ANALISA ARSITEK

1 PAS.DINDING BATA, Camp. 1 : 2 ( M2 )

Bata merah 60 bh - -
Pasir 0.074 m3 130,000 9,620
Semen 0.450 zak 48,000 21,600
Upah pas dinding bata 1 m2 12,000 12,000
Jumlah Rp. 43,220
Over Head 4% Rp. 1,729
Total Rp. 44,949
2 PAS.DINDING BATA, Camp. 1 : 6 ( M2 )
Bata merah 60 bh - -
Pasir 0.074 m3 130,000 9,620
Semen 0.313 zak 48,000 15,008
Upah pas dinding bata 1 m2 12,000 12,000
Jumlah Rp. 36,628
Over Head 4% Rp. 1,465
Total Rp. 38,093
3 PLESTERAN & ACIAN ( M2 )
Pasir 0.05 m3 130,000 6,500
Semen 0.2 zak 48,000 9,600
Upah kerja plester 1 m2 10,500 10,500
Semen 0.06 zak 48,000 2,880
Upah plester aci 1 m2 5,000 5,000
Jumlah Rp. 34,480
Over Head 4% Rp. 1,379
Total Rp. 35,859
4 PASANGAN BATU ALAM ( M2 )
Batu alam 1.1 m2 130,000 143,000
Pasir 0.04 m3 130,000 5,200
Semen 0.359 zak 48,000 17,246
Upah pas batu alam 1 m2 25,000 25,000
Jumlah Rp. 190,446
Over Head 4% Rp. 7,618
Total Rp. 198,064
5 ACIAN BETON ( M2 )
Semen 0.400 zak 48,000 19,200
Upah aci beton 1 m2 5,000 5,000
Jumlah Rp. 24,200
Over Head 4% Rp. 968
Total Rp. 25,168
6 BENANGAN ( M1 )
Semen 0.07 zak 48,000 3,360
Upah benangan 1 m1 7,500 7,500
Jumlah Rp. 10,860
Over Head & Jasa 10% Rp. 1,086
Total Rp. 11,946
7 PAS. KERAMIK LANTAI 60/60 ( M2 )
Keramik 60/60 Platinum ( motif ) 1.05 m2 245,000 257,250
Pasir 0.04 m3 130,000 5,200
Semen 0.3 zak 48,000 14,400
Alat isi nat keramik 1 m2 2,000 2,000
Upah lantai keramik 1 m2 25,000 25,000
Jumlah Rp. 303,850
Over Head 4% Rp. 12,154
 Total Rp. 316,004
8 PAS. KERAMIK LANTAI 40/40 ( M2 )
Keramik 40/40 Roman ( motif ) 1.05 m2 84,500 88,725
Pasir 0.04 m3 130,000 5,200
Semen 0.3 zak 48,000 14,400
Alat isi nat keramik 1 m2 2,000 2,000
Upah lantai keramik 1 m2 25,000 25,000
Jumlah Rp. 135,325
Over Head 4% Rp. 5,413
Total Rp. 140,738
9 PAS. KERAMIK LANTAI 30/30 ( M2 )
Keramik 30/30 Roman ( motif ) 1.05 m2 73,000 76,650
Pasir 0.04 m3 130,000 5,200
Semen 0.3 zak 48,000 14,400
Alat isi nat keramik 1 m2 2,000 2,000
Upah lantai keramik 1 m2 25,000 25,000
Jumlah Rp. 123,250
Over Head 4% Rp. 4,930
Total Rp. 128,180
10 PAS. KERAMIK LANTAI 20/20 KM/WC ( M2 )
Keramik 20/20 1.05 m2 - -
Pasir 0.04 m3 130,000 5,200
Semen 0.3 zak 48,000 14,400
Alat isi nat keramik 1 m2 2,000 2,000
Upah lantai keramik 1 m2 25,000 25,000
Jumlah Rp. 46,600
Over Head 4% Rp. 1,864
Total Rp. 48,464
11 PAS. KERAMIK DINDING 20/25 ( M2 )
Keramik 20/25 1.05 m2 - -
Pasir 0.04 m3 130,000 5,200
Semen 0.3 zak 48,000 14,400
Alat isi nat keramik 1 m2 2,000 2,000
Upah dinding keramik 1 m2 33,000 33,000
Jumlah Rp. 54,600
Over Head 4% Rp. 2,184
Total Rp. 56,784
12 PLINT LANTAI ( M1 )
Keramik plint 10x40 1 m1 70,200 70,200
Perekat AM 40 2 kg - -
Upah plint 1 m1 6,500 6,500
Jumlah Rp. 76,700
Over Head 4% Rp. 3,068
Total Rp. 79,768
13 KUSEN ALM 4" ( M1 )
ALM 4" powder coating 1.1 M1 - -
Jumlah Rp. -
Over Head & Jasa 10% Rp. -
Total Rp. -
14 KUSEN ALM 3" ( M1 )
ALM 3" powder coating 1.1 M1 - -
Jumlah Rp. -
Over Head & Jasa 10% Rp. -
Total Rp. -
15 KUSEN KAYU ( M1 )
Kusen kamper 0.03816 m3 - -
Finish kusen 1.43 m2 - -
 Upah pasang engsel 1 M1 10,000 10,000
Jumlah Rp. 10,000
Over Head & Jasa 10% Rp. 1,000
Total Rp. 11,000
16 SEALANT ( M1 )
Sealant 1.05 m1 - -
Upah sealent 1 m2 500 500
Jumlah Rp. 500
Over Head 4% Rp. 20
Total Rp. 520
17 PAS. KACA ( M2 )
Kaca 5 mm 1 m2 - -
Upah pas kaca 1 m2 7,500 7,500
Jumlah Rp. 7,500
Over Head 4% Rp. 300
Total Rp. 7,800
18 PAS. KACA ( M2 )
Kaca 6 mm 1 m2 - -
Upah pas kaca 1 m2 7,500 7,500
Jumlah Rp. 7,500
Over Head 4% Rp. 300
Total Rp. 7,800
19 DAUN PINTU PANIL ( UNIT )
Daun Pintu Panil 1 bh - -
Finish daun pintu 3.61 m2 - -
Upah pasang pintu 1 bh 35,000 35,000
Upah pasang handle + kunci 3.608 set 15,000 54,120
