RINCIAN PENAWARAN

PRVENTIVE SIPIL BANGUNAN UMU

PT.PUPUK KALTIM BONTANG
HARGA SATUAN
NO URAIAN PEKERJAAN VOLUME SAT
UPAH MATERIAL
1 Bongkar dingding Bataco 1 M2 75,000
2 Bongkar Beton Lantai dan dingding ( Manual ) 1 M3 250,000
3 Bongkar Lantai dan dingding Keramik 1 M2 65,000
4 Bongkar Lantai dan dingdin Porselin 1 M2 65,000
5 Bongkar Lapisan Plywood 3,6 mm dan Kerangka 1 M2 13,500
6 Bongkar Atap Sirap 1 M2 5,000
7 Bongkar Atap seng / ondulin 1 M2 10,000
8 Bongkar Taiang/Kuda kuda/ Godring 1 M3 500,000
9 Bongkar Kusen Jendela dan Jalusi 1 Unit 50,000
10 Bongkar Paving Block 1 M2 7,000
11 Cipingan Lantai dan dingding 1 M2 25,000
12 Bongkar Lapisan Water Profing 1 M2 7,000
13 Galian Tanah Biasa 1 M3 85,000
14 Galian Tanah Keras 1 M3 105,000
15 Perataan dan Pemadatan Tanah 1 M2 35,000
16 Urugan Tanah kembali 1 M3 30,000
17 Urugan Pasir Loakl dipadatkan 1 M3 53,300 182,500
18 Urugan pasir Palu dipadatkan 1 M3 53,300 434,500
19 Tanam Rumput gebalan+ Top soil (sistim tanam padi ) 1 M2 24,300 59,200
20 Pasangan Batu Gunung camp.1 : 4 pasir palu 1 M3 283,900 698,990
21 Service Saluran Beton camp : 1;2:3 pasir palu 1 M3 60,820 916,200
22 Pasang Bataco 30 kg/cm 2 camp :1 : 4 pasir palu 1 M2 125,900 260,350
23 Plesteran + Acian camp, 1 : 3 pasir palu 1 M2 85,300 22,880
24 Pasang Paving Block uk.17 cm tebal 8 cm 1 M2 94,400 247,500
25 Poles Plin dan Porselin /teraso/marmer 1 M2 93,150 130,000
26 Pasang Keramik untuk semua ukuran ( Roman KW 1 ) 1 M2 141,750 148,170
27 Pasang Spesi keramik semua ukuran ( SIKA ) tebal 3 cm 1 M2 6,148 113,750
28 Pasang Plin Keramik 1 M' 118,000 177,735
29 Pasang Karpet Nobel dan Spon Karpet tebal 8 cm 1 M2 157,550 190,000
30 Pasang Lantai Vinyl Lucky 1 M2 106,800 133,325
31 Pasang lis lantai Ulin 2,5 cm x 20 cm 1 M' 43,150 36,425
32 Cor Lantai Rabatan camp , 1:3:5 pasir palu motif braven 1 M3 128,633 1,010,700
33 Cor K 175 tul.Wiremesh M6 sinle 1 M3 815,750 1,076,635
34 Ganti Rangka Plafond Kapur 1 M2 32,363 15,700
35 Gant Penutp Plafond Plywood 3,6 mm 1 M2 57,600 31,733
36 Ganti Kunci Pintu Almari dapur 1 Ea 15,000 12,000
37 Ganti Handle pintu lemari dapur 1 Ea 15,000 5,000
38 Ganti Plywood 3,6 mm untuk daun Pintu 1 M2 172,600 71,950
39 Pasang Teakwood 1 M2 57,600 17,469
40 Perbaikan/pelumas engsel tanam daun pintu aluminium 1 Set 175,000 25,000
41 Gantin Kaca Reyben 5 mm + sealent Kaca 1 M2 55,000 665,000
42 Ganti Kaca Polos 5 mm+ sealent Kaca 1 M2 55,000 275,000
43 Buat dan Pasang Kuseng ulin 5/14 1 M' 35,625 93,550
44 Buat dan Pasang Kusen Kapur 5/14 1 M' 35,625 71,550
45 Tambal Atap dengan bahan sealent sonolastic 1 Titk 5,000 35,000
46 Tambal Atap dengan Plasband 1 M' 25,000 65,000
47 Cat Tembok Baru Sigma Emulsion 1 M2 25,601 10,530
48 Cat Tembok Baru Sigma Water Sheild ( WS ) 1 M2 25,601 29,300
