JADWAL WAKTU PELAKSANAAN

KEGIATAN : PEMBANGUNAN TAMAN-TAMAN BARU

PEKERJAAN : PEMBANGUNAN TAMAN METESEH
LOKASI : KELURAHAN METESEH, KECAMATAN TEMBALANG, KOTA SEMARANG
TH. ANGGARAN : 2017

JUMLAH HARGA BOBOT MINGGU KE - KETERANGAN

NO. URAIAN
(Rp.) % 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

A. PEKERJAAN PERSIAPAN
I PEKERJAAN PERSIAPAN DAN ADMINISTRASI 16,818,400.00 0.713 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 100.00
B. PEKERJAAN LANSEKAP
I PEKERJAAN TANAH 530,847,949.01 22.503 1.125 5.626 5.626 5.626 4.501
II PEKERJAAN BETON 135,609,326.42 5.749 1.150 1.150 1.150 1.150 1.150
III PEKERJAAN PASANGAN DAN PLESTERAN 117,169,335.93 4.967 0.993 0.993 0.993 0.993 0.993 80.00
IV PEKERJAAN PENUTUP LANTAI DAN DINDING 513,652,490.92 21.774 4.355 4.355 4.355 4.355 4.355
V PEKERJAAN BESI DAN CAT 30,162,827.75 1.279 0.320 0.320 0.320 0.320
VI PEKERJAAN VEGETASI TAMAN 113,893,908.38 4.828 1.207 1.207 1.207 1.207
C. PEKERJAAN TATA CAHAYA TAMAN
I. PEKERJAAN LAMPU TAMAN TYPE 1 26,522,278.47 1.124 0.562 0.562 60.00
II. PEKERJAAN LAMPU TAMAN TYPE 2 131,181,586.83 5.561 1.854 1.854 1.854
III. PEKERJAAN LAMPU TAMAN TYPE 3 38,052,131.49 1.613 0.807 0.807
IV. PEKERJAAN LAMPU TAMAN TYPE 4 22,800,000.00 0.967 0.967
D. PEKERJAAN FURNITURE TAMAN
40.00
I. PEKERJAAN SITTING GROUP 167,583,452.63 7.104 0.852 2.842 2.842 0.568
II. PEKERJAAN LAND MARK 33,770,058.54 1.432 0.716 0.716
III. PEKERJAAN ARENA PERMAINAN 40,036,733.04 1.697 0.849 0.849
IV. PEKERJAAN PERGOLA 274,504,499.70 11.636 2.909 2.909 2.909 2.909
E. PEKERJAAN SARPRAS TAMAN 20.00
I. PEKERJAAN SUMUR RESAPAN (6 UNIT) 8,751,854.63 0.371 0.371
II. PEKERJAAN SALURAN U-30 80,433,058.02 3.410 1.705 1.705
III. PEMBUATAN TEMPAT SAMPAH 7,000,000.00 0.297 0.297
IV. PEMBUATAN KM/WC 70,205,545.44 2.976 1.488 1.488 0.00

#REF! 100.000
2,358,995,437.22

1.173 5.673 6.823 6.823 7.113 7.448 7.602 13.098 10.927 10.329 9.336 6.597 3.062 2.743 1.255
- 1.173 6.846 13.669 20.492 27.605 35.053 42.654 55.752 66.679 77.008 86.344 92.941 96.003 98.745 100.00

Keterangan
- Jangka Waktu Pelaksanaan 105 (Seratus Lima) Hari Kalender
- Jangka Waktu Pemeliharaan 180 (Seratus Delapan Puluh) Hari Kalender Semarang, 3 Agustus 2017
PT. MONODON PILAR NUSANTARA
CAB. SEMARANG

ttd+ stempel

TEGUH WALUYO ADI

Kepala Cabang
 REKAPITULASI

KEGIATAN : PEMBANGUNAN TAMAN-TAMAN BARU

PEKERJAAN : PEMBANGUNAN TAMAN METESEH
LOKASI : KELURAHAN METESEH, KECAMATAN TEMBALANG, KOTA SEMARANG
TAHUN : 2017

JUMLAH TOTAL HARGA

NO. URAIAN PEKERJAAN
(RP)

A. PEKERJAAN PERSIAPAN
I PEKERJAAN PERSIAPAN DAN ADMINISTRASI Rp. 16,818,400.00
B. PEKERJAAN LANSEKAP
I PEKERJAAN TANAH Rp. 530,847,949.01
II PEKERJAAN BETON Rp. 135,609,326.42
III PEKERJAAN PASANGAN DAN PLESTERAN Rp. 117,169,335.93
IV PEKERJAAN PENUTUP LANTAI DAN DINDING Rp. 513,652,490.92
V PEKERJAAN BESI DAN CAT Rp. 30,162,827.75
VI PEKERJAAN VEGETASI TAMAN Rp. 113,893,908.38
C. PEKERJAAN TATA CAHAYA TAMAN
I. PEKERJAAN LAMPU TAMAN TYPE 1 Rp. 26,522,278.47
II. PEKERJAAN LAMPU TAMAN TYPE 2 Rp. 131,181,586.83
III. PEKERJAAN LAMPU TAMAN TYPE 3 Rp. 38,052,131.49
IV. PEKERJAAN LAMPU TAMAN TYPE 4 Rp. 22,800,000.00
D. PEKERJAAN FURNITURE TAMAN
I. PEKERJAAN SITTING GROUP Rp. 167,583,452.63
II. PEKERJAAN LAND MARK Rp. 33,770,058.54
III. PEKERJAAN ARENA PERMAINAN Rp. 40,036,733.04
IV. PEKERJAAN PERGOLA Rp. 274,504,499.70
E. PEKERJAAN SARPRAS TAMAN
I. PEKERJAAN SUMUR RESAPAN (6 UNIT) Rp. 8,751,854.63
II. PEKERJAAN SALURAN U-30 Rp. 80,433,058.02
III. PEMBUATAN TEMPAT SAMPAH Rp. 7,000,000.00
IV. PEMBUATAN KM/WC Rp. 70,205,545.44

JUMLAH BIAYA Rp. 2,358,995,437.22

PPN 10% Rp. 235,899,543.72
JUMLAH TOTAL BIAYA Rp. 2,594,894,980.94
DIBULATKAN Rp. 2,594,890,000.00

Terbilang : Dua Milyar Lima Ratus Sembilan Puluh Empat Juta Delapan Ratus Sembilan Puluh Ribu 0Rupiah

Semarang, 3 Agustus 2017

PT. MONODON PILAR NUSANTARA
CAB. SEMARANG

ttd + stempel

TEGUH WALUYO ADI

Kepala Cabang
DAFTAR KUANTITAS DAN HARGA

KEGIATAN : PEMBANGUNAN TAMAN-TAMAN BARU

PEKERJAAN : PEMBANGUNAN TAMAN METESEH
LOKASI : KELURAHAN METESEH, KECAMATAN TEMBALANG, KOTA SEMARANG
TAHUN : 2017

HARGA SATUAN JUMLAH HARGA

NO. URAIAN PEKERJAAN VOLUME SATUAN TOTAL HARGA (Rp)
(Rp.) (Rp)

A. PEKERJAAN PERSIAPAN
I. PEKERJAAN PERSIAPAN DAN ADMINISTRASI
1 Uitzet / Bouwplank 1.00 ls 2,000,000.00 2,000,000.00
2 Pasang jaringan PDAM 1.00 ls 4,000,000.00 4,000,000.00
3 Pemindahan Tiang telepon/listrik 1.00 ls 3,000,000.00 3,000,000.00
4 Pembersihan Lapangan/Stripping 4,156.00 m2 1,400.00 5,818,400.00
5 Administrasi dan Dokumentasi 1.00 ls 2,000,000.00 2,000,000.00
PEKERJAAN PERSIAPAN DAN ADMINISTRASI 16,818,400.00
B. PEKERJAAN LANSEKAP
I. PEKERJAAN TANAH
1 Galian Tanah 107.44 m3 51,612.00 5,545,193.28
2 Bongkaran pasangan 6.63 m3 249,602.10 1,654,861.92
3 Urugan Tanah padas Peninggian elevasi taman 1,823.98 m3 248,138.00 452,597,511.82
4 Urugan tanah merah/hitam 152.42 m3 182,620.00 27,834,575.16
5 Urugan pasir urug 149.95 m3 259,432.80 38,901,186.54
6 Urugan pasir pasang (diayak) 12.94 m3 333,352.80 4,314,620.29
PEKERJAAN TANAH 530,847,949.01
II. PEKERJAAN BETON
1 Lantai kerja beton K-100 104.32 m3 794,985.40 82,935,722.98
2 Pasang kansteen beton K-225 (on site) 52.05 m3 971,108.60 50,545,600.64
3 Begesting (dipakai 2 kali) 56.00 m2 38,000.05 2,128,002.80
PEKERJAAN BETON 135,609,326.42
III. PEKERJAAN PASANGAN DAN PLESTERAN
1 Pasang Pondasi batu kali1PC : 4PS, lansekap taman 96.17 m3 882,602.60 84,879,227.02
2 Plesteran 1,5 cm 1 PC : 4PS 436.38 m2 46,989.80 20,505,267.99
3 Acian 436.38 m2 27,006.10 11,784,840.92
PEKERJAAN PASANGAN DAN PLESTERAN 117,169,335.93
IV. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pasang Lantai Batu sikat ukuran kecil warna kombinasi 234.37 m2 239,334.70 56,092,538.57
2 Pasang Batu Sikat Jenis Refleksi Kaki 21.74 m2 239,334.70 5,203,064.58
2 Pasang Lantai Beton
- Beton K-225 86.43 m3 971,108.60 83,929,031.86
- Begesting (dipakai 2 kali) 509.71 m2 38,000.05 19,369,026.77
- Pembesian dia. 6-200 (tunggal) 2,571.81 kg 12,345.30 31,749,788.81
- Floor Hardener 5 kg/m2 634.30 m2 133,317.80 84,563,333.89
3 Pasangan Batu Lempeng Motif Acak 115.29 m2 206,774.70 23,839,613.45
4 Pasangan batu candi, batu tempel hitam 366.90 m2 209,850.30 76,994,096.06
5 Pasangan batu Palimanan 203.99 m2 199,323.30 40,659,043.08
5 Pasangan Grasblock 155.41 m2 188,384.90 29,277,217.56
6 Pasangan Paving Blok warna t=6 cm, K-300 179.21 m2 166,714.90 29,876,977.23
7 Pasangan Paving Blok abu-abu t=6 cm, K-300 79.65 m2 131,294.90 10,457,914.50
8 Pasang Braile Block 30x30cm (Jalur Diffabel) 48.74 m2 443,977.60 21,640,844.55
PEKERJAAN PENUTUP LANTAI DAN DINDING 513,652,490.92
V. PEKERJAAN BESI DAN CAT
1 Pengecatan dinding eksterior 436.38 m2 27,417.50 11,964,366.42
2 Pengecatan Kerb/Kansteen dengan cat besi 172.80 m2 30,081.70 5,198,117.76
3 Pengecatan thermoplastik t = 2mm (untuk marka,parkir dan garis lapangan OR) 62.59 m2 207,706.40 13,000,343.58
PEKERJAAN BESI DAN CAT 30,162,827.75
 HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME SATUAN TOTAL HARGA (Rp)
(Rp.) (Rp)

VI. PEKERJAAN VEGETASI TAMAN

1 Penanaman pohon Flamboyan Merah ( Ǿ 7-10 cm, h batang 1-2m) 28.00 bh 125,240.50 3,506,734.00
2 Penanaman pohon Ketapang Kencana ( Ǿ 7-10 cm, h batang 1-2m) 14.00 bh 350,630.50 4,908,827.00
3 Penanaman pohon Trembesi ( Ǿ 7-10 cm, h batang 1-2m) 12.00 bh 286,170.50 3,434,046.00
4 Penanaman Tanaman Pucuk Merah ( h = 50 ) 9.00 bh 43,888.90 395,000.10
5 Penanaman Tanaman Brokoli kuning ( h = 30 cm) 960.00 polybag 26,178.90 25,131,744.00
6 Penanaman Tanaman Rombusa Mini Putih ( h = 40 cm) 1,228.00 polybag 10,998.90 13,506,649.20
7 Penanaman Tanaman Rombusa Mini Hijau ( h = 40 cm) 614.00 polybag 10,998.90 6,753,324.60
8 Penanaman Tanaman Soka Darah ( h = 40 cm) 1,210.00 polybag 10,586.40 12,809,544.00
9 Penanaman Tanaman Melati Gambir ( h = 40 cm) 35.00 polybag 66,658.90 2,333,061.50
10 Penanaman Tanaman Sambang Merah (h = 40 cm) 279.00 polybag 5,938.90 1,656,953.10
11 Tanaman Rambat Alamanda 54.00 polybag 16,058.90 867,180.60
12 Penanaman Ground Cover Rumput Jepang 1,016.12 m2 26,169.00 26,590,844.28
13 Perawatan Tanaman 1.00 ls 12,000,000.00 12,000,000.00
PEKERJAAN VEGETASI TAMAN 113,893,908.38
C. PEKERJAAN TATA CAHAYA TAMAN
I. PEKERJAAN LAMPU TAMAN TYPE 1
1 Pondasi Foot plat
- Beton K-175 0.64 m3 925,404.70 592,259.01
- Bekisting 2 kali pakai 3.84 m2 38,000.05 145,920.19
- Pembesian 64.00 kg 12,345.30 790,099.20
2 Kolom Beton
- Beton K-175 0.67 m3 925,404.70 621,871.96
- Bekisting 2 kali pakai 11.52 m2 71,126.00 819,371.52
- Pembesian 70.56 kg 12,345.30 871,084.37
3 Pasang Bata 1:4 3.84 m2 93,727.70 359,914.37
4 Pasang Batu Blondos 2.88 m2 131,926.30 379,947.74
5 Pasang Batu andesit 20x20 non bakar 5.12 m2 274,940.60 1,407,695.87
6 Plesteran 1:4 0.96 m2 48,415.40 46,478.78
7 Acian 8.96 m2 27,006.10 241,974.66
8 Cat eksterior 8.96 m2 27,417.50 245,660.80
Lampu Sorot MMF 383 HPI.T 250 w SI (lengkap dengan plat strip, angker
9 bolt, tiang lampu, kabel dan instalasinya) - sesuai gambar 4.00 unit 5,000,000.00 20,000,000.00
PEKERJAAN LAMPU TAMAN TYPE 1 26,522,278.47
II. PEKERJAAN LAMPU TAMAN TYPE 2
1 Pondasi Foot plat
- Beton K-175 5.76 m3 925,404.70 5,330,331.07
- Bekisting 2 kali pakai 34.56 m2 38,000.05 1,313,281.73
- Pembesian 576.00 kg 12,345.30 7,110,892.80
2 Kolom Beton
- Beton K-175 6.05 m3 925,404.70 5,596,847.63
- Bekisting 2 kali pakai 103.68 m2 71,126.00 7,374,343.68
- Pembesian 665.28 kg 12,345.30 8,213,081.18
3 Pasang Bata 1:4 34.56 m2 93,727.70 3,239,229.31
4 Pasang Batu Blondos 25.92 m2 131,926.30 3,419,529.70
5 Pasang Batu andesit 20x20 non bakar 46.08 m2 274,940.60 12,669,262.85
6 Plesteran 1:4 8.64 m2 48,415.40 418,309.06
7 Acian 82.62 m2 27,006.10 2,231,243.98
8 Cat eksterior 82.62 m2 27,417.50 2,265,233.85
9 Lampu Taman LED 50W (lengkap dengan plat strip, angker bolt, tiang
asesories lampu, panel, kabel dan instalasinya) - sesuai gambar 36.00 unit 2,000,000.00 72,000,000.00
PEKERJAAN LAMPU TAMAN TYPE 2 131,181,586.83
III. PEKERJAAN LAMPU TAMAN TYPE 3
1 Pondasi Foot plat (Umpak)
- Beton K-175 0.93 m3 925,404.70 860,626.37
- Bekisting 2 kali pakai 7.20 m2 76,000.10 547,200.72
- Pembesian 93.00 kg 12,345.30 1,148,112.90
2 Mengerjakan besi profil 270.93 kg 19,794.72 5,362,943.90
3 Pengecatan besi 2.76 m2 48,194.30 133,247.60
4 Lampu Sorot MMF 383 HPI.T 400 w SI (lengkap dengan plat strip, angker
bolt, panel, kabel dan instalasinya) - sesuai gambar 8.00 unit 3,750,000.00 30,000,000.00
PEKERJAAN LAMPU TAMAN TYPE 3 38,052,131.49
 HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME SATUAN TOTAL HARGA (Rp)
(Rp.) (Rp)

IV. PEKERJAAN LAMPU TAMAN TYPE 4

1 Lampu Tanam Uplight LED Monocolor Inbow 3 W (lengkap dengan panel,
kabel dan instalasinya) 48.00 unit 200,000.00 9,600,000.00
2 Pemasangan jaringan baru 6,6 KVA (termasuk perijinan, dll) 1.00 ls 12,000,000.00 12,000,000.00
3 Uji komisioning untuk semua lampu taman 1.00 ls 1,200,000.00 1,200,000.00
PEKERJAAN LAMPU TAMAN TYPE 4 22,800,000.00
D. PEKERJAAN FURNITURE TAMAN
I. PEKERJAAN SITTING GROUP
- Pasangan batu kosong 13.54 m3 566,274.50 7,664,548.29
- Pasang Pondasi batu kali1PC : 4PS 37.67 m3 851,137.10 32,066,466.83
- Pasangan 1 bata, 1PC : 4PS 102.29 m2 187,455.40 19,174,325.48
- Plesteran 1,5 cm 1 PC : 4PS 137.92 m2 48,415.40 6,677,456.57
- Pasangan batu candi 15x30 cm 123.72 m2 287,774.30 35,604,675.26
Sitting Group type 1
- Mengerjakan besi profil (besi hollow) 495.79 kg 19,794.72 9,814,092.32
- Pengecatan besi 31.58 m2 48,194.30 1,521,937.44
Sitting Group type 2
- Mengerjakan Deck Panel Dekoratif Outdoor 51.19 m2 500,000.00 25,593,750.00
- Pengecatan 51.19 m2 30,000.00 1,535,625.00

