HARGA SAT
NO URAIAN PEKERJAAN VOLUME SAT
(Rp)
I PEKERJAAN PERSIAPAN
1 Membersihkan Lapangan dan Peralatan 237.000 m2 Rp 7,500.00
2 Pengukuran dan pasangan Bouplang 66.000 m1 Rp 41,350.00
IV PEKERJAAN BETON
1 Pek Footplat 2.450 m3 Rp 817,080.00
Pembesian 490.000 Kg Rp 15,869.00
2 Pek Sloof beton 15/25. 1:2:3 6.450 m3 Rp 817,080.00
Pembesian 1,128.750 Kg Rp 15,869.00
Begisting Sloof 86.000 m2 Rp 107,470.00
V PEKERJAAN KERAMIK
1 Pas Lantai Ganit Teras 16.000 m2 Rp 230,254.00
XI PEKERJAAN ATAP
1 Pas Rangka Atap Baja Ringan 332.500 Kg Rp 140,000.00
2 Pas Genteng Morando Kebumen 332.500 m2 Rp 90,300.00
3 Pas Bubungan Genteng (termasuk nok pertigaan 1, n 45.000 m1 Rp 90,300.00
4 Lisplang dobel woodplank 58.000 m1 IDR 55,000
X PEKERJAAN PENGECATAN
1 Pek Cat Dinding Catylac 1,343.840 m2 Rp 26,863.50
1 Pek Cat Plafon Kalsiboard 294.000 m2 Rp 26,863.50
2 Pek Cat Genteng 332.500 m2 Rp 26,863.50
3 Pek Melamin Doff Kayu
4 Kusen 146.600 m1 Rp 35,000.00
Daun Pintu (17 daun) 34.000 m2 Rp 90,000.00
Daun Jendel besar = 15 bh 60.000 m1 Rp 20,000.00
Jendela kecil = 24 bh 48.000 bh Rp 20,000.00
JUMLAH
AKSANAAN (RAP)
MAH PAK AGUS
Rp 1,777,500.00
Rp 2,729,100.00
Rp 4,506,600.00 Rp 4,506,600.00
Rp 2,658,690.00
Rp 240,450.00
Rp 222,605.00
Rp 1,921,675.04
Rp 12,294,375.00
Rp 17,337,795.04 Rp 17,337,795.04
Rp 39,978,562.09
Rp 167,660.80
Rp 7,153,792.39
Rp 56,334,041.57
Rp 59,836,868.04
Rp 1,255,235.56
Rp 7,200,000.00
Rp 2,700,000.00
Rp 1,800,000.00
Rp 200,000.00
Rp 3,000,000.00
Rp 179,626,160.44 Rp 179,626,160.44
Rp 2,001,846.00
Rp 7,775,810.00
Rp 5,270,166.00
Rp 17,912,133.75
Rp 9,242,420.00
Rp 3,202,953.60
Rp 10,886,134.00
Rp 9,096,696.00
Rp 3,162,099.60
Rp 10,747,280.25
Rp 6,984,963.00
Rp 649,578.60
Rp 2,523,171.00
Rp 2,247,226.50
Rp 1,011,545.04
Rp 3,927,577.50
Rp 2,915,034.38
Rp 4,216,132.80
Rp 16,376,808.00
Rp 19,447,696.00
Rp 3,000,317.76
Rp 11,654,193.60
Rp 2,915,034.38
Rp 857,934.00
Rp 3,332,490.00
Rp 2,120,025.00
Rp 163,477,266.75 Rp 163,477,266.75
Rp 3,684,064.00
Rp 33,465,116.36
Rp 9,862,181.61
Rp 9,710,435.70
Rp 1,340,256.08
Rp 58,062,053.75 Rp 58,062,053.75
Rp 1,539,000.00
Rp 1,800,000.00
Rp 150,000.00
Rp 150,000.00
Rp 400,000.00
Rp 60,000.00
Rp 144,500.00
