RENCANA ANGGARAN BIAYA

PROYEK : PEKERJAAN INTERIOR

CV. GRAHA IDEKU INTERIOR
Jl. Otista 2 No. 67a, Jatinegara, Jakarta Timur LOKASI : SLIPI, JAKARTA BARAT
Tlp.021-8599854/021-85919854

NO DESKRIPSI PEKERJAAN LOOSE FIXED SPESIFIKASI RINGKAS VOL. SAT. HARSAT (Rp) Jumlah

1 PEKERJAAN PERSIAPAN

a Transportasi V 1.00 ls 1,428,571.43 1,428,571.43

b Survey dan pengukuran V 1.00 ls 714,285.71 714,285.71

c Mobilisasi material V 1.00 ls 5,714,285.71 5,714,285.71

d Cleaning area V 1.00 ls 2,142,857.14 2,142,857.14

A PANTRY

2 PEKERJAAN FURNITURE

a Kabinet Bawah Pantry V Luar Finishing. HPL Carta Solid 2.82 m1 3,714,285.71 10,474,285.71

Dalam Milaminto

Rel Laci Tandem Huben

Engsel Slowmotion Huben

b Kabinet Atas Pantry V Luar Multiplek Fin. Hpl Carta Solid 2.82 m1 3,714,285.71 10,474,285.71

Dalam Milaminto

Engsel Slowmotion Huben

c Kabinet Kulkas V Luar Multiplek Fin. Hpl Carta Solid 2.63 m2 3,000,000.00 7,890,000.00

Dalam Milaminto

Engsel Slowmotion Huben

d Kabinet Island V Luar Multiplek Fin. Hpl Carta Solid 2.10 m1 3,285,714.29 6,900,000.00

Dalam Milaminto

e Meja Bar Island V Luar Multiplek Fin. Hpl Carta Solid 1.00 ls 5,142,857.14 5,142,857.14

f Backsplash (Granit Slab) V Mulia Bevel 7.5 x 15 2.82 m1 542,857.14 1,530,857.14

Resin

g Top Table Pantry (Granit Slab) V Granit Slab Niro GLX 21 Calacatta Elite 2.82 m1 2,500,000.00 7,050,000.00

Resin

h Top Table Kabinet Island V Granit Slab Niro GLX 21 Calacatta Elite 2.10 m1 2,500,000.00 5,250,000.00

Resin

i Top Table Meja Bar Island V Granit Slab Niro GLX 21 Calacatta Elite 2.10 m1 2,500,000.00 5,250,000.00

Resin

j Kursi Bar V Larnaca Kursi Bar By Informa 3.00 Unit 1,785,714.29 5,357,142.86

K Lampu Gantung V Luar Dalam Fin HPL Carta Solid 1.00 ls 3,571,428.57 3,571,428.57

Kabel Gantung + Fitting

Acrilic

Exclude Neon

2 PEKERJAAN PEMASANGAN

a Pasang Sink (Sink By Owner) V Jasa Pasang 1.00 Unit 357,142.86 357,142.86

b Pasang Kran (Kran By Owner) V Jasa Pasang 1.00 Unit 178,571.43 178,571.43

c Pasang Hood + Flexibel (Hood By Owner) V Jasa Pasang + Selang Aluminium Flexibel + Grill 1.00 Unit 1,214,285.71 1,214,285.71

B RUANG KELUARGA

1 PEKERJAAN FURNITURE

a Credenza TV V Luar Finishing. HPL Carta Wood Grain No Texture 2.82 m1 2,571,428.57 7,251,428.57

Dalam Milaminto

Rel Laci Tandem Huben

Engsel Slowmotion Huben

b Panel TV dengan Nat V Luar Multiplek Fin. Hpl Taco woodgrain 6.45 m1 2,285,714.29 14,742,857.14

Dalam Milaminto

Engsel Slowmotion Huben

c Pintu Kamuflase V Luar Multiplek Fin. Hpl Taco/ Carta 1.00 ls 7,857,142.86 7,857,142.86

