RAB Rumah Addendum Akhir 5 April
RAB Rumah Addendum Akhir 5 April
53.96 69.23
123.19 0.2 0.26
0.3 32.03
0.06 600,000.00
7.3914 19,217,640.00
BATUBATA
13.5 12.5 1
1.8 9.08 1.7
2.15 12.5 6.43
2.15 3.5 3.1
1.73 9 3.4
7.7 3.4 3.25
11.43 3.5 3.68
13.5 3.25 3.1
12.5 1.5
4.1
3.63
53.96 69.23 1.5
123.19 0.75
37.14
86.05
RING BALOK SOPI2
3.58 7.58 9.08 6.4 4.4
5.23 1.8 4 6.4 4.4
2.9 2.15 4
8.65 2 5.83 12.8 8.8
3.5 7.82 3.58 21.6
3.4 11.43 5.23
6.75 2.4 8.65
3.25 11.73 3.5
37.26 3.4
79.5 0.15 3.58
0.4 3.25
0.06 4.77 46.91 54.1
101.01 0.12
0.2
0.024 2.42424 0.5184
2.94264
RENCANA ANGGARAN BIAYA
Pembangunan Rumah Tinggal
PA KETUT
JL. INDAH - BUMI ASRI PADASUKA BANDUNG
II PEKERJAAN TANAH
1 Pek. Galian Tanah pondasi Telapak m3 18.24
2 Pek. Urugan Kembali Galian Tanah pondasi Telapak m3 6.08
3 Pek Galian Tanah Sloof m3 7.39
4 Pek Urugan kembali Galian Tanah Sloof m3 2.46
V PEKERJAAN BETON
1 Pek. Sloof Beton m3 7.39
2 Pek. Kolom Beton 15/35 m3 3.24
3 Pek. Kolom praktis 12/15 m3 2.55
4 Pek. Balok Beton 15/40 m3 4.77
5 Pek. Ringbalk 12/15 m3 2.94
6 Pek. Topi beton t.8cm m3 0.47
7 Pek. Plat beton m3 7.87
8 Pek. Tangga beton m3 2.01
9 Pek. Meja Dapur m3 0.32
10 Pek. Bekisting Lantai m2 60.50
11 Pek. Stager work & alat Bantu m2 60.50
Ju
GR
GRAND TOTAL Rp 5
NILAI KON
NILAI Pekerjaa
GR
Harga Satuan Jumlah Harga Bobot(%)
Rp 1 100
Rp 48,000 Rp 2,496,000.00 0.473
Rp 400,000 Rp 9,600,000.00 1.820
Rp 75,000 Rp 937,500.00 0.178
Rp 13,033,500.00 2.471
-
Rp 60,000 Rp 1,094,400.00 0.208
Rp 60,000 Rp 364,800.00 0.069
Rp 60,000 Rp 443,484.00 0.084
Rp 60,000 Rp 147,828.00 0.028
Rp 2,050,512.00 0.389
-
Rp 65,000 Rp 559,000.00 0.106
Rp 1,170,000 Rp 22,230,000.00 4.215
Rp 22,789,000.00 4.321
-
Rp 3,355,000 Rp 24,798,147.00 4.702
Rp 4,290,000 Rp 13,907,643.75 2.637
Rp 5,665,000 Rp 14,428,755.00 2.736
Rp 4,290,000 Rp 20,463,300.00 3.880
Rp 5,665,000 Rp 16,670,055.60 3.161
Rp 3,355,000 Rp 1,576,850.00 0.299
Rp 3,355,000 Rp 26,387,075.00 5.003
Rp 3,355,000 Rp 6,753,615.00 1.281
Rp 3,355,000 Rp 1,062,864.00 0.202
Rp 104,500 Rp 6,322,250.00 1.199
Rp 75,000 Rp 4,537,500.00 0.860
Rp 136,908,055.35 25.960
-
Rp 155,000 Rp 20,845,950.00 3.953
Rp 1,800,000 Rp 7,200,000.00 1.365
Rp 1,200,000 Rp 8,400,000.00 1.593
Rp 1,200,000 Rp 1,200,000.00 0.228
