REKAPITULASI

MELAKSANAKAN PEKERJAAN RUTIN PERAWATAN DAN PERBAIKAN SIPIL DAN UTILITIES MELIPUTI
JALUR PIPA, SP/ SPU/ NFG, LOKASI SUMUR, JALAN MASUK LOKASI SUMUR PERIODE 2016 - 2017

NO URAIAN UPAH (Rp) BAHAN (Rp)

I. PEKERJAAN SOIL INVESTIGATION 51,990,000.00 -

II. PEKERJAAN BONGKARAN 32,552,780.00 -

III. PEKERJAAN GALIAN DAN JALAN 354,687,900.00 1,354,651,664.00

IV. PEKERJAAN KONSTRUKSI BAJA, BETON, BESI TULANGAN, 295,292,293.00 1,063,707,530.00

PEMANCANGAN DAN PASANGAN BATU KALI

V. PEKERJAAN JALUR PIPA (FLOW LINE, FEEDER LINE DAN 331,014,521.00 91,622,293.00
TRUNK LINE) & LAPANGAN LOKASI

VI. AREAL SP/ SPU/ NFG/ TERMINAL. 479,608,207.00 1,238,517,262.00

VII. PEKERJAAN PENGECATAN 248,379,420.00 824,795,144.00

VIII. PEKERJAAN SCAFFOLDING 379,576.00 11,226,256.00

IX. PEKERJAAN LISTRIK 2,825,284.00 6,250,963.00

X. SURVEY, PENGGAMBARAN DAN PEKERJAAN PERSIAPAN 234,176,634.00 124,923,723.00

XI. PEKERJAAN LAIN - LAIN 172,280,000.00 779,802,500.00

JUMLAH 2,203,186,615.00 5,495,497,335.00

TOTAL UPAH + BAHAN 7,698,683,950.00

PEMBULATAN 7,698,683,000.00

Terbilang :

Cirebon, 23 Juni 2016

PT. CULAMEGA PERKASA

BUDI NUGRAHA, SE
Direktur
 0.68

0.42

22.20

17.65

5.49

22.32

13.94

0.15

0.12

4.66

12.37
 PERINCIAN BIAYA

Pekerjaan :
MELAKSANAKAN PEKERJAAN RUTIN PERAWATAN DAN PERBAIKAN SIPIL DAN UTILITIES MELIPUTI JALUR PIPA, SP/ SPU/ NFG,
LOKASI SUMUR, JALAN MASUK LOKASI SUMUR PERIODE 2016 - 2017

HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN VOLUME SAT
UPAH BAHAN/ALAT UPAH BAHAN/ALAT
I. PEKERJAAN SOIL INVESTIGATION
1 Pekerjaan sondir (cone penetration test) berikut mob demob. Setup alat & pelaporan lengkap berikut rekomendasi 10 ttk 2,940,000.00 0 29,400,000.00 0
pemilihan pondasi

2 Pekerjaan SPT (standart penetration test) berikut mob demob. Setup alat & pelaporan lengkap berikut rekomendasi 10 ttk 2,259,000.00 0 22,590,000.00 0
pemilihan pondasi

Jumlah 51,990,000.00 -
51,990,000.00

II. PEKERJAAN BONGKARAN

1 Bongkar saluran pipa pvc 68 M¹ 1,750.00 0 119,000.00 0 1,800.00
2 Bongkar saluran pipa galvanis 68 M¹ 1,750.00 0 119,000.00 0 1,800.00
3 Bongkar Jalan Berbatu/ Perkerasan Lama / Aspal 408 M² 2,975.00 0 1,213,800.00 0 2,975.00
4 Bongkar bekisting dan siram beton 408 M² 14,450.00 0 5,895,600.00 0 14,450.00
5 Bongkar Konstruksi Baja (selain Baja Profil WF, H) 2,380 Kg 385.00 0 916,300.00 0 385.00
6 Bongkar Konstruksi Baja (Baja Profil WF, H) 2,380 Kg 425.00 0 1,011,500.00 0 425.00
7 Bongkar beton bertulang 34 M³ 260,000.00 0 8,840,000.00 0 260,000.00
8 Bongkar beton tidak bertulang 34 M³ 81,500.00 0 2,771,000.00 0 81,500.00
9 Bongkar dinding batu bata / batu belah. 34 M³ 77,000.00 0 2,618,000.00 0 77,000.00
10 Bongkar plesteran / ciping 34 M² 3,900.00 0 132,600.00 0 3,900.00
11 Bongkar lantai / dinding keramik 136 M² 4,125.00 0 561,000.00 0 4,125.00
12 Bongkar karpet 136 M² 3,090.00 0 420,240.00 0 3,090.00
13 Bongkar asbes/ seng / genteng / penutup atap (untuk dipakai kembali) 136 M² 7,725.00 0 1,050,600.00 0 7,725.00
14 Bongkar asbes/ seng / genteng / penutup atap (tidak dipakai kembali) 136 M² 3,750.00 0 510,000.00 0 3,750.00
15 Bongkar lapisan plafond (untuk dipakai lagi) 136 M² 7,450.00 0 1,013,200.00 0 7,450.00
16 Bongkar lapisan plafond (tidak dipakai lagi) 136 M² 3,350.00 0 455,600.00 0 3,350.00
17 Bongkar rangka plafond (untuk dipakai lagi) 136 M² 10,750.00 0 1,462,000.00 0 10,750.00
18 Bongkar rangka plafond (tidak dipakai lagi) 136 M² 3,350.00 0 455,600.00 0 3,350.00
19 Bongkar listplank. 136 M² 11,750.00 0 1,598,000.00 0 11,750.00
20 Bongkar talang turun / corong 20 M¹ 10,750.00 0 215,000.00 0 10,750.00
21 Bongkar talang kantong 34 M¹ 17,250.00 0 586,500.00 0 17,250.00
22 Bongkar talang jurai 20 M¹ 8,400.00 0 168,000.00 0 8,400.00
23 Bongkar kawat nyamuk / kawat kasa / kawat harmonika 136 M² 3,090.00 0 420,240.00 0 3,090.00
Jumlah 32,552,780.00 0 32,552,780.00

III. PEKERJAAN GALIAN DAN JALAN

1 Galian Tanah Biasa. 408 M³ 27,500.00 0 11,220,000.00 0 27,500.00
2 Galian Tanah Keras. 408 M³ 39,750.00 0 16,218,000.00 0 39,750.00
3 Galian Cadas 136 M³ 26,250.00 0 3,570,000.00 0 26,250.00
4 Galian Tanah Biasa Di Bawah Perpipaan. 102 M³ 24,750.00 0 2,524,500.00 0 24,750.00
5 Galian Tanah Keras Di Bawah Perpipaan. 54 M³ 38,500.00 0 2,079,000.00 0 38,500.00
6 Galian Lumpur Minyak / Sludge / Tanah terkontaminasi minyak 1,020 M³ 34,500.00 0 35,190,000.00 0 34,500.00
7 Pembersihan minyak tebal maks 2 cm di balong/sungai 680 M² 14,350.00 0 9,758,000.00 0 14,350.00
8 Pembersihan enceng Gondok di balong/sungai dan pembuangannya 680 M² 5,000.00 0 3,400,000.00 0 5,000.00
9 Angkut Lumpur Minyak ke SPU / Terminal (sejauh 150 m/m3) 1,020 M³ 55,500.00 0 56,610,000.00 0 55,500.00
10 Pekerjaan Stripping 1,224 M² 2,050.00 0 2,509,200.00 0 2,050.00
11 Hampar dan pemadatan Sirtu (padat) 1,224 M³ 11,650.00 123,250.00 14,259,600.00 150,858,000.00 11,650.00
12 Hampar dan pemadatan Batu Bodol. (padat) 1,224 M³ 11,450.00 90,000.00 14,014,800.00 110,160,000.00 11,450.00
13 Hampar dan pemadatan Base coarse alam (padat) 816 M³ 11,450.00 99,500.00 9,343,200.00 81,192,000.00 11,450.00
14 Hampar dan pemadatan Base coarse grade B pecah mesin (padat) 816 M³ 11,450.00 141,940.00 9,343,200.00 115,823,040.00 11,450.00
15 Urugan dan pemadatan Pasir Urug (padat) 816 M³ 11,450.00 103,618.00 9,343,200.00 84,552,288.00 11,450.00
16 Urugan dan pemadatan Tanah Merah (padat) 816 M³ 11,450.00 69,414.00 9,343,200.00 56,641,824.00 11,450.00
17 Pengadaan dan mendatangkan tanah dari luar gembur s/d lokasi pekerjaan 1,360 M³ 0 125,000.00 0 170,000,000.00
18 Urugan kembali ex. Galian 612 M³ 11,450.00 0 7,007,400.00 0 11,450.00
19 Pemadatan tanah 612 M³ 20,500.00 0 12,546,000.00 0 20,500.00
20 Pasang & pemadatan campuran onderlag (batu belah 15/20 '+ stenslaag 5/7) tb. 20 cm 1,224 M² 19,578.00 45,695.00 23,963,472.00 55,930,680.00 19,578.00
21 Pasang & pemadatan campuran steenslaag 5/7 (split 2/3 cm '+ stenslaag 5/7) tb. 10 cm 1,224 M² 2,950.00 25,400.00 3,610,800.00 31,089,600.00 2,950.00
22 Aspal penetrasi awal (tanpa abu batu) 4 cm dan pemadatannya 1,224 M² 7,300.00 31,689.00 8,935,200.00 38,787,336.00 7,300.00
23 Aspal penetrasi sempurna (dengan abu batu) 4 cm dan pemadatannya 1,224 M² 7,300.00 31,689.00 8,935,200.00 38,787,336.00 7,300.00
24 Pembersihan dengan kompressor 1,224 M² 195.00 555.00 238,680.00 679,320.00 195.00
25 Prime Coat 1 lt / m2 manual 1,224 M² 1,250.00 4,527.00 1,530,000.00 5,541,048.00 1,250.00
26 Prime Coat 1 lt / m2 dengan asphalt sprayer 1,224 M² 1,250.00 6,741.00 1,530,000.00 8,250,984.00 1,250.00
27 Aspal Hotmix HRS 4 cm merk HK or eqv. dengan asphalt sprayer dan pemadatannya 1,224 M² 25,000.00 150,000.00 30,600,000.00 183,600,000.00
28 Aspal Hotmix ACWC 4 cm merk HK or eqv. dengan asphalt sprayer dan pemadatannya 1,224 M² 25,000.00 150,000.00 30,600,000.00 183,600,000.00
29 Aspal sheet 2 cm dan pemadatannya 1,224 M² 13,150.00 29,074.00 16,095,600.00 35,586,576.00 13,150.00
30 Ampar atras kapur tebal 3 cm padat. 1,224 M² 302.00 2,918.00 369,648.00 3,571,632.00 302.00
Jumlah 354,687,900.00 1,354,651,664.00 1,709,339,564.00

