Estimate Weni
PR.EAR.EAR.2019.10.69
NO PR : Checked 1 Pak Roedy
BUDGET PR 775.000.000
Budget Save 6.360.102 0,82%
Total Persen
NO URAIAN Ket
(Rp) (%)
Luas ( m2 ) 182,43
Harga / m2 exclude Furniture Rp 3.420.000
Harga / m2 exclude Mobilisasi & Akomodasi Rp 4.070.000
Harga / m2 Include All in Item Rp 4.210.000
Catatan :
1 BQ ini dibuat berdasarkan LAYOUT APPROVED dan STANDARISASI FURNITURE erafone 2.0
(terlampir data nya di attachment email yang dikirimkan).
2 Bundle Gambar Kerja hanya sebagai panduan untuk Bentuk ruangan, ketinggian/leveling lantai-plafon,
Tampak /Potongan dan Mechanical Electrical.
3 Mohon Vendor untuk menjadwalkan meeting risalah pekerjaan terlebih dahulu dengan team Design
CHANNEL DEVELOPMENT sebelum pekerjaan dimulai.
TOTAL Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:1/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
A PEKERJAAN SIPIL
Kode Harga Sat Total
NO Gambar
Fix Asset GA URAIAN Vol Sat
(Rp) (Rp)
I PRELIMINARIES
I Mobilisasi dan Kebutuhan Project
2 AREA JAWA BARAT + JATENG
Worker, Supervision Transport & Material
3 Megastore - Store Area 170 m2 s/d 250 m2 1,00 lot 15.000.000 15.000.000
- Termasuk Handling Furniture & Pengambilan meja knock down & Install
- Termasuk Trasportasi Pekerja
- Termasuk Kordinasi dengan pihak Vendor Furniture, Vendor Branding, Vendor
Informa
TOTAL I Rp 15.000.000
Note :
- Pihak Erafone menerima ruko dengan kondisi Kosong
TOTAL II Rp 36.492.520
PERSIAPAN Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:2/23
PROJECT : NEW MULTIBRAND STORE OWNER ESTMATE
LOKASI : CICURUG - SUKABUMI PROJECT VALUE Rp 48.694.963
A PEKERJAAN SIPIL
Kode Harga Sat Total
NO Gambar
Fix Asset GA URAIAN Vol Sat
(Rp) (Rp)
II PEKERJAAN STRUKTUR
II 1 Pekerjaan galian
√ Pondasi Tangga, uk.1400 x 700 x 400 mm (1 titik) 0,39 m3 180.000 70.560
√ Facade, uk 1400 x 1400 x 1450 mm (2 titik) 5,68 m3 180.000 1.023.120
√ Pondasi kolom beton samping tangga Lt.1 - Lt.2, uk. 800 x 800 x 600 mm (1 titik) 0,38 m3 180.000 69.120
STRUCTUR Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:3/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE OWNER ESTMATE
LOKASI : CICURUG - SUKABUMI AREA (SQM) 182,43
PROJECT VALUE Rp 351.944.637
PRICE per m2 Rp 1.930.000
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO Gambar
URAIAN Vol Sat
GA (Rp) (Rp)
III PEKERJAAN GENERALCONTRUCTION
3 Pengadaan dan pemasangan talang air PVC KOTAK warna abu-abu 7,50 m1 90.000 675.000
- Termasuk perkuatan siku unituk talang
12 Pengadaan dan pemasangan penutup atap (canopy depan) 25,50 m2 300.000 7.650.000
Spesifikasi :
- Atap Transparan Polycarbonate ex. Solartuff ; Thickness 0.8 mm, Grey Colour + Termasuk
aksesoris dan alat bantu
III.1 Rp 14.872.200
6 Pengadaan & Pemasangan Stepnozing (Anti slip) lebar: 5 cm 22,68 m1 40.000 907.200
III.2 Rp 71.059.276
III.3 PEKERJAAN DINDING PARTISI & FINISHING
Pekerjaan Dinding & Partisi
2 Pengadaan dan pemasangan partisi :
gypsum 9mm (1 muka)
Spesifikasi:
- Gypsum ex. Elephant
- Hollow Galvalum
- Sudut dinding diberi corner bead
- Jarak rangka 60cm
1 W1 Single rangka hollow 40x40x0.4 mm
FIT-OUT Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:4/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE OWNER ESTMATE
