REKAPITULASI RENCANA ANGGARAN BIAYA ( RAB )

PROYEK : RUMAH TINGGAL

LOKASI : AMBENGAN
OWNER : PAK MADE
SUBJECT : BANGUNAN UTAMA

No. DESCRIPTION UNIT QTY. UNIT PRICE PRICE

A PEKERJAAN BANGUNAN LANTAI 1

I PEKERJAAN PERSIAPAN

1 Site Clearing ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00

2 Pembersihan harian month 6.00 Rp 440,775.00 Rp 2,644,650.00

3 Direksi kit & gudang ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00

4 Pengukuran & bowplank ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00

5 Ijin tenaga ke banjar person 10.00 ByOwner Rp -

6 Electricity connection to site - 7700 WATT ls 1.00 ByOwner Rp -

7 Bulanan penggunaan listrik month 6.00 Rp 250,000.00 Rp 1,500,000.00

8 Mobilisasi & demobilisisi ls 1.00 Rp 2,000,000.00 Rp 2,000,000.00

TOTAL Rp 11,644,650.00

II PEKERJAAN TANAH DAN PASIR

Galian pondasi footplat 17 titik m3 36.72 Rp 175,000.00 Rp 6,426,000.00

PasirBawah Pondasi footplat m3 0.94 Rp 425,000.00 Rp 397,800.00

Galian pondasi menerus m3 72.00 Rp 150,000.00 Rp 10,800,000.00

PasirBawah Pondasi menerus m3 1.02 Rp 425,000.00 Rp 433,500.00

Urugan Kembali & pemadatan m3 62.45 Rp 125,000.00 Rp 7,806,250.00

TOTAL Rp 39,506,360.00

III PEKERJAAN PASANGAN & PLESTERAN

a. Pekerjaan dinding
Pasangan dinding - wall 150 cm ex. Hebel m2 147.88 Rp 205,500.00 Rp 30,388,312.50
kolom & balok praktis - Ukuran besi 4 Ø 8 - 150 SNI m1 45.50 Rp 175,500.00 Rp 7,985,250.00
Plesteran - cement & sand m2 295.75 Rp 87,500.00 Rp 25,878,125.00
Acian - mill & cement m2 295.75 Rp 65,500.00 Rp 19,371,625.00
b. Finishing dinding
Batu Alam - ex. Undesit Bakar m2 23.95 Rp 535,000.00 Rp 12,813,250.00
Keramik Tile. 300x600 - ex. Roman tile m2 62.50 Rp 392,500.00 Rp 24,531,250.00
Keramik plin. 100x600 - ex. Granitto tile m' 98.45 Rp 211,500.00 Rp 20,822,175.00
Meja Dapur & Bar Kitechen - ex.Meja beton & marmer lokal ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00

TOTAL Rp 153,818,913.00

IV PEKERJAAN BETON

a. Pekerjaan Pondasi

Pondasi Kolom 1200 x 1200 mm

Lantai Kerja m2 36.72 Rp 55,500.00 Rp 2,037,960.00

Pondasi FootPlat 17 Titik - Ukuran besi D 13 - 100 SNI m3 8.57 Rp 4,855,000.00 Rp 41,597,640.00

Pondasi Menerus

Lantai Kerja m2 4.00 Rp 55,500.00 Rp 222,000.00

Pondasi batu kali m3 25.03 Rp 755,000.00 Rp 18,893,875.00

b. Pekerjaan Sloof 200 x300 mm

Lantai Kerja m2 5.15 Rp 55,500.00 Rp 286,047.00

Sloof beton 200/300 mm - Ukuran besi 6 D 13 - 150 SNI m3 3.41 Rp 4,125,000.00 Rp 14,076,562.50

c. Pekerjaan Kolom

main villa/ page 1 -

 Kolom 150 x 400 mm - Ukuran besi 8 D 13 - 150 SNI m3 2.54 Rp 5,075,500.00 Rp 12,866,392.50

