Analisa Type 65

NO MATERIAL / UPAH SAT INDEX HARGA JUMLAH

( Rp. ) ( Rp. )

1 PEMBERSIHAN LAPANGAN & PERATAAN PER M2

Upah Pekerja
Pekerja oh 0.10 85,000.00 8,500.00
Mandor oh 0.05 160,000.00 8,000.00
Jumlah
2 PASANG BOUWPLANK PER M'
Kaso m3 0.01 2,300,000.00 27,600.00
Papan m3 0.01 2,125,000.00 14,875.00
Paku kg 0.02 13,000.00 260.00
Upah Pekerja
kenek oh 0.10 85,000.00 8,500.00
Tukang oh 0.10 125,000.00 12,500.00
Kep. Tukang oh 0.01 150,000.00 1,500.00
Mandor oh 0.01 160,000.00 800.00
Jumlah
3 GALIAN TANAH 1M3
Pekerja oh 0.75 85,000.00 63,750.00
Mandor oh 0.03 160,000.00 4,000.00
Jumlah
4 URUG TANAH KEMBALI
Pekerja oh 0.25 85,000.00 21,250.00
Mandor oh 0.01 160,000.00 1,328.00
Jumlah
5 URUG TANAH LANTAI/ PEMADATAN TANAH 1M3
Pekerja oh 0.50 85,000.00 42,500.00
Mandor oh 0.05 160,000.00 8,000.00
Jumlah
6 PONDASI BT. KALI /M3
Batu Kali m3 1.20 107,142.86 128,571.43
Pasir Pasang m3 0.52 233,333.33 121,333.33
PC zak 4.08 50,000.00 203,750.00
Kapur zak 2.04 16,000.00 32,600.00
Alat Bantu ls 1.00 50,000.00 50,000.00
Upah
kenek oh 1.50 85,000.00 127,500.00
Tukang oh 0.60 125,000.00 75,000.00
Kep. Tukang oh 0.06 150,000.00 9,000.00
Mandor oh 0.08 160,000.00 12,000.00
Jumlah
7 PONDASI ROLAG BATA /M3
Bata Pres bh 16.00 750.00 12,000.00
Pasir Pasang m3 0.02 233,333.33 4,666.67
PC zak 0.06 50,000.00 3,052.50
Kapur zak 0.03 16,000.00 488.40
Upah
kenek oh 0.17 85,000.00 14,790.00
Tukang oh 0.05 125,000.00 6,750.00
Kep. Tukang oh 0.01 150,000.00 810.00
Mandor oh 0.01 160,000.00 1,280.00
 Jumlah
8 PASANG BATA 1 : 8 /M2
Bata Pres bh 75.00 750.00 56,250.00
PC zak 0.29 50,000.00 14,375.00
Kapur zak 0.14 16,000.00 2,300.00
Pasir Pasang m3 0.04 233,333.33 10,033.33
Alat Bantu ls 1.00 3,000.00 3,000.00
Upah
kenek oh 0.30 85,000.00 25,500.00
Tukang oh 0.10 125,000.00 12,500.00
Kep. Tukang oh 0.01 150,000.00 1,500.00
Mandor oh 0.02 160,000.00 2,400.00
Jumlah
9 PLESTERAN 1 : 8 + ACI /M2
PC zak 0.19 50,000.00 9,720.00
Kapur zak 0.10 16,000.00 1,555.20
Pasir Pasang m3 0.02 233,333.33 5,366.67
Alat Bantu ls 1.00 5,500.00 5,500.00
Upah m2
kenek oh 0.20 85,000.00 17,000.00
Tukang oh 0.15 125,000.00 18,750.00
Kep. Tukang oh 0.01 150,000.00 1,500.00
Mandor oh 0.02 160,000.00 2,400.00
Jumlah
10 PEKERJAAN BETON
a SLOOF BETON 15/20 /M3
PC zak 8.40 50,000.00 420,000.00
Pasir Beton m3 0.54 233,333.33 126,000.00
Batu Pecah / split m3 0.81 350,000.00 283,500.00
Besi Beton d.8 btg 12.00 46,500.00 558,000.00
Besi Beton d.6 btg 15.00 28,000.00 420,000.00
Kawat Beton kg 3.00 19,000.00 57,000.00
Papan Cor 2/20 lbr 4.50 12,000.00 54,000.00
Paku kg 0.35 16,000.00 5,600.00
Upah
kenek oh 1.65 85,000.00 140,250.00
Tukang oh 0.25 125,000.00 31,250.00
Kep. Tukang oh 0.03 150,000.00 3,750.00
Mandor oh 0.08 160,000.00 12,800.00
Jumlah
b KOLOM BETON PRAKTIS 15/15 /M3
PC zak 8.40 50,000.00 420,000.00
Pasir Beton m3 0.54 233,333.33 126,000.00
Batu Pecah / split m3 0.81 350,000.00 283,500.00
Besi Beton d.8 btg 16.00 46,500.00 744,000.00
Besi Beton d.6 btg 10.00 28,000.00 280,000.00
Kawat Beton kg 3.00 19,000.00 57,000.00
Papan Cor 2/20 lbr 5.00 13,000.00 65,000.00
Paku kg 0.35 16,000.00 5,600.00
Upah
kenek oh 1.65 85,000.00 140,250.00
Tukang oh 0.25 125,000.00 31,250.00
Kep. Tukang oh 0.03 150,000.00 3,750.00
Mandor oh 0.08 160,000.00 12,800.00
Jumlah
c RING BALOK BETON 15/15 /M3
PC zak 8.40 50,000.00 420,000.00
 Pasir Beton m3 0.54 233,333.33 126,000.00
Batu Pecah / Split m3 0.81 350,000.00 283,500.00
Besi Beton d. 8 btg 16.00 46,500.00 744,000.00
Besi Beton d. 6 btg 10.00 28,000.00 280,000.00
Kawat Beton kg 3.00 19,000.00 57,000.00
Papan Cor 2/20 lbr 4.50 13,000.00 58,500.00
Paku kg 0.35 16,000.00 5,600.00
Upah
kenek oh 1.65 85,000.00 140,250.00
Tukang oh 0.25 125,000.00 31,250.00
Kep. Tukang oh 0.03 150,000.00 3,750.00
Mandor oh 0.08 160,000.00 12,800.00
Jumlah
d dak beton /M3
PC zak 8.40 50,000.00 420,000.00
Pasir Beton m3 0.54 233,333.33 126,000.00
Batu Pecah / Split m3 0.60 350,000.00 210,000.00
Besi Beton d. 8 btg 16.00 46,500.00 744,000.00
Besi Beton d. 6 btg 10.00 28,000.00 280,000.00
Kawat Beton kg 3.00 19,000.00 57,000.00
Kaso Sengon 4x6/3m m3 0.20 23,000.00 4,600.00
Papan Cor 2/20 lbr 4.50 13,000.00 58,500.00
Paku kg 0.35 16,000.00 5,600.00
Upah
kenek oh 1.65 85,000.00 140,250.00
Tukang oh 0.25 125,000.00 31,250.00
Kep. Tukang oh 0.03 150,000.00 3,750.00
Mandor oh 0.08 160,000.00 12,800.00
Jumlah
11 PASANG KUSEN PINTU & JENDELA TIAP 1M3
Kayu Kusen m3 1.10 20,400,000.00 22,440,000.00
Paku kg 1.25 16,000.00 20,000.00
Lem Kayu kg 1.00 27,000.00 27,000.00
Upah
kenek oh 6.00 85,000.00 510,000.00
Tukang oh 18.00 125,000.00 2,250,000.00
Kep. Tukang oh 2.00 150,000.00 300,000.00
Mandor oh 0.30 160,000.00 48,000.00
Jumlah
12 PASANG PLAFON GYPSUM 9MM & RANGKA, TIAP 1M2
Paku ramset bh 0.39 3,000.00 1,170.00
Hollow 4x4 btg 0.46 43,000.00 19,737.00
Hollow 4x2 btg 0.43 32,000.00 13,792.00
Paku Beton kg 0.01 37,000.00 370.00
Sekrup 6x 1.5 bh 14.00 1,000.00 14,000.00
Gypsum board 9 mm lbr 0.36 80,000.00 29,120.00
Paku skrup kg 0.11 15,000.00 1,650.00
textile tape roll 0.02 18,000.00 432.00
Compound Gypsum zak 0.02 100,000.00 2,000.00
Amplas lbr 0.10 10,000.00 1,000.00
Upah
kenek oh 0.10 85,000.00 8,500.00
Tukang oh 0.05 125,000.00 6,250.00
Kep. Tukang oh 0.01 150,000.00 750.00
Mandor oh 0.01 160,000.00 800.00
Jumlah
13 PEK. RENCANA ATAP
a RANGKA ATAP NON EXPOSED /M2
Bj ringan By Sub-con (brkt ps gntng) m2 1.000 130,000.00 130,000.00
Jumlah
b Genteng Beton /M2
Genteng flat bh 1.00 6,000.00 6,000.00
Upah Is 1.00 14,000.00 14,000.00
Jumlah
c NOK / KARPUS /M'
Plastik m' 0.90 1,500.00 1,350.00
Nok Genteng bh 3.00 5,500.00 16,500.00
Pasir Pasang m3 0.04 233,333.33 9,333.33
PC zak 0.10 50,000.00 5,000.00
Kapur zak 0.10 16,000.00 1,600.00
Upah / Alat Bantu ls 1.00 23,850.00 23,850.00
Jumlah
d LISTPLANK MIRING 2/20 /M'
Papan Listplang GRC m' 1.000 15,000.00 15,000.00
Hollow m' 1.000 12,000.00 12,000.00
Paku kg 0.15 25,000.00 3,750.00
Upah / Alat Bantu m' 1.00 9,250.00 9,250.00
Jumlah
e Plafon Gypsum
by sub con contractor m2
Gypsum 9mm lbr 0.34 60,000.00 20,155.87
Rangka Hollow btg 1.00 45,000.00 45,000.00
Paku repair bh 0.12 15,000.00 1,800.00
Compound zak 1.00 33,044.13 33,044.13
Jumlah

