analisa rap

38
ANALISA HARGA SATUAN RAP NO. U R A I A N A B ### 1 m3 Pek. Galian Tanah Biasa 1.000 ls Tenaga #REF! 1 m3 Urugan Tanah Kembali 1.000 ls Tenaga 1 m3 Pek. Urugan Pasir Bahan 1.000 m3 Pasir Urug 1.000 ls Tenaga 1 m2 Membuat Lantai Kerja Bahan 1.500 zak Semen Portland 0.440 m3 Pasir Beton 0.260 m3 Koral Beton 1.000 ls Tenaga ### 1 m3 Pasangan Batu kali Bahan 1.000 m3 Batu Belah 15 / 20 1.500 zak Semen Portland 0.500 m3 Pasir Pasang 1.000 ls Tenaga 1 m3 Beton K 225 BAHAN 5.500 zak Semen portland 0.761 m3 Pasir beton 0.450 m3 Kerikil pecah mesin ( 2 - 3 cm ) 1.000 ls Tenaga 1 Kg Pembesian dengan Besi BJTP 24 Bahan 1.050 Kg Besi Beton BJTP 24 0.015 Kg Kawat Beton 1.000 ls Tenaga 1 Kg Pembesian dengan Besi BJTD 40 Bahan 1.050 Kg Besi Beton BJTD 40

Upload: mzdani27

Post on 09-Dec-2014

51 views

Category:

Documents


1 download

TRANSCRIPT

Page 1: Analisa Rap

ANALISA HARGA SATUAN RAP

NO. U R A I A N

A B ### 1 m3 Pek. Galian Tanah Biasa 49.000

1.000 ls Tenaga 49.000

#REF! 1 m3 Urugan Tanah Kembali 39.0001.000 ls Tenaga 39.000

1 m3 Pek. Urugan Pasir 9.705Bahan

1.000 m3 Pasir Urug 9.7051.000 ls Tenaga 9.705

1 m2 Membuat Lantai Kerja 4.853Bahan

1.500 zak Semen Portland 7.2790.440 m3 Pasir Beton 2.1350.260 m3 Koral Beton 1.2621.000 ls Tenaga 4.853

### 1 m3 Pasangan Batu kali 1.220Bahan

1.000 m3 Batu Belah 15 / 20 1.2201.500 zak Semen Portland 1.8300.500 m3 Pasir Pasang 0.6101.000 ls Tenaga 1.220

1 m3 Beton K 225 14.445BAHAN

5.500 zak Semen portland 79.448 0.761 m3 Pasir beton 10.993 0.450 m3 Kerikil pecah mesin ( 2 - 3 cm ) 6.500 1.000 ls Tenaga 14.445

1 Kg Pembesian dengan Besi BJTP 24 3584.850Bahan

1.050 Kg Besi Beton BJTP 24 3764.0930.015 Kg Kawat Beton 53.7731.000 ls Tenaga 3584.850

1 Kg Pembesian dengan Besi BJTD 40 1810.970Bahan

1.050 Kg Besi Beton BJTD 40 1901.519

Volume Pekerjaan

Page 2: Analisa Rap

0.015 Kg Kawat Beton 27.1651.000 ls Tenaga 1810.970

1.00 m2 Cetakan beton 273.060Bahan

0.004 m3 Kayu Terentang 1.1610.104 lbr Multipleks 9 mm 28.4440.400 kg Paku 109.2241.000 ls Tenaga 273.060

1m² Pasang Alluminium Foil / Sisalation 84.000Bahan

1.050 m2 Sisalation / Alluminium Foil 88.2001.000 ls Tenaga 84.000

1m² Pasang Atap Genteng Beton 84.000Bahan

11.000 lbr Genteng Beton 924.0000.030 bh Paku Biasa 2" - 5" 2.5201.000 ls Tenaga 84.000

1m' Pasang Nok Genteng Beton 7.000Bahan

3.500 lbr Nok Genteng Beton 24.5000.050 Kg Paku Biasa 2" - 5" 0.3500.025 zak Semen abu -abu 0.1750.032 m3 Pasir Pasang 0.2241.000 ls Tenaga 7.000

1 m² Pasang Lantai Keramik 20 x 20 cm 12.000Bahan

1.000 m2 Ubin Keramik 20 x 20 cm 12.0000.125 zak Semen Portland 1.5000.030 m3 Pasir Pasang 0.3601.500 Kg Semen Warna 18.0001.000 ls Tenaga 12.000

