1 2 3 4 5 Rp 6
A Pekerjaan Persiapan
Pembuatan Papan Nama Kegiatan
unit 1 Rp 1,500,000
Pengukuran dan pemasangan patok bowplank M' 1260 Rp 70,344
Pembuatan Direksi Keet (Lantai Plester) m2 30 Rp 679,976
Pembuatan Gudang Semen dan Alat-alat m2 20 Rp 526,515
Pembersihan Lapangan, Perataan dan Buangan Puing/Stripping m2 1260 Rp 44,006
Perlengkapan Direksi Keet set 1 Rp 10,000,000
Keamanan Keselamatan Kerja K3 ls 1 Rp 20,000,000
Listrik dan Air Kerja ls 1 Rp 25,000,000
Pagar Sementara m' 140 Rp 250,580
JUMLAH A
B PEKERJAAN STRUKTUR GSG Pekerjaan Tanah
a
c Pekerjaan Pondasi
- Pondasi Pasangan Batu Belah
m3 m3 29 Rp 842,672
- Aanstamping 13 Rp 900,000
- Cor Sloof 15x20 k-250 m3 2.8 Rp 6,771,400
-
d Pekerjaan Kolom pedestal dan kolom baja
- Pembesian (baja wf) Kg m2 6160 Rp 25,000
- Bekesting 133 Rp 125,000
- Cor Beton k-175 m3 31 Rp 927,634
f Pekerjaan Lantai
- Pasangan lantai granit
m2 m2 170 Rp 588,335
- Pasangan lantai vinyl 864 Rp 403,018
- Pasangan rabat beton m2 176 Rp 89,346
g Pekerjaan Dinding
Pasangan Bata
g Pekerjaan Dinding
Pasangan Bata
m2 m2 1008 Rp 310,229
Plesteran 2020 Rp 78,934
Acian m2 2020 Rp 42,301
Pengecatan m2 2020 Rp 38,748
Dinding Roster bh 3300 Rp 194,700
Pemasangan Bantalan Kayu m2 96 Rp 300,000
h Instalasi Utilitas MEP
PP-D/LP-D
- - Box MCB bh 6 Rp 2,612,500
m'
Instalasi titik lampu (kabel elektrikal NYM 2x2,5 mm) 256 Rp 163,000
-
Pekerjaan Pintu & Jendela Aluminium
i
- Kusen dan daun Pintu, daun jendela aluminium bh m2 2 Rp 7,500,000
- Kaca polos 168 Rp 200,000
-
j Pekerjaan Plafond
Rangka Trus Baja ringan m2 400 Rp 100,000
Plafond GRC m2 400 Rp 49,038
Pengecatan Plafond m2 400 Rp 22,148
list plafon m' 142 Rp 34,030
k Pekerjaan Atap
- Rangka Trus Baja Ringan m2 m2 1390 Rp 96,000
- Atap zincalume t = 0.45 mm TCT 1390 Rp 285,000
- Talang datar zincalume t = 0.50 mm m' 176 Rp 90,000
JUMLAH B
JUMLAH
a Satuan Jumlah Harga
p.) (Rp.)
Rp 7.00
Rp 1,500,000.00
Rp 88,633,314.00
Rp 20,399,280.00
Rp 10,530,300.00
Rp 55,446,930.00
Rp 10,000,000.00
Rp 20,000,000.00
Rp 25,000,000.00
Rp 35,081,200.00
Rp 266,591,024.00
Rp 6,429,469.20
Rp 921,422.70
Rp 29,689,687.50
Rp 26,993,450.00
Rp 20,000,000.00
Rp 168,607,860.00
Rp 24,437,473.50
Rp 11,700,000.00
Rp 18,959,920.00
Rp 154,000,000.00
Rp 16,625,000.00
Rp 28,756,669.11
Rp 119,150,000.00
Rp 14,000,000.00
Rp 19,480,324.23
Rp 30,200,000.00
Rp 100,016,950.00
Rp 348,207,552.00
Rp 15,724,966.40
Rp 312,710,428.80
Rp 159,447,164.80
Rp 85,447,010.00
Rp 78,271,505.40
Rp 642,510,000.00
Rp 28,800,000.00
Rp 15,675,000.00
Rp 41,728,000.00
Rp 15,000,000.00
Rp 33,600,000.00
Rp 40,000,000.00
Rp 19,615,200.00
Rp 8,859,312.00
Rp 4,832,203.20
Rp 133,440,000.00
Rp 396,150,000.00
Rp 15,840,000.00
Rp 3,185,826,568.84
Rp 3,452,417,592.84 Rp 2,275,835,370
-Rp 1,176,582,222.84
1040
3000000
Rp 3,120,000,000
RENCANA ANGGARAN BIAYA (RAB) GEDUNG GOR
1 2 3 4 5 6
Plafond GRC m2 400 Rp 100,000
Pengecatan Plafond m2 400 Rp 20,000
list plafon m' 142 Rp 45,000
k Pekerjaan Atap
- Rangka Trus Baja Ringan m2 m2 1,390.00 Rp 96,000
1,390.00
- Atap zincalume t = 0.45 mm TCT Rp 285,000
- Talang datar zincalume t = 0.50 mm m' 176 Rp 90,000
JUMLAH B
JUMLAH
Terbilang : DUA MILYAR DUA RATUS TUJUH PULUH ENAM JUTA RUPIAH
DIB
MAWARDIANS
KONSUL
a Satuan Jumlah Harga
p.) (Rp.)