PEKERJAAN SITTING GROUP 167,583,452.63

II. PEKERJAAN LAND MARK
- Beton K-225 4.31 m3 971,108.60 4,185,478.07
- Begesting (dipakai 2 kali) 18.00 m2 38,000.05 684,000.90
- Pasangan 1 bata, 1PC : 4PS 1.13 m2 187,455.40 212,682.21
- Plesteran 1,5 cm 1 PC : 4PS 23.28 m2 48,415.40 1,126,907.75
- Acian 23.28 m2 27,006.10 628,588.91
- Mengerjakan besi profil 387.76 kg 19,794.72 7,675,568.96
- Pengecatan besi 2.46 m2 48,194.30 118,667.18
- Pekerjaan Cat dinding warna putih (eksterior) 23.28 m2 27,417.50 638,164.58
- Lampu Acrilyc 1.00 ls 12,000,000.00 12,000,000.00
- Pasang Prasasti stainless steel (tulisan nama taman) - sesuai gambar 1.00 unit 6,500,000.00 6,500,000.00

PEKERJAAN LAND MARK 33,770,058.54

III. PEKERJAAN ARENA PERMAINAN
1 Permainan ular tangga (Cat Termoplastik t = 2 mm) 41.10 m2 207,706.40 8,536,733.04
2 Penulisan angka-angka 1.00 ls 1,500,000.00 1,500,000.00
3 Playground 1.00 unit 30,000,000.00 30,000,000.00

PEKERJAAN ARENA PERMAINAN 40,036,733.04

IV. PEKERJAAN PERGOLA
- Beton K-225 10.62 m3 971,108.60 10,309,531.67
- Begesting (dipakai 2 kali) 114.00 m2 38,000.05 4,332,005.70
- Pasangan 1 bata, 1PC : 4PS 140.53 m2 187,455.40 26,343,032.38
- Plesteran 1,5 cm 1 PC : 4PS 137.92 m2 48,415.40 6,677,456.57
- Acian 137.92 m2 27,006.10 3,724,683.88
- Mengerjakan besi profil 10,101.39 kg 19,794.72 199,954,144.02
- Pengecatan besi 383.58 m2 48,194.30 18,486,233.69
- Pekerjaan Cat dinding warna putih (eksterior) 170.60 m2 27,417.50 4,677,411.79

PEKERJAAN PERGOLA 274,504,499.70

E. PEKERJAAN SARPRAS TAMAN
I. PEKERJAAN SUMUR RESAPAN (6 UNIT)
1 Galian tanah 6.93 m3 63,300.60 438,870.66
2 Pasang Buis Beton dia. 80cm, h = 100 cm 12.00 bh 265,650.00 3,187,800.00
3 Lapis Ijuk tebal 10 cm 3.01 m2 21,479.70 64,748.41
4 Lapis Koral/Split 3/5cm 1.51 m3 247,940.00 373,695.17
5 Plat beton penutup 6.00 unit 200,000.00 1,200,000.00
6 Pasang pipa PVC dia.4" klas AW 36.00 m' 96,853.90 3,486,740.40
PEKERJAAN SUMUR RESAPAN (6 UNIT) 8,751,854.63
 HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME SATUAN TOTAL HARGA (Rp)
(Rp.) (Rp)

II. PEKERJAAN SALURAN U-30

1 Pasang Buis U-30 280.90 m' 85,350.00 23,974,815.00
2 Pasang batu bata 1:4, 1/2 bata 421.35 m2 93,727.70 39,492,166.40
3 Plesteran 1:4 224.95 m2 48,415.40 10,891,050.78
4 Acian 224.95 m2 27,006.10 6,075,025.85
PEKERJAAN SALURAN U-30 80,433,058.02
III. PEMBUATAN TEMPAT SAMPAH
1 Tempat Sampah Fiber 2 Pilah kap. 50 ltr 10.00 unit 700,000.00 7,000,000.00
PEMBUATAN TEMPAT SAMPAH 7,000,000.00
IV. PEMBUATAN KM/WC
a. Pekerjaan Galian Pondasi
- Galian Pondasi 16.97 m3 51,612.00 875,599.64
- Urugan Pasir Urug 0.65 m3 259,432.80 168,349.26
- Pasangan Batu Kosong 2.07 m3 566,274.50 1,170,837.23
- Pondasi Batu Kali 1 Pc: 6 Ps 5.73 m3 851,137.10 4,873,356.54
- Angkur 16 mm panjang 1,62 cm 46.52 kg 12,345.30 574,332.98
- Urugan Tanah kembali 8.52 m3 34,040.00 290,116.52
b. Pekerjaan Sloof
- Bekisting Sloof dipakai 2 kali 8.08 m2 38,733.75 313,070.96
- Pembesian 102.58 kg 12,345.30 1,266,343.71
- Beton balok K-225 0.61 m3 971,108.60 588,684.09
c. Pekerjaan Kolom beton
- Bekisting kolom dipakai 2 kali 9.72 m2 71,126.00 691,344.72
- Pembesian 164.90 kg 12,345.30 2,035,756.17
- Beton kolom K-225 0.73 m3 971,108.60 707,938.17
c. Pekerjaan Balok beton
- Bekisting Balok dipakai 2 kali 11.66 m2 107,267.60 1,251,111.90
- Pembesian 106.64 kg 12,345.30 1,316,457.78
- Beton balok K-225 0.64 m3 971,108.60 617,808.61
d. Pekerjaan Pelat atap
- Bekisting Pelat dipakai 2 kali 22.06 m2 126,225.55 2,784,333.67
- Pembesian 195.79 kg 12,345.30 2,417,035.48
- Beton Pelat K-225 2.41 m3 971,108.60 2,335,741.48
- Plesteran 1 : 3 60.13 m2 50,012.60 3,007,297.65
- Waterprofing 60.13 m2 68,000.00 4,088,894.40
e. Pekerjaan Pasangan
- Pasangan Dinding Trasram 1pc : 2 ps 9.07 m2 92,217.00 836,177.65
- Pasangan batu bata 1/2 bata 1 : 4 27.20 m2 93,727.70 2,549,627.76
- Plesteran 1 : 4 77.43 m2 48,415.40 3,748,804.42
- Acian 52.61 m2 27,006.10 1,420,655.89
- Pasangan keramik 20x20 cm 9.41 m2 176,911.90 1,664,387.16
- Pasangan Glass Block 4.80 m2 220,000.00 1,056,000.00
- Keramik dinding 20x25 33.33 m2 177,969.00 5,931,706.77
f. Pekerjaan Cat/penutup
- Cat dinding interior 11.24 m2 23,827.10 267,697.47
- Cat dinding eksterior 41.37 m2 27,417.50 1,134,261.98
g. Pekerjaan Lain-lain
- Kloset duduk 2.00 unit 1,844,258.90 3,688,517.80
- Kloset jongkok 2.00 unit 300,000.00 600,000.00
- Floor drain 4.00 buah 86,020.00 344,080.00
- Kran air dia. 1/2" 4.00 buah 47,304.40 189,217.60
- Pintu Pvc 0,8 x 2,1 m 4.00 unit 350,000.00 1,400,000.00
- Biofill kap. 2.000 liter (lengkap dengan pipa instalasi dan pemasangan) 1.00 unit 12,000,000.00 12,000,000.00
- Lampu dan sakelar serta titik lampu (sesuai gambar) 1.00 unit 1,000,000.00 1,000,000.00
- Jaringan air bersih dan air kotor (sesuai gambar)' 1.00 ls 1,000,000.00 1,000,000.00

PEMBUATAN KM/WC 70,205,545.44

 DAFTAR HARGA SATUAN PEKERJAAN
TAHUN 2017

No Uraian Pekerjaan Sat Harga Satuan

1 2 4 5
I Analisa biaya konstruksi pekerjaan persiapan (SNI 03-2835-2002)
I.1 Pagar sementara dari seng gelombang tinggi 2 meter m' 90,962.30
I.2 Bongkaran pasangan m 3
249,602.10

II Analisa biaya konstruksi pekerjaan tanah (03-2835-2008)

II.1 Galian tanah biasa sedalam 1 meter m3 51,612.00
II.2 Galian tanah biasa sedalam 2 meter m 3
63,300.60
II.3 Galian tanah keras sedalam 1 meter m 3
68,695.00
II.4 Galian tanah cadas sedalam 1 meter m 3
104,134.80
II.5 Membuang Tanah sejauh 30 m' m' 20,562.00
II.6 Mengurug kembali galian m3 34,040.00
II.7 Urugan pasir urug m3 259,432.80
II.8 Pemasangan lapisan ijuk tebal 10 cm m2 21,479.70
II.9 Urugan Padas m3 248,138.00
II.10 Urugan tanah merah/hitam m3 182,620.00
II.11 Urugan sirtu m3 292,886.00
II.12 Urugan pasir pasang m3 333,352.80

III Analisa biaya konstruksi pekerjaan pondasi (SNI 03-2835-2008)

III.1 Pasang Pondasi Batu Kali, 1 Pc : 3 Ps. m3 920,672.50
III.2 Pasang Pondasi Batu Kali, 1 Pc : 4 Ps. m 3
882,602.60
III.3 Pasang Pondasi Batu Kali, 1 Pc : 6 Ps. m 3
851,137.10
III.4 Pasang Pondasi Batu Kosong m 3
566,274.50

IV Analisa biaya konstruksi pekerjaan dinding (SNI 03-6897-2008)

IV.1 Memasang dinding bata tebal 1/2 bata, 1 pc : 3 ps m2 96,418.30
IV.2 Memasang dinding bata tebal 1/2 bata, 1 pc : 4 ps m 2
93,727.70
IV.3 Memasang dinding bata tebal 1/2 bata, 1 pc : 5 ps m 2
92,046.90
IV.4 Memasang dinding bata tebal 1/2 bata, 1 pc : 6 ps m 2
91,443.00

V Analisa biaya konstruksi pekerjaan plesteran (SNI 03-2837-2008)

V.1 Plesteran 1 pc : 2 ps, tebal 15 mm m2 52,192.80
V.2 Plesteran 1 pc : 3 ps, tebal 15 mm m 2
50,012.60
V.3 Plesteran 1 pc : 4 ps, tebal 15 mm m 2
48,415.40
V.4 Plesteran 1 pc : 6 ps, tebal 15 mm m 2
46,989.80
V.5 Plesteran Skoning 1 Pc : 2 Ps lebar 10 mm m' 45,646.70
V.6 Acian m 2
27,006.10
 VI Analisa biaya konstruksi pekerjaan beton (SNI 03-7394-2008)
VI.1 Membuat Beton mutu f'c=9,8 Mpa (K125), slump (12±2)cm, w/c = 0,78 m3 879,217.90
VI.2 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slump (3-6)cm, w/c = 0, m3 794,985.40
VI.3 Membuat Beton mutu f'c=14,5 MPa (K175), slump (12±2)cm, w/c = 0,66 m3 925,404.70
VI.4 Membuat Beton mutu f'c=19,3 MPa (K225), slump (12±2)cm, w/c = 0,58 m3 971,108.60
VI.5 Membuat Beton mutu f'c=21,7 MPa (K250), slump (12±2)cm, w/c = 0,56 m3 984,033.60
VI.6 Membuat Beton mutu f'c=26,4 MPa (K300), slump (12±2)cm, w/c = 0,52 m3 1,011,344.40
VI.7 Pembesian Kg 12,345.30
VI.8 Pasang bekisting untuk pondasi m2 76,000.10
VI.9 Pasang bekisting untuk sloop m2 77,467.50
VI.10 Pasang bekisting untuk kolom m2 142,252.00
VI.11 Pasang bekisting untuk balok m2
214,535.20
VI.12 Pasang bekisting untuk lantai m2
252,451.10
VI.13 Pasang bekisting untuk dinding m2
252,176.10
VI.14 Pasang bekisting untuk tangga m2
#N/A
VI.15 Membuat kolom penguat beton bertulang (11 X 11) cm m' 66,491.70
VI.16 Membuat ring balok beton bertulang (10 X 15) cm¹ m' 83,790.30
VI.17 Jaring Kawat baja/Wire Mesh kg 15,612.30

VII Analisa biaya konstruksi pekerjaan sanitasi (kumpulan ABK,BSN)

VII.1 Memasang kloset duduk / monoblok bh 1,844,258.90
VII.2 memasang pipa beton diameter 15 cm - 20 cm m' 84,655.00
VII.3 memasang pipa beton diameter 30 cm - 100 cm m' 354,602.00
VII.4 memasang pipa galvanis, diameter 1/2" m' 30,120.20
VII.5 memasang pipa galvanis, diameter 3/4" m' 34,047.20
VII.6 memasang pipa galvanis, diameter 1" m' 39,139.10
VII.7 memasang pipa galvanis, diameter 1 1/2" m' 60,322.90
VII.8 memasang pipa galvanis, diameter 3" m' 105,856.30
VII.9 memasang pipa galvanis, diameter 4" m' 140,471.10
VII.10 memasang pipa PVC tipe AW diameter 1/2" m' 15,064.50
VII.11 Memasang pipa PVC tipe AW diameter 3/4" m' 17,100.60
VII.12 memasang pipa PVC tipe AW diameter 1" m' 19,428.20
VII.13 memasang pipa PVC tipe AW diameter 1 1/2" m' 27,866.30
VII.14 memasang pipa PVC tipe AW diameter 2" m' 40,417.30
VII.15 Memasang pipa PVC tipe AW diameter 3" m' 73,577.90
VII.16 Memasang pipa PVC tipe AW diameter 4" m' 96,853.90
VII.17 Memasang kran air diameter 1/2" bh 47,304.40
VII.18 Memasang floor drain bh 86,020.00
VIII Analisa biaya konstruksi pekerjaan besi dan aluminium (SNI 03-7393-2008)
VIII.1 Mengerjakan besi profil Kg 19,794.72
VIII.2 Mengerjakan rangka kuda-kuda IWF Kg 19,794.50
VIII.3 Mengerjakan pekerjaan perakitan Kg 516.85
VIII.4 Membuat pasang pintu besi plat baja tebal 2 mm rangkap, rangka baja siku m2 760,556.06
VIII.5 Mengerjakan pengelasan dengan las listrik cm' 4,334.35
VIII.6 Memasang rolling door besi m2 196,125.00
VIII.7 Memasang pasang teralis besi strip (2x3) mm m2 356,453.90
VIII.8 Mengerjakan 1m2 ornamen krawangan besar besi nako m2 463,519.60

IX Analisa biaya konstruksi pekerjaan penutup lantai dan dinding (SNI 03-7395
IX.1 Memasang lantai keramik ukuran (30 x 30) cm m2 181,104.00
IX.2 Memasang lantai keramik ukuran (20 x 20) cm m 2
176,911.90
IX.3 Memasang dinding keramik ukuran (20 x 25) cm m 2
177,969.00
IX.4 Memasang Lantai homogenous tile 60x60 cm m 2
313,788.20
IX.5 Memasang Lantai homogenous tile 40x40 cm m 2
277,799.50
IX.6 Memasang dinding batu paras Palimanan m 2
199,323.30
IX.7 Memasang dinding batu tempel hitam m 2
209,850.30
IX.8 Memasang 1 m² batu sikat warna m 2
239,334.70
IX.9 Memasang 1 m² batu lempeng m 2
206,774.70
IX.10 Memasang 1 m² batu blondos 3-5cm m 2
131,926.30
IX.11 Memasang lantai 1 m² batu andesit bakar m 2
287,774.30
IX.12 Memasang dinding 1 m² batu andesit non bakar m 2
274,940.60
IX.13 Memasang 1 m² batu granit alam m 2
568,412.90
IX.14 Memasang lantai 1 m² braile block 30x30 cm m 2
443,977.60
IX.15 Memasang 1 m² batu candi m 2
247,110.60
IX.16 Pasang Step nosing Batu andesit bevel. L=10cm m 2
56,841.29
IX.17 Memasang floor harderner m 2
133,317.80
IX.18 Memasang 1m2 Paving Block t = 6 cm, K-300 warna m 2
166,714.90
IX.19 Memasang 1m2 Paving Block t = 6 cm, K-300 abu-abu m 2
131,294.90
IX.20 Memasang Grass Block t = 6 cm, K-300 m 2
188,384.90

X Analisa biaya konstruksi pekerjaan pengecetan (kumpulan ABK,BSN)