1 m² Pasang Lantai Keramik 30 x 30 cm 14.000Bahan

1.000 m2 Ubin Keramik 30 x 30 cm 14.0000.125 zak Semen Portland 1.7500.030 m3 Pasir Pasang 0.4201.500 Kg Semen Warna 21.0001.000 ls Tenaga 14.000

1 m' Pasang Plint Keramik 103.000Bahan

Page 3: Analisa Rap

1.000 m' Plint Keramik 10 x 60 cm 103.0000.041 Kg Semen Portland 4.249

0.0032 m3 Pasir Pasang 0.3300.1000 Kg Semen Warna 10.3001.000 ls Tenaga 103.000

1 M2 MENGECAT Dinding interior 320.000BAHAN

0.5 kg Plamir 160.0000.17 kg Cat Catylac 53.333

1 ls Tenaga 320.000

Memasang 1 buah Kloset Duduk 3.000Bahan

1.000 bh Kloset Duduk / Monoblok 3.0001.000 ls Tenaga 3.000

Memasang 1 buah Kloset Jongkok 1.000Bahan

1.000 bh Kloset Jongkok Porselen 1.0000.125 Kg Semen Portland 0.1250.010 m3 Pasir Pasang 0.0101.000 ls Tenaga 1.000

Memasang 1 buah Wastafel 2.000Bahan

1.000 bh Wastafel 2.0000.025 zak Semen 0.0501.000 ls Tenaga 2.000

1 m² Pasang Lantai Homogeneus tile 30 x 30 cm 54.830Bahan

1.000 m2 Homogeneus tile 30 x 30 cm 54.8300.125 zak Semen Portland 6.8540.030 m3 Pasir Pasang 1.6451.000 Kg Semen Warna 54.8301.000 ls Tenaga 54.830

1 m² Pasang Lantai Homogeneus tile 60 x 60 cm 38.400Bahan

1.000 m2 Homogeneus tile 60 x 60 cm 38.4000.125 zak Semen Portland 4.8000.030 m3 Pasir Pasang 1.1521.000 Kg Semen Warna 38.4001.000 ls Tenaga 38.400

#REF! 1 m2 Pasangan Bata Merah 1Pc : 12Ps 1/2 Bata 352.790Bahan

70.000 bh Bata merah 24,695 0.125 zak Semen Portland 44

Page 4: Analisa Rap

0.045 m3 Pasir Pasang 16 1.000 ls Tenaga 353

### 1 m2 Plesteran Dinding 1Pc : 12Ps 428.000Bahan

0.138 zak Semen PC 58.8500.022 m3 Pasir Pasang 9.4161.000 ls Tenaga 428.000

1 m² Pasang Dinding Keramik 20 x 25 cm 66.000Bahan

1.000 m2 Keramik 20 x 25 cm 66.0000.233 Kg Semen Abu -abu 15.3450.018 m3 Pasir Pasang 1.1881.000 Kg Semen Warna 66.0001.000 ls Tenaga 66.000

1 m² Pasang paras jogja 9.000Bahan

1.000 m2 Paras Jogja 9.0000.233 zak Semen Abu -abu 2.0930.018 m3 Pasir Pasang 0.1621.000 Kg Semen Warna 9.0001.000 ls Tenaga 9.000

1 M2 MENGECAT Dinding eksterior 108.000BAHAN

0.17 kg Cat Mowiloex 18 1 ls Tenaga 108

1 M2 MENGECAT plafon 129.000BAHAN

0.17 kg Cat Plafon 22 1 ls Tenaga 129

1.000Pembesian

49 kg besi polos 49.0000.735 kg Kawat bendrat 0.735

49 ls tenaga 49.000

Cor Beton 1.848 zak Semen portland 1.848 0.256 m3 Pasir beton 0.256 0.151 m3 Kerikil pecah mesin ( 2 - 3 cm ) 0.151 0.336 ls Tenaga 0.336

1 BUAH Plat dak beton praktis / canopy berikut finish dekoratif ukuran 2,4X1,4m

Page 5: Analisa Rap

Bekesting0.014 m3 Kayu Terentang 0.0140.350 lbr Multipleks 9 mm 0.3501.344 kg Paku 1.3443.360 ls Tenaga 3.360

Plesteran1.164 zak Semen PC 1.1640.388 m3 Pasir Pasang 0.3886.960 ls Tenaga 6.960

Cat Exterior1.16 kg Cat Mowiloex 1.1606.96 ls Tenaga 6.960

1.000Pembesian

33 kg besi polos 33.0000.495 kg Kawat bendrat 0.495

33 ls tenaga 33.000

Cor Beton 1.320 zak Semen portland 1.320 0.183 m3 Pasir beton 0.183 0.108 m3 Kerikil pecah mesin ( 2 - 3 cm ) 0.108 0.240 ls Tenaga 0.240

