Contoh Rapp & Rab Interior (Penawaran Cco)
Contoh Rapp & Rab Interior (Penawaran Cco)
Contoh Rapp & Rab Interior (Penawaran Cco)
RAB CCO TANGGAL 07 FEBRUARI 2021 RAB CCO TANGGAL 03 MARET 2021 (PERUBAHAN)
NO URAIAN PEKERJAAN VOLUME SATUAN
SUB JUMLAH HARGA JUMLAH TOTAL HARGA SUB JUMLAH HARGA JUMLAH TOTAL HARGA
A. PEKERJAAN LANTAI 1
I. PEKERJAAN INTERIOR AREA RUANG TAMU Rp 57,117,400.00 Rp 62,217,400.00
I.I CABINET RAK TV & LEMARI SEPATU Uk. 450 x 320 x 40 cm Rp 32,757,400.00 Rp 37,357,400.00
I.II SEKAT PARTISI SLIDING ANTARA RUANG TAMU & PANTRY Uk 220 x 70 cm ( 4 PINTU ) Rp 24,360,000.00 Rp 24,860,000.00
B. PEKERJAAN LANTAI 2
I. PEKERJAAN INTERIOR AREA KAMAR UTAMA Rp 60,777,488.76 Rp 65,515,488.76
I.I LEMARI PAKAIAN DI ATAS HEADBOARD Uk. 300 x 200 x 40 cm Rp 10,040,211.26 Rp 10,640,211.26
I.II HEADBOARD BED 500 x 125 cm Rp 6,058,490.99 Rp 6,058,490.99
I.III LEMARI PAKAIAN SAMPING TEMPAT TIDUR 200 x 60 x 325 cm Rp 17,018,538.51 Rp 20,940,538.51
I.IV RANJANG KASUR SORONG Uk. 210 x 200 cm Rp 7,597,282.30 Rp 7,813,282.30
I.V BACKDROP TV & MEJA RIAS Uk. 350 x 150 cm Rp 8,699,521.71 Rp 8,699,521.71
I.VI KACA CERMIN SAMPING TOILET Rp - Rp -
I.VII KURSI MEJA RIAS CUSTOM Rp 1,176,000.00 Rp 1,176,000.00
I.VIII PEKERJAAN PERAPIHAN PELAFOND & PENGECATAN DINDING Rp 3,818,890.00 Rp 3,818,890.00
I.IX PEKERJAAN PERUBAHAN PENYESUAIAN LAYOUT POSISI FURNITURE & PERAPIHAN Rp 6,368,554.00 Rp 6,368,554.00
C. PEKERJAAN LANTAI 3
I. PEKERJAAN AREA GYM Rp 73,376,970.55 Rp 77,496,970.55
I.I PEKERJAAN RANGKA & PENUTUP ATAP Rp 39,554,927.53 Rp 41,754,927.53
I.II PEKERJAAN RANGKA & PENUTUP PLAFOND PVC Rp - Rp -
I.III PEKERJAAN PINTU KACA SLIDING KUSEN ALUMUNIUM Uk. 450 x 240 cm Rp - Rp -
I.IV PEKERJAAN JENDELA KACA SLIDING KUSEN ALUMUNIUM Uk. 390 x 140 cm Rp 13,700,280.00 Rp 13,700,280.00
I.V PEKERJAAN KACA CERMIN & MEJA BAR Rp 15,155,763.02 Rp 15,155,763.02
I.VI PEKERJAAN ELEKTRIKAL Rp 4,966,000.00 Rp 6,886,000.00
Tiga Ratus Delapan Puluh Tiga Juta Dua Ratus Lima Belas Ribu Rupiah DIBULATKA Rp 383,215,000.00 Rp 408,314,000.00
CONTRACT CHANGE ORDER ( CCO )
DRAFT PENAWARAN RENCANA ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN RUMAH TINGGAL PRIBADI
SUB PEKERJAAN : PEKERJAAN INTERIOR & FURNITURE CUSTOM
PEMILIK : IBU KIKY / KAVLING 12A
LOKASI : JL.PESANGGRAHAN RAYA - BINTARO - JAKARTA SELATAN - DKI JAKARTA
RAB CCO TANGGAL 07 FEBRUARI 2021 RAB CCO TANGGAL 03 MARET 2021 (PERUBAHAN & PENAMBAHAN ) PEKERJAAN TAMBAH PEKERJAAN KURANG
NO URAIAN ITEM PEKERJAAN
VOL SAT HARGA SATUAN JUMLAH HARGA JUMLAH TOTAL VOL SAT HARGA SATUAN JUMLAH HARGA JUMLAH TOTAL VOL SAT HARGA SATUAN JUMLAH HARGA VOL SAT HARGA SATUAN JUMLAH HARGA
A. PEKERJAAN LANTAI 1
I. PEKERJAAN INTERIOR AREA RUANG TAMU
I.I CABINET RAK TV & LEMARI SEPATU Uk. 450 x 320 x 40 cm Rp 32,757,400.00 ###
Spesifikasi Material :
1 Multiplex - BBCC - Kayu Palem - Tebal 18 mm 14.00 Lembar Rp 285,600.00 Rp 3,998,400.00 14.00 Lembar Rp 285,600.00 Rp 3,998,400.00
2 Multiplex - BBCC - Kayu Palem - Tebal 15 mm 1.00 Lembar Rp 249,600.00 Rp 249,600.00 1.00 Lembar Rp 249,600.00 Rp 249,600.00
3 Multiplex - BBCC - Kayu Palem - Tebal 6 mm 2.50 Lembar Rp 105,600.00 Rp 264,000.00 2.50 Lembar Rp 105,600.00 Rp 264,000.00
4 Taco HPL TH 014 G - Light Grey 6.00 Lembar Rp 228,000.00 Rp 1,368,000.00 6.00 Lembar Rp 228,000.00 Rp 1,368,000.00
5 Taco HPL TH 877 JG - Milky Ramone Gloss 2.00 Lembar Rp 278,000.00 Rp 556,000.00 2.00 Lembar Rp 278,000.00 Rp 556,000.00
6 Decosheet - Putih Dove 14.00 m1 Rp 43,200.00 Rp 604,800.00 29.00 m1 Rp 43,200.00 Rp 1,252,800.00 15.00 m1 Rp 43,200.00 Rp 648,000.00
7 Edging PVC TH 014 G - Uk. 22 mm 75.00 m1 Rp 4,440.00 Rp 333,000.00 75.00 m1 Rp 4,440.00 Rp 333,000.00
8 Edging Alumunium Warna Gold 16.00 batang Rp 96,000.00 Rp 1,536,000.00 16.00 batang Rp 96,000.00 Rp 1,536,000.00
9 Lem Kuning Fox 168 - 10 kg 20.00 kg Rp 57,000.00 Rp 1,140,000.00 20.00 kg Rp 57,000.00 Rp 1,140,000.00
10 Kaca Cermin tebal 3 mm 1.00 m2 Rp 210,000.00 Rp 210,000.00 1.00 m2 Rp 210,000.00 Rp 210,000.00
11 Kaca Cermin Bevel tebal 5 mm 8.84 m2 Rp 300,000.00 Rp 2,652,000.00 8.84 m2 Rp 300,000.00 Rp 2,652,000.00
12 Kaca Rayben - Trasparasi 40 - 60 % tebal 5 mm 1.55 m2 Rp 150,000.00 Rp 232,500.00 1.55 m2 Rp 150,000.00 Rp 232,500.00
13 Kaca Tempered 8 mm 1.20 m2 Rp 540,000.00 Rp 648,000.00 1.20 m2 Rp 540,000.00 Rp 648,000.00
14 Frame alumunium Kaca + Rel Sliding 7.00 m1 Rp 144,000.00 Rp 1,008,000.00 7.00 m1 Rp 144,000.00 Rp 1,008,000.00
15 LED Housing 201 25.00 m1 Rp 144,000.00 Rp 3,600,000.00 25.00 m1 Rp 144,000.00 Rp 3,600,000.00
16 Lampu LED Strip - Warm White 25.00 m1 Rp 30,000.00 Rp 750,000.00 25.00 m1 Rp 30,000.00 Rp 750,000.00
17 Trafo 5 Ampere 4.00 bh Rp 150,000.00 Rp 600,000.00 4.00 bh Rp 150,000.00 Rp 600,000.00
18 Instalasi Lampu 5.00 ttk Rp 144,000.00 Rp 720,000.00 10.00 ttk Rp 144,000.00 Rp 1,440,000.00 5.00 ttk Rp 144,000.00 Rp 720,000.00
19 Saklar Sensor Nyala 1.00 bh Rp 540,000.00 Rp 540,000.00 2.00 bh Rp 540,000.00 Rp 1,080,000.00 1.00 bh Rp 540,000.00 Rp 540,000.00
20 Lampu Downlight LED - Warm White 2.00 bh Rp 66,000.00 Rp 132,000.00 2.00 bh Rp 66,000.00 Rp 132,000.00
21 List T alumunium warna Gold 13.70 m1 Rp 54,000.00 Rp 739,800.00 13.70 m1 Rp 54,000.00 Rp 739,800.00
22 List Profil Kayu Finish Cat warna Gold 7.00 m1 Rp 30,000.00 Rp 210,000.00 7.00 m1 Rp 30,000.00 Rp 210,000.00
23 Engsel Sendok Slow Motion 20.00 bh Rp 26,400.00 Rp 528,000.00 20.00 bh Rp 26,400.00 Rp 528,000.00
24 Rel Laci Double Track P : 35 cm Slow Motion 12.00 bh Rp 47,400.00 Rp 568,800.00 12.00 bh Rp 47,400.00 Rp 568,800.00
25 Penggantian Lampu Downlight LED WarmWhite 4,5 Watt Ex Philips 6.00 bh Rp 90,000.00 Rp 540,000.00 6.00 bh Rp 90,000.00 Rp 540,000.00
Upah
1 Jasa Pasang per m2 14.40 m2 Rp 650,000.00 Rp 9,360,000.00 14.40 m2 Rp 650,000.00 Rp 9,360,000.00
2 Jasa Upah Pasang Penggantian Lampu Downligt 6.00 bh Rp 50,000.00 Rp 300,000.00 6.00 bh Rp 50,000.00 Rp 300,000.00
3 Jasa Upah Pasang Lampu Gantung + Assesories Penggantung Tambahan 1.00 bh Rp 350,000.00 Rp 350,000.00 1.00 bh Rp 350,000.00 Rp 350,000.00