LOKASI : CICURUG - SUKABUMI AREA (SQM) 182,43
PROJECT VALUE Rp 351.944.637
PRICE per m2 Rp 1.930.000
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO Gambar
URAIAN Vol Sat
GA (Rp) (Rp)
III √ At Store Lt. 1 - Ch. 3000 mm 107,57 m2 147.000 15.812.937
√ At Store Lt. 2 - Ch. 2700 mm 59,49 m2 147.000 8.744.501
18 Pengerjaan plint/List Skirting lantai ( Tidak termasuk Dibelakang Wall Bay & Gudang )
1 Ex. HAVEEL - HAIRLINE 1148
- Plywood fin. S/S Hairline HPL
- Size: 100x15mm
SK √ At Store Lt. 1 15,32 m1 90.000 1.378.530
SK √ At Store Lt. 2 16,13 m1 90.000 1.452.060
2 Spesifikasi :
- Cover Melaminto 4 mm
- Termasuk Pemasangan Poster
- Exclude cover striker vinly Branding
S1 √ Sticker Dim 1500 x 2300 mm (Lt. 1 = 1 unit dan Lt.2 = 2 unit) 10,35 m2 120.000 1.242.000
S2 √ Sticker Dim 2000 x 1550 mm (Lt. 1 = 1 unit dan Lt.2 = 3 unit) 12,40 m2 120.000 1.488.000
S2' √ Sticker Dim 2000 x 2300 mm (Lt. 1 = 1 unit) 4,60 m2 120.000 552.000
S3 √ Sticker Dim 2500 x 1550 mm (Lt. 1 = 1 unit) 3,88 m2 120.000 465.000
Ex.emultion paint dulux Ambiance white dulux Easy clean / dulux easy clean pelica (off
b
white ) 30YY72/08 grey painted
P1 √ At All Partition Wall 338,11 m2 45.000 15.215.121
P1 √ At Wall eksisting (Musholla, Toilet etc) Lt.1 73,92 m2 45.000 3.326.400
P1 √ At Wall eksisting (Area Tidak Dipakai) Lt. 2 48,31 m2 - Eksisting
FIT-OUT Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:5/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE OWNER ESTMATE
LOKASI : CICURUG - SUKABUMI AREA (SQM) 182,43
PROJECT VALUE Rp 351.944.637
PRICE per m2 Rp 1.930.000
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO Gambar
URAIAN Vol Sat
GA (Rp) (Rp)
III 2 Tempered glass 10mm
- U alumunium 20.2mm
- becker rod
- sealent bening
√ At Kaca Pos Satpam uk. Depan 530 x 1100 mm + Samping 1050 x 1100 mm 1,74 m2 1.150.000 1.998.700
Pembuatan Pole, tinggi 80 cm (dari muka lantai) 4,00 ttk 360.000 1.440.000
Spesifikasi :
24 - Pipa galvanis 2.5 inch, tebal 3 mm, fin.spray paint ex.nippon
- Penggantung rantai
- Pembuatan lobang dudukan, kedalaman 20 cm
III.3 Rp 101.609.521
10 D3 Pengadaan dan pemasangan pintu toilet PVC ex TIDY PVC DOOR 3020 - Grade 1
- Dim.All 750 x 1800 x 30 mm
Spesifikasi :
- Kualitas A swing 1 daun, dengan cermin
- Kusen warna natural kayu
- Termasuk Hardware Handle + Lockcase
- Kusen PVC diisi dengan perkuatan hollow
√ Toilet Pos Satpam, store Lt. 1 dan 2 3,00 Unit 750.000 2.250.000
III.4 Rp 31.487.800
III.6 37.784.590
FIT-OUT Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:6/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE OWNER ESTMATE
LOKASI : CICURUG - SUKABUMI AREA (SQM) 182,43
PROJECT VALUE Rp 351.944.637
PRICE per m2 Rp 1.930.000
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO Gambar
URAIAN Vol Sat
GA (Rp) (Rp)
III
IV.1 -
IV.2 MECHANICAL & ELEKTRIKAL ENGINEERING :
1 Pengadaan dan pemasangan lampu (General, Night Lamp, Emergency untuk area toko):
1 PHILLIPS LED bulb 14,5W E27 200-240V 1700
( Kontak Suplier Philips : Pak Surya 085779848651)
- Lumen: warm white / Cool daylight
- With holder fixture fitting Inbow (5 inch) ex PHILLIPS (White) - FBS115
