I PEKERJAAN PERSIAPAN
Pas. Bouwplank m'
2 Pekerjaan pembersihan lokasi ls
Sub Total
VI PEKERJAAN KUSEN
1 Kusen Pintu dan Jendela 6/15 (Kamper Open) m3 Sub Kusen Pintu Dll 1.00
2 Daun pintu panel Kamper Open m2
Sub Total
Sub Total
Sub Total
IX PEKERJAAN INSTALASI LISTRIK
1 Instalasi Stop Kontak Kabel Listrik 8.00
- Lantai 1 ttk Stop Kontak 10.00
- Lantai 2 ttk Saklar 10.00
2 Instlasi Penerangan Seltip 2.00
- Lantai 1 ttk Fiting Plafond 20.00
- Lantai 2 ttk MCB 2.00
3 Stop Kontak Sikring 4.00
- Lantai 1 bh Lampu 8.00
- Lantai 2 bh
4 Saklar Tunggal
- Lantai 1 bh
- Lantai 2 bh
5 Saklar Seri
- Lantai 1 bh
- Lantai 2 bh
Sub Total
Upah
Jumlah
Sat. Harga Harga
26,833,196.119
53,500.00 4,133,456.522
35,000.00 1,444,130.435 Besi 10 Besi 8 Besi Jadi
115,000.00 1,725,000.000
1,350.00 1,417,500.000 26 Kolom
18,000.00 180,000.000 22 Sloof
14,000.00 700,000.000 22 Ring Balk
100,000.00 1,000,000.000 4 Topian
15,000.00 300,000.000 15 Dak KM Mandi
3,000,000.00 3,000,000.000 25 Dak Teras
54,000.00 4,270,810.050 4 Kolom Teras
200,000.00 3,388,942.500
225,000.00 2,445,556.613
45,000.00 540,000.000
150,000.00 1,612,800.000
22,500.00 675,000.000
35000 upah
62500 multy
22500 Kaso
5000 Pku
47,419,679.800 15000 steger
140000
675.00 9,969,750.000 #REF!
250,000.00 13,775,610.000
54,000.00 7,767,357.300 45500 bata 22500 upah
150,000.00 11,326,500.000 15000 upah 7898 pasir
86,000.00 609,525.000 11250 pasir 6400 semen
87,500.00 3,720,937.500 6400 semen
375,000.00 - 78150 36798
125,000.00 250,000.000
12,500,000.00 12,500,000.000
35,060,050.000
110,000.00 13,200,000.000
6,500.00 11,310,000.000
12,500.00 -
85,000.00 8,468,550.000
10,000.00 950,000.000
36,500.00 1,131,500.000
4,247,687.500
25,000.00 3,772,687.500
15,000.00 225,000.000
250,000.00 250,000.000
4,020,000.000
270,000.00 2,160,000.000
20,000.00 200,000.000
20,000.00 200,000.000
15,000.00 30,000.000
25,000.00 500,000.000
75,000.00 150,000.000
75,000.00 300,000.000
60,000.00 480,000.000
1,517,500.000
240,000.00 240,000.000
50,000.00 50,000.000
25,000.00 50,000.000
40,000.00 80,000.000
80,000.00 -
22,500.00 157,500.000
25,000.00 50,000.000
45,000.00 270,000.000
55,000.00 330,000.000
40,000.00 40,000.000
250,000.00 250,000.000
131,598,113.42
40,000,000.00
TOTAL 171,598,113.42
Luas
Banyak Lobang P. Kusen P. Daun Kaca Luas Pintu
PJ 2 5.02 11.65 8.92 1.08 3.225
P1 2 1.98 5.3 1.72
P2 2 1.98 5.3 1.72
P3 1 1.87 5.25 1.6125
P4 1 1.76 5.2 1.505
P5 1 1.87 5.25 1.6125
P6 1 3.3 5.9 11.4 2.52
P7 1 1.87 5.25 1.6125
PA (PVC) 1 1.6
J1 1 1.495 6.2 6.8 0.88
J2 1 0.39 2.5 0.275
J3 2 1.805 7.6 8.8 1.02
J4 2 2.185 8 9.2 1.36
J5 1 0.54 3 0.4
J6 1 3.705 11.5 14.3 2.465
J7 1 3.3 16.2 15 1.53
J8 1 0.9 5.1 7 0.4
Luas
Lobang P. Kusen P. Daun Kaca Luas Pintu
PJ 10.04 23.30 17.84 2.16 6.45
P1 3.96 10.60 - - 3.44
P2 3.96 10.60 - - 3.44
P3 1.87 5.25 - - 1.61
P4 1.76 5.20 - - 1.51
P5 1.87 5.25 - - 1.61
P6 3.30 5.90 11.40 2.52 -
P7 1.87 5.25 - - 1.61
PA (PVC) 1.60 - - - -
J1 1.50 6.20 6.80 0.88 -
J2 0.39 2.50 - 0.28 -
J3 3.61 15.20 17.60 2.04 -
J4 4.37 16.00 18.40 2.72 -
J5 0.54 3.00 - 0.40 -
J6 3.71 11.50 14.30 2.47 -
J7 3.30 16.20 15.00 1.53 -
J8 0.90 5.10 7.00 0.40 -
1 2 3
I PEKERJAAN PERSIAPAN
1 Pas. Bouwplank 38.20 m'
Sub Total
Sub Total
35,000,206.00
299,542,500.00
266.26
2,250,000.00
599,085,000.00
PROGRESS
Harga Satuan Jumlah Harga %
s/d YG LALU SAAT INI
4 5
33,309,206.00 95.169
35,000,206.00 100.00
ROGRESS BOBOT (%)
s/d SAT INI s/d SAAT INI
- -
-
- -
- -
-
- -
- -
- - 33 83 222 61
- -
- -
- -
- -
- -
- -
- -
-
-
Jendela Kusen 6.6 110000 726000
Daun 6.6 110000 726000
Kaca 1.68 110000 184800
1636800 3273600