I.

Analisa Satuan Harga Kubah bahan GRC

1 unit Kubah bahan GRC dan plat stainless steel

Bahan :
Koef Sat Uraian Harga
483.000 m2 GRC cetak tebal 30 mm Rp 577,500.00
483.000 m2 Rangka Rp 157,500.00
483.000 m2 Pengecatan Rp 29,400.00
298.400 m1 Pipa stainless steel (rangka plat stainless steel) Rp 88,550.00
324.120 m2 Bending plat stainless steel Rp 157,500.00
24.000 bh Connecting plat stainless steel Rp 556,500.00
1.000 ls las Rp 3,675,000.00
324.120 m2 Cutting stainless steel tebal 2 mm Rp 2,310,000.00
Jumlah :
Overhead + Profit
Jumlah total

II. Analisa Satuan Harga Kubah bahan Danpalon

1 unit Kubah bahan Danpalon + ACP

Bahan :
Koef Sat Uraian Harga

409.92 409.920 m2 Danpalon DP12 x 600 (sudah termasuk aksesoris) Rp 5,294,025.00

48.000 m1 Bottom Flashing Metal Sheet Rp 247,500.00
15.700 m2 Topping Alum. Composit Panel (Terpasang) Rp 1,312,500.00
409.920 m2 Rangka Rp 157,500.00
- m2 Pipa stainless steel (rangka danpalon) Rp 88,550.00
295.1948 295.195 m2 Pengecatan Rp 29,400.00
1.000 ls las Rp 3,675,000.00
238.41 324.120 m2 Aluminium Composit Panel (ACP) Cutting + Rangka Rp 550,000.00
Jumlah :
Overhead + Profit
Jumlah total

III. Analisa Satuan Harga Kubah bahan Tembaga Utomodeck

1 unit Kubah bahan Tembaga Utomodeck

Bahan :
Koef Sat Uraian Harga

483.000 m2 Utomodeck + aksesoris (Atap tanpa sambungan) Rp 4,588,155.00

483.000 m2 Rangka Rp 157,500.00
483.000 m2 Pengecatan Rp 29,400.00
298.400 m1 Pipa stainless steel (rangka plat stainless steel) Rp 88,550.00
324.120 m2 Bending plat stainless steel Rp 157,500.00
24.000 bh Connecting plat stainless steel Rp 556,500.00
1.000 ls las Rp 3,675,000.00
Jumlah :
Overhead + Profit
Jumlah total

GRC cetak tebal 30 677,635,200.00

Rangka 1,176,450.00
Pengecatan
Pipa stainless steel (r 184,793,000.00
Bending plat stainless 110,875,800.00
Connecting plat stainl 110,875,800.00
las
Cutting stainless stee 1,899,150.00
69,984,000.00
71,883,150.00
ah bahan GRC

Jumlah Harga Jumlah Total

Rp 278,932,500.00 - instalasi, alat bantu, aksesoris
Rp 76,072,500.00
Rp 14,200,200.00
Rp 26,423,320.00 2,132,000,000.00 88,550.00
Rp 51,048,900.00 29,400.00
Rp 13,356,000.00 483 157,500.00
Rp 3,675,000.00 556,500.00
Rp 748,717,200.00 3,675,000.00
Rp 1,212,425,620.00
10% Rp 121,242,562.00
Rp 1,333,668,150.00 Rp 2,761,217.70 1,491,305,450

bahan Danpalon

Jumlah Harga Jumlah Total

Rp 2,170,126,728.00 - instalasi, alat bantu, aksesoris

Rp 11,880,000.00
Rp 20,606,250.00
Rp 64,562,400.00
Rp - 2,132,000,000.00 88,550.00
Rp 8,678,725.79 29,400.00 483.00 m2
Rp 3,675,000.00 3,675,000.00 1.00 ls
Rp 178,266,000.00 324.12 m2
Rp 2,457,795,103.79
10% Rp 245,779,510.38
Rp 2,703,574,600.00 Rp 6,595,371.29 3,400,000,000
696,425,400.00
Rp 5,597,462.94
n Tembaga Utomodeck
 Jumlah Harga Jumlah Total

Rp 2,216,078,865.00 - instalasi, alat bantu, aksesoris

Rp 76,072,500.00
Rp 14,200,200.00
Rp 26,423,320.00 2,132,000,000.00 88,550.00
Rp 51,048,900.00 29,400.00
Rp 13,356,000.00 483 157,500.00
Rp 3,675,000.00 556,500.00
Rp 2,400,854,785.00
10% Rp 240,085,478.50
Rp 2,640,940,250.00 #REF! 1,491,305,450
 0

Pengecatan 29400 14,200,200.00

las 3675000 3,675,000.00
Sticker Decoration 320000 103,718,400.00
0
PERHITUNGAN ANALISA HARGA SATUAN

