Rev Rab Perawang 18092015

Agustus 2010
UPAH PEKERJA
PEMBANGUNAN KANTOR PELINDO PERAWANG
KABUPATEN SIAK
NO. JENIS PEKERJA BANGUNAN HARGA UPAH

Rp.
1 PEKERJA 80,000
2 TUKANG BATU 100,000
3 KEPALA TUKANG BATU 120,000
4 TUKANG KAYU 100,000
5 KEPALA TUKANG KAYU 120,000
6 TUKANG CAT / PELITUR 100,000
7 KEPALA TUKANG CAT / PELITUR 120,000
8 TUKANG BESI BETON 100,000
9 KEPALA TUKANG BESI BETON 120,000
10 TUKANG BESI PROFIL 100,000
11 KEPALA TUKANG BESI PROFIL 120,000
12 MANDOR 120,000
13 OPERATOR ALAT BESAR 100,000
14 PEMBANTU OPERATOR / MEKANIK 80,000
15 SUPIR TRUK 80,000
16 KENEK TRUK 80,000
17 PENJAGA MALAM 80,000
18 PENGAWAS 120,000
19 AHLI UKUR 100,000
20 ASISTEN AHLI UKUR 80,000
KABUPATEN CIANJUR Halaman : 1

Agustus 2010
O PERAWANG
SATUAN WAKTU
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM
1 ORANG/ HR/ 8 JAM

Agustus 2010
HARGA BAHAN
KABUPATEN SIAK
TAHUN ANGGARAN 2015
NO. JENIS BAHAN BANGUNAN SAT
1 2 3
A AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADINYA

1 Pasir Urug m³
2 Tanah Timbun m³
3 Sirtu m³
4 Pasir Pasang m³
5 Pasir Beton m³
6 Abu Batu m³
7 Batu Pecah Mesin 1/2 m³
10 Batu Kali m³
11 Con Blok 8 x 20 x 40 bh
12 Bata Merah bh
13 Paving Blok Natural 8 cm m²
14 Semen PC Tiga Roda / 50 kg /kg
15 Semen Warna /kg
16 Kanstin Jalan ukuran Besar ( bina Marga ) 1 bh = 60 cm bh
17 Readymix Beton K 300, tanpa pompa ( selang ) m³
20 Pemancangan Spun Pile m'
21 Semen Warna /kg
22 Air Kerja ltr
B. BAHAN FINISHING :
LABURAN, PENGISI DAN ALATNYA
1 Plamir Tembok kg
2 Cat Tembok Vinilex kg
3 Cat Dasar kg
4 Water Profing Emulsion kg
5 Water Profing Membrance m2
6 Rool Cat Tembok bh
7 Ampelas lbr
8 Kape Tembok bh
9 Kwas 3" bh
10 Terpentin lt

Agustus 2010
11 Thiner B lt
12 Kumpon kg
13 Meni Kayu / Besi kg
14 Cat Besi Sieve kg
15 Cat kayu kg
C. BAHAN KAYU BERIKUT BAHAN JADINYA

1 Kayu Balok Maranti m³
2 Kayu Papan Maranti m³
3 Kayu Kaso m³
4 Kayu Bekisting m³
Kayu Dolken Ø 8 - 10/400 cm btg
D. BAHAN PENUTUP RANGKA PLAFOND

1 Gypsum 120 x 240 t = 9 mm ex DN (Jayaboard) @ Rp. 73.000 m2
2 Hollow 40 x 40 btg
3 Hollow 40.40.2 berat 14.45 kg @ 60.690/btg btg
4 List Shadowline, L=10 mm m'
5 Tepung gypsum kg
E. BAHAN KAYU LAPIS

1 Multiplek 9 mm - 120 x 240 lbr
2 Multiplek 12 mm - 120 x 240 lbr
3 Triplek 3 mm - 120x240 lbr
4 Plywood 4 mm lbr
F. BAHAN LANTAI DAN PELAPIS DINDING

1 Keramik Roman uk. 25 x 25 m²
2 Keramik Roman uk. 25 x 45 m²
3 Keramik Roman 30 x 30 m²
4 Keramik Ruman uk. 40 x 40 m²
5 Granit Roman uk. 60 x 60 m²
6 Plint Keramik uk. 10 x 60 m'
7 Marmer Alam Lampung Ukuran Besar ( 100 x 100 cm ) m²
8 Campuran untuk Kedap Air (AM) ltr
9 Floor Hardener m2
G. BAHAN SALURAN AIR KOTOR / BERSIH

1 Grafel U 30 cm' m'
2 Grafel U 40 cm' m'
3 Buis Beton Ø 30 cm ( 1 m' ) m'
H. BAHAN LOGAM DAN BAHAN JADINYA

Agustus 2010
1 Besi Beton U-24 / U-32 Rata - Rata kg

2 Baja WF 250.125.6.9 kg
3 Besi CNP 150.50.20.3,2 kg
4 Besi siku 50.50.5 @ Rp. 36.129,17/m kg
5 Besi Strip kg
6 Kawat Beton kg
7 Kawat Las kg
8 Wiremesh M8 m²
9 Kusen Alumunium Natural 1.3 mm t=1,3 mm ( 3 " ) m'
10 Daun Pintu Spandril Alumunium Swing (kumplit accessories ) unit
11 Daun Pintu Kaca Alumunium (kumplit accecories) unit
12 Daun Pintu Fitting Tempered Floor Hings Dorma unit
13 Daun Pintu Framelass Floor Hings Dorma unit
14 Daun Jendela Alumunium (kumplit accecories) unit
15 Profil Daun Jendela Alumunium Strip daun jendela l. 8 cm m2
16 Handle Pintu Utama unit
17 Handle Alumunium ( Tarikan Pintu Alumunium ) bh
18 Sealent tube
19 Alumunium Composite Panel (ACP) m²
20 Listplank GRC m'
21 Seng Plat BJLS 30 dia. 90 cm m'
22 Baja Ringan m²
23 Railling Tangga m
I. BAHAN KACA
1 Kaca polos 5 mm m²
2 Kaca Polos 6 mm m²
3 Kaca Tempered 10 mm m²
4 Jendela nako unit
J. BAHAN PAKU DAN MUR BAUT

1 Paku 4 cm s/d 7 cm kg
2 Paku 8 cm s/d 12 cm kg
3 Paku Beton 2 cm s/d 5 cm bh
4 Skruf Gyfsum kg
5 Skruf GRC kg
6 Skruf Fixer bh
7 Ramset / dina bolt bh
8 Paku Kait Lengkap bh
9 Duk Angker bh
10 Angker Mur Baut dia.19 / panjang 60 cm bh
11 Baut + Hak Spandek bh
12 Mur Baut HTB dia. 19 s/d 16 (5 cm) bh

Agustus 2010
13 Mur Baut Biasa dia.19 s/d 16 (15 cm) bh

14 Piser dia. 12 s/d 20 cm bh
K. BAHAN PERPIPAAN 1.²

1 Pipa PVC RUCIKA type AW Ø 4" bt
2 Macam2 Samb. Paralon Ø 4" bh
3 Sambungan Pipa PVC Jenis AW 4 " TY bh
4 Lem Paralon tb
5 Solatip Leideng gl
6 Pipa PVC 4" berlobang jenis AW m1
L. BAHAN SANITAIR
1 Kran Tembok Wasser dia. 1/2 " bh
2 Tempat Sabun Poslin bh
3 Wastafel Lengkap ex INA unit
4 Closet Duduk Warna Standard lengkap ex INA bh
5 Urinoar Lengkap ex TOTO Warna Standard lengkap unit
6 Watertorn Kav. 1500 liter bh
7 Floor Drain 3" bh
M. BAHAN PENUTUP ATAP

1 Zincalume m²
2 Bubungan m'
3 Aluminium foile uk. 1.20 x 50 m' @ Rp. 380.000 / roll m²
4 Trimdek ex Lyshagt m²
5 Nok Bubungan Trimdek m'
6 Seng BJLS 30 lebar 90cm (1 rol 50 m' ) m'
N. BAHAN ALAT PENGANTUNG DAN KUNCI

1 Kunci Silinder Dekson untuk Pintu Alumunium bh
2 Tarikan Pintu Alumunium bh
3 Kunci 2 Slaag ROYAL bh
4 Kunci KM Bulat ALFA bh
5 Kunci Tanam bh
O. BAHAN PENGIKAT UNTUK KONTRUKSI JALAN

1 Aspal Curah kg
P. ALAT TUKANG.
1 Palu 0,5 kg bh
2 Cangkul bh
3 Singkup bh

Agustus 2010
4 Sekrop bh
5 Pengki bh
6 Linggis bh
7 Rool Meter 50 meter ( Bahan Plastik ) bh
8 Rool Meter 5 meter ( Bahan Besi ) bh
9 Selang Plastik untuk Water Pas dia. 0.5 cm m'
10 Water Pas Alumuniumm 60 cm bh
11 Rangka Water Toren ls
Q. STANDARD RATA - RATA SEWA ALAT BESAR , ALAT MEKANIK

TRUK, KENDARAAN RODA 4 & LAINNYA
1 Sewa Mesin Gilas 8 Ton s/d 10 ton hari
2 Sewa Exavator Backhoe 5 Jam /hari jam
3 Whell Loader jam
4 Buldozer 4 Jam /hr jam
5 Pick Up hari
6 Dump Truck 5 Ton 4 Jam /hr hari
7 Galian m3
8 Galian tanah berbatu m3
9 Gradian Plant m3
10 Beli Tanah + Angkut max 10 km m3
11 Pasang Spun Pile m'
12 Bobokan Kepala Tiang Pancang ttk
13 Mobilisasi Alat Pancang ls
14 Sewa Alat Las hari
R. PEKERJAAN TAMAN
1 Taman m³
X. BAHAN BAKAR DAN PELUMAS

1 Kayu Bakar Dari Kayu Karet m³
2 Minyak Solar lt
3 Olie
4 Karbit kg

Agustus 2010
HARGA SATUAN (Rp.)
158,700.00
72,000.00
130,000.00
172,500.00
218,270.00
200,000.00
280,800.00
273,000.00
265,200.00
257,400.00
4,390.00
920.00
33,000.00
1,570.00
2,990.00
46,345.00
1,275,000.00
1,120,000.00
1,029,100.00
450,000.00
2,970.00
1,050.00
53,475.00
36,225.00
31,740.00
38,500.00
72,000.00
12,000.00
6,240.00
4,000.00
7,000.00
8,000.00

Agustus 2010
36,570.00
25,000.00
124,800.00
60,840.00
36,225.00
2,909,500.00
2,909,500.00
2,645,000.00
750,000.00
26,450.00
73,000.00
34,000.00
4,200.00
17,000.00
7,000.00
88,000.00
135,000.00
52,900.00
34,500.00
135,720.00
131,040.00
141,500.00
151,300.00
155,000.00
25,833.33
750,000.00
23,400.00
55,000.00
26,000.00
32,000.00
45,000.00

Agustus 2010
10,000.00
13,500.00
18,000.00
6,366.37
18,400.00
26,450.00
18,055.00
56,000.00
110,000.00
2,500,000.00
1,850,000.00
5,500,000.00
2,850,000.00
400,000.00
120,000.00
350,000.00
65,000.00
54,165.00
350,000.00
55,000.00
75,400.00
125,000.00
600,000.00
115,000.00
155,000.00
750,000.00
238,505.00
14,000.00
23,805.00
250.00
25,000.00
30,000.00
26,450.00
7,200.00
750.00
2,900.00
32,000.00
1,500.00
9,000.00

Agustus 2010
7,200.00
4,200.00
270,000.00
18,000.00
35,000.00
5,500.00
2,000.00
55,000.00
135,000.00
67,000.00
684,000.00
950,000.00
3,510,000.00
1,770,000.00
50,000.00
55,000.00
29,000.00
6,333.33
132,600.00
102,443.00
32,000.00
312,500.00
324,000.00
96,000.00
57,000.00
82,250.00
6,500.00
27,500.00
40,000.00
40,000.00

Agustus 2010
50,000.00
12,500.00
45,000.00
50,000.00
23,000.00
1,500.00
25,500.00
4,500,000.00
367,500.00
150,000.00
150,000.00
150,000.00
200,000.00
400,000.00
550,000.00
550,000.00
85,000.00
155,250.00
175,000.00
50,000.00
35,000,000.00
73,000.00
350,000.00
230,000.00
12,400.00
18,000.00

Agustus 2010
ANALISA HARGA SATUAN PEKERJAAN

KABUPATEN SIAK
TAHUN ANGGARAN 2015
HARGA SAT. JUMLAH

NO. URAIAN KOEF SAT.
(Rp.) (Rp.)
1 2 3 4 5 6=(3x5)
A001 100M2 PEK. PENGUKURAN KEMBALI (SITE)
Pekerja 8.0000 oh 80,000.00 640,000.00
Mandor 2.0000 oh 120,000.00 240,000.00
Pengawas 0.5000 oh 120,000.00 60,000.00
Asisten Ahli Ukur 2.0000 oh 80,000.00 160,000.00
Sewa Alat Ukur 1.0000 hr 880,000.00 880,000.00
Jumlah 1,980,000.00
Keuntungan 10 % 198,000.00
Jumlah 2,178,000.00
Dibulatkan 2,178,000.00
A002 1 M1 PEK. PASANGAN BOUWPLANK
Kayu meranti balok 0.0120 m³ 2,909,500.00 34,914.00
Paku reng 55 x 3,1 mm 0.0200 kg 14,000.00 280.00
Kayu meranti papan 0.0070 m³ 2,909,500.00 20,366.50
Tukang kayu 0.1000 OH 100,000.00 10,000.00
Kepala tukang 0.0100 OH 120,000.00 1,200.00
Pekerja 0.1000 OH 80,000.00 8,000.00
Mandor 0.0050 OH 120,000.00 600.00
Jumlah 75,360.50
Keuntungan 10 % 7,536.05
Jumlah 82,896.55
Dibulatkan 82,890.00
A003 1 M2 LOS KERJA / GUDANG
Kayu dolken Ø 8 - 10/400 cm 1.7000 #N/A 26,450.00 44,965.00
Kayu Kelas III 0.2100 #N/A 750,000.00 157,500.00
Paku biasa 0.3000 #N/A 14,000.00 4,200.00
Portland Cement (PC) 10.5000 #N/A 1,570.00 16,485.00
Pasir beton 0.0300 #N/A 218,270.00 6,548.10
Krikil beton 0.0500 #N/A 273,000.00 13,650.00
Seng gelombang 2" - 5" BJLS 24 1.5000 #N/A 75,400.00 113,100.00
Tukang kayu 2.0000 #N/A 100,000.00 200,000.00
Kepala tukang 0.2000 #N/A 120,000.00 24,000.00
Pekerja 1.0000 #N/A 80,000.00 80,000.00
Mandor 0.0500 #N/A 120,000.00 6,000.00
Jumlah 666,448.10

