This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Plat 8, 12 mm 1 kg 7,200 7,200.00 Siku 70.70.7 1 kgCNP 125.50.20.2,3 1 kg 6,206 6,205.97
21 Span skroef dia 16 mm 1 bh 18,000 18,000.00 22 Angkur dia 16 mm P=30 cm 1 bh 7,850 7,850.00 23 Baut HTB dia 16 mm + double plat ring 4700 bh 7,850 7,850.00 24 Hollow 8x6 cm 1 btg 250000 250,000.00
Hollow 4x2 cm 1 btg 105000 105,000.00 Seng 0.3 mm, 80x270 cm 1 lbr 90,000 90,000.00
25 Pipa Hitam SCH 40 dia 6"x6,7 mm 1 btg 1,410,000 1,410,000.00 Pipa Hitam SCH 40 dia 8"x7,8 mm 1 btg 2,172,000 2,172,000.00
26 Angkur dia 19 mm - L=1000 mm + mur 1 bh 31,000 31,000.00 Ring 1 bh 500 500.00
Cat Mowilex w. merah 2.5 ltr 130,000 130,000.00 3 Plamir RG (25 kg) 1 Pail 200,000 200,000.00 4 Cat Jotung Optima standart 2.5 ltr 200,000 200,000.00
1 Kusen kamper samarinda oven 1 m3 14,700,000 14,700,000.00 2 Daun pintu solid rk kamper samarinda (P1, PJ1) 1 bh 3,215,000 3,215,000.00 3 Daun pintu kaca rk kamper samarinda (P3) 1 bh 1,940,000 1,940,000.00 4 Daun pintu rangka kayu double teakwood t = 3.8 cm (P2) 1 bh 1,020,000 1,020,000.00 5 Daun pintu rangka kayu Nyatoh t = 3.8 cm (P4) 1 bh 950,000 950,000.00 6 Daun pintu rangka kayu lapis teakwood dan formika (P6) 1 bh 900,000 900,000.00
Plafond gypsum 9 mm jayaboaed + rangka metal furing 1 m2 110,000 110,000.00 Drop ceilling 20 cm 1 m' 55,000 55,000.00 Shadow line 1 m' 17,500 17,500.00 Wood plank 8" texture 1 m' 65,000 65,000.00 GRC 9 mm 1 lbr 250,000 250,000.00 Cat dinding interior ex Jotun 1 m2 16,000 16,000.00 Cat dinding exterior ex Jotun 1 m2 29,000 29,000.00 Cat dinding interior ex Catylac 1 m2 18,000 18,000.00 Cat dinding interior ex ICI Pentalite 1 m2 23,000 23,000.00
F. SANITAIR 0.7 0.74 1 Washtafel ex Toto type LW 640 CJ komplit accessories dan 1 bh 1,519,000 1,519,000.00 2 Monoblock ex Toto type CW 420 J SW 420 JP 1 bh 2,380,000 2,380,000.00 3 Shower ex Toto type TS 309RYN 1 bh 1,591,000 1,591,000.00 4 Floor drain ex Toto type TX1BN 1 bh 314,500 314,500.00
Page:/2 / 46
5 Holder Paper ex Toto type TX 703AES 1 bh 169,460 169,460.00 6 Kran Sink ex Toto type T30AR13V7N 1 bh 301,920 301,920.00 7 Cermin 60x80 cm ex pelangi 1 m2 200,000 200,000.00 8 Kitchen Sink 1 meja 2 lubang Tipe XL 9 1 bh 5,200,000 5,200,000.00 9 Urinoir Partisi A 100 ex toto 1 bh 917,600 917,600.00 10 Kitchen Sink 1 meja 2 lubang Tipe ID 900 Kiko 1 bh 1,774,000 1,774,000.00 11 Kitchen Sink 1 meja 2 lubang Tipe ISB 1100 Kiko 1 bh 2,178,000 2,178,000.00
Accessories Pintu 1 Engsel kupu2 ex Dekkson ES-S/S-DL-4'x3'x3 mm-2B 1 set 90,000 90,000.00 2 Lockcase ex Dekkson MTS-L-DKS-8485-RL+DC-D60 1 set 190,000 190,000.00 3 Flush Bolt ex Dekkson FB-DEK-608-BR-^+12-SN 1 bh 200,000 200,000.00 4 Lever handle ex Dekkson Tube Rose LHTR DKS 058 1 PSG 200,000 200,000.00 5 Rel daun pintu sliding 1 set 220,000 220,000.00 6 Handle pintu sliding 1 bh 25,000 25,000.00 7 Casement handle ax Dekkson CH-428-Nlock-RNA 1 bh 12,500 12,500.00 8 Friction Stay ex Dekkson FS-DEK-20" 1 bh 230,000 230,000.00 9 - Smart Energy Saving (Key Tag ) Level 2 ex ventaza 1 bh 459,000 - 10 Center pivot hinge 1 bh 81,000 - 11 - Flush bolt FB SQ 501-270 mm 1 bh 90,000 - 26 Seng gelombang 1000x2000 mm 0.2 mm 1 lbr 38,500 38,500.00
MATERIAl KAYU
15 Papan* Papan A, 2x20x400 cm 1 m3 1,650,000 - * Papan Albasia A 1 m3 550,000 - * Papan Albasia B 1 m3 600,000 - * Papan Albasia C 1 m3 700,000 - * Papan Albasia Super 1 m3 850,000 - * Transport 10 m3 350,000 35,000.00
MATERIAl BESI
20 Bondex ekor burung W= 60 cm 1 m' 78,182 - 21 Bondex ekor burung W= 100 cm 1 m' 89,091 -
27 Seng gelombang 1000x2000 mm 0.25 mm 1 lbr 45,000 - 28 besi hollow 40x40x1.7 mm 1 btg 130,000 - 29 Seng plat t=0.4 mm 1 m2 95,816 - 30 Conwood 1 m2 225,000 -
1 Kusen kayu Nyatph Palu Oven 5x10 cm 1 m3 12,355,000 - 2 Kusen 5x10 cm kamper samarinda Solid Engineering Oven 1 m' 101,700 - 3 Daun pintu HPL ex Taco 6 mm + solid wood + Nat + Liping (P1) 1 bh 1,980,000 - 4 - Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping(P2) 1 bh 1,755,000 - 5 Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping + lubang kac 1 bh 2,011,500 - 6 Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping + lubang kac 1 bh 2,277,000 - 7 - Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping + lubang k 1 bh 1,890,000 - 8 Lidah pintu P6 1 btg 31,500 - 9 - Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping (P7) 1 bh 2,205,000 - 10 Lidah pintu P7 1 btg 36,000 - 11 Daun pintu HPL ex Taco 6 mm + Solid Wood + Nat + Liping + lubang kac 1 bh 2,065,500 - 12 Daun pintu kaca (P10) 1 bh 1,000,000 -
Page:/5 / 46
2 Paku dari 5 cm @ 30 kg 1 dus 345,000
4 Paku 2" s/d 6" (30 kg) 1 kg 315,000 #REF! 5 Paku 1" 1 kg 20,000 6 Paku seng 1 kg 25,000
D. KERAMIK 1 Keramik , 20x20 cm IKAD 1 dus 37,000 2 Keramik 20x25 cm IKAD 1 dus 41,500 3 Keramik, 40x40 cm IKAD 1 dus 66,000 4 Keramik, 30x30 cm IKAD 1 dus 41,500 5 Keramik granito uk 60x60 cm / KW II 1 dus 120,000