Upah pasang engsel 1 M1 10,000 10,000
Jumlah Rp. 99,120
Over Head 4% Rp. 3,965
Total Rp. 103,085
20 DAUN PINTU TEAKWOOD ( UNIT )
Daun Pintu teakwood 1 bh - -
Finish daun pintu 3.61 m2 - -
Upah pasang pintu 1 bh 35,000 35,000
Jumlah Rp. 35,000
Over Head 4% Rp. 1,400
Total Rp. 36,400
21 PAS. PINTU PVC ( BH )
Pintu PVC KM 1 unit - -
Upah pas. Pintu PVC KM 1 unit 35,000 35,000
Jumlah Rp. 35,000
Over Head 4% Rp. 1,400
Total Rp. 36,400
22 PLAFOND GYPSUMBOARD 9 mm ( M2 )
Rangka Plafond BMS 1.05 m2 - -
Gypsumboard 9 mm 0.35 lbr - -
Sekrup / compond 1 ls - -
Upah plafond 1 m2 15,000 15,000
Jumlah Rp. 15,000
Over Head 4% Rp. 600
Total Rp. 15,600
23 LIST GYPSUM 7 CM ( M1 )
List plafond polos 1.1 M1 - -
Upah list plafond 1 M1 500 500
Jumlah Rp. 500
Over Head 4% Rp. 20
 Total Rp. 520
24 PAS. GENTENG ( M CLAS ) ( M2 )
Genteng 14 bh - -
Upah genteng 1 m2 10,000 10,000
Jumlah Rp. 10,000
Over Head 4% Rp. 400
Total Rp. 10,400
25 PAS. WUWUNG ( M1 )
Genteng bubungan 4 bh - -
Luluh (1:5) 1 m1 - -
Upah wuwung 1 m1 20,000 20,000
Jumlah Rp. 20,000
Over Head 4% Rp. 800
Total Rp. 20,800
26 RANGKA ATAP GALVALUME ( M2 )
Rangka galvalume 1 m2 - -
Jumlah Rp. -
Over Head 4% Rp. -
Total Rp. -
27 PAS. ACSESORIES GENTENG ( bh )
Acsesories Genteng 1 bh - -
Upah acc genteng 1 bj 60,000 60,000
Jumlah Rp. 60,000
Over Head 4% Rp. 2,400
Total Rp. 62,400
28 PAS. KRAN DINDING ( BH )
Kran Dinding 1 bh - -
TBA 1 ls - -
Upah kran dinding 1 bh 15,000 15,000
Jumlah Rp. 15,000
Over Head 4% Rp. 600
Total Rp. 15,600
29 PAS. KRAN BEBEK ( BH )
Kran bebek 1 bh - -
TBA 1 ls - -
Upah kran bebek 1 bh 15,000 15,000
Jumlah Rp. 15,000
Over Head 4% Rp. 600
Total Rp. 15,600
30 FLOOR DRAIN ( BH )
Floor drain 1 bh 250,000 250,000
Upah floor drain 1 bh 15,000 15,000
Jumlah Rp. 265,000
Over Head 4% Rp. 10,600
Total Rp. 275,600
31 ROOF DRAIN ( BH )
Roof drain 1 bh - -
Upah roof drain 1 bh 15,000 15,000
Jumlah Rp. 15,000
Over Head 4% Rp. 600
Total Rp. 15,600
32 PAS. CLOSET DUDUK ( UNIT )
Closet duduk Toto 1 Unit 2,500,000 2,500,000
Stop kran San Ei 1 unit - -
Fleksibel 30 cm 1 1unit - -
TBA 1 ls - -
 Upah kloset duduk 1 unit 95,000 95,000
Jumlah Rp. 2,595,000
Over Head 4% Rp. 103,800
Total Rp. 2,698,800
33 PAS. CLOSET JONGKOK ( Unit )
Closet Jongkok Toto 1 Unit 400,000 400,000
Bahan Pasir / Semen 1 bh - -
Upah kloset jongkok 1 Unit 80,000 80,000
Jumlah Rp. 480,000
Over Head 4% Rp. 19,200
Total Rp. 499,200
34 PAS. HEAD SHOWER ( UNIT )
Head Shower 1 Unit 330,000 330,000
TBA 1 ls - -
Upah head shower 1 bh 35,000 35,000
Jumlah Rp. 365,000
Over Head 4% Rp. 14,600
Total Rp. 379,600
35 PAS. HAND SHOWER ( UNIT )
Hand Shower 1 Unit - -
TBA 1 ls - -
Upah hand shower 1 bh 50,000 50,000
Jumlah Rp. 50,000
Over Head 4% Rp. 2,000
Total Rp. 52,000
36 PAS. JET SHOWER ( UNIT )
Jet Shower 1 Unit 575,000 575,000
TBA 1 ls - -
Upah jet shower 1 bh 35,000 35,000
Jumlah Rp. 610,000
Over Head 4% Rp. 24,400
Total Rp. 634,400
37 PAS. Kichensink ( UNIT )
Kitchensink ( royal ) komplit 1 Unit - -
Upah zink 1 unit 60,000 60,000
Jumlah Rp. 60,000
Over Head 4% Rp. 2,400
Total Rp. 62,400
38 PAS. WASTAFEL ( BH )
Wastafel Toto 1 Unit - -
Stop kran San Ei 1 unit - -
Fleksibel 30 cm 1 1unit - -
TBA 1 ls - -
Upah wastafel 1 unit 80,000 80,000
Jumlah Rp. 80,000
Over Head 4% Rp. 3,200
Total Rp. 83,200
39 PAS. PVC Ø 3" D ( M1 )
Pvc 3" 1.1 m1 - -
kawat ayam 0.5 m1 - -
Upah pipa pvc 1 m1 15,000 15,000
Jumlah Rp. 15,000
Over Head 4% Rp. 600
Total Rp. 15,600
40 PAS. PVC Ø 4" AW ( M1 )
Pvc 4" 1.1 m1 - -
Upah pipa pvc 1 m1 15,000 15,000
 Jumlah Rp. 15,000
Over Head 4% Rp. 600
Total Rp. 15,600
41 PAS. PVC Ø 2" D ( M1 )
Pvc 2" 1.1 m1 - -
kawat ayam 0.5 m1 - -
Upah pipa pvc 1 m1 15,000 15,000
Jumlah Rp. 15,000
Over Head 4% Rp. 600