Agustus 2010
Jumlah 733,092.91
A004 1 M2 PEK. KANTOR DIREKSI
Kayu meranti balok 0.1800 #N/A 2,909,500.00 523,710.00
Paku biasa 0.8500 #N/A 14,000.00 11,900.00
Besi strip 1.1000 #N/A 18,400.00 20,240.00
Pasir pasang ( progo ) 0.1500 #N/A 172,500.00 25,875.00
Pasir beton 0.1000 #N/A 218,270.00 21,827.00
Krikil beton 0.1500 #N/A 273,000.00 40,950.00
Batu merah ( 5x11x23 ) 30.0000 #N/A 920.00 27,600.00
Seng plat 3" x 6" BJLS 28 0.2500 #N/A 75,400.00 18,850.00
Jendela nako 2.0000 #N/A 238,505.00 477,010.00
Kaca polos 5 mm 0.0800 m2 115,000.00 9,200.00
Kunci tanam 0.1500 #N/A 82,250.00 12,337.50
Plywood 4 mm 0.0600 lbr 34,500.00 2,070.00
Tukang kayu 2.0000 #N/A 100,000.00 200,000.00
Tukang batu 1.0000 #N/A 100,000.00 100,000.00
Kepala tukang 0.3000 #N/A 120,000.00 36,000.00
Pekerja 2.0000 #N/A 80,000.00 160,000.00
Mandor 0.0500 #N/A 120,000.00 6,000.00
Jumlah 1,781,582.00
Keuntungan 10 % 178,158.20
Jumlah 1,959,740.20
A005 1 bh PAPAN NAMA PROYEK uk. 80 X 120 cm
Seng BJLS 0,20 gelombang P = 180 cm 1.4000 #N/A 75,400.00 105,560.00
Paku biasa 1/2" - 1" 0.6000 #N/A 14,000.00 8,400.00
Cat kayu 1.5000 #N/A 36,225.00 54,337.50
Pasir beton 0.0270 #N/A 218,270.00 5,893.29
Krikil beton 0.0405 #N/A 273,000.00 11,056.50
Tukang batu 0.0175 #N/A 100,000.00 1,750.00
Tukang kayu 1.0000 #N/A 100,000.00 100,000.00
Tukang cat 1.0000 #N/A 100,000.00 100,000.00
Pekerja 2.1000 #N/A 80,000.00 168,000.00
Mandor 1.0050 #N/A 120,000.00 120,600.00
Jumlah 803,805.79

Agustus 2010
Jumlah 884,186.37
A006 1 M2 PAGAR PENGAMAN PROYEK
Seng gelombang 2" - 5" BJLS 24 1.2000 #N/A 75,400.00 90,480.00
Pasir beton 0.0050 #N/A 218,270.00 1,091.35
Krikil beton 0.0090 #N/A 273,000.00 2,457.00
Paku biasa 0.0600 #N/A 14,000.00 840.00
Cat dasar meni 0.4000 #N/A 124,800.00 49,920.00
Tukang kayu 0.2000 #N/A 100,000.00 20,000.00
Kepala tukang 0.0200 #N/A 120,000.00 2,400.00
Pekerja 0.4000 #N/A 80,000.00 32,000.00
Mandor 0.0200 #N/A 120,000.00 2,400.00
Jumlah 311,313.35
Jumlah 342,444.69
A007 1 M3 PEK.GALIAN TANAH BIASA MAX KEDALAMAN 1 M'
Pekerja 0.7500 Oh 80,000.00 60,000.00
Mandor 0.0250 Oh 120,000.00 3,000.00
Jumlah 63,000.00
Jumlah 69,300.00
A008 1 M3 PEK. PEMBUANGAN DALAM RADIUS 15 METER
Pekerja 0.3300 Oh 80,000.00 26,400.00
Mandor 0.0100 Oh 120,000.00 1,200.00
Jumlah 27,600.00
Jumlah 30,360.00
A009 1 M3 URUGAN TANAH KEMBALI
Pekerja 0.2500 Oh 80,000.00 20,000.00
Mandor 0.0083 Oh 120,000.00 996.00
Jumlah 20,996.00
Keuntungan Max. 2,099.60
Jumlah 23,095.60
A009 1 M3 URUGAN TANAH MENDATANGKAN
Tanah Urug 1.2000 m3 72,000.00 86,400.00

Agustus 2010
Pekerja 0.3000 Oh 80,000.00 24,000.00
Mandor 0.0100 Oh 120,000.00 1,200.00
Jumlah 111,600.00
Jumlah 122,760.00
A009 1 M3 URUGAN SIRTU PADAT UNTUK PENINGGIAN LANTAI BANGUNAN
Sirtu 1.2000 m3 130,000.00 156,000.00
Pekerja 0.2500 Oh 80,000.00 20,000.00
Mandor 0.0250 Oh 120,000.00 3,000.00
Jumlah 179,000.00
Jumlah 196,900.00
A010 1 M3 PEK. PEMADATAN TANAH SETIAP 20 CM
Pekerja 0.5000 Oh 80,000.00 40,000.00
Mandor 0.0500 Oh 120,000.00 6,000.00
Jumlah 46,000.00
Jumlah 50,600.00
A011 1 M3 URUGAN PAKAI ALAT BESAR TANAH DARI LUAR DIPADATKAN (5000M3)
Pek. Galian ( 10 org ) 50 % 0.6000 m³ 550,000.00 165,000.00
Pek. Galian tanah berbatu ( 10 org ) 50 % 0.6000 m³ 550,000.00 165,000.00
Pek. Gradian Plant ( 10 org ) 50 % 5.0000 m² 85,000.00 212,500.00
Beli Tanah + Angkut Max 10 Km 1.2000 m³ 72,000.00 86,400.00
Jumlah 628,900.00
Jumlah 691,790.00
A012 1 M3 URUGAN PASIR URUG
Pasir Urug 1.2000 m³ 158,700.00 190,440.00
Pekerja 0.3000 Oh 80,000.00 24,000.00
Mandor 0.0100 Oh 120,000.00 1,200.00
Jumlah 215,640.00
Jumlah 237,204.00
A013 1 M3 LANTAI KERJA BETON MUTU fc=7,4 Mpa (K 100), slump (3-6) cm, w/c=0,87
Semen PC 230.0000 Kg 1,570.00 361,100.00
Pasir beton 0.6380 m3 218,270.00 139,256.26
Split Pecah mesin 2/3 0.7610 m3 273,000.00 207,753.00

Agustus 2010
Pekerja 1.2000 Oh 80,000.00 96,000.00
Tukang batu 0.2000 Oh 100,000.00 20,000.00
Kepala tukang batu 0.0200 Oh 120,000.00 2,400.00
Mandor 0.0600 Oh 120,000.00 7,200.00
Jumlah 833,709.26
Jumlah 917,080.19
A016 1 M3 BETON MUTU fc=14,5 Mpa (K 175), slump (12 +2) cm, w/c=0,66
Semen PC 326.0000 Kg 1,570.00 511,820.00
Split pecah mesin 1/2 0.7620 m³ 280,800.00 213,969.60
Pasir Beton 0.5430 m³ 218,270.00 118,520.61
Pekerja 1.6500 Oh 80,000.00 132,000.00
Tukang batu 0.2750 Oh 100,000.00 27,500.00
Mandor 0.0830 Oh 120,000.00 9,960.00
Jumlah 1,017,130.21
Keuntungan 10 % 101,713.02
Jumlah 1,118,843.23
A017 1 M3 BETON MUTU fc=21,7 Mpa (K 250), slump (12+2) cm, w/c=0,56
Semen PC 384.0000 Kg 1,570.00 602,880.00
Split pecah mesin 1/2 0.7700 m³ 280,800.00 216,216.00
Pasir Beton 0.4940 m³ 218,270.00 107,825.38
Pekerja 1.6500 Oh 80,000.00 132,000.00
Tukang batu 0.2750 Oh 100,000.00 27,500.00
Mandor 0.0830 Oh 120,000.00 9,960.00
Jumlah 1,099,741.38
Keuntungan 10 % 109,974.14
Jumlah 1,209,715.52
A018 1 M3 COR BETON K-300 READY MIX MIN 6 M3 BERIKUT SLANG
Adukan K-300 Readymix 1.0000 m³ 1,275,000.00 1,275,000.00
Pekerja 1.6500 Oh 80,000.00 132,000.00
Tukang batu 0.2750 Oh 100,000.00 27,500.00
Mandor 0.0830 Oh 120,000.00 9,960.00
Alat bantu (Slang + Tes Lab) 0.0450 lot 1,447,820.00 65,151.90
Jumlah 1,512,971.90
Keuntungan 10 % 151,297.19
Jumlah 1,664,269.09

Agustus 2010
A035 1 KG PEKERJAAN BAJA IWF EX DN
Besi Baja IWF ex DN SII 1.1500 kg 13,500.00 15,525.00
Pekerja 0.0600 Oh 80,000.00 4,800.00
Tukang besi profil / Tukang las 0.0600 Oh 100,000.00 6,000.00
Kepala tukang besi profil 0.0060 Oh 120,000.00 720.00
Mandor 0.0030 Oh 120,000.00 360.00
Jumlah 27,405.00
Jumlah 30,145.50
A019 1 KG BESI BETON TERPASANG POLOS/ULIR
Besi Beton Polos 1.0500 kg 10,000.00 10,500.00
Kawat Beton 0.0150 kg 26,450.00 396.75
Pekerja 0.0070 Oh 80,000.00 560.00
Tukang besi 0.0070 Oh 100,000.00 700.00
Kepala Tukang besi 0.0007 Oh 120,000.00 84.00
Mandor 0.0004 Oh 120,000.00 48.00
Jumlah 12,288.75
Jumlah 13,517.63
A020 1 M2 PEKERJAAN WIREMESH M8
Wiremesh M8 1.0100 m² 56,000.00 56,560.00
Kawat las 0.1000 kg 18,055.00 1,805.50
Pekerja 0.1000 oh 80,000.00 8,000.00
Tukang besi profil 0.0750 oh 100,000.00 7,500.00
Mandor 0.0100 org 120,000.00 1,200.00
Jumlah 75,065.50
Jumlah 82,572.05
A021 1 M2 BEKISTING MULTIPLEX 9 MM
Kaso 5/7 maranti sp (2 x pakai) 50% 0.0170 m³ 2,909,500.00 24,730.75
Multiplek 9 mm ( 2 x pakai ) 75% 0.3470 lbr 88,000.00 22,902.00
Paku 0.4000 kg 14,000.00 5,600.00
Pekerja 0.2000 oh 80,000.00 16,000.00
Tk. Kayu terampil 0.5000 oh 100,000.00 50,000.00
Kepala Tukang Kayu 0.0500 oh 120,000.00 6,000.00
Mandor 0.0100 oh 120,000.00 1,200.00
Jumlah 126,432.75

Agustus 2010
Jumlah 139,076.03
A024 1 M3 PASANGAN BATU BELAH, CAMP. 1PC : 4PP
Batu belah 1.2000 m³ 257,400.00 308,880.00
Semen PC 163.0000 Kg 1,570.00 255,910.00
Pasir Pasang 0.5200 m³ 172,500.00 89,700.00
Pekerja 1.5000 Oh 80,000.00 120,000.00
Tukang batu 0.7500 Oh 100,000.00 75,000.00
Mandor 0.0750 Oh 120,000.00 9,000.00
Jumlah 867,490.00
Jumlah 954,239.00
A025 1 M2 DINDING KERAMIK UKURAN 25 x 45 CM
Keramik 9.0000 Buah 14,560.00 131,040.00
Semen PC 9.8000 Kg 1,570.00 15,386.00
Pasir pasang 0.0450 m³ 172,500.00 7,762.50
Semen warna 1.3000 kg 2,990.00 3,887.00
Pekerja 0.2500 Oh 80,000.00 20,000.00
Tukang batu 0.1250 Oh 100,000.00 12,500.00
Mandor 0.0125 Oh 120,000.00 1,500.00
Jumlah 193,575.50
Jumlah 212,933.05
A026 1 M2 LANTAI KERAMIK UKURAN 40 x 40 CM
Keramik 6.0000 Buah 25,216.67 151,300.00
Semen PC 9.8000 Kg 1,570.00 15,386.00
Pasir pasang 0.0450 m³ 172,500.00 7,762.50
Semen warna 1.3000 kg 2,990.00 3,887.00
Pekerja 0.2500 Oh 80,000.00 20,000.00
Tukang batu 0.1250 Oh 100,000.00 12,500.00
Mandor 0.0125 Oh 120,000.00 1,500.00
Jumlah 213,835.50
Jumlah 235,219.05
Keramik 3.0000 Buah 51,666.67 155,000.00

Agustus 2010
Semen PC 8.1900 Kg 1,570.00 12,858.30
Pasir pasang 0.0450 m³ 172,500.00 7,762.50
Semen warna 0.6500 kg 2,990.00 1,943.50
Pekerja 0.7000 Oh 80,000.00 56,000.00
Tukang batu 0.3500 Oh 100,000.00 35,000.00
Mandor 0.0350 Oh 120,000.00 4,200.00
Jumlah 276,964.30
Jumlah 304,660.73
Keramik 11.0000 Buah 12,863.64 141,500.00
Semen PC 10.0000 Kg 1,570.00 15,700.00
Pasir pasang 0.0450 m³ 172,500.00 7,762.50
Semen warna 1.5000 kg 2,990.00 4,485.00
Pekerja 0.7000 Oh 80,000.00 56,000.00
Tukang batu 0.3500 Oh 100,000.00 35,000.00
Mandor 0.0350 Oh 120,000.00 4,200.00
Jumlah 268,847.50
Jumlah 295,732.25
Keramik 16.0000 Buah 8,482.50 135,720.00
Semen PC 10.4000 Kg 1,570.00 16,328.00
Pasir pasang 0.0450 m³ 172,500.00 7,762.50
Semen warna 1.6200 kg 2,990.00 4,843.80
Pekerja 0.7000 Oh 80,000.00 56,000.00
Tukang batu 0.3500 Oh 100,000.00 35,000.00
Mandor 0.0350 Oh 120,000.00 4,200.00
Jumlah 264,054.30
Jumlah 290,459.73
A028 1 M' PLINT KERAMIK 10 x 60
Plint Keramik 1.7000 bh 25,833.33 43,916.67
Semen PC 1.1400 Kg 1,570.00 1,789.80
Pasir pasang 0.0030 m³ 172,500.00 517.50
Semen warna 0.1000 kg 2,990.00 299.00

