Professional Documents
Culture Documents
I. BAHAN DASAR
1 Batu kali / Batu Belah m3 110,000.00
2 Kerikil Beton 2/3 m3 130,000.00
3 Batu Bata Merah bh 220.00
4 Pasir Pasang Muntilan m3 115,000.00
5 Pasir Urug m3 80,000.00
6 Portland Cement ( PC ) Nusantara 40 kg zak 25,500.00
7 Portland Cement ( PC ) Nusantara 50 kg zak 31,500.00
I. PEKERJAAN PERSIAPAN
1 Mobilisasi & Demobilisasi Selama Kerja 1.00 ls 2,500,000.00 2,500,000.00
2 Kebersihan & Buang Sampah Selama Kerja 1.00 ls 1,500,000.00 1,500,000.00
4,000,000.00
II. PEKERJAAN BONGKARAN
1 Bongkar Plafon Ex. 124.56 m2 20,000.00 2,491,200.00
2 Bongkar Dinding Ex. 60.00 m2 20,000.00 1,200,000.00
3 Bongkar Lantai Ex. 65.14 m2 20,000.00 1,302,700.00
4 Bongkar Meja R. Yantek Ex. 1.00 ls 250,000.00 250,000.00
5 Bongkar Pintu Aluminium Ex. 4.00 bh 100,000.00 400,000.00
6 Bongkar Pintu Kaca Ex. 2.00 bh 150,000.00 300,000.00
7 Pasang Kembali Pintu Aluminium Ex. 2.00 bh 150,000.00 300,000.00
6,243,900.00
III. PEKERJAAN PARTISI
1 Partisi Kayu Lapis Megatek 57.20 m2 406,525.00 23,253,230.00
2 Partisi Kayu Lapis HPL 92.80 m2 508,525.00 47,191,120.00
3 Partisi Double Gypsum Rangka Double Hollow 13.50 m2 288,450.00 3,894,075.00
74,338,425.00
IV. PEKERJAAN PASANGAN
1 Granit Lantai Granit 60 x 60 38.50 m2 346,100.00 13,324,850.00
2 Keramik Lantai 41.28 m2 126,100.00 5,205,408.00
3 Parquet Terpasang 9.41 m2 350,000.00 3,291,750.00
4 Batu Andhesit Backdrop 16.50 m2 295,250.00 4,871,625.00
5 Coating Andhesit Backdrop 16.50 m2 25,000.00 412,500.00
27,106,133.00
V. PEKERJAAN PLAFON
1 Plafon Gypsum + Drop Ceillin Rangka Hollow 137.02 m2 144,225.00 19,761,132.60
2 List Plafond 84.40 m' 35,000.00 2,954,000.00
22,715,132.60
VI. PEKERJAAN PINTU KACA
1 Daun Pintu Kaca Tempered 2.00 bh 2,750,000.00 5,500,000.00
2 Handle Pintu 4.00 set 1,250,000.00 5,000,000.00
3 Kunci Pintu 4.00 bh 475,000.00 1,900,000.00
4 Floor Hing Doorma 4.00 set 2,250,000.00 9,000,000.00
5 Pitch Fitting Doorma 4.00 set 1,250,000.00 5,000,000.00
6 Rangka Baja Gawangan 14.16 m2 550,000.00 7,788,000.00
7 Gawangan Lapis Stainless 14.16 m2 750,000.00 10,620,000.00
44,808,000.00
VII. PEKERJAAN KUSEN DAN PINTU
1 Daun Pintu Kaca Powder Coating 1.00 bh 1,700,000.00 1,700,000.00
2 Kusen Alumunium Powder Coating 63.80 m' 160,000.00 10,208,000.00
3 Pintu Kamuflase 1.68 m2 825,000.00 1,386,000.00
13,294,000.00
VIII. PEKERJAAN INSTALASI LISTRIK & TITIK TELEPON