14 PASANG KERAMIK LANTAI /M2 -

Keramik 60/60 m2 1.00 114,583.33 114,583.33
Pasir Pasang m3 0.05 233,333.33 10,500.00
PC zak 0.25 50,000.00 12,250.00
Kapur zak 0.12 16,000.00 1,960.00
Upah / Alat Bantu 1.00 15,250.00 15,250.00
Jumlah
15 PASANG KERAMIK LANTAI KM/WC /M2 -
Keramik 25/40 m2 1.00 105,000.00 105,000.00
Pasir Pasang m3 0.05 233,333.33 10,500.00
PC zak 0.25 50,000.00 12,250.00
Kapur zak 0.12 16,000.00 1,960.00
Upah / Alat Bantu 1.00 15,250.00 15,250.00
Jumlah

16 PASANG LIST KACA M'

kaca riben 5mm m' 1.00 16,500.00 16,500.00
Pasir Pasang m3 0.02 233,333.33 4,666.67
PC zak 0.09 50,000.00 4,500.00
Kapur zak 0.09 16,000.00 1,440.00
Upah / Alat Bantu m1 1.00 3,000.00 3,000.00
Jumlah
17 PASANG KERAMIK DINDING /M2
Keramik 25/40 bh 1.00 125,000.00 125,000.00
Pasir Pasang m3 0.02 233,333.33 4,200.00
PC zak 0.23 50,000.00 11,625.00
Kapur zak 0.12 16,000.00 1,860.00
Upah / Alat Bantu m1 1.00 20,000.00 20,000.00
 Jumlah
18 PASANG KERAMIK LIST DINDING 20/10 /M'
Keramik list 20/10 bh 1.00 15,000.00 15,000.00
Pasir Pasang m3 0.02 233,333.33 4,666.67
PC zak 0.09 50,000.00 4,500.00
Kapur zak 0.09 16,000.00 1,440.00
Upah / Alat Bantu m1 1.00 3,000.00 3,000.00
Jumlah
19 PEKERJAAN FINISHING CAT
a 1M2 CAT TEMBOK DALAM & LUAR M2
Plamur tembok / Buatan gln 0.10 35,500.00 3,550.00
Amplas lbr 0.30 10,000.00 3,000.00
Cat tembok gln 0.20 195,000.00 39,000.00
Kwas / rol bh 0.02 22,500.00 337.50
Steiger bh 0.02 40,000.00 600.00
Upah m2 1.00 7,687.50 7,687.50
Jumlah
b 1M2 CAT PLAFON -
Plamur tembok / Buatan gln 0.10 35,500.00 3,550.00
Amplas lbr 0.30 10,000.00 3,000.00
Cat tembok gln 0.20 195,000.00 39,000.00
Kwas / rol bh 0.01 22,500.00 180.00
Steiger bh 0.01 40,000.00 240.00
Upah m2 1.00 8,660.00 8,660.00
Jumlah
c 1M2 CAT KAYU / LISPLANK M'
Cat kayu kg 0.35 70,000.00 24,500.00
Minyak cat / thiner ltr 0.50 15,000.00 7,500.00
Dempul kg 0.25 25,000.00 6,250.00
Amplas lbr 0.60 10,000.00 6,000.00
Upah m2 1.00 7,000.00 7,000.00
Jumlah
d 1M2 CAT GENTENG
Cat genteng gln 0.07 220,000.00 15,840.00
Upah m2 1.00 15,000.00 15,000.00
Jumlah
20 Pasang Paving Blok
Paving blok m2 1.00 67,000.00 67,000.00
Pasir pasang m3 0.60 150,000.00 90,000.00
Upah / Alat Bantu m2 1.00 20,000.00 20,000.00
Jumlah
TOTAL
( Rp. )

16,500.00
16,500.00

42,735.00

23,300.00
66,035.00

67,750.00
67,750.00

22,578.00
22,578.00

50,500.00
50,500.00

536,254.76

223,500.00
759,754.76

20,207.57

23,630.00
 43,837.57

85,958.33

41,900.00
85,958.33

22,141.87

39,650.00
61,791.87

1,924,100.00

188,050.00
2,112,150.00

1,981,100.00

188,050.00
2,169,150.00
 1,974,600.00

188,050.00
2,162,650.00

1,905,700.00

188,050.00
2,093,750.00

22,487,000.00

3,108,000.00
25,595,000.00

83,271.00

16,300.00
99,571.00
130,000.00

20,000.00 626500

57,633.33

40,000.00

100,000.00

154,543.33

144,960.00

30,106.67
162,685.00

28,606.67

54,175.00

54,630.00

51,250.00

30,840.00

177,000.00
 RENCANA PEMBIAYAAN PEKERJAAN TAMBAH
RUMAH BLOK A2.13
PERUM BUKIT PURI ASRI CISARUA SUMEDANG

HARGA SATUAN JUMLAH TOTAL

NO JENIS PEKERJAAN SAT VOLUME
( Rp. ) ( Rp. ) JUMLAH
1 PEKERJAAN PASANG PONDASI 1.12
Pekerjaan Fondasi m3 5.03
Galiah Pondasi m3 8.6 155,000 1,333,000
Semen kg 251.5 Rp 1,100.00 Rp 276,650.00
Pasir m3 2.82 Rp 135,000.00 Rp 80,000.00
Batu Kali m3 6.04 Rp 135,000.00 Rp 814,860.00
Rp 2,504,510.00
2 PONDASI CAKAR AYAM
Besi Cakar Ayam 60 x 60 x 15 bh 6 Rp 135,000.00 Rp 810,000.00
Besi Stek D10 btg 1 Rp 35,000.00 Rp 35,000.00
Pasir Cor m3 0.3 Rp 170,000.00 Rp 51,000.00
Split m3 0.18 Rp 185,000.00 Rp 33,300.00
Semen kg 90.7 Rp 1,100.00 Rp 99,770.00
Bekesting lbr 12 Rp 19,000.00 Rp 228,000.00
Kaso btg 8 Rp 13,000.00 Rp 104,000.00
Rp 1,361,070.00

Total Pembiayaan
 Analisa Type 65

NO MATERIAL / UPAH SAT INDEX HARGA JUMLAH

( Rp. ) ( Rp. )

