JUMLAH 285,384,149.10
PPN 10% 28,538,414.91
TOTAL 313,922,564.01
PEMBULATAN 313,922,000.00
Terbilang :
Err:511
MAXI Z. RUMUAT, MP
NIP. 1966 0305 198803 1 014 Direktur
HARGA
NO. URAIAN JENIS PEKERJAAN SAT VOLUME SATUAN
(Rp.)
I. PEKERJAAN PERSIAPAN
1 Pembongkaran Dinding m2 16.20 #REF!
2 Bongkaran beton bertulang m3 #REF! #REF!
4 Pembongkaran Pondasi m3 21.54 #REF!
5 Pas. Bouwplank dan pengukuran m' 10.60 #REF!
V PEKERJAAN CAT
1 Cat dinding m2 - #REF!
2 Cat Pagar m2 100.00 #REF!
3
4
5
6
PEKERJAAN PAGAR BESI
1
2
JUMLAH
(Rp.)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
27,747,500.00
2,500,000.00
3,300,000.00
3,000,000.00
-
#REF!
#REF!
#REF!
#REF!
ENGINERING ESTIMATE (EE)
SATUAN KERJA : DINAS PENDIDIKAN
KEGIATAN : PEMBANGUNAN RUANG KELAS BARU
PEKERJAAN : REHABILITASI RUANG TATA USAHA SMP NEGERI 3 KUMERSOT
LOKASI : KELURAHAN KUMERSOT
TAHUN ANGGARAN 2021
MAXI Z. RUMUAT, MP
Nip. 1966 0305 198803 1 014 Direktur
DAFTAR HARGA SATUAN JADI
SATUAN KERJA : DINAS PENDIDIKAN
KEGIATAN : PEMBANGUNAN RUANG KELAS BARU
PEKERJAAN : REHABILITASI RUANG TATA USAHA SMP NEGERI 3 KUMERSOT
LOKASI : KELURAHAN KUMERSOT
TAHUN ANGGARAN 2021
MAXI Z. RUMUAT, MP
NIP. 1966 0305 198803 1 014 Direktur
DAFTAR HARGA UPAH
SATUAN KERJA : DINAS PENDIDIKAN
KEGIATAN : PEMBANGUNAN RUANG KELAS BARU
PEKERJAAN : REHABILITASI RUANG TATA USAHA SMP NEGERI 3 KUMERSOT
LOKASI : KELURAHAN KUMERSOT
TAHUN ANGGARAN : 2021
UPAH
1 Kepala Tukang OH Rp 160,000
2 Tukang OH Rp 135,000
3 Tukang Kayu OH Rp 135,000
4 Tukang batu OH Rp 135,000
5 Tukang listrik OH Rp 135,000
6 Tukang besi OH Rp 135,000
7 Tukang cat OH Rp 135,000
8 Pekerja OH Rp 95,000
9 Mandor OH Rp 130,000
MAXI Z. RUMUAT, MP
Nip. 1966 0305 198803 1 014 Direktur
DAFTAR HARGA BAHAN
SATUAN KERJA : DINAS PENDIDIKAN
KEGIATAN : PEMBANGUNAN RUANG KELAS BARU
PEKERJAAN : REHABILITASI RUANG TATA USAHA SMP NEGERI 3 KUMERSOT
LOKASI : KELURAHAN KUMERSOT
TAHUN ANGGARAN : 2021
MAXI Z. RUMUAT, MP
NIP. 1966 0305 198803 1 014 Direktur
DAFTAR HARGA SATUAN ALAT
HARGA
PERALATAN
NO JENIS PERALATAN SAT KETERANGAN
(Rp.)
MAXI Z. RUMUAT, MP
NIP. 1966 0305 198803 1 014 Direktur
DAFTAR ANALISA HARGA SATUAN PEKERJAAN
1 1 M² Bongkaran atap
Tenaga
- Tukang 0.05000 Oh Rp. 135,000.00 6,750.00
- Kepala tukang - Oh Rp. 160,000.00 -
- Pekerja 0.01000 Oh Rp. 95,000.00 950.00
- Mandor - Oh Rp. 130,000.00 -
Jumlah Rp. 7,700.00
3 1 M3 Bongkaran Keramik
Tenaga
- Pekerja 0.4500 Oh Rp. 95,000.00 42,750.00
- Tukang 0.2300 Oh Rp. 135,000.00 31,050.00
- Kepala Tukang 0.0240 Oh Rp. 160,000.00 3,840.00
- Mandor 0.0250 Oh Rp. 130,000.00 3,250.00
Rp. 80,890.00
Tenaga
- Pekerja 0.3200 Oh Rp. 95,000.00 30,400.00
- Tukang - Oh Rp. 135,000.00 -
- Kepala Tukang - Oh Rp. 160,000.00 -
- Mandor 0.0070 Oh Rp. 130,000.00 910.00
Rp. 73,310.00
4 1 M2 Bongkar gording + Kuda kuda
Tenaga
- Tukang 0.20000 Oh Rp. 135,000.00 27,000.00
- Kepala tukang - Oh Rp. 160,000.00 -
- Pekerja 0.03500 Oh Rp. 95,000.00 3,325.00
- Mandor - Oh Rp. 130,000.00 -
Jumlah Rp. 30,325.00
6 1 M² Bongkaran lantai
Tenaga
- Tukang - Oh Rp. 135,000.00 -
- Kepala tukang - Oh Rp. 160,000.00 -
- Pekerja 0.18000 Oh Rp. 95,000.00 17,100.00
- Mandor 0.04000 Oh Rp. 130,000.00 5,200.00
Jumlah Rp. 22,300.00
Tenaga
- Pekerja 0.1000 Oh Rp. 95,000.00 = Rp. 9,500.00