Rp 1,200,000 Rp 3,600,000.00 0.683
Rp 99,000 Rp 7,405,200.00 1.404
Rp 90,000 Rp 4,050,000.00 0.768
Rp 150,000 Rp 5,430,000.00 1.030
Rp 58,131,150.00 11.022
-
Rp 102,000 Rp 26,331,300.00 4.993
Rp 102,000 Rp 5,283,600.00 1.002
Rp 29,000 Rp 16,474,900.00 3.124
Rp 16,800 Rp 9,544,080.00 1.810
Rp 180,000 Rp 12,960,000.00 2.457
Rp 200,000 Rp 960,000.00 0.182
Rp 384,000 Rp 768,000.00 0.146
Rp - -
Rp 550,000 Rp 3,025,000.00 0.574
Rp 550,000 Rp 4,620,000.00 0.876
Rp 550,000 Rp 3,162,500.00 0.600
Rp 83,129,380.00 15.762
-
Rp 149,500 Rp 22,580,480.00 4.282
Rp 75,000 Rp 11,328,000.00 2.148
Rp 75,000 Rp 941,250.00 0.178
Rp 68,000 Rp 1,696,600.00 0.322
Rp 36,546,330.00 6.930
-
-
Rp 55,000 Rp 10,319,925.00 1.957
Rp 32,000 Rp 6,004,320.00 1.139
Rp 84,000 Rp 3,024,000.00 0.573
Rp 17,000 Rp 4,012,000.00 0.761
Rp 23,360,245.00 4.429
-
Rp 420,000 Rp 840,000.00 0.159
Rp 375,000 Rp 2,625,000.00 0.498
Rp 375,000 Rp 1,125,000.00 0.213
Rp 40,000 Rp 840,000.00 0.159
Rp 35,000 Rp 665,000.00 0.126
Rp 35,000 Rp 665,000.00 0.126
Rp 35,000 Rp 665,000.00 0.126
Rp 7,425,000.00 1.408
-
Rp 225,000 Rp 4,320,000.00 0.819
Rp 205,000 Rp 32,677,000.00 6.196
Rp 190,000 Rp 2,280,000.00 0.432
Rp 30,000 Rp 7,110,000.00 1.348
Rp 480,000 Rp 2,880,000.00
Rp 75,000 Rp 2,452,500.00
Rp 51,719,500.00 9.807
-
Rp 2,200,000 Rp 2,150,000.00 0.408
Rp 627,480 Rp 627,480.00 0.119
Rp 350,000 Rp 700,000.00 0.133
Rp 120,000 Rp 360,000.00 0.068
Rp 900,000 Rp 1,800,000.00 0.341
Rp 500,000 Rp 500,000.00 0.095
Rp 110,000 Rp 330,000.00 0.063
Rp 175,000 Rp 1,400,000.00 0.265
Rp 75,000 Rp 1,995,000.00 0.378
Rp 60,000 Rp 1,320,000.00 0.250
Rp 18,000 Rp 576,000.00 0.109
Rp 16,000 Rp 288,000.00 0.055
Rp 4,500,000 Rp 4,500,000.00 0.853
Rp 800,000 Rp 1,600,000.00 0.303
Rp 350,000 Rp 1,400,000.00 0.265
Rp 19,546,480.00 3.706
-
Rp 28,000 Rp 15,906,800.00 3.016
Rp 30,000 Rp 5,629,050.00 1.067
Rp 75,000 Rp 10,086,750.00 1.913
Rp 400,000 Rp 4,400,000.00 0.834
Rp 350,000 Rp 1,050,000.00 0.199
Rp 45,000 Rp 3,366,000.00 0.638
Rp 40,000 Rp 1,800,000.00 0.341
Rp 25,000 Rp 623,750.00 0.118
Rp 42,862,350.00 8.127
-
Rp 780,000 Rp 780,000.00 0.148
Rp 540,000 Rp 1,620,000.00 0.307
Rp 156,000 Rp 6,240,000.00 1.183
Rp 156,000 Rp 3,120,000.00 0.592
Rp 240,000 Rp 240,000.00 0.046
