ANALISA HARGA SATUAN

NO. ITEM/JENIS SATUAN

I PEKERJAAN GALIAN DAN PONDASI
1 PEKERJAAN PONDASI BT KALI 1:4
PEKERJA OH
TUKANG BATU OH
KEPALA TUKANG OH
MANDOR OH
Kayu kelas III kg
Paku 5 cm – 12 cm kg
Minyak bekisting Liter
Besi beton polos kg
Kawat beton kg
Semen Portland kg
Pasir Beton m3
Kerikil m3

SUBTOTAL I

II PEKERJAAN STRUKTUR BETON

1 Membuat kolom beton bertulang (150 kg besi + bekisting) 80x80
Pekerja OH
Tukang batu OH
Tukang kayu OH
Tukang besi OH
Kepala tukang OH
Mandor OH
Kayu kelas III m3
Paku 5 cm – 12cm kg
Minyak bekisting Liter
Besi beton polos kg
Kawat beton kg
Semen Portland kg
Pasir Beton m3
Kerikil m3
Kayu kelas II balok m3
Plywood 9 mm Lbr
Dolken kayu ïï(8-10) cm, panj4 m Btg

SUBTOTAL II

III PEKERJAAN ARSITEKTUR

A PEKERJAAN PASANGAN DAN PLESTERAN
 1 PAS. DINDING PAPAN KAYU
Pekerja OH
Tukang kayu OH
Kepala tukang OH
Mandor OH
Kayu Papan Meranti 2×20 m3
Paku 5 cm – 12cm kg
Kayu Balok Meranti 8x15 Btg

SUBTOTAL III-A

B PEKERJAAN FINISHING LANTAI

1 PAS. LANTAI TERASO UBIN 40X40
PEKERJA OH
TUKANG BATU OH
KEPALA TUKANG OH
MANDOR OH
UBIN TERASO m2
PORTLAND CEMENT kg
PASIR PASANG kg
SEMEN WARNA kg

SUBTOTAL III-B

C PEKERJAAN KUSEN, PINTU, JENDELA DAN ACCESSORIES

1 Pas. Kusen Pintu/Jendela (Kamper Samarinda)
Pekerja OH
Tukang kayu OH
Kepala tukang OH
Mandor OH
Kayu Papan Kamper Samarinda Lbr
Paku 5 cm – 12cm kg

SUBTOTAL III-C
KOEFISIEN HARGA SATUAN JUMLAH HARGA SATUAN

1.5 Rp 99,000.00 Rp 148,500.00

0.75 Rp 122,000.00 Rp 91,500.00
0.075 Rp 140,000.00 Rp 10,500.00
0.075 Rp 158,000.00 Rp 11,850.00
0.2 Rp 150,000.00 Rp 30,000.00
1.5 Rp 36,000.00 Rp 54,000.00
0.4 Rp 20,000.00 Rp 8,000.00
157.500 Rp 20,000.00 Rp 3,150,000.00
2.250 Rp 16,000.00 Rp 36,000.00
336.000 Rp 57,000.00 Rp 19,152,000.00
0.591 Rp 210,000.00 Rp 124,110.00
0.750 Rp 205,000.00 Rp 153,750.00

Rp 3,540,350.00

5.300 Rp 42,000.00 Rp 222,600.00

0.275 Rp 100,000.00 Rp 27,500.00
1.300 Rp 122,000.00 Rp 158,600.00
1.050 Rp 122,000.00 Rp 128,100.00
0.265 Rp 75,000.00 Rp 19,875.00
0.265 Rp 80,000.00 Rp 21,200.00
0.320 Rp 39,000.00 Rp 12,480.00
3.200 Rp 36,000.00 Rp 115,200.00
1.600 Rp 20,000.00 Rp 32,000.00
157.500 Rp 20,000.00 Rp 3,150,000.00
2.250 Rp 16,000.00 Rp 2,520,000.00
336.000 Rp 57,000.00 Rp 128,250.00
0.591 Rp 210,000.00 Rp 124,110.00
0.750 Rp 205,000.00 Rp 153,750.00
0.120 Rp 1,600,000.00 Rp 192,000.00
2.800 Rp 98,000.00 Rp 274,400.00
3.200 Rp 22,000.00 Rp 70,400.00

Rp 7,350,465.00
1.000 Rp 42,000.00 Rp 42,000.00
2.500 Rp 65,000.00 Rp 162,500.00
0.250 Rp 75,000.00 Rp 18,750.00
0.050 Rp 80,000.00 Rp 4,000.00
1.200 Rp 3,250,000.00 Rp 3,900,000.00
0.0500 Rp 17,000.00 Rp 850.00
0.200 Rp 130,000.00 Rp 26,000.00

Rp 4,154,100.00

0.250 Rp 99,000.00 Rp 24,750.00

0.125 Rp 122,000.00 Rp 15,250.00
0.013 Rp 140,000.00 Rp 1,820.00
0.013 Rp 158,000.00 Rp 2,054.00
6.630 Rp 175,000.00 Rp 1,160,250.00
9.800 Rp 61,000.00 Rp 597,800.00
0.045 Rp 75,000.00 Rp 3,375.00
1.300 Rp 60,000.00 Rp 78,000.00

Rp 1,883,299.00

1.000 Rp 42,000.00 Rp 42,000.00

2.500 Rp 65,000.00 Rp 162,500.00
0.250 Rp 75,000.00 Rp 18,750.00
0.050 Rp 80,000.00 Rp 4,000.00
0.0400 Rp 8,633,700.00 Rp 345,348.00
0.0500 Rp 17,000.00 Rp 850.00

Rp 573,448.00