as of date : May 17.

1999

ANALISA
PROYEK :Pembangunan Rumah Tinggal C4-11
LOKASI Surabaya
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah

ANALISA I
ANALISA I-2
Pasang Bouplank pemakain 1.5x
- Kayu Meranti 2/20 m3 0.0044 2,000,000.00 3,520.00
- Kayu Meranti 4/6 m3 0.0014 2,000,000.00 1,960.00
- Paku 7cm kg 0.0200 9,500.00 190.00
5,670.00
ANALISA I-6
Pagar pengaman dari sesek & bambu (m')
- Sesek guling (1.8x2.8) lbr 0.6500 16,500.00 10,725.00
- Bambu bongkot 3.5m ljr 0.6250 7,500.00 4,687.50
- Bendrat kg 0.1000 12,500.00 1,250.00
- Paku 15cm kg 0.3000 9,500.00 2,850.00
19,512.50
ANALISA I-4
Direksi kit (3x7)m
- Kayu Meranti MC 6/12 m3 0.3600 2,000,000.00 720,000.00
- Kayu Meranti MC 5/7 m3 0.1800 2,000,000.00 360,000.00
- Triplex 3mm lbr 18.0000 28,500.00 513,000.00
- Paku kg 5.0000 9,500.00 47,500.00
- Atab Seng gelombang bj 20.0000 19,450.00 389,000.00
- Paku kg 5.0000 9,500.00 47,500.00
- Engsel Arch ps 2.0000 5,500.00 11,000.00
- Bambu bongkot 3.5m bj 15.0000 7,500.00 112,500.00
- Gembok bj 2.0000 10,000.00 20,000.00
2,220,500.00
ANALISA I-5
- Ganco bj 1.0000 1,300 1,300
- Pacul bj 6.0000 7,500 45,000
- Amer 2 kg bj 4.0000 5,500 22,000
- Linggis bj 2.0000 9,000 18,000
- Kaleng cor bj 20.0000 2,000 40,000
- Benang bj 10.0000 500 5,000
- Sekrop bj 4.0000 6,500 26,000
- Lempak kayu bj 4.0000 6,500 26,000
- Keranjang bj 10.0000 3,000 30,000
- Helm bj 5.0000 7,500 37,500
- Sarung tangan bj 10.0000 1,500 15,000
- Sepatu proyek bj 4.0000 15,000 60,000
- Spidol bj 4.0000 3,500 14,000
- Tang bj 2.0000 20,000 40,000

379,800

ANALISA
PROYEK :Pembangunan Rumah Tinggal
LOKASI Malang
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah

civil A, Page 1/30

 as of date : May 17. 1999

ANALISA II
ANALISA II-5
- Sirtu m3 1.1500 45,000 51,750
51,750
ANALISA II-6 -
- Pasir urug m3 1.1000 95,000 104,500
104,500

ANALISA III
ANALISA III-0
Aanstampeng batu kali
- Pasir m3 0.2000 85,000 17,000
- Batu belah m3 1.3500 125,000 168,750
m3 m1 185,750
ANALISA III-1 penyebaran pc 1.13 30/60+80 pinggir
Pondasi batu kali 1:8 0.41 1.51 30/60+60 tengah
- Porland Cement 40kg zak 2.4500 43,000 105,350 28500
- Pasir m3 0.7600 95,000 72,200 47500
- Batu belah m3 1.3500 125,000 168,750 55000
346,300
ANALISA III-2a penyebaran pc
Pasangan batu merah / m2 5.00
- Porland Cement 40 kg zak 0.2000 43,000 8,600 0.24 28500
- Pasir m3 0.1100 95,000 10,450 47500
- Bata merah bj 90.00 450 40,500 1.20 185
59,550 9,161.54
ANALISA III-2a penyebaran pc
Pasangan batu merah rollag / m1 16.71
- Porland Cement 40 kg zak 0.0599 43,000 2,574 0.24
- Pasir m3 0.0315 95,000 2,993
- Bata merah bj 30.00 450 13,500 0.40
19,066 2,933.24
ANALISA III-2b
Pasangan batu merah / m3
- Porland Cement 40 kg zak 2.1000 43,000 90,300
- Pasir m3 0.6800 95,000 64,600
- Bata merah bj 562.50 450 253,125 7.50
408,025 62,773.08
ANALISA III-7 penyebaram
Plesteran 1:8 10.53 m2
- Porland Cement 40 kg zak 0.0950 43,000 4,085 28500
- Pasir m3 0.0550 95,000 5,225 47500
9,310
ANALISA III-15 penyebaram
Ondrongan (m2) 15.38 m2
- Porland Cement 40kg zak 0.0650 43,000 2,795 28500
- Alat kerja / Alm , kuas ls 0.0095 50,000 475 22500
3,270 12,580
ANALISA IV
ANALISA IV-1 penyebaram
Benangan dinding (m') 18.18 m'
- Porland Cement 40kg zak 0.0550 53,000 2,915
- Alat kerja / Alm , kuas ls 0.0200 22,500 450
3,365 3,365
ANALISA IV-6 penyebaram
Benangan Plisir (m') 16.67 m2
- Porland Cement 40kg zak 0.0600 53,000 3,180
- Alat kerja /Alm ls 0.0300 22,500 675
3,855

civil A, Page 2/30

 as of date : May 17. 1999

ANALISA
PROYEK :Pembangunan Rumah Tinggal C4-11
LOKASI Surabaya
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah

ANALISA V
ANALISA V-1
Beton K225 (1:2:3)
- PC 40 kg zak 8.5000 43,000 365,500 2.2
- Pasir cor m3 0.8400 110,000 92,400 15.4
- Stinslag 2/3 m3 0.7000 135,000 94,500
552,400
ANALISA V-2
Beton lantai kerja K100 (1:3:5)
- PC 40 kg zak 4.0000 43,000 172,000
- Pasir cor m3 0.6400 95,000 60,800
- Stinslag 2/3 m3 0.5500 135,000 74,250
307,050
ANALISA V-1a
Bekisting Foot Plat (m2)
- Kayu meranti 2/20 m3 0.0240 2,200,000 26,400 pakai 2x=0,5
- Paku 7 cm kg 0.1500 9,500 1,425
27,825
ANALISA V-3R
Bekisting Sloof, kolom praktis, Ring balok (m2)
- Kayu meranti 2/20 m3 0.0240 2,200,000 18,480 pakai 3x=0.35
- Kayu Meranti 4/6 m3 0.0230 2,350,000 27,025 pakai 2x=0,5
- Paku 7 cm kg 0.1500 9,500 1,425
46,930
ANALISA V-3a
Bekisting Sloof, kolom praktis, Ring balok (m2)
- Kayu meranti 2/20 m3 0.0240 2,200,000 18,480 pakai 3x=0,35
- Kayu meranti 3/5 m3 0.0230 2,000,000 23,000 pakai 2x=0,5
- Paku 7 cm kg 0.1500 9,500 1,425
42,905
ANALISA V-4a
Bekisting kolom konstruksi 15/50 (m2)
- Kayu meranti 2/20 m3 0.0240 2,200,000 21,120 pakai 2.5x=0,4 0.400
- Kayu meranti 4/6 m3 0.0230 2,000,000 23,000 pakai 2x=0,5
- Paku 7 cm kg 0.1500 9,500 1,425
- Bendrat kg 0.1000 12,500 1,250
46,795
ANALISA V-11a
Bekisting balok konstruksi (m2)
- Kayu meranti 2/20 m3 0.0240 2,200,000 21,120 pakai 2.5x=0,4
- 1/5 Kayu Meranti 5/7 m3 0.0376 2,000,000 30,080 pakai 2.5x=0,4
- Paku 7 cm kg 0.2500 9,500 2,375
- Bendrat kg 0.1500 12,500 1,875
55,450
ANALISA V-12a
Bekisting plat lantai (m2)
- Kayu meranti 2/20 m3 0.0240 2,200,000 18,480 pakai 3x=0,35
- 1/4 Kayu Meranti 5/7 m3 0.0310 2,000,000 31,000 pakai 2x=0,5
- Paku 7 cm kg 0.2500 9,500 2,375
- Triplex 3mm m2 0.3472 28,500 3,464 pakai 3x=0,35
55,319
ANALISA V-12b
civil A, Page 3/30
 as of date : May 17. 1999

