RAB Ruko Citayam

(1)

Harga Harga Satuan Satuan II PPEEKKEERRJJAAAAN PN POONNDDAASSII 1 D

1 Diirreellaassi i kkeeeett//gguuddaanngg//lloos s kkeerrjjaa 11..0000 uunniitt 550000,,000000 RRpp.. 550000,,000000 2

2 UUiittzzeett//ppaassaanng g bobouuwwppllaannkk 1188..0000 mm'' 3300,,00000 R0 Rpp.. 554400,,000000 3

3 MMoobbiilliissaassi i / / DDeemmoobbiilliissaassii LLss 22,,225500,,00000 R0 Rpp.. 22,,225500,,000000 1

1 GGaalliiaannttaannaahh 7788..7711 mm33 30,00030,000 RRpp.. 22,,336611,,115500 2

2 UUrruuggaan n ttaannaah h kkeemmbbaallii 5533..2277 mm33 20,00020,000 RpRp.. 11,,006655,,330000 3

3 PPaassiir r uurruug g tteebbaal l 5 5 ccmm 2..62655 mm33 125,000125,000 RpRp.. 333311,,225500 4

4 Lt. Lt. kerja kerja (beton (beton mutu mutu Bo) Bo) t=5 t=5 cm cm 0.720.72 mm33 600,000600,000 RpRp.. 443322,,000000 5 P

5 Paassaannggaan n bbaattu u kkaalli i ((ddi i bbwwh h ssllooooff)) 2525..4444 mm33 450,000450,000 RRpp.. 1111,,444488,,000000 T

Toottaal l PPeekkeerrjjaaaan n FFoonnddaassii 116600..7788 mm33 -- RRpp.. 18,927,70018,927,700 IIII PEPEKKEERRJJAAAAN N BBEETTOONN 1 1 PPoonnddaassi i ttaappaak k ((11,,22xx11,,22mm)) 33..6600 mm33 3,350,0003,350,000 RpRp.. 1122,,006600,,000000 2 2 PPeekkeerrjjaaaan n SSlloooof f 2200//4400 44..2244 mm33 3,350,0003,350,000 RRpp.. 1144,,220044,,000000 3 3 PPeekkeerrjjaaaan n SSlloooof f 1155//3300 00..4455 mm33 3,350,0003,350,000 RpRp.. 11,,550077,,550000 4 4 BBaallookkBB112255//4400 55..3300 mm33 3,450,0003,450,000 RRpp.. 1188,,228855,,000000 5 5 BBaallookkBB222200//4400 00..3366 mm33 3,450,0003,450,000 RRpp.. 11,,224422,,000000 6

6 BBaallook k BB5 5 1155//115 5 ((RRiinnggbbaallkk)) 1..11144 mm33 2,250,0002,250,000 RRpp.. 22,,556655,,000000 7 7 KKoolloommKK22((3300//3300)) 33..8833 mm33 3,800,0003,800,000 RRpp.. 1144,,553355,,000000 8 8 KKoolloommKK331155//3300 00..2288 mm33 3,600,0003,600,000 RRpp.. 11,,000044,,440000 9 9 KKoolloommKKPP1155//1155 00..9988 mm33 2,250,0002,250,000 RRpp.. 22,,119977,,112255 1 100 PPllaatttt==1122ccmm 77..8800 mm33 3,225,0003,225,000 RRpp.. 2255,,115555,,000000 1 111 TTaannggggaaBBeettoonn 11..1199 mm33 4,200,0004,200,000 RRpp.. 55,,000033,,446600 T

Toottaal l PPeekkeerrjjaaaan n BBeettoonn 2299..1166 mm33 Rp.Rp. 97,758,48597,758,485 II

IIII PEPEKEKERJRJAAAAN DN DININDIDINGNG 1

1 PPaassaannggaan n bbaatta a ((11ppcc::5 5 ppss)) 224499..6600 mm22 68,00068,000 RRpp.. 1166,,997722,,880000 2

2 SSooppi i ssooppi i babatta a ((1 1 ppc c ::5 5 ppss)) 1111..0000 mm22 72,00072,000 RpRp.. 779922,,000000 3

3 PPlleesstteer r ddiinnddiinng g bbaatta a ((11ppcc::55ppss))++aacciiaann 226688..8800 mm22 32,50032,500 RRpp.. 88,,773366,,000000 T

Toottaal l PPeekkeerrjjaaaan n DDiinnddiinngg 552299..4400 mm33 Rp.Rp. 26,500,80026,500,800 IV