Total Rp. 15,600
42 PAS. PVC AIR BERSIH Ø 3/4" AW ( M1 )
Pvc 3/4" 1.1 m1 - -
Klem / lem / paku 0.5 m1 - -
Upah pipa pvc 1 m1 15,000 15,000
Jumlah Rp. 15,000
Over Head 4% Rp. 600
Total Rp. 15,600
43 CAT DINDING LUAR ( M2 )
Cat dinding luar Dulux weathershield 0.25 kg - -
Alkali 0.2 kg - -
Kertas gosok 0.1 lbr - -
Alat cat dinding luar 1 m2 2,500 2,500
Upah cat dinding luar 1 m2 9,500 9,500
Jumlah Rp. 12,000
Over Head 4% Rp. 480
Total Rp. 12,480
44 CAT DINDING DALAM ( M2 )
Cat dinding dalam Catylac 0.35 kg - -
Semen Putih 0.58 kg - -
Lem Putih 0.13 kg - -
Kertas gosok 0.1 lbr - -
Alat cat dinding dalam 1 m2 2,500 2,500
Upah cat dinding dalam 1 m2 8,000 8,000
Jumlah Rp. 10,500
Over Head 4% Rp. 420
Total Rp. 10,920
45 CAT DINDING DALAM ( M2 )
Cat dinding dalam Dulux Pentalite 0.25 kg - -
Semen Putih 0.58 kg - -
Lem Putih 0.13 kg - -
Kertas gosok 0.1 lbr - -
Alat cat dinding dalam 1 m2 2,500 2,500
Upah cat dinding dalam 1 m2 8,000 8,000
Jumlah Rp. 10,500
Over Head 4% Rp. 420
Total Rp. 10,920
46 WATER PROFING ( M2 )
Water proof 0.75 kg 15,000 11,250
Upah waterproof 1 m2 8,000 8,000
Jumlah Rp. 19,250
Over Head 4% Rp. 770
Total Rp. 20,020
47 CAT PINTU BESI ( M2 )
Cat besi 0.2 kg - -
Thiner 0.2 ltr - -
Alat cat pintu besi 1 ls 350 350
Upah cat pintu besi 1 m2 9,000 9,000
 Jumlah Rp. 9,350
Over Head 4% Rp. 374
Total Rp. 9,724
48 PLITUR ( M2 )
Ultran P01 0.25 kg - -
Wodstain 0.25 kg - -
Sending siler 0.2 kg - -
Wodfiler 0.25 kg - -
Thiner A Spesial 1 kg - -
Kertas gosok 0.75 lbr - -
Alat plitur 1 ls 2,000 2,000
Upah plitur 1 m2 70,000 70,000
Jumlah Rp. 72,000
Over Head 4% Rp. 2,880
Total Rp. 74,880
ANALISA STRUKTUR
1 BOUPLANK ( M1 )
Papan meranti 2/20 0.006 m3 2,250,000 13,500
Paku 0.02 kg 9,500 190
Upah bouplank 1 m1 3000 3,000
Jumlah Rp. 16,690
Over Head 4% Rp. 668
Total Rp. 17,358
2 GALIAN TANAH ( M3 )
Alat bantu galian 1 m3 1,500 1,500
Upah galian tanah 1 m3 35,000 35,000
Jumlah Rp. 36,500
Over Head 4% Rp. 1,460
Total Rp. 37,960
3 URUG KEMBALI TANAH ( M3 )
Alat bantu galian 1 m3 1,500 1,500
Upah uruk kembali 1 m3 10,000 10,000
Jumlah Rp. 11,500
Over Head 4% Rp. 460
Total Rp. 11,960
4 URUG PASIR ( M3 )
Pasir 1.05 m3 130,000 136,500
Upah urug pasir 1 m3 10,000 10,000
Jumlah Rp. 146,500
Over Head 4% Rp. 5,860
Total Rp. 152,360
5 URUG SIRTU ( M3 )
Sirtu 1.1 m3 95,000 104,500
Upah urug sirtu 1 m3 10,000 10,000
Jumlah Rp. 114,500
Over Head 4% Rp. 4,580
Total Rp. 119,080
6 BETON READYMIX ( M3 )
Beton Readymix K-400 1.05 m3 795,000 834,750
Upah cor readymix 1 m3 65,000 65,000
PPN 10% 1 m3 79,500 79,500
Total Rp. 979,250
7 BETON 1:2:3 ( M3 )
Semen 7 zak 48,000 336,000
Pasir 0.54 m3 130,000 70,200
Stenslah 0.82 m3 215,000 176,300
Upah cor beton 1 m3 90,000 90,000
Jumlah Rp. 672,500
Over Head 4% Rp. 26,900
Total Rp. 699,400
8 RABAT BETON 1:3:5 ( M3 )
Semen 6 zak 48,000 288,000
Pasir 0.54 m3 130,000 70,200
Stenslah 0.82 m3 215,000 176,300
Alat bantu rabat 1 ls 5,500 5,500
Upah rabat 1 m3 80,000 80,000
Jumlah Rp. 620,000
Over Head 4% Rp. 24,800
Total Rp. 644,800
 9 PONDASI ANSTAMPENG/BATU KOSONG ( M3 )
Batu kali 1.2 m3 120,000 144,000
Pasir 0.432 m3 130,000 56,160
Upah anstampeng 1 m3 71,000 71,000
Jumlah Rp. 271,160
Over Head 4% Rp. 10,846
Total Rp. 282,006
10 PONDASI BATU KALI ( M3 )
Batu kali 1.2 m3 120,000 144,000
Pasir 0.584 m3 130,000 75,920
Semen 2.275 zak 48,000 109,200
Upah pondasi bt kali 1 m3 130,000 130,000
Jumlah Rp. 459,120
Over Head 4% Rp. 18,365
Total Rp. 477,485
11 Pondasi Plat P1 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 1.82 lbr 112,500 102,539
Usuk meranti 4/6 0.15 m3 1,450,000 106,575
Paku 2.10 kg 9,500 19,950
Minyak begisting 5.25 m2 2,000 10,500
Upah Begesting 5.25 m2 26,000 136,500