IV. PEKERJAAN KONSTRUKSI BAJA, BETON, BESI TULANGAN, PEMANCANGAN DAN PASANGAN BATU KALI
1 Pasangan batu belah 1Pc : 4Ps. 34 M³ 87,148.00 355,420.00 2,963,032.00 12,084,280.00 87,148.00
2 Pasang suling-suling pada batu kali / parit (pemasangan 5 titik per m2) 136 M¹ 2,209.00 10,000.00 300,424.00 1,360,000.00 2,209.00
3 Pembesian Besi beton (berat jenis 7850 kg/m3) 3,400 Kg 603.00 12,978.00 2,050,200.00 44,125,200.00 603.00
4 Pembesian wire mesh 5,000 Kg 15,000.00 25,000.00 75,000,000.00 125,000,000.00
5 Bekisting multipleks 9-12 mm 34 M² 23,695.00 154,522.00 805,630.00 5,253,748.00 23,695.00
6 Bekisting multipleks 9-12 mm 2x pakai 34 M² 23,695.00 77,261.00 805,630.00 2,626,874.00 23,695.00
7 Bekisting multipleks 9-12 mm 3x pakai 34 M² 23,695.00 51,508.00 805,630.00 1,751,272.00 23,695.00
8 Beton 1Pc : 2Ps : 3Spl tidak Bertulang. 68 M³ 136,544.00 510,143.00 9,284,992.00 34,689,724.00 136,544.00
9 Beton 1Pc :3Ps : 5Spl tidak Bertulang. 68 M³ 75,903.00 411,253.00 5,161,404.00 27,965,204.00 75,903.00
10 Beton ready mix K.350 68 M³ 280,719.00 1,136,780.00 19,088,892.00 77,301,040.00 280,719.00
11 Beton ready mix K.225 204 M³ 280,719.00 927,532.00 57,266,676.00 189,216,528.00 280,719.00
12 Beton ready mix K.175 204 M³ 280,719.00 783,674.00 57,266,676.00 159,869,496.00 280,719.00
13 Pemadatan beton (vibrator) 7 Ls 140,761.00 0 985,327.00 0 140,761.00
14 Las potong 34 M¹ 20,582.00 62,976.00 699,788.00 2,141,184.00 20,582.00
15 Las sambung 34 M¹ 37,550.00 5,030.00 1,276,700.00 171,020.00 37,550.00
16 Pekerjaan potong dng gergaji besi 34 M¹ 0 4,125.00 0 140,250.00
17 Besi konstruksi Plat 4,760 Kg 502.00 13,581.00 2,389,520.00 64,645,560.00 502.00
18 Besi konstruksi WF, H 4,760 Kg 502.00 13,581.00 2,389,520.00 64,645,560.00 502.00
19 Besi konstruksi L 4,760 Kg 502.00 13,581.00 2,389,520.00 64,645,560.00 502.00
20 Besi konstruksi UNP 4,760 Kg 502.00 13,581.00 2,389,520.00 64,645,560.00 502.00
21 Besi konstruksi CNP 4,760 Kg 502.00 13,581.00 2,389,520.00 64,645,560.00 502.00
22 Besi konstruksi pipa bekas (material Pertamina) untuk konstruksi rangka 3,400 Kg 804.00 0 2,733,600.00 0 804.00
23 Besi konstruksi bar grating (plain 32/4.5 pitch 30/101 Karlita Emas or eqv) 34 M² 1,205.00 1,089,700.00 40,970.00 37,049,800.00 1,205.00
24 Mur baut < Ø 1" HTB A325 (mutu tinggi) 7 Bh 1,000.00 1,700.00 7,000.00 11,900.00
25 Mur baut ≥ Ø 1" HTB A325 (mutu tinggi) 7 Bh 1,000.00 5,000.00 7,000.00 35,000.00
26 Anchor bolt / Dyna bolt < Ø 1" merk HILTI, HILCON, FISCHER 7 Bh 904.00 11,670.00 6,328.00 81,690.00 904.00
27 Anchor bolt / Dyna bolt ≥ Ø 1" merk HILTI, HILCON, FISCHER 7 Bh 904.00 32,897.00 6,328.00 230,279.00 904.00
28 Dynabolt Ramset cw/ Chemical for anchor repair 7 Bh 904.00 117,501.00 6,328.00 822,507.00 904.00
29 Pemasangan rolling door 14 M² 108,934.00 235,103.00 1,525,076.00 3,291,442.00 108,934.00
30 Pemasangan folding gate plat tb. 0.8 mm bagian luar + folding gate harmonika besi U=2.4 mm bagian dalam (super), 14 M² 108,934.00 799,267.00 1,525,076.00 11,189,738.00 108,934.00
handle stainless steel 20 cm, roda bearing merk SKK (setiap selang 2 lajur, termasuk cat Red Colouer Type Gloss)

31 Pemasangan/ pembuatan shear conector. 68 Bh 3,113.00 4,829.00 211,684.00 328,372.00 3,113.00

32 Pancang Spun Pile/Mini Pile 34 M¹ 125,000.00 0 4,250,000.00 0
33 Pancang Pipa Ø 3 - Ø 4" 41 M¹ 57,429.00 0 2,354,589.00 0 57,429.00
34 Pancang Pipa Ø 6" - Ø 12". 41 M¹ 74,999.00 0 3,074,959.00 0 74,999.00
35 Putar Pipa Skrupal Ø 3" - Ø 4" 14 M¹ 123,593.00 0 1,730,302.00 0 123,593.00
36 Putar Pipa Skrupal Ø 6" - 12 " 7 M¹ 128,211.00 0 897,477.00 0 128,211.00
37 Pancang Bambu ampel Ø 8 cm. 41 M¹ 11,948.00 1,610.00 489,868.00 66,010.00 11,948.00
38 Pancang Kayu Dolken Ø 10 cm. 41 M¹ 11,948.00 9,457.00 489,868.00 387,737.00 11,948.00
39 Turap Seng Ex Drum Aspal. 27 M² 6,125.00 93,961.00 165,375.00 2,536,947.00 6,125.00
40 Turap bambu gedek 44 M² 1,406.00 17,102.00 61,864.00 752,488.00 1,406.00
41 Angkat pipa 10,000 Kg 3,000.00 0 30,000,000.00 0
Jumlah 295,292,293.00 1,063,707,530.00 1,358,999,823.00

V. PEKERJAAN JALUR PIPA (FLOW LINE, FEEDER LINE DAN TRUNK LINE) & LAPANGAN LOKASI
1 Babat rumput dan semak . 272,000 M² 603.00 0 164,016,000.00 0 603.00
2 Babat rumput, semak dibawah perpipaan. 119,000 M² 603.00 0 71,757,000.00 0 603.00
3 Babat tanaman perdu diameter s/d 5 cm. 612 Btg 904.00 0 553,248.00 0 904.00
4 Potong tanaman diameter 6 s/d 10 cm. 408 Btg 5,623.00 0 2,294,184.00 0 5,623.00
5 Potong tanaman diameter 11 s/d 20 cm. 408 Btg 11,044.00 0 4,505,952.00 0 11,044.00
6 Perapihan support/ konstruksi besi 6,120 Kg 804.00 0 4,920,480.00 0 804.00
7 Bronjong batu belah, kawat galvanis BWG 10 (min. ¢ 4mm) 3 x lilitan. 14 M³ 113,151.00 318,601.00 1,584,114.00 4,460,414.00 113,151.00
8 Pengangkutan material besi bekas (pipa, plat, bejana). s.d 50 m' 2,720 Kg 500.00 0 1,360,000.00 0 201.00
9 Pengangkutan material besi bekas (pipa, plat, bejana). s.d 100 m' 3,400 Kg 500.00 0 1,700,000.00 0 201.00
10 Pengangkutan material besi bekas (pipa, plat, bejana). s.d 500 m' 6,800 Kg 500.00 0 3,400,000.00 0 201.00
11 Pengangkutan material besi bekas (pipa, plat, bejana). s.d 1.000 m' 10,200 Kg 500.00 0 5,100,000.00 0 201.00
12 Pengangkutan material besi bekas (pipa, plat, bejana). s.d 5.000 m' 10,880 Kg 700.00 0 7,616,000.00 0 302.00
13 Pengangkutan material besi bekas (pipa, plat, bejana). . > 5.000 m' 13,600 Kg 700.00 0 9,520,000.00 0 302.00
14 Pembuatan tanggul tanah dlm karung plastik. 54 M³ 45,582.00 42,353.00 2,461,428.00 2,287,062.00 45,582.00
15 Karung plastik/ skandek. 680 Bh 0 2,415.00 0 1,642,200.00
16 Pembuangan sampah. 1,020 M³ 13,454.00 0 13,723,080.00 0 13,454.00
17 Arang batok kelapa 3 M³ 45,984.00 564,165.00 137,952.00 1,692,495.00 45,984.00
18 Arang kayu 8 M³ 45,984.00 47,081.00 367,872.00 376,648.00 45,984.00
19 Ijuk 204 Kg 1,306.00 9,859.00 266,424.00 2,011,236.00 1,306.00
20 Koral blondos 17 M³ 18,273.00 186,312.00 310,641.00 3,167,304.00 18,273.00
21 Pemasangan terpal plastik 544 M² 603.00 6,841.00 328,032.00 3,721,504.00 603.00
22 Pemasangan Geomembrane HDPE Geo force or eqv. tb. 1 mm 544 M² 23,494.00 30,080.00 12,780,736.00 16,363,520.00 23,494.00
23 Pemasangan Geotextile Non Woven 250gr / m2 544 M² 7,330.00 5,030.00 3,987,520.00 2,736,320.00 7,330.00
24 Pengadaan & Pemasangan Geogrid (termasuk overlap 30 cm diklem plastik dan angkur pemberat) 544 M² 30,000.00 45,000.00 16,320,000.00 24,480,000.00
25 Ecer Pipa Fiber 4" 34 M¹ 1,406.00 202.00 47,804.00 6,868.00 1,406.00
26 Ecer Pipa Fiber 6" 34 M¹ 2,410.00 202.00 81,940.00 6,868.00 2,410.00
27 Lowering in Pipa Fiber 4" 34 M¹ 402.00 101.00 13,668.00 3,434.00 402.00
28 Lowering in Pipa Fiber 6" 34 M¹ 703.00 202.00 23,902.00 6,868.00 703.00
29 Menyambung Pipa Fiber 4" + Material Fiber 4" API 15HR 750 psi 34 M¹ 21,988.00 268,200.00 747,592.00 9,118,800.00 21,988.00
30 Menyambung Pipa Fiber 6" + Material Fiber 6" API 15HR 750 psi 34 M¹ 32,028.00 574,728.00 1,088,952.00 19,540,752.00 32,028.00
Jumlah 331,014,521.00 91,622,293.00
422,636,814.00

