ESTIMASI PEKERJAAN

LOGO PERUSAHAAN
Tanggal :
Referensi :
Pekerjaan :
Nilai Total : Rp14,139,900.00

BAHAN UPAH HARGA

TOTAL
NO DESKRIPSI JML SAT HARGA. SAT TOTAL HARGA. SAT TOTAL SATUAN KETERANGAN
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
A Cat Exterior Rumah Pompa 94.40 m2 - 2,768,050.00 - 1,300,277.40 - 4,068,327.40 0
1 Cat Primer /Dasar Jotun Jotashield Primer / Setara 3.00 Peil 139,150.00 417,450.00 - - 139,150.00 417,450.00 0
2 Cat Finish 2 Layer Jotun Jotashield / Setara (Warna Sesuai Rumah Pompa Exist 1.00 Peil 2,120,600.00 2,120,600.00 - - 2,120,600.00 2,120,600.00 0
3 Plamir 4.00 Peil 57,500.00 230,000.00 - - 57,500.00 230,000.00 0
4 Jasa Pengecatan 94.40 m2 - - 13,774.13 1,300,277.40 13,774.13 1,300,277.40 0
B Cat Interior Rumah Pompa 140.00 m2 - 1,684,623.50 - 1,928,377.50 - 3,613,001.00 0
1 Cat Primer /Dasar Jotun Majestic Primer 2.00 Peil 135,700.00 271,400.00 - - 135,700.00 271,400.00 0
2 Cat Finish 2 Layer Jotun Majestic (Putih) 1.00 Peil 1,417,950.00 1,413,223.50 - - 1,417,950.00 1,413,223.50 0
3 Jasa Pengecatan 140.00 m2 - - 13,774.13 1,928,377.50 13,774.13 1,928,377.50 0
C Cat Minyak Louvre Rumah Pompa 18.00 m2 - 957,996.00 - 203,998.50 - 1,161,994.50 0
1 Cat Besi Setara ICI (Warna Biru Sesuai Existing) 6.00 kg 60,720.00 364,320.00 - - 60,720.00 364,320.00 0
2 Thinner A 18.00 kg 32,982.00 593,676.00 - - 32,982.00 593,676.00 0
3 Jasa Pengecatan 18.00 m2 - - 11,333.25 203,998.50 11,333.25 203,998.50 0
D Perbaikan Teras Dengan Grouting 0.06 m3 - 612,950.00 - 838,695.00 - 1,451,645.00 0
1 Grouting celah dinding dengan lantai 5.00 Zak 86,250.00 431,250.00 - - 86,250.00 431,250.00 0
2 Jasa grouting celah dinding 64.00 m1 - - 11,212.50 717,600.00 11,212.50 717,600.00 0
3 Perbaikan plester aci tembok retak dan terkelupas 0.00 0 - - - - - - 0
a Plaster 1.80 m2 - - 33,637.50 60,547.50 33,637.50 60,547.50 0
b Aci 1.80 m2 - - 33,637.50 60,547.50 33,637.50 60,547.50 0
- Semen Tiga Roda 1.00 Zak 66,700.00 66,700.00 - - 66,700.00 66,700.00 0
- Pasir Pasang 0.50 m3 230,000.00 115,000.00 - - 230,000.00 115,000.00 0
E Perbaikan Saluran Keliling Bangunan Dengan Penambalan Saluran 20.40 m2 - 1,733,838.57 - 1,267,573.13 - 3,001,411.70 0
1 Plaster 20.40 m2 - - 21,023.44 428,878.13 21,023.44 428,878.13 0
2 Aci 20.40 m2 - - 7,475.00 152,490.00 7,475.00 152,490.00 0
3 Jasa Pasang Bata Merah 20.40 m2 - - 16,818.75 343,102.50 16,818.75 343,102.50 0
4 Jasa Pasang Buis Beton Belah 20.40 m1 - - 16,818.75 343,102.50 16,818.75 343,102.50 0
5 Semen Tiga Roda 5.00 Zak 66,700.00 333,500.00 - - 66,700.00 333,500.00 0
6 Pasir Pasang 1.00 m3 230,000.00 230,000.00 - - 230,000.00 230,000.00 0
7 Bata Merah 168.00 pcs 805.00 135,240.00 - - 805.00 135,240.00 0
8 Buis beton belah 30 cm 15.00 pcs 69,000.00 1,035,098.57 - - 69,000.00 1,035,098.57 0
F Tools & Consumable 0.00 0 - 843,525.00 - - - 843,525.00 0
1 Roll Cat Tembok 4.00 pcs 31,625.00 126,500.00 - - 31,625.00 126,500.00 0
2 Ember Cor 6.00 pcs 9,200.00 55,200.00 - - 9,200.00 55,200.00 0
 3 Roskam 1.00 pcs 40,250.00 40,250.00 - - 40,250.00 40,250.00 0
4 Selang Timbang 20.00 m1 6,095.00 121,900.00 - - 6,095.00 121,900.00 0
5 Benang Ukur 1.00 pack 34,500.00 34,500.00 - - 34,500.00 34,500.00 0
6 Sendok Semen 3.00 pcs 14,950.00 44,850.00 - - 14,950.00 44,850.00 0
7 Meteran 5 meter 1.00 pcs 97,750.00 97,750.00 - - 97,750.00 97,750.00 0
8 Cangkul + gagang 2.00 pcs 86,250.00 172,500.00 - - 86,250.00 172,500.00 0
9 Kape Plamir 4.00 pcs 8,625.00 34,500.00 - - 8,625.00 34,500.00 0
10 Bak Cat Tembok 3.00 pcs 9,775.00 29,325.00 - - 9,775.00 29,325.00 0
11 Kuas Roll Cat Besi 3.00 pcs 28,750.00 86,250.00 - - 28,750.00 86,250.00 0
Total 14,139,904.60
Dibulatkan 14,139,900.00
ESTIMASI PEKERJAAN
Tanggal :
Referensi :
Pekerjaan :
Nilai Total : Rp12,295,600.00