49 Cat Tembok Ulang ICI Emulsion 1 M2 15,855 10,530
50 Cat Tembok Ulang ICI Water Sheild ( WS ) 1 M2 15,855 32,330
51 Cat Mansory sealer 1 M2 25,601 45,050
52 Kupas Cat dengan Remover 1 M2 38,750 14,770
53 Lapisan Alakali ICI 1 M2 25,601 12,125
54 Cat Plafond Danabrite 1 M2 39,250 17,619
55 Cat Minyak Baru DULUX/DANALAC/HEMPEL/JOTUN 1 M2 39,250 33,168
56 Cat Minyak Ulang DULUX/DANALAC/HEMPEL/JOTUN 1 M2 39,250 25,968
57 Plitur Baru 1 M2 19,625 33,320
58 Plitur Ulang 1 M2 19,625 33,320
59 Cat Pinoquard 1 M2 19,625 24,819
60 Cat Tanacote TNK 1000WA 1 M2 39,250 25,968
61 Cat Epoxy 1 M2 39,250 33,168
62 Upah Pasang Kawat nyamuk 1 M2 10,000
63 Pasang Klosed duduk TOTO lengkap Acsessories 1 Unit 250,000 1,750,000
64 Pasang Klosed Jongkok TOTO lengkap Acsessories 1 Unit 150,000 575,000
65 Pasang Scafolding ( 1 panel ) 1 M2 50,000
66 Ganti Lapisan Aluminium Polos untuk Pintu 1 Pintu 15,000 375,000
67 Ganti Engsel Tanam Pintu ( Crown/Dorma/Dakson) 1 Unit 75,000 85,000
68 Sealent Kaca 1 M' 7,500 2,500
69 Ganti Kunci SES tangakai standard 1 Unit 25,000.00 330,000.00
70 Ganti Kunci SES Bulat 1 Unit 25,000.00 200,000.00
71 Upah Kepala Tukang 1 Hari 170,000
72 Upah Tukang Kayu / Besi / Batu / Pipa 1 Hari 165,000
73 Upah Pekerja 1 Hari 145,000
74 Upah Mandor 1 Hari 170,000
75 Mobilisasi Area Pabrik 1 Ls 5,000,000
76 Mobilisasi Area Plant site 1 Ls 3,500,000
77 Pengankutan bekas Bongkaran/sampah ( Pembersihan ) 1 M3 2,000,000
78 Pengurusan Ijin + SHE plan + APD 1 Ls 750,000
Total Harga Belum termasuk Pajak Pajak TOTAL
ATUAN
KETERANGAN
JUMLAH
75,000 Up
250,000 Up
65,000 Up
65,000 Up
13,500 Up
5,000 Up
10,000 Up
500,000 Up
50,000 Up
7,000 Up
25,000 Up
7,000 Up
85,000 Up
105,000 Up
35,000 Up
30,000 Up
235,800 Mat'l + Up
487,800 Mat'l + Up
83,500 Mat'l + Up
982,890 Mat'l + Up
977,020 Mat'l + Up
386,250 Mat'l + Up
108,180 Mat'l + Up
341,900 Mat'l + Up
223,150 Mat'l + Up
289,920 Mat'l + Up
119,898 Mat'l + Up
295,735 Mat'l + Up
347,550 Mat'l + Up
240,125 Mat'l + Up
79,575 Mat'l + Up
1,139,333 Mat'l + Up
1,892,385 Mat'l + Up
48,063 Mat'l + Up
89,333 Mat'l + Up
27,000 Mat'l + Up
20,000 Mat'l + Up
244,550 Mat'l + Up
75,069 Mat'l + Up
200,000 Mat'l + Up
720,000 Mat'l + Up
330,000 Mat'l + Up
129,175 Mat'l + Up
107,175 Mat'l + Up
40,000 Mat'l + Up
90,000 Mat'l + Up
36,131 Mat'l + Up
54,901 Mat'l + Up
26,385 Mat'l + Up
48,185 Mat'l + Up
70,651 Mat'l + Up
53,520 Mat'l + Up
37,726 Mat'l + Up
56,869 Mat'l + Up
72,418 Mat'l + Up
65,218 Mat'l + Up
52,945 Mat'l + Up
52,945 Mat'l + Up
44,444 Mat'l + Up
65,218 Mat'l + Up
72,418 Mat'l + Up
10,000 Up
2,000,000 Mat'l + Up
725,000 Mat'l + Up
50,000 Up
 390,000 Mat'l + Up
160,000 Mat'l + Up
10,000 Mat'l + Up
355,000 Mat'l + Up
225,000 Mat'l + Up
170,000 Up
165,000 Up
145,000 Up
170,000 Up
5,000,000 Up
3,500,000 Up
2,000,000 Up
750,000 Up
28,313,850.08

