Pekerjaan Persiapan sat Vol Hrg Sat Jumlah

Mobilisasi Ls
Bedeng Ls
Listrik Ls

Pekerjaan Sipil
Bobokan Ttk 218.00 45,000.00 9,810,000.00
Pengecoran Tapak Tiang Ttk 218.00 70,000.00 15,260,000.00
Angkur Pipa Tiang Ttk 218.00 30,000.00 6,540,000.00
Finishing Beton Tapak Ttk 218.00 35,000.00 7,630,000.00
Cor Dalam Pipa Tiang Ttk 218.00 40,000.00 8,720,000.00

Jumlah 47,960,000.00

Pekerjaan Besi
Kolom Pipa Galvanis 1.5", 2-3mm m1 218.00 170,000.00 37,060,000.00
Tutup Tiang buah 218.00 20,000.00 4,360,000.00
Baut dan Klem buah 436.00 30,000.00 13,080,000.00
Pagar Brc Galvanis T. 1,5 m set 840.00 125,000.00 105,000,000.00

255,420,000.00
 0.4 0.395 0.079 0.316

0.075 900000 67,500.00

28,333.33
113,333.33
 Pekerjaan Persiapan sat Vol Hrg Sat Jumlah
Mobilisasi Ls 1.00 1,500,000.00 1,500,000.00
Bedeng Ls 1.00 1,000,000.00 1,000,000.00
Listrik Ls 1.00 500,000.00 500,000.00

Jumlah 3,000,000.00

Pekerjaan Sipil
Bobokan Ttk 118.00 45,000.00 5,310,000.00
Pengecoran Tapak Tiang Ttk 118.00 75,000.00 8,850,000.00
Angkur Pipa Tiang Ttk 118.00 37,500.00 4,425,000.00
Finishing Beton Tapak Ttk 118.00 40,000.00 4,720,000.00
Cor Dalam Pipa Tiang Ttk 118.00 50,000.00 5,900,000.00

Jumlah 29,205,000.00

Pekerjaan Besi
Kolom Pipa Galvanis 1.5", 2-3mm m1 118.00 165,000.00 19,470,000.00
Tutup Tiang buah 118.00 25,000.00 2,950,000.00
Baut dan Klem buah 236.00 25,000.00 5,900,000.00
Pagar Brc Galvanis T. 1,5 m m2 420.00 110,000.00 46,200,000.00

74,520,000.00

106,725,000.00
Jasa 10% 10,672,500.00

117,397,500.00
Diskon 5% 5,869,875.00

Total 111,527,625.00
 Vol Hrg Sat Jumlah
1.00 2,000,000.00 2,000,000.00
1.00 1,000,000.00 1,000,000.00
1.00 500,000.00 500,000.00

Jumlah 3,500,000.00 1,000,000.00 1,000,000.00

118.00 50,000.00 5,900,000.00 20,000.00 2,360,000.00

118.00 80,000.00 9,440,000.00 67,000.00 7,906,000.00
118.00 45,000.00 5,310,000.00 2,500.00 295,000.00
118.00 49,500.00 5,841,000.00 18,000.00 2,124,000.00
118.00 55,000.00 6,490,000.00 100,000.00 11,800,000.00

Jumlah 32,981,000.00 24,485,000.00

118.00 172,000.00 20,296,000.00 85,000.00 10,030,000.00

118.00 25,000.00 2,950,000.00 25,000.00 2,950,000.00
236.00 30,000.00 7,080,000.00 5,000.00 1,180,000.00
420.00 153,000.00 64,260,000.00 75,000.00 31,500,000.00

94,586,000.00 45,660,000.00

131,067,000.00 71,145,000.00

122000000

3.6
69444.4444444444
 0.4

2,500,000.00

0.075

8,496,000.00

48,926,000.00

59,922,000.00

(10,472,375.00)

283.2
1.48409894

3.6 550,800.00

250000 69,444.44
 0.395 0.079 0.316

900000 67,500.00

28,666.67
114,666.67

116.67