BQ & Rap Lati - 24.06.12rr

NO.
PR :
PEKERJAAN : BIG FLEET
LOKASI : LATI
1
A PEK. PERSIAPAN Rp. 800,000,000.00
Rp. 800,000,000.00
B OFFICE
PEKERJAAN PONDASI Rp. 396,789,763.46
PEKERJAAN LANTAI Rp. 1,128,526,157.26
PEKERJAAN STRUKTUR Rp. 1,717,517,089.53
PEKERJAAN SIPIL (FINSHING) Rp. 2,289,943,292.90
PEKERJAAN ELEKTRIKAL Rp. 736,923,887.91
PEKERJAAN PLUMBING Rp. 89,126,764.18
Rp. 6,358,826,955.23
C WORKSHOP A2B TRACK
PEK.PONDASI Rp. 196,333,397.13
PEK LANTAI Rp. 1,431,289,606.13
PEK KOLOM & BALOK Rp. 508,647,096.84
PEKERJAAN KUDA KUDA DAN ATAP Rp. 558,428,701.80
PEKERJAAN TALANG & SALURAN Rp. 101,711,216.26
PEKERJAAN PENYALUR PETIR Rp. 59,400,000.00
Rp. 3,033,995,708.16
D WORKSHOP A2B WHEEL TYPE
PEK TIANG, BALOK, DINDING & LANTAI Rp. 7,798,371,199.66
PEK. KUDA - KUDA & ATAP Rp. 1,445,836,976.05
PEK. FINISHING Rp. 251,295,786.23
PEKERJAAN ARSITEKTUR
AREA PABRIKASI Rp. 259,756,159.16
AREA WH COMPONEN Rp. 457,327,470.14
AREA OIL STORAGE Rp. 112,026,643.11
AREA TYRE CHANGE Rp. 58,714,118.40
PEKERJAAN PLUMBING Rp. 133,466,752.08
PEKERJAAN PENYALUR PETIR Rp. 59,400,000.00
Rp. 11,720,205,051.95
E OIL TRAP
PEKERJAAN BAK OIL TRAP Rp. 247,235,854.32
PEKERJAAN LANTAI Rp. 66,454,483.34
PEKERJAAN KOLOM KUDA-KUDA DAN ATAP Rp. 186,494,046.25
Rp. 543,584,741.51
F STORAGE YARD 50 X 50
PENGUKURAN & PONDASI Rp. 211,273,750.00
PEKERJAAN LANTAI BETON Rp. 695,719,932.54
Rp. 906,993,682.54
G TYRE REPAIR
Rp. 1,474,900,034.55
H RUMAH GENSET
PEKERJAAN OIL TRAP Rp. 8,390,859.42
PEKERJAAN DINDING & PINTU Rp. 240,142,622.50
Rp. 801,024,127.39
I TYRE STORAGE
PEK KOLOM, BALOK, DINDING ,LANTAI DAN SALURAN Rp. 1,608,448,917.40
PEKERJAAN KUDA KUDA ATAP dan TALANG Rp. 944,970,878.81
Rp. 2,982,927,671.54
Total Rp. 28,622,457,972.86
J asa 4.813 % Rp. 1,377,598,902.23
Grand Total Rp. 30,000,056,875.09
Dibulatkan Rp. 30,000,000,000.00
R E K A P I T U L A S I
BILL OF QUANTITY
NO. URAIAN PEKERJAAN JUMLAH HARGA JUMLAH HARGA
3 2 4
PT IRAWAN PRIMA UTAMA
PROYEK : PAMA 4100
OWNER : PT. PAMA PERSADA NUSANTARA
LOKASI : BONTANG - KALIMANTAN TIMUR
volume REDUCTION unit Price PRICE total / sub total JS NS KSS LD
5-0100 MATERIAL #VALUE!
5-1100 C - Material
Material Alam
3.00.02.1 - Abu Batu padat t = 10 cm m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.04.C - Split 2/3 m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.08.G - Batu kali m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.02.3 - batu Laterit t = 30cm (Incl. Test CBR/200m2) m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.08.B - Pasir pasang m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.02.B - Pasir Urug m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.08.D - Bata merah bh #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.20.1 - Paving Block K 350 tebal 8cm m #VALUE! #N/A 120,000.00 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! - Semen 40 kg Tonasa sak #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.08.A - Semen 50 kg Tigaroda sak #VALUE! #N/A #N/A #VALUE! #VALUE! #VALUE! #VALUE!
3.00.08.A-1 - Semen warna kg #VALUE! #N/A #N/A #VALUE! #VALUE! #VALUE! #VALUE!
3.00.06.J-1 - Balok 5/10 cm L=4 m m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.06.J-2 - Kaso 5/7 cm L=4 m m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.06.J-3 - Papan 2/20 cm L=4 m m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.06.J-4 - Papan listplank 3/20 finish cat m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.06.K - Triplek 12 mm 1,2x2,4 m lbr #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Material Besi / Ready Mix
3.00.05.0 - Besi beton polos dia 12 mm L=12 m BJTD 40 kg #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.05.3 - Besi beton polos 6 mm L=12 m BJTP 24 kg #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.05.6 - Besi beton ulir D13 mm L=12 m BJTD 40 kg #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.05.7 - Besi beton ulir D16 mm L=12 m BJTD 40 kg #VALUE! 47,739.77 #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.05.8 - Besi beton ulir D19 mm L=12 m BJTD 40 kg #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.05.1 - Wiremesh M6 2,1x5,4 m lbr #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.05.1A - Wiremesh M8 2,1x5,4 m lbr #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.05.2 - Kawat bendrat kg #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
3.00.04.0 - Beton Ready mix K.225 m3 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Material Keramik
- Keramik lantai 10x20 cm m2 #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
- List dinding keramik lantai 6x30 cm m' #VALUE! #N/A #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Material Atap/ Cladding / Bondex
- Rangka atap baja ringan ex. Sakura Truss m 1,254.52 #N/A #N/A
- Genteng metal kelas elang m2 1,254.52 #N/A #N/A
- Nok genteng metal m' 145.92 #N/A #N/A
- Nok segitiga bh 4.02 #N/A #N/A
- Nok ujung bh 10.06 #N/A #N/A
- Rangka Jalusi atap (kayu) m3 1.00 #N/A #N/A
- Rangka Talang datar seng BJLS 50 m 11.55 #N/A #N/A
- Talang datar seng BJLS 50 m 11.55 #N/A #N/A
- Aluminium foil m 1,254.52 #N/A #N/A
- Bondex m2 607.35 #N/A #N/A
Material Sanitary
- Gantungan handuk type S 1500.60r bh 33.00 #N/A #N/A
- bak air fiber bh 14.00 #N/A #N/A
- Floor drain Type IN 23 Floor Drain Square bh 54.00 #N/A #N/A
- Horden Shower ( Curtain Shower ) unit 21.00 #N/A #N/A
- Jet Washer type IN 403 Jet Washer ivory unit 21.00 #N/A #N/A
- Kaca cermin wastafel 5 mm bh 29.00 #N/A #N/A
- Kran air type IN 301 C Wall Tap Chrome 1/2" bh 30.00 #N/A #N/A
- Shower (Hot & Cool) type Saga In-Wall Shower Only Mixer bh 33.00 #N/A #N/A
- Tempat sabun type Shoap Holder 11x22 cm bh 68.00 #N/A #N/A
- Wastafel Type Studio 35 Wall Hung Lavatory bh 29.00 #N/A #N/A
Material Pintu / Jendela
- Kusen & daun pintu PVC ; cream 91026; by silky ; gbr A-10 set - #N/A #N/A
- Kusen kayu bengkirai 6/12 ; gbr A-11 ; cat duco finish m 82.80 #N/A 31,000.00 2,566,800.00
- Kusen kayu bengkirai 6/12 ; gbr A-11 ; window wall; coklat anodized; cat duco finish m 709.08 #N/A 31,000.00 21,981,480.00
- Kusen kayu bengkirai 6/12 gbr A-10 duco finish m 654.50 #N/A 31,000.00 20,289,500.00
Cost Code Description Koef. unit
RAP
Page 2 Draft RAP PAMA-IPU-INDO MESS FACILITY Rev A 110324
RAP
- Daun jendela kayu bengkirai ; gbr A-11 ; window wall; coklat anodized m2 110.99 #N/A #N/A
- Daun Pintu double teakwood gbr A-10 + frame, duco finish ; ftalit leather KF-70 m2 136.56 #N/A #N/A
- Daun Pintu; multipleks 12 mm; gbr A-10 + frame, duco finish m2 - #N/A #N/A
- Door closer set 24.00 #N/A #N/A
- Engsel ES S/S 316, 4X3X4MM 4BB SSS by Dekson set 117.00 #N/A #N/A
- Escutheon ESCN DKS, D13 SS by Dekson set 66.00 #N/A #N/A
- Friction stay FS DKS HD, S250 22" by Dekson set 296.00 #N/A #N/A
Material Cat
- Cat dasar dinding mowilex kg 139.37 #N/A #N/A
- Cat dasar dinding Vinilex kg 209.05 #N/A #N/A
- Cat dasar kayu kg - #N/A #N/A
- Cat dasar plafond cendana kg 121.27 #N/A #N/A
- Cat dinding mowilex weather coat kg 348.42 #N/A #N/A
- Cat dinding Vinilex KG 522.62 -
- Cat duco kg - #N/A #N/A
- Cat List plafond Gypsum 5x5 fin. Cat m' 2,096.64 #N/A #N/A
- Cat meni kg - #N/A #N/A
- Cat plafond ex. Cendana KG 303.18 -
Others
- End stop cor bekisting bondex m' 568.00 #N/A #N/A
- Plastic cor bawah lantai dasar m2 884.18 #N/A #N/A
- Clear Glass 5 mm gbr A-10 m2 14.59 #N/A #N/A
- Clear Glass 5 mm gbr A-11 m2 61.73 #N/A #N/A
- List plafond Gypsum 5x5 fin. Cat m' 2,096.64 #N/A #N/A
- Plint Kayu 2 x 10 cm bengkirai m' - #N/A #N/A
- Waterproofing Coating m2 246.46 #N/A #N/A
- Waterproofing membran m2 - #N/A #N/A
- Pipa 8" bh - #N/A #N/A
5-2100 S - Material
5-0900 LABOUR 749,127,074.13
5-1900 C - Labour
UPAH - TENAGA KERJA
hup Upah
- Upah Abu Batu padat t = 10 cmr m3 - 36,000.00 -
- Upah Ban-banan samping jendela J1 & J2 m' 350.00 15,000.00 5,250,000.00
- Upah Betok K-225, Tulangan D12-200 2 Lapis, tebal = 15 cm m3 2.40 180,000.00 432,000.00
- Upah beton sitemix m3 12.22 180,000.00 2,199,150.00
- Upah bobok pancang ttk 93.00 30,000.00 2,790,000.00
- Upah Cat kayu duco m - 8,000.00 -
- Upah Cat plafond ex. Cendana m2 1,819.06 9,000.00 16,371,540.00
- Upah dinding motif sisir m2 318.00 166,250.00 52,867,500.00
- Upah galian tanah m3 608.77 52,250.00 31,808,180.25
- Upah lantai kerja t=5 cm m2 505.83 11,000.00 5,564,130.00
- Upah pasang atap baja ringan ex. Sakura Truss m 1,242.10 1,500.00 1,863,153.53
- Upah pasang atap genteng metal kelas elang m 1,242.10 1,500.00 1,863,153.53
- Upah pasang bak air fiber bh 14.00 80,000.00 1,120,000.00
- Upah pasang batako m2 3,129.84 18,050.00 56,493,612.00
- Upah pasang bekisting bondex m2 578.42 28,000.00 16,195,872.00
- Upah pasang bongkar bekisting balok m2 686.35 28,500.00 19,560,975.00
- Upah pasang bongkar Bekisting balok kanopi m2 - 28,500.00 -
- Upah pasang bongkar bekisting kolom m2 1,384.04 26,125.00 36,158,045.00
- Upah pasang bongkar bekisting meja beton m2 5.25 30,000.00 157,500.00
- Upah pasang bongkar bekisting pilecap m2 99.18 23,750.00 2,355,430.00
- Upah pasang bongkar bekisting plat m2 - 35,000.00 -
- Upah pasang bongkar bekisting slab m2 - 35,000.00 -
- Upah pasang bongkar bekisting sloof/tiebeam m2 513.14 25,000.00 12,828,375.00
- Upah pasang bongkar bekisting tangga m2 35.80 40,000.00 1,432,000.00
- Upah pasang bongkar relat m' 762.74 7,500.00 5,720,527.50
- Upah pasang Closet Duduk type Projeta CCST Dual Flush unit 21.00 70,000.00 1,470,000.00
- Upah pasang closet jongkok unit 14.00 80,000.00 1,120,000.00
- Upah pasang daun pintu unit 168.00 100,000.00 16,800,000.00
- Upah pasang daun pintu pvc set 49.00 65,000.00 3,185,000.00
- Upah pasang dinding bata merah m2 - 20,000.00 -
- Upah pasang floor drain unit 54.00 20,000.00 1,080,000.00
- Upah pasang Gantungan handuk type S 1500.60 bh 33.00 20,000.00 660,000.00
- Upah pasang Horden Shower ( Curtain Shower ) unit 21.00 25,000.00 525,000.00
- Upah pasang Jalusi atap (kayu) m3 1.00 530,000.00 530,000.00
- Upah pasang jendela type J3 / Louvre m2 - 169,600.00 -
- Upah pasang Jet Washer type IN 403 Jet Washer ivory unit 21.00 15,000.00 315,000.00
RAP
- Upah pasang Kaca cermin wastafel 5 mm bh 29.00 75,000.00 2,175,000.00
- Upah pasang keramik lantai 10x20 cm m2 - 23,000.00 -
- Upah pasang keramik lantai 30x30 cm m2 389.94 23,000.00 8,968,620.00
- Upah pasang keramik lantai 40x40 cm m2 1,640.13 23,000.00 37,722,990.00
- Upah pasang list dinding keramik lantai 6x30 cm m' 334.62 18,000.00 6,023,160.00
- Upah pasang Kicthen Zink + Kran angsa bh 3.00 75,000.00 225,000.00
- Upah pasang kran air bh 30.00 15,000.00 450,000.00
- Upah pasang kusen pintu jendela unit 168.00 80,000.00 13,440,000.00
- Upah pasang kusen pintu jendela pvc set 49.00 50,000.00 2,450,000.00
- Upah pasang List plafond Gypsum 5x5 fin. Cat m' 1,176.30 4,500.00 5,293,350.00
- Upah pasang Louver bh 16.00 145,000.00 2,320,000.00
- Upah pasang nok genteng metal m 141.67 1,000.00 141,668.68
- Upah pasang nok segitiga bh 4.00 1,000.00 4,000.00
- Upah pasang nok ujung bh 10.00 1,000.00 10,000.00
- Upah pasang Papan listplank 3/20 m' 64.20 26,000.00 1,669,200.00
- Upah pasang Plafond Gypsum 6 mm m2 1,046.19 12,000.00 12,554,220.00
- Upah pasang Plafond Gypsum 9 mm m2 462.38 12,000.00 5,548,500.00
- Upah pasang plastic cor m2 803.80 800.00 643,040.00
- Upah pasang Plint Kayu 2 x 10 cm bengkirai m' - 2,500.00 -
- Upah pasang plint keramik 10x30 cm m' - 17,000.00 -
- Upah pasang Railing tangga + Balkon Teras m' 67.80 45,900.00 3,112,020.00
- Upah pasang Shower (Hot & Cool) type Saga In-Wall Shower Only Mixer bh 33.00 20,000.00 660,000.00
- Upah pasang step nosing 10x40 cm m' 120.00 16,500.00 1,980,000.00
- Upah pasang Step nosing asia tile black m' - 16,500.00 -
- Upah pasang wastafel unit 29.00 80,000.00 2,320,000.00
- Upah pasang wiremesh double m2 1,450.45 8,000.00 11,603,600.00
- Upah pasang wiremesh single m2 18.48 5,000.00 92,400.00
- Upah pasangan bata m2 234.00 23,000.00 5,382,000.00
- Upah Pasangan Batu Kali m3 359.76 80,000.00 28,780,600.00
- Upah pasangTalang datar seng BJLS 50 m 11.00 37,600.00 413,600.00
- Upah Paving Block K 350 tebal 8cm m 114.00 19,100.00 2,177,400.00
- Upah Pemadatan tanah m2 912.50 5,700.00 5,201,250.00
- Upah pembesian kg 46,818.00 665.00 31,133,971.05
- Upah pembuatan bowplank m1 - 9,000.00 -
- Upah pengecatan dinding m2 5,226.24 8,000.00 41,809,920.00
- Upah pengecoran readymix m3 413.50 70,000.00 28,945,105.00
- Upah pengecoran readymix (pompa) m3 - 40,000.00 -
- Upah Plester dinding motif sisir m2 - 166,250.00 -
- Upah plesteran dan acian m2 5,798.99 23,000.00 133,376,816.00
- Upah Railing bawah balkon Lt. 2 (besi hollow 40x40 & 20x40 fin. Cat Doff)m1 - 66,000.00 -
- Upah Skirting Kayu 1,5 x 10 cm m' 1,348.60 3,500.00 4,720,100.00
- Upah Tangga Emergency ( rangka baja + plat bordes ) unit 2.00 4,605,000.00 9,210,000.00
- Upah Tempat sabun type Shoap Holder 11x22 cm bh 47.00 30,000.00 1,410,000.00
- Upah Urugan batu Laterit t = 30cm m3 34.20 35,000.00 1,197,000.00
- Upah urugan pasir m3 450.73 25,000.00 11,268,125.00
- Upah urugan tanah m3 271.47 35,000.00 9,501,438.33
- Upah Waterproofing Coating m2 241.63 8,000.00 1,933,000.00
- Upah Waterproofing membran m2 - 11,250.00 -
- Upah pasang Louver jendela J3 m2 27.77 35,000.00 971,836.25
- Upah pasang Plafond plywood 4 mm m2 764.50 12,000.00 9,174,000.00
- Upah pasang Plafond calsiboard 6 mm m2 366.50 12,000.00 4,398,000.00
- Upah urugan batu kali m3 - 35,000.00 -
- Upah gorong2 pipa m' - 45,000.00 -
5-2900 S - Labour
5-0600 SUBCON 1,355,881,867.50
5-1600 C - Subcon
- Pengadaan dan jasa pemacangan minipile 25 x 25 m' 930.00 258,000.00 239,940,000.00
- Plafond GRC 6 mm + rangka m2 236.97 110,000.00 26,066,617.50
- Plafond Gypsum 9 mm + rangka m2 485.49 80,000.00 38,839,500.00
- Plafond plywood 4 mm + rangka m2 802.73 80,000.00 64,218,000.00
- Plafond calsiboard 6 mm + rangka m2 384.83 110,000.00 42,330,750.00
- Railing bawah balkon Lt. 2 (besi hollow 40x40 & 20x40 fin. Cat Doff) m1 - 185,000.00 -
- Tangga Emergency ( rangka baja + plat bordes ) unit 2.00 19,955,000.00 39,910,000.00
- Railing tangga + Balkon Teras gbr A-13 hollow , kayu solid m' 67.80 215,000.00 14,577,000.00
5-4600 ME - Subcon
PEK ME
1 PEKERJAAN PERSIAPAN ls 1.00 81,229,798.55 81,229,798.55
2 PEKERJAAN MEP JUNIOR STAFF ls 1.00 425,815,325.69 425,815,325.69
RAP
3 PEKERJAAN MEP NON STAFF ls 1.00 382,954,875.77 382,954,875.77
5-0200 CONSUMABLES 36,598,917.24
5-1200 C - Consumables -
-
- Consumable Abu Batu padat t = 10 cm m3 - 100.00 -
- Consumable atap atap baja ringan ex. Sakura Truss m 1,242.10 100.00 124,210.24
- Consumable atap genteng metal kelas elang m 1,249.66 100.00 124,966.30
- Consumable bak air fiber bh 14.00 1,000.00 14,000.00
- Consumable Ban-banan samping jendela J1 & J2 m' 350.00 300.00 105,000.00
- Consumable barak pekerja m2 - 3,000.00 -
- Consumable bekisting m2 2,723.75 1,500.00 4,085,626.50
- Consumable Bekisting balok kanopi m2 - 500.00 -
- Consumable Bekisting bondex m2 578.42 500.00 289,212.00
- Consumable Betok K-225 m3 2.40 500.00 1,200.00
- Consumable beton ready mix m3 413.50 2,000.00 827,003.00
- Consumable beton sitemix m3 12.24 12,500.00 152,943.75
- Consumable bobok pancang ls 93.00 2,500.00 232,500.00
- Consumable bowplank m1 - 500.00 -
- Consumable Cat kayu duco m - 200.00 -
- Consumable Closet Duduk type Projeta CCST Dual Flush unit 21.00 1,500.00 31,500.00
- Consumable closet jongkok unit 14.00 1,500.00 21,000.00
- Consumable floor drain unit 54.00 1,500.00 81,000.00
- Consumable galian tanah m3 598.15 2,000.00 1,196,304.00
- Consumable Gantungan handuk type S 1500.60 bh 33.00 3,000.00 99,000.00
- Consumable Horden Shower ( Curtain Shower ) unit 21.00 3,000.00 63,000.00
- Consumable Jalusi atap (kayu) m3 1.00 2,000.00 2,000.00
- Consumable jendela type J3 / Louvre m2 - 2,000.00 -
- Consumable Jet Washer type IN 403 Jet Washer ivory unit 21.00 2,000.00 42,000.00
- Consumable Kaca cermin wastafel 5 mm bh 29.00 2,000.00 58,000.00
- Consumable Kicthen Zink + Kran angsar bh 3.00 2,000.00 6,000.00
- Consumable kran air bh 30.00 1,500.00 45,000.00
- Consumable lantai kerja m2 505.83 500.00 252,915.00
- Consumable List plafond Gypsum 5x5 fin. Cat m' 1,176.30 100.00 117,630.00
- Consumable Louver bh 16.00 5,000.00 80,000.00
- Consumable nok genteng metal m' 142.43 50.00 7,121.42
- Consumable nok segitiga bh 4.00 50.00 200.00
- Consumable nok ujung bh 10.00 50.00 500.00
- Consumable papan listplank m' 64.20 100.00 6,420.00
- Consumable pasang pintu jendela bh 168.00 10,000.00 1,680,000.00
- Consumable pasang pintu jendela pvc set 49.00 10,000.00 490,000.00
- Consumable pasangan bata m2 234.00 1,500.00 351,000.00
- Consumable pasangan batako m2 3,129.84 500.00 1,564,920.00
- Consumable Pasangan Batu Kali m3 359.76 500.00 179,878.75
- Consumable pasangan dinding bata m2 - 1,500.00 -
- Consumable pasangan keramik m2 3,183.75 1,500.00 4,775,625.00
- Consumable Paving Block K 350 tebal 8cm m 114.00 500.00 57,000.00
- Consumable Pemadatan tanah m2 912.50 500.00 456,250.00
- Consumable pembesian kg 46,818.00 75.00 3,511,350.12
- Consumable pengecatan m2 7,045.30 200.00 1,409,060.00
- Consumable Plafond Gypsum 6 mm m2 1,046.19 300.00 313,855.50
- Consumable Plafond Gypsum 9 mm m2 462.38 300.00 138,712.50
- Consumable Plastic cor bawah lantai dasar m2 803.80 100.00 80,380.00
- Consumable Plester dinding motif sisir m2 - 1,200.00 -
- Consumable plesteran dan acian m2 6,116.99 1,000.00 6,116,992.00
- Consumable Plint Kayu 2 x 10 cm bengkirai m' - 500.00 -
- Consumable Railing bawah balkon Lt. 2 (besi hollow 40x40 & 20x40 fin. Cat Doff) m1 - 25,000.00 -
- Consumable Railing tangga + Balkon Teras m' 67.80 25,000.00 1,695,000.00
- Consumable relat m' 762.74 500.00 381,368.50
- Consumable screeding m2 - 1,500.00 -
- Consumable Shower (Hot & Cool) type Saga In-Wall Shower Only Mixer bh 33.00 2,000.00 66,000.00
- Consumable Skirting Kayu 1,5 x 10 cm m' 1,348.60 300.00 404,580.00
- Consumable Talang datar seng BJLS 50 m 11.00 300.00 3,300.00
- Consumable Tangga Emergency ( rangka baja + plat bordes ) unit 2.00 50,000.00 100,000.00
- Consumable Tempat sabun type Shoap Holder 11x22 cm bh 26.00 1,500.00 39,000.00
- Consumable urugan m3 680.22 1,000.00 680,224.00
- Consumable Urugan tanah m3 19.93 1,500.00 29,890.00
- Consumable wastafel bh 29.00 1,500.00 43,500.00
- Consumable Waterproofing Coating m2 241.63 1,500.00 362,437.50
- Consumable Waterproofing membran m2 - 375.00 -
- Consumable wiremesh kg 6,498.32 500.00 3,249,157.80
- Consumable Louver jendela J3 m2 27.77 500.00 13,883.38
- Consumable Plafond plywood 4 mm m2 764.50 300.00 229,350.00
- Consumable Plafond calsiboard 6 mm m2 366.50 300.00 109,950.00
- Consumable urugan batu kali m3 - 1,000.00 -
- Consumable gorong2 pipa m' - 500.00 -
5-0400 TOOL & EQUIPMENT 469,524,000.00
RAP
5-1400 C - Tool & Equipment
Theodolite 1.00 bln
- Sewa Theodolite 1.00 bln 6.00 2,000,000.00 12,000,000.00
- Mob demob Theodolite 1.00 unit - -
-
Waterpass 1.00 bln -
- Sewa Waterpass 1.00 bln 6.00 800,000.00 4,800,000.00
- Mob demob Waterpass 1.00 unit - -
-
Bar Cutter & Bar Bending 1.00 bh -
- Cutting Weld 1.00 bh 2.00 2,500,000.00 5,000,000.00
- Gurinda Potong 1.00 bh 2.00 2,500,000.00 5,000,000.00
- Alat kunci besi 1.00 bh 4.00 65,000.00 260,000.00
-
Scafolding Plat Lantai 2 2.00 2.20 -
- Main frame t=1.70 726.00 bln 1,452.00 8,500.00 9,873,600.00
- Main frame t=0.90 726.00 bln 1,452.00 8,000.00 9,292,800.00
- Cross brace u/ frame t.1.70 726.00 bln 1,452.00 7,000.00 8,131,200.00
- Cross brace u/ frame t.0.90 726.00 bln 1,452.00 7,000.00 8,131,200.00
- Join PIN 1,452.00 bln 2,904.00 3,500.00 8,131,200.00
- Jack base 726.00 bln 1,452.00 7,500.00 8,712,000.00
- Pipa 6 m horizontal 369.60 bln 739.20 30,000.00 17,740,800.00
- Pipa 6 m diagonal 211.20 bln 422.40 30,000.00 10,137,600.00
- Clamp mati 1,452.00 bln 2,904.00 7,000.00 16,262,400.00
- Clamp hidup 792.00 bln 1,584.00 10,000.00 12,672,000.00
- U head 726.00 bln 1,452.00 7,500.00 8,712,000.00
Tangga -
- Main frame t=1.70 26.00 bln 52.00 8,500.00 353,600.00
- Main frame t=0.90 26.00 bln 52.00 8,000.00 332,800.00
- Pipa 4 m 9.00 bln 18.00 30,000.00 432,000.00
- Pipa 6 m 4.00 bln 8.00 30,000.00 192,000.00
- Clamp mati 44.00 bln 88.00 7,000.00 492,800.00
- Clamp hidup 13.00 bln 26.00 10,000.00 208,000.00
- Tangga 35.00 bln 70.00 60,000.00 3,360,000.00
- Cat walk 22.00 bln 44.00 45,000.00 1,584,000.00
- Mob demob Scafolding 1.00 trip 4.00 5,000,000.00 20,000,000.00
Pembelian Molen 5.00 bln -
- Molen 2.00 unit 2.00 9,500,000.00 19,000,000.00
- BBM Industri 1,500.00 ltr 1,500.00 4,500.00 6,750,000.00
- Mob demob Molen 1.00 ls 1.00 500,000.00 500,000.00
-
Pembelian Vibrator 3.00 bln -
- Vibrator 2.00 unit 2.00 4,000,000.00 8,000,000.00
- BBM Industri 180.00 ltr 180.00 4,500.00 810,000.00
-
-
Compressor 1.00 bln -
- Sewa Compressor 10 HP 1.00 bln 1.00 3,000,000.00 3,000,000.00
- BBM Industri 60.00 ltr 60.00 4,500.00 270,000.00
- Mob demob Compressor 1.00 unit 1.00 500,000.00 500,000.00
-
Sewa Concrete Pump -
- Sewa concrete pump 1.00 hr 4.00 3,850,000.00 15,400,000.00
- Tips mobil mixer readymix 376.000 m3 76.00 20,000.00 1,520,000.00
- Tips operator concrete pump 1.000 hr 6.00 200,000.00 1,200,000.00
Pembelian Alat
- Bor tangan / atap 2.00 unit 2.00 3,000,000.00 6,000,000.00
Sub Total C - Tool & Equipment 234,762,000.00
S - Tool & Equipment
Crane 30 T hr
- Sewa Crane 30 T hr - 2,000,000.00 -
- Operator Crane 30 T ltr - 100,000.00 -
- BBM Industri ltr - 5,000.00 -
- Mob demob Crane 30 T hr - 2,000,000.00 -
5-2500 S - Delivery 45,519,021.52
Delivery Material
- Biaya kirim Rangka atap baja ringan ex. Sakura Truss m 1,249.66 7,500.00 -
- Biaya kirim atap genteng metal kelas elang ke Proyek m 1,249.66 7,500.00 -
- Biaya kirim bak air fiber bh 14.00 10,000.00 140,000.00
- Biaya kirim besi beton ke Proyek kg 47,739.77 - -
RAP
- Biaya kirim Cat kayu duco m - 300.00 -
- Biaya kirim cat dinding ke Proyek kg 1,643.90 1,000.00 1,643,903.33
- Biaya kirim Closet Duduk type Projeta CCST Dual Flush ke Proyek unit 21.00 10,000.00 210,000.00
- Biaya kirim closet jongkok ke Proyek unit 14.00 2,000.00 28,000.00
- Biaya kirim floor drain ke proyek bh 54.00 1,000.00 54,000.00
- Biaya kirim Gantungan handuk type S 1500.60 bh 33.00 5,000.00 165,000.00
- Biaya kirim Horden Shower ( Curtain Shower )l ke Proyek unit 21.00 10,000.00 210,000.00
- Biaya kirim Jet Washer type IN 403 Jet Washer ivory ke Proyek unit 21.00 10,000.00 210,000.00
- Biaya kirim Kaca cermin wastafel 5 mm bh 29.00 10,000.00 290,000.00
- Biaya kirim keramik 10x30 cm ke Proyek m - 5,000.00 -