Rp 1,083,000.00
Rp 900,000.00
Rp 500,000.00
Rp 75,000.00
Rp 100,000.00
Rp 80,000.00
Rp 1,140,000.00
Rp 760,000.00
Rp 1,800,000.00
Rp 494,000.00
Rp 1,800,000.00
Rp 150,000.00
Rp 150,000.00
Rp 400,000.00
Rp 60,000.00
Rp 144,500.00
Rp 500,000.00
Rp 1,767,000.00
Rp 900,000.00
Rp 500,000.00
Rp 75,000.00
Rp 100,000.00
Rp 80,000.00
Rp 4,104,000.00
Rp 5,400,000.00
Rp 900,000.00
Rp 180,000.00
Rp 1,500,000.00
Rp 90,000.00
Rp 150,000.00
Rp 120,000.00
Rp 855,000.00
Rp 2,400,000.00
Rp 1,200,000.00
Rp 800,000.00
Rp 5,272,500.00
Rp 4,500,000.00
Rp 2,500,000.00
Rp 994,500.00
Rp 300,000.00
Rp 150,000.00
Rp 200,000.00
Rp 950,000.00
Rp 1,350,000.00
Rp 340,000.00
Rp 45,000.00
Rp 45,000.00
Rp 60,000.00
Rp 750,500.00
Rp 900,000.00
Rp 150,000.00
Rp 30,000.00
Rp 450,000.00
Rp 15,000.00
Rp 25,000.00
Rp 20,000.00
Rp 150,000.00
Rp 570,000.00
Rp 750,000.00
Rp 45,000.00
Rp 60,000.00
Rp 60,000.00
Rp 5,400,000.00
Rp 5,400,000.00
Rp 4,500,000.00
Rp 71,483,500.00 Rp 71,483,500.00
Rp 17,640,000.00
Rp 5,880,000.00
Rp 1,000,000.00
Rp 1,500,000.00
Rp 2,064,000.00
Rp 1,350,000.00
Rp 560,000.00
Rp 29,994,000.00 Rp 29,994,000.00
Rp 500,000.00
Rp 369,250.00
Rp 209,400.00
Rp 225,000.00
Rp 750,000.00
Rp 225,000.00
Rp 3,000,000.00
Rp 2,000,000.00
Rp 400,000.00
Rp 225,000.00
Rp 1,255,875.00
Rp 767,475.00
Rp 412,510.00
Rp 688,804.44
Rp 1,516,570.00
Rp 80,850.00
Rp 225,000.00
Rp 250,000.00
Rp 150,000.00
Rp 5,952,064.18
Rp 2,000,000.00
Rp 21,202,798.62 Rp 21,202,798.62
Rp 46,550,000.00
Rp 30,024,750.00
Rp 4,063,500.00
Rp 3,190,000.00
Rp 83,828,250.00 Rp 83,828,250.00
Rp 36,100,245.84
Rp 7,897,869.00
Rp 8,932,113.75
Rp 5,131,000.00
Rp 3,060,000.00
Rp 1,200,000.00
Rp 960,000.00
Rp 63,281,228.59 Rp 63,281,228.59
Rp 692,799,653.18
RENCANA ANGGARAN BIAYA PELAKSANAAN (RAP)
PEKERJAAN PEMBANGUNAN RUMAH PAK AGUS
HARGA SAT
NO URAIAN PEKERJAAN VOLUME SAT
(Rp)
I PEKERJAAN PERSIAPAN
1 Membersihkan Lapangan dan Peralatan 237.000 m2 Rp 7,500.00
2 Pengukuran dan pasangan Bouplang 66.000 m1 Rp 41,350.00
IV PEKERJAAN BETON
1 Pek Footplat 2.450 m3 Rp 817,080.00
Pembesian 490.000 Kg Rp 15,869.00
V PEKERJAAN KERAMIK
1 Pas Lantai Ganit Teras 16.000 m2 Rp 230,254.00
XI PEKERJAAN ATAP
1 Pas Rangka Atap Baja Ringan 332.500 Kg Rp 140,000.00
