Date 5 Juni 2025

Number
Project Interior Ruang Pelayanan SMA Muhammadiyah Plus Toboali
Area 30 m²
Address Toboali
Client SMA Muhammadiyah Plus Toboali

Pakar Design & Build

Jl. Tampuk Pinangpura, Kacang Pedang, Gerunggang, Pangkalpinang

Size (m) Price

No Item Desc Vol Unit Qty Unit Amount Note
x y z / Qty

A Pekerjaan Persiapan
1 Pekerjaan Pengukuran man power ( 1,00) Ls (Rp - )
2 Pembersihan

B Floor

C Ceiling (Rp 5.580.000)

1 Plafond ( 31,00) m2 (Rp 180.000) (Rp 5.580.000)

D Wall (Rp 14.400.000)

1 Pengecatan Dindin Cat Dinding Merk Jotun 23,00 3,50 ( 80,50) m2 (Rp 50.000) (Rp 4.025.000)
2 Pekerjaan Gypsum Paritisi 5,20 3,50 ( 36,40) m2 (Rp 125.000) (Rp 4.550.000)
3 Wall Moulding ( 13,00) m (Rp 50.000) (Rp 650.000)
4 List Stainless Dinding ( 15,00) m (Rp 45.000) (Rp 675.000)
5 Gypsum pajangan depan ( 15,00) m2 (Rp 300.000) (Rp 4.500.000)
6 Mural ( -) m2

E Furniture hpl (Rp 29.680.000)

1 Kisi-kisi Wallpanel Multipleks [Link] Taco; Tacosheet:Accessories 1,00 3,50 ( 5,50) m2 (Rp 550.000) (Rp 3.025.000)
2 Meja Resepsionis Multipleks [Link] Taco; Tacosheet:Accessories 2,85 0,80 1,00 ( 2,85) m2 (Rp 2.500.000) (Rp 7.125.000)
3 Pintu HPL Multipleks [Link] Taco; Tacosheet:Accessories 0,90 0,15 2,10 ( 1,89) m2 3 Unit (Rp 1.950.000) (Rp 5.850.000)
4 Backdrop Resepsionis Multipleks [Link] Taco; Tacosheet:Accessories 2,85 0,04 3,00 ( 8,55) m2 (Rp 1.000.000) (Rp 8.550.000)
5 Credenza Multipleks [Link] Taco; Tacosheet:Accessories 2,85 0,40 1,00 ( 2,85) m2 (Rp 1.800.000) (Rp 5.130.000)
6 Sofa Custom Aera Tunggu 2,60 0,50 0,80 ( 2,60) m (Rp - )

F Accecories (Rp 9.700.000)

1 Karpet Pabrikan ( 1,00) unit (Rp - )
2 Sofa Single Pabrikan ( 2,00) unit (Rp - )
3 Sofa 3 Seater Pabrikan ( 1,00) unit (Rp - )
4 Meja SOfa pabrikan ( 1,00) unit (Rp - )
5 Kursi Hadap
6 Kursi Pegawai
7 Lampu Gantung (Rp 2.250.000)
8 Huruf TImbul SMA MUHAMMADIYAH (Rp 6.250.000)
9 Logo Acrylic SMA (Rp 1.200.000)

G Plants

H Appliance

I Lamp & Electrical (Rp 2.600.973)

2 Downlight 12-18 Watt Panasonic / Setara ( 4,00) unit (Rp 175.000) (Rp 700.000)
3 Saklar Ganda panasonic / clipsal ( 4,00) unit (Rp 45.000) (Rp 180.000)
4 Stop Kontak panasonic / clipsal ( 4,00) unit (Rp 15.000) (Rp 60.000)
5 Box saklar panasonic / clipsal ( 4,00) unit (Rp 12.500) (Rp 50.000)
6 Box Stop kontak panasonic / clipsal ( 4,00) unit (Rp 17.243) (Rp 68.972)
7 trafo 10a pabrikan ( 3,00) unit (Rp 66.667) (Rp 200.001)
8 Kabel NYM 2 x 2,5 Eterna / Supreme ( 1,00) roll (Rp 700.000) (Rp 700.000)
11 Isolasi Listrik pabrikan ( 10,00) roll (Rp 15.000) (Rp 150.000)
12 Led Strip pabrikan ( 4,00) roll (Rp 75.000) (Rp 300.000)
13 Cover Led Strip dinding pabrikan ( 8,00) batang (Rp 24.000) (Rp 192.000)

J Operational & Mobility

1 Mobilisasi De Mobilisasi

(Rp 61.960.973)
Concept
design Measurement 0% (Rp - )
Tech Draw / Shop Drawing

Total Harga Pekerjaan (Rp 61.960.973)

Discount 10% (Rp 6.196.097)

Harga Total (Rp 55.764.876)

Pembulatan (Rp 55.750.000)

* Harga diatas adalah harga penawaran / harga nego Salam Hormat,

* Termin I (Saat Deal Pekerjaan ): 50%, Termin II ( Saat Instalasi Funiture DI lapangan) : 35%, Termin Iil ( Saat Pekerjaan Selesai) : 15%, Panda Karya Design & Build
* Pembayaran dikirim ke Rek. Ataa Nama Ilpandari
Mandiri 169-000-332-5039
BRI 2091-0100-1483-537
Ir. ILPANDARI, S.T, M.T
CEO Founder