E. MATERIAL LAIN - LAIN 1 Asbes gelombang merk Jabesmen l=1 mtr 0.3 cm 5,600 2 Genteng keramik IKAD (kecil) 1 bh 6,500 3 Genteng keramik IKAD (besar) 1 bh 7,000 7,250.00 4 Gypsum kerm Elphane 9 mm 1 lbr 45,000 5 Seng plat, t=0.2 mm L=45 cm p=46 mtr 1 roll 550,000 6 Seng plat, t=0.2 mm L=90 cm p=46 mtr 1 roll 1,100,000 7 Seng gelombang 180x770x020 1 lbr 40,200 8 Paku seng 1 kg 25,000 8 Genteng metal biasa t=0.25 1 m2 45,000
Genteng metal biasa t=0.35 1 m2 62,500 Genteng lapis batu t=0.25 1 m2 72,000 Genteng lapis batu t=0.30 1 m2 90,000 Nok bulat t=0.25 mm, p=80 cm 1 bh 26,000 Nok bulat t=0.25 mm, p=80 cm 1 bh 28,000 Nok panjang / kotak t=0.25 1 bh 20,000 Nok panjang / kotak t=0.35 1 bh 21,000 Nok lapis batu nok bulat panjang 80 cm 1 bh 44,000 Nok lapis batu nok bulat panjang 80 cm 1 bh 29,000 Bondex ekor burung W= 60 cm 1 m' 86,000 - Bondex ekor burung W= 100 cm 1 m' 98,000 -
7 Tanah merah 1 m3 8 Base course 1 m3 228,000 - 7 paving persegi panjang tebal 6 cm 1 bh 1,105
1 Kayu Cerucuk uk. 3 m 1 btg 7,400 2 Kayu Cerucuk uk. 4 m 1 btg 8,400 3 Kayu Cerucuk samak 1 btg 6,000 4 Papan uk. 2x20x4 m 1 lbr 40,000 2,500,000.00 5 Papan uk. 2,5x20x4 m 1 lbr 60,000 3,000,000.00 6 Paku 1 kg 11,000 -
Page:/7 / 46
Page:/8 / 46
Page:/9 / 46
Page:/10 / 46
Page:/11 / 46
Page:/12 / 46
Page:/13 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Sub total 28,230.56 5,500.00 Over Head 0.00 0.00Sub total 28,230.56 5,500.00PPH 23 2 % 846.92 165.00Sub total 29,077.47 5,665.00Rounded 29,100.00 5,700.00 Grand Total 34,800.00
Sub total 63,414.51 30,000.00 Over Head 0.00 0.00Sub total 63,414.51 30,000.00PPH 23 2 % 1,902.44 900.00Sub total 65,316.94 30,900.00Rounded 65,300.00 30,900.00 Grand Total 96,200.00
c. Pagar proyek t=1,8 m 1.00 m'- Kayu dolken 3.500 btg 16,000 - 56,000.00 0.00- Paku 0.08 kg 11,000 0 880.00 0.00- Seng gelombang 0.20 mm 1.250 lbr 38,500 0 48,125.00 0.00- Paku seng 7.500 bh 750 0 5,625.00 0.00- Upah 1.000 m' 0 20,000 0.00 20,000.00
Sub total 110,630.00 20,000.00Over Head 0.00 0.00Sub total 110,630.00 20,000.00PPH 23 2 % 3,318.90 600.00Sub total 113,948.90 20,600.00Rounded 113,900.00 20,600.00 Grand Total 134,500.00
Sub total 585,969.70 132,000.00O. H & Waste 0.00 0.00Sub total 585,969.70 132,000.00PPH 23 17,579.09 3,960.00Sub total 603,548.79 135,960.00Rounded 603,500.00 136,000.00 Grand Total 739,500.00
2.00 Material Beton site mix K -250 (1:2,89:3.17) 1.00 m3
Page:/14 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Sub total 613,769.51 132,000.00O. H & Waste 7% 0.00 0.00Sub total 613,769.51 132,000.00PPH 23 3% 18,413.09 3,960.00Sub total 632,182.59 135,960.00Rounded 632,200.00 136,000.00 Grand Total 768,200.00
3.00 Material Beton site mix K -250 (1:3,03:3,33) 1.00 m3 - Pasir beton 0.66 m3 180,000 0 118,565.22 0.00- Split 0.72 m3 185,000 0 133,923.91 0.00 - Semen 6.79 zak 50,545 0 343,379.45 0.00- Alat bantu 1.00 m3 5,000 0 5,000.00 0.00- Alat bantu 1.00 m3 0 132,000 0.00 132,000.00
Sub total 600,868.58 132,000.00O. H & Waste 7% 0.00 0.00Sub total 600,868.58 132,000.00PPH 23 3% 18,026.06 3,960.00Sub total 618,894.63 135,960.00Rounded 618,900.00 136,000.00 Grand Total 754,900.00
Sub total 977,933.33 66,000.00 O. H & Waste 7% 0.00 0.00Sub total 977,933.33 66,000.00PPH 23 3% 29,338.00 1,980.00Sub total 1,007,271.33 67,980.00Rounded 1,007,300.00 68,000.00 Grand Total 1,075,300.00
Sub total 242,250.00 22,000.00O. H & Waste 7% 0.00 0.00Sub total 242,250.00 22,000.00PPH 23 3% 7,267.50 660.00Sub total 249,517.50 22,660.00Rounded 249,500.00 22,700.00 Grand Total 272,200.00
6.00 Pembesian 1.00 kg- Besi beton 1.000 kg 6,091 6,090.91 0.00- Waste 0.080 kg 6,091 487.27 0.00- Kawat beton 0.016 kg 13,000 208.00 0.00
Page:/15 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
- Alat bantu 1.000 ls 100 - 100.00 0.00- Upah 1.000 kg - 900 0.00 900.00
Sub total 6,886.18 900.00O. H & Waste 7% 0.00 0.00Sub total 6,886.18 900.00PPH 23 3% 206.59 27.00Sub total 7,092.77 927.00Rounded 7,100.00 900.00 Grand Total 8,000.00
Sub total 24,504.55 5,000.00 O. H & Waste 7% 0.00 0.00Sub total 24,504.55 5,000.00PPH 23 3% 735.14 150.00Sub total 25,239.68 5,150.00Rounded 25,200.00 5,200.00 Grand Total 30,400.00
8.00 Pas Batu Kali (1:5) 1.00 m3 - Material Pas Batu Kali 1.00 m3 125,000 - 125,000.00 0.00 - Waste material 0.20 m3 125,000 25,000.00 0.00 - Pasir 0.51 m3 155,000 0 79,360.00 0.00 - Semen 3.20 zak 50,545 0 161,745.45 0.00 - Upah 1.00 m3 - 55,000 0.00 55,000.00
Sub total 391,105.45 55,000.00 O. H & Waste 7% 0.00 0.00Sub total 391,105.45 55,000.00PPH 23 3% 11,733.16 1,650.00Sub total 402,838.62 56,650.00Rounded 402,800.00 56,700.00 Grand Total 459,500.00
Sub total 16,261.74 2,800.00O. H & Waste 7% 0.00 0.00Sub total 16,261.74 2,800.00PPH 23 3% 487.85 84.00Sub total 16,749.59 2,884.00Rounded 16,700.00 2,900.00 Grand Total 19,600.00
