Rab Interior Pindad

RENCANA ANGGARAN BIAYA 1ST FLOOR
Project : INTERIOR OFFICE ANTAM

Client : PT. Aneka Tambang, tbk
Site : ANTAM BOUTIQUE STANDARDIZATION
Estimate date. Monday, December 14, 2020
Area : 80.00 m2 ( 1st Floor ) Drawing date. Friday, August 7, 2020
No. Work Items & Specification Code Volume Unit rate Sum
(Rp.) (Rp.)
III.A INTERIOR WORKS
1st FLOOR WORKS
A FIT - OUT WORKS
1 FLOOR WORKS
1.1 Floor screed leveling 80.00 m2 130,700 10,456,000
• 6 cm thick screed leveling
1.2 Homogenous tile 600 x 600 mm type 1 HT-1 26.00 m2 350,000 9,100,000
• ex. infiniti / equal terrazo venice white matt
• see outline spec
###
1.3 Homogenous tile 600 x 600 mm type 2 HT-2 40.15 m2 350,000 14,052,500
• ex. infiniti / equal terrazo venice white matt
###
1.4 Ceramic tile 500 x 500 mm type 1 CR-1 13.00 m2 250,000 3,250,000
• ex. Roman / eq type G559196 continental white gloss
1.5 Ceramic tile 300 x 300 mm type 2 CR-2 2.00 m2 265,000 530,000
• ex. Roman / eq type 33206P blink white 30 matt
1.7 Floor stopper SS 10.00 m1 150,000 1,500,000

• stainless steel solid 5mm fin. Hairline
2 WALL & PARTITION WORKS

2.1 One sided gypsum partition, h = 3000 mm P1 45.00 m2 161,500 7,267,500
• hollow steel frame 20 x 40 x 0.6 mm
• gypsum plaster board 12mm
2.2 Double sided gypsum partition, h = 3000 mm P2 46.00 m2 245,000 11,270,000

( see specification )
2.3 Janggutan double sided gypsum partition, h = 1000 mm P2J 11.00 m2 235,000 2,585,000
( above glass partition and door )
2.4 Clear glass + frame partition, h = 3000 mm P4 20.00 m2 730,700 14,614,000

• frame aluminum size. 40 x 75 mm fin. Powder coating col. Black
• clear sealant
• clear glass 10 mm tempered ex. Asahimas
2.5 Brick wall, h = 4000 mm P5 10.00 m2 375,000 3,750,000

• include plester
2.6 Brick wall, h = 1200 mm P5A 3.00 m2 375,000 1,125,000

• include plester
Page 1 1st Fl. (2)


(Rp.) (Rp.)
2.7 Folding Door P6

size. 2950 x 3000 mm - check on site 1.00 un 48,675,000 48,675,000
size. 2980 x 3000 mm - check on site 1.00 un 49,170,000 49,170,000
• folding door clear glass 10 mm tempered ex. Asahimas + accesories
(shop drawing by supplier)
• mekanisme folding system ex. Sandei or equal
( see detail & specification )
3 WALL FINISH WORKS

3.1 Wallpaint type 1 PT-1 58.00 m2 40,000 2,320,000
• ex. mowilex / equal col.putih prima E 1000

• ex. mowilex / equal col.retro grey E-092
3.3 Wallpaper type 6 WP-6 38.00 m2 70,000 2,660,000

• ex. Starwall / equal Type No.97123

• ex. Starwall / equal Type col grey

• ex. Starwall / equal Type col black
3.6 Ceramic tile Wall 300 x 600 mm type 3 CR-3 20.00 m2 275,000 5,500,000
• ex. Roman / eq type W63106 snow white
3.7 Sticker sandblast SB-1 8.00 m2 269,200 2,153,600

3.8 Cornice works 67.00 m1 35,900 2,405,300

• aluminum 12 x 12 x 1 mm fin. silver anodized
3.9 Skirting works stainless 67.00 m1 192,300 12,884,100

• stainless steel plate 1.2 mm base on plywood 9 mm
3.10 Backdrop logo - 1 J1A 1.00 un 27,784,000 27,784,000

size. 2444 x 3000 mm - (adjust to ceiling)
• hollow steel frame 40 x 40 x 0.8 mm.
• alumunium u channel 12,7x12x12x1,2mm fin. silver anodized
• plywood 12 mm fin. Wallpaper (WP-3)
• logo channel letter steel plate (detail by fa) fin. duco paint col. white + led light
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood 12 mm.
3.11 Queuing machine type 1 J2A 1.00 un 3,900,000 3,900,000

• plywood 12 mm fin. laminate glossy (LM-2) ex. steellam nat 3mm
col. match to laminate + wall sticker (detail by fa)
• plywood 12 mm fin. laminate (LM-4) ex. steellam nat 3mm col. match to laminate
• camera equipment by other
• queuing tab 10" + bracket equipment by other
• scanner equipment by other
• queuing printer equipment by other
Page 2 1st Fl. (2)


