UBAHAN

REKAPITULASI AKHIR
Proyek : HOTEL SANTIKA BELITUNG

Pekerjaan : Rekapitulasi Akhir
Elemen Biaya : PEKERJAAN FUNITURE PUBLIK AREA DAN UNIT KAMAR HOTEL
TOTAL KETERANGAN
No Item pekerjaan
( Rp )
VOLUME PEKERJAAN
BILL 1 PERSIAPAN
BILL 2 SUPERIOR ROOM (SR) TYPE A #REF!
BILL 3 SUPERIOR ROOM (SR) TYPE B #REF!
BILL 4 DELUXE ROOM (DR) #REF!
BILL 5 FAMILY ROOM #REF!
BILL 6 SUITE ROOM #REF!
BILL 7 EXECUTIVE ROOM #REF!
BILL 8 VILLA #REF!
BILL 9 PEKERJAAN TAMBAH KURANG #REF!
#REF!
JUMLAH #REF!
PPn 10% #REF!
TOTAL #REF!
413076839.xls Rekapitulasi akhir 1 / 1

BILL OF QUANTITY NO. I - UNTUK PEKRJAAN PERSIAPAN
Proyek HOTEL SANTIKA BELITUNG

Level : PERSIAPAN
Elemen B: PEKERJAAN FUNITURE
Unit Rate Total

No Item pekerjaan Sat Quantity
( Rp ) ( Rp )
PERSIAPAN
Biaya persiapan meliputi antara lain : Set 1.00
Biaya manajement kontraktor

Biaya penurunan ke gudang
Biaya penyimpanan ke gudang
Biaya listrik dan iar kerja
Biaya perliundungan funiture
Biaya pemasangan funiture
dll
Asuransi Kerja (BPJS tenaga kerja)
Page 2 of 39
BILL OF QUANTITY NO. 1 - UNTUK PEKRJAAN PERSIAPAN
Proyek HOTEL SANTIKA BELITUNG

Level : PERSIAPAN
Elemen B: PEKERJAAN FUNITURE
Unit Rate Total

No Item pekerjaan Sat Quantity
( Rp ) ( Rp )
PERSIAPAN
Halaman 1 0
TOTAL 0
Page 3 of 39
REKAPITULASI AKHIR - TABEL UNIT
Proyek : HOTEL SANTIKA

Pekerjaan : Rekapitulasi Akhir - TABLE UNIT
Elemen Biaya : PEKERJAAN INTERIOR DAN FUNITURE PUBLIK AREA DAN UNIT KAMAR HOTEL
No
LANTAI SUPERIOR A SUPERIOR B DELUXE FAMILY SUITE
1 LANTAI 1 6.00 7.00
2 LANTAI 2 10.00 20.00 1.00
3 LANTAI 3 10.00 20.00 6.00 1.00
4 LANTAI 5 10.00 20.00 6.00 1.00
5 LANTAI 6 8.00
38.00 66.00 12.00 7.00 3.00
TOTAL ROOM KEY

128.00
No
LANTAI SUPERIOR A SUPERIOR B DELUXE FAMILY SUITE
1 LANTAI 1 6.00 7.00
2 LANTAI 2 10.00 20.00 2.00
3 LANTAI 3 10.00 20.00 6.00 2.00
4 LANTAI 5 10.00 20.00 6.00 2.00
5 LANTAI 6 8.00
38.00 66.00 12.00 7.00 6.00
TOTAL ROOM BAY

135.00
SUMMARY/1
EXECUTIVE
2.00
2.00
EXECUTIVE
6.00
6.00

PEMBANGUNAN MAL DAN HOTEL
DI JALAN MALIOBORO YOGYAKARTA
DESIGN DAN ENGINEER CONSULTANTS
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR
Jln. Malioboro, No. 52-58, Yogyakarta 55001 2017
Unit Rate SUB TOTAL TOTAL

No Item pekerjaan Sat QTY
Rp Rp Rp
I PEKERJAAN PERSIAPAN Ls 1 2,000,000,000.00 2,000,000,000.00 2,000,000,000.00
II PEKERJAAN INTERIOR AREA LOBBY, FUCTION, DINNING DLL 2,351,821,956.43
1 Lobby - Lantai 1 unit 1 585,933,911.00 585,933,911.00

2 Fuction Hall - Lantai 4 unit 1 1,204,829,271.43 1,204,829,271.43
3 Prefuction - Lantai 4 unit 1 561,058,774.00 561,058,774.00
2,329,680,106.80
4 Meeting Room - Lantai 6 unit 1 375,806,720.00 375,806,720.00
5 Prefuction Meeting Room Lantai 6 unit 1 817,584,536.80 817,584,536.80
6 Dinning Area - Lantai 7 unit 1 709,295,100.00 709,295,100.00
7 Foyer - Lantai 7 unit 1 426,993,750.00 426,993,750.00
III INTERIOR BED ROOM & TOILET HOTEL ( 4 S/D 8 )
A INTERIOR BED ROOM
1 Twin Bedroom T1 unit 63 99,499,025.00 6,268,438,575.00 6,268,438,575.00

2 Double Bedroom 8,611,908,899.00
Type T1 unit 67 107,608,650.00 7,209,779,550.00
Type T2 unit 4 105,988,075.00 423,952,300.00
Type T3 unit 5 125,076,075.00 625,380,375.00
Type T4 unit 1 118,957,039.00 118,957,039.00
Type T5 unit 1 131,426,767.50 131,426,767.50
Tipe T6 unit 1 102,412,867.50 102,412,867.50
B INTERIOR TOILET BEDROOM 5,594,070,225.00

Type T1 & T2 unit 134 38,911,012.50 5,214,075,675.00
Type T3 unit 5 49,211,460.00 246,057,300.00
Type T4 unit 1 43,012,850.00 43,012,850.00
Type T5 unit 1 49,096,900.00 49,096,900.00
Tipe T6 unit 1 41,827,500.00 41,827,500.00
IV INTERIOR KORIDOR KAMAR 1,644,136,100.00

