ANALISA HARGA SATUAN

PEKERJAAN PERSIAPAN
NO
1

1
2
3

1
2
3
4
5
6
7

1
2
3
4
5
6
7
8
9

1
2
3
4
5

1
2

URAIAN
2
1 M2 PEK PENGUKURAN KEMBALI (SITE)
Tukang batu terampil
Pekerja terampil
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 PEK PASANGAN BOUWPLANK
Kayu borneo super
Paku 5-7
Meni
Tukang kayu setengah terampil
Pekerja
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PEK KANTOR DIREKSI
Kayu borneo super
Paku 5-7
Seng Gb BJLS 26 (80x180)
Semen PC 50 Kg
Tripleks 3 mm
Pasir pasang
Bata merah
Peralatan
Ongkos pasang
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PAPAN NAMA PROYEK
Kayu Borneo super
Paku 5-7
Cat minyak
Penulisan
Ongkos pasang
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 LOS KERJA/ GUDANG
Seng Glb BJLS 28 (80 x 180)
Kayu Borneo super

KOEF.
3

SAT.
4

HARGA SAT
5

JUMLAH
6 = ( 3x5 )

0.010 org
0.020 org
1.000 ls

50,000
50,000
250

500
1,000
250
1,750
175
1,925
1,900

0.010 m3
0.100 kg
0.005 ls
0.100
0.060
0.010
0.004

1,450,000
7,500
9,800
50,000
40,000
75,000
100,000

14,500
750
49
5,000
2,400
750
400
23,849
2,385
26,234
26,200

0.100
0.500
1.200
0.250
1.000
0.250
70.000
1.000
1.000

m3
kg
lbr
zak
lbr
m3
bh
ls
ls

1,380,000
7,500
27,500
32,500
29,000
70,000
250
20,000
50,000

138,000
3,750
33,000
8,125
29,000
17,500
17,500
20,000
50,000
316,875
31,688
348,563
348,600

0.130
0.250
1.000
1.000
1.000

m3
kg
kg
ls
ls

1,450,000
7,500
35,358
100,000
25,000

188,500
1,875
35,358
100,000
25,000
350,733
35,073
385,807
385,800

1.100 lbr
0.100 m3

27,500
1,450,000

30,250
145,000

3
4
5
6
7

1
2
3
4
5

1
2
3

Paku 5-7
Tripleks 3 mm
PC
Peralatan
Ongkos pasang
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 PAGAR PENGAMAN PROYEK
Seng Glb BJLS 28 (80 x 180)
Kayu Borneo super
Paku 5-7
Pengecatan cat minyak
Ongkos pasang
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PEK PERATAAN TANAH
Pekerja
Mandor
Alat Bantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

0.250
0.500
0.125
1.000
1.000

kg
lbr
zak
ls
ls

7,500
29,000
32,500
10,000
35,000

1,875
14,500
4,063
10,000
35,000
240,688
24,069
264,756
264,800

1.430
0.036
0.200
1.800
1.000

lbr
m3
kg
kg
ls

27,500
1,380,000
7,500
39,992
10,000

39,325
49,680
1,500
71,986
10,000
172,491
17,249
189,740
189,700

0.040 org
0.004 org
1.000 ls

40,000
100,000
1,000

1,600
400
1,000
3,000
300
3,300
3,300

ANALISA HARGA SATUAN

PONDASI, BETON & BESI
NO
1

1
2
3

1
2
3

1
2
3

1
2
3

1
2
3

1
2
3
4

URAIAN
2
1 M3 PEK GALIAN TANAH BIASA
Pekerja terampil
Mandor
Alat Bantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 PEK GALIAN KEDALAMAN 1 s/d 5 M'
Pekerja terampil
Mandor
Alat Bantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

KOEF.
3

SAT.
4

HARGA SAT
5

JUMLAH
6 = ( 3x5 )

0.500 org
0.003 org
1.000 ls

50,000
100,000
1,500

25,000
300
1,500
26,800
2,680
29,480
29,500

0.898 org
0.033 org
1.000 ls

50,000
100,000
5,000

44,900
3,300
5,000
53,200
5,320
58,520
58,500

50,000
100,000
6,000

60,000
5,000
6,000
71,000
7,100
78,100
78,100

50,000
100,000
5,000

57,500
2,500
5,000
65,000
6,500
71,500
71,500

0.300 org
0.010 org
1.000 ls

40,000
100,000
800

12,000
1,000
800
13,800
1,380
15,180
15,200

1.200
1.000
0.250
0.010

32,000
12,500
40,000
100,000

38,400
12,500
10,000
1,000
61,900

1 M3 PEK GALIAN TANAH SUMURAN MAX KEDALAMAN 10 M1

Pekerja terampil
1.200 org
Mandor
0.050 org
Alat Bantu
1.000 ls
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 PEK GALIAN TANAH BERBATU MAX KEDALAMAN 1 M'
Pekerja terampil
1.150 org
Mandor
0.025 org
Alat Bantu
1.000 ls
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 URUGAN TANAH KEMBALI
Pekerja
Mandor
Alat Bantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 PEMADATAN TANAH (TIAP 20 CM)
Tanah urug (tiap 20 cm)
Alat Bantu (Stamper)
Pekerja
Mandor
Jumlah

m3
ls
org
org

Keuntungan Max
Jumlah
Dibulatkan

1
2
3
4
5

1
2
3

1
2
3
4
5
6
7
8

1
2
3

1
2
3
4
5
6
7
8

1 M3 URUGAN PAKAI ALAT BESAR TANAH DARI LUAR

Pek Galian
Pek Galian tanah berbatu
Pek Galian tanah biasa
Pek Grading plant
Beli tanah + Angkut Max 10 Km
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 URUGAN PASIR URUG
Pasir urug
Pekerja
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 LANTAI KERJA 1 PC : 3 PS : 5 KRL
Semen PC 50 Kg
Split pecah mesin 2/3
Pasir beton
Pekerja
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 PAS. BETON CYCLOOF + 40% BATU KALI
Adukan 1 pc : 3 ps : 5 krl
Batu kali/ batu belah
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 COR BETON SITE MIX K-175
Semen PC 50 Kg
Split pecah mesin 2/3
Pasir beton
Pekerja
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan
Jumlah
Keuntungan Max

6,190
68,090
68,100

0.600
0.250
0.350
6.000
1.200

m3
m3
m3
m2
m3

53,200
65,000
26,800

1.200 m3
0.150 org
0.010 org

32,000
40,000
100,000

38,400
6,000
1,000
45,400
4,540
49,940
49,900

4.945
0.930
0.550
2.000
0.500
0.050
0.010
1.000

zak
m3
m3
org
org
org
org
ls

32,500
121,900
90,000
40,000
45,000
75,000
100,000
37,500

160,713
113,367
49,500
80,000
22,500
3,750
1,000
37,500
468,330
46,833
515,162
515,200

0.720 m3
0.480 m3
1.000 ls

468,330
80,000
37,500

337,197
38,400
37,500
413,097
41,310
454,407
454,400

8.500
0.830
0.540
3.000
0.500
0.050
0.010
1.000

32,500
121,900
90,000
40,000
45,000
75,000
100,000
40,000

276,250
101,177
48,600
120,000
22,500
3,750
1,000
40,000
613,277
61,328

zak
m3
m3
org
org
org
org
ls

31,920
16,250
9,380
57,550
5,755
63,305
63,300

Jumlah
Dibulatkan

1
2
3
4
5
6
7
8

1
2
3
4
5
6

1
2
3
4
5
6

1
2
3
4
5
6
7

1
2
3

1 M3 COR BETON SITE MIX K-225

Semen PC 50 Kg
Split pecah mesin 2/3
Pasir beton
Pekerja
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 COR BETON K-175 (READYMIX)
Adukan K 175
Upah pekerja
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan pembantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 COR BETON K-225 (READYMIX)
Adukan K 225
Upah pekerja
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan pembantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 KG BESI BETON TERPASANG U-24
Besi beton rata-rata
Kawat beton
Tukang besi beton setengah terampil
Tukang besi beton terampil
Kepala tukang besi terampil
Mandor
Peralatan, Spancer
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 KG BESI BETON TERPASANG U-39
Besi beton rata-rata
Kawat beton
Tukang besi beton setengah terampil

674,605
674,600

9.870
0.810
0.490
3.000
0.500
0.050
0.010
1.000

zak
m3
m3
org
org
org
org
ls

32,500
121,900
90,000
40,000
45,000
75,000
100,000
40,000

320,775
98,739
44,100
120,000
22,500
3,750
1,000
40,000
650,864
65,086
715,950
716,000

1.000
2.500
0.250
0.100
0.010
1.000

m3
org
org
org
org
ls

613,277
40,000
45,000
75,000
100,000
20,000

613,277
100,000
11,250
7,500
1,000
20,000
753,027
75,303
828,330
828,300

1.000
2.500
0.250
0.100
0.010
1.000

zak
org
org
org
org
ls

650,864
40,000
45,000
75,000
100,000
20,000

650,864
100,000
11,250
7,500
1,000
20,000
790,614
79,061
869,675
869,700

1.050
0.010
0.025
0.015
0.010
0.005
1.000

kg
kg
org
org
org
org
ls

9,500
8,000
45,000
60,000
75,000
100,000
500

9,975
80
1,125
900
750
500
500
13,830
1,383
15,213
15,200

1.050 kg
0.010 kg
0.036 org

9,800
8,000
45,000

10,290
80
1,620

4
5
6
7

1
2
3
4
5
6
7
8
9
10

1
2
3
4
5
6

1
2
3
4
5
6

1
2
3
4
5
6

Tukang besi beton terampil

Kepala tukang besi terampil
Mandor
Peralatan, Spancer
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 KG BESI ERECTION KONST KUDA2 BESI
Pekerja terampil
Tukang besi profil terampil
Kepala tukang besi profil
Mandor
Operator Alat Besar
Pembantu Operator
Alat Bantu
Alat Besar
Bahan Bakar Solar
Pelumas
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 KG PEK KONST. BESI IWF/ PROFIL EX LUAR
Pekerja terampil
Tukang besi profil terampil
Kepala tukang besi profil
Mandor
Besi IWF
Alat Bantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 KG PEK KONST. BESI IWF/ PROFIL EX DN/ SII
Pekerja terampil
Tukang besi profil terampil
Kepala tukang besi profil
Mandor
Besi IWF
Alat Bantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 KG PEK KONST. BESI SIKU/ SII
Pekerja terampil
Tukang besi profil terampil
Kepala tukang besi profil
Mandor
Besi Profil
Alat Bantu
Jumlah
Keuntungan Max

0.016
0.011
0.005
1.000

org
org
org
ls

60,000
75,000
100,000
500

960
825
500
500
14,775
1,478
16,253
16,300

0.040
0.030
0.004
0.004
0.002
0.002
0.002
0.002
0.100
0.010

org
org
org
org
org
org
ls
ls
lt
lt

50,000
60,000
75,000
100,000
75,000
50,000
50,000
500,000
1,700
15,000

2,000
1,800
300
400
150
100
100
1,000
170
150
6,170
617
6,787
6,800

0.060
0.004
0.001
0.000
1.050
0.005

org
org
org
org
kg
ls

50,000
60,000
75,000
100,000
4,900
100,000

3,000
240
75
20
5,145
500
8,980
898
9,878
9,900

0.060
0.004
0.001
0.000
1.050
0.005

org
org
org
org
kg
ls

50,000
60,000
75,000
100,000
4,900
100,000

3,000
240
75
20
5,145
500
8,980
898
9,878
9,900

0.060
0.004
0.001
0.000
1.025
0.005

org
org
org
org
kg
ls

50,000
60,000
75,000
100,000
4,750
100,000

3,000
240
75
20
4,869
500
8,704
870

Jumlah
Dibulatkan

1
2
3
4
5
6
7
8

1
2
3
4
5

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1 CM PENGELASAN DENGAN LAS LISTRIK

Pekerja terampil
Tukang besi profil terampil
Kepala tukang besi profil
Mandor
Kawat las listrik
Bahan Bakar Solar
Pelumas
Alat bantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 TTK MELUBANG KONST. BESI DENGAN BOR
Pekerja terampil
Tukang besi profil terampil
Kepala tukang besi profil
Mandor
Alat bantu
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 BEKISTING DENGAN PAPAN
Kaso 5/7 borneo super (2x pakai) 50%
Papan terentang (2x pakai) 50%
Paku
Pekerja
Tukang kayu terampil
Kepala tukang kayu
Mandor
Tukang kayu setengah terampil (bongkar cetakan)
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 BEKISTING MUTIPLEX 9 MM
Kaso 5/7 borneo super (2x pakai) 50%
Multiplex 9 mm (2x pakai) 75%
Paku
Pekerja
Tukang kayu terampil
Kepala tukang kayu
Mandor
Tukang kayu setengah terampil (bongkar cetakan)
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 BEKISTING MUTIPLEX 12 MM
Kaso 5/7 borneo super (2x pakai) 50%

9,574
9,600

0.004
0.002
0.002
0.001
0.040
0.030
0.004
0.010

org
org
org
org
kg
lt
lt
ls

50,000
60,000
75,000
100,000
12,000
1,700
15,000
50,000

200
120
150
100
480
51
60
500
1,661
166
1,827
1,800

0.020
0.010
0.003
0.001
0.010

org
org
org
org
ls

50,000
60,000
75,000
100,000
100,000

1,000
600
225
100
1,000
2,925
293
3,218
3,200

0.017
0.024
0.400
0.120
0.150
0.150
0.050
0.120

m3
m3
kg
org
org
org
org
org

1,380,000
1,450,000
7,500
40,000
60,000
75,000
100,000
50,000

23,460
34,800
3,000
4,800
9,000
11,250
5,000
6,000
97,310
9,731
107,041
107,000

0.017
0.347
0.400
0.120
0.150
0.150
0.050
0.120

m3
lbr
kg
org
org
org
org
org

1,380,000
65,000
7,500
40,000
60,000
75,000
100,000
50,000

23,460
22,555
3,000
4,800
9,000
11,250
5,000
6,000
85,065
8,507
93,572
93,600

0.017 m3

1,380,000

23,460

2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7

1
2
3
4
5
6

1
2
3
4
5
6

Multiplex 12 mm (2x pakai) 75%

Paku
Pekerja
Tukang kayu terampil
Kepala tukang kayu
Mandor
Tukang kayu setengah terampil (bongkar cetakan)
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 BEKISTING KOLOM STRUKTUR
Kaso 5/7 borneo super (2x pakai) 50%
Multiplex 9 mm (2x pakai) 75%
Paku
Pekerja
Tukang kayu terampil
Kepala tukang kayu
Mandor
Tukang kayu setengah terampil (bongkar cetakan)
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PASANGAN STOOT WERK
Kayu stoot (dinding 2x pakai) 50%
Papan terentang (2x pakai)
Paku
Pekerja
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1M3 PASANGAN ANSTAMPING BATU KALI
Batu belah
Pasir urug
Pekerja
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1M3 PASANGAN BATU KALI 1:3
Batu kali
Semen PC (50 kg)
Pasir pasang
Pekerja
Tukang batu setengah terampil
Kepala tukang batu

0.347
0.400
0.120
0.150
0.150
0.050
0.120

lbr
kg
org
org
org
org
org

85,000
7,500
40,000
60,000
75,000
100,000
50,000

29,495
3,000
4,800
9,000
11,250
5,000
6,000
92,005
9,201
101,206
101,200

0.034
0.350
0.400
0.300
0.200
0.032
0.006
0.120

m3
lbr
kg
org
org
org
org
org

1,420,000
65,000
7,500
40,000
60,000
75,000
100,000
50,000

48,280
22,750
3,000
12,000
12,000
2,400
600
6,000
107,030
10,703
117,733
117,700

9.000
0.016
0.500
0.150
0.200
0.200
0.017

btg
m3
kg
org
org
org
org

15,000
1,450,000
7,500
40,000
60,000
75,000
100,000

135,000
23,200
3,750
6,000
12,000
15,000
1,700
196,650
19,665
216,315
216,300

1.200
0.400
1.500
0.750
0.113
0.075

m3
m3
org
org
org
org

80,000
32,000
40,000
45,000
75,000
100,000

96,000
12,800
60,000
33,750
8,438
7,500
218,488
21,849
240,336
240,300

1.200
4.320
0.324
4.500
1.500
0.150

m3
zak
m3
org
org
org

80,000
32,500
70,000
40,000
45,000
75,000

96,000
140,400
22,680
180,000
67,500
11,250

1
2
3
4
5
6
7

1
2
3
4
5
6
7

Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1M3 PASANGAN BATU KALI 1:4
Batu kali
Semen PC (50 kg)
Pasir pasang
Pekerja
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