Bontang, 04 February 2016

CV.BERTIO INDAH

Drs.Jonny Sinaga
Direktur
1 Urugan Pasir Lokal dipadatkan
UPAH
0.02 Ho Mandor x 170,000.00 = 2,550.00
0.35 Ho Pekerja x 145,000.00 = 50,750.00
53,300.00

MATL/ALAT
1.20 M3 Pasir Lokal x 150,000.00 = 180,000.00
0.01 Jam Compect x 250,000.00 = 2,500.00
182,500.00

2 Urugan Pasir Palu dipadatkan

UPAH
0.02 Ho Mandor x 170,000.00 = 2,550.00
0.35 Ho Pekerja x 145,000.00 = 50,750.00
53,300.00

MATL/ALAT
1.20 M3 Pasir Palu x 360,000.00 = 432,000.00
0.01 Jam Compect x 250,000.00 = 2,500.00
434,500.00
3 Tanam Rumput gebalan+ Top soil (sistim tanam padi )
UPAH
0.02 Ho Mandor x 170,000.00 = 2,550.00
0.15 Ho Pekerja x 145,000.00 = 21,750.00
24,300.00

MATL/ALAT
1.20 M2 Rumput x 45,000.00 = 54,000.00
0.01 M3 Top Soil x 520,000.00 = 5,200.00
59,200.00

4 Pasangan Batu Gunung camp.1 : 4 pasir palu

UPAH
0.12 HO Kep.Tukang x    170,000.00  =       20,400.00 
0.85 HO Tukang x    165,000.00  =      140,250.00 
0.85 HO Pekerja x    145,000.00  =      123,250.00 
     283,900.00 
MATERIAL
0.486 M3 Pasir Palu x    360,000.00  =      174,960.00 
1.2 M3 Batu Gunung x    162,500.00  =      195,000.00 
5.062 Zak Semen x     65,000.00  =      329,030.00 
      698,990.00 

5 Service Saluran Beton camp : 1;2:3 pasir palu

UPAH
0.0135 HO Kep.Tukang x    170,000.00  =        2,295.00 
0.135 HO Tukang x    165,000.00  =       22,275.00 
0.25 HO Pekerja x    145,000.00  =       36,250.00 
      60,820.00 
MATERIAL
0.54 M3 Pasir Palu x    360,000.00  =      194,400.00 
0.82 M3 Koral x    365,000.00  =      299,300.00 
6.5 Zak Semen x     65,000.00  =      422,500.00 
     916,200.00 

