5.RAB Saluran Rumngeur
5.RAB Saluran Rumngeur
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 145.18
Pekerja 0.625 Oh 90.74 90.74 - 25,000.00 2,268,468.75 - 2,268,468.75
Mandor 0.063 Oh 9.07 9.07 - 50,000.00 453,693.75 - 453,693.75
2 Urugan Tanah Kembali SNI 2002 M3 36.30
Pekerja 0.192 Oh 6.97 6.97 - 25,000.00 174,218.40 - 174,218.40
Mandor 0.019 Oh 0.70 0.70 50,000.00 34,843.68 -
3 Urugan Pasir SNI 2002 M3 45.95
Pekerja 0.300 Oh 13.78 13.78 25,000.00 344,602.50 -
Mandor 0.010 Oh 0.46 0.46 50,000.00 22,973.50 -
Pasir Urug 1.200 M3 55.14 35.14 20.00 100,000.00 3,513,640.00 2,000,000.00 5,513,640.00
Sub Total II 6,812,440.58 2,000,000.00 8,410,020.90
III PEK. PASANGAN DAN PLESTERAN
1 Pas. Batu Dinding Saluran ad. 1 : 5 SNI 2002 M3 99.24
Tukang Batu 0.600 Oh 59.54 59.54 - 35,000.00 2,083,935.00 - 2,083,935.00
Kepala Tukang 0.060 Oh 5.95 5.95 - 45,000.00 267,934.50 - 267,934.50
Pekerja 1.500 Oh 148.85 148.85 - 25,000.00 3,721,312.50 - 3,721,312.50
Mandor 0.075 Oh 7.44 7.44 - 50,000.00 372,131.25 - 372,131.25
Batu Kali 1.100 M3 109.16 99.16 10.00 150,000.00 14,873,775.00 1,500,000.00 16,373,775.00
Semen Portland (50 Kg) 2.720 Sak 269.92 269.92 - 100,000.00 26,991,920.00 - 26,991,920.00
Pasir Pasang 0.544 M3 53.98 53.98 - 100,000.00 5,398,384.00 - 5,398,384.00
2 Rabat Dasar Saluran ad. 1 : 3 : 5 SNI 2002 M3 45.95
Tukang Batu 0.250 Oh 11.49 11.49 - 35,000.00 402,036.25 - 402,036.25
Kepala Tukang 0.025 Oh 1.15 1.15 - 45,000.00 51,690.38 - 51,690.38
Pekerja 1.650 Oh 75.81 75.81 - 25,000.00 1,895,313.75 - 1,895,313.75
Mandor 0.080 Oh 3.68 3.68 - 50,000.00 183,788.00 - 183,788.00
Semen Portland (50 Kg) 0.086 Sak 74.45 74.45 - 100,000.00 7,445,088.00 - 7,445,088.00
Pasir Pasang 0.022 M3 18.96 18.96 - 100,000.00 1,895,740.00 - 1,895,740.00
Sub Total III 103,846,190.63 1,500,000.00 105,346,190.63
Sub Total I + II + III 113,828,631.21 3,500,000.00 116,926,211.53
Administrasi TPK 3 % dari Dana 3,414,858.94
Administrasi UPK 2 % dari Dana 2,276,572.62
Total PNPM 119,520,062.77
TOTAL BIAYA 119,520,000.00
###
0.063 ur pasir
VOL 24.822 VOL
0 0.52 1.04 m
0.1 m
0.104 m2
124 m'
12.896 m3
0.065 m2
124 m'
8.06 m3
0.169 m2
124 m'
20.956 m3
0.065
8.06
ANALISA HARGA SATUAN UPAH DAN BAHAN
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
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