Contoh BQ Baja Workshop

PROYEK PEMBANGUNAN WORKSHOP FACILITY
PT PAMAPERSADA NUSANTARA INDO - KALTIM

REKAPITULASI AKHIR
\
NO
JENIS PEKERJAAN
PEKERJAAN PERSIAPAN
II
WORKSHOP HD 1500
UNIT
ls
Harga / m2 Bangunan
m2
VOLUME
UNIT PRICE
TOTAL PRICE
(RP)
(RP)
1.00
675,011,196.66
675,011,196.66
1.00
7,404,988,803.34
7,404,988,803.34
1,590.00
4,657,225.66
TOTAL
8,080,000,000.00
PEMBULATAN
8,080,000,000.00
PPN 10 %
808,000,000.00
TOTAL BIAYA
8,888,000,000.00
PT. Bintang Putra Bangunan
Hendra Tjugito
Direktur
Page1
Rekapitulasi Akhir
Proyek Pembangunan Workshop Facility
PROYEK PEMBANGUNAN WORKSHOP & WAREHOUSE FACILITY

PAKET PEKERJAAN PERSIAPAN
\
NO
JENIS PEKERJAAN
UNIT
VOLUME
UNIT PRICE
TOTAL PRICE
(RP)
(RP)
1 Pengukuran dan Bouwplank
ls
1.00
2,231,754.59
2,231,754.59
2 Direksi Keet, Gudang dan bedeng kerja
ls
1.00
18,500,000.00
18,500,000.00
3 Penyediaan air ( by owner )
ls
0.00
4 Penyediaan listrik kerja
ls
1.00
3,500,000.00
5 Shop drawing + As Build Drawing
ls
1.00
4,500,000.00
4,500,000.00
6 Biaya pengaman P3K, Helmet, Sabuk Pengaman
ls
1.00
30,871,008.55
30,871,008.55
7 Biaya Security
ls
1.00
12,000,000.00
12,000,000.00
8 Management Project
ls
1.00
266,000,000.00
266,000,000.00
9 Mobilisasi dan Demobilisasi
ls
1.00
337,408,433.53
337,408,433.53
Sub Total
by owner
3,500,000.00
675,011,196.66
Page2
Rekapitulasi Awal
Paket Pekerjaan Persiapan
PAMA - INDO

PAKET PEKERJAAN WORKSHOP WHEEL
NO
JENIS PEKERJAAN
PEKERJAAN PERSIAPAN
8,080,000,000.00
8,152,000,000.00
Dibulatkan
SPESIFIKASI
UNIT
VOLUME
ls
1.00
TOTAL PRICE
UNIT PRICE
MAN
MATRIAL
MAN
TOOLS
TOTAL
MATRIAL
TOOLS
PRICE
675,011,196.66
675,011,196.66
675,011,196.66
II
PEKERJAAN WS HD 1500
PEKERJAAN TANAH
ls
1.00
133,000.00
676,835.00
6,000.00
20,999,766.91
132,505,725.00
118,680.00
153,624,171.91
PEKERJAAN STRUKTUR DASAR
ls
1.00
3,153,000.00
47,965,859.81
211,100.00
122,781,419.13
1,624,377,845.90
15,120,427.59
1,762,279,692.62
PEKERJAAN STRUKTUR BAJA
ls
1.00
37,250.00
860,622.29
13,385.00
125,234,132.50
1,815,670,825.70
49,196,615.13
1,990,101,573.33
PEKERJAAN PASANGAN ATAP & CLADDING
ls
1.00
94,000.00
1,016,416.27
4,500.00
37,480,341.52
316,134,031.69
2,990,700.78
356,605,073.99
PEKERJAAN DINDING + PLESTERAN DAN PLAFOND
ls
1.00
94,000.00
1,016,416.27
4,500.00
42,070,365.00
158,560,727.60
1,628,047.50
202,259,140.10
PEKERJAAN PASANGAN PINTU / JENDELA
ls
1.00
131,500.00
495,055.67
8,250.00
7,650,000.00
96,734,971.00
0.00
104,384,971.00
PEKERJAAN LANTAI DAN TANGGA
ls
1.00
50,000.00
29,094,957.50
4,000.00
5,731,080.00
114,245,016.55
474,440.00
120,450,536.55
PEKERJAAN ALAT SANITAIR
ls
1.00
255,000.00
4,575,000.00
1,430,000.00
26,990,000.00
0.00
28,420,000.00
PEKERJAAN SARANA LUAR
ls
1.00
1,237,775.00
15,466,478.86
47,722,759.50
332,961,371.03
1,280,449.70
381,964,580.23
10
PEKERJAAN MEKANIKAL / ELEKTRIKAL WORKSHOP
ls
1.00
1,114,107,400.00
344,093,360.00
0.00
1,239,470,646.00
11
PEKERJAAN TAMBAH
ls
1.00
80,096,000.00
979,357,417.60
5,975,000.00
52,235.00
###
Sub Total
1,065,428,417.60
7,404,988,803.34

NO
JENIS PEKERJAAN
PEKERJAAN PERSIAPAN
II
PEKERJAAN WORKSHOP HD 1500
1.
SPESIFIKASI
UNIT
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
MATRIAL
TOOLS
MAN
TOTAL
MATRIAL
TOOLS
675,011,197
PRICE
ls
1.00
1 Galian tanah untuk poer, pondasi dan tie beam
79.12
33,000.00
1,500.00
2,610,960
2 Urugan tanah kembali
49.07
20,000.00
1,500.00
981,307
981,306.91
3 Pemadatan tanah
1,485.00
5,000.00
7,425,000
7,425,000.00
4 Lantai kerja , t = 5 cm dibawah pondasi /poer / tie beam
675,011,196.66
PEKERJAAN TANAH
20,999,766.91
5 Sirtu dibawah slab lantai workshop & Ramp t = 30 cm

6 Sirtu dibawah slab lantai office , t = 10 cm
7 Plastik cor
339,250.00
25,000.00
45,335.00
132,505,725.00
675,011,196.66
118,680.00
153,624,171.91
118,680.00
2,729,640.00
1,000.00
121,791,600.00
131,511,600.00
388.80
25,000.00
313,250.00
1,000.00
9,720,000
10.50
25,000.00
313,250.00
1,000.00
262,500
3,289,125.00
3,551,625.00
7,425,000.00
7,425,000.00
1,485.00
-
Page3
5,000.00
Paket Pekerjaan Workshop Wheel

PAMA - INDO

NO
2.
JENIS PEKERJAAN
SPESIFIKASI
UNIT
PEKERJAAN STRUKTUR DASAR
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
-
133,000.00
1 Mini pile 25x25, include jasa pemancangan & penyambungan L = 12 m
m'
408.00
2 Bobok kepala mini pile
ttk
34.00
35,000.00
MATRIAL
TOOLS
MAN
TOTAL
MATRIAL
TOOLS
PRICE
676,835.00
6,000.00
122,781,419.13
1,624,377,845.90
15,120,427.59
1,762,279,692.62
428,550.00
15,000.00
174,848,400.00
6,120,000.00
180,968,400.00
1,190,000
1,190,000.00
3 Poer P 1
PC1 ( 60x60x60 )
Ready Mix
0.43
238,400.00
3,353,625.21
15,000.00
102,989
1,448,766.09
6,480.00
1,558,234.89
4 Poer P 2
PC2 (130x80x60)
Ready Mix
9.98
238,400.00
3,002,258.81
15,000.00
2,380,186
29,974,551.92
149,760.00
32,504,497.52
5 Kolom pendestal
K1 (360/235)
Ready Mix
2.04
238,400.00
5,271,145.86
15,000.00
485,941
10,744,400.63
30,575.14
11,260,916.61
6 Kolom pendestal
K2 (510/510)
Ready Mix
2.60
238,400.00
3,780,019.30
15,000.00
619,840
9,828,050.17
39,000.00
10,486,890.17
7 Kolom pendestal
K3 (350/350)
Ready Mix
0.49
238,400.00
5,271,145.86
15,000.00
116,816
2,582,861.47
7,350.00
2,707,027.47
89,566,405.99
384,750.00
96,066,115.99
16,492,265.14
8 Tie beam TB1
TB1 (300/500)
Ready Mix
25.65
238,400.00
3,491,867.68
15,000.00
6,114,960
9 Tie beam TB2
TB2 (250/350)
Ready Mix
4.64
238,400.00
3,300,967.49
15,000.00
1,106,176
15,316,489.14
69,600.00
ttk
3,600.00
2,000.00
24,000.00
500.00
7,200,000
86,400,000.00
1,800,000.00
95,400,000.00
10 Cerucuk dolken l=2m d=10cm, jarak / 60 cm bawah lantai