X.1a Pelaburan bidang batu alam dengan coating m2 34,719.30
Pengecatan tembok baru interior (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat
X.1 m2 23,827.10
penutup)
X.2 Pengecatan permukaan baja dengan meni besi m2 23,483.90
Pengecatan tembok baru eksterior (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat
X.3 m2 27,417.50
penutup)
X.4 Pengecatan besi m2 48,194.30
X.5 Pengecatan Thermoplastik, t = 2 mm m 2
207,706.40
X.6 Pengecatan Thermoplastik, t = 3 mm m 2
273,310.40
X.7 Pengecatan Kerb/Kansteen dengan cat besi m 2
30,081.70
 XI Analisa biaya konstruksi pekrjaan tanaman
XI.1 Penanaman pohon Flamboyan ( Ǿ 7-10 cm, h batang 1-2m) btg 125,240.50
XI.2 Penanaman Kamboja Jepang ( Ǿ 7-10 cm, h batang 1-2m) btg 115,120.50
XI.3 Penanaman Hujan Mas ( Ǿ 7-10 cm, h batang 1-2m) btg 144,490.50
XI.4 Penanaman pohon Trembesi ( Ǿ 7-10 cm, h batang 1-2m) btg 286,170.50
XI.5 Penanaman Rombusa Mini ( h batang 50 cm) btg 10,998.90
XI.7 Penanaman Ketapang Kencana ( Ǿ7-10 cm h batang 1-2 m) btg 350,630.50
XI.5 Penanaman pohon Tabe buya putih ( Ǿ7-10 cm, h batang 1-2m) btg 286,170.50
XI.8 Penanaman semak Soka Merah ( h 50 cm) polybag 10,586.40
XI.9 Penanaman semak kombinasi Soka Merah-Kuning ( h 50 cm) polybag 10,998.90
XI.10 Penanaman Brokoli Kuning ( h 50 cm) polybag 26,178.90
XI.11 Penanaman Tanaman Melati Gambir ( h = 30 cm) polybag 66,658.90
XI.12 Penanaman bunga rambat Alamanda titik 16,058.90
XI.13 Penanaman ground cover Kacang Hias polybag 4,178.90
XI.14 Penanaman ground cover Rumput Gajah Mini m 2
31,229.00
XI.15 Penanaman ground cover Rumput Jepang m 2
26,169.00
XI.16 Penanaman rambat Jalaran Api titik 76,778.90
XI.17 Penanaman Tanaman Teh-tehan (h = 40 cm) polybag 12,978.90
XI.18 Penanaman Tanaman Sambang Darah polybag 5,938.90
XI.19 Penanaman Tanaman Pucuk Merah (h = 50 cm) polybag 43,888.90
XI.20 Penanaman Tanaman Erpah (h = 30 cm) polybag 3,958.90
 I. Analisa biaya konstruksi pekerjaan persiapan (SNI 03-2835-2002)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 1 m' Pagar sementara dari seng gelombang tinggi 2 meter
Bahan
- Bambu Ø 10 cm panjang 600 cm 1.250 btg x Rp 10,400.00 = Rp 13,000.00
- Semen portland 2.500 Kg x Rp 1,100.00 = Rp 2,750.00
- Seng gelombang 3²-5² 1.200 Lbr x Rp 5,969.70 = Rp 7,163.64
- Pasir beton (muntilan) 0.005 M3 x Rp 288,400.00 = Rp 1,442.00
- Batu pecah 2/3 0.009 M3 x Rp 225,400.00 = Rp 2,028.60
- Bambu Ø 10 cm panjang 600 cm 0.072 btg x Rp 10,400.00 = Rp 748.80
- Paku 0.060 Kg x Rp 13,000.00 = Rp 780.00
- cat 0.520 kg x Rp 22,900.00 = Rp 11,908.00
Jumlah (I) = Rp 39,821.04

Tenaga
- Tukang kayu 0.200 ### x Rp 78,200.00 = Rp 15,640.00
- Pekerja 0.400 ### x Rp 59,800.00 = Rp 23,920.00
- Kepala tukang 0.020 ### x Rp 82,800.00 = Rp 1,656.00
- Mandor 0.020 ### x Rp 82,800.00 = Rp 1,656.00
Jumlah (II) = Rp 42,872.00
Jumlah (I)+(II) = Rp 82,693.00
Overhead & Profit 10% = Rp 8,269.30
Jumlah per m¹ = Rp 90,962.30

2 1 m3 Bongkaran pasangan
Tenaga
- Pekerja 3.333 Oh x Rp 59,800.00 = Rp 199,313.40
- Mandor 0.333 Oh x Rp 82,800.00 = Rp 27,597.24
Jumlah = Rp 226,911.00
Overhead & Profit 10% = Rp 22,691.10
per m³ Jumlah per m³ = Rp 249,602.10
II. Analisa biaya konstruksi pekerjaan tanah (03-2835-2008)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 1 m³ Galian tanah biasa sedalam 1 meter
Tenaga
- Pekerja 0.750 Oh x Rp 59,800.00 = Rp 44,850.00
- Mandor 0.025 Oh x Rp 82,800.00 = Rp 2,070.00
Jumlah = Rp 46,920.00
Overhead & Profit 10% = Rp 4,692.00
Jumlah per m³ = Rp 51,612.00

2 1 m³ Galian tanah biasa sedalam 2 meter

Tenaga
- Pekerja 0.900 Oh x Rp 59,800.00 = Rp 53,820.00
- Mandor 0.045 Oh x Rp 82,800.00 = Rp 3,726.00
Jumlah = Rp 57,546.00
Overhead & Profit 10% = Rp 5,754.60
Jumlah per m³ = Rp 63,300.60
3 1 m³ Galian tanah keras sedalam 1 meter
Tenaga
- Pekerja 1.000 Oh x Rp 59,800.00 = Rp 59,800.00
- Mandor 0.032 Oh x Rp 82,800.00 = Rp 2,649.60
Jumlah = Rp 62,450.00
Overhead & Profit 10% = Rp 6,245.00
Jumlah per m³ = Rp 68,695.00

4 1 m³ Galian tanah cadas sedalam 1 meter

Tenaga
- Pekerja 1.500 Oh x Rp 59,800.00 = Rp 89,700.00
- Mandor 0.060 Oh x Rp 82,800.00 = Rp 4,968.00
Jumlah = Rp 94,668.00
Overhead & Profit 10% = Rp 9,466.80
Jumlah per m³ = Rp 104,134.80

5 Membuang 1 m³ tanah sejauh 30 meter

Tenaga
- Pekerja 0.330 Oh x Rp 59,800.00 = Rp 19,734.00
- Mandor 0.010 Oh x Rp 82,800.00 = Rp 828.00
Jumlah = Rp 20,562.00
Jumlah per m³ = Rp 20,562.00

6 Mengurug kembali 1 m³ galian

Tenaga
- Pekerja 0.500 Oh x Rp 59,800.00 = Rp 29,900.00
Mandor 0.050 Oh x Rp 82,800.00 = Rp 4,140.00
Jumlah = Rp 34,040.00
Jumlah per m³ = Rp 34,040.00

7 1 m³ Urugan pasir urug

Bahan
- Pasir urug 1.200 M3 x Rp 180,900.00 = Rp 217,080.00
Jumlah (I) = Rp 217,080.00

Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Mandor 0.010 Oh x Rp 82,800.00 = Rp 828.00
Jumlah (II) = Rp 18,768.00
Jumlah (I)+(II) = Rp 235,848.00
Overhead & Profit 10% = Rp 23,584.80
Jumlah per m³ = Rp 259,432.80
8 1 m² Pemasangan lapisan ijuk tebal 10 cm
Bahan
- Ijuk 0.150 m3 x Rp 62,100.00 = Rp 9,315.00
Jumlah (I) = Rp 9,315.00

Tenaga
- Pekerja 0.150 Oh x Rp 59,800.00 = Rp 8,970.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 10,212.00
Jumlah (I)+(II) = Rp 19,527.00
Overhead & Profit 10% = Rp 1,952.70
Jumlah per m² = Rp 21,479.70

9 1 m3 Urugan padas untuk peninggian lantai bangunan

Bahan
- Tanah Padas 1.200 M3 x Rp 173,800.00 = Rp 208,560.00
Jumlah (I) = Rp 208,560.00

Tenaga
- Pekerja 0.250 Oh x Rp 59,800.00 = Rp 14,950.00
- Mandor 0.025 Oh x Rp 82,800.00 = Rp 2,070.00
Jumlah (II) = Rp 17,020.00
Jumlah (I)+(II) = Rp 225,580.00
Overhead & Profit 10% = Rp 22,558.00
Jumlah per m³ = Rp 248,138.00

10 1 m3 Urugan tanah merah/hitam

Bahan
- Tanah merah/hitam 1.200 M3 x Rp 138,000.00 = Rp 165,600.00
Jumlah (I) = Rp 165,600.00

Tenaga
- Pekerja 0.250 Oh x Rp 59,800.00 = Rp 14,950.00
- Mandor 0.025 Oh x Rp 82,800.00 = Rp 2,070.00
Jumlah (II) = Rp 17,020.00
Jumlah (I)+(II) = Rp 182,620.00
Jumlah per m³ = Rp 182,620.00

11 1 m3 Urugan sirtu
Bahan
- Sirtu 1.200 M3 x Rp 207,700.00 = Rp 249,240.00
Jumlah (I) = Rp 249,240.00

Tenaga
- Pekerja 0.250 Oh x Rp 59,800.00 = Rp 14,950.00
- Mandor 0.025 Oh x Rp 82,800.00 = Rp 2,070.00
Jumlah (II) = Rp 17,020.00
Jumlah (I)+(II) = Rp 266,260.00
Overhead & Profit 10% = Rp 26,626.00
Jumlah per m³ = Rp 292,886.00
 12 1 m³ Urugan pasir pasang
Bahan
- Pasir pasang (muntilan) 1.200 M3 x Rp 236,900.00 = Rp 284,280.00
Jumlah (I) = Rp 284,280.00

Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Mandor 0.010 Oh x Rp 82,800.00 = Rp 828.00
Jumlah (II) = Rp 18,768.00
Jumlah (I)+(II) = Rp 303,048.00
Overhead & Profit 10% = Rp 30,304.80
Jumlah per m³ = Rp 333,352.80

III. Analisa biaya konstruksi pekerjaan pondasi (SNI 03-2835-2008)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 1 m Pasang Pondasi Batu Kali, 1 Pc : 3 Ps.
³

Bahan
- Batu belah 1.200 M3 x Rp 295,700.00 = Rp 354,840.00
- Semen portland 202.000 Kg x Rp 1,100.00 = Rp 222,200.00
- Pasir pasang (muntilan) 0.485 M3 x Rp 236,900.00 = Rp 114,896.50
Jumlah (I) = Rp 691,936.50
Tenaga
- Pekerja 1.500 Oh x Rp 59,800.00 = Rp 89,700.00
- Tukang batu 0.600 Oh x Rp 73,600.00 = Rp 44,160.00
- Kepala tukang 0.060 Oh x Rp 82,800.00 = Rp 4,968.00
- Mandor 0.075 Oh x Rp 82,800.00 = Rp 6,210.00
Jumlah (II) = Rp 145,038.00
Jumlah (I)+(II) = Rp 836,975.00
Overhead & Profit 10% = Rp 83,697.50
Jumlah per m³ = Rp 920,672.50

2 1 m³ Pasang Pondasi Batu Kali, 1 Pc : 4 Ps.

Bahan
- Batu belah 1.200 M3 x Rp 295,700.00 = Rp 354,840.00
- Semen portland 163.000 Kg x Rp 1,100.00 = Rp 179,300.00
- Pasir pasang (muntilan) 0.520 M3 x Rp 236,900.00 = Rp 123,188.00
Jumlah (I) = Rp 657,328.00
Tenaga
- Pekerja 1.500 Oh x Rp 59,800.00 = Rp 89,700.00
- Tukang batu 0.600 Oh x Rp 73,600.00 = Rp 44,160.00
- Kepala tukang 0.060 Oh x Rp 82,800.00 = Rp 4,968.00
- Mandor 0.075 Oh x Rp 82,800.00 = Rp 6,210.00
Jumlah (II) = Rp 145,038.00
Jumlah (I)+(II) = Rp 802,366.00
Overhead & Profit 10% = Rp 80,236.60
Jumlah per m³ = Rp 882,602.60
 3 1 m³ Pasang Pondasi Batu Kali, 1 Pc : 6 Ps.
Bahan
- Batu belah 1.200 M3 x Rp 295,700.00 = Rp 354,840.00
- Semen portland 117.000 Kg x Rp 1,100.00 = Rp 128,700.00
- Pasir pasang (muntilan) 0.561 M 3
x Rp 236,900.00 = Rp 132,900.90
Jumlah (I) = Rp 616,440.90
Tenaga
- Pekerja 1.500 Oh x Rp 59,800.00 = Rp 89,700.00
- Tukang batu 0.750 Oh x Rp 73,600.00 = Rp 55,200.00
- Kepala tukang 0.075 Oh x Rp 82,800.00 = Rp 6,210.00
- Mandor 0.075 Oh x Rp 82,800.00 = Rp 6,210.00
Jumlah (II) = Rp 157,320.00
Jumlah (I)+(II) = Rp 773,761.00
Overhead & Profit 10% = Rp 77,376.10
Jumlah per m³ = Rp 851,137.10

4 1 m³ Pasang Pondasi Batu Kosong

Bahan
- Batu belah 1.200 M3 x Rp 295,700.00 = Rp 354,840.00
- Pasir urug 0.432 M 3
x Rp 180,900.00 = Rp 78,148.80
Jumlah (I) = Rp 432,988.80
Tenaga
- Pekerja 0.780 Oh x Rp 59,800.00 = Rp 46,644.00
- Tukang batu 0.390 Oh x Rp 73,600.00 = Rp 28,704.00
- Kepala tukang 0.039 Oh x Rp 82,800.00 = Rp 3,229.20
- Mandor 0.039 Oh x Rp 82,800.00 = Rp 3,229.20
Jumlah (II) = Rp 81,806.40
Jumlah (I)+(II) = Rp 514,795.00
Overhead & Profit 10% = Rp 51,479.50
Jumlah per m³ = Rp 566,274.50

IV. Analisa biaya konstruksi pekerjaan dinding (SNI 03-6897-2008)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 Memasang 1 m² dinding bata merah ukuran (5x11x22) tebal 1/2 bata, 1 pc : 3 ps

Bahan
- Bata merah 5 x 11 x 22 cm 70.000 Bh x Rp 500.00 = Rp 35,000.00
- Semen portland 14.370 Kg x Rp 1,100.00 = Rp 15,807.00
- Pasir pasang (muntilan) 0.040 M 3
x Rp 236,900.00 = Rp 9,476.00
Jumlah (I) = Rp 60,283.00
Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Tukang batu 0.100 Oh x Rp 73,600.00 = Rp 7,360.00
- Kepala tukang 0.010 Oh x Rp 82,800.00 = Rp 828.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 27,370.00
Jumlah (I)+(II) = Rp 87,653.00
Overhead & Profit 10% = Rp 8,765.30
Jumlah per m² = Rp 96,418.30
2 Memasang 1 m² dinding bata merah ukuran (5x11x22) tebal 1/2 bata, 1 pc : 4 ps
Bahan
- Bata merah 5 x 11 x 22 cm 70.000 Bh x Rp 500.00 = Rp 35,000.00
- Semen portland 11.500 Kg x Rp 1,100.00 = Rp 12,650.00
- Pasir pasang (muntilan) 0.043 M 3
x Rp 236,900.00 = Rp 10,186.70
Jumlah (I) = Rp 57,836.70
Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Tukang batu 0.100 Oh x Rp 73,600.00 = Rp 7,360.00
- Kepala tukang 0.010 Oh x Rp 82,800.00 = Rp 828.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 27,370.00
Jumlah (I)+(II) = Rp 85,207.00
Overhead & Profit 10% = Rp 8,520.70
Jumlah per m² = Rp 93,727.70

3 Memasang 1 m² dinding bata merah ukuran (5x11x22) tebal 1/2 bata, 1 pc : 5 ps

Bahan
- Bata merah 5 x 11 x 22 cm 70.000 Bh x Rp 500.00 = Rp 35,000.00
- Semen portland 9.680 Kg x Rp 1,100.00 = Rp 10,648.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
Jumlah (I) = Rp 56,308.50
Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Tukang batu 0.100 Oh x Rp 73,600.00 = Rp 7,360.00
- Kepala tukang 0.010 Oh x Rp 82,800.00 = Rp 828.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 27,370.00
Jumlah (I)+(II) = Rp 83,679.00
Overhead & Profit 10% = Rp 8,367.90
Jumlah per m² = Rp 92,046.90

4 Memasang 1 m² dinding bata merah ukuran (5x11x22) tebal 1/2 bata, 1 pc : 6 ps

Bahan
- Bata merah 5 x 11 x 22 cm 70.000 Bh x Rp 500.00 = Rp 35,000.00
- Semen portland 8.320 Kg x Rp 1,100.00 = Rp 9,152.00
- Pasir pasang (muntilan) 0.049 M3 x Rp 236,900.00 = Rp 11,608.10
Jumlah (I) = Rp 55,760.10

Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Tukang batu 0.100 Oh x Rp 73,600.00 = Rp 7,360.00
- Kepala tukang 0.010 Oh x Rp 82,800.00 = Rp 828.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 27,370.00
Jumlah (I)+(II) = Rp 83,130.00
Overhead & Profit 10% = Rp 8,313.00
Jumlah per m² = Rp 91,443.00
V. Analisa biaya konstruksi pekerjaan plesteran (SNI 03-2837-2008)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 1 m2 Plesteran 1 pc : 2 ps, tebal 15 mm

Bahan
- Semen portland 10.224 Kg x Rp 1,100.00 = Rp 11,246.40
- Pasir pasang (muntilan) 0.020 M 3
x Rp 236,900.00 = Rp 4,738.00
Jumlah (I) = Rp 15,984.40
Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Tukang batu 0.150 Oh x Rp 73,600.00 = Rp 11,040.00
- Kepala tukang 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 31,464.00
Jumlah (I)+(II) = Rp 47,448.00
Overhead & Profit 10% = Rp 4,744.80
Jumlah per m² = Rp 52,192.80

2 1 m2 Plesteran 1 pc : 3 ps, tebal 15 mm

Bahan
- Semen portland 7.776 Kg x Rp 1,100.00 = Rp 8,553.60
- Pasir pasang (muntilan) 0.023 M 3
x Rp 236,900.00 = Rp 5,448.70
Jumlah (I) = Rp 14,002.30
Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Tukang batu 0.150 Oh x Rp 73,600.00 = Rp 11,040.00
- Kepala tukang 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 31,464.00
Jumlah (I)+(II) = Rp 45,466.00
Overhead & Profit 10% = Rp 4,546.60
Jumlah per m² = Rp 50,012.60

3 1 m2 Plesteran 1 pc : 4 ps, tebal 15 mm

Bahan
- Semen portland 6.240 Kg x Rp 1,100.00 = Rp 6,864.00
- Pasir pasang (muntilan) 0.024 M3 x Rp 236,900.00 = Rp 5,685.60
Jumlah (I) = Rp 12,549.60

Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Tukang batu 0.150 Oh x Rp 73,600.00 = Rp 11,040.00
- Kepala tukang 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 31,464.00
Jumlah (I)+(II) = Rp 44,014.00
Overhead & Profit 10% = Rp 4,401.40
Jumlah per m² = Rp 48,415.40
4 1 m2 Plesteran 1 pc : 6 ps, tebal 15 mm
Bahan
- Semen portland 4.416 Kg x Rp 1,100.00 = Rp 4,857.60
- Pasir pasang (muntilan) 0.027 M 3
x Rp 236,900.00 = Rp 6,396.30
Jumlah (I) = Rp 11,253.90
Tenaga
- Pekerja 0.300 Oh x Rp 59,800.00 = Rp 17,940.00
- Tukang batu 0.150 Oh x Rp 73,600.00 = Rp 11,040.00
- Kepala tukang 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 31,464.00
Jumlah (I)+(II) = Rp 42,718.00
Overhead & Profit 10% = Rp 4,271.80
Jumlah per m² = Rp 46,989.80

5 1 m' Plesteran Skoning 1 Pc : 2 Ps lebar 10 mm

Bahan
- Semen portland 0.500 Kg x Rp 1,100.00 = Rp 550.00
- Pasir pasang (muntilan) 0.013 M 3
x Rp 236,900.00 = Rp 3,079.70
Jumlah (I) = Rp 3,629.70
Tenaga
- Pekerja 0.080 Oh x Rp 59,800.00 = Rp 4,784.00
- Tukang batu 0.400 Oh x Rp 73,600.00 = Rp 29,440.00
- Kepala tukang 0.040 Oh x Rp 82,800.00 = Rp 3,312.00
- Mandor 0.004 Oh x Rp 82,800.00 = Rp 331.20
Jumlah (II) = Rp 37,867.20
Jumlah (I)+(II) = Rp 41,497.00
Overhead & Profit 10% = Rp 4,149.70
Jumlah per m' = Rp 45,646.70

6 1 m² acian
Bahan
- Semen portland 3.250 Kg x Rp 1,100.00 = Rp 3,575.00
Jumlah (I) = Rp 3,575.00
Tenaga
- Pekerja 0.200 Oh x Rp 59,800.00 = Rp 11,960.00
- Tukang batu 0.100 Oh x Rp 73,600.00 = Rp 7,360.00
- Kepala tukang 0.010 Oh x Rp 82,800.00 = Rp 828.00
- Mandor 0.010 Oh x Rp 82,800.00 = Rp 828.00
Jumlah (II) = Rp 20,976.00
Jumlah (I)+(II) = Rp 24,551.00
Overhead & Profit 10% = Rp 2,455.10
Jumlah per m² = Rp 27,006.10
VI. Analisa biaya konstruksi pekerjaan beton (SNI 03-7394-2008)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 1 m3 Membuat Beton mutu f'c=9,8 Mpa (K125), slum (12±2)cm, w/c = 0,78
Bahan
- Semen portland 276 Kg x Rp 1,100.00 = Rp 303,600.00
- Pasir beton (muntilan) 828 kg x Rp 202.39 = Rp 167,575.58
- Batu pecah 2/3 1012 kg x Rp 166.96 = Rp 168,966.52
- Air 215 ltr x Rp 144.40 = Rp 31,046.00
Jumlah (I) = Rp 671,188.10
Tenaga
- Pekerja 1.65 OH x Rp 59,800.00 = Rp 98,670.00
- Tukang batu 0.275 OH x Rp 73,600.00 = Rp 20,240.00
- Kepala tukang 0.028 OH x Rp 82,800.00 = Rp 2,318.40
- Mandor 0.083 OH x Rp 82,800.00 = Rp 6,872.40
Jumlah (II) = Rp 128,100.80
Jumlah (I)+(II) = Rp 799,289.00
Overhead & Profit 10% = Rp 79,928.90
Jumlah per m³ = Rp 879,217.90

2 1m3 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm, w/c = 0,87
Bahan
- Semen portland 230 Kg x Rp 1,100.00 = Rp 253,000.00
- Pasir beton (muntilan) 893 kg x Rp 202.39 = Rp 180,730.67
- Batu pecah 2/3 1027 kg x Rp 166.96 = Rp 171,470.96
- Air 200 ltr x Rp 144.40 = Rp 28,880.00
Jumlah (I) = Rp 634,081.63
Tenaga
- Pekerja 1.2 OH x Rp 59,800.00 = Rp 71,760.00
- Tukang batu 0.2 OH x Rp 73,600.00 = Rp 14,720.00
- Kepala tukang 0.02 OH x Rp 82,800.00 = Rp 1,656.00
- Mandor 0.006 OH x Rp 82,800.00 = Rp 496.80
Jumlah (II) = Rp 88,632.80
Jumlah (I)+(II) = Rp 722,714.00
Overhead & Profit 10% = Rp 72,271.40
Jumlah per m³ = Rp 794,985.40

3 1m3 Membuat Beton mutu f'c=14,5 MPa (K175), slum (12±2)cm, w/c = 0,66
Bahan
- Semen portland 326 Kg x Rp 1,100.00 = Rp 358,600.00
- Pasir beton (muntilan) 760 Kg x Rp 202.39 = Rp 153,813.33
- Batu pecah 2/3 1029 Kg x Rp 166.96 = Rp 171,804.89
- Air 215 ltr x Rp 144.40 = Rp 31,046.00
Jumlah (I) = Rp 715,264.22
Tenaga
- Pekerja 1.65 OH x Rp 59,800.00 = Rp 98,670.00
- Tukang batu 0.25 OH x Rp 73,600.00 = Rp 18,400.00
- Kepala tukang 0.028 OH x Rp 82,800.00 = Rp 2,318.40
- Mandor 0.08 OH x Rp 82,800.00 = Rp 6,624.00
Jumlah (II) = Rp 126,012.40
Jumlah (I)+(II) = Rp 841,277.00
Overhead & Profit 10% = Rp 84,127.70
 Jumlah per m³ = Rp 925,404.70

4 1m3 Membuat Beton mutu f'c=19,3 MPa (K225), slum (12±2)cm, w/c = 0,58
Bahan
- Semen portland 371 Kg x Rp 1,100.00 = Rp 408,100.00
- Pasir beton (muntilan) 698 Kg x Rp 202.39 = Rp 141,265.40
- Batu pecah 2/3 1047 Kg x Rp 166.96 = Rp 174,810.22
- Air 215 ltr x Rp 144.40 = Rp 31,046.00
Jumlah (I) = Rp 755,221.63
Tenaga
- Pekerja 1.65 OH x Rp 59,800.00 = Rp 98,670.00
- Tukang batu 0.275 OH x Rp 73,600.00 = Rp 20,240.00
- Kepala tukang 0.025 OH x Rp 82,800.00 = Rp 2,070.00
- Mandor 0.08 OH x Rp 82,800.00 = Rp 6,624.00
Jumlah (II) = Rp 127,604.00
Jumlah (I)+(II) = Rp 882,826.00
Overhead & Profit 10% = Rp 88,282.60
Jumlah per m³ = Rp 971,108.60

5 1m3 Membuat Beton mutu f'c=21,7 MPa (K250), slum (12±2)cm, w/c = 0,56
Bahan
- Semen portland 384 Kg x Rp 1,100.00 = Rp 422,400.00
- Pasir beton (muntilan) 692 Kg x Rp 202.39 = Rp 140,051.09
- Batu pecah 2/3 1039 Kg x Rp 166.96 = Rp 173,474.52
- Air 215 ltr x Rp 144.40 = Rp 31,046.00
Jumlah (I) = Rp 766,971.61
Tenaga
- Pekerja 1.65 OH x Rp 59,800.00 = Rp 98,670.00
- Tukang batu 0.275 OH x Rp 73,600.00 = Rp 20,240.00
- Kepala tukang 0.025 OH x Rp 82,800.00 = Rp 2,070.00
- Mandor 0.08 OH x Rp 82,800.00 = Rp 6,624.00
Jumlah (II) = Rp 127,604.00
Jumlah (I)+(II) = Rp 894,576.00
Overhead & Profit 10% = Rp 89,457.60
Jumlah per m³ = Rp 984,033.60

6 1m3 Membuat Beton mutu f'c=26,4 MPa (K300), slum (12±2)cm, w/c = 0,52
Bahan
- Semen portland 413 Kg x Rp 1,100.00 = Rp 454,300.00
- Pasir beton (muntilan) 681 Kg x Rp 202.39 = Rp 137,824.84
- Batu pecah 2/3 1021 Kg x Rp 166.96 = Rp 170,469.19
- Air 215 ltr x Rp 144.40 = Rp 31,046.00
Jumlah (I) = Rp 793,640.03
Tenaga
- Pekerja 1.65 OH x Rp 59,800.00 = Rp 98,670.00
- Tukang batu 0.25 OH x Rp 73,600.00 = Rp 18,400.00
- Kepala tukang 0.025 OH x Rp 82,800.00 = Rp 2,070.00
- Mandor 0.08 OH x Rp 82,800.00 = Rp 6,624.00
Jumlah (II) = Rp 125,764.00
Jumlah (I)+(II) = Rp 919,404.00
Overhead & Profit 10% = Rp 91,940.40
Jumlah per m³ = Rp 1,011,344.40
7 1 Kg pembesian
Bahan
- Besi beton polos (U-24) 1.050 Kg x Rp 9,500.00 = Rp 9,975.00
- Kawat beton 0.015 Kg x Rp 13,300.00 = Rp 199.50
Jumlah (I) = Rp 10,174.50
Tenaga
- Pekerja 0.007 Oh xRp 59,800.00= Rp 418.60
- Tukang besi 0.007 Oh xRp 78,200.00= Rp 547.40
- Kepala tukang 0.0007 Oh xRp 82,800.00= Rp 57.96
- Mandor 0.0003 Oh xRp 82,800.00= Rp 24.84
Jumlah (II) = Rp 1,048.80
Jumlah (I)+(II) = Rp 11,223.00
Overhead & Profit 10% = Rp 1,122.30
Jumlah per kg = Rp 12,345.30

8 1 m2 pasang bekisting untuk pondasi dipakai 2 kali

Bahan
- Kayu Sengon (bekisting) 0.020 M3 x Rp 533,600.00 = Rp 10,672.00
- Paku 0.150 Kg x Rp 13,000.00 = Rp 1,950.00
- Minyak bekisting 0.050 Lt x Rp 14,700.00 = Rp 735.00
Jumlah (I) = Rp 13,357.00
Tenaga
- Pekerja 0.520 Oh xRp 59,800.00= Rp 31,096.00
- Tukang kayu 0.260 Oh xRp 78,200.00= Rp 20,332.00
- Kepala tukang 0.026 Oh xRp 82,800.00= Rp 2,152.80
- Mandor 0.026 Oh xRp 82,800.00= Rp 2,152.80
Jumlah (II) = Rp 55,733.60
Jumlah (I)+(II) = Rp 69,091.00
Overhead & Profit 10% = Rp 6,909.10
Jumlah per m² = Rp 76,000.10

9 1 m2 pasang bekisting untuk sloof dipakai 2 kali

Bahan
- Kayu Sengon (bekisting) 0.023 M3 x Rp 533,600.00 = Rp 12,006.00
- Paku 0.150 Kg x Rp 13,000.00 = Rp 1,950.00
- Minyak bekisting 0.050 Lt x Rp 14,700.00 = Rp 735.00
Jumlah (I) = Rp 14,691.00
Tenaga
- Pekerja 0.520 Oh xRp 59,800.00= Rp 31,096.00
- Tukang kayu 0.260 Oh xRp 78,200.00= Rp 20,332.00
- Kepala tukang 0.026 Oh xRp 82,800.00= Rp 2,152.80
- Mandor 0.026 Oh xRp 82,800.00= Rp 2,152.80
Jumlah (II) = Rp 55,733.60
Jumlah (I)+(II) = Rp 70,425.00
Overhead & Profit 10% = Rp 7,042.50
Jumlah per m² = Rp 77,467.50
10 1 m2 pasang bekisting untuk kolom dipakai 2 kali
Bahan
- Kayu Sengon (bekisting) 0.020 M3 x Rp 533,600.00 = Rp 10,672.00
- Paku 0.200 Kg x Rp 13,000.00 = Rp 2,600.00
- Minyak bekisting 0.100 Lt x Rp 14,700.00 = Rp 1,470.00
- Kayu Kelapa 0.008 M3 x Rp 2,377,200.00 = Rp 17,829.00
- Multiplek tebal 0,9 cm 0.175 Lbr x Rp 89,200.00 = Rp 15,610.00
- Bambu Ø 10 cm panjang 600 cm 1.000 Btg x Rp 10,400.00 = Rp 10,400.00
Jumlah (I) = Rp 58,581.00

Tenaga
- Pekerja 0.660 Oh x Rp 59,800.00 = Rp 39,468.00
- Tukang kayu 0.330 Oh x Rp 78,200.00 = Rp 25,806.00
- Kepala tukang 0.033 Oh x Rp 82,800.00 = Rp 2,732.40
- Mandor 0.033 Oh x Rp 82,800.00 = Rp 2,732.40
Jumlah (II) = Rp 70,738.80
Jumlah (I)+(II) = Rp 129,320.00
Overhead & Profit 10% = Rp 12,932.00
Jumlah per m² = Rp 142,252.00

11 1 m2 pasang bekisting untuk balok

Bahan
- Kayu Sengon (bekisting) 0.040 M3 x Rp 533,600.00 = Rp 21,344.00
- Paku 0.400 Kg x Rp 13,000.00 = Rp 5,200.00
- Minyak bekisting 0.200 Lt x Rp 14,700.00 = Rp 2,940.00
- Kayu Kelapa 0.018 M3 x Rp 2,377,200.00 = Rp 42,789.60
- Multiplek tebal 0,9 cm 0.350 Lbr x Rp 89,200.00 = Rp 31,220.00
- Bambu Ø 10 cm panjang 600 cm 2.000 Btg x Rp 10,400.00 = Rp 20,800.00
Jumlah (I) = Rp 124,293.60
Tenaga
- Pekerja 0.660 Oh x Rp 59,800.00 = Rp 39,468.00
- Tukang kayu 0.330 Oh x Rp 78,200.00 = Rp 25,806.00
- Kepala tukang 0.033 Oh x Rp 82,800.00 = Rp 2,732.40
- Mandor 0.033 Oh x Rp 82,800.00 = Rp 2,732.40
Jumlah (II) = Rp 70,738.80
Jumlah (I)+(II) = Rp 195,032.00
Overhead & Profit 10% = Rp 19,503.20
Jumlah per m² = Rp 214,535.20
12 1 m2 pasang bekisting untuk lantai
Bahan
- Kayu Sengon (bekisting) 0.040 M3 x Rp 533,600.00 = Rp 21,344.00
- Paku 0.400 Kg x Rp 13,000.00 = Rp 5,200.00
- Minyak bekisting 0.200 Lt x Rp 14,700.00 = Rp 2,940.00
- Kayu Kelapa 0.015 M 3
x Rp 2,377,200.00 = Rp 35,658.00
- Multiplek tebal 0,9 cm 0.350 Lbr x Rp 89,200.00 = Rp 31,220.00
- Bambu Ø 10 cm panjang 600 cm 6.000 Btg x Rp 10,400.00 = Rp 62,400.00
Jumlah (I) = Rp 158,762.00
Tenaga
- Pekerja 0.660 Oh x Rp 59,800.00 = Rp 39,468.00
- Tukang kayu 0.330 Oh x Rp 78,200.00 = Rp 25,806.00
- Kepala tukang 0.033 Oh x Rp 82,800.00 = Rp 2,732.40
- Mandor 0.033 Oh x Rp 82,800.00 = Rp 2,732.40
Jumlah (II) = Rp 70,738.80
Jumlah (I)+(II) = Rp 229,501.00
Overhead & Profit 10% = Rp 22,950.10
Jumlah per m² = Rp 252,451.10

13 1 m2 pasang bekisting untuk dinding

Bahan
- Kayu Sengon (bekisting) 0.030 M3 x Rp 533,600.00 = Rp 16,008.00
- Paku 0.400 Kg x Rp 13,000.00 = Rp 5,200.00
- Minyak bekisting 0.200 Lt x Rp 14,700.00 = Rp 2,940.00
- Kayu Kelapa 0.020 M 3
x Rp 2,377,200.00 = Rp 47,544.00
- Multiplek tebal 0,9 cm 0.350 Lbr x Rp 89,200.00 = Rp 31,220.00
- Bambu Ø 10 cm panjang 600 cm 3.000 Btg x Rp 10,400.00 = Rp 31,200.00
- Formtie/penjaga jarak bekesting/spacer 4.000 Bh x Rp 6,100.00 = Rp 24,400.00
Jumlah (I) = Rp 158,512.00
Tenaga
- Pekerja 0.660 Oh x Rp 59,800.00 = Rp 39,468.00
- Tukang kayu 0.330 Oh x Rp 78,200.00 = Rp 25,806.00
- Kepala tukang 0.033 Oh x Rp 82,800.00 = Rp 2,732.40
- Mandor 0.033 Oh x Rp 82,800.00 = Rp 2,732.40
Jumlah (II) = Rp 70,738.80
Jumlah (I)+(II) = Rp 229,251.00
Overhead & Profit 10% = Rp 22,925.10
Jumlah per m² = Rp 252,176.10
14 1 m' membuat kolom penguat beton bertulang (11 X 11) cm
Bahan
- Kayu Sengon (bekisting) 0.0020 M3 x Rp 533,600.00 = Rp 1,067.20
- Paku 0.010 Kg x Rp 13,000.00 = Rp 130.00
- Besi beton polos (U-24) 3.000 Kg x Rp 9,500.00 = Rp 28,500.00
- Kawat beton 0.450 Kg x Rp 13,300.00 = Rp 5,985.00
- Semen portland 4.000 Kg x Rp 1,100.00 = Rp 4,400.00
- Pasir beton (muntilan) 0.006 M3 x Rp 288,400.00 = Rp 1,730.40
- Batu pecah 2/3 0.009 M3 x Rp 225,400.00 = Rp 2,028.60
Jumlah (I) = Rp 43,841.20
Tenaga
- Pekerja 0.180 Oh x Rp 59,800.00 = Rp 10,764.00
- Tukang batu 0.020 Oh x Rp 73,600.00 = Rp 1,472.00
- Tukang kayu 0.020 Oh x Rp 78,200.00 = Rp 1,564.00
- Tukang besi 0.020 Oh x Rp 78,200.00 = Rp 1,564.00
- Kepala tukang 0.006 Oh x Rp 82,800.00 = Rp 496.80
- Mandor 0.009 Oh x Rp 82,800.00 = Rp 745.20
Jumlah (II) = Rp 16,606.00
Jumlah (I)+(II) = Rp 60,447.00
Overhead & Profit 10% = Rp 6,044.70
Jumlah per m¹ = Rp 66,491.70

