RAP SMP DK - Lempung

REKAPITULASI
NAMA KEGIATAN : PEMBANGUNAN/REHABILITASI FASILITAS GEDUNG PENDIDIKAN DASAR

SEMBILAN TAHUN (TAHUN JAMAK MULTI YEAR)
PEKERJAAN : PEMBANGUNAN GEDUNG TYPE B SMPN BARU DUKUH LEMPUNG
LOKASI : KECAMATAN SAMBI KEREP KOTA SURABAYA
NO. URAIAN PEKERJAAN JUMLAH HARGA

1 2 3
I. PEKERJAAN PERSIAPAN DAN SARANA KERJA Rp.

Jumlah Rp.
II. PEKERJAAN BANGUNAN 3 (TIGA) LANTAI
II.1 PEKERJAAN SIPIL/STRUKTUR
II.1.1. LANTAI.1.
A. PEKERJAAN PENDAHULUAN Rp.
B. PEKERJAAN PONDASI TIANG PANCANG Rp.
C. PEKERJAAN TANAH Rp.
D. PEKERJAAN PASANGAN PONDASI Rp.
E. BETON LANTAI KERJA Rp.
F. BETON POER Rp.
G. BETON SLOOF Rp.
H. BETON KOLOM Rp.
I. BETON TANGGA Rp.
Jumlah Rp.
II.1.2. LANTAI.2.
A. BETON KOLOM Rp.
B. BETON BALOK Rp.
C. BETON PLAT LANTAI DAN LISPLANK BETON Rp.
D. BETON TANGGA Rp.
Jumlah Rp.
II.1.3. LANTAI.3.
A. BETON KOLOM Rp.
B. BETON BALOK Rp.
C. BETON PLAT LANTAI DAN LISPLANK BETON Rp.
Jumlah Rp.
II.1.4. ATAP LANTAI.3.
A. BETON KOLOM Rp.
B. BETON BALOK Rp.
C. BETON PLAT ATAP DAN LISPLANK BETON Rp.
D. PEKERJAAN RANGKA ATAP DAN PENUTUP ATAP Rp.
Jumlah Rp.
II.2. PEKERJAAN ARSITEKTUR
II.2.1. LANTAI.1.
A. PEK. PAS DINDING, PLESTERAN,ACIAN DAN BENANGAN Rp.
B. PEKERJAAN PELAPIS LANTAI DAN DINDING Rp.
C. PEKERJAAN PINTU/JENDELA, CURTAIN WALL Rp.
D PEKERJAAN RAILLING TANGGA Rp.
E. PEKERJAAN PLAFOND Rp.
F. PEKERJAAN SANITAIR Rp.
G. PEKERJAAN PENGECATAN Rp.
Jumlah Rp.
II.2.2. LANTAI.2.
C. PEKERJAAN KUSEN PINTU DAN JENDELA Rp.
D. PEKERJAAN RAILLING TANGGA Rp.
E. PEKERJAAN PLAFOND Rp.
F. PEKERJAAN SANITAIR Rp.
G. PEKERJAAN PENGECATAN Rp.
Jumlah Rp.
II.2.3. LANTAI.3.
C. PEKERJAAN KUSEN PINTU DAN JENDELA Rp.
D. PEKERJAAN PLAFOND Rp.
E. PEKERJAAN SANITAIR Rp.
F. PEKERJAAN PENGECATAN Rp.
Jumlah Rp.
III. PEKERJAAN PAGAR KELILING
III.1. PAGAR PANEL BETON = 69 M Rp.
III.2. PAGAR BESI DEPAN = 96 m Rp.
Jumlah Rp.
IV. PEKERJAAN TANDON AIR BAWAH Rp.
Jumlah Rp.
V. PEKERJAAN SALURAN Rp.
Jumlah Rp.
VI. PEKERJAAN MEKANIKAL DAN ELEKTRICAL
VI.1. PEKERJAAN PERSIAPAN Rp.
VI.2. PEKERJAAN ME LANTAI 1
A. PEKERJAAN INSTALASI LISTRIK Rp.
B. ARMATEUR LAMPU LENGKAP DENGAN KOMPONEN Rp.
C. PANEL DAN KABEL FEEDER LVMDP Rp.
D. PANEL PENERANGAN DAN KABEL FEEDER LANTAI 1A Rp.
H. PEKERJAAN INSTALASI SOUND SYSTEM Rp.
I. PEKERJAAN ISNTALASI AC Rp.
J. PEKERJAAN INSTALASI AIR BESIH Rp.
K. PEKERJAAN INSTALASI AIR BUANGAN Rp.
C. PANEL PENERANGAN DAN KABEL FEEDER LANTAI 2A Rp.
D. PANEL STOP KONTAK DAN KABEL FEEDER LANTAI 2A Rp.
E. PEKERJAAN INSTALASI AIR BESIH Rp.
F. PEKERJAAN INSTALASI AIR BUANGAN Rp.
C. PANEL PENERANGAN DAN KABEL FEEDER LANTAI 3A Rp.
D. PANEL STOP KONTAK DAN KABEL FEEDER LANTAI 3A Rp.
E. PEKERJAAN INSTALASI AIR BESIH Rp.
F. PEKERJAAN INSTALASI AIR BUANGAN Rp.
G. PEKERJAAN INSTALASI AIR BUANGAN (RISER) Rp.
H. PEKERJAAN INSTALASI AIR BERSIH (RISER) Rp.
VI.5. PEKERJAAN PENANGKAL PETIR Rp.
VI.6. PEKERJAAN KABEL TRY (RISER) Rp.
Jumlah Rp.
Jumlah
PPN 10%
JUMLAH + PPN 10%
Dibulatkan
HPS
RAP
Admin
Total RAP + Admin
jasa 12%
Total (Rap+admin) + ( jasa 12%)
PPH +PPN 13%
Jumlah Total Keseluruhan
Lihat ADDENDUM DULU !!!!!!!!!!

NDIDIKAN DASAR
JUMLAH HARGA
3
25,930,000.00
25,930,000.00
9,097,500.00
249,405,000.00
79,221,450.00
20,670,750.00
6,817,000.00
136,950,500.00
169,460,000.00
124,321,500.00
36,879,000.00
832,822,700.00
102,678,000.00
322,787,750.00
276,163,000.00
36,879,000.00
738,507,750.00
117,273,500.00
308,786,750.00
264,415,000.00
690,475,250.00
3,915,000.00
187,511,000.00
148,188,000.00
319,814,840.00
659,428,840.00
139,405,258.00
166,348,050.00
112,900,000.00
6,345,000.00
22,186,780.00
9,861,000.00
49,011,480.00
506,057,568.00
144,715,500.00
84,721,800.00
154,200,000.00
6,441,250.00
16,966,300.00
8,034,000.00
44,997,282.00
460,076,132.00
145,458,500.00
73,234,200.00
115,400,000.00
42,532,300.00
6,024,000.00
61,687,068.00
444,336,068.00
72,256,500.00
487,355,800.00
559,612,300.00
23,407,900.00
23,407,900.00
65,550,000.00
65,550,000.00
100,000,000.00
21,747,500.00
3,735,000.00
4,790,000.00
2,825,000.00
3,950,000.00
2,000,000.00
11,165,000.00
11,475,000.00
24,311,500.00
5,645,000.00
3,160,000.00
3,100,000.00
2,927,500.00
3,225,000.00
24,310,000.00
5,645,000.00
3,250,000.00
3,345,000.00
9,927,500.00
3,520,000.00
1,700,000.00
1,300,000.00
5,100,000.00
1,250,000.00
263,404,000.00
Rp 5,269,608,508.00
Rp 526,960,850.80
Rp 5,796,569,358.80
5,796,569,358.00
7,530,148,000.00
5,269,608,508.00
40,000,000.00
5,309,608,508.00
637,153,020.96
5,946,761,528.96
773,078,998.76
6,719,840,527.72
Pagu
89.24%
-10.76% OKE
RENCANA ANGGARAN BIAYA (RAB)
No Uraian Pekerjaan
1 2
I. PEKERJAAN PERSIAPAN DAN SARANA KERJA
1 Pembuatan Direksikeet dan gudang
2 Pagar Sementara Seng gelombang tinggi 2 m
3 Sarana Pengamanan
4 Biaya Listrik kerja
5 Biaya Air Kerja
6 Papan Nama Proyek 80 x 120 cm, t = 250 cm
7 Mobilisasi & Demobilisasi

