RENCANA ANGGARAN BIAYA

INTERIOR SHOW UNIT

KEGIATAN : INTERIOR SEMESTA APARTEMEN JAKABARING
PEKERJAAN : INTERIOR SHOW UNIT
LOKASI : JAKABARING PALEMBANG
KONTRAK AWAL PEKERJAAN TAMBAHAN/PENGURANGAN
No. URAIAN PEKERJAAN SPESIFIKASI KETERANGAN
UKURAN VOL SAT HARGA SATUAN HARGA TOTAL UKURAN VOL SAT HARGA SATUAN HARGA TOTAL
A PEKERJAAN SHOW UNIT STUDIO
Custom Wallpaper Printing Mural (grey, geometric pattern) Ex.
1 Wallpaper Bed head 200 x 290 5,80 M2 Rp 225.000 Rp 1.305.000 200 x 290 5,80 M2 Rp 225.000 Rp 1.305.000
Tokped
2 Wallpaper sticker marble Ex. Tokopedia - Motif Marble White 463 x 300 13,89 M2 Rp 125.000 Rp 1.736.250 463 x 300 13,89 M2 Rp 125.000 Rp 1.736.250
3 Glass Board Warna Grey 96 x 75 0,85 M2 Rp 1.500.000 Rp 1.271.250 96 x 75 0,85 M2 Rp 1.500.000 Rp 1.271.250
Custom Plywood Fin. HPL (ex. Taco) - motif marble (Milky
4 Backsplash 83 x 73 0,61 M2 Rp 300.000 Rp 181.770 83 x 73 0,61 M2 Rp 300.000 Rp 181.770
Ramone Gloss - TH 887 JG)
5 Backpanel Mirror 85 x 300 2,55 M2 Rp 1.000.000 Rp 2.550.000 85 x 300 2,55 M2 Rp 1.000.000 Rp 2.550.000
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
6 Backdrop TV 220x140 3,08 M2 Rp 850.000 Rp 2.618.000 220x140 3,08 M2 Rp 850.000 Rp 2.618.000
Oak)
7 Cat dinding Interior (grey) Ex. Jotun, Dulux, setara 9,83 M2 Rp 85.000 Rp 835.125 9,83 M2 Rp 85.000 Rp 835.125
8 Cat dinding Interior (white) Ex. Jotun, Dulux, setara 13,46 M2 Rp 85.000 Rp 1.144.100 13,46 M2 Rp 85.000 Rp 1.144.100
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
9 Kitchenset Sink Oak) 83 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000 83 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000
Top Table Fin. HPL ex. Taco (TH 192 DP - Tadao Calacatta)
Sink (ex.Onan - stainless steel 304)
10 Kitchen Sink 50 x 40 1,00 BH Rp 800.000 Rp 800.000 50 x 40 1,00 BH Rp 800.000 Rp 800.000
Afur
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
11 Kabinet atas Kitchenset Sink 83 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000 83 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000
Oak)
12 Selang Buangan Fleksible Selang buangan fleksible 1,00 BH Rp 48.000 Rp 48.000 1,00 BH Rp 48.000 Rp 48.000
13 Kran Angsa Kran Angsa Pipa (ex. Onan - stainless steel) 1,00 BH Rp 150.000 Rp 150.000 1,00 BH Rp 150.000 Rp 150.000
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
14 Ambalan Kitchenset Sink 83 x 30 2,00 BH Rp 660.000 Rp 1.320.000 83 x 30 2,00 BH Rp 660.000 Rp 1.320.000
Oak)
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
15 Kitchenset Kompor + Meja TV Oak) 60 x 290 1,00 LS Rp 1.800.000 Rp 1.800.000 60 x 290 1,00 LS Rp 1.800.000 Rp 1.800.000
Top Table Fin. HPL ex. Taco (TH 192 DP - Tadao Calacatta)

16 Kompor Tanam Ex.Modena/Rinnai - 2 tungku (Modena BH 1325 29,5x50) 29,5 x 50 1,00 SET Rp 1.500.000 Rp 1.500.000 DISEDIAKAN PROYEK

Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
17 Ambalan Kitchenset Kompor 60 x 30 2,00 BH Rp 1.300.000 Rp 2.600.000 60 x 30 2,00 BH Rp 1.300.000 Rp 2.600.000
Oak)
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
18 Kabinet atas kitchen set Kompor 68 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000 DIHILANGKAN
Oak)
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan 180 x 200 x 20 180 x 200 x 20
19 Tempat tidur 1,00 LS Rp 3.200.000 Rp 3.200.000 1,00 LS Rp 3.200.000 Rp 3.200.000
Oak)
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
20 Bed Head panel 290 x 100 1,00 LS Rp 1.200.000 Rp 1.200.000 290 x 100 1,00 LS Rp 1.200.000 Rp 1.200.000
Oak), tali air 2 cm
21 Bed Matrass Ex. Uniland 160 X 200 1,00 BH Rp 2.500.000 Rp 2.500.000 160 X 200 1,00 BH Rp 2.500.000 Rp 2.500.000
22 Bantal Tidur Ex. Tokopedia 45 x 60 2,00 BH Rp 158.000 Rp 316.000 DISEDIAKAN PROYEK
22 Bantal Sofa Ex. Tokopedia 30 x 50 2,00 BH Rp 125.000 Rp 250.000 DISEDIAKAN PROYEK
23 Sarung Bantal Sofa Ex. Tokopedia - Motif Abu 2,00 BH Rp 60.000 Rp 120.000 DISEDIAKAN PROYEK
24 Bed Cover + Sprei + Sarung Bantal Ex. Tokopedia - Warna Abu Muda 160 X 200 1,00 BH Rp 280.000 Rp 280.000 DISEDIAKAN PROYEK
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
25 Side table / Meja Nakas 40 x 40 x 30 2,00 BH Rp 1.200.000 Rp 2.400.000 40 x 40 x 30 2,00 BH Rp 1.200.000 Rp 2.400.000
Oak)
26 Open wardrobe / Lemari Ex. Tokopedia 1,00 BH Rp 1.500.000 Rp 1.500.000 1,00 BH Rp 1.500.000 Rp 1.500.000
Ex. Informa - Cermin Dinding 50x160x3.8 Cm B018 - Cokelat
27 Wall Mirror 1,00 BH Rp 1.800.000 Rp 1.800.000 1,00 BH Rp 1.800.000 Rp 1.800.000 DISEDIAKAN REKANAN
Wood
28 Jam Dinding Ex. Informa - 50.7 Cm Jam Dinding 294g - Gold 1,00 BH Rp 1.000.000 Rp 1.000.000 DISEDIAKAN PROYEK
29 Frame Acessories Custom Print + Frame 3,00 BH Rp 58.000 Rp 174.000 DISEDIAKAN PROYEK
30 Roman Gordyn 1 Ex. Onna 65 x 110 1,00 SET Rp 225.000 Rp 225.000 DISEDIAKAN PROYEK
30 Vitrase Smokring Ex. Tokopedia - Putih - 12 ring (90 x 240) 90 x 240 2,00 BH Rp 65.000 Rp 130.000 DISEDIAKAN PROYEK
31 Rail Vitrase Ex. Tokopedia - Putih - 140 cm 140 cm 1,00 SET Rp 110.000 Rp 110.000
32 TV 43" Dummy - Second - Kondisi Fisik Baik 1,00 BH Rp 3.000.000 Rp 3.000.000 DISEDIAKAN PROYEK
Ex. Tokopedia - Karpet Lantai Abstrak Aesthetic Eropa
33 Square Carpet 250 X 100 1,00 PC Rp 1.000.000 Rp 1.000.000 DISEDIAKAN PROYEK
Minimalis Import Polyester - 501, 180x250
34 Round Rotan Carpet Ex. Tokopedia d=100 cm 1,00 PC Rp 350.000 Rp 350.000 DISEDIAKAN PROYEK
35 Kitchen Accessories (spoon spatula plate dll) Ex. Tokopedia 8,00 PC Rp 125.000 Rp 1.000.000 DISEDIAKAN PROYEK
36 Kitchen Accessories (toples & Bottle) Ex. Tokopedia 7,00 PC Rp 45.000 Rp 315.000 DISEDIAKAN PROYEK
37 Aksesoris Tanaman Artificial Ex. Tokopedia - dia. 16 cm - Pot Warna Putih 2,00 PC Rp 260.000 Rp 520.000 DISEDIAKAN PROYEK
38 Aksesoris Pot Tanaman Ex. Tokopedia - t: ±60 cm - Pot Warna Putih 1,00 PC Rp 220.000 Rp 220.000 DISEDIAKAN PROYEK
39 Vynil Floor Vynil ex. Taco (TV 2007 - Barn Oak) 14,50 M2 Rp 245.000 Rp 3.552.500 14,50 M2 Rp 245.000 Rp 3.552.500
40 LED Strip light Ex. Tokopedia - Warm 6,20 M' Rp 107.170 Rp 664.456 6,20 M' Rp 107.170 Rp 664.456
41 Dinner Chair Ex. Tokopedia - Kayu + Rotan 2,00 PC Rp 64.500 Rp 129.000 DISEDIAKAN PROYEK
SUB TOTAL : Rp 51.215.451 Rp 38.776.451
B PEKERJAAN SHOW UNIT 2 BED ROOM
I LIVING ROOM
Kisi Kisi Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French
1 Panel Tv Backdrop 182 x 145 6,30 M2 Rp 620.000 Rp 3.906.000 182 x 145 6,30 M2 Rp 620.000 Rp 3.906.000
Tan Oak)
Kisi Kisi Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French
2 Panel Back Mirror 150 x 60 0,90 M2 Rp 800.000 Rp 720.000 150 x 60 0,90 M2 Rp 800.000 Rp 720.000
Tan Oak)
3 Led strip light Ex. Tokopedia - Warm 3,40 M' Rp 107.170 Rp 364.379 3,40 M' Rp 107.170 Rp 364.379
4 Cat dinding Interior (white) Ex. Jotun, Dulux, setara 20,34 M2 Rp 85.000 Rp 1.728.900 20,34 M2 Rp 85.000 Rp 1.728.900
5 Wall Mirror Custom Cermin 150 x 240 3,60 M2 Rp 800.000 Rp 2.880.000 150 x 240 3,60 M2 Rp 800.000 Rp 2.880.000 DISEDIAKAN REKANAN
6 Frame Acessories Custom Print - Frame Putih 4,00 BH Rp 58.000 Rp 232.000 DISEDIAKAN PROYEK
7 Roman Gordyn Ex. Onna - Roman - Grey 125 x 120 2,00 PC Rp 225.000 Rp 450.000 DISEDIAKAN PROYEK
8 TV 32" Dummy - Second - Kondisi Fisik Baik 1,00 PC Rp 1.500.000 Rp 1.500.000 DISEDIAKAN PROYEK

Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
9 Kitchenset Sink 68 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000 68 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000
Oak) Top Table Fin. HPL ex. Taco (TH 192 DP - Tadao Calacatta)

10 Kitchen Sink Sink (ex.Onan - stainless steel 304) Afur 50 x 40 1,00 BH Rp 800.000 Rp 800.000 50 x 40 1,00 BH Rp 800.000 Rp 800.000
11 Selang Buangan Fleksible Selang buangan fleksible 1,00 BH Rp 48.000 Rp 48.000 1,00 BH Rp 48.000 Rp 48.000
12 Kran Angsa Kran Angsa Pipa (ex. Onan - stainless steel) 1,00 BH Rp 150.000 Rp 150.000 1,00 BH Rp 150.000 Rp 150.000
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
13 Kabinet atas Kitchenset Sink 68 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000 68 x 50 1,00 LS Rp 1.800.000 Rp 1.800.000
Oak)
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
14 Ambalan Kitchenset Sink 50 x 30 2,00 BH Rp 660.000 Rp 1.320.000 50 x 30 2,00 BH Rp 660.000 Rp 1.320.000
Oak)
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
15 Kitchenset Kompor + Meja TV Oak) 60 x 40 1,00 LS Rp 1.500.000 Rp 1.500.000 60 x 40 1,00 LS Rp 1.500.000 Rp 1.500.000
Top Table Fin. HPL ex. Taco (TH 192 DP - Tadao Calacatta)

