4.RAB Saluran Romean
4.RAB Saluran Romean
1 2 3
Terbilang :
Tiga ratus juta rupiah
Mengetahui
Kepala Dinas PU, Pertambangan dan Energi
Kabupaten Maluku Tenggara Barat
Ir. N. LOBLOBLY, MT
Pembina Tk. I
NIP. 19541114 197903 1 016
RENCANA ANGGARAN BIAYA
(RAB)
1 2 3 4 5 6 7 8 9 10 11 12 13
I PEKERJAAN PERSIAPAN/UMUM
1 Pembersihan Lapangan dan Bouplank Ls 1.00 2,000,000.00 2,000,000.00 - 2,000,000.00
2 Peralatan
Ember Cor 5.00 Bh 5.00 5.00 20,000.00 100,000.00 - 100,000.00
Sekop 7.00 Bh 7.00 7.00 56,000.00 392,000.00 - 392,000.00
Pacul 3.00 Bh 3.00 3.00 56,000.00 168,000.00 - 168,000.00
Hamer 5 Kg 2.00 Bh 2.00 2.00 80,000.00 160,000.00 - 160,000.00
Slang Timbang 30.00 M' 30.00 30.00 3,000.00 90,000.00 - 90,000.00
Benang Ukur 5.00 Roll 5.00 5.00 10,000.00 50,000.00 - 50,000.00
Trofol 10.00 Bh 10.00 10.00 21,000.00 210,000.00 - 210,000.00
Sub Total I 3,170,000.00 0.00 3,170,000.00
II PEKERJAAN TANAH
1 Galian Tanah Keras SNI 2002 M3 305.50
Pekerja 0.625 Oh 190.94 190.94 - 25,000.00 4,773,437.50 - 4,773,437.50
Mandor 0.063 Oh 19.09 19.09 - 50,000.00 954,687.50 - 954,687.50
2 Urugan Tanah Kembali SNI 2002 M3 76.38
Pekerja 0.192 Oh 14.66 14.66 - 25,000.00 366,600.00 - 366,600.00
Mandor 0.019 Oh 1.47 1.47 50,000.00
3 Urugan Pasir SNI 2002 M3 83.20
Pekerja 0.300 Oh 24.96 24.96 25,000.00
Mandor 0.010 Oh 0.83 0.83 50,000.00
Pasir Urug 1.200 M3 99.84 54.84 45.00 100,000.00 5,484,000.00 4,500,000.00 9,984,000.00
Sub Total II 11,578,725.00 4,500,000.00 16,078,725.00
III PEK. PASANGAN DAN PLESTERAN
1 Pas. Batu Dinding Saluran ad. 1 : 5 SNI 2002 M3 222.30
Tukang Batu 0.600 Oh 133.38 133.38 - 35,000.00 4,668,300.00 - 4,668,300.00
Kepala Tukang 0.060 Oh 13.34 13.34 - 45,000.00 600,210.00 - 600,210.00
Pekerja 1.500 Oh 333.45 333.45 - 25,000.00 8,336,250.00 - 8,336,250.00
Mandor 0.075 Oh 16.67 16.67 - 50,000.00 833,625.00 - 833,625.00
Batu Kali 1.100 M3 244.53 224.53 20.00 150,000.00 33,679,500.00 3,000,000.00 36,679,500.00
Semen Portland (50 Kg) 2.720 Sak 604.66 604.66 - 100,000.00 60,465,600.00 - 60,465,600.00
Pasir Pasang 0.544 M3 120.93 120.93 - 100,000.00 12,093,120.00 - 12,093,120.00
2 Rabat Dasar Saluran ad. 1 : 3 : 5 SNI 2002 M3 83.20
Tukang Batu 0.250 Oh 20.80 20.80 - 35,000.00 728,000.00 - 728,000.00
Kepala Tukang 0.025 Oh 2.08 2.08 - 45,000.00 93,600.00 - 93,600.00
Pekerja 1.650 Oh 137.28 137.28 - 25,000.00 3,432,000.00 - 3,432,000.00
Mandor 0.080 Oh 6.66 6.66 - 50,000.00 332,800.00 - 332,800.00
Semen Portland (50 Kg) 0.086 Sak 178.59 178.59 - 100,000.00 17,858,880.00 - 17,858,880.00
Pasir Pasang 0.022 M3 45.47 45.47 - 100,000.00 4,547,400.00 - 4,547,400.00
Sub Total III 222,743,960.00 3,000,000.00 225,743,960.00
Sub Total I + II + III 237,492,685.00 7,500,000.00 244,992,685.00
Administrasi TPK 3 % dari Dana 7,124,780.55
Administrasi UPK 2 % dari Dana 4,749,853.70
Total PNPM 249,367,319.25
TOTAL BIAYA 249,367,000.00
###
I PEKERJAAN TANAH
1 An. SNI 2002, 1 M3 Galian Tanah Keras, sedalam 1 M'
Upah :
0.625 Pekerja @Rp. 25,000.00 = Rp. 15,625.00
0.062 Mandor @Rp. 50,000.00 = Rp. 3,100.00