0.225 org

100,000

22,500
540,330
54,033
594,363
594,400

1.200
3.480
0.348
4.500
1.500
0.150
0.225

m3
zak
m3
org
org
org
org

80,000
32,500
70,000
40,000
45,000
75,000
100,000

96,000
113,100
24,360
180,000
67,500
11,250
22,500
514,710
51,471
566,181
566,200

m3
zak
m3
org
org
org
org

80,000
32,500
70,000
50,000
50,000
75,000
100,000

120,000
113,100
24,360
225,000
82,500
11,250
22,500
598,710
59,871
658,581
658,600

1M3 PASANGAN BATU KALI 1:4 PAKAI MUKA SEGI 6 + SIARAN

Batu kali
1.500
Semen PC (50 kg)
3.480
Pasir pasang
0.348
Pekerja terampil
4.500
Tukang batu terampil
1.650
Kepala tukang batu
0.150
Mandor
0.225
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

650,864

10,055

119,750

20,000

ANALISA HARGA SATUAN

LANTAI DAN DINDING
NO
1

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

URAIAN
2
1M3 PASANGAN BATU TEMPEL + SIARAN
Batu tempel
Semen PC (50 kg)
Pasir pasang
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 LANTAI KERAMIK 10/20 DN PUTIH POLOS
Keramik KW 1 DN putih polos
Semen PC (50 kg)
Pasir pasang
Semen warna
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 LANTAI KERAMIK 20/20 DN PUTIH POLOS
Keramik KW 1 DN putih polos
Semen PC (50 kg)
Pasir pasang
Semen warna
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 LANTAI KERAMIK 30/30 DN PUTIH POLOS
Keramik KW 1 DN putih polos
Semen PC (50 kg)
Pasir pasang
Semen warna
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor

KOEF.
3

SAT.
4

HARGA SAT
5

JUMLAH
6 = ( 3x5 )

1.100
0.150
0.031
0.250
0.300
0.050
0.045
1.000

m3
zak
m3
org
org
org
org
org

45,000
32,500
70,000
50,000
50,000
75,000
100,000
2,500

49,500
4,875
2,170
12,500
15,000
3,750
4,500
2,500
94,795
9,480
104,275
104,300

1.010
0.200
0.030
0.013
0.250
0.500
0.100
0.025

m2
zak
m3
kg
org
org
org
org

27,500
32,500
70,000
3,000
50,000
50,000
75,000
100,000

27,775
6,500
2,100
39
12,500
25,000
7,500
2,500
83,914
8,391
92,305
92,300

1.010
0.200
0.030
0.013
0.250
0.400
0.050
0.025

m2
zak
m3
kg
org
org
org
org

29,000
32,500
70,000
3,000
50,000
50,000
75,000
100,000

29,290
6,500
2,100
39
12,500
20,000
3,750
2,500
76,679
7,668
84,347
84,300

1.010
0.200
0.030
0.013
0.250
0.500
0.100
0.025

m2
zak
m3
kg
org
org
org
org

32,000
32,500
70,000
3,000
50,000
50,000
75,000
100,000

32,320
6,500
2,100
39
12,500
25,000
7,500
2,500

Jumlah
Keuntungan Max
Jumlah
Dibulatkan

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6

1 M2 LANTAI KERAMIK 10/20 DN BERWARNA

Keramik KW 1 DN putih polos
Semen PC (50 kg)
Pasir pasang
Semen warna
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 LANTAI KERAMIK 20/20 DN BERWARNA
Keramik KW 1 DN putih polos
Semen PC (50 kg)
Pasir pasang
Semen warna
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 LANTAI KERAMIK 30/30 DN BERWARNA
Keramik KW 1 DN putih polos
Semen PC (50 kg)
Pasir pasang
Semen warna
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PASANGAN BATA HEBEL
Bata Hebel
Semen Mortar
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

88,459
8,846
97,305
97,300

1.010
0.200
0.030
0.013
0.250
0.500
0.100
0.025

m2
zak
m3
kg
org
org
org
org

30,000
32,500
70,000
3,000
50,000
50,000
75,000
100,000

30,300
6,500
2,100
39
12,500
25,000
7,500
2,500
86,439
8,644
95,083
95,100

1.010
0.200
0.030
0.013
0.250
0.400
0.050
0.025

m2
zak
m3
kg
org
org
org
org

32,500
32,500
70,000
3,000
50,000
50,000
75,000
100,000

32,825
6,500
2,100
39
12,500
20,000
3,750
2,500
80,214
8,021
88,235
88,200

1.010
0.200
0.030
0.013
0.250
0.500
0.100
0.025

m2
zak
m3
kg
org
org
org
org

38,000
32,500
70,000
3,000
50,000
50,000
75,000
100,000

38,380
6,500
2,100
39
12,500
25,000
7,500
2,500
94,519
9,452
103,971
104,000

9.000
0.850
0.429
0.214
0.021
0.011

bh
zak
org
org
org
org

5,000
50,000
50,000
50,000
75,000
100,000

45,000
42,500
21,450
10,700
1,575
1,100
122,325
12,233
134,558
134,600

1
2
3
4
5
6
7

1
2
3
4
5
6
7

1
2
3
4
5
6
7

1
2
3
4
5
6

1
2
3
4
5

1 M2 PASANGAN BATA MERAH 1:2

Bata Merah
Semen PC (50 kg)
Pasir pasang
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PASANGAN BATA MERAH 1:3
Bata Merah
Semen PC (50 kg)
Pasir pasang
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PASANGAN BATA MERAH 1:4
Bata Merah
Semen PC (50 kg)
Pasir pasang
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PLESTERAN DINDING 1:2
Semen PC (50 kg)
Pasir pasang
Pekerja setengah terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PLESTERAN DINDING 1:3
Semen PC (50 kg)
Pasir pasang
Pekerja setengah terampil
Tukang batu terampil
Kepala tukang batu

70.000
0.850
0.047
0.429
0.214
0.021
0.011

bh
zak
m3
org
org
org
org

650
55,000
70,000
50,000
50,000
75,000
100,000

45,500
46,750
3,290
21,450
10,700
1,575
1,100
130,365
13,037
143,402
143,400

70.000
0.656
0.054
0.429
0.214
0.021
0.011

bh
zak
m3
org
org
org
org

250
32,500
70,000
50,000
50,000
75,000
100,000

17,500
21,320
3,780
21,450
10,700
1,575
1,100
77,425
7,743
85,168
85,200

70.000
0.524
0.058
0.429
0.214
0.021
0.011

bh
zak
m3
org
org
org
org

250
32,500
70,000
50,000
50,000
75,000
100,000

17,500
17,030
4,060
21,450
10,700
1,575
1,100
73,415
7,342
80,757
80,800

0.296
0.019
0.286
0.214
0.021
0.021

zak
m3
org
org
org
org

32,500
32,000
45,000
50,000
75,000
100,000

9,620
608
12,870
10,700
1,575
2,100
37,473
3,747
41,220
41,200

0.200
0.019
0.286
0.214
0.021

zak
m3
org
org
org

32,500
70,000
45,000
75,000
75,000

6,500
1,330
12,870
16,050
1,575

1
2
3
4
5
6

1
2
3
4
5
6

1
2
3
4
5

Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PLESTERAN DINDING 1:4
Semen PC (50 kg)
Pasir pasang
Pekerja setengah terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PLESTERAN DINDING 1:5
Semen PC (50 kg)
Pasir pasang
Pekerja setengah terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 ACIAN PC
Semen PC (50 kg)
Pekerja terampil
Tukang batu terampil
Kepala tukang batu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

0.021 org

100,000

2,100
40,425
4,043
44,468
44,500

0.163
0.019
0.286
0.214
0.021
0.021

zak
m3
org
org
org
org

32,500
70,000
45,000
50,000
75,000
100,000

5,298
1,330
12,870
10,700
1,575
2,100
33,873
3,387
37,260
37,300

0.135
0.019
0.286
0.214
0.021
0.021

zak
m3
org
org
org
org

32,500
70,000
45,000
50,000
75,000
100,000

4,388
1,330
12,870
10,700
1,575
2,100
32,963
3,296
36,259
36,300

0.080
0.143
0.107
0.011
0.010

zak
org
org
org
org

32,500
50,000
50,000
75,000
100,000

2,600
7,150
5,350
788
1,000
16,888
1,689
18,576
18,600

material

upah

alat

jumlah

95,540

34,825

130,365

ANALISA HARGA SATUAN

PEKERJAAN LAINNYA
NO
1

1
2

1
2

1
2

1
2

1
2

URAIAN
2

KOEF.
3

SAT.
4

HARGA SAT
5

JUMLAH
6 = ( 3x5 )

MENGHITUNG HARGA SATUAN SATUAN PONDASI TELAPAK PAKAI U.24 MUTU BETON K 225
Adukan beton (site mix K225)
1.000 m3
716,000
716,000
Besi Beton U.24 200 kg/ m3
200.000 kg
15,200
3,040,000
Jumlah
3,756,000
Dibulatkan
3,756,000
Bekisting multipleks (1:1.8:1.8:0.3)(1.8x0.3x4)
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN SLOOF 15/25
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks (1:0.15:0.25)(2x0.25)
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN SLOOF 20/35
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks (1:0.2:0.35)(2x0.35)
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN SLOOF 25/45
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks (1:0.25:0.45)(2x0.45)
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN KOLOM PRAKTIS
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting Multipleks (1:0.12:0.12)(0.12X2)
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN KOLOM STRUKTUR 35/35

3.333 m2

93,600

312,000
312,000
312,000

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

13.333 m2

93,600

1,248,000
1,248,000
1,248,000

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

10.000 m2

93,600

936,000
936,000
936,000

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

8.000 m2

93,600

748,800
748,800
748,800

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

13.333 m2

93,600

1,248,000
1,248,000
1,248,000

1
2

Adukan beton (site mix K225)

Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan

Bekisting Multipleks (1:0.35:0.35)(0.35X4)

Jumlah
Dibulatkan

1
2

1
2

1
2

1
2

1
2

1
2

1
2

1
2

1
2

MENGHITUNG HARGA SATUAN BALOK 20/35

Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks (1:0.25:0.35)x(0.2+2x0.35)
Stootwerk (1:0.2:0.35)x0.2
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN BALOK 25/45
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks (1:0.25:0.45)x(0.25+2x0.45)
Stootwerk (1:0.25:0.45)x0.25
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN BALOK 35/50
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks (1:0.35:0.5)x(0.35+2x0.5)
Stootwerk (1:0.35:0.5)x0.35
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN BALOK 35/55
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks (1:0.35:0.55)x(0.35+2x0.55)
Stootwerk (1:0.35:0.55)x0.35
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN RING BALOK 15/25
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

11.429 m2

117,700

1,345,143
1,345,143
1,345,100

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

12.857 m2
2.857 m2

93,600
216,300

1,203,429
618,000
1,821,429
1,821,400

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

10.222 m2
2.222 m2

93,600
216,300

956,800
480,667
1,437,467
1,437,500

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

7.714 m2
2.000 m2

93,600
216,300

722,057
432,600
1,154,657
1,154,700

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

7.532 m2
1.818 m2

93,600
216,300

705,039
393,273
1,098,312
1,098,300

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

1
2

1
2

1
2

1
2

1
2

Bekisting multipleks (1:0.15:0.25)x(0.15+2x0.25)

Stootwerk (1:0.15:0.25)x0.15
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN RING BALOK 20/30
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks (1:0.2:0.3)x(0.2+2x0.3)
Stootwerk (1:0.2:0.3)x0.2
Jumlah
Dibulatkan
MENGHITUNG HARGA SATUAN PELAT LANTAI
Adukan beton (site mix K225)
Besi Beton U.24 200 kg/ m3
Jumlah
Dibulatkan
Bekisting multipleks
Stootwerk (1:0.12)
Jumlah
Dibulatkan

17.333 m2
4.000 m2

93,600
216,300

1,622,400
865,200
2,487,600
2,487,600

1.000 m3
200.000 kg

716,000
15,200

716,000
3,040,000
3,756,000
3,756,000

13.333 m2
3.333 m2

93,600
216,300

1,248,000
721,000
1,969,000
1,969,000

1.000 m3
200.000 kg

869,700
15,200

869,700
3,040,000
3,909,700
3,909,700

6.667 m2
6.667 m2

93,600
216,300

624,000
1,442,000
2,066,000
2,066,000

ANALISA HARGA SATUAN

PENGECATAN
NO
1

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7
8
9

1
2
3
4
5

URAIAN
2
1 M2 PENGECATAN DINDING ICI (3x)
Cat tembok
Plamir tembok
Rol cat
Ampelas
Pekerja setengah terampil
Tukang cat setengah terampil
Kepala tukang cat
Mandor
Steger werk
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PENGECATAN PLAFOND ICI (3x)
Cat tembok
Plamir tembok
Rol cat
Ampelas
Pekerja setengah terampil
Tukang cat setengah terampil
Kepala tukang cat
Mandor
Steger werk
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PENGECATAN DINDING VINILEX (3x)
Cat tembok
Plamir tembok
Rol cat
Ampelas
Pekerja setengah terampil
Tukang cat setengah terampil
Kepala tukang cat
Mandor
Steger werk
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PENGECATAN PLAFOND VINILEX (3x)
Cat tembok
Plamir tembok
Rol cat
Ampelas
Pekerja setengah terampil

KOEF.
3

SAT.
4

HARGA SAT
5

JUMLAH
6 = ( 3x5 )

0.175
0.160
0.010
0.500
0.160
0.280
0.030
0.010
1.000

kg
kg
bh
lbr
org
org
org
org
ls

52,500
5,000
14,500
2,500
45,000
45,000
75,000
100,000
1,200

9,188
800
145
1,250
7,200
12,600
2,250
1,000
1,200
35,633
3,563
39,196
39,200

0.200
0.160
0.010
0.500
0.200
0.300
0.030
0.010
1.000

kg
kg
bh
lbr
org
org
org
org
ls

52,500
5,000
14,500
2,500
45,000
45,000
75,000
100,000
1,200

10,500
800
145
1,250
9,000
13,500
2,250
1,000
1,200
39,645
3,965
43,610
43,600

0.175
0.160
0.010
0.500
0.160
0.280
0.030
0.010
1.000

kg
kg
bh
lbr
org
org
org
org
ls

12,000
5,000
14,500
2,500
45,000
45,000
75,000
100,000
1,200

2,100
800
145
1,250
7,200
12,600
2,250
1,000
1,200
28,545
2,855
31,400
31,400

0.200
0.160
0.010
0.500
0.200

kg
kg
bh
lbr
org

12,000
5,000
14,500
2,500
45,000

2,400
800
145
1,250
9,000

6
7
8
9

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7
8
9
10

1
2

Tukang cat setengah terampil

Kepala tukang cat
Mandor
Steger werk
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PENGECATAN DINDING SANLEX (3x)
Cat tembok
Plamir tembok
Rol cat
Ampelas
Pekerja setengah terampil
Tukang cat setengah terampil
Kepala tukang cat
Mandor
Steger werk
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PENGECATAN PLAFOND SANLEX (3x)
Cat tembok
Plamir tembok
Rol cat
Ampelas
Pekerja setengah terampil
Tukang cat setengah terampil
Kepala tukang cat
Mandor
Steger werk
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PENGECATAN KAYU (3x) BERIKUT MENI
Meni kayu
Plamir kayu
Cat kayu
Ampelas kayu
Minyak cat terpentin
Kwas 3"
Pekerja setengah terampil
Tukang cat setengah terampil
Kepala tukang cat
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PENGECATAN BESI (3x) BERIKUT MENI
Meni besi
Cat dasar