Lantai 4 unit 1 294,525,350.00 294,525,350.00
Lantai 5 unit 1 294,525,350.00 294,525,350.00
Lantai 6 unit 1 458,413,400.00 458,413,400.00
Lantai 7 unit 1 298,336,000.00 298,336,000.00
Lantai 8 unit 1 298,336,000.00 298,336,000.00
IV PUBLIC TOILET 599,654,230.00
Lantai 1 unit 1 174,433,770.00 174,433,770.00

Lantai 4 unit 1 212,610,230.00 212,610,230.00
Lantai 7 unit 1 212,610,230.00 212,610,230.00
JUMLAH 29,399,710,092.23
KEUNTUNGAN 10% 2,939,971,009.22
JUMLAH 32,339,681,101.45
PPN 10% 3,233,968,110
JUMLAH 35,573,649,212
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR LOBBY UTAMA
UNIT RATE TOTAL

NO. ITEM PEKERJAAN SAT. QTY.
Rp Rp
LOBBY HOTEL
A PEKERJAAN SIPIL
I PEKERJAAN LANTAI
Pekerjaan Pemasangan Finishing Lantai Lobby
1 termasuk lantai lift hotel ( material gani marble m² 231.02 175,000.00 40,428,500.00
by owner )
2 Screed termasuk acian m² 35.00 82,000.00 2,870,000.00
B PEKERJAAN INTERIOR
I PEKERJAAN DINDING
1 Backing Dengan Rangka Hollow Galvanized m² 221.60 165,000.00 36,564,759.00

40x40x0.6 mm dan Multipleks 9mm
Panel Kombinasi Pada Dinding Lobby Lift ( 2

2 unit ) termasuk Jump Lift m² 41.66 1,150,000.00 47,909,000.00
3 Panel Kombinasi Pada Dinding Tipe 2 m² 13.41 1,075,000.00 14,420,050.00
8 Panel Kombinasi Pada Kolom 1 & 2 m² 43.68 3,440,000.00 150,259,200.00
9 Meja reception bh 2.00 20,000,000.00 40,000,000.00
10 Skirting 10 cm m' 58.32 60,000.00 3,499,020.00
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 231.02 130,000.00 30,032,600.00
2 Decorative Lampu & Dudukan Lampu set 1.00 4,207,500.00 4,207,500.00
Plywood 15mm m1 7.90 75,000.00 592,500.00
plat 5mm m1 7.90 100,000.00 790,000.00
Alabastar 3mm m1 7.90 250,000.00 1,975,000.00
Alat Bantu ls 1.00 350,000.00 350,000.00
Upah ls 1.00 500,000.00 500,000.00
Total 4,207,500.00
3 Drop Plafond m' 21.50 325,000.00 6,987,500.00
4 Cat Plafond m² 231.02 25,000.00 5,775,500.00
TOTAL 585,933,911.00
-
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR FUCTION HALL
UNIT RATE TOTAL

Rp Rp
FUCTION HALL
I PEKERJAAN DINDING

2 Panel Kombinasi Pada Dinding Section A m² 208.25 1,200,000.00 249,900,000.00
3 Panel Kombinasi Pada Dinding Section B m² 180.41 1,200,000.00 216,492,000.00
4 Panel Kombinasi Pada Dinding Section C m² 107.45 1,075,000.00 115,508,750.00
5 Panel Kombinasi Pada Dinding Section D m² 107.45 1,075,000.00 115,508,750.00
6 Panel Kombinasi Pada Kolom m² 71.82 3,000,000.00 215,460,000.00
7 Skirting 10 cm m' 86.88 60,000.00 5,212,971.43
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 430.00 130,000.00 55,900,000.00
2 Drop Plafond m' 134.00 325,000.00 43,550,000.00
3 Cat Plafond m² 430.00 25,000.00 10,750,000.00
4 Decorative Lampu & Dudukan Lampu set 4.00 4,207,500.00 16,830,000.00
Plywood 15mm m1 7.90 75,000.00 592,500.00
plat 5mm m1 7.90 100,000.00 790,000.00
Alabastar 3mm m1 7.90 250,000.00 1,975,000.00
Alat Bantu ls 1.00 350,000.00 350,000.00
Upah ls 1.00 500,000.00 500,000.00
Total 4,207,500.00
III PEKERJAAN PINTU
1 Pintu termasuk hardware set 4.00 8,500,000.00 34,000,000.00
TOTAL 1,204,829,271.43
-
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR FUCTION HALL
UNIT RATE TOTAL

Rp Rp
PRE FUCTION HALL
I PEKERJAAN DINDING

2 Decorative Door Opening m² 29.18 1,200,000.00 35,020,800.00

3 Decorative Kolom Bulat m² 22.78 1,625,000.00 37,017,500.00
4 Panel Tipe 1 A m² 27.29 1,075,000.00 29,336,750.00
5 Cover Kolom Kotak m² 26.83 3,000,000.00 80,484,000.00
6 Panel Tipe 2 A m² 16.44 1,075,000.00 17,673,000.00
7 Panel Section A-A m² 26.04 1,075,000.00 27,993,000.00
8 Panel Section B-B m² 23.82 1,075,000.00 25,606,500.00
9 Panel Section C-C m² 15.70 1,075,000.00 16,877,500.00
10 Panel Section D-D m² 28.38 1,075,000.00 30,508,500.00
11 Skirting 10 cm m' 112.51 60,000.00 6,750,600.00
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 307.74 130,000.00 40,006,200.00
2 Drop Plafond 1 m' 62.73 120,000.00 7,527,744.00
3 Drop Plafond 2 m' 12.68 120,000.00 1,521,600.00
4 Cat Plafond m² 383.15 25,000.00 9,578,780.00
III PEKERJAAN PINTU

