REKAPITULASI

PROYEK GUDANG BESI BEKAS

LOKASI KALIMANTAN TENGAH

HARGA SATUAN JUMLAH

NO. KETERANGAN VOLUME UNIT

A GUDANG BESI BEKAS (12X4 M)

I. PEKERJAAN PERSIAPAN
1 Pembersihan site 1 Ls Rp 3,500,000.00 Rp 3,500,000.00
2 Bouwplank dan Pengukuran 32 m' Rp 83,000.00 Rp 2,656,000.00
3 Mobilisasi & Demobilisasi 1 Ls Rp 3,500,000.00 Rp 3,500,000.00
Rp 9,656,000.00
II. PEKERJAAN GALIAN DAN URUGAN
1 Galian tanah 23.12 m³ Rp 113,906.25 Rp 2,633,512.50
2 Urugan tanah kembali 10.80 m³ Rp 207,562.00 Rp 2,241,669.60
Rp 4,875,182.10
III. PEKERJAAN STRUKTUR BETON
1 Lantai kerja pondasi t = 5 cm 1.12 m³ Rp 1,300,000.00 Rp 1,456,000.00
2 Pondasi Batu Kali
Pondasi Batu Kali 1PC : 4PS 11.2 m³ Rp 1,131,570.00 Rp 12,673,584.00
3 Sloof SL
Cor Beton K-250 1.20 m³ Rp 1,605,000.00 Rp 1,926,000.00
Besi utama 4Ø8 49.92 kg Rp 19,000.00 Rp 948,480.00
Besi sengkang Ø6-150 37.72 kg Rp 19,000.00 Rp 716,730.67
Bekisting (50%) 8.00 m² Rp 295,908.75 Rp 2,367,270.00
4 Kolom Praktis
Cor Beton K-250 0.16 m³ Rp 1,605,000.00 Rp 260,010.00
Besi 4Ø8 11.23 kg Rp 19,000.00 Rp 213,408.00
Besi sengkang Ø6-150 7.13 kg Rp 19,000.00 Rp 135,432.00
Bekisting (50%) 2.16 m² Rp 295,908.75 Rp 639,162.90
5 Ring Balok
Cor Beton K-250 0.40 m³ Rp 1,605,000.00 Rp 647,136.00
Besi 4Ø8 43.68 kg Rp 19,000.00 Rp 829,920.00
Besi sengkang Ø6-150 12.78 kg Rp 19,000.00 Rp 242,774.40
Bekisting (50%) 3.36 m² Rp 295,908.75 Rp 994,253.40
6 Cor Beton Lantai
Lantai Kerja t=5cm 2.40 m³ Rp 1,300,000.00 Rp 3,120,000.00
Cor Beton K-250 t=10 cm 4.80 m³ Rp 1,605,000.00 Rp 7,704,000.00
Wiremesh M5 1 lapis 48.00 m² Rp 87,037.00 Rp 4,177,776.00
Rp 39,051,937.37
IV. PEKERJAAN PASANGAN & PLESTERAN
1 Pasangan dinding bata merah 1/2 bt 1 : 5 33.6 m² Rp 173,508.75 Rp 5,829,894.00
2 Plesteran + acian dinding 1 : 5 67.2 m² Rp 89,283.60 Rp 5,999,857.92
Rp 11,829,751.92
V PEKERJAAN PENGECATAN
1 Cat dinding luar ex. Jotun 33.6 m² Rp 51,637.50 Rp 1,735,020.00

VI PEKERJAAN LAIN-LAIN
1 Pembesihan akhir 1 ls Rp 1,500,000.00 Rp 1,500,000.00

REKAPITULASI

I. PEKERJAAN PERSIAPAN Rp 9,656,000.00

II. PEKERJAAN GALIAN DAN URUGAN Rp 4,875,182.10
III. PEKERJAAN STRUKTUR BETON Rp 39,051,937.37
IV. PEKERJAAN PASANGAN & PLESTERAN Rp 11,829,751.92
V PEKERJAAN PENGECATAN Rp 1,735,020.00
VI PEKERJAAN LAIN-LAIN Rp 1,500,000.00
Rp 68,647,891.39

