PEKERJAAN PERSIAPAN 1

I.1. Mobilisasi dan demobilisasi alat unit 1.00 keg

I.2. Mobilisasi dan demobilisasi material unit 1.00 keg
I.3. Mobilisasi dan demobilisasi tenaga kerja unit 1.00 keg
PEKERJAAN PERBAIKAN BETON STRUKTUR
II.1. Chipping beton sampai ketemu beton yang stabil / bagus m2 0.68 keg
II.2. Rust Inhibitive coating besi tulangan liter 2.00 keg
II.3. Bonding Agent kg 3.00 keg
II.4. Patching beton dengan material non shrinkage m3 0.02 keg
II.5. Plesteran penutup / screed lapisan FRP sisi atas m2 52.00 keg
II.6. Injection pada balok titik 206.00 keg
PEKERJAAN PERKUATAN STRUKTUR
III.1. Pekerjaan Surface Preparation m2 227.00 keg
III.2. Perkuatan FRP Balok 1.00
Carbon Fiber Reinforcement Polymer (CFRP) setara TYFO SCH41 m2 189.00 keg
Glass Fiber Reinforcement Polymer (GFRP) setara TYFO SEH51A m2 249.00 keg
PEKERJAAN BONGKAR DAN PASANGAN
IV.1. Bongkar plafond Lt6 - Perkuatan sisi bawah m2 131.00 keg
IV.2. Bongkar dinding bata Lt6 dan Lt7 - Perkuatan sisi atas & bawah m2 10.00 keg
IV.3. Bongkar keramik termasuk spesi Lt 7 - Perkuatan sisi atas m2 118.00 keg
IV.4. Bongkar dinding Partisi Lt 7 - Perkuatan sisi atas m2 26.00 keg
IV.5. Buang Puing ex bongkaran dinding bata dan keramik m3 12.00 keg
IV.6. Pasang Plafond dan rangka Lt6 m2 131.00 keg
IV.7. Pengecatan Plafond Lt6 m2 131.00 keg
IV.8. Pemasangan dinding bata Lt6 dan Lt7 m2 10.00 keg
IV.9. Plesteran dinding bata Lt6 dan Lt7 m3 10.00 keg
IV.10. Acian dinding bata Lt6 dan Lt7 m4 10.00 keg
IV.11. Pengecatan dinding bata m2 10.00 keg
IV.12. Pasang keramik lantai 7 m2 118.00 keg
IV.13. Pasang dinding Partisi lantai 7 m2 26.00 keg
IV.14. Pengecatan dinding Partisi lantai 7 m2 26.00 keg
 HPS PNWRN SM HPS
1 - 0
1 4,537,500.00 10 2,087,250 46.00% 4,537,500.00
1 4,537,500.00 10 2,087,250 46.00% 4,537,500.00
1 4,466,000.00 10 1,999,250 44.77% 4,466,000.00
-
1 121,478.50 10 676,808 557.14% 82,757.23
1 446,463.05 10 734,444 164.50% 892,926.10
1 235,000.00 10 93,000 39.57% 705,000.00
1 30,527,200.00 10 19,122,290 62.64% 572,385.00
1 91,672.90 10 73,192 79.84% 4,766,990.80
1 246,598.00 10 491,739 199.41% 50,799,188.00
-
1 42,185.00 10 50,045 118.63% 9,575,995.00
1 - 0 0 -
1 3,258,750.00 10 1,607,375 49.32% 615,903,750.00
1 1,522,510.00 10 1,607,375 105.57% 379,104,990.00
-
1 85,427.10 10 96,242 112.66% 11,190,950.10
1 91,300.00 10 102,300 112.05% 913,000.00
1 94,050.00 10 105,463 112.13% 11,097,900.00
1 102,509.00 10 115,115 112.30% 2,665,234.00
1 329,934.00 10 369,160 111.89% 3,959,208.00
1 118,136.98 10 129,377 109.51% 15,475,944.38
1 34,953.05 10 66,414 190.01% 4,578,849.55
1 113,190.55 10 151,066 133.46% 1,131,905.50
1 91,672.90 10 73,192 79.84% 916,729.00
1 34,760.00 10 39,820 114.56% 347,600.00
1 41,993.05 10 51,894 123.58% 419,930.50
1 301,144.25 10 260,095 86.37% 35,535,021.50
1 181,582.50 10 206,030 113.46% 4,721,145.00
1 41,993.05 10 51,894 123.58% 1,091,819.30

1,169,990,218.96
PPN 10% 116,999,021.90
JMLH 1,286,989,240.85
Negosiasi (kntrak)
 PNWRN SM

2,087,250.00
2,087,250.00
1,999,250.00
-
461,075.45
1,468,888.30
279,000.00
358,542.94
3,805,973.60
101,298,131.00
-
11,360,101.50
-
303,793,875.00
400,236,375.00
-
12,607,741.30
1,023,000.00
12,444,575.00
2,992,990.00
4,429,920.00
16,948,321.50
8,700,253.65
1,510,663.00
731,918.00
398,200.00
518,941.50
30,691,210.00
5,356,780.00
1,349,247.90

