Judul

REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN : PEMBANGUNAN GEDUNG A (STRUKTUR DAN ARSITEKTUR)

LOKASI : DINAS ABC
KABUPATEN : PURBALINGGA
TAHUN ANGGARAN : 2019
JUMLAH HARGA
NO. URAIAN PEKERJAAN
(Rp)
1 PEKERJAAN PERSIAPAN 30,503,932.00
2 PEKERJAAN TANAH 14,233,629.73
3 PEKERJAAN PONDASI 51,047,321.25
4 PEKERJAAN BETON 507,382,909.43
5 PEKERJAAN DINDING, PLESTERAN DAN PASRTISI 98,716,368.42
6 PEKERJAAN PENUTUP LANTAI 98,810,929.40
7 PEKERJAAN ATAP DAN PLAFOND 155,190,558.43
8 PEKERJAAN KUSEN, PINTU DAN JENDELA 377,740,806.68
9 PEKERJAAN PENGECATAN 24,103,000.33
JUMLAH Rp 1,357,729,455.67
PPN 10% Rp 135,772,945.57
TOTAL JUMLAH Rp 1,493,502,401.24
DIBULATKAN Rp 1,493,502,000.00
# Satu Milyar Empat Ratus Sembilan Puluh Empat Juta Lima Ratus Lima Puluh Dua Ribu
TERBILANG :
Rupiah #
RENCANA ANGGARAN BIAYA (RAB)
LOKASI : DINAS ABC
HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN VOLUME SAT. ANALISA
(Rp) (Rp)
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bouwplank 126.61 M' A.2.2.1.4 101,200.00 12,812,932.00
2 Pembersihan Lapangan dan Perataan 180.00 M2 A.2.2.1.9 14,950.00 2,691,000.00
3 Mobilisasi dan Demobilisasi Alat 1.00 Ls Taksir 15,000,000.00 15,000,000.00
SUB TOTAL I 30,503,932.00
II PEKERJAAN TANAH
1 Galian Tanah Biasa 1 m 40.00 M3 A.2.3.1.1 67,850.00 2,714,000.00
2 Galian Tanah Biasa 2 m 28.00 M3 A.2.3.1.2 83,317.50 2,332,890.00
3 Urugan Tanah Kembali 16.00 M3 A.2.3.1.9 16,483.33 263,733.33
4 Urugan Pasir Bawah Pondasi dan Sloof 8.76 M3 A.2.3.1.11 475,640.00 4,166,606.40
5 Urugan Pasir Bawah Lantai 10.00 M3 A.2.3.1.11 475,640.00 4,756,400.00
SUB TOTAL II 14,233,629.73
III PEKERJAAN PONDASI
1 Pasangan Batu Belah 1Pc : 4Ps 48.90 M3 A.3.2.1.2 1,043,912.50 51,047,321.25
SUB TOTAL III 51,047,321.25
IV PEKERJAAN BETON
1 Lantai Kerja (Rabat Beton) dibawah Foot Plat T=10 cm 4.20 M3 A.2.3.1.14 901,784.00 3,787,492.80
2 Lantai Kerja (Rabat Beton) Lantai 1 T=10 cm 18.62 M3 A.2.3.1.14 901,784.00 16,791,218.08
3 Foot Plat (200 x 200) cm K250
a. Cor Manual 33.60 M3 A.4.1.1.8 1,115,149.25 37,469,014.80
b. Pembesian 5,563.92 Kg A.4.1.1.17 14,444.58 80,368,459.73
c. Bekisting 146.80 M2 A.4.1.1.20 155,399.50 22,812,646.60
4 Sloof SL (15 x 30) cm K250
a. Cor Manual 13.54 M3 A.4.1.1.8 1,115,149.25 15,099,120.85
b. Pembesian 1,642.79 Kg A.4.1.1.17 14,444.58 23,729,403.36
c. Bekisting 90.29 M2 A.4.1.1.21 165,749.50 14,965,522.36
5 Kolom Struktur (KB1) K250
a. Cor Manual 16.53 M3 A.4.1.1.8 1,115,149.25 18,433,417.10
b. Pembesian 5,244.35 Kg A.4.1.1.17 14,444.58 75,752,406.90
c. Bekisting 165.31 M2 A.4.1.1.22 399,067.25 65,970,605.23
6 Balok Struktur Atap (20 x 30) cm K250
a. Cor Manual 17.91 M3 A.4.1.1.8 1,115,149.25 19,975,668.52
b. Pembesian 2,498.18 Kg A.4.1.1.17 14,444.58 36,085,148.37
c. Bekisting 158.55 M2 A.4.1.1.23 399,067.25 63,272,112.49
7 Kolom Beton Praktis 11 x 11 (K175) 72.80 M' A.4.1.1.35 78,596.75 5,721,843.40
8 Ring Balk Praktis 64.84 M' A.4.1.1.36 110,253.38 7,148,828.84
SUB TOTAL IV 507,382,909.43
V PEKERJAAN DINDING, PLESTERAN DAN PARTISI
1 Pasangan Bata Merah tebal 1/2 bata 1 PC : 4 PC 290.97 M2 A.4.4.1.9 130,539.38 37,983,668.53
2 Plesteran 1PC : 4PP tebal 1,5 cm 631.70 M2 A.4.4.2.4 61,979.25 39,152,391.39
3 Acian 631.70 M2 A.4.4.2.27 34,162.19 21,580,308.50
SUB TOTAL V 98,716,368.42
VI PEKERJAAN PENUTUP LANTAI
1 Pasangan Lantai Granit tile uk. (60 x 60) cm 262.22 M2 A.4.4.3.9 369,972.25 97,014,123.40
2 Pasangan Keramik Lantai KM / WC 20x20 8.48 M2 A.4.4.3.36 211,887.50 1,796,806.00
SUB TOTAL VI 98,810,929.40
VII PEKERJAAN ATAP & PLAFON
1 Kuda-kuda baja IWF 150.75.5.7 + Meni 880.32 Kg A.4.2.1.2 28,951.25 25,486,364.40
2 Gording CNP 150 x 50 x 20 x 2.3 742.48 Kg A.4.2.1.1 30,262.25 22,469,115.38
3 Memasang Atap Galvalum gelombang 35 warna 571.17 M2 A.4.5.2.39 70,299.50 40,153,297.23
4 Memasang bubungan seng Galvalum plat 52.00 M' A.4.5.2.40 37,231.25 1,936,025.00
5 Rangka Plafond Hollow Galvalume / Zincalume 0.35 mm 428.48 M2 A.4.2.1.21 108,450.75 46,468,977.36
6 Memasang Plafond Gypsum Board 9 mm 428.48 M2 A.4.5.1.7 43,588.45 18,676,779.06
SUB TOTAL VII 155,190,558.43
VIII PEKERJAAN KUSEN, PINTU & JENDELA
1 Kusen Pintu Alumunium 4' 127.60 M' A.4.2.1.11 164,949.68 21,047,578.53
2 Kusen Jendela Alumunium 4' 543.95 M' A.4.2.1.11 164,949.68 89,724,375.72
3 Memasang Rangka Pintu Alumunium 26.26 M2 A.4.2.1.13 1,230,362.00 32,304,384.67
5 Memasang Rangka Jendela Alumunium 156.60 M2 A.4.2.1.13 1,230,362.00 192,674,689.20
6 Memasang Pintu Alumunium KM Strip lebar 8 cm 12.78 M2 A.4.2.1.12 775,898.68 9,914,122.91
7 Memasang Kaca Buram / Raybend 5 mm 55.68 M2 A.4.6.2.17b 172,364.88 9,596,965.98
8 Memasang Kaca Bening 5 mm 152.85 M2 A.4.6.2.17 147,064.88 22,478,689.67
SUB TOTAL VIII 377,740,806.68
IX PEKERJAAN PENGECATAN
1 Cat Dinding Interior 518.05 M2 A.4.7.1.10 22,308.28 11,556,801.86
2 Cat Dinding Eksterior 113.65 M2 A.4.7.1.10m 26,287.28 2,987,548.80
3 Cat Plafond 428.48 M2 A.4.7.1.10 22,308.28 9,558,649.67
SUB TOTAL IX 24,103,000.33
DAFTAR UPAH PEKERJA
Harga Satuan (Rp.)

Kode Uraian Satuan KET
Harga Pembulatan
L.01 Pekerja/Asisten Tukang/Kenek Hr 71,540.00 75,000.00 Pembulatan dari UMK
L.02 Tukang Kayu Hr 85,848.00 90,000.00 20% > dari Pekerja
L.02 Tukang Batu Hr 85,848.00 90,000.00 20% > dari Pekerja
L.02 Tukang Besi Hr 85,848.00 90,000.00 20% > dari Pekerja
L.02 Tukang Cat Hr 85,848.00 90,000.00 20% > dari Pekerja
L.02 Tukang Listrik Hr 85,848.00 90,000.00 20% > dari Pekerja
L.03 Kepala Tukang Hr 93,002.00 95,000.00 30% > dari Pekerja
L.04 Mandor Hr 107,310.00 110,000.00 50% > dari Pekerja
L.01 Pekerja/Asisten Tukang/Kenek Jam 10,220.00 10,500.00

L.02 Tukang Kayu Jam 12,264.00 12,500.00
L.02 Tukang Batu Jam 12,264.00 12,500.00
L.02 Tukang Besi Jam 12,264.00 12,500.00
L.02 Tukang Cat Jam 12,264.00 12,500.00
L.02 Tukang Listrik Jam 12,264.00 12,500.00
L.03 Kepala Tukang Jam 13,286.00 13,500.00
L.04 Mandor Jam 15,330.00 15,500.00
DAFTAR HARGA SATUAN BAHAN BANGUNAN
No JENIS BAHAN SATUAN HARGA KETERANGAN

I BAHAN DASAR
1 Batu Kali Belah Ukuran 10/15 m3 300,000.00
2 Kerikil / Koral m3 325,000.00
3 Batu Bata Merah Bh 750
4 Pasir m3 325,000.00
5 Sirtu m3 280,000.00
6 Semen 40 kg/Zak Zak 45,000.00 1,125.00 kg
II BAHAN PENUTUP ATAP
1 Genteng (Tanah Liat) bh 3,000.00
2 Nok kerpus (Tanah Liat) bh 7,800.00
3 Seng Plat
a. BJLS 0,18 lebar 55 cm m' 22,500.00
b. BJLS 0,20 lebar 55 cm m' 24,300.00
c. BJLS 0,28 lebar 55 cm m' 27,000.00
d. BJLS 0,30 lebar 55 cm m' 45,000.00
4 Seng Gelombang
a. BJLS 0,18 lebar 180 cm lbr 36,000.00
b. BJLS 0,20 lebar 180 cm lbr 40,000.00
c. BJLS 0,30 lebar 180 cm lbr 65,000.00
d. BJLS 0,40 lebar 180 cm lbr 58,000.00
III BAHAN KAYU
1 MERANTI
a. Papan 3/20 (Panjang 4 m' / btg) m3 4,800,000.00
b. Balok 5/7 (Panjang 4 m' / btg) m3 3,000,000.00
c. Balok 6/12 (Panjang 4 m' / btg) m3 3,000,000.00
2 DOLKEN
a. Sedang 8 x 10 x 400 cm btg 22,500.00
b. Kecil 6 x 7 x 400 cm btg 20,000.00
c. Besar 10 x 12 x 400 cm btg 34,000.00
d. Kayu cetakan m3 1,890,000.00
e. Kayu bakar m3 99,000.00
f. Bambu btg 15,975.00
IV BAHAN PENUTUP DINDING / LANTAI
1 Keramik
a. 20 X 20 cm m2 55,000.00 2,115.38 Buah
b. 20 X 25 cm m2 55,000.00 2,115.38 Buah
c. 30 X 30 cm m2 55,000.00 6,875.00 Buah
d. 40 X 40 cm m2 55,000.00 9,166.67 Buah
e. 60 X 60 cm m2 55,000.00
2 Batu Tempel Hitam m2 115,000.00
3 Granit Tile 60 cm x 60 cm m2 240,000.00 80,000.00 Buah
5 Semen Nat / Semen Warna kg 18,000.00
V BAHAN BESI
1 Besi beton kg 10,500.00
2 Besi Plat Strip kg 13,000.00
3 Besi Profil kg 12,500.00
4 Kawat Bendrat kg 18,000.00
5 Hollow Plafond Ukuran 40 x 40 tebal 2 mm (4m'/btg) btg 25,000.00 6,250.00 m'
VI BAHAN PIPA
1 Pipa PVC (Panjang 4m' / batang)
a. 1/2" AW btg 19,500.00 4,875.00 m'
b. 3/4" AW btg 25,000.00 6,250.00 m'
c. 1" AW btg 31,000.00 7,750.00 m'
d. 1 1/4" AW btg 40,000.00 10,000.00 m'
e. 1 1/5" AW btg 46,000.00 11,500.00 m'
f. 2" AW btg 56,000.00 14,000.00 m'
g. 2 1/2" AW btg 81,000.00 20,250.00 m'
h. 3" AW btg 105,000.00 26,250.00 m'
i. 4" AW btg 180,000.00 45,000.00 m'
j. 1 1/4" D btg 27,000.00 6,750.00 m'
k. 1 1/5" D btg 28,500.00 7,125.00 m'
l. 2" D btg 41,000.00 10,250.00 m'
m. 2 1/2" D btg 48,000.00 12,000.00 m'
n. 3" D btg 65,000.00 16,250.00 m'
o. 4" D btg 98,000.00 24,500.00 m'
VII BAHAN LANGIT - LANGIT
1 Gypsum tebal 9 mm lbr 62,000.00
2 Kalsiboard tebal 6 mm lbr 64,000.00
3 Tripleks dan Multipleks
a. Triplek tebal 6 mm (Ukuran 120 cm X 240 cm) lbr 80,000.00
b. Multipleks tebal 9 mm (Ukuran 120 cm X 240 cm) lbr 115,000.00
DAFTAR HARGA SATUAN BAHAN BANGUNAN
No JENIS BAHAN SATUAN HARGA KETERANGAN

c. Multipleks tebal 12 mm (Ukuran 120 cm X 240 cm) lbr 155,000.00
4 List Gypsum (2m'/batang) btg 12,000.00 6,000.00 m'
VIII BAHAN FINISHING
1 Cat Kayu
a. Dempul plamur kg 40,000.00
b. Amplas lbr 3,000.00
c. Cat Dasar kg 55,000.00
d. Cat Minyak (sekualitas Avian) kg 70,000.00
e. Kuas Buah 10,000.00
2 Cat Tembok
a. Plamir kg 26,000.00
b. Cat Sealer / Dasar Interior 5 kg 110,000.00 22,000.00 kg
c. Cat Sealer / Dasar Eksterior 5 kg 140,000.00 28,000.00 kg
d. Cat Tembok Interior (Sekualitas Dulux Catylac) 5 kg 125,000.00 25,000.00 kg
e. Cat Tembok eksterior (Sekualitas Dulux Catylac) 5 kg 180,000.00 36,000.00 kg
3 Cat Besi
a. Menie kg 19,000.00
b. Cat Dasar kg 52,000.00
c. Cat Biasa kg 64,000.00
d. Thinner ltr 18,000.00
e. Minyak Cat ltr 12,000.00
IX BAHAN KACA
1 POLOS
a. 5 mm m2 100,000.00
b. 8 mm m2 120,000.00
2 ES
a. 3 mm m2 95,000.00
b. 5 mm m2 120,000.00
3 RAY BAND
a. 3 mm m2 90,000.00
b. 5 mm m2 115,000.00
4 Kaca Tempered 12 mm m2 520,000.00
X BAHAN SANITAIR
1 Kloset Duduk (Sekualitas Toto) bh 2,110,000.00
2 Kloset Jongkok (Sekualitas Toto) bh 480,000.00
3 Westafel (Sekualitas Toto) bh 900,000.00
4 Lain - Lain
a. Kran Air bh 25,000.00
b. Seal tape bh 4,750.00
c. Floor Drain bh 30,000.00
XI ALAT PENGIKAT KAYU
1 Paku Biasa ukuran 1" s/d 5" kg 20,000.00
2 Paku - payung kg 25,000.00
3 Paku - Sekrup kg 21,000.00
4 Paku - Beton kg 30,000.00
5 Sekrup Alumunium bh 800.00
XII LAIN - LAIN
1 Profil Kaca m' 110,000.00
2 Rolling door besi m2 400,000.00
3 Rolling door Aluminium m2 450,000.00
4 Kusen Almunium 4 " m' 120,000.00
5 Alluminium Strip m' 9,000.00
6 Minyak Beton & Bekisting ltr 14,000.00
7 Profil Jendela m' 125,000.00
8 Pelumas ltr 30,000.00
9 Sealant Tube atau Kg 35,000.00
10 Pintu Lipat Besi m2 600,000.00
11 Kawat Las Kg 60,000.00
12 Air m3 17,000.00 17.00 Ltr
DAFTAR HARGA SATUAN DASAR ALAT

LOKASI : DINAS ABC
HARGA
NO URAIAN SATUAN KETERANGAN
( Rp. )
1 Asphalt Mixing Plant Jam 3,250,000.00
2 Asphalt Sprayer Jam 22,500.00
3 Asphalt Finisher Jam 225,000.00
4 Air Compressor Jam 45,000.00
5 Wheel Loader Jam 185,000.00
6 Excavator Jam 30,000.00
7 Dump Truck, 8-10 m3 Jam 100,000.00
8 Dump Truck, 3-4 m3 Jam 90,000.00
9 Motor Grader (Termasuk Operator dan BBM) Jam 250,000.00
10 Tandem Roller (Termasuk Operator dan BBM) Jam 400,000.00
11 Pneumatic Tyre Roller Jam 200,000.00
12 Vibrator Roller Jam 195,000.00
13 Water Tank Truck Jam 300,000.00
14 Genset Jam 300,000.00
15 Concrete Mixer Jam 40,000.00
16 Jack Hammer Jam 90,000.00
17 Concrete Batching Plant Jam 2,000,000.00
18 Mixer Truck Jam 100,000.00
19 Cold Milling Machine Jam 1,500,000.00
20 Concrete Vibrator Jam 25,000.00
21 Concrete Paver Jam 300,000.00
22 Baby roller Jam 550,000.00
DAFTAR ANALISA PEKERJAAN