1 Pintu termasuk hardware set 4.00 6,000,000.00 24,000,000.00
IV PEKERJAAN LANTAI
1 Pekerjaan Pemasangan Finishing Lantai m² 307.74 175,000.00 53,854,500.00
( material gani marble by owner )
TOTAL 561,058,774.00

-
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR MEEETING ROOM
UNIT RATE TOTAL

Rp Rp
PRE-FUCTION MEETING ROOM
A PEKERJAAN SIPIL
I PEKERJAAN LANTAI
2 Pasangan HT m² 45.08 455,000.00 20,511,400.00
3 Raise Floor m² 4.98 2,486,000.00 12,380,280.00
Bahan
- Panel Raised floor calcium, Stringer, Padestal m2 1.00
2,300,000.00 2,300,000.00
- Panel Lifter m2 0.01 1,600,000.00 16,000.00
- Cushion rubber m2 1.00 25,000.00 25,000.00
Upah dan Alat Bantu -
- Upah Pasang ls 1.00 125,000.00 125,000.00
- Alat Bantu ls 1.00 20,000.00 20,000.00
2,486,000.00
I PEKERJAAN DINDING

2 Wall Paper m² 25.09 450,000.00 11,289,600.00

3 Kombinasi Panel 1 A m² 54.00 1,075,000.00 58,050,000.00
5 Kombinasi Panel 3 A bh 17.38 1,075,000.00 18,679,200.00
6 Brick and Painted 4 m² 4.46 1,075,000.00 4,794,500.00
Kombinasi Panel 12 A Inclede Door and
13 m² 18.20 2,100,000.00 38,220,000.00
Hardware
14 Grey Mirror m² 22.60 1,500,000.00 33,900,000.00
15 Painted Glass m² 1.74 1,500,000.00 2,610,000.00
16 Skirting 10 cm m' 215.51 60,000.00 12,930,600.00
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 285.88 130,000.00 37,164,400.00
2 Cat Plafond m² 285.88 25,000.00 7,147,000.00
III PEKERJAAN FIX FURNITURE

1 Table Bar unit 1.00 1,250,000.00 1,250,000.00
2 Hanging Bar unit 1.00 20,000,000.00 20,000,000.00
3 Stair and Railing m' 14.53 7,978,825.25 115,932,330.90
1. Alat Bahan dan Upah (Stair)
- HT ex roman m2 1.20 217,500.00 261,000.00
- AM Tile Adhesive zak 0.65 120,000.00 78,000.00
- AM Tile Grout kg 0.21 18,000.00 3,780.00
- Marmer New Ariston m2 1.20 2,500,000.00 3,000,000.00
- Pasir Pasang m3 0.03 300,000.00 9,600.00
- Semen zak 0.28 46,500.00 12,787.50
- Alat Bantu ls 1.00 30,000.00 30,000.00
- Upah ls 1.00 135,000.00 135,000.00
Total per m2 3,530,167.50
total 21,08m2 74,415,930.90
2. Alat Bahan dan Upah (Railing)
- Railing Stainless Fin Hpl Ex lamitax m1 25.50 910,000.00 23,205,000.00
- Hollow Steel 4x6 Fin Black colour m1 257.50 25,000.00 6,437,500.00
- Rialing hollow 2x4 fin coating m1 32.50 20,000.00 650,000.00
- Railing Fin Hpl Lamitak ls 3.72 240,000.00 892,800.00
- Grey Mirror Ex Asahimas m2 5.09 650,000.00 3,311,100.00
- Clear Glass 12mm ex asahimas m2 10.80 650,000.00 7,020,000.00
Total 41,516,400.00
TOTAL 817,584,536.80

-
RAB
UNIT RATE TOTAL

Rp Rp
MEETING ROOM 1
I PEKERJAAN DINDING
Backing Dengan Rangka Hollow Galvanized
1 m² 71.17 165,000.00 11,742,720.00
2 Tampak Section A-A m² 25.98 1,075,000.00 27,932,800.00
3 Tampak Section B-B, Include Hardware m² 25.98 1,500,000.00 38,976,000.00
4 Tampak Section C-C m² 19.20 1,075,000.00 20,640,000.00
5 Tampak Section D-D m² 19.20 1,075,000.00 20,640,000.00
6 Skirting 10 cm m' 21.32 60,000.00 1,279,200.00
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 54.00 130,000.00 7,020,000.00
2 Cat Plafond m² 54.00 25,000.00 1,350,000.00
TOTAL 129,580,720.00

-
RAB
UNIT RATE TOTAL

Rp Rp
MEETING ROOM 2&3
I PEKERJAAN DINDING
1 m² 71.04 165,000.00 11,721,600.00
6 Skirting 10 cm m' 21.40 60,000.00 1,284,000.00
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 54.00 130,000.00 7,020,000.00
2 Cat Plafond m² 54.00 25,000.00 1,350,000.00
TOTAL 129,399,600.00

-
RAB
UNIT RATE TOTAL

Rp Rp
MEETING ROOM 4
I PEKERJAAN DINDING
1 m² 65.76 165,000.00 10,850,400.00
6 Skirting 10 cm m' 17.48 60,000.00 1,048,800.00
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 44.00 130,000.00 5,720,000.00
2 Cat Plafond m² 44.00 25,000.00 1,100,000.00
TOTAL 116,826,400.00

-
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR ALL DINNING
UNIT RATE TOTAL