(Rp.) (Rp.)
3.12 Backdrop showcase J3 1.00 un 27,195,000 27,195,000

• downlight lamp
• metal structure, clear glass, black silicone / rubber edge glass door
ex. magnet glass door stopper
3.13 Backdrop display TV 4x2 J4A 1.00 un 3,500,000 3,500,000

• gypsum 12 mm fin. wallpaper glossy black
• TV 43” Equipment TV & Bracket by other
3.14 Backdrop display TV 2x1 J5 1.00 un 2,000,000 2,000,000

3.15 Backdrop locket J11 2.00 un 5,500,000 11,000,000

• partisi kaca 12mm tempered frameless
• exclude meja locket (by furniture)
3.16 Backdrop cashier J12 1.00 un 4,000,000 4,000,000

3.17 Backdrop meeting room - 1 J13A 1.00 un 3,000,000 3,000,000

• gypsum 12 mm fin. wallpaper glossy grey
3.18 Backdrop artwork meeting room - 1 J14A 1.00 un 5,000,000 5,000,000

• exclude artwork
Page 3 1st Fl. (2)


(Rp.) (Rp.)
3.19 Backdrop artwork cashier J15 1.00 un 2,250,000 2,250,000

• partisi gypsum 12 mm fin. wallpaper (WP-2)
• exclude artwork
3.20 Backdrop artwork area toilet J16 1.00 un 3,600,000 3,600,000

• partisi gypsum 12 mm fin. wall paint (PT-3)
• exclude artwork
4 DOOR WORKS
4.1 Single glass door D1 3.00 un 7,692,300 23,076,900
size. 900 x 3000 mm - check on site
• door : tempered clear glass 12 mm + sticker sandblast
• handle : stainless steel fin. Hairline h. 1300 mm
• hinges : patch fitting & floor hinges ex. Dorma
• lock system + door stopper ex. Dorma
( see outline spec )
4.2 Single plywood door + access card D3A 1.00 un 6,807,600 6,807,600
• frame : alumunium size 40 x 75 mm silver anodized
• door : plywood + laminate (LM4)
• hardware door ex. Dorma
• base access card : plywood 9mm fin. Laminate + nat 3mm fin duco col. Match to laminate
Access card : By owner
skirting stainless steel plate 1.2 mm fin. hairline base on plywood 12 mm.
4.3 Single toilet door D4 1.00 un 6,000,000 6,000,000

• door : plywood + fin. Laminate + nat 3mm fin. Duco col. Match to laminate
• door closer concealed
• wooden louvre (jalusi)
4.4 Camouflage door (800mm) + (pivot) D5 1.00 un 6,000,000 6,000,000

• door : plywood + laminate (LM-6) - laminate (LM-6)
• hardware door
4.5 Camouflage door (800mm) + (pivot) + access card D5A 2.00 un 6,000,000 12,000,000
• door : plywood + laminate (LM-3) - laminate (LM-3)
• hardware door
• Access card : By owner
Page 4 1st Fl. (2)


(Rp.) (Rp.)
5 CEILING WORKS
5.1 Flat ceiling gypsum board, h = 3000 mm A 61.00 m2 150,000 9,150,000
• gypsum plaster board 9mm + paint finish (PT-2)
5.2 Flat ceiling gypsum board, h = 3200 mm B 17.00 m2 150,000 2,550,000

5.3 Cove ceiling gypsum board, h = 3300 mm ; width = 50 mm C 13.00 m1 120,000 1,560,000
5.4 Cove ceiling gypsum board, h = 3200 mm/3500 mm D 2.00 m2 170,000 340,000
5.5 Main hole size. 600 x 600 mm 1.00 un 250,000 250,000

• plywood 6 mm + paint finish col. White
• list alumunium col. White
Total A ( Fit - Out Works ) 379,211,500
Page 5 1st Fl. (2)


(Rp.) (Rp.)
B CUSTOMED FURNITURE WORKS
1 Greeter counter F1 1.00 un 7,200,000 7,200,000

size. 1200 x 500 x 950 mm
• top table: double plywood 15mm + lm-2
• inner body: plywood 18mm + lm-3
• body: plywood 18mm + lm-2
• power outlet: 3 outlets
• skirting: plywood 18mm + ss
2 Bench 1 F2 1.00 un 3,500,000 3,500,000

size. 1200 x 500 x 500 mm
• seater: plywood 18mm + hard & soft foam + fb-1
3 Bench 2 F3 1.00 un 3,500,000 3,500,000

size. 1200 x 500 x 500 mm
• seater: plywood 18mm + hard & soft foam + fb-2
4 Bench table F4 2.00 un 2,500,000 5,000,000

