ASLINOKETERANGANLUASNILAI RABCOEFICIENTUNIT COSTNILAI TOTALNILAI TOTALNILAI RAB per m2KETERANGAN(m2)PER M2Rp.Rp.Rp.A.PEMBANGUNAN PHISIKTAHAP I1Administrasi + Poliklinik + U.G.D. + Farmasi1,846.011.001,814,066.523,348,790,193.353,348,790,193.351,814,066.52TAHAP 13,348,790,545.772Lab. Radiologi & Fisioterapi603.001.001,620,926.49977,418,675.87977,418,675.871,620,926.49TAHAP 1977,418,898.633Laboratorium + ICU / ICCU + Ruang Bedah (Ruang Operasi) +1,509.491.002,121,767.563,202,778,423.063,202,778,423.062,121,767.56TAHAP 13,202,778,423.06CSSD + Gas Medis + Obsgyn (Kandungan)4Unit Rawat Tinggal2,518.841.001,719,614.614,331,434,068.954,331,434,068.951,719,614.61TAHAP 21,629,552,000.00564.752,518.8400005Unit Rawat Tinggal VIP 18 bed844.511.002,119,674.181,790,086,044.251,790,086,044.252,119,674.18TAHAP 1960,500,000.006Gedung Gizi dan Laundry630.361.001,608,497.031,013,932,188.101,013,932,188.101,608,497.03TAHAP 11,013,932,188.107Mortuary, Gudang dan Ruang Panil Listrik855.001.001,110,612.07949,573,317.81949,573,317.811,110,612.07TAHAP 1949,573,317.81Sub Total8,807.211,772,867.3315,614,012,911.3815,614,012,911.3812,082,545,373.3811400000000-4,214,012,911.38B.PRASARANA LINGKUNGAN1Sistim Distribusi Air BersihDana APBD- Dalam gedung (include bangunan)- Penyambungan meter air ke saluran primer PDAM386.1064.35125,000.008,043,750.00- Pemasangan instalasi dari meter air ke bangunan2,574.00429.00125,000.0053,625,000.002Sistim Distribusi Listrik dan Pemadam Kebakaran- Sistim Distribusi ListrikDana APBD= Dalam Gedung (include bangunan)Titik Lampu + Stop kontak + Saklar + Panil Gedung + Lampu= Dari Gedung ke ruang Panil Induk (Gardu Induk)100,000,000.00= Dari Panil Induk ke Jaringan Dist. PLN- Sistim Distribusi Pemadam KebakaranDana APBD= Jaringan Pemadam Kebakaran termasuk Hydrant3Jalan dan ParkirDana APBDDana APBDSub Total0.00161,668,750.00TOTAL15,775,681,661.380.00-3,575,681,661.3812200000000

Anl.ArsDAFTAR ANALISA UPAH & BAHANANALISA BIAYA PEKERJAANKODEACIAN PLESTER / M2SNI DT 91-10-076.27 - hal 9/11No.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.0100O.H0.00.02Kepala Tukang0.0100O.H0.00.03Tukang Batu0.0500O.H0.00.04Pekerja0.1000O.H0.00.0Pekerja0.01Semen PC 50 kg3.2500KG0.00.0Material0.0Jumlah0.0ANALISA BIAYA PEKERJAANKODEBENANGAN / M1No.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Tukang Batu0.1200O.H0.00.0Pekerja0.01Semen PC 50 kg0.0030Zak0.00.02Pasir Pasang0.0090m30.00.0Material0.0Jumlah0.0ANALISA BIAYA PEKERJAANKODEPELAPISAN WATER PROOFINGSNI-2007No.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.0025O.H0.00.02Kepala Tukang0.0075O.H0.00.03Tukang0.0750O.H0.00.04Pekerja0.0500O.H0.00.0Pekerja0.01Water proofing Coating1.0000m20.00.0(Ex. Fosroc/Sika/setara)0.0Material0.0Jumlah0.0PEKERJAAN : KUSEN, PINTU ALLUMINIUM DAN PLAFONDANALISA BIAYA PEKERJAANKODEPEMASANGAN KUSEN ALLUMINIUMNo.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.0150O.H0.00.02Kepala Tukang0.0220O.H0.00.03Tukang Kayu0.2500O.H0.00.04Pekerja0.1500O.H0.00.0Pekerja0.01Alluminium 4" siver ( ex INDAL )1.0500m10.00.02Sekrup / Ripet5.0000bh0.00.0Material0.0Jumlah0.0ANALISA BIAYA PEKERJAANKUSEN + PINTU SHAFTNo.PekerjaVolumesatKodematerialBiayaSub. JumlahRp(Rp.)(Rp.)1Kusen Aluminium 4" Ca4.8400m'0.00.02Kaca 5 mm polos1.0000m20.00.0totalJumlah950,000.00ANALISA BIAYA PEKERJAANKUSEN + PINTU PJNo.PekerjaVolumesatKodematerialBiayaSub. JumlahRp(Rp.)(Rp.)1Kusen Aluminium 4" Ca4.8400m'0.00.02Kaca 5 mm polos1.0000m20.00.0totalJumlah1,850,000.00PEKERJAAN : PENGECATAN & PICTURE TOILETANALISA BIAYA PEKERJAANKODEPENGECATAN / PLAMIR TEMBOK.INTERIORNo.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.0025O.H0.00.02Kepala Tukang Cat0.0075O.H0.00.03Tukang Cat0.0750O.H0.00.04Pekerja0.0500O.H0.00.0Pekerja0.01Cat Tembok interior0.3000kg0.00.02Plamur Tembok0.1200kg0.00.03Kertas Gosok no. 1500.1000lbr0.00.0Material0.0Jumlah0.0ANALISA BIAYA PEKERJAANKODEPENGECATAN / PLAMIR TEMBOK.EXTERIORNo.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.0025O.H0.00.02Kepala Tukang Cat0.0075O.H0.00.03Tukang Cat0.0750O.H0.00.04Pekerja0.0500O.H0.00.0Pekerja0.01Cat Tembok Dulux wethersheild0.300kg0.00.02Plamur Tembok0.120kg0.00.03Kertas Gosok no. 1500.100lbr0.00.0Material0.0Jumlah0.0ANALISA BIAYA PEKERJAANKODEPASANG KERAMIK LANTAI 30 X 30No.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.035O.H0.00.02KepalaTukang batu0.035O.H0.000.03Tukang Batu0.350O.H0.00.04Pekerja0.700O.H0.00.0Pekerja0.01Semen PC 50 kg10.000kg0.00.02Semen Berwarna0.500kg0.00.03Pasir Pasang0.045m30.00.04Keramik 30 x 301.050m20.00.0Material0.0Jumlah0.0ANALISA BIAYA PEKERJAANKODEPASANG KERAMIK LANTAI 40 X 40SNI DT 91-13-076,35-hal.12/20No.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.035O.H0.00.02KepalaTukang batu0.035O.H0.000.03Tukang Batu0.350O.H0.00.04Pekerja0.700O.H0.00.0Pekerja0.01Semen PC 50 kg10.000kg0.00.02Semen Berwarna0.500kg0.00.03Pasir Pasang0.045m30.00.04Keramik 40 x 401.050m20.00.0Material0.0Jumlah0.00.0plinANALISA BIAYA PEKERJAANKODEPASANG KRAMIK LANTAI 20 X 20 ( KM )SNI DT 91-13-076,36-hal.12/20No.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.035O.H0.00.02KepalaTukang batu0.035O.H0.000.03Tukang Batu0.350O.H0.00.04Pekerja0.700O.H0.00.0Pekerja0.01Semen PC 50 kg10.400kg0.00.02Semen Berwarna0.500kg0.00.03Pasir Pasang0.045m30.00.04Kramik 20 x 201.060m20.0Material0.0Jumlah0.0ANALISA BIAYA PEKERJAANKODEURUGAN PASIR / M3SNI DT 91-06-076.11 - hal 4/7No.PekerjaVolumeHariKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Mandor0.0100O.H65,000.00650.002Pekerja Trampil0.3000O.H45,000.0013,500.00Pekerja14,150.001pasir urug1.2000m382,500.0099,000.00Material99,000.00Jumlah113,150.00ANALISA BIAYA PEKERJAANKODEKOLOM PRAKTISABKHal Besi & All 1/5No.PekerjaVolumesatKodeUpahBiayaSub. JumlahRp./org/hari(Rp.)(Rp.)1Beton K 175 (site mix)1.0000m30.00.02Bekisting Kolom8.3300m2103,822.00864,837.263Besi beton135.0000kg0.000.0Jumlah0.0