Rp Rp
DINNING ROOM
A PEKERJAAN SIPIL
I PEKERJAAN LANTAI
I PEKERJAAN DINDING


5 Brick and Painted 8 A m² 13.82 1,325,000.00 18,311,500.00
10 Kombinasi Panel Sliding 1 m² 40.32 1,500,000.00 60,480,000.00
11 Kombinasi Panel Sliding 2 m² 10.30 1,500,000.00 15,450,000.00
12 Box sliding m² 5.17 3,000,000.00 15,510,000.00
13 Grey Mirror m² 6.16 1,500,000.00 9,240,000.00
14 Sytetic Grass m² 6.91 300,000.00 2,073,000.00
15 Blue Glass m² 11.87 1,500,000.00 17,805,000.00
16 Skirting 10 cm m' 100.32 60,000.00 6,019,200.00
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 591.52 130,000.00 76,897,600.00
2 Cat Plafond m² 591.52 25,000.00 14,788,000.00
III PEKERJAAN FIX FURNITURE

1 Kitchen Set unit 1.00 70,000,000.00 70,000,000.00
2 Reception Table unit 1.00 12,500,000.00 12,500,000.00
TOTAL 709,295,100.00

-
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR ALL DINNING
UNIT RATE TOTAL

Rp Rp
FOYER LT.7
A PEKERJAAN SIPIL
I PEKERJAAN LANTAI
1 Pasangan Roman Granit GT-60211R m² 44.44 455,000.00 20,220,200.00
2 Pasangan Roman Granit GT-605509R m² 10.77 455,000.00 4,900,350.00
3 Pasangan Vynil m² 12.00 325,000.00 3,900,000.00
I PEKERJAAN DINDING


3 Kombinasi Panel 2,3,7 & 8 ; A m² 34.87 1,075,000.00 37,485,250.00
5 Brick and Painted 5 A m² 28.20 2,500,000.00 70,500,000.00
13 Grey Mirror m² 9.24 1,500,000.00 13,860,000.00
14 Aluminium Powder Coating m' 15.24 150,000.00 2,286,000.00
15 Marble m² 9.60 2,500,000.00 24,000,000.00
16 Panel Laser Cut m² 4.80 700,000.00 3,360,000.00
17 Wall Paper m² 28.13 450,000.00 12,658,500.00
18 Pintu Kaca bh 2.00 4,500,000.00 9,000,000.00
19 Skirting 10 cm m' 73.77 60,000.00 4,426,200.00
II PEKERJAAN PLAFON
1 Plafond Gypsum m² 96.86 130,000.00 12,591,800.00
2 Cat Plafond m² 96.86 25,000.00 2,421,500.00
TOTAL 426,993,750.00
-
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR BEDROOM
UNIT RATE TOTAL

Rp Rp
TYPICAL DOUBLE BEDROOM T1
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
Pasangan Dinding Bata Ringan termasuk kolom praktis, sloof
1 dan ring balok m² 10.33 220,000.00 2,271,500
I PEKERJAAN DINDING
Backing Dengan Rangka Hollow Galvanized 40x40x0.6 mm
1 m² 24.79 165,000.00 4,089,525.00
dan Multipleks 9mm
2 Wallpaper m² 23.30 450,000.00 10,485,000.00
3 Plywood Lapis HPL Kombinasi m² 15.69 550,000.00 8,626,750.00
4 Plywood Lapis Grey Mirror m² 2.89 1,500,000.00 4,335,000.00
5 Plywood Lapis White Painted Glass m² 3.00 1,500,000.00 4,500,000.00
6 Dinding Lapis Solid Surface m² 1.13 2,000,000.00 2,250,000.00
7 Dinding Kaca Kamar Mandi m² 2.07 875,000.00 1,811,250.00
8 Skirting 10 cm m' 20.85 60,000.00 1,251,000.00
II PEKERJAAN PINTU
1 Pintu Sorong KM ( PS1) unit 1.00 7,250,000.00 7,250,000.00
III PEKERJAAN LANTAI

1 Lantai Foyer m² 4.96 2,150,000.00 10,664,000.00
IV FURNITURE
1 Wardrobe FF-6311 unit 1.00 8,565,000.00 8,565,000.00
2 Minibar FF-6310 unit 1.00 3,550,000.00 3,550,000.00
3 Luggage Rack FF-6309 unit 1.00 1,875,000.00 1,875,000.00
4 Sink FF-6308 unit 1.00 9,500,000.00 9,500,000.00
5 Bed Head include Bed Site Table unit 1.00 5,175,000.00 5,175,000.00
6 Divider FF-6302 unit 1.00 7,550,000.00 7,550,000.00
TOTAL 1 Kamar 99,499,025.00
Page 17 of 39
-
RAB
UNIT RATE TOTAL

Rp Rp
TYPICAL TWIN BEDROOM T1
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
1 dan ring balok m² 10.33 220,000.00 2,271,500
I PEKERJAAN DINDING
1 m² 24.79 165,000.00 4,089,525
dan Multipleks 9mm
2 Wallpaper m² 23.30 450,000.00 11,153,250.00
7 Dinding Kaca Kamar Mandi m² 2.07 875,000.00 984,375.00
8 Skirting 10 cm m' 20.85 60,000.00 1,251,000.00
II PEKERJAAN PINTU

1 Lantai Foyer m² 4.96 2,150,000.00 10,664,000.00
IV FURNITURE
1 Wardrobe FF-6311 unit 1.00 8,565,000.00 8,565,000.00
2 Minibar FF-6310 unit 1.00 3,845,000.00 3,845,000.00
4 Sink FF-6308 unit 1.00 9,500,000.00 9,500,000.00
6 Divider FF-6302 unit 1.00 7,550,000.00 7,550,000.00
TOTAL 1 Kamar 107,608,650.00
Page 18 of 39
-
RAB
UNIT RATE TOTAL

Rp Rp
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
1 dan ring balok m² 8.93 220,000.00 1,963,500
I PEKERJAAN DINDING
1 m² 23.64 165,000.00 3,899,775.00
dan Multipleks 9mm
2 Wallpaper m² 23.95 450,000.00 10,777,500.00
8 Skirting 10 cm m' 24.58 60,000.00 1,474,800.00
II PEKERJAAN PINTU