0.300
0.030
0.010
1.000

org
org
org
ls

45,000
75,000
100,000
1,200

13,500
2,250
1,000
1,200
31,545
3,155
34,700
34,700

0.175
0.160
0.010
0.500
0.160
0.280
0.030
0.010
1.000

kg
kg
bh
lbr
org
org
org
org
ls

7,500
5,000
14,500
2,500
45,000
45,000
75,000
100,000
1,200

1,313
800
145
1,250
7,200
12,600
2,250
1,000
1,200
27,758
2,776
30,533
30,500

0.200
0.160
0.010
0.500
0.200
0.300
0.030
0.010
1.000

kg
kg
bh
lbr
org
org
org
org
ls

7,500
5,000
14,500
2,500
45,000
45,000
75,000
100,000
1,200

1,500
800
145
1,250
9,000
13,500
2,250
1,000
1,200
30,645
3,065
33,710
33,700

0.167
0.083
0.200
0.400
0.150
0.050
0.200
0.300
0.030
0.010

kg
kg
kg
lbr
ltr
bh
org
org
org
org

9,800
10,200
27,500
2,500
2,500
5,000
45,000
45,000
75,000
100,000

1,637
847
5,500
1,000
375
250
9,000
13,500
2,250
1,000
35,358
3,536
38,894
38,900

9,800
33,500

1,637
2,781

0.167 kg
0.083 kg

3
4
5
6
7
8
9
10

1
2
3
4
5
6
7
8
9
10
11
12
13
14

1
2
3
4
5
6
7
8
9
10
11
12
13

Cat besi
Ampelas besi
Minyak cat thinner
Kwas 3"
Pekerja setengah terampil
Tukang cat setengah terampil
Kepala tukang cat
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PELITUR UTK. MEBEULAIR
Dempul pelitur
Wood filler (impra)
Melamik
Oker putih
Oker coklat warna
Batu apung
Sirlak
Kwas 3"
Spirtus
Ampelas kayu
Pekerja terampil
Tk. Cat/ pelitur terampil
Kepala tukang cat/ pelitur
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PELITUR BIASA
Dempul pelitur
Wood filler (impra)
Oker putih
Oker coklat warna
Batu apung
Sirlak
Kwas 3"
Spirtus
Ampelas kayu
Pekerja terampil
Tk. Cat/ pelitur terampil
Kepala tukang cat/ pelitur
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

0.200
0.400
0.150
0.050
0.200
0.300
0.030
0.010

kg
lbr
ltr
bh
org
org
org
org

33,500
2,500
12,500
5,000
45,000
45,000
75,000
100,000

6,700
1,000
1,875
250
9,000
13,500
2,250
1,000
39,992
3,999
43,991
44,000

0.030
0.200
0.350
0.020
0.010
0.100
0.200
0.010
0.100
0.200
0.250
0.285
0.040
0.020

kg
kg
kg
kg
kg
kg
kg
bh
ltr
lbr
org
org
org
org

15,000
18,500
22,400
12,500
18,750
9,500
45,000
5,000
6,000
2,500
50,000
50,000
75,000
100,000

450
3,700
7,840
250
188
950
9,000
50
600
500
12,500
14,250
3,000
2,000
55,278
5,528
60,805
60,800

0.030
0.200
0.020
0.010
0.100
0.200
0.010
0.100
0.200
0.250
0.285
0.040
0.020

kg
kg
kg
kg
kg
kg
bh
ltr
lbr
org
org
org
org

15,000
18,500
12,500
18,750
9,500
45,000
5,000
6,000
2,500
50,000
50,000
75,000
100,000

450
3,700
250
188
950
9,000
50
600
500
12,500
14,250
3,000
2,000
47,438
4,744
52,181
52,200

4,295

23,050

1,200

28,545

ANALISA HARGA SATUAN

KUSEN, ATAP & PLAFOND
NO
1

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

URAIAN
2

KOEF.
3

1 M2 PAS.PLAFOND TRIPLEK 4 MM BERIKUT RANGKA BANJAR

Triplek
0.347
Kaso-kaso 5/7 Banjar
0.014
Kayu 5/10 Banjar
0.007
Paku
0.220
Pekerja setengah terampil
0.280
Tukang kayu terampil
0.800
Kepala tukang kayu
0.080
Mandor
0.014
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

SAT.
4

lbr
m3
m3
kg
org
org
org
org

1 M2 PAS.PLAFOND TRIPLEK 4 MM BERIKUT RANGKA BORNEO SUPER

Triplek
0.347 lbr
Kaso-kaso 5/7 Borneo super
0.014 m3
Kayu 5/10 Borneo super
0.004 m3
Paku
0.220 kg
Pekerja setengah terampil
0.280 org
Tukang kayu terampil
0.800 org
Kepala tukang kayu
0.080 org
Mandor
0.014 org
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PAS.PLAFOND TRIPLEK 6 MM BERIKUT RANGKA BANJAR
Triplek
0.347
Kaso-kaso 5/7 Banjar
0.014
Kayu 5/10 Banjar
0.007
Paku
0.220
Pekerja setengah terampil
0.280
Tukang kayu terampil
0.800
Kepala tukang kayu
0.080
Mandor
0.014
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

lbr
m3
m3
kg
org
org
org
org

1 M2 PAS.PLAFOND TRIPLEK 6 MM BERIKUT RANGKA BORNEO SUPER

Triplek
0.347 lbr
Kaso-kaso 5/7 Borneo super
0.014 m3
Kayu 5/10 Borneo super
0.004 m3
Paku
0.220 kg
Pekerja setengah terampil
0.280 org
Tukang kayu terampil
0.800 org
Kepala tukang kayu
0.080 org
Mandor
0.014 org

HARGA SAT
5

JUMLAH
6 = ( 3x5 )

38,000
2,355,000
2,355,000
7,700
45,000
60,000
75,000
100,000

13,186
32,970
16,485
1,694
12,600
48,000
6,000
1,400
132,335
13,234
145,569
145,600

38,000
1,380,000
1,380,000
7,700
45,000
60,000
75,000
100,000

13,186
19,320
4,830
1,694
12,600
48,000
6,000
1,400
107,030
10,703
117,733
117,700

45,000
2,355,000
2,355,000
7,700
45,000
60,000
75,000
100,000

15,615
32,970
16,485
1,694
12,600
48,000
6,000
1,400
134,764
13,476
148,240
148,200

45,000
1,380,000
1,380,000
7,700
45,000
60,000
75,000
100,000

15,615
19,320
4,830
1,694
12,600
48,000
6,000
1,400

Jumlah
Keuntungan Max
Jumlah
Dibulatkan

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7

1
2
3
4
5
6
7

1 M2 PAS.PLAFOND GYPSUM BERIKUT RANGKA BANJAR

Gypsum
Kaso-kaso 5/7 Banjar
Kayu 5/10 Banjar
Paku
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

109,459
10,946
120,405
120,400

0.347
0.014
0.007
0.220
0.280
0.800
0.080
0.014

1 M2 PAS.RANGKA PLAFOND KAYU KAMPER BANJAR DIMENI

Kaso-kaso 5/7 Banjar
0.014
Kayu 5/10 Banjar
0.007
Paku
0.220
Meni kayu
1.000
Pekerja setengah terampil
0.250
Tukang kayu terampil
0.600
Kepala tukang kayu
0.050
Mandor
0.014
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PAS. BAHAN PLAFOND HARDPLEX 6MM PADA RANGKANYA
Hardplex 5mm 1.2 x 2.4 m
0.347
Paku
0.020
Alat bantu
1.000
Pekerja setengah terampil
0.063
Tukang kayu terampil
0.150
Kepala tukang kayu
0.013
Mandor
0.004
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PAS. BAHAN PARTISI GYPSUM 12 MM PADA RANGKANYA
Gypsum 12 mm
0.347
Paku
0.020
Alat bantu
1.000
Pekerja setengah terampil
0.063
Tukang kayu terampil
0.150
Kepala tukang kayu
0.013
Mandor
0.004
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

lbr
m3
m3
kg
org
org
org
org

45,000
2,355,000
2,355,000
7,700
45,000
60,000
75,000
100,000

15,615
32,970
16,485
1,694
12,600
48,000
6,000
1,400
134,764
13,476
148,240
148,200

m3
m3
kg
m2
org
org
org
org

2,355,000
2,355,000
7,700
9,800
45,000
60,000
75,000
100,000

32,970
16,485
1,694
9,800
11,250
36,000
3,750
1,400
113,349
11,335
124,684
124,700

lbr
kg
ls
org
org
org
org

45,000
7,700
10,000
45,000
60,000
75,000
100,000

15,615
154
10,000
2,835
9,000
975
400
38,979
3,898
42,877
42,900

lbr
kg
ls
org
org
org
org

83,000
7,700
10,000
45,000
60,000
75,000
100,000

28,801
154
10,000
2,835
9,000
975
400
52,165
5,217
57,382
57,400

1
2
3
4
5
6

1
2
3
4
5
6

1
2
3
4
5
6
7

1
2
3
4
5
6
7

1
2
3
4
5
6

1 M1 PEKERJAAN LISTPLANK KAYU KAMPER BANJAR 3/20

Kayu kamper banjar
0.007
Paku
0.100
Pekerja terampil
0.070
Tukang kayu setengah terampil
0.200
Kepala tukang kayu
0.020
Mandor
0.004
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

m3
kg
org
org
org
org

2,600,000
7,700
50,000
50,000
75,000
100,000

18,200
770
3,500
10,000
1,500
400
34,370
3,437
37,807
37,800

m3
kg
org
org
org
org

2,600,000
7,700
50,000
50,000
75,000
100,000

26,000
770
3,500
10,000
1,500
400
42,170
4,217
46,387
46,400

1.100
2.500
1.000
9.000
21.000
2.700
0.500

m3
kg
ltr
org
org
org
org

2,355,000
7,500
12,200
50,000
60,000
75,000
100,000

2,590,500
18,750
12,200
450,000
1,260,000
202,500
50,000
4,583,950
458,395
5,042,345
5,042,300

1.100
2.500
1.000
9.000
21.000
2.700
0.500

m3
kg
ltr
org
org
org
org

2,800,000
7,500
12,200
50,000
60,000
75,000
100,000

3,080,000
18,750
12,200
450,000
1,260,000
202,500
50,000
5,073,450
507,345
5,580,795
5,580,800

1.100
2.500
1.000
9.000
21.000
2.700

m3
kg
ltr
org
org
org

1,380,000
7,500
12,200
50,000
60,000
75,000

1,518,000
18,750
12,200
450,000
1,260,000
202,500

1 M1 PEKERJAAN LISTPLANK KAYU KAMPER BANJAR 3/30

Kayu kamper banjar
0.010
Paku
0.100
Pekerja terampil
0.070
Tukang kayu setengah terampil
0.200
Kepala tukang kayu
0.020
Mandor
0.004
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 KUSEN KAYU KAMPER BANJARMASIN
Kayu kamper Banjar
Paku
Lem putih (FOX)
Pekerja terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 KUSEN KAYU KAMPER SAMARINDA
Kayu kamper Samarinda
Paku
Lem putih (FOX)
Pekerja terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 KUSEN KAYU BORNEO SUPER
Kayu borneo super
Paku
Lem putih (FOX)
Pekerja terampil
Tukang kayu terampil
Kepala tukang kayu

1
2
3
4
5
6
7

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8
9

Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 DAUN PINTU PANIL KAYU SAMARINDA
Rangka + panil kayu kamper Samarinda
Lem putih
List kayu profil
Pekerja terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

0.500 org

100,000

50,000
3,511,450
351,145
3,862,595
3,862,600

0.050
0.750
4.000
0.600
2.600
0.260
0.026

m3
kg
m1
org
org
org
org

2,950,000
12,200
7,200
50,000
60,000
75,000
100,000

147,500
9,150
28,800
30,000
156,000
19,500
2,600
393,550
39,355
432,905
432,900

0.015
2.000
0.005
0.200
0.300
1.500
0.200
0.020

m3
lbr
kg
kg
org
org
org
org

2,600,000
62,000
12,200
7,700
45,000
60,000
75,000
100,000

39,000
124,000
61
1,540
13,500
90,000
15,000
2,000
285,101
28,510
313,611
313,600

0.025
2.000
0.005
0.200
0.300
1.500
0.200
0.020

m3
lbr
kg
kg
org
org
org
org

2,600,000
71,500
12,200
7,700
45,000
60,000
75,000
100,000

65,000
143,000
61
1,540
13,500
90,000
15,000
2,000
330,101
33,010
363,111
363,100

1 M2 DAUN PINTU TEAKWOOD LAPIS ALUMUNIUM (u/KM/WC)

Rangka kayu Banjar
0.015
Teakwood untuk pintu uk. Pintu 4 mm
2.000
Alumunium Sheet 0.3 mm
0.800
Lem putih
0.500
Paku triplek
0.200
Pekerja setengah terampil
0.300
Tukang kayu terampil
1.300
Kepala tukang kayu
0.130
Mandor
0.013
Jumlah

m3
lbr
m2
kg
kg
org
org
org
org

2,600,000
71,500
60,000
12,200
7,700
45,000
60,000
75,000
100,000

39,000
143,000
48,000
6,100
1,540
13,500
78,000
9,750
1,300
340,190

1 M2 DAUN PINTU DOUBLE TEAKWOOD

Rangka kayu Banjar
Teakwood untuk pintu uk. Pintu 4 mm
Lem putih
Paku triplek
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 DAUN PINTU PANIL TEAKWOOD
Rangka kayu Banjar
Teakwood untuk pintu uk. Pintu 4 mm
Lem putih
Paku triplek
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

Keuntungan Max
Jumlah
Dibulatkan

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7

1
2
3
4
5
6
7

1
2
3
4
5
6
7

1 M2 DAUN PINTU TEAKWOOD LAPIS FORMIKA (u/KM/WC)

Rangka kayu Banjar
Teakwood untuk pintu uk. Pintu 4 mm
Formika uk. Pintu
Lem putih
Paku triplek
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 DAUN JENDELA KACA (TANPA KACA)
Rangka kayu kamper Samarinda
Lem putih
List kayu
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 DAUN PINTU KACA (TANPA KACA)
Rangka kayu kamper Samarinda
Lem putih
List kayu
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

34,019
374,209
374,200

0.015
2.000
1.000
0.500
0.200
0.300
1.300
0.130
0.013

m3
lbr
lbr
kg
kg
org
org
org
org

2,600,000
71,500
62,500
12,200
7,700
45,000
60,000
75,000
100,000

39,000
143,000
62,500
6,100
1,540
13,500
78,000
9,750
1,300
354,690
35,469
390,159
390,200

0.017
0.300
4.000
0.300
1.200
0.120
0.012

m3
kg
m1
org
org
org
org

2,950,000
12,200
4,500
45,000
60,000
75,000
100,000

50,150
3,660
18,000
13,500
72,000
9,000
1,200
167,510
16,751
184,261
184,300

0.020
0.600
4.000
0.400
1.400
0.140
0.014

m3
kg
m1
org
org
org
org

2,950,000
12,200
4,500
45,000
60,000
75,000
100,000

59,000
7,320
18,000
18,000
84,000
10,500
1,400
198,220
19,822
218,042
218,000

2,355,000
7,200
45,000
60,000
75,000
100,000
100,000

2,637,600
41,760
360,000
1,080,000
225,000
50,000
100,000
4,494,360
449,436
4,943,796
4,943,800

1 M3 KUDA-KUDA OVERSTEK/ KONSOL KAYU KAMPER BANJAR (EXPOSE)

Kayu balok kamper banjar
1.120 m3
Paku 8 s/d 12 cm
5.800 kg
Pekerja setengah terampil
8.000 org
Tukang kayu terampil
18.000 org
Kepala tukang kayu
3.000 org
Mandor
0.500 org
Pelat dan baut pengikat
1.000 ls
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7

1
2

1 M3 KUDA-KUDA KAYU BORNEO SUPER

Kayu balok borneo super
Paku 8 s/d 12 cm
Pekerja setengah terampil
Tukang kayu setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Pelat dan baut pengikat
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 KUDA-KUDA KAYU KAMPER MEDAN/ KRUING
Kayu balok kamper Medan
Paku 8 s/d 12 cm
Pekerja setengah terampil
Tukang kayu setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Pelat dan baut pengikat
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M3 KUDA-KUDA KAYU KAMPER BANJAR
Kayu balok kamper Banjar
Paku 8 s/d 12 cm
Pekerja setengah terampil
Tukang kayu setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Pelat dan baut pengikat
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

1.100
5.800
5.000
5.000
12.000
2.000
0.400
1.000

m3
kg
org
org
org
org
org
ls

1,380,000
7,200
45,000
50,000
60,000
75,000
100,000
100,000

1,518,000
41,760
225,000
250,000
720,000
150,000
40,000
100,000
3,044,760
304,476
3,349,236
3,349,200

