Scribd
Upload
6 views4 pages

Detailed Cost Breakdown for Finishes

This document is a cost estimate for construction materials and finishes. It includes costs for floor, wall, and ceiling finishes as well as other items. The total estimated cost is Rp65,000,000 (sixty five million rupiah). The estimate includes costs for items like stage flooring, underlayer, carpeting, wall backdrops, skirting, cornice, wood panels, wallpaper, ceiling repainting, and an infocus projector. Taxes bring the final total to Rp65,052,660 which is then rounded to Rp65,000,000.

Uploaded by

dian wijayanti
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
6 views4 pages

Detailed Cost Breakdown for Finishes

This document is a cost estimate for construction materials and finishes. It includes costs for floor, wall, and ceiling finishes as well as other items. The total estimated cost is Rp65,000,000 (sixty five million rupiah). The estimate includes costs for items like stage flooring, underlayer, carpeting, wall backdrops, skirting, cornice, wood panels, wallpaper, ceiling repainting, and an infocus projector. Taxes bring the final total to Rp65,052,660 which is then rounded to Rp65,000,000.

Uploaded by

dian wijayanti
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

LAMPIRAN

DIMENSION HARGA
NO CODE JENIS PEKERJAAN/NAMA BARANG (cm) QTY SATUAN TOTAL HARGA (Rp) KETERANGAN
W D H MATERIAL (Rp)

I FLOOR FINISHES
1 Stage 14 m2 550,000 7,700,000
2 Pasang Underlayer 16 m2 185,000 2,960,000
3 Pasang karpet 16 m2 375,000 6,000,000 ex NOBEL

TOTAL I 16,660,000

II WALL FINISHES
1 Backdrop (cabinet) 468 40 278 1 set 18,900,000 18,900,000 HPL on plywood
2 Skirting (t=20cm) 34 m 65,000 2,210,000 HPL on plywood
3 Cornice (t=40cm) 34 m 105,000 3,570,000 HPL on plywood
4 Wood panel 10 m2 575,000 5,750,000 Plywood
5 Wallpaper 52 m2 85,000 4,420,000

TOTAL II 34,850,000

III CEILING FINISHES


2 Repainting existing ceiling 52 m2 23,500 1,222,000

TOTAL III 1,222,000

IV OTHERS
1 Infocus projector Mitsubishi ES 200U 1 set 6,750,000 6,750,000

TOTAL IV 6,750,000

TOTAL I - IV 59,482,000
PPN 6,543,020 11%

TOTAL AKHIR 66,025,020


PEMBULATAN 66,000,000

Terbilang: Enam Puluh Enam Juta Rupiah


LAMPIRAN
DIMENSION HARGA
NO CODE JENIS PEKERJAAN/NAMA BARANG (cm) QTY SATUAN TOTAL HARGA (Rp) KETERANGAN
W D H MATERIAL (Rp)

I FLOOR FINISHES
1 Stage 14 m2 525,000 7,350,000
2 Pasang Underlayer 16 m2 185,000 2,960,000
3 Pasang karpet 16 m2 350,000 5,600,000 ex NOBEL

TOTAL I 15,910,000

II WALL FINISHES
1 Backdrop (cabinet) 468 40 278 1 set 18,900,000 18,900,000 HPL on plywood
2 Skirting (t=20cm) 34 m 65,000 2,210,000 HPL on plywood
3 Cornice (t=40cm) 34 m 105,000 3,570,000 HPL on plywood
4 Wood panel 10 m2 565,000 5,650,000 Plywood
5 Wallpaper 52 m2 85,000 4,420,000

TOTAL II 34,750,000

III CEILING FINISHES


2 Repainting existing ceiling 52 m2 23,000 1,196,000

TOTAL III 1,196,000

IV OTHERS
1 Infocus projector Mitsubishi ES 200U 1 set 6,750,000 6,750,000

TOTAL IV 6,750,000

TOTAL I - IV 58,606,000
PPN 6,446,660 11%

TOTAL AKHIR 65,052,660


PEMBULATAN 65,000,000

Terbilang: Enam Puluh Lima Juta Rupiah

You might also like