ADDENDUM RENCANA ANGGARAN PELAKSANAAN RENOVASI RUMAH PAK BUDI

RAP AWAL RAP PENAMBAHAN BIAYA

NO URAIAN PEKERJAAN SAT SAT
QUANTITY HARGA SATUAN TOTAL QUANTITY HARGA SATUAN TOTAL PENAMBAHAN
A PEKERJAAN PERSIAPAN
JUMLAH TOTAL PEKERJAAN PERSIAPAN
B PEKERJAAN LANTAI 1
I PEKERJAAN STRUKTUR
I.I Pekerjaan Tanah
1 Galian Tanah untuk Pondasi M3 6.15 Rp 125,250.00 Rp 770,287.50 M3 6.15 Rp 125,250.00 Rp 770,287.50 Rp -
2 Urugan Kembali M3 4.53 Rp 80,160.00 Rp 363,124.80 M3 4.53 Rp 80,160.00 Rp 363,124.80 Rp -
3 Bobokan dinding dan beton M2 24.00 Rp 94,500.00 Rp 2,268,000.00 Rp 2,268,000.00

I.II Pekerjaan Pondasi dan sloof

Pekerjaan Pondasi Telapak 1000x1000x30
1 Pembesian KG 168.00 Rp 19,431.50 Rp 3,264,492.00 KG 190.00 Rp 19,417.00 Rp 3,689,230.00 Rp 424,738.00
2 Beton Pondasi M3 1.36 Rp 560,920.00 Rp 762,851.20 M3 1.60 Rp 573,560.00 Rp 917,696.00 Rp 154,844.80
3 Bekisting Pondasi M2 5.20 Rp 197,810.00 Rp 1,028,612.00 M2 5.20 Rp 243,230.00 Rp 1,264,796.00 Rp 236,184.00
Pekerjaan Pedestal 150 x 450
1 Pembesian KG 184.20 Rp 19,431.50 Rp 3,579,282.30 KG 184.20 Rp 19,417.00 Rp 3,576,611.40 -Rp 2,670.90
2 Beton Pedestal M3 0.36 Rp 560,920.00 Rp 201,931.20 M3 0.36 Rp 573,560.00 Rp 206,481.60 Rp 4,550.40
3 Bekisting Pedestal M2 7.60 Rp 197,810.00 Rp 1,503,356.00 M2 7.60 Rp 243,230.00 Rp 1,848,548.00 Rp 345,192.00
Pekerjaan Sloof 150 / 200
1 Pembesian KG 162.50 Rp 19,431.50 Rp 3,157,618.75 KG 188.50 Rp 19,417.00 Rp 3,660,104.50 Rp 502,485.75
2 Beton Sloof M3 1.68 Rp 560,920.00 Rp 942,345.60 M3 1.68 Rp 573,560.00 Rp 963,580.80 Rp 21,235.20
3 Bekisting Sloof M2 12.40 Rp 197,810.00 Rp 2,452,844.00 M2 12.40 Rp 243,230.00 Rp 3,016,052.00 Rp 563,208.00
I.III Pekerjaan Struktur Atas
Pekerjaan Kolom Utama 150 x 450
1 Pembesian KG 426.10 Rp 19,431.50 Rp 8,279,762.15 KG 426.10 Rp 19,417.00 Rp 8,273,583.70 -Rp 6,178.45
2 Beton Kolom M3 0.95 Rp 560,920.00 Rp 530,069.40 M3 0.95 Rp 573,560.00 Rp 542,014.20 Rp 11,944.80
3 Bekisting Kolom M2 16.80 Rp 197,810.00 Rp 3,323,208.00 M2 16.80 Rp 243,230.00 Rp 4,086,264.00 Rp 763,056.00
Pekerjaan Balok Utama 150 / 500
1 Pembesian KG 214.90 Rp 19,431.50 Rp 4,175,829.35 KG 214.90 Rp 19,417.00 Rp 4,172,713.30 -Rp 3,116.05
2 Beton Balok M3 1.65 Rp 560,920.00 Rp 925,518.00 M3 1.65 Rp 573,560.00 Rp 946,374.00 Rp 20,856.00
3 Bekisting Balok M2 24.55 Rp 197,810.00 Rp 4,856,235.50 M2 24.55 Rp 243,230.00 Rp 5,971,296.50 Rp 1,115,061.00
