Professional Documents
Culture Documents
Rab
Rab
Rab
NO
URAIAN PEKERJAAN
SAT.
VOLUME
HARGA SATUAN
JUMLAH
PEKERJAAN PERSIAPAN
1
2
3
4
5
6
7
8
9
II
unit
unit
unit
Ls
Ls
Ls
Ls
Ls
Ls
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
15,000,000.00
7,500,000.00
35,000,000.00
10,000,000.00
7,500,000.00
7,000,000.00
10,000,000.00
5,000,000.00
15,000,000.00
7,500,000.00
35,000,000.00
10,000,000.00
7,500,000.00
7,000,000.00
10,000,000.00
5,000,000.00
97,000,000.00
150.00
94.50
69.30
47,707.00
52,552.00
13,695.00
216,150.00
766,876.00
2,835,194.00
3,539,838.00
4,813,501.00
68,000.00
7,156,050.00
4,966,164.00
949,063.50
14,962,983.75
10,122,763.20
71,446,888.80
29,734,639.20
115,524,024.00
7,616,000.00
262,478,576.45
PEKERJAAN SIPIL
A
1
2
3
4
5
6
7
8
9
10
11
m'
m3
m3
m3
m3
m3
m3
m3
m3
m3
bh
69.23
13.20
25.20
8.40
24.00
112.00
m3
38.75
650,595.00
25,210,556.25
6.84
4,067,078.00
27,818,813.52
m3
10.13
4,781,299.00
48,410,652.38
4.50
5,897,565.00
26,539,042.50
5
6
7
8
9
m3
m
bh
m
m
4.50
1,384.00
224.00
2,768.00
2,768.00
3,552,915.00
120,000.00
75,000.00
37,345.00
17,006.00
15,988,117.50
166,080,000.00
16,800,000.00
103,370,960.00
47,072,608.00
477,290,750.15
PEKERJAAN LANTAI
m3
187.50
176,000.00
33,000,000.00
Lantai kerja, 1 Pc : 3 Ps : 5 Kr
m3
105.00
766,876.00
80,521,980.00
250.00
1,250.00
1,800,000.00
75,000.00
450,000,000.00
93,750,000.00
10.50
1,800,000.00
18,900,000.00
676,171,980.00
3
4
Rabat keliling
245640875.xls.ms_office / rab
m
m3
Hal. 1 / 3
NO
URAIAN PEKERJAAN
III
SAT.
VOLUME
HARGA SATUAN
JUMLAH
Kolom WF 350.175.7.11
Rafter WF 300.150.6,5.9
Kolom gebel Wf 200.100.5,5.8
Konsol WF 150.75.6.9
Gordeng CNP 125.50.2,3
Base plat 16 mm
Plat joint 12 mm
Stefener plat 8 mm
Dudukan gordeng plat 6 mm
Trekstank besi 10 mm
Brecing besi 16 mm
Baudt HTB A325
Rangka listplank besi hollo 40x40
Penutup listplank Z/A tct 0,35
Flashing Listplank Z/A tct 0,35
Dudukan Talang plat setrip 40.4
Pasang talang datar, Z/A tct 0,40 mm, lebar 50 cm
Talang vertikal PVC 6" + gantungan plat setrip 30.3
Pasang atap Zincalumn tct 0,40
Pasang nok Z/A tct 0,40 mm
Roofing
2
3
4
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
1
2
3
4
5
6
7
8
9
10
Konsol WF 200.100.55.8
Gordeng CNP 125.50.2,3
Gantungan konsol pipa 1"
Trekstank besi 10 mm
Brecing besi 16 mm
Rangka listplank besi hollo 40x40
Penutup listplank Z/A tct 0,35
Flashing listplank Z/A tct 0,35
Pasang atap zincalumn tct 0,40
Flashing dinding Z/A tct 0,35
245640875.xls.ms_office / rab
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
bh
kg
m
m'
kg
m'
m'
m
m'
bh
8,928.00
10,556.00
1,320.60
420.00
6,717.54
301.44
791.28
376.80
275.54
255.57
381.65
350.00
1,848.83
160.00
160.00
200.96
106.00
60.00
1,590.00
53.00
6,360.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
7,500.00
17,000.00
98,000.00
48,000.00
17,000.00
123,600.00
90,000.00
118,000.00
98,000.00
750.00
151,776,000.00
179,452,000.00
22,450,200.00
7,140,000.00
114,198,236.10
5,124,480.00
13,451,760.00
6,405,600.00
4,684,095.00
4,344,710.40
6,488,100.86
2,625,000.00
31,430,144.00
15,680,000.00
7,680,000.00
3,416,320.00
13,101,600.00
5,400,000.00
187,620,000.00
5,194,000.00
4,770,000.00
792,432,246.36
kg
kg
kg
kg
kg
kg
m
m'
m
m'
170.40
141.55
19.44
6.39
31.80
173.33
12.00
15.00
32.00
8.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
98,000.00
48,000.00
118,000.00
48,000.00
2,896,800.00
2,406,370.40
330,480.00
108,617.76
540,675.07
2,946,576.00
1,176,000.00
720,000.00
3,776,000.00
384,000.00
15,285,519.23
Hal. 2 / 3
NO
URAIAN PEKERJAAN
IV
SAT.
VOLUME
HARGA SATUAN
JUMLAH
PEKERJAAN LAIN-LAIN
1
2
3
4
5
6
7
m'
ls
kg
m
kg
kg
ls
150.00
1.00
32,917.13
2,768.00
32,917.13
32,917.13
1.00
210,000.00
57,000,000.00
1,300.00
12,800.00
1,200.00
500.00
15,000,000.00
31,500,000.00
57,000,000.00
42,792,265.60
35,430,400.00
39,500,552.87
16,458,563.69
15,000,000.00
237,681,782.16
TOTAL
Ppn + Pph 12,5%
GRAND TOTAL
DIBULATKAN
245640875.xls.ms_office / rab
2,558,340,854.36
319,792,606.79
2,878,133,461.15
2,878,133,000.00
Hal. 3 / 3