HARGA SATUAN JUMLAH HARGA

No URAIAN ITEM VOLUME SATUAN

(Rp) (Rp)
1 1 m2 cat dinding plafon dalam
material :
Cat dasar Ex Gravi 1.00 lapis Rp 2,450.00 Rp 2,450.00
Cat dinding Ex Gravi 2.00 lapis Rp 2,900.00 Rp 5,800.00

Upah kerja dan pendukung kerja

Upah kerja 1.00 M2 Rp 4,100.00 Rp 4,100.00
Kebersihan 1.00 ls Rp 200.00 Rp 200.00
Angkut/Langsir Material 1.00 ls Rp 100.00 Rp 100.00
Peralatan kerja & alat Bantu 1.00 ls Rp 300.00 Rp 300.00

Sub Total Rp 12,950.00

Over head + prelim 5.00% Rp 647.50
Total Harga Rp 13,597.50
2 1 m2 cat dinding luar
material :
Cat dasar Ex Gravi 1.00 lapis Rp 3,900.00 Rp 3,900.00
Cat dinding Ex Gravi 2.00 lapis Rp 6,400.00 Rp 12,800.00

Upah kerja dan pendukung kerja

Upah kerja 1.00 M2 Rp 4,300.00 Rp 4,300.00
Kebersihan 1.00 ls Rp 100.00 Rp 100.00
Angkut/Langsir Material 1.00 ls Rp 50.00 Rp 50.00
Peralatan kerja & alat Bantu 1.00 ls Rp 150.00 Rp 150.00

Sub Total Rp 21,300.00

Over head + prelim 5.00% Rp 1,065.00
Total Harga Rp 22,365.00
3 1 m2 cat dinding beton epoxy
material :
Cat dasar Ex Gravi 1.00 lapis Rp 6,300.00 Rp 6,300.00
Cat dinding Ex Gravi 2.00 lapis Rp 17,600.00 Rp 35,200.00

Upah kerja dan pendukung kerja

Upah kerja 1.00 M2 Rp 11,000.00 Rp 11,000.00
Kebersihan 1.00 ls Rp 500.00 Rp 500.00
Angkut/Langsir Material 1.00 ls Rp 750.00 Rp 750.00
Peralatan kerja & alat Bantu 1.00 ls Rp 7,000.00 Rp 7,000.00

Sub Total Rp 60,750.00

Over head + prelim 5.00% Rp 3,037.50
Total Harga Rp 63,787.50
4 1 m2 peralatan bantu+listrik
Alat bantu :
Gondola + listrik 9.808 M2 Rp 8,000.00 Rp 78,464.00
4

Sub Total Rp 78,464.00

Over head + prelim 5.00% Rp 3,923.20
Total Harga Rp 82,387.20
No URAIAN VOLUME HRG.SATUAN JUMLAH
I Penawaran Awal
1 Cat Interior 117857.84 Rp 15,000.00 Rp 1,767,867,600.00
2 Cat Exterior 9808.06 Rp 22,500.00 Rp 220,681,350.00
3 Cat epoxi 1963.4 Rp 66,825.00 Rp 131,204,205.00
4 Gondola 9808.06 Rp 11,400.00 Rp 111,811,884.00
II Harga setelah negoisasi
1 Cat Interior 117857.84 Rp 17,250.00 Rp 2,033,047,740.00
2 Cat Exterior 9808.06 Rp 27,000.00 Rp 264,817,620.00
3 Cat epoxi 1963.4 Rp 76,848.50 Rp 150,884,344.90
4 Gondola 9808.06 Rp 13,110.00 Rp 128,583,666.60
III HPP
1 Cat Interior 117857.84 Rp 13,597.50 Rp 1,602,571,979.40
2 Cat Exterior 9808.06 Rp 22,365.00 Rp 219,357,261.90
3 Cat epoxi 1963.4 Rp 63,787.50 Rp 125,240,377.50
4 Gondola 9808.06 Rp 8,400.00 Rp 82,387,704.00
IV Keuntungan
1 Cat Interior 117857.84 Rp 3,652.50 Rp 430,475,760.60
2 Cat Exterior 9808.06 Rp 4,635.00 Rp 45,460,358.10
3 Cat epoxi 1963.4 Rp 13,061.00 Rp 25,643,967.40
4 Gondola 9808.06 Rp 4,710.00 Rp 46,195,962.60
 KETERANGAN

Rp 547,776,048.70
 ANALISIS HARGA SATUAN
Proyek : Apartemen Grand Pakubuwoono Terrace
Pekerjaan : Pekerjaan Pengecatan
Lokasi : Cipulir - Jakarta Selatan

HARGA SATUAN JUMLAH HARGA

No URAIAN ITEM VOLUME SATUAN
(Rp) (Rp)
1 1 m2 cat dinding plafon dalam
material :
Cat dasar Matex 1.00 lapis Rp 2,109.25 Rp 2,109.25
Cat dinding Matex 2.00 lapis Rp 3,289.00 Rp 6,578.00

