ANALISA RAP

LANTAI 1
1 m3 Galian tanah sedalam 1 meter
0.750 hr Pekerja 55,000.00 41,250.00
0.030 hr Mandor 60,000.00 1,800.00
43,050.00
OHC 10 % 4,305.00
Jumlah 47,355.00

1 m3 Urugan Kembali
0.300 hr Pekerja 55,000.00 16,500.00
0.010 hr Mandor 60,000.00 600.00
17,100.00
OHC 10 % 1,710.00
Jumlah 18,810.00

1 m3 Urugan tanah
1.200 m3 Pasir urug 100,000.00 120,000.00
1.000 m3 Upah tenaga 15,000.00 15,000.00
135,000.00
OHC 10 % 13,500.00
Jumlah 148,500.00

1 m3 Urugan pasir
1.200 m3 Pasir urug 120,000.00 144,000.00
1.000 m3 Upah tenaga 15,000.00 15,000.00
159,000.00
OHC 10 % 15,900.00
Jumlah 174,900.00

1 m1 Pengukuran dan bouwplank

0.012 m3 Kayu 5/7 1,750,000.00 21,000.00
0.500 lb Papan 15,000.00 7,500.00
1.000 m1 Upah Tenga 10,000.00 10,000.00
38,500.00
OHC 10 % 3,850.00
Jumlah 42,350.00

1 m3 Pasangan aanstamping
1.200 m3 Batu belah 171,428.57 205,714.29
0.432 m3 Pasi'r urug 120,000.00 51,840.00
1.000 m3 Upah tenaga 30,000.00 20,000.00
277,554.29
OHC 10 % 27,755.43
Jumlah 305,309.71
1 m3 Pasangan pondasi batu belah 1 : 5
1.200 m3 Batu belah 171,428.57 205,714.29
0.544 m3 Pasir muntilan 250,000.00 136,000.00
136.000 kg Semen 1,350.00 183,600.00
1.000 m3 Upah tenaga 80,000.00 80,000.00
605,314.29
OHC 10 % 60,531.43
Jumlah 665,845.71

1 Kg Pembesian
1.050 kg Besi tulangan 8,500.00 8,925.00
 0.015 kg Kawat bendrat 16,000.00 240.00
1.000 kg Upah tenaga 1,000.00 1,000.00
10,165.00
OHC 10 % 1,016.50
Jumlah 11,181.50

1 m2 Begesting foot plat

0.030 m3 Kayu Kelas III 1,750,000.00 52,500.00
0.300 kg Paku 15,000.00 4,500.00
1.000 m3 Upah tenaga + bongkar 17,500.00 17,500.00
74,500.00
OHC 10 % 7,450.00
Jumlah 81,950.00

1 m2 Begesting sloof struktur

0.012 m3 Kayu kelas III 1,750,000.00 21,000.00
2.500 lb Papan kayu keras 12,500.00 31,250.00
0.300 kg Paku 15,000.00 4,500.00
1.000 m2 Upah tenaga + bongkar 17,500.00 17,500.00
74,250.00
OHC 10 % 7,425.00
Jumlah 81,675.00
1 m2 Begesting kolom struktur
0.012 m3 Kayu kelas III 1,750,000.00 21,000.00
2.500 lb Papan kayu keras 12,500.00 31,250.00
0.300 kg Paku 15,000.00 4,500.00
1.500 btg Bambu 8,000.00 12,000.00
1.000 m2 Upah tenaga + bongkar 17,500.00 17,500.00
86,250.00
OHC 10 % 8,625.00
Jumlah 94,875.00

1 m2 Begesting Balok struktur

0.012 m3 Kayu kelas III 1,750,000.00 21,000.00
2.500 lb Papan kayu keras 12,500.00 31,250.00
0.300 kg Paku 15,000.00 4,500.00
1.500 btg Bambu 10,000.00 15,000.00
1.000 m2 Upah tenaga 20,000.00 17,500.00
1.000 m2 Upah bongkar 5,000.00 5,000.00
94,250.00
OHC 10 % 9,425.00
Jumlah 103,675.00

