Analisa Harga Satuan (Student Version)

ANALISA HARGA SATUANPROJECT : N

LOCATION : Jl.

MAIN CONTRACTOR : PT

MATERIAL UPAH ALAT MATERIAL UPAH ALAT TOTAL

(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)

A PEKERJAAN STRUKTUR

1 PASIR URUG

Pasir urug m3 1.2 179,200 215,040 - - 215,040

Alat bantu kg 1 5,000 - - 5,000 5,000

Upah kg 1 39,900 - 39,900 - 39,900

TOTAL 215,040 39,900 5,000 259,940

2 LANTAI KERJA

Beton B0 & waste m3 1.06 565,600 599,536 - - 599,536

Tip sopir readymixed m3 1 2,500 - 2,500 - 2,500

Peralatan kecil kg 1 5,000 - - 5,000 5,000

Upah kg 1 79,800 79,800 - 79,800

TOTAL 599,536 82,300 5,000 686,836

3 PASANGAN BATU KALI

Batu kali m3 1.3 134,400 174,720 - - 174,720

Semen m3 4.8 61,600 295,680 - - 295,680

Pasir m3 0.4 235,200 94,080 - - 94,080

Peralatan kecil kg 1 5,000 - - 5,000 5,000

Upah kg 1 62,700 62,700 - 62,700

TOTAL 564,480 62,700 5,000 632,180

4 BESI BETON STRUKTUR

Besi beton & waste kg 1.03 7,484 7,708 - - 7,708

Kawat beton kg 0.015 15,120 227 - - 227

Beton decking buah 0.125 200 25 - - 25

Bar bender & cutter kg 1 67 - - 67 67

Upah kg 1 513 - 513 - 513

TOTAL 7,960 513 67 8,540

5 BESI BETON UNTUK KOLOM PRAKTIS

Besi beton & waste kg 1.03 7,484 7,708 - - 7,708

Kawat beton kg 0.02 15,120 302 - - 302

Bar bender & cutter kg 1 67 - - 67 67

HARGA SATUAN JUMLAH

NO ITEM PEKERJAAN SAT VOLUME



HARGA SATUAN JUMLAH


Upah kg 1 masuk di kolom praktis - - -

TOTAL 8,011 - 67 8,077

6 Wiremesh M-6 ex. Lionmesh

Wiremesh lembar 0.107448107 284,038 30,519 - - 30,519

Spacer (kaki ayam) kg 1.5345 7,960 1,013 67 12,215 1,554 102 13,871

Kawat beton kg 0.02 15,120 302 - - 302

Gunting besi m2 1 67 - - 67 67

Upah m2 1 10,260 10,260 - 10,260

TOTAL 43,036 11,814 169 55,020

7 BETON K-300 FLY ASH

Beton dan waste m3 1.05 666,400 699,720 - - 699,720

Tip sopir ready mix m3 1 2,500 - 2,500 - 2,500

Pompa beton m3 1 25,000 - - 25,000 25,000

Vibrator m3 1 5,000 - - 5,000 5,000

Peralatan kecil m3 1 5,000 - - 5,000 5,000

Upah m3 1 55,000 - 55,000 - 55,000

TOTAL 699,720 57,500 35,000 792,220

8 BETON K-300 NON FLY ASH

Beton dan waste m3 1.05 716,800 752,640 - - 752,640


Pompa beton m3 1 25,000 - - 25,000 25,000

Vibrator m3 1 5,000 - - 5,000 5,000


Upah m3 1 55,000 - 55,000 - 55,000

TOTAL 752,640 57,500 35,000 845,140


Beton dan waste m3 1.05 739,200 776,160 - - 776,160


Pompa beton m3 1 25,000 - - 25,000 25,000

Vibrator m3 1 5,000 - - 5,000 5,000


Upah m3 1 55,000 - 55,000 - 55,000

TOTAL 776,160 57,500 35,000 868,660

10 BETON K-400 NON FLY ASH

Beton dan waste m3 1.05 789,600 829,080 - - 829,080


Pompa beton m3 1 25,000 - - 25,000 25,000

Vibrator m3 1 5,000 - - 5,000 5,000




HARGA SATUAN JUMLAH


Upah m3 1 29,640 - 29,640 - 29,640

TOTAL 829,080 32,140 35,000 896,220

11 BETON K-450 NFA

Beton dan waste m3 1.05 767,200 805,560 - - 805,560


Pompa beton m3 1 25,000 - - 25,000 25,000

Vibrator m3 1 5,000 - - 5,000 5,000


Upah m3 1 29,640 - 29,640 - 29,640

TOTAL 805,560 32,140 35,000 872,700


Beton dan waste m3 1.05 - - - -


Pompa beton m3 1 25,000 - - 25,000 25,000

Vibrator m3 1 5,000 - - 5,000 5,000


Upah m3 1 29,640 - 29,640 - 29,640

TOTAL - 32,140 35,000 67,140

13 BETON K-450

Beton dan waste m3 1.05 - - - -


Pompa beton m3 1 25,000 - - 25,000 25,000

Vibrator m3 1 5,000 - - 5,000 5,000


Upah m3 1 29,640 - 29,640 - 29,640

TOTAL - 32,140 35,000 67,140

14 BETON SITEMIX (untuk kolom/balok praktis)

Semen (@ 50 kg/zak) zak 6 61,600 369,600 - - 369,600

Pasir m3 0.433333333 210,000 91,000 - - 91,000

Split m3 0.7 201,600 141,120 - - 141,120


Upah m3 1 199,500 - 199,500 - 199,500

TOTAL 601,720 199,500 10,000 811,220

15 BEKISTING BATU BATA

Batu bata buah 90 482 43,344 - - 43,344

Semen zak 0.378888889 61,600 23,340 - - 23,340

Pasir pasang m3 0.036111111 235,200 8,493 - - 8,493

Upah m2 1 15,960 - 15,960 - 15,960



HARGA SATUAN JUMLAH


TOTAL 75,177 15,960 - 91,137

16 BEKISTING PELAT

Beton sitemix m3 1 - - - - - -

Besi beton 4 D 8 kg 172.8 - 79,800 - - 13,789,440 - 13,789,440

Besi beton begel D6-200 kg 53.28 - 79,800 - - 4,251,744 - 4,251,744

Bekisting m2 20 12,000 240,000 - - 240,000

Upah m3 1 2,736,000 - 2,736,000 - 2,736,000

TOTAL 240,000 20,777,184 - 21,017,184

17 BEKISTING BALOK

Batu bata buah 90 - - - - -

Semen zak 0.5425 #REF! #REF! - - #REF!

Pasir pasang m3 0.0325 - - - - -

Kolom praktis m' 0.9 2,400 207,772 - 2,160 186,995 - 189,155

Upah m2 1 27,360 - 27,360 - 27,360

TOTAL #REF! 214,355 - #REF!

18 BEKISTING KOLOM

Beton sitemix m3 1 601,720 10,000 601,720 - 10,000 611,720

Besi beton 4 D 8 kg 172.8 8,011 - 67 1,384,222 - 11,520 1,395,742

Besi beton begel D6-200 kg 53.28 8,011 - 67 426,802 - 3,552 430,354

Bekisting m2 20 12,000 240,000 - - 240,000

Upah m3 1 1,824,000 - 1,824,000 - 1,824,000

TOTAL 2,652,744 1,824,000 25,072 4,501,816

19 BEKISTING DINDING/SHEAR WALL

Batu bata buah 90 482 43,344 - - 43,344

Semen zak 0.5425 #REF! #REF! - - #REF!

Pasir pasang m3 0.0325 201,600 6,552 - - 6,552

Kolom praktis m' 0.9 26,527 18,240 251 23,875 16,416 226 40,516

Upah m2 1 16,644 - 16,644 - 16,644

TOTAL #REF! 33,060 226 #REF!