11 Slab Lantai dasar t = 30 cm ( Workshop + Ramp ) D13 - 150 double
Ready Mix
388.80
238,400.00
2,773,587.04
15,000.00
92,689,920
1,078,370,641.15
5,832,000.00
1,176,892,561.15
12 Slab Lantai dasar t = 10 cm ( Office ) , wiremesh M6 single
Ready Mix
10.50
238,400.00
1,931,759.92
15,000.00
2,503,200
20,283,479.16
157,500.00
22,944,179.16
13 Plat lantai Tool Yard t = 10 cm Wiremesh M8 Single
Ready Mix
7.20
238,400.00
3,484,799.81
15,000.00
1,716,480
25,090,558.62
108,000.00
26,915,038.62
14 Plat lantai 2 Office t=12 cm M8 Single
Ready Mix
11.59
238,400.00
2,051,759.92
15,000.00
2,763,056
23,779,897.47
173,850.00
26,716,803.47
15 Bondek lantai 2 Office
Smart Deck / Hokayu
105.00
15,000.00
130,000.00
1,575,000
13,650,000.00
16 Kolom praktis 15 x 15 cm (area office & bundwall batako workshop)
sitemix
5.83
238,400.00
4,500,362.05
15,000.00
1,388,788
26,216,645.34
87,381.79
27,692,815.01
8,083,157.44
28,350.00
8,562,083.44
15,225,000.00
17 Ring Balk praktis 15 x 20 cm
Sitemix
1.89
238,400.00
4,276,802.88
15,000.00
450,576
18 Shear connector plat lantai mezanine 12 mm - 150
Krakatau / Gunung Garuda
kg
116.08
900.00
9,104.00
300.00
104,468
1,056,751.86
34,822.67
1,196,042.52
19 Dowel 16 mm + pipa pvc l = 1 m
kg
303.36
900.00
9,104.00
300.00
273,024
2,761,789.44
91,008.00
3,125,821.44
20 Boulard pelindung kolom dia 6 di cor t : 2 m
bh
5.00
4,375,000.00
875,000.00
4,375,000.00
Page4

PAMA - INDO

NO
3.
JENIS PEKERJAAN
SPESIFIKASI
UNIT
PEKERJAAN STRUKTUR BAJA
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
471.64
3,153,000.00
MATRIAL
47,965,859.81
TOOLS
211,100.00
MAN
MATRIAL
125,234,132.50
TOTAL
TOOLS
PRICE
1,815,670,825.70
49,196,615.13
1,990,101,573.33
WORKSHOP DAN OFFICE

1 Kolom K 1
- H 400x400x13x21
kg
24,742.20
1,000.00
17,967.01
495.00
24,742,200
444,543,404.31
12,247,389.00
481,532,993.31
2 Kolom K 2
- WF 350x175x7x11
kg
2,958.14
1,000.00
15,187.98
495.00
2,958,144
44,928,239.01
1,464,281.28
49,350,664.29
3 Kolom K 3
- H 200x200x8x12
kg
838.60
1,000.00
15,187.98
495.00
838,600
12,736,642.04
415,107.00
13,990,349.04
4 Kolom K 4
- WF 250x125x6x9
kg
509.71
1,000.00
15,187.98
495.00
509,712
7,741,496.89
252,307.44
8,503,516.33
5 Girder G1
- WF 350x175x7x11
kg
3,020.64
1,000.00
15,187.98
495.00
3,020,640
45,877,427.16
1,495,216.80
50,393,283.96
6 Girder G2
- WF 300x150x6,5x9
kg
578.03
1,000.00
15,187.98
495.00
578,025
8,779,033.53
286,122.38
9,643,180.90
17,997,555.92
495,841.50
19,495,097.42
335,314,751.55
9,238,086.00
363,215,637.55
7 Girder G3
- WF 600x200x11x17
kg
1,001.70
1,000.00
17,967.01
495.00
1,001,700
8 Girder G4
- WF 700x300x13x14
kg
18,662.80
1,000.00
17,967.01
495.00
18,662,800
9 Girder G5
- WF 200x100x6x9
kg
511.92
1,000.00
15,187.98
495.00
511,920
7,775,031.95
253,400.40
8,540,352.35
79,596,570.64
2,594,176.20
87,431,506.84
10 Balok BL1
- WF 300x150x6,5x9
kg
5,240.76
1,000.00
15,187.98
495.00
5,240,760
11 Balok BL2
- WF 250x125x6x9
kg
8,192.69
1,000.00
15,187.98
495.00
8,192,688
124,430,401.15
4,055,380.56
136,678,469.71
12 Rafter R1
- WF 300x150x6,5x9
kg
5,139.47
1,000.00
15,187.98
495.00
5,139,470
78,058,179.91
2,544,037.65
85,741,687.56
13 Rafter R2
- WF 250x125x6x9
kg
4,556.33
1,000.00
15,187.98
495.00
4,556,328
69,201,429.47
2,255,382.36
76,013,139.83
kg
8,287.13
1,000.00
14,967.01
495.00
8,287,125
124,033,499.32
4,102,126.88
136,422,751.20
kg
5,679.45
1,000.00
15,187.98
495.00
5,679,450
86,259,386.64
2,811,327.75
94,750,164.39
2,019,697.90
65,825.10
2,218,503.00
14 Purlin P32 C 150.65.20.3,2

15 Braching gierder BG 45
2L 50.50.5
16 Stiffener t=8 THK
kg
132.98
1,000.00
15,187.98
495.00
132,980
17 Stiffener t=10 THK
kg
797.89
1,000.00
15,187.98
495.00
797,890
12,118,339.28
394,955.55
13,311,184.83
18 Plat t=10 mm
kg
1,156.94
1,000.00
15,187.98
495.00
1,156,940
17,571,584.36
572,685.30
19,301,209.66
19 Plat t=12 mm
kg
930.87
1,000.00
15,187.98
495.00
930,870
14,138,037.18
460,780.65
15,529,687.83
20 Plat t=16 mm
kg
1,063.85
1,000.00
15,187.98
495.00
1,063,850
16,157,735.08
526,605.75
17,748,190.83
21 Plat t=20 mm
kg
1,329.81
1,000.00
15,187.98
495.00
1,329,810
20,197,130.88
658,255.95
22,185,196.83
22 Trekstang 12 mm untuk atap
kg
521.46
4,693,140.00
23 Braching 16 mm + Turn Buckle 16 mm
kg
630.52
630,520
9,576,326.66
24 Angkur bout 25 mm, L : 1000
bh
80.00
125,950.00
10,076,000.00
85,855.00
2,747,360.00
9,000.00
1,000.00
15,187.98
495.00
312,107.40
4,693,140.00
10,518,954.06
10,076,000.00
25 Angkur bout 16 mm, L : 800
bh
32.00
26 Rangka Cladding C 125.50.20.3,2
kg
3,031.95
1,000.00
14,967.01
495.00
3,031,952
45,379,261.97
1,500,816.24
49,912,030.21
27 Fascia termasuk rangka C 100.50.20.3,2
m'
97.20
14,000.00
243,536.05
2,000.00
1,360,800
23,671,703.93
194,400.00
25,226,903.93
28 HTB 22 mm
bh
280.00
11,812.50
3,307,500.00
3,307,500.00
29 HTB 19 mm
bh
1,310.00
10,937.50
14,328,125.00
14,328,125.00
30 HTB 16 mm
bh
2,380.00
8,750.00
20,825,000.00
20,825,000.00
31 Baut hitam 12 mm
bh
1,840.00
6,562.50
12,075,000.00
12,075,000.00
32 Pengecatan Baja
kg
99,515.83
1,000.00
24,878,959
99,515,834.00
124,394,792.50
250.00
2,747,360.00
Page5

PAMA - INDO

NO
4.
JENIS PEKERJAAN
SPESIFIKASI
UNIT
PEKERJAAN PASANGAN ATAP & CLADDING
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
-
MATRIAL
TOOLS
MAN
MATRIAL
TOTAL
TOOLS
PRICE
37,250.00
860,622.29
13,385.00
37,480,341.52
316,134,031.69
2,990,700.78
356,605,073.99
1 Atap Galvalume ex. Fumira type G680, t = 0,5 mm
Fumira
1,194.30
15,000.00
121,000.00
1,500.00
17,914,508
144,510,362.69
1,791,450.78
164,216,321.24
2 Sopi-sopi ex fumira type F714, colorcoat t = 0.4 mm
Fumira
180.00
17,500.00
121,000.00
1,500.00
3,150,000
21,780,000.00
270,000.00
25,200,000.00
3 Wall Cladding Main WS ex fumira type F714, colorcoat t = 0.4 mm
Fumira
619.50
17,500.00
121,000.00
1,500.00
10,841,250
74,959,500.00
929,250.00
86,730,000.00
121.03
2,500.00
52,583.28
302,584
6,364,338.42
4 Insulation dibawah atap Office
6,666,922.17
5 Pasangan nok atap
Fumira
48.00
4,000.00
72,384.00
192,000
3,474,432.00
3,666,432.00
6 Pasang pipa talang tegak 6"
Wavin
142.00
25,000.00
225,182.92
3,550,000
31,975,974.02
35,525,974.02
7 Flashing
Fumira
162.00
5,000.00
59,937.60
810,000
9,709,891.20
10,519,891.20
8 Pasangan talang datar Alumunium Tebal = 0.5 mm
Fumira
96.00
7,500.00
243,328.47
720,000
23,359,533.35
24,079,533.35
Page6