II.1.1. LANTAI.1.
A. PEKERJAAN PENDAHULUAN
1 Pembersihan lapangan
2 Pengukuran dan pasangan bouwplank
B. PEKERJAAN PONDASI TIANG PANCANG

1 Pondasi Mini pile 250 x 250 mm, panjang 11 m
2 Penyambungan Tiang Pancang
3 Pemotongan ujung Tiang Pancang
4 Mobilisasi dan Demobilisasi alat Pancang
C. PEKERJAAN TANAH
1 Galian Tanah Poer (PC-2)
5 Galian Tanah Pondasi batukali dan sloof
6 Urugan pasir bawah Poer (PC-2)
10 Urugan pasir bawah Sloof
11 Urugan pasir bawah lantai, t = 25cm
12 Urugan Tasirtu peninggian lantai
13 Urugan tanah kembali samping pondasi
14 Pembuangan tanah bekas galian (dlm lokasi proyek)
D. PEKERJAAN PASANGAN PONDASI

1 Batu Kosongan (Aanstampeng)
2 Pondasi Batu Kali 1PC : 5Ps
3 Pasang Rollag Tasram (tangga selasar) 1PC : 3Ps
(trap entrannce depan, pot bungan, tepi rabat)
E. BETON LANTAI KERJA

1 Beton lantai kerja bawah Poer, t = 5cm (PC-2)
5 Beton lantai kerja bawah Sloof, t = 5cm
F. BETON POER
1 Beton Poer PC-2 (K300) polos 57,75 kg , ulir 96,87 kg
2 Beton Poer PC-3 (K300) ulir 159.39 kg
G. BETON SLOOF
1 Beton Sloof S1 (40/70) K300 (polos 49.19, ulir 89.14)
2 Beton Sloof S2 (30X60) K300 besi beton polos 64.49 Kg
besi beton ulir 86.67 Kg
3 Beton Sloof S3 (30/50) K300
besi beton polos 59.232 Kg
4 Beton Sloof S4 (15/20) K300
besi beton ulir - Kg
H. BETON KOLOM
1 Beton Kolom K1 (30/40) Lt.1 K300
I. BETON TANGGA
1 Beton Tangga 1 Utama K300
- Beton plat tangga, anak tangga dan plat bordes
- Beton balok bordes 20/40
2 Beton Tangga 2 K300
II.1.2. LANTAI.2.
A. BETON KOLOM
B. BETON BALOK
1 Beton Balok B-1 (35/70) Lt.2 K300
2 Beton Balok B-2A(30/60) Lt.2 K300
3 Beton Balok B-2B(30/60) Lt.2 K300
4 Beton Balok B-3(30/50) Lt.2 K300
6 Beton Balok B-2A(30/60) Kanopi Elv. +3.00
7 Beton Balok Konsol B-3(30/50+30/30) Kanopi Elv. +3.00
C. BETON PLAT LANTAI DAN LISPLANK BETON

1 Beton Plat Lantai 2, t = 12cm
2 Beton Plat atap kanopi t = 10 cm Elv. +3.00
3 Beton Lisplank 8/40 atap kanopi Elv. +3.00
4 Beton Lisplank 8/50 Lt.2 Elv. 3.80
5 Beton lisplank 8/110 Lt.2
D. BETON TANGGA
1 Beton Tangga 1 Utama K300
2 Beton Tangga 2 K300
II.1.3. LANTAI.3.
A. BETON KOLOM
B. BETON BALOK
1 Beton Balok B-1 (35/70) Lt.3 K300
2 Beton Balok B-2A(30/60) Lt.3 K300
3 Beton Balok B-2B(30/60) Lt.3 K300
C. BETON PLAT LANTAI DAN LISPLANK BETON

1 Beton Plat Lantai 3, t = 12cm
2 Beton Lisplank 8/50 Lt.3 Elv. 3.80
5 Beton lisplank 8/110 Lt.3
II.1.4. ATAP LANTAI.3.

A. BETON KOLOM
1 Beton Kolom K3 (30/40) Atap Lt.3 K300 (tandon atas)
B. BETON BALOK
1 Beton Balok RB-1 (20/40) Atap Lt.3 K300 (Elv. 11,40)
2 Beton Balok RB-1 (20/40) Tandon Lt.3 K300 (Elv. 12,90)
4 Beton Balok RB-2 (20/30) Tandon Lt.3 K300 (Elv. 12,90)
7 Beton Balok B-2A (30/60) Atap Lt.3 K300 (Elv. 11,40)
8 Beton Balok B-3(30/50) Atap Lt.3 K300 (Elv 11,40)
C. BETON PLAT ATAP DAN LISPLANK BETON
1 Beton Plat Atap Lantai 3, t = 10cm
2 Beton Plat Tandon Lantai 3, t = 15cm
2 Beton lisplank t= 8 cm Lantai 3
D. PEKERJAAN RANGKA ATAP DAN PENUTUP ATAP

1 Rangka kuda-kuda baja WF 200.100.5,5.8
2 Kolom baja WF 200.100.5,5.8
3 Rangka kuda-kuda konsol WF 150.75.5.7
4 Rangka gording kanal C 150.50.20.3,2
5 Plat baja untuk akhiran sambungan t= 12 mm
6 Plat baja untuk kaki kolom t= 12 mm
7 Plat baja untuk pengaku t= 10 mm
8 Track stank dia 16 mm
9 Ikatan Angin dia 12 mm
10 Baut mur HTB A325O 5/8"X2 1/2 "
11 Baut angkur dia 19 mm - 60 cm
12 Baut keras angin
13 Usuk galvalum 3,5x7,5, t= 0,75 mm
14 Rangka reng galvalum 3x4 cm t= 0,5 mm
15 Lisplank Rangka Hollow 4x4 cm, t : 0,75 mm (Kalsiplank
20 cm t= 12 mm
15 Pengecatan lisplank (cat besi)
16 Pasang Atap Monier X l
17 Pasang Wuwungan Monier Xl
18 Pipa Talang tegak
- Pipa talang PVC 3 " Type AW
- Floor drain O80 (3 ")
- Kenie PVC O 3 "
- Tee pvc PVC 3 "
- Klem

II.2.1. LANTAI.1.
A. PEK. PAS DINDING, PLESTERAN,ACIAN DAN BENANGAN
1 Pasangan dinding bata ringan
2 Acian dinding bata ringan
3 Plesteran 1PC : 3 Ps (pot bunga)
4 Acian beton 1:2
5 Beton kolom praktis 15/15 POLOS 191,48 KG
6 Beton balok latai 15/15 POLOS 162,62 KG
B. PEKERJAAN PELAPIS LANTAI DAN DINDING