Rp. 18,725.00
2 An. SNI 2002, 1 M3 Mengurug kembali bekas galian
Upah :
0.192 Pekerja @Rp. 25,000.00 = Rp. 4,800.00
0.019 Mandor @Rp. 50,000.00 = Rp. 950.00
Rp. 5,750.00
II PEKERJAAN PASANGAN DAN BETON
1 An. SNI 2002, 1M3 Pasang Pondasi Batu Kali ad. 1:5
Upah :
0.600 Tukang Batu @Rp. 35,000.00 = Rp. 21,000.00
0.060 Kepala Tukang @Rp. 45,000.00 = Rp. 2,700.00
1.500 Pekerja @Rp. 25,000.00 = Rp. 37,500.00
0.075 Mandor @Rp. 50,000.00 = Rp. 3,750.00
Rp. 64,950.00
Bahan :
1.100 M3 Batu Kali @Rp. 150,000.00 = Rp. 165,000.00
136.000 Kg Semen Portland @Rp. 100,000.00 = Rp. 13,600,000.00
0.544 M3 Pasir Pasang @Rp. 100,000.00 = Rp. 54,400.00
Jumlah Rp. 13,884,350.00
III PEKERJAAN PLESTERAN DAN LANTAI
1 An. SNI 2002, 1M2 Plesteran ad. 1:5, tebal 15 mm
Upah :
0.150 Tukang Batu @Rp. 35,000.00 = Rp. 5,250.00
0.015 Kepala Tukang @Rp. 45,000.00 = Rp. 675.00
0.200 Pekerja @Rp. 25,000.00 = Rp. 5,000.00
0.010 Mandor @Rp. 50,000.00 = Rp. 500.00
Rp. 11,425.00
Bahan :
0.022 M3 Pasir Pasang @Rp. 100,000.00 = Rp. 2,200.00
4.320 Kg Semen Portland @Rp. 100,000.00 = Rp. 432,000.00
Jumlah Rp. 445,625.00
DAFTAR HARGA UPAH DAN BAHAN
Harga Upah
1 Kepala Tukang Org./Hr. Rp. 45,000.00
2 Mandor Org./Hr. Rp. 50,000.00
3 Pekerja Org./Hr. Rp. 25,000.00
4 Tukang Batu Org./Hr. Rp. 35,000.00
5 Tukang Besi Org./Hr. Rp. 35,000.00
6 Tukang Cat Org./Hr. Rp. 35,000.00
7 Tukang Kayu Org./Hr. Rp. 35,000.00
Harga Bahan
A. Bahan Dasar Pasangan dan Beton
1 Batu Bataco /Bh Rp. 5,000.00
2 Batu Kali/Karang /M 3
Rp. 150,000.00
3 Batu Kerikil /M 3
Rp. 150,000.00
4 Pasir Pasang /M3 Rp. 100,000.00
5 Pasir Urug /M 3
Rp. 100,000.00
6 Portland Cement (PC) 50 Kg /Kg Rp. 100,000.00
7 Paving Blok /bh Rp. 3,900.00
8 Semen Warna /Kg Rp. 4,600.00
9 Tanah Timbunan /M 3
Rp. 238,700.00
10 Batu Alam /M2 Rp. 135,000.00
B. Bahan Kayu
1 Kayu Kls I /M3 Rp. 3,478,200.00
2 Kayu Klas II /M 3
Rp. 2,159,900.00
3 Kayu Bulat dia. 8 -10 cm/ 4 m /Btg Rp. 25,000.00
4 Papan Kayu Klas I /M3 Rp. 3,478,200.00
5 Papan Kayu Klas II /M3 Rp. 2,159,900.00
C. Bahan Besi, Atap dan Plafond
1 Besi Beton /Kg Rp. 12,200.00
2 Besi Strip /Kg Rp. 5,016.67
3 Paku Campur /Kg Rp. 18,300.00
4 Paku Tripleks /Kg Rp. 20,500.00
5 Paku Sekrup /Kg Rp. 28,400.00
6 Genteng Metal /Lbr Rp. 78,400.00
7 Genteng Bubungan Metal /bh Rp. 60,500.00
8 Paku Genteng Anti Karat /Kg Rp. 28,400.00
9 Gipsum Jayaboard std. 9.1200.2400 mm /Lbr Rp. 84,000.00
10 Plywood tebal 9 mm /Lbr Rp. 280,000.00
11 Profil List Gipsum /M' Rp. 134,600.00
12 Jendela dan Ventilasi Kaca 5 mm Aluminium Lengkap /bh Rp. 410,000.00
13 Jendela Kaca Mati 5 mm Aluminium Lengkap /bh Rp. 325,000.00
14 Kusen Pintu, Jendela dan Ventilasi Aluminium Lengkap /M' Rp. 125,000.00
15 Metal Hollow 4 x 4, p = 4 m /Btg Rp. 65,000.00
16 Metal Hollow 2 x 4, p = 4 m /Btg Rp. 55,000.00
17 Tripleks 3 mm /M2 Rp. 42,000.00
18 Teakwood /Lbr Rp. 115,000.00
19 Seng Gelombang Bjls 0.25 /Lbr Rp. 51,300.00
20 Seng Datar Bjls 0.25 /Lbr Rp. 51,300.00
21 Seng Gelombang Bjls 0.3 /Lbr Rp. 77,300.00
22 Seng Datar Bjls 0.3 /Lbr Rp. 79,600.00
