Master Bedroom

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Multiplex Biaya

388.5 228.75 1 8.89 24.53835 m2 multiplex 10


388.5 152.25 1 5.91 8.24 lbr HPL 10
388.5 30 2 2.33 Kaki 0
430 30 3 3.87 Tenaga Kerja 7
88.5 30 6 1.59 Listrik 1
388.5 50 1 1.94 Lem 1
0.00 Sekrup 1
0.00 Murocco 0.00
0.00 Rel 2
0.00 Kunci 2
0.00
1 0.00
0.00 Hagra Jual
0.00 Margin
0.00

Laci Di Lapis 20.21


HPL
390.5 230.75 1 9.01 25.45285 m2
390.5 154.25 1 6.02 8.55 lbr
390.5 32 2 2.50
432 32 3 4.15
90.5 32 6 1.74
390.5 52 1 2.03
2 2 0 0.00
2 2 10 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Multiplex
$ 215,000 $ 2,150,000 148.5 40 2 1.188
$ 192,000 $ 1,920,000 40 40 2 0.32
$ 39,000 $ - 37 38.5 5 0.71225
$ 300,000 $ 2,100,000 3.5 37 1 0.01295
$ 100,000 $ 100,000 148.5 37 1 0.54945
$ 100,000 $ 100,000 Drawer 37 27.5 5 0.50875
$ 35,000 $ 35,000 34 20 5 0.34
$ 110,000 $ - 20 35 10 0.7
$ 110,000 $ 220,000 0
$ 20,000 $ 40,000 0
0
$ 6,665,000 0
$ 10,000,000 0
$ 3,335,000 33.35% 0
0

Laci Tidak Di lapis


HPL
150.5 42 2 1.2642
42 42 1 0.1764
39 40.5 0 0
5.5 39 1 0.02145
150.5 39 1 0.58695
39 29.5 5 0.57525
36 22 0
22 37 0
0
0
0
0
0
0
0
Biaya
4.3314 m2 multiplex 1.85 $ 260,000 $ 481,000
1.46 lbr HPL 1 $ 110,000 $ 110,000
Kaki 0 $ 39,000 $ -
Tenaga Kerja 2 $ 150,000 $ 300,000
Listrik 1 $ 25,000 $ 25,000
Lem 1 $ 25,000 $ 25,000
Sekrup 0.3 $ 35,000 $ 10,500
Murocco 0.00 $ 110,000 $ -
Rel 5 $ 39,000 $ 195,000
Kunci 5 $ 15,000 $ 75,000

$ 1,221,500
Hagra Jual $ 1,500,000
Margin $ 278,500 18.57%

2.62425 m2
0.88 lbr

You might also like