Engsel Invisible Hinge

d Kabinet Konsol V Luar Multiplek Fin. Hpl Taco woodgrain 2.48 m1 2,571,428.57 6,377,142.86

Dalam Milaminto

Engsel Slowmotion Huben

e Sofa 3 Seater V Foam Fin. Kain 1.00 ls 17,142,857.14 17,142,857.14

f Arm chair V Foam Fin. Kain 1.00 ls 4,857,142.86 4,857,142.86

h Side Table Nakas V Luar Multiplek Fin. Hpl Taco woodgrain 1.00 ls 2,000,000.00 2,000,000.00

i Lampu Gantung V Exclude Bohlam 1.00 3,000,000.00 3,000,000.00

Multiplek Fin. HPL

Acrilic

Kabel + Fitting

j Kabinet gantung V Luar Multiplek Fin. Hpl Taco woodgrain 1.00 ls 3,285,714.29 3,285,714.29

k Cermin Lingkaran V Cermin Lingkaran diameter 60 cm 1.00 ls 1,714,285.71 1,714,285.71

Backing Plat Besi Fin. Hitam Duco Doff

C KAMAR MANDI UTAMA LT 1

1 PEKERJAAN FURNITURE

a Kabinet Wastafel V Luar Finishing. HPL Taco Solid 1.00 ls 3,571,428.57 3,571,428.57

Dalam Milaminto

Rel Laci Tandem Huben

Engsel Slowmotion Huben

b Top Table Wastafel V Granit Slab Niro GLX 21 Calacatta Elite 1.00 ls 2,000,000.00 2,000,000.00

c Ambalan Wastafel V Luar Finishing. HPL Carta Woodgrain 1.00 ls 1,142,857.14 1,142,857.14

e Pasang Wastafel V Jasa Pasang 1.00 ls 357,142.86 357,142.86

f Kran V Jasa Pasang 1.00 ls 214,285.71 214,285.71

g Cermin Lingkaran V Cermin Lingkaran diameter 70 cm 1.00 ls 2,000,000.00 2,000,000.00

Backing Plat Besi Fin. Hitam Duco Doff

D KAMAR TIDUR UTAMA LT 1

1 PEKERJAAN FURNITURE

a Panel Backdrop V Luar Finishing. HPL Taco Solid 6.72 1,214,285.71 8,160,000.00

b Side Table Nakas V Luar Finishing. HPL Taco Solid 1.00 1,285,714.29 1,285,714.29

c Kabinet Wardrobe V Luar Finishing. HPL Taco Solid 4.56 2,571,428.57 11,725,714.29

Dalam Milaminto

Engsel Slowmotion Huben

d Meja wardrobe V Luar Finishing. HPL Taco Solid 1.00 2,857,142.86 2,857,142.86

Hollow Besi 40x60 Fin. Duco Hitam Doff

cermin wardrobe frame 1.00 2,142,857.14 2,142,857.14

e Dipan V Luar Finishing. HPL Taco Solid 3.20 2,571,428.57 8,228,571.43

g Kabinet TV V Luar Finishing. HPL Taco Solid 2.40 3,000,000.00 7,200,000.00

Dalam Milaminto

Engsel Slowmotion Huben

h Kursi Wardrobe V Kursi Blora By Fabelio 1.00 2,000,000.00 2,000,000.00

i Kursi Stool Pendek V Stacy Grey Old By Informa 1.00 1,142,857.14 1,142,857.14

E KAMAR TIDUR UTAMA LT 2

1 PEKERJAAN FURNITURE

a Panel Backdrop V Luar Finishing. HPL Taco woodgrain 7.80 m2 1,214,285.71 9,471,428.57

b Kabinet Wardrobe V Luar Finishing. HPL Taco woodgrain 6.96 m2 2,571,428.57 17,897,142.86