LOKASI : DINAS ABC
HARGA JUMLAH
NO. SNI KODE KOEF. SAT. URAIAN PEKERJAAN BAHAN / UPAH HARGA
( Rp. ) ( Rp. )
1 A.2.2.1.4 1 M' Pengukuran dan Pemasangan Bouwplank 101,200.00
A TENAGA 18,000.00
L.01 0.100 OH Pekerja 75,000.00 7,500.00
L.02 0.100 OH Tukang Kayu 90,000.00 9,000.00
L.03 0.010 OH Kepala Tukang 95,000.00 950.00
L.04 0.005 OH Mandor 110,000.00 550.00
B BAHAN 70,000.00
0.012 M3 Kayu Balok 5/7 3,000,000 36,000.00
0.020 Kg Paku 2"- 3" 20,000 400.00
0.007 M3 Kayu Papan 3/20 4,800,000 33,600.00
C PERALATAN -
D Jumlah A + B + C 88,000.00
E Overhead & Profit 15% 13,200.00
F Harga Satuan Pekerjaan ( D + E ) 101,200.00
2 A.2.2.1.9 1 M2 Membersihkan Lapangan dan Perataan 14,950.00
A TENAGA 13,000.00
L.01 0.100 OH Pekerja 75,000.00 7,500.00
L.04 0.050 OH Mandor 110,000.00 5,500.00
B BAHAN -
C PERALATAN -
D Jumlah A + B + C 13,000.00
3 A.2.3.1.1 1 M3 Menggali Tanah Biasa sedalam 1 M 67,850.00
A TENAGA 59,000.00
L.01 0.75 OH Pekerja 75,000 56,250.00
L.04 0.025 OH Mandor 110,000 2,750.00
B BAHAN -
C PERALATAN -
D Jumlah A + B + C 59,000.00
4 A.2.3.1.2 1 M3 Menggali Tanah Biasa sedalam 2 M 83,317.50
A TENAGA 72,450.00
L.01 0.90 OH Pekerja 75,000 67,500.00
L.04 0.045 OH Mandor 110,000 4,950.00
B BAHAN -
C PERALATAN -
D Jumlah A + B + C 72,450.00
Pengurugan Kembali 16,483.33
5 A.2.3.1.9 1 M3
(di hitung dari 1/3 kali koefisien Pekerjaan galian)
A TENAGA 43,000.00
L.01 0.50 OH Pekerja 75,000 37,500.00
L.04 0.050 OH Mandor 110,000 5,500.00
B BAHAN
C PERALATAN
D Jumlah A + B + C 43,000.00
6 A.2.3.1.11 1 M3 Urugan Pasir bawah Pasangan / lantai 475,640.00
A TENAGA 23,600.00
L.01 0.30 OH Pekerja 75,000 22,500.00
L.04 0.01 OH Mandor 110,000 1,100.00
B BAHAN 390,000.00
1.2 m3 Pasir Urug 325,000 390,000.00
C PERALATAN -
D Jumlah A + B + C 413,600.00
7 A.3.2.1.2 1 M3 Pemasangan Pondasi Batu Belah 1SP : 4 PP 1,043,912.50
HARGA JUMLAH
( Rp. ) ( Rp. )
A Tenaga 195,375.00
L.01 1.5 OH Pekerja 75,000 112,500.00
L.02 0.750 OH Tukang Batu 90,000 67,500.00
L.03 0.075 OH Kepala Tukang 95,000 7,125.00
L.04 0.075 OH Mandor 110,000 8,250.00
B Bahan 712,375.00
1.2 m3 Batu Belah 300,000 360,000.00
163 kg Portland Sement 1,125 183,375.00
0.52 m3 Pasir Pasang 325,000 169,000.00
C PERALATAN -
D Jumlah A + B + C 907,750.00
F Harga Satuan Pekerjaan (D+E) 1,043,912.50
8 A.4.1.1.4 Membuat Lantai Kerja Beton mutu f'c=7,4 Mpa (K100), 901,784.00
1.00 M3
slum (3-6) cm, w/c = 0,87
A Tenaga 110,560.00
L.01 1.200 OH Pekerja 75,000 90,000.00
L.02 0.200 OH Tukang Batu 90,000 18,000.00
L.04 0.006 OH Mandor 110,000 660.00
B Bahan 673,600.00
230 Kg Portland Semen 1,125 258,750.00
0.558 M3 Pasir Beton 325,000.00 181,350.00
0.708 M3 Kerikil ( maksimum 30 mm ) 325,000.00 230,100.00
200 ltr Air 17.00 3,400.00
C PERALATAN
D Jumlah A + B + C 784,160.00
F Harga Satuan Pekerjaan (D+E) 901,784.00
9 A.4.1.1.8 1 M3 Membuat Beton mutu f'c=21,7 MPa (K250), 1,115,149.25
slump (12±2) cm, w/c = 0,56
A Tenaga 160,290.00
L.01 1.650 OH Pekerja 75,000 123,750.00
L.02 0.275 OH Tukang Batu 90,000 24,750.00
L.04 0.083 OH Mandor 110,000 9,130.00
B Bahan 809,405.00
384.00 Kg Portland Semen 1,125 432,000.00
0.43 Kg Pasir Beton 325,000.00 139,750.00
0.72 Kg Kerikil ( maksimum 30 mm ) 325,000.00 234,000.00
215.00 ltr Air 17.00 3,655.00
C PERALATAN
D Jumlah A + B + C 969,695.00
10 A.4.1.1.17 10 Kg Pembesian 14,444.58
A Tenaga 1,265.50
L.01 0.0070 OH Pekerja 75,000 525.00
L.02 0.0070 OH Tukang Besi 90,000 630.00
L.03 0.0007 OH Kepala Tukang 95,000 66.50
L.04 0.0004 OH Mandor 110,000 44.00
B Bahan 11,295.00
1.05 Kg Besi Beton 10,500 11,025.00
0.015 Kg Kawat Beton (Bendrat) 18,000 270.00
C PERALATAN
D Jumlah A + B + C 12,560.50
12 A.4.1.1.20 1 M2 Memasang Bekisting untuk Pondasi 155,399.50
A Tenaga 67,730.00
L.01 0.52 OH Pekerja 75,000 39,000.00
L.02 0.26 OH Tukang Kayu 90,000 23,400.00
L.04 0.026 OH Mandor 110,000 2,860.00
B Bahan 67,400.00
0.02 m3 Kayu Klas III (Terentang) 3,000,000 60,000.00
0.3 Kg Paku Biasa 2" - 5" 20,000 6,000.00
0.1 Ltr Minyak Bekisting 14,000 1,400.00
HARGA JUMLAH
( Rp. ) ( Rp. )
C PERALATAN
D Jumlah A + B + C 135,130.00
E #REF! 15% 20,269.50
13 A.4.1.1.21 1 M2 Memasang Bekisting untuk Sloof 165,749.50
A Tenaga 67,730.00
L.01 0.52 OH Pekerja 75,000 39,000.00
L.02 0.26 OH Tukang Kayu 90,000 23,400.00
L.04 0.026 OH Mandor 110,000 2,860.00
B Bahan 76,400.00
0.3 Kg Paku Biasa 2" - 5" 20,000 6,000.00
C PERALATAN
D Jumlah A + B + C 144,130.00
E #REF! 15% 21,619.50
14 A.4.1.1.22 1 M2 Memasang Bekisting untuk Kolom 399,067.25
A Tenaga 85,965.00
L.01 0.66 OH Pekerja 75,000 49,500.00
L.02 0.33 OH Tukang Kayu 90,000 29,700.00
L.04 0.033 OH Mandor 110,000 3,630.00
B Bahan 261,050.00
0.4 Kg Paku Biasa 2" - 5" 20,000 8,000.00
0.015 m3 Balok Kayu Klas II 3,000,000 45,000.00
0.35 Lbr Plywood tebal 9 mm 115,000 40,250.00
2 Btg Dolken Kayu Galam diameter 8 - 10 cm / 4 m 22,500 45,000.00
C PERALATAN
D Jumlah A + B + C 347,015.00
E #REF! 15% 52,052.25
15 A.4.1.1.23 1 M2 Memasang Bekisting untuk Balok 409,417.25
A Tenaga 85,965.00
L.01 0.66 OH Pekerja 75,000 49,500.00
L.02 0.33 OH Tukang Kayu 90,000 29,700.00
L.04 0.033 OH Mandor 110,000 3,630.00
B Bahan 270,050.00
0.4 Kg Paku Biasa 2" - 5" 20,000 8,000.00
0.018 m3 Balok Kayu Klas II 3,000,000 54,000.00
0.35 Lbr Plywood tebal 9mm 115,000 40,250.00
2 Btg Dolken Kayu Galam diameter 8 - 10 cm / 4 m 22,500 45,000.00
C PERALATAN
D Jumlah A + B + C 356,015.00
E #REF! 15% 53,402.25
16 A.4.1.1.35 1 M' Membuat Kolom Penguat Beton Bertulang (11 x 11) cm 78,596.75
A Tenaga 20,460.00
L.01 0.18 OH Pekerja 75,000 13,500.00
L.02 0.02 OH Tukang Batu 90,000 1,800.00
L.02 0.02 OH Tukang Kayu 90,000 1,800.00
L.02 0.02 OH Tukang Besi 90,000 1,800.00
L.04 0.009 OH Mandor 110,000 990.00
B Bahan 47,885.00
0.01 Kg Paku Biasa 2"-5" 20,000 200.00
3 Kg Besi Beton Polos 10,500 31,500.00
0.045 Kg Kawat Beton 18,000 810.00
4 Kg Portland Semen 1,125 4,500.00
0.006 m3 Pasir Beton 325,000 1,950.00
0.009 m3 Kerikir Beton 325,000 2,925.00
HARGA JUMLAH
( Rp. ) ( Rp. )
C PERALATAN
D Jumlah A + B + C 68,345.00
17 A.4.1.1.36 1 M' Membuat Ring Balok Beton Bertulang (10 x 15) cm 110,253.38
A Tenaga 33,785.00
L.01 0.297 OH Pekerja 75,000 22,275.00
L.02 0.033 OH Tukang Batu 90,000 2,970.00
L.02 0.033 OH Tukang Kayu 90,000 2,970.00
L.02 0.033 OH Tukang Besi 90,000 2,970.00
L.04 0.015 OH Mandor 110,000 1,650.00
B Bahan 62,087.50
0.02 Kg Paku Biasa 2"-5" 20,000 400.00
3.6 Kg Besi Beton Polos 10,500 37,800.00
0.05 Kg Kawat Beton 18,000 900.00
0.009 m3 Pasir Beton 325,000 2,925.00
0.015 m3 Kerikir Beton 325,000 4,875.00
C PERALATAN
D Jumlah A + B + C 95,872.50
Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tbal 1/2 Ba 130,539.38
18 A.4.4.1.9 9 M2
Tebal 1/2 Bata Camp. 1SP : 4PP
A Tenaga 34,100.00
L.01 0.30 OH Pekerja 75,000 22,500.00
L.02 0.1 OH Tukang Batu 90,000 9,000.00
L.04 0.015 OH Mandor 110,000 1,650.00
B Bahan 79,412.50
70.000 Buah Bata Merah 750 52,500.00
11.500 kg Portland Semen 1,125 12,937.50
0.043 m3 Pasir Pasang 325,000 13,975.00
C PERALATAN -
D Jumlah A + B + C 113,512.50
19 A.4.4.2.4 1 M2 Pemasangan Plesteran 1 Pc : 4 Pp Tebal 15 mm 61,979.25
A Tenaga 39,075.00
L.01 0.3 OH Pekerja 75,000.00 22,500.00
L.02 0.15 OH Tukang batu 90,000.00 13,500.00
L.03 0.015 OH Kepala Tukang 95,000.00 1,425.00
L.04 0.015 OH Mandor 110,000.00 1,650.00
B Bahan 14,820.00
6.240 Kg Portland Semen 1,125.00 7,020.00
0.024 m3 Pasir Pasang 325,000.00 7,800.00
C PERALATAN -
D Jumlah A + B + C 53,895.00
20 A.4.4.2.27 1 M2 Pemasangan Acian 34,162.19
A Tenaga 26,050.00
L.01 0.20 OH Pekerja 75,000.00 15,000.00
L.02 0.10 OH Tukang batu 90,000.00 9,000.00
L.04 0.010 OH Mandor 110,000.00 1,100.00
B Bahan 3,656.25
3.25 Kg Portland Semen 1,125.00 3,656.25
C PERALATAN -
D Jumlah A + B + C 29,706.25
21 A.4.4.3.9 1 M2 Pemasangan Lantai Ubin Granit Tile uk. 60 x 60 cm 369,972.25
A Tenaga 32,665.00
L.01 0.250 OH Pekerja 75,000 18,750.00
L.02 0.125 OH Tukang Batu 90,000 11,250.00
HARGA JUMLAH
( Rp. ) ( Rp. )
L.04 0.013 OH Mandor 110,000 1,430.00
B Bahan 289,050.00
1.00 M2 Ubin Granit Tile 60 x 60 cm 240,000 240,000.00
0.045 m3 Pasir Pasang 325,000 14,625.00
1.300 Kg Semen Warna 18,000 23,400.00
C PERALATAN -
D Jumlah A + B + C 321,715.00
22 A.4.4.3.36 1 M2 Pemasangan Lantai Keramik 20 x 20 cm 211,887.50
A Tenaga 91,175.00
L.01 0.70 OH Pekerja 75,000 52,500.00
L.02 0.35 OH Tukang Batu 90,000 31,500.00
L.04 0.035 OH Mandor 110,000 3,850.00
B Bahan 93,075.00
1.05 Dus Ubin Keramik 20 x 20 cm 55,000.00 57,750.00
0.500 Kg Semen Warna 18,000 9,000.00
0.045 m3 Pasir Pasang 325,000 14,625.00
C PERALATAN
D Jumlah A + B + C 184,250.00
23 A.4.2.1.1 1 Kg Pemasangan Besi Profil 30,262.25
A Tenaga 10,800.00
L.01 0.06 OH Pekerja 75,000 4,500.00
L.02 0.06 OH Tukang Besi 90,000 5,400.00
L.04 0.003 OH Mandor 110,000 330.00
B Bahan 15,515.00
1.15 Kg Besi Profil 12,500 14,375.00
0.06 Kg Meni Besi 19,000 1,140.00
C PERALATAN -
D Jumlah A + B + C 26,315.00
E Err:509 15% 3,947.25
24 A.4.2.1.2 1 Kg Pemasangan Rangka Kuda-kuda Baja IWF 28,951.25
A Tenaga 10,800.00
L.01 0.06 OH Pekerja 75,000 4,500.00
L.02 0.06 OH Tukang Besi 90,000 5,400.00
L.04 0.003 OH Mandor 110,000 330.00
B Bahan 14,375.00
1.15 kg Besi Baja IWF 12,500.00 14,375.00
C PERALATAN -
D Jumlah A + B + C 25,175.00
E Err:509 15% 3,776.25
25 A.4.5.2.39 1 M2 Pemasangan Atap Seng Gelombang 70,299.50
A Tenaga 15,630.00
L.01 0.12 OH Pekerja 75,000 9,000.00
L.02 0.06 OH Tukang Kayu 90,000 5,400.00
L.04 0.006 OH Mandor 110,000 660.00
B Bahan 45,500.00
0.70 Lbr Seng Gelombang Lebar 180 cm Tebal 0.3 65,000.00 45,500.00
0.02 Kg Sekrup 21,000.00 420.00
C PERALATAN -
D Jumlah A + B + C 61,130.00
E Err:509 15% 9,169.50
26 A.4.5.2.40 1 M' Pemasangan Nok Atap Seng Gelombang 37,231.25
A Tenaga 18,875.00
L.01 0.15 OH Pekerja 75,000 11,250.00
L.02 0.07 OH Tukang Kayu 90,000 6,300.00
HARGA JUMLAH
( Rp. ) ( Rp. )
L.04 0.006 OH Mandor 110,000 660.00
B Bahan 13,500.00
0.30 Lbr Seng Plat BJLS Lebar 55 cm Tebal 0.3 45,000.00 13,500.00
0.04 Kg Sekrup 21,000.00 840.00
C PERALATAN -
D Jumlah A + B + C 32,375.00
E Err:509 15% 4,856.25
27 A.5.1.1.32 1 M' Pemasangan Pipa PVC tipe AW Ø 4" 53,894.75
A Tenaga 8,890.00
L.01 0.036 OH Pekerja 75,000.00 2,700.00
L.02 0.060 OH Tukang Batu 90,000.00 5,400.00
L.04 0.002 OH Mandor 110,000.00 220.00
B Bahan 37,975.00
1.20 M' Pipa PVC dia. 4" Tipe D 24,500.00 29,400.00
0.35 Ls Perlengkapan 35% x pipa 24,500.00 8,575.00
C PERALATAN -
D Jumlah A + B + C 46,865.00
E #REF! 15% 7,029.75
28 A.4.2.1.21 1 M2 Pemasangan Rangka Besi Hollow untuk Plafond 108,450.75
A Tenaga 63,055.00
L.01 0.350 OH Pekerja 75,000.00 26,250.00
L.02 0.350 OH Tukang Besi 90,000.00 31,500.00
L.03 0.035 OH Kepala Tukang 95,000.00 3,325.00
L.04 0.018 OH Mandor 110,000.00 1,980.00
B Bahan 31,250.00
4.00 M' Rangka Hollow 40x40x2 mm 6,250.00 25,000.00
1.00 Ls Aksesories (100% dari Rangka) 6,250.00 6,250.00
C PERALATAN -
D Jumlah A + B + C 94,305.00
Memasang Langit-langit Gypsum Board 43,588.45
29 A.4.5.1.7 1 M2
uk. (1,20 x 2,40) m, tebal 9 mm
A Tenaga 13,025.00
L.01 0.1 OH Pekerja 75,000 7,500.00
L.02 0.05 OH Tukang Kayu 90,000 4,500.00
L.04 0.005 OH Mandor 110,000 550.00
B Bahan 24,878.00
0.364 Lbr Gypsum Board 62,000 22,568.00
0.11 Kg Paku Sekrup 21,000 2,310.00
C PERALATAN -
D Jumlah A + B + C 37,903.00
Memasang Langit-langit Kalsiboard Board 44,425.65
30 A.4.5.1.7b 1 M2
uk. (1,20 x 2,40) m, tebal 6 mm
A Tenaga 13,025.00
L.01 0.1 OH Pekerja 75,000 7,500.00
L.02 0.05 OH Tukang Kayu 90,000 4,500.00
L.04 0.005 OH Mandor 110,000 550.00
B Bahan 25,606.00
0.364 Lbr Kalsiboard Board 64,000 23,296.00
0.11 Kg Paku Sekrup 21,000 2,310.00
C PERALATAN -
D Jumlah A + B + C 38,631.00
31 A.4.2.1.11 1 M' Pemasangan Kusen Pintu Alumunium 4" 164,949.68
A Tenaga 7,734.50
L.01 0.043 OH Pekerja 75,000 3,225.00
L.02 0.043 OH Tukang Besi 90,000 3,870.00
HARGA JUMLAH
( Rp. ) ( Rp. )
L.04 0.0021 OH Mandor 110,000 231.00
B Bahan 135,700.00
1.1 m' Profil alumunium 120,000 132,000.00
2 buah Sekrup 800.00 1,600.00
0.06 Tube Sealent 35,000.00 2,100.00
C PERALATAN -
D Jumlah A + B + C 143,434.50
32 A.4.2.1.12 1 m2 Pemasangan Pintu Alumunium Strip Lebar 8 cm 775,898.68
A Tenaga 15,294.50
L.01 0.085 OH Pekerja 75,000 6,375.00
L.02 0.085 OH Tukang Besi 90,000 7,650.00
L.04 0.0042 OH Mandor 110,000 462.00
B Bahan 659,400.00
4.4 M' Profil alumunium 4" 120,000 528,000.00
14.6 M' Alluminium Strip 9,000.00 131,400.00
C PERALATAN -
D Jumlah A + B + C 674,694.50
33 A.4.2.1.13 1 M2 Pemasangan Pintu / Jendela Kaca Rangka Alumunium 1,230,362.00
A Tenaga 15,430.00
L.01 0.085 OH Pekerja 75,000 6,375.00
L.02 0.085 OH Tukang Besi 90,000 7,650.00
L.04 0.005 OH Mandor 110,000 550.00
B Bahan 1,054,450.00
4.4 M' Profil Jendela 125,000 550,000.00
4.5 M' Profil Kaca 110,000 495,000.00
0.27 Tube Sealant 35,000 9,450.00
C PERALATAN -
D Jumlah A + B + C 1,069,880.00
34 A.4.6.2.17 1 m2 Pemasangan Kaca Bening tebal 5 mm 147,064.88
A Tenaga 16,132.50
L.01 0.015 OH Pekerja 75,000 1,125.00
L.02 0.15 OH Tukang Kayu 90,000 13,500.00
L.04 0.00075 OH Mandor 110,000 82.50
B Bahan 111,750.00
1.1 M2 Kaca tebal 5 mm 100,000 110,000.00
0.05 kg Sealant 35,000 1,750.00
C PERALATAN -
D Jumlah A + B + C 127,882.50
35 A.4.6.2.17b 1 m2 Pemasangan Kaca Es tebal 5 mm 172,364.88
A Tenaga 16,132.50
L.01 0.015 OH Pekerja 75,000 1,125.00
L.02 0.15 OH Tukang Kayu 90,000 13,500.00
L.04 0.00075 OH Mandor 110,000 82.50
B Bahan 133,750.00
1.1 M2 Kaca tebal 5 mm 120,000 132,000.00
0.05 kg Sealant 35,000 1,750.00
C PERALATAN -
D Jumlah A + B + C 149,882.50
1 M2 Pengecatan Tembok Baru / dalam 22,308.28
36 A.4.7.1.10
( 1 lap. Plamir, 1 lap. Cat Dasar, 2 lap. Cat Penutup )
A Tenaga 8,098.50
L.01 0.02 OH Pekerja 75,000 1,500.00
L.02 0.063 OH Tukang Cat 90,000 5,670.00
HARGA JUMLAH
( Rp. ) ( Rp. )
L.04 0.0030 OH Mandor 110,000 330.00
B Bahan 11,300.00
0.1 Kg Plamir 26,000 2,600.00
0.1 Kg Cat Dasar 22,000 2,200.00
0.26 Kg Cat Penutup 2 kali (sek. Catyluc) 25,000 6,500.00
C PERALATAN
D Jumlah A + B + C 19,398.50
1 M2 Pengecatan Tembok Baru / Luar 26,287.28
37 A.4.7.1.10b
A Tenaga 8,098.50
L.01 0.02 OH Pekerja 75,000 1,500.00
L.02 0.063 OH Tukang Cat 90,000 5,670.00
L.04 0.0030 OH Mandor 110,000 330.00
B Bahan 14,760.00
0.1 Kg Plamir 26,000 2,600.00
0.1 Kg Cat Dasar 28,000 2,800.00
0.26 Kg Cat Penutup 2 kali (sek. Catyluc) 36,000 9,360.00
C PERALATAN
D Jumlah A + B + C 22,858.50
RENCANA ANGGARAN PELAKSANAAN (RAP) PROYEK
LOKASI : DINAS ABC
DURASI WAKTU : 90 HARI