PAMA - INDO

NO
5.
JENIS PEKERJAAN
SPESIFIKASI
UNIT
PEKERJAAN DINDING + PLESTERAN DAN PLAFOND
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
-
MATRIAL
MAN
TOOLS
94,000.00
1,016,416.27
42,070,365.00
158,560,727.60
498.90
17,500.00
99,784.00
8,730,750
49,782,237.60
58,512,987.60
2 Plesteran & acian dinding
Lokal
997.80
17,500.00
44,025.00
17,461,500
43,928,145.00
61,389,645.00
3 Pasangan dinding Keramik dinding 30x30 Depan office h = 2 m
Asia Tile / Mulia
20.55
22,000.00
82,040.00
2,000.00
452,100
1,685,922.00
41,100.00
2,179,122.00
4 Pengecatan Interior
Mowilex
1,025.66
5,500.00
25,610.00
750.00
5,641,130
26,267,152.60
769,245.00
32,677,527.60
5 Pengecatan Exterior
Mowilex
304.67
5,500.00
27,520.00
750.00
1,675,685
8,384,518.40
228,502.50
10,288,705.90
6 Plafond gypsum 9 mm rangka hollo
Jayaboard
171.60
27,000.00
64,986.67
2,000.00
4,633,200
11,151,712.00
343,200.00
16,128,112.00
7 Plafond grc 6 mm rangka hollo
GRC Board
48.00
27,000.00
97,480.00
2,000.00
1,296,000
4,679,040.00
96,000.00
6,071,040.00
1,080,000
7,560,000.00
1,100,000
5,122,000.00
Catylac
270.00
4,000.00
28,000.00
200.00
5,500.00
25,610.00
4,500.00
750.00
PEKERJAAN PASANGAN PINTU / JENDELA
1,628,047.50
150,000.00
202,259,140.10
8,640,000.00
6,372,000.00
131,500.00
495,055.67
7,650,000.00
96,734,971.00
104,384,971.00
1 Pintu type P 1
Bengkirai, Ascesories Deckson
unit
3.00
250,000.00
3,471,722.00
750,000
10,415,166.00
11,165,166.00
2 Pintu type P 2
unit
2.00
250,000.00
3,155,380.00
500,000
6,310,760.00
6,810,760.00
3 Pintu type P 3
unit
4.00
250,000.00
3,155,380.00
1,000,000
12,621,520.00
13,621,520.00
4 Jendela type J 1
unit
11.00
150,000.00
2,352,400.00
1,650,000
25,876,400.00
27,526,400.00
5 Jendela type J 2
unit
10.00
150,000.00
1,604,900.00
1,500,000
16,049,000.00
17,549,000.00
unit
150,000.00
1,697,475.00
2,250,000
25,462,125.00
27,712,125.00
6 Bouvenlight BV1
15.00
8,250.00
1,200,000.00
15,437,257.00
5,731,080.00
114,245,016.55
474,440.00
120,450,536.55
1 Pasang lantai keramik 40 x 40 cm ex : Asia Tile
PEKERJAAN LANTAI DAN TANGGA

Asia Tile / Mulia
146.70
22,000.00
82,040.00
2,000.00
3,227,400
12,035,268.00
293,400.00
15,556,068.00
2 Pasang lantai keramik 30 x 30 cm ex : Asia Tile
Asia Tile / Mulia
24.00
22,000.00
82,040.00
2,000.00
528,000
1,968,960.00
48,000.00
2,544,960.00
3 Pasang dinding keramik 25 x 33 cm, t = 2 m
Asia Tile / Mulia
66.52
24,000.00
82,240.00
2,000.00
1,596,480
5,470,604.80
133,040.00
7,200,124.80
4 Plint lantai keramik 40 x10 cm ex : Asia Tile
Asia Tile / Mulia
94.80
4,000.00
46,000.00
379,200
4,360,800.00
4,740,000.00
5 Floorhardener Natural ex.Sika 5 kg/m termasuk Ramp
Sika
1,358.50
34,677.50
47,109,383.75
47,109,383.75
6 Tangga utama Office
Gunung Garuda
unit
1.00
12,500,000.00
12,500,000.00
12,500,000.00
Gunung Garuda
unit
1.00
8,500,000.00
8,500,000.00
8,500,000.00
Gunung Garuda
unit
1.00
7,000,000.00
7,000,000.00
7,000,000.00
Gunung Garuda
18.00
850,000.00
15,300,000.00
15,300,000.00
1,430,000.00
28,420,000.00
7 Tangga safety + Wire Safety

8 Tangga maintenance OHC
9 Raling balkon
8.
PRICE
Lokal
9 Pengecatan plafond
7.
TOTAL
TOOLS
1 Pasangan dinding batako keliling office, WC, bundwall workshop
8 Lis plafond gypsum
6.
MATRIAL
PEKERJAAN ALAT SANITAIR
50,000.00
29,094,957.50
26,990,000.00
25,000.00
250,000.00
100,000
1,000,000.00
1,100,000.00
1,950,000.00
11,700,000.00
11,700,000.00
1 Kloset jongkok American Standard
American Standart
bh
4.00
2 Urinoir American Standart
American Standart
bh
6.00
3 Floor drain American Standard
American Standart
bh
6.00
4 Kran air Amreican Standard
American Standart
bh
10.00
Page7
4,000.00
10,000.00
240,000.00
60,000
1,440,000.00
1,500,000.00
10,000.00
235,000.00
100,000
2,350,000.00
2,450,000.00

PAMA - INDO

NO
JENIS PEKERJAAN
SPESIFIKASI
UNIT
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
990,000
8,700,000.00
9,690,000.00
450,000.00
180,000
1,800,000.00
1,980,000.00
bh
6.00
165,000.00
6 Kaca Cermin 160 x 180 cm
American Standart
bh
4.00
45,000.00
PEKERJAAN SARANA LUAR

1 Saluran beton keliling bangunan,t = 15cm uk. 30 x 60 cm, 8-150 double
Ready Mix
2 Oil pit
168.40
126.00
3 Penutup Saluran Grill (UNP 125x65x6x8)
Gunung Garuda
170.00
4 Bak kontrol uk. 40 x 40 cm + penutup grill
Ready Mix
bh
4.00
Lokal
5 Rabat beton t = 10 cm, sitemix K 175, Wiremesh M6 single

6 Ground Watertank 600 x 250 x 2 cm
227.34
255,000.00
4,575,000.00
47,722,759.50
332,961,371.03
65,000.00
785,000.00
10,946,000
132,194,000.00
143,140,000.00
125,000.00
15,750,000.00
15,750,000.00
258,000.00
14,790,000
43,860,000.00
58,650,000.00
218,750.00
875,000.00
875,000.00
5,683,500
10,306,458.90
87,000.00
25,000.00
45,335.00
1,000.00
1,280,449.70
227,340.00
-
381,964,580.23
16,217,298.90
-
- Galian tanah
83.20
33,000.00
1,500.00
2,745,600
124,800.00
2,870,400.00
- Urugan tanah kembali
50.80
20,000.00
1,500.00
1,016,000
76,200.00
1,092,200.00
- Pemadatan tanah
32.00
5,000.00
###
160,000
- Lantai dan atap beton t. 15 cm 10-150 (double) K225 (site mix)
12.60
225,000.00
2,776,321.60
10,000.00
2,835,000
34,981,652.16
126,000.00
37,942,652.16
- Dinding beton t. 15 cm 10-150 (double) K225 (site mix)
16.60
225,000.00
2,776,321.60
10,000.00
3,735,000
46,086,938.56
166,000.00
49,987,938.56
- Waterprofing coating
66.50
5,652,500.00
- Pasangan dinding dan lantai keramik
- Waterstop
- Tangga maintenance
bh
- Manhole
bh
7 Pembuatan Oil Trap uk ( 200 x 200 x 150 ) cm
85,000.00
22,000.00
82,040.00
2,000.00
160,000.00
5,652,500.00
-
18.00
250,000.00
4,500,000.00
4,500,000.00
2.00
2,000,000.00
4,000,000.00
4,000,000.00
2.00
350,000.00
700,000.00
700,000.00
- Galian tanah
27.32
33,000.00
1,500.00
901,692
40,986.00
942,678.00
- Urugan tanah kembali
19.37
20,000.00
1,500.00
387,360
29,052.00
416,412.00
- Pemadatan tanah
15.18
5,000.00
###
75,900
- Lantai beton t. 15 cm 8-150 (double) K225 (site mix)
2.41
225,000.00
2,776,321.60
10,000.00
542,700
6,696,487.70
24,120.00
7,263,307.70
5.54
225,000.00
2,776,321.60
10,000.00
1,247,400
15,391,926.95
55,440.00
16,694,766.95
- Pengecatan dinding
108.00
5,500.00
25,610.00
750.00
594,000
2,765,880.00
81,000.00
3,440,880.00
75,900.00
- Inlet Pipe 3"
9.20
ls
1.00
10,000.00
69,576.50
1,000.00
10,000
69,576.50
1,000.00
80,576.50
- Baja L 50.50.5
12.60
kg
90.00
3,137.50
13,187.98
495.00
282,375
1,186,918.42
44,550.00
1,513,843.42
- Cover Plate t = 4 mm
kg
559.80
3,137.50
13,187.98
495.00
1,756,373
7,382,632.55
277,101.00
9,416,106.05
- Pengecatan Baja
13.86
1,000.00
40,505.00
495.00
13,860
561,399.30
6,860.70
582,120.00
10.
PRICE
1,450,000.00
American Standart
9.
TOTAL
TOOLS
MATRIAL
5 Wastafel American Standard
TOOLS
MATRIAL
MAN
PEKERJAAN MEKANIKAL / ELEKTRIKAL Workshop

