You are on page 1of 11

PT.

GRAHA NAWASENA ARTHA JAYA


General Contractor & Suplier
Arsitek dan Konsultan Perencanaan
Head Office : Jalan Mekar No.33 Kelurahan Kadia Kec. Kadia Kota Kendari 93117 Sulawesi Selatan

RENCANA ANGGARAN BIAYA


SUB BIDANG : PEMASANGAN PRATISI DAN INTERIOR EKSTERIOR
EVENT BAZAAR NATAL & TAHUN BARU
KEGIATAN :
(Tema Futuristic of javanese)
BANDARA INTERNASIONAL YOGYAKARTA KULON PROGO JAWA
LOKASI : TENGAH
TAHUN ANGGARAN : 2023

TOTAL HARGA TOTAL


NO URAIAN VOL. SAT. HARGA SATUAN
SATUAN KESELURUHAN

KEGIATAN PEKERJAAN
a. PEKERJAAN PERSIAPAN
1 Uit zet lokasi Pekerjaan 1 Ls 12,500,000.00 12,500,000.00
2 Pembersihan Lokasi 1 Ls 18,750,000.00 18,750,000.00
3 Mobilisasi Demobilisasi 1 Ls 25,000,000.00 25,000,000.00
4 Lain Lain 1 Ls 1,235,000.00 1,235,000.00 57,485,000.00
b. PEMASANGAN ORNAMENT & ASSESORIES PINTU MASUK
1 Tanel Pintu Masuk & Assesories 1 Set 48,000,000.00 48,000,000.00
2 Interior ,Eksterior& aksessoreis 1 Set 5,000,000.00 5,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00 58,000,000.00
c. PEMASANGAN DIRECTORY AREA
1 Ekspose RAK & Assesories 1 Set 7,500,000.00 7,500,000.00
2 Booth Camp & Are Display 1 Set 5,000,000.00 5,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00 17,500,000.00
d. PEMASANGAN OUTLET /TENANT 3X3 m2

1 Partisi Ruang 3x3m2 Bahan boad Melamine Warna 26 Unit


white Ivory Cream Knock Douwn / Portable 25,000,000.00 650,000,000.00
2 Interior ,Eksterior& aksessoreis 26 Set 5,000,000.00 130,000,000.00
3 Lightning & Assesories 26 Set 5,000,000.00 130,000,000.00
4 Booth Camp & Are Display 26 Set 5,000,000.00 130,000,000.00
5 Meja & Kursi Visitor (Menyesuaikan) 26 Set 3,500,000.00 91,000,000.00
6 Branding & Assesories Tenant 26 Set 2,500,000.00 65,000,000.00 1,196,000,000.00
e. PEMASANGAN GAME SEATING AREA 3X3m2

1 3 Unit
Partisi Ruang 3x3m2 Bahan boad Melamine Custom 5,000,000.00 15,000,000.00
2 Interior ,Eksterior& aksessoreis 3 Set 5,000,000.00 15,000,000.00
3 Lightning & Assesories 3 Set 5,000,000.00 15,000,000.00
4 Meja & Kursi Visitor (Menyesuaikan) 3 Set 3,500,000.00 10,500,000.00 55,500,000.00
f. PEMASANGAN GAME SEATING AREA 6X9m2