PERIODE : SEPTEMBER S/D DESEMBER 2019
Catatan :
dihitung baru menggunakan rumus
RENCANA ANGGARAN BIAYA
(RAB)
BOBOT NILAI DURASI
NO URAIAN PEKERJAAN VOL. SAT. HARGA Tukang
JUMLAH HARGA Pekerja
SATUAN Kayu
Rp Rp % Hari OH OH
G=F
A B C D E F=CxE / Total Seluruh x H J K
100
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bouwplank 126.61 M' 101,200.00 12,812,932.00 0.94 2.00 6.00 6.00
2 Pembersihan Lapangan dan Perataan 180.00 M2 14,950.00 2,691,000.00 0.20 3.00 6.00 -
3 Mobilisasi dan Demobilisasi Alat 1.00 Ls 15,000,000.00 15,000,000.00 1.10 4.00 - -
SUB TOTAL I 30,503,932.00 2.25 - 12.00 6.00
II PEKERJAAN TANAH
1 Galian Tanah Biasa 1 m 40.00 M3 67,850.00 2,714,000.00 0.20 3.00 10.00 -
2 Galian Tanah Biasa 2 m 28.00 M3 83,317.50 2,332,890.00 0.17 4.00 6.00 -
3 Urugan Tanah Kembali 16.00 M3 16,483.33 263,733.33 0.02 1.00 2.00 -
4 Urugan Pasir Bawah Pondasi dan Sloof 8.76 M3 475,640.00 4,166,606.40 0.31 1.00 3.00 -
5 Urugan Pasir Bawah Lantai 10.00 M3 475,640.00 4,756,400.00 0.35 1.00 3.00 -
SUB TOTAL II 14,233,629.73 1.05 - 24.00 -
III PEKERJAAN PONDASI
1 Pasangan Batu Belah 1Pc : 4Ps 48.90 M3 1,043,912.50 51,047,321.25 3.76 4.00 18.00 -
SUB TOTAL III 51,047,321.25 3.76 - 18.00 -
IV PEKERJAAN BETON
1 Lantai Kerja (Rabat Beton) dibawah Foot Plat T=10 cm 4.20 M3 901,784.00 3,787,492.80 0.28 1.00 5.00 -
2 Lantai Kerja (Rabat Beton) Lantai 1 T=10 cm 18.62 M3 901,784.00 16,791,218.08 1.24 2.00 10.00 -
3 Foot Plat Foot Plat (200 x 200) cm K250
a. Cor Manual 33.60 M3 1,115,149.25 37,469,014.80 2.76 3.00 18.00 -
b. Pembesian' 5,563.92 Kg 14,444.58 80,368,459.73 5.92 4.00 10.00
c. Bekisting 146.80 M2 155,399.50 22,812,646.60 1.68 4.00 20.00 10.00
4 Sloof SL (15 x 30) cm K250
a. Cor Manual 13.54 M3 1,115,149.25 15,099,120.85 1.11 2.00 11.00
b. Pembesian' 1,642.79 Kg 14,444.58 23,729,403.36 1.75 2.00 6.00
c. Bekisting 90.29 M2 165,749.50 14,965,522.36 1.10 2.00 24.00
5 Kolom Struktur (KB1) K250
a. Cor Manual 16.53 M3 1,115,149.25 18,433,417.10 1.36 2.00 14.00
b. Pembesian' 5,244.35 Kg 14,444.58 75,752,406.90 5.58 4.00 10.00
c. Bekisting 165.31 M2 399,067.25 65,970,605.23 4.86 4.00 28.00 14.00
6 Balok Atap (20 x 30) cm K250
a. Cor Manual 17.91 M3 1,115,149.25 19,975,668.52 1.47 2.00 15.00
b. Pembesian' 2,498.18 Kg 14,444.58 36,085,148.37 2.66 3.00 6.00
c. Bekisting 158.55 M2 399,067.25 63,272,112.49 4.66 5.00 21.00 11.00
7 Kolom Beton Praktis 11 x 11 (K175) 72.80 M' 78,596.75 5,721,843.40 0.42 3.00 4.00 1.00
8 Ring Balk Praktis 64.84 M' 110,253.38 7,148,828.84 0.53 3.00 6.00 1.00
SUB TOTAL IV 507,382,909.43 37.37 - 208.00 37.00
V PEKERJAAN DINDING, PLESTERAN DAN PARTISI
1 Pasangan Bata Merah tebal 1/2 bata 1 PC : 4 PC 290.97 M2 130,539.38 37,983,668.53 2.80 4.00 21.00
2 Plesteran 1PC : 4PP tebal 1,5 cm 631.70 M2 61,979.25 39,152,391.39 2.88 8.00 24.00
3 Acian 631.70 M2 34,162.19 21,580,308.50 1.59 6.00 22.00
SUB TOTAL V 98,716,368.42 7.27 - 67.00 -
VI PEKERJAAN PENUTUP LANTAI
1 Pasangan Lantai Granit tile uk. (60 x 60) cm 262.22 M2 369,972.25 97,014,123.40 7.15 5.00 14.00
2 Pasangan Keramik Lantai KM / WC 20x20 8.48 M2 211,887.50 1,796,806.00 0.13 1.00 2.00
SUB TOTAL VI 98,810,929.40 7.28 - 16.00 -
VII PEKERJAAN ATAP & PLAFON
1 Kuda-kuda baja IWF 150.75.5.7 + Meni 880.32 Kg 28,951.25 25,486,364.40 1.88 4.00 14.00
2 Gording CNP 150 x 50 x 20 x 2.3 742.48 Kg 30,262.25 22,469,115.38 1.65 3.00 14.00
3 Memasang Atap Galvalum gelombang 35 warna 571.17 M2 70,299.50 40,153,297.23 2.96 5.00 14.00
4 Memasang bubungan seng Galvalum plat 52.00 M' 37,231.25 1,936,025.00 0.14 1.00 8.00
5 Rangka Plafond Hollow Galvalume / Zincalume 0.35 mm 428.48 M2 108,450.75 46,468,977.36 3.42 8.00 18.00
6 Memasang Plafond Gypsum Board 9 mm 428.48 M2 43,588.45 18,676,779.06 1.38 4.00 10.00 5.00
SUB TOTAL VII 155,190,558.43 11.43 - 78.00 5.00
VIII PEKERJAAN KUSEN, PINTU & JENDELA
1 Kusen Pintu Alumunium 4' 127.60 M' 164,949.68 21,047,578.53 1.55 3.00 2.00
2 Kusen Jendela Alumunium 4' 543.95 M' 164,949.68 89,724,375.72 6.61 4.00 6.00
3 Memasang Rangka Pintu Alumunium 26.26 M2 1,230,362.00 32,304,384.67 2.38 2.00 2.00
4 Memasang Rangka Jendela Alumunium 156.60 M2 1,230,362.00 192,674,689.20 14.19 6.00 3.00
5 Memasang Pintu Alumunium KM Strip lebar 8 cm 12.78 M2 775,898.68 9,914,122.91 0.73 1.00 1.00
6 Memasang Kaca Buram / Raybend 5 mm 55.68 M2 172,364.88 9,596,965.98 0.71 2.00 1.00
7 Memasang Kaca Bening 5 mm 152.85 M2 147,064.88 22,478,689.67 1.66 3.00 1.00
SUB TOTAL VIII 377,740,806.68 27.82 - 16.00 -
IX PEKERJAAN PENGECATAN
1 Cat Dinding Interior 518.05 M2 22,308.28 11,556,801.86 0.85 8.00 2.00
2 Cat Dinding Eksterior 113.65 M2 26,287.28 2,987,548.80 0.22 4.00 -
3 Cat Plafond 428.48 M2 22,308.28 9,558,649.67 0.70 5.00 2.00
SUB TOTAL IX 24,103,000.33 1.78 - 4.00 -
TOTAL SELURUH (I+II+III+IV+V+VI+VII+VIII+IX) 1,357,729,455.67 100.00 - 443.00 48.00
TENAGA
Tukang Tukang Tukang Tukang Kepala Dolken D 8 Papan Multiplek 9 Gypsum 9

Mandor Kaso 5/7 Balok 6/12 Bata Merah Pasir Kerikil
Batu Besi Cat Listrik Tukang cm 3/20 mm mm
OH OH OH OH OH OH M3 M3 btg M3 Lembar Lembar Buah M3 M3
L M N O P Q R S T U V W X Y Z
- - - - - 1.00 1.50 - - 1.00

- - - - - 1.00 - - - -
- - - - - - - - - -
- - - - - 2.00 1.50 - - 1.00 - - - - -
- - - - - 1.00 - -
- - - - - 1.00 - -
- - - - - 1.00 - -
- - - - - 1.00 - - 10.50 -
- - - - - 1.00 - - 12.00 -
- - - - - 5.00 - - - - - - - 22.50 -
9.00 - - - - 1.00 - - 25.50 -

9.00 - - - - 1.00 - - - - - - - 25.50 -
1.00 - - - - 1.00 - - 2.50 3.00

2.00 - - - - 1.00 - - 10.50 13.00
3.00 - - - - 1.00 - - 14.50 24.50

10.00 1.00
1.00 3.00
2.00 1.00 6.00 10.00

6.00 1.00
12.00 1.00 2.00
3.00 1.00 7.50 12.00

10.00 1.00
1.00 7.00 2.50 331.00 58.00
3.00 1.00 8.00 13.00

6.00 1.00
1.00 6.50 3.00 317.00 56.00
1.00 1.00 1.00 0.50 0.50
1.00 1.00 1.00 0.50 1.00
26.00 36.00 - - - 16.00 18.50 648.00 - 114.00 - - 50.00 77.00
7.00 1.00 20,369.00 12.50

12.00 1.00 15.50
11.00 1.00
30.00 - - - - 3.00 - - - - - - 20,369.00 28.00 -
7.00 1.00 12.00