IV PEPEKEKERJRJAAAAN LN LANANTATAII 1 P

1 Paassaannggaan n kkeerraammiik k llaannttaai i 3300xx3300 114400..0000 mm22 72,00072,000 RRpp.. 1100,,008800,,000000 2

2 PPaassaannggaan n kkeerraammiik k llt t kkaammaar r mmaannddi i 2200xx2200 66..0000 mm22 74,00074,000 RpRp.. 444444,,000000 P

Paassaannggaan n kkeerraammiik k ddiinnddiinng g kkaammaar r mmaannddi i 2200xx2200 2266..0000 mm22 76,00076,000 RRpp.. 11,,997766,,000000 3

3 BBoorrddeer r kkeerraammiik k 1100xx220 0 ((KKMM)) 11..3300 mm22 148,000148,000 RpRp.. 119922,,440000 4

4 BBoorrddeer r kkeerraammiik k tteerraas s 1100xx2200 11..2222 mm22 148,000148,000 RpRp.. 118800,,556600 5

5 UUrruuggaan n PPaassiir r ppaaddaat t tt..5 5 ccmm 33..5500 mm33 125,000125,000 RpRp.. 443377,,550000 T

Toottaal l PPeekkeerrjjaaaan n LLaannttaaii 117788..0022 mm33 Rp.Rp. 13,310,46013,310,460 V

V PEKPEKERJERJAAAAN KUSEN KUSEN,PN,PINTINTU,JU,JENDENDELAELA, BOVE, BOVENLINLICH, KACH, KACACA 1

1 JJeennddeella a MMuukka a //ddeeppaann++kkaacca a ((aalluum m 44//1100)) 1..01000 uunniitt 99,,000000,,000000 RRpp.. 99,,000000,,000000 2

2 PPiinnttuuttooiilleett 22..0000 uunniitt 404000,,000000 RpRp.. 880000,,000000 T

Toottaal l PPeekk. . KKuusseenn, , PPiinnttuu, , JJeennddeellaa, , BBoovveennlliicchh, , kkaaccaa 3..03000 uunniitt RRpp.. 9,800,0009,800,000 VI

VI PEPEKEKERJRJAAAAN ATN ATAP & AP & PLPLAFAFONONDD 1

1 BBaajja a RRiinnggaan n + + AAlluummuunniiuum m ffooiill 5656..2255 mm33 135,000135,000 RRpp.. 77,,559933,,775500 2

2 KKaassoo55//77 00..1199 mm33 3,700,0003,700,000 RpRp.. 669999,,330000 3 p

3 paappaan n lliissppllaannk k 33//2200,,kkaayyu u MMeerraannttii 1100..0000 mm'' 9955,,000000 RpRp.. 995500,,000000 4

4 AsAsbebes s 80.80.0000 mm22 65,00065,000 RRpp.. 55,,220000,,000000 5

5 AAssbbeessnnookk 44..5500 mm'' 7700,,000000 RpRp.. 331155,,000000 6

6 PlafoPlafond nd GypsGypsum um 120.00120.00 mm22 65,00065,000 RRpp.. 77,,880000,,000000 7

7 Lis Lis profil profil PlafoPlafond nd GypsGypsum um 76.0076.00 mm'' 2244,,000000 RRpp.. 11,,882244,,000000 8

8 TTrriipplleekks s 4 4 mmm m ppllaaffoonnd d ((TTooiilleett)) 66..0000 mm22 67,00067,000 RpRp.. 440022,,000000 9

9 LLiisst t PPllaaffoonnd d KKaayyu u ((ttooiilleett)) 1144..0000 mm'' 2200,,000000 RpRp.. 228800,,000000 T

Toottaal l PPeekkeerrjjaaaan n AAttaap p & & PPllaaffoonn RRpp.. 25,064,05025,064,050

B. RENCANA ANGGARAN BIAYA RUKO 2

B. RENCANA ANGGARAN BIAYA RUKO 2 LANTAI

LANTAI

Jumlah Jumlah Harga Harga

satuan

URAIAN PEKERJAAN

N

No

o

V

Vo

ollu

um

me

e

(2)

