REKAPITULASI R.A.B
PEKERJAAN : PEMBANGUNAN VILA TYPE 350
LOKASI : " TWIN HEAVENS MANDALIKA "
TAHUN ANGGARAN : 2020
JUMLAH HARGA
NO JENIS PEKERJAAN JUMLAH TOTAL
PEKERJAAN
TERBILANG : DUA MILYAR DELAPAN RATUS SEBELAS JUTA TUJUH RATUS TIGA PULUH TIGA RIBU RUPIAH
716,118,585.04
3
1 2 4 5 6 7
V. PEKERJAAN LANTAI DAN PLAFOND
a. Pekerjaan Keramik Lantai I
1 Pas. Lantai Granito Salsa Crystal 60x60cm 168.03 m² A.4.4.3.9 602,266.94 101,198,913.93
2 Pas. Lantai Keramik km/wc 30x30 5.42 m² A.4.4.3.36 297,737.22 1,613,735.73
3 Pas. dinding Keramik km/wc 30x60 38.50 m² A.4.4.3.54 329,459.24 12,684,180.74
4 Pas. Plafond Calsiboard rangka metal furing 43.83 m² A.4.5.1.10b 212,868.70 9,330,035.12
5 Pas. Papan Slimar Kayu Lt. I 99.00 m² Ls 237,500.00 23,512,500.00
b. Pekerjaan Keramik Lantai II
6 Pas. Lantai Granito Salsa Crystal 60x60cm 118.00 m² A.4.4.3.9 602,266.94 71,067,498.92
7 Pas. Lantai Keramik km/wc 30x30 18.67 m² A.4.4.3.36 297,737.22 5,558,753.90
8 Pas. dinding Keramik km/wc 30x60 100.33 m² A.4.4.3.54 329,459.24 33,054,645.55
9 Pemasangan lantai kayu (gymfloor) 17.33 m² Ls 427,500.00 7,408,575.00
10 Pas. Plafond Calsiboard rangka metal furing 51.10 m² A.4.5.1.10b 212,868.70 10,877,590.57
11 Pas. Papan Slimar Kayu Lt. II 47.33 m² Ls 247,000.00 11,690,510.00
287,996,939.46
VI. PEKERJAAN KUSEN PINTU/JENDELA ALUMUNIUM
a. Kusen Lantai I
1 Pas. Kusen P + J 100.27 M' A.4.2.1.11 172,536.68 17,300,253.20
2 Pas. Daun jendela kaca alumunium 18.67 m² A.4.2.1.13 647,318.65 12,085,439.20
3 Pas. Daun pintu kaca alumunium U-PVC 4.00 unit A.4.2.1.14 5,707,804.85 22,831,219.40
3 Pas. Kaca Tempered Lt I 149.28 m² ls 712,500.00 106,362,000.00
b. Kusen Lantai II
1 Pas. Kusen P + J 124.00 M' A.4.2.1.11 172,536.68 21,394,548.69
2 Pas. Daun jendela kaca alumunium 11.30 m² A.4.2.1.13 647,318.65 7,314,700.75
3 Pas. Daun pintu kaca alumunium U-PVC 5.00 m² A.4.2.1.14 5,707,804.85 28,539,024.25
3 Pas. Kaca Tempered Lt II 136.75 m² ls 736,250.00 100,682,187.50
316,509,372.99
VII. PEK. INSTALASI AIR
1 Pipa air bersih PVC Ø 1/2'' 125.73 m' A.5.1.1.25 18,901.96 2,376,543.43
2 Pipa dari flour drain PVC Ø 3'' 77.43 m' A.5.1.1.31 202,417.02 15,673,150.05
3 Pipa dari closed PVC Ø 4'' 77.43 m' A.5.1.1.32 229,952.77 17,805,243.17
4 Pipa air panas 125.73 m' Ls 95,000.00 11,944,350.00
5 Flour drain Ø 4'' 3.00 bh Ls 142,500.00 427,500.00
6 Kran air Ø 1/2'' 6.00 bh Ls 142,500.00 855,000.00
7 Wastafel + Kran Ø 1/2'' 6.00 bh Ls 1,140,000.00 6,840,000.00
8 Jet Shower Closeth 3.00 bh Ls 380,000.00 1,140,000.00
9 Closed duduk Merk Toto Lengkap dgn Asesories 3.00 bh Ls 6,175,000.00 18,525,000.00
10 Shower Set Toto 3.00 bh Ls 4,750,000.00 14,250,000.00
11 Bathup lengkap dgn acesories 3.00 bh Ls 9,500,000.00 28,500,000.00
12 Water Heater Solar 2.00 bh Ls 19,000,000.00 38,000,000.00
13 Septictank & peresapan 1.00 unit Ls 11,875,000.00 11,875,000.00