10.00 Bekisting poer P2, ( 3 x pakai) 1.00 m2 2 - Kaso 5/7 0.01 m3 1,450,000 11,841.67 0.00 - Multiplek 9 mm 0.14 lbr 145,000 20,138.89 0.00 - Dolken 1.60 bt 13,500 21,571.43 0.00 - Paku 0.46 kg 11,000 5,031.65 0.00 Paku 5 cm (kaso ke multiplek) 0.23 Paku 7 cm (kaso ke kaso) 0.08
Page:/16 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Paku 10 cm (dolken ke dolken) 0.67 - Upah 1.00 m2 44,000 0.00 44,000.00
Sub total 58,583.63 44,000.00 O. H & Waste 7% 0.00 0.00Sub total 58,583.63 44,000.00PPH 23 3% 1,757.51 1,320.00Sub total 60,341.14 45,320.00Rounded 60,300.00 45,300.00 Grand Total 105,600.00
11.00 Bekisting sloof TB1, 300X600 mm (3 x pakai) 1.00 m2 2.88 - Kaso 5/7 0.01 m3 1,450,000 - 12,687.50 0.00 - Triplek 9 mm 0.14 lbr 145,000 - 20,138.89 0.00 - Dolken 1.14 bt 13,500 - 15,428.57 0.00 - Paku 0.31 kg 11,000 - 3,405.59 0.00 Paku 5 cm (multiplek ke kaso) 0.23 Paku 7 cm (kaso ke kaso) 0.08 Paku 10 cm (dolken ke dolken) 0.58 - Upah 1.00 m2 - 44,000 0.00 44,000.00
Sub total 51,660.55 44,000.00 O. H & Waste 7% 0.00 0.00Sub total 51,660.55 44,000.00PPH 23 3% 1,549.82 1,320.00Sub total 53,210.37 45,320.00Rounded 53,200.00 45,300.00 Grand Total 98,500.00
12.00 Bekisting kolom (3 x pakai) 1.00 m2 5.76 - Kaso 5/7 0.01 m3 1,450,000 - 16,916.67 0.00 - Multiplek 12 mm 0.14 lbr 145,000 - 20,138.89 0.00 - Dolken 1.27 bt 13,500 - 17,142.86 0.00 - Paku 0.24 kg 11,000 - 2,595.59 0.00 Paku 5 cm (kaso ke kaso) 0.44 Paku 7 cm (kaso ke kaso) 0.24 Paku 10 cm (dolken ke dolken) 0.67 - Upah 1.17 m2 - 44,000 0.00 51,333.33
Sub total 56,794.00 51,333.33 O. H & Waste 7% 0.00 0.00Sub total 56,794.00 51,333.33PPH 23 3% 1,703.82 1,540.00Sub total 58,497.82 52,873.33Rounded 58,500.00 52,900.00 Grand Total 111,400.00
13.00 Bekisting Balok Lantai, 300X600 mm (3 x pakai) 1.00 m2 3.60 - Kaso 5/7 (rangka bekisting) 0.01 m3 1,450,000 - 14,040.83 0.00 - Kaso 5/7 (rangka esteger) 0.00 m3 1,450,000 - 6,090.00 0.00 - Triplek 12 mm 0.14 lbr 145,000 - 20,138.89 0.00 - Dolken 2.87 bt 13,500 - 38,750.00 0.00 - Papan 2/20cm 0.01 m3 642,000 3,424.00 0.00 - Paku 0.25 kg 11,000 - 2,767.79 0.00 Paku 5 cm (multiplek ke kaso) 0.35 Paku 7 cm (kaso ke kaso) 0.27 Paku 10 cm (dolken ke dolken) 0.29 - Upah 1.00 m2 - 49,500 0.00 49,500.00
Sub total 85,211.52 49,500.00 O. H & Waste 7% 0.00 0.00
Page:/17 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Sub total 85,211.52 49,500.00PPH 23 3% 2,556.35 1,485.00Sub total 87,767.86 50,985.00Rounded 87,800.00 51,000.00 Grand Total 138,800.00
14.00 Bekisting Lantai w/ Kayu 1.00 m2 2.88 - Kaso 5/7 (rangka pengikat esteger) 0.01 m3 1,450,000 - 12,687.50 0.00 - Triplek 12 mm 0.17 lbr 145,000 - 25,173.61 0.00 - Dolken 6.25 bt 13,500 - 84,375.00 0.00 - Papan 2/20cm 0.01 m3 642,000 - 6,420.00 0.00 - Paku 0.25 kg 11,000 - 2,797.70 0.00 Paku 5 cm (multiplek ke kaso) 0.08 Paku 7 cm (kaso ke kaso) 0.36 Paku 10 cm (dolken ke dolken) 0.29 - Upah 1.00 m2 - 55,000 0.00 55,000.00
Sub total 131,453.82 55,000.00 O. H & Waste 7% 0.00 0.00Sub total 131,453.82 55,000.00PPH 23 3% 3,943.61 1,650.00Sub total 135,397.43 56,650.00Rounded 135,400.00 56,700.00 Grand Total 192,100.00
15.00 Konsruksi baja WF 1.00 kg- Material baja 1.00 kg 8,300 - 8,300.00 0.00 - Alat 1.00 kg 1,000 - 1,000.00 0.00 - ongkos kirim ke proyek kg 100.00 - 0.00 0.00 - Fabrikasi & erection 1.00 kg 3,300 0.00 3,300.00 - Cat zinchromate 1.00 kg 450 150 450.00 150.00 - Cat finish 1.00 kg 500 200 500.00 200.00 - Baut 1.00 kg 450 - 450.00 0.00
Sub total 10,700.00 3,650.00 O. H & Waste 7% 0.00 0.00Sub total 10,700.00 3,650.00PPH 23 3% 321.00 109.50Sub total 11,021.00 3,759.50Rounded 11,000.00 3,800.00 Grand Total 14,800.00
16.00 Pek.Gordeng Baja C 150.65.20.2,3 1.00 kg- Material baja 1.00 kg 6,206 6,205.97 0.00 - Alat 1.00 kg 1,000 1,000.00 0.00 - ongkos kirim ke proyek kg 200 0.00 0.00 - Fabrikasi & erection 1.00 kg 0 3,300 0.00 3,300.00 - Cat zinchromate 1.00 kg 450 150 450.00 150.00 - Cat finish 1.00 kg 500 200 500.00 200.00 - Baut 1.00 kg 450 0 450.00 0.00
Sub total 8,605.97 3,650.00 O. H & Waste 7% 0.00 0.00Sub total 8,605.97 3,650.00PPH 23 3% 258.18 109.50Sub total 8,864.15 3,759.50Rounded 8,900.00 3,800.00 Grand Total 12,700.00
17.00 Konsruksi baja Plat 1.00 kg- Material baja 1.00 kg 7,200 7,200.00 0.00 - Alat 1.00 kg 1,000 1,000.00 0.00
Page:/18 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
- ongkos kirim ke proyek 1.00 kg 200.00 200.00 0.00 - Fabrikasi & erection 1.00 kg 3,300 0.00 3,300.00 - Cat zinchromate kg 450 150 0.00 0.00 - Cat finish 1.00 kg 500 200 500.00 200.00 - Baut 1.00 kg 450 - 450.00 0.00
Sub total 9,350.00 3,500.00 O. H & Waste 7% 0.00 0.00Sub total 9,350.00 3,500.00PPH 23 3% 280.50 105.00Sub total 9,630.50 3,605.00Rounded 9,600.00 3,600.00 Grand Total 13,200.00
Rafter Hollow 8x6 cm #VALUE! m' 41,667 #VALUE! #VALUE!
