RAB INTERIOR Butik Yeye Lippo Mall

RENCANA ANGGARAN BIAYA INTERIOR KANTOR PT FARDANA BERLIAN PAPUA PANTAI MENTARI, SURABAYA
NO ITEM PEKERJAAN DIMENSI JUMLAH UNIT HARGA HARGA TOTAL
RECEPTION Rp 27,786,000
1 MEJA RECEPTION 200X80X60 1 bh Rp 3,600,000 Rp 3,600,000
2 BACKDROP RECEPTION 400X200X8 1 bh Rp 5,920,000 Rp 5,920,000
3 BACKDROP CERMIN DINDING SAMPING 280X250X6 1 bh Rp 5,600,000 Rp 5,600,000
4 STOP KONTAK 2 bh Rp 300,000 Rp 600,000
5 SPOTLIGHT 3 bh Rp 800,000 Rp 2,400,000
6 LOGO 45X45X2 1 bh Rp 2,100,000 Rp 2,100,000
7 SIGN PT FARDANA BERLIAN PAPUA 150X13X2 1 bh Rp 3,822,000 Rp 3,822,000
8 MEJA TAMU 100X60X35 1 bh Rp 1,800,000 Rp 1,800,000
9 PIGORA 90X60 4 bh Rp 486,000 Rp 1,944,000
RUANG KERJA Rp 46,200,000
1 MEJA KERJA 900X75X60 1 bh Rp 15,750,000 Rp 15,750,000
2 RAK ATAS MEJA 450X100X40 1 bh Rp 7,875,000 Rp 7,875,000
3 BACKDROP CERMIN BAWAH RAK 450X100X5 1 bh Rp 4,050,000 Rp 4,050,000
5 LOGO 30X30X2 1 bh Rp 1,350,000 Rp 1,350,000
7 GANTUNGAN LAMPU 300X15X4 1 Rp 805,000 Rp 805,000
8 LAMPU GANTUNG 5 bh Rp 700,000 Rp 3,500,000
9 STOP KONTAK 12 bh Rp 300,000 Rp 3,600,000
10 PIGORA 300X80X5 1 bh Rp 1,920,000 Rp 1,920,000
11 PARTISI DEPAN KAMAR MANDI 250X100X15 1 bh Rp 2,250,000 Rp 2,250,000
LEMARI BAWAH TANGGA Rp 7,684,000
1 BAWAH TANGGA RUANG DEPAN 160x160 1 bh Rp 4,352,000 Rp 4,352,000
2 BAWAH TANGGA RUANG BELAKANG 140x140 1 bh Rp 3,332,000 Rp 3,332,000
TOTAL Rp 81,670,000
Diskon 10% Rp 8,167,000
Rp 73,503,000
Rp 73,500,000
Note
Harga dihitung berdasarkan item yang tertera, jika terdapat penggantian atau perubahan item
maka dilakukan perubahan harga melalui pekerjaan tambah kurang/addendum
Note
1 HPL Taco GLOSS
2 Tidak termasuk wallpaper
3 Tidak termasuk granit
4 Tidak termasuk sofa
5 Tidak termasuk Barang yg tdk tertera di RAB elektronok (TV, braket TV, Kulkas dll, penghisap, kompor)
6 Tidak termasuk Barang antik/koleksi, lukisan, bunga dll
Sidoarjo 25-05-2017
M. Arifin, ST.
(CV. Mahadikon Utama)
analisa material interior bu siti kitchenset wonokusumo LT2
NO MATERIAL DIMENSI JUMLAH UNIT HARGA HARGA TOTAL
1 kitchen set
1 T6 8.00 67,000 536,000