1 m3 Begesting plat lantai

0.030 m3 Kayu kelas III 1,750,000.00 52,500.00
2.500 lb Papan kayu keras 15,000.00 37,500.00
2.000 m1 Plastik 5,000.00 10,000.00
0.400 kg Paku 15,000.00 6,000.00
4.500 btg Bambu 10,000.00 45,000.00
1.000 m2 Upah tenaga 20,000.00 17,500.00
1.000 m2 Bongkar begesting 5,000.00 5,000.00
1.000 m2 Bongkar perancah 3,500.00 3,500.00
 177,000.00
OHC 10 % 17,700.00
Jumlah 194,700.00

1 m3 Pasang lantai kerja

230.000 kg Semen 1,350.00 310,500.00
893.000 kg Pasir Muntilan 185.19 165,370.37
1,027.000 kg Split pecah mesin 192.59 197,792.59
1.000 m3 Upah tenaga 50,000.00 50,000.00
723,662.96
OHC 10 % 72,366.30
Jumlah 796,029.26

1 m3 Membuat beton K-175 (beton praktis)

326.000 kg Semen 1,350.00 440,100.00
760.000 kg Pasir Muntilan 180.00 136,800.00
1,029.000 kg Split pecah mesin 192.59 198,177.78
1.000 m3 Upah tenaga 100,000.00 100,000.00
875,077.78
OHC 10 % 87,507.78
Jumlah 962,585.56

1 m3 Membuat beton K-225

371.000 kg Semen 1,350.00 500,850.00
698.000 kg Pasir Muntilan 200.00 139,600.00
1,047.000 kg Split pecah mesin 192.59 201,644.44
1.000 m3 Upah tenaga 200,000.00 200,000.00
1,042,094.44
OHC 10 % 104,209.44
Jumlah 1,146,303.89

1 m1 sloof praktis 15/20

0.030 m3 Cor beton 962,585.56 28,877.57 1.1
3.388 kg Tulangan 11,181.50 37,882.92 0.6
1.000 m1 Begesting 10,000.00 10,000.00
1.000 m1 Upah tenaga 40,000.00 40,000.00
116,760.49
OHC 10 % 11,676.05
Jumlah 128,436.54

1 m1 Kolom praktis 15/15

0.023 m3 Cor beton 962,585.56 21,658.18 1.1
3.146 kg Tulangan 11,181.50 35,177.00 0.38
1.000 m1 Begesting 10,000.00 10,000.00
1.000 m1 Upah tenaga 40,000.00 40,000.00
106,835.17
OHC 10 % 10,683.52
Jumlah 117,518.69

1 m1 sabuk praktis 15/15

0.023 m3 Cor beton 962,585.56 21,658.18 1.1
2.134 kg Tulangan 11,181.50 23,861.32 0.38
1.000 m1 Begesting 10,000.00 10,000.00
1.000 m1 Upah tenaga 40,000.00 40,000.00
 95,519.50
OHC 10 % 9,551.95
Jumlah 105,071.45
1 m2 Pasangan bata merah 1 : 6
70.000 bj Bata merah 450.00 31,500.00
8.320 kg Semen 1,375.00 11,440.00
0.049 m3 Pasir muntilan 250,000.00 12,250.00
1.000 m2 Upah Tenaga 15,000.00 15,000.00
70,190.00
OHC 10 % 7,019.00
Jumlah 77,209.00

1 m2 Pasangan plester 1 : 6 tebal 40 mm

5.888 kg Semen 1,375.00 8,096.00
0.036 m3 Pasir muntilan 250,000.00 9,000.00
1.000 m2 Upah tenaga 20,000.00 20,000.00
37,096.00
OHC 10 % 3,709.60
Jumlah 40,805.60

1 m2 Acian
3.250 kg Semen 1,375.00 4,468.75
1.000 m2 Upah tenaga 17,500.00 17,500.00
21,968.75
OHC 10 % 2,196.88
Jumlah 24,165.63

1 m1 Pasangan skonengan
1.430 kg Semen 1,375.00 1,966.25
0.002 m3 Pasir muntilan 250,000.00 500.00
1.000 m1 Upah tenaga 7,500.00 7,500.00
9,966.25
OHC 10 % 996.63
Jumlah 10,962.88

