RAB Interior Samsat Demak
RAB Interior Samsat Demak
II Pekerjaan Interior
IV Pekerjaan Aluminium
V Pekerjaan Plafon
VI Pekerjaan Electrical
DIBULATKAN 113,600,000.00
PPN 10 % 11,360,000.00
Terbilang : " Seratus dua puluh empat juta sembilan ratus enam puluh ribu rupiah "
URAIAN SAT KOEF HARGA SATUAN HARGA BAHAN HARGA UPAH JUMLAH HARGA
II Pekerjaan Interior
DIBULATKAN #REF!
PPN 10 % #REF!
Terbilang : " Tujuh puluh sembilan juta tiga ratus tiga puluh dua ribu rupiah "
Arie Mudjiarto
Direktur
ANALISA HARGA SATUAN PEKERJAAN
SAT KOEF HARGA SATUAN HARGA BAHAN HARGA UPAH JUMLAH HARGA
URAIAN
1 unit Membuat Meja Kerja
Multiplek 15 mm lbr 0.50 230,000.00 115,000.00 115,000.00
Multiplek 12 mm lbr 1.00 175,000.00 175,000.00 175,000.00
Multiplek 9 mm lbr 2.00 130,000.00 260,000.00 260,000.00
HPL TACO lbr 3.00 281,000.00 843,000.00 843,000.00
Melaminto lbr 0.50 175,000.00 87,500.00 87,500.00
Paku tembak dus 0.30 40,000.00 12,000.00 12,000.00
Sekrup 5 cm kg 0.05 45,000.00 2,250.00 2,250.00
Sekrup 3 cm kg 0.10 45,000.00 4,500.00 4,500.00
Sekrup 2 cm kg 0.10 45,000.00 4,500.00 4,500.00
Sekrup 1 cm kg 0.10 45,000.00 4,500.00 4,500.00
Lem kayu putih kg 0.10 12,000.00 1,200.00 1,200.00
Lem Kuning kg 0.20 65,000.00 13,000.00 13,000.00
Engsel Laci set 2.00 8,500.00 17,000.00 17,000.00
Handle Laci bh 2.00 17,500.00 35,000.00 35,000.00
Rel Laci set 1.00 17,500.00 17,500.00 17,500.00
Pekerja hari 3.00 65,000.00 195,000.00 195,000.00
Tukang kayu hari 3.00 80,000.00 240,000.00 240,000.00
Kepala Tukang hari 2.00 85,000.00 170,000.00 170,000.00
Mandor hari 0.50 80,000.00 40,000.00 40,000.00
2,236,950.00
1 m2 Partisi
Multiplek 6 mm lbr 0.728 - - -
Multiplek 9 mm lbr 0.364 130,000.00 47,320.00 47,320.00
Sekrup 5 cm kg 0.050 45,000.00 2,250.00 2,250.00
Sekrup 3 cm kg 0.100 45,000.00 4,500.00 4,500.00
Sekrup 2 cm kg 0.100 45,000.00 4,500.00 4,500.00
HPL lbr 1.000 281,000.00 281,000.00 281,000.00
Lem Kuning kg 0.300 65,000.00 19,500.00 19,500.00
Paku tembak kg 0.015 55,000.00 825.00 825.00
Pekerja hari 0.450 65,000.00 29,250.00 29,250.00
Tukang kayu hari 0.45 80,000.00 36,000.00 36,000.00
Kepala Tukang hari 0.225 85,000.00 19,125.00 19,125.00
Mandor hari 0.225 80,000.00 18,000.00 18,000.00
462,270.00
1 m2 Perbaikan Interior Dinding
Multiplek 6 mm lbr 0.364 - - -
HPL lbr 0.500 281,000.00 140,500.00 140,500.00
Lem Kuning kg 0.150 65,000.00 9,750.00 9,750.00
Paku tembak kg 0.015 55,000.00 825.00 825.00
Pekerja hari 0.750 65,000.00 48,750.00 48,750.00
Tukang kayu hari 0.75 80,000.00 60,000.00 60,000.00
Kepala Tukang hari 0.375 85,000.00 31,875.00 31,875.00
Mandor hari 0.375 80,000.00 30,000.00 30,000.00
SAT KOEF HARGA SATUAN HARGA BAHAN HARGA UPAH JUMLAH HARGA
URAIAN
321,700.00
1 m2 Memasang Wall Paper Lebar 50 cm
Wall Paper m' 2.200 72,500.00 159,500.00 159,500.00
Lem kg 0.250 40,000.00 10,000.00 10,000.00
Pekerja hari 0.350 60,000.00 21,000.00 21,000.00
Tukang Wallpeper hari 0.175 75,000.00 13,125.00 13,125.00