Agustus 2010
Pekerja 0.0900 Oh 80,000.00 7,200.00
Tukang batu 0.0900 Oh 100,000.00 9,000.00
Mandor 0.0045 Oh 120,000.00 540.00
Jumlah 64,342.97
Jumlah 70,777.26
A029 1 M2 LANTAI MARMER EX LAMPUNG UKURAN BESAR
Marmer Ex Lampung 1.0600 m² 750,000.00 795,000.00
Semen P.C + Campuran khusus 8.1900 zak 1,570.00 12,858.30
Pasir pasang 0.0450 m³ 172,500.00 7,762.50
Semen warna 0.6500 kg 2,990.00 1,943.50
Pekerja 0.7000 Oh 80,000.00 56,000.00
Tukang batu 0.3500 Oh 100,000.00 35,000.00
Mandor 0.0350 Oh 120,000.00 4,200.00
Jumlah 916,964.30
Jumlah 1,008,660.73
A030 1 M2 PASANGAN DINDING BATA MERAH 1PC : 4PP, TEBAL 1/2 BATA
Bata merah (5x11x22 cm) 70.0000 bh 920.00 64,400.00
Semen PC 11.5000 Kg 1,570.00 18,055.00
Pasir pasang 0.0430 m³ 172,500.00 7,417.50
Pekerja 0.3000 Oh 80,000.00 24,000.00
Tukang batu 0.1000 Oh 100,000.00 10,000.00
Mandor 0.0150 Oh 120,000.00 1,800.00
Jumlah 126,872.50
Jumlah 139,559.75
A031 1 M2 PLESTERAN 1PC : 4PP, TEBAL 15 MM
Semen PC 6.2400 Kg 1,570.00 9,796.80
Pasir pasang 0.0240 m³ 172,500.00 4,140.00
Pekerja 0.3000 Oh 80,000.00 24,000.00
Tukang batu 0.1500 Oh 100,000.00 15,000.00
Mandor 0.0150 Oh 120,000.00 1,800.00
Jumlah 56,536.80

Agustus 2010
Jumlah 62,190.48
A032 1 M2 ACIAN PC
Semen PC 3.2500 Kg 1,570.00 5,102.50
Pekerja 0.2000 Oh 80,000.00 16,000.00
Tukang batu 0.1000 Oh 100,000.00 10,000.00
Mandor 0.0100 Oh 120,000.00 1,200.00
Jumlah 33,502.50
Jumlah 36,852.75
A033 1 M2 PENGECATAN DINDING VINILEX (2x)
Cat tembok Vinilex 0.2600 kg 36,225.00 9,418.50
Cat dasar 1.0000 kg 31,740.00 31,740.00
Plamir tembok 0.1000 kg 53,475.00 5,347.50
Pekerja 0.0200 oh 80,000.00 1,600.00
Tukang cat 0.0630 oh 100,000.00 6,300.00
Kepala tukang cat 0.0063 oh 120,000.00 756.00
Mandor 0.0025 oh 120,000.00 300.00
Jumlah 55,462.00
Jumlah 61,008.20
A034 1 M2 PENGECATAN PLAFOND VINILEX (2x)
Cat tembok Vinilex 0.2600 kg 36,225.00 9,418.50
Cat dasar 1.0000 kg 31,740.00 31,740.00
Pekerja 0.0200 oh 80,000.00 1,600.00
Tukang cat 0.0630 oh 100,000.00 6,300.00
Mandor 0.0025 oh 120,000.00 300.00
Jumlah 50,114.50
Jumlah 55,125.95
A035 1 M2 PENGECATAN BESI (3X)
Cat dasar meni 0.1670 kg 124,800.00 20,841.60
Minyak cat thiner B 0.1500 ltr 36,570.00 5,485.50
Pekerja 0.0700 oh 80,000.00 5,600.00
Tukang cat 0.1050 oh 100,000.00 10,500.00
Mandor 0.0025 oh 120,000.00 300.00

Agustus 2010
Jumlah 43,207.10
Jumlah 47,527.81
A036 1 M2 PAS. RANGKA PLAFOND (60 x 120 CM), HOLLOW
Pipa Hollow 4.5000 m' 8,500.00 38,250.00
Skruf 0.0400 kg 25,000.00 1,000.00
Kawat penggantung rangka 5.0000 m' 18,400.00 92,000.00
Pekerja 0.1400 oh 80,000.00 11,200.00
Tukang Kayu 0.3200 oh 100,000.00 32,000.00
Kepala tukang kayu 0.0320 oh 120,000.00 3,840.00
Mandor 0.0070 oh 120,000.00 840.00
Jumlah 179,130.00
Jumlah 197,043.00
A037 1 M2 PAS. PLAFOND GYPSUM BOARD 9 MM PENUTUP PADA RANGKANYA
Gypsum Board 9 mm (uk. 120 x 240 cm) 0.3640 lbr 73,000.00 26,572.00
Paku skrup 0.1100 kg 25,000.00 2,750.00
Pekerja 0.1000 oh 80,000.00 8,000.00
Tukang Kayu 0.0500 oh 100,000.00 5,000.00
Kepala tukang kayu 0.0050 oh 120,000.00 600.00
Mandor 0.0050 oh 120,000.00 600.00
Jumlah 43,522.00
Jumlah 47,874.20
A038 1 M' PAS. LIST SHADOWLINE
List Shadowline, L = 10 mm 1.0500 m' 4,250.00 4,462.50
Tepung gypsum 0.1500 kg 7,000.00 1,050.00
Pekerja 0.0600 oh 80,000.00 4,800.00
Tukang Kayu 0.0600 oh 100,000.00 6,000.00
Kepala tukang kayu 0.0060 oh 120,000.00 720.00
Mandor 0.0030 oh 120,000.00 360.00
Jumlah 17,392.50
Jumlah 19,131.75
A039 1 M2 PAS. DINDING PEMISAH/PARTISI GYPSUM RANGKAP, RANGKA HOLLOW
Hollow 6.6000 m' 8,500.00 56,100.00
Skruf 0.1500 kg 25,000.00 3,750.00
Gyfsum Jaya board 9 mm 0.8600 lbr 73,000.00 62,780.00

Agustus 2010
Tepung gypsum 0.1500 kg 7,000.00 1,050.00
Pekerja 0.2000 oh 80,000.00 16,000.00
Tukang Kayu 0.6000 oh 100,000.00 60,000.00
Mandor 0.0100 oh 120,000.00 1,200.00
Jumlah 208,080.00
Jumlah 228,888.00
A040 1 unit PASANG DAUN PINTU SPANDRIL ALUMUNIUM (LENGKAP)
Alumunium Profil 4.4000 m' 27,500.00 121,000.00
Alumunium Strip 14.6000 m' 30,000.00 438,000.00
Pekerja 0.0850 oh 80,000.00 6,800.00
Tukang Alumunium 0.0850 oh 100,000.00 8,500.00
Kepala tukang Alumunium 0.0085 oh 120,000.00 1,020.00
Mandor 0.0042 oh 120,000.00 504.00
Jumlah 575,824.00
Jumlah 633,406.40
A041 1 unit PASANG DAUN PINTU KACA ALUMUNIUM (LENGKAP)
Kaca Polos 6 mm 4.4000 m2 155,000.00 682,000.00
Alumunium Profil 4.5000 m' 27,500.00 123,750.00
Pekerja 0.0850 oh 80,000.00 6,800.00
Mandor 0.0042 oh 120,000.00 504.00
Jumlah 822,574.00
Jumlah 904,831.40
A042 1 unit PASANG DAUN PINTU UTAMA TEMPERED (LENGKAP)
Pintu Utama Kaca Tempered 1.0000 unit 5,500,000.00 5,500,000.00
Pekerja 0.0850 oh 80,000.00 6,800.00
Mandor 0.0042 oh 120,000.00 504.00
Jumlah 5,516,824.00
Keuntungan 10 % 551,682.40
Jumlah 6,068,506.40
A043 1 unit PASANG DAUN PINTU FRAMELESS (LENGKAP)

Agustus 2010
Pintu Frameless 1.0000 unit 2,850,000.00 2,850,000.00
Pekerja 0.0850 oh 80,000.00 6,800.00
Mandor 0.0042 oh 120,000.00 504.00
Jumlah 2,866,824.00
Keuntungan 10 % 286,682.40
Jumlah 3,153,506.40
A044 1 unit PASANG DAUN JENDELA DAN ACCECORIES
Daun Jendela Alumunium 1.0000 unit 400,000.00 400,000.00
Pekerja 0.0850 oh 80,000.00 6,800.00
Mandor 0.0042 oh 120,000.00 504.00
Jumlah 416,824.00
Jumlah 458,506.40
A045 1 M2 PASANG KACA TEMPERED 10 MM
Kaca Tempered 10 mm 1.1000 m² 750,000.00 825,000.00
Pekerja 0.0150 oh 80,000.00 1,200.00
Tukang Kayu 0.1500 oh 100,000.00 15,000.00
Mandor 0.0008 oh 120,000.00 96.00
Jumlah 843,096.00
Jumlah 927,405.60
A045 1 M2 PASANG KACA POLOS 6 MM
Kaca Polos 6 mm 1.1000 m² 155,000.00 170,500.00
Pekerja 0.0150 oh 80,000.00 1,200.00
Tukang Kayu 0.1500 oh 100,000.00 15,000.00
Mandor 0.0008 oh 120,000.00 96.00
Jumlah 188,596.00
Jumlah 207,455.60
A045 1 M2 PASANG KACA POLOS 5 MM
Kaca polos 5 mm 1.1000 m² 115,000.00 126,500.00
Pekerja 0.0150 oh 80,000.00 1,200.00

Agustus 2010
Tukang Kayu 0.1500 oh 100,000.00 15,000.00
Mandor 0.0008 oh 120,000.00 96.00
Jumlah 144,596.00
Jumlah 159,055.60
A046 1 M2 PASANG KUSEN ALUMUNIUM
Kusen Alumunium 3" 1.1000 m' 110,000.00 121,000.00
Harga kusen (Perlengkapan) 15% ls 16,500.00 2,475.00
Pekerja 0.0150 oh 80,000.00 1,200.00
Mandor 0.0008 oh 120,000.00 96.00
Jumlah 141,571.00
Jumlah 155,728.10
A047 1 M2 RANGKA ATAP BAJA RINGAN
Baja Ringan 1.0000 m2 125,000.00 125,000.00
Skrup 0.1000 kg 26,450.00 2,645.00
Pekerja 0.2180 oh 80,000.00 17,440.00
Tukang Kayu 0.1450 oh 100,000.00 14,500.00
Mandor 0.0110 oh 120,000.00 1,320.00
Jumlah 162,705.00
Jumlah 178,975.50
A048 1 M2 PENUTUP ATAP ZINCALUME
Zincalume 1.0200 m2 55,000.00 56,100.00
Baut + Hak 0.2000 m' 1,500.00 300.00
Pekerja 0.2000 oh 80,000.00 16,000.00
Tukang Kayu 0.1000 oh 100,000.00 10,000.00
Mandor 0.0010 oh 120,000.00 120.00
Jumlah 83,720.00
Jumlah 92,092.00
A049 1 M' PEK. RABUNG ATAP ZINCALUME
Bubungan Atap zincalume 1.0000 m' 29,000.00 29,000.00

Agustus 2010
Baut + Hak 2.0000 m' 1,500.00 3,000.00
Pekerja 0.2500 oh 80,000.00 20,000.00
Tukang besi 0.2500 oh 100,000.00 25,000.00
Kepala Tukang Batu 0.0250 oh 120,000.00 3,000.00
Jumlah 80,000.00
Jumlah 88,000.00
A049 1 M' PEK. LISTPLANK GRC
Listplank GRC t. = 3 mm 1.1000 m' 55,000.00 60,500.00
Skruf khusus grc 0.0600 kg 30,000.00 1,800.00
Pekerja 0.1000 oh 80,000.00 8,000.00
Tukang kayu 0.1000 oh 100,000.00 10,000.00
Mandor 0.0050 oh 120,000.00 600.00
Jumlah 82,100.00
Jumlah 90,310.00
A049 1 m2 PASANG ALUMUNIUM FOIL / SISALATION
Alumunium Foil 1.0500 m2 6,333.33 6,650.00
Pekerja 0.1500 oh 80,000.00 12,000.00
Tukang kayu 0.0500 oh 100,000.00 5,000.00
Kepala Tukang kayu 0.0950 oh 120,000.00 11,400.00
Mandor 0.0080 oh 120,000.00 960.00
Jumlah 36,010.00
Jumlah 39,611.00
A049 1 m2 PEK. PASANG ALUMUNIUM COMPOSITE PANEL
ACP (Alumunium Composite Panel) 1.0500 m2 350,000.00 367,500.00
Besi Hollow 40x40 30.0000 kg 4,200.00 126,000.00
Ramset / dina bolt 8.0000 bh 7,200.00 57,600.00
Pekerja 1.0000 oh 80,000.00 80,000.00
Tukang alumunium 0.5000 oh 100,000.00 50,000.00
Kepala Tukang Batu 0.0050 oh 120,000.00 600.00
Mandor 0.0500 oh 120,000.00 6,000.00
Sewa alat las 1.0000 hr 73,000.00 73,000.00
Jumlah 760,700.00
Jumlah 836,770.00

Agustus 2010
A049 1 BH MEMASANG CLOSET DUDUK/MONOBLOCK
Closet duduk + accecories + jetwasher 1.0000 set 950,000.00 950,000.00
Harga closet (kelengkapan) 6% ls 57,000.00 3,420.00
Pekerja 3.3000 oh 80,000.00 264,000.00
Tukang batu 1.1000 oh 100,000.00 110,000.00
Kepala Tukang Batu 0.0010 oh 120,000.00 120.00
Mandor 0.1600 oh 120,000.00 19,200.00
Jumlah 1,346,740.00
Keuntungan 10 % 134,674.00
Jumlah 1,481,414.00
A049 1 bh MEMASANG URINOIR
Urinoir 1.0000 bh 3,510,000.00 3,510,000.00
Harga urinoir (kelengkapan) 30 % ls 1,053,000.00 315,900.00
Semen PC 6.0000 kg 1,570.00 9,420.00
Pasir pasang 0.0100 m3 172,500.00 1,725.00
Pekerja 1.0000 oh 80,000.00 80,000.00
Tukang batu 1.0000 oh 100,000.00 100,000.00
Mandor 0.1000 oh 120,000.00 12,000.00
Jumlah 4,041,045.00
Keuntungan 10 % 404,104.50
Jumlah 4,445,149.50
A049 1 bh MEMASANG WASTAFEL
Wastafel + accecories 1.0000 bh 684,000.00 684,000.00
Harga wastafel (kelengkapan) 12 % 82,080.00 9,849.60
Semen PC 6.0000 kg 1,570.00 9,420.00
Pasir pasang 0.0100 m3 172,500.00 1,725.00
Pekerja 1.2000 oh 80,000.00 96,000.00
Tukang batu 1.4500 oh 100,000.00 145,000.00
Mandor 0.1000 oh 120,000.00 12,000.00
Jumlah 975,994.60
Jumlah 1,073,594.06
A049 1 bh MEMASANG FLOOR DRAIN
Floor Drain 1.0000 bh 50,000.00 50,000.00
Pekerja 0.0100 oh 80,000.00 800.00
Tukang batu 0.1000 oh 100,000.00 10,000.00

