A PEKERJAAN PERSIAPAN
1 Mobilisasi dan De Mobilisasi Alat Berat Ls 1 Rp 10,000,000.00
2 Pembuatan Barak Kerja, Gudang Material dan Direksi Keet Ls 1 Rp 20,000,000.00
JUMLAH A
B PEKERJAAN PEMBONGKARAN
1 Pemb. Dinding Bang. Lama dengan Alat Berat m2 826.92 Rp 71,402.50
2 Pemb. Dinding Pagar Lama dengan Alat m2 465 Rp 71,402.50
3 Pembersihan Sisa Runtuhan/Bongkaran m3 258.38 Rp 226,255.90
JUMLAH B
C PEKERJAAN GUDANG
C.1 Pekerjaan Tanah
1 Galian Tanah Pondasi Titik m3 42 Rp 62,332.40
2 Urugan Kembali Bekas Galian m3 31.58 Rp 20,777.47
3 Timbunan Pasir di bawah Lantai, t: 10 cm' m3 90 Rp 255,047.00
4 Timbunan Sirtu di bawah Lantai Ex. Palupi m3 243 Rp 251,160.00
SUB JUMLAH
C.2 Pekerjaan Beton
1 Pondasi Beton Bertulang (Pondasi Titik), 100 x 100 cm'
a. Bekisting m2 33.6 Rp 379,970.50
b. Pembesian Kg 2667.9 Rp 17,081.87
c. Beton K.250 m3 7 Rp 1,786,898.75
2 Kolom Pedestal Beton Bertulang, 40 x 40 cm'
a. Bekisting m2 85.12 Rp 379,970.50
b. Pembesian Kg 1275.12 Rp 17,081.87
c. Beton K.250 m3 8.51 Rp 1,786,898.75
3 Balok Sloof Beton Bertulang, 22/45 cm'
a. Bekisting m2 286.2 Rp 379,970.50
b. Pembesian Kg 5328.14 Rp 17,081.87
c. Beton K.250 m3 31.48 Rp 1,786,898.75
4 Lantai Beton Bertulang, t: 8 cm'
a. Pembesian : Besi Wire Mesh M6 -150/150 Kg 2758.73 Rp 17,081.87
b. Beton K.250 m3 72 Rp 1,786,898.75
SUB JUMLAH
C.3 Pekerjaan Struktur Baja
1 Pek. Base Plate & Stiffner, t: 8 mm kg 2916.69 Rp 22,500.00
2 Angkur & Baut ( ø10, ø12, ø14, ø16) kg 357 Rp 19,500.00
3 Pek. Kolom Baja, IWF 300.150 kg 6403.97 Rp 22,500.00
4 Pek. Kuda-kuda Baja, IWF 300.150 & 150.75 kg 6886.73 Rp 22,500.00
5 Pek. Ikatan Memanjang , IWF 200.100 kg 1918.8 Rp 22,500.00
6 Pek. Ikatan Memanjang Double Cannal, CNP 125.50.20 kg 1461.24 Rp 21,000.00
7 Pek. Ikatan Angin Dinding / Shear Wall, IWF 300.150 kg 5309.71 Rp 22,500.00
8 Pek. Gording, CNP 125.50.20 kg 5682.6 Rp 21,000.00
9 Pek. Penahan Gording Baja Siku L.50.50.5mm kg 734.83 Rp 21,000.00
10 Pek. Trackstang, Besi Polos SNI ø 10 mm kg 209.61 Rp 17,081.87
11 Pek. Ikatan Angin Atap, Besi Polos SNI ø 10 mm kg 147.96 Rp 17,081.87
12 Pek. Pengelasan cm' 151293.43 Rp 1,300.00
13 Pek. Perakitan Baja IWF kg 32029.14 Rp 7,500.00
SUB JUMLAH
NO URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN
Rp 10,000,000.00
Rp 20,000,000.00