1.100
5.800
5.000
5.000
12.000
2.000
0.400
1.000

m3
kg
org
org
org
org
org
ls

2,100,000
7,200
45,000
50,000
60,000
75,000
100,000
100,000

2,310,000
41,760
225,000
250,000
720,000
150,000
40,000
100,000
3,836,760
383,676
4,220,436
4,220,400

1.100
5.800
5.000
5.000
12.000
2.000
0.400
1.000

m3
kg
org
org
org
org
org
ls

2,355,000
7,200
45,000
50,000
60,000
75,000
100,000
100,000

2,590,500
41,760
225,000
250,000
720,000
150,000
40,000
100,000
4,117,260
411,726
4,528,986
4,529,000

1,380,000
1,380,000
7,500
45,000
60,000
75,000
100,000

15,180
19,320
1,875
6,750
6,000
750
500
50,375
5,038
55,413
55,400

1,380,000
1,380,000

15,180
9,660

1 M2 RANGKA ATAP GENTENG BETON/ KERAMIK (HANYA RANGKANYA)

Kayu kaso 5/7
0.011 m3
Reng kayu 3/4
0.014 m3
Paku 5 s/d 7 cm
0.250 kg
Pekerja setengah terampil
0.150 org
Tukang kayu terampil
0.100 org
Kepala tukang kayu
0.010 org
Mandor
0.005 org
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 RANGKA ATAP GENTENG PLENTONG (HANYA RANGKANYA)
Kayu kaso 5/7
0.011 m3
Reng kayu 2/3
0.007 m3

3
4
5
6
7

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

Paku 5 s/d 7 cm
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 PEK. BUBUNGAN ATAP GENTENG JATIWANGI
Genteng bubungan genteng
Semen PC (50 kg)
Pasir pasang
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 PEK. BUBUNGAN ATAP GENTENG BETON
Genteng bubungan genteng
Semen PC (50 kg)
Pasir pasang
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 PEK. BUBUNGAN ATAP GENTENG KERAMIK
Genteng bubungan genteng
Semen PC (50 kg)
Pasir pasang
Pekerja setengah terampil
Tukang kayu terampil
Kepala tukang kayu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

0.250
0.150
0.100
0.010
0.005

kg
org
org
org
org

7,500
45,000
60,000
75,000
100,000

1,875
6,750
6,000
750
500
40,715
4,072
44,787
44,800

4.000
0.163
0.210
0.150
0.200
0.010
0.005
1.000

bh
zak
m3
org
org
org
org
ls

5
32,500
70,000
45,000
60,000
75,000
100,000
2,000

20
5,298
14,700
6,750
12,000
750
500
2,000
42,018
4,202
46,219
46,200

3.000
0.163
0.210
0.150
0.200
0.010
0.005
1.000

bh
zak
m3
org
org
org
org
ls

1
32,500
70,000
45,000
60,000
75,000
100,000
2,000

3
5,298
14,700
6,750
12,000
750
500
2,000
42,001
4,200
46,201
46,200

3.000
0.163
0.210
0.150
0.200
0.010
0.005
1.000

bh
zak
m3
org
org
org
org
ls

1
32,500
70,000
45,000
60,000
75,000
100,000
2,000

3
5,298
14,700
6,750
12,000
750
500
2,000
42,001
4,200
46,201
46,200

102,550

ANALISA HARGA SATUAN

SARANA & PRASARANA
NO
1

1
2
3

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8
9

URAIAN
2
1 M2 PEMASANGAN KAWAT DURI
Kawat duri
Ongkos pasang
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 PEK. PAGAR DEPAN TRALIS STANDAR
Galian tanah
Urugan pasir 10 cm'
Pasang Aanstamping
Pas. Batu belah 1 pc : 4 psr
Plesteran 1 pc : 4 psr
Beton tulang
Pagar tralis
Pengecatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 PEK. PAGAR DEPAN TRALIS STANDAR
Galian tanah
Urugan pasir 10 cm'
Pasang Aanstamping
Pas. Batu belah 1 pc : 4 psr
Plesteran 1 pc : 4 psr
Beton tulang
Pagar tralis
Pengecatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 PEK. PAGAR BELAKANG SAMPING
Galian tanah
Urugan pasir 10 cm'
Pasang Aanstamping
Pas. Batu belah 1 pc : 4 psr
Plesteran 1 pc : 4 psr
Beton tulang
Besi siku 50.50.5
Kawat duri
Pengecatan tembok
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

KOEF.
3

SAT.
4

7.000 m1
1.000 ls
1.000 ls

HARGA SAT
5

JUMLAH
6 = ( 3x5 )

1,400
350
150

9,800
350
150
10,300
1,030
11,330
11,300

12,060
3,632
26,219
154,413
13,888
79,984
290,195
29,020
319,215
319,200

0.450
0.080
0.120
0.300
0.410
0.060
1.500
2.000

m3
m3
m3
m3
m2
m3
m2
m2

26,800
45,400
218,488
514,710
33,873

0.450
0.080
0.120
0.300
0.410
0.060
1.500
2.000

m3
m3
m3
m3
m2
m3
m2
m2

26,800
45,400
218,488
514,710
33,873

0.450
0.080
0.120
0.300
0.410
0.060
1.000
1.500
2.000

m3
m3
m3
m3
m2
m3
kg
m2
m2

26,800
45,400
218,488
514,710
33,873

39,992

39,992

10,300
28,545

12,060
3,632
26,219
154,413
13,888
79,984
290,195
29,020
319,215
319,200

12,060
3,632
26,219
154,413
13,888
15,450
57,090
282,751
28,275
311,026
311,000

1
2
3
4

1
2
3

1
2
3

1
2
3
4

1
2
3
4
5

1
2
3
4

1 M2 PAS. ONDERLAG BATU BELAH T = 20 CM

Pasir pasang
Batu belah
Peralatan
Upah pekerja
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 AMPARAN BATU PECAH MESIN 5/7 T = 10 CM
Batu pecah mesin 5/7
Peralatan
Upah pekerja
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 AMPARAN BATU PECAH MESIN 2/3 T = 5 CM
Batu pecah mesin 2/3
Peralatan
Upah pekerja
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 LAPISAN PENGISI/ TUTUP
Batu pecah mesin 1/2
Pasir
Peralatan
Upah pekerja
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 LAPISAN PENETRASI
Batu abu/ pasir beton
Aspal
Peralatan
Kayu bakar
Upah pekerja
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 KONSTRUKSI PENETRASI LENGKAP
Amparan 5/7 T = 10 cm, digilas
Amparan 2/3 T = 5 cm, digilas
Lapisan pengisi
Lapisan aspal
Jumlah
Keuntungan Max
Jumlah

0.150
0.250
1.000
1.000

m3
m3
ls
ls

70,000
80,000
1
1

10,500
20,000
1
1
30,502
3,050
33,552
33,600

0.110 m3
1.000 ls
1.000 ls

121,900
1
1

13,409
1
1
13,411
1,341
14,752
14,800

0.050 m3
1.000 ls
1.000 ls

121,900
1
1

6,095
1
1
6,097
610
6,707
6,700

0.050
0.050
1.000
1.000

m3
m3
ls
ls

121,900
70,000
1
1

6,095
3,500
1
1
9,597
960
10,557
10,600

0.012
4.500
1.000
0.050
1.000

m3
kg
ls
m3
ls

90,000

1,080
1
0
1
1,082
108
1,190
1,200

1.000
1.000
1.000
1.000

m2
m2
m2
m2

13,411
6,097
9,597
1,082

1
1
1

13,411
6,097
9,597
1,082
30,187
3,019
33,206

Dibulatkan

1
2
3

1
2
3
4

1
2
3
4

1
2
3
4
5
6
7

1
2
3
4
5
6
7

1 M2 PERKERASAN SIRTU TEBAL 20 CM

Sirtu
Peralatan
Upah kerja
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 SALURAN GREFEL BETON 1/2 D 20 CM + PASANGAN
Galian tanah
Grefel beton d 20 cm
Pasangan bata + plesteran 1:3
Ongkos pasang grefel
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M1 SALURAN GREFEL BETON 1/2 D 30 CM + PASANGAN
Galian tanah
Grefel beton d 30 cm
Pasangan bata + plesteran 1:3
Ongkos pasang grefel
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PAS PAVING BLOCK WARNA 6 CM
Paving block warna
Pasir beton
Pekerja setengah terampil
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PAS PAVING BLOCK WARNA 8 CM
Paving block warna
Pasir beton
Pekerja setengah terampil
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PAS PAVING BLOCK NATURAL 6 CM

33,200

0.240 m3
1.000 m2
1.000 m2

82,700
1
1

19,848
1
1
19,850
1,985
21,835
21,800

0.150
1.000
0.500
1.000

m3
bh
m2
ls

53,200
17,500

7,980
17,500
7
25,487
2,549
28,036
28,000

0.200
1.000
0.600
1.000

m3
bh
m2
ls

53,200
21,500

1.010
0.100
0.250
0.500
0.025
0.003
1.000

m2
m3
org
org
org
org
ls

40,000
90,000
45,000
45,000
75,000
100,000
8

40,400
9,000
11,250
22,500
1,875
300
8
85,333
8,533
93,866
93,900

1.010
0.100
0.250
0.500
0.025
0.003
1.200

m2
m3
org
org
org
org
ls

50,000
90,000
45,000
45,000
75,000
100,000
8

50,500
9,000
11,250
22,500
1,875
300
10
95,435
9,543
104,978
105,000

10,640
21,500
7
32,147
3,215
35,362
35,400

1
2
3
4
5
6
7

1
2
3
4
5
6
7

Paving block natural

Pasir beton
Pekerja setengah terampil
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 PAS PAVING BLOCK NATURAL 8 CM
Paving block natural
Pasir beton
Pekerja setengah terampil
Tukang batu setengah terampil
Kepala tukang batu
Mandor
Peralatan
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

1.010
0.100
0.250
0.500
0.025
0.003
1.000

m2
m3
org
org
org
org
ls

45,000
90,000
45,000
45,000
75,000
100,000
7

45,450
9,000
11,250
22,500
1,875
300
7
90,382
9,038
99,420
99,400

1.010
0.100
0.250
0.500
0.025
0.003
1.200

m2
m3
org
org
org
org
ls

45,000
90,000
45,000
45,000
75,000
100,000
4

45,450
9,000
11,250
22,500
1,875
300
5
90,380
9,038
99,418
99,400

ANALISA HARGA SATUAN

BONGKARAN
NO
1

1
2

1
2

1
2

1
2

1
2
3
4

1
2
3
4

URAIAN
2
1 M2 MEMBONGKAR DINDING BATA
Pekerja setengah terampil
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 MEMBONGKAR PLESTERAN DINDING
Pekerja setengah terampil
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 MEMBONGKAR GENTENG (TDK DIPAKAI LAGI)
Pekerja setengah terampil
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 MEMBONGKAR GENTENG (DIPAKAI LAGI)
Pekerja setengah terampil
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

KOEF.
3

SAT.
4

HARGA SAT
5

JUMLAH
6 = ( 3x5 )

2.000 org
0.090 org

45,000
100,000

90,000
9,000
99,000
9,900
108,900
108,900

0.050 org
0.025 org

45,000
100,000

2,250
2,500
4,750
475
5,225
5,200

0.020 org
0.010 org

45,000
100,000

900
1,000
1,900
190
2,090
2,100

0.040 org
0.020 org

45,000
100,000

1,800
2,000
3,800
380
4,180
4,200

45,000
75,000
50,000
100,000

4,500
1,875
125
500
7,000
700
7,700
7,700

45,000
75,000
50,000
100,000

9,000
3,750
250
1,000
14,000
1,400
15,400
15,400

1 M2 MEMBONGKAR RANGKA ATAP/ RENG KASO (TDK DIPAKAI LAGI)

Pekerja setengah terampil
0.100 org
Kepala tukang kayu
0.025 org
Tukang kayu setengah terampil
0.003 org
Mandor
0.005 org
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 MEMBONGKAR RANGKA ATAP/ RENG KASO (DIPAKAI LAGI)
Pekerja setengah terampil
0.200
Kepala tukang kayu
0.050
Tukang kayu setengah terampil
0.005
Mandor
0.010
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

org
org
org
org

1
2
3
4

1
2
3
4

1
2
3
4

1
2
3
4

1 M3 MEMBONGKAR KUDA-KUDA, GORDING/ BALOK-BALOK (TDK DIPAKAI LAGI)

Pekerja setengah terampil
4.000 org
45,000
Kepala tukang kayu
3.000 org
75,000
Tukang kayu setengah terampil
0.200 org
50,000
Mandor
0.100 org
100,000
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

180,000
225,000
10,000
10,000
425,000
42,500
467,500
467,500

1 M3 MEMBONGKAR KUDA-KUDA, GORDING/ BALOK-BALOK (DIPAKAI LAGI)

Pekerja setengah terampil
4.000 org
Kepala tukang kayu
6.000 org
Tukang kayu setengah terampil
0.600 org
Mandor
0.200 org
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

45,000
75,000
50,000
100,000

180,000
450,000
30,000
20,000
680,000
68,000
748,000
748,000

1 M2 MEMBONGKAR PLAFOND (TDK DIPAKAI LAGI)

Pekerja setengah terampil
Kepala tukang kayu
Tukang kayu setengah terampil
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan
1 M2 MEMBONGKAR PLAFOND (DIPAKAI LAGI)
Pekerja setengah terampil
Kepala tukang kayu
Tukang kayu setengah terampil
Mandor
Jumlah
Keuntungan Max
Jumlah
Dibulatkan

0.100
0.150
0.002
0.001

org
org
org
org

45,000
75,000
50,000
100,000

4,500
11,250
100
100
15,950
1,595
17,545
17,500

0.100
0.250
0.003
0.005

org
org
org
org

45,000
75,000
50,000
100,000

4,500
18,750
150
500
23,900
2,390
26,290
26,300

DAFTAR HARGA UPAH

No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

TENAGA KERJA
Kepala tukang batu
Kepala tukang besi profil
Kepala tukang besi terampil
Kepala tukang cat
Kepala tukang kayu
Mandor
Pekerja
Pekerja setengah terampil
Pekerja terampil
Tukang batu setengah terampil
Tukang batu terampil
Tukang besi beton setengah terampil
Tukang besi beton terampil
Tukang besi profil terampil
Tukang cat setengah terampil
Tukang cat terampil
Tukang gali
Tukang kayu setengah terampil
Tukang kayu terampil
Operator alat besar
Pembantu operator

SATUAN
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari

HARGA SATUAN
75,000
75,000
75,000
75,000
75,000
100,000
40,000
45,000
50,000
45,000
50,000
45,000
60,000
60,000
45,000
50,000
50,000
50,000
60,000
75,000
50,000

NO.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

URAIAN
SATUAN
A. Agregat Kasar, Bahan, Perekat dan Bahan Lainnya
Pasir urug
m3
Sirtu
m3
Pasir teras
m3
Pasir pasang
m3
Pasir beton
m3
Abu batu
m3
Batu apung
kg
Batu pecah mesin 1/2
m3
Batu pecah mesin 2/3
m3
Batu pecah mesin 3/5
m3
Batu pecah mesin 5/7
m3
Batu belah/ kali
m3
Batu bronjol u/ bronjong
m3
Batu koral beton kali
m3
Batu tempel hitam
m2
Batu pinggir (kanstin) 10x20x35
bh
Batu pinggir (kanstin) 15x35x60
bh
Batu telor
m3
Batako kecil 8x10x20
bh
Batako kecil 8x20x30
bh
Con blok 8x20x40
bh
Bata merah kelas I
bh
Bata merah kelas II
bh
Bata merah oven (klingker)
bh
Bata Hebel
bh
Roster beton 20x20
bh
Roster beton 30x30
bh
Grass block 20x20
bh
Grass block 30x30
bh
Paving blok natural 8 cm
m2
Paving blok warna 8 cm
m2
Paving blok natural 6 cm
m2
Paving blok warna 6 cm
m2
Kanstin paving blok
m1
Kanstin jalan uk. Besar (Bina Marga) BH = 60 cm
m3
Semen PC 50 kg
zak
Semen putih
zak
Semen warna
kg
Semen Mortar 25 kg
kg
Semen merah (bubuk bata)
m3
Ready Mix beton K 300 (price list) berikut selang
m3