1 Lantai Foyer m² 7.18 2,150,000.00 15,437,000.00
IV FURNITURE
1 Wardrobe FF-6311 unit 1.00 8,565,000.00 8,565,000.00
2 Minibar FF-6310 unit 1.00 3,845,000.00 3,845,000.00
4 Sink FF-6308 unit 1.00 9,500,000.00 9,500,000.00
3 Divider FF-6302 unit 1.00 7,550,000.00 7,550,000.00
TOTAL 1 Kamar 105,988,075.00
Page 19 of 39
-
RAB
UNIT RATE TOTAL

Rp Rp
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
1 dan ring balok m² 10.33 220,000.00 2,271,500
I PEKERJAAN DINDING
1 dan Multipleks 9mm m² 23.64 165,000.00 3,899,775.00
2 Wallpaper m² 40.64 450,000.00 18,288,000.00
8 Skirting 10 cm m' 35.38 60,000.00 2,122,800.00
II PEKERJAAN PINTU

1 Lantai Foyer m² 10.19 2,150,000.00 21,908,500.00
IV FURNITURE
1 Wardrobe FF-6311 unit 1.00 8,565,000.00 8,565,000.00
2 Minibar FF-6310 unit 1.00 3,845,000.00 3,845,000.00
4 Sink FF-6308 unit 1.00 9,500,000.00 9,500,000.00
6 Divider FF-6302 unit 1.00 7,550,000.00 7,550,000.00
7 TV Panel FF-6501 unit 1.00 4,150,000.00 4,150,000.00
TOTAL 1 Kamar 125,076,075.00
Page 20 of 39
-
RAB
UNIT RATE TOTAL

Rp Rp
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
1 dan ring balok m² 12.08 220,000.00 2,656,500
I PEKERJAAN DINDING
1 m² 15.04 165,000.00 2,481,039.00
dan Multipleks 9mm
2 Wallpaper m² 29.36 450,000.00 13,212,000.00
8 Skirting 10 cm m' 8.00 60,000.00 480,000.00
II PEKERJAAN PINTU

1 Lantai Foyer m² 12.88 2,150,000.00 27,692,000.00
IV FURNITURE
1 Wardrobe FF-6311 unit 1.00 8,565,000.00 8,565,000.00
2 Minibar FF-6310 unit 1.00 3,845,000.00 3,845,000.00
4 Sink FF-6308 unit 1.00 9,500,000.00 9,500,000.00
6 Divider FF-6302 unit 1.00 7,550,000.00 7,550,000.00
TOTAL 1 Kamar 118,957,039.00
Page 21 of 39
-
RAB
UNIT RATE TOTAL

Rp Rp
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
1 dan ring balok m² 15.23 220,000.00 3,349,500
I PEKERJAAN DINDING
1 m² 28.25 165,000.00 4,661,167.50
dan Multipleks 9mm
2 Wallpaper m² 36.42 450,000.00 16,389,000.00
8 Skirting 10 cm m' 8.00 60,000.00 480,000.00
II PEKERJAAN PINTU
IV PEKERJAAN LANTAI
1 Lantai Foyer m² 12.11 2,150,000.00 26,036,500.00
V FURNITURE
1 Wardrobe FF-6311 unit 1.00 8,565,000.00 8,565,000.00
2 Minibar FF-6310 unit 1.00 3,845,000.00 3,845,000.00
4 Sink FF-6308 + Bar Table unit 1.00 13,215,000.00 13,215,000.00
3 Divider FF-6302 unit 1.00 7,550,000.00 7,550,000.00
TOTAL 1 Kamar 131,426,767.50
Page 22 of 39
-
RAB
UNIT RATE TOTAL

Rp Rp
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
1 dan ring balok m² 5.25 220,000.00 1,155,000
I PEKERJAAN DINDING
1 m² 28.25 165,000.00 4,661,167.50
dan Multipleks 9mm
2 Wallpaper m² 19.32 450,000.00 8,694,000.00
8 Skirting 10 cm m' 25.66 60,000.00 1,539,600.00
II PEKERJAAN PINTU
IV PEKERJAAN LANTAI
1 Lantai Foyer m² 4.45 2,150,000.00 9,567,500.00
V FURNITURE
1 Wardrobe FF-6311 unit 1.00 8,565,000.00 8,565,000.00
2 Minibar FF-6310 unit 1.00 3,845,000.00 3,845,000.00
4 Sink FF-6308 unit 1.00 9,500,000.00 9,500,000.00
3 Divider FF-6302 unit 1.00 7,550,000.00 7,550,000.00
TOTAL 1 Kamar 102,412,867.50
Page 23 of 39
-
RAB
UNIT RATE TOTAL

Rp Rp
TOILET TYPICAL DOUBLE BEDROOM T1 & T2
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
1 Pasangan Dinding Bata Ringan termasuk m² 1.78 220,000.00 390,720.00

kolom praktis, sloof dan ring balok
II PEKERJAAN LANTAI
1 Screeding m² 4.74 82,000.00 388,680.00
2 Waterproofing m² 8.06 125,000.00 1,007,562.50
I PEKERJAAN DINDING
1 Dinding Homogenous Tile m² 16.17 455,000.00 7,357,350.00
2 Dinding Kaca m² 1.10 850,000.00 935,000.00
II PEKERJAAN PINTU
Pintu Shower termasuk handle TX 10 B dan
1 asesoris ( handle, engsel, door stopper & unit 1.00 8,000,000.00 8,000,000.00
karet sirip pintu )
Pintu Closet termasuk handle TX 10 B dan
2 dan asesoris ( handle, engsel, door stopper & unit 1.00 8,000,000.00 8,000,000.00
karet sirip pintu )

1 Lantai Homogenous Tile m² 4.74 455,000.00 2,156,700.00
IV FURNITURE
1 Meja Wastafel unit 1.00 8,375,000.00 8,375,000.00
2 Cermin unit 2.00 650,000.00 1,300,000.00
V UPAH PASANG SANITARY

