PENAWARAN

NAMA PROYEK : PERBAIKAN JALAN BERLOBANG, CONVEYOR EMPTY

BUNCH, KERNEL SILO NO 4 DAN COR LANTAI AREA TOILET KARYAWAN.
LUAS : - M2
NO. SPESIFIKASI : -
LOKASI : MILL - PUDING BESAR

RENCANA BIAYA
NO URAIAN PEKERJAAN SAT. BOBOT
VOL SAT. BHN BAHAN SAT. UPAH UPAH JUMLAH

BAHAN + UPAH 484,019,632 162,675,931 646,695,562 100.00%

TOTAL 646,695,562
MARGIN (10%) 64,669,556
GRAND TOTAL 711,365,119

1 PEKERJAAN PERSIAPAN - 2,500,000 2,500,000 0.39%

Mobilisasi dan Demobilisasi Alat - 2,500,000 2,500,000 0.39%
Mobilisasi dan Demobilisasi Ls 1.00 2,500,000 2,500,000

2 PEKERJAAN TIMBUNAN LOBANG BEKAS JANGKOS 6,090,000 7,200,000 13,290,000 2.06%

2.1 Urugan pasir 2,640,000 600,000 3,240,000 0.50%
1 M³ Urugan Pasir M³ 12.00 115,000 1,380,000 50,000 600,000
1.40 Pasir beton / cor Zak 16.80 75,000 1,260,000
2.2 Pekerjaan Timbunan Batu Makadam 3,450,000 6,600,000 10,050,000 1.55%
1 M³ Urugan Tanah Puru M³ 24.00 115,000 2,760,000 50,000 1,200,000
1 M² Pemadatan Baby Roller 1 Ton / Stemper Kuda M² 60.00 90,000 5,400,000
1.25 Tanah Puru M³ 30.00 115,000 3,450,000

3 PEKERJAAN JALAN BETON 106,141,866 16,281,250 122,423,116 18.93%

3.1 Bobokan Beton Existing - 1,359,750 1,359,750 0.21%
Pekerjaan Bobokan Beton M³ 38.85 35,000 1,359,750
3.2 Pekerjaan Besi Dowel M' 30.00 460,000 18,500 478,500 0.07%
1 Kg Pembesian < 12 mm Kg 18.50 - - 1,000 18,500 25,865
12.00 Besi beton polos Ø 10 mm x 12 m Btg 2.50 85,000 212,500
0.10 Lem Calbond Sambungan Beton Kg 3.00 45,000 135,000
4.00 Pipa Conduit Ø 1/2" - 4 m Btg 7.50 15,000 112,500
3.3 Pekerjaan Wiremesh M8 Single Layer M² 259.00 22,921,500 1,295,000 24,216,500 3.74%
1 M² Gelar Pembesian M² 259.00 - 5,000 1,295,000 93,500
0.10 Wiremesh M8 (61.79 Kg) Lmb 25.12 850,000 21,354,938
0.02 Kawat beton / bendrat Kg 0.50 25,000 12,562
2.00 Beton Decking Bh 518.00 3,000 1,554,000
3.4 Pekerjaan Pengecoran Beton K300 Tebal 20 Cm 80,417,773 1,813,000 82,230,773 12.72%
1 M³ Pengecoran M³ 51.80 - 35,000 1,813,000 1,587,467
1.10 Beton Ready Mix K300 M³ 56.98 1,400,000 79,772,000
0.20 Plastik Cor 0,8 x 150 cm x 25 m Roll 7.60 85,000 645,773
3.5 Pekerjaan Hairline (Garis-Garis) Pada Permukaan Beton 1,500,000 9,065,000 10,565,000 1.63%
1 M² Pembuatan Hairline M² 259.00 - 35,000 9,065,000 40,792
1.00 Floor Emboser Manual / Alat Garis Jalan Unit 1.00 1,500,000 1,500,000
3.6 Pekerjaan Deletasi Beton Diisi Aspal Curah 842,593 2,730,000 3,572,593 0.55%
1 M' Pekerjaan Aspal M' 182.00 - 15,000 2,730,000 19,630
5.40 Aspal Expanseal Joint Sealent Kg 33.70 25,000 842,593

