SUMMARY COST

AA Yummy Karawang
07 February 2023
Karawang, Jawa Barat

NO. CATEGORY AMMOUNT

1 ###
25,000,000
Pekerjaan Persiapan Rp
2 ###
7,332,400
Pekerjaan Pembongkaran Rp
3 ###
13,936,875
Pekerjaan Struktur Rp
4 ###
12,445,700
Pekerjaan Sipil Rp
5 ###
62,045,200
Pekerjaan Arsitektur Rp
6 ###
230,597,200
Pekerjaan Interior Rp
7 ###
58,663,500
Pekerjaan ME Rp
8 ###
29,939,000
Pekerjaan Plumbing Rp
TOTAL ###
439,959,875
Rp
DISKON NEGOISASI Rp 14,959,875
GRAND TOTAL Rp 425,000,000
*Pekerjaan di mulai dengan kondisi : pembayaran uang muka sebesar 50% (lima puluh persen)
*Harga tanpa ppn 11%
WAKTU PELAKSANAAN ±60 hari
TERM PEMBAYARAN
1 DP 50% ###
212,500,000
Rp
2 Pekerjaan Progress 50% Payment 30% ###
127,500,000
Rp
3 Pekerjaan Finish 100% Payment 15% ###
63,750,000
Rp
4 Retensi 1 Bulan 5% ###
21,250,000
Rp
GRAND TOTAL ###
425,000,000
Rp
*Retensi pekerjaan selama 1 bulan
*Garansi pekerjaan selama 3 bulan
Pembayaran dapat dibayarkan melalui :
Rekening Bank Mandiri An. Bagus Pandhu Resnowo
No.Rek.124‐000489‐134‐8
 PENGAJUAN RENCANA ANGGARAN BIAYA (BoQ)
Pekerjaan : AA Yummy Karawang
Lokasi : Karawang Jawa Barat
Tuesday, February 7, 2023