√ At Store Lt. 1 (Warm White) 41,00 ttk 250.000 10.250.000
√ At Toilet, Musholla Area Lt. 1 (Warm White) 7,00 ttk 250.000 1.750.000
√ At Pos Satpam (Warm White) 2,00 ttk 250.000 500.000
√ At Teras Lt. 1 (Cool Daylight) 7,00 ttk 250.000 1.750.000
√ At Store Lt. 2 (Warm White) 20,00 ttk 250.000 5.000.000
√ At Storage Lt. 2 (Cool Daylight) 2,00 ttk 250.000 500.000
3 ARASI LED bulb 12W E27 200-240V 1400 (Emergency, daya kuat 2.5 jam)
- Lumen: warm white / Cool daylight
- With holder fixture fitting E27 ex PHILLIPS (White) - FBS115
√ At Store Lt. 1 2,00 ttk 325.000 650.000
√ At Store Lt. 2 2,00 ttk 325.000 650.000
√ At Storage 1,00 ttk 325.000 325.000
4 Pengadaan dan pemasangan Kabel For General (Stop kontak, Titik Lampu)
Spesifikasi :
- Kabel Ex Supreme NYM 3x2.5
- Pipa conduit d:20mm ex.clipsal/setara
√ Titik lampu 107,00 ttk 250.000 26.750.000
√ Outlet
FO - Floor socket outllet power - Lt 1 dan Lt. 2 (8 + 2 Titik) 10,00 ttk 250.000 2.500.000
F - Floor single power cable only - Lt. 1 dan Lt. 2 (1 + 3 Titik) 4,00 ttk 250.000 1.000.000
WB - Single wall power cable only - Lt.1 7 titik 7,00 ttk 250.000 1.750.000
WO - Outlet power single socket (storage, Area Tidak Dipakai, dan depan) - 3 Titik 3,00 ttk 250.000 750.000
- Backwall dan façade - 2 Titik 2,00 ttk 250.000 500.000
- Tarikan alarm - 1 Titik 1,00 ttk 250.000 250.000
- Tarikan exhaust fan Kamar Mandi dan storage - 4 Titik 4,00 ttk 250.000 1.000.000
- DVR dan CCTV - 2 Titik 2,00 ttk 250.000 500.000
FIT-OUT Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:7/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE OWNER ESTMATE
LOKASI : CICURUG - SUKABUMI AREA (SQM) 182,43
PROJECT VALUE Rp 351.944.637
PRICE per m2 Rp 1.930.000
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO Gambar
URAIAN Vol Sat
GA (Rp) (Rp)
III 6 Pengadaan & Pemasangan Db/electrical panel MG/Hagger 20A - 40 A/3Ph, termasuk MCB 1,00 Lot 7.000.000 7.000.000
and kable grouping
Spesifikasi :
- Panel Box 70x50x20 cm ex Industira/setara
- MCCB ex Schneider / setara
- MCB 3 phase, ex Schneider / setara
- MCB 1 phase, ex Schneider / setara
- Lampu indikator
- Accessories ( Ampere Meter, Volt Meter )
- Termasuk Penamaan Kabel
- Skun
- Kontaktor ex schneider
- Cable duct
- Testing Commisioning
Note : Pemasangan Panel Lt. 1
4 Pengadaan & Pemasangan Db/electrical panel Hagger 16A - 20 A /3Ph, termasuk MCB and 1,00 Lot 5.000.000 5.000.000
kable grouping
Spesifikasi :
- Panel Box 70x50x20 cm ex Industira/setara
- MCCB ex Schneider / setara
- MCB 3 phase, ex Schneider / setara
- MCB 1 phase, ex Schneider / setara
- Lampu indikator
- Accessories ( Ampere Meter, Volt Meter )
- Termasuk Penamaan Kabel
- Skun
- Kontaktor ex schneider
- Cable duct
- Testing Commisioning
Note : Pemasangan Panel Lt. 2
11 Pengadaan & Pemasangan BOX cover PLN area depan 1,00 Unit 1.000.000 1.000.000
Spesifikasi Box :
- Logo Panel "Listrik Pintar"
IV.2 93.386.250
Pengadaan dan pemasangan LAN Data Outlet 3,00 Titik 450.000 1.350.000
Spesifikasi:
2 - Outlet Lan Data ex. Clipsal / setara warna putih
- UTP 4 pair Cat 5 cable ex : Belden Australia
- Face plate moduler jack RJ 45 c/w high impact pvc conduit and supporting material.