Kolom 150 x 300 mm - Ukuran besi 6 D 13 - 150 SNI m3 0.59 Rp 4,445,000.00 Rp 2,600,325.00

d. Pekerjaan Lantai I

lantai kerja - cement & sand m2 62.50 Rp 55,500.00 Rp 3,468,750.00

Rabatan - Wiremesh M5 1 layers SNI m2 62.50 Rp 155,000.00 Rp 9,687,500.00

TOTAL Rp 105,575,060.00

V PEKERJAAN KAYU DAN REALING

a. Pekerjaan Pintu & Jendela

P1 Pintu double Swing depan - ex. Kamper Finish lasur unit 1.00 Rp 4,955,000.00 Rp 4,955,000.00
P2 Pintu double Swing belakang - ex. Kamper Finish lasur unit 1.00 Rp 5,196,500.00 Rp 5,196,500.00
P3 Swing Room & gudang - ex. Kamper Finish lasur unit 2.00 Rp 4,115,000.00 Rp 8,230,000.00
P4 Swing Bathroom - ex. Kamper Finish lasur unit 2.00 Rp 3,750,000.00 Rp 7,500,000.00
J1 Jendela - ex. Kamper Finish lasur unit 1.00 Rp 3,455,500.00 Rp 3,455,500.00
J2 Jendela - ex. Kamper Finish lasur unit 1.00 Rp 2,455,000.00 Rp 2,455,000.00
J3 Jendela - ex. Kamper Finish lasur unit 3.00 Rp 1,855,000.00 Rp 5,565,000.00
J4Jendela - ex. Kamper Finish lasur unit 2.00 Rp 2,145,500.00 Rp 4,291,000.00

TOTAL Rp 41,648,000.00

VI PEKERJAAN PPLAFON
a. Pekerjaan Plafon
9 mm gypsum ceiling + hollow steel structure - ex. Jayaboard Gypsum m2 55.50 Rp 155,000.00 Rp 8,602,500.00
Drop Ceilling m1 44.50 Rp 92,550.00 Rp 4,118,475.00
Shadow Line m1 98.50 Rp 64,500.00 Rp 6,353,250.00
Cat plafon - ex. Dulux pentalite m2 55.50 Rp 82,500.00 Rp 4,578,750.00

TOTAL Rp 23,679,425.00

VII PEKERJAAN LANTAI

a. Finishing lantai
Lantai Keramik 400x400 ( Bath Room) - ex. Roman tile m2 5.25 Rp 449,500.00 Rp 2,359,875.00
Lantai Granitev600x600 - ex. Granitto tile m2 67.10 Rp 744,500.00 Rp 49,955,950.00

TOTAL Rp 52,288,218.00

VIII PEKERJAAN PENGECATAN

a. Finishing Dinding
Dinding interior - ex. Jotun Pentalite m2 315.45 Rp 74,500.00 Rp 23,501,025.00
Cat dinding eksterior - ex. Jotun Weathershield m2 392.45 Rp 92,500.00 Rp 36,301,625.00

TOTAL Rp 59,804,146.00

IX PEKERJAAN PENGUNCI & PENGGANTUNG

a. Aksesoris Kunci
Handel Door Double swing - ex. Dekson unit 2.00 Rp 275,500.00 Rp 551,000.00
Handel Door swing - ex. Dekson unit 5.00 Rp 225,500.00 Rp 1,127,500.00
Lockcase swing - ex. Dekson unit 5.00 Rp 375,500.00 Rp 1,877,500.00
Lockcase double swing - ex. Dekson unit 2.00 Rp 92,500.00 Rp 185,000.00
Engsel Pintu - ex. Dekson unit 14.00 Rp 109,500.00 Rp 1,533,000.00
Kunci Silinder - ex. Dekson unit 7.00 Rp 125,500.00 Rp 878,500.00
Engsel Jendela - ex. Dekson unit 14.00 Rp 112,500.00 Rp 1,575,000.00
Grendel - ex. Dekson unit 8.00 Rp 42,500.00 Rp 340,000.00
Hook - ex. Dekson unit 14.00 Rp 62,500.00 Rp 875,000.00