HARGA
32,000
82,700
66,000
70,000
90,000
55,000
9,500
121,900
121,900
121,900
121,900
80,000
60,000
80,000
45,000
8,500
24,000
62,000
1,000
2,000
3,500
250
200
650
5,000
3,000
3,500
3,000
3,500
45,000
50,000
45,000
40,000
14,000
22,000
32,500
50,000
3,000
50,000
60,000
335,000

42
43
44
45
46
47

Ready Mix beton K 225 (price list) berikut selang

Ready Mix beton K 175 (price list) berikut selang
Kapur pasang/ kapur tembok
Kapus sirih
Tanah liat
Biaya pompa ready mix

m3
m3
m3
kg
kg
m3

285,000
262,000
70,000
3,500
2,750
25,000

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

B. Bahan Finishing: Laburan, Pengisi dan Alatnya

Plamir tembok
kg
Cat tembok metrolite
kg
Cat tembok ICI eksterior
kg
Cat tembok ICI interior
kg
Cat dasar ICI u/ interior (2 pelapisan)
ltr
Cat tembok vinilex
kg
Cat tembok sanlex
kg
Pelapis alkali ICI (pelapis dasar eksterior)
ltr
Cat tahan asam
kg
Cat marka/ spotlight
kg
Water profing emulsion merk Austin (terpasang)
m2
Water profing membrance merk Austin (terpasang) m2
Rool cat tembok
bh
Kape tembok
bh
Kape kayu
bh
Soligneum 1 blek/ 5 liter
blek
Plincote
kg
Pengawetan kayu
m3
Pengovenan kayu
m3
kwas 3"
bh
Oker
kg
Oyan
bks
Otem (pewarna plitur)
bks
Spirtus
ltr
Bahan plitur (sirlak)
kg
Dempul lilin
kg
Dempul plitur
kg
Dempul halus/ impra (wood filler)
kg
Terpentin
ltr
Thinner A
ltr
Thinner B
ltr
Kumpon
kg
Melamik
kg
Dempul plastik
kg
Dempul duco
kg
Amplas
lbr

5,000
9,900
52,500
52,500
48,000
12,000
7,500
27,000
20,000
52,000
42,500
42,500
14,500
5,000
5,000
17,500
8,500
190,000
265,000
5,000
12,500
1,500
1,500
6,000
45,000
1,000
15,000
18,500
2,500
8,500
12,500
13,000
22,400
16,200
19,500
2,500

37
38
39
40
41
42
43

Dempul kayu (cap kucing)

Menin kayu/ besi
Sincromat
Cat kayu
Cat besi
Cat duco Danagloss/ ICI
Cat bronz

kg
kg
kg
kg
kg
kg
kg

10,200
9,800
25,000
27,500
33,500
48,000
28,000

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

C. Bahan Kayu Berikut Bahan Jadinya

Bambu dia 5 s/d 7
Bambu dia 6 s/d 10
Bambu gambong
Kayu kamper singkil (Samarinda kls II)
Kayu balok borneo super
Kayu papan borneo super
Kayu balok kamper Medan (kruing)
Kayu papan kamper Medan (kruing)
Kayu balok kamper Banjar
Kayu papan kamper Banjar
Kayu balok kamper Samarinda
Kayu papan kamper Samarinda
Kayu balok rasamala
Kayu papan kelas III
Kayu jati Jatim tua
Kayu jati Jateng tua
Kayu jati Jabar tua
Kayu hutan kelas I (segeng, mahoni, laban)
Kayu hutan kelas II
Kayu hutan kelas III
Kayu albasia
Dolken 5-7
Dolken 7-10
Lis profil kamper 1 cm
Lis profil kamper 2 cm
Lis profil kamper 4 cm
Lis profil kamper 5 cm
Lis profil kamper 10 cm
Pegangan tangga profil jati
Pegangan tangga profil kamper
Kayu reng 2/3 borneo super
Kayu reng 2/3 kamper banjar
Kayu reng 3/4 kamper banjar

btg
btg
btg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
lbr
m3
m3
m3
m3
m3
m3
m3
btg
btg
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1

8,500
12,000
25,000
2,650,000
1,380,000
1,450,000
2,100,000
2,250,000
2,355,000
2,600,000
2,800,000
2,950,000
1,100,000
5,200
20,000,000
14,300,000
8,650,000
2,125,000
1,420,000
1,145,000
60,000
10,600
15,000
1,800
2,500
4,500
7,200
14,650
80,000
25,000
1,200
1,850
2,000

D. Bahan Penutup Rangka Plafond

1
2
3
4
5
6
7
8
9

Bahan plafond eternite 4 mm

Bahan plafond Hardfleks 5 mm (1,2 x 2,4 m)
Bahan plafond asbes semen 5 mm
Gypsum 1.2 x 2.4 t = 9 mm ex DN
Gypsum 1.2 x 2.4 t = 9 mm ex LN
Gypsum 1.2 x 2.4 t = 12 mm ex DN
Acustic (30 x 60)
Acustic amstrong 60 x 120
Alumunium foil

m2
lbr
m2
lbr
lbr
lbr
lbr
lbr
m2

7,500
50,000
9,300
45,000
48,500
83,000
42,000
66,000
5,000

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

E. Bahan Kayu Lapis

Tripleks 3 mm
Tripleks 4 mm
Tripleks 4 mm uk. pintu
Tripleks 6 mm
Tripleks 9 mm
Jabar wood 4 mm
Bilik bambu tnp kulit
Bilik bambu dgn kulit
Bilik bambu hitam kulit bermotif
Wallpaper
Multipleks 9 mm
Multipleks 12 mm
Multipleks 18 mm
Plywood 18 mm
Teakwood 3 mm
Teakwood 4 mm
Teakwood 9 mm
Teakwood 4 mm uk. Pintu
Tacon tahan bakar
Supercon
Melamin 4 mm 120 x 240
Melamin 4 mm
Formika 4 mm
Formika uk. Pintu

lbr
lbr
lbr
lbr
lbr
lbr
m2
m2
m2
m2
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
m2
m2
lbr
lbr
lbr

29,000
38,000
36,000
45,000
76,000
54,000
7,500
10,000
14,500
27,500
65,000
85,000
135,000
176,000
62,000
71,500
87,500
62,000
65,000
24,000
68,000
105,000
82,000
62,500

1
2
3
4
5
6
7

F. Bahan Lantai dan Pelapis Dinding

Tegel PC 20x20
Plin tegel PC 10x20
Tegel PC 30x30
Plin tegel PC 15x30
Tegel warna 20x20
Plin tegel warna 10x20
Tegel warna 30x30

bh
bh
bh
bh
bh
bh
bh

900
750
1,050
800
1,050
800
1,400

8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

Plin tegel warna 15x30

Tegel wafel PC 20x20
Tegel wafel warna 20x20
Tegel badak PC 30x30
Porselen 11x11 putih
Porselen 11x11 warna standar DN
Porselen 11x11 warna standar LN
Keramik 10/20 dan 20/20 KW I DN putih/ polos
Keramik 10/20 KW I DN warna/ corak/ anti slip
Keramik 20/20 (KM) KW I DN putih/ polos
Keramik 20/20 (KM) KW I DN warna/ corak/ anti slip
Keramik 30/30 KW I DN putih/ polos
Keramik 30/30 KW I DN warna/ corak/ anti slip
Ubin kayu (1205x193) mm tebal 7.2 mm
Vinyl lantai standar
Karpet kelas baik LN
Karpet kelas sedang LN
Stoirnosing keramik 10x20
Stoirnosing fiber
Granit alam LN ukuran besar
Granit alam LN ukuran kecil
Granit alam DN ukuran besar
Granit alam DN ukuran kecil
Granito tile essenza uk. 40x40 polis
Granito tile essenza uk. 60x60 polis
Marmer alam Lampung uk. Kecil
Marmer alam Citatah uk. Kecil
Marmer alam Lampung uk. Besar
Marmer alam Citatah uk. Besar
Marmer sintetis
Wallpaper lokal 10x0.5 m merk falkon
Wallpaper taiwan 10x0.5 m merk colorado
Pek. partisi gypsum 12mm rangka metal stud t=6
Pek. partisi gypsum 12mm rangka metal stud t=7
Pek. partisi gypsum 12mm rangka metal stud t=9
Pek. partisi gypsum 12mm rangka metal stud t=10
Pek. partisi gypsum 12mm rangka metal stud t=11
Bata Karawang kw 1
Campuran u/ kedap air (austin slurry waterproof)

bh
bh
bh
bh
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
bh
m1
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
roll
roll
m2
m2
m2
m2
m2
bh
m2

1,150
1,000
1,350
1,250
37,500
40,000
45,000
27,500
30,000
29,000
32,500
32,000
38,000
425,000
15,250
450,000
185,000
5,000
11,500
1,050,000
900,000
750,000
750,000
135,000
170,000
176,000
82,500
205,000
120,000
70,000
75,000
110,000
70,000
82,500
90,000
95,000
98,500
2,000
45,000

1
2
3

G. Bahan Saluran Air Kotor

Grafel U 20 cm
Grafel U 30 cm
Grafel U 40 cm

m1
m1
m1

17,500
21,500
24,000

4
5
6
7
8
9
10

Buis beton fl. 20 cm

Buis beton fl. 30 cm
Buis beton fl. 40 cm
Buis beton fl. 50 cm
Buis beton fl. 60 cm
Buis beton fl. 80 cm
Buis beton fl. 100 cm

m1
m1
m1
stk
stk
stk
stk

27,500
50,000
55,000
92,500
137,500
176,000
225,000

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

H. Bahan Logam dan Bahan Jadinya

Besi beton U-24
Besi beton U-39
Pagar BRC lengkap tiang dia 8 mm panjang 240 cm
Pagar tralis expanda 2400x1200 berat 20 kg
Tiang pagar BRC t 150 cm
Bondek
Besi profil IWF ex DN SII
Besi profil IWF ex Japan
Besi profil ex DN SII
Besi profil ex LN
Besi C lip chanel
Ongkos menggalfanis
Kawat beton
Kawat duri 10 kg panjang 65 m
Kawat pengikat
Kawat tembaga
Kawat bronjong
Ram nyamuk hijau
Ram nyamuk alumunium
Kawat ram 1x1 cm
Ram ayam
Kawat kassa 1x1 cm (putih)
Kawat harmonika 4 cm
Kawat harmonika 2 cm
Kawat las listrik
Wiremesh M8
Wiremesh M6
Timah
Timah hitam
Platstrip dia 2x30 mm (6m')
Platstrip dia 3x40 mm (6m')
Plat alumunium 0.1 mm
Plat alumunium 0.2 mm
Plat alumunium 0.3 mm
Plat alumunium 0.4 mm

kg
kg
m2
lbr
bt
m2
kg
kg
kg
kg
kg
m1
kg
roll
m1
kg
kg
m2
m2
m2
m2
m2
m2
m2
kg
m2
m2
kg
kg
bt
bt
m2
m2
m2
m2

9,500
9,800
60,500
185,000
45,000
80,000
4,900
4,900
4,750
4,750
4,750
750
8,000
70,000
750
17,500
4,250
6,500
13,500
6,000
2,500
17,500
22,000
15,000
12,000
21,000
24,500
23,000
21,000
16,000
20,000
28,500
45,000
60,000
75,000

36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55

Plat alumunium 0.5 mm

Plat alumunium 0.6 mm
Kusen alumunium natural 1,3 mm t=1.3 mm (4")
Kusen alumunium warna 1,3 mm t=1.3 mm (4")
Daun jendela alumunium natural tanpa kaca
Daun jendela alumunium warna tanpa kaca
Daun pintu alumunium natural tanpa kaca
Daun pintu alumunium warna tanpa kaca
Handle alumunium (tarikan)
Kait angin sendok alumunium
Karet asessoris kusen (pintu alumunium)
Seng BJLS 30 t=0.35
Seng BJLS 30 t=0.6
Plat besi tipis 1 mm
Plat besi tipis 0.5 mm
Plat besi tipis 2 mm s/d 5 mm
Plat besi tipis 6 mm s/d 10 mm
Plat besi tipis 10 mm keatas
Lem kuning (aibon)
Lem putih (fox)

m2
m2
m1
m1
m1
m1
m1
m1
bh
ps
m1
lbr
lbr
kg
kg
kg
kg
kg
kg
kg

88,000
102,000
65,000
88,000
55,000
80,000
115,000
120,000
242,000
65,780
4,400
27,500
49,500
7,200
7,700
6,200
6,200
6,200
12,200
12,200

1
2
3
4
5
6
7
8
9
10
11
12
13

I. Bahan Kaca
Kaca polos 2 mm (asahi)
Kaca polos 3 mm
Kaca polos 5 mm
Kaca rayband 3 mm
Kaca rayband 5 mm
Kaca rayband 8 mm (asahi)
Kaca rayband 12 mm (asahi)
Kaca patri lokal terpasang
Kaca patri LN terpasang
Kaca 8 mm gravir
Kaca 10 mm gravir
Glass block DN 20x20 Kedawung
Glass block LN 20x20

m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
bh
bh

35,000
42,000
65,000
36,300
42,400
177,000
290,900
695,700
2,277,000
49,500
616,000
12,600
45,500

1
2
3
4
5
6
7

J. Pahan Paku dan Mur Baut

Paku 1-3 cm
Paku 4-7 cm
Paku 8-12 cm
Paku beton 2-5 cm
Paku kait lengkap
Paku sekrup
Paku cacing

kg
kg
kg
bh
bh
bh
kg

7,700
7,500
7,200
1,500
450
550
18,900

8
9
10
11
12
13

Besi begel kuda2

Duk angker
Angker mur baut dia 19 panjang 60 cm
Mur baut HTB dia 19-16 (5cm)
Mur baut biasa dia 19-16 (5cm)
Phiser dia 12-20 cm

kg
bh
bh
bh
bh
bh

7,500
1,800
31,600
5,600
3,200
2,600

1.2

38,400.00
99,240.00
79,200.00
84,000.00
108,000.00
66,000.00
11,400.00
146,280.00
146,280.00
146,280.00
146,280.00
96,000.00
72,000.00
96,000.00
54,000.00
10,200.00
28,800.00
74,400.00
1,200.00
2,400.00
4,200.00
300.00
240.00
780.00
6,000.00
3,600.00
4,200.00
3,600.00
4,200.00
54,000.00
60,000.00
54,000.00
48,000.00
16,800.00
26,400.00
39,000.00
60,000.00
3,600.00
60,000.00
72,000.00
402,000.00

342,000.00
314,400.00
84,000.00
4,200.00
3,300.00
30,000.00

6,000.00
11,880.00
63,000.00
63,000.00
57,600.00
14,400.00
9,000.00
32,400.00
24,000.00
62,400.00
51,000.00
51,000.00
17,400.00
6,000.00
6,000.00
21,000.00
10,200.00
228,000.00
318,000.00
6,000.00
15,000.00
1,800.00
1,800.00
7,200.00
54,000.00
1,200.00
18,000.00
22,200.00
3,000.00
10,200.00
15,000.00
15,600.00
26,880.00
19,440.00
23,400.00
3,000.00

12,240.00
11,760.00
30,000.00
33,000.00
40,200.00
57,600.00
33,600.00

10,200.00
14,400.00
30,000.00
3,180,000.00
1,656,000.00
1,740,000.00
2,520,000.00
2,700,000.00
2,826,000.00
3,120,000.00
3,360,000.00
3,540,000.00
1,320,000.00
6,240.00
24,000,000.00
17,160,000.00
10,380,000.00
2,550,000.00
1,704,000.00
1,374,000.00
72,000.00
12,720.00
18,000.00
2,160.00
3,000.00
5,400.00
8,640.00
17,580.00
96,000.00
30,000.00
1,440.00
2,220.00
2,400.00

9,000.00
60,000.00
11,160.00
54,000.00
58,200.00
99,600.00
50,400.00
79,200.00
6,000.00

34,800.00
45,600.00
43,200.00
54,000.00
91,200.00
64,800.00
9,000.00
12,000.00
17,400.00
33,000.00
78,000.00
102,000.00
162,000.00
211,200.00
74,400.00
85,800.00
105,000.00
74,400.00
78,000.00
28,800.00
81,600.00
126,000.00
98,400.00
75,000.00