4 Jasa Upah Bevel Kaca Cermin 31.10 m1 Rp 55,000.00 Rp 1,710,500.00 31.10 m1 Rp 55,000.00 Rp 1,710,500.00
I.II SEKAT PARTISI SLIDING ANTARA RUANG TAMU & PANTRY Uk 220 x 70 cm ( Rp 24,360,000.00 Rp 24,860,000.00
Spesifikasi Material :
1 Multiplex - BBCC - Kayu Palem - Tebal 18 mm 8.00 Lembar Rp 285,600.00 Rp 2,284,800.00 8.00 Lembar Rp 285,600.00 Rp 2,284,800.00
2 Multiplex 12 mm 8.00 Lembar Rp 201,600.00 Rp 1,612,800.00 8.00 Lembar Rp 201,600.00 Rp 1,612,800.00
3 Multiplex 4 mm 3.00 Lembar Rp 88,800.00 Rp 266,400.00 3.00 Lembar Rp 88,800.00 Rp 266,400.00
4 Airborite HPL A1000 S - White Cloud - Lembar Rp 204,000.00 Rp - - Lembar Rp 204,000.00 Rp -
5 Edging PVC Uk 22 mm - putih Dove - m1 Rp 7,800.00 Rp - - m1 Rp 7,800.00 Rp -
6 Lem Fox 168 Kuning 10.00 kg Rp 66,000.00 Rp 660,000.00 10.00 kg Rp 66,000.00 Rp 660,000.00
7 Kaca Cermin 3 mm - m2 Rp 138,000.00 Rp - - m2 Rp 138,000.00 Rp -
8 Kaca Cermin 5 mm 13.50 m2 Rp 360,000.00 Rp 4,860,000.00 13.50 m2 Rp 360,000.00 Rp 4,860,000.00
9 Rel Laci Double Track P:70 cm - Slow Motion 12.00 bh Rp 117,000.00 Rp 1,404,000.00 12.00 bh Rp 117,000.00 Rp 1,404,000.00
10 Roda Lurus Mati Uk T 5.5 cm 5.00 bh Rp 54,000.00 Rp 270,000.00 5.00 bh Rp 54,000.00 Rp 270,000.00
11 Roda Lurus Mati Uk T 3.5 cm 20.00 bh Rp 25,000.00 Rp 500,000.00 20.00 bh Rp 25,000.00 Rp 500,000.00
12 Cutting CNC Router Frame Motif 13.20 m2 Rp 240,000.00 Rp 3,168,000.00 13.20 m2 Rp 240,000.00 Rp 3,168,000.00
13 Cat Duco Putih 12.32 m2 Rp 250,000.00 Rp 3,080,000.00 12.32 m2 Rp 250,000.00 Rp 3,080,000.00
14 Dempul & Amplas
Upah
1 Jasa Pasang per m2 (Furniture) 6.60 m2 Rp 650,000.00 Rp 4,290,000.00 6.60 m2 Rp 650,000.00 Rp 4,290,000.00
2 Jasa Upah Cat Duco 12.32 m2 Rp 200,000.00 Rp 2,464,000.00 12.32 m2 Rp 200,000.00 Rp 2,464,000.00
7 Lem Fox 168 Kuning 20.00 kg Rp 66,000.00 Rp 1,320,000.00 20.00 kg Rp 66,000.00 Rp 1,320,000.00
8 Handle Alumunium Profil 3.00 Batang Rp 270,000.00 Rp 810,000.00 3.00 Batang Rp 270,000.00 Rp 810,000.00
9 Frame Alumunium Kaca 13.00 m1 Rp 150,000.00 Rp 1,950,000.00 13.00 m1 Rp 150,000.00 Rp 1,950,000.00
10 Kaca Rayben Trasparasi 40 - 60 % tebal 5 mm 2.00 m2 Rp 132,000.00 Rp 264,000.00 2.00 m2 Rp 132,000.00 Rp 264,000.00
11 Kaca Tempered Glass Tebal 10 mm 2.50 m2 Rp 510,000.00 Rp 1,275,000.00 2.50 m2 Rp 510,000.00 Rp 1,275,000.00
12 Braket Ambalan Kaca 16.00 bh Rp 1,800.00 Rp 28,800.00 16.00 bh Rp 1,800.00 Rp 28,800.00
13 Sealent 2.00 bh Rp 66,000.00 Rp 132,000.00 2.00 bh Rp 66,000.00 Rp 132,000.00
14 Housing LED Strip - 3 meter 2.00 Batang Rp 126,000.00 Rp 252,000.00 2.00 Batang Rp 126,000.00 Rp 252,000.00
15 Lampu LED Strip - Warm White 6.00 m1 Rp 18,000.00 Rp 108,000.00 6.00 m1 Rp 18,000.00 Rp 108,000.00
16 Trafo 5 Ampere 2.00 bh Rp 150,000.00 Rp 300,000.00 2.00 bh Rp 150,000.00 Rp 300,000.00
17 Outlet Stop Kontak 5.00 bh Rp 54,000.00 Rp 270,000.00 5.00 bh Rp 54,000.00 Rp 270,000.00
18 Outlet Saklar 1.00 bh Rp 54,000.00 Rp 54,000.00 1.00 bh Rp 54,000.00 Rp 54,000.00
19 Instalasi Titik Daya & Lampu 6.00 ttk Rp 132,000.00 Rp 792,000.00 6.00 ttk Rp 132,000.00 Rp 792,000.00
20 Rel Sliding Pintu Kaca 6.00 m1 Rp 90,000.00 Rp 540,000.00 6.00 m1 Rp 90,000.00 Rp 540,000.00
21 Engsel Sendok 24.00 bh Rp 26,400.00 Rp 633,600.00 24.00 bh Rp 26,400.00 Rp 633,600.00
22 Rel Laci Double Track Slow Motion - Panjang 50 cm 14.00 bh Rp 57,000.00 Rp 798,000.00 14.00 bh Rp 57,000.00 Rp 798,000.00
23 Back Splash - Solid Surface - m1 Rp 1,980,000.00 Rp - - m1 Rp 1,980,000.00 Rp -
24 Top Table - Solid Surface 1.40 m1 Rp 1,980,000.00 Rp 2,772,000.00 1.40 m1 Rp 1,980,000.00 Rp 2,772,000.00
25 Back Splash - Keramik Mozaik 1.40 m1 Rp 1,800,000.00 Rp 2,520,000.00 1.40 m1 Rp 1,800,000.00 Rp 2,520,000.00
26 Instalasi Pemindahan Titik Stop Kontak 4.00 titik Rp 216,000.00 Rp 864,000.00 4.00 titik Rp 216,000.00 Rp 864,000.00
27 Stop Kontak Tanam - Model Tanam Lantai 1.00 bh Rp 350,000.00 Rp 350,000.00 1.00 bh Rp 350,000.00 Rp 350,000.00
28 Stop Kontak - Ex Nero 3.00 bh Rp 120,000.00 Rp 360,000.00 3.00 bh Rp 120,000.00 Rp 360,000.00
29 Penambahan InstalasiTitik Saklar 1.00 titik Rp 216,000.00 Rp 216,000.00 1.00 titik Rp 216,000.00 Rp 216,000.00
30 Saklar Tunggal 1.00 bh Rp 120,000.00 Rp 120,000.00 1.00 bh Rp 120,000.00 Rp 120,000.00
31 Rel Pintu Alumunium Kaca
Upah
1 Jasa Pasang per m2 ( Furniture ) 9.60 m2 Rp 650,000.00 Rp 6,240,000.00 9.60 m2 Rp 650,000.00 Rp 6,240,000.00
2 Jasa Upah Pasang Keramik Mozaik 1.40 m1 Rp 350,000.00 Rp 490,000.00 1.40 m1 Rp 350,000.00 Rp 490,000.00
3 Jasa Upah Pasang Stop Kontak 4.00 bh Rp 110,000.00 Rp 440,000.00 4.00 bh Rp 110,000.00 Rp 440,000.00
4 Jasa Upah Pasang Saklar 1.00 bh Rp 110,000.00 Rp 110,000.00 1.00 bh Rp 110,000.00 Rp 110,000.00
5 Jasa Upah Pasang Lampu 4.00 bh Rp 110,000.00 Rp 440,000.00 4.00 bh Rp 110,000.00 Rp 440,000.00
6 Jasa Upah Pasang Wastafel 1.00 unit Rp 250,000.00 Rp 250,000.00 1.00 unit Rp 250,000.00 Rp 250,000.00
7 Jasa Upah pasang Lampu Sorot 3.00 bh Rp 90,000.00 Rp 270,000.00 3.00 bh Rp 90,000.00 Rp 270,000.00
Upah
1 Jasa Pasang per m2 2.61 m2 Rp 650,000.00 Rp 1,696,500.00 2.61 m2 Rp 650,000.00 Rp 1,696,500.00
2 Jasa Pasang Kompor Tanam & Sink 1.00 set Rp 180,000.00 Rp 180,000.00 1.00 set Rp 180,000.00 Rp 180,000.00
3 Jasa Upah Pasang Lampu Sorot Dapur 4.00 bh Rp 90,000.00 Rp 360,000.00 4.00 bh Rp 90,000.00 Rp 360,000.00
7 Lem Fox 168 Kuning 7.00 kg Rp 66,000.00 Rp 462,000.00 7.00 kg Rp 66,000.00 Rp 462,000.00
8 Profil Frame Handle Tarikan Aluminium GP 37 ROSE GOLD 2.00 m1 Rp 270,000.00 Rp 540,000.00 2.00 m1 Rp 270,000.00 Rp 540,000.00
9 Engsel Sendok Slow Motion 10.00 bh Rp 30,000.00 Rp 300,000.00 10.00 bh Rp 30,000.00 Rp 300,000.00
10 Engsel Gas Spring 2.00 bh Rp 42,000.00 Rp 84,000.00 2.00 bh Rp 42,000.00 Rp 84,000.00
11 Rak Piring Gantung Lebar 80 cm 1.00 unit Rp 300,000.00 Rp 300,000.00 1.00 unit Rp 300,000.00 Rp 300,000.00
12 Kaca Rayben Transparasi 40 - 60 % tebal 5 mm 1.00 m2 Rp 132,000.00 Rp 132,000.00 1.00 m2 Rp 132,000.00 Rp 132,000.00
13 Kaca Tempered Glass Tebal 10 mm 1.00 m2 Rp 510,000.00 Rp 510,000.00 1.00 m2 Rp 510,000.00 Rp 510,000.00