Bekisting plisir (m2) / tangga

- Kayu triplek 8mm lbr 0.3929 120,000 16,500 pakai 3x=0,5
- 1/4 Kayu Meranti 5/7 m3 0.0310 2,350,000 36,425 pakai 2x=0,35
- Paku 7 cm kg 0.2500 9,500 2,375
- Steger / scafolding m2 0.5000 30,000 5,250 pakai 3x=0,5
60,550

ANALISA
PROYEK :Pembangunan Rumah Tinggal
LOKASI Malang
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah

ANALISA VI
ANALISA VI-1 penyebaran spesi
Tegel keramik ruangan 6.67 m2
- Asia Murano 30x30 m2 1.0500 26,500 27,825
- PC 50 kg zak 0.1500 53,000 7,950
- Pasir m3 0.0330 95,000 3,135
- Semen putih 50 kg zak 0.0190 75,000 1,425 penyebaran smn putih
- Sirkel potong bj 0.0150 60,000 900 53 m2
41,235
ANALISA VI-5
Patlah 1:8 (m2)
- Bata merah bj 34.0000 450 15,300 0.03 bata
- PC 40 kg zak 0.0550 43,000 2,365 32.65
- Dolocit zak 0.0600 4,000 240 0.03
- Pasir m3 0.0300 95,000 2,850
20,755 penyebaran spesi
18 m2
ANALISA VI-2
Tegel keramik teras & balkon (M2)
- Asia 30X30 m2 1.1000 31,000 34,100
- PC 50 kg zak 0.1500 53,000 7,950
- Pasir m3 0.0330 95,000 3,135
- Semen putih 50 kg zak 0.0190 75,000 1,425
- Sirkel potong bj 0.0200 60,000 1,200
47,810
ANALISA VI-5
Tegel keramik lantai KM (M2)
- Asia 20x20 m2 1.0500 27,500 28,875
- PC 50 kg zak 0.1850 53,000 9,805 penyebaran spesi
- Pasir m3 0.0330 95,000 3,135 5.4 m2
- Semen putih 50 kg zak 0.0190 75,000 1,425
- Sirkel potong bj 0.0150 60,000 900
44,140
ANALISA VI-5
Tegel keramik lantai & dinding KM (M2)
- Asia 20x20 / 20x25 m2 1.0500 35,000 36,750
- PC 50 kg zak 0.1950 53,000 10,335 penyebaran spesi
- Pasir m3 0.0330 95,000 3,135 5.1 m2
- Semen putih 50 kg zak 0.0190 75,000 1,425
- Sirkel potong bj 0.0150 60,000 900
52,545

civil A, Page 4/30

 as of date : May 17. 1999

ANALISA
PROYEK :Pembangunan Rumah Tinggal C4-11
LOKASI Surabaya
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah

ANALISA VII
ANALISA VII-1
Plafon ruangan eternit / m2
- Eternit 1x1 / calsiboard lbr 1.0500 8,000 8,400
- Kayu meranti super 5/7 m3 0.0072 2,000,000 14,400
- Paku 10 cm kg 0.1000 9,500 950
- Paku 4 cm kg 0.0500 10,000 500
24,250
ANALISA VII-1
Plafon ruangan gypsum board / m2 = rangka metal furing
- Gypsum board 9mm jaya lbr 0.3993 45,000 17,969
- Kayu Meranti 5/7 m3 0.0065 2,350,000 15,275
- Kayu Meranti 4/6 m3 0.0066 2,350,000 15,510
- Paku 10 cm kg 0.1450 9,500 1,378
- Paku 4 cm kg 0.0500 10,000 500
- Paku gypsum bj 16.00 50 800
- Perban + plamir rol 0.50 8,500 4,250
55,681
ANALISA VII-5
Profil gypsum 15 cm lj 0.5000 15,000 7,500
- Casting zak 0.0250 28,500 713
- Lem putih kg 0.1000 8,500 850
- Paku 2.6 cm kg 0.0100 10,000 100
- Semen putih zak 0.0100 75,000 750
9,913
ANALISA IX
ANALISA IX-7
Bak mandi pas bata (bj)
- Bata merah bj 75.0000 450 33,750
- Pasir m3 0.3500 95,000 33,250
- PC 40 kg zak 1.5000 43,000 64,500
- Stinslag m3 0.0360 135,000 4,860
- Sumbat bak mandi bj 1.0000 5,000 5,000
141,360
ANALISA IX-12
Tandon air bawah (unit)
Profil Tank 1100 liter
- Profil Tank bj 1.00 488,000.00 488,000
- Bata merah bj 675.00 450.00 303,750
- Pasir m3 1.06 95,000.00 100,700

civil A, Page 5/30

 as of date : May 17. 1999

- PC 40 kg zak 4.82 43,000.00 207,260

- Stinslag m3 0.2700 135,000 36,450
- Rebar dia, 10 kg 24.5300 9,805 240,517
- Papan meranti m3 0.0180 2,200,000 39,600
- Paku 7 cm kg 0.0400 9,500 380
- Tutup tandon plat besi bj 1.0000 75,000 75,000
- Calian tanah m3 4.0000 5,000 20,000
1,511,657

ANALISA
PROYEK :Pembangunan Rumah Tinggal C4-11
LOKASI Surabaya
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah
ANALISA IX
ANALISA IX-13
Instalasi air bersih PVC 3/4" AW (m')
- PVC 3/4" AW lj 0.3300 22,500 7,425
- Accessories bj 1.0000 2,000 2,000
- Lem PVC kg 0.0500 20,000 1,000
- TBA bj 0.0800 1,300 104
10,529
ANALISA IX-15
Instalasi air bersih PVC 1" AW (m')
- PVC 1" AW lj 0.2700 27,500 7,425
- Accessories bj 0.5000 3,000 1,500
- Lem PVC kg 0.0391 20,000 782
- Paku 7 cm kg 0.0300 9,500 285
9,992
ANALISA IX-15A
Instalasi air bersih PVC 3"D(m')
- PVC 3"D lj 0.3000 65,000 19,500
- Accessories bj 0.4000 5,000 2,000
- Lem PVC kg 0.0500 20,000 1,000
22,500
ANALISA IX-15B
Instalasi air bersih PVC 4"D(m')
- PVC 4"D lj 0.3000 45,000 13,500
- Accessories bj 0.4000 6,000 2,400
- Lem PVC kg 0.0391 20,000 782
16,682
ANALISA IX-16
Cor meja dapur 60cm (m2)
- PC 40 kg zak 2.3340 43,000 100,362
- Pasir m3 0.1550 110,000 17,050
- Stinslag 2/3 m3 0.1200 135,000 16,200
- Bata merah bj 75.0000 450 33,750
- Triplex 3 mm lbr 0.3700 28,500 10,545
- Meranti 4/6 m3 0.0144 2,000,000 28,800
- Paku 7 cm kg 0.2000 9,500 1,900
- Besi dia. 10 kg 6.1700 9,805 60,497
- Besi dia. 6 kg 1.8900 9,805 18,531

civil A, Page 6/30

 as of date : May 17. 1999

287,635
ANALISA IX-17
Bak cuci piring 1 lubang, I meja (bj)
- Bak cuci piring bj 1.0000 225,000 225,000
- PC 40 kg zak 0.2000 43,000 8,600
- Pasir m3 0.0150 110,000 1,650
- PVC 1" lj 0.2500 27,500 6,875
- Accessories bj 2.0000 3,000 6,000
- Lem PVC kg 0.0200 20,000 400
248,525
ANALISA IX-18
Tabdon air atas (unit)
- Tandon bj 1.0000 488,000 488,000
- Stop kran kitz bj 1.0000 75,000 75,000
- Meranti 6/12 m3 0.0870 2,350,000 204,450
- Paku 12 cm kg 1.0000 9,500 9,500
- Meni gl 0.1000 45,000 4,500
- Thinner B gl 0.1000 9,500 950
- Cat avian kg 0.7500 28,500 21,375
803,775