2 T9 32.00 118,000 3,776,000
3 T12 20.00 143,000 2,860,000
4 T15 4.00 178,000 712,000
5 MILAMIN 22.00 102,000 2,244,000
6 HPL GELAP 38.00 180,000 6,840,000
7 HPL TERANG 180,000 -
8 CERMIN 5MM 11.50 300,000 3,450,000
9 KACA 5MM 1.00 95,000 95,000
10 LEM 4.00 400,000 1,600,000
11 RESIN 4.00 50,000 200,000
12 MAJUN 4.00 20,000 80,000
13 PAKU DAN SCRUP 4.00 50,000 200,000
14 HANDLE 22.00 14,000 308,000
15 ENGSEL 22.00 19,500 429,000
16 BIJI AMBALAN 50.00 300 15,000
17 REL LACI 6.00 45,000 270,000
18 REL TANDEM 95,000 -
19 GASPRING 35,000 -
20 RAK PIRING 105,000 -
21 RAK BOTOL 105,000 -
22 RAK SENDOK 105,000 -
23 LUBANG HAWA 15,000 -
24 MOZAIK 32,000 -
25 NAT 11,000 -
26 LAMPU GANTUNGBAR 300,000 -
27 LAMPU STRIP 25,000 -
28 LAMPU DOWLIGHT 105,000 -
29 KABEL 185,000 -
30 STOP KONTAK 16.00 25,000 400,000
31 GRANIT 600,000 -
32 granit nero black 800,000 -
33 PIPA STENLIS 3.00 35,000 105,000
34 SPOT LIGHT RECEPTION 3.00 500,000 1,500,000
35 LOGO RECEPTION 1.00 1,200,000 1,200,000
36 SIGN RECEPTION 1.00 2,184,000 2,184,000
37 LOGO RUANG KERJA 1.00 720,000 720,000
38 SIGN RUANG KERJA 1.00 1,680,000 1,680,000
39 LAMPU GANTUNG 5.00 500,000 2,500,000
40 KABEL 2X2.5 50M 1.00 336,000 336,000
41 KABEL 2X1.5 50M 1.00 ROL 250,000 250,000
42 SOLAI 4.00 BH 10,000 40,000
43
44 -
45 -
TOTAL MATERIAL 34,530,000
BAYAR TUKANG 12,280,000
BAYAR TURSI 2,046,667
laen2 2,000,000
BIAYA TOTAL 50,856,667
KONTRAK 60,000,000
UNTUNG 9,143,333
6 LOGO 45X45X2 1 bh Rp 2,100,000 Rp 2,100,000
5 LOGO 30X30X2 1 bh Rp 1,350,000 Rp 1,350,000
8 PARTISI DEPAN KAMAR MANDI 250X100X15 1 bh Rp 2,250,000 Rp 2,250,000
TOTAL Rp 71,701,000
Diskon 10% Rp 7,170,100
Rp 64,530,900
Kontrak Rp 60,000,000
Note
Note
1 HPL Taco GLOSS
2 Tidak termasuk pigura
3 Tidak termasuk lampu gantung
Sidoarjo 06-06-2017
M. Arifin, ST.
1 kitchen set
1 T6 7.00 LB 75,000 525,000
2 T8 8.00 LB 100,000 800,000
3 T9 20.00 LB 120,000 2,400,000
4 T12 16.00 LB 150,000 2,400,000
5 T15 5.00 LB 185,000 925,000
6 MILAMIN 22.00 LB 102,000 2,244,000
7 HPL GELAP 12.00 LB 180,000 2,160,000
8 HPL TERANG 20.00 LB 180,000 3,600,000
9 HPL MOTF KAYU 6.00 LB 180,000 1,080,000
