Vous êtes sur la page 1sur 16

Analisa Harga Satuan

Proyek
: Pembangunan Struktur, Arsitektur dan MEP Club House Citraland Bagya City

No.

Uraian

Volume

Mobilisasi dan Demobilisasi Jembatan Sementara (Jacking Pile)


Mobilisasi dan Deobilisasi Jembatan Sementara

Ls

1.00

Sewa Plat Besi Tebal 1" (Uk 1.50 x 6.00) M


Sewa Plat Besi Tebal 1" (Uk 1.50 x 6.00) M

Lbr

1.00

Beton K 250
Beton
Alat Bantu
Upah
Tip Sopir
Sewa Concrete Pump
Tip Concrete Pump dan Jamuan
Jamuan Tenaga Kerja

M3
Ls
M3
Ls
M3
Ls
Ls

1.02
1.00
1.00
1.00
1.00
1.00
1.00

Bekisting
Rangka kaso 5/7
Klem 5/10
Multiplex 12 mm
Support

M3
M3
Lbr
Bh

0.02
0.02
0.35
1.70

Kg
M2

2.5 X Pakai
0.44
1.00

1 Kg Besi
Besi Merk AS
Kawat
Alat Bantu / Cuter & Bender
Selimut beton
Upah
Upah Turun Barang

Kg
Kg
Ls
Ls
Ls
Ls

1.01
0.02
1.00
1.00
1.00
1.00

Timbunan
Tukang Gali / Tenaga
Mandor

OH
OH

0.28
0.03

Paku
Upah borong

Satuan

No.

Uraian

Alat bantu
7

10

11

12

13

Satuan

Volume

Ls

1.00

Perataan Tanah
Perataan Tanah

M2

1.00

Pemadatan Tanah dengan Stamper


Sewa Stamper
Bensin
Upah tenaga + mekanik
Upah Kerja

Jam
Ltr
M2
M2

0.04
0.06
1.00
1.00

Pasangan Bata
Batu Bata
Semen Abu - abu
Pasir pasang
Alat Bantu Shafolding dll
Upah

Bh
Zak
M3
m2
M2

72.00
0.22
0.06
1.00
1.00

Plesteran 1:3
Semen Abu - abu Plester
Pasir pasang
Upah Plester
Alat Bantu Schafoding

Zak
M3
M2
M2

0.24
0.05
1.00
1.00

Beton Rabat t=10 cm dengan tulangan 8 mm


Semen Abu - abu Plester
Pasir pasang
Split
Besi
Upah
Alat Bantu

Zak
M3
M3
M3
M2
M2

0.75
0.03
0.04
3.04
1.00
1.00

Acian dengan Semen MU


Semen Abu - Abu
Semen MU
Upah Aci
Alat Bantu Schafoding

Zak
Zak
M2
M2

0.03
0.05
1.00
1.00

Cat Tembok Mowilex


Cat Mowilex Cendana Vinyl
Plamur / Alkali
Amplas

Gln
Pel
Lbr

0.01
0.01
0.05

No.

Uraian

Kuas
Alat Bantu
Upah Kerja
14

15

16

17

Satuan

Volume

Bh
Ls
M2

0.02
1.00
1.00

Kusen kayu Kamper Samarinda type P3 ukuran 1.95 x 2.7 m


Kusen kayu kamper samarinda 6/15
Pintu panel kayu kamper samarinda ukuran 0.728 x 2.65 m
Engsel Pintu ex Paloma 4"x3"
Kunci Pintu ex Paloma HDR 67051
Handle Pintu ex Paloma
Stop Door
Melamik kusen
Melamik pintu
Upah Pasang Pintu

M3
Bh
Set
Bh
Bh
Bh
M2
M2
Bh

0.06
1.00
1.50
1.00
1.00
1.00
1.60
4.08
1.00

Kusen kayu Kamper samarinda type P5 ukuran 0.958 x 2.7 m


Kusen kayu kamper samarinda 6/15
Pintu panel kayu kamper samarinda ukuran 0.828 x 2.65 m
Engsel Pintu ex Paloma 4"x3"
Kunci Pintu ex Paloma HDR 67051
Handle Pintu ex Paloma
Stop Door
Melamik kusen
Melamik pintu
Upah Pasang Pintu

M3
Bh
Set
Bh
Bh
Bh
M2
M2
BH

0.06
1.00
1.50
1.00
1.00
1.00
1.63
4.63
1.00

Kusen type P7 ukuran 86 x 250 cm


Kusen 6/15 kayu Kamper Samarinda
Pintu panel kayu kamper samarinda ukuran 84 x 245 cm
Engsel Pintu ex Paloma 4"x3"
Kunci Pintu ex Paloma HDR 67051
Handle Pintu ex Paloma
Stop Door
Melamik kusen
Melamik pintu
Upah Pasang Pintu

M3
Bh
Set
Bh
Bh
Bh
M2
M2
Bh

0.05
1.00
3.00
1.00
1.00
1.00
1.62
4.26
3.00

1 M2 Marmer Hall Lift Uk 60x60


Marmer uk 60 X 60
Semen abu - abu
Grouting
Pasir Pasang

M2
Zak
Zak
M3

1.05
0.18
0.03
0.06

No.

