RENCANA ANGGARAN PELAKSANAAN (RAP)

SEDAYU
BUTIK RUMAH
YOGYAKARTA PROYEK: Rumah Tinggal
Rp. 114,508,526.26 Konsumen: Bp. Gndon
/m2 2,902,182.84 Type: 39.456
JENIS KEBUT HRG SAT JML HRG SAT JUMLAH HRG SAT JUMLAH NILAI
NO PEKERJAAN SAT VOL FKTR MAT UPAH UPAH MATERIAL HRG MAT SUB-CON HRG SUBCON BOBOT
I PEK. PERSIAPAN
1 Bowplank m1 33.98 12,852 436,711 - -
Kayu Glugu 5x7x3m bt - 36,750 -
Papan Pinus 3m bt 0.330 11.21 18,000 201,841
Kayu Glugu 5x7x3m bt 0.333 11.33 36,750 416,255
Paku Reng Kayu kg 0.004 0.13 17,000 2,294
-
2 Brak Kerja unit - - 900,000 -
3 Angkut2 Perabot Awal & Akhir unit 1.000 225,000 - - -
4 Pasang Rangka & Plastik Pengaman m2 - 1.000 - - - 25,000 -
5 Pembersihan Akhir Unit 1.000 - - 1,000 - 480,000 -
436,711 620,390 - 1,057,101
0.92
-
II PEK. TANAH
1 Galian tanah pondasi m3 17.61 12,500 220,131 - -
2 Urug tanah kembali m3 0.02 5,600 140 - -
3 Urug tanah bawah lantai m3 - 1.200 - 7,900 - - - 36,000 -
3 Urug pasir bawah lt & pondasi m3 4.17 7,900 32,975 - -
Pasir m3 1.200 5.01 200,000 1,001,786
253,246 1,001,786 - 1,255,033
1.10
III Pek. Pondasi
1 Pondasi Batu kali 1;1;8 m3 17.59 63,600 1,118,437 - -
batu kali m3 1.050 18.46 200,000 3,692,952
kapur pasang zak 5.030 88.45 7,500 663,387
pc (portland cement) zak 1.949 34.27 57,000 1,953,675
pasir m3 0.649 11.42 200,000 2,283,231
1,118,437 8,593,245 - 9,711,682
8.48
IV Pek. Plumbing
1 Saluran Limbah m1 5.16 16,632 85,821 - -
Pipa PVC (Wafin D) dia 4 btg 2.00 0.300 1.55 40,000 61,920
Knie PVC dia 4 bj 2.00 2.00 5,500 11,000
Tee PVC dia 4 bj - 6,500 -
Sock PVC dia 4 bj - 5,500 -
Lem PVC isarplas bj 0.100 0.52 6,000 3,096
85,821 76,016 - 161,837
0.14
2 Saluran air kotor m1 21.45 16,632 356,756 - -
Pipa PVC (Wafin D) dia 3 btg 6.00 0.30 6.44 30,000 193,050
Knie PVC dia 3 bj 3.00 3.00 4,500 13,500
Tee PVC dia 3 bj 1.00 1.00 5,500 5,500
Sock PVC dia 3 bj - 4,500 -
Knie PVC dia 1.5 bj 2.00 3,000 6,000
PVC Wavin 1.5 btg 0.25 21,000 5,250
Lem PVC isarplas bj 0.050 1.07 6,000 6,435
356,756 229,735 - 586,491
0.51
3 Saluran air bersih m1 28.99 25,704 745,159 - -
PVC Wavin 1/2 ljr 8.00 0.30 8.70 16,000 139,152
Knie PVC dia 1/2 ljr 9.00 9.00 2,000 18,000
Tee dia 1/2 bj 1.00 1.00 2,500 2,500
Knie besi dia 1/2 bj 5.00 4,000 20,000
SDL PVC dia 1/2 bj 5.00 2,000 10,000
Overlube PVC dia 3/4-1/2 bj - 4,000 -
Stop kran bj 5.00 - 12,500 -
TBA bj 3.00 0.050 1.45 1,500 2,174
Lem PVC isarplas bj 2.00 0.100 2.90 6,000 17,394
745,159 209,220 - 954,379
0.83
4 Bak Kontrol unit 1.00 140,000 140,000 - -
batu bata bj 54.286 54.29 - -
pc (portland cement) zak 0.305 0.30 57,000 17,362