928,939,474.64
92,893,947.46
1,021,833,422.10
1,007,000,000.00
Rp 0,00 Rp0.00 0:00 Rp0.00
I.1. Mobilisasi dan demobilisasi
alat unit 1:00 keg 1:00 Rp2,087,250.00 Rp2,087,250.00
I.2. Mobilisasi dan demobilisasi
material unit 1:00 keg 1:00 Rp2,087,250.00 Rp2,087,250.00
I.3. Mobilisasi dan demobilisasi
tenaga kerja unit 1:00 keg 1:00 Rp1,999,250.00 Rp1,999,250.00
PEKERJAAN PERBAIKAN BETON
STRUKTUR 1:00 1:00 Rp0.00 Rp0.00

II.1. Chipping beton sampai

ketemu beton yang stabil /
bagus m2 0.68125 keg 1:00 Rp676,808.00 Rp10,700,334.48
II.2. Rust Inhibitive coating besi
tulangan liter 2:00 keg 1:00 Rp734,444.15 Rp1,468,888.30
II.3. Bonding Agent kg 3:00 keg 1:00 Rp93,000.00 Rp279,000.00
II.4. Patching beton dengan
material non shrinkage m3 0:27 keg 1:00 Rp19,122,290.00 Rp5,163,018.30
II.5. Plesteran penutup / screed
lapisan FRP sisi atas m2 52:00:00 keg 1:00 Rp73,191.80 Rp3,805,973.60
II.6. Injection pada balok titik 206:00:00 keg 1:00 Rp491,738.50 Rp101,298,131.00
PEKERJAAN PERKUATAN
STRUKTUR 1:00 1:00 Rp0.00 Rp0.00
III.1. Pekerjaan Surface
Preparation m2 227:00:00 keg 1:00 Rp50,044.50 Rp11,360,101.50
III.2. Perkuatan FRP Balok 1:00 1:00 Rp0.00 Rp0.00

- Carbon Fiber Reinforcement

Polymer (CFRP) setara TYFO
SCH41 m2 189:00:00 keg 1:00 Rp1,607,375.00 Rp303,793,875.00

- Glass Fiber Reinforcement

Polymer (GFRP) setara TYFO
SEH51A m2 249:00:00 keg 1:00 Rp1,607,375.00 Rp400,236,375.00
PEKERJAAN BONGKAR DAN
PASANGAN 1:00 1:00 Rp0.00 Rp0.00
IV.1. Bongkar plafond Lt6 -
Perkuatan sisi bawah m2 131:00:00 keg 1:00 Rp96,242.30 Rp12,607,741.30

IV.2. Bongkar dinding bata Lt6

dan Lt7 - Perkuatan sisi atas &
bawah m2 10:00 keg 1:00 Rp102,300.00 Rp1,023,000.00

IV.3. Bongkar keramik termasuk

spesi Lt 7 - Perkuatan sisi atas m2 118:00:00 keg 1:00 Rp105,462.50 Rp12,444,575.00
IV.4. Bongkar dinding Partisi Lt 7
- Perkuatan sisi atas m2 26:00:00 keg 1:00 Rp115,115.00 Rp2,992,990.00
IV.5. Buang Puing ex bongkaran
dinding bata dan keramik m3 12:00 keg 1:00 Rp369,160.00 Rp4,429,920.00
IV.6. Pasang Plafond dan rangka
Lt6 m2 131:00:00 keg 1:00 Rp129,376.50 Rp16,948,321.50
IV.7. Pengecatan Plafond Lt6 m2 131:00:00 keg 1:00 Rp66,414.15 Rp8,700,253.65
IV.8. Pemasangan dinding bata
Lt6 dan Lt7 m2 10:00 keg 1:00 Rp151,066.30 Rp1,510,663.00
IV.9. Plesteran dinding bata Lt6
dan Lt7 m3 10:00 keg 1:00 Rp73,191.80 Rp731,918.00
IV.10. Acian dinding bata Lt6
dan Lt7 m4 10:00 keg 1:00 Rp39,820.00 Rp398,200.00

IV.11. Pengecatan dinding bata m2 10:00 keg 1:00 Rp51,894.15 Rp518,941.50

IV.12. Pasang keramik lantai 7 m2 118:00:00 keg 1:00 Rp260,095.00 Rp30,691,210.00

IV.13. Pasang dinding Partisi
lantai 7 m2 26:00:00 keg 1:00 Rp206,030.00 Rp5,356,780.00
IV.14. Pengecatan dinding Partisi
lantai 7 m2 26:00:00 keg 1:00 Rp51,894.15 Rp1,349,247.90
Total Pe
10:00 Rp2,295,975.00

10:00 Rp2,295,975.00

10:00 Rp2,199,175.00

0:00 Rp0.00

10:00 Rp11,770,367.93

10:00 Rp1,615,777.13
10:00 Rp306,900.00

10:00 Rp5,679,320.13

10:00 Rp4,186,570.96
10:00 Rp111,427,944.10

0:00 Rp0.00

10:00 Rp12,496,111.65
0:00 Rp0.00

10:00 Rp334,173,262.50

10:00 Rp440,260,012.50

0:00 Rp0.00

10:00 Rp13,868,515.43

10:00 Rp1,125,300.00

10:00 Rp13,689,032.50

10:00 Rp3,292,289.00
10:00 Rp4,872,912.00

10:00 Rp18,643,153.65
10:00 Rp9,570,279.01

10:00 Rp1,661,729.30

10:00 Rp805,109.80

10:00 Rp438,020.00

10:00 Rp570,835.65

10:00 Rp33,760,331.00

10:00 Rp5,892,458.00

10:00 Rp1,484,172.69