RENCANA ANGGARAN BIAYA

(RAB)
21 SEPTEMBER 2016

INTERIOR FIT-OUT
LOBBY AREA LANTAI 1, LANTAI 2 & LANTAI 3

PT. TELKOMSEL
TELKOMSEL REGIONAL OFFICE BALI NUSRA
RENON, DENPASAR - BALI
REKAPITULASI INTERIOR FIT-OUT

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI N Lingkup pekerjaan : INTERIOR FIT-OUT
LOBBY AREA LANTAI 1, LANTAI 2 & LANTAI 3 Area : 3,649.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. Item Pekerjaan dan Spesifikasi Jumlah

INTERIOR FIT-OUT

I PEK. PERSIAPAN Rp. -

II PEK. LOBBY AREA LANTAI 1 Rp. -

III PEK. LANTAI 2 Rp. -

IV PEK. LANTAI 3 Rp. -

Total Rp -

Note :
- Biaya tersebut adalah harga franco Denpasar
- Tidak termasuk VAT 10 %
- Tidak termasuk Access Card (By Owner)
- Tidak termasuk Artificial tree (By Owner)
- Tidak termasuk Electronic Equipment : Seamless TV, Dispenser (By Owner)
- Tidak termasuk roll opact
RENCANA ANGGARAN BIAYA PEK. PERSIAPAN

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LOBBY AREA LANTAI 1, LANTAI 2 & LANTAI 3 Area : 3,649.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 2016 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 2016 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

I PEK. PERSIAPAN

1 Pengamanan & Pembersihan lokasi proyek secara umum, pengaturan barang dan 3,609.00 m2 -
pengukuran lokasi proyek
2 Mobilisasi dan demobilisasi 3,609.00 m2 -
3 Gambar sesuai keadaan lapangan ( As built drawing ) serta laporan2 1.00 ls -
4 Penempatan barang dan orang di lokasi proyek 1.00 ls -
5 Listrik dan air untuk kepentingan pekerjaan 1.00 ls -
6 Koordinasi selama masa konstruksi 1.00 ls -
7 Bongkaran existing & perbaikan terhadap desain 1.00 ls -
8 Moving Gudang Telkomsel dari Gunung Agung ke Renon 100.00 m3 -

TOTAL I ( PEK. PERSIAPAN ) -

Page 3 PEK. PERSIAPAN

RENCANA ANGGARAN BIAYA PEK. LOBBY AREA LANTAI 1

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LOBBY AREA LANTAI 1 Area : 182.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

II PEK. LOBBY AREA LANTAI 1

A PEK. FIT-OUT

1 PEKERJAAN LANTAI
1.1 pek. Perataan lantai existing - m2 -
• perapihan chipping trunking kabel
• screeding material semen tebal 5 cm

1.2 pek. Lantai homogenuos tile 600 x 600 mm type 4 HT-4 - m2 -

• ex. Niro Granite, col. White

1.3 pek. Lantai homogenuos tile 600 x 600 mm type 3 HT-3 31.00 m2 -
• ex. Niro Granite, type : GBR07 - Galaxy

2 PEKERJAAN DINDING & PARTISI

2.1 pek. Partisi plywood satu muka tanpa insulasi, t = 3500 mm P1B 256.00 m2 -
(cover dinding & kolom existing)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12mm

2.2 pek. Backdrop reception 1st Floor J1 1.00 un -

size. 3200 x 3500 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12 mm finish painted glass ex. Asahimas col. Pure white (PG-4)
• nat 3mm fin. duco col. match to painted glass
• accent, plywood 12 mm finish painted glass ex. Asahimas col. Red (PG-2)
• logo + channel letter, acrylic 20 mm
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
• tidak termasuk decorative brick (BR-1 sudah masuk dalam finishing dinding)
( lihat detail & spesifikasi )

2.3 pek. Graphic poster area lobby type - 1 J2 1.00 un -

size. 3200 x 3500 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-1) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

2.4 pek. Graphic poster area lobby type - 2 J2A 1.00 un -

size. 6900 x 3500 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-2) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3 PEKERJAAN FINISHING DINDING

3.1 pek. Wall concrete CN-1 125.00 m2 -
• ex. Mortar utama type MU-200

3.2 pek. Decorative brick wall type 1 BR-1 85.00 m2 -

• terracotta brick decorative stone
• termasuk mortar (setara) sebagai aplikasinya

3.3 pek. Sticker sandblast type 1, t = 1200 mm SB-1 22.00 m2 -

• ex. Local cutting by computer

3.4 pek. Cornice aluminium 79.00 m1 -

• aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize

Page 4 PEK. LOBBY AREA LANTAI 1

RENCANA ANGGARAN BIAYA PEK. LOBBY AREA LANTAI 1

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LOBBY AREA LANTAI 1 Area : 182.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

3.5 pek. Skirting stainless steel, t = 100 mm 79.00 m1 -

• stainless steel plate 1.2 mm fin. hairline base on plywood

3.6 Gate lift un -

• marble type nero marquina base on plywood

4 PEKERJAAN CEILING
4.1 pek. Flat ceiling gypsum, t = 3500 mm A 177.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• finish cat ex. Mowilex Putih E 100

4.2 pek. Up ceiling gypsum, t = 3700 mm D 15.00 m2 -

• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• finish cat ex. Mowilex Putih E 100
• dudukan / tempat untuk lampu LED

4.3 pek. Manhole uk. 600 x 600 mm 4.00 un -

• bentuk grill alumunium
fin. Gypsum, ttk di koordinasikan
TOTAL A ( PEK. FIT-OUT ) -

B PEK. CUSTOMED FURNITURE

1 Reception counter lt.1 F1 1.00 un -

size. 6700 x 600 x 1000 mm - curve
• top counter : double plywood 18mm + sf1
• front body 1 : double plywood 18mm + lm-2
• top table : double plywood 15mm + sf1
• front body 2 : plywood 18 mm + sf1
• skirting h100 : plywood 18mm + ss
• ornament : CNC on plywood 3mm + lm-2
( see detail & specification )

2 Bench 1 F2 3.00 un -
size. 2700 x 700 x 450 mm - curve
• seat : hard foam + soft foam + fb-3
• body : rattan weave
( see detail & specification )

3 Lounge table 1 F4 3.00 un -

dia. 400 mm x h. 450 mm
• top : plywood 18mm + lm-2
• body : plywood structure 18mm + lm-2
• skirting : plywood structure 18mm + ss
( see detail & specification )

4 Planter 1 F5 3.00 un -
dia. 400 mm x h. 400 mm
• body : plywood structure 18mm + ss
• skirting h50: plywood structure 18mm + ss
• plant by other
( see specification )

5 Lounge table 2 F6 - un -
dia. 600 mm x h. 1100 mm
• top : double plywood 15mm + lm-2
• leg : steel pipe d. ½ inch fin. duco col. black
( see detail & specification )

TOTAL B ( PEK. CUSTOMED FURNITURE ) -

Page 5 PEK. LOBBY AREA LANTAI 1

RENCANA ANGGARAN BIAYA PEK. LOBBY AREA LANTAI 1

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LOBBY AREA LANTAI 1 Area : 182.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

C PEK. MEKANIKAL ELEKTRIKAL

1 LIGHTING
1.1 Downlight PLC - 18 Watt ex. Phillips - un -
1.2 Emergency downlight PLC - 18 Watt + Nicad battery ex. Phillips - un -
1.3 Spot light 35 W ex. Phillips (Fixed) 35.00 un -
1.4 Spot light 35 W ex. Phillips (Adjustabe) 5.00 un -
1.5 RM Lamp. 2 x 36 Watt ex. Phillips - un -
1.6 Standing Lamp (installation only) 2.00 un -
1.7 Table lamp (installation only) - un -
1.8 Hidden Lamp TL - 28 Watt ex. Phillips - un -
1.9 Exit Lamp. ex. Phillips 2.00 un -
1.10 Lighting installations ex. Supreme 3 x 2.5mm² 44.00 ttk -
1.11 Hidden Lamp LED Stripe ex. Nero Light c/w adaptor, accessories & install 75.00 m1 -
1.12 Single Switch ex. Clipsal / Schneider - un -
1.13 Double switch ex. Clipsal / Schneider - un -
1.14 Grid switch 6 gang ex. Clipsal / Schneider 1.00 un -
1.15 Switch installations ex. Supreme 3 x 2.5mm² 1.00 ttk -

2 POWER OUTLET
2.1 Power outlet 1 gang ex. Clipsal / Schneider 18.00 un -
2.2 Floor Box outlet ex. Legrand 2.00 un -
2.3 Power outlet installations ex. Supreme 3 x 2.5mm² 20.00 ttk -

3 PEKERJAAN TELEPON
3.1 Outlet Telepon ex. Systimax 2.00 un -
3.2 Instalasi outlet Telepon 2.00 ttk -
• standard UTP cat 6 ex. Systimax
3.3 patch cord di outlet ex. Systimax 2.00 un -
3.4 patch cord conect to patch panel ex. Systimax 2.00 un -
3.5 patch cord conect to server rack ex. Systimax 2.00 un -
3.6 patch panel telepon 4 port ex. Systimax 1.00 un -
3.7 Hanset Telepon 2.00 un -

4 DATA
4.1 Data outlet ex. Systimax 5.00 un -
4.2 Data outlet installations 5.00 ttk -
• standard UTP cat 6 ex. Systimax
4.3 patch cord conect to outlet ex. Systimax 5.00 un -
4.4 patch cord conect to patch panel ex. Systimax 5.00 un -
4.5 patch cord conect to server rack ex. Systimax 5.00 un -
4.6 patch panel data 8 port ex. Systimax 1.00 un -
4.7 Server (Computer System) - un -
4.8 Rak Server Ex : Dell / APC - 19" / 42U 4.00 un -

5 PEKERJAAN PANEL TEGANGAN RENDAH

5.1 MDP c/w KWH Meter 3P-500A 1.00 un -
5.2 PANEL PENERANGAN 1.00 un -
5.3 PANELSTOP KONTAK 1.00 un -
5.4 PANEL AC - un -
5.5 PANEL OTOMATIS AC R. HUB - un -
5.6 PP-UPS R. SERVER 1.00 un -
5.7 UPS 30 kVA - un -

6 PEKERJAAN KABEL TEGANGAN RENDAH

6.1 Kabel dari PANEL MDP GEDUNG ke PANEL MDP LT.1 NYY 4 X 90 mm 25.00 m1 -
6.2 Kabel dari PANEL MDP LT.1 ke:
a PANEL PENERANGAN: NYY 4 x 10 mm2 + NYA 10 mm2 ex. Supreme 10.00 m1 -
b PANEL STOP KONTAK: NYY 4 x 16 mm2 + NYA 16 mm2 ex. Supreme 10.00 m1 -
c PANEL AC: NYY 4 x 50 mm2 + NYA 35 mm2 ex. Supreme - m1 -
d PANEL UPS R. SERVER: NYY 4 x 16 mm2 + NYA 16mm2 ex. Supreme - m1 -
6.3 Kabel dari PANEL AC ke PANEL OTOMATIS AC NYM 4 X 4 mm2 + NYA - m1 -

7 PEKERJAAN MATV
7.1 Outlet TV ex. Clipsal / Schneider - un -
7.2 LED TV 32" - un -
7.3 Outlet Installation ex. Supreme - ls -

Page 6 PEK. LOBBY AREA LANTAI 1

RENCANA ANGGARAN BIAYA PEK. LOBBY AREA LANTAI 1

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LOBBY AREA LANTAI 1 Area : 182.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

8 PEKERJAAN VGA & HDMI

8.1 VGA Outlet - un -
8.2 HDMI Outlet - un -
8.3 VGA & HDMI Outlet Installation - un -

9 PEKERJAAN TATA UDARA (AIR CONDITIONING)

9.1 AC Wall Mounted 2 PK ex. Daikin - un -
9.2 Power AC instalations ex. Supreme 3 x 2.5mm² - un -
9.3 Supply air diffuser linear 100 x 1200 (slot type) 20.00 un -
9.4 Return air linear grille 100 x 1200 10.00 un -
EXHAUST FAN
9.5 Exhaust Fan ex. Panasonic / equal - un -
9.6 Power Exhaust Fan instalations ex. Supreme 3 x 2.5mm² - un -

