan :
1 -

Jenis Pekerjaan : A.5.1.1 22. Pemasangan 1 m’ pipa galvanis diameter 1 ½"

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.108 81,070.00 8,755.56
2 Tukang Pipa OH 0.180 101,640.00 18,295.20
3 Kepala tukang OH 0.018 112,530.00 2,025.54
4 Mandor OH 0.005 123,420.00 617.10
2 Material :
1 Pipa Galvanize 1 1/2" m' 1.200 101,931.88 122,318.25
3 Peralatan :
1 -

Jenis Pekerjaan : A.5.1.1 22. Pemasangan 1 m’ pipa galvanis diameter 2"

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.108 81,070.00 8,755.56
2 Tukang Pipa OH 0.180 101,640.00 18,295.20
3 Kepala tukang OH 0.018 112,530.00 2,025.54
4 Mandor OH 0.005 123,420.00 617.10
2 Material :
1 Pipa Galvanize 2" m' 1.200 137,093.97 164,512.76
3 Peralatan :
1 -

Jenis Pekerjaan : A.5.1.1 22. Pemasangan 1 m’ pipa galvanis diameter 2 1/2"

Harga Satuan : Rp. #REF!
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.108 81,070.00 8,755.56
2 Tukang Pipa OH 0.180 101,640.00 18,295.20
3 Kepala tukang OH 0.018 112,530.00 2,025.54
4 Mandor OH 0.005 123,420.00 617.10
2 Material :
1 Pipa Galvanize 2 1/2" m' 1.200 #REF! #REF!
2 Perlengkapan Ls 35% x Hrg Pipa #REF!
3 Peralatan :
1 -
Jumlah Harga Satuan #REF!

Keuntungan dan Biaya Overhead 10 % #REF!
Harga Satuan Pekerjaan #REF!

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.108 81,070.00 8,755.56
2 Tukang Pipa OH 0.180 101,640.00 18,295.20
3 Kepala tukang OH 0.018 112,530.00 2,025.54
4 Mandor OH 0.005 123,420.00 617.10
2 Material :
1 Pipa Galvanize 3" m' 1.200 #REF! #REF!
3 Peralatan :
1 -


HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.108 81,070.00 8,755.56
2 Tukang Pipa OH 0.180 101,640.00 18,295.20
3 Kepala tukang OH 0.018 112,530.00 2,025.54
4 Mandor OH 0.005 123,420.00 617.10
2 Material :
1 Pipa Galvanize 4" m' 1.200 #REF! #REF!
3 Peralatan :
1 -

Jenis Pekerjaan : A.8.4.1.17 (K3) Pemasangan 1 m pipa HDPE Ø 90 mm

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Pipa HDPE dia 90 mm m' 1.000 #REF! #REF!
3 Peralatan :
1 Sewa Tripot/Tackel & handle crane 2 T Jam 0.0190 200,000.00 3,800.00


HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
3 Peralatan :
1 Sewa Tripot/Tackel & handle crane 2 T Jam 0.0190 200,000.00 3,800.00

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Pipa HDPE dia 63 mm m' 1.000 80,695.01 80,695.01
3 Peralatan :
-


HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Pipa HDPE dia 50 mm m' 1.000 51,086.01 51,086.01
2 Peralatan :


HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
3 Peralatan :

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Pipa HDPE dia 32 mm m' 1.000 22,947.43 22,947.43
3 Peralatan :


HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Pipa HDPE dia 25 mm m' 1.000 13,119.48 13,119.48
3 Peralatan :


HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Pipa HDPE dia 25 mm m' 1.000 8,802.49 8,802.49
3 Peralatan :

Jenis Pekerjaan : Las HDPE
Satuan Mata Pembayaran : Rp./Ttk
Kuantitas Pekerjaan Titik
HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Las OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Bensin Ltr 0.005 40,000.00 200.00
3 Peralatan :
1 Mesin Las Jam 0.0190 193,592.00 3,678.25
2 Genset Jam 0.0190 200,000.00 3,800.00

Jenis Pekerjaan : A.2.2.1.13 Pembongkaran

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.053 81,070.00 4,256.18
2 Tukang Pipa OH 0.026 101,640.00
3 Mandor OH 0.005 123,420.00 555.39
2 Material :
3 Peralatan :

Keuntungan dan Biaya Overhead 10 % 481.16
Jenis Pekerjaan : A.8.4.1.17 (K3) Pemasangan Kembali 1 m pipa HDPE Ø 32 mm

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Pipa HDPE dia 32mm m' 1.000 - -
3 Peralatan :