20 BAJA (KONSTRUKSI) WF

Baja WF kg 1.08 8,400 9,072 - - 9,072

Consumable material LS 1 1,000 1,000 - - 1,000

Zincromate kg tidak termasuk

Peralatan kecil LS 1 200 - - 200 200

Upah kg 1 1,710 - 1,710 - 1,710

TOTAL 10,072 1,710 200 11,982

21 BAJA (KONSTRUKSI) PELAT



HARGA SATUAN JUMLAH


Baja pelat kg 1.1 8,736 9,610 - - 9,610




Upah kg 1 1,824 - 1,824 - 1,824

TOTAL 10,610 1,824 200 12,634

22 BAJA (KONSTRUKSI) CNP ATAU SIKU

Baja CNP atau Siku kg 1.08 8,736 9,435 - - 9,435




Upah kg 1 1,938 - 1,938 - 1,938

TOTAL 10,435 1,938 200 12,573

23 BAJA (KONSTRUKSI) PIPA

Baja CNP atau Siku kg 1.12 9,632 10,788 - - 10,788




Upah kg 1 1,938 - 1,938 - 1,938

TOTAL 11,988 1,938 200 14,126

24 KOLOM/BALOK PRAKTIS

Beton sitemix m3 1 601,720 10,000 601,720 - 10,000 611,720

Besi beton 4 D 8 kg 172.8 8,011 - 67 1,384,222 - 11,520 1,395,742

Besi beton begel D6-200 kg 53.28 8,011 - 67 426,802 - 3,552 430,354

Bekisting m2 20 12,000 240,000 - - 240,000

Upah m3 1 1,824,000 - 1,824,000 - 1,824,000

TOTAL 2,652,744 1,824,000 25,072 4,501,816

23 PASANGAN BATU BATA, mortar 1:3 (TANPA KOLOM/BALOK PRAKTIS)

Batu bata buah 90 482 43,344 - - 43,344

Semen zak 0.5425 61,600 33,418 - - 33,418

Pasir pasang m3 0.0325 235,200 7,644 - - 7,644

Upah m2 1 16,644 - 16,644 - 16,644

TOTAL 84,406 16,644 - 101,050

24 PASANGAN BATU BATA, mortar 1:5 (TANPA KOLOM/BALOK PRAKTIS)

Batu bata buah 90 482 43,344 - - 43,344

Semen zak 0.378888889 61,600 23,340 - - 23,340

Pasir pasang m3 0.036111111 235,200 8,493 - - 8,493

Upah m2 1 16,644 - 16,644 - 16,644



HARGA SATUAN JUMLAH


TOTAL 75,177 16,644 - 91,821

25 PASANGAN BATU BATA, mortar 1:3

Batu bata buah 90 482 43,344 - - 43,344

Semen zak 0.5425 61,600 33,418 - - 33,418

Pasir pasang m3 0.0325 201,600 6,552 - - 6,552

Kolom praktis m' 0.9 26,527 18,240 251 23,875 16,416 226 40,516

Upah m2 1 16,644 - 16,644 - 16,644

TOTAL 107,189 33,060 226 140,474

26 PASANGAN BATU BATA, mortar 1:5

Batu bata buah 90 482 43,344 - - 43,344

Semen zak 0.378888889 61,600 23,340 - - 23,340

Pasir pasang m3 0.036111111 235,200 8,493 - - 8,493

Kolom praktis m' 0.9 26,527 18,240 251 23,875 16,416 226 40,516

Upah m2 1 16,644 - 16,644 - 16,644

TOTAL 99,052 33,060 226 132,337

27 PASANGAN BATA RINGAN, tebal 10 cm

Bata ringan m3 0.11 862,400 94,864 - - 94,864

Thin bed TB 50 kg 6 1,288 7,728 - - 7,728

Kolom praktis m' 0.9 26,527 18,240 251 23,875 16,416 226 40,516


Upah m2 1 15,390 - 15,390 - 15,390

TOTAL 126,467 31,806 2,226 160,498

28 PLASTER INTERIOR (semen : pasir = 1:3), tebal 1,5 cm

Semen zak 0.25575 61,600 15,754 - - 15,754

Pasir bangka m3 0.01575 235,200 3,704 - - 3,704


Upah m2 1 17,100 - 17,100 - 17,100

TOTAL 19,459 17,100 1,000 37,559

29 PLASTER INTERIOR (semen : pasir = 1:5), tebal 1,5 cm

Semen zak 0.1705 61,600 10,503 - - 10,503

Pasir bangka m3 0.0175 235,200 4,116 - - 4,116


Upah m2 1 17,100 - 17,100 - 17,100

TOTAL 14,619 17,100 1,000 32,719

30 PLASTER EXTERIOR (semen : pasir = 1:5), tebal 1,5 cm

Semen zak 0.1705 61,600 10,503 - - 10,503

Pasir bangka m3 0.0175 235,200 4,116 - - 4,116



HARGA SATUAN JUMLAH



Upah m2 1 18,240 - 18,240 - 18,240

TOTAL 14,619 18,240 1,000 33,859

31 ACIAN (DENGAN SEMEN)

Semen zak 0.1 61,600 6,160 - - 6,160

Peralatan kecil m2 1 500 - - 500 500

Upah m2 1 14,250 - 14,250 - 14,250

TOTAL 6,160 14,250 500 20,910

32 PLASTER INTERIOR (dengan readymixed mortar), tebal 1,5 cm

Uzin plaster kg 45 605 27,216 - - 27,216

Skim coat SC-100 kg 4 1,848 7,392 - - 7,392


Upah m2 1 31,350 - 31,350 - 31,350

TOTAL 34,608 31,350 1,000 66,958

33 PLASTER INTERIOR DINDING BETON (dengan readymixed mortar), tebal 1,5 cm

Uzin plaster kg 45 605 27,216 - - 27,216

Bonding agent liter 0.333333333 24,640 8,213 - - 8,213

Skim coat SC-100 kg 4 1,848 7,392 - - 7,392


Upah (tmk cheeping) m2 1 34,200 - 34,200 - 34,200

TOTAL 42,821 34,200 1,000 78,021

34 PLASTER EXTERIOR (dengan readymixed mortar), tebal 1,5 cm

Uzin plaster kg 45 605 27,216 - - 27,216

Skim coat SC-100 kg 4 1,848 7,392 - - 7,392


Upah m2 1 35,340 - 35,340 - 35,340

TOTAL 34,608 35,340 1,000 70,948

35 ACIAN (langsung, tanpa plester, RENDER)

Render kg 10 1,344 13,440 - - 13,440


Upah m2 1 14,250 - 14,250 - 14,250

TOTAL 13,440 14,250 1,000 28,690

36 ACIAN BETON (SKIM COAT)

Skim coat SC-100 kg 6 1,848 11,088 - - 11,088


Upah m2 1 15,504 - 15,504 - 15,504

TOTAL 11,088 15,504 1,200 27,792



HARGA SATUAN JUMLAH


37 INTERIOR PAINTING

- Cat interior ex. Dulux peil 0.014 838,858 11,744 - - 11,744

- Plamir peil 0.005 280,000 1,400 - - 1,400

- Material's support Ls 1.000 400 400 - - 400

- Scafolding Ls 1.000 1,000 - 1,000 - 1,000

- Upah m2 1.000 5,130 - - 5,130 5,130

13,544 1,000 5,130 19,674

38 EXTERIOR PAINTING

- Cat Duluxe wheathershield peil 0.014 1,323,605 18,530 - - 18,530

- Plamir kaleng 0.003 280,000 840 - - 840


- Scafolding Ls 1.000 2,200 - 2,200 - 2,200

- Upah m2 1.000 5,700 - - 5,700 5,700

19,770 2,200 5,700 27,670

39 INTERIOR PAINTING (ELASTOMERIC)

- Cat interior ex. Dulux elastomeric peil 0.014 1,587,600 22,226 - - 22,226

- Plamir peil 0.005 - - - - -


- Scafolding Ls 1.000 1,000 - 1,000 - 1,000

- Upah m2 1.000 5,130 - - 5,130 5,130

22,526 1,000 5,130 28,656

40 INTERIOR OIL PAINTING

- Cat oil based ex. Dulux liter 0.500 37,296 18,648 - - 18,648

- Thinner liter 0.050 24,640 1,232 - - 1,232


- Upah m2 1.000 6,840 - - 6,840 6,840

20,180 - 6,840 27,020

41 SKIRTING OIL PAINTING

- Cat oil based ex. Dulux liter 0.050 37,296 1,865 - - 1,865

- Thinner liter 0.001 24,640 12 - - 12


- Upah m2 1.000 3,990 - - 3,990 3,990

2,177 - 3,990 6,167

42 WATER PROOFING, ACRYLIC BASED - COATING APPLICATION, PER M2

- Water proofing, acrylic based liter 0.600 50,400 30,240 - - 30,240

- Primer coat liter 0.350 24,640 8,624 - - 8,624




HARGA SATUAN JUMLAH


- Alat bantu Ls 1.000 2,500 - - 2,500 2,500

- Upah m2 1.000 13,680 - - 13,680 13,680

39,164 - 16,180 55,344

42 FLOOR HARDENER

- Floor hardener natural kg 5.500 1,512 8,316 - - 8,316

- Relat / kepala cor (leveling) LS 1.000 2,000 - - 2,000 2,000

- Trowel machine LS 1.000 1,200 - - 1,200 1,200

- Material 's support Ls 1.000 500 - - 500 500

- Upah m2 1.000 7,980 - 7,980 - 7,980

8,316 7,980 3,700 19,996

43 SCREEDING, T = 5 CM, PER M2

- Semen zak 0.300 61,600 18,480 - - 18,480

- Pasir m3 0.065 235,200 15,288 - - 15,288

- Trowel machine LS 1.000 1,200 - - 1,200 1,200

- Material 's support Ls 1.000 500 - - 500 500

- Upah m2 1.000 15,960 - 15,960 - 15,960

33,768 15,960 1,700 51,428

43 CERAMIC TILE FOR FLOOR, SIZE 600MMx600MM PER M2

- Ceramic tile size 600x600mm ex. Indogress m2 1.100 106,400 117,040 - - 117,040

- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741

- Bond floor ex. UZIN kg 10.000 1,926 19,264 - - 19,264

- Tile Grout ex. UZIN kg 0.450 6,720 3,024 - - 3,024

- Material 's support Ls 1.000 2,500 - 2,500 - 2,500

- Upah m2 1.000 25,080 - - 25,080 25,080

169,299 2,500 25,080 196,879

44 CERAMIC TILE FOR FLOOR, SIZE 600MMx600MM INCLUDED STEP NOSING PER M2

- Ceramic tile size 600x600mm ex. Indogress m2 1.100 106,400 117,040 - - 117,040

- Ceramic tile for step nosing m' 3.333 6,000 20,000 - - 20,000

- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741




- Upah pasang step nosing m' 3.333 27,360 - - 91,200 91,200

- Upah pasang keramik m2 1.000 27,360 - - 27,360 27,360

189,299 2,500 118,560 310,359

45 SKIRTING, SIZE 100MMx600MM PER M2



HARGA SATUAN JUMLAH


- Ceramic tile size 600x600mm ex. China m2 0.110 80,640 8,870 - - 8,870

- Pasir m3 0.008 235,200 1,835 - - 1,835

- Semen zak 0.043 61,600 2,661 - - 2,661


- Tile Grout ex. UZIN kg 0.045 6,720 302 - - 302


- Finishing tali air m' 1.000 13,680 - - 13,680 13,680

- Upah m' 1.000 15,960 - - 15,960 15,960

15,691 1,000 29,640 46,331

46 SKIRTING, SIZE 100MMx400MM PER M2

- Ceramic tile size 200x400mm ex. Roman m2 0.220 71,590 15,750 - - 15,750

- Pasir m3 0.008 235,200 1,835 - - 1,835

- Semen zak 0.043 61,600 2,661 - - 2,661




- Finishing tali air m' 1.000 13,680 - - 13,680 13,680

- Upah m' 1.000 15,960 - - 15,960 15,960

22,571 1,000 29,640 53,211



- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741




- Upah m2 1.000 27,360 - - 27,360 27,360

146,162 2,500 27,360 176,022



- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741

- Uzin Bond ex. UZIN kg 10.000 1,926 19,264 - - 19,264



- Upah m2 1.000 27,360 - - 27,360 27,360

121,744 2,500 27,360 151,604

49 CERAMIC TILE FOR FLOOR, SIZE 200MMx400MM PER M2 (warna GELAP)




HARGA SATUAN JUMLAH


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741




- Upah m2 1.000 27,360 - - 27,360 27,360

131,009 2,500 27,360 160,869

50 CERAMIC TILE FOR FLOOR, SIZE 200MMx400MM PER M2 (warna TERANG)


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741

- Uzin Bond ex. UZIN kg 10.000 1,926 19,264 - - 19,264



- Upah m2 1.000 27,360 - - 27,360 27,360

124,987 2,500 27,360 154,847



- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741




- Upah m2 1.000 27,360 - - 27,360 27,360

132,139 2,500 27,360 161,999

52 CERAMIC TILE FOR WALL, SIZE 200MMx250MM PER M2


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741




- Upah m2 1.000 27,360 - - 27,360 27,360

126,179 2,500 27,360 156,039



- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741




HARGA SATUAN JUMLAH




- Upah m2 1.000 27,360 - - 27,360 27,360

140,963 2,500 27,360 170,823


- Ceramic tile size 600x600mm ex. INDOGRESS m2 1.100 100,800 110,880 - - 110,880

- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.288 61,600 17,741 - - 17,741




- Upah m2 1.000 27,360 - - 27,360 27,360

163,139 2,500 27,360 192,999

54 MARBLE FOR FLOOR (SLAB SIZE)

- Marble ex. Spain/italy US$ 85/m2 m2 1.350 807,500 1,090,125 - - 1,090,125

- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924


- Power mix ex. UZIN kg 1.000 50,400 50,400 - - 50,400



- Upah pasang m2 1.000 91,200 - 91,200 91,200

- Upah poles + material poles + alat m2 1.000 85,500 - - 85,500 85,500

1,213,567 10,000 176,700 1,400,267

55 MARBLE FOR FLOOR 300 x 300

- Marble ex. Spain/italy US$ 85/m2 m2 1.350 686,375 926,606 - - 926,606

- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924





- Upah pasang m2 1.000 91,200 - 91,200 91,200


1,050,048 10,000 176,700 1,236,748

56 MARBLE FOR FLOOR (SLAB SIZE) FOR STAIR CASE, PER M2

- Marble ex. Spain/italy US$ 200/m2 m2 1.350 1,900,000 2,565,000 - - 2,565,000

- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924



HARGA SATUAN JUMLAH






- Upah profile-an m' 4.000 57,000 - - 228,000 228,000

- Upah pasang tangga m2 1.000 136,800 - 136,800 136,800


2,688,442 10,000 450,300 3,148,742

57 MARBLE FOR LOBBY COLUMN & WALL (SLAB SIZE)


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924




- Scafolding m2 1.000 12,000 - 12,000 - 12,000

- Bracket, Dynabolt, bor, dll Ls 1.000 10,000 - 10,000 - 10,000

- Upah pasang m2 1.000 205,200 - 205,200 205,200

1,218,271 22,000 205,200 1,445,471

58 MARBLE FOR LOBBY COLUMN & WALL (SLAB SIZE) untuk DAERAH JAMB LIFT


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924




- Scafolding m2 1.000 12,000 - 12,000 - 12,000


- Upah profilan m2 6.000 34,200 - 205,200 205,200

- Upah pasang m2 1.000 205,200 - 205,200 205,200

1,218,271 22,000 410,400 1,650,671

59 MARBLE FOR WALL (SLAB SIZE)


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924




- Scafolding m2 1.000 12,000 - 12,000 - 12,000




HARGA SATUAN JUMLAH


- Upah pasang m2 1.000 205,200 - 205,200 205,200

1,054,752 22,000 205,200 1,281,952

60 MARBLE FOR FLOOR (600x600 SIZE)


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924




- Upah pasang m2 1.000 57,000 - - 57,000 57,000

- Upah poles + material poles + alat m2 1.000 85,500 - 85,500 85,500

1,838,146 - 142,500 1,980,646

61 MARBLE FOR FLOOR (800x800 SIZE)


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924




- Upah pasang m2 1.000 59,850 - - 59,850 59,850

- Upah poles + material poles + alat m2 1.000 85,500 - 85,500 85,500

1,838,146 - 145,350 1,983,496

62 MARBLE FOR TOILET WALL (600x600 SIZE)


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924




- Scafolding m2 1.000 12,000 - 12,000 - 12,000


- Upah pasang m2 1.000 102,600 - 102,600 102,600

1,838,146 22,000 102,600 1,962,746

63 MARBLE FOR TOILET WALL (800x800 SIZE)


- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924






HARGA SATUAN JUMLAH


- Scafolding m2 1.000 12,000 - 12,000 - 12,000


- Upah pasang m2 1.000 114,000 - 114,000 114,000

1,838,146 22,000 114,000 1,974,146

1 ANDESITE for ENTRANCE AREA, PER M2

- ANDESITE Rp. 350.000/m2 m2 1.200 385,000 462,000 - - 462,000

- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924




- Upah pasang m2 1.000 114,000 - 114,000 114,000

590,146 - 114,000 704,146

1 SKIRTING GRANITE (FLAMED), TINGGI 200 MM

- Marble ex. Spain/italy Rp. 350.000/m2 m2 0.260 385,000 100,100 - - 100,100

- Pasir m3 0.013 235,200 3,058 - - 3,058

- Semen zak 0.077 61,600 4,731 - - 4,731




- Finishing tali air m' 1.000 13,680 - 13,680 13,680

- Upah pasang m' 1.000 68,400 - 68,400 68,400

132,136 - 82,080 214,216

64 FLAMED GRANITE for ENTRANCE AREA, PER M2

- Granite flamed NERO ABSOLUTO Rp. 700.000/m2m2 1.200 770,000 924,000 - - 924,000