- Biaya kirim keramik 10x40 cm ke Proyek m 120.00 5,000.00 600,000.00
- Biaya kirim keramik 30x30 cm m2 - 5,000.00 -
- Biaya kirim keramik 30x30 cm ke Proyek m2 1,122.73 5,000.00 5,613,667.50
- Biaya kirim keramik 40x40 cm ke Proyek m2 1,742.85 5,000.00 8,714,265.00
- Biaya kirim keramik 6x30 cm m2 334.62 5,000.00 1,673,100.00
- Biaya kirim keramik ke Proyek m2 - 5,000.00 -
- Biaya kirim Kicthen Zink + Kran angsa bh 3.00 15,000.00 45,000.00
- Biaya kirim kran air ke Proyek m 30.00 1,000.00 30,000.00
- Biaya kirim nok genteng metal m 142.43 50.00 7,121.42
- Biaya kirim nok ujung ke Proyek bh 10.00 50.00 500.00
- Biaya kirim Plint Kayu 2 x 10 cm bengkirai m' - 500.00 -
- Biaya kirim nok segitiga ke Proyek bh 4.00 50.00 200.00
- Biaya kirim Shower (Hot & Cool) type Saga In-Wall Shower Only Mixerl ke Proyek bh 80.00 5,000.00 400,000.00
- Biaya kirim Step nosing asia tile black m' - 400.00 -
- Biaya kirim wastafel ke Proyek bh 29.00 5,000.00 145,000.00
- Biaya kirim wiremesh ke Proyek Lbr 6,498.32 - -
- Biaya mobilisasi / demobilisasi alat pancang ls 1.00 7,500,000.00 7,500,000.00
- Biaya packing atap genteng metal kelas elang m 1,249.66 200.00 249,932.60
- Biaya rangka packing atap baja ringan ex. Sakura Truss m 1,249.66 200.00 249,932.60
- Biaya packing nok genteng metal m 142.43 - -
- Biaya packing nok segitiga bh 4.00 - -
- Biaya packing nok ujung bh 10.00 - -
- Biaya pengiriman tiang pancang ke Proyek m' - - -
- Biaya turun besi beton kg 47,739.77 15.00 716,096.48
- Biaya kirim bondex ke Proyek m2 607.35 25,500.00 15,487,302.60
- Biaya kirim end stop cor ke Proyek m' 568.00 2,000.00 1,136,000.00
5-0300 PRELIMINARY 183,130,000.00
5-1300 C - Preliminary
Project Report bln
- ATK, kertas, photocopy 1.00 bln 6.00 350,000.00 2,100,000.00
- Pengiriman dokumen 1.00 bln 6.00 100,000.00 600,000.00
- Camera digital 1.00 set 1.00 1,500,000.00 1,500,000.00
Asuransi Jamsostek
- Asuransi Jamsostek 1.00 ls 1.00 8,000,000.00 8,000,000.00
Pengobatan bln
- Biaya pengobatan Staff 1.00 bln 6.00 150,000.00 900,000.00
- Biaya pengobatan Pekerja 1.00 bln 6.00 400,000.00 2,400,000.00
Mess Staff 6.00 bln
- Sewa Mess Staff 6.00 bln 6.00 1,500,000.00 9,000,000.00
- Telephone Mess Staff 6.00 bln 6.00 - -
- PLN Mess Staff 6.00 bln 6.00 - -
- PDAM Mess Staff 6.00 bln 6.00 - -
- PRT Mess Staff 6.00 bln 6.00 750,000.00 4,500,000.00
- Makan Staff 6.00 org 6.00 6,720,000.00 40,320,000.00
- Iuran RT/RW Mess Staff 6.00 bln 6.00 40,000.00 240,000.00
- Sumbangan Mess Staff 6.00 bln 6.00 - -
- Alat-alat rumah tangga Mess Staff 1.00 ls 1.00 1,500,000.00 1,500,000.00
Mess Pekerja Civil 7.00 bln
- Sewa Mess Pekerja Civil ( 2 kamar ) 7.00 bln 7.00 2,500,000.00 17,500,000.00
- Bedeng pekerja di site 7.00 m2 6.00 - -
- PDAM Mess Pekerja Civil 7.00 bln 6.00 - -
- Iuran RT/RW Mess Pekerja Civil 7.00 bln 7.00 200,000.00 1,400,000.00
- Sumbangan Mess Pekerja Civil 7.00 bln 6.00 - -
- Perlengkapan bedeng pekerja 1.00 ls 1.00 1,000,000.00 1,000,000.00
Direksi keet
Kantor kontraktor m2
- Material kantor kontraktor 1.00 m2 35.00 500,000.00 17,500,000.00
- Upah pembuatan kantor kontraktor 1.00 m2 35.00 160,000.00 5,600,000.00
- Material gudang sementara; tempat istirahat 1.00 m2 35.00 350,000.00 12,250,000.00
- Upah pembuatan gudang sementara; tempat istirahat 1.00 m2 35.00 120,000.00 4,200,000.00
Toilet portable
- Mesin pompa + bor +instalasi
- Electrical for Site
RAP
Peralatan Kantor ls
- Peralatan kantor 1.00 ls 1.00 300,000.00 300,000.00
Meja,kursi,papan tulis dll 1.00 ls 1.00 625,000.00 625,000.00
APD, Alat-alat Safety
Konsultan/Owner org
- Helm Bullard Konsultan/Owner - bh 2.00 30,000.00 60,000.00
- Sepatu safety Krusher Mt'Isa Staff - psg 2.00 250,000.00 500,000.00
Tamu org -
- Helm Bullard Tamu 1.00 bh 3.00 30,000.00 90,000.00
- Sepatu safety boot kuning Inservice Tamu 1.00 psg 3.00 150,000.00 450,000.00
Staff org -
- Helm Bullard Staff 1.00 bh 8.00 30,000.00 240,000.00
- Seragam Staff 2.00 stell 8.00 50,000.00 400,000.00
- Sepatu safety Krusher Mt'Isa Staff 1.00 psg 8.00 250,000.00 2,000,000.00
- Rompi jaring c/w scotlight 1" 1.00 bh 8.00 30,000.00 240,000.00
- Kaca mata safety CIG Sahara ANSI Z87.1 clear 1.00 bh 8.00 30,000.00 240,000.00
- Ear plug Ultrafit + case 1.00 bh 8.00 15,000.00 120,000.00
- Jas hujan 1.00 bh 4.00 55,000.00 220,000.00
Pekerja Civil org -
- Helm CIG ABS Pekerja Civil 1.00 bh 70.00 30,000.00 2,100,000.00
- Seragam Pekerja Civil 2.00 stell 160.00 25,000.00 4,000,000.00
- Sepatu safety boot kuning steelcup Pekerja Civil 1.00 psg 70.00 150,000.00 10,500,000.00
- Safety belt CIG 1.00 bh 20.00 450,000.00 9,000,000.00
Pekerja Atap 5.00 org -
- Helm CIG ABS Pekerja Atap 1.00 bh 5.00 - -
- Seragam Pekerja Atap 2.00 stell 10.00 - -
- Sepatu safety boot kuning steelcup Pekerja Civil 1.00 psg 5.00 - -
Lain-lain -
- ID Card 120.00 bh 120.00 15,000.00 1,800,000.00
- Safety harness 30.00 bh - -
- Baricade tape yellow/black 3" 500 m 6.00 roll 15.00 95,000.00 1,425,000.00
- APAR ABC dry chemical Tuntas 4 kg 3.00 bh 1.00 350,000.00 350,000.00
- APAR ABC dry chemical Tuntas 6 kg 3.00 bh 1.00 510,000.00 510,000.00
- Kotak P3K 3.00 ktk 3.00 150,000.00 450,000.00
- HT + setting program - set - -
- Rotary lamp 2.00 bh 1.00 200,000.00 200,000.00
- Safety sign 1.00 ls 1.00 800,000.00 800,000.00
- Sarung tangan, masker 1.00 ls 1.00 6,000,000.00 6,000,000.00
- Lain-lain 1.00 ls 1.00 10,000,000.00 10,000,000.00
5-0700 OVERHEAD 163,660,000.00
5-1700 C - Overhead
Makan Minum Tamu & Lembur 6 bln
- Makan minum Tamu 1.00 bln 6.00
- Makan minum konsumsi Rapat 1.00 bln 6.00
- Minum Staff ( kopi, teh, air mineral isi ulang ) 1.00 bln 6.00
- Makan Siang & Lembur Staff
Telephone, Fax, Email bln
- Biaya telephone 1.00 bln 6.00 -
- Biaya fax 1.00 bln 6.00 -
- Biaya Email 1.00 bln 6.00 -
Listrik kerja 5.00 bln
- Rekening Listrik 5.00 ls 1.00 -
Air Kerja
- Rekening PDAM / Air 1.00 ls 1.00 -
Transportasi Proyek 6.00 bln
- Sewa Mobil Avanza (staff) 6.00 bln -
- Sewa Bus Mini a 1.00 unit -
- Sewa Bus Mini b 1.00 unit -
- Sewa izusu elv 1.00 unit -
- BBM izusu elv 400.00 ltr -
- BBM Avanza 600.00 ltr -
- BBM Bus Mini 400.00 ltr -
Mob Demob Staff ( pp ) 7.00 org
- Tiket pesawat Jkt-Bpp-Jkt Staff 7.00 org 14.00 1,300,000.00 18,200,000.00
- Airport tax Staff 7.00 org 14.00 80,000.00 1,120,000.00
- Transport Rmh-Bandara-Rmh Staff 7.00 org 14.00 400,000.00 5,600,000.00
- Transport Bandara-Proyek-Bandara Staff 7.00 org 14.00 260,000.00 3,640,000.00
- Makan minum di perjalanan Staff 7.00 org 14.00 100,000.00 1,400,000.00
Mob Demob Pekerja Civil ( pp ) 55.00 org
- Tiket pesawat Jkt-Bpp-Jkt Pekerja Civil 55.00 org 55.00 1,300,000.00 71,500,000.00
- Airport tax Pekerja Civil 55.00 org 55.00 80,000.00 4,400,000.00
RAP
- Transport Rmh-Bandara-Rmh Pekerja Civil 55.00 org 55.00 250,000.00 13,750,000.00
- Transport Bandara-Proyek-Bandara Pekerja Civil 55.00 org 55.00 250,000.00 13,750,000.00
- Makan minum di perjalanan Pekerja Civil 55.00 org 55.00 100,000.00 5,500,000.00
Mob Demob PM ( pp ) 1.00 trip
- Tiket pesawat Jkt-Bpp-Jkt Staff 1.00 trip 10.00 1,300,000.00 13,000,000.00
- Airport tax Staff 1.00 trip 10.00 80,000.00 800,000.00
- Transport Rmh-Bandara-Rmh Staff 1.00 trip 10.00 500,000.00 5,000,000.00
- Transport Bandara-Proyek-Bandara Staff 1.00 trip 10.00 400,000.00 4,000,000.00
- Makan minum di perjalanan Staff 1.00 trip 10.00 200,000.00 2,000,000.00
5-0800 OTHER COST -
5-1800 C - Other Cost
Biaya Survey Awal ( pp ) 1.00
- Tiket pesawat Jkt-Bpp-Jkt Survey 2.00 2.00 -
- Airport tax Survey 2.00 2.00 -
- Transport Rmh-Bandara-Rmh Survey 2.00 2.00 -
- Sewa kendaraan Survey 4.00 4.00 -
- Makan minum di perjalanan Survey 4.00 4.00 -
- Hotel dan akomodasi Survey 4.00 4.00 -
- Tunjangan perjalanan dinas Survey 4.00 4.00 -
- Lain-lain Survey 2.00 2.00 -
Test Material -
- Test Material beton 1.00 1.00 -
- Test Material besi 1.00 1.00 -
Shop Drawing Civil
- Shop drawing Civil 1.00 100.00
- As built drawing Civil 1.00 100.00
Biaya Konsultan/Owner
- Tips progress Konsultan/Owner 2.00 6.00 -
- Tips Safety PAMA 1.00 6.00 -
- Tips Safety INDOMINCO 1.00 6.00 -
- Tips Security PAMA 1.00 6.00 -
- Tips Security INDOMINCO 1.00 6.00 -
- Entertainment Konsultan/Owner 1.00 6.00 -
Security Entertainment
- Jaminan Lingkungan camp 2000 1.00 ls 6.00
- Jaminan lingkungan ( Indominco ) 1.00 ls 6.00
- Sumber Daya Lokal 1.00 bln 6.00
- Sumbangan-sumbangan di proyek 1.00 ls 1.00
Representasi Direksi
- Marketing Fee 1.00 1.00 -
- Biaya Parcel 1.00 1.00 -
- Biaya Entertainment 1.00 1.00 -
COST OF MONEY
C - Cost of Money
- Cost of money ( 1,5 % per bulan ) 1.00 bln 1.00 - -
5-0910 MANAGEMENT -
5-1910 C - Management
Project Management bln
- Site Manager 1.000 7.00 -
- Administasi Proyek 1.000 7.00 -
- Purchasing - - -
- Site Engineer - - -
- Quantity Surveyor 1.000 7.00 -
- Logistik - - -
- Drafter 1.000 6.00 -
- Surveyor 1.000 6.00 -
- Pembantu Surveyor - - -
- Civil Supervisor 1.000 6.00 -
- Safety 1.000 6.00 -
- Pembantu Safety - - -
- Mekanik 1.000 5.00 -
- Keamanan selama proyek berlangsung
- Pekerja harian 10 orang
- Koordinator Security
- Security
- Operasional Security
- Perlengkapan Security
- Tips Security PAMA
RAP
- Tips Security Indominco
TOTAL COP #VALUE!
CONTRACT 6,500,000,000.00
BALANCE #VALUE!
PROFIT #VALUE!
PROYEK : BUMA 200 - OFFICE & WAREHOUSE
OWNER : PT. BUKIT MAKMUR MANDIRI UTAMA
LOKASI : LATI - KALIMANTAN TIMUR
A
1 Mobilisasi dan Demobilisasi 1.00
a. Pekerja
1. Staff
2. Pekerja sipil
3. Pekerja baja
b. Material
1. Sipil
- Material sipil alam
- Material besi
2. Baja
3. Mekanikal Elektrikal
4. Sanitari
c. Alat Kerja
1. Alat bantu
2. Alat bantu mesin
2 Proyek Management 1.00
3 a. Biaya Jamsostek, Asuransi Medikal Check Up untuk para pekerja 1.00
b. Biaya Personil
c. Biaya Adm. Lapangan
- Adm. Teknik
- Komputer
- Laptop & accessories
- Printer
- printer A3
- printer A4
4 Pengadaan Listrik Kerja 1.00
COST CODE DESCRIPTION KOEF
QTY
BQ
PEKERJAAN PERSIAPAN
5 Pengadaan Air Kerja 1.00
6 Fasilitas Lapangan 1.00
a. Mess Pekerja
Keb. Material
- Balok 5/10 - 4 m Meranti
- Kaso 5/7 - 4 m Meranti
- Papan 3/20 cm - 4 m Meranti
- Plywood 4mm (240x120)cm
- Seng gelombang 0,2mm x 80cm x 180cm
- Tulangan nako L=120cm + kaca nako
- Engsel pintu
- Kunci tanam
- Bata merah
- Semen Tigaroda @40 kg/zak
- Pasir pasang
- Pipa 4" pvc aw, maspion L=4m
- Pipa 3/4" pvc aw, maspion L=4m
- Keramik lantai 20cmx20cm
- Kran 3/4"
- Closed jongkok
- Paku plywood 4mm
- Paku 5-12 cm
- Paku payung 2,5 "
b. Peralatan Mess
- Peralatan dapur
- Mesin cuci
- Televisi
- Tv Kabel
- Sarana hiburan
- Kulkas
- Mesin Cuci
- gelas, piring, sendok
- Peralatan masak (kompor, magic jar, alat2 masak)
- dispenser
- bantal, guling dan kasur serta sprei
- kipas angin
- pembantu rumah tangga
- air mineral
- obat nyamuk
- Keperluan mess lainnya
c. Komunikasi
- Radio komunikasi duduk (Rig) + antene
- Handy Talky Motorola
d. Direksi kit
Keb. Material
- Engsel pintu
- Kunci tanam
- Bata merah
- Pasir pasang
- Pipa 3/4" pvc aw, maspion L=4m
- Keramik lantai 20cmx20cm
- Kran 3/4"
- Closed jongkok
- Paku plywood 4mm
- Paku 5-12 cm
- Paku payung 2,5 "
- Nok seng
e. Gudang
Keb. Material
- Engsel pintu
- Kunci tanam
- Paku plywood 4mm
- Paku 5-12 cm
- Paku payung 2,5 "
f. Barak pekerja
Keb. Material
- Engsel pintu
- Kunci tanam
- Bata merah
- Pasir pasang
- Kran 3/4"
- Closed jongkok
- Paku plywood 4mm
- Paku 5-12 cm
- Paku payung 2,5 "
g. Telephone
h. dll
7 - Consumable plesteran dan acian 1.00
- Consumable screeding
- Upah barak pekerja
- Upah pasang dinding bata merah
8 - Upah plesteran dan acian 1.00
- Upah screeding
b. Fire Protection
c. P3k
9 Administrasi & Keamanan Proyek 1.00
a. Laporan Kemajuan Proyek
b. Foto - Foto Progress
c. Rapat - Rapat Proyek
10 Kebersihan Lokasi Proyek 1.00
11 Biaya Pengujian dan Commisioning 1.00
a. Trial Mix
b. Sand Cone Test
12 Dokumen 1.00
a. Penyiapa Dokument Kontrak
b. Perizinan
c. SKT
d. SIUJP
e. Brosur- Brosur
f. Shop Drawing
g. As Build Drawing
TOTAL
Rate Rate TOTAL
1.00 ls 376,500,000.00 5,500,000.00 376,500,000.00
45.00 way 2,000,000.00
320.00 way 1,750,000.00
80.00 way 1,750,000.00
1.00 ls
1.00 ls
1.00 ls
1.00 ls
1.00 ls
1.00 ls
1.00 ls
1.00 ls
1.00 ls 240,400,000.00 - 240,400,000.00
1.00 ls 47,000,000.00 - 47,000,000.00
1.00 ls 44,000,000.00 - 44,000,000.00
QTY
UNIT RAP BQ BQ RAP
1.00 ls 16,000,000.00 - 16,000,000.00
1.00 ls 63,800,000.00 - 63,800,000.00
3.00 m3
7.00 m3
8.00 m3
600.00 lbr
89.00 lbr
16.00 set
34.00 bh
17.00 bh
6,000.00 bh
40.00 zak
6.00 5.00
2.00 btg
16.00 dus
8.00 bh
3.00 bh
10.00 kg
40.00 kg
17.90 kg
3.00 m3
4.00 m3
4.00 m3
100.00 lbr
100.00 lbr
14.00 set
10.00 bh
5.00 bh
1,500.00 bh
4.00 bh
2.00 m3
1.00 btg
3.00 dus
1.00 bh
1.00 bh
5.00 kg
15.00 kg
20.00 kg
12.00 m'
3.50 m3
4.00 m3
3.50 m3
115.00 lbr
158.00 lbr
7.00 set
8.00 bh
4.00 bh
10.00 kg
20.00 kg
31.50 kg
15.00 m3
21.00 m3
14.00 m3
490.00 lbr
613.00 lbr
20.00 set
28.00 bh
14.00 bh
5,000.00 bh
25.00 zak
4.00 m3
3.00 btg
33.00 bh
8.00 bh
30.00 kg
65.00 kg
122.60 kg
1.00 ls 46,000,000.00 - 46,000,000.00
1.00 ls 12,300,000.00 - 12,300,000.00
1.00 ls 17,000,000.00 - 17,000,000.00
1.00 ls 24,000,000.00 - 24,000,000.00
1.00 ls 6,000,000.00 - 6,000,000.00
1.00 ls 7,000,000.00 - 7,000,000.00
900,000,000.00
RAP Budgeting
TOTAL
790,000,000.00 (413,500,000.00) -109.83%
90,000,000.00
560,000,000.00
140,000,000.00
- 240,400,000.00 100.00%
- 47,000,000.00 100.00%
- 44,000,000.00 100.00%
MARGIN REMARK RAP
- 16,000,000.00 100.00%
- 63,800,000.00 100.00%
- 46,000,000.00 100.00%
- 12,300,000.00 100.00%
- 17,000,000.00 100.00%
- 24,000,000.00 100.00%
- 6,000,000.00 100.00%
- 7,000,000.00 100.00%
1,580,000,000.00 110,000,000.00
12.22%
B
I PEKERJAAN PONDASI
1 Pengukuran & pasang bouwplank
- Papan 3/20 cm - 4 m Meranti 0.0060 0.0060
- Kaso 5/7 - 4 m Meranti 0.0045 0.0050
- Paku 5-12 cm 0.0200 0.0100
- Consumable pekerjaan pasang bongkar bouwplank 1.0000 1.0000
- Upah pekerjaan pasang bongkar bouwplank 1.0000 1.0000
2 Galian Tanah
- Consumable pekerjaan galian tanah 1.0000 1.0000
- Upah pekerjaan galian tanah 1.0000 1.0000
3 Timbunan tanah kembali
- Consumable pekerjaan urugan tanah kembali 1.0000 1.0000
- Upah pekerjaan urugan tanah kembali 1.0000 1.0000
4 Timbunan dan pemadatan pasir T. 10 cm
Timbunan pasir
- Pasir urug 1.0000 1.2000
- Consumable pekerjaan urugan pasir 1.0000 1.0000
- Upah pekerjaan urugan pasir 1.0000 1.0000
Pemadatan pasir
- Consumable pekerjaan pemadatan pasir 1.0000 1.0000
- Upah pekerjaan pemadatan pasir 1.0000 1.0000
5 Lantai kerja 1 : 3 : 5 t= 5 cm
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Semen Tigaroda @40 kg/zak 5.4500 6.0000
- Pasir beton 0.5200 0.6500
- Split 2/3 cm 0.8600 0.9000
- Consumable pekerjaan lantai kerja 1 : 3 : 5 1.0000 1.0000
- Upah pekerjaan lantai kerja 1 : 3 : 5 1.0000 1.0000
6 Pondasi setempat 140 x 140 CM
a. Beton, Sitemix K 225
- Pasir beton 0.4286 0.6500
COST CODE DESCRIPTION
OFFICE
KOEF
- Split 2/3 cm 0.8830 0.6500
- Consumable pekerjaan beton sitemix K 225 1.0000 1.0000
- Upah pekerjaan beton sitemix K 225 1.0000 1.0000
b. Begesting
Bekisting poer triplex 2x pakai
- Plywood 9mm (240x120)cm 0.1250 0.2500
- Kaso 5/7 - 4 m Meranti 0.0130 0.0130
- Paku 5-12 cm 0.3000 0.4000
- Minyak bekisting 0.1000 0.1000
- Consumable pekerjaan pasang bongkar bekisting 1.0000 1.0000
- Upah pekerjaan pasang bongkar bekisting 1.0000 1.0000
c. Besi 12
- Besi beton polos 12mm L=12m U 39 1.0500 1.1000
- Kawat beton 0.4mm 0.0150 0.0150
- Biaya kirim besi beton ke proyek 1.0500 1.1000
- Consumable pekerjaan pembesian 1.0000 1.0000
- Upah pekerjaan pembesian 1.0000 1.0000
d. Angkur 3/4 P. 70 cm
- Angkur 3/4 P.70 cm
- Consumable Angkur 3/4 P.70 cm
e. Plat 12 & 8
- Plat 12 & 8
- Consumable Plat 12 & 8
7 Sloof 25 X 40
- Pasir beton 0.4293 0.6500
- Split 2/3 cm 0.8830 0.6500
b. Begesting
Bekisting sloof triplex 2x pakai
- Plywood 9mm (240x120)cm 0.1250 0.2500
- Kaso 5/7 - 4 m Meranti 0.0130 0.0130
- Paku 5-12 cm 0.3000 0.0400
c. Besi 8, 12, 16
- Kawat beton 0.4mm 0.0200 0.0200
- Pasir beton 0.4293 0.6500
- Split 2/3 cm 0.8830 0.6500
b. Begesting
Bekisting pondasi setempat triplex 2x pakai
- Plywood 9mm (240x120)cm 0.1250 0.2500
- Kaso 5/7 - 4 m Meranti 0.0130 0.0130
- Paku 5-12 cm 0.3000 0.0400
c. Besi 12
- Kawat beton 0.4mm 0.0200 0.0200
d. Angkur 3/4 P. 70 cm
- Angkur 3/4 P.70 cm
e. Plat 12 & 8
- Plat 12 & 8
9 Pedestal 25 x 40 CM
a. Beton, sitemix K 225
- Pasir beton 0.4293 0.6500
- Split 2/3 cm 0.8830 0.6500
b. Begesting
Bekisting pedestal triplex 2x pakai
- Plywood 9mm (240x120)cm 0.1250 0.2500
- Kaso 5/7 - 4 m Meranti 0.0150 0.0150
- Paku 5-12 cm 0.4000 0.4000
c. Besi 8, 12, 16
- Kawat beton 0.4mm 0.0200 0.0200
Pondasi batu kali 0.3x0.6x0.6
Pasangan batu kali 0.3 x 0.6 x 0.6 m adukan 1:4
- Pasir pasang 0.5200 0.5000
- Batu kali 1.1000 1.2000
- Consumable pekerjaan pasangan batu kali 1.0000 1.0000
- Upah pekerjaan pasangan batu kali 1.0000 1.0000
Sloof 20 X 30
- Pasir beton 0.4293 0.6500
- Split 2/3 cm 0.8830 0.6500
b. Begesting
- Plywood 9mm (240x120)cm 0.1250 0.2500
- Kaso 5/7 - 4 m Meranti 0.0130 0.0130
- Paku 5-12 cm 0.3000 0.0400
c. Besi 8, 12
- Kawat beton 0.4mm 0.0200 0.0200
II PEKERJAAN LANTAI
1 Pekerjaan timbunan pasir t= 10 cm
Timbunan pasir
- Pasir urug 1.0000 1.2000
2 Pekerjaan lantai kerja t= 5 cm
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Pasir beton 0.5200 0.6500
- Split 2/3 cm 0.8600 0.9000
3 Pekerjaan lantai beton bertulang t= 15 cm finish trowel
a. Beton 1 : 2 : 3, sitemix K 300
Beton sitemix K300, 1 : 2 : 3
- Pasir beton 0.4864 0.5500
- Split 2/3 cm 0.7563 0.8000
- Consumable pekerjaan finishing trowel lantai 1.0000 1.0000
- Upah pekerjaan finish trowel lantai 1.0000 1.0000
b. Begesting
Bekisting lantai triplex 2x pakai
- Plywood 9mm (240x120)cm 0.1250 0.2500
- Kaso 5/7 - 4 m Meranti 0.0150 0.0180
- Paku 5-12 cm 0.4000 0.4000
c. Wiremesh M 8 1 lapis
- Wire mesh M8 540cmx210cm 0.0162 0.0180
- Kawat beton 0.4mm 0.0200 0.0200
- Biaya kirim wiremesh ke proyek 0.0180 0.0180
- Consumable pekerjaan pemasangan wiremesh single 0.0180 0.0180
- Upah pekerjaan pemasangan wiremesh M8 single 0.0180 0.0180
Kaki ayam 10 mm L=75 cm
Pembesian 10 mm
- Kawat beton 0.4mm 0.0001 0.0001
4 Pekerjaan saluran drainase keliling lebar 30 cm, pasangan batu bata
Pengukuran & pasang bouwplank
- Kaso 5/7 - 4 m Meranti 0.0050 0.0050
- Paku 5-12 cm 0.0100 0.0100
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.0000 1.2000
Lantai kerja t=5 cm
Adukan 1 : 4
- Pasir pasang 0.5200 1.1561
Pasang batu bata
- Bata merah 55.0000 58.0000
- Pasir pasang 0.0430 0.0430
- Consumable pekerjaan pasangan bata merah 1.0000 1.0000
- Upah pekerjaan pasangan bata merah 1.0000 1.0000
Plasteran & Acian Dinding C 1:4
Plaster adukan 1:4 tebal 1,5 cm
- Pasir pasang 0.0200 0.0200
- Consumable pekerjaan plaster 1.0000 1.0000
- Upah pekerjaan plaster 1.0000 1.0000
Acian
- Consumable pekerjaan acian 1.0000 1.0000
- Upah pekerjaan acian 1.0000 1.0000
5 Pekerjaan bak kontrol
Bak kontrol bata merah plester + aci
- Kaso 5/7 - 4 m Meranti 0.0050 0.0050
- Paku 5-12 cm 0.0100 0.0100
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.2000 1.2000
Lantai kerja t = 5 cm
Adukan 1 : 4
- Pasir pasang 0.5200 1.1561
Pasang batu bata
- Bata merah 55.0000 58.0000
- Pasir pasang 0.3000 0.3000
Plaster adukan 1:4 tebal 1.5 cm
- Pasir pasang 0.0200 0.0200
Acian
III PEKERJAAN STRUKTUR
LANTAI 1
1 Kolom WF 250x125
- WF 250x125
- Consumable WF 250x125
2 Kolom WF 150x75
- WF 150x75
3 Balok induk WF 250x125
- WF 250x125
4 Balok anak CNP 150
- CNP 150
- Consumable CNP 150
5 Baut 19
- Baut 19
- Consumable Baut 19
LANTAI 2
1 Kolom WF 250x125
- WF 250x125
2 Kolom WF 150x75
- WF 150x75
3 Kuda kuda WF 250x125
- WF 250x125
4 Gording CNP 150
- CNP 150
5 Plat gording 5 mm
- Plat 5 mm
- Consumable Plat 5 mm
6 Baut 19
- Baut 19
7 Baut gording 10
- Baut 10
8 Baut trakstang
- Baut trakstang
- Consumable Baut trakstang
9 Tarikan angin 16 mm
- Baut 16
10 Atap zincalum, ex. Fumira G680 T = 0.45 mm
- zincalum, ex. Fumira G680 T = 0.45 mm
- Consumable zincalum, ex. Fumira G680 T = 0.45 mm
11 Nok zincalum
- Nok zincalum
- Consumable Nok zincalum
12 Pek. Cat zincromate
- zincromate
- Consumable zincromate
13 Talang datar seng rangka siku
- Talang datar seng 1.0000 1.0500
- Rangka siku talang datar 1.0500 1.0500
- Consumable pekerjaan talang datar seng rangka siku 1.0000 1.0000
- Upah pekerjaan talang datar seng rangka siku 1.0000 1.0000
14 Talang tegak pipa PVC 4"
- Pipa 4" pvc aw, maspion L=4m 0.2500 0.2500
- Consumable pekerjaan talang tegak pipa pvc 4" 1.0000 1.0000
- Upah pekerjaan talang tegak pipa pvc 4" 1.0000 1.0000
15 Pekerjaan saluran drainase keliling lebar = 30 cm
Double di pek. Lantai
IV PEKERJAAN SIPIL (FINSHING)
LANTAI 1
1 Pekerjaan lantai keramik 40x40 cm
- Keramik lantai 40cmx40cm 1.0000 1.0500
- Semen warna 0.0200 0.0464
- Pasir pasang 0.0215 0.1660
- Biaya kirim keramik 40 x 40 cm ke proyek 1.0500 1.0500
- Consumable pekerjaan pasangan keramik lantai 40 x 40 cm 1.0000 1.0000
- Upah pekerjaan pasangan keramik lantai 40 x 40 cm 1.0000 1.0000
2 Pekerjaan lantai keramik 20x20 cm area T. wudhu
- Semen warna 0.0200 0.6000
- Pasir pasang 0.0215 0.0090
3 Pekerjaan keramik dinding 20x20 cm T.wudhu
- Keramik dinding 20cmx20cm 1.0000 1.1000
- Semen warna 0.0200 0.0180
- Pasir pasang 0.0215 1.5000
- Consumable pekerjaan pasangan keramik dinding 20 x 20 cm 1.0000 1.0000
- Upah pekerjaan pasangan keramik dinding 20 x 20 cm 1.0000 1.0000
4 Pekerjaan dinding bata, plester+aci T.wudhu t= 3.2 m
- Bata merah 55.0000 60.0000
- Pasir pasang 0.0500 0.0430
- Biaya kirim bata merah ke proyek 55.0000 60.0000
Plaster
- Pasir pasang 0.0200 0.0200
Acian
5 Pekerjaan Toilet
- Pekerjaan dinding batako
- Bataco 12.5000 12.5000
- Pasir pasang 0.0200 0.0400
- Biaya kirim batako ke proyek 12.5000 12.5000
- Consumable pekerjaan pasangan batako 1.0000 1.0000
- Upah pekerjaan pasangan batako 1.0000 1.0000
- Pekerjaan plester + Aci
Plaster 1.5 cm
- Pasir pasang 0.0200 0.0200
Acian
- Pekerjaan keramik dinding 20x20 cm T= 1.5 m
- Semen warna 0.0200 0.0180
- Pasir pasang 0.0215 1.5000
- Pekerjaan keramik lantai 20x20 cm
- Semen warna 0.0200 0.6000
- Pasir pasang 0.0215 0.0090
6 Dinding clading
- Rangka dinding CNP 125 (jarak antar rangka CNP 1.5 m)
- CNP 125
- Penutup dinding t= 0.3 mm, Fumira colorcoat F714
- Fumira colorcoat F714
- Consumable Fumira colorcoat F714
7 Pekerjaan Dinding Bata Keliling Bagian Luar
- Dinding batako bagian luar t= 4 m
- Bataco 12.5000 12.5000
- Pasir pasang 0.0400 0.0400
- Plester + aci
Plaster
- Pasir pasang 0.0200 0.0200
Acian
- Kolom praktis & ring balok
Kolom Praktis
Bekisting triplex 2x pakai