&CANALISA ARS 2010Hal &P dari &N

denah atap VIPP (2)DKANAL3.8685.1301.2615.0001.4713BA4.642m6.565m30-0.98803162410.1542514499-6.4053311966-6.4053311966-0.32785189950.32785189952.439total3.449total4BSatuanABCD450.85090352450.52532198881.61977519051.61977519051.41995013471.41995013473A1KANAL1.7481 kuda-kudaWF 200.125.6.9panjang13.044231.6010.00012BJumlahAtap1Am2=23.57447.1471a5.8526.75019.7523.2532.3503.82223.5740.9296.022m3.00012 meter1.3148.516m21b2.15425.20027.14127.141WF 200.100.5,5.8panjang9.284189.0160.00034AAtap1Bm2=27.14154.2820.3122.097m0.4423.023m42a5.88711.90035.0293.25314.80024.07059.0995.9500.5310.5 mKANALpanjang779.200779.2008.4150.4190.5 m5Atap2Am2=59.099118.1982b2.1548.6009.2629.2623.9502.0003.682m5.5862.8282.863m62A1 kuda-kudaWF 200.125.6.9panjang12.842136.852total7Atap2Bm2=9.26218.5253a6.2238.80027.3793.2532.3503.82231.2010.3128 meter0.31283b2.15410.50011.30911.309JURAIWF 250.125.6.9panjang18.0330.00091B1AAtap3Am2=31.20162.402104a8.6952.0008.6953.2532.3503.82212.5172.024WF 200.150.6.9panjang13.1300.00010Atap3Bm2=11.30922.6184b2.1544.0004.3084.30811.9003.400Trap1183.088Trap30.00016.8292.6871112Atap4Am2=12.51750.069Trap2183.088136AKONSOL3.682Mpanjang3.68258.90814Atap4Bm2=4.30817.233Luas genteng13.750Trapesium366.176732.352154.6420.819Segitiga 13.567.324134.64765923683.046panjang3.04636.55516Atap5Am2=73.740294.95810.1266.465Segitiga 1235.74371.4855661273175.5008.508Segitiga 10.50.0000M186BAtap5Bm2=27.141108.5653.6610.0002.0975.921Jajaran Gen11.84247.3669049237195a5.85225.20073.740Luas Atap1166.0872.154Mpanjang2.15430.1561Atap6Am2=281.200562.4005b2.15425.20027.141KANAL4.9346.0003.54.7557.0008.4850.624212M10.4213Atap6Bm2=281.200562.40010.58M5.92145Atap7Am2=19.02038.0404.6423.9980.0006C8.1065.52714381947.4374.99827836253.0001.57Atap7Bm2=9.15518.3107a5.8526.50019.0200.6173.998m8.9004.900-3.00087b2.1548.5009.1552.154 m2.57865857852.0972.43884975271.9231.50.00090.2971.923m15.90011.9004.000105B5A3.9500.5 m111812AB1975.14785129.7485124611132.1341412.93047853725.9210.0001520.251538587316177.9001.90027.50018619Bubungan125.5143120872.0001.50020Talang33.493459675421KANAL0.0005.000Listplang135.6227A23247B25SatuanABCDJumlahAtap1Am2=281.200562.400Atap1Bm2=281.200562.400Atap2Am2=281.200562.400Atap2Bm2=281.200562.400Atap3Am2=281.200562.400Atap3Bm2=281.200562.400Atap4Am2=281.200562.400Atap4Bm2=281.200562.400Atap5Am2=281.200562.400Atap5Bm2=281.200562.400Atap6Am2=281.200562.400Atap6Bm2=281.200562.400

denah atap LAUNDRY (2)KANAL3.9175.2351.4715.0001.4714.701m6.648m2.469total3.492total7.729KANAL2.5141 kuda-kudaWF 250.125.6.9panjang13.145189.0011 kuda-kudaWF 250.125.6.9panjang0.0000.0000.9376.073m4.00012 meter1.3258.588m16.971M0.930WF 200.100.5,5.8panjang9.402172.218WF 200.150.6.9panjang0.0000.0000.3122.097m0.4423.023m6.0000.1410.5 mKANALpanjang698.000698.0008.4850.3090.5 m4.0002.0000.920m5.6572.8282.075m1 kuda-kudaWF 250.125.6.9panjang9.12769.882total0.3126 meter0.312JURAIWF 250.125.6.9panjang1 kuda-kudaWF 150.75.5.8panjang6.09046.6348.485m2.0243 meterWF 200.150.6.9panjang12.0000.90016.9711.980KONSOL0.920Mpanjang0.92016.560Luas genteng42.000Trapesium218.591437.1824.701Segitiga 125.97211.94317634041.301Mpanjang1.30126.02210.1686.508Segitiga 645.65591.310159138951.000Segitiga 310.51221.02464986873.6612.097Luas Atap561.460KANAL2.9024.00057.000KANAL3.6425.0001.4711.4710.4680.2341.0274.5553.03634005924.5273.00912615873.6361.81792195620.4683.036m2.9003.0003.0000.3202.075m2.154 m1.51817002960.2341.51817002960.2341.81792195621.0270.2341.027m5.9006.0006.0000.4423.023m1.4500.5 m2.0510.309-0.7782.8282.075m0.3120.4682.054Bubungan73.32491647192.9001.00042.0004.1011.9806121.32491647191.5001.500KANAL1.8183.000KANAL2.1694.0001.4711.4710.2341.518m0.2341.518m2.154 m2.154 m0.2341.027m0.2341.518m1.5000.5 m1.5003.0000.9003.00 m1.50 m

UPAH & BAHANHARGA SATUAN BAHAN DAN UPAHSSELISIH VALUES KE LINK RAB PPNNOURAIANSATUANHARGA/UPAH1234ITENAGA KERJA (HARI)1MandorOrgRp65,000.002Kepala tukangOrgRp60,000.003Tukang batu / kayu / besi / cat / pipa.OrgRp55,000.004Buruh terlatihOrgRp45,000.005Buruh tak terlatihOrgRp35,000.00IIBAHAN MENGGUNAKAN BATU/PASIR DAN SEMEN1Batu pecah mesin 2-3 cmM3Rp151,8002Batu pecah mesin 1-2 cmM3Rp151,8003Pasir Uruk / TimbunM3Rp82,5004AAC Block (200 x 600)BhRp8,9805Batu Merah Uk. 23 x 10.5 x 4.5 cmBhRp5206Batu kali belah 15/20M3Rp96,2507Pasir Untuk Beton / CorM3Rp148,5008Pasir PasangM3Rp107,8009Semen PC ( 50 Kg )ZakRp58,00010Semen PC ( 40 Kg )Zak43,500.0011Semen WarnaKgRp10,45012Floorhardener ( ex sika )KgRp3,30013Tanah urugM3Rp60,50014SirtuM3Rp74,80016Beton Readymix K-250M3Rp690,25017PompaM3Rp51,560IIIBAHAN TIANG PANCANG1Tiang pancang 35/35M1Rp423,5002Tiang pancang 25/25M1Rp165,0003Tiang pancang 20/20M1Rp129,580IVBAHAN PENUTUP ATAP & PLAFON1List Gypsum 12 cmm'Rp19,8002Ply wood tebal 18 mm (1.22 x 2.44)LbrRp194,7003Ply wood tebal 12 mm (1.22 x 2.44)LbrRp143,0004Ply wood tebal 9 mm (1.22 x 2.44)LbrRp101,7505Ply wood tebal 6 mm (1.22 x 2.44)LbrRp71,5006milamin tebal 4 mm (1.10 x 2.10)LbrRp82,5007Triplek tebal 4 mm (1.22 x 2.44)LbrRp53,3508Seng Datar BJLS 40 lebar 90M'Rp27,5009Spandex 0,40 ( collor ) lbr eff 70 cmM'Rp82,23010Paku SumbatBhRp50011Genteng betonBhRp6,86012Genteng bubunganBhRp15,710VBAHAN MENGGUNAKAN KAYU1Kayu meranti ( papan 2/20 )M3Rp2,530,0002Kayu meranti ( 5/7 dan balok )M3Rp2,695,0003Dolken kayu D8-10/400 cmbtRp19,2504PakuKgRp10,4505Minyak BekestingltrRp4,9506Bambu besarljrRp19,250VIBAHAN MENGGUNAKAN BESI/LOGAM1Besi betonKgRp8,1402Kawat ikat betonKgRp13,2003Pipa Stainless stee dia 4 " t = 1.5 mmm1Rp1,100,0004Pipa Stainless stee dia 2 " t = 1.5 mmm1Rp440,0005Besi pipa galvanis medium 1", 6 mLjrRp121,2806Besi pipa galvanis medium 2", 6 mLjrRp222,3707Besi pipa galvanis medium 3", 6 mLjrRp329,1808Besi pipa galvanis medium 4", 6 mLjrRp554,4009Besi pipa galvanis medium 5", 6 mLjrRp825,83010Besi pipa galvanis medium 6", 6 mLjrRp991,9805Besi WFkgRp8,8006Besi SikukgRp10,0107Besi CNPkgRp11,2208Plat EzerkgRp10,1209Angker 3/4 x 40 x 8bhRp22,00010Jarum keras dia 16BhRp39,60011Kusen Aluminium 4" silverm'Rp65,00012Slimar Bawah pintu Aluminiumm'Rp165,00013Slimar Samping & atas pintu Aluminiumm'Rp107,80014Elektoda BajaKgRp27,50015Kawat harmonikam2Rp30,25016Slimar Aluminium jendela & BVm'Rp99,00017Sunscreen Alluminiumm2Rp605,00018Kaca polos tb. 5 mmM219Kaca rayban tb. 6 mm Green / Blue AsahimasM2Rp176,00020Kaca rayban tb. 8 mm Green / Blue AsahimasM2Rp302,50020Karet Cm'Rp1,65021Door closerbhRp187,00020Kaca tempered 12 mmM2Rp451,00021Floorhinge BTS 75 Ex DormaunitRp2,145,00022Kunci Ex DormaunitRp247,50023Handle Stainless Steel 70 CmunitRp550,00024Coak KacabhRp27,50025SealentTubeRp38,50026Alluminium Composide Panel ( Allucopand setara )M2Rp440,000VIIBAHAN UNTUK LANTAI123456789101112131415161718192021VIIIBAHAN UNTUK PENGECATAN123456789IXBAHAN PENGGANTUNG DAN PENGUNCI1Engsel Pintu silver merk DeksonBhRp22,0002Engsel jendela merk DeksonBhRp22,0003Grendel Jendela DeksonBjRp26,4004Grendel Tanam Pintu DeksonBhRp55,0005Kunci tanam KEND / setaraBjRp154,0006Handel pintu KEND / setarasetRp253,0007Hak angin Jendela DeksonBhRp49,500IX123456789101112131314151516161718192021XIBAHAN JENIS PAKU1Skrup / RipetBuahRp3902Paku triplekKgRp18,7003Paku usukKgRp16,500XIISEWA ALAT-ALAT1Crane 30 tonJamRp321,7502Hamer tiang pancangJamRp264,550XIIILAIN - LAIN1Buis Beton U 30 cmBhRp28,6002Paving stone / Blok 8 cm ( abu 2 ) K 300m2Rp50,6003Paving stone / Blok 6 cm ( abu 2 ) K 300m2Rp40,7004Kanstin Panjang 15 x 25 x 50bhRp23,1005Buis Beton dia 30 cm x 100BhRp36,3006Buis Beton dia 50 cm x 100BhRp88,0007Buis Beton dia 60 cm x 50BhRp50,6008Buis Beton dia 70 cm x 50BhRp66,0009Buis Beton dia 80 cm x 50BhRp74,80010Buis Beton dia 100 cm x 50BhRp115,50011Roster Beton 20/20BhRp6,600BatakoBh3,410.00Form oilm24,400.00Form tiebhRp7,700Pipe supportsetRp12,650SchafoldingsetRp35,200Horry beamsetRp13,750PakukgRp11,000Avor bak mandibhRp27,500IjukkgRp11,000Border keramik 7,5 x 25bhRp13,7500Beton Readymix K-175, slump 10 2m3Rp506,000.000Beton Readymix K-225, slump 10 2m3Rp528,000.000Beton Readymix K-250, slump 10 2m3Rp561,000.000Beton Readymix K-300, slump 10 2m3Rp577,500.000Beton Readymix K-350, slump 10 2m3Rp605,000.000Concrette pumpm3Rp34,380.000Vibrator concrettem3Rp9,350.00Rp(1)

