BoQ Final BAYA (19 Sept 2018)

PROYEK PEMBANGUNAN WORKSHOP FACILITY
PAKET PEMBANGUNAN PEMINDAHAN WORKSHOP BARU

PT PAMAPERSADA NUSANTARA – BAYA - KALIMANTAN TIMUR
REKAPITULASI AKHIR
UNIT PRICE TOTAL PRICE

NO JENIS PEKERJAAN UNIT VOLUME
MATRIAL UPAH (RP)
1 PEKERJAAN PERSIAPAN ls 1.00 0.00
2 WORKSHOP 6 BAYS 15TON Unit 1.00 #N/A #N/A #N/A

Harga / m2 Bangunan m2 0.00
3 WASHING BAYS Unit 1.00 509,251,736.42 488,911,161.17 998,000,000.00
4 POWER HOUSE & COMPRESSOR ROOM Unit 1.00 #N/A #N/A #N/A
5 R.TRAINING PPD Unit 0.00 0.00 0.00 0.00
Harga / m2 Bangunan m2
6 WOSA Unit 1.00 #N/A #N/A
Harga / m2 Bangunan m2 #N/A
1,806,167,200
TOTAL #N/A 15,683,795,368
PEMBULATAN #N/A 18,610,000,000 #N/A
PPN 10 % #N/A
TOTAL BIAYA #N/A
Jakarta, 12 September 2018

PT GELAR GATRALARAS
Ir. Lilik Muflihun

Direktur Urama
Catatan :
Pekerjaan persiapan merupakan satu paket pekerjaan yang terdiri dari 1 unit bangunan Workshop 6 Bays, 1 unit
bangunan Washing Bay, 1 unit bangunan Power House dan Compressor Room, 1 unit bangunan WOSA
PAKET PEMBANGUNAN PEMINDAHAN WORKSHOP BARU
PT PAMAPERSADA NUSANTARA – BAYA - KALIMANTAN TIMUR
UNIT PRICE TOTAL PRICE

NO JENIS PEKERJAAN VOLUME UNIT
(RP) (RP)
1 Pengurusan HIRA-JSA 1.00 ls 33,000,000 33,000,000

2 Pengukuran dan Bouwplank 1.00 ls 7,142,200 7,142,200
3 Direksi Keet, Kantor Lapangan, Barak kerja & Gudang 1.00 ls 48,600,000 48,600,000
4 Penyediaan listrik kerja 1.00 ls 88,000,000 88,000,000
5 Penyediaan air ( by owner ) + Alat Penampungan dari DSS 1.00 ls 5,000,000 5,000,000
6 Laporan & Photo Proyek 1.00 ls 7,500,000 7,500,000
7 Papan Nama Proyek 1.00 unit 1,500,000 1,500,000
8 K-3 / Safety - MCU :
a. MCU 100.00 MP 525,000 52,500,000
b. Safety 1.00 ls 36,405,000 36,405,000
c. Stand By Cost 1.00 ls 30,000,000 30,000,000
(biaya yang timbul akibat menunggu ijin kerja keluar)
d. P3K+JAMSOSTEK 1.00 ls 25,000,000 25,000,000
9 Mobilisasi dan Demobilisasi
a. Material 7.00 kont 35,000,000 245,000,000
b. Packing & Bracket 1.00 ls 5,000,000 5,000,000
c. Mob / Demob. Man Power 100.00 MP 2,110,000 211,000,000
d. Tools & Equipment + Sewa LV 1.00 ls 594,980,000 594,980,000
10 Biaya Security + CSR
a. Security / Waker (2 orang) 6.00 Bln 3,500,000 21,000,000
b. CSR 1.00 ls 5,000,000 5,000,000
11 Site Management
a. Tunjangan Proyek
Site Manager 6.00 Bln 8,000,000 48,000,000
Pengawas Mechanical / Electrical 6.00 Bln 7,000,000 42,000,000
Pengawas Sipil 6.00 Bln 7,000,000 42,000,000
Safety Officer 6.00 Bln 7,000,000 42,000,000
Finance & Administration 6.00 Bln 5,500,000 33,000,000
b. Sewa Rumah
Rumah untuk Pekerja Sipil & Mechanical 6.00 Bln 15,000,000 90,000,000
Rumah untuk Staff 6.00 Bln 3,500,000 21,000,000
c. Kasur, Bantal dan Peralatan lainnya untuk Rumah Pekerja dan Staff 1.00 ls 7,500,000 7,500,000
d. Meeting Koordinasi 6.00 Bln 840,000 5,040,000
e. ATK & Furniture untuk Site Office 1.00 ls 9,000,000 9,000,000
12 Sewa Crane 1.00 ls 50,000,000 50,000,000
Sub Total 1,806,167,200
1,806,100,000
1,806,100,000
(2,000,000) 33,000,000
7,142,200
48,600,000
88,000,000
5,000,000
7,500,000
1,500,000
-
52,500,000
36,405,000
30,000,000
-
25,283,795 25,000,000
-
(35,000,000) 245,000,000
5,000,000
211,000,000
(110,000,000) 594,980,000
-
21,000,000
5,000,000
-
-
48,000,000
42,000,000
42,000,000
42,000,000
207,000,000 33,000,000
264,000,000 -
(57,000,000) 90,000,000
21,000,000
144,540,000 7,500,000
132,540,000 5,040,000
(12,000,000) 9,000,000
-
(100,000,000) 50,000,000
1,806,167,200
(316,000,000)
1.04 1.04
PROYEK : PEMBANGUNAN OFFICE, WORKSHOP & WAREHOUSE FACILITY 11
PAKET PEKERJAAN : WORKSHOP 6 BAYS OHC 15 TON Sumber : PAMA-KPCS #N/A
LOKASI : PAMA BAYA-KALIMANTAN TIMUR BELUM DIISI / RAGU
REKAPITULASI AKHIR
VOL UNIT PRICE TOTAL PRICE VOL VOL

NO JENIS PEKERJAAN SPESIFIKASI UNIT HARGA SATUAN
PAMA KONT MATRIAL UPAH MATERIAL UPAH PAMA GGL
PEKERJAAN STRUKTUR WORKSHOP #N/A