Agustus 2010
Mandor 0.0050 oh 120,000.00 600.00
Jumlah 62,600.00
Jumlah 68,860.00
A059 1 M1 SALURAN GREFEL BETON 1/2 Q 30 CM + PASANGAN
Galian Tanah 0.2000 m³ 69,300.00 13,860.00
Grefel Beton 30 Cm 1.0000 bh 26,000.00 26,000.00
Pas . Bata + Plesteran 1 : 3 1.0000 m1 139,550.00 139,550.00
Upah Kerja 0.1500 ls 179,410.00 26,911.50
Jumlah 206,321.50
Jumlah 226,953.65
A063 1 M2 PASANGAN PAVING BLOCK T. 8 cm
Coneblock 1.0000 m² 33,000.00 33,000.00
Pasir Urug 0.0600 m³ 158,700.00 9,522.00
Pekerja 0.5000 oh 80,000.00 40,000.00
Tukang batu 0.2500 oh 100,000.00 25,000.00
Mandor 0.0250 oh 120,000.00 3,000.00
Jumlah 113,522.00
Jumlah 124,874.20
A063 1 M' PASANGAN KANSTEEN
Kansteen panjang 60 cm 2.0000 bh 46,345.00 92,690.00
Pasir Beton 0.1000 m³ 158,700.00 15,870.00
Pekerja 0.2500 oh 80,000.00 20,000.00
Tukang batu 0.5000 oh 100,000.00 50,000.00
Mandor 0.0250 oh 120,000.00 3,000.00
Jumlah 184,560.00
Jumlah 203,016.00
A063 1 unit GRILL DARI BESI BETON Ø 16 RANGKA BAJA SIKU 50.50.5 Uk. 0.4x1 m
Besi siku rata-rata 24.1280 kg 6,366.37 153,607.86
Besi Beton Ø 16 31.6000 kg 10,000.00 316,000.00
Besi angkur dia 8 mm 2.0000 kg 2,900.00 5,800.00
Pekerja 0.2500 oh 80,000.00 20,000.00
Tukang las 0.5000 oh 100,000.00 50,000.00

Agustus 2010
Kepala Tukang Las 0.0250 oh 120,000.00 3,000.00
Mandor 0.0030 oh 120,000.00 360.00
Jumlah 548,767.86
Jumlah 603,644.65
A063 1 m2 PASANG FLOOR HARDENER
Floor hardener 5.0000 kg 55,000.00 275,000.00
Pekerja 0.1200 kg 80,000.00 9,600.00
Tukang kayu 0.1200 kg 100,000.00 12,000.00
Kepala Tukang kayu 0.0120 oh 120,000.00 1,440.00
Mandor 0.0060 oh 120,000.00 720.00
Jumlah 298,760.00
Jumlah 328,636.00

Agustus 2010
HARGA SAT.
UPAH KERJA JUMLAH
BAHAN
(Rp.) (Rp.) (Rp.)
640,000.00
240,000.00
60,000.00
160,000.00
880,000.00
880,000.00 1,100,000.00
88,000.00 110,000.00
968,000.00 1,210,000.00
968,000.00 1,210,000.00 2,178,000.00
34,914.00
280.00
20,366.50
10,000.00
1,200.00
8,000.00
600.00
65,560.50 9,800.00
6,556.05 980.00
72,116.55 10,780.00
72,110.00 10,780.00 165,780.00
44,965.00
157,500.00
4,200.00
16,485.00
6,548.10
13,650.00
113,100.00
200,000.00
24,000.00
80,000.00
6,000.00
356,448.10 310,000.00

Agustus 2010
35,644.81 31,000.00
392,092.91 341,000.00
392,090.00 341,000.00 1,466,180.00
33,062.50
523,710.00
11,900.00
20,240.00
54,950.00
25,875.00
21,827.00
40,950.00
27,600.00
18,850.00
477,010.00
9,200.00
12,337.50
2,070.00
200,000.00
100,000.00
36,000.00
160,000.00
6,000.00
1,279,582.00 502,000.00
127,958.20 50,200.00
1,407,540.20 552,200.00
1,407,540.00 552,200.00 1,959,740.00
101,832.50
105,560.00
8,400.00
54,337.50
26,376.00
5,893.29
11,056.50
1,750.00
100,000.00
100,000.00
168,000.00
120,600.00
313,455.79 490,350.00
31,345.58 49,035.00

Agustus 2010
344,801.37 539,385.00
344,800.00 539,380.00 884,180.00
33,062.50
3,925.00
90,480.00
1,091.35
2,457.00
72,737.50
840.00
49,920.00
20,000.00
2,400.00
32,000.00
2,400.00
254,513.35 56,800.00
25,451.34 5,680.00
279,964.69 62,480.00
279,960.00 62,480.00 342,440.00
60,000.00
3,000.00
63,000.00
6,300.00
69,300.00
69,300.00
26,400.00
1,200.00
27,600.00
2,760.00
30,360.00
30,360.00 30,360.00
20,000.00
996.00
20,996.00
2,099.60
23,095.60
23,090.00 23,090.00
86,400.00

Agustus 2010
24,000.00
1,200.00
86,400.00 25,200.00
8,640.00 2,520.00
95,040.00 27,720.00
95,040.00 27,720.00 122,760.00
156,000.00
20,000.00
3,000.00
156,000.00 23,000.00
15,600.00 2,300.00
171,600.00 25,300.00
171,600.00 25,300.00 196,900.00
40,000.00
6,000.00
46,000.00
4,600.00
50,600.00
50,600.00 50,600.00
165,000.00
165,000.00
212,500.00
86,400.00
86,400.00 542,500.00
8,640.00 54,250.00
95,040.00 596,750.00
95,040.00 596,750.00 691,790.00
190,440.00
24,000.00
1,200.00
190,440.00 25,200.00
19,044.00 2,520.00
209,484.00 27,720.00
209,480.00 27,720.00 237,200.00
361,100.00
139,256.26
207,753.00

Agustus 2010
96,000.00
20,000.00
2,400.00
7,200.00
708,109.26 125,600.00
70,810.93 12,560.00
778,920.19 138,160.00
778,920.00 138,160.00 917,080.00
511,820.00
213,969.60
118,520.61
132,000.00
27,500.00
3,360.00
9,960.00
844,310.21 172,820.00
84,431.02 17,282.00
928,741.23 190,102.00
928,740.00 190,100.00 1,118,840.00
602,880.00
216,216.00
107,825.38
132,000.00
27,500.00
3,360.00
9,960.00
926,921.38 172,820.00
92,692.14 17,282.00
1,019,613.52 190,102.00
1,019,610.00 190,100.00 1,209,710.00
1,275,000.00
132,000.00
27,500.00
3,360.00
9,960.00
65,151.90
1,275,000.00 237,971.90
127,500.00 23,797.19
1,402,500.00 261,769.09

Agustus 2010
1,402,500.00 261,760.00 1,664,260.00
15,525.00
4,800.00
6,000.00
720.00
360.00
15,525.00 11,880.00
1,552.50 1,188.00
17,077.50 13,068.00
17,070.00 13,060.00 30,130.00
10,500.00
396.75
560.00
700.00
84.00
48.00
10,896.75 1,392.00
1,089.68 139.20
11,986.43 1,531.20
11,980.00 1,530.00 13,510.00
56,560.00
1,805.50
8,000.00
7,500.00
1,200.00
58,365.50 16,700.00
5,836.55 1,670.00
64,202.05 18,370.00
64,200.00 18,370.00 82,570.00
24,730.75
22,902.00
5,600.00
16,000.00
50,000.00
6,000.00
1,200.00
53,232.75 73,200.00
5,323.28 7,320.00

Agustus 2010
58,556.03 80,520.00
58,550.00 80,520.00 139,070.00
308,880.00
255,910.00
89,700.00
120,000.00
75,000.00
9,000.00
9,000.00
654,490.00 213,000.00
65,449.00 21,300.00
719,939.00 234,300.00
719,930.00 234,300.00 954,230.00
131,040.00
15,386.00
7,762.50
3,887.00
20,000.00
12,500.00
1,500.00
1,500.00
158,075.50 35,500.00
15,807.55 3,550.00
173,883.05 39,050.00
173,880.00 39,050.00 212,930.00
151,300.00
15,386.00
7,762.50
3,887.00
20,000.00
12,500.00
1,500.00
1,500.00
178,335.50 35,500.00
17,833.55 3,550.00
196,169.05 39,050.00
196,160.00 39,050.00 235,210.00
155,000.00

Agustus 2010
12,858.30
7,762.50
1,943.50
56,000.00
35,000.00
4,200.00
4,200.00
177,564.30 99,400.00
17,756.43 9,940.00
195,320.73 109,340.00
195,320.00 109,340.00 304,660.00
141,500.00
15,700.00
7,762.50
4,485.00
56,000.00
35,000.00
4,200.00
4,200.00
169,447.50 99,400.00
16,944.75 9,940.00
186,392.25 109,340.00
186,390.00 109,340.00 295,730.00
135,720.00
16,328.00
7,762.50
4,843.80
56,000.00
35,000.00
4,200.00
4,200.00
164,654.30 99,400.00
16,465.43 9,940.00
181,119.73 109,340.00
181,110.00 109,340.00 290,450.00
43,916.67
1,789.80
517.50
299.00

Agustus 2010
7,200.00
9,000.00
1,080.00
540.00
46,522.97 17,820.00
4,652.30 1,782.00
51,175.26 19,602.00
51,170.00 19,600.00 70,770.00
795,000.00
12,858.30
7,762.50
1,943.50
56,000.00
35,000.00
4,200.00
4,200.00
817,564.30 99,400.00
81,756.43 9,940.00
899,320.73 109,340.00
899,320.00 109,340.00 1,008,660.00
64,400.00
18,055.00
7,417.50
24,000.00
10,000.00
1,200.00
1,800.00
89,872.50 37,000.00
8,987.25 3,700.00
98,859.75 40,700.00
98,850.00 40,700.00 139,550.00
9,796.80
4,140.00
24,000.00
15,000.00
1,800.00
1,800.00
13,936.80 42,600.00
1,393.68 4,260.00

Agustus 2010
15,330.48 46,860.00
15,330.00 46,860.00 62,190.00
5,102.50
16,000.00
10,000.00
1,200.00
1,200.00
5,102.50 28,400.00
510.25 2,840.00
5,612.75 31,240.00
5,610.00 31,240.00 36,850.00
9,418.50
31,740.00
5,347.50
1,600.00
6,300.00
756.00
300.00
46,506.00 8,956.00
4,650.60 895.60
51,156.60 9,851.60
51,150.00 9,850.00 61,000.00
9,418.50
31,740.00
1,600.00
6,300.00
756.00
300.00
41,158.50 8,956.00
4,115.85 895.60
45,274.35 9,851.60
45,270.00 9,850.00 55,120.00
20,841.60
5,485.50
5,600.00
10,500.00
480.00
300.00

Agustus 2010
26,327.10 16,880.00
2,632.71 1,688.00
28,959.81 18,568.00
28,950.00 18,560.00 47,510.00
38,250.00
1,000.00
92,000.00
11,200.00
32,000.00
3,840.00
840.00
131,250.00 47,880.00
13,125.00 4,788.00
144,375.00 52,668.00
144,370.00 52,660.00 197,030.00
26,572.00
2,750.00
8,000.00
5,000.00
600.00
600.00
29,322.00 14,200.00
2,932.20 1,420.00
32,254.20 15,620.00
32,250.00 15,620.00 47,870.00
4,462.50
1,050.00
4,800.00
6,000.00
720.00
360.00
5,512.50 11,880.00
551.25 1,188.00
6,063.75 13,068.00
6,060.00 13,060.00 19,120.00
56,100.00
3,750.00
62,780.00

Agustus 2010
1,050.00
16,000.00
60,000.00
7,200.00
1,200.00
123,680.00 84,400.00
12,368.00 8,440.00
136,048.00 92,840.00
136,040.00 92,840.00 228,880.00
121,000.00
438,000.00
6,800.00
8,500.00
1,020.00
504.00
559,000.00 16,824.00
55,900.00 1,682.40
614,900.00 18,506.40
614,900.00 18,500.00 633,400.00
682,000.00
123,750.00
6,800.00
8,500.00
1,020.00
504.00
805,750.00 16,824.00
80,575.00 1,682.40
886,325.00 18,506.40
886,320.00 18,500.00 904,820.00
5,500,000.00
6,800.00
8,500.00
1,020.00
504.00
5,500,000.00 16,824.00
550,000.00 1,682.40
6,050,000.00 18,506.40
6,050,000.00 18,500.00 6,068,500.00

Agustus 2010
2,850,000.00
6,800.00
8,500.00
1,020.00
504.00
2,850,000.00 16,824.00
285,000.00 1,682.40
3,135,000.00 18,506.40
3,135,000.00 18,500.00 3,153,500.00
400,000.00
6,800.00
8,500.00
1,020.00
504.00
400,000.00 16,824.00
40,000.00 1,682.40
440,000.00 18,506.40
440,000.00 18,500.00 458,500.00
825,000.00
1,200.00
15,000.00
1,800.00
96.00
825,000.00 18,096.00
82,500.00 1,809.60
907,500.00 19,905.60
907,500.00 19,900.00 927,400.00
170,500.00
1,200.00
15,000.00
1,800.00
96.00
170,500.00 18,096.00
17,050.00 1,809.60
187,550.00 19,905.60
187,550.00 19,900.00 207,450.00
126,500.00
1,200.00

Agustus 2010
15,000.00
1,800.00
96.00
126,500.00 18,096.00
12,650.00 1,809.60
139,150.00 19,905.60
139,150.00 19,900.00 159,050.00
121,000.00
2,475.00
1,200.00
15,000.00
1,800.00
96.00
123,475.00 18,096.00
12,347.50 1,809.60
135,822.50 19,905.60
135,820.00 19,900.00 155,720.00
125,000.00
2,645.00
17,440.00
14,500.00
1,800.00
1,320.00
127,645.00 35,060.00
12,764.50 3,506.00
140,409.50 38,566.00
140,400.00 38,560.00 178,960.00
56,100.00
300.00
16,000.00
10,000.00
1,200.00
120.00
56,400.00 27,320.00
5,640.00 2,732.00
62,040.00 30,052.00
62,040.00 30,050.00 92,090.00
29,000.00

Agustus 2010
3,000.00
20,000.00
25,000.00
3,000.00
32,000.00 48,000.00
3,200.00 4,800.00
35,200.00 52,800.00
35,200.00 52,800.00 88,000.00
60,500.00
1,800.00
8,000.00
10,000.00
1,200.00
600.00
62,300.00 19,800.00
6,230.00 1,980.00
68,530.00 21,780.00
68,530.00 21,780.00 90,310.00
6,650.00
12,000.00
5,000.00
11,400.00
960.00
6,650.00 29,360.00
665.00 2,936.00
7,315.00 32,296.00
7,310.00 32,290.00 39,600.00
367,500.00
126,000.00
57,600.00
80,000.00
50,000.00
600.00
6,000.00
73,000.00
551,100.00 209,600.00
55,110.00 20,960.00
606,210.00 230,560.00
606,210.00 230,560.00 836,770.00