7
Rp 40,000,000
Rp 8,000,000
Rp 6,390,000
Rp 133,440,000
Rp 396,150,000
Rp 15,840,000
Rp 1,962,435,370
Rp 2,275,835,370
Rp 2,275,835,370
Rp 2,276,000,000
DIBUAT
MAWARDIANSYAH
KONSULTAN
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
850
1,300.00
193.5
1,075.00
3,418.50
341.85
3,760.35
3,700.00
25,600.00
10,900.00
36,500.00
3,650.00
40,150.00
40,000.00
30,600.00
300
20,650.00
8,500.00
6,500.00
900
475
67,925.00
6,792.50
74,717.50
75,000.00
30,000.00
711,000.00
12,750.00
6,655.00
46,200.00
33,000.00
17,000.00
19,500.00
15,000.00
8,750.00
6,400.00
9,750.00
2,400.00
65,000.00
277,500.00
85,000.00
27,000.00
4,750.00
1,377,655.00
137,765.50
1,515,420.50
1,500,000.00
40,800.00
745,500.00
4,500.00
13,860.00
5,100.00
6,500.00
52,500.00
65,000.00
490,000.00
18,000.00
4,750.00
1,446,510.00
144,651.00
1,591,161.00
1,600,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
A6 1 M1 PEK PEMBUATAN PAPAN NAMA PROYEK
Kayu Borneo 0.013 m3 15,000,000.00
Plat seng BJLS 25 0.6787 lbr 35,000.00
Paku 5-7 cm 0.25 kg 15,000.00
Cat minyak 1 kg 12,000.00
Penulisan 1 Ls 800,000.00
Ongkos pasang 0.3 Ls 1,034,504.50
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
A8 KESELAMATAN K3
Peralatan Sefty first k3 1 Oh 18,000,000.00
Mandor 0.05 Oh
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 10 PAGAR SEMENTARA
Seng gelombang 1 Oh 226,000.00
Pekerja 0.08 Oh 65,000.00
Mandor 0.04 Oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
195,000.00
23,754.50
3,750.00
12,000.00
800,000.00
310,351.35
1,344,855.85
134,485.59
1,479,341.44
1,500,000.00
10,000,000.00
-
-
-
-
-
10,000,000.00
18,000,000.00
-
18,000,000.00
1,800,000.00
19,800,000.00
20,000,000.00
20,000,000.00
4,500,000.00
130,000.00
9,500.00
139,500.00
13,950.00
153,450.00
25,000,000.00
230,000.00
5,200.00
3,800.00
9,000.00
900
248,900.00
250,000.00
10,400.00
7,600.00
18,000.00
1,800.00
19,800.00
19,800.00
1,300.00
950
2,250.00
225
2,475.00
2,400.00
2,600.00
1,900.00
4,500.00
450
4,950.00
4,900.00
3,250.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Mandor 0.01 Oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 17 1 M3 PEK. BONGKARAN BALOK GELAGAR / KUDA - KUDA T = LEBIH DARI 3.50 M (BONGK. TIDAK DIPAKAI LAGI)
Pekerja 4 Oh 65,000.00
Mandor 0.6 Oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 18 1 M3 PEK. BONGKARAN BALOK GELAGAR / KUDA - KUDA T = LEBIH DARI 3.50 M (BONGK. DIPAKAI LAGI)
Pekerja 4 Oh 65,000.00
Tukang Kayu 6 Oh 85,000.00
Kepala Tukang Kayu 0.6 Oh 90,000.00
Mandor 0.2 Oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
3,250.00
1,062.50
117
237.5
4,667.00
466.7
5,133.70
5,100.00
6,500.00
2,125.00
225
475
9,325.00
932.5
10,257.50
10,200.00
260,000.00
57,000.00
317,000.00
31,700.00
348,700.00
348,700.00
260,000.00
510,000.00
54,000.00
19,000.00
843,000.00
84,300.00
927,300.00
927,300.00
1,300.00
9,500.00
10,800.00
1,080.00
11,880.00
11,800.00
6,500.00
21,250.00
225
475
28,450.00
2,845.00
31,295.00
31,200.00
70,000.00
7,400.00
77,400.00
7,740.00
85,140.00
85,100.00
Rp 86,000.00
44,710.00
4,940.00
49,650.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Keuntungan Max
Jumlah
Dibulatkan
A 14 1 M3 RABAT BETON
PC ( 50 ) 218 Kg 150
Pasir Beton 0.52 m3 4,000.00
Split 1/2 0.87 m3
Pekerja 1.65 Org 32,000.00
Tk. Batu 0.25 Org
Kep. Tk. Batu 0.025 Org 90,000.00
Mandor 0.08 Org
Peralatan 0.04 Lot 34,780.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
21,250.00
4,750.00
2,600.00
28,600.00
2,860.00
31,460.00
40,000.00
16,320.00
1,824.00
18,144.00
1,814.40
19,958.40
19,900.00
177,600.00
17,250.00
950
19,580.00
215,380.00
21,538.00
236,918.00
236,000.00
1,561.88
1,900.00
3,961.50
2,080.00
9,503.38
950.34
10,453.71
10,400.00
168,000.00
19,500.00
950
188,450.00
18,845.00
207,295.00
207,200.00
32,700.00
2,080.00
-
52,800.00
-
2,250.00
-
1,391.20
91,221.20
9,122.12
100,343.32
100,000.00
578,000.00
161,850.00
91,800.00
107,250.00
21,250.00
2,250.00
7,600.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Peralatan 0.05 Lot 831,650.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
659,600.00
126,750.00
110,500.00
390,000.00
85,000.00
9,000.00
28,500.00
44,842.50
1,454,192.50
145,419.25
1,599,611.75
1,599,600.00
680,000.00
78,125.00
195,312.50
21,250.00
9,000.00
950
984,637.50
98,463.75
1,083,101.25
1,083,100.00
760,000.00
78,125.00
195,312.50
21,250.00
9,000.00
950
1,064,637.50
106,463.75
1,171,101.25
1,171,100.00
790,000.00
78,125.00
195,312.50
21,250.00
9,000.00
950
1,094,637.50
109,463.75
1,204,101.25
1,204,100.00
830,000.00
78,125.00
195,312.50
21,250.00
9,000.00
950
1,134,637.50
113,463.75
1,248,101.25
1,248,100.00
890,000.00
78,125.00
195,312.50
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Tk. Batu 0.25 Org 85,000.00
Kep. Tk. Batu 0.1 Org 90,000.00
Mandor 0.01 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
940,000.00
78,125.00
195,312.50
21,250.00
9,000.00
950
1,244,637.50
124,463.75
1,369,101.25
1,369,100.00
9,450.00
225
455
595
63
28.5
193.5
11,010.00
1,101.00
12,111.00
12,100.00
10,500.00
150
2,125.00
1,275.00
900
475
213
15,638.00
1,563.80
17,201.80
17,200.00
12,750.00
22,500.00
6,000.00
7,800.00
12,750.00
13,500.00
4,750.00
4,950.00
85,000.00
8,500.00
93,500.00
93,500.00
12,750.00
46,845.00