A Bangunan Workshop
A.1 Elektrikal Work
1,237,775.00
15,466,478.86
52,235.00
1,114,107,400.00
344,093,360.00
1,239,470,646.00
Page8

PAMA - INDO

NO
JENIS PEKERJAAN
Panel PP-Workshop
Panel PP-Office Workshop
SDP-Workshop
Grounding Panel + Bak Kontrol
SPESIFIKASI
UNIT
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
MATRIAL
TOOLS
MAN
TOTAL
MATRIAL
TOOLS
PRICE
Simetri, Intimuara
unit
1.00
19,500,000.00
19,500,000
Simetri, Intimuara
unit
1.00
21,000,000.00
19,500,000.00
21,000,000
Simetri, Intimuara
unit
1.00
31,000,000.00
21,000,000.00
31,000,000
31,000,000.00
unit
1.00
Page9

PAMA - INDO

NO
JENIS PEKERJAAN
2 Cable Leeder 300 x 100 c/w fitting, support and accessories
SPESIFIKASI
Tree Star
Safety Wire for maintenance
UNIT
mtr
mtr
3 Armature
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
126.00
126.00
MATRIAL
TOOLS
MAN
TOTAL
MATRIAL
TOOLS
PRICE
405,000.00
51,030,000.00
51,030,000.00
75,000.00
9,450,000.00
9,450,000.00
HPIT Lamp 400W
Philips
bh
21.00
2,475,000.00
51,975,000.00
Panel Box 400x500x200 Receptacle (1Ph/16A, 3Ph/32A, 3Ph/63A)
Simetri, Intimuara
bh
3.00
16,500,000.00
49,500,000.00
49,500,000.00
NYFGBY 4 x 185mm
Supreme ( 4 besar )
mtr
315.00
1,675,000.00
527,625,000.00
527,625,000.00
Cable dari SDP WS - PP WS
NYY 4 x 16mm + G
Supreme ( 4 besar )
mtr
10.00
185,000.00
1,850,000.00
1,850,000.00
Cable dari SDP WS LP office WS
NYY 4 x 16mm + G
Supreme ( 4 besar )
mtr
10.00
185,000.00
1,850,000.00
1,850,000.00
Installation lampu HPIT 400 Watt
NYM 3 x 2,5mm + Conduit
Supreme ( 4 besar )
nos
21.00
1,875,000.00
39,375,000.00
39,375,000.00
Installation Receptacle Panel Box
NYY 5 x 25mm
Supreme ( 4 besar )
nos
3.00
13,500,000.00
40,500,000.00
40,500,000.00
4 Cable dari LVMDP SDP WS
A.2 Mechanical Equipment

Main Equipment
Merk
unit
Grounfos / Ebara
Type
Kap.
Total Head
2,2 kw
40 m
Power
Presure Tank
( include )
Model
Cap.
Automatic Panel Water Pump
Cable Power Pump NYY 4x6 mm2 ( 50 m' )
Include fitting, support and accessories
87,500,000.00
4,300,000
1 Packed Booster Pump (Double)
150 lt/m
Grounfos / Ebara
51,975,000.00
1.00
87,500,000.00
1.00
-
Page10
4,300,000.00
87,500,000.00
4,300,000.00
-

PAMA - INDO

NO
JENIS PEKERJAAN
SPESIFIKASI
UNIT
2 Clean Water Piping Instalation
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
MATRIAL
TOOLS
MAN
TOTAL
MATRIAL
TOOLS
PRICE
9,605,700.00
GIP med dia. 50 mm
Spindo, PPI
mtr
78.00
123,150.00
9,605,700
GIP med dia. 20 mm
Spindo, PPI
mtr
30.00
66,950.00
2,008,500
2,008,500.00
Ball Valve dia. 50 mm
Kitz
nos
1.00
491,000.00
491,000
491,000.00
Kitz
nos
3.00
224,500.00
673,500
673,500.00
lot
1.00
6,000,000.00
6,000,000
6,000,000.00
9,605,700.00
Fitting, support and accessories
3 Air Compresed Instalation
GIP med dia. 50 mm
Spindo, PPI
mtr
78.00
123,150.00
9,605,700
GIP med dia. 20 mm
Spindo, PPI
mtr
30.00
66,950.00
2,008,500
2,008,500.00
Kitz
nos
1.00
491,000.00
491,000
491,000.00
Kitz
nos
3.00
224,500.00
673,500
673,500.00
lot
1.00
6,000,000.00
6,000,000
6,000,000.00
4 Oil Piping Instalation
Black Steel Pipe Sch. 40 dia. 50 mm ( 1 )
Spindo, PPI
mtr
68.00
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
68.00
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
68.00
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
68.00
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
68.00
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
68.00
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
68.00
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
68.00
196,300.00
13,348,400.00
13,348,400.00
Spindo, PPI
mtr
196,300.00
13,348,400.00
13,348,400.00
Black Steel Pipe Sch. 40 dia. 20 mm
Spindo, PPI
mtr
95,450.00
19,090,000.00
19,090,000.00
8,500,000.00
8,500,000.00
8,500,000.00
lot
68.00
68.00
200.00
1.00
-
B OFFICE W0rkshop
B.1 ELECTRICAL WORKS
Lighting, Outlet and Instlation
1 FL 2 x 36 Watt Surface Mounted with reflektor
Artolite, Metosu, Philips
Nos
20.00
825000
16,500,000
16,500,000.00
2 FL 1 x 36 Watt Surface Mounted with Balk TKO
Nos
4.00
275000
1,100,000
1,100,000.00
3 DL SL 1x18 Watt
Nos
225000
4,950,000
4,950,000.00
22.00
Page11

PAMA - INDO

NO
JENIS PEKERJAAN
SPESIFIKASI
UNIT
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
4 ExhOusE fan type Ceiling 25 TGQ
KDK, Panasonic
Nos
5 Exhouse Fan type Ceiling 24 CUE c/w ducting
KDK, Panasonic
Nos
6 Double Switch
MK, Clipsal
Nos
7 Receptacle 1 Ph/16 A
MK, Clipsal
Nos
9.00
8 General Receptacle 1 Ph/16 A ( 3 UPS + 1 Genset )
MK, Clipsal
Nos
6.00
9 NYM 3 x 2,5 mm2 + conduit to Installation FL 2 x 36 Watt
MATRIAL
TOOLS
MAN
TOTAL
MATRIAL
TOOLS
PRICE
475000
1,900,000
1,900,000.00
4.00
3875000
15,500,000
15,500,000.00
18.00
85000
1,530,000
1,530,000.00
85000
765,000
765,000.00
325000
1,950,000
1,950,000.00
4.00
Supreme ( 4 besar )
Point
20.00
450000
9,000,000
9,000,000.00
10 NYM 3 x 2,5 mm2 + conduit to Installation FL 1 x 36 Watt
Supreme ( 4 besar )
Point
4.00
450000
1,800,000
1,800,000.00
11 NYM 3 x 2,5 mm2 + conduit to Installation DL 1 x 18 Watt
Supreme ( 4 besar )
Point
22.00
450000
9,900,000
9,900,000.00
12 NYM 3 x 2,5 mm2 + conduit to Installation Exhaust fan type ceiling
Supreme ( 4 besar )
Point
650000
5,200,000
5,200,000.00
13 NYM 3 x 2,5 mm2 + conduit to Installation Receptacle 1 Ph/16 A
Supreme ( 4 besar )
Point
550000
4,950,000
4,950,000.00
14 NYM 3 x 2,5 mm2 + Conduit to General Receptacle (3 UPS + 1 Genset)
Supreme ( 4 besar )
Point
975000
5,850,000
5,850,000.00
4,200,000.00
55,000,000.00
15 Support of Material
16 Grounding Bangunan Keliling
8.00
9.00
6.00
Lot
1.00
4200000
4,200,000
ls
1.00
55000000
B.2 MECHANICAL WORKS