2.00 1.00 0.50
9.00 - - - - 2.00 - - - - - - - 12.50 -
14.00 1.00
14.00 1.00
7.00 1.00
4.00 1.00
18.00 1.00
1.00 156.00
- 57.00 - - - 6.00 - - - - - 156.00 - - -
2.00 1.00
6.00 1.00
2.00 1.00
3.00 1.00
1.00 1.00
4.00 1.00
8.00 1.00
- 26.00 - - - 7.00 - - - - - - - - -
4.00 1.00
2.00 1.00
6.00 1.00
- - 12.00 - - 3.00 - - - - - - - - -
74.00 119.00 12.00 - - 45.00 20.00 - 648.00 1.00 114.00 156.00 20,369.00 138.50 77.00
RAP - (UPAH TENAGA HARIAN)
MATERIAL / BAHAN
Profil Kaca
Batu Belah Hollow Hollow Baja Kusen Profil Almunium Alumunium
Semen Air Besi Baja WF Alumunium Bening 5
15/20 40x40 20x40 Gording Alumunium Jendela / Pintu Strip
Kaca mm
M3 Zak Ltr Kg btg btg Kg Kg btg btg btg btg m2
AA AB AC AD AE AF AG AH AI AJ AK AL AM
- - - - - - - - - - - - -
- -
- -
- - - - - - - - - - - - -
59.00 200.00
59.00 200.00 - - - - - - - - - - -
- 24.00 840.00
- 107.00 3,724.00
- 323.00 7,224.00
5,843.00
130.00 2,912.00
1,725.00
159.00 3,554.00
5,507.00
172.00 3,852.00
2,624.00
7.00 219.00
9.00 234.00
- 931.00 22,106.00 16,152.00 - - - - - - - - -
84.00
96.00
52.00
- 232.00 - - - - - - - - - - -
65.00
2.00
- 67.00 - - - - - - - - - - -
1,013.00
854.00
429.00 429.00
- - - - 429.00 429.00 854.00 1,013.00 - - - - -
35.00
150.00
29.00 30.00
173.00 177.00
15.00 47.00
169.00
- - - - - - - - 185.00 217.00 207.00 47.00 169.00
- - - - - - - - - - - - -
59.00 1,430.00 22,106.00 16,152.00 429.00 429.00 854.00 1,013.00 185.00 217.00 207.00 47.00 169.00
NAGA HARIAN)
Kaca Es 5 Kawat Cat Meni Atap Seng Seng Minyak Paku Paku Sekrup Sekrup Paku 1''- Sealer Sealer
Sealant Plamir
mm Bendrat Besi Gelombang Plat Bekisting Sekrup Baja Gypsum Alumunium 5" Interior Eksterior
m2 Tube kg Kg Lbr Lbr ltr Kg Kg bh Kg Kg 25 kg/Pail 25 kg/Pail
AN AO AP AQ AR AS AT AU AV AW AX AY AZ BA
2.50
-
-
- - - - - - - - - - 2.50 - - -
-
-
-
-
-
- - - - - - - - - - - - - -
-
- - - - - - - - - - - - - -
-
-
-
83.50
15.00 44.00
25.00
9.00 27.00
79.00
33.00 67.00
37.50
32.00 63.50
3.00 0.50
3.50 1.50
- - 231.50 - - - 89.00 - - - 203.50 - - -
- - - - - - - - - - - - - -
- - - - - - - - - - - - - -
45.00
400.00 12.00
16.00 2.00
18.00
48.00
- - - 45.00 400.00 16.00 - 14.00 66.00 - - - - -
8.00 255.00
33.00 1,088.00
7.00
43.00
62.00 3.00
8.00
62.00 102.00 - - - - - - - 1,343.00 - - - -
52.00 2.00
11.00 1.00
42.00 2.00
- - - - - - - - - - - 105.00 4.00 1.00
62.00 102.00 231.50 45.00 400.00 16.00 89.00 14.00 66.00 1,343.00 206.00 105.00 4.00 1.00
Alat / Peralatan
%PROFIT
PROFIT DAN
Cat Interior Cat Interior Cat Eksterior Keramik Granite Mobilisasi Sewa Molen TOTAL RAP DAN
Semen Nat OVERHEAD
Dinding Plafond Dinding 20x20 60 x 60 dan Demobilisasi Cor OVERHEAD
25 kg/Pail 25 kg/Pail 25 kg/Pail 1 Kg / Bks Dus Dus Ls Hari Rp Rp %
BB BC BD BE BF BG BH BI BJ BK BL
- 11,470,000.00 1,342,932.00 10.48

- 1,650,000.00 1,041,000.00 38.68
1.00 15,000,000.00 - -
- - - - - - 1.00 - 28,120,000.00 2,383,932.00 7.82
- 2,550,000.00 164,000.00 6.04

- 2,200,000.00 132,890.00 5.70
- 250,000.00 13,733.33 5.21
- - 3,737,500.00 429,106.40 10.30
- - 4,225,000.00 531,400.00 11.17
- - - - - - - - 12,962,500.00 1,271,129.73 8.93
- - 43,847,500.00 7,199,821.25 14.10

- - - - - - - - 43,847,500.00 7,199,821.25 14.10
- 1.00 3,591,780.00 195,712.80 5.17

- 2.00 14,855,808.00 1,935,410.08 11.53
- 2.00 32,897,808.00 4,571,206.80 12.20

69,612,750.00 10,755,709.73 13.38
19,890,000.00 2,922,646.60 12.81
2.00 13,589,504.00 1,509,616.85 10.00

20,670,000.00 3,059,403.36 12.89
12,506,000.00 2,459,522.36 16.43
2.00 16,662,918.00 1,770,499.10 9.60

66,006,000.00 9,746,406.90 12.87
57,979,500.00 7,991,105.23 12.11
2.00 17,890,484.00 2,085,184.52 10.44

31,388,250.00 4,696,898.37 13.02
56,840,500.00 6,431,612.49 10.17
4,967,000.00 754,843.40 13.19
5,855,750.00 1,293,078.84 18.09
- - - - - - - 11.00 445,204,052.00 62,178,857.43 12.25
32,199,250.00 5,784,418.53 15.23

32,717,500.00 6,434,891.39 16.44
18,450,000.00 3,130,308.50 14.51
- - - - - - - - 83,366,750.00 15,349,618.42 15.55
53.00 242.00 74,584,000.00 22,430,123.40 23.12

2.00 9.00 1,203,500.00 593,306.00 33.02
- - - 55.00 9.00 242.00 - - 75,787,500.00 23,023,429.40 23.30
22,022,500.00 3,463,864.40 13.59

18,550,000.00 3,919,115.38 17.44
34,977,000.00 5,176,297.23 12.89
1,802,000.00 134,025.00 6.92
42,665,000.00 3,803,977.36 8.19
15,780,000.00 2,896,779.06 15.51
- - - - - - - - 135,796,500.00 19,394,058.43 12.50
19,244,000.00 1,803,578.53 8.57

81,265,400.00 8,458,975.72 9.43
28,335,000.00 3,969,384.67 12.29
166,710,000.00 25,964,689.20 13.48
9,405,000.00 509,122.91 5.14
8,265,000.00 1,331,965.98 13.88
19,745,000.00 2,733,689.67 12.16
- - - - - - - - 332,969,400.00 44,771,406.68 11.85
6.00 10,722,000.00 834,801.86 7.22

1.00 2,921,000.00 66,548.80 2.23
5.00 8,942,000.00 616,649.67 6.45
6.00 5.00 1.00 - - - - - 22,585,000.00 1,518,000.33 6.30
6.00 5.00 1.00 55.00 9.00 242.00 1.00 11.00 1,180,639,202.00 177,090,253.67 13.04
RAP - (UPAH TENAGA BORONGAN) RAP - (UPAH TENAGA + MATERIAL BORONGAN)
Harga Borongan Total Harga %PROFIT Total Harga

PROFIT DAN Harga Borongan
Jasa Borongan Jasa TOTAL RAP DAN Borongan TOTAL RAP
OVERHEAD (Tenaga + Material)
(Tenaga) (Tenaga) OVERHEAD (Tenaga + Material)
Rp Rp Rp Rp % Rp Rp Rp
BM BN = BM x C BO BP BQ BR BS = BR x C BT
16,000.00 2,025,760.00 11,375,760.00 1,437,172.00 11.22 90,000.00 11,394,900.00 11,394,900.00

9,000.00 1,620,000.00 1,620,000.00 1,071,000.00 39.80 9,000.00 1,620,000.00 1,620,000.00
15,000,000.00 15,000,000.00 15,000,000.00 - - 15,000,000.00 15,000,000.00 15,000,000.00
- 18,645,760.00 27,995,760.00 2,508,172.00 8.22 - 28,014,900.00 28,014,900.00
60,000.00 2,400,000.00 2,400,000.00 314,000.00 11.57 60,000.00 2,400,000.00 2,400,000.00

60,000.00 1,680,000.00 1,680,000.00 652,890.00 27.99 60,000.00 1,680,000.00 1,680,000.00
15,000.00 240,000.00 240,000.00 23,733.33 9.00 15,000.00 240,000.00 240,000.00
32,500.00 284,700.00 3,697,200.00 469,406.40 11.27 420,000.00 3,679,200.00 3,679,200.00
32,500.00 325,000.00 4,225,000.00 531,400.00 11.17 420,000.00 4,200,000.00 4,200,000.00
- 4,929,700.00 12,242,200.00 1,991,429.73 13.99 - 12,199,200.00 12,199,200.00
180,000.00 8,802,000.00 43,789,500.00 7,257,821.25 14.22 875,000.00 42,787,500.00 42,787,500.00

- 8,802,000.00 43,789,500.00 7,257,821.25 14.22 - 42,787,500.00 42,787,500.00
125,000.00 525,000.00 3,556,780.00 230,712.80 6.09 800,000.00 3,360,000.00 3,510,000.00

100,000.00 1,862,000.00 14,677,808.00 2,113,410.08 12.59 750,000.00 13,965,000.00 14,265,000.00
150,000.00 5,040,000.00 32,822,808.00 4,646,206.80 12.40 950,000.00 31,920,000.00 32,370,000.00

1,200.00 6,676,704.00 69,489,454.00 10,879,005.73 13.54 12,000.00 66,767,040.00 66,767,040.00
60,000.00 8,808,000.00 18,898,000.00 3,914,646.60 17.16 130,000.00 19,084,000.00 19,084,000.00
150,000.00 2,031,000.00 13,430,504.00 1,668,616.85 11.05 950,000.00 12,863,000.00 13,163,000.00

1,200.00 1,971,348.00 20,521,348.00 3,208,055.36 13.52 12,000.00 19,713,480.00 19,713,480.00
60,000.00 5,417,400.00 12,083,400.00 2,882,122.36 19.26 130,000.00 11,737,700.00 11,737,700.00
150,000.00 2,479,500.00 16,332,418.00 2,100,999.10 11.40 950,000.00 15,703,500.00 16,003,500.00

1,200.00 6,293,220.00 65,499,220.00 10,253,186.90 13.54 12,000.00 62,932,200.00 62,932,200.00
80,000.00 13,224,960.00 57,644,460.00 8,326,145.23 12.62 350,000.00 57,859,200.00 57,859,200.00
150,000.00 2,686,950.00 17,617,434.00 2,358,234.52 11.81 950,000.00 17,017,350.00 17,317,350.00

1,200.00 2,997,816.00 31,206,066.00 4,879,082.37 13.52 12,000.00 29,978,160.00 29,978,160.00
80,000.00 12,684,000.00 56,474,500.00 6,797,612.49 10.74 350,000.00 55,492,500.00 55,492,500.00
25,000.00 1,820,000.00 4,822,000.00 899,843.40 15.73 65,000.00 4,732,000.00 4,732,000.00
25,000.00 1,621,000.00 5,061,750.00 2,087,078.84 29.19 65,000.00 4,214,600.00 4,214,600.00
- 76,138,898.00 440,137,950.00 67,244,959.43 13.25 - 427,339,730.00 429,139,730.00
30,000.00 8,729,244.00 31,848,494.00 6,135,174.53 16.15 110,000.00 32,007,228.00 32,007,228.00

35,000.00 22,109,556.00 31,467,056.00 7,685,335.39 19.63 50,000.00 31,585,080.00 31,585,080.00
25,000.00 15,792,540.00 18,132,540.00 3,447,768.50 15.98 29,000.00 18,319,346.40 18,319,346.40
- 46,631,340.00 81,448,090.00 17,268,278.42 17.49 - 81,911,654.40 81,911,654.40
30,000.00 7,866,600.00 73,725,600.00 23,288,523.40 24.01 280,000.00 73,421,600.00 73,421,600.00

30,000.00 254,400.00 1,037,900.00 758,906.00 42.24 125,000.00 1,060,000.00 1,060,000.00
- 8,121,000.00 74,763,500.00 24,047,429.40 24.34 - 74,481,600.00 74,481,600.00
9,000.00 7,922,880.00 20,585,380.00 4,900,984.40 19.23 25,000.00 22,008,000.00 22,008,000.00

9,000.00 6,682,320.00 18,212,320.00 4,256,795.38 18.95 25,000.00 18,562,000.00 18,562,000.00
15,000.00 8,567,620.80 34,819,620.80 5,333,676.43 13.28 60,000.00 34,270,483.20 34,270,483.20
20,000.00 1,040,000.00 1,802,000.00 134,025.00 6.92 35,000.00 1,820,000.00 1,820,000.00
50,000.00 21,424,000.00 40,249,000.00 6,219,977.36 13.39 95,000.00 40,705,600.00 40,705,600.00
12,000.00 5,141,760.00 15,821,760.00 2,855,019.06 15.29 35,000.00 14,996,800.00 14,996,800.00
- 50,778,580.80 131,490,080.80 23,700,477.63 15.27 - 132,362,883.20 132,362,883.20
9,500.00 1,212,200.00 19,196,200.00 1,851,378.53 8.80 150,000.00 19,140,000.00 19,140,000.00

9,500.00 5,167,525.00 82,192,925.00 7,531,450.72 8.39 150,000.00 81,592,500.00 81,592,500.00
25,000.00 656,400.00 28,151,400.00 4,152,984.67 12.86 1,000,000.00 26,256,000.00 26,256,000.00
25,000.00 3,915,000.00 167,145,000.00 25,529,689.20 13.25 1,000,000.00 156,600,000.00 156,600,000.00
25,000.00 319,440.00 9,464,440.00 449,682.91 4.54 725,000.00 9,263,760.00 9,263,760.00
16,000.00 890,851.20 8,125,851.20 1,471,114.78 15.33 125,000.00 6,959,775.00 6,959,775.00
16,000.00 2,445,580.80 19,625,580.80 2,853,108.87 12.69 125,000.00 19,106,100.00 19,106,100.00
- 14,606,997.00 333,901,397.00 43,839,409.68 11.61 - 318,918,135.00 318,918,135.00
8,000.00 4,144,400.00 10,146,400.00 1,410,401.86 12.20 20,000.00 10,361,000.00 10,361,000.00

8,000.00 909,200.00 2,750,200.00 237,348.80 7.94 25,000.00 2,841,250.00 2,841,250.00
8,000.00 3,427,840.00 8,569,840.00 988,809.67 10.34 20,000.00 8,569,600.00 8,569,600.00
24,000.00 8,481,440.00 21,466,440.00 2,636,560.33 10.94 - 21,771,850.00 21,771,850.00
- 237,135,715.80 1,167,234,917.80 190,494,537.87 14.03 - 1,139,787,452.60 1,141,587,452.60
RAP - (UPAH TENAGA + MATERIAL BORONGAN)
%PROFIT
PROFIT DAN
DAN
OVERHEAD
OVERHEAD
Rp %
BU BV
1,418,032.00 11.07
1,071,000.00 39.80
- -
2,489,032.00 8.16
314,000.00 11.57
652,890.00 27.99
23,733.33 9.00
487,406.40 11.70
556,400.00 11.70
2,034,429.73 14.29
8,259,821.25 16.18
8,259,821.25 16.18
277,492.80 7.33
2,526,218.08 15.04
5,099,014.80 13.61
13,601,419.73 16.92
3,728,646.60 16.34
1,936,120.85 12.82
4,015,923.36 16.92
3,227,822.36 21.57
2,429,917.10 13.18
12,820,206.90 16.92
8,111,405.23 12.30
2,658,318.52 13.31
6,106,988.37 16.92
7,779,612.49 12.30
989,843.40 17.30
2,934,228.84 41.04
78,243,179.43 15.42
5,976,440.53 15.73
7,567,311.39 19.33
3,260,962.10 15.11
16,804,714.02 17.02
23,592,523.40 24.32
736,806.00 41.01
24,329,329.40 24.62
3,478,364.40 13.65
3,907,115.38 17.39
5,882,814.03 14.65
116,025.00 5.99
5,763,377.36 12.40
3,679,979.06 19.70
22,827,675.23 14.71
1,907,578.53 9.06
8,131,875.72 9.06
6,048,384.67 18.72
36,074,689.20 18.72
650,362.91 6.56
2,637,190.98 27.48
3,372,589.67 15.00
58,822,671.68 15.57
1,195,801.86 10.35
146,298.80 4.90
989,049.67 10.35
2,331,150.33 9.67
216,142,003.07 15.92
ANALISA RENCANA ANGGARAN PROYEK (RAP)
PEKERJAAN : PEKERJAAN PERSIAPAN
Catatan :
diinput dengan di link kan ke Bobot Nilai / Analisa Upah / Harga Bahan / Harga Material
diinput manual (diisi manual)
I.1. Pengukuran dan Pemasangan Bouwplank
NO. SNI KODE KOEF. SAT. URAIAN PEKERJAAN DURASI JUML

VOLUME
Jumlah
(Hari)
Tenaga
A B C D E F I J K = (D x I) / J
1 A.2.2.1.4 1 M' Pengukuran dan Pemasangan Bouwplank
A TENAGA 126.61 2
L.01 0.100 OH Pekerja 6.33
L.02 0.100 OH Tukang Kayu 6.33
L.03 0.010 OH Kepala Tukang 0.63
L.04 0.005 OH Mandor 0.32
B BAHAN
0.012 M3 Kayu Balok 5/7
0.020 Kg Paku 2"- 3"
0.007 M3 Kayu Papan 3/20
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit 15%
F Harga Satuan Pekerjaan ( D + E )
I.2 Pembersihan Lapangan dan Perataan

VOLUME
Jumlah
(Hari)
Tenaga
2 A.2.2.1.9 1 M2 Membersihkan Lapangan dan Perataan
A TENAGA 180.00 3
L.01 0.100 OH Pekerja 6.00
L.04 0.050 OH Mandor 3.00
B BAHAN
- - -
- - -
- - -
C PERALATAN
- - -
D Jumlah A + B + C
I.3 Mobilisasi dan Demobilisasi Alat

VOLUME
Jumlah
(Hari)
Tenaga
3 Taksir 1 Ls Mobilisasi dan Demobilisasi
A TENAGA 1.00 4
- 1.000 Ls Mobilisasi dan Demobilisasi 0.25
- - - - -
- - - - -
- - - - -
B BAHAN
- - -
VOLUME
Jumlah
(Hari)
Tenaga
- - -
- - -
C PERALATAN
- - -
D Jumlah A + B + C
RAP DENGAN BAYARAN (UPAH TENAGA HARIAN)
HARGA
JUMLAH RESOURCE UPAH / MATERIAL / ALAT BIAYA RESOURCE
RAP
Jumlah Jumlah Biaya Biaya
Penyesuaian Satuan (Rp)
Bahan Alat Tenaga Bahan
N = Penyesuaian
L= D x I M=DxI O P Q=JxNXP R=NxP
K, L, dan M
6.00 OH 75,000.00 900,000.00