1. Pelapis Lantai
- Homogenous Tile 60x60
- Keramik Lantai 40x40 cm Polished
- Keramik Lantai 40x40 cm Unpolished
- Keramik Lantai 20x20 cm Toilet
2. Lantai Tangga 1 (Utama)
- Step Noshing Tangga
3. Lantai Tangga 2
- Keramik lantai 40x40 Unpolished
- Step Noshing Tangga 2
4. Pelapis dinding
- Keramik dinding 20x25 cm
- Keramik pelapis meja beton 20x20
5 Beton tebal 8 cm bawah lantai dasar wire mash M6 (12,5 m2)
6 Rabat beton t= 6 cm tepi bangunan
C. PEKERJAAN PINTU/JENDELA, CURTAIN WALL

1 Pintu Type PU (Pintu Utama)
2 Pintu Type P1
3 Pintu Type P2
4 Pintu Type P4
5 Pintu Type P5
6 Pintu Type P6
7 Pintu Type P7
8 Pintu Type P8
9 Pintu Type P9
10 Jendela Type J1
11 Jendela Type J2
12 Jendela Type J3
13 Jendela Type J4
14 Jendela Type J5
15 Jendela Type BV
D PEKERJAAN RAILLING TANGGA

1 Pekerjaan Railling Tangga Utama
- Railing pipa Steinlis steel 2 1/2 ", 1 " dan Acrylyc
- Hand Railing pipa Steinlis steel 2 1/2
2 Pekerjaan Railling Tangga 2
- Railing pipa BSP 2 1/2 ". Hollow 20x20 cm
- Hand Railing pipa BSP 2 1/2"
E. PEKERJAAN PLAFOND
1 Plafond Kalsiboard 6 mm + rangka hollow metal furing
2 Lis Aluminium siku
3 Cat plafond Kalsiboard
4 Cat Plafond (Expose)
F. PEKERJAAN SANITAIR
1 Closet Duduk
2 Closet Jongkok
3 Wastafel Meja Kran
4 Toilet Sprayer
5 Floor Drain
6 Soap Holder
7 Paper Holder
8 Robe Hook
9 Kran
10 Kitchen Zink + Kran SB 45 1 BAK SS,
11 Meja beton t= 10 cm
12 Pas rollag bata bak mandi+closet jongkok 1:3
G. PEKERJAAN PENGECATAN
1 Cat dinding luar cat exterior khusus
2 Cat dinding dalam
3 Water profing atap dack beton
II.2.2. LANTAI.2.
3 Pasangan batu bata 1:5 (podium r. Kelas)
4 Acian beton 1:2
5 Beton kolom praktis 15/15 polos 191 kg
6 Beton Balok latai 15/15 (diatas kusen) polos 162 kg
7 Beton ring balk 15/15 (rilling selasar+dinding) polos 191,48 kg
8 Beton kolom 15/15 (rilling selasar) polos 162,62 kg

1. Pelapis Lantai
2. Lantai Tangga 1 (Utama)
- Step Noshing Tangga
3. Lantai Tangga 2
- Keramik lantai 40x40 Unpolished
- Step Noshing Tangga 2
4. Pelapis dinding
C. PEKERJAAN KUSEN PINTU DAN JENDELA
1 Pintu Type P3
2 Pintu Type P6
3 Pintu Type P7
4 Pintu Type P8
5 Pintu Type P9
6 Jendela Type J3
7 Jendela Type J4
8 Jendela Type J6
9 Jendela Type J7
10 Jendela Type BV
11 Secundary Skin 1 (Hall dan Lobby uk 1720x850 cm)
D. PEKERJAAN RAILLING TANGGA

1 Pekerjaan Railling Tangga Utama
- Railing pipa Steinlis steel 2 1/2 ", 1 " dan Acrylyc
- Hand Railing pipa Steinlis steel 2 1/2
2 Pekerjaan Railling Tangga 2
- Railing pipa BSP 2 1/2 ". Hollow 20x20 cm
- Hand Railing pipa BSP 2 1/2"
E. PEKERJAAN PLAFOND
F. PEKERJAAN SANITAIR
1 Closet Duduk
2 Closet Jongkok
3 Wastafel Meja
4 Toilet Sprayer
5 Floor Drain
6 Soap Holder
7 Robe Hook
8 Kran
G. PEKERJAAN PENGECATAN
1 Cat dinding luar
2 Cat dinding dalam
II.2.3. LANTAI.3.
3 Pasangan batu bata 1:5 (podium r. Kelas)
4 Acian beton 1:2
5 Beton kolom praktis 15/15 polos 162 kg
6 Beton Balok latai 15/15 (diatas kusen) 191 kg polos
7 Beton ring balk 15/15 (rilling selasar+dinding) polos 191,48 kg
8 Beton kolom 15/15 (rilling selasar) polos 162,62 kg

1. Pelapis Lantai
2. Pelapis dinding
C. PEKERJAAN KUSEN PINTU DAN JENDELA
1 Pintu Type P2
2 Pintu Type P3
3 Pintu Type P6
4 Pintu Type P7
5 Pintu Type P8
6 Pintu Type P9
7 Jendela Type J3
8 Jendela Type J4
9 Jendela Type J6
10 Jendela Type J7
11 Jendela Type BV
D. PEKERJAAN PLAFOND
1 Plafond Gypsum board 9 mm + rangka hollow metal furing
3 Lis Gypsum
E. PEKERJAAN SANITAIR
1 Closet Duduk
2 Closet Jongkok
3 Wastafel Meja + Kran
4 Toilet Sprayer
5 Floor Drain
6 Soap Holder
7 Robe Hook
8 Kran
F. PEKERJAAN PENGECATAN
1 Cat dinding luar
2 Cat Plafond dalam

III.1. PAGAR PANEL BETON = 69 M
1 Pengukuran dan pasanga patok bouwplank
2 Galian tanah
3 Bor Pondasi Strous dia 30 cm
4 Pondasi strous dia 30 cm, l = 3 m polos 89 kg
5 Beton poer 60x60x30 cm polos 58 kg, ulir 97 kg
6 Beton Sloof 15/30 polos 253 kg
7 Beton Kolom 12x16 polos 191,4 kg
8 Beton Panel ukuran 2400x400x50
III.2. PAGAR BESI DEPAN = 96 m

1 Pengukuran dan pasanga patok bouwplank
2 Galian tanah
3 Bor Pondasi Strous dia 30 cm
4 Pondasi strous dia 30 cm, l = 3 m polos 89 kg
5 Batu kosongan
6 Pondasi batu kali 1:5
7 Beton poer 60x60x30 cm polos 58 kg, ulir 97 kg
8 Beton Sloof 15/20 polos 253 kg
9 Beton kolom 15/15 polos 191 kg
10 Beton ring 15/20 polos 191,48 kg
11 Pasangan dinding batu bata 1:5
12 Plesteran dinding 1:5
13 Pagar besi hollow 40.80.3,2
14 Pagar besi hollow 20.40.2
15 Cat dinding
16 Cat besi
17 Pintu Pagar besi
IV. PEKERJAAN TANDON AIR BAWAH
1 Galian tanah
2 Urugan pasir t = 20 cm
3 Beton lantai kerja t = 5 cm
4 Beton plat dasar t= 25 cm ulir 101 kg
6 Beton plat dinding t= 15 cm ulir 121 kg
7 Beton plat tutup t= 15 cm ulir 121 kg
8 Pasang lapis keramik 20x20 cm
9 Tangga pipa dia 1 "
10 Tutup Manhole besi plat t= 2 mm 60x60 cm
11 Pipa Udara
V. PEKERJAAN SALURAN
1 Saluran tepi bangunan beton precast U 30 cm
2 Saluran tepi Pagar beton precast U 60 cm
3 Saluran bawah lantai PVC dia 6 "
4 Bak Kontrol 40x40 cm
6 Bak Kontrol 70x70 cm
Harga Satuan Jumlah Harga
Satuan Volume
(Rp) (Rp)
3 4 5 6
m2 24.000 150,000.00 3,600,000.00