1 1 Unit
Partisi Ruang 3x3m2 Bahan boad Melamine Custom 5,000,000.00 5,000,000.00
2 Interior ,Eksterior& aksessoreis 1 Set 5,000,000.00 5,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Meja & Kursi Visitor (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 18,500,000.00
g. PEMASANGAN WALL OF FRAME ART INSTALATION 11X3m2
1 Panel Kubah Ekspose 11x3m2 1 Set 12,500,000.00 12,500,000.00
2 Interior ,Eksterior& aksessoreis 1 Set 3,500,000.00 3,500,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00 21,000,000.00
h. PEMASANGAN SHOW CASE AREA 1 uk.9X6m2
Partisi Ruang 9x6m2 Bahan Custom relate Knock
1 1 Unit
Douwn / Portable 25,000,000.00 25,000,000.00
2 Walldrope / Backdrope &Assesories 1 Set 8,000,000.00 8,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Booth Camp & Are Display 1 Set 5,000,000.00 5,000,000.00
5 3D Instalation & Eletronika 1 Set 25,000,000.00 25,000,000.00
6 Meja & Kursi Visitor (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 71,500,000.00
i. PEMASANGAN SHOW CASE AREA 2 uk.6X5.6m2
Partisi Ruang 9x6m2 Bahan Custom relate Knock
1 1 Unit
Douwn / Portable 25,000,000.00 25,000,000.00
2 Walldrope / Backdrope &Assesories 1 Set 8,000,000.00 8,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Booth Camp & Are Display 1 Set 5,000,000.00 5,000,000.00
5 3D Instalation & Eletronika 1 Set 25,000,000.00 25,000,000.00
6 Meja & Kursi Visitor (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 71,500,000.00
j. PEMASANGAN SHOW CASE AREA 3 uk.6X5.6m2
Partisi Ruang 9x6m2 Bahan Custom relate Knock
1 1 Unit
Douwn / Portable 25,000,000.00 25,000,000.00
2 Walldrope / Backdrope &Assesories 1 Set 8,000,000.00 8,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Booth Camp & Are Display 1 Set 5,000,000.00 5,000,000.00
5 3D Instalation & Eletronika 1 Set 25,000,000.00 25,000,000.00
6 Meja & Kursi Visitor (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 71,500,000.00
k. PEMASANGAN SHOW CASE AREA 4 uk.6X5.6m2
Partisi Ruang 6x5m2 Bahan Custom relate Knock
1 1 Unit
Douwn / Portable 25,000,000.00 25,000,000.00
2 Walldrope / Backdrope &Assesories 1 Set 8,000,000.00 8,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Booth Camp & Are Display 1 Set 5,000,000.00 5,000,000.00
5 3D Instalation & Eletronika 1 Set 25,000,000.00 25,000,000.00
6 Meja & Kursi Visitor (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 71,500,000.00
l. PEMASANGAN BACK STAGE uk.9X3.6m2
1 Partisi Ruang 9x3m2 Bahan Custom Ekspose 1 Unit 7,500,000.00 7,500,000.00
2 Walldrope / Backdrope &Assesories 1 Set 5,000,000.00 5,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Booth Camp & Are Display 1 Set 3,500,000.00 3,500,000.00
5 3D Instalation & Eletronika 1 Set 25,000,000.00 25,000,000.00
6 Meja & Kursi TALENT (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 49,500,000.00
m. PEMASANGAN STAGE uk.4.8X8.4m2
1 Partisi Ruang 9x3m2 Bahan Custom Ekspose 1 Unit 26,500,000.00 26,500,000.00
2 Walldrope / Backdrope &Assesories 1 Set 5,000,000.00 5,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Booth Camp & Are Display 1 Set 3,500,000.00 3,500,000.00
5 3D Instalation & Eletronika 1 Set 25,000,000.00 25,000,000.00
6 Meja & Kursi TALENT (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 68,500,000.00
n. PEMASANGAN SEATING AREA BEAN BAG 7X6m2
1 Partisi Ruang 7x6m2 Bahan custom Ekspose 1 Unit 13,500,000.00 13,500,000.00
2 Interior ,Eksterior& aksessoreis 1 Set 5,000,000.00 5,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Meja & Kursi Visitor (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 27,000,000.00
o. PEMASANGAN SEATING AREA VVIP 4.3X6m2
1 Partisi Ruang 4.3x6m2 Bahan custom Ekspose 1 Unit 18,000,000.00 18,000,000.00
2 Interior ,Eksterior& aksessoreis 1 Set 5,000,000.00 5,000,000.00
3 Lightning & Assesories 1 Set 5,000,000.00 5,000,000.00
4 Meja & Kursi Visitor (Menyesuaikan) 1 Set 3,500,000.00 3,500,000.00 31,500,000.00

TERBILANG DPP 1,886,485,000.00


Pph 4% 75,459,400.00
PPN 11% 207,513,350.00
Dua Milliar Seratus Enam Puluh Sembilan Juta Empat Ratus Lima Puluh
Tujuh Ribu Tujuh Ratus Lima Puluh Rupiah
GRAND TOTAL 2,169,457,750.00

Hormat Kami,
Malang ,

Ratna Hapsari, ST.


PT.GRAHA NAWASENA ARTHA JAYA
PT.GRAHA NAWASENA ARTHA JAYA
General Contractor & Suplier
Arsitek dan Konsultan Perencanaan
Head Office : Jalan Mekar No.33 Kelurahan Kadia Kec. Kadia Kota Kendari 93117 Sulawesi Selatan

REKAPITULASI RENCANA ANGGARAN BIAYA


SUB BIDANG : PEKERJAAN PEMASANGAN PRATISI DAN INTERIOR EKSTERIOR
KEGIATAN : EVENT BAZAAR NATAL & TAHUN BARU (Tema Futuristic of javanese)
LOKASI : BANDARA INTERNASIONAL YOGYAKARTA KULON PROGO JAWA TENGAH
TAHUN ANGGARAN : 2023