TOTAL Rp 8,942,500.00

X PEKERJAAN LISTRIK & AIR

1 INSTALASI LISTRIK
a. Instalasi lampu - NYM 3x1.5 mm Extrana point 7.00 Rp 250,000.00 Rp 1,750,000.00
b. Instalasi saklar - NYM 3x1.5 mm Extrana point 6.00 Rp 250,000.00 Rp 1,500,000.00
c. instalasi stopkontak - NYM 3x2.5 mm Extrana point 16.00 Rp 300,000.00 Rp 4,800,000.00
c. instalasi power AC - NYM 3x2.5 mm Extrana point 3.00 Rp 300,000.00 Rp 900,000.00

main villa/ page 2 -

d. Instalasi Tv - Kabel RG 6/u dlm point 3.00 Rp 250,000.00 Rp 750,000.00
e. Instalasi exhoustfan - NYM 3x2.5 mm point 2.00 Rp 250,000.00 Rp 500,000.00
2 KABEL FEEDER
a. NYY 4x6 Cable meter 10.00 Rp 175,000.00 Rp 1,750,000.00
3 PENANGKAL PETIR & PEMASANGAN PANEL LISTRIK
a. Panel Box 8 Mcb unit 1.00 Rp 1,500,000.00 Rp 1,500,000.00
B INSTALASI PIPA
1 AREA LANTAI I
a. PVC 1/2 " pipe installation - PVC Wavin ml 4.00 Rp 35,000.00 Rp 140,000.00
b. PVC 3/4 " pipe installation - PVC Wavin ml 14.00 Rp 45,000.00 Rp 630,000.00
c. PVC 1 " pipe installation - PVC Wavin mml 10.00 Rp 65,000.00 Rp 650,000.00
d. PVC 3" pipe installation - PVC Wavin ml 15.00 Rp 135,000.00 Rp 2,025,000.00
e. PVC 4" pipe installation - PVC Wavin ml 15.00 Rp 155,000.00 Rp 2,325,000.00
2 PIPA FITTING
a. Fitting pipe PVC 1/2 " - Fiting PVC AW pcs 3.00 Rp 15,000.00 Rp 45,000.00
b. Fitting pipe PVC 3/4 " - Fiting PVC AW pcs 4.00 Rp 25,000.00 Rp 100,000.00
c. Fitting pipe' PVC 1 " - Fiting PVC AW pcs 3.00 Rp 35,000.00 Rp 105,000.00
d. Fitting pipe PVC 3" - Fiting PVC AW pcs 3.00 Rp 55,500.00 Rp 166,500.00
e. Fitting pipe PVC 4" - Fiting PVC AW pcs 3.00 Rp 75,000.00 Rp 225,000.00
f. 'Fitting pipe PE 1" - Fiting PVC AW pcs 2.00 Rp 100,000.00 Rp 200,000.00
g. Fitting pipe PE 1/2" - Fiting PVC AW pcs 2.00 Rp 80,000.00 Rp 160,000.00
h. Gate valve installation - Gatevalve onda pcs 1.00 Rp 100,000.00 Rp 100,000.00
3 INSTALASI SANITARY
a. Closed - Toto CW 606 Unit 2.00 Rp 2,145,550.00 Rp 4,291,100.00
b. Floor Drain - Wasser Pcs 2.00 Rp 150,000.00 Rp 300,000.00