dia. 400 mm x h. 600 mm
• top table: plywood 18 + 9 mm + lm-2
• leg: steel pipe d1,5” fin powder coating col black
• base: steel plate fin powder coating col black
5 Meeting table 4 pax F5 1.00 un 2,500,000 2,500,000

dia. 700 mm x h. 750 mm
• top table: plywood 18 + 9 mm + lm-1
• leg: steel pipe d1,5” fin powder coating col black
• base: steel plate fin powder coating col black
6 F&B credenza 1 F6 1.00 un 6,000,000 6,000,000

size. 1600 x 500 x 850 mm
• top: plywood 18mm + gr-1
• door: plywood 18 mm + lm-2
7 Locket table F7 2.00 un 2,500,000 5,000,000

size. 1000 x 600 x 900 mm
• top table & side leg: double plywood 18mm + lm-3
• drawer & inner body: plywood 18mm + lm-3
• skirting : plywood 18mm + ss
8 Cashier table F8 1.00 un 3,750,000 3,750,000

size. 1500 x 700 x 750 mm
• top table & leg : double plywood 15mm + lm-3
• beam: plywood 18mm + lm-3
• skirting : double plywood 15mm + ss
Page 6 1st Fl. (2)


(Rp.) (Rp.)
9 Administration cabinet F9 1.00 un 12,000,000 12,000,000

size. 1600 x 500 x 3000 mm - adjust to ceiling
• top : plywood 18mm + lm-3
• door : plywood 18mm + lm-3
• side body : plywood 18mm + lm-3
• inside body : plywood 18mm + lm-3
• skirting h100 : plywood 18mm + ss
• lock
10 Planter F10 1.00 un 2,000,000 2,000,000

dia. 500 mm x h. 700 mm
• artificial plant
• body: plywood 18mm + sf-1
Total B ( Customed Furniture Works ) 50,450,000
C CHAIR & SOFA
1 Staff chair C1 2.00 un 1,150,000 2,300,000

2 Meeting sofa S1 4.00 un 4,800,000 19,200,000

Total C ( Chair ) 21,500,000
D ARTWORK
1 Artwork 1 AW-1 1.00 un 18,000,000 18,000,000

Size. 1000 x 40 x 2400 mm
• ex. DD Art
• Frame: Solid wood frame / aluminium frame col. Black Solid wood spanram
• Artwork : Digital print on canvas
Total D ( Artwork ) 18,000,000
Page 7 1st Fl. (2)


(Rp.) (Rp.)
E TOILET WORKS
1 Waterproofing floor 2.00 m2 345,000 690,000

• ex. Sika or equal
2 Waterproofing wall, h = 500 mm 3.00 m2 345,000 1,035,000

3 Lavatory mirror 1.00 un 1,656,000 1,656,000

size. 600 x 200 x 1600 mm
• mirror base on plywood + frame solid wood fin. Duco paint col. Black
4 Plumbing toilet 1.00 ls 3,500,000 3,500,000
5 Closet toilet 1.00 un 3,500,000 3,500,000

ex. TOTO / equal type CW420J
6 Shower spray 1.00 un 350,000 350,000

ex. TOTO / equal type THX20NB /THX20
7 Wastafel toilet 1.00 un 1,300,000 1,300,000

ex. TOTO / equal type LW 230 J
8 Tissue holder 1.00 un 180,000 180,000

ex. TOTO / equal type TX720AB
9 Floor drain 1.00 un 200,000 200,000

ex. TOTO / equal type TX1BV1N
10 Bag hanger 1.00 un 150,000 150,000

ex. TOTO TX704AES
11 Hand dryer 1.00 un 3,500,000 3,500,000

ex. TOTO / equal type HD 4000C SSFGX5655
Total E ( Toilet ) 16,061,000
TOTAL ( 1ST FLOOR WORKS ) 485,222,500
Page 8 1st Fl. (2)

RENCANA ANGGARAN BIAYA
RENOVASI RSU PINDAD

AREA CORRIDOR LANTAI 2
RENCANA ANGGARAN BIAYA AREA CORRIDOR LANTAI 2
Project : RENOVASI AREA KORIDOR LANTAI

Client : RSU PINDAD
Site : Jl. Gatot Subroto No. 517
Kota Bandung
Area : 70.50 m2
No. Work Items Sum (Rp.)
I PRELIMINARY WORK Rp. 26,600,000
II ARCHITECTURE WORK Rp. 45,093,000
III DOOR & WALLTREATMENT WORKS Rp. 141,014,000
IV INTERIOR WORKS Rp. 48,962,000
V MECHANICAL & ELECTRICAL Rp.
sub total Rp 261,669,000