Pembesian / m3 :
Besi beton 218.59 kg 7,100 1,551,980
Bendrat 4.37 kg 11,500 50,275
Upah pembesian 218.59 kg 1,500 327,883
Jumlah Rp. 3,040,572
Over Head 4% Rp. 121,623
Total Rp. 3,162,195
12 Sloof 15/20 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 4.86 lbr 112,500 546,875
Usuk meranti 4/6 0.39 m3 1,450,000 568,400
Paku 5.60 kg 9,500 53,200
Upah Begesting 14 m2 26,000 364,000
Pembesian / m3 :
Besi beton 153.91 kg 7,100 1,092,747
Bendrat 3.08 kg 11,500 35,399
Upah pembesian 153.91 kg 1,500 230,862
Jumlah Rp. 3,625,853
Over Head 4% Rp. 145,034
Total Rp. 3,770,887
13 Sloof 15/25 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 4.86 lbr 112,500 546,875
Usuk meranti 4/6 0.39 m3 1,450,000 568,400
Paku 5.60 kg 9,500 53,200
Upah Begesting 14 m2 26,000 364,000
Pembesian / m3 :
Besi beton 127.27 kg 7,100 903,612
Bendrat 2.55 kg 11,500 29,272
Upah pembesian 127.27 kg 1,500 190,904
Jumlah Rp. 3,390,633
Over Head 4% Rp. 135,625
 Total Rp. 3,526,258
14 Sloof 15/30 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 4.86 lbr 112,500 546,875
Usuk meranti 4/6 0.39 m3 1,450,000 568,400
Paku 5.60 kg 9,500 53,200
Upah Begesting 14 m2 26,000 364,000
Pembesian / m3 :
Besi beton 127.92 kg 7,100 908,253
Bendrat 2.56 kg 11,500 29,422
Upah pembesian 127.92 kg 1,500 191,884
Jumlah Rp. 3,396,404
Over Head 4% Rp. 135,856
Total Rp. 3,532,261
15 Sloof 20/40 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 3.65 lbr 112,500 410,156
Usuk meranti 4/6 0.29 m3 1,450,000 426,300
Paku 4.20 kg 9,500 39,900
Upah Begesting 10.5 m2 26,000 273,000
Pembesian / m3 :
Besi beton 101.09 kg 7,100 717,713
Bendrat 2.02 kg 11,500 23,250
Upah pembesian 101.09 kg 1,500 151,629
Jumlah Rp. 2,776,318
Over Head 4% Rp. 111,053
Total Rp. 2,887,371
16 Kolom 15 x 15 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 9.72 lbr 112,500 546,875
Usuk meranti 4/6 0.22 m3 1,450,000 162,400
Paku 8.40 kg 9,500 79,800
Upah Begesting 28 m2 26,000 728,000
Pembesian / m3 :
Besi beton 96.93 kg 7,100 688,205
Bendrat 1.94 kg 11,500 22,294
Upah pembesian 96.93 kg 1,500 145,395
Jumlah Rp. 3,107,339
Over Head 4% Rp. 124,294
Total Rp. 3,231,633
17 Kolom 15 x 20 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 8.51 lbr 112,500 478,516
Usuk meranti 4/6 0.69 m3 1,450,000 497,350
Paku 9.80 kg 9,500 93,100
Upah Begesting 24.5 m2 26,000 637,000
Pembesian / m3 :
Besi beton 241.30 kg 7,100 1,713,228
Bendrat 4.83 kg 11,500 55,499
Upah pembesian 241.30 kg 1,500 361,950
Jumlah Rp. 4,571,012
Over Head 4% Rp. 182,840
Total Rp. 4,753,853
18 Kolom 15 x 30 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 7.29 lbr 112,500 410,156
Usuk meranti 4/6 0.59 m3 1,450,000 426,300
Paku 8.40 kg 9,500 79,800
Upah Begesting 21 m2 26,000 546,000
Pembesian / m3 :
Besi beton 173.14 kg 7,100 1,229,306
Bendrat 3.46 kg 11,500 39,823
Upah pembesian 173.14 kg 1,500 259,713
Jumlah Rp. 3,725,467
Over Head 4% Rp. 149,019
Total Rp. 3,874,486
19 Kolom 20 x 25 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 6.56 lbr 112,500 369,141
Usuk meranti 4/6 0.53 m3 1,450,000 383,670
Paku 7.56 kg 9,500 71,820
Upah Begesting 18.9 m2 26,000 491,400
Pembesian / m3 :
Besi beton 193.11 kg 7,100 1,371,105
Bendrat 3.86 kg 11,500 44,416
Upah pembesian 193.11 kg 1,500 289,670
Jumlah Rp. 3,755,592
Over Head 4% Rp. 150,224
Total Rp. 3,905,816
20 Balok 15/20 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 3.50 lbr 112,500 393,750
Usuk meranti 4/6 0.20 m3 1,450,000 290,000
Paku 2 kg 9,500 19,000
Upah Begesting 10.08 m2 26,000 262,080
Pembesian / m3 :
Besi beton 153.91 kg 7,100 1,092,747
Bendrat 3.08 kg 11,500 35,399
Upah pembesian 153.91 kg 1,500 230,862
Jumlah Rp. 3,058,208
Over Head 4% Rp. 122,328