- Plywood 9mm (240x120)cm 0.1250 0.2500
- Kaso 5/7 - 4 m Meranti 0.0150 0.0150
- Paku 5-12 cm 0.0100 0.0200
Tulangan pokok D10 mm
- Kawat beton 0.4mm 0.0200 0.0200
Sengkang D8 mm
- Kawat beton 0.4mm 0.0200 0.0200
Sitemix K175 1:3:5
- Pasir beton 0.4429 0.6500
- Split 2/3 cm 0.9104 0.9000
8 Pekerjaan dinding luar Office
- Dinding bagian luar GRC board 6mm (1 muka )
- GRC board 6 mm
- Cosumable GRC board 6 mm
- Dinding bagian dalam gypsum 12 mm ex djaya Board (1 muka )
- gypsum 12 mm ex djaya Board
- Cosumable gypsum 12 mm ex djaya Board
- rangka hollow 40x40x0.4
- hollow 40x40x0.4
- Cosumable hollow 40x40x0.4
- Pek. Plint kayu lebar= 10 cm
- Kayu plint lebar = 10 cm 0.2500 0.2500
- Biaya kirim kayu plint lebar = 10 cm ke proyek 0.2500 0.2500
- Consumable pekerjaan plint kayu lebar = 10 cm 1.0000 1.0000
- Upah pekerjaan plint kayu lebar = 10 cm 1.0000 1.0000
9 Partisi gypsum
- Gypsum 9 mm ex djaya Board
- Cosumable Gypsum 9 mm ex djaya Board
- hollow 40x40x0.4
10 Pekerjaan partisi gypsum tinggi 140 (2 MUKA)
- hollow 40x40x0.4
11 Partisi kaca rangka alumunium (tempered 6 mm)
- alumunium (kaca tempered 6 mm)
- Cosumable alumunium (kaca tempered 6 mm)
12 Pekerjaan Plafond
- hollow 40x40x0.4
13 Pek. Pintu panel kayu
- Panel kayu
- Cosumable Panel kayu
- Butterfly hinges
- Butterfly hinges
- Cosumable Butterfly hinges
- Handle & lockset ex SES
- Cosumable Handle & lockset ex SES
- Kusen kayu bengkirai
- kayu bengkirai
- Cosumable kayu bengkirai
14 Pek.pintu kaca rangka alumunium 250x90
- alumunium 250x90
- Cosumable alumunium 250x90
- Kaca tempered 6 mm
- Cosumable Kaca tempered 6 mm
- Floorhinges dhorma BTS 84
- Cosumable Floorhinges dhorma BTS 84
- Patch fitting,kunci & handle
- Cosumable Patch fitting,kunci & handle
- sanblasting
- sanblasting
- Cosumable sanblasting
- Pek pintu besi warehouse 3x5 m
- pintu besi warehouse 3x5 m
- Cosumable pintu besi warehouse 3x5 m
- Pek pintu besi warehouse 5x5 m
- pintu besi warehouse 4x5 m
- Cosumable pintu besi warehouse 5x5 m
15 Pintu toilet, PVC
- Pintu PVC
- Cosumable Pintu PVC
16 Pek. Pengecatan dinding, ex. Vinylex
- Cat dasar dinding ex. vinylex 0.1000 0.1000
- Cat dinding ex. vinylex 0.4500 0.2600
- Biaya kirim cat dinding ex. vinylex ke proyek 0.3600 0.3600
- Consumable pekerjaan pengecatan dinding ex. Vinylex 1.0000 1.0000
- Upah pekerjaan pengecatan dinding ex. Vinylex 1.0000 1.0000
17 Pek. Pengecatan plafond, ex Vinylex
- Cat dasar plafond ex. vinylex 0.1000 0.1000
- Cat plafond ex. vinylex 0.5000 0.2600
- Biaya kirim cat plafond ex. vinylex ke proyek 0.3600 0.3600
- Consumable pekerjaan pengecatan plafond ex. Vinylex 1.0000 1.0000
- Upah pekerjaan pengecatan plafond ex. Vinylex 1.0000 1.0000
18 Pek.jendela
- Kusen alumunium
- alumunium 250x90
- kaca 5 mm
- kaca 5 mm
- Cosumable kaca 5 mm
19 Pek.Boven ligh KM
- Kusen alumunium
- alumunium 250x90
- kaca 5 mm
- kaca 5 mm
LANTAI 2
1 Pek. lantai Plywood 18 mm
- Plywood 18mm (240x120)cm 0.3472 0.3000
- Biaya kirim plywood 18mm ke proyek 0.3000 0.3000
- Consumable pekerjaan lantai plywood 18mm 1.0000 1.0000
- Upah pekerjaan lantai plywood 18mm 1.0000 1.0000
- Pek. lantai Plywood 6 mm
- Plywood 6mm (240x120)cm 0.3472 0.3000
- Biaya kirim plywood 6mm ke proyek 0.3000 0.3000
- Consumable pekerjaan lantai plywood 6mm 1.0000 1.0000
- Upah pekerjaan lantai plywood 6mm 1.0000 1.0000
2 Pek. Vinyl. Ex. Lokal
- Vinyl. Ex. Lokal 1.0000
- Biaya kirim vinyl ke proyek 1.0000
- Consumable pekerjaan lanta vinyl 1.0000
- Upah pekerjaan lantai vinyl 1.0000
3 Pekerjaan Toilet
- pekerjaan dinding bata
- Bata merah 55.0000 60.0000
- Pasir pasang 0.0500 0.0430
- Biaya kirim bata merah ke proyek 55.0000 60.0000
Plaster
- Pasir pasang 0.0200 0.0200
Acian
- Pekerjaan keramik dinding 20x20 cm
- Semen warna 0.0200 0.0180
- Pasir pasang 0.0215 1.5000
- Semen warna 0.0200 0.6000
- Pasir pasang 0.0215 0.0090
4 Pekerjaan dinding luar
- Dinding bagian luar GRC board 6mm (1 muka )
- GRC board 6mm
- Cosumable GRC board 6mm
- Dinding bagian dalam gypsum 12 mm ex djaya Board (1 muka )
- gypsum 12 mm ex djaya Board
- Cosumable gypsum 12 mm ex djaya Board
- Cosumable rangka hollow 40x40x0.4
5 Pekerjaan partisi gypsum 2 muka
- hollow 40x40x0.4
6 Pekerjaan partisi gypsum tinggi 140
- hollow 40x40x0.4
7 Partisi kaca rangka alumunium (tempered 6 mm)
- alumunium (tempered 6 mm)
- Cosumable alumunium (tempered 6 mm)
8 Pekerjaan Plafond
- hollow 40x40x0.4
9 Pek. Pintu panel kayu
- panel kayu
- Cosumable panel kayu
- Butterfly hinges
- Butterfly hinges
- Cosumable Butterfly hinges
- Cosumable Handle & lockset ex SES
- kayu bengkirai
- Cosumable kayu bengkirai
10 Pek.pintu kaca framless 280x90
- pintu kaca framless 280x90
- Cosumable pintu kaca framless 280x90
- Cosumable Kaca tempered 12 mm
- Cosumable Floorhinges dhorma BTS 84
- Patch fitting,kunci 7 handle
- Cosumable Patch fitting,kunci 7 handle
- sanblasting
- sanblasting
- Cosumable sanblasting
11 Pek. Pengecatan dinding, ex. Vinylex
- Cat dasar dinding ex. vinylex 0.0900 0.1000
- Cat dinding ex. vinylex 0.2500 0.2600
- Consumable pekerjaan pengecatan dinding ex. Vinylex 1.0000 1.0000
- Upah pekerjaan pengecatan dinding ex. Vinylex 1.0000 1.0000
12 Pek. Pengecatan plafond, ex Vinylex
- Cat dasar plafond ex. vinylex 0.0900 0.1000
- Cat plafond ex. vinylex 0.2500 0.2600
- Consumable pekerjaan pengecatan plafond ex. Vinylex 1.0000 1.0000
- Upah pekerjaan pengecatan plafond ex. Vinylex 1.0000 1.0000
13 Pek.jendela
- Kusen alumunium
- kaca 5 mm
- kaca 5 mm
Pek.Boven ligh KM
- Kusen alumunium
- kaca 5 mm
- kaca 5 mm
V PEKERJAAN ELEKTRIKAL
A PANEL LISTRIK
A.1 PANEL SDB-A
- Box panel color orange IP54 powder coating, thickness 2mm c/w neutral & earth, local
Subcont
- MCCB 252A-630A, 3P, 50kA, Sch.Electric
Subcont
- MCCB 200A-250A, 3P, 36kA, Sch. Electric
Subcont
- MCB 20A, 3P, 4.5kA, Sch. Electric
Subcont
Subcont
Subcont
Subcont
Subcont
- ELCB Domae 25A, 2P, 30mA, Sch. Electric
Subcont
Subcont
- Wiring, labeling & acessoriess
Subcont
A.2 PANEL SDB-B
- Box panel color orange IP54 powder coating, thicknes 2mm c/w neutral & earth, local
Subcont
- MCCB 200A-250A, 3P, 36kA, Sch. Electric
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
- MCB 80A, 1P, 10kA, Sch. Electric
Subcont
Subcont
Subcont
- ELCB 80A, 2P, 30mA, Legrand or setara
Subcont
- Wiring, labeling & acessoriess
Subcont
B PEKERJAAN INSTALASI LISTRIK WAREHOUSE DAN OFFICE
LANTAI I
1 Instalasi lighting, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
2 Instalasi lighting HPI-T, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
3 Instalasi lighting HPL-N, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
4 Instalasi GPO, NYM 3 x 4 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
Instalasi GPO, NYM 3 x 6 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
5 Instalasi AC 1 PK c/w accessories, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
6 Instalasi AC 2 PK c/w accessories, NYM 3 x 4 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
7 Instalasi AC 2.5 PK c/w accesories, NYM 3 x 4 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
8 Instalasi AC 3 PK c/w accessories, NYY 4 x 4 mm2, 0.6/1 kV, rm, Tranka or kabelindo
Subcont
9 Instalasi exhaust fan, NYM 3 x 2.5 mm2, 0.6/1 kV, rm, Tranka or kabelindo
Subcont
10 Downlight RD 150 E27/Nickel-5 Essential 1 x 18 W, Philips or setara
Subcont
11 BLTG , Lamp TL-D 1 X 36W, Philips SiMbat c/w ballast
Subcont
12 Emergency Lamp TWS101 1 x 18 W, Philips or setara
Subcont
13 ConTempo RVP350 E40 HPI-TP 400W IP65, Philips c/w supporting lamp
Subcont
14 HDK900 Phoenix HPLN 400W IP54. Philips c/w supporting lamp
Subcont
15 Sign Lamp/Exit Sign TL-D 8W (1MK), Philips, Artolite or setara
Subcont
16 Saklar tunggal/single switch E31, Clipsal
Subcont
17 Saklar ganda/double switch E32, Clipsal
Subcont
18 GPO 10/16A 1 gang (2P+E) socket outlet shutter EC426/16, Clipsal
Subcont
19 GPO ac 13A 1 gang 3 Pins B.S switched socket outlet with neon E15N with plug, Clipsal
Subcont
20 GPO-ac 15A 1G Switch socket outlet with neon G2493 WHI + 3 Round Pins Plug 515, MK
Subcont
21 Isolator switch 20A 250V IP66 56SW120 outbow, Clipsal
Subcont
22 Exhaust fan MV - 200 NEX, size 8", Maspion
Subcont
LANTAI II
1 Instalasi lighting, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
Subcont
Subcont
4 Instalasi GPO Server, NYY 3 x 16 mm2, 0.6/1 kV, rm, Tranka or kabelindo
Subcont
5 Instalasi AC 1 PK c/w accessories, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
7 Instalasi AC 2.5 PK c/w accesories, NYM 3 x 4 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo
Subcont
8 Instalasi AC 3 PK c/w accessories, NYY 4 x 4 mm2, 0.6/1 kV, rm, Tranka or kabelindo
Subcont
9 Instalasi exhaust fan, NYM 3 x 2.5 mm2, 0.6/1 kV, rm, Tranka or kabelindo
Subcont
10 Downlight RD 150 E27/Nickel-5 Essential 1 x 18 W, Philips or setara
Subcont
11 BLTG , Lamp TL-D 1 X 36W, Philips SiMbat c/w ballast
Subcont
12 Emergency Lamp TWS101 1 x 18 W, Philips or setara
Subcont
13 Saklar tunggal/single switch E31, Clipsal
Subcont
14 Saklar ganda/double switch E32, Clipsal
Subcont
15 GPO 10/16A 1 gang (2P+E) socket outlet shutter EC426/16, Clipsal
Subcont
16 GPO ac 13A 1 gang 3 Pins B.S switched socket outlet with neon E15N with plug, Clipsal
Subcont
17 GPO-ac 15A 1G Switch socket outlet with neon G2493 WHI + 3 Round Pins Plug 515, MK
Subcont
18 63A - 2P + E, 200/250 V, Plug and socket industri IP44/IP67, Legrand or setara
Subcont
19 Exhaust fan MV - 200 NEX, size 8", Maspion
Subcont
D PEKERJAAN AIR CONDITIONING LT. I DAN II
Jasa pasang AC c/w pipa refrigerant, isolasi AC (supplied by kontraktor)
Evaporator Blower Condensing Unit (supplied by Buma)
- AC 1 PK Type Splite, AUX
Subcont
- AC 2 PK, Type Splite, AUX
Subcont
- AC 2.5 PK, Type SpliteAUX
Subcont
- AC 3 PK Type Ceiling Cassete, AUX
Subcont
E PEKERJAAN KABEL TRAY
Pengadaan dan instalasi kabel tray jalur kabel listrik c/w penggantung dan accessories
- Kabel tray lebar 3000 mm x 250 mm x 50 mm (see dwg. sch. wiring diagram SDB-A)
Subcont
- Kabel tray lebar 3000 mm x 250 mm x 50 mm (see dwg. sch. wiring diagram SDB-B)
Subcont
F PEKERJAAN GROUNDING
- Pemasangan grounding panel listrik SDB-A, SDB-B
Syarat : Earth resistance < 5 ohm
Subcont
G PEKERJAAN KABEL POWER
- Dari Panel SDB-A to SDB-B, NYY 4 x 95 mm2,0.6/1kV, rm,Tranka or Kabelindo
+ NYA 95 mm2, rm c/w accessories
Subcont
VI PEKERJAAN PLUMBING
A PEKERJAAN SANITAIR
1 Pasangan closet duduk lt-2012S/12012S c/w accesories, Tidy or setara
- Closet duduk lt-2012S/12012S type tidy 1.0000 1.0000
- Biaya kirim closet duduk type tidy ke proyek 1.0000 1.0000
- Consumable pekerjaan pemasangan closet duduk type tidy 1.0000 1.0000
- Upah pekerjaan pemasangan closet duduk type tidy 1.0000 1.0000
2 Shower spray/jet shower w/stop valve pastel ivory
- Shower spray/jet shower w/ stop valve pastel invory 1.0000 1.0000
- Biaya kirim shower spray/jet shower w/stop valve pastel ivory ke proyek 1.0000 1.0000
- Consumable pekerjaan pemasangan shower spray/jet shower w/stop valve pastel ivory 1.0000 1.0000
- Upah pekerjaan pemasangan shower spray/jet shower w/stop valve pastel ivory 1.0000 1.0000
3 Wall Hung Urinal, Amstad or setara
- Wall hung urinal, amstad 1.0000 1.0000
- Biaya kirim wall hung urinal, amstad or setara ke proyek 1.0000 1.0000
- Consumable pekerjaan pemasangan wall hung urinal, amstad or setara 1.0000 1.0000
- Upah pekerjaan pemasangan wall hung urinal, amstad or setara 1.0000 1.0000
4 Counter lavatory semi recessed w/supplementary fitting and sink tap, Amstad or setara
- Counter lavatory semi recessed, amstad 1.0000 1.0000
- Biaya kirim counter lavatory semi recessed ke proyek 1.0000 1.0000
- Consumable pekerjaan pemasangan counter lavatory semi recessed 1.0000 1.0000
- Upah pekerjaan pemasangan counter lavatory semi recessed 1.0000 1.0000
5 Square floor drain NX-F302 metal, Tidy or setara
- Square floor drain NX-F302 metal, tidy 1.0000 1.0000
- Biaya kirim square floor drain ke proyek 1.0000 1.0000
- Consumable pekerjaan pemasangan square floor drain 1.0000 1.0000
- Upah pekerjaan pemasangan square floor drain 1.0000 1.0000
6 Supply dan install septictank biofilter kap 4 M3 lengkap dengan instalasi
- Septictank biofilter kap. 4 m3 lengkap dengan instalasi 1.0000 1.0000
- Biaya kirim septictank biofilter kap 4 m3 lengkap dengan instalasi ke proyek 1.0000 1.0000
- Consumable pekerjaan pemasangan septictank biofilter kap 4 m3 lengkap dengan instalasi 1.0000 1.0000
- Upah pekerjaan pemasangan septictank biofilter kap 4 m3 lengkap dengan instalasi 1.0000 1.0000
B PEKERJAAN INSTALASI AIR
1 PEMIPAAN AIR BERSIH TOILET CONTAINER
Pengadaan dan pemasangan pipa penyalur air bersih, pipa PVC klas AW,fitting,tee,elbow etc
Toilet
- Pipa PVC AW 1/2", maspion or setara
- Pipa 1/2" pvc aw, maspion L=4m 0.2500 0.2500
- Biaya kirim pipa pvc aw 1/2" ke proyek 0.2500 0.2500
- Consumable pekerjaan pemasangan pipa pvc aw 1/2" 1.0000 1.0000
- Upah pekerjaan pemasangan pipa pvc aw 1/2" 1.0000 1.0000
- Gate Valve 1/2" PVC, maspion or setara
- Gate valve pipa pvc 1/2", maspion 1.0000 1.0000
- Biaya kirim gate valve 1/2" pvc ke proyek 1.0000 1.0000
- Consumable pekerjaan pemasangan gate valve 1/2" pvc 1.0000 1.0000
- Upah pekerjaan pemasangan gate valve 1/2" pvc 1.0000 1.0000
- Pipa PVC AW 1", maspion or setara
- Biaya kirim pipa pvc aw 1" ke proyek 0.2500 0.2500
- Consumable pekerjaan pemasangan pipa pvc aw 1" 1.0000 1.0000
- Upah pekerjaan pemasangan pipa pvc aw 1" 1.0000 1.0000
2 PEMIPAAN AIR KOTOR TOILET CONTAINER
- Pipa PVC AW 4", maspion or setara (Closet)
- Pipa PVC AW 2", maspion or setara (Floordrain)
TOTAL
Rate Rate TOTAL
396,789,763.46
228.00 228.00 m' 18,700.00 29,092.99 4,263,600.00
1.37 m3 1,500,000.00
1.03 m3 1,500,000.00
4.56 kg 12,500.00
228.00 m' 2,000.00
228.00 m' 11,092.99
204.24 204.24 m3 44,000.00 43,414.38 8,986,560.00
204.24 m3 1,000.00
204.24 m3 42,414.38
68.08 68.08 m3 35,750.00 31,863.80 2,433,860.00
68.08 m3 2,500.00
68.08 m3 29,363.80
23.74 23.74 m3 326,910.00 271,313.22 7,760,843.40
23.74 m3 250,000.00
23.74 m3 2,500.00
23.74 m3 8,156.61
23.74 m3 2,500.00
23.74 m3 8,156.61
11.87 11.87 m3 1,006,450.00 911,656.92 11,946,561.50
64.69 zak 59,000.00
6.17 m3 250,000.00
10.21 m3 350,000.00
11.87 m3 2,500.00
11.87 m3 156,606.92
29.40 29.40 m3 1,424,090.00 1,199,004.65 41,868,246.00
249.90 zak 59,000.00
12.60 m3 250,000.00
BQ RAP
UNIT
BQ RAP BQ
QTY
25.96 m3 350,000.00
29.40 m3 4,000.00
29.40 m3 277,324.76
84.00 84.00 m2 87,809.29 66,251.15 7,375,980.50
10.50 lbr 130,000.00
1.09 m3 1,500,000.00
25.20 kg 12,500.00
8.40 ltr 1,500.00
84.00 m2 500.00
84.00 m2 26,101.15
3,640.00 3,640.00 kg 12,385.23 10,293.78 45,082,242.22
3,822.00 kg 8,800.00
54.60 kg 16,000.00
3,822.00 kg 15.00
3,640.00 kg 15.00
3,640.00 kg 783.03
240.00 240.00 bh 111,880.00 26,851,200.00
240.00 bh
240.00 bh
469.00 469.00 kg 15,240.26 15,240.26 7,147,680.06
469.00 kg
469.00 kg
45.60 45.60 m3 1,424,090.00 1,199,183.23 64,938,504.00
387.60 zak 59,000.00
19.58 m3 250,000.00
40.26 m3 350,000.00
45.60 m3 4,000.00
45.60 m3 277,324.76
364.00 364.00 m2 87,809.29 66,251.15 31,962,582.17
45.50 lbr 130,000.00
4.73 m3 1,500,000.00
109.20 kg 12,500.00
36.40 ltr 1,500.00
364.00 m2 500.00
364.00 m2 26,101.15
5,242.00 5,242.00 kg 12,385.23 10,375.29 64,923,382.89
1,480.00 kg 8,800.00
882.00 kg 8,800.00
3,143.00 kg 8,800.00
104.84 kg 16,000.00
5,504.10 kg 15.00
5,242.00 kg 15.00
5,242.00 kg 783.03
1.44 1.44 m3 1,424,090.00 1,199,183.23 2,050,689.60
12.24 zak 59,000.00
0.62 m3 250,000.00
1.27 m3 350,000.00
1.44 m3 4,000.00
1.44 m3 277,324.76
7.20 7.20 m2 87,809.29 66,251.15 632,226.90
0.90 lbr 130,000.00
0.09 m3 1,500,000.00
2.16 kg 12,500.00
0.72 ltr 1,500.00
7.20 m2 500.00
7.20 m2 26,101.15
207.56 207.56 kg 12,385.23 10,373.78 2,570,678.63
217.94 kg 8,800.00
4.15 kg 16,000.00
217.94 kg 15.00
207.56 kg 15.00
207.56 kg 783.03
36.00 36.00 bh 111,880.00 111,880.00 4,027,680.00
36.00 bh
36.00 bh
25.30 25.30 kg 15,240.26 15,240.26 385,578.48
25.30 kg
25.30 kg
7.50 7.50 m3 1,424,090.00 1,199,183.23 10,680,675.00
63.75 zak 59,000.00
3.22 m3 250,000.00
6.62 m3 350,000.00
7.50 m3 4,000.00
7.50 m3 277,324.76
97.50 97.50 m2 105,584.17 70,651.15 10,294,456.25
12.19 lbr 130,000.00
1.46 m3 1,500,000.00
39.00 kg 12,500.00
19.50 ltr 1,500.00
97.50 m2 500.00
97.50 m2 26,101.15
1,766.50 1,766.50 kg 12,385.23 10,373.66 21,878,511.23
329.10 kg 8,800.00
240.60 kg 8,800.00
1,285.10 kg 8,800.00
35.33 kg 16,000.00
1,854.83 kg 15.00
1,766.50 kg 15.00
1,766.50 kg 783.03
10.26 10.26 m3 1,030,070.00 837,425.00 10,568,518.20
41.81 zak 59,000.00
5.34 m3 250,000.00
11.29 m3 350,000.00
10.26 m3 2,000.00
10.26 m3 80,000.00
2.28 2.28 m3 1,424,090.00 1,199,183.23 3,246,925.20
19.38 zak 59,000.00
0.98 m3 250,000.00
2.01 m3 350,000.00
2.28 m3 4,000.00
2.28 m3 277,324.76
22.80 22.80 m2 87,809.29 66,251.15 2,002,051.85
2.85 lbr 130,000.00
0.30 m3 1,500,000.00
6.84 kg 12,500.00
2.28 ltr 1,500.00
22.80 m2 500.00
22.80 m2 26,101.15
235.00 235.00 kg 12,385.23 10,368.16 2,910,529.37
102.70 kg 8,800.00
143.90 kg 8,800.00
4.70 kg 16,000.00
246.75 kg 15.00
235.00 kg 15.00
235.00 kg 783.03
1,128,526,157.26
276.00 276.00 m3 326,910.00 260,656.61 90,227,160.00
276.00 m3 250,000.00
276.00 m3 2,500.00
276.00 m3 8,156.61
138.00 138.00 m3 1,006,450.00 911,656.92 138,890,100.00
752.10 zak 59,000.00
71.76 m3 250,000.00
118.68 m3 350,000.00
138.00 m3 2,500.00
138.00 m3 156,606.92
414.00 414.00 m3 1,424,090.00 1,312,532.16 589,573,260.00
4,036.50 zak 59,000.00
201.38 m3 250,000.00
313.11 m3 350,000.00
414.00 m3 4,000.00
414.00 m3 293,637.98
2,760.00 m2 2,000.00
2,760.00 m2 6,000.00
31.80 31.80 m2 87,809.29 70,651.15 2,792,335.48
3.98 lbr 130,000.00
0.48 m3 1,500,000.00
12.72 kg 12,500.00
6.36 ltr 1,500.00
31.80 m2 500.00
31.80 m2 26,101.15
12,972.00 12,972.00 kg 13,536.33 13,550.40 175,593,301.78
209.94 lbr 750,000.00
259.44 kg 16,000.00
233.00 lbr 2,000.00
233.00 lbr 5,000.00
233.00 lbr 48,383.42
129.72 kg 8,800.00
1.30 kg 16,000.00
129.72 kg 15.00
129.72 kg 15.00
129.72 kg 783.03
272.00 272.00 m' 467,500.00 222,144.75 127,160,000.00
1.63 m3 1,500,000.00
1.36 m3 1,500,000.00
2.72 kg 12,500.00
272.00 m' 2,000.00
272.00 m' 11,092.99
24.48 m3 1,000.00
24.48 m3 42,414.38
4.08 m3 250,000.00
4.08 m3 2,500.00
4.08 m3 8,156.61
16.32 zak 59,000.00
2.12 m3 250,000.00
4.08 m3 2,500.00
4.08 m3 156,606.92
8,976.00 bh 1,650.00
46.92 zak 59,000.00
7.02 m3 250,000.00
163.20 m2 3,500.00
163.20 m2 16,313.22
57.26 zak 59,000.00
57.66 m3 250,000.00
217.60 m2 250.00
217.60 m2 8,156.61
68.68 zak 59,000.00
217.60 m2 250.00
217.60 m2 8,156.61
6.00 6.00 bh 715,000.00 387,875.97 4,290,000.00
0.09 m3 1,500,000.00
0.08 m3 1,500,000.00
0.15 kg 12,500.00
15.00 m' 2,000.00
15.00 m' 11,092.99
0.75 m3 1,000.00
0.75 m3 42,414.38
0.09 m3 250,000.00
0.08 m3 2,500.00
0.08 m3 8,156.61
0.30 zak 59,000.00
0.04 m3 250,000.00
0.08 m3 2,500.00
0.08 m3 156,606.92
264.00 m2 1,650.00
12.90 zak 59,000.00
1.44 m3 250,000.00
4.80 m2 3,500.00
4.80 m2 16,313.22
0.08 zak 59,000.00
0.10 m3 250,000.00
4.80 m2 250.00
4.80 m2 8,156.61
0.42 zak 59,000.00
4.80 m2 250.00
4.80 m2 8,156.61
1,717,517,089.53
7,104.00 7,104.00 kg 15,240.26 15,240.26 108,266,778.62
7,104.00 kg
7,104.00 kg
1,260.00 1,260.00 kg 15,240.26 15,240.26 19,202,722.56
1,260.00 kg
1,260.00 kg
6,127.20 6,127.20 kg 15,240.26 15,240.26 93,380,096.56
6,127.20 kg
6,127.20 kg
19,008.00 19,008.00 kg 15,240.26 15,240.26 289,686,786.05
19,008.00 kg
19,008.00 kg
180.00 180.00 bh 11,000.00 11,000.00 1,980,000.00
180.00 bh
180.00 bh
3,907.20 3,907.20 kg 15,240.26 15,240.26 59,546,728.24
3,907.20 kg
3,907.20 kg
504.00 504.00 kg 15,240.26 15,240.26 7,681,089.02
504.00 kg
504.00 kg
17,582.40 17,582.40 kg 15,240.26 15,240.26 267,960,277.09
17,582.40 kg
17,582.40 kg
13,860.00 13,860.00 kg 15,240.26 15,240.26 211,229,948.16
13,860.00 kg
13,860.00 kg
191.40 191.40 kg 15,240.26 15,240.26 2,916,985.00
191.40 kg
191.40 kg
604.00 604.00 bh 11,000.00 11,000.00 6,644,000.00
880.00 880.00 bh 3,850.00 3,850.00 3,388,000.00
320.00 320.00 bh 27,053.64 27,053.64 8,657,166.35
64.00 64.00 set 340,522.96 340,522.96 21,793,469.43
3,402.00 3,402.00 m2 120,885.50 120,885.50 411,252,471.00
126.00 126.00 m' 69,867.77 69,867.77 8,803,338.92
69,544.20 69,544.20 kg 1,490.90 1,490.90 103,683,447.78
180.00 180.00 M' 384,723.53 271,750.00 69,250,234.57
180.00 m' 135,000.00
189.00 m' 45,000.00
180.00 m' 7,500.00
180.00 m' 82,000.00
297.00 297.00 M' 74,725.76 71,000.00 22,193,550.16
74.25 btg 200,000.00
297.00 m' 5,000.00
297.00 m' 16,000.00
285.00 285.00 M' -
2,289,943,292.90
1,104.00 1,104.00 m2 152,802.64 112,886.15 168,694,109.04
1,104.00 dus 65,000.00
220.80 zak 59,000.00
22.08 kg 3,000.00
23.74 m3 250,000.00
1,159.20 dus 1,000.00
1,104.00 m2 3,500.00
1,104.00 m2 26,101.15
7.50 7.50 m2 143,639.04 103,673.65 1,077,292.76
7.50 dus 55,000.00
1.59 zak 59,000.00
0.15 kg 3,000.00
0.16 m3 250,000.00
8.25 dus 1,000.00
7.50 m2 3,500.00
7.50 m2 26,101.15
7.50 7.50 m2 146,651.04 107,435.78 1,099,882.76
7.50 dus 55,000.00
1.59 zak 59,000.00
0.15 kg 3,000.00
0.16 m3 250,000.00
8.25 dus 1,000.00
7.50 m2 4,000.00
7.50 m2 29,363.28
16.00 16.00 m2 258,090.05 178,601.44 4,129,440.87
880.00 bh 1,650.00
5.00 zak 59,000.00
0.80 m3 250,000.00
880.00 bh 50.00
16.00 m2 3,500.00
16.00 m2 16,313.22
1.80 zak 59,000.00
0.32 m3 250,000.00
16.00 m2 250.00
16.00 m2 8,156.61
1.60 zak 59,000.00
16.00 m2 250.00
16.00 m2 8,156.61
114.51 114.51 m2 88,151.20 90,813.22 10,094,193.91
1,431.38 bh 4,000.00
28.63 zak 59,000.00
2.29 m3 250,000.00
1,431.38 bh 100.00
114.51 m2 3,500.00
114.51 m2 16,313.22
170.52 170.52 m2 52,802.40 34,350.72 9,003,865.25
19.18 zak 59,000.00
3.41 m3 250,000.00
170.52 m2 250.00
170.52 m2 8,156.61
17.05 zak 59,000.00
170.52 m2 250.00
170.52 m2 8,156.61
58.50 58.50 m2 146,651.04 107,435.78 8,579,085.55
58.50 dus 55,000.00
12.43 zak 59,000.00
1.17 kg 3,000.00
1.26 m3 250,000.00
64.35 dus 1,000.00
58.50 m2 4,000.00
58.50 m2 29,363.28
27.00 27.00 m2 143,639.04 103,673.65 3,878,253.95
27.00 dus 55,000.00
5.74 zak 59,000.00
0.54 kg 3,000.00
0.58 m3 250,000.00
29.70 dus 1,000.00
27.00 m2 3,500.00
27.00 m2 26,101.15
3,179.00 3,179.00 m' 68,733.55 68,733.55 218,503,969.95
3,179.00 68,733.55
3,179.00
1,483.00 1,483.00 m2 104,485.56 104,485.56 154,952,089.97
1,483.00
1,483.00
408.00 408.00 m2 88,151.20 95,813.22 35,965,689.60
5,100.00 bh 4,000.00
102.00 zak 59,000.00
16.32 m3 250,000.00
5,100.00 m2 100.00
408.00 m2 3,500.00
408.00 m2 16,313.22
816.00 816.00 m2 52,802.40 34,350.72 43,086,758.40
91.80 zak 59,000.00
16.32 m3 250,000.00
816.00 m2 250.00
816.00 m2 8,156.61
81.60 zak 59,000.00
816.00 m2 250.00
816.00 m2 8,156.61