14 Frame Alumunium Kaca - Hitam 7.50 m1 Rp 150,000.00 Rp 1,125,000.00 7.50 m1 Rp 150,000.00 Rp 1,125,000.00
15 kaca Es Buram 0.50 m2 Rp 198,000.00 Rp 99,000.00 0.50 m2 Rp 198,000.00 Rp 99,000.00
16 Housing LED Strip 1.50 batang Rp 126,000.00 Rp 189,000.00 1.50 batang Rp 126,000.00 Rp 189,000.00
17 LED Strip - Warm White 4.50 m1 Rp 18,000.00 Rp 81,000.00 4.50 m1 Rp 18,000.00 Rp 81,000.00
18 Trafo 5 Ampere 2.00 bh Rp 150,000.00 Rp 300,000.00 2.00 bh Rp 150,000.00 Rp 300,000.00
Upah
1 Jasa Pasang per m2 2.72 m2 Rp 650,000.00 Rp 1,768,000.00 2.72 m2 Rp 650,000.00 Rp 1,768,000.00
Upah
1 Jasa Pasang per m2 2.72 m2 Rp 650,000.00 Rp 1,768,000.00 2.72 m2 Rp 650,000.00 Rp 1,768,000.00
III.IV PARTISI KUSEN ALUMUNIUM + KACA ES + PINTU PANEL KAYU Rp 16,891,600.00 Rp 17,141,600.00
Spesifikasi Material :
1 Kusen Alumunium Powder Coating Uk. 3 Inch Warna Putih 28.00 m1 Rp 216,000.00 Rp 6,048,000.00 28.00 m1 Rp 216,000.00 Rp 6,048,000.00
2 Profil Alumunium Uk 20 x 10 mm Warna Putih 40.00 m1 Rp 30,000.00 Rp 1,200,000.00 40.00 m1 Rp 30,000.00 Rp 1,200,000.00
3 Kaca Es Motif Garis Timbul tebal 5 mm 11.00 m2 Rp 300,000.00 Rp 3,300,000.00 11.00 m2 Rp 300,000.00 Rp 3,300,000.00
4 Sealent 4.00 bh Rp 66,000.00 Rp 264,000.00 4.00 bh Rp 66,000.00 Rp 264,000.00
5 Karet List 29.00 m1 Rp 18,000.00 Rp 522,000.00 29.00 m1 Rp 18,000.00 Rp 522,000.00
6 Sekrup Fixer 1.00 ls Rp 180,000.00 Rp 180,000.00 1.00 ls Rp 180,000.00 Rp 180,000.00
7 Daun Pintu Panel Finish Cat Duco Warna Putih 1.00 unit Rp 3,225,600.00 Rp 3,225,600.00 1.00 unit Rp 3,225,600.00 Rp 3,225,600.00
8 Engsel Pintu 1.00 pasang Rp 90,000.00 Rp 90,000.00 1.00 pasang Rp 90,000.00 Rp 90,000.00
9 Handle Pintu 1.00 Pasang Rp 294,000.00 Rp 294,000.00 1.00 Pasang Rp 294,000.00 Rp 294,000.00
Upah
1 Jasa Pasang per m2 2.72 m2 Rp 650,000.00 Rp 1,768,000.00 2.72 m2 Rp 650,000.00 Rp 1,768,000.00
2 Jasa Pasang Pintu 1.00 bh Rp 250,000.00 Rp 250,000.00 1.00 bh Rp 250,000.00 Rp 250,000.00
Upah
1 Jasa Upah Pasang per m2 ( Atap Canopy ) 31.50 m2 Rp 258,000.00 Rp 8,127,000.00 31.50 m2 Rp 258,000.00 Rp 8,127,000.00
2 Jasa Upah Pasang Ralling Keliling atap 24.01 m2 Rp 258,000.00 Rp 6,194,580.00 24.01 m2 Rp 258,000.00 Rp 6,194,580.00
5 Pek. Bongkar Pasang Lantai Ruang Bilas 1.50 m2 Rp 396,000.00 Rp 594,000.00 1.50 m2 Rp 396,000.00 Rp 594,000.00
- Pekerjaan Elektrikal
1 Pek. Instalasi Titik Lampu 6.00 titik Rp 216,000.00 Rp 1,296,000.00 7.00 titik Rp 216,000.00 Rp 1,512,000.00 1.00 titik Rp 216,000.00 Rp 216,000.00
2 Pek. Instalasi Titik Stop Kontak 3.00 titik Rp 216,000.00 Rp 648,000.00 3.00 titik Rp 216,000.00 Rp 648,000.00
3 Pek. Instalasi Titik Saklar 2.00 titik Rp 216,000.00 Rp 432,000.00 2.00 titik Rp 216,000.00 Rp 432,000.00
4 Pek. Pemasangan Housing Lampu Downlight Outdoor 6.00 bh Rp 175,000.00 Rp 1,050,000.00 6.00 bh Rp 175,000.00 Rp 1,050,000.00
5 Pek. Pemasangan Bohlam LED Warmwhite 4,5 Watt Ex Philips 6.00 bh Rp 65,000.00 Rp 390,000.00 6.00 bh Rp 65,000.00 Rp 390,000.00
6 Pek. Pemasangan Outlet Stop Kontak Outbow 3.00 bh Rp 125,000.00 Rp 375,000.00 3.00 bh Rp 125,000.00 Rp 375,000.00
7 Pek. Pemasangan Lampu Sorot 3.00 bh Rp 90,000.00 Rp 270,000.00 3.00 bh Rp 90,000.00 Rp 270,000.00
Upah
1 Jasa Upah Pemasangan Tralis Jendela 4.41 m2 Rp 275,000.00 Rp 1,212,750.00 4.41 m2 Rp 275,000.00 Rp 1,212,750.00
B. PEKERJAAN LANTAI 2
I. PEKERJAAN INTERIOR AREA KAMAR UTAMA
I.I LEMARI PAKAIAN DI ATAS HEADBOARD Uk. 300 x 200 x 40 cm Rp 10,040,211.26 Rp 10,640,211.26
Spesifikasi Material :
1 Multiplex - BBCC - Kayu Palem - Tebal 18 mm 3.26 Lembar Rp 285,600.00 Rp 930,636.93 3.26 Lembar Rp 285,600.00 Rp 930,636.93
2 Multiplex - BBCC - Kayu Palem - Tebal 15 mm 2.25 Lembar Rp 249,600.00 Rp 561,784.47 2.25 Lembar Rp 249,600.00 Rp 561,784.47
3 Arborate HPL A 1000 S - White Cloud 1.30 Lembar Rp 204,000.00 Rp 265,896.26 1.30 Lembar Rp 204,000.00 Rp 265,896.26
4 Decosheet - Putih Dove 16.05 m2 Rp 43,200.00 Rp 693,273.60 16.05 m2 Rp 43,200.00 Rp 693,273.60
5 Edging PVC Uk 22 mm - Putih Dove 23.10 m1 Rp 4,200.00 Rp 97,020.00 23.10 m1 Rp 4,200.00 Rp 97,020.00
6 Frame Edging Alumunium - EA 92 ex HUBEN 23.00 btg Rp 39,600.00 Rp 910,800.00 23.00 btg Rp 39,600.00 Rp 910,800.00
7 Kaca Cermin Tb 3 mm 6.08 m2 Rp 210,000.00 Rp 1,276,800.00 6.08 m2 Rp 210,000.00 Rp 1,276,800.00
8 Outlet Stop Kontak Seri Ganda - Panasonic - bh Rp 54,000.00 Rp - - bh Rp 54,000.00 Rp -
9 Outlet Stop Kontak - Nero 4.00 bh Rp 150,000.00 Rp 600,000.00 4.00 bh Rp 150,000.00 Rp 600,000.00
10 Housing LED Strip - 3 meter / Batang 2.00 Batang Rp 126,000.00 Rp 252,000.00 2.00 Batang Rp 126,000.00 Rp 252,000.00
11 Lampu LED Strip - Warm White 5.00 m1 Rp 54,000.00 Rp 270,000.00 5.00 m1 Rp 54,000.00 Rp 270,000.00
12 Roda Pintu Sliding Huben SD 452 Slow Motion 2.00 set Rp 540,000.00 Rp 1,080,000.00 2.00 set Rp 540,000.00 Rp 1,080,000.00
13 Lem Fox 168 Kuning 7.00 kg Rp 66,000.00 Rp 462,000.00 7.00 kg Rp 66,000.00 Rp 462,000.00
RAB CCO TANGGAL 07 FEBRUARI 2021 RAB CCO TANGGAL 03 MARET 2021 (PERUBAHAN & PENAMBAHAN ) PEKERJAAN TAMBAH PEKERJAAN KURANG
NO URAIAN ITEM PEKERJAAN
VOL SAT HARGA SATUAN JUMLAH HARGA JUMLAH TOTAL VOL SAT HARGA SATUAN JUMLAH HARGA JUMLAH TOTAL VOL SAT HARGA SATUAN JUMLAH HARGA VOL SAT HARGA SATUAN JUMLAH HARGA
Upah
1 Jasa Pasang per m2 6.00 m2 Rp 540,000.00 Rp 3,240,000.00 6.00 m2 Rp 540,000.00 Rp 3,240,000.00
Upah
1 Jasa Pasang per m2 6.00 m2 Rp 350,000.00 Rp 2,100,000.00 6.00 m2 Rp 350,000.00 Rp 2,100,000.00
I.III LEMARI PAKAIAN SAMPING TEMPAT TIDUR 200 x 60 x 325 cm Rp 17,018,538.51 Rp 20,940,538.51
Spesifikasi Material :
1 Multiplex - BBCC - Kayu Palem - Tebal 18 mm 5.11 Lembar Rp 285,600.00 Rp 1,459,516.93 5.11 Lembar Rp 285,600.00 Rp 1,459,516.93
2 Multiplex - BBCC - Kayu Palem - Tebal 15 mm 3.35 Lembar Rp 249,600.00 Rp 836,807.31 3.35 Lembar Rp 249,600.00 Rp 836,807.31
3 Multiplex - BBCC - Kayu Palem - Tebal 6 mm 1.00 Lembar Rp 105,600.00 Rp 105,600.00 1.00 Lembar Rp 105,600.00 Rp 105,600.00
4 Arborate HPL A 1000 S - White Cloud 1.30 Lembar Rp 204,000.00 Rp 265,896.26 1.30 Lembar Rp 204,000.00 Rp 265,896.26