1 m2 Pasang Keramik lantai 60X60 granite

1.094 m2 Keramik 60x60 130,000.00 142,220.00
10.400 kg Semen 1,375.00 14,300.00
0.060 m3 Pasir muntilan 250,000.00 15,000.00
1.300 kg Semen warna 1,500.00 1,950.00
1.000 m2 Upah Tenaga 25,000.00 25,000.00
198,470.00
OHC 10 % 19,847.00
Jumlah 218,317.00

1 m2 Pasang Keramik lantai 60X60 Platiunum

1.094 m2 Keramik 60x60 80,000.00 87,520.00
10.400 kg Semen 1,375.00 14,300.00
0.060 m3 Pasir muntilan 250,000.00 15,000.00
1.300 kg Semen warna 1,500.00 1,950.00
1.000 m2 Upah Tenaga 25,000.00 25,000.00
143,770.00
OHC 10 % 14,377.00
 Jumlah 158,147.00

1 m2 Pasang dinding keramik 30/60 Platinum KM

1.050 m2 Keramik 75,000.00 78,750.00
9.300 kg Semen 1,375.00 12,787.50
0.018 m3 Pasir muntilan 250,000.00 4,500.00
2.750 kg Semen warna 1,500.00 4,125.00
1.000 m2 Upah Tenaga 25,000.00 25,000.00
125,162.50
OHC 10 % 12,516.25
Jumlah 137,678.75

1 m2 Pasangan keramik lantai 25x25 kasar platinum

1.094 m2 Keramik 25x25 kasar 55,000.00 60,156.25
10.400 kg Semen 1,375.00 14,300.00
0.045 m3 Pasir muntilan 250,000.00 11,250.00
1.300 kg Semen warna 1,500.00 1,950.00
1.000 m2 Upah Tenaga 20,000.00 20,000.00
107,656.25
OHC 10 % 10,765.63
Jumlah 118,421.88

1 m1 Pasangan plin lantai 10x60

0.110 m2 keramik 60x60 78,000.00 8,580.00
1.140 kg Semen 1,375.00 1,567.50
0.003 m3 Pasir muntilan 250,000.00 750.00
0.025 kg Semen warna 1,500.00 37.50
1.000 m1 Upah tenaga 20,000.00 20,000.00
30,935.00
OHC 10 % 3,093.50
Jumlah 34,028.50

1 m2 Pasangan batu candi/alur

1.000 m2 Batu candi terpasang + coating 200,000.00 200,000.00
1.000 m2 Spesi 40,805.60 40,805.60
240,805.60
OHC 10 % 24,080.56
Jumlah 264,886.16

1 m2 Pasangan batu sikat

1.000 m2 Batu sikat terpasang 150,000.00 150,000.00
1.000 m2 Spesi 40,805.60 40,805.60
190,805.60
OHC 10 % 19,080.56
Jumlah 209,886.16

1 m2 Pasangan paving blok

1.0000 m2 paving block K-300 75,000.00 75,000.00
0.2000 m3 pasir pasang 250,000.00 50,000.00
1.000 m2 Upah tenaga 15,000.00 15,000.00
140,000.00
OHC 10 % 14,000.00
Jumlah 154,000.00

1 unit bak mandi lapis keramik

1.350 m2 Pasangan bata 77,209.00 104,232.15
 2.700 m2 Plesteran 40,805.60 110,175.12
3.150 m2 Pasangan keramik dinding 137,678.75 433,688.06
648,095.33
OHC 10 % 64,809.53
Jumlah 712,904.87

1 Unit pasang closed duduk

1.000 unit Closed duduk + monoblock 1,750,000.00 1,750,000.00
0.060 Kelengkapan 1,750,000.00 105,000.00
1.000 unit Upah tenaga 100,000.00 100,000.00
1,955,000.00
OHC 10 % 195,500.00
Jumlah 2,150,500.00

1 Unit pasang wastafel

1.000 unit Wastafel 986,000.00 986,000.00
0.300 Kelengkapan 986,000.00 295,800.00
1.000 unit Upah tenaga 150,000.00 150,000.00
1,431,800.00
OHC 10 % 143,180.00
Jumlah 1,574,980.00

