RENCANA ANGGARAN BIAYA PEKERJAAN INTERIOR

NO URAIAN SATUAN VOLUME HARGA JUMLAH

I PEKERJAAN PERSIAPAN
1 Supervisi - Tiket Pesawat (Pulang-Pergi 2 Orang) 2x Trip Ls 4 Rp 900,000 Rp 3,600,000
2 Supervisi - Penginapan Ls 6 Rp 400,000 Rp 2,400,000
3 Supervisi - Pengawasan Project Manager (Akomodasi Makan) Ls 6 Rp 300,000 Rp 1,800,000
4 Supervisi - Transportasi Bandara Ls 4 Rp 160,000 Rp 640,000
5 Supervisi - Penyewaan Motor Ls 6 Rp 80,000 Rp 480,000
6 Ekspedisi - Loose Furniture Ls 6 Rp 1,500,000 Rp 9,000,000
7 Ekspedisi - Built-in Cabinet Ls 1 Rp 3,000,000 Rp 3,000,000
8 Instalasi - Biaya Harian Tukang Ls 14 Rp 160,000 Rp 2,240,000
9 Instalasi - Biaya Harian Kenek Ls 7 Rp 120,000 Rp 840,000
TOTAL SUB PEKERJAAN I Rp 24,000,000
II PEKERJAAN LOOSE FURNITURE
Parker Sofa, Dimensions: W 240 cm x D 91 cm x H 66 cm
1 Base structure teak wood, fin. Woodstain Unit 1 Rp 6,000,000 Rp 6,000,000
(SOFA - POSISI AREA RUANG TAMU)
Giano Ottoman, Dimensions: W 60 cm x D 42 cm x H 36 cm
2 Base structure teak wood, fin. Woodstain Unit 2 Rp 650,000 Rp 1,300,000
(KURSI KAKI - POSISI AREA RUANG TAMU & KAMAR TIDUR LT 02)
Crono Armchair, Dimensions: W 69 cm x D 78 cm x H 67 cm
Base structure teak wood, fin. Woodstain
3 Unit 6 Rp 1,500,000 Rp 9,000,000
(KURSI LENGAN - POSISI AREA RUANG TAMU, AREA BILLIARD, MASTER
BEDROOM, & BEDROOM LT 02)
Crono Chair, Dimensions: W 59 cm x D 56 cm x H 75 cm
4 Base structure teak wood, fin. Woodstain Unit 6 Rp 750,000 Rp 4,500,000
(KURSI - AREA MEJA MAKAN DAN KAMAR UTAMA MEJA KERJA)
Dunes Wood Coffee Table, Dimensions: W 48 cm x D 48 cm x H 52 cm
5 Base structure teak wood, fin. Woodstain Unit 6 Rp 800,000 Rp 4,800,000
(NAKAS/MEJA SAMPING KASUR - POSISI AREA KAMAR LT 02)
Dunes Wood Coffee Table, Dimensions: W 48 cm x D 48 cm x H 52 cm
6 Base structure teak wood, fin. Varnish Natural Unit 2 Rp 800,000 Rp 1,600,000
(MEJA TAMU - POSISI AREA OUTDOOR)
H Coral Coffee Table, Dimensions: W 48 cm x D 48 cm x H 64 cm
7 Base structure teak wood, fin. Woodstain Unit 3 Rp 800,000 Rp 2,400,000
(MEJA TAMU - POSISI AREA RUANG TAMU DAN KAMAR UTAMA)
L Coral Coffee Table, Dimensions: W 58 cm x D 58 cm x H 52 cm
8 Base structure teak wood, fin. Woodstain Unit 1 Rp 800,000 Rp 800,000
(MEJA TAMU - POSISI KAMAR TIDUR LT 02 BESAR)
Hopewell TV Cabinet, Dimensions: W 220 cm x D 40 cm x H 56 cm
9 Base structure teak wood, fin. Woodstain Unit 3 Rp 2,500,000 Rp 7,500,000
(MEJA TV - POSISI AREA SETIAP KAMAR TIDUR)
Hopewell Bed, Dimensions: W 188 cm x D 208 cm x H 30 cm