Rp 240,000 Rp 1,200,000.00 0.228
Rp 144,000 Rp 5,760,000.00 1.092
Rp 36,000 Rp 1,440,000.00 0.273
Rp 36,000 Rp 720,000.00 0.137
Rp 36,000 Rp 36,000.00 0.007
Rp 36,000 Rp 180,000.00 0.034
Rp 450,000 Rp 450,000.00 0.085
Rp 5,500,000 Rp 5,500,000.00 1.043
Rp 27,286,000.00 5.174
-
-
Rp 5,200,000 Rp - -
Rp 2,600,000 Rp 2,600,000.00 0.493
Rp 2,600,000.00 0.493
Jumlah Biaya Rp 527,387,502.35 100.000
-
-
Rp -
Rp 2,040,000 Rp 2,040,000.00
Rp 1,440,000 Rp 1,440,000.00
Rp 450,000 Rp 450,000.00
Rp 450,000 Rp 900,000.00
Rp 4,000,000 Rp 4,000,000.00
Rp - Rp -
Rp 350,000 Rp 11,445,000.00
Rp -
Rp 300,000 Rp 4,608,000.00 ###
Rp 400,000 Rp 7,400,000.00
Rp 1,350,000 Rp 7,425,000.00
###
Jumlah Biaya Rp 39,708,000.00 ###
Rp 567,095,502
Rp 527,387,502
169.00
Rp 3,120,636
-
Rp 12,500,000 Rp 12,500,000.00
Rp 155,000 Rp 93,000.00
Rp 1,200,000 Rp 1,200,000.00
Rp 28,000 Rp 16,800.00
Rp 400,000 Rp 400,000.00
Rp 1,750,000 Rp 1,750,000.00
Rp 850,000 Rp 850,000.00
Rp 2,000,000 Rp 2,000,000.00
Rp 150,000 Rp 150,000.00
Rp 192,000 Rp 192,000.00
Rp 180,000 Rp 945,000.00
Jumlah Biaya Rp 20,096,800.00 ###
I PEKERJAAN PERSIAPAN
1 Pek. Pengukuran & Pemasangan Bouwplank m1
2 Pek. Direksi Keet & Gudang m2
3 Pagar Sementara m1
II PEKERJAAN TANAH
1 Pek. Galian Tanah pondasi Telapak m3
2 Pek. Urugan Kembali Galian Tanah pondasi Telapak m3
3 Pek Galian Tanah Sloof m3
4 Pek Urugan kembali Galian Tanah Sloof m3
V PEKERJAAN BETON
1 Pek. Sloof Beton m3
1 Pek. Kolom Beton 15/35 m3
2 Pek. Kolom praktis 12/15 m3
2 Pek. Balok Beton 15/40 m3
3 Pek. Ringbalk 12/15 m3
4 Pek. Topi beton t.8cm m3
5 Pek. Plat beton m3
5 Pek. Tangga beton m3
6 Pek. Meja Dapur m3
7 Pek. Bekisting Lantai m2
8 Pek. Stager work & alat Bantu m2
VI PEKERJAAN KUSEN, PINTU & JENDELA
1 Pek. Kusen Pintu & Jendela m1
2 Pek. Pintu Panel Double bh
3 Pek. Pintu 82 bh
4 Pek. Pintu Kaca bh
5 Pek. Pintu Toilet bh
8 Pek Daun Jendela 50/195 m1
9 Pek. Roster lbng
10 Pek. Kaca polos 5 mm m2
IX PEKERJAAN PLAFON
1 Pek. Rangka Plafon Hollow m2
2 Pek. Pas. Plafon gypsum m2
3 Pek. Drop Celling m1
4 Pek. Pas. List Gypsum m1
GRAND TOTAL
1.71 Rp 1 100
52.00 Rp 48,000 Rp 2,496,000.00 0.939
24.00 Rp 400,000 Rp 9,600,000.00 3.613
12.50 Rp 75,000 Rp 937,500.00 0.353
Rp 13,033,500.00 4.906