5 Decosheet / Taco sheet H154 18.74 m2 Rp 43,200.00 Rp 809,568.00 18.74 m2 Rp 43,200.00 Rp 809,568.00
6 Edging PVC Uk 22 mm - Putih Dove 66.25 m1 Rp 4,200.00 Rp 278,250.00 66.25 m1 Rp 4,200.00 Rp 278,250.00
7 Edging Alumunium Warna Gold 7.00 btg Rp 96,000.00 Rp 672,000.00 7.00 btg Rp 96,000.00 Rp 672,000.00
8 Kaca Cermin tb 5 mm 3.35 m2 Rp 210,000.00 Rp 703,500.00 3.35 m2 Rp 210,000.00 Rp 703,500.00
9 Frame Edging Alumunium - EA 92 ex HUBEN 19.00 m1 Rp 39,600.00 Rp 752,400.00 19.00 m1 Rp 39,600.00 Rp 752,400.00
10 Handle Laci Panjang 15 cm Alumunium 8.00 bh Rp 30,000.00 Rp 240,000.00 8.00 bh Rp 30,000.00 Rp 240,000.00
11 Handle Pintu Lemari Invisible - Warna Rose Gold P : 120 cm 4.00 bh Rp 355,200.00 Rp 1,420,800.00 4.00 bh Rp 355,200.00 Rp 1,420,800.00
12 Handle Pintu Lemari Invisible - Warna Rose Gold P : 50 cm 1.00 bh Rp 186,000.00 Rp 186,000.00 1.00 bh Rp 186,000.00 Rp 186,000.00
13 Handle Pintu Lemari Invisible - Warna Rose Gold P : 30 cm 6.00 bh Rp 102,000.00 Rp 612,000.00 6.00 bh Rp 102,000.00 Rp 612,000.00
14 Handle Pintu Lemari Warna Gold P : 30 cm 6.00 bh Rp 90,000.00 Rp 540,000.00 6.00 bh Rp 90,000.00 Rp 540,000.00
15 Engsel Sendok Slow Motion 27.00 bh Rp 30,000.00 Rp 810,000.00 27.00 bh Rp 30,000.00 Rp 810,000.00
16 Rel Laci Double Track Slow Motion 50 cm 16.00 bh Rp 57,000.00 Rp 912,000.00 16.00 bh Rp 57,000.00 Rp 912,000.00
17 Pipa Stainless 1 Inch / Untuk Gantungan Baju 3.00 m1 Rp 51,000.00 Rp 153,000.00 3.00 m1 Rp 51,000.00 Rp 153,000.00
18 Bracket Pipa Stainless Uk. 1 Inch 22.00 bh Rp 24,000.00 Rp 528,000.00 22.00 bh Rp 24,000.00 Rp 528,000.00
19 Pipa Stainless 5/8 Inch / Untuk Gantungan Jilbab 1.00 btg Rp 57,600.00 Rp 57,600.00 1.00 btg Rp 57,600.00 Rp 57,600.00
20 Bracket Pipa Stainless Uk 5/8 Inch 18.00 bh Rp 14,400.00 Rp 259,200.00 18.00 bh Rp 14,400.00 Rp 259,200.00
21 Wadrobe Lifter / Gantungan Baju Tarik L:80 cm 1.00 unit Rp 1,610,400.00 Rp 1,610,400.00 1.00 unit Rp 1,610,400.00 Rp 1,610,400.00
22 List Profil Siku Alumunium 2 cm Warna Gold 2.00 btg Rp 60,000.00 Rp 120,000.00 2.00 btg Rp 60,000.00 Rp 120,000.00
23 Lem Fox 168 Kuning 3.00 kg Rp 66,000.00 Rp 198,000.00 3.00 kg Rp 66,000.00 Rp 198,000.00
Upah
1 Jasa Pasang per m2 6.40 m2 Rp 650,000.00 Rp 4,160,000.00 6.40 m2 Rp 650,000.00 Rp 4,160,000.00
2 Jasa Bongkar Pasang Revisi Posisi Layout Lemari 1.00 ls Rp 3,250,000.00 Rp 3,250,000.00 1.00 ls Rp 3,250,000.00 Rp 3,250,000.00
(Termasuk : Plafond , Cat Ulang , Bongkar Pasang Furniture)
Upah
1 Jasa Pasang per m2 4.20 m2 Rp 650,000.00 Rp 2,730,000.00 4.20 m2 Rp 650,000.00 Rp 2,730,000.00
I.V BACKDROP TV & MEJA RIAS Uk. 350 x 150 cm Rp 8,699,521.71 Rp 8,699,521.71
Spesifikasi Material :
1 Multiplex - BBCC - Kayu Palem - Tebal 18 mm 2.50 Lembar Rp 285,600.00 Rp 714,000.00 2.50 Lembar Rp 285,600.00 Rp 714,000.00
2 Multiplex - BBCC - Kayu Palem - Tebal 15 mm 1.50 Lembar Rp 249,600.00 Rp 374,400.00 1.50 Lembar Rp 249,600.00 Rp 374,400.00
3 Multiplex - BBCC - Kayu Palem - Tebal 6 mm 0.64 Lembar Rp 105,600.00 Rp 67,401.24 0.64 Lembar Rp 105,600.00 Rp 67,401.24
4 Decosheet - Putih Dove 3.00 m2 Rp 43,200.00 Rp 129,600.00 3.00 m2 Rp 43,200.00 Rp 129,600.00
5 Arborate HPL A 1000 S - White Cloud 1.18 Lembar Rp 204,000.00 Rp 239,854.88 1.18 Lembar Rp 204,000.00 Rp 239,854.88
6 Edging PVC Uk 22 mm - Putih Dove 10.00 m1 Rp 4,200.00 Rp 42,000.00 10.00 m1 Rp 4,200.00 Rp 42,000.00
7 HPL Taco TH 006 AA - Midnight Grey 2.65 Lembar Rp 212,400.00 Rp 562,965.60 2.65 Lembar Rp 212,400.00 Rp 562,965.60
8 Edging PVC Uk 22 mm - TH 006 AA - Midnight Grey 96.00 m1 Rp 4,200.00 Rp 403,200.00 96.00 m1 Rp 4,200.00 Rp 403,200.00
RAB CCO TANGGAL 07 FEBRUARI 2021 RAB CCO TANGGAL 03 MARET 2021 (PERUBAHAN & PENAMBAHAN ) PEKERJAAN TAMBAH PEKERJAAN KURANG
NO URAIAN ITEM PEKERJAAN
VOL SAT HARGA SATUAN JUMLAH HARGA JUMLAH TOTAL VOL SAT HARGA SATUAN JUMLAH HARGA JUMLAH TOTAL VOL SAT HARGA SATUAN JUMLAH HARGA VOL SAT HARGA SATUAN JUMLAH HARGA
9 Edging PVC Uk 42 mm - TH 006 AA - Midnight Grey 45.00 m1 Rp 6,600.00 Rp 297,000.00 45.00 m1 Rp 6,600.00 Rp 297,000.00
10 Kaca Cermin tb 5 mm 0.50 m2 Rp 210,000.00 Rp 105,000.00 0.50 m2 Rp 210,000.00 Rp 105,000.00
11 Outlet Stop Kontak - Panasonic - bh Rp 18,000.00 Rp - - bh Rp 18,000.00 Rp -
12 Rel Double Trak Slow motion 35 cm 4.00 bh Rp 47,400.00 Rp 189,600.00 4.00 bh Rp 47,400.00 Rp 189,600.00
13 Lem Fox 168 Kuning 5.00 kg Rp 66,000.00 Rp 330,000.00 5.00 kg Rp 66,000.00 Rp 330,000.00
14 Housing LED Strip 1.00 btg Rp 126,000.00 Rp 126,000.00 1.00 btg Rp 126,000.00 Rp 126,000.00
15 Lampu LED Strip - Warm White 2.00 m1 Rp 18,000.00 Rp 36,000.00 2.00 m1 Rp 18,000.00 Rp 36,000.00
16 Outlet Stop Kontak - Nero Warna Gold 2.00 bh Rp 110,000.00 Rp 220,000.00 2.00 bh Rp 110,000.00 Rp 220,000.00
17 Rel Double Trak Slow motion 25 cm 4.00 bh Rp 39,000.00 Rp 156,000.00 4.00 bh Rp 39,000.00 Rp 156,000.00
18 Handle Laci Warna Gold 2.00 bh Rp 55,000.00 Rp 110,000.00 2.00 bh Rp 55,000.00 Rp 110,000.00
Upah
1 Jasa Pasang per m2 6.61 m2 Rp 650,000.00 Rp 4,296,500.00 6.61 m2 Rp 650,000.00 Rp 4,296,500.00
2 Jasa Upah Bongkar Pasang Pemotongan Meja Rias 1.00 ls Rp 300,000.00 Rp 300,000.00 1.00 ls Rp 300,000.00 Rp 300,000.00
I.VII KURSI MEJA RIAS CUSTOM 1.00 Unit Rp 1,176,000.00 Rp 1,176,000.00 Rp 1,176,000.00 1.00 Unit Rp 1,176,000.00 Rp 1,176,000.00 Rp 1,176,000.00
Spesifikasi Material :
Kayu Solid Finish Cat Duco
Fabric + Busa
I.IX PEKERJAAN PERUBAHAN PENYESUAIAN LAYOUT POSISI FURNITURE & PERAPIHAN Rp 6,368,554.00 Rp 6,368,554.00
- Pekerjaan Pemindahan Pergeseran Pintu :
1 Bobokan Bongkaran Pintu & Pasang Kembali 1.00 ls Rp 800,000.00 Rp 800,000.00 1.00 ls Rp 800,000.00 Rp 800,000.00
2 Plesteran & Acian Openingan Pintu 2.28 m Rp 75,000.00 Rp 171,000.00 2.28 m Rp 75,000.00 Rp 171,000.00
3 Pek. Bongkar Pasang Perapihan Keramik Plin & Lantai Area Pintu 1.00 ls Rp 350,000.00 Rp 350,000.00 1.00 ls Rp 350,000.00 Rp 350,000.00
4 Pemasangan Door Closer Pintu 1.00 unit Rp 850,000.00 Rp 850,000.00 1.00 unit Rp 850,000.00 Rp 850,000.00
Pek. Elektrikal