2 Pas Genteng Morando Kebumen 332.500 m2 Rp 90,300.00
3 Pas Bubungan Genteng (termasuk nok pertigaan 1, n 45.000 m1 Rp 90,300.00
4 Lisplang dobel woodplank 58.000 m1 IDR 55,000
X PEKERJAAN PENGECATAN
1 Pek Cat Dinding Catylac 1,343.840 m2 Rp 26,863.50
1 Pek Cat Plafon Kalsiboard 294.000 m2 Rp 26,863.50
2 Pek Cat Genteng 332.500 m2 Rp 26,863.50
3 Pek Melamin Doff Kayu
4 Kusen 146.600 m1 Rp 35,000.00
Daun Pintu (17 daun) 34.000 m2 Rp 90,000.00
Daun Jendel besar = 15 bh 60.000 m1 Rp 20,000.00
Jendela kecil = 24 bh 48.000 bh Rp 20,000.00
JUMLAH
RENCANA KEMAJUAN PEKERJAAN DALAM %
RENCANA KEMAJUAN KOMULATIF PEKERJAAN DALAM %
KSANAAN (RAP)
MAH PAK AGUS
Rp 36,100,245.84 5.211
Rp 7,897,869.00 1.140
Rp 8,932,113.75 1.289
-
Rp 5,131,000.00 0.741
Rp 3,060,000.00 0.442
Rp 1,200,000.00 0.173
Rp 960,000.00 0.139
Rp 63,281,228.59 Rp 63,281,228.59
Rp 692,799,653.18 100.000
0.860 2.911 5.885
0.860 3.770 9.655
MINGGU KE
4 5 6 7 8 9 10
0.016
0.092 0.092 0.092
0.887
1.924
0.012
0.344 0.344 0.344
2.033 2.033 2.033 2.033
2.159 2.159 2.159 2.159
0.380
1.293
0.667
0.266 0.266
2.415 2.415
0.712
0.701
0.064 0.064
0.032 0.032
0.018 0.018
0.003 0.003
0.004 0.004
0.003 0.003
0.197
0.260
0.043
0.009
0.072
0.004
0.007
0.006
0.041
0.115
0.058
0.849
0.283
0.048
2.240 2.240
1.445
0.196
0.185
0.110
0.043
0.035
0.091 0.091
0.029
0.433
0.712
0.701
0.097 0.097
0.044 0.044
0.052 0.052
0.004 0.004
0.004 0.004
0.012 0.012
0.002 0.002
0.004 0.004
0.031 0.031
0.026 0.026
0.014 0.014
0.002 0.002
0.003 0.003
0.002 0.002
0.033 0.033
0.022 0.022
0.052 0.052
0.014 0.014
0.052 0.052
0.004 0.004
0.004 0.004
0.012 0.012
0.002 0.002
0.004 0.004
0.014 0.014
0.064 0.064
0.032 0.032
0.018 0.018
0.003 0.003
0.004 0.004
0.003 0.003
0.197 0.197
0.260 0.260
0.043 0.043
0.009 0.009
0.072 0.072
0.004 0.004
0.007 0.007
0.006 0.006
0.041 0.041
0.115 0.115
0.058 0.058
0.115
0.041 0.041
0.054 0.054
0.003 0.003
0.004 0.004
0.004 0.004
0.390 0.390
0.325 0.325
0.849 0.849
0.283 0.283
0.048 0.048
0.108 0.108
0.149 0.149
0.097 0.097
0.040 0.040
0.032
0.108
0.032
0.433
0.289
0.058
0.032
0.020
0.099
0.219
0.012
0.032
0.036
0.022
2.240
1.445 1.445
0.196 0.196
0.230 0.230
100
1.042
0.322
1.364
100.000