m2 164.000 70,000.00 11,480,000.00
ls 1.000 0.00
ls 1.000 5,000,000.00 5,000,000.00
ls 1.000 4,000,000.00 4,000,000.00
ls 1.000 350,000.00 350,000.00
ls 1.000 1,500,000.00 1,500,000.00
Jumlah 25,930,000.00
m2 1,489.000 2,500.00 3,722,500.00

m' 215.000 25,000.00 5,375,000.00
Jumlah 9,097,500.00
m1 1,606.000 147,500.00 236,885,000.00

bh 138.000 20,000.00 2,760,000.00
bh 138.000 20,000.00 2,760,000.00
ls 1.000 7,000,000.00 7,000,000.00
Jumlah 249,405,000.00
m3 138.000 40,000.00 5,520,000.00

m3 14.020 40,000.00 560,800.00
m3 5.040 40,000.00 201,600.00
m3 6.160 40,000.00 246,400.00
m3 148.670 40,000.00 5,946,800.00
m3 7.990 145,000.00 1,158,550.00
m3 3.000 145,000.00 435,000.00
m3 1.080 145,000.00 156,600.00
m3 1.020 145,000.00 147,900.00
m3 28.730 145,000.00 4,165,850.00
m3 187.150 145,000.00 27,136,750.00
m3 321.630 80,000.00 25,730,400.00
m3 63.360 30,000.00 1,900,800.00
m3 147.850 40,000.00 5,914,000.00
Jumlah 79,221,450.00
m3 19.030 150,000.00 2,854,500.00

m3 46.530 325,000.00 15,122,250.00
m3 4.490 600,000.00 2,694,000.00
Jumlah 20,670,750.00
m3 2.66 425,000.00 1,130,500.00

m3 1.00 425,000.00 425,000.00
m3 0.36 425,000.00 153,000.00
m3 0.34 425,000.00 144,500.00
m3 11.68 425,000.00 4,964,000.00
Jumlah 6,817,000.00
m3 26.66 2,950,000.00 78,647,000.00

m3 10.01 3,000,000.00 30,030,000.00
m3 3.60 3,662,500.00 13,185,000.00
m3 4.79 3,150,000.00 15,088,500.00
Jumlah 136,950,500.00
m3 6.11 2,900,000.00 17,719,000.00

m3 25.26 3,000,000.00 75,780,000.00
m3 23.76 2,650,000.00 62,964,000.00
m3 3.17 4,100,000.00 12,997,000.00
Jumlah 169,460,000.00
m3 29.25 3,700,000.00 108,225,000.00
m3 4.41 3,650,000.00 16,096,500.00
Jumlah 124,321,500.00
m3 6.90 3,450,000.00 23,805,000.00
m3 0.52 3,150,000.00 1,638,000.00
m3 3.05 3,450,000.00 10,522,500.00
m3 0.29 3,150,000.00 913,500.00
Jumlah 36,879,000.00
m3 24.16 3,700,000.00 89,392,000.00
m3 3.64 3,650,000.00 13,286,000.00
Jumlah 102,678,000.00
m3 6.95 3,375,000.00 23,456,250.00
m3 22.59 3,550,000.00 80,194,500.00
m3 17.65 3,200,000.00 56,480,000.00
m3 25.77 3,000,000.00 77,310,000.00
m3 21.62 3,300,000.00 71,346,000.00
m3 2.82 3,550,000.00 10,011,000.00
m3 1.33 3,000,000.00 3,990,000.00
Jumlah 322,787,750.00
m3 77.11 3,300,000.00 254,463,000.00
m3 3.34 3,000,000.00 10,020,000.00
m3 0.54 3,200,000.00 1,728,000.00
m3 1.25 3,200,000.00 4,000,000.00
m3 1.86 3,200,000.00 5,952,000.00

Jumlah 276,163,000.00
m3 6.90 3,450,000.00 23,805,000.00
m3 0.52 3,150,000.00 1,638,000.00
m3 3.05 3,450,000.00 10,522,500.00
m3 0.29 3,150,000.00 913,500.00
Jumlah 36,879,000.00
m3 27.72 3,700,000.00 102,564,000.00
m3 4.03 3,650,000.00 14,709,500.00
Jumlah 117,273,500.00
m3 6.95 3,375,000.00 23,456,250.00
m3 22.59 3,550,000.00 80,194,500.00
m3 17.65 3,200,000.00 56,480,000.00
m3 25.77 3,000,000.00 77,310,000.00
m3 21.62 3,300,000.00 71,346,000.00
Jumlah 308,786,750.00
m3 77.11 3,300,000.00 254,463,000.00
m3 1.25 3,200,000.00 4,000,000.00
m3 1.86 3,200,000.00 5,952,000.00
Jumlah 264,415,000.00
m3 1.08 3,625,000.00 3,915,000.00
Jumlah 3,915,000.00
m3 10.52 3,075,000.00 32,349,000.00
m3 1.18 3,075,000.00 3,628,500.00
m3 10.31 3,200,000.00 32,992,000.00

m3 0.90 3,200,000.00 2,880,000.00
m3 18.42 2,650,000.00 48,813,000.00
m3 14.13 2,650,000.00 37,444,500.00
m3 5.68 3,550,000.00 20,164,000.00
m3 3.08 3,000,000.00 9,240,000.00
Jumlah 187,511,000.00
m3 40.60 3,300,000.00 133,980,000.00
m3 1.92 3,300,000.00 6,336,000.00
m3 2.46 3,200,000.00 7,872,000.00
Jumlah 148,188,000.00
kg 4,737.120 13,500.00 63,951,120.00

kg 656.040 13,500.00 8,856,540.00
kg 722.400 13,500.00 9,752,400.00
kg 3,751.800 13,500.00 50,649,300.00
kg 399.600 13,500.00 5,394,600.00
kg 528.000 13,500.00 7,128,000.00
kg 205.200 13,500.00 2,770,200.00
kg 199.680 13,500.00 2,695,680.00
kg 459.000 13,500.00 6,196,500.00
bh 1,456.000 2,000.00 2,912,000.00
bh 88.000 75,000.00 6,600,000.00
bh 16.000 45,000.00 720,000.00
m2 574.500 65,000.00 37,342,500.00
m2 574.500 30,000.00 17,235,000.00
m1 148.800 65,000.00 9,672,000.00
m2 59.520 25,000.00 1,488,000.00

m2 574.500 77,000.00 44,236,500.00 cek apa yg dimaksud !
m1 104.000 65,000.00 6,760,000.00
m1 807.200 35,000.00 28,252,000.00

bh 129.000 32,500.00 4,192,500.00
bh 258.000 7,000.00 1,806,000.00
bh 86.000 8,000.00 688,000.00
bh 516.000 1,000.00 516,000.00
Jumlah 319,814,840.00
m2 746.47 105,000.00 78,379,350.00

m2 1,492.95 20,000.00 29,859,008.00
m2 50.47 30,000.00 1,514,100.00
m2 457.39 20,000.00 9,147,800.00
m3 4.03 3,000,000.00 12,090,000.00
m3 3.06 2,750,000.00 8,415,000.00
Jumlah 139,405,258.00
m2 158.10 130,000.00 20,553,000.00

m2 358.00 90,000.00 32,220,000.00
m2 216.50 90,000.00 19,485,000.00
m2 32.04 90,000.00 2,883,600.00
m2 38.94 130,000.00 5,062,200.00

