REKAPITULASI Pekerjaan Interior & Furniture Kontrak
I A B
PEKERJAAN LANTAI DASAR Pekerjaan Interior Furniture
3 5 , 5 1 0 , 3 45 1 1 2 , 63 6 , 00 0
39 ,5 1 8 ,8 4 5 11 7 ,5 4 7 , 00 0
A B
PEKERJAAN LANTAI 2 Pekerjaan Interior Furniture
3 8 , 6 4 8 , 9 86 2 7 ,57 4 ,0 0 0
39 ,2 5 6 ,1 8 6 9 5 ,6 3 6 ,5 00
A B
PEKERJAAN LANTAI Pekerjaan Interior Furniture
1 6 , 2 4 2 , 3 45 -
59 ,1 9 1 ,4 0 0 18 1 ,15 7 , 20 0
BIA"A LAIN LAIN
11,400,000
18,300,000
Sub Tota Pe!buatan PP" 10#
242,011,676 242,01 1,676 242,000,000 24,200,000
550,607,131 550,600,000 55,060,000
T#TAL
2$$%2%
$'%$$%
II
III
I!
Gambar Baru
$%T%&A"'A" ( -
-
)ar*a +ua ter!a+uk P.n 10 # /ara .e!baaran ( - an* !uka +ebe+ar 30 # ibaarkan .aa +aat kontrak P itana tan*ani - Pe!baaran keua keua +ebe+ar 50 # ibaarkan .aa +aat baran* +ia. ikiri! - Pe!baaran keti*a +ebe+ar 15 # ibaarkan .aa +aat .ekerjaan +ee+ai 100# - Peuna+an +ebe+ar 5 # ibaarkan .aa +aat +ee+aina !a+a .e!eiaraan a+a .e!eiaraan 30 ari
Per(itun)an An))aran Bia*a Pekerjaan Interior & Furniture K#NTRAK
No,
Jeni- Pekerjaan
I A 1 2
PEKERJAAN LANTAI DASAR Pekerjaan Interior Pint kau n !ea!ik, in a+te $u+en .intu *eon* Aritra:e $-3 n - kaa 5 !! +tiker +anbat $u+en .intu *eon* Aritra:e $-3; - kaa 5 !! +tiker +anbat $u+en .intu +in*e Aritra:e $-4 $u+en .intu +in*e Aritra:e $-5 $u+en .intu +in*e Aritra:e $-6 $u+en .intu +in*e Aritra:e $-8
?o*o or!a Bo> .ane i+trik &aiin* kau tan**a @ 2 +i+i
3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
19 Para.et
.r) Sat
36,800 1,631,000
!o/ume
16766 -
Jum/a(
!1 b
1,896,600
-
b
1,028,025 1,028,025 1,028,025 1,028,025 1,620,000 1,620,000 1,620,000 1,755,000 1,755,000 1,890,000 1,470,000 487,500 343,000 639,650 143,350
500 200 500 200 700 200 200 3172
b b b b b b b b b b b b b b !1
50,250
1213
1
!
Sub tota/ 0ek, Interior /t, 1 B 1 2 1 2 3 4 5 6 7 1 2 3 4 5
1 1 2 3 4 1 1 2 3
Furniture Banking Hall : eja Sat.a! Ben R. Customer Service : eja kerja eja Sa!.in* Bakro. Po+ter $oo! kau uk 120 > >60 > 75 Fa> = Printer 70 > 60 /P or 'ra.i
GA+BAR BARU
1,638,000 1,505,000
100 200
b b
2,900,000 1,885,000 1,540,000 1,960,000 900,000 5,500,000 810,000
600 600 600 300 200 100
b b b b b b b
3,900,000 4,750,000 2,750,000 4,692,000 3,000,000
600 100 100 200 100
b unit unit unit +et
2,484,000
100
b
2,170,000 3,500,000 1,500,000 910,000
100 100 100
b b b b
6,000,000
b
2,900,000 1,400,000 1,400,000
b b b
Rea/i-a-i
Jum/a( Rea/
6,169,829 5,140,125 2,056,050 8,100,000 3,510,000 3,412,500 686,000 1,279,300
16766 100
300 200 200 100 300 200 200 800 200 200
6,169,829 1,631,000 3,084,075 2,056,050 2,056,050 1,620,000 4,860,000 3,510,000 3,510,000 3,900,000 686,000 1,279,300
4,547,134
3172
4,547,134
609,407
1213
609,407
-
'%'1%'
3%'14%4'
1,638,000 3,010,000 17,400,000 11,310,000 9,240,000 5,880,000 11,000,000 810,000 23,400,000 4,750,000 2,750,000 9,384,000 3,000,000 2,484,000 2,170,000 3,500,000 910,000 -
100 200 500 500 500 200 200 200 600 200 100 200
100 200
200 100 100
1,638,000 3,010,000 14,500,000 9,425,000 7,700,000 3,920,000 11,000,000 1,620,000 23,400,000 9,500,000 2,750,000 6,000,000 2,484,000 12,000,000 5,800,000 1,400,000 1,400,000
No,
Jeni- Pekerjaan
.r) Sat
!o/ume
Jum/a(
Sub Tota/ Furniture Lt,1 II A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
PEKERJAAN LANTAI 2 Pekerjaan Interior Pint kau n !ea!ik $u+en .intu *eon* Aritra:e $-3 - kaa 5 !! +tiker +anbat $u+en .intu *eon* Aritra:e $-3; - kaa 5 !! +tiker +anbat $u+en .intu +in*e Aritra:e $-4 $u+en .intu +in*e Aritra:e $-5 $u+en .intu +in*e Aritra:e $-6 $u+en .intu +in*e Aritra:e $-8 or!a Bo> .ane i+trik &aiin* kau tan**a @ 2 +i+i
36,800 1,631,000
19 Para.et
17356 200
!1 b
1,896,600
-
b
1,028,025 1,028,025 1,028,025 1,028,025 1,620,000 1,620,000 1,620,000 1,755,000 1,755,000 1,890,000 1,470,000 487,500 343,000 639,650 143,350
200 200 100 200 200 200 100 100 700 200 3172
b b b b b b b b b b b b b b !1
50,250
1992
!