168,211,786.66
VIII. PEK. INSTALASI LISTRIK
1 Panel Box + MCB 2.00 unit ME.7 787,041.75 1,574,083.50
2 Instalasi titik Lampu 51.00 ttk ME.1 244,294.88 12,459,038.63
3 Lampu Downlight 25 watt 35.00 bh ME.8 64,554.88 2,259,420.63
4 Lampu gantung 18 watt 4.00 bh Ls 285,000.00 1,140,000.00
5 Lampu dinding 7 watt 12.00 bh Ls 95,000.00 1,140,000.00
6 AC Sentral 1.00 bh Ls 20,900,000.00 20,900,000.00
7 Stop Kontak 14.00 bh Ls 71,250.00 997,500.00
8 Saklar ganda 6.00 bh ME.3 250,564.88 1,503,389.25
9 Saklar tunggal 10.00 bh ME.2 178,459.88 1,784,598.75
43,758,030.75
IX. PEKERJAAN PENGECATAN
1 Cat tembok klas tinggi 730.35 m² A.4.7.1.10 29,670.69 21,669,984.79
2 Cat plafond klas tinggi 94.93 m² A.4.7.1.10 29,670.69 2,816,638.13
3 Politur/Shanding Plafond Kayu 146.33 m² Ls 89,012.06 13,025,134.01
37,511,756.92
I. PEKERJAAN PERSIAPAN/PENDAHULUAN
1 Uetset/Pas. Bowplank 20.00 m' A.2.2.1.4 95,408.50 1,908,170.00
1,908,170.00
II. PEKERJAAN TANAH DAN URUGAN
1 Galian tanah kolam 75.000 m³ A.2.3.1.1 70,145.63 5,260,921.88
2 Urugan pasir dibawah lantai 3.750 m³ A.2.3.1.11 216,158.25 810,593.44
6,071,515.31
III. PEKERJAAN BETON
1 Pondasi Footplate 50x50 0.300 m³ A.4.1.1.1a 4,656,661.38 1,396,998.41
2 Kolom dinding plat beton 25/30 0.530 m³ A.4.1.1.1c1 6,867,114.78 3,639,570.83
3 Balok plat beton 20/25 1.880 m³ A.4.1.1.1f 8,367,573.62 15,731,038.41
4 Plat beton dlantai dan dinding kolam t. 10 cm 9.300 m³ A.4.1.1.1e3 11,247,179.71 104,598,771.31
125,366,378.97
IV. PEK. LANTAI dan DINDING KERAMIK
1 Pas. Lantai keramik merk Roman 37.500 m² A.4.4.3.35a 202,690.29 7,600,885.88
2 Pas. dinding Keramk km/wc 20x40 40.000 m² A.4.4.3.54 329,459.24 13,178,369.60
3 Lantai Pool deck papan kayu Merbau 30.000 m² Ls 513,000.00 15,390,000.00
36,169,255.48
V. PEKERJAAN MESIN AIR
1 Pengadaan Mesin Pompa Air kolam 3 inch Summersuble 2.000 unit Ls 23,750,000.00 47,500,000.00
2 Panel Pompa isi 2.000 m² ls 6,650,000.00 13,300,000.00
3 Panel Box + MCB 1.000 m² ME.7 787,041.75 787,041.75
4 Instalasi titik Lampu 4.000 m² ME.1 244,294.88 977,179.50
5 Stop Kontak 3.000 m² ls 71,250.00 213,750.00
6 Lampu Kolam 4.000 m² ls 1,425,000.00 5,700,000.00
68,477,971.25
I. INTERIOR
1 Interior 1.000 Set Ls 75,000,000.00 75,000,000.00
II. FURNITURE
1 Sofa 2.000 Set Ls 8,000,000.00 16,000,000.00
2 Entertaiment Devices 1.000 Set Ls 25,000,000.00 25,000,000.00
3 Bad Room 2.000 Set Ls 10,000,000.00 20,000,000.00
4 Master Bad Room 1.000 Set Ls 15,000,000.00 15,000,000.00
5 Rak buku hias 1.000 Set Ls 10,000,000.00 10,000,000.00
6 Store Kabinet 1.000 Set Ls 10,000,000.00 10,000,000.00
7 Mini Bar 1.000 Set Ls 45,000,000.00 45,000,000.00
8 Kursi Kolam 2.000 Set Ls 5,000,000.00 10,000,000.00
9 Meja Kolam + Umbrela 2.000 Set Ls 15,000,000.00 30,000,000.00
10 Ketchen Set + Pantry 1.000 Set Ls 45,000,000.00 45,000,000.00