HARGA JUMLAH
( Rp. ) ( Rp. )
1 2 3 4 5 6=4x5
1 Tenaga Kerja :
1 Pekerja OH 0.035 81,070.00 2,837.45
2 Tukang Pipa OH 0.017 101,640.00 1,727.88
3 Mandor OH 0.003 123,420.00 370.26
2 Material :
1 Pipa HDPE dia 32 mm m' 1.000 - -
3 Peralatan :

ANALISA BIAYA PIPA DILOKASI SEMENTARA ( ADONARA )
T.A : 2023
Price List 2023 Pengiriman Harga Pipa

Harga surabaya Door To Door dari Pabrik Asuransi 0,3 % di Pelabuhan
No. Jenis dan Ukuran
ke Lokasi di Larantuka Larantuka
(Rp./M') (Rp./M') (Rp./M') (Rp./M')
1 Pipa HDPE Ø 63 mm ( 2 inch ) Pn 16 Sdr 11 74,236.80 5,166.43 222.71 79,625.94

2 Pipa HDPE Ø 50 mm ( 1 1/2 inch ) Pn 16 Sdr 11 46,959.66 3,254.24 140.88 50,354.78
3 Pipa HDPE Ø 32 mm ( 1 inch ) Pn 16 Sdr 11 21,252.73 1,332.94 63.76 22,649.42
4 Pipa HDPE Ø 25 mm ( 3/4 inch ) Pn 16 Sdr 11 12,063.48 813.56 36.19 12,913.23
5 Pipa HDPE Ø 20 mm ( 1/2 inch ) Pn 16 Sdr 11 8,103.00 520.68 24.31 8,647.99
6 Pipa Galvanis 2" Medium A 131,567.75 3,254.24 394.70 135,216.68
7 Pipa Galvanis 1 1/2" Medium A 97,885.21 2,082.71 293.66 100,261.58
8 Pipa Galvanis 1" Medium A 61,553.66 813.56 184.66 62,551.88
9 Pipa Galvanis 3/4" Medium A 42,646.06 520.68 127.94 43,294.68
10 Pipa Galvanis 1/2" Medium A 32,352.89 292.88 97.06 32,742.83
ANALISA HARGA DASAR SATUAN MATERIAL LOKAL

TA. : 2023
JENIS : Pasir Pasang / Cor

LOKASI : Quary Nobo
TUJUAN : LOKASI PEKERJAAN
Lembar (1/2)
HARGA
No. URAIAN KODE KOEF. SATUAN SATUAN
(Rp.)
I. ASUMSI
1 Menggunakan alat berat
2 Kondisi Jalan : baik
3 Jarak Quary ke lokasi pekerjaan L 27.00 Km
4 Harga Satuan Pasir Pasang / Cor RpM01 1.00 M3 50,000.00
5 Harga Satuan Dasar Excavator RpE05 1.00 Jam 698,160.64
6 Harga Satuan Dasar Dump Truck RpE04 1.00 Jam 449,342.07
II. URUTAN KERJA

1 Excavator memuat pasir pasang ke dalam Dump Truck
2 Dump Truck mengangkut pasir pasang ke lokasi
Pekerjaan
III. PERHITUNGAN
EXCAVATOR
Kapasitas Bucket V 0.97 M3
Faktor Bucket Fb 0.80 -
Faktor Efisiensi alat Fa 0.83 -
Faktor Konversi Kedalaman < 40 % Fv 0.70 -
Waktu siklus Ts1
- Menggali / memuat T1 1.00 menit
- Lain-lain T2 0.50 menit
Ts1 1.50 menit
Kap. Prod. / jam =
V x Fb x Fa x 60 Q1 36.64 M3 / Jam
Ts1 x Fv
Biaya Excavator / M3 = (1 : Q1) x RpE05 Rp1 19,056.65 Rupiah

Lembar (2/2)
DUMP TRUCK
Kapasitas bak V 4.00 M3
Faktor efisiensi alat Fa 0.83 -
Faktor Konversi Kedalaman < 40 % Fv 0.70
Kecepatan rata-rata bermuatan v1 20.00 KM/Jam
Kecepatan rata-rata kosong v2 50.00 KM/Jam
Berat Isi Material Lepas D 1.24 T/m3
Waktu siklus Ts2
- Muat = (V x 60)/(D xQ1exc) T1 5.27 menit
- Waktu tempuh isi = (L/v1) x 60 T2 81.00 menit
- Waktu tempuh kosong = (L/v2) x 60 T3 32.40 menit
Ts2 123.67 menit
Kapasitas Produksi / Jam =

V x Fa x 60 Q2 1.30 M3 / Jam
D x Ts2
Biaya Dump Truck / M3 = (1 : Q2) x RpE04 Rp2 346,756.10 Rupiah
IV. HARGA SATUAN DASAR BAHAN

