PROYEK

ANALISA HARGA SATUAN PEKERJAAN

NO ITEM Harga Satuan Total Harga

A PEKERJAAN DINDING DAN PELAPIS DINDING

1 Pas. Bata Ringan Tebal 100 171,000 171,000
2 Plester ACI 77,000 77,000
3 Cat dinding dalam Acrylic Emulsion 18,600 18,600
4 Cat Exterior 18,600 18,600
5 Dinding Keramik Polished Uk. 600 x 600 188,140 188,140

B PEKERJAAN PINTU DAN JENDELA

1 Pintu Kayu PK-800 2,672,320 2,672,320
2 Pintu Kayu PK-900 2,987,320 2,987,320
3 JENDELA Kayu JD-01 (1.400 x 1.600) 2,599,830 2,599,830
4 JENDELA Kayu JD-02 (0.700 x 1.800) 2,287,020 2,287,020
5 JENDELA Kayu JD-03 (0.700 x 1.600) 2,242,330 2,242,330
6 Type PK-700, Uk. 700 mm x 2000 mm 1,515,000 1,515,000
7 Type Boven ukuran 400 mm x 600 mm 315,000 315,000

C PEKERJAAN PELAPIS LANTAI

1 HT - Lantai Homogenous tile 60x60 HT3 222,000 222,000
2 HT - Lantai Homogenous tile 40x40 197,800 197,800

D PEKERJAAN PLAFOND
1 Pekerjaan Gypsum Board 9 mm / m2 105,000 105,000
2 Pekerjaan Gypsum Board WR 9 mm / m2 105,000 105,000
3 Cat Emulsi PC Rate 15000 19,000 19,000
4 Pekerjaan Beton Fair Face 53,500 53,500

E PEKERJAAN SANITARY
1 Closet CW630J, ex. TOTO 6,448,960 6,448,960
2 Jet washer type TX 403 SB 527,900 527,900
3 Shower Type TX 402 SN 604,600 604,600
4 Kran type T23B13 Ex Toto 343,200 343,200
5 Floor Drain type TX1EB 435,600 435,600
6 Wastafel Type LW811CJ 1,757,700 1,757,700
7 Kran Kitchen ZInk type TX603KM Ex Toto 790,900 790,900
8 Kitchen Zink KS 3101 ex Modena 1,508,600 1,508,600

Sub total 22,243,420

Jasa (13%) 2,891,645
Jumlah harga /unit 25,135,000
 PROYEK

ANALISA HARGA SATUAN PEKERJAAN

NO URAIAN KOEF. SAT HARGA JUMLAH
Rp. Rp.

1 Pas. Bata Ringan ( AAC Block ) uk. 100mm m²

Celcon 0.1050 m³ 850,000.00 89,250
MU-380 6.2400 kg 2,971.88 18,545
Upah PS Celcon 1.0000 m² 20,000.00 20,000
Kolom Praktis 0.6000 m' 35,187.63 21,113
Sub total 148,907
Jasa +OH + PPh (15%) 22,336
Total 171,000

2 Plesteran adukan Cipta Mortar Utama tebal 1 cm m²

Plaster MU-100 19.0000 kg 1,925.00 36,575
Acian MU-250 3.2000 kg 2,962.50 9,480
Upah skonengan 0.5000 m' 3,000.00 1,500
Upah plester 1.0000 m² 12,000.00 12,000
Upah Aci 1.0000 m² 7,500.00 7,500
Sub total 67,055
Jasa +OH + PPh (15%) 10,058
Total 77,000

3 Cat Acrylic Emulsion (AEP), PC Rate Rp. 15.500,-) Ex. TOA m²

Cat dasar + cat emulsi + Upah 1.0450 m² 15,500.00 16,198
1.0000 m² -
Sub total 16,198
Jasa +OH + PPh (15%) 2,430
Total 18,600

4 Cat Exterior, PC Rate Rp. 26.000,-) Ex. TOA m²

Cat dasar + cat emulsi + Upah 1.0450 m² 26,000.00 27,170
1.0000 m² -
Sub total 27,170
Jasa +OH + PPh (15%) 4,076
Total 31,200