PPN 11 % Rp
GRAND TOTAL Rp
Recap
RENCANA ANGGARAN BIAYA RSU PINDAD STRUCTURE WORKS
Project : RENOVASI AREA KORIDOR LANTAI Scope of Work : PRELIMINARY WORKS

Client : RSU PINDAD Architecture Area : 70.50 m2
Site : Jl. Gatot Subroto No. 517 Estimate date. :
Kota Bandung Drawing date. :
Unit rate Sum

No. Work Items & Specification Code Volume
(Rp.) (Rp.)
I PRELIMINARY WORKS
1 Pekerjaan Pengukuran dan Persiapan 70.50 m2 100,000 7,050,000

2 Mobilisasai dan Demobilisasi Pekerja,alat dan bahan 1.00 ls 2,500,000 2,500,000
3 Pekerjaan Pembersihan dan Proteksi Selama Pekerjaan Berlangsung 70.50 m2 100,000 7,050,000
4 Buang Puing Keluar site 1.00 ls 5,000,000 5,000,000
5 Biaya Kordinasi 1.00 ls 5,000,000 5,000,000
TOTAL I ( PRELIMINARY WORKS ) 26,600,000
Page 11 PRELIMINARY WORKS

RENCANA ANGGARAN BIAYA RSU PINDAD ARCHITECTURE WORKS
Project : RENOVASI AREA KORIDOR LANTAI Scope of Work : ARCHITECTURE

Client : RSU PINDAD Architecture Area : 70.50 m2
(Rp.) (Rp.)
II ARCHITECTURE WORKS
1 PEKERJAAN DINDING DAN LANTAI
1.1 Pekerjaan Lantai Vinyl AR-01 70.50 m2 450,000 31,725,000

TACO TV 2008-1 2.00 m2 -
TV 2008-1 41.70 m2
1.2 Pekerjaan Dinding

• Cat Dinding ex. Dulux AR-02 22.9 m2 45,000 1,030,500
1.3 Pek. Plafon AR-03 70.5 m2 175,000 12,337,500

• Rangka Besi Hollow 40x40 mm
• Ceiling Gypsum C10 jayaboard
• Cat Ceiling ex. Catylac
• Material Pembantu
TOTAL II ( ARCHITECTURE WORKS ) 45,093,000

Project : RENOVASI AREA KORIDOR LANTAI :

Scope of Work ARCHITECTURE
Client : RSU PINDAD Architecture :Area 70.50
Site : Jl. Gatot Subroto No. 517 :
Estimate date.
Kota Bandung :
Drawing date.
No. Work Items & Specification Code Volume Unit rate

(Rp.)
III WALLTREATMENT WORKS
1 PEKERJAAN REFINISH PINTU & WALTREATMENT
1.1 Pekerjaan Pintu -1 P1-01 1.00 un

• Pekerjaan Lapisan HPL ex, AICA TAS-13029-CT74 4.20 m2 950,000
• Handle Dekson MTS IL DL8584 SS 1.00 set 1,750,000
• Sandblast Sephia Mirror 1.00 m2 150,000
• Pek. Frame Tambahan HPL ex, AICA 1.00 set 1,400,000
1.2 Pekerjaan Pintu -2 P1-02 5.00 un

• Pekerjaan Lapisan HPl ex, AICA TAS-13029-CT74 4.80 m2 950,000
• Handle DEKSON BLACK K801 80 cm 1.00 set 1,650,000
• Pek. Frame Tambahan HPL ex, AICA 1.00 set 1,400,000
2.1 Pek. GATE -01 GT-01 1.0 un

• Rangka Besi Hollow 40x40 mm, Partisi Gypsum jayaboard 5.0 m2 250,000
• Multipleks f. Cat Catylac 10.0 m2 650,000
• Multipleks f. HPL AICA AK-13030-CN74 (Frame Black) 1.8 m2 950,000
• Material Pembantu 1.0 set 1,000,000
2.2 Pek. GATE -02 GT-02 1.0 un

• Multipleks f. HPL AICA TAS-13029-CT74 13.5 m2 950,000
• Material Pembantu 1.0 1,000,000
2.3 Pek. GATE -03 GT-03 2.0 un

• Multipleks f. HPL AICA TAS-13029-CT74 3.2 m2 950,000
• Material Pembantu 1.0 1,000,000
3.1 Pekerjaan Wall Treatment - 01 WT-01

• Multipleks 18 mm f. HPL ex, AICA AK-14039-CY34 7.40 m2 950,000
• Emboss Font Acrylic 1.00 set 2,500,000

• Rangka Plywood 12mm Lapis HPL AICA AK-13003-CN74 2.40 m2 950,000
•Grill Plywood Lapis HPL AICA AK-13003-CN74 3.40 m2 950,000