1 PEKERJAAN TANAH ls 1.00 200,387,979.30 78,768,706.85 279,156,686.15
2 PEKERJAAN STRUKTUR DASAR ls 1.00 #N/A #N/A #N/A
3 PEKERJAAN STRUKTUR BAJA ls 1.00 2,466,476,162.21 711,828,313.55 3,178,304,475.76
4 PEKERJAAN PASANGAN ATAP & CLADDING ls 1.00 461,734,541.62 87,278,805.02 549,013,346.64
-
PEKERJAAN ARSITEKTUR WORKSHOP 795,236,461
1 PEKERJAAN DINDING + PLESTERAN DAN PLAFOND ls 1.00 341,917,992.32 60,338,469.23 402,256,461.55
2 PEKERJAAN PASANGAN PINTU / JENDELA ls 1.00 168,089,239.66 44,681,949.78 212,771,189.44
3 PEKERJAAN LANTAI DAN TANGGA ls 1.00 101,852,056.01 25,199,754.20 127,051,810.21
4 PEKERJAAN ALAT SANITAIR ls 1.00 43,216,000.00 9,941,000.00 53,157,000.00
-
PEKERJAAN SARANA LUAR #N/A
5 PEKERJAAN SARANA LUAR ls 1.00 #N/A #N/A #N/A
-
PEKERJAAN MEP 1,726,547,387
6 PEKERJAAN MEKANIKAL / ELEKTRIKAL TYRESHOP ls 1.00 1,453,572,343.36 272,975,044.00 1,726,547,387.36
7 PEKERJAAN TAMBAHAN l 1.00 336,582,970.58 1,169,987,671.06 1,506,570,641.64
-
Sub Total #N/A #N/A
Total #N/A #N/A
Harga/m2
#N/A #N/A
PROYEK : PEMBANGUNAN OFFICE, WORKSHOP & WAREHOUSE FACILITY #N/A
PAKET PEKERJAAN : WORKSHOP 6 BAYS OHC 15 TON
LOKASI : PAMA BAYA-KALIMANTAN TIMUR
VOL UNIT PRICE TOTAL PRICE VOL VOL Koef Sirtu Koef Pasir Urug Readymix Sitemix
Lantai kerja Readymix Koef Split Koef Pasir Beton Koef Semen Koef Besi Koef M.6 Koef M.7 Koef M.8 Koef M.10 Koef Bekisting MECAMICAL ELECTRICAL
NO JENIS PEKERJAAN SPESIFIKASI UNIT HARGA SATUAN
PAMA KONT MATRIAL UPAH MATERIAL UPAH PAMA GGL m3 m3 m3 m3 m3 m3 m3 kg Kg lbr lbr lbr m2 (Rp) (Rp)
PEKERJAAN WORKSHOP
1. PEKERJAAN TANAH 200,387,979.30 78,768,706.85
1 Galian tanah untuk pondasi dan tie beam & ramp m³ 112.41 112.41 - 77,880 - 8,754,490.80 112.41 75,000 8,754,490.80
2 Urugan tanah kembali m³ 54.28 54.28 - 77,880 - 4,227,162.85 54.28 4,227,162.85
3 Perapihan & Pemadatan tanah m² 1,940.00 2,040.00 - 15,576 - 31,775,040.00 1,940.00 15,000 31,775,040.00
4 Lantai kerja , t = 5 cm dibawah pondasi /poer / tie beam m³ 6.25 6.25 1,104,541 337,480 6,903,382.50 2,109,250.00 6.25 9,012,632.50
5 Sirtu dibawah slab lantai Ramp & Main Bays. t = 30 cm Lokal m³ 486.00 486.00 347,692 57,112 168,978,312.00 27,756,432.00 486.00 450.00 196,734,744.00 1.20 583.20
6 Sirtu dibawah slab lantai office& oil storage. t = 10 cm Lokal m³ 32.00 42.00 347,692 57,112 14,603,064.00 2,398,704.00 32.00 45.00 17,001,768.00 1.20 50.40
7 Plastik cor m² 1,940.00 2,040.00 4,855 857 9,903,220.80 1,747,627.20 1,940.00 2,020.00 5,500 11,650,848.00
- - -
2. PEKERJAAN STRUKTUR DASAR #N/A #N/A -
1 Mini pile 25x25, include jasa pemancangan & penyambungan L = 12 m K-500 ( Prestress) m' 720.00 720.00 373,824 67,496 269,153,280.00 48,597,120.00 720.00 720.00 425,000 317,750,400.00
2 Bobok kepala mini pile Readymix K250 ttk 60.00 60.00 67,496 - 4,049,760.00 60.00 60.00 65,000 4,049,760.00
3 Poer P 1 ( 600 x 600 x 600 cm ) Readymix K250 m³ 3.46 3.46 4,521,249 1,201,851 15,625,436.54 4,153,597.06 3.46 3.46 19,779,033.60 3.46 207.51 717.16 6.67 23.04
4 Poer P 2 ( 800 x 1300 x 600 cm ) Readymix K250 m³ 8.74 8.74 4,521,249 1,201,851 39,497,631.26 10,499,370.34 8.74 8.74 49,997,001.60 8.74 207.51 1,812.82 6.67 58.24
5 Poer P 3 ( 1300 x 1300 x 700 cm ) Readymix K250 m³ 4.73 4.73 4,521,249 1,201,851 21,394,550.27 5,687,158.93 4.73 4.73 27,081,709.20 4.73 207.51 981.94 6.67 31.55
6 Kolom pendestal K1 = 40 x 30 cm Readymix K250 m³ 2.88 3.96 3,486,902 926,898 13,808,131.92 3,670,516.08 2.88 3.96 17,478,648.00 3.96 114.34 452.80 7.78 30.80
7 Kolom pendestal K2 = 51 x 51 cm Readymix K250 m³ 5.46 3.12 3,627,206 964,194 11,321,235.37 3,009,442.31 5.46 3.12 14,330,677.68 3.12 152.57 476.20 4.90 15.30
8 Kolom pendestal K3 = 110 x 51 cm Readymix K250 m³ 3.37 3.37 4,336,389 1,152,711 14,596,285.37 3,880,025.23 3.37 3.37 18,476,310.60 3.37 205.97 693.30 5.74 19.32
9 Tie beam TB1 30x50 cm Readymix K250 m³ 22.50 22.50 3,039,367 807,933 68,385,757.50 18,178,492.50 22.50 22.50 86,564,250.00 22.50 108.47 2,440.63 4.17 93.75
10 Tie beam TB2 25x35 cm Readymix K250 m³ 7.00 14.18 3,687,483 980,217 52,302,337.00 13,903,152.87 7.00 14.18 66,205,489.88 14.18 129.18 1,832.32 8.00 113.47
11 Slab Lantai dasar t = 30 cm ( big tyre & ramp) Tul. D13-150 double Readymix K250 m³ 486.00 487.17 2,629,752 699,048 1,281,136,281.84 340,555,214.16 486.00 487.17 1,621,691,496.00 487.17 97.20 47,352.92 6.67 - 66.00 107,177.40 52,213,613.96 36 1623.9
12 Slab Lantai dasar t = 10 cm ( office dan locker & restroom ) M.7 Single Readymix K175 m3 21.00 30.00 2,268,406 602,994 68,052,180.00 18,089,820.00 21.00 30.00 86,142,000.00 30.00 14.29 10.00 300.00 5.60 0.04 1.13 5.6 900
13 Slab lantai 2 t : 12 cm + wiremesh m8 single + floordeck Readymix K250 m³ 34.20 34.20 #N/A #N/A #N/A #N/A 34.20 34.20 #N/A 34.20 8.33 28.00 27.20 0.04 1.28 9.6
14 Kolom praktis 10 x 10 cm Sitemix K175 m³ 0.88 3.54 4,636,431 1,232,469 16,430,352.36 4,367,562.02 0.88 3.54 20,797,914.38 3.54 0.990 3.51 0.75 2.66 326.00 1,155.26 176.17 624.29 26.67 94.50
15 Ring Balk praktis 10 x 15 cm Sitemix K175 m³ 1.68 3.98 4,636,431 1,232,469 18,461,804.60 4,907,568.31 1.68 3.98 23,369,372.91 3.98 0.99 3.94 0.75 2.99 326.00 1,298.10 176.17 701.48 26.67 106.18
16 Oilpit ( saluran Oli )+ grill uk. 20 x 30 cm t = 20 cm, ø 12 - 150 double Readymix K250 m¹ 112.00 112.00 49,220 13,084 5,512,657.92 1,465,390.08 112.00 60,000 6,978,048.00 13.44 130.78 1,757.68
17 Dowel dia 16 dibungkus pipa pvc 1,5” bh 600.00 600.00 20,508 5,452 12,305,040.00 3,270,960.00 600.00 25,000 15,576,000.00 1.30 780.00
18 Bouhlar Pelindung Kolom Pipa black steel Dia 8 in ( dicor ) bh 8.00 8.00 2,973,718 790,482 23,789,744.00 6,323,856.00 8.00 8.00 3,625,000 30,113,600.00
19 Oil Storage 10x10m ( Incl.Bundwall t : 1m tebal plat 12cm ) + atap baja ringan unit 1.00 1.00 32,141,645 8,519,336 32,141,645.01 8,519,336.02 RANGKA 215
1.00UPAH 35; TUTUP 100 UPAH 2538,782,339 40,660,981.03 24.80 93.60 2,321.28
20 Cerucuk dolken dia 10 l : 2m tiap 1m2 PC dari Pama bh 1,705.00 1,705.00 46,520 11,630 79,317,145.60 19,829,286.40 1,705.00 1,705.00 56,000 99,146,432.00
-
3. PEKERJAAN STRUKTUR BAJA 2,466,476,162.21 711,828,313.55 -
WORKSHOP DAN OFFICE -
1 Kolom K 1 - H 400.400.13.21 Gunung Garuda/KS kg 36,326.40 33,987.20 16,500 5,000 560,788,800.00 169,936,000.00 36,326.40 33,987.20 730,724,800.00
2 Kolom K2 - WF 350.175.7.11 Gunung Garuda/KS kg 2,976.00 5,694.87 16,000 5,000 91,117,977.60 28,474,368.00 2,976.00 5,694.87 119,592,345.60
5 Rafter R1 - WF 300.150.7.9 Gunung Garuda/KS kg 7,758.38 8,276.58 16,000 5,000 132,425,344.00 41,382,920.00 7,758.38 8,276.58 173,808,264.00
6 Rafter R2 ( office ) - WF 250.125.6.9 Gunung Garuda/KS kg 2,299.92 2,194.66 16,000 5,000 35,114,598.40 10,973,312.00 2,299.92 2,194.66 46,087,910.40
7 Balok BL1 - WF 300.150.7.9 Gunung Garuda/KS kg 3,303.00 2,312.10 16,000 5,000 36,993,600.00 11,560,500.00 3,303.00 2,312.10 48,554,100.00
9 Balok BL3 + plat t 10mm - WF 700.300.13.24+plat t 10mm Gunung Garuda/KS kg 22,242.12 22,496.00 16,500 5,000 371,184,000.00 112,480,000.00 22,242.12 22,496.00 483,664,000.00
11 Balok G1 ( Office ) - WF 350.175.7.11 Gunung Garuda/KS kg 7,688.00 4,027.52 16,000 5,000 64,440,320.00 20,137,600.00 7,688.00 4,027.52 18,374.49 84,577,920.00
12 Balok G2 ( Office ) - WF 300.150.6,5.9 Gunung Garuda/KS kg 1,776.00 4,197.01 16,000 5,000 67,152,192.00 20,985,060.00 1,776.00 4,197.01 88,137,252.00
13 Balok penghubung antar kolom tengah - WF 200.100.6.9 Gunung Garuda/KS kg 1,023.84 - 16,000 5,000 - - 1,023.84 -
14 Balok penghubung antar kolom tengah atas - H 400.400.13.21 Gunung Garuda/KS kg 688.00 - 16,500 5,000 - - 688.00 -
15 Braching Runway Beam L 60.60.6 Gunung Garuda/KS kg 1,350.00 - 16,000 5,000 - - 1,350.00 -
16 Braching antar kolom L 60.60.6 Gunung Garuda/KS kg 3,888.00 364.22 16,000 5,000 5,827,584.00 1,821,120.00 3,888.00 364.22 7,648,704.00
17 Kolom K5 ( K.Gantung ) - WF 250.125.6.9 Gunung Garuda/KS kg 1,924.00 - 16,000 5,000 - - 1,924.00 -
18 Balok BL5 ( B diagonal ) - WF 250.125.6.9 Gunung Garuda/KS kg 345.55 476.86 16,000 5,000 7,629,696.00 2,384,280.00 345.55 476.86 10,013,976.00
19 Stiffener t=6 THK Gunung Garuda/KS kg 765.00 1,010.77 16,000 5,000 16,172,299.44 5,053,843.58 765.00 1,010.77 21,226,143.02
20 Plat t=10 mm Gunung Garuda/KS kg 876.00 3,064.18 16,000 5,000 49,026,808.86 15,320,877.77 876.00 3,064.18 64,347,686.63
21 Plat t=12 mm Gunung Garuda/KS kg 976.00 4,605.48 16,000 5,000 73,687,734.30 23,027,416.97 976.00 4,605.48 96,715,151.27
22 Base plat t : 20 mm Gunung Garuda/KS kg 1,123.00 2,146.83 16,000 5,000 34,349,301.01 10,734,156.57 1,123.00 2,146.83 45,083,457.58
23 Angkur bout ø 25 mm l : 100 cm Gunung Garuda/KS bh 96.00 96.00 175,000 75,000 16,800,000.00 7,200,000.00 96.00 96.00 24,000,000.00
24 Angkur bout ø 16 mm L : 80 cm Gunung Garuda/KS bh 132.00 - 95,000 50,000 - - 132.00 -
25 HTB ø 16 mm HTB bh 866.00 1,056.00 5,737 500 6,058,440.96 528,000.00 866.00 1,056.00 6,500.00 6,586,440.96
26 Baut hitam ø 13 mm HTB bh 1,125.00 1,116.00 6,600 400 7,365,600.00 446,400.00 1,125.00 1,116.00 3,500.00 7,812,000.00
27 Tangga safety Gunung Garuda/KS unit 1.00 1.00 7,125,000 3,000,000 7,125,000.00 3,000,000.00 1.00 10,125,000.00
28 Tangga utama unit 1.00 1.00 30,000,000 5,000,000 30,000,000.00 5,000,000.00 1.00 35,000,000.00
29 Gording CNP 150.65.20.2,3 - CNP 150.65.20.3,2 Gunung Garuda/KS kg 3,822.00 9,200.40 16,000 5,000 147,206,400.00 46,002,000.00 3,822.00 9,200.40 193,208,400.00
30 Rangka Cladding CNP 150.50.20.2,3 - CNP 125.65.20.2,3 Gunung Garuda/KS kg 2,940.00 3,593.57 16,000 5,000 57,497,088.00 17,967,840.00 2,940.00 3,593.57 75,464,928.00
31 Trekstang 12 mm Gunung Garuda/KS bh 44.00 3,084.00 32,500 750 100,230,000.00 2,313,000.00 44.00 3,084.00 102,543,000.00
32 Ikatan angin dia 16 Termasuk Turnbulk Gunung Garuda/KS bh 28.00 88.00 425,000 5,000 37,400,000.00 440,000.00 28.00 88.00 37,840,000.00
33 Pengecatan Baja Kansai Paint, white kg 112,542.41 133,104.98 2,200 650 292,830,961.64 86,518,238.67 112,542.41 133,104.98 379,349,200.30
-
4. PEKERJAAN PASANGAN ATAP & CLADDING 461,734,541.62 87,278,805.02 -
1 Atap Galvalume type G680, t = 0,5 mm (Incl.alumunium sunstop area office) Fumira, sunstop/Indofoil m² 1,261.20 1,298.23 163,548 33,748 212,322,920.04 43,812,666.04 1,261.20 1,298.23 190,000 256,135,586.08
2 Cladding Galvume t: 0,4mm Colour Fumira kg 717.00 896.62 150,568 25,960 135,002,280.16 23,276,255.20 717.00 896.62 170,000 158,278,535.36
3 Lisplank GRC 6/25cm ( area office ) GRC Board kg 54.00 54.00 57,372 10,124 3,098,066.40 546,717.60 54.00 65,000 3,644,784.00
4 Pasangan nok atap BJLS m¹ 30.00 30.65 75,024 13,240 2,299,497.86 405,793.74 30.00 30.65 85,000 2,705,291.60
5 Safety Roof ( Sling Ø 16 mm dan tiang Pipa 2" ) m¹ 202.40 202.40 154,462 27,258 31,263,108.80 5,517,019.20 202.40 175,000 36,780,128.00
6 Flashing BJLS m' 202.40 202.40 75,024 13,240 15,184,938.56 2,679,695.04 202.40 202.40 85,000 17,864,633.60
7 Talang Datar Mtr 60.00 61.30 286,858 50,622 17,584,395.40 3,103,128.60 60.00 61.30 325,000 20,687,524.00
8 Down pipe dia 6 inc Mtr 208.00 208.00 216,247 38,161 44,979,334.40 7,937,529.60 208.00 245,000 52,916,864.00 52,916,864.00
-
PEKERJAAN OFFICE -
-
1. PEKERJAAN DINDING + PLESTERAN DAN PLAFOND 341,917,992.32 60,338,469.23 -
1 Pasangan dinding batako keliling office & WC Batako m² 908.63 714.18 127,983 22,585 91,402,756.10 16,129,898.14 908.63 714.18 2,15) 145,000 107,532,654.24
2 Plesteran & acian dinding m² 1,817.26 1,428.36 83,851 14,797 119,769,128.69 21,135,728.59 1,817.26 95,000 140,904,857.28
3 Pengecatan Exterior mowilex m² 1,558.65 714.18 29,127 5,140 20,802,006.56 3,670,942.33 1,558.65 33,000 24,472,948.90
4 Pengecatan Interior vinilex m² 1,558.65 1,184.48 20,301 3,582 24,045,796.83 4,243,375.91 1,558.65 23,000 28,289,172.74
5 Plafond gypsum 9 mm rangka hollo knauf m² 562.90 543.50 101,504 17,912 55,167,206.60 9,735,389.40 562.90 543.50 115,000 64,902,596.00
6 Plafond grc 4 mm rangka hollo jayaboard m² 89.10 42.50 110,330 19,470 4,689,025.00 827,475.00 89.10 42.50 125,000 5,516,500.00
7 Lis plafond gypsum cornis m¹ 712.30 712.30 19,859 3,505 14,145,850.62 2,496,326.58 712.30 22,500 16,642,177.20
8 Pengecatan plafond vinilex m² 652.00 586.00 20,301 3,582 11,896,221.92 2,099,333.28 652.00 23,000 13,995,555.20
-
2. PEKERJAAN PASANGAN PINTU / JENDELA 168,089,239.66 44,681,949.78 -
1 Pintu type P 1 Alumunium, As. Solid unit 3.00 2.00 4,055,334 1,078,000 8,110,668.35 2,156,000.45 3.00 2.00 10,266,668.80
2 Pintu type P2 Alumunium, As. Solid unit 18.00 20.00 2,355,393 626,117 47,107,864.32 12,522,343.68 18.00 20.00 59,630,208.00
3 Pintu type P3 (PVC) Alumunium, As. Solid unit 9.00 9.00 1,549,554 411,907 13,945,986.29 3,707,160.91 9.00 9.00 17,653,147.20
4 Pintu type P4 Alumunium, As. Solid unit 2.00 2.00 2,355,393 626,117 4,710,786.43 1,252,234.37 2.00 2.00 5,963,020.80
5 Pintu type P4 Alumunium, As. Solid unit - - -
6 Jendela type J 1 Alumunium, As. Solid unit 26.00 26.00 2,407,692 640,019 62,599,979.83 16,640,500.97 26.00 79,240,480.80
9 Bouwvenlight BV1 Alumunium, As. Solid unit 17.00 17.00 351,107 93,332 5,968,818.46 1,586,647.94 17.00 7,555,466.40
- - -
3. PEKERJAAN LANTAI DAN TANGGA 101,852,056.01 25,199,754.20 -
1 Pasang lantai keramik 40 x 40 cm ex : Asia Tile asia tile m² 533.50 533.50 103,896 26,597 55,428,278.27 14,189,232.75 533.50 543.50 -O144 126,650 69,617,511.02
2 Pasang lantai keramik 30 x 30 cm ex : Asia Tile asia tile m² 42.50 42.50 103,896 26,597 4,415,561.06 1,130,351.25 42.50 42.50 126,650 5,545,912.31
3 Pasang dinding keramik 30 x 25 cm, t = 2 m asia tile m² 181.40 176.80 103,896 26,597 18,368,734.02 4,702,261.20 181.40 176.80 3+10) 126,650 23,070,995.22
4 Plint lantai keramik 40 x10 cm ex : Asia Tile asia tile m¹ 712.30 712.30 18,868 4,830 13,439,482.65 3,440,409.00 712.30 23,000 16,879,891.65
5 Waterprofing, coating ex. Sika → Toilet Mezzanine sika m² 17.50 17.50 90,000 35,000 1,575,000.00 612,500.00 17.50 17.50 2,187,500.00
6 Railling pipa baja medium dicat, lantai 2 pipa blacksteel m¹ 15.00 15.00 575,000 75,000 8,625,000.00 1,125,000.00 15.00 9,750,000.00
-
4. PEKERJAAN ALAT SANITAIR 43,216,000.00 9,941,000.00 -
1 Kloset jongkok American Standard American standart bh 5.00 5.00 357,080 94,920 1,785,400.00 474,600.00 5.00 5.00 452,000 2,260,000.00
2 Kloset duduk American Standard American standart bh 2.00 4.00 2,372,500 250,000 9,490,000.00 1,000,000.00 ### 2.00 4.00 2,622,500 10,490,000.00
3 Floor drain American Standard American standart bh 17.00 19.00 406,850 108,150 7,730,150.00 2,054,850.00 17.00 19.00 515,000 9,785,000.00
4 Jet washer American Standard American standart bh 2.00 4.00 213,000 75,000 852,000.00 300,000.00 75 2.00 4.00 288,000 1,152,000.00
5 Kran air Amreican Standard American standart bh 11.00 11.00 201,450 53,550 2,215,950.00 589,050.00 11.00 11.00 255,000 2,805,000.00
6 urinoir American standart bh 5.00 5.00 2,524,050 670,950 12,620,250.00 3,354,750.00 5.00 5.00 3,195,000 15,975,000.00
7 Wastafel American Standard American standart bh 3.00 3.00 1,125,750 299,250 3,377,250.00 897,750.00 3.00 3.00 1,425,000 4,275,000.00
8 Tempat sabun American Standard American standart bh 9.00 11.00 175,000 50,000 1,925,000.00 550,000.00 50 9.00 11.00 225,000 2,475,000.00
9 Kaca Cermin 160 x 180 cm lokal bh 2.00 2.00 685,000 35,000 1,370,000.00 70,000.00 2.00 2.00 1,440,000.00
10 Kicthen sink satu lobang + kran angsa ex. American Standard IN 38 W/M Chrome Royal bh 1.00 1.00 485,000 65,000 485,000.00 65,000.00 1.00 1.00 550,000.00
11 Meja beton lapis keramik Keramik m¹ 1.50 2.60 525,000 225,000 1,365,000.00 585,000.00 1.50 2.60 1,950,000.00 0.18
-
PEKERJAAN SARANA LUAR -
1. PEKERJAAN SARANA LUAR #N/A #N/A -
1 Saluran Beton,t = 15cm uk. 30 x 60 cm, Readymix K250 m¹ 142.00 172.00 1,211,070 321,930 208,304,040.00 55,371,960.00 142.00 172.00 1,533,000 263,676,000.00 38.34
2 Bak kontrol uk. 40 x 40 cm bh 6.00 8.00 435,073 115,652 3,480,582.00 925,218.00 6.00 8.00 550,725 4,405,800.00 0.13
3 Rabat beton t = 10 cm, wiremesh m6 single m² 40.00 98.00 #N/A #N/A #N/A #N/A 40.00 98.00 #N/A 9.80 10.00 10.00
4 Biotech BT 16 Biotech unit 1.00 1.00 23,543,643 6,258,437 23,543,643.20 6,258,436.80 1.00 1.00 28,700,000 29,802,080.00 0.23
5 Pembuatan Oil Trap uk ( 600 x 200 x 200 )cm UNIT 1.00 1.00 53,285,500 14,164,500 53,285,500.00 14,164,500.00 1.00 1.00 67,450,000 67,450,000.00 10.37 73.73 764.43
6 Grill saluran UNP 100 m' 84.00 150.00 1,797,250 477,750 269,587,500.00 71,662,500.00 84.00 150.00 2,275,000 341,250,000.00
7 Groudwater tank Readymix K250 unit 1.00 1.00 87,492,500 23,257,500 87,492,500.00 23,257,500.00 1.00 1.00 110,750,000.00 14.94 86.30 1,289.67
8 Floorhardener 5kg/m2 sika m2 1,620.00 1,620.00 30,000 15,000 48,600,000.00 24,300,000.00 1,620.00 1,500.00 35,000.00 72,900,000.00
-
PEKERJAAN MEP -
PEKERJAAN MEKANIKAL / ELEKTRIKAL WORKSHOP 1,453,572,343.36 272,975,044.00 -
A ELECTRICAL WORKS -
A.1 ELECTRICAL MAINWORKSHOP -
1 Pekerjaan Panel Lokal, Standard PAMA -
LP – WS & Ofc unit 1.00 1.00 22,921,600 2,000,000 22,921,600.00 2,000,000.00 1.00 24,000,000.00 24,921,600.00 24,921,600.00
PP – Stop Kontak unit 1.00 1.00 17,710,400 1,500,000 17,710,400.00 1,500,000.00 1.00 18,500,000.00 19,210,400.00 19,210,400.00
Panel - PP UPS-1 unit 1.00 1.00 17,710,400 1,500,000 17,710,400.00 1,500,000.00 1.00 18,500,000.00 19,210,400.00 19,210,400.00
Panel SDP Main workshop unit 1.00 1.00 42,151,200 2,500,000 42,151,200.00 2,500,000.00 1.00 43,000,000.00 44,651,200.00 44,651,200.00
2 Kabel - -
Kabel Sub ari LVDP ke SDP WS : - -
Kabel Sub Feeder dari SDP WS ke : NYY 4c – 185 mm Kabel Metal, Kabelindo, Sup mtr 298.00 298.00 1,110,564 250,000 330,947,952.80 74,500,000.00 298.00 1,310,250.00 405,447,952.80 405,447,952.80
Panel SK NYY 4c – 95 mm Kabel Metal, Kabelindo, Sup mtr 8.00 8.00 702,824 55,000 5,622,594.56 440,000.00 8.00 729,800.00 6,062,594.56 6,062,594.56
Panel LP WS & Ofc NYY 4c - –35 mm Kabel Metal, Kabelindo, Sup mtr 8.00 8.00 218,370 35,000 1,746,956.80 280,000.00 8.00 244,000.00 2,026,956.80 2,026,956.80
Panel PP UPS NYY 4c – 6 mm Kabel Metal, Kabelindo, Sup mtr 8.00 8.00 71,312 25,000 570,492.80 200,000.00 8.00 92,750.00 770,492.80 770,492.80
Sparing kabel ls 1.00 1.00 32,112 25,000 32,112.00 25,000.00 1.00 55,000.00 57,112.00 57,112.00
3 Kabel leeder 300 x 100 c/w fitting, Tree Star/ traytek mtr -.0 181,841 48,338 - - -.0 221,667 - -
Kabel leeder 200 x 100 c/w fitting, mtr 120.00 120.00 144,926 38,525 17,391,123.20 4,622,956.80 120.00 176,667 22,014,080.00 22,014,080.00
Elbow 90 derajat Tree Star/ traytek bh 4.00 4.00 61,525 16,355 246,100.80 65,419.20 4.00 75,000 311,520.00 311,520.00
T 200 x 200 Tree Star/ traytek bh 4.00 4.00 113,445 16,355 453,780.80 65,419.20 4.00 125,000.00 519,200.00 519,200.00
4 support and accessories ls 1.00 1.00 2,871,176 763,224 2,871,176.00 763,224.00 1.00 3,500,000 3,634,400.00 3,634,400.00
5 FLOOD LED 180 W TYPE : NNP 34935 SM Panasonic bh 8.00 8.00 8,626,968 350,000 69,015,744.00 2,800,000.00 16.00 8.00 8,645,000.00 71,815,744.00 71,815,744.00
6 Lampu HPIBU LED 210 W TYPE : NNP 35736 SM Panasonic bh 48.00 48.00 7,536,648 350,000 361,759,104.00 16,800,000.00 54.00 48.00 7,595,000.00 378,559,104.00 378,559,104.00
7 Stop kontak 50 A/ 3 phase TYPE 56C550RP+56P550 Clipsal bh 3.00 3.00 1,709,206 259,600 5,127,619.20 778,800.00 3.00 3.00 1,896,000 5,906,419.20 5,906,419.20
8 Stop kontak 32 A/ 3 phase TYPE 56C432+56P432 Clipsal bh 3.00 3.00 1,260,618 259,600 3,781,852.80 778,800.00 3.00 3.00 1,464,000 4,560,652.80 4,560,652.80
9 Stop kontak 15 A/ 1 phase TYPE 56C316+56P316 Clipsal bh 3.00 3.00 783,992 259,600 2,351,976.00 778,800.00 3.00 3.00 1,005,000 3,130,776.00 3,130,776.00
-
-
10 Instalation Kabel Metal, Kabelindo, Supreme -
Installation lampu HPIT LED 180 W NYM 3 x 2,5mm + Conduit Kabel Metal, Kabelindo, Sup ttk 8.00 8.00 306,328 155,760 2,450,624.00 1,246,080.00 16.00 445,000 3,696,704.00 3,696,704.00
Installation lampu HPIBU Lampu LED 210 W NYM 3 x 2,5mm + Conduit Kabel Metal, Kabelindo, Sup ttk 48.00 48.00 306,328 155,760 14,703,744.00 7,476,480.00 54.00 22,180,224.00 22,180,224.00
Installation Stop kontak 16 A/1 p NYM 3 x 2,5mm + Conduit Kabel Metal, Kabelindo, Sup ttk 3.00 3.00 3,092,355 155,760 9,277,065.60 467,280.00 3.00 3,128,000 9,744,345.60 9,744,345.60
Installation Stop kontak 50 A/3 p NYY 4 x 16mm + G Kabel Metal, Kabelindo, Sup ttk 3.00 3.00 7,815,907 259,600 23,447,721.00 778,800.00 3.00 7,776,875 24,226,521.00 24,226,521.00
Installation Stop kontak 32 A/3 p NYY 4 x 6mm + G Kabel Metal, Kabelindo, Sup ttk 3.00 3.00 3,582,610 259,600 10,747,829.40 778,800.00 3.00 3,700,125 11,526,629.40 11,526,629.40
-
A.2 ELECTRICAL WORKS OFFICE -
1 Lighting, Outlet and Instlation -
2 Lampu 2 x 36 Watt Surface Mounted with V-Shave (TKO) Philips,Panasonic,Lucolite bh 52.00 52.00 498,432 129,800 25,918,464.00 6,749,600.00 52.00 62.00 605,000.00 32,668,064.00 32,668,064.00
Lampu 1 x 36 Watt Surface Mounted with V-Shave (TKO) Philips,Panasonic,Lucolite bh 26.00 26.00 381,093 129,800 9,908,412.80 3,374,800.00 26.00 7.00 492,000.00 13,283,212.80 13,283,212.80
3 Down Light 1x18 Watt dia 5 " Philips,Panasonic,Lucolite bh -.0 0.00 154,202 129,800 - - -.0 273,500.00 - -
Down Light 1x 9 Watt dia 3 " Philips,Panasonic,Lucolite bh -.0 0.00 140,184 129,800 - - -.0 260,000.00 - -
4 Stop Kontak 1 Ph/ 16 A 1 Gang MK / CLIPSAL bh 30.00 30.00 31,152 36,344 934,560.00 1,090,320.00 30.00 65,000 2,024,880.00 2,024,880.00
5 Stop Kontak 1 Ph/ 16 A 4 Gang ( UPS ) MK / CLIPSAL bh 30.00 30.00 93,456 36,344 2,803,680.00 1,090,320.00 30.00 125,000 3,894,000.00 3,894,000.00
6 Single Switch Clipsal Standard bh 45.00 45.00 25,960 36,344 1,168,200.00 1,635,480.00 45.00 18.00 60,000 2,803,680.00 2,803,680.00
7 Double Switch Clipsal Standard bh 25.00 25.00 31,152 36,344 778,800.00 908,600.00 25.00 12.00 65,000 1,687,400.00 1,687,400.00
8 NYM 3 x 2,5 mm2 + conduit to Installation FL 2 x 36 Watt & 1 x 36 Watt Supreme ttk 52.00 100.00 153,640 80,000 15,364,000.00 8,000,000.00 52.00 225,000 23,364,000.00 23,364,000.00
9 NYM 3 x 2,5 mm2 + conduit to Installation Down Light 18 Watt + 9 Watt Supreme ttk 26.00 0.00 153,640 80,000 - - 26.00 - -
10 NYM 3 x 2,5 mm2 + conduit to Installation Receptacle 1 Ph/16 A 1 Gang' Supreme ttk 30.00 30.00 153,640 80,000 4,609,200.00 2,400,000.00 30.00 7,009,200.00 7,009,200.00
11 NYM 3 x 2,5 mm2 + Conduit to General Receptacle 1 Ph/16 A 2 Gang ( UPS ) Supreme ttk 30.00 30.00 153,640 80,000 4,609,200.00 2,400,000.00 30.00 7,009,200.00 7,009,200.00
12 Support of Material Lot 1.00 1.00 3,934,900 997,500 3,934,900.00 997,500.00 1.00 4,500,000 4,750,000.00 4,932,400.00 4,932,400.00
13 Grounding Bangunan Keliling ( dari kolom di conenect ke tulangan lantai) BC 50mm Lot 6.00 6.00 3,727,800 945,000 22,366,800.00 5,670,000.00 6.00 4,500,000.00 28,036,800.00 28,036,800.00
14 Telephone ( Outlet + Instalation "ITC 2pair" ) ttk 30.00 30.00 355,500 94,500 10,665,000.00 2,835,000.00 30.00 450,000 13,500,000.00 13,500,000.00
15 Data ( Outlet + Instalation "Cat 6" ) ttk 24.00 24.00 256,750 68,250 6,162,000.00 1,638,000.00 24.00 325,000 7,800,000.00 7,800,000.00
-
B Lighting System -
1 Finial / air terminal ( Electrostatis )R= 120MTR Erico/Prevecton unit 1.00 1.00 32,767,200 1,500,000 32,767,200.00 1,500,000.00 1.00 33,000,000.00 34,267,200.00 34,267,200.00
2 Down Conductur Double Sheilded 2x35mm m' 30.00 30.00 207,100 52,500 6,213,000.00 1,575,000.00 30.00 250,000.00 7,788,000.00 7,788,000.00
3 Grounding ( min 2 titik & tahanan max 2 ohm ) Cover Rood 5/8 " bh 2.00 2.00 2,899,400 735,000 5,798,800.00 1,470,000.00 2.00 3,500,000.00 7,268,800.00 7,268,800.00
4 Bak kontrol bh 1.00 1.00 372,780 94,500 372,780.00 94,500.00 1.00 450,000.00 467,280.00 467,280.00
5 Tiang pipa dia. 2" panjang 3m Galvanis bh 1.00 1.00 165,680 42,000 165,680.00 42,000.00 1.00 200,000.00 207,680.00 207,680.00
- - -
C MECHANICAL WORKS -
1 Packed Booster Pump (Double) ls 1.00 1.00 46,420,000 5,500,000 46,420,000.00 5,500,000.00 1.00 50,000,000.00 51,920,000.00 51,920,000.00
Merk Grounfos / Ebara -
Type -
Kap. -
Total Head 40 m -
Power -
Presure Tank ( include ) -
Model membran -
Cap. 200 lt/m -
Automatic Panel Water Pump -
Cable Power Pump NYY 4x6 mm2 ( 50 m' ) -
Include fitting, support and accessories -
-
2 Air Conditioning -
AC Split Wall type 2 PK – 18000 BTU / H Panasonic Unit 10.00 5.00 6,920,720 400,000 34,603,600.00 2,000,000.00 10.00 5.00 7,050,000 36,603,600.00 36,603,600.00
AC Split Wall type 1.5 PK – 13500 BTU / H Panasonic Unit 6.00 7.00 5,015,256 400,000 35,106,792.00 2,800,000.00 6.00 7.00 5,215,000 37,906,792.00 37,906,792.00
AC Split Wall type 1 PK – 9000 BTU / H Panasonic Unit 2.00 5.00 3,603,032 400,000 18,015,160.00 2,000,000.00 2.00 5.00 3,855,000 20,015,160.00 20,015,160.00
AC Split Wall type 0,75 PK - 7000 BTU / H Panasonic Unit 2.00 6.00 3,494,000 400,000 20,964,000.00 2,400,000.00 2.00 6.00 3,750,000 23,364,000.00 23,364,000.00
Exhaust fan Panasonic - - - -
Kapasitas 318 CFM Wall Type UNIT 16.00 16.00 434,500 115,500 6,952,000.00 1,848,000.00 16.00 550,000 8,800,000.00 8,800,000.00
Kapasitas 265 CFM Ceiling Type UNIT 2.00 2.00 414,750 110,250 829,500.00 220,500.00 2.00 525,000 1,050,000.00 1,050,000.00
Installation AC + Cable Power + Cable Control Panasonic Lot 950,000 175,000 1,125,000 - -
Installation Exhaust + Cable Power + Cable Control Panasonic Lot - - -
Support of Material Lot 1.00 1.00 2,071,000 525,000 2,071,000.00 525,000.00 1.00 2,500,000.00 2,596,000.00 2,596,000.00
-
3 Oil piping instalation -
Pipe dia 50mm line 1 Blacksteel schedul 40 mtr 90.00 90.00 128,786 75,000 11,590,740.00 6,750,000.00 90.00 196,250.00 18,340,740.00 18,340,740.00
Pipe dia 50mm line 2 Blacksteel schedul 40 mtr 90.00 90.00 128,786 75,000 11,590,740.00 6,750,000.00 90.00 18,340,740.00 18,340,740.00
- - -
Pipa dia 20mm line 1 Blacksteel schedul 40 mtr 30.00 30.00 66,763 35,000 2,002,896.00 1,050,000.00 30.00 98,000.00 3,052,896.00 3,052,896.00
Pipa dia 20mm line 2 Blacksteel schedul 40 mtr 30.00 30.00 66,763 35,000 2,002,896.00 1,050,000.00 30.00 3,052,896.00 3,052,896.00
Ball Valve dia 20" Kitz bh 42.00 42.00 389,660 103,580 16,365,703.20 4,350,376.80 42.00 475,000 20,716,080.00 20,716,080.00
Fitting, support and accessories ls 1.00 1.00 10,254,200 2,625,000 10,254,200.00 2,625,000.00 1.00 12,500,000.00 12,879,200.00 12,879,200.00
- - -
4 Clean Water Piping Instalation - - -
GIP med dia. 50 mm Spindo mtr 108.00 108.00 112,431 75,000 12,142,569.60 8,100,000.00 108.00 180,500 20,242,569.60 20,242,569.60
GIP med dia. 20 mm Spindo mtr 30.00 30.00 39,505 35,000 1,185,156.00 1,050,000.00 30.00 71,750 2,235,156.00 2,235,156.00
Ball Valve dia. 50 mm Kitz nos 2.00 2.00 512,710 136,290 1,025,420.00 272,580.00 2.00 625,000 1,298,000.00 1,298,000.00
Ball Valve dia. 20 mm Kitz nos 6.00 6.00 389,660 103,580 2,337,957.60 621,482.40 6.00 2,959,440.00 2,959,440.00
Fitting, support and accessories lot 1.00 1.00 1,230,504 315,000 1,230,504.00 315,000.00 1.00 1,500,000.00 1,545,504.00 1,545,504.00
- - -
5 Air Compresed Instalation - - -
GIP med dia. 50 mm Spindo m 108.00 108.00 112,431 75,000 12,142,569.60 8,100,000.00 108.00 20,242,569.60 20,242,569.60
GIP med dia. 20 mm Spindo m 30.00 30.00 39,505 35,000 1,185,156.00 1,050,000.00 30.00 2,235,156.00 2,235,156.00
Ball Valve dia. 50 mm Kitz m 2.00 2.00 512,710 103,580 1,025,420.00 207,160.80 2.00 1,232,580.80 1,232,580.80
Fitting, support and accessories lot 1.00 1.00 1,230,504 315,000 1,230,504.00 315,000.00 1.00 1,545,504.00 1,545,504.00
- - -
6 Clean water piping instalation - - -
Pipa PVC dia. 50 mm Wavin AW m 108.00 108.00 21,920 30,000 2,367,360.00 3,240,000.00 108.00 50,000.00 5,607,360.00 5,607,360.00
Pipa PVC dia. 20 mm Wavin AW m 30.00 30.00 15,114 15,000 453,408.00 450,000.00 30.00 29,000.00 903,408.00 903,408.00
Fitting, support and accessories lot 1.00 1.00 1,230,504 315,000 1,230,504.00 315,000.00 1.00 1,500,000.00 1,545,504.00 1,545,504.00
- - -
6 Plumbing Toilet Installation, incl pipa Ventilasi - - -
Pipe PVC AW type dia 100mm Wavin AW Mtr 36.00 36.00 94,722 60,000 3,409,977.60 2,160,000.00 36.00 149000 5,569,977.60 5,569,977.60
Pipe PVC AW type dia 50mm Wavin AW Mtr 18.00 18.00 21,920 30,000 394,560.00 540,000.00 18.00 934,560.00 934,560.00
Pipe PVC AW type dia 40mm Wavin AW Mtr 42.00 42.00 19,036 22,500 799,512.00 945,000.00 42.00 40,000.00 1,744,512.00 1,744,512.00
Pipe PVC AW dia 25 mm Wavin AW Mtr -.0 0.00 15,633 15,000 - - -.0 29,500.00 - -
Pipe PVC AW dia 20 mm Wavin AW Mtr 12.00 12.00 13,556 15,000 162,672.00 180,000.00 12.00 27,500.00 342,672.00 342,672.00
Pipe PVC AW dia 15 mm Wavin AW Mtr -.0 0.00 10,960 15,000 - - -.0 25,000.00 - -
Fitting of Material Rucika Lot 1.00 1.00 1,230,504 315,000 1,230,504.00 315,000.00 1.00 1,545,504.00 1,545,504.00
-
PEKERJAAN TAMBAHAN 336,582,970.58 1,169,987,671.06 -
1 Pekerjaan Persiapan ls 1.00 1,083,660,000 - 1,083,660,000.00 1,083,660,000.00
2 Pasangan dinding double gypsum m² 470.30 105,184 35,000 49,468,035.20 16,460,500.00 470.30 2,15) 135,000 65,928,535.20
3 Lampu 1 x 18 Watt Surface Mounted with V-Shave (TKO) Philips,Panasonic,Lucolite bh 22.00 381,320 60,000 8,389,040.00 1,320,000.00 22.00 425,000.00 9,709,040.00 9,709,040.00
-
3. PEKERJAAN STRUKTUR BAJA -
WORKSHOP DAN OFFICE -
1 HB 300.300.10.15 (K5) Gunung Garuda/KS kg 1,925.50 16,500 5,000 31,770,684.00 9,627,480.00 1,925.50 41,398,164.00
2 WF 200.100.5,5.8 (R3) Gunung Garuda/KS kg 205.33 16,000 5,000 3,285,333.33 1,026,666.67 205.33 4,312,000.00
3 WF 200.100.5,5.8 (BL3) Gunung Garuda/KS kg 699.73 16,000 5,000 11,195,733.33 3,498,666.67 699.73 14,694,400.00
4 WF 200.100.5,5.8 (G5) Gunung Garuda/KS kg 1,417.60 16,000 5,000 22,681,600.00 7,088,000.00 1,417.60 29,769,600.00
5 L 50.50.5 (Bracing Antar Kolom) Gunung Garuda/KS kg 358.34 16,000 5,000 5,733,504.00 1,791,720.00 358.34 7,525,224.00
6 L 50.50.5 (Bracing Runway) Gunung Garuda/KS kg 686.80 16,000 5,000 10,988,732.16 3,433,978.80 686.80 14,422,710.96
7 L 40.40.4 Gunung Garuda/KS kg 148.98 16,000 5,000 2,383,603.20 744,876.00 148.98 3,128,479.20
8 RB Ø 16 mm (Ikatan Angin) Gunung Garuda/KS kg 1,140.30 16,000 5,000 18,244,864.00 5,701,520.00 1,140.30 23,946,384.00
9 RB Ø 12 mm (Trekstang) Gunung Garuda/KS kg 1,264.03 16,000 5,000 20,224,426.67 6,320,133.33 1,264.03 26,544,560.00
10 Bollard Ø 8 mm t=8,2 mm Gunung Garuda/KS kg 1,009.92 16,000 5,000 16,158,720.00 5,049,600.00 1,009.92 21,208,320.00
11 Plat 16 mm Gunung Garuda/KS kg 260.74 16,000 5,000 4,171,887.88 1,303,714.96 260.74 5,475,602.84
12 Plat 8 mm Gunung Garuda/KS kg 2,271.36 16,000 5,000 36,341,806.81 11,356,814.63 2,271.36 47,698,621.44
13 Angkur Ø 19 mm bh 132.00 135,000 65,000 17,820,000.00 8,580,000.00 132 26,400,000.00
14 HTB Ø 22 mm bh 448.00 26,250 750 11,760,000.00 336,000.00 448 12,096,000.00
15 HTB Ø 19 mm bh 3,454.00 16,900 600 58,372,600.00 2,072,400.00 3,454 60,445,000.00
16 UNC Ø 12 mm bh 2,052.00 3,700 300 7,592,400.00 615,600.00 2,052 8,208,000.00
-
-
633.60 - 717.32 17.86 - 7.45 5.64 2,453.36 64,998.92 10.00 300.00 28.00 - 684.95 367,606,833.60 1,421,566,457.76
#N/A #N/A #N/A 49.067