kapur pasang m3 0.465 0.46 7,500 3,485
Pasir kg 0.071 0.07 200,000 14,136
Koral m3 0.016 0.02 85,000 1,323
Besi Beton dia 8 ljr 0.160 0.16 55,000 8,800
140,000 45,106 - 185,106
0.16
5 Pembuatan Septictank + Tutup unit 1.00 151,200 151,200 200,000 200,000
buis beton 80 cm bj 4.000 4.00 40,000 160,000
pc (Portland Cement) zak 0.321 0.32 57,000 18,288
pasir m3 0.040 0.04 200,000 7,986
Koral m3 0.066 0.07 85,000 5,610
Tee PVC dia 4 bj 1.000 1.00 6,500 6,500
Tee PVC dia 1 bj 2.000 2.00 2,500 5,000
Knie PVC dia 1 bj 2.000 2.00 2,500 5,000
PVC Jago 1 ljr 2.000 2.00 16,000 32,000
151,200 240,384 200,000 591,584
0.52
6 Pembuatan Peresapan + Tutup unit 1.00 15,876 15,876 200,000 200,000
buis beton 80 cm bj 4.000 4.00 40,000 160,000
Batu Kosong zak 0.020 0.02 30,000 603
pasir m3 0.050 0.05 200,000 10,048
ijuk Ikat 2.000 2.00 3,000 6,000
15,876 176,651 200,000 392,527
0.34
-
 JENIS KEBUT HRG SAT JML HRG SAT JUMLAH HRG SAT JUMLAH NILAI
NO PEKERJAAN SAT VOL FKTR MAT UPAH UPAH MATERIAL HRG MAT SUB-CON HRG SUBCON BOBOT
2 Btn praktis 1;2;3 (sloof) 11/20 m3 1.076 789,264 849,403 - -
Besi beton dia 8 btg 17.355 18.68 55,000 1,027,278
Besi beton dia 4 btg 12.149 13.07 19,000 248,414
Bindrat kg 2.500 2.69 17,000 45,738
Papan Cor lbr 12.727 13.70 7,000 95,879
paku reng kayu kg 1.604 1.73 17,000 29,351
pc (portland cement) zak 7.832 8.43 57,000 480,426
pasir m3 0.652 0.70 200,000 140,367
Koral m3 0.808 0.87 85,000 73,954
849,403 2,141,408 - 2,990,810.54
2.61
-
4 Btn praktis 1;2;3 (kolom) 11/11 + 0.5/titikm3 1.16 888,300 1,031,849 - -
Besi beton dia 8 btg 31.555 36.65 55,000 2,016,000
Besi beton dia 4 btg 14.200 16.49 19,000 313,396
Bindrat kg 2.500 2.90 17,000 49,368
Papan Cor lbr 23.140 26.88 7,000 188,160
paku reng kayu kg 2.917 3.39 17,000 57,600
pc (portland cement) zak 7.779 9.04 57,000 515,056
pasir m3 0.650 0.76 200,000 151,075
koral m3 0.806 0.94 85,000 79,595
1,031,849 3,370,251 - 4,402,100.48
3.84
-
8 Beton praktis 1;2;3 (ring balk)11/15 m3 0.83 1,014,930 844,317 - -
Besi beton dia 8 btg 23.140 19.25 55,000 1,058,778
Besi beton dia 4 btg 13.306 11.07 19,000 210,312
Bindrat kg 2.500 2.08 17,000 35,356
Papan Cor lbr 21.212 17.65 7,000 123,524
paku reng kayu kg 2.139 1.78 17,000 30,251
pc (portland cement) zak 7.810 6.50 57,000 370,313
pasir m3 0.650 0.54 200,000 108,195
koral m3 0.806 0.67 85,000 57,003
844,317 1,993,731 - 2,838,048.62
2.48
-
11 Kuda2X Beton 1;2;3(11/20) m3 0.73 1,184,274 860,565 - -
Besi beton dia 8 btg 24.793 18.02 55,000 990,900
Besi beton dia 6 btg 11.570 8.41 37,500 315,286
Bindrat kg 2.500 1.82 17,000 30,883