-
18.24 Rp 60,000 Rp 1,094,400.00 0.412
6.08 Rp 60,000 Rp 364,800.00 0.137
7.39 Rp 60,000 Rp 443,484.00 0.167
2.46 Rp 60,000 Rp 147,828.00 0.056
Rp 2,050,512.00 0.772
-
8.60 Rp 65,000 Rp 559,000.00 0.210
19.00 Rp 1,170,000 Rp 22,230,000.00 8.367
Rp 22,789,000.00 8.578
-
7.39 Rp 3,355,000 Rp 24,798,147.00 9.334
3.24 Rp 4,290,000 Rp 13,907,643.75 5.235
2.55 Rp 5,665,000 Rp 14,428,755.00 5.431
4.77 Rp 4,290,000 Rp 20,463,300.00 7.702
2.94 Rp 5,665,000 Rp 16,670,055.60 6.275
0.47 Rp 3,355,000 Rp 1,576,850.00 0.594
7.87 Rp 3,355,000 Rp 26,387,075.00 9.932
2.01 Rp 3,355,000 Rp 6,753,615.00 2.542
Rp 3,355,000 Rp - -
60.50 Rp 104,500 Rp 6,322,250.00 2.380
60.50 Rp 75,000 Rp 4,537,500.00 1.708
Rp 135,845,191.35 51.131
-
134.49 Rp 155,000 Rp 20,845,950.00 7.846
Rp 1,800,000 Rp - -
Rp 1,200,000 Rp - -
Rp 1,200,000 Rp - -
Rp 1,200,000 Rp - -
Rp 99,000 Rp - -
45.00 Rp 90,000 Rp 4,050,000.00 1.524
Rp 150,000 Rp - -
Rp 24,895,950.00 9.371
-
258.15 Rp 102,000 Rp 26,331,300.00 9.911
Rp 102,000 Rp - -
258.15 Rp 29,000 Rp 7,486,350.00 2.818
258.15 Rp 16,800 Rp 4,336,920.00 1.632
Rp 180,000 Rp - -
Rp 200,000 Rp - -
Rp 384,000 Rp - -
Rp - -
Rp 550,000 Rp - -
Rp 550,000 Rp - -
Rp 550,000 Rp - -
Rp 38,154,570.00 14.361
-
151.04 Rp 149,500 Rp 22,580,480.00 8.499
Rp 75,000 Rp - -
Rp 75,000 Rp - -
Rp 68,000 Rp - -
Rp 22,580,480.00 8.499
-
-
Rp 55,000 Rp - -
Rp 32,000 Rp - -
Rp 84,000 Rp - -
Rp 17,000 Rp - -
. Rp - -
-
Rp 420,000 Rp - -
Rp 375,000 Rp - -
Rp 375,000 Rp - -
Rp 40,000 Rp - -
Rp 35,000 Rp - -
Rp 35,000 Rp - -
Rp 35,000 Rp - -
Rp - -
-
Rp 225,000 Rp - -
Rp 205,000 Rp - -
Rp 190,000 Rp - -
Rp 30,000 Rp - -
Rp 480,000 Rp -
Rp 75,000 Rp -
Rp - -
-
Rp 2,200,000 Rp 2,150,000.00 0.809
Rp 627,480 Rp - -
Rp 350,000 Rp - -
Rp 120,000 Rp - -
Rp 900,000 Rp - -
Rp 500,000 Rp - -
Rp 110,000 Rp - -
Rp 175,000 Rp - -
26.60 Rp 75,000 Rp 1,995,000.00 0.751
22.00 Rp 60,000 Rp 1,320,000.00 0.497
32.00 Rp 18,000 Rp 576,000.00 0.217
18.00 Rp 16,000 Rp 288,000.00 0.108
Rp 4,500,000 Rp - -
Rp 800,000 Rp - -
Rp 350,000 Rp - -
Rp 6,329,000.00 2.382
-
Rp 28,000 Rp - -
Rp 30,000 Rp - -
Rp 75,000 Rp - -
Rp 400,000 Rp - -
Rp 350,000 Rp - -
Rp 45,000 Rp - -
Rp 40,000 Rp - -
Rp 25,000 Rp - -
Rp - -
-
Rp 780,000 Rp - -
Rp 540,000 Rp - -