1 PONDASI BT. KALI /M3

Batu Kali m3 0.85 78,571.43 66,785.71
Pasir Pasang m3 0.50 170,000.00 85,000.00
PC zak 1.50 50,000.00 75,000.00
Kapur zak 1.50 15,000.00 22,500.00
Alat Bantu ls 1.00 25,000.00 25,000.00
Upah Pekerja m3 1.00 75,714.29 75,714.29
Jumlah
2 PONDASI ROLAG BATA /M3
Bata Pres bh 60.00 500.00 30,000.00
Pasir Pasang m3 0.02 170,000.00 3,400.00
PC zak 0.06 50,000.00 3,000.00
Kapur zak 0.06 5,000.00 300.00
Upah / Alat Bantu m3 1.00 6,150.00 6,150.00
Jumlah
3 PASANG BATA 1 : 8 /M2 -
Bata Pres bh 60.00 500.00 30,000.00
PC zak 0.01 50,000.00 500.00
Kapur zak 0.01 15,000.00 150.00
Pasir Pasang m3 0.01 170,000.00 1,700.00
Alat Bantu ls 1.00 1,500.00 1,500.00
Upah m2 1.00 6,150.00 6,150.00
Jumlah
4 PLESTERAN 1 : 8 + ACI /M2
PC zak 0.20 50,000.00 10,000.00
Kapur zak 0.20 15,000.00 3,000.00
Pasir Pasang m3 0.02 170,000.00 3,400.00
Alat Bantu ls 1.00 4,500.00 4,500.00
Upah m2 1.00 24,100.00 24,100.00
Jumlah
5 PEKERJAAN BETON
a SLOOF BETON 15/20 /M3
PC zak 8.00 50,000.00 400,000.00
Pasir Beton m3 0.30 170,000.00 51,000.00
Batu Pecah / split m3 0.50 350,000.00 175,000.00
Besi Beton d.8 btg 12.00 38,000.00 456,000.00
Besi Beton d.6 btg 15.00 20,000.00 300,000.00
Kawat Beton kg 0.15 19,000.00 2,850.00
Papan Cor 2/20 lbr 4.50 11,000.00 49,500.00
Paku kg 0.35 13,000.00 4,550.00
Upah / Alat Bantu 1.00 411,100.00 411,100.00
Jumlah
b KOLOM BETON PRAKTIS 15/15 /M3
PC zak 8.00 50,000.00 400,000.00
 Pasir Beton m3 0.30 170,000.00 51,000.00
Batu Pecah / split m3 0.60 350,000.00 210,000.00
Besi Beton d.8 btg 16.00 38,000.00 608,000.00
Besi Beton d.6 btg 10.00 20,000.00 200,000.00
Kawat Beton kg 0.15 19,000.00 2,850.00
Papan Cor 2/20 lbr 5.00 11,000.00 55,000.00
Paku kg 0.35 13,000.00 4,550.00
Upah / Alat Bantu 1.00 408,600.00 408,600.00
Jumlah
c RING BALOK BETON 15/15 /M3
PC zak 8.00 50,000.00 400,000.00
Pasir Beton m3 0.30 170,000.00 51,000.00
Batu Pecah / Split m3 0.60 350,000.00 210,000.00
Besi Beton d. 8 btg 16.00 38,000.00 608,000.00
Besi Beton d. 6 btg 10.00 20,000.00 200,000.00
Kawat Beton kg 0.15 19,000.00 2,850.00
Papan Cor 2/20 lbr 4.50 11,000.00 49,500.00
Paku kg 0.35 13,000.00 4,550.00
Upah / Alat Bantu 1.00 408,600.00 408,600.00
Jumlah
d dak beton /M3
PC zak 8.00 50,000.00 400,000.00
Pasir Beton m3 0.30 170,000.00 51,000.00
Batu Pecah / Split m3 0.60 350,000.00 210,000.00
Besi Beton d. 8 btg 16.00 38,000.00 608,000.00
Besi Beton d. 6 btg 10.00 20,000.00 200,000.00
Kawat Beton kg 0.15 19,000.00 2,850.00
Kaso Sengon 4x6/3m m3 0.20 23,000.00 4,600.00
Papan Cor 2/20 lbr 4.50 11,000.00 49,500.00
Paku kg 0.35 13,000.00 4,550.00
Upah / Alat Bantu 1.00 439,500.00 439,500.00
Jumlah
6 PEK. RENCANA ATAP
a RANGKA ATAP NON EXPOSED /M2
Bj ringan By Sub-con (brkt ps gntng) m2 1.000 130,000.00 130,000.00
Jumlah
b Genteng Beton /M2
Genteng flat m2 1.00 6,000.00 6,000.00
Upah Is 1.00 14,000.00 14,000.00
Jumlah
c NOK / KARPUS /M'
Plastik m' 0.90 1,500.00 1,350.00
Nok Genteng bh 3.00 5,500.00 16,500.00
Pasir Pasang m3 0.04 170,000.00 6,800.00
PC zak 0.10 50,000.00 5,000.00
Kapur zak 0.10 15,000.00 1,500.00
Upah / Alat Bantu ls 1.00 23,850.00 23,850.00
Jumlah
d LISTPLANK MIRING 2/20 /M'
Papan Listplang GRC m' 1.000 15,000.00 15,000.00
Hollow m' 1.000 12,000.00 12,000.00
Paku kg 0.15 25,000.00 3,750.00
Upah / Alat Bantu m' 1.00 9,250.00 9,250.00
 Jumlah
e Plafon Gypsum
by sub con contractor m2
Gypsum 9mm lbr 0.34 60,000.00 20,155.87
Rangka Hollow btg 1.00 45,000.00 45,000.00
Paku repair bh 0.12 15,000.00 1,800.00
Compound zak 1.00 33,044.13 33,044.13
Jumlah

7 PASANG KERAMIK /M2 -

Keramik 60/60 m2 1.00 85,000.00 85,000.00
Pasir Pasang m3 0.02 170,000.00 3,400.00
PC zak 0.10 50,000.00 5,000.00
Kapur zak 0.09 15,000.00 1,350.00
Upah / Alat Bantu 1.00 15,250.00 15,250.00
Jumlah
8 PASANG LIST KACA M'
kaca riben 5mm m' 1.00 16,500.00 16,500.00
Pasir Pasang m3 0.02 170,000.00 3,400.00
PC zak 0.09 50,000.00 4,500.00
Kapur zak 0.09 15,000.00 1,350.00
Upah / Alat Bantu m1 1.00 3,000.00 3,000.00
Jumlah
9 PASANG KERAMIK DINDING /M2
Keramik 25/40 bh 1.00 65,750.00 65,750.00
Pasir Pasang m3 0.02 170,000.00 3,400.00
PC zak 0.09 50,000.00 4,500.00
Kapur zak 0.09 15,000.00 1,350.00
Upah / Alat Bantu m1 1.00 20,000.00 20,000.00
Jumlah
10 PASANG KERAMIK LIST DINDING 20/10 /M'
Keramik list 20/10 bh 1.00 15,000.00 15,000.00
Pasir Pasang m3 0.02 170,000.00 3,400.00
PC zak 0.09 50,000.00 4,500.00
Kapur zak 0.09 15,000.00 1,350.00
Upah / Alat Bantu m1 1.00 3,000.00 3,000.00
Jumlah
11 PEKERJAAN FINISHING CAT
a 1M2 CAT TEMBOK DALAM & LUAR M2
Plamur tembok / Buatan gln 0.05 35,500.00 1,775.00
Amplas lbr 0.06 10,000.00 600.00
Cat tembok gln 0.10 110,000.00 11,000.00
Kwas / rol bh 0.02 22,500.00 337.50
Steiger bh 0.02 40,000.00 600.00
Upah m2 1.00 7,687.50 7,687.50
Jumlah
b 1M2 CAT PLAFON -
Plamur tembok / Buatan gln 0.04 35,500.00 1,420.00
Amplas lbr 0.10 10,000.00 1,000.00
Cat tembok gln 0.05 110,000.00 5,500.00
Kwas / rol bh 0.01 22,500.00 180.00
Steiger bh 0.01 40,000.00 240.00
Upah m2 1.00 8,660.00 8,660.00
 Jumlah
c 1M2 CAT KAYU / LISPLANK M'
Cat kayu kg 0.35 60,000.00 21,000.00
Minyak cat / thiner ltr 0.05 15,000.00 750.00
Dempul kg 0.07 25,000.00 1,750.00
Amplas lbr 0.10 10,000.00 1,000.00
Upah m2 1.00 7,000.00 7,000.00
Jumlah
d 1M2 CAT GENTENG
Cat genteng gln 0.04 120,000.00 4,800.00
Upah m2 1.00 8,000.00 8,000.00
Jumlah
TOTAL
( Rp. )

350,000.00

25,000.00

42,850.00

40,000.00

45,000.00

1,850,000.00
1,940,000.00

1,934,500.00

1,970,000.00

130,000.00

20,000.00 626500

55,000.00
 40,000.00

100,000.00

110,000.00

28,750.00

95,000.00

27,250.00

22,000.00
-
17,000.00
-

31,500.00

12,800.00
 RAB TYPE 65
Bukit Mutiara Residence
Ambarketawang, Gamping, Sleman

Yogyakarta

HARGA SATUAN JUMLAH

NO JENIS PEKERJAAN SAT VOLUME
( Rp. ) ( Rp. )

