RENCANA ANGGGARAN PELAKSANAAN (RAP)

NAMA : REZA ARIYANTO

KELAS/NIM: KS2A/3.12.18.0.19

PEKERJAAN : GALIAN TANAH BIASA

KUANTITAS : 24750 M3
HARI : 14 hr

URAIAN Sat TIME KUANTITAS HARGA DASAR HARGA

UPAH TENAGA JAM JLH
PEKERJA 98.0 0.75 Rp65,000.00 Rp4,777,500.00

MANDOR 98.0 0.025 Rp80,000.00 Rp196,000.00

BAHAN
Rp0.00

ALAT
EXCAVATOR 98.0 1 Rp184,223.52 Rp18,053,904.62
DT 98.0 14 Rp240,423.33 Rp329,860,813.33
ALAT BANTU 98.0 1 Rp500.00 Rp49,000.00

JUMLAH HARGA Rp352,937,217.95

HARGA SATUAN. Rp14,260.09

PEKERJAAN : AC-Base
KUANTITAS : 826.4 M3
HARI 5 hr

URAIAN Sat TIME KUANTITAS HARGA DASAR HARGA

UPAH TENAGA JAM JLH
PEKERJA 35.0 0.75 Rp65,000.00 Rp1,706,250.00

MANDOR 35.0 0.025 Rp80,000.00 Rp70,000.00

BAHAN
Agregat kasar m3 826.4 Rp217,353.87 Rp179,621,238.17
Agregat Halus m3 826.4 Rp217,353.87 Rp179,621,238.17
Asb. Pra Campur kg 826.4 Rp5,000.00 Rp4,132,000.00

ALAT
Wheel Loader 35.0 1 Rp5,640,000.00 Rp197,400,000.00
Genset 35.0 1 Rp2,070,000.00 Rp72,450,000.00
Dump Truck 35.0 1 Rp3,600,000.00 Rp126,000,000.00
Asphalt Finisher 35.0 1 Rp2,205,000.00 Rp77,175,000.00
Tandem Roller 35.0 1 Rp900,000.00 Rp31,500,000.00
Asphalt Liquid 35.0 1 Rp1,500,000.00 Rp52,500,000.00

JUMLAH HARGA Rp922,175,726.34

HARGA SATUAN. Rp922,175,726.34
PEKERJAAN : LPA
KUANTITAS : 560 M3
HARI 10 hr

URAIAN Sat TIME KUANTITAS HARGA DASAR HARGA

UPAH TENAGA JAM JLH
PEKERJA 10.0 0.75 Rp65,000.00 Rp487,500.00

MANDOR 10.0 0.025 Rp80,000.00 Rp20,000.00

BAHAN
Agregat kasar m3 560 Rp217,353.87 Rp121,718,167.20
Agregat Halus m3 560 Rp217,353.87 Rp121,718,167.20
Asb. Pra Campur kg 560 Rp5,000.00 Rp2,800,000.00

ALAT
Wheel Loader 10.0 1 Rp5,640,000.00 Rp56,400,000.00
Genset 10.0 1 Rp2,070,000.00 Rp20,700,000.00
Dump Truck 10.0 1 Rp3,600,000.00 Rp36,000,000.00
Asphalt Finisher 10.0 1 Rp2,205,000.00 Rp22,050,000.00
Tandem Roller 10.0 1 Rp900,000.00 Rp9,000,000.00
Asphalt Liquid 10.0 1 Rp1,500,000.00 Rp15,000,000.00

JUMLAH HARGA Rp405,893,834.40

HARGA SATUAN. Rp405,893,834.40

PEKERJAAN : LPB
KUANTITAS : 1250 M3
HARI 10 hr

URAIAN Sat TIME KUANTITAS HARGA DASAR HARGA

UPAH TENAGA JAM JLH
PEKERJA 10.0 0.75 Rp65,000.00 Rp487,500.00

MANDOR 10.0 0.025 Rp80,000.00 Rp20,000.00

BAHAN
Agregat kasar m3 1250 Rp217,353.87 Rp271,692,337.50
Agregat Halus m3 1250 Rp217,353.87 Rp271,692,337.50
Asb. Pra Campur kg 1250 Rp5,000.00 Rp6,250,000.00

ALAT
Wheel Loader 10.0 1 Rp5,640,000.00 Rp56,400,000.00
Genset 10.0 1 Rp2,070,000.00 Rp20,700,000.00
Dump Truck 10.0 1 Rp3,600,000.00 Rp36,000,000.00
Asphalt Finisher 10.0 1 Rp2,205,000.00 Rp22,050,000.00
Tandem Roller 10.0 1 Rp900,000.00 Rp9,000,000.00
Asphalt Liquid 10.0 1 Rp1,500,000.00 Rp15,000,000.00

JUMLAH HARGA Rp709,292,175.00

HARGA SATUAN. Rp709,292,175.00