RENCANA ANGGARAN BIAYA

RESTO

ROOFTOP
Cikarang Barat, Indonesia
No Description Qty Unit Harga Satuan
A PERSIAPAN
1 Scafolding Rent 4.00 unit 1,000,000
2 Mobilisasi & Demobilisasi 1.00 ls 20,000,000
Sub Total Persiapan
B SIPIL
1 Floor Screeding t=10cm 284.00 m2 700,000
2 Floor Parqute Bengkirai Wood 284.00 m2 850,000
3 Ceilling, Solarflat tebal 12 mm 325.00 m2 856,000
4 Glass wall t: 10 mm 82.00 m2 1,250,000
5 Ceiling Contruction Besi 40 x 40, 6mm 650.00 Batang 290,000
6 Besi Beton H Beam L 300 x300 x 13 x 21, 300 x 150 x 8 x11, 150 x 75 x 6 x 10 20.00 Batang 10,256,000
7 Accent Tiang 15.00 unit 2,005,000
8 Wall Partition Toilet, Besi X Wood 1100 x 280 7.00 unit 6,838,000
9 Toilet Fasad 300 x 350 x 250, concrete 10.50 m2 4,150,000
10 Toilet Door 2.00 unit 4,250,000
11 Close TOTO CW825J 2.00 unit 18,000,000
12 Unrinal TOTO UW350HJT1 1.00 unit 12,753,000
13 Lavatory TOTO LW817J 2.00 unit 9,580,000
14 Jalur Closet 2.00 titik 1,350,000
15 Exit Door 1.00 unit 4,500,000
16 Place of Plant 1800 x 20 x 30, concrete 18.00 m' 750,000
17 Mezzanin Fasad 300 x 300 x 200, Bata finishing white painting 9.00 m2 3,750,000
18 Door Torent Room 1.00 unit 2,800,000
19 Stairs Mezzanin 1.00 unit 12,785,000
20 Ralling Mezzanin t:120 11.50 m' 2,425,000
21 Floor Parqute Mezzanin, Bengkirai Wood Mezzanin 9.00 m 850,000
22 Tiang besar Mezzanin 1.00 unit 13,600,000
23 Glass Partition Bar Table t:80 12.00 m' 2,375,000
24 Media Tanaman Rambat Mezzanin 500 x 240 1.00 unit 11,300,000
25 Concrete Wood Cover 2300 x 110 25.30 m2 920,000
26 Wall screeding 82.00 m' 645,000
27 Media Tanaman Rambat (dekat bar station) 1.00 unit 6,700,000
28 Wood Partition Mezzanin 240 x 120 1.00 unit 6,450,000
Sub Total SIPIL
C BAR STATION
 RENCANA ANGGARAN BIAYA
RESTO

ROOFTOP
Cikarang Barat, Indonesia
No Description Qty Unit Harga Satuan
1 Bar Table 650 x 180 x 90, Wood & ceramics 1.00 unit 34,550,000
2 Top Table Bar, Granit 15.00 m2 2,750,000
3 Sink Teka 1.00 unit 12,785,000
4 Kran Teka 1.00 unit 1,750,000
5 Drop Accent 650 x 180 x 30, Wood 1.00 unit 13,500,000
6 Colom Cover 50 x 50 x 300 2.00 unit 7,000,000
7 Wine Rack 300 x 25 x 240, Wood & Steel 1.00 unit 19,250,000
8 Wine Rack Corner 60 x 60 x 290, Wood & Glass 1.00 unit 9,775,000
9 Stool Bar 8.00 unit 1,500,000
10 Hanging Lamp 4.00 unit 3,625,000
Sub Total Bar Station
D MAIN AREA
Under Roof
1 Sofa 3 Seater 12.00 unit 18,779,475
2 Coffee Table 120 x 60 x 40, Wood 12.00 unit 4,000,000
3 Bench 50 x50 x 40, Wood & Fabric 41.00 unit 2,500,000
4 Square Table 80 x 80 x 80, Wood & Steel 3.00 unit 4,500,000
5 Chair 12.00 unit 4,100,000
6 Cashier Table 100 x 50 x 110, Wood 1.00 unit 5,200,000
7 Hanging Lamp Cashier 1.00 unit 1,500,000
8 Console Table 120 x 40 x 90, Wood 1.00 unit 5,345,000
9 Hanging Lamp 18.00 unit 2,500,000
10 Stage Level 550 x 250 x 15, Floor Parquete 1.00 unit 8,500,000
No Roff
1 Chair 22.00 unit 4,100,000
2 Square Table 80 x 80 x 80, Wood & Steel 7.00 unit 5,210,000
3 Stool 12.00 unit 2,000,000
4 Lamp 6.00 unit 800,000
Mezzanin
1 Sofa 3 Seater, Sintetic 1.00 unit 15,990,000
2 Swing Chair 1.00 unit 4,320,000
3 Chair 1.00 unit 4,600,000
4 Coffe Table 120 x 60 x 40, Wood 1.00 unit 5,000,000
Sub Total FURNITURE & ROOM ACCESSORIES
E PEKERJAAN MEKANIKAL ELEKTRIKAL
 RENCANA ANGGARAN BIAYA
RESTO

ROOFTOP
Cikarang Barat, Indonesia
No Description Qty Unit Harga Satuan
1 Kabel Supreme 300.00 m 90,000
2 Set Audio (DJ, Live music) 1.00 unit 45,000,000
3 Spotlight LED Wine Rack 4.00 Titik 350,000
4 Power ex. Supreme + Panasonic Outlet 15.00 Titik 350,000
5 Voice Instalation + Outlet ex. Belden Cable + Panasonic 21.00 Titik 350,000
6 Electrical Panel / MCB 1.00 ls 5,500,000
7 PABX 3 Line 8 Ext. ex. Panasonic 1.00 ls 4,500,000
Sub Total Mekanikal Elektrikal
Total
Pembulatan
Grand Total
RENCANA ANGGARAN BIAYA
RESTO

Harga Total

4,000,000
20,000,000
24,000,000
###
###
198,800,000
241,400,000
278,200,000
102,500,000
188,500,000
205,120,000
30,075,000
47,866,000
43,575,000
8,500,000
36,000,000
12,753,000
19,160,000
2,700,000
4,500,000
13,500,000
33,750,000
2,800,000
12,785,000
27,887,500
7,650,000
13,600,000
28,500,000
11,300,000
23,276,000
52,890,000
6,700,000
6,450,000
1,660,737,500
###
RENCANA ANGGARAN BIAYA
RESTO

Harga Total
34,550,000
41,250,000
12,785,000
1,750,000
13,500,000
14,000,000
19,250,000
9,775,000
12,000,000
14,500,000
173,360,000
312,170,000
###

225,353,700
48,000,000
102,500,000
13,500,000
49,200,000
5,200,000
1,500,000
5,345,000
45,000,000
8,500,000

90,200,000
36,470,000
24,000,000
4,800,000

15,990,000
4,320,000
4,600,000
5,000,000
689,478,700
RENCANA ANGGARAN BIAYA
RESTO

Harga Total
27,000,000
45,000,000
1,400,000
5,250,000
7,350,000
5,500,000
4,500,000
96,000,000
Rp 2,643,576,200
Rp 236,200
Rp 2,643,340,000