Project
Location
Date
Avg sqm
No
Description
I
A
1
2
3
4
5
6
7
8
9
10
11
Pembersihan Lahan
Pembersihan Proyek
Direksi kit dan gudang material
Pengukuran Site dan site marking
Pagar Pengaman, tinggi 2m
Akomodasi karyawan
Keamanan Proyek dan biaya kuli panggul
Air Kerja (buat sumur pompa)
Soil test
Listrik Kerja
Ijin Mendirikan Bangunan
TOTAL
B
Pekerjaan TANAH
1
2
3
2
Pemadatan tanah
Urugan tanah merah untuk leveling site
Urugan tanah merah untuk taman
Galian saluran air sementara
TOTAL
C
Pekerjaan PONDASI
1
2
3
4
5
10
12
TOTAL
D
Kolom beton
K1
K2
KP
Balok Lantai
200x500
150x150 (balok gantung)
Balok Atap
150x400
No
5
6
7
8
9
10
11
12
13
14
Description
TOTAL
E
1
2
TOTAL
F
Pekerjaan PLUMBING
2
3
4
5
TOTAL
G
1
2
3
4
5
6
Lubang mainhole
Skylight (laminated glass)
Rangka Atap ringan
Penutup Atap
Listplank atap
Pergola Bar
TOTAL
H
Pekerjaan DINDING
1
2
3
4
5
6
TOTAL
II
1
1
2
3
P7 (pintu sepeda)
P8 (pintu gudang sepeda)
P1 (kamar)
P2
No
4
5
6
7
8
9
10
11
Description
P3 sliding
P4 (wc)
PJ3 Pintu Jendela kaca ruang baca
PJ5 Pintu Jendela kaca kamar mandi
J1 (jendela kaca, frame kayu)
J2 (AV room)
Kisi2 kayu eksterior
Kisi2 kayu bar lantai 2
TOTAL
B
Pekerjaan PLAFON
1
2
3
4
5
TOTAL
C
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
TOTAL
D
Pekerjaan RAILING
1
1
Tangga utama
Balkon
TOTAL
E
1
2
3
4
5
6
7
8
9
10
11
TOTAL
No
Description
Pekerjaan PENGECATAN
1
2
3
Dinding interior
Dinding exterior
Plafon
TOTAL
G
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
TOTAL
H
Pekerjaan LAIN-LAIN
Piping
Pipa PVC Maspion AW 4"
Pipa PVC Maspion AW 2"
Pipa PVC Maspion AW 1"
Pipa PVC Maspion AW 1/2"
Pipa PVC Maspion D 4" buangan ke riool
Instalasi air bersih / Pengisian
Pelampung air
Stopkran Ballvalve
Filter
Filter mat
Dudukan filtermatt
Pompa celup tsurumi 150 watt
Pompa submersible
Titik listrik dan alat2 / fitting
Tutup papan
Box lampu PLN
Taman
3
4
TOTAL
No
Description
Pekerjaan KOLAM
1
2
3
4
TOTAL
J
1
2
3
4
TOTAL
Specification
Qty
1.00
8.00
1.00
1.00
18.00
8.00
1.00
1.00
1.00
8.00
1.00
ls
bln
ls
ls
m
bln
ls
ls
ls
bln
ls
306.00
405.00
20.00
m2
m2
m2
ml
124.60
414.00
197.26
98.00
m3
m
m3
m3
4.03
13.56
m3
m
11.20
1.58
0.79
414.00
m3
m3
m3
ml
5.67
7.04
3.69
m3
m3
m3
17.90
0.56
m3
m3
4.14
m3
Specification
Qty
97.00
m2
m2
m2
m2
m2
m2
m3
m2
m'
m2
1.00
1.00
ls
ls
1.00
1.00
1.00
ls
unit
ls
Shimizu 250 W
-
1.00
1.00
1.00
1.00
1.00
ls
unit
unit
unit
unit
unit
2.00
7.50
103.95
103.95
50.00
20.00
bh
m2
m2
m2
m
m
bata merah
bata merah
bata merah
bata merah
-
376.00
20.00
315.00
22.50
733.50
733.50
m2
m2
m2
m2
m2
m2
1.00
1.00
5.00
1.00
unit
unit
unit
unit
168.00
35.00
125.00
62.00
35.00
1.88
Specification
glass door, wooden frame, melamic finished, accessories ex.KEND
wooden frame, melamic finished, accessories ex.KEND
pintu geser kaca, wooden frame + kaca mati, 8mm thick clear glass
pintu geser kaca, wooden frame + kaca mati, 8mm thick clear glass
Qty
2.00
1.00
1.00
1.00
6.00
7.00
29.75
28.00
unit
unit
unit
unit
unit
m2
m2
m2
150.00
36.00
50.00
236.00
25.00
m2
m2
m2
m
m
batu alam
batu alam
Grassblock 40x20x8
Ulin 3x10, dudukan besi siku & beton
cat hitam
Granite Tile 60x60
Granite Tile 60x60
Roman 30x60
Roman 30x60
Roman 30x60
Roman 30x60
Solid Wood, Ulin
Rumput, Geo Material, & accessories.