4 Perancah M2 3.30 Rp 90,871.00 Rp 299,874.30 M2 3.30 Rp 93,775.00 Rp 309,457.50 Rp 9,583.20
Pekerjaan Balok Anak 150 / 250
1 Pembesian KG 104.00 Rp 19,431.50 Rp 2,020,876.00 KG 104.00 Rp 19,417.00 Rp 2,019,368.00 -Rp 1,508.00
2 Beton balok Anak M3 0.33 Rp 560,920.00 Rp 185,103.60 M3 0.33 Rp 573,560.00 Rp 189,274.80 Rp 4,171.20
3 Bekisting Balok Anak M2 6.05 Rp 197,810.00 Rp 1,196,750.50 M2 6.05 Rp 243,230.00 Rp 1,471,541.50 Rp 274,791.00
4 Perancah M2 1.65 Rp 90,871.00 Rp 149,937.15 M2 1.65 Rp 93,775.00 Rp 154,728.75 Rp 4,791.60
Pekerjaan Tangga
1 Pembesian KG 245.00 Rp 19,431.50 Rp 4,760,717.50 KG 245.00 Rp 19,417.00 Rp 4,757,165.00 -Rp 3,552.50
2 Beton balok Anak M3 1.27 Rp 560,920.00 Rp 709,810.60 M3 1.27 Rp 573,560.00 Rp 725,805.77 Rp 15,995.16
3 Bekisting Balok Anak M2 36.16 Rp 197,810.00 Rp 7,152,809.60 M2 36.16 Rp 243,230.00 Rp 8,795,196.80 Rp 1,642,387.20
4 Perancah M2 4.52 Rp 90,871.00 Rp 410,736.92 M2 4.52 Rp 93,775.00 Rp 423,863.00 Rp 13,126.08
JUMLAH TOTAL PEKERJAAN STRUKTUR LANTAI 1 Rp 57,003,983.92 Rp 65,383,159.42 Rp 8,379,175.49
II PEKERJAAN ARSITEKTUR
I.I Pekerjaan Dinding
1 Pasangan Bata M2 14.70 107,332.50 Rp 1,577,787.75 M2 14.70 Rp 107,550.00 Rp 1,580,985.00 Rp 3,197.25
2 Plesteran Satu sisi M2 14.70 41,160.00 Rp 605,052.00 M2 14.70 Rp 42,020.00 Rp 617,694.00 Rp 12,642.00
 ADDENDUM RENCANA ANGGARAN PELAKSANAAN RENOVASI RUMAH PAK BUDI

RAP AWAL RAP PENAMBAHAN BIAYA

NO URAIAN PEKERJAAN SAT SAT
QUANTITY HARGA SATUAN TOTAL QUANTITY HARGA SATUAN TOTAL PENAMBAHAN
3 Acian Satu Sisi M2 14.70 40,540.00 Rp 595,938.00 M2 14.70 Rp 41,730.00 Rp 613,431.00 Rp 17,493.00
4 Cat dinding Satu Sisi M2 42.00 33,410.00 Rp 1,403,220.00 M2 87.50 Rp 33,510.00 Rp 2,932,125.00 Rp 1,528,905.00
II.II Pekerjaan Plafond
1 Pemasangan gypsum plus Rangka Plafond Holo M 33.00 Rp 261,568.00 Rp 8,631,744.00 M 57.00 Rp 262,568.00 Rp 14,966,376.00 Rp 6,334,632.00
2 Pemasangan list plafond M' 22.00 Rp 39,888.00 Rp 877,536.00 M' 102.60 Rp 40,028.00 Rp 4,106,872.80 Rp 3,229,336.80
3 Cat Plafond M2 33.00 Rp 33,410.00 Rp 1,102,530.00 M2 57.00 Rp 33,510.00 Rp 1,910,070.00 Rp 807,540.00
II.III Pekerjaan Keramik
1 Pemasangan Keramik 60x60 M2 60.58 Rp 246,744.00 Rp 14,946,517.80 M2 60.58 Rp 249,664.00 Rp 15,123,396.80 Rp 176,879.00