368.00 368.00 m' 107,223.42 89,156.26 39,458,219.88
13.80 lbr 130,000.00
1.66 m3 1,500,000.00
1.10 kg 12,500.00
11.04 ltr 1,500.00
110.40 m' 500.00
110.40 m' 26,101.15
958.27 kg 8,800.00
19.17 kg 16,000.00
1,006.19 kg 15.00
958.27 kg 15.00
958.27 kg 783.03
754.64 kg 8,800.00
15.09 kg 16,000.00
792.37 kg 15.00
754.64 kg 15.00
754.64 kg 783.03
62.10 zak 59,000.00
3.67 m3 250,000.00
7.54 m3 350,000.00
8.28 m3 4,000.00
8.28 m3 156,606.92
166.00 166.00 m2 206,250.00 206,250.00 34,237,500.00
332.00 332.00 m2 110,000.00 110,000.00 36,520,000.00
332.00 332.00 m2 - -
142.00 142.00 m' 41,800.00 40,405.81 5,935,600.00
35.50 btg 115,000.00
22.13 btg 1,000.00
142.00 m' 3,000.00
142.00 m' 8,500.00
306.00 306.00 m2 178,750.00 - 54,697,500.00
306.00 306.00 m2 - -
88.50 88.50 m' 41,800.00 40,500.00 3,699,300.00
22.13 btg 115,000.00
22.13 btg 1,000.00
88.50 m' 3,000.00
88.50 m' 8,500.00
61.60 61.60 m2 178,750.00 - 11,011,000.00
61.60 61.60 m2 - -
162.00 162.00 m' 41,800.00 40,500.00 6,771,600.00
40.50 btg 115,000.00
40.50 btg 1,000.00
162.00 m' 3,000.00
162.00 m' 8,500.00
168.60 168.60 m2 907,500.00 907,500.00 153,004,500.00
1,104.00 1,104.00 m2 123,750.00 123,750.00 136,620,000.00
1,104.00 1,104.00 m2 - -
7.00 7.00 unit 3,712,500.00 3,712,500.00 25,987,500.00
12.00 12.00 unit 4,331,250.00 4,331,250.00 51,975,000.00
1.00 1.00 unit 33,000,000.00 33,000,000.00 33,000,000.00
1.00 1.00 unit 55,000,000.00 55,000,000.00 55,000,000.00
7.00 7.00 unit 1,478,400.00 1,478,400.00 10,348,800.00
2,179.72 2,179.72 m2 23,037.50 18,735.23 50,215,299.50
217.97 kg 23,500.00
980.87 kg 23,500.00
784.70 kg 250.00
2,179.72 m2 500.00
2,179.72 m2 5,220.23
1,104.00 1,104.00 m2 23,037.50 19,910.23 25,433,400.00
110.40 kg 23,500.00
552.00 kg 23,500.00
397.44 kg 250.00
1,104.00 m2 500.00
1,104.00 m2 5,220.23
23.00 23.00 bh 2,561,625.00 2,561,625.00 58,917,375.00
4.00 4.00 bh 462,000.00 462,000.00 1,848,000.00
1,104.00 1,104.00 m2 141,840.42 56,261.11 156,591,820.00
383.33 lbr 140,000.00
331.20 lbr 500.00
1,104.00 m2 5,000.00
1,104.00 m2 2,500.00
1,104.00 1,104.00 m2 73,663.33 33,691.67 81,324,320.00
383.33 lbr 75,000.00
331.20 lbr 500.00
1,104.00 m2 5,000.00
1,104.00 m2 2,500.00
1,104.00 1,104.00 m2 71,500.00 71,500.00 78,936,000.00
1,104.00
1,104.00
1,104.00
1,104.00
114.51 114.51 m2 88,151.20 144,250.72 10,094,193.91
6,298.05 bh 1,650.00
35.78 zak 59,000.00
5.73 m3 250,000.00
6,298.05 bh 50.00
114.51 m2 3,500.00
114.51 m2 16,313.22
170.52 170.52 m2 52,802.40 34,350.72 9,003,865.25
19.18 zak 59,000.00
3.41 m3 250,000.00
170.52 m2 250.00
170.52 m2 8,156.61
17.05 zak 59,000.00
170.52 m2 250.00
170.52 m2 8,156.61
58.50 58.50 m2 146,651.04 107,435.78 8,579,085.55
58.50 dus 55,000.00
12.43 zak 59,000.00
1.17 kg 3,000.00
1.26 m3 250,000.00
64.35 dus 1,000.00
58.50 m2 4,000.00
58.50 m2 29,363.28
27.00 27.00 m2 143,639.04 103,673.65 3,878,253.95
27.00 dus 55,000.00
5.74 zak 59,000.00
0.54 kg 3,000.00
0.58 m3 250,000.00
29.70 dus 1,000.00
27.00 m2 3,500.00
27.00 m2 26,101.15
307.00 307.00 m2 206,250.00 206,250.00 63,318,750.00
568.00 568.00 m2 110,000.00 110,000.00 62,480,000.00
568.00 568.00 m2 -
142.00 142.00 m' 41,800.00 40,500.00 5,935,600.00
35.50 btg 115,000.00
35.50 btg 1,000.00
142.00 m' 3,000.00
142.00 m' 8,500.00
234.00 234.00 m2 178,750.00 178,750.00 41,827,500.00
234.00 234.00 m2 -
88.50 88.50 m' 41,800.00 40,500.00 3,699,300.00
22.13 btg 115,000.00
22.13 btg 1,000.00
88.50 m' 3,000.00
88.50 m' 8,500.00
72.80 72.80 m2 178,750.00 178,750.00 13,013,000.00
72.80 72.80 m2 -
168.60 168.60 m' 41,800.00 40,500.00 7,047,480.00
42.15 btg 115,000.00
42.15 btg 1,000.00
168.60 m' 3,000.00
168.60 m' 8,500.00
42.00 42.00 m2 825,000.00 34,650,000.00
1,104.00 1,104.00 m2 123,750.00 123,750.00 136,620,000.00
1,104.00 1,104.00 m2 -
6.00 6.00 unit 3,712,500.00 3,712,500.00 22,275,000.00
3.00 3.00 unit 4,851,000.00 4,851,000.00 14,553,000.00
389.81 389.81 m2 23,037.50 13,710.23 8,980,247.88
35.08 kg 23,500.00
97.45 kg 23,500.00
389.81 m2 500.00
389.81 m2 5,220.23
1,104.00 1,104.00 m2 23,037.50 13,710.23 25,433,400.00
99.36 kg 23,500.00
276.00 kg 23,500.00
1,104.00 m2 500.00
1,104.00 m2 5,220.23
18.00 18.00 bh 2,561,625.00 2,561,625.00 46,109,250.00
4.00 4.00 bh 462,000.00 462,000.00 1,848,000.00
736,923,887.91
1.00 1.00 unit 58,242,580.20 - 58,242,580.20
1.00 1.00 unit
1.00 1.00 bh
1.00 1.00 bh
6.00 6.00 bh
14.00 14.00 bh
21.00 21.00 bh
6.00 6.00 bh
6.00 6.00 bh
6.00 6.00 bh
6.00 6.00 bh
1.00 1.00 unit
1.00 1.00 unit 36,985,806.90 - 36,985,806.90
1.00 1.00 unit
1.00 1.00 bh
5.00 5.00 bh
7.00 7.00 bh
12.00 12.00 bh
5.00 5.00 bh
9.00 9.00 bh
1.00 1.00 bh
5.00 5.00 bh
9.00 9.00 bh
1.00 1.00 bh
1.00 1.00 unit
139.00 139.00 ttk 273,832.65 - 38,062,738.35
8.00 8.00 ttk 644,877.45 - 5,159,019.60
24.00 24.00 ttk 644,877.45 - 15,477,058.80
51.00 51.00 ttk 405,000.00 - 20,655,000.00
80.00 80.00 ttk 1,188,000.00 - 95,040,000.00
5.00 5.00 ttk 784,728.00 - 3,923,640.00
5.00 5.00 ttk 894,726.00 - 4,473,630.00
12.00 12.00 ttk 894,726.00 - 10,736,712.00
6.00 6.00 ttk 1,470,798.00 - 8,824,788.00
8.00 8.00 ttk 270,000.00 - 2,160,000.00
25.00 25.00 bh 248,346.00 - 6,208,650.00
109.00 109.00 bh 266,490.00 - 29,047,410.00
2.00 2.00 bh 493,290.00 - 986,580.00
8.00 8.00 bh 2,178,414.00 17,427,312.00
24.00 24.00 bh 3,024,000.00 - 72,576,000.00
3.00 3.00 bh 1,680,588.00 - 5,041,764.00
127.00 127.00 bh 45,360.00 - 5,760,720.00
16.00 16.00 bh 51,030.00 - 816,480.00
248.00 248.00 bh 53,298.00 - 13,217,904.00
5.00 5.00 bh 77,395.50 - 386,977.50
17.00 17.00 bh 129,276.00 - 2,197,692.00
9.00 9.00 bh 656,586.00 - 5,909,274.00
8.00 8.00 unit 270,000.00 - 2,160,000.00
99.00 99.00 ttk 273,832.65 - 27,109,432.35
35.00 35.00 ttk 737,223.61 - 25,802,826.21
98.00 98.00 ttk 405,000.00 - 39,690,000.00
1.00 1.00 ttk 1,188,000.00 - 1,188,000.00
8.00 8.00 ttk 784,728.00 - 6,277,824.00
8.00 8.00 ttk 894,726.00 - 7,157,808.00
5.00 5.00 ttk 1,470,798.00 - 7,353,990.00
5.00 5.00 ttk 270,000.00 - 1,350,000.00
13.00 13.00 bh 248,346.00 - 3,228,498.00
84.00 84.00 bh 266,490.00 - 22,385,160.00
2.00 2.00 bh 493,290.00 - 986,580.00
132.00 132.00 bh 45,360.00 - 5,987,520.00
10.00 10.00 bh 51,030.00 - 510,300.00
262.00 262.00 bh 53,298.00 - 13,964,076.00
8.00 8.00 bh 88,452.00 - 707,616.00
8.00 8.00 bh 129,276.00 - 1,034,208.00
1.00 1.00 bh 2,511,810.00 - 2,511,810.00
5.00 5.00 unit 270,000.00 1,350,000.00
13.00 13.00 unit 1,188,000.00 - 15,444,000.00
5.00 5.00 unit 1,188,000.00 - 5,940,000.00
20.00 20.00 unit 1,404,000.00 - 28,080,000.00
11.00 11.00 unit 1,404,000.00 - 15,444,000.00
60.00 60.00 m' 257,985.00 - 15,479,100.00
50.00 50.00 m' 257,985.00 - 12,899,250.00
1.00 1.00 lot 7,182,000.00 - 7,182,000.00
6.00 6.00 m' 1,063,692.00 - 6,382,152.00
89,126,764.18
8.00 8.00 bh 2,110,680.00 2,152,500.00 16,885,440.00
8.00 bh 1,850,000.00
8.00 bh 50,000.00
8.00 bh 2,500.00
8.00 bh 250,000.00
8.00 8.00 bh 447,175.00 175,000.00 3,577,400.00
8.00 bh 75,000.00
8.00 bh 5,000.00
8.00 bh 5,000.00
8.00 bh 90,000.00
8.00 8.00 bh 2,195,165.00 2,117,500.00 17,561,320.00
8.00 bh 1,700,000.00
8.00 bh 12,500.00
8.00 bh 5,000.00
8.00 bh 400,000.00
4.00 4.00 bh 3,334,150.00 2,867,500.00 13,336,600.00
4.00 bh 2,200,000.00
4.00 bh 12,500.00
4.00 bh 5,000.00
4.00 bh 650,000.00
12.00 12.00 bh 356,055.00 180,000.00 4,272,660.00
12.00 bh 75,000.00
12.00 bh 25,000.00
12.00 bh 5,000.00
12.00 bh 75,000.00
1.00 1.00 bh 27,783,000.00 22,300,000.00 27,783,000.00
1.00 bh 18,000,000.00
1.00 bh 250,000.00
1.00 bh 50,000.00
1.00 bh 4,000,000.00
24.00 24.00 m' 12,076.30 14,275.29 289,831.26
6.00 btg 17,000.00
6.00 btg 2,000.00
24.00 m' 3,000.00
24.00 m' 6,525.29
1.00 1.00 bh 127,256.06 124,500.00 127,256.06
1.00 bh 80,000.00
1.00 bh 12,500.00
1.00 bh 5,000.00
1.00 bh 27,000.00
40.00 40.00 m' 41,985.07 17,775.29 1,679,402.97
10.00 btg 31,000.00
10.00 btg 2,000.00
40.00 m' 3,000.00
40.00 m' 6,525.29
16.00 16.00 m' 168,682.50 60,025.29 2,698,920.00
4.00 btg 200,000.00
4.00 btg 2,000.00
16.00 m' 3,000.00
16.00 m' 6,525.29
16.00 16.00 m' 57,183.37 25,025.29 914,933.88
4.00 btg 60,000.00
4.00 btg 2,000.00
16.00 m' 3,000.00
16.00 m' 6,525.29
Total BoQ
(1)
6,358,826,955.23
RAP Budgeting
TOTAL
338,652,165.66 58,137,597.79 0.15
6,633,201.72 (2,369,601.72) (0.56)
2,052,000.00
1,539,000.00
57,000.00
456,000.00
2,529,201.72
8,866,952.97 119,607.03 0.01
204,240.00
8,662,712.97
2,169,287.50 264,572.50 0.11
170,200.00
1,999,087.50
6,440,975.84 1,319,867.56 0.17
5,935,000.00
59,350.00
193,637.92
59,350.00
193,637.92
10,821,367.64 1,125,193.86 0.09
3,816,798.50
1,543,100.00
3,572,870.00
29,675.00
1,858,924.14
35,250,736.83 6,617,509.17 0.16
14,744,100.00
3,150,000.00
RAP
REMARK MARGIN
9,085,688.89
117,600.00
8,153,347.94
5,565,096.60 1,810,883.90 0.25
1,365,000.00
1,638,000.00
315,000.00
12,600.00
42,000.00
2,192,496.60
37,469,359.20 7,612,883.02 0.17
33,633,600.00
873,600.00
57,330.00
54,600.00
2,850,229.20
26,851,200.00 - - Subcont
26,851,200.00
7,147,680.06 - - Subcont
7,147,680.06
54,682,755.09 10,255,748.91 0.16
22,868,400.00
4,893,857.14
14,092,088.89
182,400.00
12,646,009.06
24,115,418.60 7,847,163.57 0.25
5,915,000.00
7,098,000.00
1,365,000.00
54,600.00
182,000.00
9,500,818.60
54,387,274.76 10,536,108.13 0.16
13,024,000.00
7,761,600.00
27,658,400.00
1,677,440.00
82,561.50
78,630.00
4,104,643.26
1,726,823.84 323,865.76 0.16
722,160.00
154,542.86
445,013.33
5,760.00
399,347.65
477,008.28 155,218.62 0.25
117,000.00
140,400.00
27,000.00
1,080.00
3,600.00
187,928.28
2,153,181.78 417,496.85 0.16
1,917,854.40
66,419.20
3,269.07
3,113.40
162,525.71
4,027,680.00 - - Subcont
4,027,680.00
385,578.48 - - Subcont
385,578.48
8,993,874.19 1,686,800.81 0.16
3,761,250.00
804,910.71
2,317,777.78
30,000.00
2,079,935.70
6,888,487.13 3,405,969.13 0.33
1,584,375.00
2,193,750.00
487,500.00
29,250.00
48,750.00
2,544,862.13
18,325,062.37 3,553,448.86 0.16
2,896,080.00
2,117,280.00
11,308,880.00
565,280.00
27,822.38
26,497.50
1,383,222.50
8,591,980.50 1,976,537.70 0.19
2,466,760.50
1,333,800.00
3,950,100.00
20,520.00
820,800.00
2,734,137.75 512,787.45 0.16
1,143,420.00
244,692.86
704,604.44
9,120.00
632,300.45
1,510,526.22 491,525.63 0.25
370,500.00
444,600.00
85,500.00
3,420.00
11,400.00
595,106.22
2,436,518.30 474,011.07 0.16
903,760.00
1,266,320.00
75,200.00
3,701.25
3,525.00
184,012.05
981,911,323.13 146,614,834.12 0.13
71,941,224.36 18,285,935.64 0.20
69,000,000.00
690,000.00
2,251,224.36
125,808,654.96 13,081,445.04 0.09
44,373,900.00
17,940,000.00
41,538,000.00
345,000.00
21,611,754.96
543,388,314.20 46,184,945.80 0.08
238,153,500.00
50,345,357.14
109,587,333.33
1,656,000.00
121,566,123.72
5,520,000.00
16,560,000.00
2,246,706.57 545,628.91 0.20
516,750.00
715,500.00
159,000.00
9,540.00
15,900.00
830,016.57
175,775,796.55 (182,494.77) (0.00)
157,452,662.24
4,151,040.00
466,000.00
1,165,000.00
11,273,336.86
1,141,536.00
20,755.20
1,945.80
1,945.80
101,574.65
60,423,370.68 66,736,629.32 0.52
2,448,000.00
2,040,000.00
34,000.00
544,000.00
3,017,293.28
24,480.00
1,038,304.02
1,020,000.00
10,200.00
33,278.97
962,880.00
530,400.00
10,200.00
638,956.23
14,810,400.00
2,768,280.00
1,754,400.00
571,200.00
2,662,317.50
3,378,104.00
14,416,000.00
54,400.00
1,774,878.34
4,052,120.00
54,400.00
1,774,878.34
2,327,255.81 1,962,744.19 0.46
135,000.00
112,500.00
1,875.00
30,000.00
166,394.85
750.00
31,810.79
22,500.00
187.50
611.75
17,700.00
9,750.00
187.50
11,745.52
435,600.00
761,100.00
360,000.00
16,800.00
78,303.46
4,956.00
24,000.00
1,200.00
39,151.73
24,780.00
1,200.00
39,151.73
1,696,075,304.80 21,441,784.74 0.01
108,266,778.62 - - Subcont
108,266,778.62
19,202,722.56 - - Subcont
19,202,722.56
93,380,096.56 - - Subcont
93,380,096.56
289,686,786.05 - - Subcont
289,686,786.05
1,980,000.00 - - Subcont
1,980,000.00
59,546,728.24 - - Subcont
59,546,728.24
7,681,089.02 - - Subcont
7,681,089.02
267,960,277.09 - - Subcont
267,960,277.09
211,229,948.16 - - Subcont
211,229,948.16
2,916,985.00 - - Subcont
2,916,985.00
6,644,000.00 - - Subcont
6,644,000.00
3,388,000.00 - - Subcont
3,388,000.00
8,657,166.35 - - Subcont
8,657,166.35
21,793,469.43 - - Subcont
21,793,469.43
411,252,471.00 - - Subcont
411,252,471.00
8,803,338.92 - - Subcont
8,803,338.92
103,683,447.78 - - Subcont
103,683,447.78
48,915,000.00 20,335,234.57 0.29
24,300,000.00
8,505,000.00
1,350,000.00
14,760,000.00
21,087,000.00 1,106,550.16 0.05
14,850,000.00
1,485,000.00
4,752,000.00
- - Double di pek. Lantai
1,932,636,384.43 357,306,908.47 0.16
124,626,309.60 44,067,799.44 0.26
71,760,000.00
13,027,200.00
66,240.00
5,934,000.00
1,159,200.00
3,864,000.00
28,815,669.60
777,552.38 299,740.39 0.28
412,500.00
94,031.25
450.00
40,312.50
8,250.00
26,250.00
195,758.63
805,768.35 294,114.41 0.27
412,500.00
94,031.25
450.00
40,312.50
8,250.00
30,000.00
220,224.60
2,857,623.04 1,271,817.83 0.31
1,452,000.00
295,000.00
200,000.00
44,000.00
56,000.00
261,011.52
106,200.00
80,000.00
4,000.00
130,505.76
94,400.00
4,000.00
130,505.76
10,399,021.82 (304,827.91) (0.03)
5,725,500.00
1,689,022.50
572,550.00
143,137.50
400,785.00
1,868,026.82
5,857,484.77 3,146,380.47 0.35
1,131,826.50
852,600.00
42,630.00
1,390,865.14
1,006,068.00
42,630.00
1,390,865.14
6,284,993.13 2,294,092.42 0.27
3,217,500.00
733,443.75
3,510.00
314,437.50
64,350.00
234,000.00
1,717,751.88
2,799,188.55 1,079,065.40 0.28
1,485,000.00
338,512.50
1,620.00
145,125.00
29,700.00
94,500.00
704,731.05
218,503,969.95 - - Subcont
218,503,969.95
154,952,089.97 - - Subcont
154,952,089.97
39,091,793.76 (3,126,104.16) (0.09)
20,400,000.00
6,018,000.00
4,080,000.00
510,000.00
1,428,000.00
6,655,793.76
28,030,187.52 15,056,570.88 0.35
5,416,200.00
4,080,000.00
204,000.00
6,655,793.76
4,814,400.00
204,000.00
6,655,793.76
32,809,502.90 6,648,716.98 0.17
1,794,000.00
2,484,000.00
13,800.00
16,560.00
55,200.00
2,881,566.96
8,432,793.60
306,647.04
15,092.78
14,374.08
750,355.72
6,640,824.96
241,484.54
11,885.57
11,319.59
590,905.13
3,663,900.00
916,714.29
2,638,253.33
33,120.00
1,296,705.30
34,237,500.00 - - Subcont
34,237,500.00
36,520,000.00 - - Subcont
36,520,000.00
-
- Include
5,737,625.00 197,975.00 0.03
4,082,500.00
22,125.00
426,000.00
1,207,000.00
- 54,697,500.00 1.00
-
3,584,250.00 115,050.00 0.03
2,544,375.00
22,125.00
265,500.00
752,250.00
- 11,011,000.00 1.00
-
6,561,000.00 210,600.00 0.03
4,657,500.00
40,500.00
486,000.00
1,377,000.00
153,004,500.00 - - Subcont
153,004,500.00
136,620,000.00 - - Subcont
136,620,000.00
- Include
25,987,500.00 - - Subcont
25,987,500.00
Include
- Include
- Include
51,975,000.00 - - Subcont
51,975,000.00
- Include
- Include
- Include
- Include
33,000,000.00 - - Subcont
33,000,000.00
55,000,000.00 - - Subcont
55,000,000.00
10,348,800.00 - - Subcont
10,348,800.00
40,837,555.54 9,377,743.96 0.19
5,122,342.00
23,050,539.00
196,174.80
1,089,860.00
11,378,639.74
21,980,893.92 3,452,506.08 0.14
2,594,400.00
12,972,000.00
99,360.00
552,000.00
5,763,133.92
58,917,375.00 - - Subcont
Include
Include
1,848,000.00 - - Subcont
Include
Include
62,112,266.67 94,479,553.33 0.60
53,666,666.67
165,600.00
5,520,000.00
2,760,000.00
37,195,600.00 44,128,720.00 0.54
28,750,000.00
165,600.00
5,520,000.00
2,760,000.00
78,936,000.00 - - Subcont
78,936,000.00
16,518,149.95 (6,423,956.04) (0.64)
10,391,782.50
2,111,278.13
1,431,375.00
314,902.50
400,785.00
1,868,026.82
5,857,484.77 3,146,380.47 0.35
1,131,826.50
852,600.00
42,630.00
1,390,865.14
1,006,068.00
42,630.00
1,390,865.14
6,284,993.13 2,294,092.42 0.27
3,217,500.00
733,443.75
3,510.00
314,437.50
64,350.00
234,000.00
1,717,751.88
2,799,188.55 1,079,065.40 0.28
1,485,000.00
338,512.50
1,620.00
145,125.00
29,700.00
94,500.00
704,731.05
63,318,750.00 - - Subcont
63,318,750.00
62,480,000.00 - - Subcont
62,480,000.00
-
5,751,000.00 184,600.00 0.03
4,082,500.00
35,500.00
426,000.00
1,207,000.00
41,827,500.00 - - Subcont
41,827,500.00
- Include
3,584,250.00 115,050.00 0.03
2,544,375.00
22,125.00
265,500.00
752,250.00
13,013,000.00 - - Subcont
13,013,000.00
- Include
6,828,300.00 219,180.00 0.03
4,847,250.00
42,150.00
505,800.00
1,433,100.00
34,650,000.00 - -
34,650,000.00
136,620,000.00 - - Subcont
136,620,000.00
- Include
22,275,000.00 - - Subcont
22,275,000.00
Include
Include
Include
14,553,000.00 - - Subcont
14,553,000.00
Include
Include
Include
Include
5,344,384.76 3,635,863.12 0.40
824,448.15
2,290,133.75
194,905.00
2,034,897.86
15,136,093.92 10,297,306.08 0.40
2,334,960.00
6,486,000.00
552,000.00
5,763,133.92
46,109,250.00 - -
Include
Include
1,848,000.00 - - Subcont
Include
Include
755,504,982.00 (18,581,094.09) (0.03) Subcont
Include
- Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
- Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
Include
Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
Include
Include
- Include
Include
- Include
Include
Include
- Include
Include
Include
Include
- Include
Include
Include
73,828,725.52 15,298,038.66 0.17
17,220,000.00 (334,560.00) (0.02)
14,800,000.00
400,000.00
20,000.00
2,000,000.00
1,400,000.00 2,177,400.00 0.61
600,000.00
40,000.00
40,000.00
720,000.00
16,940,000.00 621,320.00 0.04
13,600,000.00
100,000.00
40,000.00
3,200,000.00
11,470,000.00 1,866,600.00 0.14
8,800,000.00
50,000.00
20,000.00
2,600,000.00
2,160,000.00 2,112,660.00 0.49
900,000.00
300,000.00
60,000.00
900,000.00
22,300,000.00 5,483,000.00 0.20
18,000,000.00
250,000.00
50,000.00
4,000,000.00
342,606.96 (52,775.70) (0.18)
102,000.00
12,000.00
72,000.00
156,606.96
124,500.00 2,756.06 0.02
80,000.00
12,500.00
5,000.00
27,000.00
711,011.60 968,391.37 0.58
310,000.00
20,000.00
120,000.00
261,011.60
960,404.64 1,738,515.36 0.64
800,000.00
8,000.00
48,000.00
104,404.64
400,404.64 514,529.24 0.56
240,000.00
8,000.00
48,000.00
104,404.64
Total RAP Margin Profit
(2) {(1)-(2)} {(3)/(1)}
580,218,069.69 5,778,608,885.55 9.12%
C
I PEK.PONDASI
1 Pengukuran dan pasang bouwplank 216.00
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.020 0.010
2 Galian Tanah 82.93
3 Timbunan tanah kembali 27.64
- Upah pekerjaan urugan tanah 1.000 1.000
4 Timbunan dan pemadatan pasir t = 10 cm 10.29
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
5 Lantai kerja 1 : 3 : 5 t = 5 cm 5.15
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Pasir beton 0.520 0.650
- Split 2/3 cm 0.870 0.900
6 Pondasi setempat 1.7x1.7x0.25 m
a. Beton, Sitemix K 225 8.67
QTY
BQ COST CODE DESCRIPTION
WORKSHOP A2B TRACK
KOEF
- Split 2/3 cm 0.883 0.650
b. Bekesting 20.40
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.400
c. Besi 12 819.59
- Kawat beton 0.4mm 0.015 0.015
7 Kolom pedestal 600x375 mm
- Split 2/3 cm 0.883 0.650
b. Bekesting 33.15
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
c. Besi 12, 8 226.22
- Kawat beton 0.4mm 0.020 0.020
d. Angkur dia. 25 mm L = 130 cm 60.00
Subcont
e. Base Plat t = 12 mm 168.40
Subcont
- Split 2/3 cm 0.883 0.650
b. Bekesting 9.60
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.015
- Paku 5-12 cm 0.300 0.400
c. Besi 12 378.00
- Kawat beton 0.4mm 0.015 0.015
- Split 2/3 cm 0.883 0.650
b. Bekesting 15.30
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
c. Besi 12, 8 169.96
- Kawat beton 0.4mm 0.020 0.020
Subcont
e. Base Plat t = 12 mm 75.36
Subcont
10 Sloof 500/300 mm (S1)
- Split 2/3 cm 0.883 0.650
b. Bekesting 204.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.040
c. Besi 12, 8 2,664.65
- Kawat beton 0.4mm 0.020 0.020
II PEK LANTAI
1 Pekerjaan Lantai Bangunan Utama
a. Pekerjaan timbunan pasir t = 10 cm 144.00
Timbunan pasir
- Pasir urug 1.000 1.200
b. Pekerjaan lantai rabat beton t = 5 cm 72.00
Lantai rabat beton t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
- Consumable pekerjaan lantai rabat beton 1 : 3 : 5 1.000 1.000
- Upah pekerjaan lantai rabat beton 1 : 3 : 5 1.000 1.000
c. Beton, Sitemix K 225 288.00
- Split 2/3 cm 0.883 0.650
d. Bekesting 31.20
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.018
- Paku 5-12 cm 0.400 0.400
e. Besi wiremesh M8 2 lapis 13,536.00
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
- Consumable pekerjaan pemasangan wiremesh double 0.018 0.018
- Upah pekerjaan pemasangan wiremesh double 0.018 0.018
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
2 Pekerjaan Lantai Apron
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
c. Beton, Sitemix K 225 288.00
- Split 2/3 cm 0.883 0.650
d. Bekesting 31.20
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.018
- Paku 5-12 cm 0.400 0.200
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
III PEK KOLOM & BALOK
1 Kolom baja WF 500 X 200 10,752.00
Subcont
2 Kolom baja H 350x350 11,302.00
Subcont
3 Gelagar balok
a. WF 250x 125 2,841.60
Subcont
b. Besi siku L 60x60 520.32
Subcont
c. Plat 6 mm 393.12
Subcont
4 Pekerjaan Dinding Cladding Zincalume
a. Cnp 200.75.20.2,3 1,554.00
Subcont
b. trackstang Besi Dia. 8mm 23.58
Subcont
c. Penutup dinding t= 0.3 mm, Fumira colorcoat F714 486.00
Subcont
5 Pek. Cat zincromate 26,969.92
Subcont
IV PEKERJAAN KUDA KUDA DAN ATAP
1 Bangunan Utama
- Kuda - kuda baja WF 350 x 175 8,680.00
Subcont
-Gording CNP 200 x 75 x 20 x 3 11,124.00
Subcont
- Trekstang dia. 12 mm & ikatan angin dia.16 mm 555.14
Subcont
- Besi plat dia 12,8,6 mm 235.00
Subcont
- Atap zincalum, ex. Fumira G680 T = 0.45 mm 1,750.00
Subcont
- Pekerjaan bubungan atap zincalum 50.00
Subcont
Subcont
V PEKERJAAN TALANG & SALURAN
1 Talang datar seng rangka siku 100.00
2 Talang tegak pipa PVC 4" 150.00
3 Pekerjaan saluran drainase keliling lebar = 30 cm 96.00
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Lantai kerja t=5 cm
Adukan 1 : 4
- Pasir pasang 0.520 1.156
Pasang batu bata
- Bata merah 55.000 58.000
Acian
4 Pekerjaan bak kontrol 10.00
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 58.000
Acian
VI PEKERJAAN ELEKTRIKAL
1 PANEL LISTRIK
PANEL SDB-WS-TS 1.00
- Box panel color orange IP65/66 powder coating, thicknes 2mm c/w neutral & earth 1.00
Subcont
- MCCB 200A-250A, 3P, 36kA, Sch. Electric 1.00
Subcont
- MCB 50A, 3P, 6kA, Sch. Electric 4.00
Subcont
- MCB 16A, 3P, 6kA,Sch, Electric 4.00
Subcont
- MCB 16A, 1P, 4.5kA, Sch. Electric 3.00
Subcont
Subcont
- ELCB Domae 25A 2P 30mA, Sch. Electric 3.00
Subcont
- ELCB Domae 25A, 4P, 30mA, Sch. Electric 3.00
Subcont
Subcont
- Pilot lamp 220Vac 22 red, yelow, green & fuse, ACH 3.00
Subcont
- CU Bus Bar 1.00
Subcont
- Wiring, labeling & acessoriess 1.00
Subcont
2 PEKERJAAN INSTALASI LISTRIK WS SARANA
- Instalasi lighting, NYM 3 x 4 mm2, 0.5 kV, rm, Tranka or kabelindo 24.00
Subcont
- Instalasi GPO, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 6.00
Subcont
- Instalasi socket outlet industri 63A,3Ph, NYM 5 x 16 mm2, 0.5 kV, rm, Tranka or kabelindo 4.00