Agustus 2010
950,000.00
3,420.00
264,000.00
110,000.00
120.00
19,200.00
953,420.00 393,320.00
95,342.00 39,332.00
1,048,762.00 432,652.00
1,048,760.00 432,650.00 1,481,410.00
3,510,000.00
315,900.00
9,420.00
1,725.00
80,000.00
100,000.00
12,000.00
12,000.00
3,837,045.00 204,000.00
383,704.50 20,400.00
4,220,749.50 224,400.00
4,220,740.00 224,400.00 4,445,140.00
684,000.00
9,849.60
9,420.00
1,725.00
96,000.00
145,000.00
18,000.00
12,000.00
704,994.60 271,000.00
70,499.46 27,100.00
775,494.06 298,100.00
775,490.00 298,100.00 1,073,590.00
50,000.00
800.00
10,000.00
1,200.00

Agustus 2010
600.00
50,000.00 12,600.00
5,000.00 1,260.00
55,000.00 13,860.00
55,000.00 13,860.00 68,860.00
13,860.00
26,000.00
139,550.00
26,911.50
179,410.00 26,911.50
17,941.00 2,691.15
197,351.00 29,602.65
197,350.00 29,600.00 226,950.00
33,000.00
9,522.00
40,000.00
25,000.00
3,000.00
3,000.00
42,522.00 71,000.00
4,252.20 7,100.00
46,774.20 78,100.00
46,770.00 78,100.00 124,870.00
92,690.00
15,870.00
20,000.00
50,000.00
3,000.00
3,000.00
108,560.00 76,000.00
10,856.00 7,600.00
119,416.00 83,600.00
119,410.00 83,600.00 203,010.00
153,607.86
316,000.00
5,800.00
20,000.00
50,000.00

Agustus 2010
3,000.00
360.00
475,407.86 73,360.00
47,540.79 7,336.00
522,948.65 80,696.00
522,940.00 80,690.00 603,630.00
275,000.00
9,600.00
12,000.00
1,440.00
720.00
275,000.00 23,760.00
27,500.00 2,376.00
302,500.00 26,136.00
302,500.00 26,130.00 328,630.00

RENCANA AN
PEMBANGUNAN K
KAB
TAHUN
NO Uraian Pekerjaan Spesifikasi Material Volume
I LANTAI 1
A Pekerjaan Persiapan
1 Pekerjaan Bouplank 109.85
2 Peninggian Lantai Peninggian lantai area bangunan induk t. 1 m dipadatkan 648.33
B Pekerjaan Dinding
1 Pas. Batu Bata 300.73
2 Pek. Plesteran Dinding 695.18
3 Pek. Acian 778.48
4 Pek. Dinding Partisi Gypsum 104.41
C Pekerjaan Lantai
Pek. Keramik (area R. Div. Bisnis, Teknis, R. Rapat, R.

1 uk. 60x60 402.26
Receptionist & Lobby)
2 Pek. Keramik motif (area lobby) uk. 15x15 4.00
3 Pek. Keramik (area pantry) uk. 30x30 7.63
4 Pek. Keramik (area gudang ) uk. 30x30 16.50
5 Pek. Marmer (area teras depan & traf tangga) 22.81
6 Pek. Keramik (area teras samping) uk. 40x40 11.20
7 Pek. Keramik warna abu (tiap gawangan pintu) uk. 15x60 0.81
8 Pek. Keramik lantai Toilet Roman uk. 25x25 32.88

9 Pek. Keramik Dinding Toilet Roman uk. 25x45 52.80
10 Pek. Keramik Tangga Utama Roman uk. 30x30 49.01
11 Pek. Plint Keramik uk. 10x60 505.21
D Pekerjaan Plafond
1 Pek. Plafond PlafondGypsum 9 mm + Rangka Hollow 40x40x0.6 505.21
2 Pek. List Plafond Shadow line 308.97
E Pekerjaan kusen pintu & jendela
1 Pek. Pintu P1 uk. 1 x 2.40 m (Double Swing Floor Hinge) Kaca Tempered 12 mm + accecories 2.00
2 Pek. Pintu P2 uk. 0.9 x 2.20 m Daun Pintu Alumunium ex Alexindo + accecories 4.00
4 Pek. Pintu P5 uk. 0.8 x 2.20 m Daun Pintu Alumunium spandrill ex Alexindo + accecories 2.00
6 Pek. Jendela Daun Jendela Alumunium ex Alexindo + accecories 21.00
7 Pek. Kusen Pintu Alumunium Kusen 3" Alumunium ex Alexindo 61.80
8 Pek. Kusen Jendela Alumunium Kusen 3" Alumunium ex Alexindo 321.08
9 Pek. Pemasangan Kaca Jendela Kaca polos 6 mm 163.08
F Pekerjaan Finishing & Pengecatan
Exterior & Interior Ex Catylux tipe Irish White ; termasuk

1 Pek. Pengecatan Dinding 876.54
wallfiller dan cat dasar
Ex Vinilex tipe White 300; harga sdh termasuk wallfiller dan
2 Pek. Pengecatan Plafond 308.97
wallsealer
3 Pek. Pengecatan Dinding Partisi 104.41
G Pekerjaan Sanitair
1 Pek. Pemasangan Wastafel Ex INA +acecories 4.00
2 Pek. Pemasangan Urinoir Ex Totot U57+acecories 2.00
3 Pek. Pemasangan Closet Kloset Duduk Ex INA 4.00
4 Pek. Floor Drain Floor Drain Onda FLS09 5x3 4.00
II LANTAI 2
A Pekerjaan Dinding
3 Pek. Acian 1,219.06
4 Pek. Dinding Partisi Gypsum 109.12
B Pekerjaan Lantai
1 Pek. Keramik lantai Granit Roman uk. 60x60 444.41
2 Pek. Marmer 2.23
3 Pek. Keramik (area gudang) Roman uk.30x30 12.80

6 Pek. Keramik Tangga Utama Roman uk.30x30 49.01
8 Pek. Keramik warna abu (tiap gawangan pintu) uk. 15x60 1.40
C Pekerjaan Plafond
1 Pek. Plafond Plafond Gypsum 9 mm + Rangka Hollow 40x40x0.6 494.85
D Pekerjaan Kusen Pintu dan Jendela
2 Pek. Pintu P3 uk. 0.8 x 2.20 m (Double Swing) Daun Pintu Alumunium ex Alexindo + accecories 1.00
7 Pek. Jendela Daun Jendela Alumunium ex Alexindo + accecories 31.00
10 Pek. Pemasangan Kaca Jendela Kaca polos tebal 6 mm 219.99
E Pekerjaan Finishing & Pengecatan
Exterior Ex Vinilex tipe Irish White & Interior ex Vinilex; termasuk

1 Pek. Pengecatan Dinding 1,219.00

wallsealer
Pek. Pengecatan dinding Partisi Gypsum 109.12
F Pekerjaan Sanitair
1 Pek. Pemasangan Wastafel Ex INA +acecories 5.00
2 Pek. Pemasangan Urinoir Ex Totot U57+acecories 2.00
3 Pek. Pemasangan Closet Kloset Duduk Ex INA + accecories 5.00
III LANTAI 3
A Pekerjaan Dinding
3 Pek. Acian 1,086.21
B Pekerjaan Lantai
1 Pek. Keramik lantai uk. 60x60 388.45
2 Pek. Marmer 0.81
5 Pek. Keramik Tangga Type 1 Roman uk. 30x30 49.01
6 Pek. Keramik Tangga Type 2 Roman uk. 30x30 12.59
C Pekerjaan Plafond
1 Pek. Plafond PlafondGypsum 9 mm + Rangka Hollow 40x40x0.6 148.35
D Pekerjaan Kusen Pintu & Jendela

3 Pek. Daun Jendela Daun Jendela Alumunium ex Alexindo + accecories 16.00
Exterior Ex Vinilex tipe Irish White & Interior ex Vinilex; termasuk

1 Pek. Pengecatan Dinding 1,086.21

wallsealer
F Pekerjaan Sanitair
1 Pek. Pemasangan Wastafel Ex INA + acecories 4.00
2 Pek. Pemasangan Urinoir Ex Totot U57+ acecories 2.00
3 Pek. Pemasangan Closet Kloset Duduk Ex INA + accecories 4.00
IV LANTAI DAK
A Pekerjaan Dinding
3 Pek. Acian 588.15
B Pekerjaan Lantai
1 Pek. Screading Lantai Dak waterprofing 91.30

C Pekerjaan Plafond
1 Pek. Plafond Plafond Gypsum 9 mm + Rangka Hollow 40x40x0.6 200.00
D Pekerjaan Kusen Pintu & Jendela
1 Pek. Pintu P8 uk. 0.9 x 2.20 m Daun Pintu Alumunium ex Alexindo 1.00
1 Pek. Pengecatan Dinding Ex Vinilex ; termasuk wallfiller dan cat dasar 588.15

wallsealer
3 Pek. Pemasangan ACP (warna abu) 724.41
4 Pek. Pemasangan ACP (warna biru) 157.47
5 Pek. Gawangan Pintu Utama ACP + Rangka Hollow 8.00
6 Pek. Pemasangan Railing Tangga Utama Hollow 40x40 + Hand Railling Kayu 40x60 12.55
7 Pek. Pemasangan Railing Tangga Hollow 40x40 + Hand Railling Kayu 40x60 9.00
8 Pek. Pengecatan Railling Tangga Utama ex Avian 45.00
9 Pek. Pengecatan Railling Tangga Service ex Avian 15.00

RENCANA ANGGARAN BIAYA (RAB)
KABUPATEN SIAK
TAHUN ANGGARAN 2015
Harga Satuan Bahan Harga Satuan Upah Harga Satuan + Upah Jumlah Harga Satuan
Sat.
(Rp.) Kerja (Rp.) Kerja (Rp.) Bahan (Rp.)
m' Rp 72,110.00 Rp 10,780.00 Rp 82,890.00 Rp 7,921,283.50
m3 Rp 171,600.00 Rp 25,300.00 Rp 196,900.00 Rp 111,252,570.00
m2 Rp 98,850.00 Rp 40,700.00 Rp 139,550.00
m2 Rp 15,330.00 Rp 46,860.00 Rp 62,190.00
m2 Rp 5,610.00 Rp 31,240.00 Rp 36,850.00
m2 Rp 136,040.00 Rp 92,840.00 Rp 228,880.00
Jumlah
m2 Rp 195,320.00 Rp 109,340.00 Rp 304,660.00
bh Rp 46,597.50 Rp 27,335.00 Rp 73,932.50
m2 Rp 295,730.00
m2 Rp 295,730.00
m2 Rp 1,008,660.00
m2 Rp 235,210.00
m2 Rp 76,165.00
m2 Rp 290,450.00
m2 Rp 212,930.00
m2 Rp 295,730.00
m' Rp 70,770.00
Jumlah
m2 Rp 244,910.00
m1 Rp 19,130.00
Jumlah
Unit Rp 6,068,500.00
Unit Rp 904,830.00
Unit Rp 904,830.00
Unit Rp 633,400.00
Unit Rp 904,830.00
Unit Rp 458,500.00
m' Rp 155,720.00
m' Rp 155,720.00
m2 Rp 207,450.00
Jumlah
m2 Rp 61,000.00
m2 Rp 55,120.00
m2 Rp 61,000.00
Jumlah
Unit Rp 1,073,590.00
Unit Rp 4,445,140.00
Unit Rp 1,481,410.00
bh Rp 68,860.00
Jumlah
Jumlah Total Lantai 1
m2 Rp 139,550.00
m2 Rp 62,190.00
m2 Rp 36,850.00
m2 Rp 228,880.00
Jumlah
m2 Rp 304,660.00
m2 Rp 1,008,660.00
m2 Rp 295,730.00
m2 Rp 290,450.00
m2 Rp 212,930.00
m2 Rp 295,730.00
m' Rp 70,770.00
m2 Rp 70,770.00
Jumlah
m2 Rp 244,910.00
m1 Rp 19,130.00
Jumlah
Unit Rp 904,830.00
Unit Rp 904,830.00
Unit Rp 633,400.00
Unit Rp 633,400.00
Unit Rp 904,830.00
Unit Rp 904,830.00
Unit Rp 458,500.00
m' Rp 155,720.00
m' Rp 155,720.00
m2 Rp 207,450.00
Jumlah
m2 Rp 61,000.00
m2 Rp 55,120.00
m2 Rp 61,000.00
Jumlah
Unit Rp 1,073,590.00
Unit Rp 4,445,140.00
Unit Rp 1,481,410.00
bh Rp 68,860.00
Jumlah
m2 Rp 139,550.00
m2 Rp 62,190.00
m2 Rp 36,850.00
Jumlah
m2 Rp 304,660.00
m2 Rp 1,008,660.00
m2 Rp 290,450.00
m2 Rp 212,930.00
m2 Rp 295,730.00
m2 Rp 295,730.00
m' Rp 70,770.00
Jumlah
m2 Rp 244,910.00
m' Rp 19,130.00
Jumlah
Unit Rp 633,400.00
Unit Rp 904,830.00
Unit Rp 458,500.00
m' Rp 155,720.00
m' Rp 155,720.00
m2 Rp 207,450.00
Jumlah
m2 Rp 61,000.00
m2 Rp 55,120.00
Jumlah
Unit Rp 1,073,590.00
Unit Rp 4,445,140.00
Unit Rp 1,481,410.00
bh Rp 68,860.00
Jumlah
m2 Rp 139,550.00
m2 Rp 62,190.00
m2 Rp 36,850.00
Jumlah
m2 Rp 304,660.00
Jumlah
m2 Rp 304,660.00
m' Rp 19,130.00
Jumlah
Unit Rp 904,830.00
m' Rp 155,720.00
m' Rp 155,720.00
m2 Rp 207,450.00
Jumlah
m2 Rp 61,000.00
m2 Rp 55,120.00
m2 Rp 836,770.00
m2 Rp 836,770.00
m' Rp 836,770.00
m' Rp 600,000.00
m' Rp 600,000.00
m2 Rp 47,520.00
m2 Rp 47,520.00
Jumlah
Jumlah Total Lantai Dak
JUMLAH TOTAL PEKERJAAN ARSITEKTUR

