RENCANA ANGGARAN PELAKSANAAN

JET SKI SAFARI PIER HOUSE

NO URAIAN PEKERJAAN VOLUME HARGA SATUAN

PENDAHULUAN
1 Pek. Urugan Timbunan 22.3 m3 Rp 101,525
2 Pek. Pagar Batu Bata Timbunan 21 m2 Rp 110,000
3 Pek. Plat Lantai dasar (Wiremesh 6) 4.3 m3 Rp 2,100,000

DINDING
1 Pek. Rangka dan Dinding Partisi GRC 106.8 m2 Rp 170,000
2 Pek. Pengecatan Dinding 106.8 m2 Rp 22,000

LANGIT-LANGIT
1 Pek. Plafon Area Kantor 56 m2 Rp 120,000
2 Pek. Pengecatan Plafon 56 m2 Rp 22,000
3 Pek. Atap Spandek 155.2 m2 Rp 79,826
4 Pek. Rangka Atap 155.2 m2 Rp 103,286

SERVICE dan UTILITAS

1 Pek. Keramik Toilet 3.6 m2 Rp 110,000
2 Pek. Pintu Toilet 3 bh Rp 195,000
3 Pek. Pas Closet Duduk 2 bh Rp 900,000
4 Pek. Pas Closet Jongkok 1 bh Rp 200,000
5 Pek. Air Bersih 21 m Rp 48,000
6 Pek. Air kotor 31 m Rp 78,000
7 Pek. Pas Bio Septictank 1 ls Rp 3,200,000
TOTAL
 JUMLAH HARGA

Rp 2,264,008 Rp 11,340,000
Rp 2,310,000
Rp 9,030,000

Rp 18,156,000 Rp 20,505,600
Rp 2,349,600
HOLOOW KOTAK
Rp 36,371,060 37 BTG 110000
Rp 6,720,000 12 BTG 110000
Rp 1,232,000 TIANG
Rp 12,389,060 14 BTG 510000
Rp 16,030,000

Rp 9,607,000 JASA
Rp 396,000
Rp 585,000 SPANDEK 0,35
Rp 1,800,000 7.4 M Rp 48,900
Rp 200,000 21 LBR
Rp 1,008,000 SKRUP
Rp 2,418,000 4 DOS 210000
Rp 3,200,000 6 sealant 75000
Rp 80,087,668 Rp 77,823,660 jasa
Rp 4,070,000
Rp 1,320,000

Rp 7,140,000
Rp 12,530,000

Rp 3,500,000
Rp 16,030,000

Rp 361,860
Rp 7,599,060

Rp 840,000
Rp 450,000
Rp 3,500,000
Rp 12,389,060
RENCANA ANGGARAN PELAKSANAAN
JET SKI SAFARI PIER HOUSE

NO URAIAN PEKERJAAN VOLUME HARGA SATUAN JUMLAH HARGA

PENDAHULUAN
2 Pek. Pagar Batu Bata Timbunan 21 m2 Rp 110,000 Rp 2,310,000
3 Pek. Plat Lantai dasar (Wiremesh 6) 4.3 m3 Rp 2,100,000 Rp 9,030,000

DINDING
1 Pek. Rangka dan Dinding Partisi GRC 106.8 m2 Rp 170,000 Rp 18,156,000
2 Pek. Pengecatan Dinding 106.8 m2 Rp 22,000 Rp 2,349,600
HOLOOW KOTAK
LANGIT-LANGIT 37 BTG 110000 Rp 4,070,000
1 Pek. Plafon Area Kantor 56 m2 Rp 120,000 Rp 6,720,000 12 BTG 110000 Rp 1,320,000
2 Pek. Pengecatan Plafon 56 m2 Rp 22,000 Rp 1,232,000 TIANG
3 Pek. Atap Spandek 155.2 m2 Rp 79,826 Rp 12,389,060 14 BTG 510000 Rp 7,140,000
4 Pek. Rangka Atap 155.2 m2 Rp 103,286 Rp 16,030,000 Rp 12,530,000

SERVICE dan UTILITAS JASA Rp 3,500,000

1 Pek. Keramik Toilet 3.6 m2 Rp 110,000 Rp 396,000 Rp 16,030,000
2 Pek. Pintu Toilet 3 bh Rp 195,000 Rp 585,000 SPANDEK 0,35
3 Pek. Pas Closet Duduk 2 bh Rp 900,000 Rp 1,800,000 7.4 M Rp 48,900 Rp 361,860
4 Pek. Pas Closet Jongkok 1 bh Rp 200,000 Rp 200,000 21 LBR Rp 7,599,060
5 Pek. Air Bersih 21 m Rp 48,000 Rp 1,008,000 SKRUP
6 Pek. Air kotor 31 m Rp 78,000 Rp 2,418,000 4 DOS 210000 Rp 840,000
7 Pek. Pas Bio Septictank 1 ls Rp 3,200,000 Rp 3,200,000 6 sealant 75000 Rp 450,000
TOTAL Rp 77,823,660 jasa Rp 3,500,000
Rp 12,389,060