1,500,000 1,500,000
5,000,000 5,000,000
20,000 1,400,000
7,900,000
45,000 4,702,500
15,000 470,250
15,000 1,097,250
6,270,000
78,750 51,478,875
3,400,000 29,892,800
5,500,000 63,800,000
4,850,000 60,993,600
3,500,000 40,425,000
3,500,000 2,965,200
3,500,000 4,620,000
5,000,000 23,552,000
48,500,000 32,158,560
4,000,000 71,695,600
300,000 3,837,000
385,418,635
100,000 32,620,600
50,000 47,150,000
35,000 33,005,000
1,500,000 1,500,000
50,000 2,209,000
500,000 500,000
50,000 8,150,000
125,134,600
1,000,000 1,000,000
1,000,000
15,000 525,000
20,000 160,000
200,000 200,000
32,000 1,280,000
45,000 360,000
350,000 350,000
25,000 75,000
30,000 180,000
200,000 400,000
25,000 300,000
3,830,000
300,000 23,379,000
250,000 5,380,000
25,000 22,975,000
1,200,000 1,200,000
52,934,000
4,000,000 12,000,000
2,000,000 4,000,000
3,000,000 12,000,000
1,500,000 6,000,000
34,000,000
100,000 5,800,000
25,000 1,450,000
35,000 997,500
70,000 4,060,000
12,307,500
NO JENIS PEKERJAAN VOLUME SATUAN
J PEKERJAAN PLAFOND
a Pemasangan Plafond Material VPC 20.65 M1
b Pemasangan Plafond Drop Celing 62.92 M1
SUB TOTAL
K PEKERJAAN WATER PROPING
a Pengerjaan Water Proping Dak-dakan 0.001 ls
SUB TOTAL
L PEKERJAAN KRAMIK
a Pengerjaan Kramik Lantai Utama 60x60 cm 186 M2
b Pengerjaan Kramik Lantai Tempat Wudhu 15 M2
c Pengerjaan Kramik Din-ding Tempat Wudhu 20 M2
d Pengerjaan Plint Lantai 161 M1
SUB TOTAL
M PEKERJAAN LISTRIK
a Pengerjaan Intelasi Lampu 32 titik
b Pengerjaan Intelasi Stop Kontak 8 titik
c Pengerjaan INCB 3 bh
d Pemasangan Saklar
e Pemasangan Stop Kontak
SUB TOTAL
N PEKERJAAN BESI
a Pengerjaan Pintu Besi Pagar 18 M2
b Pengerjaan Kanopy 40136 M2
SUB TOTAL
O PEKERJAAN KUBAH
a Pemasangan Kubah 1 unit
SUB TOTAL
P PEKERJAAN SANIT AIR
a Pemasangan Tangki Air/Torn 1000 Liter 1 unit
SUB TOTAL
Q PEKERJAAN PENGECATAN
a Pengecatan Dinding Luar + Dalam 1000 M2
b Pengecatan Pintu + Kusen 8 unit
SUB TOTAL
HARGA SATUAN TOTAL HARGA
190,000 39,235,000
90,000 5,662,800
44,897,800
2,000,000 2,000,000
2,000,000
300,000 55,800,000
250,000 3,750,000
300,000 6,000,000
30,000 4,830,000
70,380,000
300,000 9,600,000
300,000 2,400,000
50,000 150,000
12,150,000
500,000 9,000,000
400,000 16,054,500
25,054,500
30,000,000
30,000,000
2,500,000 2,500,000
2,500,000
25,000 25,000,000
400,000 3,200,000
28,200,000
ESTIMASI PEMBANGUNAN MASJID JAMI AL-MUBAROQAH
Kp. SUKARESMI DESA PASIR BARU
HORMAT KAMI
DISETUJUI
(…………….) (……………….)