4 PERBAIKAN COR LANTAI AREA TOILET KARYAWAN 154,722,570 65,807,750 220,530,320 34.10%
4.1 Bongkaran Paving Blok Existing - 2,305,000 2,305,000 0.36%
Pekerjaan Bongkaran Paving Blok Existing M² 461.00 - 5,000 2,305,000 5,000
4.2 Urugan pasir 5,071,000 42,642,500 47,713,500 7.38%
1 M³ Urugan Pasir M³ 23.05 115,000 2,650,750 50,000 1,152,500 2,070,000
1 M³ Pemadatan Baby Roller 1 Ton / Stemper Kuda M² 461.00 - 90,000 41,490,000
1.40 Pasir beton / cor Zak 32.27 75,000 2,420,250
4.3 Pekerjaan Wiremesh M8 Single Layer 40,798,500 2,305,000 43,103,500 6.67%
1 M² Gelar Pembesian M² 461.00 - 5,000 2,305,000 93,500
0.10 Wiremesh M8 (61.79 Kg) Lmb 44.72 850,000 38,010,141
0.02 Kawat beton / bendrat Kg 0.89 25,000 22,359
2.00 Beton Decking Bh 922.00 3,000 2,766,000
4.4 Pekerjaan Pengecoran Beton K300 Tebal 15 Cm 107,353,070 2,420,250 109,773,320 16.97%
1 M³ Pengecoran M³ 69.15 - 35,000 2,420,250 1,587,467
1.10 Beton Ready Mix K300 M³ 76.07 1,400,000 106,491,000
0.20 Plastik Cor 0,8 x 150 cm x 25 m Roll 10.14 85,000 862,070
4.5 Pekerjaan Hairline (Garis-Garis) Pada Permukaan Beton 1,500,000 16,135,000 17,635,000 2.73%
1 M' Pembuatan Hairline M² 461.00 - 35,000 16,135,000 38,254
1.10 Floor Emboser Manual / Alat Garis Jalan Unit 1.00 1,500,000 1,500,000

5 PERBAIKAN KERNEL SILO NO. 4 43,430,707 7,911,011 51,341,718 7.94%

5.1 Pekerjaan Rangka Atap 11,638,000 1,171,200 12,809,200 1.98%
1 Kg Pekerjaan Pengelasan Kg 146.40 - 8,000 1,171,200 87,495
Gording CNP 100 x 50 x 20 x 2,3 mm 6m (24,4 kg/ btg) Btg 6.00 420,000 2,520,000
Elktroda baja Kg 7.32 25,000 183,000
Ms Plat 6 mm x 4" x 8" (140 Kg) Lbr 0.25 2,700,000 675,000
Bolt & Nut Ø 5/8" x 1" + Ring Plat Bh 72.00 80,000 5,760,000
Welding Set Set 1.00 2,500,000 2,500,000
5.2 Penutup Atap 21,954,000 1,080,000 23,034,000 3.56%
1 M² Pemasangan Atap seng Spandex M² 36.00 - 30,000 1,080,000 639,833
1.10 Atap Zincalume 0,35 mm Thk x 1000 x 6000 mm Lbr 40 540,000 21,384,000
5.00 Rabung Atap 0,35 mm Thk- 1.2 m M' 6.00 65,000 390,000
5.00 Self Drilling Screw 12 x 45 mm + Karet Bh 180.00 1,000 180,000
5.3 Pengecatan Body dan Rangka Kernel Silo No 4 1,287,596 3,910,478 5,198,074 0.80%
1 M² Pekerjaan Amplas Cat Lama M² 63.59 1,500 95,378 81,750
1.00 Amplas kain no. 2 Lbr 63.59 2,000 127,170
1 M² Pekerjaan Pengecatan M² 63.59 - 60,000 3,815,100
0.10 Cat Minyak Platone- Blue +Zincromate Kg 6.36 65,000 413,303
0.20 Thiner kelas B Kg 12.72 50,000 635,850
20.00 Kuas 4 " Bh 3.18 35,000 111,274
5.4 Pekerjaan Tambal Lantai Platform 8,551,111 1,749,333 10,300,444 1.59%
1 Kg Pekerjaan Pengelasan Kg 218.67 - 8,000 1,749,333 47,106
4.92 Elktroda baja Kg 10.93 25,000 273,333
0.35 Plat Bordes 4 mm x 4" x 8" (98.4 Kg) Lbr 2.22 2,600,000 5,777,778
1.00 Welding Set Set 1.00 2,500,000 2,500,000