Harga satuan Sub TOTAL

NO JENIS PEKERJAAN SPESIFIKASI qty sat TOTAL
Jasa Barang (RP)
1 Pekerjaan Persiapan
Mobilisasi & Demobilisasi 1 Ls 20,000,000 0 20,000,000 20,000,000
Pelindung area kerja Plastik cor / alat pelindung yang setara 1 Ls 3,000,000 0 3,000,000 3,000,000
Alat bantu kerja 1 Ls 2,000,000 0 2,000,000 2,000,000
Rp 25,000,000
2 Pekerjaan Pembongkaran
Pembongkaran dinding kamar mandi 1.14 m2 110,000 0 110,000 125,400
Pembongkaran WC 1 unit 110,000 0 110,000 110,000
Pembongkaran balkon existing 3.6 m2 110,000 0 110,000 396,000
Pembongkaran plafon existing 16 m2 110,000 0 110,000 1,760,000
Pembongkaran jendela existing 2 unit 110,000 0 110,000 220,000
Pembongkaran lantai 2 bongkar keramik dan coran lantai 2 16 m2 110,000 0 110,000 1,760,000
Pembongkaran + pasang ulang kanopy teras 19.74 m2 150,000 0 150,000 2,961,000
Rp 7,332,400
3 Pekerjaan Struktur
Pekerjaan struktur lantai 2 Besi H-beam 100x100x7 , Besi ulir 10 155 kg 26,000 17,500 43,500 6,742,500
Ring balk toilet Uk. 15cm x 20 Besi 10 Ulir, Beton K225 1 m3 250,000 1,100,000 1,350,000 1,350,000
Balok kantilever Uk. 15cm x 20 Besi 10 Ulir, Beton K225 (ring balok) 1 m3 250,000 1,100,000 1,350,000 1,350,000
Kolom praktis toilet Uk. 15cm x 15 Besi 10 Ulir, Beton K225 1.275 m3 250,000 3,275,000 3,525,000 4,494,375
Rp 13,936,875
4 Pekerjaan Sipil
Pekerjaan dinding toilet baru Bata ringan 10cm, perekat hebel, besi ulir 10 3.96 m2 150,000 582,500 732,500 2,900,700
Adukan cor plesteran levelling lantai 2 adukan K-200 manual, leveling+adukan pasangan keramik 17 cm 9 m2 150,000 585,000 735,000 6,615,000
Dinding balkon baru lantai 2 Bata ringan 7cm, perekat hebel, besi ulir m10 4 m2 150,000 582,500 732,500 2,930,000
Rp 12,445,700
5 Pekerjaan Arsitektur
Lantai 1
Keramik lantai baru lantai 1 Keramik 60x60 unpolished matt(kasar) Ex. Mulia/setara 58.6 m2 135,000 297,500 432,500 25,344,500
Keramik lantai baru kamar mandi lantai 1 Keramik 60x60 unpolished matt(kasar) Ex. Mulia/setara 12.6 m2 135,000 297,500 432,500 5,449,500
Keramik dinding toilet Keramik gray/white, Ex Roman/setara 30x30 17.6 m2 135,000 188,000 323,000 5,684,800
Keramik dinding dapur Keramik gray/white, Ex Roman/setara 30x30 8.8 m2 135,000 188,000 323,000 2,842,400
Cat area bawah tangga Cat interior Ex. Jotun, 2x lapis pengecatan 16 m2 55,000 70,000 125,000 2,000,000
Pengecatan rangka canopy outdoor cat Besi 9.6 m1 80,000 135,000 215,000 2,064,000
Pengecatan plafon Ex. Jotun 2x lapis warna by owner 8 m2 55,000 70,000 125,000 1,000,000
Pengecatan dinding Ex. Jotun 2x lapis warna by owner 32.8 m2 55,000 70,000 125,000 4,100,000
Pengecatan dinding luar outdoor Ex. Jotun exterior 2x lapis warna by owner 8 m1 55,000 70,000 125,000 1,000,000
Lantai 2
Pengecatan plafon Ex. Jotun 2x lapis warna by owner 16 m2 55,000 70,000 125,000 2,000,000
Pengecatan dinding Ex. Jotun 2x lapis warna by owner 38.4 m2 55,000 70,000 125,000 4,800,000