15 1 m' membuat ring balok beton bertulang (10 X 15) cm

Bahan
- Kayu Sengon (bekisting) 0.0030 M3 x Rp 533,600.00 = Rp 1,600.80
- Paku 0.020 Kg x Rp 13,000.00 = Rp 260.00
- Besi beton polos (U-24) 3.600 Kg x Rp 9,500.00 = Rp 34,200.00
- Kawat beton 0.050 Kg x Rp 13,300.00 = Rp 665.00
- Semen portland 5.500 Kg x Rp 1,100.00 = Rp 6,050.00
- Pasir beton (muntilan) 0.009 M3 x Rp 288,400.00 = Rp 2,595.60
- Batu pecah 2/3 0.015 M 3
x Rp 225,400.00 = Rp 3,381.00
Jumlah (I) = Rp 48,752.40

Tenaga
- Pekerja 0.297 Oh x Rp 59,800.00 = Rp 17,760.60
- Tukang batu 0.033 Oh x Rp 73,600.00 = Rp 2,428.80
- Tukang kayu 0.033 Oh x Rp 78,200.00 = Rp 2,580.60
- Tukang besi 0.033 Oh x Rp 78,200.00 = Rp 2,580.60
- Kepala tukang 0.010 Oh x Rp 82,800.00 = Rp 828.00
- Mandor 0.015 Oh x Rp 82,800.00 = Rp 1,242.00
Jumlah (II) = Rp 27,420.60
Jumlah (I)+(II) = Rp 76,173.00
Overhead & Profit 10% = Rp 7,617.30
Jumlah per m¹ = Rp 83,790.30

16 1 m1 membuat kansteen beton

Beton K-125 0.048 m3 x Rp 971,108.60 = Rp 47,001.66
Bekisting 2 kali pakai 0.600 m2 x Rp 38,733.75 = Rp 23,240.25
Alat bantu 1.000 ls x Rp 10,000.00 = Rp 10,000.00
Jumlah = Rp 80,241.91
Overhead & Profit 10% = Rp 8,024.19
Jumlah per m¹ = Rp 88,266.10
 17 1 Kg Jaring Kawat baja/Wire Mesh
Bahan
- Besi jaring kawat baja (wiremash) 1.020 Kg x Rp 13,300.00 = Rp 13,566.00
- Kawat beton 0.005 Kg x Rp 13,300.00 = Rp 66.50
Jumlah (I) = Rp 13,632.50
Tenaga
- Pekerja 0.003 Oh x Rp 59,800.00 = Rp 149.50
- Tukang besi 0.003 Oh x Rp 78,200.00 = Rp 195.50
- Kepala tukang 0.0025 Oh x Rp 82,800.00 = Rp 207.00
- Mandor 0.0001 Oh x Rp 82,800.00 = Rp 8.28
Jumlah (II) = Rp 560.28
Jumlah (I)+(II) = Rp 14,193.00
Overhead & Profit 10% = Rp 1,419.30
Jumlah per kg = Rp 15,612.30

VII. Analisa biaya konstruksi pekerjaan sanitasi (kumpulan ABK,BSN)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 memasang 1 buah kloset duduk / monoblok
Bahan
- Kloset duduk/monoblok 1.000 Bh x Rp 1,380,000.00 = Rp 1,380,000.00
- Perlengkapan 6% Hrg klx Rp 82,800.00 = Rp 4,968.00
Jumlah (I) = Rp 1,384,968.00
Tenaga
- Pekerja 3.300 Oh x Rp 59,800.00 = Rp 197,340.00
- Tukang batu 1.100 Oh x Rp 73,600.00 = Rp 80,960.00
- Kepala tukang 0.001 Oh x Rp 82,800.00 = Rp 82.80
- Mandor 0.160 Oh x Rp 82,800.00 = Rp 13,248.00
Jumlah (II) = Rp 291,630.80
Jumlah (I)+(II) = Rp 1,676,599.00
Overhead & Profit 10% = Rp 167,659.90
Jumlah per buah = Rp 1,844,258.90

2 memasang 1 m' pipa galvanis, diameter 1/2"

Bahan
- pipa galvanis medium B ø ½" 1.200 M' x Rp 11,000.00 = Rp 13,200.00
- Perlengkapan 35% hrg pi x Rp 3,850.00 = Rp 1,347.50
Jumlah (I) = Rp 14,547.50
Tenaga
- Pekerja 0.054 Oh x Rp 59,800.00 = Rp 3,229.20
- Tukang batu 0.090 Oh x Rp 73,600.00 = Rp 6,624.00
- Kepala tukang 0.009 Oh x Rp 82,800.00 = Rp 745.20
- Mandor 0.027 Oh x Rp 82,800.00 = Rp 2,235.60
Jumlah (II) = Rp 12,834.00
Jumlah (I)+(II) = Rp 27,382.00
Overhead & Profit 10% = Rp 2,738.20
Jumlah per m¹ = Rp 30,120.20
3 memasang 1 m' pipa galvanis, diameter 3/4"
Bahan
- pipa galvanis medium B ø ¾" 1.200 M' x Rp 13,700.00 = Rp 16,440.00
- Perlengkapan 35% hrg pi x Rp 4,795.00 = Rp 1,678.25
Jumlah (I) = Rp 18,118.25
Tenaga
- Pekerja 0.054 Oh x Rp 59,800.00 = Rp 3,229.20
- Tukang batu 0.090 Oh x Rp 73,600.00 = Rp 6,624.00
- Kepala tukang 0.009 Oh x Rp 82,800.00 = Rp 745.20
- Mandor 0.027 Oh x Rp 82,800.00 = Rp 2,235.60
Jumlah (II) = Rp 12,834.00
Jumlah (I)+(II) = Rp 30,952.00
Overhead & Profit 10% = Rp 3,095.20
Jumlah per m¹ = Rp 34,047.20

4 memasang 1 m' pipa galvanis, diameter 1"

Bahan
- pipa galvanis medium B ø 1" 1.200 M' x Rp 17,200.00 = Rp 20,640.00
- Perlengkapan 35% hrg pi x Rp 6,020.00 = Rp 2,107.00
Jumlah (I) = Rp 22,747.00
Tenaga
- Pekerja 0.054 Oh x Rp 59,800.00 = Rp 3,229.20
- Tukang batu 0.090 Oh x Rp 73,600.00 = Rp 6,624.00
- Kepala tukang 0.009 Oh x Rp 82,800.00 = Rp 745.20
- Mandor 0.027 Oh x Rp 82,800.00 = Rp 2,235.60
Jumlah (II) = Rp 12,834.00
Jumlah (I)+(II) = Rp 35,581.00
Overhead & Profit 10% = Rp 3,558.10
Jumlah per m¹ = Rp 39,139.10

5 memasang 1 m' pipa galvanis, diameter 1 1/2"

Bahan
- pipa galvanis medium B ø 1½" 1.200 M' x Rp 25,100.00 = Rp 30,120.00
- Perlengkapan 35% hrg pi x Rp 8,785.00 = Rp 3,074.75
Jumlah (I) = Rp 33,194.75
Tenaga
- Pekerja 0.108 Oh x Rp 59,800.00 = Rp 6,458.40
- Tukang batu 0.180 Oh x Rp 73,600.00 = Rp 13,248.00
- Kepala tukang 0.018 Oh x Rp 82,800.00 = Rp 1,490.40
- Mandor 0.0054 Oh x Rp 82,800.00 = Rp 447.12
Jumlah (II) = Rp 21,643.92
Jumlah (I)+(II) = Rp 54,839.00
Overhead & Profit 10% = Rp 5,483.90
Jumlah per m¹ = Rp 60,322.90
6 memasang 1 m' pipa galvanis, diameter 3"
Bahan
- pipa galvanis medium B ø 3" 1.200 M' x Rp 56,400.00 = Rp 67,680.00
- Perlengkapan 35% hrg pi x Rp 19,740.00 = Rp 6,909.00
Jumlah (I) = Rp 74,589.00
Tenaga
- Pekerja 0.108 Oh x Rp 59,800.00 = Rp 6,458.40
- Tukang batu 0.180 Oh x Rp 73,600.00 = Rp 13,248.00
- Kepala tukang 0.018 Oh x Rp 82,800.00 = Rp 1,490.40
- Mandor 0.0054 Oh x Rp 82,800.00 = Rp 447.12
Jumlah (II) = Rp 21,643.92
Jumlah (I)+(II) = Rp 96,233.00
Overhead & Profit 10% = Rp 9,623.30
Jumlah per m¹ = Rp 105,856.30

7 memasang 1 m' pipa galvanis, diameter 4"

Bahan
- pipa galvanis medium B ø 4" 1.200 M' x Rp 76,100.00 = Rp 91,320.00
- Perlengkapan 35% hrg pi x Rp 26,635.00 = Rp 9,322.25
Jumlah (I) = Rp 100,642.25
Tenaga
- Pekerja 0.135 Oh x Rp 59,800.00 = Rp 8,073.00
- Tukang batu 0.225 Oh x Rp 73,600.00 = Rp 16,560.00
- Kepala tukang 0.0225 Oh x Rp 82,800.00 = Rp 1,863.00
- Mandor 0.0068 Oh x Rp 82,800.00 = Rp 563.04
Jumlah (II) = Rp 27,059.04
Jumlah (I)+(II) = Rp 127,701.00
Overhead & Profit 10% = Rp 12,770.10
Jumlah per m¹ = Rp 140,471.10

8 memasang 1 m' pipa PVC tipe AW diameter 1/2"

Bahan
- Pipa PVC tipe AW dia 1/2" 1.200 M' x Rp 4,900.00 = Rp 5,880.00
- Perlengkapan 35% hrg pi x Rp 1,715.00 = Rp 600.25
Jumlah (I) = Rp 6,480.25
Tenaga
- Pekerja 0.036 Oh x Rp 59,800.00 = Rp 2,152.80
- Tukang batu 0.060 Oh x Rp 73,600.00 = Rp 4,416.00
- Kepala tukang 0.006 Oh x Rp 82,800.00 = Rp 496.80
- Mandor 0.0018 Oh x Rp 82,800.00 = Rp 149.04
Jumlah (II) = Rp 7,214.64
Jumlah (I)+(II) = Rp 13,695.00
Overhead & Profit 10% = Rp 1,369.50
Jumlah per m¹ = Rp 15,064.50
9 memasang 1 m' pipa PVC tipe AW diameter 3/4"
Bahan
- Pipa PVC tipe AW dia 3/4" 1.200 M' x Rp 6,300.00 = Rp 7,560.00
- Perlengkapan 35% hrg pi x Rp 2,205.00 = Rp 771.75
Jumlah (I) = Rp 8,331.75
Tenaga
- Pekerja 0.036 Oh x Rp 59,800.00 = Rp 2,152.80
- Tukang batu 0.060 Oh x Rp 73,600.00 = Rp 4,416.00
- Kepala tukang 0.006 Oh x Rp 82,800.00 = Rp 496.80
- Mandor 0.0018 Oh x Rp 82,800.00 = Rp 149.04
Jumlah (II) = Rp 7,214.64
Jumlah (I)+(II) = Rp 15,546.00
Overhead & Profit 10% = Rp 1,554.60
Jumlah per m¹ = Rp 17,100.60

10 memasang 1 m' pipa PVC tipe AW diameter 1"

Bahan
- Pipa PVC tipe AW dia 1" 1.200 M' x Rp 7,900.00 = Rp 9,480.00
- Perlengkapan 35% hrg pi x Rp 2,765.00 = Rp 967.75
Jumlah (I) = Rp 10,447.75
Tenaga
- Pekerja 0.036 Oh x Rp 59,800.00 = Rp 2,152.80
- Tukang batu 0.060 Oh x Rp 73,600.00 = Rp 4,416.00
- Kepala tukang 0.006 Oh x Rp 82,800.00 = Rp 496.80
- Mandor 0.0018 Oh x Rp 82,800.00 = Rp 149.04
Jumlah (II) = Rp 7,214.64
Jumlah (I)+(II) = Rp 17,662.00
Overhead & Profit 10% = Rp 1,766.20
Jumlah per m¹ = Rp 19,428.20

11 memasang 1 m' pipa PVC tipe AW diameter 1 1/2"

Bahan
- Pipa PVC tipe AW dia 11/2" 1.200 M' x Rp 13,700.00 = Rp 16,440.00
- Perlengkapan 35% hrg pi x Rp 4,795.00 = Rp 1,678.25
Jumlah (I) = Rp 18,118.25
Tenaga
- Pekerja 0.036 Oh x Rp 59,800.00 = Rp 2,152.80
- Tukang batu 0.060 Oh x Rp 73,600.00 = Rp 4,416.00
- Kepala tukang 0.006 Oh x Rp 82,800.00 = Rp 496.80
- Mandor 0.0018 Oh x Rp 82,800.00 = Rp 149.04
Jumlah (II) = Rp 7,214.64
Jumlah (I)+(II) = Rp 25,333.00
Overhead & Profit 10% = Rp 2,533.30
Jumlah per m¹ = Rp 27,866.30
12 memasang 1 m' pipa PVC tipe AW diameter 2"
Bahan
- Pipa PVC tipe AW dia 2" 1.200 M' x Rp 19,600.00 = Rp 23,520.00
- Perlengkapan 35% hrg pi x Rp 6,860.00 = Rp 2,401.00
Jumlah (I) = Rp 25,921.00
Tenaga
- Pekerja 0.054 Oh x Rp 59,800.00 = Rp 3,229.20
- Tukang batu 0.090 Oh x Rp 73,600.00 = Rp 6,624.00
- Kepala tukang 0.009 Oh x Rp 82,800.00 = Rp 745.20
- Mandor 0.0027 Oh x Rp 82,800.00 = Rp 223.56
Jumlah (II) = Rp 10,821.96
Jumlah (I)+(II) = Rp 36,743.00
Overhead & Profit 10% = Rp 3,674.30
Jumlah per m¹ = Rp 40,417.30

13 memasang 1 m' pipa PVC tipe AW diameter 3"

Bahan
- Pipa PVC tipe AW dia 3" 1.200 M' x Rp 38,300.00 = Rp 45,960.00
- Perlengkapan 35% hrg pi x Rp 13,405.00 = Rp 4,691.75
Jumlah (I) = Rp 50,651.75
Tenaga
- Pekerja 0.081 Oh x Rp 59,800.00 = Rp 4,843.80
- Tukang batu 0.135 Oh x Rp 73,600.00 = Rp 9,936.00
- Kepala tukang 0.0135 Oh x Rp 82,800.00 = Rp 1,117.80
- Mandor 0.0041 Oh x Rp 82,800.00 = Rp 339.48
Jumlah (II) = Rp 16,237.08
Jumlah (I)+(II) = Rp 66,889.00
Overhead & Profit 10% = Rp 6,688.90
Jumlah per m¹ = Rp 73,577.90

14 memasang 1 m' pipa PVC tipe AW diameter 4"

Bahan
- Pipa PVC tipe AW dia 4" 1.200 M' x Rp 54,300.00 = Rp 65,160.00
- Perlengkapan 35% hrg pi x Rp 19,005.00 = Rp 6,651.75
Jumlah (I) = Rp 71,811.75
Tenaga
- Pekerja 0.081 Oh x Rp 59,800.00 = Rp 4,843.80
- Tukang batu 0.135 Oh x Rp 73,600.00 = Rp 9,936.00
- Kepala tukang 0.0135 Oh x Rp 82,800.00 = Rp 1,117.80
- Mandor 0.0041 Oh x Rp 82,800.00 = Rp 339.48
Jumlah (II) = Rp 16,237.08
Jumlah (I)+(II) = Rp 88,049.00
Overhead & Profit 10% = Rp 8,804.90
Jumlah per m¹ = Rp 96,853.90
 15 memasang 1 buah kran air diameter 3/4" atau 1/2"
Bahan
- Kran air 1.000 Bh x Rp 33,800.00 = Rp 33,800.00
- Seal tape 0.025 Bh x Rp 171.96 = Rp 4.30
Jumlah (I) = Rp 33,804.30
Tenaga
- Pekerja 0.010 Oh x Rp 59,800.00 = Rp 598.00
- Tukang batu 0.100 Oh x Rp 73,600.00 = Rp 7,360.00
- Kepala tukang 0.010 Oh x Rp 82,800.00 = Rp 828.00
- Mandor 0.005 Oh x Rp 82,800.00 = Rp 414.00
Jumlah (II) = Rp 9,200.00
Jumlah (I)+(II) = Rp 43,004.00
Overhead & Profit 10% = Rp 4,300.40
Jumlah per buah = Rp 47,304.40