Subcont
- ConTempo RVP350 E40 HPI-TP 400W IP65, Philips c/w supporting lamp 20.00
Subcont
- HDK900 Phoenix HPLN 400W IP54. Philips c/w supporting lamp 4.00
Subcont
- GPO 10/16A Socket Outlet IP66 56SO210/16 outbow, Clipsal 6.00
Subcont
- Isolator switch 20A 250V IP66 56SW120 outbow, Clipsal 9.00
Subcont
- Isolator switch 50A 380V IP66 56SW350 outbow, Clipsal 4.00
Subcont
- 63A - 3P + N + E, 380/415 V, Plug and socket industri/ 4.00
Subcont
- Surface mounting socket and plug IP67, Legrand
Subcont
3 PEKERJAAN GROUNDING
- Pemasangan grounding panel listrik SDB-WS-TS 1.00
Subcont
4 PEKERJAAN KABEL TRAY
- Kabel tray lebar 3000 mm x 200 mm x 50 mm c/w cover tray 30.00
Subcont
5 PEKERJAAN PENYALUR PETIR
Jasa instalasi ligthning protection c/w material kabel, dudukan pipa gip dia.1 1/2" x 6000 mm 1.00
NYA 70 mm2, BC 50 mm2 + cable lug, stick grounding dia. 5/8" + clamp, inspection pit
500 x 500 x 400 mm + cap, copper plate 300 x 50 x 5 mm etc (supplied by kontraktor)
Terminal udara radius protection 150M (supplied by BUMA)
Subcont
TOTAL
Rate TOTAL
196,333,397.13
216.00 M' 29,092.99 4,039,200.00
1.30 m3 1,500,000.00
0.97 m3 1,500,000.00
4.32 kg 12,500.00
216.00 m' 2,000.00
216.00 m' 11,092.99
82.93 M3 43,414.38 3,648,920.00
82.93 m3 1,000.00
82.93 m3 42,414.38
27.64 M3 31,863.80 988,249.17
27.64 m3 2,500.00
27.64 m3 29,363.80
10.29 M3 271,313.22 3,363,903.90
10.29 m3 250,000.00
10.29 m3 2,500.00
10.29 m3 8,156.61
10.29 m3 2,500.00
10.29 m3 8,156.61
5.15 M3 915,156.92 5,178,185.25
28.04 zak 59,000.00
2.68 m3 250,000.00
4.48 m3 350,000.00
5.15 m3 2,500.00
5.15 m3 156,606.92
8.67 M3 1,199,183.23 12,346,860.30
73.70 zak 59,000.00
3.72 m3 250,000.00
RAP
QTY
UNIT REMARKS RAP BQ
7.66 m3 350,000.00
8.67 m3 4,000.00
8.67 m3 277,324.76
20.40 M2 66,251.15 1,791,309.55
2.55 lbr 130,000.00
0.27 m3 1,500,000.00
6.12 kg 12,500.00
2.04 ltr 1,500.00
20.40 m2 500.00
20.40 m2 26,101.15
819.59 KG 10,293.78 10,150,811.79
860.57 kg 8,800.00
12.29 kg 16,000.00
860.57 kg 15.00
819.59 kg 15.00
819.59 kg 783.03
3.83 M3 1,199,183.23 5,447,144.25
32.51 zak 59,000.00
1.64 m3 250,000.00
3.38 m3 350,000.00
3.83 m3 4,000.00
3.83 m3 277,324.76
33.15 M2 70,651.15 3,500,115.13
4.14 lbr 130,000.00
0.50 m3 1,500,000.00
13.26 kg 12,500.00
6.63 ltr 1,500.00
33.15 m2 500.00
33.15 m2 26,101.15
226.22 KG 10,380.35 19,864,217.96
95.10 kg 8,800.00
142.60 kg 8,800.00
4.52 kg 16,000.00
237.53 kg 15.00
226.22 kg 15.00
226.22 kg 783.03
60.00 BH 7,983,000.00
168.40 KG 2,566,459.11
3.84 M3 1,199,183.23 5,468,505.60
32.64 zak 59,000.00
1.65 m3 250,000.00
3.39 m3 350,000.00
3.84 m3 4,000.00
3.84 m3 277,324.76
9.60 M2 66,251.15 842,969.20
1.20 lbr 130,000.00
0.12 m3 1,500,000.00
2.88 kg 12,500.00
0.96 ltr 1,500.00
9.60 m2 500.00
9.60 m2 26,101.15
378.00 KG 10,293.78 4,681,617.46
396.90 kg 8,800.00
5.67 kg 16,000.00
396.90 kg 15.00
378.00 kg 15.00
378.00 kg 783.03
1.72 M3 1,199,183.23 2,449,434.80
14.62 zak 59,000.00
0.74 m3 250,000.00
1.52 m3 350,000.00
1.72 m3 4,000.00
1.72 m3 277,324.76
15.30 M2 153,077.49 1,615,437.75
4.14 lbr 130,000.00
0.50 m3 1,500,000.00
13.26 kg 12,500.00
6.63 ltr 1,500.00
33.15 m2 500.00
33.15 m2 26,101.15
169.96 KG 10,375.95 2,104,993.93
71.40 kg 8,800.00
107.10 kg 8,800.00
3.40 kg 16,000.00
178.46 kg 15.00
169.96 kg 15.00
169.96 kg 783.03
20.00 BH 2,661,000.00
75.36 KG 1,148,505.69
30.60 M3 1,199,183.23 43,577,154.00
260.10 zak 59,000.00
13.14 m3 250,000.00
27.02 m3 350,000.00
30.60 m3 4,000.00
30.60 m3 277,324.76
204.00 M2 66,251.15 17,913,095.50
25.50 lbr 130,000.00
2.65 m3 1,500,000.00
61.20 kg 12,500.00
20.40 ltr 1,500.00
204.00 m2 500.00
204.00 m2 26,101.15
2,664.65 KG 10,373.78 33,002,306.80
1,922.15 kg 8,800.00
875.74 kg 8,800.00
53.29 kg 16,000.00
2,797.88 kg 15.00
2,664.65 kg 15.00
2,664.65 kg 783.03
1,431,289,606.13
144.00 M3 260,656.61 47,075,040.00
144.00 m3 250,000.00
144.00 m3 2,500.00
144.00 m3 8,156.61
72.00 M3 915,156.92 72,464,400.00
392.40 zak 59,000.00
37.44 m3 250,000.00
62.64 m3 350,000.00
72.00 m3 2,500.00
72.00 m3 156,606.92
288.00 M3 1,199,183.23 410,137,920.00
2,448.00 zak 59,000.00
123.63 m3 250,000.00
254.29 m3 350,000.00
288.00 m3 4,000.00
288.00 m3 277,324.76
31.20 M2 70,651.15 2,739,649.90
3.90 lbr 130,000.00
0.47 m3 1,500,000.00
12.48 kg 12,500.00
6.24 ltr 1,500.00
31.20 m2 500.00
31.20 m2 26,101.15
13,536.00 KG 13,553.96 183,227,793.16
219.06 lbr 750,000.00
270.72 kg 16,000.00
244.00 lbr 2,000.00
244.00 lbr 5,000.00
244.00 lbr 48,383.42
135.36 kg 8,800.00
1.35 kg 16,000.00
135.36 kg 15.00
135.36 kg 15.00
135.36 kg 783.03
144.00 M3 271,313.22 47,075,040.00
144.00 m3 250,000.00
144.00 m3 2,500.00
144.00 m3 8,156.61
144.00 m3 2,500.00
144.00 m3 8,156.61
72.00 M3 915,156.92 72,464,400.00
392.40 zak 59,000.00
37.44 m3 250,000.00
62.64 m3 350,000.00
72.00 m3 2,500.00
72.00 m3 156,606.92
288.00 M3 1,199,183.23 410,137,920.00
2,448.00 zak 59,000.00
123.63 m3 250,000.00
254.29 m3 350,000.00
288.00 m3 4,000.00
288.00 m3 277,324.76
31.20 M2 70,651.15 2,739,649.90
3.90 lbr 130,000.00
0.47 m3 1,500,000.00
12.48 kg 12,500.00
6.24 ltr 1,500.00
31.20 m2 500.00
31.20 m2 26,101.15
13,536.00 KG 13,369.84 183,227,793.16
219.06 lbr 750,000.00
270.72 kg 16,000.00
199.00 lbr 2,000.00
199.00 lbr 5,000.00
199.00 lbr 48,383.42
135.36 kg 8,800.00
1.35 kg 16,000.00
135.36 kg 15.00
135.36 kg 15.00
135.36 kg 783.03
508,647,096.84
10,752.00 KG 163,863,232.51
11,302.00 KG 172,245,373.31
2,841.60 KG 43,306,711.45
520.32 KG 7,929,810.00
393.12 KG 5,991,249.44
1,554.00 KG 23,683,357.82
23.58 KG 637,924.95
486.00 M2 50,779,983.63
26,969.92 KG 40,209,453.73
558,428,701.80
8,680.00 KG 132,285,422.08
11,124.00 KG 169,532,607.74
555.14 KG 8,460,414.75
235.00 KG 3,581,460.16
1,750.00 M2 211,549,625.00
50.00 M' 3,493,388.46
19,804.00 KG 29,525,783.60
101,711,216.26
100.00 M' 271,750.00 38,472,352.54
100.00 m' 135,000.00
105.00 m' 45,000.00
100.00 m' 7,500.00
100.00 m' 82,000.00
150.00 M' 71,000.00 11,208,863.72
37.50 btg 200,000.00
150.00 m' 5,000.00
150.00 m' 16,000.00
96.00 M' 208,663.42 44,880,000.00
0.58 m3 1,500,000.00
0.48 m3 1,500,000.00
0.96 kg 12,500.00
96.00 m' 2,000.00
96.00 m' 11,092.99
8.64 m3 1,000.00
8.64 m3 42,414.38
1.44 m3 250,000.00
1.44 m3 2,500.00
1.44 m3 8,156.61
5.76 zak 59,000.00
0.75 m3 250,000.00
1.44 m3 2,500.00
1.44 m3 156,606.92
3,168.00 bh 1,650.00
16.56 zak 59,000.00
2.48 m3 250,000.00
57.60 m2 3,500.00
57.60 m2 16,313.22
20.21 zak 59,000.00
20.35 m3 250,000.00
76.80 m2 250.00
76.80 m2 8,156.61
5.04 zak 59,000.00
57.60 m2 250.00
57.60 m2 8,156.61
10.00 BH 387,250.97 7,150,000.00
0.15 m3 1,500,000.00
0.13 m3 1,500,000.00
0.25 kg 12,500.00
25.00 m' 2,000.00
25.00 m' 11,092.99
1.25 m3 1,000.00
1.25 m3 42,414.38
0.13 m3 250,000.00
0.13 m3 2,500.00
0.13 m3 8,156.61
0.50 zak 59,000.00
0.07 m3 250,000.00
0.13 m3 2,500.00
0.13 m3 156,606.92
440.00 m2 1,650.00
21.50 zak 59,000.00
2.40 m3 250,000.00
8.00 m2 3,500.00
8.00 m2 16,313.22
0.14 zak 59,000.00
0.16 m3 250,000.00
8.00 m2 250.00
8.00 m2 8,156.61
0.70 zak 59,000.00
8.00 m2 250.00
8.00 m2 8,156.61
237,585,690.00
1.00 unit 33,480,000.00
1.00 unit
1.00 bh
4.00 bh
4.00 bh
3.00 bh
3.00 bh
3.00 bh
3.00 bh
4.00 bh
3.00 bh
1.00 lot
1.00 unit
24.00 ttk 10,342,080.00
6.00 ttk 4,585,896.00
4.00 ttk 18,360,000.00
20.00 bh 43,568,280.00
4.00 bh 12,096,000.00
6.00 bh 16,533,720.00
9.00 bh 5,909,274.00
4.00 bh 9,315,000.00
4.00 bh 10,047,240.00
1.00 lot 5,103,000.00
30.00 m 8,845,200.00
1.00 lot 59,400,000.00
Total BoQ
(1)
3033995708
RAP Budgeting
TOTAL
155,239,684.22 41,093,712.90 20.93%
6,284,085.84 (2,244,885.84) -55.58%
1,944,000.00
1,458,000.00
54,000.00
432,000.00
2,396,085.84
3,600,354.53 48,565.47 1.33%
82,930.00
3,517,424.53
880,821.64 107,427.52 10.87%
69,108.33
811,713.31
2,791,813.03 572,090.87 17.01%
2,572,500.00
25,725.00
83,931.52
25,725.00
83,931.52
4,708,482.35 469,702.90 9.07%
1,654,374.75
668,850.00
1,566,652.50
12,862.50
805,742.60
10,396,918.57 1,949,941.73 15.79%
4,348,005.00
930,476.79
REMARK RAP MARGIN
2,679,351.11
34,680.00
2,404,405.67
1,351,523.46 439,786.09 24.55%
331,500.00
397,800.00
76,500.00
3,060.00
10,200.00
532,463.46
8,436,679.15 1,714,132.64 16.89%
7,573,011.60
196,701.60
12,908.54
12,293.85
641,763.56
4,586,875.84 860,268.41 15.79%
1,918,237.50
410,504.46
1,182,066.67
15,300.00
1,060,767.21
2,342,085.62 1,158,029.50 33.09%
538,687.50
745,875.00
165,750.00
9,945.00
16,575.00
865,253.12
2,348,243.71 17,515,974.25 88.18%
836,880.00
1,254,880.00
72,390.40
3,562.97
3,393.30
177,137.05
7,983,000.00 - 0.00% Subcont
7,983,000.00
2,566,459.11 - 0.00% Subcont
2,566,459.11
4,604,863.59 863,642.01 15.79%
1,925,760.00
412,114.29
1,186,702.22
15,360.00
1,064,927.08
636,011.04 206,958.16 24.55%
156,000.00
187,200.00
36,000.00
1,440.00
4,800.00
250,571.04
3,891,048.84 790,568.62 16.89%
3,492,720.00
90,720.00
5,953.50
5,670.00
295,985.34
2,062,595.15 386,839.65 15.79%
862,580.00
184,592.86
531,543.70
6,880.00
476,998.59
2,342,085.62 (726,647.87) -44.98%
538,687.50
745,875.00
165,750.00
9,945.00
16,575.00
865,253.12
1,763,497.25 341,496.68 16.22%
628,320.00
942,480.00
54,387.20
2,676.87
2,549.40
133,083.78
2,661,000.00 - 0.00% Subcont
2,661,000.00
1,148,505.69 - 0.00% Subcont
1,148,505.69
36,695,006.70 6,882,147.30 15.79%
15,345,900.00
3,284,035.71
9,456,533.33
122,400.00
8,486,137.66
13,515,234.60 4,397,860.90 24.55%
3,315,000.00
3,978,000.00
765,000.00
30,600.00
102,000.00
5,324,634.60
27,642,492.88 5,359,813.92 16.24%
16,914,878.44
7,706,487.56
852,688.00
41,968.24
39,969.75
2,086,500.89
1,267,964,931.79 163,324,674.34 11.41%
37,534,551.84 9,540,488.16 20.27%
36,000,000.00
360,000.00
1,174,551.84
65,891,298.24 6,573,101.76 9.07%
23,151,600.00
9,360,000.00
21,924,000.00
180,000.00
11,275,698.24
345,364,768.98 64,773,151.02 15.79%
144,432,000.00
30,908,571.43
89,002,666.67
1,152,000.00
79,869,530.88
2,204,315.88 535,334.02 19.54%
507,000.00
702,000.00
156,000.00
9,360.00
15,600.00
814,355.88
183,466,381.99 (238,588.82) -0.13%
164,298,430.17
4,331,520.00
488,000.00
1,220,000.00
11,805,554.48
1,191,168.00
21,657.60
2,030.40
2,030.40
105,990.94
39,069,103.68 8,005,936.32 17.01%
36,000,000.00
360,000.00
1,174,551.84
360,000.00
1,174,551.84
65,891,298.24 6,573,101.76 9.07%
23,151,600.00
9,360,000.00
21,924,000.00
180,000.00
11,275,698.24
345,364,768.98 64,773,151.02 15.79%
144,432,000.00
30,908,571.43
89,002,666.67
1,152,000.00
79,869,530.88
2,204,315.88 535,334.02 19.54%
507,000.00
702,000.00
156,000.00
9,360.00
15,600.00
814,355.88
180,974,128.09 2,253,665.08 1.23%
164,298,430.17
4,331,520.00
398,000.00
995,000.00
9,628,300.58
1,191,168.00
21,657.60
2,030.40
2,030.40
105,990.94
508,647,096.84 - 0.00%
163,863,232.51 - 0.00% Subcont
163,863,232.51
172,245,373.31 - 0.00% Subcont
172,245,373.31
43,306,711.45 - 0.00% Subcont
43,306,711.45
7,929,810.00 - 0.00% Subcont
7,929,810.00
5,991,249.44 - 0.00% Subcont
5,991,249.44
23,683,357.82 - 0.00% Subcont
23,683,357.82
637,924.95 - 0.00% Subcont
637,924.95
50,779,983.63 - 0.00% Subcont
50,779,983.63
40,209,453.73 - 0.00% Subcont
40,209,453.73
558,428,701.80 - 0.00%
132,285,422.08 - 0.00% Subcont
132,285,422.08
169,532,607.74 - 0.00% Subcont
169,532,607.74
8,460,414.75 - 0.00% Subcont
8,460,414.75
3,581,460.16 - 0.00% Subcont
3,581,460.16
211,549,625.00 - 0.00% Subcont
211,549,625.00
3,493,388.46 - 0.00% Subcont
3,493,388.46
29,525,783.60 - 0.00% Subcont
29,525,783.60
61,729,198.31 39,982,017.95 39.31%
27,175,000.00 11,297,352.54 29.36%
13,500,000.00
4,725,000.00
750,000.00
8,200,000.00
10,650,000.00 558,863.72 4.99%
7,500,000.00
750,000.00
2,400,000.00
20,031,688.62 24,848,311.38 55.37%
864,000.00
720,000.00
12,000.00
192,000.00
1,064,927.04
8,640.00
366,460.24
360,000.00
3,600.00
11,745.52
339,840.00
187,200.00
3,600.00
225,513.96
5,227,200.00
977,040.00
619,200.00
201,600.00
939,641.47
1,192,272.00
5,088,000.00
19,200.00
626,427.65
297,360.00
14,400.00
469,820.74
3,872,509.69 3,277,490.31 45.84%
225,000.00
187,500.00
3,125.00
50,000.00
277,324.75
1,250.00
53,017.98
31,250.00
312.50
1,019.58
29,500.00
16,250.00
312.50
19,575.87
726,000.00
1,268,500.00
600,000.00
28,000.00
130,505.76
8,260.00
40,000.00
2,000.00
65,252.88
41,300.00
2,000.00
65,252.88
154,016,954.00 83,568,736.00 35.17% Subcont
Include
- Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
Include
- Include
Include
Include
Include
Include
- Include
Include
Include
- Include
Include
Include
Include
Include
Include
(2) {(1)-(2)} {(3)/(1)}
0.10809809 2706026567 327969141.2
D
I PEK.PONDASI
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.020 0.010
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
5 Lantai kerja 1 : 3 : 5 t = 5 cm 13.40
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.900 0.900
6 Pondasi setempat P1 1,8 x 1,8 x 0,3 m
COST CODE DESCRIPTION BQ
WORKSHOP A2B WHEEL TYPE
KOEF
QTY
- Split 2/3 cm 0.883 0.650
b. Bekesting 47.52
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.400 0.400
c. Besi 2,060.68
- Kawat beton 0.4mm 0.015 0.015
7 Pedestal 0,6 x 0.9 x 1,5 m
- Split 2/3 cm 0.883 0.650
b. Bekesting 99.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
c. Besi 805.77
- Kawat beton 0.4mm 0.020 0.020
Subcont
e. Plat t = 16 mm 1,492.13
Subcont
- Split 2/3 cm 0.883 0.650
b. Bekesting 21.12
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
c. Besi 936.67
- Kawat beton 0.4mm 0.015 0.015
9 Pedestal 0,65 x 0.65 x 1,5 m
- Split 2/3 cm 0.883 0.650
b. Bekesting 42.90
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
c. Besi 346.57
- Kawat beton 0.4mm 0.020 0.020
Subcont
e. Plat t = 16 mm 583.73
Subcont
- Split 2/3 cm 0.883 0.650
b. Bekesting 27.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
c. Besi 1,064.40
- Kawat beton 0.4mm 0.020 0.020
11 Pedestal 0,3 x 0.4 x 1,5 m
- Split 2/3 cm 0.883 0.650
b. Bekesting 31.50
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
c. Besi 295.41
- Kawat beton 0.4mm 0.020 0.020
Subcont
e. Plat t = 12 mm 123.64
Subcont
8 Sloof 300/600 mm (S1)
- Split 2/3 cm 0.883 0.650
b. Bekesting 450.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.040 0.040
c. Besi 8,837.25
- Kawat beton 0.4mm 0.020 0.020
9 Sloof 200/300 cm (S2)
- Split 2/3 cm 0.883 0.650
b. Bekesting 36.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.040 0.040
c. Besi 636.18
- Kawat beton 0.4mm 0.020 0.020
II PEK TIANG, BALOK, DINDING & LANTAI
1 Kolom baja WF 600 X 300 57,750.00
Subcont
2 Kolom baja H Beam 350 x 350 28,633.00
Subcont
3 Kolom baja WF. 250x125 (Oil Storage) 1,983.20
Subcont
4 Beam WF 250 x 125
a. WF 250x 125 21,312.00
Subcont
b. Besi siku L 60x60 3,252.00
Subcont
c. Plat 6 mm 1,186.92
Subcont
Timbunan pasir
- Pasir urug 1.000 1.200
Adukan 1 : 3 : 5
- Split 2/3 cm 0.900 0.900
c. Beton 1 : 2 : 3 t = 30 cm 1,215.00
- Split 2/3 cm 0.800 0.800
d. Bekesting 90.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.018 0.018
- Paku 5-12 cm 0.200 0.200
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
7 Pekerjaan Lantai Apron + Tyre Change
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
c. Beton 1 : 2 : 3 t = 30 cm 1,539.00
- Split 2/3 cm 0.883 0.800
d. Bekesting 90.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.018
- Paku 5-12 cm 0.400 0.200
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
8 Pekerjaan saluran drainase di bawah lantai apron dg buis beton 40 cm 390.00
- Buis beton 40 cm L=1m 1.000 1.000
- Biaya kirim buis beton 40 cm ke proyek 1.000 1.000
- Consumable pekerjaan pemasangan buis beton 40 cm 1.000 1.000
- Upah pekerjaan pemasangan buis beton 40 cm 1.000 1.000
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 58.000
Acian
III PEKERJAAN KUDA KUDA DAN ATAP
1 Bangunan Utama
a. Kuda - kuda baja WF 350 x 175 18,004.80
Subcont
b. Gording CNP 200 x 75 x 20 x 3 27,365.00
Subcont
c. Trekstang dia. 12 mm & ikatan angin dia.16 mm 2,669.86
Subcont
d. Besi plat dia 16,12,8,6 mm 2,912.90
Subcont
e. Atap zincalum, ex. Fumira G680 T = 0.45 mm 4,059.00
Subcont
f. Pekerjaan bubungan atap zincalum 138.00
Subcont
2 Bangunan Oil Storage
a. Kuda - kuda baja WF 300 x 150 4,367.30
Subcont
b. Gording CNP 125 x 50 x 20 x 3 1,785.96
Subcont
c. Trekstang dia. 12 mm & ikatan angin dia.16 mm 227.49
Subcont
d. Besi plat dia 16,12,8,6 mm 247.28
Subcont
e. Atap zincalum, ex. Fumira G680 T = 0.45 mm 544.50
Subcont
f. Pekerjaan Flashing Seng Plat t=0,4 33.00
Subcont
IV PEKERJAAN FINISHING
Subcont
V PEKERJAAN ARSITEKTUR
AREA PABRIKASI
Cnp 200.75.20.2,3 3,655.80
Subcont
Ikatan Angin Besi Dia. 8mm 142.20
Subcont
Zincalume t=0,4 851.92
Subcont
Cat Baja 3,798.00
Subcont
2 Pekerjaan Dinding Bata 1:4
a. Pasangan Batako 379.95
- Bataco 12.500 12.500
b. Kolom Praktis 15cmx15cm
- Beton 1 : 2 : 3 t = 30 cm 1.91
- Split 2/3 cm 0.910 0.800
- Bekesting 25.50
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.010 0.020
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 200.17
- Kawat beton 0.4mm 0.020 0.020
c. Ring Balok 15cmx15cm
- Beton 1 : 2 : 3 3.04
- Split 2/3 cm 0.910 0.800
- Bekesting 40.50
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.010 0.020
- Kawat beton 0.4mm 0.020 0.020
d. Plester Aci 759.90
Plaster 1.5 cm
Acian
e. Cat Dinding Bata Luar Dalam 759.90
- Cat dasar dinding bata luar dalam 0.100 0.120
- Cat dinding bata luar dalam 0.450 0.180
- Biaya kirim cat dinding bata ke proyek 1.000 0.120
- Consumable pekerjaan pengecatan dinding bata luar dalam 1.000 1.000
- Upah pekerjaan pengecatan dinding bata luar dalam 1.000 1.000
AREA WH COMPONEN
a. Cnp 200.75.20.2,3 460.36
Subcont
b. Ikatan Angin Besi Dia. 8mm 8.16
Subcont
c. Atap zincalum, ex. Fumira G680 T = 0.45 mm 66.50
Subcont
d. Cat Baja 468.52
Subcont
2 Pekerjaan Pintu Baja Uk. 5mx12m 1.00
Subcont
a. Pasangan Batako 1,101.99
- Bataco 12.500 12.500
- Beton 1 : 2 : 3 7.29
- Split 2/3 cm 0.910 0.800
- Bekesting 97.20
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.010 0.020
- Kawat beton 0.4mm 0.020 0.020
- Beton 1 : 2 : 3 8.26
- Split 2/3 cm 0.910 0.800
- Bekesting 110.10
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.010 0.020
- Kawat beton 0.4mm 0.020 0.020
d. Plester Aci 2,203.98
Plaster 1.5 cm
Acian
e. Cat Dinding Bata Luar Dalam 2,203.98
AREA OIL STORAGE
a. Pasangan Batako 285.86
- Bataco 12.500 12.500
- Beton 1 : 2 : 3 1.94
- Split 2/3 cm 0.910 0.800
- Bekesting 25.80
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.010 0.020
- Kawat beton 0.4mm 0.020 0.020
- Beton 1 : 2 : 3 1.35
- Split 2/3 cm 0.910 0.800
- Bekesting 18.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.010 0.020
- Kawat beton 0.4mm 0.020 0.020
d. Plester Aci 571.71
Plaster 1.5 cm
Acian
e. Cat Dinding Bata Luar Dalam 571.71
2 Pekerjaan Pintu Baja Uk. 3mx5m Sliding 1.00
Material : Rangka L.40.40, L.30.30.3 Plat 3mm + Handle Besi dia.16mm
+ Rel Roda
Subcont
AREA TYRE CHANGE
1 Rafter kanopy WF. 250.125 1,243.20
Subcont
2 Cnp 125.50.20.2,3 541.20
Subcont
3 Ikatan Angin Besi Dia. 8mm 29.86
Subcont
4 Bracing Besi Dia. 16mm 61.62
Subcont
5 Klip Gording Plat 6mm 21.64
Subcont
6 Plat Joint 16mm 211.01
Subcont
7 Stifener Plat 8mm 53.85
Subcont
8 Turnbuckles Dia.16mm 6.00
Subcont
9 Besi Beton Dia. 16mm Penguat Rafter 88.48
Subcont
10 Atap zincalum, ex. Fumira G680 T = 0.45 mm 180.00
Subcont
11 Pekerjaan Flashing Seng Plat t=0,4 33.00
Subcont
2 Talang tegak PVC pipe dia. 4" & aksesories 396.00
VII PEKERJAAN ELEKTRIKAL
PANEL LISTRIK
1 PANEL MDB-A 1.00
- Free standing panel color orange IP65/66 powder coating, thicknes 2mm c/w neutral & earth 1.00
Subcont
Subcont
- MCCB 160-400A, 3P, 50kA, Sch. Electric 1.00
Subcont
Subcont
Subcont
Subcont
Subcont
- Current transfomer 1000/5A, ACH 3.00
Subcont
- CU Bus Bar 1.00
Subcont
Subcont
2 PANEL SDB-A 1.00
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
3 PANEL SDB-B 1.00
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
4 PANEL SDB-01 W/O 1.00
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
- CU Bus Bar 1.00
Subcont
Subcont
5 PANEL SDB-02 W/O 1.00
Subcont
Subcont
Subcont
Subcont
Subcont
Subcont
- CU Bus Bar 1.00
Subcont
Subcont
6 PANEL SDB-03 FABRICATION 1.00
Subcont
Subcont
- MCB 50A,3P, 6kA, Sch. Electric 2.00
Subcont
- MCB 16A, 3P, 6kA, MG 1.00
Subcont
- MCB 16A, 1P, 6kA, MG 3.00
Subcont
- ELCB Domae 25A 2P 30mA, MG 3.00
Subcont
- ELCB Domae 25A 4P 30mA, MG 1.00
Subcont
Subcont
Subcont
PEKERJAAN INSTALASI LISTRIK WS A2B WHEEL
1 Instalasi lighting, NYM 3 x 4 mm2, 0.5 kV, rm, Tranka or kabelindo 66.00
Subcont
2 Instalasi GPO, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 25.00
Subcont
3 Instalasi socket outlet industri 32A,3Ph, NYM 5 x 6 mm2, 0.5 kV, rm, Tranka or kabelindo 1.00
Subcont
4 Instalasi socket outlet industri 63A,3Ph, NYM 5 x 16 mm2, 0.5 kV, rm, Tranka or kabelindo 11.00
Subcont
5 BLTG , Lamp TL-D 1 X 36W, Philips SiMbat c/w ballast 12.00
Subcont
6 ConTempo RVP350 E40 HPI-TP 400W IP65, Philips c/w supporting lamp 30.00
Subcont
7 HDK900 Phoenix HPLN 400W IP54. Philips c/w supporting lamp 24.00
Subcont
8 Saklar tunggal/single switch E31, Clipsal 5.00
Subcont
9 GPO 10/16A 1 gang (2P+E) socket outlet shutter EC426/16 outbow doos, Clipsal 9.00
Subcont
10 GPO 10/16A Socket Outlet IP66 56SO210/16 outbow, Clipsal 16.00
Subcont
11 Isolator switch 20A 250V IP66 56SW120 outbow, Clipsal 29.00
Subcont
Subcont
Subcont
14 32A - 3P + N + E, 380/415 V, Plug and socket industri/ 1.00
Surface mounting socket and plug IP44, Legrand
Subcont
15 63A - 3P + N + E, 380/415 V, Plug and socket industri/ 11.00
Subcont
PEKERJAAN GROUNDING
- Pemasangan grounding panel listrik MDB-A, SDB-A, SDB-B, SDB-01 W/O, SDB-02 W/O, 1.00
SDB-03 FABRICATION
Subcont
PEKERJAAN KABEL POWER
Pengadaan dan instalasi kabel power c/w protective cable
- Dari Panel MDB-A to SDB-A, NYY 4 x 70 mm2 + NYA 70mm2,0.6/1kV, rm, Tranka or Kabelindo 8.00
Subcont
- Dari Panel MDB-A to SDB-01 W/O, NYY 4 x 185 + NYA 95 mm2,0.6/1kV, rm, Tranka or Kabelindo 6.00
Subcont
- Dari Panel MDB-A to SDB-03, NYY 4 x 50 + NYA 50 mm2,0.6/1kV, rm, Tranka or Kabelindo 10.00
Subcont
- Dari Panel SDB-B to SDB-02 W/O, NYY 4 x 70 mm2,0.6/1kV, rm, Tranka or Kabelindo 6.00
Subcont
PEKERJAAN KABEL TRAY
- Kabel tray lebar 3000 mm x 300 mm x 50 mm c/w cover tray 30.00
Subcont
VIII PEKERJAAN PENYALUR PETIR
Jasa instalasi ligthning protection c/w material kabel, dudukan pipa gip dia.1 1/2" x 6000 mm 1.00
Subcont
TOTAL
Rate TOTAL TOTAL
560,594,743.62 461,236,456.28
426.00 M' 29,092.99 7,966,199.83 12,393,613.48
2.56 m3 1,500,000.00 3,833,999.92
1.92 m3 1,500,000.00 2,875,499.94
8.52 kg 12,500.00 106,500.00
426.00 m' 2,000.00 851,999.98
426.00 m' 11,092.99 4,725,613.64
280.79 M3 43,414.38 12,354,540.00 12,190,106.69
280.79 m3 1,000.00 280,785.00
280.79 m3 42,414.38 11,909,321.69
93.60 M3 31,863.80 3,346,021.25 2,982,292.36
