Pekerjaan Persiapan

Mobilisasi
Bedeng
Listrik

Ls
Ls
Ls

sat

Pekerjaan Sipil
Bobokan
Pengecoran Tapak Tiang
Angkur Pipa Tiang
Finishing Beton Tapak
Cor Dalam Pipa Tiang

Ttk
Ttk
Ttk
Ttk
Ttk

Vol

218.00
218.00
218.00
218.00
218.00
Jumlah

Pekerjaan Besi
Kolom Pipa Galvanis 1.5", 2-3mm
Tutup Tiang
Baut dan Klem
Pagar Brc Galvanis T. 1,5 m

m1
buah
buah
set

218.00
218.00
436.00
840.00

Hrg Sat

Jumlah

0.4

45,000.00
70,000.00
30,000.00
35,000.00
40,000.00

9,810,000.00
15,260,000.00
6,540,000.00
7,630,000.00
8,720,000.00
47,960,000.00

170,000.00
20,000.00
30,000.00
125,000.00

37,060,000.00
4,360,000.00
13,080,000.00
105,000,000.00
255,420,000.00

0.075

0.395

900000

28,333.33
113,333.33

67,500.00

0.079

0.316

Pekerjaan Persiapan
Mobilisasi
Bedeng
Listrik

sat
Ls
Ls
Ls

Vol
1.00
1.00
1.00

Hrg Sat
1,500,000.00
1,000,000.00
500,000.00

Jumlah
Pekerjaan Sipil
Bobokan
Pengecoran Tapak Tiang
Angkur Pipa Tiang
Finishing Beton Tapak
Cor Dalam Pipa Tiang

Ttk
Ttk
Ttk
Ttk
Ttk

118.00
118.00
118.00
118.00
118.00

45,000.00
75,000.00
37,500.00
40,000.00
50,000.00

Jumlah
Pekerjaan Besi
Kolom Pipa Galvanis 1.5", 2-3mm
Tutup Tiang
Baut dan Klem
Pagar Brc Galvanis T. 1,5 m

m1
buah
buah
m2

118.00
118.00
236.00
420.00

Jasa 10%

Diskon 5%
Total

165,000.00
25,000.00
25,000.00
110,000.00

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

Vol
1.00
1.00
1.00

Hrg Sat
2,000,000.00
1,000,000.00
500,000.00

3,000,000.00 Jumlah

5,310,000.00
8,850,000.00
4,425,000.00
4,720,000.00
5,900,000.00

118.00
118.00
118.00
118.00
118.00

3,500,000.00

50,000.00
80,000.00
45,000.00
49,500.00
55,000.00

29,205,000.00 Jumlah
19,470,000.00
2,950,000.00
5,900,000.00
46,200,000.00

118.00
118.00
236.00
420.00

Jumlah
2,000,000.00
1,000,000.00
500,000.00

5,900,000.00
9,440,000.00
5,310,000.00
5,841,000.00
6,490,000.00
32,981,000.00

172,000.00
25,000.00
30,000.00
153,000.00

20,296,000.00
2,950,000.00
7,080,000.00
64,260,000.00

74,520,000.00

94,586,000.00

106,725,000.00
10,672,500.00

131,067,000.00

117,397,500.00
5,869,875.00
111,527,625.00

122000000

1,000,000.00

1,000,000.00

20,000.00
67,000.00
2,500.00
18,000.00
100,000.00

2,360,000.00
7,906,000.00
295,000.00
2,124,000.00
11,800,000.00
24,485,000.00

85,000.00
25,000.00
5,000.00
75,000.00

2,500,000.00

8,496,000.00

10,030,000.00
2,950,000.00
1,180,000.00
31,500,000.00
45,660,000.00

48,926,000.00

71,145,000.00

59,922,000.00

3.6
69444.4444444444

0.4

0.075

(10,472,375.00)

283.2
1.48409894

3.6

550,800.00
250000

69,444.44

0.395

900000

28,666.67
114,666.67

116.67

67,500.00

0.079

0.316