I. PEKERJAAN PERSIAPAN
Pembersihan lapngan m2 124.00 16,500 2,046,000
pemasangan bouwplank m' 47.00 66,035 3,103,645
Galian tanah m3 29.30 67,750 1,985,075
Urug tanah kembali m3 9.77 22,578 220,512
Urug tanah & Pemadatan level lantai m3 14.34 50,500 724,271
Jumlah
2 PONDASI BT. KALI
Pekerjaan Fondasi m3 25.39 759,755 19,289,414
Jumlah
3 FONDASI ROLAG BATA M3 2.1 43,838 92,059
Jumlah
4 PEKERJAAN BETON
sloof 15/20 m3 2.39 2,112,150 5,037,478
Kolom Praktis 15/15 m3 2.20 2,169,150 4,772,130
Dak water torn m3 0.29 2,093,750 607,188
Dak teras depan m3 0.38 2,093,750 795,625
Dak teras belakang m3 0.20 2,093,750 418,750
cantilever m3 0.83 2,093,750 1,737,813
ring sopi m3 0.49 2,162,650 1,064,024
ring cantilever m3 0.23 2,162,650 486,596
ring gantung m3 0.13 2,162,650 270,331
kolom silang m3 0.16 2,093,750 324,531
kolom gunung" m3 0.40 2,093,750 831,219
Ring Balok 15/15 m3 2.10 2,162,650 4,541,565
kolom pagar m3 0.30 2,169,150 650,745
Jumlah
5 PEK. PASANGAN & PLESTER
Pas. Bata m2 202.33 85,958 17,392,053
Plester + Aci m2 389.78 61,792 24,085,234
Ornamen batu candi m2 12.18 250,000 3,045,000
Jumlah
6 PEK. PINTU & JENDELA
Kusen pintu Jendela m3 0.48 25,595,000 12,317,594
Daun Pintu jendela (PJ1) bh 1.00 1,250,000 1,250,000
Daun Pintu jendela (PJ2) bh 1.00 1,000,000 1,000,000
Daun Pintu jendela (PJ3) bh 1.00 1,000,000 1,000,000
Daun pintu (P1) bh 3.00 700,000 2,100,000
Daun pintu (P2) bh 1.00 700,000 700,000
Daun Jendela (PJ1) bh 1.00 350,000 350,000
Daun Jendela (PJ2) bh 1.00 350,000 350,000
 Daun Jendela (PJ3) bh 1.00 350,000 350,000
Daun Jendela sudut + kaca(J1) bh 1.00 550,000 550,000
Daun Jendela (J2) bh 6.00 350,000 2,100,000
Boven bh 1.00 275,000 275,000
Engsel Pintu ps 10.50 52,000 546,000
Engsel Jendela ps 10.00 55,000 550,000
Hak angin bh 20.00 35,000 700,000
Grendel Jendela bh 9.00 25,000 225,000
Kunci pintu kamar bh 5.00 100,000 500,000
Kunci pintu KM / WC bulat bh 1.00 75,000 75,000
Kunci pintu Utama lkp bh 1.00 100,000 100,000
Handle Pintu Utama bh 2.00 115,000 230,000
Jumlah
7 PEKERJAAN PLAFON
Plafon rangka Hollow m2 65.00 99,571 6,472,115
Lis Gibsen m' 82.00 25,000 2,050,000
plafon miring m2 16.44 99,571 1,636,947
Jumlah
8 PEKERJAAN ATAP
Rangka baja m2 89.50 130,000 11,635,000
Genteng beton m2 89.50 20,000 1,790,000
Lisplank 2/20 m' 24.00 40,000 960,000
Bubungan Genteng / nok m' 8.50 57,633 489,883
Jumlah
9 PEKERJAAN LANTAI
Pas. Keramic lantai 60/60 + teras m2 69.40 154,543 10,725,307
Pas. Keramik Dinding wc 25/40 m2 12.00 162,685 1,952,220
list dinding wc m' 5.00 28,607 143,033
list kaca m' 71.10 30,107 2,140,584
Pas. Keramic lantai KM/WC, 25/40 m2 2.31 144,960 334,858
Jumlah
10 PEK. INSTALASI LISTRIK
Stop kontak dan saklar ttk 21.00 200,000 4,200,000
Titik lampu SL ttk 6.00 180,000 1,080,000
Titik lampu DL ttk 10.00 180,000 1,800,000
Titik lampu Taman ttk 2.00 240,000 480,000
panel Listrik bh 1.00 150,000 150,000
MCB + panel bh 1.00 200,000 200,000
Kabel SNI 15-20mm NYM m' 115.00 10,000 1,150,000
KwH daya 1300 watt bh 1.00 2,500,000 2,500,000
Jumlah
11 PEKERJAAN MEJA DAPUR
Cor Meja m3 0.15 2,093,750 319,820
Pas Keramic meja m2 1.72 162,685 279,818
Pas. Kitchen zink bh 1.00 350,000 350,000
Pas. Keramic dinding m' 2.00 162,685 325,370
Jumlah
12 PEKERJAAN SANITARI AIR
Pvc air kotor / pipa 4 m' 20.00 38,750 775,000
Pvc air cucian / pipa 3 m' 18.00 25,000 450,000
Pvc air bersih / pipa 3/4 m' 26.00 10,000 260,000
sok 3/4 pvc bj 3.00 4,000 12,000
sok 3 pvc bj 4.00 10,000 40,000
sok 4 pvc bj 1.00 14,000 14,000
Keni 3/4 pvc bj 5.00 4,000 20,000
Keni 3 pvc bj 28.00 16,000 448,000
Keni 4 pvc bj 2.00 14,000 28,000
 T 3/4 pvc bj 3.00 6,000 18,000
Septitank bh 1.00 1,350,000 1,350,000
Kran angsa bh 1.00 75,000 75,000
Sumur resapan bh 1.00 1,000,000 1,000,000
Bak control bh 3.00 190,000 570,000
Closed duduk bh 1.00 1,600,000 1,600,000
shower mandi bh 1.00 250,000 250,000
Floor draain bh 2.00 45,000 90,000
Jumlah
13 PEKERJAAN PAGAR SAMPING
galian tanah m3 10.60 67,750 718,150
Fondasi m3 9.40 759,755 7,141,695
Pas. Batu bata m2 26.55 85,958 2,282,194
Plester Aci m3 26.55 61,792 1,640,574
Jumlah
14 PEKERJAAN PAGAR BELAKANG
Galian tanah m3 2.88 67,750 195,120
Fondasi m3 1.60 759,755 1,215,608
Pasangan Bata m2 16.00 85,958 1,375,333
Plester aci m2 16.00 61,792 988,670
Cat Tembok m2 16.00 54,175 866,800
Jumlah
15 PEKERJAAN CAT
Cat tembok m2 389.78 54,175 21,116,332
Cat Lisplank m2 5.40 51,250 276,750
Cat Plafon m2 81.44 54,630 4,449,067
Cat Genteng m2 89.50 30,840 2,760,180
Jumlah
16 PEKERJAAN PERLENGKAPAN
Pekerjaan Taman m2 35.93 50,000 1,796,500
Rabat Beton + pas. keramic m3 1.50 175,000 262,500
Tanki air kapasitas 0.25 m3 bh 1.00 850,000 850,000
Meteran Air + Inst. Pipa bh 1.00 650,000 650,000
Carport paving block m2 14.49 177,000 2,563,845
Pek. Tampak (ban-banan, tali air) Is 1.00 2,000,000 2,000,000
Jumlah

TOTAL
TOTAL BOBOT

JUMLAH (%)

0.88
1.34
0.86
0.10
0.31
8,079,502.80 3.48

8.31
19,289,413.65 8.31
0.04
92,058.89 0.04

2.17
2.06
0.26
0.34
0.18
0.75
0.46
0.21
0.12
0.14
0.36
1.96
0.28
21,537,994.05 9.28

7.49
10.38
1.31
44,522,286.52 19.18

5.31
0.54
0.43
0.43
0.90
0.30
0.15
0.15
 0.15
0.24
0.90
0.12
0.24
0.24
0.30
0.10
0.22
0.03
0.04
0.10
25,268,593.75 10.89

2.79
0.88
0.71
10,159,062.24 4.38

5.01
0.77
0.41
0.21
14,874,883.33 6.41

4.62
0.84
0.06
0.92
0.14
15,296,002.27 6.59

1.81
0.47
0.78
0.21
0.06
0.09
0.50
1.08
11,560,000.00 4.98

0.14
0.12
0.15
0.14
1,275,008.51 0.55

0.33
0.19
0.11
0.01
0.02
0.01
0.01
0.19
0.01
 0.01
0.58
0.03
0.43
0.25
0.69
0.11
0.04
7,000,000.00 3.02

0.31
3.08
0.98
0.71
11,782,612.57 5.08

0.08
0.52
0.59
0.43
0.37
4,641,530.82 2.00

9.10
0.12
1.92
1.19
28,602,328.70 12.32

0.77
0.11
0.37
0.28
1.10
0.86
8,122,845.00 3.50

232,104,123.11 100.00

3,570,832.66
 RAB TYPE 77
Bukit Mutiara Residence
Ambarketawang, Gamping, Sleman

Yogyakarta

HARGA SATUAN JUMLAH

NO JENIS PEKERJAAN SAT VOLUME 77
( Rp. ) ( Rp. )