I. GAMBAR DED
1 unit Kubah bahan GRC dan plat stainless steel

Koef Sat Uraian Harga Jumlah Harga Total Keterangan

Bahan
483.000 m2 GRC cetak tebal 30 mm Rp 577,500.00 Rp 278,932,500.00 Harga Kontrak
483.000 m2 Rangka Rp 157,500.00 Rp 76,072,500.00 Harga Kontrak
483.000 m2 Pengecatan Rp 29,400.00 Rp 14,200,200.00 Harga Kontrak
298.400 m1 Pipa stainless steel (rangka plat stainless steel) Rp 88,550.00 Rp 26,423,320.00 Harga Kontrak
324.120 m2 Bending plat stainless steel Rp 157,500.00 Rp 51,048,900.00 Harga Kontrak
24.000 bh Connecting plat stainless steel Rp 556,500.00 Rp 13,356,000.00 Harga Kontrak
1.000 ls las Rp 3,675,000.00 Rp 3,675,000.00 Harga Kontrak
324.120 m2 Cutting stainless steel tebal 2 mm Rp 2,310,000.00 Rp 748,717,200.00 Harga Kontrak
Jumlah : Rp 1,212,425,620.00
Overhead + Profit 10% Rp 121,242,562.00
Jumlah total ###

II. GAMBAR PERUBAHAN

1 m2 Install Danpalon

Koef Sat Uraian Harga Jumlah Harga Total Keterangan

1.000 m2 Danpalon DP12 x 900 Rp 2,056,296.99 Rp 2,056,296.99 Rp 2,056,296.99 Harga Baru
- Accessories
0.752 m' Connector U2 Rp 167,879.25 Rp 126,225.00 Rp 1,578,711.94 Harga Baru
0.752 m' Alum I' Bar Rp 197,331.75 Rp 148,369.74 Harga Baru
0.752 m' Alum SK-5 Rp 209,112.75 Rp 157,227.63 Harga Baru
0.752 m' Alum SK-6 Rp 220,893.75 Rp 166,085.53 Harga Baru
0.157 m' Alum End Cap-12 Rp 167,879.25 Rp 26,296.88 Harga Baru
0.125 m' U2 Cover Rp 32,397.75 Rp 4,059.87 Harga Baru
0.157 m' Alum Breathing Tape Rp 53,014.50 Rp 8,304.28 Harga Baru
3.133 m' EPDM Gasket Rp 53,014.50 Rp 166,085.53 Harga Baru
6.010 pcs Fastener Screws Rp 1,588.13 Rp 9,544.34 Harga Baru
1.353 m2 Instalasi Danpalon di lantai atas Rp 259,875.00 Rp 351,710.53 Harga Baru
0.125 m' Bottom Flashing Metal Sheet Rp 317,625.00 Rp 39,802.63 Harga Baru
0.750 m2 Sticker Cutting Rp 500,000.00 Rp 375,000.00 Harga Baru
Jumlah Harga : Rp 3,635,008.93
Overhead + Profit 10% Rp 363,500.89
Jumlah Total : Rp 3,998,500.00

1 m2 Install Rangka Kubah

Koef Sat Uraian Harga Jumlah Harga Total Keterangan

A Upah Rp 87,975.00
0.500 OH Pekerja 76,500.00 Rp 38,250.00 Harga Kontrak
0.500 OH Tukang las 81,600.00 Rp 40,800.00 Harga Kontrak
0.050 OH Kepala Tukang 86,700.00 Rp 4,335.00 Harga Kontrak
0.050 OH Mandor 91,800.00 Rp 4,590.00 Harga Kontrak
B Bahan
- Mainframe Steel Structure - Rangka Kubah
0.855 m1 Pipa GIP 5" tebal 5,8 mm Rp 478,970.73 Rp 409,474.15 Rp 863,932.00 Harga Baru (HSBGN)
0.783 m1 Pipa GIP 6" tebal 5,8 mm Rp 534,665.00 Rp 418,785.29 Harga Baru (HSBGN)
0.146 kg Base plat 400 x 400 mm tebal 20 mm Rp 8,190.00 Rp 1,198.31 Harga Kontrak
0.022 kg Stiffner tebal 12 mm Rp 8,190.00 Rp 179.77 Harga Kontrak
0.233 bh Angkur Ø16 Rp 18,816.00 Rp 4,383.74 Harga Baru (HSBGN)
0.032 kg Semen Grouting Rp 19,700.00 Rp 634.12 Harga Kontrak
0.579 kg Cat Epoxy Primer Rp 50,600.00 Rp 29,276.63 Harga Kontrak
C Alat
1.311 set Scaffolding Rp 47,250.00 Rp 61,921.52 Rp 74,529.44 Harga Kontrak
0.272 jam Kompresor Rp 46,385.20 Rp 12,607.92 Harga Baru
Jumlah Harga : Rp 1,026,436.44
Overhead + Profit 10% Rp 102,643.64
Jumlah Total : Rp 1,129,050.00
1 m2 Cover Plat Tembaga tebal 8 mm