IV.3 1.745.000
FIT-OUT Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:8/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
VI PEKERJAAN INSTALASI TATA UDARA
7 Pengadaan dan pemasangan AC Splitwall
Spesifikasi :
4 1 AC Panasonic CS-PN12 TKJ 1 1/2 PK Split Wall Mounted Standard 6,00 unit 5.225.000 31.350.000
R32
√ At Store Lt.1 dan Store Lt. 2 (4 dan 2 unit)
1 1 AC Panasonic CS-PN5TKJ 1/2 PK Split Wall Mounted Standard R32 1,00 unit 3.850.000 3.850.000
√ At Store Lt. 1
9 1 Pengadaan & Pemasangan Exhaust Fan Plafon / Ceiling Panasonic 4,00 unit 650.000 2.600.000
FV-25TGU uk. 25 x 25 Cm
Spesifikasi :
- Ex. Panasonic uk. 25 x 25 cm
- At Toilet Satpam, Lt. 1, Lt. 2 dan Storage
Tata Udara Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:9/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
VII PEKERJAAN SANITARY
VII 1 Pengadaan dan pemasangan closet (Lt. 1 dan Lt.2)
1 ex Closet american standard "Winplus", Complete set/unit 3,00 unit 2.100.000 6.300.000
2 Pengadaan dan pemasangan jet washer ex. Toto THX 20 NB /set 3,00 unit 350.000 1.050.000
3 Pengadaan dan pemsangan tissue holder ex. Krisbow / Setara 3,00 unit 250.000 750.000
6 Pengadaan dan pemasangan mirror 6mm uk. 800 x 800 cm 3,00 m2 650.000 1.950.000
5 Pengadaan dan pemasangan floor drain ex. Krisbow / Ice hardware 3,00 unit 200.000 600.000
Sanitari Toilet Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:10/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
VIII PENGADAAN KEBUTUHAN GUDANG
VIII 1 Pengadaan & Pemasangan Security Wiremesh uk. 2460 x 1940 mm 25,52 m2 460.000 11.739.200
Spesifikasi Material :
- Partisi Security Wiremesh :
● 8mm thick 50mm x 50mm wiremesh zincromate (include door) fin.paint
Warna : Hitam
● Frame Hollow 40.40.1 mm kombinasi Besi siku 40.40.3 mm fin Cat System
Las
● Pintu Swing ( Exclude gembok )
3 Rack Selving
Spesifikasi material :
- Material rangka struktur besi siku lubang2
- Terdiri dari 5 tingkat rak
- Top table plywood 15 mm, fin Melaminto
2 1 Uk. p x l x t= 1000 x 300 x 1800 mm 1,00 Unit 1.150.000 1.150.000
GUDANG Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:11/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
IX PEKERJAAN FAÇADE
Pengadaan dan pemasangan Konstruksi Façade ACP ex seven dengan
2
frame ACP
Façade 0 - 80 cm :
Spesifikasi material :
- Full welding system Dengan Panjang dari Façade 0 - 80 cm
1
- Cover ACP ex seven dengan frame ACP
- Stucture hollow steel 50x50 thick 1,2mm kombinasi besi siku 50 x 50 x 5
mm, dinabolt 12mm panjang 12cm fin.black color include penutupan
√ Uk. 1800 x 7500 mm (include tekukan) 18,00 m2 1.100.000 19.800.000
Pengadaan dan pemasangan Konstruksi Panel ACP Ex. Seven Colour Red,
3
stucture hollow steel structure 40x40 thick 0.8mm fin. Black colour
Spesifikasi material Penutup :
- Cover ACP ex seven dengan frame ACP
- Stucture hollow steel 40x40 thick 0.8 mm kombinasi besi siku 40 x 40 x 3
mm
√ Uk. 600 x 7500 sisi bawah; Uk. 600 x 1800 x 2 sisi kiri kanan 6,66 m2 758.000 5.048.280
6 Pengadaan dan pemasangan lampu led flood light + tiang finishing cat
1 Spesifikasi material : 6,00 titik 1.060.000 6.360.000
- Besi siku 40x40x3 mm ( tebal pasaran ) - Jarak rangka - 125 cm
- Lampu led flood light 50 Watt ex. Yestar IP 67 ( Garansi 1 tahun )
- Finish Cat - zincromate fin Cat hitam
- Termasuk Tarikan kabel (Instalasi Kabel ex SUPREME NYM 3x2,5mm2 +
pipa conduit dia. 20mm ex Clipsal/setara )
TOTAL IX Rp 53.755.530
FACADE WORK Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:12/23
PROJECT : NEW STORE ERAFONE
LOKASI : CICURUG - SUKABUMI
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
X PEKERJAAN ROOLING DOOR / FOLDING GATE
PEKERJAAN FOLDING GATE
6 Perbaikan Folding Gate
Spesifikasi :
• Pelumas Rel folding gate Existing
• Penggantian Ikatan angin yang rusak
• Pengantian plate yang rusak diganti dengan yang baru
• Pengantian Kunci clinder 1000 series ex Dekson
√ Dim : uk. 2600 x 3480 mm
1 AREA DALAM KOTA
a Panel galvalum Tebal Existing 9,05 m2 268.300 2.427.578
TOTAL X Rp 3.827.578
ROOLING ; FOLDING Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:13/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
XI POLE SIGN WORKS ---> Lihar Gambar Detail.
