ESTIMASI ANGGARAN BIAYA

Proyek : Ruko 2 Lantai

Lokasi : Bekonang
Pemilik : Ibu Poppy

Sub Pekerjaan: KERJA TAMBAH KERAMIK & SANITAIR

NO MACAM PEKERJAAN MERK VOLUME SAT HARGA HARGA HARGA SUB

MATERIAL JASA TOTAL TOTAL

I. PEKERJAAN PENUTUP LANTAI+DINDING

1 Pasang granit tile 60x60, QnQ 80x80 vermount cream 58.46 m2 197,656.25 104,400.00 17,658,208.38
2 Pasang granit tile 60x60, Fiorentino 60x60 132.72 m2 93,194.44 104,400.00 26,224,734.67
3 Pasang granit tile motif kayu - -
teras gudang diego teracota 50x50 3.36 m2 73,700.00 104,400.00 598,416.00
teras belakang toko diego teracota 50x50 9.93 m2 73,700.00 104,400.00 1,768,533.00
teras depan toko platinum apolo 50x50 13.70 m2 72,600.00 104,400.00 2,424,900.00
teras depan rumah milan bianca deco 50x50 12.50 m2 92,400.00 104,400.00 2,460,000.00
- -
4 Pasang plint lantai 125.70 m' 27,500.00 40,000.00 8,484,750.00
5 Keramik lantai KM 60x60 - -
toilet kamar utama qnq terazo grey 7.00 m2 168,055.56 104,400.00 1,907,188.89
toilet kamar tengah platinum bentley grey 3.75 m2 98,399.40 104,400.00 760,497.75
toilet kamar utara milan argo grey 40x40 5.00 m2 74,250.00 104,400.00 893,250.00
toilet kantor 1,2 & toko 50x50 platinum lombardia brown 10.00 m2 96,030.00 104,400.00 2,004,300.00
6 Keramik dinding KM 60x60 - -
toilet kamar utama arena bentley vague 30x60 31.60 m2 101,200.00 104,400.00 6,496,960.00
toilet kamar tengah platinum herera grey 50x50 22.60 m2 79,224.20 104,400.00 4,149,906.92
toilet kamar utara Vittoria grey 25x40 7.60 m2 69,850.00 104,400.00 1,324,300.00
toilet kantor 1 & toko dalam platinum luxor grey 50x50 28.50 m2 95,183.00 104,400.00 5,688,115.50
toilet kantor 2 platinum carmen grey 25x50 22.60 m2 76,226.70 104,400.00 4,082,163.42
toilet toko luar signature timber grey 25x50 7.00 m2 67,650.00 104,400.00 1,204,350.00
7 Keramik lantai KM 40x40 - -
8 Keramik dinding KM 40x40 - -
9 Keramik lantai KM 40x40 - -
10 Keramik dinding Meja dapur granite 60x60 - -
meja rumah QnQ Arctic bianca 30x60 2.58 m2 157,806.00 104,400.00 676,491.48
meja toko Fiorentino 60x60 1.36 m2 93,194.44 104,400.00 269,123.63
11 Top table meja dapur granite 60x60 - -
meja rumah qnq statuario veinato 75x150 1.90 m2 335,500.00 104,400.00 835,810.00
qnq statuario veinato 60x120 4.17 m2 253,000.00 104,400.00 1,488,571.00
meja toko Fiorentino 60x60 2.17 m2 93,194.44 104,400.00 428,779.94
12 Top table meja wastafel granite 60x60 levina alvaro 60x60 2.25 m2 173,745.00 104,400.00 625,826.25
- -
13 Keramik kamar tidur QnQ Mahogany, 15x90 32.00 m2 211,200.00 104,400.00 10,099,200.00

Sub Total IV 102,554,376.83

 ESTIMASI ANGGARAN BIAYA

Proyek : Ruko 2 Lantai

Lokasi : Bekonang
Pemilik : Ibu Poppy

Sub Pekerjaan: KERJA TAMBAH KERAMIK & SANITAIR

NO MACAM PEKERJAAN MERK VOLUME SAT HARGA HARGA HARGA SUB

MATERIAL JASA TOTAL TOTAL
II. PEKERJAAN SANITAIR
1 Pek. Kloset Monoblock + Accecories, toto
kamar mandi utama Amstad touchless 1.00 bh 3,795,750.00 450,000.00 4,245,750.00
kamar mandi tengah, utara Toto CW 421J 2.00 bh 2,619,750.00 450,000.00 6,139,500.00
kamar mandi kantor 1,2 Toto CW 422J 2.00 bh 2,073,750.00 450,000.00 5,047,500.00
-
2 Pek. Wastafel Toto -
Kamar Utama, tengah, utara, toko 1 K58 white+kran angsa dbs094 4.00 bh 917,582.40 300,000.00 4,870,329.60
Toko 2 icepool paket b 1.00 bh 420,000.00 300,000.00 720,000.00
Depan toko bn130 paket b 2.00 bh 630,000.00 300,000.00 1,860,000.00
3 Pek. Shower + Kran -
head shx 8445 3.00 bh 490,350.00 250,000.00 2,221,050.00
mixer mbt z010 3.00 bh 803,250.00 250,000.00 3,159,750.00
4 Pek. Zink meja dapur 1 lubang - -
rumah teka linea valencia 1.00 bh 1,602,300.00 150,000.00 1,752,300.00
toko velar 1.00 bh 451,500.00 150,000.00 601,500.00
5 Pasangan Kran Meja Dapur - -
rumah MR709 1.00 bh 310,800.00 20,000.00 330,800.00
toko giovani 1.00 bh 163,800.00 20,000.00 183,800.00
Sub Total IV 31,132,279.60

GRAND TOTAL 133,686,656.43