BQ Berdasarkan Gambar / Spesifikasi Teknis Tanggal : 23 Juni 2021

Proyek : Paradise Serpong City / Cluster Paradise Vista

Produk :
Luas Bangunan Produk :
Pekerjaan : Pekerjaan Study Room di Rucon ArStone Blok F5A No 27 & di Rucon Valiant Blok F5A no 31 Claster Vista
Sub Pekerjaan :

RENCANA ANGGARAN BIAYA (TOTAL)

Harga Harga
Harga Total Harga Total
Satuan Satuan Harga Total
ID Nama Pekerjaan Volume Satuan Bahan Upah
Bahan Upah (Rp)
(Rp) (Rp)
(Rp) (Rp)
A RUMAH TIPE AR STONE BLOK F5A NO 27
A.I PEKERJAAN BONGKARAN
A.I.1 Bongkar dinding 2.15 m2 0 13,292 0 28,578 28,578
A.I.2 Bongkar pintu 1.00 unit 0 79,984 0 79,984 79,984
A.II PEKERJAAN STUKTUR BETON
A.II.1 Balok Latei 0.03 m3 5,222,820 990,500 156,685 29,715 186,400
A.III PEKERJAAN DINDING
A.III.1 Pasangan Bata Ringan - MOU Material 0.80 m2 57,370 27,344 45,896 21,875 67,771
A.III.2 Plester 1 : 5 1.61 m2 16,856 27,344 27,138 44,024 71,162
A.III.3 Aci Mortar 1.61 m2 6,927 29,688 11,152 47,798 58,950
A.III.4 Perapihan Opening 4.97 m' 3,554 12,500 17,663 62,125 79,788
A.IV PEKERJAAN KUSEN
A.IV.1 Kusen & Jendela Aluminium JT YKK Tipe FILITY 70 powder coating 1.00 unit 466,940 80,740 466,940 80,740 547,680
warna PW 02 Arcthic White - SBO Material dan Pemasangan

A.V PEKERJAAN CAT

A.V.1 Cat PROPAN ECO EMULSION Acrylic Emulsion Pain EE - 4010 19.09 m2 6,267 12,892 119,637 246,108 365,745
Snow Drop - 8112 (Cat Interior) (CI) - MOU Material

A.V.2 Cat PROPAN ECO GYPSUM Acrylic Emulsion Paint EE - 4050 3.87 m2 6,334 15,359 24,513 59,439 83,952
White - 9101 (Cat Plafond) (CP) - MOU Material

A.VI PEKERJAAN LANTAI

A.VI.1 Perapihan Opening 1.00 m' 3,554 12,500 3,554 12,500 16,054
A.VII PEKERJAAN LISTRIK
A.VII.1 Pasang Lampu Downlight (replace lampu eksisting) 1.00 titik 114,583 29,167 114,583 29,167 143,750
A.VIII PEKERJAAN LAIN - LAIN
A.VIII.1 Pembersihan & buang puing 1.00 ls 0 271,268 0 271,268 271,268
A.VIII.2 Partisi pembatas renov 6.72 m2 48,177 57,664 323,749 387,502 711,252
SUBTOTAL RUMAH TIPE AR STONE BLOK F5A NO 27 2,712,334
B RUMAH TIPE VALIANT BLOK F5A NO 31
B.I PEKERJAAN BONGKARAN
B.I.1 Bongkar dinding 2.15 m2 0 13,292 0 28,578 28,578
B.I.2 Bongkar pintu 1.00 unit 0 79,984 0 79,984 79,984
B.II PEKERJAAN STRUKTUR BETON
B.II.1 Balok Latei 0.02 m3 5,222,820 990,500 104,456 19,810 124,266
B.III PEKERJAAN DINDING 0 0 0
B.III.1 Perapihan Opening 2.47 m' 3,554 12,500 8,778 30,875 39,653
B.IV PEKERJAAN KUSEN 0
B.IV.1 Kusen, Jendela & Pintu Aluminium PJ3 YKK Tipe FILITY 70 powder 1.00 unit 2,351,754 341,662 2,351,754 341,662 2,693,416
coating warna PW 02 Arcthic White - SBO Material dan Pemasangan

B.V PEKERJAAN CAT 0

B.V.1 Cat PROPAN ECO EMULSION Acrylic Emulsion Pain EE - 4010 15.40 m2 6,267 12,892 96,512 198,537 295,049
Snow Drop - 8112 (Cat Interior) (CI) - MOU Material
B.V.2 Cat PROPAN ECO GYPSUM Acrylic Emulsion Paint EE - 4050 4.54 m2 6,334 15,359 28,756 69,730 98,486
White - 9101 (Cat Plafond) (CP) - MOU Material
B.VI PEKERJAAN LISTRIK 0
B.VI.1 Instalasi AC Termasuk Sparing Listrik + Kabel NYM 3x2.5 mm2 1.00 titik 131,688 57,149 131,688 57,149 188,837
(Detail dan Spek Lihat Gambar)

B.VI.2 Pasang Lampu Downlight (replace lampu eksisting) 1.00 titik 114,583 29,167 114,583 29,167 143,750
B.VII PEKERJAAN LAIN - LAIN 0
B.VII.1 Pembersihan & buang puing 1.00 ls 0 271,268 0 271,268 271,268
SUBTOTAL RUMAH TIPE VALIANT BLOK F5A NO 31 3,963,287
SUBTOTAL 1 UNIT 3,963,287

REKAPITULASI Jumlah Unit

A. RUMAH TIPE AR STONE BLOK F5A NO 27 1 2,712,334
B. RUMAH TIPE VALIANT BLOK F5A NO 31 1 3,963,287
Total 6,675,621
PPh (Pasal 23) = 4.00% 267,025
Total Nett PPh 6,408,596
Harga RAB / M2 #DIV/0!