VII PEKERJAAN PENGECATAN

1 Catdinding 268.80 m2 18,000 Rp. 4,838,400

2 Catplafond 126.00 m2 19,000 Rp. 2,394,000

3 CatListplafond 90.00 m' 12,000 Rp. 1,080,000

Total Pekerjaan Pengecatan Rp. 8,312,400

VIII PEKERJAAN INSTALASI AIR BERSIH & AIR KOTOR

1 Pipa PVC diameter 1/2" 1.00 m' 7,000 Rp. 7,000

Pipa PVC diameter 3/4" 18.50 m' 10,000 Rp. 185,000

2 Pipa PVC diameter 3'(air bekas) 19.00 m' 30,000 Rp. 570,000

3 Pipa PVC diameter 4'(dari kloset) 18.50 m' 50,000 Rp. 925,000

4 Septik tank + rembesan 1.00 unit 1,750,000 Rp. 1,750,000

5 SumurPantek 1.00 Ls 2,000,000 Rp. 2,000,000

6 PompaLG250W 1.00 bh 2,000,000 Rp. 2,000,000

7 Bakkontrol 1.00 bh 280,000 Rp. 280,000

8 Biaya Penyambungan PAM Ls 2,000,000 Rp. 2,000,000

Total Pekerjaan Instalasi Air Bersih & air Kotor Rp. 9,717,000 IX PEKERJAAN SANITAIR

1 Kloset jongkok merek Ex. KIA 2.00 bh 150,000 Rp. 300,000

2 Bak air fibre glass uk. 60x60x60 2.00 bh 200,000 Rp. 400,000

3 keran air merek SAN-EI 2.00 bh 100,000 Rp. 200,000

4 RoofDrain 1.00 bh 80,000 Rp. 80,000

5 Floor drain 2.00 bh 70,000 Rp. 140,000

TotalPekerjaanSanitair Rp. 1,120,000

X PEKERJAAN LAIN-LAIN

1 Railing besi tangga+Void 10.70 m' 85,000 Rp. 909,500

2 Fin.Kolomdepan 9.00 m2 175,000 Rp. 1,575,000

3 FoldingGate 1.00 bh 6,000,000 Rp. 6,000,000

4 Parkir, Koral sikat motif 27.00 m2 270,000 Rp. 7,290,000

TotalPekerjaanLain-Lain Rp. 15,774,500

XI PEKERJAAN INSTALASI LISTRIK

1 Box MCB 2.00 bh 300,000 Rp. 600,000

2 Boxmeter 1.00 bh 500,000 Rp. 500,000

3 Titik lampu Termasuk Kabel NYM3x2.5 10.00 bh 170,000 Rp. 1,700,000 NYM 2x1.5 & Fitting+Inbow+Tee dus (Acessories)

4 Lampu tempel depan 2.00 bh 400,000 Rp. 800,000

5 Saklardobel 4.00 bh 80,000 Rp. 320,000

6 SaklarSingel 4.00 bh 50,000 Rp. 200,000

7 Stopkontak 4.00 bh 50,000 Rp. 200,000

8 Biaya Penyambungan Daya Listrik Ls 2,500,000 Rp. 2,500,000

TotalPekerjaanLain-Lain Rp. 6,820,000

Rekapitulasi RAB Ruko 2 Lantai :

I PEKERJAANPONDASI Rp. 18,927,700

II PEKERJAANBETON Rp. 97,758,485

III PEKERJAANDINDING Rp. 26,500,800

IV PEKERJAANLANTAI Rp. 13,310,460

V PEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACA Rp. 9,800,000

VI PEKERJAAN ATAP & PLAFOND Rp. 25,064,050

VII PEKERJAANPENGECATAN Rp. 8,312,400

VIII PEKERJAAN INSTALASI AIR BERSIH & AIR KOTOR Rp. 9,717,000

IX PEKERJAANSANITAIR Rp. 1,120,000

X PEKERJAANLAIN-LAIN Rp. 15,774,500

XI PEKERJAAN INSTALASI LISTRIK Rp. 6,820,000

Rp. 233,105,395

per m2 72 3,237,575

TOTAL UNIT Rp. 6,293,845,665

(3)

Harga

Satuan

I

PEKERJAAN PONDASI

1 Direlasi keet/gudang/los kerja

1.00 unit

600,000

Rp.

600,000

2 Uitzet/pasang

bouwplank

16.00 m'

30,000

Rp.

480,000

3 Mobilisasi

/

Demobilisasi

ls

2,500,000

Rp.

2,500,000

4 Galian

Tanah

128.78 m

3

30,000

Rp.

3,863,400

5 Urugan

tanah

kembali

104.54 m

3

20,000

Rp.

2,090,800

6 Pasir

Urug

tebal

5 cm

2.53 m

3

125,000

Rp.