1 Unit pasang kran air 1/2" - 3/4"

1.000 bh Kran air 75,000.00 75,000.00
1.000 ls Upaha tenaga 7,500.00 7,500.00
82,500.00
OHC 10 % 8,250.00
Jumlah 90,750.00

1 m1 Pasang pipa PVC 4 "

1.200 m1 Pipa PVC 4" 62,500.00 75,000.00
0.350 Assesoris pipa dan lem 62,500.00 21,875.00
1.000 m1 Upah tenaga 10,000.00 10,000.00
106,875.00
OHC 10 % 10,687.50
Jumlah 117,562.50

1 m1 Pasang pipa PVC 3"

1.200 m1 Pipa PVC 3" 37,500.00 45,000.00
0.350 Assesoris pipa dan lem 37,500.00 13,125.00
1.000 m1 Upah tenaga 7,500.00 7,500.00
65,625.00
OHC 10 % 6,562.50
Jumlah 72,187.50

1 m1 Pasang pipa PVC 3/4"

1.200 m1 Pipa PVC 3/4" 8,750.00 10,500.00
0.350 Assesoris pipa dan lem 8,750.00 3,062.50
1.000 m1 Upah tenaga 5,000.00 5,000.00
18,562.50
OHC 10 % 1,856.25
Jumlah 20,418.75

1 Unit Septictank/resapan
1.000 bh Bis beton O 80 250,000.00 250,000.00
1.000 bh Tutup 150,000.00 150,000.00
1.000 ls upah tenaga 400,000.00 400,000.00
 800,000.00
OHC 10 % 80,000.00
Jumlah 880,000.00

1 m1 Ban banan genteng

10.800 kg Semen 1,375.00 14,850.00
0.032 m3 Pasir muntilan 250,000.00 8,000.00
1.000 m1 Upah tenaga 25,000.00 25,000.00
47,850.00
OHC 10 % 4,785.00
Jumlah 52,635.00

1 M2 Pasangan genteng glazur

14.500 bj Genteng beton 8,500.00 123,250.00
1.000 m2 Upah tenaga 20,000.00 20,000.00
143,250.00
OHC 10 % 14,325.00
Jumlah 157,575.00

1 M2 Pasangan atap asbes gel. Besar

0.440 lbr Asbes gel. Bsr 120,000.00 52,800.00
10.000 bh Skrup roffing 1,000.00 10,000.00
1.000 m2 Upah tenaga 15,000.00 15,000.00
77,800.00
OHC 10 % 7,780.00
Jumlah 85,580.00

1 M1 Pasangan kerpus beton

3.500 bj Kerpus 25,000.00 87,500.00
0.050 kg Paku 15,000.00 750.00
10.800 kg Semen 1,375.00 14,850.00
0.032 m3 Pasir muntilan 250,000.00 8,000.00
1.000 m1 Upah tenaga 25,000.00 25,000.00
136,100.00
OHC 10 % 13,610.00
Jumlah 149,710.00

1 m3 Beton sloof S2 15x25 utk 13 m2/m3 & 145 kg/m3

1.000 m3 Beton 1,146,303.89 1,146,303.89
13.000 m2 begesting 81,675.00 1,061,775.00
145.000 kg Tulanagan 11,181.50 1,621,317.50
3,829,396.39

1 m3 Beton kolom KP 15/15 utk 17,78 m2/m3 & 173 kg/m3

1.000 m3 Beton 1,146,303.89 1,146,303.89
17.780 m2 begesting 81,675.00 1,452,181.50
173.000 kg Tulanagan 11,181.50 1,934,399.50
4,532,884.89
1 m3 Beton balok latio 15/15 utk 13,33 m2/m3 & 93 kg/m3
1.000 m3 Beton 1,146,303.89 1,146,303.89
13.330 m2 begesting 81,675.00 1,088,727.75
93.000 kg Tulanagan 11,181.50 1,039,879.50
3,274,911.14
1 m3 Beton plat leuvel atap t=10 cm utk 14,5 m2/m3 & 143 kg/m3
1.000 m3 Beton 1,146,303.89 1,146,303.89
 14.500 m2 begesting 94,875.00 1,375,687.50
143.000 kg Tulanagan 11,181.50 1,598,954.50
4,120,945.89
1 m3 Beton ring balk 15/25 utk 14 m2/m3 & 128 kg/m3
1.000 m3 Beton 1,146,303.89 1,146,303.89
14.000 m2 begesting 94,875.00 1,328,250.00
128.000 kg Tulanagan 11,181.50 1,431,232.00
3,905,785.89
1 m3 Beton rangka kuda-kuda utk 6,67 m2/m3 & 149 kg/m3
1.000 m3 Beton 1,146,303.89 1,146,303.89
6.670 m2 begesting 94,875.00 632,816.25
149.000 kg Tulanagan 11,181.50 1,666,043.50
3,445,163.64
4 4.4 0.62 2.728
5 3 0.22 0.66
3.388

