RINCIAN ANGGARAN PELAKSANAAN (RAP)

KOTAK BETON
P. HERI
No. Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga Total
1 2 3 4 5 6 7

I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi Ls 1.00 500,000.00
2 Pengukuran dan Pasang Buowplank Ls 1.00 500,000.00
3 Administrasi dan Dokumentasi Ls 1.00 - 0.00
1,000,000.00
Pekerjaan Beton
Pek Pasir Urug t=5cm M³ 1.66 300,000.00 497,760.00 497,760.00
Pekerjaan Pembetonan
a. Pekerjaan Beton I
Beton M³ 49.08 1,100,000.00 53,988,000.00
Upah M³ 49.08 150,000.00 7,362,000.00
61,350,000.00
b. Pekerjaan Bekisting
Bekisting M² 115.00 120,000.00 13,800,000.00
Upah M² 115.00 90,000.00 10,350,000.00
24,150,000.00
c Pekerjaan Besi
Pembesian dia 10 kg 1,036.00 11,200.00 11,603,200.00
Upah kg 1,036.00 4,000.00 4,144,000.00
15,747,200.00
Finishing
Urugan Tanah Kembali dan Pemadatan M³ Ls 500,000.00 500,000.00
Pembersihan M2 Ls 500,000.00 500,000.00
1,000,000.00
GRAND TOTAL 103,744,960.00

Biaya Upah 24,053,000.00

Biaya Material 79,691,200.00
Total 103,744,200.00
 ANALISA HARGA SATUAN

PEKERJAAN :
LOKASI :
THN. ANGGARAN :

No. Uraian Satuan Volume Hrg. Satuan Upah

I Pekerjaan Tanah, Pondasi dan Pasangan Dinding

1 1 M³ Galian Tanah
Pekerja Org 0.550 110,000.00
Mandor Org 0.055 150,000.00
Total Harga Rp.

2 1 M³ Urugan Kembali Bekas Galian

Pekerja Org 0.250 110,000.00
Mandor Org 0.025 150,000.00
Total Harga Rp.

1 M³ PEMBUANGAN Kembali Bekas Galian

Pekerja Org 0.330 110,000.00
Mandor Org 0.010 150,000.00
Total Harga Rp.
3 1 M³ Urugan Sirtu Bawah Galian
Pekerja Org 0.100 110,000.00
Mandor Org 0.020 150,000.00
Sirtu M³ 1.200 182,000.00
Total Harga Rp.

4 1 M³ Urugan Tanah Bawah Galian

Pekerja Org 0.100 110,000.00
Mandor Org 0.020 150,000.00
Tanah Urug M³ 1.200 63,000.00
Total Harga Rp.

5 1 M³ Urugan Pasir Bawah Pondasi/Lantai

Pekerja Org 0.300 110,000.00
Mandor Org 0.100 150,000.00
Pasir Urug M³ 1.200 200,000.00
Total Harga Rp.

6 1 M³ Pasangan Batu Kosong (Aanstamping)

Batu Kali/Belah M³ 1.200 216,000.00
Pasir urug M³ 0.432 200,000.00
 Pekerja Org 0.780 110,000.00
Tukang Org 0.390 130,000.00
Kepala Tukang Org 0.039 150,000.00
Mandor Org 0.039 170,000.00
Total Harga Rp.

7 1 M³ Pasangan Batu Kali 1 : 4

Batu Kali/Belah M³ 1.200 250,000.00
Semen PC Zak 4.040 50,000.00
Pasir Pasang M³ 0.520 266,000.00
Pekerja Org 1.500 110,000.00
Tukang Batu Org 0.750 130,000.00
Kepala Tukang Org 0.075 150,000.00
Mandor Org 0.075 170,000.00
Total Harga Rp.

8 1 M² Pasangan Dinding Batako

Batu Bata Bh 25.000 1,000.00
Semen PC Zak 0.230 50,000.00
Pasir Pasang M³ 0.043 266,666.00
Pekerja Org 0.300 110,000.00
Tukang Org 0.100 130,000.00
Kepala Tukang Org 0.010 150,000.00
Mandor Org 0.015 170,000.00
Total Harga Rp.

