:Proyek

PEMBANGUNAN
: GUDANG
PABRIK/GUDANG
TYPE 16.00M' X 30.00M' = 22.00UNIT (BLOK B)
:Lokasi
KIM 2 - MABAR
: KIM MEDAN
3 MABAR - MEDAN
:Pemilik
BAPAK SUSANTO
: BAPAK PETER SUHENDRA
:Hal
ANGGARAN
: ANGGARAN
BIAYA BAHAN
BIAYA
- UPAH
BAHAN
KERJA
- UPAH KERJA
:Tanggal
12 MEI 2009
: 03 APRIL 2011
==============================================================
Halaman: 1/4
NO.

WORK ITEM / DESCRIPTION

SUPPORT
PEKERJAAN
A (20.00
PENDAHULUAN
UNIT)

Pembersihan Lapangan Awal dan Akhir

Gudang Material & Direksi Ket

Pasang Bowplank & Pengukuran

Pengadaan Air Kerja, Sumur Bor & Pompa Air

5
6

QUANTITY
VOL.

UNIT

UNIT PRICE

AMOUNT

@ Rp,-

Rp,-

11,520.00 M2

500.00

5,760,000.00

1.00 Ls

1,500,000.00

1,500,000.00

988.00 M'

15,000.00

14,820,000.00

1.00 Ls

2,500,000.00

2,500,000.00

Mobilisasi, Demobilisasi & Dokumentasi

1.00 Ls

1,500,000.00

1,500,000.00

Jaga Malam & SPSI

5.00 Bln

1,500,000.00

7,500,000.00

Subtotal I
II

SUPPORT
PEKERJAAN
A (20.00
TANAH
UNIT)

Galian Tanah

Pasir Urug Padat di bawah Pondasi

Urugan Tanah di bawah Lantai + 15.00CM

33,580,000.00

705.17 M3

20,000.00

21.99 M

85,000.00

1,869,150.00

2,246.40 M3

41,500.00

93,225,600.00

Urugan Pasir Padat di bawah Lantai +5.00CM

691.20 M3

85,000.00

58,752,000.00

Urugan Kembali Galian

682.26 M3

10,000.00

6,822,600.00

Pemadatan Tanah dengan Bomag 25.00TON

11,520.00 M

2,500.00
Subtotal II

14,103,300.00

28,800,000.00
203,572,650.00

III SUPPORT
PEKERJAAN
A (20.00
BETON
UNIT)
GUDANG & LANTAI DASAR (LUAS 16.00M' X 30.00M' X 22.00Unit + Teras = 10,692.00M 2)
1

Lantai Kerja Pondasi Setempat

18.33 M3

Beton Sitemix 1:3:5 Tebal 5.00CM:

-Kerikil

16.68 M3

95,000.00

1,584,196.25

9.90 M3

70,000.00

692,685.00

-Semen type I OPC @50Kg/Sak

83.20 Sak

52,500.00

4,367,763.75

-Upah Cor Beton

18.33 M3

70,000.00

1,282,750.00

Pond. Setempat 120.00CM X 120.00CM X 25.00CM,

67.32 M3

-Pasir

Beton Sitemix 1:2:3

Anl: G.41.
-Kerikil

55.20 M3

95,000.00

5,244,228.00

-Pasir

36.35 M3

70,000.00

2,544,696.00

457.78 Sak

52,500.00

24,033,240.00

-Besi Beton Ulir GS/GG > 12.00MM, Polos < 12.00MM

9,866.39 Kg

7,450.00

73,504,605.50

-Upah Kerja Ikat besi

9,866.39 Kg

1,000.00

9,866,390.00

60,000.00

13,464,000.00

-Upah Cor Beton

67.32 M3

70,000.00

4,712,400.00

Sloof 20.00CM x 30.00CM , Beton Sitemix 1:2:3

82.08 M3
6,394,032.00

-Semen type I OPC @50Kg/Sak

-Mal/Bekisting

224.40 M

Anl: G.41.
-Kerikil

67.31 M3

95,000.00

-Pasir

44.32 M

70,000.00

3,102,624.00

558.14 Sak

52,500.00

29,302,560.00

-Besi Beton Ulir GS/GG > 12.00MM, Polos < 12.00MM

14,893.68 Kg

7,450.00

110,957,878.75

-Upah Kerja Ikat besi

14,893.68 Kg

1,000.00

14,893,675.00

60,000.00

49,248,000.00

82.08 M3

70,000.00

5,745,600.00

-Semen type I OPC @50Kg/Sak

-Mal/Bekisting
-Upah Cor Beton

Kontraktor: EKK Nusantara

820.80 M

Pemilik: PETER SUHENDRA

:Proyek
PEMBANGUNAN
: GUDANG
PABRIK/GUDANG
TYPE 16.00M' X 30.00M' = 22.00UNIT (BLOK B)
:Lokasi
KIM 2 - MABAR
: KIM
MEDAN
3 MABAR - MEDAN
:Pemilik
BAPAK SUSANTO
: BAPAK PETER SUHENDRA
:Hal
ANGGARAN:BIAYA
ANGGARAN
BAHANBIAYA
- UPAH
BAHAN
KERJA- UPAH KERJA
:Tanggal
12 MEI 2009
: 03 APRIL 2011

PROGRES PEKERJAAN

==============================================================

PRIODE :
Halaman: 1/4

NO.

WORK ITEM / DESCRIPTION

QUANTITY
VOL.

UNIT

AMOUNT

Bobot

Nilai

Bobot

Nilai Mng. LL

Bobot

Nilai Mng. Ini

Rp,-

Pek :

Progres

Mng. LL

Rp

Mng. Ini

Rp

SUPPORT
PEKERJAAN
A (20.00
PENDAHULUAN
UNIT)

Pembersihan Lapangan Awal dan Akhir

Gudang Material & Direksi Ket

Pasang Bowplank & Pengukuran

Pengadaan Air Kerja, Sumur Bor & Pompa Air

1.00 Ls

Mobilisasi, Demobilisasi & Dokumentasi

1.00 Ls

Jaga Malam & SPSI

5.00 Bln

11,520.00 M2

1.00 Ls
988.00 M'

5,000.00

4,940,000.00

0.96

Subtotal I

4,940,000.00

II

SUPPORT
PEKERJAAN
A (20.00
TANAH
UNIT)

Galian Tanah

Pasir Urug Padat di bawah Pondasi

Urugan Tanah di bawah Lantai + 15.00CM

Urugan Pasir Padat di bawah Lantai +5.00CM

691.20 M3

7,500.00

5,184,000.00

1.00

Urugan Kembali Galian

682.26 M3

7,500.00

5,116,950.00

0.99

Pemadatan Tanah dengan Bomag 25.00TON

705.17 M3

15,000.00

10,577,475.00

2.05

21.99 M3

7,500.00

164,925.00

0.03

2,246.40 M3

11,520.00 M2

Subtotal II

21,043,350.00

III SUPPORT
PEKERJAAN
A (20.00
BETON
UNIT)
GUDANG & LANTAI DASAR (LUAS 16.00M' X 30.00M' X 22.00Unit + Teras = 10,692.00M 2)
1

Lantai Kerja Pondasi Setempat

18.33 M3

Beton Sitemix 1:3:5 Tebal 5.00CM:

-Upah Cor Beton

18.33 M3

45,000.00

824,625.00

0.16

Pond. Setempat 120.00CM X 120.00CM X 25.00CM,

67.32 M3

9,866.39 Kg

600.00

5,919,834.00

1.14

224.40 M2

20,000.00

4,488,000.00

0.87

Beton Sitemix 1:2:3

Anl: G.41.
-Upah Kerja Ikat besi
-Mal/Bekisting

-Upah Cor Beton

67.32 M3

Sloof 20.00CM x 30.00CM , Beton Sitemix 1:2:3

82.08 M3

45,000.00

3,029,400.00

0.59

Anl: G.41.
-Upah Kerja Ikat besi

14,893.68 Kg

600.00

8,936,205.00

1.73

820.80 M2

20,000.00

16,416,000.00

3.17

-Upah Cor Beton

82.08 M3

45,000.00

3,693,600.00

0.71

Pedestal 20.00CM X 25.00CM

23.38 M3
5,335.82 Kg

600.00

3,201,492.00

0.62

420.75 M2

20,000.00

8,415,000.00

1.63

23.38 M

45,000.00

1,051,875.00

0.20

355.30 M2

7,000.00

2,487,100.00

0.48

-Mal/Bekisting

-Upah Kerja Ikat besi

-Mal/Bekisting
-Upah Cor Beton
-Sisip Halusan
5

Cor Lantai Dasar Gudang t=12.00CM

-Besi Wiremes M-6B satu layer + Overlap + Upah
-Mal/Bekisting
-Upah Cor Beton
-Trowel Finish