1 Air Conditioning
55,000,000
AC Split Wall type 1 PK - 9000 BTU / H
Daikin, Panasonic
Unit
2.00
7,500,000.00
15,000,000.00
15,000,000.00
AC Split Wall type 1,5 PK - 12,100 BTU / H
Daikin, Panasonic
Unit
2.00
8,000,000.00
16,000,000.00
16,000,000.00
1,350,000.00
5,400,000.00
5,400,000.00
2,500,000.00
2,500,000.00
2,500,000.00
Installation AC + Cable Power + Cable Control
Poin
Support of Material
Lot
2 Plumbing Toilet Installation
4.00
1.00
-
Pipe PVC AW type dia 100mm
Wavin, Rucika
Mtr
24.00
90,800.00
Wavin, Rucika
Mtr
14.00
38,600.00
Wavin, Rucika
Mtr
18.00
58,670.00
Floor Drain dia 50mm
San-Ei
Nos
8.00
Cleant Out dia 100mm
San-Ei
Nos
GIP Med. Dia 25mm
Spindo, PPI
Mtr
GIP Med. Dia 20mm
Spindo, PPI
Mtr
GIP Med. Dia 15mm
Spindo, PPI
Mtr
Lot
UNIT
Fitting of Material
Biotek BT 16
3 Instalasi Penyalur Petir

Air terminal Type Elektrostatic R100
Prevectron
ls
2,179,200.00
540,400.00
540,400.00
1,056,060.00
1,056,060.00
345,000.00
2,760,000.00
2,760,000.00
276,000.00
1,104,000.00
1,104,000.00
110.00
114,200.00
12,562,000.00
12,562,000.00
22.00
86,950.00
1,912,900.00
1,912,900.00
16.00
62,800.00
1,004,800.00
1,004,800.00
1.00
3,000,000.00
3,000,000.00
3,000,000.00
1.00
33,000,000.00
33,000,000.00
33,000,000.00
4.00
1.00
Page12
85,000,000.00
85,000,000.00
2,179,200.00
85,000,000.00

PAMA - INDO

NO
JENIS PEKERJAAN
SPESIFIKASI
UNIT
Pole Made from GSP medium dia 2 " 3 m On Up building c/w Accessories
Bak kontrol 40x40cm2
8.
TOTAL PRICE
UNIT PRICE
VOLUME
MAN
MATRIAL
TOOLS
MAN
TOTAL
MATRIAL
TOOLS
PRICE
Pipa Gip 25 mm
Grounding
Kabel Double Shielded 2 x 35mm2
Izin Disnaker
PEKERJAAN TAMBAH
80,096,000.00
1 Oil Storage
bh
2 Lantai beton 30x30
m3
270.00
3 Cerucuk
bh
2,500.00
4 Kitchen Zink
bh
5 Lantai beton 5x30*0.3
m3
45.00
6 Sirtu
m3
30.00
979,357,417.60
5,975,000.00
32,500,000.00
32,500,000.00
238,400.00
2,773,587.04
15,000.00
64,368,000
748,868,500.80
4,050,000.00
817,286,500.80
2,000.00
24,000.00
500.00
1,250,000.00
66,250,000.00
1.00
4.00
238,400.00
5,000,000
60,000,000.00
750,000.00
3,000,000.00
2,773,587.04
10,728,000
124,811,416.80
339,250.00
15,000.00
10,177,500.00
1,065,428,417.60
675,000.00
32,500,000.00
3,000,000.00
136,214,416.80
10,177,500.00
Page13

PAMA - INDO
ANALISA HARGA SATUAN

PROYEK
: PT PAMA PERSADA NUSANTARA - INDO PROJECT
DIBUAT
PT. BINTANG PUTRA BANGUNAN
BERLAKU
LOKASI
NO
JENIS PEKERJAAN
URUG PASIR / M
- Pasir urug
- Upah kerja
SAT.
m
m
VOLUME
1.20
1.00
HARGA SATUAN
155,000.00
14,950.00
TOTAL HARGA
186,000.00
14,950.00
231,092.50
LANTAI KERJA / M
- Semen
- Pasir pasang
- Upah kerja
- Alat bantu
sak
m
m
m
0.40
0.07
1.00
1.00
70,000.00
155,000.00
25,000.00
1,000.00
28,000.00
10,850.00
25,000.00
1,000.00
71,335.00
URUGAN SIRTU / M
- Sirtu
- Upah kerja
m
m
1.20
1.00
225,000.00
25,000.00
270,000.00
25,000.00
339,250.00
DINDING BATAKO / M
- Batu batako
- Pasir pasang
- Semen
- Upah kerja
- Alat bantu
bh
m
sak
m
m
19.00
0.03
0.26
1.00
1.00
3,000.00
430,000.00
70,000.00
17,500.00
2,000.00
57,000.00
12,900.00
18,200.00
17,500.00
2,000.00
117,284.00
ROLLAG / M'
- Batu bata
- Pasir pasang
- Semen
- Upah kerja
- Alat bantu
bh
m
sak
m
m
20.00
0.06
0.08
1.00
1.00
1,200.00
430,000.00
70,000.00
10,000.00
2,000.00
24,000.00
25,800.00
5,600.00
10,000.00
2,000.00
77,510.00
PLESTERAN / M
- Semen
- Pasir pasang
- Upah kerja
- Alat bantu
sak
m
m
m
0.24
0.04
1.00
1.00
70,000.00
430,000.00
17,500.00
2,000.00
16,800.00
17,200.00
17,500.00
2,000.00
61,525.00
SALURAN/ M'
- Pas Bata
- Plesteran
- Galian
m2
m
m
1.00
1.80
1.00
117,284.00
61,525.00
35,000.00
117,284.00
110,745.00
35,000.00
302,483.35
BETON SITE MIX K175 / M

- Split 1 : 2
- Pasir
- Semen
- Upah kerja
- Alat bantu
m
m
sak
m
m
0.85
0.55
8.50
1.00
1.00
550,000.00
430,000.00
70,000.00
225,000.00
10,000.00
467,500.00
236,500.00
595,000.00
225,000.00
10,000.00
1,573,320.00
BETON SITE MIX K225 / M

- Split 1 : 2
- Pasir
- Semen
- Upah kerja
- Alat bantu
m
m
sak
m
m
0.85
0.55
9.00
1.00
1.00
550,000.00
430,000.00
70,000.00
225,000.00
10,000.00
467,500.00
236,500.00
630,000.00
225,000.00
10,000.00
1,757,280.00
RELAT / M
- Papan 3/20
- Kaso 5/7
- Upah kerja buat
- Upah kerja bongkar
- Paku 5 & 7 cm
m
m
m
m
kg
1.00
1.00
1.00
1.00
0.20
13,525.00
8,000.00
12,000.00
10,000.00
19,500.00
13,525.00
8,000.00
12,000.00
10,000.00
3,900.00
53,116.00
BEGESTING / M
- Triplek 9 mm
- Kaso 5/7
- Upah kerja buat
- Upah kerja bongkar
- Paku 5 & 7 cm
m
m
m
m
kg
1.05
7.00
1.00
1.00
0.50
42,500.00
8,000.00
15,000.00
12,500.00
19,500.00
44,625.00
56,000.00
15,000.00
12,500.00
9,750.00
154,420.00
BESI BETON / KG
- Besi beton
- Upah kerja
- Alat bantu
kg
kg
kg
1.00
1.00
1.00
8,000.00
900.00
300.00
8,000.00
900.00
300.00
10,304.00
Pondasi PC1
- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
158.00
1.22
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,628,032.00
77,761.82
3,607,025.21
Pondasi PC2
- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
127.00
1.22
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,308,608.00
77,761.82
3,255,658.81
Kolom pendestal
- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
290.00
7.23
4.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
2,988,160.00
460,834.42
5,524,545.86
Kolom pendestal 2
- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
177.00
4.23
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,823,808.00
269,616.82
4,033,419.30
3.00
Tie beam TB1

- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
153.00
4.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,576,512.00
254,956.80
3,745,267.68
Tie beam TB2

- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
112.00
7.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,154,048.00
446,174.40
3,554,367.49
Slab Lantai workshop & ramp 2 m tebal = 25 cm ( besi beton 13 - 150 dobel )
- Beton K 225
m
- Besi
kg
- Begesting
m
1.00
102.00
2.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,051,008.00
127,478.40
3,026,987.04
3.00
Slab Lantai Dasar office t = 10 cm ( Wiremesh M8- Single )

- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
48.00
2.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
494,592.00
127,478.40
2,305,159.92
Kolom praktis 15 x 15 cm
- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
185.00
12.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,906,240.00
764,870.40
4,753,762.05
Ring Balk praktis 15 x 20 cm

- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
178.00
10.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,834,112.00
637,392.00
4,530,202.88
Slab Lantai dua t = 12 cm ( Office ) wiremesh M8 single, termasuk bondex

- Beton K 225
m
- Besi
kg
- Begesting Bondeks
m
1.00
49.00
8.75
1,573,320.00
10,304.00
175,000.00
1,573,320.00
504,896.00
1,531,250.00
4,042,601.92
Rabat
- Beton K 225
- Besi
- Begesting Bondeks
m
kg
m
1.00
27.00
1,573,320.00
10,304.00
175,000.00
1,573,320.00
278,208.00
0.00
1,851,528.00

- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
121.00
3.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,246,784.00
191,217.60
3,011,321.60
Pekerjaan Beton dinding Bunker

- Beton K 225
- Besi
m
kg
1.00
204.00
1,573,320.00
10,304.00
1,573,320.00
2,102,016.00
- Begesting
14.00
63,739.20
892,348.80
5,115,806.98
Tie beam TB1

- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
159.00
6.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,638,336.00
382,435.20
4,025,382.14
Tie beam TB2

- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
152.00
8.27
1,573,320.00
10,304.00
63,739.20
1,573,320.00
1,566,208.00
527,123.18
4,106,649.33
Saluran Washing
- Beton K 225
- Besi
- Begesting
m
kg
m
1.00
97.00
12.00
1,573,320.00
10,304.00
63,739.20
1,573,320.00
999,488.00
764,870.40
3,738,199.81
BATU KOSONG / M
- Batu kali
- Pasir pasang
- Upah kerja
m
m
m
1.30
0.30
1.00
290,000.00
155,000.00
15,000.00
377,000.00
46,500.00
15,000.00
491,120.00
PONDASI BATU KALI / M

- Batu kali
- Pasir pasang
- Semen
- Upah kerja
- Alat bantu
m
m
sak
m
m
1.20
0.52
4.50
1.00
1.00
290,000.00
155,000.00
70,000.00
90,000.00
1,500.00
348,000.00
80,600.00
315,000.00
90,000.00
1,500.00
935,312.00
PENGECATAN DINDING/ M
- Cat Vinilex
- Alkali
- Upah kerja
- Alat bantu
m
m
m
m
1.00
1.00
1.00
1.00
15,675.00
13,750.00
5,500.00
750.00
15,675.00
13,750.00
5,500.00
750.00
37,458.75
PENGECATAN PLAFOND / M
- Cat Evoxy
- Thineer
- Upah kerja
- Alat bantu
m
m
m
m
0.50
0.60
1.00
1.00
61,750.00
18,850.00
10,000.00
1,500.00
30,875.00
11,310.00
10,000.00
1,500.00
60,127.20
LANTAI KERAMIK 30/30 / M

- Keramik
- Pasir pasang
- Semen
- Upah kerja
- Alat bantu
m
m
sak
m
m
1.10
0.04
0.16
1.00
1.00
50,000.00
155,000.00
70,000.00
22,000.00
2,000.00
55,000.00
6,200.00
11,200.00
22,000.00
2,000.00
106,040.00
LANTAI KERAMIK 20/20 / M

- Keramik
- Pasir pasang
- Semen
- Upah kerja
- Alat bantu
m
m
sak
m
m
1.10
0.04
0.16
1.00
1.00
50,000.00
155,000.00
70,000.00
25,000.00
2,000.00
55,000.00
6,200.00
11,200.00
25,000.00
2,000.00
109,340.00
DINDING KERAMIK 20/20 / M

- Keramik
- Pasir pasang
- Semen
- Upah kerja
- Alat bantu
m
m
sak
m
m
1.10
0.04
0.16
1.00
1.00
50,000.00
155,000.00
70,000.00
24,000.00
2,000.00
55,000.00
6,200.00
11,200.00
24,000.00
2,000.00
108,240.00
FLOOR HARDENER EX. FOSROC 5 KG/ M

- Floorhardener ex. Fosroc Natural
- Mobilisasi
- Labor fee
- Supporting equipment
kg
m
m
m
5.00
1.00
1.00
1.00
3,105.00
6,000.00
8,000.00
2,000.00
15,525.00
6,000.00
8,000.00
2,000.00
35,308.00
PLAFOND Gypsum 9 MM / M
- GRC t = 9 mm
- Rangka hollo 40 x 40
- Upah kerja
- Alat bantu
m
m'
m
ls
1.00
2.75
1.00
1.00
26,041.67
10,500.00
27,000.00
2,000.00
26,041.67
28,875.00
27,000.00
2,000.00
93,986.67
DINDING GRC 9 MM / M doble

- GRC 6mm
- Rangka Metal Stud
- Upah kerja
- Alat bantu
m
m'
m
ls
2.00
2.75
1.00
1.00
60,763.89
16,166.67
42,500.00
2,000.00
121,527.78
44,458.33
42,500.00
2,000.00
235,744.44
ATAP GALVALUME / m
- Atap Galvalume type G 680 t = 0,5 mm
- Upah kerja
- Roof screw
- Alat bantu
m
m
nos
m
1.05
1.00
3.00
1.00
105,529.41
10,000.00
1,750.00
1,500.00
110,805.88
15,000.00
5,250.00
1,500.00
148,462.59
NOK ATAP / m
- Nok atap
- Upah kerja
- Self Tapping Screw
- Alat bantu
m
m
nos
m
1.00
1.00
6.00
1.00
46,200.00
10,000.00
1,750.00
1,500.00
46,200.00
10,000.00
10,500.00
1,500.00
76,384.00
FLASHING / M
- Nok atap
- Upah kerja
- Self Tapping Screw
- Alat bantu
m
m
nos
m
1.00
1.00
4.00
1.00
39,480.00
10,000.00
1,750.00
1,500.00
39,480.00
10,000.00
7,000.00
1,500.00
64,937.60
CLADDING COLORCOAT / m'

- Cladding ex. Fumira type F 714 t = 0,4 mm
- Rangka Clading baja C
- Upah kerja
- Paku atap
- Alat bantu
m
kg
m
nos
m
1.05
9.03
1.00
4.00
1.00
103,529.41
10,851.23
17,500.00
1,500.00
1,500.00
108,705.88
17,500.00
6,000.00
1,500.00
149,750.59
LISPLANG / m
- Fumira color t = 0.4 mm, type : F 714
- Upah kerja
- Paku atap
- Alat bantu
m
kg
m
nos
m
1.05
9.03
1.00
4.00
1.00
103,529.41
10,851.23
17,500.00
1,500.00
1,500.00
108,705.88
98,022.73
17,500.00
6,000.00
1,500.00
259,536.05
207,628.84
PINTU BAJA PB1

- Plat 1.2 mm
- Upah kerja
- Kunci
- Cat
kg
kg
kg
nos
m
168.00
195.20
363.20
1.00
363.20
16,691.54
16,462.01
3,000.00
450,000.00
1,500.00
2,804,179.34
3,213,384.74
1,089,600.00
450,000.00
544,800.00
9,074,199.77
ALUMINIUM FOIL ( INSULATION )

- Aluminium foil single side type HF.204
- Aluminium foil single side type HF.405
- Glass wool
- Wiremesh
- Upah kerja
- Alat bantu
m
m
m
m
m
m
1.00
1.00
1.00
1.00
1.00
1.00
8,450.00
10,731.50
10,500.00
9,500.00
8,000.00
2,000.00
8,450.00
10,731.50
10,500.00
9,500.00
8,000.00
2,000.00
55,083.28
ROOF GUTTER
- Colorcoat sheet l = 120 cm
- Corrugated Steel plate t = 0.75 mm
- Siku 60.60.6
- Rivet nail
- Upah kerja
- Alat bantu
m'
m
kg
bh
m'
ls
1.05
0.00
10.84
16.00
1.00
1.00
112,700.00
137,000.00
8,249.00
1,050.00
12,500.00
2,000.00
118,335.00
0.00
89,419.16
16,800.00
12,500.00
2,000.00
267,740.66
TREKSTANG
- Trekstang
- Upah kerja
- Alat bantu
m
m
m
1.00
1.00
1.00
24,268.75
4,500.00
1,000.00
24,268.75
4,500.00
1,000.00
33,341.00
RAFTER BRACHING
- Braching + turn buckle
- Upah kerja
- Alat bantu
m
m
m
1.00
1.00
1.00
376,554.35
9,500.00
2,000.00
376,554.35
9,500.00
2,000.00
434,620.88
ANCHOR BOLT dia. 25