DI LOKASI BASE CAMP
Harga Satuan Dasar Pasir Pasang / Cor
( RpM01 + Rp1 + Rp2 ) M01 415,812.75 Rupiah
Dibulatkan : M01 415,800.00 Rupiah
V. BIAYA ANGKUT MANUAL KE LOKASI PEKERJAAN

a - Jarak L 1.00 km.
b - Jarak angkut PP 2xL 2.00 km.
2,000.00 meter
c - Jam kerja effektif 7.00 jam
d - Kecepatan berjalan 1.10 m/dtk
e - Waktu yang ditempuh (PP)
e1. Lama berjalan PP (2 x L)/d 0.51 Jam
e2. Waktu lain-lain PP 72.17 Menit
1.20 Jam
f - Jumlah trip perhari (c-e2) / e1 11.48 Trip
g - Kapasitas Angkut perorang 40.00 Kg
h - Produksi per hari gxf 459.14 Kg
i - Upah pekerja 81,070.00 Rupiah
j - Ongkos angkut i/h 176.57 Rp/kg
M02 219,475.56 m3
VI. HARGA SATUAN DI LOKASI PEKERJAAN M
M = (MO1 + M02) 635,275.56
JENIS : Batu Kali / Karang / Gunung
LOKASI : Quary Nobo
Lembar (1/2)
HARGA
(Rp.)
I. ASUMSI
4 Harga Satuan Batu Kali / Karang / Gunung RpM02 1.00 M3 50,000.00
II. URUTAN KERJA

1 Batu kali/gunung digali dengan Excavator
2 Excavator sekaligus memuat Batu Kali / Karang / Gunung
hasil galian ke dalam Dump Truck
3 Dump Truck mengangkut Batu Kali / Karang / Gunung
lokasi pekerjaan
III. PERHITUNGAN
EXCAVATOR
Waktu siklus Ts1
Ts1 1.40 menit
Kap. Prod. / jam =
V x Fb x Fa x 60 Q1 22.68 M3 / Jam
Ts1 x Fv

Lembar (2/2)
DUMP TRUCK
Waktu siklus Ts2
- Muat = (V x 60)/(D x Q1) T1 11.03 menit
Ts2 133.03 menit
V x Fa x 60 Q2 1.69 M3 / Jam
D x Ts2

DI LOKASI PEKERJAAN
Harga Satuan Dasar Batu Kali / Karang / Gunung
( RpM02 + Rp1 + Rp2 ) M01 346,450.86 Rupiah

2,000.00 meter
1.00 Jam
M02 120,103.70 m3

M = (MO1 + M02) 466,603.70
JENIS : Batu Pecah
LOKASI : Quary Talenta Lewolaga
Lembar (1/2)
HARGA
(Rp.)
I. ASUMSI
4 Harga Satuan Batu Pecah RpM02 1.00 M3 200,000.00
II. URUTAN KERJA

1 Batu pecah 3/5 digali dengan Excavator
2 Excavator sekaligus memuat Batu Pecah
hasil galian ke dalam Dump Truck
3 Dump Truck mengangkut Batu Pecah
lokasi pekerjaan
III. PERHITUNGAN
EXCAVATOR
Waktu siklus Ts1
Ts1 2.00 menit
Kap. Prod. / jam =
V x Fb x Fa x 60 Q1 32.55 M3 / Jam
Ts1 x Fv

Lembar (2/2)
DUMP TRUCK
Waktu siklus Ts2
- Muat = (V x 60)/(D x Q1) T1 6.14 menit
Ts2 92.14 menit
V x Fa x 60 Q2 1.80 M3 / Jam
D x Ts2

DI LOKASI PEKERJAAN
Harga Satuan Dasar Batu Pecah
( RpM02 + Rp1 + Rp2 ) M01 470,872.18 Rupiah

2,000.00 meter
1.20 Jam
M02 169,506.47 m3

M = (MO1 + M02) 640,406.47
ANALISA HARGA ANGKUT MATERIAL NON-LOKAL

TA. : 2023
NO. URAIAN KODE KOEFISIEN SATUAN KET.
1. Semen /Pc @40 Kg

a. Biaya Angkut ( Trasportasi truk )
- Harga di Toko Larantuka O1 1,250.00 Per Kg
ANALISA ANGKUT :
- Toko Ke Site L 59.00 Km
- Jarak Angkut ( PP = 2 x L ) 118.00 Km
- Kecepatan Rata-rata dengan muatan v1 40.00 Km/Jam
- Kecepatan Rata-rata tanpa muatan v2 50.00 Km/Jam
- Kecepatan Rata-rata v3 45.00 Km/Jam
- Jumlah Pekerja yang dibutuhkan P 4.00 Orang
- Jam Kerja per Hari Tk 7.00 Jam
- Lamanya Waktu Muat/Bongkar+ waktu lain-lain t1 2.75 Jam
- Waktu Tempuh per trip = {(2 x L)/v3} + t1 t2 5.37 Jam
- Jumlah trip perhari (Tk/t2) t3 1.30 Trip
- Kapasitas angkut per trip m 4,000.00 Kg
- Biaya Sewa Truck/Hari A 449,342.07 Rupiah
- Produksi per hari t3 x m Kp 5,212.00 Kg
- Biaya angkut A / Kp O2 86.21 Rp/kg
- Upah Pekerja 123,420.00 Rp/Hari
- Analisa Bongkar/Muat P x U1 O3 94.72 Rp/Kg
Kp
b. Biaya Angkut ( Dengan Tenaga Manusia )

