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 1,500,000.00 1,500,000.00
2 Kebersihan & Buang Sampah Selama Kerja 1.00 ls 500,000.00 500,000.00
2,000,000.00
II. PEKERJAAN BONGKARAN
1 Bongkar Dinding Partisi 13.76 m2 20,000.00 275,280.00
2 Bongkar Pintu Aluminium Ex. 2.00 bh 100,000.00 200,000.00
3 Pasang Kembali Pintu Aluminium Ex. 2.00 bh 150,000.00 300,000.00
775,280.00
III. PEKERJAAN PARTISI
1 Partisi Kayu Lapis HPL 22.63 m2 450,000.00 10,183,500.00
2 Partisi Double Gypsum Rangka Double Hollow 16.86 m2 288,450.00 4,864,420.80
15,047,920.80
IV. PEKERJAAN FURNITURE
1 Meja Operator Dis. Ctr. Centre Uk. 280x60x75 2.80 m2 1,750,000.00 4,900,000.00
2 Meja Kerja Uk. 180x60x75 1.80 m2 1,750,000.00 3,150,000.00
3 Sofa 2 Seats 1.00 unit 5,750,000.00 5,750,000.00
4 Backdrop Duco Uk. 3,8x2,9 11.02 m2 850,000.00 9,367,000.00
5 Backdrop LCD Fin. HPL Uk. 3,44x1,9 6.54 m2 850,000.00 5,555,600.00
6 Almari Arsip Uk. 4,26x55x60 3.32 m2 1,750,000.00 5,814,900.00
34,537,500.00
V. PEKERJAAN LANTAI
1 Lantai Karpet 26.64 m2 415,000.00 11,055,600.00
2 Under Layer 27.64 m3 60,000.00 1,658,400.00
12,714,000.00
VI. PEKERJAAN PLAFON
1 Plafon Gypsum + Drop Ceillin Rangka Hollow 26.64 m2 144,225.00 3,842,154.00
2 List Plafond 20.88 m' 35,000.00 730,800.00
4,572,954.00
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 12.70 m' 160,000.00 2,032,000.00
3,732,000.00
VIII. PEKERJAAN INSTALASI LISTRIK & TITIK TELEPON
1 Titik Lampu 16.00 ttk 125,000.00 2,000,000.00
2 Titik Stop Kontak 10.00 ttk 125,000.00 1,250,000.00
3 Down Light SL 10.00 set 95,000.00 950,000.00
4 Indirect LED Strip 13.50 m' 125,000.00 1,687,500.00
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 1.00 ttk 95,000.00 95,000.00
8 Instalasi Titik Fax/Internet 1.00 ttk 95,000.00 95,000.00
9 Instalasi Titik LCD 4.00 ttk 95,000.00 380,000.00
10 Instalasi Titik AC 1.00 ttk 450,000.00 450,000.00
7,857,500.00
IX. PEKERJAAN CAT
1 Cat Plafond 26.64 m2 22,050.00 587,412.00
2 Lapis Duco 12.66 m2 150,000.00 1,898,820.00
2,486,232.00
X. LAIN - LAIN
1 Kaca Polos 5 mm 5.25 m2 175,000.00 918,750.00
2 Sunblast 6.68 m2 145,000.00 968,600.00
4 Bracket LCD Terpasang 4.00 bh 550,000.00 2,200,000.00
5 Roler Blind 8.58 m2 675,000.00 5,791,500.00
9,878,850.00
KETERANGAN :
*) Harga RAB belum termasuk Kursi & LCD TV
S e m a r a n g, Desember 2012
CV. SUMBER AGUNG
( Rully Setiawan,S.Ars )
Direktur
H TOTAL
REKAPITULASI
RENCANA ANGGARAN BIAYA
JUMLAH TOTAL
NO URAIAN PEKERJAAN
( Rp, )
1 2 3
TERBILANG : SERATUS EMPAT BELAS JUTA ENAM RATUS TIGA PULUH SATU RIBU RUPIAH
S e m a r a n g, Desember 2012
CV. SUMBER AGUNG
( Rully Setiawan,S.Ars )
Direktur
DAFTAR ANALISA
PERHITUNGAN UNIT PRICE