1 Pek. Penggantian Lampu Downlight LED Warmwhite 4,5 Watt ex Philips 4.00 bh Rp 90,000.00 Rp 360,000.00 4.00 bh Rp 90,000.00 Rp 360,000.00
2 Pek Pemindahan Instalasi & Titik Saklar kamar Mandi 1.00 titik Rp 150,000.00 Rp 150,000.00 1.00 titik Rp 150,000.00 Rp 150,000.00
3 Pek. Pemindahan Titik Lampu 3.00 titik Rp 75,000.00 Rp 225,000.00 3.00 titik Rp 75,000.00 Rp 225,000.00
4 Pek. Pemasangan Lampu Gantung 2.00 bh Rp 50,000.00 Rp 100,000.00 2.00 bh Rp 50,000.00 Rp 100,000.00
6 Edging PVC Uk 22 mm - Biru Navy 12.00 m1 Rp 4,560.00 Rp 54,720.00 12.00 m1 Rp 4,560.00 Rp 54,720.00
7 Taco HPL TH 014 G - Light Grey 1.42 Lembar Rp 206,400.00 Rp 293,985.49 1.42 Lembar Rp 206,400.00 Rp 293,985.49
8 Edging PVC Uk 22 mm - TH 014 G - Light Grey 13.00 m1 Rp 4,440.00 Rp 57,720.00 13.00 m1 Rp 4,440.00 Rp 57,720.00
9 Edging PVC Uk 42 mm - TH 014 G - Light Grey 10.00 m1 Rp 6,600.00 Rp 66,000.00 10.00 m1 Rp 6,600.00 Rp 66,000.00
10 Taco HPL TH 135 AA - Sunset Concord 9.00 Lembar Rp 232,800.00 Rp 2,095,200.00 9.00 Lembar Rp 232,800.00 Rp 2,095,200.00
11 Edging PVC Uk 22 mm - TH 135 AA - Sunset Concord 12.00 m1 Rp 9,000.00 Rp 108,000.00 12.00 m1 Rp 9,000.00 Rp 108,000.00
12 Lem Kuning Fox 168 10.00 kg Rp 66,000.00 Rp 660,000.00 10.00 kg Rp 66,000.00 Rp 660,000.00
13 Engsel Sendok Slow Motion 6.00 bh Rp 30,000.00 Rp 180,000.00 6.00 bh Rp 30,000.00 Rp 180,000.00
14 Rel Laci Double Track Slow Motion - Panjang 35 cm 10.00 bh Rp 47,400.00 Rp 474,000.00 10.00 bh Rp 47,400.00 Rp 474,000.00
15 Handle Laci Warna Gold 8.00 bh Rp 33,600.00 Rp 268,800.00 8.00 bh Rp 33,600.00 Rp 268,800.00
16 Kaca Rayben Transparasi 40 - 60 % Tebal 8 mm 2.50 m2 Rp 186,000.00 Rp 465,000.00 2.50 m2 Rp 186,000.00 Rp 465,000.00
17 Frame Alumunium Kaca Warna Gold 10.00 m1 Rp 90,000.00 Rp 900,000.00 10.00 m1 Rp 90,000.00 Rp 900,000.00
18 Kaca Cermin Bevel Tebal 5 mm 2.10 m2 Rp 300,000.00 Rp 630,000.00 2.10 m2 Rp 300,000.00 Rp 630,000.00
19 Braket Gitar 3.00 set Rp 90,000.00 Rp 270,000.00 3.00 set Rp 90,000.00 Rp 270,000.00
20 Besi Hollow Uk 15 x 30 mm Tebal 1.4 mm 16.00 m1 Rp 43,560.00 Rp 696,960.00 16.00 m1 Rp 43,560.00 Rp 696,960.00
21 Besi Hollow Uk 30 x 30 mm Tebal 2 mm 38.00 m1 Rp 66,528.00 Rp 2,528,064.00 38.00 m1 Rp 66,528.00 Rp 2,528,064.00
22 Kawat Las RD 460 3.00 kg Rp 45,000.00 Rp 135,000.00 3.00 kg Rp 45,000.00 Rp 135,000.00
23 Finishing Cat Warna Gold u/ Rangka Besi 55.00 m1 Rp 22,800.00 Rp 1,254,000.00 55.00 m1 Rp 22,800.00 Rp 1,254,000.00
24 Finishing Penggantian Cat Warna Hitam u/ Rangka Besi 48.00 m Rp 19,000.00 Rp 912,000.00 48.00 m Rp 19,000.00 Rp 912,000.00
Upah
1 Jasa Pasang per m2 8.00 m2 Rp 550,000.00 Rp 4,400,000.00 8.00 m2 Rp 550,000.00 Rp 4,400,000.00
2 Jasa Upah Bongkar Pasang dan Perapihan Kembali Rangka Besi 1.00 ls Rp 500,000.00 Rp 500,000.00 1.00 ls Rp 500,000.00 Rp 500,000.00
3 Jasa Upah Bevel Kaca Cermin 45.00 m1 Rp 55,000.00 Rp 2,475,000.00 45.00 m1 Rp 55,000.00 Rp 2,475,000.00
C. PEKERJAAN LANTAI 3
I. PEKERJAAN AREA GYM
I.I PEKERJAAN RANGKA & PENUTUP ATAP Rp 39,554,927.53 Rp 41,754,927.53
Spesifikasi Material :
1 Besi Hollow Uk 100 x 100 mm tebal 1,8 mm 2.00 btg Rp 582,000.00 Rp 1,164,000.00 2.00 btg Rp 582,000.00 Rp 1,164,000.00
2 Besi Hollow Uk 50 x 100 mm tebal 1,8 mm 18.00 btg Rp 350,400.00 Rp 6,307,200.00 18.00 btg Rp 350,400.00 Rp 6,307,200.00
3 Besi Plat Hitam Tebal 0.7 mm 2.50 m2 Rp 127,083.33 Rp 317,708.33 2.50 m2 Rp 127,083.33 Rp 317,708.33
4 Base Plat 0.07 m2 Rp 1,128,728.84 Rp 76,189.20 0.07 m2 Rp 1,128,728.84 Rp 76,189.20
5 Dynabolt 12 x 99 18.00 bh Rp 6,600.00 Rp 118,800.00 18.00 bh Rp 6,600.00 Rp 118,800.00
6 Penutup Atap Alderon 22.50 m2 Rp 327,600.00 Rp 7,371,000.00 22.50 m2 Rp 327,600.00 Rp 7,371,000.00
7 Kawat Las RD 460 15.00 kg Rp 40,950.00 Rp 614,250.00 15.00 kg Rp 40,950.00 Rp 614,250.00
8 Pengecatan Finsih Duco 86.40 m1 Rp 30,000.00 Rp 2,592,000.00 86.40 m1 Rp 30,000.00 Rp 2,592,000.00
9 Penutup Atap Solar Tuff Clear / Transparan 16.50 m2 Rp 480,000.00 Rp 7,920,000.00 16.50 m2 Rp 480,000.00 Rp 7,920,000.00
10 Besi CNP Uk 150 x 50 x 20 x 1.8 mm (Talang Air ) 2.00 btg Rp 340,000.00 Rp 680,000.00 2.00 btg Rp 340,000.00 Rp 680,000.00
11 Pipa PVC 3 Inch (Drainase Air Hujan ) 3.00 btg Rp 210,000.00 Rp 630,000.00 8.00 btg Rp 210,000.00 Rp 1,680,000.00 5.00 btg Rp 210,000.00 Rp 1,050,000.00
12 Knee AW PVC 6.00 bh Rp 75,000.00 Rp 450,000.00 8.00 bh Rp 75,000.00 Rp 600,000.00 2.00 bh Rp 75,000.00 Rp 150,000.00
13 Bongkar Pasang Paving untuk Galian Pipa Air Hujan 1.00 ls Rp 300,000.00 Rp 300,000.00 1.00 ls Rp 300,000.00 Rp 300,000.00
Upah
1 Jasa Upah Pasang per m2 41.41 m2 Rp 258,000.00 Rp 10,683,780.00 41.41 m2 Rp 258,000.00 Rp 10,683,780.00
Upah Pasang Instalasi Pipa Drainase Pipa Air Hujan 18.00 m1 Rp 35,000.00 Rp 630,000.00 38.00 m1 Rp 35,000.00 Rp 1,330,000.00 20.00 m1 Rp 35,000.00 Rp 700,000.00
Upah
1 Jasa Upah Pasang per m2 - m2 Rp 84,000.00 Rp - - m2 Rp 84,000.00 Rp -
I.III PEKERJAAN PINTU KACA SLIDING KUSEN ALUMUNIUM Uk. 450 x 240 cm Rp - Rp -
Spesifikasi Material :
1 Kusen Alumunium Powder Coating Putih Uk 4 Inch - m1 Rp 222,000.00 Rp - - m1 Rp 222,000.00 Rp -
2 Frame Alumunium Kaca - Putih 3 inch - m1 Rp 138,000.00 Rp - - m1 Rp 138,000.00 Rp -
3 Kaca Tempered 8 mm - m2 Rp 936,000.00 Rp - - m2 Rp 936,000.00 Rp -
4 Karet Kaca - m1 Rp 18,000.00 Rp - - m1 Rp 18,000.00 Rp -
5 Sealent - bh Rp 66,000.00 Rp - - bh Rp 66,000.00 Rp -
6 Rel Pintu Sliding 3 Pintu - set Rp 4,200,000.00 Rp - - set Rp 4,200,000.00 Rp -
7 Handle Pintu + Kunci - unit Rp 300,000.00 Rp - - unit Rp 300,000.00 Rp -
Upah
1 Jasa Upah Pasang per m2 - m2 Rp 318,000.00 Rp - - m2 Rp 318,000.00 Rp -
I.IV PEKERJAAN JENDELA KACA SLIDING KUSEN ALUMUNIUM Uk. 390 x 140 cm Rp 13,700,280.00 Rp 13,700,280.00
Spesifikasi Material :
1 Kusen Alumunium Powder Coating Putih Uk 4 Inch 11.00 m1 Rp 222,000.00 Rp 2,442,000.00 11.00 m1 Rp 222,000.00 Rp 2,442,000.00
RAB CCO TANGGAL 07 FEBRUARI 2021 RAB CCO TANGGAL 03 MARET 2021 (PERUBAHAN & PENAMBAHAN ) PEKERJAAN TAMBAH PEKERJAAN KURANG
NO URAIAN ITEM PEKERJAAN