m2 37.40 60,000.00 2,244,000.00
m2 22.26 90,000.00 2,003,400.00

m2 36.30 60,000.00 2,178,000.00
m2 74.01 95,000.00 7,030,950.00

m2 8.61 90,000.00 774,900.00
m3 58.60 1,200,000.00 70,320,000.00
m3 3.54 450,000.00 1,593,000.00
Jumlah 166,348,050.00
unit 1.00 22,000,000.00 22,000,000.00

unit 4.00 2,100,000.00 8,400,000.00
unit 1.00 2,600,000.00 2,600,000.00
unit 1.00 1,400,000.00 1,400,000.00
unit 1.00 1,250,000.00 1,250,000.00
unit 5.00 1,350,000.00 6,750,000.00
unit 4.00 1,500,000.00 6,000,000.00
unit 2.00 1,100,000.00 2,200,000.00
unit 1.00 700,000.00 700,000.00
unit 13.00 1,750,000.00 22,750,000.00
unit 7.00 2,000,000.00 14,000,000.00
unit 6.00 2,200,000.00 13,200,000.00
unit 2.00 2,300,000.00 4,600,000.00
unit 3.00 750,000.00 2,250,000.00
unit 12.00 400,000.00 4,800,000.00
Jumlah 112,900,000.00
m1 12.30 275,000.00 3,382,500.00 lihat gambar !

m1 9.30 125,000.00 1,162,500.00
m1 8.50 75,000.00 637,500.00

m1 9.30 125,000.00 1,162,500.00
Jumlah 6,345,000.00
m2 81.26 65,000.00 5,281,900.00

m1 31.90 18,000.00 574,200.00
m2 81.26 18,000.00 1,462,680.00
m2 826.00 18,000.00 14,868,000.00
Jumlah 22,186,780.00
unit 3.00 900,000.00 2,700,000.00

unit 2.00 300,000.00 600,000.00
unit 2.00 600,000.00 1,200,000.00
unit 3.00 75,000.00 225,000.00
unit 5.00 15,000.00 75,000.00
unit 5.00 250,000.00 1,250,000.00
unit 1.00 200,000.00 200,000.00
unit 5.00 175,000.00 875,000.00
unit 5.00 20,000.00 100,000.00
unit 1.00 800,000.00 800,000.00
m3 0.72 1,800,000.00 1,296,000.00
m3 0.90 600,000.00 540,000.00
Jumlah 9,861,000.00
m2 863.120 27,000.00 23,304,240.00 cek spek cat interior !

m2 1,261.680 18,000.00 22,710,240.00
m2 99.900 30,000.00 2,997,000.00
Jumlah 49,011,480.00
m2 758.08 105,000.00 79,598,400.00

m2 1,516.16 20,000.00 30,323,200.00
m2 15.60 97,500.00 1,521,000.00
m2 395.87 20,000.00 7,917,400.00
m3 3.72 3,000,000.00 11,160,000.00
m3 3.14 3,200,000.00 10,048,000.00
m3 1.12 2,500,000.00 2,800,000.00
m3 0.49 2,750,000.00 1,347,500.00
Jumlah 144,715,500.00
m2 106.50 130,000.00 13,845,000.00

m2 358.00 90,000.00 32,220,000.00
m2 203.70 90,000.00 18,333,000.00
m2 21.50 90,000.00 1,935,000.00
m2 38.94 130,000.00 5,062,200.00

m2 37.40 60,000.00 2,244,000.00
m2 22.26 90,000.00 2,003,400.00

m2 36.30 60,000.00 2,178,000.00
m2 75.33 90,000.00 6,779,700.00

m2 1.35 90,000.00 121,500.00
Jumlah 84,721,800.00
unit 6.00 2,100,000.00 12,600,000.00
unit 3.00 1,350,000.00 4,050,000.00
unit 6.00 1,500,000.00 9,000,000.00
unit 2.00 1,100,000.00 2,200,000.00
unit 2.00 700,000.00 1,400,000.00
unit 18.00 2,200,000.00 39,600,000.00
unit 12.00 2,300,000.00 27,600,000.00
unit 1.00 3,750,000.00 3,750,000.00
unit 2.00 3,000,000.00 6,000,000.00
unit 10.00 400,000.00 4,000,000.00
unit 1.00 44,000,000.00 44,000,000.00 cek apa yg dimaksud !
Jumlah 154,200,000.00
m1 12.40 275,000.00 3,410,000.00

m1 9.30 125,000.00 1,162,500.00
m1 8.75 75,000.00 656,250.00

m1 9.70 125,000.00 1,212,500.00
Jumlah 6,441,250.00
m2 24.50 65,000.00 1,592,500.00

m1 30.60 18,000.00 550,800.00
m2 24.50 18,000.00 441,000.00
m2 799.00 18,000.00 14,382,000.00
Jumlah 16,966,300.00
unit 2.00 900,000.00 1,800,000.00

unit 4.00 300,000.00 1,200,000.00
unit 2.00 600,000.00 1,200,000.00
unit 2.00 75,000.00 150,000.00
unit 6.00 15,000.00 90,000.00
unit 6.00 250,000.00 1,500,000.00
unit 6.00 175,000.00 1,050,000.00
unit 6.00 20,000.00 120,000.00
m3 0.18 1,800,000.00 324,000.00
m3 1.00 600,000.00 600,000.00
Jumlah 8,034,000.00
m2 776.638 27,000.00 20,969,226.00

m2 1,226.392 18,000.00 22,075,056.00
m2 65.100 30,000.00 1,953,000.00
Jumlah 44,997,282.00
m2 747.64 105,000.00 78,502,200.00 hrg batu bata

m2 1,495.28 20,000.00 29,905,600.00
m2 15.60 97,500.00 1,521,000.00
m2 395.87 20,000.00 7,917,400.00
m3 4.31 3,000,000.00 12,916,800.00 cek besi
m3 3.14 3,200,000.00 10,048,000.00
m3 1.32 2,500,000.00 3,300,000.00
m3 0.49 2,750,000.00 1,347,500.00
Jumlah 145,458,500.00
m2 106.50 130,000.00 13,845,000.00

m2 358.00 90,000.00 32,220,000.00
m2 203.70 90,000.00 18,333,000.00
m2 21.50 90,000.00 1,935,000.00
m2 75.33 90,000.00 6,779,700.00

m2 1.35 90,000.00 121,500.00
Jumlah 73,234,200.00
unit 2.00 2,600,000.00 5,200,000.00
unit 6.00 2,100,000.00 12,600,000.00
unit 3.00 1,350,000.00 4,050,000.00
unit 6.00 1,500,000.00 9,000,000.00
unit 2.00 1,100,000.00 2,200,000.00
unit 2.00 700,000.00 1,400,000.00
unit 18.00 2,200,000.00 39,600,000.00
unit 12.00 2,300,000.00 27,600,000.00
unit 1.00 3,750,000.00 3,750,000.00
unit 2.00 3,000,000.00 6,000,000.00
unit 10.00 400,000.00 4,000,000.00
Jumlah 115,400,000.00
m2 354.00 65,000.00 23,010,000.00

m2 24.50 65,000.00 1,592,500.00
m1 186.00 15,000.00 2,790,000.00
m1 30.60 18,000.00 550,800.00
m2 378.50 18,000.00 6,813,000.00
m2 432.00 18,000.00 7,776,000.00
Jumlah 42,532,300.00
unit 2.00 900,000.00 1,800,000.00

