RekapituRekapitulasi Rincian Biaya PekerjaanNo.Uraian PekerjaanVolumeSatuanHarga SatuanJumlah Harga

1Pembuatan Canopy ( Rincian Terlampir )1.00-15,500,000.00Rp15,500,000.002Pasang Pagar Kawat Duri ( Rincian Terlampir )1.00-1,325,000.00Rp1,325,000.003Pasang Ac,dipan,pigora dll ( Rincian Terlampir )1.00-1,280,000.00Rp1,280,000.004Pekerjaan Tambahan ( Rincian Terlampir )1.00-3,500,000.00Rp3,500,000.005Belanja Material : ( Nota terlampir )1.00-7,321,000.00Rp7,321,000.00 - Transpot Angkutan Truck Pak Sasan - Perlengkapan AC - Perlengkapan alat Pompa Air - Pompa Air - Cat Tembok dan Plafond dllJumlahRp28,926,000.00

Catatan :I - Terima Kas Bon dari Laila 1 JutaII - Terima Kas Bon dari Nonik 2 JutaIII - Terima Kas bon dari Nonik 15,5 Juta - Jumlah Kas Bon Rp. 18.500.000,-Rp18,500,000.00Sisa PembayaranRp10,426,000.00

Sheet1 (2)ESTIMASI RINCIAN BIAYA ANGGARANPEMASANGAN CANOPY AKRILIK 12 mm ( 3,5 M X 3,2 M ) ROYAL RESIDENCE SURABAYA

No.Uraian PekerjaanVolumeSatuanHarga SatuanJumlah HargaMaterial :1Pipa Kotak 100 x 50 x 3 x 6m5.00Batang550,000.002,750,000.002Penutup Atap Akrilik 8mm6.00Lembar2,260,000.0013,560,000.003Mur Baut Stenlist36.00Buah8,500.00306,000.004Screw Driling Akrilik75.00Buah1,500.00112,500.005Lem Akrilik10.50m25,000.00262,500.006Pasang Stop Kontak2.00Titik95,000.00190,000.007Pasang Saklar Lampu1.00Titik95,000.0095,000.008Pasang Lampu1.00Titik125,000.00125,000.009Tiner15Lter25,000.00375,000.0010epoxy3Kg68,000.00204,000.0011Cat Duco3Kg60,000.00180,000.0012Bongkar Pasang Kusen Jendela Aluminium1Ls300,000.00300,000.0013Bongkar Pasang Kaca Mati1Ls400,000.00400,000.0014Perapian Cat Tembok dan Plafon1Ls350,000.00350,000.0015Pasang Lantai Canopy ( tanpa keramik )11.2m285,000.00952,000.0016Pasang Sloof Beton 15/20 - 3.2m3.2m'150,000.00480,000.0017Silicon + U profil Aluminium6m'45,000.00270,000.0018Upah Kerja pasang Canopy Akrilik11.20m2225,000.002,520,000.00Jumlah23,432,000.00

Sheet1 (3)ESTIMASI RINCIAN BIAYA ANGGARANPEMASANGAN CANOPY AKRILIK 8 mm ( 3,5 M X 3,2 M )ROYAL RESIDENCE SURABAYA

No.Uraian PekerjaanVolumeSatuanHarga SatuanJumlah HargaMaterial :1Pipa Kotak 100 x 50 x 3 x 6m5.00Batang550,000.002,750,000.002Penutup Atap Akrilik 12mm6.00Lembar1,800,000.0010,800,000.003Mur Baut Stenlist36.00Buah8,500.00306,000.004Screw Driling Akrilik75.00Buah1,500.00112,500.005Lem Akrilik10.50m35,000.00367,500.006Pasang Stop Kontak2.00Titik95,000.00190,000.007Pasang Saklar Lampu1.00Titik95,000.0095,000.008Pasang Lampu1.00Titik125,000.00125,000.009Tiner15Lter25,000.00375,000.0010epoxy3Kg68,000.00204,000.0011Cat Duco3Kg60,000.00180,000.0012Bongkar Pasang Kusen Jendela Aluminium1Ls300,000.00300,000.0013Bongkar Pasang Kaca Mati1Ls400,000.00400,000.0014Perapian Cat Tembok dan Plafon1Ls350,000.00350,000.0015Pasang Lantai Canopy ( tanpa keramik )11.2m285,000.00952,000.0016Pasang Sloof Beton 15/20 - 3.2m3.2m'150,000.00480,000.0017Silicon + U profil Aluminium6m'45,000.00270,000.0018Upah Kerja pasang Canopy Akrilik11.20m2225,000.002,520,000.00Jumlah20,777,000.00