5 Dinding Keramik 200x400 (PC Rate Rp. 82000,-) m²

Keramik 200 x 400mm 1.0500 m² 82,000.00 86,100
Semen 0.1796 zak 65,910.00 11,837
Pasir Pasang 0.0220 m³ 200,757.14 4,417
Perekat MU-400 4.0000 kg 4,949.50 19,798
Grouting MU 408 0.8500 kg 9,375.00 7,969
Upah Pasang dinding keramik 1.0000 m² 33,479.00 33,479
Sub total 163,600
Jasa +OH + PPh (15%) 24,540
Total 188,140
1 Dinding HT 60/60 m²
Homogenous tile ( asumsi PC Rate Rp. 90.000) 1.0500 m² 90,000.00 94,500
Semen 0.1796 zak 58,410.00 10,490
Pasir Pasang 0.0220 m³ 192,857.14 4,243
Perekat MU-400 4.0000 kg 4,949.50 19,798
Grouting MU 408 0.8500 kg 9,375.00 7,969
Upah Pasang dinding HT 1.0000 m² 35,000.00 35,000
Sub total 172,000
Jasa +OH + PPh (15%) 25,800
Total 197,800

The Residences at Dharmawangsa 2 Analisa Harga - BQ1 (10 April 2010)

 PROYEK

ANALISA HARGA SATUAN PEKERJAAN

NO URAIAN KOEF. SAT HARGA JUMLAH

Rp. Rp.

A PINTU KAYU
1 Pintu Kayu PK-800 0.800 2.000 1.600
Kusen kayu solid Engineering fin melamic 1.0000 unit 2,100,000 2,100,000
Daun Pintu Panel Fin Cat Duco 1.0000 m2 -
Hardware ex kend PC Rate 1.0000 unit 350,000 350,000
Upah Pasang Pintu 1.0000 unit -
Upah Perapihan 1.0000 unit 95,070 95,070
Sub total 2,545,070
Jasa +OH (5%) 127,254
Total 2,672,320
harga/m2 1,670,200

2 Pintu Kayu PK-900 0.900 2.200 1.980

Kusen kayu solid Engineering fin melamic 1.0000 unit 2,400,000 2,400,000
Daun Pintu Panel Fin Cat Duco 1.0000 m2 -
Hardware ex kend PC Rate 1.0000 unit 350,000 350,000
Upah Pasang Pintu 1.0000 unit -
Upah Perapihan 1.0000 unit 95,070 95,070
Sub total 2,845,070
Jasa +OH (5%) 142,254
Total 2,987,320
harga/m2 1,508,747

B JENDELA KAYU
1 JENDELA Kayu JD-01 (1.400 x 1.600) 1.400 1.600 2.240
Kusen kayu solid Engineering fin melamic 1.0000 unit 1,500,000 1,500,000
Daun Pintu Jendela Kayu 2.2400 m2 -
Kaca Clear Glass 8 mm 2.1280 m2 320,000 680,960
Hardware ex kend PC Rate 1.0000 unit 200,000 200,000
Upah Pasang Pintu 1.0000 unit -
Upah Perapihan 1.0000 unit 95,070 95,070
Sub total 2,476,030
Jasa +OH (5%) 123,802
Total 2,599,830
harga/m2 1,160,638

2 JENDELA Kayu JD-02 (0.700 x 1.800) 0.700 1.800 1.260

Kusen kayu solid Engineering fin melamic 1.0000 unit 1,500,000 1,500,000
Daun Pintu Jendela Kayu 1.2600 m2 -
Kaca Clear Glass 8 mm 1.1970 m2 320,000 383,040
Hardware ex kend PC Rate 1.0000 unit 200,000 200,000
Upah Pasang Pintu 1.0000 unit -
Upah Perapihan 1.0000 unit 95,070 95,070
Sub total 2,178,110
Jasa +OH (5%) 108,906
Total 2,287,020
harga/m2 1,815,095

3 JENDELA Kayu JD-03 (0.700 x 1.600) 0.700 1.600 1.120

Kusen kayu solid Engineering fin melamic 1.0000 unit 1,500,000 1,500,000
Daun Pintu Jendela Kayu 1.1200 m2 -
Kaca Clear Glass 8 mm 1.0640 m2 320,000 340,480
Hardware ex kend PC Rate 1.0000 unit 200,000 200,000
Upah Pasang Pintu 1.0000 unit -
Upah Perapihan 1.0000 unit 95,070 95,070
Sub total 2,135,550
Jasa +OH (5%) 106,778
The Residences at Dharmawangsa 2 8 Analisa Harga - BQ1 Rev. 1 (22 April 2010)
 PROYEK

ANALISA HARGA SATUAN PEKERJAAN

NO URAIAN KOEF. SAT HARGA JUMLAH

Rp. Rp.