10 KACA GLASTONE 11.30 M2 345,000 3,898,500
11 KACA 5MM 1.15 M2 95,000 109,250
12 LEM 3.00 BLEK 400,000 1,200,000
13 LEM BLEK KECIL 1.00 115,000 115,000
14 LEM RAJAWALI 1.00 DUS 140,000 140,000
15 RESIN 1.50 LT 40,000 60,000
16 MAJUN 10.00 KG 15,000 150,000
17 TINER 15.00 LT 13,000 195,000
18 SCRUP 25MM 2.00 DUS 80,000 160,000
19 SCRUP 50MM 1.00 DUS 50,000 50,000
20 SCRUP 1.25 1.00 20,000 20,000
21 BAUT POTONG 1.00 40,000 40,000
22 PAKU 25MM 5.00 DUS 30,000 150,000
23 MATA ROUTER 2.00 BH 50,000 100,000
24 HANDLE 28.00 BH 7,500 210,000
25 ENGSEL LURUS 17.00 BH 18,500 314,500
26 ENGSEL SETENGAH LURUS 6.00 BH 18,500 111,000
27 BIJI AMBALAN 100.00 BH 150 15,000
28 REL LACI 8.00 BH 45,000 360,000
29 REL TANDEM BH 95,000 -
30 GASPRING 2.00 BH 45,000 90,000
31 RAK PIRING BH 105,000 -
32 RAK BOTOL BH 105,000 -
33 RAK SENDOK BH 105,000 -
34 LUBANG HAWA BH 15,000 -
35 MOZAIK M2 32,000 -
36 NAT BH 11,000 -
37 LAMPU GANTUNGBAR BH 300,000 -
38 LAMPU STRIP 8.00 M 15,000 120,000
39 DINAMO LAMPU 1.00 BH 15,000 15,000
40 LAMPU DOWLIGHT BH 105,000 -
41 KABEL M 185,000 -
42 STOP KONTAK 13.00 BH 13,500 175,500
43 GRANIT M2 600,000 -
44 granit nero black M2 800,000 -
45 PIPA STENLIS 1.00 m 35,000 35,000
46 AMBALAN PIPA 2.00 BH 5,000 10,000
47 SPOT LIGHT RECEPTION(downlight) 6.00 BH 25,000 150,000
48 LOGO RECEPTION 1.00 LS 1,050,000 1,050,000
49 SIGN RECEPTION 1.00 LS 1,911,000 1,911,000
50 LOGO RUANG KERJA 1.00 LS 630,000 630,000
51 SIGN RUANG KERJA 1.00 LS 1,470,000 1,470,000
52 LAMPU GANTUNG 500,000 -
53 KABEL NYA WARNA HITAM 2X2.5 50M 1.00 ROL 90,000 90,000
54 KABEL NYA WARNA BIRU 2X2.5 50M 1.00 ROL 90,000 90,000
55 KABEL NYA WARNA HITAM 2X1.5 50M 1.00 ROL 150,000 150,000
56 KABEL NYA WARNA BIRU 2X1.5 50M 1.00 ROL 150,000 150,000
57 SOLAI 1.00 BH 10,000 10,000
58 LUBANG KABEL 8.00 BH 8,000 64,000
59 LIST STENLIS 0.7*5 3.00 BT 20,000 60,000
60 TOPI STENLIS 2.00 9,500 19,000
61 SILEN NETRAL 4.00 BH 42,000 168,000
62 SILEN BIASA 32,000 -
63 AMPLAS 5.00 M 15,000 75,000
64 double tip 2.00 8,500 17,000
65 SAKLAR ENGLE 2.00 12,500 25,000
66 TANG 1.00 35,000 35,000