Total Rp. 3,180,536
21 Balok 15/25 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 3.50 lbr 112,500 393,750
Usuk meranti 4/6 0.20 m3 1,450,000 290,000
Paku 2 kg 9,500 19,000
Upah Begesting 10.08 m2 26,000 262,080
Pembesian / m3 :
Besi beton 127.27 kg 7,100 903,612
Bendrat 2.55 kg 11,500 29,272
Upah pembesian 127.27 kg 1,500 190,904
Jumlah Rp. 2,822,988
Over Head 4% Rp. 112,920
Total Rp. 2,935,907
22 Balok 20/30 (M3)
 Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 3.50 lbr 112,500 393,750
Usuk meranti 4/6 0.20 m3 1,450,000 290,000
Paku 2 kg 9,500 19,000
Upah Begesting 10.08 m2 26,000 262,080
Pembesian / m3 :
Besi beton 164.47 kg 7,100 1,167,707
Bendrat 3.29 kg 11,500 37,827
Upah pembesian 164.47 kg 1,500 246,699
Jumlah Rp. 3,151,433
Over Head 4% Rp. 126,057
Total Rp. 3,277,490
23 Balok 20/35 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 3.50 lbr 112,500 393,750
Usuk meranti 4/6 0.20 m3 1,450,000 290,000
Paku 2 kg 9,500 19,000
Upah Begesting 10.08 m2 26,000 262,080
Pembesian / m3 :
Besi beton 171.97 kg 7,100 1,221,000
Bendrat 3.44 kg 11,500 39,554
Upah pembesian 171.97 kg 1,500 257,958
Jumlah Rp. 3,217,711
Over Head 4% Rp. 128,708
Total Rp. 3,346,419
24 Balok 25/40 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 3.50 lbr 112,500 393,750
Usuk meranti 4/6 0.20 m3 1,450,000 290,000
Paku 2 kg 9,500 19,000
Upah Begesting 10.08 m2 26,000 262,080
Pembesian / m3 :
Besi beton 146.91 kg 7,100 1,043,092
Bendrat 2.94 kg 11,500 33,790
Upah pembesian 146.91 kg 1,500 220,372
Jumlah Rp. 2,996,454
Over Head 4% Rp. 119,858
Total Rp. 3,116,312
25 Balok Praktis 15/15 (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 3.50 lbr 112,500 393,750
Usuk meranti 4/6 0.20 m3 1,450,000 290,000
Paku 2 kg 9,500 19,000
Upah Begesting 10.08 m2 26,000 262,080
Pembesian / m3 :
Besi beton 138.36 kg 7,100 982,349
Bendrat 2.77 kg 11,500 31,823
Upah pembesian 138.36 kg 1,500 207,539
Jumlah Rp. 2,920,910
Over Head 4% Rp. 116,836
Total Rp. 3,037,747
26 PELAT LANTAI DASAR t=5 cm (M3)
Beton Sitemix 1.05 m3 699,400 734,370
 Pembesian / m3 :
BRC M4 21 m2 - -
Bendrat 0.42 kg 11,500 4,830
Upah BRC 21 m2 2,500 52,500
Jumlah Rp. 791,700
Over Head 4% Rp. 31,668
Total Rp. 823,368
27 PELAT LANTAI 2, t=12 cm (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / m3 :
Multiplek 9 mm 3.04 lbr 112,500 227,865
Usuk meranti 4/6 0.18 m3 1,450,000 174,000
Kayu perancah 58.00 btg - -
Paku 1.8 kg 9,500 17,100
Upah perancah 8.33 m2 4,000 33,320
Upah Begesting 8.75 m2 26,000 227,500
Pembesian / m3 :
Besi beton 120.00 kg 7,100 852,000
Bendrat 2.40 kg 11,500 27,600
Upah pembesian 120.00 kg 1,500 180,000
Jumlah Rp. 2,473,755
Over Head 4% Rp. 98,950
Total Rp. 2,572,705
28 PELAT TANGGA (M3)
Pelat tangga t = 15 cm
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / unit :
Multiplek 9 mm 2.43 lbr 112,500 136,749
Usuk meranti 4/6 0.14 m3 1,450,000 101,500
Kayu perancah 47.00 btg - -
Paku 1.4 kg 9,500 13,300
Upah perancah 6.68 m2 4,000 26,700
Upah Begesting 7.00 m2 26,000 182,040
Pembesian / m3 :
Besi beton 135.00 kg 7,100 958,500
Bendrat 2.70 kg 11,500 31,050
Upah pembesian 135.00 kg 1,500 202,500
Jumlah Rp. 2,386,709
Over Head 4% Rp. 95,468
Total Rp. 2,482,177
29 ANAK TANGGA NAIK (M3)
Beton Sitemix 1.05 m3 699,400 734,370
Begesteng / unit :
Multiplek 9 mm 2.43 lbr 112,500 273,438
Usuk meranti 4/6 0.14 m3 1,450,000 203,000
Paku 1.4 kg 9,500 13,300
Upah Begesting 7.00 m2 26,000 182,000
Pembesian / m3 :
Besi beton 70.00 kg 7,100 497,000
Bendrat 1.40 kg 11,500 16,100
Upah pembesian 70.00 kg 1,500 105,000
Jumlah Rp. 2,024,208
Over Head 4% Rp. 80,968
Total Rp. 2,105,176
Pondasi Plat P1
Panjang (x) Lebar (y) Tebal
0.80 0.80 0.20