316,250

6 Lantai kerja (beton mutu Bo) t=5 cm

1.13 m

3

600,000

Rp.

675,000

7 Pasangan batu kali (di bwh sloof)

24.24 m

3

450,000

Rp.

10,908,000

Total Pekerjaan Fondasi

278.22 m

3

Rp.

21,433,450

II

PEKERJAAN BETON

1 Pondasi

tapak

(1,5x1,5m)

3.38 m

3

3,350,000

Rp.

11,306,250

2 Pondasi

tapak

(1,5x2,3m)

1.13 m

3

3,350,000

Rp.

3,768,750

3 Pekerjaan

Sloof

20/40

4.04 m

3

3,350,000

Rp.

13,534,000

4 Pekerjaan

Sloof

15/30

0.20 m

3

3,350,000

Rp.

678,375

5 Balok

B1

25/40

10.10 m

3

3,450,000

Rp.

34,845,000

6 Balok

B2

20/40

0.72 m

3

3,450,000

Rp.

2,484,000

7 Balok

B4

15/30

0.14 m

3

3,350,000

Rp.

452,250

8 Balok

B5

15/15

(Ringbalk)

0.83 m

3

2,250,000

Rp.

1,873,125

9 Kolom

K1

(35/35)

5.51 m

3

3,800,000

Rp.

20,947,500

10 Kolom

K2

(30/30)

1.80 m

3

3,800,000

Rp.

6,840,000

11 Kolom

K3

15/30

0.28 m

3

3,600,000

Rp.

1,004,400

12 Kolom

KP

15/15

0.42 m

3

2,250,000

Rp.

941,625

13 Plat

t=12cm

14.04 m

3

3,225,000

Rp.

45,279,000

14 Tangga

Beton

2.38 m

4,200,000

Rp.

10,006,920

Total Pekerjaan Beton

44.96 m

3

Rp.

153,961,195

III

PEKERJAAN DINDING

1 Pasangan

bata

(1pc:5

ps)

362.70 m

2

68,000

Rp.

24,663,600

2 Sopi

sopi

bata

(1

pc

:5

ps)

22.00 m

2

72,000

Rp.

1,584,000

3 Plester dinding bata (1pc:5ps)+acian

362.70 m

2

32,500

Rp.

11,787,750

Rp.

38,035,350

IV

PEKERJAAN LANTAI

1 Pasangan keramik lantai 30x30

189.00 m

2

72,000

Rp.

13,608,000

2 Pasangan keramik lt kamar mandi 20x20

9.00 m

2

74,000

Rp.

666,000

Pasangan keramik dinding kamar mandi 20x20

39.00 m

2

76,000

Rp.

2,964,000

3 Border

keramik

10x20

3.90 m

2

148,000

Rp.

577,200

4 Border

keramik

teras

10x20

1.12 m

2

148,000

Rp.

165,760

5 Urugan

Pasir

padat

t.5

cm

3.15 m

3

125,000

Rp.

393,750

Rp.

18,374,710

V

PEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACA

1 Jendela Muka lt.2+kaca (kusen alu 4/10)

1.00 unit

9,000,000

Rp.

9,000,000

2 Jendela Muka lt.3+kaca (kusen alu 4/10)

1.00 unit

9,000,000

Rp.

9,000,000

3 Pintu

toilet+daun

3.00 unit

400,000

Rp.

1,200,000

Rp.

19,200,000

VI

PEKERJAAN ATAP & PLAFOND

1 Balok kayu uk.

8/12

Meranti

0.22 m

3

3,600,000

Rp.

777,600

2 Kaso

5/7

0.19 m

3

3,700,000

Rp.

699,300

3 papan lisplank 3/20,kayu Meranti

9.00 m'

95,000

Rp.

855,000

4 Asbes

63.00 m

2

65,000

Rp.

4,095,000

Total Pekerjaan Kusen, Pintu, Jendela, Bovenlich, Kaca

Jumlah

Harga

Total Pekerjaan Dinding

Volume

A. RENCANA ANGGARAN BIAYA RUKO 3 LANTAI

Total Pekerjaan Lantai

satuan

URAIAN PEKERJAAN

(4)

5 Asbes

nok

4.50 m'

70,000

Rp.

315,000

6 Plafond Gypsum

162.00 m

2

65,000

Rp.

10,530,000

7 Lis profil Plafond Gypsum

111.00 m'

24,000

Rp.