16 memasang 1 buah floor drain stainless

Bahan
- Floor drain stainless 1.000 Bh x Rp 69,000.00 = Rp 69,000.00
Jumlah (I) = Rp 69,000.00
Tenaga
- Pekerja 0.010 Oh x Rp 59,800.00 = Rp 598.00
- Tukang batu 0.100 Oh x Rp 73,600.00 = Rp 7,360.00
- Kepala tukang 0.010 Oh x Rp 82,800.00 = Rp 828.00
- Mandor 0.005 Oh x Rp 82,800.00 = Rp 414.00
Jumlah (II) = Rp 9,200.00
Jumlah (I)+(II) = Rp 78,200.00
Overhead & Profit 10% = Rp 7,820.00
Jumlah per buah = Rp 86,020.00

VIII. Analisa biaya konstruksi pekerjaan besi dan aluminium (SNI 03-7393-2008)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 Mengerjakan 1 Kg besi profil
Bahan
- Besi profil 1.150 Kg x Rp 7,800.00 = Rp 8,970.00
Jumlah (I) = Rp 8,970.00
Tenaga
- Pekerja 0.060 Oh x Rp 59,800.00 = Rp 3,588.00
- Tukang las 0.060 Oh x Rp 78,200.00 = Rp 4,692.00
- Kepala tukang 0.006 Oh x Rp 82,800.00 = Rp 496.80
- Mandor 0.003 Oh x Rp 82,800.00 = Rp 248.40
Jumlah (II) = Rp 9,025.20
Jumlah (I)+(II) = Rp 17,995.20
Overhead & Profit 10% = Rp 1,799.52
Jumlah per kg = Rp 19,794.72
2 Mengerjakan 1 kg rangka kuda-kuda IWF
Bahan
- Besi baja IWF 1.150 kg x Rp 7,800.00 = Rp 8,970.00
Jumlah (I) = Rp 8,970.00
Tenaga
- Pekerja 0.060 Oh x Rp 59,800.00 = Rp 3,588.00
- Tukang las 0.060 Oh x Rp 78,200.00 = Rp 4,692.00
- Kepala tukang 0.006 Oh x Rp 82,800.00 = Rp 496.80
- Mandor 0.003 Oh x Rp 82,800.00 = Rp 248.40
Jumlah (II) = Rp 9,025.20
Jumlah (I)+(II) = Rp 17,995.00
Overhead & Profit 10% = Rp 1,799.50
Jumlah per m² = Rp 19,794.50

3 Mengerjakan 100 kg pekerjaan perakitan

Bahan
- Solar industri 1.000 lt x Rp 11,900.00 = Rp 11,900.00
- Minyak pelumas 0.100 lt x Rp 23,900.00 = Rp 2,390.00
Jumlah (I) = Rp 14,290.00
Tenaga
- Pekerja 0.100 Oh x Rp 59,800.00 = Rp 5,980.00
- Tukang besi 0.100 Oh x Rp 78,200.00 = Rp 7,820.00
- Kepala tukang 0.001 Oh x Rp 82,800.00 = Rp 82.80
- Mandor 0.005 Oh x Rp 82,800.00 = Rp 414.00
Jumlah (II) = Rp 14,296.80
Alat
- Sewa alat las 0.800 jam x Rp 23,000.00 = Rp 18,400.00
Jumlah (III) = Rp 18,400.00
Jumlah (I)+(II)+(III) = Rp 46,986.80
Overhead & Profit 10% = Rp 4,698.68
Jumlah per 100 kg = Rp 51,685.48
Jumlah per 1 kg = Rp 516.85

4 Membuat 1 m² pasang pintu besi plat baja tebal 2 mm rangkap, rangka baja siku
Bahan
- Besi siku L 30.30.3 15.000 kg x Rp 6,700.00 = Rp 100,500.00
- Plat baja 32.800 kg x Rp 13,100.00 = Rp 429,680.00
- Kawat las 0.050 kg x Rp 66,700.00 = Rp 3,335.00
Jumlah (I) = Rp 533,515.00
Tenaga
- Pekerja 1.050 Oh x Rp 59,800.00 = Rp 62,790.00
- Tukang besi 1.050 Oh x Rp 78,200.00 = Rp 82,110.00
- Kepala tukang 0.105 Oh x Rp 82,800.00 = Rp 8,694.00
- Mandor 0.052 Oh x Rp 82,800.00 = Rp 4,305.60
Jumlah (II) = Rp 157,899.60
Jumlah (I)+(II) = Rp 691,414.60
Overhead & Profit 10% = Rp 69,141.46
Jumlah per m² = Rp 760,556.06
5 Mengerjakan 1 cm pengelasan dengan las listrik
Bahan
- Kawat las 0.040 kg x Rp 66,700.00 = Rp 2,668.00
- Solar industri 0.030 lt x Rp 11,900.00 = Rp 357.00
- Minyak pelumas 0.004 lt x Rp 23,900.00 = Rp 95.60
Jumlah (I) = Rp 3,120.60
Tenaga
- Pekerja 0.004 Oh x Rp 59,800.00 = Rp 239.20
- Tukang besi 0.002 Oh x Rp 78,200.00 = Rp 156.40
- Kepala tukang 0.000 Oh x Rp 82,800.00 = Rp 16.56
- Mandor 0.000 Oh x Rp 82,800.00 = Rp 16.56
Jumlah (II) = Rp 428.72
Alat
- Sewa alat las 0.017 jam x Rp 23,000.00 = Rp 391.00
Jumlah (III) = Rp 391.00
Jumlah (I)+(II)+(III) = Rp 3,940.32
Overhead & Profit 10% = Rp 394.03
Jumlah per 1 cm = Rp 4,334.35

6 Memasang 1 m² pasang terali besi strip (2x3) mm

Bahan
- Besi strip 2 x 3 (untuk terali besi) 6.177 M' x Rp 11,800.00 = Rp 72,888.60
- Pengelasan 27.080 CM x Rp 4,334.35 = Rp 117,374.25
Jumlah (I) = Rp 72,888.60
Tenaga
- Pekerja 1.670 Oh x Rp 59,800.00 = Rp 99,866.00
- Tukang besi 1.670 Oh x Rp 78,200.00 = Rp 130,594.00
- Kepala tukang 0.167 Oh x Rp 82,800.00 = Rp 13,827.60
- Mandor 0.083 Oh x Rp 82,800.00 = Rp 6,872.40
Jumlah (II) = Rp 251,160.00
Jumlah (I)+(II) = Rp 324,049.00
Overhead & Profit 10% = Rp 32,404.90
Jumlah per 1 cm = Rp 356,453.90

7 Mengerjakan 1m2 ornamen krawangan besi strip 40x4mm

Bahan
- Besi profil 17.940 Kg x Rp 9,500.00 = Rp 170,430.00
besi STRIP 3 mm
- besi siku 40.40.4 8.280 kg x Rp 9,500.00 = Rp 78,660.00
- pengecatan 1.500 m2 x Rp 48,194.30 = Rp 72,291.45
pengelasan 1.000 ls x Rp 100,000.00 = Rp 100,000.00
Jumlah = Rp 421,381.45
Overhead & Profit 10% = Rp 42,138.15
per 1 cm = Rp 463,519.60
IX. Analisa biaya konstruksi pekerjaan penutup lantai dan dinding (SNI 03-7395-2008)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1 Memasang 1 m lantai keramik ukuran (30 x 30) cm
²

Bahan
- Keramik 30 x 30 cm 11.870 Bh x Rp 4,900.00 = Rp 58,163.00
- Semen portland 10.000 Kg x Rp 1,100.00 = Rp 11,000.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
- Semen warna 1.500 Kg x Rp 7,600.00 = Rp 11,400.00
Jumlah (I) = Rp 91,223.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00= Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00= Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00= Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00= Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 164,640.00
Overhead & Profit 10% = Rp 16,464.00
Jumlah per m² = Rp 181,104.00

2 Memasang 1 m² lantai keramik ukuran (20 x 20) cm

Bahan
- Keramik 20 x 20 cm 26.500 Bh x Rp 2,000.00 = Rp 53,000.00
- Semen portland 10.400 Kg x Rp 1,100.00 = Rp 11,440.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
- Semen warna 1.620 Kg x Rp 7,600.00 = Rp 12,312.00
Jumlah (I) = Rp 87,412.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00= Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00= Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00= Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00= Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 160,829.00
Overhead & Profit 10% = Rp 16,082.90
Jumlah per m² = Rp 176,911.90

3 Memasang 1 m² dinding keramik ukuran (20 x 25) cm

Bahan
- Keramik 20 x 25 cm 21.200 Bh x Rp 1,800.00 = Rp 38,160.00
- Semen portland 9.300 Kg x Rp 1,100.00 = Rp 10,230.00
- Pasir pasang (muntilan) 0.018 M3 x Rp 236,900.00 = Rp 4,264.20
- Semen warna 1.940 Kg x Rp 7,600.00 = Rp 14,744.00
Jumlah (I) = Rp 67,398.20
Tenaga
- Pekerja 0.900 Oh x Rp 59,800.00= Rp 53,820.00
- Tukang batu 0.450 Oh x Rp 73,600.00= Rp 33,120.00
- Kepala tukang 0.045 Oh x Rp 82,800.00= Rp 3,726.00
- Mandor 0.045 Oh x Rp 82,800.00= Rp 3,726.00
Jumlah (II) = Rp 94,392.00
Jumlah (I)+(II) = Rp 161,790.00
Overhead & Profit 10% = Rp 16,179.00
Jumlah per m² = Rp 177,969.00
4 Memasang 1 m² lantai ubin granit 40x40
Bahan
- Ubin granit 40x40 6.630 bh x Rp 29,400.00 = Rp 194,922.00
- Semen portland 9.800 Kg x Rp 1,100.00 = Rp 10,780.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
- Semen warna 1.300 Kg x Rp 7,600.00 = Rp 9,880.00
Jumlah (I) = Rp 226,242.50
Tenaga
- Pekerja 0.250 Oh x Rp 59,800.00 = Rp 14,950.00
- Tukang batu 0.125 Oh x Rp 73,600.00 = Rp 9,200.00
- Kepala tukang 0.013 Oh x Rp 82,800.00 = Rp 1,076.40
- Mandor 0.013 Oh x Rp 82,800.00 = Rp 1,076.40
Jumlah (II) = Rp 26,302.80
Jumlah (I)+(II) = Rp 252,545.00
Overhead & Profit 10% = Rp 25,254.50
Jumlah per m² = Rp 277,799.50

5 Memasang 1 m² lantai ubin granit 60x60

Bahan
- Ubin granit 60x60 3.056 bh x Rp 74,500.00 = Rp 227,638.89
- Semen portland 9.800 Kg x Rp 1,100.00 = Rp 10,780.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
- Semen warna 1.300 Kg x Rp 7,600.00 = Rp 9,880.00
Jumlah (I) = Rp 258,959.39
Tenaga
- Pekerja 0.250 Oh x Rp 59,800.00 = Rp 14,950.00
- Tukang batu 0.125 Oh x Rp 73,600.00 = Rp 9,200.00
- Kepala tukang 0.013 Oh x Rp 82,800.00 = Rp 1,076.40
- Mandor 0.013 Oh x Rp 82,800.00 = Rp 1,076.40
Jumlah (II) = Rp 26,302.80
Jumlah (I)+(II) = Rp 285,262.00
Overhead & Profit 10% = Rp 28,526.20
Jumlah per m² = Rp 313,788.20

6 Memasang 1 m² dinding batu paras

Bahan
- Batu paras 1.100 M2 x Rp 78,700.00 = Rp 86,570.00
- Semen portland 11.750 Kg x Rp 1,100.00 = Rp 12,925.00
- Pasir pasang (muntilan) 0.035 M3 x Rp 236,900.00 = Rp 8,291.50
Jumlah (I) = Rp 107,786.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00 = Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00 = Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 181,203.00
Overhead & Profit 10% = Rp 18,120.30
Jumlah per m² = Rp 199,323.30
7 Memasang 1 m² dinding batu tempel hitam
Bahan
- Batu tempel hitam 1.100 M2 x Rp 87,400.00 = Rp 96,140.00
- Semen portland 11.750 Kg x Rp 1,100.00 = Rp 12,925.00
- Pasir pasang (muntilan) 0.035 M3 x Rp 236,900.00 = Rp 8,291.50
Jumlah (I) = Rp 117,356.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00= Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00= Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00= Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00= Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 190,773.00
Overhead & Profit 10% = Rp 19,077.30
Jumlah per m² = Rp 209,850.30

8 Memasang 1 m² batu sikat warna

Bahan
- Batu sikat 30.000 Kg x Rp 3,900.00 = Rp 117,000.00
- Semen portland 15.000 Kg x Rp 1,100.00 = Rp 16,500.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
Jumlah (I) = Rp 144,160.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00 = Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00 = Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 217,577.00
Overhead & Profit 10% = Rp 21,757.70
Jumlah per m² = Rp 239,334.70

9 Memasang 1 m² batu lempeng

Bahan
- Batu Lempeng 1.000 m2 x Rp 87,400.00 = Rp 87,400.00
- Semen portland 15.000 Kg x Rp 1,100.00 = Rp 16,500.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
Jumlah (I) = Rp 114,560.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00= Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00= Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00= Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00= Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 187,977.00
Overhead & Profit 10% = Rp 18,797.70
Jumlah per m² = Rp 206,774.70
10 Memasang 1 m² batu blondos 3-5cm
Bahan
- Batu blondos 1.100 karun x Rp 23,000.00 = Rp 25,300.00
- Semen portland 11.750 Kg x Rp 1,100.00 = Rp 12,925.00
- Pasir pasang (muntilan) 0.035 M3 x Rp 236,900.00 = Rp 8,291.50
Jumlah (I) = Rp 46,516.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00 = Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00 = Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 119,933.00
Overhead & Profit 10% = Rp 11,993.30
Jumlah per m² = Rp 131,926.30

11 Memasang lantai 1 m² batu andesit bakar

Bahan
- Batu andesit bakar 1.100 m2 x Rp 151,800.00 = Rp 166,980.00
- Semen portland 11.750 Kg x Rp 1,100.00 = Rp 12,925.00
- Pasir pasang (muntilan) 0.035 M 3
x Rp 236,900.00 = Rp 8,291.50
Jumlah (I) = Rp 188,196.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00 = Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00 = Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 261,613.00
Overhead & Profit 10% = Rp 26,161.30
Jumlah per m² = Rp 287,774.30

12 Memasang dinding 1 m² batu andesit non bakar

Bahan
- Batu andesit non bakar 1.100 m2 x Rp 142,600.00 = Rp 156,860.00
- Semen portland 8.190 Kg x Rp 1,100.00 = Rp 9,009.00
- Pasir pasang (muntilan) 0.045 M 3
x Rp 236,900.00 = Rp 10,660.50
Jumlah (I) = Rp 176,529.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00 = Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00 = Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00 = Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 249,946.00
Overhead & Profit 10% = Rp 24,994.60
Jumlah per m² = Rp 274,940.60
13 Memasang 1 m² batu granit alam
Bahan
- Batu Granit alam Java ulimate black 1.100 m2 x Rp 354,200.00 = Rp 389,620.00
- Semen portland 15.000 Kg x Rp 1,100.00 = Rp 16,500.00
- Pasir pasang (muntilan) 0.035 M3 x Rp 236,900.00 = Rp 8,291.50
Jumlah (I) = Rp 414,411.50
Tenaga
- Pekerja 0.930 Oh x Rp 59,800.00= Rp 55,614.00
- Tukang batu 0.525 Oh x Rp 73,600.00= Rp 38,640.00
- Kepala tukang 0.053 Oh x Rp 82,800.00= Rp 4,347.00
- Mandor 0.045 Oh x Rp 82,800.00= Rp 3,726.00
Jumlah (II) = Rp 102,327.00
Jumlah (I)+(II) = Rp 516,739.00
Overhead & Profit 10% = Rp 51,673.90
Jumlah per m² = Rp 568,412.90

14 Memasang lantai 1 m² braile block 30x30 cm

Bahan
- Braile block 30x30 1.100 m2 x Rp 282,300.00 = Rp 310,530.00
- Semen portland 8.190 Kg x Rp 1,100.00 = Rp 9,009.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
Jumlah (I) = Rp 330,199.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00= Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00= Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00= Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00= Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 403,616.00
Overhead & Profit 10% = Rp 40,361.60
Jumlah per m² = Rp 443,977.60

15 Memasang 1 m² batu candi

Bahan
- Batu candi 20x20 1.100 m2 x Rp 119,600.00 = Rp 131,560.00
- Semen portland 8.190 Kg x Rp 1,100.00 = Rp 9,009.00
- Pasir pasang (muntilan) 0.045 M3 x Rp 236,900.00 = Rp 10,660.50
Jumlah (I) = Rp 151,229.50
Tenaga
- Pekerja 0.700 Oh x Rp 59,800.00= Rp 41,860.00
- Tukang batu 0.350 Oh x Rp 73,600.00= Rp 25,760.00
- Kepala tukang 0.035 Oh x Rp 82,800.00= Rp 2,898.00
- Mandor 0.035 Oh x Rp 82,800.00= Rp 2,898.00
Jumlah (II) = Rp 73,416.00
Jumlah (I)+(II) = Rp 224,646.00
Overhead & Profit 10% = Rp 22,464.60
Jumlah per m² = Rp 247,110.60
16 Memasang 1m2 floor harderner
Bahan
- Floor harderner 5.000 kg x Rp 18,900.00 = Rp 94,500.00
- Alat bantu 0.200 unit x Rp 46,000.00 = Rp 9,200.00
Jumlah (I) = Rp 103,700.00
Tenaga
- Pekerja 0.120 Oh x Rp 59,800.00= Rp 7,176.00
- Tukang batu 0.120 Oh x Rp 73,600.00= Rp 8,832.00
- Kepala tukang 0.012 Oh x Rp 82,800.00= Rp 993.60
- Mandor 0.006 Oh x Rp 82,800.00= Rp 496.80
Jumlah (II) = Rp 17,498.40
Jumlah (I)+(II) = Rp 121,198.00
Overhead & Profit 10% = Rp 12,119.80
Jumlah per m² = Rp 133,317.80