- Tukang Kayu 0.1000 Oh Rp. 135,000.00 = Rp. 13,500.00
- Kepala Tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.0050 Oh Rp. 130,000.00 = Rp. 650.00
Jumlah Rp. 92,150.00
Analisa Harga Satuan Pekerjaan Tanah
10 Menggali 1 m3 tanah biasa sedalam 1 meter
Tenaga
- Pekerja 0.7500 Oh Rp. 95,000.00 = Rp. 71,250.00
- Mandor 0.0250 Oh Rp. 130,000.00 = Rp. 3,250.00
Jumlah Rp. 74,500.00
Tenaga
- Pekerja 0.3000 Oh Rp. 95,000.00 = Rp. 28,500.00
- Mandor 0.0100 Oh Rp. 130,000.00 = Rp. 1,300.00
Jumlah Rp. 119,800.00
Tenaga
- Pekerja 1.5000 Oh Rp. 95,000.00 = Rp. 142,500.00
- Tukang batu 0.7500 Oh Rp. 135,000.00 = Rp. 101,250.00
- Kepala tukang 0.0750 Oh Rp. 160,000.00 = Rp. 12,000.00
- Mandor 0.0750 Oh Rp. 130,000.00 = Rp. 9,750.00
Jumlah Rp. 742,140.00
17 Memasang 1 m3 batu kosong (aanstamping)
Bahan
- Batu belah 15/20 cm 1.2000 M3 Rp. 200,000.00 = Rp. 240,000.00
- Pasir urug 0.4320 M3 Rp. 75,000.00 = Rp. 32,400.00
Tenaga
- Pekerja 0.7800 Oh Rp. 95,000.00 = Rp. 74,100.00
- Tukang batu 0.3900 Oh Rp. 135,000.00 = Rp. 52,650.00
- Kepala tukang 0.0390 Oh Rp. 160,000.00 = Rp. 6,240.00
- Mandor 0.0390 Oh Rp. 130,000.00 = Rp. 5,070.00
Jumlah Rp. 410,460.00
Tenaga
- Pekerja 1.6500 Oh Rp. 95,000.00 =Rp. 156,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 =Rp. 37,125.00
- Kepala tukang 0.0280 Oh Rp. 160,000.00 =Rp. 4,480.00
- Mandor 0.0830 Oh Rp. 130,000.00 =Rp. 10,790.00
Jumlah Rp. 853,150.71
19 Membuat 1 m 3 beton mutu f'c = 12,2 Mpa (K 150), slump (12 ± 2) cm, w/c = 0,72
Bahan
- Portland cement 299.0000 Kg Rp. 1,260.00 =Rp. 376,740.00
- Pasir beton 0.5707 M3 Rp. 120,000.00 =Rp. 68,485.71
- Kerikil 0.7533 M3 Rp. 320,000.00 =Rp. 241,066.67
- Air 215.0000 Ltr Rp. 100.00 =Rp. 21,500.00
Tenaga
- Pekerja 1.6500 Oh Rp. 95,000.00 =Rp. 156,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 =Rp. 37,125.00
- Kepala tukang 0.0280 Oh Rp. 160,000.00 =Rp. 4,480.00
- Mandor 0.0830 Oh Rp. 130,000.00 =Rp. 10,790.00
Jumlah Rp. 916,937.38
20 Membuat 1 m 3 beton mutu f'c = 14,5 Mpa (K 175), slump (12 ± 2) cm, w/c = 0,66
Bahan
- Portland cement 326.0000 Kg Rp. 1,260.00 =Rp. 410,760.00
- Pasir beton 0.5429 M3 Rp. 120,000.00 =Rp. 65,142.86
- Kerikil 0.7622 M3 Rp. 320,000.00 =Rp. 243,911.11
- Air 215.0000 Ltr Rp. 100.00 =Rp. 21,500.00
Tenaga
- Pekerja 1.6500 Oh Rp. 95,000.00 =Rp. 156,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 =Rp. 37,125.00
- Kepala tukang 0.0280 Oh Rp. 160,000.00 =Rp. 4,480.00
- Mandor 0.0830 Oh Rp. 130,000.00 =Rp. 10,790.00
Jumlah Rp. 950,458.97
21 Membuat 1 m 3 beton mutu f'c = 16,9 Mpa (K 200), slump (12 ± 2) cm, w/c = 0,61
Bahan
- Portland cement 352.0000 Kg Rp. 1,260.00 =Rp. 443,520.00
- Pasir beton 0.5221 M3 Rp. 120,000.00 =Rp. 62,657.14
- Kerikil 0.7637 M3 Rp. 320,000.00 =Rp. 244,385.19
- Air 215.0000 Ltr Rp. 100.00 =Rp. 21,500.00
Tenaga
- Pekerja 1.6500 Oh Rp. 95,000.00 =Rp. 156,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 =Rp. 37,125.00
- Kepala tukang 0.0280 Oh Rp. 160,000.00 =Rp. 4,480.00
- Mandor 0.0830 Oh Rp. 130,000.00 =Rp. 10,790.00
Jumlah Rp. 981,207.33
Tenaga
- Pekerja 5.6500 Oh Rp. 95,000.00 = Rp. 536,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 = Rp. 37,125.00
- Tukang kayu 1.5600 Oh Rp. 135,000.00 = Rp. 210,600.00
- Tukang besi 1.4000 Oh Rp. 135,000.00 = Rp. 189,000.00