a - Jarak = L 0.01 km.
b - Jarak angkut PP = 2xL 0.02 km.
20.00 meter
c - Jam kerja efektif 7.00 jam
0.10 Jam
i - Ongkos
= angkut Upah pekerja Rp 123,420.00 O4 670.76 Rp/Kg
Produksi
C. Total Harga Material di Lokasi

1 Harga Dasar di Lokasi Pembelian 1,250.00 Rp/Kg
2 Biaya Angkut dari Toko Ke Desa Adabang 86.21 Rp/Kg
3 Biaya Bongkar Muat 94.72 Rp/Kg
4 Biaya Angkut Dari Site Ke Lokasi 670.76 Rp/Kg
Harga Material Sampai Lokasi 2,101.69 Rp/Kg
ANALISA HARGA ANGKUT MATERIAL NON-LOKAL

TA. : 2023
NO. URAIAN KODE KOEFISIEN SATUAN KET.
2 Besi Beton Polos

- Harga di Toko Larantuka O1 8,708.33 Per Kg
ANALISA ANGKUT :
- Toko Ke Site L 59.00 Km
- Kapasitas angkut per trip m 4,000.00 Kg
- Biaya Sewa Truck/Hari A 449,342.07 Rupiah
- Produksi per hari t3 x m Kp 7,731.76 Kg
- Biaya angkut A / Kp O2 58.12 Rp/kg
- Analisa Bongkar/Muat P x U1 O3 63.85 Rp/Kg
Kp

20.00 meter
0.10 Jam
i - Ongkos
= angkut Upah pekerja Rp 123,420.00 O4 447.17 Rp/Kg
Produksi
C. Total Harga Material di Lokasi

1 Harga Dasar di Lokasi Pembelian 8,708.33 Rp/Kg
2 Biaya Angkut dari Toko Ke Desa Adabang 58.12 Rp/Kg
3 Biaya Bongkar Muat 63.85 Rp/Kg
4 Biaya Angkut Dari Site Ke Lokasi 447.17 Rp/Kg
Harga Material Sampai Lokasi 9,277.47 Rp/Kg
DIMENSI PIPA
Diameter Panjang Luas Volume

No. Jenis Pipa
m m m2 m3
1 2 3 4 5 = 3,14 * 4 ² 6=5*4
1 Pipa HDPE Ø 90 mm 0.090 50 0.025 1.272

2 Pipa HDPE Ø 75 mm 0.075 100 0.018 1.766
3 Pipa HDPE Ø 63 mm 0.063 100 0.012 1.246
4 Pipa HDPE Ø 50 mm 0.050 100 0.008 0.785
5 Pipa HDPE Ø 40 mm 0.040 100 0.005 0.502
6 Pipa HDPE Ø 32 mm 0.032 250 0.003 0.804
7 Pipa HDPE Ø 25 mm 0.025 250 0.002 0.491
8 Pipa HDPE Ø 20 mm 0.020 250 0.001 0.314
9 Pipa Galvanis 4" Medium A 0.100 6 0.031 0.188
11 Pipa Galvanis 2 1/2" Medium A 0.065 6 0.013 0.080
16 Pipa Galvanis 3/4" Medium A 0.020 6 0.001 0.008
17 Pipa Galvanis 1/2" Medium A 0.015 6 0.001 0.004
DIMENSI CONTAINER
Panjang Lebar Tinggi Volume

No. Jenis Container
m m m m3
1 2 3 4 5 6=5*4*3
1 20 Feet 5.7 2.3 2.3 30.15

2 40 Feet 12.0 2.3 2.3 63.48
3 45 Feet 13.5 2.3 2.3 71.42
7113.234
ANALISA JARAK ANGKUT PIPA DAN PEMBONGKARAN
T.A : 2023
No. URAIAN Sat KET.
1. #REF!