Bekesting0.010 m3 Kayu Terentang 0.0100.250 lbr Multipleks 9 mm 0.2500.960 kg Paku 0.9602.400 ls Tenaga 2.400

Plesteran0.960 zak Semen PC 0.9600.388 m3 Pasir Pasang 0.3885.100 ls Tenaga 5.100

Cat Exterior0.85 kg Cat Mowiloex 0.850

5.1 ls Tenaga 5.100

1 m' Dekoratif dinding dengan tali air 24.001.000 ls Tenaga 24.000

Sirip kolom dekorasi 300 x 325 mm 4.000Pembesian

1 BUAH Plat dak beton praktis / canopy berikut finish dekoratif ukuran 3m X 0,8m

Page 6: Analisa Rap

10 kg besi polos 40.0000.15 kg Kawat bendrat 0.600

10 ls tenaga 40.000

Cor Beton 0.528 zak Semen portland 0.528 0.073 m3 Pasir beton 0.073 0.043 m3 Kerikil pecah mesin ( 2 - 3 cm ) 0.043 0.096 ls Tenaga 0.096

Bekesting0.004 m3 Kayu Terentang 0.0040.100 lbr Multipleks 9 mm 0.1000.384 kg Paku 0.3840.960 ls Tenaga 0.960

Plesteran0.564 zak Semen PC 0.5640.342 m3 Pasir Pasang 0.3422.220 ls Tenaga 2.220

Cat Exterior2.22 kg Cat Mowiloex 2.2202.22 ls Tenaga 2.220

1 m² Keramik 30 x 30 cm Supermilan 3.300Bahan

1.000 m2 Keramik 30 x 30 cm Supermilan 3.3000.125 zak Semen Portland 0.4130.030 m3 Pasir Pasang 0.0991.500 Kg Semen Warna 4.9501.000 ls Tenaga 3.300

Homogeneus tile (trap tangga datar) lebar 350mm 14.000Bahan

0.350 m2 Homogeneus tile 30 x 30 cm 4.9000.044 zak Semen Portland 0.6120.010 m3 Pasir Pasang 0.1470.350 Kg Semen Warna 4.9001.000 ls Tenaga 14.000

Stepnosing 17.000Bahan

1.000 m1 Stepnosing 17.0000.013 zak Semen Portland 0.2130.003 m3 Pasir Pasang 0.0510.100 Kg Semen Warna 1.7001.000 ls Tenaga 17.000

Trap tangga tegak 15.000

Page 7: Analisa Rap

Bahan0.175 m2 Homogeneus tile 30 x 30 cm 2.6250.022 zak Semen Portland 0.3280.005 m3 Pasir Pasang 0.0790.175 Kg Semen Warna 2.6251.000 ls Tenaga 15.000

Jet washer 3.000Bahan

1.000 bh Jet Washer 3.0001.000 ls Perlengkapan 3.0001.000 ls Tenaga 3.000

Kran 2.000Bahan

1.000 bh Kran 2.0001.000 ls Perlengkapan 2.0001.000 ls Tenaga 2.000

Floor drain 4.000Bahan

1.000 bh Floordrain 4.0001.000 ls Perlengkapan 4.0001.000 ls Tenaga 4.000

Hands Shower 3.000Bahan

1.000 bh Hands Shower 3.0001.000 ls Perlengkapan 3.0001.000 ls Tenaga 3.000

Bath Up 1.000Bahan

1.000 bh Bath Up 1.0001.000 ls Perlengkapan 1.0001.000 ls Tenaga 1.000

Cermin 3.000Bahan

1.000 bh Cermin 3.0001.000 ls Perlengkapan 3.0001.000 ls Tenaga 3.000

Kitchen zink 1.000Bahan

1.000 bh Kitchen zink 1.0001.000 ls Perlengkapan 1.0001.000 ls Tenaga 1.000

Page 8: Analisa Rap

34.000Bahan

0.250 btg Pipa AW 1" 8.5000.250 ls Perlengkapan 8.5001.000 ls Tenaga 34.000

25.000Bahan

0.250 btg Pipa AW 3/4" 6.2500.250 ls Perlengkapan 6.2501.000 ls Tenaga 25.000

16.000Bahan

0.250 btg Pipa AW 1/2" 4.0000.250 ls Perlengkapan 4.0001.000 ls Tenaga 16.000

Pipa inst air panas (1/2") dari tembaga / PP-R 35.000Bahan

0.250 btg Pipa AW 1/2" 8.7500.250 ls Perlengkapan 8.7501.000 ls Tenaga 35.000

Gate valve diameter 25 mm 4.000Bahan

1.000 bh Gate valve diameter 25 mm 4.0001.000 ls Perlengkapan 4.0001.000 ls Tenaga 4.000

