Download - Contoh Rencana Anggaran dan Biaya

Transcript

Sheet1PROFORMA INVOICEPekerjaan yang dikerjakan diluar meliputi: Pintu, Kusen, Jendela, Kaca, Finishing Pekerjaan kayu/assesoris dengan rincian sebagai berikut:NoCodeNama BarangVolumeQTYHarga SatuanJumlahKet.APINTUP1/2KACA600x2002700,0001,400,000P2 s/d P8PANEL KAYU80x2007850,0005,950,000PG 1/2PANEL/KACA90x2002850,0001,700,000P 9/10PANEL/KAYU70x2002750,0001,500,000TOTAL A10,550,000BKUSEN JENDELAJ1KUSEN JENDELA200x2008150,0001,200,000J2KUSEN JENDELA200x2008150,0001,200,000J3KUSEN JENDELA60x1805150,000750,000J4KUSEN JENDELA60x1805150,000750,000J5KUSEN JENDELA60x1805150,000750,000J6KUSEN JENDELA60x1805150,000750,000J7KUSEN JENDELA200x2008150,0001,200,000J8KUSEN JENDELA60x1805150,000750,000J9KUSEN JENDELA200x2008150,0001,200,000J10KUSEN JENDELA200x2008150,0001,200,000J11KUSEN JENDELA200x2008150,0001,200,000BV 1KUSEN JENDELA100x503150,000450,000BV 2KUSEN JENDELA100x503150,000450,000BV 3KUSEN JENDELA100x503150,000450,000TOTAL B12,300,000CRAM JENDELAJ6RAM JENDELA50x1604.560,000270,000TOTAL C270,000

DKUSEN PINTUP1PINTU120x2005.5150,000825,000P2PINTU80x2005150,000750,000P3PINTU80x2005150,000750,000P4PINTU80x2005150,000750,000P5PINTU80x2005150,000750,000P6PINTU80x2005150,000750,000P7PINTU80x2005150,000750,000P8PINTU80x2005150,000750,000P9PINTU70x2005150,000750,000P10PINTU70x2005150,000750,000PG1PINTU GESER90x2005150,000750,000PG2PINTU GESER90x2005150,000750,000TOTAL D9,075,000EFINISHING MELAMINKUSEN/JENDELA/PINTUFNKusen Jendela66350002,310,000METER LARIFNJendela4.52000090,000METER LARIFNPintu133000003,900,000KCKaca 5mm/Bening2.925.0002,925,000Terpasang225600000ASAsseoris : Kunci/engsel/stoper handel13320,0004,160,000PCS/TerpasangFNKusen Pintu6035,0002,100,000METER LARI15,485,000

GRAND TOTAL A + B + C + D + E47,680,000DOWN PAYMENTBALANCE

Sheet1 (2)CHECK LIST PEKERJAANNoCodeNama BarangVolumeQTYTerealisasiJumlahKet.APINTUP1/2KACA600x2002P2 s/d P8PANEL KAYU80x2007PG 1/2PANEL/KACA90x2002P 9/10PANEL/KAYU70x2002TOTAL A0.0BKUSEN JENDELAJ1KUSEN JENDELA200x2008J2KUSEN JENDELA200x2008J3KUSEN JENDELA60x1805J4KUSEN JENDELA60x1805J5KUSEN JENDELA60x1805J6KUSEN JENDELA60x1805J7KUSEN JENDELA200x2008J8KUSEN JENDELA60x1805J9KUSEN JENDELA200x2008J10KUSEN JENDELA200x2008J11KUSEN JENDELA200x2008BV 1KUSEN JENDELA100x503BV 2KUSEN JENDELA100x503BV 3KUSEN JENDELA100x503TOTAL B0.0CRAM JENDELAJ6RAM JENDELA50x1604.5TOTAL C0.0

DKUSEN PINTUP1PINTU120x2005.5P2PINTU80x2005P3PINTU80x2005P4PINTU80x2005P5PINTU80x2005P6PINTU80x2005P7PINTU80x2005P8PINTU80x2005P9PINTU70x2005P10PINTU70x2005PG1PINTU GESER90x2005PG2PINTU GESER90x2005TOTAL D0.0EFINISHING MELAMINKUSEN/JENDELA/PINTUFNKusen Jendela66METER LARIFNJendela4.5METER LARIFNPintu13KCKaca 5mm/BeningTerpasangASAsseoris : Kunci/engsel/stoper handel13PCS/TerpasangFNKusen Pintu60METER LARI

Sheet2

Sheet3