- Kepala tukang 0.3230 Oh Rp. 160,000.00 = Rp. 51,680.00
- Mandor 0.2830 Oh Rp. 130,000.00 = Rp. 36,790.00
Jumlah Rp. 4,253,305.00
Tenaga
- Pekerja 5.6500 Oh Rp. 95,000.00 = Rp. 536,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 = Rp. 37,125.00
- Tukang kayu 1.5600 Oh Rp. 135,000.00 = Rp. 210,600.00
- Tukang besi 1.4000 Oh Rp. 135,000.00 = Rp. 189,000.00
- Kepala tukang 0.3230 Oh Rp. 160,000.00 = Rp. 51,680.00
- Mandor 0.2830 Oh Rp. 130,000.00 = Rp. 36,790.00
Jumlah Rp. 4,753,305.00
24 1 m3 Membuat kolom beton bertulang (110 kg besi + bekisting)
Bahan
- Kayu Kelas III 0.4000 M3 Rp. 3,500,000.00 = Rp. 1,400,000.00
- Paku 5 - 10 cm 4.0000 Kg Rp. 20,000.00 = Rp. 80,000.00
- Minyak bekisting 2.0000 Lt Rp. 30,000.00 = Rp. 60,000.00
- Besi beton polos 110.0000 Kg Rp. 12,500.00 = Rp. 1,375,000.00
- Kawat beton 4.5000 Kg Rp. 22,000.00 = Rp. 99,000.00
- Portland cement 336.0000 Kg Rp. 1,260.00 = Rp. 423,360.00
- Pasir beton 0.5400 M3 Rp. 120,000.00 = Rp. 64,800.00
- Kerikil 0.8100 M3 Rp. 320,000.00 = Rp. 259,200.00
- Balok kayu kelas II 0.1500 M3 Rp. 5,000,000.00 = Rp. 750,000.00
- Plywood 9 mm 3.5000 Lembar Rp. 135,000.00 = Rp. 472,500.00
- Dolken kayu galam/Bambu P = 4 m 20.0000 Btg Rp. 10,000.00 = Rp. 200,000.00
Tenaga
- Pekerja 7.0500 Oh Rp. 95,000.00 = Rp. 669,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 = Rp. 37,125.00
- Tukang kayu 1.6500 Oh Rp. 135,000.00 = Rp. 222,750.00
- Tukang besi 2.1000 Oh Rp. 135,000.00 = Rp. 283,500.00
- Kepala tukang 0.4030 Oh Rp. 160,000.00 = Rp. 64,480.00
- Mandor 0.3530 Oh Rp. 130,000.00 = Rp. 45,890.00
Jumlah Rp. 6,507,355.00
Tenaga
- Pekerja 7.0500 Oh Rp. 95,000.00 = Rp. 669,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 = Rp. 37,125.00
- Tukang kayu 1.6500 Oh Rp. 135,000.00 = Rp. 222,750.00
- Tukang besi 2.1000 Oh Rp. 135,000.00 = Rp. 283,500.00
- Kepala tukang 0.4030 Oh Rp. 160,000.00 = Rp. 64,480.00
- Mandor 0.3530 Oh Rp. 130,000.00 = Rp. 45,890.00
Jumlah Rp. 7,007,355.00
26 1 m3 Membuat kolom beton bertulang (200 kg besi + bekisting)
Bahan
- Kayu Kelas III 0.4000 M3 Rp. 3,500,000.00 = Rp. 1,400,000.00
- Paku 5 - 10 cm 4.0000 Kg Rp. 20,000.00 = Rp. 80,000.00
- Minyak bekisting 2.0000 Lt Rp. 30,000.00 = Rp. 60,000.00
- Besi beton polos 200.0000 Kg Rp. 12,500.00 = Rp. 2,500,000.00
- Kawat beton 4.5000 Kg Rp. 22,000.00 = Rp. 99,000.00
- Portland cement 336.0000 Kg Rp. 1,260.00 = Rp. 423,360.00
- Pasir beton 0.5400 M3 Rp. 120,000.00 = Rp. 64,800.00
- Kerikil 0.8100 M3 Rp. 320,000.00 = Rp. 259,200.00
- Balok kayu kelas II 0.1500 M3 Rp. 5,000,000.00 = Rp. 750,000.00
- Plywood 9 mm 3.5000 Lembar Rp. 135,000.00 = Rp. 472,500.00
- Dolken kayu galam/Bambu P = 4 m 20.0000 Btg Rp. 10,000.00 = Rp. 200,000.00
Tenaga
- Pekerja 7.0500 Oh Rp. 95,000.00 = Rp. 669,750.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 = Rp. 37,125.00
- Tukang kayu 1.6500 Oh Rp. 135,000.00 = Rp. 222,750.00
- Tukang besi 2.1000 Oh Rp. 135,000.00 = Rp. 283,500.00
- Kepala tukang 0.4030 Oh Rp. 160,000.00 = Rp. 64,480.00
- Mandor 0.3530 Oh Rp. 130,000.00 = Rp. 45,890.00
Jumlah Rp. 7,632,355.00
Tenaga
- Pekerja 6.3500 Oh Rp. 95,000.00 = Rp. 603,250.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 = Rp. 37,125.00
- Tukang kayu 1.6500 Oh Rp. 135,000.00 = Rp. 222,750.00
