ANALISA HARGA SATUAN

BAK TANGKAP

PEKERJAAN :
LOKASI :
TAHUN ANGGARAN :

NO URAIAN SATUAN KUANTITAS HARGA JUMLAH

SATUAN (Rp) HARGA (Rp)
1 2 3 4 5 6
ITEM PEKERJAAN : Galian Tanah
SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.0600 Rp 80,000.00 Rp 4,800.00
3 Pekerja OH 1.5000 Rp 58,000.00 Rp 87,000.00
sub jumlah Rp 91,800.00
B Alat
1 Excavator Jam 0.0310 Rp 785,694.15 Rp 24,356.52
sub jumlah Rp 24,356.52
C Total Rp 116,156.52
Fee + over head = 10% x C Rp 11,615.65
Harga Satuan Rp 127,772.17

ITEM PEKERJAAN : Urugan Sirtu

SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.0250 Rp 80,000.00 Rp 2,000.00
3 Pekerja OH 0.2500 Rp 58,000.00 Rp 14,500.00
sub jumlah Rp 16,500.00
B Bahan
1 Tanah/Sirtu m3 1.2000 Rp 397,000.00 Rp 476,400.00
sub jumlah Rp 476,400.00
C Alat
1 Alat Bantu Ls 1.0000 Rp 2,500.00 Rp 2,500.00
sub jumlah Rp 2,500.00
D Total Rp 495,400.00
Fee + over head = 10% x D Rp 49,540.00
Harga Satuan Rp 544,940.00
ITEM PEKERJAAN : Aanstamping
SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.0390 Rp 80,000.00 Rp 3,120.00
2 Kepala Tukang Batu OH 0.0390 Rp 70,000.00 Rp 2,730.00
3 Tukang Batu OH 0.3900 Rp 60,000.00 Rp 23,400.00
4 Pekerja OH 0.7800 Rp 58,000.00 Rp 45,240.00
sub jumlah Rp 74,490.00
B Bahan
1 Batu Karang m3 1.2000 Rp 264,000.00 316800.00
sub jumlah Rp 316,800.00
C Alat
1 Alat Bantu Ls 1.0000 Rp 2,500.00 Rp 2,500.00
sub jumlah Rp 2,500.00
D Total Rp 393,790.00
Fee + over head = 10% x D Rp 39,379.00
Harga Satuan Rp 433,169.00

ITEM PEKERJAAN : Beton Bertulang Pelat Lantai

SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.2650 Rp 80,000.00 Rp 21,200.00
2 Kepala Tukang OH 0.2650 Rp 70,000.00 Rp 18,550.00
3 Tukang kayu OH 1.3000 Rp 60,000.00 Rp 78,000.00
4 Tukang Besi OH 1.0500 Rp 60,000.00 Rp 63,000.00
5 Tukang Batu OH 0.2750 Rp 60,000.00 Rp 16,500.00
6 Pekerja OH 5.3000 Rp 58,000.00 Rp 307,400.00
sub jumlah Rp 504,650.00
B Bahan
1 Pasir m³ 0.5400 Rp 479,000.00 Rp 258,660.00
2 Besi ø 12 Kg 157.5000 Rp 14,200.00 Rp 2,236,500.00
3 batu pecah 2/3 m³ 0.8100 Rp 656,000.00 Rp 531,360.00
4 Portland semen Zak 8.4000 Rp 65,000.00 Rp 546,000.00
5 Kawat ikat kg 2.2500 Rp 4,600.00 Rp 10,350.00
6 Paku biasa 5 - 12 cm kg 3.2000 Rp 25,000.00 Rp 80,000.00
7 minyak bekisting ltr 1.6000 Rp 12,450.00 Rp 19,920.00
8 kayu bekisting m3 0.3200 Rp 2,012,020.00 Rp 643,846.40
9 kayu balok kelas II m3 0.1200 Rp 3,437,020.00 Rp 412,442.40
10 Play wood lbr 2.8000 Rp 152,960.00 Rp 428,288.00
11 Dolken btg 32.0000 Rp 14,680.00 Rp 469,760.00
sub jumlah Rp 5,637,126.80
C Total Rp 6,141,776.80
Fee + over head = 10% x C Rp 614,177.68
Harga Satuan Rp 6,755,954.48
ITEM PEKERJAAN : Sloof 25/35
SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.2830 Rp 80,000.00 Rp 22,640.00
2 Kepala Tukang OH 0.3230 Rp 70,000.00 Rp 22,610.00
3 Tukang kayu OH 1.5600 Rp 60,000.00 Rp 93,600.00
4 Tukang Besi OH 1.4000 Rp 60,000.00 Rp 84,000.00
5 Tukang Batu OH 0.2750 Rp 60,000.00 Rp 16,500.00
6 Pekerja OH 5.6500 Rp 58,000.00 Rp 327,700.00
sub jumlah Rp 567,050.00
B Bahan
1 Pasir m³ 0.5400 Rp 479,000.00 Rp 258,660.00
2 Besi beton Kg 210.0000 Rp 14,200.00 Rp 2,982,000.00
3 batu pecah 2/3 m³ 0.8100 Rp 656,000.00 Rp 531,360.00
4 Portland semen Zak 8.4000 Rp 65,000.00 Rp 546,000.00
5 Kawat ikat kg 3.0000 Rp 4,600.00 Rp 13,800.00
6 Paku biasa 5 - 12 cm kg 2.0000 Rp 25,000.00 Rp 50,000.00
7 minyak bekisting ltr 0.6000 Rp 12,450.00 Rp 7,470.00
8 kayu bekisting m3 0.2700 Rp 2,012,020.00 Rp 543,245.40
sub jumlah Rp 4,932,535.40
C Total Rp 5,499,585.40
Fee + over head = 10% x C Rp 549,958.54
Harga Satuan Rp 6,049,543.94