Arsitektur
Jumlah Harga Satuan Jumlah Harga Satuan

Upah (Rp.) (Rp.)
Rp 1,184,183.00 Rp 9,105,466.50 9,105,466.50
Rp 16,402,622.50 Rp 127,655,192.50 127,655,192.50
Rp 136,760,659.00 136,760,659.00
Rp 41,967,429.70
Rp 43,233,492.96
Rp 28,687,054.33
Rp 23,897,360.80
Rp 137,785,337.79
Rp 122,552,531.60
Rp 295,730.00
Rp 2,254,941.25
Rp 4,879,545.00
Rp 23,011,064.91
Rp 2,634,352.00
Rp 61,693.65
Rp 9,550,867.35
Rp 11,242,704.00
Rp 14,492,248.65
Rp 35,753,711.70
Rp 226,729,390.11
Rp 123,731,103.56
Rp 5,910,596.10
Rp 129,641,699.66
Rp 12,137,000.00
Rp 3,619,320.00
Rp 1,809,660.00
Rp 1,266,800.00
Rp 3,619,320.00
Rp 9,628,500.00
Rp 9,623,496.00
Rp 49,998,577.60
Rp 33,830,946.00
Rp 125,533,619.60
Rp 53,469,092.50
Rp 17,030,426.40
Rp 6,369,010.00
Rp 76,868,528.90
Rp 4,294,360.00
Rp 8,890,280.00
Rp 5,925,640.00
Rp 275,440.00
Rp 19,385,720.00
Rp 852,704,955.06
Rp 46,197,608.85
Rp 50,937,838.92
Rp 44,922,471.55
Rp 24,975,385.60
Rp 167,033,304.92
Rp 135,393,950.60
Rp 2,245,277.16
Rp 3,785,344.00
Rp 10,932,538.00
Rp 12,871,618.50
Rp 14,492,248.65
Rp 35,020,534.50
Rp 98,724.15
Rp 214,840,235.56
Rp 121,193,713.50
Rp 6,498,556.65
Rp 127,692,270.15
Rp 2,714,490.00
Rp 904,830.00
Rp 1,266,800.00
Rp 1,900,200.00
Rp 4,524,150.00
Rp 904,830.00
Rp 14,213,500.00
Rp 13,111,624.00
Rp 63,831,185.20
Rp 45,636,925.50
Rp 149,008,534.70
Rp 74,359,000.00
Rp 27,276,132.00
Rp 6,656,320.00
Rp 108,291,452.00
Rp 5,367,950.00
Rp 8,890,280.00
Rp 7,407,050.00
Rp 275,440.00
Rp 21,940,720.00
Rp 788,806,517.33
Rp 41,891,514.50
Rp 39,011,165.10
Rp 40,026,691.10
Rp 120,929,370.70
Rp 118,345,177.00
Rp 817,014.60
Rp 10,932,538.00
Rp 13,393,297.00
Rp 14,492,248.65
Rp 3,723,980.03
Rp 29,519,228.55
Rp 191,223,483.83
Rp 36,331,663.77
Rp 7,979,505.60
Rp 44,311,169.37
Rp 1,266,800.00
Rp 3,619,320.00
Rp 7,336,000.00
Rp 4,702,744.00
Rp 71,902,152.80
Rp 37,449,185.18
Rp 126,276,201.98
Rp 66,258,810.00
Rp 8,176,886.64
Rp 74,435,696.64
Rp 4,294,360.00
Rp 8,890,280.00
Rp 5,925,640.00
Rp 275,440.00
Rp 19,385,720.00
Rp 576,561,642.51
Rp 37,907,362.00
Rp 36,577,048.50
Rp 21,673,327.50
Rp 96,157,738.00
Rp 27,815,458.00
Rp 27,815,458.00
Rp 60,932,000.00
Rp 1,892,913.50
Rp 62,824,913.50
Rp 904,830.00
Rp 825,316.00
Rp 37,855,532.00
Rp 37,444,725.00
Rp 77,030,403.00
Rp 35,877,150.00
Rp 11,024,000.00
Rp 606,165,392.47
Rp 131,769,518.98
Rp 6,694,160.00
Rp 7,530,000.00
Rp 5,400,000.00
Rp 2,138,400.00
Rp 712,800.00
Rp 807,311,421.45
Rp 1,071,139,933.95
Rp 3,289,213,048.85
RENCANA ANGGARAN BI
PEMBANGUNAN KANTOR PELIND
KABUPATEN SIAK
TAHUN ANGGARAN 201
NO URAIAN PEKERJAAN CALCULATION SHEET
I STRUKTUR LANTAI 1 P.- 0.050

A PEKERJAAN PONDASI
1 Pondasi Spun Pile Ø 500, Kedalaman 30 m'

Spun Pile Ø 500, Kedalaman 30 m' Panjang x Harga per meter
Ongkos Pancang Panjang x Harga per meter
Bobokan Kepala Tiang Pancang Jumlah Titik x harga per titik
Mobilisasi alat pancang Hydrolic
Atas + Bawah/2 x tinggi x Panjang = m3

2 Pas. Pondasi Batu Kali
Atas + Bawah/2 x tinggi x Panjang = m3

3 Pas. Dinding Penahan Tanah (DPT)
4 Poer P1 - 2500x2500x800
Cor Beton K 300 Panjang x Lebar x Tebal = m3
Besi Beton Pile Cap D 19 Panjang x Kg per meter = kg
Besi beton spun pile D16 Panjang x Kg per meter = kg
Besi beton spun pile Ø10 Panjang x Kg per meter = kg
Lantai Kerja t = 5 cm Panjang x Lebar x Tebal = m3
Urugan Pasir t= 10 cm Panjang x Lebar x Tebal = m3
Bekisting Rolag bata Panjang x Tinggi = m2
5 Poer P2 - 2500x1500x800
6 Poer P3 - 2500x1610x500
B PEKERJAAN TIE BEAM
1 TB1 - 300/500
Besi Beton D 16 Panjang x Kg per meter = kg
Bekisting dengan multi 9 mm Panjang x Tinggi = m2
2 TB2 - 200/400
3 Balok Miring (200x300)

C PEKERJAAN PLAT LANTAI 1 (ELS. P.-0.05)
1 Plat Lantai Type S1, tebal 10 cm

Besi Beton Ø 10 double layer Panjang x Kg per meter = kg
Urugan Pasir t= 10 cm Panjang x Tinggi = m2
D PEKERJAAN KOLOM STRUKTUR
1 Kolom K1 (500x700)
Cor Beton K 300 Panjang x Lebar x Tinggi = m3
Bekisting dengan multi 9 mm Panjang x Lebar = m2
2 Kolom K2 (600x600)
3 Kolom K3 (600x600)
4 Kolom K4 (300x300)
6 Kolom K5 (300x300)
7 Kolom K6 (200x200)
E PEKERJAAN STRUKTUR TANGGA

Type 1
Besi Beton Ø 10 Panjang x Kg per meter = kg
II STRUKTUR LANTAI 2 P.+ 4.500
A KOLOM STRUKTUR
1 Kolom K1 (500x700) Panjang x Lebar x Tinggi = m3
Cor Beton K 300 Panjang x Kg per meter = kg
2 Kolom K2 (600x600)
3 Kolom K3 (400x400)
4 Kolom K4 (300x300)
6 Kolom K6 (200x200)
B BALOK STRUKTUR
1 Balok B1 (300x800) Panjang x Lebar x Tinggi = m3
Cor Beton K 300 Panjang x Kg per meter = kg
2 Balok B2 (300x700)
3 Balok B3 (250x500)
4 Balok B4 (150x500)
5 Balok B5 (200x300)
6 Balok B6 (200x400)

C PEKERJAAN PLAT LANTAI 2 (ELS. P.+ 4.500)

Plat Lantai Type S1, tebal 12 cm
Bekisting multi 9 mm Panjang x Lebar = m2
D PEKERJAAN STRUKTUR TANGGA
Type 1
II STRUKTUR LANTAI 3 P.+ 9.000
A KOLOM STRUKTUR
1 Kolom K2 (600x600)
2 Kolom K3 (600x600)
3 Kolom K6 (200x200)
B BALOK STRUKTUR
2 Balok B2 (300x700)
3 Balok B3 (250x500)
4 Balok B4 (150x500)
5 Balok B5 (200x300)
6 Balok B6 (200x400)
7 Balok B7 (250x500)

C PEKERJAAN PLAT LANTAI 3 (ELS. P.+ 9.000)

Bekisting multi 9 mm rangka kayu Panjang x Lebar = m2
E PEKERJAAN STRUKTUR TANGGA

Type 2
III STRUKTUR LANTAI DAK P.+ 13.30
A KOLOM STRUKTUR
1 Kolom K2 (300x300)
2 Kolom K3 (300x300)
4 Kolom KP (130x130)
B BALOK STRUKTUR
2 Balok B2 (300x700)
3 Balok B3 (250x500)
4 Balok B4 (150x500)
4 Balok B5 (200x300)
6 Balok B7 (250x500)
7 Ring Balok (150x200)

C PEKERJAAN PLAT LANTAI DAK (ELS. P.+ 13.30)

Bekisting multi 9 mm rangka kayu Panjang x Lebar = m2
IV PEKERJAAN STRUKTUR ATAP BAJA RINGAN = 355 M2
1 Pek. Kuda-kuda & Rangka Atap Baja Ringan Panjang x Lebar = m2
2 Pek. Penutup Atap Zincalume Panjang x Lebar = m2
3 Pek. Rabung Atap Zincalume Panjang x harga per meter
4 Pek. Alumunium Foil / Sisalationt Panjang x Lebar = m2

CANA ANGGARAN BIAYA (RAB)
NGUNAN KANTOR PELINDO PERAWANG
KABUPATEN SIAK
TAHUN ANGGARAN 2015
ALCULATION SHEET VOLUME SAT. HARGA SATUAN (Rp.)
2,640.00 m' Rp 450,000.00

2,640.00 m' Rp 175,000.00
88.00 ttk Rp 50,000.00
1.00 ls Rp 35,000,000.00
Jumlah
(0.3+0.9)/2*1.5*163.91 total 147.52 m3 Rp 954,230.00

jumlah 147.52 m3
Jumlah
(0.3+1.6)/2*3*168.43 total jumlah 480.00 m3 Rp 954,230.00

480.025 m3
Jumlah
111.66 m3 Rp 1,664,260.00
6,588.98 kg Rp 13,510.00
77.74 kg Rp 13,510.00
955.58 kg Rp 13,510.00
625.49 kg Rp 13,510.00
4.13 m3 Rp 917,080.00
8.25 m3 Rp 237,200.00
176.00 m2 Rp 139,550.00
Jumlah
25.89 m3 Rp 1,664,260.00
1,814.66 kg Rp 13,510.00
25.91 kg Rp 13,510.00
199.08 kg Rp 13,510.00
130.31 kg Rp 13,510.00
0.75 m3 Rp 917,080.00
1.50 m3 Rp 237,200.00
25.60 m2 Rp 139,550.00
Jumlah
82.91 m3 Rp 1,664,260.00
5,490.82 kg Rp 13,510.00
64.79 kg Rp 13,510.00
597.24 kg Rp 13,510.00
390.93 kg Rp 13,510.00
4.13 m3 Rp 917,080.00
8.25 m3 Rp 237,200.00
176.00 m2 Rp 139,550.00
Jumlah
50.70 m3 Rp 1,664,260.00
9,044.75 kg Rp 13,510.00
3,340.65 kg Rp 13,510.00
5.22 m3 Rp 917,080.00
10.44 m3 Rp 237,200.00
347.90 m2 Rp 139,070.00
Jumlah
4.28 m3 Rp 1,664,260.00
477.67 kg Rp 13,510.00
234.00 kg Rp 13,510.00
0.62 m3 Rp 917,080.00
1.25 m3 Rp 237,200.00
33.32 m2 Rp 139,070.00
Jumlah
0.55 m3 Rp 1,664,260.00
87.63 kg Rp 13,510.00
57.66 kg Rp 13,510.00
0.36 m3 Rp 917,080.00
0.72 m3 Rp 237,200.00
19.20 m2 Rp 139,070.00
Jumlah
60.54 m3 Rp 1,664,260.00
4,821.27 Kg Rp 13,510.00
25.72 m3 Rp 917,080.00
51.44 m3 Rp 237,200.00
Jumlah
2.94 m3 Rp 1,664,260.00
374.64 kg Rp 13,510.00
105.73 kg Rp 13,510.00
14.40 m2 Rp 139,070.00
Jumlah
15.12 m3 Rp 1,664,260.00
1,498.56 kg Rp 13,510.00
528.65 kg Rp 13,510.00
13.20 m2 Rp 139,070.00
Jumlah
15.12 m3 Rp 1,664,260.00
1,498.56 kg Rp 13,510.00
528.65 kg Rp 13,510.00
57.60 m2 Rp 139,070.00
Jumlah
0.76 m3 Rp 1,664,260.00
149.86 kg Rp 13,510.00
52.86 kg Rp 13,510.00
14.40 m2 Rp 139,070.00
Jumlah
1.13 m3 Rp 1,664,260.00
224.78 kg Rp 13,510.00
79.30 kg Rp 13,510.00
9.60 m2 Rp 139,070.00
Jumlah
0.17 m3 Rp 1,664,260.00
37.46 kg Rp 13,510.00
20.73 kg Rp 13,510.00
6.00 m2 Rp 139,070.00
Jumlah
7.49 m3 Rp 1,664,260.00
172.72 kg Rp 13,510.00
232.23 kg Rp 13,510.00
24.00 m2 Rp 139,070.00
Jumlah
2.94 m3 Rp 1,664,260.00
374.64 kg Rp 13,510.00
105.73 kg Rp 13,510.00
14.40 m2 Rp 139,070.00
Jumlah
15.12 m3 Rp 1,664,260.00
1,498.56 kg Rp 13,510.00
528.65 kg Rp 13,510.00
13.20 m2 Rp 139,070.00
Jumlah
6.72 m3 Rp 1,664,260.00
1,123.92 kg Rp 13,510.00
352.43 kg Rp 13,510.00
72.00 m2 Rp 139,070.00
Jumlah
0.76 m3 Rp 1,664,260.00
149.86 kg Rp 13,510.00
52.86 kg Rp 13,510.00
14.40 m2 Rp 139,070.00
Jumlah
0.17 m3 Rp 1,664,260.00
37.46 kg Rp 13,510.00
20.73 kg Rp 13,510.00
6.00 m2 Rp 139,070.00
Jumlah
6.05 m3 Rp 1,664,260.00
899.14 kg Rp 13,510.00
52.42 kg Rp 13,510.00
338.74 kg Rp 13,510.00
40.80 m2 Rp 139,070.00
Jumlah
26.46 m3 Rp 1,664,260.00
3,371.76 kg Rp 13,510.00
262.08 kg Rp 13,510.00
1,539.72 kg Rp 13,510.00
180.00 m2 Rp 139,070.00
Jumlah
17.37 m3 Rp 1,664,260.00
1,859.24 kg Rp 13,510.00
1,298.93 kg Rp 13,510.00
114.29 m2 Rp 139,070.00
Jumlah
4.41 m3 Rp 1,664,260.00
244.61 kg Rp 13,510.00
279.61 kg Rp 13,510.00
95.18 m2 Rp 139,070.00
Jumlah
11.48 m3 Rp 1,664,260.00
1,208.75 kg Rp 13,510.00
1,004.82 kg Rp 13,510.00
117.90 m2 Rp 139,070.00
Jumlah
4.03 m3 Rp 1,664,260.00
318.53 kg Rp 13,510.00
219.23 kg Rp 13,510.00
43.20 m2 Rp 139,070.00
Jumlah
0.55 m3 Rp 1,664,260.00
87.63 kg Rp 13,510.00
57.66 kg Rp 13,510.00
19.20 m2 Rp 139,070.00
Jumlah
80.13 m3 Rp 1,118,840.00
5,517.16 Kg Rp 13,510.00
660.06 m2 Rp 139,070.00
Jumlah
7.49 m3 Rp 1,664,260.00
172.72 kg Rp 13,510.00
232.23 kg Rp 13,510.00
24.00 m2 Rp 139,070.00
Jumlah
15.12 m3 Rp 1,664,260.00
1,498.56 kg Rp 13,510.00
528.65 kg Rp 13,510.00
14.40 m2 Rp 139,070.00
Jumlah
6.72 m3 Rp 1,664,260.00
1,123.92 kg Rp 13,510.00
352.43 kg Rp 13,510.00
48.00 m2 Rp 139,070.00
Jumlah
0.17 m3 Rp 1,664,260.00
37.46 kg Rp 13,510.00
20.73 kg Rp 13,510.00
6.00 m2 Rp 139,070.00
Jumlah
26.46 m3 Rp 1,664,260.00
3,371.76 kg Rp 13,510.00
262.08 kg Rp 13,510.00
1,539.72 kg Rp 13,510.00
210.00 m2 Rp 139,070.00
Jumlah
16.71 m3 Rp 1,664,260.00
1,789.00 kg Rp 13,510.00
1,244.88 kg Rp 13,510.00
146.69 m2 Rp 139,070.00
Jumlah
6.77 m3 Rp 1,664,260.00
375.65 kg Rp 13,510.00
429.52 kg Rp 13,510.00
110.20 m2 Rp 139,070.00
Jumlah
7.34 m3 Rp 1,664,260.00
773.09 kg Rp 13,510.00
643.32 kg Rp 13,510.00
70.56 m2 Rp 139,070.00
Jumlah
8.65 m3 Rp 1,664,260.00
683.51 kg Rp 13,510.00
475.78 kg Rp 13,510.00
64.76 m2 Rp 139,070.00
Jumlah
0.53 m3 Rp 1,664,260.00
112.39 kg Rp 13,510.00
55.69 kg Rp 13,510.00
4.20 m2 Rp 139,070.00
Jumlah
1.08 m3 Rp 1,664,260.00
170.64 kg Rp 13,510.00
111.43 kg Rp 13,510.00
8.80 m2 Rp 139,070.00
Jumlah
76.48 m3 Rp 1,118,840.00
5,272.27 Kg Rp 13,510.00
630.33 m2 Rp 139,070.00
Jumlah
2.25 m3 Rp 1,664,260.00
109.32 kg Rp 13,510.00
133.09 kg Rp 13,510.00
10.96 m2 Rp 139,070.00
Jumlah
1.15 m3 Rp 1,664,260.00
163.91 kg Rp 13,510.00
97.18 kg Rp 13,510.00
7.20 m2 Rp 139,070.00
Jumlah
1.75 m3 Rp 1,664,260.00
249.14 kg Rp 13,510.00
149.01 kg Rp 13,510.00
36.00 m2 Rp 139,070.00
Jumlah
0.54 m3 Rp 1,664,260.00
37.79 kg Rp 13,510.00
21.26 kg Rp 13,510.00
0.78 m2 Rp 139,070.00
Jumlah
15.88 m3 Rp 1,664,260.00
2,023.06 kg Rp 13,510.00
157.25 kg Rp 13,510.00
923.83 kg Rp 13,510.00
132.00 m2 Rp 139,070.00
Jumlah
13.24 m3 Rp 1,664,260.00
1,417.54 kg Rp 13,510.00
999.18 kg Rp 13,510.00
93.03 m2 Rp 139,070.00
Jumlah
7.17 m3 Rp 1,664,260.00
397.49 kg Rp 13,510.00
456.48 kg Rp 13,510.00
120.65 m2 Rp 139,070.00
Jumlah
3.99 m3 Rp 1,664,260.00
420.72 kg Rp 13,510.00
348.54 kg Rp 13,510.00
41.76 m2 Rp 139,070.00
Jumlah
0.53 m3 Rp 1,664,260.00
112.39 kg Rp 13,510.00
55.69 kg Rp 13,510.00
4.20 m2 Rp 139,070.00
Jumlah
3.02 m3 Rp 1,664,260.00
637.06 kg Rp 13,510.00
293.86 kg Rp 13,510.00
52.80 m2 Rp 139,070.00
Jumlah
29.21 m3 Rp 1,118,840.00
1,999.28 Kg Rp 13,510.00
263.36 m2 Rp 139,070.00
Jumlah
Jumlah Total Lantai Dak
355.00 m2 Rp 178,970.00
355.00 m2 Rp 92,090.00
37.50 m' Rp 88,000.00
355.00 m2 Rp 39,610.00
Jumlah Total Pek. Atap