Anl.strRENCANA ANALISA PEKERJAANI. PEKERJAAN PERSIAPAN1.1 m2 PEMBERSIHAN LOKASIUpah :0.100ohPekerja@ Rp.0.00= Rp.0.00.050ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.02.1 m1 PASANG BOWPLANK0.007m3Usuk Meranti@ Rp.0.00= Rp.0.00.004m3Papan Meranti@ Rp.0.00= Rp.0.00.020kgPaku@ Rp.0.00= Rp.0.0Upah :0.100ohPekerja@ Rp.0.00= Rp.0.00.100ohTukang kayu@ Rp.0.00= Rp.0.00.010ohKepala tukang@ Rp.0.00= Rp.0.00.005ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.0II. PEKERJAAN TANAH1.1 m3 GALIAN UNTUK TANAH BIASA SEDALAM 1 mUpah :0.750ohPekerja gali tanah@ Rp.0.00= Rp.0.00.025ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.001 m3 GALIAN UNTUK TANAH KERAS SEDALAM 1 mUpah :1.000ohPekerja gali tanah@ Rp.0.00= Rp.0.00.032ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.001 m3 MENGURUG DENGAN PASIRBahan :1.200m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.300ohPekerja@ Rp.0.00= Rp.0.00.010ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.041 m3 MENGURUG DENGAN PUDEL PUTIHBahan :1.200m3Pudel putih@ Rp.0.00= Rp.0.01.000m2Sewa alat + Pemadatan@ Rp.= Rp.0.0Upah :0.250ohpekerja@ Rp.0.00= Rp.0.00.025ohmandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.051 m3 MENGURUG DENGAN TANAH ( lokal )Bahan :1.200m3Tanah urug@ Rp.0.00= Rp.0.01.000m2Sewa alat + Pemadatan@ Rp.= Rp.0.0Upah :0.250ohpekerja@ Rp.0.00= Rp.0.00.025ohmandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.0III. PEKERJAAN PASANGAN BATA & BATU KALI11 m3 PASANGAN BATU KOSONG ( Anstampeng )Bahan :1.200m3Batu Belah 15/20 (lokal)@ Rp.0.00= Rp.0.00.432m3Pasir Urug@ Rp.0.00= Rp.0.0Upah :0.780ohPekerja@ Rp.0.00= Rp.0.00.390ohTukang Batu@ Rp.0.00= Rp.0.00.039ohKepala Tukang Batu@ Rp.0.00= Rp.0.00.039ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.021 m3 PASANGAN BATU GUNUNG 1Pc : 4 PsBahan :1.200m3Batu Belah 15/20 (lokal)@ Rp.0.00= Rp.0.0163.000kgSemen (PC)@ Rp.0.00= Rp.0.00.520m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :1.500ohPekerja@ Rp.0.00= Rp.0.00.750ohTukang Batu@ Rp.0.00= Rp.0.00.075ohKepala Tukang Batu@ Rp.0.00= Rp.0.00.075ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.031 m2 PASANGAN BATA MERAH TEBAL 1 BATA 1Pc : 4PsBahan :140.000bhBatu merah@ Rp.0.00= Rp.0.026.550kgSemen (PC)@ Rp.0.00= Rp.0.00.093m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.600ohPekerja@ Rp.0.00= Rp.0.00.200ohTukang Batu@ Rp.0.00= Rp.0.00.020ohKepala Tukang@ Rp.0.00= Rp.0.00.030ohmandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.041 m2 PASANGAN ROOLAG TEBAL 1 BATABahan :140.000bhBata merah ( jawa )@ Rp.0.00= Rp.0.026.550kgSemen ( PC )@ Rp.0.00= Rp.0.00.093m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.640ohpekerja@ Rp.0.00= Rp.0.00.200ohTukang Batu@ Rp.0.00= Rp.0.00.020ohKepala Tukang Batu@ Rp.0.00= Rp.0.00.030ohmandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.051 m2 PASANGAN BATA MERAH TEBAL 1/2 BATA 1Pc : 3PsBahan :70.000bhBata merah ( jawa )@ Rp.0.00= Rp.0.014.370kgSemen ( PC )@ Rp.0.00= Rp.0.00.040m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.300ohpekerja@ Rp.0.00= Rp.0.00.100ohTukang Batu@ Rp.0.00= Rp.0.00.010ohKepala Tukang@ Rp.0.00= Rp.0.00.015ohmandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.061 m2 PASANGAN BATA MERAH TEBAL 1/2 BATA 1Pc : 4PsBahan :70.000bhBata merah ( jawa )@ Rp.0.00= Rp.0.011.500kgSemen ( PC )@ Rp.0.00= Rp.0.00.043m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.320ohpekerja@ Rp.0.00= Rp.0.00.100ohTukang Batu@ Rp.0.00= Rp.0.00.010ohKepala Tukang@ Rp.0.00= Rp.0.00.015ohmandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.071 m2 PLESTERAN 1Pc : 3Ps Tebal 15 mmBahan :7.776kgSemen ( PC )@ Rp.0.00= Rp.0.00.023m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.300ohpekerja@ Rp.0.00= Rp.0.00.150ohTukang Batu@ Rp.0.00= Rp.0.00.015ohKepala Tukang@ Rp.0.00= Rp.0.00.010ohmandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.081 m2 PLESTERAN 1Pc : 4Ps Tebal 15 mmBahan :6.240kgSemen ( PC )@ Rp.0.00= Rp.0.00.024m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.300ohpekerja@ Rp.0.00= Rp.0.00.150ohTukang Batu@ Rp.0.00= Rp.0.00.015ohKepala Tukang@ Rp.0.00= Rp.0.00.010ohmandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.091 M' PLESTERAN SKONING / BENANGAN 1 Pc : 2 PsrBahan :0.500kgSemen ( PC )@ Rp.0.00= Rp.0.00.013m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.080ohPekerja@ Rp.0.00= Rp.0.00.400ohTukang Batu@ Rp.0.00= Rp.0.00.040ohKepala Tukang@ Rp.0.00= Rp.0.00.004ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.041 m2 PLESTERAN BETON 1 Pc : 2 PsrBahan :9.300kgSemen ( PC )@ Rp.0.00= Rp.0.00.018m3Pasir Pasang ( Jawa )@ Rp.0.00= Rp.0.0Upah :0.260ohPekerja@ Rp.0.00= Rp.0.00.200ohTukang Batu@ Rp.0.00= Rp.0.00.020ohKepala Tukang@ Rp.0.00= Rp.0.00.013ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.0VI. PEKERJAAN BETON11 m3 PEKERJAAN BETON ( K 250 )Bahan :384.000kgSemen PC@ Rp.0.00= Rp.0.00.494m3Pasir Cor ( Jawa )@ Rp.0.00= Rp.0.00.770m3Batu Pecah 2/3 ( jawa )@ Rp.0.00= Rp.0.0Upah :2.000ohPekerja@ Rp.0.00= Rp.0.00.350ohTukang Batu@ Rp.0.00= Rp.0.00.035ohKepala Tukang Batu@ Rp.0.00= Rp.0.01.000ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.021 m3 PEKERJAAN BETON CAMPURAN 1Pc : 3Psr : 5KrlBahan :218.000kgSemen PC@ Rp.0.00= Rp.0.00.520m3Pasir Cor ( Jawa )@ Rp.0.00= Rp.0.00.870m3Batu Pecah 2/3 ( jawa )@ Rp.0.00= Rp.0.0Upah :1.650ohPekerja@ Rp.0.00= Rp.0.00.250ohTukang Batu@ Rp.0.00= Rp.0.00.025ohKepala Tukang Batu@ Rp.0.00= Rp.0.00.080ohMandor@ Rp.0.00= Rp.0.0Jumlah= Rp.0.0lantai kerja 5 cm= Rp.0.031,00 Kg Pekerjaan Pembesian ( Polos )Bahan :1.050KgBesi Beton Polos@ Rp.0.000= Rp.0.00.015Kgkawat bendrat@ Rp.0.000= Rp.0.0Upah :0.007OhPekerja@ Rp.0.000= Rp.0.00.007OhTukang Besi@ Rp.0.000= Rp.0.00.001OhKepala Tukang Besi@ Rp.0.000= Rp.0.00.000OhMandor@ Rp.0.000= Rp.0.0Jumlah= Rp.0.041,00 Kg Pekerjaan Pembesian ( Ulir )Bahan :1.050KgBesi Beton Ulir@ Rp.0.000= Rp.0.00.015Kgkawat bendrat@ Rp.0.000= Rp.0.0Upah :0.007OhPekerja@ Rp.0.000= Rp.0.00.007OhTukang Besi@ Rp.0.000= Rp.0.00.001OhKepala Tukang Besi@ Rp.0.000= Rp.0.00.000OhMandor@ Rp.0.000= Rp.0.0Jumlah= Rp.0.051,00 m2 Pekerjaan Begisting PondasiBahan :0.020m3Kayu Papan Begisting@ Rp.0.000= Rp.0.00.150KgPaku@ Rp.0.000= Rp.0.00.050LtrMinyak Begisting@ Rp.= Rp.0.0Upah :0.520OhPekerja@ Rp.0.000= Rp.0.00.260OhTukang Kayu@ Rp.0.000= Rp.0.00.026OhKepala Tukang Kayu@ Rp.0.000= Rp.0.00.026OhMandor@ Rp.0.000= Rp.0.0Jumlah= Rp.0.061,00 m2 Pekerjaan Begisting SloofBahan :0.023m3Kayu Papan Begisting@ Rp.0.000= Rp.0.00.150KgPaku@ Rp.0.000= Rp.0.00.050LtrMinyak Begisting@ Rp.0.000= Rp.0.0Upah :0.520OhPekerja@ Rp.0.000= Rp.0.00.260OhTukang Kayu@ Rp.0.000= Rp.0.00.026OhKepala Tukang Kayu@ Rp.0.000= Rp.0.00.026OhMandor@ Rp.0.000= Rp.0.0Jumlah= Rp.0.071,00 m2 Pekerjaan Begisting KolomBahan :0.008m3Kayu Balok@ Rp.0.000= Rp.0.00.020m3Kayu Begisting@ Rp.0.000= Rp.0.00.200KgPaku@ Rp.0.000= Rp.0.00.175LbrMultiplek tebal 9 Mm@ Rp.0.000= Rp.0.01.000BtgDolken ( Dia 8-10 Cm ) x 4 M@ Rp.= Rp.0.00.100LtrMinyak Begisting@ Rp.0.000= Rp.0.0Upah :0.660OhPekerja@ Rp.0.000= Rp.0.00.330OhTukang Kayu@ Rp.0.000= Rp.0.00.033OhKepala Tukang Kayu@ Rp.0.000= Rp.0.00.033OhMandor@ Rp.0.000= Rp.0.00.0000.0Jumlah= Rp.0.081,00 m2 Pekerjaan Begisting BalokBahan :0.009m3Kayu Balok@ Rp.0.000= Rp.0.00.020m3Kayu Begisting@ Rp.0.000= Rp.0.00.200KgPaku@ Rp.0.000= Rp.0.00.175LbrMultiplek tebal 9 Mm@ Rp.0.000= Rp.0.01.000BtgDolken ( Dia 8-10 Cm ) x 4 M@ Rp.0.000= Rp.0.00.100LtrMinyak Begisting@ Rp.0.000= Rp.0.0Upah :0.660OhPekerja@ Rp.0.000= Rp.0.00.330OhTukang Kayu@ Rp.0.000= Rp.0.00.033OhKepala Tukang Kayu@ Rp.0.000= Rp.0.00.033OhMandor@ Rp.0.000= Rp.0.00.0000.0Jumlah= Rp.0.091,00 m2 Pekerjaan Begisting PlatBahan :0.015m3Kayu Balok@ Rp.0.000= Rp.0.00.040m3Kayu Begisting@ Rp.0.000= Rp.0.00.400KgPaku@ Rp.0.000= Rp.0.00.350LbrMultiplek tebal 9 Mm@ Rp.0.000= Rp.0.06.000BtgDolken ( Dia 8-10 Cm ) x 4 M@ Rp.0.000= Rp.0.00.200LtrMinyak Begisting@ Rp.0.000= Rp.0.0Upah :0.660OhPekerja@ Rp.0.000= Rp.0.00.330OhTukang Kayu@ Rp.0.000= Rp.0.00.033OhKepala Tukang Kayu@ Rp.0.000= Rp.0.00.033OhMandor@ Rp.0.000= Rp.0.0Jumlah= Rp.0.0-Pek. Beton Balok 25/50 Plat Atap1.000m3Pekerjaan Beton ( K 250 )@ Rp.0.00= Rp.0.0222.090kgPekerjaan Pembesian@ Rp.0.0= Rp.0.06.490m2Pekerjaan Bekisting Balok@ Rp.0.0= Rp.0.0Jumlah= Rp.0.0-Pek. Beton Balok 20/35 Plat Atap1.000m3Pekerjaan Beton ( K 250 )@ Rp.0.00= Rp.0.0200.800kgPekerjaan Pembesian@ Rp.0.0= Rp.0.06.490m2Pekerjaan Bekisting Balok@ Rp.0.0= Rp.0.0Jumlah= Rp.0.0-Pek. Beton Plat Atap1.000m3Pekerjaan Beton ( K 250 )@ Rp.0.00= Rp.0.0115.000kgPekerjaan Pembesian@ Rp.0.0= Rp.0.010.000m2Pekerjaan Bekisting Plat@ Rp.0.0= Rp.0.0Jumlah= Rp.0.0Tiang pancang 50 cm240,000.00Tiang pancang 30 cm