9 1 M² Plesteran
Semen PC Zak 0.125 50,000.00
Pasir M³ 0.024 166,000.00
Pekerja Org 0.300 110,000.00
Tukang Org 0.150 130,000.00
Kepala Tukang Org 0.015 150,000.00
Mandor Org 0.015 170,000.00
Total Harga Rp.

10 1 M² Acian
Semen PC Zak 0.065 50,000.00
Pekerja Org 0.200 110,000.00
Tukang Org 0.100 130,000.00
Kepala Tukang Org 0.010 150,000.00
Mandor Org 0.010 170,000.00
Total Harga Rp.

II Pekerjaan Beton
1 1 M² Rabat Beton
Semen PC Zak 4.360 50,000.00
Pasir M³ 0.520 175,000.00
Batu Pecah 2/3 M³ 0.870 410,000.00
Pekerja Org 1.650 110,000.00
Tukang Org 0.250 130,000.00
Kepala Tukang Org 0.050 150,000.00
Mandor Org 0.080 170,000.00
Total Harga Rp.

2 1 M³ Beton Mutu fc' = 19,3 Mpa (K 225)

Semen PC Zak 8.260 50,000.00
Pasir M³ 0.579 266,000.00
Batu Pecah 2/3 M³ 0.776 410,000.00
Air M³ 0.215 60,000.00
Pekerja Org 1.650 110,000.00
Tukang Org 0.275 130,000.00
Kepala Tukang Org 0.028 150,000.00
Mandor Org 0.083 170,000.00
Total Harga Rp.

3 1 Kg Pekerjaan Pembesian
Besi Beton Kg 1.050 12,000.00
Kawat Beton M³ 0.015 25,000.00
Pekerja Org 0.007 110,000.00
Tukang Besi Org 0.007 130,000.00
Kepala Tukang Org 0.001 150,000.00
Mandor Org 0.000 170,000.00
Total Harga Rp.
Per Kg Besi Rp.

4 1 M² Pekerjaan Begesting
Kayu Kelas III M³ 0.030 2,500,000.00
Paku Biasa Kg 0.400 20,000.00
Mould Oil Ltr 0.200 40,000.00
Multiplex 6mm Lbr 0.350 130,000.00
Kayu Doken Btg 0.500 15,000.00
Pekerja Org 0.300 110,000.00
Tukang Org 0.260 130,000.00
Kepala Tukang Org 0.026 150,000.00
Mandor Org 0.005 170,000.00
Total Harga Rp.

5 1 M³ Pekerjaan Plat Beton Bertulang K 225

 Beton Bertulang M³ 1.000 1,133,634.00
Bekesting M² 6.000 215,550.00
Pembesian Kg 119.260 14,828.00
Total Harga Rp.

6 1 M³ Pekerjaan Sloof /Ring Balk K 225

Beton Bertulang M³ 1.000 1,133,634.00
Bekesting M² 4.470 215,550.00
Pembesian Kg 150.000 14,828.00
Total Harga Rp.

7 1 M³ Pekerjaan Kolom K 255

Beton Bertulang M³ 1.000 1,133,634.00
Bekesting M² 4.470 215,550.00
Pembesian Kg 180.000 14,828.00
Total Harga Rp.

8 1 M³ Pekerjaan Pondasi Beton Bertulang K 225

Beton Bertulang M³ 1.000 1,133,634.00
Bekesting M² 5.500 215,550.00
Pembesian Kg 200.000 14,828.00
Total Harga Rp.

9 1 M³ Pekerjaan Pondasi Beton Bertulang K 175

Beton Bertulang M³ 1.000 1,133,634.00
Bekesting M² 5.500 215,550.00
Pembesian Kg 150.000 14,828.00
Total Harga Rp.