6 Pasang Bataco 30 kg/cm 2 camp :1 : 4 pasir palu

UPAH
0.12 HO Kep.Tukang x    170,000.00  =       20,400.00 
0.345 HO Tukang x    165,000.00  =       56,925.00 
0.335 HO Pekerja x    145,000.00  =       48,575.00 
     125,900.00 
MATERIAL
0.40 M3 Pasir Palu x    360,000.00  =      144,000.00 
14.00 Ea Bataco x      6,500.00  =       91,000.00 
0.39 Zak Semen x     65,000.00  =       25,350.00 
     260,350.00 
7 Plesteran + Acian camp, 1 : 3 pasir palu
UPAH
0.015 HO Kep.Tukang x    170,000.00  =        2,550.00 
0.15 HO Tukang x    165,000.00  =       24,750.00 
0.4 HO Pekerja x    145,000.00  =       58,000.00 
      85,300.00 
MATERIAL
0.01 M3 Pasir Palu x    360,000.00  =        4,680.00 
0.28 Zak Semen x     65,000.00  =       18,200.00 
      22,880.00 
8 Pasang Paving Block uk.17 cm tebal 8 cm
UPAH
0.02 HO Kep.Tukang x    170,000.00  =        3,400.00 
0.2 HO Tukang x    165,000.00  =       33,000.00 
0.4 HO Pekerja x    145,000.00  =       58,000.00 
      94,400.00 
MATERIAL
 0.10 M3 Pasir Palu x    360,000.00  =       36,000.00 
47.00 Ea Paving Block x      4,500.00  =      211,500.00 
     247,500.00 
9 Poles Plin dan Porselin /teraso/marmer
UPAH
0.02 HO Kep.Tukang x    170,000.00  =        3,400.00 
0.5 HO Tukang x    165,000.00  =       82,500.00 
0.05 HO Pekerja x    145,000.00  =        7,250.00 
      93,150.00 
MATERIAL
0.50 Kg Bahan Poles ( Walk ) x     85,000.00  =       42,500.00 
0.04 Jam Alat Poles x  2,500,000.00  =       87,500.00 
     130,000.00 
10 Pasang Keramik untuk semua ukuran ( Roman KW 1 )
UPAH
0.05 HO Kep.Tukang x    170,000.00  =        8,500.00 
0.5 HO Tukang x    165,000.00  =       82,500.00 
0.35 HO Pekerja x    145,000.00  =       50,750.00 
     141,750.00 
MATERIAL
0.01 M3 Pasir Palu x    360,000.00  =        3,420.00 
0.15 Zak Semen x     65,000.00  =        9,750.00 
1.00 Dos Keramik x    135,000.00  =      135,000.00 
     148,170.00 
11 Pasang Spesi keramik semua ukuran ( SIKA ) tebal 3 cm
UPAH
0.0135 HO Kep.Tukang x    170,000.00  =        2,295.00 
0.015 HO Tukang x    165,000.00  =        2,475.00 
0.0095 HO Pekerja x    145,000.00  =        1,377.50 
       6,147.50 
MATERIAL
0.65 Kg Semen SIKA x    175,000.00  =      113,750.00 
     113,750.00 
12 Pasang Plin Keramik
UPAH
0.025 HO Kep.Tukang x    170,000.00  =        4,250.00 
0.25 HO Tukang x    165,000.00  =       41,250.00 
0.5 HO Pekerja x    145,000.00  =       72,500.00 
     118,000.00 
MATERIAL
0.00 M3 Pasir Palu x    360,000.00  =          720.00 
 0.03 Zak Semen x     65,000.00  =        2,015.00 
5.00 Dos Plin Keramik x     35,000.00  =      175,000.00 
     177,735.00 

13 Pasang Karpet Nobel dan Spon Karpet tebal 8 cm

UPAH
0.015 HO Kep.Tukang x    170,000.00  =        2,550.00 
0.5 HO Tukang x    165,000.00  =       82,500.00 
0.5 HO Pekerja x    145,000.00  =       72,500.00 
     157,550.00 
MATERIAL
1.00 Unit Karpet x    115,000.00  =      115,000.00 
1.00 Lbr Spond x     75,000.00  =       75,000.00 
     190,000.00 

14 Pasang Lantai Vinyl Lucky

UPAH
0.015 HO Kep.Tukang x    170,000.00  =        2,550.00 
0.5 HO Tukang x    165,000.00  =       82,500.00 
0.15 HO Pekerja x    145,000.00  =       21,750.00 
     106,800.00 
MATERIAL
1.00 M2 Vinyl x    130,000.00  =      130,000.00 
0.04 Kg Lem x     95,000.00  =        3,325.00 
     133,325.00 
15 Pasang lis lantau Ulin 2,5 cm x 20 cm
UPAH
0.2 Ho Tk.Kayu x 165,000.00 = 33,000.00
0.07 Ho Pekerja x 145,000.00 = 10,150.00
43,150.00

MATL/ALAT
0.009 M3 Kayu Kapur 3/25 x 4,000,000.00 = 36,000.00
0.03 Kg Paku x 17,000.00 = 425.00
36,425.00