6.00 OH 85,000.00 1,020,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
1.52 1.50 M3 3,000,000.00 4,500,000.00

2.53 2.50 Kg 20,000.00 50,000.00
0.89 1.00 M3 4,800,000.00 4,800,000.00
- - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
6.00 OH 75,000.00 1,350,000.00

1.00 OH 100,000.00 300,000.00
- - - - -
- - - - -
- - - - -
- -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
0.25 Ls 15,000,000.00 15,000,000.00

- - - -
- - - -
- - - -
- - - - -
HARGA
RAP
- - - - -
- - - - -
- -
- - - -
AN) RAP D
TOTAL BIAYA TOTAL BIAYA PROFIT DAN % PROFIT

A RESOURCE Harga Borong Jasa (Tenaga)
RAP RAB OVERHEAD DAN OVERHEAD
Biaya Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%)
Alat (Rp) (Rp)
S=NxP T = Total Q+R+S U V=U-T W = V/Ux 100 X = Total Q / I Y = Penyesuaian X
11,470,000.00 12,812,932.00 1,342,932.00 10.48 16,744.33 16,000.00
AN) RAP D

(Rp.) (Rp.) (Rp.) (%)
Alat (Rp) (Rp)
1,650,000.00 2,691,000.00 1,041,000.00 38.68 9,166.67 9,000.00
AN) RAP D

(Rp.) (Rp.) (Rp.) (%)
Alat (Rp) (Rp)
15,000,000.00 15,000,000.00 - - 15,000,000.00 15,000,000.00

AN) RAP D

(Rp.) (Rp.) (Rp.) (%)
Alat (Rp) (Rp)
-
RAP DENGAN BAYARAN (UPAH TENAGA BORONGAN)
Total Harga Total Biaya TOTAL BIAYA PROFIT DAN % PROFIT

Harga Borong Jasa (Tenaga + M
Biaya Upah Material + Peralatan RAP OVERHEAD DAN OVERHEAD
Harga
(Rp) (Rp) (Rp) (Rp) (Rp)
(Rp)
Z=YxI AA = Total R + Total S AB = Z + AA AC = U - AB AD = AC/U X 100 AE = (Total Q + Total R) / I
2,025,760.00 9,350,000.00 11,375,760.00 1,437,172.00 11.22 90,593.16

Harga
(Rp)
1,620,000.00 - 1,620,000.00 1,071,000.00 39.80 9,166.67

Harga
(Rp)
15,000,000.00 - 15,000,000.00 - - 15,000,000.00


Harga
(Rp)
RAP DENGAN BAYARAN (UPAH TENAGA + MATERIAL BORONGAN)
Total Harga
Total Biaya TOTAL BIAYA PROFIT DAN % PROFIT
Borong Jasa (Tenaga + Material) Biaya Upah +
Peralatan RAP OVERHEAD DAN OVERHEAD
Material
Penyesuaian
(Rp)
AF = Penyesuaian AE AG = AF x I AH = Total S AI = AG + AH AJ = U - AI AK = AJ/U X 100
90,000.00 11,394,900.00 - 11,394,900.00 1,418,032.00 11.07

Total Harga
Material
Penyesuaian
(Rp)
9,000.00 1,620,000.00 - 1,620,000.00 1,071,000.00 39.80

Total Harga
Material
Penyesuaian
(Rp)
15,000,000.00 15,000,000.00 - 15,000,000.00 - -

Total Harga
Material
Penyesuaian
(Rp)
PEKERJAAN : PEKERJAAN TANAH
Catatan :
II.1 Galian Tanah Biasa 1 m
NO. SNI KODE KOEF. SAT. URAIAN PEKERJAAN DURASI JUMLAH RE

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
A B C D E F I J K = (D x I) / J L= D x I
1 A.2.3.1.1 1 M3 Menggali Tanah Biasa sedalam 1 M
A TENAGA 40.00 3
L.01 0.75 OH Pekerja 10.00
L.04 0.025 OH Mandor 0.33
B BAHAN
- - - -
- - - -
- - - -
C PERALATAN
- - -
D Jumlah A + B + C
II.2 Galian Tanah Biasa 2 m

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
2 A.2.3.1.2 1 M3 Menggali Tanah Biasa sedalam 2 M
A TENAGA 28.00 4
L.01 0.90 OH Pekerja 6.30
L.04 0.045 OH Mandor 0.32
B BAHAN -
- - - -
- - - -
- - - -
C PERALATAN
- - -
D Jumlah A + B + C
II.3 Urugan Tanah Kembali

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
Pengurugan Kembali
3 A.2.3.1.9 1 M3
(di hitung dari 1/3 kali koefisien Pekerjaan galian)
A TENAGA 16.00 1
L.04 0.017 OH Mandor 0.27
B BAHAN -
- - - -
- - -
- - - -
C PERALATAN
- - -
D Jumlah A + B + C
II.4 Urugan Pasir Bawah Pondasi dan Sloof

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
4 A.2.3.1.11 1 M3 Urugan Pasir bawah Pasangan / lantai
A TENAGA 8.76 1
L.04 0.01 OH Mandor 0.09
B BAHAN -
1.2 m3 Pasir Urug 10.51
- - -
- - - -
C PERALATAN
- - -
D Jumlah A + B + C
II.5 Urugan Pasir Bawah Lantai

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
5 A.2.3.1.11 1 M3 Urugan Pasir bawah Pasangan / lantai
A TENAGA 10.00 1
L.04 0.01 OH Mandor 0.10
B BAHAN -
1.2 m3 Pasir Urug 12.00
- - -
- - - -
C PERALATAN
- - -
D Jumlah A + B + C
HARGA
RAP
Jumlah Biaya Biaya Biaya
Alat Tenaga Bahan Alat
N = Penyesuaian
M=DxI O P Q=JxNXP R=NxP S=NxP
K, L, dan M
10.00 OH 75,000.00 2,250,000.00

1.00 OH 100,000.00 300,000.00
- - - -
- - - -
- - - -
- -
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
6.00 OH 75,000.00 1,800,000.00

1.00 OH 100,000.00 400,000.00
- - - -
- - - -
- - - -
- - - -
- -
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
2.00 OH 75,000.00 150,000.00

1.00 OH 100,000.00 100,000.00
- - - -
- - - -
- -
- - - -
- -
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
3.00 OH 75,000.00 225,000.00

1.00 OH 100,000.00 100,000.00
- - - -
10.50 m3 325,000.00 3,412,500.00
- -
- - - -
- -
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
3.00 OH 75,000.00 225,000.00

1.00 OH 100,000.00 100,000.00
- - - -
12.00 m3 325,000.00 3,900,000.00
- -
- - - -
- -
- - - - -
RAP DENGAN BAYARAN (
TOTAL BIAYA TOTAL BIAYA PROFIT DAN % PROFIT Total Harga

Harga Borong Jasa (Tenaga)
RAP RAB OVERHEAD DAN OVERHEAD Biaya Upah
Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
T = Total Q+R+S U V=U-T W = V/Ux 100 X = Total Q / I Y = Penyesuaian X Z=YxI
2,550,000.00 2,714,000.00 164,000.00 6.04 63,750.00 60,000.00 2,400,000.00

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
2,200,000.00 2,332,890.00 132,890.00 5.70 78,571.43 60,000.00 1,680,000.00

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
250,000.00 263,733.33 13,733.33 5.21 15,625.00 15,000.00 240,000.00


Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
3,737,500.00 4,166,606.40 429,106.40 10.30 37,100.46 32,500.00 284,700.00

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
4,225,000.00 4,756,400.00 531,400.00 11.17 32,500.00 32,500.00 325,000.00

NGAN BAYARAN (UPAH TENAGA BORONGAN) RAP DENGAN BAYAR

Harga Borong Jasa (Tenaga + Material)
Material + Peralatan RAP OVERHEAD DAN OVERHEAD
Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
AA = Total R + Total S AB = Z + AA AC = U - AB AD = AC/U X 100 AE = (Total Q + Total R) / I AF = Penyesuaian AE
- 2,400,000.00 314,000.00 11.57 63,750.00 60,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
- 1,680,000.00 652,890.00 27.99 78,571.43 60,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
- 240,000.00 23,733.33 9.00 15,625.00 15,000.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
3,412,500.00 3,697,200.00 469,406.40 11.27 426,655.25 420,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
3,900,000.00 4,225,000.00 531,400.00 11.17 422,500.00 420,000.00

Total Harga
Biaya Upah +
Material
AG = AF x I AH = Total S AI = AG + AH AJ = U - AI AK = AJ/U X 100
2,400,000.00 - 2,400,000.00 314,000.00 11.57

Total Harga
Biaya Upah +
Material
1,680,000.00 - 1,680,000.00 652,890.00 27.99

Total Harga
Biaya Upah +
Material
240,000.00 - 240,000.00 23,733.33 9.00

Total Harga
Biaya Upah +
Material
3,679,200.00 - 3,679,200.00 487,406.40 11.70

Total Harga
Biaya Upah +
Material
4,200,000.00 - 4,200,000.00 556,400.00 11.70

PEKERJAAN : PEKERJAAN PONDASI
Catatan :
diubah satuannya
III.1 Pasangan Batu Belah 1Pc : 4Ps

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
9 A.3.2.1.2 1 M3 Pemasangan Pondasi Batu Belah 1SP : 4 PP
A Tenaga 48.90 4
L.02 0.750 OH Tukang Batu 9.17
L.04 0.075 OH Mandor 0.92
B Bahan
1.2 m3 Batu Belah 58.68
4.08 Zak Portland Sement 199.27
0.52 m3 Pasir Pasang 25.43
C PERALATAN
- - -
D Jumlah A + B + C
F Harga Satuan Pekerjaan (D+E)
HARGA
RAP
N = Penyesuaian
K, L, dan M
18.00 OH 75,000.00 5,400,000.00

9.00 OH 85,000.00 3,060,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
59.00 m3 300,000.00 17,700,000.00

200.00 Zak 45,000.00 9,000,000.00
25.50 m3 325,000.00 8,287,500.00
- - -

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
43,847,500.00 51,047,321.25 7,199,821.25 14.10 181,186.09 180,000.00 8,802,000.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
34,987,500.00 43,789,500.00 7,257,821.25 14.22 896,676.89 875,000.00

Total Harga
Biaya Upah +
Material
42,787,500.00 - 42,787,500.00 8,259,821.25 16.18

PEKERJAAN : PEKERJAAN BETON
Catatan :
diubah satuannya
Penambahan Alat disesuaikan dengan kebutuhan
IV.1 Lantai Kerja (Rabat Beton) dibawah Foot Plat T=10 cm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
1 A.4.1.1.4 Membuat Lantai Kerja Beton mutu f'c=7,4 Mpa (K100),
1.00 M3
slum (3-6) cm, w/c = 0,87
A Tenaga 4.20 1
L.01 1.200 OH Pekerja 5.04
L.04 0.006 OH Mandor 0.03
B Bahan
5.75 Zak Portland Semen 24.15
0.558 M3 Pasir Beton 2.34
0.708 M3 Kerikil ( maksimum 30 mm ) 2.97
200 ltr Air 840.00
C PERALATAN
Alat Molen Cor
D Jumlah A + B + C
IV.2 Lantai Kerja (Rabat Beton) Lantai 1 T=10 cm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
2 A.4.1.1.4 Membuat Lantai Kerja Beton mutu f'c=7,4 Mpa (K100),
1.00 M3
slum (3-6) cm, w/c = 0,87
A Tenaga 18.62 2
L.01 1.200 OH Pekerja 11.17
L.04 0.006 OH Mandor 0.06
B Bahan
200 ltr Air 3,724.00
C PERALATAN
Alat Molen Cor
D Jumlah A + B + C
IV.3 Cor Foot Plat

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
3 A.4.1.1.8 1 M3 Membuat Beton mutu f'c=21,7 MPa (K250),
slump (12±2) cm, w/c = 0,56
A Tenaga 33.60 3
L.01 1.650 OH Pekerja 18.48
L.04 0.083 OH Mandor 0.93
B Bahan
215.00 ltr Air 7,224.00
C PERALATAN
Alat Molen Cor
D Jumlah A + B + C
IV.4 Cor Sloof

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
slump (12±2) cm, w/c = 0,56
A Tenaga 13.54 2
L.01 1.650 OH Pekerja 11.17
L.04 0.083 OH Mandor 0.56
B Bahan
215.00 ltr Air 2,911.10
C PERALATAN
Alat Molen Cor
D Jumlah A + B + C
IV.5 Cor Kolom

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
slump (12±2) cm, w/c = 0,56
A Tenaga 16.53 2
L.01 1.650 OH Pekerja 13.64
L.04 0.083 OH Mandor 0.69
B Bahan
215.00 ltr Air 3,553.95
C PERALATAN
Alat Molen Cor
D Jumlah A + B + C
IV.6 Cor Balok Atap

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
slump (12±2) cm, w/c = 0,56
A Tenaga 17.91 2
L.01 1.650 OH Pekerja 14.78
L.04 0.083 OH Mandor 0.74
B Bahan
215.00 ltr Air 3,851.30
C PERALATAN
Alat Molen Cor
D Jumlah A + B + C
IV.7 Besi Foot Plat

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
7 A.4.1.1.17 10 Kg Pembesian dg Besi Polos
A Tenaga 5,563.92 4
L.01 0.0070 OH Pekerja 9.74
L.02 0.0070 OH Tukang Besi 9.74
L.04 0.0004 OH Mandor 0.56
B Bahan
1.05 Kg Besi Beton 5,842.12
0.015 Kg Kawat Beton (Bendrat) 83.46
-
-
C PERALATAN
D Jumlah A + B + C
IV.8 Besi Sloof

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
A Tenaga 1,642.79 2
L.01 0.0070 OH Pekerja 5.75
L.04 0.0004 OH Mandor 0.33
B Bahan
-
-
C PERALATAN
D Jumlah A + B + C
IV.9 Besi Kolom

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
A Tenaga 5,244.35 4
L.01 0.0070 OH Pekerja 9.18
L.04 0.0004 OH Mandor 0.52
B Bahan
-
-
C PERALATAN
D Jumlah A + B + C
IV.10 Besi Balok

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
A Tenaga 2,498.18 3
L.01 0.0070 OH Pekerja 5.83
L.04 0.0004 OH Mandor 0.33
B Bahan
-
-
C PERALATAN
D Jumlah A + B + C
IV.11 Bekisting Foot Plat

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
11 A.4.1.1.20 1 M2 Memasang Bekisting untuk Pondasi
A Tenaga 146.80 4
L.01 0.52 OH Pekerja 19.08
L.04 0.026 OH Mandor 0.95
B Bahan
0.02 m3 Kayu Klas III (Terentang) 2.94
0.3 Kg Paku Biasa 2" - 5" 44.04
0.1 Ltr Minyak Bekisting 14.68
-
C PERALATAN
D Jumlah A + B + C
IV.12 Bekisting Sloof

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
12 A.4.1.1.21 1 M2 Memasang Bekisting untuk Sloof
A Tenaga 90.29 2
L.01 0.52 OH Pekerja 23.48
L.04 0.026 OH Mandor 1.17
B Bahan
0.3 Kg Paku Biasa 2" - 5" 27.09
-
C PERALATAN
D Jumlah A + B + C
IV.12 Bekisting Kolom

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
17 A.4.1.1.22 1 M2 Memasang Bekisting untuk Kolom
A Tenaga 165.31 4
L.01 0.66 OH Pekerja 27.28
L.04 0.033 OH Mandor 1.36
B Bahan
0.4 Kg Paku Biasa 2" - 5" 66.12
0.015 m3 Balok Kayu Klas II 2.48
0.35 Lbr Plywood tebal 9 mm 57.86
2 Btg Dolken Kayu Galam diameter 8 - 10 cm / 4 m 330.62
C PERALATAN
D Jumlah A + B + C
IV.13 Bekisting Balok
NO. SNI KODE KOEF. SAT. URAIAN PEKERJAAN

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
13 A.4.1.1.23 1 M2 Memasang Bekisting untuk Balok
A Tenaga 158.55 5
L.01 0.66 OH Pekerja 20.93
L.04 0.033 OH Mandor 1.05
B Bahan
0.4 Kg Paku Biasa 2" - 5" 63.42
0.018 m3 Balok Kayu Klas II 2.85
0.35 Lbr Plywood tebal 9mm 55.49
2 Btg Dolken Kayu Galam diameter 8 - 10 cm / 4 m 317.10
C PERALATAN
D Jumlah A + B + C
IV.14 Kolom Praktis

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
14 A.4.1.1.35 1 M' Membuat Kolom Penguat Beton Bertulang (11 x 11) cm
A Tenaga 72.80 3
L.04 0.009 OH Mandor 0.22
B Bahan
0.01 Kg Paku Biasa 2"-5" 0.73
3 Kg Besi Beton Polos 218.40
0.045 Kg Kawat Beton 3.28
0.006 m3 Pasir Beton 0.44
0.009 m3 Kerikir Beton 0.66
C PERALATAN
D Jumlah A + B + C
IV.15 Balok Praktis

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
15 A.4.1.1.36 1 M' Membuat Ring Balok Beton Bertulang (10 x 15) cm
A Tenaga 64.84 3
L.01 0.297 OH Pekerja 6.42
L.04 0.015 OH Mandor 0.32
B Bahan
0.02 Kg Paku Biasa 2"-5" 1.30
3.6 Kg Besi Beton Polos 233.42
0.05 Kg Kawat Beton 3.24
0.009 m3 Pasir Beton 0.58
0.015 m3 Kerikir Beton 0.97
C PERALATAN
D Jumlah A + B + C
HARGA
RAP
N = Penyesuaian
K, L, dan M
5.00 OH 75,000.00 375,000.00