NO DESKRIPSI JML SAT

A Cat Exterior Rumah Pompa 94.40 m2

1 Cat Primer /Dasar Jotun Jotashield Primer / Setara 3.00 Peil
2 Cat Finish 2 Layer Jotun Jotashield / Setara (Warna Sesuai Rumah Pompa Exist 1.00 Peil
3 Plamir 4.00 Peil
4 Jasa Pengecatan 94.40 m2
B Cat Interior Rumah Pompa 140.00 m2
1 Cat Primer /Dasar Jotun Majestic Primer 2.00 Peil
2 Cat Finish 2 Layer Jotun Majestic (Putih) 1.00 Peil
3 Jasa Pengecatan 140.00 m2
C Cat Minyak Louvre Rumah Pompa 18.00 m2
1 Cat Besi Setara ICI (Warna Biru Sesuai Existing) 6.00 kg
2 Thinner A 18.00 kg
3 Jasa Pengecatan 18.00 m2
D Perbaikan Teras Dengan Grouting 0.06 m3
1 Grouting celah dinding dengan lantai 5.00 Zak
2 Jasa grouting celah dinding 64.00 m1
3 Perbaikan plester aci tembok retak dan terkelupas
a Plaster 1.80 m2
b Aci 1.80 m2
- Semen Tiga Roda 1.00 Zak
- Pasir Pasang 0.50 m3
E Perbaikan Saluran Keliling Bangunan Dengan Penambalan Saluran 20.40 m2
1 Plaster 20.40 m2
2 Aci 20.40 m2
3 Jasa Pasang Bata Merah 20.40 m2
4 Jasa Pasang Buis Beton Belah 20.40 m1
5 Semen Tiga Roda 5.00 Zak
6 Pasir Pasang 1.00 m3
7 Bata Merah 168.00 pcs
8 Buis beton belah 30 cm 15.00 pcs
F Tools & Consumable
1 Roll Cat Tembok 4.00 pcs
2 Ember Cor 6.00 pcs
3 Roskam 1.00 pcs
4 Selang Timbang 20.00 m1
5 Benang Ukur 1.00 pack
6 Sendok Semen 3.00 pcs
7 Meteran 5 meter 1.00 pcs
8 Cangkul + gagang 2.00 pcs
9 Kape Plamir 4.00 pcs
10 Bak Cat Tembok 3.00 pcs
11 Kuas Roll Cat Besi 3.00 pcs
 LOGO PERUSAHAAN