10 PEKERJAAN FIRE ALARM

10.1 Fire alarm smoke detector - un -
10.2 Fire alarm bell - un -
10.3 Fire alarm control panel - un -
10.4 Fire alarm installation - ttk -
-
11 CCTV SYSTEM
Pengadaan & pemasangan pekerjaan CCTV c/w peralatan bantu & accessories
Ex : Honeywell , Bosch, Pelco
a. Main Equipment
- Digital video recorder 8 channel 1.00 un -
- NVR (termasuk encoder dan software utk lt. 2 dan 3) 1.00 un -
- Monitor 32 " LED 1.00 un -
- key board 1.00 un -
- Colour Dome camera 4.00 un -
- Instalasi camera 6.00 un -

12 PEKERJAAN INTERACTIVE PROJECTION FLOOR - ls -

12.1 Projector
12.2 Camera
12.3 IR Motion Tracking Kit
12.4 Interactive Software Effect
12.5 Server (Computer System)
12.6 Survace Mirror
12.7 All Material Undetected

13 PEKERJAAN CEILING SPEAKER LENGKAP DGN AKSESORIS & INSTALASI 5.00 un -

14 PEKERJAAN RAK KABEL

Pengadaan dan pemasangan rak kabel sesuai gambar rencana lengkap
dengan material bantu & accessories
Rak Kabel Listrik :
14.1 Rak Kabel Listrik 300 x 100 x 2 mm 30.00 m1 -
14.2 Elbow 300 x 100 x 2 mm 3.00 un -
14.3 Tee 300 x 100 x 2 mm - un -
Rak Kabel Elektronik & IT :
14.4 Rak Kabel Listrik 300 x 50 x 2 mm 25.00 m1 -
14.5 Elbow 300 x 50 x 2 mm 1.00 un -
14.6 Tee 300 x 50 x 2 mm - un -

15 Acces Door ex : Honeywell 1.00 un -

- Standalone system
- TFT LCD Color display
- USB flash disk support
- RS232/485 support
- TCP/IP
- Professional access control support
- Webserver
- Wall mounted

16 FIRE EXTINGUISHER WORKS

Pengadaan dan pemasangan pemadam kebakaran
16.1 Fire sprinkler - unit -
16.2 Pipa diamenter 25 - m1 -
16.3 Biaya pengurasan air - lot -
16.4 Supply and installation Fire Extinguisher ABC DRY POWDER PORTABLE - un -

17 Instalasi Q-matic UTP cat6 - ls -

18 PENGADAAN LINE TELEPON TELKOM 1.00 un -

19 GROUNDING (LISTRIK & IT SERVER) 1.00 ls -

20 TESTING COMMISSIONING 1.00 ls -

-

TOTAL C ( PEK. MEKANIKAL ELEKTRIKAL ) -

Page 7 PEK. LOBBY AREA LANTAI 1

RENCANA ANGGARAN BIAYA PEK. LOBBY AREA LANTAI 1

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LOBBY AREA LANTAI 1 Area : 182.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

D PEK. WORKSTATION

- - -

TOTAL D ( PEK. WORKSTATION ) -

E PEK. KURSI, SOFA & BENCH

1 Staff chair C2 2.00 un -

• low back
• pheumatic height adjustable gaslift and 50mmø
• castor, back tilt
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• nylonstar base col. black
( see detail & specification )

2 Bar stool S1 - un -
• amygdala
• tumaritis bar stool
• bamboo + rod steel fin. chrome
• seat high 750mm
• fin. melamic natural
( see detail & specification )

3 Single sofa 2 S4 3.00 un -

• yamakawa fruit arm chair
• 900 x 750 x 690 x 390
• steel structure rattan
• cushion foam finishing fabric col. red, orange, dark grey
( see detail & specification )

TOTAL E ( PEK. KURSI, SOFA & BENCH ) -

F PEK. LAIN - LAIN

1 Standing lamp L5 2.00 un -

• d500.h300mm x h1700mm
• diffuser parchment paper in silk satin col. dark grey + milky acrylic 3mm
• steel structure duco paint col. white
• standing stainless steel pipe d12mm
• steel plate cover stainles steel plate 1.2mm hairline
• lamp 18w warm white
( see detail & specification )

2 Artwork type 2 AW-2 1.00 un -

(Lobby room)
size. 2000 x 3500 mm
• acrylic paint on canvas
( see detail & specification )

TOTAL F ( PEK. LAIN - LAIN ) -

TOTAL II ( PEK. LOBBY AREA LANTAI 1 ) -

Page 8 PEK. LOBBY AREA LANTAI 1

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

III PEK. LANTAI 2

A PEK. FIT-OUT

1 PEKERJAAN LANTAI
1.1 pek. Perataan lantai existing 1,695.00 m2 -
• perapihan chipping trunking kabel
• screeding material semen tebal 5 cm

1.2 pek. Lantai homogenuos tile 600 x 600 mm type 1 HT-1 201.00 m2 -
• ex. Niro Granite, type : GBS02 - Cobble Stone

1.3 pek. Lantai homogenuos tile 600 x 600 mm type 2 HT-2 9.00 m2 -
• ex. Niro Granite, type : GBS03 - Dark Grey Basalt

1.4 pek. Lantai keramik tegel 300 x 600 mm type 1 CR-1 62.00 m2 -
• ex. Roman, type : W63521 DMARMO BRUNO

1.5 pek. Lantai carpet tile type 1 CP-1 747.00 m2 -

• ex. Floorplan, type : SR02

1.6 pek. Lantai carpet tile type 2 CP-2 263.00 m2 -

• ex. Floorplan, type : SR02

1.7 pek. Lantai carpet tile type 3 CP-3 211.00 m2 -

• ex. Floorplan, type : SE07

1.8 pek. Lantai carpet tile type 4 CP-4 23.00 m2 -

• ex. Interface, CUBIC COLOR type : Sunflower

1.9 pek. Lantai carpet tile type 5 CP-5 20.00 m2 -

• ex. Interface, CUBIC COLOR type : Blue Lagoon

1.10 pek. Lantai carpet tile type 6 CP-6 20.00 m2 -

• ex. Interface, CUBIC COLOR type : Painted Dessert

1.11 pek. Lantai vinyl type 1 VL-1 93.00 m2 -

• ex. Tajima / setara , type : COL. WHITE OAK
• termasuk dengan base plywood 9mm

1.12 pek. Lantai vinyl type 2 VL-2 78.00 m2 -

• ex. Tajima / setara , type : 0007 - CLOUD
• termasuk dengan base plywood 9mm

1.13 pek. Floor stopper SS 85.00 m1 -

(for carpet & vinyl)
• Inlay solid stainless steel 5mm. Fin hairline

1.14 pek. Stage, t = 100 mm ; collaborative area 93.00 m2 -

• rangka hollow 40 x 40 mm tebal 0.8 mm + perkuatan rangka besi
• double plywood 15 mm

2 PEKERJAAN DINDING & PARTISI

2.1 pek. Partisi gypsum satu muka tanpa insulasi, t = 3000 mm - t P1 921.00 m2 -
(cover dinding & kolom existing)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard

2.2 pek. Partisi gypsum satu muka tanpa insulasi, t = 1000 mm - P1' 157.00 m2 -
(cover parapet existing)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard

2.3 pek. Partisi gypsum satu muka tanpa insulasi, t = 1000 mm - P1A 42.00 m2 -
(cover parapet existing)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard

Page 9 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

2.4 pek. Partisi plywood satu muka tanpa insulasi, t = 3000 mm - t P1B 141.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12mm

2.5 pek. Partisi gypsum dua muka tanpa insulasi, t = 3000 mm - ti P2 102.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard

2.6 pek. Partisi gypsum dua muka dengan insulasi, t = 4500 mm - P2A 318.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• termasuk insulasi rockwool dengan kepadatan 80 kg/m3

2.7 pek. Partisi gypsum dua muka tahan api, t = 4500 mm - tinggi P2B 34.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• double gypsum firestop 13mm ex. Jayaboard

2.8 pek. Partisi kaca clear 12mm tempered frameless, t = 3000 mmP3 14.00 m2 -
• alumunium U 20 x 20 x 1,2 mm
• sealent
• kaca clear tempered 12mm ex. Asahimas

2.9 pek. Partisi kaca clear 8 mm + frame, t = 3000 mm - tinggi hin P4 88.00 m2 -
• frame aluminium ex. YKK fin. powder coating col. black
• rubber + sealent
• kaca clear 8 mm ex. Asahimas

2.10 pek. Railing kaca, t = 1000 mm (area void) 15.00 m1 -

• tiang & fitting stainless steel fin. Hairline
• kaca clear tempered 12mm ex. Asahimas
• termasuk aksesoris terpasang

2.8 pek. Dinding bata, fin aci + plesteran 4.05 m2 -

2.9 pek. Bongkar dinding bata 15.00 m2 -

2.10 pek. Bongkar tempat wudhu' 1.00 ls -

3 PEKERJAAN FINISHING DINDING

3.1 pek. Wall paint type 1 PT-1 1,165.00 m2 -
• ex. Mowilex type Putih Prima E 1000

3.2 pek. Wall paint type 2 PT-2 160.00 m2 -

• ex. Mowilex col. Light grey

3.3 pek. Wall paint type 3 PT-3 49.00 m2 -

• ex. Mowilex col. Red

3.4 pek. Wall concrete CN-1 27.00 m2 -

• ex. Mortar utama type MU-200

3.5 pek. Decorative brick wall type 1 BR-1 114.00 m2 -

• terracotta brick decorative stone
• termasuk mortar (setara) sebagai aplikasinya

3.6 pek. Laminate wall type 2 LM-2 133.00 m2 -

• plywood 12 mm finish laminate (LM-2) ex. Greenlam

3.7 pek. Sticker sandblast type 1, t = 1200 mm SB-1 45.00 m2 -

• ex. Local cutting by computer

3.8 pek. Cornice aluminium 708.00 m1 -

• aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize

3.9 pek. Skirting stainless steel, t = 100 mm 708.00 m1 -

• stainless steel plate 1.2 mm fin. hairline base on plywood

Page 10 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

3.10 Gate lift - un -

• marble type nero marquina base on plywood

Page 11 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

3.11 pek. Backdrop reception 2nd floor J3 1.00 un -

size. 5600 x 2950 mm - curve
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12 mm finish laminate ex. Greenlam (LM-1)
• nat 3mm fin. duco col. match to laminate
• logo + channel letter, acrylic 20 mm
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.12 pek. Graphic poster area lobby type - 1 J4 1.00 un -

size. 2950 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-3) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• floor number, acrylic 20 mm col. Red
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.13 pek. Graphic poster area lobby type - 2 J4A 1.00 un -

size. 8050 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-4) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• plywood 12 mm finish laminate ex. Greenlam type (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.14 pek. Graphic poster area lobby type - 3 J4B 1.00 un -

size. 9200 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-5) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• plywood 12 mm finish laminate ex. Greenlam type (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.15 pek. Graphic poster meeting room type - 1 J4C 1.00 un -

size. 5750 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-6) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.16 pek. Graphic poster meeting room type - 2 J4D 1.00 un -

size. 5750 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-7) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.17 pek. Graphic poster meeting room type - 3 J4E 1.00 un -

size. 5100 x 2950 mm - curve
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-8) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood

Page 12 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

( lihat detail & spesifikasi )

3.18 pek. Glassboard type - 1 J5 5.00 un -

size. 1500 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12 mm finish painted glass ex. Asahimas col. Soft white (PG-1)
• nat 3mm fin. duco col. match to painted glass
• aluminium u channel
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.19 pek. Glassboard type - 2 (standing) J5A 1.00 un -

size. 1200 x 2950 mm - adjust to ceiling (two sided)
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• front view, plywood 12 mm finish painted glass ex. Asahimas col. Soft white (PG-1) +
nat 3mm fin. duco col. match to painted glass
• back view, plywood 12 mm + laminate col. White
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.20 pek. Panel TV war room J5B 1.00 un -

size. 4100 x 2950 mm - curve
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• partisi gypsum 12 mm dengan insulasi (P2A)
finish Wall paint (WP-1)
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
• tidak termasuk LED TV 32 " + Bracket = 6 unit (By Owner)
( lihat detail & spesifikasi )