- Anchor Bolt
- Upah kerja
- Alat bantu
bh
bh
bh
1.00
1.00
1.00
97,500.00
15,000.00
2,000.00
97,500.00
15,000.00
2,000.00
128,240.00
ANGKUR BAUT dia. 19

- Anchor Bolt
- Upah kerja
- Alat bantu
bh
bh
bh
1.00
1.00
1.00
61,050.00
15,000.00
2,000.00
61,050.00
15,000.00
2,000.00
87,416.00
RAIN WATER DOWN PIPE dia. 4"

- Pipa PVC dia. 4"
- Knee 45
- Knee 90
- Sock
- Steel palte
- Upah kerja
- Alat bantu
m'
bh
bh
bh
kg
m'
m'
4.00
2.00
1.00
1.00
3.50
4.00
4.00
32,725.00
22,000.00
22,000.00
22,000.00
14,750.00
12,000.00
1,000.00
130,900.00
44,000.00
22,000.00
22,000.00
51,625.00
48,000.00
4,000.00
361,228.00
90,307.00
RAIN WATER DOWN PIPE dia. 6"

- Pipa PVC dia. 6"
- Knee 45
- Knee 90
- Sock
- Steel palte
- Upah kerja
- Alat bantu
m'
bh
bh
bh
kg
m'
m'
4.00
2.00
1.00
1.00
3.50
4.00
4.00
72,187.50
25,500.00
25,500.00
25,500.00
14,750.00
12,500.00
1,500.00
288,750.00
51,000.00
25,500.00
25,500.00
51,625.00
50,000.00
6,000.00
558,180.00
139,545.00
BAJA WF
- Baja WF.ex.Gunung Garuda
- Transportasi dari pabrik ke workshop
- Upah Turun Naik Di WorkSHop
- Upah Pabrikasi & Erection
- Alat bantu
kg
kg
kg
kg
kg
1.00
1.00
1.00
1.00
1.00
11,048.52
214.50
137.50
3,000.00
495.00
11,048.52
214.50
137.50
3,000.00
495.00
16,682.98
BAJA CANAL "C"

- Baja Canal "C"
- Alat bantu
kg
kg
kg
kg
kg
1.00
1.00
1.00
1.00
1.00
10,851.23
214.50
137.50
3,000.00
495.00
10,851.23
214.50
137.50
3,000.00
495.00
16,462.01
PLATE BAJA
- Plate baja
- Alat bantu
kg
kg
kg
kg
kg
1.00
1.00
1.00
1.00
1.00
11,056.16
214.50
137.50
3,000.00
495.00
11,056.16
214.50
137.50
3,000.00
495.00
16,691.54
BAJA L
- Baja L
- Alat bantu
kg
kg
kg
kg
kg
1.00
1.00
1.00
1.00
1.00
11,060.28
214.50
137.50
3,000.00
495.00
11,060.28
214.50
137.50
3,000.00
495.00
16,696.15
BAJA UNP
- Baja UNP
- Alat bantu
kg
kg
kg
kg
kg
1.00
1.00
1.00
1.00
1.00
11,060.28
214.50
137.50
3,000.00
495.00
11,060.28
214.50
137.50
3,000.00
495.00
16,696.15
BETON PORE CAP P 1

- Beton K225
- Besi beton
- Begesting
m
kg
m'
1.00
97.10
11.00
1,757,280.00
10,304.00
154,420.00
1,757,280.00
1,000,518.40
1,698,620.00
4,991,188.61
BETON PORE CAP P 2

- Beton K225
- Besi beton
- Begesting
m
m'
m
1.00
101.78
4.80
1,757,280.00
10,304.00
154,420.00
1,757,280.00
1,048,741.12
741,216.00
3,972,905.57
BETON PILE CAP P 3

- Beton K225
- Besi beton
- Begesting
m
kg
m'
1.00
92.24
8.00
1,757,280.00
10,304.00
53,116.00
1,757,280.00
950,440.96
424,928.00
3,508,566.84
KOLOM PENDESTAL K 1
- Beton K225
- Besi beton
- Begesting
m
kg
m
1.00
305.29
2.85
1,757,280.00
10,304.00
154,420.00
1,757,280.00
3,145,708.16
440,097.00
5,984,255.38
KOLOM PENDESTAL K 2
- Beton K225
- Besi beton
- Begesting
m
kg
m
1.00
305.29
2.85
1,757,280.00
10,304.00
154,420.00
1,757,280.00
3,145,708.16
440,097.00
5,984,255.38
KOLOM PENDESTAL K 3
- Beton K225
- Besi beton
- Begesting
m
kg
m
1.00
287.59
7.33
1,757,280.00
10,304.00
154,420.00
1,757,280.00
2,963,327.36
1,131,126.50
6,553,941.92
KOLOM PENDESTAL K 4
- Beton K225
- Besi beton
- Begesting
m
kg
m
1.00
291.20
6.41
1,757,280.00
10,304.00
154,420.00
1,757,280.00
3,000,524.80
989,832.20
6,437,353.44
CONCRETE TIE BEAM TB 1

- Beton K225
- Besi beton
- Begesting
m
kg
m
1.00
189.85
8.00
1,757,280.00
10,304.00
154,420.00
1,757,280.00
1,956,214.40
1,235,360.00
5,542,716.93

- Beton K225
- Besi beton
- Begesting
m
kg
m
1.00
199.06
8.00
1,757,280.00
10,304.00
154,420.00
1,757,280.00
2,051,114.24
1,235,360.00
5,649,004.75

- Beton K225
- Besi beton
- Begesting
m
kg
m
1.00
204.13
10.00
1,757,280.00
10,304.00
154,420.00
1,757,280.00
2,103,304.00
1,544,200.00
6,053,358.08

- Beton K225
- Besi beton
- Begesting
m
kg
m
1.00
146.15
13.50
1,757,280.00
10,304.00
154,420.00
1,757,280.00
1,505,929.60
2,084,670.00
5,989,625.15
SLAB CONCRETE T = 30 CM
- Beton K225
- Besi beton D13-150 double
- Side formwork
- Dowel 13 mm - L= 100 mm
m
kg
m
kg
1.00
96.94
1.25
6.75
1,757,280.00
10,304.00
53,116.00
10,304.00
1,757,280.00
998,900.67
66,395.00
69,552.00
3,239,182.99
SLAB CONCRETE T = 15 CM
- Beton K225
- Besi beton D 13 - 200 double
- Side formwork
m
kg
m
kg
1.00
149.90
2.50
6.40
1,757,280.00
10,304.00
53,116.00
10,304.00
1,757,280.00
1,544,569.60
132,790.00
65,945.60
3,920,655.42
SLAB CONCRETE T = 10 CM ( OFFICE )

- Beton K225
- Besi beton 8 - 150 single
- Side formwork
m
kg
m
kg
1.00
110.60
2.50
5.40
1,757,280.00
10,304.00
53,116.00
10,304.00
1,757,280.00
1,139,622.40
132,790.00
55,641.60
3,455,574.08
SLAB CONCRETE T = 10 CM ( PUMP ROOM )

- Beton K225
- Besi beton 8 - 200 single
- Side formwork
m
kg
m
kg
1.00
0.00
2.20
5.40
1,757,280.00
10,304.00
53,116.00
10,304.00
1,757,280.00
0.00
116,855.20
55,641.60
2,161,350.02
PLATE CONCRETE T = 12 CM
- Beton K225
- Besi beton
- Begesting ( BONDEX )
m
kg
m
1.00
133.22
8.34
1,757,280.00
10,304.00
175,000.00
1,757,280.00
1,372,707.12
1,459,500.00
5,140,225.58
RABAT BETON T. 10 CM
- Beton K225
- Besi beton
- Relat
m
kg
M'
1.00
133.22
15.00
1,757,280.00
0.00
53,116.00
1,757,280.00
0.00
796,740.00
2,860,502.40
286,050.24
BAK KONTROL
Galian tanah
Lantai kerja
Pasir t= 10
Buangan tanah
Urugan kembali
Pemadatan tanah bekas galian
Beton t= 15 cm
Bekisting
Besi 10-150
Plesteran + aci
Grill
m
m
m
m
m
m
m
m
kg
m
kg
0.60
0.60
0.06
0.40
0.20
0.60
0.20
1.80
13.55
2.40
30.00
32,500.00
71,335.00
231,092.50
22,500.00
17,500.00
3,500.00
1,757,280.00
154,420.00
10,304.00
61,525.00
16,696.15
19,500.00
42,801.00
13,865.55
9,000.00
3,500.00
2,100.00
351,456.00
277,956.00
139,573.86
147,660.00
500,884.61
1,508,297.02
1,689,292.66
3.00
SALURAN BETON BERTULANG TERBUKA / M