23 Susp. Rood (drat & mur) 5 mm, p = 1 mm /Pcs Rp. 30,000.00
E. Bahan Cat
1 Plamir /Kg Rp. 25,600.00
2 Kuas /Bh Rp. 12,000.00
3 Kertas Amplas /Lbr Rp. 4,800.00
4 Labour Cost /M2 Rp. 64,000.00
5 Lem Kayu /Ltr Rp. 24,500.00
6 Minyak Cat /Ltr Rp. 11,600.00
7 Minyak Bekesting /Ltr Rp. 11,600.00
8 Menie Kayu /Kg Rp. 29,500.00
9 Menie Besi /Kg Rp. 29,500.00
10 Cat Tembok/Metrolite /Kg Rp. 42,400.00
11 Cat Kayu/Glotex /Kg Rp. 39,600.00
12 Cat Dasar /Kg Rp. 34,000.00
13 Dumpul Kayu /Kg Rp. 29,500.00
14 Drypin + Mesiu /Pcs Rp. 7,000.00
15 Drywall Screw @ 1500 pcs /Dus Rp. 135,000.00
F. Bahan Sanitasi
1 Floor Drain (Saringan Air Metal) /bh Rp. 48,800.00
2 Klosed Duduk Keramik Lengkap /bh Rp. 1,700,000.00
3 Kran Air 3/4" /Bh Rp. 42,500.00
4 Kran Shower /Bh Rp. 350,000.00
5 Klosed Jongkok /Bh Rp. 223,300.00
6 Wastafel Lengkap Germin /Bh Rp. 1,650,000.00
7 Urinoir Keramik Lengkap /Bh Rp. 1,500,000.00
8 Bak Septictank + Resapan /Bh Rp. 2,500,000.00
9 Bak Air Lapis Keramik v=o,4 m3 /Bh Rp. 1,000,000.00
10 Titik Air Bersih /M' Rp. 300,000.00
11 Titik Air Kotor /M' Rp. 350,000.00
G. Bahan Electrical
1 Lampu SL 18 Watt /Bh Rp. 67,900.00
2 Lampu Neon TL 20 Watt /Bh Rp. 101,300.00
3 Lampu SL 40 Watt /Bh Rp. 42,500.00
4 Pasang Instalasi Listrik /Ttk Rp. 150,000.00
5 Pipa PVC 4" /M' Rp. 72,500.00
6 Paper Tape @ 76 m /Roll Rp. 29,000.00
7 Saklar Tunggal /Bh Rp. 12,500.00
8 Saklar Ganda /Bh Rp. 22,500.00
9 Stop Kontak /Bh Rp. 28,000.00
10 Lampu SL 11 Watt /Bh Rp. 17,500.00
11 Veeting Lampu + Lampu Pijar 100 Watt /Bh Rp. 9,000.00
12 Panel MCB /Bh Rp. 750,000.00
ur pasir 0.064
VOL 83.2
###
JADUAL PELAKSANAAN PEKERJAAN
Pekerjaan : #REF!
Lokasi : #REF!
Tahun Anggaran : #REF!
MARTHEN H. LETELAY
Kuasa Direktur
ANALISA HARGA SATUAN UPAH DAN BAHAN
I. PEKERJAAN PERSIAPAN
1 An. SNI 2002, 1 M' Pengukuran dan Pemasangan Bouwplank
Upah :
0.100 Tukang Batu @Rp. 35,000.00 = Rp. 3,500.00
0.010 Kepala Tukang @Rp. 45,000.00 = Rp. 450.00
0.100 Pekerja @Rp. 25,000.00 = Rp. 2,500.00
0.005 Mandor @Rp. 50,000.00 = Rp. 250.00
Rp. 6,700.00
Bahan :
0.012 M3 Kayu Klas II @Rp. 2,159,900.00 = Rp. 25,918.80
0.007 M3 Papan Klas II @Rp. 2,159,900.00 = Rp. 15,119.30
0.020 Kg Paku campur @Rp. 18,300.00 = Rp. 366.00
Jumlah Rp. 48,104.10
2 An. SNI 2002, 1 M' Pembuatan Gudang/Kantor sementara
Upah :
0.200 Tukang Kayu @Rp. 35,000.00 = Rp. 7,000.00
0.020 Kepala Tukang @Rp. 45,000.00 = Rp. 900.00
1.000 Pekerja @Rp. 25,000.00 = Rp. 25,000.00
0.050 Mandor @Rp. 50,000.00 = Rp. 2,500.00
Rp. 35,400.00
Bahan :
0.210 M3 Kayu Klas II @Rp. 2,159,900.00 = Rp. 453,579.00
10.500 Kg Semen Portland @Rp. 100,000.00 = Rp. 1,050,000.00
0.030 M3 Pasir Pasang @Rp. 100,000.00 = Rp. 3,000.00
0.050 M3 Batu Kerikil @Rp. 150,000.00 = Rp. 7,500.00
1.500 Lbr Seng Gelombang @Rp. 51,300.00 = Rp. 76,950.00
0.300 Kg Paku campur @Rp. 18,300.00 = Rp. 5,490.00
Jumlah Rp. 1,631,919.00
3 An. SNI 2002, 1 M' Pembuatan Pagar Sementara dari Seng Gelombang Setinggi 2 m
Upah :
0.200 Tukang Kayu @Rp. 50,000.00 = Rp. 10,000.00