3.21 pek. Glassboard type - 3 J5C 1.00 un -

size. 3000 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12 mm finish painted glass ex. Asahimas col. Soft white (PG-1)
• nat 3mm fin. duco col. match to painted glass
• aluminium u channel
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.22 pek. Folding partition type - 1 J6 - un -

size. 5600 x 2950 mm - adjust to ceiling
• folding partition finish wallpaper ex. Starwall col. Dark grey (WP-1)
• roller carrier inside track
• mekanisme folding system ex. Sandei or equal
• include accessories
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.23 pek. Graphic poster staff - service area J7 1.00 un -

size. 4450 x 2950 mm - adjust to ceiling (two sided)
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-9) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.24 pek. Copier partition J8 1.00 un -

size. 4400 x 1100 mm
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12 mm finish laminate ex. Greenlam (LM-1)
• nat 3mm fin. duco col. match to laminate
• top double plywood 15mm fin. laminate (LM-1)
• neck stainless steel fin. hairline base on plywood

Page 13 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

• skirting stainless steel plate 1.2 mm fin. hairline base on plywood

( lihat detail & spesifikasi )

3.25 pek. Partition area collaborative type - 1 J9

size. 3700 x 2950 mm - adjust to ceiling 1.00 un -
size. 3400 x 2950 mm - adjust to ceiling 1.00 un -
(wood louvre size. 200 x 100 mm)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 9 mm finish laminate ex. Greenlam (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.26 pek. Partition area collaborative type - 2 J9A 1.00 un -

size. 4300 x 2950 mm - adjust to ceiling
(wood louvre size. 200 x 100 mm)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 9 mm finish laminate ex. Greenlam (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

4 PEKERJAAN PINTU
4.1 pek. Single glass door + access card D1A 2.00 un -
• daun pintu : tempered clear glass 12 mm ex. Asahimas + sticker sandblast
• handle : stainless steel fin. Hairline, t = 1200 mm
• engsel : patch fitting & floor – hinges ex. DORMA
• based access card, plywood + laminate + skirting stainless steel
• access card (by owner)
( lihat detail & spesifikasi )

4.2 pek. Double glass door + access card D2A 2.00 un -

• daun pintu : tempered clear glass 12 mm ex. Asahimas + sticker sandblast
• handle : stainless steel fin. Hairline, t = 1200 mm
• engsel : patch fitting & floor – hinges ex. DORMA
• based access card, plywood + laminate + skirting stainless steel
• access card (by owner)
( lihat detail & spesifikasi )

4.3 pek. Pintu plywood single D3 8.00 un -

• frame : alumunium ex. YKK fin. powder coating col. black
• daun pintu : double plywood 18 mm + laminate + nat col. Match to laminate
• handle : steel fin. powder coating col. black, t = 600 mm
• hardware : ex. DORMA
( lihat detail & spesifikasi )

4.4 pek. Pintu plywood single D3A 4.00 un -

• frame : alumunium ex. YKK fin. powder coating col. black
• daun pintu : double plywood 18 mm + laminate + nat col. Match to laminate
• handle : lever handle
• hardware : ex. DORMA
( lihat detail & spesifikasi )

4.5 pek. Pintu besi tahan api (ruang hub) D6 1.00 un -

• frame : steel fin. Paint
• door : steel fin. Paint
• hardware door : ex. DORMA
( lihat detail & spesifikasi )

5 PEKERJAAN CEILING
5.1 pek. Flat ceiling gypsum, t = 2950 mm A - m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• finish cat ex. Mowilex Putih E 100

5.2 pek. Drop ceiling gypsum, t = 2800 mm B 186.00 m2 -

• rangka hollow 40 x 40 mm tebal 0.8 mm

Page 14 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

• gypsum 12mm ex. Jayaboard

• finish cat ex. Mowilex Putih E 100
• dudukan / tempat untuk lampu LED

5.3 pek. Drop ceiling gypsum, t = 2750 mm B' 187.00 m2 -

• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• finish cat ex. Mowilex Putih E 100
• dudukan / tempat untuk lampu LED

5.4 pek. Acoustic ceiling, t = 3000 mm C - m2 -

• crosstee + maintee frame
• acoustic ceiling size. 600 x 1200 mm

5.5 pek. Ornament ceiling louvre type A, t = 2950 mm D 72.00 m2 -

• rangka hollow 40 x 40 mm tebal 0.8 mm
• wood louvre, plywood 12 mm fin. Laminate

5.6 pek. Ornament ceiling louvre type B, t = 2950 mm E 32.00 m2 -

• rangka hollow 40 x 40 mm tebal 0.8 mm
• wood louvre, plywood 12 mm fin. Laminate

5.7 pek. Manhole uk. 600 x 600 mm 20.00 un -

• bentuk grill alumunium

TOTAL A ( PEK. FIT-OUT ) -

B PEK. CUSTOMED FURNITURE

1 Bench 1 F2 2.00 un -
size. 2700 x 700 x 450 mm - curve
• seat : hard foam + soft foam + fb - 3
• body : rattan weave
( see detail & specification )

2 Coffee table F3 3.00 un -

size. 800 x 600 x 450 mm - oval
• body : plywood structure 18mm + lm-2
• leg : stainless steel pipe d5mm fin. hairline
( see specification )

3 Reception counter lt.2&3 F7 1.00 un -

size. 3500 x 600 x 1000 mm - curve
• top counter : double plywood 18mm + sf1
• front body : double plywood 18mm + lm-5
• top table : double plywood 15mm + sf1
• front body 2 : plywood 18 mm + sf1
• skirting h100 : plywood 18mm + ss
• ornament : CNC on plywood 3mm + lm-5
( see detail & specification )

4 Triangle meeting table F8 1.00 un -

size. ∆ (2300.2300.3300) x 750 mm
• top table : plywood 9mm + 18 mm + lm-3
• leg : alumunium die cast + steel leg + fin. powder coating col. white
( see specification )

5 F&B credenza meeting room type_A F9A 1.00 un -

size. 2000 x 600 x 850 mm
• top body : plywood 18mm + sf-1
• inside body : plywood 18mm + lm-5
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h100 : plywood 18mm + ss
• outlet : 2 power
( see detail & specification )

Page 15 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

6 F&B credenza meeting room type_B F9B 1.00 un -

size. 3000 x 600 x 850 mm
• top body : plywood 18mm + sf-1
• inside body : plywood 18mm + lm-5
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h100 : plywood 18mm + ss
• outlet : 2 power
( see detail & specification )

7 F&B Credenza type_A F10A 3.00 un -

size. 2000 x 600 x 850 mm
• top body : plywood 18mm + sf-1
• inside body : plywood 18mm + lm-5
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h100 : plywood 18mm + ss
• outlet : 2 power
( see detail & specification )

8 Planter 2 F11 3.00 un -

dia. 400 mm x h. 500 mm
• artificial plant
• body : plywood 18mm + ss
• skirting h30 : plywood 18mm + ss
• plant by other
( see specification )

9 Lounge table 3 F12 2.00 un -

dia. 800 mm x h. 450 mm
• top table : plywood 9 + 18mm + lm-5
• body : plywood 18mm + lm-5
• skirting : plywood 18mm + ss
• base : steel plate 8mm + cover ss
( see detail & specification )

10 Manager discuss table F13 1.00 un -

size. 2000 x 1000 x 750 mm - oval
• top table : plywood 9 + 18mm + lm-1
• leg : stainless steel pipe D60 fin, hairline
• base : stainless steel SQ tube fin, hairline + rubber pad
• box outlet on table
( see specification )

11 Breakout table 1 F14 1.00 un -

size. 5650 x 600 x 1050 mm
• top table : plywood structure 15mm + laminate + lm-3
• leg : stainless steel SQ tube 30x60mm + fin. Hairline + rubber pad
( see specification )

12 Credenza staff 1600 H : 900 F15A 19.00 un -

size. 1600 x 450 x 900 mm
• top table : plywood 5 mm + lm-5
• inside body : plywood 18mm + lm-3
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h50 : plywood 18mm + ss
( see detail & specification )

13 Credenza staff 1600 H : 750 F15B 14.00 un -

size. 1600 x 450 x 750 mm
• top table : plywood 5 mm + lm-5
• inside body : plywood 18mm + lm-3
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h50 : plywood 18mm + ss
( see detail & specification )

Page 16 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

14 Credenza staff 1400 H : 750 F15C 25.00 un -

size. 1400 x 450 x 750 mm
• top table : plywood 5 mm + lm-5
• inside body : plywood 18mm + lm-3
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h50 : plywood 18mm + ss
( see detail & specification )

15 Collaborative meeting table F16 2.00 un -

size. 2400 x 1000 x 750 mm
• top table : solid wood fin. melamic natural
• leg : steel tube 30 x 30 fin. duco col. Black
• box outlet on table
( see detail & specification )

16 Lounge table 4 F17 3.00 un -

size. 1400 x 500 x 750 mm
• top table : plywood 9+18mm + lm-1
• leg : stainless steel pipe d60 fin, hairline
• base : stainless steel sq tube fin, hairline + rubber pad
( see detail & specification )

17 Console table F18 1.00 un -

size. 2000 x 350 x 900 mm
• top body : plywood 18mm + sf-1
• support bar : plywood 18mm + lm-5
• leg : plywood structure 15mm + lm-5
• skirting h100 : plywood 18mm + ss
( see specification )

18 Collaborative meeting bench F19 4.00 un -

size. 2000 x 400 x 450 mm
• seat : solid wood fin. melamic natural
• leg : steel tube 60 x 30 fin. duco col. Black
( see detail & specification )

19 Filing cabinet type_A F20A 24.00 un -

size. 1200 x 450 x 2950 mm - adj to ceiling
• top : plywood 18mm + lm-3
• door : plywood 18mm + lm-3
• side body : plywood 18mm + lm-3
• inside body : plywood 18mm + lm-3
• lock set
• skirting h100 : plywood 18mm + ss
( see detail & specification )

20 Filing cabinet type_B F20B 1.00 un -

size. 650 x 450 x 2950 mm - adj to ceiling
• top : plywood 18mm + lm-3
• door : plywood 18mm + lm-3
• side body : plywood 18mm + lm-3
• inside body : plywood 18mm + lm-3
• lock set
• skirting h100 : plywood 18mm + ss
( see detail & specification )

21 War room cabinet F21 1.00 un -

size. 2000 x 600 x 2950 mm - adj to ceiling
• top : plywood 18mm + laminate + pvc edging
• door : plywood 18mm + laminate + pvc edging
• side body : plywood 18mm + laminate + pvc edging
• inside body : plywood 18mm + laminate + pvc edging
• lock set
• skirting h100 : plywood 18mm + ss
( see detail & specification )

Page 17 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

22 War room table F22 1.00 un -

size. 3000 x 1400 x 750 mm
• top table : double plywood 18 mm + lm-3
• leg : aluminium die cast + steel leg + fin. powder coating col. light grey
• cable raiser : steel plate col. light grey
• outlet : 4 power 1data 1 telephone
• box outlet on table
( see specification )

23 Lounge table 4 F23 2.00 un -

dia. 500 mm x h. 450 mm
• top table : plywood 9 + 18mm + lm-5
• body : plywood 18mm + lm-5
• skirting : plywood 18mm + ss
• base : steel plate 8mm + cover ss
( see detail & specification )

24 Vitrin F24 1.00 un -

size. 500 x 500 x 900 mm
• top : plywood 18mm + lm-3
• skirting : plywood 18mm + ss
( see specification )

25 Secretary counter F25 1.00 un -

size. 4000 x 800 x 1050 mm
• top counter : double plywood 18mm + laquer
• front body : double plywood 18mm + laquer
• top table : double plywood 15mm + lm-3
• cpu box & drawer : plywood 18mm + lm3
• skirting h100 : plywood 18mm + ss
( see detail & specification )