I. PEKERJAAN PERSIAPAN
Pembersihan lapngan m2 124.00 16,500 2,046,000
Pemasangan bouwplank m' 47.00 66,035 3,103,645
Galian tanah m3 29.30 67,750 1,985,075
Urug tanah kembali m3 9.77 22,578 220,512
Urug tanah & Pemadatan level lantai m3 14.34 50,500 724,271
Jumlah
2 PONDASI BT. KALI
Pekerjaan Fondasi m3 25.39 759,755 19,289,414
Jumlah
3 FONDASI ROLAG BATA M3 2.1 43,838 92,059
Jumlah
4 PEKERJAAN BETON
Foot Plate 60x60 (6 titik) m3 0.54 2,169,150 1,171,341
Sloof 15/20 m3 2.14 2,112,150 4,510,919
Kolom Praktis 15/15 m3 1.75 2,169,150 3,801,978
Kolom Struktur 15/40 (6 titik) m3 1.51 2,169,150 3,279,755
Dak water torn m3 0.31 2,093,750 640,688
Dak teras depan & balok m3 0.78 2,093,750 1,639,406
Cantilever teras belakang & balok m3 0.54 2,093,750 1,122,773
Cantilever samping & balok m3 0.79 2,093,750 1,663,746
ring sopi m3 4.19 2,162,650 9,062,044
ring cantilever m3 - 2,162,650 -
ring gantung m3 - 2,162,650 -
kolom silang m3 - 2,093,750 -
kolom gunung" m3 - 2,093,750 -
Ring Balok 15/20 m3 2.57 2,162,650 5,559,524
kolom pagar m3 - 2,169,150 -
Jumlah
5 PEK. PASANGAN & PLESTER
Pas. Bata m2 202.33 85,958 17,392,053
Plester + Aci m2 389.78 61,792 24,085,234
Ornamen batu candi m2 12.18 450,000 5,481,000
Jumlah
6 PEK. PINTU & JENDELA
Kusen pintu Jendela m3 0.48 25,595,000 12,317,594
Daun Pintu jendela (PJ1) bh 1.00 1,250,000 1,250,000
Daun Pintu jendela (PJ2) bh 1.00 1,000,000 1,000,000
Daun Pintu jendela (PJ3) bh 1.00 1,000,000 1,000,000
Daun pintu (P1) bh 3.00 700,000 2,100,000
Daun pintu (P2) bh 1.00 700,000 700,000
 Daun Jendela (PJ1) bh 1.00 350,000 350,000
Daun Jendela (PJ2) bh 1.00 350,000 350,000
Daun Jendela (PJ3) bh 1.00 350,000 350,000
Daun Jendela sudut + kaca(J1) bh 1.00 550,000 550,000
Daun Jendela (J2) bh 6.00 350,000 2,100,000
Boven bh 1.00 275,000 275,000
Engsel Pintu ps 10.50 52,000 546,000
Engsel Jendela ps 10.00 55,000 550,000
Hak angin bh 20.00 35,000 700,000
Grendel Jendela bh 9.00 25,000 225,000
Kunci pintu kamar bh 5.00 100,000 500,000
Kunci pintu KM / WC bulat bh 1.00 75,000 75,000
Kunci pintu Utama lkp bh 1.00 100,000 100,000
Handle Pintu Utama bh 2.00 115,000 230,000
Jumlah
7 PEKERJAAN PLAFON
Plafon rangka Hollow m2 65.00 99,571 6,472,115
Lis Gibsen m' 82.00 25,000 2,050,000
plafon miring m2 16.44 99,571 1,636,947
Jumlah
8 PEKERJAAN ATAP
Rangka baja m2 89.50 130,000 11,635,000
Genteng beton m2 89.50 20,000 1,790,000
Lisplank 2/20 m' 24.00 40,000 960,000
Bubungan Genteng / nok m' 8.50 57,633 489,883
Jumlah
9 PEKERJAAN LANTAI
Pas. Keramic lantai 60/60 + teras m2 69.40 154,543 10,725,307
Pas. Keramik Dinding wc 25/40 m2 12.00 162,685 1,952,220
list dinding wc m' 5.00 28,607 143,033
list kaca m' 71.10 30,107 2,140,584
Pas. Keramic lantai KM/WC, 25/40 m2 2.31 144,960 334,858
Jumlah
10 PEK. INSTALASI LISTRIK
Stop kontak dan saklar ttk 21.00 200,000 4,200,000
Titik lampu SL ttk 6.00 180,000 1,080,000
Titik lampu DL ttk 10.00 180,000 1,800,000
Titik lampu Taman ttk 2.00 240,000 480,000
panel Listrik bh 1.00 150,000 150,000
MCB + panel bh 1.00 200,000 200,000
Kabel SNI 15-20mm NYM m' 115.00 10,000 1,150,000
KwH daya 1300 watt bh 1.00 2,500,000 2,500,000
Jumlah
11 PEKERJAAN MEJA DAPUR
Cor Meja m3 0.15 2,093,750 319,820
Pas Keramic meja m2 1.72 162,685 279,818
Pas. Kitchen zink bh 1.00 350,000 350,000
Pas. Keramic dinding m' 2.00 162,685 325,370
Jumlah
12 PEKERJAAN SANITARI AIR
Pvc air kotor / pipa 4 m' 20.00 38,750 775,000
Pvc air cucian / pipa 3 m' 18.00 25,000 450,000
Pvc air bersih / pipa 3/4 m' 26.00 10,000 260,000
sok 3/4 pvc bj 3.00 4,000 12,000
sok 3 pvc bj 4.00 10,000 40,000
sok 4 pvc bj 1.00 14,000 14,000
Keni 3/4 pvc bj 5.00 4,000 20,000
 Keni 3 pvc bj 28.00 16,000 448,000
Keni 4 pvc bj 2.00 14,000 28,000
T 3/4 pvc bj 3.00 6,000 18,000
Septitank bh 1.00 1,350,000 1,350,000
Kran angsa bh 1.00 75,000 75,000
Sumur resapan bh 1.00 1,000,000 1,000,000
Bak control bh 3.00 190,000 570,000
Closed duduk bh 1.00 1,600,000 1,600,000
shower mandi bh 1.00 250,000 250,000
Floor draain bh 2.00 45,000 90,000
Jumlah
13 PEKERJAAN PAGAR SAMPING
galian tanah m3 10.60 67,750 718,150
Fondasi m3 9.40 759,755 7,141,695
Pas. Batu bata m2 26.55 85,958 2,282,194
Plester Aci m3 26.55 61,792 1,640,574
Jumlah
14 PEKERJAAN PAGAR BELAKANG
Galian tanah m3 2.88 67,750 195,120
Fondasi m3 1.60 759,755 1,215,608
Pasangan Bata m2 16.00 85,958 1,375,333
Plester aci m2 16.00 61,792 988,670
Cat Tembok m2 16.00 54,175 866,800
Jumlah
15 PEKERJAAN CAT
Cat tembok m2 389.78 54,175 21,116,332
Cat Lisplank m2 5.40 51,250 276,750
Cat Plafon m2 81.44 54,630 4,449,067
Cat Genteng m2 89.50 30,840 2,760,180
Jumlah
16 PEKERJAAN PERLENGKAPAN
Pekerjaan Taman m2 35.93 50,000 1,796,500
Rabat Beton + pas. keramic m3 1.50 175,000 262,500
Tanki air kapasitas 0.25 m3 bh 1.00 850,000 850,000
Meteran Air + Inst. Pipa bh 1.00 650,000 650,000
Carport paving block m2 14.49 177,000 2,563,845
Pek. Tampak (ban-banan, tali air) Is 1.00 2,000,000 2,000,000
Jumlah

TOTAL
TOTAL BOBOT

JUMLAH (%)

0.84
1.27
0.81
0.09
0.30
8,079,502.80 3.31

7.90
19,289,413.65 7.90
0.04
92,058.89 0.04

1.85
1.56

0.26
0.67
0.46
0.68
3.71
-
-
-
-
2.28
-
31,280,833.02 11.46

7.12
9.86
2.24
46,958,286.52 19.22

5.04
0.51
0.41
0.41
0.86
0.29
 0.14
0.14
0.14
0.23
0.86
0.11
0.22
0.23
0.29
0.09
0.20
0.03
0.04
0.09
25,268,593.75 10.34

2.65
0.84
0.67
10,159,062.24 4.16

4.76
0.73
0.39
0.20
14,874,883.33 6.09

4.39
0.80
0.06
0.88
0.14
15,296,002.27 6.26

1.72
0.44
0.74
0.20
0.06
0.08
0.47
1.02
11,560,000.00 4.73

0.13
0.11
0.14
0.13
1,275,008.51 0.52

0.32
0.18
0.11
0.00
0.02
0.01
0.01
 0.18
0.01
0.01
0.55
0.03
0.41
0.23
0.65
0.10
0.04
7,000,000.00 2.87

0.29
2.92
0.93
0.67
11,782,612.57 4.82

0.08
0.50
0.56
0.40
0.35
4,641,530.82 1.90

8.64
0.11
1.82
1.13
28,602,328.70 11.71

0.74
0.11
0.35
0.27
1.05
0.82
8,122,845.00 3.33

244,282,962.07 98.66

3,758,199.42
 RAB TYPE 77

Bukit Mutiara Residence

Ambarketawang, Gamping, Sleman

Yogyakarta

SELISIH
HARGA SATUAN
NO JENIS PEKERJAAN SAT VOLUME 77 VOLUME 65
VOLUME
( Rp. )