16 Cor Lantai Rabatan camp , 1:3:5 pasir palu motif braven

UPAH
0.0135 HO Kep.Tukang x    145,000.00  =        1,957.50 
0.135 HO Tukang x    165,000.00  =       22,275.00 
0.72 HO Pekerja x    145,000.00  =      104,400.00 
     128,632.50 
 MATERIAL
0.48 M3 Pasir Palu x    360,000.00  =      172,800.00 
7.50 Zak Semen x     65,000.00  =      487,500.00 
0.96 M3 Koral x    365,000.00  =      350,400.00 
   1,010,700.00 
17 Cor K 175 tul.Wiremesh M6 sinle
UPAH
0.05 HO Kep.Tukang x    165,000.00  =        8,250.00 
0.5 HO Tukang x    165,000.00  =       82,500.00 
5 HO Pekerja x    145,000.00  =      725,000.00 
     815,750.00 
MATERIAL
0.54 M3 Pasir Palu x    360,000.00  =      194,400.00 
1.00 M2 Wiremesh M6 x     30,434.78  =       30,434.78 
8.50 Zak Semen x     65,000.00  =      552,500.00 
0.82 M3 Koral x    365,000.00  =      299,300.00 
   1,076,634.78 
18 Ganti Rangka Plafond Kapur
UPAH
0.15 Ho Tk.Kayu x 165,000.00 = 24,750.00
0.0525 Ho Pekerja x 145,000.00 = 7,612.50
32,362.50

MATL/ALAT
0.0035 M3 Kayu Kapur 5/7 x 4,000,000.00 = 14,000.00
0.10 Kg Paku x 17,000.00 = 1,700.00
15,700.00

19 Ganti Penutp Plafond Plywood 3,6 mm

UPAH
0.27 Ho Tk.Kayu x 165,000.00 = 44,550.00
0.09 Ho Pekerja x 145,000.00 = 13,050.00
57,600.00

MATL/ALAT
1.20 M2 Plywood 3,6 mm x 23,611.11 = 28,333.33
0.20 Kg Paku Biasa x 17,000.00 = 3,400.00
31,733.33
20 Ganti Plywood 3,6 mm untuk daun Pintu
UPAH
0.8 Ho Tk.Kayu x 165,000.00 = 132,000.00
0.28 Ho Pekerja x 145,000.00 = 40,600.00
172,600.00
 MATL/ALAT
1.00 Lbr Plywood 3,6 mm x 68,000.00 = 68,000.00
0.15 Kg Paku Biasa x 17,000.00 = 2,550.00
0.05 Kg Dempul Kayu x 28,000.00 = 1,400.00
71,950.00

21 Pasang Teakwood
UPAH
0.27 Ho Tk.Kayu x 165,000.00 = 44,550.00
0.09 Ho Pekerja x 145,000.00 = 13,050.00
57,600.00

MATL/ALAT
0.20 Ltr Lem Kayu x 25,000.00 = 5,000.00
0.27 M2 Teakwood x 46,180.56 = 12,468.75
17,468.75
21 Buat dan Pasang Kuseng ulin 5/14
0.15 Ho Tk.Kayu x 165,000.00 = 24,750.00
0.075 Ho Pekerja x 145,000.00 = 10,875.00
35,625.00

MATL/ALAT
1.10 M' Ulin 5/14 x 85,000.00 = 93,500.00
0.00 Kg Paku Ulin x 20,000.00 = 50.00
93,550.00

22 Buat dan Pasang Kusen Kapur 5/14

0.15 Ho Tk.Kayu x 165,000.00 = 24,750.00
0.075 Ho Pekerja x 145,000.00 = 10,875.00
35,625.00

MATL/ALAT
1.10 M' Kapur 5/14 x 65,000.00 = 71,500.00
0.00 Kg Paku Ulin x 20,000.00 = 50.00
71,550.00
50 Cat Ulang dingding luar ( Dulux ICI Sagoo ) / M2

UPAH
0.08 Ho Tk.Cat x 165,000.00 = 12,375.00
0.02 Ho Pekerja x 145,000.00 = 3,480.00
15,855.00

MATL/ALAT
0.29 Kg Cat Air Dulux WS x 112,000.00 = 32,000.00
 0.02 Lbr Amplas x 4,000.00 = 80.00
0.01 Bh Roll / Kuas x 25,000.00 = 250.00
32,330.00
49 Cat Ulang dingding Dalam ( Danabrite Teratai ) / M2