koral tabur
Solid Wood, Merbau
38.00
71.50
20.00
136.00
150.00
52.00
3.50
18.00
9.50
36.00
35.00
35.00
35.00
21.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m
step
m
7.00
17.00
m
m
1.00
1.00
2.00
2.00
3.00
2.00
2.00
9.00
4.00
3.50
4.50
unit
unit
unit
unit
unit
bh
bh
unit
unit
m2
m2
Specification
Dulux Pentalite
Clear Coating, ex,Mowilex
Vinilex
Qty
1,382.00
100.00
236.00
m2
m2
m2
Hager
Hager
Supreme
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
Meiwa
Clipsal
Clipsal
Clipsal
Clipsal
Clipsal
Clipsal
Clipsal
Clipsal
Panasonic
Clipsal
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
-
1.00
1.00
1.00
1.00
137.00
39.00
16.00
8.00
12.00
24.00
5.00
2.00
17.00
3.00
2.00
2.00
1.00
2.00
4.00
6.00
16.00
2.00
4.00
1.00
unit
unit
bh
bh
ttk
ttk
unit
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
unit
unit
unit
unit
unit
unit
unit
ls
ls
unit
ls
Maspion
Maspion
Maspion
Maspion
Maspion
1/2" ex.San Ei
PVC 2", ex.Maspion
24.50
18.50
23.50
10.50
22.50
1.00
1.00
3.00
m
m
m
m
m
ls
bh
bh
2.00
1.00
1.00
lb
ls
bh
bh
bh
m2
bh
ls
Grundfos
Kayu Ulin
-
1.00
8.00
1.00
1.00
Specification
Qty
m
m3
m3
ls
batu kali
-
108.00
324.00
10.80
1.00
m
m3
m3
ls
Unit Price
(Rp.)
Rp
Rp
Rp
Rp
Rp
Rp
1,250,000
850,000
7,000,000
3,000,000
120,000
750,000
by owner
Rp
5,000,000
Rp
4,500,000
by owner
by owner
Amount
(Rp.)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,000
80,000
80,000
125,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
35,000
40,000
165,000
35,000
1,250,000
6,800,000
7,000,000
3,000,000
2,160,000
6,000,000
by owner
5,000,000
4,500,000
by owner
by owner
35,710,000
4,590,000
32,400,000
2,500,000
39,490,000
Rp
Rp
Rp
Rp
4,361,000
16,560,000
32,548,354
3,430,000
Rp
Rp
4,250,000 Rp
325,000 Rp
17,106,250
4,407,813
Rp
Rp
Rp
Rp
4,250,000
4,250,000
4,250,000
153,750
47,600,000
6,693,750
3,346,875
63,652,500
Rp
Rp
Rp
Rp
Rp
199,706,541
Rp
Rp
Rp
4,250,000 Rp
4,250,000 Rp
4,250,000 Rp
24,097,500
29,920,000
15,682,500
Rp
Rp
4,250,000 Rp
4,350,000 Rp
76,075,000
2,446,875
Rp
4,250,000 Rp
17,595,000
Unit Price
(Rp.)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
445,000
395,000
445,000
395,000
445,000
445,000
4,685,000
420,000
315,000
95,000
Amount
(Rp.)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,480,000 Rp
10,000,000 Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000,000 Rp
6,000,000 Rp
7,500,000 Rp
10,000,000
600,000
7,000,000
1,500,000
3,500,000
optional
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
350,000
950,000
215,000
145,000
Rp
Rp
Rp
Rp
Rp
1,350,000 Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
85,000
170,000
95,000
190,000
35,000
40,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,785,000
3,875,000
5,500,000
4,250,000
Rp
Rp
Rp
Rp
74,760,000
13,825,000
55,625,000
24,490,000
15,575,000
8,784,375
9,215,000
368,091,250
6,480,000
10,000,000
16,480,000
10,000,000
6,000,000
7,500,000
10,000,000
600,000
7,000,000
1,500,000
3,500,000
optional
46,100,000
700,000
7,125,000
22,349,250
15,072,750
27,000,000
72,247,000
31,960,000
3,400,000