Total 2,242,330
harga/m2 2,002,080

The Residences at Dharmawangsa 2 9 Analisa Harga - BQ1 Rev. 1 (22 April 2010)
 PROYEK

ANALISA HARGA SATUAN PEKERJAAN

A. ITEM Volume Satuan Harga Satuan Total Harga

A PINTU ALUMINIUM
1 Type PK-700, Uk. 700 mm x 2000 mm 0.70 2.0 1.4
Frame pintu aluminim 3cm 5.40 m 110,500 596,700
Kusen Aluminuim 1.5" x 3" 4.70 m 84,500 397,150
Pintu 1.40 m 84,500 118,300
Sealant 5.40 m 9,000 48,600
Lain2( Scrupt, Dynabolt, dll) 6.00 Bh 10,000 60,000
Hardware 1.00 ls 200,000 200,000
Upah
Pasang Gosok - m' 15,000 -
Pasang Rangka 1.40 m2 67,600 94,640
1,515,000
rasio /m2 1,082,000

B BOVEN ALUMINIUM
1 Type Boven ukuran 400 mm x 600 mm 0.40 0.6 0.2
Kusen Aluminuim 1.5" x 3" 1.60 m 84,500 135,200
Clear glass 8mm 0.24 m2 320,000 76,800
Sealant 1.60 m 9,000 14,400
Lain2( Scrupt, Dynabolt, dll) 6.00 Bh 10,000 60,000
Upah
Pasang Gosok - m' 15,000 -
Pasang Rangka 0.24 m2 67,600 16,224
Pasang Kaca 0.24 m2 50,000 12,000
315,000
rasio /m2 1,313,000
 PROYEK

ANALISA HARGA SATUAN PEKERJAAN

NO URAIAN KOEF. SAT HARGA JUMLAH

Rp. Rp.

1 HT - Lantai Homogenous tile 60x60 HT3 m²

Homogenous tile (PC Rate Rp. 110.000,-) 1.0500 m² 110,000.00 115,500
Screed 1:3 tebal 50 mm 1.0000 m² 37,134.74 37,135
Perekat MU 450 0.9800 kg 3,156.25 3,093
Grouting MU 408 0.8580 kg 8,875.00 7,615
Upah Pasang Lantai keramik 1.0000 m² 29,663.60 29,664
Sub total 193,006
Jasa +OH + PPh (15%) 28,951
Total 222,000
2 HT - Lantai Homogenous tile 40x40 m²
Homogenous tile (PC Rate Rp. 90.000,-) 1.0500 m² 90,000.00 94,500
Screed 1:3 tebal 50 mm 1.0000 m² 37,134.74 37,135
Perekat MU 450 0.9800 kg 3,156.25 3,093
Grouting MU 408 0.8580 kg 8,875.00 7,615
Upah Pasang Lantai keramik 1.0000 m² 29,663.60 29,664
Sub total 172,006
Jasa +OH + PPh (15%) 25,801
Total 197,800

The Residences at Dharmawangsa 2 Analisa Harga - BQ1 (10 April 2010)

 PROYEK

ANALISA HARGA SATUAN PEKERJAAN

NO URAIAN KOEF. SAT HARGA JUMLAH

Rp. Rp.