•Grill Plywood Lapis HPL AICA AK-13003-CN74 3.60 m2 950,000
•Rangka Plywood 12mm Lapis HPL AICA AK-13003-CN74 4.00 m2 950,000
•Acrylic Signage RSU Pindad 1.00 set 4,000,000

• Siku L Stainless 4.60 m 315,000

• Siku L Stainless 7.00 m 315,000

• Credenza, Accessories Lapis HPL AICA AK-13003-CN74 1.00 un 6,500,000
TOTAL III ( WALLTREATMENT WORKS )

HITECTURE WORKS
HITECTURE
m2
Sum
(Rp.)
7,290,000
3,990,000
1,750,000
150,000
1,400,000
7,290,000
38,050,000
4,560,000
1,650,000
1,400,000
7,610,000
10,460,000
1,250,000
6,500,000
1,710,000
1,000,000
10,460,000
17,530,000
1,425,000
12,825,000
2,280,000
1,000,000
17,530,000
17,320,000
1,200,000
3,040,000
3,420,000
1,000,000
8,660,000
7,030,000
2,500,000
9,530,000
2,280,000
3,230,000
5,510,000
4,750,000
3,420,000
3,800,000
4,000,000
15,970,000
4,845,000
1,449,000
6,294,000
6,840,000
2,205,000
9,045,000
6,175,000
6,500,000
12,675,000
141,014,000
RENCANA ANGGARAN BIAYA 4TH FLOOR

Client : RSU PINDAD
#NAME? Estimate date. Friday, January 1, 1904
Area : 84.00 m2 ( 4th Floor ) Drawing date. Friday, January 1, 1904
(Rp.) (Rp.)
VI INTERIOR WORKS
4th FLOOR WORKS
A FIT - OUT WORKS
1 FLOOR WORKS
1.1 Floor screed leveling 67.00 m2 170,000 11,390,000
• 6 cm thick screed leveling
• ex. Roman / eq type G337340 VIVAZ ARGENTO - matt
1.3 Ceramic tile 300 x 300 mm type 5 CR-5 2.00 m2 270,000 540,000
• ex. Roman / eq type G332106 VIVAZ BIANCO - polished
• ex. Roman / eq type G362243 ADELAIDE SMOKE - Matt
1.5 Floor stopper 2.00 m1 165,000 330,000

• stainless steel solid 5mm fin. Hairline
2 WALL & PARTITION WORKS

2.1 Double sided gypsum partition, h = 6000 mm P2 15.00 m2 245,000 3,675,000
2.2 Brick wall, h = 1200 mm P5A 6.00 m2 375,000 2,250,000

• include plester
3 WALL FINISH WORKS

• ex. Dulux / equal col. White on white
3.2 Ceramic tile Wall 300 x 300 mm type 5 - shower CR-4 46.00 m2 254,000 11,684,000
• ex. Roman / eq type G337214 DALLAS CHOCLATE - polished
3.3 Mortar concrete MO-1 44.00 m2 200,000 8,800,000

3.4 Cornice works 37.00 m1 46,750 1,729,750

• aluminum 12 x 12 x 1 mm fin. silver anodized
3.5 Skirting works stainless 37.00 m1 250,000 9,250,000

• stainless steel plate 1.2 mm base on plywood 9 mm
3.6 Backdrop breakout J10 1.00 un 20,816,250 20,816,250

size. 13000 x 3000 - check on site
• cornice aluminum 12 x 12 x 1 mm fin. silver anodized.
• wall paint (pt-1) + wall paint (pt-2)
• exclude poster (1000 x 1000 mm) = 2 unit
1.1 Backdrop logo - 1 J1A un -

• logo channel letter steel plate (detail by fa) fin. duco paint col. white + led light
Page 17 list item


Client : RSU PINDAD
(Rp.) (Rp.)
1.2 Backdrop logo type - 2 (Mall) J1B un -

• logo channel letter steel plate (detail by fa) fin. duco paint
col. gold (match to color identity) + led light
1.3 Backdrop logo type - 3 (Mall) J1C un -

• logo channel letter steel plate (detail by fa) fin. duco paint
col. gold (match to color identity) + led light
1.4 Queuing machine type 1 J2A un -

• camera equipment by other
• queuing tab 10" + bracket equipment by other
• scanner equipment by other
• queuing printer equipment by other
1.4 Backdrop showcase J3 un -

• downlight lamp
• metal structure, clear glass, black silicone / rubber edge glass door
ex. magnet glass door stopper
1.4 Backdrop display TV 4x2 J4A un -

• plywood 12 mm fin. laminate glossy (LM-2) ex. steellam nat 3mm col. match to laminate
1.5 Backdrop display TV 2x1 J5 un -