Rp 156,000 Rp - -
Rp 156,000 Rp - -
Rp 240,000 Rp - -
Rp 240,000 Rp - -
Rp 144,000 Rp - -
Rp 36,000 Rp - -
Rp 36,000 Rp - -
Rp 36,000 Rp - -
Rp 36,000 Rp - -
Rp 450,000 Rp - -
Rp 5,500,000 Rp - -
Rp - -
-
-
Rp 5,200,000 Rp - -
Rp 2,600,000 Rp - -
Rp - -
Jumlah Biaya Rp 265,678,203.35 100.000
-
-
Rp -
Rp 2,040,000 Rp -
Rp 265,678,203
Rp 1,440,000
Rp 267,118,203
Rp 265,678,203
169.00
Rp 1,572,060
Rp 1,415,276,504
265.00
Rp 5,340,666
4.50 Rp 819,000,000.00
4.21 Rp (551,881,796.65)
Rp 1,017,924.15
Rp 1,023,441.39
-
156.50
-
60.00
300.00
0.20
37.00
3.90
1.20
4.68
173.16
60,000.00
PROGRES PER TANGGAL 29 AGUSTUS 2015
Pembangunan Rumah Tinggal
PA KETUT
JL. INDAH - PADASUKA
II PEKERJAAN TANAH
1 Pek. Galian Tanah pondasi Telapak m3 18.24
2 Pek. Urugan Kembali Galian Tanah pondasi Telapak m3 6.08
3 Pek Galian Tanah Sloof m3 7.39
4 Pek Urugan kembali Galian Tanah Sloof m3 2.46
V PEKERJAAN BETON
1 Pek. Sloof Beton m3 7.39
1 Pek. Kolom Beton 15/35 m3 3.24
2 Pek. Kolom praktis 12/15 m3 2.55
2 Pek. Balok Beton 15/40 m3 4.77
3 Pek. Ringbalk 12/15 m3 2.94
4 Pek. Topi beton t.8cm m3 0.47
5 Pek. Plat beton m3 7.87
5 Pek. Tangga beton m3 2.01
6 Pek. Meja Dapur m3
7 Pek. Bekisting Lantai m2 60.50
8 Pek. Stager work & alat Bantu m2 60.50
J
XVI PEKERJAAN SARANA PENUNJANG
1 Sarana Penunjang Toilet
a Pemanas Air Gas set
2 Pekerjaan Penunjang Air Bersih
b Torn 1000 lt + Assesories ls
c Otomatis Pompa Air set
d Pompa Air Distribusi bh
e Ground Water Tank (GWT) ls
3 Pekerjaan Carport
a Canopy Cartport m2
4 Pekerjaan EstetikaBatu Alam
a Batu Alam Tiang m2
5 Pekerjaan Pagar m2
6 Granit Tile Meja Dapur m1
7 IMB m2
J
GR
HARG
Harga Satuan Jumlah Harga Bobot(%)
Rp 1 100
Rp 48,000 Rp 2,496,000.00 100% ###
Rp 400,000 Rp 9,600,000.00 100% ###
Rp 75,000 Rp 937,500.00 100% ###
Rp 13,033,500.00 ###
###
Rp 60,000 Rp 1,094,400.00 100% ###
Rp 60,000 Rp 364,800.00 100% ###
Rp 60,000 Rp 443,484.00 100% ###
Rp 60,000 Rp 147,828.00 100% ###
Rp 2,050,512.00 ###
###
Rp 65,000 Rp 559,000.00 100% ###
Rp 1,170,000 Rp 22,230,000.00 100% ###
Rp 22,789,000.00 ###
###
Rp 3,355,000 Rp 24,798,147.00 100% ###
Rp 4,290,000 Rp 13,907,643.75 100% ###
Rp 5,665,000 Rp 14,428,755.00 100% ###
Rp 4,290,000 Rp 20,463,300.00 100% ###
Rp 5,665,000 Rp 16,670,055.60 100% ###