#N/A
4 Workshop 6 Bays OHC 15 TON

BAYA
PROYEK PEMBANGUNAN OFFICE, WORKSHOP & WAREHOUSE FACILITY 1
PT. PAMAPERSADA NUSANTARA BAYA - KALIMANTAN TIMUR
PAKET PEKERJAAN WASHING HD
VOL UNIT PRICE TOTAL PRICE VOL

NO JENIS PEKERJAAN SPESIFIKASI UNIT KONT
PAMA MATERIAL UPAH MATERIAL UPAH PAMA
1 PEKERJAAN TANAH ls 1.00 1.00 59,677,702 95,089,646 1.00 154,767,348.11

2 PEKERJAAN STRUKTUR DASAR ls 1.00 1.00 189,222,280 51,658,992 1.00 240,881,272.50
3 PEKERJAAN SARANA LUAR ls 1.00 1.00 1.00 -
4 PEKERJAAN BAK LUMPUR TERBUKA ls 1.00 1.00 205,115,741 101,717,032 1.00 306,832,772.98
- -
5 PEKERJAAN INSTALASI AIR BERSIH ls 1.00 1.00 19,686,013 5,232,991 1.00 24,919,004.00
6 PEKERJAAN TAMBAH ls - 35,550,000 235,212,500
Sub Total 509,251,736 488,911,161 998,162,897.59
Total 998,000,000.00
PROYEK PEMBANGUNAN OFFICE, WORKSHOP & WAREHOUSE FACILITY 998,162,898

PT. PAMAPERSADA NUSANTARA BAYA - KALIMANTAN TIMUR
PAKET PEKERJAAN WASHING HD
VOL UNIT PRICE TOTAL PRICE VOL Volume Koef Sirtu Koef Pasir Urug Readymix Sitemix
Lantai kerja Readymix
Koef Split Koef Pasir Beton Koef Semen Koef Besi Koef M.6 Koef M.8 Koef M.10 Koef Bekisting MECAMICAL ELECTRICAL
NO JENIS PEKERJAAN SPESIFIKASI UNIT KONT
PAMA MATERIAL UPAH MATERIAL UPAH PAMA GGL m3 m3 m3 m3 m3 m3 m3 kg Kg lbr lbr lbr m2 (Rp) (Rp)
I WASHING BAYS
A. PEKERJAAN TANAH 59,677,702 95,089,646 -
1 Galian tanah m³ 221.20 37.13 - 77,880 - 2,891,295 221.20 37.13 2,891,295.00 - 2,891,295.00 2,891,295.00
2 Buangan tanah m³ 962.00 962.00 - 77,880 - 74,920,560 962.00 74,920,560.00 - 74,920,560.00 74,920,560.00
3 Urugan tanah kembali m³ 3.60 3.60 - 77,880 - 280,368 3.60 280,368.00 - 280,368.00 280,368.00
4 Pemadatan tanah m² 435.20 214.75 - 15,576 - 3,344,946 435.20 3,344,946.00 - 3,344,946.00 3,344,946.00
5 Sirtu dibawah slab lantai Washing dan Ramp t = 20 cm m³ 87.04 39.93 347,692 57,112 13,882,646 2,280,368 87.04 39.93 16,163,014.11 13,882,646.18 2,280,367.94 16,163,014.11 1.20 47.91
6 Plastik cor m² 435.20 214.75 4,855 857 1,042,508 183,972 435.20 214.75 1,226,480.20 1,042,508.17 183,972.03 1,226,480.20
7 Pekerjaan Cerucuk dolken-->>asumsi L-2m @1m m 962.00 962.00 46,520 11,630 44,752,548 11,188,137 962.00 962.00 55,940,684.80 44,752,547.84 11,188,136.96 55,940,684.80
- - - -
B PEKERJAAN STRUKTUR DASAR 189,222,280 51,658,992 - - - -
1 Slab Lantai dasar t = 30 cm Tulangan D13-150 Double Layer Ready mix K-250 m³ 88.56 44.55 2,629,752 699,048 117,155,452 31,142,588 88.56 44.55 148,298,040.00 117,155,451.60 31,142,588.40 148,298,040.00 44.55 102.21 4,553.25 25.50
2 Ramp (In) dan (Out) t = 30 cm Tulangan D12-150 double layer m³ 42.00 13.50 2,629,752 699,048 35,501,652 9,437,148 42.00 13.50 44,938,800.00 35,501,652.00 9,437,148.00 44,938,800.00 13.50 102.21 1,379.77 22.80
3 Bund wall atas saluran Tinggi 75 cm, Lebar 15 cm m¹ 3.60 25.00 295,847 78,643 7,396,178 1,966,073 3.60 25.00 9,362,250.00 7,396,177.50 1,966,072.50 9,362,250.00 25.00 102.21 2,555.13
4 Rabat beton T = 10 cm tanpa tulangan L = 240 cm m3 - 4.13 1,129,779 300,321 4,660,338 1,238,824 - 4.13 5,899,162.50 4,660,338.38 1,238,824.13 5,899,162.50 4.13
5 Saluran beton L. 80 cm ke arah bak plumbing m¹ - 0.00 - - - - - - -
6 Saluran Plumbing L. 80 cm bawah Ramp (In) dan (Out) m¹ - 0.00 - - - - - - -
7 Bak kontrol uk. 200x200x100 cm bh 5.00 1.00 18,703,661 4,971,859 18,703,661 4,971,859 5.00 1.00 22,800,000 23,675,520.00 18,703,660.80 4,971,859.20 23,675,520.00 0.90
8 Floor hardener slab washing 5kg/m2 m2 435.20 193.50 30,000 15,000 5,805,000 2,902,500 435.20 193.50 8,707,500.00 5,805,000.00 2,902,500.00 8,707,500.00
- - - -
D. PEKERJAAN SARANA LUAR - - - -
1 Saluran beton keliling area washing - - - -

- Saluran beton L. 80 cm tertutup grill L 60.60.6 & plat besi 20 Gunung Garuda m¹ - 0.00 Exclude Exclude - - - - -
- Saluran beton L. 150 cm tertutup Grill UNP 100.50.6.8,5 Gunung Garuda m¹ - 0.00 Exclude Exclude - - - - -
- - - -
E. PEKERJAAN BAK LUMPUR TERBUKA → Uk. 600x1400x308,5 cm (1 unit) 205,115,741 101,717,032 - - - -
1 Galian tanah ALAT PC dari PAMA m³ 186.35 399.00 - 77,880 - 31,074,120 186.35 399.00 31,074,120.00 - 31,074,120.00 31,074,120.00
2 Buangan tanah m³ 179.00 179.00 - 77,880 - 13,940,520 179.00 13,940,520.00 - 13,940,520.00 13,940,520.00
2 Urugan tanah kembali m³ 7.85 7.85 - 77,880 - 611,670 7.85 611,669.52 - 611,669.52 611,669.52
3 Pemadatan tanah m² 129.20 142.50 - 15,576 - 2,219,580 129.20 104 2,219,580.00 - 2,219,580.00 2,219,580.00
4 Plastik cor m² 129.20 142.50 4,855 857 691,769 122,077 129.20 142.50 813,846.00 691,769.10 122,076.90 813,846.00
5 Sirtu dibawah lantai dasar t = 30 cm m³ 38.76 49.67 347,692 57,112 17,268,123 2,836,467 38.76 49.67 20,104,590.66 17,268,123.18 2,836,467.48 20,104,590.66 1.20 59.60
6 Waterstop m¹ 54.10 46.50 184,576 49,064 8,582,765 2,281,495 54.10 46.50 225,000 10,864,260.00 8,582,765.40 2,281,494.60 10,864,260.00
7 Waterproofing coating (dinding saja) m² 97.00 68.00 90,000 35,000 6,120,000 2,380,000 97.00 68.00 8,500,000.00 6,120,000.00 2,380,000.00 8,500,000.00
8 Tangga Maintenance h-1,8m unit 2.00 2.00 1,107,454 294,386 2,214,907 588,773 2.00 2.00 1,350,000 2,803,680.00 2,214,907.20 588,772.80 2,803,680.00
9 Slab Lantai dasar t = 20 cm D10-200 double m³ 25.84 33.00 2,257,504 600,096 74,497,632 19,803,168 25.84 33.00 94,300,800.00 74,497,632.00 19,803,168.00 94,300,800.00 33.00 91.50 3,019.66 9.64
10 Dinding beton t = 20 cm D13-200 dan Ø12-200 m³ 15.40 15.64 3,642,848 968,352 56,974,143 15,145,025 15.40 15.64 72,119,168.00 56,974,142.72 15,145,025.28 72,119,168.00 15.64 104.97 1,641.71 248.00
11 Pipa out let dia. 4" PVC m' 11.75 11.75 94,722 60,000 1,112,979 705,000 11.75 1,817,978.80 1,112,978.80 705,000.00 1,817,978.80 1,817,978.80
12 Railing baja h-1m finish cat m 8.00 54.00 697,286 185,354 37,653,422 10,009,138 8.00 54.00 850,000 47,662,560.00 37,653,422.40 10,009,137.60 47,662,560.00
- - - - - -
F. PEKERJAAN INSTALASI AIR BERSIH 19,686,013 5,232,991 - - - -
1 Pipa mainline dia 4" Galvanis m 36.00 36.00 426,917 113,484 15,368,995 4,085,429 36.00 520,417 19,454,424.00 15,368,994.96 4,085,429.04 19,454,424.00 19,454,424.00
2 Pipa watercanon Ø 2" Galvanis m 6.00 6.00 377,696 100,400 2,266,178 602,402 6.00 460,417 2,868,580.00 2,266,178.20 602,401.80 2,868,580.00 2,868,580.00
3 Fiting ls 1.00 1.00 2,050,840 545,160 2,050,840 545,160 1.00 2,500,000 2,596,000.00 2,050,840.00 545,160.00 2,596,000.00 2,596,000.00
- - - -
G. PEKERJAAN TAMBAH 35,550,000 235,212,500 - - - -
1 Pekerjaan Persiapan ls 1.00 225,762,500 - 225,762,500.00 225,762,500.00 - 225,762,500.00 225,762,500.00

2 Oil trap ls 1.00 1.00 35,550,000 9,450,000 35,550,000 9,450,000 1.00 45,000,000 45,000,000.00 35,550,000.00 9,450,000.00 45,000,000.00
- - - -
- - - -
- - - -
- - - -
-
107.51 - 136.72 - - - - - 13,149.52 - - - 305.94 26,736,982.80 -

509,251,736.42 488,911,161.17 998,162,898 509,251,736 488,911,161 998,162,897.59
998,162,898
509,251,736
5 Washing Bays
BAYA
PAKET PEKERJAAN WORKSHOP FACILITY 1.0384
PAKET PEKERJAAN POWER HOUSE & COMPRESSOR ROOM
PT PAMAPERSADA NUSANTARA-BAYA-KALIMANTAN TIMUR
VOL UNIT PRICE TOTAL PRICE

NO JENIS PEKERJAAN SPESIFIKASI SATUAN
PAMA KONT MATRIAL UPAH MATERIAL UPAH
I. BANGUNAN POWER HOUSE

1. PEKERJAAN TANAH 1 1 ls 6,573,983 7,643,559 14,217,541.48
2. PEKERJAAN STRUKTUR 1 1 ls #N/A #N/A #N/A
3. PEKERJAAN STRUKTUR ATAP + PENUTUP ATAP 1 1 ls 34,815,321 10,643,704 45,459,025.36
4. PEKERJAAN DINDING DAN PLAFOND 1 1 ls 52,081,798 10,297,258 62,379,055.55
5. PEKERJAAN PASANGAN PINTU / JENDELA 1 1 ls 13,827,584 3,675,687 17,503,270.40
-
II. BANGUNAN COMPRESSOR -
1. PEKERJAAN TANAH 1 1 ls 349,525 2,620,039 2,969,564.40
2. PEKERJAAN STRUKTUR 1 1 ls #N/A #N/A #N/A
3. PEKERJAAN STRUKTUR ATAP + PENUTUP ATAP 1 1 ls 20,232,142 6,438,688 26,670,830.49
4. PEKERJAAN DINDING DAN PLAFOND 1 1 ls 6,875,341 826,525 7,701,865.92
5. PEKERJAAN PASANGAN PINTU / JENDELA 1 1 ls 47,077,853 12,514,366 59,592,218.40
-
III. PEKERJAAN SARANA LUAR 1 1 ls 41,750,947 11,098,353 52,849,300.00
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 1 1 ls 48,755,470 13,542,596 62,298,065.60
V. PEKERJAAN TAMBAHAN 1 1 ls 53,294,219 194,678,866 247,973,084.80
Sub Total - - #N/A #N/A #N/A
Total #N/A

PAKET PEKERJAAN POWER HOUSE & COMPRESSOR ROOM
PT PAMAPERSADA NUSANTARA-BAYA-KALIMANTAN TIMUR
VOL UNIT PRICE TOTAL PRICE TOTAL PRICE Koef Sirtu Koef Pasir Urug Readymix Sitemix
Koef Batu kali Koef Split Koef Pasir Beton Koef Semen Koef Besi Koef M.5 Koef Bekisting MECAMICAL ELECTRICAL
NO JENIS PEKERJAAN SPESIFIKASI SATUAN
PAMA KONT MATRIAL UPAH MATRIAL (RP) UPAH (RP) m3 m3 m3 m3 m3 m3 m3 m3 kg Kg lbr m2 (Rp) (Rp)
I. BANGUNAN POWER HOUSE
1. PEKERJAAN TANAH 6,573,982.92 7,643,558.56 -