unit 4.00 300,000.00 1,200,000.00
unit 2.00 600,000.00 1,200,000.00
unit 2.00 75,000.00 150,000.00
unit 6.00 15,000.00 90,000.00
unit 6.00 50,000.00 300,000.00
unit 6.00 40,000.00 240,000.00
unit 6.00 20,000.00 120,000.00
m3 0.18 1,800,000.00 324,000.00
m3 1.00 600,000.00 600,000.00
Jumlah 6,024,000.00
m2 1,226.392 27,000.00 33,112,584.00

m2 776.638 18,000.00 13,979,484.00
m2 486.500 30,000.00 14,595,000.00
Jumlah 61,687,068.00
m1 69.000 25,000.00 1,725,000.00

m3 8.300 40,000.00 332,000.00
m1 87.000 25,000.00 2,175,000.00
m3 6.140 1,900,000.00 11,666,000.00
m3 3.130 2,950,000.00 9,233,500.00
m3 3.100 4,000,000.00 12,400,000.00
m3 1.500 3,550,000.00 5,325,000.00
bh 168.000 175,000.00 29,400,000.00 cetak GAMBAR Pagar Panel !
Jumlah 72,256,500.00
m1 96.000 25,000.00 2,400,000.00

m3 67.200 40,000.00 2,688,000.00
m1 128.000 25,000.00 3,200,000.00
m3 9.040 1,900,000.00 17,176,000.00
m3 13.440 150,000.00 2,016,000.00
m3 38.400 325,000.00 12,480,000.00
m3 4.600 3,000,000.00 13,800,000.00
m3 1.720 4,000,000.00 6,880,000.00
m3 2.400 3,550,000.00 8,520,000.00
m3 2.160 3,550,000.00 7,668,000.00
m2 99.200 97,500.00 9,672,000.00
m2 233.600 30,000.00 7,008,000.00
m1 221.860 400,000.00 88,744,000.00 cetak gambar !
m1 768.000 375,000.00 288,000,000.00
m2 233.600 18,000.00 4,204,800.00
m2 140.960 25,000.00 3,524,000.00
m1 7.500 1,250,000.00 9,375,000.00
Jumlah 487,355,800.00
m3 9.620 40,000.00 384,800.00
m3 1.650 150,000.00 247,500.00
m3 0.410 500,000.00 205,000.00
m3 2.060 2,350,000.00 4,841,000.00
m3 3.710 2,750,000.00 10,202,500.00
m3 0.990 2,750,000.00 2,722,500.00
m3 37.680 95,000.00 3,579,600.00
m1 6.200 125,000.00 775,000.00
bh 1.000 400,000.00 400,000.00
bh 1.000 50,000.00 50,000.00
Jumlah 23,407,900.00
m1 136.000 350,000.00 47,600,000.00

m1 21.000 550,000.00 11,550,000.00
m1 20.000 100,000.00 2,000,000.00
bh 19.000 200,000.00 3,800,000.00
bh 2.000 300,000.00 600,000.00
Jumlah 65,550,000.00
RENCANA ANGGARAN BIAYA (RAB)
NAMA KEGIATAN : PEMBANGUNAN/REHABILITASI FASILITAS GEDUNG PENDIDIKAN DASAR 9 TAHUN
: (TAHUN JAMAK MULTIYEAR)
PEKERJAAN : PEMBANGUNAN GEDUNG SMPN BARU DUKUH LEMPUNG
LOKASI : KECAMATAN SAMBIKEREP KOTA SURABAYA
VI. PEKERJAAN MEKANIKAL DAN ELEKTRICAL
No Uraian Pekerjaan Satuan Volume
1 2 3 4
VI.1. PEKERJAAN PERSIAPAN
1 Pemasangan Listrik Dengan Daya 79 kVA Ls 1.00
2 Pemasangan /Sambungan PDAM Dia.Pipa 2" Ls 1.00

A. PEKERJAAN INSTALASI LISTRIK
1 Lampu SL 50 WATT bh 57.000
4 Exhause Fan Toilet 100 cfm /50 Watt bh 1.000
5 Stop Kontak 1 Phase, 200 VA bh 15.000
6 Saklar Tunggal bh 7.000
7 Saklar Ganda bh 15.000
8 Inst. Penerangan, NYM 3x2,5 mm (o) PVC HI dia. 20mm ttk 105.000
9 Inst. Stop kontak, NYM 3x2,5 mm (o) PVC HI dia. 20mm ttk 16.000
10 Material Bantu Ls 1.000
B. ARMATEUR LAMPU LENGKAP DENGAN KOMPONEN

1 Fiting lampu E 27 bh 69.000
2 Lampu Down Light (Teme VHO SD, koridor ) bh 36.000
C. PANEL DAN KABEL FEEDER LVMDP

1 MCCB 3 Phase 160 A36KA bh 1.000
2 MCCB 3 Phase 40 A/18KA bh 1.000
5 Amper meter bh 3.000
6 Volt meter bh 1.000
7 VSS bh 1.000
8 Fuse 2 A bh 3.000
9 Lampu Indikator bh 3.000
10 Cu Bar bh 1.000
11 Box Panel LVMDP+ Wiring bh 1.000
12 Kabel Feeder dari panel PLN ke Panel LVMDP
'-Kabel NYFGBY 4 X 50mm2 BC 50mm2 bh 30.000
D. PANEL PENERANGAN DAN KABEL FEEDER LANTAI 1A

1 MCB 3 Phase 20 A/18 KA bh 1.000
2 MCB 1 Phase 16 A/4,5 KA bh 4.000
3 MCB 1 Phase 10 A/4,5 KA bh 8.000
4 Fuse 2 A bh 3.000
6 Cu Bar Ls 1.000
7 Box Panel + Wiring bh 1.000
8 Kabel Feeder dari panel LVMDP ke Panel lantai 1A
'-Kabel NYY 4 X 4mm2 + BC 4mm2 mtr 15.000
E. PANEL STOP KONTAK DAN KABEL FEEDER LANTAI 1A
1 MCB 3 Phase 20 A/18 KA bh 1.000
2 MCB 1 Phase 16 A/4,5 KA bh 9.000
3 MCB 1 Phase 10 A/4,5 KA bh 2.000
4 Fuse 2 A bh 3.000
6 Cu Bar Ls 1.000
F. PANEL AC DAN KABEL FEEDER LANTAI 1A

1 MCB 3 Phase 40 A/18 KA bh 1.000
2 MCB 1 Phase 16 A/4,5 KA bh 11.000
3 MCB 1 Phase 10 A/4,5 KA bh 2.000
4 Amper meter bh 3.000
5 Volt meter bh 1.000
6 VSS bh 1.000
7 Fuse 2 A bh 3.000
9 Cu Bar Ls 1.000
G. PEKERJAAN INSTALASI TELEPON

1 Juction Box Telepon 10 pair unit 1.000
2 PABX 1 Line 10 Extantion unit 1.000
3 Outlet Telepon bh 4.000
4 Pesawat telephone bh 4.000
5 Instalasi outlet telepon dengan kabel ITC 2 x 2 x d.0,6 mm titik 4.000
dalam conduit PVC HI dia. 20 mm
H. PEKERJAAN INSTALASI SOUND SYSTEM

1 TB-SS Unit 1.000
2 Power Amplifier 160 Watt bh 1.000
3 Paging Mic. Call bh 1.000
4 DVD/CD/MP3/Radio Tuner bh 1.000
5 Horn Speaker 15 Watt bh 4.000
4 Instalasi Horn Speaker Kabel NYMHY 2 x 1.5 mm ttk 4.00
dalam conduit PVC HI dia. 20 mm
I. PEKERJAAN ISNTALASI AC
1 Instalasi AC 1Phase/220 Volt ttk 8.000
2 Instalasi pipa drain AC.pipa PVC 25mm2 / ttk 8.000
J. PEKERJAAN INSTALASI AIR BESIH