67 OBENG 1.00 17,000 17,000
68 TASPEN 1.00 10,000 10,000
69 FISHER S6 1.00 9,000 9,000
70 FISHER S8 1.00 12,500 12,500
71 CLING PEMBERSIH KACA 1.00 10,000 10,000
72 STAREER 2.00 9,000 18,000
73 CUTTER 1.00 20,000 20,000
74 ISI KATER 1.00 13,500 13,500
75 PICUP 1.00 250,000 250,000
76 KONSUMSI 2.00 100,000 200,000
77 BENSIN 4.00 100,000 400,000
78 TOL 2.00 50,000 100,000
79 LEM G 2.00 BH 7,000 14,000
80 SELINNG 1.00 BH 60,000 60,000
81 LUBANG GROMET 10.00 2,500 25,000
82 -
83 -
84 -
85 -
86 -
87 -
88 -
BAYAR TUKANG 10,000,000
BAYAR TURSI 1,500,000
laen2 400,000
KONTRAK 58,700,000
UNTUNG 15,499,250
6 LOGO 45X45X2 1 bh Rp 2,100,000 Rp 2,100,000
9 PIGORA 90X60 4 bh Rp 486,000 Rp 1,944,000
5 LOGO 30X30X2 1 bh Rp 1,350,000 Rp 1,350,000
7 GANTUNGAN LAMPU 300X15X4 Rp 805,000 Rp -
8 LAMPU GANTUNG bh Rp 700,000 Rp -
10 PIGORA 300X80X5 1 bh Rp 1,920,000 Rp 1,920,000
11 PARTISI DEPAN KAMAR MANDI 250X100X15 bh Rp 2,250,000 Rp -
TOTAL Rp 73,315,000
Diskon 10% Rp 7,331,500
Rp 65,983,500
Kontrak yang sudah disepakati bersama Rp 62,000,000
ADDENDUM PIGORA = 3.864.000X.85 Rp 3,284,400
TOTAL SETELAH DI KURANGI PIGORA Rp 58,715,600
DIBULATKAN Rp 58,700,000
Note
Note
1 HPL Taco GLOSS
Sidoarjo 25-05-2017
M. Arifin, ST.
800000
2400000
525000
2400000
925000
2244000
160000
150000
1185000
140000
30000
10959000
KANTOR BU SITI PANTAI MENTARI
KETERANGAN UKURAN SATUAN HARGA HARGA TOTAL
meja receptin 2.00 350,000 700,000
backdrop kaca 7.35 150,000 1,102,500
backdrop kaca 4.07 150,000 611,100
backdrop recertion 4.56 100,000 456,000
topi reception 2.77 100,000 277,400
meja tamu 1.00 350,000 350,000
meja kerja 8.93 350,000 3,125,500
rak 4.20 350,000 1,470,000
meja sofa belakang 1.20 350,000 420,000
lemari bawah tangga 1.58 350,000 551,250
lemari bawah tangga 1.53 350,000 536,165
-
-
-
-
-
-
-
9,599,915
tota
kurang 7,000,000
bangkit
200,000
550,000
100,000
300,000
50,000
1,200,000
material
91,000
97,000
60,000
115,000
110,000
60,000
22,500
74,500
74,500
168,000
80,000 bensin
100,000 uang makan
10,000 parkir
1,062,500
137,500 saldo
10.90 3750000 344,036.70
2.4
2.4
2.4
0.308 110000 357142.8571 105,963.30