VI. AREAL SP/ SPU/ NFG/ TERMINAL.

1 Pember. ceceran lumpur/ minyak di lantai beton (tebal maks 2 cm). 10,880 M² 12,048.00 0 131,082,240.00 0 12,048.00
2 Pasangan 1/2 bata 1 Pc : 4Ps 27 M² 17,269.00 53,721.00 466,263.00 1,450,467.00 17,269.00
3 Pasangan 1 bata 1 Pc : 4Ps 27 M² 34,839.00 85,209.00 940,653.00 2,300,643.00 34,839.00
4 Plesteran 1 Pc:4Ps tb. 15 mm 27 M² 15,161.00 7,344.00 409,347.00 198,288.00 15,161.00
5 Plesteran 1 Pc:8Ps tb. 15 mm 27 M² 15,161.00 5,735.00 409,347.00 154,845.00 15,161.00
6 Plester dinding dengan Lemkra Plester Mutiara PM 113 100 M² 25,000.00 15,000.00 2,500,000.00 1,500,000.00
7 Acian 27 M² 3,012.00 2,314.00 81,324.00 62,478.00 3,012.00
8 Pasang dinding roster / terawangan (12 x 11 x 24 cm) / m2 27 M² 16,466.00 195,567.00 444,582.00 5,280,309.00 16,466.00
9 Pasang dinding anyaman bambu, rangka kayu / m2 27 M² 6,225.00 54,224.00 168,075.00 1,464,048.00 6,225.00
10 Pasang paving block hexagon natural 20 x 18 x 8 cm (mutu K225) 27 M² 16,265.00 52,715.00 439,155.00 1,423,305.00 16,265.00
11 Pasang batu hampar alam untuk penutup kabel 85 M³ 11,546.00 152,409.00 981,410.00 12,954,765.00 11,546.00
12 Hampar batu split untuk area tanki/separator 85 M³ 11,546.00 152,409.00 981,410.00 12,954,765.00 11,546.00
13 Pasang atap genteng / m2 - Genteng Cisangkan 68 M² 9,538.00 47,987.00 648,584.00 3,263,116.00 9,538.00
14 Pasang genteng bubung / m' - Bubungan g. Cisangkan 14 M¹ 24,498.00 51,206.00 342,972.00 716,884.00 24,498.00
15 Pasang fiber glass 102 M² 8,735.00 705.00 890,970.00 71,910.00 8,735.00
16 Pasang asbes gel. Besar Djabesmen 204 M² 9,237.00 45,673.00 1,884,348.00 9,317,292.00 9,237.00
17 Pasang asbes gel.keci Djabesmen 143 M² 8,936.00 25,553.00 1,277,848.00 3,654,079.00 8,936.00
18 Pasang atap alumunium / m2 68 M² 39,056.00 46,578.00 2,655,808.00 3,167,304.00 39,056.00
19 Pasang seng gel. BJLS-32 184 M² 7,330.00 26,659.00 1,348,720.00 4,905,256.00 7,330.00
20 Nok stel asbes gel.kecil Djabesmen 136 M¹ 9,438.00 50,502.00 1,283,568.00 6,868,272.00 9,438.00
21 Nok stel asbes gel.besar Djabesmen 136 M¹ 9,438.00 85,209.00 1,283,568.00 11,588,424.00 9,438.00
22 Pasang nok alumunium / m2 14 M¹ 48,393.00 28,168.00 677,502.00 394,352.00 48,393.00
23 Nok stel seng plat 30 cm bjls 30 lengkap dengan screw+seal 68 M¹ 9,338.00 7,646.00 634,984.00 519,928.00 9,338.00
24 Penambalan atap dengan aquaproof 136 kg 21,988.00 32,997.00 2,990,368.00 4,487,592.00 21,988.00
25 Pasang plafon rangka hollow (4X4) sebagai main-runner dipasang setiap jarak 120 cm, dan hollow (2X4) sebagai cross- 136 M² 7,631.00 98,790.00 1,037,816.00 13,435,440.00 7,631.00
runner dipasang setiap jarak 60 cm dengan penutup plafon kalsiboard tb.= 4,5 mm, lengkap dengan hanger, screw, pita
kasa (Joint tape) dan adesif (kompound) perekat sambungan.

26 Pasang/ stel kuda-kuda baja ringan galvanish (bentang max 1,20 m) prefabrikasi, lengkap beserta murplat, ikatan 136 M² 16,466.00 148,184.00 2,239,376.00 20,153,024.00 16,466.00
angin, pengaku, renk, dan dudukan lisplank Merk PRYDA STEELFAST/ Smartruss/ Sakuratruss/ Trussindo/ eq, harus
dilengkapi gambar/ spek teknik dari pabriknya.

27 Pasang penutup atap/ roof system zincalume, profil: Ideal® Span 990 mm, colour Natural, Merek Ideal tb.= 0,45 mm 136 M² 6,928.00 95,872.00 942,208.00 13,038,592.00
lengkap dengan screw+seal, overlap 10 cm/ eq

28 Pasang penutup atap/ roof system zincalume, profil: Ideal® Span 990 mm, colour, Merek 136 M² 6,928.00 95,872.00 942,208.00 13,038,592.00
Ideal tb.= 0,45 mm lengkap dengan screw+seal, overlap 10 cm/ eq

29 Pasang penutup atap/ roof system zincalume, profil: Ideal® Span 990 mm, Transparan, Merek Ideal tb.= 2.0 mm 136 M² 6,928.00 95,872.00 942,208.00 13,038,592.00
lengkap dengan screw+seal, overlap 10 cm/ eq

30 Pasang Nok atap/ roof system zincalume, profil: Ideal® Span 990 mm, colour Natural, Merek Ideal tb.= 0,45 mm 100 M' 6,928.00 95,872.00 692,800.00 9,587,200.00
lengkap dengan screw+seal, overlap 10 cm/ eq

31 Pasang Nok atap/ roof system zincalume, profil: Ideal® Span 990 mm, colour, Merek Ideal tb.= 0,45 mm lengkap 100 M' 6,928.00 95,872.00 692,800.00 9,587,200.00
dengan screw+seal, overlap 10 cm/ eq

32 Pasang atap polycarbonat tb. 5 mm 136 M² 17,570.00 201,200.00 2,389,520.00 27,363,200.00 17,570.00
33 Pasang kusen / panel / jendela kayu borneo / m3 2 M³ 1,113,738.00 4,310,207.00 2,227,476.00 8,620,414.00 1,113,738.00
34 Pasang kusen / panel / jendela kayu balau 2 M³ 1,113,738.00 8,141,458.00 2,227,476.00 16,282,916.00 1,113,738.00
35 Pasang pintu panel kayu kamper / m2 7 M² 159,938.00 233,292.00 1,119,566.00 1,633,044.00 159,938.00
36 Pasang pintu teakwood rangkap, rangka kamper / m2 7 M² 120,280.00 212,166.00 841,960.00 1,485,162.00 120,280.00
37 Pasang pintu Triplek rangkap, rangka kamper / m2 7 M² 120,280.00 167,499.00 841,960.00 1,172,493.00 120,280.00
38 Pasang konstruksi kuda-kuda kayu borneo / m3 2 M³ 736,234.00 4,310,207.00 1,472,468.00 8,620,414.00 736,234.00
39 Pasang kaso + reng dari kayu borneo / m2 68 M² 8,836.00 46,176.00 600,848.00 3,139,968.00 8,836.00
40 Pasang rangka langit-langit ( 1,00 x 1,00 ) m, dari kayu Borneo / m2 68 M² 21,084.00 40,743.00 1,433,712.00 2,770,524.00 21,084.00
41 Pasang rangka langit-langit ( 30 x 60 ) cm, dari kayu Borneo / m2 68 M² 22,289.00 77,462.00 1,515,652.00 5,267,416.00 22,289.00
42 Pasang rangka langit-langit ( 30 x 30 ) cm, dari kayu Borneo / m2 68 M² 26,807.00 91,345.00 1,822,876.00 6,211,460.00 26,807.00
43 Pasang listplank ukuran (3 x 20 ) cm, dari kayu balau / m' 14 M¹ 13,956.00 42,152.00 195,384.00 590,128.00 13,956.00
44 Kusen aluminium 4" (YKK, Alexindo) 31 M¹ 22,992.00 52,715.00 712,752.00 1,634,165.00 22,992.00
45 Raam jendela aluminium 3"-4" (YKK, Alexindo) 24 M¹ 22,992.00 43,158.00 551,808.00 1,035,792.00 22,992.00
46 Raam pintu aluminium 4" (YKK, Alexindo) 27 M¹ 22,992.00 22,032.00 620,784.00 594,864.00 22,992.00
47 Pasang pintu alluminum 7 M² 89,356.00 178,767.00 625,492.00 1,251,369.00 89,356.00
48 Kaca ryben 90 % tebal 5 mm 17 M² 5,824.00 77,664.00 99,008.00 1,320,288.00 5,824.00
49 Daun pintu + kusen, engsel, kunci PVC 3 Bh 46,988.00 329,164.00 140,964.00 987,492.00 46,988.00
50 Pemasangan talang kantong/ talang seng. 48 M¹ 41,867.00 43,460.00 2,009,616.00 2,086,080.00 41,867.00
51 Pemasangan talang jurai. 48 M¹ 31,426.00 35,814.00 1,508,448.00 1,719,072.00 31,426.00
52 Pemasangan talang PVC 14 M¹ 4,418.00 9,256.00 61,852.00 129,584.00 4,418.00
53 Pembersihan/ pengurasan septictank. 14 Bh 154,215.00 0 2,159,010.00 0 154,215.00
54 Membuat septictank ukuran 2,1x1,20x1,40 M dari pasangan bata merah dan plester 1:3 dengan tutup atas dan 2 Bh 988,137.00 1,686,358.00 1,976,274.00 3,372,716.00 988,137.00
penyekat dari beton bertulang 1:2:3 / Bh Tutup tb 10 cm