93.60 m3 2,500.00 233,987.50
93.60 m3 29,363.80 2,748,304.86
26.82 M3 271,313.22 8,767,399.29 7,276,349.25
26.82 m3 250,000.00 6,704,750.00
26.82 m3 2,500.00 67,047.50
26.82 m3 8,156.61 218,752.12
26.82 m3 2,500.00 67,047.50
26.82 m3 8,156.61 218,752.12
13.40 M3 990,606.92 13,486,430.00 13,274,132.73
80.40 zak 59,000.00 4,743,600.00
8.71 m3 250,000.00 2,177,500.00
12.06 m3 350,000.00 4,221,000.00
13.40 m3 2,500.00 33,500.00
13.40 m3 156,606.92 2,098,532.73
21.38 M3 1,199,183.23 30,452,740.56 25,643,334.10
181.76 zak 59,000.00 10,724,076.00
9.18 m3 250,000.00 2,294,961.43
RAP BQ
QTY
UNIT RAP RAP
18.88 m3 350,000.00 6,608,448.00
21.38 m3 4,000.00 85,536.00
21.38 m3 277,324.76 5,930,312.67
47.52 M2 67,501.15 4,172,697.54 3,207,654.65
5.94 lbr 130,000.00 772,200.00
0.62 m3 1,500,000.00 926,640.00
19.01 kg 12,500.00 237,600.00
4.75 ltr 1,500.00 7,128.00
47.52 m2 500.00 23,760.00
47.52 m2 26,101.15 1,240,326.65
2,060.68 KG 10,293.78 25,521,998.60 21,212,186.57
2,163.71 kg 8,800.00 19,040,683.20
30.91 kg 16,000.00 494,563.20
2,163.71 kg 15.00 32,455.71
2,060.68 kg 15.00 30,910.20
2,060.68 kg 783.03 1,613,574.26
17.82 M3 1,199,183.23 25,377,283.80 21,369,445.08
151.47 zak 59,000.00 8,936,730.00
7.65 m3 250,000.00 1,912,467.86
15.73 m3 350,000.00 5,507,040.00
17.82 m3 4,000.00 71,280.00
17.82 m3 277,324.76 4,941,927.22
99.00 M2 70,501.15 10,452,832.50 6,979,613.85
12.38 lbr 130,000.00 1,608,750.00
1.49 m3 1,500,000.00 2,227,500.00
39.60 kg 12,500.00 495,000.00
9.90 ltr 1,500.00 14,850.00
99.00 m2 500.00 49,500.00
99.00 m2 26,101.15 2,584,013.85
805.77 KG 10,375.30 9,979,672.66 8,360,128.18
338.50 kg 8,800.00 2,978,800.00
507.70 kg 8,800.00 4,467,760.00
16.12 kg 16,000.00 257,847.04
846.06 kg 15.00 12,690.91
805.77 kg 15.00 12,086.58
805.77 kg 783.03 630,943.65
132.00 BH 16,163,400.00 16,163,400.00
16,163,400.00
1,492.13 KG 22,740,412.70 22,740,412.70
22,740,412.70
8.45 M3 1,199,183.23 12,033,560.50 10,133,098.26
71.83 zak 59,000.00 4,237,675.00
3.63 m3 250,000.00 906,866.07
7.46 m3 350,000.00 2,611,362.96
8.45 m3 4,000.00 33,800.00
8.45 m3 277,324.76 2,343,394.22
21.12 M2 70,501.15 1,854,532.24 1,488,984.29
2.64 lbr 130,000.00 343,200.00
0.32 m3 1,500,000.00 475,200.00
8.45 kg 12,500.00 105,600.00
2.11 ltr 1,500.00 3,168.00
21.12 m2 500.00 10,560.00
21.12 m2 26,101.15 551,256.29
936.67 KG 10,293.78 11,600,899.45 9,641,895.50
983.51 kg 8,800.00 8,654,849.28
14.05 kg 16,000.00 224,801.28
983.51 kg 15.00 14,752.58
936.67 kg 15.00 14,050.08
936.67 kg 783.03 733,442.28
6.97 M3 1,199,183.23 9,925,907.30 8,358,307.08
59.25 zak 59,000.00 3,495,455.00
2.99 m3 250,000.00 748,030.36
6.15 m3 350,000.00 2,153,988.15
6.97 m3 4,000.00 27,880.00
6.97 m3 277,324.76 1,932,953.58
42.90 M2 70,501.15 4,529,560.75 3,024,499.34
5.36 lbr 130,000.00 697,125.00
0.64 m3 1,500,000.00 965,250.00
17.16 kg 12,500.00 214,500.00
4.29 ltr 1,500.00 6,435.00
42.90 m2 500.00 21,450.00
42.90 m2 26,101.15 1,119,739.34
346.57 KG 10,376.36 4,292,349.64 3,596,134.13
145.60 kg 8,800.00 1,281,280.00
218.40 kg 8,800.00 1,921,920.00
6.93 kg 16,000.00 110,902.40
363.90 kg 15.00 5,458.48
346.57 kg 15.00 5,198.55
346.57 kg 783.03 271,374.71
44.00 BH 5,387,800.00 5,387,800.00
5,387,800.00
583.73 KG 8,896,194.63 8,896,194.63
8,896,194.63
10.13 M3 1,199,183.23 14,418,911.25 12,141,730.16
86.06 zak 59,000.00 5,077,687.50
4.35 m3 250,000.00 1,086,629.46
8.94 m3 350,000.00 3,129,000.00
10.13 m3 4,000.00 40,500.00
10.13 m3 277,324.76 2,807,913.20
27.00 M2 70,501.15 2,370,850.88 1,903,531.05
3.38 lbr 130,000.00 438,750.00
0.41 m3 1,500,000.00 607,500.00
10.80 kg 12,500.00 135,000.00
2.70 ltr 1,500.00 4,050.00
27.00 m2 500.00 13,500.00
27.00 m2 26,101.15 704,731.05
1,064.40 KG 10,374.44 13,182,840.28 11,042,555.43
447.10 kg 8,800.00 3,934,480.00
670.60 kg 8,800.00 5,901,280.00
21.29 kg 16,000.00 340,608.00
1,117.62 kg 15.00 16,764.30
1,064.40 kg 15.00 15,966.00
1,064.40 kg 783.03 833,457.13
2.70 M3 1,199,183.23 3,845,043.00 3,237,794.71
22.95 zak 59,000.00 1,354,050.00
1.16 m3 250,000.00 289,767.86
2.38 m3 350,000.00 834,400.00
2.70 m3 4,000.00 10,800.00
2.70 m3 277,324.76 748,776.85
31.50 M2 96,015.85 3,325,901.25 3,024,499.34
5.36 lbr 130,000.00 697,125.00
0.64 m3 1,500,000.00 965,250.00
17.16 kg 12,500.00 214,500.00
4.29 ltr 1,500.00 6,435.00
42.90 m2 500.00 21,450.00
42.90 m2 26,101.15 1,119,739.34
295.41 KG 10,377.34 3,658,721.20 3,065,569.95
124.10 kg 8,800.00 1,092,080.00
186.20 kg 8,800.00 1,638,560.00
5.91 kg 16,000.00 94,531.20
310.18 kg 15.00 4,652.71
295.41 kg 15.00 4,431.15
295.41 kg 783.03 231,314.89
60.00 BH 7,347,000.00 7,347,000.00
7,347,000.00
123.64 KG 1,884,305.25 1,884,305.25
1,884,305.25
67.50 M3 1,199,183.23 96,126,075.00 80,944,867.73
573.75 zak 59,000.00 33,851,250.00
28.98 m3 250,000.00 7,244,196.43
59.60 m3 350,000.00 20,860,000.00
67.50 m3 4,000.00 270,000.00
67.50 m3 277,324.76 18,719,421.30
450.00 M2 63,001.15 39,514,181.25 28,350,517.50
56.25 lbr 130,000.00 7,312,500.00
5.85 m3 1,500,000.00 8,775,000.00
18.00 kg 12,500.00 225,000.00
45.00 ltr 1,500.00 67,500.00
450.00 m2 500.00 225,000.00
450.00 m2 26,101.15 11,745,517.50
8,837.25 KG 8,010.39 109,451,386.01 70,789,809.93
3,869.39 kg 8,800.00 34,050,631.23
1,187.73 kg 8,800.00 10,451,992.32
1,848.60 kg 8,800.00 16,267,689.07
176.75 kg 16,000.00 2,827,920.00
9,279.11 kg 15.00 139,186.69
8,837.25 kg 15.00 132,558.75
8,837.25 kg 783.03 6,919,831.87
3.60 M3 1,199,183.23 5,126,724.00 4,317,059.61
30.60 zak 59,000.00 1,805,400.00
1.55 m3 250,000.00 386,357.14
3.18 m3 350,000.00 1,112,533.33
3.60 m3 4,000.00 14,400.00
3.60 m3 277,324.76 998,369.14
36.00 M2 63,001.15 3,161,134.50 2,268,041.40
4.50 lbr 130,000.00 585,000.00
0.47 m3 1,500,000.00 702,000.00
1.44 kg 12,500.00 18,000.00
3.60 ltr 1,500.00 5,400.00
36.00 m2 500.00 18,000.00
36.00 m2 26,101.15 939,641.40
636.18 KG 10,373.78 7,879,236.50 6,599,591.36
354.03 kg 8,800.00 3,115,500.70
313.95 kg 8,800.00 2,762,802.50
12.72 kg 16,000.00 203,577.60
667.99 kg 15.00 10,019.84
636.18 kg 15.00 9,542.70
636.18 kg 783.03 498,148.03
7,798,371,199.66 7,036,929,511.34
57,750.00 KG 880,124,784.00 880,124,784.00
880,124,784.00
28,633.00 KG 436,374,250.05 436,374,250.05
436,374,250.05
1,983.20 KG 30,224,475.70 30,224,475.70
30,224,475.70
21,312.00 KG 324,800,335.87 324,800,335.87
324,800,335.87
3,252.00 KG 49,561,312.51 49,561,312.51
49,561,312.51
1,186.92 KG 18,088,964.65 18,088,964.65
18,088,964.65
405.00 M3 260,656.61 132,398,550.00 105,565,927.05
405.00 m3 250,000.00 101,250,000.00
405.00 m3 2,500.00 1,012,500.00
405.00 m3 8,156.61 3,303,427.05
202.50 M3 990,606.92 203,806,125.00 200,597,901.30
1,215.00 zak 59,000.00 71,685,000.00
131.63 m3 250,000.00 32,906,250.00
182.25 m3 350,000.00 63,787,500.00
202.50 m3 2,500.00 506,250.00
202.50 m3 156,606.92 31,712,901.30
1,215.00 M3 1,187,137.98 1,730,269,350.00 1,442,372,645.70
9,720.00 zak 59,000.00 573,480,000.00
668.25 m3 250,000.00 167,062,500.00
972.00 m3 350,000.00 340,200,000.00
1,215.00 m3 4,000.00 4,860,000.00
1,215.00 m3 293,637.98 356,770,145.70
90.00 M2 72,501.15 7,902,836.25 6,525,103.50
11.25 lbr 130,000.00 1,462,500.00
1.62 m3 1,500,000.00 2,430,000.00
18.00 kg 12,500.00 225,000.00
9.00 ltr 1,500.00 13,500.00
90.00 m2 500.00 45,000.00
90.00 m2 26,101.15 2,349,103.50
38,199.60 KG 13,553.11 517,082,476.93 517,723,328.25
618.22 lbr 750,000.00 463,662,404.92
763.99 kg 16,000.00 12,223,872.00
688.00 lbr 2,000.00 1,376,000.00
688.00 lbr 5,000.00 3,440,000.00
688.00 lbr 48,383.42 33,287,792.96
382.00 kg 8,800.00 3,361,564.80
3.82 kg 16,000.00 61,119.36
382.00 kg 15.00 5,729.94
382.00 kg 15.00 5,729.94
382.00 kg 783.03 299,114.33
513.00 M3 271,313.22 167,704,830.00 139,183,681.86
513.00 m3 250,000.00 128,250,000.00
513.00 m3 2,500.00 1,282,500.00
513.00 m3 8,156.61 4,184,340.93
513.00 m3 2,500.00 1,282,500.00
513.00 m3 8,156.61 4,184,340.93
256.50 M3 915,156.92 258,154,425.00 234,737,749.98
1,397.93 zak 59,000.00 82,477,575.00
133.38 m3 250,000.00 33,345,000.00
223.16 m3 350,000.00 78,104,250.00
256.50 m3 2,500.00 641,250.00
256.50 m3 156,606.92 40,169,674.98
1,539.00 M3 1,215,496.45 2,191,674,510.00 1,870,649,029.79
13,081.50 zak 59,000.00 771,808,500.00
660.67 m3 250,000.00 165,167,678.57
1,358.88 m3 350,000.00 475,608,000.00
1,539.00 m3 4,000.00 6,156,000.00
1,539.00 m3 293,637.98 451,908,851.22
90.00 M2 70,651.15 7,902,836.25 6,358,603.50
11.25 lbr 130,000.00 1,462,500.00
1.35 m3 1,500,000.00 2,025,000.00
36.00 kg 12,500.00 450,000.00
18.00 ltr 1,500.00 27,000.00
90.00 m2 500.00 45,000.00
90.00 m2 26,101.15 2,349,103.50
48,386.16 KG 13,369.75 654,971,137.45 646,911,006.05
783.07 lbr 750,000.00 587,305,712.90
967.72 kg 16,000.00 15,483,571.20
711.28 lbr 2,000.00 1,422,553.10
711.28 lbr 5,000.00 3,556,382.76
711.28 lbr 48,383.42 34,413,992.15
483.86 kg 8,800.00 4,257,982.08
4.84 kg 16,000.00 77,417.86
483.86 kg 15.00 7,257.92
483.86 kg 15.00 7,257.92
483.86 kg 783.03 378,878.15
390.00 M' 224,500.00 171,600,000.00 87,555,000.00
390.00 m' 175,000.00 68,250,000.00
390.00 m' 2,000.00 780,000.00
390.00 m' 10,000.00 3,900,000.00
390.00 m' 37,500.00 14,625,000.00
22.00 BH 1,798,882.34 15,730,000.00 39,575,411.58
0.53 m3 1,500,000.00 792,000.00
0.44 m3 1,500,000.00 660,000.00
0.88 kg 12,500.00 11,000.00
88.00 m' 2,000.00 176,000.00
88.00 m' 11,092.99 976,183.12
22.00 m3 1,000.00 22,000.00
22.00 m3 42,414.38 933,116.36
1.10 m3 250,000.00 275,000.00
1.10 m3 2,500.00 2,750.00
1.10 m3 8,156.61 8,972.27
4.40 zak 59,000.00 259,600.00
0.57 m3 250,000.00 143,000.00
1.10 m3 2,500.00 2,750.00
1.10 m3 156,606.92 172,267.61
5,324.00 m2 1,650.00 8,784,600.00
260.15 zak 59,000.00 15,348,850.00
29.04 m3 250,000.00 7,260,000.00
96.80 m2 3,500.00 338,800.00
96.80 m2 16,313.22 1,579,119.70
0.77 zak 59,000.00 45,430.00
0.88 m3 250,000.00 220,000.00
44.00 m2 250.00 11,000.00
44.00 m2 8,156.61 358,890.84
7.70 zak 59,000.00 454,300.00
88.00 m2 250.00 22,000.00
88.00 m2 8,156.61 717,781.68
1,445,836,976.05 1,445,836,976.05
18,004.80 KG 274,397,761.23 274,397,761.23
274,397,761.23
27,365.00 KG 417,049,605.44 417,049,605.44
417,049,605.44
2,669.86 KG 40,689,288.92 40,689,288.92
40,689,288.92
2,912.90 KG 44,393,334.08 44,393,334.08
44,393,334.08
4,059.00 M2 490,674,244.50 490,674,244.50
490,674,244.50
138.00 M' 9,641,752.15 9,641,752.15
9,641,752.15
4,367.30 KG 66,558,770.03 66,558,770.03
66,558,770.03
1,785.96 KG 27,218,487.61 27,218,487.61
27,218,487.61
227.49 KG 3,466,960.12 3,466,960.12
3,466,960.12
247.28 KG 3,768,534.30 3,768,534.30
3,768,534.30
544.50 M2 65,822,154.75 65,822,154.75
65,822,154.75
33.00 M' 2,156,082.92 2,156,082.92
2,156,082.92
251,295,786.23 251,295,786.23
168,553.08 KG 251,295,786.23 251,295,786.23
251,295,786.23
887,824,390.81 806,769,850.48
3,655.80 KG 55,715,327.88 55,715,327.88
55,715,327.88
142.20 KG 2,167,164.40 2,167,164.40
2,167,164.40
851.92 M2 89,013,495.64 89,013,495.64
89,013,495.64
3,798.00 KG 5,662,438.20 5,662,438.20
5,662,438.20
379.95 M2 90,813.22 33,493,048.44 34,504,482.94
4,749.38 bh 4,000.00 18,997,500.00
94.99 zak 59,000.00 5,604,262.50
7.60 m3 250,000.00 1,899,750.00
4,749.38 m2 100.00 474,937.50
379.95 m2 3,500.00 1,329,825.00
379.95 m2 16,313.22 6,198,207.94
1.91 M3 1,169,481.90 2,723,251.70 2,236,370.99
14.34 zak 59,000.00 846,181.69
0.85 m3 250,000.00 211,716.16
1.74 m3 350,000.00 609,307.48
1.91 m3 4,000.00 7,649.10
1.91 m3 293,637.98 561,516.57
25.50 M2 65,626.15 1,007,493.08 1,673,269.95
3.19 lbr 130,000.00 414,326.25
0.38 m3 1,500,000.00 573,682.50
0.25 kg 12,500.00 3,187.13
2.55 ltr 1,500.00 3,824.55
25.50 m' 500.00 12,748.50
25.50 m' 26,101.15 665,501.02
200.17 KG 10,373.78 2,479,194.53 2,076,555.36
48.34 kg 8,800.00 425,408.62
161.84 kg 8,800.00 1,424,194.08
4.00 kg 16,000.00 64,055.50
210.18 kg 15.00 3,152.73
200.17 kg 15.00 3,002.60
200.17 kg 783.03 156,741.82
3.04 M3 736,253.82 4,325,673.38 2,236,370.99
14.34 zak 59,000.00 846,181.69
0.85 m3 250,000.00 211,716.16
1.74 m3 350,000.00 609,307.48
1.91 m3 4,000.00 7,649.10
1.91 m3 293,637.98 561,516.57
40.50 M2 65,626.15 1,600,324.34 2,657,859.08
5.06 lbr 130,000.00 658,125.00
0.61 m3 1,500,000.00 911,250.00
0.41 kg 12,500.00 5,062.50
4.05 ltr 1,500.00 6,075.00
40.50 m' 500.00 20,250.00
40.50 m' 26,101.15 1,057,096.58
317.96 KG 10,373.78 3,938,007.55 3,298,446.57
84.47 kg 8,800.00 743,301.33
249.39 kg 8,800.00 2,194,648.60
6.36 kg 16,000.00 101,747.18
333.86 kg 15.00 5,007.87
317.96 kg 15.00 4,769.40
317.96 kg 783.03 248,972.18
759.90 M2 34,350.72 40,124,543.76 26,103,112.13
85.49 zak 59,000.00 5,043,836.25
15.20 m3 250,000.00 3,799,500.00
759.90 m2 250.00 189,975.00
759.90 m2 8,156.61 6,198,207.94
75.99 zak 59,000.00 4,483,410.00
759.90 m2 250.00 189,975.00
759.90 m2 8,156.61 6,198,207.94
759.90 M2 18,070.23 17,506,196.25 13,731,567.78
75.99 kg 22,000.00 1,671,780.00
341.96 kg 22,000.00 7,523,010.00
759.90 kg 250.00 189,975.00
759.90 m2 500.00 379,950.00
759.90 m2 5,220.23 3,966,852.78
460.36 KG 7,016,004.25 7,016,004.25
7,016,004.25
8.16 KG 124,371.16 124,371.16
124,371.16
66.50 M2 6,948,289.94 6,948,289.94
6,948,289.94
468.52 KG 698,517.51 698,517.51
698,517.51
1.00 UNIT 128,700,000.00 128,700,000.00
128,700,000.00
1,101.99 M2 90,813.22 97,141,714.05 100,075,232.66
13,774.87 bh 4,000.00 55,099,484.78
275.50 zak 59,000.00 16,254,348.01
22.04 m3 250,000.00 5,509,948.48
13,774.87 m2 100.00 1,377,487.12
1,101.99 m2 3,500.00 3,856,963.93
1,101.99 m2 16,313.22 17,977,000.34
7.29 M3 1,169,481.90 9,940,847.47 8,525,259.88
54.67 zak 59,000.00 3,225,725.44
3.23 m3 250,000.00 807,082.23
6.64 m3 350,000.00 2,322,738.31
7.29 m3 4,000.00 29,159.10
7.29 m3 293,637.98 2,140,554.81
97.20 M2 65,626.15 3,840,659.87 6,378,664.90
12.15 lbr 130,000.00 1,579,451.25
1.46 m3 1,500,000.00 2,186,932.50
0.97 kg 12,500.00 12,149.63
9.72 ltr 1,500.00 14,579.55
97.20 m' 500.00 48,598.50
97.20 m' 26,101.15 2,536,953.48
763.08 KG 10,373.78 9,450,926.42 7,916,027.44
202.71 kg 8,800.00 1,783,868.14
598.52 kg 8,800.00 5,266,994.08
15.26 kg 16,000.00 244,185.70
801.23 kg 15.00 12,018.52
763.08 kg 15.00 11,446.20
763.08 kg 783.03 597,514.79
8.26 M3 1,169,481.90 11,260,505.03 9,656,996.75
61.93 zak 59,000.00 3,653,943.75
3.66 m3 250,000.00 914,223.21
7.52 m3 350,000.00 2,631,084.17
8.26 m3 4,000.00 33,030.00
8.26 m3 293,637.98 2,424,715.62
110.10 M2 65,626.15 4,350,511.36 7,225,439.12
13.76 lbr 130,000.00 1,789,125.00
1.65 m3 1,500,000.00 2,477,250.00
1.10 kg 12,500.00 13,762.50
11.01 ltr 1,500.00 16,515.00
110.10 m' 500.00 55,050.00
110.10 m' 26,101.15 2,873,736.62
864.38 KG 10,373.78 10,705,546.45 8,966,888.08
229.62 kg 8,800.00 2,020,678.44
677.98 kg 8,800.00 5,966,192.87
17.29 kg 16,000.00 276,601.60
907.60 kg 15.00 13,613.99
864.38 kg 15.00 12,965.70
864.38 kg 783.03 676,835.48
2,203.98 M2 34,350.72 116,375,401.40 75,708,278.95
247.95 zak 59,000.00 14,628,913.21
44.08 m3 250,000.00 11,019,896.96
2,203.98 m2 250.00 550,994.85
2,203.98 m2 8,156.61 17,977,000.34
220.40 zak 59,000.00 13,003,478.41
2,203.98 m2 250.00 550,994.85
2,203.98 m2 8,156.61 17,977,000.34
2,203.98 M2 18,070.23 50,774,175.22 39,826,414.51
220.40 kg 22,000.00 4,848,754.66
991.79 kg 22,000.00 21,819,395.97
2,203.98 kg 250.00 550,994.85
2,203.98 m2 500.00 1,101,989.70
2,203.98 m2 5,220.23 11,505,279.34
285.86 M2 90,813.22 25,198,642.58 25,959,599.79
3,573.21 bh 4,000.00 14,292,852.84
71.46 zak 59,000.00 4,216,391.59
5.72 m3 250,000.00 1,429,285.28
3,573.21 m2 100.00 357,321.32
285.86 m2 3,500.00 1,000,499.70
285.86 m2 16,313.22 4,663,249.06
1.94 M3 1,169,481.90 2,638,701.45 2,262,947.47
14.51 zak 59,000.00 856,237.50
0.86 m3 250,000.00 214,232.14
1.76 m3 350,000.00 616,548.33
1.94 m3 4,000.00 7,740.00
1.94 m3 293,637.98 568,189.49
25.80 M2 65,626.15 1,019,465.88 1,693,154.67
3.23 lbr 130,000.00 419,250.00
0.39 m3 1,500,000.00 580,500.00
0.26 kg 12,500.00 3,225.00
2.58 ltr 1,500.00 3,870.00
25.80 m' 500.00 12,900.00
25.80 m' 26,101.15 673,409.67
202.55 KG 10,373.78 2,508,656.66 2,101,232.63
53.81 kg 8,800.00 473,510.48
158.87 kg 8,800.00 1,398,072.44
4.05 kg 16,000.00 64,816.72
212.68 kg 15.00 3,190.20
202.55 kg 15.00 3,038.28
202.55 kg 783.03 158,604.50
1.35 M3 1,169,481.90 1,840,954.50 1,578,800.56
10.13 zak 59,000.00 597,375.00
0.60 m3 250,000.00 149,464.29
1.23 m3 350,000.00 430,150.00
1.35 m3 4,000.00 5,400.00
1.35 m3 293,637.98 396,411.27
18.00 M2 65,626.15 711,255.26 1,181,270.70
2.25 lbr 130,000.00 292,500.00
0.27 m3 1,500,000.00 405,000.00
0.18 kg 12,500.00 2,250.00
1.80 ltr 1,500.00 2,700.00
18.00 m' 500.00 9,000.00
18.00 m' 26,101.15 469,820.70
141.32 KG 10,374.53 1,750,225.58 1,466,082.24
34.13 kg 8,800.00 300,323.77
114.25 kg 8,800.00 1,005,431.76
2.83 kg 16,000.00 45,220.97
155.45 kg 15.00 2,331.71
141.32 kg 15.00 2,119.73
141.32 kg 783.03 110,654.30
571.71 M2 34,350.72 30,187,877.31 19,638,791.44
64.32 zak 59,000.00 3,794,752.43
11.43 m3 250,000.00 2,858,570.57
571.71 m2 250.00 142,928.53
571.71 m2 8,156.61 4,663,249.06
57.17 zak 59,000.00 3,373,113.27
571.71 m2 250.00 142,928.53
571.71 m2 8,156.61 4,663,249.06
571.71 M2 18,070.23 13,170,863.89 10,331,005.53
57.17 kg 22,000.00 1,257,771.05
257.27 kg 22,000.00 5,659,969.72
571.71 kg 250.00 142,928.53
571.71 m2 500.00 285,857.06
571.71 m2 5,220.23 2,984,479.17
1.00 UNIT 33,000,000.00 33,000,000.00
33,000,000.00
1,243.20 KG 18,946,686.26 18,946,686.26
18,946,686.26
541.20 KG 8,248,026.55 8,248,026.55
8,248,026.55
29.86 KG 455,104.52 455,104.52
455,104.52
61.62 KG 939,104.57 939,104.57
939,104.57
21.64 KG 329,746.75 329,746.75
329,746.75
211.01 KG 3,215,815.94 3,215,815.94
3,215,815.94
53.85 KG 820,703.03 820,703.03
820,703.03
6.00 BH 495,000.00 495,000.00
495,000.00
88.48 KG 1,348,457.85 1,348,457.85
1,348,457.85
180.00 M2 21,759,390.00 21,759,390.00
21,759,390.00
33.00 M' 2,156,082.92 2,156,082.92
2,156,082.92
133,466,752.08 101,488,500.00
270.00 M' 271,750.00 103,875,351.86 73,372,500.00
270.00 m' 135,000.00 36,450,000.00
283.50 m' 45,000.00 12,757,500.00
270.00 m' 7,500.00 2,025,000.00
270.00 m' 82,000.00 22,140,000.00
396.00 M' 71,000.00 29,591,400.22 28,116,000.00
99.00 btg 200,000.00 19,800,000.00
396.00 m' 5,000.00 1,980,000.00
396.00 m' 16,000.00 6,336,000.00
583,415,203.50 522,984,551.00
1.00 unit 36,936,000.00 -
1.00 unit
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
3.00 bh
3.00 bh
1.00 lot
1.00 unit
1.00 unit 22,411,687.50 -
1.00 unit
1.00 bh
2.00 bh
2.00 bh
9.00 bh
3.00 bh
2.00 bh
1.00 unit
1.00 unit 26,483,625.00 -
1.00 unit
1.00 bh
1.00 bh
10.00 bh
1.00 bh
3.00 bh
1.00 unit
1.00 unit 48,606,750.00 -
1.00 unit
1.00 bh
7.00 bh
1.00 bh
1.00 bh
7.00 bh
3.00 bh
3.00 bh
1.00 lot
1.00 unit
1.00 unit 26,738,586.00 -
1.00 unit
1.00 bh
4.00 bh
4.00 bh
3.00 bh
3.00 bh
1.00 lot
1.00 unit
1.00 unit 20,840,625.00 -
1.00 unit
1.00 bh
2.00 bh
1.00 bh
3.00 bh
3.00 bh
1.00 bh
2.00 bh
1.00 unit
66.00 ttk 28,440,720.00 -
25.00 ttk 19,107,900.00 -
1.00 ttk 3,240,000.00 -
11.00 ttk 49,896,000.00 -
12.00 bh 3,197,880.00 -
30.00 bh 65,352,420.00 -
24.00 bh 72,576,000.00 -
5.00 bh 226,800.00 -
9.00 bh 479,682.00 -
16.00 bh 16,638,048.00 -
29.00 bh 19,040,994.00 -
1.00 bh 1,093,176.00 -
11.00 bh 35,363,790.00 -
1.00 bh 3,214,890.00 -
11.00 bh 27,629,910.00 -
1.00 lot 20,655,000.00 -
8.00 m 6,577,200.00 -
6.00 m 10,464,552.00 -
10.00 m 5,227,740.00 -
6.00 m 4,130,028.00 -
30.00 m 8,845,200.00 -
59,400,000.00 27,000,000.00
1.00 lot 59,400,000.00 -
Total BoQ Total RAP
(1) (2)
11720205052 10653541631
RAP Budgeting
99,358,287.34 17.72%
(4,427,413.65) -55.58%
164,433.31 1.33%
363,728.89 10.87%
1,491,050.04 17.01%
212,297.27 1.57%
4,809,406.46 15.79%
MARGIN REMARK
965,042.89 23.13%
4,309,812.03 16.89%
4,007,838.72 15.79%
3,473,218.65 33.23%
1,619,544.48 16.23%
- 0.00% Subcont
- 0.00% Subcont
1,900,462.24 15.79%
365,547.95 19.71%
1,959,003.95 16.89%
1,567,600.22 15.79%
1,505,061.42 33.23%
696,215.50 16.22%
- 0.00% Subcont
- 0.00% Subcont
2,277,181.09 15.79%
467,319.83 19.71%
2,140,284.85 16.24%
607,248.29 15.79%
301,401.92 9.06%
593,151.25 16.21%
- 0.00% Subcont
- 0.00% Subcont
15,181,207.27 15.79%
11,163,663.75 28.25%
38,661,576.09 35.32%
809,664.39 15.79%
893,093.10 28.25%
1,279,645.14 16.24%
761,441,688.33 9.76%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
26,832,622.95 20.27%
3,208,223.70 1.57%
287,896,704.30 16.64%
1,377,732.75 17.43%
(640,851.31) -0.12%
28,521,148.14 17.01%
23,416,675.02 9.07%
321,025,480.21 14.65%
1,544,232.75 19.54%
8,060,131.40 1.23%
84,045,000.00 48.98%
(23,845,411.58) -151.59%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
81,054,540.33 9.13%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
(1,011,434.50) -3.02%
486,880.71 17.88%
(665,776.87) -66.08%
402,639.17 16.24%
2,089,302.38 48.30%
(1,057,534.73) -66.08%
639,560.98 16.24%
14,021,431.63 34.94%
3,774,628.47 21.56%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
(2,933,518.61) -3.02%
1,415,587.59 14.24%
(2,538,005.03) -66.08%
1,534,898.98 16.24%
1,603,508.27 14.24%
(2,874,927.76) -66.08%
1,738,658.37 16.24%
40,667,122.45 34.94%
10,947,760.71 21.56%
(760,957.20) -3.02%
375,753.98 14.24%
(673,688.79) -66.08%
407,424.03 16.24%
262,153.94 14.24%
(470,015.44) -66.08%
284,143.34 16.23%
10,549,085.88 34.94%
2,839,858.36 21.56%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
31,978,252.08 23.96%
30,502,851.86 29.36%
1,475,400.22 4.99%
60,430,652.50 10.36% Subcont
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
32,400,000.00 54.55% Subcont
Include
Margin Profit
{(1)-(2)} {(3)/(1)}
1066663421 0.091010645
E
I PEKERJAAN PONDASI
1 Pengukuran & pasang bouwplank 84.00
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.020 0.010
2 Galian Tanah 7.42
4 Timbunan dan pemadatan pasir T. 10 cm 2.88
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
Lantai kerja 1 : 3 : 5 = 5 cm 1.44
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
5 Pondasi setempat 1 X 1 x 0.25 M
- Beton, Sitemix K 225 2.50
COST CODE DESCRIPTION
OIL TRAP
BQ KOEF
QTY
- Split 2/3 cm 0.883 0.650
- Begesting 10.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.400
- Besi 12 354.80
- Kawat beton 0.4mm 0.015 0.015
Pedestal 25 cmx35 cm
- Split 2/3 cm 0.883 0.650
- Begesting 12.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
- Besi 12 , 8 137.88
- Kawat beton 0.4mm 0.020 0.020
-Angkur 3/4 P. 70 cm 40.00
Subcont
-Plat 12 & 8 119.85
Subcont
6 Sloof 20 X 30
- Split 2/3 cm 0.883 0.650
- Begesting 50.40
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.040
- Besi 12 , 8 651.24
- Kawat beton 0.4mm 0.020 0.020
II PEKERJAAN BAK OIL TRAP
1 Galian tanah 540.00
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
3 Lantai kerja 1 : 3 : 5 = 5 cm 15.00