Floating valve diameter 32 mm 1.000Bahan

1.000 bh Floating valve diameter 32 mm 1.0001.000 ls Perlengkapan 1.0001.000 ls Tenaga 1.000

Water meter 3/4" 1.000Bahan

1.000 bh Water meter 3/4" 1.0001.000 ls Perlengkapan 1.0001.000 ls Tenaga 1.000

40.000Bahan

0.250 btg Pipa AW 4" 10.000

Instalasi pemipaan air bersih dari pipa PVC clas AW diameter 25 mm (1") berikut fitting lengkap terpasang

Instalasi pemipaan air bersih dari pipa PVC clas AW 3/4" berikut fitting lengkap terpasang

Instalasi pemipaan air bersih dari pipa PVC clas AW 1/2" berikut fitting lengkap terpasang

Instalasi Pipa air kotor dan air bekas dari pipa PVC clas AW diameter 100 mm (4") lengkap terpasang berikut fittings

Page 9: Analisa Rap

0.250 ls Perlengkapan 10.0001.000 ls Tenaga 40.000

3.000Bahan

0.250 btg Pipa AW 3" 0.7500.250 ls Perlengkapan 0.7501.000 ls Tenaga 3.000

10.000Bahan

0.250 btg Pipa AW 2" 2.5000.250 ls Perlengkapan 2.5001.000 ls Tenaga 10.000

37.000Bahan

0.250 btg Pipa D 4" 9.2500.250 ls Perlengkapan 9.2501.000 ls Tenaga 37.000

16.000Bahan

0.250 btg Pipa D 3" 4.0000.250 ls Perlengkapan 4.0001.000 ls Tenaga 16.000

4.000Bahan

0.250 btg Pipa D 1" 1.0000.250 ls Perlengkapan 1.0001.000 ls Tenaga 4.000

Septik tank type BF - 04 (kap, 4-6 orang) 1.000Bahan

1.000 bh Septik tank type BF - 04 (kap, 4-6 orang) 1.0001.000 ls Tenaga 1.000

Listrrik 84.0001 Ls Bahan Listrik 1.0001 ls Tenaga 84.000

Instalasi Pipa air kotor dan air bekas dari pipa PVC clas AW (3") lengkap terpasang berikut fittings

Instalasi Pipa air kotor dan air bekas dari pipa PVC clas AW (2") lengkap terpasang berikut fittings

Instalasi Pipa air hujan dari pipa PVC clas D diameter 100 mm (4") lengkap terpasang berikut fitting

Instalasi Pipa Vent dan air bekas dari pipa PVC clas D diameter 50 mm (2") lengkap terpasang berikut fitting

Instalasi Pipa Vent dan air bekas dari pipa PVC clas D diameter 25 mm (1") lengkap terpasang berikut fitting

Page 10: Analisa Rap

HARGA SAT JUMLAH matrial JUMLAH upah TOTAL harga

980,000.00 980,000.00 20,000 980,000.000 980,000

175,500.00 175,500.00 4,500 175,500

388,200.00 67,935.00 456,135.00

40,000 388,200.00 7,000 67,935

487,676.25 533,775.00 1,021,451.25

46,000 334,822.50 45,000 96,079.50 45,000 56,774.25 110,000 533,775

179,950.00 51,240.00 231,190.00

55,000 67,100.00 46,000 84,180.00 47,000 28,670.00 42,000 51,240

4,929,284.03 1,588,950.00 6,518,234.03

46,000 3,654,585.00 45,000 494,669.02 120,000 780,030.00 110,000 1,588,950.00

28,875,966.75 1,792,425.00 30,668,391.75

7,500 28,230,693.75 12,000 645,273.00 500 1,792,425

14,587,363.35 905,485.00 15,492,848.35

7,500 14,261,388.75

Page 11: Analisa Rap

12,000 325,974.60 500 905,485

5,884,443 5,461,200 11,345,643

1,000,000 1,160,505 120,000 3,413,250 12,000 1,310,688 20,000 5,461,200

352,800.00 168,000.00 520,800.00

4,000 352,800.00 2,000 168,000

3,633,840.00 336,000.00 3,969,840.00

3,900 3,603,600.00 12,000 30,240.00 4,000 336,000

200,403.00 105,000.00 305,403.00

7,250 177,625.00 12,000 4,200.00 46,000 8,050.00 47,000 10,528.00 15,000 105,000

679,920.00 144,000.00 823,920.00

45,000 540,000.00 46,000 69,000.00 47,000 16,920.00 3,000 54,000.00 12,000 144,000