Gording Hollow 8x6 cm #VALUE! m' 41,667 #VALUE! #VALUE!- Cat zinchromate #VALUE! kg 450 150 #VALUE! #VALUE!- Cat finish #VALUE! kg 500 200 #VALUE! #VALUE!- Upah #VALUE! kg 3,300 #VALUE! #VALUE!
Sub total #VALUE! #VALUE!O. H & Waste 7% #VALUE! #VALUE!Sub total #VALUE! #VALUE!PPH 23 3% #VALUE! #VALUE!Sub total #VALUE! #VALUE!Rounded #VALUE! #VALUE!Grand Total #VALUE!
Sub total 53,420.17 4,000.00 O. H & Waste 7% 0.00 0.00Sub total 53,420.17 4,000.00PPH 23 3% 1,602.61 120.00Sub total 55,022.77 4,120.00Rounded 55,000.00 4,100.00 Grand Total 59,100.00
2.00 Atap canopy w/ seng gelombang rangka hollow 4x2 cm 1.00 1.10 - Hollow 4x2 cm 5.93 m' 17,500 - 103,777.03 0.00 - Seng 1.00 m2 50,420 4,000 50,420.17 4,000.00 - Alat bantu 1.00 m2 3,000 - 3,000.00 0.00 - Upah 9.96 kg 0 3,300 0.00 32,876.56
Sub total 157,197.20 36,876.56 O. H & Waste 7% 0.00 0.00Sub total 157,197.20 36,876.56PPH 23 3% 4,715.92 1,106.30Sub total 161,913.11 37,982.86Rounded 161,900.00 38,000.00 Grand Total 199,900.00
3.00 Partisi kaca 5 mm + rangka siku, h 300 1.00 0.82 - U Allumunium 4.07 m' 15,000 - 61,029.41 0.00
Page:/19 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Sub total 226,715.69 25,000.00 O. H & Waste 7% 0.00 0.00Sub total 226,715.69 25,000.00PPH 23 3% 6,801.47 750.00Sub total 233,517.16 25,750.00Rounded 233,500.00 25,800.00 Grand Total 259,300.00
Sub total 176,000.00 10,000.00 O. H & Waste 7% 0.00 0.00Sub total 176,000.00 10,000.00PPH 23 3% 5,280.00 300.00Sub total 181,280.00 10,300.00Rounded 181,300.00 10,300.00 Grand Total 191,600.00
Sub total 125,538.84 20,000.00 O. H & Waste 7% 0.00 0.00Sub total 125,538.84 20,000.00PPH 23 3% 3,766.17 600.00Sub total 129,305.01 20,600.00Rounded 129,300.00 20,600.00 Grand Total 149,900.00
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Sub total 87,512.95 7,000.00 O. H & Waste 7% 0.00 0.00Sub total 87,512.95 7,000.00PPH 23 3% 2,625.39 210.00Sub total 90,138.34 7,210.00Rounded 90,100.00 7,200.00 Grand Total 97,300.00
Sub total 82,512.95 7,000.00 O. H & Waste 7% 0.00 0.00Sub total 82,512.95 7,000.00PPH 23 3% 2,475.39 210.00Sub total 84,988.34 7,210.00Rounded 85,000.00 7,200.00 Grand Total 92,200.00
Sub total 162,151.33 11,000.00 O. H & Waste 7% 0.00 0.00Sub total 162,151.33 11,000.00PPH 23 3% 4,864.54 330.00Sub total 167,015.87 11,330.00Rounded 167,000.00 11,300.00 Grand Total 178,300.00
Sub total 196,314.67 11,000.00 O. H & Waste 7% 0.00 0.00Sub total 196,314.67 11,000.00PPH 23 3% 5,889.44 330.00Sub total 202,204.11 11,330.00Rounded 202,200.00 11,300.00 Grand Total 213,500.00
Sub total 61,024.85 22,000.00 O. H & Waste 7% 0.00 0.00Sub total 61,024.85 22,000.00PPH 23 3% 1,830.75 660.00Sub total 62,855.59 22,660.00Rounded 62,900.00 22,700.00 Grand Total 85,600.00
Sub total 13,156.06 16,550.00O. H & Waste 7% 0.00 0.00Sub total 13,156.06 16,550.00PPH 23 3% 394.68 496.50Sub total 13,550.74 17,046.50Rounded 13,600.00 17,000.00 Grand Total 30,600.00
Sub total 4,043.64 11,000.00O. H & Waste 7% 0.00 0.00Sub total 4,043.64 11,000.00PPH 23 3% 121.31 330.00Sub total 4,164.95 11,330.00Rounded 4,200.00 11,300.00 Grand Total 15,500.00
4.00 Cor kolom Praktis, 15x15 cm 1.00 m3 - Concrete site mix 0.02 m3 585,970 13,184.32 0.00 - Pembesian 3.04 kg 6,886 20,944.32 0.00 - Steel bar, 4 dia.8 mm 1.74 kg - Beugel, dia.8-200 mm 1.30 kg- Bekisting 1.00 m1 5,200 5,200.00 0.00
Page:/22 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
- Upah 1.00 m' 35,800 0.00 35,800.00
Sub total 39,328.64 35,800.00 O. H & Waste 7% 0.00 0.00Sub total 39,328.64 35,800.00PPH 23 3% 1,179.86 1,074.00Sub total 40,508.50 36,874.00Rounded 40,500.00 36,900.00 Grand Total 77,400.00
5.00 Finish beton w/ MU 1.00 m2* Mortar AM 86 2.00 kg 4,000 8,000.00 0.00 * Mortar AM 40 0.25 kg 8,800 2,200.00 0.00 * Alat bantu 1.00 m2 1,000 1,000.00 0.00 * Upah 1.00 m2 22,000 0.00 22,000.00
Sub total 11,200.00 22,000.00 O. H & Waste 7% 0.00 0.00Sub total 11,200.00 22,000.00PPH 23 3% 336.00 660.00Sub total 11,536.00 22,660.00Rounded 11,500.00 22,700.00 Grand Total 34,200.00
6.00 Partisi wire mesh rangka siku 2.16 m2* Rangka siku L 40.40.4 10.35 kg 10,700 3,650 110,768.78 37,785.61 * Plat strip 40.4 5.10 kg 10,700 3,650 54,545.23 18,606.55 * Wleded mesh 50x50x3 mm #VALUE! roll 2,700,000 108,000 #VALUE! #VALUE!