55 Pasang rembesan septictank 2 Bh 94,778.00 261,560.00 189,556.00 523,120.00 94,778.00

56 Plafond eternit asbes Djabesmen 4 mm 340 M² 4,619.00 14,889.00 1,570,460.00 5,062,260.00 4,619.00
57 Langit-langit akustik / m2 136 M² 8,233.00 135,911.00 1,119,688.00 18,483,896.00 8,233.00
58 Langit-langit plywood tebal 4 mm / m2 136 M² 7,631.00 30,885.00 1,037,816.00 4,200,360.00 7,631.00
59 Langit-langit teakwood tebal 4 mm / m2 136 M² 7,631.00 32,595.00 1,037,816.00 4,432,920.00 7,631.00
60 Langit-langit kayu profil (list profil)/ m' 136 M² 4,518.00 2,214.00 614,448.00 301,104.00 4,518.00
61 Langit-langit gypsum board tebal 9 mm / m2 136 M² 6,426.00 30,985.00 873,936.00 4,213,960.00 6,426.00
62 Langit-langit GRC / m2 136 M² 6,426.00 24,144.00 873,936.00 3,283,584.00 6,426.00
63 Kawat berduri. 27 M¹ 1,105.00 2,616.00 29,835.00 70,632.00 1,105.00
64 Kawat harmonika galv. BWG 10 (min Ø 3 mm) - 5 cm. 82 M² 12,350.00 46,075.00 1,012,700.00 3,778,150.00 12,350.00
65 Pasang pagar BRC besi galvanis ø 6 mm / m2 (merk Pratama) 82 M² 16,466.00 119,312.00 1,350,212.00 9,783,584.00 16,466.00
66 Pasang teralis besi / m2 27 M² 96,886.00 11,368.00 2,615,922.00 306,936.00 96,886.00
67 Pasang kawat nyamuk Parabola / m2 27 M² 8,534.00 26,861.00 230,418.00 725,247.00 8,534.00
68 Pasang kawat kassa / m2 27 M² 8,534.00 12,777.00 230,418.00 344,979.00 8,534.00
69 Pasang venetion blind / m2 7 M² 29,819.00 136,414.00 208,733.00 954,898.00 29,819.00
70 Pasang vertikal blinds / m2 7 M² 29,819.00 163,978.00 208,733.00 1,147,846.00 29,819.00
71 Instalasi air ¢ ½ " galvanis medium. 95 M¹ 7,731.00 31,086.00 734,445.00 2,953,170.00 7,731.00
72 Instalasi air ¢ 3/4 " galvanis medium. 95 M¹ 7,731.00 41,045.00 734,445.00 3,899,275.00 7,731.00
73 Instalasi air ¢ 1" galvanis medium 95 M¹ 7,731.00 51,306.00 734,445.00 4,874,070.00 7,731.00
74 Instalasi air ¢ 1½ " galvanis medium 61 M¹ 12,952.00 90,440.00 790,072.00 5,516,840.00 12,952.00
75 Instalasi air ¢ 2 " galvanis medium 61 M¹ 12,952.00 127,058.00 790,072.00 7,750,538.00 12,952.00
76 Instalasi air ¢ 3 " galvanis medium 61 M¹ 12,952.00 210,858.00 790,072.00 12,862,338.00 12,952.00
77 Instalasi air ¢ 4 " galvanis medium 61 M¹ 16,265.00 302,203.00 992,165.00 18,434,383.00 16,265.00
78 Instalasi air ¢ ½" PVC mutu AW Maspion 95 M¹ 4,418.00 5,835.00 419,710.00 554,325.00 4,418.00
79 Instalasi air ¢3/4" PVC mutu AW Maspion 95 M¹ 4,418.00 8,250.00 419,710.00 783,750.00 4,418.00
80 Instalasi air ¢ 1" PVC mutu AW Maspion 95 M¹ 4,418.00 9,356.00 419,710.00 888,820.00 4,418.00
81 Instalasi air ¢ 1½ " PVC mutu AW Maspion 95 M¹ 4,418.00 18,410.00 419,710.00 1,748,950.00 4,418.00
82 Instalasi air ¢ 2 " PVC mutu AW Maspion 61 M¹ 6,426.00 23,641.00 391,986.00 1,442,101.00 6,426.00
83 Pipa PVC ¢ 3 " PVC mutu AW Maspion 75 M¹ 9,739.00 46,679.00 730,425.00 3,500,925.00 9,739.00
84 Pipa PVC ¢ 4 " PVC mutu AW Maspion 41 M¹ 9,739.00 77,261.00 399,299.00 3,167,701.00 9,739.00
85 Pipa PVC ¢ 6 " PVC mutu AW Maspion 41 M¹ 9,739.00 170,115.00 399,299.00 6,974,715.00 9,739.00
86 Pipa PVC ¢ 8 " PVC mutu AW Maspion 41 M¹ 9,739.00 189,028.00 399,299.00 7,750,148.00 9,739.00
87 Pipa PVC ¢ 4 " PVC mutu Wavin 12.5 bar, connection rubber ring joint 41 M¹ 4,719.00 74,243.00 193,479.00 3,043,963.00 4,719.00
88 Pipa PVC ¢ 6 " PVC mutu Wavin 12.5 bar, connection rubber ring joint 41 M¹ 7,129.00 155,729.00 292,289.00 6,384,889.00 7,129.00
89 Pipa PVC ¢ 8 " PVC mutu Wavin 12.5 bar, connection rubber ring joint 41 M¹ 9,438.00 242,648.00 386,958.00 9,948,568.00 9,438.00
90 Elbow PVC Ø 3", 90° or eq 3 Ea 2,008.00 50,803.00 6,024.00 152,409.00 2,008.00
91 Elbow PVC Ø 4", 90° or eq 3 Ea 2,008.00 70,662.00 6,024.00 211,986.00 2,008.00
92 Elbow PVC Ø 6", 90° or eq. 3 Ea 2,410.00 202,911.00 7,230.00 608,733.00 2,410.00
93 Elbow PVC Ø 8", 90° or eq 3 Ea 2,912.00 307,333.00 8,736.00 921,999.00 2,912.00
94 Tee PVC 4x4x4, Rubber Ring Joint 3 Ea 2,008.00 105,530.00 6,024.00 316,590.00 2,008.00
95 Tee PVC 6x6x6, Rubber Ring Joint 3 Ea 2,410.00 151,705.00 7,230.00 455,115.00 2,410.00
96 Tee PVC 8x8x8, Rubber Ring Joint 3 Ea 2,912.00 229,570.00 8,736.00 688,710.00 2,912.00
97 Tee Red PVC 6x6x4, Rubber Ring Joint 3 Ea 2,410.00 198,887.00 7,230.00 596,661.00 2,410.00
98 Tee Red PVC 8x8x6, Rubber Ring Joint 3 Ea 2,912.00 301,197.00 8,736.00 903,591.00 2,912.00
99 Reducer PVC 4x6, Rubber Ring Joint 3 Ea 2,410.00 129,674.00 7,230.00 389,022.00 2,410.00
100 Reducer PVC 8x6, Rubber Ring Joint 3 Ea 2,912.00 372,925.00 8,736.00 1,118,775.00 2,912.00
101 Flange Spigot PVC 4", Rubber Ring Joint 3 Ea 2,008.00 17,102.00 6,024.00 51,306.00 2,008.00
102 Flange Spigot PVC 6", Rubber Ring Joint 3 Ea 2,410.00 49,194.00 7,230.00 147,582.00 2,410.00
103 Flange Spigot PVC 8", Rubber Ring Joint 3 Ea 2,912.00 76,054.00 8,736.00 228,162.00 2,912.00
104 Water Hydrant pilar Ø 6", outlet 2 x 2.5", c/w accessories, complete set 3 Unit 50,000,000.00 150,000,000.00 150,000,000.00 450,000,000.00
105 Survey penentuan titik sumur air tawar 1 Lokasi 593,866.00 249,790.00 593,866.00 249,790.00 593,866.00
106 Penyetelan peralatan pada sumur pantek air tawar 1 Unit 344,674.00 12,072.00 344,674.00 12,072.00 344,674.00
107 Pembuatan screen air tawar Ø 4 - 6" untuk sumur. 68 M¹ 57,931.00 26,156.00 3,939,308.00 1,778,608.00 57,931.00
108 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman s/d 10 mtr. 14 M¹ 174,797.00 80,000.00 2,447,158.00 1,120,000.00 174,797.00
109 Pengeboran lubang sumur air tawar Ø 6 -8" kedalaman > 10 s/d 20 mtr. 14 M¹ 180,520.00 82,000.00 2,527,280.00 1,148,000.00 180,520.00
110 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 20 s/d 30 mtr. 14 M¹ 204,415.00 87,000.00 2,861,810.00 1,218,000.00 204,415.00
111 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 30 s/d 40 mtr. 14 M¹ 220,378.00 94,000.00 3,085,292.00 1,316,000.00 220,378.00
112 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 40 s/d 50 mtr. 14 M¹ 239,153.00 100,000.00 3,348,142.00 1,400,000.00 239,153.00
113 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 50 s/d 60 mtr. 14 M¹ 258,330.00 132,000.00 3,616,620.00 1,848,000.00 258,330.00
114 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 60 s/d 70 mtr. 14 M¹ 279,012.00 142,000.00 3,906,168.00 1,988,000.00 279,012.00
115 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 70 s/d 80 mtr. 14 M¹ 301,602.00 150,000.00 4,222,428.00 2,100,000.00 301,602.00
116 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 80 s/d 90 mtr. 14 M¹ 242,366.00 165,000.00 3,393,124.00 2,310,000.00 242,366.00
117 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 90 s/d 100 mtr. 14 M¹ 263,550.00 179,000.00 3,689,700.00 2,506,000.00 263,550.00