Sheet1ESTIMASI RINCIAN BIAYA ANGGARANPEMASANGAN CANOPY TWINLITE 8 mm ( 3,5 M X 3,2 M )ROYAL RESIDENCE SURABAYA

No.Uraian PekerjaanVolumeSatuanHarga SatuanJumlah HargaMaterial :1Pipa Kotak 100 x 50 x 3 x 6m5.00Batang550,000.002,750,000.002Penutup Atap Akrilik 12mm6.00Lembar1,800,000.0010,800,000.003Mur Baut Stenlist36.00Buah8,500.00306,000.004Screw Driling Akrilik75.00Buah1,500.00112,500.005Lem Akrilik10.50m35,000.00367,500.006Pasang Stop Kontak2.00Titik95,000.00190,000.007Pasang Saklar Lampu1.00Titik95,000.0095,000.008Pasang Lampu1.00Titik125,000.00125,000.009Tiner15Lter25,000.00375,000.0010epoxy3Kg68,000.00204,000.0011Cat Duco3Kg60,000.00180,000.0012Bongkar Pasang Kusen Jendela Aluminium1Ls300,000.00300,000.0013Bongkar Pasang Kaca Mati1Ls400,000.00400,000.0014Perapian Cat Tembok dan Plafon1Ls350,000.00350,000.0015Pasang Lantai Canopy ( tanpa keramik )11.2m285,000.00952,000.0016Pasang Sloof Beton 15/20 - 3.2m3.2m'150,000.00480,000.0017Silicon + U profil Aluminium6m'45,000.00270,000.0018Upah Kerja pasang Canopy Akrilik11.20m2225,000.002,520,000.00Jumlah20,777,000.00

Sheet2

Sheet3

Sheet1 (4)ESTIMASI RINCIAN BIAYA ANGGARANPEMASANGAN CANOPY TWINLITE 8 mm ( 3,5 M X 3,2 M )ROYAL RESIDENCE SURABAYA

No.Uraian PekerjaanVolumeSatuanHarga SatuanJumlah HargaMaterial :1UNP 100 X 505.00Batang440,000.002,200,000.002Penutup Atap Akrilik 12mm6.00Lembar1,800,000.0010,800,000.003Mur Baut Stenlist36.00Buah8,500.00306,000.004Screw Driling Akrilik75.00Buah1,500.00112,500.005Lem Akrilik10.50m35,000.00367,500.006Pasang Stop Kontak2.00Titik95,000.00190,000.007Pasang Saklar Lampu1.00Titik95,000.0095,000.008Pasang Lampu1.00Titik125,000.00125,000.009Tiner15Lter25,000.00375,000.0010epoxy3Kg68,000.00204,000.0011Cat Duco3Kg60,000.00180,000.0012Bongkar Pasang Kusen Jendela Aluminium1Ls300,000.00300,000.0013Bongkar Pasang Kaca Mati1Ls400,000.00400,000.0014Perapian Cat Tembok dan Plafon1Ls350,000.00350,000.0015Pasang Lantai Canopy ( tanpa keramik )11.2m285,000.00952,000.0016Pasang Sloof Beton 15/20 - 3.2m3.2m'150,000.00480,000.0017Silicon + U profil Aluminium6m'45,000.00270,000.0018Upah Kerja pasang Canopy Akrilik11.20m2225,000.002,520,000.00Jumlah20,227,000.00