- Harga Di Pelabuhan Larantuka O1 #REF! Per m'
ANALISA ANGKUT :
- Pelabuhan ke Site S 59.00 Km
- Kapasitas angkut per trip m #REF! m'
- Biaya Sewa Truck/Hari A 3,145,394.48 Rupiah
- Produksi per hari t3 x m Kp #REF! m'
- Biaya angkut A / Kp O2 #REF! Rp/m'
- Analisa Bongkar/Muat P x U1 O3 #REF! Rp/ m'
Kp

2,000.00 meter
0.08 Jam
g - Kapasitas Angkut perorang 50.00 meter
h - Produksi per hari gxf 259.38 meter
i - Ongkos angkut = Upah pekerja Rp 123,420.00 O4 475.84 Rp/m

Produksi
C Total Biaya Angkut sampai Lokasi
a Harga Dasar sampai Pelabuhan Larantuka #REF! Rp/m
b Biaya Angkut dari Pelabuhan sampai Desa Adabang #REF! Rp/m
c Biaya Bongkar Muat dari Pelabuhan sampai Desa Adabang #REF! Rp/m
d Biaya Angkut dari Desa Ke Lokasi 475.84 Rp/m
TOTAL BIAYA MATERIAL SAMPAI LOKASI #REF! Rp/m
T.A : 2023
No. URAIAN Sat KET.
2. #REF!

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
3. Pipa HDPE Ø 63 mm ( 2 inch ) Pn 16 Sdr 11

- Harga Di Pelabuhan Larantuka O1 79,625.94 Per m'
ANALISA ANGKUT :
- Kapasitas angkut per trip m 2,419.47 m'
- Produksi per hari t3 x m Kp 3,801.16 m'
- Biaya angkut A / Kp O2 827.48 Rp/m'
- Analisa Bongkar/Muat P x U1 O3 85.31 Rp/ m'
Kp

2,000.00 meter
0.08 Jam

Produksi
a Harga Dasar sampai Pelabuhan Larantuka 79,625.94 Rp/m
b Biaya Angkut dari Pelabuhan sampai Desa Adabang 827.48 Rp/m
c Biaya Bongkar Muat dari Pelabuhan sampai Desa Adabang 85.31 Rp/m
TOTAL BIAYA MATERIAL SAMPAI LOKASI 80,695.01 Rp/m
T.A : 2023
No. URAIAN Sat KET.
4. Pipa HDPE Ø 50 mm ( 1 1/2 inch ) Pn 16 Sdr 11

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
5. #REF!

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam
h - Produksi per hari gxf 1,296.88 meter

Produksi
T.A : 2023
No. URAIAN Sat KET.
7. Pipa HDPE Ø 25 mm ( 3/4 inch ) Pn 16 Sdr 11

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
8. Pipa HDPE Ø 20 mm ( 1/2 inch ) Pn 16 Sdr 11

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
9. #REF!

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam
i - Ongkos angkut = Upah pekerja Rp 81,070.00 O4 2,604.66 Rp/m

Produksi
d Biaya Angkut dari Desa Ke Lokasi 2,604.66 Rp/m
T.A : 2023
No. URAIAN Sat KET.
10. #REF!

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
11. #REF!

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
12. Pipa Galvanis 2" Medium A

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
13. Pipa Galvanis 1 1/2" Medium A

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
14. Pipa Galvanis 3/4" Medium A

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.
15. Pipa Galvanis 1" Medium A

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
T.A : 2023
No. URAIAN Sat KET.

ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
ANALISA BIAYA ANGKUTAN PIPA

T.A : 2023
Volume Panjang Pipa Panjang Total Biaya Kirim Biaya Kirim Total Biaya kirim
Container 20 Ft (Roll / Btg) / Container/Truck dr Pelbh Sby dr Pelbh Sby ke Lokasi
No. Diameter
(Roll / Btg) (M') (M') ke Pelbh Larantuka ke Pelbh Larantuka Sementara
(Rp./ Container 20 Ft) (Rp./ M') (Rp.M')
1 2 3 4 5 = (4 x 3) 6 7 = (6/5) 8
1 Pipa HDPE Ø 63 mm ( 2 inch ) Pn 16 Sdr 11 24.19 Rol 100.00 2,419.47 12,500,000.00 5,166.43 5,166.43
2 Pipa HDPE Ø 50 mm ( 1 1/2 inch ) Pn 16 Sdr 11 38.41 Rol 100.00 3,841.15 12,500,000.00 3,254.24 3,254.24
3 Pipa HDPE Ø 32 mm ( 1 inch ) Pn 16 Sdr 11 37.51 Rol 250.00 9,377.80 12,500,000.00 1,332.94 1,332.94
4 Pipa HDPE Ø 25 mm ( 3/4 inch ) Pn 16 Sdr 11 61.46 Rol 250.00 15,364.59 12,500,000.00 813.56 813.56
5 Pipa HDPE Ø 20 mm ( 1/2 inch ) Pn 16 Sdr 11 96.03 Rol 250.00 24,007.17 12,500,000.00 520.68 520.68
6 Pipa Galvanis 2" Medium A 640.19 Btg 6.00 3,841.15 12,500,000.00 3,254.24 3,254.24
7 Pipa Galvanis 1 1/2" Medium A 1,000.30 Btg 6.00 6,001.79 12,500,000.00 2,082.71 2,082.71
8 Pipa Galvanis 1" Medium A 2,560.76 Btg 6.00 15,364.59 12,500,000.00 813.56 813.56
9 Pipa Galvanis 3/4" Medium A 4,001.19 Btg 6.00 24,007.17 12,500,000.00 520.68 520.68
10 Pipa Galvanis 1/2" Medium A 7,113.23 Btg 6.00 42,679.41 12,500,000.00 292.88 292.88
DAFTAR ANALISA BIAYA OPERASI PERALATAN