Koef Sat Uraian Harga Jumlah Harga Total Keterangan

A Upah Rp 87,975.00
0.500 OH Pekerja 76,500.00 Rp 38,250.00 Harga Kontrak
0.500 OH Tukang 81,600.00 Rp 40,800.00 Harga Kontrak
0.050 OH Kepala Tukang 86,700.00 Rp 4,335.00 Harga Kontrak
0.050 OH Mandor 91,800.00 Rp 4,590.00 Harga Kontrak
B Bahan
1.000 m2 Plat Tembaga Tebal 0,8 mm Rp 5,250,000.00 Rp 5,250,000.00 Rp 5,412,750.00 Harga Baru
1.000 ls Las Rp 26,250.00 Rp 26,250.00 Harga Kontrak
4.000 bh Aksesoris Rp 21,000.00 Rp 105,000.00 Harga Kontrak
1.000 ls Material Banfu Rp 31,500.00 Rp 31,500.00 Harga Kontrak
C Alat
1.364 set Scaffolding Rp 47,250.00 Rp 64,449.13 Rp 64,449.13 Harga Kontrak
Jumlah Harga : Rp 5,565,174.13
Overhead + Profit 10% Rp 556,517.41
Jumlah Total : Rp 6,121,650.00
1 unit Partisi Kaca PK20

Pintu :
24.72 m1 Kusen alumunium
12.20 m1 Frame pintu alumunium
7.96 m2 Kaca 8 mm bening
2.18 m2 Sticker Sandblasting
3.00 psg Engsel
2.00 psg Pull handle uk.30x30x1.2mm, panjang 900 mm, stainless steel
1.00 bh Lockcase
1.00 bh Cylinder
1.00 set Door closer
1.00 bh Escutecheon
1.00 bh Flush bolt
11.47 m1 Karet
Jendela
5.42 m2 Kaca 6 mm bening
1.91 m2 Sticker Sandblasting
46.87 m1 Karet
Bouvent
2.45 m2 Kaca 6 mm bening
21.98 m1 Karet
Partisi
12.74 m2 Pekerjaan partisi
12.74 m2 Finish cat
12.80 m1 Stoping angle
16.78 m1 Sealant
7.80 m1 Plint homogeneous 100 x 600mm
Upah:
4.00 OH Tukang alumunium
0.40 OH Kepala tukang alumunium
4.00 OH Pekerja
0.40 OH Mandor

1 unit Partisi Kaca PK16

Pintu :
74.86 m1 Kusen alumunium
6.30 m1 Frame pintu alumunium
1.47 m2 Kaca 8 mm bening
0.54 m2 Sticker Sandblasting
 1.50 psg Engsel
1.00 psg Pull handle uk.30x30x1.2mm, panjang 900 mm, stainless steel
1.00 bh Lockcase
1.00 bh Cylinder
1.00 set Door closer
1.00 bh Escutecheon
11.47 m1 Karet
Jendela
14.19 m2 Kaca 6 mm bening
4.99 m2 Sticker Sandblasting
138.61 m1 Karet
Bouvent
5.42 m2 Kaca 6 mm bening
52.80 m1 Karet
Upah:
4.00 OH Tukang alumunium
0.40 OH Kepala tukang alumunium
4.00 OH Pekerja
0.40 OH Mandor
 131,000.00 3,238,189.00
122,850.00 1,498,770.00
252,000.00 2,005,920.00
78,750.00 171,675.00
91,350.00 274,050.00
437,799.69 875,599.38
136,500.00 136,500.00
110,250.00 110,250.00
342,300.00 342,300.00
33,600.00 33,600.00
178.50 178.50
2,625.00 30,103.50 8,717,135.38

189,000.00 1,024,682.40
78,750.00 150,255.00
2,625.00 123,039.00 1,297,976.40

189,000.00 462,672.00
2,625.00 57,697.50 520,369.50

153,000.00 1,948,608.00
23,100.00 294,201.60
4,830.00 61,824.00
8,400.00 140,952.00
48,900.00 381,420.00 2,827,005.60

81,600.00 326,400.00
86,700.00 34,680.00
76,500.00 306,000.00
91,800.00 36,720.00 703,800.00
Jumlah : 14,066,286.88
Overhead + Pro 10% 1406628.687955
Jumlah total 15,472,900.00

131,000.00 9,806,660.00
122,850.00 773,955.00
252,000.00 371,326.03
78,750.00 42,273.00
 91,350.00 137,025.00
437,799.69 437,799.69
136,500.00 136,500.00
110,250.00 110,250.00
342,300.00 342,300.00
33,600.00 33,600.00
2,625.00 30,103.50 12,221,792.22

189,000.00 2,681,252.28
78,750.00 393,167.25
2,625.00 363,856.50 3,438,276.03

189,000.00 1,023,661.80
2,625.00 138,600.00 1,162,261.80

81,600.00 326,400.00
86,700.00 34,680.00
76,500.00 306,000.00
91,800.00 36,720.00 703,800.00
Jumlah : 17,526,130.05
Overhead + Pro 10% 1,752,613.01
Jumlah total 19,278,743.06