29,925,000
4,275,000
25,672,500
29,340,000
124,572,500
4,785,000
3,875,000
27,500,000
4,250,000
Unit Price
(Rp.)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,500,000
4,250,000
6,850,000
6,850,000
4,850,000
450,000
1,350,000
1,350,000
Amount
(Rp.)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
85,000
85,000
85,000
27,000
65,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
450,000
650,000
150,000
1,450,000
45,000
350,000
350,000
240,000
250,000
240,000
250,000
1,450,000
950,000
55,000
450,000
27,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
950,000 Rp
950,000 Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,330,000
660,000
250,000
5,600,000
3,500,000
6,500,000
380,000
245,000
195,000
950,000
350,000
9,000,000
4,250,000
6,850,000
6,850,000
29,100,000
3,150,000
40,162,500
37,800,000
177,572,500
12,750,000
3,060,000
4,250,000
6,372,000
1,625,000
28,057,000
17,100,000
46,475,000
29,000,000
6,120,000
52,500,000
18,200,000
840,000
4,500,000
2,280,000
9,000,000
50,750,000
33,250,000
1,925,000
9,450,000
-
281,390,000
6,650,000
16,150,000
22,800,000
Rp
Rp
5,330,000
660,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
500,000
11,200,000
10,500,000
13,000,000
760,000
2,205,000
780,000
3,325,000
1,575,000
Rp
49,835,000
Unit Price
(Rp.)
Rp
Rp
Rp
Amount
(Rp.)
24,500 Rp
27,500 Rp
21,500 Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,250,000
2,500,000
2,750,000
2,500,000
145,000
135,000
123,500
175,750
175,750
128,250
2,500,000
125,000
104,500
104,500
213,750
128,250
204,250
385,000
403,750
237,500
800,000
800,000
800,000
800,000
by owner
optional
optional
optional
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
33,859,000
2,750,000
5,074,000
41,683,000
3,250,000
2,500,000
2,750,000
2,500,000
19,865,000
5,265,000
1,976,000
1,406,000
2,109,000
3,078,000
12,500,000
250,000
1,776,500
313,500
427,500
256,500
204,250
770,000
1,615,000
1,425,000
12,800,000
1,600,000
3,200,000
800,000
by owner
optional
optional
optional
82,637,250
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
72,000
42,000
19,500
17,500
38,000
200,000
375,000
125,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,764,000
777,000
458,250
183,750
855,000
200,000
375,000
375,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
800,000
450,000
2,850,000
1,950,000
750,000
1,450,000
350,000
optional
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,600,000
450,000
2,850,000
750,000
11,600,000
350,000
optional
Rp
22,588,000
Unit Price
(Rp.)
Amount
(Rp.)
optional
optional
optional
optional
Rp
Rp
Rp
Rp
Rp
325,000
40,000
165,000
-
SUB TOTAL
optional
optional
optional
optional
Rp
Rp
1,608,960,041
Restaurant
Location
Date
No
Description
I
A
B
C
D
E
F
G
H
II
A
B
C
D
E
F
G
H
I
Note :
1 Tidak termasuk dalam quotation ini adalah
Unit Price
(Rp.)
Specification
TOTAL
Design Fee (3%) Rp
Contractor Fee (10%)
GRAND TOTAL
Total Luas Bangunan
Avg/sqm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ungan dalam quotation ini, maka akan dilakukan perhitungan tambah kurang
Amount
(Rp.)