16 Kompor Tanam Ex.Modena/Rinnai - 2 tungku (Modena BH 1325 29,5x50) 29,5 x 50 1,00 SET Rp 1.500.000 Rp 1.500.000 DISEDIAKAN PROYEK

Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
17 Ambalan Kitchenset Kompor 60 x 30 2,00 BH Rp 660.000 Rp 1.320.000 60 x 30 2,00 BH Rp 660.000 Rp 1.320.000
Oak)
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
18 Kabinet atas kitchen set Kompor 60 x 40 1,00 LS Rp 1.800.000 Rp 1.800.000 60 x 40 1,00 LS Rp 1.800.000 Rp 1.800.000
Oak)
Custom Plywood Fin. HPL ex. Taco (TH 192 DP - Tadao
19 Meja TV 180 x 40 x 10 1,00 PC Rp 1.300.000 Rp 1.300.000 180 x 40 x 10 1,00 PC Rp 1.300.000 Rp 1.300.000
Calacatta)
Custom Plywood Fin. HPL ex. Taco (TH 192 DP - Tadao
20 Meja Makan/Coffee Table Calacatta) 40 x 120 x 40 1,00 PC Rp 1.300.000 Rp 1.300.000 40 x 120 x 40 1,00 PC Rp 1.300.000 Rp 1.300.000
Kaki Meja Holow 40x40 Fin. Cat Duco Hitam
21 Bean bag Ex. Tokopedia - dia. ±75 cm - Abu-abu 2,00 PC Rp 225.000 Rp 450.000 DISEDIAKAN PROYEK
Karpet Lantai Contemporer Modern - Anti Slip | La Vie | 100 x
22 Carpet motif 100 x 150 1,00 PC Rp 350.000 Rp 350.000 DISEDIAKAN PROYEK
150 - CH 1
23 Aksesoris Pot Tanaman Ex. Tokopedia - t: ±60 cm - Pot Warna Putih 1,00 PC Rp 220.000 Rp 220.000 DISEDIAKAN PROYEK
24 Aksesoris Tanaman Artificial Ex. Tokopedia - dia. 16 cm - Pot Warna Putih 2,00 PC Rp 180.000 Rp 360.000 DISEDIAKAN PROYEK