6,000.00
7,800.00
12,750.00
13,500.00
4,750.00
7,871.40
112,266.40
11,226.64
123,493.04
125,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
A 27 1 M2 PASANG STOOT WERK
Dolken 7 - 10 ( 2x Pakai ) 50% 9 Btg 12,000.00
Papan Terentang ( 2x Pakai ) 75% 0.016 m3 937,500.00
Paku 0.5 Kg 15,000.00
Pekerja 0.15 Org 65,000.00
Tk. Kayu Terampil 0.2 Org 85,000.00
Kep. Tk. Kayu 0.2 Org 90,000.00
Mandor 0.017 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
108,000.00
15,000.00
7,500.00
9,750.00
17,000.00
18,000.00
1,615.00
176,865.00
17,686.50
194,551.50
194,500.00
1,264,305.00
1,496,326.96
126,430.50
2,887,062.46
288,706.25
3,175,768.71
3,175,700.00
871,500.00
1,336,782.41
720,000.00
2,928,282.41
292,828.24
3,221,110.65
3,221,100.00
871,500.00
2,370,822.92
520,000.00
3,762,322.92
376,232.29
4,138,555.21
4,138,500.00
430,500.00
1,376,375.00
467,500.00
2,274,375.00
227,437.50
2,501,812.50
2,500,000.00
430,500.00
1,431,812.33
467,500.00
2,329,812.33
232,981.23
2,562,793.56
2,562,700.00
871,500.00
2,685,364.63
534,285.71
4,091,150.34
409,115.03
4,500,265.37
4,500,200.00
871,500.00
2,256,559.73
748,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
430,500.00
1,730,757.11
1,246,666.67
3,407,923.78
340,792.38
3,748,716.16
3,748,700.00
115,500.00
1,187,063.89
1,302,563.89
130,256.39
1,432,820.28
1,400,000.00
871,500.00
2,756,742.39
831,111.11
19,450.00
4,478,803.50
447,880.35
4,926,683.85
4,926,600.00
871,500.00
3,396,193.75
935,000.00
19,450.00
5,222,143.75
522,214.38
5,744,358.13
5,744,300.00
871,500.00
3,153,040.82
1,068,571.43
19,450.00
5,112,562.24
511,256.22
5,623,818.47
5,623,800.00
115,500.00
998,836.81
-
19,450.00
1,133,786.81
113,378.68
1,247,165.49
1,247,100.00
115,500.00
1,042,263.54
-
19,450.00
1,177,213.54
117,721.35
1,294,934.90
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Dibulatkan
115,500.00
1,172,752.78
-
19,450.00
1,307,702.78
130,770.28
1,438,473.06
1,438,400.00
115,500.00
972,561.33
-
19,450.00
1,107,511.33
110,751.13
1,218,262.47
1,218,200.00
115,500.00
1,035,460.42
-
19,450.00
1,170,410.42
117,041.04
1,287,451.46
1,287,400.00
115,500.00
1,499,620.37
-
19,450.00
1,634,570.37
163,457.04
1,798,027.41
1,798,000.00
115,500.00
1,187,063.89
-
19,450.00
1,322,013.89
132,201.39
1,454,215.28
1,454,200.00
115,500.00
1,982,709.49
-
9,725.00
2,107,934.49
210,793.45
2,318,727.94
2,318,700.00
871,500.00
2,894,806.80
1,071,428.57
19,450.00
4,857,185.37
485,718.54
5,342,903.91
5,342,900.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
871,500.00
3,797,679.73
1,500,000.00
19,450.00
6,188,629.73
618,862.97
6,807,492.71
6,807,400.00
115,500.00
1,304,722.22
1,555,555.56
19,450.00
2,995,227.78
299,522.78
3,294,750.56
3,294,700.00
115,500.00
1,047,411.46
1,875,000.00
19,450.00
3,057,361.46
305,736.15
3,363,097.60
3,363,000.00
115,500.00
1,069,250.00
-
19,450.00
1,204,200.00
120,420.00
1,324,620.00
1,324,600.00
115,500.00
930,397.22
-
19,450.00
1,065,347.22
106,534.72
1,171,881.94
1,171,800.00
115,500.00
1,187,063.89
-
19,450.00
1,322,013.89
132,201.39
1,454,215.28
1,454,200.00
115,500.00
1,113,264.44
-
19,450.00
1,248,214.44
124,821.44
1,373,035.89
1,373,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
115,500.00
1,016,968.75
-
1,132,468.75
113,246.88
1,245,715.63
1,245,700.00
115,500.00
930,397.22
-
1,045,897.22
104,589.72
1,150,486.94
1,150,400.00
115,500.00
460,833.33
-
1,620,185.00
2,196,518.33
219,651.83
2,416,170.17
2,416,100.00
829,500.00
597,437.50
1,041,666.67
1,620,185.00
4,088,789.17
408,878.92
4,497,668.08
4,497,600.00
115,500.00
728,194.44
402,888.89
-
19,450.00
1,266,033.33
126,603.33
1,392,636.67
1,392,600.00
115,500.00
414,750.00
-
1,945,000.00
2,475,250.00
247,525.00
2,722,775.00
2,722,700.00
115,500.00
345,625.00
-
1,945,000.00
2,406,125.00
240,612.50
2,646,737.50
2,646,700.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
A 60 1 M3 PAS. BETON LANTAI GROUNDTANK TEBAL 15 cm BETON K - 225
Beton Site Mix K - 225 1.05 m3 1,599,600.00
Besi Beton U - 24 2 x (ø 10 - 15 cm) 82.2222 Kg 7,000.00
Bekisting Multipleks 9mm 6 m2 -
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1,679,580.00
575,555.40
-
2,255,135.40
225,513.54
2,480,648.94
2,480,600.00
1,679,580.00
575,555.40
-
9,725.00
2,264,860.40
226,486.04
2,491,346.44
2,491,300.00
67,500.00
238,000.00
76,500.00
130,650.00
154,700.00
25,500.00
2,700.00
7,600.00
703,150.00
70,315.00
773,465.00
773,400.00
300,000.00
71,000.00
7,540.00
3,315.00
1,710.00
380
383,945.00
38,394.50
422,339.50
422,300.00
70,260.00
260,000.00
85,000.00
45,000.00
11,875.00
472,135.00
47,213.50
519,348.50
519,300.00
720,000.00
14,000.00
32,500.00
47,812.50
6,750.00
5,348.50
826,411.00
82,641.10
909,052.10
900,000.00
312,000.00
71,280.00
70,400.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Pekerja 1.25 Org 95,000.00
Tk. Batu Setengah Trampil 0.5 Org 100,000.00
Kep. Tk. Batu 0.1125 Org 90,000.00
Mandor 0.0169 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
90,900.00
10,560.00
4,800.00
156
12,187.50
31,875.00
6,750.00
1,786.00
159,014.50
15,901.45
174,915.95
174,900.00
252,500.00
10,560.00
4,800.00
156
12,187.50
31,875.00
6,750.00
1,786.00
320,614.50
32,061.45
352,675.95
350,000.00
181,800.00
10,560.00