0.020 Kepala Tukang @Rp. 0.00 = Rp. 0.00
0.400 Pekerja @Rp. 0.00 = Rp. 0.00
0.050 Mandor @Rp. 2,159,900.00 = Rp. 107,995.00
Rp. 117,995.00
Bahan :
0.210 M3 Kayu Klas II @Rp. 150,000.00 = Rp. 31,500.00
10.500 Kg Semen Portland @Rp. 18,300.00 = Rp. 192,150.00
0.030 M3 Pasir Pasang @Rp. 12,200.00 = Rp. 366.00
0.050 M3 Batu Kerikil @Rp. 0.00 = Rp. 0.00
1.500 Lbr Seng Gelombang @Rp. 4,800.00 = Rp. 7,200.00
0.300 Kg Paku campur @Rp. 18,300.00 = Rp. 5,490.00
Jumlah Rp. 354,701.00
Rp. 360,191.00
Upah :
0.400 Pekerja @Rp. 25,000.00 = Rp. 10,000.00
10.000 Untuk 1 M3, Diperlukan 10 M2 Siram/Bgr x 10,000.00 = Rp. 100,000.00
5 An. SNI 2007, 1M2 Pasang Pintu dan Jendela jalusi Kayu Kls I
Upah :
3.000 Tukang Kayu @Rp. 35,000.00 = Rp. 105,000.00
0.300 Kepala Tukang @Rp. 45,000.00 = Rp. 13,500.00
1.000 Pekerja @Rp. 25,000.00 = Rp. 25,000.00
0.050 Mandor @Rp. 50,000.00 = Rp. 2,500.00
Rp. 146,000.00
Bahan :
0.064 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 222,604.80
0.500 Lem Kayu @Rp. 24,500.00 = Rp. 12,250.00
Jumlah Rp. 380,854.80
6 An. SNI 2007, 1M2 Daun Pintu Kayu Lapis (Plywood)
Upah :
2.100 Tukang Kayu @Rp. 35,000.00 = Rp. 73,500.00
0.210 Kepala Tukang @Rp. 45,000.00 = Rp. 9,450.00
0.700 Pekerja @Rp. 25,000.00 = Rp. 17,500.00
0.035 Mandor @Rp. 50,000.00 = Rp. 1,750.00
Rp. 102,200.00
Bahan :
0.025 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 86,955.00
0.030 Paku @Rp. 28,400.00 = Rp. 852.00
0.500 Lem Kayu @Rp. 24,500.00 = Rp. 12,250.00
1.000 Plywood Tebal 4 mm uk. 90x220 cm @Rp. 51,300.00 = Rp. 51,300.00
Jumlah Rp. 253,557.00
7 An. SNI 2007, 1M2 Pintu Plywood rangkap
Upah :
2.000 Tukang Kayu @Rp. 35,000.00 = Rp. 70,000.00
0.200 Kepala Tukang @Rp. 45,000.00 = Rp. 9,000.00
0.670 Pekerja @Rp. 25,000.00 = Rp. 16,750.00
0.335 Mandor @Rp. 50,000.00 = Rp. 16,750.00
Rp. 112,500.00
Bahan :
0.026 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 89,041.92
0.030 Paku @Rp. 28,400.00 = Rp. 852.00
0.500 Lem Kayu @Rp. 24,500.00 = Rp. 12,250.00
1.000 Plywood Tebal 4 mm uk. 90x220 cm @Rp. 51,300.00 = Rp. 51,300.00
Jumlah Rp. 265,943.92
8 An. SNI 2007, 1M2 Jalusi Kusen Kayu Kls I
Upah :
2.000 Tukang Kayu @Rp. 35,000.00 = Rp. 70,000.00
0.200 Kepala Tukang @Rp. 45,000.00 = Rp. 9,000.00
0.670 Pekerja @Rp. 25,000.00 = Rp. 16,750.00
0.335 Mandor @Rp. 50,000.00 = Rp. 16,750.00
Rp. 112,500.00
Bahan :
0.060 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 208,692.00
0.150 Paku @Rp. 28,400.00 = Rp. 4,260.00
Jumlah Rp. 325,452.00
9 An. SNI 2007, 1M2 Teakwood Rangkap
Upah :
2.400 Tukang Kayu @Rp. 35,000.00 = Rp. 84,000.00
0.210 Kepala Tukang @Rp. 45,000.00 = Rp. 9,450.00
0.800 Pekerja @Rp. 25,000.00 = Rp. 20,000.00
0.040 Mandor @Rp. 50,000.00 = Rp. 2,000.00
Rp. 115,450.00
Bahan :
0.025 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 86,955.00
0.030 Paku @Rp. 28,400.00 = Rp. 852.00
0.300 Lem Kayu @Rp. 24,500.00 = Rp. 7,350.00
1.000 Teakwood Tebal 4 mm uk. 90x220 cm @Rp. 51,300.00 = Rp. 51,300.00
Jumlah Rp. 261,907.00
10 An. SNI 2007, 1M2 Teakwood Rangkap Lapis Formika
Upah :