1 Galian tanah untuk pondasi 45.36 45.36 m³ - 77,880 - 3,532,636.80 3,532,636.80
2 Urugan tanah kembali 13.61 13.608 m³ - 77,880 - 1,059,791.04 1,059,791.04
3 Pemadatan tanah 72.00 72 m² - 15,576 - 1,121,472.00 1,121,472.00
4 Lantai kerja , t = 5 cm dibawah pondasi & tie beam 5.40 5.398 m3 1,104,541 337,480 5,962,313.40 1,821,717.04 7,784,030.44 5.40 0.99 5.34 0.75 4.05 250.00 1,349.50
5 Plastik cor bawah lantai 126.00 126 m² 4,855 857 611,669.52 107,941.68 126 719,611.20
-
2. PEKERJAAN STRUKTUR #N/A #N/A -
1 Pondasi Batu kali Lokal 20.40 20.4 m³ 528,352 140,448 10,778,380.80 2,865,139.20 16.8 13,643,520.00 1.20 24.48 98.00 1,999.20
2 Pondasi Genset t= 50 cm Ø12-150 double (asumsi uk. 41 Readymix K-225 7.79 7.79 m³ 4,521,249 1,201,851 35,220,529.71 9,362,419.29 7.79 44,582,949.00 7.79 207.51 1,616.51 6.67 51.93
3 Pondasi Storage tank (asumsi uk. panjang. 130 cm) Readymix K-225 1.20 5 m³ 4,521,249 926,898 22,606,245.00 4,634,490.00 5 27,240,735.00 5.00 207.51 1,037.56 6.67 33.33
4 Tie beam Storage tank 20 x 40 cm (asumsi panjang. 240 Sitemix K-225 0.68 0.224 m³ 3,687,483 980,217 825,996.19 219,568.61 0.224 1,045,564.80 0.22 129.18 28.94 8.00 1.79
5 Sloof 20 x 25 cm Sitemix K-225 2.40 2.4 m³ 3,687,483 980,217 8,849,959.20 2,352,520.80 1.8 11,202,480.00 2.40 129.18 310.04 8.00 19.20
6 Slab Lantai dasar t = 7 cm ( Office ) M5 single Readymix K-225 4.79 4.7894 m³ #N/A #N/A #N/A #N/A 3.9494 #N/A 4.79 14.29 7.00 2.94
7 Kolom beton 30 x 30 cm Sitemix K-225 2.74 2.808 m³ 3,687,483 980,217 10,354,452.26 2,752,449.34 2.808 13,106,901.60 2.81 129.18 362.75 8.00 22.46
8 Ring balok 20 x 25 cm Sitemix K-225 2.40 2.4 m³ 3,687,483 980,217 8,849,959.20 2,352,520.80 1.8 11,202,480.00 2.40 129.18 310.04 8.00 19.20
-
3. PEKERJAAN STRUKTUR ATAP + PENUTUP ATAP 34,815,321.36 10,643,704.00 -
1 Rangka Atap Baja Ringan Taso/Maxitop 138.98 139.03 m² 146,720 35,000 20,398,246.85 4,865,994.00 139.0284 175000 25,264,240.85
2 Metal roof Sakura Roof, merp 138.98 139.03 m² 84,032 25,000 11,682,834.51 3,475,710.00 139.0284 105000 15,158,544.51
3 Nok atap Sakura Roof 14.00 14 m¹ 63,264 25,000 885,696.00 350,000.00 14 85000 1,235,696.00
4 Lisplank, kayu 2x 2/20 inc. pengecatan 47.60 48.8 m¹ 37,880 40,000 1,848,544.00 1,952,000.00 48.8 75000 3,800,544.00
-
4. PEKERJAAN DINDING 52,081,798.02 10,297,257.53 -
1 Pasangan dinding batako 105.70 130.28 m² 127,983 22,585 16,673,599.18 2,942,399.86 130.28 (3,8*(9*2+6*3)+0,3*(3*2 19,615,999.04
2 Plesteran dinding 211.40 260.56 m² 83,851 14,797 21,848,164.45 3,855,558.43 25,703,722.88
3 Pengecatan dinding bata luar Vinilex 211.40 260.56 m² 29,127 5,140 7,589,362.39 1,339,299.24 8,928,661.63
4 Plafond tripleks 6 mm/ GRC 6mm fin. Cat 126.00 54 m² 110,568 40,000 5,970,672.00 2,160,000.00 54 145000 8,130,672.00
1 Dinding Wiremesh - 0 m2 - - -
-
1 Pintu baja type D1 2.00 2 unit 2,170,609 576,997 4,341,218.11 1,153,994.69 2 2646000 5,495,212.80
2 Pintu baja type D2 2.00 2 unit 3,307,595 879,234 6,615,189.50 1,758,468.10 2 4032000 8,373,657.60
3 Jendela kayu type J1 1.00 1 unit 2,871,176 763,224 2,871,176.00 763,224.00 1 3500000 3,634,400.00
4 Lubang radiator type H1 ( di suply 0leh kontraktor ME) 2.00 0 unit 3,474,123 923,501 - - 0 4235000 -
-
-
II. BANGUNAN COMPRESSOR -
-
1. PEKERJAAN TANAH 349,525.44 2,620,038.96 -
1 Galian tanah untuk pondasi 20.52 20.52 m³ - 77,880 - 1,598,097.60 1,598,097.60
2 Urugan tanah kembali 5.13 5.13 m³ - 77,880 - 399,524.40 399,524.40
3 Pemadatan tanah 36.00 36 m² - 15,576 - 560,736.00 560,736.00
6 Plastik cor bawah lantai 36.00 72 m² 4,855 857 349,525.44 61,680.96 72 411,206.40
- -
2. PEKERJAAN STRUKTUR #N/A #N/A -
2 Pondasi Batu kali Lokal 10.20 10.2 m³ 528,352 140,448 5,389,190.40 1,432,569.60 8.4 6,821,760.00 1.20 12.24 1.00 10.20
3 Sloof 20 x 25 cm Readymix K-225 1.20 1.2 m³ 3,687,483 980,217 4,424,979.60 1,176,260.40 1.2 5,601,240.00 1.20 129.18 155.02 8.00 9.60
4 Slab Lantai dasar t = 7 cm ( Office ) M5 single Readymix K-225 2.52 2.52 m³ #N/A #N/A #N/A #N/A 2.52 #N/A 2.52 14.29 4.00 1.68
5 Kolom beton 30 x 30 cm Readymix K-225 2.30 2.736 m³ 3,687,483 980,217 10,088,953.49 2,681,873.71 2.736 12,770,827.20 2.74 129.18 353.45 8.00 21.89
6 Ring balok 20 x 25 cm Readymix K-225 1.20 1.2 m³ 3,687,483 980,217 4,424,979.60 1,176,260.40 1.2 5,601,240.00 1.20 129.18 155.02 8.00 9.60
- - -
1 Rangka Atap Baja Ringan Smart Truss 76.61 79.4448 m² 146,720 35,000 11,656,141.06 2,780,568.00 79.4448 14,436,709.06
2 Metal roof Sakura Roof 76.61 79.4448 m² 84,032 25,000 6,675,905.43 1,986,120.00 79.4448 8,662,025.43
3 Nok atap Sakura Roof 8.00 8 m¹ 63,264 25,000 506,112.00 200,000.00 8 706,112.00
4 Lisplank, kayu 2x 2/20 inc. pengecatan 35.08 36.8 m¹ 37,880 40,000 1,393,984.00 1,472,000.00 36.8 2,865,984.00
-
4. PEKERJAAN DINDING DAN PLAFOND 6,875,341.06 826,524.86 -
1 Dinding papan 2/20 / GRC 6mm 13.20 13.2 m² 110,745 29,439 1,461,838.75 388,590.05 135000 1,850,428.80
2 Pengecatan dinding papan (Sisi luar) Mowilex 13.20 49.2 m² 29,127 5,140 1,433,054.30 252,891.94 1,685,946.24
Plafond tripleks 6 mm/ GRC 6mm fin. Cat Cat Minyal 72.00 36 m² 110,568 5,140 3,980,448.00 185,042.88 36 4,165,490.88
-
1 Pintu Wiremesh type PW1 Union Mesh 1.00 1 unit 1,007,783 267,892 1,007,782.78 267,891.62 1 1228500 1,275,674.40
2 Dinding Wiremesh type DW1 Union Mesh 81.90 86.4 m² 533,218 141,742 46,070,069.76 12,246,474.24 86.4 650000 58,316,544.00
-
-
III. PEKERJAAN SARANA LUAR 41,750,947.00 11,098,353.00 -
1 Grounding Control Box 600x600 6.00 6 unit 2,871,176 763,224 17,227,056.00 4,579,344.00 3500000 21,806,400.00 21,806,400.00
2 Pembuatan Oil Trap uk ( 314 x 100 x 150 ) cm → 1 unit 1.00 1 unit 14,355,880 3,816,120 14,355,880.00 3,816,120.00 17500000 18,172,000.00
Rabat beton t = 10 cm, tanpa tulangan 90.00 90 m2 112,978 30,032 10,168,011.00 2,702,889.00 12,870,900.00 9.00 0.99 8.91 0.75 6.75 326.00 2,934.00 0.50 4.50
-
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 48,755,469.60 13,542,596.00 -
1 FL 2 x 36watt SURFACE MOUNTED Luco lite 18.00 16 unit 498,432 129,800 7,974,912.00 2,076,800.00 16 10,051,712.00 10,051,712.00
2 Instalasi Kabel NYM 3x2,5 mm2 + conduit Lampu fl 2x36 Kabel Metal, Kabe 18.00 16 bh 153,640 80,000 2,458,240.00 1,280,000.00 3,738,240.00 3,738,240.00
3 STOP KONTAK 1phase 16A MK, Clipsal 4.00 5 bh 31,152 36,344 155,760.00 181,720.00 5 337,480.00 337,480.00
4 STOP KONTAK 3phase 32A MK, Clipsal 1.00 1 bh 1,260,618 259,600 1,260,617.60 259,600.00 1 1,520,217.60 1,520,217.60
5 EXHAOUST FAN POWER HOUSE 4.00 4 unit 3,691,512 981,288 14,766,048.00 3,925,152.00 4500000 18,691,200.00 18,691,200.00
6 Saklar SAKLAR SERI MK, Clipsal 4.00 4 bh 25,960 36,344 103,840.00 145,376.00 249,216.00 249,216.00
7 Instalasi kabel stopkontak 1 ph/ 16 A Kabel Metal, Kabe 4.00 4 ls 3,727,800 945,000 14,911,200.00 3,780,000.00 18,691,200.00 18,691,200.00
8 Instalasi Kabel Stopkontak 3phase 32A Kabel Metal, Kabe 1.00 1 ls 355,500 94,500 355,500.00 94,500.00 450,000.00 450,000.00
9 Instalasi Exhaoust 4.00 4 bh 256,750 68,250 1,027,000.00 273,000.00 1,300,000.00 1,300,000.00
11 Material bantu 2.00 2 ls 2,871,176 763,224 5,742,352.00 1,526,448.00 3500000 7,268,800.00 7,268,800.00
-
-
V. PEKERJAAN TAMBAHAN 53,294,218.56 194,678,866.24 -
1 Pekerjaan Persiapan 1 ls 180,610,000 - 180,610,000.00 180,610,000.00
2 Pengecatan plafond 198.00 54 m2 20,301 3,582 1,096,238.88 193,453.92 1,289,692.80
3 Kabel tranch 15.00 15 m' 2,510,228 667,276 37,653,422.40 10,009,137.60 3060000 47,662,560.00
4 Tutup kabel trench 15.00 15 m' 378,995 100,746 5,684,928.48 1,511,183.52 462000 7,196,112.00
5 Pembuatan Gutter di area bays genset 5x10 cm 24 369,151 98,129 8,859,628.80 2,355,091.20 450000 11,214,720.00
-
-
- - 33.07 9.00 5.40 36.72 14.25 10.80 6,292.90 4,329.34 11.00 198.13
Power House Comppresor

6
BAYA
#N/A #N/A #N/A

7
BAYA
#N/A 125.858

8
BAYA
REKAPITULASI AWAL 1.0384
PAKET PEKERJAAN R TRAINING
PT PAMAPERSADA NUSANTARA - BAYA – KALTIM
VOLUME TOTAL PRICE

NO JENIS PEKERJAAN SPESIFIKASI UNIT
PAMA KONT MATERIAL UPAH
1 PEKERJAAN STRUKTUR Ls 1.00 1.00 #N/A #N/A #N/A

2 PEKERJAAN ARSITEKTUR Ls 1.00 1.00 309,722,985 69,543,331 379,266,315.89
3 PEKERJAAN SARANA LUAR Ls 1.00 1.00 16,263,161 4,323,119 20,586,280.00
4 PEKERJAAN MEKANIKAL & ELEKTRIKAL Ls 1.00 1.00 99,958,407 23,138,647 123,097,053.60
5 PEKERJAAN TAMBAH Ls 1.00 18,246,544 186,394,525 204,641,068.24
Sub Total #N/A #N/A #N/A
Total #N/A

PAKET PEKERJAAN R TRAINING
PT PAMAPERSADA NUSANTARA - BAYA – KALTIM
VOLUME TOTAL PRICE Koef Sirtu Koef Pasir UrugReadymix Sitemix

Koef Batu kali Koef Split Koef Pasir Beton Koef Semen Koef Besi Koef M.5 Koef Bekisting MECAMICAL ELECTRICAL
PAMA KONT MATERIAL UPAH m3 m3 m3 m3 m3 m3 m3 m3 kg Kg lbr m2 (Rp) (Rp)
I PEKERJAAN STRUKTUR #N/A #N/A

1 PEKERJAAN TANAH 728,178 12,831,217
1 Galian tanah pondasi & tie beam m3 35.83 35.83 - 2,790,440.40 2,790,440.40 - 2,790,440.40
2 Urugan tanah kembali bekas galian m3 22.28 22.28 - 1,734,874.35 1,734,874.35 - 1,734,874.35
3 Pemadatan tanah m2 150.00 150.00 - 2,336,400.00 2,336,400.00 - 2,336,400.00
4 Urugan tanah peninggian lantai 50 cm (dr luar proyek) m3 75.00 75.00 - 5,841,000.00 5,841,000.00 - 5,841,000.00
5 Plastic cor bawah lantai dasar m2 150.00 150.00 728,178.00 128,502.00 175 856,680.00 728,178.00 128,502.00
- - -
2 PEKERJAAN STRUKTUR BETON #N/A #N/A - - -
1 Pondasi Plat Setempat Readymix K-225 m3 4.16 4.16 18,808,395.84 4,999,700.16 3.79625 0,05))*2) 23,808,096.00 18,808,395.84 4,999,700.16 4.16 207.51 863.25 6.67 27.73
2 Kolom Struktur 15 x 25 Readymix K-225 m3 4.19 4.19 19,438,236.97 5,167,126.28 5.139 15*3,1*14 24,605,363.25 19,438,236.97 5,167,126.28 4.19 176.17 738.58 26.67 111.80
3 Tie Beam 15 x 25 Readymix K-225 m3 9.39 9.39 43,553,473.71 11,577,505.67 5.325 55,130,979.38 43,553,473.71 11,577,505.67 9.39 176.17 1,654.87 26.67 250.50
4 Ringbalk 15 x 20 Readymix K-225 m3 7.52 7.52 34,842,778.97 9,262,004.54 4.7625 44,104,783.50 34,842,778.97 9,262,004.54 7.52 176.17 1,323.89 26.67 200.40
5 Kolom Praktis Readymix K-225 m3 0.59 0.59 2,742,448.94 729,005.41 0.1352 3,471,454.35 2,742,448.94 729,005.41 0.59 176.17 104.20 26.67 15.77
6 Lantai tanpa wiremesh Readymix K-225 m2 54.00 175.00 #N/A #N/A 175 #N/A #N/A #N/A 17.50 10.00 18.00 5.50
- - - - -
3 PEKERJAAN ATAP 57,580,474 17,151,130 - - -
1 Rangka atap baja ringan lokal m2 521.34 229.82 23,877,691.89 6,112,514.02 229.824 29,990,205.91 23,877,691.89 6,112,514.02
2 Genteng plat ringan Sakura Roof m2 521.34 229.82 21,743,188.99 6,894,720.00 120000 28,637,908.99 21,743,188.99 6,894,720.00
3 Nok genteng Sakura Roof m' 87.00 87.00 9,038,913.23 2,313,895.50 35.5 11,352,808.73 9,038,913.23 2,313,895.50
4 Talang Jurai BJLS m' 13.00 - - - 65000 - - -
5 Talang penutup Sakura Roof bh 5.00 - - - 175000 - - -
6 Papan listplank GRC Lokal m' 124.00 61.00 2,920,680.00 1,830,000.00 61 75000 4,750,680.00 2,920,680.00 1,830,000.00
- - - - -
- - -
II PEKERJAAN ARSITEKTUR 309,722,985 69,543,331 - - -
1 PEKERJAAN DINDING 110,005,111 22,227,341 - - -
1 Pasangan Batako C 1:4 Lokal m2 131.40 265.50 33,979,433.40 5,996,370.60 61 265.5 39,975,804.00 33,979,433.40 5,996,370.60
2 Plesteran & Acian Dinding C 1:4 m2 262.80 531.00 44,524,774.80 7,857,313.20 52,382,088.00 44,524,774.80 7,857,313.20
3 Partisi dinding / pintu lipat lapis HPL m2 190.00 24.00 31,500,902.40 8,373,657.60 1600000 39,874,560.00 31,500,902.40 8,373,657.60
- - -
2 PEKERJAAN LANTAI 78,587,204 20,309,657 - - -
1 Keramik lantai 40x40 , warna putih mulia m2 517.50 517.50 53,765,949.40 13,763,688.75 175 67,529,638.15 53,765,949.40 13,763,688.75
2 Keramik lantai 20x20, warna putih mulia m2 22.50 22.50 2,337,649.97 598,421.25 2,936,071.22 2,337,649.97 598,421.25
3 Keramik Dinding 20x25, warna putih mulia m2 28.50 28.50 2,961,023.30 758,000.25 3,719,023.55 2,961,023.30 758,000.25
4 Lantai Rabat t : 10 cm m2 172.80 172.80 19,522,581.12 5,189,546.88 24,712,128.00 19,522,581.12 5,189,546.88 17.28 0.99 17.11 0.75 12.96 326.00 5,633.28 0.50 8.64
- - -
3 PEKERJAAN PLAFOND 44,114,892 8,025,768 - - -
1 Plafond Gypsum 9 mm gyprock m2 150.00 150.00 15,225,540.00 2,686,860.00 140 17,912,400.00 15,225,540.00 2,686,860.00
2 List plafond Gypsum 7 cm m' 234.00 234.00 4,647,099.60 820,076.40 5,467,176.00 4,647,099.60 820,076.40
3 Plafond Luar GRC 6 mm m2 195.30 195.30 21,547,449.00 3,802,491.00 25,349,940.00 21,547,449.00 3,802,491.00
4 List plafond Luar Kayu 5 cm m' 146.00 146.00 2,694,803.76 716,340.24 22500 3,411,144.00 2,694,803.76 716,340.24
- - -
4 PEKERJAAN PENGECATAN 19,964,772 3,815,108 - - -
1 Cat Dinding Interior Emulsion Vinilex m2 1,353.00 378.00 7,673,672.16 1,354,177.44 378 9,027,849.60 7,673,672.16 1,354,177.44
2 Cat Dinding Exterior Weather Coat Mowilex m2 321.40 153.00 4,456,449.36 786,432.24 153 5,242,881.60 4,456,449.36 786,432.24
3 Cat plafond ex. Cendana Vinilex m2 579.30 225.00 4,567,662.00 806,058.00 225 5,373,720.00 4,567,662.00 806,058.00
4 Cat List plafond gypsum m' 234.00 177.00 3,266,988.12 868,439.88 177 22500 4,135,428.00 3,266,988.12 868,439.88
5 Cat List kayu m' 146.00 - - - - - -
- - -
5 PEKERJAAN PINTU DAN JENDELA 45,407,196 12,070,267 - - -
1 Pintu type P1 Alum, Ass Lokal unit 7.00 2.00 8,110,668.35 2,156,000.45 10,266,668.80 8,110,668.35 2,156,000.45
4 Bovenlicht BV1 Alum, Ass Lokal unit 6.00 3.00 1,053,320.90 279,996.70 1,333,317.60 1,053,320.90 279,996.70
5 Jendela J1 Alum, Ass Lokal unit 26.00 9.00 21,669,223.79 5,760,173.41 27,429,397.20 21,669,223.79 5,760,173.41
6 Jendela J2 Alum, Ass Lokal unit 2.00 1.00 1,309,587.55 348,118.21 1,657,705.76 1,309,587.55 348,118.21
- - -
6 PEKERJAAN SANITAIR 11,643,810 3,095,190 - - -
1 Closet Jongkok Amstad buah 5.00 2.00 714,160.00 189,840.00 904,000.00 714,160.00 189,840.00
2 Wastafel Amstad buah 3.00 1.00 1,125,750.00 299,250.00 1,425,000.00 1,125,750.00 299,250.00
3 Kran air ina buah 5.00 3.00 604,350.00 160,650.00 765,000.00 604,350.00 160,650.00
4 Floor drain ina buah 7.00 4.00 1,627,400.00 432,600.00 2,060,000.00 1,627,400.00 432,600.00
5 Urinoir Amstad buah 3.00 3.00 7,572,150.00 2,012,850.00 9,585,000.00 7,572,150.00 2,012,850.00
- - -
III PEKERJAAN SARANA LUAR 16,263,161 4,323,119 - - -
1 Saluran Keliling Bangunan m' 118.00 61.00 16,263,161.20 4,323,118.80 325000 20,586,280.00 16,263,161.20 4,323,118.80
- - - - -
- - -
IV PEKERJAAN MEKANIKAL 99,958,407 23,138,647 - - -
A INSTALASI TATA UDARA DAN VENTILASI 36,424,737 3,381,063 - - -
a Pengadaan dan pemasangan Peralatan Utama. Sesuai Spesifikasi - - -
1 AC 1 1/2 PK Panasonic unit 18.00 4.00 27,682,880.00 1,600,000.00 29,282,880.00 27,682,880.00 1,600,000.00 29,282,880.00
2 Exhaust Fan Wall type uk 40x40 cm KDK unit 8.00 3.00 2,091,856.80 556,063.20 850000 2,647,920.00 2,091,856.80 556,063.20 2,647,920.00
3 Exhaust Fan Wall type uk 25x25 cm KDK unit 3.00 - - - 550000 - - - -
4 Instalasi Kabel Power c/w conduit untuk AC 1 1/2 PK+Ekhaust Fan 4
( besar ttk 9.00 7.00 6,650,000.00 1,225,000.00 7,875,000.00 6,650,000.00 1,225,000.00 7,875,000.00
- - -
B PEKERJAAN ELEKTRIKAL 29,794,857 9,741,855 - - -
a Panel distribusi - - -
1 Panel PP- R Training Lokal unit 1.00 1.00 10,254,200.00 2,725,800.00 12500000 12,980,000.00 10,254,200.00 2,725,800.00 12,980,000.00
2 Grounding Panel Incl. Bak kontrol ttk 1.00 1.00 2,871,176.00 763,224.00 3500000 3,634,400.00 2,871,176.00 763,224.00 3,634,400.00
b Kabel Feeder - - -
1 Kabel dari PP-Masjid ke Panel SDP terdekat 4 besar - - - - - - -
Kabel NYFGbY 4 x 10 mm2) + BC 6 mm2 By others/owner m - - - - - - - -
- - -
c Armatur Lampu Indoor - - -
1 Lampu TL 2x36 W philips Philips buah 60.00 16.00 8,531,494.40 2,267,865.60 650,000.00 10,799,360.00 8,531,494.40 2,267,865.60 10,799,360.00
2 Lampu TL 1x36 W philips buah 23.00 3.00 1,353,554.40 359,805.60 550,000.00 1,713,360.00 1,353,554.40 359,805.60 1,713,360.00
3 Lampu DL 18 Watt buah 10.00 - - - 425,000 - - - -
4 Saklar Ganda MK, Clipsal buah 11.00 8.00 249,216.00 280,000.00 529,216.00 249,216.00 280,000.00 529,216.00
5 Stop kontak lantai MK, Clipsal buah 6.00 4.00 410,168.00 109,032.00 125000 519,200.00 410,168.00 109,032.00 519,200.00
6 Stop Kontak Dinding 1 phasa 16 A (1 gang) MK, Clipsal buah 16.00 6.00 186,912.00 218,064.00 404,976.00 186,912.00 218,064.00 404,976.00
7 Stop Kontak 4 gang MK, Clipsal buah 26.00 6.00 560,736.00 218,064.00 778,800.00 560,736.00 218,064.00 778,800.00
- - -
d Instalasi Indoor Lighting - - -
1 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit supreme titik 141.00 29.00 4,455,560.00 2,320,000.00 6,775,560.00 4,455,560.00 2,320,000.00 6,775,560.00
2 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit untuk UPS supreme titik 26.00 6.00 921,840.00 480,000.00 1,401,840.00 921,840.00 480,000.00 1,401,840.00
- - -
C INSTALASI PIPA PLUMBING 33,738,813 10,015,728 - - -
I Instalasi Air Kotor & Air Bekas - - -
1 Pipa PVC 4 " m' 16.00 16.00 1,515,545.60 960,000.00 2,475,545.60 1,515,545.60 960,000.00 2,475,545.60
2 Pipa PVC 3 " m' 14.00 14.00 1,205,893.92 320,554.08 105000 1,526,448.00 1,205,893.92 320,554.08 1,526,448.00
3 Pipa PVC 2" m' 6.00 6.00 131,520.00 180,000.00 311,520.00 131,520.00 180,000.00 311,520.00
4 Clean out buah 2.00 2.00 410,168.00 109,032.00 250000 519,200.00 410,168.00 109,032.00 519,200.00
5 Septictank BT 16 Kap. 4,8 m3 buah 1.00 1.00 26,660,920.00 7,087,080.00 32500000 33,748,000.00 26,660,920.00 7,087,080.00 33,748,000.00
6 Fitting ls 1.00 1.00 1,230,504.00 327,096.00 1500000 1,557,600.00 1,230,504.00 327,096.00 1,557,600.00
II Instalasi Air Bersih - - - - -
1 Pipa PVC 3/4 " m' 16.00 16.00 216,896.00 240,000.00 456,896.00 216,896.00 240,000.00 456,896.00
2 Pipa PVC 1" m' 15.00 15.00 234,492.00 225,000.00 459,492.00 234,492.00 225,000.00 459,492.00
3 Gate valve 1 " bh 2.00 2.00 902,369.60 239,870.40 550000 1,142,240.00 902,369.60 239,870.40 1,142,240.00
4 Fitting ls 1.00 1.00 1,230,504.00 327,096.00 1500000 1,557,600.00 1,230,504.00 327,096.00 1,557,600.00
-
D KERJA TAMBAH 18,246,544 186,394,525 -
1 Pekerjaan persiapan Ls 1.00 - 180,610,000.00 180,610,000.00
Closet duduk 1.00 2,372,500.00 250,000.00 2,622,500.00
PEKERJAAN BAJA -
1 WF 200.100.5,5.8 kg 676.27 10,820,266.67 3,381,333.33 676.267 14,201,600.00
2 Plat 10 mm kg 12.57 201,093.60 62,841.75 12.5684 263,935.35
3 Plat 6 mm kg 7.54 120,656.16 37,705.05 7.54101 158,361.21
4 Chemset Ø 12 mm bh 32.00 3,200,000.00 1,600,000.00 32 4,800,000.00

5 Pengecatan baja kg 696.38 1,532,027.26 452,644.42 1,984,671.68
-
- - 43.35 17.28 - - 17.11 12.96 5,633.28 4,684.79 18.00 620.35
#N/A #N/A #N/A #N/A #N/A

#N/A
9 Trainning PPD
PROYEK : PEMBANGUNAN WORKSHOP FACILITY 1.038
PAKET PEKERJAAN : WASTE OIL STORAGE (WOSA)
LOKASI : JEMBAYAN, KALIMANTAN TIMUR
REKAPITULASI AKHIR
VOL VOL UNIT PRICE TOTAL PRICE

