COST ESTIMATION

Client : No. CE
Product : Date
Project : Ice Corner Makassar Revisi
Period : Juli - September 2017 Page
Location : Jl. Yusuf Dg. Ngawing No. 19 Makassar

No Job qty vol unit price/unit

1 Dress Up Cafe outdoor

Pembongkaran 1 1 set 25,000,000
Pengecatan 1 1 set 10,000,000
Perbaikan Kamar mandi 2 1 set 12,500,000
Graving dinding kaca 1 40 set 1,500,000
Logo Ice Corner 1 1 set 7,500,000
Logo Walls 1 1 set 5,000,000
Pembenahan parkir dan pagar 1 1 set 15,000,000
Pemasangan Tegel 1 280 set 275,000
Kanopi 1 1 set 45,000,000
Panel Alcopan 1 60 set 850,000
Taman 1 1 set 15,000,000
Panggung 1 1 set 10,000,000
Huruf Timbul 1 1 set 12,500,000
Kaca transparan dinding 1 1 set 25,000,000
Kaca Pintu 2 1 set 5,000,000
Kaca samping pintu 1 1 set 5,000,000
Instalasi Listrik 1 1 set 10,000,000
Lampu Teras 8 1 set 3,500,000
Property
Meja Payung dan kursi 8 1 set 5,000,000
Meja kursi teras tipe 1 8 1 set 5,000,000
Meja kursi teras tipe 2 8 1 set 3,000,000
Graving Pembatas Toilet 1 1 set 7,500,000
Gerobak 3 1 set 5,000,000
Lampu Taman 4 1 set 3,500,000
Lampu taman tempel 8 1 set 1,200,000
Lampu Gantung 10 1 set 1,500,000

2 Dress Up Cafe Indoor 1

Pembenahan dan pengecatan 1 1 set 10,000,000
Parquet 1 170 set 275,000
Bartender 1 1 set 12,000,000
Pertisi dinding dan logo cutting 1 1 set 10,000,000
Background Bartender 1 1 set 5,000,000
Wallpaper 1 1 set 20,000,000
Instalasi Listrik 1 1 set 10,000,000
Instalasi Air 1 1 set 5,000,000
Property
 AC Portable 2 1 set 5,000,000
AC Split 2 1 set 2,500,000
Home Teatre 1 1 set 5,000,000
Meja Bartender 1 1 set 12,500,000
Meja kursi sova 10 1 set 4,500,000
Meja kursi sova panjang 1 1 set 5,000,000
Lampu dinding 10 1 set 1,200,000
TV LED 60 inch 1 1 set 15,000,000
Sound Sistem 1 1 set 75,000,000
Kasir 1 1 set 5,000,000
Lemari rak 1 1 set 5,000,000

3 Dress Up Cafe Indoor 2

Pembongkaran Kaca 1 1 set 5,000,000
Pengecatan 1 1 set 10,000,000
Perbaikan Plafon 1 1 set 5,000,000
Lampu penerangan 1 6 set 4,500,000
Pembuatan Musallah 1 1 set 5,000,000
Wallpaper dan pembenahan dinding 1 1 set 20,000,000
Perbaikan Toilet 2 1 set 12,500,000
Tempat wudhu 1 1 set 2,500,000
Instalasi Listrik 1 1 set 10,000,000
Instalasi Air 1 1 set 5,000,000
Property
Joglo dan rak buku 1 1 set 35,000,000
AC Split 6 1 set 2,500,000
Parquet 1 100 set 275,000
Karpet rumput 1 70 set 175,000
Meja kursi sova 10 1 set 4,500,000
Meja kursi sova panjang 1 1 set 5,000,000
Lampu dinding 10 1 set 1,200,000
TV LED 42 inch 1 1 set 7,000,000
Home teatre 1 1 set 5,000,000