4,800.00
156
12,187.50
31,875.00
6,750.00
1,786.00
249,914.50
250,000.00
97,970.00
10,560.00
4,800.00
156
12,187.50
31,875.00
6,750.00
1,786.00
166,084.50
16,608.45
182,692.95
182,600.00
91,910.00
10,560.00
4,800.00
156
12,187.50
31,875.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Kep. Tk. Batu 0.075 Org 90,000.00
Mandor 0.0188 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
87,870.00
10,560.00
4,800.00
156
12,187.50
31,875.00
6,750.00
1,786.00
155,984.50
15,598.45
171,582.95
171,500.00
105,322.80
2,112.00
960
31.2
5,266.14
2,437.50
6,375.00
1,350.00
361
124,215.64
12,421.56
136,637.20
136,600.00
104,030.00
2,112.00
960
31.2
5,201.50
2,437.50
6,375.00
1,350.00
361
122,858.20
12,285.82
135,144.02
135,100.00
10,403.00
2,112.00
960
31.2
520.15
2,437.50
6,375.00
1,350.00
361
24,549.85
2,454.99
27,004.84
27,000.00
84,840.00
17,160.00
4,800.00
156
12,187.50
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Tk. Batu Trampil 0.375 Org 85,000.00
Kep. Tk. Batu 0.075 Org 90,000.00
Mandor 0.0188 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
87,870.00
17,160.00
4,800.00
156
12,187.50
31,875.00
6,750.00
1,786.00
162,584.50
16,258.45
178,842.95
178,800.00
87,870.00
17,160.00
4,800.00
156
12,187.50
31,875.00
6,750.00
1,786.00
162,584.50
16,258.45
178,842.95
178,800.00
290,400.00
224,000.00
13,000.00
8,500.00
2,997.00
1,054.50
539,951.50
53,995.15
593,946.65
593,900.00
45,500.00
27,720.00
8,640.00
27,885.00
18,190.00
1,890.00
1,045.00
130,870.00
13,087.00
143,957.00
145,000.00
35,000.00
13,688.40
9,280.00
20,917.00
15,342.50
1,422.00
788.5
96,438.40
9,643.84
106,082.24
106,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
A 77 1 M2 PLESTERAN DINDING 1 : 3
PC ( 50 kg ) 0.16 zak 33,000.00
Pasir Pasang 0.019 m3 65,000.00
Pekerja Setengah Trampil 0.286 Org 24,000.00
Tk. Batu Setengah Trampil 0.214 Org 41,000.00
Kep. Tk. Batu 0.021 Org 4,500.00
Mandor 0.02 Org 45,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
A 79 1 M2 ACIAN DINDING 1 : 4
PC ( 50 kg ) 0.055 zak 66,000.00
Pekerja Setengah Trampil 0.2 Org 60,000.00
Tk. Batu Setengah Trampil 0.0667 Org 85,000.00
Kep. Tk. Batu 0.0133 Org 90,000.00
Mandor 0.0044 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
A 80 1 M2 PEK. PEMASANGAN SEKAT PARTISI GRC + RANGKA METAL STUD (DUA MUKA)
Hardpleks/GRC 2 m² 48,000.00
Rangka Metal Stud 4 m¹ 25,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.28 oh 65,000.00
Tukang Kayu 0.3 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.012 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
JUMLAH (Rp.)
6=3x5
245,000.00
13,688.40
9,280.00
20,917.00
15,342.50
1,422.00
788.5
306,438.40
30,643.84
337,082.24
337,000.00
23,400.00
20,248.18
9,750.00
4,250.00
900
313.5
58,861.68
5,886.17
64,747.85
64,700.00
5,280.00
1,235.00
6,864.00
8,774.00
94.5
900
23,147.50
2,314.75
25,462.25
25,000.00
6,600.00
3,040.00
18,590.00
18,190.00
1,890.00
1,900.00
50,210.00
5,021.00
55,231.00
55,200.00
3,630.00
12,000.00
5,669.50
1,197.00
418
22,914.50
2,291.45
25,205.95
25,000.00
96,000.00
100,000.00
7,500.00
18,200.00
25,500.00
1,800.00
1,140.00
250,140.00
25,014.00
275,154.00
275,100.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
A 81 1 M2 PEK. PEMASANGAN SEKAT PARTISI GRC + RANGKA KAYU 5/7 (DUA MUKA)
Hardpleks/GRC 2 m² 48,000.00
Rangka Kayu 5/7 0.03 m3 2,400,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.28 oh 65,000.00
Tukang Kayu 0.3 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.012 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 82 1 M2 PEK. PEMASANGAN SEKAT PARTISI GYPSUM 9 MM + RANGKA METAL STUD (DUA MUKA)
Gypsum 9mm 0.6944 lbr 57,000.00
Rangka Metal Stud 4 m¹ 25,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.28 oh 65,000.00
Tukang Kayu 0.3 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.012 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 83 1 M2 PEK. PEMASANGAN SEKAT PARTISI TRIPLEKS 3 MM + RANGKA KAYU 5/7 (DUA MUKA)
Tripleks 3 mm 2 m² 40,000.00
Rangka Kayu 5/7 0.03 m3 2,400,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.21 oh 65,000.00
Tukang Kayu 0.225 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.009 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 84 1 M2 PEK. PEMASANGAN SEKAT PARTISI TRIPLEKS 4 MM + RANGKA KAYU 5/7 (DUA MUKA)
Tripleks 4 mm 2 m² 50,000.00
Rangka Kayu 5/7 0.03 m3 2,400,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.21 oh 65,000.00
Tukang Kayu 0.225 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.009 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 85 1 M2 PEK. PEMASANGAN SEKAT PARTISI TRIPLEKS 6 MM + RANGKA KAYU 5/7 (DUA MUKA)
Tripleks 6 mm 2 m² 65,000.00
Rangka Kayu 5/7 0.03 m3 2,400,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.21 oh 65,000.00
Tukang Kayu 0.225 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.009 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 86 1 M2 PEK. PEMASANGAN SEKAT PARTISI MULTIPEKS 9 MM + RANGKA KAYU 5/7 (SATU MUKA)
Multiplexs 9 mm 1 m² 100,000.00
Rangka Kayu 5/7 0.03 m3 2,400,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.21 oh 65,000.00
Tukang Kayu 0.225 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
JUMLAH (Rp.)