ITEM PEKERJAAN : Balok 25/35

SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.3180 Rp 80,000.00 Rp 25,440.00
2 Kepala Tukang OH 0.3330 Rp 70,000.00 Rp 23,310.00
3 Tukang kayu OH 1.4000 Rp 60,000.00 Rp 84,000.00
4 Tukang Besi OH 1.6500 Rp 60,000.00 Rp 99,000.00
5 Tukang Batu OH 0.2750 Rp 60,000.00 Rp 16,500.00
6 Pekerja OH 6.3500 Rp 58,000.00 Rp 368,300.00
sub jumlah Rp 616,550.00
B Bahan
1 Pasir m³ 0.5400 Rp 479,000.00 Rp 258,660.00
2 Besi beton Kg 210.0000 Rp 14,200.00 Rp 2,982,000.00
3 batu pecah 2/3 m³ 0.8100 Rp 656,000.00 Rp 531,360.00
4 Portland semen Zak 8.4000 Rp 65,000.00 Rp 546,000.00
5 Kawat ikat kg 3.0000 Rp 4,600.00 Rp 13,800.00
6 Paku biasa 5 - 12 cm kg 3.2000 Rp 25,000.00 Rp 80,000.00
7 minyak bekisting ltr 1.6000 Rp 12,450.00 Rp 19,920.00
8 kayu bekisting m3 0.3200 Rp 2,012,020.00 Rp 643,846.40
9 kayu balok kelas II m3 0.1400 Rp 3,437,020.00 Rp 481,182.80
10 Play wood lbr 2.8000 Rp 152,960.00 Rp 428,288.00
11 Dolken btg 16.0000 Rp 14,680.00 Rp 234,880.00
sub jumlah Rp 6,219,937.20
C Total Rp 6,836,487.20
Fee + over head = 10% x C Rp 683,648.72
Harga Satuan Rp 7,520,135.92
ITEM PEKERJAAN : Kolom 25/25
SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.3530 Rp 80,000.00 Rp 28,240.00
2 Kepala Tukang OH 0.4030 Rp 70,000.00 Rp 28,210.00
3 Tukang kayu OH 1.6500 Rp 60,000.00 Rp 99,000.00
4 Tukang Besi OH 2.1000 Rp 60,000.00 Rp 126,000.00
5 Tukang Batu OH 0.2750 Rp 60,000.00 Rp 16,500.00
6 Pekerja OH 7.0500 Rp 58,000.00 Rp 408,900.00
sub jumlah Rp 706,850.00
B Bahan
1 Pasir m³ 0.5400 Rp 479,000.00 Rp 258,660.00
2 Besi beton Kg 315.0000 Rp 14,200.00 Rp 4,473,000.00
3 batu pecah 2/3 m³ 0.8100 Rp 656,000.00 Rp 531,360.00
4 Portland semen Zak 8.4000 Rp 65,000.00 Rp 546,000.00
5 Kawat ikat kg 4.5000 Rp 4,600.00 Rp 20,700.00
6 Paku biasa 5 - 12 cm kg 4.0000 Rp 25,000.00 Rp 100,000.00
7 minyak bekisting ltr 2.0000 Rp 12,450.00 Rp 24,900.00
8 kayu bekisting m3 0.4000 Rp 2,012,020.00 Rp 804,808.00
9 kayu balok kelas II m3 0.1500 Rp 3,437,020.00 Rp 515,553.00
10 Play wood lbr 3.5000 Rp 152,960.00 Rp 535,360.00
11 Dolken btg 20.0000 Rp 14,680.00 Rp 293,600.00
sub jumlah Rp 8,103,941.00
C Total Rp 8,810,791.00
Fee + over head = 10% x C Rp 881,079.10
Harga Satuan Rp 9,691,870.10