T.A : 2023
ANALISA BIAYA OPERASI PERALATAN

No. URAIAN KODE KOEFISIEN SATUAN
A. URAIAN PERALATAN
1. Jenis Peralatan EXCAVATOR
(Merk/Type Alat) KOMATSU
2. Tenaga Pw 140.00 HP
3. Kapasitas Cp -- --
4. Alat yang dipakai : a. Umur Ekonomis A 5.00 Tahun
b. Jam Kerja dalam 1 tahun W 2,000.00 Jam
c. Harga Alat B 1,200,000,000.00 Rupiah
B. BIAYA PASTI PER JAM KERJA
1. Nilai Sisa Alat = 10 % x c C 120,000,000.00 Rupiah
2. Faktor Angsuran Modal = i x ( 1 + i ) ^ A'

D 0.26 -
( 1 + i ) ^ A - 1
Biaya Pasti Perjam :

a. Biaya Pengembalian Modal = ( B- C )x D
E 142,450.64 Rupiah
W
b. Asuransi, dan Lain -Lain = 0.002 x B

F 1,200.00 Rupiah
W
Biaya Pasti Perjam = ( E + F ) G 143,650.64 Rupiah
C. BIAYA OPERASI PER JAM KERJA
1. Bahan Bakar = ( 0.125 - 0.175 Ltr/Hp/Jam ) x Pw x Ms H 252,000.00 Rupiah
2. Pelumas = ( 0.01 - 0.020 Ltr/Hp/Jam ) x Pw x Mp I 44,800.00 Rupiah
3. Perawatan dan Perbaikan = ( 12.5 % - 17.5 % )x B

K 75,000.00 Rupiah
W
4. Operator = ( 1 Orang / Jam ) x U1 L 101,640.00 Rupiah
5. Pembantu Operator = ( 1 Orang / Jam ) x U2 M 81,070.00 Rupiah
Biaya Operasi Per Jam = ( H+ I + K + L+ M ) P 554,510.00 Rupiah
D. TOTAL BIAYA SEWA ALAT / JAM = ( G +P ) S 698,160.64 Rupiah
E. LAIN - LAIN
Tingkat Suku Bunga i 10.00 % Tahun

Upah Operator / Sopir U1 101,640.00 Rp./jam
Upah Pembantu Operator / Pembantu Sopir U2 81,070.00 Rp./jam
Bahan Bakar Bensin Mb 12,000.00 Liter
Bahan Bakar Solar Ms 12,000.00 Liter
Minyak Pelumas Mp 32,000.00 Liter
A. URAIAN PERALATAN
1. Jenis Peralatan DUMP TRUCK
(Merk/Type Alat)
c. Harga Alat B 350,000,000.00 Rupiah
1. Nilai Sisa Alat = 10 % x B C 35,000,000.00 Rupiah

D 0.26 -
( 1 + i ) ^ A - 1

E 27,698.74 Rupiah
W

F 350.00 Rupiah
W
3. Perawatan dan Perbaikan = ( 0.125 % - 0.175 % ) x B

K 14,583.33 Rupiah
W
4. Sopir = ( 1 Orang / Jam ) x U1 L 101,640.00 Rupiah
5. Pembantu Sopir = ( 1 Orang / Jam ) x U2 M 81,070.00 Rupiah
Biaya Operasi Per Jam = ( H+ I + K + L+ M ) P 421,293.33
E. LAIN - LAIN

Upah Pembantu Operator / Pembantu Sopir/Pem.Mekanik U2 81,070.00 Rp./jam
A. URAIAN PERALATAN
1. Jenis Peralatan CONCRETE MIXER 350 LTR
(Merk/Type Alat) KUBOTA (MOLEN)
3. Kapasitas Cp 300.00 Liter
1. Nilai Sisa Alat = 10 % x B C 1,000,000.00 Rupiah