ANALISA
PROYEK :Pembangunan Rumah Tinggal C4-11
LOKASI Surabaya
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah
ANALISA IX

ANALISA IX-19
Pasang glas blok Mulia (bj)
- Glass Blok bj 1.0000 12,000 12,000
- Pc 40 kg zak 0.0130 75,000 975
- Semen putih zak 0.0080 43,000 344
13,319
ANALISA IX-5
Bikin bak kontrol 30x30
- Bata merah bj 35.0000 450 15,750
- Pc 40 kg zak 0.5000 43,000 21,500
- Pasir m3 0.2000 95,000 19,000
- Besi 8mm kg 1.5000 9,805 14,708
- Stinslag m3 0.0400 135,000 5,400
76,358
ANALISA IX-6
Bikin Septictank 1x2 & peresapan dia 1.5
- Galian tanah m3 6.0000 25,000 150,000
- Buang tanah m3 4.0000 4,000 16,000
- Pas. Bata merah m3 2.1000 408,025 856,853
- Patlah m2 2.0000 20,755 41,510
- Pasir urug m3 0.2000 95,000 19,000
- Plesteran & ondrongan m2 16.0000 21,080 337,280
- Benangan m' 8.0000 6,365 50,920
- Beton m3 0.2310 552,400 127,604
- Besi dia 10 kg 20.6080 10,405 214,426
- Bendrat kg 1.0000 12,500 12,500
- Pipa PVC 4" lj 0.2500 45,000 11,250
- Ascesories 4" bj 4.0000 6,000 24,000
- Pipa PVC 3/4" lj 0.1500 22,500 3,375

civil A, Page 7/30

 as of date : May 17. 1999

- Ascesories 3/4" bj 2.0000 2,000 4,000

- Lem PVC kg 0.2000 20,000 4,000
- Paku 7cm kg 0.4000 9,500 3,800
- Kayu Meranti 2/20 m3 0.0200 2,200,000 44,000
- Finishing ls 1.0000 60,000 60,000

ONGKOS KERJA 200,000 1,980,518

ANALISA
PROYEK :Pembangunan Rumah Tinggal C4-11
LOKASI Surabaya
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah

ANALISA VI
ANALISA VI-1
Papan ruiter (m')
- Papan 2/20 meranti m3 0.0048 2,200,000 10,560
- Paku 7cm kg 0.0500 9,500 475
11,035
ANALISA VI-2
Papan Plisir kamper (m') 0.0046
- Papan 2/20 Kamper m3 0.0046 3,300,000 15,180
- Paku 7cm kg 0.0600 9,500 570
15,750
ANALISA VI-5
Papan talang jurai (m') 0.0084
- Papan 2/20 Meranti m3 0.0084 2,200,000 18,480
- Paku 7cm kg 0.0500 9,500 475
18,955
ANALISA VI-6
Usuk reng Meranti (m2)
- Reng 3/5 Meranti m3 0.0058 2,350,000 13,630
- Usuk 5/7 Meranti m3 0.0097 2,350,000 22,795
- Paku 12cm kg 0.2500 9,500 2,375
- Paku 7cm kg 0.1500 9,500 1,425
40,225
ANALISA VI-6
Usuk reng Meranti (m2)
- Reng 3/5 Meranti m3 0.0058 2,350,000 13,630 0.00525
- Usuk 5/7 Meranti m3 0.0097 2,350,000 22,795 0.00875
- Paku 12cm kg 0.2500 9,500 2,375
- Paku 7cm kg 0.1500 9,500 1,425
40,225
ANALISA VI-6-1
Usuk reng Aluminium (m2) 4.2300
- Reng 1x1" ljr 1.1667 43,000 50,167
- Usuk 1x2.5" ljr 0.7525 63,000 47,408
- Skrup bj 36.0000 50 1,800
- Mata bor / alat kerja ls 1.0000 1,500 1,500
100,874
ANALISA VI-6a
civil A, Page 8/30
 as of date : May 17. 1999

Usuk reng Kamper (m2)

- Reng 3/5 Kamper m3 0.0058 2,900,000 16,820
- Usuk 5/7 Kamper m3 0.0097 2,900,000 28,130
- Paku 12cm kg 0.1500 9,500 1,425
- Paku 7cm kg 0.1000 9,500 950
47,325
ANALISA VI-7
Seng talang jurai (m')
- Seng talang l=60 m' 1.0500 22,500 23,625
- Paku 5cm kg 0.0500 9,500 475
24,100
ANALISA VI-2 penyebaran pc40=1zak
Pasang bubungan genteng beton (m') 8.3333 m'
- Bubungan bj 3.5000 4,500 15,750
- Pasir m3 0.0450 95,000 4,275
- PC 40 kg Zak 0.1200 43,000 5,160
25,185
ANALISA VI-2b
Pasang genteng beton (m2)
- Genteng beton royal bj 12.0000 2,300 27,600
- Pisau sirkel bj 0.0150 60,000 900
28,500
ANALISA VI-2-1
Pasang bubungan genteng keramik (m')
- Bubungan bj 4.0000 9,750 39,000
- Pasir kg 0.0450 95,000 4,275
- PC 40 kg Zak 0.0800 43,000 3,440
46,715
ANALISA VI-2b-1
Pasang genteng keramik (m2)
- Genteng beton bj 14.5000 5,525 80,113
- Pisau sirkel bj 0.0200 60,000 1,200
81,313
ANALISA VI-10
Pasang bubungan asbes gel (m')
- Bubungan bj 1.0500 15,000 15,750
- Paku asbes gelombang kg 0.1000 9,500 950
16,700
ANALISA VI-11
Pasang atap asbes gelombang (m2)
- Asbes gelombang 105x30 lbr 0.3500 65,000 22,750
- Paku asbes gelombang kg 0.1500 9,500 1,425
- Seng kompress (15cm) m' 0.0500 18,000 900
25,075

ANALISA
PROYEK :Pembangunan Rumah Tinggal
LOKASI Malang
Unit Rp.
Uraian Satuan Volume Harga satuan Jumlah Sub Jumlah

ANALISA IX
ANALISA XI-1 penyebaran
Analisa cat dinding (m2) 13.33 m2
civil A, Page 9/30
 as of date : May 17. 1999