1,283.04 M3
11,476.08 M

10692

800.00

9,180,864.00

1.78

63.36 M2

20,000.00

1,267,200.00

0.25

1,283.04 M3

20,000.00

25,660,800.00

4.96

10,692.00 M2

2,250.00

24,057,000.00

4.65

Subtotal III
IV
1

118,628,995.00

PASANGAN 1/2 BATA & PELSTERAN

Pasangan Dinding 1/2 Bata 1:4

11,022.00 M2

Anl: G.33h.

-Upah Pasang Dinding Bata

11,022.00 M2

Plesteran Dinding Bata 1:4

22,044.00 M2

8,000.00

88,176,000.00

17.05

Anl: G.50q.

-Perancah Schaffolding

22,044.00 M2

500.00

11,022,000.00

2.13

-Upah Plesteran Dinding Bata

22,044.00 M2

7,000.00

154,308,000.00

29.84

22,387.96 Kg

600.00

13,432,773.00

2.60

2,500.40 M2

20,000.00

50,008,000.00

9.67

118.44 M3

45,000.00

5,329,800.00

1.03

Kolom Jepit & Balok Praktis 15.00CM X 15.00CM

118.44 M3

Beton Sitemix 1:2:3

Anl: G.41.
-Upah Kerja Ikat besi
-Mal/Bekisting
-Upah Cor Beton

Balok Gantung di atas Pintu 20.00CM X 25.00CM

8.80 M3

Beton Sitemix 1:2:3

-Upah Kerja Ikat besi
-Mal/Bekisting
-Upah Cor Beton
-Sisip halusan
5

Kolom Samping Pintu 20.00CM X 25.00CM

2,435.65 Kg

600.00

1,461,391.80

0.28

20,000.00

2,464,000.00

0.48

8.80 M3

45,000.00

396,000.00

0.08

246.40 M2

7,000.00

1,724,800.00

0.33

123.20 M

13.20 M3

Beton Sitemix 1:2:3

-Upah Kerja Ikat besi
-Mal/Bekisting
-Upah Cor Beton
-Sisip halusan
6

3,229.93 Kg

600.00

1,937,958.00

0.37

20,000.00

4,752,000.00

0.92

13.20 M3

45,000.00

594,000.00

0.11

396.00 M2

7,000.00

2,772,000.00

0.54

237.60 M

Tampak Depan
-Beton Cor Canopy Depan

22.00 Unit

-Plafon Gybsum

22.00 Unit

-Kosen Aluminium lokal Damai Abadi + kaca Polos

22.00 Unit

-Relief Aluminium dan Halusan

22.00 Unit
Subtotal IV

VI

338,378,722.80

SUPPORT
PEKERJAAN
A (20.00
LAINNYA
UNIT)

Pasangan Buis Beton dia. 40.00CM + Pasang

840.00 M'

25,000.00

21,000,000.00

4.06

Bak Kontrol & Tutupnya

154.00 Unit

35,000.00

5,390,000.00

1.04

Septictank

22.00 Unit

350,000.00

7,700,000.00

1.49

4
5

Pengecatan Tembok Dalam Nippont Paint

9,024.00 M

Pengecatan Luar Nippont Paint Wheatershield

9,024.00 M2

Subtotal VI
SUB-TOTAL

34,090,000.00
517,081,067.80

100.00%

:Proyek
PEMBANGUNAN
: GUDANG
PABRIK/GUDANG
TYPE 16.00M' X 30.00M' = 22.00UNIT (BLOK B)
:Lokasi
KIM 2 - MABAR
: KIM
MEDAN
3 MABAR - MEDAN
:Pemilik
BAPAK SUSANTO
: BAPAK PETER SUHENDRA
:Hal
ANGGARAN:BIAYA
ANGGARAN
BAHANBIAYA
- UPAH
BAHAN
KERJA- UPAH KERJA
:Tanggal
12 MEI 2009
: 03 APRIL 2011

PROGRES PEKERJAAN

==============================================================

PRIODE :

Halaman: 1/4
NO.

