PT.

Fajar Surya Wisesa

Dept. Maintenance System Technology
Project: Repair Roof at Finish Good 7

Harga Satuan (Rp.) Jumlah (Rp.)

No. Uraian Unit Qty. Code
MAA CPK MAA CPK
(1) (2) (3) (4) (5) (6) (7) (8) (9)
Photo No. 1
I Pekerjaan Bongkaran
1 Bongkaran Nok Atap m' 47,80 13.020 19.400 622.356 927.320 A 1013
2 Bongkaran Atap Jackroof m2 315,00 12.090 12.606 3.808.350 3.970.890 A 1012
3 Bongkaran Atap Utama (3 Plong utuh + 2.8 - 1Plong) m2 301,24 12.090 12.606 3.641.992 3.797.431 A 1012
4 Bongkaran Atap Dekat Talang Join (9Plong) m2 172,80 12.090 12.606 2.089.152 2.178.317 A 1012
5 Buangan Atap m2 789,04 4.650 6.125 3.669.036 4.832.870 D 1001

II Pekerjaan Pasangan Baru

1 Nok Atap m' 47,80 158.100 186.200 7.557.180 8.900.360 D 1007
2 Fumira L700 Thick 0,45mm m2 789,04 205.000 269.069 161.753.200 212.306.204 D 1029
3 Skylight Roof Fumira L700 Tebal 3mm m' 12,00 334.800 303.800 4.017.600 3.645.600 D 1008
4 Flashing Tepi m' 32,60 130.200 171.500 4.244.520 5.590.900 D 1017

III Pekerjaan Lain-lain

1 Protect Bluesheet + Jaring m2 789,04 9.000 6.500 7.101.360 5.128.760
2 Scafolding ls 1,00 3.000.000 5.000.000 3.000.000 5.000.000

Photo No. 2
I Pekerjaan Bongkaran
1 Bongkaran Nok Atap (9Plong) m' 58,50 13.020 19.400 761.670 1.134.900 A 1013
2 Bongkaran Atap Jackroof (7Plong) m2 315,00 12.090 12.606 3.808.350 3.970.890 A 1012
3 Bongkaran Atap Utama m2 2056,05 12.090 12.606 24.857.645 25.918.566 A 1012
4 Buangan Atap m2 2371,05 4.650 6.125 11.025.383 14.522.681 D 1001

II Pekerjaan Pasangan Baru

1 Nok Atap m' 58,50 158.100 186.200 9.248.850 10.892.700 D 1007
2 Fumira L700 Thick 0,45mm m2 2371,05 205.000 269.069 486.065.250 637.976.052 D 1029
3 Skylight Roof Fumira L700 Tebal 3mm m' 48,00 334.800 303.800 16.070.400 14.582.400 D 1008
4 Flashing Tepi m' 40,30 130.200 171.500 5.247.060 6.911.450 D 1017

III Pekerjaan Lain-lain

1 Protect Bluesheet + Jaring m2 2371,05 9.000 6.500 21.339.450 15.411.825
2 Scafolding ls 1,00 3.000.000 5.000.000 3.000.000 5.000.000

Photo No. 3
I Pekerjaan Bongkaran
1 Bongkaran Atap Existing (11 Plong) m2 926,40 12.090 12.606 11.200.176 11.678.198 A1012
2 Bongkaran Flashing Tepi m' 12,80 13.020 19.400 166.656 248.320 A 1013
3 Buang atap m2 926,40 4.650 6.125 4.307.760 5.674.200 D 1001

II Pekerjaan Baru
1 Atap Zincalume FUMIRA G680 m2 926,40 205.000 269.069 189.912.000 249.265.522 D 1029
2 Flashing Tepi m' 12,80 130.200 171.500 1.666.560 2.195.200 D 1006

III Pekerjaan Lain-lain

1 Protect Bluesheet + Jaring m2 926,40 9.000 6.500 8.337.600 6.021.600
2 Scafolding ls 1,00 3.000.000 5.000.000 3.000.000 5.000.000

Total 1.001.519.555 1.272.683.157

PPN 11% 110.167.151 139.995.147
Grand Total 1.111.686.706 1.412.678.304

Dibuat oleh Disetujui oleh

22/05/2023
Phoenix Stefan A.