2.550 Tukang Kayu @Rp. 35,000.00 = Rp. 89,250.00
1.200 Kepala Tukang @Rp. 45,000.00 = Rp. 54,000.00
4.000 Pekerja @Rp. 25,000.00 = Rp. 100,000.00
0.200 Mandor @Rp. 50,000.00 = Rp. 10,000.00
Rp. 253,250.00
Bahan :
0.025 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 86,955.00
0.030 Paku @Rp. 28,400.00 = Rp. 852.00
0.800 Lem Kayu @Rp. 24,500.00 = Rp. 19,600.00
1.000 Teakwood Tebal 4 mm uk. 90x220 cm @Rp. 51,300.00 = Rp. 51,300.00
0.500 Formika @Rp. 0.00 = Rp. 0.00
Jumlah Rp. 411,957.00
11 An. SNI 2007, 1M2 Pasang Rangka Plafon (50x100) cm
Upah :
0.300 Tukang Kayu @Rp. 35,000.00 = Rp. 10,500.00
0.030 Kepala Tukang @Rp. 45,000.00 = Rp. 1,350.00
0.150 Pekerja @Rp. 25,000.00 = Rp. 3,750.00
0.075 Mandor @Rp. 50,000.00 = Rp. 3,750.00
Rp. 19,350.00
Bahan :
0.0154 M3 Kayu Klas II @Rp. 2,159,900.00 = Rp. 33,262.46
0.200 Kg. Paku Campuran @Rp. 28,400.00 = Rp. 5,680.00
Jumlah Rp. 58,292.46
12 An. SNI 2002, 1M2 Pasang Rangka Plafon (30x60) cm
Upah :
0.300 Tukang Kayu @Rp. 35,000.00 = Rp. 10,500.00
0.030 Kepala Tukang @Rp. 45,000.00 = Rp. 1,350.00
0.200 Pekerja @Rp. 25,000.00 = Rp. 5,000.00
0.010 Mandor @Rp. 50,000.00 = Rp. 500.00
Rp. 17,350.00
Bahan :
0.0230 M3 Kayu Klas II @Rp. 2,159,900.00 = Rp. 49,677.70
0.150 Kg. Paku Campuran @Rp. 18,300.00 = Rp. 2,745.00
Jumlah Rp. 69,772.70
13 An. SNI 2007, 1 M2 Pasang Plafond Tripleks
Upah :
0.100 Tukang Kayu @Rp. 35,000.00 = Rp. 3,500.00
0.010 Kepala Tukang @Rp. 45,000.00 = Rp. 450.00
0.100 Pekerja @Rp. 25,000.00 = Rp. 2,500.00
0.005 Mandor @Rp. 50,000.00 = Rp. 250.00
Rp. 6,700.00
Bahan :
0.375 Lbr Tripleks @Rp. 51,300.00 = Rp. 19,237.50
0.030 Kg. Paku Tripleks @Rp. 78,400.00 = Rp. 2,352.00
Jumlah Rp. 28,289.50
14 An. SNI 2007, 1 M2 Pasang Lantai Papan Kayu Kls II
Upah :
0.350 Tukang Kayu @Rp. 35,000.00 = Rp. 12,250.00
0.035 Kepala Tukang @Rp. 45,000.00 = Rp. 1,575.00
0.700 Pekerja @Rp. 25,000.00 = Rp. 17,500.00
0.035 Mandor @Rp. 50,000.00 = Rp. 1,750.00
Rp. 33,075.00
Bahan :
1.050 M2 Papan Kayu Klas II @Rp. 2,159,900.00 = Rp. 2,267,895.00
0.600 Kg. Paku Campuran @Rp. 18,300.00 = Rp. 10,980.00
Jumlah Rp. 2,311,950.00
15 An. SNI 2007, 1M2 Pasang Konstruksi Kuda-kuda Konvensional Kayu Kls I
Upah :
12.000 Tukang Kayu @Rp. 35,000.00 = Rp. 420,000.00
1.200 Kepala Tukang @Rp. 45,000.00 = Rp. 54,000.00
4.000 Pekerja @Rp. 25,000.00 = Rp. 100,000.00
0.200 Mandor @Rp. 50,000.00 = Rp. 10,000.00
Rp. 584,000.00
Bahan :
1.100 M3 Kayu Klas I @Rp. 3,478,200.00 = Rp. 3,826,020.00
15.000 Kg Besi Strip @Rp. 20,500.00 = Rp. 307,500.00
5.600 Kg Paku Campur @Rp. 18,300.00 = Rp. 102,480.00
Jumlah Rp. 4,820,000.00
16 An. SNI 2007, 1M2 Pasang Konstruksi Kuda-kuda Expose Kayu Kls I
Upah :
20.100 Tukang Kayu @Rp. 35,000.00 = Rp. 703,500.00
2.010 Kepala Tukang @Rp. 45,000.00 = Rp. 90,450.00
6.700 Pekerja @Rp. 25,000.00 = Rp. 167,500.00
0.335 Mandor @Rp. 50,000.00 = Rp. 16,750.00
Rp. 978,200.00
Bahan :
1.200 M3 Kayu Klas I @Rp. 3,478,200.00 = Rp. 4,173,840.00
15.000 Kg Besi Strip @Rp. 20,500.00 = Rp. 307,500.00
5.600 Kg Paku Campur @Rp. 18,300.00 = Rp. 102,480.00
