Rencana Anggaran Pelaksanaan Pekerjaan Mini Café Cikao

VOLUME HARGA SATUAN JUMLAH HARGA

NO URAIAN SATUAN (Rp) (Rp)

A PEKERJAAN LISTRIK
1 Box panel 40x60x20 1 set Rp 600,000.00 Rp 600,000.00
2 Instalasi titik lampu 20 ttk Rp 589,000.00 Rp 11,780,000.00
3 Instalasi titik stop kontak 10 ttk Rp 620,000.00 Rp 6,200,000.00
4 Instalasi display meja bar 4 ttk Rp 620,000.00 Rp 2,480,000.00
5 Lampu spot light out door 8 bh Rp 1,480,000.00 Rp 11,840,000.00
6 Lampu out bow kotak 10 bh Rp 222,000.00 Rp 2,220,000.00
7 Lampu spot light indoor 12 bh Rp 235,000.00 Rp 2,820,000.00
8 Lampu hiden light ( srip light ) 15 bh Rp 115,000.00 Rp 1,725,000.00
9 Stop kontak 15 bh Rp 65,000.00 Rp 975,000.00
10 Saklar 2/3 kaki 8 bh Rp 53,000.00 Rp 424,000.00
11 Alat bantu instalasi 1 set Rp 4,500,000.00 Rp 4,500,000.00
12 Finishing 1 set Rp 2,500,000.00 Rp 2,500,000.00
SUB TOTAL Rp 48,064,000.00
B PEKERJAAN LANTAI
1 pengerjaan plester lantai & dinding bata 3/4 76.85 m² Rp 75,000.00 Rp 5,763,750.00
2 Pemasangan Vinyl 76.85 m² Rp 357,000.00 Rp 27,435,450.00
SUB TOTAL Rp 33,199,200.00

C PEKERJAAN INTERIOR
1 Pembuatan meja bar & cashier bar 1 set Rp 31,500,000.00 Rp 31,500,000.00
2 Pembuatan Kitchen set 1 set Rp 12,750,000.00 Rp 12,750,000.00
3 Pembuatan Back drop menu 40 x 60 Cm 4 set Rp 650,000.00 Rp 2,600,000.00
5 pemasangan wall panel / WPC 125 btng Rp 221,271.00 Rp 27,658,875.00
6 arboard ornamen dekorasi 1 bh Rp 4,500,000.00 Rp 4,500,000.00
7 pembuatan level ploooring /artifical grass 1 bh Rp 5,000,000.00 Rp 5,000,000.00
8 pembuatan meja café 5 bh Rp 5,500,000.00 Rp 27,500,000.00
9 pengadaan kursi café 20 bh Rp 450,000.00 Rp 9,000,000.00
10 pengadaan sofa minimalis 1 set Rp 2,850,000.00 Rp 2,850,000.00
11 Tenda payung café + kursi 2 set Rp 2,250,000.00 Rp 4,500,000.00
12 artifical decoration plant 5 bh Rp 750,000.00 Rp 3,750,000.00
SUB TOTAL Rp 131,608,875.00
Pekerjaan Liistrik Rp 48,064,000.00
Pekerjaan Lantai. & Dinding Rp 33,199,200.00
Pekerjaan Interior Rp 131,608,875.00
TOTAL Rp 212,872,075.00