2,664,000

8 Tripleks 4 mm plafond (Toilet)

9.00 m

2

67,000

Rp.

603,000

9 List

Plafond

Kayu

(toilet)

21.00 m'

20,000

Rp.

420,000

Rp.

20,958,900

VII

PEKERJAAN PENGECATAN

1 Cat

dinding

362.70 m

2

18,000

Rp.

6,528,600

2 Cat

plafond

171.00 m

2

19,000

Rp.

3,249,000

3 Cat

List

plafond

132.00 m'

12,000

Rp.

1,584,000

Rp.

11,361,600

VIII PEKERJAAN INSTALASI AIR BERSIH & AIR KOTOR

1 Pipa

PVC

diameter

1/2"

2.00 m'

7,000

Rp.

14,000

Pipa

PVC

diameter

3/4"

23.00 m'

10,000

Rp.

230,000

2 Pipa PVC diameter 3'(air bekas)

22.50 m'

30,000

Rp.

675,000

3 Pipa PVC diameter 4'(dari kloset)

23.00 m'

50,000

Rp.

1,150,000

4 Septik

tank

+

rembesan

1.00 unit

1,750,000

Rp.

1,750,000

5 Sumur

Pantek

1.00 Ls

2,000,000

Rp.

2,000,000

6 Pompa

LG250W

1.00 bh

2,000,000

Rp.

2,000,000

7 Bak

kontrol

1.00 bh

280,000

Rp.

280,000

8 Biaya

Penyambungan

PAM

Ls

2,000,000

Rp.

2,000,000

Rp.

10,099,000

IX

PEKERJAAN SANITAIR

1 Kloset jongkok merek Ex. KIA

3.00 bh

150,000

Rp.

450,000

2 Bak air fibre glass uk. 60x60x60

3.00 bh

200,000

Rp.

600,000

3 keran

air

merek

SAN-EI

9.00 bh

100,000

Rp.

900,000

4 Roof

Drain

2.00 bh

80,000

Rp.

160,000

5 Floor drain

3.00 bh

70,000

Rp.

210,000

Rp.

2,320,000

X

PEKERJAAN LAIN-LAIN

1 Railing

besi

tangga+Void

10.70 m'

85,000

Rp.

909,500

2 Fin.

Kolom

depan

9.00 m

2

175,000

Rp.

1,575,000

3 Folding

Gate

1.00 ls

6,000,000

Rp.

6,000,000

4 Parkir,

Koral

sikat

motif

27.00 m

2

270,000

Rp.

7,290,000

Rp.

15,774,500

XI

PEKERJAAN INSTALASI LISTRIK

1 Box MCB

2.00 bh

300,000

Rp.

600,000

2 Box

meter

1.00 bh

500,000

Rp.

500,000

3 Titik lampu Termasuk Kabel NYM3x2.5

10.00 bh

170,000

Rp.

1,700,000

NYM 2x1.5 & Fitting+Inbow+Tee dus (Acessories)

4 Lampu

tempel

2.00 bh

400,000

Rp.

800,000

5 Saklar

dobel

4.00 bh

80,000

Rp.

320,000

6 Saklar

Singel

4.00 bh

50,000

Rp.

200,000

7 Stop

kontak

4.00 bh

50,000

Rp.

200,000

8 Biaya

Penyambungan

Daya

Listrik

Ls

2,500,000

Rp.

2,500,000

Rp.

6,820,000

Rekapitulasi RAB Ruko 3 Lantai :

I

PEKERJAAN

PERSIAPAN/

PONDASI

Rp.

21,433,450

II

PEKERJAAN

BETON

Rp.

153,961,195

III

PEKERJAAN

DINDING

Rp.

38,035,350

IV

PEKERJAAN

LANTAI

Rp.

18,374,710

V

PEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACA

Rp.

19,200,000

VI

PEKERJAAN

ATAP

&

PLAFOND

Rp.

20,958,900

VII

PEKERJAAN

PENGECATAN

Rp.

11,361,600

VIII BIAYA PENYAMBUNGAN PAM ls Rp.2.000.000

Rp.

10,099,000

IX

BIAYA PENYAMBUNGAN DAYA LISTRIK ls Rp.2.500.000

Rp.

2,320,000

X

PEKERJAAN

LAIN-LAIN

Rp.

15,774,500

XI

PEKERJAAN

INSTALASI

LISTRIK

Rp.