1
Sub tota/ 0ek, Interior /t, 2 B 1 2 3 4 5 6 7 8 1 2 3 4 1 1 2 1 2 3
Furniture R. !inca" : Soa 1 Seater Soa 2 Seater /oCe tabe eja +uut Foto !oDaik eja kerja eja Sa!.in* /reen+a R. Tunggu Tamu Soa 1 Seater Soa 2 Seater "ie eja +uut R. Meeting 'a++ boar R. Kerja )an*in* ab o.ier Fiin* /abinet
2,170,000 3,500,000 1,120,000 910,000 2,100,000 3,100,000 1,885,000 2,600,000
100 100 100 100 100 100 100 100
b b b b b unit unit unit
2,170,000 3,500,000 1,500,000 910,000
-
b b b b
1,650,000
100
b
2,484,000 3,888,000
100
b unit
2,660,000 560,000
100 100
b b
1,417,500
200
b
Sub Tota/ Furniture Lt,2 III PEKERJAAN LANTAI A Pekerjaan Interior 1 Pint kau n !ea!ik 2 $u+en .intu *eon* Aritra:e $-3 - kaa 5 !! +tiker +anbat 3 $u+en .intu *eon* Aritra:e $-3; - kaa 5 !! +tiker +anbat 4 $u+en .intu +in*e Aritra:e $-4 5 $u+en .intu +in*e Aritra:e $-5 6 $u+en .intu +in*e Aritra:e $-6
36,800 1,631,000
9463 -
!1 b
1,896,600
-
b
1,028,025 1,028,025 1,028,025
200 100
b b b
Rea/i-a-i
555
Jum/a( Rea/ 116%'6%
6,387,023 3,262,000 2,056,050 2,056,050 1,028,025 3,240,000 3,510,000 3,510,000 1,890,000 1,470,000 3,412,500 1,279,300
19006 200
200 200 100 200 200 200 100 100 700 200
6,994,223 3,262,000 2,056,050 2,056,050 1,028,025 3,240,000 3,510,000 3,510,000 1,890,000 1,470,000 3,412,500 1,279,300
4,547,134
3172
4,547,134
1,000,905
1992
1,000,905
-
4%$4%34$
2,170,000 3,500,000 1,120,000 910,000 2,100,000 3,100,000 1,885,000 2,600,000 1,650,000 2,484,000 2,660,000 560,000 2,835,000
3%2'$%14$
100 100 100 100 100 100 100 100 200 100 100 200 100 100 1500 100 100 100
26%'6%
3,482,369 2,056,050 1,028,025
2,170,000 3,500,000 1,120,000 910,000 2,100,000 3,100,000 1,885,000 2,600,000 4,340,000 3,500,000 1,500,000 1,820,000 1,650,000 2,484,000 58,320,000 2,660,000 560,000 1,417,500
3'%$$%'
27263 300 200 700
10,032,769 4,893,000 2,056,050 7,196,175
No,
Jeni- Pekerjaan
.r) Sat
!o/ume
1,028,025 1,620,000 1,620,000 1,620,000 1,755,000 1,755,000 1,890,000 1,470,000 487,500 343,000 639,650 143,350
200 100 300 100
19 Para.et
50,250
1992
20 To. +eten*a .arti+i
47,250
7 8 9 10 11 12 13 14 15 16 17 18
$u+en .intu +in*e Aritra:e $-8 or!a Bo> .ane i+trik &aiin* kau tan**a @ 2 +i+i
912
Jum/a( 3,510,000 1,755,000 1,462,500 639,650
100 300 200 700 100 100 1300 100
1,028,025 4,860,000 3,510,000 12,285,000 1,890,000 1,470,000 6,337,500 639,650
1,307,847
912
1,307,847
1
1,000,905
1992
1,000,905
1240
684,480
!
