PT.

MIDI UTAMA INDONESIA, Tbk

TSM Department
PROYEK : RENOVASI TOKO
LOKASI : JL. LIMO RAYA, LIMO, KOTA DEPOK
BRANCH : BITUNG
TANGGAL : 20 JULI 2018
ESTIMASI RENCANA ANGGARAN BIAYA
KODE HARGA SATUAN TOTAL HARGA
NO. JENIS PEKERJAAN DHSSM VOL SAT
MATERIAL JASA MATERIAL JASA

I. Pekerjaan Area Kantor

1 Cat dinding ex.catylac1501 8.00 m2 Rp 12,800 Rp 3,200 Rp 102,400 Rp 25,600
2 Cat dinding ex.ftalit hella grey 10.89 m2 Rp 15,200 Rp 3,800 Rp 165,528 Rp 41,382
Sub-total Rp 28,000 Rp 7,000 Rp 267,928 Rp 66,982
II. Pekerjaan Area Selasar
1 Cat dinding ex.catylac1501 17.33 m2 Rp 12,800 Rp 3,200 Rp 221,824 Rp 55,456
2 Cat dinding ex.ftalit hella grey 13.78 m2 Rp 15,200 Rp 3,800 Rp 209,456 Rp 52,364
Sub-total Rp 28,000 Rp 7,000 Rp 431,280 Rp 107,820
III. Pekerjaan Area Mushola
1 Cat dindingg ex.catylac1501 4.80 m2 Rp 12,800 Rp 3,200 Rp 61,440 Rp 15,360
2 Cat dinding ex.ftalit hella grey 5.70 m2 Rp 15,200 Rp 3,800 Rp 86,640 Rp 21,660
Sub-total Rp 28,000 Rp 7,000 Rp 148,080 Rp 37,020
II. Pekerjaan Area Gudang
1 Cat dinding ex.catylac1501 15.60 m2 Rp 12,800 Rp 3,200 Rp 199,680 Rp 49,920
2 Cat dinding ex.ftalit hella grey 18.70 m2 Rp 15,200 Rp 3,800 Rp 284,240 Rp 71,060
Sub-total Rp 28,000 Rp 7,000 Rp 483,920 Rp 120,980
III. Pekerjaan Area Mess
1 Cat dindingg ex.catylac1501 22.62 m2 Rp 12,800 Rp 3,200 Rp 289,536 Rp 72,384
2 Cat dinding ex.ftalit hella grey 24.70 m2 Rp 15,200 Rp 3,800 Rp 375,440 Rp 93,860
Sub-total Rp 28,000 Rp 7,000 Rp 664,976 Rp 166,244

GRAND TOTAL Rp 1,996,184 Rp 499,046

BAHAN / MATERIAL Rp 1,996,184

Bogor, 20 Juli 2018 JASA / UPAH Rp 499,046
GRAND TOTAL Rp 2,495,230
DIBULATKAN Rp 2,495,000

(Sutrisno)
 TOTAL

Rp 128,000
Rp 206,910
Rp 334,910

Rp 277,280
Rp 261,820
Rp 539,100

Rp 76,800
Rp 108,300
Rp 185,100

Rp 249,600
Rp 355,300
Rp 604,900

Rp 361,920
Rp 469,300
Rp 831,220

Rp 2,495,230