HARGA JUMLAH
NO. BAHAN VOLUME SATUAN
SATUAN ( Rp ) ( Rp )
1 PC 50 Kg Tiga Roda 120.0 sak 55,000 6,600,000
2 Pasir Pasang 20.0 m3 125,000 2,500,000
3 Split 2/3 12.5 m3 80,000 1,000,000
4 Batu Belah 6.0 m3 200,000 1,200,000
5 Batu Bata 6,000.0 bh 600 3,600,000
6 Tanah urug 25.0 m3 20,000 500,000
7 Besi tulangan 95.0 kg 60,000 5,700,000
8 Bendrat 5.0 kg 15,000 75,000
9 Keramik 30/30 50.0 m2 50,000 2,500,000
11 Cat tembok 2.0 galon 550,000 1,100,000
13 Cat Kayu 4.5 kg 30,000 135,000
14 Cat Meni 2.0 kg 10,000 20,000
15 Plamir Kayu 1.0 kg 8,000 8,000
16 Minyak Cat 10.0 ltr 7,500 75,000
18 Pintu 2.0 bh 600,000 626,185
19 Jendela 8.0 bh 200,000 1,600,000
21 Kayu Kruing Balok 6/15 26.0 m3 80,000 2,080,000
21 Kayu Tahun 2.8 m3 900,000 2,520,000
22 Kaca 5 mm 2.0 m2 65,000 130,000
24 Paku reng , usuk 20.0 kg 12,000 296,090
JUMLAH 32,265,275
UPAH TUKANG
1 Tukang Batu 93 HOK 75,000 6,975,000
2 Tukang Kayu 65 HOK 75,000 4,875,000
3 Tukang Besi 23 HOK 75,000 1,725,000
4 Tukang Cat 15 HOK 75,000 1,125,000
5 Pekerja 134 HOK 60,000 8,040,000
JUMLAH 22,740,000
JUMLAH TOTAL 55,005,275
HARGA JUMLAH
NO. BAHAN VOLUME SATUAN
SATUAN ( Rp ) ( Rp )
1 PC 50 Kg Tiga Roda 377.214 sak 75,000 28,291,050
2 Pasir Pasang 38.890 m3 75,000 2,916,750
3 Split 2/3 14.600 m3 85,000 1,241,000
4 Batu Belah 46.800 m3 85,000 3,978,000
5 Batu Bata 4,680.000 bh 200 936,000
6 Tanah urug 57.000 m3 20,000 1,140,000
7 Besi tulangan 1,959.800 kg 10,000 19,598,000
8 Bendrat 35.630 kg 7,500 267,225
9 Keramik 30/30 64.400 m2 37,000 2,382,800
10 Keramik 20/20 15.600 m2 35,000 546,000
11 Cat tembok 51.000 kg 10,000 510,000
12 Plamir tembok 38.250 kg 6,000 229,500
13 Cat Kayu 4.500 kg 30,000 135,000
14 Cat Meni 2.000 kg 10,000 20,000
15 Plamir Kayu 1.000 kg 8,000 8,000
16 Minyak Cat 10.000 ltr 7,500 75,000
17 Amplas 2.000 lbr 6,000 12,000
18 Kayu kruing Balok 6/15 0.385 m3 1,900,000 626,185
19 Kayu Mranti tebal 3,5 cm 0.083 m3 1,450,000 120,350
20 Kayu Mranti tebal 3 cm 0.022 m3 1,450,000 31,900
21 Kayu Tahun 2.800 m3 950,000 2,660,000
22 Kaca 5 mm 1.700 m2 65,000 110,500
23 Kaca 3 mm 1.200 m2 45,000 54,000
24 Paku reng , usuk 27.740 kg 12,000 296,090
25 Paku List 1.000 kg 10,000 10,000
26 Triplek 3 mm 6.700 m2 25,000 167,500
27 Lem Kayu 2.700 bh 17,500 47,250
JUMLAH 66,410,100
UPAH TUKANG
1 Tukang Batu 130.740 HOK 55,000 7,190,700
2 Tukang Kayu 80.840 HOK 55,000 4,446,200
3 Tukang Besi 80.840 HOK 55,000 4,446,200
4 Tukang Cat 35.650 HOK 55,000 1,960,750
5 Pekerja 567.690 HOK 45,000 25,546,050
JUMLAH 43,589,900
JUMLAH TOTAL 110,000,000
LOKASI : SD N 2 Paningkaban, Ds. Paningkaban, Kec. Gumelar, Kab. Banyumas, Prov. Jateng
No. Jenis Pekerjaan / Satuan Analisa Volume Harga Sat. (Rp) Jumlah (Rp) Jml. Total (Rp)
I PEK. PERSIAPAN
1 Pembersihan Lokal Ls - - 500,000
2 Bouplank (ml ) Ls 33.6 5,000 168,000
3 Stagework ( buah ) Ls 2 80,000 160,000
Jumlah I 828,000
II PEK. PONDASI
1 Galian Biasa ( m3 ) A.1 15 10,000 150,000
2 Pas. Batu kali 1:4 ( m3 ) G.32 h 39 326,966 12,751,674
3 Urugan dengan tanah ( m3 ) A.18 x 47.5 21,600 1,026,000
Jumlah II 13,927,674
IV PEK. KUSEN/PIN/JEND.
1 Kusen/Pintu/Jend.Kayu Krg ( m3 ) F.27a 0.35 2,743,000 960,000
2 Pintu kaca Ky.Mrnt 3,5 cm ( m2 ) F.36a 4.62 201,625 931,508
3 Jendela Kaca Ky. Mrnt, 3 mm ( m2 ) F.36e 1.8 183,833 330,899
4 Pintu lapis triplek 3 mm ( m2 ) F.36i 3.36 151,750 509,880
No. Jenis Pekerjaan / Satuan Analisa Volume Harga Sat. (Rp) Jumlah (Rp) Jml. Total (Rp)
Jumlah IV 2,732,337
V PEK. ATAP
1 Beton 1:2:3 / balok ( m3) G.41 2.32 432,883 1,004,289
2 Tulangan beton / balok ( Kg ) I.b 244 6,054 1,477,176
3 Beton 1:2:3 / plat atap ( m3) G.41 7.2 549,450 3,956,040
4 Tulangan Plat Atap ( Kg ) I.b 792 6,054 4,794,768
5 Cetakan Beton Ky. Tahun ( m2 ) F.8 69.35 40,622 2,817,136
Jumlah V 14,049,408
VI PEK. LANTAI
1 Pas. Keramik 30/30 ( m2 ) SUP.Ivd 64.6 52,774 3,409,200
2 Pas. Keramik 20/20 Tmp. Wudlu (m2) SUP.Ivb 15.6 58,044 905,486
Jumlah VI 4,314,687
U M A R ,S.Pd SUDIARTO
NIP. 131634256