1 15 mm / 1/2" m' 75.000
2 20 mm / 1/4" m' 10.000
3 25 mm / 1" m' 20.000
4 32 mm / 1" m' 14.000
5 40 mm / 1 m' 4.000
6 80 mm / 3" (PIPA HIDER AIR BERSIH ) Ls 1.000
7 Gate Valve 40 mm / 2" bh 3.000
10 Bak kontrol 40x40 unit 1.000
11 Pompa Air Sanyo c/w assesoris unit 2.000
K. PEKERJAAN INSTALASI AIR BUANGAN
1 Septic Tank Bio Filter Kap. 6 m set 1.000
2 pipa 100 mm / 4 (PVC "AW" ) m' 35.000
3 80 mm / 3" (PVC "AW" ) m' 30.000
4 65 mm / 2 (PVC "AW" ) m' 20.000
5 50 mm / 2 (PVC "AW" ) m' 15.000
6 Bak kontrol 60x60 bh 1.000
7 Clean Out 50 bh 3.000


C. PANEL PENERANGAN DAN KABEL FEEDER LANTAI 2A

1 MCB 3 Phase 20 A/18 KA bh 1.000
2 MCB 1 Phase 16 A/4,5 KA bh 6.000
3 MCB 1 Phase 10 A/4,5 KA bh 9.000
4 Fuse 2 A bh 3.000
6 Cu Bar Ls 1.000
D. PANEL STOP KONTAK DAN KABEL FEEDER LANTAI 2A

1 MCB 3 Phase 20 A/18 KA bh 1.000
2 MCB 1 Phase 16 A/4,5 KA bh 9.000
3 MCB 1 Phase 10 A/4,5 KA bh 3.000
4 Fuse 2 A bh 3.000
6 Cu Bar Ls 1.000
E. PEKERJAAN INSTALASI AIR BESIH

1 15 mm / 1/2" m' 60.000
2 20 mm / 1/4" m' 10.000
3 25 mm / 1" m' 20.000
4 32 mm / 1" m' 14.000
5 40 mm / 1 m' 3.000
F. PEKERJAAN INSTALASI AIR BUANGAN

1 100 mm / 4 (PVC "AW" ) m' 22.000
2 80 mm / 3" (PVC "AW" ) m' 15.000
3 65 mm / 2 (PVC "AW" ) m' 20.000
4 50 mm / 2 (PVC "AW" ) m' 10.000

C. PANEL PENERANGAN DAN KABEL FEEDER LANTAI 3A

1 MCB 3 Phase 20 A/18 KA bh 1.000
2 MCB 1 Phase 16 A/4,5 KA bh 6.000
3 MCB 1 Phase 10 A/4,5 KA bh 9.000
4 Fuse 2 A bh 3.000
6 Cu Bar Ls 1.000
D. PANEL STOP KONTAK DAN KABEL FEEDER LANTAI 3A

1 MCB 3 Phase 20 A/18 KA bh 1.000
2 MCB 1 Phase 16 A/4,5 KA bh 9.000
3 MCB 1 Phase 10 A/4,5 KA bh 2.000
4 Fuse 2 A bh 3.000
6 Cu Bar Ls 1.000
E. PEKERJAAN INSTALASI AIR BESIH

1 15 mm / 1/2" HDPE m' 60.000
2 20 mm / 1/4" HDPE m' 10.000
3 25 mm / 1" HDPE m' 20.000
4 32 mm / 1" HDPE m' 14.000
5 40 mm / 1 HDPE m' 3.000
6 Gate Valve 40 mm / 1" HDPE bh 1.000
7 Kran dinding bh 6.000
8 Pengadaan Bak Tandon Atas Kapasitas 1 m3 unit 4.000
F. PEKERJAAN INSTALASI AIR BUANGAN

1 100 mm / 4 (PVC "AW" ) m' 22.000
2 80 mm / 3" (PVC "AW" ) m' 15.000
3 65 mm / 2 (PVC "AW" ) m' 20.000
4 50 mm / 2 (PVC "AW" ) m' 10.000
G. PEKERJAAN INSTALASI AIR BUANGAN (RISER)

1 100 mm / 4 (PVC "AW" ) m' 20.000
2 80 mm / 3" (PVC "AW" ) m' 20.000
3 50 mm / 2 PIPA PVC "D" ( pipa Ventilasi ) m' 20.000
H. PEKERJAAN INSTALASI AIR BERSIH (RISER)

1 25 mm / 1" HDPE m' 20.000
2 50 mm / 2" HDPE m' 20.000
VI.5. PEKERJAAN PENANGKAL PETIR
1 Air terminal lightning protection radius 80m unit 1.000
2 Conecting Sleeve unit 1.000
3 NYY kabel 1x70 mm m1 40.000
4 Material Instalasi ls 1.000
5 Grounding System ttk 1.000
6 Ijin ijin dari Instansi yang terkait lot 1.000
VI.6. PEKERJAAN KABEL TRY (RISER)

1 Kabel try lantai 1 ukuran 100mm x 300mm m' 10.000
2 Kabel try Riser ukuran 100mm x 300mm m' 15.000
Harga Satuan Jumlah Harga
(Rp) (Rp)
5 6
90,000,000 90,000,000
10,000,000 10,000,000
Jumlah 100,000,000.00
60,000 3,420,000
30,000 1,410,000
25,000 275,000
225,000 225,000
15,000 225,000
12,500 87,500
15,000 225,000
130,000 13,650,000
130,000 2,080,000
150,000 150,000
Jumlah 21,747,500.00
15,000 1,035,000
75,000 2,700,000
Jumlah 3,735,000.00
150,000 150,000
90,000 90,000
75,000 150,000
50,000 750,000
40,000 120,000
75,000 75,000
250,000 250,000
225,000 675,000
35,000 105,000
175,000 175,000
750,000 750,000
50,000 1,500,000
Jumlah 4,790,000.00
50,000 50,000
30,000 120,000
25,000 200,000
225,000 675,000
35,000 105,000
175,000.00 175,000
750,000.00 750,000
-
50,000.00 750,000
Jumlah 2,825,000.00
50,000 50,000
30,000 270,000
25,000 50,000
225,000 675,000
35,000 105,000
175,000 175,000
750,000 750,000
-
50,000 750,000
Jumlah 2,825,000.00
75,000 75,000
30,000 330,000
25,000 50,000
40,000 120,000
75,000 75,000
250,000 250,000
225,000 675,000
35,000 105,000
175,000 175,000
750,000 750,000
50,000 750,000
Jumlah 3,355,000.00
1,500,000 1,500,000
2,000,000 2,000,000
150,000 600,000
200,000 800,000
75,000 300,000
Jumlah 5,200,000.00
1,200,000 1,200,000
750,000 750,000
350,000 350,000
750,000 750,000
150,000 600,000
75,000 300,000
Jumlah 3,950,000.00
200,000 1,600,000
50,000 400,000
Jumlah 2,000,000.00
30,000 2,250,000
25,000 250,000
70,000 1,400,000
100,000 1,400,000
125,000 500,000
35,000 35,000
30,000 90,000
25,000 25,000
15,000 15,000
200,000 200,000
2,500,000 5,000,000
Jumlah 11,165,000.00
6,000,000 6,000,000
60,000 2,100,000
50,000 1,500,000
40,000 800,000
35,000 525,000
250,000 250,000
50,000 150,000
75,000 150,000
Jumlah 11,475,000.00
60,000 4,380,000
32,000 1,184,000
30,000 270,000
15,000 270,000
12,500 37,500
15,000 210,000
130,000 15,470,000
130,000 2,340,000
150,000 150,000
Jumlah 24,311,500.00
35,000 2,870,000
75,000 2,775,000
Jumlah 5,645,000.00
50,000 50,000
30,000 180,000
25,000 225,000
225,000 675,000
35,000 105,000
175,000 175,000
750,000 750,000
50,000 1,000,000
Jumlah 3,160,000.00
50,000 50,000
30,000 270,000
25,000 75,000
225,000 675,000
35,000 105,000
175,000 175,000
750,000 750,000
50,000 1,000,000
Jumlah 3,100,000.00
25,000 1,500,000
20,000 200,000
30,000 600,000
35,000 490,000
37,500 112,500
25,000 25,000
Jumlah 2,927,500.00 35,595,000.00
50,000 1,100,000
45,000 675,000
40,000 800,000
35,000 350,000
50,000 150,000
75,000 150,000
Jumlah 3,225,000.00 16,870,000.00

