Rekapitulasi

Pekerjaan Pengembangan Areal Pabrik

PT BIO INDUSTRI NUSANTARA
PURWAKARTA

No Jenis Bangunan Luas Harga satuan Jumlah harga

1 Pekerjaan Land Clearing, Cut & Fill, dan Jalan 6000 237,500 1,425,000,000
2 Bangunan Ruang Produksi 12 * 24 m 288 1,475,694 425,000,000
3 Bangunan Gudang Bahan Baku 54 m * 24 m 1296 1,243,056 1,611,000,000
4 Bangunan Gudang Hasil produksi 48 m * 24 m 1152 4,007,813 4,617,000,000

8,078,000,000
Terbilang:
Lima milyar seratus tujuh puluh enam juta rupiah
BILLS OF APPROXIMATE QUANTITY
PEKERJAAN LAND CLEARING, CUT-FILL, JALAN & PAGAR
PT BIO INDUSTRI NUSANTARA PURWAKARTA

No. Item Pekerjaan Unit Qty Unit Price Total Price Remark
(Rp.) ( Rp)

A PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 1,200.00 5,000 6,000,000
2 Pengukuran dan Bouwplank m1 62.40 48,800 3,045,120
3 Peralatan,Air ,listrik kerja ls 1.00 1,500,000 1,500,000
4 Peralatan keselamatan kerja ls 1.00 1,500,000 1,500,000
Sub Jumlah Pekerjaan Persiapan Rp. 12,045,120
B PEKERJAAN LAND CLEARING DAN GALIAN - TIMBUNAN
1 Cut & fill m2 6000 19,520 117,120,000

sub jumlah pekerjaan land clearing Rp. 117,120,000

C PEKERJAAN PAGAR PANEL BETON
1 Pondasi Sumuran ø 40 - 200 cm titik 327.08 497,310 162,661,813
2 Tiang H beam panjang 340 bh 327.08 416,337 136,176,828
3 Panel pagar 240.40.5 lbr 2,289.58 142,417 326,075,590
4 Biaya Pasang m2 2,197.98 25,080 55,125,278

sub jumlah pekerjaan pagar Rp. 680,039,509

D PEKERJAAN PERKERASAN JALAN
1 Lapisan Sirtu 20 cm m3 264.00 146,300 38,623,200
2 Lapis perata beton t= 10 cm m3 132.00 723,000 95,436,000
3 Lapis Pelat Peerkerasan Beton t= 17 cm m3 224.40 964,000 216,321,600
4 Pekerjaan pembesian wiremesh m 6 double m2 1,320.00 90,000 118,800,000

sub jumlah pek. Sipil Rp. 469,180,800

 Sub Jumlah Rp. 1,278,385,429
PPN & PPH 11,5 % 147,014,324
Total Rp. 1,425,399,753
Grand total dibulatkan Rp. 1,425,000,000
say ( Satu milyar tiga ratus tiga puluh tujuh juta rupiah) 237,500
per m2
BILLS OF APPROXIMATE QUANTITY
BANGUNAN GEDUNG KULIAH BARU 24 X 15 m
POLITEKNIK NEGERI BANDUNG
Unit Price
No. Item Pekerjaan Unit Qty (Rp.)
A PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 360.00 5,000
2 Pengukuran dan Bouwplank m1 262.00 48,800
3 Peralatan,Air ,listrik kerja ls 1.00 1,500,000
4 Peralatan keselamatan kerja ls 1.00 2,500,000
Sub Jumlah Pekerjaan Persiapan Rp.
B PEKERJAAN SIPIL PONDASI GEDUNG PERKULIAHAN 24X15 m
1 Galian Pondasi telapak 150*150*150 m3 81.00 51,100
2 Galian Sloof m3 174.00 51,100
3 Galian pondasi batu kali + saluran m3 57.60 51,100
4 Urugan kembali lobang pondasi m3 88.64 25,550
5 Urugan Pasir padat tebal 10 cm m3 137.70 119,100
6 Sloof beton bertulang 25 * 40 m3 30.00 4,198,196
7 Pondasi batu kali m3 35.28 557,600
8 Pasangan bata merah 1/2 bata tinggi 35 cm m2 39.00 92,400
9 Plester,aci m2 39.00 52,500
10 Lantai beton tebal 12 cm m3 138.24 685,524
11 Wiremesh m 6 single bagian bawah m2 1,152.00 60,000
sub jumlah pek. Sipil Pondasi pendukung utama Rp.
C. PEKERJAAN KONTRUKSI BAJA DAN BETON (KOMPOSIT)
1 1 Berat baja Kolom dan Balok kg 171,904.70 17,600
2 Base plate 370x195x12 mm kg 50.00 18,700
3 Angkur dia.19 mm bh 150.00 38,000
4 Shear Conector dia. 7/8 bh 8,545.00 15,000
5 Shear Conector dia. 3/4 bh 1,625.00 15,000
6 Plat simpul 630x150x12mm kg 356.08 18,700
7 Pengaku L 50.50.5 kg 450.00 18,700
8 Baud span dia.3/4" bh 480.00 7,700
2 1 Beton Mutu K-30 kolom balok m3 18.60 600,000
2 Beton untuk pelat m3 260.60 600,000
sub jumlah pek. Konstruksi