- Tukang besi 1.4000 Oh Rp. 135,000.00 = Rp. 189,000.00
- Kepala tukang 0.3330 Oh Rp. 160,000.00 = Rp. 53,280.00
- Mandor 0.3180 Oh Rp. 130,000.00 = Rp. 41,340.00
Jumlah Rp. 5,805,105.00
28 1 m3 Membuat balok beton bertulang (150 kg besi + bekisting)
Bahan
- Kayu Kelas III 0.3200 M3 Rp. 3,500,000.00 = Rp. 1,120,000.00
- Paku 5 - 10 cm 3.2000 Kg Rp. 20,000.00 = Rp. 64,000.00
- Minyak bekisting 1.6000 Lt Rp. 30,000.00 = Rp. 48,000.00
- Besi beton polos 150.0000 Kg Rp. 12,500.00 = Rp. 1,875,000.00
- Kawat beton 3.0000 Kg Rp. 22,000.00 = Rp. 66,000.00
- Portland cement 336.0000 Kg Rp. 1,260.00 = Rp. 423,360.00
- Pasir beton 0.5400 M3 Rp. 120,000.00 = Rp. 64,800.00
- Kerikil 0.8100 M3 Rp. 320,000.00 = Rp. 259,200.00
- Balok kayu kelas II 0.1400 M3 Rp. 5,000,000.00 = Rp. 700,000.00
- Plywood 9 mm 2.8000 Lembar Rp. 135,000.00 = Rp. 378,000.00
- Dolken kayu galam/Bambu P = 4 m 16.0000 Btg Rp. 10,000.00 = Rp. 160,000.00
Tenaga
- Pekerja 6.3500 Oh Rp. 95,000.00 = Rp. 603,250.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 = Rp. 37,125.00
- Tukang kayu 1.6500 Oh Rp. 135,000.00 = Rp. 222,750.00
- Tukang besi 1.4000 Oh Rp. 135,000.00 = Rp. 189,000.00
- Kepala tukang 0.3330 Oh Rp. 160,000.00 = Rp. 53,280.00
- Mandor 0.3180 Oh Rp. 130,000.00 = Rp. 41,340.00
Jumlah Rp. 6,305,105.00
Tenaga
- Pekerja 6.3500 Oh Rp. 95,000.00 = Rp. 603,250.00
- Tukang batu 0.2750 Oh Rp. 135,000.00 = Rp. 37,125.00
- Tukang kayu 1.6500 Oh Rp. 135,000.00 = Rp. 222,750.00
- Tukang besi 1.4000 Oh Rp. 135,000.00 = Rp. 189,000.00
- Kepala tukang 0.3330 Oh Rp. 160,000.00 = Rp. 53,280.00
- Mandor 0.3180 Oh Rp. 130,000.00 = Rp. 41,340.00
Jumlah Rp. 6,930,105.00
30 1 m1 Membuat kolom praktis beton bertulang (11 x 15) cm
Bahan
- Kayu Kelas III 0.0020 M3 Rp. 3,500,000.00 = Rp. 7,000.00
- Paku 5 - 10 cm 0.0100 Kg Rp. 20,000.00 = Rp. 200.00
- Besi beton polos 3.0000 Kg Rp. 12,500.00 = Rp. 37,500.00
- Kawat beton 0.4500 Kg Rp. 22,000.00 = Rp. 9,900.00
- Portland cement 4.0000 Kg Rp. 1,260.00 = Rp. 5,040.00
- Pasir beton 0.0060 M3 Rp. 120,000.00 = Rp. 720.00
- Kerikil 0.0090 M3 Rp. 320,000.00 = Rp. 2,880.00
Tenaga
- Pekerja 0.1800 Oh Rp. 95,000.00 = Rp. 17,100.00
- Tukang batu 0.0200 Oh Rp. 135,000.00 = Rp. 2,700.00
- Tukang kayu 0.0200 Oh Rp. 135,000.00 = Rp. 2,700.00
- Tukang besi 0.0200 Oh Rp. 135,000.00 = Rp. 2,700.00
- Kepala tukang 0.0060 Oh Rp. 160,000.00 = Rp. 960.00
- Mandor 0.0090 Oh Rp. 130,000.00 = Rp. 1,170.00
Jumlah Rp. 90,570.00
Tenaga
- Pekerja 0.2970 Oh Rp. 95,000.00 = Rp. 28,215.00
- Tukang batu 0.0330 Oh Rp. 135,000.00 = Rp. 4,455.00
- Tukang kayu 0.0330 Oh Rp. 135,000.00 = Rp. 4,455.00
- Tukang besi 0.0330 Oh Rp. 135,000.00 = Rp. 4,455.00
- Kepala tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.1500 Oh Rp. 130,000.00 = Rp. 19,500.00
` Jumlah Rp. 132,490.00
Tenaga
- Pekerja 0.5200 Oh Rp. 95,000.00 = Rp. 49,400.00
- Tukang Kayu 0.2600 Oh Rp. 135,000.00 = Rp. 35,100.00
- Kepala Tukang 0.0260 Oh Rp. 160,000.00 = Rp. 4,160.00
- Mandor 0.0260 Oh Rp. 130,000.00 = Rp. 3,380.00
Jumlah Rp. 241,040.00
Tenaga
- Pekerja 0.5200 Oh Rp. 95,000.00 = Rp. 49,400.00
- Tukang Kayu 0.2600 Oh Rp. 135,000.00 = Rp. 35,100.00
- Kepala Tukang 0.0260 Oh Rp. 160,000.00 = Rp. 4,160.00
- Mandor 0.0260 Oh Rp. 130,000.00 = Rp. 3,380.00
Jumlah Rp. 258,540.00