Harga BahanDAFTAR HARGA BAHAN & UPAHPEMBANGUNAN GEDUNG UNIVERSITAS TRUNOJOYO MADURABANGKALAN - MADURANoNO.NAMA BAHANSAT.HARGA ( Rp. )I2BAHAN PASIR$13Pasir urug ( lokal )m$26Pasir pasang ( lokal )m$37Pasir pasang ( jawa )m$410Sirtu ( jawa )m$513Pasir cor ( jawa )m$614Tanah urug ( lokal )m$727Pudel putih ( lokal )m$830Pudel kuning ( lokal )m$931Abu batumIIBAHAN BATU$134Batu gunung belah 15/20 ( lokal )m$235Batu gunung belah 10/15 ( lokal )m$336Batu gunung pecah 5/7 ( lokal )m$437Batu gunung pecah 4/6 ( lokal )m$539Batu gunung pecah 3/5 ( lokal )m$642Batu gunung pecah 2/3 ( lokal )m$747Batu kali pecah 5/7 ( jawa )m$848Batu kali pecah 3/5 ( jawa )m$950Batu pecah tempel/hiasan ( jawa )m1050Batu setrikan ( batu rain ) lokal 18-20 cmm1154Batu setrikan ( batu rain ) lokal 13-15 cmmIII58BAHAN KORAL/KERIKIL$159Batu koral bulat 2/3 ( jawa )m$270Batu pecah mesin 1/2 ( jawa )m$3124Batu pecah mesin 2/3 ( jawa )mIVBAHAN BATU BATA$181Batu bata merah ( jawa )bh$282Batu putih ( lokal )bh$384Batu merah ( lokal )bh$485Batacobh$5119Koral sikatmV.PORTLAND CEMENT ( PC )PORTLAND CEMENT ( PC )$1Semen Gresik 40 KgSemen Gresik 40 KgKg$2Semen WarnaSemen WarnaKg$3Semen Tiga Roda 40 KgSemen Tiga Roda 40 KgZak$3Semen Putih ( Azona / Tiga Roda ) 50 KgSemen Putih ( Azona / Tiga Roda ) 50 KgZak$4Semen Putih ( Gresik ) 40 KgSemen Putih ( Gresik ) 40 KgZak$5Semen AM/EpoxyKgVI.BAHAN BESIBAHAN BESI/LOGAM & KACA$1Besi Beton PolosBesi Beton PolosKg$2Besi Beton UlirBesi Beton UlirKg$3Besi Siku 5.50.50 x 6.00 mBesi Siku 5.50.50 x 6.00 mKg$4Pipa air Galvanis Medium 1/2" x 6,00 m'Pipa air Galvanis Medium 1/2" x 6,00 m'Ljr$5Pipa air Galvanis Medium 3/4" x 6,00 m'Pipa air Galvanis Medium 3/4" x 6,00 m'Ljr$6Pipa Air Galvanis Medium 1"Pipa Air Galvanis Medium 1"Ljr$7Pipa Air Galvanis Medium 2"Pipa Air Galvanis Medium 2"Ljr$8Pipa Air Galvanis medium 2,5"Pipa Air Galvanis medium 2,5"Ljr$7Kawat Beton / Kawat BendratKawat Beton / Kawat BendratKg$8Kawat BWG ( Penggantung Rangka Plafond )Kawat BWG ( Penggantung Rangka Plafond )Kg$9Kawat Suspention Root ( Rangka Plafond )Kawat Suspention Root ( Rangka Plafond )M'0.0Seng Galvalume Polos ( Lembar Efektif 73 Cm )Seng Galvalume Polos ( Lembar Efektif 73 Cm )M0.0Rangka Atap Baja Ringan ( Zincalume )Rangka Atap Baja Ringan ( Zincalume )M$16Alluminium 4" anodizedM'$16Sunscreen AluminiumM2$17Sealent Karettube$18Skrup FixerBh$19U ClimbU ClimbBh$20Wall AngleWall AngleBh$21Besi Virkan Ulir 16 mmBesi Virkan Ulir 16 mmLjr$22Besi Virkan Ulir 19 mmBesi Virkan Ulir 19 mmLjrVII.BAHAN KAYUBAHAN KAYU1Kayu Jati Balok 8/12, 6/12, 8/15 Klas IKayu Jati Balok 8/12, 6/12, 8/15 Klas IM2Kayu Jati Balok 8/12, 6/12, 8/15 Klas IIKayu Jati Balok 8/12, 6/12, 8/15 Klas IIM3Kayu Jati Usuk 5/7, 4/6, 3/5 x 2,00 m'Kayu Jati Usuk 5/7, 4/6, 3/5 x 2,00 m'M4Kayu Jati Papan 2/20, 2/25 x 2,00 m'Kayu Jati Papan 2/20, 2/25 x 2,00 m'M5Kayu Jati reng 2/3, 3/4 x 2,00 m'Kayu Jati reng 2/3, 3/4 x 2,00 m'M$1Kayu Kamper Balok 8/12, 6/12, 8/15 Klas IKayu Kamper Balok 8/12, 6/12, 8/15 Klas IM7Kayu Kamper Balok 8/12, 6/12, 8/15 Klas IIKayu Kamper Balok 8/12, 6/12, 8/15 Klas IIM$2Kayu Kamper Papan 3/20, 3/30 x 4,00 m'Kayu Kamper Papan 3/20, 3/30 x 4,00 m'M$3Kayu Bangkirai Balok 8/12, 6/12, 8/15 Klas IKayu Bangkirai Balok 8/12, 6/12, 8/15 Klas IM$4Kayu Bangkirai Balok 8/12, 6/12, 8/15 Klas IIKayu Bangkirai Balok 8/12, 6/12, 8/15 Klas IIM$5Kayu Bangkirai Papan 2/20, 3/20 x 4,00 m'Kayu Bangkirai Papan 2/20, 3/20 x 4,00 m'M$6Kayu Meranti Balok 3/15, 8/12, 6/12 Klas IKayu Meranti Balok 3/15, 8/12, 6/12 Klas IM$7Kayu Meranti Balok 3/15, 8/12, 6/12 Klas IIKayu Meranti Balok 5/7, 4/6, 6/12 Klas IIM$8Kayu Meranti Papan 2/20, 3/20 x 4,00 m'Kayu Meranti Papan 2/20, 3/20 x 4,00 m'M$9Kayu Papan Begesting 2/20 x 4,00 m'Kayu Papan Begesting 2/20 x 4,00 m'M0.0Kayu Jati Lokal Klas IIKayu Jati Lokal Klas IIM$10Kayu KelapaKayu KelapaBtg$11Kayu Untuk PerancahKayu Untuk PerancahMVIII.BAHAN TRIPLEK/KAYU LAPISBAHAN TRIPLEK/KAYU LAPIS$1Triplek 1,22 x 2,44 x 4 mmTriplek 1,22 x 2,44 x 4 mmLbr$2Triplek 1,10 x 2,10 x 4 mmTriplek 1,10 x 2,10 x 4 mmLbr$3Multiplek 1,22 x 2,44 x 6 mmMultiplek 1,22 x 2,44 x 6 mmLbr$4Multiplek 1,22 x 2,44 x 9 mmMultiplek 1,22 x 2,44 x 9 mmLbr$5Teakwood 1,22 x 2,44 x 4 mmTeakwood 1,22 x 2,44 x 4 mmLbr$6Teakwood 1,10 x 2,10 x 4 mmTeakwood 1,10 x 2,10 x 4 mmLbrIX.BAHAN PAKUBAHAN PAKU$1Paku RengPaku RengKg$2Paku UsukPaku UsukKg$3Paku TriplekPaku TriplekKg$4Paku SengPaku 12 cmBh0.0Pecah kepala pancangttkX.BAHAN ASPAL/LAIN-LAINBAHAN PENGECATAN$1Cat kayu /besi mowilexKg$2Cat meniKg$3Cat tembok interior mowilex ( setara )Kg$4Cat tembok exterior Dulux WeathersheildKg$5Minyak Cat/afdunerLt$6Plamur tembokKg$7Lem kayuKg$8Water proofing Coating (Ex. Fosroc/Sika/setara)m2$9AmpelasLbrXI.BAHAN UNTUK LANTAI$1keramik lantai 20 x 20M2$2keramik dinding 20 x 25M2$3keramik 30 x 30M2$4keramik 40 x 40 ( Motif / warna terang ) Roman kw 1M2$5keramik 40 x 40 ( Motif / warna gelap ) Roman kw 1M2$6Roster Kramik 20 x 20bh$7ParquetM2$8Batu Ampiang kecil-kecil ( 30/30 cm )bh$9Batu alam tempel ( batu piring )M3XII.UPAH KERJAUPAH KERJA$1MandorMandorHari$2Kepala Tukang Gali TanahKepala Tukang Gali TanahHari$3Kepala Tukang BatuKepala Tukang BatuHari$4Kepala Tukang KayuKepala Tukang KayuHari$5Kepala Tukang BesiKepala Tukang BesiHari$6Kepala Tukang CatKepala Tukang CatHari$7Kepala Tukang ListrikKepala Tukang ListrikHari$8Tukang Gali TanahTukang Gali TanahHari$9Tukang BatuTukang BatuHari$10Tukang KayuTukang KayuHari$11Tukang BesiTukang BesiHari$12Tukang CatTukang CatHari$13Tukang ListrikTukang ListrikHari$14Tukang PipaTukang PipaHari$15PekerjaPekerjaHari$16PekerjaSewa Welding setJam