751,240.00 168,000.00 919,240.00

42,000 588,000.00 46,000 80,500.00 47,000 19,740.00 3,000 63,000.00 12,000 168,000

11,347.90 1,236,000.00 1,247,347.90

Page 12: Analisa Rap

9,000 9,000.00 46,000 1,897.50 47,000 150.40 3,000 300.00 12,000 1,236,000

2,080,000 960,000 3,040,000

7,000 1,120,000 18,000 960,000 3,000 960,000

2,670,000.00 60,000.00 2,730,000.00

890,000 2,670,000.00 20,000 60,000

131,220.00 50,000.00 181,220.00

125,000 125,000.00 46,000 5,750.00 47,000 470.00 50,000 50,000

901,150.00 60,000.00 961,150.00

450,000 900,000.00 46,000 1,150.00 30,000 60,000

4,395,172.80 822,450.00 5,217,622.80

70,000 3,838,100.00 46,000 315,272.50 47,000 77,310.30 3,000 164,490.00 15,000 822,450

3,730,944.00 576,000.00 4,306,944.00

87,000 3,340,800.00 46,000 220,800.00 47,000 54,144.00 3,000 115,200.00 15,000 576,000

14,628,437.35 3,175,110.00 17,803,547.35

480 11,853,744.00 46,000 2,028,542.50

Page 13: Analisa Rap

47,000 746,150.85 9,000 3,175,110

3,149,652.00 3,424,000.00 6,573,652.00

46,000 2,707,100.00 47,000 442,552.00 8,000 3,424,000

4,061,706.00 1,155,000.00 5,216,706.00

47,000 3,102,000.00 46,000 705,870.00 47,000 55,836.00 3,000 198,000.00 17,500 1,155,000

805,869.00 153,000.00 958,869.00

75,000 675,000.00 46,000 96,255.00 47,000 7,614.00 3,000 27,000.00 17,000 153,000

1,368,000 432,000 1,800,000

76,000 1,368,000 4,000 432,000

129,000 516,000 645,000

6,000 129,000 4,000 516,000

1,019,038.800 376,320.000 49,000.000 425,320.000

7,500 367,500.000 12,000 8,820.000 1,000 49,000.000

114,658.32 40,320.00 154,978.32 46,000 85,008.00 45,000 11,506.32 120,000 18,144.00 120,000 40,320.00

Page 14: Analisa Rap

72,408 67,200 139,608 1,000,000 14,280 120,000 42,000 12,000 16,128 20,000 67,200

71,772.48 104,400.00 176,172.48 46,000 53,544.00 47,000 18,228.48 15,000 104,400

88,160 34,800 122,960 76,000 88,160 5,000 34,800

725,847.280 253,440.000 33,000.000 286,440.000

7,500 247,500.000 12,000 5,940.000 1,000 33,000.000

81,898.80 28,800.00 110,698.80 46,000 60,720.00 45,000 8,218.80 120,000 12,960.00 120,000 28,800.00

51,720 48,000 99,720 1,000,000 10,200 120,000 30,000 12,000 11,520 20,000 48,000

62,388.48 76,500.00 138,888.48 46,000 44,160.00 47,000 18,228.48 15,000 76,500

64,600 25,500 90,100 76,000 64,600 5,000 25,500

144,000 144,000 6,000 144,000

686,516.800 307,200.000 40,000.000 347,200.000

Page 15: Analisa Rap

7,500 300,000.000 12,000 7,200.000 1,000 40,000.000

32,759.52 11,520.00 44,279.52 46,000 24,288.00 45,000 3,287.52 120,000 5,184.00 120,000 11,520.00