VOL SAT HARGA SATUAN JUMLAH HARGA JUMLAH TOTAL VOL SAT HARGA SATUAN JUMLAH HARGA JUMLAH TOTAL VOL SAT HARGA SATUAN JUMLAH HARGA VOL SAT HARGA SATUAN JUMLAH HARGA
2 Frame Alumunium Kaca - Putih 3 inch 20.00 m1 Rp 138,000.00 Rp 2,760,000.00 20.00 m1 Rp 138,000.00 Rp 2,760,000.00
3 Kaca Tempered 8 mm 4.00 m2 Rp 936,000.00 Rp 3,744,000.00 4.00 m2 Rp 936,000.00 Rp 3,744,000.00
4 Karet Kaca 33.00 m1 Rp 18,000.00 Rp 594,000.00 33.00 m1 Rp 18,000.00 Rp 594,000.00
5 Sealent 4.00 bh Rp 66,000.00 Rp 264,000.00 4.00 bh Rp 66,000.00 Rp 264,000.00
6 Rel Jendela Sliding 4 Pintu 1.00 set Rp 1,800,000.00 Rp 1,800,000.00 1.00 set Rp 1,800,000.00 Rp 1,800,000.00
7 Handle Jendela + Kunci 2.00 unit Rp 180,000.00 Rp 360,000.00 2.00 unit Rp 180,000.00 Rp 360,000.00
Upah
1 Jasa Upah Pasang per m2 5.46 m2 Rp 318,000.00 Rp 1,736,280.00 5.46 m2 Rp 318,000.00 Rp 1,736,280.00
Upah
1 Jasa Upah Pasang per m2 (Kaca Cermin ) 11.48 m2 Rp 400,000.00 Rp 4,592,000.00 11.48 m2 Rp 400,000.00 Rp 4,592,000.00
2 Jasa Upah Pasang per Meja 2.00 bh Rp 150,000.00
Upah
1 Upah Pasang Titik Lampu 8.00 titik Rp 120,000.00 Rp 960,000.00 8.00 titik Rp 120,000.00 Rp 960,000.00
2 Upah Pasang Titik Stop Kontak 6.00 titik Rp 120,000.00 Rp 720,000.00 6.00 titik Rp 120,000.00 Rp 720,000.00
3 Upah Pasang Titik Saklar 1.00 titik Rp 120,000.00 Rp 120,000.00 1.00 titik Rp 120,000.00 Rp 120,000.00
REKAPITULASI
DRAFT PENAWARAN RENCANA ANGGARAN BIAYA
IV PEKERJAAN RANGKA & PENUTUP ATAP LANTAI 2 Uk. 700 x 200 cm Rp 28,739,400.00
V PEKERJAAN RANGKA & PENUTUP ATAP KONSOL LANTAI 3 Uk. 150 x 100 cm Rp 9,208,600.00
VI PEKERJAAN KUSEN PINTU KACA SLIDING - 3 DAUN PINTU ( LT. 1 DEPAN KOLAM ) Rp 22,188,800.00
VII PEKERJAAN KUSEN PINTU KACA SLIDING - 2 DAUN PINTU ( LT. 3 ) Rp 18,173,400.00
HARGA SATUAN
NO URAIAN PEKERJAAN VOL SAT JUMLAH HARGA TOTAL HARGA
IV PEKERJAAN RANGKA & PENUTUP ATAP LANTAI 2 Uk. 700 x 200 cm Rp 28,739,400.00
Spesifikasi Material :
1 Besi Hollow Uk 50 x 100 mm tebal 1,8 mm 30.00 btg Rp 350,400.00 Rp 10,512,000.00
2 Besi Hollow Uk 60 x 40 mm tebal 1.7 mm 16.00 btg Rp 278,000.00 Rp 4,448,000.00
3 Penutup Atap Solar Tuff - Trasparan 14.00 m2 Rp 480,000.00 Rp 6,720,000.00
4 Kawat Las RD 460 2.00 kg Rp 40,950.00 Rp 81,900.00
5 Paku Roofing 350.00 pcs Rp 250.00 Rp 87,500.00
6 List Omega penutup Sambungan Atap 4.00 btg Rp 55,000.00 Rp 220,000.00
7 Sealent 1.00 bh Rp 65,000.00 Rp 65,000.00
8 Kawat Seling 8.00 m1 Rp 150,000.00 Rp 1,200,000.00
9 Dynabolt 8 mm 4.00 bh Rp 15,000.00 Rp 60,000.00
10 Cat Besi 3.00 liter Rp 190,000.00 Rp 570,000.00
11 Sanpolax / Dempul 3.50 kg Rp 150,000.00 Rp 525,000.00
Upah
1 Jasa Upah Pasang per m2 ( Rangka Atap Canopy & Penutup Canopy ) 14.00 m2 Rp 250,000.00 Rp 3,500,000.00
2 Jasa Upah Pengecatan 30.00 m1 Rp 25,000.00 Rp 750,000.00
V PEKERJAAN RANGKA & PENUTUP ATAP KONSOL LANTAI 3 Uk. 150 x 100 cm Rp 9,208,600.00
Spesifikasi Material :
1 Besi Hollow Uk 50 x 100 mm tebal 1,8 mm 13.00 btg Rp 350,400.00 Rp 4,555,200.00
2 Besi Hollow Uk 60 x 40 mm tebal 1.7 mm 3.00 btg Rp 278,000.00 Rp 834,000.00
3 Penutup Atap Solar Tuff - Trasparan 3.00 m2 Rp 480,000.00 Rp 1,440,000.00
4 Kawat Las RD 460 2.00 kg Rp 40,950.00 Rp 81,900.00
5 Paku Roofing 250.00 pcs Rp 250.00 Rp 62,500.00
6 List Omega penutup Sambungan Atap 2.00 btg Rp 55,000.00 Rp 110,000.00
7 Sealent 1.00 bh Rp 65,000.00 Rp 65,000.00
8 Dynabolt 8 mm 8.00 bh Rp 15,000.00 Rp 120,000.00
9 Cat Besi 2.00 liter Rp 250,000.00 Rp 500,000.00
10 Sanpolax / Dempul 2.00 kg Rp 150,000.00 Rp 300,000.00
Upah
1 Jasa Upah Pasang per m2 ( Rangka Atap Canopy & Penutup Canopy ) 3.00 m2 Rp 250,000.00 Rp 750,000.00
2 Jasa Upah Pengecatan 13.00 m1 Rp 30,000.00 Rp 390,000.00
VI PEKERJAAN KUSEN PINTU KACA SLIDING - 3 DAUN PINTU ( LT. 1 DEPAN KOLAM ) Rp 22,188,800.00
Spesifikasi Material :
1 Kusen Alumunium Powder Coating Putih Uk 4 Inch 12.80 m1 Rp 222,000.00 Rp 2,841,600.00
2 Frame Alumunium Pintu Kaca - Putih 3 inch 22.50 m1 Rp 138,000.00 Rp 3,105,000.00
3 Rel Pintu Sliding 3.00 set Rp 750,000.00 Rp 2,250,000.00
4 Roda Pintu 9.00 bh Rp 75,000.00 Rp 675,000.00
5 Kaca Tempered 8 mm 9.60 m2 Rp 936,000.00 Rp 8,985,600.00
6 List Karet Kaca Warna Putih 36.60 m1 Rp 18,000.00 Rp 658,800.00
7 Sealent 1.00 bh Rp 65,000.00 Rp 65,000.00
8 Slot Kunci + Aksesories 3.00 bh Rp 185,000.00 Rp 555,000.00
Upah
1 Jasa Upah Pasang per m2 9.60 m2 Rp 318,000.00 Rp 3,052,800.00
VII PEKERJAAN KUSEN PINTU KACA SLIDING - 2 DAUN PINTU ( LT. 3 ) Rp 18,173,400.00
Spesifikasi Material :
1 Kusen Alumunium Powder Coating Putih Uk 4 Inch 11.80 m1 Rp 222,000.00 Rp 2,619,600.00
2 Frame Alumunium Pintu Kaca - Putih 3 inch 15.60 m1 Rp 138,000.00 Rp 2,152,800.00
3 Rel Pintu Sliding 2.00 set Rp 750,000.00 Rp 1,500,000.00
4 Roda Pintu 6.00 bh Rp 75,000.00 Rp 450,000.00
5 Kaca Tempered 8 mm 8.40 m2 Rp 936,000.00 Rp 7,862,400.00
6 List Karet Kaca Warna Putih 26.80 m1 Rp 18,000.00 Rp 482,400.00
7 Sealent 1.00 bh Rp 65,000.00 Rp 65,000.00
8 Slot Kunci + Aksesories 2.00 bh Rp 185,000.00 Rp 370,000.00
Upah
1 Jasa Upah Pasang per m2 8.40 m2 Rp 318,000.00 Rp 2,671,200.00
REKAPITULASI
DRAFT PENAWARAN RENCANA ANGGARAN BIAYA
IV PEKERJAAN RANGKA & PENUTUP ATAP LANTAI 2 Uk. 700 x 200 cm Rp 28,739,400.00
V PEKERJAAN RANGKA & PENUTUP ATAP KONSOL LANTAI 3 Uk. 150 x 100 cm Rp 9,208,600.00
VI PEKERJAAN KUSEN PINTU KACA SLIDING - 3 DAUN PINTU ( LT. 1 DEPAN KOLAM ) Rp 22,188,800.00
VII PEKERJAAN KUSEN PINTU KACA SLIDING - 2 DAUN PINTU ( LT. 3 ) Rp 18,173,400.00
HARGA SATUAN
NO URAIAN PEKERJAAN VOL SAT JUMLAH HARGA TOTAL HARGA
IV PEKERJAAN RANGKA & PENUTUP ATAP LANTAI 2 Uk. 700 x 150 cm Rp 17,934,400.00
Spesifikasi Material :
1 Besi Hollow Uk 60 x 40 mm tebal 1,2 mm 25.00 btg Rp 250,000.00 Rp 6,250,000.00
2 Besi Hollow Uk 40 x 40 mm tebal 1.2 mm 14.00 btg Rp 200,000.00 Rp 2,800,000.00
3 Penutup Atap Solar Tuff - Trasparan 10.50 m2 Rp 350,000.00 Rp 3,675,000.00
4 Kawat Las RD 460 2.00 kg Rp 40,950.00 Rp 81,900.00
5 Paku Roofing 350.00 pcs Rp 250.00 Rp 87,500.00
6 List Omega penutup Sambungan Atap 4.00 btg Rp 55,000.00 Rp 220,000.00
7 Sealent 1.00 bh Rp 65,000.00 Rp 65,000.00