Rp 3,355,000 Rp 1,576,850.00 100% ###
Rp 3,355,000 Rp 26,387,075.00 100% ###
Rp 3,355,000 Rp 6,753,615.00 100% ###
Rp 3,355,000 Rp - 0% ###
Rp 104,500 Rp 6,322,250.00 100% ###
Rp 75,000 Rp 4,537,500.00 100% ###
Rp 135,845,191.35 ###
###
Rp 155,000 Rp 20,845,950.00 100% ###
Rp 1,800,000 Rp - 0% ###
Rp 1,200,000 Rp - 0% ###
Rp 1,200,000 Rp - 0% ###
Rp 1,200,000 Rp - 0% ###
Rp 99,000 Rp - 0% ###
Rp 90,000 Rp 4,050,000.00 100% ###
Rp 150,000 Rp - 0% ###
Rp 24,895,950.00 ###
###
Rp 102,000 Rp 26,331,300.00 100% ###
Rp 102,000 Rp 5,283,600.00 100% ###
Rp 29,000 Rp 15,651,155.00 95% ###
Rp 16,800 Rp 7,635,264.00 80% ###
Rp 180,000 Rp - 0% ###
Rp 200,000 Rp - 0% ###
Rp 384,000 Rp - 0% ###
Rp - ###
Rp 550,000 Rp - 0%
Rp 550,000 Rp - 0% ###
Rp 550,000 Rp - 0%
Rp 54,901,319.00 ###
###
Rp 149,500 Rp 22,580,480.00 100% ###
Rp 75,000 Rp 11,328,000.00 100% ###
Rp 75,000 Rp 941,250.00 100% ###
Rp 68,000 Rp 1,187,620.00 70% ###
Rp 36,037,350.00 ###
###
###
Rp 55,000 Rp - 0% ###
Rp 32,000 Rp - 0% ###
Rp 84,000 Rp - 0%
Rp 17,000 Rp - 0% ###
Rp - ###
###
Rp 420,000 Rp - 0%
Rp 375,000 Rp - 0% ###
Rp 375,000 Rp - 0% ###
Rp 40,000 Rp - 0% ###
Rp 35,000 Rp - 0% ###
Rp 35,000 Rp - 0% ###
Rp 35,000 Rp - 0% ###
Rp - ###
###
Rp 225,000 Rp - 0% ###
Rp 205,000 Rp 14,704,650.00 45% ###
Rp 190,000 Rp - 0% ###
Rp 30,000 Rp - 0% ###
Rp 480,000 Rp - 0%
Rp 75,000 Rp - 0%
Rp 14,704,650.00 ###
###
Rp 2,200,000 0% ###
Rp 627,480 Rp - 0% ###
Rp 350,000 Rp - 0% ###
Rp 120,000 Rp - 0% ###
Rp 900,000 Rp - 0% ###
Rp 500,000 Rp - 0%
Rp 110,000 Rp - 0%
Rp 175,000 Rp 1,400,000.00 100% ###
Rp 75,000 Rp 1,995,000.00 100% ###
Rp 60,000 Rp 1,320,000.00 100% ###
Rp 18,000 Rp 576,000.00 100% ###
Rp 16,000 Rp 288,000.00 100% ###
Rp 4,500,000 Rp - 0%
Rp 800,000 Rp - 0%
Rp 350,000 Rp - 0%
Rp 5,579,000.00 ###
###
Rp 28,000 Rp - 0% ###
Rp 30,000 Rp - 0% ###
Rp 75,000 Rp - 0% ###
Rp 400,000 Rp - 0% ###
Rp 350,000 Rp - 0% ###
Rp 45,000 Rp - 0% ###
Rp 40,000 Rp - 0% ###
Rp 25,000 Rp - 0% ###
Rp - ###
###
Rp 780,000 Rp 234,000.00 30% ###
Rp 540,000 Rp 486,000.00 30% ###
Rp 156,000 Rp 187,200.00 3% ###
Rp 156,000 Rp 936,000.00 30% ###
Rp 240,000 Rp 72,000.00 30% ###
Rp 240,000 Rp 360,000.00 30% ###
Rp 144,000 Rp - 0% ###
Rp 36,000 Rp - 0% ###