lantai2RENCANA ANGGARAN BIAYAGEDUNG LAUNDRYGalian TanahUrugan Pasir bawah pondasiPondasi batu gunungDinding bata TotalDinding bata TotalR = 1.50PROYEK: RELOKASI / PEMBANGUNAN RUMAH SAKIT UMUMBouwplankBANYAKNYATOTALABANYAKNYATOTALABANYAKNYATOTALABANYAKNYATOTALABANYAKNYATOTALABANYAKNYATOTALKABUPATEN PAMEKASAN , TAHUN ANGGARAN 2001LOKASI: JL.RAYA PAMEKASAN - SAMPANG, KEC. PANGLEGURHORISONTAL33.0004132.00034.5004138.00034.2004136.80033.7004134.80033.1504132.60033.4004133.60016.500117.50018.000118.00017.700117.70017.200117.20016.650116.65016.900116.90032.000124.50033.500133.50033.200133.20032.700132.70032.150132.15032.400132.400NO.URAIAN PEKERJAANSATVOLHRG. SATUANJML. TOTAL13.500162.00015.000115.00014.700114.70014.200114.20013.650113.65013.900113.900Dinding total - pintu - kolom1,483.39015.50019.00017.000117.00017.300117.30017.800117.80018.350118.35018.100118.1001234569.500119.00011.000111.00011.300111.30011.800111.80012.350112.35012.100112.100Luas828.0009.500114.00011.000111.00011.300111.30011.800111.80012.350112.35012.100112.100I.PEKERJAAN PERSIAPAN :12.50016.00014.000114.00014.300114.30014.800114.80015.350115.35015.100115.1001Pasang Bouwplankm'0.0016,652.000.00Bouwplank412.0006.00019.5007.50017.5007.80017.8008.30018.3008.85018.8508.60018.6002Pembersihan dan Pembongkaranls0.00350,000.000.0013.500117.50015.000115.00015.300115.30015.800115.80016.350116.35016.100116.1000.000.00Galian Tanah764.40016.500112.00018.000118.00018.300118.30018.800118.80019.350119.35019.100119.100II. PEKERJAAN TANAH :15.50018.00017.000117.00017.300117.30017.800117.80018.350118.35018.100118.1001Galian Tanah Pondasim30.0014,050.000.00Urugan pasir bawah pondasi87.79213.50018.00015.000115.00015.300115.30015.800115.80016.350116.35016.100116.1002Urugan Pasir Bawah Pondasim30.0080,860.000.005.500118.5007.00017.0007.30017.3007.80017.8008.35018.3508.10018.1003Urugan Tanah bawah lantaim30.0015,000.000.0010.500110.50012.000112.00012.300112.30012.800112.80013.350113.35013.100113.1004Urugan Tanah (Peninggian Halaman)m30.0015,000.000.00Tanah urug kembali291.20010.500128.50012.000112.00012.300112.30012.800112.80013.350113.35013.100113.1005Urugan Tanah Kembalim30.000.000.001.500115.5003.00013.0003.30013.3003.80013.8004.35014.3504.10014.1006Bor strauss pallm'0.005,000.000.000.000.00Tanah urug248.4Bouplank412.000m'Galian Tanah364.000m'Pasir bawah365.800m'Batu Gunung368.800m'Batu Bata372.100m'sloof370.600III. PEKERJAAN PASANGAN :Aanstamping batu gunung87.792238.6001Aanstamping Batu Gunungm30.00139,805.000.002Pondasi Batu Gunungm30.00256,736.600.00Pondasi batu gunung258.1603Pasangan Dinding Trassram 1pc : 2psm30.00348,754.000.004Pasangan Batu Bata 1 pc : 4 psm3123.30311,997.6038,470,142.73Pasangan Trassram05Plesteran Trassramm20.0018,280.840.00Pasangan Batu bata123.3036Plesteran Dinding 1 pc : 4 psm22,468.5215,713.6038,789,335.87Plesteran Dinding2,468.520vertikal7Acianm22,468.523,000.007,405,560.00Plesteran Trassram0Pj Keliling8Benangan tembokm'507.603,000.001,522,800.00keramik dinding0.000193.59Col - colan t. 7 cmm'2,966.783,000.008,900,337.60Sloof 20/307.92010Glass Boxbh0.0014,000.000.0011Rabatan Keliling Bangunan + Car Portm20.0022,200.000.00Sloof 15/207.15895,088,176.2095,088,176.20IV. PEKERJAAN BETON :BALOK RING8.3391Beton Pondasi Plat Setempat K.250m30.000.000.002Beton Pondasi Strauss Pall K.250m30.001,876,665.000.00Kolom 30/3012.965.1843Balok Sloof (15/20 dan 20/30) K.250m30.001,876,665.000.00Kolom 15/159.3157.4524Beton Kolom Struktur K.250m318.731,876,665.0035,140,627.19Kolom 301.526045Beton Kolom Praktis K.225m39.320.00Kolom 504.2396Ring Balk 15/15 K.250m38.341,876,665.0015,648,571.1028.0400412.63650,789,198.2950,789,198.29V. PEKERJAAN ATAP :1Besi kuda-kuda WF 250.125.6.9 + penyambungkg0.007,500.000.00Besi kuda-kuda WF 250.125.6.929.5833333333kgpanjang439.7120943443m2Besi kuda-kuda WF 150.75.5.7 + penyambungkg0.007,500.000.00Besi kuda-kuda WF 150.75.5.714kgpanjang111.6460294979m3Gording kanal 150.65.20.3 + penyambungkg0.007,500.000.00Gording kanal 125.65.20.36.05kgpanjang1468.4m4Usuk + Reng Bangkiraim20.0022,950.000.005Atap Genteng Betonm20.0037,950.000.006Papan Reuter 2/20m'0.0013,794.000.00LuasBanyaknyakacaLuasLuas kaca7Papan Talangm'0.0013,794.000.00Pintu P2.13290.331219.1882.98088Talang Seng BJLS 30m'0.0010,500.000.00Pintu P12.3921331.09609Genteng Bubunganm'0.0016,400.000.00Pintu P24.732942.588010Papan Listplank 3/25 kamperm'0.0037,142.500.000.000.00J13.72441.73614.89446.944J22.749361.73698.971262.496Bv0.89000.73600Bv10.64000.5060071206.737672.4208Besi Angker Jumlah284NO.URAIAN PEKERJAANSATVOLHRG. SATUANJML. TOTAL0.1540562543.751975kg123456VI. PEKERJAAN PINTU/JENDELA :1Kusen Pintu/Jendela + Jalusi Kamperm36.924,656,100.0032,204,586.13Luas catBanyaknyaVolumeLuas catVolume2Daun Pintu Panil (Pintu Utama) (P2)bh9.00494,500.004,450,500.00Daun Pintu Teakwood Aluminium (P)1.91490.061217.2260.55083Daun Pintu Jalusi (P1)bh13.00485,700.006,314,100.00Daun Pintu Jalusi (P1)2.70024130.07894835.103121.0263244Daun Pintu Teakwood Aluminium (P)bh9.00354,045.003,186,405.00Daun Pintu Panil (Pintu Utama) (P2)4.2754890.11217638.479321.0095845bh0.00314,045.000.006bh0.00313,360.000.005Kunci Teras ( 2xputar) + Handlebh9.00225,000.002,025,000.00J17.6776800.164436006Kunci Pintu ( 2xputar)bh22.0099,000.002,178,000.00J24.48488360.120276161.455684.3299367Grendel Pintubh22.0099,000.002,178,000.00Bv1.32600.0459008Engsel Pintubh120.0013,700.001,644,000.00Bv11.05600.0369009Engsel Jendelabh0.0013,700.000.0067252.264126.91664410Grendel Jendelabh0.007,700.000.0011Grendel Tanambh0.0055,000.000.0012Rel Pintu GarasiUnit0.00125,000.000.0011Hag Anginbh0.0011,000.000.0011Kaca 5mm Greym272.4299,000.007,169,659.2012Besi Dook/Angkerkg43.755,000.00218,759.8861,569,010.2061,569,010.20Luas total bangunan828.000VII. PEKERJAAN PLAFOND :1Rangka Plafond + Triplekm2772.1940,414.0031,207,084.59Luas total dinding55.8152List Plafondm'744.202,250.001,674,450.0032,881,534.5932,881,534.59772.185m2VIII. PEKERJAAN LANTAI :1Rabatanm20.0022,200.000.002Keramik Lantai + Dindingm2772.1969,460.0053,635,970.103Keramik Dinding (KM/WC + Dapur)m245.0069,460.003,125,700.0056,761,670.1056,761,670.10IX. PEKERJAAN CAT-CATAN :1Cat Tembokm22,468.5217,304.0042,715,270.082Cat Kayum2252.2633,631.808,484,096.43- daun pintu3Cat Plafondm2772.1916,804.0012,975,796.746Melamine Kusen & Daun Pintum20.0032,226.000.0064,175,163.2564,175,163.25X. PEKERJAAN INSTALASI LISTRIK :1Titik Lampu (+ Teras)ttk276.0060,500.0016,698,000.002Sakelar Tunggalbh63.0027,500.001,732,500.003Sakelar Gandabh110.0033,000.003,630,000.004Stop Kontakbh73.0033,000.002,409,000.005Stop Kontak Telponbh2.0033,000.0066,000.006Stop TVbh1.0033,000.0033,000.007Sekering Box 4 Group + Ardebh2.00220,000.00440,000.008Lampu TL 2 x 20Wbh208.0082,500.0017,160,000.009Lampu Pijar 11 wattbh68.007,500.00510,000.0042,678,500.0042,678,500.00XI. PEKERJAAN SANITASI :1Tandon Air Atas ( Kapasitas 1,2 M3)Unit0.00500,000.000.002Tandon Air Bawah ( Kapasitas 2 M3)Unit0.001,500,000.000.003Mesin Air Merk National type K 250(dap)bh0.00400,000.000.004Wastafel + Kran SAN-EIbh0.00300,000.000.005Closet Duduk Monoblok INAbh0.00400,000.000.006Closet Jongkok INAbh0.0090,000.000.007Kran Panjang SAN-EIbh0.00100,000.000.008Kran Pendek SAN-EIbh0.0050,000.000.009Pipa PVC f 3/4'm'0.0025,000.000.0010Pembuatan Sumur Borbh0.00400,000.000.0011Pipa PVC f 4'm'0.0020,000.000.0012Tempat Sabunbh0.0025,000.000.0013Septictank + ResapanUnit0.001,000,000.000.0014Stop Kran f 3/4'bh0.0050,000.000.000.000.00NO.URAIAN PEKERJAANSATVOLHRG. SATUANJML. TOTAL123456XII. PEKERJAAN LAIN-LAIN :1Pagar Terasm'0.0090,000.000.002Asesoris Atapbh0.0050,000.000.003Tanaman-Tanamanls0.001,000,000.000.004Pintu Pagar Depan Besi f 2.5'm20.00150,000.000.005Pagar Halamanm20.00120,000.000.000.000.00TOTAL0.000.000.000.0000.000

