PROYEK : Pembangunan Pabrik Furniture

PEMILIK :
SUBYEK :
TANGGAL :

No. URAIAN PEKERJAAN Unit Volume Harga Sat.

PEKERJAAN STRUKTUR BAJA

1 Kolom Baja
K1 : WF 300x150x6,5x9 kg 5,522.73 22,500.00
Achor bolt M19 pcs 150.00 85,000.00
Base Plat 12mm uk. 400*250 kg 243.06 22,500.00

K2 : WF 250x125x6x9 kg 987.81 22,500.00

Achor bolt M19 pcs 54.00 85,000.00
Plat 12mm uk.350*225 kg 68.91 22,500.00

K3 : WF 200x100x5,5x8 kg 1,024.55 22,500.00

Achor M16 pcs 44.00 75,000.00
Plat 12mm uk.300*200 kg 64.17 22,500.00

K4 : WF 150x75x5x7 kg 161.50 22,500.00

Achor M16 pcs 16.00 75,000.00
Plat 12mm uk.250*175 kg 23.33 22,500.00
Plat tutup PL 6 mm kg 30.64 22,500.00
Cat Zincromate kg 8,126.70 500.00

2 Kolom Mezzanine
K2 : WF 250x125x6x9 kg 1,878.06 22,500.00
Achor M19 pcs 132.00 85,000.00
Plat 12mm uk.350*225 kg 168.44 22,500.00

K3 : WF 200x100x5,5x8 kg 269.85 22,500.00

Achor M16 pcs 12.00 75,000.00
Plat 12mm uk.300*200 kg 17.50 22,500.00
Cat Zincromate kg 2,333.85 500.00

3 Balok
WF 150x75x5x7 kg 3,689.36 22,500.00
Voute WF 150 kg 29.40 22,500.00
Baut M16 pcs 544.00 18,700.00
Plat 10mm 150*75 kg 98.26 22,500.00
PL 6m Stifner kg 16.31 22,500.00
Cat Zincromate kg 3,833.32 500.00
 HC 300 kg 907.22 22,500.00
Baut M16 pcs 56.00 18,700.00
Plat 10mm 150*75 kg 0.16 22,500.00
UNP 100x50 kg 206.07 22,500.00
PL 6m Stifner kg 84.58 22,500.00
Cat Zincromate kg 1,198.03 500.00

4 Balok Mezzanine
WF 200x100x5,5x8 kg 2,106.14 22,500.00
WF 250x125x6x9 kg 11,509.22 22,500.00
UNP 100 x 50 kg 1,077.17 22,500.00
Baut pcs 1,584.00 18,500.00
Bondek m2 690.90 155,000.00
Cat Zincromate kg 14,692.53 500.00

5 Rafter
WF 250x125x6x9 kg 21,374.64 22,500.00
WF 150x75x5x7 kg 2,580.12 22,500.00
Plate 10 mm uk. 500*250 kg 821.16 18,700.00
Stifner PL 6mm Uk 200*100 kg 304.73 22,500.00
Plate 12 mm kg 39.38 22,500.00
Baut pcs 1,682.16 22,500.00
Cat Zincromate kg 25,120.03 500.00

6 Gording
CNP 125*50 kg 14,888.25 22,500.00
Baut pcs 1,326.00 18,700.00
Cat Zincomate kg 14,888.25 500.00

7 Atap
UPVC Single layer m2 2,347.00 84,250.00
Atap Trimdek m2 350.00 135,000.00
Trekstang pcs 565.00 29,125.00
Ikatan Angin D12 kg 446.08 22,500.00
Turnbuckel pcs 38.00 51,250.00

SUB TOTAL PEKERJAAN

TOTAL
DIBULATKAN

REKAPITULASI
WF 300
WF 250
WF 200
WF 150
UNP
CNP
CAT ZINCROMATE
PLAT
TOTAL
 7,840.00
Total Harga

124,261,337.25 160.86
12,750,000.00
5,468,750.00
-
22,225,752.00 28.77
4,590,000.00
1,550,390.63 2,865.87
-
23,052,404.25 29.84
3,300,000.00
1,443,750.00
-
3,633,840.00 4.70
1,200,000.00
525,000.00
689,456.25
4,063,348.45
-
-
42,256,368.00 54.70
11,220,000.00
3,789,843.75
-
6,071,618.25 7.86
900,000.00
393,750.00
1,166,924.00
-
-
83,010,532.50 107.46
661,500.00
10,172,800.00
2,210,773.50
366,975.00
1,916,661.80
-
 20,412,540.00 26.42
1,047,200.00
3,543.75
4,636,500.00
1,903,125.00
599,015.75

47,388,240.00 61.34
258,957,450.00 335.22
24,236,250.00 32.32
29,304,000.00
107,089,500.00
7,346,265.33

480,929,487.99 20.96
58,052,712.89 4.75
15,355,738.75
6,856,445.31
885,937.50
37,848,600.00
12,560,016.44

334,985,700.00 402.53
24,796,200.00
7,444,126.67

197,734,750.00
47,250,000.00
16,455,625.00
10,036,800.00
1,947,500.00
-

2,128,955,046.02

6,429.95
#REF!
#REF!
#REF!
206.07
14,888.25
#REF!
#REF! #REF!
#REF!