UPAH
0.08 Ho Tk.Cat x 165,000.00 = 12,375.00
0.02 Ho Pekerja x 145,000.00 = 3,480.00
15,855.00

MATL/ALAT
0.40 Kg Cat Air Danabrite x 25,500.00 = 10,200.00
0.02 Lbr Amplas x 4,000.00 = 80.00
0.01 Bh Roll / Kuas x 25,000.00 = 250.00
10,530.00
48 Cat baru dingding luar ( Dulux ICI Sagoo ) / M2

UPAH
0.14 Ho Tk.Cat x 165,000.00 = 23,571.43
0.01 Ho Pekerja x 145,000.00 = 2,030.00
25,601.43

MATL/ALAT
0.25 Ltr Cat Air WSDulux x 112,000.00 = 28,000.00
0.20 Lbr Amplas x 4,000.00 = 800.00
0.02 Bh Roll/Kuas x 25,000.00 = 500.00
29,300.00
47 Cat Tembok Baru Sigma Emulsion
UPAH
0.14 Ho Tk.Cat x 165,000.00 = 23,571.43
0.01 Ho Pekerja x 145,000.00 = 2,030.00
25,601.43

MATL/ALAT
0.40 Ltr Cat Air WSDulux x 25,500.00 = 10,200.00
0.02 Lbr Amplas x 4,000.00 = 80.00
0.01 Bh Roll/Kuas x 25,000.00 = 250.00
10,530.00

51 Cat Mansory sealer

UPAH
0.14 Ho Tk.Cat x 165,000.00 = 23,571.43
0.01 Ho Pekerja x 145,000.00 = 2,030.00
25,601.43
 MATL/ALAT
0.40 Ltr Masonry Sealer x 112,000.00 = 44,800.00
0.01 Bh Roll/Kuas x 25,000.00 = 250.00
45,050.00
52 Kupas Catdengan Remover / M2

UPAH
0.13 Ho Tk.Cat x 165,000.00 = 20,625.00
0.13 Ho Pekerja x 145,000.00 = 18,125.00
38,750.00

MATL/ALAT
0.20 Ltr Remover x 62,000.00 = 12,400.00
0.10 Ltr Thinner A x 21,600.00 = 2,160.00
0.03 Bh Scrap x 7,000.00 = 210.00
14,770.00
53 Lapisan Alakali ICI
UPAH
0.14 Ho Tk.Cat x 165,000.00 = 23,571.43
0.01 Ho Pekerja x 145,000.00 = 2,030.00
25,601.43

MATL/ALAT
0.25 Ltr Cat Alkali x 46,500.00 = 11,625.00
0.02 Bh Roll/Kuas x 25,000.00 = 500.00
12,125.00
54 Cat Plafond Danabrite
UPAH
0.15 Ho Tk.Cat x 165,000.00 = 24,750.00
0.1 Ho Pekerja x 145,000.00 = 14,500.00
39,250.00

MATL/ALAT
0.43 Kg Cat Air x 25,500.00 = 10,928.57
0.23 Kg Plamir x 28,000.00 = 6,440.00
0.01 Bh Roll / Kuas x 25,000.00 = 250.00
17,618.57
56 Cat Minyak Ulang ( Dulux Glose ) / M2

UPAH
0.15 Ho Tk.Cat x 165,000.00 = 24,750.00
0.1 Ho Pekerja x 145,000.00 = 14,500.00
39,250.00

MATL/ALAT
 0.40 Kg Cat Minyak Dulux x 62,000.00 = 24,800.00
0.03 Ltr Thinner A x 21,600.00 = 648.00
0.05 Lbr Amplas x 4,000.00 = 200.00
0.04 Bh Kuas x 8,000.00 = 320.00
25,968.00
55 Cat Minyak baru ( Dulux Glose ) / M2

UPAH
0.15 Ho Tk.Cat x 165,000.00 = 24,750.00
0.1 Ho Pekerja x 145,000.00 = 14,500.00
39,250.00

MATL/ALAT
0.40 Kg Cat Minyak x 62,000.00 = 24,800.00
0.23 Kg Many Kayu x 32,000.00 = 7,200.00
0.03 Ltr Thinner A x 21,600.00 = 648.00
0.05 Lbr Amplas x 4,000.00 = 200.00
0.04 Bh Kuas x 8,000.00 = 320.00
33,168.00
59 Cat Pinoquard ( Dana Paint ) / M2