A Pengadaan & Pemasangan Pole Sign Tinggi 8 meter Panjang Tiang
GAMBAR :
8 Pengadaan dan pemasangan Automatic adjuster timer for 1,00 ttk 625.000 625.000
Reklame
9 Pekerjaan jalur listrik dari store ke depan bangunan 7,50 m1 100.000 750.000
(Pembobokan , pemasangan pipa conduit dan perapian)
SHOP SIGN Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:14/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
A PEKERJAAN SIPIL
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
XIV PEKERJAAN INSTALL BRANDING LOGO, STICKER , FURNITURE KNOCK DOWN TABLE & INFORMA
I INSTALL LOGO INDOOR & FAÇADE
1 F1 Pemasangan Acrylic Branding ( area finance) 4,00 unit 250.000 1.000.000
Spesifikasi :
- Uk. A0 (800 x 1200 mm) / (800 x 500 ) + acrylic clear 5 mm, double layer
+pin stenliss
2 Pemasangan Logo 3D
2 Pemasangan Logo 3D Acrylic milky 5mm logo Indoor ; 30 cm 1,00 unit 500.000 500.000
8 Pemasangan Logo 3D Acrylic milky 5mm logo Ootdoor ; 70 cm 1,00 unit 750.000 750.000
3 Pemasangan Triangle table lightbox 150 mm x 600 mm 2,00 unit 50.000 100.000
Install Branding & Furniture Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:15/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
NOTE :
- Include Pengiriman ke pihak Vendor Jabotabek
- Carton Packaging
- Box carton, Sheet carton, Foam Sheet
- Styrofoam, Bubble Wrap, Seal tape, Wrapping paper
TOTAL B 32.874.350
BRANDING WORK Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:16/23
17/12/2019- 17:01
STANDART ITEM FURNITURE CUSTOM ERAFONE, IBOX - WORK ERAJAYA GROUP 2019
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
2 CT - 02 1 Cashier Table part 2 (lihat gambar detail) 1,00 unit 4.000.000 4.000.000
- Dim.1200 x 600 x 1000 mm
- Top Table from Plywood fin with Laquer colour white gloss
- Front area cover with Rangka Plywood 18 mm fin. Veneer - Oak Wood
- Bottom area & show case cover with HPL smoke gray TH 022 AA
- For inside Plywood fin. Melaminto
- include stopkontak outbow 8 gang ex, clipsal ,etc
- Include Grommet
6 OT - 01 1 Long Operator Table (lihat gambar detail) 1,00 unit 6.500.000 6.500.000
- Dim. 2000 x 600 x 1000 mm
- Top Table from Plywood fin with Laquer colour white
- Front area cover with Rangka Plywood 18 mm fin. Veneer - Oak Wood
- For outside Plywood door fin. Veneer - Oak Wood & inside Plywood fin.