Rp 30,000,000.00
Rp 59,044,155.30 Rp 71,402.50
Rp 33,202,162.50 Rp 71,402.50
Rp 58,459,999.44 Rp 226,255.90
Rp 150,706,317.24
Rp 2,617,960.80 Rp 62,332.40
Rp 656,152.50 Rp 20,777.47
Rp 22,954,230.00 Rp 255,047.00
Rp 61,031,880.00 Rp 251,160.00
Rp 87,260,223.30
Rp 12,767,008.80 Rp 379,970.50
Rp 45,572,720.97 Rp 17,081.87
Rp 12,508,291.25 Rp 1,786,898.75
Rp 32,343,088.96 Rp 379,970.50
Rp 21,781,434.07 Rp 17,081.87
Rp 15,206,508.36 Rp 1,786,898.75
Rp 108,747,557.10 Rp 379,970.50
Rp 91,014,594.82 Rp 17,081.87
Rp 56,251,572.65 Rp 1,786,898.75
Rp 47,124,267.23 Rp 17,081.87
Rp 128,656,710.00 Rp 1,786,898.75
Rp 571,973,754.22
Rp 571,980,926.55
Rp 65,625,525.00 2,916.69 Rp 22,500.00
Rp 6,961,500.00 357 Rp 19,500.00
Rp 144,089,325.00 6,403.97 Rp 22,500.00
Rp 154,951,425.00 6,886.73 Rp 22,500.00
Rp 43,173,000.00 1,918.80 Rp 22,500.00
Rp 30,686,040.00 1,461.24 Rp 21,000.00
Rp 119,468,475.00 5,309.71 Rp 22,500.00
Rp 119,334,600.00 5,682.60 Rp 21,000.00
Rp 15,431,430.00 734.83 Rp 21,000.00
Rp 3,580,530.77 209.61 Rp 17,081.87
Rp 2,527,433.49 147.96 Rp 17,081.87
Rp 196,681,459.00 151,293.43 Rp 1,300.00
Rp 240,218,550.00 32,029.14 Rp 7,500.00
Rp 1,142,729,368.82 Rp 1,142,729,368.82
JUMLAH HARGA
Rp 164,503,762.35
Rp 3,698,077.50
Rp 7,585,000.00
Rp 15,445,332.00
Rp 45,514,800.00
Rp 14,784,000.00
Rp 19,500,000.00
Rp 271,030,971.85
Rp 162,259,314.29
Rp 7,716,181.20
Rp 7,681,440.00
Rp 210,596,520.00
Rp 388,253,455.49
Rp 41,130,375.00
Rp 15,444,000.00
Rp 56,574,375.00
Rp 16,826,032.04
Rp 45,172,589.14
Rp 3,036,469.90
Rp 192,400,353.60
Rp 257,435,444.68
Rp 20,858,760.00
Rp 2,782,552.50
Rp 146,339.70
Rp 226,726.50
Rp 2,340,000.00
Rp 250,000.00
Rp 26,604,378.70
Rp 2,801,869,227.39
Rp 1,014,771.47
Rp 112,752.39
Rp 3,978,733.20
Rp 19,590,480.00
Rp 24,696,737.06
Rp 20,140,835.00
Rp 2,502,646.15
Rp 22,643,481.15
JUMLAH HARGA
Rp 4,012,488.48
Rp 3,814,402.62
Rp 3,773,930.16
Rp 8,359,351.00
Rp 4,268,127.48
Rp 2,456,985.78
Rp 14,438,879.00
Rp 12,469,345.84
Rp 5,092,661.44
Rp 6,283,235.99
Rp 17,154,228.00
Rp 82,123,635.78
Rp 3,472,817.58
Rp 1,908,399.92
Rp 14,815,575.00
Rp 15,723,423.00
Rp 3,819,816.00
Rp 10,079,640.00
Rp 10,626,033.60
Rp 8,276,688.00
Rp 558,141.56
Rp 758,230.05
Rp 30,818,636.49
Rp 24,124,312.58
Rp 124,981,713.77
Rp 25,513,875.00
Rp 795,600.00