Sub total #VALUE! #VALUE!O. H & Waste 7% #VALUE! #VALUE!Sub total #VALUE! #VALUE!PPH 23 3% #VALUE! #VALUE!Sub total #VALUE! #VALUE!Rounded #VALUE! #VALUE!Grand Total #VALUE!
Sub total 14,691.07 21,382.50 O. H & Waste 7% 0.00 0.00Sub total 14,691.07 21,382.50PPH 23 3% 440.73 641.48Sub total 15,131.80 22,023.98Rounded 15,100.00 22,000.00 Grand Total 37,100.00
Page:/23 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
6.00 Kerawang uk 20 x 20 termasuk ban tepi kerawan 25.00 bh - Bata karawang 1.00 bh 4,000 4,000.00 0.00 - Pasir 0.001 m3 155,000 165.33 0.00 - Semen holcin 0.004 zak 50,545 - 215.66 0.00 - Upah 0.04 m2 20,000 0.00 800.00 - Alat bantu 0.04 m2 2,500 5,500 100.00 220.00
Sub total 4,480.99 1,020.00 O. H & Waste 7% 0.00 0.00Sub total 4,480.99 1,020.00PPH 23 3% 134.43 30.60Sub total 4,615.42 1,050.60Rounded 4,600.00 1,100.00 Grand Total 5,700.00
Sub total 306,362.12 0.00Over Head 0.00 0.00Sub total 306,362.12 0.00PPH 23 2 % 9,190.86 0.00Sub total 315,552.98 0.00Rounded 315,600.00 0.00 Grand Total 315,600.00
Sub total 36,886.21 20,000.00Over Head 0.00 0.00Sub total 36,886.21 20,000.00PPH 23 2 % 1,106.59 600.00Sub total 37,992.80 20,600.00Rounded 38,000.00 20,600.00 Grand Total 58,600.00
9.00 Lantai keramik 30/30 cm Roxy Tile 1.00 m2 - Pasir 0.03 m2 155,000 5,166.67 0.00 - Semen 0.13 zak 50,545 6,739.39 0.00 - Keramik 30x30 cm (B) 1.05 m2 88,000 92,400.00 0.00- Semen warna AM 50 0.13 kg 20,000 2,500.00 0.00- Alat bantu 1.00 m2 1,000 1,000.00 0.00 - Upah 1.00 m2 - 44,000 0.00 44,000.00
Sub total 107,806.06 44,000.00O. H & Waste 7% 0.00 0.00Sub total 107,806.06 44,000.00PPH 23 3% 3,234.18 1,320.00Sub total 111,040.24 45,320.00Rounded 111,000.00 45,300.00 Grand Total 156,300.00
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Sub total 16,336.16 27,500.00O. H & Waste 7% 0.00 0.00Sub total 16,336.16 27,500.00PPH 23 3% 490.08 825.00Sub total 16,826.25 28,325.00Rounded 16,800.00 28,300.00 Grand Total 45,100.00
Sub total 239,880.30 49,500.00O. H & Waste 7% 0.00 0.00Sub total 239,880.30 49,500.00PPH 23 3% 7,196.41 1,485.00Sub total 247,076.71 50,985.00Rounded 247,100.00 51,000.00 Grand Total 298,100.00
Sub total 27,460.25 27,500.00O. H & Waste 7% 0.00 0.00Sub total 27,460.25 27,500.00PPH 23 3% 823.81 825.00Sub total 28,284.06 28,325.00Rounded 28,300.00 28,300.00 Grand Total 56,600.00
Sub total 400,277.78 40,000.00O. H & Waste 7% 0.00 0.00Sub total 400,277.78 40,000.00PPH 23 3% 12,008.33 1,200.00Sub total 412,286.11 41,200.00Rounded 412,300.00 41,200.00 Grand Total 453,500.00
Sub total 111,012.12 44,000.00O. H & Waste 7% 0.00 0.00Sub total 111,012.12 44,000.00PPH 23 3% 3,330.36 1,320.00Sub total 114,342.48 45,320.00Rounded 114,300.00 45,300.00 Grand Total 159,600.00
Sub total 119,001.82 55,000.00O. H & Waste 7% 0.00 0.00Sub total 119,001.82 55,000.00PPH 23 3% 3,570.05 1,650.00Sub total 122,571.87 56,650.00Rounded 122,600.00 56,700.00 Grand Total 179,300.00
Sub total 1,123,119.46 135,307.49O. H & Waste 7% 0.00 0.00Sub total 1,123,119.46 135,307.49PPH 23 3% 33,693.58 4,059.22Sub total 1,156,813.04 139,366.72Rounded 1,156,800.00 139,400.00 Grand Total 1,296,200.00
18.00 Dinding keramik 20 x 20 h = 160 cm 1.00 m2 - Pasir, t = 5 cm 0.03 m3 155,000 0 4,133.33 0.00 - Semen 0.33 zak 50,545 0 16,848.48 0.00- Keramik 1.05 m2 92,400 0 97,020.00 0.00- Alat bantu 1.00 m2 1,000 0 1,000.00 0.00 - Upah 1.00 m2 0 55,000 0.00 55,000.00
Sub total 119,001.82 55,000.00O. H & Waste 7% 0.00 0.00Sub total 119,001.82 55,000.00PPH 23 3% 3,570.05 1,650.00Sub total 122,571.87 56,650.00Rounded 122,600.00 56,700.00
Page:/26 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Grand Total 179,300.00
19.00 Water proofing brushbond flek ex fosroc (toilet) 1.00 m2- Water proofing 1.00 m2 59,533 0 59,533.33 0.00- Alat bantu 1.00 m2 5,000 5,000.00 0.00 - Upah 1.00 m2 0 11,000 0.00 11,000.00
Sub total 64,533.33 11,000.00O. H & Waste 7% 0.00 0.00Sub total 64,533.33 11,000.00PPH 23 3% 1,936.00 330.00Sub total 66,469.33 11,330.00Rounded 66,500.00 11,300.00 Grand Total 77,800.00
Sub total 27,231.82 22,000.00 O. H & Waste 7% 0.00 0.00Sub total 27,231.82 22,000.00PPH 23 3% 816.95 660.00Sub total 28,048.77 22,660.00Rounded 28,000.00 22,700.00 Grand Total 50,700.00
Sub total 146,614.06 44,000.00O. H & Waste 7% 0.00 0.00Sub total 146,614.06 44,000.00PPH 23 3% 4,398.42 1,320.00Sub total 151,012.48 45,320.00Rounded 151,000.00 45,300.00 Grand Total 196,300.00