PAMA PAMA (RP) (RP)
I. BANGUNAN WOSA
1. PEKERJAAN TANAH ls 1.00 1.00 42,176,384.00 42,176,384.00
2. PEKERJAAN STRUKTUR ls 1.00 1.00 #N/A #N/A
3. PEKERJAAN STRUKTUR ATAP + PENUTUP ATAP ls 1.00 1.00 100,914,092.48 100,914,092.48
4. PEKERJAAN DINDING DAN PLAFOND ls 1.00 1.00 110,746,294.56 110,746,294.56
5. PEKERJAAN PASANGAN PINTU / JENDELA ls 1.00 1.00 8,099,520.00 8,099,520.00
-
II. PEKERJAAN SARANA LUAR ls 1.00 1.00 135,978,885.60 135,978,885.60
-
III. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL ls 1.00 1.00 54,216,291.80 54,216,291.80
IV PEKERJAAN TAMBAH ls 1.00 1.00 404,541,738.21 404,541,738.21
Sub Total #N/A -
Total #N/A -
PROYEK : PEMBANGUNAN WORKSHOP FACILITY #N/A

PAKET PEKERJAAN : WASTE OIL STORAGE (WOSA)
LOKASI : JEMBAYAN, KALIMANTAN TIMUR
REKAPITULASI AKHIR
VOL VOL UNIT PRICE TOTAL PRICE VOL UNIT PRICE Koef Sirtu Koef Pasir Urug Readymix Sitemix
Koef Batu kali Koef Split Koef Pasir Beton Koef Semen Koef Besi Koef M.5 Koef M.6 Koef Bekisting MECAMICAL ELECTRICAL
PAMA KONT (RP) (RP) GGL (RP) m3 m3 m3 m3 m3 m3 m3 m3 kg Kg Lbr Lbr m2 (Rp) (Rp)
I. BANGUNAN WOSA
1. PEKERJAAN TANAH 2,018,136.00 42,176,384.00

1 Galian tanah untuk pondasi m³ 60.60 60.60 77,880.00 4,719,528.00 39.30 4,719,528.00
2 Urugan tanah kembali m³ 20.20 20.20 77,880.00 1,573,176.00 1,573,176.00
3 Pemadatan tanah m² 280.00 280.00 15,576.00 4,361,280.00 4,361,280.00
4 Pasir urug , t = 10 cm dibawah pondasi & plat lantai m³ 28.00 28.00 404,800.00 11,334,400.00 31.60 11,334,400.00 1.20 33.60
5 Lantai kerja , t = 5 cm dibawah plat lantai m³ 14.00 14.00 1,442,000.00 20,188,000.00 14.00 20,188,000.00 14.00 0.99 13.86 0.75 10.50 250.00 3,500.00
-
2. PEKERJAAN STRUKTUR #N/A #N/A #N/A
1 Pondasi Batu kali , Setempat Lokal m³ - 3.12 668,800.00 2,086,656.00 3.12 2,086,656.00 1.20 -
2 Aanstamping Lokal m³ - - - -
3 Pondasi Tangki +ACCU t = 35 cm Site Mix K-250 m³ 39.90 39.90 3,195,000.00 127,480,500.00 127,480,500.00 39.90 92.07 3,673.70 1.11 44.33
4 Tie beam 15 x 30 Site Mix K-250 m³ 3.41 3.41 5,658,600.00 19,288,752.75 3.40 19,288,752.75 3.41 147.77 503.70 1.00 3.41
5 Sloof 15 x 25 cm Site Mix K-250 m³ - - - - -
7 Slab Lantai dasar t = 7 cm Site Mix K-250 m³ 15.12 15.12 #N/A #N/A 15.12 #N/A 15.12 14.29 216.00 4.20
8 Kolom beton 15 x 20cm Site Mix K-250 m³ - - 5,868,900.00 - - -
9 Ring balok 15 x 40 cm Site Mix K-250 m³ - - - 4.56 - -
10 Ramp masuk + keluar t = 20 cm Site Mix K-250 m³ 3.60 3.60 #N/A #N/A 3.20 #N/A 3.60 5.00 18.00 3.20
11 Gutter m' 48.00 48.00 75,000.00 3,600,000.00 3,600,000.00
-
1 Rangka Atap Baja Ringan Smart Truss m² - - 181,720.00 - -
2 Galvalume 0.45mm Fumira m² 300.00 316.20 197,296.00 62,384,995.20 300.00 316 62,384,995.20
3 Nok atap Fumira m¹ - 20.00 88,264.00 1,765,280.00 20.00 1,765,280.00
4 Lisplank, GRC Plank m¹ - 70.00 67,496.00 4,724,720.00 70.00 4,724,720.00
5 dinding cladding m² - 95.54 176,528.00 16,865,485.12 95.54 16,865,485.12
6 Rangka cladding kg - 722.55 21,000.00 15,173,612.16 722.55 15,173,612.16
7 Dynabolt bh - - - -
8 Pelat kg - - 21,000.00 - -
9 Pasangan talang datar Alumunium Tebal = 0.5 mm m' - - 337,480.00 - -
-
-
4. PEKERJAAN DINDING 110,746,294.56 -
1 Pasangan dinding batako m² 90.90 90.90 150,568.00 13,686,631.20 90.90 13,686,631.20
2 Plesteran dinding m² 181.80 181.80 98,648.00 17,934,206.40 17,934,206.40
3 Pengecatan dinding bata Mowilex m² 181.80 181.80 34,267.20 6,229,776.96 6,229,776.96
4 Dinding wiremesh m² 108.00 108.00 674,960.00 72,895,680.00 108.00 650,000 72,895,680.00
5 Plafond kalsiboard 3.5mm Kalsiboard/ grc m² - -
-
5. PEKERJAAN PASANGAN PINTU / JENDELA 8,099,520.00 -
1 Pintu baja type P1 sliding, dr wiremesh unit 1.00 1.00 8,099,520.00 8,099,520.00 1.00 7,800,000 8,099,520.00
2 Pintu baja type P2 Tdk Ada Gambar unit - -
3 Lubang radiator type H1 Tdk Ada Gambar unit - -
-
II. PEKERJAAN SARANA LUAR 135,978,885.60 -
1 Grounding Control Box 600x600 unit 4.00 4.00 1,298,000.00 5,192,000.00 1,250,000 5,192,000.00 0.21 0.99 0.21 0.75 0.16 326.00 67.81 92.07 19.15 5,192,000.00
2 Pembuatan Oil Trap uk unit 1.00 1.00 12,980,000.00 12,980,000.00 12,500,000 12,980,000.00 1.83 0.99 1.82 0.75 1.38 326.00 597.75 147.77 270.95
3 Pasir urug T=10cm dibawah rabat keliling m³ 6.80 6.80 404,800.00 2,752,640.00 2,752,640.00 1.20 8.16 -
4 Rabat keliling t=7 cm m³ 4.76 4.76 1,430,100.00 6,807,276.00 6,807,276.00 4.76 0.99 4.71 0.75 3.57 326.00 1,551.76 - 0.50 2.38
5 Saluran keliling bangunan m' 68.00 68.00 1,591,867.20 108,246,969.60 1,533,000 108,246,969.60
-
III. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 54,216,291.80 -
1 FL 2 x 36watt SURFACE MOUNTED Artolite unit 4.00 12.00 628,232.00 7,538,784.00 12.00 7,538,784.00 7,538,784.00
3 Instalasi Kabel NYM 3x2,5 mm2 + conduit Lampu Kabel Metal, Kabelindo, Supreme bh 4.00 12.00 233,640.00 2,803,680.00 2,803,680.00 2,803,680.00
4 STOP KONTAK 1phase 16A MK, Clipsal bh 3.00 3.00 67,496.00 202,488.00 202,488.00 202,488.00
5 STOP KONTAK 3phase 32A MK, Clipsal bh 3.00 3.00 1,520,217.60 4,560,652.80 4,560,652.80 4,560,652.80
6 EXHAUST FAN 0,98kW-3Phase unit - - -
7 EXHAUST FAN 35W-1Phase unit - - -
8 Saklar SAKLAR SERI MK, Clipsal bh 3.00 3.00 62,304.00 186,912.00 186,912.00 186,912.00
9 Instalasi kabel stopkontak 1 ph/ 16 A Kabel Metal, Kabelindo, Supreme ls 3.00 3.00 3,248,115.20 9,744,345.60 9,744,345.60 9,744,345.60
10 Instalasi Kabel Stopkontak 3phase 32A Kabel Metal, Kabelindo, Supreme ls 3.00 3.00 3,842,209.80 11,526,629.40 11,526,629.40 11,526,629.40
11 Instalasi Exhaust Fan 3Phase bh 0.00 - - - -
12 Instalasi Exhaust Fan 1Phase bh 0.00 - - - -
13 Material bantu ls 1.00 1.00 2,596,000.00 2,596,000.00 2,500,000 2,596,000.00 2,596,000.00
14 Panel bh 1.00 1.00 15,056,800.00 15,056,800.00 14,500,000 15,056,800.00 15,056,800.00
- -
KERJA TAMBAH 404,541,738.21 -
1 Pekerjaan persiapan ls 1.00 1.00 225,762,500.00 225,762,500.00 225,762,500.00
-
PEKERJAAN STRUKTUR BETON 29,700,480 -
1 Pondasi Tapak 80x80x30 cm m³ - 1.92 4,430,300.00 8,506,176.00 1.92 8,506,176.00 - 140.48 - 5.00 -
2 Kolom Pedestal 25x35 cm m³ - 1.66 5,666,700.00 9,420,888.75 1.66 9,420,888.75 - 145.52 - 13.71 -
3 Ring balok 15 x 15 cm m³ - 2.00 5,892,600.00 11,773,414.80 2.00 11,773,414.80 - 174.44 - 13.33 -
-
-
PEKERJAAN STRUKTUR ATAP + PENUTUP ATAP 149,078,759 -
1 WF 200.100.5,5.8 (K1) kg - 975.45 21,000.00 20,484,352.00 975.45 20,484,352.00
2 WF 200.100.5,5.8 (B1) kg - 832.00 21,000.00 17,472,000.00 832.00 17,472,000.00
3 WF 200.100.5,5.8 (R1) kg - 1,382.74 21,000.00 29,037,568.00 1,382.74 29,037,568.00
4 CNP 150.50.20.2,3 (Gording) kg - 1,388.80 21,000.00 29,164,800.00 1,388.80 29,164,800.00
5 RB Ø 16 mm (Ikatan Angin) kg - 169.52 21,000.00 3,559,878.00 169.52 3,559,878.00
6 RB Ø 12 mm (Trekstang) kg - 92.56 21,000.00 1,943,655.00 92.56 1,943,655.00
7 L 40.40.4 kg - 336.86 21,000.00 7,074,144.00 336.86 7,074,144.00
8 Plat 16 mm kg - 75.41 21,000.00 1,583,612.12 75.41 1,583,612.12
9 Plat 10 mm kg - 113.12 21,000.00 2,375,418.18 113.12 2,375,418.18
10 Plat 8 mm kg - 191.60 21,000.00 4,023,694.46 192 4,023,694.46
11 Plat 6 mm kg - 170.43 21,000.00 3,578,963.39 170 3,578,963.39
12 Angkur Ø 19 mm bh - 40.00 200,000.00 8,000,000.00 40 8,000,000.00
13 HTB Ø 16 mm bh - 280.00 6,237.16 1,746,404.80 280 1,746,404.80
14 UNC Ø 12 mm bh - 336.00 4,000.00 1,344,000.00 336 1,344,000.00
15 Waltermur M16 mm bh - 12.00 81,500.00 978,000.00 12.00 978,000.00
16 Mur Trekstang 12 mm bh - 234.00 1,650.00 386,100.00 234.00 386,100.00
17 Pengecatan baja kg - 5,728.48 2,850.00 16,326,168.70 16,326,168.70
-
#N/A #N/A - 41.76 62.03 6.80 14.00 - 20.59 15.60 5,717.32 4,467.50 216.00 18.00 57.52
114.34643
10 WOSA
Main Ws Washing PH & Comp Training Wosa
Material Sat Harga Satuan
Volume Jumlah Volume Jumlah Volume Jumlah Volume Jumlah Volume Jumlah
Sirtu m3 220,000 633.60 139,392,000 107.51 23,652,552 - - - - - -
-
Pasir Urug m3 220,000 - - - - - - - - 41.76 9,187,200
-
Readymix k 250 m3 1,425,000 717.32 1,022,176,654 136.72 194,818,875 33.07 47,121,045 - 62.03 88,390,969
-
Batu Kali m3 528,571 - - 36.72 19,409,143 - - -
-
Split m3 528,571 7.45 3,938,065 - - 14.25 7,534,268 - 20.59 10,885,180
-
Pasir Beton m3 220,000 5.64 1,241,732 - - 10.80 2,375,670 - 15.60 3,432,264
-
Semen (@50kg) Zak 55,000 50.00 2,750,000 - - 126.00 6,930,000 - 115.00 6,325,000
-
Besi beton Kg 10,350 ### 672,738,846 ### 136,097,581 4,329.34 44,808,624 - 4,467.50 46,238,604
-
M.5 lbr 285,000 - - 11.00 3,135,000 - 216.00 61,560,000 24.14 11750 283,645
- -
M.6 lbr 410,000 10.00 4,100,000 - - - 18.00 7,380,000 34.76 408,430
- -
M.7 lbr 560,000 300.00 168,000,000 - - - - 47.31 555,893
M.8 lbr 610,000 28.00 17,080,000 - - - - 51.79 608,533

- -
M.10 lbr 1,135,000 - - - - - - 96.54 1,134,345
Tiang pancan m' 595,000 720.00 428,400,000

-
Floor hardener kg 70,000 324.00 22,680,000
-
Bekisting m2 175,000 684.95 119,866,367 305.94 53,539,500 198.13 34,672,867 57.52 10,066,365
Jumlah 2,602,363,664 408,108,508 165,986,616 - 243,465,581
TOTAL 3,419,924,369.71
ANALISA HARGA SATUAN
PEMBANGUNAN WORKSHOP FACILITY
PT. PAMAPERSADA NUSANTARA ADRO - KALIMANTAN SELATAN
1 Besi Beton
1 Besi beton merk SII 1.03 kg 0.00
2 Container dr jkt 1.00 kg 0.00
3 Alat bantu & kawat beton 1.00 ls 0.00
4 upah tukang 1.00 ls 0.00
2 Beton sitemix K225

1 pasir 0.60 m3 0.00
2 koral 0.80 m3 0.00
3 semen 300.00 kg 0.00
4 mixer,ember + additive sika 1.00 ls 0.00
5 upah tukang 1.00 ls 0.00
2 Cor lantai + wiremsh M4

1 Wiremsh M4 42.86 kg 0.00
2 Beton READYMIX 1.00 m3 0.00
3 Upah tukang 1.00 ls 0.00
3 Sloof Beton Bertulang

1 Besi beton 168.00 kg 0.00
2 Bekisting 1.00 ls 0.00
3 Beton sitemix K225 1.00 ls 0.00
4 Kolom beton bertulang

1 Besi beton 210.00 kg 0.00
2 Bekisting 1.00 ls 0.00
3 Beton sitemix 1.00 ls 0.00
5 Pondasi tapak beton bertulang K-225

Besi beton 120.00 kg 0.00
Bekisting 1.00 ls 0.00
Beton sitemix 1.00 ls 0.00
Upah tukang 1.00 ls 0.00
6 Cor lantai + wiremsh M6 SINGLE

1 Wiremsh M6 26.64 kg 0.00
2 Beton sitemix 1.00 M3 0.00
3 alat bantu 1.00 ls 0.00
6 Cor lantai + wiremsh M8 SINGLE

1 Wiremsh M8 68.98 kg 0.00
2 Beton readymix 1.00 M3 0.00
3 Sewa pompa 1.00 0.00
7 Cor lantai + wiremsh M8 DOUBLE

1 Wiremsh M8 137.95 kg 0.00
2 Beton sitemix 1.00 M3 0.00
8 Cor Tangga beton

1 Wiremsh M8 double 137.95 kg
2 Beton sitemix 1.00 M3
3 Upah tukang 1.00 ls
4 Bekisting 1.00 ls
5 Anak tangga batako 1.00 ls
9 Kanopi beton per m'

1 Wiremesh M8 7.30 kg
2 Beton Site mix 0.04 m3
3 Bekisting 1.00 ls
4 Plaster aci 0.77 m2
10 Tiang pancang mini 20/20

1 Tiang pancang mini 20/20 1.00 pc 0.00
2 upah pancang 1.00 pc 0.00
3 penentuan titik pancang 1.00 pc 0.00
4
10 Kuda2 baja ringan ex lokal

1 Material + reng 1.05 m2
2 Sekrup atap 2.10 m2
3 Ongkos kirim 1.00 m2
4 Upah tukang 1.00 m2
10 Mobilisasi pekerja
1 tukang batu 60.00 tkg 0.00
2 mandor 4.00 pp 0.00
3 supervisor 4.00 pp 0.00
mobil grandmaz 6.00 bln 0.00
hotel 9.00 x 0.00
Mobilisasi mesin pancang 1.00 ls 0.00
4 driver 6.00 bl 0.00
10 safety & k3
1 sepaty 60.00 pc 0.00
2 kaos kerja 120.00 pc 0.00
3 body hardness 10.00 pc 0.00
4 rompi & helm 60.00 pc 0.00
10 management proyek
1 supervisor 6.00 m2 0.00
2 mandor 6.00 m2 0.00
3 engineer 5.00 bl 0.00
4 driver 6.00 m2 0.00
11 Pasangan dinding batako

1 Batako press 16.00 bh 0.00
2 adukan mortar 1.00 ls 0.00
3 alat bantu 1.00 ls 0.00
12 Partisi gypsum interior

1 Metal stood 2.00 btg
2 Gypsum board interior 9mm 2.00 m2
13 Pasangan keramik
1 Keramik Mulia 1.05 m2 0.00
2 Container dr jkt 1.00 ls 0.00
3 Adukan mortar 1.00 m2 0.00
4 mesin pot keramik, grouting 1.00 ls 0.00
14 Plint tali air

1 Keramik Mulia 1.00 m'
2 mesin potong, grouting 1.00 ls
15 Plafond gypsum interior

1 Metal furing 1.22 m2
2 Gypsum board interior 9mm 1.22 m2
16 Plafond GRC kamar mandi

1 Metal furing 1.22 m2
2 GRC board 6 mm 1.22 m2
17 Pintu PI
1 Kusen Bangkirai 6.00 m'
2 Daun pintu 2.00 Daun
3 Kaca clear t=5mm 0.54 m2
4 Engsel pintu 3.00 pasang
5 Handle pintu panjang 2.00 pasang
6 Door closer 1.00 set
7 Grendel tanam 1.00 set
8 Pengecatan 6.72 m2
9 Upah pasang 1.00 ls
10 ongkos kirim 1.00 ls
18 Pintu P2
1 Kusen meranti 5.10 m'
2 Daun pintu 1.00 daun
5 Handle pintu 1.00 pasang
8 Ongkos kirim 1.00 ls
19 Pintu P3
1 Kusen Alumunium 5.30 m'
2 Daun pintu bangkirai 1.00 daun
4 Handle pintu 1.00 pasang
20 Jendela J1
1 Kusen alumunium 12.20 m'
2 daun jendela 2.00 bh
4 Engsel jendela 2.00 pasang
21 Jendela J2
21 Jendela J1 DAPUR
22 KLOSET DUDUK GRANADA BASIC

1 KLOSET JONGKOK Rapi ex Squat 1.00 bh
22 KLOSET JONGKOK Rapi ex Squat

1 KLOSET JONGKOK Rapi ex Squat 1.00 bh
23 Kran kamar mandi

1 TP 0009-B 609C 1.00 bh
24 Wastafel wall hung

1 studio 45 wall hung 1.00 bh
25 Meja beton
1 pekerjaan meja beton M8 1 lapis 0.17 m3
2 Bekisting 1.00 ls
3 Pasang keramik 1.72 m2
4 Plaster aci bawah 1.72 m2
26 Urinal
1 washbrook top spood 1.00 bh
27 saluran drainage
1 galian tanah 0.25 m3

2 pasangan batako 1.10 m2
3 plesteran & acian 1.10 m2
4 vloer lantai dasar 0.40 m2
5 upah tukang 1.00 m'
28 Tangga darurat
1 UNP 150 x 75 x 6.5 x 6m 560.00 kg
2 Plat Bordes 4.00 lbr
3 Siku 50 x 50 48.00 btg
4 Post railing 40 x 40 2.00 btg
5 20 x 40 8.00 btg
6 Hand railing Ø 2.5'' 2.00 btg
8 epoxy primer 1.00 ls
9 Cat hitam 1.00 ls
29 Biotek
1 BT 8 1.00 BH
2 Ongkos kirim 1.00 bh
3 Gali 4.80 m3
30 PANEL LT 1
1 PANEL LT 1 1.00 unit
3 Ongkos pasang 1.00 bh
30 PANEL LT 2
1 PANEL LT 2 1.00 unit
31 PINTU PVC
1 Panel PVC 6.00 lbr
Rel atas bawah 1.00 set
Handle 2.00 set
3 pph
sloof
as 1 33.5 0.2 0.35 2.345
as2 28 0.2 0.35 1.96
as 2' 24 0.2 0.35 1.68
as 3 10.5 0.2 0.35 0.735
as 3' 24 0.2 0.35 1.68
as 4 9 0.2 0.35 0.63
as 5 10.5 0.2 0.35 0.735
as 6 9 0.2 0.35 0.63
as 7 10.5 0.2 0.35 0.735
0
I 10.5 0.2 0.35 0.735
H 9 0.2 0.35 0.63
G 9 0.2 0.35 0.63
F 10.5 0.2 0.35 0.735
E 9 0.2 0.35 0.63
D 9 0.2 0.35 0.63
C 24.5 0.2 0.35 1.715
B 4.5 0.2 0.35 0.315
B' 16 0.2 0.35 1.12
B" 18.5 0.2 0.35 1.295
A 24.5 0.2 0.35 1.715
21.28
1' 28 0.15 0.3 1.26

2" 24 0.15 0.3 1.08
b' 16 0.15 0.3 0.72
a' 16 0.15 0.3 0.72
C 31.5 0.15 0.25 1.18125
4.96125
K1 7 0.25 0.25 8 3.5

K2 44 0.13 0.4 8 18.304
Kp 48 0.13 0.13 8 6.4896
0
0
lt kerja ring balok
6.7 1.25625
5.6 1.05
4.8 0.9
2.1 0.39375
4.8 0.9
1.8 0.3375
2.1 0.39375
1.8 0.3375
2.1 0.39375
0 0
2.1 0.39375
1.8 0.3375
1.8 0.3375
2.1 0.39375
1.8 0.3375
1.8 0.3375
4.9 0.91875
0.9 0.16875
3.2 0.6
3.7 0.69375
4.9 0.91875
60.8 0
0
0
0
1.05
0.9
0.6
0.6
1.18125
0
15.73125
1.0384 56,058
bahan: m3 Split @ Rp. 545,160 525,000 525,000

m3 Pasir beton @ Rp. 285,560 275,000 225,000
zak semen(50kg) zak Semen @ Rp. 59,708 57,500 55,000
kg Semen @ Rp. 1,194 1,150
kg Besi @ Rp. 11,630 11,200 11,100
kg Kawat @ Rp. 15,057 14,500 15,000
ltr air @ Rp. 57 55
lbr Triplek @ Rp. 140,184 135,000 135,000
kg Paku @ Rp. 18,172 17,500 15,000
m3 Kayu penguat @ Rp. 3,634,400 3,500,000
ltr minyak @ Rp. 3,115 3,000
alat besi @ Rp. 519 500
alat begisting @ Rp. 2,700 2,600
m3 Batu kali @ Rp. 311,520 300,000 275,000
bh Bata @ Rp. 831 800 1,800
m3 Pasir urug @ Rp. 285,560 275,000 225,000
m2 Gypsum @ Rp. 0
m3 Kayu kaso @ Rp. 3,634,400 3,500,000 -
m2 Triplek t= 4 mm @ Rp. 0
m2 Mesh M.4 @ Rp. 0 0 12,180
m2 Mesh M.5 @ Rp. 36,638 35,283 29,403 24.14
m2 Mesh M.6 @ Rp. 52,756 50,805 42,338 34.76
m2 Mesh M.7 @ Rp. 71,804 69,148 57,624 47.31
m2 Mesh M.8 @ Rp. 93,780 90,312 75,260 61.79
m2 Mesh M.10 @ Rp. 146,521 141,103 117,586 96.54
m3 Ready mix K175 @ Rp. 1,435,173 1,382,100
m3 Ready mix K225 @ Rp. 1,488,339 1,433,300
m3 Ready mix K250 @ Rp. 1,520,321 1,464,100
m3 Ready mix K300 @ Rp. 0
m3 Upah cor ready mix @ Rp. 155,760 150,000
m3 Upah cor site mix @ Rp. 337,480 325,000
m3 Upah urug @ Rp. 57,112 55,000
m3 Base course A @ Rp. 0 0
m3 Base course B @ Rp. 0 0
m3 Screening @ Rp. 0 -
m3 Abu batu @ Rp. 0 -
m3 Sirtu alam @ Rp. 285,560 275,000
m3 Limestone @ Rp. 0 -
m3 Batching Plant (Complete) @ Rp. 10,384 10,000
eh Conc Vibrator Dia 1 1/2" @ Rp. 31,152 30,000
ehAir Compressor 25 Cfm @ Rp. 31,152 30,000
lsTools @ Rp. 15,000 -
upah : Pekerja @ Rp. 145,376 140,000 115,000