Rp 4,340,100.00
Rp 10,806,068.00
Rp 41,455,643.00
Rp 58,267,360.82
Rp 750,000.00
Rp 10,296,000.00
Rp 3,840,720.00
Rp 73,154,080.82
Rp 2,808,000.00
Rp 13,351,000.00
Rp 5,353,400.00
Rp 9,600,000.00
Rp 11,029,200.00
Rp 1,626,300.00
Rp 450,000.00
Rp 44,217,900.00
JUMLAH HARGA
Rp 45,481,143.30
Rp 23,136,204.24
Rp 16,100,448.00
Rp 28,319,752.69
Rp 682,592.41
Rp 1,822,183.77
Rp 4,891,988.72
Rp 9,830,998.45
Rp 438,750.00
Rp 1,216,800.00
Rp 131,920,861.58
Rp 1,950,000.00
Rp 7,350,000.00
Rp 818,594.40
Rp 906,297.60
Rp 900,000.00
Rp 4,225,000.00
Rp 452,400.00
Rp 189,117.50
Rp 5,650,000.00
Rp 22,441,409.50
Rp 6,952,920.00
Rp 2,411,545.50
Rp 243,899.50
Rp 302,302.00
Rp 2,470,000.00
Rp 500,000.00
Rp 12,880,667.00
Rp 580,516,129.65
Rp 4,464,558.15
Rp 496,062.02
Rp 4,960,620.17
Rp 7,556,691.29
Rp 36,059,634.00
Rp 43,616,325.29
Rp 10,183,209.40
Rp 20,726,976.53
Rp 4,489,583.11
Rp 78,410,712.38
Rp 35,776,895.14
Rp 18,437,221.30
Rp 28,269,805.20
Rp 19,944,938.06
Rp 7,311,989.69
Rp 47,624,928.00
Rp 271,176,258.80
JUMLAH HARGA
Rp 86,320,184.34
Rp 86,496,952.46
Rp 66,955,374.72
Rp 239,772,511.52
Rp 81,956,384.64
Rp 81,956,384.64
Rp 541,720,395.12
Rp 23,220,480.00
Rp 564,940,875.12
Rp 1,206,422,975.54
Rp 1,096,999.44
Rp 91,416.62
Rp 1,188,416.06
Rp 2,065,901.89
Rp 13,965,838.09
Rp 16,031,739.98
Rp 911,929.20
Rp 1,856,147.15
Rp 402,052.22
Rp 6,383,504.40
Rp 2,768,184.16
Rp 1,500,994.95
Rp 7,021,854.84
Rp 3,203,901.06
Rp 1,651,094.45
Rp 7,728,599.97
Rp 5,815,867.08
Rp 2,725,914.04
Rp 41,970,043.52
Rp 1,134,299.40
Rp 2,045,920.03
Rp 529,808.04
Rp 1,310,269.85
Rp 5,020,297.32
Rp 1,603,829.12
Rp 43,060.75
Rp 1,646,889.87
Rp 29,969,718.75
Rp 5,661,269.53
Rp 19,223,750.00
Rp 54,854,738.28
JUMLAH HARGA
Rp 15,000,000.00
Rp 5,000,000.00
Rp 2,000,000.00
Rp 22,000,000.00
Rp 142,712,125.03
Rp 8,985,000.00
Rp 5,214,690.00
Rp 5,000,000.00
Rp 25,200,000.00
Rp 36,000,000.00
Rp 80,399,690.00
Rp 4,878,055.00
Rp 5,290,285.00
Rp 1,511,510.00
Rp 446,582.50
Rp 1,202,337.50
Rp 7,193,413.50
Rp 1,030,575.00
Rp 1,173,481.40
Rp 469,942.20
Rp 721,402.50
Rp 5,760,000.00
Rp 4,550,385.00
Rp 2,275,192.50
Rp 36,503,162.10
Rp 116,902,852.10
Rp 1,287,943.22
Rp 166,219.73
Rp 15,840,000.00
Rp 8,400,000.00
Rp 29,562,500.00
Rp 7,859,594.60
Rp 9,900,000.00
Rp 73,016,257.55
Rp 73,016,257.55