UPAH
0.075 Ho Tk.Cat x 165,000.00 = 12,375.00
0.05 Ho Pekerja x 145,000.00 = 7,250.00
19,625.00

MATL/ALAT
0.29 Kg Cat Pinoquard x 58,000.00 = 16,571.43
0.33 Ltr Thinner A x 21,600.00 = 7,128.00
0.20 Lbr Amplas x 4,000.00 = 800.00
0.04 Bh Kuas x 8,000.00 = 320.00
24,819.43
57 Plitur Baru / Unit

UPAH
0.075 Ho Tk.Cat x 165,000.00 = 12,375.00
0.05 Ho Pekerja x 145,000.00 = 7,250.00
19,625.00

MATL/ALAT
0.50 Kg Plitur x 58,000.00 = 29,000.00
1.00 Lbr Amplas x 4,000.00 = 4,000.00
0.04 Bh Kuas x 8,000.00 = 320.00
33,320.00
 JADWAL PELAKSANAAN ( TIME SCHEDULE )
PRVENTIVE SIPIL BANGUNAN UMU

MINGGU KE
NO URAIAN PEKERJAAN BOBOT ( % ) KET
1 2 3 4 5 6 7 8 9 10 11 12
1 Mobilisasi 31.41% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%
2 Pekerjaan Bongkaran 3.96% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 100%
3 Pekerjaan Tanah 3.62% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%
4 Pekerjaan Pasangan 53.08% 4.4% 4.4% 4.4% 4.4% 4.4% 4.4% 4.4% 4.4% 4.4% 4.4% 4.4% 4.4%
5 Upah Harian 2.40% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%
6 APD dan Pembersihan 10.16% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0%
104.64%
A RENCANA PROGRESS / MINGGU 8.72% 8.72% 8.72% 8.72% 8.72% 8.72% 8.72% 8.72% 8.72% 8.72% 8.72% 8.72% %
B ACTUAL PROGRESS / MINGGU 8.72% 17.44% 26.16% 34.88% 43.60% 52.32% 61.04% 69.76% 78.48% 87.20% 95.92% 104.64% %
C JUMLAH TENAGA KERJA 10 10 10 10 10 10 10 10 10 10 10 10 Org

Bontang, 04 February 2016

CV.BERTIO INDAH

Drs.Jonny Sinaga
Direktur
 DAFTAR PERALATAN
PRVENTIVE SIPIL BANGUNAN UMU

NO URAIAN JUMLAH SAT KONDISI LOKASI

1 MOBIL PICK UP 1.00 Unit Baik Bontang

2 MESIN MOLEN 1.00 Unit Baik Bontang
3 MESIN KETAM 1.00 Unit Baik Bontang
4 PERALATAN TUKANG 1.00 Ls Baik Bontang
5 JACK HAMMER 2.00 Unit Baik Bontang
6 GERINDA 3.00 Unit Baik Bontang
7 MESIN BOR 4.00 Unit Baik Bontang
8 MESIN SIRKEL 5.00 Unit Baik Bontang

Bontang, 04 February 2016

CV.BERTIO INDAH

Drs.Jonny Sinaga
Direktur
 DAFTAR PERSONAL INTI
PRVENTIVE SIPIL BANGUNAN UMU

NO URAIAN JUMLAH SAT LOKASI

1 MANDOR 1.00 Orang Bontang

2 KEP.TUKANG 1.00 Orang Bontang
3 TUKANG BATU 1.00 Orang Bontang
4 TUKANG KAYU 1.00 Orang Bontang
5 TUKANG BESI 1.00 Orang Bontang
6 TUKANG PLAMBING 1.00 Orang Bontang
7 TEHKNISI 1.00 Orang Bontang
8 PEKERJA 5.00 Orang Bontang

Bontang, 04 February 2016

CV.BERTIO INDAH

Drs.Jonny Sinaga
Direktur
 DATA PENGALAN KERJA TERAKHIR

NO Pekerjaan Tempat Tahun

1 Pekerjaan pembuatan PT. Indominco 2014
Klinik Bontang

2 Pekerjaan pebuatan PT. Indominco 20015

Pintu Air Bontang

Bontang. 04/Pebruari 20016

CV. Bertio Indah

Drs. Jonny Sinaga

Drirektur