25 Kitchen Accessories (spoon, spatula,plate, dll) Ex. Tokopedia 10,00 PC Rp 125.000 Rp 1.250.000 DISEDIAKAN PROYEK

26 Kitchen Accessories (toples & Bottle) Ex. Tokopedia 5,00 PC Rp 45.000 Rp 225.000 DISEDIAKAN PROYEK
27 Vynil Floor Vynil ex. Taco (TV 2007 - Barn Oak) 8,70 M2 Rp 245.000 Rp 2.131.500 8,70 M2 Rp 245.000 Rp 2.131.500
II MASTER BED ROOM
1 Dinding Partisi Gypsum + Rangka Ex. Aplus, setara - rangka holo 0.35 mm 4,01 M2 Rp 550.000 Rp 2.205.500 4,01 M2 Rp 550.000 Rp 2.205.500
2 Cat dinding Interior (sage green) Ex. Jotun, Dulux, setara (Jotun NCS S 3020-G20Y) 8,97 M2 Rp 85.000 Rp 762.450 8,97 M2 Rp 85.000 Rp 762.450
3 Cat dinding Interior (white) Ex. Jotun, Dulux, setara (Jotun NCS S 0300-N) 20,80 M2 Rp 85.000 Rp 1.768.000 20,80 M2 Rp 85.000 Rp 1.768.000
Ex. Informa (160x200 Cm Lynn Headboard Tempat Tidur - Abu-
4 Dipan/ Tempat tidur 160 x 200 1,00 SET Rp 4.500.000 Rp 4.500.000 160 x 200 1,00 SET Rp 4.500.000 Rp 4.500.000
abu)
5 Kasur / Matras Ex. Uniland, Guhdo, setara 160 x 200 1,00 BH Rp 2.500.000 Rp 2.500.000 160 x 200 1,00 BH Rp 2.500.000 Rp 2.500.000
6 Bed Cover + Sprei + Sarung Bantal Ex. Tokopedia - abu-abu 160 x 200 1,00 PC Rp 280.000 Rp 280.000 DISEDIAKAN PROYEK
7 Bantal Tidur Ex. Tokopedia 45 x 60 2,00 BH Rp 158.000 Rp 316.000 DISEDIAKAN PROYEK
8 Bantal Sofa Ex. Tokopedia 30 x 50 2,00 BH Rp 125.000 Rp 250.000 DISEDIAKAN PROYEK
9 Sarung bantal Sofa Ex. Tokopedia 30 x 50 2,00 BH Rp 60.000 Rp 120.000 DISEDIAKAN PROYEK
10 Open wardrobe / Lemari Ex. Tokopedia 1,00 BH Rp 1.500.000 Rp 1.500.000 1,00 BH Rp 1.500.000 Rp 1.500.000 DISEDIAKAN REKANAN
11 Wall Clock Accessories Ex. Informa (40.4 Cm Jam Dinding Plastik 6946 - Hitam) 1,00 PC Rp 1.000.000 Rp 1.000.000 DISEDIAKAN PROYEK
12 Frame Accessories Custom Print + Frame Hitam 4,00 PC Rp 58.000 Rp 232.000 DISEDIAKAN PROYEK
13 Round Rotan Carpet Ex. Tokopedia d=100 cm 1,00 PC Rp 350.000 Rp 350.000 DISEDIAKAN PROYEK
14 Led strip light for Bed Head Ex. Tokopedia - Warm 1,60 M' Rp 107.170 Rp 171.472 1,60 M' Rp 107.170 Rp 171.472
15 Vynil Floor Vynil ex. Taco (TV 2007 - Barn Oak) 7,82 M2 Rp 245.000 Rp 1.915.900 7,82 M2 Rp 245.000 Rp 1.915.900
III BED ROOM 2
1 Cat dinding Interior (sage green) Ex. Jotun, Dulux, setara (Jotun NCS S 3020-G20Y) 7,60 M2 Rp 85.000 Rp 646.000 7,60 M2 Rp 85.000 Rp 646.000
2 Cat dinding Interior (white) Ex. Jotun, Dulux, setara (Jotun NCS S 0300-N) 8,97 M2 Rp 85.000 Rp 762.450 8,97 M2 Rp 85.000 Rp 762.450
Custom Plywood Fin. HPL ex. Taco (TH 889 FC - French Tan
3 Book Shelf 110 x 150 2,00 BH Rp 240.000 Rp 480.000 110 x 150 2,00 BH Rp 240.000 Rp 480.000