118 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 100 s/d 110 mtr. 14 M¹ 276,100.00 193,000.00 3,865,400.00 2,702,000.00 276,100.00
119 Pengeboran lubang sumur air tawar Ø 6 - 8" kedalaman > 110 s/d 120 mtr. 14 M¹ 306,923.00 200,000.00 4,296,922.00 2,800,000.00 306,923.00
120 Pemasangan stel pompa submersible pump / jet pump air tawar berikut instalasi listrik 1 Set 240,458.00 26,339,897.00 240,458.00 26,339,897.00 240,458.00
121 Pengadaan tanki air penguin kapasitas 2000 liter 7 Ea 46,988.00 2,300,000.00 328,916.00 16,100,000.00 46,988.00
122 Pengadaan tanki air penguin kapasitas 500 s/d 550 liter 7 Ea 46,988.00 677,038.00 328,916.00 4,739,266.00 46,988.00
123 Pengadaan tanki air penguin kapasitas ± 1000 liter 7 Ea 46,988.00 1,149,456.00 328,916.00 8,046,192.00 46,988.00
124 Kran air ¢ ½ " Type San'ei/ Kitz 20 Bh 5,522.00 111,063.00 110,440.00 2,221,260.00 5,522.00
125 Bongkar/ pasang closed jongkok Toto Std. 5 Bh 179,817.00 165,689.00 899,085.00 828,445.00 179,817.00
126 Bongkar/ pasang 1 set closed duduk Toto Std. 3 Bh 175,700.00 1,411,418.00 527,100.00 4,234,254.00 175,700.00
127 Bongkar/pasang 1 set urinoir / bh 3 Bh 89,557.00 1,487,874.00 268,671.00 4,463,622.00 89,557.00
128 Bongkar/pasang 1 set wastafel / bh 1 Bh 118,874.00 1,396,328.00 118,874.00 1,396,328.00 118,874.00
129 Bongkar / pasang shower S361v 1 Bh 5,522.00 254,015.00 5,522.00 254,015.00 5,522.00
130 Bongkar / pasang shipon wastafel biasa 1 Bh 5,522.00 47,081.00 5,522.00 47,081.00 5,522.00
131 Bongkar / pasang kran wastafel Y 51 C 1 Bh 5,522.00 141,142.00 5,522.00 141,142.00 5,522.00
132 Bongkar / pasang plexible T 10 1 Bh 5,522.00 89,434.00 5,522.00 89,434.00 5,522.00
133 Bongkar / pasang beltraf H -51 1 Bh 5,522.00 178,767.00 5,522.00 178,767.00 5,522.00
134 Bongkar / pasang beltraf sansun 1 Bh 5,522.00 37,625.00 5,522.00 37,625.00 5,522.00
135 Bongkar / pasang saringan kuningan 1 Bh 5,522.00 28,269.00 5,522.00 28,269.00 5,522.00
136 Bongkar / pasang saringan cuci piring 1 Bh 5,522.00 18,813.00 5,522.00 18,813.00 5,522.00
137 Bongkar / pasang Pus urinoir merk toto type T60P 1 Bh 5,522.00 614,063.00 5,522.00 614,063.00 5,522.00
138 Bongkar / pasang Kran leher angsa san,ei A10C 2 Bh 5,522.00 171,222.00 11,044.00 342,444.00 5,522.00
139 Bongkar / pasang Puss floor drain 2 Bh 5,522.00 42,353.00 11,044.00 84,706.00 5,522.00
140 Bongkar / pasang tempat sabun 2 Bh 5,522.00 42,755.00 11,044.00 85,510.00 5,522.00
141 Pasang lantai keramik Roman KW I 20x20 cm dengan Lemkra FK 101 136 M² 29,819.00 65,994.00 4,055,384.00 8,975,184.00
142 Pasang dinding keramik Roman KW I 20x20 cm dengan Lemkra FK 111 136 M² 40,900.00 70,420.00 5,562,400.00 9,577,120.00
143 Pasang lantai keramik Roman KW I 30x30 cm dengan Lemkra FK 101 136 M² 29,819.00 74,334.00 4,055,384.00 10,109,424.00
144 Pasang lantai keramik Roman KW I 30x30 cm dengan Lemkra FK 101 136 M² 40,900.00 78,770.00 5,562,400.00 10,712,720.00
145 Pasang ubin granito Roman/eq (glosy) lantai 60x60 dengan Lemkra FK 101 136 M² 16,265.00 192,000.00 2,212,040.00 26,112,000.00
146 Pasang ubin granito Roman/eq (Doft) lantai 60x60 dengan Lemkra FK 101 136 M² 15,600.00 127,000.00 2,121,600.00 17,272,000.00
147 Pasang marmer lantai /m2 136 M² 36,847.00 19,215.00 5,011,192.00 2,613,240.00 36,847.00
148 Pasang marmer dinding /m2 136 M² 47,992.00 96,073.00 6,526,912.00 13,065,928.00 47,992.00
149 Pasang lantai parquet jati /m2 136 M² 38,755.00 100,802.00 5,270,680.00 13,709,072.00 38,755.00
150 Pasang lantai karpet 100% wool /m2 136 M² 12,048.00 230,576.00 1,638,528.00 31,358,336.00 12,048.00
151 Pasang lantai karpet 80% wool, 20% nylon /m2 136 M² 13,052.00 199,390.00 1,775,072.00 27,117,040.00 13,052.00
152 Pasang plint keramik tinggi 10cm 27 M¹ 5,121.00 9,457.00 138,267.00 255,339.00 5,121.00
153 Pasang plint ubin granito tinggi 10 cm 27 M¹ 7,932.00 23,038.00 214,164.00 622,026.00 7,932.00
154 Pasang plint marmer tinggi 10 cm 27 M¹ 6,024.00 21,730.00 162,648.00 586,710.00 6,024.00
155 Pasang plint kayu 2x10 cm /m 27 M¹ 10,542.00 52,011.00 284,634.00 1,404,297.00 10,542.00
156 Pasang dinding batu tempel hitam /m2 68 M² 40,964.00 74,344.00 2,785,552.00 5,055,392.00 40,964.00
157 Pasang lantai vinyl karet 30x30 cm KL I /m2 136 M² 13,153.00 114,986.00 1,788,808.00 15,638,096.00 13,153.00
158 Pasang floor hardener ferrovax /m2 136 M² 10,542.00 36,719.00 1,433,712.00 4,993,784.00 10,542.00
159 Pasang floor hardener mastercron /m2 136 M² 10,542.00 61,165.00 1,433,712.00 8,318,440.00 10,542.00
160 Bongkar/ pasang engsel 27 Bh 7,932.00 8,149.00 214,164.00 220,023.00 7,932.00
161 Bongkar/ psg kunci tanam SES/ eq 14 Bh 23,092.00 215,586.00 323,288.00 3,018,204.00 23,092.00
162 Pas. Handel (kunci) laci, almari. 14 Bh 26,205.00 122,833.00 366,870.00 1,719,662.00 26,205.00
163 Pasang kunci lemari / bh 14 Bh 13,153.00 9,960.00 184,142.00 139,440.00 13,153.00
164 Pasang kunci tanam antik / bh 14 Bh 31,526.00 60,059.00 441,364.00 840,826.00 31,526.00
165 Pasang kunci tanam biasa / bh 14 Bh 23,092.00 71,024.00 323,288.00 994,336.00 23,092.00
166 Pasang kunci tanam kamar mandi / bh 14 Bh 22,490.00 38,329.00 314,860.00 536,606.00 22,490.00
167 Pasang kunci silinder / bh 14 Bh 22,390.00 71,024.00 313,460.00 994,336.00 22,390.00
168 Pasang door closer merk solid DC 20 SLD/ bh 14 Bh 26,300.00 264,000.00 368,200.00 3,696,000.00
169 Pasang kunci selot / bh 14 Bh 10,542.00 43,661.00 147,588.00 611,254.00 10,542.00
170 Pasang pegangan pintu / door holder / bh 7 Bh 26,205.00 122,833.00 183,435.00 859,831.00 26,205.00
171 Pasang door stop / bh 7 Bh 5,322.00 9,457.00 37,254.00 66,199.00 5,322.00
172 Pasang kaca, tebal 3 mm / m2 34 M² 7,932.00 62,171.00 269,688.00 2,113,814.00 7,932.00
173 Pasang kaca, tebal 5 mm / m2 34 M² 7,932.00 72,533.00 269,688.00 2,466,122.00 7,932.00
174 Pasang kaca, tebal 8 mm / m2 34 M² 8,735.00 79,977.00 296,990.00 2,719,218.00 8,735.00
175 Pasang kaca cermin, tebal 5 mm / m2 3 M² 7,932.00 92,251.00 23,796.00 276,753.00 7,932.00
176 Pasang kaca naco / bh (kaca bening / rayban) 34 Bh 4,016.00 12,877.00 136,544.00 437,818.00 4,016.00
177 Pasang kaca cermin wastefel / bh 3 Bh 7,932.00 84,706.00 23,796.00 254,118.00 7,932.00
178 Pasang dan pengadaan AC split 1 PK merk Panasonic/eq 2 Bh 93,874.00 3,800.00 187,748.00 7,600.00 93,874.00
179 Pasang dan pengadaan AC split 2 PK merk Panasonic/eq 3 Bh 93,874.00 6,000,000.00 281,622.00 18,000,000.00
180 Pasang dan pengadaan exhaust fan 2 Bh 93,874.00 300,000.00 187,748.00 600,000.00
181 Pasang dan pengadaan Pompa air/jet pump (Panasonic/ Shimizu) 2 Bh 46,988.00 456,121.00 93,976.00 912,242.00 46,988.00
182 Sewa mesin pompa alkon 20 Hr 500,000.00 0 10,000,000.00 0
Jumlah 479,608,207.00 1,238,517,262.00 1,718,125,469.00