denah atap URT (3)DKANAL4.1385.1301.2615.0001.4713BA4.965m8.510587.3357.022m30-0.98803162410.1542514499-6.4053311966-6.4053311966-0.32785189950.32785189952.6082.3501.925total3.689total4BSatuanABCD450.85090352450.52532198881.61977519051.61977519051.41995013471.41995013473A1KANAL2.9541 kuda-kudaWF 200.125.6.9panjang13.60192.8720.00012BJumlahAtap1Am2=23.57447.1471a5.8526.75019.7523.2532.3503.82223.5740.9726.300m4.00012.55 meter1.3748.910m21b2.15425.20027.14127.141WF 200.100.5,5.8panjang9.93167.8110.00034AAtap1Bm2=27.14154.2820.3122.097m0.4423.023m42a5.88711.90035.0293.25314.80024.07059.0996.2250.2190.5 mKANALpanjang540.000540.0008.8030.4190.5 m5Atap2Am2=59.099118.1982b2.1548.6009.2629.2624.2252.0001.448m5.9752.8282.863m62A1 kuda-kudaWF 200.125.6.9panjang9.552-0.000total7Atap2Bm2=9.26218.5253a6.2238.80027.3793.2532.3503.82231.2010.3128.55 meter0.31283b2.15410.50011.30911.309WF 150.75.5.8panjang5.230109.040JURAIWF 250.125.6.9panjang18.8200.00091B1AAtap3Am2=31.20162.402104a8.6952.0008.6953.2532.3503.82212.5172.024WF 200.150.6.9panjang14.0440.00010Atap3Bm2=11.30922.6184b2.1544.0004.3084.30812.4501.400Trap1192.332Trap30.00017.6072.6871112Atap4Am2=12.51750.069Trap2192.332136AKONSOL1.448Mpanjang1.44892.65714Atap4Bm2=4.30817.233Luas genteng13.750Trapesium384.664769.328154.9650.689Segitiga 13.574.085148.16945222822.048panjang2.04816.38216Atap5Am2=73.740294.95810.3626.701Segitiga 1242.07884.1554884578175.5008.508Segitiga 10.50.0000M186BAtap5Bm2=27.141108.5653.6610.0002.0976.374Jajaran Gen12.74750.9893813966195a5.85225.20073.740Luas Atap1022.8441Atap6Am2=281.200562.4005b2.15425.20027.141KANAL2.1795.1303.54.7557.0008.4850.62421.2615.00012M8.5113Atap6Bm2=281.200562.4002.615m6.16010.58M6.37441.3745Atap7Am2=19.02038.0404.9654.2760.0006CKANAL2.9548.3805.80123314227.8025.22357216163.0001.57Atap7Bm2=9.15518.3107a5.8526.50019.0200.6604.276m4.0009.4505.450-3.00087b2.1548.5009.1552.57865857852.0972.57865857852.0971.50.00090.3122.097m16.45012.4504.000105B5A4.2250.2190.5 m112.2252.0001.448m1812AB1975.14785131.2089229604130.3121413.40213504946.3740.0001520.7231950995162.024178.4501.40027.50018619Bubungan113.62250493892.0001.50020Talang36.05493735421Listplang135.6227A23247B25SatuanABCDJumlahAtap1Am2=281.200562.400Atap1Bm2=281.200562.400Atap2Am2=281.200562.400Atap2Bm2=281.200562.400Atap3Am2=281.200562.400Atap3Bm2=281.200562.400Atap4Am2=281.200562.400Atap4Bm2=281.200562.400Atap5Am2=281.200562.400Atap5Bm2=281.200562.400Atap6Am2=281.200562.400Atap6Bm2=281.200562.400