1 Wastafel Dan Kran unit 1.00 210,000.00 210,000.00
3 Shower unit 1.00 170,000.00 170,000.00
4 Closet unit 1.00 260,000.00 260,000.00
5 Jet Washer unit 1.00 45,000.00 45,000.00
6 Floor Drain unit 2.00 45,000.00 90,000.00
7 Paper Holder unit 1.00 45,000.00 45,000.00
8 Towel Rack unit 1.00 45,000.00 45,000.00
9 Robe Hook unit 1.00 45,000.00 45,000.00
10 Clean Out unit 1.00 45,000.00 45,000.00
11 Tempat Sabun unit 1.00 45,000.00 45,000.00
TOTAL 38,911,012.50
-
RAB
UNIT RATE TOTAL

Rp Rp
TOILET TYPICAL DOUBLE BEDROOM T3
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
II PEKERJAAN LANTAI
1 Screeding m² 6.92 82,000.00 567,440.00
2 Waterproofing m² 17.11 125,000.00 2,138,750.00
I PEKERJAAN DINDING
2 Dinding Kaca m² 2.25 850,000.00 1,912,500.00
II PEKERJAAN PINTU
karet sirip pintu )
karet sirip pintu )

IV FURNITURE
2 Cermin unit 1.00 650,000.00 650,000.00
V UPAH PASANG SANITARY

3 Shower unit 1.00 170,000.00 170,000.00
4 Closet unit 1.00 260,000.00 260,000.00
5 Jet Washer unit 1.00 45,000.00 45,000.00
6 Floor Drain unit 2.00 45,000.00 90,000.00
8 Towel Rack unit 1.00 45,000.00 45,000.00
9 Robe Hook unit 1.00 45,000.00 45,000.00
10 Clean Out unit 1.00 45,000.00 45,000.00
12 Bathup unit 1.00 3,000,000.00 3,000,000.00
13 Four Hole Lever Bathup unit 1.00 250,000.00 250,000.00
TOTAL 49,211,460.00
-
RAB
UNIT RATE TOTAL

Rp Rp
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
Pasangan Dinding Bata Ringan termasuk
1 kolom praktis, sloof dan ring balok m² 2.22 220,000.00 488,400.00
II PEKERJAAN LANTAI
1 Screeding m² 5.80 82,000.00 475,600.00
2 Waterproofing m² 14.61 125,000.00 1,826,250.00
I PEKERJAAN DINDING
2 Dinding Kaca m² 1.10 850,000.00 935,000.00
II PEKERJAAN PINTU
karet sirip pintu )
karet sirip pintu )
IV PEKERJAAN LANTAI
V FURNITURE
2 Cermin unit 2.00 650,000.00 1,300,000.00
VI UPAH PASANG SANITARY

3 Shower unit 1.00 170,000.00 170,000.00
4 Closet unit 1.00 260,000.00 260,000.00
5 Jet Washer unit 1.00 45,000.00 45,000.00
6 Floor Drain unit 2.00 45,000.00 90,000.00
8 Towel Rack unit 1.00 45,000.00 45,000.00
9 Robe Hook unit 1.00 45,000.00 45,000.00
10 Clean Out unit 1.00 45,000.00 45,000.00
TOTAL 43,012,850.00
-
RAB
UNIT RATE TOTAL

Rp Rp
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
II PEKERJAAN LANTAI
1 Screeding m² 7.25 82,000.00 594,500.00
2 Waterproofing m² 13.67 125,000.00 1,708,750.00
I PEKERJAAN DINDING
2 Dinding Kaca m² 8.24 850,000.00 7,004,000.00
II PEKERJAAN PINTU
karet sirip pintu )
karet sirip pintu )
IV PEKERJAAN LANTAI
V FURNITURE
2 Cermin unit 2.00 650,000.00 1,300,000.00

3 Shower unit 1.00 170,000.00 170,000.00
4 Closet unit 1.00 260,000.00 260,000.00
5 Jet Washer unit 1.00 45,000.00 45,000.00
6 Floor Drain unit 2.00 45,000.00 90,000.00
8 Towel Rack unit 1.00 45,000.00 45,000.00
9 Robe Hook unit 1.00 45,000.00 45,000.00
10 Clean Out unit 1.00 45,000.00 45,000.00
TOTAL 49,096,900.00
-
RAB
UNIT RATE TOTAL

Rp Rp
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
II PEKERJAAN LANTAI
1 Screeding m² 6.43 82,000.00 527,260.00
2 Waterproofing m² 12.41 125,000.00 1,551,250.00
I PEKERJAAN DINDING
2 Dinding Kaca m² 1.34 850,000.00 1,139,000.00
II PEKERJAAN PINTU
karet sirip pintu )
karet sirip pintu )
IV PEKERJAAN LANTAI
V FURNITURE
2 Cermin unit 2.00 650,000.00 1,300,000.00

3 Shower unit 1.00 170,000.00 170,000.00
4 Closet unit 1.00 260,000.00 260,000.00
5 Jet Washer unit 1.00 45,000.00 45,000.00
6 Floor Drain unit 2.00 45,000.00 90,000.00
8 Towel Rack unit 1.00 45,000.00 45,000.00
9 Robe Hook unit 1.00 45,000.00 45,000.00
10 Clean Out unit 1.00 45,000.00 45,000.00
TOTAL 41,827,500.00

-
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR KORIDOR & LOBBY LIFT
UNIT RATE TOTAL

Rp Rp
KORIDOR LANTAI 4
I PEKERJAAN DINDING

2 Wallpaper m² 277.97 450,000.00 125,086,500.00

3 Plywood Lapis HPL Kombinasi Pada Lobby Lift m² 30.28 550,000.00 16,654,000.00
4 Skirting 10 cm m' 153.31 60,000.00 9,198,600.00
II PEKERJAAN PINTU SHAFT