- Cat tembok interior Catyl gl 0.0750 60,000 4,500

- Plamur ls 1.0000 1,777 1,777
- Kertas gosok no.1 & 1.5 bj 0.0800 3,000 240
6,517
ANALISA XI-1a
Analisa cat dinding (m2) 11.1111
- Cat tembok interior gl 0.0900 60,000 5,400 decolit
- Plamur ls 1.5000 1,777 2,665
- Kertas gosok no.1 & 1.5 bj 0.2500 6,000 1,500
9,565
ANALISA XI-2 penyebaran
Analisa cat dinding luar (m2) 8.00
- Cat tembok exterior gl 0.1250 85,000 10,625
- Lem putih rajawali kg 0.2500 8,500 2,125
- PC 50 kg putih Zak 0.0500 75,000 3,750
- Kertas gosok no.1 & 1.5 bj 0.0500 6,000 300
16,800
ANALISA XI-2A
Analisa Plamir dinding (m2)
- Kalsium kg 0.1830 1,425 261
- Lem putih rajawali kg 0.0460 8,500 391
- Semen putih Zak 0.0140 75,000 1,050
- Metilan bj 0.0100 7,500 75
1,777
ANALISA IX-8
Analisa cat plafon (m2)
- Cat Plafon gl 0.0660 30,000 1,980
- Plamur ls 0.7500 1,777 1,333
- Cotton Tape rol 0.0650 9,000 585
- Kertas gosok no.1 & 1.5 bj 0.0500 3,000 150
4,048
ANALISA IX- penyebaran
Analisa cat bubungan genteng (m') 5.00
- Cat genteng kg 0.2000 30,000 6,000
- Kertas gosok no.1 & 1.5 bj 0.2000 3,000 600
6,600
ANALISA IX-3 penyebaran 5.5m2
Analisa cat pagar besi (m2) 0.1818
- Cat avian kg 0.1818 28,500 5,182
- Meni gl 0.0653 45,000 2,940
- Tiner B ltr 0.1200 9,500 1,140
- Kertas gosok no.400 bj 0.2000 3,000 600
9,862
ANALISA XI-1
Pasang batu lempeng (m2)
- Batu lempeng jember m2 1.3000 20,000 26,000
- PC 50 kg zak 0.1500 53,000 7,950
- Pasir m3 0.0330 95,000 3,135
37,085
ANALISA XI-2
Pasang batu Palimanan Cut size (m2)
- Batu Palimanan m2 1.1000 45,000 49,500
- PC 50 kg zak 0.2230 43,000 9,589
- Pasir m3 0.0330 17,500 578
59,667
ANALISA XI-3
Pasang batu alor carport (m2)
- Batu alor Zak 1.4000 20,000 28,000
- PC 50 kg zak 0.2230 53,000 11,819
- Pasir m3 0.0330 95,000 3,135
42,954

civil A, Page 10/30

 as of date : May 17. 1999

69825
36100
74250
180175

5,700.00
5,225.00
16,650.00
27,575.00

2707.5
2612.5
5320

1852.5
213.75
2066.25

civil A, Page 11/30

 as of date : May 17. 1999

penyebaran smn putih

civil A, Page 12/30

 as of date : May 17. 1999

civil A, Page 13/30

 as of date : May 17. 1999

civil A, Page 14/30

 as of date : May 17. 1999

DAFTAR HARGA BAHAN BANGUNAN

PROYEK : Pembangunan Rumah Tinggal
LOKASI : Surabaya
NO URAIAN SATUAN HARGA KET
1 Portland Cement 50 Kg zak 53,000.00
2 Portland Cement 40 Kg zak 43,000.00
3 Semen putih 50 kg zak 75,000.00
4 Dolocit zak 4,000.00 20-09-2003
4 Batu belah M3 125,000.00
5 Pasir urug M3 85,000.00
6 Pasir pasang biasa M3 95,000.00
7 Pasir cor M3 110,000.00
8 Sirtu Wirabumi M3 45,000.00
9 Stinslag 2/3 wlingi M3 135,000.00
10 Stinslag 1/2 mesin M3 155,000.00
11 Bata merah pok mo bj 450.00
12 PVC ø 0.5" AW Maspion Lj 17,500.00
Ascesories PVC ø 0.5" AW Maspion bj 1,500.00
13 PVC ø 3/4" AW Maspion Lj 22,500.00 11,500
Ascesories PVC ø 0.75" AW Maspion bj 2,000.00
14 PVC ø 1" AW Maspion Lj 27,500.00
Ascesories PVC ø 1" AW Maspion bj 3,000.00 MASP . D MASP . C
14 PVC ø 2" C Lj 17,500.00 25,500 37,500.00 ###
Ascesories PVC ø 3" D bj 4,500.00 4,500.00
15 PVC ø 3"D Lj 65,000.00 25,500 37,500.00 ###
Ascesories PVC ø 3" D bj 5,000.00 4,500.00
16 PVC ø 4" D Lj 45,000.00 33,000 52,600.00 ###
Ascesories PVC ø 4" D bj 6,000.00 6,100.00
17 Besi beton polos Kg 9,805.00 dia 6 /5.4 9350
18 Bendrat Kg 12,500.00 dia 8/7.1 16100
19 Plastik rol m2 2,000.00 dia 10/9.1 23450
20 Kayu meranti 3/5, 4/6, 5/7 M3 2,000,000.00 dia 12/11. 35100
21 Kayu meranti 2/20 M3 2,200,000.00 dia 16/15. 65800
22 Kayu meranti super 5/7 & 4/6 M3 2,350,000.00
23 Kayu bengkirai 3/5 M3 20-08-2002
24 Kayu bengkirai 4/6, 5/7 M3 20-08-2002
25 Kayu bengkirai 6/12, 6/15 M3 20-08-2002
26 Kayu bengkirai 2/20 M3 20-08-2002
27 Kayu Kamper 2/20 M3 3,300,000.00 20-11-2003
28 Kayu Kamper 5/7 & 4/6 M3 2,900,000.00 20-11-2003
29 Kayu Kamper 6/12, 6/15 M3 3,100,000.00 20-11-2003
30 Bambu 3,5m Btg 7,500.00 20-09-2003
31 Sesek guling 1.8x2.8 lbr 16,500.00 20-08-2002
32 Kayu randu m3 250,000.00 20-09-2003 200000
32 Paku 15cm kg 9,500.00 20-09-2003
33 Paku 10cm kg 9,500.00 20-09-2003
34 Paku 7 cm kg 9,500.00 20-09-2003
35 Paku 5 cm kg 9,500.00 20-09-2003
36 Paku 2.6cm kg 10,000.00 20-09-2003
37 Paku 1.3 cm kg 10,000.00 20-09-2003
38 Triplek 3mm 4/8 lbr 28,500.00 20-09-2003
39 Triplek 4mm 4/8 lbr 37,500.00
40 Triplek 10mm 4/8 lbr 120,000.00
41 Sewa scafolding Unit 30,000.00 per bulan
40 Teakwood 3/7 lbr 45,000.00
41 Triplek Aluminium 3/7 lbr 52,000.00 jeruk
42 Triplek film 18 mm lbr 150,000.00
43 Keramik lantai Asia tile 30x30 Murano m2 23,500.00 20-08-2002
44 Keramik lantai Asia tile 30x30 (tua) m2 27,000.00 Cordoba
45 Keramik dinding Asia tile 20x25 putih m2 35,000.00 vanesa green 20-09-2003
46 Keramik dinding Asia tile 20x20 putih m2 27,500.00 vasco green 20-09-2003
47 Keramik lantai King / Java tile 30x30 m2 26,500.00 10-01-04
48 Keramik lantai King / Java tile 40x40 m2 31,000.00 10-01-04
47 Keramik lantai KM/WC Asia tile 20X20 m2 27,000.00 Virgo
 as of date : May 17. 1999