Page 18 list item


Client : RSU PINDAD
(Rp.) (Rp.)
1.6 Backdrop display TV potrait J6 un -

1.7 Backdrop TV queuing type 1 J7A un -

0.1 Backdrop vending machine J8 un -

• Vending Machine by Other
1.8 Backdrop self service J9 un -

• monitor + keyboard & mouse by other
• top table plywood 18 mm fin. laminate glossy (LM-2) ex. Steellam
1.9 Backdrop CS J10 un -

• poster treatment size. 1400 x 2000 mm : 3 unit (detail by FA) base on plywood
2.0 Backdrop locket J11 un -

2.1 Backdrop cashier J12 un -

Page 19 list item


Client : RSU PINDAD
(Rp.) (Rp.)
2.2 Backdrop meeting room - 1 J13A un -

2.3 Backdrop artwork meeting room - 1 J14A un -

• exclude artwork
2.4 Backdrop artwork cashier J15 un -

• exclude artwork
2.5 Backdrop artwork area toilet J16 un -

• exclude artwork
2.6 Backdrop artwork entrance back office J17 un -
2.7 Backdrop artwork manager J18 un -

• exclude artwork
2.8 Backdrop artwork waiting area J19 un -

• exclude artwork
2.9 Backdrop artwork internal guest area J20 un -

• exclude artwork
3.0 Backdrop kisi-kisi breakout J21 un -

Page 20 list item


Client : RSU PINDAD
(Rp.) (Rp.)

3.1 Backdrop musholla J22 un -

• LED light
• channel letter stainless steel plate: 50 mm fin. hairline (detail by fa) + led light
4 DOOR WORKS
4.1 Single plywood door D3 1.00 un 7,800,000 7,800,000
• door : plywood + laminate (LM4)
Page 21 list item


Client : RSU PINDAD
(Rp.) (Rp.)
4.2 Single toilet door D4 3.00 un 7,800,000 23,400,000

• door : plywood + laminate (LM4) + nat 3mm fin. Duco col. Match to laminate
• door closer concealed
• wooden louvre (jalusi)
5 CEILING WORKS
5.1 Flat ceiling gypsum board, h = 3000 mm A 78.00 m2 210,000 16,380,000
• gypsum plaster board 12mm + paint finish (PT-3) ex. Dulux / equal col. Pure white 44808
5.2 Cove ceiling 1 gypsum board, h = 3200 mm B 6.00 m2 235,000 1,410,000

• gypsum plaster board 12mm + paint finish ex. Dulux / equal col. Black
5.3 Cove ceiling 2 gypsum board, h = 3200 mm C 4.00 m2 235,000 940,000

• gypsum plaster board 12mm + paint finish (PT-3) ex. Dulux / equal col. Pure white 44808
5.4 Main hole size. 600 x 600 mm 2.00 un 450,000 900,000

• plywood 6 mm + paint finish col. White
• list alumunium col. White
Total A ( Fit - Out Works ) 147,115,000

B CUSTOMED FURNITURE WORKS
1 Breakout table 1 F20 4.00 un 3,640,000 14,560,000

size. 800 x 800 x 750 mm
• leg: hollow steel pipe 60 fin. powder coating col. black
2 Breakout table 2 F21 3.00 un 6,552,000 19,656,000

size. 1800 x 800 x 750 mm
• leg: hollow steel 30/30 fin. powder coating col. black
3 Pantry 3 F22 1.00 un 28,500,000 28,500,000

size. 3000 x 600 x 2400 mm - check on site
• top table: double plywood 15mm + gr-1
• top table plint: double plywood 15mm + gr-1
• drawer & door: plywood 18mm + lm-4
• frame: plywood 18mm + lm-1
• backsplash: plywood 18mm + pg-1
• hidden lamp: led strip day light
• sink & faucet
4 Condiment station F23 1.00 un 11,400,000 11,400,000

size. 1200 x 600 x 950 mm
• top table: double plywood 15mm + gr-1
• top table plint: double plywood 15mm + gr-1
• body & door: plywood 18mm + lm-4
Total B ( Customed Furniture Works ) 74,116,000
Page 22 list item


Client : RSU PINDAD
(Rp.) (Rp.)
C SOFA
1 Dining chair S6 26.00 un 300,000 7,800,000

Total C ( Sofa ) 7,800,000
D TOILET WORKS
6.1 Waterproofing floor 8.00 m2 312,000 2,496,000