1 Titik Lampu 31.00 ttk 125,000.00 3,875,000.00
2 Titik Stop Kontak 10.00 ttk 125,000.00 1,250,000.00
3 Down Light SL 25.00 set 95,000.00 2,375,000.00
4 Indirect LED Strip 32.00 m' 125,000.00 4,000,000.00
5 Saklar Panasonic 6.00 bh 50,000.00 300,000.00
6 Stop Kontak Panasonic 10.00 bh 65,000.00 650,000.00
7 Instalasi Titik Telepon 7.00 ttk 95,000.00 665,000.00
8 Instalasi Titik Fax/Internet 7.00 ttk 95,000.00 665,000.00
9 Instalasi Titik LCD 3.00 ttk 95,000.00 285,000.00
10 Instalasi Titik AC 4.00 ttk 450,000.00 1,800,000.00
15,865,000.00
IX. PEKERJAAN CAT
1 Cat Plafond Hugo 137.02 m2 22,050.00 3,021,202.80
2 Cat Dinding Hugo 43.50 m2 22,050.00 959,175.00
3 Lapis Melamine Ultran Lasur 57.20 m2 115,000.00 6,578,000.00
10,558,377.80
HARGA SATUANJUMLAH HARGA JUMLAH TOTAL
NO URAIAN PEKERJAAN SPESIFIKASI VOLUME
( Rp, ) ( Rp, ) ( Rp, )
1 2 3 4 5 6 7
X. LAIN - LAIN
1 Engsel Pintu Kamuflase 1.00 set 225,000.00 225,000.00
2 Grendel Pintu Kamuflase 1.00 set 55,000.00 55,000.00
3 Kaca Polos 10 mm 23.46 m2 850,000.00 19,941,000.00
4 Kaca Polos 5 mm 20.25 m2 175,000.00 3,543,750.00
5 Sunblast 13.36 m2 145,000.00 1,937,200.00
6 List Stainless 108.40 m' 55,000.00 5,962,000.00
7 Stainless Lantai 10.50 m' 250,000.00 2,625,000.00
8 Tulisan Akrilik Timbul Terpasang 1.00 ls 2,000,000.00 2,000,000.00
9 Tulisan + Logo Stainless Timbul Terpasang 1.00 ls 3,500,000.00 3,500,000.00
10 Bracket LCD Terpasang 3.00 bh 550,000.00 1,650,000.00
11 Vertikal Blind 34.80 m2 325,000.00 11,310,000.00
52,748,950.00
KETERANGAN :
*) Harga RAB belum termasuk Furniture dan LCD TV
S e m a r a n g, Mei 2012
CV. MUTIARA NUGRAHA
( Hayu Estiningtyas,S.Psi )
Direktur
RENCANA ANGGARAN BIAYA
PENGADAAN PERLENGKAPAN UNTUK LOBBY LANTAI DASAR
PT PLN ( PERSERO ) APJ SALATIGA
I. FURNITURE
1 Meja Customer Service Uk. 220 x 60 x 75 1.00 bh 3,300,000.00 3,300,000.00
2 Meja Ruang Pelayanan Uk. 180 x 100 x 75 3.00 bh 2,880,000.00 8,640,000.00
3 Meja R. Pengaduan Uk. 140 x 60 x 75 3.00 bh 2,310,000.00 6,930,000.00
4 Kursi Kerja Donati 7.00 bh 1,650,000.00 11,550,000.00
5 Kursi Hadap Donati 14.00 bh 1,350,000.00 18,900,000.00
49,320,000.00
JUMLAH TOTAL
NO URAIAN PEKERJAAN
( Rp, )
1 2 3
TERBILANG : DUA RATUS SEMBILAN PULUH DELAPAN JUTA DELAPAN RATUS EMPAT PULUH
LIMA RIBU DELAPAN RATUS RUPIAH
S e m a r a n g, Mei 2012
CV. MUTIARA NUGRAHA
( Hayu Estiningtyas,S.Psi )
Direktur
DAFTAR ANALISA
PERHITUNGAN UNIT PRICE