DAFTAR HARGA BAHAN BANGUNAN

PROYEK : Pembangunan Rumah Tinggal
LOKASI : Surabaya
NO URAIAN SATUAN HARGA KET
48 Keramik lantai KM/WC 20X20 KW2 m2 25,500.00
49 Gypsum board 9mm Jaya 4/8 lbr 45,000.00
50 eternit polos 1x1 lbr 8,000.00 20-08-2005
50 Paku gyps bj 50.00 20-08-2005
51 Lem putih rajawali kg 8,500.00
52 Casting Zak 28,500.00
53 Profil gyps sudut 15 cm m' 12,500.00
54 Profil gyps sudut 7 cm m' 8,750.00
55 Profil gyps sudut 4 cm m' 6,500.00
56 Tandon air profil tank 1100 liter bj 488,000.00
57 Tutup tandon plat besi 50x50 bj 75,000.00
58 Sumbat bak mandi bj 5,000.00
59 Lem PVC super glue kg 20,000.00 CEK
60 TBA bj 1,300.00 20-08-2002
61 Bak cuci piring 1lubang 1 meja bj 225,000.00
62 Sewa scafolding tiap 1 bulan m2 10,000.00
63 Stop kran Kitz 1" bj 75,000.00
64 Meni gl 45,000.00
65 Tinner B aftunner ltr 9,500.00
66 Cat Avian putih kg 28,500.00
67 Cat genteng jarum kg 30,000.00 20-08-2003
67 Glas blox Mulia bj 15,000.00 20-08-2002
68 Kawat ayam m' 4,000.00
69 Kusen Kamper 6/15 m3 3,100,000.00
70 Pintu panel Kamper bj 380,000.00
71 Jendela Kamper m2 160,000.00
72 Pintu triplex rangka meranti bj 150,000.00 20-08-2003
73 Pintu teakwood + Aluminium Kamper bj 175,000.00 20-08-2003
74 Pintu PVC (mekanindo) Unit 475,000.00
75 Pintu panel garasi bj 450,000.00
76 Kaca polos 5mm m2 47,500.00 10/1/2004
77 Kaca polos 6mm m2 50,000.00
78 Kaca polos 8mm m2 80,000.00 SENG 0,4
79 Seng talang l=45 cm 0,2 m' 18,000.00 20000
80 Seng talang l=60 cm 0,2 m' 22,500.00 25000
80 Genteng beton warna bj 2,300.00
81 Bubungan genteng beton bj 4,500.00
81 Genteng KIA antik bj 5,525.00
82 Bubungan genteng KIA antik bj 9,750.00
81 Bubungan asbes 110 lbr 15,000.00 20-08-2003
82 Atap asbes gelombang 1.05 x 3.00 lbr 65,000.00 20-08-2003
83 Atap Seng gelombang 1.10 x 1.8 lbr 19,450.00 20-08-2002
83 Cat tembok Catylac gl 60,000.00
84 Cat tembok exterior Mowilex 2,5kg/galon gl 100,000.00
85 Vinyl Plamur gl 50,000.00
86 Kertas gosok no.1 , 1.5 , 2 lbr 3,000.00
87 Pasang Instalasi listrik ttk 50,000.00 20-08-2002
88 Batu Lempeng jember / banjar m2 20,000.00 20-08-2002
89 Batu Alor Zak 20,000.00 1zak = 0.9 m2
90 Batu Sukabumi Cutsize M2 37,500.00
91 Batu Palimanan Cut size m2 45,000.00
90 Sirkel potong keramik bj 60,000.00
91 Cotton Tape Rol 9,000.00 60 yard
92 Kunci pintu Vario type 7551 bj 92,000.00
93 Kunci pintu Alfa 6000 bj 75,000.00
94 Kunci pintu Yale Medium handle pisang bj 130,000.00
95 Naco (15cm) Niki Product Daun 3,500.00
96 Naco Antik (10cm) Niki Product Daun 4,500.00
97 Spring knip Handy gold bj 12,500.00
98 Engsel Pintu Arch biasa ps 5,500.00
 as of date : May 17. 1999

99 Engsel Pintu Arch ps 8,000.00

100 Engsel jendela SES 12" PS 40,000.00

DAFTAR HARGA BAHAN BANGUNAN

PROYEK : Pembangunan Rumah Tinggal
LOKASI : Surabaya
NO URAIAN SATUAN HARGA KET
101 Engsel jendela SES 8" PS 35,000.00
102 Engsel lipat pintu garasi 4 daun Wina Set 2,000,000.00
103 Engsel Slidding Henerson (pintu 90cm) Set 175,000.00
104 Kunci pintu garasi + Handle Set 350,000.00
105 Kaca painting glas m2 375,000.00
106 Gembok bj 10,000.00
107

DAFTAR HARGA BAHAN BANGUNAN

PROYEK : Pembangunan Rumah Tinggal
LOKASI : Surabaya
NO URAIAN SATUAN HARGA KET
107 WF / Baja kg 3,900.00 20-11-2003
108 C125 - 2,0 ljr 83,450.00 20-11-2003
109 C125 - 2,8 ljr 103,000.00 20-11-2003
110 C125 - 2,3 ljr 89,100.00 20-08-2002
111 L 40.40 ljr 26,500.00 20-08-2002
112 PLAT 3mm lbr 265,000.00 20-08-2002
113 PLAT 4mm lbr 342,001.00 20-08-2002
114 PLAT 6mm (b) lbr 412,000.00 20-11-2003
115 PLAT 6mm (a) lbr 580,000.00 20-11-2003
115 PLAT 8mm lbr 789,000.00 20-08-2002
116 PLAT 10mm lbr 659,000.00 20-08-2002
117 PLAT 12mm lbr 791,000.00 20-08-2002
118 HOLLOW 3X3 1.2mm ljr 27,500.00 20-08-2002
119 HOLLOW 3X3 2mm ljr 46,000.00 20-08-2002
120 HOLLOW Alm 1x1" / 2.5x2.5cm ljr 43,000.00 20-11-2003
121 HOLLOW Alm 1x2.5" / 2.5x6.25cm ljr 63,000.00 20-11-2003
120 HOLLOW 2X4 0.7mm ljr 21,500.00 20-08-2002
121 HOLLOW 5X5 2mm ljr 86,600.00 20-08-2002
122 HOLLOW 3X3 1.2mm ljr 27,504.00 20-08-2002
123 PLAT STRIP 4cm x 4mm ljr 24,000.00 20-08-2002
124 PLAT STRIP 4cm x 5mm ljr 27,750.00 20-08-2002
125 UNP 500 ljr 82,500.00 20-08-2002
126 UNP 500X100X3.2 = 12 M ljr 186,500.00 20-08-2002
127 UNP 800 ljr 103,000.00 20-08-2002
128 PIPA dia 1/2" x 1.6mm Medium gas ljr 22,000.00 20-08-2002
129 PIPA dia 1/2" x 2mm Medium gas ljr 26,550.00 20-08-2002
130 PIPA Maspion HDPE D20" 6M' spiral -20%. ljr 1,631,800.00 20-08-2002
131 PIPA Maspion HDPE D20" 4M' spiral -20% ljr 987,400.00 20-08-2002
132 Soket PIPA Maspion HDPE D20" -20% bj 133,900.00 20-08-2002
133 Angker dia 19 - 40 cm bj 5,500.00 20-08-2002
134 Angker dia 19 - 40 cm bj 5,900.00 20-08-2002
135 jarum keras 1/2 bj 8,500.00 20-08-2002
136 jarum keras 5/9 bj 5,000.00 20-08-2002
137 BESI ULIR D 10 ljr 19,150.00 10/7/2002
138 BESI ULIR D 13 ljr 31,500.00 10/7/2002
139 BESI ULIR D 16 ljr 48,500.00 10/7/2002
140 Seng Roll 0,3 (1 rol =50m') l = 90 Rol 834,750.00 20-09-2002
141 Seng Roll 0,3 (1 rol =50m') l = 60 Rol 562,250.00 20-09-2002
142 Seng Roll 0,3 (1 rol =50m') l = 45 Rol 371,000.00 20-09-2002
143 Plat strip 3/4" x 2mm (6m') ljr 6,300.00 20-09-2002
144 Plat strip 1" x 4mm (6m') kaku ljr 11,000.00 20-05-2003
145 Plat strip 1" x 3mm (6m') lemes/baik ljr 11,800.00 20-05-2003
146 L 30x30. ljr 17,000.00 20-08-2002
147 Tandon air profil tank 650. liter bj 325,000.00 20-09-2002
as of date : May 17. 1999
 as of date : May 17. 1999