Unit Price
No. Item Pekerjaan Unit Qty
(Rp.)

Pindahan hal 1. Rp.

D PEKERJAAN ATAP
1 Atap Allumunium 0.4 mm m2 1,632.00 98,000
2 Nok Allumunium 0.4 mm m1 51.00 118,000
3 Baud roofing bh 6,528.00 1,250
4 Talang datar Zincalum 0.4 mm m1 102.00 115,000
 5 Lisplank plat 1.2 mm m1 64.00 84,000
6 Talang PVC 4" m1 144.00 36,000
7 Corong talang bh 18.00 40,000
8 Klem pipa talang tegak bh 72.00 27,000
9 Knee 4" bh 72.00 24,500
sub jumlah pekerjaan atap
E PEKERJAAN SIPIL
a 1 Kolom pengaku dinding 15 * 25 m3 6.75 4,198,196
2 Balok pengaku 15*25 m3 5.40 4,198,196
3 Ring balok 15 * 20 m3 6.48 4,198,196
4 Pasang dinding conblock 19*19*38 m2 960.00 63,800
5 Kanopy depan pintu rangka besi + polucarbonat m2 32.00 400,000
6 Daun Pintu geser m2 24.00 1,800,000
sub jumlah pek. Sipil Rp.
F PEKERJAAN ELEKTRIKAL
1 Instalasi titik nyala ttk 28.00 160,000
2 Saklar bh 8.00 40,000
3 Panel MCB termasuk isinya bh 1.00 400,000

sub jumlah pek. Sipil Rp.

Sub Jumlah Rp.
PPN & PPH 11,5 %

Grand total dibulatkan Rp.

 Total Price
( Rp) Remark

1,800,000
12,785,600
1,500,000
2,500,000 1152
ah Pekerjaan Persiapan Rp. 18,585,600

4,139,100
8,891,400
2,943,360
2,264,624
16,400,070
125,945,894
19,672,128
3,603,600
2,047,500
94,766,895
69,120,000
si pendukung utama Rp. 349,794,571

3,025,522,720
935,000
5,700,000
128,175,000
24,375,000
6,658,621
8,415,000
3,696,000 3,203,477,341
11,160,000
156,360,000 167,520,000
ub jumlah pek. Konstruksi 3,370,997,341

Total Price
Remark
( Rp)

Pindahan hal 1. Rp. 3,739,377,512

159,936,000
6,018,000
8,160,000
11,730,000
 5,376,000
5,184,000
720,000
1,944,000
1,764,000
sub jumlah pekerjaan atap 200,832,000

28,337,826
22,670,261
27,204,313
61,248,000
12,800,000
43,200,000
ub jumlah pek. Sipil Rp. 195,460,400

4,480,000
320,000
400,000

ub jumlah pek. Sipil Rp. 5,200,000

Sub Jumlah Rp. 4,140,869,913
PPN & PPH 11,5 % 476,200,040
Total Rp. 4,617,069,953
Grand total dibulatkan Rp. 4,617,000,000
4,007,813
per m2
BILLS OF APPROXIMATE QUANTITY
BANGUNAN RUANG PRODUKSI 12 X 24 m
PT BIO INDUSTRI NUSANTARA PURWAKARTA