1 kitchen set
1 T6 LB 75,000 -
2 T8 LB 100,000 -
3 T9 LB 120,000 -
4 T12 10.00 LB 150,000 1,500,000
5 T15 LB 185,000 -
6 MILAMIN LB 102,000 -
7 HPL GELAP LB 180,000 -
8 HPL TERANG LB 180,000 -
9 HPL MOTF KAYU LB 180,000 -
10 KACA GLASTONE M2 345,000 -
11 KACA 5MM M2 95,000 -
12 LEM 1.00 BLEK 400,000 400,000
13 LEM BLEK KECIL 115,000 -
14 LEM RAJAWALI DUS 140,000 -
15 RESIN LT 40,000 -
16 MAJUN 1.00 KG 15,000 15,000
17 TINER LT 13,000 -
18 SCRUP 25MM 1.00 DUS 80,000 80,000
19 SCRUP 50MM 1.00 DUS 50,000 50,000
20 SCRUP 1.25 1.00 20,000 20,000
21 BAUT POTONG 40,000 -
22 PAKU 25MM DUS 30,000 -
23 MATA ROUTER BH 50,000 -
24 HANDLE BH 7,500 -
25 ENGSEL LURUS BH 18,500 -
26 ENGSEL SETENGAH LURUS BH 18,500 -
27 BIJI AMBALAN BH 150 -
28 REL LACI BH 45,000 -
29 REL TANDEM BH 95,000 -
30 GASPRING BH 45,000 -
31 RAK PIRING BH 105,000 -
32 RAK BOTOL BH 105,000 -
33 RAK SENDOK BH 105,000 -
34 LUBANG HAWA BH 15,000 -
35 MOZAIK M2 32,000 -
36 NAT BH 11,000 -
37 LAMPU GANTUNGBAR BH 300,000 -
38 LAMPU STRIP M 15,000 -
39 DINAMO LAMPU BH 15,000 -
40 LAMPU DOWLIGHT BH 105,000 -
41 KABEL M 185,000 -
42 STOP KONTAK BH 13,500 -
43 GRANIT M2 600,000 -
44 granit nero black M2 800,000 -
45 PIPA STENLIS m 35,000 -
46 AMBALAN PIPA BH 5,000 -
47 SPOT LIGHT RECEPTION(downlight) BH 25,000 -
48 LOGO RECEPTION LS 1,050,000 -
49 SIGN RECEPTION LS 1,911,000 -
50 LOGO RUANG KERJA LS 630,000 -
51 SIGN RUANG KERJA LS 1,470,000 -
52 LAMPU GANTUNG 500,000 -
53 KABEL NYA WARNA HITAM 2X2.5 50M ROL 90,000 -
54 KABEL NYA WARNA BIRU 2X2.5 50M ROL 90,000 -
55 KABEL NYA WARNA HITAM 2X1.5 50M ROL 150,000 -
56 KABEL NYA WARNA BIRU 2X1.5 50M ROL 150,000 -
57 SOLAI BH 10,000 -
58 LUBANG KABEL BH 8,000 -
59 LIST STENLIS 0.7*5 BT 20,000 -
60 TOPI STENLIS 9,500 -
61 SILEN NETRAL 1.00 BH 42,000 42,000
62 SILEN BIASA 32,000 -
63 AMPLAS 1.00 M 15,000 15,000
64 double tip 8,500 -
65 SAKLAR ENGLE 12,500 -
66 TANG 35,000 -
67 OBENG 17,000 -
68 TASPEN 10,000 -
69 FISHER S6 9,000 -
70 FISHER S8 12,500 -
71 CLING PEMBERSIH KACA 10,000 -
72 STAREER 9,000 -
73 CUTTER 20,000 -
74 ISI KATER 13,500 -
75 PICUP 250,000 -
76 KONSUMSI 100,000 -
77 BENSIN 100,000 -
78 TOL 50,000 -
79 LEM G BH 7,000 -
80 SELINNG BH 60,000 -
81 LUBANG GROMET 2,500 -
82 -
83 -
84 -
85 -
86 -
87 -
88 -
BAYAR TUKANG 20.00 150,000 3,000,000
BAYAR TURSI
laen2
KONTRAK 58,700,000
UNTUNG 53,578,000
RENCANA ANGGARAN BIAYA PEKERJAAN INTERIOR YEYE HIJAB LIPPO SIDOARJO
1 PEKERJAAN FURNITUE
1 MEJA KASIR 245X80X40 1 bh Rp 4,080,000 Rp 4,080,000
2 PIGURA ACCESSORIS 95X145X10 1 bh Rp 964,250 Rp 964,250
3 KURSI PUV 40X40X40 2 bh Rp 800,000 Rp 1,600,000
4 RAK KANAN (WARNA PINK) 550X255X35 1 bh Rp 11,220,000 Rp 11,220,000
5 RAK KIRI (WARNA KAYU) 550X255X35 1 bh Rp 12,622,500 Rp 12,622,500
6 RAK BOX 45X40X25 3 bh Rp 540,000 Rp 1,620,000
7 BOX ALAS MANEKIN (RANDOM) 35X30X35 4 bh Rp 420,000 Rp 1,680,000
8 KOLOM CERMIN KANAN 70X360X30 1 bh Rp 4,032,000 Rp 4,032,000
9 LAMPU DOWNLIGT FURNITURE (LED) 20 bh Rp 150,000 Rp 3,000,000
10 WALLPAPER 50 m2 Rp 60,000 Rp 3,000,000
11 SIGN LETTER YEYE LUAR 1 bh Rp 880,000 Rp 880,000
12 SIGN LETTER INSPIRING ELEGANCE 1 bh Rp 2,244,000 Rp 2,244,000
13 SIGN LETTER YEYE DALAM 1 bh Rp 960,000 Rp 960,000
TOTAL Rp 47,902,750
Note
1 Harga dihitung berdasarkan item yang tertera, jika terdapat penggantian atau perubahan item
2 Belum termasuk rak gantungan baju standing 4 buah(EXISTING)
3 Belum termasuk korden ruang ganti
Sidoarjo 08-11-2017
Suhartono ST.
RENCANA ANGGARAN BIAYA PEKERJAAN SIPIL YEYE HIJAB LIPPO SIDOARJO
2 PEKERJAAN SIPIL DAN FINISHING