- Pasir m3 0.052 235,200 12,230 - - 12,230

- Semen zak 0.307 61,600 18,924 - - 18,924




- Upah pasang m2 1.000 114,000 - 114,000 114,000

1,052,146 - 114,000 1,166,146

65 SKIRTING MARBLE FOR CORIDOR, TINGGI 200 MM


- Pasir m3 0.013 235,200 3,058 - - 3,058

- Semen zak 0.077 61,600 4,731 - - 4,731






HARGA SATUAN JUMLAH



- Upah pasang m' 1.000 68,400 - 68,400 68,400

294,474 - 82,080 376,554

66 BORDER MARBLE FOR TOILET, DARK EMPERADOR, LEBAR 150 MM


- Pasir m3 0.010 235,200 2,446 - - 2,446

- Semen zak 0.061 61,600 3,785 - - 3,785




- Upah pasang m' 1.000 68,400 - 68,400 68,400

334,379 - 68,400 402,779

66 SKIRTING GRANITE (FLAMED), TINGGI 200 MM

- Marble ex. Spain/italy Rp. 700.000/m2 m2 0.260 770,000 200,200 - - 200,200

- Pasir m3 0.013 235,200 3,058 - - 3,058

- Semen zak 0.077 61,600 4,731 - - 4,731





- Upah pasang m' 1.000 68,400 - 68,400 68,400

232,236 - 82,080 314,316

67 SKIRTING MARBLE FOR LOBBY, MEZZANINE & PENTHOUSE, TINGGI 100 MM

- Marble ex. Spain/italy US$ 200/m2 m2 0.130 1,900,000 247,000 - - 247,000

- Pasir m3 0.005 235,200 1,223 - - 1,223

- Semen zak 0.031 61,600 1,892 - - 1,892





- Upah pasang m' 1.000 68,400 - 68,400 68,400

259,815 - 82,080 341,895

68 SKIRTING MARBLE FOR OFFICE, TINGGI 100 MM


- Pasir m3 0.005 235,200 1,223 - - 1,223

- Semen zak 0.031 61,600 1,892 - - 1,892






HARGA SATUAN JUMLAH



- Upah pasang m' 1.000 68,400 - 68,400 68,400

112,915 - 82,080 194,995

69 CARPET

- Carpet ex. Turkey US$ 75/m2 m2 1.100 712,500 783,750 - - 783,750

- Underlayer m2 1.100 30,000 33,000 - - 33,000

- Screeding (tebal 5 cm)

- Pasir m3 0.065 235,200 15,288 - - 15,288

- Semen zak 0.384 61,600 23,654 - - 23,654

- Lem dan alat bantu LS 1.000 20,000 20,000 - - 20,000

- Upah screeding m2 1.000 15,960 - 15,960 15,960

- Upah pasang karpet m2 1.000 49,500 - 49,500 49,500

875,692 - 65,460 941,152

450.00

450.00

450.00

450.00

TARGET UPAH DI

SPK MANDOR

TARGET UPAH DI

SPK MANDOR

450.00

21,000.00

21,000.00

21,000.00

TARGET UPAH DI

SPK MANDOR

21,000.00

21,000.00

21,000.00

21,000.00

120,000.00

13,000.00

TARGET UPAH DI

SPK MANDOR

13,000.00

13,000.00

LIH

AT

AN

AL

ISA

BE

KIS

TIN

G T

ER

SE

ND

IRI

TARGET UPAH DI

SPK MANDOR

13,000.00

13,000.00

TARGET UPAH DI

SPK MANDOR

13,000.00

13,000.00

13,000.00

15,000.00

15,000.00

TARGET UPAH DI

SPK MANDOR

15,000.00

15,000.00

15,000.00

15,000.00

15,000.00

12,000.00

8,000.00

TARGET UPAH DI

SPK MANDOR

2,500.00

3,500.00

4,000.00

4,000.00

2,500.00

TARGET UPAH DI

SPK MANDOR

2,500.00

4,000.00

4,000.00

19,000.00

Cuma menggurat saja, bahan sudah termasuk

19,000.00

TARGET UPAH DI

SPK MANDOR

19,000.00

19,000.00

19,000.00

19,000.00

22,000.00

0.00

TARGET UPAH DI

SPK MANDOR

19,000.00

22,000.00

19,000.00

19,000.00

TARGET UPAH DI

SPK MANDOR

19,000.00

19,000.00

1 US $ = Rp. 9.500,-

TARGET UPAH DI

SPK MANDOR

TARGET UPAH DI

SPK MANDOR

TARGET UPAH DI

SPK MANDOR

TARGET UPAH DI

SPK MANDOR

TARGET UPAH DI

SPK MANDOR

MATERIAL PRICESITEM : MATERIAL FOR ARCHITECTURE WORKSUP DATED : 1 JANUARI 2009

KOEFISIEN DASAR

NO UNIT

1 ALC & MORTARa Aerated Lightweight Concrete, t = 7,5 cm m3b Aerated Lightweight Concrete, t = 10 cm m3c Aerated Lightweight Concrete, t = 12.5 cm m3d Thin bed kge Plaster kgf Acian kgg Tile Adhesive kgh Tile Grout kgi Skim coat kgj Power mix kgk Water proofing kgl Bonding Agent Literm Floor hardener kg

2 CERAMICS TILE & MARBLE - GRANITEa Keramik Lantai

i Keramik 300x300 putih polos m2ii Keramik 300x300 berwarna terang m2iii Keramik 300x300 berwarna gelap m2iv Keramik 400x400 putih polos m2v Keramik 400x400 berwarna terang m2vi Keramik 400x400 berwarna gelap m2vii Keramik 600x600 putih polos m2viii Homogeneous tile 600x600 berwarna terang m2ix Homogeneous tile 600x600 berwarna gelap m2x Keramik 200x200 lantai KM polos m2xi Keramik 200x200 lantai KM bercorak m2xii Keramik 250x250 lantai KM MUDA m2xiii Keramik 250x250 lantai KM MUDA MOTIF m2xiv Keramik 250x250 lantai KM TUA m2xv Keramik 330x330 lantai KM MUDA m2xvI Keramik 330x330 lantai KM AGAK TUA m2xvII Keramik 330x330 lantai KM TUA m2xvIII Keramik 330x330 lantai KM PALING TUA m2xix Keramik 200x400 lantai KM MUDA m2xx Keramik 200x400 lantai KM TUA m2

b Keramik Dinding & Borderi Keramik 200x250 dinding KM warna terang m2ii Keramik 200x250 dinding KM warna gelap m2iii Keramik 250x450 dinding KM warna terang m2iv Keramik 250x450 dinding KM warna gelap m2v Border 80x200 buahvi Border 80x250 pcs

DESCRIPTION

vii Step nosing 80x300 pcsviii Step nosing 80x400 pcs

3 CATa Cat acrylic based untuk interior peilb Cat acrylic based untuk exterior peilc Cat acrylic based untuk interior elastomeric peild Cat oil based untuk interior litere Cat acrylic based untuk interior peilf Cat acrylic based untuk interior peilg Plamir peilh Thinner liter

12.00%

TRADE MARK / SUPPLIER BASIC PRICE SELLING PRICE

Power Block 770,000.00 862,400.00 Power Block 770,000.00 862,400.00 Power Block 770,000.00 862,400.00 UZIN 1,150.00 1,288.00 UZIN 540.00 604.80 UZIN 1,200.00 1,344.00 UZIN 1,720.00 1,926.40 UZIN 6,000.00 6,720.00 UZIN 1,650.00 1,848.00 UZIN 45,000.00 50,400.00 UZIN 45,000.00 50,400.00 UZIN 22,000.00 24,640.00 UZIN 1,350.00 1,512.00

57,500.00 64,400.00 60,000.00 67,200.00 63,000.00 70,560.00

- - 72,520.00 81,222.40 76,220.00 85,366.40

105,000.00 117,600.00 90,000.00 100,800.00 95,000.00 106,400.00 57,500.00 64,400.00 60,000.00 67,200.00 56,400.00 63,168.00 62,416.00 69,905.92 71,440.00 80,012.80 64,837.50 72,618.00 71,250.00 79,800.00 74,812.50 83,790.00 91,200.00 102,144.00 59,032.00 66,115.84 63,920.00 71,590.40

60,000.00 67,200.00 63,000.00 70,560.00 67,000.00 75,040.00 72,000.00 80,640.00 15,000.00 16,800.00 27,000.00 30,240.00

32,000.00 35,840.00 40,000.00 44,800.00

Dulux/Mowilex 748,980.00 838,857.60 Dulux/Mowilex 1,181,790.00 1,323,604.80 Dulux/Mowilex 1,417,500.00 1,587,600.00 Dulux/Mowilex 33,300.00 37,296.00 Vinilex/catylac 316,665.00 354,664.80 Vinilex/catylac -

250,000.00 280,000.00 22,000.00 24,640.00

-

770,000.00 up dated MU 2011-02-20 470,000.00 updated tgl 15 agustus 2009770,000.00 470,000.00 770,000.00 470,000.00

1,150.00 1,050.00 updated tgl 15 agustus 2009540.00 530.00 plaster eco

1,200.00 1,050.00 1,720.00 1,450.00 6,000.00 5,000.00 1,650.00 1,450.00

45,000.00 45,000.00 WP 11022,000.00

1,350.00

CERAMIC UPDATED ON JANUARY 01 - 2011 BY BANGUNAN JAYA

0.74 25% + 7,5%98,000.00 72,520.00 0.74 25% + 7,5%

103,000.00 76,220.00 0.74 25% + 7,5%

75,000.00 56,400.00 0.752 20% + 6%83,000.00 62,416.00 0.752 20% + 6%95,000.00 71,440.00 0.752 20% + 6%91,000.00 64,837.50 0.7125 25% + 5%

100,000.00 71,250.00 0.7125 25% + 5%105,000.00 74,812.50 0.7125 25% + 5%128,000.00 91,200.00 0.7125 25% + 5%

78,500.00 59,032.00 0.752 20% + 6%85,000.00 63,920.00 0.752 20% + 6%

up dated by frenita 18 agustus 2009832,200.00 0.1 748,980.00 pentalite

1,313,100.00 0.1 1,181,790.00 wheathershield1,575,000.00 0.1 1,417,500.00 Elastomeric

37,000.00 0.1 33,300.00 Oil based351,850.00 0.1 316,665.00 catylac

37,000.00 0.1 33,300.00

BASIC PRICEITEM : MATERIAL FOR STRUCTURE WORKSUP DATED : 1 JANUARI 2009

KOEFISIEN DASAR

NO UNIT TRADE MARK / SUPPLIER

1 SEMEN-PASIR-KERIKILa Semen (ukuran 40 kg/zak) zakb Semen (ukuran 50 kg/zak) zakc Pasir beton Bangka m3d Pasir beton m3e Pasir pasang m3f Pasir urug m3g Split 1/2 m3h Split 2/3 m3i Batu kali m3j Abu batu m3k Tanah merah super m3l Batu bata buah

2 BESI BETONa Besi beton ulir kgb Besi beton polos kgc Kawat bendrad kg

3 BAJAa Baja WF kgb CNP atau siku kgc Pelat kgd Pipa Black steel kge Steel decking 0,75 mm smartdeckf Wiremesh M-10 lembar LIONMESHg Wiremesh M-8 lembar LIONMESHh Wiremesh M-7 lembar LIONMESHi Wiremesh M-6 lembar LIONMESHj Wiremesh M-5 lembar LIONMESHK Wiremesh M-4 lembar LIONMESH

4 BETONa Beton B-0 m3b K-125 m3c K-225 m3d K-250 m3e K-300 FA m3f K-300 NFA m3g K-400 Fly Ash m3g K-400 NFA m3

DESCRIPTION

h K-450 m3

12.00%

BASIC PRICE SELL PRICE

- 55,000.00 61,600.00

210,000.00 235,200.00 210,000.00 235,200.00

- 160,000.00 179,200.00 180,000.00 201,600.00

- 120,000.00 134,400.00

- -

430.00 481.60

6,681.82 7,483.64 6,681.82 7,483.64

13,500.00 15,120.00

7,500.00 8,400.00 7,800.00 8,736.00 7,800.00 8,736.00 8,600.00 9,632.00

110,000.00 123,200.00 704,459.70 788,994.86 0.6165194 97.841625450,854.21 504,956.71 0.3945724 62.61864345,185.25 386,607.48 0.3020945 47.942396253,605.49 284,038.15 0.221947 35.222985176,114.92 197,248.72 0.1541298 24.460406112,713.55 126,239.18 0.0986431 15.65466