Keramik lantai baru lantai 2 Keramik 60x60 Ex Roman 16 m2 135,000 225,000 360,000 5,760,000
Rp 62,045,200
6 Pekerjaan Interior
Area Outdoor
Panel fasad Spandek, warna by owner, L 20cm solid finish Cat duco 4.15 m2 250,000 1,426,000 1,676,000 6,955,400
Pot tanaman hias Multiplek 12 mm, finish HPL motif standart EX Taco, kaki besi hollow 4x4 finish cat 1 Muka 9.7 m1 210,000 980,000 1,190,000 11,543,000
include tanaman sintetis
Meja customer size M Multiplek 12mm, finish HPL motif standart EX Taco 1 Muka 7 unit 210,000 1,000,000 1,210,000 8,470,000
Kursi customer Multiplek 12mm, finish HPL motif standart EX Taco, kaki besi hollow 4x4 finish cat 12 unit 210,000 238,000 448,000 5,376,000
Ceilling panel ornamen ceilling Aluminium Motif kayu 15.9 m2 250,000 375,000 625,000 9,937,500
Area Indoor
Dinding Lapis HPL Multiplek 12mm, Multiplek 12mm, finish HPL motif standart EX Taco 26.75 m2 215,000 275,000 490,000 13,107,500
Dinding wall panel Wall panel PVC, motif & warna by owner EX Taco 7.5 m2 250,000 310,000 560,000 4,200,000
 Harga satuan Sub TOTAL
NO JENIS PEKERJAAN SPESIFIKASI qty sat TOTAL
Jasa Barang (RP)
Dinding lapis hpl area bawah tangga Multiplek 12mm, Multiplek 12mm, finish HPL motif standart EX Taco 5 m2 215,000 275,000 490,000 2,450,000
Ornamen ceilling besi Hollow motif WPC 16 m2 180,000 350,000 530,000 8,480,000
VIDEOTRON spek P2.5 for indoor usage 2 m2 350,000 19,335,000 19,685,000 31,496,000
TV samsung 32" untuk karaoke TV samsung smart TV 32" 1 unit 150,000 2,750,000 2,900,000 2,900,000
Board menu print menu lightbox 2 m2 210,000 1,650,000 1,860,000 2,976,000
Pot tanaman hias Area dinding sisi kiri dan kanan, atas dan bawah, include tanaman 8 m1 210,000 1,248,000 1,458,000 11,664,000
Mini stage live music Kayu reng, Multiplex 12mm finish karpet biru satu muka 3 m2 220,000 624,000 844,000 2,532,000
Meja mini bar & kasir Multiplek 15mm, HPL ex.Taco, top table granit big slap 2 m1 250,000 3,250,000 3,500,000 7,000,000
Wall panel meja mini bar & kasir Wall panel PVC, motif & warna by owner 1.2 m1 250,000 310,000 560,000 672,000
Meja customer size L Multiplek 12mm, finish HPL motif standart EX Taco 5 unit 225,000 1,250,000 1,475,000 7,375,000
Kursi customer Multiplek 12mm, finish HPL motif standart EX Tacor, kaki besi hollow 4x4 finish cat 17 unit 210,000 238,000 448,000 7,616,000
Sofa customer Multiplek 12mm, finish HPL motif standart EX Taco, busa sofa warna & motif by owner 6.0 m1 250,000 500,000 750,000 4,500,000
Cermin washtafel Cermin bulat diameter 60cm 1 unit 180,000 480,000 660,000 660,000
Partisi sekat area meja tamu belakang Multiplek 12mm, finish HPL motif standart EX Taco 9 m2 220,000 310,000 530,000 4,770,000
Cover railling tangga Cover akrilik warna, tebal 3 mm 6 m2 250,000 336,000 586,000 3,516,000
Hambalan area kasir Storage gantung aksen kayu 1 unit 180,000 350,000 530,000 530,000
Dinding Cermin area makan 1.2 m2 180,000 275,000 455,000 546,000

