BUDGET PLAN RECAPITULATION
PT MORITEKINDO BERKAH ABADI DESIGN & BUILD PTMKES OFFICE
Jl. Kayu Putih Empat Blok B No. 7, Kayu Putih PROJECT : Interior Mansion 8 Type B
Jakarta Timur - Indonesia LOCATION : Jl. Lebak Bulus I, Cilandak
SCOPE of WORK : Interior and Furniture Working
DATE :
ISSUED by : PT Moritekindo Berkah Abadi
No. DESCRIPTIONS PRICE (Rp.) TOTAL (Rp.) REMARKS
I DEMOLITION WORKS
TOTAL DEMOLITION WORKS - -
II CONSTRUCTIONS AND CARPENTARY WORKS
A FIXTURE FURNITURE -
B LOOSE FURNITURE -
C OTHER -
TOTAL CONSTRUCTION AND CARPENTARY WORKS -
SUB TOTAL I -
CONTRACTOR FEE 10% -
SUB TOTAL II -
PVT 10% -
GRANDTOTAL -
Jakarta, 26 Februari 2018
PT MORITEKINDO BERKAH ABADI
HARMOKO
Direktur
BUDGET PLAN
PT MORITEKINDO BERKAH ABADI DESIGN & BUILD SHOW UNIT MANSION 8
Jl. Kayu Putih Empat Blok B No. 5, Kayu Putih PROJECT : Interior Mansion 8 Type B
Jakarta Timur - Indonesia LOCATION : Jl. Lebak Bulus I, Cilandak
SCOPE of WORK : Interior and Furniture Working
DATE :
ISSUED by : PT Moritekindo Berkah Abadi
UNIT
No. DESCRIPTIONS CODE VOL. QTY. PRICE TOTAL REMARKS
PRICE
I DEMOLITION WORKS
1 Demolition of existing structure and fixture 1.00 ls -
2 Protection of existing finishes 1.00 ls -
3 Periodic cleaning and final cleaning 1.00 ls -
subtotal -
TOTAL I -
II CONSTRUCTIONS AND CARPENTARY WORKS
A FIXTURE FURNITURE
a 1st FLOOR ( FOYER, LIVING ROOM, DINING AREA, & PANTRY )
1 Wall Panel 01 H= 2650mm FF-001 53.00 m2 -
engineered wood (plywood) fin. Duco
2 Wall Panel 02 H= 2650mm FF-002 12.00 m2 -
Marble Slab (4 module) ex. Calacatta Marble
3 Wall Panel 03 H=2650 mm FF-003 6.10 m2 -
Bronze Mirror (beveled)
4 Fix Divider H=2850mm L=1900mm FF-004 1.00 unit -
carved metal grille
5 Full Heigh Cabinet (Pantry) H=2650mm FF-005 6.40 m2 -
engineered wood (plywood) fin. Duco
6 Lower Cabinet (Pantry) H=900mm FF-006 3.80 m1 -
engineered wood (plywood) fin. Duco
7 Upper Cabinet (Pantry) H=1200mm FF-007 4.10 m1 -
engineered wood (plywood) fin. Duco
8 Top Table (Pantry) FF-008 3.80 m1 -
Marble ex. Nero Marquina
9 Backsplash (Pantry) FF-009 2.60 m2 -
Beveled Tile ex. Mulia Subway Bevel White 10x20
subtotal -
b 2nd FLOOR
b1 MASTER BEDROOM
1 Wall Panel 01 H= 2650mm FF-001 28.00 m2 -
engineered wood (plywood) fin. Duco
2 Wall Panel 02 H= 2650mm L=500mm FF-010 2.00 unit -
Mirror Glass w/ aluminium frame
3 Wardrobe 01 H=2650mm L=2050mm W=600mm FF-011 1.00 unit -
engineered wood (plywood) fin. Duco, Sliding Door w/ Mirror Glass
4 Wardrobe 02 H=2650mm L=1300mm W=600mm FF-011 1.00 unit -
engineered wood (plywood) fin. Duco, Sliding Door w/ Mirror Glass
b2 FOYER (lobby lift)
1 Wall Panel 03 H= 2650mm L=1600mm FF-012 4.24 m2 -
Marbel Tile
2 Wall Panel 02 H= 2650mm L=450mm FF-010 2.00 unit -
Mirror Glass w/ aluminium frame
3 Wallpaper FF-013 120.00 m2 -
ex. Goodrich Standart type or equal
b3 BEDROOM 01
1 Wall Panel 04 H= 2650mm L=3150mm FF-014 8.35 m2 -
engineered wood (plywood) fin. HPL
2 Wallpaper FF-013 24.00 m2 -
ex. Goodrich Standart type or equal
3 Wardrobe 01 H=2650mm L=1200mm W=600mm FF-015 1.00 unit -
engineered wood (plywood) fin. HPL, Sliding Door w/ Mirror Glass
b4 BEDROOM 02
1 Wall Panel 04 H= 2650mm L=3200mm FF-014 8.48 m2 -
engineered wood (plywood) fin. HPL
2 Wallpaper FF-013 27.00 m2 -
ex. Goodrich Standart type or equal
3 Wardrobe 01 H=2650mm L=1800mm W=600mm FF-016 1.00 unit -
engineered wood (plywood) fin. HPL, Sliding Door w/ Mirror Glass
subtotal -
TOTAL II A -
B LOOSE FURNITURE
a 1st FLOOR ( FOYER, LIVING ROOM, DINING AREA, & PANTRY )
a1 FOYER
1 Arm Chair 01 ( foyer ) LF-001 2.00 unit -
Custom Made fin. Premium Fabric
2 Upholstered Bench 01 ( foyer ) LF-002 1.00 unit -
Custom Made fin. Premium Fabric
3 End table 01 LF-003 1.00 set -
Custom Made fin. Marble Top w/ Bronze finish legs