Papan Cor lbr 12.727 9.25 7,000 64,739
paku reng kayu kg 1.604 1.17 17,000 19,818
pc (portland cement) zak 7.832 5.69 57,000 324,390
pasir m3 0.652 0.47 200,000 94,777
koral m3 0.808 0.59 85,000 49,934
860,565 1,890,727 - 2,751,291.89
2.40
9 Balok Latai 11/13 m3 0.09 1,014,930 94,047 - -
Besi beton dia 8 btg 26.701 2.47 55,000 136,080
Besi beton dia 4 btg 18.690 1.73 19,000 32,907
Bindrat kg 2.500 0.23 17,000 3,938
Papan Cor lbr 19.580 1.81 7,000 12,701
paku reng kayu kg 2.468 0.23 17,000 3,888
pc (portland cement) zak 7.785 0.72 57,000 41,118
pasir m3 0.648 0.06 200,000 12,014
koral m3 0.804 0.07 85,000 6,329
94,047 248,975 - 343,022.64
0.30
-
10 Beton plat topi jendela m3 0.06 1,184,274 67,504 - -
Besi beton dia 8 btg 12.409 0.71 55,000 38,903
Bindrat kg 2.500 0.14 17,000 2,423
Eternit jabesment lbr 20.000 1.14 11,000 12,540
Kayu bengkirai 2x3x3m m1 40.000 2.28 4,950 11,286
paku reng kayu kg 2.468 0.14 17,000 2,392
pc (portland cement) zak 7.877 0.45 57,000 25,592
pasir m3 0.656 0.04 200,000 7,477
koral m3 0.813 0.05 85,000 3,940
67,504 104,552 - 172,055.50
0.15
12 Dag betonn Lt 2 m2 0.28 147,000 41,234 - -
Besi beton dia 8 btg 2.500 0.70 55,000 38,569
Bindrat kg 0.300 0.08 17,000 1,431
Triplek m2 0.336 0.09 36,000 3,392
Papan Cor btg 2.500 0.70 7,000 4,909
Bambu btg 2.000 0.56 12,000 6,732
paku reng kayu kg 0.296 0.08 17,000 1,412
pc (portland cement) zak 0.945 0.27 57,000 15,113
pasir m3 0.079 0.02 200,000 4,416
koral m3 0.098 0.03 85,000 2,326
41,234 78,300 - 119,533.04
0.10
-
14 Beton cor meja dapur m3 0.03 1,184,274 36,002 - -
Besi beton dia 8 btg 38.182 1.16 55,000 63,840
Bindrat kg 2.500 0.08 17,000 1,292
Papan Cor lbr 35.000 1.06 7,000 7,448
paku reng kayu kg 2.468 0.08 17,000 1,276
pc (portland cement) zak 7.790 0.24 57,000 13,498
pasir m3 0.649 0.02 200,000 3,944
koral m3 0.804 0.02 85,000 2,078
36,002 93,376 - 129,377.51
0.11
VI Pek. Pasangan
1 Pasang bata 1;4 m3 1.64 16.368 m2 25,000 409,200 - -
Bata Ringan bj 83.000 136 750,000 1,227,600
pc (mortar) zak 1.000 1.64 90,000 147,312
- -
409,200 1,374,912 - 1,784,112.00
1.56
 JENIS KEBUT HRG SAT JML HRG SAT JUMLAH HRG SAT JUMLAH NILAI
NO PEKERJAAN SAT VOL FKTR MAT UPAH UPAH MATERIAL HRG MAT SUB-CON HRG SUBCON BOBOT
2 Pasang bt ddg 1;1;8 m3 12.96 129.590 m2 25,000 3,239,757 - -
Bata ringan bj 83.000 1,076 750,000 9,719,272
pc (mortar) zak 1.000 12.96 90,000 1,166,313

Kayu Glugu 5x7x3m btg - 0.500 - 36,750 -

3,239,757 10,885,584 - 14,125,341

12.34
3 Pasang bata gunung2X m3 1.03 10.308 m2 25,000 257,700 - -
Bata ringan bj 83.000 86 750,000 773,100
pc (mortar) zak 1.000 1.03 90,000 92,772