3596.2
3425.5
3350
3441.2
 Equipment & Tools SCHEDULE
Civil & Bulding Contractors
Project : Renovasi Carport polycarbonat (9X23)
Locatio : Jl. Raya Balongwatu, Ds. Cangkringmalang Kec. Beji, Pasuruan 67154

NO DESCRIPTION W E E K S REMARKS

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

I PEKERJAAN PERSIAPAN
1 TOOLS 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
II PEKERJAAN PASANGAN
2 THEODOLITE 1 1 1 1 1 1
III PEKERJAAN BETON
3 CONCRETE MIXER 1 1 1 1 1 1 1 1 1 1
IV PEKERJAAN ATAP
4 BAR CUTTING 1 1 1 1 1 1 1 1 1
V PEKERJAAN SANITAIR
5 WELDING MACHINE 1 1 1 1 1 1
VI PEKERJAAN FINISHING
6 TILE CUTTING 1 1 1 1 1 1 1
VII PEKERJAAN LAIN-LAIN
7 WOOD MACHINE 1 1 1 1 1 1 1 1 1 1

431910725.xls04:03:31 431910725.xls prjc, Page 20

 COST BREAKDOWN

: Renovasi Carport polycarbonat (9X23)

: Jl. Raya Balongwatu, Ds. Cangkringmalang Kec. Beji, Pasuruan 67154
 as of date : May 17. 1999

TABEL BORONGAN KERJA

Project
Location
No Uraian sat ongkos 1 ongkos 2 ongkos 3
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi m2 1,500
2 Pasang bouplank & pengukuran m1 4,000
3 Pembongkaran dinding m2 15,000
4 Pagar pengaman m1 7,500
II PEKERJAAN TANAH & PONDASI
1 Galian tanah m3 25,000
2 Bor Stross dia 30 m' 35,000
3 Urugan tanah kembali m3 15,625
4 Urugan tanah (peninggian lantai) m3 12,500
5 Urugan pasir bawah pondasi m3 18,750
6 Urugan pasir bawah lantai m3 21,875
7 Pemadatan tanah dengan stamper m2 3,500
8 Aanstamping m3 25,000
9 Pondasi batu kali + beraben m3 45,000
10 Rollag m1 9,375
III PEKERJAAN BETON
1 Rabatan taman m3 70,000
2 Lantai kerja 1:3:5 m3 90,000
3 Pondasi foot plat m3 120,000
4 Cor sloof 15/20 m3 130,000
5 Cor kolom 15/20 m3 140,000
6 Cor kolom 15/15 m2 140,000
7 Cor balok 15/25 ; 15/20 m3 160,000
8 Cor ring 15/15 m3 170,000
9 Plat dak, talang m3 140,000
10 Plat luifel m3 190,000
11 Plat dapur m3 200,000
12 Beton Ornamen / kap roster m3 225,000
13 Fabrikasi besi tulangan kg 900
14 Begesting m2 20,000
IV PEKERJAAN DINDING
1 Pasang bata merah m2 11,500
2 Pasang bata merah trasram m2 15,000
3 Pasang bata merah pengisi kolom m3 95,000
4 Andang bata merah m1 1,500
5 Bak mandi pas. Bata Unit 75,000
6 Plesteran dinding lantai 1 m2 8,500
7 Andang plesteran m1 1,500
8 Benangan kusen / tali air m1 3,000
9 Benangan m1 4,500
10 Keramik dinding dapur m2 15,000
11 Keramik dinding KM/WC m2 15,000
12 Keramik dinding LIS 8/20 KM/WC m1 3,000
13 Pasang batu palimanan m2 18,000

civil A, Page 22/30

 as of date : May 17. 1999

14 Pasang marmer m2 40,000

15 Cat Pilar (duco motif marmer)+bahan m2 63,000
16 Cat dinding + plafon m2 4,500
V PEKERJAAN LANTAI
1 Pasang keramik lantai 40x40 m2 10,000
2 Pasang keramik lantai 40x40 (teras) m2 10,000
3 Pasang keramik lantai 20x20 (KM/WC m2 12,500
4 Patlah m2 4,000
5 Kol plin lantai (keramik + tali air) m1 6,000
VI PEKERJAAN PINTU & JENDELA
1 Pasang kusen besar Unit 15,000
Pasang pintu panel garasi Unit 30,000
2 Pasang kusen standart Unit 10,000
Pasang pintu panel Unit 25,000
3 Pasang kusen slidding Unit 10,000
Pasang pintu panel slidding Unit 30,000
4 Pasang kusen besar PJ Unit 20,000
Pasang pintu panel Unit 25,000
Pasang Jendela Unit 12,500
5 Pasang kusen jendela / BV Unit 10,000
Pasang boven Unit 10,000
6 Pasang roster kayu Unit 2,500
7 Pasang kaca 5mm m2
8 Stain Glass m2
9 Handle pintu double + grendel Unit
10 Neet kusen Unit
11 Angkur kusen Unit
12 Cat Daun pintu panil + jendela ( m2 58,800
13 Cat Kusen pintu + jendela m1 23,500
VII PEKERJAAN PLAFON
1 Plafon gypsum 60x60 m2 2,000
2 Rangka plafon m2 4,750
3 List plafon m2 9,000
VIII PEKERJAAN ATAP
1 Rangka kuda-kuda atap m3 300,000
2 Nok, jurai m2 300,000
3 Gording m2 300,000
4 Papan ruiter m1 1,500
5 Usuk dan reng m2 3,500
6 Pasang genteng beton warna m2 4,000
7 Bubungan genteng beton warna m1 6,000
8 Lisplang kayu m1 6,000
9 Talang jurai + papan m1 6,000
10 Talang tegak PVC 3" + ASC m1 2,500
11 Cat lisplank m1 4,500
12 Gewel m2 6,300
IX PEKERJAAN SANITAIR
1 Pasang bathup Unit 40,000
2 Klosed monoblock Unit 27,500
3 Wastafel tanpa meja Unit 22,500

civil A, Page 23/30

 as of date : May 17. 1999

4 Wastafel dengan meja Unit 30,000

5 Klosed jongkok Unit 15,000
6 Avour / floor drain alinco Unit 2,500
7 Avour bak mandi Unit 2,500
8 Toilet shower Unit 4,000
9 Kran mixer Unit 7,500
10 Kran bak mandi Unit 3,500
11 Tempat sabun Unit 5,000
12 Kitchen zinc Unit 10,000
13 Buis beton dia 15 m1 3,000
14 Pipa PVC D3"+ASC m1 1,500
15 Pipa PVC D4"+ASC m1 1,500
16 Pipa PVC AW 1/2"+ASC m1 2,500
17 Septictank + resapan Unit 225,000
18 Bak kontrol Unit 15,000
19 Instalasi air panas dingin m1 4,000

civil A, Page 24/30

 as of date : 08/03/2019

TOTAL SUMMARY SHEET

Civil & Bulding Contractors

Project : Renovasi Carport polycarbonat (9X23)

