RENCANA ANGGARAN BIAYA

Nama Proyek : Bar Café

Pemilik :
Luas Bangunan : 54 m2
Lokasi : Sentul City

JASA SUB TOTAL

NO JENIS PEKERJAAN SPESIFIKASI VOLUME SAT
Harga Sat. Jumlah ( Rp )
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan 1 ls 1.000.000 1.000.000
2 Mobilisasi & Demobilisasi 1 ls 5.000.000 5.000.000
Sub total I 6.000.000
II PEKERJAAN LANTAI

1 Pengadaan & Pemasangan lantai Dark Tile (Area Bar) Venus tile uk 30x30cm 12,10 m2 350.000 4.233.600
2 Pengadaan & Pemasangan lantai Parquet Parquet 5mm merk tarkett 26,47 m2 500.000 13.235.000
3 Pengadaan & Pemasangan Rise Floor Rise Floor 30 cm 26,47 m2 350.000 9.264.500
4 Pengadaan & Pemasangan lantai Dark Tile (Area Outdoor) Venus tile uk 30x30cm 14,94 m2 350.000 5.229.000
Sub total II 31.962.100
III PEKERJAAN PLAFOND
Rangka hollow 4x4 thc 0.4mm, 4x2 thc 0.4mm modular 120cm x 60cm,
1 Plafond gypsum Gypsum Yoshino 9mm, Profil Gipsum, Cat Putih 10,80 m2 700.000 7.560.000
2 Perapihan & Pengecatan Ceiling eksisting ex. Dulux 27,77 m2 100.000 2.776.600
3 Plafond Kayu (Area Bar) Triplek 9mm + HPL motif kayu ex Taco 27,77 m2 1.000.000 27.766.000
Rangka hollow 4x4 thc 0.4mm, 4x2 thc 0.4mm modular 120cm x 60cm,
4 Drop Ceiling plafon gypsum Gypsum Yoshino 9mm, fin Cat Putih + HPL ex taco 36,00 ml 200.000 7.200.000
Sub total III 45.302.600
IV PEKERJAAN FINISHING
1 Dinding 1 Backdrop rangka plywood 9mm + Fin HPL ex taco + Hidden lamp 7,43 m2 2.000.000 14.850.000
( BELAKANG SOFA) Cabinet rangka plywood 9mm + Fin HPL ex taco

2 Dinding 2 Base GRC 3mm cetak dinding + Fin HPL ex taco 7,70 m2 2.200.000 16.929.000
( DEPAN DISPLAY BOTTLE)

3 Dinding 3 Dinding Rangka plywood 9mm + fin HPL ex taco + besi hollo 1 inch thc 9,77 m2 1.800.000 17.593.200
1.2mm fin dark coating
( DISPLAY BOTTLE)

4 Dinding 4 Dinding Rangka plywood 9mm + fin HPL ex taco 32,10 m2 1.200.000 38.520.000
( BELAKANG MEJA BAR DAN LAYAR TV)
 5 Dinding 5 3,25 m2 1.500.000 4.875.000
Besi hollo 5x10 thc 1.2mm, 2x4 thc 1.2mm fin dark coating, kaca 5mm
( SEKAT KACA)

Sub total IV 92.767.200

V PEKERJAAN MEKANIKAL & ELEKTRIKAL
Conduit & Instalation, kabel Ex. Supreme, 3 x 2,5 NYM, Inbow ex.
1 Instalasi & Pengadaan stop kontak 1 phase Panasonic, otlet ex. Panasonic titik 350.000 -

Instalasi & Pengadaan Titik lampu gantung Bar

2 Conduit & Instalation, kabel Ex. Supreme, 2 x 2,5 NYM 3 titik 3.200.000 9.600.000
Laluce dia. 40 cm

Instalasi & Pengadaan Titik lampu downlight Outbow (design

3 approval) Conduit & Instalation, kabel Ex. Supreme, 2 x 2,5 NYM 16 titik 1.500.000 24.000.000
Instalasi & Pengadaan Titik lampu Spotlight (design
4 Conduit & Instalation, kabel Ex. Supreme, 2 x 2,5 NYM 4 titik 2.000.000 8.000.000
approval)

5 Instalasi & Pengadaan Hidden lamp ceiling dan furniture Conduit & Instalation, kabel Ex. Supreme, 2 x 2,5 NYM 62 ml 150.000 9.315.000

Conduit & Instalation, kabel Ex. Supreme, 2 x 2,5 NYM , otlet ex.
6 Intalasi Saklar 6 titik 350.000 2.100.000
Panasonic
7 Instalasi & Pengadaan Box Panel MCB - 1 lns 3.500.000 3.500.000
Instalasi & Pengadaan Titik lampu gantung outdoor (design
8 approval) 1 titik 2.500.000 2.500.000

Sub total V 59.015.000

VI PEKERJAAN MEKANIKAL PLUMBING
1 Instalasi & Pengadaan air bersih Ex Wavin / setara 1 lns 1.000.000 1.000.000
2 Instalasi & Pengadaan air bekas general Ex Wavin AW 1 lns 1.000.000 1.000.000

Sub total VI 2.000.000

VII PEKERJAAN FURNITURE
Rangka plywood 18mm + HPL Ex taco + Drawer Sistem pintu Sliding +
Top Table Natural Wood thc 7 cm finish gloosy coating
1 Meja Bar 4,0 m1 6.000.000 24.000.000

Rangka plywood 18mm + HPL Ex taco dan finish dark coating + Drawer
Sistem pintu Sliding + Top Table Natural Wood thc 7 cm finish gloosy
2 Meja Kitchen coating 4,7 m1 5.500.000 25.850.000

Rangka plywood 18mm + Fin HPL ex Taco + busa thc 10 cm + kain abu-
abu
3 Sofa Panjang 5,7 m1 3.000.000 17.100.000

Dimension 1000 x 780 x 775mm

Structure : bent and welded aluminium tube

4 Snore Arm Chair Weaving : polyethylene weaving 2 unit 9.600.000 19.200.000
Cushions : Polyurethane foam
Cover : outdoor water repellent fabric
5 Bar Stool Astana Counterstool 5 unit 3.750.000 18.750.000

Rangka plywood 18mm + besi hollo 25x10mm fin dark coating + Fin HPL
6 Cabinet Stock ex Taco + pintu kaca model pintu swing 2,4 m2 3.500.000 8.277.500

Rangka plywood 18mm + HPL Ex taco + Top Table Natural Wood thc 5.5
7 Meja Sofa cm finish gloosy coating 2 unit 4.500.000 9.000.000

8 Kursi Outdoor Hans Wegner Replica Kain Shell Chair Linen 2 unit 6.500.000 13.000.000

9 Kursi Gantung Outdoor AIFCC Chair Cushion Hanging Egg Rattan 1 unit 3.000.000 3.000.000

Dimension 45x55 cm, Natural

10 Meja Outdoor 1 unit 1.500.000 1.500.000
Dark Choco

11 Lampu gantung indoor supply by owner

12 Karpet supply by owner
Sub total VII 139.677.500

TOTAL 376.724.400
JASA KONTRAKTOR 10% 37.672.440

GRAND TOTAL 414.396.840