I. PEKERJAAN PERSIAPAN
Pembersihan lapngan m2 124.00 124.00 - 16,500
Pemasangan bouwplank m' 47.00 47.00 - 66,035
Galian tanah m3 34.17 29.30 4.87 67,750
Urug tanah kembali m3 22.78 9.77 13.01 22,578
Urug tanah & Pemadatan level lantai m3 15.86 14.74 1.12 50,500
- Jumlah
2 PONDASI BT. KALI -
Pekerjaan Fondasi m3 22.42 19.04 3.38 759,755
- Jumlah
3 FONDASI ROLAG BATA M3 2.868 2.1 0.77 43,838
- Jumlah
4 PEKERJAAN BETON -
Foot Plate 60x60 (6 titik) m3 0.54 - 0.54 2,169,150
Sloof 15/20 m3 2.14 2.39 (0.25) 2,112,150
Kolom Praktis 15/15 m3 1.85 2.20 (0.36) 2,169,150
Kolom Struktur 15/40 (6 titik) m3 1.51 - 1.51 2,169,150
Dak water torn m3 0.31 0.29 0.02 2,093,750
Dak teras depan & Portal balok m3 1.31 0.38 0.93 2,093,750
Cantilever teras belakang m3 0.35 0.83 (0.48) 2,093,750
Cantilever samping m3 0.49 - 0.49 2,093,750
ring sopi m3 4.19 0.49 3.70 2,162,650
ring cantilever m3 1.47 0.23 1.24 2,162,650
ring gantung m3 0.99 0.13 0.86 2,162,650
kolom silang m3 - 0.16 (0.16) 2,093,750
kolom sopi2 m3 0.56 0.40 0.16 2,093,750
Ring Balok 15/20 m3 2.57 2.1 0.47 2,162,650
kolom pagar m3 0.28 0.30 (0.02) 2,169,150
- Jumlah
5 PEK. PASANGAN & PLESTER -
Pas. Bata m2 367.70 202.33 165.37 85,958
Plester + Aci m2 680.75 389.78 290.97 61,792
Ornamen batu m2 2.08 12.18 (10.10) 450,000
- Jumlah
 6 PEK. PINTU & JENDELA -
Kusen pintu Jendela m3 0.57 0.48 0.09 25,595,000
Daun Pintu jendela (PJ1)/ Pintu Double unit 1.00 1.00 - 1,250,000
Daun Pintu2 ( Pintu Double) unit 1.00 1.00 - 1,000,000
Daun Pintu KM/WC (PG/Sliding) bh 1.00 1.00 - 1,000,000
Daun Pintu Gudang /Folding Gate unit - - - 3,500,000
Daun pintu (P2) bh 2.00 3.00 (1.00) 700,000
Daun pintu (P3) bh 1.00 1.00 - 700,000
Daun Jendela (PJ1) bh 2.00 1.00 1.00 350,000
Daun Jendela (J1) bh 1.00 1.00 - 350,000
Daun Jendela (J2) bh 1.00 6.00 (5.00) 1,000,000
Daun Jendela (J3) bh 2.00 1.00 1.00 350,000
Daun Jendela sudut + kaca mati bh 1.00 1.00 - 550,000
Boven 1 bh 2.00 1.00 1.00 275,000
Boven 2 bh 1.00 - 1.00 275,000
Boven 3 bh 1.00 - 1.00 275,000
Engsel Pintu ps 9.00 10.50 (1.50) 65,000
Engsel Jendela ps 8.00 10.00 (2.00) 55,000
Hak angin bh 16.00 20.00 (4.00) 45,000
Grendel Jendela bh 8.00 9.00 (1.00) 45,000
Kunci pintu kamar & KM/ WC bh 3.00 5.00 (2.00) 150,000
Kunci pintu Sliding bh 1.00 - 1.00 175,000
Kunci pintu Double lkp bh 2.00 1.00 1.00 200,000
Handle Pintu Utama set 4.00 2.00 2.00 300,000
Jumlah
7 PEKERJAAN PLAFON
Plafon rangka Hollow m2 79.28 65.00 14.28 99,571
Lis Gibsen m' 115.51 82.00 33.51 35,000
plafon miring m2 33.78 16.44 17.34 99,571
- Jumlah
8 PEKERJAAN ATAP -
Rangka baja m2 126.95 89.50 37.45 130,000
Genteng beton m2 126.95 89.50 37.45 20,000
Lisplank 2/20 m' 38.95 24.00 14.95 40,000
Bubungan Genteng / nok m' 9.00 8.50 0.50 57,633
- Jumlah
9 PEKERJAAN LANTAI -
Pas. Keramic lantai 60/60 + teras m2 74.68 69.40 5.28 154,543
Pas. Keramik Dinding wc 25/40 m2 20.92 12.00 8.92 162,685
list kaca m' 75.69 71.10 4.59 30,107
Pas. Keramic lantai KM/WC, 25/40 m2 4.60 2.31 2.29 144,960
- Jumlah
10 PEK. INSTALASI LISTRIK -
Stop kontak dan saklar ttk 18.00 21.00 (3.00) 200,000
Titik lampu SL ttk 4.00 6.00 (2.00) 180,000
Titik lampu DL ttk 7.00 10.00 (3.00) 180,000
Titik lampu Taman ttk 1.00 2.00 (1.00) 240,000
panel Listrik bh 1.00 1.00 - 150,000
MCB + panel bh 1.00 1.00 - 200,000
Kabel SNI 15-20mm NYM m' 125.00 115.00 10.00 10,000
KwH daya 1300 watt bh 1.00 1.00 - 2,500,000
- Jumlah
11 PEKERJAAN MEJA DAPUR -
 Cor Meja m3 0.22 0.15 0.06 2,093,750
Pas Keramic meja m2 2.26 1.72 0.54 162,685
Pas. Kitchen zink bh 1.00 1.00 - 350,000
Pas. Keramic dinding m' 2.16 2.00 0.16 162,685
- Jumlah
12 PEKERJAAN SANITARI AIR -
Pvc air kotor / pipa 4 m' 23.50 20.00 3.50 38,750
Pvc air cucian / pipa 3 m' 23.50 18.00 5.50 25,000
Pvc air bersih / pipa 3/4 m' 37.50 26.00 11.50 10,000
sok 3/4 pvc bj 3.00 3.00 - 4,000
sok 3 pvc bj 2.00 4.00 (2.00) 10,000
sok 4 pvc bj 2.00 1.00 1.00 14,000
Keni 3/4 pvc bj 3.00 5.00 (2.00) 4,000
Keni 3 pvc bj 2.00 28.00 (26.00) 16,000
Keni 4 pvc bj 2.00 2.00 - 14,000
T 3/4 pvc bj 2.00 3.00 (1.00) 6,000
Septitank bh 1.00 1.00 - 1,350,000
Kran angsa bh 1.00 1.00 - 75,000
Sumur resapan bh 1.00 1.00 - 1,000,000
Bak control bh 2.00 3.00 (1.00) 190,000
Closed duduk bh 2.00 1.00 1.00 1,600,000
shower mandi bh 2.00 1.00 1.00 250,000
Floor draain bh 2.00 2.00 - 45,000
- Jumlah
13 PEKERJAAN PAGAR SAMPING -
galian tanah m3 4.97 10.60 (5.63) 67,750
Fondasi m3 6.28 9.40 (3.12) 759,755
Pas. Batu bata m2 26.16 26.55 (0.39) 85,958
Plester Aci m3 26.16 26.55 (0.39) 61,792
- Jumlah
14 PEKERJAAN PAGAR BELAKANG -
Galian tanah m3 2.31 2.88 (0.57) 67,750
Fondasi m3 1.54 1.60 (0.06) 759,755
Pasangan Bata m2 12.86 16.00 (3.14) 85,958
Plester aci m2 12.86 16.00 (3.14) 61,792
Cat Tembok m2 12.86 16.00 (3.14) 54,175
Jumlah
15 PEKERJAAN CAT -
Cat tembok m2 680.75 389.78 290.97 54,175
Cat Lisplank m2 7.79 5.40 2.39 51,250
Cat Plafon m2 113.06 81.44 31.62 54,630
Cat Genteng m2 126.95 89.50 37.45 30,840
- Jumlah
16 PEKERJAAN PERLENGKAPAN -
Pekerjaan Taman m2 20.41 35.93 (15.52) 50,000
Pasir Urug bwh Paving blok m3 2.39 1.50 0.89 175,000
Tanki air kapasitas 0.25 m3 bh 1.00 1.00 - 850,000
Meteran Air + Inst. Pipa bh 1.00 1.00 - 650,000
Carport paving block m2 23.85 14.49 9.37 177,000
Pek. Tampak (ban-banan, tali air) Is 1.00 1.00 - 2,000,000
Jumlah
JUMLAH TOTAL BOBOT

( Rp. ) JUMLAH (%)