Tenaga
- Pekerja 0.6600 Oh Rp. 95,000.00 = Rp. 62,700.00
- Tukang Kayu 0.3300 Oh Rp. 135,000.00 = Rp. 44,550.00
- Kepala Tukang 0.0330 Oh Rp. 160,000.00 = Rp. 5,280.00
- Mandor 0.0330 Oh Rp. 130,000.00 = Rp. 4,290.00
Jumlah Rp. 413,070.00
Tenaga
- Pekerja 0.6600 Oh Rp. 95,000.00 = Rp. 62,700.00
- Tukang Kayu 0.3300 Oh Rp. 135,000.00 = Rp. 44,550.00
- Kepala Tukang 0.0330 Oh Rp. 160,000.00 = Rp. 5,280.00
- Mandor 0.0330 Oh Rp. 130,000.00 = Rp. 4,290.00
Jumlah Rp. 428,070.00
Tenaga
- Pekerja 0.6600 Oh Rp. 95,000.00 = Rp. 62,700.00
- Tukang Kayu 0.3300 Oh Rp. 135,000.00 = Rp. 44,550.00
- Kepala Tukang 0.0330 Oh Rp. 160,000.00 = Rp. 5,280.00
- Mandor 0.0330 Oh Rp. 130,000.00 = Rp. 4,290.00
Jumlah Rp. 453,070.00
Tenaga
- Pekerja 0.3000 Oh Rp. 95,000.00 = Rp. 28,500.00
- Tukang batu 0.1000 Oh Rp. 135,000.00 = Rp. 13,500.00
- Kepala tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.0150 Oh Rp. 130,000.00 = Rp. 1,950.00
Jumlah Rp. 124,700.00
Tenaga
- Pekerja 0.3000 Oh Rp. 95,000.00 = Rp. 28,500.00
- Tukang batu 0.1000 Oh Rp. 135,000.00 = Rp. 13,500.00
- Kepala tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.0150 Oh Rp. 130,000.00 = Rp. 1,950.00
Jumlah Rp. 122,646.80
Tenaga
- Pekerja 0.0680 Oh Rp. 95,000.00 = Rp. 6,460.00
- Tukang batu 0.0060 Oh Rp. 135,000.00 = Rp. 810.00
- Kepala tukang 0.0010 Oh Rp. 160,000.00 = Rp. 160.00
- Mandor 0.0030 Oh Rp. 130,000.00 = Rp. 390.00
Jumlah Rp. 68,489.00
Tenaga
- Pekerja 0.3000 Oh Rp. 95,000.00 = Rp. 28,500.00
- Tukang batu 0.1500 Oh Rp. 135,000.00 = Rp. 20,250.00
- Kepala tukang 0.0150 Oh Rp. 160,000.00 = Rp. 2,400.00
- Mandor 0.0150 Oh Rp. 130,000.00 = Rp. 1,950.00
Jumlah Rp. 63,842.40
Tenaga
- Pekerja 0.3000 Oh Rp. 95,000.00 = Rp. 28,500.00
- Tukang batu 0.1500 Oh Rp. 135,000.00 = Rp. 20,250.00
- Kepala tukang 0.0150 Oh Rp. 160,000.00 = Rp. 2,400.00
- Mandor 0.0150 Oh Rp. 130,000.00 = Rp. 1,950.00
Jumlah Rp. 62,751.84
43 1 m2 Acian
Bahan
- Portland cement 3.2500 Kg Rp. 1,260.00 = Rp. 4,095.00
Tenaga
- Pekerja 0.2000 Oh Rp. 95,000.00 = Rp. 19,000.00
- Tukang batu 0.1000 Oh Rp. 135,000.00 = Rp. 13,500.00
- Kepala tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.0100 Oh Rp. 130,000.00 = Rp. 1,300.00
Jumlah Rp. 39,495.00
Tenaga
- Pekerja 6.0000 Oh Rp. 95,000.00 = Rp. 570,000.00
- Tukang kayu 18.0000 Oh Rp. 135,000.00 = Rp. 2,430,000.00
- Kepala tukang 1.8000 Oh Rp. 160,000.00 = Rp. 288,000.00
- Mandor 0.3000 Oh Rp. 130,000.00 = Rp. 39,000.00
Jumlah Rp. 9,383,500.00
Tenaga
- Pekerja 1.0000 Oh Rp. 95,000.00 = Rp. 95,000.00
- Tukang kayu 3.0000 Oh Rp. 135,000.00 = Rp. 405,000.00
- Kepala tukang 0.3000 Oh Rp. 160,000.00 = Rp. 48,000.00
- Mandor 0.0500 Oh Rp. 130,000.00 = Rp. 6,500.00
Jumlah Rp. 770,250.00
46 Membuat dan memasang1 m 2 pintu dan jendela kaca 5 mm, Kayu Kelas II
Bahan
- Kayu Kelas II 0.0120 M3 Rp. 5,000,000.00 = Rp. 60,000.00
- Lem Kayu 0.3000 Kg Rp. 31,500.00 = Rp. 9,450.00
- Kaca 5 mm 1.0000 M2 Rp. 165,000.00 = Rp. 165,000.00
Tenaga
- Pekerja 0.8000 Oh Rp. 95,000.00 = Rp. 76,000.00
- Tukang kayu 2.4000 Oh Rp. 135,000.00 = Rp. 324,000.00
- Kepala tukang 0.2400 Oh Rp. 160,000.00 = Rp. 38,400.00
- Mandor 0.0400 Oh Rp. 130,000.00 = Rp. 5,200.00
Jumlah Rp. 678,050.00
Tenaga
- Pekerja 0.0150 Oh Rp. 95,000.00 = Rp. 1,425.00