10 Base structure teak wood, fin. Woodstain Unit 3 Rp 2,500,000 Rp 7,500,000
(DIPAN KASUR - POSISI AREA SETIAP KAMAR TIDUR)
Baytree Headboard, Dimensions: W 300 cm x D 38 cm x H 90 cm
11 Base structure teak wood, fin. Woodstain Unit 3 Rp 3,500,000 Rp 10,500,000
(KEPALA DIPAN KASUR - POSISI AREA SETIAP KAMAR TIDUR)
Hopewell Longtable, Dimensions: W 140 cm x D 40 cm x H 76 cm
12 Base structure teak wood, fin. Woodstain Unit 2 Rp 1,800,000 Rp 3,600,000
(MEJA KERJA - POSISI AREA KAMAR TIDUR UTAMA)
Onda Pouf, Dimensions: W 45 cm x D 45 cm x H 45 cm
13 Base structure teak wood, fin. Woodstain Unit 1 Rp 650,000 Rp 650,000
(KURSI KECIL - POSISI AREA KAMAR MANDI TIDUR UTAMA)
Hopewell Room Divider 01, Dimensions: W 80 cm x D 4 cm x H 240 cm
14 Base structure teak wood, fin. Woodstain Unit 2 Rp 1,500,000 Rp 3,000,000
(SEKAT RUANG - POSISI AREA KAMAR TIDUR LT 02)
Baytree Divider, Dimensions: W 291 cm x D 4 cm x H 240 cm
15 Base structure teak wood, fin. Woodstain Unit 1 Rp 3,500,000 Rp 3,500,000
(SEKAT
H RUANG
Nara Coffee - POSISI
Table, AREA W
Dimensions: RUANG
50 cm xTAMU)
D 50 cm x H 47 cm
16 Base structure teak wood, fin. Woodstain Unit 2 Rp 800,000 Rp 1,600,000
(MEJA
Nara TAMUTable,
Console - POSISI AREA BILLIARD)
Dimensions: W 148 cm x D 40 cm x H 86 cm
17 Base structure teak wood, fin. Woodstain Unit 1 Rp 2,000,000 Rp 2,000,000
(MEJA KONSOL - POSISI AREA BILLIARD)
Hopewell Bench, Dimensions: W 300 cm x D 38 cm x H 90 cm
18 Base structure teak wood, fin. Woodstain Unit 2 Rp 1,000,000 Rp 2,000,000
(DAYBED/BANGKU - POSISI AREA DEPAN DIVAN KAMAR TIDUR LT 02)
Parker Daybed, Dimensions: W 200 cm x D 81 cm x H 66 cm
19 Base structure teak wood, fin. Woodstain Unit 1 Rp 5,000,000 Rp 5,000,000
(SOFA - POSISI AREA BILLIARD)
Outdoor Chair Cushion, Dimensions: W 220 cm x D 80 cm x H 10 cm
20 Base structure teak wood, fin. Woodstain Unit 1 Rp 1,500,000 Rp 1,500,000
(ALAS DUDUK - POSISI AREA OUTDOOR)
Hopewell Wardobes 01, Dimensions: W 160 cm x D 60 cm x H 210 cm
21 Base structure teak wood, fin. Woodstain Unit 1 Rp 6,500,000 Rp 6,500,000
(LEMARI - POSISI AREA KAMAR TIDUR LT 02)
Hopewell Wardobes 02, Dimensions: W 160 cm x D 60 cm x H 210 cm
22 Base structure teak wood, fin. Woodstain Unit 1 Rp 6,500,000 Rp 6,500,000
(LEMARI - POSISI AREA KAMAR TIDUR LT 02)
Billiard Rack, Dimensions: W 100 cm x D 12 cm x H 138 cm
23 Base structure teak wood, fin. Woodstain Unit 1 Rp 1,200,000 Rp 1,200,000
(RAK TONGKAT BILLIARD - POSISI AREA BILLIARD)