Melaminto
- Credenza storage with engsel sendok + rim lock ex. Hafele
- include stopkontak outbow 6 gang ex, clipsal ,etc
10 AW - 01 Accessories Hook Wall Display (lihat gambar detail) 2,00 unit 6.300.000 12.600.000
- Dim. 1200 x 450 x 2400 mm
- Structure and Header : Plywood 18mm covering fin . Veneer - Oak Wood
- Adjustable Hanger Panjang 15 cm (kordinasi dengan team lapangan) Fin
stainless steel
- 6 Rows x 8 Column = Total 48 hook; 15cm fin Silver (Stainless Stell)
- Brand Image Plywood fin, Milky Acrylic 5 mm
- Stainless steel Strip Bracket ex. Witckes
FURN. ERAFONE & IBOX Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:17/23
17/12/2019- 17:01
STANDART ITEM FURNITURE CUSTOM ERAFONE, IBOX - WORK ERAJAYA GROUP 2019
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
12 AS - 02 Accessories Shelving Wall Display (lihat gambar detail) 1,00 unit 7.000.000 7.000.000
- Dim. 1200 x 450 x 2400 mm
- Structure and Header : Plywood 18mm covering fin . Veneer - Oak Wood
Plywood Fin. fin . Veneer - Oak Wood
- Adjustable Hanger Panjang 15 cm (kordinasi dengan team lapangan) Fin
stainless steel
- 6 Rows x 8 Column = Total 48 hook; 15cm fin Silver (Stainless Stell)
- selving Display (1200 x 300) mm Playwood with cover fin . Veneer - Oak
Wood ( 2 Unit )
- Brand Image Plywood fin, Milky Acrylic 5 mm
- Assesories Later by. Cutting sticker sign
- Skirting fin . Veneer - Oak Wood
- Stainless steel Strip Bracket ex. Witckes
- Include double Power ex. Panasonic - warna match to Venner
25 WB - 01 PEMBUATAN RUMAH WALL BAY 2000 Grade A/A 1,00 unit 7.500.000 7.500.000
- Dim. 2000 x 450 x 2400 mm
For : APPLE
- Top Table plywood double 18 mm fin Solid Surface ex. Loveina (Contact
person Bpk, Supri : 087770322275 )
- Plywood 18 mm sisi kanan dan kiri covering HPL ex : Fin.New Hairline
1148N (ex. Haveel)
- Inside Plywood Melaminto
- include stopkontak outbow 8 gang ex, clipsal ,etc
- Handphone diplay are made from 15mm plywood that’s strenghten with
2mm steel plate on the top of it and finish with fin Solid Surface color white
ex. Loveina.
- Include alarm maintenance
- include stopkontak outbow 8 gang ex, clipsal ,etc
- Termasuk Pemasangan Wallbay Apple Acrylic UV Flatbed Printing dari
Vendor Branding
- Include Gromet 5 ttk
- Tidak Termasuk Pengadaan Branding Wallbay Apple Acrylic UV Flatbed
Printing
FURN. ERAFONE & IBOX Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:18/23
17/12/2019- 17:01
STANDART ITEM FURNITURE CUSTOM ERAFONE, IBOX - WORK ERAJAYA GROUP 2019
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
27 WB - 02 PEMBUATAN RUMAH WALL BAY 2000 Grade B/B 1,00 unit 8.500.000 8.500.000
- Dim. 2000 x 450 x 2400 mm
For : REALME
- Top Table plywood double 18 mm fin Laquaer white Gloss
- Handphone diplay are made from 15mm plywood that’s strenghten with
2mm steel plate on the top of it and finish with fin Laquaer white Gloss
- Plywood 18 mm sisi kanan dan kiri covering HPL ex : Fin.New Hairline
1148N (ex. Haveel)
- Inside Plywood Melaminto
- Alarm box cover, Porforated steel fin. Cat putih
- Cabinet :
- Rangka : Rangka plywood 15 mm double Fin Duco white Glossy +
melaminto inside
- Door Swing 2 unit rangka plywood 15 mm double Fin Duco white Glossy
+ melaminto inside
- Hardware engsel sendok + Lock ex. Hafele
- Include stopkontak outbow 8 gang ex, clipsal ,etc
- Main area wall are box that fill with Led stripe for backlighted
- Include alarm maintenance
- Include stopkontak outbow 8 gang ex, clipsal ,etc
- Termasuk Pemasangan Wallbay lightbox size 1200mm x 1800mm &