Profit & OH Factor

VAT

BAHAN UPAH HARGA

TOTAL
HARGA. SAT TOTAL HARGA. SAT TOTAL SATUAN
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
2,407,000.00 1,130,676.00 3,537,676.00
121,000.00 363,000.00 121,000.00 363,000.00
1,844,000.00 1,844,000.00 1,844,000.00 1,844,000.00
50,000.00 200,000.00 50,000.00 200,000.00
11,977.50 1,130,676.00 11,977.50 1,130,676.00
1,464,890.00 1,676,850.00 3,141,740.00
118,000.00 236,000.00 118,000.00 236,000.00
1,233,000.00 1,228,890.00 1,233,000.00 1,228,890.00
11,977.50 1,676,850.00 11,977.50 1,676,850.00
833,040.00 177,390.00 1,010,430.00
52,800.00 316,800.00 52,800.00 316,800.00
28,680.00 516,240.00 28,680.00 516,240.00
9,855.00 177,390.00 9,855.00 177,390.00
533,000.00 729,300.00 1,262,300.00
75,000.00 375,000.00 75,000.00 375,000.00
9,750.00 624,000.00 9,750.00 624,000.00

29,250.00 52,650.00 29,250.00 52,650.00

29,250.00 52,650.00 29,250.00 52,650.00
58,000.00 58,000.00 58,000.00 58,000.00
200,000.00 100,000.00 200,000.00 100,000.00
1,507,685.71 1,102,237.50 2,609,923.21
18,281.25 372,937.50 18,281.25 372,937.50
6,500.00 132,600.00 6,500.00 132,600.00
14,625.00 298,350.00 14,625.00 298,350.00
14,625.00 298,350.00 14,625.00 298,350.00
58,000.00 290,000.00 58,000.00 290,000.00
200,000.00 200,000.00 200,000.00 200,000.00
700.00 117,600.00 700.00 117,600.00
60,000.00 900,085.71 60,000.00 900,085.71
733,500.00 - 733,500.00
27,500.00 110,000.00 27,500.00 110,000.00
 8,000.00 48,000.00 8,000.00 48,000.00
35,000.00 35,000.00 35,000.00 35,000.00
5,300.00 106,000.00 5,300.00 106,000.00
30,000.00 30,000.00 30,000.00 30,000.00
13,000.00 39,000.00 13,000.00 39,000.00
85,000.00 85,000.00 85,000.00 85,000.00
75,000.00 150,000.00 75,000.00 150,000.00
7,500.00 30,000.00 7,500.00 30,000.00
8,500.00 25,500.00 8,500.00 25,500.00
25,000.00 75,000.00 25,000.00 75,000.00
Total 12,295,569.21
Dibulatkan 12,295,600.00
LOGO PERUSAHAAN

