LOKASI
: SURABAYA
NO
PEKERJAAN
A
HARGA
SATUAN
VOLUME
SAT
RATA - RATA
E
JUMLAH
HARGA
F
PEKERJAAN PERSIAPAN
1,00
ls
639.344.250,00
639.344.250,00
PEKERJAAN TANAH
14.555,30
m3
69.920,50
1.017.713.833,09
PEKERJAAN BETON
4.506,13
m3
3.250.870,60
14.648.835.001,47
96,63
m3
2.765.670,34
267.249.912,73
17.356,16
m2
224.996,41
3.905.074.215,90
251,74
unit
4.565.700,99
1.149.352.764,38
PEKERJAAN SANITASI
1,00
ls
PEKERJAAN PLAFOND
2.575,02
200.041.689,66
200.041.689,66
m2
73.074,87
188.168.985,81
5.878,81
m2
97.984,71
576.033.266,31
PEKERJAAN PENGECATAN
6.106,62
m2
25.300,20
154.498.681,33
301,12
m2
786.580,20
236.851.478,81
PEKERJAAN RAILLING
1.088,85
kg
19.760,00
21.515.629,50
44,61
m3
31.546.000,40
3.664,29
m2
236.246,23
865.675.455,65
91,15
unit
4.793.986,04
436.987.000,50
PEKERJAAN SANITASI
1,00
ls
70.778.261,00
70.778.261,00
PEKERJAAN PLAFOND
924,48
m2
76.728,61
70.934.276,58
1.706,78
m2
102.883,95
175.600.750,09
PEKERJAAN PENGECATAN
2.879,74
m2
26.565,21
76.500.980,77
13,61
m3
33.123.300,42
450.654.600,50
1.756,67
m2
248.058,54
435.756.789,00
46,60
unit
5.033.685,34
234.545.760,30
PEKERJAAN SANITASI
1,00
ls
15.765.000,00
15.765.000,00
PEKERJAAN PLAFOND
566,56
m2
80.565,04
45.644.550,30
7.310,69
m2
108.028,14
789.760.604,66
PEKERJAAN PENGECATAN
1.228,05
m2
27.893,47
34.254.680,40
13,61
m3
33.123.300,42
LANTAI 2
A2.1
A2.2
A2.3
A2.4
A2.5
A2.6
A2.7
1.407.229.434,00
LANTAI 3
A3.1
A3.2
A3.3
A3.4
A3.5
A3.6
A3.7
LANTAI 4
A4.1
450.654.600,50
A4.2
A4.3
A4.4
A4.5
A4.6
A4.7
1.756,67
m2
248.058,54
435.756.789,00
46,60
unit
5.033.685,34
234.545.760,30
PEKERJAAN SANITASI
1,00
ls
15.765.000,00
15.765.000,00
PEKERJAAN PLAFOND
566,56
m2
80.565,04
45.644.550,30
7.310,69
m2
108.028,14
789.760.604,66
PEKERJAAN PENGECATAN
1.228,05
m2
27.893,47
34.254.680,40
13,61
m3
33.123.300,42
450.654.600,50
1.756,67
m2
248.058,54
435.756.789,00
46,60
unit
5.033.685,34
234.545.760,30
PEKERJAAN SANITASI
1,00
ls
15.765.000,00
15.765.000,00
PEKERJAAN PLAFOND
566,56
m2
80.565,04
45.644.550,30
7.310,69
m2
108.028,14
789.760.604,66
PEKERJAAN PENGECATAN
1.228,05
m2
27.893,47
34.254.680,40
198,17
m3
2.865.700,09
567.898.700,95
5.388,85
m2
92.600,00
499.007.900,09
PEKERJAAN TAMAN
754,55
m2
2.725.800,77
2.056.740.050,44
351,74
m1
2.088.383,12
734.567.877,32
588,23
m1
2.476.500,00
1.456.740.050,44
35,53
m3
35.678.955,20
1.267.553.450,48
5.927,74
m2
54.771,31
1,00
ls
6.456.544.770,50
LANTAI 02
1,00
ls
459.760.009,40
459.760.009,40
LANTAI 03
1,00
ls
275.889.900,55
275.889.900,55
LANTAI 04
1,00
ls
275.889.900,55
275.889.900,55
LANTAI 05
1,00
ls
275.889.900,55
275.889.900,55
1,00
ls
875.600.023,40
875.600.023,40
LANTAI 5
A5.1
A5.2
A5.3
A5.4
A5.5
A5.6
A5.7
A5.8
A6.8
324.670.044,50
PEKERJAAN ELEKTRIKAL
6.456.544.770,50
JUMLAH
47.654.284.402,22
714.814.266,03
1.191.357.110,06
4.765.428.440,22
54.325.884.218,53
150.600.000.000,00
210.882.669.768,80
PAJAK PPH 10 %
21.088.266.976,88
231.970.936.745,68
PEMBULATAN
231.970.936.000,00