Rp 36,000 Rp - 0% ###
Rp 36,000 Rp - 0% ###
Rp 36,000 Rp - 0% ###
Rp 450,000 Rp - 0% ###
Rp 5,500,000 Rp - 0%
Rp 2,275,200.00 ###
###
Rp 5,200,000 Rp -
Rp 2,600,000 Rp - 0%
Rp - 0%
Jumlah Biaya Rp 312,111,672.35 59% ###
- ###
- ###
Rp -
Rp 2,040,000 Rp -
Rp 1,440,000Rp -
Rp 450,000Rp -
Rp 450,000Rp -
Rp 4,000,000Rp -
Rp - Rp -
Rp 350,000Rp -
Rp -
Rp 300,000 Rp - ###
Rp 400,000 Rp -
Rp 1,350,000 Rp -
###
Jumlah Biaya Rp - ###
I PEKERJAAN PERSIAPAN
1 Pek. Pengukuran & Pemasangan Bouwplank m1
2 Pek. Direksi Keet & Gudang m2
3 Pagar Sementara m1
II PEKERJAAN TANAH
1 Pek. Galian Tanah pondasi Telapak m3
2 Pek. Urugan Kembali Galian Tanah pondasi Telapak m3
3 Pek Galian Tanah Sloof m3
4 Pek Urugan kembali Galian Tanah Sloof m3
V PEKERJAAN BETON
1 Pek. Sloof Beton m3
1 Pek. Kolom Beton 15/35 m3
2 Pek. Kolom praktis 12/15 m3
2 Pek. Balok Beton 15/40 m3
3 Pek. Ringbalk 12/15 m3
4 Pek. Topi beton t.8cm m3
5 Pek. Plat beton m3
5 Pek. Tangga beton m3
6 Pek. Meja Dapur m3
7 Pek. Bekisting Lantai m2
8 Pek. Stager work & alat Bantu m2
VI PEKERJAAN KUSEN, PINTU & JENDELA
1 Pek. Kusen Pintu & Jendela m1
2 Pek. Pintu Panel Double bh
3 Pek. Pintu 82 bh
4 Pek. Pintu Kaca bh
5 Pek. Pintu Toilet bh
8 Pek Daun Jendela 50/195 m1
9 Pek. Roster lbng
10 Pek. Kaca polos 5 mm m2
IX PEKERJAAN PLAFON
1 Pek. Rangka Plafon Hollow m2
2 Pek. Pas. Plafon gypsum m2
3 Pek. Drop Celling m1
4 Pek. Pas. List Gypsum m1
GRAND TOTAL
1.71 Rp 1 100
52.00 Rp 48,000 Rp 2,496,000.00 0.769
24.00 Rp 400,000 Rp 9,600,000.00 2.958
12.50 Rp 75,000 Rp 937,500.00 0.289
Rp 13,033,500.00 4.017
-
18.24 Rp 60,000 Rp 1,094,400.00 0.337
6.08 Rp 60,000 Rp 364,800.00 0.112
7.39 Rp 60,000 Rp 443,484.00 0.137
2.46 Rp 60,000 Rp 147,828.00 0.046
Rp 2,050,512.00 0.632
-
8.60 Rp 65,000 Rp 559,000.00 0.172
19.00 Rp 1,170,000 Rp 22,230,000.00 6.851
Rp 22,789,000.00 7.023
-
7.39
Rp 3,355,000 Rp 24,798,147.00 7.642
3.24
Rp 4,290,000 Rp 13,907,643.75 4.286
2.55
Rp 5,665,000 Rp 14,428,755.00 4.447
4.77
Rp 4,290,000 Rp 20,463,300.00 6.306
2.94
Rp 5,665,000 Rp 16,670,055.60 5.137
0.47
Rp 3,355,000 Rp 1,576,850.00 0.486
7.87
Rp 3,355,000 Rp 26,387,075.00 8.132
2.01
Rp 3,355,000 Rp 6,753,615.00 2.081
Rp 3,355,000 Rp - -
60.50 Rp 104,500 Rp 6,322,250.00 1.948