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
4 Pekerjaan lantai beton t= 15 cm
- Beton 1 : 2 : 3 45.00
- Split 2/3 cm 0.756 0.800
- Begesting 12.60
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.018
- Paku 5-12 cm 0.400 0.200
- Besi wiremesh M 8 1 lapis 1,410.00
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
5 Pekerjaan dinding beton t= 15 cm
- Beton 1 : 2 : 3 36.00
- Split 2/3 cm 0.756 0.800
- Begesting 480.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.020 0.018
- Paku 5-12 cm 0.400 0.200
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
III PEKERJAAN LANTAI
1 Pekerjaan lantai teras beton 1: 2 : 3 T. 15 cm 13.20
- Split 2/3 cm 0.756 0.800
2 Begisting 2.20
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.018
- Paku 5-12 cm 0.400 0.200
3 Besi wiremesh M8 1 lapis 394.00
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000
4 Pekerjaan saluran drainase keliling lebar 30 cm 84.00
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Lantai kerja t=5 cm
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 58.000
Acian
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 58.000
Acian
IV PEKERJAAN KOLOM KUDA-KUDA DAN ATAP
1 Kolom baja WF 200 X 100 639.00
Subcont
2 Kuda-kuda baja WF 200 X 100 1,704.00
Subcont
3 Gording & Tie Beam C 125 X 50 2,427.48
Subcont
4 Trekstang dia. 12 mm & Tarikan Angin 16 463.40
Subcont
5 Plat T. 12,8,6 mm 334.34
Subcont
Subcont
7 Nok / Flashing 33.00
Subcont
9 Talang Tegak Pipa PVC 4" 48.00
10 Pengecatan konstruksi besi 4,770.48
Subcont
TOTAL
Rate Rate TOTAL
43,400,357.60
84.00 M' 18,700.00 29,092.99 1,570,800.00
0.50 m3 1,500,000.00
0.38 m3 1,500,000.00
1.68 kg 12,500.00
84.00 m' 2,000.00
84.00 m' 11,092.99
7.42 M3 44,000.00 43,414.38 326,480.00
7.42 m3 1,000.00
7.42 m3 42,414.38
2.47 M3 35,750.00 31,863.80 88,421.67
2.47 m3 2,500.00
2.47 m3 29,363.80
2.88 M3 326,910.00 271,313.22 941,500.80
2.88 m3 250,000.00
2.88 m3 2,500.00
2.88 m3 8,156.61
2.88 m3 2,500.00
2.88 m3 8,156.61
1.44 M3 1,006,450.00 915,156.92 1,449,288.00
7.85 zak 59,000.00
0.75 m3 250,000.00
1.25 m3 350,000.00
1.44 m3 2,500.00
1.44 m3 156,606.92
2.50 M3 1,424,090.00 1,199,183.23 3,560,225.00
21.25 zak 59,000.00
1.07 m3 250,000.00
RAP
QTY
UNIT BQ RAP BQ
2.21 m3 350,000.00
2.50 m3 4,000.00
2.50 m3 277,324.76
10.00 M2 87,809.29 66,251.15 878,092.92
1.25 lbr 130,000.00
0.13 m3 1,500,000.00
3.00 kg 12,500.00
1.00 ltr 1,500.00
10.00 m2 500.00
10.00 m2 26,101.15
354.80 KG 12,385.23 10,293.78 4,394,280.09
372.54 kg 8,800.00
5.32 kg 16,000.00
372.54 kg 15.00
354.80 kg 15.00
354.80 kg 783.03
0.88 M3 1,424,090.00 1,199,183.23 1,246,078.75
7.44 zak 59,000.00
0.38 m3 250,000.00
0.77 m3 350,000.00
0.88 m3 4,000.00
0.88 m3 277,324.76
12.00 M2 105,584.17 70,651.15 1,267,010.00
1.50 lbr 130,000.00
0.18 m3 1,500,000.00
4.80 kg 12,500.00
2.40 ltr 1,500.00
12.00 m2 500.00
12.00 m2 26,101.15
137.88 KG 12,385.23 10,381.82 1,707,675.70
42.90 kg 8,800.00
102.00 kg 8,800.00
2.76 kg 16,000.00
144.77 kg 15.00
137.88 kg 15.00
137.88 kg 783.03
40.00 BH 111,880.00 4,475,200.00
119.85 KG 15,240.26 1,826,544.68
5.04 M3 1,424,090.00 1,199,183.23 7,177,413.60
42.84 zak 59,000.00
2.16 m3 250,000.00
4.45 m3 350,000.00
5.04 m3 4,000.00
5.04 m3 277,324.76
50.40 M2 87,809.29 66,251.15 4,425,588.30
6.30 lbr 130,000.00
0.66 m3 1,500,000.00
15.12 kg 12,500.00
5.04 ltr 1,500.00
50.40 m2 500.00
50.40 m2 26,101.15
651.24 KG 12,385.23 10,375.10 8,065,758.08
171.00 kg 8,800.00
512.90 kg 8,800.00
13.02 kg 16,000.00
683.80 kg 15.00
651.24 kg 15.00
651.24 kg 783.03
247,235,854.32
540.00 M3 44,000.00 43,414.38 23,760,000.00
540.00 m3 1,000.00
540.00 m3 42,414.38
30.00 M3 326,910.00 271,313.22 9,807,300.00
30.00 m3 250,000.00
30.00 m3 2,500.00
30.00 m3 8,156.61
30.00 m3 2,500.00
30.00 m3 8,156.61
15.00 M3 1,006,450.00 915,156.92 15,096,750.00
81.75 zak 59,000.00
7.80 m3 250,000.00
13.05 m3 350,000.00
15.00 m3 2,500.00
15.00 m3 156,606.92
45.00 M3 1,424,090.00 1,259,198.83 64,084,050.00
438.75 zak 59,000.00
21.89 m3 250,000.00
34.03 m3 350,000.00
45.00 m3 4,000.00
45.00 m3 293,637.98
12.60 M2 87,809.29 70,651.15 1,106,397.08
1.58 lbr 130,000.00
0.19 m3 1,500,000.00
5.04 kg 12,500.00
2.52 ltr 1,500.00
12.60 m2 500.00
12.60 m2 26,101.15
1,410.00 KG 12,385.23 13,537.59 17,463,176.25
22.82 lbr 750,000.00
28.20 kg 16,000.00
25.00 lbr 2,000.00
25.00 lbr 5,000.00
25.00 lbr 48,383.42
14.10 kg 8,800.00
0.14 kg 16,000.00
14.10 kg 15.00
14.10 kg 15.00
14.10 kg 783.03
36.00 M3 1,424,090.00 1,259,198.83 51,267,240.00
351.00 zak 59,000.00
17.51 m3 250,000.00
27.23 m3 350,000.00
36.00 m3 4,000.00
36.00 m3 293,637.98
480.00 M2 105,584.17 78,001.15 50,680,400.00
60.00 lbr 130,000.00
9.60 m3 1,500,000.00
192.00 kg 12,500.00
48.00 ltr 1,500.00
480.00 m2 500.00
480.00 m2 26,101.15
1,128.00 KG 12,385.23 13,390.30 13,970,541.00
18.26 lbr 750,000.00
22.56 kg 16,000.00
17.00 lbr 2,000.00
17.00 lbr 5,000.00
17.00 lbr 48,383.42
11.28 kg 8,800.00
0.11 kg 16,000.00
11.28 kg 15.00
11.28 kg 15.00
11.28 kg 783.03
66,454,483.34
13.20 M3 1,424,090.00 1,259,198.83 18,797,988.00
128.70 zak 59,000.00
6.42 m3 250,000.00
9.98 m3 350,000.00
13.20 m3 4,000.00
13.20 m3 293,637.98
2.20 M2 87,809.29 70,651.15 193,180.44
0.28 lbr 130,000.00
0.03 m3 1,500,000.00
0.88 kg 12,500.00
0.44 ltr 1,500.00
2.20 m2 500.00
2.20 m2 26,101.15
394.00 KG 13,536.33 13,397.42 5,333,314.90
6.38 lbr 750,000.00
7.88 kg 16,000.00
6.00 lbr 2,000.00
6.00 lbr 5,000.00
6.00 lbr 48,383.42
3.94 kg 8,800.00
- kg 16,000.00
3.94 kg 15.00
3.94 kg 15.00
3.94 kg 783.03
84.00 M' 467,500.00 222,144.75 39,270,000.00
0.50 m3 1,500,000.00
0.42 m3 1,500,000.00
0.84 kg 12,500.00
84.00 m' 2,000.00
84.00 m' 11,092.99
7.56 m3 1,000.00
7.56 m3 42,414.38
1.26 m3 250,000.00
1.26 m3 2,500.00
1.26 m3 8,156.61
5.04 zak 59,000.00
0.66 m3 250,000.00
1.26 m3 2,500.00
1.26 m3 156,606.92
2,772.00 bh 1,650.00
14.49 zak 59,000.00
2.17 m3 250,000.00
50.40 m2 3,500.00
50.40 m2 16,313.22
17.68 zak 59,000.00
17.81 m3 250,000.00
67.20 m2 250.00
67.20 m2 8,156.61
21.21 zak 59,000.00
67.20 m2 250.00
67.20 m2 8,156.61
4.00 BH 715,000.00 387,250.97 2,860,000.00
0.06 m3 1,500,000.00
0.05 m3 1,500,000.00
0.10 kg 12,500.00
10.00 m' 2,000.00
10.00 m' 11,092.99
0.50 m3 1,000.00
0.50 m3 42,414.38
0.05 m3 250,000.00
0.05 m3 2,500.00
0.05 m3 8,156.61
0.20 zak 59,000.00
0.03 m3 250,000.00
0.05 m3 2,500.00
0.05 m3 156,606.92
176.00 m2 1,650.00
8.60 zak 59,000.00
0.96 m3 250,000.00
3.20 m2 3,500.00
3.20 m2 16,313.22
0.06 zak 59,000.00
0.06 m3 250,000.00
3.20 m2 250.00
3.20 m2 8,156.61
0.28 zak 59,000.00
3.20 m2 250.00
3.20 m2 8,156.61
Sub Jumlah 186,494,046.25
639.00 KG 15,240.26 9,738,523.58
1,704.00 KG 15,240.26 25,969,396.22
2,427.48 KG 15,240.26 36,995,416.63
463.40 KG 15,240.26 7,062,334.63
334.34 KG 15,240.26 5,095,427.19
523.11 M2 120,885.50 63,236,413.91
33.00 M' 69,867.77 2,305,636.38
66.00 M' 384,723.53 271,750.00 25,391,752.68
66.00 m' 135,000.00
69.30 m' 45,000.00
66.00 m' 7,500.00
66.00 m' 82,000.00
48.00 M' 74,725.76 71,000.00 3,586,836.39
12.00 btg 200,000.00
48.00 m' 5,000.00
48.00 m' 16,000.00
4,770.48 KG 1,490.90 7,112,308.63
Total BoQ
(1)
543584741.5
RAP Budgeting
TOTAL
38,026,580.10 5,373,777.50 12.38%
2,443,811.16 (873,011.16) -55.58%
756,000.00
567,000.00
21,000.00
168,000.00
931,811.16
322,134.70 4,345.30 1.33%
7,420.00
314,714.70
78,809.80 9,611.87 10.87%
6,183.33
72,626.47
781,382.07 160,118.73 17.01%
720,000.00
7,200.00
23,491.04
7,200.00
23,491.04
1,317,825.96 131,462.04 9.07%
463,032.00
187,200.00
438,480.00
3,600.00
225,513.96
2,997,958.06 562,266.94 15.79%
1,253,750.00
268,303.57
RAP REMARK MARGIN
772,592.59
10,000.00
693,311.90
662,511.50 215,581.42 24.55%
162,500.00
195,000.00
37,500.00
1,500.00
5,000.00
261,011.50
3,652,233.14 742,046.95 16.89%
3,278,352.00
85,152.00
5,588.10
5,322.00
277,819.04
1,049,285.32 196,793.43 15.79%
438,812.50
93,906.25
270,407.41
3,500.00
242,659.17
847,813.80 419,196.20 33.09%
195,000.00
270,000.00
60,000.00
3,600.00
6,000.00
313,213.80
1,431,445.59 276,230.12 16.18%
377,520.00
897,600.00
44,121.60
2,171.61
2,068.20
107,964.18
4,475,200.00 - 0.00% Subcont
4,475,200.00
1,826,544.68 - 0.00% Subcont
1,826,544.68
6,043,883.46 1,133,530.14 15.79%
2,527,560.00
540,900.00
1,557,546.67
20,160.00
1,397,716.79
3,339,057.96 1,086,530.34 24.55%
819,000.00
982,800.00
189,000.00
7,560.00
25,200.00
1,315,497.96
6,756,682.89 1,309,075.20 16.23%
1,504,800.00
4,513,520.00
208,396.80
10,257.03
9,768.60
509,940.46
219,828,635.84 27,407,218.48 11.09%
23,443,765.20 316,234.80 1.33%
540,000.00
22,903,765.20
8,139,396.60 1,667,903.40 17.01%
7,500,000.00
75,000.00
244,698.30
75,000.00
244,698.30
13,727,353.80 1,369,396.20 9.07%
4,823,250.00
1,950,000.00
4,567,500.00
37,500.00
2,349,103.80
56,663,947.20 7,420,102.80 11.58%
25,886,250.00
5,472,321.43
11,911,666.67
180,000.00
13,213,709.10
890,204.49 216,192.59 19.54%
204,750.00
283,500.00
63,000.00
3,780.00
6,300.00
328,874.49
19,088,005.03 (1,624,828.79) -9.30%
17,114,419.81
451,200.00
50,000.00
125,000.00
1,209,585.50
124,080.00
2,256.00
211.50
211.50
11,040.72
45,331,157.76 5,936,082.24 11.58%
20,709,000.00
4,377,857.14
9,529,333.33
144,000.00
10,570,967.28
37,440,552.00 13,239,848.00 26.12%
7,800,000.00
14,400,000.00
2,400,000.00
72,000.00
240,000.00
12,528,552.00
15,104,253.77 (1,133,712.77) -8.12%
13,691,535.85
360,960.00
34,000.00
85,000.00
822,518.14
99,264.00
1,804.80
169.20
169.20
8,832.58
42,264,602.60 24,189,880.74 36.40%
16,621,424.51 2,176,563.49 11.58%
7,593,300.00
1,605,214.29
3,494,088.89
52,800.00
3,876,021.34
155,432.53 37,747.91 19.54%
35,750.00
49,500.00
11,000.00
660.00
1,100.00
57,422.53
5,278,583.10 54,731.81 1.03%
4,782,327.24
126,080.00
12,000.00
30,000.00
290,300.52
34,672.00
-
59.10
59.10
3,085.14
18,660,158.59 20,609,841.41 52.48%
756,000.00
630,000.00
10,500.00
168,000.00
931,811.16
7,560.00
320,652.71
315,000.00
3,150.00
10,277.33
297,360.00
163,800.00
3,150.00
197,324.72
4,573,800.00
854,910.00
541,800.00
176,400.00
822,186.29
1,043,238.00
4,452,000.00
16,800.00
548,124.19
1,251,390.00
16,800.00
548,124.19
1,549,003.87 1,310,996.13 45.84%
90,000.00
75,000.00
1,250.00
20,000.00
110,929.90
500.00
21,207.19
12,500.00
125.00
407.83
11,800.00
6,500.00
125.00
7,830.35
290,400.00
507,400.00
240,000.00
11,200.00
52,202.30
3,304.00
16,000.00
800.00
26,101.15
16,520.00
800.00
26,101.15
178,858,957.19 7,635,089.07 4.09%
9,738,523.58 - 0.00% Subcont
9,738,523.58
25,969,396.22 - 0.00% Subcont
25,969,396.22
36,995,416.63 - 0.00% Subcont
36,995,416.63
7,062,334.63 - 0.00% Subcont
7,062,334.63
5,095,427.19 - 0.00% Subcont
5,095,427.19
63,236,413.91 - 0.00% Subcont
63,236,413.91
2,305,636.38 - 0.00% Subcont
2,305,636.38
17,935,500.00 7,456,252.68 29.36%
8,910,000.00
3,118,500.00
495,000.00
5,412,000.00
3,408,000.00 178,836.39 4.99%
2,400,000.00
240,000.00
768,000.00
7,112,308.63 - 0.00% Subcont
7112308.632
(2) {(1)-(2)} {(3)/(1)}
478978775.7 0.118851691 64605965.78
G
I PEKERJAAN PONDASI
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.020 0.010
2 Galian tanah 43.47
3 Urugan kembali 14.49
4 Urugan pasir di bawah pondasi & sloof t= 10 cm 5.44
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
5 Lantai kerja di bawah pondasi & sloof t= 5 cm 2.72
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
6 Pondasi setempat 1.5X1.5X0.25
- Pek. Besi 16 758.40
- Kawat beton 0.4mm 0.015 0.020
TYRE REPAIR
QTY
BQ
- Pek. Begisting 9.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.400
- Split 2/3 cm 0.883 0.650
7 Kolom pedestal 0.5x0.8
- Pek. Besi 12, 8 279.35
- Kawat beton 0.4mm 0.020 0.020
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
- Split 2/3 cm 0.883 0.650
- Angkur 22 24.00
Subcont
- Base plate t= 12 mm 263.76
Subcont
8 Sloof 30/60
- Pek. Besi 16, 12, 10 2,400.43
- Kawat beton 0.4mm 0.020 0.020
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.040
- Split 2/3 cm 0.883 0.650
II PEKERJAAN LANTAI
1 Pekerjaan timbunan pasir t = 5 cm 57.50
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
2 Pekerjaan lantai kerja t = 5 cm 57.50
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
3 Pekerjaan lantai beton bertulang T. 30 cm
- Split 2/3 cm 0.883 0.650
- Begisting 31.80
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.018
- Paku 5-12 cm 0.400 0.200
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
4 Pekerjaan lantai apron beton 1: 2 : 3 T. 30 cm
- Split 2/3 cm 0.883 0.650
- Begisting 25.80
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.018
- Paku 5-12 cm 0.400 0.200
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
III PEKERJAAN KOLOM KUDA-KUDA DAN ATAP
1 WF 600 x 300x6 (Kolom) 5,436.00
Subcont
2 WF 300 x 150x6.5 (kuda-kuda) 8,587.80
Subcont
3 CNP 150 (gording) 3,520.00
Subcont
4 WF 300 x 150x6.5 (Girder) 4,844.40
Subcont
5 Besi siku 50 x 50 x 6 meter 1,214.08
Subcont
6 end plate 12 mm 105.30
Subcont
7 Plat gording 6 mm 98.28
Subcont
8 Baut kap 19 mm 450.00
Subcont
9 Baut gording 10 mm 360.00
Subcont
10 Baut trakstang 12 170.30
Subcont
11 Tarikan angin 16 113.76
Subcont
12 Atap zincalum 632.40
Subcont
13 Nok zincalum 32.00
Subcont
Subcont
IV PEKERJAAN ELEKTRIKAL
Supply & install Distribution Board Outdoor SDB-TS sesuai dengan gambar, lengkap dengan komponen : 1.00
- Box panel outdoor type tebal plat 2 mm IP 56 cat powder coating warna orange 1.00
Subcont
- MCCB 3P 125 A 36 kA type padlockable, Merlin gerin 1.00
Subcont
- MCB 1P 10 A 6 kA, Merlin gerin 7.00
Subcont
Subcont
Subcont
- ELCB 30 mA 2P 25 A, Merlin Gerin 2.00
Subcont
- ELCB 30 mA 4P 40 A, Merlin Gerin 6.00
Subcont
- Pilot lamp type LED 220 VAC, Merlin Gerin 3.00
Subcont
- Fuse 2 Amp, Merlin Gerin 3.00
Subcont
- Wiring, labeling & accessories 1.00
Subcont
Supply & install HBL250MH high bay down light luminaire IP54 sealed type 250 W metal halide , Phillips 12.00
Subcont
Supply & install WWL70W HP sodium IP56 Metroson 70H SONT70W sodium lamp, Phillips 12.00
Subcont
Supply & install single gang switch WS226 15 A 250 V IP56, Clipsal 6.00
Subcont
Supply & install socket outlet 3 square pin type 56SO210 16 A 250 V IP56, Clipsal 6.00
Subcont
Supply & install industrial socket outlet 3P+N+E 40 Amp IP56 c/w plug, Clipsal 6.00
Subcont
Instalasi penerangan dengan kabel NYY 3 X 2.5 mm, unarmoured copper stranded conductor (Supreme, Kabel Metal, Tranka, Kabelindo) diproteksi Conduit high impact, clipsal atau setara 24
Subcont
Instalasi socket outlet dengan kabel NYY 3 X 2.5 mm, unarmoured copper stranded conductor (Supreme, Kabel Metal, Tranka, Kabelindo) diproteksi Conduit high impact, clipsal atau setara 6
Subcont
Instalasi industrial socket outlet dengan kabel NYY 4 X 2.5 mm + E, unarmoured copper stranded conductor (Supreme, Kabel Metal, Tranka, Kabelindo) diproteksi Conduit high impact, clipsal atau setara 6
Subcont
Earthing system SDB-TS resistance < 5 ohm dengan material : 1.00
- Earthing electrodes copper clad steel 20 mm P= 3 M, Erico
- Bar copper stranded conductor 50 mm
- Earthing copper bar 10 X 40 X 500 mm
- Accessories
Subcont
TOTAL
Rate TOTAL
117,504,042.08
146.00 m' 29,092.99 2,730,200.00
0.88 m3 1,500,000.00
0.66 m3 1,500,000.00
2.92 kg 12,500.00
146.00 m' 2,000.00
146.00 m' 11,092.99
43.47 m3 383,265.64 1,912,680.00
43.47 m3 1,000.00
43.47 m3 42,414.38
14.49 m3 31,863.80 518,017.50
14.49 m3 2,500.00
14.49 m3 29,363.80
5.44 m3 271,313.22 1,778,390.40
5.44 m3 250,000.00
5.44 m3 2,500.00
5.44 m3 8,156.61
5.44 m3 2,500.00
5.44 m3 8,156.61
2.72 m3 915,156.92 2,737,544.00
14.82 zak 59,000.00
1.41 m3 250,000.00
2.37 m3 350,000.00
2.72 m3 2,500.00
2.72 m3 156,606.92
758.40 kg 10,293.78 9,392,959.48
796.32 kg 8,800.00
11.38 kg 16,000.00
QTY
UNIT RAP BQ RAP REMARKS
796.32 kg 15.00
758.40 kg 15.00
758.40 kg 783.03
9.00 m2 66,251.15 790,283.63
1.13 lbr 130,000.00
0.12 m3 1,500,000.00
2.70 kg 12,500.00
0.90 ltr 1,500.00
9.00 m2 500.00
9.00 m2 26,101.15
3.38 m3 1,199,183.23 4,806,303.75
28.69 zak 59,000.00
1.45 m3 250,000.00
2.98 m3 350,000.00
3.38 m3 4,000.00
3.38 m3 277,324.76
279.35 kg 10,385.83 3,459,814.39
135.30 kg 8,800.00
158.40 kg 8,800.00
5.59 kg 16,000.00
293.32 kg 15.00
279.35 kg 15.00
279.35 kg 783.03
36.50 m2 70,651.15 3,853,822.08
4.56 lbr 130,000.00
0.55 m3 1,500,000.00
14.60 kg 12,500.00
7.30 ltr 1,500.00
36.50 m2 500.00
36.50 m2 26,101.15
6.30 m3 1,199,183.23 8,971,767.00
53.55 zak 59,000.00
2.70 m3 250,000.00
5.56 m3 350,000.00
6.30 m3 4,000.00
6.30 m3 277,324.76
24.00 bh 2,938,800.00
263.76 kg 4,019,769.92
2,400.43 kg 10,061.99 29,729,880.96
736.00 kg 8,800.00
486.50 kg 8,800.00
1,298.10 kg 8,800.00
1.15 kg 16,000.00
2,520.45 kg 15.00
2,400.43 kg 15.00
2,400.43 kg 783.03
77.40 m2 66,251.15 6,796,439.18
9.68 lbr 130,000.00
1.01 m3 1,500,000.00
23.22 kg 12,500.00
7.74 ltr 1,500.00
77.40 m2 500.00
77.40 m2 26,101.15
23.22 m3 1,199,183.23 33,067,369.80
197.37 zak 59,000.00
9.97 m3 250,000.00
20.50 m3 350,000.00
23.22 m3 4,000.00
23.22 m3 277,324.76
719,364,816.69
57.50 M3 271,313.22 18,797,325.00
57.50 m3 250,000.00
57.50 m3 2,500.00
57.50 m3 8,156.61
57.50 m3 2,500.00
57.50 m3 8,156.61
57.50 M3 915,156.92 57,870,875.00
313.38 zak 59,000.00
29.90 m3 250,000.00
50.03 m3 350,000.00
57.50 m3 2,500.00
57.50 m3 156,606.92
207.00 M3 1,199,183.23 294,786,630.00
1,759.50 zak 59,000.00
88.86 m3 250,000.00
182.77 m3 350,000.00
207.00 m3 4,000.00
207.00 m3 277,324.76
31.80 M2 70,651.15 2,792,335.48
3.98 lbr 130,000.00
0.48 m3 1,500,000.00
12.72 kg 12,500.00
6.36 ltr 1,500.00
31.80 m2 500.00
31.80 m2 26,101.15
6,486.00 KG 13,554.67 87,796,650.89
104.97 lbr 750,000.00
129.72 kg 16,000.00
117.00 lbr 2,000.00
117.00 lbr 5,000.00
117.00 lbr 48,383.42
64.86 kg 8,800.00
0.65 kg 16,000.00
64.86 kg 15.00
64.86 kg 15.00
64.86 kg 783.03
138.00 M3 1,199,183.23 196,524,420.00
1,173.00 zak 59,000.00
59.24 m3 250,000.00
121.85 m3 350,000.00
138.00 m3 4,000.00
138.00 m3 277,324.76
25.80 M2 70,651.15 2,265,479.73
3.23 lbr 130,000.00
0.39 m3 1,500,000.00
10.32 kg 12,500.00
5.16 ltr 1,500.00
25.80 m2 500.00
25.80 m2 26,101.15
4,324.00 KG 13,375.35 58,531,100.59
69.98 lbr 750,000.00
86.48 kg 16,000.00
64.00 lbr 2,000.00
64.00 lbr 5,000.00
64.00 lbr 48,383.42
43.24 kg 8,800.00
0.43 kg 16,000.00
43.24 kg 15.00
43.24 kg 15.00
43.24 kg 783.03
517,317,159.28
5,436.00 kg 82,846,031.62
8,587.80 kg 130,880,270.48
3,520.00 kg 53,645,701.12
4,844.40 kg 73,829,896.17
1,214.08 kg 18,502,890.00
105.30 kg 1,604,798.96
98.28 kg 1,497,812.36
450.00 biji 4,950,000.00
360.00 biji 1,386,000.00
170.30 kg 2,595,415.60
113.76 kg 1,733,731.52
632.40 M2 76,447,990.20
32.00 m' 2,235,768.62
68.00 m' 271,750.00 26,161,199.73
68.00 m' 135,000.00
71.40 m' 45,000.00
68.00 m' 7,500.00
68.00 m' 82,000.00
51.00 m' 71,000.00 3,811,013.66
12.75 btg 200,000.00
51.00 m' 5,000.00
51.00 m' 16,000.00
23,602.28 KG 35,188,639.25
120,714,016.50
1.00 Unit 15,499,512.00
1.00 Buah
1.00 Buah
7.00 Buah
3.00 Buah
7.00 Buah
2.00 Buah
6.00 Buah
3.00 Buah
3.00 Buah
1.00 Ls
12.00 Buah 39,953,088.00
12.00 Buah 24,848,208.00
6.00 Buah 3,272,724.00
6.00 Buah 6,239,268.00
6.00 Buah 16,030,224.00
24 Ttk 6,571,983.60
6 Ttk 1,642,995.90
6 Ttk 2,190,888.00
1.00 Ls 4,465,125.00
Total BoQ
(1)
1474900035
RAP Budgeting
TOTAL
107,518,098.45 9,985,943.63 8.50%
4,247,576.54 (1,517,376.54) -55.58%
1,314,000.00
985,500.00
36,500.00
292,000.00
1,619,576.54
16,660,557.15 (14,747,877.15) -771.06%
43,470.00
1,843,753.10
461,706.46 56,311.04 10.87%
36,225.00
425,481.46
1,475,943.92 302,446.48 17.01%
1,360,000.00
13,600.00
44,371.96
13,600.00
44,371.96
2,489,226.82 248,317.18 9.07%
874,616.00
353,600.00
828,240.00
6,800.00
425,970.82
7,806,802.75 1,586,156.73 16.89%
7,007,616.00
182,016.00
MARGIN REMARK RAP
11,944.80
11,376.00
593,849.95
596,260.35 194,023.28 24.55%
146,250.00
175,500.00
33,750.00
1,350.00
4,500.00
234,910.35
4,047,243.39 759,060.36 15.79%
1,692,562.50
362,209.82
1,043,000.00
13,500.00
935,971.07
2,901,281.44 558,532.94 16.14%
1,190,640.00
1,393,920.00
89,392.00
4,399.76
4,190.25
218,739.43
2,578,766.98 1,275,055.11 33.09%
593,125.00
821,250.00
182,500.00
10,950.00
18,250.00
952,691.98
7,554,854.32 1,416,912.68 15.79%
3,159,450.00
676,125.00
1,946,933.33
25,200.00
1,747,145.99
2,938,800.00 - 0.00% Subcont
2,938,800.00
4,019,769.92 - 0.00% Subcont
4,019,769.92
24,153,101.93 5,576,779.04 18.76%
6,476,800.00
4,281,200.00
11,423,280.00
18,400.00
37,806.77
36,006.45
1,879,608.70
5,127,839.01 1,668,600.17 24.55%
1,257,750.00
1,509,300.00
290,250.00
11,610.00
38,700.00
2,020,229.01
27,845,034.50 5,222,335.30 15.79%
11,644,830.00
2,492,003.57
7,175,840.00
92,880.00
6,439,480.93
631,760,367.56 87,604,449.13 12.18%
15,600,510.15 3,196,814.85 17.01%
14,375,000.00
143,750.00
469,005.08
143,750.00
469,005.08
52,621,522.90 5,249,352.10 9.07%
18,489,125.00
7,475,000.00
17,508,750.00
143,750.00
9,004,897.90
248,230,927.70 46,555,702.30 15.79%
103,810,500.00
22,215,535.71
63,970,666.67
828,000.00
57,406,225.32
2,246,706.57 545,628.91 19.54%
516,750.00
715,500.00
159,000.00
9,540.00
15,900.00
830,016.57
87,915,589.99 (118,939.10) -0.14%
78,726,331.12
2,075,520.00
234,000.00
585,000.00
5,660,860.14
570,768.00
10,377.60
972.90
972.90
50,787.33
165,487,285.13 31,037,134.87 15.79%
69,207,000.00
14,810,357.14
42,647,111.11
552,000.00
38,270,816.88
1,822,799.67 442,680.06 19.54%
419,250.00
580,500.00
129,000.00
7,740.00
12,900.00
673,409.67
57,835,025.44 696,075.15 1.19%
52,484,220.75
1,383,680.00
128,000.00
320,000.00
3,096,538.88
380,512.00
6,918.40
648.60
648.60
33,858.22
509,444,945.89 7,872,213.39 1.52%
82,846,031.62 - 0.00% Subcont
82,846,031.62
130,880,270.48 - 0.00% Subcont
130,880,270.48
53,645,701.12 - 0.00% Subcont
53,645,701.12
73,829,896.17 - 0.00% Subcont
73,829,896.17
18,502,890.00 - 0.00% Subcont
18,502,890.00
1,604,798.96 - 0.00% Subcont
1,604,798.96
1,497,812.36 - 0.00% Subcont
1,497,812.36
4,950,000.00 - 0.00% Subcont
4,950,000.00
1,386,000.00 - 0.00% Subcont
1,386,000.00
2,595,415.60 - 0.00% Subcont
2,595,415.60
1,733,731.52 - 0.00% Subcont
1,733,731.52
76,447,990.20 - 0.00% Subcont
76,447,990.20
2,235,768.62 - 0.00% Subcont
2,235,768.62
18,479,000.00 7,682,199.73 29.36%
9,180,000.00
3,213,000.00
510,000.00
5,576,000.00
3,621,000.00 190,013.66 4.99%
2,550,000.00
255,000.00
816,000.00
35,188,639.25 - 0.00% Subcont
35,188,639.25
131,942,070.00 (11,228,053.50) -9.30% Subcont
- Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
- Include
Include
Include
Include
- Include
Include
Include
Include
- Include
Include
Include
Include
- Include
Include
Include
Include
Include
Include
(2) {(1)-(2)} {(3)/(1)}
0.063892162 1380665482 94234552.65
F
I PENGUKURAN & PONDASI
1 Pengukuran & pasang bouwplank
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.020 0.010