Beton Sitemix 0.13 m3

Bekisting 0.64 m2
Besi Ø12 (x) 13.32 kg
Besi Ø12 (y) 13.32 kg

Sloof 15/20
Lebar (b) Tinggi (h) Panjang (l)
0.15 0.20 1.00

Beton Sitemix 0.03 m3

Bekisting 0.40 m2
Besi Ø12 (tul utama) 3.73 kg
Besi Ø6 (begel) 0.89 kg
Besi Ø0 (sabuk) - kg

Sloof 15/25
Lebar (b) Tinggi (h) Panjang (l)
0.15 0.25 1.00

Beton Sitemix 0.04 m3

Bekisting 0.50 m2
Besi Ø12 (tul utama) 3.73 kg
Besi Ø6 (begel) 1.04 kg
Besi Ø0 (sabuk) - kg
Sloof 15/30
Lebar (b) Tinggi (h) Panjang (l)
0.15 0.30 1.00

Beton Sitemix 0.05 m3

Bekisting 0.60 m2
Besi Ø12 (tul utama) 3.73 kg
Besi Ø6 (begel) 1.20 kg
Besi Ø8 (sabuk) 0.83 kg

Sloof 20/40
Lebar (b) Tinggi (h) Panjang (l)
0.20 0.40 1.00

Beton Sitemix 0.08 m3

Bekisting 0.80 m2
Besi Ø12 (tul utama) 5.59 kg
Besi Ø6 (begel) 1.67 kg
Besi Ø8 (sabuk) 0.83 kg

Kolom 15 x 15
Lebar (b) Tinggi (h) Panjang (l)
0.15 0.15 1.00

Beton Sitemix 0.02 m3

Bekisting 0.60 m2
Besi Ø8 (tul utama) 1.66 kg
Besi Ø6 (begel) 0.52 kg

Kolom 15 x 20
Lebar (b) Tinggi (h) Panjang (l)
0.15 0.20 1.00

Beton Sitemix 0.03 m3

Bekisting 0.70 m2
Besi Ø12 (tul utama) 5.59 kg
Besi Ø8 (begel) 1.65 kg
Kolom 15 x 30
Lebar (b) Tinggi (h) Panjang (l)
0.15 0.30 1.00

Beton Sitemix 0.05 m3

Bekisting 0.90 m2
Besi Ø12 (tul utama) 5.59 kg
Besi Ø8 (begel) 2.20 kg

Kolom 20 x 25
Lebar (b) Tinggi (h) Panjang (l)
0.20 0.25 1.00

Beton Sitemix 0.05 m3

Bekisting 0.90 m2
Besi Ø12 (tul utama) 7.46 kg
Besi Ø8 (begel) 2.20 kg

Balok 15/20
Lebar (b) Tinggi (h) Panjang (l)
0.15 0.20 1.00

Beton Sitemix 0.03 m3

Bekisting 0.40 m2
Besi Ø12 (menerus) 3.73 kg
Besi Ø6 (begel) 0.89 kg
Besi Ø0 (sabuk) - kg

Balok 15/25
Lebar (b) Tinggi (h) Panjang (l)
0.15 0.25 1.00

Beton Sitemix 0.04 m3

Bekisting 0.50 m2
Besi Ø12 (menerus) 3.73 kg
Besi Ø6 (begel) 1.04 kg
Besi Ø0 (sabuk) - kg

Balok 20/30
 Lebar (b) Tinggi (h) Panjang (l)
0.20 0.30 1.00

Beton Sitemix 0.06 m3

Bekisting 0.60 m2
Besi Ø12 (menerus) 3.73 kg
Besi Ø12 (tumpuan) 0.62 kg
Besi Ø12 (lapangan) 1.15 kg
Besi Ø8 (begel) 3.54 kg
Besi Ø8 (sabuk) 0.83 kg

Balok 20/35
Lebar (b) Tinggi (h) Panjang (l)
0.20 0.35 1.00

Beton Sitemix 0.07 m3

Bekisting 0.70 m2
Besi Ø12 (menerus) 3.73 kg
Besi Ø12 (tumpuan) 1.24 kg
Besi Ø12 (lapangan) 2.31 kg
Besi Ø8 (begel) 3.93 kg
Besi Ø8 (sabuk) 0.83 kg