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
m2
/ m2
Budgetary Quotation
Project
Restaurant
Location
Date
No
Description
I
A
1
2
3
4
5
6
7
8
9
10
11
Pembersihan Lahan
Pembersihan Proyek
Direksi kit dan gudang material
Pengukuran Site dan site marking
Pagar Pengaman, tinggi 2m
Akomodasi karyawan
Soil test + mobilisasi alat
Keamanan Proyek dan biaya kuli panggul
Air Kerja (buat sumur pompa)
Listrik Kerja
Ijin Mendirikan Bangunan
TOTAL
B
Pekerjaan TANAH
Galian tanah
3
4
5
6
Galian Besment
- Pondasi batu kali
- Pondasi strauss
- Sloof beton
- Pile cap
- Filter dan kolam
Urugan tanah dengan tanah bekas galian
- Pondasi batu kali
- Sloof beton
- Pile cap
Buang puing keluar proyek
Pemadatan tanah di bawah lantai beton
Urugan tanah merah untuk leveling site
Urugan pasir bawah pondasi tebal 10 cm
- Pile cap
-Sloof beton
- Lantai
Galian saluran air sementara
TOTAL
C
Pekerjaan PONDASI
1
2
3
Pile Cap
Pondasi Strauss pile
Pondasi lajur
TOTAL
D
Sloof beton
SL1
SL2
Kolom beton
K1 (area besment)
No
5
6
7
8
Description
K2( area mezanine
K3 ( are keseluruhan)
KP
Balok Lantai
B1
B2
B3 (balok atap)
Plat Lantai beton
Lantai Basement
Lantai 1
Lantai mezanine
Lantai dak atap
Struktur tangga beton Basement
Struktur tangga beton utama
Meja beton wastafel
Gutter
Waterproofing dak beton atap
TOTAL
E
1
2
TOTAL
F
Pekerjaan PLUMBING
Main Equipment
2
3
4
5
Ground Reservoar
Radar & Float tap
6
7
Water Heater
Pengeboran sumur dalam
TOTAL
Pipe Installation
1
2
3
TOTAL
G
1
2
3
4
Canopy Carport
No
Description
TOTAL
H
Pekerjaan DINDING
1
2
3
4
TOTAL
II
1
2
3
4
5
P1 (pintu utama)
P2 (kamar mandi sleiding)
P3 (kkamar mandi swing)
J1 ( jendela luar lantai 1)
J2 ( jendela luar lantai 1 fasade)
TOTAL
B
Pekerjaan PLAFON
1
2
3
TOTAL
C
1
2
3
3
4
5
6
7
8
9
10
lantai basement
lantai 2
lantai mezanine
Lantai KM/WC basement
Dinding WC basement
Lantai KM/WC lantai 1
Dinding WC lantai 1
Lantai carport ( connblock )
Dak beton atap
Tangga Utama
Plin Lantai
TOTAL
D
Pekerjaan RAILING
mezanine
TOTAL
1
2
3
4
5
Paper holder
Kloset duduk
Wastafel
Glass partition
Jet washer
No
6
7
8
9
10
Description
Floor drain
Kran dinding
Top table wastafel dan pantry
Supply dan Install cermin
urinoir
TOTAL
F
Pekerjaan PENGECATAN
Dinding interior
Dinding eksterior
Plafon
TOTAL
G
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
TOTAL
Pekerjaan LAIN-LAIN
1
2
3
4
TOTAL
No
Description
Specification
Unit Price
(Rp.)