505,000.00 565,600.00 up dated 15 des 09 by adhimix460,000.00 515,200.00 540,000.00 604,800.00 560,000.00 627,200.00 595,000.00 666,400.00 640,000.00 716,800.00 660,000.00 739,200.00 705,000.00 789,600.00

685,000.00 767,200.00

ANALISA HARGA SATUAN PINTUPROJECT :

LOCATION :

MAIN CONTRACTOR :

MATERIAL UPAH ALAT

(Rp) (Rp) (Rp)

1 BETON DAN BEKISTING UNTUK MEJA BETON, PER M2

Beton sitemix, t = 10 cm m3 0.1 601,720 199,500 10,000

Besi beton, content 135 kg/m3 kg 13.5 8,011 750 67

Bekisting untuk meja m2 1.2 60,000 55,000 5,000

TOTAL

2 Meja beton ukuran 0.78 0.405

Beton dan bekisting m2 0 240,314 96,075 7,900

Marble (vanity top) 85 US $ m2 0.693 807,500

- Bond floor ex. UZIN kg 13.860 1,926

- Power mix ex. UZIN kg 0.693 50,400

- Tile Grout ex. UZIN kg 0.347 6,720

- Material 's support Ls 1.000 8,000

Upah profile m' 1.590 91,200

Upah pasang m2 0.693 171,000

TOTAL









Upah pasang m2 1.1439375 171,000

TOTAL









Upah pasang m2 1.4353125 171,000

TOTAL









Upah pasang m2 1.2965625 171,000

TOTAL


Beton dan bekisting m2 1.225 240,314 96,075 7,900







HARGA SATUAN


Upah pasang m2 1.225 171,000

TOTAL









Upah pasang m2 1.085 171,000

TOTAL









Upah pasang m2 0.598 171,000

TOTAL









Upah pasang m2 0.225 171,000

TOTAL









Upah pasang m2 0.3 171,000

TOTAL










TOTAL










TOTAL









Upah pasang m2 4.935 171,000

TOTAL

MATERIAL UPAH ALAT TOTAL

(Rp) (Rp) (Rp) (Rp)

60,172 19,950 1,000 81,122

108,142 10,125 900 119,167

72,000 66,000 6,000 144,000

240,314 96,075 7,900 344,289

- - - -

559,598 - - 559,598

26,700 - - 26,700

34,927 - - 34,927

2,328 - - 2,328

8,000 - - 8,000

- 145,008 - 145,008

- 118,503 - 118,503

631,553 263,511 - 895,064

- - - -

923,730 - - 923,730

44,074 - - 44,074

57,654 - - 57,654

3,844 - - 3,844

8,000 - - 8,000

- 204,288 - 204,288

- 195,613 - 195,613

1,037,301 399,901 - 1,437,203

- - - -

1,159,015 - - 1,159,015

55,300 - - 55,300

72,340 - - 72,340

4,823 - - 4,823

8,000 - - 8,000

- 242,592 - 242,592

- 245,438 - 245,438

1,299,477 488,030 - 1,787,507

- - - -

1,046,974 - - 1,046,974

49,954 - - 49,954

65,347 - - 65,347

4,356 - - 4,356

8,000 - - 8,000

- 224,352 - 224,352

- 221,712 - 221,712

1,174,631 446,064 - 1,620,696

294,385 117,692 9,678 421,754

1,236,484 - - 1,236,484

58,996 - - 58,996

77,175 - - 77,175

5,145 - - 5,145

8,000 - - 8,000

JUMLAHTARGET UPAH DI

SPK MANDOR

- 159,600 - 159,600

- 209,475 - 209,475

1,680,185 486,767 9,678 2,176,630

260,741 104,241 8,572 373,554

1,095,172 - - 1,095,172

52,254 - - 52,254

68,355 - - 68,355

4,557 - - 4,557

8,000 - - 8,000

- 141,360 - 141,360

- 185,535 - 185,535

1,489,079 431,136 8,572 1,928,786

143,708 57,453 4,724 205,885

603,606 - - 603,606

28,800 - - 28,800

37,674 - - 37,674

2,512 - - 2,512

8,000 - - 8,000

- 118,560 - 118,560

- 102,258 - 102,258

824,300 278,271 4,724 1,107,295

54,071 21,617 1,778 77,465

227,109 - - 227,109

10,836 - - 10,836

14,175 - - 14,175

945 - - 945

8,000 - - 8,000

- 54,720 - 54,720

- 38,475 - 38,475

315,136 114,812 1,778 431,725

72,094 28,823 2,370 103,287

302,813 - - 302,813

14,448 - - 14,448

18,900 - - 18,900

1,260 - - 1,260

8,000 - - 8,000

- 72,960 - 72,960

- 51,300 - 51,300

417,515 153,083 2,370 572,967

115,351 46,116 3,792 165,259

484,500 - - 484,500

23,117 - - 23,117

30,240 - - 30,240

2,016 - - 2,016

8,000 - - 8,000

- 72,960 - 72,960

- 82,080 - 82,080

663,224 201,156 3,792 868,172

201,864 80,703 6,636 289,203

847,875 - - 847,875

40,454 - - 40,454

52,920 - - 52,920

3,528 - - 3,528

8,000 - - 8,000

- 109,440 - 109,440

- 143,640 - 143,640

1,154,641 333,783 6,636 1,495,060

1,185,951 474,130 38,987 1,699,068

4,981,266 - - 4,981,266

237,670 - - 237,670

310,905 - - 310,905

20,727 - - 20,727

8,000 - - 8,000

- 642,960 - 642,960

- 843,885 - 843,885

6,744,519 1,960,975 38,987 8,744,480

ANALISA HARGA SATUAN PINTUPROJECT :LOCATION :MAIN CONTRACTOR :

A KUSEN

1 P1 (FRAMELESS)Kaca tempered 12 mm- Bagian atas tempered 12 mm Kaca tempered 12 mm m2 3 Gosok keliling m' 8 Lubang buah 4- Bagian samping Kaca tempered 12 mm m2 3.904 Gosok keliling m' 14.44 Lubang buah 4Pintu kaca tempered 12 mm setLockcase setCylindries setDoor viewer setDoor Stopper setDoor closer setUpah pasang setUpah finishing set

2 PK-1Kusen kayu m' 5.4Pintu double panel m2 1.8Engsel - Dekson set 1.5Handle - Lockset Art - 306/22" SS set 1Lockcase - Lockcase calfis Art - 17180.55 SS set 1Cylindries - Clinder Calfis Art - 17140.62 Nickel set 1Door viewer - Door viewer gracia Art - T200 Chrome (Provisional) set 1Door Stopper - Door stopper Gracia Art - 601 S. N (Provisional) set 1Door closer set 1Upah pasang set 1Upah finishing- Kusen m 5.4- Pintu m2 3.6

1 PK-2Kusen kayu m' 6Pintu double panel m2 2.205Engsel - Dekson set 1.5Handle - Lockset Art - 306/22" SS set 1Lockcase - Lockcase calfis Art - 17180.55 SS set 1Cylindries - Clinder Calfis Art - 17140.62 Nickel set 1Door viewer - Door viewer gracia Art - T200 Chrome (Provisional) set 1


Door Stopper - Door stopper Gracia Art - 601 S. N (Provisional) set 1Door closer set 1Upah pasang set 1Upah finishing- Kusen m 6- Pintu m2 4.41

1 PK-3Kusen kayu m' 6Pintu double panel m2 2.25Engsel - Dekson set 1.5Handle - Lockset Art - 306/22" SS set 1Lockcase - Lockcase calfis Art - 17180.55 SS set 1Cylindries - Clinder Calfis Art - 17140.62 Nickel set 1Door viewer - Door viewer gracia Art - T200 Chrome (Provisional) set 1Door Stopper - Door stopper Gracia Art - 601 S. N (Provisional) set 1Door closer set 1Upah pasang set 1Upah finishing- Kusen m 6- Pintu m2 4.5

Engsel - Hines gracia 4" 3" x 2 mm. SS set 0Handle - Lockset Calfis Art - 5702 SS set 1Lockcase setCylindries setDoor viewer setDoor Stopper - Door stopper Gracia Art- 729. SS set 1Door closer setUpah pasang set 1Upah finishing set 1

1 P6Kusen kayu m' 7.87Pintu double panel unit 2Engsel - Hinges gracia BB 4" x 3" 3 mm. SS set 6Handle - Lockset Art - 317. SS set 1Lockcase - Lockcase calfis Art - 17180.55 SS set 1Cylindries - Clinder Calfis Art - 17140.62 Nickel set 1Door viewer setDoor Stopper setDoor closer setUpah pasang set 1Upah finishing set 1

2 P7Kusen kayu m' 5.28Pintu double panel unit 1Engsel - Hinges gracia BB 4" x 3" 3 mm. SS set 3Handle - Lockset Art - 317. SS set 1Lockcase - Lockcase calfis Art - 17180.55 SS set 1Cylindries - Clinder Calfis Art - 17140.62 Nickel set 1

Door viewer setDoor Stopper setDoor closer setUpah pasang set 1Upah finishing set 1

3 P8Kusen kayu m' 5.18Pintu double panel unit 1Engsel - Hinges gracia BB 4" x 3" 3 mm. SS set 3Handle - Lockset Art - 317. SS set 1Lockcase - Lockcase calfis Art - 17180.55 SS set 1Cylindries - Clinder Calfis Art - 17140.62 Nickel set 1Door viewer setDoor Stopper setDoor closer setUpah pasang set 1Upah finishing set 1

3 P2aKusen kayu m' 5.2Pintu double panel unit 1Engsel - Lockset Art - 317. SS set 3Handle - Hinges gracia BB 4" x 3" 3 mm. SS set 1Lockcase - Lockcase calfis Art - 17180.55 SS set 1Cylindries - Clinder Calfis Art - 17140.62 Nickel set 1Door viewer setDoor Stopper - Door stoper gracia Art - 601 S.N (provisional) set 1Door closer setUpah pasang set 1Upah finishing set 1

4 P3aKusen kayu m' 5.2Pintu double panel unit 1Engsel - Hines gracia 4" 3" x 2 mm. SS set 3Handle - Lockset Calfis Art - 5702 SS set 1Lockcase setCylindries setDoor viewer setDoor Stopper - Door stopper Gracia Art- 729. SS set 1Door closer setUpah pasang set 1Upah finishing set 1

5 P4a 5Kusen kayu PVC m' 1Pintu double panel unit 3Engsel - Hines gracia 4" 3" x 2 mm. SS set 1Handle - Lockset Calfis Art - 5702 SS set 1Lockcase set

Cylindries setDoor viewer setDoor Stopper - Door stopper Gracia Art- 729. SS set 1Door closer setUpah pasang set 1Upah finishing set 1

6 P5aKusen kayu m' 5.75Pintu double panel unit 2Engsel - Hinges gracia BB 4" x 3" 3 mm. SS set 6Handle - Lockset Art - 317. SS set 1Lockcase - Lockcase calfis Art - 17180.55 SS set 1Cylindries - Clinder Calfis Art - 17140.62 Nickel set 1Door viewer - Door viewer gracia Art - T200 Chrome set 1Door Stopper - Door stopper Gracia Art - 601 S. N set 1Door closer setUpah pasang set 1Upah finishing set 1

7 PMKusen kayu m' 5.2Pintu double panel besi fin. cat duco unit 1Engsel -Hinges Gracia BB 4,5" 4 x 3 mm/SS set 3Handle - Lockset type WILKA Art 2306 LS. DB Stainless Stell set 1

'-Handle type Art 306/22 mm Stainless SteelLockcase -Lockase type WILKA 1490/55mm Stainless Steel set 1Cylindries -Cylinder type WILKA 1400/60 mm Nickel set 1Door viewer setDoor Stopper setDoor closer setFlush Bolt -Flush Bolt nakanishi 555/250 - 350 mm. Silver 1Upah pasang setUpah finishing set

8 PDKusen kayu m' 5.3Pintu double panel besi fin. cat duco unit 1Engsel -Hinges Gracia BB 4,5" 4 x 3 mm/SS set 3Handle - Lockset type WILKAArt 8406 LS.HF.SS set 1

-Lever Handle Art-406/22"SS 1Lockcase - Lockcase type panic Art - 1769.56/65 SS set 1Cylindries -Cylinder type WILKA 1410.40 Nickel set 1Door viewer setDoor Stopper setDoor closer -door closer Dorma TS 73 VF/EN 2-4 Silver set 1Upah pasang set 1Upah finishing set 1

14 PB1Kusen kayu m' 5.2

Pintu double panel besi fin. cat duco unit 1Engsel -Hinges Gracia BB 4,5" 4 x 3 mm/SS set 3Handle - Lockset type WILKA Art 2306 LS. DB Stainless Stell set 1

-Handle type Art 306/22 mm Stainless Steel 1Lockcase -Lockase type WILKA 1490/55mm Stainless Steel set 1Cylindries -Cylinder type WILKA 1400/60 mm Nickel set 1Door viewer setDoor Stopper setDoor closer setFlush Bolt -Flush Bolt nakanishi 555/250 - 350 mm. Silver 1Upah pasang set 1Upah finishing set 1

15 PB2Kusen kayu m' 6.2Pintu double panel besi fin. cat duco unit 2Engsel -Hinges Gracia BB 4,5" 4 x 3 mm/SS set 6Handle - Lockset type WILKA Art 2306 LS. DB Stainless Stell set 1

-Handle type Art 306/22 mm Stainless Steel 1Lockcase -Lockase type WILKA 1490/55mm Stainless Steel set 1Cylindries -Cylinder type WILKA 1400/60 mm Nickel set 1Door viewer setDoor Stopper setDoor closer setFlush Bolt -Flush Bolt nakanishi 555/250 - 350 mm. Silver 1Upah pasang set 1Upah finishing set 1

16 PGKusen kayu m' 5.200Pintu double panel unit 1.000Engsel - Hinges gracia BB 4" x 3" 3 mm. SS set 1.000Handle - Lockset Art - 306/22". SS set 1.000Lockcase - Lockcase calfis Art - 17180.55 SS set 1.000Cylindries - Clinder Calfis Art - 171410.62 Nickel set 1.000Door viewer setDoor Stopper setDoor closer setUpah pasang set 1.000Upah finishing set 1.000

MATERIAL UPAH ALAT MATERIAL UPAH ALAT TOTAL(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)

#REF!#REF!#REF!