KUSENpipa3.20harga shpfront54322.5KUSENgrendel128500harga sealent5500engsel137000harga kaca52500GEDUNG E (VIP)kusenSealantharga per unittambahan shopfrontharga per unitharga per unitShopfrontkusen, kaca,pipa,sealentdaun jendeladaun pintuTOTALKUSENJUMLAHKACAENGSEL JENDELAGRENDEL JENDELAENGSEL PINTUENGSEL PINTULEBAR PINTUTINGGI PINTULUAS PINTULEBAR JENDELATINGGI JENDELALUAS PINTUm'm'KUSENJUMLAHP190.2885.4720000238210.9440.822.640.5080006.64.32454,408.5001,513,938.301,968,346.8037,398,589.20P19P130.3280.98400002621.9680.922.67.1760006.84.72469,573.0001,589,217.002,058,790.006,176,370.00P13P220.3280.65600002421.3121.722.68.9440008.789.44603,091.5503,178,434.003,781,525.557,563,051.10P22PJ112.842.8444222225.680.922.62.3921.961.83.52817.431.441,472,231.50395467.81,589,217.003,456,916.303,456,916.30PJ11000002.602.600.000.000.000.00000002.602.600.000.000.000.00PJ212.842.8444222225.680.922.62.3921.961.83.52817.431.441,472,231.50395467.81,589,217.003,456,916.303,456,916.30PJ21PJ482.8422.72432216216245.440.922.619.1361.961.828.22417.431.441,472,231.50395467.81,589,217.003,456,916.3027,655,330.40PJ48PJ5112.8431.24444222222262.480.922.626.3121.961.838.80817.431.441,472,231.50395467.81,589,217.003,456,916.3038,026,079.30PJ511PJ692.8425.56436218218251.120.922.621.5281.961.831.75217.431.441,472,231.50395467.81,589,217.003,456,916.3031,112,246.70PJ69PJ762.8417.04424212212234.080.922.614.3521.961.821.16817.431.441,472,231.50395467.81,589,217.003,456,916.3020,741,497.80PJ76BV1160.29764.7616000000000000.720.55.762.45.84178,118.0000.00178,118.002,849,888.00BV116BV2100.69126.912000000000001.580.57.94.311.68334,114.7500.00334,114.753,341,147.50BV210PBV120.58561.1712000000000.822.64.2640.60.50.697.24559,466.5001,513,938.302,073,404.804,146,809.60PBV12PBV220.97921.9584000000000.822.64.2641.460.51.4610.916731,523.2501,513,938.302,245,461.554,490,923.10PBV22J322.5125.0248164800000002.021.87.27212.429.041,261,199.00395467.80.001,656,666.803,313,333.60J3264.0000129.1792160.000080.0000120.0000218.704010.6200151.268018.1400150.0000193,729,098.90KUSENJUMLAHKACAENGSEL JENDELAGRENDEL JENDELAENGSEL PINTUENGSEL PINTULEBAR PINTUTINGGI PINTULUAS PINTULEBAR JENDELATINGGI JENDELALUAS PINTUpipa3.225000harga shpfront54322.50.50.62801273871.2560254774grendel125000harga sealent55000.70.79649231011.5929846201engsel140000harga kaca52500GEDUNG C0.80.8856635931.771327186kusenSealantharga per unittambahan shopfrontharga per unitharga per unitShopfrontkusen, kaca,pipa,sealentdaun jendeladaun pintuTOTALKUSENJUMLAHKACAENGSEL JENDELAGRENDEL JENDELAENGSEL PINTUENGSEL PINTULEBAR PINTUTINGGI PINTULUAS PINTULEBAR JENDELATINGGI JENDELALUAS PINTUm'm'KUSENJUMLAHP0.2880000020200.822.600006.64.32454,408.5001,513,938.301,968,346.800.00PP100000020200.922.6000010.34265437210618,838.8401,589,217.002,208,055.840.00P1P2-300000040201.722.6000015.86530874420975,843.2303,178,434.004,154,277.230.00P2-3PJ11.28960000040200.922.601.961.8027.689410653913.921,762,422.0103,178,434.004,940,856.010.00PJ1000002.602.600.000.000.000.00000002.602.600.000.000.000.00PJ2-30.930201020200.922.601.961.8017.87530874427.961,194,636.4601,589,217.002,783,853.460.00PJ2-3PJ40.930201020200.922.601.961.8017.87530874427.961,194,636.46395467.81,589,217.003,179,321.260.00PJ4J1-21.7856040200.922.601.961.8025.291938480615.521,701,025.3300.001,701,025.330.00J1-2J3-41.7856040200.922.601.961.8029.541938480615.521,931,895.9500.001,931,895.950.00J3-4BV10.2976000000000.720.502.45.84178,118.0000.00178,118.000.00BV1BV20.6912000000001.580.504.311.68334,114.7500.00334,114.750.00BV2BV30.7488000000000.720.5055.84343,044.5000.00343,044.500.00BV3BV40.4992000000001.580.503.511.68280,576.7500.00280,576.750.00BV40.00000.00000.00000.00000.00000.00008.06000.000014.40000.00000.00KUSENJUMLAHKACAENGSEL JENDELAGRENDEL JENDELAENGSEL PINTUENGSEL PINTULEBAR PINTUTINGGI PINTULUAS PINTULEBAR JENDELATINGGI JENDELALUAS PINTU