1.15
1

KETERANGAN
NO

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
MATERIAL
DESKRIPSI JML

Cat Primer /Dasar Jotun Jotashield Primer / Setara 3.00

Cat Finish 2 Layer Jotun Jotashield / Setara (Warna Sesuai Rumah Pompa Existing) 1.00
Cat Primer /Dasar Jotun Majestic Primer 2.00
Cat Finish 2 Layer Jotun Majestic (Putih) 1.00
Plamir 4.00
Cat Besi Setara ICI (Warna Biru Sesuai Existing) 6.00
Thinner A 18.00
Grouting celah dinding dengan lantai 5.00
Semen Tiga Roda 6.00
Pasir Pasang 1.50
Bata Merah 168.00
Buis beton belah 30 cm 15.00
Roll Cat Tembok 4.00
Ember Cor 6.00
Roskam 1.00
Selang Timbang 20.00
Benang Ukur 1.00
Sendok Semen 3.00
Meteran 5 meter 1.00
Cangkul + gagang 2.00
Kape Plamir 4.00
Bak Cat Tembok 3.00
Kuas Roll Cat Besi 3.00
 HARGA SAT TOTAL
SAT KEMASAN
(Rp.) (Rp.)
Peil 139,150.00 417,450.00
Peil 2,120,600.00 2,120,600.00
Peil 135,700.00 271,400.00
Peil 1,417,950.00 1,413,223.50
Peil 57,500.00 230,000.00
kg 60,720.00 364,320.00
kg 32,982.00 593,676.00
Zak 86,250.00 431,250.00 MU800 20 KG/ ZAK
Zak 66,700.00 400,200.00
m3 230,000.00 345,000.00
pcs 805.00 135,240.00
pcs 69,000.00 1,035,098.57
pcs 31,625.00 126,500.00
pcs 9,200.00 55,200.00
pcs 40,250.00 40,250.00
m1 6,095.00 121,900.00
pack 34,500.00 34,500.00
pcs 14,950.00 44,850.00
pcs 97,750.00 97,750.00
pcs 86,250.00 172,500.00
pcs 8,625.00 34,500.00
pcs 9,775.00 29,325.00
pcs 28,750.00 86,250.00
Total 8,600,983.07
Dibulatkan 8,601,000.00
 FOTO DOKUMENTASI
PT. MITRA KARAWANG JAYA

RENCANA PENGECATAN & PERBAIKAN SALURAN PUMP HOUSE WTP

03-Mar-21
Kondisi Dinding Sisi Dalam Pump House WTP
 FOTO DOKUMENTASI
PT. MITRA KARAWANG JAYA

RENCANA PENGECATAN & PERBAIKAN SALURAN PUMP HOUSE WTP

03-Mar-21
Kondisi Dinding Sisi Dalam Pump House WTP
 FOTO DOKUMENTASI
PT. MITRA KARAWANG JAYA

RENCANA PENGECATAN & PERBAIKAN SALURAN PUMP HOUSE WTP

03-Mar-21
Kondisi dinding sisi luar, teras & saluran pump house
 FOTO DOKUMENTASI
PT. MITRA KARAWANG JAYA

RENCANA PENGECATAN & PERBAIKAN SALURAN PUMP HOUSE WTP

03-Mar-21
Kondisi dinding sisi luar, teras & saluran pump house
 FOTO DOKUMENTASI
PT. MITRA KARAWANG JAYA

RENCANA PENGECATAN & PERBAIKAN SALURAN PUMP HOUSE WTP

03-Mar-21
Kondisi dinding sisi luar, teras & saluran pump house

Reported By,

Nikkoo Rizqi Kasyfurrahman

 SCHEDULE PEKERJAAN

PENGECATAN & PERBAIKAN SALURAN RUMAH POMPA WTP

NO DESKRIPSI PEKERJAAN VOL SAT MP D1 D2 D3 D4 D5 D6 D7 D8 D9 D10 D11 D12 D13 D14 REMARK

MANPOWER 3 3 3 3 3 3 3 3 3 3 3 3 3 3
1 Grouting celah dinding teras 64.00 m1 2 2 2
2 Perbaikan tembok retak dan terkelupas 3.60 m2 1 1 1
3 Cat exterior rumah pompa 94.40 m2 3 3 3 3 3
4 Cat interior rumah pompa 140.00 m2 2 2 2 2 2
5 Cat besi louvre rumah pompa 18.00 m2 1 1 1 1 1
6 Perbaikan Saluran Keliling Bangunan Dengan Penambalan Saluran 20.40 m1 3
3 3 3 3

Note : Issued By : Nikkoo Rizqi Kasyfurrahman

Tukang Finishing 2 Orang
Helper / Kenek 1 Orang