TOTAL Rp 24,900,000.00

TOTAL SUB TOTAL A Rp 521,807,272.00

B PEKERJAAN BANGUNAN LANTAI 2

I PEKERJAAN PASANGAN & PLESTERAN

a. Pekerjaan dinding
Pasangan dinding - wall 150 cm ex. Hebel m2 50.00 Rp 205,500.00 Rp 10,275,000.00
kolom & balok praktis - Ukuran besi 4 Ø 8 - 150 SNI m1 25.00 Rp 175,500.00 Rp 4,387,500.00
Plesteran - cement & sand m2 100.00 Rp 87,500.00 Rp 8,750,000.00
Acian - mill & cement m2 100.00 Rp 65,500.00 Rp 6,550,000.00
b. Finishing dinding
Batu Alam - ex. Undesit Bakar m2 12.45 Rp 535,000.00 Rp 6,660,750.00
Keramik Tile. 300x600 - ex. Roman tile m2 49.15 Rp 392,500.00 Rp 19,291,375.00
Keramik plin. 100x600 - ex. Granitto tile m' 82.50 Rp 211,500.00 Rp 17,448,750.00

TOTAL Rp 73,304,281.00

II PEKERJAAN BETON

a. Pekerjaan Balok

Balok 400/150 mm - Ukuran besi 6 D 13 - 150 SNI m3 2.15 Rp 4,125,000.00 Rp 8,868,750.00

Sloof beton 300/200 mm - Ukuran besi 6 D 13 - 150 SNI m3 4.21 Rp 4,225,000.00 Rp 17,787,250.00

b. Pekerjaan Kolom

Kolom 150 x 400 mm - Ukuran besi 8 D 13 - 150 SNI m3 2.54 Rp 5,175,500.00 Rp 13,119,892.50

Kolom 150 x 300 mm - Ukuran besi 6 D 13 - 150 SNI m3 0.59 Rp 4,445,000.00 Rp 2,600,325.00

c. Pekerjaan Lantai II

Pelat lantai II - Ukuran besi Ø8 - 150 SNI 2 layer m2 7.80 Rp 3,845,000.00 Rp 29,991,000.00

d. Pekerjaan Tangga

Tangga - Ukuran besi D 13 - 150 SNI 2 layer ls 1.00 Rp 15,500,000.00 Rp 15,500,000.00

TOTAL Rp 87,847,634.00

III PEKERJAAN KAYU DAN REALING

main villa/ page 3 -

 a. Pekerjaan Pintu & Jendela
P5 Pintu double Sliding depan - ex. Kamper Finish lasur unit 1.00 Rp 8,607,500.00 Rp 8,607,500.00
P3 Swing Room & gudang - ex. Kamper Finish lasur unit 4.00 Rp 4,115,000.00 Rp 16,460,000.00
P4 Swing Bathroom - ex. Kamper Finish lasur unit 1.00 Rp 3,750,000.00 Rp 3,750,000.00
J1a Jendela - ex. Kamper Finish lasur unit 1.00 Rp 5,775,000.00 Rp 5,775,000.00
J2 Jendela - ex. Kamper Finish lasur unit 1.00 Rp 2,455,000.00 Rp 2,455,000.00
Ralling teras balcon - ex. Kamper Finish lasur m2 8.00 Rp 625,500.00 Rp 5,004,000.00

TOTAL Rp 42,612,500.00

IV PEKERJAAN PPLAFON
a. Pekerjaan Plafon
9 mm gypsum ceiling + hollow steel structure - ex. Jayaboard Gypsum m2 44.19 Rp 155,000.00 Rp 6,848,675.00
Drop Ceilling m1 24.50 Rp 92,550.00 Rp 2,267,475.00
Shadow Line m1 72.50 Rp 64,500.00 Rp 4,676,250.00
Cat plafon - ex. Dulux pentalite m2 44.19 Rp 82,500.00 Rp 3,645,262.50

TOTAL Rp 17,437,750.00

V PEKERJAAN LANTAI
a. Finishing lantai
Lantai Keramik 400x400 ( Bath Room) - ex. Roman tile m2 3.25 Rp 449,500.00 Rp 1,460,875.00
Lantai Granitev600x600 - ex. Granitto tile m2 44.45 Rp 744,500.00 Rp 33,093,025.00