60.50 Rp 75,000 Rp 4,537,500.00 1.398
Rp 135,845,191.35 41.864
-
134.49 Rp 155,000 Rp 20,845,950.00 6.424
Rp 1,800,000 Rp - -
Rp 1,200,000 Rp - -
Rp 1,200,000 Rp - -
Rp 1,200,000 Rp - -
Rp 99,000 Rp - -
45.00 Rp 90,000 Rp 4,050,000.00 1.248
Rp 150,000 Rp - -
Rp 24,895,950.00 7.672
-
258.15 Rp 102,000 Rp 26,331,300.00 8.115
51.80 Rp 102,000 Rp 5,283,600.00 1.628
562.92 Rp 29,000 Rp 16,324,680.00 5.031
562.92 Rp 16,800 Rp 9,457,056.00 2.914
36.00 Rp 180,000 Rp 6,480,000.00 1.997
Rp 200,000 Rp - -
Rp 384,000 Rp - -
Rp - -
Rp 550,000 Rp - -
Rp 550,000 Rp - -
Rp 550,000 Rp - -
Rp 63,876,636.00 19.685
-
151.04 Rp 149,500 Rp 22,580,480.00 6.959
151.04 Rp 75,000 Rp 11,328,000.00 3.491
12.55 Rp 75,000 Rp 941,250.00 0.290
24.95 Rp 68,000 Rp 1,696,600.00 0.523
Rp 36,546,330.00 11.263
-
-
75.05 Rp 55,000 Rp 4,127,970.00 1.272
Rp 32,000 Rp - -
Rp 84,000 Rp - -
Rp 17,000 Rp - -
. Rp 4,127,970.00 1.272
-
Rp 420,000 Rp - -
Rp 375,000 Rp - -
Rp 375,000 Rp - -
Rp 40,000 Rp - -
Rp 35,000 Rp - -
Rp 35,000 Rp - -
Rp 35,000 Rp - -
Rp - -
-
9.60 Rp 225,000 Rp 2,160,000.00 0.666
57.07 Rp 205,000 Rp 11,698,366.00 3.605
6.00 Rp 190,000 Rp 1,140,000.00 0.351
Rp 30,000 Rp - -
Rp 480,000 Rp -
Rp 75,000 Rp -
Rp 14,998,366.00 4.622
-
Rp 2,200,000 Rp 2,150,000.00 0.663
Rp 627,480 Rp - -
Rp 350,000 Rp - -
Rp 120,000 Rp - -
Rp 900,000 Rp - -
Rp 500,000 Rp - -
Rp 110,000 Rp - -
Rp 175,000 Rp - -
26.60 Rp 75,000 Rp 1,995,000.00 0.615
22.00 Rp 60,000 Rp 1,320,000.00 0.407
32.00 Rp 18,000 Rp 576,000.00 0.178
18.00 Rp 16,000 Rp 288,000.00 0.089
Rp 4,500,000 Rp - -
Rp 800,000 Rp - -
Rp 350,000 Rp - -
Rp 6,329,000.00 1.950
-
Rp 28,000 Rp - -
Rp 30,000 Rp - -
Rp 75,000 Rp - -
Rp 400,000 Rp - -
Rp 350,000 Rp - -
Rp 45,000 Rp - -
Rp 40,000 Rp - -
Rp 25,000 Rp - -
Rp - -
-
Rp 780,000 Rp - -
Rp 540,000 Rp - -
Rp 156,000 Rp - -
Rp 156,000 Rp - -
Rp 240,000 Rp - -
Rp 240,000 Rp - -
Rp 144,000 Rp - -
Rp 36,000 Rp - -
Rp 36,000 Rp - -
Rp 36,000 Rp - -
Rp 36,000 Rp - -
Rp 450,000 Rp - -
Rp 5,500,000 Rp - -
Rp - -
-
-
Rp 5,200,000 Rp - -
Rp 2,600,000 Rp - -
Rp - -
Jumlah Biaya Rp 324,492,455.35 100.000
-
-
Rp -
Rp 2,040,000 Rp -
Rp 489,341,154
169.00 Rp 122,525,000.00
Rp 2,895,510
Rp 1,415,276,504
265.00
Rp 5,340,666
-
6.50
3.00
39.00
60,000.00