26 GM Discuss table F26 2.00 un -

dia. 1000 mm x h. 750 mm
• top table : plywood 9 + 18mm + lm-5
• leg : aluminium diecast fin.powder coating col. light grey
( see detail & specification )

27 GM working desk F27 2.00 un -

size. 2000 x 900 x 750 mm + side table. 1900 x 600 x 720 mm
• top table : double plywood15mm + pg-5
• leg : aluminum diecast ex.actiu fin. Hairline
• modesty : plywood 18mm + lm-2
• door plywood 18mm + lm-2
• skirting : plywood structure 18mm + ss
• power & outlet data
• top side table : double plywood 15mm + lm-2
( see detail & specification )

28 GM Credenza F28 2.00 un -

size. 2000 x 450 x 750 mm
• top body : double plywood 15mm + lm-5
• inside body : plywood 18mm + lm-3
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting : plywood 18mm + ss
( see detail & specification )

29 Vendor room credenza F29 - un -

size. 1400 x 450 x 750 mm
• top body : double plywood 15mm + lm-1
• inside body : plywood 18mm + lm-1
• side body : plywood 18mm + lm-1
• door : plywood 18mm + lm-1
• skirting : plywood 18mm + ss
( see detail & specification )

Page 18 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

30 Vendor table F30 - un -

size. 5000 x 1400 x 750 mm
• top table : double plywood 18 mm + lm-1
• leg : stainless steel sq tube 30x60mm + fin. hairline + rubber pad
• cable raiser : steel plate col. light grey
• outlet : 4 power 1data 1 telephone
• box outlet on table
( see specification )

31 Meeting table 8 pax F32 1.00 un -

size. 2800 x 1200 x 750 mm
• top table : double plywood 15mm + laminate + pvc edging
• leg : aluminum diecast + fin. Powder coating col.light grey
• outlet : 4 power 2 data
• cable raiser : steel plate col. light grey
• box outlet on table
( see specification )

TOTAL B ( PEK. CUSTOMED FURNITURE ) -

C PEK. MEKANIKAL ELEKTRIKAL

1 LIGHTING
1.1 Downlight PLC - 18 Watt ex. Phillips 75.00 un -
1.2 Emergency downlight PLC - 18 Watt + Nicad battery ex. Phillips 15.00 un -
1.3 Spot light 35 W ex. Phillips (Fixed) 85.00 un -
1.4 Spot light 35 W ex. Phillips (Adjustabe) 5.00 un -
1.5 RM Lamp. 2 x 36 Watt ex. Phillips 120.00 un -
1.6 Hanging Lamp (installation only) 15.00 un -
1.7 Table lamp (installation only) - un -
1.8 Hidden Lamp TL - 28 Watt ex. Phillips - un -
1.9 Exit Lamp. ex. Phillips 4.00 un -
1.10 Lighting installations ex. Supreme 3 x 2.5mm² 319.00 ttk -
1.11 Hidden Lamp LED Stripe c/w adaptor, accessories & installation 315.00 m1 -
1.12 Single Switch ex. Clipsal / Schneider 5.00 un -
1.13 Double switch ex. Clipsal / Schneider 5.00 un -
1.14 Triple switch ex. Clipsal / Schneider 6.00 un -
1.15 Grid switch switch 8 gang ex. Clipsal / Schneider 2.00 un -
1.16 Grid switch switch 10 gang ex. Clipsal / Schneider 1.00 un -
1.17 Grid switch switch 12 gang ex. Clipsal / Schneider 1.00 un -
1.18 Switch installations ex. Supreme 3 x 2.5mm² 20.00 ttk -

2 POWER OUTLET
2.1 Power outlet 1 gang ex. Clipsal / Schneider 565.00 un -
2.2 Floor Box outlet ex. Legrand 15.00 un -
2.3 Power outlet installations ex. Supreme 3 x 2.5mm² 580.00 ttk -

3 PEKERJAAN TELEPON
3.1 Outlet Telepon ex. Systimax 12.00 un -
3.2 Instalasi outlet Telepon 12.00 ttk -
• standard UTP cat 6 ex. Systimax
3.3 patch cord conect to outlet ex. Systimax 12.00 un -
3.4 patch cord conect to patch panel ex. Systimax 12.00 un -
3.5 patch cord conect to server rack ex. Systimax 12.00 un -
3.6 patch panel telepon 24 port ex. Systimax 7.00 un -
3.7 PABX TDA-series ex. Panasonic / equal - un -
3.8 Hanset Telepon - un -

4 DATA
4.1 Data outlet ex. Systimax 13.00 un -
4.2 Data outlet installations 13.00 ttk -
• standard UTP cat 6 ex. Systimax
4.3 patch cord conect to outlet ex. Systimax 13.00 un -
4.4 patch cord conect to patch panel ex. Systimax 13.00 un -
4.5 patch cord conect to server rack ex. Systimax 13.00 un -
4.6 patch panel data 24 port ex. Systimax 8.00 un -
4.7 Server (Computer System) - un -

Page 19 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

4.8 Rak Server Ex : Dell / APC - 19" / 42U 2.00 un -

Page 20 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

5 PEKERJAAN PANEL TEGANGAN RENDAH

5.1 MDP c/w KWH Meter 3P-350A 1.00 un -
5.2 PANEL PENERANGAN 1.00 un -
5.3 PANELSTOP KONTAK 1.00 un -
5.4 PANEL AC 1.00 un -
5.5 PANEL OTOMATIS AC R. HUB 1.00 un -
5.6 PP-UPS R. HUB 1.00 un -
5.7 UPS 50 kVA 1.00 un -

6 PEKERJAAN KABEL TEGANGAN RENDAH

6.1 Kabel dari PANEL MDP GEDUNG ke PANEL MDP LT.2 NYY 4 X 18 15.00 m1 -
6.2 Kabel dari PANEL MDP LT.2 ke:
a PANEL PENERANGAN: NYY 4 x 10 mm2 + NYA 10 mm2 ex. Supr 10.00 m1 -
b PANEL STOP KONTAK: NYY 4 x 16 mm2 + NYA 16 mm2 ex. Supr 10.00 m1 -
c PANEL AC: NYY 4 x 120 mm2 + NYA 95 mm2 ex. Supreme 10.00 m1 -
d PANEL UPS R. HUB: NYY 4 x 25 mm2 + NYA 25mm2 ex. Supreme 20.00 m1 -
6.3 Kabel dari PANEL AC ke PANEL OTOMATIS AC NYM 3 X 4 mm2 ex 20.00 m1 -

7 PEKERJAAN MATV
7.1 Outlet TV ex. Clipsal / Schneider 6.00 un -
7.2 LED TV 32" 6.00 un -
7.3 Outlet Installation ex. Supreme 6.00 ls -
7.4 PC Looping 1.00 -
8 PEKERJAAN VGA & HDMI
8.1 VGA Outlet c/w cable & accessories (connect to display / projector) 10.00 un -
8.2 HDMI Outlet c/w cable & accessories (connect to display / projector) 10.00 un -
8.3 VGA & HDMI Outlet Installation 20.00 un -

9 PEKERJAAN TATA UDARA (AIR CONDITIONING)

9.1 AC Wall Mounted 1 PK ex. Daikin 2.00 un -
9.2 Power AC instalations ex. Supreme 3 x 2.5mm² 2.00 un -
9.3 Supply & installation linear air diffuser 100 x 1200 (slot type) c/w 70.00 un -
9.4 Supply & installation diffuser integrated with lamp. c/w plenum box 60.00 un -
9.5 Supply & installation ducting ac PIU c/w flexible & accessories 125.00 m' -
9.6 Supply & installation return air grille 100 x 1200 35.00 un -
9.7 Supply & installation return air integrated with lamp. c/w accessories 30.00 un -
EXHAUST FAN
9.8 Exhaust Fan ex. Panasonic / equal - un -
9.9 Power Exhaust Fan instalations ex. Supreme 3 x 2.5mm² - un -

10 PEKERJAAN FIRE ALARM

10.1 Fire alarm smoke detector - un -
10.2 Fire alarm bell - un -
10.3 Fire alarm control panel - un -
10.4 Fire alarm installation - ttk -

11 CCTV SYSTEM
Pengadaan & pemasangan pekerjaan CCTV c/w peralatan bantu & accessories
Ex : Honeywell , Bosch, Pelco
a. Main Equipment
- Digital video recorder 8 channel 1.00 un -
- Monitor 32 " LED 1.00 un -
- key board 1.00 un -

b. Instalasi camera
- Colour fixed camera 6.00 un -
- Colour dome camera - un -
- Instalasi camera 9.00 un -

12 PEKERJAAN INTERACTIVE PROJECTION FLOOR - ls -

Main Equipment :
12.1 Projector
12.2 Camera
12.3 IR Motion Tracking Kit
12.4 Interactive Software Effect
12.5 Server (Computer System)

Page 21 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

12.6 Survace Mirror

Page 22 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

12.7 All Material Undetected

13 PEKERJAAN CEILING SPEAKER LENGKAP DGN AKSESORIS & INSTALA 25.00 un -

14 PEKERJAAN RAK KABEL

Pengadaan dan pemasangan rak kabel sesuai gambar rencana lengkap
dengan material bantu & accessories
Rak Kabel Listrik :
14.1 Rak Kabel Listrik 300 x 100 x 2 mm 140.00 m1 -
14.2 Elbow 300 x 100 x 2 mm - un -
14.3 Tee 300 x 100 x 2 mm 3.00 un -
Rak Kabel Elektronik & IT :
14.4 Rak Kabel Listrik 300 x 50 x 2 mm 140.00 m1 -
14.5 Elbow 300 x 50 x 2 mm - un -
14.6 Tee 300 x 50 x 2 mm 3.00 un -

15 Acces Door ex : Honeywell 3.00 un -

16 FIRE EXTINGUISHER WORKS

Pengadaan dan pemasangan pemadam kebakaran
16.1 Fire sprinkler - unit -
16.2 Pipa diamenter 25 - m1 -
16.3 Biaya pengurasan air - lot -
16.4 Supply and installation Fire Extinguisher ABC DRY POWDER POR - un -

19 GROUNDING (LISTRIK & IT SERVER) 1.00 ls -

20 TESTING COMMISSIONING 1.00 ls -

TOTAL C ( PEK. MEKANIKAL ELEKTRIKAL ) -

D PEK. WORKSTATION

1 Workstation linear 6 pax WS1 10.00 un -

size. 4200 x 1400 x 750 mm (6un @ size. 1400 x 700 x 750 mm / modul)
• toptable mdf 25mm laminate col. white
• steel frame 50x50 mm with chamfered corner, single longitudinal beam col. dark grey
• connector aluminium extruded connector & toptable support col. dark grey
• cable tray steel plate fin col. dark grey
• box outlet aluminium extruded col. grey
• cable riser cover steel plate col. dark grey
• mobile pedestal 3 drawer, steel plate powder coating col. antrachite
• include all equipment install based on shop-drawing
( see detail & specification )

2 Workstation linear 4 pax WS2 13.00 un -

size. 2800 x 1400 x 750 mm (4un @ size. 1400 x 700 x 750 mm / modul)
• toptable mdf 25mm laminate col. white
• steel frame 50x50 mm with chamfered corner, single longitudinal beam col. dark grey
• connector aluminium extruded connector & toptable support col. dark grey
• cable tray steel plate fin col. dark grey
• box outlet aluminium extruded col. grey
• cable riser cover steel plate col. dark grey
• mobile pedestal 3 drawer, steel plate powder coating col. antrachite
• include all equipment install based on shop-drawing
( see detail & specification )

Page 23 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

3 Manager table WS3 16.00 un -

size. 1800 x 700 x 750 mm + side table. 1700 x 400 x 680 mm
• worktop (1800mm x 700mm x 25 mm) mdf 25mm + laminate col. designer
white pvc edging col. black (normal edging)
• steel frame 50x50 mm with chamfered corner, single longitudinal beam
col. grey connector aluminium extruded connector & toptable support col. Grey
• side table 1700 x 680 x 400mm steel plate powder coating col. Grey inside body,
shelves steel plate powder coating col. Grey door drawer steel plate powder coating col. Grey
• cable box aluminium diecast finishing powder coating col. light grey
• include all equipment install based on shop-drawing
( see detail & specification )

