WORKSHOP

: MEDAYU UTARA KAV 27 NO.22

081234803469 mobile phone
[email protected]

PROJECT PT.INNOPACK
NO JOB ITEMS VOL SATUAN PRICE/ M / UNIT TOTAL PRICE

RECEPTION
1 Reception Table 1.5 x 75 + 35 (MULTIPLEKS FINISHING HPL + LED) 1 UNIT Rp 5,775,000.00 Rp 5,775,000.00
2 BACKDROP 3 X 2.5 (MULTIPLEKS FINISHING HPL + LED) 1 UNIT Rp 6,750,000.00 Rp 6,750,000.00
3 PEKERJAAN VINYL 12 M2 Rp 215,000.00 Rp 2,580,000.00
4 UPAH TUKANG VINNYL 12 M2 Rp 40,000.00 Rp 480,000.00
5 PEKERJAAN WALLPAPER 3 ROLL Rp 700,000.00 Rp 2,100,000.00
6 UPAH TUKANG WALLPAPER 3 ROLL Rp 150,000.00 Rp 450,000.00
7 PINTU + KUSEN (MULTIPLEKS 9+ 12 + 9 FINISHING HPL) 1 UNIT Rp 3,500,000.00 Rp 3,500,000.00
TOTAL Rp 21,635,000.00
STAFF ROOM
1 Konfigurasi 4 staff x 3 set 3 UNIT Rp 14,844,548.00 Rp 44,533,644.00
2 Konfigurasi 6 staff x 2 set tanpa top table 2 UNIT Rp 11,677,087.00 Rp 23,354,174.00
3 PEKERJAAN VINYL 64 M2 Rp 215,000.00 Rp 13,760,000.00
4 UPAH TUKANG VINYL 64 M2 Rp 40,000.00 Rp 2,560,000.00
5 PEKERJAAN WALLPAPER 7 ROLL Rp 700,000.00 Rp 4,900,000.00
6 UPAH TUKANG WALLPAPER 7 ROLL Rp 150,000.00 Rp 1,050,000.00
7 PINTU + KUSEN (MULTIPLEKS 9+ 12 + 9 FINISHING HPL) 1 UNIT Rp 3,500,000.00 Rp 3,500,000.00
TOTAL Rp 93,657,818.00
ACCOUNTING ROOM
1 PEKERJAAN WALLPAPER 3 ROLL Rp 700,000.00 Rp 2,100,000.00
2 UPAH TUKANG WALLPAPER 3 ROLL Rp 150,000.00 Rp 450,000.00
3 PEKERJAAN VINYL 12 M2 Rp 215,000.00 Rp 2,580,000.00
4 UPAH TUKANG VINYL 12 M2 Rp 40,000.00 Rp 480,000.00
TOTAL Rp 5,610,000.00

CO-CEO ROOM
1 PEKERJAAN WALLPAPER 3 ROLL Rp 700,000.00 Rp 2,100,000.00
2 UPAH TUKANG WALLPAPER 3 ROLL Rp 150,000.00 Rp 450,000.00
3 PEKERJAAN VINYL 12 M2 Rp 215,000.00 Rp 2,580,000.00
4 UPAH TUKANG VINYL 12 M2 Rp 40,000.00 Rp 480,000.00
TOTAL Rp 5,610,000.00

GUEST ROOM
1 PEKERJAAN WALLPAPER 3 ROLL Rp 700,000.00 Rp 2,100,000.00
2 UPAH TUKANG WALLPAPER 3 ROLL Rp 150,000.00 Rp 450,000.00
4 PEKERJAAN VINYL 12 M2 Rp 215,000.00 Rp 2,580,000.00
5 UPAH TUKANG VINYL 12 M2 Rp 40,000.00 Rp 480,000.00
6 MEJA MEETING 1.8X0.8 (MJLTIPLEKS FINISHING HPL) 1.44 M2 Rp 1,500,000.00 Rp 2,160,000.00
7 PINTU + KUSEN (MULTIPLEKS 9+ 12 + 9 FINISHING HPL) 1 UNIT Rp 3,500,000.00 Rp 3,500,000.00
TOTAL Rp 11,270,000.00

PEKERJAAN PARTISI
1 PARTISI DALAM RUANG MEETING (GYPSUM RANGKA GALVALUM) 15 M2 Rp 250,000.00 Rp 3,750,000.00
2 PARTISI RECEPTION + GUEST ROOM 24 M2 Rp 250,000.00 Rp 6,000,000.00
TOTAL Rp 9,750,000.00

GRAND TOTAL
Rp 147,532,818.00

ESTIMASI PEKERJAAN 1.5 BULAN

MEKANISME PEMBAYARAN :
DP 40 % SAAT START PRODUKSI
PEMBAYARAN KE 2 DI 40% SAAT OPNAME LAPANGAN 80%
PEMBAYARAN KE 3 DI 15% SAAT OPNAME LAPANGAN 100%
RETENSI PERAWATAN 5 % SELAMA 3 BULAN
No Kode Barang Nama Barang Banyak Harga satuan Sub total Diskon Total
Konfigurasi 4 staff x 3 set
1 MPX 1007 Fabric Partition T100x L 70 cm 18 717,360 12,912,480 15% 10,975,608
2 MPX 1012 Fabric Partition T100x L 120 cm 6 1,050,420 6,302,520 15% 5,357,142
3 MPE 1005 End Connetor T100 cm 18 78,540 1,413,720 15% 1,201,662
4 MPT 1003 T Connector T100 cm 6 196,350 1,178,100 15% 1,001,385
5 MPM 1004 M Connector T100 cm 3 218,295 654,885 15% 556,652
6 MPMT 7012 Top Table 120x70 cm 12 504,735 6,056,820 15% 5,148,297
7 PMD 213 Laci dorong 2 laci 1 Filling 12 1,424,500 17,094,000 15% 14,529,900
8 MPCTB Corner Bracket 48 16,000 768,000 15% 652,800
9 ACS 1 data, 1 Telp , 1 SK 12 501,000 6,012,000 15% 5,110,200

Konfigurasi 6 staff x 2 set tanpa top table

1 MPX 1007 Fabric Partition T100x L 70 cm 16 717,360 11,477,760 15% 9,756,096
2 MPX 1012 Fabric Partition T100x L 120 cm 6 1,050,420 6,302,520 15% 5,357,142
3 MPE 1005 End Connetor T100 cm 16 78,540 1,256,640 15% 1,068,144
4 MPT 1003 T Connector T100 cm 4 196,350 785,400 15% 667,590
5 MPM 1004 M Connector T100 cm 4 218,295 873,180 15% 742,203
6 MPMT 7012 Top Table 120x70 cm 0 504,735 - 15% -
7 PMD 213 Laci dorong 2 laci 1 Filling 12 1,424,500 - 15% -
8 MPCTB Corner Bracket 48 16,000 768,000 15% 652,800
9 ACS 1 data, 1 Telp , 1 SK 12 501,000 6,012,000 15% 5,110,200
Total 253 79,868,025 67,887,821