1.00 OH 85,000.00 85,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 100,000.00
24.00 Zak 45,000.00 1,080,000.00

2.50 M3 325,000.00 812,500.00
3.00 M3 325,000.00 975,000.00
840.00 ltr 17.00 14,280.00
- 1.00 Hari 150,000.00 150,000.00

HARGA
RAP
N = Penyesuaian
K, L, dan M
10.00 OH 75,000.00 1,500,000.00

2.00 OH 85,000.00 340,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
107.00 Zak 45,000.00 4,815,000.00

10.50 M3 325,000.00 3,412,500.00
13.00 M3 325,000.00 4,225,000.00
3,724.00 ltr 17.00 63,308.00
- 2.00 Hari 150,000.00 300,000.00

HARGA
RAP
N = Penyesuaian
K, L, dan M
18.00 OH 75,000.00 4,050,000.00

3.00 OH 85,000.00 765,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 300,000.00
323.00 Zak 45,000.00 14,535,000.00

14.50 M3 325,000.00 4,712,500.00
24.50 M3 325,000.00 7,962,500.00
7,224.00 ltr 17.00 122,808.00
- 3.00 Hari 150,000.00 450,000.00

HARGA
RAP
N = Penyesuaian
K, L, dan M
11.00 OH 75,000.00 1,650,000.00

2.00 OH 85,000.00 340,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
-
130.00 Zak 45,000.00 5,850,000.00
6.00 M3 325,000.00 1,950,000.00
10.00 M3 325,000.00 3,250,000.00
2,912.00 ltr 17.00 49,504.00
-
- 2.00 Hari 150,000.00 300,000.00

HARGA
RAP
N = Penyesuaian
K, L, dan M
14.00 OH 75,000.00 2,100,000.00

3.00 OH 85,000.00 510,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
-
159.00 Zak 45,000.00 7,155,000.00
7.50 M3 325,000.00 2,437,500.00
12.00 M3 325,000.00 3,900,000.00
3,554.00 ltr 17.00 60,418.00
-
- 2.00 Hari 150,000.00 300,000.00
HARGA
RAP
N = Penyesuaian
K, L, dan M
15.00 OH 75,000.00 2,250,000.00

3.00 OH 85,000.00 510,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
-
172.00 Zak 45,000.00 7,740,000.00
8.00 M3 325,000.00 2,600,000.00
13.00 M3 325,000.00 4,225,000.00
3,852.00 ltr 17.00 65,484.00
-
- 2.00 Hari 150,000.00 300,000.00

HARGA
RAP
N = Penyesuaian
K, L, dan M
10.00 OH 75,000.00 3,000,000.00

10.00 OH 85,000.00 3,400,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
5,843.00 Kg 10,500.00 61,351,500.00

83.50 Kg 17,500.00 1,461,250.00
- - - -
- - - -
-
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
6.00 OH 75,000.00 900,000.00

6.00 OH 85,000.00 1,020,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
1,725.00 Kg 10,500.00 18,112,500.00

25.00 Kg 17,500.00 437,500.00
- - - -
- - - -
-
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
10.00 OH 75,000.00 3,000,000.00

10.00 OH 85,000.00 3,400,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
-
5,507.00 Kg 10,500.00 57,823,500.00
79.00 Kg 17,500.00 1,382,500.00
- - - -
- - - -
-
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
6.00 OH 75,000.00 1,350,000.00

6.00 OH 85,000.00 1,530,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 300,000.00
-
2,624.00 Kg 10,500.00 27,552,000.00
37.50 Kg 17,500.00 656,250.00
- - - -
- - - -
-
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
20.00 OH 75,000.00 6,000,000.00
10.00 OH 85,000.00 3,400,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
-
3.00 m3 3,000,000.00 9,000,000.00
44.00 Kg 20,000.00 880,000.00
15.00 Ltr 14,000.00 210,000.00
- - - -
-
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
24.00 OH 75,000.00 3,600,000.00

12.00 OH 85,000.00 2,040,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
-
2.00 m3 3,000,000.00 6,000,000.00
27.00 Kg 20,000.00 540,000.00
9.00 Ltr 14,000.00 126,000.00
- - - -
-
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
28.00 OH 75,000.00 8,400,000.00

14.00 OH 85,000.00 4,760,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
7.00 m3 3,000,000.00 21,000,000.00

67.00 Kg 20,000.00 1,340,000.00
33.00 Ltr 14,000.00 462,000.00
2.50 m3 3,000,000.00 7,500,000.00
58.00 Lbr 115,000.00 6,670,000.00
331.00 Btg 22,500.00 7,447,500.00
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
21.00 OH 75,000.00 7,875,000.00

11.00 OH 85,000.00 4,675,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 500,000.00
-
6.50 m3 3,000,000.00 19,500,000.00
63.50 Kg 20,000.00 1,270,000.00
32.00 Ltr 14,000.00 448,000.00
3.00 m3 3,000,000.00 9,000,000.00
56.00 Lbr 115,000.00 6,440,000.00
317.00 Btg 22,500.00 7,132,500.00
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
4.00 OH 75,000.00 900,000.00

1.00 OH 85,000.00 255,000.00
1.00 OH 85,000.00 255,000.00
1.00 OH 85,000.00 255,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 300,000.00
- m3 3,000,000.00 -
0.50 Kg 20,000.00 10,000.00
219.00 Kg 10,500.00 2,299,500.00
3.00 Kg 17,500.00 52,500.00
7.00 Zak 45,000.00 315,000.00
0.50 m3 325,000.00 162,500.00
0.50 m3 325,000.00 162,500.00
- - - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
6.00 OH 75,000.00 1,350,000.00

1.00 OH 85,000.00 255,000.00
1.00 OH 85,000.00 255,000.00
1.00 OH 85,000.00 255,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 300,000.00
-
- m3 3,000,000.00 -
1.50 Kg 20,000.00 30,000.00
234.00 Kg 10,500.00 2,457,000.00
3.50 Kg 17,500.00 61,250.00
9.00 Zak 45,000.00 405,000.00
0.50 m3 325,000.00 162,500.00
1.00 m3 325,000.00 325,000.00
- - - - -
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
3,591,780.00 3,787,492.80 195,712.80 5.17 133,333.33 125,000.00 525,000.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
14,855,808.00 16,791,218.08 1,935,410.08 11.53 109,559.61 100,000.00 1,862,000.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
32,897,808.00 37,469,014.80 4,571,206.80 12.20 152,232.14 150,000.00 5,040,000.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
13,589,504.00 15,099,120.85 1,509,616.85 10.00 161,742.98 150,000.00 2,031,000.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
16,662,918.00 18,433,417.10 1,770,499.10 9.60 169,993.95 150,000.00 2,479,500.00

RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
17,890,484.00 19,975,668.52 2,085,184.52 10.44 165,243.12 150,000.00 2,686,950.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
69,612,750.00 80,368,459.73 10,755,709.73 13.38 1,222.16 1,200.00 6,676,704.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
20,670,000.00 23,729,403.36 3,059,403.36 12.89 1,290.49 1,200.00 1,971,348.00

RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
66,006,000.00 75,752,406.90 9,746,406.90 12.87 1,296.63 1,200.00 6,293,220.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
31,388,250.00 36,085,148.37 4,696,898.37 13.02 1,272.93 1,200.00 2,997,816.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
19,890,000.00 22,812,646.60 2,922,646.60 12.81 66,757.49 60,000.00 8,808,000.00

RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
12,506,000.00 14,965,522.36 2,459,522.36 16.43 64,680.47 60,000.00 5,417,400.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
57,979,500.00 65,970,605.23 7,991,105.23 12.11 82,026.71 80,000.00 13,224,960.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
56,840,500.00 63,272,112.49 6,431,612.49 10.17 82,308.42 80,000.00 12,684,000.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
4,967,000.00 5,721,843.40 754,843.40 13.19 26,991.76 25,000.00 1,820,000.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
5,855,750.00 7,148,828.84 1,293,078.84 18.09 37,245.53 25,000.00 1,621,000.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
3,031,780.00 3,556,780.00 230,712.80 6.09 819,471.43 800,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
12,815,808.00 14,677,808.00 2,113,410.08 12.59 781,729.75 750,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
27,782,808.00 32,822,808.00 4,646,206.80 12.40 965,708.57 950,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
11,399,504.00 13,430,504.00 1,668,616.85 11.05 981,499.56 950,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
13,852,918.00 16,332,418.00 2,100,999.10 11.40 989,892.20 950,000.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
14,930,484.00 17,617,434.00 2,358,234.52 11.81 981,995.42 950,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
62,812,750.00 69,489,454.00 10,879,005.73 13.54 12,511.46 12,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
18,550,000.00 20,521,348.00 3,208,055.36 13.52 12,582.25 12,000.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
59,206,000.00 65,499,220.00 10,253,186.90 13.54 12,586.12 12,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
28,208,250.00 31,206,066.00 4,879,082.37 13.52 12,564.45 12,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
10,090,000.00 18,898,000.00 3,914,646.60 17.16 135,490.46 130,000.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
6,666,000.00 12,083,400.00 2,882,122.36 19.26 138,509.25 130,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
44,419,500.00 57,644,460.00 8,326,145.23 12.62 350,727.71 350,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
43,790,500.00 56,474,500.00 6,797,612.49 10.74 358,502.05 350,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
3,002,000.00 4,822,000.00 899,843.40 15.73 68,228.02 65,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
3,440,750.00 5,061,750.00 2,087,078.84 29.19 90,310.76 65,000.00

Total Harga
Biaya Upah +
Material
3,360,000.00 150,000.00 3,510,000.00 277,492.80 7.33

Total Harga
Biaya Upah +
Material
13,965,000.00 300,000.00 14,265,000.00 2,526,218.08 15.04

Total Harga
Biaya Upah +
Material
31,920,000.00 450,000.00 32,370,000.00 5,099,014.80 13.61

Total Harga
Biaya Upah +
Material
12,863,000.00 300,000.00 13,163,000.00 1,936,120.85 12.82

Total Harga
Biaya Upah +
Material
15,703,500.00 300,000.00 16,003,500.00 2,429,917.10 13.18

Total Harga
Biaya Upah +
Material
17,017,350.00 300,000.00 17,317,350.00 2,658,318.52 13.31

Total Harga
Biaya Upah +
Material
66,767,040.00 - 66,767,040.00 13,601,419.73 16.92

Total Harga
Biaya Upah +
Material
19,713,480.00 - 19,713,480.00 4,015,923.36 16.92

Total Harga
Biaya Upah +
Material
62,932,200.00 - 62,932,200.00 12,820,206.90 16.92

Total Harga
Biaya Upah +
Material
29,978,160.00 - 29,978,160.00 6,106,988.37 16.92

Total Harga
Biaya Upah +
Material
19,084,000.00 - 19,084,000.00 3,728,646.60 16.34

Total Harga
Biaya Upah +
Material
11,737,700.00 - 11,737,700.00 3,227,822.36 21.57

Total Harga
Biaya Upah +
Material
57,859,200.00 - 57,859,200.00 8,111,405.23 12.30

Total Harga
Biaya Upah +
Material
55,492,500.00 - 55,492,500.00 7,779,612.49 12.30

Total Harga
Biaya Upah +
Material
4,732,000.00 - 4,732,000.00 989,843.40 17.30

Total Harga
Biaya Upah +
Material
4,214,600.00 - 4,214,600.00 2,934,228.84 41.04

PEKERJAAN : PEKERJAAN DINDING, PLESTERAN DAN PARTISI
Catatan :
diubah satuannya
V.1 Pasangan Bata Merah tebal 1/2 bata 1 PC : 4 PC

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
Pemasangan Dinding Bata Merah Ukuran (5x11x22) cm Tbal 1/2 Bata Camp. 1SP : 3PP
1 A.4.4.1.9 1 M2
Tebal 1/2 Bata Camp. 1SP : 4PP
A Tenaga 290.97 4
L.01 0.30 OH Pekerja 21.82
L.04 0.015 OH Mandor 1.09
B Bahan
70.000 Buah Bata Merah 20,368.24
-
-
C PERALATAN
D Jumlah A + B + C
V.2 Plesteran 1PC : 4PP tebal 1,5 cm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
2 A.4.4.2.4 1 M2 Pemasangan Plesteran 1 Pc : 4 Pp Tebal 15 mm
A Tenaga 631.70 8
L.02 0.15 OH Tukang batu 11.84
L.04 0.015 OH Mandor 1.18
B Bahan
-
-
-
C PERALATAN
D Jumlah A + B + C
V.3 Acian

VOLUME
VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
3 A.4.4.2.27 1 M2 Pemasangan Acian
A Tenaga 631.70 6
L.01 0.20 OH Pekerja 21.06
L.02 0.10 OH Tukang batu 10.53
L.04 0.010 OH Mandor 1.05
B Bahan
-
-
-
-
C PERALATAN
D Jumlah A + B + C
HARGA
RAP
N = Penyesuaian
K, L, dan M
21.00 OH 75,000.00 6,300,000.00

7.00 OH 85,000.00 2,380,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
20,369.00 Buah 750.00 15,276,750.00

84.00 Zak 45,000.00 3,780,000.00
12.50 m3 325,000.00 4,062,500.00
- - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
24.00 OH 75,000.00 14,400,000.00

12.00 OH 85,000.00 8,160,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 800,000.00
96.00 Zak 45,000.00 4,320,000.00

15.50 m3 325,000.00 5,037,500.00
- - -
- - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
22.00 OH 75,000.00 9,900,000.00

11.00 OH 85,000.00 5,610,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 600,000.00
52.00 Zak 45,000.00 2,340,000.00

- - - -
- - -
- - -
- - -
- - - -
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
32,199,250.00 37,983,668.53 5,784,418.53 15.23 31,205.45 30,000.00 8,729,244.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
32,717,500.00 39,152,391.39 6,434,891.39 16.44 36,979.49 35,000.00 22,109,556.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
18,450,000.00 21,580,308.50 3,130,308.50 14.51 25,502.55 25,000.00 15,792,540.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
23,119,250.00 31,848,494.00 6,135,174.53 16.15 110,659.93 110,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
9,357,500.00 31,467,056.00 7,685,335.39 19.63 51,792.65 50,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
2,340,000.00 18,132,540.00 3,447,768.50 15.98 29,206.83 29,000.00

Total Harga
Biaya Upah +
Material
32,007,228.00 - 32,007,228.00 5,976,440.53 15.73

Total Harga
Biaya Upah +
Material
31,585,080.00 - 31,585,080.00 7,567,311.39 19.33

Total Harga
Biaya Upah +
Material
18,319,346.40 - 18,319,346.40 3,260,962.10 15.11

PEKERJAAN : PEKERJAAN PENUTUP LANTAI
Catatan :
diubah satuannya
VI.1 Pasangan Lantai Granit tile uk. (60 x 60) cm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
1 A.4.4.3.9 1 M2 Pemasangan Lantai Ubin Granit Tile uk. 60 x 60 cm
A Tenaga 262.22 5
L.01 0.250 OH Pekerja 13.11
L.04 0.013 OH Mandor 0.68
B Bahan
0.92 Dus Ubin Granit Tile 60 x 60 cm 241.24
0.200 Bungkus Semen Warna 52.44
-
C PERALATAN
D Jumlah A + B + C
VI.2 Pasangan Keramik Lantai KM / WC 20x20

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
2 A.4.4.3.36 1 M2 Pemasangan Lantai Keramik 20 x 20 cm
A Tenaga 8.48 1
L.04 0.035 OH Mandor 0.30
B Bahan
1.05 Dus Ubin Keramik 20 x 20 cm 8.90
0.200 Bungkus Semen Warna 1.70
-
C PERALATAN
D Jumlah A + B + C
HARGA
RAP
N = Penyesuaian
K, L, dan M
14.00 OH 75,000.00 5,250,000.00

7.00 OH 85,000.00 2,975,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 500,000.00
242.00 Dus 240,000.00 58,080,000.00

65.00 Zak 45,000.00 2,925,000.00
12.00 m3 325,000.00 3,900,000.00
53.00 Bungkus 18,000.00 954,000.00
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
2.00 OH 75,000.00 150,000.00

2.00 OH 85,000.00 170,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 100,000.00
9.00 Dus 55,000.00 495,000.00

2.00 Zak 45,000.00 90,000.00
2.00 Bungkus 18,000.00 36,000.00
0.50 m3 325,000.00 162,500.00
- - -
- - - -
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
74,584,000.00 97,014,123.40 22,430,123.40 23.12 33,273.59 30,000.00 7,866,600.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
1,203,500.00 1,796,806.00 593,306.00 33.02 49,528.30 30,000.00 254,400.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
65,859,000.00 73,725,600.00 23,288,523.40 24.01 284,432.92 280,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
783,500.00 1,037,900.00 758,906.00 42.24 141,922.17 125,000.00

Total Harga
Biaya Upah +
Material
73,421,600.00 - 73,421,600.00 23,592,523.40 24.32

Total Harga
Biaya Upah +
Material
1,060,000.00 - 1,060,000.00 736,806.00 41.01

PEKERJAAN : PEKERJAAN ATAP & PLAFON
Catatan :
diubah satuannya
VII.1 Gording CNP 150 x 50 x 20 x 2.3

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
1 A.4.2.1.1 1 Kg Pemasangan Besi Profil
A Tenaga 742.48 3
L.01 0.06 OH Pekerja 14.85
L.04 0.003 OH Mandor 0.74
B Bahan
1.15 Kg Besi Profil 853.85
0.06 Kg Meni Besi 44.55
-
-
-
C PERALATAN
D Jumlah A + B + C
VII.2 Kuda-kuda baja IWF 150.75.5.7 + Meni

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
30 A.4.2.1.2 1 Kg Pemasangan Rangka Kuda-kuda Baja IWF
A Tenaga 880.32 4
L.01 0.06 OH Pekerja 13.20
L.04 0.003 OH Mandor 0.66
B Bahan
1.15 kg Besi Baja IWF 1,012.37
-
-
-
-
C PERALATAN
D Jumlah A + B + C
VII.3 Memasang Atap Galvalum gelombang 35 warna

