Professional Documents
Culture Documents
DESCRIPTION
LOKASI
PEKERJAAN
LUAS
Unit
:
: SIPIL
:
QUANTITY
RATE
( Rp )
RATE
( Rp )
TOTAL
( Rp )
Bill.1
PEKERJAAN PERSIAPAN, ASURANSI DAN PERLINDUNGAN PEKERJAAN
Sub.Bill 1.1 Persiapan Dan Asuransi
1.1.1 Pekerjaan persiapan
1 Pembuatan pagar seng T=2m
2 Listrik dan Air kerja
3 Mobilisasi
m2
Ls
70,00
1,00
124.110,00
10.000.000,00
131.184,27
10.570.000,00
9.182.898,90
10.570.000,00
Ls
1,00
46.355.735,41
48.998.012,33
48.998.012,33
To Collection
68.750.911,23
Ls
1,00
7.500.000,00
7.927.500,00
7.927.500,00
2 APD Perkerja
3 Keamanan proyek, Perlindungan pekerjaan
Ls
Ls
1,00
1,00
5.000.000,00
19.000.000,00
5.285.000,00
20.083.000,00
5.285.000,00
20.083.000,00
33.295.500,00
1 Setting out
m1
59,40
175.000,00
184.975,00
10.987.515,00
m3
14,69
69.750,00
73.725,75
1.082.883,82
m3
38,24
69.750,00
73.725,75
2.819.125,23
m3
0,432
204.000,00
215.628,00
93.151,30
m3
1,216
75.000,00
79.275,00
96.358,76
m3
4,061
56.750,00
59.984,75
243.598,07
m3
0,432
56.750,00
59.984,75
25.913,41
m3
12,51
17.250,00
18.233,25
228.097,96
m3
9,40
17.250,00
18.233,25
171.328,73
m3
4,82
215.000,00
227.255,00
1.094.232,83
m3
4,82
265.500,00
280.633,50
To Collection
Bill.2
STRUKTUR
Sub.Bill 2.1 Pekerjaan Struktur
2.1.1 Pekerjaan Galian Tanah
1.351.250,30
18.193.455,40
m2
5,76
174.908,00
184.877,76
1.064.895,87
2 Bekisting Kolom
m2
0,75
174.908,00
184.877,76
138.658,32
m2
3,35
174.908,00
184.877,76
620.079,99
kg
1260,58
14.690,00
15.527,33
19.573.399,42
kg
566,18
14.690,00
15.527,33
8.791.224,88
kg
1909,89
14.690,00
15.527,33
29.655.461,24
m3
3,46
1.345.153,60
1.421.827,36
4.913.835,34
m3
0,56
1.345.153,60
1.421.827,36
799.777,89
m3
2,301
1.345.153,60
1.421.827,36
3.271.624,74
m3
10,87
1.416.993,20
1.497.761,81
16.273.182,09
m3
1,476
1.345.153,60
1.421.827,36
2.098.617,18
m3
3,57
909.100,00
960.918,70
To Collection
3.430.479,76
90.631.236,72
kg
1.219,52
23.204,00
24.526,63
29.910.713,38
kg
631,60
23.204,00
24.526,63
15.491.042,77
3 Rafter 250x125x6x9
kg
473,60
23.204,00
24.526,63
11.615.811,02
m1
21,40
175.000,00
184.975,00
3.958.465,00
6 C 125x50x20x2.3
kg
994,67
14.473,50
15.298,49
15.216.897,56
8 Angkur dia 22 mm
unit
24,00
125.000,00
132.125,00
3.171.000,00
9 Grouting
unit
24,00
50.000,00
52.850,00
To Collection
1.268.400,00
80.632.329,73
m2
81,00
145.300,00
153.582,10
12.440.150,10
m2
18,00
60.000,00
63.420,00
1.141.560,00
m2
18,00
45.000,00
47.565,00
856.170,00
4 Flashing + nok
m1
18,00
50.000,00
52.850,00
951.300,00
5 Rangka/bracing Besi 16 mm
m1
32,00
105.000,00
110.985,00
3.551.520,00
To Collection
18.940.700,10
3.3.2 #REF!
#REF!
1 Gutter
m2
44,40
550.000,00
581.350,00
25.811.940,00
m2
43,46
262.600,00
277.568,20
12.063.113,97
m2
9,84
341.050,00
360.489,85
3.547.220,12
m2
49,25
420.500,00
444.468,50
21.890.073,63
5 Pengecetan
m2
15,20
251.000,00
265.307,00
4.032.666,40
TOTAL
67.345.014,12
Sub Total
Total Pembulatan
PPN 10 %
Grand Total
377.789.147
377.790.000
37.779.000
415.569.000