Mandor @ Rp. 207,680 200,000 150,000
Tukang batu @ Rp. 186,912 180,000 135,000
Kep.Tukang batu @ Rp. 197,296 190,000 150,000
Tukang kayu @ Rp. 186,912 180,000 135,000
Kep.Tukang kayu @ Rp. 197,296 190,000 150,000
kg Besi @ Rp. 2,336 2,250 1,500
Tukang besi @ Rp. 186,912 180,000 135,000
Kep.Tukang besi @ Rp. 197,296 190,000 150,000
m2 Mesh @ Rp. 25,960 25,000 19,000
16,252,675.40
. : PAMA BAYA
Lokasi : KALTIM
113 Analisa Beton

--------- ----------------- ------------- ----------------------------------------- ---------
Tanggal 10 maret 2017
WORKSHOP 2
1 UNTUK PASANGAN PASIR URUG
Bahan: 1.200 m3 Pasir urug @ Rp. 285,560 Rp. 342,672

-------- --------------------- Rp. 342,672
Upah : 1.000 m3 Upah urug @ Rp. 57,112 Rp. 57,112

-------- --------------------- Rp. 57,112
Equipment & Tool's
1.000 ls 5,020 5,020 5,020
--------- - - - - - - -
Jumlah Rp. 404,804 347,692.00
Dibulatkan Rp. 404,800
1 UNTUK PASANGAN SIRTU
Bahan: 1.200 m3 Sirtu alam @ Rp. 285,560 Rp. 342,672

-------- --------------------- Rp. 342,672

-------- --------------------- Rp. 57,112
Equipment & Tool's
1.000 ls 5,020 5,020 5,020
--------- - - - - - - -
Jumlah Rp. 404,804 347,692.00
1 UNTUK URUGAN SPLIT
Bahan: 1.200 m3 Split @ Rp. 545,160 Rp. 654,192

-------- --------------------- Rp. 654,192

-------- --------------------- Rp. 57,112
Equipment & Tool's
1.000 ls 5,020 5,020 5,020
--------- - - - - - - -
Jumlah Rp. 716,324 659,212.00
1 UNTUK : LANTAI KERJA

tulangan
I. PEKERJAAN BETON D13

D13
Bahan: 0.99 m3 Split @ Rp. 545,160 Rp. 539,708 D16
0.75 m3 Pasir beton @ Rp. 285,560 Rp. 214,170
250 kg Semen @ Rp. 1,194 Rp. 298,540
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,089,541
Upah : 1 m3 Upah cor site mix @ Rp. 337,480 Rp. 337,480

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
--------- - - - - - - -
Jumlah : Rp. 1,442,021 1,104,541.20
Dibulatkan : Rp. 1,442,000
1 UNTUK PASANGAN BATU KALI /M3
Bahan: 1.200 m3 Batu kali @ Rp. 311,520 Rp. 373,824

98.000 kg Semen @ Rp. 1,194 Rp. 117,028
-------- --------------------- Rp. 519,408
Upah : 0.380 Tukang batu @ Rp. 186,912 Rp. 71,027

0.470 Pekerja @ Rp. 145,376 Rp. 68,327
0.025 Mandor @ Rp. 201,500 Rp. 5,038
-------- --------------------- Rp. 144,391
Equipment & Tool's
1.000 ls 5,020 5,020 5,020
--------- -------------------
Jumlah Rp. 668,818
-------------------
WORKSHOP
113 Analisa Beton

2 UNTUK : PONDASI 60 X60
tulangan

D13
Bahan: 1 m3 Ready mix K250 @ Rp. 1,520,321 Rp. 1,520,321 D13
0 m3 Pasir beton @ Rp. 285,560 Rp. 0
0 kg Semen @ Rp. 1,194 Rp. 0
0 ltr air @ Rp. 72 Rp. 0
-------- --------------------- Rp. 1,520,321
Upah : 1 m3 Upah cor ready mix @ Rp. 155,760 Rp. 155,760

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI
Bahan: 1.00 kg Besi @ Rp. 11,630 Rp. 11,630

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712 2460237.62258
Kandungan 207.51 kg/ m3 @ Rp. 14,712 Rp. 3,052,806 592568.728889
III PEKERJAAN BEGISTING DAN STELLING
Bahan: 0.35 lbr Triplek @ Rp. 175,500 Rp. 61,425

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.007 m3 Kayu penguat @ Rp. 3,634,400 Rp. 25,441
0.15 ltr minyak @ Rp. 3,115 Rp. 467
Upah : 0.15 Tukang kayu @ Rp. 186,912 Rp. 28,037

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192
1 alat begisting @ Rp. 2,700 Rp. 2,700

-------- ---------------------
Rp. 146,885
594,335
Kandungan 7 m2/ m3 @ Rp. 146,885 979,235 Rp. 979,235 384,900
--------- - - - - - - -
Jumlah : Rp. 5,723,123 4,574,894
Dibulatkan : Rp. 5,723,100 0.80
2 UNTUK : PONDASI 35 x 300 x 450

tulangan
I. PEKERJAAN BETON Ø12-150

Ø12-150
Bahan: 1 m3 Ready mix K250 @ Rp. 1,520,321 Rp. 1,520,321 4Ø12
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712 1091607.08687

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525
85,322
113 Analisa Beton

--------- - - - - - - -
Jumlah : Rp. 3,195,083 2,697,250
Dibulatkan : Rp. 3,195,000 0.84
2 UNTUK : PONDASI 80x80x30

tulangan
I. PEKERJAAN BETON Ø12-150

Ø13-150
Bahan: 1 m3 Ready mix K250 @ Rp. 1,520,321 Rp. 1,520,321 4Ø12
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712 1665517.62238

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525
383,948
--------- - - - - - - -
Jumlah : Rp. 4,430,376 3,569,787
Dibulatkan : Rp. 4,430,300 0.81
2 UNTUK : PONDASI PEDELTAL 25x35

tulangan
I. PEKERJAAN BETON 6D16

Ø 8-150
Bahan: 1 m3 Ready mix K250 @ Rp. 1,520,321 Rp. 1,520,321 Ø 10
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712
Kandungan 145.52 kg/ m3 @ Rp. 14,712 Rp. 2,140,876

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192
113 Analisa Beton

-------- ---------------------
Rp. 133,788
Kandungan 14 m2/ m3 @ Rp. 133,788 1,834,806 Rp. 1,834,806

--------- - - - - - - -
Jumlah : Rp. 5,666,764

tulangan

Ø 10
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192
113 Analisa Beton

-------- ---------------------
Rp. 133,788
Kandungan 5 m2/ m3 @ Rp. 133,788 655,823 Rp. 655,823

--------- - - - - - - -
Jumlah : Rp. 4,591,428

tulangan

Ø 8-125
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 133,788

--------- - - - - - - -
Jumlah : Rp. 4,413,822
2 UNTUK : PONDASI PEDELTAL 110 x 51 cm
tulangan

2Ø10
Bahan: 1 m3 Ready mix K250 @ Rp. 1,520,321 Rp. 1,520,321 Ø 10-150
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467
113 Analisa Beton

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 133,788

--------- - - - - - - -
Jumlah : Rp. 5,489,132
2 UNTUK : TIE BEAM 30x50

tulangan

Ø 10
Bahan: 1 m3 Ready mix K250 @ Rp. 1,520,321 Rp. 1,520,321 Ø8
0 m3 Pasir beton @ Rp. 1,001,000 Rp. 0
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 3,847,396
2 UNTUK : TIE BEAM 25x35 cm

tulangan

Ø 10
0 m3 Pasir beton @ Rp. 1,001,000 Rp. 0
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712
113 Analisa Beton


0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 4,667,786
2 UNTUK : TIE BEAM 15x30

tulangan

Ø 10
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 5,658,628
2 UNTUK : RINGBALK 15x20

tulangan

Ø 10
Bahan: 0.99 m3 Split @ Rp. 545,160 Rp. 539,708 Ø 8-200
326 kg Semen @ Rp. 1,194 Rp. 389,296
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,180,297

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
113 Analisa Beton

1.00 alat besi @ Rp. 519 519
------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 5,892,687
2 UNTUK : LANTAI 30 CM
tulangan D13-150

D13
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 3,328,899
tulangan M.10 Double
I. PEKERJAAN BETON D13-150

D13
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
113 Analisa Beton

II PEKERJAAN BESI
Bahan: 6.666667 m2 Mesh M.10 @ Rp. 146,521 Rp. 976,808

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 6.666667 m2 Mesh @ Rp. 25,960 Rp. 173,067

-------- --------------------- Rp. 1,187,517
- Pemakaian Trailer dan lain-lain Rp. 15,000
- Penyiraman dan pemeliharaan beton Rp. 25,000
- Pekerjaan bekisting dibagian samping plat beton

Rp.3000/m2 x 1/0.12 + CAKAR AYAM Rp. 125,000
--------------------------------
Jumlah Rp. 3,043,598
Dibulatkan Rp. 3,043,600
===== ===========
2 UNTUK : Lantai t =10- M.7 Single
tulangan
K 175 D13
0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II PEKERJAAN BESI
Bahan: 10 m2 Mesh M.7 @ Rp. 71,804 Rp. 718,036

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 10 m2 Mesh @ Rp. 25,960 Rp. 259,600

-------- --------------------- Rp. 1,015,278

--------------------------------
===== ===========
2 UNTUK : RABAT B0
tulangan
D13
Bahan: 0.99 m3 Split @ Rp. 545,160 Rp. 539,708 Ø 12
326 kg Semen @ Rp. 1,194 Rp. 389,296
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,180,297

-------- --------------------- Rp. 162,500
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 19,500 Rp. 293
Upah : 1.00 kg Besi @ Rp. 2,600 Rp. 2,600
1.00 alat besi @ Rp. 519 519

------------------------------
15,042
Kandungan 0.00 kg/ m3 @ Rp. 15,042 Rp. -
113 Analisa Beton


0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 156,000 Rp. 23,400
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 144,803

--------- - - - - - - -
Jumlah : Rp. 1,430,199
2 UNTUK : ring balk

tulangan

D13
Bahan: 0.99 m3 Split @ Rp. 545,160 Rp. 539,708 Ø8
326 kg Semen @ Rp. 1,194 Rp. 389,296
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,180,297

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 156,000 Rp. 23,400
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 136,118

--------- - - - - - - -
Jumlah : Rp. 5,868,960
2 UNTUK : PLAT LANTAI dasar

t = 10 cm + m5 SINgLE
I. PEKERJAAN BETON
Bahan: 1 m3 Ready mix K250 @ Rp. 1,520,321 Rp. 1,520,321

0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. #N/A #N/A
-------- --------------------- Rp. #N/A
II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 10 m2 Mesh @ Rp. 25,960 Rp. 259,600

-------- --------------------- Rp. 663,621
113 Analisa Beton


--------------------------------
Jumlah Rp. #N/A
Dibulatkan Rp. #N/A
===== ===========

I. PEKERJAAN BETON

0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
-------- --------------------- Rp. #N/A
II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 14.28571 m2 Mesh @ Rp. 25,960 Rp. 370,857

-------- --------------------- Rp. 931,898

--------------------------------
Jumlah Rp. #N/A
Dibulatkan Rp. #N/A
===== ===========

t = 20 cm + m5 Sigle
I. PEKERJAAN BETON

0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
-------- --------------------- Rp. #N/A
II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 5 m2 Mesh @ Rp. 25,960 Rp. 129,800

-------- --------------------- Rp. 431,223

--------------------------------
Jumlah Rp. #N/A
Dibulatkan Rp. #N/A
===== ===========
2 UNTUK : PLAT LANTAI dasar office

I. PEKERJAAN BETON

0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321
113 Analisa Beton

-------- --------------------- Rp. 155,760
Equipment & Tools
-------- --------------------- Rp. #N/A
II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 8.333333 m2 Mesh @ Rp. 25,960 Rp. 216,333

-------- --------------------- Rp. 1,035,477

--------------------------------
Jumlah Rp. #N/A
Dibulatkan Rp. #N/A
===== ===========
tulangan Ø 10 - 120 Double

D10
0 kg Semen @ Rp. 2,600 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,600 Rp. 2,600
1.00 alat besi @ Rp. 519 519

------------------------------
14,975

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 2,857,647
2 UNTUK : DINDING 20 CM
tulangan D13-200 dan Ø12-200 Double

Ø 12-200
0 kg Semen @ Rp. 2,600 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
113 Analisa Beton

II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,600 Rp. 2,600
1.00 alat besi @ Rp. 519 519

------------------------------
14,975

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 4,611,271
2 UNTUK : PLAT LANTAI dasar office

I. PEKERJAAN BETON

0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
-------- --------------------- Rp. #N/A
II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 14.28571 m2 Mesh @ Rp. 25,960 Rp. 370,857

-------- --------------------- Rp. 931,898

--------------------------------
Jumlah Rp. #N/A
Dibulatkan Rp. #N/A
===== ===========
2 UNTUK : PLAT LANTAI

I. PEKERJAAN BETON

0 kg Semen @ Rp. 1,194 Rp. 0
-------- --------------------- Rp. 1,520,321

-------- --------------------- Rp. 155,760
Equipment & Tools
-------- --------------------- Rp. #N/A
II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 10 m2 Mesh @ Rp. 25,960 Rp. 259,600

-------- --------------------- Rp. 824,803
113 Analisa Beton


--------------------------------
Jumlah Rp. #N/A
Dibulatkan Rp. #N/A
===== ===========
WS FABRIKASI
2 UNTUK : PONDASI TAPAK

tulangan

D13
350 kg Semen @ Rp. 1,194 Rp. 417,956
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,208,957

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 19,500 Rp. 293
Upah : 1.00 kg Besi @ Rp. 2,600 Rp. 2,600
1.00 alat besi @ Rp. 519 519

------------------------------
15,042

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 133,788

--------- - - - - - - -
Jumlah : Rp. 4,298,553
2 UNTUK : PEDESTAL
tulangan

D13
350 kg Semen @ Rp. 1,194 Rp. 417,956
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,208,957

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
15,431
113 Analisa Beton

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 3,830,745
2 UNTUK : TIE BEAM

tulangan

D13
350 kg Semen @ Rp. 1,194 Rp. 417,956
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,208,957

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 6,550,984
113 Analisa Beton

t =210cm + m8 DOBEL
I. PEKERJAAN BETON
Bahan: 0.99 m3 Split @ Rp. 1,690,000 Rp. 1,673,100

0.75 m3 Pasir beton @ Rp. 1,001,000 Rp. 750,750
340 kg Semen @ Rp. 2,600 Rp. 884,000
650 ltr air @ Rp. 72 Rp. 46,475
-------- --------------------- Rp. 3,354,325

-------- --------------------- Rp. 162,500
Equipment & Tools
-------- --------------------- Rp. #N/A
II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 15,057 Rp. 37,642
Upah : 10 m2 Mesh @ Rp. 25,960 Rp. 259,600

-------- --------------------- Rp. 1,235,045

--------------------------------
Jumlah Rp. #N/A
Dibulatkan Rp. #N/A
===== ===========
2 UNTUK : RABAT
tulangan
D13
240 kg Semen @ Rp. 1,194 Rp. 286,598
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,077,600

-------- --------------------- Rp. 162,500
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 19,500 Rp. 293
Upah : 1.00 kg Besi @ Rp. 2,600 Rp. 2,600
1.00 alat besi @ Rp. 519 519

------------------------------
15,042
Kandungan 22.83 kg/ m3 @ Rp. 15,042 Rp. 343,429

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 156,000 Rp. 23,400
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 144,803

--------- - - - - - - -
Jumlah : Rp. 1,670,930

t = 20cm + m8 DOBEL
I. PEKERJAAN BETON

390 kg Semen @ Rp. 1,194 Rp. 465,722
650 ltr air @ Rp. 57 Rp. 37,123
113 Analisa Beton

-------- --------------------- Rp. 1,256,724

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 2,600 2,600
-------- --------------------- Rp. 2,600
II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 19,500 Rp. 48,750
Upah : 10 m2 Mesh @ Rp. 25,960 Rp. 259,600

-------- --------------------- Rp. 1,023,350

--------------------------------
===== ===========
2 UNTUK : lantai 15 cm
tulangan
I. PEKERJAAN BETON Ø8
Ø8
350 kg Semen @ Rp. 1,194 Rp. 417,956
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,208,957

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 2,724,690
2 UNTUK : dinding 15 cm
tulangan
Ø8
350 kg Semen @ Rp. 2,600 Rp. 910,000
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,701,001

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
113 Analisa Beton

-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712
113 Analisa Beton


0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 201,500 Rp. 5,038

-------- ---------------------
Rp. 142,318

--------- - - - - - - -
Jumlah : Rp. 5,068,322
WASHING BAYS
2 UNTUK : LANTAI, T= 30 CM
tulangan

D13
390 kg Semen @ Rp. 1,194 Rp. 465,722
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,256,724

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 3,313,544
2 UNTUK : SLAB 25 CM
tulangan

D13
390 kg Semen @ Rp. 1,194 Rp. 465,722
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,256,724

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
113 Analisa Beton

Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712
113 Analisa Beton


0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 3,410,629
WOSA
2 UNTUK : RING BALK 15 x20

tulangan
I. PEKERJAAN BETON Ø 12
Ø8
390 kg Semen @ Rp. 1,194 Rp. 465,722
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,256,724

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 15,057 Rp. 226
Upah : 1.00 kg Besi @ Rp. 2,336 Rp. 2,336
1.00 alat besi @ Rp. 519 519

------------------------------
14,712

0.1 kg Paku @ Rp. 18,172 Rp. 1,817
0.15 ltr minyak @ Rp. 3,115 Rp. 467

0.15 Pekerja @ Rp. 145,376 Rp. 21,806
0.025 Mandor @ Rp. 207,680 Rp. 5,192

-------- ---------------------
Rp. 134,525

--------- - - - - - - -
Jumlah : Rp. 6,043,035

t = 10cm + m5 single
I. PEKERJAAN BETON

390 kg Semen @ Rp. 1,194 Rp. 465,722
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,256,724
113 Analisa Beton

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 2,600 2,600
-------- --------------------- Rp. 2,600
113 Analisa Beton

II PEKERJAAN BESI

2.5 kg Kawat @ Rp. 19,500 Rp. 48,750
Upah : 10 m2 Mesh @ Rp. 25,960 Rp. 259,600

-------- --------------------- Rp. 1,023,350

--------------------------------
===== ===========

t = 7cm + m5 single
I. PEKERJAAN BETON

390 kg Semen @ Rp. 1,194 Rp. 465,722
650 ltr air @ Rp. 57 Rp. 37,123
-------- --------------------- Rp. 1,256,724

-------- --------------------- Rp. 337,480
Equipment & Tools
1.000 lsTools @ Rp. 2,600 2,600
-------- --------------------- Rp. 2,600
II PEKERJAAN BESI
Bahan: 14.28571 m2 Mesh M.5 @ Rp. 71,500 Rp. 1,021,429

2.5 kg Kawat @ Rp. 19,500 Rp. 48,750
Upah : 14.28571 m2 Mesh @ Rp. 25,960 Rp. 370,857

-------- --------------------- Rp. 1,441,036

--------------------------------
===== ===========
113 Analisa Beton

#N/A Jumlah : Rp. 52,823,844
4 UNTUK : Sloof 15x15

tulangan

Ø8
300 kg Semen @ Rp. #N/A Rp. #N/A
650 ltr air @ Rp. #N/A Rp. #N/A
#N/A -------- --------------------- Rp. #N/A
#N/A
#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. #N/A Rp. #N/A
Upah : 1.00 kg Besi @ Rp. #N/A Rp. #N/A
1.00 alat besi @ Rp. #N/A #N/A

------------------------------
#N/A#N/A#N/A
Kandungan 170.55 kg/ m3 @ Rp. #N/A Rp. #N/A
III PEKERJAAN BEGISTING DAN STELLING #N/A

#N/A
Bahan: 0.35 lbr Triplek @ Rp. #N/A Rp. #N/A
0.1 kg Paku @ Rp. #N/A Rp. #N/A
0.007 m3 Kayu penguat @ Rp. #N/A Rp. #N/A
0.15 ltr minyak @ Rp. #N/A Rp. #N/A
#N/A
0.15 Pekerja @ Rp. 285,560 Rp. 42,834
113 Analisa Beton

0.025 Mandor @ Rp. 285,560 Rp. 7,139
#N/A
-------- ---------------------
Rp. #N/A
Kandungan 13 m2/ m3 @ Rp. #N/A #N/A#N/A#N/A Rp. #N/A

#N/A --------- - - - - - - -
#N/A Jumlah : Rp. #N/A
Dibulatkan : Rp. #N/A
4 UNTUK : SLOOF 15x 25

tulangan

Ø8-15
Bahan: 0.99 m3 Split @ Rp. 545,160 Rp. 539,708 Ø
-------- --------------------- Rp. #N/A

-------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI
113 Analisa Beton


------------------------------
#N/A#N/A#N/A


0.15 Pekerja @ Rp. 285,560 Rp. 42,834
0.025 Mandor @ Rp. 15,000 Rp. 375

-------- ---------------------
Rp. #N/A

#N/A --------- - - - - - - -
TYRESHOP
4 UNTUK : PEDESTAL 25x45

tulangan

Ø8 -15
650 ltr air @ Rp. 3,380 Rp. 2,197,000
#N/A -------- --------------------- Rp. #N/A
#N/A
#N/A -------- --------------------- Rp. 15,000
Equipment & Tools
1.000 lsTools @ Rp. 3,380 3,380
-------- --------------------- Rp. 3,380
II. PEKERJAAN BESI

Upah : 1.00 kg Besi @ Rp. 3,380 Rp. 3,380

------------------------------
#N/A#N/A#N/A

#N/A
#N/A
0.15 Pekerja @ Rp. 285,560 Rp. 42,834
0.025 Mandor @ Rp. 285,560 Rp. 7,139
#N/A
-------- ---------------------
Rp. #N/A