4 Discuss table WS4 4.00 un -

dia. 800 mm x h. 750 mm
• toptable dia 800mm mfc 25mm col. white
• frame steel column dia 60mm and 2mm thickness with moulded aluminium plate
fixed to the top table col. light grey
• base dia 675mm with 4 star base made of moulded aluminium col. light grey
• anti skid pad
• include all equipment install based on shop-drawing
( see detail & specification )

5 Meeting folding table WS5 6.00 un -

size. 1400 x 700 x 750 mm
• toptable mfc 25mm col. white
• leg extruded aluminium thick 2mm finishing col. silver aluminium
• base aluminium extruded l 550mm fin col. silver aluminium
• teflon castors dia 65mm
• plastic linking device
• include all equipment install based on shop-drawing
( see detail & specification )

TOTAL D ( PEK. WORKSTATION ) -

E PEK. KURSI, SOFA & BENCH

1 Staff chair C2 130.00 un -

• low back
• pheumatic height adjustable gaslift and 50mmø castor, back tilt
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• fixed armrest col. black
• nylonstar base col. black
( see detail & specification )

2 Meeting chair C2 39.00 un -

• low back
• pheumatic height adjustable gaslift and 50mmø castor, back tilt
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• fixed armrest col. black
• nylonstar base col. black
( see detail & specification )

3 Manager chair C3 16.00 un -

• mid back
• pheumatic height adjustable gaslift and 50mmø castor, back tilt
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• fixed armrest col. black
• nylonstar base col. black
( see detail & specification )

4 Manager visitor chair C4 32.00 un -

• low back
• fabric upholstered
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. red
• cantilever tubular steel frame fin. powder coating col. black
( see detail & specification )

Page 24 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

Page 25 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

5 GM chair C5 2.00 un -
• high back
• pheumatic height adjustable gaslift and 50mmø back tilt
• adjustable arm rest
• backrest synthetic leather col. black
• seatrest synthetic leather col. black
• adjustable armrest col. black
• chrome star base + castor col. black
( see detail & specification )

6 GM visitor chair C6 12.00 un -

• low back
• fixed armrest with polyprolyene armpad
• backrest synthetic leather col. black
• seatrest synthetic leather col. black
• cantilever tubular steel frame chrome
( see detail & specification )

7 Bar stool S1 3.00 un -

• local product
• tumaritis bar stool
• bamboo + rod steel fin. chrome
• seat high 750mm
• fin. melamic natural
( see detail & specification )

8 Sofa lounge S2 6.00 un -

• local / custom made
• wood frame structure
• polyurthane foam padding
• double stitching
• covers fabric
• cushion col. dark grey
• backrest col. red yellow turqoise dark grey
( see detail & specification )

9 Single sofa 1 S3 18.00 un -

• fabric col : yellow, red, grey, turqoise
• bean bag
( see detail & specification )

10 Single sofa 2 S4 6.00 un -

• local product
• 900 x 750 x 690 x 390
• steel structure rattan
• cushion foam finishing fabric col. red, orange, dark grey
( see detail & specification )

11 Single sofa 4 S6 9.00 un -

• local product
• wood dowel base
• black base frame finish
• solid white ash legs
• red orange, yellow , white seat and back
• curve
( see detail & specification )

TOTAL E ( PEK. KURSI, SOFA & BENCH ) -

F PEK. LAIN - LAIN

1 pek. Roll blinds type 1 RB-1 122.00 m2 -

• ex. Sharp Point, type : Solar Sreen Series, SP 2600-3 Grey/White

2 pek. Roll blinds type 2 RB-2 45.00 m2 -

• ex. Sharp Point, type : Blackout Series, SP 200-4 White

Page 26 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 2

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA

Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 2 Area : 1,695.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 201 (R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 201 (R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

3 Hanging lamp 1 L1 10.00 un -

• d550 x 370 mm
• diffuser parchment paper in silk satin col. black + milky acrylic 3mm
• stainless steel wire
• stainless steel plate cover
• lamp 24w warm white
( see detail & specification )

4 Hanging lamp 2 L2 4.00 un -

• w1000 x d300 x h300 mm
• diffuser parchment paper in silk satin col. black + milky acrylic 3mm
• stainless steel wire
• stainless steel plate cover
• lamp 24w warm white
( see detail & specification )

5 Hanging lamp 3 L3 2.00 un -

• d550 x 370 mm
• diffuser parchment paper in silk satin col. red + milky acrylic 3mm
• stainless steel wire
• stainless steel plate cover
• lamp 24w warm white
( see detail & specification )

6 Table lamp L4 2.00 un -

• d210.300 x 580 mm
• diffuser parchment paper in silk satin col. ivory white + milky acrylic 3mm
• leg stainless steel pipe d 18mm hairline
• steel plate cover stainles steel plate 1.2mm hairline
• lamp 8 watt warm white
( see detail & specification )

7 Artwork type 1 AW-1 2.00 un -

(GM room)
size. 1200 x 1200 mm
• acrylic paint on canvas
( see detail & specification )

8 Artwork type 3 AW-3 5.00 un -

(Secretary area, meeting room & lounge are)
size. 1200 x 1200 mm
• acrylic paint / digital print on canvas
( see detail & specification )

TOTAL F ( PEK. LAIN - LAIN ) -

TOTAL III ( PEK. LANTAI 2 ) -

Page 27 PEK. LANTAI 2

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

IV PEK. LANTAI 3

A PEK. FIT-OUT

1 PEKERJAAN LANTAI
1.1 pek. Perataan lantai existing 1,772.00 m2 -
• perapihan chipping trunking kabel
• screeding material semen tebal 5 cm

1.2 pek. Lantai homogenuos tile 600 x 600 mm type 1 HT-1 758.00 m2 -
• ex. Niro Granite, type : GBS02 - Cobble Stone

1.3 pek. Lantai homogenuos tile 600 x 600 mm type 2 HT-2 21.00 m2 -
• ex. Niro Granite, type : GBS03 - Dark Grey Basalt

1.4 pek. Lantai homogenuos tile 600 x 600 mm type 3 HT-3 19.00 m2 -
• ex. Niro Granite, type : GBR07 - Galaxy

1.5 pek. Lantai keramik tegel 300 x 600 mm type 1 CR-1 192.00 m2 -
• ex. Roman, type : W63521 DMARMO BRUNO

1.6 pek. Lantai carpet tile type 1 CP-1 340.00 m2 -

• ex. Floorplan, type : SR02

1.7 pek. Lantai carpet tile type 2 CP-2 163.00 m2 -

• ex. Floorplan, type : SR02

1.8 pek. Lantai carpet tile type 3 CP-3 32.00 m2 -

• ex. Floorplan, type : SE07

1.9 pek. Lantai carpet tile type 4 CP-4 2.50 m2 -

• ex. Interface, CUBIC COLOR type : Sunflower

1.10 pek. Lantai carpet tile type 5 CP-5 1.50 m2 -

• ex. Interface, CUBIC COLOR type : Blue Lagoon

1.11 pek. Lantai carpet tile type 6 CP-6 3.00 m2 -

• ex. Interface, CUBIC COLOR type : Painted Dessert

1.12 pek. Lantai carpet tile type 7 CP-7 24.00 m2 -

• ex. Interface, URBAN RETREAT type : UR 103 GRASS

1.13 pek. Lantai vinyl type 1 VL-1 166.00 m2 -

• ex. Tajima / setara, type : COL. WHITE OAK
• termasuk dengan base plywood 9mm

1.14 pek. Lantai vinyl type 2 VL-2 38.00 m2 -

• ex. Tajima / setara , type : 0007 - CLOUD
• termasuk dengan base plywood 9mm

1.15 pek. Floor stopper SS 80.00 m1 -

(for carpet & vinyl)
• Inlay solid stainless steel 5mm. Fin hairline

1.16 pek. Stage, t = 150 mm ; gym area & music stage 74.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm + perkuatan rangka besi
• double plywood 15 mm

2 PEKERJAAN DINDING & PARTISI

2.1 pek. Partisi gypsum satu muka tanpa insulasi, t = 3000 mm - tinggi P1 788.00 m2 -
(cover dinding & kolom existing)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard

2.2 pek. Partisi gypsum satu muka tanpa insulasi, t = 1000 mm - check P1' 171.00 m2 -
(cover parapet existing)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard

2.3 pek. Partisi plywood satu muka tanpa insulasi, t = 3000 mm - tinggi P1B 369.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm

Page 28 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

• plywood 12mm

2.4 pek. Partisi gypsum dua muka tanpa insulasi, t = 3000 mm - tinggi P2 164.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard

2.5 pek. Partisi gypsum dua muka dengan insulasi, t = 4500 mm - tingg P2A 328.00 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• termasuk insulasi rockwool dengan kepadatan 80 kg/m3

2.6 pek. Partisi gypsum dua muka tahan api, t = 4500 mm - tinggi hing P2B 43.50 m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• double gypsum firestop 13mm ex. Jayaboard

2.7 pek. Partisi kaca clear 12mm tempered frameless, t = 3000 mm - tin P3 24.00 m2 -
• alumunium U 20 x 20 x 1,2 mm
• sealent
• kaca clear tempered 12mm ex. Asahimas

2.8 pek. Partisi kaca clear 8 mm + frame, t = 3000 mm - tinggi hingga c P4 127.00 m2 -
• frame aluminium ex. YKK fin. powder coating col. black
• rubber + sealent
• kaca clear 8 mm ex. Asahimas

3 PEKERJAAN FINISHING DINDING

3.1 pek. Wall paint type 1 PT-1 1,255.00 m2 -
• ex. Mowilex type Putih Prima E 1000

3.2 pek. Wall paint type 2 PT-2 201.00 m2 -

• ex. Mowilex col. Light grey

3.3 pek. Wall paint type 3 PT-3 28.00 m2 -

• ex. Mowilex col. Red

3.4 pek. Wall concrete CN-1 76.00 m2 -

• ex. Mortar utama type MU-200

3.5 pek. Decorative brick wall type 1 BR-1 249.00 m2 -

• terracotta brick decorative stone
• termasuk mortar (setara) sebagai aplikasinya

3.6 pek. Laminate wall type 2 LM-2 67.00 m2 -

• plywood 12 mm finish laminate (LM-2) ex. Greenlam

3.7 pek. Mirror wall MI 44.00 m2 -

• plywood 12 mm + mirror 6 mm

3.8 pek. Graphic wall GW 17.00 m2 -

• graphic poster digital print sticker base on plywood 12 mm + laminate col. White

3.9 pek. Sticker sandblast type 1, t = 1200 mm SB-1 65.00 m2 -

• ex. Local cutting by computer

3.10 pek. Cornice aluminium 793.00 m1 -

• aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize

3.11 pek. Skirting stainless steel, t = 100 mm 793.00 m1 -

• stainless steel plate 1.2 mm fin. hairline base on plywood

3.12 Gate lift - un -

• marble type nero marquina base on plywood

Page 29 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

3.13 pek. Backdrop reception 3rd floor J3 1.00 un -

size. 5600 x 2950 mm - curve
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12 mm finish laminate ex. Greenlam (LM-1)
• nat 3mm fin. duco col. match to laminate
• logo + channel letter, acrylic 20 mm
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.14 pek. Graphic poster meeting room type - 3 J4E 1.00 un -

size. 5100 x 2950 mm - curve
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-8) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.15 pek. Graphic poster area lobby type - 3 J4F 1.00 un -

size. 2950 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-3) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• floor number, acrylic 20 mm col. Red
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.16 pek. Graphic poster area lobby type - 4 J4G 1.00 un -

size. 7900 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-4) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• plywood 12 mm finish laminate ex. Greenlam type (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.17 pek. Glassboard type - 1 J5 2.00 un -

size. 1500 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12 mm finish painted glass ex. Asahimas col. Soft white (PG-1)
• nat 3mm fin. duco col. match to painted glass
• aluminium u channel
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.18 pek. Glassboard type - 2 (standing) J5A 3.00 un -

size. 1200 x 2950 mm - adjust to ceiling (two sided)
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• front view, plywood 12 mm finish painted glass ex. Asahimas col. Soft white (PG-1) +
nat 3mm fin. duco col. match to painted glass
• back view, plywood 12 mm + laminate col. White
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