- -
- -
330,024 0.42
293,833 0.38
56,378 0.07
680,235.10 0.88
-
2,570,326 3.31
2,570,326.34 3.31
33,667 0.04
33,667.25 0.04
-
1,171,341
(537,120) (0.69)
(770,048) (0.99)
3,279,755
33,500 0.04
1,936,719 2.49
(1,009,188) (1.30)
1,023,844 1.32
8,002,346 10.30
2,675,198 3.44
1,864,745 2.40
(335,000) (0.43)
342,119 0.44
1,017,959 1.31
(40,672) (0.05)
18,655,498.02 18.28
-
14,214,786 18.30
17,979,373 23.14
(4,545,000) (5.85)
27,649,159.79 35.59
 -
2,238,999 2.88
- -
- -
- -
-
(700,000) (0.90)
- -
350,000 0.45
- -
(5,000,000)
350,000 0.45
- -
275,000 0.35
275,000
275,000
(97,500) (0.13)
(110,000) (0.14)
(180,000) (0.23)
(45,000) (0.06)
(300,000) (0.39)
175,000 0.23
200,000 0.26
600,000 0.77
(1,693,500.59) 3.55
-
1,422,073 1.83
1,172,850 1.51
1,726,561 2.22
4,321,484.16 5.56
-
4,868,500 6.27
749,000 0.96
598,000 0.77
28,817 0.04
6,244,316.67 8.04
-
815,989 1.05
1,451,150 1.87
138,190 0.18
332,248 0.43
2,737,576.92 3.52
-
(600,000) (0.77)
(360,000) (0.46)
(540,000) (0.70)
(240,000) (0.31)
- -
- -
100,000 0.13
- -
(1,640,000.00) (2.11)
-
 132,430 0.17
87,850 0.11
- -
26,030 0.03
246,309.19 0.32
-
135,625 0.17
137,500 0.18
115,000 0.15
- -
(20,000) (0.03)
14,000 0.02
(8,000) (0.01)
(416,000) (0.54)
- -
(6,000) (0.01)
- -
- -
- -
(190,000) (0.24)
1,600,000 2.06
250,000 0.32
- -
1,612,125.00 2.07
-
(381,568) (0.49)
(2,371,650) (3.05)
(33,524) (0.04)
(24,099) (0.03)
(2,810,841.04) (3.62)
-
(38,292) (0.05)
(43,154) (0.06)
(269,909) (0.35)
(194,026) (0.25)
(170,110) (0.22)
(715,491.50) (0.92)
-
15,763,119 20.29
122,488 0.16
1,727,510 2.22
1,154,958 1.49
18,768,074.53 24.16
-
(776,200) (1.00)
154,875 0.20
- -
- -
1,657,605 2.13
- -
1,036,280.00 1.33
TOTAL 77,695,219.83 100.00
 Analisa Type 65

NO MATERIAL / UPAH SAT INDEX HARGA JUMLAH

( Rp. ) ( Rp. )

1 PEMBERSIHAN LAPANGAN & PERATAAN PER M2

Upah Pekerja
Pekerja oh 0.10 85,000.00 8,500.00
Mandor oh 0.05 160,000.00 8,000.00
Jumlah
2 PASANG BOUWPLANK PER M'
Kaso m3 0.01 2,300,000.00 27,600.00
Papan m3 0.01 2,125,000.00 14,875.00
Paku kg 0.02 13,000.00 260.00
Upah Pekerja
kenek oh 0.10 85,000.00 8,500.00
Tukang oh 0.10 125,000.00 12,500.00
Kep. Tukang oh 0.01 150,000.00 1,500.00
Mandor oh 0.01 160,000.00 800.00
Jumlah
3 GALIAN TANAH 1M3
Pekerja oh 0.75 85,000.00 63,750.00
Mandor oh 0.03 160,000.00 4,000.00
Jumlah
4 URUG TANAH KEMBALI
Pekerja oh 0.25 85,000.00 21,250.00
Mandor oh 0.01 160,000.00 1,328.00
Jumlah
5 URUG TANAH LANTAI/ PEMADATAN TANAH 1M3
Pekerja oh 0.50 85,000.00 42,500.00
Mandor oh 0.05 160,000.00 8,000.00
Jumlah
6 PONDASI BT. KALI /M3
Batu Kali m3 1.20 107,142.86 128,571.43
Pasir Pasang m3 0.52 233,333.33 121,333.33
PC zak 4.08 50,000.00 203,750.00
Kapur zak 2.04 16,000.00 32,600.00
Alat Bantu ls 1.00 50,000.00 50,000.00
Upah
kenek oh 1.50 85,000.00 127,500.00
Tukang oh 0.60 125,000.00 75,000.00
Kep. Tukang oh 0.06 150,000.00 9,000.00
Mandor oh 0.08 160,000.00 12,000.00
Jumlah
7 PONDASI ROLAG BATA /M3
Bata Pres bh 16.00 750.00 12,000.00
Pasir Pasang m3 0.02 233,333.33 4,666.67
PC zak 0.06 50,000.00 3,052.50
Kapur zak 0.03 16,000.00 488.40
Upah
kenek oh 0.17 85,000.00 14,790.00
Tukang oh 0.05 125,000.00 6,750.00
Kep. Tukang oh 0.01 150,000.00 810.00
Mandor oh 0.01 160,000.00 1,280.00
 Jumlah
8 PASANG BATA 1 : 8 /M2
Bata Pres bh 75.00 750.00 56,250.00
PC zak 0.29 50,000.00 14,375.00
Kapur zak 0.14 16,000.00 2,300.00
Pasir Pasang m3 0.04 233,333.33 10,033.33
Alat Bantu ls 1.00 3,000.00 3,000.00
Upah
kenek oh 0.30 85,000.00 25,500.00
Tukang oh 0.10 125,000.00 12,500.00
Kep. Tukang oh 0.01 150,000.00 1,500.00
Mandor oh 0.02 160,000.00 2,400.00
Jumlah
9 PLESTERAN 1 : 8 + ACI /M2
PC zak 0.19 50,000.00 9,720.00
Kapur zak 0.10 16,000.00 1,555.20
Pasir Pasang m3 0.02 233,333.33 5,366.67
Alat Bantu ls 1.00 5,500.00 5,500.00
Upah m2
kenek oh 0.20 85,000.00 17,000.00
Tukang oh 0.15 125,000.00 18,750.00
Kep. Tukang oh 0.01 150,000.00 1,500.00
Mandor oh 0.02 160,000.00 2,400.00
Jumlah
10 PEKERJAAN BETON
a SLOOF BETON 15/20 /M3
PC zak 8.40 50,000.00 420,000.00
Pasir Beton m3 0.54 233,333.33 126,000.00
Batu Pecah / split m3 0.81 350,000.00 283,500.00
Besi Beton d.8 btg 12.00 46,500.00 558,000.00
Besi Beton d.6 btg 15.00 28,000.00 420,000.00
Kawat Beton kg 3.00 19,000.00 57,000.00
Papan Cor 2/20 lbr 4.50 12,000.00 54,000.00
Paku kg 0.35 16,000.00 5,600.00
Upah
kenek oh 1.65 85,000.00 140,250.00
Tukang oh 0.25 125,000.00 31,250.00
Kep. Tukang oh 0.03 150,000.00 3,750.00
Mandor oh 0.08 160,000.00 12,800.00
Jumlah
b KOLOM BETON PRAKTIS 15/15 /M3
PC zak 8.40 50,000.00 420,000.00
Pasir Beton m3 0.54 233,333.33 126,000.00
Batu Pecah / split m3 0.81 350,000.00 283,500.00
Besi Beton d.8 btg 16.00 46,500.00 744,000.00
Besi Beton d.6 btg 10.00 28,000.00 280,000.00
Kawat Beton kg 3.00 19,000.00 57,000.00
Papan Cor 2/20 lbr 5.00 13,000.00 65,000.00
Paku kg 0.35 16,000.00 5,600.00
Upah
kenek oh 1.65 85,000.00 140,250.00
Tukang oh 0.25 125,000.00 31,250.00
Kep. Tukang oh 0.03 150,000.00 3,750.00
Mandor oh 0.08 160,000.00 12,800.00
Jumlah
c RING BALOK BETON 15/15 /M3
PC zak 8.40 50,000.00 420,000.00
 Pasir Beton m3 0.54 233,333.33 126,000.00
Batu Pecah / Split m3 0.81 350,000.00 283,500.00
Besi Beton d. 8 btg 16.00 46,500.00 744,000.00
Besi Beton d. 6 btg 10.00 28,000.00 280,000.00
Kawat Beton kg 3.00 19,000.00 57,000.00
Papan Cor 2/20 lbr 4.50 13,000.00 58,500.00
Paku kg 0.35 16,000.00 5,600.00
Upah
kenek oh 1.65 85,000.00 140,250.00
Tukang oh 0.25 125,000.00 31,250.00
Kep. Tukang oh 0.03 150,000.00 3,750.00
Mandor oh 0.08 160,000.00 12,800.00
Jumlah
d dak beton /M3
PC zak 8.40 50,000.00 420,000.00
Pasir Beton m3 0.54 233,333.33 126,000.00
Batu Pecah / Split m3 0.60 350,000.00 210,000.00
Besi Beton d. 8 btg 16.00 46,500.00 744,000.00
Besi Beton d. 6 btg 10.00 28,000.00 280,000.00
Kawat Beton kg 3.00 19,000.00 57,000.00
Kaso Sengon 4x6/3m m3 0.20 23,000.00 4,600.00
Papan Cor 2/20 lbr 4.50 13,000.00 58,500.00
Paku kg 0.35 16,000.00 5,600.00
Upah
kenek oh 1.65 85,000.00 140,250.00
Tukang oh 0.25 125,000.00 31,250.00
Kep. Tukang oh 0.03 150,000.00 3,750.00
Mandor oh 0.08 160,000.00 12,800.00
Jumlah
11 PASANG KUSEN PINTU & JENDELA TIAP 1M3
Kayu Kusen m3 1.10 20,400,000.00 22,440,000.00
Paku kg 1.25 16,000.00 20,000.00
Lem Kayu kg 1.00 27,000.00 27,000.00
Upah
kenek oh 6.00 85,000.00 510,000.00
Tukang oh 18.00 125,000.00 2,250,000.00
Kep. Tukang oh 2.00 150,000.00 300,000.00
Mandor oh 0.30 160,000.00 48,000.00
Jumlah
12 PASANG PLAFON GYPSUM 9MM & RANGKA, TIAP 1M2
Paku ramset bh 0.39 3,000.00 1,170.00
Hollow 4x4 btg 0.46 43,000.00 19,737.00
Hollow 4x2 btg 0.43 32,000.00 13,792.00
Paku Beton kg 0.01 37,000.00 370.00
Sekrup 6x 1.5 bh 14.00 1,000.00 14,000.00
Gypsum board 9 mm lbr 0.36 80,000.00 29,120.00
Paku skrup kg 0.11 15,000.00 1,650.00
textile tape roll 0.02 18,000.00 432.00
Compound Gypsum zak 0.02 100,000.00 2,000.00
Amplas lbr 0.10 10,000.00 1,000.00
Upah
kenek oh 0.10 85,000.00 8,500.00
Tukang oh 0.05 125,000.00 6,250.00
Kep. Tukang oh 0.01 150,000.00 750.00
Mandor oh 0.01 160,000.00 800.00
Jumlah
13 PEK. RENCANA ATAP
a RANGKA ATAP NON EXPOSED /M2
Bj ringan By Sub-con (brkt ps gntng) m2 1.000 130,000.00 130,000.00
Jumlah
b Genteng Beton /M2
Genteng flat bh 1.00 6,000.00 6,000.00
Upah Is 1.00 14,000.00 14,000.00
Jumlah
c NOK / KARPUS /M'
Plastik m' 0.90 1,500.00 1,350.00
Nok Genteng bh 3.00 5,500.00 16,500.00
Pasir Pasang m3 0.04 233,333.33 9,333.33
PC zak 0.10 50,000.00 5,000.00
Kapur zak 0.10 16,000.00 1,600.00
Upah / Alat Bantu ls 1.00 23,850.00 23,850.00
Jumlah
d LISTPLANK MIRING 2/20 /M'
Papan Listplang GRC m' 1.000 15,000.00 15,000.00
Hollow m' 1.000 12,000.00 12,000.00
Paku kg 0.15 25,000.00 3,750.00
Upah / Alat Bantu m' 1.00 9,250.00 9,250.00
Jumlah
e Plafon Gypsum
by sub con contractor m2
Gypsum 9mm lbr 0.34 60,000.00 20,155.87
Rangka Hollow btg 1.00 45,000.00 45,000.00
Paku repair bh 0.12 15,000.00 1,800.00
Compound zak 1.00 33,044.13 33,044.13
Jumlah