#N/A --------- - - - - - - -
4 UNTUK : LANTAI , t=30 cm

tulangan

D13-15
#N/A -------- --------------------- Rp. #N/A
#N/A
113 Analisa Beton

#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
113 Analisa Beton

II. PEKERJAAN BESI


------------------------------
#N/A#N/A#N/A

#N/A
Bahan: 0.35 lbr Triplek @ Rp. 2,600 Rp. 910
0.1 kg Paku @ Rp. 2,600 Rp. 260
0.007 m3 Kayu penguat @ Rp. 71,500 Rp. 501
0.15 ltr minyak @ Rp. 2,600 Rp. 390
#N/A
0.15 Pekerja @ Rp. 156,000 Rp. 23,400
0.025 Mandor @ Rp. 285,560 Rp. 7,139

-------- ---------------------
Rp. 62,599

--------- - - - - - - -
Jumlah : Rp. #N/A
POWER HOUSE
4 UNTUK : PONDASI GENSET

tulangan
I. PEKERJAAN BETON Ø12 - 15

Ø12 - 15
#N/A -------- --------------------- Rp. #N/A
#N/A
#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI


------------------------------
#N/A#N/A#N/A

#N/A
#N/A
0.15 Pekerja @ Rp. 285,560 Rp. 42,834
0.025 Mandor @ Rp. 285,560 Rp. 7,139
#N/A
-------- ---------------------
Rp. #N/A

#N/A --------- - - - - - - -
4 UNTUK : LANTAI 10cm

tulangan Ø 10 - 15 single
Ø 10
113 Analisa Beton

#N/A -------- --------------------- Rp. #N/A
#N/A
#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI


------------------------------
#N/A#N/A#N/A

#N/A
#N/A
0.15 Pekerja @ Rp. 285,560 Rp. 42,834
0.025 Mandor @ Rp. 285,560 Rp. 7,139
#N/A
-------- ---------------------
Rp. #N/A

#N/A --------- - - - - - - -

tulangan D13-17.5
I. PEKERJAAN BETON D13-17,5

D13-15
390 kg Semen @ Rp. 1,833 Rp. 714,968
650 ltr air @ Rp. 69 Rp. 44,688
-------- --------------------- Rp. 1,445,155

-------- --------------------- Rp. 156,250
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 18,125 Rp. 272
Upah : 1.00 kg Besi @ Rp. 2,313 Rp. 2,313
1.00 alat besi @ Rp. 625 625

------------------------------
15,459

0.1 kg Paku @ Rp. 21,875 Rp. 2,188
0.15 ltr minyak @ Rp. 3,750 Rp. 563

0.15 Pekerja @ Rp. 125,000 Rp. 18,750
0.025 Mandor @ Rp. 162,500 Rp. 4,063

-------- ---------------------
Rp. 133,125

--------- - - - - - - -
Jumlah : Rp. 2,983,646

tulangan D13- 17,5
113 Analisa Beton

D13-15
390 kg Semen @ Rp. 1,833 Rp. 714,968
650 ltr air @ Rp. 69 Rp. 44,688
-------- --------------------- Rp. 1,445,155

-------- --------------------- Rp. 156,250
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 18,125 Rp. 272
Upah : 1.00 kg Besi @ Rp. 2,313 Rp. 2,313
1.00 alat besi @ Rp. 625 625

------------------------------
15,459
Kandungan 64.33 kg/ m3 @ Rp. 15,459 Rp. 994,451

0.1 kg Paku @ Rp. 21,875 Rp. 2,188
0.15 ltr minyak @ Rp. 3,750 Rp. 563

0.15 Pekerja @ Rp. 125,000 Rp. 18,750
0.025 Mandor @ Rp. 162,500 Rp. 4,063

-------- ---------------------
Rp. 133,125

--------- - - - - - - -
Jumlah : Rp. 2,677,418

tulangan D10- 20

D13-15
390 kg Semen @ Rp. 1,833 Rp. 714,968
650 ltr air @ Rp. 69 Rp. 44,688
-------- --------------------- Rp. 1,445,155

-------- --------------------- Rp. 156,250
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 18,125 Rp. 272
Upah : 1.00 kg Besi @ Rp. 2,313 Rp. 2,313
1.00 alat besi @ Rp. 625 625

------------------------------
15,459

0.1 kg Paku @ Rp. 21,875 Rp. 2,188
0.15 ltr minyak @ Rp. 3,750 Rp. 563

0.15 Pekerja @ Rp. 125,000 Rp. 18,750
0.025 Mandor @ Rp. 162,500 Rp. 4,063

-------- ---------------------
Rp. 133,125

--------- - - - - - - -
Jumlah : Rp. 2,713,992
113 Analisa Beton

WORKSHOP GOH
5 UNTUK : TB 1 30X50
tulangan
Ø 13
650 ltr air @ Rp. 3,380 Rp. 2,197,000
#N/A -------- --------------------- Rp. #N/A
#N/A
#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI


------------------------------
#N/A#N/A#N/A

#N/A
#N/A
0.15 Pekerja @ Rp. 285,560 Rp. 42,834
0.025 Mandor @ Rp. 285,560 Rp. 7,139
#N/A
-------- ---------------------
Rp. #N/A

#N/A --------- - - - - - - -
5 UNTUK : KP1
tulangan
Ø 13
390 kg Semen @ Rp. 2,600 Rp. 1,014,000
650 ltr air @ Rp. 3,380 Rp. 2,197,000
#N/A -------- --------------------- Rp. 3,964,878
#N/A
#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI


------------------------------
#N/A#N/A#N/A

#N/A
0.15 ltr minyak @ Rp. 2,600 Rp. 390
#N/A
0.15 Pekerja @ Rp. 285,560 Rp. 42,834
0.025 Mandor @ Rp. 15,000 Rp. 375
#N/A
-------- ---------------------
113 Analisa Beton

Rp. #N/A

#N/A --------- - - - - - - -
WORKSHOP 3

tulangan

D13-15
390 kg Semen @ Rp. 1,833 Rp. 714,968
650 ltr air @ Rp. 69 Rp. 44,688
-------- --------------------- Rp. 1,445,155

-------- --------------------- Rp. 156,250
Equipment & Tools
1.000 lsTools @ Rp. 15,000 15,000
-------- --------------------- Rp. 15,000
II. PEKERJAAN BESI

0.015 kg Kawat @ Rp. 18,125 Rp. 272
Upah : 1.00 kg Besi @ Rp. 2,313 Rp. 2,313
1.00 alat besi @ Rp. 625 625

------------------------------
15,459

0.1 kg Paku @ Rp. 21,875 Rp. 2,188
0.15 ltr minyak @ Rp. 3,750 Rp. 563

0.15 Pekerja @ Rp. 125,000 Rp. 18,750
0.025 Mandor @ Rp. 162,500 Rp. 4,063

-------- ---------------------
Rp. 133,125

--------- - - - - - - -
Jumlah : Rp. 2,823,681
5 UNTUK : TB 1 35X40
tulangan
Ø 13
#N/A -------- --------------------- Rp. #N/A
#N/A
#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI

Upah : 1.00 kg Besi @ Rp. 3,380 Rp. 3,380

------------------------------
#N/A#N/A#N/A

#N/A
113 Analisa Beton

#N/A
0.15 Pekerja @ Rp. 156,000 Rp. 23,400
0.025 Mandor @ Rp. 15,000 Rp. 375
#N/A
-------- ---------------------
Rp. #N/A

#N/A --------- - - - - - - -
5 UNTUK : PEDESTAL, 40x60

tulangan
Ø 13
#N/A -------- --------------------- Rp. #N/A
#N/A
#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI


------------------------------
#N/A#N/A#N/A

#N/A
#N/A
0.15 Pekerja @ Rp. 285,560 Rp. 42,834
0.025 Mandor @ Rp. 285,560 Rp. 7,139
#N/A
-------- ---------------------
Rp. #N/A

#N/A --------- - - - - - - -
5 UNTUK : PEDESTAL, 30x40

tulangan
Ø 13
#N/A -------- --------------------- Rp. #N/A
#N/A
#N/A -------- --------------------- Rp. 285,560
Equipment & Tools
-------- --------------------- Rp. #N/A
II. PEKERJAAN BESI


------------------------------
113 Analisa Beton

#N/A#N/A#N/A

#N/A
#N/A
0.15 Pekerja @ Rp. 285,560 Rp. 42,834
0.025 Mandor @ Rp. 285,560 Rp. 7,139
#N/A
-------- ---------------------
Rp. #N/A

#N/A --------- - - - - - - -
113 Analisa Beton

beli
514285.7142857 1.61
214285.7142857
54,667
9500
750000
1750
410000
BETON READY MIX k175 k-225

K-250 1,420,000 1,340,000.00 1,390,000.00
TIP sopir 8,333 8,333 8,333
jumlah 1,428,333 1,348,333 1,398,333

Waste 35,708 33,708 34,958
1,464,042 1,382,042 1,433,292
1,464,100 1,382,100 1,433,300
113 Analisa Beton

57,112.00
57,112.00
57,112.00
besi
1,2*1,2*,3 0 m3
,3+1,2+,3 2 18 12.50 33.75
,1+1,2+,1 1 18 12.50 26.25
1,4*4 6 1 -
60.00
- waste 1.80
61.80
143.06 kg/m3
begisting ,3*2*2+,3*1*2 1.8 4.17
337,480.00
113 Analisa Beton

besi
,6*,6*,6 0 m3
,6+,6+,6 2 10 19.00 28.50
,1+,6+,1 1 10 19.00 12.67
,6*4 2 1 10.70 2.14 514,285.71 514,285.71
43.31 214,285.71 -
- waste 1.52 1,150.00 -
44.82 514,285.71
207.51 kg/m3
begisting ,6*,6*4 1.44 6.67 m2/m3
9,500.00 9,500.00
15,000.00 225.00
9,725.00
135,000.00 47,250.00
15,000.00 1,500.00
- -
48,750.00
55,035.20
3,167.12
1,148,229
0.20
besi
0,35*3*4,5 4.725 m3
0,35+3+0,35+3 6.7 31 10.70 185.20 30
0,35+4,5+0,35+4, 9.7 21 10.70 181.63 20
3+4,5+3+4,5 15 4 10.70 53.50 - -
420.33 - -
- waste 14.71 - -
435.04 -
92.07 kg/m3
begisting 0,35*3*2+0,35*4, 5.25 1.11 m2/m3
- -
- -
-
- -
- -
- -
-
55,035.20
3,167.12
113 Analisa Beton

497,833
0.16
besi
0,8*0,8*0,3 0.192 m3
0.8 0.8 12 10.70 8.56 30
0,3+0,8+0,3 1.4 12 12.50 17.50 20
0 0 4 10.70 - - -
26.06 - -
- waste 0.91 - -
26.97 -
140.48 kg/m3
begisting 0,3*0,8*4 0.96 5.00 m2/m3
- -
- -
-
- -
654,192.00 65,419.20
- -
65,419.20
55,035.20
3,167.12
860,589
0.19
besi
0,25*0,35*2,2 0.1925 m3 41.616
0,2+2,2 2.4 6 19.00 22.80
0,35*2+0,25*2 1.2 9 4.74 4.27
0 - 18 - -
27.07
- waste 0.95
28.01
145.52 kg/m3
begisting 0,35*2,2*2+0,25*2 2.64 13.71 m2/m3
113 Analisa Beton

besi
,51*,51*1,6 0 m3 41.616
,1+,25+1,5 2 12 19.00 35.15
,51*4 2 9 7.40 11.32
,15*2+,52*2 1 18 7.40 14.87
61.35
- waste 2.15
63.49
152.57 kg/m3
begisting ,51*4 2.04 4.90 m2/m3
113 Analisa Beton

besi
0,4*0,3*1,5 0 m3 41.616
,1+,25+0,6+1,5 2 4 18.94 15.47
0,4+0,3+0,4+0,3 1 8 4.73 4.42
16 4.73 -
19.89
- waste 0.70
20.58
114.34 kg/m3
begisting 0,4*2+0,3*2 1.4 7.78 m2/m3
besi
0,51*1,1*1 0.561 m3 41.616
,1+,25+0,7+1 2.05 20.00 26.71 91.25
,1+,25+0,7+1 2.05 2.00 7.40 2.53
0,51+1,1+0,51+1, 3.22 9.00 7.40 17.87
111.64
- waste 3.91
115.55
205.97 kg/m3
begisting 0,51*2+1,1*2 3.22 5.74 m2/m3
113 Analisa Beton

besi
,3*,5 0 m3
1.03 1 8 26.76 18.38
1.03 1 4 7.40 2.54
0 2 7 4.74 4.23
25.15
- waste 0.88
26.03
108.47 kg/m3
begisting 1 4.17 m2/m3
besi
0,25*0,35 0.09 m3
1.03 1.03 4 18.94 6.50
1.03 1.03 - 7.40 -
0,2*2+0,35*2 1.60 7 4.73 4.42
10.92
- waste 0.38
11.30
129.18 kg/m3
begisting 0,35*2 0.7 8.00 m2/m3
113 Analisa Beton

besi
0,15*0,3 0.05 m3
1.03 1.03 4 12.50 4.29
0 - 4 7.40 -
0 0.90 6 4.74 2.13 5.71428571
6.42
- waste 0.22
6.65
147.77 kg/m3
begisting 0.6 13.33 m2/m3
besi
0,15*0,2 0.03 m3
1.03 1.03 4 10.70 3.67
0 - 4 7.40 -
0 0.70 5 4.74 1.38 5
5.06
- waste 0.18
5.23
174.44 kg/m3
113 Analisa Beton

0
besi
0.3 0.30 m3
1.05 1 14 12.50 14.81
1.05 1 14 12.50 14.81
0 - 1 10.70 -
29.62
- waste 1.04
30.66
102.18 kg/m3
begisting 1.00 m2/m3

-
besi
0.3 0 m3
1.05 1 14 12.50 14.81
1.05 1 14 12.50 14.81
0 - 1 10.70 -
29.62
- waste 1.04
30.66
102.18 kg/m3
begisting 1.00 m2/m3

-
113 Analisa Beton

0
###
besi
,35*1,8*1 0 m3
,35+1,8+,35 1 10 2.66 2.22
1.03 1 - 2.66
0 - - 10.70
2.22
- waste 0.07
2.28
22.83 kg/m3
begisting ,35*2 0.7 0.50 m2/m3
###
besi
,35*1,8*1 0 m3
,35+1,8+,35 1 10 2.66 2.22
1.03 1 - 2.66
0 - - 10.70
2.22
- waste 0.07
2.28
22.83 kg/m3
begisting ,35*2 0.7 0.50 m2/m3
113 Analisa Beton

besi
, 0.0 m3
,35+1,8+,35 1.0 4 7.40 2.54
1.03 1.0 - - -
0 0.6 5 4.74 1.19
3.73
- waste 0.13
3.86
171.38 kg/m3
113 Analisa Beton

besi
0.2 0.20 m3
1.035 1 10 7.40 6.38
1.035 1 10 7.40 6.38
0 - 1 10.70 -
12.76
- waste 1.02
13.78
68.92 kg/m3
begisting ,35*2 0.4 1.00 m2/m3

-
besi
0.2 0.20 m3
1.035 1.04 10 12.50 10.78
1.035 1.04 10 10.70 9.23
0 - 1 10.70 -
20.01
- waste 1.02
21.03
105.17 kg/m3
begisting ,35*2 2 10.00 m2/m3

-
113 Analisa Beton

0
113 Analisa Beton

besi
1,2*1,2*,275 0 m3
,25+1,2+,25 2 18 12.50 31.88
,1+1,2+,1 1 18 12.50 26.25
0 1 5 4.74 1.19
59.31
- waste 2.08
61.39
155.01 kg/m3
besi
,35*,225*1,8 0 m3
,1+,25+1,8 2 8 19.00 27.23
,1+1,2+,1 1 8 - -
,35*2+,23*2 1 16 7.40 11.45
38.68
- waste 1.35
40.03
101.09 kg/m3
113 Analisa Beton

besi
,2*,3 0 m3
1.035 1 5 19.00 8.19
,1+1,2+,1 1 5 - -
,2*2+,3*2 1 10 7.40 6.17
14.36
- waste 0.50
14.86
247.72 kg/m3
113 Analisa Beton

besi
,35*1,8*1 0 m3
,35+1,8+,35 1 10 2.66 2.22
1.03 1 - 2.66
0 - - 10.70
2.22
- waste 0.07
2.28
22.83 kg/m3
begisting ,35*2 0.7 0.50 m2/m3
113 Analisa Beton

besi
,35*1,8*1 0 m3
1.03 1 13 4.74 5.42
1.03 1 13 4.74 5.42
0 - 1 -
10.85
- waste 0.33
11.17
74.50 kg/m3
begisting ,35*2 0.7 0.50 m2/m3
besi
,35*1,8*1 0 m3
1.03 1 13 4.74 5.42
1.03 1 13 4.74 5.42
0 - 1 -
10.85
- waste 0.54
11.39
75.95 kg/m3
begisting 2 2 13.33 m2/m3
113 Analisa Beton

0
113 Analisa Beton

besi
0.3 0 m3
1.05 1 13 12.50 14.59
1.05 1 13 12.50 14.59
0 - 1 -
29.18
- waste 1.46
30.64
102.13 kg/m3
begisting ,25*1,2*4 1.2 4.00 m2/m3
besi
0.25 0 m3
1.03 1 13 12.50 14.31
1.05 1 13 12.50 14.31
0 - 1 -
28.61
- waste 0.86
29.47
117.88 kg/m3
begisting ,25*1,2*4 1.2 0.50 m2/m3
113 Analisa Beton

0
113 Analisa Beton

besi
,15*,2 0 m3
1.05 1 4 10.70 3.75
,15*2+,2*2 1 5 4.74 1.38
0 - 1 -
5.13
- waste 0.26
5.38
179.46 kg/m3
begisting ,2*2 0.4 13.33 m2/m3
113 Analisa Beton

besi
,15*,15 0 m3
1.03 1 4 7.40 2.54
,15*4 1 5 4.74 1.19
,2*2+,3*2 1 7 - -
3.73
- waste 0.11
3.84
170.55 kg/m3
begisting ,15*2 0.3 13.33 m2/m3
113 Analisa Beton

besi
,15*,25 0 m3
1.05 1 4 10.70 3.75
0,15*2+0,25*2 1 5 4.74 1.50
5 1 - -
5.24
- waste 0.16
5.40
144.00 kg/m3
begisting ,25*2 0.5 13.33 m2/m3
113 Analisa Beton

0
besi
,25*,45*1,25 0 m3
,05+,3+1,25+,05 2 10 12.50 17.19
,25*2+,45*2 1 7 4.74 3.71
5 1 - -
20.89
- waste 0.63
21.52
153.03 kg/m3
begisting ,65*1,05*2+,7*1,0 2.835 20.16 m2/m3
besi
0.3 0 m3
1.03 1 27 12.50 29.05
1 16 - -
5 1 - -
29.05
- waste 0.87
29.93
99.75 kg/m3
begisting ,275*2,5*2+,35*2, 3.125 0.50 m2/m3
113 Analisa Beton

0
besi
0.4 0 m3
1.05 1 13 10.70 12.55
1.05 1 13 10.70 12.55
5 1 - -
25.09
- waste 2.51
27.60
69.00 kg/m3
begisting ,65*1,05*2+,65*1, 2.73 6.83 m2/m3
besi
0.1 0 m3
1.03 1 13 7.40 8.51
1.03 1 16 - -
5 1 - -
8.51
- waste 0.26
8.77
113 Analisa Beton

87.67 kg/m3
begisting ,275*2,5*2+,35*2, 3.125 31.25 m2/m3
besi
0.15 0 m3
1.03 1 11 12.50 12.25
,275*2+,35*2 1 16 - -
5 1 - -
12.25
- waste 0.37
12.62
84.14 kg/m3
begisting ,275*2,5*2+,35*2, 3.125 1.00 m2/m3
besi
0.2 0 m3
1.03 1 11 12.50 12.25
113 Analisa Beton

,275*2+,35*2 1 16 - -
5 1 - -
12.25
- waste 0.61
12.87
64.33 kg/m3
begisting ,275*2,5*2+,35*2, 3.125 1.00 m2/m3
besi
0.1 0 m3
1.03 1 10 7.40 6.35
,275*2+,35*2 1 16 - -
5 1 - -
6.35
- waste 0.32
6.67
66.69 kg/m3
begisting ,275*2,5*2+,35*2, 3.125 1.00 m2/m3
113 Analisa Beton

besi
,3*,5 0 m3
1.03 1 8 19.00 13.05
1.03 1 - 19.00 -
,3*2+,5*2 1 7 7.40 1.6
14.65
- waste 0.73
15.38
102.53 kg/m3
begisting ,5*2 1 6.67 m2/m3
besi
,55*,55*1,5 0 m3
,05+,3+1,5+,05 2 14 19.00 42.12
1.03 1 - 19.00 -
,55*4 2 11 7.40 14.92
57.04
- waste 2.85
59.89
131.99 kg/m3
begisting ,55*4*1,5 3.3 7.27 m2/m3
113 Analisa Beton

besi
0.2 0 m3
1.03 1 13 12.50 14.33
,275*2+,35*2 1 16 - -
5 1 - -
14.33
- waste 0.43
14.76
73.79 kg/m3
begisting ,275*2,5*2+,35*2, 3.125 1.00 m2/m3
besi
,35*,4 0 m3
1.03 1 8 19.00 13.05
1.03 1 - 19.00 -
,3*2+,5*2 1 7 7.40 1.6
14.65
- waste 0.73
15.38
109.85 kg/m3
begisting ,4*2 0.8 5.71 m2/m3
113 Analisa Beton

besi
,4*,6*1,5 0 m3
,05+,3+1,5+,05 2 10 19.00 30.08
1.03 1 - 19.00 -
,4*2+,6*2 2 11 7.40 13.57
43.65
- waste 2.18
45.83
127.31 kg/m3
begisting ,4*1,5*2+,6*1,5*2 3 8.33 m2/m3
besi
,3*,4*1,5 0 m3
,05+,3+1,5+,05 2 8 19.00 24.07
1.03 1 - 19.00 -
,3*2+,4*2 1 11 7.40 9.50
33.56
- waste 1.68
35.24
195.79 kg/m3
begisting ,4*1,5*2+,3*1,5*2 2.1 11.67 m2/m3
113 Analisa Beton

no/ kusen/acc sat volume harga sat. jumlah
Type
P1 Kusen ALUMINIUM 3" ca m' 5.9 114,224 673,922

Daun D/T bh 2 1,370,688 2,741,376
Cat Daun pintu bh 2 294,386 588,773
Handle, kunci, engsel Dekson set 1 467,280 467,280
Handle, engsel Dekson set 1 363,440 363,440
jendela set 0 623,040 -
kaca polos 5mm m2 0.6 129,800 77,880
Ring balk m' 1 67,500 67,500
tali air m1 11.8 12,980 153,164
5,133,334

Daun D/T bh 1 1,370,688 1,370,688
Handle, engsel Dekson set 0 363,440 -
kaca polos 5mm m2 0.3 129,800 38,940
Ring balk m' 1.1 67,500 74,250
tali air m1 10.5 12,980 136,290
2,981,510
P3/ P4 Kusen ALUMINIUM 3" ca m' 5.1 114,224 582,542