1,080.00
900.00
1,260.00
960.00
1,260.00
960.00
1,680.00

1,380.00
1,200.00
1,620.00
1,500.00
45,000.00
48,000.00
54,000.00
33,000.00
36,000.00
34,800.00
39,000.00
38,400.00
45,600.00
510,000.00
18,300.00
540,000.00
222,000.00
6,000.00
13,800.00
1,260,000.00
1,080,000.00
900,000.00
900,000.00
162,000.00
204,000.00
211,200.00
99,000.00
246,000.00
144,000.00
84,000.00
90,000.00
132,000.00
84,000.00
99,000.00
108,000.00
114,000.00
118,200.00
2,400.00
54,000.00

21,000.00
25,800.00
28,800.00

33,000.00
60,000.00
66,000.00
111,000.00
165,000.00
211,200.00
270,000.00

11,400.00
11,760.00
72,600.00
222,000.00
54,000.00
96,000.00
5,880.00
5,880.00
5,700.00
5,700.00
5,700.00
900.00
9,600.00
84,000.00
900.00
21,000.00
5,100.00
7,800.00
16,200.00
7,200.00
3,000.00
21,000.00
26,400.00
18,000.00
14,400.00
25,200.00
29,400.00
27,600.00
25,200.00
19,200.00
24,000.00
34,200.00
54,000.00
72,000.00
90,000.00

105,600.00
122,400.00
78,000.00
105,600.00
66,000.00
96,000.00
138,000.00
144,000.00
290,400.00
78,936.00
5,280.00
33,000.00
59,400.00
8,640.00
9,240.00
7,440.00
7,440.00
7,440.00
14,640.00
14,640.00

42,000.00
50,400.00
78,000.00
43,560.00
50,880.00
212,400.00
349,080.00
834,840.00
2,732,400.00
59,400.00
739,200.00
15,120.00
54,600.00

9,240.00
9,000.00
8,640.00
1,800.00
540.00
660.00
22,680.00

9,000.00
2,160.00
37,920.00
6,720.00
3,840.00
3,120.00

RENCANA ANGGARAN BIAYA (RAB)

PEMBANGUNAN TAHAP AWAL RSUD PANDEGLANG
No. URAIAN PEKERJAAN

A
1
2
3

PEKERJAAN PEMBENTUKAN LAHAN

Galian tanah (cut)
Penimbunan tanah (fill)
Pekerjaan pembongkaran
Dinding Bata
Rangka baja
Lantai beton

VOLUMESAT

HARGA
SATUAN

JUMLAH

1500 m3
1500 m3

20,400
17,300

30,600,000
25,950,000

791 m3
24850 kg
49.4 m3

8,250
850
212,800

6,525,750
21,122,500
10,512,320
94,710,570

m2
ls
ls
ls
m2
m2
m2

15,000
3,000,000
7,500,000
1,000,000
385,800
348,600
264,800

27,993,600
3,000,000
7,500,000
1,000,000
810,180
8,366,400
19,065,600
67,735,780

58,500
29,500
15,200

33,696,000
8,602,200
9,790,472
52,088,672

B
I
1
2
3
4
5
6
7

PERKERJAAN PEMBANGUNAN GEDUNG RSUD

Pekerjaan Persiapan
Pembuatan IMB
Molisasi demobilisasi
Air kerja dan listrik
Administrasi dan dokumentasi
Papan nama proyek 2.4 x 1.75 m
Direksi keet
Los kerja/ gudang

II
1
2
3

Pekerjaan Tanah dan Pasir

Galian tanah pondasi telapak
Galian tanah pondasi batu kali dan sloof
Pengurugan kembali

576.00 m3
291.60 m3
644.11 m3

III
1
2
3
4

Pekerjaan Pondasi
Pas. papan bouwplank & pengukuran
Pondasi batu kali
Pasangan aanstamping batu kali
Pondasi telapak beton

411.60
114.05
51.84
57.60

m1
m3
m3
m3

26,200
594,400
240,300
3,756,000

10,783,920
67,791,320
12,457,152
216,345,600
307,377,992

11.70
13.27
2.43
39.81
1.08
7.64
6.93

m3
m3
m3
m3
m3
m3
m3

3,756,000
3,756,000
3,756,000
3,756,000
3,909,700
3,909,700
3,756,000

43,945,200
49,849,632
9,127,080
149,535,750
4,222,476
29,881,837
26,029,080
312,591,055

22.85
15.66
7.56
2.77
16.66
145.05
12.78
6.05
7.73
2.59

m3
m3
m3
m3
m3
m3
m3
m3
m3
m3

3,756,000
3,756,000
3,756,000
3,756,000
3,756,000
3,909,700
3,756,000
3,756,000
3,756,000
3,909,700

85,817,088
58,818,960
28,395,360
10,411,632
62,574,960
567,101,985
48,001,680
22,716,288
29,033,880
10,133,942
923,005,775

IV
IVA
1
2
3
4
5
6
7

Pekerjaan Beton
Pekerjaan Beton Lantai Dasar
Sloof 15/25
Sloof 20/35
Sloof 25/45
Kolom 35/35
Plat bordes t 15
Plat tangga dan anak tangga
Kolom praktis 15/15

IVB
1
2
3
4
5
6
7
8
9
10

Pekerjaan Beton Lantai 2

Balok 20/35
Balok 25/45
Balok 35/50
Balok 35/55
Kolom 35/35
Plat lantai beton t 15 cm
Ring balok 15/25
Ring balok 20/30
Kolom praktis 15/15
Lisplank beton

IVC Pekerjaan Bekisting Multipleks 2 kali pakai per m3 beton

1866.24
1.00
1.00
1.00
2.10
24.00
72.00

1
2
3
4
5
6
7
8
9
10
11
12
13

Bekisting telapak beton

Bekisting sloof 15/25
Bekisting sloof 20/35
Bekisting sloof 25/45
Bekisting kolom struktur 35/35
Bekisting kolom praktis 12/12
Bekisting + scaffolding balok 20/35
Bekisting + scaffolding balok 25/45
Bekisting + scaffolding balok 35/50
Bekisting + scaffolding balok 35/55
Bekisting + scaffolding plat lantai beton t 15 cm
Bekisting + scaffolding ring balok 15/25
Bekisting + scaffolding ring balok 20/30

57.60
11.70
13.27
2.43
56.47
14.66
22.85
15.66
7.56
2.77
156.37
12.78
6.05

m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3

312,000
1,248,000
936,000
748,800
1,345,100
1,248,000
1,821,400
3,756,000
3,756,000
1,098,300
2,066,000
2,487,600
1,969,000

17,971,200
14,601,600
12,422,592
1,819,584
75,961,160
18,295,680
41,615,347
58,818,960
28,395,360
3,044,488
323,050,090
31,791,528
11,908,512
639,696,101

V
VA
1
2
3
4
5
6
7
8

Pekerjaan Dinding
Pekerjaan Dinding Lantai Dasar
Pek. pasangan bata Hebel
Plesteran
Plint Keramik
Dinding keramik kamar mandi
Dinding keramik UGD
Plesteran beton 1:3 kolom dan balok expose
Hand railling tangga & void pipa BSP 2" cat duko
Railling tangga pipa besi BSP 1 + plat strip finish duco

936.60
1873.20
216.00
421.20
100.80
268.80
59.20
59.20

m2
m2
m1
m2
m2
m2
m1
m2

134,600
41,200
15,600
88,200
97,300
44,500
50,000
350,000

126,066,360
77,175,840
3,369,600
37,149,840
9,807,840
11,961,600
2,960,000
20,720,000
289,211,080

VB
1
2
3
4
5

Pekerjaan Dinding Lantai 2

Pek. pasangan bata Hebel
Plesteran
Plint Keramik
Dinding keramik
Plesteran beton 1:3 kolom dan balok expose

994.00
1988.00
240.00
421.20
224.00

m2
m2
m1
m2
m2

134,600
41,200
15,600
88,200
44,500

133,792,400
81,905,600
3,744,000
37,149,840
9,968,000
266,559,840

VC
1
2
3

Pekerjaan Partisi
Pasangan rangka hollow
Pasangan gypsum tebal 12 mm satu muka
Cat partisi

842.40 m2
1684.80 m2
1684.80 m2

76,000
57,400
31,400

64,022,400
96,707,520
52,902,720
213,632,640

VI
1
2
3
4
5
6

Pekerjaan Kusen Pintu & Jendela

Kusen kayu setara kamper Banjar
Daun pintu panel teakwood
Daun pintu panel kaca (tanpa kaca)
Daun pintu kamar mandi
Daun jendela kayu (tanpa kaca)
Pasangan kaca polos

344,553,469
17,925,521
36,600,480
19,520,256
40,498,819
33,048,584
492,147,129

VII
1
2
3
4
5
6
7
8
9
10

Pekerjaan Atap
Kuda-kuda setara kayu kruing
Gording kayu setara kruing
Ikatan angin
Rangka atap kayu borneo super
Alumunium foil
Atap genteng
Pasangan bubungan genteng
Pas listplank kamper banjar
Jurai rangka atap
Angkur baut

VIII
1

Pekerjaan Langit-langit + Rangka

Plafond tripleks + rangka borneo

68.33
41.14
84.00
44.80
183.12
391.11

m3
m2
m2
m2
m2
m2

5,042,300
435,720
435,720
435,720
221,160
84,500

8.00
28.24
22.62
15.00
1590.16
1590.16
1590.16
113.00
245.00
49.00
390.00

10
m3
m3
m3
m2
m2
m2
m1
m1
m1
bh

42
4,220,400
4,220,400
4,220,400
55,400
5,000
45,000
70,000
46,400
50,000
7,095

462.50 m2

120,400

119,171,236
95,465,448
63,306,000
88,094,864
7,950,800
71,557,200
7,910,000
11,368,000
2,450,000
2,767,050
470,040,598
55,685,000

2
3
4

Plafond gypsum setara elephant + rangka

List plafond gypsum
List kayu profil plafond + finish cat kayu

1866.24 m2
1203.84 m1
783.00 m1

148,200
14,400
10,800

276,576,768
17,335,296
8,456,400
358,053,464

IX
IXA
1
2
3
4
5
6

Pekerjaan Lantai
Pekerjaan Lantai Dasar
Urugan pasir bawah lantai
Pemadatan lantai bawah
Lantai kerja t 6 cm
Lantai keramik 30/30
Lantai keramik tangga
Lantai Keramik 20/20 WC

47.78
191.12
57.34
955.60
43.20
69.12

m3
m3
m3
m2
m2
m2

49,900
68,100
515,200
97,300
104,000
88,200

2,384,222
13,015,272
29,539,507
92,979,880
4,492,800
6,096,384
148,508,065

IXB
1
2
3

Pekerjaan Lantai 2
Urugan pasir bawah lantai
Lantai keramik 30/30
Lantai Keramik 20/20 WC

47.52 m3
950.40 m2
69.12 m2

49,900
97,300
88,200

2,371,248
92,473,920
6,096,384
100,941,552

X
1
2
3
4
5
6

Pekerjaan Gantungan/ Pengunci & Engsel

Pasangan kunci tanam
Pasangan grendel tanam
Engsel pintu cabut 5"
Engsel jendela
Pasangan kunci jendela
Hak angin

64.00
22.00
258.00
372.00
186.00
186.00

bh
bh
bh
bh
bh
bh

350,000
150,000
45,000
30,000
75,000
75,000

22,400,000
3,300,000
11,610,000
11,160,000
13,950,000
13,950,000
76,370,000

XI
1
2
3
4
5
6

Pekerjaan Pengecatan
Cat kayu listplank setara siev
Cat kayu setara siev
Cat tembok setara vinilex
Cat plafond gypsum setara viilex
Cat plafond plywood setara viilex
Residu rangka atap

73.50
1630.09
3861.20
1866.24
462.50
322.24

m2
m2
m2
m2
m2
m2

38,900
38,900
31,400
34,700
34,700
10,000

2,859,150
63,410,501
121,241,680
64,758,528
16,048,750
3,222,400
271,541,009

1.20
188,400
252,000
690,000
260,400
351,000
55,200
44,400
55,200
103,200
2,190,000
3,630,000
2,550,000
234,000

XII
XIIA
1
2
3
4
5
6
7
8
9
10
11
12
13

Instalasi Penerangan
Instalasi Lantai Dasar
Titik instalasi penerangan
Titik instalasi stop kontak
Lampu TL
Lampu PL
Exhaust fan
Stop kontak
Saklar tunggal
Saklar ganda
Saklar hotel
Panel Utama
Panel
Panel AC
Stop kontak AC

126.00
79.00
90.00
34.00
2.00
45.00
22.00
18.00
2.00
1.00
1.00
1.00
34.00

ttk
ttk
bh
bh
bh
bh
bh
bh
unit
bh
bh
bh
bh

XIIB
1
2
3
4
5
6
7
8

Instalasi Lantai Atas

Titik instalasi penerangan
Titik instalasi stop kontak
Lampu TL
Lampu PL
Exhaust fan
Stop kontak
Saklar tunggal
Saklar ganda

126.00
93.00
84.00
39.00
3.00
74.00
22.00
18.00

ttk
ttk
bh
bh
bh
bh
bh
bh

188,400
252,000
690,000
260,400
351,000
55,200
44,400
55,200

23,738,400
19,908,000
62,100,000
8,853,600
702,000
2,484,000
976,800
993,600
206,400
2,190,000
3,630,000
2,550,000
7,956,000
136,288,800
23,738,400
23,436,000
57,960,000
10,155,600
1,053,000
4,084,800
976,800
993,600

9
10
11

Panel penerangan
Panel AC
Stop kontak AC

1.00 bh
1.00 bh
19.00 bh

3,630,000
2,550,000
234,000

3,630,000
2,550,000
4,446,000
133,024,200

XIIIC Kabel Daya

XIIICA Pemasangan Kabel Feeder dari meteran ke Panel
1 Toofoer Meter PLN ke DP utama LT - 1 NYY 4 x 120 mm2
2 Toofoer dr DP utama LT - 1 ke DPP LT - 1 NYY 4 x 70 mm2
3 Toofoer dr DP utama LT - 1 ke DPAC LT - 1 NYY 4 x 70 mm2

1.00 m'
1.00 m'
1.00 m'

279,240
170,400
170,400

279,240
170,400
170,400
620,040

XIIICB Pemasangan Kabel Toofoer ke LT - 2

1 Toofoer dr DP utama LT - 1 ke DPP LT - 2 NYY 4 x 70 mm2
2 Toofoer dr DP utama LT - 1 ke DPAC LT - 2 NYY 4 x 70 mm2
3 Cable tray toofoer

5.00 m'
5.00 m'
30.00 m'

170,400
170,400
475,200

852,000
852,000
14,256,000
15,960,000

XIV
XIVA
1
2
3
4

Instalasi Kabel Data Komputer & Telepon

Instalasi Lantai Dasar
Instalasi kabel data
Outlet data
Instalasi kabel Telepon
Outlet telepon

6.00
6.00
16.00
16.00

ttk
bh
ttk
bh

247,500
73,200
1,035,000
67,500

1,485,000
439,200
16,560,000
1,080,000
19,564,200

XIVB
1
2
3
4

Instalasi Lantai Atas

Instalasi kabel data
Outlet data
Instalasi kabel Telepon
Outlet telepon

14.00
14.00
15.00
15.00

ttk
bh
ttk
bh

247,500
73,200
1,035,000
67,500

3,465,000
1,024,800
15,525,000
1,012,500
21,027,300

Instalasi Penangkal Petir

Penangkal petir, Protector Type PLC 6
Tiang sparing protector lengkap accessories
Grounding BC 70 mm s/d max 2 ohm
Pipa PVC AW 1" berikut klem
Bak kontrol terminal penangkal petir
Pipa besi d1" galvanis berikut Ujung spliter type PLC 6
Ujung spliter petir PLC 6
Fitting - fitting dan alat bantu

12.00
12.00
141.67
141.67
4.00
80.00
4.00
1.00

ttk
set
m'
m'
bh
m'
bh
Ls

78,936
30,000
9,000
37,620
180,000
58,067
78,936
195,514

947,232
360,000
1,275,030
5,329,625
720,000
4,645,344
315,744
195,514
13,788,489

XVI
XVIA
1
2
3

Instalasi Sound System

Instalasi Lantai Dasar
Instalasi titik speaker + volume kontrol
Cable NYMHY ke terminal box
Ceiling speaker

11.00 ttk
220.00 m
9.00 bh

27,000
5,400
900,000

297,000
1,188,000
8,100,000
9,585,000

XVIB
1
2
2

Instalasi Lantai Atas

Instalasi titik speaker + volume kontrol
Cable NYMHY ke terminal box
Ceiling speaker