6=3x5
96,000.00
72,000.00
7,500.00
18,200.00
25,500.00
1,800.00
1,140.00
222,140.00
22,214.00
244,354.00
244,300.00
39,583.33
100,000.00
7,500.00
18,200.00
25,500.00
1,800.00
1,140.00
193,723.33
19,372.33
213,095.67
213,000.00
80,000.00
72,000.00
7,500.00
13,650.00
19,125.00
1,800.00
855
194,930.00
19,493.00
214,423.00
214,400.00
100,000.00
72,000.00
7,500.00
13,650.00
19,125.00
1,800.00
855
214,930.00
21,493.00
236,423.00
236,400.00
130,000.00
72,000.00
7,500.00
13,650.00
19,125.00
1,800.00
855
244,930.00
24,493.00
269,423.00
269,400.00
100,000.00
72,000.00
7,500.00
13,650.00
19,125.00
1,800.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Mandor 0.009 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 87 1 M2 PEK. PEMASANGAN SEKAT PARTISI MULTIPEKS 9 MM + RANGKA KAYU 5/7 (DUA MUKA)
Multiplexs 9 mm 2 m² 100,000.00
Rangka Kayu 5/7 0.03 m3 2,400,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.21 oh 65,000.00
Tukang Kayu 0.225 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.009 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 81 1 M2 PEK. PEMASANGAN SEKAT PARTISI MULTIPEKS 12 MM + RANGKA KAYU 5/7 (DUA MUKA)
Multiplexs 12 mm 2 m² 135,000.00
Rangka Kayu 5/7 0.03 m3 2,400,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.21 oh 65,000.00
Tukang Kayu 0.225 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.009 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
A 82 1 M2 PEK. PEMASANGAN SEKAT PARTISI MULTIPEKS 18 MM + RANGKA KAYU 5/7 (SATU MUKA)
Multiplexs 18 mm 1 m² 195,000.00
Rangka Kayu 5/7 0.03 m3 2,400,000.00
Aksesoris (plaster board, dempul) 1 ls 7,500.00
Pekerja 0.28 oh 65,000.00
Tukang Kayu 0.3 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.012 oh 95,000.00
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
200,000.00
72,000.00
7,500.00
13,650.00
19,125.00
1,800.00
855
314,930.00
31,493.00
346,423.00
346,400.00
270,000.00
72,000.00
7,500.00
13,650.00
19,125.00
1,800.00
855
384,930.00
38,493.00
423,423.00
423,400.00
195,000.00
72,000.00
7,500.00
18,200.00
25,500.00
1,800.00
1,140.00
321,140.00
32,114.00
353,254.00
353,200.00
44,000.00
6,000.00
15,000.00
19,500.00
84,500.00
8,450.00
92,950.00
92,900.00
98,152.50
15,060.92
38,193.38
13,334.00
56,770.93
28,283.52
249,795.25
24,979.52
274,774.77
274,700.00
207,000.00
20,700.00
78,000.00
102,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Kepala Tukang Las 0.012 Oh 90,000.00
Mandor 0.006 Oh 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
A1 1 M2 PENGECATAN DINDING
Cat Tembok Weathershield 0.175 Kg 21,000.00
Plamir Tembok 0.16 Kg 19,000.00
Rol Cat 0.01 Bh 15,000.00
Amplas 0.5 Lbr 4,000.00
Pekerja Setengah Trampil 0.104 Org 20,000.00
Tk. Cat Setengah Trampil 0.182 Org 25,000.00
Kep. Tk. Cat 0.0195 Org 90,000.00
Mandor 0.01 Org 95,000.00
Steger Werk 0.045 Lot 18,200.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
9,378.60
741
14,586.00
11,556.00
1,197.00
37,458.60
3,745.86
41,204.46
41,200.00
65,435.00
11,573.75
170,713.73
247,722.48
24,772.25
272,494.72
272,400.00
109.47
5,100.00
5,209.47
10,418.93
1,041.89
11,460.82
11,400.00
3,675.00
3,040.00
150
2,000.00
2,080.00
4,550.00
1,755.00
950
819
19,019.00
1,901.90
20,920.90
20,000.00
2,800.00
3,040.00
150
2,000.00
6,760.00
15,470.00
1,755.00
950
1,481.63
34,406.63
3,440.66
37,847.29
37,800.00
3,200.00
3,040.00
150
2,000.00
10,400.00
15,470.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Kep. Tk. Cat 0.01 Org 90,000.00
Mandor 0.01 Org 95,000.00
Steger Werk 0.0425 Lot 36,110.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
3,200.00
2,850.00
2,000.00
9,750.00
12,750.00
2,700.00
1,425.00
1,733.75
36,408.75
3,640.88
40,049.63
40,000.00
3,674.00
676.5
8,000.00
1,600.00
1,800.00
500
13,000.00
25,500.00
2,700.00
950
58,400.50
5,840.05
64,240.55
64,200.00
3,674.00
8,000.00
1,600.00
3,000.00
500
13,000.00
25,500.00
2,700.00
950
58,924.00
5,892.40
64,816.40
64,800.00
5,000.00
3,000.00
7,000.00
100
400
16,250.00
24,225.00
3,600.00
1,900.00
61,475.00
6,147.50
67,622.50
67,600.00
2,392.50
5,000.00
15,750.00
15,750.00
4,300.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Amplas 1 lbr 4,000.00
Alat Bantu 0.25 Lot 47,192.50
Pekerja Setengah Trampil 0.25 Ibr 65,000.00
Pekerja Trampil 0.285 org 65,000.00
TK Cat/ Plitur Trampil 0.04 org 85,000.00
Mandor 0.02 org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
47,000.00
2,350.00
9,400.00
58,750.00
5,875.00
64,625.00
64,600.00
550,000.00
27,500.00
27,500.00
121,000.00
726,000.00
72,600.00
798,600.00
798,600.00
50,000.00
72,916.67
18,229.17
3,300.00
18,200.00
34,000.00
7,200.00
1,330.00
205,175.83
20,517.58
225,693.42
225,600.00
50,000.00
3,300.00
18,200.00
34,000.00
7,200.00
1,330.00
114,030.00
11,403.00
125,433.00
125,400.00
19,779.00
72,916.67
18,229.17
3,300.00
18,200.00
34,000.00
7,200.00
1,330.00
174,954.83
17,495.48
192,450.32
192,400.00
19,779.00
100,000.00
7,500.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Pekerja 0.28 oh 65,000.00