257,700 865,872 - 1,123,572

0.98
5 Pas.Roster beton 15 x 20 bj 8.00 11,340 90,720 - -
Roster Beton 20x20 bj 1.000 8.00 3,500 28,000
90,720 28,000 - 118,720.00
0.10
7 Ps bt rolag m3 0.11 248,346 27,318 - -
Batu bata bj 791.667 87 - -
pc (portland cement) zak 2.743 0.30 57,000 17,199
kapur Pasang zak 7.551 0.83 7,500 6,230
pasir m3 0.914 0.10 200,000 20,101
27,318 43,529 - 70,847
0.06
VII PEK. KOZEN
1 kz P1 bj 1.00 1.000 1.00 210,000 210,000 325,000 325,000 - -
2 kz P2 bj 2.00 1.000 2.00 210,000 420,000 357,500 715,000 - -
3 kz P WC bj - 1.000 - 210,000 - 325,000 - - -
4 kz P garasi bj 1.000 - 210,000 - - - - -
5 kz P blkg bj - 1.000 - 210,000 - - - - -
6 kz P geser bj - 1.000 - 210,000 - - - - -
7 kz J1 bj 1.00 1.000 1.00 - - 273,000 273,000 - -
8 kz P2 bj 1.00 1.000 1.00 210,000 210,000 90,000 90,000 - -
8 Boven bj - 1.000 - 210,000 - - - - -
9 PJ1 bj - 1.000 - 210,000 - - - - -
7 Kz PJ3 bj - 1.000 - 210,000 - - - - -
12 Kz PJ2a bj - 1.000 - 210,000 - - - - -
9 Roster kayu 40X25 bj 1.000 - 34,580 - 45,000 -
10 Roster Kayu 20x30 bj - 1.000 - 28,728 - 35,000 -
Ram Anti nyamuk m2 1.000 - - 13,500 -
Profil kayu 1 cm m1 1.000 - - 2,500 -
840,000 1,403,000 - 2,243,000
1.96
VIII Pek. Sarana Konstruksi unit 4.00 36,500 146,000 - -
bambu btg 20.000 80.00 12,000 960,000
Bindrat btg 0.500 2.00 17,000 34,000
Paku usuk btg 0.500 2.00 17,000 34,000
Paku reng kayu kg 0.500 2.00 17,000 34,000
146,000 1,062,000 - 1,208,000
1.05
IX Pek. Rangka AtapbAJA RINGAN
1 LUASAAN ATAP m3 65.58 130,000 8,525,309

- - 8,525,309 8,525,309
7.45
XI Pek. Atap Genteng Beton
1 Atap genteng m2 65.58 12,000 786,952 - -
Genteng Multiroof pasir bj 10.862 712.35 - -
cat genting (Disnilux) Galon 0.038 2.49 85,000 211,821
786,952 211,821 - 998,773
0.87
2 Kerpus genteng m1 8.99 18,500 166,315 - -
genteng kerpus bundar bj 3.333 29.97 6,000 179,800
pasir m3 0.038 0.35 200,000 69,166
pc (portland cement) zak 0.115 1.04 57,000 59,183
Plastik m1 - - 1,300 -
strimint m1 - - 7,500 -
166,315 308,150 - 474,465
0.41
7 Pemasangan PAL listrik Unit 1.00 10,800 10,800 - -
genteng kerpus bundar (Diamond) bj 1.000 1.00 6,000 6,000
pc (portland cement) zak 0.169 0.17 57,000 9,653
pasir m3 0.024 0.02 200,000 4,769
10,800 20,422 - 31,222
0.03
6 Pengetiran kap, rangka atap, & rangka plafond
Unit 1.00 674,100 674,100 - -
Teer Kupu Blek 2.000 2.00 60,000 120,000
meny kg 5.000 5.00 17,500 87,500
Minyak Cat kg 2.000 2.00 12,500 25,000
kuas 4# bj 1.000 1.00 9,500 9,500
674,100 242,000 - 916,100
0.80
XII Pek. Plafond
1 Plafond tritisan Eternit m2 25.28 15,800 399,424 - -