8 Kawat Seling 3.00 m1 Rp 150,000.00 Rp 450,000.00
9 Dynabolt 8 mm 4.00 bh Rp 15,000.00 Rp 60,000.00
10 Cat Besi 3.00 liter Rp 190,000.00 Rp 570,000.00
11 Sanpolax / Dempul 2.00 kg Rp 150,000.00 Rp 300,000.00
Upah
1 Jasa Upah Pasang per m2 ( Rangka Atap Canopy & Penutup Canopy ) 10.50 m2 Rp 250,000.00 Rp 2,625,000.00
2 Jasa Upah Pengecatan 30.00 m1 Rp 25,000.00 Rp 750,000.00
V PEKERJAAN RANGKA & PENUTUP ATAP KONSOL LANTAI 3 Uk. 150 x 100 cm Rp 7,099,400.00
Spesifikasi Material :
1 Besi Hollow Uk 60 x 40 mm tebal 1,2 mm 13.00 btg Rp 250,000.00 Rp 3,250,000.00
2 Besi Hollow Uk 40 x 40 mm tebal 1.2 mm 3.00 btg Rp 200,000.00 Rp 600,000.00
3 Penutup Atap Solar Tuff - Trasparan 3.00 m2 Rp 350,000.00 Rp 1,050,000.00
4 Kawat Las RD 460 2.00 kg Rp 40,950.00 Rp 81,900.00
5 Paku Roofing 250.00 pcs Rp 250.00 Rp 62,500.00
6 List Omega penutup Sambungan Atap 2.00 btg Rp 55,000.00 Rp 110,000.00
7 Sealent 1.00 bh Rp 65,000.00 Rp 65,000.00
8 Dynabolt 8 mm 8.00 bh Rp 15,000.00 Rp 120,000.00
9 Cat Besi 2.00 liter Rp 250,000.00 Rp 500,000.00
10 Sanpolax / Dempul 1.00 kg Rp 150,000.00 Rp 150,000.00
Upah
1 Jasa Upah Pasang per m2 ( Rangka Atap Canopy & Penutup Canopy ) 3.00 m2 Rp 250,000.00 Rp 750,000.00
2 Jasa Upah Pengecatan 12.00 m1 Rp 30,000.00 Rp 360,000.00
4,000,000
2,000,000
-
2,000,000
3,000,000
500,000
750,000
400,000
250,000
300,000
13,200,000
OPSI MENGGUNAKAN BETON
I FINISHING LANTAI TAMAN BELAKANG DENGAN BETON Vol Sat Harsat Jumlah Harga
Spesifikasi Material :
1 Pek. Pemadatan Dan perataan tanah 21.51 m2 Rp 22,000.00 Rp 473,154.00
2 Pek. Lantai Kerja K - 100 Tebal 5 cm 1.08 m3 Rp 750,000.00 Rp 806,512.50
3 Pek. Pembesian Wiremesh M- 10 21.51 m2 Rp 92,592.59 Rp 1,991,388.89
4 Pek. Bekisting 2.62 m2 Rp 175,000.00 Rp 459,200.00
5 Pek. Beton K 225 3.23 m3 Rp 1,100,000.00 Rp 3,548,655.00
6 Pek. Perapihan dan perataan permukaan Beton 21.51 m2 Rp 25,000.00 Rp 537,675.00
MULTIPLEX
1 Multiplex - BBCC - Kayu Palem - Tebal 18 mm 1.00 Lembar
2 Multiplex - BBCC - Kayu Palem - Tebal 15 mm 1.00 Lembar
3 Multiplex - BBCC - Kayu Palem - Tebal 12 mm 1.00 Lembar
4 Multiplex - BBCC - Kayu Palem - Tebal 9 mm 1.00 Lembar
5 Multiplex - BBCC - Kayu Palem - Tebal 6 mm 1.00 Lembar
6 Multiplex - BBCC - Kayu Palem - Tebal 4 mm 1.00 Lembar
LEM KUNING
1 Lem Kuning Fox 168 - 10 kg 1.00 Blex
2
KACA
1 Kaca Polos Tebal 3 mm 1.00 m2
2 Kaca Polos Tebal 5 mm 1.00 m2
3 Kaca Polos Tebal 8 mm 1.00 m2
4 Kaca Rayben Trasparasi 40 - 60 % Tebal 3 mm 1.00 m2
5 Kaca Rayben Trasparasi 40 - 60 % Tebal 5 mm 1.00 m2
6 Kaca Rayben Trasparasi 40 - 60 % Tebal 8 mm 1.00 m2
7 Kaca Tempered Glass Tebal 8 mm 1.00 m2
8 Kaca Tempered Glass Tebal 10 mm 1.00 m2
9 Kaca Tempered Glass Tebal 12 mm 1.00 m2
10 Kaca Cermin Tebal 3 mm 1.00 m2
11 Kaca Cermin Tebal 5 mm 1.00 m2
12 Kaca Es Motif Timbul Tebal 5 mm 1.00 m2
13 Kaca Es Motif Timbul Tebal 8 mm 1.00 m2
14 Kaca Es Motif Timbul Tebal 10 mm 1.00 m2
15 Kaca Cermin Bevel Tebal 5 mm 1.00 m2
Sealent 1.00 bh
HARDWARE - ASSESORIES
1 Engsel Sendok Slow Motion - Type Lurus 1.00 Pasang
2 Engsel Sendok Slow Motion - Type Setengah Bengkok 1.00 Pasang
3 Engsel Sendok Slow Motion - Type Full Bengkok 1.00 Pasang
4 Rel Laci Double Track Slow Motion - Panjang 30 cm 1.00 Pasang
5 Rel Laci Double Track Slow Motion - Panjang 35 cm 1.00 Pasang
6 Rel Laci Double Track Slow Motion - Panjang 40 cm 1.00 Pasang
7 Rel Laci Double Track Slow Motion - Panjang 45 cm 1.00 Pasang
8 Rel Laci Double Track Slow Motion - Panjang 50 cm 1.00 Pasang
9 Rel Laci Double Track Slow Motion - Panjang 55 cm 1.00 Pasang
10 Rel Laci Double Track Slow Motion - Panjang 60 cm 1.00 Pasang
11 Rel Laci Double Track Full Extension - Panjang 20 cm 1.00 Pasang
12 Rel Laci Double Track Full Extension - Panjang 25 cm 1.00 Pasang
13 Rel Laci Double Track Full Extension - Panjang 30 cm 1.00 Pasang
14 Rel Laci Double Track Full Extension - Panjang 35 cm 1.00 Pasang
15 Rel Laci Double Track Full Extension - Panjang 40 cm 1.00 Pasang
16 Rel Laci Double Track Full Extension - Panjang 45 cm 1.00 Pasang
17 Rel Laci Double Track Full Extension - Panjang 50 cm 1.00 Pasang
18 Rel Laci Double Track Full Extension - Panjang 55 cm 1.00 Pasang
19 Rel Laci Double Track Full Extension - Panjang 60 cm 1.00 Pasang
20 Rel Laci Double Track Full Extension - Panjang 70 cm 1.00 Pasang
21 Rel Laci Double Track Full Extension - Panjang 80 cm 1.00 Pasang
22 Rel Laci Double Track Full Extension - Panjang 90 cm 1.00 Pasang
23 Rel Laci Double Track Full Extension - Panjang 100 cm 1.00 Pasang
24 Pipa Stainles Steel Uk 1 Inch tebal 1 mm 1.00 m
25 Pipa Stainless Steel Uk. 5/8 Inch 1.00 m
26 Braket Pipa Stainles Steel 1 Inch 1.00 Pasang
27 Braket Pipa Stainles Steel 5/8 Inch 1.00 Pasang
28 LED Housing 201 - Panjang 244 cm 1.00 Batang
29 LED Housing 206 - Panjang 300 cm 1.00 Batang
30 LED Strip - Warm White m
31 Ball Bearing Caster - Untuk Ranjang Sorong bh
32 Handle Alumunium Profil Warna Gold btg
33
ANG 2020
Rp 238,000.00
Rp 208,000.00
Rp 168,000.00
Rp 135,000.00
Rp 88,000.00
Rp 74,000.00
Rp 172,000.00
Rp 3,700.00
Rp 5,700.00
Rp 177,000.00
Rp 3,500.00
Rp 5,500.00
Rp 205,000.00
Rp 7,500.00
Rp 170,000.00
Rp 3,500.00
Rp 5,500.00
Rp 36,000.00
Rp 33,000.00
Rp 475,000.00
Rp 110,000.00
Rp 155,000.00
Rp 400,000.00
Rp 425,000.00
Rp 485,000.00
Rp 115,000.00
Rp 145,000.00
Rp 165,000.00
Rp 55,000.00
Rp 22,000.00
Rp 22,000.00
Rp 22,000.00
Rp 68,000.00
Rp 79,000.00
Rp 85,000.00
Rp 89,000.00
Rp 95,000.00
Rp 195,000.00
Rp 45,000.00
Rp 18,000.00
Rp 19,500.00
Rp 12,000.00
Rp 75,000.00
Rp 105,000.00
Rp 15,000.00
Rp 16,500.00
Rp 225,000.00
REKAP RINCIAN BELANJA PENGELUARAN MATERIAL
PROJECT INTERIOR RUMAH IBU KIKY - TANGERANG SELATAN
NOMOR BON /
NO TANGGAL NAMA TOKO
FAKTUR
1 12/16/2020 SINAR BANGUNAN
2 12/17/2020 SINAR BANGUNAN
3 12/18/2020 SINAR BANGUNAN
4 12/18/2020 SINAR BANGUNAN
5 12/18/2020 HPL JAYA MAS
6 12/18/2020 HPL JAYA MAS
7 12/19/2020 ABADI KLENDER CENTER
8 12/21/2020 FORMICA FURNITURE FITTINGS
9 12/21/2020 PT ANEKATAMA MAKMUR ABADI
10 12/21/2020 SINAR BANGUNAN
11 12/21/2020 SINAR BANGUNAN