Tukang Kayu 0.3 oh 85,000.00
Kepala Tukang Kayu 0.02 oh 90,000.00
Mandor 0.012 oh 95,000.00
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
17,350.00
100,000.00
7,500.00
18,200.00
25,500.00
1,800.00
1,140.00
171,490.00
17,149.00
188,639.00
188,600.00
8,500.00
2,125.00
265.63
2,990.00
9,350.00
990
104.5
24,325.13
2,432.51
26,757.64
26,700.00
5,800.00
450
850
177.5
2,990.00
9,350.00
990
104.5
20,712.00
2,071.20
22,783.20
22,700.00
69,600.00
150
4,550.00
17,000.00
1,800.00
380
93,480.00
9,348.00
102,828.00
102,800.00
6,600,000.00
18,750.00
34,000.00
260,000.00
1,275,000.00
243,000.00
47,500.00
8,478,250.00
847,825.00
9,326,075.00
9,326,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
5,729,166.67
18,750.00
34,000.00
260,000.00
1,275,000.00
243,000.00
47,500.00
7,607,416.67
760,741.67
8,368,158.33
8,368,100.00
2,640,000.00
18,750.00
34,000.00
260,000.00
1,275,000.00
243,000.00
47,500.00
4,518,250.00
451,825.00
4,970,075.00
4,970,000.00
44,000.00
15,000.00
7,500.00
18,200.00
25,500.00
1,800.00
1,140.00
113,140.00
11,314.00
124,454.00
124,400.00
260,416.67
25,500.00
23,200.00
39,000.00
221,000.00
23,400.00
2,470.00
594,986.67
59,498.67
654,485.33
654,400.00
300,000.00
25,500.00
360,000.00
39,000.00
221,000.00
23,400.00
2,470.00
971,370.00
97,137.00
1,068,507.00
1,068,500.00
78,125.00
216,000.00
170
3,600.00
19,500.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Tk. Kayu Setengah Terampil 1.5 Org 85,000.00
Kep. Tk. Kayu 0.2 Org 90,000.00
Mandor 0.02 Org 95,000.00
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
78,125.00
216,000.00
240,000.00
3,600.00
17,000.00
100,000.00
19,500.00
110,500.00
281,700.00
1,235.00
1,067,660.00
106,766.00
1,174,426.00
1,174,400.00
450,000.00
135,000.00
585,000.00
58,500.00
643,500.00
643,500.00
102,000.00
10,200.00
16,800.00
19,500.00
102,000.00
10,800.00
1,900.00
263,200.00
26,320.00
289,520.00
289,500.00
102,000.00
4,440.00
23,200.00
19,500.00
102,000.00
10,800.00
1,900.00
263,840.00
26,384.00
290,224.00
290,200.00
102,000.00
10,200.00
780,000.00
19,500.00
102,000.00
10,800.00
1,900.00
1,026,400.00
102,640.00
1,129,040.00
1,129,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Rangka Kayu Kamper 0.017 m3 6,000,000.00
Lem Putih Fox 0.3 Kg 14,800.00
List Kayu Profil 4 m1 240,000.00
Pekerja Setangah Terampil 0.3 Org 65,000.00
Tk. Kayu Terampil 1.2 Org 85,000.00
Kep. Tk. Kayu 0.12 Org 90,000.00
Mandor 0.02 Org 95,000.00
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
6,600,000.00
19,500.00
102,000.00
10,800.00
1,900.00
6,734,200.00
673,420.00
7,407,620.00
7,500,000.00
130,000.00
42,500.00
172,500.00
17,250.00
189,750.00
189,700.00
65,000.00
42,500.00
107,500.00
10,750.00
118,250.00
118,200.00
115,000.00
42,500.00
157,500.00
15,750.00
173,250.00
173,200.00
116,000.00
12,750.00
128,750.00
12,875.00
141,625.00
141,600.00
70,000.00
8,500.00
78,500.00
7,850.00
86,350.00
86,300.00
25,000.00
12,750.00
37,750.00
3,775.00
41,525.00
41,500.00
60,000.00
12,750.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
40,000.00
8,500.00
48,500.00
4,850.00
53,350.00
53,300.00
60,000.00
42,500.00
102,500.00
10,250.00
112,750.00
112,700.00
159,500.00
9,750.00
12,750.00
182,000.00
18,200.00
200,200.00
200,000.00
93,500.00
9,750.00
12,750.00
116,000.00
11,600.00
127,600.00
127,600.00
12,000.00
3,600.00
15,600.00
1,560.00
17,160.00
17,100.00
25,000.00
7,500.00
32,500.00
3,250.00
35,750.00
35,700.00
45,000.00
4,500.00
4,500.00
11,250.00
65,250.00
6,525.00
71,775.00
71,700.00
28,000.00
2,800.00
2,800.00
7,000.00
40,600.00
4,060.00
44,660.00
44,600.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
22,500.00
2,250.00
2,250.00
5,625.00
32,625.00
3,262.50
35,887.50
35,800.00
8,750.00
875
875
2,187.50
12,687.50
1,268.75
13,956.25
13,900.00
9,375.00
937.5
937.5
2,343.75
13,593.75
1,359.38
14,953.13
14,900.00
4,166.67
416.67
416.67
1,041.67
6,041.67
604.17
6,645.83
6,600.00
5,625.00
562.5
562.5
1,406.25
8,156.25
815.63
8,971.88
8,900.00
416.67
416.67
1,041.67
1,875.00
187.5
2,062.50
2,000.00
562.5
562.5
1,406.25
2,531.25
253.13
2,784.38
2,700.00
2,250.00
2,250.00
5,625.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
2,800.00
2,800.00
7,000.00
12,600.00
1,260.00
13,860.00
13,800.00
125,000.00
12,500.00
12,500.00
31,250.00
181,250.00
18,125.00
199,375.00
199,300.00
250,000.00
25,000.00
25,000.00
62,500.00
362,500.00
36,250.00
398,750.00
398,700.00
5,833.33
583.33
1,458.33
7,875.00
787.5
8,662.50
8,600.00
8,750.00
875
2,187.50
11,812.50
1,181.25
12,993.75
12,900.00
17,500.00
1,750.00
4,375.00
23,625.00
2,362.50
25,987.50
25,900.00
23,333.33
2,333.33
5,833.33
31,500.00
3,150.00
34,650.00
34,600.00
29,166.67
2,916.67
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Upah 0.25 Lot 29,166.67
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
35,000.00
3,500.00
8,750.00
47,250.00
4,725.00
51,975.00
51,900.00
46,666.67
4,666.67
11,666.67
63,000.00
6,300.00
69,300.00
69,300.00
