Harga Harga
Harga
No. Komponen Satuan Bahan Alat Keterangan
Upah (Rp)
(Rp) (Rp)
I. U P A H
1. Pekerja OH 70,000
2. Tukang Batu OH 80,000
3. Tukang Kayu OH 80,000
4. Kepala Tukang OH 90,000
5. Mandor OH 90,000
II. B A H A N
1 Semen Portland zak 60,000
2 Pasir Beton m3 280,000
3 Kerikil (Maks. 30mm) m3 296,000
4 Sirtu m3 123,000
5 Papan Bekisting m3 1,800,000
6 Kaso 5/7 m3 1,800,000
7 Paku 5 – 10 cm kg 16,000
8 Minyak bekisting ltr 17,000
9 Aspal drum 1,600,000 10500/kg
10 Pasir Pasang m3 170,000
11 Batu Pecah 5/7 m3 180,000
12 Batu Pecah 3/5 m3 280,000
13 Batu Pecah 2/3 m3 290,000
14 Batu Pecah 1/2 m3 300,000
15 Batu Pecah 0,5/1 m3 310,000
16 Batu Belah m3 170,000
17 Pasir Urug m3 145,000
18 Besi 8 42,500
19 Besi 10 65,000
20 Besi 12 95,000
21 Kawat Beton 20,500
22 Bata merah bh 800
23 Habel 900,000
III. A L A T / PERLENGKAPAN
1. Papan Proyek bh 250,000
2. Prasasti unit 300,000
3. Mobilisasi Molen ls 300,000
4. Sewa Molen hr 250,000
5. Ember Aduk bh 10,000
6. Gerobak Dorong bh 500,000
7. Cangkul bh 70,000
8. Singkup bh 80,000
9. Benang bh 3,000
10. Meteran 50 m bh 80,000
11. Meteran 5 m bh 20,000
11.5
11.5
ANALISIS HARGA SATUAN PEKERJAAN (AHSP)
A.4.4.2.26. Pemasangan 1 m2 Finishing Siar Pasangan Batu Kali Campuran 1SP : 2PP
No Uraian Kode Satuan Koefisien Harga Satuan (Rp) Jumlah Harga (Rp)
A TENAGA :
Pekerja L.01 OH 0.300 70,000.00 21,000.00
Tukang L.03 OH 0.150 80,000.00 12,000.00
Kepala Tukang L.03 OH 0.015 90,000.00 1,350.00
Mandor L.04 OH 0.015 90,000.00 1,350.00
JML. BIAYA TENAGA KERJA 35,700.00
B BAHAN :
Semen Portland zak 0.127 60,000.00 7,608.00
Pasir Pasang m3 0.012 170,000.00 2,040.00
6. Pekerjaan Persiapan
No Uraian Kode Satuan Koefisien Harga Satuan (Rp) Jumlah Harga (Rp)
A
- -
JML. BIAYA TENAGA KERJA -
B BAHAN :
P T LA LB TP V Pemasangan Bowplank Galian Tanah Urugan Pasir Pasangan Batu Kali Plesteran + Acian
NO DATA PATOK
m m m m m m3 Kaso Papan Paku PK TK KT M PK M Psr. Urg PK M Bt.Blh Semen Psr PK TK KT M Semen Psr PK TK KT
P0
1 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P1
2 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P2
3 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P3
4 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P4
5 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P5
6 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P6
7 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P7
8 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P8
9 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P9
10 10 1.00 0.30 0.40 0.40 5.10 0.13 0.07 0.20 1.00 0.10 0.10 0.10 1.69 0.06 0.24 0.06 0.002 6.12 13.87 2.77 7.65 3.83 0.38 0.38 0.52 0.13 1.52 0.76 0.08
P10
RATA-RATA 1.00 0.30 0.40 0.40
JUMLAH 100 51.00 1.30 0.70 2.00 10.00 1.00 1.00 1.00 16.88 0.56 2.40 0.60 0.02 61.20 138.72 27.74 76.50 38.25 3.83 3.83 5.24 1.33 15.20 7.60 0.76