- Tukang kayu 0.1500 Oh Rp. 135,000.00 = Rp. 20,250.00
- Kepala tukang 0.0150 Oh Rp. 160,000.00 = Rp. 2,400.00
- Mandor 0.0008 Oh Rp. 130,000.00 = Rp. 97.50
Jumlah Rp. 189,172.50
Tenaga
- Pekerja 0.6700 Oh Rp. 95,000.00 = Rp. 63,650.00
- Tukang kayu 2.0000 Oh Rp. 135,000.00 = Rp. 270,000.00
- Kepala tukang 0.2000 Oh Rp. 160,000.00 = Rp. 32,000.00
- Mandor 0.3350 Oh Rp. 130,000.00 = Rp. 43,550.00
Jumlah Rp. 712,500.00
Tenaga
Pekerja 0.0430 Oh Rp. 95,000.00 = Rp. 4,085.00
Tukang besi 0.0430 Oh Rp. 135,000.00 = Rp. 5,805.00
Kepala tukang 0.0043 Oh Rp. 160,000.00 = Rp. 688.00
Mandor 0.0021 Oh Rp. 130,000.00 = Rp. 273.00
Jumlah Rp. 65,851.00
Tenaga
Pekerja 0.0850 Oh Rp. 95,000.00 = Rp. 8,075.00
Tukang besi 0.0850 Oh Rp. 135,000.00 = Rp. 11,475.00
Kepala tukang 0.0080 Oh Rp. 160,000.00 = Rp. 1,280.00
Mandor 0.0040 Oh Rp. 130,000.00 = Rp. 520.00
Jumlah Rp. 1,601,600.00
Tenaga
- Pekerja 4.0000 Oh Rp. 95,000.00 = Rp. 380,000.00
- Tukang kayu 12.0000 Oh Rp. 135,000.00 = Rp. 1,620,000.00
- Kepala tukang 1.2000 Oh Rp. 160,000.00 = Rp. 192,000.00
- Mandor 0.2000 Oh Rp. 130,000.00 = Rp. 26,000.00
Jumlah Rp. 8,065,500.00
Tenaga
- Pekerja 4.0000 Oh Rp. 95,000.00 = Rp. 380,000.00
- Tukang kayu 10.0000 Oh Rp. 135,000.00 = Rp. 1,350,000.00
- Kepala tukang 1.2000 Oh Rp. 160,000.00 = Rp. 192,000.00
- Mandor 0.3350 Oh Rp. 130,000.00 = Rp. 43,550.00
Jumlah Rp. 7,713,050.00
Tenaga
- Pekerja 4.0000 Oh Rp. 95,000.00 = Rp. 380,000.00
- Tukang kayu 10.0000 Oh Rp. 135,000.00 = Rp. 1,350,000.00
- Kepala tukang 1.2000 Oh Rp. 160,000.00 = Rp. 192,000.00
- Mandor 0.3350 Oh Rp. 130,000.00 = Rp. 43,550.00
Jumlah Rp. 5,875,550.00
Tenaga
- Pekerja 0.1000 Oh Rp. 95,000.00 = Rp. 9,500.00
- Tukang kayu 0.2000 Oh Rp. 135,000.00 = Rp. 27,000.00
- Kepala tukang 0.0200 Oh Rp. 160,000.00 = Rp. 3,200.00
- Mandor 0.0050 Oh Rp. 130,000.00 = Rp. 650.00
Jumlah Rp. 96,350.00
Tenaga
- Pekerja 0.2500 Oh Rp. 95,000.00 = Rp. 23,750.00
- Tukang batu 0.1200 Oh Rp. 135,000.00 = Rp. 16,200.00
- Kepala tukang 0.0120 Oh Rp. 160,000.00 = Rp. 1,920.00
- Mandor 0.0013 Oh Rp. 130,000.00 = Rp. 162.50
Jumlah Rp. 453,601.90
Tenaga
- Pekerja 0.7000 Oh Rp. 95,000.00 = Rp. 66,500.00
- Tukang batu 0.3500 Oh Rp. 135,000.00 = Rp. 47,250.00
- Kepala tukang 0.0350 Oh Rp. 160,000.00 = Rp. 5,600.00
- Mandor 0.0350 Oh Rp. 130,000.00 = Rp. 4,550.00
Jumlah Rp. 244,059.40
Tenaga
- Pekerja 0.7000 Oh Rp. 95,000.00 = Rp. 66,500.00
- Tukang batu 0.3500 Oh Rp. 135,000.00 = Rp. 47,250.00
- Kepala tukang 0.0350 Oh Rp. 160,000.00 = Rp. 5,600.00
- Mandor 0.0350 Oh Rp. 130,000.00 = Rp. 4,550.00
Jumlah Rp. 234,059.40
Tenaga
Pekerja 0.7000 Oh Rp. 95,000.00 = Rp. 66,500.00
Tukang batu 0.3500 Oh Rp. 135,000.00 = Rp. 47,250.00
Kepala tukang 0.0350 Oh Rp. 160,000.00 = Rp. 5,600.00
Mandor 0.0350 Oh Rp. 130,000.00 = Rp. 4,550.00
Jumlah Rp. 224,324.00
Tenaga
- Pekerja 0.2000 Oh Rp. 95,000.00 = Rp. 19,000.00
- Tukang kayu 0.3000 Oh Rp. 135,000.00 = Rp. 40,500.00
- Kepala tukang 0.0300 Oh Rp. 160,000.00 = Rp. 4,800.00
- Mandor 0.0100 Oh Rp. 130,000.00 = Rp. 1,300.00
Jumlah Rp. 152,100.00
Tenaga
- Pekerja 0.2500 Oh Rp. 95,000.00 = Rp. 23,750.00
- Tukang besi 0.0250 Oh Rp. 135,000.00 = Rp. 3,375.00
- Kepala tukang 0.0300 Oh Rp. 160,000.00 = Rp. 4,800.00
- Mandor 0.0100 Oh Rp. 130,000.00 = Rp. 1,300.00