70,000.00
7,000.00
17,500.00
94,500.00
9,450.00
103,950.00
103,900.00
93,333.33
9,333.33
23,333.33
126,000.00
12,600.00
138,600.00
138,600.00
116,666.67
11,666.67
29,166.67
157,500.00
15,750.00
173,250.00
173,200.00
140,000.00
14,000.00
35,000.00
189,000.00
18,900.00
207,900.00
207,900.00
1,325,000.00
65,000.00
127,500.00
13,500.00
4,750.00
1,535,750.00
153,575.00
1,689,325.00
1,689,300.00
250,000.00
65,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Tk. Batu Terampil 1.5 Org 85,000.00
Kep. Tk. Batu 0.15 Org 90,000.00
Mandor 0.05 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
175,000.00
65,000.00
127,500.00
13,500.00
4,750.00
385,750.00
38,575.00
424,325.00
424,300.00
900,000.00
123,250.00
13,500.00
9,500.00
1,046,250.00
104,625.00
1,150,875.00
1,150,800.00
700,000.00
123,250.00
13,500.00
9,500.00
846,250.00
84,625.00
930,875.00
930,800.00
250,000.00
123,250.00
13,500.00
9,500.00
396,250.00
39,625.00
435,875.00
435,800.00
25,000.00
2,500.00
6,250.00
33,750.00
3,375.00
37,125.00
37,100.00
75,000.00
7,500.00
18,750.00
101,250.00
10,125.00
111,375.00
111,300.00
150,000.00
15,000.00
37,500.00
202,500.00
20,250.00
222,750.00
222,700.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
175,000.00
123,250.00
13,500.00
9,500.00
321,250.00
32,125.00
353,375.00
353,300.00
250,000.00
123,250.00
13,500.00
9,500.00
396,250.00
39,625.00
435,875.00
435,800.00
252,000.00
65,000.00
127,500.00
13,500.00
4,750.00
462,750.00
46,275.00
509,025.00
509,000.00
975,000.00
65,000.00
127,500.00
13,500.00
4,750.00
1,185,750.00
118,575.00
1,304,325.00
1,304,300.00
350,000.00
35,000.00
87,500.00
472,500.00
47,250.00
519,750.00
519,700.00
350,000.00
30,000.00
79,200.00
9,000.00
24,000.00
91,350.00
188,500.00
86,700.00
9,180.00
14,250.00
882,180.00
88,218.00
970,398.00
970,300.00
62,500.00
2,250.00
6,500.00
8,500.00
900
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Mandor 0.005 org 95,000.00
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
A 164 1 M3 PEK. GORDING & KUDA - KUDA KAYU HUTAN KLAS III
Balok Kayu Hutan Klas III 1.1 m3 2,400,000.00
Paku 8 s/d 12 cm 2.2 kg 15,000.00
Pekerja 2 org 65,000.00
Tukang kayu 4.5 org 85,000.00
Kepala tukang kayu 0.45 org 90,000.00
Mandor 0.1 org 95,000.00
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
A 165 1 M2 PAS. KASO + RENG, ATAP ASBES GELOMBANG ( SNI. Edisi Rev. 2002 )
Kayu Hutan Klas III, Balok 5/7 0.0165 m3 2,400,000.00
Paku Biasa 2" - 5" 0.2 Kg 15,000.00
Pekerja Setengah Terampil 0.12 Org 65,000.00
Tk. Kayu Terampil 0.12 Org 85,000.00
Kep. Tk. Kayu 0.012 Org 90,000.00
Mandor 0.006 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
A 166 1 M2 PASANG ATAP ASBES GELOMBANG, 92 x 250 x 0,5 CM ( SNI. Edisi Rev. 2002 )
Asbes Gelombang 0.5 Lbr 55,000.00
Paku Pancing 2 Kg 30,500.00
Pekerja Setengah Terampil 0.14 Org 65,000.00
Tk. Kayu Terampil 0.075 Org 85,000.00
Kep. Tk. Kayu 0.08 Org 90,000.00
Mandor 0.08 Org 95,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
28,800.00
2,250.00
6,500.00
8,500.00
900
475
47,425.00
4,742.50
52,167.50
52,100.00
5,729,166.67
33,000.00
130,000.00
382,500.00
40,500.00
9,500.00
6,324,666.67
632,466.67
6,957,133.33
6,957,100.00
2,640,000.00
33,000.00
130,000.00
382,500.00
40,500.00
9,500.00
3,235,500.00
323,550.00
3,559,050.00
3,559,000.00
39,600.00
3,000.00
7,800.00
10,200.00
1,080.00
570
62,250.00
6,225.00
68,475.00
68,400.00
27,500.00
61,000.00
9,100.00
6,375.00
7,200.00
7,600.00
118,775.00
11,877.50
130,652.50
130,600.00
26,400.00
750
7,150.00
18,700.00
1,980.00
475
55,455.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Keuntungan Max.
Jumlah
Dibulatkan
A 170 1 M' PASANG TALANG DATAR, SENG BJLS 30 ( SNI. Edisi Rev. 2002 )
JUMLAH (Rp.)
6=3x5
5,545.50
61,000.50
61,000.00
31,250.00
2,250.00
6,500.00
8,500.00
900
475
49,875.00
4,987.50
54,862.50
54,800.00
18,750.00
750
7,150.00
18,700.00
1,980.00
475
47,805.00
4,780.50
52,585.50
52,500.00
76,560.00
750
7,150.00
18,700.00
1,980.00
475
105,615.00
10,561.50
116,176.50
116,100.00
165
3,250.00
9,350.00
19,800.00
2,090.00
34,655.00
3,465.50
38,120.50
38,100.00
79,000.00
7,900.00
86,900.00
87,000.00
277,900.00
8,650.00
286,550.00
285,000.00
81,000.00
8,100.00
89,100.00
90,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Seng Plat BJLS 30 0.5 lbr 35,000.00
Paku biasa 1/2" - 1" 0.015 Kg 18,000.00
Kayu Berneo, Papan 0.0096 m3 6,000,000.00
Flincote / Meni Besi 0.25 Kg 22,000.00
Pekerja 0.15 org 65,000.00
Tukang Kayu 0.4 org 85,000.00
Kepala Tukang Kayu 0.025 org 90,000.00
Mandor 0.0013 org 95,000.00
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
A 171 1 M' PASANG TALANG MIRING, SENG BJLS 30 ( SNI. Edisi Rev. 2002 )
Seng Plat BJLS 30 0.3 lbr 35,000.00
Paku biasa 1/2" - 1" 0.1 Kg 18,000.00
Kayu Berneo, Papan 0.019 m3 6,000,000.00
Besi Strip 0.5 Kg 6,050.00
Pekerja 0.15 org 65,000.00
Tukang Kayu 0.25 org 85,000.00
Kepala Tukang Kayu 0.025 org 90,000.00
Mandor 0.013 org 95,000.00
Jumlah
Keuntungan Max.