4 4.4 0.62 2.728

5 1.9 0.22 0.418
3.146

4 4.4 0.39 1.716

5 1.9 0.22 0.418
2.134
RENCANA ANGGARAN PELAKSANAAN (RAP)
GUDANG KAMLA

SA VO
NO ITEM PEKERJAAN TU LU
AN ME

PEKERJAAN PERSIAPAN
Pembersihan lapangan ls 1.00
Sewa direksi keet m2 1.00
Uitzet Bowplank ls 1.00
Penyediaan air kerja, listrik dan keamanan ls 1.00
Administrasi/dokumen ls 1.00
As build drawing ls 1.00
Mobilisasi/demobilisasi ls 1.00

PEKERJAAN TANAH
Galian tanah m3 138.78
Urugan tanah kembali m3 76.33
Urugan tanah Peninggian bangunan m3 483.00
Urugan pasir bawah lantai m3 28.00

PEKERJAAN PASANGAN DAN PLESTERAN

Pas. Rollag batu belah 1 pc : 5 ps (kel. Bang) m3 29.40
Pas. Pondasi batu belah 1 pc : 5 ps m3 29.43
Pas. Batu bata dinding 1 : 5 m2 788.88
Plesteran 1 : 3 m2 111.60
Plsteran dinding 1 : 5 m2 1,577.76
Sponengan sudut m1 724.88
Acian m2 1,689.36

PEKERJAAN BETON
Beton 1:3:5 dibawah foot plat m3 2.36
Beton pondasi foot plat m3 11.81
Beton sloof S1 20/40 m3 8.72
Beton bertulang kolom K1 25/35 m3 13.55
Beton bertulang kolom KP 15/15 m3 3.24
Beton bertulang B1 15/50 m3 6.75
Beton bertulang B2 15/35 m3 0.63
Beton bertulang B3 15/30 m3 2.40
Beton bertulang B4 15/20 m3 5.46
Beton bertulang plat dak tebal 12 cm m3 3.96
Beton konsol tebal 10 cm m3 3.41
Beton bertulang ring balk RB 15/35 m3 5.46
Beton bertulang ondasi, trap bordes tangga m3 2.43

PEKERJAAN PENUTUP LANTAI/DINDING

Lantai kerja keton 1:3:5 dibawah lantai 5 cm m3 25.00
Lantai granit 60/60 m2 80.00
Pasangan were mesh M6 satu lapis kg 1,839.00
Cor beton lantai tebal 15 cm m3 90.00

PEKERJAAN KONSTRUKSI RANGKA & PENUTUP ATAP

Konstruksi RK kuda baja IWF 250x125x6x9 kg 4,702.85
Konstruksi RK kuda baja IWF 200x100x5x8 kg 1,152.00
Plat plendes 10 mm, plat join & angkur mur baut kg 216.63
Silang agin/trek satank Ø 16 kg 148.00
Mur baut kait pada silang angin/spainmur bh 16.00
Klos gording L 70x70x7 kg 132.90
Gording canal C 150x50x20x20x3,2 kg 4,771.73
Plat join gording L 7 mm kg 321.05
Jarum gording Ø 12 mm lengkap kg 150.03
Cat zincchromate ex "KANSAI" kg 11,613.18
Penutup atap galvalume m2 682.16
Nok/Finishing galvalume m1 30.00
Lisplank 2x30 m1 122.50
Pasang plafond gypsum lengkap dengan rangka hollow m2 64.00
Pasang lis profil gypsum m1 56.00
Ralling /pagar lantai 2 & ralling tangga besi hollow m1 17.20
Pintu geser plat & rangka baja 450/470 legk ass unit 2.00