Upah kerja dan pendukung kerja

Upah kerja 1.00 M2 Rp 4,914.00 Rp 4,914.00
Kebersihan 1.00 ls Rp 200.00 Rp 200.00
Angkut/Langsir Material 1.00 ls Rp 100.00 Rp 100.00
Peralatan kerja & alat Bantu 1.00 ls Rp 200.00 Rp 200.00

Sub Total Rp 14,101.25

Over head + prelim 5.00% Rp 705.06
Total Harga Rp 14,806.31
2 1 m2 cat dinding luar
material :
Cat dasar Catylac 1.00 lapis Rp 3,060.00 Rp 3,060.00
Cat dinding Catylac 2.00 lapis Rp 3,840.00 Rp 7,680.00

Upah kerja dan pendukung kerja

Upah kerja 1.00 M2 Rp 4,914.00 Rp 4,914.00
Kebersihan 1.00 ls Rp 200.00 Rp 200.00
Angkut/Langsir Material 1.00 ls Rp 150.00 Rp 150.00
Peralatan kerja & alat Bantu 1.00 ls Rp 250.00 Rp 250.00

Sub Total Rp 16,254.00

Over head + prelim 5.00% Rp 812.70
Total Harga Rp 17,066.70
3 1 m2 cat dinding beton epoxy
material :
Cat dasar Epoxy Propan 2 1.00 lapis Rp 6,864.00 Rp 6,864.00
Cat dinding Epodur 0800 2.00 lapis Rp 19,000.00 Rp 38,000.00

Upah kerja dan pendukung kerja

Upah kerja 1.00 M2 Rp 11,000.00 Rp 11,000.00
Kebersihan 1.00 ls Rp 500.00 Rp 500.00
Angkut/Langsir Material 1.00 ls Rp 750.00 Rp 750.00
Peralatan kerja & alat Bantu 1.00 ls Rp 7,000.00 Rp 7,000.00

Sub Total Rp 64,114.00

 Over head + prelim 5.00% Rp 3,205.70
Total Harga Rp 67,319.70
4 1 m2 peralatan bantu+listrik
Alat bantu :
Gondola + listrik 9.808 M2 Rp 7,500.00 Rp 73,560.00

Sub Total Rp 73,560.00

Over head + prelim 5.00% Rp 3,678.00
Total Harga Rp 77,238.00
No URAIAN VOLUME HRG.SATUAN JUMLAH
I Penawaran Awal
1 Cat Interior 117857.84 Rp 15,000.00 Rp 1,767,867,600.00
2 Cat Exterior 9808.06 Rp 22,500.00 Rp 220,681,350.00
3 Cat epoxi 1963.4 Rp 66,825.00 Rp 131,204,205.00
4 Gondola 9808.06 Rp 11,400.00 Rp 111,811,884.00
II Harga setelah negoisasi
1 Cat Interior 117857.84 Rp 17,250.00 Rp 2,033,047,740.00
2 Cat Exterior 9808.06 Rp 27,000.00 Rp 264,817,620.00
3 Cat epoxi 1963.4 Rp 76,848.50 Rp 150,884,344.90
4 Gondola 9808.06 Rp 13,110.00 Rp 128,583,666.60
III HPP
1 Cat Interior 117857.84 Rp 13,597.50 Rp 1,602,571,979.40
2 Cat Exterior 9808.06 Rp 22,365.00 Rp 219,357,261.90
3 Cat epoxi 1963.4 Rp 63,787.50 Rp 125,240,377.50
4 Gondola 9808.06 Rp 8,400.00 Rp 82,387,704.00
IV Keuntungan
1 Cat Interior 117857.84 Rp 3,652.50 Rp 430,475,760.60
2 Cat Exterior 9808.06 Rp 4,635.00 Rp 45,460,358.10
3 Cat epoxi 1963.4 Rp 13,061.00 Rp 25,643,967.40
4 Gondola 9808.06 Rp 4,710.00 Rp 46,195,962.60
V RAB Kerja
1 Cat Interior 117857.84 Rp 14,806.31 Rp 1,745,040,009.62
2 Cat Exterior 9808.06 Rp 17,066.70 Rp 167,391,217.60
3 Cat epoxi 1963.4 Rp 67,319.70 Rp 132,175,498.98
4 Gondola 9808.06 Rp 9,200.00 Rp 90,234,152.00
IV Keuntungan
1 Cat Interior 117857.84 Rp 2,443.69 Rp 288,007,730.39
2 Cat Exterior 9808.06 Rp 9,933.30 Rp 97,426,402.40
3 Cat epoxi 1963.4 Rp 9,528.80 Rp 18,708,845.92
4 Gondola 9808.06 Rp 3,910.00 Rp 38,349,514.60
 KETERANGAN

Rp 547,776,048.70

Rp 442,492,493.30