 Washbin 01, Dimensions: W 240 cm x D 60 cm x H 40 cm
24 Base structure teak wood, fin. Woodstain Unit 1 Rp 3,200,000 Rp 3,200,000
(KABINET WASTAFEL - POSISI KAMAR MANDI UTAMA LT 01)
Washbin 02, Dimensions: W 74 cm x D 45 cm x H 36 cm
25 Base structure teak wood, fin. Woodstain Unit 2 Rp 1,450,000 Rp 2,900,000
(KABINET WASTAFEL - POSISI AREA KAMAR MANDI LT 02)
TOTAL SUB PEKERJAAN II Rp 99,050,000
III BUILT IN CABINET - KITCHEN CABINET
RANGKA STRUKTUR
1 Multiplek Palem 18 mm Lbr 6 Rp 268,000 Rp 1,608,000
2 Multiplek Palem 15 mm Lbr 2 Rp 228,000 Rp 456,000
3 MDF HMR 6 mm Lbr 4 Rp 122,000 Rp 488,000
PELAPIS STRUKTUR
1 HPL - TH 863 TM Preston Juglans Timber Lbr 7 Rp 295,000 Rp 2,065,000
2 HPL - TH 003 D Black Matte Lbr 13 Rp 192,000 Rp 2,496,000
FITTINGS
1 Runners - Tandem Full Extension TD26 Softclose Ex. Huben Set 6 Rp 116,000 Rp 696,000
2 Hinges - Stainless Softclose Ex. Huben Set 7 Rp 32,000 Rp 224,000
JASA PEKERJAAN
1 Jasa Tukang Kayu Borongan M1 9.26 Rp 450,000 Rp 4,167,000
LAIN-LAIN
1 Siku L Oval Stainless 25x25 mm Pcs 48 Rp 2,750 Rp 132,000
2 Lem Kuning Fox 168 MR 10 kg (200gr/m2) Unit 2 Rp 445,000 Rp 890,000
TOTAL SUB PEKERJAAN II Rp 13,222,000
III BUILT IN CABINET - WARDOBES
RANGKA STRUKTUR
1 Multiplek Palem 18 mm Lbr 8 Rp 268,000 Rp 2,144,000
2 Multiplek Palem 15 mm Lbr 2 Rp 228,000 Rp 456,000
3 MDF HMR 6 mm Lbr 4 Rp 122,000 Rp 488,000
PELAPIS STRUKTUR
1 HPL - AS 13009CS16 Black Oak Wood Lbr 3 Rp 310,000 Rp 930,000
2 HPL - TH 863 TM Preston Juglans Timber Lbr 4 Rp 295,000 Rp 1,180,000
3 HPL - TH 003 D Black Matte Lbr 16 Rp 192,000 Rp 3,072,000
4 Rattan Webbing Natural M2 8 Rp 200,000 Rp 1,600,000
FITTINGS
1 Runners - Tandem Full Extension TD26 Softclose Ex. Huben Set 6 Rp 116,000 Rp 696,000
2 Hinges - Stainless Softclose Ex. Huben Set 7 Rp 32,000 Rp 224,000
JASA PEKERJAAN
1 Jasa Tukang Kayu Borongan M1 8.95 Rp 450,000 Rp 4,027,500
LAIN-LAIN
1 Siku L Oval Stainless 25x25 mm Pcs 48 Rp 2,750 Rp 132,000
2 Lem Kuning Fox 168 MR 10 kg (200gr/m2) Unit 2 Rp 445,000 Rp 890,000
TOTAL SUB PEKERJAAN II Rp 15,839,500
IV PEKERJAAN COUNTERTOP & BACKSPLASH
1 Granite Rock Grigio, Dimensions: W 320 cm x D 160 cm Ex. Quadra Lbr 1 Rp 4,200,000 Rp 4,200,000
2 Pekerjaan Pemasangan Countertop Kitchen Base Cabinet M1 2.90 Rp 350,000 Rp 1,015,000
3 Pekerjaan Pemasangan Countertop Kitchen Island M1 3.20 Rp 350,000 Rp 1,120,000
TOTAL SUB PEKERJAAN IV Rp 6,335,000
V TEKSTIL
1 Sarung Bantal Putih Katun 200TC, Dimensi: 50 cm x 70 cm Unit 12 Rp 27,500 Rp 330,000