18 Memasang 1m2 Paving Block t = 6 cm, K-300 warna

Bahan
- Paving 6 cm, ukuran 24x24 cm. K-300, w 1.000 m2 x Rp 109,700.00 = Rp 109,700.00
- Pasir pasang (muntilan) 0.072 m3 x Rp 236,900.00 = Rp 17,056.80
- Alat bantu 0.025 unit x Rp 50,000.00 = Rp 1,250.00
Jumlah (I) = Rp 128,006.80
Tenaga
- Pekerja 0.240 Oh x Rp 59,800.00 = Rp 14,352.00
- Tukang batu 0.080 Oh x Rp 73,600.00 = Rp 5,888.00
- Mandor 0.040 Oh x Rp 82,800.00 = Rp 3,312.00
Jumlah (II) = Rp 23,552.00
Jumlah (I)+(II) = Rp 151,559.00
Overhead & Profit 10% = Rp 15,155.90
Jumlah per m² = Rp 166,714.90

19 Memasang 1m2 Paving Block t = 6 cm, K-300 Abu-abu

Bahan
- Paving 6 cm, ukuran 24x24 cm. K-300, ab 1.000 m2 x Rp 77,500.00 = Rp 77,500.00
- Pasir pasang (muntilan) 0.072 m3 x Rp 236,900.00 = Rp 17,056.80
- Alat bantu 0.025 unit x Rp 50,000.00 = Rp 1,250.00
Jumlah (I) = Rp 95,806.80
Tenaga
- Pekerja 0.240 Oh x Rp 59,800.00 = Rp 14,352.00
- Tukang batu 0.080 Oh x Rp 73,600.00 = Rp 5,888.00
- Mandor 0.040 Oh x Rp 82,800.00 = Rp 3,312.00
Jumlah (II) = Rp 23,552.00
Jumlah (I)+(II) = Rp 119,359.00
Overhead & Profit 10% = Rp 11,935.90
Jumlah per m² = Rp 131,294.90

20 Memasang 1m2 Grass Block t = 6 cm, K-300

Bahan
- Grass Block t = 6 cm, K-300 1.000 m2 x Rp 129,400.00 = Rp 129,400.00
- Pasir pasang (muntilan) 0.072 m3 x Rp 236,900.00 = Rp 17,056.80
- Alat bantu 0.025 unit x Rp 50,000.00 = Rp 1,250.00
Jumlah (I) = Rp 147,706.80
Tenaga
- Pekerja 0.240 Oh x Rp 59,800.00 = Rp 14,352.00
- Tukang batu 0.080 Oh x Rp 73,600.00 = Rp 5,888.00
- Mandor 0.040 Oh x Rp 82,800.00 = Rp 3,312.00
Jumlah (II) = Rp 23,552.00
 Jumlah (I)+(II) = Rp 171,259.00
Overhead & Profit 10% = Rp 17,125.90
Jumlah per m² = Rp 188,384.90

X. Analisa biaya konstruksi pekerjaan pengecetan (kumpulan ABK,BSN)

Kode Uraian pekerjaan Koefisien Sat Harga bahan Jumlah

1a 1 m2 Pelaburan bidang batu alam dengan coating

Bahan
Cat Coating 0.150 Ltr x Rp 50,600.00 = Rp 7,590.00
Ampelas 0.100 Lbr x Rp 3,200.00 = Rp 320.00
Jumlah (I) = Rp 7,910.00

Tenaga
Pekerja 0.160 Oh xRp 59,800.00= Rp 9,568.00
Tukang cat 0.160 Oh xRp 78,200.00= Rp 12,512.00
Kepala tukang 0.0160 Oh xRp 82,800.00= Rp 1,324.80
Mandor 0.0030 Oh xRp 82,800.00= Rp 248.40
Jumlah (II) = Rp 23,653.20
Jumlah (I)+(II) = Rp 31,563.00
Overhead & Profit 10% = Rp 3,156.30
Jumlah per m² = Rp 34,719.30

1 1 m2 pengecatan tembok baru interior (1 lapis plamir, 1 lapis cat dasar,

2 lapis cat penutup) dengan cat mutu baik
Bahan
Plamir tembok 0.100 Kg x Rp 36,800.00 = Rp 3,680.00
Cat dasar interior (cat tembok) 0.100 Kg x Rp 22,900.00 = Rp 2,290.00
Cat penutup interior (cat tembok) 0.260 Kg x Rp 34,000.00 = Rp 8,840.00
Jumlah (I) = Rp 14,810.00
Tenaga
Pekerja 0.020 Oh x Rp 59,800.00 = Rp 1,196.00
Tukang cat 0.063 Oh x Rp 78,200.00 = Rp 4,926.60
Kepala tukang 0.0063 Oh x Rp 82,800.00 = Rp 521.64
Mandor 0.0025 Oh x Rp 82,800.00 = Rp 207.00
Jumlah (II) = Rp 6,851.24
Jumlah (I)+(II) = Rp 21,661.00
Overhead & Profit 10% = Rp 2,166.10
Jumlah per m² = Rp 23,827.10

2 1 m2 pengecatan permukaan baja dengan meni besi

Bahan
Meni besi 0.100 Kg x Rp 19,600.00 = Rp 1,960.00
Kuas 3" 0.010 Bh x Rp 6,900.00 = Rp 69.00
Jumlah (I) = Rp 2,029.00
Tenaga
Pekerja 0.020 Oh x Rp 59,800.00 = Rp 1,196.00
Tukang cat 0.200 Oh x Rp 78,200.00 = Rp 15,640.00
Kepala tukang 0.0200 Oh x Rp 82,800.00 = Rp 1,656.00
Mandor 0.0100 Oh x Rp 82,800.00 = Rp 828.00
Jumlah (II) = Rp 19,320.00
Jumlah (I)+(II) = Rp 21,349.00
Overhead & Profit 10% = Rp 2,134.90
Jumlah per m² = Rp 23,483.90
3 1 m2 pengecatan tembok baru eksterior (1 lapis plamir, 1 lapis cat dasar,
2 lapis cat penutup) dengan cat mutu baik
Bahan
Cat dasar eksterior (cat tembok) 0.100 Kg x Rp 36,800.00 = Rp 3,680.00
Cat penutup eksterior (cat tembok) 0.260 Kg x Rp 55,200.00 = Rp 14,352.00
Jumlah (I) = Rp 18,032.00
Tenaga
Pekerja 0.020 Oh x Rp 59,800.00 = Rp 1,196.00
Tukang cat 0.063 Oh x Rp 78,200.00 = Rp 4,926.60
Kepala tukang 0.0063 Oh x Rp 82,800.00 = Rp 521.64
Mandor 0.0030 Oh x Rp 82,800.00 = Rp 248.40
Jumlah (II) = Rp 6,892.64
Jumlah (I)+(II) = Rp 24,925.00
Overhead & Profit 10% = Rp 2,492.50
Jumlah per m² = Rp 27,417.50

4 1 m2 Pengecatan besi
Bahan
Cat dasar (cat besi) 0.170 Kg x Rp 46,000.00 = Rp 7,820.00
Cat antara (cat besi) 0.170 Kg x Rp 38,000.00 = Rp 6,460.00
Cat penutup (cat besi) 0.350 Kg x Rp 43,700.00 = Rp 15,295.00
Kuas 3" 0.010 buah x Rp 6,900.00 = Rp 69.00
Pengencer cat kayu/besi 0.030 kg x Rp 18,400.00 = Rp 552.00
Ampelas 0.200 lemba x Rp 3,200.00 = Rp 640.00
Jumlah (I) = Rp 30,836.00

Tenaga
Pekerja 0.070 Oh x Rp 59,800.00 = Rp 4,186.00
Tukang cat 0.105 Oh x Rp 78,200.00 = Rp 8,211.00
Kepala tukang 0.004 Oh x Rp 82,800.00 = Rp 331.20
Mandor 0.003 Oh x Rp 82,800.00 = Rp 248.40
Jumlah (II) = Rp 12,976.60
Jumlah (I)+(II) = Rp 43,813.00
Overhead & Profit 10% = Rp 4,381.30
Jumlah per m² = Rp 48,194.30
5 1 m2 Pengecatan Thermoplastik, t = 2 mm
Bahan
Cat Thermoplastic 2.600 Kg x Rp 35,000.00 = Rp 91,000.00
Thinner 1.400 ltr x Rp 20,200.00 = Rp 28,280.00
Glass Beads 0.450 Kg x Rp 11,500.00 = Rp 5,175.00
Jumlah (I) = Rp 124,455.00
Tenaga
Pekerja 0.086 Oh x Rp 59,800.00 = Rp 5,124.86
Tukang cat 0.032 Oh x Rp 78,200.00 = Rp 2,510.22
Mandor 0.011 Oh x Rp 82,800.00 = Rp 885.96
Jumlah (II) = Rp 8,521.04
Peralatan
Compressor 4000-6500 ℓ\m 0.075 Jam x Rp 185,900.00 = Rp 13,942.50
Flat bed truck 3-4 m³ 0.075 Jam x Rp 497,400.00 = Rp 37,305.00
Road Marking Machine 0.050 Jam x Rp 92,000.00 = Rp 4,600.00
Jumlah (II) = Rp 55,847.50
Jumlah (I)+(II)+(III) = Rp 188,824.00
Overhead & Profit 10% = Rp 18,882.40
Jumlah per m² = Rp 207,706.40

6 1 m2 Pengecatan Thermoplastik, t = 3 mm
Bahan
Cat Thermoplastic 3.900 Kg x Rp 35,000.00 = Rp 136,500.00
Thinner 2.100 ltr x Rp 20,200.00 = Rp 42,420.00
Glass Beads 0.450 Kg x Rp 11,500.00 = Rp 5,175.00
Jumlah (I) = Rp 184,095.00
Tenaga
Pekerja 0.086 Oh x Rp 59,800.00 = Rp 5,124.86
Tukang cat 0.032 Oh x Rp 78,200.00 = Rp 2,510.22
Mandor 0.011 Oh x Rp 82,800.00 = Rp 885.96
Jumlah (II) = Rp 8,521.04
Peralatan
Compressor 4000-6500 ℓ\m 0.075 Jam x Rp 185,900.00 = Rp 13,942.50
Flat bed truck 3-4 m³ 0.075 Jam x Rp 497,400.00 = Rp 37,305.00
Road Marking Machine 0.050 Jam x Rp 92,000.00 = Rp 4,600.00
Jumlah (II) = Rp 55,847.50
Jumlah (I)+(II)+(III) = Rp 248,464.00
Overhead & Profit 10% = Rp 24,846.40
Jumlah per m² = Rp 273,310.40
 7 1 m2 Pengecatan Kerb/Kansteen dengan cat besi
Bahan
Cat penutup (cat besi) 0.250 Kg x Rp 43,700.00 = Rp 10,925.00
Thinner 0.050 ltr x Rp 20,200.00 = Rp 1,010.00
Jumlah (I) = Rp 11,935.00
Tenaga
Pekerja 0.080 Oh x Rp 59,800.00 = Rp 4,784.00
Tukang cat 0.120 Oh x Rp 78,200.00 = Rp 9,384.00
Kepala tukang 0.012 Oh x Rp 82,800.00 = Rp 993.60
Mandor 0.001 Oh x Rp 82,800.00 = Rp 66.24
Jumlah (II) = Rp 15,227.84
Peralatan
Alat bantu 0.004 set x Rp 46,000.00 = Rp 184.00
Jumlah (II) = Rp 184.00
Jumlah (I)+(II)+(III) = Rp 27,347.00
Overhead & Profit 10% = Rp 2,734.70
Jumlah per m² = Rp 30,081.70

XI. Analisa biaya konstruksi pekerjaan Tanaman

Kode Uraian pekerjaan 2 Sat Harga bahan Jumlah

1 Penanaman pohon Flamboyan ( Ǿ 7-10 cm, h batang 1-2m)
I. Bahan
- Flamboyan ( Ǿ 7-10 cm, h batang 1-2 m) 1.000 btg x Rp 37,700.00 = Rp 37,700.00
- Pupuk Kompos 0.250 Kg x Rp 2,500.00 = Rp 625.00
- Tanah merah/hitam 0.343 m3 x Rp 138,000.00 = Rp 47,334.00
- Bambu Ø 10 cm panjang 600 cm 1.000 btg x Rp 10,400.00 = Rp 10,400.00
Jumlah (I) = Rp 96,059.00
II. Tenaga
- Pekerja 0.025 Oh x Rp 59,800.00 = Rp 1,495.00
- Mandor 0.003 Oh x Rp 82,800.00 = Rp 207.00
Jumlah (II) = Rp 1,702.00
III. Sub Pekerjaan
- Galian tanah 70x70x70cm 0.343 m3 x Rp 46,920.00 = Rp 16,093.56
Jumlah (III) = Rp 16,093.56
Jumlah (I)+(II)+(III) = Rp 113,855.00
Overhead & Profit 10% = Rp 11,385.50
Jumlah per pohon = Rp 125,240.50
2 Penanaman Kamboja Jepang ( Ǿ 7-10 cm, h batang 1-2m)
I. Bahan
- Pohon Kamboja Jepang ( Ǿ 7-10 cm, h ba 1.000 btg x Rp 28,500.00 = Rp 28,500.00
- Pupuk Kompos 0.250 Kg x Rp 2,500.00 = Rp 625.00
- Tanah merah/hitam 0.343 m3 x Rp 138,000.00 = Rp 47,334.00
- Bambu Ø 10 cm panjang 600 cm 1.000 btg x Rp 10,400.00 = Rp 10,400.00
Jumlah (I) = Rp 86,859.00
II. Tenaga
- Pekerja 0.025 Oh x Rp 59,800.00 = Rp 1,495.00
- Mandor 0.003 Oh x Rp 82,800.00 = Rp 207.00
Jumlah (II) = Rp 1,702.00
III. Sub Pekerjaan
- Galian tanah 70x70x70cm 0.343 m3 x Rp 46,920.00 = Rp 16,093.56
Jumlah (III) = Rp 16,093.56
Jumlah (I)+(II)+(III) = Rp 104,655.00
Overhead & Profit 10% = Rp 10,465.50
Jumlah per pohon = Rp 115,120.50

3 Penanaman Hujan Mas ( Ǿ 7-10 cm, h batang 1-2m)

I. Bahan
- Pohon Hujan Mas ( Ǿ 7-10 cm, h batang 1.000 btg x Rp 55,200.00 = Rp 55,200.00
- Pupuk Kompos 0.250 Kg x Rp 2,500.00 = Rp 625.00
- Tanah merah/hitam 0.343 m3 x Rp 138,000.00 = Rp 47,334.00
- Bambu Ø 10 cm panjang 600 cm 1.000 btg x Rp 10,400.00 = Rp 10,400.00
Jumlah (I) = Rp 113,559.00
II. Tenaga
- Pekerja 0.025 Oh x Rp 59,800.00 = Rp 1,495.00
- Mandor 0.003 Oh x Rp 82,800.00 = Rp 207.00
Jumlah (II) = Rp 1,702.00
III. Sub Pekerjaan
- Galian tanah 70x70x70cm 0.343 m3 x Rp 46,920.00 = Rp 16,093.56
Jumlah (III) = Rp 16,093.56
Jumlah (I)+(II)+(III) = Rp 131,355.00
Overhead & Profit 10% = Rp 13,135.50
Jumlah per pohon = Rp 144,490.50

4 Penanaman pohon Trembesi ( Ǿ 7-10 cm, h batang 1-2m)

I. Bahan
- Pohon Trembesi ( Ǿ 7-10 cm, h batang 1- 1.000 btg x Rp 184,000.00 = Rp 184,000.00
- Pupuk Kompos 0.250 Kg x Rp 2,500.00 = Rp 625.00
- Tanah merah/hitam 0.343 m3 x Rp 138,000.00 = Rp 47,334.00
- Bambu Ø 10 cm panjang 600 cm 1.000 btg x Rp 10,400.00 = Rp 10,400.00
Jumlah (I) = Rp 242,359.00
II. Tenaga
- Pekerja 0.025 Oh x Rp 59,800.00 = Rp 1,495.00
- Mandor 0.003 Oh x Rp 82,800.00 = Rp 207.00
Jumlah (II) = Rp 1,702.00
III. Sub Pekerjaan
- Galian tanah 70x70x70cm 0.343 m3 x Rp 46,920.00 = Rp 16,093.56
Jumlah (III) = Rp 16,093.56
Jumlah (I)+(II)+(III) = Rp 260,155.00
Overhead & Profit 10% = Rp 26,015.50
Jumlah per pohon = Rp 286,170.50
5 Penanaman Rombusa Mini ( h batang 50 cm)
Bahan
- Tanaman Rombusa Mini (h batang 50 c 1.000 btg x Rp 9,200.00 = Rp 9,200.00
- Pupuk Kompos 0.150 Kg x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 9,575.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 9,999.00
Overhead & Profit 10% = Rp 999.90
Jumlah per pohon = Rp 10,998.90

6 Penanaman Ketapang Kencana ( Ǿ7-10 cm h batang 1-2 m)

I. Bahan
- Pohon Ketapang Kencana ( Ǿ 7-10 cm, h 1.000 btg x Rp 253,000.00 = Rp 253,000.00
- Pupuk Kompos 0.250 Kg x Rp 2,500.00 = Rp 625.00
- Tanah merah/hitam 0.343 m3 x Rp 138,000.00 = Rp 47,334.00
- Bambu Ø 10 cm panjang 600 cm 1.000 btg x Rp 10,400.00 = Rp 10,400.00
Jumlah (I) = Rp 300,959.00
II. Tenaga
- Pekerja 0.025 Oh x Rp 59,800.00 = Rp 1,495.00
- Mandor 0.003 Oh x Rp 82,800.00 = Rp 207.00
Jumlah (II) = Rp 1,702.00
III. Sub Pekerjaan
- Galian tanah 70x70x70cm 0.343 m3 x Rp 46,920.00 = Rp 16,093.56
Jumlah (III) = Rp 16,093.56
Jumlah (I)+(II)+(III) = Rp 318,755.00
Overhead & Profit 10% = Rp 31,875.50
Jumlah per pohon = Rp 350,630.50

