Professional Documents
Culture Documents
Pekerjaan: Interior Coffe Toffee Lokasi: Sangata
Pekerjaan: Interior Coffe Toffee Lokasi: Sangata
A PEKERJAAN PERSIAPAN
1 Marking 1.00 Ls
2 Pembersihan Lokasi 1.00 Ls
4 Mobilisasi dan Demobilisasi 1.00 Ls
5 Akomodasi 1.00 Ls
B PEKERJAAN MEUBEL
1 Outlet Coffe Toffee Exclude blender box,Espresso machine,Knock box,Kulkas
Rak outlet Bahan multipleks fin.HPL Taco,Panjang 7,99M2 1.00 Set
Zink 1 Lobang bentuk persegi 45x45cm 1.00 Unit
Kran air 1.00 Unit
Instalasi listrik Kabel NYM 2x2,5 3x2,5 Eterna,Fitting ; Panasonic 7.00 Titik
Instalasi air Pipa PVC Ex.Wavin/setara 1.00 Ls
Pasang mozaik Mozaik 30x30cm ex.Bella / Venus 4.62 M2
Papan menu Bahan multipleks fin.HPL Taco,exclude sticker 5.00 Unit
2 Sofa Single Bahan suede/beludru ex.Amorist,rangka meranti 13.00 Unit
3 Sofa Duoble Bahan suede/beludru ex.Amorist,rangka meranti 5.00 Unit
4 Sofa Puff Bahan suede/beludru ex.Amorist,rangka meranti 9.00 Unit
5 Meja Sofa Bundar 90 cm 7.00 Unit
6 Meja Sofa Kotak Dimensi 80x50x50cm 3.00 Unit
7 Kursi Rotan 31.00 Unit
8 Meja Kaca 10.00 Unit
9 Rak Majalah & Merchand Bahan multipleks fin.HPL Taco,exclude sticker 1.00 Pcs
10 Condiment Cart Bahan multipleks fin.HPL Taco,exclude sticker 2.00 Pcs
11 Pembatas Tanaman Dimensi 60x20x40cm 5.00 Pcs
12 Backdrop Kaca Bahan multipleks fin.HPL Taco,exclude sticker,kaca 8mm clear 10.03 M2
C PEKERJAAN SEKAT & PLAFON
1 Sekat Gypsum 2 Sisi + Cat Hollo 4/4,2/4,papan gyp elepht/setara,cat ex.catilax/setara 42.40 M2
2 Plafon Drop Ceiling + Cat Hollo 4/4,2/4,papan gyp elepht/setara,cat ex.catilax/setara 139.62 M2
RENCANA ANGGARAN BIAYA
Pekerjaan : Interior Coffe Toffee
Lokasi : Sangata
TOTAL
Note : - Harga dapat berubah sesuai dengan perubahan spesifikasi dan volume
HARGA JUMLAH
SATUAN (Rp)
500,000.00 500,000.00
500,000.00 500,000.00
3,500,000.00 3,500,000.00
3,000,000.00 2,500,000.00
22,430,000.00 22,430,000.00
700,000.00 700,000.00
400,000.00 400,000.00
200,000.00 1,400,000.00
500,000.00 500,000.00
850,000.00 3,927,000.00
170,000.00 850,000.00
1,750,000.00 22,750,000.00
2,500,000.00 12,500,000.00
500,000.00 4,500,000.00
1,500,000.00 10,500,000.00
1,000,000.00 3,000,000.00
1,750,000.00 54,250,000.00
2,500,000.00 25,000,000.00
1,700,000.00 1,700,000.00
2,205,000.00 4,410,000.00
400,000.00 2,000,000.00
550,000.00 5,516,500.00
275,000.00 11,660,000.00
198,000.00 27,644,760.00
HARGA JUMLAH
SATUAN (Rp)
275,000.00 2,640,000.00
495,000.00 35,248,950.00
3,650,000.00 10,950,000.00
220,000.00 9,900,000.00
85,000.00 1,360,000.00
85,000.00 4,675,000.00
1,100,000.00 7,700,000.00
3,850,000.00 3,850,000.00
900,000.00 24,750,000.00
350,000.00 7,000,000.00
200,000.00 4,706,000.00
120,000.00 360,000.00
170,000.00 680,000.00
135,000.00 633,150.00
8,500,000.00 8,500,000.00
2,000,000.00 2,000,000.00
550,000.00 550,000.00
341,141,360.00
ALTERNATIF 1
NO URAIAN TOTAL
1 Pekerjaan A 7,000,000.00
2 Pekerjaan B 176,333,500.00
3 Pekerjaan C 88,143,710.00
4 Pekerjaan D 27,485,000.00
5 Pekerjaan E 49,179,150.00
TOTAL 348,141,360.00
PREDIKSI COST 232,094,240.00
MARGIN HOPE (50%) 116,047,120.00