4 Ruang Meeting Lantai 2

Pembongkaran Kaca 1 1 set 10,000,000
Pengecatan 1 1 set 5,000,000
Wallpaper dan pembenahan dinding 1 1 set 20,000,000
Karpet 1 70 set 125,000
Instalasi Listrik 1 1 set 5,000,000
Property
Meja Meeting 8 1 set 800,000
Kursi meeting 10 1 set 600,000
AC 2 1 set 2,500,000
TV LED 60 inch 1 1 set 18,000,000
Proyektor 1 1 set 7,500,000
White Board 1 1 set 1,750,000
Meja Rak 1 1 set 5,000,000
Lampu dinding 6 1 set 1,200,000
Exhouse 2 1 set 350,000
Home teatre 1 1 set 5,000,000
5 Property Bartender ( alat dapur)
Kulkas 1 1 Pcs 4,000,000
Kompor Gas 1 1 Pcs 850,000
Tabung Gas Kecil 2 1 Pcs 150,000
Tempat Cuci piring 1 1 set 850,000
Tempat Cuci Tangan 1 1 set 1,850,000
Whipping Gun 2 1 pcs 1,300,000
Mesin Coffee 1 1 set 50,000,000
Blender 1 1 set 500,000
Blender Es 1 1 set 2,400,000
Gelas Floated 48 1 set 10,000
Gelas Ice Cream 48 1 set 40,000
Gelas Ice Cream kecil 48 1 set 26,500
Gelas Milkshake 48 1 set 10,000
Cangkir 2 1 set 250,000
Piring Ice Cream 48 1 set 25,000
Aneka Sendok 1 1 set 1,000,000
Alatt Pembersih 1 1 set 431,250
jingger 2 1 set 54,400
Baki anti slip 6 1 set 55,000
Baki Kayu 6 1 set 20,000
Waffle Maker 2 1 set 368,000
Oven Listrik 1 1 set 609,000
Scoop ice 6 1 pcs 35,000
Scoop es Batu 3 1 Pcs 25,000
Piring 24 1 set 25,000
Alas Anti Slip 4 1 set 179,000
4 1 pcs 170,000
6 Kantor
CCTV 1 1 set 5,000,000
TV monitor 1 1 set 5,000,000
Komputer dan Monitor 1 1 set 8,000,000
Printer 1 1 set 2,500,000
Meja 1 1 set 1,500,000
Rak Arsip 4 1 set 300,000
Baju Karyawan kemeja merah 24 2 set 150,000
Baju Karyawan Kaos Merah 10 1 set 50,000

TOTAL
:
: Juli 2017
:
:

subtotal Total

25,000,000
10,000,000
25,000,000
60,000,000
7,500,000
5,000,000
15,000,000
77,000,000
45,000,000 -
51,000,000
15,000,000
10,000,000
12,500,000
25,000,000
10,000,000
5,000,000
10,000,000
28,000,000 436,000,000

40,000,000
40,000,000
24,000,000
7,500,000
15,000,000
14,000,000
9,600,000
15,000,000 165,100,000

10,000,000
46,750,000
12,000,000
10,000,000
5,000,000
20,000,000
10,000,000
5,000,000 118,750,000
10,000,000
5,000,000
5,000,000
12,500,000
45,000,000
5,000,000
12,000,000
15,000,000
75,000,000
5,000,000
5,000,000 194,500,000

5,000,000
10,000,000
5,000,000
27,000,000
5,000,000
20,000,000
25,000,000
2,500,000
10,000,000
5,000,000 114,500,000

35,000,000
15,000,000
27,500,000
12,250,000
45,000,000
5,000,000
12,000,000
7,000,000
5,000,000 163,750,000

10,000,000
5,000,000
20,000,000
8,750,000
5,000,000 48,750,000

6,400,000
6,000,000
5,000,000
18,000,000
7,500,000
1,750,000
5,000,000
7,200,000
700,000
5,000,000 62,550,000
 4,000,000
850,000
300,000
850,000
1,850,000
2,600,000
50,000,000
500,000
2,400,000
480,000
1,920,000
1,272,000
480,000
500,000
1,200,000
1,000,000
431,250
108,800
330,000
120,000
736,000
609,000
210,000
75,000
600,000
716,000
680,000 74,138,050

5,000,000
5,000,000
8,000,000
2,500,000
1,500,000
1,200,000
7,200,000
500,000 30,900,000

1,408,938,050