Jumlah Rp. 5,562,020.00
17 An. SNI 2007, 1M2 Pasang Rangka Gording Kayu
Upah :
7.200 Tukang Kayu @Rp. 35,000.00 = Rp. 252,000.00
0.720 Kepala Tukang @Rp. 45,000.00 = Rp. 32,400.00
2.400 Pekerja @Rp. 25,000.00 = Rp. 60,000.00
0.120 Mandor @Rp. 50,000.00 = Rp. 6,000.00
Rp. 350,400.00
Bahan :
1.100 M3 Kayu Klas II @Rp. 2,159,900.00 = Rp. 2,375,890.00
3.000 Kg Paku Campur @Rp. 18,300.00 = Rp. 54,900.00
Jumlah Rp. 2,781,190.00
18 An. SNI 2007, 1M2 Pasang Kaso + Reng Kayu
Upah :
0.100 Tukang Kayu @Rp. 35,000.00 = Rp. 3,500.00
0.010 Kepala Tukang @Rp. 45,000.00 = Rp. 450.00
0.100 Pekerja @Rp. 25,000.00 = Rp. 2,500.00
0.005 Mandor @Rp. 50,000.00 = Rp. 250.00
Rp. 6,700.00
Bahan :
0.014 M3 Kayu Klas I @Rp. 3,478,200.00 = Rp. 48,694.80
0.150 Kg Paku Campur @Rp. 18,300.00 = Rp. 2,745.00
Jumlah Rp. 58,139.80
19 An. SNI 2002, 1M' Pasang Listplank Papan (3 x 20) cm
Upah :
0.200 Tukang Kayu @Rp. 35,000.00 = Rp. 7,000.00
0.025 Kepala Tukang @Rp. 45,000.00 = Rp. 1,125.00
0.100 Pekerja @Rp. 25,000.00 = Rp. 2,500.00
0.005 Mandor @Rp. 50,000.00 = Rp. 250.00
Rp. 10,875.00
Bahan :
0.0072 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 25,043.04
0.050 Kg Paku Campur @Rp. 18,300.00 = Rp. 915.00
Jumlah Rp. 36,833.04
20 An. SNI 2002, 1M' Pasang Papan Bubungan Kayu Kelas II
Upah :
0.200 Tukang Kayu @Rp. 35,000.00 = Rp. 7,000.00
0.025 Kepala Tukang @Rp. 45,000.00 = Rp. 1,125.00
0.100 Pekerja @Rp. 25,000.00 = Rp. 2,500.00
0.005 Mandor @Rp. 50,000.00 = Rp. 250.00
Rp. 10,875.00
Bahan :
0.0072 M3 Papan Klas II @Rp. 2,159,900.00 = Rp. 15,551.28
0.050 Kg Paku Campur @Rp. 18,300.00 = Rp. 915.00
Jumlah Rp. 27,341.28
21 An. SNI 2007, 1M' Pasang List Profil
Upah :
0.050 Tukang Kayu @Rp. 35,000.00 = Rp. 1,750.00
0.005 Kepala Tukang @Rp. 45,000.00 = Rp. 225.00
0.050 Pekerja @Rp. 25,000.00 = Rp. 1,250.00
0.003 Mandor @Rp. 50,000.00 = Rp. 150.00
Rp. 3,375.00
Bahan :
1.050 M' Profil List Profil @Rp. 325,000.00 = Rp. 341,250.00
0.010 Kg Paku Campur @Rp. 18,300.00 = Rp. 183.00
Jumlah Rp. 344,808.00
22 An. SNI 2007, 1M2 Pasang Rangka Atap Genteng
Upah :
0.100 Tukang Kayu @Rp. 35,000.00 = Rp. 3,500.00
0.010 Kepala Tukang @Rp. 45,000.00 = Rp. 450.00
0.100 Pekerja @Rp. 25,000.00 = Rp. 2,500.00
0.005 Mandor @Rp. 50,000.00 = Rp. 250.00
Rp. 6,700.00
Bahan :
0.014 M3 Kayu Klas II @Rp. 2,159,900.00 = Rp. 30,238.60
0.250 Kg Paku Genteng @Rp. 280,000.00 = Rp. 70,000.00
Jumlah Rp. 106,938.60
23 An. SNI 2007, 1M2 Pasang Atap Genteng Metal
Upah :
0.100 Tukang Kayu @Rp. 35,000.00 = Rp. 3,500.00
0.010 Kepala Tukang @Rp. 45,000.00 = Rp. 450.00
0.200 Pekerja @Rp. 25,000.00 = Rp. 5,000.00
0.001 Mandor @Rp. 50,000.00 = Rp. 50.00
Rp. 9,000.00
Bahan :
1.620 Lbr Genteng Metal @Rp. 28,400.00 = Rp. 46,008.00
0.200 Kg Paku Genteng @Rp. 280,000.00 = Rp. 56,000.00
Jumlah Rp. 111,008.00
24 An. SNI 2007, 1M' Pasang Nok/Bubungan Genteng Metal
Upah :
0.150 Tukang Kayu @Rp. 35,000.00 = Rp. 5,250.00
0.015 Kepala Tukang @Rp. 45,000.00 = Rp. 675.00
0.250 Pekerja @Rp. 25,000.00 = Rp. 6,250.00
0.013 Mandor @Rp. 50,000.00 = Rp. 650.00