Galian tanah
Lantai kerja
Pasir t= 10
Buangan tanah
Urugan kembali
Beton t= 15 cm
Bekisting
Besi 10-150
Plesteran + aci
Grill
m
m
m
m
m
m
m
m
kg
m
kg
0.80
0.80
0.10
0.50
0.30
0.80
0.20
2.00
16.93
0.00
57.75
32,500.00
71,335.00
231,092.50
22,500.00
17,500.00
3,500.00
1,757,280.00
154,420.00
10,304.00
61,525.00
16,696.15
26,000.00
57,068.00
23,109.25
11,250.00
5,250.00
2,800.00
351,456.00
308,840.00
174,467.33
0.00
964,202.87
2,155,376.66
SALURAN BETON BERTULANG DIBAWAH RAMP / M

Galian tanah
Lantai kerja
Pasir t= 10
Buangan tanah
Urugan kembali
Beton t= 15 cm
Bekisting
Besi 10-150
Plesteran + aci
Grill
m
m
m
m
m
m
m
m
kg
m
kg
0.80
0.80
0.10
0.50
0.30
0.80
0.20
2.00
16.93
0.00
0.00
32,500.00
71,335.00
231,092.50
22,500.00
17,500.00
3,500.00
1,757,280.00
154,420.00
10,304.00
61,525.00
16,696.15
26,000.00
57,068.00
23,109.25
11,250.00
5,250.00
2,800.00
351,456.00
308,840.00
174,467.33
0.00
0.00
1,075,469.45
SALURAN BETON BERTULANG DIBAWAH JALAN / M

Galian tanah
Lantai kerja
Pasir t= 10
Buangan tanah
Urugan kembali
Beton t= 15 cm
Bekisting
Besi 10-150
Plesteran + aci
Decker
m
m
m
m
m
m
m
m
kg
m
m
0.90
1.20
0.13
0.40
0.30
1.20
0.37
2.70
38.07
1.98
0.12
32,500.00
71,335.00
231,092.50
22,500.00
17,500.00
3,500.00
1,757,280.00
154,420.00
10,304.00
61,525.00
2,108,736.00
29,250.00
85,602.00
30,042.03
9,000.00
5,250.00
4,200.00
650,193.60
416,934.00
392,273.28
121,819.50
258,320.16
2,243,230.71
SALURAN UTAMA / M
Galian tanah
Lantai kerja
Pasir t= 10
Buangan tanah
Urugan kembali
Pasangan batu kali
Plesteran + aci
Decker
m
m
m
m
m
m
m
m
m
1.74
1.20
0.12
0.60
0.30
1.20
0.96
2.30
0.00
32,500.00
71,335.00
231,092.50
0.00
17,500.00
3,500.00
935,312.00
61,525.00
0.00
56,550.00
85,602.00
27,731.10
0.00
5,250.00
4,200.00
897,899.52
141,507.50
0.00
1,364,988.93
PINTU TYPE P1 (single dengan ambang aluminium)

-Kusen kayu
m'
7.96
80,000
636,800
unit
m
1.00
0.59
1,350,000
180,000
1,350,000
105,480
-Kunci Pintu Utama + Handle Gagang Double
set
1.00
625,000
625,000
-Engsel pintu 4"
pcs
3.00
45,000
135,000
-Pengecatan Kusen Politur-Melamik
-Pengecatan Daun Pintu Politur-Melamik
1.68
50,000
84,000
-Setel Pintu
unit
1.00
300,000
300,000
- Daun Pintu Utama Bengkirai

- Kaca Rayben 5 mm
50,000
3,721,722
PINTU TYPE P2 (single tanpa ambang aluminium)
-Kusen kayu
m'
5.84
80,000
467,200
- Daun Pintu Utama Bengkirai
unit
1.00
1,350,000
1,350,000
- Kaca Rayben 5 mm
-Kunci Pintu Utama + Handle Gagang Double
m
set
1.00
180,000
625,000
625,000
-Engsel pintu 4"
pcs
3.00
45,000
135,000
1.68
50,000
84,000
-Setel Pintu
unit
1.00
300,000
300,000
50,000
3,405,380
JENDELA TYPE J1 (single aluminium)
-Kusen kayu
m'
6.10
80,000
488,000
- Daun Jendela Slimar Besar
unit
1.00
650,000
650,000
- Daun Jendela Slimar Kecil
unit
0.00
450,000
- Kaca Rayben 5 mm
1.70
180,000
306,000
-Kunci Jendela
set
2.00
65,000
130,000
-Engsel pintu 4"
pcs
4.00
45,000
180,000
2.44
50,000
122,000
-Setel Pintu
unit
1.00
300,000
300,000
50,000
2,502,400
JENDELA TYPE J2 (single aluminium)
-Kusen kayu
m'
6.10
80,000
unit
0.00
650,000
unit
0.00
450,000
- Kaca Rayben 5 mm
1.70
180,000
306,000
-Kunci Jendela
set
2.00
65,000
130,000
-Engsel pintu 4"
pcs
4.00
45,000
180,000
2.44
50,000
122,000
-Setel Pintu
unit
1.00
300,000
300,000
50,000
488,000
-
1,754,900
BV TYPE single aluminium
-Kusen kayu
m'
2.40
80,000
unit
unit
1.00
1,350,000
1,350,000
- Kaca Rayben 5 mm
0.33
180,000
58,500
-Kunci Jendela
set
625,000
-Engsel pintu 4"
pcs
45,000
50,000
0.96
50,000
48,000
-Setel Pintu
unit
1.00
150,000
150,000
1,847,475
PLAFOND GRC 6 MM / M
- GRC t = 6 mm
- Rangka hollo 40 x 40
- Upah kerja
- Alat bantu
m
m'
m
ls
1.00
2.75
1.00
1.00
32,986.11
10,500.00
27,000.00
2,000.00
32,986.11
28,875.00
27,000.00
2,000.00
101,764.44

Contoh BQ Baja Workshop

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Contoh BQ Baja Workshop

Diunggah oleh

Hak Cipta:

Format Tersedia

PROYEK PEMBANGUNAN WORKSHOP FACILITY

PT PAMAPERSADA NUSANTARA INDO - KALTIM

PT. Bintang Putra Bangunan

PROYEK PEMBANGUNAN WORKSHOP & WAREHOUSE FACILITY

1 Pengukuran dan Bouwplank

2 Direksi Keet, Gudang dan bedeng kerja

3 Penyediaan air ( by owner )

4 Penyediaan listrik kerja

5 Shop drawing + As Build Drawing

6 Biaya pengaman P3K, Helmet, Sabuk Pengaman

9 Mobilisasi dan Demobilisasi

PROYEK PEMBANGUNAN WORKSHOP FACILITY

PEKERJAAN STRUKTUR DASAR

PEKERJAAN STRUKTUR BAJA

PEKERJAAN PASANGAN ATAP & CLADDING

PEKERJAAN DINDING + PLESTERAN DAN PLAFOND

PEKERJAAN PASANGAN PINTU / JENDELA

PEKERJAAN LANTAI DAN TANGGA

PEKERJAAN ALAT SANITAIR

PEKERJAAN SARANA LUAR

PEKERJAAN MEKANIKAL / ELEKTRIKAL WORKSHOP

PROYEK PEMBANGUNAN WORKSHOP FACILITY

PEKERJAAN WORKSHOP HD 1500

1 Galian tanah untuk poer, pondasi dan tie beam

2 Urugan tanah kembali

4 Lantai kerja , t = 5 cm dibawah pondasi /poer / tie beam

5 Sirtu dibawah slab lantai workshop & Ramp t = 30 cm

Paket Pekerjaan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY

PEKERJAAN STRUKTUR DASAR

1 Mini pile 25x25, include jasa pemancangan & penyambungan L = 12 m

2 Bobok kepala mini pile

8 Tie beam TB1

9 Tie beam TB2

10 Cerucuk dolken l=2m d=10cm, jarak / 60 cm bawah lantai

12 Slab Lantai dasar t = 10 cm ( Office ) , wiremesh M6 single

13 Plat lantai Tool Yard t = 10 cm Wiremesh M8 Single

14 Plat lantai 2 Office t=12 cm M8 Single

15 Bondek lantai 2 Office

Smart Deck / Hokayu

16 Kolom praktis 15 x 15 cm (area office & bundwall batako workshop)

17 Ring Balk praktis 15 x 20 cm

18 Shear connector plat lantai mezanine 12 mm - 150

Krakatau / Gunung Garuda

19 Dowel 16 mm + pipa pvc l = 1 m

20 Boulard pelindung kolom dia 6 di cor t : 2 m

Paket Pekerjaan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY

PEKERJAAN STRUKTUR BAJA

WORKSHOP DAN OFFICE

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda

Krakatau / Gunung Garuda