2 Pemasangan Keramik 60x60 tangga M2 4.52 Rp 246,744.00 Rp 1,115,282.88 M2 4.52 Rp 249,664.00 Rp 1,128,481.28 Rp 13,198.40
3 Pemasangan Keramik Kamar Mandi M2 9.00 Rp 174,764.80 Rp 1,572,883.20 Rp 1,572,883.20
4 Pemasangan Keramik Garasi M2 24.00 Rp 209,717.76 Rp 5,033,226.24 Rp 5,033,226.24
II.III Pekerjaan Ornamen Batu Alam Garasi
1 Pemasangan Ornamen Batu Alam Rp - M2 6.30 Rp 281,000.00 Rp 1,770,300.00 Rp 1,770,300.00
2 Pengecatan Rp - M2 49.00 Rp 33,510.00 Rp 1,641,990.00 Rp 1,641,990.00
JUMLAH TOTAL PEKERJAAN ARSITEKTUR LANTAI 1 Rp 30,855,608.43 Rp 52,997,831.32 Rp 22,142,222.89
JUMLAH TOTAL LANTAI 1 Rp 87,859,592.35 Rp 118,380,990.74 Rp 30,521,398.38
C PEKERJAAN LANTAI 2
I PEKERJAAN STRUKTUR
I.I Pekerjaan Pelat Lantai t = 0.15 m
1 Wiremesh M8 M2 34.72 Rp 120,420.00 Rp 4,180,982.40 M2 41.92 Rp 120,630.00 Rp 5,056,809.60 Rp 875,827.20
2 Pembesian KG 16.24 Rp 19,431.50 Rp 315,660.83 KG 20.24 Rp 19,417.00 Rp 393,093.28 Rp 77,432.45
3 Beton Pelat Lantai M3 4.50 Rp 560,920.00 Rp 2,524,140.00 M3 5.22 Rp 573,560.00 Rp 2,993,983.20 Rp 469,843.20
4 Bondek M2 34.72 Rp 148,920.00 Rp 5,170,502.40 M2 34.72 Rp 149,020.00 Rp 5,173,974.40 Rp 3,472.00
5 Bekisting Sisi Pelat Lantai M2 3.30 Rp 197,810.00 Rp 652,773.00 M2 4.30 Rp 243,230.00 Rp 1,045,889.00 Rp 393,116.00
6 Perancah M2 34.72 Rp 90,871.00 Rp 3,155,041.12 M2 41.92 Rp 93,775.00 Rp 3,931,048.00 Rp 776,006.88
7 Bobokan dinding dan beton M2 38.11 Rp 94,500.00 Rp 3,601,017.00 Rp 3,601,017.00
I.II Pekerjaan Struktur Atas
Pekerjaan Kolom Utama 150 x 300
1 Pembesian KG 286.30 Rp 19,431.50 Rp 5,563,238.45 KG 286.30 Rp 19,417.00 Rp 5,559,087.10 -Rp 4,151.35
2 Beton Kolom M3 0.58 Rp 560,920.00 Rp 323,089.92 M3 0.58 Rp 573,560.00 Rp 330,370.56 Rp 7,280.64
3 Bekisting Kolom M2 11.52 Rp 197,810.00 Rp 2,278,771.20 M2 11.52 Rp 243,230.00 Rp 2,802,009.60 Rp 523,238.40
Pekerjaan Kolom Praktis 150 x 150
1 Pembesian KG 277.50 Rp 19,431.50 Rp 5,392,241.25 KG 423.50 Rp 19,417.00 Rp 8,223,099.50 Rp 2,830,858.25
2 Beton Kolom M3 0.43 Rp 560,920.00 Rp 242,317.44 M3 1.11 Rp 573,560.00 Rp 634,930.92 Rp 392,613.48
3 Bekisting Kolom M2 11.52 Rp 197,810.00 Rp 2,278,771.20 M2 16.02 Rp 243,230.00 Rp 3,896,544.60 Rp 1,617,773.40
Pekerjaan Ring Balok 150 / 200
1 Pembesian KG 189.00 Rp 19,431.50 Rp 3,672,553.50 KG 189.00 Rp 19,417.00 Rp 3,669,813.00 -Rp 2,740.50