6.2 Waterproofing wall, h = 500 mm 8.00 m2 312,000 2,496,000

6.3 Lavatory mirror 2.00 un 1,836,800 3,673,600

size. 700 x 200 x 1600 mm
• mirror base on plywood + frame solid wood fin. Duco paint
6.4 Lavatory table 1.00 un 6,500,000 6,500,000

size. 2600 x 600 x 200 mm
• top table concrete finish HT
6.5 Plumbing toilet 1.00 ls 3,500,000 3,500,000
6.6 Closet toilet 2.00 un 5,890,000 11,780,000

ex. TOTO / equal type CW630J
6.7 Shower spray 2.00 un 646,000 1,292,000

ex. TOTO / equal type TX403SMCRB
6.8 Wastafel toilet 2.00 un 3,150,000 6,300,000

ex. TOTO / equal type LW538RCB + FAUCET
6.9 Tissue holder 2.00 un 300,000 600,000

ex. TOTO / equal type TX703AES
6.10 Floor drain 3.00 un 457,000 1,371,000

ex. TOTO / equal type TX1BV1
6.11 Bag hanger 2.00 un 276,000 552,000

ex. TOTO / equal type ego 2 TX704AES
6.12 Hand dryer 1.00 un 5,800,000 5,800,000

ex. TOTO / equal type TYC322WF
Total D ( Toilet ) 46,360,600
E ARTWORK
1 Artwork 7 2.00 un 16,323,000 32,646,000

Size. 1800 x 40 x 1800 mm
• ex. DD Art
• Frame: Solid wood frame / aluminium frame col. Black Solid wood spanram
• Artwork : Digital print on canvas
Total E ( Artwork ) 32,646,000
TOTAL ( 4TH FLOOR WORKS ) 308,037,600
Page 23 list item

Project : RENOVASI KANTOR AREA STAFF Scope of Work : ARCHITECTURE

Client : DJKA Architecture Area : 70.50 m2
Volume Unit rate Sum

No. Work Items & Specification Code
(Rp.) (Rp.)
IV INTERIOR WORKS
1 FURNITURE BUILD-IN
1.1 Foyer Cabinet (APAR/Cover MCB INT-01 5.60 m2 2,950,000 16,520,000
size. 2000 X 500 X 2800 (h) mm
• Body Plywood 18mm + HPL AICA
• inner body: Blokmin 18mm
• body: Hollow, Perforated Metal + Duco
• Aksesoris By Hafele
1.2 Pekerjaan Cabinet Trophy INT-02 7.92 m2 2,950,000 23,364,000

size. 3600 X 400 X 2200(h) mm
• Frame Solid Metal 18mm + Duco
• inner body: Blokmin 18mm + Sephia Mirror
• body: plywood 18mm + HPL Aica
• Tiang Cabinet Besi Hollow 40x40 Fin. Duco Warna Hitam
• Layer & Shelves Clear glass 18 mm
1.3 Pekerjaan Renovasi Maket INT-03 0.84 m2 4,200,000 3,528,000

size. 700 X 700 X 1200(h) mm
• Box: Clear Glass 8 mm
• inner body: Blokmin 18mm
• body: plywood 18mm + HPL AICA, SOKO hpl Stainless
1.4 Formal Lounge Sofa Set INT-04 1.00 set -

• Sofa 3 Seater f. Fabric ex. Ex. Brand 1.00 -
• Armchair Sofa f. Fabric Ex. Brand 2.00 -
• Coaffe Table Set (Rectangle & Round) custom 1.00 -
• Side Table f. oscar 2.00 -
• Rug ex. Brand 1.00 -
• Table Lamp ex. Brand 2.00 -
1.5 Lounge Seating INT-03 1.00 set -

• Quarter Sofa f. Fabric 1.00 -
• Coffee table D. 80 cm 1.00 -
• Pouf 2.00 -
• Round Rug 1.00 -
SIGN LETTER
1.6 Acrylic Sheet 6 mm INT-04 8.00 un 5,550,000
• R. DIREKSI 1.00 650,000 650,000
• PRINCIPALS 1.00 1,300,000 1,300,000
• STAFF A,B,C & D 4.00 600,000 2,400,000
• SISTEM INFORMASI MANAJEMEN 1.00 1,200,000 1,200,000
TOTAL IV ( INTERIOR WORKS ) 48,962,000

RENCANA ANGGARAN BIAYA MECHANICAL & ELECTRICAL WORKS
Project : RENOVASI AREA KORIDOR LANTAI Scope of Work : MECHANICAL & ELECTRICAL
Client : RSU PINDAD Area : 70.50 m2
(Rp.) (Rp.)
V MECHANICAL & ELECTRICAL WORKS
1 LIGHTING
1.1 Hanging Lamp Custom EL-01 1 un -
1.2 Armature Kotak Acrylic (Multi HPL f. Duco Acrylic), LED Spot d. 70x70x50 cm EL-02 1 un -
1.2 Downlight 2 Gang 12 W 4000 K+ Track LED EL-03 6 un -
1.2 Downlight Phillips 12 W warm White 3000 K EL-03 7 un -
1.3 Lighting installations ex. Supreme 2 x 1,5mm² EL-04 15 ttk -
1.1 TL-5 Vertical (WT -1) 3000K 6W 1200mm EL-01 2 un -
1.4 Double switch ex. Schneider - Zencelo EL-05 4 un -
1.5 AC 1PK ex. Panasonic EL-06 2 ttk -
1.6 Relocated Lampu Existing 1 ls -
2 TESTING COMMISSIONING 1 ls -
Total -
TOTAL V ( MECHANICAL & ELEKTRICAL WORKS ) -
Page 25 MECHANICAL & ELECTRICAL WORKS