300mm x 1800mm dari Vendor Branding
- Tidak Termasuk Pengadaan Wallbay lightbox size 1200mm x 1800mm &
300mm x 1800mm
FURN. ERAFONE & IBOX Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:19/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
STANDART ITEM FURNITURE READY MADE 2.0 - WORK ERAJAYA GROUP 2019
D FURNITURE READY MADE ex INFORMA
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
1 1 Cashier chair -LONDON ELM BANGKU BAR - COKELAT TUA 3,00 unt 447.200 1.341.600
- Dim. 310 x 310 x 660 mm, ex.informa
3 Discuss Table / Unbox Table (lihat gambar detail) 9,00 unt 2.000.000 18.000.000
- Dim. 700 x 700 x 750 mm
- London Elm Table Edge 70x70 Cm - Hitam ex. Informa
TOTAL D Rp 28.437.600
FURN. Erafone Ready made Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:20/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
STANDART ITEM FURNITURE KNOCKDOWN TABLE 2.0 - WORK ERAJAYA GROUP 2019
E FURNITURE KNOCKDOWN TABLE
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
TOTAL E Rp 5.390.000
FURN. Erafone Knock Down Table Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:21/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
STANDART ITEM PEKERJAAN NON LIST STANDARD WORK ERAJAYA GROUP 2019
F PEKERJAAN NON LIST STANDARD ( Pek. SIPIL )
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
A PEKERJAAN SIPIL
C PEKERJAAN MECHANICAL ELEKTRIKAL
1 PHILLIPS LED bulb 13/14W E27 200-240V 1400
- Lumen: Cool day light
- With holder fixture fitting outbow ex.Artalux
√ At Kanopi 8,00 ttk 265.000 2.120.000
3 Penambahan Fire Stop pada panel listrik utama Ex. Yamato 2,00 Lot 750.000 1.500.000
PEKERJAAN SIPIL
5 Modifikasi Folding Gate
Spesifikasi :
- Bahan Galvalum - Rangka Super + cat besi ex : Dulux, nippon - colour konfirmasi
ke design
√ Dim : uk. 2600 x 1945 mm
2 AREA LUAR KOTA
a Panel galvalum Tebal 0,5 mm 5,06 m2 360.000 1.820.520
2 Pengadaan ambalan papan uk. 430 x 900 mm, finish HPL, dengan aksesoris
penggantung dan siku ambalan.
√ Pos Satpam 1,00 unit 250.000 250.000
TOTAL F 9.815.520
Pek. Sipil Non List Std Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:22/23
17/12/2019- 17:01
PROJECT : NEW MULTIBRAND STORE
LOKASI : CICURUG - SUKABUMI
STANDART ITEM PEKERJAAN NON LIST STANDARD WORK ERAJAYA GROUP 2019
G PEKERJAAN NON LIST STANDARD ( Pek. Furniture )
Kode Fix Asset Harga Sat Total
NO URAIAN Vol Sat
Gambar GA (Rp) (Rp)
A PEKERJAAN FURNITURE
1 HG-01 HIGHLIGHT PRODUCT 1,00 unit 3.200.000 3.200.000
Ukuran : 800 x 800 x 600/700/900 mm
Material plat steel 1,8 mm
Finishing veneer oak wood open pore
leg hollow 20x20 mm finishing white doff paint
Open door : plat steel for box alarm
Include hole for cable management
Include Stop kontak ex. Clipsal / Setara
- See Detail Refer to Drawing and Discuss by team Design )
1 FT-03 Finance table (Lihat gambar detail) 1,00 Unit 6.500.000 6.500.000
Dimensi : 2000 x 600 x 750
See Detail Drawing (Standart Furniture Erafone 2.0)
- Dim. 2000 x 600 x 750 mm
- Top Table from Plywood fin with Laquer colour white
- Bottom plywood fin. HPL (ex. HAVEEL) Smoke Gray-TH 022 AA
- Front area cover with Rangka Plywood 18 mm fin. Veneer - Oak Wood
- Bottom area cover with Hpl smoke gray TH 022 AA
- Front area form a bag rest area with plywood fin with Hpl smoke gray TH 022 AA
- For inside Plywood fin. Melaminto
- Cashier drawer with rim lock ex. Hafele
- Include Power outlet ex. Clipsal
- Acrylic bening 3mm
TOTAL G 9.700.000
Pek. Furniture Non List Std Anggaran Biaya Project MGS ERA 2.0 @ Ruko Cicurug - Sukabumi Hal:23/23