Balok 25/40
Lebar (b) Tinggi (h) Panjang (l)
0.25 0.40 1.00

Beton Sitemix 0.10 m3

Bekisting 0.80 m2
Besi Ø12 (menerus) 5.59 kg
Besi Ø12 (tumpuan) 1.24 kg
Besi Ø12 (lapangan) 2.31 kg
Besi Ø8 (begel) 4.72 kg
Besi Ø8 (sabuk) 0.83 kg

Balok Praktis 15/15

Lebar (b) Tinggi (h) Panjang (l)
0.15 0.15 1.00

Beton Sitemix 0.02 m3

Bekisting 0.30 m2
Besi Ø10 (menerus) 2.59 kg
Besi Ø6 (begel) 0.52 kg
Besi Ø0 (sabuk) - kg
Pembesian x Pembesian y
0.012 0.150 0.012 0.150

Tul Utama Sengkang Tul Tengah/Pinggang

4 0.012 0.006 0.150 - -

Tul Utama Sengkang Tul Tengah/Pinggang

4 0.012 0.006 0.150 - -
Tul Utama Sengkang Tul Tengah/Pinggang
4 0.012 0.006 0.150 2 0.008

Tul Utama Sengkang Tul Tengah/Pinggang

6 0.012 0.006 0.150 2 0.008

Tul Utama Sengkang

4 0.008 0.006 0.200

Tul Utama Sengkang

6 0.012 0.008 0.150
 Tul Utama Sengkang
6 0.012 0.008 0.150

Tul Utama Sengkang

8 0.012 0.008 0.150

Balok 15/20
Balok 15/25
Balok 20/30
Balok 25/40
Balok 30/50
Balok latei 15/15

Tul Utama menerus Sengkang Tul Tengah/Pinggang

4 0.012 0.006 0.150 - -

Tul Utama menerus Sengkang Tul Tengah/Pinggang

4 0.012 0.006 0.150 - -
Tul Utama menerus Tul Utama tumpuan Tul Utama lapangan Sengkang Tul Tengah/Pinggang
4 0.012 2 0.012 1 0.012 0.008 0.100 2
x2

Tul Utama menerus Tul Utama tumpuan Tul Utama lapangan Sengkang Tul Tengah/Pinggang
4 0.012 4 0.012 2 0.012 0.008 0.100 2
x2

Tul Utama menerus Tul Utama tumpuan Tul Utama lapangan Sengkang Tul Tengah/Pinggang
6 0.012 4 0.012 2 0.012 0.008 0.100 2
x2

Tul Utama menerus Sengkang Tul Tengah/Pinggang

4 0.010 0.006 0.200 - -
Tul Tengah/Pinggang
0.008

Tul Tengah/Pinggang
0.008

Tul Tengah/Pinggang
0.008
DAFTAR HARGA BAHAN

NO JENIS BAHAN SAT MEREK HARGA

A Material Alam
1 Beton Readymix K-400 m3 Varia Usaha 795,000
2 Beton Sitemix m3 699,400
3 Semen zak tiga roda @40kg 48,000
4 Semen Putih kg -
5 Pasir m3 130,000
6 Stenslah m3 215,000
7 Batu kali m3 120,000
8 Sirtu m3 95,000
9 Bahan Pasir / Semen bh -
10 Bata merah bh bakar sekam -
11 Bata ringan bh Citicon uk 20x60x10 7,000
12 Batako bh 3,000
13 Paving, t=8 cm (K-400) m2 80,000
14 Kansteen 15x25x40cm m1 55,000
15 Batu alam m2 130,000
16 Usuk meranti 4/6 m3 1,450,000
17 Papan meranti 2/20 m3 2,250,000
18 Multiplek 9 mm lbr 112,500
19 Multiplek 12 mm lbr 140,000
20 Kayu perancah btg -
21 Minyak begisting m2 2,000
22 Paku kg 9,500
23 Pvc 2" m1 -
24 Pvc 3" m1 -
25 Pvc 3/4" m1 -
26 Pvc 4" m1 -
27 kawat ayam m1 -
28 Alkali kg -
29 Kertas gosok lbr -
30 Lem Putih kg -
31 Luluh (1:5) m1 -
32 Klem / lem / paku m1 -
33 TBA ls -
34 Thiner ltr -
35 Thiner A Spesial kg -
36 Ultran P01 kg -
37 Wodfiler kg -
38 Wodstain kg -
39 Sending siler kg -
40 Fleksibel 30 cm 1unit -
41 Perekat AM 40 kg -

B Keramik
1 Keramik 20/20 m2 -
2 Keramik 20/25 m2 -
 3 Keramik 30/30 Roman ( motif ) m2 73,000
4 Keramik 40/40 Roman ( motif ) m2 84,500
5 Keramik 60/60 Platinum ( motif ) m2 245,000
6 Keramik plint 10x30 m1 52,500
7 Keramik plint 10x40 m1 70,200
8 Keramik plint 10x60 m1 70,000

C Kusen
1 ALM 3" powder coating M1 -
2 ALM 4" powder coating M1 -
3 Sealant m1 -
4 Kusen kamper m3 -
5 Daun Pintu Panil bh -
6 Daun Pintu teakwood bh -
7 Kaca 5 mm m2 -
8 Kaca 6 mm m2 -
9 Pintu PVC KM unit -
10 Finish daun pintu m2 -
11 Finish kusen m2 -

B Plafond & Atap

1 Genteng bh -
2 Genteng bubungan bh -
3 Rangka galvalume m2 -
4 Acsesories Genteng bh -
5 Gypsumboard 9 mm lbr -
6 Rangka Plafond BMS m2 -
7 Sekrup / compond ls -
8 List plafond polos M1 -