Oak)
4 Dipan/ Tempat tidur Custom Plywood Fin. HPL (TH 003AA - Black) 95 X 205 1,00 LS Rp 2.200.000 Rp 2.200.000 95 X 205 1,00 LS Rp 2.200.000 Rp 2.200.000
5 Kasur / Matras Ex. Uniland, Guhdo, setara 90 X 200 1,00 BH Rp 1.200.000 Rp 1.200.000 90 X 200 1,00 BH Rp 1.200.000 Rp 1.200.000
6 Bantal Ex. Tokopedia 2,00 BH Rp 158.000 Rp 316.000 DISEDIAKAN PROYEK
7 Batal Sofa Ex. Tokopedia 40 x 40 2,00 BH Rp 125.000 Rp 250.000 DISEDIAKAN PROYEK
8 Sarung Bantal Sofa Ex. Tokopedia - motif hijau 40 x 40 2,00 BH Rp 60.000 Rp 120.000 DISEDIAKAN PROYEK
9 Bed Cover + Sprei + Sarung Bantal Ex. Tokopedia - Putih 100 X 200 1,00 PC Rp 200.000 Rp 200.000 DISEDIAKAN PROYEK
10 Open wardrobe / Lemari Ex. Tokopedia 1,00 PC Rp 1.500.000 Rp 1.500.000 1,00 PC Rp 1.500.000 Rp 1.500.000 DISEDIAKAN REKANAN
11 Wall Clock Accessories Ex. Informa (Jam Dinding 30.5 Cm 3312d4 - Abu-abu) 1,00 PC Rp 1.000.000 Rp 1.000.000 DISEDIAKAN PROYEK
12 Frame Accessories Custom Print + Frame Hitam 2,00 PC Rp 58.000 Rp 116.000 DISEDIAKAN PROYEK
13 Round Rotan Carpet Ex. Tokopedia d=100 cm 1,00 PC Rp 350.000 Rp 350.000 DISEDIAKAN PROYEK
14 Accessories Shelf Ex. Tokopedia 4,00 BH Rp 120.000 Rp 480.000 4,00 BH Rp 120.000 Rp 480.000
15 Aksesoris Pot Tanaman Ex. Tokopedia - t: ±60 cm - Pot Warna Putih 1,00 PC Rp 220.000 Rp 220.000 DISEDIAKAN PROYEK
16 Vynil Floor Vynil ex. Taco (TV 2007 - Barn Oak) 5,40 M2 Rp 245.000 Rp 1.323.000 5,40 M2 Rp 245.000 Rp 1.323.000
SUB TOTAL : Rp 60.440.551 Rp 48.783.551
C PEKERJAAN LAIN-LAIN
1 AC 1 PK + Installation Ex. LG 3,00 PC Rp 4.500.000 Rp 13.500.000 3,00 PC Rp 4.500.000 Rp 13.500.000
SUB TOTAL : Rp 13.500.000 Rp 13.500.000
D PEKERJAAN TAMBAHAN
Dinding Partisi Gypsum + Rangka Di Tipe Two
1 Ex. Aplus, setara - rangka holo 0.35 mm 2,80 M2 Rp 550.000 Rp 1.540.000 TAMBAHAN
Bedroom Kamar 2
2 Pek. Perbaikan Tembok Rembes 1,00 LS Rp 250.000 Rp 250.000 TAMBAHAN
3 Pek. Pengecatan Teralis Balkon 6,00 M2 Rp 50.000 Rp 300.000 TAMBAHAN
4 Cooker Hood Kitchen 2,00 UNIT Rp 1.600.000 Rp 3.200.000 TAMBAHAN
Rp -
Rp -

SUB TOTAL : Rp - Rp 5.290.000

REKAPITULASI BIAYA
KEGIATAN : INTERIOR SEMESTA APARTEMEN JAKABARING
PEKERJAAN : INTERIOR SHOW UNIT
LOKASI : JAKABARING PALEMBANG

NO URAIAN PEKERJAAN JUMLAH JUMLAH PERUBAHAN

A PEKERJAAN SHOW UNIT STUDIO Rp 51.215.451 Rp 38.776.451

B PEKERJAAN SHOW UNIT 2 BED ROOM Rp 60.440.551 Rp 48.783.551

C PEKERJAAN LAIN-LAIN Rp 13.500.000 Rp 13.500.000

D PEKERJAAN TAMBAHAN Rp - Rp 5.290.000

TOTAL JUMLAH : Rp 125.156.002 Rp 106.350.002

Palembang. 23 Februari 2022

M. CHANDRA FAISHAL, ST.