RENCANA ANGGARAN BIAYA

BANGUNAN CENTRALIZED PROJECT GAMA EATERY

SPK - TAHAP 2

HARGA SATUAN JUMLAH HARGA

NO WORK ITEM VOLUME SATUAN MORPHO MORPHO
(Rp.) (Rp.)
TAHAP PEKERJAAN DESIGN/PLANNING & BUDGETING-SPK 2
1 TAHAP PERSIAPAN
A Mobilisasi material & tenaga kerja 1.00 ls - -
B Kontrakan tenaga kerja 2.00 bln - -
C Pembersihan sampah 1.00 ls - -
D Proteksi dinding & lantai eksisting 1.00 ls - -

SUBTOTAL -

2 TAHAP PELAKSANAAN PEKERJAAN SPK-2

2.1 Pekerjaan aksesories, Furniture, Equipment
Installation Shelving & Equipment Kitchen, Cooker Hood,
2.1.0 l.s.
Cashier
2.1.1 Pekerjaan Finishing NANAMI
Installation Front Counter - rangka besi hollow 40x40 11.50 m1 1,171,000 13,466,500
a.
multiplek (include finishing dasar) 49.00 m2 175,000 8,575,000
b. Finishing dasar multiplek (sanding seller) - m2 50,000 -
c. HPL TACO Walnut TH884RE 7.00 lbr 255,000 1,785,000
d. Pemasangan HPL TACO Walnut TH884RE di counter surface 21.00 m2 70,000 1,470,000
Pemasangan kisi-kisi kayu multiplek 18mm + bungkus 3 sisi HPL
e. 18.78 m2 1,050,000 19,719,000
TACO walnut TH884RE, jarak 70 mm
f. HPL Copper Winston 5608 ALU 8.00 lbr 598,000 4,784,000
g Pemasangan backdrop HPL Copper Winston 5608 ALU 22.00 m2 70,000 1,540,000
h. LED Strip Phillips (Pemasangan + covering lampu) 4.00 roll 625,000 2,500,000
Cover lampu LED - m1 27,000 -
i. Pemasangan LED Strip - m1 25,000 -
j. Lampu Pendant Lantern Jepang 3.00 bh 380,000 1,140,000
k Instalasi + kabel supreme Lampu Pendant Lantern Jepang
3.00 titik 245,000 735,000
l. Menu Board gantung 7.00 bh 250,000 1,750,000
m Rangka gantung besi hollow 40x40 gantung + duco + shelfing 3.50 m1 1,700,000 5,950,000
n. Shelfing gantung di belakang area menu board - m1 1,400,000 -
Genteng clay tile dark grey / brown (doff matte) include rangka
o 11.70 m2 500,000 5,850,000
baja ringan, multiplek 9 mm & cat finish
p Sablon tirai / noren dekoratif jepang (kain kanvas) 6.00 unit 250,000 1,500,000
q. Signage - NANAMI RAMEN - light box - ls 10,800,000 -
r. Signage - Order Here - light box - unit 1,650,000 -
s. Track light warna hitam + lampu 3 bh (include pasang) 9.00 bh 400,000 3,600,000
t. Instalasi Track light include kabel supreme 3.00 titik 245,000 735,000
1 layer ambalan stainless steel food pass + keramik 10 x 20 cm,
u.
putih bevel 1.00 ls 3,624,000 3,624,000
Pintu GRC + kunci + handle satu sisi plywood (include door
v. 1.00 set 2,600,000 2,600,000
closer) finish cat
w. Door closer Ex: Dekkson - set 210,000 -