1 Pintu Shaft W2 bh 14.00 3,350,000.00 46,900,000.00
2 Pintu Shaft W3 bh 13.00 3,525,000.00 45,825,000.00
TOTAL 294,525,350.00
-
RAB
UNIT RATE TOTAL

Rp Rp
KORIDOR LANTAI 5
I PEKERJAAN DINDING

1 40x40x0.6 mm dan Multipleks 9mm m² 308.25 165,000.00 50,861,250.00
2 Wallpaper m² 277.97 450,000.00 125,086,500.00

4 Skirting 10 cm m' 153.31 60,000.00 9,198,600.00

1 Pintu Shaft W2 bh 14.00 3,350,000.00 46,900,000.00
2 Pintu Shaft W3 bh 13.00 3,525,000.00 45,825,000.00
TOTAL 294,525,350.00
-
RAB
UNIT RATE TOTAL

Rp Rp
KORIDOR LANTAI 6
I PEKERJAAN DINDING

2 Wallpaper m² 493.12 450,000.00 221,904,000.00

4 Skirting 10 cm m' 218.24 60,000.00 13,094,400.00

1 Pintu Shaft W2 bh 17.00 3,350,000.00 56,950,000.00
2 Pintu Shaft W3 bh 18.00 3,525,000.00 63,450,000.00
TOTAL 458,413,400.00
-
RAB
UNIT RATE TOTAL

Rp Rp
KORIDOR LANTAI 7
I PEKERJAAN DINDING

2 Wallpaper m² 307.92 450,000.00 138,564,000.00

4 Skirting 10 cm m' 139.00 60,000.00 8,340,000.00

1 Pintu Shaft W2 bh 12.00 3,350,000.00 40,200,000.00
2 Pintu Shaft W3 bh 11.00 3,525,000.00 38,775,000.00
TOTAL 298,336,000.00
-
RAB
UNIT RATE TOTAL

Rp Rp
KORIDOR LANTAI 8
I PEKERJAAN DINDING

2 Wallpaper m² 307.92 450,000.00 138,564,000.00

4 Skirting 10 cm m' 139.00 60,000.00 8,340,000.00

1 Pintu Shaft W2 bh 12.00 3,350,000.00 40,200,000.00
2 Pintu Shaft W3 bh 11.00 3,525,000.00 38,775,000.00
TOTAL 298,336,000.00
-
RAB
PT. BIDAKARA INDAH SEJAHTERA PAKET INTERIOR TOILET PUBLIC
UNIT RATE TOTAL

Rp Rp
TOILET PUBLIC LANTAI 1 / UG
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
1 Penebalan Dinding m² 5.33 220,000.00 1,172,160.00
II PEKERJAAN LANTAI
1 Screeding m² 23.18 82,000.00 1,900,760.00
2 Waterproofing m² 56.78 125,000.00 7,097,500.00
I PEKERJAAN DINDING
1 Pekerjaan Pemasangan Finishing Dinding m² 75.22 175,000.00 13,163,500.00

2 Grey Mirrow m² 3.27 1,500,000.00 4,905,000.00

3 Dinding Kaca Kubical termasuk asesoris m² 16.69 5,700,000.00 95,133,000.00
II PEKERJAAN PINTU
1 Pintu Closet termasuk handle dan asesoris m² 4.24 4,750,000.00 20,140,000.00
III PEKERJAAN PLAFON

1 Plafon Gypsum m² 23.18 130,000.00 3,013,400.00
2 Cuve Plafond m² 18.45 105,000.00 1,937,250.00
3 Cat Plafon m² 23.18 25,000.00 579,500.00
IV PEKERJAAN LANTAI
V FURNITURE
1 Meja Wastafel m² 6.46 2,120,000.00 13,695,200.00
2 Cermin unit 4.00 900,000.00 3,600,000.00

1 Wastafel Dan Kran unit 5.00 210,000.00 1,050,000.00
2 Closet unit 5.00 260,000.00 1,300,000.00
3 Urinal unit 2.00 260,000.00 520,000.00
4 Jet Washer unit 5.00 45,000.00 225,000.00
5 Floor Drain unit 5.00 45,000.00 225,000.00
7 Robe Hook unit 5.00 45,000.00 225,000.00
8 Clean Out unit 4.00 45,000.00 180,000.00
9 Handrayer unit 2.00 45,000.00 90,000.00
TOTAL 174,433,770.00
-
RAB
UNIT RATE TOTAL

Rp Rp
TOILET PUBLIC LANTAI 4
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
II PEKERJAAN LANTAI
1 Screeding m² 33.43 82,000.00 2,741,260.00
2 Waterproofing m² 90.17 125,000.00 11,271,250.00
I PEKERJAAN DINDING
1 Pekerjaan Pemasangan Finishing Dinding m² 108.39 175,000.00 18,968,250.00

2 Grey Mirrow m² 2.53 1,500,000.00 3,795,000.00

II PEKERJAAN PINTU
1 Pintu Closet termasuk handle dan asesoris unit 3.00 4,750,000.00 14,250,000.00

1 Plafon Gypsum m² 33.43 130,000.00 4,345,900.00
2 Cuve Plafond m² 18.45 105,000.00 1,937,250.00
3 Cat Plafon m² 33.43 25,000.00 835,750.00
IV PEKERJAAN LANTAI
V FURNITURE
1 Meja Wastafel m² 7.10 2,120,000.00 15,052,000.00
2 Cermin unit 6.00 725,000.00 4,350,000.00