14 PASANG KERAMIK LANTAI /M2 -

Keramik 60/60 m2 1.00 114,583.33 114,583.33
Pasir Pasang m3 0.05 233,333.33 10,500.00
PC zak 0.25 50,000.00 12,250.00
Kapur zak 0.12 16,000.00 1,960.00
Upah / Alat Bantu 1.00 15,250.00 15,250.00
Jumlah
15 PASANG KERAMIK LANTAI KM/WC /M2 -
Keramik 25/40 m2 1.00 105,000.00 105,000.00
Pasir Pasang m3 0.05 233,333.33 10,500.00
PC zak 0.25 50,000.00 12,250.00
Kapur zak 0.12 16,000.00 1,960.00
Upah / Alat Bantu 1.00 15,250.00 15,250.00
Jumlah

16 PASANG LIST KACA M'

kaca riben 5mm m' 1.00 16,500.00 16,500.00
Pasir Pasang m3 0.02 233,333.33 4,666.67
PC zak 0.09 50,000.00 4,500.00
Kapur zak 0.09 16,000.00 1,440.00
Upah / Alat Bantu m1 1.00 3,000.00 3,000.00
Jumlah
17 PASANG KERAMIK DINDING /M2
Keramik 25/40 bh 1.00 125,000.00 125,000.00
Pasir Pasang m3 0.02 233,333.33 4,200.00
PC zak 0.23 50,000.00 11,625.00
Kapur zak 0.12 16,000.00 1,860.00
Upah / Alat Bantu m1 1.00 20,000.00 20,000.00
 Jumlah
18 PASANG KERAMIK LIST DINDING 20/10 /M'
Keramik list 20/10 bh 1.00 15,000.00 15,000.00
Pasir Pasang m3 0.02 233,333.33 4,666.67
PC zak 0.09 50,000.00 4,500.00
Kapur zak 0.09 16,000.00 1,440.00
Upah / Alat Bantu m1 1.00 3,000.00 3,000.00
Jumlah
19 PEKERJAAN FINISHING CAT
a 1M2 CAT TEMBOK DALAM & LUAR M2
Plamur tembok / Buatan gln 0.10 35,500.00 3,550.00
Amplas lbr 0.30 10,000.00 3,000.00
Cat tembok gln 0.20 195,000.00 39,000.00
Kwas / rol bh 0.02 22,500.00 337.50
Steiger bh 0.02 40,000.00 600.00
Upah m2 1.00 7,687.50 7,687.50
Jumlah
b 1M2 CAT PLAFON -
Plamur tembok / Buatan gln 0.10 35,500.00 3,550.00
Amplas lbr 0.30 10,000.00 3,000.00
Cat tembok gln 0.20 195,000.00 39,000.00
Kwas / rol bh 0.01 22,500.00 180.00
Steiger bh 0.01 40,000.00 240.00
Upah m2 1.00 8,660.00 8,660.00
Jumlah
c 1M2 CAT KAYU / LISPLANK M'
Cat kayu kg 0.35 70,000.00 24,500.00
Minyak cat / thiner ltr 0.50 15,000.00 7,500.00
Dempul kg 0.25 25,000.00 6,250.00
Amplas lbr 0.60 10,000.00 6,000.00
Upah m2 1.00 7,000.00 7,000.00
Jumlah
d 1M2 CAT GENTENG
Cat genteng gln 0.07 220,000.00 15,840.00
Upah m2 1.00 15,000.00 15,000.00
Jumlah
20 Pasang Paving Blok
Paving blok m2 1.00 67,000.00 67,000.00
Pasir pasang m3 0.60 150,000.00 90,000.00
Upah / Alat Bantu m2 1.00 20,000.00 20,000.00
Jumlah
TOTAL
( Rp. )

16,500.00
16,500.00

42,735.00

23,300.00
66,035.00

67,750.00
67,750.00

22,578.00
22,578.00

50,500.00
50,500.00

536,254.76

223,500.00
759,754.76

20,207.57

23,630.00
 43,837.57

85,958.33

41,900.00
85,958.33

22,141.87

39,650.00
61,791.87

1,924,100.00

188,050.00
2,112,150.00

1,981,100.00

188,050.00
2,169,150.00
 1,974,600.00

188,050.00
2,162,650.00

1,905,700.00

188,050.00
2,093,750.00

22,487,000.00

3,108,000.00
25,595,000.00

83,271.00

16,300.00
99,571.00
130,000.00

20,000.00 626500

57,633.33

40,000.00

100,000.00

154,543.33

144,960.00

30,106.67
162,685.00

28,606.67

54,175.00

54,630.00

51,250.00

30,840.00

177,000.00
Compatibility Report for Copy of Pekerjaan Tambah A3.24 Neta Konsul
Pak Yanto.xls
Run on 17/02/2021 08:20

The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when opening this workbook in
an earlier version of Excel or if you save this workbook in an earlier file format.

Minor loss of fidelity # of occurrences

Some formulas in this workbook are linked to other workbooks that are 11
closed. When these formulas are recalculated in earlier versions of Excel
without opening the linked workbooks, characters beyond the 255-character
limit cannot be returned.
RAB Type 65'!D10

RAB Type 65'!D28

RAB Type 65'!D32:D33

RAB Type 65'!D42

RAB Type 65'!D44

RAB Type 65'!D46

RAB Type 65'!D52:D53

RAB Type 65'!D62

RAB Type 65'!D68

Some cells or styles in this workbook contain formatting that is not supported 2
by the selected file format. These formats will be converted to the closest
format available.
 Version

Excel 97-2003

Excel 97-2003