Qty
1.00
26.00
-
ls
bln
ls
ls
m
bln
ls
ls
ls
bln
ls
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,500,000
135,000
by owner
by owner
by owner
by owner
manual
manual
manual
manual
manual
manual
166.00
11.50
125.00
4.42
6.00
25.00
m3
m3
m
m3
m3
m3
Rp
Rp
Rp
Rp
Rp
Rp
35,000
35,000
35,000
35,000
35,000
35,000
manual
manual
manual
dengan truck
manual/stamper
manual
11.50
4.42
25.00
25.00
25.00
25.00
m3
m3
m3
ls
m2
m2
m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
17,000
17,000
17,000
1,250,000
45,000
80,000
165,000
25.00
ml
Rp
125,000
10.00 m3
125.00 ml
15.30 ml
Rp
Rp
Rp
3,750,000
230,000
325,000
Rp
Rp
3,750,000
3,750,000
Rp
3,750,000
m3
Specification
motif
3.00
motif
28.00
130x130
3.69
beton bertulang K225, bekisting plywood 9/12mm + frame kayu
300x300
20.50
150x300
0.78
150x400
3.72
beton bertulang K225, bekisting plywood 9/12mm + frame kayu
tebal : 10cm
111.50
tebal : 12cm
234.00
tebal : 12cm
63.00
tebal : 10cm
65.00
tebal : 10cm
12.18
beton bertulang K225, bekisting plywood 9/12mm + frame kayu
8.40
beton bertulang K225, bekisting plywood 9/12mm + frame kayu
4.00
beton bertulang K225, bekisting plywood 9/12mm + frame kayu
Membran, ex.Fosroc
65.00
Unit Price
(Rp.)
Qty
m3
m3
m3
Rp
Rp
Rp
3,750,000
3,750,000
3,750,000
m3
m3
m3
Rp
Rp
Rp
3,750,000
3,750,000
3,750,000
m2
m2
m2
m2
m2
m2
m2
m'
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
375,000
375,000
375,000
375,000
375,000
375,000
375,000
85,000
ls
ls
Rp
Rp
2,500,000
2,500,000
1.00 unit
Rp
3,500,000
2.00 unit
1.00 unit
Rp
Rp
3,500,000
4,500,000
1.00 unit
1.00 unit
Rp
Rp
5,550,000
785,000
1.00 unit
1.00 ls
Rp
Rp
2,755,000
4,500,000
1.00
1.00
ls
ls
Rp
Rp
10,000,000
7,500,000
ls
unit
unit
unit
Rp
Rp
Rp
Rp
6,000,000
600,000
7,000,000
3,500,000
ls
unit
Rp
Rp
3,000,000
250,000
Pryda
Genteng keramik, ex.Kanmuri
Aluminium foil + Glass wool
GRC tebal 900 + finishing cat
195.00
195.00
195.00
50.00
m2
m2
m2
m
Rp
Rp
Rp
Rp
120,000
135,000
45,000
195,000
Canopy Glass
15.00
Rp
600,000
Specification
Unit Price
(Rp.)
Qty
80.77
262.00
217.00
450.00
m2
m2
m2
m2
Rp
Rp
Rp
Rp
85,000
85,000
95,000
35,000
450.00
m2
Rp
40,000
Rp
Rp
Rp
Rp
Rp
5,500,000
4,250,000
3,500,000
450,000
350,000
m2
m2
m2
Rp
Rp
Rp
85,000
85,000
75,000
111.50 m2
234.00 m2
65.00 m2
6.00 m2
15.00 m2
19.00 m2
40.00 m2
87.00 m2
20.00 m2
34.00 step
m
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
175,000
350,000
350,000
135,000
135,000
135,000
135,000
150,000
55,000
450,000
22,750
Rp
400,000
Rp
Rp
Rp
Rp
Rp
250,000
3,500,000
2,500,000
6,500,000
380,000
63.00
234.00
100.00
18.00
TOTO S 20
TOTO CW 660J
TOTO LW 640J
12mm thick clear glass
TOTO TX 403 SMCR
1.00 unit
4.00 unit
5.00 unit
bh
4.00 bh
Unit Price
(Rp.)