D Cat
1 Cat dinding dalam Catylac kg -
2 Cat dinding dalam Dulux Pentalite kg -
3 Cat dinding luar Dulux weathershield kg -
4 Water proof kg Sika top 107 seal 15,000
5 Cat besi kg emco -

E Sanitair
1 Closet jongkok Toto Unit 400,000
2 Closet duduk Toto Unit 2,500,000
3 Hand Shower Unit -
4 Head Shower Unit 330,000
5 Jet Shower Unit 575,000
6 Wastafel Toto Unit -
7 Kitchensink ( royal ) komplit Unit -
8 Kran bebek bh -
9 Kran Dinding bh -
10 Stop kran San Ei unit -
11 Floor drain bh 250,000
12 Roof drain bh -
F Besi & Baja
1 Besi beton kg Bhirawa 7,100
2 Besi Ø10 kg Bhirawa 7,100
3 Besi Ø12 kg Bhirawa 7,100
4 Besi Ø16 kg Bhirawa 7,100
5 Bendrat kg Bhirawa 11,500
6 BRC M4 m2 SBRC uk. 2,1 x 5,4 -
7 BRC M5 m2 SBRC uk. 2,1 x 5,4 16,800
8 BRC M6 m2 SBRC uk. 2,1 x 5,4 23,800
9 BRC M7 m2 SBRC uk. 2,1 x 5,4 32,500
10 BRC M8 m2 SBRC uk. 2,1 x 5,4 42,600
11 BRC M9 m2 SBRC uk. 2,1 x 5,4 71,400

G Alat Bantu Kerja

1 Alat bantu galian m3 1,500
2 Alat bantu rabat ls 5,500
3 Alat isi nat keramik m2 2,000
4 Alat cat dinding dalam m2 2,500
5 Alat cat dinding luar m2 2,500
6 Alat cat pintu besi ls 350
7 Alat plitur ls 2,000
8 Transport flashing m1 340
9 Transport nok m1 440
10 Transport Steel Deck m2 6,700
11 Transport Trimdeck kg 168

H Upah Kerja
1 Upah acc genteng bj 60,000
2 Upah aci beton m2 5,000
3 Upah angker bh 7,500
4 Upah baut bh 1,000
5 Upah Begesting m2 26,000
6 Upah benangan m1 7,500
7 Upah bouplank m1 3,000
8 Upah BRC m2 2,500
9 Upah cat dinding dalam m2 8,000
10 Upah cat dinding luar m2 9,500
11 Upah cat pintu besi m2 9,000
12 Upah cor beton m3 90,000
13 Upah cor readymix m3 65,000
14 Upah dinding keramik m2 33,000
15 Upah floor drain bh 15,000
16 Upah galian tanah m3 35,000
17 Upah genteng m2 10,000
18 Upah glaswool m2 7,000
19 Upah gording kg 3,500
20 Upah hand shower bh 50,000
21 Upah head shower bh 35,000
22 Upah ikatan angin kg 3,500
23 Upah jarum keras bh 7,500
24 Upah jet shower bh 35,000
25 Upah kerja plester m2 10,500
26 Upah kloset duduk unit 95,000
27 Upah kloset jongkok Unit 80,000
28 Upah kran bebek bh 15,000
29 Upah kran dinding bh 15,000
30 Upah lantai keramik m2 25,000
31 Upah list plafond M1 500
32 Upah pas batu alam m2 25,000
33 Upah pas dinding bata m2 12,000
34 Upah pas kaca m2 7,500
35 Upah pas talang m1 12,500
36 Upah pas. Pintu PVC KM unit 35,000
37 Upah pasang engsel M1 10,000
38 Upah pasang handle + kunci set 15,000
39 Upah pasang pintu bh 35,000
40 Upah pembesian kg 1,500
41 Upah perancah m2 4,000
42 Upah pipa pvc m1 15,000
43 Upah plafond m2 15,000
44 Upah plat kg 5,500
45 Upah plester aci m2 5,000
46 Upah plint m1 6,500
47 Upah plitur m2 70,000
48 Upah rabat m3 80,000
49 Upah rangka plafond CNP kg 3,500
50 Upah roof drain bh 15,000
51 Upah sagrod kg 3,500
52 Upah sealent m2 500
53 Upah siku kg 3,500
54 Upah trek gording kg 3,500
55 Upah trek kuda2 kg 3,500
56 Upah urug pasir m3 10,000
57 Upah urug sirtu m3 10,000
58 Upah uruk kembali m3 10,000
59 Upah wastafel unit 80,000
60 Upah waterproof m2 8,000
61 Upah WF 250 kg 3,500
62 Upah wuwung m1 20,000
63 Upah zink unit 60,000
64 Upah cat baja m2 17,500
65 Upah flashing m1 10,000
66 Upah nok m1 11,100
67 Upah Steel Deck m2 16,800
68 Upah trimdeck m2 11,500
69 Upah zelltech m2 3,800
70 Upah anstampeng m3 71,000
71 Upah pondasi bt kali m3 130,000
harga duta

52,000
2,000
95,000
135,000
90,000
75,000

470

1,350,000

99,000

11,000
9,500
19,700
5,750
27,500

2,000
9,000

9,000
21,500
47,500
21,500
33,000
22,000
20,000

55,000
59,000
 57,000
62,500
125,000

50,000
6,000
10,000,000
800,000

60,000
90,000

5,600
14,000

15,000

12,800
38,400
62,000

40,000

250,000
1,500,000

550,000

1,350,000
350,000
125,000
75,000
90,000
 6,800
6,800
6,800
6,800
11,000
15,000