D 0.26 -
( 1 + i ) ^ A - 1

E 1,187.09 Rupiah
W

F 10.00 Rupiah
W

K 625.00 Rupiah
W
E. LAIN - LAIN

Upah Pembantu Operator / Pembantu Sopir/Pem.Mekanik U2 81,070.00 Rp./jam
A. URAIAN PERALATAN
1. Jenis Peralatan MESIN LAS PIPA
(Merk/Type Alat)
1. Nilai Sisa Alat = 10 % x B C 860,000.00 Rupiah

D 0.26 -
( 1 + i ) ^ A - 1

E 1,020.90 Rupiah
W

F 8.60 Rupiah
W

K 752.50 Rupiah
W
E. LAIN - LAIN

Upah Pembantu Operator / Pembantu Sopir U2 81,070.00 Rp./jam
KET.
KET.
KET.
KET.
4,887,124.48
250,000.00
975,000.00
2,900,000.00
4,125,000.00
53,333
9.6
2555
#REF!
0.1
1.61051 0.161051
0.61051
0.264
315,000,000.00
83096206.45
27,698.735
0.12
42000000
14000
1.12 2.76 0.33148
1.76 0.76
3,145,394.48 0.4348
0.1
0.000010 #######
1.1000
0.1 0.000001
0.0000100
0.1
0.015
1,398,124.62
T.A : 2023
No. URAIAN Sat KET.
4. Pipa HDPE Ø 50 mm ( 1 1/2 inch ) Pn 16 Sdr 11

- Harga Bongkar Pipa per m O1 5,292.72 Per m'
ANALISA ANGKUT :
Kp

2,000.00 meter
0.08 Jam

Produksi
a Harga Bongkar 5,292.72 Rp/m
T.A : 2023
No. URAIAN Sat KET.

- Harga Bongkar Pipa per m O1 5,292.72 Per m'
ANALISA ANGKUT :
- Pelabuhan ke Site S - Km
- Jarak Angkut ( PP = 2 x L ) - Km
- Kecepatan Rata-rata dengan muatan v1 - Km/Jam
- Kecepatan Rata-rata tanpa muatan v2 - Km/Jam
- Kecepatan Rata-rata v3 - Km/Jam
- Jumlah Pekerja yang dibutuhkan P - Orang
- Jam Kerja per Hari Tk - Jam
- Lamanya Waktu Muat/Bongkar+ waktu lain-lain t1 - Jam
- Waktu Tempuh per trip = {(2 x L)/v3} + t1 t2 - Jam
- Jumlah trip perhari (Tk/t2) t3 - Trip
- Kapasitas angkut per trip m - m'
- Produksi per hari t3 x m Kp - m'
- Biaya angkut A / Kp O2 - Rp/m'
- Analisa Bongkar/Muat P x U1 O3 - Rp/ m'
Kp

1,080.00 meter
0.08 Jam

Produksi
a Harga Bongkar 5,292.72 Rp/m
b Biaya Angkut dari Pelabuhan sampai Desa Adabang - Rp/m
c Biaya Bongkar Muat dari Pelabuhan sampai Desa Adabang - Rp/m
Jenis Pekerjaan : Mobilisasi & Demobilisasi
Satuan Mata Pembayaran : -
Kuantitas Pekerjaan -
Lembar 1
HARGA JUMLAH
No. URAIAN SATUAN VOLUME SATUAN HARGA
(Rp.) (Rp.)
A. BASE CAMP
Beli / sewa tanah untuk Base Camp M2 - - -
B. PERALATAN
Periksa lembar ke-2 LS 1.00 - -
C. FASILITAS KONTRAKTOR
1 Base Camp M2 - - -
4 Workshop / Bengkel M2 - - -
5 Gudang, dan lain-lain LS 1.00 1,000,000.00 1,000,000.00
6 Pembuatan Los Pekerja LS 1.00 - -
D. FASILITAS DIREKSI TEKNIS

1 Kantor M2 - - -
2 Administrasi (Pelaporan) LS - - -
E. MOBILISASI LAINNYA
E.I. PEKERJAAN DARURAT
E.II. LAIN-LAIN
1 Pengukuran & Pematokan LS 1.00 1,500,000.00 1,500,000.00
2 Shop Drawings Set 1.00 1,000,000.00 1,000,000.00
3 As Built Drawing Set 1.00 1,000,000.00 1,000,000.00
4 Quality Control LS - - -
5 Pelaporan dan Dokumentasi LS 1.00 2,500,000.00 2,500,000.00
F. DEMOBILISASI LS - - -
Total Biaya Mobilisasi 7,000,000.00
Catatan : Jumlah yang tercantum pada masing-masing item mobilisasi di atas sudah termasuk over-head dan laba
serta seluruh pajak dan bea (kecuali PPn), dan pengeluaran lainnya.
Jenis Pekerjaan : Mobilisasi & Demobilisasi