SUBTOTAL 81,323,500
24 m2 3,388,479

2.1.2 Pekerjaan Finishing INDOCUISINE & AH

Installation Front Counter - rangka besi hollow 40x40 14.80 m1 1,171,000 17,330,800
a.
multiplek 62.40 m2 175,000 10,920,000
b. HPL TACO Copper Brush 8001-ME 10.00 lbr 648,000 6,480,000
c. HPL hitam TACO bag. belakang 6.00 lbr 165,000 990,000
d. Pemasangan HPL Copper & hitam doff di counter surface 40.00 m2 70,000 2,800,000
e. LED Strip Phillips (Pemasangan + covering lampu) 2.00 roll 625,000 1,250,000
f. Cover lampu LED - m1 27,000 -
 g Pemasangan LED Strip - m1 25,000 -
Rangka gantung besi hollow 40x40 + duco, dekoratif MDF Motif
h. 6.00 m1 2,200,000 13,200,000
CNC + duco hitam
i. Signage - IndoCuisine - light box - ls 10,500,000 -
j. Signage - Order Here - light box - unit 1,650,000 -
k Signage - AH - light box solid - ls 3,900,000 -
l. Signage - Order Here - light box - unit 1,650,000 -
m. Menu Board gantung (include finishing) 10.00 unit 250,000 2,500,000
n. Track light warna hitam + lampu 3 bh (include pasang) 10.00 bh 400,000 4,000,000
o. Instalasi Track light include kabel supreme 10.00 titik 245,000 2,450,000
1 layer ambalan stainless steel food pass + keramik 10 x 20 cm,
p.
putih bevel 2.00 unit 3,116,000 6,232,000
Pintu GRC + kunci + handle satu sisi plywood (include door
q. 1.00 set 2,600,000 2,600,000
closer) finish cat
r. Door closer Ex: Dekkson - set 210,000 -

SUBTOTAL 70,752,800
30 m2 2,358,427

2.1.3 Pekerjaan Finishing IZAKAYA BAR & DRINKS

Installation Front Counter - rangka besi hollow 40x40 15.90 m1 1,171,000 18,618,900
a.
multiplek (include finishing dasar) 63.70 m2 175,000 11,147,500
b. Finishing dasar multiplek (sanding seller) - m2 50,000 -
c. HPL TACO Texture Kayu TH868LU 8.00 lbr 255,000 2,040,000
Pemasangan HPL TACO Texture kayu TH868LU di counter
d. 22.30 m2 70,000 1,561,000
surface
Pemasangan kisi-kisi kayu multiplek 18mm + bungkus 3 sisi HPL
e. 26.30 m2 1,100,000 28,930,000
TACO texture kayu TH868LU, jarak 70 mm
f. HPL Copper Winston 5608 ALU 10.00 lbr 598,000 5,980,000
g Pemasangan backdrop HPL Copper Winston 5608 ALU 26.30 m2 70,000 1,841,000
h. HPL Copper Winston 5608 ALU di Cooker Hood 2.00 lbr 598,000 1,196,000
i. Multiplek di Cooker Hood + rangka gantungan 3.50 m2 750,000 2,625,000
j. Pemasangan HPL Copper Winston di Cooker Hood 3.50 m2 70,000 245,000
k LED Strip Phillips (Pemasangan + covering lampu) 6.00 roll 625,000 3,750,000
l. Cover lampu LED - m1 27,000 -
m. Pemasangan LED Strip di counter depan - m1 25,000 -
n. Rangka gantung besi hollow 40x40 + cat duco hitam 14.00 m1 1,300,000 18,200,000
o Shelfing gantung di belakang area menu board - m1 400,000 -
p. Signage printing - Izakaya - - bh 4,500,000 -
q. Signage - Order Here - light box - bh 1,650,000 -
r. Menu Board gantung (include finishing) 9.00 bh 250,000 2,250,000
s. Shelfing gantung di belakang area menu board 4.00 m1 1,700,000 6,800,000
t. Shelfing gelas gantung besi, duco hitam 2.50 m1 1,050,000 2,625,000
u. Display Sake Barrel - styrofoam bungkus kain printing 21.00 bh 400,000 8,400,000
Display cabinet minuman, frame besi kotak 20 x 30 mm,
v. multiplek 18mm, shelfing kaca 9mm bening, besi fin. duco hitam, 11.30 m2 1,991,150 22,500,000
finish dalam melaminto putih
w. Finish cabinet minuman HPL Winston 5608 ALU 7.00 lbr 598,000 4,186,000
x. HPL TACO Copper Brush 8001-ME 1.00 lbr 648,000 648,000
y. Pemasangan HPL Winston di cabinet 22.00 m2 70,000 1,540,000
z. Finish cabinet minuman Melaminto bag. Dalam + pasang - lbr 275,000 -
z1. Backdrop cabinet minuman bronze mirror 6.10 m2 800,000 4,880,000
z2. Track light warna hitam + lampu 3 bh (include pasang) 15.00 unit 400,000 6,000,000
z3. Instalasi Track light include kabel supreme 15.00 titik 245,000 3,675,000
1 layer ambalan stainless steel food pass + keramik 10 x 20 cm,
z4.
putih bevel 1.00 ls 4,788,800 4,788,800
Pintu GRC + kunci + handle satu sisi plywood (include door
z5. 1.00 set 2,600,000 2,600,000
closer) finish cat
z6. Door closer Ex: Dekkson - set 210,000 -

