4
PROFORMA INVOICE Pekerjaan yang dikerjakan diluar meliputi: Pintu, Kusen, Jendela, Kaca, Finishing Pekerjaan No Code Nama Barang Volume QTY Harga Satuan Jumlah A PINTU P1/2 KACA 600x200 2 700,000 1,400,000 P2 s/d P8 PANEL KAYU 80x200 7 850,000 5,950,000 PG 1/2 PANEL/KACA 90x200 2 850,000 1,700,000 P 9/10 PANEL/KAYU 70x200 2 750,000 1,500,000 TOTAL A 10,550,000 B KUSEN JENDELA J1 KUSEN JENDELA 200x200 8 150,000 1,200,000 J2 KUSEN JENDELA 200x200 8 150,000 1,200,000 J3 KUSEN JENDELA 60x180 5 150,000 750,000 J4 KUSEN JENDELA 60x180 5 150,000 750,000 J5 KUSEN JENDELA 60x180 5 150,000 750,000 J6 KUSEN JENDELA 60x180 5 150,000 750,000 J7 KUSEN JENDELA 200x200 8 150,000 1,200,000 J8 KUSEN JENDELA 60x180 5 150,000 750,000 J9 KUSEN JENDELA 200x200 8 150,000 1,200,000 J10 KUSEN JENDELA 200x200 8 150,000 1,200,000 J11 KUSEN JENDELA 200x200 8 150,000 1,200,000 BV 1 KUSEN JENDELA 100x50 3 150,000 450,000 BV 2 KUSEN JENDELA 100x50 3 150,000 450,000 BV 3 KUSEN JENDELA 100x50 3 150,000 450,000 TOTAL B 12,300,000 C RAM JENDELA J6 RAM JENDELA 50x160 4.5 60,000 270,000 TOTAL C 270,000 D KUSEN PINTU P1 PINTU 120x200 5.5 150,000 825,000 P2 PINTU 80x200 5 150,000 750,000 P3 PINTU 80x200 5 150,000 750,000 P4 PINTU 80x200 5 150,000 750,000 P5 PINTU 80x200 5 150,000 750,000 P6 PINTU 80x200 5 150,000 750,000 P7 PINTU 80x200 5 150,000 750,000 P8 PINTU 80x200 5 150,000 750,000 P9 PINTU 70x200 5 150,000 750,000 P10 PINTU 70x200 5 150,000 750,000 PG1 PINTU GESER 90x200 5 150,000 750,000 PG2 PINTU GESER 90x200 5 150,000 750,000 TOTAL D 9,075,000 E FINISHING MELAMIN FN Kusen Jendela 66 35000 2,310,000 FN Jendela 4.5 20000 90,000 FN Pintu 13 300000 3,900,000 KC Kaca 5mm/Bening 2.925.000 2,925,000 AS 13 320,000 4,160,000 FN Kusen Pintu 60 35,000 2,100,000 15,485,000 GRAND TOTAL A + B + C + D + E 47,680,000 DOWN PAYMENT BALANCE Asseoris : Kunci/engsel/stoper handel

Contoh Rencana Anggaran dan Biaya

Embed Size (px)

DESCRIPTION

Berisi pengajuan anggaran praktis rencana angaran dan biaya renovasi dengan rincian, volume, jenis barang, jumlah dan harga.

Citation preview

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