18

19

20

21

22

23

Uraian

Satuan

Volume

Alat Bantu/ Mesin Potong & Pisau Potong


Upah Kerja

Ls
M2

1.00
1.00

1 M2 Nero Granit 60 X 60
Nero Granit uk 60 X 60
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja Pasang
Upah beufel

M2
Zak
Zak
M3
Ls
M2
M2

1.04
0.18
0.03
0.06
1.00
1.00
1.00

1 M2 Keramik Roman uk 30 X 60
Keramik Roman uk. 30 X 60
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

Pasangan Bata Melingkar


Batu Bata
Semen Abu - abu
Pasir pasang
Alat Bantu Shafolding dll
Upah

Bh
Zak
M3
m2
M2

72.00
0.44
0.11
1.00
1.00

Plesteran 1:3 Melingkar


Semen Abu - abu Plester
Pasir pasang
Upah Plester
Alat Bantu Shafolding dll

Zak
M3
M2
M2

0.24
0.05
1.00
1.00

1 M2 Gani Marble Dark Emperor uk. 600x600


Gani Marble Dark Emperor uk. 600x600
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Gani Marble Crema Marfil uk. 600x600

No.

24

25

26

27

28

Uraian

Satuan

Volume

Gani Marble Crema Marfil uk. 600x600


Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Gani Marble Light Emperor uk. 600x600


Gani Marble Light Emperor uk. 600x600
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Batu Andesit Bakar Random


Batu Andesit Bakar Random
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja Pasang
Upah beufel

M2
Zak
Zak
M3
Ls
M2
M2

1.04
0.18
0.03
0.06
1.00
1.00
1.00

1 M2 Keramik Roman (Metropolitan Black's uk. 300x600)


Keramik Roman (Metropolitan Black,s uk. 300x600)
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Keramik Roman (Ceramic Travertino Crema uk. 300x600)


Keramik Roman (Travertino Crema uk. 300x600)
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Keramik Roman (Ceramic Adelaide Bone uk. 500x500)


Keramik Roman (Adelaide Bone uk. 500x500)

M2

1.04

No.

Uraian

Semen abu - abu


Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja
29

30

31

32

33

Satuan

Volume

Zak
Zak
M3
Ls
M2

0.18
0.03
0.06
1.00
1.00

1 M2 Keramik Roman (De Terazzo Bone GT 602600R)


Keramik Roman (De Terazzo Bone GT 602600R)
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Keramik Roman (Ceramic Adelaide Smoke uk. 500x500)


Keramik Roman (Adelaide Bone uk. 500x500)
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Marble Coninental Glasier uk. 600x600


Marble Coninental Glasier uk. 600x600
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Locale Marble Ujung Pandang uk. 600x600


Lokal Marble Ujung Pandang uk. 600x600
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Marmer Black Galaxy


Marmer Black Galaxy
Semen abu - abu
Grouting

M2
Zak
Zak

1.04
0.18
0.03

No.

Uraian

Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja
34

35

36

37

38

Satuan

Volume

M3
Ls
M2

0.06
1.00
1.00

1 M2 Keramik Roman (Ceramic Travertino Noce uk. 300x600)


Keramik Roman (Travertino Noce uk. 300x600)
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Petra Antique ex Roman uk. 300x600


Petra Antique ex Roman uk 300x600
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Roman Grass Smoke ex Roman uk. 600x600


Roman Grass Smoke ex Roman uk 600x600
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Vero Granit 60 X 60
Vero Granit uk 60 X 60
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja Pasang
Upah beufel

M2
Zak
Zak
M3
Ls
M2
M2

1.04
0.18
0.03
0.06
1.00
1.00
1.00

1 M2 Red Line Jade uk. 600x900


Red Line Jade uk. 600x900
Semen abu - abu
Grouting
Pasir Pasang

M2
Zak
Zak
M3

1.04
0.18
0.03
0.06

No.