No. Item Pekerjaan Unit Qty Unit Price Total Price

(Rp.) ( Rp)

A PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 288.00 5,000 1,440,000
2 Pengukuran dan Bouwplank m1 72.00 48,800 3,513,600
3 Peralatan,Air ,listrik kerja ls 1.00 1,500,000 1,500,000
4 Peralatan keselamatan kerja ls 1.00 1,500,000 1,500,000
Sub Jumlah Pekerjaan Persiapan Rp.
B PEKERJAAN SIPIL RUANG PRODUKSI 12*24 m
1 Galian Pondasi telapak 150*150*150 m3 27.00 51,100 1,379,700
2 Galian Sloof m3 10.80 51,100 551,880
3 Galian pondasi batu kali + saluran m3 28.80 51,100 1,471,680
4 Urugan kembali lobang pondasi m3 20.61 25,550 526,586
5 Urugan SIRTU tebal 30 cm m3 86.40 146,300 12,640,320
6 Urugan Pasir padat tebal 10 cm m3 40.50 119,100 4,823,550
7 Lean concrete m3 28.89 685,500 19,804,095
Pondasi telapak 150*150*30/40, pedestal
8 m3 11.43 3,879,584 44,343,643
30*50
9 Sloof beton bertulang 20 * 40 m3 5.76 4,198,196 24,181,612
10 Pondasi batu kali m3 17.64 557,600 9,836,064
11 Pasangan grevel 1/2 diameter 20 cm m1 84.00 66,800 5,611,200
12 Pasangan bata merah 1/2 bata tinggi 35 cm m2 21.00 92,400 1,940,400
13 Plester,aci m2 21.00 52,500 1,102,500
14 Lantai beton tebal 12 cm m3 32.01 685,524 21,944,459
15 Wiremesh m 8 double atas- bawah m2 288.00 120,000 34,560,000
sub jumlah pek. Sipil pendukung utama Rp.
C PEKERJAAN KONTRUKSI BAJA
1 1 Kolom WF.248.124.5.8 mm kg 961.20 17,600 16,917,120
2 Base plate 260x140x12 mm kg 34.29 18,700 641,201
3 Angkur dia.19 mm bh 48.00 38,000 1,824,000
4 Plat stifener baseplate 200x150x12 mm kg 81.95 18,700 1,532,540
5 Plat stifener kolom 248x60x9 mm kg 105.13 18,700 1,965,879
2 1 Span WF.248.124.5.8 mm kg 2,135.67 17,600 37,587,792
2 Plat simpul 125x500x9mm kg 176.63 18,700 3,302,888
3 Plat simpul 390x124x 9 mm kg 13.67 18,700 255,564
4 Plat stifener span WF 248x60x9 mm kg 127.17 18,700 2,378,079
5 Baud span dia.5/8" bh 216.00 5,700 1,231,200
6 Brasing dia.16 mm kg 189.30 18,700 3,539,991
7 Baud walter moor/span skrup M16 bh 8.00 26,000 208,000
3 1 Span rambu WF 150 kg 126.00 17,600 2,217,600
2 Plat simpul 300x80x10mm kg 11.30 18,700 211,385
3 Plat stifener 0.08x150x8mm kg 18.09 18,700 338,216
4 Baud dia.1/2" bh 36.00 2,700 97,200
4 1 Gordeng & Listplank CNP.150.50.20.2,3 mm kg 1,800.00 17,600 31,680,000
 2 Plat dudukan gordeng 120x120x6 mm kg 56.97 18,700 1,065,379
3 Baud gording dia.3/8" bh 168.00 2,000 336,000
4 Trekstang beton 12 mm kg 49.69 18,700 929,248
5 1 Regel CNP.150.65.20.2,3 mm double kg 44.00 18,700 822,800
2 Plat simpul 250x250x6mm kg 23.55 18,700 440,385
3 Baud dia.5/8" bh 48.00 5,700 273,600
6 1 Dudukan talang CNP.150.65.20.2,3 mm kg 33.00 18,700 617,100
2 Plat strip 40x4mm kg 153.66 18,700 2,873,442
7 1 Pengecatan meni Zincromate m2 427.46 15,000 6,411,960

sub jumlah pek. Konstruksi

No. Item Pekerjaan Unit Qty Unit Price Total Price

(Rp.) ( Rp)

Pindahan hal 1. Rp.