&L&D &T&CGEDUNG E&RPAGE&P

REKAP TERAKHIRRENCANA ANGGARAN BIAYAUNTUK PENGEMBANGAN & PEMBANGUNANRSUD KABUPATEN PAMEKASAN1. TAHAP I YANG TERBANGUNNOKETERANGANLUASUNIT COSTNILAI BANGUNAN(m2)PER M2Rp.A.PEMBANGUNAN PHISIK1Administrasi + Medic Record + Poliklinik + U.G.D. + Farmasi0.000.000.002Radiologi & Fisioterapi0.000.000.003Laboratorium + ICU / ICCU + Ruang Bedah (Ruang Operasi) +0.000.000.00CSSD + Gas Medis + Obsgyn (Kandungan)4Unit Rawat Tinggal (URT)0.000.000.005Unit Rawat Tinggal VIP 18 bed0.000.001,131,958,171.296Gedung Gizi + Dapur + Laundry / Ruang Cuci0.000.000.007Mortuary / Ruang Mayat + Ruang Panil Listrik + Ruang Pompa /0.000.000.00Genset + Gudang0.00Sub Total0.000.000.00RENCANA ANGGARAN BIAYA0.00UNTUK PENGEMBANGAN & PEMBANGUNANRSUD KABUPATEN PAMEKASANNOKETERANGANPANJANGLONJORHARGA SATUANNILAI(m)(6m)Rp.Rp.B.PRASARANA LINGKUNGAN1Sistim Distribusi Air Bersih- Dalam gedung (include bangunan)-- Penyambungan meter air ke saluran primer PDAM383.05383.0521,000.008,043,956.36- Pemasangan instalasi dari meter air ke bangunan2,553.572,553.5721,000.0053,625,000.002Sistim Distribusi Listrik dan Pemadam Kebakaran- Sistim Distribusi Listrik= Dalam Gedung (include bangunan)-Titik Lampu + Stop kontak + Saklar + Panil Gedung + Lampu-= Dari Gedung ke ruang Panil Induk (Gardu Induk)75,000,000.00= Dari Panil Induk ke Jaringan Dist. PLN-- Sistim Distribusi Pemadam Kebakaran= Jaringan Pemadam Kebakaran termasuk Hydrant24,500,000.003Jalan dan ParkirDANA APBDSub Total161,168,956.36C.KONSULTAN- DED426,951,600.00- MANAJEMEN KONSTRUKSI323,373,200.00- PTP29,158,000.00Sub Total779,482,800.00779,482,800.00TOTAL0.000.000.00-196,047.43

&C&"Arial,Bold Italic"&12&D &T&R&"Arial,Bold Italic"&12Hal &P

pra.ling.B (boq)RENCANA ANGGARAN BIAYAUNTUK PENGEMBANGAN & PEMBANGUNANRSUD KABUPATEN PAMEKASAN1. TAHAP I YANG TERBANGUNNOKETERANGANLUASUNIT COSTNILAI BANGUNAN(m2)PER M2Rp.A.PEMBANGUNAN PHISIK1Administrasi + Medic Record + Poliklinik + U.G.D. + Farmasi2,345.522Radiologi & Fisioterapi508.003Laboratorium + ICU / ICCU + Ruang Bedah (Ruang Operasi) +1,088.26CSSD + Gas Medis + Obsgyn (Kandungan)4Unit Rawat Tinggal (URT)766.205Unit Rawat Tinggal VIP 18 bed941.616Gedung Gizi + Dapur + Laundry / Ruang Cuci574.007Mortuary / Ruang Mayat + Ruang Panil Listrik + Ruang Pompa /510.00Genset + GudangSub Total + PPN 10% (tidak dipungut)6,733.58BILL OF QUANTITYUNTUK PENGEMBANGAN & PEMBANGUNANRSUD KABUPATEN PAMEKASANNOKETERANGANVOLUMESATUANHARGA SATUANNILAIRp.Rp.B.PRASARANA LINGKUNGAN1Sistim Distribusi Air Bersih- Dalam gedung (include bangunan)-- Penyambungan meter air ke saluran primer PDAM pipa galv. f 3"383.05m'383.0455409524- Pemasangan instalasi dari meter air ke bangunan pipa galv. f 3"2,553.57m'2Sistim Distribusi Listrik dan Pemadam Kebakaran- Sistim Distribusi Listrik= Dalam Gedung (include bangunan)Titik Lampu + Stop kontak + Saklar + Panil Gedung + Lampu= Dari Gedung ke ruang Panil Induk (Gardu Induk) NYFGBY 4 x 35 mm tembaga1,000.00m'= Dari Panil Induk ke Jaringan Dist. PLN- Sistim Distribusi Pemadam Kebakaran= Jaringan Pemadam Kebakaran (PIPA GALVANIS f 4")440.48m'= Hydrant dan pipa rol4.00unit3Sistim Penangkal Petir include test / sertificate- Sistim Penangkal Petir= Jaringan Penangkal PetirPC Wire dia. 12mm + klem (Gedung A + Gedung D)150.00m'Pipa Galvanis dia. 2"12.00m'BC Ground kuningan dia. 12 mm panjang 2 meter4.00bhTumbak2.00bhSub Total BPPN 10% (tidak dipungut)TOTAL B

&L &"Arial,Bold Italic"&12EE&C&"Arial,Bold Italic"&16REKAPITULASI B (PRASARANA LINGKUNGAN)&R&"Arial,Bold Italic"&16Hal &P

pra ling A (2)BILL OF QUANTITYUNTUK PENGEMBANGAN & PEMBANGUNANRSUD KABUPATEN PAMEKASAN1. TAHAP I YANG TERBANGUNNOKETERANGANNILAI BANGUNANRp.A.PEMBANGUNAN PHISIK1Gedung A (include PPN 10% tidak dipungut)2Gedung B (include PPN 10% tidak dipungut)3Gedung C (include PPN 10% tidak dipungut)4Gedung D (include PPN 10% tidak dipungut)5Gedung E (include PPN 10% tidak dipungut)6Gedung F (include PPN 10% tidak dipungut)7Gedung G (include PPN 10% tidak dipungut)8Gedung G2 (include PPN 10% tidak dipungut)Sub Total A0.00PPN 10 % (tidak dipungut)TOTAL A

&L &"Arial,Bold Italic"&12EE&C&"Arial,Bold Italic"&16REKAPITULASI A (PEMBANGUNAN PHISIK)&R&"Arial,Bold Italic"&16Hal &P

Rekap BOQREKAPITULASI BIAYA PEKERJAANPEMBANGUNAN TUMAH SAKIT UMU DAERAH (RSUD)KABUPATEN PAMEKASANA.PEMBANGUNAN PHISIKRp.0.0B.PRASARANA LINGKUNGANRp.0.0JumlahRp.0.0DibulatkanRp.11,397,750,000.00TERBILANG( Sebelas Milyar Tiga Ratus Sembilan Puluh Tujuh Juta Tujuh Ratus Lima Puluh Ribu Rupiah )Pamekasan, 12 Mei 2001Pimpro Proyek Pembangunan RSUDKabupaten PamekasanM. Suhdi Hadi , SKmNip. 14.029.467