Sub total 14,700,000.00 2,933,300.00O. H & Waste 7% 0.00 0.00Sub total 14,700,000.00 2,933,300.00PPH 23 3% 441,000.00 87,999.00Sub total 15,141,000.00 3,021,299.00Rounded 15,141,000.00 3,021,300.00 Grand Total 18,162,300.00
24.00 Daun pintu kayu solid t = 3.8 mm (P1)- Daun pintu 1.0000 bh 3,215,000 3,215,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00
Sub total 3,215,000.00 82,500.00
Page:/27 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
O. H & Waste 7% 0.00 0.00Sub total 3,215,000.00 82,500.00PPH 23 3% 96,450.00 2,475.00Sub total 3,311,450.00 84,975.00Rounded 3,311,500.00 85,000.00 Grand Total 3,396,500.00
25.00 Daun pintu rangka kayu double teakwood t = 3.8 cm (P2)- Daun pintu 1.0000 bh 1,020,000 1,020,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00
Sub total 1,020,000.00 82,500.00O. H & Waste 7% 0.00 0.00Sub total 1,020,000.00 82,500.00PPH 23 3% 30,600.00 2,475.00Sub total 1,050,600.00 84,975.00Rounded 1,050,600.00 85,000.00 Grand Total 1,135,600.00
25.00 Daun pintu kaca rangka kayu (P3)- Daun pintu kaca 1.0000 bh 1,940,000 1,940,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00
Sub total 1,940,000.00 82,500.00O. H & Waste 7% 0.00 0.00Sub total 1,940,000.00 82,500.00PPH 23 3% 58,200.00 2,475.00Sub total 1,998,200.00 84,975.00Rounded 1,998,200.00 85,000.00 Grand Total 2,083,200.00
26.00 Daun pintu rangka kayu Nyatoh t = 3.8 cm (P4)- Daun pintu 1.0000 bh 950,000 950,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00
Sub total 950,000.00 82,500.00O. H & Waste 7% 0.00 0.00Sub total 950,000.00 82,500.00PPH 23 3% 28,500.00 2,475.00Sub total 978,500.00 84,975.00Rounded 978,500.00 85,000.00 Grand Total 1,063,500.00
26.00 Daun pintu rangka kayu lapis teakwood dan formika (P6)- Daun pintu 1.0000 bh 900,000 900,000.00 0.00 - Upah 1.00 m3 0 82,500 0.00 82,500.00
Sub total 900,000.00 82,500.00O. H & Waste 7% 0.00 0.00Sub total 900,000.00 82,500.00PPH 23 3% 27,000.00 2,475.00Sub total 927,000.00 84,975.00Rounded 927,000.00 85,000.00 Grand Total 1,012,000.00
Sub total 7,850.00 10,000.00O. H & Waste 7% 0.00 0.00Sub total 7,850.00 10,000.00
Page:/28 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
PPH 23 3% 235.50 300.00Sub total 8,085.50 10,300.00Rounded 8,100.00 10,300.00 Grand Total 18,400.00
1.00 Monoblock ex Toto type CW 420 J SW 420 JP 1.00 bh
- Monoblock 1.00 bh 2,380,000 2,380,000.00 0.00
- Alat bantu 1.00 ls 15,000.00 15,000.00 0.00
- Transport ke proyek & asuransi bh 20,000.00 0.00 0.00 - Upah 1.00 bh - 165,000 0.00 165,000.00
Sub total 2,395,000.00 165,000.00
O. H & Waste 7% 0.00 0.00Sub total 2,395,000.00 165,000.00PPH 23 3% 71,850.00 4,950.00Sub total 2,466,850.00 169,950.00Rounded 2,466,900.00 170,000.00 Grand Total 2,636,900.00
2.00 Washtafel ex Toto type LW 640 CJ komplit access 1.00 m'
Sub total 1,529,000.00 165,000.00 O. H & Waste 7% 0.00 0.00Sub total 1,529,000.00 165,000.00PPH 23 3% 45,870.00 4,950.00Sub total 1,574,870.00 169,950.00Rounded 1,574,900.00 170,000.00 Grand Total 1,744,900.00
Sub total 1,601,000.00 110,000.00O. H & Waste 7% 0.00 0.00Sub total 1,601,000.00 110,000.00PPH 23 3% 48,030.00 3,300.00Sub total 1,649,030.00 113,300.00Rounded 1,649,000.00 113,300.00 Grand Total 1,762,300.00
4.00 Paper holder TX 703 AES ex Toto - Tempat tissue 1.0000 bh 169,460 0 169,460.00 0.00- Transport, palet, asuransi bh 2,500.00 0 0.00 0.00- Alat bantu 1.0000 bh 5,000 0 5,000.00 0.00 - Upah 1.00 bh 0 22,000 0.00 22,000.00
Sub total 174,460.00 22,000.00O. H & Waste 7% 0.00 0.00Sub total 174,460.00 22,000.00PPH 23 3% 5,233.80 660.00Sub total 179,693.80 22,660.00Rounded 179,700.00 22,700.00 Grand Total 202,400.00
Page:/29 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Sub total 319,500.00 27,500.00 O. H & Waste 7% 0.00 0.00Sub total 319,500.00 27,500.00PPH 23 3% 9,585.00 825.00Sub total 329,085.00 28,325.00Rounded 329,100.00 28,300.00 Grand Total 357,400.00
Sub total 245,500.00 14,850.00O. H & Waste 7% 0.00 0.00Sub total 245,500.00 14,850.00PPH 23 3% 7,365.00 445.50Sub total 252,865.00 15,295.50Rounded 252,900.00 15,300.00 Grand Total 268,200.00
Sub total 302,920.00 5,500.00 O. H & Waste 7% 0.00 0.00Sub total 302,920.00 5,500.00PPH 23 3% 9,087.60 165.00Sub total 312,007.60 5,665.00Rounded 312,000.00 5,700.00 Grand Total 317,700.00
Sub total 1,775,000.00 110,000.00 O. H & Waste 7% 0.00 0.00Sub total 1,775,000.00 110,000.00PPH 23 3% 53,250.00 3,300.00Sub total 1,828,250.00 113,300.00Rounded 1,828,300.00 113,300.00 Grand Total 1,941,600.00
9.00 Partisi urinoir A 100 ex Toto 1.00 bh