NO URAIAN TOTAL KESELURUHAN

KEGIATAN PEKERJAAN
a. PEKERJAAN PERSIAPAN 57,485,000.00
b. PEMASANGAN ORNAMENT & ASSESORIES PINTU MASUK 58,000,000.00
c. PEMASANGAN DIRECTORY AREA 17,500,000.00
d. PEMASANGAN OUTLET /TENANT 3X3 m2 1,196,000,000.00
e. PEMASANGAN GAME SEATING AREA 3X3m2 55,500,000.00
f. PEMASANGAN GAME SEATING AREA 6X9m2 18,500,000.00
g. PEMASANGAN WALL OF FRAME ART INSTALATION 11X3m2 21,000,000.00
h. PEMASANGAN SHOW CASE AREA 1 uk.9X6m2 71,500,000.00
i. PEMASANGAN SHOW CASE AREA 2 uk.6X5.6m2 71,500,000.00
j. PEMASANGAN SHOW CASE AREA 3 uk.6X5.6m2 71,500,000.00
k. PEMASANGAN SHOW CASE AREA 4 uk.6X5.6m2 71,500,000.00
l. PEMASANGAN BACK STAGE uk.9X3.6m2 49,500,000.00
m. PEMASANGAN STAGE uk.4.8X8.4m2 68,500,000.00
n. PEMASANGAN SEATING AREA BEAN BAG 7X6m2 27,000,000.00
o. PEMASANGAN SEATING AREA VVIP 4.3X6m2 31,500,000.00

TERBILANG 1,886,485,000.00
75,459,400.00
207,513,350.00
Dua Milliar Seratus Enam Puluh Sembilan Juta Empat Ratus Lima Puluh
Tujuh Ribu Tujuh Ratus Lima Puluh Rupiah
2,169,457,750.00

Hormat Kami,
Malang ,

Ratna Habsari, ST.


PT.GRAHA NAWASENA ARTHA JAYA
PT.GRAHA NAWASENA ARTHA JAYA
General Contractor & Suplier
Arsitek dan Konsultan Perencanaan
Head Office : Jalan Mekar No.33 Kelurahan Kadia Kec. Kadia Kota Kendari 93117 Sulawesi Selatan

REKAPITULASI RENCANA ANGGARAN BIAYA


SUB BIDANG : PEKERJAAN PEMASANGAN PRATISI DAN INTERIOR EKSTERIOR
KEGIATAN : EVENT BAZAAR NATAL & TAHUN BARU (Tema Futuristic of javanese)
LOKASI : BANDARA INTERNASIONAL YOGYAKARTA KULON PROGO JAWA TENGAH
TAHUN ANGGARAN : 2023

NO URAIAN TOTAL KESELURUHAN

KEGIATAN PEKERJAAN
a. PEKERJAAN PERSIAPAN 57,485,000.00
b. PEMASANGAN ORNAMENT & ASSESORIES PINTU MASUK 58,000,000.00
c. PEMASANGAN DIRECTORY AREA 17,500,000.00
d. PEMASANGAN OUTLET /TENANT 3X3 m2 1,196,000,000.00
e. PEMASANGAN GAME SEATING AREA 3X3m2 55,500,000.00
f. PEMASANGAN GAME SEATING AREA 6X9m2 18,500,000.00
g. PEMASANGAN WALL OF FRAME ART INSTALATION 11X3m2 21,000,000.00
h. PEMASANGAN SHOW CASE AREA 1 uk.9X6m2 71,500,000.00
i. PEMASANGAN SHOW CASE AREA 2 uk.6X5.6m2 71,500,000.00
j. PEMASANGAN SHOW CASE AREA 3 uk.6X5.6m2 71,500,000.00
k. PEMASANGAN SHOW CASE AREA 4 uk.6X5.6m2 71,500,000.00
l. PEMASANGAN BACK STAGE uk.9X3.6m2 49,500,000.00
m. PEMASANGAN STAGE uk.4.8X8.4m2 68,500,000.00
n. PEMASANGAN SEATING AREA BEAN BAG 7X6m2 27,000,000.00
o. PEMASANGAN SEATING AREA VVIP 4.3X6m2 31,500,000.00

TERBILANG 1,886,485,000.00
75,459,400.00
207,513,350.00
Dua Milliar Seratus Enam Puluh Sembilan Juta Empat Ratus Lima Puluh
Tujuh Ribu Tujuh Ratus Lima Puluh Rupiah
2,169,457,750.00

Hormat Kami,
Malang ,

Ratna Hapsari, ST.


PT.GRAHA NAWASENA ARTHA JAYA

You might also like