PEKERJAAN KOSEN, PINTU, JENDELA & ASESORIS

Kosen allumunium m1 338.00
Rangka daun pintu allumnium m1 22.80
Rangka daun jendela allumunium m1 309.60
Jalusi kaca buram pada kukuk (atas) m2 18.48
Kaca rayban 5 mm m2 28.41
Kaca es 5 mm (panil kayu) m2 5.60
Kunci pintu 2x putaran set 4.00
Engsel pintu bh 12.00
Handle/grendel jedela bh 64.00
engsel jemdela rambuncis lengkap dgn handle set 152.00

PEKERJAAN PENGECATAN
Pengecatan dinding dan lisplank beton m2 1,689.36
Pengecatan plafond/langit-langit m2 64.00
Cat besi pada pintu m2 86.40
Water proffing coating atap dak m2 36.00

PEKERJAAN SALURAN DAN SANITASI

Bak kontrol/tampung 40x40 bh 8.00
Saluran air hujan bis beton U20 m1 98.00
Saluran tertutup buis beton Ø 20 m1 33.00

PEKERJAAN INSTALASI PENERANGAN

Instalasi listrik penerangan ttk 32.00
Instalasi listrik stop kontak ttk 8.00
Lampu Sl 18 watt bh 8.00
Lampu SL 40 w + cap lampu down light bh 12.00
Lampu tanam SL 18 W + pampion dan tiang bh 4.00
Stop kontak bh 8.00
Saklar tunggal bh 4.00
Saklar ganda bh 3.00
Boxpanel lengkap unit 1.00
Penangkal petir split 2.00
Grounding kabel pentanahan listrik unit 1.00
TOTAL HARGA
HARGA JUMLAH TOTAL
SATUAN HARGA HARGA
(Rp) (Rp) (Rp)

2,500,000.00 2,500,000.00
6,000,000.00 6,000,000.00
4,500,000.00 4,500,000.00
12,500,000.00 12,500,000.00
4,000,000.00 4,000,000.00
4,000,000.00 4,000,000.00
4,000,000.00 4,000,000.00 37,500,000.00

47,355.00 6,571,926.90
18,810.00 1,435,767.30
148,500.00 71,725,500.00
174,900.00 4,897,200.00 84,630,394.20

665,845.71 19,575,864.00
665,845.71 19,595,839.37
77,209.00 60,908,635.92
40,805.60 4,553,904.96
40,805.60 64,381,443.46
10,962.88 7,946,768.83
24,165.63 40,824,440.25 217,786,896.79

796,029.26 1,878,629.05
3,784,320.70 44,692,827.47
2,834,826.80 24,719,689.67
3,894,526.76 52,770,837.62
3,878,034.83 12,564,832.86
4,395,580.61 29,670,169.08
4,403,937.51 2,774,480.63
3,173,874.89 7,617,299.73
3,561,714.15 19,446,959.27
2,918,252.54 11,556,280.04
3,029,009.14 10,328,921.18
3,084,840.00 16,843,226.40
3,144,067.79 7,640,084.73 242,504,237.73

796,029.26 19,900,731.48
 218,317.00 17,465,360.00
15,000.00 27,585,000.00
1,146,303.89 103,167,350.00 168,118,441.48

20,000.00 94,057,000.00
20,000.00 23,040,000.00
20,000.00 4,332,600.00
17,500.00 2,590,000.00
15,000.00 240,000.00
17,500.00 2,325,750.00
17,500.00 83,505,275.00
20,000.00 6,421,000.00
17,500.00 2,625,525.00
5,000.00 58,065,900.00
80,000.00 54,572,800.00
95,000.00 2,850,000.00
80,000.00 9,800,000.00
80,000.00 5,120,000.00
15,000.00 840,000.00
450,000.00 7,740,000.00
17,500,000.00 35,000,000.00 393,125,850.00

80,000.00 27,040,000.00
100,000.00 2,280,000.00
75,000.00 23,220,000.00
145,000.00 2,679,600.00
80,000.00 2,272,800.00
100,000.00 560,000.00
250,000.00 1,000,000.00
20,000.00 240,000.00
15,000.00 960,000.00
75,000.00 11,400,000.00 71,652,400.00