16.00 ttk
185.00 m
13.00 bh

27,000
5,400
900,000

432,000
999,000
11,700,000
13,131,000

80.00
108.00
124.00
2.00
1.00

40,170
37,620
36,420
180,000
900,000

3,213,600
4,062,960
4,516,080
360,000
900,000
13,052,640

XV
1
2
3
4
5
6
7
8

XVII Plumbing/ Mekanikal

XVIIA Lantai Dasar
XVIIAA Air bersih
1 PVC dia 1 1/2"
2 PVC dia 1"
3 PVC dia 3/4"
4 Bak kontrol
5 Fitting & asesoris
XVIIAB Air kotor

m
m
m
bh
ls

1
2
3
4
5
6

PVC dia 4"

PVC dia 3"
PVC dia 2"
PVC dia 1 1/2"
Bak kontrol
Fitting & asesoris

80.00
148.00
76.00
20.00
4.00
1.00

m
m
m
m
bh
ls

76,770
62,970
49,020
40,170
180,000
900,000

6,141,600
9,319,560
3,725,520
803,400
720,000
900,000
21,610,080

XVIIAC Sanitair
1 Kloset jongkok
2 Urinoir
3 Washtavel
4 Bak fiber
5 Kran tembok
6 Floor drain
7 Fitting & asesoris

8.00
6.00
12.00
8.00
8.00
12.00
1.00

bh
bh
bh
bh
bh
bh
ls

191,400
1,455,360
839,400
510,000
138,600
231,000
600,000

1,531,200
8,732,160
10,072,800
4,080,000
1,108,800
2,772,000
600,000
28,896,960

XVIIB Lantai Atas

XVIIBAAir bersih
1 PVC dia 1 1/2"
2 PVC dia 1"
3 PVC dia 3/4"
4 Fitting & asesoris

20.00
40.00
92.00
1.00

m
m
m
ls

40,170
37,620
36,420
600,000

803,400
1,504,800
3,350,640
600,000
6,258,840

XVIIBB Air kotor

1 PVC dia 4"
2 PVC dia 3"
3 PVC dia 2"
4 PVC dia 1 1/2"
5 Fitting & asesoris

20.00
72.00
40.00
12.00
1.00

m
m
m
m
ls

76,770
62,970
49,020
40,170
600,000

1,535,400
4,533,840
1,960,800
482,040
600,000
9,112,080

XVIIBC Sanitair
1 Kloset jongkok
2 Urinoir
3 Washtavel
4 Bak fiber
5 Kran tembok
6 Floor drain
7 Fitting & asesoris

8.00
6.00
6.00
8.00
8.00
12.00
1.00

bh
bh
bh
bh
bh
bh
ls

191,400
1,455,360
839,400
510,000
138,600
231,000
600,000

1,531,200
8,732,160
5,036,400
4,080,000
1,108,800
2,772,000
600,000
23,860,560

I
II
III
IV
V

JUMLAH
5,549,991,511
PPN 10 %
554,999,151
JUMLAH I + II
6,104,990,662
DIBULATKAN
6,104,990,000
TERBILANG EMPAT MILIAR LIMA RATUS DELAPAN PULUH JUTA ENAM PULUH RIBU RUPIAH

3,172,608,000
2,884,189,091
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

(1,524,928,162)
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

157,000
210,000
575,000
217,000
292,500
46,000
37,000
46,000
86,000
1,825,000
3,025,000
2,125,000
195,000

157,000
210,000
575,000
217,000
292,500
46,000
37,000
46,000

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

3,025,000
2,125,000
195,000

232,700
142,000
142,000

142,000
142,000
396,000

206,250
61,000
862,500
56,250

206,250
61,000
862,500
56,250

65,780
25,000
7,500
31,350
150,000
48,389
65,780
150,000

22,500
4,500
750,000

22,500
4,500
750,000

33,475
31,350
30,350
150,000
750,000

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

63,975
52,475
40,850
33,475
150,000
750,000

159,500
1,212,800
699,500
425,000
115,500
192,500
500,000

33,475
31,350
30,350
500,000

63,975
52,475
40,850
33,475
500,000

159,500
1,212,800
699,500
425,000
115,500
192,500
500,000

RENCANA ANGGARAN BIAYA (RAB)

PEMBANGUNAN TAHAP AWAL RSUD PANDEGLANG
No. URAIAN PEKERJAAN

A
1
2
3

PEKERJAAN PEMBENTUKAN LAHAN

Galian tanah (cut)
Penimbunan tanah (fill)
Pekerjaan pembongkaran
Dinding Bata
Rangka baja
Lantai beton

VOLUMESAT HARGA
SATUAN

0.80
16,320
13,840

791 m3
24850 kg
49.4 m3

8,250
850
212,800

6,600
680
170,240

6,525,750
21,122,500
10,512,320
94,710,570

24,480,000
20,760,000
5,220,600
16,898,000
8,409,856
75,768,456

m2
15,000
ls
3,000,000
ls
7,500,000
ls
1,000,000
m2
385,800
m2
348,600
m2
264,800

12,000
2,400,000
6,000,000
800,000
308,640
278,880
211,840

27,993,600
3,000,000
7,500,000
1,000,000
810,180
8,366,400
19,065,600
67,735,780

22,394,880
2,400,000
6,000,000
800,000
648,144
6,693,120
15,252,480
54,188,624

58,500
29,500
15,200

46,800
23,600
12,160

33,696,000
8,602,200
9,790,472
52,088,672

26,956,800
6,881,760
7,832,378
41,670,938

m1
26,200
m3
594,400
m3
240,300
m3 3,756,000

20,960
475,520
192,240
3,004,800

10,783,920
67,791,320
12,457,152
216,345,600
307,377,992

8,627,136
54,233,056
9,965,722
173,076,480
245,902,394

11.70
13.27
2.43
39.81
1.08
7.64
6.93

m3
m3
m3
m3
m3
m3
m3

3,756,000
3,756,000
3,756,000
3,756,000
3,909,700
3,909,700
3,756,000

3,004,800
3,004,800
3,004,800
3,004,800
3,127,760
3,127,760
3,004,800

43,945,200
49,849,632
9,127,080
149,535,750
4,222,476
29,881,837
26,029,080
312,591,055

35,156,160
39,879,706
7,301,664
119,628,600
3,377,981
23,905,470
20,823,264
250,072,844

22.85
15.66
7.56
2.77
16.66
145.05
12.78
6.05

m3
m3
m3
m3
m3
m3
m3
m3

3,756,000
3,756,000
3,756,000
3,756,000
3,756,000
3,909,700
3,756,000
3,756,000

3,004,800
3,004,800
3,004,800
3,004,800
3,004,800
3,127,760
3,004,800
3,004,800

85,817,088
58,818,960
28,395,360
10,411,632
62,574,960
567,101,985
48,001,680
22,716,288

68,653,670
47,055,168
22,716,288
8,329,306
50,059,968
453,681,588
38,401,344
18,173,030

II
1
2
3

Pekerjaan Tanah dan Pasir

Galian tanah pondasi telapak
Galian tanah pondasi batu kali dan sloof
Pengurugan kembali

576.00 m3
291.60 m3
644.11 m3

III
1
2
3
4

Pekerjaan Pondasi
Pas. papan bouwplank & pengukuran
Pondasi batu kali
Pasangan aanstamping batu kali
Pondasi telapak beton

411.60
114.05
51.84
57.60

IVB
1
2
3
4
5
6
7
8

Pekerjaan Beton Lantai 2

Balok 20/35
Balok 25/45
Balok 35/50
Balok 35/55
Kolom 35/35
Plat lantai beton t 15 cm
Ring balok 15/25
Ring balok 20/30

JUMLAH
JADI

20,400
17,300

PERKERJAAN PEMBANGUNAN GEDUNG RSUD

Pekerjaan Persiapan
Pembuatan IMB
1866.24
Molisasi demobilisasi
1.00
Air kerja dan listrik
1.00
Administrasi dan dokumentasi
1.00
Papan nama proyek 2.4 x 1.75 m
2.10
Direksi keet
24.00
Los kerja/ gudang
72.00

Pekerjaan Beton
Pekerjaan Beton Lantai Dasar
Sloof 15/25
Sloof 20/35
Sloof 25/45
Kolom 35/35
Plat bordes t 15
Plat tangga dan anak tangga
Kolom praktis 15/15

JUMLAH

1500 m3
1500 m3

B
I
1
2
3
4
5
6
7

IV
IVA
1
2
3
4
5
6
7

HRG SAT
JADI

30,600,000
25,950,000

9 Kolom praktis 15/15

10 Lisplank beton

7.73 m3 3,756,000
2.59 m3 3,909,700

3,004,800
3,127,760

29,033,880
10,133,942
923,005,775

23,227,104
8,107,154
738,404,620

IVC
1
2
3
4
5
6
7
8
9
10
11
12
13

Pekerjaan Bekisting Multipleks 2 kali pakai per m3 beton

Bekisting telapak beton
57.60 m3
312,000
Bekisting sloof 15/25
11.70 m3 1,248,000
Bekisting sloof 20/35
13.27 m3
936,000
Bekisting sloof 25/45
2.43 m3
748,800
Bekisting kolom struktur 35/35
56.47 m3 1,345,100
Bekisting kolom praktis 12/12
14.66 m3 1,248,000
Bekisting + scaffolding balok 20/35
22.85 m3 1,821,400
Bekisting + scaffolding balok 25/45
15.66 m3 3,756,000
Bekisting + scaffolding balok 35/50
7.56 m3 3,756,000
Bekisting + scaffolding balok 35/55
2.77 m3 1,098,300
Bekisting + scaffolding plat lantai beton t 15 cm
156.37 m3 2,066,000
Bekisting + scaffolding ring balok 15/25
12.78 m3 2,487,600
Bekisting + scaffolding ring balok 20/30
6.05 m3 1,969,000

249,600
998,400
748,800
599,040
1,076,080
998,400
1,457,120
3,004,800
3,004,800
878,640
1,652,800
1,990,080
1,575,200

17,971,200
14,601,600
12,422,592
1,819,584
75,961,160
18,295,680
41,615,347
58,818,960
28,395,360
3,044,488
323,050,090
31,791,528
11,908,512
639,696,101

14,376,960
11,681,280
9,938,074
1,455,667
60,768,928
14,636,544
33,292,278
47,055,168
22,716,288
2,435,590
258,440,072
25,433,222
9,526,810
511,756,880

V
VA
1
2
3
4
5
6
7
8

Pekerjaan Dinding
Pekerjaan Dinding Lantai Dasar
Pek. pasangan bata Hebel
936.60 m2
Plesteran
1873.20 m2
Plint Keramik
216.00 m1
Dinding keramik kamar mandi
421.20 m2
Dinding keramik UGD
100.80 m2
Plesteran beton 1:3 kolom dan balok expose 268.80 m2
Hand railling tangga & void pipa BSP 2" cat duko
59.20 m1
Railling tangga pipa besi BSP 1 + plat strip finish
59.20
ducom2

134,600
41,200
15,600
88,200
97,300
44,500
50,000
350,000

107,680
32,960
12,480
70,560
77,840
35,600
40,000
280,000

126,066,360
77,175,840
3,369,600
37,149,840
9,807,840
11,961,600
2,960,000
20,720,000
289,211,080

100,853,088
61,740,672
2,695,680
29,719,872
7,846,272
9,569,280
2,368,000
16,576,000
231,368,864

VB
1
2
3
4
5

Pekerjaan Dinding Lantai 2

Pek. pasangan bata Hebel
994.00
Plesteran
1988.00
Plint Keramik
240.00
Dinding keramik
421.20
Plesteran beton 1:3 kolom dan balok expose 224.00

m2
m2
m1
m2
m2

134,600
41,200
15,600
88,200
44,500

107,680
32,960
12,480
70,560
35,600

133,792,400
81,905,600
3,744,000
37,149,840
9,968,000
266,559,840

107,033,920
65,524,480
2,995,200
29,719,872
7,974,400
213,247,872

VC
1
2
3

Pekerjaan Partisi
Pasangan rangka hollow
842.40 m2
Pasangan gypsum tebal 12 mm satu muka 1684.80 m2
Cat partisi
1684.80 m2

76,000
57,400
31,400

60,800
45,920
25,120

64,022,400
96,707,520
52,902,720
213,632,640

51,217,920
77,366,016
42,322,176
170,906,112

VI
1
2
3
4
5
6

Pekerjaan Kusen Pintu & Jendela

Kusen kayu setara kamper Banjar
Daun pintu panel teakwood
Daun pintu panel kaca (tanpa kaca)
Daun pintu kamar mandi
Daun jendela kayu (tanpa kaca)
Pasangan kaca polos

68.33
41.14
84.00
44.80
183.12
391.11

m3 5,042,300
m2
435,720
m2
435,720
m2
435,720
m2
221,160
m2
84,500

4,033,840
348,576
348,576
348,576
176,928
67,600

344,553,469
17,925,521
36,600,480
19,520,256
40,498,819
33,048,584
492,147,129

275,642,775
14,340,417
29,280,384
15,616,205
32,399,055
26,438,867
393,717,703

VII
1
2
3
4
5

Pekerjaan Atap
Kuda-kuda setara kayu kruing
Gording kayu setara kruing
Ikatan angin
Rangka atap kayu borneo super
Alumunium foil

8.00
28.24
22.62
15.00
1590.16
1590.16

10
42
m3 4,220,400
m3 4,220,400
m3 4,220,400
m2
55,400
m2
5,000

3,376,320
3,376,320
3,376,320
44,320
4,000

119,171,236
95,465,448
63,306,000
88,094,864
7,950,800

95,336,988
76,372,358
50,644,800
70,475,891
6,360,640

6
7
8
9
10

Atap genteng
Pasangan bubungan genteng
Pas listplank kamper banjar
Jurai rangka atap
Angkur baut

1590.16
113.00
245.00
49.00
390.00

m2
m1
m1
m1
bh

45,000
70,000
46,400
50,000
7,095

36,000
56,000
37,120
40,000
5,676

71,557,200
7,910,000
11,368,000
2,450,000
2,767,050
470,040,598

57,245,760
6,328,000
9,094,400
1,960,000
2,213,640
376,032,478

VIII
1
2
3
4

Pekerjaan Langit-langit + Rangka

Plafond tripleks + rangka borneo
462.50 m2
Plafond gypsum setara elephant + rangka 1866.24 m2
List plafond gypsum
1203.84 m1
List kayu profil plafond + finish cat kayu
783.00 m1

120,400
148,200
14,400
10,800

96,320
118,560
11,520
8,640

55,685,000
276,576,768
17,335,296
8,456,400
358,053,464

44,548,000
221,261,414
13,868,237
6,765,120
286,442,771

IX
IXA
1
2
3
4
5
6

Pekerjaan Lantai
Pekerjaan Lantai Dasar
Urugan pasir bawah lantai
Pemadatan lantai bawah
Lantai kerja t 6 cm
Lantai keramik 30/30
Lantai keramik tangga
Lantai Keramik 20/20 WC

47.78
191.12
57.34
955.60
43.20
69.12

m3
m3
m3
m2
m2
m2

49,900
68,100
515,200
97,300
104,000
88,200

39,920
54,480
412,160
77,840
83,200
70,560

2,384,222
13,015,272
29,539,507
92,979,880
4,492,800
6,096,384
148,508,065

1,907,378
10,412,218
23,631,606
74,383,904
3,594,240
4,877,107
118,806,452

IXB
1
2
3

Pekerjaan Lantai 2
Urugan pasir bawah lantai
Lantai keramik 30/30
Lantai Keramik 20/20 WC