2 Seprai Putih Katun 200TC, Dimensi: 180 cm x 200 cm Unit 3 Rp 265,500 Rp 796,500
3 Sarung Duvet Putih Katun 200TC, Dimensi: 260 cm x 220 cm Unit 3 Rp 472,500 Rp 1,417,500
4 Duvet , Dimensi: Dimensi: 260 cm x 220 cm Unit 3 Rp 238,500 Rp 715,500
5 Bantal, Dimensi: 50 cm x 70 cm Unit 12 Rp 90,000 Rp 1,080,000
6 Selimut Chenille Ex. Zara Home Unit 3 Rp 529,900 Rp 1,589,700
Curtain MASTER BEDROOM 01, W 400 cm x H 250 cm - Semi Blackout
7 M2 10.00 Rp 295,000 Rp 2,950,000
100% Polyester, 4 Pass Flocking Ex. Onna
Curtain MASTER BEDROOM 02, W 400 cm x H 250 cm - Semi Blackout
8 M2 10.00 Rp 295,000 Rp 2,950,000
100% Polyester, 4 Pass Flocking Ex. Onna
Curtain LT 02, W 200 cm x H 250 cm - Semi Blackout
9 M2 5.00 Rp 295,000 Rp 1,475,000
100% Polyester, 4 Pass Flocking Ex. Onna
10 Curtain Shower, W 250 cm x H 250 cm (2 Unit) M2 12.00 Rp 180,000 Rp 2,160,000
Vitrase MASTER BEDROOM 01, W 400 cm x H 250 cm
11 M2 10.00 Rp 180,000 Rp 1,800,000
100% Polyester Ex. Onna
Vitrase MASTER BEDROOM 02, W 400 cm x H 250 cm
12 M2 10.00 Rp 180,000 Rp 1,800,000
100% Polyester Ex. Onna
Vitrase LT 02, W 200 cm x H 250 cm
13 M2 5.00 Rp 180,000 Rp 900,000
100% Polyester Ex. Onna
Rail Curtain + Vitrase Set MASTER BEDROOM 01
14 M1 4.00 Rp 250,000 Rp 1,000,000
Fungsional, Tanpa Tali Ex. Onna
Rail Curtain + Vitrase Set MASTER BEDROOM 02
15 M1 4.00 Rp 250,000 Rp 1,000,000
Fungsional, Tanpa Tali Ex. Onna
Rail Curtain + Vitrase Set LT 02
16 M1 2.00 Rp 250,000 Rp 500,000
Fungsional, Tanpa Tali Ex. Onna
17 Rail Curtain Shower (2 Unit) M1 5.00 Rp 250,000 Rp 1,250,000
TOTAL SUB PEKERJAAN IV Rp 23,714,200
VI LAMPU
1 Jellyfish Pendant Lamp Small, Fitting E27 Unit 3 Rp 300,000 Rp 900,000
2 Jellyfish Pendant Lamp Big, Fitting E27 Unit 1 Rp 350,000 Rp 350,000
3 Rattan Pendant Lamp, Fitting E27 Unit 3 Rp 300,000 Rp 900,000
4 Crochet Pendant Lamp, Fitting E27 Unit 6 Rp 400,000 Rp 2,400,000
5 Crochet Floor Lamp, Fitting E27 Unit 2 Rp 1,800,000 Rp 3,600,000
6 Crochet Table Lamp, Fitting E27 Unit 1 Rp 1,250,000 Rp 1,250,000
7 Cover Lampu Dinding Outdoor Tanah Liat Unit 8 Rp 65,000 Rp 520,000
8 Cover Lampu Dinding Outdoor Rotan Unit 2 Rp 500,000 Rp 1,000,000
TOTAL SUB PEKERJAAN IV Rp 10,920,000
VII DEKORASI
1 Cermin Oval Dinding 50x100 cm Unit 4 Rp 600,000 Rp 2,400,000
2 Cermin Dinding 80x240 cm Unit 1 Rp 1,600,000 Rp 1,600,000
3 Cermin Lepasan Frame Kayu 80x200 cm Unit 1 Rp 1,200,000 Rp 1,200,000
TOTAL SUB PEKERJAAN IV Rp 5,200,000
GRAND TOTAL Rp 198,280,700