kayu duren 4x6x3m btg - 0.367 - 15,000 -
Eternit jabesment m2 1.100 27.81 11,000 305,888
paku Plafond kg 0.111 2.81 17,000 47,751
paku eternit kg 0.023 0.57 20,000 11,491
399,424 365,130 - 764,554
0.67
3 Plafond Gypsum + Rangka Glugu m2 28.45 - 120,000 3,414,240
List Gypsum m1 51.32 - - - 8,500 436,195
Central Panel Besar bj 6.00 - - - 150,000 900,000
- - - 4,750,435 4,750,435
 JENIS KEBUT HRG SAT JML HRG SAT JUMLAH HRG SAT JUMLAH NILAI
NO PEKERJAAN SAT VOL FKTR MAT UPAH UPAH MATERIAL HRG MAT SUB-CON HRG SUBCON BOBOT
4.15
4 List tepi plafond m1 20.11 4,763 95,780 - -
list RA 33 m1 1.200 24.13 2,500 60,330
Paku Reng Pring kg 0.016 0.33 17,000 5,559
95,780 65,889 - 161,669
0.14
XIII Pek. Plester, Aci, Sponengan
1 Plester Dinding 1;4 m2 38.04 11,200 426,046 - -
pc (portland cement) zak 0.242 9.20 57,000 524,344
pasir m3 0.025 0.95 200,000 189,966
426,046 714,310 - 1,140,356
1.00
2 Plester dinding 1;1;8 m2 259.18 11,200 2,902,822 - -
pc (portland cement) zak 0.125 32.32 57,000 1,842,189
kapur Pasang Zak 0.239 62.05 7,500 465,395
pasir m3 0.026 6.67 200,000 1,334,822
2,902,822 3,642,407 - 6,545,230
5.72
3 Plester plat Topi 1;1;8 m2 7.49 11,200 83,933 - -
pc (portland cement) zak 0.125 0.93 57,000 53,265
kapur Pasang Zak 0.239 1.79 7,500 13,457
pasir m3 0.026 0.19 200,000 38,595
83,933 105,317 - 189,250
0.17
4 Plester Gunung2X m2 131.10 11,200 1,468,264 - -
pc (portland cement) zak 0.125 16.35 57,000 931,790
kapur Pasang Zak 0.239 31.39 7,500 235,400
pasir m3 0.026 3.38 200,000 675,161
1,468,264 1,842,350 - 3,310,614
2.89
3 Sponeng-an m1 132.44 14,000 1,854,160 - -
pc (portland cement) zak 0.022 2.92 57,000 166,223
1,854,160 166,223 - 2,020,383
1.76
4 Acian m2 297.22 5,500 1,634,712 - -
pc (portland cement) zak 0.032 9.60 57,000 547,310
Mill Zak 0.155 46.09 5,500 253,491
kuas 4# bj - - 9,500 -
1,634,712 800,801 - 2,435,513
2.13
7 Acian Gunung2X m2 131.10 5,500 721,023 - -
pc (portland cement) zak 0.032 4.24 57,000 241,402
Mill zak 0.155 20.33 5,500 111,807
kuas 4# bj - 9,500 -
721,023 353,209 - 1,074,232
0.94
5 Tali Air m1 45.92 20,412 937,319 - -
937,319 - - 937,319
0.82
XIV Pek. Pintu & jendela
1 DP 1.30 CM bj 1.00 1.000 1.00 70,000 70,000 - - - -
2 Dp 72 bj 2.00 1.000 2.00 70,000 140,000 400,000 800,000 - -
3 Dp.Kamar mandi bj - 1.000 - 70,000 - 550,000 - - -
4 Dp.double triplek 82 cm bj - 1.000 - 70,000 - 1,000,000 - - -
5 Dj .J1 52 cm bj 5.00 1.000 5.00 70,000 350,000 - - - -
6 Daun Jendela 57x142 cm bj 1.000 - 70,000 - 400,000 - - -
7 Daun Jendela Boven bj 1.000 - 70,000 - 90,000 - - -
8 Daun Jendela bj - 1.000 - 70,000 - 450,000 - - -