20,000.00 33,787,200.00
15,000.00 960,000.00
15,000.00 1,296,000.00
20,000.00 720,000.00 36,763,200.00

150,000.00 1,200,000.00
150,000.00 14,700,000.00
125,000.00 4,125,000.00 20,025,000.00

150,000.00 4,800,000.00
 150,000.00 1,200,000.00
45,000.00 360,000.00
60,000.00 720,000.00
250,000.00 1,000,000.00
35,000.00 280,000.00
25,000.00 100,000.00
30,000.00 90,000.00
1,250,000.00 1,250,000.00
2,000,000.00 4,000,000.00
500,000.00 500,000.00 14,300,000.00
1,286,406,420.20
RENCANA ANGGARAN PELAKSANAAN (RAP)
KANTOR KAMLA

SA VO
NO ITEM PEKERJAAN TU LU
AN ME

PEKERJAAN TANAH
Galian tanah m3 138.92
Urugan tanah kembali m3 63.24
Urugan tanah Peninggian bangunan m3 309.49
Urugan pasir bawah pondasi m3 8.32
Urugan pasir bawah lantai m3 12.27

PEKERJAAN PASANGAN & PLESTERAN

Aanstamping/pas.batu kosong m3 26.04
Pas. Rollag batu belah (kel. Bang) m3 21.33
Pas. Pondasi batu belah 1 pc : 5 ps m3 85.23
Pas. Batu bata dinding 1 : 5 m2 667.61
Plesteran dinding 1:5 m2 1,351.44
Acian m2 1,367.66
Sponengan sudut m1 646.72

PEKERJAAN BETON
Beton sloof S2 15x25 utk 13 m2/m3 & 145 kg/m3 m3 7.73
Beton kolom KP 15/15 utk 17,78 m2/m3 & 173 kg/m3 m3 4.77
Beton balok latio 15/15 utk 13,33 m2/m3 & 93 kg/m3 m3 4.52
Beton plat leuvel atap t=10 cm utk 14,5 m2/m3 & 143 kg/m3 m3 0.20
Beton ring balk 15/25 utk 14 m2/m3 & 128 kg/m3 m3 7.58
Beton rangka kuda-kuda utk 6,67 m2/m3 & 149 kg/m3 m3 8.19

PEKERJAAN PENUTUP LANTAI/DINDING

Lantai kerja beton 1:3:5dibawah lantai t = 5 cm m3 13.27
Lantai keramik utama 60x60 m2 249.20
Lantai keramik KM/WC 30x30 m2 22.00
Keranik dinding KM/WC 30/60 m2 74.16
Plin keramik 10x60 m1 199.20

PEKERJAAN KONSTRUKSI BAJA RANGKA ATAP/PENUTUP ATAP

Gording canal C 150x50x20x20x3,2 kg 2,201.10
Plat join gording t = 7 mm kg 112.19
Cat zyncromate ex "kansai" kg 2,313.29
Usuk dan reng baja ringan m2 402.43
Penutup atap genteng glazur m2 402.43
Nok genteng glazur m1 64.40
Papan reuter sirip 2/20 m1 64.40
Lispank 2/30 m1 85.04
Papan dan seng talang jurai m1 12.20
Pasang plafond gypsum dan rangka hollow m2 168.00
Pasang palafond calsiboard dan rangka hollow m2 174.08
Pasang list profil gypsum m1 452.00

PEKERJAAN KOSEN, PINTU, JENDELA DAN ASS

Kosen allumunium m1 278.92
Rangka daun pintu allumnium m1 114.20
Rangka daun jendela allumunium m1 91.20
Panil spandrel allumunium m2 8.00
Kaca rayban tebal 5 mm m2 50.36
Kaca buram/es tebal 5 mm m2 3.60
Kunci pintu 2 x putaran set 24.00
Engsel pintu bh 60.00
engsel jedela set 48.00

PEKERJAAN PENGECATAN
Pengecatan dinding dan lisplank beton m2 1,367.66
Pengecatan plafond/langit-langit m2 324.08
Water proffing coating atap dak m2 2.00