Locatio : Jl. Raya Balongwatu, Ds. Cangkringmalang Kec. Beji, Pasuruan 67154
(Currency : Rp.)
NO DISCRIPTION UNITQ'TY MATERIAL COST LABOUR COST TOTAL COST REMARKS
AMOUNT AMOUNT AMOUNT

I PEKERJAAN PERSIAPAN 1,756,973 4,909,388 6,666,361

II PEKERJAAN PASANGAN 5,443,059 2,164,710 7,607,769

III PEKERJAAN BETON 8,982,836 2,233,790 11,216,625

V PEKERJAAN ATAP 47,598,399 12,334,475 59,932,874

GRAND TOTAL 63,781,267 21,642,362 85,423,629

ROUNDED 85,423,000

NB: Surabaya 20-Desember 2008

Belum termasuk :
1 Lampu,
2 IMB,
3 Dan lain-lain di luar bestek

431910725.xls04:03:31 431910725.xls prjc, Page 25

 COST BREAKDOWN
Project : Renovasi Carport polycarbonat (9X23)
Client : PT. Cargill Indonesia
Location : Jl. Raya Balongwatu, Ds. Cangkringmalang Kec. Beji, Pasuruan 67154
(Currency : Rp.)
NO DESCRIPTION SPEC UNIT Q'TY MATERIAL COST LABOUR COST TOTAL COST REMARKS
U/PRICE AMOUNT U/PRICE AMOUNT U/PRICE AMOUNT

I PEKERJAAN PERSIAPAN
1 Pengukuran m2 207.00 1,500 310,500 4,000 828,000 5,500 1,138,500
2 Bongkar atap lama m2 207.00 5,670 1,173,690 10,000 2,070,000 15,670 3,243,690
3 Bongkar pembatas saluran m' 52.00 - - 15,000 780,000 15,000 780,000
4 Galian tanah penurunan elevasi + buang di dlm area m3 22.80 7,500 171,000 40,000 912,000 47,500 1,083,000
5 Galian tanah pondasi foot plat 70x70 & rollag 40 m3 8.76 - 25,000 219,000 25,000 219,000
6 Urugan tanah kembali m3 5.26 - 15,625 82,125 15,625 82,125
7 Urugan pasir bawah pondasi m3 0.97 104,500 101,783 18,750 18,263 123,250 120,046

TOTAL PEKERJAAN PERSIAPAN 1,756,973 4,909,388 6,666,361

-
II PEKERJAAN PASANGAN
1 Pasang pondasi bata rollag 1:6 m' 18.00 19,066 343,189 9,375 168,750 28,441 511,939
2 Pasang bata merah pembatas parkir 1:6 m' 20.00 62,773 1,255,462 11,500 230,000 74,273 1,485,462
3 Plesteran dinding & kolom 1:6 m2 26.72 9,310 248,763 8,500 227,120 17,810 475,883
4 Acian dinding Portlant cement m2 26.72 3,270 87,374 4,250 113,560 7,520 200,934
5 Benangan dinding & pedistal kolom m' 134.88 3,365 453,871 4,000 539,520 7,365 993,391
6 Cat minyak m2 26.72 20,000 534,400 8,000 213,760 28,000 748,160
7 Pasang paving stone m2 56.00 45,000 2,520,000 12,000 672,000 57,000 3,192,000

TOTAL PEKERJAAN PASANGAN 5,443,059 2,164,710 7,607,769

III PEKERJAAN BETON

1 Pondasi foot plat 70X70x20 m3 0.86 552,400 473,683 120,000 102,900 672,400 576,583
a. Bekisting m2 5.88 27,825 163,611 20,000 117,600 47,825 281,211
b. Pembesian Ø10-15 dobel Kg 101.53 9,805 995,482 900 91,375 10,705 1,086,857
2 Lantai kerja foot plat 1:3:5 K100 : 5cm m3 0.22 307,050 68,779 90,000 20,160 397,050 88,939
3 Cor kolom pedistal konstruksi 30X30 m3 1.58 552,400 870,030 140,000 220,500 692,400 1,090,530
a. Bekisting m2 21.00 46,795 982,695 25,000 525,000 71,795 1,507,695
b. Pembesian 4Ø10 + Ø8-15 Kg 153.36 9,805 1,503,673 900 138,022 10,705 1,641,695
4 Cor cover plat saluran 10cm m3 2.08 552,400 1,148,440 170,000 353,430 722,400 1,501,870
a. Bekisting m2 19.80 46,795 926,541 25,000 495,000 71,795 1,421,541
b. Pembesian Ø10-15 + Ø8-15 Kg 188.67 9,805 1,849,902 900 169,802 10,705 2,019,704

TOTAL PEKERJAAN BETON 8,982,836 2,233,790 11,216,625

COST BREAKDOWN
08/03/201904:03:31 431910725.xls prjc, Page 26/30
Project : Renovasi Carport polycarbonat (9X23)
Location: Jl. Raya Balongwatu, Ds. Cangkringmalang Kec. Beji, Pasuruan 67154
NO DISCRIPTION SPEC UNIT Q'TY MATERIAL COST LABOUR COST TOTAL COST REMARKS
U/PRICE AMOUNT U/PRICE AMOUNT U/PRICE AMOUNT

IV PEKERJAAN ATAP
1 Rafter Joint sok pipe ø4" kg 366.50 11,000 4,031,500 2,250 824,625 13,250 4,856,125
2 Rafter expand pipe ø4" kg 256.55 11,000 2,822,050 2,250 577,238 13,250 3,399,288
3 Column remove pipe ø4" kg 256.55 11,000 2,822,050 2,250 577,238 13,250 3,399,288
4 Column expand pipe ø4" kg 219.90 11,000 2,418,900 2,250 494,775 13,250 2,913,675
5 Purlin C100x50x20x2,3 kg 390.40 10,000 3,904,000 2,250 878,400 12,250 4,782,400
6 Wind Brace dia 12 kg 74.90 9,000 674,100 2,250 168,525 11,250 842,625
7 Spander bj 12.00 25,000 300,000 10,000 120,000 35,000 420,000
8 Bracing B2 Holow 50x50x1,6 kg 366.00 12,000 4,392,000 2,250 823,500 14,250 5,215,500
9 Bracing B3 L50x50 Existing kg 372.90 2,500 932,250 2,250 839,025 4,750 1,771,275
10 Base Plate 8mm, Cleat Plate kg 187.00 11,000 2,057,000 2,250 420,750 13,250 2,477,750
11 Rangka talang L50x50 Existing kg 259.90 2,500 649,750 2,500 649,750 5,000 1,299,500
12 Cat Primtop kg 2,762.60 750 2,071,950 250 690,650 1,000 2,762,600
13 Atap Polycarbonat Twin lite 5mm m2 189.50 84,342 15,982,849 20,000 3,790,000 104,342 19,772,849
14 Joint Twin lite (slad H aluminium) m' 93.00 15,000 1,395,000 5,000 465,000 20,000 1,860,000
15 Ending Twin lite ( U aluminium) m' 68.00 15,000 1,020,000 5,000 340,000 20,000 1,360,000
16 Talang Galvalum 0,3 m' 25.00 55,000 1,375,000 15,000 375,000 70,000 1,750,000
17 Talang tegak PVC 3" m' 30.00 25,000 750,000 10,000 300,000 35,000 1,050,000