ITEM PEKERJAAN : tembok cor

SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.2650 Rp 80,000.00 Rp 21,200.00
2 Kepala Tukang OH 0.2620 Rp 70,000.00 Rp 18,340.00
3 Tukang kayu OH 1.6500 Rp 60,000.00 Rp 99,000.00
4 Tukang Besi OH 0.2750 Rp 60,000.00 Rp 16,500.00
5 Tukang Batu OH 0.2750 Rp 60,000.00 Rp 16,500.00
6 Pekerja OH 5.3000 Rp 58,000.00 Rp 307,400.00
sub jumlah Rp 478,940.00
B Bahan
1 Pasir m³ 0.5400 Rp 479,000.00 Rp 258,660.00
2 Besi ø 12 Kg 210.0000 Rp 14,200.00 Rp 2,982,000.00
3 batu pecah 2/3 m³ 0.8100 Rp 656,000.00 Rp 531,360.00
4 Portland semen Zak 8.4000 Rp 65,000.00 Rp 546,000.00
5 Kawat ikat kg 2.2500 Rp 4,600.00 Rp 10,350.00
6 Paku biasa 5 - 12 cm kg 3.2000 Rp 25,000.00 Rp 80,000.00
7 minyak bekisting ltr 1.6000 Rp 12,450.00 Rp 19,920.00
8 kayu bekisting m3 0.2400 Rp 2,012,020.00 Rp 482,884.80
9 kayu balok kelas II m3 0.1600 Rp 3,437,020.00 Rp 549,923.20
10 Play wood lbr 2.8000 Rp 152,960.00 Rp 428,288.00
11 Dolken btg 24.0000 Rp 14,680.00 Rp 352,320.00
sub jumlah Rp 6,241,706.00
C Total Rp 6,720,646.00
Fee + over head = 10% x C Rp 672,064.60
Harga Satuan Rp 7,392,710.60
ITEM PEKERJAAN : tembok sekat
SATUAN : m2
A Tenaga Kerja
1 mandor OH 0.1050 Rp 80,000.00 Rp 8,400.00
2 Kepala Tukang OH 0.0350 Rp 70,000.00 Rp 2,450.00
3 Tukang OH 0.1000 Rp 60,000.00 Rp 6,000.00
4 Pekerja OH 0.5000 Rp 60,000.00 Rp 30,000.00
sub jumlah Rp 46,850.00
B Bahan
1 Pasir m³ 0.5400 Rp 479,000.00 Rp 258,660.00
2 Bataco m³ 12.5000 Rp 4,580.00 Rp 57,250.00
3 portland cement Zak 0.0211 Rp 479,000.00 Rp 10,106.90
sub jumlah Rp 326,016.90
B Alat
1 Alat Bantu Ls 1.0000 Rp 12,450.00 Rp 12,450.00
sub jumlah Rp 12,450.00
C Total Rp 385,316.90
Fee + over head = 10% x C Rp 38,531.69
Harga Satuan Rp 423,848.59