9 Daun Jendela 37x102 cm bj - 1.000 - 70,000 - 140,000 - - -
10 Kaca Riben 5 mm bj 1.000 - 70,000 - 150,000 - - -
560,000 800,000 - 1,360,000
1.19
XV PEK. PENGUNCI
1 Slot pintu Utama bj 3.00 1.000 3.00 18,000 54,000 75,000 225,000 - -
2 Slot pintu KM bj 1.00 1.000 1.00 18,000 18,000 75,000 75,000 - -
3 Aksesoris pintu geser bj - 1.000 - - - 130,000 - - -
4 Engsel pintu ps 4.00 1.000 4.00 8,000 32,000 12,500 50,000 - -
5 Engsel jendela ps 5.00 1.000 5.00 6,000 30,000 8,500 42,500 - -
6 Engsel Pintu Plastik ps - 1.000 - - - 25,000 - - -
7 Kait angin ps 5.00 1.000 5.00 12,500 62,500 8,000 40,000 - -
8 Grendel jendela bj 5.00 1.000 5.00 8,000 40,000 8,000 40,000 - -
6 Aksesoris pintu kupu-kupu unit 1.00 1.000 1.00 75,000 75,000 - - 350,000 350,000
7 Aksesoris pintu lipat unit 1.000 - 250,000 - - - 2,500,000 -
8 Aksesoris pintu geser unit - 1.000 - 75,000 - - - 175,000 -
311,500 472,500 350,000 1,134,000
0.99
XVI Pek. Lisplang 25.18
1 Listplank miring m1 7.80 35,000 273,000 - -
kayu bengkirai 2x20x4m btg 0.250 1.95 100,000 195,000
kayu bengkirai 2x12x4m btg 0.250 1.95 100,000 195,000
paku reng kayu kg 0.013 0.10 17,000 1,755
273,000 391,755 - 664,755
0.58
2 Listplank datar m1 17.38 21,000 364,980 - -
kayu Bengkirai 2x20x4m btg 0.350 6.08 100,000 608,300
kayu Bengkirai 2x12x4m btg 0.350 6.08 100,000 608,300
paku reng kayu kg 0.005 0.09 17,000 1,564
364,980 1,218,164 - 1,583,144
1.38
3 Takik Lisplang bj - 28,728 - - - - -
- - - -
-
XVII Pek. Keramik dinding
1 Pas.krmk meja dapur m2 1.49 31,000 46,128 - -
pc (portland cement) zak 0.293 0.44 57,000 24,812
Keramik 30/30 m2 1.200 1.79 47,500 84,816
46,128 109,628 - 155,756
0.14
2 Pas.krmk dinding dapur m2 1.31 31,000 40,548 - -
 JENIS KEBUT HRG SAT JML HRG SAT JUMLAH HRG SAT JUMLAH NILAI
NO PEKERJAAN SAT VOL FKTR MAT UPAH UPAH MATERIAL HRG MAT SUB-CON HRG SUBCON BOBOT
pc (portland cement) zak 0.293 0.38 57,000 21,810
Keramik 30/30 m2 1.100 1.44 47,500 68,343
40,548 90,153 - 130,701
0.11
3 Pas.krmk dd atas KM/WC m2 7.28 31,000 225,680 - -
pc (portland cement) zak 0.293 2.13 57,000 121,391
Kolotan Nat keramik bks 1.00 7,000 7,000
Keramik 30/30 m2 1.100 8.01 47,500 380,380
225,680 508,771 - 734,451
0.64
XVIII Pek. Keramik Lantai
1 Pas.krmk lt KM/WC + R Cuci m2 2.72 27,000 73,467 - -
pc (portland cement) zak 0.221 0.60 57,000 34,260
Pasir m3 0.074 0.20 200,000 40,039
Kapur Pasang Zak 0.608 1.65 7,500 12,409
keramik 30/30 m2 1.20 3.27 45,000 146,934
73,467 233,641 - 307,108
0.27
2 Pas.krmk Lantai dalam m2 27.82 17,500 486,833 - -
pc (portland cement) zak 0.221 6.15 57,000 350,265