PENAJAM, 7 Oktober 2021

REKAPITULASI
PROYEK GUDANG BESI BEKAS
LOKASI KALIMANTAN TENGAH

HARGA SATUAN
NO. KETERANGAN VOLUME UNIT
PT. GAWI

A GUDANG BESI BEKAS (12X4 M)

I. PEKERJAAN PERSIAPAN
1 Pembersihan site 1 Ls Rp 3,500,000.00
2 Bouwplank dan Pengukuran 32 m' Rp 83,000.00
papan kayu 2/20 0.224 m3 Rp 2,300,000.00
kayu 5/7 0.384 m3 Rp 2,300,000.00
paku 5cm-12cm 0.64 kg Rp 20,000.00
3 Mobilisasi & Demobilisasi 1 Ls Rp 3,500,000.00

II. PEKERJAAN GALIAN DAN URUGAN

1 Galian tanah 23.12 m³ Rp 113,906.25
2 Urugan tanah kembali 10.80 m³ Rp 207,562.00
tanah urug 3.70 ret Rp 180,000.00
III. PEKERJAAN STRUKTUR BETON
1 Lantai kerja pondasi t = 5 cm 1.12 m³ Rp 1,604,536.00
semen 9.13 zak Rp 43,000.00
pasir` 1.99 m3 Rp 112,000.00

2 Pondasi Batu Kali

Pondasi Batu Kali 1PC : 4PS 11.2 m³ Rp 1,131,570.00
batu belah 15/20 3.84 ret Rp 900,000.00
semen 40 45.64 zak Rp 43,000.00
pasir pasang 5.824 m3 Rp 112,000.00

3 Sloof SL
Cor Beton K-250 1.20 m³ Rp 1,604,536.00
semen 9.78 zak Rp 43,000.00
batu pecah gmk 1.23 m3 Rp 174,000.00
pasir 0.91 m3 Rp 175,000.00
Besi utama 4Ø8 49.92 kg Rp 19,000.00
Besi utama 4Ø8 10.53 btg Rp 54,000.00
Besi sengkang Ø6-150 37.72 kg Rp 19,000.00
Besi sengkang Ø6-150 14.18 btg Rp 35,000.00
Bekisting (50%) 8.00 m² Rp 295,908.75
papan kayu 2/20 0.36 m3 Rp 2,300,000.00
kayu 5/7 0.12 m3 Rp 2,300,000.00
paku 5cm-12cm 2.40 kg Rp 20,000.00
 4 Kolom Praktis
Cor Beton K-250 0.16 m³ Rp 1,604,536.00
semen 1.32 zak Rp 43,000.00
batu pecah gmk 0.17 m3 Rp 174,000.00
pasir 0.12 m3 Rp 175,000.00
Besi 4Ø8 11.23 kg Rp 19,000.00
Besi 4Ø8 2.37 btg Rp 54,000.00
Besi sengkang Ø6-150 7.13 kg Rp 19,000.00
Besi sengkang Ø6-150 2.68 btg Rp 35,000.00
Bekisting (50%) 2.16 m² Rp 295,908.75
papan kayu 2/20 0.10 m3 Rp 2,300,000.00
kayu 5/7 0.05 m3 Rp 2,300,000.00
paku 5cm-12cm 0.648 kg Rp 20,000.00
5 Ring Balok
Cor Beton K-250 0.40 m³ Rp 1,604,536.00
semen 3.29 zak Rp 43,000.00
batu pecah gmk 0.41 m3 Rp 174,000.00
pasir 0.31 m3 Rp 175,000.00
Besi 4Ø8 43.68 kg Rp 19,000.00
Besi 4Ø8 9.22 btg Rp 54,000.00
Besi sengkang Ø6-150 12.78 kg Rp 19,000.00
Besi sengkang Ø6-150 4.80 btg Rp 35,000.00
Bekisting (50%) 3.36 m² Rp 295,908.75
papan kayu 2/20 0.15 m3 Rp 2,300,000.00
kayu 5/7 0.07 m3 Rp 2,300,000.00
paku 5cm-12cm 1.0 kg Rp 20,000.00
6 Cor Beton Lantai
Lantai Kerja t=5cm 2.40 m³ Rp 1,604,536.00
semen 19.56 zak Rp 43,000.00
pasir 4.27 m3 Rp 175,000.00
Cor Beton K-250 t=10 cm 4.80 m³ Rp 1,604,536.00
semen 39.12 zak Rp 43,000.00
batu pecah gmk 4.94 m3 Rp 174,000.00
pasir 3.65 m3 Rp 175,000.00
Wiremesh M5 1 lapis 48.00 m² Rp 87,037.04
Wiremesh M5 1 lapis 24 m Rp 40,000.00
IV. PEKERJAAN PASANGAN & PLESTERAN
1 Pasangan dinding bata merah 1/2 bt 1 : 5 33.6 m² Rp 173,508.75
Pasangan dinding bata merah 1/2 bt 1 : 5 3516 bh Rp 1,000.00
semen 9.66 zak Rp 43,000.00
pasir 1.44 m3 Rp 112,000.00
2 Plesteran + acian dinding 1 : 5 67.2 m² Rp 89,283.60
semen 10.4832 zak Rp 43,000.00
pasir 1.6128 m3 Rp 112,000.00
semen Am 40kg 5.46 zak Rp 188,000.00
V PEKERJAAN PENGECATAN
1 Cat dinding luar ex. Jotun 33.6 m² Rp 51,637.50
1 pail Rp 980,000.00
VI PEKERJAAN LAIN-LAIN
1 Pembesihan akhir 1 ls Rp 1,500,000.00
 JUMLAH
PT. GAWI