SUBTOTAL 167,027,200
38 m2 4,395,453

3 General Dining Areas

3.1 Outdoor Area
3.1.1 Pekerjaan Finishing COFFEE & TEA
a. Rangka plywood, counter dan cabinet 11.00 m1 3,300,000 36,300,000
b. HPL TACO Copper Brush 8001-ME 9.00 lbr 640,000 5,760,000
c. Melaminto 3 mm bagian dalam + pasang 18.00 lbr - -
d. Pemasangan HPL 24.50 m2 70,000 1,715,000
e. Rangka besi hollow 40x40 untuk backdrop shelving 7.05 m1 650,000 4,582,500
Rangka gantung besi hollow 40x40 + duco, pot tanaman putih
f. 2.30 m1 1,100,000 2,530,000
acrylic / plastic
g Papan Menu board tempel tembok 3.40 m2 1,350,000 4,590,000
h. Rangka besi hollow gantung verbicon cnc mdf hitam 2.00 m2 2,100,000 4,200,000
i. Logo 60 x 80 cnc mdf hitam - m2 2,500,000 -
j. Signage cnc mdf hitam "Tea & Coffee Place" tinggi 10cm - m2 2,500,000 -
k Cutting sticker - Order & Pick-Up - - ls 200,000 -
l. LED Strip Phillips (include Cover + pasang) 2.00 roll 625,000 1,250,000
m. Cover lampu LED - m1 27,000 -
Pemasangan LED Strip di footing counter depan & counter
n. - m1 25,000 -
belakang
o. Pemasangan artificial plants hias (supply by owner) 1.00 ls 300,000 300,000
p. Pemasangan equipment kitchen, dll 7.05 m1 -
q. Track light warna hitam + lampu 3 bh (include pasang) 5.00 unit 400,000 2,000,000
r. Instalasi Track light include kabel supreme 5.00 titik 245,000 1,225,000
s. Tanaman Artificial & pot tanaman dekoratif -
3.1.2 Pekerjaan Mechanical Electrical Plumbing
a. Penggeseran lampu existing 10.00 unit 300,000 3,000,000
b. Install CCTV + Audio -
c. Track light warna hitam + lampu 3 bh (include pasang) 4.00 unit 400,000 1,600,000
d. Instalasi Track light include kabel supreme 4.00 titik 245,000 980,000
e. Cable Tray tipe U galvanized 200 x 50 (electrical) 20.00 m1 97,000 1,940,000
f. Cable Tray tipe U galvanized 200 x 50 (electronic equip) 20.00 m1 97,000 1,940,000
g Penggantung kabel tray , termasuk bracket 40.00 m1 70,000 2,800,000
h. Pemasangan cable tray 40.00 m1 50,000 2,000,000
i. Saklar listrik Clipsal 8.00 titik 60,000 480,000
j. Stop kontak Clipsal 13.00 titik 60,000 780,000
k Instalasi Stop kontak, termasuk kabel Supreme 13.00 titik 245,000 3,185,000