VII. PEKERJAAN PENGECATAN

1 Pengerokan/ Pembersihan Cat besi. 204 M² 5,723.00 705.00 1,167,492.00 143,820.00 5,723.00
2 Mengerok karat atau cat lama permukaan baja dengan pancar pasir 136 M² 182,427.00 480,868.00 24,810,072.00 65,398,048.00 182,427.00
(sand blasting) dengan tingkat kebersihan Sa 2 1/2
3 Pengecatan Meni 2 x cat ICI (warna beda antara lapis pertama & lapis kedua) 2,380 M² 6,426.00 2,314.00 15,293,880.00 5,507,320.00 6,426.00
4 Pengecatan pipa warna Alumunium (ICI) 2 x cat 2,380 M² 6,426.00 7,244.00 15,293,880.00 17,240,720.00 6,426.00
5 Mengikis/mengerok permukaan cat tembok lama dengan soda api 680 M² 5,723.00 302.00 3,891,640.00 205,360.00 5,723.00
6 Pengecatan tembok baru (1 plamir, 1 cat dasar, 2 cat penutup) 680 M² 4,016.00 11,066.00 2,730,880.00 7,524,880.00 4,016.00
7 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup) 680 M² 33,434.00 8,652.00 22,735,120.00 5,883,360.00 33,434.00
8 Pemasangan wall paper 680 M² 9,739.00 56,638.00 6,622,520.00 38,513,840.00 9,739.00
9 Mendempul dan menggosok kayu 136 M² 3,514.00 1,610.00 477,904.00 218,960.00 3,514.00
10 Pengecatan bidang kayu lama ICI Supergloss 136 M² 6,426.00 12,676.00 873,936.00 1,723,936.00 6,426.00
11 Pengecatan bidang kayu baru 1 plamir, 1 cat dasar, 2 cat penutup 136 M² 7,028.00 19,718.00 955,808.00 2,681,648.00 7,028.00
12 Pelaburan bidang kayu dengan teak oil 136 M² 7,330.00 9,759.00 996,880.00 1,327,224.00 7,330.00
13 Pelaburan bidang kayu dengan politur 136 M² 8,032.00 19,919.00 1,092,352.00 2,708,984.00 8,032.00
14 Pelaburan bidang kayu dengan vernis 136 M² 13,856.00 44,264.00 1,884,416.00 6,019,904.00 13,856.00
15 Pengecatan genteng/atap dengan cat Mowilex or eqv. 340 M² 3,314.00 5,634.00 1,126,760.00 1,915,560.00 3,314.00
16 Cat besi dengan F. Talit ( 2x Cat ) 2,380 M² 6,426.00 6,841.00 15,293,880.00 16,281,580.00 6,426.00
17 Pengecatan dinding dengan cat epoxy tb 200 mikron 2,000 M² 16,566.00 125,750.00 33,132,000.00 251,500,000.00 16,566.00
18 Pengecatan - SSPC SP3 2,000 M² 50,000.00 200,000.00 100,000,000.00 400,000,000.00
Spesifikasi : Persiapan permukaan sesuai SSPC SP-3, primer coat 75 DFT, intermediet coat 200 DFT, top coat 75 DFT,
colour Dust grey RAL 7037 atau Sulfur Yellow RAL 1016, atau sesuai permintaan PIHAK PERTAMINA

Jumlah 248,379,420.00 824,795,144.00 1,073,174,564.00

VIII. PEKERJAAN SCAFFOLDING (Termasuk sertifikasi kelayakan alat)

1 Sewa dan Pemasangan scaffolding main frame 1.93 x 1.22 m 136 Ea.Hari 603.00 8,149.00 82,008.00 1,108,264.00 603.00
2 Sewa dan Pemasangan scaffolding ledder frame 0.49 x 1.22 m 68 Ea.Hari 603.00 6,137.00 41,004.00 417,316.00 603.00
3 Sewa dan Pemasangan cross brace 68 Ea.Hari 603.00 5,232.00 41,004.00 355,776.00 603.00
4 Sewa dan Pemasangan jack base 136 Ea.Hari 302.00 4,729.00 41,072.00 643,144.00 302.00
5 Sewa dan Pemasangan U Head Jack 136 Ea.Hari 302.00 4,729.00 41,072.00 643,144.00 302.00
6 Sewa dan Pemasangan join pin 136 Ea.Hari 302.00 2,012.00 41,072.00 273,632.00 302.00
7 Sewa dan Pemasangan clamp 34 Ea.Hari 603.00 2,918.00 20,502.00 99,212.00 603.00
8 Sewa dan Pemasangan cat walk 34 Ea.Hari 201.00 23,541.00 6,834.00 800,394.00 201.00
9 Sewa dan Pemasangan stair 34 Ea.Hari 302.00 70,622.00 10,268.00 2,401,148.00 302.00
10 Sewa dan Pemasangan swivel Caster 34 Ea.Hari 402.00 94,061.00 13,668.00 3,198,074.00 402.00
11 Sewa dan Pemasangan base plate 136 Ea.Hari 302.00 9,457.00 41,072.00 1,286,152.00 302.00
Jumlah 379,576.00 11,226,256.00 11,605,832.00

IX. PEKERJAAN LISTRIK

1 Pembongkaran instalasi listrik lama 2 ls 150,199.00 0 300,398.00 0 150,199.00
2 Pembuatan dudukan panel di dinding 1 Unit 104,617.00 0 104,617.00 0 104,617.00
3 Pemasangan box panel distribusi (wall mounting) 1 Unit 32,430.00 0 32,430.00 0 32,430.00
4 Pemasangan lubang untuk LED indicator 2 Ttk 32,430.00 0 64,860.00 0 32,430.00
5 Pemasangan dudukan rel busbar R,S,T, N 2 btg 121,886.00 0 243,772.00 0 121,886.00
6 Pembuatan lubang untuk dudukan MCB 7 Ttk 37,048.00 0 259,336.00 0 37,048.00
7 Pembuatan lubang untuk in/out kabel panel 1 Ttk 37,048.00 0 37,048.00 0 37,048.00
8 Pemasangan busbar R,S,T,N dan isolator 2 Ttk 15,261.00 0 30,522.00 0 15,261.00
9 Pemasangan dudukan MCB 9 Pcs 86,144.00 0 775,296.00 0 86,144.00
10 Pemasagan instalasi kabel MCB kabel input & output 14 Ttk 10,844.00 0 151,816.00 0 10,844.00
11 Gelar kabel 68 M¹ 502.00 0 34,136.00 0 502.00
12 Pemasangan penerangan lampu armature / fitting lampu / stop kontak (instalasi, saklar inbow, T Doss serta 3 Pcs 65,963.00 0 197,889.00 0 65,963.00
penyambungan kabel)

13 Pemasangan grounding system 2 Set 208,029.00 0 416,058.00 0 208,029.00

14 Pengkuran tahanan isolasi dan tes penyalaan 2 Lot 88,553.00 0 177,106.00 0 88,553.00
15 Material Box panel distribusi 1 Pcs 0 470,305.00 0 470,305.00
16 LED indicator RED, GREEN, YELLOW 2 Pcs 0 22,635.00 0 45,270.00
17 MCB 3P 50A 400V Merk MG/eq 1 Pcs 0 449,481.00 0 449,481.00
18 MCB 1P 25A 220V Merk MG/eq 2 Pcs 0 48,087.00 0 96,174.00
19 MCB 1P 10A 220V Merk MG/eq 2 Pcs 0 39,637.00 0 79,274.00
20 MCB 1P 4A 220V Merk MG/eq 4 Pcs 0 39,637.00 0 158,548.00
21 Busbar 150x30 (min 184A) 2 Pcs 0 484,389.00 0 968,778.00
22 Isolator 4 Pcs 0 39,637.00 0 158,548.00
23 Armature lampu Artolite/eq 2 x 18 w type RM 300 Gloss c/w lamp 3 Pcs 0 427,953.00 0 1,283,859.00
24 Socket inbow merk Broco/eq 7 Pcs 0 8,551.00 0 59,857.00
25 Socket AC merk Legran/eq 2 Pcs 0 49,898.00 0 99,796.00
26 Saklar double inbow merk Broco/eq 1 Pcs 0 15,191.00 0 15,191.00
27 Fitting plafond downlight for SL 8 Watt (tornado) 1 Pcs 0 10,463.00 0 10,463.00
28 Kabel NYY 1 x 25 sqmm 7 M¹ 0 31,488.00 0 220,416.00
29 Kabel NYY 1 x 16 sqmm 7 M¹ 0 28,000.00 0 196,000.00
30 Kabel NYY 1 x 10 sqmm 7 M¹ 0 25,000.00 0 175,000.00
31 Kabel NYM 3 x 2,5 sqmm 68 M¹ 0 9,759.00 0 663,612.00
32 Marking cable 34 Pcs 0 3,823.00 0 129,982.00
33 Klem kabel 10 mm 7 Pcs 0 2,918.00 0 20,426.00
34 T doos 5/8" 4 way 7 Pcs 0 2,918.00 0 20,426.00
35 Doos inbow 5/8" 1 way 5 Pcs 0 2,918.00 0 14,590.00
36 Isolasi rubber scoth 23 3M 1 Roll 0 62,171.00 0 62,171.00
37 Isolasi scott 88 3M 1 Roll 0 51,809.00 0 51,809.00
39 Lampu SL 8 watt (tornado) 8 Pcs 0 20,825.00 0 166,600.00
40 BC Cable 50 mm 2 M¹ 0 44,264.00 0 88,528.00
41 Earth steel cooper rod 5/8" @ 3m 2 btg 0 141,142.00 0 282,284.00
42 Rood coupling 1 Pcs 0 117,602.00 0 117,602.00
43 Rood clamp 1 Pcs 0 117,602.00 0 117,602.00
44 Kabel lug 3 Pcs 0 9,457.00 0 28,371.00
Jumlah 2,825,284.00 6,250,963.00 9,076,247.00