#REF!#REF!#REF!

TOTAL - - - -

153,000 826,200 800,000 1,440,000 100,000 150,000 350,000 350,000 150,000 150,000

35,000 35,000 - -

250,000 250,000 180,000 180,000

40,000 216,000 300,000 1,080,000

TOTAL 4,677,200 - - -

153,000 918,000 800,000 1,764,000 100,000 150,000 350,000 350,000 150,000 150,000

35,000 35,000 -

HARGA SATUAN JUMLAH

- 250,000 250,000 180,000 180,000

40,000 240,000 280,000 1,234,800

TOTAL 5,271,800 - - -

153,000 918,000 800,000 1,800,000 100,000 150,000 350,000 350,000 150,000 150,000

35,000 35,000 - -

250,000 250,000 180,000 180,000

40,000 240,000 300,000 1,350,000

TOTAL 5,423,000 - - -

TOTAL 6,773,000 - - -

TOTAL - - - -

TOTAL - - - -

TOTAL - - - -

TOTAL - - - -

TOTAL - - - -

TOTAL - - - -

TOTAL - - - -

TOTAL - - - - - - - -

TOTAL - - - -

-

TOTAL - - - -

TOTAL - - - -

TOTAL - - - -

-

TARGET UPAH DI

SPK MANDOR

-

-

Rincian HargaProject

No :

No

I Pekerjaan Door Window

1 P 7

Kaca clear tempered 12 mm thk.

Alum U + sealant & accessories

Coak & bor

hardware :

- Floor Hinge BTS 75V ex. Dorma

- Patch fitting ex. Dorma

- Customize ssteel handle

Install

2 P 8


Alum U + sealant & accessories

Coak & bor

hardware :

- Floor Hinge BTS 75V ex. Dorma

- Patch fitting ex. Dorma

- Customize ssteel handle

Install

3 J 1 2,520 x 4,000

Alum frame 4" powder caoting ex. YKK


Sealant & accessories

Install

4 J 2 1,820 x 4,000




Install

5 J 3 1,660 x 4,000




Install

6 J 4 1,775 x 4,000




Install

U r a i a n

7 J 5 2,700 x 2,500




Install

8 J 6 2,000 x 2,500




Install

9 J 7 1,560 x 2,500




Install

10 J 8 1,660 x 2,500




Install

11 J 9 960 x 2,500




Install

12 J 10 2,000 x 2,500




Install

13 J 11 1,300 x 2,250




Install

14 J 12 1,300 x 1,850




Install

15 J 13 960 x 1,850




Install

16 J 14 2,600 x 1,550




Install

17 J 15 2,350 x 1,550




Install

18 J 16 1,900 x 1,550




Install

19 J 17 2,600 x 2,200




Install

20 J 18 2,350 x 2,200




Install

21 J 19 1,900 x 2,200




Install

22 J 20 2,600 x 2,650




Install

23 J 21 2,350 x 2,650




Install

24 J 22 1,900 x 2,650




Install

Jakarta, 28 Februari 2011

CV. BANGUN GRAHA

Effendi

Project Manager

( Rp ) ( Rp )

7,579,650

1,309,620

258,750

4,945,000

2,152,800

16,245,820 1.00 unit 16,245,820

7,774,000

1,343,200

258,750

4,945,000

2,208,000

16,528,950 1.00 unit 16,528,950

4,845,456

4,445,532

615,595

1,393,800

11,300,383 6.00 unit 67,802,298

3,509,110

3,219,483

444,935

1,007,400

8,180,928 1.00 unit 8,180,928

3,191,848

2,928,406

404,708

916,320

7,441,282 1.00 unit 7,441,282

3,412,970

3,123,113

432,745

979,800

Harga sat. Vol Total Harga

7,948,628 1.00 unit 7,948,628

3,244,725

2,976,919

411,413

931,500

7,564,556 8.00 unit 60,516,450

2,403,500

2,205,125

304,750

690,000

5,603,375 1.00 unit 5,603,375

1,874,730

1,719,998

237,705

538,200

4,370,633 1.00 unit 4,370,633

1,994,905

1,830,254

252,943

572,700

4,650,801 1.00 unit 4,650,801

1,153,680

1,058,460

146,280

331,200

2,689,620 1.00 unit 2,689,620

2,163,150

1,984,613

274,275

621,000

5,043,038 1.00 unit 5,043,038

1,406,048

1,290,001

178,250

403,650

3,277,949 1.00 unit 3,277,949

1,156,084

1,060,668

146,585

331,890

2,695,226 1.00 unit 2,695,226

853,723

783,260

108,330

245,088

1,990,402 1.00 unit 1,990,402

1,937,221

1,777,331

245,629

556,140

4,516,320 8.00 unit 36,130,562

1,750,950

1,606,435

222,065

502,665

4,082,115 2.00 unit 8,164,230

1,415,662

1,298,822

179,515

406,410

3,300,408 1.00 unit 3,300,408

2,749,604

2,522,663

348,634

789,360

6,410,261 8.00 unit 51,282,088

2,485,219

2,280,099

315,112

713,460

5,793,890 2.00 unit 11,587,780

2,009,326

1,843,485

254,771

576,840

4,684,422 1.00 unit 4,684,422

3,312,115

3,038,760

419,946

950,820

7,721,641 8.00 unit 61,773,124

2,993,565

2,746,545

379,615

859,395

6,979,120 2.00 unit 13,958,240

2,420,325

2,220,593

306,883

694,830

5,642,630 1.00 unit 5,642,630

Sub Total 411,508,880

Preliminaries 10,287,722

Total 421,796,602

ROUNDED 421,790,000

ANALISA HARGA SATUAN SANITARIPROJECT :

LOCATION :

MAIN CONTRACTOR :

MATERIAL UPAH

(Rp) (Rp)

1 CLOSET Lt Basement

Closet jongkok type CE-6 Unit 1 248,500

Material Alat Bantu LS 1

Upah LS 1 171,000

2 CLOSET

Closet type CW 821J / SW 821 JP Unit 1 3,511,200

ECO Washer TCW 06 SL Unit 1 1,995,000


Upah LS 1 171,000

3 CLOSET lt 9 & 10

Closet type K-3588T-0 Unit 1 16,305,420


Upah LS 1 171,000

4 CLOSET pembantu

ClosetType K-3566 K-O + K3563 Unit 1 -


Upah LS 1 171,000

5 WASTAFEL lt basement, 3 & 4

Wastafel type K-2075T Unit 1 2,964,000


Upah LS 1 205,200

6 WASTAFEL

Wastafel type LW 641 J Unit 1 3,103,422


Upah LS 1 205,200

7 WASTAFEL

Wastafel type K-2314 Unit 1 -


Upah LS 1 205,200

8 WASTAFEL

Wastafel type K-2313 Unit 1 14,831,400


Upah LS 1 205,200

9 WASTAFEL

Lavatory Faucet KOHLER K-394-4-BN Unit 1 -


Upah LS 1 205,200

10 Urinal

Urinar Type U 57 M Unit 1 1,476,300



HARGA SATUAN

Upah LS 1 205,200

11 Bathube

type K-1339-H2 Vigora Whirpool w/o Faucet Unit 1 172,949,400


Upah LS 1 256,500

12 Bathube

type K-1111-VLN Consonace Whirpool w/o Faucet Unit 1 203,968,800


Upah LS 1 256,500

13 Kran

Kran air type 23B13V7N Unit 1 -


Upah LS 1 13,680

14 Pantry SinkPantry Sink Type K-3160-NA Poise Large / Medium Bowl Undercounter SinkUnit 1 -


Upah LS 1 91,200

15 Kitchen ZinkKitchen Fittings Type K-692-G Clairette Kitchen Sink Unit 1 11,890,200


Upah LS 1 91,200

16 Kitchen ZinkFaucet with Pull-down Spray Unit 1 -


Upah LS 1 91,200

17 Kitchen ZinkDapur Kitchen sink type K-3155-NA Undertoon 33" Undercounter SinkUnit 1 -


Upah LS 1 91,200

18 Kitchen ZinkKitchen sink type K-3158-NA Poise Single Bowl Undercounter Sink Unit 1 -


Upah LS 1 91,200

19 Paper holderPaper holder type TX 703 AESV 1 Unit 1 290,472


Upah LS 1 20,520

20 Tissue HolderToilet Tissue Holder type K-17523T-CP Unit 1 -


Upah LS 1 20,520

21 Floor DrainFloor Drain type : TX 1 BV1 Unit 1 237,006


Upah LS 1 28,500

22 Soap DispenserSoap Dispenser TS 125 R Unit 1 262,542


Upah LS 1 20,520

23 URINAL PARTITIONURINAL PARTITION Unit 1 663,936


Upah LS 1 68,400

24 KRAN AIRKRAN AIR Unit 1 238,602


Upah LS 1 12,000

25 Towel RingTowel ring type K-17528T-CP Unit 1 - 171,000


Upah LS 1 12,000

26 Towel RingTowel Bar K-17522T-CP Unit 1 -


Upah LS 1 12,000

27 Tumble HolderTumble Holder type K-17525T-CP Unit 1 -


Upah LS 1 12,000

28 Robe HookRobe Hook type TS 118 WSB Unit 1 107,730


Upah LS 1 12,000

29 Robe HookRobe Hook type K-14458T-CP Stillness Unit 1 -


Upah LS 1 12,000

30 Shower spray Type K-462-4S-CP Unit 1 -


Upah LS 1 57,000

31 Waterhaven Shower EnclosureType K-441-L-SS Unit 1 -


Upah LS 1 57,000

1 Pantry Sink GabPantry Sink Type K-3160-NA Poise Large / Medium Bowl Undercounter SinkUnit 1 -

Kitchen Fittings Type K-692-G Clairette Kitchen Sink Unit 1 11,890,200

Faucet with Pull-down Spray Unit 1 -


Upah LS 1 91,200

ALAT MATERIAL UPAH ALAT TOTAL

(Rp) (Rp) (Rp) (Rp) (Rp)