D PEKERJAAN ATAP
1 Atap Allumunium 0.4 mm m2 492.00 98,000 48,216,000
2 Nok Allumunium 0.4 mm m1 15.00 118,000 1,770,000
3 Baud roofing bh 1,968.00 1,250 2,460,000
4 Talang datar Zincalum 0.4 mm m1 30.00 115,000 3,450,000
5 Lisplank plat 1.2 mm m1 64.00 84,000 5,376,000
6 Talang PVC 4" m1 60.00 36,000 2,160,000
7 Corong talang bh 6.00 40,000 240,000
8 Klem pipa talang tegak bh 24.00 27,000 648,000
9 Knee 4" bh 24.00 24,500 588,000
sub jumlah pekerjaan atap
E PEKERJAAN ELEKTRIKAL
1 Instalasi titik nyala ttk 10.00 160,000 1,600,000
2 Saklar bh 4.00 40,000 160,000
3 Panel MCB termasuk isinya bh 1.00 400,000 400,000

sub jumlah pek. Sipil Rp.

PPN & PPH 11,5 %

Total Rp.
Grand total dibulatkan Rp.
say ( Empat ratus dua puluh lima juta rupiah)
Remark

7,953,600

184,717,688

22,880,739

48,503,514

2,864,400
 34,010,627

1,536,785

3,490,542
6,411,960

119,698,567

Remark

312,369,855

64,908,000

2,160,000
379,437,855
43,635,353
425,233,208
425,000,000
1,475,694
per m2
BILLS OF APPROXIMATE QUANTITY
BANGUNAN GUDANG BAHAN BAKU 54 X 24 m
PT BIO INDUSTRI NUSANTARA PURWAKARTA

No. Item Pekerjaan Unit Qty Unit Price Total Price

(Rp.) ( Rp)

A PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 1,152.00 5,000 5,760,000
2 Pengukuran dan Bouwplank m1 144.00 48,800 7,027,200
3 Peralatan,Air ,listrik kerja ls 1.00 1,500,000 1,500,000
4 Peralatan keselamatan kerja ls 1.00 2,500,000 2,500,000
Sub Jumlah Pekerjaan Persiapan Rp.
B PEKERJAAN SIPIL GUDANG BAHAN BAKU 54*24 m
1 Galian Pondasi telapak 150*150*150 m3 94.50 51,100 4,828,950
2 Galian Sloof m3 34.20 51,100 1,747,620
3 Galian pondasi batu kali + saluran m3 60.00 51,100 3,066,000
4 Urugan kembali lobang pondasi m3 72.36 25,550 1,848,798
5 Urugan Pasir padat tebal 10 cm m3 153.90 119,100 18,329,490
6 Urugan SIRTU tebal 30 cm m3 388.80 146,300 56,881,440
7 Lean concrete m3 95.67 685,500 65,581,785