12 12/21/2020 SINAR BANGUNAN
13 12/22/2020 SINAR BANGUNAN
14 12/22/2020 PD KAYU MANIS
15 12/23/2020 RAMA JAYA HPL
16 12/24/2020 PB PRIBUMI
17 12/24/2020 SINAR BANGUNAN
18 12/25/2020 SINAR BANGUNAN
19 12/25/2020 FORMICA FURNITURE FITTINGS
20 12/26/2020 SINAR BANGUNAN
21 12/26/2020 SINAR BANGUNAN
22 12/26/2020 TOKO LISTRIK
23 12/26/2020 TOKO LISTRIK
24 12/26/2020 JAYA MAS HPL
25 12/28/2020 PD KAYU MANIS
26 12/28/2020 HPL JAYA MAS
27 12/28/2020 HPL JAYA MAS
28 12/29/2020 RAMA JAYA HPL
29 12/30/2020 SINAR BANGUNAN
30 12/31/2020 PD KAYU MANIS
31 1/2/2021 PD KAYU MANIS 00766
32 1/3/2021 BAROKAH JAYA WARNA
33 1/3/2021 PD KAYU MANIS 00771
34 1/3/2021 SINAR BANGUNAN 7940
35 1/4/2021 PB PRIBUMI
36 1/4/2021 TOKO KACA ANTON
37 1/5/2021 FORMICA FURNITURE FITTINGS 9175
38 1/5/2021 FORMICA FURNITURE FITTINGS 9176
39 1/5/2021 PD KAYU MANIS 00830
MATERIAL
ANG SELATAN
JUMLAH TOTAL
Rp 7,235,000.00
Rp 108,000.00
Rp 48,000.00
Rp 78,500.00
Rp 80,000.00
Rp 2,400,000.00
Rp 6,228,420.00
Rp 510,500.00
Rp 180,000.00
Rp 404,000.00
Rp 120,000.00
Rp 144,000.00
Rp 309,000.00
Rp 4,212,000.00
Rp 1,138,000.00
Rp 125,000.00
Rp 295,000.00
Rp 16,000.00
Rp 750,000.00
Rp 100,000.00
Rp 81,500.00
Rp 157,000.00
Rp 250,000.00
Rp 1,023,000.00
Rp 1,232,000.00
Rp 53,250.00
Rp 1,836,000.00
Rp 879,500.00
Rp 164,000.00
Rp 1,620,000.00
Rp 1,100,000.00
Rp 180,000.00
Rp 120,000.00
Rp 81,000.00
Rp 365,000.00
Rp 2,510,000.00
Rp 390,500.00
Rp 715,000.00
Rp 470,000.00
Upah
Rp 37,709,170.00 Rp 14,565,000.00 Rp 52,274,170.00
RINCIAN UANG MASUK & PENGELUARAN PEGANGAN ILYAS
I PEKERJAAN LANTAI 1
A. PEKERJAAN INTERIOR AREA RUANG TAMU
1 CABINET TV & RAK SEPATU 450 x 320 cm 14.40 M2
Sub Total Upah A
B. PEKERJAAN INTERIOR AREA KAMAR TAMU
1 LEMARI PAKAIAN 180 x 320 x 60 cm 5.76 M2
2 RANJANG KASUR 125 x 200 x 45 cm 2.63 M2
3 BACKDROP TV 125 x 320 cm 4.00 M2
4 HEADBOARD 125 x 320 cm 4.00 M2
Sub Total Upah B
C. PEKERJAAN INTERIOR AREA PANTRY
1 CABINET PANTRY 300 x 320 cm 8.09 M2
2 PARTISI SLIDING 300 x 220 cm 6.16 M2
Sub Total Upah C
D. PEKERJAAN INTERIOR AREA DAPUR
1 CABINET BAWAH 295 x 60 x 90 cm 2.66 M2
2 CABINET ATAS 155 X 170 cm 2.64 M2
3 STORAGE ATAS FREEZER 80 x 320 cm 2.56 M2
Sub Total Upah D
E. PEKERJAAN INTERIOR AREA TANGGA
1 STORAGE TANGGA 120 X 80 CM 0.96 M2
Sub Total Upah E
II PEKERJAAN LANTAI 2
A. PEKERJAAN INTERIOR AREA KAMAR UTAMA
1 LEMARI PAKAIAN DI ATAS HEADBOARD Uk. 310 x 200 x 35 cm 6.00 M2
2 HEADBOARD BED 500 x 125 cm 6.00 M2
3 LEMARI PAKAIAN SAMPING TEMPAT TIDUR 200 x 60 x 325 cm 6.40 M2
4 RANJANG KASUR SORONG Uk. 210 x 200 cm 4.20 M2
5 BACKDROP TV & MEJA RIAS Uk. 350 x 150 cm 5.25 M2
Sub Total Upah A
II. PEKERJAAN INTERIOR AREA RUANG KELUARGA
1 CABINET BACDROP TV 250 x 320 cm 8.00 M2
Sub Total Upah B
AN YITNO
Rp 450,000.00 Rp 6,480,000.00
Sub Total Upah A
Rp 450,000.00
Rp 450,000.00
Rp 250,000.00
Rp 250,000.00
Sub Total Upah B
Rp 450,000.00 Rp 3,640,500.00
Rp 450,000.00 Rp 2,772,000.00
Sub Total Upah C
Rp 450,000.00 Rp 1,194,750.00
Rp 450,000.00 Rp 1,185,750.00
Rp 450,000.00 Rp 1,152,000.00
Sub Total Upah D
Rp 450,000.00 Rp 432,000.00
Sub Total Upah E
Rp 450,000.00 Rp 2,700,000.00
Rp 200,000.00 Rp 1,200,000.00
Rp 450,000.00 Rp 2,880,000.00
Rp 450,000.00 Rp 1,890,000.00
Rp 450,000.00 Rp 2,362,500.00
Sub Total Upah A
Rp 450,000.00 Rp 3,600,000.00
Sub Total Upah B
Rp 31,489,500.00
KASBONAN YITNO
TOTAL 30,290,000.00
BORONGAN 31,489,500.00
SISA 1,199,500.00
KASBONAN KANG IYUS
Assesories Hardware
1 Engsel Sendok Slow Motion Terpenuhi Abadi Klender 31.00 31.00 bh 25,000 775,000
2 Rel Laci Double Track Slow Motion - 30 cm Terpenuhi Abadi Klender 4.00 4.00 bh 57,000 228,000
3 Rel Laci Double Track Slow Motion - 40 cm Terpenuhi Abadi Klender 16.00 16.00 bh 63,000 1,008,000
4 Rel Laci Double Track Slow Motion - 50 cm Terpenuhi Abadi Klender 2.00 2.00 bh 90,000 180,000
5 Pipa Stainless Uk. 1 Inch Terpenuhi Abadi Klender 2.00 2.00 m 42,000 84,000
6 Braket Pipa Uk. 1 Inch Terpenuhi Abadi Klender 4.00 4.00 bh 9,750 39,000
7 Pipa Stainless Uk. 5/8 Inch Terpenuhi Formica Furniture 6.00 6.00 m 16,000 96,000
8 Braket Pipa Uk. 5/8 Inch Terpenuhi Abadi Klender 16.00 16.00 bh 6,000 96,000
9 Frame Edging Alumunium - EA 92 ex HUBEN 19 mm 40.00 38.40 m 20,000 800,000
10 Roda Pintu Sliding Huben SD 452 Slow Motion 2 Pintu 2.00 2.00 set
11 Rel Alumunium Pintu Sliding 6.00 6.00 m
12 Handle Pintu Lemari invisible Gold Emas - Shopee
- Panjang 30 cm Auston Shop 6.00 6.00 bh 73,000 438,000
- Panjang 50 cm Auston Shop 1.00 1.00 bh 110,000 110,000
- Panjang 120 cm Auston Shop 4.00 4.00 bh 290,000 1,160,000
13 Handle Laci 8.00 8.00 bh 35,000 280,000
14 Handle Tanam 5.00 5.00 bh 45,000 225,000
15 Kunci Handle Kualitas Premium 1.00 1.00 unit 150,000 150,000
NOTULEN KEGIATAN
Rp 383,215,000.00
Terbilang : Tiga Ratus Delapan Puluh Tiga Juta Dua Ratus Lima Belas Ribu
Rupiah
Milyar 0
ratusan 383 3 TIGA RATUS
Juta 83 80 3
puluhan DELAPAN PULUH
satuan TIGA
JUTA
ratusan 215 2 DUA RATUS
Ribu 15 10 5 LIMA BELAS
puluhan
satuan
RIBU
ratusan 0 0
Satu 0 0 0
puluhan
satuan
Rp 89,888,362.50
Terbilang : Delapan Puluh Sembilan Juta Delapan Ratus Delapan Puluh
Delapan Ribu Tiga Ratus Enam Puluh Dua Rupiah
Milyar 0
ratusan 89 0
Juta 89 80 9
puluhan DELAPAN PULUH
satuan SEMBILAN
JUTA
ratusan 888 8 DELAPAN RATUS
Ribu 88 80 8
puluhan DELAPAN PULUH
satuan DELAPAN
RIBU
ratusan 362 3 TIGA RATUS
Satu 62 60 2
puluhan ENAM PULUH
satuan DUA
KASBONAN ILYAS
NO TANGGAL JUMLAH
1 12/15/2020 1,000,000.00
2 12/19/2020 1,500,000.00
3 12/26/2020 500,000.00
4
5
6
7
TOTAL 3,000,000.00
Panjang 20 cm 8.00 53000
Panjang 30 cm 6.00 73000 438,000.00
Panjang 50 cm 1.00 110000 110,000.00
Panjang 120 cm 4.00 290000 1,160,000.00
TOTAL 1,708,000.00
POT 3 % 51,240.00
1,656,760.00
Belanja Hari Senen 25/01/2021
Uraian Jumlah
Belanja Kebutuhan Yitno 3,000,000.00
Belanja Roster 3,200,000.00
Ongkos Tukang Sipil 400,000.00
Kasbon Tukang Listrik 1,000,000.00
Dp Solid Surface 1,950,000.00
Bensin 100,000.00
Makan + Rokok Wawan & Ilyas 120,000.00
500,000.00
90,000.00
300,000.00
325,000.00
1,800,000.00
1,000,000.00
4,015,000.00