1 KACA DEPAN 11.5 m2 Rp 600,000 Rp 6,900,000
2 ROLLING DOOR 110X300 1 bh Rp 2,788,500 Rp 2,788,500
3 PLAFOND 31 m2 Rp 130,000 Rp 4,030,000
4 DROP PLAFOND 14.6 m1 Rp 75,000 Rp 1,095,000
5 PARTISI GYPSUM KAMAR GANTI DAN GUDANG 17.5 m2 Rp 180,000 Rp 3,150,000
6 LANTAI VINEL 31 m2 Rp 285,000 Rp 8,835,000
7 BONGKAR,PLESTER DAN ACI LANTAI BARU 31 m2 Rp 65,000 Rp 2,015,000
8 LAMPU SPOT GANTUNG 18 bh Rp 350,000 Rp 6,300,000
9 LAMPU DOWNLIGT PLAFOND 14 bh Rp 275,000 Rp 3,850,000
10 SAKLAR TUNGGAL 3 bh Rp 67,000 Rp 201,000
11 SAKLAR GANDA 4 bh Rp 76,000 Rp 304,000
13 PANEL MCB 1 bh Rp 800,000 Rp 800,000
14 PASANGAN BATA RINGAN 44 m2 Rp 101,000 Rp 4,444,000
15 PARTISI GYPSUM PENUTUP BATA RINGAN 30 m2 Rp 110,000 Rp 3,300,000
16 BALOKAN PINTU DEPAN 5.7 m2 Rp 130,000 Rp 741,000
17 PENGECATAN PLAFOND&PARTISI DINDING 81 m2 Rp 35,000 Rp 2,835,000
18 PINTU GUDANG 1 bh Rp 1,800,000 Rp 1,800,000
TOTAL Rp 54,268,500
Note
1 Harga dihitung berdasarkan item yang tertera, jika terdapat penggantian atau perubahan item
Sidoarjo 08-11-2017
Suhartono ST.

RAB INTERIOR Butik Yeye Lippo Mall

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

RAB INTERIOR Butik Yeye Lippo Mall

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARAN BIAYA INTERIOR KANTOR PT FARDANA BERLIAN PAPUA PANTAI MENTARI, SURABAYA

NO ITEM PEKERJAAN DIMENSI JUMLAH UNIT HARGA HARGA TOTAL

NO MATERIAL DIMENSI JUMLAH UNIT HARGA HARGA TOTAL

NO ITEM PEKERJAAN DIMENSI JUMLAH UNIT HARGA HARGA TOTAL

NO MATERIAL DIMENSI JUMLAH UNIT HARGA HARGA TOTAL

NO ITEM PEKERJAAN DIMENSI JUMLAH UNIT HARGA HARGA TOTAL

0.308 110000 357142.8571 105,963.30

NO MATERIAL DIMENSI JUMLAH UNIT HARGA HARGA TOTAL

NO ITEM PEKERJAAN DIMENSI JUMLAH UNIT HARGA HARGA TOTAL

NO ITEM PEKERJAAN DIMENSI JUMLAH UNIT HARGA HARGA TOTAL

2 PEKERJAAN SIPIL DAN FINISHING

Anda mungkin juga menyukai