Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

FORMULASI PERHITUNGAN HPP

Deskripsi Spesifikasi Satuan Jumlah Harga Satuan Sub. Total PPN 10%) Total

1 Dinding Partisi Bambu - Bambu dia. 7 cm M² 32.4 500,000 16,200,000 1,620,000 17,820,000
2 Dekorasi dinding dalam - Susunan bambu utuh
- Anyaman Bambu M² 12 500,000 6,000,000 600,000 6,600,000
- Bambu Laminasi
Sofa Custom Bambu
3 Laminasi - Kain Beludru
- Sofa High Quality Set 1 15,000,000 15,000,000 1,500,000 16,500,000
- Bambu Laminasi
4 Lemari Pajang - Bambu Laminasi M² 3 3,500,000 10,500,000 1,050,000 11,550,000
- Melamic Doff
5 Lampu Hias ruang utama - Custom unit 1 500,000 500,000 50,000 550,000
5 Lampu Hias ruang rias - Custom unit 4 350,000 1,400,000 140,000 1,540,000
6 Meja Rias - Bambu Laminasi M² 6 3,000,000 18,000,000 1,800,000 19,800,000
- Melamic Doff
7 Cermin Dinding - Kaca Cermin ukuran M² 3.6 300,000 1,080,000 108,000 1,188,000
60cm x 300cm x 2
8 Kursi - Standar unit 6 500,000 3,000,000 300,000 3,300,000
9 Background Panggung - Susunan bambu utuh M² 20 500,000 10,000,000 1,000,000 11,000,000
- Anyaman Bambu
10 Letter Sign - Stainless Steel cm² 495 15,000 7,425,000 742,500 8,167,500
- Tinggi Hurup 15 cm
11 Pintu - Kayu unit 4 1,000,000
Aksesoris - Standar unit 4 350,000
Finishing - Water Base unit 4 250,000
Pemasangan - Standar unit 4 150,000
4 1,750,000 7,000,000 700,000 7,700,000
12 Kusen - Kayu unit 2 500,000
Finishing - Water Base unit 2 250,000
2 750,000 1,500,000 150,000 1,650,000
13 Plafon - GRC 4 mm M² 17.5 250,000 4,375,000 437,500 4,812,500
14 Pengecatan Dinding &
Plafon - Standar M² 74.01 100,000 7,401,000 740,100 8,141,100
15 Installasi Listrik - Standar Titik 25 250,000 6,250,000 625,000 6,875,000

HPP 127,194,100
Overhead 10% 12719410
Margin 10% 12719410
TOTAL (Rp) 152,632,920

You might also like