BUDGET PLAN
PT MORITEKINDO BERKAH ABADI DESIGN & BUILD SHOW UNIT MANSION 8
Jl. Kayu Putih Empat Blok B No. 5, Kayu Putih PROJECT : Interior Mansion 8 Type B
Jakarta Timur - Indonesia LOCATION : Jl. Lebak Bulus I, Cilandak
SCOPE of WORK : Interior and Furniture Working
DATE :
ISSUED by : PT Moritekindo Berkah Abadi
UNIT
No. DESCRIPTIONS CODE VOL. QTY. PRICE TOTAL REMARKS
PRICE
4 Console Table H=900mm L=2400 W=500mm LF-004 1.00 unit -
engineered wood (plywood) fin. Duco w/ bronze finish legs
5 Wall Mirror H=1500mm L=1200mm LF-005 1.00 unit -
Mirror Glass w/ wood frame
6 Rounded Wall Mirror D=1000mm LF-006 1.00 unit -
Mirror Glass
a2 LIVING ROOM
1 Sofa Set LF-007 1.00 unit -
Custom Made fin. Premium Fabric
2 Arm Chair 01 LF-008 1.00 unit -
Custom Made fin. Premium Fabric
3 End table 02 ( 3 unit) LF-009 1.00 set -
Custom Made fin. Marble Top w/ black worn finish legs
4 Coffee Table H=300mm L=1200 W=1200mm LF-010 1.00 unit -
Custom Made fin. Marble Top w/ black worn finish legs
5 Console Table H=900mm L=1800 W=500mm LF-011 1.00 unit -
engineered wood (plywood) fin. Melamic
6 TV Stand LF-012 1.00 unit -
engineered wood (plywood) fin. Fabric
7 Half-circle Console LF-013 2.00 unit -
engineered wood (plywood) fin. Duco
a3 DINING AREA
1 Dining Table H=750mm L=2000mm W=1000mm LF-014 1.00 unit -
Custom Made fin. Premium Leather
2 Dining Chair LF-015 6.00 unit -
Custom Made fin. Premium Fabric
subtotal -
b 2nd FLOOR
b1 MASTER BEDROOM
1 Bed Set LF-016 1.00 unit -
Custom Made fin. Premium Fabric
2 Side Table LF-017 2.00 unit -
engineered wood (plywood) fin. Melamic
3 Upholstered Bench 02 LF-018 1.00 unit -
Custom Made fin. Premium Fabric
4 Coffee Table H=300mm D=1000mm LF-019 1.00 unit -
Custom Made fin. Tempered Glass Top w/ gold worn finish legs
5 Dressing Table H=750mm L=1200 W=600mm LF-020 1.00 unit -
engineered wood (plywood) fin. Duco
6 TV Stand H=700mm L=1800mm W=450mm LF-021 1.00 unit -
engineered wood (plywood) fin. Fabric
7 Dressing Chair (ottoman) LF-022 1.00 unit -
Custom Made fin. Premium Fabric
8 Wall Mirror H=1500mm L=900mm LF-023 1.00 unit -
Mirror Glass w/ wood frame
b2 FOYER (lobby lift)
1 Console Table H=900mm L=1600 W=400mm LF-024 1.00 unit -
Custom Made fin. Marble Top w/ black worn finish legs
2 Wall Mirror H=1200mm L=1200mm LF-025 1.00 unit -
Mirror Glass w/ wood frame
b3 BEDROOM 01
1 Bed Set 160 LF-026 1.00 unit -
Custom Made fin. Premium Fabric
2 Side Table LF-027 2.00 unit -
engineered wood (plywood) fin. Melamic
3 Dressing Table H=750mm L=1000 W=600mm LF-028 1.00 unit -
engineered wood (plywood) fin. Duco
4 Dressing Chair LF-029 1.00 unit -
Custom Made fin. Premium Fabric
5 Wall Mirror H=1200mm L=800mm LF-030 1.00 unit -
Mirror Glass w/ wood frame
b4 BEDROOM 02
1 Bed Set 160 LF-026 1.00 unit -
Custom Made fin. Premium Fabric
2 Side Table LF-027 2.00 unit -
engineered wood (plywood) fin. Melamic
3 Dressing Table H=750mm L=1500 W=400mm LF-031 1.00 unit -
engineered wood (plywood) fin. HPL
4 Dressing Chair LF-029 1.00 unit -
Custom Made fin. Premium Fabric
5 TV Cabinet H=450mm L=1600 W=400mm LF-031 1.00 unit -
BUDGET PLAN
PT MORITEKINDO BERKAH ABADI DESIGN & BUILD SHOW UNIT MANSION 8
Jl. Kayu Putih Empat Blok B No. 5, Kayu Putih PROJECT : Interior Mansion 8 Type B
Jakarta Timur - Indonesia LOCATION : Jl. Lebak Bulus I, Cilandak
SCOPE of WORK : Interior and Furniture Working
DATE :
ISSUED by : PT Moritekindo Berkah Abadi
UNIT
No. DESCRIPTIONS CODE VOL. QTY. PRICE TOTAL REMARKS
PRICE
engineered wood (plywood) fin. HPL
6 Wall Mirror H=1200mm L=800mm LF-030 1.00 unit -
Mirror Glass w/ wood frame
subtotal -
TOTAL II B -
C OTHER
a 1st FLOOR ( FOYER, LIVING ROOM, DINING AREA, & PANTRY )
a1 FOYER
1 Wall Sconces Type 1 ACS-001 2.00 unit -
ex.