Rp. 12,825.00
Bahan :
0.950 Bh Genteng Bubungan @Rp. 84,000.00 = Rp. 79,800.00
0.050 Kg Paku Genteng @Rp. 280,000.00 = Rp. 14,000.00
Jumlah Rp. 106,625.00
25 An. SNI 2007, 1M' Pasang Nok/Bubungan Seng
Upah :
0.070 Tukang Kayu @Rp. 35,000.00 = Rp. 2,450.00
0.008 Kepala Tukang @Rp. 45,000.00 = Rp. 360.00
0.150 Pekerja @Rp. 25,000.00 = Rp. 3,750.00
0.006 Mandor @Rp. 50,000.00 = Rp. 300.00
Rp. 6,860.00
Bahan :
0.300 Lbr Seng Plat Bjls 0,30 @Rp. 30,000.00 = Rp. 9,000.00
0.020 Kg Paku Campur @Rp. 28,400.00 = Rp. 568.00
Jumlah Rp. 16,428.00
26 An. SNI 2007, 1M2 Pasang Atap Seng Gelombang
Upah :
0.060 Tukang Besi @Rp. 35,000.00 = Rp. 2,100.00
0.006 Kepala Tukang @Rp. 45,000.00 = Rp. 270.00
0.120 Pekerja @Rp. 25,000.00 = Rp. 3,000.00
0.006 Mandor @Rp. 50,000.00 = Rp. 300.00
Rp. 5,670.00
Bahan :
0.700 Lbr Seng Bjls 0,3 @Rp. 30,000.00 = Rp. 21,000.00
0.020 Kg Paku Seng @Rp. 28,400.00 = Rp. 568.00
Jumlah Rp. 27,238.00
27 An. SNI 2007, 10 cm Pekerjaan Pengelasan dengan Las Listrik
Upah :
0.020 Tukang Besi @Rp. 35,000.00 = Rp. 700.00
0.002 Kepala Tukang @Rp. 45,000.00 = Rp. 90.00
0.040 Pekerja @Rp. 25,000.00 = Rp. 1,000.00
0.002 Mandor @Rp. 50,000.00 = Rp. 100.00
Rp. 1,890.00
Bahan :
0.400 Kg Kawat Listrik @Rp. 150,000.00 = Rp. 60,000.00
0.800 Jam Sewa Alat @Rp. 500,000.00 = Rp. 400,000.00
1.000 Liter Solar @Rp. 20,000.00 = Rp. 20,000.00
0.100 Liter Pelumas @Rp. 10,000.00 = Rp. 1,000.00
Jumlah Rp. 482,890.00
28 An. SNI 2007, 1M2 Pasang Pintu dan Jendela Kaca
Upah :
0.150 Tukang Kayu @Rp. 35,000.00 = Rp. 5,250.00
0.015 Kepala Tukang @Rp. 45,000.00 = Rp. 675.00
0.015 Pekerja @Rp. 25,000.00 = Rp. 375.00
0.001 Mandor @Rp. 50,000.00 = Rp. 37.50
Rp. 6,337.50
Bahan :
0.035 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 121,737.00
1.100 M2 Kaca 3 mm @Rp. 140,000.00 = Rp. 154,000.00
Jumlah Rp. 282,074.50
29 An. SNI 2007, 1M2 Pasang Langit-Langit Gipsum Board, t=9 mm
Upah :
0.050 Tukang Kayu @Rp. 35,000.00 = Rp. 1,750.00
0.005 Kepala Tukang @Rp. 45,000.00 = Rp. 225.00
0.100 Pekerja @Rp. 25,000.00 = Rp. 2,500.00
0.005 Mandor @Rp. 50,000.00 = Rp. 250.00
Rp. 4,725.00
Bahan :
0.364 Lbr Gipsum Board @Rp. 134,600.00 = Rp. 48,994.40
0.110 Kg Paku Sekrup @Rp. 60,500.00 = Rp. 6,655.00
Jumlah Rp. 60,374.40
30 An. SNI 2007, 1M2 Pasang Langit-Langit Lambriziring Board, t=9 mm
Upah :
0.800 Tukang Kayu @Rp. 35,000.00 = Rp. 28,000.00
0.008 Kepala Tukang @Rp. 45,000.00 = Rp. 360.00
0.800 Pekerja @Rp. 25,000.00 = Rp. 20,000.00
0.040 Mandor @Rp. 50,000.00 = Rp. 2,000.00
Rp. 50,360.00
Bahan :
0.015 M3 Papan Klas I @Rp. 3,478,200.00 = Rp. 52,173.00
0.010 Kg Paku @Rp. 28,400.00 = Rp. 284.00
Jumlah Rp. 102,817.00
31 An. SNI 2007, 1M2 Pasang Rolling Door Besi
Upah :
1.200 Tukang Besi @Rp. 35,000.00 = Rp. 42,000.00
0.120 Kepala Tukang @Rp. 45,000.00 = Rp. 5,400.00
1.200 Pekerja @Rp. 25,000.00 = Rp. 30,000.00
0.006 Mandor @Rp. 50,000.00 = Rp. 300.00
Rp. 77,700.00
Bahan :
1.000 M2 Rolling Door @Rp. 2,850,000.00 = Rp. 2,850,000.00
Jumlah Rp. 2,927,700.00