Uraian

Alat Bantu/ Mesin Potong & Pisau Potong


Upah Kerja
39

40

41

42

Satuan

Volume

Ls
M2

1.00
1.00

1 M2 Sandimas Eurogres Crme Marble uk. 600x600


Sandimas Eurogras Crme Marble uk 600x600
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Vienna uk. 600x600


Vienna uk 600x600
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

1 M2 Venizea uk. 800x800


Venizea uk 800x800
Semen abu - abu
Grouting
Pasir Pasang
Alat Bantu/ Mesin Potong & Pisau Potong
Upah Kerja

M2
Zak
Zak
M3
Ls
M2

1.04
0.18
0.03
0.06
1.00
1.00

Pasangan Roster
Roster
Semen Abu - abu
Pasir pasang
Alat Bantu Shafolding dll
Upah

Bh
Zak
M3
m2
M2

45.00
0.22
0.06
1.00
1.00

ADD WORK

Harga Satuan
(Rp)

Jumlah Harga

(Rp)

Keterangan

1,500,000.00

6,500,000.00 Terbayar
1,500,000.00

2,500,000.00

2,500,000.00 Terbayar
2,500,000.00

652,800.00
14,500.00
42,500.00
4,000.00
37,500.00
8,000.00
5,000.00

777,356.00 Analisa Kontrak


665,856.00
14,500.00
42,500.00
4,000.00
37,500.00
8,000.00
5,000.00

3,817,800.00
3,823,800.00
177,000.00
8,000.00
Jumlah
Jumlah
9,540.00
27,500.00
Jumlah

123,048.00 Analisa Kontrak


80,173.80
72,652.20
61,950.00
13,600.00
228,376.00
91,350.40
4,197.60
27,500.00
31,697.60

7,750.00
17,290.00
86.00
100.00
1,225.00
40.00

9,537.85 Analisa Kontrak


7,827.50
259.35
86.00
100.00
1,225.00
40.00

70,000.00
100,000.00

22,900.00 Analisa Kontrak


19,600.00
2,800.00

Harga Satuan
(Rp)
500.00

8,000.00

Jumlah Harga

(Rp)

Keterangan

500.00
8,000.00 Supplemen Analisa
8,000.00 Kontrak

250,000.00
6,500.00
500.00
2,000.00

11,640.00 Analisa Kontrak


8,750.00
390.00
500.00
2,000.00

475.00
45,500.00
130,000.00
1,750.00
21,000.00

74,240.00 Analisa Kontrak


34,200.00
10,010.00
7,280.00
1,750.00
21,000.00

45,500.00
130,000.00
15,500.00
2,500.00

35,420.00 Analisa Kontrak


10,920.00
6,500.00
15,500.00
2,500.00

45,500.00
130,000.00
246,300.00
9,538.00
14,000.00
1,250.00

92,615.12 Analisa Kontrak


34,125.00
3,900.00
10,344.60
28,995.52
14,000.00
1,250.00

45,500.00
162,000.00
21,000.00
2,500.00

32,527.25 Analisa Kontrak


1,251.25
7,776.00
21,000.00
2,500.00

1,391,000.00
898,000.00
4,900.00

32,466.50 Analisa Kontrak


13,910.00
7,184.00
245.00

Harga Satuan
(Rp)
8,500.00
1,500.00
9,500.00

Jumlah Harga

(Rp)

Keterangan

127.50
1,500.00
9,500.00

14,493,351.00
1,705,907.50
46,500.00
285,500.00
185,300.00
22,500.00
110,785.00
110,785.00
115,000.00

3,854,163.01 Analisa Kontrak


840,614.36
1,705,907.50
69,750.00
285,500.00
185,300.00
22,500.00
177,588.36
452,002.80
115,000.00

14,493,351.00
1,834,237.50
46,500.00
285,500.00
185,300.00
22,500.00
110,785.00
110,785.00
115,000.00

4,059,801.46 Analisa Kontrak


855,107.71
1,834,237.50
69,750.00
285,500.00
185,300.00
22,500.00
180,025.63
512,380.63
115,000.00

14,493,351.00
1,705,907.50
46,500.00
285,500.00
185,300.00
22,500.00
110,785.00
110,785.00
115,000.00

4,119,700.13 Analisa Kontrak


783,945.36
1,705,907.50
139,500.00
285,500.00
185,300.00
22,500.00
179,770.82
472,276.46
345,000.00

286,250.00
45,500.00
100,600.00
130,000.00

400,917.50 Analisa Kontrak


300,562.50
8,190.00
2,515.00
7,150.00

Harga Satuan
(Rp)
2,500.00
80,000.00

Jumlah Harga

(Rp)