SATUAN m3 m3 kg OH OH OH OH OH OH m3 OH OH m3 zak m3 OH OH OH OH zak m3 OH OH OH
Bahan :
Kaso 5/7 cm = 0.013 x 100 = 1.30 m3
Papan 3/20 cm = 0.007 x 100 = 0.70 m3
Paku 5-7 cm = 0.020 x 100 = 2.00 kg
Upah :
Pekerja = 0.100 x 100 = 10.00 OH
Tukang kayu = 0.010 x 100 = 1.00 OH
Kepala Tukang = 0.010 x 100 = 1.00 OH
Mandor = 0.010 x 100 = 1.00 OH
2. Galian Tanah
Volume
Panjang = 100 m
Lebar = 0.50 m
Tinggi = 0.45 m
G T1 = P x L x T
G T1 = 100 x 0.5 x 0.45
G T1 = 22.5 m3
Upah :
Pekerja = 0.750 x 22.5 = 16.88 OH
Mandor = 0.025 x 22.5 = 0.56 OH
Bahan :
Pasir Urug = 1.200 x 2 = 2.40 m3
Upah :
Pekerja = 0.300 x 2 = 0.60 OH
Mandor = 0.010 x 2 = 0.02 OH
Volume = 51.00 m3
Bahan :
Batu Belah = 1.200 x 51.00 = 61.20 m3
Semen Portland = 2.720 x 51.00 = ### zak
Pasir Pasang = 0.544 x 51.00 = 27.74 m3
Upah :
Pekerja = 1.500 x 51.00 = 76.50 OH
Tukang = 0.750 x 51.00 = 38.25 OH
Kepala Tukang = 0.075 x 51.00 = 3.83 OH
Mandor = 0.075 x 51.00 = 3.83 OH
Bahan :
Semen Portland = 0.138 x 38 = 5.25 zak
Pasir Pasang = 0.035 x 38 = 1.33 m3
Upah :
Pekerja = 0.400 x 38 = 15.20 OH
Tukang = 0.200 x 38 = 7.60 OH
Kepala Tukang = 0.020 x 38 = 0.76 OH
Mandor = 0.022 x 38 = 0.84 OH
Bahan :
Semen Portland = 0.127 x 110 = 13.95 zak
Pasir Pasang = 0.012 x 110 = 1.32 m3
Upah :
Pekerja = 0.300 x 110 = 33.00 OH
Tukang = 0.150 x 110 = 16.50 OH
Kepala Tukang = 0.015 x 110 = 1.65 OH
Mandor = 0.015 x 110 = 1.65 OH
I. Bahan
1 Pasir Pasang 31.00 0.00 31.00 zak 170,000 -
2 Pasir Urug 3.00 0.00 3.00 m3 145,000 -
3 Batu Belah 62.00 0.00 62.00 m3 170,000 -
4 Semen PC 50 kg 158.00 0.00 158.00 m3 60,000 -
5 Kaso 5/7 cm 1.30 0.00 1.30 m3 1,800,000 -
6 Papan Bekisting 0.70 0.00 0.70 m3 1,800,000 -
7 Paku 5-7 cm 2.00 0.00 2.00 kg 16,000 -
Sub Total 1)
II. Alat
1 Papan Proyek 1.00 0.00 1.00 bh 250,000
2 Prasasti 1.00 0.00 1.00 unit 300,000 -
3 Ember Aduk 20.00 0.00 20.00 bh 10,000 -
4 Gerobak Dorong 1.00 0.00 1.00 bh 500,000 -
5 Cangkul 2.00 0.00 2.00 bh 70,000 -
6 Singkup 1.00 0.00 1.00 bh 80,000 -
7 Benang 5.00 0.00 5.00 bh 3,000 -
8 Meteran 5 m 1.00 0.00 1.00 bh 20,000 -
Sub Total 2)
III. Upah
1 Pekerja 153.00 0.00 153.00 OH 70,000 -
2 Tukang Batu 64.00 0.00 64.00 OH 80,000 -
3 Kepala Tukang 8.00 0.00 8.00 OH 90,000 -
4 Mandor 8.00 0.00 8.00 OH 90,000 -
Sub Total 3)
TOTAL
Sukakerta, Oktober 2017
Disetujui Oleh : Dibuat Oleh :
Kepala Desa PPK
0 0
Dana Desa (DD) TA. 2018
Tembok Penahan Tanah (TPT)
BIAYA (Rp)
5,270,000 5,270,000
435,000 435,000
10,540,000 10,540,000
9,480,000 9,480,000
2,340,000 2,340,000
1,260,000 1,260,000
32,000 32,000
29,357,000 29,357,000
250,000 250,000
300,000 300,000
200,000 200,000
500,000 500,000
140,000 140,000
80,000 80,000
15,000 15,000
20,000 20,000
1,505,000 1,505,000
10,710,000 10,710,000
5,120,000 5,120,000
720,000 720,000
720,000 720,000
17,270,000 17,270,000
48,132,000 48,132,000
48,132,000
Dari Swadaya -
TOTAL 48,132,000
kerta, Oktober 2017
Dibuat Oleh :
PPK