Kepala Tukang hari 0.017 80,000.00 1,360.00 1,360.00
Mandor hari 0.002 75,000.00 150.00 150.00
169,500.00 35,635.00 205,135.00
SAT KOEF HARGA SATUAN HARGA BAHAN HARGA UPAH JUMLAH HARGA
URAIAN
1 unit Memasang Port Wifi
Swich Hub 8 Port D- Link unit 1.00 400,000.00 400,000.00 400,000.00
Kabel Belden cat 5 m1 12.50 8,500.00 106,250.00 106,250.00
Kabel Belden cat 6 m1 10.50 10,000.00 105,000.00 105,000.00
Pekerja hari 0.50 65,000.00 32,500.00 32,500.00
Tukang Listrik hari 1.50 80,000.00 120,000.00 120,000.00
Kepala Tukang hari 0.075 80,000.00 6,000.00 6,000.00
Mandor hari 0.075 75,000.00 5,625.00 5,625.00
152,500.00 775,375.00
Pemasangan Stop Kontak Panasonic
Stop kotak Panasonic bh 1.00 20,000.00 20,000.00 20,000.00
steker Arde Broco bh 1.00 12,000.00 12,000.00 12,000.00
Kabel 2 x 2,5 ex. Prima m1 5.50 8,500.00 46,750.00 46,750.00
Pekerja hari 0.50 65,000.00 32,500.00 32,500.00
Tukang Listrik hari 0.50 80,000.00 40,000.00 40,000.00
Kepala Tukang hari 0.100 80,000.00 8,000.00 8,000.00
Mandor hari 0.100 75,000.00 7,500.00 7,500.00
40,000.00 166,750.00
1 m2 Memasang Dinding Gypsum Board, Uk (120x240) tebal 9 mm
Gypsum Board m2 0.728 65,000.00 47,320.00 47,320.00
Paku Sekrup kg 0.22 17,500.00 3,850.00 3,850.00
Compound kg 0.200 4,000.00 800.00 800.00
Pekerja hari 0.2 65,000.00 13,000.00 13,000.00
Tukang Kayu hari 0.10 80,000.00 8,000.00 8,000.00
Kepala Tukang hari 0.020 85,000.00 1,700.00 1,700.00
Mandor hari 0.020 80,000.00 1,600.00 1,600.00
76,270.00
1 m2 Memasang Rangka Dinding Partisi (60x120) cm
Metal Stat m1 4.000 22,500.00 90,000.00 90,000.00
Sekrup kg 0.15 17,500.00 2,625.00 2,625.00
Pekerja hari 0.15 65,000.00 9,750.00 9,750.00
Tukang Kayu hari 0.45 80,000.00 36,000.00 36,000.00
Kepala Tukang hari 0.045 85,000.00 3,825.00 3,825.00
Mandor hari 0.008 80,000.00 640.00 640.00
142,840.00
Memasang Rangka Dinding Partisi + Rangka Metal Stat 219,110.00
I BAHAN
1 Multiplek 15 mm lbr 230,000.00
2 Multiplek 12 mm lbr 175,000.00
3 Multiplek 9 mm lbr 130,000.00
4 Multiplek 6 mm lbr -
5 HPL TACO lbr 281,000.00
6 Paku tembak dus 40,000.00
7 Sekrup 3 cm kg 45,000.00
8 Sekrup 2 cm kg 45,000.00
9 Lem kayu putih kg 12,000.00
10 Lem Kuning kg 65,000.00
11 Engsel Laci Hubben kg 8,500.00
12 Handle Laci Hubben kg 17,500.00
13 Rel Laci Hubben set 17,500.00
14 Wall Paper m' 72,500.00
15 Lem wallpaper kg 40,000.00
16 Swich Hub 8 Port D- Link unit 400,000.00
17 Stop Kontak Panasonic bh 20,000.00
18 Steker Arde Broco bh 12,000.00
19 Gypsum Board lbr 62,000.00
20 Metal Stat m1 22,500.00
II UPAH TENAGA
1 Pekerja hr 65,000.00
2 Kepala tukang kayu hr 80,000.00
3 Tukang Kayu hr 75,000.00
4 Mandor hr 75,000.00
Arie Mudjiarto
Direktur
LAMPIRAN BERITA ACARA NEGOSIASI HARGA PENAWARAN
I Pekerjaan Persiapan
II Pekerjaan Interior
Harga setelah nego : " Tujuh puluh delapan juta lima ratus tujuh puluh tiga ribu rupiah "
Menyetujui :
II Pekerjaan Interior
DIBULATKAN 72,850,000.00
PPN 10 % 7,285,000.00
Mengetahui :