I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 1.00 Ls 1,000,000.00 1,000,000.00 1.00 Ls 1,000,000.00
2 Pengukuran/ Uitzet Bouwplank 1.00 Ls 1,500,000.00 1,500,000.00 1.00 Ls 1,500,000.00
3 Papan Nama Proyek 1.00 Ls 500,000.00 500,000.00 1.00 Ls 500,000.00
4 Sewa Gudang / Barak Kerja 1.00 Ls 1,000,000.00 1,000,000.00 1.00 Ls 1,000,000.00
5 Administrasi dan Dokumentasi 1.00 Ls 1,500,000.00 1,500,000.00 1.00 Ls 1,500,000.00
6 Uji Laboratorium 1.00 Ls 2,000,000.00 2,000,000.00 1.00 Ls 2,000,000.00
Jumlah I 7,500,000.00 ### 7,500,000.00
II PEKERJAAN JALAN
A. KELURAHAN BULAKELOR
1 Jalan Paving K.300 t= 8 cm P = 885.00 m' L = 3.00 m' 2,655.00 m2 131,522.50 349,192,237.50 m2 1.00 m2 131,522.50 886.00 3.00 ### m2
2,658.00 349,586,805.00
2 Kansteen 10/12.5x30x50 P 885.00 m' 1,770.00 m' 74,771.00 132,344,670.00 m' 2.00 m' 74,771.00 886.00 ### m'
1,772.00 132,494,212.00
R Jalan 9.00 m2 131,522.50 1,183,702.50 m2 m2 m2 1,183,702.50
Jl.RT.2 RW.4
1 Jalan Paving K.225 t= 6 cm P = 93.00 m' L = 1.80 m' 167.40 m2 108,982.50 18,243,670.50 m2 4.50 m2 490,421.25 97.50 1.80 175.50 m2 19,126,428.75
2 Kansteen 10x20x50 P 93.00 m' 186.00 m' 62,328.00 11,593,008.00 m' 9.00 m' 560,952.00 195.00 390.00 m' 24,307,920.00
JL.RT.1 RW.2
1 Jalan Paving K.225 t= 6 cm P = 94.00 m' L = 2.50 m' 235.00 m2 108,982.50 25,610,887.50 m2 12.00 m2 1,307,790.00 106.00 2.50 265.00 m2 28,880,362.50
2 Kansteen 10x20x50 P 94.00 m' 188.00 m' 62,328.00 11,717,664.00 m' 24.00 m' 1,495,872.00 212.00 212.00 m' 13,213,536.00
JL.RT.1 RW.2
1 Jalan Paving K.300 t= 8 cm P = 93.00 m' L = 3.00 m' 279.00 m2 131,522.50 36,694,777.50 m2 16.50 m2 2,170,121.25 m2
2 Kansteen 10/12.5x30x50 P 93.00 m' 186.00 m' 74,771.00 13,907,406.00 m' 33.00 m' 2,467,443.00 m'
1 Jalan Paving K.300 t= 8 cm P = 109.50 L = 3.00 108,982.50 m2 m2 109.50 3.00 328.50 m2 35,800,751.25
2 Kansteen 10/12.5x30x50 P = 219.00 62,328.00 m' m' 219.00 219.00 m' 13,649,832.00
JL.RT.1 RW.2
1 Jalan Paving K.300 t= 8 cm P = 92.50 m' L = 3.00 m' 277.50 m2 131,522.50 36,497,493.75 m2 13.00 m2 1,709,792.50 m2
2 Kansteen 10/12.5x30x50 P 92.50 m' 185.00 m' 74,771.00 13,832,635.00 m' 26.00 m' 1,944,046.00 m'
1 Jalan Paving K.300 t= 8 cm P = 105.50 L = 3.00 108,982.50 m2 m2 105.50 3.00 316.50 m2 34,492,961.25
2 Kansteen 10/12.5x30x50 P = 211.00 62,328.00 m' m' 211.00 211.00 m' 13,151,208.00