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
3 A.4.5.2.39 1 M2 Pemasangan Atap Seng Gelombang
A Tenaga 571.17 5
L.01 0.12 OH Pekerja 13.71
L.04 0.006 OH Mandor 0.69
B Bahan
0.70 Lbr Seng Gelombang Lebar 180 cm Tebal 0.3 399.82
0.02 Kg Sekrup 11.42
-
-
-
C PERALATAN
D Jumlah A + B + C
VII.4 Memasang bubungan seng Galvalum plat

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
4 A.4.5.2.40 1 M' Pemasangan Nok Atap Seng Gelombang
A Tenaga 52.00 1
L.04 0.006 OH Mandor 0.31
B Bahan
0.30 Lbr Seng Plat BJLS Lebar 55 cm Tebal 0.3 15.60
0.04 Kg Sekrup 2.08
-
-
-
C PERALATAN
D Jumlah A + B + C
VII.5 Rangka Plafond Hollow Galvalume / Zincalume 0.35 mm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
5 A.4.2.1.21 1 M2 Pemasangan Rangka Besi Hollow untuk Plafond
A Tenaga 428.48 8
L.01 0.350 OH Pekerja 18.75
L.04 0.018 OH Mandor 0.96
B Bahan
1.00 btg Rangka Hollow 40x40x2 mm 428.48
1.00 Ls Aksesories (100% dari Rangka) 428.48
1.00 btg Rangka Hollow 20x40x2 mm 428.48
0.04 kg Paku Sekrup 17.14
-
C PERALATAN
D Jumlah A + B + C
VII.6 Memasang Plafond Gypsum Board 9 mm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
Memasang Langit-langit Gypsum Board
6 A.4.5.1.7 1 M2
uk. (1,20 x 2,40) m, tebal 9 mm
A Tenaga 428.48 4
L.04 0.005 OH Mandor 0.54
B Bahan
0.364 Lbr Gypsum Board 155.97
0.11 Kg Paku Sekrup 47.13
-
-
-
C PERALATAN
D Jumlah A + B + C
HARGA
RAP
N = Penyesuaian
K, L, dan M
14.00 OH 75,000.00 3,150,000.00

14.00 OH 85,000.00 3,570,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 300,000.00
854.00 Kg 12,500.00 10,675,000.00

45.00 Kg 19,000.00 855,000.00
- - - -
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
14.00 OH 75,000.00 4,200,000.00

14.00 OH 85,000.00 4,760,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
1,013.00 kg 12,500.00 12,662,500.00

- - - -
- - - -
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
14.00 OH 75,000.00 5,250,000.00

7.00 OH 85,000.00 2,975,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 500,000.00
400.00 Lbr 65,000.00 26,000,000.00

12.00 Kg 21,000.00 252,000.00
- - - -
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
8.00 OH 75,000.00 600,000.00

4.00 OH 85,000.00 340,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 100,000.00
16.00 Lbr 45,000.00 720,000.00

2.00 Kg 21,000.00 42,000.00
- - - -
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
18.00 OH 75,000.00 10,800,000.00

18.00 OH 85,000.00 12,240,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 800,000.00
429.00 btg 25,000.00 10,725,000.00

- Ls - -
429.00 btg 18,000.00 7,722,000.00
18.00 kg 21,000.00 378,000.00
- - -
- - - -
HARGA
RAP
N = Penyesuaian
K, L, dan M
10.00 OH 75,000.00 3,000,000.00

5.00 OH 85,000.00 1,700,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
156.00 Lbr 62,000.00 9,672,000.00

48.00 Kg 21,000.00 1,008,000.00
- - - -
- - - -
- - -
- - - -
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
18,550,000.00 22,469,115.38 3,919,115.38 17.44 9,454.80 9,000.00 6,682,320.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
22,022,500.00 25,486,364.40 3,463,864.40 13.59 10,632.50 9,000.00 7,922,880.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
34,977,000.00 40,153,297.23 5,176,297.23 12.89 15,275.54 15,000.00 8,567,620.80
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
1,802,000.00 1,936,025.00 134,025.00 6.92 20,000.00 20,000.00 1,040,000.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
42,665,000.00 46,468,977.36 3,803,977.36 8.19 55,638.54 50,000.00 21,424,000.00

RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
15,780,000.00 18,676,779.06 2,896,779.06 15.51 11,902.54 12,000.00 5,141,760.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
11,530,000.00 18,212,320.00 4,256,795.38 18.95 24,983.84 25,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
12,662,500.00 20,585,380.00 4,900,984.40 19.23 25,016.47 25,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
26,252,000.00 34,819,620.80 5,333,676.43 13.28 61,236.95 60,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
762,000.00 1,802,000.00 134,025.00 6.92 34,653.85 35,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
18,825,000.00 40,249,000.00 6,219,977.36 13.39 99,572.91 95,000.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
10,680,000.00 15,821,760.00 2,855,019.06 15.29 36,827.86 35,000.00

Total Harga
Biaya Upah +
Material
18,562,000.00 - 18,562,000.00 3,907,115.38 17.39

Total Harga
Biaya Upah +
Material
22,008,000.00 - 22,008,000.00 3,478,364.40 13.65

Total Harga
Biaya Upah +
Material
34,270,483.20 - 34,270,483.20 5,882,814.03 14.65

Total Harga
Biaya Upah +
Material
1,820,000.00 - 1,820,000.00 116,025.00 5.99

Total Harga
Biaya Upah +
Material
40,705,600.00 - 40,705,600.00 5,763,377.36 12.40

Total Harga
Biaya Upah +
Material
14,996,800.00 - 14,996,800.00 3,679,979.06 19.70

PEKERJAAN : PEKERJAAN KUSEN, PINTU & JENDELA
Catatan :
diubah satuannya
VIII.1 Kusen Pintu Alumunium 4'

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
1 A.4.2.1.11 1 M' Pemasangan Kusen Pintu Alumunium 4"
A Tenaga 127.60 3
L.01 0.043 OH Pekerja 1.83
L.04 0.0021 OH Mandor 0.09
B Bahan
0.28 btg Profil alumunium 35.09
2 buah Sekrup 255.20
0.06 Tube Sealent 7.66
-
-
C PERALATAN
D Jumlah A + B + C
VIII.2 Kusen Jendela Alumunium 4'

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
2 A.4.2.1.11 1 M' Pemasangan Kusen Jendela Alumunium 4"
A Tenaga 543.95 4
L.01 0.043 OH Pekerja 5.85
L.04 0.0021 OH Mandor 0.29
B Bahan
0.28 btg Profil alumunium 149.59
2 buah Sekrup 1,087.90
0.06 Tube Sealent 32.64
-
-
C PERALATAN
D Jumlah A + B + C
VIII.3 Memasang Rangka Pintu Alumunium

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
3 A.4.2.1.13 1 M2 Pemasangan Pintu / Jendela Kaca Rangka Alumunium
A Tenaga 26.26 2
L.01 0.085 OH Pekerja 1.12
L.04 0.005 OH Mandor 0.07
B Bahan
1.1 btg Profil Pintu 28.88
1.1 btg Profil Kaca 29.54
0.27 Tube Sealant 7.09
-
-
C PERALATAN
D Jumlah A + B + C
VIII.4 Memasang Rangka Jendela Alumunium

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
4 A.4.2.1.13 1 M2 Pemasangan Pintu / Jendela Kaca Rangka Alumunium
A Tenaga 156.60 6
L.01 0.085 OH Pekerja 2.22
L.04 0.005 OH Mandor 0.13
B Bahan
1.1 btg Profil Jendela 172.26
1.1 btg Profil Kaca 176.18
-
-
C PERALATAN
D Jumlah A + B + C
VIII.5 Memasang Pintu Alumunium KM Strip lebar 8 cm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
5 A.4.2.1.12 1 m2 Pemasangan Pintu Alumunium Strip Lebar 8 cm
A Tenaga 12.78 1
L.01 0.085 OH Pekerja 1.09
L.04 0.0042 OH Mandor 0.05
B Bahan
1.1 btg Profil Pintu 14.06
3.7 btg Alluminium Strip 46.64
-
-
-
C PERALATAN
D Jumlah A + B + C
VIII.6 Memasang Kaca Bening 5 mm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
6 A.4.6.2.17 1 m2 Pemasangan Kaca Bening tebal 5 mm
A Tenaga 152.85 3
L.01 0.015 OH Pekerja 0.76
L.04 0.00075 OH Mandor 0.04
B Bahan
1.1 M2 Kaca tebal 5 mm 168.13
-
-
-
C PERALATAN
D Jumlah A + B + C
VIII.7 Memasang Kaca Buram / Raybend 5 mm

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
7 A.4.6.2.17b 1 m2 Pemasangan Kaca Es tebal 5 mm
A Tenaga 55.68 2
L.01 0.015 OH Pekerja 0.42
L.04 0.00075 OH Mandor 0.02
B Bahan
1.1 M2 Kaca tebal 5 mm 61.25
-
-
-
C PERALATAN
D Jumlah A + B + C
HARGA
RAP
N = Penyesuaian
K, L, dan M
2.00 OH 75,000.00 450,000.00

2.00 OH 85,000.00 510,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 300,000.00
35.00 btg 500,000.00 17,500,000.00

255.00 buah 800.00 204,000.00
8.00 Tube 35,000.00 280,000.00
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
6.00 OH 75,000.00 1,800,000.00

6.00 OH 85,000.00 2,040,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
-
150.00 btg 500,000.00 75,000,000.00
1,088.00 buah 800.00 870,400.00
33.00 Tube 35,000.00 1,155,000.00
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
2.00 OH 75,000.00 300,000.00

2.00 OH 85,000.00 340,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
29.00 btg 500,000.00 14,500,000.00

30.00 btg 425,000.00 12,750,000.00
7.00 Tube 35,000.00 245,000.00
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
3.00 OH 75,000.00 1,350,000.00

3.00 OH 85,000.00 1,530,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 600,000.00
-
173.00 btg 500,000.00 86,500,000.00
177.00 btg 425,000.00 75,225,000.00
43.00 Tube 35,000.00 1,505,000.00
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
1.00 OH 75,000.00 75,000.00

1.00 OH 85,000.00 85,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 100,000.00
15.00 btg 500,000.00 7,500,000.00

47.00 btg 35,000.00 1,645,000.00
- - -
- - - -
- - -
- - - -
HARGA
RAP
N = Penyesuaian
K, L, dan M
1.00 OH 75,000.00 225,000.00

8.00 OH 85,000.00 2,040,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 300,000.00
169.00 M2 100,000.00 16,900,000.00

8.00 Tube 35,000.00 280,000.00
- - -
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
1.00 OH 75,000.00 150,000.00

4.00 OH 85,000.00 680,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 200,000.00
62.00 M2 115,000.00 7,130,000.00

3.00 Tube 35,000.00 105,000.00
- - -
- - - -
- - -
- - - -
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
19,244,000.00 21,047,578.53 1,803,578.53 8.57 9,874.61 9,500.00 1,212,200.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
81,265,400.00 89,724,375.72 8,458,975.72 9.43 7,794.83 9,500.00 5,167,525.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
28,335,000.00 32,304,384.67 3,969,384.67 12.29 31,992.69 25,000.00 656,400.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
166,710,000.00 192,674,689.20 25,964,689.20 13.48 22,222.22 25,000.00 3,915,000.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
9,405,000.00 9,914,122.91 509,122.91 5.14 20,348.11 25,000.00 319,440.00

RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
19,745,000.00 22,478,689.67 2,733,689.67 12.16 16,781.29 16,000.00 2,445,580.80
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
8,265,000.00 9,596,965.98 1,331,965.98 13.88 18,499.16 16,000.00 890,851.20


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
17,984,000.00 19,196,200.00 1,851,378.53 8.80 150,815.05 150,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
77,025,400.00 82,192,925.00 7,531,450.72 8.39 149,398.66 150,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
27,495,000.00 28,151,400.00 4,152,984.67 12.86 1,079,181.90 1,000,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
163,230,000.00 167,145,000.00 25,529,689.20 13.25 1,064,559.39 1,000,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
9,145,000.00 9,464,440.00 449,682.91 4.54 736,053.72 725,000.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
17,180,000.00 19,625,580.80 2,853,108.87 12.69 129,179.95 125,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
7,235,000.00 8,125,851.20 1,471,114.78 15.33 148,442.30 125,000.00

Total Harga
Biaya Upah +
Material
19,140,000.00 - 19,140,000.00 1,907,578.53 9.06

Total Harga
Biaya Upah +
Material
81,592,500.00 - 81,592,500.00 8,131,875.72 9.06

Total Harga
Biaya Upah +
Material
26,256,000.00 - 26,256,000.00 6,048,384.67 18.72

Total Harga
Biaya Upah +
Material
156,600,000.00 - 156,600,000.00 36,074,689.20 18.72

Total Harga
Biaya Upah +
Material
9,263,760.00 - 9,263,760.00 650,362.91 6.56

Total Harga
Biaya Upah +
Material
19,106,100.00 - 19,106,100.00 3,372,589.67 15.00

Total Harga
Biaya Upah +
Material
6,959,775.00 - 6,959,775.00 2,637,190.98 27.48

PEKERJAAN : PEKERJAAN PENGECATAN
Catatan :
diubah satuannya
IX.1 Cat Dinding Interior

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
1 M2 Pengecatan Tembok Baru / dalam
1 A.4.7.1.10
A Tenaga 518.05 8
L.02 0.063 OH Tukang Cat 4.08
L.04 0.0030 OH Mandor 0.19
B Bahan
0.1 Kg Plamir 51.81
0.004 Pail Cat Dasar 2.07
0.010 Pail Cat Penutup 2 kali (sek. Catyluc) 5.39
-
-
C PERALATAN
D Jumlah A + B + C
IX.2 Cat Dinding Eksterior

VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
1 M2 Pengecatan Tembok Baru / Luar
2 A.4.7.1.10b
A Tenaga 113.65 4
L.04 0.0030 OH Mandor 0.09
B Bahan
0.1 Kg Plamir 11.37
-
-
C PERALATAN
D Jumlah A + B + C
IX.3 Cat Plafond

VOLUME
VOLUME
Jumlah Jumlah
(Hari)
Tenaga Bahan
1 M2 Pengecatan Tembok Baru / dalam
3 A.4.7.1.10
A Tenaga 428.48 5
L.04 0.0030 OH Mandor 0.26
B Bahan
0.1 Kg Plamir 42.85
-
-
C PERALATAN
D Jumlah A + B + C
HARGA
RAP
N = Penyesuaian
K, L, dan M
2.00 OH 75,000.00 1,200,000.00

4.00 OH 85,000.00 2,720,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 800,000.00
52.00 Kg 26,000.00 1,352,000.00

2.00 Pail 525,000.00 1,050,000.00
6.00 Pail 600,000.00 3,600,000.00
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
- OH 75,000.00 -
2.00 OH 85,000.00 680,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 400,000.00
11.00 Kg 26,000.00 286,000.00

1.00 Pail 680,000.00 680,000.00
1.00 Pail 875,000.00 875,000.00
- - - -
- - -
- - - -

HARGA
RAP
N = Penyesuaian
K, L, dan M
2.00 OH 75,000.00 750,000.00

6.00 OH 85,000.00 2,550,000.00
- OH 90,000.00 -
1.00 OH 100,000.00 500,000.00
42.00 Kg 26,000.00 1,092,000.00

2.00 Pail 525,000.00 1,050,000.00
5.00 Pail 600,000.00 3,000,000.00
- - - -
- - -
- - - -
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
10,722,000.00 11,556,801.86 834,801.86 7.22 9,111.09 8,000.00 4,144,400.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
2,921,000.00 2,987,548.80 66,548.80 2.23 9,502.86 8,000.00 909,200.00
RAP DENGAN BAYARAN

Harga Penyesuaian
(Rp.) (Rp.) (Rp.) (%) (Rp)
(Rp) (Rp)
8,942,000.00 9,558,649.67 616,649.67 6.45 8,868.56 8,000.00 3,427,840.00


Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
6,002,000.00 10,146,400.00 1,410,401.86 12.20 20,696.84 20,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
1,841,000.00 2,750,200.00 237,348.80 7.94 25,701.72 25,000.00

Harga Penyesuaian
(Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
5,142,000.00 8,569,840.00 988,809.67 10.34 20,869.12 20,000.00

Total Harga
Biaya Upah +
Material
10,361,000.00 - 10,361,000.00 1,195,801.86 10.35