-
!1
1$%22%'
Furniture +EGA INSURAN7E
1
eja &e+e.+ioni+
2
Bakro. /abinet
3
Jum/a( Rea/
b b b b b b b b b b b !1
Sub tota/ 0ek, Interior /t, B
Rea/i-a-i
'3%131%
-
-
5,197,500
unit
-
100
5,197,500
11,664,000
+et
-
100
11,664,000
/reen+a &e+e.+ioni+
3,240,000
+et
-
100
3,240,000
4
eja +uut 60>60>40
910,000
unit
-
100
910,000
5
Soa 1 +eater
2,170,000
unit
-
200
4,340,000
6
/abinet /o.ier
2,484,000
unit
-
100
2,484,000
7
/abinet Pantr +oi +urae
10,764,325
+et
-
100
10,764,325
R. !inca" :
-
-
-
-
1
eja kerja
3,100,000
unit
-
100
3,100,000
2
eja Sa!.in*
1,885,000
unit
-
100
1,885,000
3
/reen+a
2,600,000
unit
-
100
2,600,000
4
Fiin* /abinet
3,888,000
unit
-
200
7,776,000
+EGA 7APITAL
-
-
-
-
1
eja &e+e.+ioni+
3,150,000
unit
-
100
3,150,000
2
Bakro. re+e.+ioni+
2,827,500
unit
-
100
2,827,500
3
/oCee Tabe @kaki !een*kun*
1,350,000
unit
-
100
1,350,000
4
eja +uut 60>60>40
910,000
unit
-
100
910,000
200
4,340,000
5
Soa 1 +eater
2,170,000
unit
-
6
Soa 2 +eater
3,500,000
unit
-
100
3,500,000
7
/abinet /o.ier
2,484,000
unit
-
100
2,484,000
8
/abinet Pantr +oi +urae
12,490,875
+et
-
100
12,490,875
9
$oo! kau
900,000
b
-
300
2,700,000
10 Batu2an ibaa koo! .a+u 11 eja $erja
60,000
unit
-
100
60,000
2,900,000
+et
-
100
2,900,000
12 ?e!ari
5,500,000
b
-
200
11,000,000
Ruang %alleri : 1 2
eja kerja @ 6 or* uukan /reen++a
2,835,000 2,632,500
-
-
-
-
unit
-
600
17,010,000
unit
-
100
2,632,500
Ruang &ealer:
-
-
-
-
1
eja kerja @ 6 or* uukan
2,835,000
unit
-
600
17,010,000
2
Fiin* /abinet
3,888,000
unit
-
300
11,664,000
Ruang e'uit# tra(ing manager:
-
-
-
-
1
eja kerja
2,900,000
unit
-
100
2,900,000
2
eja +a!.in*
1,885,000
unit
-
100
1,885,000
3
/reen+a
2,632,500
unit
-
100
2,632,500
No, 4
Jeni- Pekerjaan
.r) Sat
eja buat &80
!o/ume
2,025,000
Jum/a( -
unit
Ruang asset M%MT manager:
Rea/i-a-i
Jum/a( Rea/
100
2,025,000
-
-
-
-
1
eja kerja
2,900,000
unit
-
-
2
eja +a!.in*
1,885,000
unit
-
-
3
/reen++a
2,632,500
unit
-
Ruang ra)at:
100
2,632,500
-
-
-
-
1
eja buat &80
2,025,000
unit
-
100
2,025,000
2
'a++boar
1,650,000
unit
-
100
1,650,000
-
!antr# $ R. Makan 1
..er abinet
2
?oer abinet .antr @.intu +aja
2,660,000
b
560,000
b
eja !akan
1,417,500
b
R.Tunggu Tamu *sam)ing tangga+ 1
eja Ta!u
2
eja +uut 60>60>40
3
Soa 1 +eater
4
Soa 2 +eater
-
100
2,660,000
-
100
560,000
-
- Tk ter!a+uk in+taa+i air, +ink = keran air 3
-
-
100
1,417,500
-
-
-
-
1,120,000
unit
-
100
1,120,000
910,000
unit
-
200
1,820,000
2,170,000
unit
-
200
4,340,000
unit
-
100
3,500,000
3,500,000
Sub Tota/ Furniture Lt,
8
141%1'6%2
I! BIA"A LAIN LAIN 500,000
500
or*
2,500,000
700
3,500,000
Pen*iri!an baran*
2,950,000
200
truk
5,900,000
400
11,800,000
Su.er:i+i, ),
3,000,000
100
+
3,000,000
100
3,000,000
1
Tran+.ort .ekerja
2 3
Sub Tota/ Lain Lain
11%%
14%%