20,688 19,200 39,888 1,000,000 4,080 120,000 12,000 12,000 4,608 20,000 19,200

42,029.28 33,300.00 75,329.28 46,000 25,944.00 47,000 16,085.28 15,000 33,300

168,720 11,100 179,820 76,000 168,720 5,000 11,100

203,478.00 39,600.00 243,078.00

50,000 165,000.00 46,000 18,975.00 47,000 4,653.00 3,000 14,850.00 12,000 39,600

392,784.00 70,000.00 462,784.00

70,000 343,000.00 46,000 28,175.00 47,000 6,909.00 3,000 14,700.00 5,000 70,000

493,272.00 85,000.00 578,272.00

28,000 476,000.00 46,000 9,775.00 47,000 2,397.00 3,000 5,100.00 5,000 85,000

210,420.00 75,000.00 285,420.00

Page 16: Analisa Rap

70,000 183,750.00 46,000 15,093.75 47,000 3,701.25 3,000 7,875.00 5,000 75,000

180,000.00 15,000.00 195,000.00

55,000 165,000.00 5,000 15,000.00 5,000 15,000

80,000.00 10,000.00 90,000.00

35,000 70,000.00 5,000 10,000.00 5,000 10,000

160,000.00 20,000.00 180,000.00

35,000 140,000.00 5,000 20,000.00 5,000 20,000

1,080,000.00 30,000.00 1,110,000.00

350,000 1,050,000.00 10,000 30,000.00 10,000 30,000

2,150,000.00 100,000.00 2,250,000.00

1,900,000 1,900,000.00 250,000 250,000.00 100,000 100,000

450,000.00 30,000.00 480,000.00

140,000 420,000.00 10,000 30,000.00 10,000 30,000

200,000.00 25,000.00 225,000.00

190,000 190,000.00 10,000 10,000.00 25,000 25,000

Page 17: Analisa Rap

260,666.67 68,000.00 328,666.67

23,000 195,500.00 7,667 65,166.67 2,000 68,000

150,000.00 50,000.00 200,000.00

18,000 112,500.00 6,000 37,500.00 2,000 50,000

85,333.33 32,000.00 117,333.33

16,000 64,000.00 5,333 21,333.33 2,000 32,000

186,666.67 70,000.00 256,666.67

16,000 140,000.00 5,333 46,666.67 2,000 70,000

666,666.67 20,000.00 686,666.67

125,000 500,000.00 41,667 166,666.67 5,000 20,000

213,333.33 5,000.00 218,333.33

160,000 160,000.00 53,333 53,333.33 5,000 5,000

266,666.67 30,000.00 296,666.67

200,000 200,000.00 66,667 66,666.67 30,000 30,000

2,537,500.00 280,000.00 2,817,500.00

203,000 2,030,000.00

Page 18: Analisa Rap

50,750 507,500.00 7,000 280,000

117,187.50 21,000.00 138,187.50

125,000 93,750.00 31,250 23,437.50 7,000 21,000

203,125.00 70,000.00 273,125.00

65,000 162,500.00 16,250 40,625.00 7,000 70,000

1,052,187.50 259,000.00 1,311,187.50

91,000 841,750.00 22,750 210,437.50 7,000 259,000

255,000.00 112,000.00 367,000.00

51,000 204,000.00 12,750 51,000.00 7,000 112,000

27,500.00 28,000.00 55,500.00

22,000 22,000.00 5,500 5,500.00 7,000 28,000

4,500,000.00 400,000.00 4,900,000.00

4,500,000 4,500,000.00 400,000 400,000

ttk 8,000,000 2,940,000 10,940,000 8,000,000 8,000,000 35,000 2,940,000

Page 19: Analisa Rap

158,123,848.52 125,434,136 30,748,310 156,182,446

1,941,402.88

Page 20: Analisa Rap

20,000

4,500

47,000

210,500

5 10 300.013 0.026 8.80.022 0.044 5.2

0 20

189,500

451,245

8,555 dia41500 10.65312 8000 85224.96 11.2

4.273085 7.398 8000 59184 9.29711.953 4.73472 8000 37877.76 7.2

8,555

Page 21: Analisa Rap

41,550

6,200

47,260

43,629

68,660

65,660

12,110

Page 22: Analisa Rap

9,500

910,000

181,220

480,575

95,160

112,160

50,465

Page 23: Analisa Rap

15,359

79,041

106,541

16,667

5,000

33.633.667.2 5.6

23.3037

Page 24: Analisa Rap

121224 2

8.32275

6,000

171,629

Page 25: Analisa Rap

73,660

33,056

34,016

19,028

Page 26: Analisa Rap

65,000

45,000

45,000

370,000

2,250,000

160,000

225,000

Page 27: Analisa Rap

9,667

8,000

7,333

7,333

171,667

218,333

296,667

70,438

Page 28: Analisa Rap

46,063

27,313

35,438

22,938

13,875

4,900,000

Page 29: Analisa Rap

9.280051 9400 87232.486.261667 9400 58859.673.835123 9400 36050.16

Page 30: Analisa Rap

NO JENIS UPAH SPESIFIKASI

Pekerja / knekTukang galiKepala tukang batuTukang batuKepala tukang kayuTukang kayuKepala tukang besiTukang besiKepala tukang catTukang CatMandor/ pengawasInstalatorPembantu instalatorTukang babat rumputTukang tamanKepala tukang pasang pipaTukang pasang pipaOperator alat besarPembantu operator alat besarTukang las

