JUMLAH Rp 51,699,250.00
UPAH TUKANG 36 X 480000 Rp 17,280,000.00
PERENCANAAN 36 X 230000 Rp 8,280,000.00
IMB Rp 2,500,000.00
KAVLING TANAH Rp 48,000,000.00
JUMLAH Rp 127,759,250.00
KEUNTUNGAN PERUSAHAAN 20% Rp 25,551,850.00
TOTAL Rp 153,311,100.00
DIBULATKAN Rp 153,000,000.00
Hormat kami,
PT. FAJAR SARANA MANDIRI
HAMIDI SALIDIN
Direktur
NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA
SATUAN
I PEKERJAAN PERSIAPAN
I.1 Pembersihan lsm 1.00 450,000.00 450,000.00
I.2 Pengukuran / Bowplang lsm 1.00 550,000.00 550,000.00
SUB JUMLAH 1,000,000.00
IX PEKERJAAN PENGECATAN
X.1 Plamur 5 kg klg 1.30 40,000.00 52,000.00
X.2 Cat dasar 5 kg klg 2.00 60,000.00 120,000.00
X.3 Cat tembok 5 kg klg 10.00 87,000.00 870,000.00
X.4 Cat kilat 1 kg klg 6.00 78,000.00 468,000.00
SUB JUMLAH 1,510,000.00
X PEKERJAAN SANITASI
XI.1 Closet jongkok pcs 1.00 150,000.00 150,000.00
XI.2 Bak mandi pcs 1.00 250,000.00 250,000.00
XI.3 Kran air pcs 1.00 15,000.00 15,000.00
XI.4 Flor drain pcs 1.00 15,000.00 15,000.00
XI.5 Berpoot pcs 1.00 550,000.00 550,000.00
XI.6 Pipa air bersih/kotor lsm 1.00 200,000.00 200,000.00
SUB JUMLAH 1,180,000.00
XI PEKERJAAN LAIN-LAIN
XII.1 Papan mal kpg 50.00 20,000.00 1,000,000.00
XII.2 Besi Ø 10 _ 12 btg 15.00 50,000.00 750,000.00
XII.3 Besi Ø 10_ 12 btg 10.00 33,000.00 330,000.00
XII.4 Kawat bendrat kg 3.00 6,000.00 18,000.00
XII.5 Paku 2" 3" kg 5.00 15,000.00 75,000.00
XII.6 Paving Blok lsm 1.00 1,250,000.00 1,250,000.00
SUB JUMLAH 3,423,000.00
Hormat kami,
PT. FAJAR SARANA MANDIRI
HAMIDI SALIDIN
Direktur