Pasir m3 0.074 2.05 200,000 409,350
Kapur Pasang Zak 0.608 16.92 7,500 126,865
Keramik 30/30 m2 1.030 28.65 45,000 1,289,411
486,833 2,175,890 - 2,662,723
2.33
3 Pas.krmk Teras m2 4.90 17,500 85,750 - -
pc (portland cement) zak 0.221 1.08 57,000 61,695
Pasir m3 0.074 0.36 200,000 72,102
Kapur Pasang Zak 0.608 2.98 7,500 22,346
Keramik 30/30 m2 1.183 5.80 45,000 260,850
85,750 416,993 - 502,743
0.44
4 Pas.plint krmk m1 39.27 23,800 934,555 - -
pc (portland cement) zak 0.039 1.53 57,000 87,302
Keramik 30/30 m2 0.106 4.15 45,000 186,896
934,555 274,197 - 1,208,752
1.06
XIX Pek. Sanitasi
1 Monoblok INA unit 1.00 1.000 1.00 374,500 374,500 950,000 950,000 - -
2 Toilet Shower unit 1.00 1.000 1.00 74,900 74,900 45,000 45,000 - -
8 Afur Washtafel bj - 1.000 - 35,000 - 87,500 - - -
9 Washtafel bj - 1.000 - 35,000 - 250,000 - - -
11 Bak Mandi Fiber 50x50 (Beige) bj - 1.000 - 140,000 - 350,000 - - -
12 T.sabun besar (INA / Trisensa) bj 1.000 - 70,000 - 22,500 - - -
13 T.sabun kecil (INA / Trisensa)beige bj 1.00 1.000 1.00 70,000 70,000 15,000 15,000 - -
14 Kran dinding ( KIG ) bj 3.00 1.000 3.00 35,000 105,000 45,000 135,000 - -
15 Kran Washtafel ( KIG ) bj - 1.000 - 35,000 - 50,000 - - -
16 Kran dapur ( KIG ) bj 1.00 1.000 1.00 35,000 35,000 45,000 45,000 - -
17 Kran Crocodile bj - 1.000 - 35,000 - 7,500 -
18 Stop kran bj 1.00 1.000 1.00 35,000 35,000 - - - -
19 Pipa drain bak mandi bj 1.000 - 35,000 - 3,500 - - -
20 Floor Drain bj 1.00 1.000 1.00 70,000 70,000 12,500 12,500 - -
21 Kitchen zink (Royal) unit 1.00 1.000 1.00 190,096 190,096 150,000 150,000 - -
954,496 1,352,500 - 2,306,996.20
2.01
XX PEK. CAT
1 Pekerjaan Melamine Unit - -
Melamine Kuzen m1 33.82 42,500 1,437,350
Melamine Daun pintu m2 10.54 52,500 553,560
Melamine Daun jendela m2 2.94 52,500 -
Ultran List Profil m1 20.11 3,034 61,006
Ultran Listplang m1 - 30,336 -
- - 2,051,916 2,051,915.70
70.70
1 Pengecatan listplank m1 25.18 21,000 528,780 - -
cat emco (33) kg 0.056 1.42 40,500 57,363
kertas gosok lb 0.023 0.57 2,000 1,133
kuas 2# bj 1.00 3,500 3,500
skrap bj 1.00 1,500 1,500
Plamir Kayu kg 0.045 1.13 17,500 19,829
Minyak Cat kg 0.014 0.35 12,500 4,426
meny kg 0.030 0.76 17,500 13,220
528,780 100,971 - 629,751.21
0.55
2 Cat tembok m2 428.32 3,000 1,284,946 - -
cat tembok maxilite kg 0.308 131.79 9,600 1,265,178
kertas gosok lb 0.033 14.28 2,000 28,554
plamir Tembok kg 0.083 35.69 8,500 303,390
skrap bj 2.00 1,500 3,000
Kuas rol bj 2.00 20,000 40,000
kuas 4# bj 3.00 9,500 28,500
1,284,946 1,668,622 - 2,953,568.27
2.58
3 Cat eternit Putih m2 25.28 21,000 530,880 - -