2 Beton balok Anak M3 0.84 Rp 560,920.00 Rp 471,172.80 M3 0.84 Rp 573,560.00 Rp 481,790.40 Rp 10,617.60
3 Bekisting Balok Anak M2 15.40 Rp 197,810.00 Rp 3,046,274.00 M2 15.40 Rp 243,230.00 Rp 3,745,742.00 Rp 699,468.00
4 Perancah M2 1.85 Rp 90,871.00 Rp 168,111.35 M2 1.85 Rp 93,775.00 Rp 173,483.75 Rp 5,372.40
Pekerjaan dak beton depan
1 Pembesian KG 39.32 Rp 19,431.50 Rp 764,046.58 KG 39.32 Rp 19,417.00 Rp 763,476.44 -Rp 570.14
2 Beton dak M3 0.54 Rp 560,920.00 Rp 302,896.80 M3 0.54 Rp 573,560.00 Rp 309,722.40 Rp 6,825.60
3 Bekisting dak M2 15.40 Rp 197,810.00 Rp 3,046,274.00 M2 15.40 Rp 243,230.00 Rp 3,745,742.00 Rp 699,468.00
4 Perancah M2 5.43 Rp 90,871.00 Rp 493,429.53 M2 5.43 Rp 93,775.00 Rp 509,198.25 Rp 15,768.72
JUMLAH TOTAL PEKERJAAN STRUKTUR LANTAI 2 Rp 44,042,287.77 Rp 57,040,825.00 Rp 12,998,537.23
II PEKERJAAN ARSITEKTUR
 ADDENDUM RENCANA ANGGARAN PELAKSANAAN RENOVASI RUMAH PAK BUDI

RAP AWAL RAP PENAMBAHAN BIAYA

NO URAIAN PEKERJAAN SAT SAT
QUANTITY HARGA SATUAN TOTAL QUANTITY HARGA SATUAN TOTAL PENAMBAHAN
II.I Pekerjaan Dinding
1 Pasangan Bata Hebel M2 68.19 107,332.50 Rp 7,319,217.84 M2 98.19 Rp 107,550.00 Rp 10,560,549.60 Rp 3,241,331.76
2 Plesteran M2 110.11 41,160.00 Rp 4,532,209.92 M2 147.29 Rp 42,020.00 Rp 6,189,041.76 Rp 1,656,831.84
3 Acian M2 110.11 40,540.00 Rp 4,463,940.48 M2 147.29 Rp 41,730.00 Rp 6,146,328.24 Rp 1,682,387.76
4 Cat dinding interior M2 119.00 33,410.00 Rp 3,975,790.00 M2 117.83 Rp 33,510.00 Rp 3,948,496.70 -Rp 27,293.30
5 Cat Eksterior M2 21.00 35,735.00 Rp 750,435.00 M2 21.00 Rp 35,835.00 Rp 752,535.00 Rp 2,100.00
II.II Pekerjaan Plafond
1 Pemasangan gypsum plus Rangka Plafond Holo M2 33.00 Rp 261,568.00 Rp 8,631,744.00 M2 33.00 Rp 262,568.00 Rp 8,664,744.00 Rp 33,000.00
2 Pemasangan list plafond M' 44.00 Rp 39,888.00 Rp 1,755,072.00 M' 44.00 Rp 40,028.00 Rp 1,761,232.00 Rp 6,160.00
3 Cat Plafond M2 33.00 Rp 33,410.00 Rp 1,102,530.00 M2 33.00 Rp 33,510.00 Rp 1,105,830.00 Rp 3,300.00
II.III Pekerjaan Keramik 60x60
1 Pemasangan Keramik 60x60 M2 66.84 Rp 246,744.00 Rp 16,491,456.01 M2 66.84 Rp 249,664.00 Rp 16,686,618.00 Rp 195,162.00
2 Pemasangan list Keramik 60x60 M2 4.40 Rp 246,744.00 Rp 1,085,673.60 M2 4.40 Rp 249,664.00 Rp 1,098,521.60 Rp 12,848.00
II.IV Pekerjaan Kusen dan Daun Jendela
1 Pekerjaan Kusen Pintu Alumunium m' 26.00 Rp 141,046.00 Rp 3,667,196.00 m' 26.00 Rp 141,746.00 Rp 3,685,396.00 Rp 18,200.00