X. SURVEY, PENGGAMBARAN DAN PEKERJAAN PERSIAPAN

1 Pengukuran dan pemasangan bouwplank / m' 340 M¹ 8,836.00 64,284.00 3,004,240.00 21,856,560.00 8,836.00
2 Transportasi Mobil pick up Panther tahun 2013 - 3 unit include supir dan BBM 734 Unit.Hari 227,206.00 0 166,769,204.00 - 227,206.00
3 Transportasi Mobil Inova G Diesel/Eq 2013 - 1 unit include Supir dan BBM (safety belt for all passanger bulit up 180 Unit.Hari 321,080.00 0 57,794,400.00 - 321,080.00
installer/not manual installer)

4 Surveying / pengukuran dan report ( 1 WO = 8 manhours ) 2,872 Manhour 0 10,362.00 0 29,759,664.00

5 Gambar kerja / as bulit drawing ( 1 Gambar A3&A4 = 4 manhours ) 1,436 Manhour 0 9,859.00 0 14,157,524.00
6 Printer FUJI XEROX DocuPrint CM225 FW 1 Unit 0 3,760,428.00 0 3,760,428.00
7 Cadangan tinta printer FUJI XEROX DocuPrint CM225 FW (1 set terdiri 4 warna B,C,M,Y) 1 Set 0 4,513,319.00 0 4,513,319.00
8 Measuring Tape (Meteran plat) - 7.5 m 3 Ea 0 94,061.00 0 282,183.00
9 Measuring Tape (Meteran Roll) - 50 m 3 Ea 0 329,164.00 0 987,492.00
10 Meteran Roda 1 Ea 0 470,305.00 0 470,305.00
11 Mob Demob 34 ls 28,183.00 189,833.00 958,222.00 6,454,322.00 28,183.00
12 Sewa Concrete Pump (1 Hk = 8 jam kerja) 10 Hk 0 3,018,000.00 0 30,180,000.00
Jumlah 234,176,634.00 124,923,723.00 359,100,357.00

XI. PEKERJAAN LAIN-LAIN

1 ACP/ Alumunium composite panel 75 M2 0 804,000.00 0 60,300,000.00
2 Batu alam/ tempel untuk dinding 300 M2 15,100.00 121,000.00 4,530,000.00 36,300,000.00
3 Pengangkutan material bangunan (termasuk alat bantu gerobak/bakul) 1,000 kg/150m' 25,000.00 0 25,000,000.00 0
4 Rumput gajah mini 500 M2 0 25,100.00 0 12,550,000.00
5 Mini Pile beton SEGI TIGA, Panjang Sisi 28 Mutu Beton K-450, tulangan 3D13 mm 50 M' 0 301,500.00 0 15,075,000.00
6 Mini Pile beton SEGI TIGA, Panjang Sisi 32 Mutu Beton K-450, tulangan 3D16 mm 50 M' 0 402,000.00 0 20,100,000.00
7 Mini Pile beton SEGI EMPAT, Panjang Sisi 20 Mutu Beton K-450, tulangan 4D13 mm 50 M' 0 402,000.00 0 20,100,000.00
8 Mini Pile beton SEGI EMPAT, Panjang Sisi 25 Mutu Beton K-450, tulangan 4D16 mm 50 M' 0 603,000.00 0 30,150,000.00
9 Mob/Demob Drop Hammer (Bandung) 10 Ls 0 5,100,000.00 0 51,000,000.00
10 Pasang tiang/panel pagar panel beton 1,000 M2 50,000.00 0 50,000,000.00 0
11 Panel Pagar beton Lebar=400mm, Tebal 50 mm, Panjang=2400 mm, Mutu Beton K-400 200 lembar 0 120,600.00 0 24,120,000.00
12 Kolom Panel Pagar beton
Dimensi : (200 x 200) & (160 x 200) mm Mutu Beton K-400
a. Panjang= 2600 mm 50 Batang 0 301,500.00 0 15,075,000.00
b. 3000 mm 50 Batang 0 351,750.00 0 17,587,500.00
c. 3600 mm 50 Batang 0 351,750.00 0 17,587,500.00
d. 3800 mm 50 Batang 0 402,000.00 0 20,100,000.00
e. 4200 mm 50 Batang 0 427,150.00 0 21,357,500.00
13 Kansteen Taman 15 x 18 x 40 cm (mutu K225) 100 Bh 17,500.00 50,250.00 1,750,000.00 5,025,000.00
14 Kansteen Taman 15 x 18 x 20 cm (mutu K225) 100 Bh 17,500.00 50,250.00 1,750,000.00 5,025,000.00
15 Kansteen Jalan 15 x 28 x 60 cm (mutu K225) 100 Bh 17,500.00 71,000.00 1,750,000.00 7,100,000.00
16 Memasang dan menyetel buis beton dia. 60 cm 50 m' 25,000.00 200,000.00 1,250,000.00 10,000,000.00
17 Memasang dan menyetel buis beton dia. 80 cm 50 m' 25,000.00 300,000.00 1,250,000.00 15,000,000.00
18 Memasang dan menyetel saluran air (U-Ditch) K350 dimensi - -
a. 300 x 400 cm 200 Bh 100,000.00 450,000.00 20,000,000.00 90,000,000.00
b. 400 x 600 cm 200 Bh 100,000.00 450,000.00 20,000,000.00 90,000,000.00
c. 600 x 800 cm 200 Bh 100,000.00 450,000.00 20,000,000.00 90,000,000.00
19 Pasang/ stel plat beton berongga prategang pracetak Hollow Core Slab (HCS), Type 250 M2 100,000.00 425,000.00 25,000,000.00 106,250,000.00
150.7.12

Jumlah 172,280,000.00 779,802,500.00 952,082,500.00

* UNTUK PEKERJAAN DI OFFSHORE, HARGA SATUAN UNTUK UPAH DIKALIKAN FAKTOR 1,50 DAN MATERIAL 1,00

Jumlah 2,203,186,615.00 5,495,497,335.00

TOTAL 7,698,683,950.00
PEMBULATAN 7,698,600,000.00

Cirebon, 23 Juni 2016

PT. CULAMEGA PERKASA

BUDI NUGRAHA, SE
Direktur
 123,250.00
90,000.00
99,500.00
141,940.00
103,618.00
69,414.00

45,695.00
25,400.00
31,689.00
31,689.00
555.00
4,527.00
6,741.00

29,074.00
2,918.00

355,420.00

12,978.00

154,522.00
77,261.00
51,508.00
510,143.00
411,253.00
1,136,780.00
927,532.00
783,674.00

62,976.00
5,030.00
4,125.00
13,581.00
13,581.00
13,581.00
13,581.00
13,581.00
1,089,700.00

11,670.00
32,897.00
117,501.00
235,103.00
799,267.00

4,829.00

1,610.00
9,457.00
93,961.00
17,102.00

318,601.00

42,353.00
2,415.00

564,165.00
47,081.00
9,859.00
186,312.00
6,841.00
30,080.00
5,030.00

202.00
202.00
101.00
 202.00
268,200.00
574,728.00

53,721.00
85,209.00
7,344.00
5,735.00

2,314.00
195,567.00
54,224.00
52,715.00
152,409.00
152,409.00
47,987.00
51,206.00
705.00
45,673.00
25,553.00
46,578.00
26,659.00
50,502.00
85,209.00
28,168.00
7,646.00
32,997.00
98,790.00

148,184.00

201,200.00
4,310,207.00
8,141,458.00
233,292.00
212,166.00
 167,499.00
4,310,207.00
46,176.00
40,743.00
77,462.00
91,345.00
42,152.00
52,715.00
43,158.00
22,032.00
178,767.00
77,664.00
329,164.00
43,460.00
35,814.00
9,256.00

1,686,358.00

261,560.00
14,889.00
135,911.00
30,885.00
32,595.00
2,214.00
30,985.00
24,144.00
2,616.00
46,075.00
119,312.00
11,368.00
26,861.00
12,777.00
136,414.00
163,978.00
31,086.00
41,045.00
51,306.00
90,440.00
127,058.00
210,858.00
302,203.00
5,835.00
8,250.00
9,356.00
18,410.00
23,641.00
46,679.00
77,261.00
170,115.00
189,028.00
 74,243.00
155,729.00
242,648.00
50,803.00
70,662.00
202,911.00
307,333.00
105,530.00
151,705.00
229,570.00
198,887.00
301,197.00
129,674.00
372,925.00
17,102.00
49,194.00
76,054.00
6,219,897.00
249,790.00
12,072.00
26,156.00
49,093.00
53,117.00
57,644.00
61,869.00
67,604.00
71,728.00
78,066.00
85,812.00
67,604.00
72,634.00
78,066.00
87,422.00
26,339,897.00

677,038.00
1,149,456.00
111,063.00
165,689.00
1,411,418.00
1,487,874.00
1,396,328.00
254,015.00
47,081.00
141,142.00
89,434.00
178,767.00
37,625.00
28,269.00
18,813.00
614,063.00
171,222.00
42,353.00
42,755.00
65,994.00
70,420.00

19,215.00
96,073.00
100,802.00
230,576.00
199,390.00
9,457.00
23,038.00
21,730.00
52,011.00
74,344.00
114,986.00
36,719.00
61,165.00
8,149.00
215,586.00
122,833.00
9,960.00
60,059.00
71,024.00
38,329.00
71,024.00

43,661.00
122,833.00
9,457.00
62,171.00
72,533.00
79,977.00
92,251.00
12,877.00
84,706.00

456,121.00
75,249.00

705.00
480,868.00
 2,314.00
7,244.00
302.00
11,066.00
8,652.00
56,638.00
1,610.00
12,676.00
19,718.00
9,759.00
19,919.00
44,264.00
5,634.00
6,841.00
125,750.00

8,149.00
6,137.00
5,232.00
4,729.00
4,729.00
2,012.00
2,918.00
23,541.00
70,622.00
94,061.00
9,457.00

470,305.00
 22,635.00
449,481.00
48,087.00
39,637.00
39,637.00
484,389.00
39,637.00
427,953.00
8,551.00
49,898.00
15,191.00
10,463.00
31,488.00

9,759.00
3,823.00
2,918.00
2,918.00
2,918.00
62,171.00
51,809.00
20,825.00
44,264.00
141,142.00
117,602.00
117,602.00
9,457.00