ITEM PEKERJAAN : Pelat Penutup

SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.2650 Rp 80,000.00 Rp 21,200.00
2 Kepala Tukang OH 0.2650 Rp 70,000.00 Rp 18,550.00
3 Tukang kayu OH 1.3000 Rp 60,000.00 Rp 78,000.00
4 Tukang Besi OH 1.0500 Rp 60,000.00 Rp 63,000.00
5 Tukang Batu OH 0.2750 Rp 60,000.00 Rp 16,500.00
6 Pekerja OH 5.3000 Rp 58,000.00 Rp 307,400.00
sub jumlah Rp 504,650.00
B Bahan
1 Pasir m³ 0.5400 Rp 479,000.00 Rp 258,660.00
2 Besi ø 12 Kg 157.5000 Rp 14,200.00 Rp 2,236,500.00
3 batu pecah 2/3 m³ 0.8100 Rp 656,000.00 Rp 531,360.00
4 Portland semen Zak 8.4000 Rp 65,000.00 Rp 546,000.00
5 Kawat ikat kg 2.2500 Rp 4,600.00 Rp 10,350.00
6 Paku biasa 5 - 12 cm kg 3.2000 Rp 25,000.00 Rp 80,000.00
7 minyak bekisting ltr 1.6000 Rp 12,450.00 Rp 19,920.00
8 kayu bekisting m3 0.3200 Rp 2,012,020.00 Rp 643,846.40
9 kayu balok kelas II m3 0.1200 Rp 3,437,020.00 Rp 412,442.40
10 Play wood lbr 2.8000 Rp 152,960.00 Rp 428,288.00
11 Dolken btg 32.0000 Rp 14,680.00 Rp 469,760.00
sub jumlah Rp 5,637,126.80
C Total Rp 6,141,776.80
Fee + over head = 10% x C Rp 614,177.68
Harga Satuan Rp 6,755,954.48
ITEM PEKERJAAN : Plesteran
SATUAN : m2
A Tenaga Kerja
1 mandor OH 0.0150 Rp 80,000.00 Rp 1,200.00
2 Kepala Tukang OH 0.1500 Rp 70,000.00 Rp 10,500.00
3 Tukang OH 0.1500 Rp 60,000.00 Rp 9,000.00
4 Pekerja OH 0.3000 Rp 58,000.00 Rp 17,400.00
sub jumlah Rp 38,100.00
B Bahan
1 portland cement Zak 0.1550 Rp 65,000.00 Rp 10,075.00
2 Pasir m³ 0.0240 Rp 479,000.00 Rp 11,496.00
sub jumlah Rp 21,571.00
C Alat
1 Alat Bantu Ls 1.0000 Rp 25,000.00 Rp 25,000.00
sub jumlah Rp 25,000.00
D Total Rp 84,671.00
Fee + over head = 10% x D Rp 8,467.10
Harga Satuan Rp 93,138.10

ITEM PEKERJAAN : Keramik

SATUAN : m2
A Tenaga Kerja
1 mandor OH 0.0130 Rp 80,000.00 Rp 1,040.00
2 Kepala Tukang OH 0.0130 Rp 70,000.00 Rp 910.00
3 Tukang OH 0.1250 Rp 60,000.00 Rp 7,500.00
4 Pekerja OH 0.2500 Rp 58,000.00 Rp 14,500.00
sub jumlah Rp 23,950.00
B Bahan
1 portland cement Zak 0.2540 Rp 65,000.00 Rp 16,510.00
2 Keramik dos 1.1050 Rp 94,230.00 Rp 104,124.15
sub jumlah Rp 120,634.15
C Alat
1 Alat Bantu Ls 1.0000 Rp 25,000.00 Rp 25,000.00
sub jumlah Rp 25,000.00
D Total Rp 169,584.15
Fee + over head = 10% x D Rp 16,958.42
Harga Satuan Rp 186,542.57
ITEM PEKERJAAN : Acian
SATUAN : m2
A Tenaga Kerja
1 mandor OH 0.0130 Rp 80,000.00 Rp 1,040.00
2 Kepala Tukang OH 0.0130 Rp 70,000.00 Rp 910.00
3 Tukang OH 0.1250 Rp 60,000.00 Rp 7,500.00
4 Pekerja OH 0.2500 Rp 58,000.00 Rp 14,500.00
sub jumlah Rp 23,950.00
B Bahan
1 portland cement Zak 0.2540 Rp 65,000.00 Rp 16,510.00
sub jumlah Rp 16,510.00
C Alat
1 Alat Bantu Ls 1.0000 Rp 25,000.00 Rp 25,000.00
sub jumlah Rp 25,000.00
D Total Rp 65,460.00
Fee + over head = 10% x D Rp 6,546.00
Harga Satuan Rp 72,006.00