Total Harga
Biaya Upah +
Material
2,841,250.00 - 2,841,250.00 146,298.80 4.90

Total Harga
Biaya Upah +
Material
8,569,600.00 - 8,569,600.00 989,049.67 10.35

DAFTAR UPAH PEKERJA RAB DAN RAP
Harga Satuan RAB (Rp.) Harga Satuan

Kode Uraian Satuan RAP
Harga Pembulatan (Rp.)
L.01 Pekerja/Asisten Tukang/Kenek Hr 71,540.00 75,000.00 75,000.00 UMK Kab.
L.02 Tukang Kayu Hr 85,848.00 90,000.00 85,000.00 Jumlah Har
L.02 Tukang Batu Hr 85,848.00 90,000.00 85,000.00 Jam Kerja (
L.02 Tukang Besi Hr 85,848.00 90,000.00 85,000.00 Kerja
L.02 Tukang Cat Hr 85,848.00 90,000.00 85,000.00 Jumlah Har
L.02 Tukang Listrik Hr 85,848.00 90,000.00 85,000.00 Jam Kerja (
L.03 Kepala Tukang Hr 93,002.00 95,000.00 90,000.00 Kerja
L.04 Mandor Hr 107,310.00 110,000.00 100,000.00
Upah Per Hari ------ (G)
Upah Per Jam (Dengan Analisa dibagi waktu kerja per hari) ------ (H)
L.01 Pekerja/Asisten Tukang/Kenek Jam 10,220.00
Upah Per Jam (Dengan Analisa dibagi10,500.00 10,000.00
waktu kerja per bulan) ------ (I)
L.02 Tukang Kayu Jam 12,264.00 12,500.00 12,000.00
L.02 Tukang Batu Jam 12,264.00 12,500.00 12,000.00
###
L.02 Tukang Besi Jam 12,264.00 12,500.00 12,000.00
###
L.02 Tukang Cat Jam 12,264.00 12,500.00 12,000.00
###
L.02 Tukang Listrik Jam 12,264.00 12,500.00 12,000.00
###
L.03 Kepala Tukang Jam 13,286.00 13,500.00 12,500.00
###
L.04 Mandor Jam 15,330.00 15,500.00 14,000.00
###
Catatan :
Harga RAP boleh sama dengan RAB, atau juga jika berbeda pun tidak apa-apa (yang penting harga RAP <= RAB)
DAFTAR HARGA SATUAN BAHAN BANGUNAN RAB DAN RAP
HARGA HARGA
No JENIS BAHAN SATUAN
RAB RAP
I BAHAN DASAR
1 Batu Kali Belah Ukuran 10/15 m3 300,000.00 300,000.00
2 Kerikil / Koral m3 325,000.00 325,000.00
3 Batu Bata Merah Bh 750 750
4 Pasir m3 325,000.00 325,000.00
5 Sirtu m3 280,000.00 280,000.00
6 Semen 40 kg/Zak Zak 45,000.00 1,125.00 kg 45,000.00 1,125.00 kg
II BAHAN PENUTUP ATAP
1 Genteng (Tanah Liat) bh 3,000.00 3,000.00
2 Nok kerpus (Tanah Liat) bh 7,800.00 7,800.00
3 Seng Plat
a. BJLS 0,18 lebar 55 cm m' 22,500.00 22,500.00
b. BJLS 0,20 lebar 55 cm m' 24,300.00 24,300.00
c. BJLS 0,28 lebar 55 cm m' 27,000.00 27,000.00
d. BJLS 0,30 lebar 55 cm m' 45,000.00 45,000.00
4 Seng Gelombang
a. BJLS 0,18 lebar 180 cm lbr 36,000.00 36,000.00
b. BJLS 0,20 lebar 180 cm lbr 40,000.00 40,000.00
c. BJLS 0,30 lebar 180 cm lbr 65,000.00 65,000.00
d. BJLS 0,40 lebar 180 cm lbr 58,000.00 58,000.00
III BAHAN KAYU
1 MERANTI
a. Papan 3/20 (Panjang 4 m' / btg) m3 4,800,000.00 4,800,000.00
b. Balok 5/7 (Panjang 4 m' / btg) m3 3,000,000.00 3,000,000.00
c. Balok 6/12 (Panjang 4 m' / btg) m3 3,000,000.00 3,000,000.00
2 DOLKEN
a. Sedang 8 x 10 x 400 cm btg 22,500.00 22,500.00
b. Kecil 6 x 7 x 400 cm btg 20,000.00 20,000.00
c. Besar 10 x 12 x 400 cm btg 34,000.00 34,000.00
d. Kayu cetakan m3 1,890,000.00 1,890,000.00
e. Kayu bakar m3 99,000.00 99,000.00
f. Bambu btg 15,975.00 15,975.00
IV BAHAN PENUTUP DINDING / LANTAI
1 Keramik
a. 20 X 20 cm m2 55,000.00 2,115.38 Buah 55,000.00 Dus
b. 20 X 25 cm m2 55,000.00 2,115.38 Buah 55,000.00 Dus
c. 30 X 30 cm m2 55,000.00 6,875.00 Buah 55,000.00 Dus
d. 40 X 40 cm m2 55,000.00 9,166.67 Buah 55,000.00 Dus
e. 60 X 60 cm m2 55,000.00 55,000.00 Dus
2 Batu Tempel Hitam m2 115,000.00 115,000.00
3 Granit Tile 60 cm x 60 cm m2 240,000.00 80,000.00 Buah 240,000.00 Dus
5 Semen Nat / Semen Warna kg 18,000.00 18,000.00 Bungkus
V BAHAN BESI
1 Besi beton kg 10,500.00 10,500.00
2 Besi Plat Strip kg 13,000.00 13,000.00
3 Besi Profil kg 12,500.00 12,500.00
4 Kawat Bendrat kg 18,000.00 17,500.00
5 Hollow Plafond Ukuran 40 x 40 tebal 2 btg 25,000.00 6,250.00 m' 25,000.00 6,250.00 m'
5 Hollow Plafond Ukuran 40 x 40 tebal 2 btg 18,000.00 4,500.00 m' 18,000.00 4,500.00 m'
VI BAHAN PIPA
1 Pipa PVC (Panjang 4m' / batang)
a. 1/2" AW btg 19,500.00 4,875.00 m' 19,500.00 4,875.00 m'
b. 3/4" AW btg 25,000.00 6,250.00 m' 25,000.00 6,250.00 m'
c. 1" AW btg 31,000.00 7,750.00 m' 31,000.00 7,750.00 m'
d. 1 1/4" AW btg 40,000.00 10,000.00 m' 40,000.00 10,000.00 m'
e. 1 1/5" AW btg 46,000.00 11,500.00 m' 46,000.00 11,500.00 m'
f. 2" AW btg 56,000.00 14,000.00 m' 56,000.00 14,000.00 m'
g. 2 1/2" AW btg 81,000.00 20,250.00 m' 81,000.00 20,250.00 m'
h. 3" AW btg 105,000.00 26,250.00 m' 105,000.00 26,250.00 m'
i. 4" AW btg 180,000.00 45,000.00 m' 180,000.00 45,000.00 m'
j. 1 1/4" D btg 27,000.00 6,750.00 m' 27,000.00 6,750.00 m'
k. 1 1/5" D btg 28,500.00 7,125.00 m' 28,500.00 7,125.00 m'
l. 2" D btg 41,000.00 10,250.00 m' 41,000.00 10,250.00 m'
m. 2 1/2" D btg 48,000.00 12,000.00 m' 48,000.00 12,000.00 m'
n. 3" D btg 65,000.00 16,250.00 m' 65,000.00 16,250.00 m'
o. 4" D btg 98,000.00 24,500.00 m' 98,000.00 24,500.00 m'
VII BAHAN LANGIT - LANGIT
1 Gypsum tebal 9 mm lbr 62,000.00 62,000.00
2 Kalsiboard tebal 6 mm lbr 64,000.00 64,000.00
3 Tripleks dan Multipleks
a. Triplek tebal 6 mm (Ukuran 120 cm X lbr 80,000.00 80,000.00
DAFTAR HARGA SATUAN BAHAN BANGUNAN RAB DAN RAP
HARGA HARGA
No JENIS BAHAN SATUAN
RAB RAP
b. Multipleks tebal 9 mm (Ukuran 120 lbr 115,000.00 115,000.00
c. Multipleks tebal 12 mm (Ukuran 120 lbr 155,000.00 155,000.00
4 List Gypsum (2m'/batang) btg 12,000.00 6,000.00 m' 12,000.00 6,000.00 m'
VIII BAHAN FINISHING
1 Cat Kayu
a. Dempul plamur kg 40,000.00 40,000.00
b. Amplas lbr 3,000.00 3,000.00
c. Cat Dasar kg 55,000.00 55,000.00
d. Cat Minyak (sekualitas Avian) kg 70,000.00 70,000.00
e. Kuas Buah 10,000.00 10,000.00
2 Cat Tembok
a. Plamir kg 26,000.00 26,000.00
b. Cat Sealer / Dasar Interior 5 kg 110,000.00 22,000.00 kg 525,000.00 Pail (25 kg)
110,000.00 Pail (5 Kg)
c. Cat Sealer / Dasar Eksterior 5 kg 140,000.00 28,000.00 kg 680,000.00 Pail (25 kg)
140,000.00 Pail (5 Kg)
d. Cat Tembok Interior (Sekualitas Dulux 5 kg 125,000.00 25,000.00 kg 600,000.00 Pail (25 kg)
125,000.00 Pail (5 Kg)
e. Cat Tembok eksterior (Sekualitas Dulu 5 kg 180,000.00 36,000.00 kg 875,000.00 Pail (25 kg)
180,000.00 Pail (5 Kg)
3 Cat Besi
a. Menie kg 19,000.00 19,000.00
b. Cat Dasar kg 52,000.00 52,000.00
c. Cat Biasa kg 64,000.00 64,000.00
d. Thinner ltr 18,000.00 18,000.00
e. Minyak Cat ltr 12,000.00 12,000.00
IX BAHAN KACA
1 POLOS
a. 5 mm m2 100,000.00 100,000.00
b. 8 mm m2 120,000.00 120,000.00
2 ES
a. 3 mm m2 95,000.00 95,000.00
b. 5 mm m2 120,000.00 120,000.00
3 RAY BAND
a. 3 mm m2 90,000.00 90,000.00
b. 5 mm m2 115,000.00 115,000.00
4 Kaca Tempered 12 mm m2 520,000.00 520,000.00
X BAHAN SANITAIR
1 Kloset Duduk (Sekualitas Toto) bh 2,110,000.00 2,110,000.00
2 Kloset Jongkok (Sekualitas Toto) bh 480,000.00 480,000.00
3 Westafel (Sekualitas Toto) bh 900,000.00 900,000.00
4 Lain - Lain
a. Kran Air bh 25,000.00 25,000.00
b. Seal tape bh 4,750.00 4,750.00
c. Floor Drain bh 30,000.00 30,000.00
XI ALAT PENGIKAT KAYU
1 Paku Biasa ukuran 1" s/d 5" kg 20,000.00 20,000.00
2 Paku - payung kg 25,000.00 25,000.00
3 Paku - Sekrup kg 21,000.00 21,000.00
4 Paku - Beton kg 30,000.00 30,000.00
5 Sekrup Alumunium bh 800.00 800.00
XII LAIN - LAIN
1 Profil Kaca m' 110,000.00 425,000.00 btg
2 Rolling door besi m2 400,000.00 400,000.00
3 Rolling door Aluminium m2 450,000.00 450,000.00
4 Kusen Almunium 4 " m' 120,000.00 500,000.00 btg
5 Alluminium Strip m' 9,000.00 35,000.00 btg
6 Minyak Beton & Bekisting ltr 14,000.00 14,000.00
7 Profil Jendela atau Pintu m' 125,000.00 500,000.00 btg
8 Pelumas ltr 30,000.00 30,000.00
9 Sealant Tube atau Kg 35,000.00 35,000.00
10 Pintu Lipat Besi m2 600,000.00 600,000.00
11 Kawat Las Kg 60,000.00 60,000.00
12 Air m3 17,000.00 17.00 Ltr 17,000.00 17.00 Ltr
Catatan :
DAFTAR HARGA SATUAN DASAR ALAT RAB DAN RAP

LOKASI : DINAS ABC
HARGA RAB HARGA RAP

NO URAIAN SATUAN
( Rp. ) ( Rp. )
1 Asphalt Mixing Plant Jam 3,250,000.00 3,250,000.00
2 Asphalt Sprayer Jam 22,500.00 22,500.00
3 Asphalt Finisher Jam 225,000.00 225,000.00
4 Air Compressor Jam 45,000.00 45,000.00
5 Wheel Loader Jam 185,000.00 185,000.00
6 Excavator Jam 30,000.00 30,000.00
7 Dump Truck, 8-10 m3 Jam 100,000.00 100,000.00
8 Dump Truck, 3-4 m3 Jam 90,000.00 90,000.00
9 Motor Grader (Termasuk Operator dan BBM) Jam 250,000.00 250,000.00
10 Tandem Roller (Termasuk Operator dan BBM) Jam 400,000.00 400,000.00
11 Pneumatic Tyre Roller Jam 200,000.00 200,000.00
12 Vibrator Roller Jam 195,000.00 195,000.00
13 Water Tank Truck Jam 300,000.00 300,000.00
14 Genset Jam 300,000.00 300,000.00
15 Concrete Mixer Jam 40,000.00 40,000.00
16 Jack Hammer Jam 90,000.00 90,000.00
17 Concrete Batching Plant Jam 2,000,000.00 2,000,000.00
18 Mixer Truck Jam 100,000.00 100,000.00
19 Cold Milling Machine Jam 1,500,000.00 1,500,000.00
20 Concrete Vibrator Jam 25,000.00 25,000.00
21 Concrete Paver Jam 300,000.00 300,000.00
22 Baby roller Jam 550,000.00 550,000.00
23 Borong Upah + Sewa (Kontainer Kantor dan Barak) Ls 20,000,000.00 18,000,000.00
24 Borong Upah + Material (Papan Nama Kegiatan) Ls 500,000.00 475,000.00
25 Mobilisasi dan Demobilisasi Ls 15,000,000.00 15,000,000.00
26 Molen Cor Hari 150,000.00 150,000.00
Catatan :

Judul

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

Judul

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

RENCANA ANGGARAN BIAYA (RAB)

PEKERJAAN : PEMBANGUNAN GEDUNG A (STRUKTUR DAN ARSITEKTUR)

HARGA SATUAN JUMLAH HARGA

Harga Satuan (Rp.)

L.01 Pekerja/Asisten Tukang/Kenek Jam 10,220.00 10,500.00

No JENIS BAHAN SATUAN HARGA KETERANGAN

No JENIS BAHAN SATUAN HARGA KETERANGAN

PEKERJAAN : PEMBANGUNAN GEDUNG A (STRUKTUR DAN ARSITEKTUR)

PEKERJAAN : PEMBANGUNAN GEDUNG A (STRUKTUR DAN ARSITEKTUR)

DURASI WAKTU : 90 HARI

Tukang Tukang Tukang Tukang Kepala Dolken D 8 Papan Multiplek 9 Gypsum 9

OH OH OH OH OH OH M3 M3 btg M3 Lembar Lembar Buah M3 M3

- - - - - 1.00 1.50 - - 1.00

9.00 - - - - 1.00 - - 25.50 -

1.00 - - - - 1.00 - - 2.50 3.00

3.00 - - - - 1.00 - - 14.50 24.50

2.00 1.00 6.00 10.00

3.00 1.00 7.50 12.00

3.00 1.00 8.00 13.00

7.00 1.00 20,369.00 12.50

7.00 1.00 12.00

- - - - 429.00 429.00 854.00 1,013.00 - - - - -

m2 Tube kg Kg Lbr Lbr ltr Kg Kg bh Kg Kg 25 kg/Pail 25 kg/Pail

25 kg/Pail 25 kg/Pail 25 kg/Pail 1 Kg / Bks Dus Dus Ls Hari Rp Rp %

- 11,470,000.00 1,342,932.00 10.48

- 2,550,000.00 164,000.00 6.04

- - 43,847,500.00 7,199,821.25 14.10

- 1.00 3,591,780.00 195,712.80 5.17

- 2.00 32,897,808.00 4,571,206.80 12.20

2.00 13,589,504.00 1,509,616.85 10.00

2.00 16,662,918.00 1,770,499.10 9.60

2.00 17,890,484.00 2,085,184.52 10.44

32,199,250.00 5,784,418.53 15.23

53.00 242.00 74,584,000.00 22,430,123.40 23.12

22,022,500.00 3,463,864.40 13.59

19,244,000.00 1,803,578.53 8.57

6.00 10,722,000.00 834,801.86 7.22

Harga Borongan Total Harga %PROFIT Total Harga

16,000.00 2,025,760.00 11,375,760.00 1,437,172.00 11.22 90,000.00 11,394,900.00 11,394,900.00

60,000.00 2,400,000.00 2,400,000.00 314,000.00 11.57 60,000.00 2,400,000.00 2,400,000.00

180,000.00 8,802,000.00 43,789,500.00 7,257,821.25 14.22 875,000.00 42,787,500.00 42,787,500.00

125,000.00 525,000.00 3,556,780.00 230,712.80 6.09 800,000.00 3,360,000.00 3,510,000.00

150,000.00 5,040,000.00 32,822,808.00 4,646,206.80 12.40 950,000.00 31,920,000.00 32,370,000.00

150,000.00 2,031,000.00 13,430,504.00 1,668,616.85 11.05 950,000.00 12,863,000.00 13,163,000.00

150,000.00 2,479,500.00 16,332,418.00 2,100,999.10 11.40 950,000.00 15,703,500.00 16,003,500.00

150,000.00 2,686,950.00 17,617,434.00 2,358,234.52 11.81 950,000.00 17,017,350.00 17,317,350.00

30,000.00 8,729,244.00 31,848,494.00 6,135,174.53 16.15 110,000.00 32,007,228.00 32,007,228.00

30,000.00 7,866,600.00 73,725,600.00 23,288,523.40 24.01 280,000.00 73,421,600.00 73,421,600.00

9,000.00 7,922,880.00 20,585,380.00 4,900,984.40 19.23 25,000.00 22,008,000.00 22,008,000.00

9,500.00 1,212,200.00 19,196,200.00 1,851,378.53 8.80 150,000.00 19,140,000.00 19,140,000.00

8,000.00 4,144,400.00 10,146,400.00 1,410,401.86 12.20 20,000.00 10,361,000.00 10,361,000.00

PEKERJAAN : PEKERJAAN PERSIAPAN

I.1. Pengukuran dan Pemasangan Bouwplank

NO. SNI KODE KOEF. SAT. URAIAN PEKERJAAN DURASI JUML

I.2 Pembersihan Lapangan dan Perataan

NO. SNI KODE KOEF. SAT. URAIAN PEKERJAAN DURASI JUML

I.3 Mobilisasi dan Demobilisasi Alat

NO. SNI KODE KOEF. SAT. URAIAN PEKERJAAN DURASI JUML

6.00 OH 75,000.00 900,000.00

1.52 1.50 M3 3,000,000.00 4,500,000.00

RAP DENGAN BAYARAN (UPAH TENAGA HARIAN)

6.00 OH 75,000.00 1,350,000.00