Rab Interior Pindad

Uploaded by

Copyright:

Available Formats

Rab Interior Pindad

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Rab Interior Pindad

Uploaded by

Copyright:

Available Formats

RENCANA ANGGARAN BIAYA 1ST FLOOR

Project : INTERIOR OFFICE ANTAM

III.A INTERIOR WORKS

1st FLOOR WORKS

A FIT - OUT WORKS

1.7 Floor stopper SS 10.00 m1 150,000 1,500,000

2 WALL & PARTITION WORKS

2.2 Double sided gypsum partition, h = 3000 mm P2 46.00 m2 245,000 11,270,000

2.4 Clear glass + frame partition, h = 3000 mm P4 20.00 m2 730,700 14,614,000

2.5 Brick wall, h = 4000 mm P5 10.00 m2 375,000 3,750,000

2.6 Brick wall, h = 1200 mm P5A 3.00 m2 375,000 1,125,000

Page 1 1st Fl. (2)

Project : INTERIOR OFFICE ANTAM

2.7 Folding Door P6

3 WALL FINISH WORKS

3.2 Wallpaint type 3 PT-3 32.00 m2 40,000 1,280,000

3.3 Wallpaper type 6 WP-6 38.00 m2 70,000 2,660,000

3.4 Wallpaper type 3 WP-3 29.00 m2 300,000 8,700,000

3.5 Wallpaper type 4 WP-4 10.00 m2 300,000 3,000,000

3.7 Sticker sandblast SB-1 8.00 m2 269,200 2,153,600

3.8 Cornice works 67.00 m1 35,900 2,405,300

3.9 Skirting works stainless 67.00 m1 192,300 12,884,100

3.10 Backdrop logo - 1 J1A 1.00 un 27,784,000 27,784,000

3.11 Queuing machine type 1 J2A 1.00 un 3,900,000 3,900,000

Page 2 1st Fl. (2)

Project : INTERIOR OFFICE ANTAM

3.12 Backdrop showcase J3 1.00 un 27,195,000 27,195,000

3.13 Backdrop display TV 4x2 J4A 1.00 un 3,500,000 3,500,000

3.14 Backdrop display TV 2x1 J5 1.00 un 2,000,000 2,000,000

3.15 Backdrop locket J11 2.00 un 5,500,000 11,000,000

3.16 Backdrop cashier J12 1.00 un 4,000,000 4,000,000

3.17 Backdrop meeting room - 1 J13A 1.00 un 3,000,000 3,000,000

3.18 Backdrop artwork meeting room - 1 J14A 1.00 un 5,000,000 5,000,000

Page 3 1st Fl. (2)

Project : INTERIOR OFFICE ANTAM

3.19 Backdrop artwork cashier J15 1.00 un 2,250,000 2,250,000

3.20 Backdrop artwork area toilet J16 1.00 un 3,600,000 3,600,000

4.3 Single toilet door D4 1.00 un 6,000,000 6,000,000

4.4 Camouflage door (800mm) + (pivot) D5 1.00 un 6,000,000 6,000,000

Page 4 1st Fl. (2)

Project : INTERIOR OFFICE ANTAM

5.2 Flat ceiling gypsum board, h = 3200 mm B 17.00 m2 150,000 2,550,000

5.5 Main hole size. 600 x 600 mm 1.00 un 250,000 250,000

Total A ( Fit - Out Works ) 379,211,500

Page 5 1st Fl. (2)

Project : INTERIOR OFFICE ANTAM

B CUSTOMED FURNITURE WORKS

1 Greeter counter F1 1.00 un 7,200,000 7,200,000

2 Bench 1 F2 1.00 un 3,500,000 3,500,000

3 Bench 2 F3 1.00 un 3,500,000 3,500,000

4 Bench table F4 2.00 un 2,500,000 5,000,000

5 Meeting table 4 pax F5 1.00 un 2,500,000 2,500,000

6 F&B credenza 1 F6 1.00 un 6,000,000 6,000,000

7 Locket table F7 2.00 un 2,500,000 5,000,000

8 Cashier table F8 1.00 un 3,750,000 3,750,000

Page 6 1st Fl. (2)

Project : INTERIOR OFFICE ANTAM

9 Administration cabinet F9 1.00 un 12,000,000 12,000,000

10 Planter F10 1.00 un 2,000,000 2,000,000