III Pekerjaan BRC

1 1 M¹ Pagar BRC 175
Beton K 175 untuk Pondasi M³ 0.026 4,543,359.00
BRC t = 175 mm + Assesories Lbr 1.000 365,000.00
Tiang Pagar BRC Ø2" Galvanis Unit 1.000 150,000.00
Pekerja Org 0.550 110,000.00
Tukang Batu Org 0.100 130,000.00
Kepala Tukang Org 0.100 150,000.00
Total Harga Rp.

2 1 M² Pintu Pagar BRC t = 2 cm

BRC t = 2 cm + Assesories M² 1.000 550,000.00
Pekerja Org 0.750 110,000.00
Tukang Batu Org 0.350 130,000.00
Kepala Tukang Org 0.350 150,000.00
Total Harga Rp.
Jumlah Harga

60,500.00
8,250.00
68,750.00

27,500.00
3,750.00
31,250.00

36,300.00
1,500.00
37,800.00

11,000.00
3,000.00
218,400.00
232,400.00

11,000.00
3,000.00
75,600.00
89,600.00

33,000.00
15,000.00
240,000.00
288,000.00

259,200.00
86,400.00
 85,800.00
50,700.00
5,850.00
6,630.00
494,580.00

300,000.00
202,000.00
138,320.00
165,000.00
97,500.00
11,250.00
12,750.00
926,820.00

25,000.00
11,500.00
11,466.64
33,000.00
13,000.00
1,500.00
2,550.00
98,016.64

6,250.00
3,984.00
33,000.00
19,500.00
2,250.00
2,550.00
67,534.00

3,250.00
22,000.00
13,000.00
1,500.00
1,700.00
41,450.00
 218,000.00
91,000.00
356,700.00
181,500.00
32,500.00
7,500.00
13,600.00
900,800.00

2 1 M³ Beton Mutu fc' = 19,3 Mpa (K 225)

413,000.00 Semen PC Zak
154,014.00 Pasir M³
318,160.00 Batu Pecah 2/3 M³
12,900.00 Air M³
181,500.00 Pekerja Org
35,750.00 Tukang Org
4,200.00 Kepala Tukang Org
14,110.00 Mandor Org
1,133,634.00

12,600.00
375.00
770.00
910.00
105.00
68.00
14,828.00
14,828.00

75,000.00
8,000.00
8,000.00
45,500.00
7,500.00
33,000.00
33,800.00
3,900.00
850.00
215,550.00
1,133,634.00
1,293,300.00
1,768,387.28
4,195,321.28

1,133,634.00
963,508.50
2,224,200.00
4,321,342.50

1,133,634.00
963,508.50
2,669,040.00
4,766,182.50

1,133,634.00
1,185,525.00
2,965,600.00
5,284,759.00

1,133,634.00
1,185,525.00
2,224,200.00
4,543,359.00

118,127.33
365,000.00
150,000.00
60,500.00
13,000.00
15,000.00
721,627.33

550,000.00
82,500.00
45,500.00
52,500.00
730,500.00
11.540 55,000.00 634,700.00
0.579 266,000.00 154,014.00
0.776 410,000.00 318,160.00
0.215 60,000.00 12,900.00
1.650 110,000.00 181,500.00
0.275 130,000.00 35,750.00
0.028 150,000.00 4,200.00
0.083 170,000.00 14,110.00
Total Harga Rp. 1,355,334.00
Diameter Berat/ Berat/
Panjang (m)
(mm) Meter(kg) Batang(kg)
4 12 0,09 1,00

6 12 0,22 2,66

8 12 0,39 4,74

9 12 0,50 6,00

10 12 0,62 7,40

11 12 0,75 9,00

12 12 0,89 10,70

13 12 1,04 12,50

15 12 1,21 14,50

16 12 1,58 19,00

19 12 2,22 26,80

22 12 2,98 35,80

23 12 3,26 39,10

24 12 3,55 42,62

25 12 3,85 46,20

28 12 4,83 58,00

31 12 5,93 71,10

32 12 6,31 75,72