Jumlah Rp. 448,225.00
Tenaga
Tukang Kayu 0.2000 Oh Rp. 135,000.00 = Rp. 27,000.00
Kepala Tukang 0.0200 Oh Rp. 160,000.00 = Rp. 3,200.00
Jumlah Rp. 425,200.00
Tenaga
- Pekerja 0.2000 Oh Rp. 95,000.00 = Rp. 19,000.00
- Tukang kayu 0.3000 Oh Rp. 135,000.00 = Rp. 40,500.00
- Kepala tukang 0.0300 Oh Rp. 160,000.00 = Rp. 4,800.00
- Mandor 0.0100 Oh Rp. 130,000.00 = Rp. 1,300.00
Jumlah Rp. 127,650.00
Tenaga
- Pekerja 0.0500 Oh Rp. 95,000.00 = Rp. 4,750.00
- Tukang kayu 0.0500 Oh Rp. 135,000.00 = Rp. 6,750.00
- Kepala tukang 0.0050 Oh Rp. 160,000.00 = Rp. 800.00
- Mandor 0.0030 Oh Rp. 130,000.00 = Rp. 390.00
Jumlah Rp. 38,940.00
Tenaga
- Pekerja 0.1500 Oh Rp. 95,000.00 = Rp. 14,250.00
- Tukang kayu 0.0700 Oh Rp. 135,000.00 = Rp. 9,450.00
- Kepala tukang 0.0080 Oh Rp. 160,000.00 = Rp. 1,280.00
- Mandor 0.0060 Oh Rp. 130,000.00 = Rp. 780.00
Jumlah Rp. 64,700.00
Tenaga
- Pekerja 0.0100 Oh Rp. 95,000.00 = Rp. 950.00
- Tukang kayu 0.5000 Oh Rp. 135,000.00 = Rp. 67,500.00
- Kepala tukang 0.0500 Oh Rp. 160,000.00 = Rp. 8,000.00
- Mandor 0.0025 Oh Rp. 130,000.00 = Rp. 325.00
Jumlah Rp. 451,775.00
Tenaga
- Pekerja 0.0100 Oh Rp. 95,000.00 = Rp. 950.00
- Tukang kayu 0.5000 Oh Rp. 135,000.00 = Rp. 67,500.00
- Kepala tukang 0.0500 Oh Rp. 160,000.00 = Rp. 8,000.00
- Mandor 0.0025 Oh Rp. 130,000.00 = Rp. 325.00
Jumlah Rp. 226,775.00
Tenaga
- Pekerja 0.0150 Oh Rp. 95,000.00 = Rp. 1,425.00
- Tukang kayu 0.1500 Oh Rp. 135,000.00 = Rp. 20,250.00
- Kepala tukang 0.0150 Oh Rp. 160,000.00 = Rp. 2,400.00
- Mandor 0.0008 Oh Rp. 130,000.00 = Rp. 97.50
Jumlah Rp. 62,172.50
Tenaga
- Pekerja 0.0100 Oh Rp. 95,000.00 = Rp. 950.00
- Tukang kayu 0.1000 Oh Rp. 135,000.00 = Rp. 13,500.00
- Kepala tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.0005 Oh Rp. 130,000.00 = Rp. 65.00
Jumlah Rp. 44,115.00
Tenaga
- Pekerja 0.0100 Oh Rp. 95,000.00 = Rp. 950.00
- Tukang kayu 0.1000 Oh Rp. 135,000.00 = Rp. 13,500.00
- Kepala tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.0005 Oh Rp. 130,000.00 = Rp. 65.00
Jumlah Rp. 21,115.00
Tenaga
- Pekerja 0.0100 Oh Rp. 95,000.00 = Rp. 950.00
- Tukang kayu 0.1000 Oh Rp. 135,000.00 = Rp. 13,500.00
- Kepala tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.0005 Oh Rp. 130,000.00 = Rp. 65.00
Jumlah Rp. 26,115.00
Tenaga
- Pekerja 0.0100 Oh Rp. 95,000.00 = Rp. 950.00
- Tukang kayu 0.1000 Oh Rp. 135,000.00 = Rp. 13,500.00
- Kepala tukang 0.0100 Oh Rp. 160,000.00 = Rp. 1,600.00
- Mandor 0.0005 Oh Rp. 130,000.00 = Rp. 65.00
Jumlah Rp. 22,115.00
Tenaga
- Pekerja 0.0150 Oh Rp. 95,000.00 = Rp. 1,425.00
- Tukang kayu 0.1500 Oh Rp. 135,000.00 = Rp. 20,250.00
- Kepala tukang 0.0500 Oh Rp. 160,000.00 = Rp. 8,000.00
- Mandor 0.0008 Oh Rp. 130,000.00 = Rp. 97.50
Jumlah Rp. 37,272.50
78 1 m2 pasang kaca bening 3 mm
Bahan
- Kaca bening 3 mm 1.1000 M2 Rp. 135,000.00 = Rp. 148,500.00
Tenaga
- Pekerja 0.0150 Oh Rp. 95,000.00 = Rp. 1,425.00
- Tukang kayu 0.1500 Oh Rp. 135,000.00 = Rp. 20,250.00
- Kepala tukang 0.0150 Oh Rp. 160,000.00 = Rp. 2,400.00
- Mandor 0.0008 Oh Rp. 130,000.00 = Rp. 97.50
Jumlah Rp. 172,672.50
Tenaga
- Pekerja 0.0150 Oh Rp. 95,000.00 = Rp. 1,425.00
- Tukang kayu 0.1500 Oh Rp. 135,000.00 = Rp. 20,250.00
- Kepala tukang 0.0150 Oh Rp. 160,000.00 = Rp. 2,400.00
- Mandor 0.0008 Oh Rp. 130,000.00 = Rp. 97.50