Jumlah Total Pekerjaan Struktur
Struktur
JUMLAH HARGA (Rp.)
Rp 1,188,000,000.00
Rp 462,000,000.00
Rp 4,400,000.00
Rp 35,000,000.00
Rp 1,689,400,000.00
Rp 140,771,826.52
Rp 140,771,826.52
Rp 458,030,400.00
Rp 458,030,400.00
Rp 185,832,070.44
Rp 89,017,133.31
Rp 1,050,294.42
Rp 12,909,939.84
Rp 8,450,368.82
Rp 3,782,955.00
Rp 1,956,900.00
Rp 24,560,800.00
Rp 327,560,461.83
Rp 43,083,697.18
Rp 24,516,090.38
Rp 350,098.14
Rp 2,689,570.80
Rp 1,760,493.50
Rp 687,810.00
Rp 355,800.00
Rp 3,572,480.00
77,016,040.00
Rp 137,988,456.53
Rp 74,180,944.43
Rp 875,245.35
Rp 8,068,712.40
Rp 5,281,480.51
Rp 3,782,955.00
Rp 1,956,900.00
Rp 24,560,800.00
Rp 256,695,494.22
Rp 84,376,733.81
Rp 122,194,521.16
Rp 45,132,132.86
Rp 4,785,781.98
Rp 2,475,656.40
Rp 48,382,453.00
Rp 307,347,279.21
Rp 7,129,689.84
Rp 6,453,267.66
Rp 3,161,386.20
Rp 572,945.73
Rp 296,381.40
Rp 4,633,812.40
Rp 22,247,483.23
Rp 915,343.00
Rp 1,183,814.59
Rp 778,986.60
Rp 330,148.80
Rp 170,784.00
Rp 2,670,144.00
Rp 6,049,220.99
Rp 100,754,300.40
Rp 65,135,357.70
Rp 23,588,214.68
Rp 12,202,042.40
201,679,915.18
Rp 4,892,924.40
Rp 5,061,386.40
Rp 1,428,400.41
Rp 2,002,608.00
Rp 13,385,319.21
Rp 25,163,611.20
Rp 20,245,545.60
Rp 7,142,002.06
Rp 1,835,724.00
Rp 54,386,882.86
Rp 25,163,611.20
Rp 20,245,545.60
Rp 7,142,002.06
Rp 8,010,432.00
Rp 60,561,590.86
Rp 1,258,180.56
Rp 2,024,554.56
Rp 714,200.21
Rp 2,002,608.00
Rp 5,999,543.33
Rp 1,887,270.84
Rp 3,036,831.84
Rp 1,071,300.31
Rp 1,335,072.00
Rp 7,330,474.99
Rp 279,595.68
Rp 506,138.64
Rp 280,078.51
Rp 834,420.00
Rp 1,900,232.83
Rp 12,469,516.27
Rp 2,333,465.98
Rp 3,137,369.47
Rp 3,337,680.00
Rp 21,278,031.71
Rp 3,651,640,196.96
Rp 4,892,924.40
Rp 5,061,386.40
Rp 1,428,400.41
Rp 2,002,608.00
Rp 13,385,319.21
Rp 25,163,611.20
Rp 20,245,545.60
Rp 7,142,002.06
Rp 1,835,724.00
Rp 54,386,882.86
Rp 11,183,827.20
Rp 15,184,159.20
Rp 4,761,334.70
Rp 10,013,040.00
Rp 41,142,361.10
Rp 1,258,180.56
Rp 2,024,554.56
Rp 714,200.21
Rp 2,002,608.00
Rp 5,999,543.33
Rp 279,595.68
Rp 506,138.64
Rp 280,078.51
Rp 834,420.00
Rp 1,900,232.83
Rp 10,065,444.48
Rp 12,147,327.36
Rp 708,140.16
Rp 4,576,355.78
Rp 5,674,056.00
Rp 33,171,323.78
Rp 44,036,319.60
Rp 45,552,477.60
Rp 3,540,700.80
Rp 20,801,617.20
Rp 25,032,600.00
Rp 138,963,715.20
Rp 28,907,572.10
Rp 25,118,395.36
Rp 17,548,598.34
Rp 15,894,657.98
Rp 87,469,223.77
Rp 7,339,386.60
Rp 3,304,654.08
Rp 3,777,558.93
Rp 13,237,030.28
Rp 27,658,629.89
Rp 19,098,132.42
Rp 16,330,177.37
Rp 13,575,055.38
Rp 16,396,353.00
Rp 65,399,718.17
Rp 6,710,296.32
Rp 4,303,313.28
Rp 2,961,797.30
Rp 6,007,824.00
Rp 19,983,230.90
Rp 915,343.00
Rp 1,183,881.30
Rp 778,986.60
Rp 2,670,144.00
Rp 5,548,354.90
Rp 89,652,649.20
Rp 74,536,831.60
Rp 91,794,544.20
Rp 255,984,025.00
Rp 12,469,516.27
Rp 2,333,465.98
Rp 3,137,369.47
Rp 3,337,680.00
Rp 21,278,031.71
Rp 772,270,592.66
Rp 25,163,611.20
Rp 20,245,545.60
Rp 7,142,002.06
Rp 2,002,608.00
Rp 54,553,766.86
Rp 11,183,827.20
Rp 15,184,159.20
Rp 4,761,334.70
Rp 6,675,360.00
Rp 37,804,681.10
Rp 279,595.68
Rp 506,138.64
Rp 280,078.51
Rp 834,420.00
Rp 1,900,232.83
Rp 44,036,319.60
Rp 45,552,477.60
Rp 3,540,700.80
Rp 20,801,617.20
Rp 29,204,700.00
Rp 143,135,815.20
Rp 27,815,401.48
Rp 24,169,385.41
Rp 16,818,328.80
Rp 20,399,482.95
Rp 89,202,598.63
Rp 11,271,200.85
Rp 5,075,004.48
Rp 5,802,876.67
Rp 15,325,514.00
Rp 37,474,596.00
Rp 12,214,836.27
Rp 10,444,499.94
Rp 8,691,186.33
Rp 9,812,779.20
Rp 41,163,301.74
Rp 14,399,177.52
Rp 9,234,193.08
Rp 6,427,801.85
Rp 9,006,173.20
Rp 39,067,345.65
Rp 873,736.50
Rp 1,518,415.92
Rp 752,398.92
Rp 584,094.00
Rp 3,728,645.34
Rp 1,797,400.80
Rp 2,305,346.40
Rp 1,505,419.30
Rp 1,223,816.00
Rp 6,831,982.50
Rp 85,568,883.20
Rp 71,228,367.70
Rp 87,659,993.10
Rp 244,457,244.00
Rp 3,744,585.00
Rp 1,476,913.20
Rp 1,798,045.90
Rp 1,524,673.08
Rp 8,544,217.18
Rp 707,864,427.04
Rp 1,911,298.59
Rp 2,214,356.55
Rp 1,312,868.03
Rp 1,001,304.00
Rp 6,439,827.17
Rp 2,905,173.86
Rp 3,365,821.96
Rp 2,013,064.31
Rp 5,006,520.00
Rp 13,290,580.12
Rp 895,667.29
Rp 510,570.19
Rp 287,205.31
Rp 108,474.60
Rp 1,801,917.38
Rp 26,421,791.76
Rp 27,331,486.56
Rp 2,124,420.48
Rp 12,480,970.32
Rp 18,357,240.00
Rp 86,715,909.12
Rp 22,040,003.21
Rp 19,151,020.79
Rp 13,498,921.80
Rp 12,937,682.10
Rp 67,627,627.90
Rp 11,926,503.23
Rp 5,370,062.88
Rp 6,166,978.74
Rp 16,778,795.50
Rp 40,242,340.34
Rp 6,647,387.29
Rp 5,683,959.62
Rp 4,708,819.98
Rp 5,807,563.20
Rp 22,847,730.10
Rp 873,736.50
Rp 1,518,388.90
Rp 752,371.90
Rp 584,094.00
Rp 3,728,591.30
Rp 5,032,722.24
Rp 8,606,680.60
Rp 3,970,048.60
Rp 7,342,896.00
Rp 24,952,347.44
Rp 32,681,316.40
Rp 27,010,272.80
Rp 36,625,475.20
Rp 96,317,064.40
Rp 363,963,935.28
Rp 63,534,350.00
Rp 32,691,950.00
Rp 3,300,000.00
Rp 14,061,550.00
Rp 113,587,850.00
Rp 5,609,327,001.93
RENCANA ANGGARA
PEKERJAAN PEMBANGUNAN KAN
KABUPATEN
TAHUN ANGGAR
NO URAIAN PEKERJAAN CALCULATION SHEET
I PEKERJAAN PENGURUGAN
Pek. Urugan Tanah Sirtu 40 cm Panjang x Lebar x Tinggi = m3
Pek. Urugan Pasir 10 cm Panjang x Lebar x Tinggi = m3
9 Pek. Pemadatan Tanah Panjang x Lebar = m2
II PEKERJAAN JALAN
1 Pek. Pemasangan Paving Block (area parkir) Panjang x Lebar = m2
2 Pek. Jalan Utama
Lapisan Aspal Hotmix manual t, 3 cm Panjang x Lebar = m2
Lapisan Pengisi Panjang x Lebar = m2
Lapisan Base-Coarse t. 7 cm Panjang x Lebar x Tinggi = m3
Lapisan Onderlaaght t. 25 cm Panjang x Lebar x Tinggi = m3
II PEKERJAAN SALURAN
1 Saluran Type S2 buis beton 1/2 Ø 30 cm Panjang x Harga per meter
3 Grill Besi Penutup Saluran Harga Per unit
III PEKERJAAN KANSTEEN DAN TAMAN

1 Pek. Kansteen Panjang x Harga per meter
2 Pek. Taman Panjang x Lebar = m2

ENCANA ANGGARAN BIAYA (RAB)
N PEMBANGUNAN KANTOR PELINDO PERAWANG
KABUPATEN SIAK
TAHUN ANGGARAN 2015
CALCULATION SHEET VOLUME SAT. HARGA SATUAN

(Rp.)
(410.5*5*0.5) total jumlah 1.026.412 m3 1,026.428 m3 Rp 196,900.00
(410.5*4.89*0.1) total jumlah 200.73 m3 200.000 m3 Rp 237,200.00
(410*4.88) total jumlah 2.000.78 m2 2,000.000 m2 Rp 50,600.00