- Partisi A 100 1.00 bh 917,600.00 - 917,600.00 0.00
- Alat bantu 1.00 ls 5,000.00 - 5,000.00 0.00
- Upah 1.00 bh - 110,000 0.00 110,000.00
Page:/30 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
Sub total 922,600.00 110,000.00
O. H & Waste 7% 0.00 0.00Sub total 922,600.00 110,000.00PPH 23 3% 27,678.00 3,300.00Sub total 950,278.00 113,300.00Rounded 950,300.00 113,300.00 Grand Total 1,063,600.00
10.00 Engsel kupu2 ex Dekkson ES-S/S-DL-4'x3' 1.00 set 1.15
- Engsel 1.00 set 45,000 45,000.00 0.00 - Alat bantu 1.00 set 1,000.00 1,000.00 0.00 - Ongkos Pasang 1.00 set 11,000 0.00 11,000.00
Sub total 46,000.00 11,000.00 O. H & Waste 7% 0.00 0.00Sub total 46,000.00 11,000.00PPH 23 3% 1,380.00 330.00Sub total 47,380.00 11,330.00Rounded 47,400.00 11,300.00 Grand Total 58,700.00
11.00 Lockcase ex Dekkson MTS-L-DKS-8485-RL 1.00 unit- Lockcase ex Dekkson MTS-L-DKS-8485- 1.00 unit 190,000 190,000.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - Ongkos Pasang kunci 1.00 unit 55,000 0.00 55,000.00
Sub total 191,000.00 55,000.00 O. H & Waste 7% 0.00 0.00Sub total 191,000.00 55,000.00PPH 23 3% 5,730.00 1,650.00Sub total 196,730.00 56,650.00Rounded 196,700.00 56,700.00 Grand Total 253,400.00
12.00 Lever handle ex Dekkson Tube Rose LHTR D 1.00 unit
- Handle 1.00 set 200,000 200,000.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - Ongkos Pasang handle 1.00 unit 16,500 0.00 16,500.00
Sub total 201,000.00 16,500.00 O. H & Waste 7% 0.00 0.00Sub total 201,000.00 16,500.00PPH 23 3% 6,030.00 495.00Sub total 207,030.00 16,995.00Rounded 207,000.00 17,000.00 Grand Total 224,000.00
13.00 Flush Bolt ex Dekkson FB-DEK-608-BR-^+1 1.00 unit"- Flush Bolt ex Dekkson FB-DEK-608-BR-^ 1.00 unit 200,000 200,000.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - ongkos PASANG 1.00 unit 22,000 0.00 22,000.00
Sub total 201,000.00 22,000.00 O. H & Waste 7% 0.00 0.00Sub total 201,000.00 22,000.00PPH 23 3% 6,030.00 660.00Sub total 207,030.00 22,660.00Rounded 207,000.00 22,700.00 Grand Total 229,700.00
Page:/31 / 46
ANALISA HARGA SATUAN
PROYEK : PEMBANGUNAN PASTORAN PAROKI PEKERJAAN : STRUKTUR, ARSITEK, & ME LOKASI : JL. WARINGIN BANDUNG Bandung, 21 Desember 2015
Nr Description Qty Unit Harga Satuan TotalMaterial Upah Material Upah
14.00 Rel daun pintu sliding 1.00 set - Rel 1.00 set 220,000 - 220,000.00 0.00 - Alat bantu 1.00 unit 5,000 5,000.00 0.00 - ongkos PASANG 1.00 set 110,000 0.00 110,000.00
Sub total 225,000.00 110,000.00 O. H & Waste 7% 0.00 0.00Sub total 225,000.00 110,000.00PPH 23 3% 6,750.00 3,300.00Sub total 231,750.00 113,300.00Rounded 231,800.00 113,300.00 Grand Total 345,100.00
15.00 Handle pintu sliding 1.00 set - Handle 1.00 set 25,000 - 25,000.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - ongkos PASANG 1.00 set 16,500 0.00 16,500.00
Sub total 26,000.00 16,500.00 O. H & Waste 7% 0.00 0.00Sub total 26,000.00 16,500.00PPH 23 3% 780.00 495.00Sub total 26,780.00 16,995.00Rounded 26,800.00 17,000.00 Grand Total 43,800.00
16.00 Casement handle ax Dekkson CH-428-Nloc 1.00 set - Casement 1.00 set 12,500 - 12,500.00 0.00 - Alat bantu 1.00 unit 1,000 1,000.00 0.00 - ongkos PASANG 1.00 set 8,250 0.00 8,250.00
Sub total 13,500.00 8,250.00 O. H & Waste 7% 0.00 0.00Sub total 13,500.00 8,250.00PPH 23 3% 405.00 247.50Sub total 13,905.00 8,497.50Rounded 13,900.00 8,500.00 Grand Total 22,400.00
17.00 Friction Stay ex Dekkson FS-DEK-20" 1.00 set - Friction stay 1.00 set 230,000 - 230,000.00 0.00 - Alat bantu 1.00 unit 2,000 2,000.00 0.00 - ongkos PASANG 1.00 set 22,000 0.00 22,000.00
Sub total 232,000.00 22,000.00 O. H & Waste 7% 0.00 0.00Sub total 232,000.00 22,000.00PPH 23 3% 6,960.00 660.00Sub total 238,960.00 22,660.00Rounded 239,000.00 22,700.00 Grand Total 261,700.00
Page : 32 / 46
Harga Satuan Upah
No. Item Pekerjaan Vol. Sat. Mandor yang di acc
1 Galian strauss w/ mesin 1.00 m' 80,000 88,000 2 Galian strauss manual 1.00 m' 40,000 44,000 3 Pembesian 1.00 kg 800 900 4 Cor readymix pompa 1.00 m3 60,000 66,000 5 Buangan galian 1.00 m3 100,000 110,000 6 Galian tanah manual 1.00 m3 40,000 44,000 7 Urugan tanah kembali poer / sloof 1.00 m3 20,000 22,000 8 Cor lantai kerja 1.00 m3 5,000 5,500 9 Pasang pondasi batu kali 1.00 m3 50,000 55,000
DP 40 %, Next 30% before delivery, Next 20% before installation and next 10% after retension (3 months).
This Quotation is valid for 14 days.
The prices do not include the cost of unloading and other costs of particular party.