Specification
Qty
TOTO TX 1BN
SAN EI
Granit slab
cermin 5mm
5.00 unit
3.00 unit
3.00 unit
2.00 m2
4.00 bh
Rp
Rp
Rp
Rp
Rp
245,000
195,000
1,300,000
350,000
2,500,000
ex. Dulux
350.00
m2
Rp
24,500
200.00
m2
Rp
24,500
ex. Vinilex
354.00
m2
Rp
21,500
Hager
Hager
Supreme
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
Meiwa
Clipsal
1.00
1.00
1.00
1.00
23.00
43.00
65.00
2.00
41.00
6.00
4.00
4.00
4.00
3.00
3.00
3.00
3.00
2.00
-
unit
unit
bh
bh
ttk
ttk
unit
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
ttk
unit
unit
unit
unit
unit
set
ls
unit
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,250,000
2,500,000
2,750,000
2,500,000
195,000
175,000
163,500
175,750
175,750
128,250
2,500,000
175,000
185,000
128,000
325,000
195,000
404,250
385,000
403,750
237,500
800,000
800,000
5,500,000
optional
optional
25.00
bh
Rp
315,000
Clipsal
Clipsal
Clipsal
Clipsal
Clipsal
Clipsal
Panasonic
Clipsal
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
armatur ex.China, lampu ex.Phillip
-
SUB TOTAL
Specification
Qty
Unit Price
(Rp.)
Amount
(Rp.)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,500,000
3,510,000
by owner
by owner
by owner
by owner
Rp
11,010,000
Rp
Rp
Rp
Rp
Rp
Rp
5,810,000
402,500
4,375,000
154,700
210,000
875,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
195,500
75,140
425,000
1,125,000
2,000,000
4,125,000
Rp
3,125,000
Rp
22,897,840
Rp
Rp
Rp
37,500,000
28,750,000
4,972,500
Rp
71,222,500
Rp
Rp
65,400,000
9,112,500
###
Rp
8,775,000
Amount
(Rp.)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,250,000
105,000,000
13,837,500
76,875,000
2,925,000
13,950,000
###
41,812,500
87,750,000
23,625,000
24,375,000
4,567,500
3,150,000
1,500,000
5,525,000
499,430,000
2,500,000
2,500,000
5,000,000
Rp
3,500,000
Rp
Rp
7,000,000
4,500,000
Rp
Rp
5,550,000
785,000
Rp
Rp
2,755,000
4,500,000
Rp
28,590,000
Rp
Rp
10,000,000
7,500,000
Rp
Rp
Rp
Rp
6,000,000
600,000
14,000,000
3,500,000
Rp
Rp
3,000,000
250,000
Rp
44,850,000
Rp
Rp
Rp
Rp
23,400,000
26,325,000
8,775,000
9,750,000
Rp
9,000,000
Amount
(Rp.)
Rp
77,250,000
Rp
Rp
Rp
Rp
###
6,865,450
22,270,000
20,615,000
15,750,000
Rp
18,000,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
83,500,450
5,500,000
4,250,000
7,000,000
13,050,000
9,450,000
39,250,000
###
5,355,000
19,890,000
7,500,000
32,745,000
19,512,500
81,900,000
22,750,000
810,000
2,025,000
2,565,000
5,400,000
13,050,000
1,100,000
15,300,000
-
164,412,500
7,200,000
Rp
7,200,000
Rp
Rp
Rp
Rp
Rp
250,000
14,000,000
12,500,000
1,520,000
Amount
(Rp.)
Rp
Rp
Rp
Rp
Rp
1,225,000
585,000
3,900,000
700,000
10,000,000
Rp
44,680,000
Rp
8,575,000
Rp
4,900,000
Rp
7,611,000
Rp
21,086,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,250,000
2,500,000
2,750,000
2,500,000
4,025,000
7,030,500
11,423,750
351,500
5,258,250
15,000,000
700,000
740,000
512,000
975,000
585,000
1,212,750
1,155,000
807,500
optional
optional
Rp
7,875,000
Rp
68,651,250
Rp
1,221,775,540
Rp
1,290,426,790
Amount
(Rp.)
SCEDULE PEKERJAAN
Project
Location
Date
Restaurant
MARET
MING 1
No
Description
I
A
B
C
D
E
F
G
H
II
A
B
C
D
E
F
G
H
I
MING 2
MING 3
MING 4
APRIL
MING 1
MING 2
MING 3
MING 4
MEI
MING 1
MING 2
MING 3
JUNI
MING 4 MING 1
MING 2
MING 3
MING 4
JULI
MING 1
MING 2
MING 3
MING 4
AGUST
MING 1
MING 2
MING 3
MING 4
SEPT
MING 1
MING 2
MING 3
MING 4
OKT
MING 1
MING 2
MING 3
MING 4