PEKERJAAN SALURAN DAN SANITASI

Bak kontrol/tampung 40x40 bh 6.00
Saluran air hujan bis beton U20 m1 90.00
Saluran tertutup buis beton Ø 20 m1 5.00
Saluran pembuangan air kotor PVC 2,5" m1 18.00
Saluran pembuangan ke septictank PVC 4" m1 24.00
Closed duduk lengkap bh 6.00
Wastafel lengkap bh 6.00
Floor drain bh 6.00
Kran air 1/2" bh 6.00
Bak air lapis keramik 60x60 bh 6.00
Instalasi air bersih 1/2" m1 32.00
Instalasi air bersih 3/4" m1 40.00
Water ground kap 3 m3 ( pas batu bata) unit 1.00
Bak tandon air fiber glass 1000 liter unit 1.00
Menara air / reservoir unit 1.00
Pompa air unit 1.00

PEKERJAAN INSTALASI PENERANGAN

Instalasi listrik penerangan ttk 78.00
Instalasi listrik stop kontak ttk 21.00
Lampu SL 40 w + cap lampu down light ttk 78.00
Stop kontak bh 11.00
Stop kontak AC bh 10.00
Saklar tunggal bh 1.00
Saklar ganda bh 20.00
Boxpanel lengkap unit 1.00
Penangkal petir split 2.00
Grounding kabel pentanahan listrik unit 1.00
TOTAL HARGA
HARGA JUMLAH TOTAL
SATUAN HARGA HARGA
(Rp) (Rp) (Rp)

47,355.00 6,578,556.60
18,810.00 1,189,544.40
148,500.00 45,959,265.00
174,900.00 1,455,168.00
174,900.00 2,146,023.00 57,328,557.00

305,309.71 7,950,264.96
665,845.71 14,202,489.09
665,845.71 56,750,030.23
77,209.00 51,545,500.49
40,805.60 55,146,320.06
24,165.63 33,050,358.69
10,962.88 7,089,910.52 225,734,874.04

3,829,396.39 29,601,234.09
4,532,884.89 21,621,860.92
3,274,911.14 14,802,598.35
4,120,945.89 824,189.18
3,905,785.89 29,605,857.04
3,445,163.64 28,215,890.20 124,671,629.77

796,029.26 10,563,308.27
158,147.00 39,410,232.40
118,421.88 2,605,281.25
137,678.75 10,210,256.10
34,028.50 6,778,477.20 69,567,555.22

20,000.00 44,022,000.00
20,000.00 2,243,800.00
5,000.00 11,566,450.00
90,000.00 36,218,700.00
157,575.00 63,412,907.25
149,710.00 9,641,324.00
50,000.00 3,220,000.00
80,000.00 6,803,200.00
80,000.00 976,000.00
 80,000.00 13,440,000.00
90,000.00 15,667,200.00
15,000.00 6,780,000.00 213,991,581.25

80,000.00 22,313,600.00
100,000.00 11,420,000.00
75,000.00 6,840,000.00
115,000.00 920,000.00
80,000.00 4,028,800.00
100,000.00 360,000.00
250,000.00 6,000,000.00
20,000.00 1,200,000.00
75,000.00 3,600,000.00 56,682,400.00

20,000.00 27,353,200.00
15,000.00 4,861,200.00
20,000.00 40,000.00 32,254,400.00

150,000.00 900,000.00
150,000.00 13,500,000.00
125,000.00 625,000.00
72,187.50 1,299,375.00
117,562.50 2,821,500.00
2,150,500.00 12,903,000.00
1,574,980.00 9,449,880.00
50,000.00 300,000.00
100,000.00 600,000.00
750,000.00 4,500,000.00
90,750.00 2,904,000.00
90,750.00 3,630,000.00
3,500,000.00 3,500,000.00
2,000,000.00 2,000,000.00
10,000,000.00 10,000,000.00
1,000,000.00 1,000,000.00 69,932,755.00

150,000.00 11,700,000.00
150,000.00 3,150,000.00
60,000.00 4,680,000.00
35,000.00 385,000.00
35,000.00 350,000.00
25,000.00 25,000.00
30,000.00 600,000.00
1,250,000.00 1,250,000.00
2,000,000.00 4,000,000.00
500,000.00 500,000.00 26,640,000.00
876,803,752.28