BANDUNG, 2 FEBUARI 2016
Bersama ini kami sampaikan daftar harga furniture CAFÉ DE JAVA - SUKAJADI, BANDUNG, dengan perincian harga sebagai berikut :
- Daun meja : kayu palet (pinus) fin. Natural dengan teknik kuas.- Kaki meja : besi fin. Hitam doff.
- Daun meja : kayu palet (pinus) fin. Natural dengan teknik kuas.- Kaki meja : besi fin. Hitam doff.
Kayu palet (pinus) fin. Natural dengan teknik kuas.
Kayu palet (pinus) fin. Natural dengan teknik kuas.
- Rangka besi fin. Hitam doff- Ambalan kayu palet (pinus) fin. Natural dengan teknik kuas.
ANDRIANTO SETYADI
CAFÉ DE JAVA - SUKAJADITOTAL
IDR 3,750,000.00
IDR 7,200,000.00
IDR 5,240,000.00
IDR 10,500,000.00
IDR 1,930,000.00
IDR 28,620,000.00
DP 40 %, Next 30% before delivery, Next 20% before installation and next 10% after retension (3 months).
BANDUNG, 2 FEBUARI 2016
CAFÉ DE JAVA - SUKAJADI, BANDUNG, dengan perincian harga sebagai berikut :
ANDRIANTO SETYADI
BILL OF QUANTITIY (ALTERNATIVE - 2)Interior and furniture packagePROJECT CAFÉ DE JAVA - SUKAJADIBANDUNG
Dengan hormat,
CAFÉ DE JAVA - SUKAJADINO ITEM
VOLQT SAT
1 5 UNIT
2 9 UNIT
3 2 UNIT
4 1 UNIT
5 1 UNIT
TOTAL
Terms & Conditions :
* DP 40 %, Next 30% before delivery, Next 20% before installation and next 10% after retension (3 months).
* This Quotation is valid for 14 days.
* Prices do not include 10% VAT.
* The prices do not include the cost of unloading and other costs of particular party.
Bersama ini kami sampaikan daftar harga furniture CAFÉ DE JAVA - SUKAJADI, BANDUNG
DINING TABLEP:900 L:600 T:750
DINING TABLEP:800 L:800 T:750
DINING TABLE PANJANGP:2900 L:500 T:750
MEJA BARP:2800 L:2000 T:900
PARTISI BESIP:1800 L:200 T:800
CAFÉ DE JAVA - SUKAJADISPEC PRICE PER ITEM TOTAL
IDR 750,000.00 IDR 3,750,000.00
IDR 790,000.00 IDR 7,110,000.00
IDR 2,660,000.00 IDR 5,320,000.00
### IDR 10,010,000.00
IDR 1,700,000.00 IDR 1,700,000.00
TOTAL ###
DP 40 %, Next 30% before delivery, Next 20% before installation and next 10% after retension (3 months).
The prices do not include the cost of unloading and other costs of particular party.
BANDUNG, 2 FEBUARI 2016
CAFÉ DE JAVA - SUKAJADI, BANDUNG, dengan perincian harga sebagai berikut :
- Daun meja : plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.- Kaki meja : besi fin. Hitam doff.
- Daun meja : plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.- Kaki meja : besi fin. Hitam doff.- Plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.- Plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.
- Rangka besi fin. Hitam doff- Ambalan plywood fin. HPL ex. TACO (Malmo Cream) dengan sistem hotpress.- Belum termasuk pot dan tanaman.
ANDRIANTO SETYADI
Page : Rekap / 43 / 46
/fs~r
paku besi besi besi Waste Volume 1.00
9,375.00
;; Hal : RENCANA ANGGARAN BIAYA Pekerjaan : Tugas Drainase Perkotaan Proyek : Drainase Lokasi : Bandung Bandung, 8 Maret 2016
No. Item Pekerjaan Volume Unit Harga Satuan Total
Material + Upah Material + Upah
I. PEKERJAAN DRAINASE PERKOTAAN 291.20
A. 1 Galian tanah 6.80 m3 45,300 308,040.00 2 Lapisan batu kosong , t=500 mm 1.10 m2 205,600 226,160.00 3 Pasaangan Bata Berongga mm 9.10 m2 85,600 778,960.00 4 Pipa Rongga +Saluran Ø 76.2 mm 12.00 m' 42,500 510,000.00 5 Urug Tanah 0.70 m3 22,700 15,890.00 6 Buang Tanah keluar lokasi 6.10 m3 113,300 691,130.00 7 Tutup Sumur Sesapan 1.00 unit 669,200 669,200.00
Sub Total A. 3,204,380.00 Dibulatkan. 3,200,000.00
;; B. Stang Biofill 1 Pipa Galvanis Medium 1/2" 1.60 m' 29,300 46,880.00 2 Mata boor Ø 4" plat Strip w 5 0.20 kg 19,300 3,860.00 3 Floor Penutup bekas Bobok h= 5 mm 0.30 m2 30,400 9,120.00
Sub Total B. 59,860.00 Dibulatkan. 60,000.00
;;
R E K A P I T U L A S I T O T A L
Pekerjaan : Tugas Drainase Perkotaan Proyek : Drainase Lokasi : Bandung
I. PEKERJAAN DRAINASE PERKOTAAN #REF!
II. PEKERJAAN INTERIOR (ALTERNATIV - 1) - PINUS 28,620,000.00
SUB TOTAL #REF!
DIBULATKAN #REF! PPN 10 % #REF!
GRAND TOTAL #REF!
Bandung, 8 Maret 2016 R E K A P I T U L A S I T O T A L
Pekerjaan : Tugas Drainase Perkotaan Proyek : Drainase Lokasi : Bandung
Sumur Resapan Ø 1700 mm x 3000 mm
Page : Rekap / 44 / 46
I. PEKERJAAN DRAINASE PERKOTAAN #REF!
II. PEKERJAAN INTERIOR (ALTERNATIV - 2) - HPL 27,890,000.00
SUB TOTAL #REF!
DIBULATKAN #REF! PPN 10 % #REF!
GRAND TOTAL #REF!
Bandung, 23 Mei 2005
Kepada yth : CMS / Abadi
Up. Ibu Ivana
Telp. (022) 5224777
Fax. (022) 5224777
Subject : Permintaan Harga
Bersama ini kami mohon diberikan harga satuan untuk material dibawah ini. Atas bantuannya kami ucapkan terima kasih.
No. Jenis Material Sat. Volume Harga Satuan PPN / NON PPN
Standart Banci
1 WF KG 14,039.55
2 CNP / UNP KG 9,340.57
3 Plat KG 2,978.85
4 SikuL 50.50.5 KG 688.78
CV. Limatra Jaya
( Ismail)
No. Item Type Profil Panjang Lebar Banyak Jumlah Berat / m' Total (kg) kg / btg Total / btg Total Unit Total (Kg) PLAT CNP Hollow 10.00 4.00 150.00 80x60 40x20