COST PROJECTION

PROJECT : RENOVASTION ROOM IN PRADA

OWNER : MUSTOFA
PROGRESS UPDATES : 6 NOVEMBER 2022
UNIT PRICE TOTAL PRICE
NO DESCRIPTION UNIT QTY
Rp Rp
I RENOV ROOM DOWN STAIRS
A ROOM 1
1 Foundation Excavation M³ 1.200 125,000.00 150,000.00
2 Rebate Under The Foundation M³ 0.600 213,774.000 128,264.40
3 Stone Pair M³ 1.920 703,400.00 1,350,528.00
4 Sloop 15/20 M³ 0.240 5,112,640.000 1,227,033.60
5 Pratical Colomn M³ 0.095 5,112,640.000 485,905.31
6 Sandfill + Chunks Material M³ 3.542 250,000.000 885,600.00
TOTAL FOUNDATION 4,227,331.31
7 Install Brick wall Bathroom M² 6.462 248,600.00 1,606,453.20
8 Install Brick wall Cupboard M² 1.010 248,600.00 251,086.00
9 Install Brick wall Wastafel M² 0.350 248,600.00 87,010.00
10 Wall Plaster M² 20.107 78,408.00 1,576,541.82
11 Smooth Wall M² 21.697 47,000.00 1,019,754.30
TOTAL WALL 4,540,845.32
12 Ceramic Floor Instalation M² 48.148 175,000.00 8,425,952.50
13 Floor Rebate M³ 0.394 2,060,000.00 810,816.00
TOTAL FLOOR 9,236,768.50
14 Concrete Cupboard M³ 0.036 5,112,640.000 182,521.25
15 Concrete Wastafel M³ 0.032 5,112,640.000 161,048.16
16 Staircase Casting M³ 0.043 5,112,640.000 217,798.46
TOTAL CONCRETE 561,367.87
17 Gypsum Celling Demolition M² 13.675 50,000.000 683,750.00
18 Gypsum Celling (Instalation + Material) M² 13.675 63,000.000 861,525.00
TOTAL CELLING 1,545,275.00
19 Aluminium frame 4' Brown M¹ 20.820 140,000.00 2,914,800.00
20 Plain glass 8 mm 1,25 cm x 2,44 cm 2.000 1,067,500.00 2,135,000.00
21 Plain glass 8 mm 200 cm x 2,44 cm 1.000 1,708,000.00 1,708,000.00
22 Lem Sillicon 6.000 50,000.00 300,000.00
23 Window Instalation 1.000 1,411,200.00 1,411,200.00
TOTAL GLASS 8,469,000.00
24 Bathroom Demolition M² 25.000 50,000.00 1,250,000.00
25 Terrace Demolition M² 9.780 50,000.00 489,000.00
TOTAL DEMOLITION 1,739,000.00
TOTAL ROOM 1 30,319,587.99