248,500 - - 248,500

20,000 - - 20,000 20,000

- 171,000 - 171,000

TOTAL 248,500 171,000 20,000 439,500

- 3,511,200 - - 3,511,200

- 1,995,000 - - 1,995,000

20,000 - - 20,000 20,000

- 171,000 - 171,000

TOTAL 5,506,200 171,000 20,000 5,697,200

16,305,420 - - 16,305,420

20,000 - - 20,000 20,000

- 171,000 - 171,000

TOTAL 16,305,420 171,000 20,000 16,496,420

- - - -

20,000 - - 20,000 20,000

- 171,000 - 171,000

TOTAL - 171,000 20,000 191,000

2,964,000 - - 2,964,000

20,000 - - 20,000 20,000

- 205,200 - 205,200

TOTAL 2,964,000 205,200 20,000 3,189,200

3,103,422 - - 3,103,422

20,000 - - 20,000 20,000

- 205,200 - 205,200

TOTAL 3,103,422 205,200 20,000 3,328,622

- - - -

20,000 - - 20,000 20,000

- 205,200 - 205,200

TOTAL - 205,200 20,000 225,200

14,831,400 - - 14,831,400

20,000 - - 20,000 20,000

- 205,200 - 205,200

TOTAL 14,831,400 205,200 20,000 15,056,600

- - - -

20,000 - - 20,000 20,000

- 205,200 - 205,200

TOTAL - 205,200 20,000 225,200

1,476,300 - - 1,476,300

20,000 - - 20,000 20,000

TARGET UPAH DI

SPK MANDOR

HARGA SATUAN JUMLAH

- 205,200 - 205,200

TOTAL 1,476,300 205,200 20,000 1,701,500

172,949,400 - - 172,949,400

50,000 - - 50,000 50,000

- 256,500 - 256,500

TOTAL 172,949,400 256,500 50,000 173,255,900

203,968,800 - - 203,968,800

50,000 - - 50,000 50,000

- 256,500 - 256,500

TOTAL 203,968,800 256,500 50,000 204,275,300

- - - -

10,000 - - 10,000 10,000

- 13,680 - 13,680

TOTAL - 13,680 10,000 23,680

- - - -

20,000 - - 20,000 20,000

- 91,200 - 91,200

TOTAL - 91,200 20,000 111,200

11,890,200 - - 11,890,200

20,000 - - 20,000 20,000

- 91,200 - 91,200

TOTAL 11,890,200 91,200 20,000 12,001,400

- - - -

20,000 - - 20,000 20,000

- 91,200 - 91,200

TOTAL - 91,200 20,000 111,200

- - - -

20,000 - - 20,000 20,000

- 91,200 - 91,200

TOTAL - 91,200 20,000 111,200

- - - -

20,000 - - 20,000 20,000

- 91,200 - 91,200

TOTAL - 91,200 20,000 111,200

290,472 - - 290,472

2,000 - - 2,000 2,000

- 20,520 - 20,520

TOTAL 290,472 20,520 2,000 312,992

- - - -

2,000 - - 2,000 2,000

- 20,520 - 20,520

TOTAL - 20,520 2,000 22,520

237,006 - - 237,006

5,000 - - 5,000 5,000

- 28,500 - 28,500

TOTAL 237,006 28,500 5,000 270,506

262,542 - - 262,542

5,000 - - 5,000 5,000

- 20,520 - 20,520

TOTAL 262,542 20,520 5,000 288,062

663,936 - - 663,936

5,000 - - 5,000 5,000

- 68,400 - 68,400

TOTAL 663,936 68,400 5,000 737,336

238,602 - - 238,602

5,000 - - 5,000 5,000

- 12,000 - 12,000

TOTAL 238,602 12,000 5,000 255,602

20,000 - 171,000 20,000 191,000

5,000 - - 5,000 5,000

- 12,000 - 12,000

TOTAL - 183,000 25,000 208,000

- - - -

5,000 - - 5,000 5,000

- 12,000 - 12,000

TOTAL - 12,000 5,000 17,000

- - - -

5,000 - - 5,000 5,000

- 12,000 - 12,000

TOTAL - 12,000 5,000 17,000

107,730 - - 107,730

5,000 - - 5,000 5,000

- 12,000 - 12,000

TOTAL 107,730 12,000 5,000 124,730

- - - -

5,000 - - 5,000 5,000

- 12,000 - 12,000

TOTAL - 12,000 5,000 17,000

- - - -

12,000 - - 12,000 12,000

- 57,000 - 57,000

TOTAL - 57,000 12,000 69,000

- - - -

12,000 - - 12,000 12,000

- 57,000 - 57,000

TOTAL - 57,000 12,000 69,000

- - - -

11,890,200 11,890,200

- -

20,000 - - 20,000 20,000

- 91,200 - 91,200

TOTAL 11,890,200 91,200 20,000 12,001,400

MATERIAL PRICESITEM : MATERIAL FOR ARCHITECTURE WORKSUP DATED : 1 JANUARI 2009

KOEFISIEN DASAR

NO

1 Closeta Type K-8766T-0 Odeon Toilet Washdown Flushing ( Type yang ada K-8766T-S-0 )b Type K-17509T-0 Freelance Dual-Flush Toilet Washdown Flushing (Type yang ada K-17509K-0)c Type K-3588T-0 Escale Two-Piece Dual-Flush Toiletd Type K-3566 K-O + K3563

2 Wastafel a Wastafel

i Lavatories type K-2075T-*-* Serif Self-Riming Lavatory ( Type yang ada K-2075k-1-0 )ii Lavatories type K-19047T-0 Escale Vessels Lavatory ( Type yang ada K-19047K-1-0 )

iii Lavatories type K-2314-* Purist Wadding pool Lavatory Bracket for Lavatories ( Type yang ada K-2314-1-0 )

iv Lavatories type K-2313-0 Purist Wadding pool Wet surface Lavatory

v Lavatory Faucet KOHLER K-394-4-BN

3 UrinalUrinar Type K-4915T-0 Bardon Urinal ( Type yang ada K-4960T-ET-0 Bardon Urinal + Sloan Royal )

4 Bathube

Whirpool type K-1339-H2 Vigora Whirpool w/o Faucet

Whirpool type K-1111-VLN Consonace Whirpool w/o Faucet5 Kran

Kran air type 23B13V7N6 Kitchen Zink

Pantry Sink Type K-3160-NA Poise Large / Medium Bowl Undercounter SinkKitchen Fittings Type K-692-G Clairette Kitchen Sink

Faucet with Pull-down Spray

Dapur Kitchen sink type K-3155-NA Undertoon 33" Undercounter Sink

Kitchen sink type K-3158-NA Poise Single Bowl Undercounter Sink7 Tissue Holder

Toilet Tissue Holder type K-361Toilet Tissue Holder type K-17523T-CP

8 Floor DrainFloor Drain type : TX 1 BV1

9 Soap Dish Soap Dish Type K-17526-CP

Soap Dish Type K-17524-CP10 Towel Ring

Towel ring type K-14456-CP Stillness

Towel ring type K-17528T-CP

Towel Bar K-17522T-CP11 Tumble Holder

Tumble Holder type K-17525T-CP12 Robe Hook

DESCRIPTION

Robe Hook type K-14458T-CP Stillness

Robe Hook type K-17526T-CP13 Shower spray

Type K-462-4S-CP14 Waterhaven Shower Enclosure

Type K-441-L-SS

MATERIAL KEMANG OFFICE

KLOSETCW 821J / SW 821 JP + ECO WASHERECO WASHER TCW 06 SL

KLOSET JONGKOKCE 6

URINOIRU 57 M

WASTAFELLW 641 J

HAND DRYERHD 4000 M

PAPER HOLDERTX 703 AESV 1

FLOOR DRAINTX 1 BV 1

TISSUE DISPENSERTX 8

ROBE HOOK TS 118 WSB

SOAP DISPENSER TS 125 R

URINAL PARTITION WITH FITTINGA-100

KRAN DINDINGT 30 AR13V7N

14.00%

UNIT TRADE MARK / SUPPLIER BASIC PRICE SELLING PRICE

unit Kholer 5,503,000.00 6,273,420.00 unit Kholer 7,920,000.00 9,028,800.00 unit Kholer 14,303,000.00 16,305,420.00 unit Kholer

unit Kholer 2,600,000.00 2,964,000.00 unit Kholer 5,390,000.00 6,144,600.00

unit Kholer - -

unit Kholer 13,010,000.00 14,831,400.00

unit Kholer

- unit Kholer 14,270,000.00 16,267,800.00

- -

Kholer 151,710,000.00 172,949,400.00

Kholer 178,920,000.00 203,968,800.00

- Toto -

Kohler - Kohler 10,430,000.00 11,890,200.00

Kohler -

Kohler -

Kohler - -

Kohler 4,760,000.00 5,426,400.00 Kohler -

Toto -

Kohler -

Kohler -

Kohler - -

Kohler -

Kohler -

-

Kohler -

Kohler - -

Kohler -

Kohler

Kohler

NETTO PRICE SELLING PRICE

30%

4,400,000.00 3,080,000.00 3,511,200.00 2,500,000.00 1,750,000.00 1,995,000.00

355,000.00 248,500.00 283,290.00

1,850,000.00 1,295,000.00 1,476,300.00

3,889,000.00 2,722,300.00 3,103,422.00

4,310,000.00 3,017,000.00 3,439,380.00

364,000.00 254,800.00 290,472.00

297,000.00 207,900.00 237,006.00

449,000.00 314,300.00 358,302.00

135,000.00 94,500.00 107,730.00

329,000.00 230,300.00 262,542.00

832,000.00 582,400.00 663,936.00

299,000.00 209,300.00 238,602.00

470,000.00 updated tgl 15 agustus 2009470,000.00 470,000.00

ceramic up dated 15 des 2009

ANALISA HARGA SATUANPROJECT : N

LOCATION : Jl.