WORK ITEM / DESCRIPTION

QUANTITY
VOL.

UNIT

AMOUNT

Bobot

Nilai

Bobot

Nilai Mng. LL

Bobot

Nilai Mng. Ini

Rp,-

Pek :

Progres

Mng. LL

Rp

Mng. Ini

Rp

SUPPORT
PEKERJAAN
A (20.00
GABLE
UNIT)
FRAME

Kolom WF 200X100X5.5X8

19,681.20 Kg

800.00

15,744,960.00

8.13

Span

48,453.24 Kg

800.00

38,762,592.00

20.02

Tombak Layar WF 150X75X5X7

3,742.20 Kg

800.00

2,993,760.00

1.55

Gording CNP 125X50X20X2.3 pas 120X37X7X2

53,658.00 Kg

800.00

42,926,400.00

22.17

Ikatan Angin dia. 16.00MM - 10.00M'

264.00 Set

12,640.00

3,336,960.00

1.72

Trekstang dia. 10.00MM

Tie Beam WF 150X75X5X7

Pekerjaan Plat:

WF 200X100X5.5X8 & Vote

3,520.00 Set

592.00

2,083,840.00

1.08

11,760.00 Kg

800.00

9,408,000.00

4.86

-Plat t= 6.00MM pas 5.80MM

2,312.93 Kg

800.00

1,850,340.00

0.96

-Plat t=10.00MM pas 9.80MM

2,060.57 Kg

800.00

1,648,452.00

0.85

Pekerjaan Baut Mur:

-Baut Angker dia. 16.00MM - 60.00CM + pasang

10

748.00 Bh

-Baut dia. 16.00MM - 2.00"

4,584.00 Bh

-Baut dia. 10.00MM - 1.50"

8,712.00 Bh

-Baut dia. 10.00MM - 1.00"

1,122.00 Bh

Pekerjaan Talang & Rangka Talang & Atap Galvalum:

-Talang Pinggir Galvalum t=0.35MM

360.00 M'

22,500.00

8,100,000.00

4.18

-Talang Tengah Galvalum t=0.35MM

480.00 M'

22,500.00

10,800,000.00

5.58

-Besi siku 40X40X4 TKS 38X38X3.4

4,060.00 Kg

800.00

3,248,000.00

1.68

659.40 Kg

800.00

527,520.00

0.27

-Plat Strip 4X25 pas 3.00MM X 20

-Plat Strip pengikat Pipa 4 X 38 pas 3 X 36
-Pipa PVC dia. 3.00" Klass D Wavin setara
-Elbow dia. 3.00" D 90o Rucika
-CNP 150X50X20X2.3 pas 145X37X10X2

176.18 Kg

800.00

140,944.00

0.07

1,386.00 M'

3,500.00

4,851,000.00

2.51

154.00 Bh

500.00

77,000.00

0.04

1,932.00 Kg

800.00

1,545,600.00

0.80

1,500.00

23,364,000.00

-Atap seng Galvalum teal 0.35MM Effective 75.00CM

15,576.00 M'

-Upah Pasang Atap Seng

15,576.00 M'

-Rabung Galvalum

440.00 M'

12.07

-Baut SDS dia 1/4" X 2.00"

11

47,520.00 Bh

-Atap Fiber Effective 75.00CM

550.00 M'

-Upah Pasang Atap Fiber

550.00 M'

1,500.00

825,000.00

0.43

Pek. Pintu Besi:

-Pintu Plat Besi Besi ukuran 6.00M' X 5.50M'

22.00 Unit

-Pintu Besi ukuran 1.20M' X 2.40M'

22.00 Unit

12

Pekerjaan Pengecatan Besi (Dasar 1X + Jadi 2X)

13

Kawat Las Rb.26

14

Fabrikasi dan Ereksi

15

Pengadaan Crane

10,676.84 M2

2,000.00

21,353,683.10

2,969.91 Kg

148,495.71 Kg

1.00 Ls

Subtotal V

193,588,051.10

SUB-TOTAL

193,588,051.10

11.03

100%