2 Wall Sconces Type 2 ACS-002 2.00 unit -
ex.
3 Curtain & Vitrace w/ Box H= 2650mm L=3200mm ACS-003 1.00 unit -
Custom
4 Rugs 1600 x 2000mm ACS-004 1.00 unit -
Custom Made Rugs -
a2 LIVING ROOM
1 Suspension Light Type 1 ACS-005 1.00 unit -
Custom Made
2 Roman Shade w/ Box H= 2650mm L=1200mm ACS-006 3.00 unit -
Custom
3 Table Lamp Type 1 ACS-007 1.00 unit -
Custom Made
4 Rugs 1650 x 2300mm ACS-008 2.00 unit -
Custom Made Rugs -
a3 DINING AREA
1 Suspension Light Type 1 ACS-009 1.00 unit -
Custom Made
a4 PANTRY
1 Refrigerator Side by Side ACS-010 1.00 unit -
Standart -
2 Oven ACS-011 1.00 unit -
Standart Ex. Modena -
3 Microwave ACS-012 1.00 unit -
Standart Ex. Modena -
4 Kitchen Hob ACS-013 2.00 unit -
Standart Ex. Modena -
5 Kitchen Hood ACS-014 1.00 unit -
Standart Ex. Modena -
6 Kitchen Sink & Tap ACS-015 1.00 set -
Standart ex. Modena -
subtotal -
b 2nd FLOOR
b1 MASTER BEDROOM
1 Table Lamp Type 2 ACS-016 2.00 unit -
Custom Made
2 Floor Lamp Type 1 ACS-017 1.00 unit -
Custom Made
3 Roman Shade w/ Box H= 2650mm L=1400mm ACS-018 1.00 unit -
Custom
4 Rugs 2000 x 3000mm ACS-019 1.00 unit -
Custom Made Rugs -
5 Rugs 2000 x2000mm ACS-020 1.00 unit -
Custom Made Rugs -
6 Roman Shade w/ Box H= 2650mm L=700mm ACS-018 2.00 unit -
Custom -
7 Painting ACS-021 2.00 unit -
Custom -
8 Wall Sconces Type 2 ACS-002 2.00 unit -
ex.
b2 FOYER (lobby lift)
1 Table Lamp Type 3 ACS-022 1.00 unit -
Custom Made
2 Painting ACS-021 2.00 unit -
Custom Made
b3 BEDROOM 01
1 Table Lamp Type 3 ACS-023 2.00 unit -
Custom Made
2 Roman Shade w/ Box H= 2650mm L=1400mm ACS-018 1.00 unit -
Custom
3 Rugs 2000 x 2600mm ACS-019 1.00 unit -
BUDGET PLAN
PT MORITEKINDO BERKAH ABADI DESIGN & BUILD SHOW UNIT MANSION 8
Jl. Kayu Putih Empat Blok B No. 5, Kayu Putih PROJECT : Interior Mansion 8 Type B
Jakarta Timur - Indonesia LOCATION : Jl. Lebak Bulus I, Cilandak
SCOPE of WORK : Interior and Furniture Working
DATE :
ISSUED by : PT Moritekindo Berkah Abadi
UNIT
No. DESCRIPTIONS CODE VOL. QTY. PRICE TOTAL REMARKS
PRICE
Custom Made Rugs -
4 Roman Shade w/ Box H= 2650mm L=700mm ACS-018 1.00 unit -
Custom -
5 Painting ACS-021 2.00 unit -
Custom -
b4 BEDROOM 02
1 Table Lamp Type 2 ACS-023 2.00 unit -
Custom Made
2 Rugs 2000 x 2600mm ACS-019 1.00 unit -
Custom Made Rugs -
3 Painting ACS-021 2.00 unit -
Custom -
subtotal -
TOTAL II C -
