A PEKERJAAN PERSIAPAN
B STRUKTUR
I STRUKTUR KOLOM Lt. 3 35x35
1 Pekerjaan Pembesian 1802 Kg 15,000.00
2 Pekerjaan Bekisting 120 m² 193,000.00
3 Pekerjaan Coran Adukan Beton K-275 9 m³ 827,000.00
Jumlah
C PEKERJAAN FINISHING
II PEKERJAAN LANTAI 3
1 Pek. Pasang Keramik 40 x 40 Polos 189 m² 90,000.00
2 karpet Lapang Badminton 1 unit 34,000,000.00
3 tiang net 1 unit 10,000,000.00
Jumlah
27,030,000.00
23,160,000.00
7,443,000.00
57,633,000.00
57,600,000.00
43,200,000.00
1,360,000.00
19,200,000.00
121,360,000.00
17,010,000.00
34,000,000.00
10,000,000.00
61,010,000.00
6,160,000.00
3,960,000.00
8,470,000.00
12,000,000.00
6,400,000.00
36,990,000.00
87,500,000.00
87,500,000.00
V PEKERJAAN PLAFON Lt. 3
1 Pekerjaan Rangka Plafon 288 m² 62,000.00
2 Pasang Plafon 288 m² 45,000.00
3 Pekerjaan List Plafon 1/4 90 m' 7,000.00
Jumlah
IX PEKERJAAN ELEKTRIKAL
1 Pekerjaan Instalasi Titik Cahaya 10 ttk 40,000.00
2 Pekerjaan Instalasi Titik Saklar 5 ttk 35,000.00
3 Pekerjaan Instalasi Daya dan Stop Kontak 5 ttk 35,000.00
4 Pasang Lampu Tl 36 Watt 10 bh 125,000.00
5 Kabel NYM 3c - 3 mm 100 m 12,000.00
6 Kabel NYM 3c - 2 mm 50 m 10,000.00
7 Kabel NYM 3c - 4 mm 50 m 14,300.00
8 Pipa PVC 5/8" 200 m 8,000.00
Jumlah
Total
Overhead 10%
Grand Total
17,856,000.00
12,960,000.00
630,000.00
31,446,000.00
500,000.00
7,980,000.00
8,480,000.00
13,950,000.00
7,200,000.00
4,000,000.00
25,150,000.00
2,400,000.00
19,950,000.00
3,800,000.00
26,150,000.00
400,000.00
175,000.00
175,000.00
1,250,000.00
1,200,000.00
500,000.00
715,000.00
1,600,000.00
6,015,000.00
461,734,000.00
46,173,400.00
507,907,400.00