47.52 m3
950.40 m2
69.12 m2

49,900
97,300
88,200

39,920
77,840
70,560

2,371,248
92,473,920
6,096,384
100,941,552

1,896,998
73,979,136
4,877,107
80,753,242

X
1
2
3
4
5
6

Pekerjaan Gantungan/ Pengunci & Engsel

Pasangan kunci tanam
64.00
Pasangan grendel tanam
22.00
Engsel pintu cabut 5"
258.00
Engsel jendela
372.00
Pasangan kunci jendela
186.00
Hak angin
186.00

bh
bh
bh
bh
bh
bh

350,000
150,000
45,000
30,000
75,000
75,000

280,000
120,000
36,000
24,000
60,000
60,000

22,400,000
3,300,000
11,610,000
11,160,000
13,950,000
13,950,000
76,370,000

17,920,000
2,640,000
9,288,000
8,928,000
11,160,000
11,160,000
61,096,000

XI
1
2
3
4
5
6

Pekerjaan Pengecatan
Cat kayu listplank setara siev
Cat kayu setara siev
Cat tembok setara vinilex
Cat plafond gypsum setara viilex
Cat plafond plywood setara viilex
Residu rangka atap

m2
m2
m2
m2
m2
m2

38,900
38,900
31,400
34,700
34,700
10,000

31,120
31,120
25,120
27,760
27,760
8,000

2,859,150
63,410,501
121,241,680
64,758,528
16,048,750
3,222,400
271,541,009

2,287,320
50,728,401
96,993,344
51,806,822
12,839,000
2,577,920
217,232,807

1.20
ttk
188,400
ttk
252,000
bh
690,000
bh
260,400
bh
351,000
bh
55,200
bh
44,400
bh
55,200
unit
103,200
bh 2,190,000
bh 3,630,000

1
125,600
168,000
460,000
173,600
234,000
36,800
29,600
36,800
68,800
1,460,000
2,420,000

23,738,400
19,908,000
62,100,000
8,853,600
702,000
2,484,000
976,800
993,600
206,400
2,190,000
3,630,000

15,825,600
13,272,000
41,400,000
5,902,400
468,000
1,656,000
651,200
662,400
137,600
1,460,000
2,420,000

XII
XIIA
1
2
3
4
5
6
7
8
9
10
11

Instalasi Penerangan
Instalasi Lantai Dasar
Titik instalasi penerangan
Titik instalasi stop kontak
Lampu TL
Lampu PL
Exhaust fan
Stop kontak
Saklar tunggal
Saklar ganda
Saklar hotel
Panel Utama
Panel

73.50
1630.09
3861.20
1866.24
462.50
322.24

126.00
79.00
90.00
34.00
2.00
45.00
22.00
18.00
2.00
1.00
1.00

12 Panel AC
13 Stop kontak AC

2,550,000
234,000

1,700,000
156,000

2,550,000
7,956,000
136,288,800

1,700,000
5,304,000
90,859,200

188,400
252,000
690,000
260,400
351,000
55,200
44,400
55,200
3,630,000
2,550,000
234,000

125,600
168,000
460,000
173,600
234,000
36,800
29,600
36,800
2,420,000
1,700,000
156,000

23,738,400
23,436,000
57,960,000
10,155,600
1,053,000
4,084,800
976,800
993,600
3,630,000
2,550,000
4,446,000
133,024,200

15,825,600
15,624,000
38,640,000
6,770,400
702,000
2,723,200
651,200
662,400
2,420,000
1,700,000
2,964,000
88,682,800

XIIIC Kabel Daya

XIIICAPemasangan Kabel Feeder dari meteran ke Panel
1 Toofoer Meter PLN ke DP utama LT - 1 NYY 4 1.00
x 120m'
mm2 279,240
2 Toofoer dr DP utama LT - 1 ke DPP LT - 1 NYY
1.00
4 x m'
70 mm2
170,400
3 Toofoer dr DP utama LT - 1 ke DPAC LT - 1 NYY
1.004 m'
x 70 mm2
170,400

186,160
113,600
113,600

279,240
170,400
170,400
620,040

186,160
113,600
113,600
413,360

XIIICBPemasangan Kabel Toofoer ke LT - 2

1 Toofoer dr DP utama LT - 1 ke DPP LT - 2 NYY
5.00
4 x m'
70 mm2
170,400
2 Toofoer dr DP utama LT - 1 ke DPAC LT - 2 NYY
5.004 m'
x 70 mm2
170,400
3 Cable tray toofoer
30.00 m'
475,200

113,600
113,600
316,800

852,000
852,000
14,256,000
15,960,000

568,000
568,000
9,504,000
10,640,000

XIIB
1
2
3
4
5
6
7
8
9
10
11

Instalasi Lantai Atas

Titik instalasi penerangan
Titik instalasi stop kontak
Lampu TL
Lampu PL
Exhaust fan
Stop kontak
Saklar tunggal
Saklar ganda
Panel penerangan
Panel AC
Stop kontak AC

1.00 bh
34.00 bh

126.00
93.00
84.00
39.00
3.00
74.00
22.00
18.00
1.00
1.00
19.00

ttk
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh

XIV Instalasi Kabel Data Komputer & Telepon

XIVA Instalasi Lantai Dasar
1 Instalasi kabel data
6.00 ttk
2 Outlet data
6.00 bh
3 Instalasi kabel Telepon
16.00 ttk
4 Outlet telepon
16.00 bh

247,500
73,200
1,035,000
67,500

165,000
48,800
690,000
45,000

1,485,000
439,200
16,560,000
1,080,000
19,564,200

990,000
292,800
11,040,000
720,000
13,042,800

XIVB Instalasi Lantai Atas

1 Instalasi kabel data
2 Outlet data
3 Instalasi kabel Telepon
4 Outlet telepon

ttk
bh
ttk
bh

247,500
73,200
1,035,000
67,500

165,000
48,800
690,000
45,000

3,465,000
1,024,800
15,525,000
1,012,500
21,027,300

2,310,000
683,200
10,350,000
675,000
14,018,200

Instalasi Penangkal Petir

Penangkal petir, Protector Type PLC 6
12.00 ttk
Tiang sparing protector lengkap accessories 12.00 set
Grounding BC 70 mm s/d max 2 ohm
141.67 m'
Pipa PVC AW 1" berikut klem
141.67 m'
Bak kontrol terminal penangkal petir
4.00 bh
Pipa besi d1" galvanis berikut Ujung spliter type80.00
PLC m'
6
Ujung spliter petir PLC 6
4.00 bh
Fitting - fitting dan alat bantu
1.00 Ls

78,936
30,000
9,000
37,620
180,000
58,067
78,936
195,514

52,624
20,000
6,000
25,080
120,000
38,711
52,624
120,000

947,232
360,000
1,275,030
5,329,625
720,000
4,645,344
315,744
195,514
13,788,489

631,488
240,000
850,020
3,553,084
480,000
3,096,896
210,496
120,000
9,181,984

27,000
5,400
900,000

18,000
3,600
600,000

297,000
1,188,000
8,100,000

198,000
792,000
5,400,000

XV
1
2
3
4
5
6
7
8

XVI Instalasi Sound System

XVIA Instalasi Lantai Dasar
1 Instalasi titik speaker + volume kontrol
2 Cable NYMHY ke terminal box
3 Ceiling speaker

14.00
14.00
15.00
15.00

11.00 ttk
220.00 m
9.00 bh

XVIB Instalasi Lantai Atas

1 Instalasi titik speaker + volume kontrol
2 Cable NYMHY ke terminal box
2 Ceiling speaker

9,585,000

6,390,000

16.00 ttk
185.00 m
13.00 bh

27,000
5,400
900,000

18,000
3,600
600,000

432,000
999,000
11,700,000
13,131,000

288,000
666,000
7,800,000
8,754,000

XVII Plumbing/ Mekanikal

XVIIALantai Dasar
XVIIAAAir bersih
1 PVC dia 1 1/2"
2 PVC dia 1"
3 PVC dia 3/4"
4 Bak kontrol
5 Fitting & asesoris

80.00
108.00
124.00
2.00
1.00

m
m
m
bh
ls

40,170
37,620
36,420
180,000
900,000

32,136
30,096
29,136
144,000
720,000

3,213,600
4,062,960
4,516,080
360,000
900,000
13,052,640

2,570,880
3,250,368
3,612,864
288,000
720,000
10,442,112

XVIIABAir kotor
1 PVC dia 4"
2 PVC dia 3"
3 PVC dia 2"
4 PVC dia 1 1/2"
5 Bak kontrol
6 Fitting & asesoris

80.00
148.00
76.00
20.00
4.00
1.00

m
m
m
m
bh
ls

76,770
62,970
49,020
40,170
180,000
900,000

61,416
50,376
39,216
32,136
144,000
720,000

6,141,600
9,319,560
3,725,520
803,400
720,000
900,000
21,610,080

4,913,280
7,455,648
2,980,416
642,720
576,000
720,000
17,288,064

XVIIACSanitair
1 Kloset jongkok
2 Urinoir
3 Washtavel
4 Bak fiber
5 Kran tembok
6 Floor drain
7 Fitting & asesoris

8.00
6.00
12.00
8.00
8.00
12.00
1.00

bh
bh
bh
bh
bh
bh
ls

191,400
1,455,360
839,400
510,000
138,600
231,000
600,000

153,120
1,164,288
671,520
408,000
110,880
184,800
480,000

1,531,200
8,732,160
10,072,800
4,080,000
1,108,800
2,772,000
600,000
28,896,960

1,224,960
6,985,728
8,058,240
3,264,000
887,040
2,217,600
480,000
23,117,568

XVIIBLantai Atas
XVIIBAAir bersih
1 PVC dia 1 1/2"
2 PVC dia 1"
3 PVC dia 3/4"
4 Fitting & asesoris

20.00
40.00
92.00
1.00

m
m
m
ls

40,170
37,620
36,420
600,000

32,136
30,096
29,136
480,000

803,400
1,504,800
3,350,640
600,000
6,258,840

642,720
1,203,840
2,680,512
480,000
5,007,072

XVIIBBAir kotor
1 PVC dia 4"
2 PVC dia 3"
3 PVC dia 2"
4 PVC dia 1 1/2"
5 Fitting & asesoris

20.00
72.00
40.00
12.00
1.00

m
m
m
m
ls

76,770
62,970
49,020
40,170
600,000

61,416
50,376
39,216
32,136
480,000

1,535,400
4,533,840
1,960,800
482,040
600,000
9,112,080

1,228,320
3,627,072
1,568,640
385,632
480,000
7,289,664

XVIIBCSanitair
1 Kloset jongkok
2 Urinoir
3 Washtavel
4 Bak fiber
5 Kran tembok
6 Floor drain
7 Fitting & asesoris

8.00
6.00
6.00
8.00
8.00
12.00
1.00

bh
bh
bh
bh
bh
bh
ls

191,400
1,455,360
839,400
510,000
138,600
231,000
600,000

153,120
1,164,288
671,520
408,000
110,880
184,800
480,000

1,531,200
8,732,160
5,036,400
4,080,000
1,108,800
2,772,000
600,000
23,860,560

1,224,960
6,985,728
4,029,120
3,264,000
887,040
2,217,600
480,000
19,088,448

I
II
III
IV
V

JUMLAH
5,549,991,511 4,439,993,209
PPN 10 %
554,999,151
JUMLAH I + II
6,104,990,662
DIBULATKAN
6,104,990,000
TERBILANG EMPAT MILIAR LIMA RATUS DELAPAN PULUH JUTA ENAM PULUH RIBU RUPIAH

3,172,608,000
2,884,189,091
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

(1,524,928,162)
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

5,549,991,511

6,104,990,662

4,580,062,500

157,000
210,000
575,000
217,000
292,500
46,000
37,000
46,000
86,000
1,825,000
3,025,000

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

2,125,000
195,000

157,000
210,000
575,000
217,000
292,500
46,000
37,000
46,000
3,025,000
2,125,000
195,000

232,700
142,000
142,000

142,000
142,000
396,000

206,250
61,000
862,500
56,250

206,250
61,000
862,500
56,250

65,780
25,000
7,500
31,350
150,000
48,389
65,780
150,000

22,500
4,500
750,000

5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511
5,549,991,511

6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662
6,104,990,662

4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500
4,580,062,500

22,500
4,500
750,000

33,475
31,350
30,350
150,000
750,000

63,975
52,475
40,850
33,475
150,000
750,000

159,500
1,212,800
699,500
425,000
115,500
192,500
500,000

33,475
31,350
30,350
500,000

63,975
52,475
40,850
33,475
500,000

159,500
1,212,800
699,500
425,000
115,500
192,500
500,000

REKAPITULASI RENCANA ANGGARAN BIAYA (RAB)

PEMBANGUNAN TAHAP AWAL RSUD PANDEGLANG
No.

URAIAN PEKERJAAN

JUMLAH

PEKERJAAN PEMBENTUKAN LAHAN

PERKERJAAN PEMBANGUNAN GEDUNG RSUD

Pekerjaan Persiapan

67,735,780

II

Pekerjaan Tanah dan Pasir

52,088,672

III

Pekerjaan Pondasi

307,377,992

IV
IVA
IVB
IVC

Pekerjaan Beton
Pekerjaan Beton Lantai Dasar
Pekerjaan Beton Lantai 2
Pekerjaan Bekisting Multipleks 2 kali pakai per m3 beton

312,591,055
923,005,775
639,696,101

V
VA
VB

Pekerjaan Dinding
Pekerjaan Dinding Lantai Dasar
Pekerjaan Dinding Lantai 2

289,211,080
266,559,840

VI

Pekerjaan Partisi

213,632,640

VII

Pekerjaan Kusen Pintu & Jendela

492,147,129

VIII

Pekerjaan Atap

470,040,598

IX

Pekerjaan Langit-langit + Rangka

358,053,464

X
XA
XB

Pekerjaan Lantai
Pekerjaan Lantai Dasar
Pekerjaan Lantai 2

148,508,065
100,941,552

XI

Pekerjaan Gantungan/ Pengunci & Engsel

XII

Pekerjaan Pengecatan

XIII Instalasi Penerangan

XIIIA
Instalasi Lantai Dasar
XIIIB
Instalasi Lantai Atas
XIIIC
Kabel Daya
XIIICA
Pemasangan Kabel Feeder dari meteran ke Panel
XIIICB
Pemasangan Kabel Toofoer ke LT - 2
XIV Instalasi Kabel Data Komputer & Telepon
XIVA
Instalasi Lantai Dasar
XIVB
Instalasi Lantai Atas

94,710,570

76,370,000
271,541,009

136,288,800
133,024,200
620,040
15,960,000

19,564,200
21,027,300

XV

Instalasi Penangkal Petir

XVI Instalasi Sound System

XVIA
Instalasi Lantai Dasar
XVIB
Instalasi Lantai Atas
XVII Plumbing/ Mekanikal
XVIIA
Lantai Dasar
XVIIAA
Air bersih
XVIIAB
Air kotor
XVIIAC
Sanitair
XVIIB
Lantai Atas
XVIIBA
Air bersih
XVIIBB
Air kotor
XVIIBC
Sanitair
I
II
III
IV
V

13,788,489

9,585,000
13,131,000

13,052,640
21,610,080
28,896,960
6,258,840
9,112,080
23,860,560

JUMLAH
5,549,991,511
PPN 10 %
554,999,151
JUMLAH I + II
6,104,990,662
DIBULATKAN
6,104,990,000
TERBILANG EMPAT MILIAR LIMA RATUS DELAPAN PULUH JUTA ENAM PULUH RIBU RUPIAH

REKAPITULASI RENCANA ANGGARAN BIAYA (RAB)

PEMBANGUNAN TAHAP AWAL RSUD PANDEGLANG
No.

URAIAN PEKERJAAN

JUMLAH

PEKERJAAN PEMBENTUKAN LAHAN

PERKERJAAN PEMBANGUNAN GEDUNG RSUD

Pekerjaan Persiapan

67,735,780

II

Pekerjaan Tanah dan Pasir

52,088,672

III

Pekerjaan Pondasi

IV

Pekerjaan Beton

Pekerjaan Dinding

555,770,920

VI

Pekerjaan Partisi

213,632,640

VII

Pekerjaan Kusen Pintu & Jendela

492,147,129

VIII

Pekerjaan Atap

470,040,598

IX

Pekerjaan Langit-langit + Rangka

358,053,464

Pekerjaan Lantai

249,449,617

XI

Pekerjaan Gantungan/ Pengunci & Engsel

XII

Pekerjaan Pengecatan

271,541,009

XIII

Instalasi Penerangan

285,893,040

XIV

Instalasi Kabel Data Komputer & Telepon

40,591,500

XV

Instalasi Penangkal Petir

13,788,489

XVI

Instalasi Sound System

22,716,000

XVII

Plumbing/ Mekanikal

I
II
III
IV
V

94,710,570

307,377,992
1,875,292,931

76,370,000

102,791,160

JUMLAH
5,549,991,511
PPN 10 %
554,999,151
JUMLAH I + II
6,104,990,662
DIBULATKAN
6,104,990,000
TERBILANG EMPAT MILIAR LIMA RATUS DELAPAN PULUH JUTA ENAM PULUH RIBU RUPIAH