Anda di halaman 1dari 2

LAMPIRAN

RENCANA ANGGARAN PELAKSANAAN (RAP)

KEGIATAN PEMBANGUNAN 5 RUANG KELAS BARU


PEKERJAAN PEMBANGUNAN 5 RUANG KELAS BARU
LOKASI SMA PRAKARYA SANTI ASROMO MAJALENGKA
TAHUN 2018

No JENIS PEKERJAAN VOLUME Harga Satuan (Rp) Jumlah (Rp) Total (Rp)
1 2 3 4 5 6
1 Pek. Slof, Kolom Balok, Lt
1 Pasir 24.00 rit 1,250,000.00 30,000,000.00
2 Kris 6.00 rit 1,450,000.00 8,700,000.00
3 Cement (40 kg) 500.00 zak 80,000.00 40,000,000.00
4 Papan 20 x 20 x 2 cm 600.00 lbr 15,000.00 9,000,000.00
5 Bambu Pancang Ø 10 - 13 cm 200.00 btg 70,000.00 14,000,000.00
101,700,000.00
2 Pek. Pasang Batu Bata + Plaster + Aci
1 Batu Bata 56,000.00 bh 500.00 28,000,000.00
2 Pasir 24.00 rit 1,250,000.00 30,000,000.00
3 Cement (40 kg) 500.00 zak 80,000.00 40,000,000.00
98,000,000.00
3 Pek. Kolong, Slop, Ring Balok, Kuda-kuda
1 Besi Ø 6 540.00 btg 35,000.00 18,900,000.00
2 Besi Ø 10 350.00 btg 140,000.00 49,000,000.00
3 Besi Ø 12 300.00 btg 180,000.00 54,000,000.00
4 Bendrat 12.00 rol 350,000.00 4,200,000.00
107,200,000.00
4 Pek. Plat
1 Cement (40 kg) 600.00 zak 80,000.00 48,000,000.00
2 Pasir 10.00 rit 1,250,000.00 12,500,000.00
3 Kris 8.00 rit 1,450,000.00 11,600,000.00
72,100,000.00
5 Pek. Steger/Perancah 2.00 ls 22,500,000.00 45,000,000.00
1 Triplek 160.00 lbr 110,000.00 17,600,000.00
2 Genteng 15,000.00 bh 1,000.00 15,000,000.00
77,600,000.00
6 Pek. Plafond 300 m² -
1 Kayu Glugu 4/6 x 4 m 600.00 btg 30,000.00 18,000,000.00
2 Eternit 100 x 100 1,200.00 m² 30,000.00 36,000,000.00
3 Pek. Listplang Board 400.00 m¹ 35,000.00 14,000,000.00
68,000,000.00
- -
7 Pek. Cat-catan 12.00 ls 4,000,000.00 48,000,000.00 48,000,000.00
8 Pek. Lantai RKB -
1 Keramik 30 x 30 1,200.00 m² 50,000.00 60,000,000.00
2 Pasir 10.00 rit 1,250,000.00 12,500,000.00
3 Cement (40 kg) 200.00 zak 80,000.00 16,000,000.00
88,500,000.00
9 Upah Tenaga 23% dari Jml Pekerjaan 2.00 ls 48,000,000.00 96,000,000.00 96,000,000.00
10 Pek. Kusen Pintu dan Jendela 6.00 ls 6,000,000.00 36,000,000.00 36,000,000.00
Jumlah 793,100,000.00

Santi Asromo, 6 Pebruari 2018


Kepala Sekolah

LILI SOLIHIN, S.Ag, M.Si

Anda mungkin juga menyukai