Page 30 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

3.19 pek. Glassboard type - 4 (standing) J5D 3.00 un -

size. 3000 x 2950 mm - adjust to ceiling (two sided)
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• front view, plywood 12 mm finish painted glass ex. Asahimas col. Soft white (PG-1) +
nat 3mm fin. duco col. match to painted glass
• back view, plywood 12 mm + laminate col. White
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.20 pek. Folding partition type - 2 J6A 1.00 un -

size. 5600 x 2950 mm - adjust to ceiling
• folding partition finish wallpaper ex. Starwall col. Dark grey (WP-1)
• roller carrier inside track
• mekanisme folding system ex. Sandei or equal
• include accessories
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.21 pek. Folding partition type - 3 J6B 2.00 un -

size. 13400 x 2950 mm - adjust to ceiling
• folding partition finish wallpaper ex. Starwall col. Dark grey (WP-1)
• roller carrier inside track
• mekanisme folding system ex. Sandei or equal
• include accessories
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.22 pek. Graphic poster staff - service area J7A 1.00 un -

size. 5500 x 2950 mm - adjust to ceiling (two sided)
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• graphic poster (GW-9) digital print sticker base on plywood 12 mm + laminate col. White
• nat 3mm fin. duco col. match to graphic poster
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.23 pek. Semi transparant partition business center J7B 1.00 un -

size. 1850 x 2950 mm - adjust to ceiling
(wood louvre size. 200 x 100 mm & accent louvre size. 200 x 100 mm)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 9 mm finish laminate ex. Greenlam (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.24 pek. Semi transparant partition entertainment room J7C 1.00 un -

size. 3800 x 2800 mm - curve
(wood louvre size. 200 x 100 mm & accent louvre size. 200 x 100 mm)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 9 mm finish laminate ex. Greenlam (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.25 pek. Semi transparant partition office area J7D 2.00 un -

size. 1850 x 2950 mm - adjust to ceiling
(wood louvre size. 200 x 100 mm)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 9 mm finish laminate ex. Greenlam (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

Page 31 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

3.26 pek. Semi transparant partition wudhu area J7E 2.00 un -

size. 900 x 2950 mm - adjust to ceiling
(wood louvre size. 200 x 100 mm)
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 9 mm finish laminate ex. Greenlam (LM-2)
• nat 3mm fin. duco col. match to laminate
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.27 pek. Sitting area breakout type - 1 J10A 1.00 un -

size. 950 x 600 x 900 mm - check on site
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 18mm + foam fin. fabric (FB-1)
• hidden lamp LED Strip
• plywood 9 mm fin. Paint (PT-1)
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.28 pek. Sitting area breakout type - 2 J10B 1.00 un -

size. 4000 x 600 x 900 mm - check on site
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 18mm + foam fin. fabric (FB-1)
• hidden lamp LED Strip
• plywood 9 mm fin. Paint (PT-1)
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.29 pek. Sitting area breakout type - 3 J10C 1.00 un -

size. 5500 x 600 x 900 mm - check on site
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 18mm + foam fin. fabric (FB-1)
• hidden lamp LED Strip
• plywood 9 mm fin. Paint (PT-1)
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

3.30 pek. Mihrab musholla J11 1.00 un -

size. 3000 x 2950 mm - adjust to ceiling
• cornice aluminium u channel 12,7 x 12 x 12 x 1,2 mm fin. silver anodize
• rangka hollow 40 x 40 mm tebal 0.8 mm
• plywood 12 mm finish laminate ex. Greenlam (LM-2)
• nat 3mm fin. duco col. match to laminate
• channel letter, kaligrafi "ALLAH" stainless steel fin. Hairline
• hidden lamp LED strip
• skirting stainless steel plate 1.2 mm fin. hairline base on plywood
( lihat detail & spesifikasi )

4 PEKERJAAN PINTU
4.1 pek. Single glass door D1 1.00 un -
• daun pintu : tempered clear glass 12 mm ex. Asahimas + sticker sandblast
• handle : stainless steel fin. Hairline, t = 1200 mm
• engsel : patch fitting & floor – hinges ex. DORMA
( lihat detail & spesifikasi )

4.2 pek. Double glass door D2 1.00 un -

• daun pintu : tempered clear glass 12 mm ex. Asahimas + sticker sandblast
• handle : stainless steel fin. Hairline, t = 1200 mm
• engsel : patch fitting & floor – hinges ex. DORMA
( lihat detail & spesifikasi )

4.3 pek. Double glass door + access card D2A 4.00 un -

• daun pintu : tempered clear glass 12 mm ex. Asahimas + sticker sandblast
• handle : stainless steel fin. Hairline, t = 1200 mm
• engsel : patch fitting & floor – hinges ex. DORMA
• based access card, plywood + laminate + skirting stainless steel
• access card (by owner)
( lihat detail & spesifikasi )

Page 32 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

4.4 pek. Pintu plywood double D2B 3.00 un -

• frame : alumunium ex. YKK fin. powder coating col. black
• daun pintu : double plywood 18 mm + laminate + nat col. Match to laminate
• handle : steel fin. powder coating col. black, t = 600 mm
• hardware : ex. DORMA
( lihat detail & spesifikasi )

4.5 pek. Pintu plywood single D3 11.00 un -

• frame : alumunium ex. YKK fin. powder coating col. black
• daun pintu : double plywood 18 mm + laminate + nat col. Match to laminate
• handle : steel fin. powder coating col. black, t = 600 mm
• hardware : ex. DORMA
( lihat detail & spesifikasi )

4.6 pek. Pintu plywood single D3A 2.00 un -

• frame : alumunium ex. YKK fin. powder coating col. black
• daun pintu : double plywood 18 mm + laminate + nat col. Match to laminate
• handle : lever handle
• hardware : ex. DORMA
( lihat detail & spesifikasi )

4.7 pek. Pintu kamuflase D5 2.00 un -

• daun pintu : double plywood 18 mm + laminate + nat col. Match to laminate
• hardware : ex. DORMA
( lihat detail & spesifikasi )

4.8 pek. Pintu besi tahan api (ruang hub) D6 1.00 un -

• frame : steel fin. Paint
• door : steel fin. Paint
• hardware door : ex. DORMA
( lihat detail & spesifikasi )

5 PEKERJAAN CEILING
5.1 pek. Flat ceiling gypsum, t = 2950 mm A - m2 -
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• finish cat ex. Mowilex Putih E 100

5.2 pek. Drop ceiling gypsum, t = 2750 mm B' 446.00 m2 -

• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• finish cat ex. Mowilex Putih E 100
• dudukan / tempat untuk lampu LED

5.3 pek. Ornament ceiling louvre type B, t = 2950 mm E 61.00 m2 -

• rangka hollow 40 x 40 mm tebal 0.8 mm
• wood louvre, plywood 12 mm fin. Laminate

5.4 pek. Manhole uk. 600 x 600 mm 38.00 un -

• bentuk grill alumunium

5.5 pek. Acoustic ceiling, t = 3000 mm C - m2 -

• crosstee + maintee frame
• acoustic ceiling size. 600 x 1200 mm

6 PEKERJAAN WASHTAFEL BREAK-OUT

6.1 pek. Decorative brick wall type 2 BR-2 22.00 m2 -
• terracotta brick decorative stone
• termasuk mortar (setara) sebagai aplikasinya

6.2 Washtafel table 1.00 un -

size. 4750 x 600 x 600 mm
• top table beton finish marble
• body, door plywood fin. Laminate

6.3 Mirror washtafel 1.00 un -

size. 4750 x 1200 mm
• mirror 5 mm base on plywood

6.4 Washtafel 5.00 un -

• ex. TOTO type LW 540 J

Page 33 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

Page 34 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

6.5 Washtafel faucet 5.00 un -

• ex. TOTO type TX 126 LE (self closing lavatory faucet)

6.6 Hand dryer 1.00 un -

• ex. TOTO type HD 3000 S

6.7 Plumbing 1.00 ls -

• penyambungan pipa air bersih & pipa air buangan ke gedung

7 PEKERJAAN T. WUDHU
7.1 pek. Waterproofing lantai 8.00 m2 -
• ex. Sika / setara

7.2 pek. Waterproofing dinding 12.00 m2 -

• ex. Sika / setara

7.3 pek. Dinding homogenuos tile 600 x 600 mm type 3 HT-3 24.00 m2 -
• ex. Niro Granite, type :

7.4 Tanggulan wudhu h. 300 mm 4.50 m1 -

• brick wall fin. Homogenous tile 600 x 600 mm wall type 2 (HT-2)

7.5 Faucet wudhu 4.00 un -

• ex. TOTO type T23B13

7.6 Floor drain 2.00 un -

• ex. TOTO type TX 1 BN

7.7 Plumbing 1.00 ls -

• penyambungan pipa air bersih & pipa air buangan ke gedung

TOTAL A ( PEK. FIT-OUT ) -

B PEK. CUSTOMED FURNITURE

1 Bench 1 F2 2.00 un -
size. 2700 x 700 x 450 mm - curve
• seat : hard foam + soft foam + fb - 3
• body : rattan weave
( see detail & specification )

2 Coffee table F3 1.00 un -

size. 800 x 600 x 450 mm - oval
• body : plywood structure 18mm + lm-2
• leg : stainless steel pipe d5mm fin. hairline
( see specification )

3 Reception counter lt.2&3 F7 1.00 un -

size. 3500 x 600 x 1000 mm - curve
• top counter : double plywood 18mm + sf1
• front body : double plywood 18mm + lm-5
• top table : double plywood 15mm + sf1
• front body 2 : plywood 18 mm + sf1
• skirting h100 : plywood 18mm + ss
• ornament : CNC on plywood 3mm + lm-5
( see detail & specification )

4 Triangle meeting table F8 1.00 un -

size. ∆ (2300.2300.3300) x 750 mm
• top table : plywood 9mm + 18 mm + lm-3
• leg : alumunium die cast + steel leg + fin. powder coating col. white
( see specification )

Page 35 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

5 F&B Credenza type_A F10A 1.00 un -

size. 2000 x 600 x 850 mm
• top body : plywood 18mm + sf-1
• inside body : plywood 18mm + lm-5
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h100 : plywood 18mm + ss
• outlet : 2 power
( see detail & specification )

6 F&B Credenza type_B F10B 1.00 un -

size. 1660 x 600 x 850 mm - ckeck on site
• top body : plywood 18mm + sf-1
• inside body : plywood 18mm + lm-5
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h100 : plywood 18mm + ss
• outlet : 2 power
( see detail & specification )

7 Planter 2 F11 8.00 un -

dia. 400 mm x h. 500 mm
• artificial plant
• body : plywood 18mm + ss
• skirting h30 : plywood 18mm + ss
• plant by other
( see specification )

8 Credenza staff 1600 H : 900 F15A 8.00 un -

size. 1600 x 450 x 900 mm
• top table : plywood 5 mm + lm-5
• inside body : plywood 18mm + lm-3
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h50 : plywood 18mm + ss
( see detail & specification )

9 Credenza staff 1400 H : 750 F15C 6.00 un -

size. 1400 x 450 x 750 mm
• top table : plywood 5 mm + lm-5
• inside body : plywood 18mm + lm-3
• side body : plywood 18mm + lm-5
• door : plywood 18mm + lm-5
• skirting h50 : plywood 18mm + ss
( see detail & specification )

10 Collaborative meeting table F16 3.00 un -

size. 2400 x 1000 x 750 mm
• top table : solid wood fin. melamic natural
• leg : steel tube 30 x 30 fin. duco col. Black
• box outlet on table
( see detail & specification )