TOTAL Rp 34,557,127.00

VI PEKERJAAN PENGECATAN
a. Finishing Dinding
Dinding interior - ex. Jotun Pentalite m2 202.45 Rp 74,500.00 Rp 15,082,525.00
Cat dinding eksterior - ex. Jotun Weathershield m2 260.45 Rp 92,500.00 Rp 24,091,625.00

TOTAL Rp 39,123,221.00

VII PEKERJAAN PENGUNCI & PENGGANTUNG

a. Aksesoris Kunci
Handel Door Double sliding - ex. Dekson unit 1.00 Rp 275,500.00 Rp 275,500.00
Handel Door swing - ex. Dekson unit 5.00 Rp 225,500.00 Rp 1,127,500.00
Lockcase swing - ex. Dekson unit 5.00 Rp 375,500.00 Rp 1,877,500.00
Lockcase double swing - ex. Dekson unit 2.00 Rp 92,500.00 Rp 185,000.00
Engsel Pintu - ex. Dekson unit 8.00 Rp 109,500.00 Rp 876,000.00
Kunci Silinder - ex. Dekson unit 6.00 Rp 125,500.00 Rp 753,000.00
Engsel Jendela - ex. Dekson unit 9.00 Rp 112,500.00 Rp 1,012,500.00
Grendel - ex. Dekson unit 6.00 Rp 42,500.00 Rp 255,000.00
Hook - ex. Dekson unit 8.00 Rp 62,500.00 Rp 500,000.00

TOTAL Rp 6,870,000.00

VIII PEKERJAAN LISTRIK & AIR

1 INSTALASI LISTRIK
a. Instalasi lampu - NYM 3x1.5 mm Extrana point 7.00 Rp 250,000.00 Rp 1,750,000.00
b. Instalasi saklar - NYM 3x1.5 mm Extrana point 6.00 Rp 250,000.00 Rp 1,500,000.00
c. instalasi stopkontak - NYM 3x2.5 mm Extrana point 12.00 Rp 300,000.00 Rp 3,600,000.00
c. instalasi power AC - NYM 3x2.5 mm Extrana point 4.00 Rp 300,000.00 Rp 1,200,000.00
d. Instalasi Tv - Kabel RG 6/u dlm point 3.00 Rp 250,000.00 Rp 750,000.00
e. Instalasi exhoustfan - NYM 3x2.5 mm point 1.00 Rp 300,000.00 Rp 300,000.00
2 KABEL FEEDER
a. NYY 4x6 Cable meter 5.00 Rp 175,000.00 Rp 875,000.00
3 PENANGKAL PETIR & PEMASANGAN PANEL LISTRIK
a. Panel Box 8 Mcb unit 1.00 Rp 1,800,000.00 Rp 1,800,000.00
B INSTALASI PIPA
1 AREA LANTAI I
a. PVC 1/2 " pipe installation - PVC Wavin ml 5.00 Rp 35,000.00 Rp 175,000.00
b. PVC 3/4 " pipe installation - PVC Wavin ml 18.00 Rp 45,000.00 Rp 810,000.00
c. PVC 1 " pipe installation - PVC Wavin mml 12.00 Rp 65,000.00 Rp 780,000.00