32 An. SNI 2007, 1M2 Pasang Rolling Door Alluminium
Upah :
1.000 Tukang Besi @Rp. 35,000.00 = Rp. 35,000.00
0.100 Kepala Tukang @Rp. 45,000.00 = Rp. 4,500.00
1.000 Pekerja @Rp. 25,000.00 = Rp. 25,000.00
0.050 Mandor @Rp. 50,000.00 = Rp. 2,500.00
Rp. 67,000.00
Bahan :
1.000 M2 Rolling Door @Rp. 2,850,000.00 = Rp. 2,850,000.00
Jumlah Rp. 2,917,000.00
33 An. SNI 2007, 1M2 Pasang Terali Besi (2x3) mm
Upah :
1.670 Tukang Kayu @Rp. 35,000.00 = Rp. 58,450.00
0.167 Kepala Tukang @Rp. 45,000.00 = Rp. 7,515.00
1.670 Pekerja @Rp. 25,000.00 = Rp. 41,750.00
0.083 Mandor @Rp. 50,000.00 = Rp. 4,150.00
Rp. 111,865.00
Bahan :
6.177 Besi Strip @Rp. 20,500.00 = Rp. 126,628.50
27.080 Pengelasan @Rp. 750,000.00 = Rp. 20,310,000.00
Jumlah Rp. 20,548,493.50
34 An. SNI 2007, 1 M2 Pasang Pintu Teakwood Rangkap Rangka Kayu, Lapis Seng Datar
Upah :
2.000 Tukang Kayu @Rp. 35,000.00 = Rp. 70,000.00
0.200 Kepala Tukang @Rp. 45,000.00 = Rp. 9,000.00
0.600 Pekerja @Rp. 25,000.00 = Rp. 15,000.00
0.0300 Mandor @Rp. 50,000.00 = Rp. 1,500.00
Rp. 95,500.00
Bahan :
0.020 M3 Kayu Kls I @Rp. 3,478,200.00 = Rp. 69,564.00
0.030 Kg Paku Tripleks @Rp. 78,400.00 = Rp. 2,352.00
1.000 Lbr Seng Datar 0,25 @Rp. 79,600.00 = Rp. 79,600.00
1.000 Lbr Teakwood @Rp. 51,300.00 = Rp. 51,300.00
Jumlah Rp. 298,316.00
VI. PEKERJAAN PENGECATAN
1. An. SNI 2002, 1M2 Pengecatan Bidang Kayu Baru, 1 Lapis Plamir, 1 Lapis Cat Dasar
Upah :
0.009 Tukang Cat @Rp. 35,000.00 = Rp. 315.00
0.006 Kepala Tukang @Rp. 45,000.00 = Rp. 270.00
0.070 Pekerja @Rp. 25,000.00 = Rp. 1,750.00
0.0025 Mandor @Rp. 50,000.00 = Rp. 125.00
Rp. 2,460.00
Bahan :
0.200 Kg Cat Meni @Rp. 29,500.00 = Rp. 5,900.00
0.150 Kg Plamir @Rp. 25,600.00 = Rp. 3,840.00
0.170 Kg Cat Dasar @Rp. 34,000.00 = Rp. 5,780.00
0.260 Kg Cat Kayu (2x) @Rp. 39,600.00 = Rp. 10,296.00
Jumlah Rp. 28,276.00
2. An. SNI 2002, 1M2 Pengecatan Tembok Baru, 1 Lapis Plamir, 1 Lapis Cat Dasar
Upah :
0.063 Tukang Cat @Rp. 35,000.00 = Rp. 2,205.00
0.0063 Kepala Tukang @Rp. 45,000.00 = Rp. 283.50
0.020 Pekerja @Rp. 25,000.00 = Rp. 500.00
0.0025 Mandor @Rp. 50,000.00 = Rp. 125.00
Rp. 3,113.50
Bahan :
0.100 Kg Plamir @Rp. 25,600.00 = Rp. 2,560.00
0.100 Kg Cat Dasar @Rp. 34,000.00 = Rp. 3,400.00
0.260 Kg Cat Tembok (2x) @Rp. 42,400.00 = Rp. 11,024.00
Jumlah Rp. 20,097.50
3. An. SNI 2002, 1M2 Pengecatan dengan Cat Menie Besi
Upah :
0.200 Tukang Cat @Rp. 35,000.00 = Rp. 7,000.00
0.0200 Kepala Tukang @Rp. 45,000.00 = Rp. 900.00
0.020 Pekerja @Rp. 25,000.00 = Rp. 500.00
0.0100 Mandor @Rp. 50,000.00 = Rp. 500.00
Rp. 8,900.00
Bahan :
0.100 Kg Menie Besi @Rp. 29,500.00 = Rp. 2,950.00
0.010 Bh Kuas @Rp. 12,000.00 = Rp. 120.00
Jumlah Rp. 11,970.00
4 An. SNI 2002, 1M2 Pelaburan Bidang Kayu dengan Politur
Upah :
0.060 Tukang Cat @Rp. 35,000.00 = Rp. 2,100.00
0.0160 Kepala Tukang @Rp. 45,000.00 = Rp. 720.00
0.000 Pekerja @Rp. 25,000.00 = Rp. 0.00
0.0025 Mandor @Rp. 50,000.00 = Rp. 125.00
Rp. 2,945.00
Bahan :
0.522 Ltr Politur @Rp. 29,500.00 = Rp. 15,399.00
2.000 Lbr Kertas Amplas @Rp. 5,000.00 = Rp. 10,000.00
Jumlah Rp. 28,344.00