TOTAL PEKERJAAN ATAP 47,598,399 12,334,475 59,932,874

08/03/201904:03:31 431910725.xls prjc, Page 27/30

 COST BREAKDOWN
Project : Renovasi Carport polycarbonat (9X23)
Client : PT. Cargill Indonesia
Location : Jl. Raya Balongwatu, Ds. Cangkringmalang Kec. Beji, Pasuruan 67154
(Currency : Rp.)
NO DESCRIPTION SPEC UNIT Q'TY MATERIAL COST LABOUR COST TOTAL COST REMARKS
U/PRICE AMOUNT U/PRICE AMOUNT U/PRICE AMOUNT

I PEKERJAAN PERSIAPAN
1 Pengukuran m2 207.00 1,725 357,075 4,600 952,200 6,325 1,309,275
2 Bongkar atap lama m2 207.00 6,521 1,349,744 11,500 2,380,500 18,021 3,730,244
3 Bongkar pembatas saluran m' 52.00 - - 17,250 897,000 17,250 897,000
4 Galian tanah penurunan elevasi + buang di dlm area m3 22.80 8,625 196,650 46,000 1,048,800 54,625 1,245,450
5 Galian tanah pondasi foot plat 70x70 & rollag 40 m3 8.76 - - 28,750 251,850 28,750 251,850
6 Urugan tanah kembali m3 5.26 - - 17,969 94,444 17,969 94,444
7 Urugan pasir bawah pondasi m3 0.97 120,175 117,050 21,563 21,002 141,738 138,052

TOTAL PEKERJAAN PERSIAPAN 2,020,519 5,645,796 7,666,315

-
II PEKERJAAN PASANGAN
1 Pasang pondasi bata rollag 1:6 m' 18.00 21,926 394,667 10,781 194,063 32,707 588,730
2 Pasang bata merah pembatas parkir 1:6 m' 20.00 72,189 1,443,781 13,225 264,500 85,414 1,708,281
3 Plesteran dinding & kolom 1:6 m2 26.72 10,707 286,078 9,775 261,188 20,482 547,266
4 Acian dinding Portlant cement m2 26.72 3,761 100,481 4,888 130,594 8,648 231,075
5 Benangan dinding & pedistal kolom m' 134.88 3,870 521,952 4,600 620,448 8,470 1,142,400
6 Cat minyak m2 26.72 23,000 614,560 9,200 245,824 32,200 860,384
7 Pasang paving stone m2 56.00 51,750 2,898,000 13,800 772,800 65,550 3,670,800

TOTAL PEKERJAAN PASANGAN 6,259,518 2,489,417 8,748,935

III PEKERJAAN BETON

1 Pondasi foot plat 70X70x20 m3 0.86 635,260 544,735 138,000 118,335 773,260 663,070
a. Bekisting m2 5.88 31,999 188,153 23,000 135,240 54,999 323,393
b. Pembesian Ø10-15 dobel Kg 101.53 11,276 1,144,804 1,035 105,081 12,311 1,249,886
2 Lantai kerja foot plat 1:3:5 K100 : 5cm m3 0.22 353,108 79,096 103,500 23,184 456,608 102,280
3 Cor kolom pedistal konstruksi 30X30 m3 1.58 635,260 1,000,535 161,000 253,575 796,260 1,254,110
a. Bekisting m2 21.00 53,814 1,130,099 28,750 603,750 82,564 1,733,849
b. Pembesian 4Ø10 + Ø8-15 Kg 153.36 11,276 1,729,224 1,035 158,725 12,311 1,887,949
4 Cor cover plat saluran 10cm m3 2.08 635,260 1,320,706 195,500 406,445 830,760 1,727,150
a. Bekisting m2 19.80 53,814 1,065,522 28,750 569,250 82,564 1,634,772
b. Pembesian Ø10-15 + Ø8-15 Kg 188.67 11,276 2,127,387 1,035 195,273 12,311 2,322,660

TOTAL PEKERJAAN BETON 10,330,261 2,568,858 12,899,119

3.5
28

COST BREAKDOWN
08/03/201904:03:31 431910725.xls prjc, Page 28/30
Project : Renovasi Carport polycarbonat (9X23)
Location: Jl. Raya Balongwatu, Ds. Cangkringmalang Kec. Beji, Pasuruan 67154
NO DISCRIPTION SPEC UNIT Q'TY MATERIAL COST LABOUR COST TOTAL COST REMARKS
U/PRICE AMOUNT U/PRICE AMOUNT U/PRICE AMOUNT

IV PEKERJAAN ATAP
1 Rafter Joint sok pipe ø4" kg 366.50 12,650 4,636,225 2,588 948,319 15,238 5,584,544
2 Rafter expand pipe ø4" kg 256.55 12,650 3,245,358 2,588 663,823 15,238 3,909,181
3 Column remove pipe ø4" kg 256.55 12,650 3,245,358 2,588 663,823 15,238 3,909,181
4 Column expand pipe ø4" kg 219.90 12,650 2,781,735 2,588 568,991 15,238 3,350,726
5 Purlin C100x50x20x2,3 kg 390.40 11,500 4,489,600 2,588 1,010,160 14,088 5,499,760
6 Wind Brace dia 12 kg 74.90 10,350 775,215 2,588 193,804 12,938 969,019
7 Spander bj 12.00 28,750 345,000 11,500 138,000 40,250 483,000
8 Bracing B2 Holow 50x50x1,6 kg 366.00 13,800 5,050,800 2,588 947,025 16,388 5,997,825
9 Bracing B3 L50x50 Existing kg 372.90 2,875 1,072,088 2,588 964,879 5,463 2,036,966
10 Base Plate 8mm, Cleat Plate kg 187.00 12,650 2,365,550 2,588 483,863 15,238 2,849,413
11 Rangka talang L50x50 Existing kg 259.90 2,875 747,213 2,875 747,213 5,750 1,494,425
12 Cat Primtop kg 2,762.60 863 2,382,743 288 794,248 1,150 3,176,990
13 Atap Polycarbonat Twin lite 5mm m2 189.50 96,994 18,380,276 23,000 4,358,500 119,994 22,738,776
14 Joint Twin lite (slad H aluminium) m' 93.00 17,250 1,604,250 5,750 534,750 23,000 2,139,000
15 Ending Twin lite ( U aluminium) m' 68.00 17,250 1,173,000 5,750 391,000 23,000 1,564,000
16 Talang Galvalum 0,3 m' 25.00 63,250 1,581,250 17,250 431,250 80,500 2,012,500
17 Talang tegak PVC 3" m' 30.00 28,750 862,500 11,500 345,000 40,250 1,207,500

TOTAL PEKERJAAN ATAP 54,738,159 14,184,646 68,922,805

08/03/201904:03:31 431910725.xls prjc, Page 29/30

 as of date : 08/03/2019

TOTAL SUMMARY SHEET

Civil & Bulding Contractors

Project : Renovasi Carport polycarbonat (9X23)

Locatio : Jl. Raya Balongwatu, Ds. Cangkringmalang Kec. Beji, Pasuruan 67154
(Currency : Rp.)
NO DISCRIPTION UNITQ'TY MATERIAL COST LABOUR COST TOTAL COST REMARKS
AMOUNT AMOUNT AMOUNT

I PEKERJAAN PERSIAPAN 2,020,519 5,645,796 7,666,315

II PEKERJAAN PASANGAN 6,259,518 2,489,417 8,748,935

III PEKERJAAN BETON 10,330,261 2,568,858 12,899,119

V PEKERJAAN ATAP 54,738,159 14,184,646 68,922,805

GRAND TOTAL 73,348,457 24,888,716 98,237,173

ROUNDED 98,237,000

NB: Surabaya 20-Desember 2008

Belum termasuk :
1 Lampu,
2 IMB,
3 Dan lain-lain di luar bestek

431910725.xls04:03:31 431910725.xls prjc, Page 30