2 Closet unit 7.00 260,000.00 1,820,000.00
3 Urinal unit 3.00 260,000.00 780,000.00
4 Jet Washer unit 7.00 45,000.00 315,000.00
5 Floor Drain unit 12.00 45,000.00 540,000.00
7 Robe Hook unit 7.00 45,000.00 315,000.00
8 Clean Out unit 6.00 45,000.00 270,000.00
9 Handrayer unit 2.00 45,000.00 90,000.00
TOTAL 212,610,230.00
-
RAB
UNIT RATE TOTAL

Rp Rp
TOILET PUBLIC LANTAI 7
A PEKERJAAN SIPIL
I PEKERJAAN DINDING
II PEKERJAAN LANTAI
1 Screeding m² 33.43 82,000.00 2,741,260.00
2 Waterproofing m² 90.17 125,000.00 11,271,250.00
I PEKERJAAN DINDING
Pekerjaan Pemasangan Finishing Dinding

1 ( material gani marble by owner ) m² 108.39 175,000.00 18,968,250.00
2 Grey Mirrow m² 2.53 1,500,000.00 3,795,000.00

II PEKERJAAN PINTU
1 Pintu Closet termasuk handle dan asesoris unit 3.00 4,750,000.00 14,250,000.00

1 Plafon Gypsum m² 33.43 130,000.00 4,345,900.00
2 Cuve Plafond m² 18.45 105,000.00 1,937,250.00
3 Cat Plafon m² 33.43 25,000.00 835,750.00
IV PEKERJAAN LANTAI
V FURNITURE
1 Meja Wastafel m² 7.10 2,120,000.00 15,052,000.00
2 Cermin unit 6.00 725,000.00 4,350,000.00

2 Closet unit 7.00 260,000.00 1,820,000.00
3 Urinal unit 3.00 260,000.00 780,000.00
4 Jet Washer unit 7.00 45,000.00 315,000.00
5 Floor Drain unit 12.00 45,000.00 540,000.00
7 Robe Hook unit 7.00 45,000.00 315,000.00
8 Clean Out unit 6.00 45,000.00 270,000.00
9 Handrayer unit 2.00 45,000.00 90,000.00
TOTAL 212,610,230.00

UBAHAN

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

UBAHAN

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI AKHIR

Proyek : HOTEL SANTIKA BELITUNG

BILL 2 SUPERIOR ROOM (SR) TYPE A #REF!

BILL 3 SUPERIOR ROOM (SR) TYPE B #REF!

BILL 4 DELUXE ROOM (DR) #REF!

BILL 5 FAMILY ROOM #REF!

BILL 6 SUITE ROOM #REF!

BILL 7 EXECUTIVE ROOM #REF!

BILL 8 VILLA #REF!

BILL 9 PEKERJAAN TAMBAH KURANG #REF!

PPn 10% #REF!

413076839.xls Rekapitulasi akhir 1 / 1

Proyek HOTEL SANTIKA BELITUNG

Unit Rate Total

Biaya persiapan meliputi antara lain : Set 1.00

Biaya manajement kontraktor

Proyek HOTEL SANTIKA BELITUNG

Unit Rate Total

Proyek : HOTEL SANTIKA

LANTAI SUPERIOR A SUPERIOR B DELUXE FAMILY SUITE

1 LANTAI 1 6.00 7.00

2 LANTAI 2 10.00 20.00 1.00

3 LANTAI 3 10.00 20.00 6.00 1.00

4 LANTAI 5 10.00 20.00 6.00 1.00

38.00 66.00 12.00 7.00 3.00

TOTAL ROOM KEY

LANTAI SUPERIOR A SUPERIOR B DELUXE FAMILY SUITE

1 LANTAI 1 6.00 7.00

2 LANTAI 2 10.00 20.00 2.00

3 LANTAI 3 10.00 20.00 6.00 2.00

4 LANTAI 5 10.00 20.00 6.00 2.00

38.00 66.00 12.00 7.00 6.00

TOTAL ROOM BAY

413076839.xls Rekapitulasi akhir 5 / 5

Unit Rate SUB TOTAL TOTAL

I PEKERJAAN PERSIAPAN Ls 1 2,000,000,000.00 2,000,000,000.00 2,000,000,000.00

II PEKERJAAN INTERIOR AREA LOBBY, FUCTION, DINNING DLL 2,351,821,956.43

1 Lobby - Lantai 1 unit 1 585,933,911.00 585,933,911.00

III INTERIOR BED ROOM & TOILET HOTEL ( 4 S/D 8 )

A INTERIOR BED ROOM

1 Twin Bedroom T1 unit 63 99,499,025.00 6,268,438,575.00 6,268,438,575.00

B INTERIOR TOILET BEDROOM 5,594,070,225.00

IV INTERIOR KORIDOR KAMAR 1,644,136,100.00

IV PUBLIC TOILET 599,654,230.00

Lantai 1 unit 1 174,433,770.00 174,433,770.00

KEUNTUNGAN 10% 2,939,971,009.22

PPN 10% 3,233,968,110

UNIT RATE TOTAL

1 Backing Dengan Rangka Hollow Galvanized m² 221.60 165,000.00 36,564,759.00

Panel Kombinasi Pada Dinding Lobby Lift ( 2

DI JALAN MALIOBORO YOGYAKARTA

UNIT RATE TOTAL

1 Backing Dengan Rangka Hollow Galvanized m² 710.92 165,000.00 117,301,800.00

UNIT RATE TOTAL

1 Backing Dengan Rangka Hollow Galvanized m² 710.92 165,000.00 117,301,800.00

2 Decorative Door Opening m² 29.18 1,200,000.00 35,020,800.00

III PEKERJAAN PINTU

DI JALAN MALIOBORO YOGYAKARTA

UNIT RATE TOTAL

1 Backing Dengan Rangka Hollow Galvanized m² 481.45 165,000.00 79,439,910.00

2 Wall Paper m² 25.09 450,000.00 11,289,600.00

III PEKERJAAN FIX FURNITURE

DI JALAN MALIOBORO YOGYAKARTA

UNIT RATE TOTAL