6 PERBAIKAN CONVEYOR EMPTY BUNCH NO. 2 DAN 3 173,634,488 62,975,920 236,610,408 36.59%
6.1 Pekerjaan Perbaikan Tiang Pagar + Handrail 16,806,250 7,560,000 24,366,250 3.77%
1 Kg Pekerjaan Pengelasan Kg 945.00 - 8,000 7,560,000 25,784
1.13 Elktroda baja Kg 47.25 25,000 1,181,250
0.35 Besi siku L 50x50x5 mm (22.68 Kg) Btg 41.67 315,000 13,125,000
1.00 Welding Set Set 1.00 2,500,000 2,500,000
6.2 Pekerjaan Rangka Atap 15,089,500 6,652,800 21,742,300 3.36%
1 Kg Pekerjaan Pengelasan Kg 831.60 - 8,000 6,652,800 26,145
1.13 Elktroda baja Kg 41.58 25,000 1,039,500
0.35 Besi siku L 50x50x5 mm (22.68 Kg) Btg 36.67 315,000 11,550,000
1.00 Welding Set Set 1.00 2,500,000 2,500,000
6.3 Penutup Atap 74,740,000 3,600,000 78,340,000 12.11%
1 M² Pemasangan Atap seng Spandex M² 120.00 - - 30,000 3,600,000 652,833
 PENAWARAN
NAMA PROYEK : PERBAIKAN JALAN BERLOBANG, CONVEYOR EMPTY
BUNCH, KERNEL SILO NO 4 DAN COR LANTAI AREA TOILET KARYAWAN.
LUAS : - M2
NO. SPESIFIKASI : -
LOKASI : MILL - PUDING BESAR

RENCANA BIAYA
NO URAIAN PEKERJAAN SAT. BOBOT
VOL SAT. BHN BAHAN SAT. UPAH UPAH JUMLAH
1.10 Atap Zincalume 0,35 mm Thk x 1000 x 6000 mm Lbr 132 540,000 71,280,000
1.10 Rabung Atap 0,35 mm Thk- 1.2 m Bh 44.00 65,000 2,860,000
5.00 Self Drilling Screw 12 x 45 mm + Karet Bh 600.00 1,000 600,000
6.4 Pekerjaan Perbaikan Tiang Penyangga Conveyor + Bresing 62,521,133 30,833,920 93,355,053 14.44%
1 M² Pekerjaan Pengelasan Kg 3,854.24 - 8,000 30,833,920
1.00 UNP 125 x 65 x 5 mm 6m (80,4 kg/ btg) Btg 30.17 980,000 29,563,333 24,221
0.05 Elktroda baja Kg 192.71 25,000 4,817,800
1.00 Besi siku L 50x50x5 mm (22.68 Kg) Btg 63.00 315,000 19,845,000
2.88 Ms Plat 6 mm x 4" x 8" (140 Kg) Lbr 0.25 2,700,000 675,000
1.00 Bolt & Nut Ø 5/8" x 1" + Ring Plat Bh 64.00 80,000 5,120,000
1.00 Welding Set Set 1.00 2,500,000 2,500,000
6.5 Pengecatan Rangka Baja Baru dan Lama dan Tiang Beton 4,477,605 14,329,200 18,806,805 2.91%
1 M² Pekerjaan Amplas Cat Lama M² 17.60 - - 1,500 26,400
1.00 Amplas kain no. 2 Lbr 63.59 2,000 127,170
1 M² Pekerjaan Pengecatan M² 238.38 - - 60,000 14,302,800
0.10 Cat Minyak Platone- Blue +Zincromate Kg 23.84 65,000 1,549,470
0.20 Thiner kelas B Kg 47.68 50,000 2,383,800 78,894
20.00 Kuas 4 " Bh 11.92 35,000 417,165
6.6 Pengecoran Cover Tiang Penyangga Conveyor 6,777,369 6,786,720 13,564,089 2.10%
1 M² Bekisting M² 34.56 - 190,000 6,566,400
0.12 Kayu papan 2/20 x 4 m Lbr 4.00 85,000 340,000 5,233,059
1.12 Kayu balok 5/7 x 4 m Btg 38.74 95,000 3,680,467
0.20 Paku 2" Kg 6.74 22,000 148,262
0.09 Paku 3" Kg 3.17 22,000 69,645
1 M³ Pengecoran K-225 M³ 2.59 - - 85,000 220,320
7.73 Semen pc tipe 1 @ 50 kg Zak 20.04 85,000 1,703,074
0.44 Pasir beton / cor M³ 1.14 150,000 171,072
0.57 Batu kerikil / split M³ 1.48 450,000 664,848