11 Lounge table 4 F17 3.00 un -

size. 1400 x 500 x 750 mm
• top table : plywood 9+18mm + lm-1
• leg : stainless steel pipe d60 fin, hairline
• base : stainless steel sq tube fin, hairline + rubber pad
( see detail & specification )

12 Collaborative meeting bench F19 6.00 un -

size. 2000 x 400 x 450 mm
• seat : solid wood fin. melamic natural
• leg : steel tube 60 x 30 fin. duco col. Black
( see detail & specification )

Page 36 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

13 Lounge table 4 F23 3.00 un -

dia. 500 mm x h. 450 mm
• top table : plywood 9 + 18mm + lm-5
• body : plywood 18mm + lm-5
• skirting : plywood 18mm + ss
• base : steel plate 8mm + cover ss
( see detail & specification )

14 Vitrin F24 1.00 un -

size. 500 x 500 x 900 mm
• top : plywood 18mm + lm-3
• skirting : plywood 18mm + ss
( see specification )

15 Magazine credenza F31 3.00 un -

size. 2000 x 400 x 750 mm
• top & side body : plywood 18mm + lm-2
• magazine rack : plywood 18mm + lm-1
• magazine holder : ac-1
• skirting : plywood 18 mm + ss
( see detail & specification )

16 Meeting table 8 pax F32 4.00 un -

size. 2800 x 1200 x 750 mm
• top table : double plywood 15mm + laminate + pvc edging
• leg : aluminum diecast + fin. Powder coating col.light grey
• outlet : 4 power 2 data
• cable raiser : steel plate col. light grey
• box outlet on table
( see specification )

17 Informal meeting table F33 4.00 un -

size. 2800 x 1000 x 750 mm
• top table : plywood 15mm + laminate
• leg : stainless steel tube 60x30mm fin. Hairline + rubber pad col.black
• box outlet on table
( see detail & specification )

18 Breakout table type_2A F34A 8.00 un -

dia. 800 mm x h. 450 mm
• top table : plywood 9 + 18mm + laminate + pvc edging
• leg : stainless steel pipe d60 fin. hairline
• base : steel plate 8mm + cover ss
( see detail & specification )

19 Breakout table type_2B F34B 8.00 un -

dia. 900 mm x h. 750 mm
• top table : plywood 9 + 18mm + laminate + pvc edging
• leg : stainless steel pipe d60 fin. hairline
• base : steel plate 8mm + cover ss
( see detail & specification )

20 Baquette table F35 3.00 un -

dia. 1000 mm x h. 1050 mm
• top table : Plywood 9mm + Plywood 18mm + laminate + pvc edging
• leg : Stainless steel d.2cm
• rubber Pad col. Black
( see detail & specification )

21 Breakout table 3 F36 1.00 un -

size. 4500 x 600 x 1050 mm
• top table : plywood structure 18mm + laminate
• leg : stainless steel SQ tube 30x60mm + fin. Hairline + rubber pad
( see detail & specification )

Page 37 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

22 Locker F37 5.00 un -

size. 450 x 450 x 2950 mm - adj to ceiling
• top body : double plywood 15mm + lm-3
• neck : plywood 18mm + lm-3
• side body : double plywood 15mm + lm-3
• door : plywood 18mm + lm-3
• skirting : plywood 18mm + ss
• inside body & shelves : plywood 18mm + lm-3
• lock set
( see detail & specification )

23 Business center F38 1.00 un -

size. 3700 x 600 x 2950 mm - adj to seiling
• top : plywood 18mm + lm-1
• door : plywood 18mm + lm-1
• side body : plywood 18mm + lm-1
• inside body : plywood 18mm + lm-1
• skirting : plywood 18mm + ss
• lock set
( see specification )

24 E-auction leader table F39A 1.00 un -

size. 1250 x 600 x 750 mm
• top table : plywood 9 + 18 mm + laminate + pvc edging
• leg : aluminum diecast + fin. powder coating col.light grey
• outlet : 1 power + 1 data + hdmi + vga
( see specification )

25 Traineer table F39B 3.00 un -

size. 1000 x 600 x 750 mm
• top table : plywood 9 + 18 mm + laminate + pvc edging
• leg : aluminum diecast + fin. powder coating col.light grey
• outlet : 1 power + 1 data + hdmi + vga
( see specification )

26 Bench 3 F40 1.00 un -

size. 1550 x 600 x 1050 mm
• cushion : plywood base + soft & hard foam + fb-1
• leg : stainless steel sq tube 20x40mm fin. hairline + rubber pad col. black
( see detail & specification )

27 Bar table F41 1.00 un -

size. 4700 x 500 x 1050 mm
• front body : double plywood 18mm + laminate + pvc edging

( see detail & specification )

28 Breakout cabinet F42 1.00 un -

size. 6700 x 600 x 2950 mm - adj to ceiling
• top body : plywood 18mm + laminate + pvc edging
• door : plywood 18mm + laminate + pvc edging
• backing : plywood 18mm + painted glass
• top table : plywood 18mm + solid surface
• drawer : plywood 18mm + laminate + pvc edging
• skirting : plywood 18 mm + ss
• rak piring & tempat sendok
( see detail & specification )

29 Shoe rack F43 1.00 un -

size. 2000 x 500 x 450 mm
• cushion : plywood structure soft & hard foam + fb-1
• side body : double plywood 15mm + lm-2
• shelf : double plywood 15mm + lm-2
• skirting : h50, plywood 18mm + ss
( see detail & specification )

TOTAL B ( PEK. CUSTOMED FURNITURE ) -

Page 38 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

C PEK. MEKANIKAL ELEKTRIKAL

1 LIGHTING
1.1 Downlight PLC - 18 Watt ex. Phillips 205.00 un -
1.2 Emergency downlight PLC - 18 Watt + Nicad battery ex. Phillips 15.00 un -
1.3 Spot light 25 W ex. Phillips (Fixed) 135.00 un -
1.4 Spot light 25 W ex. Phillips (Adjustable) 10.00 un -
1.5 RM Lamp. 2 x 36 Watt ex. Phillips - un -
1.6 Hanging Lamp (installation only) 27.00 un -
1.7 Table lamp (installation only) - un -
1.8 Hidden Lamp TL - 28 Watt ex. Phillips - un -
1.9 Exit Lamp. ex. Phillips 5.00 un -
1.10 Lighting installations ex. Supreme 3 x 2.5mm² 397.00 ttk -
1.11 Hidden Lamp LED Stripe c/w adaptor, accessories & installation 360.00 m1 -
1.12 Single Switch ex. Clipsal / Schneider 8.00 un -
1.13 Double switch ex. Clipsal / Schneider 2.00 un -
1.14 Triple switch ex. Clipsal / Schneider 10.00 un -
1.15 Grid switch switch 5 gang ex. Clipsal / Schneider 5.00 un -
1.16 Grid switch switch 6 gang ex. Clipsal / Schneider 3.00 un -
1.17 Grid switch switch 8 gang ex. Clipsal / Schneider 2.00 un -
1.18 Switch installations ex. Supreme 3 x 2.5mm² 30.00 ttk -

2 POWER OUTLET
2.1 Power outlet 1 gang ex. Clipsal / Schneider 310.00 un -
2.2 Floor Box outlet ex. Legrand 45.00 un -
2.3 Power outlet installations ex. Supreme 3 x 2.5mm² 355.00 ttk -

3 PEKERJAAN TELEPON
3.1 Outlet Telepon ex. Systimax 8.00 un -
3.2 Instalasi outlet Telepon 8.00 ttk -
• standard UTP cat6 ex. Systimax
3.3 patch cord di outlet ex. Systimax 8.00 un -
3.4 patch cord conect to patch panel ex. Systimax 8.00 un -
3.5 patch cord conect to server rack ex. Systimax 8.00 un -
3.6 patch panel telepon 24 port ex. Systimax 4.00 un -
3.7 PABX TDA-series ex. Panasonic / equal - un -
3.8 Hanset Telepon 45.00 un -

4 DATA
4.1 Data outlet ex. Systimax 20.00 un -
4.2 Data outlet installations 20.00 ttk -
• standard UTP cat 6 ex. Systimax
4.3 patch cord conect to outlet ex. Systimax un -
4.4 patch cord conect to patch panel ex. Systimax 20.00 un -
4.5 patch cord conect to server rack ex. Systimax 20.00 un -
4.6 patch panel data 24 port ex. Systimax 10.00 un -
4.7 Server (Computer System) - un -
4.8 Rak Server Ex : Dell / APC - 19" / 42U - un -

5 PEKERJAAN PANEL TEGANGAN RENDAH

5.1 MDP c/w KWH Meter 3P-350A 1.00 un -
5.2 PANEL PENERANGAN 1.00 un -
5.3 PANELSTOP KONTAK 1.00 un -
5.4 PANEL AC 1.00 un -
5.5 PANEL OTOMATIS AC R. HUB 1.00 un -
5.6 PP-UPS R. HUB 1.00 un -
5.7 UPS 25 kVA 1.00 un -

6 PEKERJAAN KABEL TEGANGAN RENDAH

6.1 Kabel dari PANEL MDP GEDUNG ke PANEL MDP LT.3 NYY 4 X 90 mm2 + 20.00 m1 -
6.2 Kabel dari PANEL MDP LT.3 ke:
a PANEL PENERANGAN: NYY 4 x 10 mm2 + NYA 10 mm2 ex. Supreme 10.00 m1 -
b PANEL STOP KONTAK: NYY 4 x 16 mm2 + NYA 16 mm2 ex. Supreme 10.00 m1 -
c PANEL AC: NYY 4 x 120 mm2 + NYA 95 mm2 ex. Supreme 10.00 m1 -
d PANEL UPS R. HUB: NYY 4 x 10 mm2 + NYA 10mm2 ex. Supreme 20.00 m1 -
6.3 Kabel dari PANEL AC ke PANEL OTOMATIS AC NYM 3 X 4 mm2 ex. Supre 20.00 m1 -

Page 39 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

7 PEKERJAAN MATV
7.1 Outlet TV ex. Clipsal / Schneider 5.00 un -
7.2 LED TV 32" - un -
7.3 Outlet Installation ex. Supreme 5.00 ls -

8 PEKERJAAN VGA & HDMI

8.1 VGA Outlet 10.00 un -
8.2 HDMI Outlet 10.00 un -
8.3 VGA+ & HDMI Outlet Installation 20.00 un -

9 PEKERJAAN TATA UDARA (AIR CONDITIONING)

9.1 AC Wall Mounted 1 PK ex. Daikin 1.00 un -
9.2 Power AC instalations ex. Supreme 3 x 2.5mm² 1.00 un -
9.3 Supply air diffuser linear 100 x 1200 (slot type) 150.00 un -
9.4 Return air linear grille 100 x 1200 (slot type) 70.00 un -
EXHAUST FAN
9.5 Exhaust Fan ex. Panasonic / equal - un -
9.6 Power Exhaust Fan instalations ex. Supreme 3 x 2.5mm² - un -

10 PEKERJAAN FIRE ALARM

10.1 Fire alarm smoke detector - un -
10.2 Fire alarm bell - un -
10.3 Fire alarm control panel - un -
10.4 Fire alarm installation - ttk -

11 CCTV SYSTEM
Pengadaan & pemasangan pekerjaan CCTV c/w peralatan bantu & accessories
Ex : Honeywell , Bosch, Pelco
a. Main Equipment
- Digital video recorder 8 channel 1.00 un -
- Monitor 32 " LED 1.00 un -
- key board 1.00 un -

b. Instalasi camera
- Colour fixed camera 6.00 un -
- Colour dome camera - un -
- Instalasi camera 9.00 un -

12 PEKERJAAN INTERACTIVE PROJECTION FLOOR - ls -

Main Equipment :
12.1 Projector
12.2 Camera
12.3 IR Motion Tracking Kit
12.4 Interactive Software Effect
12.5 Server (Computer System)
12.6 Survace Mirror
12.7 All Material Undetected