Daun D/T bh 1 1,370,688 1,370,688
kaca polos 5mm m2 0 129,800 -
Ring balk m' 1 67,500 67,500
tali air m1 10.2 12,980 132,396
2,914,793
J1 Kusen ALUMINIUM 3" m3 6.7 114,224 765,301

kaca polos 5mm m2 1.76 129,800 228,448
jendela kaca bh 2 674,960 1,349,920
tali air m1 13.4 12,980 173,932
Ring balk m' 1.7 67,500 114,750
friction stay,handle cs set 2 207,680 415,360
3,047,711

kaca polos 5mm m2 1.76 134,992 237,586
jendela kaca bh 0 674,960 -
tali air m1 13.4 12,980 173,932
Page 90
Ring balk m' 1.7 67,500 114,750
friction stay,handle cs set 0 207,680 -
1,291,569

kaca polos 5mm m2 0.88 134,992 118,793
jendela kaca bh 1 674,960 674,960
tali air m1 8.4 12,980 109,032
Ring balk m' 1 67,500 67,500
1,657,706
BV Kusen ALUMINIUM 3" m3 2.4 114,224 274,138

kaca polos 5mm m2 0.3 134,992 40,498
tali air m1 4.8 12,980 62,304
Ring balk m' 1 67,500 67,500
444,439
OFFICE FABRIKASI
no/ kusen/acc sat volume harga sat. jumlah

Type
PJ1 Kusen ALUMINIUM 3" ca m' 15.5 114,224 1,770,472

Daun D/T bh 1 1,370,688 1,370,688
jendela set 1 623,040 623,040
kaca polos 5mm m2 2.2 129,800 285,560
Ring balk m' 2.3 67,500 155,250
tali air m1 31 12,980 402,380
5,265,216
PJ2 Kusen ALUMINIUM 3" ca m' 10.3 114,224 1,176,507

Daun D/T bh 1 1,370,688 1,370,688
kaca polos 5mm m2 1.56 129,800 202,488
Ring balk m' 1.7 67,500 114,750
tali air m1 20.6 12,980 267,388
3,789,648

Daun D/T bh 1 1,370,688 1,370,688
kaca polos 5mm m2 0.3 623,040 186,912
Page 91
Ring balk m' 1 67,500 67,500
tali air m1 10.28 12,980 133,434
3,003,472

Daun D/T bh 1 1,370,688 1,370,688
kaca polos 5mm m2 0 129,800 -
Ring balk m' 0.9 67,500 60,750
tali air m1 10.6 12,980 137,588
2,832,240

kaca polos 5mm m2 2.025 129,800 262,845
tali air m1 15.6 12,980 202,488
Ring balk m' 1.5 67,500 101,250
1,457,530

kaca polos 5mm m2 2.025 134,992 273,359
jendela kaca bh 2 674,960 1,349,920
tali air m1 15.6 12,980 202,488
Ring balk m' 1.5 67,500 101,250
3,233,324

kaca polos 5mm m2 1.05 134,992 141,742
jendela kaca bh 1 674,960 674,960
tali air m1 11.2 12,980 145,376
Ring balk m' 1 67,500 67,500
1,876,912
BV Kusen ALUMINIUM 3" m3 2.8 114,224 319,827

kaca polos 5mm m2 0.56 134,992 75,596
tali air m1 5.6 12,980 72,688
Ring balk m' 1 67,500 67,500
535,611
Page 92
kaca polos 5mm m2 1.6 129,800 207,680
jendela kaca bh 1 650,000 650,000
tali air m1 6.8 12,980 88,264
2,032,667
J2 Kusen ALUMINIUM 3" m3 20.6 114,224 2,353,014

kaca polos 5mm m2 6.51 129,800 844,998
jendela kaca bh 4 650,000 2,600,000
friction stay,handle cs set 4 310,000 1,240,000
tali air m1 20.6 12,980 267,388
7,305,400

kaca polos 5mm m2 1.08 129,800 140,184
jendela kaca bh 1 650,000 650,000
tali air m1 4.5 12,980 58,410
1,672,602
J4 Kusen ALUMINIUM 3" m' 11.4 114,224 1,302,154

kaca polos 5mm m2 2.035 129,800 264,143
tali air m1 11.4 12,980 147,972
1,714,269
JL Kusen ALUMINIUM 3" m' 3.7 114,224 422,629

kaca polos 5mm m2 0.9 129,800 116,820
tali air m1 3.7 12,980 48,026
587,475
JS Kusen ALUMINIUM 3" m' 3.8 114,224 434,051

Daun pintu SOLID fin HPL bh 1 1,500,000 1,500,000
tali air m1 3.8 12,980 49,324
1,983,375
P toilet Kusen ALUMINIUM 3" m' 5.2 114,224 593,965

Daun pintu WPC bh 1 950,000 950,000
Handle, engsel Dekson set 1 - -
kaca polos 6mm m2 2.94 - -
Page 93
tali air m1 5.2 12,980 67,496
1,961,461
Page 94
1.0384
harga sat.
110,000
1,320,000
283,500
450,000
350,000
600,000
125,000
12,500
110,000
1,320,000
283,500
450,000
350,000
125,000
12,500
110,000
1,320,000
283,500
450,000
350,000
125,000
12,500
110,000
125,000
650,000
12,500
200,000
110,000
130,000
650,000
12,500
Page 95
200,000
110,000
130,000
650,000
12,500
200,000
-
130,000
650,000
12,500
harga sat.
110,000
1,320,000
283,500
350,000
350,000
600,000
125,000
12,500
110,000
1,320,000
283,500
350,000
350,000
125,000
12,500
110,000
1,320,000
283,500
350,000
350,000
600,000
Page 96
12,500
110,000
1,320,000
283,500
350,000
350,000
125,000
12,500
110,000
125,000
650,000
12,500
200,000
110,000
130,000
650,000
12,500
200,000
110,000
130,000
650,000
12,500
200,000
110,000
130,000
650,000
12,500
200,000
Page 97
110,000
125,000
650,000
310,000
12,500
110,000
125,000
650,000
310,000
12,500
110,000
125,000
650,000
310,000
12,500
110,000
125,000
650,000
310,000
12,500
110,000
125,000
650,000
310,000
12,500
110,000
1,500,000
650,000
310,000
12,500
110,000
950,000
350,000
-
-
Page 98
12,500
Page 99
PEKERJAAN PERSIAPAN
1 PENGUKURAN DAN BOUWPLANK

a. 2490 m2 4,500 =
b. 481.8 m2 4,500 =
c. 500 m2 4,500 =
d. m2 4,500 =
e. m2 4,500 =
f. m2 4,500 =
m2 4,500 =
Jumlah 3471.8 m2
Dibulatkan
2 KANTOR DAN GUDANG SEMENTARA

a Kantor 24 m2 725,000 =
b. Gudang 312 m2 350,000 =
Jumlah 336 m2
Dibulatkan
3 PENGAMANAN K3 & APD

A JUMLAH PEKERJA
a. Sipil Workshop 60 org
Sipil WS fabrikasi 25 org
Sipil Tyreshop 25 org
b. 15 org
c. 10 org
d. 12 org
e. Aluminium dan Kaca 2 org
f. Plafond 4 org
g. Mekanikal & Elektrikal 10 org
h. Baja 12 org
i. Atap 8 org
Jumlah 183 org
B TRANSFORT KE PROYEK
a. Pekerja
- dari kampung ke Jakarta 130,000
- Uang Makan 50,000
-Tiket pesawat dari Jakarta ke Balikpapan 600,000
-Travel dari Balikpapan ke Proyrek 450,000
Jumlah 1,230,000
Ongkos PP 2,460,000
b. Staff
- Bus Damri ke AirPort 35,000
- Uang Makan 50,000
1,135,000
Ongkos PP 2,270,000
c. Alat Pelindung Diri ( APD )

Safety Helmet 187 org 35,000
Rubber Boot/Sepatu Karet 183 org 150,000
Safety Shoes 4 org 350,000
Rompi 187 org 35,000
Kaos untuk Pekerja 187 org 35,000
Full body hardness 10 org 375,000
Sarung tangan 183 org 9,000
Masker 183 org 3,000
Surat MCU 187 org 550,000
Obat-obatan 6 bln 200,000
Jumlah
4 MOBILISASI DAN DEMOBILISASI

a. Tenaga kerja 183 org 2,460,000
b. Libur lebaran 0 org 2,460,000
c. Alat Kerja 1 kont 40,000,000
Jumlah
5 SITE MANAGEMENT
A Gaji Staff
- Site Managet 1 org 8,000,000
- Supervisor 3 org 6,000,000
-Safety 1 org 5,000,000
- Admin Gudang 1 org 4,700,000
Jumlah 23,700,000
Durasi Proyek 6 bln 23,700,000 =
B Mobilisasi Staff 5 org 2,270,000 =

1 org 2,460,000 =
Cuti Staff setiap 3 bln 2 PP 13,810,000

Jumlah Gaji Staff & Mobilisasi
C Mess dan Trasportasi

- Sewa Mess untuk Staff 7 bln 3,000,000
- Sewa Mobil Ranger 7 bln 16,500,000
- Solar untuk Ranger 7 bln 7,650,000
- Sewa Mobil Bus 6 bln 26,500,000
- Solar untuk Bus 6 bln 7,800,000
- Sopir, 2 org 8 MM 3,500,000
- Sewa Mess untuk Pekerja 1 thn 25,000,000
Staff untuk Retensi 3 bln 10,700,000
Jumlah
Total site Management
HIRA / JSA
Mobil LV + sopir 1.5 bln 22,000,000
Solar 1.5 bln 7,650,000
SM 1.5 bln 8,000,000
Saffety Officer 1.5 bln 5,000,000
Kontrakan 1.5 bln 4,000,000
Jumlah
11,205,000
2,168,100
2,250,000
-
-
-
-
15,623,100
15,623,100
17,400,000
109,200,000
126,600,000
126,600,000
6,545,000
27,450,000
1,400,000
6,545,000
6,545,000
3,750,000
1,647,000
549,000
102,850,000
1,200,000
158,481,000
450,180,000
-
40,000,000
490,180,000
142,200,000
11,350,000
2,460,000
13,810,000
27,620,000
169,820,000
21,000,000
115,500,000
53,550,000
159,000,000
46,800,000
28,000,000
25,000,000
32,100,000
480,950,000
650,770,000
16,500,000
5,737,500
6,000,000
3,750,000
3,000,000
34,987,500
PEKERJAAN PERSIAPAN
PENGUKURAN
1 DAN BOUWPLANK
a. WORKSHOP 6 BAYS 15TON 2040 m2 3,000 = 6,120,000
c. Wasing Bays 214.75 m2 3,000 = 644,250
POWER HOUSE & COMPRESSOR ROO 126 3,000 378,000
R.TRAINING PPD 150 = -
PHouase 162 - = -
Wosa 216 - = -
d. m2 3,000 = -
Jumlah 2908.75 m2 7,142,250

Dibulatkan 7,142,200
KANTOR DAN2GUDANG SEMENTARA

a Kantor 24 m2 725,000 = 17,400,000
b. Gudang 48 m2 650,000 = 31,200,000
Jumlah 72 m2 48,600,000
Bedeng kerja diluar site + transportasi

- Sewa Mobil Bus ( 2 bus) 12 bln 24,500,000 294,000,000
- Solar untuk Bus ( 2 bus) 12 bln 9,000,000 108,000,000
- Sopir, 2 org 12 MM 4,000,000 48,000,000
- Sewa Mess untuk Pekerja 4 rmh 21,000,000 84,000,000
Jumlah 40 m2 534,000,000
PENGAMANAN
3 K3 & APD
A JUMLAH PEKERJA
Sipil 25 25
a. WORKSHOP 6 BAYS 15TON 34 org
b. Wasing Bays 25 org
c. POWER HOUSE & COMPRESSOR ROO 10 org
R.TRAINING PPD org
Wosa 15 org
Masjid 0 org
Gudang Oksigen 0 org
Pegecoran yard 0 org
Pos security 0 org
R Mekaink 0 org
d. org
e. Aluminium dan Kaca 2 org
f. Plafond 2 org
g. Mekanikal & Elektrikal 6 org
h. Baja 0 org 9
i. Atap 6 org
Jumlah 100 org 109
B TRANSFORT KE PROYEK
a. Pekerja
- dari kampung ke Jakarta 150,000
- Uang Makan 50,000
Jumlah 1,055,000
Ongkos PP 2,110,000
106 ANALISA PERSIAPAN

b. Staff
- Bus Damri ke AirPort 35,000
- Uang Makan 50,000
940,000
Ongkos PP 1,880,000
c. Alat Pelindung Diri ( APD )

Safety Helmet 104 org 35,000 3,640,000
Rubber Boot/Sepatu Karet 100 org 150,000 15,000,000
Safety Shoes 4 org 350,000 1,400,000
Rompi 104 org 55,000 5,720,000
Kaos untuk Pekerja 104 org 55,000 5,720,000
Full body hardness 5 org 425,000 2,125,000
Sarung tangan 100 org 9,000 900,000
Masker 100 org 3,000 300,000
Surat MCU 104 org 650,000 -
Obat-obatan 8 bln 200,000 1,600,000
Jumlah 36,405,000
MOBILISASI4DAN DEMOBILISASI
a. Tenaga kerja 100 org 2,110,000 211,000,000
b. Libur lebaran 0 org 2,110,000 -
c. Alat Kerja dan Baja 18 cont 20,500,000 369,000,000 baja ws

wosa
Jumlah 580,000,000
SITE MANAGEMENT
5
A Gaji Staff
- Site Manager 1 org 8,000,000 8,000,000
- Supervisor 1 org 6,000,000 6,000,000
-Safety 1 org 5,000,000 5,000,000
- Admin Gudang 1 org 4,700,000 4,700,000
4 Jumlah - 23,700,000
Durasi Proyek 6 bln 23,700,000 = 142,200,000
B Mobilisasi Staff 4 org 1,880,000 = 7,520,000

1 org 2,110,000 = 2,110,000
9,630,000
Cuti Staff setiap 3 bln 2 PP 2,110,000 4,220,000
Jumlah Gaji Staff & Mobilisasi 156,050,000
C Mess dan Sarana

- Sewa Mess untuk Staff 6 bln 4,000,000 24,000,000
- Sewa Mobil Ranger 6 bln 17,500,000 105,000,000
- Solar untuk Ranger 6 bln 5,850,000 35,100,000
Staff untuk Retensi ( di bulan terakhir) 1 bln 7,880,000 7,880,000
- Sopir, 1 org 6 MM 4,000,000 24,000,000
Jumlah 195,980,000
Total site Management 352,030,000
HIRA / JSA
Mobil LV 1.0 bln 17,500,000 17,500,000
Solar 1.0 bln 4,500,000 4,500,000
SM 0.0 bln 8,000,000 -
Saffety Officer 1.0 bln 5,000,000 5,000,000
Kontrakan 1.0 bln 4,000,000 4,000,000
sopir 1.0 bln 4,000,000 4,000,000

Jumlah 35,000,000

133,105 6.6552491281
5,728
138,833

Chart Title
1.00
#N/A 0.90
0.80
0.70
#N/A 0.60
0.50
0.40
0.30
0.20
0.10
-
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36
JADWAL PELAKSANAAN & S CURVE

PROYEK = PROYEK PEMBANGUNAN WORKSHOP FACILITY
PEKERJAAN = PEMBANGUNAN WORKSHOP 6 BAYS 15TON, WASHING BAY,
POWER HOUSE & COMPRESSOR ROOM, R.TRAINING PPD
OWNER = PT PAMAPERSADA NUSANTARA
LOKASI = BAYA - KALIMANTAN TIMUR
BOBOT BULAN 1 BULAN 2 BULAN 3 BULAN 4 BULAN 5 BULAN 6 BULAN 7 BULAN 8

NO URAIAN PEKERJAAN KETERANGAN
(%) M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 M13 M14 M15 M16 M17 M18 M19 M20 M21 M22 M23 M24 M25 M26 M27 M28 M29 M30 M31 M32 M33 M34 M35
1 PEKERJAAN PERSIAPAN #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A
2 WORKSHOP 6 BAYS 15TON
PEKERJAAN STRUKTUR WORKSHOP #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A
PEKERJAAN ARSITEKTUR WORKSHOP #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A
PEKERJAAN SARANA LUAR #N/A #N/A #N/A #N/A #N/A #N/A
#N/A
PEKERJAAN MEP #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A
#N/A
3 WASHING BAYS #N/A
1 PEKERJAAN TANAH #N/A #N/A #N/A #N/A #N/A
2 PEKERJAAN STRUKTUR DASAR #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
3 PEKERJAAN SARANA LUAR #N/A
4 PEKERJAAN BAK LUMPUR TERBUKA #N/A #N/A #N/A #N/A #N/A #N/A
#N/A
5 PEKERJAAN INSTALASI AIR BERSIH #N/A #N/A #N/A
#N/A
4 POWER HOUSE & COMPRESSOR ROOM
I. BANGUNAN POWER HOUSE #N/A
1. PEKERJAAN TANAH #N/A #N/A #N/A #N/A
2. PEKERJAAN STRUKTUR #N/A #N/A #N/A
3. PEKERJAAN STRUKTUR ATAP + PENUTU #N/A #N/A
4. PEKERJAAN DINDING DAN PLAFOND #N/A #N/A #N/A
5. PEKERJAAN PASANGAN PINTU / JENDEL #N/A #N/A
#N/A
II. BANGUNAN COMPRESSOR #N/A
1. PEKERJAAN TANAH #N/A #N/A
2. PEKERJAAN STRUKTUR #N/A #N/A
3. PEKERJAAN STRUKTUR ATAP + PENUTU #N/A #N/A
4. PEKERJAAN DINDING DAN PLAFOND #N/A #N/A
5. PEKERJAAN PASANGAN PINTU / JENDEL #N/A #N/A
#N/A
III. PEKERJAAN SARANA LUAR #N/A #N/A #N/A
IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKA #N/A #N/A
V. PEKERJAAN TAMBAHAN #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A
5 R.TRAINING PPD #N/A
1 PEKERJAAN STRUKTUR #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
2 PEKERJAAN ARSITEKTUR #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
3 PEKERJAAN SARANA LUAR #N/A #N/A #N/A #N/A
4 PEKERJAAN MEKANIKAL & ELEKTRIKAL #N/A #N/A #N/A #N/A #N/A #N/A
Bobot Rencana Mingguan

### #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Akumulasi Bobot Rencana Mingguan ### #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Bobot Aktual Mingguan### - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Akumulasi Bobot Aktual Mingguan### - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Deviasi (+/-)
### #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Jakarta, 02 Februari 2018
M Soewondo
Kepala Divisi Sipil
#N/A #N/A
- #N/A
- -
#N/A #N/A
- #N/A
#N/A #N/A
- #N/A
#N/A #N/A
- #N/A
#N/A #N/A
- #N/A
- #N/A
- #N/A
#N/A #N/A
#N/A #N/A
- #N/A
#N/A #N/A
- #N/A
#N/A #N/A
- #N/A
- -
- #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
- #N/A
- #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
- #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
- #N/A
- #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
#N/A #N/A
- -
- -
- -
DAFTAR HARGA
PAKET PEMBANGUNAN WORKSHOP 6 BAYS 15TON, WASHING BAY,
POWER HOUSE & COMPRESSOR ROOM, R.TRAINING PPD
PT PAMAPERSADA NUSANTARA
BAYA - KALIMANTAN TIMUR
HARGA SATUAN BAHAN

NO NAMA MATERIAL SATUAN HARGA
1 PASIR URUG m3 285,560.0
2 PASIR PASANG m3 285,560.00
3 SPLIT m3 545,160.00
4 BATU BELAH m3 311,520.00
5 SEMEN kg 1,194.16
6 KERAMIK m2 60,000.00
7 BESI TULANGAN kg 11,630.08
8 BATA bh 830.72
9 BAJA WF, Siku, UNP, CNP, Plat kg 20,000.00
10 ATAP ZINCALUME UNION DECK 0,40 TCT m2 100,000.00
11 FLASHING ATAP ZINCALUME 0,40 TCT m2 100,000.00
HARGA SATUAN UPAH

NO JENIS UPAH SATUAN HARGA
1 Mandor / hari 207,680.00
2 Tukang / hari 186,912.00
3 Kenek / hari 145,376.00
Jakarta, 2 Februari 2018

PT. Gelar Gatralaras
Ir. M. Soewondo
Kepala Divisi

BoQ Final BAYA (19 Sept 2018)

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

BoQ Final BAYA (19 Sept 2018)

Diunggah oleh

Hak Cipta:

Format Tersedia

PROYEK PEMBANGUNAN WORKSHOP FACILITY

PAKET PEMBANGUNAN PEMINDAHAN WORKSHOP BARU

UNIT PRICE TOTAL PRICE

1 PEKERJAAN PERSIAPAN ls 1.00 0.00

2 WORKSHOP 6 BAYS 15TON Unit 1.00 #N/A #N/A #N/A

TOTAL #N/A 15,683,795,368

PEMBULATAN #N/A 18,610,000,000 #N/A

TOTAL BIAYA #N/A

Jakarta, 12 September 2018

Ir. Lilik Muflihun

UNIT PRICE TOTAL PRICE

1 Pengurusan HIRA-JSA 1.00 ls 33,000,000 33,000,000

12 Sewa Crane 1.00 ls 50,000,000 50,000,000

Sub Total 1,806,167,200

VOL UNIT PRICE TOTAL PRICE VOL VOL

PEKERJAAN STRUKTUR WORKSHOP #N/A

#N/A #N/A #N/A 49.067

4 Workshop 6 Bays OHC 15 TON

VOL UNIT PRICE TOTAL PRICE VOL

1 PEKERJAAN TANAH ls 1.00 1.00 59,677,702 95,089,646 1.00 154,767,348.11

PROYEK PEMBANGUNAN OFFICE, WORKSHOP & WAREHOUSE FACILITY 998,162,898

1 Saluran beton keliling area washing - - - -

1 Pekerjaan Persiapan ls 1.00 225,762,500 - 225,762,500.00 225,762,500.00 - 225,762,500.00 225,762,500.00

107.51 - 136.72 - - - - - 13,149.52 - - - 305.94 26,736,982.80 -

VOL UNIT PRICE TOTAL PRICE

I. BANGUNAN POWER HOUSE

PROYEK PEMBANGUNAN WORKSHOP FACILITY

I. BANGUNAN POWER HOUSE

1. PEKERJAAN TANAH 6,573,982.92 7,643,558.56 -

Power House Comppresor

Power House Comppresor

Power House Comppresor

VOLUME TOTAL PRICE

1 PEKERJAAN STRUKTUR Ls 1.00 1.00 #N/A #N/A #N/A

PROYEK PEMBANGUNAN WORKSHOP FACILITY

VOLUME TOTAL PRICE Koef Sirtu Koef Pasir UrugReadymix Sitemix

I PEKERJAAN STRUKTUR #N/A #N/A

Closet duduk 1.00 2,372,500.00 250,000.00 2,622,500.00

4 Chemset Ø 12 mm bh 32.00 3,200,000.00 1,600,000.00 32 4,800,000.00

- - 43.35 17.28 - - 17.11 12.96 5,633.28 4,684.79 18.00 620.35

#N/A #N/A #N/A #N/A #N/A

VOL VOL UNIT PRICE TOTAL PRICE

PROYEK : PEMBANGUNAN WORKSHOP FACILITY #N/A

1. PEKERJAAN TANAH 2,018,136.00 42,176,384.00

M.8 lbr 610,000 28.00 17,080,000 - - - - 51.79 608,533

Tiang pancan m' 595,000 720.00 428,400,000

2 Beton sitemix K225

2 Cor lantai + wiremsh M4

3 Sloof Beton Bertulang

4 Kolom beton bertulang

5 Pondasi tapak beton bertulang K-225

6 Cor lantai + wiremsh M6 SINGLE

6 Cor lantai + wiremsh M8 SINGLE

7 Cor lantai + wiremsh M8 DOUBLE

8 Cor Tangga beton

9 Kanopi beton per m'

10 Tiang pancang mini 20/20

10 Kuda2 baja ringan ex lokal

11 Pasangan dinding batako

12 Partisi gypsum interior

14 Plint tali air

15 Plafond gypsum interior

16 Plafond GRC kamar mandi

22 KLOSET DUDUK GRANADA BASIC