Jumlah
(25.65*5) total jumlah 128.25 m2 128.300 m2 Rp 124,870.00
(456.45*4) total jumlah 1.825.80 m2 1,825.823 m2 Rp 120,010.00
(456.45*4) total jumlah 1.825.80 m2 1,825.823 m2 Rp 14,477.30
(456.45*4*0.07) total jumlah 127. 81 m3 127.808 m3 Rp 444,940.00
(456.45*4*0.25) total jumlah 456.45 m3 456.456 m3 Rp 564,955.00
Jumlah
P. 232.5 m' 232.50 m' Rp 226,950.00
18 buah 18.00 unit Rp 603,640.00
Jumlah
P. 334.37 m' 334.370 m' Rp 203,010.00
(49.7*3)+(3.31*34)+(5.9*12.5*2)+(110*0.8)
497.100 m2 Rp 350,000.00
total jumlah 497.14 m2
Jumlah
Jumlah Total
JALAN & KANSTEEN
JUMLAH
HARGA
(Rp.)
Rp 202,103,673.20
Rp 47,440,000.00
Rp 101,200,000.00
Rp 350,743,673.20
Rp 16,020,821.00
Rp 219,117,030.23
Rp 26,432,988.77
Rp 56,866,721.11
Rp 257,876,972.37
Rp 576,314,533.47
Rp 52,765,875.00
Rp 10,865,520.00
Rp 63,631,395.00
Rp 67,880,453.70
Rp 173,985,000.00
Rp 241,865,453.70
Rp 1,232,555,055.37
R E K A P I T U LA S I

KABUPATEN SIAK
TAHUN ANGGARAN 2015
NO URAIAN BIAYA PEKERJAAN
I PEKERJAAN PERSIAPAN
II PEKERJAAN BANGUNAN UTAMA

A Pondasi dan Struktur Beton
B Arsitektural
C Mekanikal dan Elektrikal
D Perijinan dan Penyambungan Listrik
III PEKERJAAN JALAN DAN PERTAMANAN

IV PEKERJAAN INTERIOR
V LOGO & HURUF
JUMLAH ( I - V )
PPN 10 %
TOTAL ESTIMASI BIAYA KESELURUHAN (Rp)
DIBULATKAN
RAN BIAYA (RAB)
U LA S I
PELINDO PERAWANG
N SIAK
RAN 2015
JUMLAH (Rp)
752,210,580
5,609,327,002
3,289,213,049
1,756,880,423
110,500,000
1,232,555,055
2,215,615,000
34,500,000
15,000,801,109
1,500,080,110.91
16,500,881,220
16,500,881,000
Bandung, …….Juni 2015

RENCANA ANGGARAN BI
PEMBANGUNAN KANTOR PELIND
KABUPATEN SIAK
TAHUN ANGGARAN 201
NO PEKERJAAN URAIAN DAN SPESIFIKASI TEKNIS
PEKERJAAN PERSIAPAN
1 Biaya mobilisasi dan demobilisasi Mobilisasi & demobilisasi man power & alat kerja
Biaya2 yang diperlukan didalam pengadaan alat bantu kerja,

2 Biaya peralatan bantu
seperti scafolding dsb selama pekerjaan berlangsung
Pengadaan Gudang Bahan dan Los Kerja di lapangan, ukuran

3 Gudang Bahan dan Los kerja
4 x 20
Pengadaan air bersih selama proyek berlangsung termasuk

4 Pengadaan Sumber Air Bersih
untuk kebutuhan pekerja dan site office
5 Pekerjaan Urugan Pengurugan Lahan sedalam 2m dipadatkan
6 Pagar Pengaman Proyek
7 Papan Nama Proyek

KABUPATEN SIAK
TAHUN ANGGARAN 2015
PEKERJAAN PERSIAPA
CALCULATION SHEET VOL SAT HRG SAT
1.00 ls Rp 50,000,000.00
1.00 ls Rp 40,000,000.00
(4*20) total jumlah 80 m2 80.00 m2 Rp 733,090.00
1.00 ls Rp 50,000,000.00
(40*50)*2 total jumlah 4.000 m3 4,000.00 m3 Rp 122,760.00
P. 180 m' 180.00 m' Rp 342,440.00
1 ls 884,180
TOTAL BIAYA PERSIAPAN

PEKERJAAN PERSIAPAN
JUMLAH
Rp 50,000,000.00
Rp 40,000,000.00
Rp 58,647,200.00
Rp 50,000,000.00
Rp 491,040,000.00
Rp 61,639,200.00
Rp 884,180.00
Rp 752,210,580.00
ANALISA HARGA SATUAN PEKERJAAN
KABUPATEN SIAK
TAHUN ANGGARAN 2015
HARGA SAT.
NO. URAIAN KOEF SAT.
(Rp.)
1 2 3 4 6
A063 1m3 PASANGAN ONDERLAG BATU BELAH
Pasir Pasang 0.7500 m3 Rp 172,500.00
Batu Belah 1.2000 m3 Rp 257,400.00
Tukang 1.1000 org Rp 100,000.00
Mandor 0.1100 org Rp 120,000.00
Peralatan 1.0000 lot Rp 3,500.00
Jumlah
A150 1m3 LAPISAN BASE COARSE BATU PECAH MESIN 5 /7
Batu Pecah Mesin 5/7 1.2000 m3 Rp 265,200.00
Tukang 1.1000 org Rp 100,000.00
Mandor 0.1100 org Rp 120,000.00
Jumlah
A151 1m3 PASANGAN ONDERLAG BATU PECAH MESIN 2/3
Tukang 1.1000 org Rp 100,000.00
Mandor 0.1100 org Rp 120,000.00
Jumlah
A152 1m2 LAPISAN PENGISI / PENUTUP
Pasir Beton 0.0100 m3 Rp 218,270.00
Tukang 0.0500 org Rp 100,000.00
Mandor 0.0050 org Rp 120,000.00
Jumlah
A154 1m2 HOTMIX TANGAN T = 3 cm u/ JALAN KELAS 6 TON KEBAWAH
Batu Abu 0.0360 m3 Rp 200,000.00
Aspal 5.0000 kg Rp 6,500.00

Kayu Bakar 0.0080 m3 Rp 230,000.00
Tukang 0.0800 org Rp 100,000.00
Tk.batu setengah terampil 0.0300 org Rp 100,000.00
Kep.tukang batu 0.0100 org Rp 120,000.00
Mandor 0.0010 org Rp 120,000.00
Peralatan (Mesin Gilas & lain-lain) 0.1800 lot Rp 367,500.00
Jumlah
RJAAN
PERAWANG
JUMLAH
(Rp.)
6=(3x5)
Rp 129,375.00
Rp 308,880.00
Rp 110,000.00
Rp 13,200.00
Rp 3,500.00
Rp 564,955.00
Rp 318,240.00
Rp 110,000.00
Rp 13,200.00
Rp 3,500.00
Rp 444,940.00
Rp 327,600.00
Rp 110,000.00
Rp 13,200.00
Rp 3,500.00
Rp 454,300.00
Rp 3,369.60
Rp 2,182.70
Rp 5,000.00
Rp 600.00
Rp 3,325.00
Rp 14,477.30
Rp 7,200.00
Rp 32,500.00
Rp 1,840.00
Rp 8,000.00
Rp 3,000.00
Rp 1,200.00
Rp 120.00
Rp 66,150.00
Rp 120,010.00
KABUPATEN SIAK
TAHUN ANGGARAN 2015
NO URAIAN sat volume Harga satuan

1 LOBBY
a Meja tengah repsesionis unit 1 Rp 28,800,000
b backdrop di belakang meja repsesionis unit 1 Rp 46,200,000
2 RUANG DIVISI TEKNIS

a Meja kerja (1set) unit 17 Rp 6,750,000
b Lemari file multi fin HPL 2pintu unit 10 Rp 7,500,000
c partisi pemisah antar meja unit 17 Rp 2,200,000
d meja kerja manajer unit 1 Rp 8,800,000
3 RUANG PANTRY
a Meja dan lemari m2 14 Rp 2,800,000
b 1 set meja makan unit 1 Rp 9,000,000
4 RUANG DIVISI BISNIS

c meja kerja manajer unit 1 Rp 8,800,000
d partisi pemisah antar meja unit 38 Rp 2,200,000
5 RUANG MEETING ROOM EXTERNAL

a meja kursi meeting room unit 1 Rp 29,000,000
b lemari file multiplek fin HPL m2 4.16 Rp 5,500,000
c walpaper dinding m2 42.5 Rp 650,000
d karpet lantai m2 27 Rp 750,000
e backdrop belakang unit 1 Rp 38,000,000
6 RUANG TUNGGU lt 1
a sofa tunggu beserta meja unit 1 Rp 29,800,000
b lemari hias unit 1 Rp 18,000,000
7 RUANG DIVISI KEUANGAN

8 RUANG DIVISI UMUM

9 RUANG TUNGGU lt2
a sofa tunggu beserta meja unit 1 Rp 29,800,000
b lemari hias unit 1 Rp 18,000,000
10 RUANG RAPAT 1
11 RUANG RAPAT 2
12 RUANG SECRETARIS GM
a set meja secretaris unit 1 Rp 21,800,000
b lemari kayu multi finising HPL m2 5 Rp 5,500,000
13 RUANG GENARAL MANAGER

a meja GM unit 1 Rp 35,000,000
b lemari GM unit 3 Rp 18,000,000
c karpet lantai m2 98 Rp 750,000
d walpaper dinding m2 108.5 Rp 650,000
e sofa dan meja tamu unit 1 Rp 38,000,000
f bufet /lemari pendek unit 1 Rp 18,000,000
GRAND TOTAL
RAN BIAYA (RAB)
R PELINDO PERAWANG
EN SIAK
GARAN 2015
Total harga keterangan
type U Finising HPL dan stenlist serta alas

Rp 28,800,000
meja granit
Rp 46,200,000 finising HPL dengan list stenlist
1 bh meja solid dengan laci, 1bh kursi

Rp 114,750,000
hydrolic
Rp 75,000,000 80x40x200
Rp 37,400,000
Rp 8,800,000
Rp 39,200,000 finising HPL dan alas meja granit 60x60

Rp 9,000,000 4 unit kursi, 1 unit meja
Rp 256,500,000
Rp 105,000,000
Rp 8,800,000
Rp 83,600,000
Rp 29,000,000 kapasitas kursi 6 kursi (meja + kursi)

Rp 22,880,000
Rp 27,625,000
Rp 20,250,000 karpet korea (anti jamur)
Rp 38,000,000
Rp 29,800,000 sofa 5seat beserta meja

Rp 18,000,000
Rp 121,500,000
Rp 60,000,000
Rp 8,800,000
Rp 39,600,000
Rp 114,750,000
Rp 75,000,000
Rp 8,800,000
Rp 37,400,000
Rp 29,800,000
Rp 18,000,000
Rp 48,000,000 12 sampai 14 kursi

Rp 22,880,000 lemari pendek
Rp 24,375,000
Rp 55,500,000
Rp 48,000,000
Rp 22,880,000 lemari pendek
Rp 47,775,000
Rp 61,500,000
Rp 21,800,000
Rp 27,500,000
Rp 34,125,000
Rp 35,000,000
Rp 54,000,000
Rp 73,500,000
Rp 70,525,000
Rp 38,000,000
Rp 18,000,000
Rp 2,215,615,000
Urugan Peninggian Lantai
427.2931 17.675*24.175*1
3.58 0.8*4.475*1
14.535 0.9*16.15*1
66.4 16.6*4*1
7.03125 5.625*1.25*1
5.17 4.4*1.175*1
1.04375 4.175*0.25*1
14.22 1.2*11.85*1
539.2731
100.8 25.2*4*1
8.256 8*1.5*0.688
109.056 648.3291
Plafond
Panjang Lebar Tinggi Jumlah
1 10.00 8.00 80.00
2 16.00 8.00 128.00
3 4.00 4.00 3.00 48.00
4 4.00 6.50 26.00
5 8.00 8.00 64.00
6 4.00 5.00 20.00
7 2.00 4.00 8.00
8 2.20 2.00 4.40
9 2.20 2.00 4.40
10 2.00 2.00 4.00
11 2.00 2.00 4.00
12 2.00 4.00 8.00
13 2.00 2.00 4.00
14 2.00 4.00 8.00
15 4.00 4.00 16.00
16 12.00 8.00 96.00
17 1.20 8.00 9.60
532.40
Keramik Dinding
Panjang Tinggi Gawangan Jumlah
1 12.40 1.25 5.74 9.76
2 12.40 1.25 5.74 9.76
3 8.00 1.25 1.91 8.09
4 8.00 1.25 1.91 8.09
5 8.40 1.25 1.91 8.59
6 8.40 1.25 1.91 8.59
52.88
Jendela Kaca
j1-j2 1.7 2.8 2 9.52

0.2 4.1 0.82
j3 2 7.8 15.60
1 2.8 2.80
j4 0.9 3 2.70
j5 3 1.9 5.70
0.38 4.1 1.56
0.38 2 0.76
0.38 3 1.14
j7 7 2.1 14.70
j8 12.5 2.8 35.00
4 2.8 11.20
j9 7.3 2.8 2 40.88
7.4 2.8 20.72
-
163.10

Rev Rab Perawang 18092015

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rev Rab Perawang 18092015

Diunggah oleh

Hak Cipta:

Format Tersedia

Agustus 2010

NO. JENIS PEKERJA BANGUNAN HARGA UPAH

2 TUKANG BATU 100,000

3 KEPALA TUKANG BATU 120,000

4 TUKANG KAYU 100,000

5 KEPALA TUKANG KAYU 120,000

6 TUKANG CAT / PELITUR 100,000

7 KEPALA TUKANG CAT / PELITUR 120,000

8 TUKANG BESI BETON 100,000

9 KEPALA TUKANG BESI BETON 120,000

10 TUKANG BESI PROFIL 100,000

11 KEPALA TUKANG BESI PROFIL 120,000

13 OPERATOR ALAT BESAR 100,000

14 PEMBANTU OPERATOR / MEKANIK 80,000

15 SUPIR TRUK 80,000

16 KENEK TRUK 80,000

17 PENJAGA MALAM 80,000

19 AHLI UKUR 100,000

20 ASISTEN AHLI UKUR 80,000

KABUPATEN CIANJUR Halaman : 1

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

1 ORANG/ HR/ 8 JAM

KABUPATEN CIANJUR Halaman : 2

NO. JENIS BAHAN BANGUNAN SAT

A AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADINYA

KABUPATEN CIANJUR Halaman : 2

C. BAHAN KAYU BERIKUT BAHAN JADINYA

D. BAHAN PENUTUP RANGKA PLAFOND

E. BAHAN KAYU LAPIS

F. BAHAN LANTAI DAN PELAPIS DINDING

G. BAHAN SALURAN AIR KOTOR / BERSIH

H. BAHAN LOGAM DAN BAHAN JADINYA

KABUPATEN CIANJUR Halaman : 3

1 Besi Beton U-24 / U-32 Rata - Rata kg

J. BAHAN PAKU DAN MUR BAUT

KABUPATEN CIANJUR Halaman : 4

13 Mur Baut Biasa dia.19 s/d 16 (15 cm) bh

K. BAHAN PERPIPAAN 1.²

M. BAHAN PENUTUP ATAP

N. BAHAN ALAT PENGANTUNG DAN KUNCI

O. BAHAN PENGIKAT UNTUK KONTRUKSI JALAN

KABUPATEN CIANJUR Halaman : 5

Q. STANDARD RATA - RATA SEWA ALAT BESAR , ALAT MEKANIK

X. BAHAN BAKAR DAN PELUMAS

KABUPATEN CIANJUR Halaman : 6

HARGA SATUAN (Rp.)