2 Pekerjaan Kusen Jendela Alumunium m' 14.00 Rp 141,046.00 Rp 1,974,644.00 m' 14.00 Rp 141,746.00 Rp 1,984,444.00 Rp 9,800.00
3 Pekerjaan Daun Pintu Pcs 3.00 Rp 522,770.00 Rp 1,568,310.00 Pcs 3.00 Rp 523,620.00 Rp 1,570,860.00 Rp 2,550.00
4 Pekerjaan Daun 2 Jendela hidup Alumunium Pcs 2.00 Rp 522,770.00 Rp 1,045,540.00 Pcs 2.00 Rp 523,620.00 Rp 1,047,240.00 Rp 1,700.00
II.III Pekerjaan Atap
1 Pekerjaan Bongkar Atap M2 51.90 Rp 126,720.00 Rp 6,576,768.00 M2 46.20 Rp 133,320.00 Rp 6,159,384.00 -Rp 417,384.00
2 Perancah M2 51.90 Rp 90,871.00 Rp 4,716,204.90 M2 34.65 Rp 93,775.00 Rp 3,249,303.75 -Rp 1,466,901.15
3 Pemasangan Rangka Baja Ringan M2 51.90 Rp 208,181.60 Rp 10,804,625.04 M2 59.40 Rp 212,812.60 Rp 12,641,068.44 Rp 1,836,443.40
4 Pemasangan genteng metal M2 72.36 Rp 217,600.00 Rp 15,745,536.00 M2 65.34 Rp 219,300.00 Rp 14,329,062.00 -Rp 1,416,474.00
5 Pemasangan Glaswool, Roofmesh, Bubble Foil M2 65.34 Rp 101,000.00 Rp 6,599,340.00 Rp 6,599,340.00
6 Pemasangan nok metal M' 6.00 Rp 88,149.90 Rp 528,899.40 M' 6.00 Rp 89,649.90 Rp 537,899.40 Rp 9,000.00
7 Pemasangan List Plang M' 6.00 Rp 59,408.57 Rp 356,451.43 M' 6.00 Rp 61,408.57 Rp 368,451.43 Rp 12,000.00
D PEKERJAAN ELEKTRIKAL
1 Pasang Instalasi penerangan M' 30.00 Rp 29,091.00 Rp 872,730.00 M' 110.00 Rp 29,591.00 Rp 3,255,010.00 Rp 2,382,280.00
2 Pasang lampu TL Bh 5.00 Rp 113,230.00 Rp 566,150.00 Bh 12.00 Rp 113,300.00 Rp 1,359,600.00 Rp 793,450.00
3 Pasang Lampu downlight Bh 2.00 Rp 123,230.00 Rp 246,460.00 Bh Rp 123,300.00 Rp - -Rp 246,460.00
4 Pasang Stop Kontak Bh 5.00 Rp 57,800.00 Rp 289,000.00 Bh 7.00 Rp 57,900.00 Rp 405,300.00 Rp 116,300.00
5 Pasang Saklar Bh 5.00 Rp 47,800.00 Rp 239,000.00 Bh 7.00 Rp 47,900.00 Rp 335,300.00 Rp 96,300.00
E Pekerjaan lain lain
1 Pemasangan Railling M2 6.00 Rp 567,709.53 Rp 3,406,257.20 M2 6.00 Rp 586,079.53 Rp 3,516,477.20 Rp 110,220.00
2 Pemasangan Railling tangga M2 8.00 Rp 567,709.53 Rp 4,541,676.27 M2 8.00 Rp 586,079.53 Rp 4,688,636.27 Rp 146,960.00
3 Pemasangan Ornamen Batu Alam Rp - M2 4.80 Rp 281,000.00 Rp 1,348,800.00 Rp 1,348,800.00
JUMLAH TOTAL PEKERJAAN ARSITEKTUR LANTAI 2 Rp 107,253,517.08 Rp 123,995,469.39 Rp 16,741,952.31
JUMLAH TOTAL 2 LANTAI Rp 151,295,804.85 Rp 181,036,294.39 Rp 29,740,489.54
JUMLAH TOTAL Rp 239,155,397.21 Rp 299,417,285.13 Rp 60,261,887.92