NO JENIS BAHAN SPESIFIKASI

AmpelasBak cuci Stainless steelBalok Kayu JatiBata merahBatu Belah 15 / 20Besi Beton BJTD 40Besi Beton BJTP 24Cat Tembok MowilexCat CatylacGenteng BetonGypsumGypsum Water resistantHollow

Page 31: Analisa Rap

Kawat BetonKawat seng polosKayu Terentang Keramik 20 x 20 cmKeramik 20 x 25 cmKeramik 30 x 30 cmHomogeneus tile 30 x 30 cmHomogeneus tile 30 x 30 cm UnpolishHomogeneus tile 60 x 60 cmHomogeneus tile 60 x 60 cm unpolishPlint KeramikKloset Duduk / MonoblokKloset Jongkok PorselenKoral BetonMultipleks 8 mmMortar UtamaNok BetonPaku

Paku Biasa 1/2" - 1"Paku Biasa 2" - 5"Papan Kayu BorneoPapan Kayu Borneo tebal 3cmPasir Beton Pasir Pasang Pasir UrugPasir Urug DaratPC WarnaRamset / DinaboltSemen PortlandSemen Warna Sewa ScaffoldingSisalation / Alluminium FoilSplit 2-3 cmWastafel

Paku Biasa ½" - 1"Paku Biasa ½" - 1" atau Sekrup

Page 32: Analisa Rap

harga real SATUAN

Rp 32,000.00 Oh

Rp 32,000.00 Oh

Rp 45,000.00 Oh

Rp 40,000.00 Oh

Rp 47,000.00 Oh

Rp 42,000.00 Oh

Rp 47,000.00 Oh

Rp 42,000.00 Oh

Rp 45,000.00 Oh

Rp 40,000.00 Oh

Rp 55,000.00 Oh

Rp 45,000.00 Oh

Rp 40,000.00 Oh

Rp 45,000.00 Oh

Rp 45,000.00 Oh

Rp 45,000.00 Oh

Rp 40,000.00 Oh

Rp 70,000.00 Oh

Rp 60,000.00 Oh

Rp 55,000.00 Oh

harga real SATUAN

Rp 2,750.00 Lbr

Rp 450,000.00 bh

Rp 9,500,000.00 m3

Rp 550.00 bh

Rp 55,000.00 m3

Rp 9,600.00 Kg

Rp 9,600.00 Kg

Rp 68,000.00 Kg

Rp 18,000.00 Kg

Rp 4,500.00 lbr

Rp 52,000.00 lbr

Rp 51,000.00 lbr

Rp 3,000.00 m'