8 Pondasi telapak 150*150*40/30, pedestal 30*50 m3 28.50 3,879,584 110,568,138

9 Sloof beton bertulang 20 * 40 m3 27.84 4,198,196 116,877,790

10 Pondasi batu kali m3 41.16 557,600 22,950,816
11 Pasangan grevel 1/2 diameter 20 cm m1 168.00 66,800 11,222,400
12 Pasangan bata merah 1/2 bata tinggi 35 cm m2 42.00 92,400 3,880,800
13 Plester,aci m2 42.00 52,500 2,205,000
14 Lantai beton tebal 12 cm m3 155.52 685,524 106,612,756
15 Wiremesh m 8 single bawah m2 1,296.00 40,000 51,840,000
sub jumlah pek. Sipil pendukung utama Rp.
C PEKERJAAN KONTRUKSI BAJA
1 1 Kolom WF.300.150.6,5.9 kg 5,725.20 17,600 100,763,520
2 Base plate 320x170x12 mm kg 11.27 18,700 210,821
3 Angkur dia.19 mm bh 104.00 38,000 3,952,000
4 Plat stifener baseplate (80+40)x80x9 mm kg 16.28 18,700 304,394
5 Plat stifener kolom 300x80x9 mm kg 474.77 18,700 8,878,162
2 1 Span WF.300.150.6,5.9 kg 10,165.90 17,600 178,919,840
2 Span horisontal 2 C 150.50.20 3,2 kg 216.53 17,600 3,810,987
3 Plat simpul 630x150x12mm kg 356.08 18,700 6,658,621
4 Plat simpul 330x150x12 mm kg 186.52 18,700 3,487,849
5 Plat simpul 690x150x12 mm kg 584.98 18,700 10,939,163
6 Plat stifener span 300x80x12 mm kg 108.52 18,700 2,029,294
7 Pengaku L 50.50.5 kg 450.00 18,700 8,415,000
8 Baud span dia.3/4" bh 480.00 7,700 3,696,000
9 Bracing dia.16 mm kg 851.87 18,700 15,929,959
10 Baud walter moor/span skrup M16 bh 36.00 26,000 936,000
3 1 Span rambu WF 150 kg 420.00 17,600 7,392,000
 2 Plat simpul 300x100x9 mm kg 42.39 18,700 792,693
3 Plat stifener 0.08x150x9 mm kg 67.82 18,700 1,268,309
4 Baud dia.5/8" bh 120.00 5,700 684,000
4 1 Gordeng & Listplank CNP.150.50.20.3,2 mm kg 11,571.00 17,600 203,649,600
2 Plat dudukan gordeng 120x120x6 mm kg 189.91 18,700 3,551,265
3 Baud gording dia.3/8" bh 560.00 2,000 1,120,000
4 Trekstang beton 12 mm kg 447.23 18,700 8,363,228
5 1 Regel CNP.150.65.20.2,3 mm double kg 198.00 18,700 3,702,600
2 Plat simpul 250x250x6mm kg 105.98 18,700 1,981,733
3 Baud dia.5/8" bh 144.00 5,700 820,800
6 1 Dudukan talang CNP.150.50.20.2,3 mm kg 90.00 18,700 1,683,000
2 Plat strip 40x4mm kg 153.66 18,700 2,873,442
7 1 Pengecatan meni Zincromate m2 1,916.80 15,000 28,752,000
sub jumlah pek. Konstruksi

No. Item Pekerjaan Unit Qty Unit Price Total Price

(Rp.) ( Rp)

Pindahan hal 1. Rp.

D PEKERJAAN ATAP
1 Atap Allumunium 0.4 mm m2 1,869.60 98,000 183,220,800
2 Nok Allumunium 0.4 mm m1 57.00 118,000 6,726,000
3 Baud roofing bh 7,478.40 1,250 9,348,000
4 Talang datar Zincalum 0.4 mm m1 114.00 115,000 13,110,000
5 Lisplank plat 1.2 mm m1 64.00 84,000 5,376,000
6 Talang PVC 4" m1 160.00 36,000 5,760,000
7 Corong talang bh 20.00 40,000 800,000
8 Klem pipa talang tegak bh 80.00 27,000 2,160,000
9 Knee 4" bh 80.00 24,500 1,960,000
sub jumlah pekerjaan atap
E PEKERJAAN ELEKTRIKAL
1 Instalasi titik nyala ttk 31.00 160,000 4,960,000
2 Saklar bh 11.00 40,000 440,000
3 Panel MCB termasuk isinya bh 1.00 400,000 400,000

sub jumlah pek. Sipil Rp.

Sub Jumlah Rp.
PPN & PPH 11,5 %
Total Rp.
Grand total dibulatkan Rp.
say ( satu milyar enam ratus sebelas juta rupiah)
 Remark

16,787,200

578,441,784

114,108,897

234,822,713
 10,137,002

216,684,093

6,505,133

14,868,361
28,752,000
615,566,279

Remark

1,210,795,263

228,460,800

5,800,000
1,445,056,063
166,181,447
1,611,237,510
1,611,000,000
1,243,056
per m2