13 PEKERJAAN CEILING SPEAKER LENGKAP DGN AKSESORIS & INSTALASI 25.00 un -

14 PEKERJAAN RAK KABEL

Pengadaan dan pemasangan rak kabel sesuai gambar rencana lengkap
dengan material bantu & accessories
Rak Kabel Listrik :
14.1 Rak Kabel Listrik 300 x 100 x 2 mm 140.00 m1 -
14.2 Elbow 300 x 100 x 2 mm - un -
14.3 Tee 300 x 100 x 2 mm 3.00 un -
Rak Kabel Elektronik & IT :
14.4 Rak Kabel Listrik 300 x 50 x 2 mm 140.00 m1 -
14.5 Elbow 300 x 50 x 2 mm - un -
14.6 Tee 300 x 50 x 2 mm 3.00 un -

15 Acces Door ex : Honeywell 2.00 un -

Page 40 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

16 FIRE EXTINGUISHER WORKS

Pengadaan dan pemasangan pemadam kebakaran
16.1 Fire sprinkler - unit -
16.2 Pipa diamenter 25 - m1 -
16.3 Biaya pengurasan air - lot -
16.4 Supply and installation Fire Extinguisher ABC DRY POWDER PORTABLE 3 - un -

19 GROUNDING (LISTRIK & IT SERVER) 1.00 ls -

20 TESTING COMMISSIONING 1.00 ls -

TOTAL C ( PEK. MEKANIKAL ELEKTRIKAL ) -

D PEK. WORKSTATION

1 Workstation linear 4 pax WS2 6.00 un -

size. 2800 x 1400 x 750 mm (4un @ size. 1400 x 700 x 750 mm / modul)
• toptable mdf 25mm laminate col. white
• steel frame 50x50 mm with chamfered corner, single longitudinal beam col. dark grey
• connector aluminium extruded connector & toptable support col. dark grey
• cable tray steel plate fin col. dark grey
• box outlet aluminium extruded col. grey
• cable riser cover steel plate col. dark grey
• mobile pedestal 3 drawer, steel plate powder coating col. antrachite
• include all equipment install based on shop-drawing
( see detail & specification )

2 Manager table WS3 4.00 un -

size. 1800 x 700 x 750 mm + side table. 1700 x 400 x 680 mm
• worktop (1800mm x 700mm x 25 mm) mdf 25mm + laminate col. designer
white pvc edging col. black (normal edging)
• steel frame 50x50 mm with chamfered corner, single longitudinal beam
col. grey connector aluminium extruded connector & toptable support col. Grey
• side table 1700 x 680 x 400mm steel plate powder coating col. Grey inside body,
shelves steel plate powder coating col. Grey door drawer steel plate powder coating col. Grey
• cable box aluminium diecast finishing powder coating col. light grey
• include all equipment install based on shop-drawing
( see detail & specification )

3 Meeting folding table WS5 un -

size. 1400 x 700 x 750 mm
• toptable mfc 25mm col. white
• leg extruded aluminium thick 2mm finishing col. silver aluminium
• base aluminium extruded l 550mm fin col. silver aluminium
• teflon castors dia 65mm
• plastic linking device
• include all equipment install based on shop-drawing
( see detail & specification )

4 E auction table WS6 3.00 un -

size. 3600 x 600 x 750 mm (3un @ size. 1200 x 600 x 750 mm / modul)
• panel1 full fabric panel with double sided raceway l1200 x h1250 x (gr80607/ct5)
65mm + mdf 3mm + fabric col. dark grey, end trim ( flat profile ) h1250+
powder coating col. grey
• panel2f ull fabric panel with double sided raceway l900x h1250 x 45mm +
mdf 3mm + (gr80607/ct5) fabric col. dark grey, end trim
(flat profile) h1250+ powder coating col. grey
• worktop (l1200mm x h600x 25 mm) mdf 25mm + laminate col. designer white +
pvc edging col. as laminate
• grommed plastic col. white
• single sided raceway aluminium extrusion fin. powder coating
col. grey (gr80607/ct5) with hinge + 3power 1data + voice
• include all equipment install based on shop-drawing
( see detail & specification )

TOTAL D ( PEK. WORKSTATION ) -

Page 41 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

E PEK. KURSI, SOFA & BENCH

1 Staff chair C1 30.00 un -

• low back
• pheumatic height adjustable gaslift and 50mmø
• castor, back tilt
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• nylonstar base col. black
( see detail & specification )

2 Meeting chair C2 37.00 un -

• low back
• pheumatic height adjustable gaslift and 50mmø castor, back tilt
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• fixed armrest col. black
• nylonstar base col. black
( see detail & specification )

3 Manager chair C3 4.00 un -

• mid back
• pheumatic height adjustable gaslift and 50mmø castor, back tilt
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• fixed armrest col. black
• nylonstar base col. black
( see detail & specification )

4 Manager visitor chair C4 8.00 un -

• low back
• fabric upholstered
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. red
• cantilever tubular steel frame fin. powder coating col. black
( see detail & specification )

5 Training chair C7 un -
• 4 leg type steel leg powder coating col. light grey
• plastic fixed armrest col. black
• back plastic base col. black, red
• steel leg powder coating col. grey
• cushion fabric col. black
• stackable frame
( see detail & specification )

6 Bar stool S1 32.00 un -

• amygdala
• tumaritis bar stool
• bamboo + rod steel fin. chrome
• seat high 750mm
• fin. melamic natural
( see detail & specification )

7 Sofa lounge S2 6.00 un -

• local / custom made
• wood frame structure
• polyurthane foam padding
• double stitching
• covers fabric
• cushion col. dark grey
• backrest col. red yellow turqoise dark grey
( see detail & specification )

8 Single sofa 1 S3 15.00 un -

• fabric col : yellow, red, grey, turqoise
• bean bag
( see detail & specification )

Page 42 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

9 Single sofa 2 S4 8.00 un -

• local product
• 900 x 750 x 690 x 390
• steel structure rattan
• cushion foam finishing fabric col. red, orange, dark grey
( see detail & specification )

10 Single sofa 3 S5 29.00 un -

• Local
• steel structure
• chrome leg
• plywood walnut melamic
• moulding foam
• soft foam
• fabric col. red
( see detail & specification )

11 Single sofa 4 S6 8.00 un -

• local product
• wood dowel base
• black base frame finish
• solid white ash legs
• red orange, yellow , white seat and back
• curve
( see detail & specification )

12 Stool S7 10.00 un -
• local product
• tumaritis bar stool
• bamboo + rod steel fin. chrome
• seat high 450mm
• fin. melamic natural
( see detail & specification )

TOTAL E ( PEK. KURSI, SOFA & BENCH ) -

F PEK. LAIN - LAIN

1 pek. Roll blinds type 1 RB-1 42.00 m2 -

• ex. Sharp Point, type : Solar Sreen Series, SP 2600-3 Grey/White

2 pek. Roll blinds type 2 RB-2 m2 -

• ex. Sharp Point, type : Blackout Series, SP 200-4 White

3 Hanging lamp 1 L1 2.00 un -

• d550 x 370 mm
• diffuser parchment paper in silk satin col. black + milky acrylic 3mm
• stainless steel wire
• stainless steel plate cover
• lamp 24w warm white
( see detail & specification )

4 Hanging lamp 2 L2 8.00 un -

• w1000 x d300 x h300 mm
• diffuser parchment paper in silk satin col. black + milky acrylic 3mm
• stainless steel wire
• stainless steel plate cover
• lamp 24w warm white
( see detail & specification )

5 Hanging lamp 4 L6 17.00 un -

• d500. d600 x 350 mm
• diffuser plastic / steel plate casting col. red, inside col. white
• steel wire d5mm col. white
• lamp 24w warm white
( see detail & specification )

Page 43 PEK. LANTAI 3

RENCANA ANGGARAN BIAYA PEK. LANTAI 3

proyek : INTERIOR TELKOMSEL REGIONAL OFFICE BALI NUSRA Lingkup pekerjaan : INTERIOR FIT-OUT
LANTAI 3 Area : 1,772.00 m2
klien : PT. TELKOMSEL Tanggal estimasi : 21 SEPTEMBER 20(R0)
lokasi : RENON, DENPASAR - BALI Tanggal gambar : 15 SEPTEMBER 20(R0)

No. PEKERJAAN DAN SPESIFIKASI code Volume H. Satuan Jumlah

(Rp.) (Rp.)

6 Artwork type 1 AW-1 3.00 un -

(Meeting room)
size. 1200 x 1200 mm
• acrylic paint on canvas
( see detail & specification )

7 PEKERJAAN LCD PROYEKTOR -

Pasang Proyektor 3300 ANSI, resolusi WXGA, Panasonic 4.00 un -
Pasang Motorized Screen, ex. Brite, 120" 4.00 un -
Bracket untuk Proyektor 4.00 un -
Instalasi Proyektor, inlc. HDMI, VGA 4.00 ls -

8 Rekondisi karpet eksisting 131 m2 -

-
9 Bracket TV dengan roda 12 unit -
Termasuk Frame untuk TV -
-
10 Refurnished Meeting Chair (E-Auction) 10 unit -
-
11 Refurnished Meeting Table (E-Auction) 10 unit -
-
12 Refurnished meeting Table (Multihall) 72 unit -
-
13 Refurnished meeting Chair (Multihall) 36 unit -
-
14 Vertical Blind 75 m2 -
-
15 Stiker Rayban 369 m2 -

TOTAL F ( PEK. LAIN - LAIN ) -

TOTAL IV ( PEK. LANTAI 3 ) -

Page 44 PEK. LANTAI 3

No Uraian Pekerjaan Volume Satuan Harga Sat. Jlh
LANTAI 1
1 PEKERJAAN FINISHING DINDING LIFT

1.1 Gate Lift

Gate lift 2.00 unit
• marble type nero marquina base on plywood, ex. Lokal
1.2 Finishing Dinding Lift
Granite, lokal 31.5 m2

LANTAI 2
1 PEKERJAAN CEILING
1.1 pek. Flat ceiling gypsum, t = 3000 mm 432.00 m2
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• finish cat ex. Mowilex Putih E 100

1.2 pek. Acoustic ceiling, t = 3000 mm 825.00 m2

• crosstee + maintee frame
• acoustic ceiling size. 600 x 1200 mm

2 PEKERJAAN FINISHING DINDING LIFT

2.1 Gate Lift

Gate lift 2.00 unit
• marble type nero marquina base on plywood, ex. Lokal
2.2 Finishing Dinding Lift
Granite, lokal 31.5 m2
3 PEKERJAAN SPRINKLER
3.1 Penambahan Pipa Sprinkler
Drat Pipa sprinkler, pipe Ø 25 mm 98.00 ttk
Pipa BS sch 40 Sprinkler, dia. 25 mm 49.00 mtr

LANTAI 3
1 PEKERJAAN CEILING
1.1 pek. Flat ceiling gypsum, t = 3000 mm 1,556.00 m2
• rangka hollow 40 x 40 mm tebal 0.8 mm
• gypsum 12mm ex. Jayaboard
• finish cat ex. Mowilex Putih E 100

1.2 pek. Acoustic ceiling, t = 3000 mm 135.00 m2

• crosstee + maintee frame
• acoustic ceiling size. 600 x 1200 mm

2 PEKERJAAN FINISHING DINDING LIFT

2.1 Gate Lift

Gate lift 2.00 unit
• marble type nero marquina base on plywood, ex. Lokal
2.2 Finishing Dinding Lift
Granite, lokal 31.5 m2
3 PEKERJAAN SPRINKLER
3.1 Penambahan Pipa Sprinkler
Drat Pipa sprinkler, pipe Ø 25 mm 116.00 ttk
Pipa BS sch 40 Sprinkler, dia. 25 mm 58.00 mtr
Kursi GM, Manager & Staff
• mid back
• pheumatic height adjustable gaslift and 50mmø castor, back tilt
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• fixed armrest col. black
• nylonstar base col. black

Kursi Visitor Manager & GM

• low back
• fabric upholstered
• front backrest seat rest fabric ateja alabama briquet
• back body fabric ateja alabama col. liberta (9b)
• cantilever tubular steel frame fin. powder coating col. black

Kursi Meeting (custom)