Jumlah
Dibulatkan
10,500.00
1,800.00
114,000.00
3,025.00
9,750.00
21,250.00
2,250.00
1,235.00
163,810.00
16,381.00
180,191.00
180,100.00
20,000.00
60,000.00
10,150.00
80,000.00
40,000.00
5,000.00
50,000.00
265,150.00
26,515.00
291,665.00
291,600.00
99,750.00
61,000.00
9,100.00
5,695.00
630
665
176,840.00
17,684.00
194,524.00
194,500.00
9,750.00
6,375.00
720
760
17,605.00
1,760.50
19,365.50
19,300.00
36,000.00
9,750.00
12,750.00
900
475
59,875.00
5,987.50
65,862.50
65,800.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Bubung Morando 4 Bh 9,600.00
PC 50 Kg 0.134 Zak 66,000.00
Pasir Pasang 0.21 m3 160,000.00
Pekerja Setengah Terampil 0.15 Org 65,000.00
Tk. Batu Terampil 0.2 Org 85,000.00
Kep. Tk. Batu 0.01 Org 90,000.00
Mandor 0.005 Org 95,000.00
Peralatan 0.065 Lot 80,844.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
36,000.00
9,750.00
12,750.00
900
475
59,875.00
5,987.50
65,862.50
65,800.00
38,400.00
8,844.00
33,600.00
9,750.00
17,000.00
900
475
5,254.86
114,223.86
11,422.39
125,646.25
125,600.00
120,000.00
12,000.00
3,000.00
135,000.00
13,500.00
148,500.00
148,500.00
60,000.00
6,000.00
1,500.00
67,500.00
6,750.00
74,250.00
74,200.00
86,275.00
8,627.50
2,156.88
97,059.38
9,705.94
106,765.31
106,700.00
12,600.00
3,900.00
340
90
19
1,575.00
18,524.00
1,852.40
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Jumlah
Dibulatkan
1 KG
Besi IWF ex Japan kg 1.05 15,000.00
Kawat las kg 0.025 43,000.00
Total Harga
Jumlah
Dibulatkan
1,720.00
129
72
26
170
180
95
598
2,990.00
299
3,289.00
3,200.00
1,300.00
425
90
47.5
1,862.50
3,725.00
372.5
4,097.50
4,000.00
15,750.00
1,075.00
340
301
3,900.00
340
360
190
22,256.00
22,256.00
22,200.00
14,700.00
2,150.00
425
326.8
3,250.00
850
900
475
23,076.80
2,307.68
25,384.48
25,000.00
48,445.60
1,035.00
3,750.00
2,500.00
2,500.00
14,557.65
72,788.25
7,278.83
80,067.08
80,000.00
92,386.35
1,035.00
5,625.00
2,500.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Inbow Dus 1 Bh 2,500.00
Upah 0.25 Lot 104,046.35
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
15,000.00
1,500.00
3,750.00
20,250.00
2,025.00
22,275.00
22,200.00
15,000.00
1,500.00
3,000.00
19,500.00
1,950.00
21,450.00
21,400.00
25,000.00
2,500.00
5,000.00
32,500.00
3,250.00
35,750.00
35,700.00
160,000.00
100
32,000.00
192,100.00
19,210.00
211,310.00
211,300.00
30,000.00
100
6,000.00
36,100.00
3,610.00
39,710.00
39,700.00
34,000.00
100
6,800.00
40,900.00
4,090.00
44,990.00
44,900.00
85,000.00
100
17,000.00
102,100.00
10,210.00
112,310.00
112,300.00
140,000.00
100
28,000.00
168,100.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Keuntungan Max
Jumlah
Dibulatkan
15,000.00
100
3,000.00
18,100.00
1,810.00
19,910.00
19,900.00
250,000.00
150,000.00
75,000.00
50,000.00
120,000.00
600,000.00
220,000.00
60,000.00
105,000.00
120,000.00
90,000.00
200,000.00
50,000.00
2,090,000.00
209,000.00
2,299,000.00
2,299,000.00
200,000.00
50,000.00
35,000.00
540,000.00
160,000.00
30,000.00
150,000.00
50,000.00
1,215,000.00
121,500.00
1,336,500.00
1,336,500.00
75,000.00
7,500.00
15,000.00
97,500.00
9,750.00
107,250.00
107,200.00
1,250,000.00
125,000.00
250,000.00
1,625,000.00
162,500.00
1,787,500.00
1,787,500.00
850,000.00
85,000.00
170,000.00
1,105,000.00
110,500.00
1,215,500.00
1,215,500.00
750,000.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Alat Bantu 0.1 Lot 750,000.00
Upah 0.2 Lot 750,000.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
650,000.00
65,000.00
130,000.00
845,000.00
84,500.00
929,500.00
929,500.00
76,000.00
4,750,000.00
100,000.00
7,600.00
15,200.00
4,948,800.00
494,880.00
5,443,680.00
5,443,600.00
11,610.00
40,000.00
154,017.50
41,125.50
246,753.00
24,675.30
271,428.30
271,400.00
11,610.00
40,000.00
77,008.75
5,000.00
133,618.75
13,361.88
146,980.63
146,900.00
23,220.00
44,000.00
6,893.00
25,939.55
100,052.55
10,005.26
110,057.81
110,000.00
58,000.00
17,000.00
16,250.00
42,500.00
2,250.00
285
7,500.00
143,785.00
14,378.50
158,163.50
158,100.00
20,000.00
1,400.00
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Adukan Spesi Sambungan 0.4 m2 141,680.00
Upah 0.25 Lot 78,072.00
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
189,000.00
15,510.00
5,600.00
40,300.00
29,750.00
3,150.00
2,850.00
286,160.00
28,616.00
314,776.00
314,700.00
105,000.00
15,510.00
5,600.00
40,300.00
29,750.00
3,150.00
2,850.00
202,160.00
20,216.00
222,376.00
222,300.00
115,500.00
15,510.00
5,600.00
40,300.00
29,750.00
3,150.00
2,850.00
212,660.00
21,266.00
233,926.00
233,900.00
115,500.00
15,510.00
5,600.00
40,300.00
29,750.00
3,150.00
2,850.00
212,660.00
21,266.00
233,926.00
233,900.00
372,375.00
67,276.65
17,103.98
3,850,437.50
1,098,259.17
365,400.00
279,281.25
450,000.00
218,750.00
243,600.00
403,837.50
25,000.00
7,391,321.04
739,132.10
ANALISA HARGA SATUAN PEKERJAAN
AHSP
NO URAIAN KOEF. SAT. HARGA (Rp.)
1 2 3 4 5
Jumlah
Dibulatkan
MAWARDIANSYAH KONSULTAN
JUMLAH (Rp.)
6=3x5
8,130,453.15
8,130,400.00
408.5
430
215
105
63
12,019.00
365.5
23,700.00
137.46
6,700.00
4,020.00
48,163.46
4,816.35
52,979.81
52,900.00
36,150.00
950
37,100.00
3,710.00
40,810.00
40,000.00
DIBUAT
MAWARDIANSYAH KONSULTAN