Area Dapur
Wall cabinet Multiplek 12mm, finish HPL motif standart EX Taco, include acc dorma 3.6 m2 250,000 2,700,000 2,950,000 10,620,000
Plastic curtain akses dapur PVC tebal 2mm, warna putih, hanger+bracket stainless 2 m2 180,000 720,000 900,000 1,800,000
Pintu sliding kamar mandi Rel gantung, pintu Aluminium + aksesoris 2 unit 250,000 875,000 1,125,000 2,250,000
Wall cabinet bawah + top table Multiplek 15mm, HPL ex.Taco, top table granit big slap 4 m1 250,000 3,250,000 3,500,000 15,400,000
Hambalan area dapur Storage gantung aksen kayu 1 unit 180,000 350,000 530,000 530,000

Area Lantai 2
Backdrop sekat Multiplek 12mm, finish HPL motif standart EX Taco 7.1 m2 215,000 275,000 490,000 3,469,200
Cermin 1.3 m2 180,000 275,000 455,000 600,600
Lemari food stock Multiplek 12mm, finish HPL motif standart EX Taco 5.1 m2 250,000 2,700,000 2,950,000 15,045,000
Lemari baju Multiplek 12mm, finish HPL motif standart EX Taco 1 LM 250,000 5,300,000 5,550,000 5,550,000
Ranjang tingkat mess pegawai Rangka besi hollow 4x4,4x6 finish cat, Multiplek 12mm, finish cat, kaki rubber mate 1 unit 250,000 12,000,000 12,250,000 12,250,000
Pintu sliding arah balkon & mess pegawai Rel gantung, pintu Aluminium + aksesoris 2 unit 250,000 875,000 1,125,000 2,250,000
Bata roaster balkon Finish cat outdoor/coating 4 m2 120,000 270,000 390,000 1,560,000
Rp Rp 230,597,200
 Harga satuan Sub TOTAL
NO JENIS PEKERJAAN SPESIFIKASI qty sat TOTAL
Jasa Barang (RP)
Pekerjaan ME
Pekerjaan lampu gantung aksesoris 8 pcs 180,000 450,000 630,000 5,040,000
Pekerjaan lampu downlight Warm white/white, Ex. Inlite/setara 12watt 11 pcs 180,000 225,000 405,000 4,455,000
Pekerjaan Kipas angin ceilling Kipas Ex. Maspion/setara 5 pcs 180,000 975,000 1,155,000 5,775,000
Pekerjaan neonbox outdoor bulat d=100cm, akrilik 2sisi,vynl laminate, led light waterproof, spec outdoor 1 unit 250,000 4,520,000 4,770,000 4,770,000
Pekerjaan neon abjad Fasad " UMM A YUMMY" Outdoor 250,000 980,000 1,230,000 3,690,000
Warna by owner, akrilik 2mm + instalasi 3 m1
Pekerjaan neonflex " SHABU & GRILL everyone can taste" 250,000 750,000 1,000,000 3,000,000
Warna by owner, akrilik 2mm + instalasi 3 m1
Lettering galvanis bias cahaya logo Umm A Yummy bulat Warna by owner, galvanis cutting+ instalasi 1 m1 250,000 3,570,000 3,820,000 3,820,000
Instalasi power supply Kabel NYM 3x2,5, kabel NYM 2x2,5, kabel NYM 2x1,5 Ex. Supreme/Etherna 52 m1 35,000 37,500 72,500 3,770,000
Instalasi Power stop kontak single gang Kabel NYM 3x2,5 Ex. Supreme/Etherna, Pipa konduit, Stop kontak black Ex. Panasonic/setara 9 titik 120,000 176,500 296,500 2,668,500
Instalasi Power stop kontak 3 gang Kabel NYM 3x2,5 Ex. Supreme/Etherna, Pipa konduit, Stop kontak black Ex. Panasonic/setara 4 titik 120,000 315,000 435,000 1,740,000
Instalasi power saklar Kabel NYM 2x1,5 Ex. Supreme/Etherna, Pipa konduit, Saklar Ex. Panasonic/setara 10 titik 120,000 275,000 395,000 3,950,000
Instalasi lampu hidden Led strip light warmwhite/white 9 m1 120,000 86,000 206,000 1,854,000
Instalasi spotlight Spotlight ambience 10w Ex.Inlite/setara 4 titik 120,000 475,000 595,000 2,380,000
Instalasi MCB 20A MCB Ex. Schnieder 20A 3slot, box Ex. Presto/setara, masing2 lantai 2 set 150,000 875,000 1,025,000 2,050,000
Instalasi exhaust Ex. KDK/setara, 12'' 7 pcs 150,000 443,000 593,000 4,151,000
Instalasi AC lt 2 AC 1 PK, Ex. Daikin/setara, pipa instalasi 5 meter, outdoor+bracket 1 unit 350,000 5,200,000 5,550,000 5,550,000
Rp Rp 58,663,500
Plumbing
Instalasi air bersih Pipa AW Ex.Rucika 1/2'',3/4",1" + instalasi washtafel&shower 7 titik 120,000 225,000 345,000 2,415,000
Instalasi air kotor Pipa D Ex.Rucika/setara 3"&4" 6 titik 120,000 210,000 330,000 1,980,000
Instalasi Grease Trap Stainless 60x40x35 1 unit 120,000 1,900,000 2,020,000 2,020,000
Pergeseran jalur pipa WC 1 unit 400,000 185,000 585,000 585,000
Floor drain Floor drain Ex. Onda/setara 3 unit 120,000 375,000 495,000 1,485,000

WC closed duduk Ex. Toto/setara CW660NPJ/SW660J 2 unit 220,000 4,100,000 4,320,000 8,640,000
Shower Ex. Toto/setara (TX432SJZ) 1 unit 220,000 3,490,000 3,710,000 3,710,000
washtafel Ex. Toto/setara (EX WISMA SEHATI HUNG 40 wall hung lavatory) 1 unit 220,000 2,600,000 2,820,000 2,820,000
Sink kitchen Sink stainless 2 bak 1 unit 220,000 1,375,000 1,595,000 1,595,000
Cooker hood Ex modena 1 unit 220,000 2,069,000 2,289,000 2,289,000
Bak cuci 1 unit 220,000 860,000 1,080,000 1,080,000
Lemari janitor Lemari rangka besi 1 unit 220,000 1,100,000 1,320,000 1,320,000

Rp 29,939,000
GRAND TOTAL (DENGAN VIDEOTRON) Rp 439,959,875
INVOICE DP
AA YUMMY KARAWANG
Tuesday, February 7, 2023

NO. CATEGORY AMMOUNT IDR

1 INVOICE DP 50% Rp 212,500,000
TOTAL Rp 212,500,000
*Harga tanpa ppn 11%
WAKTU PELAKSANAAN 15 Hari
TERM PEMBAYARAN
1 DP 50% Rp 212,500,000
2 Progress 50% Payment 30% Rp 127,500,000
3 Progress 100% Payment 15% Rp 63,750,000
4 Retensi 1 bulan Payment 5% Rp 21,250,000
GRAND TOTAL Rp 425,000,000
*Retensi pekerjaan selama 1 bulan masa garansi
Pembayaran dapat dibayarkan melalui :
Rekening Bank Mandiri An. Bagus Pandhu Resnowo
No.Rek.124-000489-134-8