Page 33: Analisa Rap

Rp 12,000.00 Kg

Rp 12,000.00 Kg

Rp 1,000,000.00 m3

Rp 3,120.00 Bh

Rp 3,900.00 Bh

Rp 7,110.07 Bh

Rp 17,550.18 Bh

Rp 18,000.18 Bh

Rp 87,050.36 bh

Rp 90,287.77 bh

Rp 14,508.39 bh

Rp 1,572,000.00 bh

Rp 575,000.00 bh

Rp 150,000.00 m3

Rp 34,166.67 m2

Rp 4,000.00 kg

Rp 7,500.00 lbr

Rp 12,000.00 Kg

Rp 12,000.00 Kg

Rp 12,000.00 Kg

Rp 12,000.00 Kg

Rp 12,000.00 Kg

Rp 5,500,000.00 m3

Rp 6,000,000.00 m3

Rp 45,000.00 m3

Rp 47,000.00 m3

Rp 40,000.00 m3

Rp 40,000.00 m3

Rp 3,500.00 Kg

Rp 12,100.00 bh

Rp 1,250.00 Kg

Rp 3,000.00 Kg

Rp 27,500.00 Unit

Rp 7,500.00 m2

Rp 155,000.00 m3

Rp 935,000.00 bh

Page 34: Analisa Rap

KEBUTUHAN MATERIAL DAN TENAGA

NO. JENIS VOLUME SAT HARGA SATUAN JUMLAH

1 Pasir Urug 9.705 M3 40,000 388,200

2 Semen Portland 236 ZAK 46,000 10,874,153

3 Pasir Beton 13.639137 M3 45,000 613,761

4 Koral Beton 1.26165 M3 45,000 56,774

5 Batu Belah 15 / 20 1.22 M3 55,000 67,100

6 Pasir Pasang 33 M3 47,000 1,557,349

7 Kerikil pecah mesin ( 2 - 3 cm ) 6.80265 M3 120,000 816,318

8 Besi Beton BJTP 24 3886.0925 Kg 7,500 29,145,694

9 Besi Beton BJTD 40 1901.5185 Kg 7,500 14,261,389

10 Kawat Beton 82.7673 Kg 12,000 993,208

11 Kayu Terentang 1.189065 M3 1,000,000 1,189,065

12 Multipleks 9 mm 29.14375 lbr 120,000 3,497,250

13 Paku 114.782 kg 12,000 1,377,384

14 Sisalation / Alluminium Foil 88.2 m2 4,000 352,800

15 Genteng Beton 924 bh 3,900 3,603,600

16 Nok Genteng Beton 24.5 bh 7,250 177,625

17 Ubin Keramik 20 x 20 cm 12 m2 45,000 540,000

18 Semen Warna 231.705 kg 3,000 695,115

19 Ubin Keramik 30 x 30 cm 14 m2 42,000 588,000

20 Plint Keramik 10 x 60 cm 103 m2 9,000 927,000

21 Plamir 160 kg 7,000 1,120,000

22 Cat Catylac 53.3333333 Kg 18,000 960,000

23 Kloset Duduk / Monoblok 3 bh 890,000 2,670,000

24 Kloset Jongkok Porselen 1 bh 125,000 125,000

25 Homogeneus tile 30 x 30 cm 62.355 m2 70,000 4,364,850

26 Homogeneus tile 60 x 60 cm 38.4 m2 87,000 3,340,800

27 Bata merah 24,695 m2 480 11,853,744

28 Keramik 20 x 25 cm 66 m2 47,000 3,102,000

29 Paras Jogja 9 m2 75,000 675,000

30 Cat Mowiloex 18 kg 76,000 1,368,000

31 Cat Plafon 22 Kg 6,000 129,000

32 Keramik 30 x 30 cm Supermilan 3.3 m2 50,000 165,000

33 Stepnosing 17 m' 28,000 476,000

34 Jet Washer 3 bh 55,000 165,000

35 Kran 2 bh 35,000 70,000

36 Floor drain 4 bh 35,000 140,000

37 Hands Shower 3 bh 350,000 1,050,000

38 Bath Up 1 bh 1,900,000 1,900,000

39 Cermin 3 bh 140,000 420,000

40 Kitchen zink 1 bh 190,000 190,000

41 Pipa AW 1" 8.5 btg 23,000 195,500

42 Pipa AW 3/4" 6.25 btg 18,000 112,500

Page 35: Analisa Rap

43 Pipa AW 1/2 12.75 btng 16,000 204,000

44 Pipa AW 4 10 btng 203,000 2,030,000

45 Pipa AW 3 0.75 btng 125,000 93,750

46 Pipa AW 2 2.5 btng 65,000 162,500

47 Pipa D4 9.25 btng 91,000 841,750

48 Pipa D3 4 btng 51,000 204,000

49 Pipa D1 1 btng 22,000 22,000

50 Bahan Listrik 1 ls 8,000,000 8,000,000

51 Perlengkapan 14 ls 5000 70,000

52 Perlengkapan 7 ls 10,000 70,000

53 Perlengkapan 1 ls 250,000 250,000

54 Perlengkapan 8.5 ls 7,667 65,167

55 Perlengkapan 6.25 ls 6,000 37,500

56 Perlengkapan 13.75 ls 5,333 73,333

57 Perlengkapan 4 ls 41,667 166,667

58 Perlengkapan 1 ls 53,333 53,333

59 Perlengkapan 1 ls 66,667 66,667

60 Perlengkapan 10 ls 50,750 507,500

61 Perlengkapan 0.75 ls 31,250 23,438

62 Perlengkapan 2.5 ls 16,250 40,625

63 Perlengkapan 9.25 ls 22,750 210,438

64 Perlengkapan 4 ls 12,750 51,000

65 Perlengkapan 1 ls 5,500 5,500

67 Septik tank type BF - 04 (kap, 4-6 orang) 1 bh 4,500,000 4,500,000

68 Water meter 3/4 1 bh 200,000 200,000

69 Floating valve diameter 32 mm 1 bh 160,000 160,000

70 Gate valve diameter 25 mm 4 bh 125,000 500,000

71 Keramik 30 x 30 cm Supermilan 3.3 m2 50,000.00 165,000

72 Wastafel 2 bh 450,000 900,000

73 Semen Abu abu 17.6125 kg 46,000 810,175

74 Besi Polos 49 kg 7,500 367,500

66 Tenaga 1 30748310 30748310

Page 36: Analisa Rap

.