SUBTOTAL 83,157,500
93 m2 894,167

4 VIP Rooms
4.1.1 Pekerjaan Finishing + MEP
a. Setting Out & Marking
b. Pekerjaan Dinding
Partisi dinding kaca dengan frame besi hollow 40x60 & 20x 40 +
- 15.50 m2 1,500,000 23,250,000
powder coating hitam
- Cutting sticker motif grid lines untuk kaca partisi 13.50 m2 110,000 1,485,000
- Cutting sticker motif lain untuk kaca façade luar 64.50 m2 110,000 7,095,000
- Pintu dengan hardware dekkson 2.00 bh 5,200,000 10,400,000
- Stop kontak Clipsal kabel listrik Supreme 10.00 titik 60,000 600,000
- Instalasi Stop kontak, termasuk kabel Supreme 10.00 titik 245,000 2,450,000
- Saklar listrik Clipsal 2.00 titik 60,000 120,000
- Kabel listrik Supreme -
- Outlet data untuk TV 2.00 titik 350,000 700,000
c. Pekerjaan Ceiling -
- Plafond Gypsum (board, compound, manhole) 70.00 m2 135,000 9,450,000
Cat plafond 70.00 m2 40,000 2,800,000
Cove lampu indirect di plafon 55.00 m1 60,000 3,300,000
- Penggeseran lampu existing keluar ruangan -
- Penggeseran AC ducting -
- Pemasangan lampu pendant dekoratif (supply by owner) 3.00 unit 245,000 735,000
- Pemasangan speaker untuk audio -
Instalasi lampu downlight, termasuk kabel Supreme 12.00 titik 245,000 2,940,000
LED Strip Phillips di plafon 11.00 roll 625,000 6,875,000
 Pemasangan LED strips di plafon - m1 25,000 -
- Lampu recessed downlight, Phillips, putih 12.00 bh 120,000 1,440,000
 - Track light warna hitam 3.00 bh 400,000 1,200,000
- Instalasi Track light include kabel supreme 3.00 titik 245,000 735,000
- Pemasangan lampu recessed -

SUBTOTAL 75,575,000
74 m2 1,021,284

5 General Dining Areas

5.1.1 Pekerjaan Finishing + MEP
a. Setting Out & Marking
b. Pekerjaan Furniture di Corridor Waiting Area
- HPL TACO TH868LU + plywood + pasang uk: 40 x 85 cm 6.00 unit 650,000 3,900,000
Wall-mounted table di area corridor menuju area outdoor, rangka
- 6.00 unit 550,000 3,300,000
besi hollow 40x40 + multiplek finish HPL TACO TH868LU

Pemasangan pintu existing ke area corridor outdoor+beli engsel

- 1.00 set 1,500,000 1,500,000
baru
- Tembok Gypsum board 9mm+rangka metal stud 3" 2.00 m2 215,000 430,000

c. Pekerjaan Ceiling -
- Cable Tray tipe U galvanized 200 x 50 (electrical) 76.00 m1 97,000 7,372,000
- Cable Tray tipe U galvanized 200 x 50 (electronic equip) 76.00 m1 97,000 7,372,000
Penggantung kabel tray , termasuk bracket 152.00 m1 70,000 10,640,000
Pemasangan cable tray 152.00 m1 50,000 7,600,000
- Pemasangan wiring listrik dll di cable tray -
- Kabel listrik Supreme -
- Install CCTV, audio visual equipment dll -

d. Pekerjaan Control Room -

- Tembok gypsum board 9mm + rangka metal stud 3 " 10.00 m2 215,000 2,150,000
Cat Dinding 10.00 m2 45,000 450,000
- Pintu 2 layer multiplek 18mm + finish GRC 3 mm 1.00 bh 2,400,000 2,400,000
Kusen Allumunium, 3 " warna hitam 1.00 bh 900,000 900,000
- Hardware pintu Dekkson & door stopper 1.00 set 850,000 850,000
- Install equipment, server, alat cctv & monitor, dll -
- Pintu GRC + kunci + handle satu sisi incl door closer 1.00 set 2,600,000 2,600,000
- Door closer Ex: Dekkson 1.00 set - -

e. Pekerjaan Dishwashing Room -

- Bata Ringan 7.5cm, fin plester aci 26.80 m2 425,000 11,390,000
Cat Dinding 10.00 m2 45,000 450,000
Pasang Keramik dinding, tinggi 200 cm (material by owner) 17.00 m2 130,000 2,210,000
- Pintu 2 layer multiplek 18mm + finish HPL TH193DP 1.00 bh 2,300,000 2,300,000
- Hardware pintu Dekkson & door stopper 1.00 set 850,000 850,000
Kusen Allumunium, 3 " warna hitam 1.00 bh 900,000 900,000
Install plumbing mesin cuci equipment + pipa pembuangan ke
- -
drainase AC di outdoor HVAC Room
- Penggeseran AC ducting, ventilasi & lampu existing -
- Pintu GRC + kunci + handle satu sisi icl door closer 1.00 set 2,600,000 2,600,000
- Door closer Ex: Dekkson 1.00 set - -

SUBTOTAL 72,164,000
356 m2 202,708

SUB TOTAL 550,000,000

LUASAN 842 M2 653,207

Jakarta, 12 November 2019

Morpho Design & Build