main villa/ page 4 -

d. PVC 3" pipe installation - PVC Wavin ml 15.00 Rp 135,000.00 Rp 2,025,000.00
e. PVC 4" pipe installation - PVC Wavin ml 15.00 Rp 155,000.00 Rp 2,325,000.00
2 PIPA FITTING
a. Fitting pipe PVC 1/2 " - Fiting PVC AW pcs 3.00 Rp 15,000.00 Rp 45,000.00
b. Fitting pipe PVC 3/4 " - Fiting PVC AW pcs 4.00 Rp 25,000.00 Rp 100,000.00
c. Fitting pipe' PVC 1 " - Fiting PVC AW pcs 3.00 Rp 35,000.00 Rp 105,000.00
d. Fitting pipe PVC 3" - Fiting PVC AW pcs 3.00 Rp 55,500.00 Rp 166,500.00
e. Fitting pipe PVC 4" - Fiting PVC AW pcs 3.00 Rp 75,000.00 Rp 225,000.00
f. 'Fitting pipe PE 1" - Fiting PVC AW pcs 2.00 Rp 100,000.00 Rp 200,000.00
g. Fitting pipe PE 1/2" - Fiting PVC AW pcs 2.00 Rp 80,000.00 Rp 160,000.00
h. Gate valve installation - Gatevalve onda pcs 1.00 Rp 100,000.00 Rp 100,000.00
3 INSTALASI SANITARY
a. Closed - Toto CW 606 Unit 1.00 Rp 2,145,550.00 Rp 2,145,550.00
b. Floor Drain - Wasser Pcs 2.00 Rp 150,000.00 Rp 300,000.00

TOTAL Rp 21,425,000.00

TOTAL SUB TOTAL B Rp 323,177,513.00

C PEKERJAAN ATAP

I PEKERJAAN PASANGAN & PLESTERAN

a. Pekerjaan dinding
Pasangan dinding - wall 150 cm ex. Hebel m2 10.00 Rp 205,500.00 Rp 2,055,000.00
kolom & balok praktis - Ukuran besi 4 Ø 8 - 150 SNI m1 11.86 Rp 175,500.00 Rp 2,081,430.00
Plesteran - cement & sand m2 20.00 Rp 87,500.00 Rp 1,750,000.00
Acian - mill & cement m2 20.00 Rp 65,500.00 Rp 1,310,000.00

TOTAL Rp 7,197,800.00

II PEKERJAAN BETON

a. Pekerjaan Balok

Balok beton 300/200 mm - Ukuran besi 6 D 13 - 150 SNI m3 2.15 Rp 4,225,000.00 Rp 9,083,750.00

b. Pekerjaan Lantai Atap Talang

Pelat lantai II - Ukuran besi Ø8 - 150 SNI 2 layer m2 4.74 Rp 3,445,000.00 Rp 16,334,467.50

TOTAL Rp 25,418,100.00

III PEKERJAAN KAP DAN PENUTUP

c. Rangka Atap - ex. Gunung Garuda m2 109.11 Rp 275,000.00 Rp 30,005,250.00

Atap - ex. Genteng Duco m2 109.11 Rp 245,500.00 Rp 26,786,505.00

Bubungan - ex. Genteng Duco m1 27.00 Rp 345,500.00 Rp 9,328,500.00

Lisplank - ex. Kalsiplank Jati finish Mowilex m1 45.50 Rp 175,500.00 Rp 7,985,250.00

Total Struktur Rp 74,104,000.00

TOTAL SUB TOTAL C Rp 106,719,900.00

D PEKERJAAN PENGADAAN AIR

I SUMUR BOR, TANDON & POMPA DORONG

Sumur bor - 45 m kedalaman ls 1.00 Rp 12,500,000.00 Rp 12,500,000.00
Tandon air - Pinguin 750 lt unit 1.00 Rp 1,807,800.00 Rp 1,807,800.00
Pompa pendorong - Shimizu jet pump unit 1.00 Rp 2,000,000.00 Rp 2,000,000.00

TOTAL Rp 16,307,800.00

TOTAL SUB TOTAL D Rp 16,307,800.00

E PEKERJAAN PAVING HALAMAN

I PEKERJAAN PEMASANGAN PAVING

Pasang paving block - 200x200x80 mm m2 22.98 Rp 285,500.00 Rp 6,560,790.00
Pasang kanstein pembatas - Ukuran besi 4 Ø 8 - 150 SNI m1 13.15 Rp 167,000.00 Rp 2,196,050.00