ITEM PEKERJAAN = Mengecat bidang tembok baru

SATUAN = m2
A Tenaga Kerja
1 mandor OH 0.0025 Rp 80,000.00 Rp 200.00
2 Kepala Tukang OH 0.0060 Rp 70,000.00 Rp 420.00
3 Tukang OH 0.0630 Rp 60,000.00 Rp 3,780.00
4 Pekerja OH 0.0020 Rp 58,000.00 Rp 116.00
sub jumlah Rp 4,516.00
B Bahan
1 Plamir Kg 0.1 Rp 10,800.00 Rp 1,080.00
2 Cat Dasar Kg 0.1 Rp 17,400.00 Rp 1,740.00
3 Cat Penutup Kg 0.26 Rp 20,400.00 Rp 5,304.00
sub jumlah Rp 8,124.0
C Alat
1 Alat Bantu Ls 1.0000 Rp 2,500.00 Rp 2,500.00
sub jumlah Rp 2,500.00
D Total Rp 15,140.00
Fee + over head = 10% x D Rp 1,514.00
Harga Satuan Rp 16,654.00
 PEKERJAAN TANAH (PIPA) & FILTER AIR BERSIH
ITEM PEKERJAAN : Galian Tanah
SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.0250 Rp 80,000.00 Rp 2,000.00
3 Pekerja OH 0.0750 Rp 58,000.00 Rp 4,350.00
sub jumlah Rp 6,350.00
B Alat
1 Alat Batu Jam 1.0000 Rp 2,500.00 Rp 2,500.00
sub jumlah Rp 2,500.00
C Total Rp 8,850.00
Fee + over head = 10% x C Rp 885.00
Harga Satuan Rp 9,735.00

ITEM PEKERJAAN : Urugan kembali galian pipa

SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.0250 Rp 80,000.00 Rp 2,000.00
3 Pekerja OH 0.0750 Rp 58,000.00 Rp 4,350.00
sub jumlah Rp 6,350.00
B Alat
1 Alat Batu Jam 1.0000 Rp 2,500.00 Rp 2,500.00
sub jumlah Rp 2,500.00
C Total Rp 8,850.00
Fee + over head = 10% x C Rp 885.00
Harga Satuan Rp 9,735.00

ITEM PEKERJAAN : Urugan kembali galian pipa

SATUAN : m3
A Tenaga Kerja
1 mandor OH 0.0250 Rp 80,000.00 Rp 2,000.00
3 Pekerja OH 0.0750 Rp 58,000.00 Rp 4,350.00
sub jumlah Rp 6,350.00
B Alat
1 Alat Batu Jam 1.0000 Rp 2,500.00 Rp 2,500.00
sub jumlah Rp 2,500.00
C Total Rp 8,850.00
Fee + over head = 10% x C Rp 885.00
Harga Satuan Rp 9,735.00
ITEM PEKERJAAN : Pemasangan filter Air
SATUAN : m2
A Tenaga Kerja
1 mandor OH 0.0250 Rp 80,000.00 Rp 2,000.00
2 Kepala Tukang OH 0.0250 Rp 70,000.00 Rp 1,750.00
3 Tukang OH 0.6500 Rp 60,000.00 Rp 39,000.00
4 Pekerja OH 1.0000 Rp 58,000.00 Rp 58,000.00
sub jumlah Rp 100,750.00
B Bahan
1 Ijuk m2 0.8300 Rp 45,000.00 Rp 37,350.00
2 Kerikil 7/10 mm m3 1.2000 Rp 656,000.00 Rp 787,200.00
3 Pasir m3 0.6000 Rp 479,000.00 Rp 287,400.00
sub jumlah Rp 1,111,950.00
B Alat
1 Alat Bantu Ls 1.0000 Rp 2,500.00 Rp 2,500.00
sub jumlah Rp 2,500.00
C Total Rp 1,215,200.00
Fee + over head = 10% x C Rp 121,520.00
Harga Satuan Rp 1,336,720.00