Keterangan

2,500.00
80,000.00

189,250.00
45,500.00
100,600.00
130,000.00
2,500.00
35,000.00
35,000.00

286,228.75 Analisa Kontrak


195,873.75
8,190.00
2,515.00
7,150.00
2,500.00
35,000.00
35,000.00

147,250.00
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

202,758.75 Analisa Kontrak


152,403.75
8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

475.00
45,500.00
130,000.00
3,000.00
42,000.00

113,780.00 Supplement An.9


34,200.00
20,020.00
14,560.00
3,000.00
42,000.00

45,500.00
130,000.00
31,000.00
5,000.00

53,420.00 Supplement An.10


10,920.00
6,500.00
31,000.00
5,000.00

K1
759,988.00
45,500.00
100,600.00
130,000.00
2,500.00
80,000.00

886,942.58 Supplement An.17


786,587.58
8,190.00
2,515.00
7,150.00
2,500.00
80,000.00

K2

886,942.58 Supplement An.17

Harga Satuan
(Rp)

Jumlah Harga

(Rp)

Keterangan

759,988.00
45,500.00
100,600.00
130,000.00
2,500.00
80,000.00

786,587.58
8,190.00
2,515.00
7,150.00
2,500.00
80,000.00

K3
759,988.00
45,500.00
100,600.00
130,000.00
2,500.00
80,000.00

886,942.58 Supplement An.17


786,587.58
8,190.00
2,515.00
7,150.00
2,500.00
80,000.00

K4
232,988.00
45,500.00
100,600.00
130,000.00
2,500.00
35,000.00
35,000.00

331,497.58 Supplement An.18


241,142.58
8,190.00
2,515.00
7,150.00
2,500.00
35,000.00
35,000.00

K5
325,000.00
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

386,730.00 Supplement An.19


336,375.00
8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

K6
518,999.00
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

587,518.97 Supplement An.19


537,163.97
8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

K7
110,988.00

165,227.58 Supplement An.19


114,872.58

Harga Satuan
(Rp)
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

Jumlah Harga

(Rp)

Keterangan

8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

K8
263,000.00
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

322,560.00 Supplement An.19


272,205.00
8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

K9
110,988.00
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

165,227.58 Supplement An.19


114,872.58
8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

K10
759,988.00
45,500.00
100,600.00
130,000.00
2,500.00
80,000.00

886,942.58 Supplement An.17


786,587.58
8,190.00
2,515.00
7,150.00
2,500.00
80,000.00

K11
441,988.00
45,500.00
100,600.00
130,000.00
2,500.00
80,000.00

557,812.58 Supplement An.17


457,457.58
8,190.00
2,515.00
7,150.00
2,500.00
80,000.00

K12
1,177,988.00
45,500.00
100,600.00

1,319,572.58 Supplement An.17


1,219,217.58
8,190.00
2,515.00

Harga Satuan
(Rp)
130,000.00
2,500.00
80,000.00

Jumlah Harga

(Rp)

Keterangan

7,150.00
2,500.00
80,000.00

K13
518,999.00
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

587,518.97 Supplement An.19


537,163.97
8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

K14
294,443.00
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

355,103.51 Supplement An.19


304,748.51
8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

K15
190,000.00
45,500.00
100,600.00
130,000.00
2,500.00
30,000.00

247,005.00 Supplement An.19


196,650.00
8,190.00
2,515.00
7,150.00
2,500.00
30,000.00

K16
122,400.00
45,500.00
100,600.00
130,000.00
2,500.00
35,000.00
35,000.00

217,039.00 Supplement An.18


126,684.00
8,190.00
2,515.00
7,150.00
2,500.00
35,000.00
35,000.00

K17
725,760.00
45,500.00
100,600.00
130,000.00

851,516.60 Supplement An.17


751,161.60
8,190.00
2,515.00
7,150.00

Harga Satuan
(Rp)
2,500.00
80,000.00

Jumlah Harga

(Rp)

Keterangan

2,500.00
80,000.00

K18
122,400.00
45,500.00
100,600.00
130,000.00
2,500.00
80,000.00

227,039.00 Supplement An.17


126,684.00
8,190.00
2,515.00
7,150.00
2,500.00
80,000.00

K19
129,600.00
45,500.00
100,600.00
130,000.00
2,500.00
80,000.00

234,491.00 Supplement An.17


134,136.00
8,190.00
2,515.00
7,150.00
2,500.00
80,000.00

K20
310,200.00
45,500.00
100,600.00
130,000.00
2,500.00
80,000.00

421,412.00 Supplement An.17


321,057.00
8,190.00
2,515.00
7,150.00
2,500.00
80,000.00

11,500.00
45,500.00
130,000.00
5,000.00
21,000.00

560,790.00 Supplement An.9


517,500.00
10,010.00
7,280.00
5,000.00
21,000.00