60,000 4,380,000
32,000 1,184,000
30,000 270,000
15,000 270,000
12,000 36,000
15,000 210,000
130,000 15,470,000
130,000 2,340,000
150,000 150,000
Jumlah 24,310,000.00 14,997,000.00
35,000 2,870,000
75,000 2,775,000
Jumlah 5,645,000.00 1,749,000.00
50,000 50,000
30,000 180,000
35,000 315,000
225,000 675,000
35,000 105,000
175,000 175,000
750,000 750,000
-
50,000 1,000,000
Jumlah 3,250,000.00 1,980,000.00
50,000 50,000
30,000 270,000
35,000 70,000
225,000 675,000
35,000 105,000
175,000 175,000
750,000 750,000
50,000 1,250,000
Jumlah 3,345,000.00 14,997,000.00
25,000 1,500,000
20,000 200,000
30,000 600,000
35,000 490,000
37,500 112,500
25,000 25,000
-
1,750,000 7,000,000
Jumlah 9,927,500.00
60,000 1,320,000
50,000 750,000
40,000 800,000
35,000 350,000
50,000 150,000
75,000 150,000
3,520,000.00
60,000 1,200,000
50,000 1,000,000
35,000 700,000
1,700,000.00
30,000 600,000
35,000 700,000
Jumlah 1,300,000.00
-
-
75,000 3,000,000 cek rumus
400,000 400,000
200,000 200,000
1,500,000 1,500,000
Jumlah 5,100,000
50,000 500,000
50,000 750,000
-
Jumlah 1,250,000.00
REKAPITULASI
NO. URAIAN PEKERJAAN JUMLAH
1 2 3
I. PEKERJAAN PERSIAPAN DAN SARANA KERJA Rp.
II.1.1. LANTAI.1. Rp.
II.1.4. ATAP LANTAI.3. Rp.
III.1. PAGAR PANEL BETON = 69 M Rp.
III.2. PAGAR BESI DEPAN = 96 m Rp.
IV. PEKERJAAN TANDON AIR BAWAH Rp.
V. PEKERJAAN SALURAN Rp.
VI. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL Rp.
JUMLAH Rp.
PPN 10% Rp.
JUMLAH TOTAL Rp.
PEMBULATAN Rp.
DASAR
JUMLAH HARGA
25,930,000.00 -
832,822,700.00 -
738,507,750.00 -
690,475,250.00 -
659,428,840.00 -
506,057,568.00 -
460,076,132.00 -
444,336,068.00 -
72,256,500.00
487,355,800.00
23,407,900.00
65,550,000.00
263,404,000.00
5,269,608,508.00
526,960,850.80
5,796,569,358.80
5,796,569,000.00
7,530,000,000.00
76.98%
-23.02%

RAP SMP DK - Lempung

Diunggah oleh

Informasi Dokumen

Judul Asli

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

RAP SMP DK - Lempung

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

NAMA KEGIATAN : PEMBANGUNAN/REHABILITASI FASILITAS GEDUNG PENDIDIKAN DASAR

NO. URAIAN PEKERJAAN JUMLAH HARGA

I. PEKERJAAN PERSIAPAN DAN SARANA KERJA Rp.

Jumlah Total Keseluruhan

Lihat ADDENDUM DULU !!!!!!!!!!

II. PEKERJAAN BANGUNAN 3 (TIGA) LANTAI

B. PEKERJAAN PONDASI TIANG PANCANG

D. PEKERJAAN PASANGAN PONDASI

E. BETON LANTAI KERJA

C. BETON PLAT LANTAI DAN LISPLANK BETON

C. BETON PLAT LANTAI DAN LISPLANK BETON

II.1.4. ATAP LANTAI.3.

D. PEKERJAAN RANGKA ATAP DAN PENUTUP ATAP

II.2. PEKERJAAN ARSITEKTUR

B. PEKERJAAN PELAPIS LANTAI DAN DINDING

C. PEKERJAAN PINTU/JENDELA, CURTAIN WALL

D PEKERJAAN RAILLING TANGGA

B. PEKERJAAN PELAPIS LANTAI DAN DINDING

D. PEKERJAAN RAILLING TANGGA

B. PEKERJAAN PELAPIS LANTAI DAN DINDING

III. PEKERJAAN PAGAR KELILING

III.2. PAGAR BESI DEPAN = 96 m

m2 24.000 150,000.00 3,600,000.00

m2 1,489.000 2,500.00 3,722,500.00

m1 1,606.000 147,500.00 236,885,000.00

m3 138.000 40,000.00 5,520,000.00

m3 19.030 150,000.00 2,854,500.00

m3 2.66 425,000.00 1,130,500.00

m3 26.66 2,950,000.00 78,647,000.00

m3 6.11 2,900,000.00 17,719,000.00

m3 3.17 4,100,000.00 12,997,000.00

m3 4.41 3,650,000.00 16,096,500.00

m3 6.90 3,450,000.00 23,805,000.00

m3 0.52 3,150,000.00 1,638,000.00

m3 3.05 3,450,000.00 10,522,500.00

m3 0.29 3,150,000.00 913,500.00

m3 24.16 3,700,000.00 89,392,000.00

m3 3.64 3,650,000.00 13,286,000.00

m3 6.95 3,375,000.00 23,456,250.00

m3 22.59 3,550,000.00 80,194,500.00

m3 17.65 3,200,000.00 56,480,000.00

m3 25.77 3,000,000.00 77,310,000.00

m3 21.62 3,300,000.00 71,346,000.00

m3 2.82 3,550,000.00 10,011,000.00

m3 1.33 3,000,000.00 3,990,000.00

m3 77.11 3,300,000.00 254,463,000.00

m3 3.34 3,000,000.00 10,020,000.00

m3 0.54 3,200,000.00 1,728,000.00

m3 1.25 3,200,000.00 4,000,000.00

m3 1.86 3,200,000.00 5,952,000.00

m3 6.90 3,450,000.00 23,805,000.00

m3 0.52 3,150,000.00 1,638,000.00

m3 3.05 3,450,000.00 10,522,500.00

m3 0.29 3,150,000.00 913,500.00

m3 27.72 3,700,000.00 102,564,000.00

m3 4.03 3,650,000.00 14,709,500.00

m3 6.95 3,375,000.00 23,456,250.00

m3 22.59 3,550,000.00 80,194,500.00

m3 17.65 3,200,000.00 56,480,000.00

m3 25.77 3,000,000.00 77,310,000.00

m3 21.62 3,300,000.00 71,346,000.00

m3 77.11 3,300,000.00 254,463,000.00