Satuan Mata Pembayaran : -
Lembar 2
HARGA JUMLAH
NO. JENIS ALAT KODE ALAT SATUAN VOLUME SATUAN HARGA
(Rp.) (Rp.)
B. PERALATAN
1 CONCRETE MIXER 0.3-0.6 M3 E06 Unit - 199,732.09 -

2 DUMP TRUCK 3-4 M3 E08 Unit - 449,342.07 -
3 DUMP TRUCK E09 Unit
4 EXCAVATOR 80-140 HP E10 Unit - 698,160.64 -
5 VIBRATORY ROLLER 5-8 T. E19 Unit - 200,000.00 -
6 CONCRETE VIBRATOR E20 Unit - 200,000.00 -
7 MESIN LAS Unit - 200,000.00 -
Total untuk Item B pada Lembar 1 -

OK ENGINEERING ESTIMATE - SR ADABANG Ok

Uploaded by

Copyright:

Available Formats

You might also like

OK ENGINEERING ESTIMATE - SR ADABANG Ok

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

OK ENGINEERING ESTIMATE - SR ADABANG Ok

Uploaded by

Copyright:

Available Formats

HARGA SATUAN UPAH DAN BAHAN

PROGRAM PENGELOLAAN DAN PENGEMBANGAN SISTEM PENYEDIAAN AIR MINUM

B.2 AKSESORIS PIPA

1 Straigh Coupler (PN 16) Ø 20 mm Bh

1 Male Thread Adaptor (MTA) Ø 20 mm x 1/2" Bh

1 Female Thread Adaptor (FTA) Ø 20 mm x 1/2" Bh

1 Male Threaded Elbow 90⁰ Ø 20 mm x 1/2" Bh

1 Female Threaded Elbow 90⁰ Ø 20 mm x 1/2" Bh

1 Tee Equal 90⁰ Ø 20 mm Bh

1 Reducing Tee 90⁰ Ø 25 mm x Ø 20 mm Bh

1 Male Threaded Tee 90⁰ Ø 20 mm x 20 mm" Bh

1 Famale ThreadedTee 90⁰ Ø 20 mm x 20 mm" Bh

1 Ferruler Thread Connection Ø 32 mm x 20 mm Bh

1 Ferruler Compresion Joint Ø 32 mm x 20 mm Bh

1 Flanged Joint Ø 50 mm x 1 1/2" Bh

1 Clamp Sadle Ø 25 mm x 20 mm" Bh

1 Knee 90ᴼ GIP Ø 1/2" Bh

1 Tee GIP Ø 1/2" Bh

1 Socket GIP Ø 1/2" Bh

1 Double Niple GIP Ø 1/2" Bh

1 Watermour GIP Ø 1/2" Bh

1 Plug GIP Ø 1/2" Bh

1 Dop GIP Ø 1/2" Bh

1 V. Socket GIP Ø 1/2" Bh

1 V. Tee GIP Ø 1/2" Bh

1 V. Ring GIP Ø 1/2" Bh

1 Flange Drat GIP Ø 1/2" Bh

1 V. Knee GIP Ø 3/4" Bh

1 Packing Karet 1,5" Bh

1 Gate Valve 1/2" Bh

HARGA SATUAN SK BUPATI 2023

KODE URAIAN SATUAN

KODE URAIAN SATUAN

Price List Harga

20,400.00 24,480.00 20%

PIPA HDPE DIA. 63 MM

NO URAIAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

1. Lokasi Pipa HDPE dia 63 mm m1 1 79,625.94 Rp 79,625.94

2. Biaya Angkut ( Trasportasi truk ) a m1 1 827.48 Rp 827.48

3. ongkos Angkut trip m1 1 156.28 Rp 156.28

Total harga onsite m1 Rp 80,609.70

PIPA HDPE DIA. 50 MM

NO URAIAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

1. Lokasi Pipa HDPE dia 50 mm m1 1 50,354.78 Rp 50,354.78

2. Biaya Angkut ( Trasportasi truk ) a m1 1 521.22 Rp 521.22

3. ongkos Angkut trip m1 1 156.28 Rp 156.28

Total harga onsite m1 Rp 51,032.27

PIPA HDPE DIA. 32 MM

NO URAIAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

1. Lokasi Pipa HDPE dia 32 mm m1 1 22,649.42 Rp 22,649.42

2. Biaya Angkut ( Trasportasi truk ) a m1 1 213.49 Rp 213.49

3. ongkos Angkut trip m1 1 62.51 Rp 62.51

Total harga onsite m1 Rp 22,925.42

PIPA HDPE DIA. 25 MM

NO URAIAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

1. Lokasi Pipa HDPE dia 25 mm m1 1 12,913.23 Rp 12,913.23

2. Biaya Angkut ( Trasportasi truk ) a m1 1 130.30 Rp 130.30