Rp 3,500,000.00
Rp 2,656,000.00 30000 960,000.00
Rp 515,200.00
Rp 883,200.00
Rp 12,800.00
Rp 3,500,000.00

Rp 2,633,512.50 101250 2,340,900.00

Rp 2,241,669.60 40500 437,400.00
Rp 666,514.29

Rp 1,797,080.32 150000 168,000.00

Rp 392,504.00
Rp 223,157.76

Rp 12,673,584.00 330000 3,696,000.00

Rp 3,456,000.00
Rp 1,962,520.00
Rp 652,288.00

Rp 1,925,443.20 150000 180,000.00

Rp 420,540.00
Rp 214,855.20
Rp 159,600.00
Rp 948,480.00 2125 106,080.00
Rp 568,708.86
Rp 716,730.67 2125 80,160.67
Rp 496,350.88
Rp 2,367,270.00 50000 400,000.00
Rp 828,000.00
Rp 276,000.00
Rp 48,000.00
Rp 259,934.83 150000 24,300.00
Rp 56,772.90
Rp 29,005.45
Rp 21,546.00
Rp 213,408.00 2125 23,868.00
Rp 127,959.49
Rp 135,432.00 2125 15,147.00
Rp 93,789.47
Rp 639,162.90 50000 108,000.00
Rp 223,560.00
Rp 120,520.00
Rp 12,960.00

Rp 646,948.92 150000 60,480.00

Rp 141,301.44
Rp 72,191.35
Rp 53,625.60
Rp 829,920.00 2125 92,820.00
Rp 497,620.25
Rp 242,774.40 2125 27,152.40
Rp 168,126.32
Rp 994,253.40 50000 168,000.00
Rp 347,760.00
Rp 161,920.00
Rp 20,160.00

Rp 3,850,886.40 150000 360,000.00

Rp 841,080.00
Rp 747,180.00
Rp 7,701,772.80 150000 720,000.00
Rp 1,682,160.00
Rp 859,420.80
Rp 638,400.00
Rp 4,177,777.78 7500 360,000.00 37037.04
Rp 960,000.00

Rp 5,829,894.00 57750 1,940,400.00

Rp 3,516,000.00
Rp 415,380.00
Rp 161,817.60
Rp 5,999,857.92 66000 4,435,200.00
Rp 450,777.60
Rp 180,633.60
Rp 1,026,480.00
Rp 1,735,020.00 13400 450,240.00
Rp 980,000.00 17,154,148.07

Rp 1,500,000.00
Rp 43,538,534.93
Rp 26,384,386.86
Rp 17,154,148.07
Rp 43,538,534.93 46% Rp 25,109,356.46
Rp 20,027,726.07
Rp 63,566,260.99