6,820,000

Total Pekerjaan Atap & Plafond

Total Pekerjaan Pengecatan

Total Pekerjaan Instalasi Air Bersih & Air Kotor

Total Pekerjaan Instalasi Listrik

Total Pekerjaan Lain-Lain

(5)

Rp.

318,338,705

TOTAL 16 UNIT

Rp.

5,093,419,280

(6)

A

Total Biaya Konstruksi Ruko 2 (Dua) Lantai :

27 Unit

Blok N-8 No. 8,9,10

Blok N-9 No. 11, 12

Blok N-10 No. 1,2,3, 5,6,7,8,9,10, 11 & 12

21, 22, 23, 25, 26, 27, 28, 29, 30, 31 & 32

=

Rp.

6,109,712,415

B

Total Biaya Konstruksi Ruko 3 (Tiga) Lantai :

16 Unit

Blok N7 No. 6,7,8,9,10, 11, 12, 15, 16, 17, 18,19,20,21,22 & 23

=

Rp.

5,093,419,280

C

Total Biaya Pekerjaan Jalan & Saluran

Saluran

blok

6,7,8,10

=

Rp.

1,185,234,750

D

Land Clearing

=

Rp.

225,000,000

E

Izin Mendirikan Bangunan (IMB)

=

Rp.

338,855,543

F. Landscape

=

Rp.

20,000,000

Total Keseluruhan RAB

=

Rp.

12,972,221,988

REKAPITULASI RENCANA ANGGARAN BIAYA (RAB)

Total Biaya

(7)

(8)

-I PEKERJAAN PERSIAPAN

1 Air Kerja Ls Rp. 1,000,000 Rp. 1,000,000

2 Mobilisasi / Demobilisasi Peralatan Ls Rp. 10,000,000 Rp. 10,000,000

3 Pengukuran / Bowplank 70.00 m3 Rp. 32,500 Rp. 2,275,000

4 Direksi Keet / Bedeng Ls Rp. 1,500,000 Rp. 1,500,000

II PEKERJAAN ROW 12

1 Galian tanah badan jalan / saluran 2,010.00 m3 Rp. 30,000 Rp. 60,300,000

2 Gelar Sirdam t=35cm 603.00 m3 Rp. 185,000 Rp. 111,555,000

3 Abu batu t=5cm 201.00 m3 Rp. 190,000 Rp. 38,190,000

4 Paving t=8cm 4,020.00 m2 Rp. 82,000 Rp. 329,640,000

5 Pemadatan 4,020.00 m2 Rp. 8,000 Rp. 32,160,000

6 Pasang saluran batu kali L=100cm 176.88 m3 Rp. 450,000 Rp. 79,596,000

7 Deuker Saluran Air 30.00 m' Rp. 650,000 Rp. 19,500,000

III PEKERJAAN ROW 10

1 Galian tanah badan jalan / saluran 195.00 m3 Rp. 30,000 Rp. 5,850,000

3 Abubatut=5cm 19.50 m3 Rp. 190,000 Rp. 3,705,000

4 Pavingt=8cm 390.00 m2 Rp. 82,000 Rp. 31,980,000

5 Pemadatan 390.00 m2 Rp. 8,000 Rp. 3,120,000

6 Saluran batu kali L=175cm 79.28 m3 Rp. 450,000 Rp. 35,673,750

IV PEKERJAAN ROW 14

1 Galian tanah badan jalan / saluran 1,170.00 m3 Rp. 30,000 Rp. 35,100,000

3 Abu batu t=5cm 117.00 m3 Rp. 190,000 Rp. 22,230,000

4 Paving t=8cm 2,340.00 m2 Rp. 82,000 Rp. 191,880,000

5 Pemadatan 2,340.00 m2 Rp. 8,000 Rp. 18,720,000

6 Saluran batu kali L=100cm 79.20 m3 Rp. 450,000 Rp. 35,640,000

V PEKERJAAN BETON TUMBUK/PLESTERAN

1 Cor Beton Tumbuk t 10 cm 25.00 m3 Rp. 600,000 Rp. 15,000,000

2 Plesteran Ban Saluran 125.00 m2 Rp. 32,500 Rp. 4,062,500

1,185,234,750

D LAND CLEARING 15,000.00 m2 Rp. 15,000 Rp. 225,000,000

E IZIN MENDIRIKAN BANGUNAN (IMB) :

1 Ruko 2 lantai = 3% x Rp. 5.883.426.770 Rp. 176,502,803 2 Ruko 3 lantai = 3% x Rp.5.411.757.985 Rp. 162,352,740 Rp. 338,855,543