JENIS BANGUNAN
SPESIFIKASI
LOKASI
1 2
I. PEKERJAAN PENDAHULUAN
a Gudang Dan Direksi Kit
b Mobilisasi Demobilisasi ( alat )
c Pengadaan Air Kerja
d Pekerjaan Pengukuran
e Bowplank
f Listrik Kerja
g Laporan Progress dan Dokumentasi
C. Pekerjaan Slof ( 20 x 20 ) cm
a Pekerjaan galian
b Pekerjaan bobok beton kolom & Grouting Slof
c Pekerjaan Perapihan
d Bekisting dan Perancah & kawat Bendrat
e Cor Beton Sloof Readi Mix K 225 Besi Tulangan Utama 6P12 Sengkang Bp 150 mm (20 x30)
f Pekerjaan Pondasi Batu Kali Dibawah Sloof Utama
Area Satter 5 x 2
a Pengurugan Batu Sirtu Tebal 40 CM Padat
b Lantai Kerja BO Tebal 5 CM
c Wire mesh M6
d Cor Beton K 225 Tebal 5 CM
Area Holding 4 x 2
a Pengurugan Batu Sirtu Tebal 40 CM Padat
b Lantai Kerja BO Tebal 5 CM
c Wire mesh M6
d Cor Beton K 225 Tebal 5 CM
A TOTAL BUDGET
D PEMBULATAN
C JUMLAH
: PT CHAROENPOKPHAND JAYA FARM
: BANGUNAN UTAMA ( EXPAND )
: CIVIL
: HATCHERY LOMBOK
Volume
Jenis Pekerjaan Satuan pekerjaan
2 3 4
Ls 1.00
Ls 1.00
Ls 1.00
Ls 1.00
Ls 118.00
Ls 1.00
Ls 1.00
m2 267.50
Pasir Batu Tebal 15 CM + padat Vibro m3 118.20
m2 788.00
m3 39.40
) + Decking Beton /Tulangan m2 788.00
adymix K 300 & Bekisting ( Perancah ) m3 78.80
m2 38.40
m2 1,365.00
Granitto & Finising Nut m2 1,365.00
Matrial By Owner ) m2 1,082.40
Matrial By Owner ) m2 282.60
M1 267.50
m3 42.80
lom & Grouting Slof titik 15.00
m3 10.70
kawat Bendrat m2 214.00
K 225 Besi Tulangan Utama 6P12 Sengkang Bp 150 mm (20 x30) m3 16.05
ali Dibawah Sloof Utama m3 29.70
ding I Pc : 3 Ps
erah 1/2 Bata Area Bangunan Utama Tinggi 30 CM m2 157.00
m2 117.75
m2 117.75
n Weather Shield/ Aqua proof Tahan Air (Warana Cream)
m2 117.75
alam Gedung
abel 40 - 50 CM m3 9.38
mˡ 37.50
Unit 6.00
Unit 4.00
X Standart Unit 5.00
x30 x 40 Tebal 8 CM ( Wiremesh M4 ) Unit 5.00
M1 120.00
m3 150.00
m3 22.41
okan Beton m3 172.41
m2 120.00
m2 120.00
m2 120.00
m3 39.00
m2 114.00
m2 42.00
m2 42.00
m3 5.76
mˡ 120.00
m2 72.00
M1 120.00
m2 132.00
m3 10.56
m2 144.00
M2 16.00
bal 40 CM Padat m3 6.40
m3 0.80
m2 16.00
m3 1.28
M2 10.00
bal 40 CM Padat m3 4.00
m3 0.50
m2 10.00
m3 0.80
M2 8.00
bal 40 CM Padat m3 3.20
m3 0.40
m2 8.00
m3 0.64
1,016.00
TOTAL BUDGET
Harga
Satuan Jumlah Ket
(Rp) (Rp)
5 6=4*5
32,900,000.00
5,000,000.00 5,000,000.00
10,000,000.00 10,000,000.00
5,000,000.00 5,000,000.00
2,500,000.00 2,500,000.00
50,000.00 5,900,000.00
2,000,000.00 2,000,000.00
2,500,000.00 2,500,000.00
1,009,306,047.05
75,000.00 967,500.00
75,000.00 1,950,000.00
190,000.00 7,478,400.00
190,000.00 166,829,500.00
190,000.00 8,876,800.00
10,000.00 10,160,000.00
300,000.00 35,460,000.00
2,000.00 1,576,000.00
500,000.00 19,700,000.00
80,000.00 63,040,000.00
1,100,000.00 86,680,000.00
160,000.00 6,144,000.00
40,000.00 54,600,000.00
65,000.00 88,725,000.00
65,000.00 2,782,000.00
750,000.00 1,350,000.00
25,000.00 267,500.00
320,194.50 68,521,623.00
4,150,000.00 66,607,500.00
825,000.00 24,502,500.00
65,000.00 2,013,700.00
1,150,000.00 2,898,000.00
30,000.00 13,500.00
60,000.00 1,885,200.00
25,000.00 763,250.00
320,194.50 14,139,789.12
4,150,000.00 7,553,000.00
4,150,000.00 16,600,000.00
500,000.00 485,000.00
160,000.00 25,120,000.00
55,000.00 6,476,250.00
17,000.00 2,001,750.00
90,000.00 10,597,500.00
210,000.00 11,550,000.00
65,000.00 609,700.00
150,000.00 5,625,000.00
60,000.00 360,000.00
165,000.00 660,000.00
190,000.00 950,000.00
750,000.00 3,750,000.00
65,000.00 9,750,000.00
1,150,000.00 25,771,500.00
60,000.00 10,344,600.00
160,000.00 19,200,000.00
60,000.00 7,200,000.00
17,000.00 2,040,000.00
825,000.00 32,175,000.00
35,000.00 3,990,000.00
60,000.00 2,520,000.00
17,000.00 714,000.00
1,132,893.00 6,525,463.68
115,000.00 13,800,000.00
17,000.00 1,224,000.00
50,600.00 6,679,200.00
1,228,343.61 12,971,308.52
17,000.00 2,448,000.00
300,000.00 1,920,000.00
1,132,893.00 906,314.40
64,000.00 1,024,000.00
1,228,343.61 1,572,279.83
300,000.00 1,200,000.00
1,132,893.00 566,446.50
64,000.00 640,000.00
1,228,343.61 982,674.89
300,000.00 960,000.00
1,132,893.00 453,157.20
64,000.00 512,000.00
1,228,343.61 786,139.91
10,000.00 10,160,000.00
1,042,206,047.05
1,042,206,000.00
1,042,206,000.00
REKAPITULASI HARGA
### 1 2 3 4 5 6