cat tembok PAR putih kg 0.500 12.64 9,600 121,344
kertas gosok lb 0.033 0.84 2,000 1,685
plamir Tembok kg 0.083 2.11 8,500 17,907
skrap bj 2.00 1,500 3,000
kuas 4# bj 2.00 9,500 19,000
530,880 162,936 - 693,816.00
0.61
7 Pengecatan List Profil m1 20.11 7,000 140,770 - -
cat emco (33) kg 0.006 0.13 40,500 5,090
kertas gosok lb 0.003 0.05 2,000 101
kuas 2# bj - 3,500 -
skrap bj 1,500 -
Plamir Kayu kg 0.005 0.10 17,500 1,760
Minyak Cat kg 0.002 0.03 12,500 393
meny kg 0.008 0.17 17,500 2,933
 JENIS KEBUT HRG SAT JML HRG SAT JUMLAH HRG SAT JUMLAH NILAI
NO PEKERJAAN SAT VOL FKTR MAT UPAH UPAH MATERIAL HRG MAT SUB-CON HRG SUBCON BOBOT
140,770 10,276 - 151,046.00
0.13
6 Cat roster Beton bj 8.00 7,700 61,600 - -
cat tembok Maxilite (Sweet Brown) kg 0.308 2.46 9,600 23,631
kertas gosok lb 0.003 0.02 2,000 48
plamir Tembok kg 0.008 0.06 8,500 510
skrap bj - 1,500 -
kuas 4# bj 1.00 9,500 9,500
61,600 33,689 - 95,288.77
0.08
7 Wallpaper list m1 1.000 1,500 - 7,500 - - -
Wallpaper list m1 - -
Lem bj - 1.00 25,000 25,000
- 25,000 - 25,000.00
0.02
XXI PEK. LISTRIK
1 Titik lampu pijar unit 9.00 1.000 9.00 - - 85,000 765,000
6 Titik lampu tempel dinding unit 1.000 - - - 85,000 -
lampu tempel dinding bj 1.000 - 350,000 - - -
2 Titik samb. Telpon unit 1.00 1.000 1.00 - - 85,000 85,000
8 Titik lantena TV unit 1.00 1.000 1.00 - - 85,000 85,000
9 MCB unit 1.00 1.000 1.00 - 130,000 130,000
4 Titik Stop kontak unit 6.00 1.000 6.00 - - 50,000 300,000
10 Titik saklar unit 5.00 1.000 23.00 - - 50,000 250,000
11 Titik Stop kontak Tutup unit 1.00 1.000 1.00 - - 50,000 50,000
9 Over Sparing m1 - 1.000 - - - 8,000 -
12 Arde unit 1.00 1.000 1.00 - - 95,000 95,000
13 SR listrik 1300 watt unit 1.00 1.000 1.00 - - 1,500,000 1,500,000
- - 3,260,000 3,260,000.00
2.85
XXII PEK. SARANA LAIN
1 pompa unit 1.00 1.000 1.00 - - - - 950,000 950,000
1 Water heater + Instalasi Air unit - 1.000 - - - - - 3,500,000 -
- - 950,000 950,000.00
0.83
4 Tanam rumput manila Unit 20.00 10,500 210,000 - -
Rumput manila Ikat 0.750 15 25,000 375,000
Pupuk Zak - 5,000 -
210,000 375,000 - 585,000
0.51
5 Ps Konblok m3 26,600 - - -
Pasir m3 0.200 - 200,000 -
Conblok Segi 6 m2 1.000 - 32,000 -
- - - -
-
-

JUMLAH RAP TOTAL 30,570,067 - 53,240,934 - 20,287,659 104,098,660.24

29.37% 51.14% 19.49% 100%
JUMLAH RAP KONTRUKSI RUMAH 790,865.37 31,204,384 55,660,466 19,337,659 106,202,509
29.38% 52.41% 18.21% 100%
JUMLAH RAP SARANA LAIN 5,322.38 210,000 375,000 950,000 1,535,000

Jasa Kontruksi (10%) 10,409,866.02

Jasa Oprasional (2,5%) -
Lansir Psr, Bt kali, Bata,dll -

T O T A L Rp. 114,508,526