RENOVASI

SEBELUM LEBARAN

No Keperluan Kerja H Satuan qty H Total

1 Pasang + service ac MBV

Bongkaran ac + outdoor IDR 100,000.00 1 IDR 100,000.00
pipa inverter per meter IDR 70,000.00 9 IDR 630,000.00
kabel sni per meter IDR 18,000.00 9 IDR 162,000.00
pipa spiral IDR 45,000.00 1 IDR 45,000.00
duktape IDR 30,000.00 1 IDR 30,000.00
ongkos pasang IDR 200,000.00 1 IDR 200,000.00

total IDR 1,167,000.00

2 pekerjaan cat tambahan interior area smoking

vinilex putih 5kg IDR 128,000.00 1 IDR 128,000.00
upah tukang cat IDR 150,000.00 1 IDR 150,000.00
bubuk pintu ke wc tambahan IDR 150,000.00 1 IDR 150,000.00
Total IDR 428,000.00

3 Pekerjaan partisi wiremesh depan

upah bahan dan tukang + cat IDR 1,150,000.00 1 IDR 1,150,000.00
IDR -
IDR -
Total IDR 1,150,000.00

4 Perbaikan rolling door

 perbaikan / service IDR 1,250,000.00 1 IDR 1,250,000.00
cat dan upah cat IDR 150,000.00 1 IDR 150,000.00

Total IDR 1,400,000.00

5 pekerjaan sanblast
harga sandblast IDR 70,000.00 6 IDR 420,000.00
upah pasang IDR 150,000.00 1 IDR 150,000.00
TOTAL IDR 570,000.00

6 pekerjaan bar belakang

bahan & tukang borongan IDR 3,500,000.00 1 IDR 3,500,000.00
RENOVASI sink IDR 150,000.00 1 IDR 150,000.00
total IDR 3,650,000.00

7 tanaman
tanaman merambat IDR 200,000.00 1 IDR 200,000.00
tanaman interior IDR 300,000.00 1 IDR 300,000.00
Total IDR 500,000.00

8 Pintu Gudang MBV

Nusaboard 3,5mm IDR 48,000.00 2 IDR 96,000.00
engsel pintu IDR 65,000.00 1 IDR 65,000.00
gagang pintu IDR 50,000.00 1 IDR 50,000.00
upah tenaga IDR 150,000.00 1 IDR 150,000.00
Total IDR 361,000.00

Total renov sebelum lebaran

 Pasang + service ac MBV IDR 1,167,000.00
pekerjaan cat tambahan interior area smoking IDR 428,000.00
Pekerjaan partisi wiremesh depan IDR 1,150,000.00
Perbaikan rolling door IDR 1,400,000.00
pekerjaan sanblast IDR 570,000.00
pekerjaan bar belakang IDR 3,650,000.00
tanaman IDR 500,000.00
Pintu Gudang MBV IDR 361,000.00

IDR 9,226,000.00
overhead 10% IDR 922,600.00
TOTAL IDR 10,148,600.00

PENAMBAHAN INVENTORY dan KAS LOKA

1 MAD ANTI SLIP LANTAI BAR IDR 90,000.00 3 IDR 270,000.00
2 Bak sampah area bar ukuran sedang IDR 100,000.00 1 IDR 100,000.00
3 asbak rokok IDR 18,000.00 7 IDR 126,000.00
4 keset kamar mandi IDR 45,000.00 1 IDR 45,000.00
5 handuk / kain lap IDR 20,000.00 5 IDR 100,000.00
6 service chiller / kulkas limpahan lantai 2 IDR 400,000.00 1 IDR 400,000.00
7 termos stok espresso IDR 90,000.00 1 IDR 90,000.00
8 cup sealer IDR 850,000.00 1 IDR 850,000.00
9 karet porta mesin IDR 500,000.00 1 IDR 500,000.00
10 saucer IDR 60,000.00 6 IDR 360,000.00
11 milk jug 660ml IDR 260,000.00 1 IDR 260,000.00
12 apron IDR 210,000.00 3 IDR 630,000.00
13 Kas Modal operasional IDR 7,000,000.00 1 IDR 7,000,000.00
TOTAL IDR 10,731,000.00

ESTIMASI PEKERJAAN RENOVASI PASCA LEBARAN

pekerjaan cat exterior loka

cat vinilex putih 25kg IDR 640,000.00 1 IDR 640,000.00
upah tukang cat IDR 150,000.00 5 IDR 750,000.00
cat vinilex coklat 5kg IDR 128,000.00 1 IDR 128,000.00

Total IDR 1,518,000.00 5 hari

Pekerjaan name display siku loka dan mbv

estimasi ukuran 60cm x 200cm IDR 800,000.00 2 IDR 1,600,000.00

led strip lamp roll IDR 100,000.00 1 IDR 100,000.00
instalasi Led IDR 150,000.00 1 150000
Total IDR 1,850,000.00 6 hari

pekerjaan Lantai Depan kamar mandi

Bongkar keramik IDR 100,000.00 1 IDR 100,000.00
semen 1 zak IDR 75,000.00 1 IDR 75,000.00
borongan acian lantai IDR 60,000.00 6 IDR 360,000.00
pasir ecer IDR 15,000.00 1 IDR 15,000.00
Total IDR 550,000.00 3 hari
Pekerjaan tambalan semen depan Ruko
Semen IDR 75,000.00
pasir IDR 15,000.00
upah IDR 150,000.00
Total

Pekerjaan papan nama

borongan papan nama 5
upah pasang 5
Lampu sorot & instalasi
Total

Pekerjaan Kaca sudut Entrance ruko

Bongkaran dinding IDR 300,000.00 1 IDR 300,000.00
Kaca 10mm / m IDR 112,000.00 2 IDR 224,000.00
silicone lem IDR 33,000.00 1 IDR 33,000.00
semen + pasir ecer IDR 35,000.00 1 IDR 35,000.00
upah tukang IDR 150,000.00 3 IDR 450,000.00

Total IDR 1,042,000.00 3 hari

Pekerjaaan pintu kitchen

upah jebol tembok IDR 150,000.00 1 IDR 150,000.00
kayu meranti 4/8 / batang IDR 50,000.00 4 IDR 200,000.00
paku ecer kayu IDR 20,000.00 1 IDR 20,000.00
engsel pintu set IDR 65,000.00 2 IDR 130,000.00
kunci pintu set IDR 150,000.00 1 IDR 150,000.00
nusaboard 3.5mm IDR 48,000.00 2 IDR 96,000.00
upah pembuatan pintu IDR 150,000.00 1 IDR 150,000.00
cat coating IDR 82,000.00 1 IDR 82,000.00

Total IDR 2,020,000.00 3 hari

Pekerjaan renovasi kitchen

cat vinilex 5kg IDR 132,000.00 3 IDR 396,000.00

Rekapitulasi Pekerjaan Pasca Lebaran

pekerjaan cat exterior loka IDR 1,518,000.00

Pekerjaan name display siku loka dan mbv IDR 1,850,000.00
pekerjaan Lantai Depan kamar mandi IDR 550,000.00
Pekerjaan tambalan semen depan Ruko
Pekerjaan papan nama
Pekerjaan Kaca sudut Entrance ruko IDR 1,042,000.00
Pekerjaaan pintu kitchen IDR 2,020,000.00
Pekerjaan renovasi kitchen
 IDR 6,980,000.00
overhead 10% IDR 698,000.00

Total IDR 7,678,000.00