TOTAL Rp 8,756,900.00

TOTAL SUB TOTAL E Rp 8,756,900.00

main villa/ page 5 -

 F PEKERJAAN SANGGAH

I PEKERJAAN PASANGAN & PLESTERAN

a. Pekerjaan dinding
Pasangan dinding - wall 150 cm ex. Hebel m2 72.50 Rp 205,500.00 Rp 14,898,750.00
kolom & balok praktis - Ukuran besi 4 Ø 8 - 150 SNI m1 32.50 Rp 175,500.00 Rp 5,703,750.00
Plesteran - cement & sand m2 145.00 Rp 87,500.00 Rp 12,687,500.00
Acian - mill & cement m2 145.00 Rp 65,500.00 Rp 9,497,500.00

II PEKERJAAN BETON

a. Pekerjaan Balok

Balok 300/200 mm - Ukuran besi 6 D 13 - 150 SNI m3 2.15 Rp 4,225,000.00 Rp 9,083,750.00

b. Pekerjaan Lantai Sanggah

Pelat lantai II - Ukuran besi Ø8 - 150 SNI 2 layer m2 4.74 Rp 3,445,000.00 Rp 16,334,467.50

III PEKERJAAN PEMASANGAN SANGGAH

c. Penyengker - ex. Batu karang asem ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00

Pilar batu - ex. Batu karang asem ls 1.00 Rp 75,000,000.00 Rp 75,000,000.00

Candi bentar - ex. Batu karang asem ls 1.00 Rp 30,819,000.00 Rp 30,819,000.00

Pepayasan pila - ex. Batu karang asem ls 1.00 Rp 20,000,597.50 Rp 20,000,597.50

TOTAL Rp 269,025,315.00

TOTAL SUB TOTAL F Rp 269,025,315.00

GRAND TOTAL Rp 1,245,794,700.00

Denpasar, November 2023

Dibuat oleh,

Luh De Martiningsih

main villa/ page 6 -

 SUMMARY
PEKERJAAN PRELIMINARY, PEKERJAAN STRUKTUR, KEMENUH
Project : Kemenuh Villa
Location : Gianyar - Bali

NO URAIAN PEKERJAAN Unit

I PRELIMINARY 1.00

II STRUCTURE WORKS VILLA A

1 LANDS WORKS 1.00

3 GROUNDFLOOR AREA 1.00

4 FIRSTFLOOR AREA 1.00

5 SWIMMING POOL 1.00

6 ROOF WORK 1.00

7 STAIRS 1.00

III STRUCTURE WORKS VILLA B

1 LANDS WORKS 1.00

3 GROUNDFLOOR AREA 1.00

4 FIRSTFLOOR AREA 1.00

5 SWIMMING POOL 1.00

6 ROOF WORK 1.00

7 STAIRS 1.00

IV MEP VILLA
1 VILLA A 4.00

2 VILLA B 2.00

GRAND TOTAL WORKS STRUCTURE

TOTAL BIAYA Prelim, Struktur,
MARY

HARGA JUMLAH HARGA

98,533,400.00 98,533,400.00

114,559,433.00 114,559,433.00

659,121,560.40 659,121,560.40

1,015,949,524.32 1,015,949,524.32

222,308,552.97 222,308,552.97

921,418,804.96 921,418,804.96

31,038,912.24 31,038,912.24

53,372,214.10 53,372,214.10

204,294,716.20 204,294,716.20

103,732,152.55 103,732,152.55

148,210,982.20 148,210,982.20

198,581,894.26 198,581,894.26

26,281,691.93 26,281,691.93

331,196,850.00 1,324,787,400.00

325,308,270.00 650,616,540.00

D TOTAL WORKS STRUCTURE & MEP 5,772,807,779.13

OTAL BIAYA Prelim, Struktur, & MEP Rp 5,772,773,969.34

DIBULATKAN Rp.
PPN 10% Rp.
TOTAL Rp.