7 Penanaman pohon Tabe buya putih ( Ǿ7-10 cm, h batang 1-2m)

I. Bahan
- Pohon Tabe buya putih ( Ǿ 7-10 cm, h ba 1.000 btg x Rp 184,000.00 = Rp 184,000.00
- Pupuk Kompos 0.250 Kg x Rp 2,500.00 = Rp 625.00
- Tanah merah/hitam 0.343 Kg x Rp 138,000.00 = Rp 47,334.00
- Bambu Ø 10 cm panjang 600 cm 1.000 btg x Rp 10,400.00 = Rp 10,400.00
Jumlah (I) = Rp 242,359.00
II. Tenaga
- Pekerja 0.025 Oh x Rp 59,800.00 = Rp 1,495.00
- Mandor 0.003 Oh x Rp 82,800.00 = Rp 207.00
Jumlah (II) = Rp 1,702.00
III. Sub Pekerjaan
- Galian tanah 70x70x70cm 0.343 m3 x Rp 46,920.00 = Rp 16,093.56
Jumlah (III) = Rp 16,093.56
Jumlah (I)+(II)+(III) = Rp 260,155.00
Overhead & Profit 10% = Rp 26,015.50
Jumlah per pohon = Rp 286,170.50
8 Penanaman semak Soka Merah ( h 50 cm)
Bahan
- Tanaman Soka merah ( h 50 cm) 1.000 poliba x Rp 9,200.00 = Rp 9,200.00
- Pupuk Kompos 0.150 m3 x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 9,200.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 9,624.00
Overhead & Profit 10% = Rp 962.40
Jumlah per polibag = Rp 10,586.40

9 Penanaman semak kombinasi Soka Merah-Kuning ( h 50 cm)

Bahan
- Tanaman Soka merah-kuning ( h 50 cm) 1.000 poliba x Rp 9,200.00 = Rp 9,200.00
- Pupuk Kompos 0.150 m3 x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 9,575.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 9,999.00
Overhead & Profit 10% = Rp 999.90
Jumlah per polibag = Rp 10,998.90

10 Penanaman Brokoli Kuning ( h 50 cm)

Bahan
- Tanaman Brokoli Kuning ( h 50 cm) 1.000 poliba x Rp 23,000.00 = Rp 23,000.00
- Pupuk Kompos 0.150 m3 x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 23,375.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 23,799.00
Overhead & Profit 10% = Rp 2,379.90
Jumlah per polibag = Rp 26,178.90

11 Penanaman Tanaman Melati Gambir ( h = 30 cm)

Bahan
- Tanaman Melati Gambir ( h = 30 cm) 1.000 poliba x Rp 59,800.00 = Rp 59,800.00
- Pupuk Kompos 0.150 m3 x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 60,175.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 60,599.00
Overhead & Profit 10% = Rp 6,059.90
Jumlah per polibag = Rp 66,658.90
12 Penanaman bunga rambat Alamanda
Bahan
- Bunga rambat alamanda 1.000 titik x Rp 13,800.00 = Rp 13,800.00
- Pupuk Kompos 0.150 m3 x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 14,175.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 14,599.00
Overhead & Profit 10% = Rp 1,459.90
Jumlah per titik = Rp 16,058.90

13 Penanaman ground cover Kacang Hias

Bahan
- Ground cover kacang hias 1.000 poliba x Rp 3,000.00 = Rp 3,000.00
- Pupuk Kompos 0.150 Kg x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 3,375.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 3,799.00
Overhead & Profit 10% = Rp 379.90
Jumlah per polibag = Rp 4,178.90

14 Penanaman ground cover Rumput Gajah Mini

Bahan
- Ground cover Rumput Gajah Mini 1.000 m2 x Rp 20,700.00 = Rp 20,700.00
- Pupuk Kompos 0.500 m3 x Rp 2,500.00 = Rp 1,250.00
Jumlah (I) = Rp 21,950.00
Tenaga
- Pekerja 0.0800 Oh x Rp 59,800.00 = Rp 4,784.00
- Mandor 0.0200 Oh x Rp 82,800.00 = Rp 1,656.00
Jumlah (II) = Rp 6,440.00
Jumlah (I)+(II) = Rp 28,390.00
Overhead & Profit 10% = Rp 2,839.00
Jumlah per m² = Rp 31,229.00

15 Penanaman ground cover Rumput Jepang

Bahan
- Ground cover Rumput Jepang 1.000 m2 x Rp 16,100.00 = Rp 16,100.00
- Pupuk Kompos 0.500 m3 x Rp 2,500.00 = Rp 1,250.00
Jumlah (I) = Rp 17,350.00
Tenaga
- Pekerja 0.0800 Oh x Rp 59,800.00 = Rp 4,784.00
- Mandor 0.0200 Oh x Rp 82,800.00 = Rp 1,656.00
Jumlah (II) = Rp 6,440.00
Jumlah (I)+(II) = Rp 23,790.00
Overhead & Profit 10% = Rp 2,379.00
Jumlah per m² = Rp 26,169.00
16 Penanaman rambat Jalaran Api
Bahan
- Tanaman rambat Jalaran Api 1.000 titik x Rp 69,000.00 = Rp 69,000.00
- Pupuk Kompos 0.150 m3 x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 69,375.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 69,799.00
Overhead & Profit 10% = Rp 6,979.90
Jumlah per titik = Rp 76,778.90

17 Penanaman Tanaman Teh-tehan (h = 40 cm)

Bahan
- Tanaman Teh-tehan (h = 40 cm) 1.000 titik x Rp 11,000.00 = Rp 11,000.00
- Pupuk Kompos 0.150 m3 x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 11,375.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 11,799.00
Overhead & Profit 10% = Rp 1,179.90
Jumlah per titik = Rp 12,978.90
18 Penanaman Tanaman Sambang Darah
Bahan
- Tanaman Sambang Darah (h = 40 cm) 1.000 titik x Rp 4,600.00 = Rp 4,600.00
- Pupuk Kompos 0.150 Kg x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 4,975.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 5,399.00
Overhead & Profit 10% = Rp 539.90
Jumlah per titik = Rp 5,938.90

19 Penanaman Tanaman Pucuk Merah (h = 50 cm)

Bahan
- Tanaman Pucuk Merah (h = 50 cm) 1.000 titik x Rp 39,100.00 = Rp 39,100.00
- Pupuk Kompos 0.150 Kg x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 39,475.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 39,899.00
Overhead & Profit 10% = Rp 3,989.90
Jumlah per titik = Rp 43,888.90
20 Penanaman Tanaman Erpah (h = 30 cm)
Bahan
- Tanaman Erpah (h=30 cm) 1.000 titik x Rp 2,800.00 = Rp 2,800.00
- Pupuk Kompos 0.150 Kg x Rp 2,500.00 = Rp 375.00
Jumlah (I) = Rp 3,175.00
Tenaga
- Pekerja 0.0056 Oh x Rp 59,800.00 = Rp 332.22
- Mandor 0.0011 Oh x Rp 82,800.00 = Rp 92.00
Jumlah (II) = Rp 424.22
Jumlah (I)+(II) = Rp 3,599.00
Overhead & Profit 10% = Rp 359.90
Jumlah per titik = Rp 3,958.90
 DAFTAR HARGA SATUAN BAHAN & UPAH

No Nama Bahan/ Jenis Tenaga Harga Satuan

1 2 3 4
B A H A N
MATERIAL TANAH DAN BATUAN
1 Tanah Padas 173,800.00 M3
2 Tanah Biasa 135,200.00 M3
3 Tanah lempung 115,000.00 M3
4 Tanah merah/hitam 138,000.00 M3
5 Batu belah 295,700.00 M3
6 Pasir beton (muntilan) 288,400.00 M3
7 Pasir pasang (muntilan) 236,900.00 M3
8 Pasir urug 180,900.00 M3
9 Pasir urug darat 180,900.00 M3
10 Sirtu 207,700.00 M3
11 Bata merah 5 x 11 x 22 cm 500.00 Bh
12 Batu pecah 1/2 225,400.00 M3
13 Batu pecah 2/3 225,400.00 M3
14 Batu pecah 3/5 225,400.00 M3
15 Batu pecah 5/7 225,400.00 M3
16 Batu paras 78,700.00 M2
17 Batu tempel hitam 87,400.00 M2
18 Batu andesit non bakar 142,600.00 M2
19 Batu andesit bakar 151,800.00 M2
20 Batu Lempeng 87,400.00 M2
21 Batu sikat 3,900.00 kg
22 Batu Granit alam Java ulimate black 354,200.00 m2
23 Batu blondos 23,000.00 karung
24 Batu candi 20x20 119,600.00 M2

MATERIAL BESI
1 Besi beton ulir (U-32) 9,500.00 Kg
2 Besi beton polos (U-24) 9,500.00 Kg
3 Besi jaring kawat baja (wiremash) 13,300.00 Kg
4 Besi profil 7,800.00 Kg
5 Besi strip 13,100.00 Kg
6 Besi siku L 30.30.3 6,700.00 Kg
7 Besi baja IWF 7,800.00 Kg
8 Plat baja 13,100.00 Kg
9 Kawat beton 13,300.00 Kg
10 Paku 13,000.00 Kg
11 Paku sekrup 20,200.00 Kg
12 Kawat Las 66,700.00 Kg
13 Profil aluminium 78,200.00 m'
14 Pintu aluminium 99,700.00 m'
14 Profil aluminium 78,200.00 m'
15 Aluminium strip 35,400.00 m'
16 Skrup fixer 500.00 buah
17 Kusen aluminium 4" putih 78,200.00 m'

MATERIAL KAYU
1 Formtie/penjaga jarak bekesting/spacer 6,100.00 Btg
2 Dolken kayu galam Ø8-10/4 m 24,800.00 Btg
3 Kayu (utk kantor semntara) 1,642,900.00 M3
4 Kayu 5/7 (utk bowplank&pagar smentara) 1,642,900.00 M3
5 Kayu bengkirai, (balok) 11,500,000.00 M3
6 Kayu bengkirai, (papan) 7,514,100.00 M3
7 Kayu Meranti (balok) 3,972,400.00 M3
8 Kayu Meranti Acuan (papan) 4,312,500.00 M3
9 Kayu kruing, (balok) 6,152,500.00 M3
10 Kayu Kruing, (Papan) 6,021,400.00 M3
11 Kayu kelapa 3,220,000.00 M3
12 Kayu bekisting 1,805,500.00 M3
13 Kayu perancah 2,327,600.00 M3
14 Kayu kaso 5/7 (kamper) 6,702,900.00 M3
15 Kayu papan 3/20 (utk bowplank) 2,431,400.00 M3
16 Kayu Sengon (bekisting) 533,600.00 M3
17 Multiplek tebal 0,9 cm 89,200.00 Lbr
18 Plywood 9 mm (120x240) 115,000.00 Lbr
19 Bambu Ø 10 cm panjang 600 cm 10,400.00 Btg

MATERIAL PENUTUP LANTAI DAN DINDING

1 Keramik 40 x 40cm 8,100.00 Bh
2 Keramik 20 x 20 cm 2,000.00 Bh
3 Keramik 20 x 25 cm 1,800.00 Bh
4 Keramik 30 x 30 cm 4,900.00 Bh
5 Ubin granit 40x40 29,400.00 Bh
6 Ubin granit 60x60 74,500.00 Bh
7 Paving 6 cm, ukuran 24x24 cm. K-300, warna 109,700.00 m2
8 Paving 6 cm, ukuran 24x24 cm. K-300, abu-abu 77,500.00 m2
9 Grass Block t = 6 cm, K-300 129,400.00 m2
10 Braile block 30x30 282,300.00 m2

MATERIAL PEREKAT
1 Semen nat 11,700.00 Kg
2 Semen portland 1,100.00 Kg
3 Semen warna 7,600.00 Kg
 MATERIAL CAT
1 Cat dasar (cat besi) 46,000.00 Kg
2 Cat dasar interior (cat tembok) 22,900.00 Kg
3 Cat dasar eksterior (cat tembok) 36,800.00 Kg
4 Cat antara (cat besi) 38,000.00 Kg
5 Cat penutup (cat besi) 43,700.00 Kg
6 Cat penutup interior (cat tembok) 34,000.00 Kg
7 Cat penutup eksterior (cat tembok) 55,200.00 kg
8 Meni besi 19,600.00 Kg
9 Plamir tembok 36,800.00 Kg
10 Cat Coating 50,600.00 Kg
11 Ampelas 3,200.00 Lbr
12 Kuas 3" 6,900.00 Bh
13 Floor harderner 18,900.00 kg
14 Cat Thermoplastic 35,000.00 kg
15 Thinner 20,200.00 ltr
16 Glass Beads 11,500.00 kg

MATERIAL KUNCI DAN ENGSEL

1 Engsel pintu 40,000.00 Bh
2 Kunci tanam kamar mandi 48,500.00 Bh

MATERIAL SANITAIR
1 Floor drain stainless 69,000.00 Bh
2 Kloset duduk/monoblok 1,380,000.00 Bh
3 Kran air 33,800.00 Bh

MATERIAL PIPA GALVANIS

1 pipa galvanis medium B ø ½" 11,000.00 M'
2 pipa galvanis medium B ø ¾" 13,700.00 M'
3 pipa galvanis medium B ø 1" 17,200.00 M'
4 pipa galvanis medium B ø 1½" 25,100.00 M'
5 pipa galvanis medium B ø 2" 32,200.00 M'
6 pipa galvanis medium B ø 3" 56,400.00 M'
7 pipa galvanis medium B ø 4" 76,100.00 M'
8 pipa galvanis medium B ø 5" 118,800.00 M'

MATERIAL PIPA PVC

1 Pipa PVC tipe AW dia 1/2" 4,900.00 M'
2 Pipa PVC tipe AW dia 3/4" 6,300.00 M'
3 Pipa PVC tipe AW dia 1" 7,900.00 M'
4 Pipa PVC tipe AW dia 11/2" 13,700.00 M'
5 Pipa PVC tipe AW dia 2" 19,600.00 M'
6 Pipa PVC tipe AW dia 3" 38,300.00 M'
7 Pipa PVC tipe AW dia 4" 54,300.00 M'
 MATERIAL BUIS BETON
1 Buis Beton Ø 20 cm 43,200.00 Bh
2 Buis Beton Ø 30 cm 57,500.00 Bh
3 Buis Beton Ø 40 cm 82,800.00 Bh
4 Buis Beton Ø 60 cm 124,200.00 Bh
5 Buis Beton Ø 80 cm 241,500.00 Bh
6 Buis Beton Ø100 cm 381,800.00 Bh
7 Got Normal U-20 39,300.00 Bh
8 Got Normal U-30 56,900.00 Bh

MATERIAL MINYAK
1 Minyak bekisting 14,700.00 Lt
2 Pengencer cat kayu/besi 18,400.00 Kg
3 Solar industri 11,900.00 liter
4 Minyak Pelumas 23,900.00 liter

MATERIAL LAIN-LAIN
1 Air 144,400.00 M³
2 Ijuk 62,100.00 kg
3 Sealant 30,400.00 tube
4 Pupuk Kompos 2,500.00 kg

MATERIAL VEGETASI
1 Flamboyan ( Ǿ 7-10 cm, h batang 1-2 m) 37,700.00 btg
2 Pohon Kamboja Jepang ( Ǿ 7-10 cm, h batang 1-2m) 28,500.00 btg
3 Pohon Hujan Mas ( Ǿ 7-10 cm, h batang 1-2 m) 55,200.00 btg
4 Pohon Trembesi ( Ǿ 7-10 cm, h batang 1-2m) 184,000.00 btg
5 Tanaman Rombusa Mini (h batang 50 cm) 9,200.00 btg
6 Pohon Ketapang Kencana ( Ǿ 7-10 cm, h batang 1-2 m) 253,000.00 btg
7 Pohon Tabe buya putih ( Ǿ 7-10 cm, h batang 1-2m) 184,000.00 btg
8 Tanaman Soka merah ( h 50 cm) 9,200.00 polibag
9 Tanaman Soka merah-kuning ( h 50 cm) 9,200.00 polibag
10 Tanaman Brokoli Kuning ( h 50 cm) 23,000.00 polibag
11 Tanaman Melati Gambir ( h = 30 cm) 59,800.00 polibag
12 Bunga rambat alamanda 13,800.00 polibag
13 Ground cover kacang hias 3,000.00 polibag
14 Ground cover Rumput Gajah Mini 20,700.00 m2
15 Ground cover Rumput Jepang 16,100.00 m2
16 Tanaman rambat Jalaran Api 69,000.00 polibag
17 Tanaman Teh-tehan (h = 40 cm) 11,000.00 polibag
18 Tanaman Sambang Darah (h = 40 cm) 4,600.00 polibag
19 Tanaman Pucuk Merah (h = 50 cm) 39,100.00 polibag
20 Tanaman Erpah (h=30 cm) 2,800.00 polibag
 T E N A G A
1 Kepala tukang 82,800.00 OH
2 Mandor 82,800.00 OH
3 Pekerja 59,800.00 OH
4 Pembantu Tukang 55,200.00 OH
5 Tukang 73,600.00 OH
6 Tukang batu 73,600.00 OH
7 Tukang besi 78,200.00 OH
8 Tukang besi konstruksi 78,200.00 OH
9 Tukang cat 78,200.00 OH
10 Tukang gali 73,600.00 OH
11 Tukang kayu 78,200.00 OH
12 Operator 161,000.00 OH
13 Tukang las 78,200.00 OH

Peralatan
1 Alat bantu 46,000.00 set
2 Sewa alat las 23,000.00 jam
3 Compressor 4000-6500 ℓ\m 185,900.00 jam
4 Flat bed truck 3-4 m³ 497,400.00 jam
5 Road Marking Machine 92,000.00 jam