64,284.00

10,362.00
9,859.00
3,760,428.00
4,513,319.00
94,061.00
329,164.00
470,305.00
189,833.00
3,018,000.00

549,549,734
220,318,662

4,945,947,602

1,982,867,954

769,868,395
 S CURVE
OWNER : PROJECT : Waktu Pelaksanaan :

PT. PERTAMINA EP ASSET 3 MELAKSANAKAN PEKERJAAN RUTIN PERAWATAN DAN PERBAIKAN SIPIL DAN UTILITIES MELIPUTI 365 Hari Kalender
JALUR PIPA, SP/ SPU/ NFG, LOKASI SUMUR, JALAN MASUK LOKASI SUMUR PERIODE 2016 - 2017

Bobot 1st month 2nd month 3rd month 4th month 5th month
No Uraian Pekerjaan Vol Unit
(%) 1st 2nd 3rd 4th 5th

I. PEKERJAAN SOIL INVESTIGATION 1 lot 0.68 0.06 0.06 0.06 0.06 0.06

II. PEKERJAAN BONGKARAN 1 lot 0.42 0.42

III. PEKERJAAN GALIAN DAN JALAN 1 lot 22.20 11.10 11.10

IV. 5.88 5.88 5.88

PEKERJAAN KONSTRUKSI BAJA, BETON,
BESI TULANGAN, PEMANCANGAN DAN 1 lot 17.65
71.10
PASANGAN BATU KALI

62.59
V. 2.74
PEKERJAAN JALUR PIPA (FLOW LINE,
FEEDER LINE, TRUNK LINE) & LAPANGAN 1 lot 5.49
LOKASI
54.08

VI. AREAL SP/ SPU/ NFG/ TERMINAL 1 lot 22.32

45.29

VII. PEKERJAAN PENGECATAN 1 lot 13.94

36.20
VIII. PEKERJAAN SCAFFOLDING 1 lot 0.15 0.02 0.02 0.02

29.86
IX. PEKERJAAN LISTRIK 1 lot 0.12
23.52
 36.20

29.86

23.52
X. 0.39 0.39 0.39 0.39 0.39
SURVEY, PENGGAMBARAN DAN 1 lot 4.66
PEKERJAAN PERSIAPAN
11.97
XI. PEKERJAAN LAIN - LAIN 1 lot 12.37
-
11.97 11.55 6.34 6.34 9.09
RENCANA PROGRESS 100.00

AKTUAL PROGRESS
11.97 23.52 29.86 36.20 45.29
AKUMULATIF RENCANA PROGRESS

AKUMULATIF AKTUAL PROGRESS

RVE
Waktu Pelaksanaan : <0> 23.06.2016 Prepared : PT. CULAMEGA PERKASA

365 Hari Kalender <1> Checked : PT. CULAMEGA PERKASA FOR :

REV
PROPOSAL
<2> Approved : PT. CULAMEGA PERKASA

5th month 6th month 7th month 8th month 9th month 10th month 11th month 12th month
REMARKS
5th 6th 7th 8th 9th 10th 11th 12th

100%
99.48 100.00
0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06

89.52

79.62
5.88

71.10

62.59
2.74 2.74

54.08

5.58 5.58 5.58 5.58

45.29
6.97 6.97

0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02

0.06 0.06
 0.39 0.39 0.39 0.39 0.39 0.39 0.39 0.39

2.47 2.47 2.47 2.47 2.47

0%

9.09 8.78 8.51 8.51 8.51 9.90 9.96 0.52

45.29 54.08 62.59 71.10 79.62 89.52 99.48 100.00

Cirebon, 23 Juni 2016

PT. CULAMEGA PERKASA

BUDI NUGRAHA, SE
Direktur
0 11.97 23.52 29.86 36.20 45.29 54.08 62.59 71.10 79.62 89.52 99.48
100.00
 JADWAL PELAKSANAAN PEKERJAAN
OWNER : PROJECT : Waktu Pelaksanaan :

PT. PERTAMINA EP ASSET 3 MELAKSANAKAN PEKERJAAN RUTIN PERAWATAN DAN PERBAIKAN SIPIL DAN UTILITIES MELIPUTI 365 Hari Kalender
JALUR PIPA, SP/ SPU/ NFG, LOKASI SUMUR, JALAN MASUK LOKASI SUMUR PERIODE 2016 - 2017

Bobot 1st month 2nd month 3rd month 4th month 5th month
No Uraian Pekerjaan Vol Unit
(%) 1st 2nd 3rd 4th 5th

I. PEKERJAAN SOIL INVESTIGATION 1 lot 0.68

II. PEKERJAAN BONGKARAN 1 lot 0.42

III. PEKERJAAN GALIAN DAN JALAN 1 lot 22.20

IV.
PEKERJAAN KONSTRUKSI BAJA, BETON,
BESI TULANGAN, PEMANCANGAN DAN 1 lot 17.65
PASANGAN BATU KALI

V.
PEKERJAAN JALUR PIPA (FLOW LINE,
FEEDER LINE, TRUNK LINE) & LAPANGAN 1 lot 5.49
LOKASI

VI. AREAL SP/ SPU/ NFG/ TERMINAL 1 lot 22.32

VII. PEKERJAAN PENGECATAN 1 lot 13.94

VIII. PEKERJAAN SCAFFOLDING 1 lot 0.15

IX. PEKERJAAN LISTRIK 1 lot 0.12

X.
SURVEY, PENGGAMBARAN DAN 1 lot 4.66
PEKERJAAN PERSIAPAN

XI. PEKERJAAN LAIN - LAIN 1 lot 12.37

RENCANA PROGRESS 100.00

AKTUAL PROGRESS

AKUMULATIF RENCANA PROGRESS

AKUMULATIF AKTUAL PROGRESS

AAN PEKERJAAN
Waktu Pelaksanaan : <0> 23.06.2016 Prepared : PT. CULAMEGA PERKASA

365 Hari Kalender <1> Checked : PT. CULAMEGA PERKASA FOR :

REV
PROPOSAL
<2> Approved : PT. CULAMEGA PERKASA

6th month 7th month 8th month 9th month 10th month 11th month 12th month
REMARKS
6th 7th 8th 9th 10th 11th 12th

100%
 0%

Cirebon, 23 Juni 2016

PT. CULAMEGA PERKASA

BUDI NUGRAHA, SE
Direktur
0 - - - - - - - - - - - -
 LAMPIRAN SC-12B
FORM PERNYATAAN TKDN JASA

Saya yang bertanda tangan di bawah ini :

- Nama : BUDI NUGRAHA, SE
- Jabatan : Direktur
- Bertindak untuk dan atas nama : PT. CULAMEGA PERKASA
- Alamat : Komplek Bima Permai Blok F 6 Desa Tuk-Cirebon
- Telepon : 0231- 8494236
- Faksimili : 0231 - 8491744
- Email : sangalas@yahoo.co.id
- Status Perusahaan : Perusahaan Dalam Negeri (PDN)
- Status Kategori Perusahaan di APDN Ja : Diutamakan

Menyatakan dengan sesungguhnya untuk Tender :

- No. Tender
- Judul Tender
- Jenis Komoditas Jasa
- Target Capaian TKDN Jasa
- Batas Minimal TKDN
- Di Kontraktor KKS
: EPM7-S16LL0058A-P27
: MELAKSANAKAN PEKERJAAN RUTIN PERAWATAN D
SIPIL DAN UTILITIES MELIPUTI JALUR PIPA, SP/ SP
SUMUR, JALAN MASUK LOKASI SUMUR PERIODE 20
: 4.a. Jasa Pemborongan Engineering Procuremen
: 50.00%
: 35.00%
: PT. Pertamina EP Asset 3

Dengan mengutamakan penggunaan barang/jasa dalam negeri untuk Tender dimaksud sebagai berik
- Komitmen TKDN : 78.59%
- Komitmen Pelaksanaan Pekerjaan oleh : 100.00%
Perusahaan Dalam Negeri
- Komitmen Pelaksanaan Pekerjaan Di : 100.00%
Wilayah Indonesia

Berikut adalah tabel rincian komponen biaya penawaran kami :

MATA
KOMPONEN BIAYA PENAWARAN
UANG
a b c d
a. Komponen Biaya Barang dan Jasa
1 Barang Rp. 4,945,947,601.50
2 Jasa Rp. 1,982,867,953.50
Total Komponen Biaya Barang dan Ja Rp. 6,928,815,555.00
b. Komponen non-Biaya Rp. 769,868,395.00
Total Biaya Penawaran Harga Rp. 7,698,683,950.00

Demikian pernyataan ini saya buat dengan sebenarnya dan penuh rasa tanggung jawab. Apabila d
ditemukan bahwa data/dokumen yang kami sampaikan tidak benar, maka kami bersedia dikenank
dengan PTK007 yang berlaku pada saat surat pernyataan ini di buat.

Cirebon, 23 Juni 2016

PT. CULAMEGA PERKASA
MET 6000

BUDI NUGRAHA, SE
Direktur
 JASA

PT. CULAMEGA PERKASA

6 Desa Tuk-Cirebon Komplek Bima Permai Blok F 6 Desa Tuk-Cirebon
0231 - 8491744
0231 - 8491744
sangalas@yahoo.co.id
DN)

N RUTIN PERAWATAN DAN PERBAIKAN

UTI JALUR PIPA, SP/ SPU/ NFG, LOKASI
ASI SUMUR PERIODE 2016 - 2017
Engineering Procurement Construction
MELAKSANAKAN PEKERJAAN RUTIN PERAWATAN DAN PERBAIKAN SIP

r dimaksud sebagai berikut

A PENAWARAN TKDN %
d e

4,945,947,601.50 70.00%
1,982,867,953.50 100.00%
6,928,815,555.00 78.59%
769,868,395.00
7,698,683,950.00

anggung jawab. Apabila dikemudian hari,

kami bersedia dikenankan sanksi sesuai
F 6 Desa Tuk-Cirebon

TAN DAN PERBAIKAN SIPIL DAN UTILITIES MELIPUTI JALUR PIPA, SP/ SPU/ NFG, LOKASI SUMUR, JALAN MASUK LOKASI SUMU
MASUK LOKASI SUMUR PERIODE 2016 - 2017