Jumlah Rp. 205,672.50
Analisa Biaya Konstruksi Pekerjaan Pengecatan
80 Pengecatan 1 m2 tembok lama ( 1 lapis cat dasar, 2 lapis cat penutup)
BAHAN
Cat dasar Tembok 0.1200 Kg Rp. 30,000.00 = Rp. 3,600.00
Cat Penutup Tembok 0.1800 Kg Rp. 30,000.00 = Rp. 5,400.00
TENAGA
Pekerja 0.0280 OH Rp. 95,000.00 = Rp. 2,660.00
Tukang cat 0.0420 OH Rp. 135,000.00 = Rp. 5,670.00
Kepala tukang 0.0042 OH Rp. 160,000.00 = Rp. 672.00
Mandor 0.0030 OH Rp. 130,000.00 = Rp. 390.00
Jumlah Rp. 18,392.00
81 1 m2 pengecatan tembok baru ( 1 lapis plamir ), 1 lapis cat dasar, 2 lapis cat penutup
Bahan
- Plamir 0.1000 Kg Rp. 18,000.00 = Rp. 1,800.00
- Cat dasar 0.1000 Kg Rp. 30,000.00 = Rp. 3,000.00
- Cat tembok penutup 2 x 0.2600 Kg Rp. 75,000.00 = Rp. 19,500.00
Tenaga
- Pekerja 0.0200 Oh Rp. 95,000.00 = Rp. 1,900.00
- Tukang cat 0.0630 Oh Rp. 135,000.00 = Rp. 8,505.00
- Kepala tukang 0.0063 Oh Rp. 160,000.00 = Rp. 1,008.00
- Mandor 0.0025 Oh Rp. 130,000.00 = Rp. 325.00
Jumlah Rp. 36,038.00
82 1 m2 pengecatan tembok lama ( 1 lapis cat dasar ), 2 lapis cat cat penutup
Bahan
- Cat dasar 0.1200 Kg Rp. 30,000.00 = Rp. 3,600.00
- Cat tembok penutup 2 x 0.1800 Kg Rp. 75,000.00 = Rp. 13,500.00
Tenaga
- Pekerja 0.0280 Oh Rp. 95,000.00 = Rp. 2,660.00
- Tukang cat 0.0420 Oh Rp. 135,000.00 = Rp. 5,670.00
- Kepala tukang 0.0040 Oh Rp. 160,000.00 = Rp. 640.00
- Mandor 0.0030 Oh Rp. 130,000.00 = Rp. 390.00
Jumlah Rp. 26,460.00
83 1 m2 Pengecatan bidang kayu baru (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
BAHAN
- Cat menie 0.2000 Kg Rp. 45,000.00 = Rp. 9,000.00
- Plamuur 0.1500 Kg Rp. 18,000.00 = Rp. 2,700.00
- Cat dasar Kayu 0.1700 Kg Rp. 30,000.00 = Rp. 5,100.00
- Cat Penutup Kayu 0.2600 Kg Rp. 60,000.00 = Rp. 15,600.00
- Kuas 0.0100 Bh Rp. 12,000.00 = Rp. 120.00
- Pengencer 0.0300 Kg Rp. 25,000.00 = Rp. 750.00
- Ampelas 0.2000 Lbr Rp. 2,500.00 = Rp. 500.00
TENAGA
- Pekerja 0.0700 Oh Rp. 95,000.00 = Rp. 6,650.00
- Tukang cat 0.0090 Oh Rp. 135,000.00 = Rp. 1,215.00
- Kepala tukang 0.0060 Oh Rp. 160,000.00 = Rp. 960.00
- Mandor 0.0030 Oh Rp. 130,000.00 = Rp. 390.00
Jumlah Rp. 42,985.00
TENAGA
- Pekerja 1.6700 Oh Rp. 95,000.00 = Rp. 158,650.00
- Tukang besi 1.6700 Oh Rp. 135,000.00 = Rp. 225,450.00
- Kepala tukang 0.1670 Oh Rp. 160,000.00 = Rp. 26,720.00
- Mandor 0.0830 Oh Rp. 130,000.00 = Rp. 10,790.00
Jumlah Rp. 1,111,610.00
TENAGA
- Pekerja 0.0700 Oh Rp. 95,000.00 = Rp. 6,650.00
- Tukang cat 0.0090 Oh Rp. 135,000.00 = Rp. 1,215.00
- Kepala tukang 0.0060 Oh Rp. 160,000.00 = Rp. 960.00
- Mandor 0.0030 Oh Rp. 130,000.00 = Rp. 390.00
Jumlah Rp. 26,185.00
Upah
- Tukang 0.5000 OH Rp. 135,000.00 = Rp. 67,500.00
Jumlah Rp. 359,900.00
Tenaga
- Tukang listrik 0.054 Oh Rp. 135,000.00 = Rp. 7,290.00
- Mandor 0.027 Oh Rp. 130,000.00 = Rp. 3,510.00
Jumlah Rp. 31,050.00
Tenaga
- Tukang listrik 0.054 Oh Rp. 135,000.00 = Rp. 7,290.00
- Mandor 0.027 Oh Rp. 130,000.00 = Rp. 3,510.00
Jumlah Rp. 44,550.00
Tenaga
- Tukang listrik 0.054 Oh Rp. 135,000.00 = Rp. 7,290.00
- Mandor 0.027 Oh Rp. 130,000.00 = Rp. 3,510.00
Jumlah Rp. 58,050.00
Tenaga
- Tukang listrik 0.054 Oh Rp. 135,000.00 = Rp. 7,290.00
- Mandor 0.027 Oh Rp. 130,000.00 = Rp. 3,510.00
Jumlah Rp. 71,550.00
MAXI Z. RUMUAT, MP
NIP. 1966 0305 198803 1 014 Direktur