Dalam Milaminto

Engsel Slowmotion Huben

c Dipan V Luar Finishing. HPL Taco woodgrain 3.20 m2 2,571,428.57 8,228,571.43

d Sofa 2 Seater V Foam Fin. Kain 1.00 ls 11,428,571.43 11,428,571.43

e Nakas V Luar Finishing. HPL Taco woodgrain 2.00 ls 1,571,428.57 3,142,857.14

Dalam Milaminto

Rel Laci Huben Slomotion

f Rak Buku V Luar Finishing. HPL Taco woodgrain 2.56 2,571,428.57 6,582,857.14

Dalam Milaminto

Engsel Slowmotion Huben

g Meja Kerja V Luar Finishing. HPL Taco woodgrain 1.00 3,142,857.14 3,142,857.14

h Kursi Kerja V Kursi Blora By Fabelio 1.00 2,214,285.71 2,214,285.71

i Kabinet TV V Luar Finishing. HPL Taco woodgrain 1.00 4,000,000.00 4,000,000.00

Dalam Milaminto

Engsel Slowmotion Huben

D KAMAR MANDI UTAMA LT 2

1 PEKERJAAN FURNITURE

a kabinet Wastafel V Luar Finishing. HPL Taco woodgrain 1.00 ls 3,571,428.57 3,571,428.57

Dalam Milaminto

Rel Laci Tandem Huben

Engsel Slowmotion Huben

b Top Meja Granit V Granit Slab Niro GLX 21 Calacatta Elite 1.00 ls 2,000,000.00 2,000,000.00

c Ambalan Wastafel V Luar Finishing. HPL Carta Woodgrain 1.00 ls 1,142,857.14 1,142,857.14

e Pasang Wastafel V Jasa Pasang 1.00 ls 357,142.86 357,142.86

f Kran V Jasa Pasang 1.00 ls 214,285.71 214,285.71

g Cermin V Cermin Lingkaran diameter 60 cm 1.00 ls 1,714,285.71 1,714,285.71

Backing Plat Besi Fin. Hitam Duco Doff

 E KAMAR ANAK

1 PEKERJAAN FURNITURE

a Dipan Anak V Luar Finishing. HPL Taco woodgrain 2.40 m2 2,571,428.57 6,171,428.57

b Panel Backdrop V Luar Finishing. HPL Taco woodgrain 6.20 m2 1,214,285.71 7,528,571.43

c Kabinet Wardrobe V Luar Finishing. HPL Taco woodgrain 2.88 m2 2,571,428.57 7,405,714.29

Dalam Milaminto

Engsel Slowmotion Huben

d Kabinet TV dan Meja Kerja V Luar Finishing. HPL Taco woodgrain 2.45 2,857,142.86 7,000,000.00

Dalam Milaminto

Engsel Slowmotion Huben

e Nakas V Luar Finishing. HPL Taco woodgrain 2.00 ls 1,928,571.43 3,857,142.86

Dalam Milaminto

f Kursi Belajar V Denise Chair Brown by Informa 1.00 ls 1,357,142.86 1,357,142.86

HARGA TOTAL
311,326,571.43

ALAT ELEKTRONIK
2 Kulkas LG GN-B372SQCB 2 Pintu 312 L + acc + Unit 1.00 8,550,000.00 8,550,000.00
ongkir /setara
3 Kompor Modena BH 0935 3 tungku + acc + ongkir Unit 1.00 4,275,000.00 4,275,000.00
/setara
4 Cooker Hood MODENA slim hood PX 6031 L + acc Unit 1.00 2,078,125.00 2,078,125.00
+ ps /setara
5 Kitchen sink MODENA Bolsena ks3120 dan kran Unit 1.00 3,978,125.00 3,978,125.00
TOTO TX108LEM + acc
TV Kamar Xiaomi Mi TV 4 43' + bracket wall mount Unit 3.00 5,581,250.00 16,743,750.00
+ pasang /setara
TV Rg. Kelg Xiaomi Mi TV 4 55" + bracket wall Unit 1.00 11,043,750.00 11,043,750.00
mount + pasang /setara

TOTAL 46,668,750.00

TOTAL KESELURUHAN 357,995,321.43

TOTAL DIBULATKAN 358,000,000.00
* Catatan
1 Volume diatas berdasarkan gambar 3D
2 Item yang tidak tercantum pada tabel dihitung sebagai kerja tambah

Jakarta, 28 Januari 2022