MAIN CONTRACTOR : PT



1 TITIK LAMPU

Kabel NYM 3x1,5 mm2 meter 12 8,322 99,864 - - 99,864

Conduit diameter 20 mm batang 5 10,830 54,150 - - 54,150

Conduit Elbow diameter 20 mm buah 0.3 5,130 1,539 - - 1,539

Conduit Coupling diameter 20 mm buah 1 741 741 - - 741

Junction box, 3 way round diameter 20 mm buah 0.75 4,161 3,121 - - 3,121

Material bantu ( lasdop, fitting, paku dll ) LS 1 1,000 - - 1,000 1,000

Upah pemasangan titik 1 35,000 - 35,000 - 35,000

TOTAL 159,415 35,000 1,000 195,415

2 TITIK STOP KONTAK

Kabel NYM 3x2,5 mm2 meter 12 12,141 145,692 - - 145,692

PVC conduit diameter 20 mm batang 5 7,000 35,000 - - 35,000

Contrugated conduit diameter 20 mm buah 0.125 200 25 - - 25

Junction box, 3 way round diameter 20 mm buah 1 - - - -

Material bantu ( lasdop, fitting, paku dll ) LS 1 1,000 - - 1,000 1,000

Upah pemasangan titik 1 35,000 - 35,000 - 35,000

TOTAL 180,717 35,000 1,000 216,717

3 PIPA PVC DIAMETER 1/2" (22 mm)

Pipa PVC diameter 1/2" ex. Wavin m' 1.1 3,099 3,408 - - 3,408

Accessories LS 1 930 930 - - 930


Upah m2 1 2,850 - 2,850 - 2,850

TOTAL 4,338 2,850 500 7,688

4 PIPA PVC DIAMETER 3/4" (26 mm)


Accessories LS 1 1,279 1,279 - - 1,279


Upah m2 1 2,850 - 2,850 - 2,850

TOTAL 5,966 2,850 500 9,316

5 PIPA PVC DIAMETER 1" (32 mm)

HARGA SATUAN JUMLAH



Accessories LS 1 1,750 1,750 - - 1,750


Upah m2 1 2,850 - 2,850 - 2,850

TOTAL 8,167 2,850 500 11,517

6 PIPA PVC DIAMETER 1 1/4" (42 mm)


Accessories LS 1 2,628 2,628 - - 2,628


Upah m2 1 3,420 - 3,420 - 3,420

TOTAL 12,265 3,420 500 16,185



Accessories LS 1 3,018 3,018 - - 3,018


Upah m2 1 3,420 - 3,420 - 3,420

TOTAL 14,084 3,420 500 18,004



Accessories LS 1 3,852 3,852 - - 3,852


Upah m2 1 6,840 - 6,840 - 6,840

TOTAL 17,975 6,840 500 25,315



Accessories LS 1 5,633 5,633 - - 5,633


Upah m2 1 6,840 - 6,840 - 6,840

TOTAL 26,286 6,840 500 33,626



Accessories LS 1 7,596 7,596 - - 7,596


Upah m2 1 6,840 - 6,840 - 6,840

TOTAL 35,450 6,840 500 42,790



Accessories LS 1 6,296 6,296 - - 6,296


Upah m2 1 9,120 - 9,120 - 9,120

TOTAL 52,464 9,120 500 62,084



Accessories LS 1 14,637 14,637 - - 14,637


Upah m2 1 13,680 - 13,680 - 13,680

TOTAL 121,971 13,680 500 136,151

13 DUCTING AC ukuran sedang (CONVENTIONAL)

Seng BJLS 60 m2 1.1 93,100 102,410 - - 102,410

Glasswool, tebal 25 mm BJ 16kg/m3 m2 1.1 6,333 6,967 - - 6,967

Alumunium foil single sided, benang lurus m2 1.1 2,736 500 3,010 - 550 3,560

Alumunium tape roll 0.08 34,200 2,736 - - 2,736

Plinkote klg 0.125 22,800 2,850 - - 2,850

Gantungan - - - -

- Siku 40.40.4 batang 2.2 28,500 62,700 - - 62,700

- Baut-mur diameter 8 mm pasang 4.888888889 14,250 69,667 - - 69,667

- Long draat diameter 8 mm batang 1.222222222 570 697 - - 697

- Ramset buah 1.222222222 2,850 3,483 - - 3,483

- zincromate liter 0.1 25,650 2,565 - - 2,565

Alat bantu LS 1 5,000 - - 5,000 5,000

Upah m2 1 96,900 - 96,900 - 96,900

TOTAL 257,084 96,900 5,550 359,534

14 DUCTING AC ukuran sedang (dengan menggunakan TD Duct)

TD Panel lembar 0.21875 626,989 137,154 - - 137,154

Invisable flange (PVC) batang 0.22425 48,632 10,906 - - 10,906

Tee con (PVC) batang 0.00575 58,821 338 - - 338

Bayonet (PVC) batang 0.115 23,454 2,697 - - 2,697

Cover angle buah 0.943 2,844 2,682 - - 2,682

Glue kaleng 0.01725 444,709 7,671 - - 7,671

Sealant botol 0.1725 37,552 6,478 - - 6,478

Chair section batang 0.0092 101,574 934 - - 934

F Section batang 0.01725 99,419 1,715 - - 1,715

Shaped disk buah 0.575 5,848 3,363 - - 3,363

Reinforcement batang 0.0345 73,687 2,542 - - 2,542

Ball joint damper buah 0.138 18,468 2,549 - - 2,549

Alumunium tape buah 0.0782 6,464 505 - - 505

Zinc-coated buah 0.529 37,921 20,060 - - 20,060

Gantungan

- Siku 40.40.4 batang 2.2 28,500 62,700 - - 62,700

- Baut-mur diameter 8 mm pasang 4.888888889 14,250 69,667 - - 69,667

- Long draat diameter 8 mm batang 1.222222222 570 697 - - 697

- Ramset buah 1.222222222 2,850 3,483 - - 3,483

- zincromate liter 0.1 25,650 2,565 - - 2,565

Alat bantu LS 1 5,000 - - 5,000 5,000

Upah m2 1 68,400 - 68,400 - 68,400

- - - -

- - - -

TOTAL 338,706 68,400 5,000 412,106

BASIC PRICEITEM : MATERIAL FOR MECHANICAL-ELECTRICAL-PLUMBING WORKSUP DATED : 1 JANUARI 2009

KOEFISIEN DASAR


1 KABELa Kabel NYM 3 x 2 1/2 meter 4 besar (supreme, kabel metal)b Kabel NYM 3 x 1 1/2 meter 4 besar (supreme, kabel metal)c Kabel NYM 2 x 2 1/2 meter 4 besar (supreme, kabel metal)d Kabel NYM 2 x 1 1/2 meter 4 besar (supreme, kabel metal)e Kabel NYM 4 x 4 meter 4 besar (supreme, kabel metal)f Kabel NYM 4 x 6 meter 4 besar (supreme, kabel metal)g Kabel NYM 4 x 10 meter 4 besar (supreme, kabel metal)hij Kabel NYY 4 x 6 meter 4 besar (supreme, kabel metal)k Kabel NYY 4 x 10 meter 4 besar (supreme, kabel metal)l Kabel NYY 4 x 16 meter 4 besar (supreme, kabel metal)mn

2 CONDUITa Conduit diameter 25 mm batang clipsalb Conduit diameter 20 mm batang clipsalc Elbow diameter 25 mm buah clipsald Elbow diameter 20 mm buah clipsale Coupling diameter 25 mm buah clipsalf Coupling diameter 20 mm buah clipsalg Tee dos kotak buah clipsalh Tee dos bulat buah clipsal

3 LAMPUa Downlight

i Downlight PLC 13 w set China part, philips armateurii Downlight PLC 18 w set China part, philips armateuriii Downlight PLC 2 x 13 w set China part, philips armateuriv Downlight PLC 2 x 18 w set China part, philips armateurvviviiviiiixx

DESCRIPTION

xixii

b Tube Lamp (TL)i TL 9 w set China part, philips armateurii TL 18 w set China part, philips armateuriii TL 36 w set China part, philips armateuriv TL 2 x 36 w set China part, philips armateurv TL bambu 36 w set China part, philips armateurvi set China part, philips armateurvii set China part, philips armateurviii set China part, philips armateur

4 SWITCH - POWER OUTLET - TELEPHONE OUTLET - ANTENAa Switch 1 gang set CLIPSALb Switch 2 gang set CLIPSALc Switch 3 gang set CLIPSALd Stop contact, 250 W, 400 W, 1300 W set CLIPSALefg

5 DUCTINGa Conventional Ducting

i BJLS 40 set LOKFOMii BJLS 50 set LOKFOMiii BJLS 60 set LOKFOMiv BJLS 70 set LOKFOMv BJLS 80 set LOKFOMvi BJLS 90 set LOKFOMvii BJLS 100 set LOKFOMviii BJLS 120 set LOKFOMix Alumunium foil single sided benang lurus setx Alumunium foil single sided benang miring setxi Alumunium foil double sided benang lurus setxii Alumunium foil double sided benang miring setxiii Glasswool tebal 25 mm, BJ 16 kg/m3 AB WOOLxiv Glasswool tebal 25 mm, BJ 24 kg/m3 AB WOOLxv Glasswool tebal 25 mm, BJ 32 kg/m3 AB WOOLxvi Glasswool tebal 50 mm, BJ 16 kg/m3 AB WOOLxvii Glasswool tebal 50 mm, BJ 24 kg/m3 AB WOOLxviiiGlasswool tebal 50 mm, BJ 32 kg/m3 AB WOOLxix Alumunium tape rollxx Plinkote kalengxxi Siku 40.40.4 batang

Baut-mur diameter 8 mm pasangLong draat diameter 8 mm batangRamset diamater 8 mm setZincromate kaleng

b PU FOAM DUCTINGTD duct panel density +/- 52kg/m³ lembar 4 x 1.2mTD smooth panel (1 side) lembar 4 x 1.2mTD super panel with alumunium composite lembar 4 x 1.2mInvisible Flange (PVC) batang 4mTee Connector Flange (PVC) batang 4mBayonet (PVC) batang 4mCovering Angle (PVC) buah 1TD Glue (11 kg) kaleng 1Sealant neutral (white colour) botol 1Chair Section Bar Alumunium batang 4m"F" section Bar Alumunium batang 4mShaped Disk Alumunium buah 1Reinforcement Bar Alumunium batang 4mBall Joint Damper (alumunium) buah 1Ball Joint Damper (plastik) buah 1Alumunium Tape (45m) rol 1Zinc Coated (90°) buah 1

14.00%

BASIC PRICE SELL PRICE PRICE LIST DISCOUNT NET PRICE

harga per roll panjang per roll

10,650.00 12,141.00 1,065,000.00 1007,300.00 8,322.00 365,000.00 508,100.00 9,234.00 405,000.00 505,700.00 6,498.00 285,000.00 50

26,000.00 29,640.00 26,000.00 135,000.00 39,900.00 35,000.00 155,000.00 62,700.00 55,000.00 1

35,000.00 39,900.00 35,000.00 155,000.00 62,700.00 55,000.00 184,000.00 95,760.00 84,000.00 1

16,500.00 18,810.00 9,500.00 10,830.00 5,500.00 6,270.00 4,500.00 5,130.00 1,350.00 1,539.00

650.00 741.00 3,650.00 4,161.00 3,650.00 4,161.00

11,000.00 12,540.00 13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00

13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00

- 69,000.00 78,660.00 79,000.00 90,060.00

- -

13,000.00 14,820.00 13,000.00 14,820.00 13,000.00 14,820.00

9,500.00 10,830.00 13,500.00 15,390.00

- 15,500.00 17,670.00

- - -

HARGA NETTO UKURAN 1.2 X 2555,666.67 63,460.00 1,670,000.00 55,666.67 68,333.33 77,900.00 2,050,000.00 68,333.33 81,666.67 93,100.00 2,450,000.00 81,666.67 95,000.00 108,300.00 2,850,000.00 95,000.00

108,333.33 123,500.00 3,250,000.00 108,333.33 - -

131,666.67 150,100.00 3,950,000.00 131,666.67 -

2,400.00 2,736.00 180,000.00 2,400.00 ukuran 1,25 x 60-

4,266.67 4,864.00 320,000.00 4,266.67 ukuran 1,25 x 60-

5,555.56 6,333.33 200,000.00 5555.555556 ukuran 1,2 x 307,576.39 8,637.08 272,750.00 7576.388889

- - - -

30,000.00 34,200.00 20,000.00 22,800.00 25,000.00 28,500.00 12,500.00 14,250.00

500.00 570.00 2,500.00 2,850.00

22,500.00 25,650.00

ASIA TIMUR (22 FEB 2011)

updated 17 agustus 2009549,990.00 626,988.60 1,018,500.00 0.46 549,990.00 606,690.00 691,626.60 1,123,500.00 0.46 606,690.00 822,150.00 937,251.00 1,522,500.00 0.46 822,150.00

42,660.00 48,632.40 79,000.00 0.46 42,660.00 51,597.00 58,820.58 95,550.00 0.46 51,597.00 20,574.00 23,454.36 38,100.00 0.46 20,574.00

2,494.80 2,844.07 4,620.00 0.46 2,494.80 390,096.00 444,709.44 722,400.00 0.46 390,096.00

32,940.00 37,551.60 61,000.00 0.46 32,940.00 89,100.00 101,574.00 165,000.00 0.46 89,100.00 87,210.00 99,419.40 161,500.00 0.46 87,210.00

5,130.00 5,848.20 9,500.00 0.46 5,130.00 64,638.00 73,687.32 119,700.00 0.46 64,638.00 16,200.00 18,468.00 30,000.00 0.46 16,200.00

5,670.00 6,463.80 10,500.00 0.46 5,670.00 33,264.00 37,920.96 61,600.00 0.46 33,264.00

2,970.00 3,385.80 5,500.00 0.46 2,970.00

HARGA PIPA WAVIN DAN RUCIKAUP DATED 10 NOVEMBER 2008

KOEFISIEN DASAR

WAVIN DISC

18%

INCH MM PRICE LIST NET PRICE HARGA NET PER M

AW (10 KG/CM2)1/2" 22 3,430.00 2,829.75 2,829.75 3/4" 26 4,717.50 3,891.94 3,891.94 1" 32 6,457.50 5,327.44 5,327.44

1 1/4" 42 9,697.50 8,000.44 8,000.44 1 1/2" 48 11,136.25 9,187.41 9,187.41

2" 60 14,212.50 11,725.31 11,725.31 2 1/2" 76 20,783.75 17,146.59 17,146.59

3" 89 28,030.00 23,124.75 23,124.75 4" 114 46,460.00 38,329.50 38,329.50 5" 140 76,992.50 63,518.81 63,518.81 6" 165 108,013.75 89,111.34 89,111.34 8" 216 184,422.50 152,148.56 152,148.56

10" 267 285,180.00 235,273.50 235,273.50 12" 318 402,085.00 331,720.13 331,720.13

D (5 KG/CM2)1 1/4" 42 37,120.00 30,624.00 5,104.00 1 1/2" 48 41,090.00 33,899.25 5,649.88

2" 60 52,790.00 43,551.75 7,258.63 2 1/2" 76 71,460.00 58,954.50 9,825.75

3" 89 90,450.00 74,621.25 12,436.88 4" 114 142,280.00 117,381.00 19,563.50 5" 140 230,380.00 190,063.50 31,677.25 6" 165 299,370.00 246,980.25 41,163.38 8" 216 520,980.00 429,808.50 71,634.75

10" 267 881,280.00 727,056.00 121,176.00 12" 318 1,237,300.00 1,020,772.50 170,128.75

RUCIKA DISC

18%

INCH MM PRICE LIST NET PRICE HARGA NET PER M

AW (10 KG/CM2)1/2" 22 25,070.00 20,682.75 5,170.69 3/4" 26 30,300.00 24,997.50 6,249.38 1" 32 43,920.00 36,234.00 9,058.50

1 1/4" 42 59,270.00 48,897.75 12,224.44 1 1/2" 48 77,230.00 63,714.75 15,928.69

2" 60 109,715.00 90,514.88 22,628.72

UKURAN

UKURAN

2 1/2" 76 141,330.00 116,597.25 29,149.31 3" 89 215,320.00 177,639.00 44,409.75 4" 114 332,930.00 274,667.25 68,666.81 5" 140 435,820.00 359,551.50 89,887.88 6" 165 654,380.00 539,863.50 134,965.88 8" 216 989,630.00 816,444.75 204,111.19

10" 267 1,507,920.00 1,244,034.00 311,008.50 12" 318 2,139,290.00 1,764,914.25 441,228.56

D (5 KG/CM2)1 1/2" 48 40,420.00 33,346.50 8,336.63

2" 60 51,000.00 42,075.00 10,518.75 2 1/2" 76 80,810.00 66,668.25 16,667.06

3" 89 113,130.00 93,332.25 23,333.06 4" 114 169,880.00 140,151.00 35,037.75 5" 140 267,560.00 220,737.00 55,184.25 6" 165 384,650.00 317,336.25 79,334.06 8" 216 641,780.00 529,468.50 132,367.13