1 Pekerjaan Gypsum Board 9 mm / m2

Gypsum Board 9 mm 1.0500 m² 36,160.42 37,968
Rangka Hollow 1.0500 m² 27,500.00 28,875
Compound 1.0000 m2 3,500.00 3,500
Peralatan bantu 1.0000 ls 1,500.00 1,500
Upah Pasang Plafond 1.0000 ls 19,500.00 19,500
Sub total 91,343
Jasa +OH + PPh (15%) 13,702
Total 105,000

2 Pekerjaan Gypsum Board WR 9 mm / m2

Gypsum Board 9 mm 1.0500 m² 36,160.42 37,968
Rangka Hollow 1.0500 m² 27,500.00 28,875
Compound 1.0000 m2 3,500.00 3,500
Peralatan bantu 1.0000 ls 1,500.00 1,500
Upah Pasang Plafond 1.0000 ls 19,500.00 19,500
Sub total 91,343
Jasa +OH + PPh (15%) 13,702
Total 105,000

3 Cat Emulsi PC Rate 15000 m²

Cat dasar + cat emulsi + Upah 1.0500 m² 15,000.00 15,750
fee koordinasi 6% 1.0500 m² 900.00 945
1.0000 m² -
Sub total 16,695
Jasa +OH + PPh (15%) 2,504
Total 19,000

4 Pekerjaan Beton Fair Face

Compound 1.0000 m2 3,500.00 3,500
Peralatan bantu 1.0000 ls 1,500.00 1,500
Cat 1.0000 m2 22,000.00 22,000
Upah Pasang Plafond 1.0000 ls 19,500.00 19,500
Sub total 46,500
Jasa +OH + PPh (15%) 6,975
Total 53,500

Page 12
 PROYEK

ANALISA HARGA SATUAN PEKERJAAN

NO URAIAN KOEF. SAT HARGA JUMLAH

Rp. Rp.

1 Closet CW630J, ex. TOTO Unit

Closet CW630J, ex. TOTO 1.0000 unit 5,640,000.00 5,640,000
Upah pasang dan penyimpanan 1.0000 unit 63,545.00 63,545
Material bantu 1.0000 unit 3,500.00 3,500
Sub total 5,707,045
Jasa (13%) 741,916
Total 6,448,960

2 Jet washer type TX 403 SB Unit

Jet washer type TX 403 SB 1.0000 unit 491,000.00 491,000.00
Upah pasang dan penyimpanan 1.0000 unit 11,800.00 11,800
Material bantu - unit 2,500.00 -
Sub total 502,800
Jasa (5%) 25,140
Total 527,900

3 Shower Type TX 402 SN Unit

Shower Type TX 402 SN 1.0000 unit 564,000.00 564,000.00
Upah pasang dan penyimpanan 1.0000 unit 11,800.00 11,800
Material bantu - unit 2,500.00 -
Sub total 575,800
Jasa (5%) 28,790
Total 604,600

4 Kran type T23B13 Ex Toto

Kran 1.0000 unit 301,000.00 301,000
Upah pasang dan penyimpanan 1.0000 unit 8,900.00 8,900
Material bantu 1.0000 unit 2,099.00 2,099
Sub total 311,999
Jasa (10%) 31,200
Total 343,200

5 Floor Drain type TX1EB Unit

Floor Drain type TX1EB 1.0000 unit 380,000.00 380,000
Upah pasang dan penyimpanan 1.0000 unit 13,900.00 13,900
Material bantu 1.0000 unit 2,099.00 2,099
Sub total 395,999
Jasa (10%) 39,600
Total 435,600
6 Wastafel Type LW811CJ Unit
Wastafel Type LW811CJ 1.0000 unit 1,650,000.00 1,650,000
Upah pasang dan penyimpanan 1.0000 unit 19,500.00 19,500
Material bantu 1.0000 unit 4,500.00 4,500
Sub total 1,674,000
Jasa (5%) 83,700
Total 1,757,700

7 Kran Kitchen ZInk type TX603KM Ex Toto

Kran Kitchen ZInk type TX603KM Ex Toto 1.0000 unit 704,000.00 704,000
Upah pasang dan penyimpanan 1.0000 unit 8,900.00 8,900
Material bantu 1.0000 unit 6,129.00 6,129
Sub total 719,029
Jasa (10%) 71,903
Total 790,900

8 Kitchen Zink KS 3101 ex Modena

Kitchen Zink KS 3101 ex Modena 1.0000 unit 1,350,000.00 1,350,000
Upah pasang dan penyimpanan 1.0000 unit 8,900.00 8,900
Material bantu 1.0000 unit 12,589.00 12,589
Sub total 1,371,489
Jasa (10%) 137,149
Total 1,508,600

The Residences at Dharmawangsa 2 Analisa Harga - BQ1 (10 April 2010)