PROYEK
LOKASI
PEKERJAAN
NO.
JENIS PEKERJAAN
JUMLAH HARGA
I.
Rp
74,212,000.00
II.
Rp
467,472,000.00
III.
Rp
247,363,000.00
IV.
Rp
106,500,000.00
V.
Rp
19,815,000.00
VI.
Rp
13,155,000.00
VII.
Rp
26,734,900.00
REAL COST
Rp
955,251,900.00
Ppn 10 %
Rp
Sub Total
Rp
Jasa Konstruksi 10 %
Rp
Jasa Pelaksanaan
Rp
TOTAL
DIBULATKAN
Rp
Rp
955,251,900.00
955,251,900.00
955,250,000.00
Terbilang :
SEMBILAN RATUS LIMA PULUH LIMA JUTA DUA RATUS LIMA PULUH RIBU RUPIAH
SATUAN
VOLUME
M3
M2
43.6
600
M2
M2
1128
2616
M2
M2
M2
M
M
M2
668
698
74
12
143
699.2
UNIT
UNIT
BH
BH
30
20
10
10
M
M
M
BH
BH
BH
BH
70
90
10
10
1
2
4
TTK
TTK
BH
BH
BH
60
20
60
20
60
M3
M2
M2
M2
M2
M
M
M
BH
1.2
9
33
33.67
37.64
4.6
15
24.2
1
BIAYA (RAB)
HARGA
SATUAN (Rp.)
JUMLAH
HARGA (Rp.)
670,000.00
75,000.00
29,212,000.00
45,000,000.00
375,000.00
17,000.00
423,000,000.00
44,472,000.00
130,000.00
95,000.00
110,000.00
55,000.00
35,000.00
115,000.00
86,840,000.00
66,310,000.00
8,140,000.00
660,000.00
5,005,000.00
80,408,000.00
2,750,000.00
850,000.00
450,000.00
250,000.00
82,500,000.00
17,000,000.00
4,500,000.00
2,500,000.00
45,000.00
15,000.00
279,500.00
91,000.00
2,100,000.00
1,500,000.00
1,627,500.00
3,150,000.00
1,350,000.00
2,795,000.00
910,000.00
2,100,000.00
3,000,000.00
6,510,000.00
117,000.00
117,000.00
19,500.00
21,000.00
36,750.00
7,020,000.00
2,340,000.00
1,170,000.00
420,000.00
2,205,000.00
670,000.00
75,000.00
375,000.00
130,000.00
95,000.00
110,000.00
55,000.00
35,000.00
2,750,000.00
804,000.00
675,000.00
12,375,000.00
4,377,100.00
3,575,800.00
506,000.00
825,000.00
847,000.00
2,750,000.00
REKAPITULASI HARGA
PROYEK
LOKASI
PEKERJAAN
NO.
JENIS PEKERJAAN
JUMLAH HARGA
I.
Rp
55,288,000.00
II.
Rp
439,272,000.00
III.
Rp
226,387,000.00
IV.
Rp
68,000,000.00
V.
Rp
18,305,000.00
VI.
Rp
23,795,000.00
VII.
Rp
24,326,900.00
REAL COST
Rp
855,373,900.00
Ppn 10 %
Rp
Sub Total
Rp
Jasa Konstruksi 10 %
Rp
Jasa Pelaksanaan
Rp
TOTAL
DIBULATKAN
Rp
Rp
855,373,900.00
855,373,900.00
855,370,000.00
Terbilang :
DELAPAN RATUS LIMA PULUH LIMA JUTA TIGA RATUS TUJUH PULUH RIBU RUPIAH
SATUAN
VOLUME
M3
M2
43.6
600
M2
M2
1128
2616
M2
M2
M2
M
M
M2
668
698
74
12
143
699.2
UNIT
UNIT
BH
BH
30
20
10
10
M
M
M
BH
BH
BH
BH
70
90
10
10
1
2
4
TTK
TTK
BH
BH
BH
60
20
60
20
60
Catatan
M3
M2
M2
M2
M2
M
M
M
BH
1.2
9
33
33.67
37.64
4.6
15
24.2
1
HARGA
SATUAN (Rp.)
HARGA SATUAN
edit(Rp.)
JUMLAH
HARGA (Rp.)
JUMLAH HARGA
edit (Rp.)
670,000.00
75,000.00
580,000.00
50,000.00
29,212,000.00
45,000,000.00
25,288,000.00
30,000,000.00
375,000.00
17,000.00
350,000.00
17,000.00
423,000,000.00
44,472,000.00
394,800,000.00
44,472,000.00
130,000.00
95,000.00
110,000.00
55,000.00
35,000.00
115,000.00
130,000.00
95,000.00
110,000.00
55,000.00
35,000.00
85,000.00
86,840,000.00
66,310,000.00
8,140,000.00
660,000.00
5,005,000.00
80,408,000.00
86,840,000.00
66,310,000.00
8,140,000.00
660,000.00
5,005,000.00
59,432,000.00
2,750,000.00
850,000.00
450,000.00
250,000.00
1,500,000.00
850,000.00
450,000.00
150,000.00
82,500,000.00
17,000,000.00
4,500,000.00
2,500,000.00
45,000,000.00
17,000,000.00
4,500,000.00
1,500,000.00
45,000.00
15,000.00
279,500.00
91,000.00
2,100,000.00
1,500,000.00
1,627,500.00
45,000.00
15,000.00
279,500.00
91,000.00
2,100,000.00
1,500,000.00
1,250,000.00
3,150,000.00
1,350,000.00
2,795,000.00
910,000.00
2,100,000.00
3,000,000.00
6,510,000.00
3,150,000.00
1,350,000.00
2,795,000.00
910,000.00
2,100,000.00
3,000,000.00
5,000,000.00
117,000.00
117,000.00
19,500.00
21,000.00
36,750.00
250,000.00
250,000.00
19,500.00
21,000.00
36,750.00
7,020,000.00
2,340,000.00
1,170,000.00
420,000.00
2,205,000.00
15,000,000.00
5,000,000.00
1,170,000.00
420,000.00
2,205,000.00
670,000.00
75,000.00
375,000.00
130,000.00
95,000.00
110,000.00
55,000.00
35,000.00
2,750,000.00
580,000.00
50,000.00
350,000.00
130,000.00
95,000.00
110,000.00
55,000.00
35,000.00
1,500,000.00
804,000.00
675,000.00
12,375,000.00
4,377,100.00
3,575,800.00
506,000.00
825,000.00
847,000.00
2,750,000.00
696,000.00
450,000.00
11,550,000.00
4,377,100.00
3,575,800.00
506,000.00
825,000.00
847,000.00
1,500,000.00