10" 267 950,470.00 784,137.75 196,034.44 12" 318 1,334,620.00 1,101,061.50 275,265.38

9.50%

SELLING PRICEPAS (peksi Andaru Sakti)disc 17.5%

3,098.58 13,720.00 3,430.00 4,261.67 18,870.00 4,717.50 5,833.54 25,830.00 6,457.50 8,760.48 38,790.00 9,697.50

10,060.21 44,545.00 11,136.25 12,839.22 56,850.00 14,212.50 18,775.52 83,135.00 20,783.75 25,321.60 112,120.00 28,030.00 41,970.80 185,840.00 46,460.00 69,553.10 307,970.00 76,992.50 97,576.92 432,055.00 108,013.75

166,602.68 737,690.00 184,422.50 257,624.48 1,140,720.00 285,180.00 363,233.54 1,608,340.00 402,085.00

5,588.88 24,745.00 6,186.25 6,186.61 27,390.00 6,847.50 7,948.19 35,195.00 8,798.75

10,759.20 47,640.00 11,910.00 13,618.38 60,300.00 15,075.00 21,422.03 94,850.00 23,712.50 34,686.59 153,585.00 38,396.25 45,073.90 199,580.00 49,895.00 78,440.05 347,320.00 86,830.00

132,687.72 587,520.00 146,880.00 186,290.98 824,870.00 206,217.50

SELLING PRICE

5,661.90 25,070.00 6,267.50 6,843.07 30,300.00 7,575.00 9,919.06 43,920.00 10,980.00

13,385.76 59,270.00 14,817.50 17,441.91 77,230.00 19,307.50 24,778.45 109,715.00 27,428.75

31,918.50 141,330.00 35,332.50 48,628.68 215,320.00 53,830.00 75,190.16 332,930.00 83,232.50 98,427.22 435,820.00 108,955.00

147,787.63 654,380.00 163,595.00 223,501.75 989,630.00 247,407.50 340,554.31 1,507,920.00 376,980.00 483,145.28 2,139,290.00 534,822.50

9,128.60 40,420.00 10,105.00 11,518.03 51,000.00 12,750.00 18,250.43 80,810.00 20,202.50 25,549.70 113,130.00 28,282.50 38,366.34 169,880.00 42,470.00 60,426.75 267,560.00 66,890.00 86,870.80 384,650.00 96,162.50

144,942.00 641,780.00 160,445.00 214,657.71 950,470.00 237,617.50 301,415.59 1,334,620.00 333,655.00

BASIC PRICEITEM : MATERIAL FOR ARCHITECTURE WORKSUP DATED : 1 JANUARI 2009

KOEFISIEN DASAR


1 STRUKTURa Galian Tanah, Pasir Urug dan Lantai Kerja

i Galian tanah untuk pile cap & tie beam m3ii Galian tanah untuk saluran air m3iii Pasir urug m3iv Lantai kerja (dengan readymixed concrete) m3v Pasangan batu kali m3

b Bekisting Struktur\i Bekisting batu bata m2ii Bekisting struktur besar, Tower Crane m2iii Bekisting struktur besar, Manual m2iv Bekisting struktur kecil, Manual m2

c Besi Betoni Besi beton (ukuran besar), bar bender & cutter kgii Besi beton (ukuran kecil), bar bender & cutter kgiii Besi beton (ukuran kecil), manual kg

d Betoni Beton Readymix, concrete pump m3ii Beton Readymix, Tower Crane m3iii Beton Sitemix, 300 ltr concrete mixer m3

e Gelar wiremeshi Wiremesh M-10 m2ii Wiremesh M-8 m2iii Wiremesh M-7 m2iv Wiremesh M-6 m2iv Wiremesh M-5 m2iv Wiremesh M-4 m2

f Baja Konstruksii WF kgii Pelat kgiii CNP / siku / pipa kg

g Lain-laini Steel decking m2

2 CERAMICS TILE & MARBLE - GRANITEa Keramik Lantai

i Keramik 300x300 putih polos m2ii Keramik 300x300 berwarna terang m2iii Keramik 300x300 berwarna gelap m2iv Keramik 400x400 putih polos m2v Keramik 400x400 berwarna terang m2

DESCRIPTION

vi Keramik 400x400 berwarna gelap m2vii Keramik 600x600 putih polos m2viii Homogeneous tile 600x600 berwarna terang m2ix Homogeneous tile 600x600 berwarna gelap m2x Keramik 200x200 lantai KM polos m2xi Keramik 200x200 lantai KM bercorak m2xii Keramik 250x250 lantai KM polos m2xiii Keramik 250x250 lantai KM bercorak m2xiv Keramik 330x330 lantai KM bercorak m2xv Skirting 100x600 m'xvi Skirting 100x400 m'xvii Skirting 100x300 m'

b Keramik Dinding & Borderi Keramik 200x250 dinding KM warna terang m2ii Keramik 200x250 dinding KM warna gelap m2iii Keramik 250x450 dinding KM warna terang m2iv Keramik 250x450 dinding KM warna gelap m2v Border 80x200 buahvi Border 80x250 pcsvii Step nosing 80x300 pcsviii Step nosing 80x400 pcs

c Keramik tanggai Pasang keramik tangga m2

d Lain-laini Floor hardener m2ii Screeding m2iii Water proofing coating m2

3 PASANG BATA, PLASTER DAN ACIANa Pasang batu bata cikarang/press m2b Pasang ALC, t = 7,5 cm m2c Pasang ALC, t = 10 cm m2d Plaster interior m2e Plaster interior dinding beton (tmk cheeping) m2f Plaster exterior m2g Acian interior m2h Acian exterior m2i Kolom praktis m'j Exposed ceiling m2k Finishing tali air m'

4 PENGECATANa Cat interior dinding m2b Cat interior plafond m2c Cat exterior acrylic based m2d Cat oil based m2e Cat oil based untuk skirting m'

5 KUSEN, PINTU, DAN JENDELA KAYUa Pasang kusen, single unitb Pasang pintu unitc Pasang jendela (ukuran standard) unit

6 MARBLE

a Pasang lantai slab m2b Pasang tangga m2c Pasang lantai cut to size (600x600) m2d Pasang lantai cut to size (800x800 atau 1000x1000) m2e Pasang dinding slab basah m2f Pasang dinding slab kering m2g Pasang kolom slab basah m2h Pasang kolom slab kering m2i Pasang dinding cut to size (600x600) m2j Pasang dinding cut to size (800x800 atau 1000x1000) m2k Profilan seperempat lingkaran (diameter 2 cm) m'l Profilan setengah lingkaran (diameter 4 cm) m'm Profilan dinding, lebar s/d 20 cm m'n Pasang meja beton/vanity top m2o Profilan untuk vanity top m'p Plint/skirting profile-an m'q Upah poles m2

6 MEKANIKAL-ELEKTRIKAL-PLUMBINGa MEKANIKAL

i Plumbing- Pasang pipa PVC diameter 1/2"-1" m- Pasang pipa PVC diameter 1 1/4"-2" m- Pasang pipa PVC diameter 2 1/2"-3" m- Pasang pipa PVC diameter 4" m- Pasang pipa PVC diameter 5" m- Pasang pipa PVC diameter 6" m- Pasang pipa PVC diameter 8" m

- Pasang pipa black steel/GIP diameter 1/2"-1"

ii Air ConditionerDucting AC conventionalDucting AC PU Foam Duct

7 SANITARYa Closetb Wastafel/ Urinalc Jet Showerd Bathubee Kranf Kitchen/ Pantryg Tissu Holder/Soap Dish /Robe Hook/Tumble Holder/Towel Ringh Floor Draini URINAL PARTITION

14.00%

jeffrey di sunter

WORKER PRICE SELL PRICE

42,000.00 47,880.00 3500042,000.00 47,880.00 35,000.00 39,900.00 70,000.00 79,800.00 55,000.00 62,700.00

14,000.00 15,960.00 25,000.00 28,500.00 2000030,000.00 34,200.00 36,000.00 41,040.00

450.00 513.00 400450.00 513.00 750.00 855.00

26,000.00 29,640.00 1500026,000.00 29,640.00

175,000.00 199,500.00

14,000.00 15,960.00 12,000.00 13,680.00 10,000.00 11,400.00

9,000.00 10,260.00 8,000.00 9,120.00 8,000.00 9,120.00

1,500.00 1,710.00 150001,600.00 1,824.00 1,700.00 1,938.00

12,000.00 13,680.00 15000

22,000.00 25,080.00 1750022,000.00 25,080.00 22,000.00 25,080.00 22,000.00 25,080.00 1750022,000.00 25,080.00

22,000.00 25,080.00 22,000.00 25,080.00 1750022,000.00 25,080.00 22,000.00 25,080.00 24,000.00 27,360.00 2000024,000.00 27,360.00 24,000.00 27,360.00 24,000.00 27,360.00 24,000.00 27,360.00 14,000.00 15,960.00 15,000.00 17,100.00 16,000.00 18,240.00

24,000.00 27,360.00 24,000.00 27,360.00 24,000.00 27,360.00 2200024,000.00 27,360.00 24,000.00 27,360.00 24,000.00 27,360.00 24,000.00 27,360.00 24,000.00 27,360.00

24,000.00 27,360.00

7,000.00 7,980.00 14,000.00 15,960.00 12,000.00 13,680.00

14,600.00 16,644.00 1200013,500.00 15,390.00 13,500.00 15,390.00 900015,000.00 17,100.00 1250017,500.00 19,950.00 1250016,000.00 18,240.00 12,500.00 14,250.00 15,000.00 17,100.00 1200016,000.00 18,240.00 1000013,600.00 15,504.00 12,000.00 13,680.00

4,500.00 5,130.00 4,000.00 4,560.00 5,000.00 5,700.00 6,000.00 6,840.00 3,500.00 3,990.00

40,000.00 45,600.00 75,000.00 85,500.00 60,000.00 68,400.00

- Mandor Agus, 25 okt 2009

80,000.00 91,200.00 55,000.00 120,000.00 136,800.00 55,000.00

50,000.00 57,000.00 37,500.00 52,500.00 59,850.00 40,000.00

180,000.00 205,200.00 110,000.00 170,000.00 193,800.00 120,000.00 175000 epoxy dari mandor160,000.00 182,400.00 110,000.00 180,000.00 205,200.00 120,000.00

90,000.00 102,600.00 80,000.00 100,000.00 114,000.00 90,000.00

30,000.00 34,200.00 22,500.00 50,000.00 57,000.00 40,000.00 90,000.00 102,600.00 75,000.00

150,000.00 171,000.00 80,000.00 91,200.00 60,000.00 68,400.00 50,000.00 75,000.00 85,500.00 70,000.00

2,500.00 2,850.00 3,000.00 3,420.00 6,000.00 6,840.00 8,000.00 9,120.00

10,000.00 11,400.00 12,000.00 13,680.00 15,000.00 17,100.00

85,000.00 96,900.00 60,000.00 68,400.00

150,000.00 171,000.00 180,000.00 205,200.00

50,000.00 57,000.00 225,000.00 256,500.00

12,000.00 13,680.00 80,000.00 91,200.00 18,000.00 20,520.00 25,000.00 28,500.00 60,000.00 68,400.00

epoxy dari mandor

BASIC PRICEITEM : TOOLS & CONSUMABLE MATERIAL FOR STRUCTURE WORKSUP DATED : 1 JANUARI 2009

KOEFISIEN DASAR


1 LIFTING TOOLSa Tower crane Jib length 50-55 m month Xiang Lob Tower crane Jib length 55-60 m month Xiang Loc Passanger hoist month Alimaxd m3e m3f m3g m3h m3i m3

2 CONCRETING & REBARa Besi beton ulir kgb Besi beton polos kgc Kawat bendrad kg

2 BETONa Beton B-0 m3b K-175 m3c K-225 m3d K-250 m3e K-300 m3f K-350 m3g K-400 m3

DESCRIPTION

12.00%

BASIC PRICE SELL PRICE

29,000.00 32,480.00 33,000.00 36,960.00

- - - - - - -

11,000.00 12,320.00 11,000.00 12,320.00 13,000.00 14,560.00

430,000.00 481,600.00 490,000.00 548,800.00 470,000.00 526,400.00

- - - -

KOEFISIEN DASAR

NO DESCRIPTION WEIGHT

1 Material waste 0.50%

2 Inflation 1.00%

3 Interest rate 2.00%

4 Management risk 1.00%

5 Site material handling (kuli turun) 1.00%

6

7

8 Profit Paulus 4.00%

TOTAL 9.50%

Analisa Harga Satuan (Student Version)

Documents