2 Pekerjaan timbunan pasir T. 10 cm
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
3 Pekerjaan lantai rabat beton T. 5 cm
Lantai rabat beton t= 5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
II PEKERJAAN LANTAI BETON
1 Pekerjaan lantai beton bertulang
- Split 2/3 cm 0.883 0.650
b begisting
STORAGE YARD 50X50
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.018
- Paku 5-12 cm 0.300 0.200
c. besi wiremesh M8 = 1 lapis
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
TOTAL
Rate Rate TOTAL
211,273,750.00
200.00 200.00 M' 18,700.00 29,092.99 3,740,000.00
1.20 m3 1,500,000.00
0.90 m3 1,500,000.00
4.00 kg 12,500.00
200.00 m' 2,000.00
200.00 m' 11,092.99
250.00 250.00 M3 326,910.00 271,313.22 81,727,500.00
250.00 m3 250,000.00
250.00 m3 2,500.00
250.00 m3 8,156.61
250.00 m3 2,500.00
250.00 m3 8,156.61
125.00 125.00 M3 1,006,450.00 915,156.92 125,806,250.00
681.25 zak 59,000.00
65.00 m3 250,000.00
108.75 m3 350,000.00
125.00 m3 2,500.00
125.00 m3 156,606.92
695,719,932.54
375.00 375.00 M3 1,424,090.00 1,199,183.23 534,033,750.00
3,187.50 zak 59,000.00
160.98 m3 250,000.00
331.11 m3 350,000.00
375.00 m3 4,000.00
375.00 m3 277,324.76
30.00 30.00 M2 87,809.29 66,251.15 2,634,278.75
QTY
RAP BQ RAP BQ BQ UNIT
3.75 lbr 130,000.00
0.39 m3 1,500,000.00
9.00 kg 12,500.00
3.00 ltr 1,500.00
30.00 m2 500.00
30.00 m2 26,101.15
11,750.00 11,750.00 KG 13,536.33 13,554.87 159,051,903.79
190.16 lbr 750,000.00
235.00 kg 16,000.00
212.00 lbr 2,000.00
212.00 lbr 5,000.00
212.00 lbr 48,383.42
117.50 kg 8,800.00
1.18 kg 16,000.00
117.50 kg 15.00
117.50 kg 15.00
117.5 kg 783.03
Total BoQ
(1)
906993682.5
RAP Budgeting
TOTAL
188,041,518.00 23,232,232.00 11.00%
5,818,598.00 (2,078,598.00) -55.58%
1,800,000.00
1,350,000.00
50,000.00
400,000.00
2,218,598.00
67,828,305.00 13,899,195.00 17.01%
62,500,000.00
625,000.00
2,039,152.50
625,000.00
2,039,152.50
114,394,615.00 11,411,635.00 9.07%
40,193,750.00
16,250,000.00
38,062,500.00
312,500.00
19,575,865.00
610,951,025.24 84,768,907.30 12.18%
449,693,709.60 84,340,040.40 15.79%
188,062,500.00
40,245,535.71
115,888,888.89
1,500,000.00
103,996,785.00
1,987,534.50 646,744.25 24.55%
RAP MARGIN REMARK
487,500.00
585,000.00
112,500.00
4,500.00
15,000.00
783,034.50
159,269,781.14 (217,877.35) -0.14%
142,620,165.08
3,760,000.00
424,000.00
1,060,000.00
10,257,285.04
1,034,000.00
18,800.00
1,762.50
1,762.50
92006.025
(2) {(1)-(2)} {(3)/(1)}
0.119075955 798992543.2 108001139.3
H
I PEKERJAAN PONDASI
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.020 0.010
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
5 Lantai kerja 1 : 3 : 5 = 5 cm 1.78
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
6 Pondasi setempat Uk. 1mx1mx25cm
RUMAH GENSET
COST CODE DESCRIPTION BQ KOEF
QTY
- Split 2/3 cm 0.883 0.650
- Begesting 14.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.400
- Besi 12mm-150mm 2 Lapis 447.00
- Kawat beton 0.4mm 0.015 0.020
7 Kolom Pedestal Uk. 25cmx35cm
- Split 2/3 cm 0.883 0.650
- Begesting 16.80
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.015
- Paku 5-12 cm 0.400 0.400
- Besi 612mm / Sengkang 8mm-150mm 129.15
- Kawat beton 0.4mm 0.020 0.020
-Angkur 3/4 P. 70 cm 56.00
Subcont 1.000
-Baseplate 12mm 79.13
Subcont 1.100
8 Sloof 20/30Cm
- Split 2/3 cm 0.883 0.650
- Begesting 64.80
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.040
- Besi 412mm / Sengkang 8mm-150mm 857.74
- Kawat beton 0.4mm 0.020 0.020
II PEKERJAAN LANTAI
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
2 Pekerjaan lantai kerja t = 5 cm 18.00
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
- Split 2/3 cm 0.883 0.650
- Begisting 10.08
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.018
- Paku 5-12 cm 0.300 0.200
- Besi wiremesh M 8 (1 lapis) 1,692.00
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
4 Pondasi genset t= 20 cm
- Split 2/3 cm 0.883 0.650
- Begisting 12.48
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.018
- Paku 5-12 cm 0.300 0.200
- Besi wiremesh M 8 (1 lapis) 203.04
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
5 Pekerjaan parit oil catcher 20 cm 64.00
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Lantai kerja t=5 cm
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 60.000
Acian
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 58.000
Acian
PEKERJAAN TERAS & SAL KELILING
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
8 Pekerjaan rabat beton t = 10 cm 8.80
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
9 Pekerjaan parit keliling bangunan 30 cm 92.00
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Lantai kerja t=5 cm
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 58.000
Acian
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 58.000
Acian
III PEKERJAAN OIL TRAP
1 Galian tanah 4.50
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
3 Lantai kerja 1 : 3 : 5 = 5 cm 0.30
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
4 Pekerjaan pipa PVC 4" 8.00
- Consumable pekerjaan pasang pipa pvc aw 4" 1.000 1.000
- Upah pekerjaan pasang pipa pvc aw 4" 1.000 1.000
- Beton 1 : 2 : 3 0.45
- Split 2/3 cm 0.756 0.800
- Begesting 1.20
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.015 0.018
- Paku 5-12 cm 0.400 0.200
- Besi wiremesh M 8 1 lapis 14.10
- Wire mesh M8 540cmx210cm 0.016 0.018
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
- Beton 1 : 2 : 3 1.50
- Split 2/3 cm 0.756 0.800
- Begesting 30.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.020 0.018
- Paku 5-12 cm 0.400 0.200
- Besi wiremesh M 8 1 lapis 70.50
- Wire mesh M8 540cmx210cm 0.016 0.015
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
1 Pekerjaan Kolom WF.200.100
a. Base plate 12 mm 79.13
Subcont
b. Kolom WF 200.100 1,491.00
Subcont
2 Pekerjaan Kuda Kuda Baja WF.200.100
a. Plat Joint 12mm 101.70
Subcont
b. Mur Baut HTB M12 108.00
Subcont
c. Kuda2 WF.200.100 2,385.60
Subcont
3 Pekerjaan Gordeng CNP.125.50.20.3,2
a. Klip Gording Plat 6mm 33.90
Subcont
b. Mur Baut u/. Ikatan Gordeng 144.00
Subcont
c. Gordeng CNP. 125.50.20.3,2 1,785.96
Subcont
d. Bracing Dia. 16mm 132.70
Subcont
e. Plat 8mm dudukan Bracing 22.60
Subcont
f. Trekstang Besi Dia. 12mm 74.50
Subcont
h. Turnbuckles 16mm 12.00
Subcont
Subcont
5 Nok / Flashing 33.00
Subcont
Subcont
V PEKERJAAN DINDING & PINTU
Dinding bata
a. Pasang dinding batako 224.00
- Bataco 12.500 12.500
b. Pekerjaan plster + aci 448.00
Plaster 1.5 cm
Acian
c. Pengecatan 448.00
- Cat dasar dinding bata 0.100 0.120
- Cat dinding bata 0.500 0.180
- Consumable pekerjaan pengecatan dinding bata merah 1.000 1.000
- Upah pekerjaan pengecatan dinding bata 1.000 1.000
Pekerjaan kolom praktis & ring balok
a. Pengecoran beton 1:2:3 2.54
- Pasir beton 0.4429 0.550
- Split 2/3 cm 0.9104 0.800
b. Besi utama 10,sengkang 6 343.97
- Kawat beton 0.4mm 0.020 0.020
Dinding harmonika
a. Rangka dinding CNP 100.50 685.00
Subcont
b. Pengecatan rangka dinding 685.00
Subcont
c. Pasang dinding kawat harmonika 300.00
Subcont
Pekerjaan kusen & daun pintu
a. Pekerjaan kusen 0.45
Include harga pintu dan jendela
b. Pekerjaan pintu plywood rangka kayu (1.5x3.5 m) + accessories 10.00
Subcont
c. Pekerjaan pintu plywood rangka kayu (0.8x2.1 m) + accessories 1.00
Subcont
d. Pekerjaan jendela kaca mati 2.00
Subcont
A PANEL LISTRIK
A.I PANEL SDB-PH-01 1.00
- Box panel color orange IP65/66 powder coating, thicknes 2mm c/w neutral & earth1.00
Subcont
Subcont
Subcont
Subcont
Subcont
B PEKERJAAN INSTALASI LISTRIK WS A2B WHEEL
1 Instalasi lighting, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 21.00
Subcont
2 Instalasi GPO, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 3.00
Subcont
3 Instalasi exhaust fan, NYM 3 x 2.5 mm2, 0.6/1 kV, rm, Tranka or kabelindo 9.00
Subcont
4 HDK900 Phoenix HPLN 250W IP54. Philips c/w supporting lamp 12.00
Subcont
5 Emergency Lamp TWS101 1 x 18 W, Philips or setara 9.00
Subcont
6 Saklar tunggal/single switch E31, Clipsal 21.00
Subcont
7 GPO 10/16A 1 gang (2P+E) socket outlet shutter EC426/16 outbow doos, Clipsal 21.00
Subcont
8 Industrial exhaust fan 16"/40 cm type 40 AAS, KDK 9.00
Subcont
C PEKERJAAN GROUNDING
- Pemasangan grounding panel listrik SDB-PH-01 1.00
Subcont
D PEKERJAAN KABEL POWER
- Dari Panel MSB-B to SDB-PH-01, NYY 4 x 4 mm2 ,0.6/1kV, rm, Tranka or Kabelindo10.00
Subcont
TOTAL
Rate TOTAL TOTAL
55,326,628.22 47,510,454.56
84.00 M' 29,092.99 1,570,800.00 2,443,811.16
0.50 m3 1,500,000.00 756,000.00
0.38 m3 1,500,000.00 567,000.00
1.68 kg 12,500.00 21,000.00
84.00 m' 2,000.00 168,000.00
84.00 m' 11,092.99 931,811.16
14.40 M3 43,414.38 633,600.00 625,167.07
14.40 m3 1,000.00 14,400.00
14.40 m3 42,414.38 610,767.07
4.80 M3 31,863.80 171,600.00 152,946.24
4.80 m3 2,500.00 12,000.00
4.80 m3 29,363.80 140,946.24
3.56 M3 271,313.22 1,163,799.60 965,875.06
3.56 m3 250,000.00 890,000.00
3.56 m3 2,500.00 8,900.00
3.56 m3 8,156.61 29,037.53
3.56 m3 2,500.00 8,900.00
3.56 m3 8,156.61 29,037.53
1.78 M3 915,156.92 1,791,481.00 1,628,979.32
9.70 zak 59,000.00 572,359.00
0.93 m3 250,000.00 231,400.00
1.55 m3 350,000.00 542,010.00
1.78 m3 2,500.00 4,450.00
1.78 m3 156,606.92 278,760.32
3.50 M3 1,199,183.23 4,984,315.00 4,197,141.29
29.75 zak 59,000.00 1,755,250.00
1.50 m3 250,000.00 375,625.00
RAP RAP RAP BQ
QTY
UNIT
3.09 m3 350,000.00 1,081,629.63
3.50 m3 4,000.00 14,000.00
3.50 m3 277,324.76 970,636.66
14.00 M2 66,251.15 1,229,330.08 927,516.10
1.75 lbr 130,000.00 227,500.00
0.18 m3 1,500,000.00 273,000.00
4.20 kg 12,500.00 52,500.00
1.40 ltr 1,500.00 2,100.00
14.00 m2 500.00 7,000.00
14.00 m2 26,101.15 365,416.10
447.00 KG 10,293.78 6,050,740.51 4,601,319.66
469.35 kg 8,800.00 4,130,280.00
6.71 kg 16,000.00 107,280.00
469.35 kg 15.00 7,040.25
447.00 kg 15.00 6,705.00
447.00 kg 783.03 350,014.41
0.84 M3 1,199,183.23 1,196,235.60 1,007,313.91
7.14 zak 59,000.00 421,260.00
0.36 m3 250,000.00 90,150.00
0.74 m3 350,000.00 259,591.11
0.84 m3 4,000.00 3,360.00
0.84 m3 277,324.76 232,952.80
16.80 M2 70,651.15 1,773,814.00 1,186,939.32
2.10 lbr 130,000.00 273,000.00
0.25 m3 1,500,000.00 378,000.00
6.72 kg 12,500.00 84,000.00
3.36 ltr 1,500.00 5,040.00
16.80 m2 500.00 8,400.00
16.80 m2 26,101.15 438,499.32
129.15 KG 10,373.78 1,748,217.31 1,339,773.69
71.87 kg 8,800.00 632,473.38
63.74 kg 8,800.00 560,872.62
2.58 kg 16,000.00 41,328.00
135.61 kg 15.00 2,034.11
129.15 kg 15.00 1,937.25
129.15 kg 783.03 101,128.32
56.00 BH 6,265,280.00 6,265,280.00
- bh 6,265,280.00
79.13 KG 1,205,961.46 1,205,961.46
- kg 1,205,961.46
6.48 M3 1,199,183.23 9,228,103.20 7,770,707.30
55.08 zak 59,000.00 3,249,720.00
2.78 m3 250,000.00 695,442.86
5.72 m3 350,000.00 2,002,560.00
6.48 m3 4,000.00 25,920.00
6.48 m3 277,324.76 1,797,064.44
64.80 M2 66,251.15 5,690,042.10 4,293,074.52
8.10 lbr 130,000.00 1,053,000.00
0.84 m3 1,500,000.00 1,263,600.00
19.44 kg 12,500.00 243,000.00
6.48 ltr 1,500.00 9,720.00
64.80 m2 500.00 32,400.00
64.80 m2 26,101.15 1,691,354.52
857.74 KG 10,374.53 10,623,308.36 8,898,648.46
369.30 kg 8,800.00 3,249,840.00
531.40 kg 8,800.00 4,676,320.00
17.15 kg 16,000.00 274,476.80
900.63 kg 15.00 13,509.41
857.74 kg 15.00 12,866.10
857.74 kg 783.03 671,636.15
211,723,684.96 168,031,563.35
36.00 M3 271,313.22 11,768,760.00 9,767,275.92
36.00 m3 250,000.00 9,000,000.00
36.00 m3 2,500.00 90,000.00
36.00 m3 8,156.61 293,637.96
36.00 m3 2,500.00 90,000.00
36.00 m3 8,156.61 293,637.96
18.00 M3 915,156.92 18,116,100.00 16,472,824.56
98.10 zak 59,000.00 5,787,900.00
9.36 m3 250,000.00 2,340,000.00
15.66 m3 350,000.00 5,481,000.00
18.00 m3 2,500.00 45,000.00
18.00 m3 156,606.92 2,818,924.56
54.00 M3 1,199,183.23 76,900,860.00 64,755,894.18
459.00 zak 59,000.00 27,081,000.00
23.18 m3 250,000.00 5,795,357.14
47.68 m3 350,000.00 16,688,000.00
54.00 m3 4,000.00 216,000.00
54.00 m3 277,324.76 14,975,537.04
10.08 M2 66,251.15 885,117.66 667,811.59
1.26 lbr 130,000.00 163,800.00
0.13 m3 1,500,000.00 196,560.00
3.02 kg 12,500.00 37,800.00
1.01 ltr 1,500.00 1,512.00
10.08 m2 500.00 5,040.00
10.08 m2 26,101.15 263,099.59
1,692.00 KG 13,537.59 22,903,474.15 22,905,606.04
27.38 lbr 750,000.00 20,537,303.77
33.84 kg 16,000.00 541,440.00
30.00 lbr 2,000.00 60,000.00
30.00 lbr 5,000.00 150,000.00
30.00 lbr 48,383.42 1,451,502.60
16.92 kg 8,800.00 148,896.00
0.17 kg 16,000.00 2,707.20
16.92 kg 15.00 253.80
16.92 kg 15.00 253.80
16.92 kg 783.03 13,248.87
8.64 M3 1,199,183.23 12,304,137.60 10,360,943.07
73.44 zak 59,000.00 4,332,960.00
3.71 m3 250,000.00 927,257.14
7.63 m3 350,000.00 2,670,080.00
8.64 m3 4,000.00 34,560.00
8.64 m3 277,324.76 2,396,085.93
12.48 M2 66,251.15 1,317,690.40 826,814.35
1.56 lbr 130,000.00 202,800.00
0.16 m3 1,500,000.00 243,360.00
3.74 kg 12,500.00 46,800.00
1.25 ltr 1,500.00 1,872.00
12.48 m2 500.00 6,240.00
12.48 m2 26,101.15 325,742.35
203.04 KG 13,646.70 2,748,416.90 2,770,826.09
3.29 lbr 750,000.00 2,464,476.45
4.06 kg 16,000.00 64,972.80
4.00 lbr 2,000.00 8,000.00
4.00 lbr 5,000.00 20,000.00
4.00 lbr 48,383.42 193,533.68
2.03 kg 8,800.00 17,867.52
0.02 kg 16,000.00 324.86
2.03 kg 15.00 30.46
2.03 kg 15.00 30.46
2.03 kg 783.03 1,589.86
64.00 M' 182,788.42 7,160,320.00 11,698,458.91
0.38 m3 1,500,000.00 576,000.00
0.32 m3 1,500,000.00 480,000.00
0.64 kg 12,500.00 8,000.00
64.00 m' 2,000.00 128,000.00
64.00 m' 11,092.99 709,951.36
2.56 m3 1,000.00 2,560.00
2.56 m3 42,414.38 108,580.81
0.64 m3 250,000.00 160,000.00
0.64 m3 2,500.00 1,600.00
0.64 m3 8,156.61 5,220.23
2.56 zak 59,000.00 151,040.00
0.33 m3 250,000.00 83,200.00
0.64 m3 2,500.00 1,600.00
0.64 m3 156,606.92 100,228.43
1,408.00 bh 1,650.00 2,323,200.00
7.36 zak 59,000.00 434,240.00
1.10 m3 250,000.00 275,200.00
25.60 m2 3,500.00 89,600.00
25.60 m2 16,313.22 417,618.43
13.25 zak 59,000.00 781,632.00
13.31 m3 250,000.00 3,328,000.00
38.40 m2 250.00 9,600.00
38.40 m2 8,156.61 313,213.82
15.04 zak 59,000.00 887,360.00
38.40 m2 250.00 9,600.00
38.40 m2 8,156.61 313,213.82
1.00 BH 387,250.97 15,240.26 387,250.97
0.02 m3 1,500,000.00 22,500.00
0.01 m3 1,500,000.00 18,750.00
0.03 kg 12,500.00 312.50
2.50 m' 2,000.00 5,000.00
2.50 m' 11,092.99 27,732.48
0.13 m3 1,000.00 125.00
0.13 m3 42,414.38 5,301.80
0.01 m3 250,000.00 3,125.00
0.01 m3 2,500.00 31.25
0.01 m3 8,156.61 101.96
0.05 zak 59,000.00 2,950.00
0.01 m3 250,000.00 1,625.00
0.01 m3 2,500.00 31.25
0.01 m3 156,606.92 1,957.59
44.00 m2 1,650.00 72,600.00
2.15 zak 59,000.00 126,850.00
0.24 m3 250,000.00 60,000.00
0.80 m2 3,500.00 2,800.00
0.80 m2 16,313.22 13,050.58
0.01 zak 59,000.00 826.00
0.02 m3 250,000.00 4,000.00
0.80 m2 250.00 200.00
0.80 m2 8,156.61 6,525.29
0.07 zak 59,000.00 4,130.00
0.80 m2 250.00 200.00
0.80 m2 8,156.61 6,525.29
8.80 M3 271,313.22 2,876,808.00 2,387,556.34
8.80 m3 250,000.00 2,200,000.00
8.80 m3 2,500.00 22,000.00
8.80 m3 8,156.61 71,778.17
8.80 m3 2,500.00 22,000.00
8.80 m3 8,156.61 71,778.17
8.80 M3 915,156.92 8,856,760.00 8,053,380.90
47.96 zak 59,000.00 2,829,640.00
4.58 m3 250,000.00 1,144,000.00
7.66 m3 350,000.00 2,679,600.00
8.80 m3 2,500.00 22,000.00
8.80 m3 156,606.92 1,378,140.90
92.00 M' 167,694.75 43,010,000.00 15,427,916.55
0.55 m3 1,500,000.00 828,000.00
0.46 m3 1,500,000.00 690,000.00
0.92 kg 12,500.00 11,500.00
92.00 m' 2,000.00 184,000.00
92.00 m' 11,092.99 1,020,555.08
8.28 m3 1,000.00 8,280.00
8.28 m3 42,414.38 351,191.07
1.38 m3 250,000.00 345,000.00
1.38 m3 2,500.00 3,450.00
1.38 m3 8,156.61 11,256.12
5.52 zak 59,000.00 325,680.00
0.72 m3 250,000.00 179,400.00
1.38 m3 2,500.00 3,450.00
1.38 m3 156,606.92 216,117.55
3,036.00 bh
15.87 zak 59,000.00 936,330.00
2.37 m3 250,000.00 593,400.00
55.20 m2 3,500.00 193,200.00
55.20 m2 16,313.22 900,489.74
19.37 zak 59,000.00 1,142,594.00
19.50 m3 250,000.00 4,876,000.00
73.60 m2 250.00 18,400.00
73.60 m2 8,156.61 600,326.50
23.23 zak 59,000.00 1,370,570.00
73.60 m2 250.00 18,400.00
73.60 m2 8,156.61 600,326.50
4.00 BH 387,250.97 2,860,000.00 1,549,003.87
0.06 m3 1,500,000.00 90,000.00
0.05 m3 1,500,000.00 75,000.00
0.10 kg 12,500.00 1,250.00
10.00 m' 2,000.00 20,000.00
10.00 m' 11,092.99 110,929.90
0.50 m3 1,000.00 500.00
0.50 m3 42,414.38 21,207.19
0.05 m3 250,000.00 12,500.00
0.05 m3 2,500.00 125.00
0.05 m3 8,156.61 407.83
0.20 zak 59,000.00 11,800.00
0.03 m3 250,000.00 6,500.00
0.05 m3 2,500.00 125.00
0.05 m3 156,606.92 7,830.35
176.00 m2 1,650.00 290,400.00
8.60 zak 59,000.00 507,400.00
0.96 m3 250,000.00 240,000.00
3.20 m2 3,500.00 11,200.00
3.20 m2 16,313.22 52,202.30
0.06 zak 59,000.00 3,304.00
0.06 m3 250,000.00 16,000.00
3.20 m2 250.00 800.00
3.20 m2 8,156.61 26,101.15
0.28 zak 59,000.00 16,520.00
3.20 m2 250.00 800.00
3.20 m2 8,156.61 26,101.15
8,390,859.42 8,312,733.68
4.50 M3 43,414.38 198,000.00 195,364.71
4.50 m3 1,000.00 4,500.00
4.50 m3 42,414.38 190,864.71
0.30 M3 271,313.22 98,073.00 81,393.97
0.30 m3 250,000.00 75,000.00
0.30 m3 2,500.00 750.00
0.30 m3 8,156.61 2,446.98
0.30 m3 2,500.00 750.00
0.30 m3 8,156.61 2,446.98
0.30 M3 915,156.92 301,935.00 274,547.08
1.64 zak 59,000.00 96,465.00
0.16 m3 250,000.00 39,000.00
0.26 m3 350,000.00 91,350.00
0.30 m3 2,500.00 750.00
0.30 m3 156,606.92 46,982.08
8.00 M' 213,525.29 597,806.07 1,708,202.32
8.00 m' 200,000.00 1,600,000.00
8.00 m' 2,000.00 16,000.00
8.00 m' 5,000.00 40,000.00
8.00 m' 6,525.29 52,202.32
0.45 M3 1,259,198.83 640,840.50 566,639.47
4.39 zak 59,000.00 258,862.50
0.22 m3 250,000.00 54,723.21
0.34 m3 350,000.00 119,116.67
0.45 m3 4,000.00 1,800.00
0.45 m3 293,637.98 132,137.09
1.20 M2 70,651.15 105,371.15 84,781.38
0.15 lbr 130,000.00 19,500.00
0.02 m3 1,500,000.00 27,000.00
0.48 kg 12,500.00 6,000.00
0.24 ltr 1,500.00 360.00
1.20 m2 500.00 600.00
1.20 m2 26,101.15 31,321.38
14.10 KG 16,483.52 190,862.28 232,417.62
0.23 lbr 750,000.00 171,144.20
0.28 kg 16,000.00 4,512.00
1.00 lbr 2,000.00 2,000.00
1.00 lbr 5,000.00 5,000.00
1.00 lbr 48,383.42 48,383.42
0.14 kg 8,800.00 1,240.80
0.00 kg 16,000.00 22.56
0.14 kg 15.00 2.12
0.14 kg 15.00 2.12
0.14 kg 783.03 110.41
1.50 M3 1,259,198.83 2,136,135.00 1,888,798.24
14.63 zak 59,000.00 862,875.00
0.73 m3 250,000.00 182,410.71
1.13 m3 350,000.00 397,055.56
1.50 m3 4,000.00 6,000.00
1.50 m3 293,637.98 440,456.97
30.00 M2 78,001.15 3,167,525.00 2,340,034.50
3.75 lbr 130,000.00 487,500.00
0.60 m3 1,500,000.00 900,000.00
12.00 kg 12,500.00 150,000.00
3.00 ltr 1,500.00 4,500.00
30.00 m2 500.00 15,000.00
30.00 m2 26,101.15 783,034.50
70.50 KG 13,341.20 954,311.42 940,554.40
1.14 lbr 750,000.00 855,720.99
1.41 kg 16,000.00 22,560.00
1.00 lbr 2,000.00 2,000.00
1.00 lbr 5,000.00 5,000.00
1.00 lbr 48,383.42 48,383.42
0.71 kg 8,800.00 6,204.00
0.01 kg 16,000.00 112.80
0.71 kg 15.00 10.58
0.71 kg 15.00 10.58
0.71 kg 783.03 552.04
201,919,077.69 194,123,781.02
79.13 KG 1,205,961.46 1,205,961.46
1,205,961.46
1,491.00 KG 22,723,221.70 22,723,221.70
22,723,221.70
101.70 KG 1,549,934.04 1,549,934.04
1,549,934.04
108.00 BH 415,800.00 415,800.00
415,800.00
2,385.60 KG 36,357,154.71 36,357,154.71
36,357,154.71
33.90 KG 516,644.68 516,644.68
516,644.68
144.00 BH 554,400.00 554,400.00
554,400.00
1,785.96 KG 27,218,487.61 27,218,487.61
27,218,487.61
132.70 KG 2,022,381.97 2,022,381.97
2,022,381.97
22.60 KG 344,429.79 344,429.79
344,429.79
74.50 KG 1,135,399.07 1,135,399.07
1,135,399.07
12.00 BH 990,000.00 990,000.00
990,000.00
528.00 M2 63,827,544.00 63,827,544.00
63,827,544.00
33.00 M' 2,305,636.38 2,305,636.38
2,305,636.38
66.00 M' 271,750.00 25,391,752.68 17,935,500.00
66.00 m' 135,000.00 8,910,000.00
69.30 m' 45,000.00 3,118,500.00
66.00 m' 7,500.00 495,000.00
66.00 m' 82,000.00 5,412,000.00
91.00 M' 71,000.00 6,800,043.99 6,461,000.00
22.75 btg 200,000.00 4,550,000.00
91.00 m' 5,000.00 455,000.00
91.00 m' 16,000.00 1,456,000.00
5,741.69 KG 8,560,285.62 8,560,285.62
8,560,285.62
240,142,622.50 229,297,979.03
224.00 m2 90,813.22 19,745,868.80 20,342,161.28
2,800.00 bh 4,000.00 11,200,000.00
56.00 zak 59,000.00 3,304,000.00
4.48 m3 250,000.00 1,120,000.00
2,800.00 m2 100.00 280,000.00
224.00 m2 3,500.00 784,000.00
224.00 m2 16,313.22 3,654,161.28
448.00 m2 34,350.72 23,655,475.20 15,389,122.56
50.40 zak 59,000.00 2,973,600.00
8.96 m3 250,000.00 2,240,000.00
448.00 m2 250.00 112,000.00
448.00 m2 8,156.61 3,654,161.28
44.80 zak 59,000.00 2,643,200.00
448.00 m2 250.00 112,000.00
448.00 m2 8,156.61 3,654,161.28
448.00 m2 19,010.23 10,320,800.00 8,516,583.04
44.80 kg 22,000.00 985,600.00
224.00 kg 22,000.00 4,928,000.00
161.28 kg 250.00 40,320.00
448.00 m2 500.00 224,000.00
448.00 m2 5,220.23 2,338,663.04
2.54 m3 1,169,481.90 3,617,188.60 2,970,484.01
19.05 zak 59,000.00 1,123,950.00
1.12 m3 250,000.00 281,214.29
2.31 m3 350,000.00 809,319.26
2.54 m3 4,000.00 10,160.00
2.54 m3 293,637.98 745,840.47
343.97 kg 10,281.38 4,260,148.04 3,536,486.28
86.68 kg 8,800.00 762,787.87
270.88 kg 8,800.00 2,383,712.10
6.88 kg 16,000.00 110,070.40
361.17 kg 15.00 5,417.53
343.97 kg 15.00 5,159.55
343.97 kg 783.03 269,338.83
685.00 kg 10,439,575.36 10,439,575.36
10,439,575.36
685.00 kg 1,021,266.50 1,021,266.50
1,021,266.50
300.00 m2 82,500,000.00 82,500,000.00
82,500,000.00
0.45 m3
10.00 bh 77,962,500.00 77,962,500.00
77,962,500.00
1.00 bh 2,494,800.00 2,494,800.00
2,494,800.00
2.00 bh 4,125,000.00 4,125,000.00
4,125,000.00
83,521,254.60 113,119,727.00
1.00 unit 8,840,947.50 -
1.00 unit
1.00 bh
9.00 bh
3.00 bh
1.00 unit
21.00 ttk 5,750,485.65 -
3.00 ttk 2,292,948.00 -
9.00 ttk 3,297,303.45 -
12.00 bh 40,524,624.00 -
9.00 bh 4,439,610.00 -
21.00 bh 952,560.00 -
21.00 bh 1,119,258.00 -
9.00 bh 10,746,918.00 -
1.00 lot 5,103,000.00 -
10.00 m 453,600.00 -
Total BoQ Total RAP
(1) (2)
801024127.4 760396238.6
RAP Budgeting
7,816,173.67 14.13%
(873,011.16) -55.58%
8,432.93 1.33%
18,653.76 10.87%
197,924.54 17.01%
162,501.68 9.07%
787,173.71 15.79%
MARGIN REMARK
301,813.98 24.55%
1,449,420.85 23.95%
188,921.69 15.79%
586,874.68 33.09%
408,443.62 23.36%
- 0.00% Subcont
- 0.00% Subcont
1,457,395.90 15.79%
1,396,967.58 24.55%
1,724,659.91 16.23%
43,692,121.61 20.64%
2,001,484.08 17.01%
1,643,275.44 9.07%
12,144,965.82 15.79%
217,306.07 24.55%
(2,131.89) -0.01%
1,943,194.53 15.79%
490,876.05 37.25%
(22,409.20) -0.82%
(4,538,138.91) -63.38%
(372,010.71) -2440.97%
489,251.66 17.01%
803,379.10 9.07%
27,582,083.45 64.13%
1,310,996.13 45.84%
78,125.75 0.93%
2,635.29 1.33%
16,679.03 17.01%
27,387.92 9.07%
(1,110,396.26) -185.75%
74,201.03 11.58%
20,589.77 19.54%
(41,555.33) -21.77%
247,336.76 11.58%
827,490.50 26.12%
13,757.03 1.44%
7,795,296.67 3.86%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
7,456,252.68 29.36%
339,043.99 4.99%
- 0.00% Subcont
10,844,643.47 4.52%
(596,292.48) -3.02%
8,266,352.64 34.94%
1,804,216.96 17.48%
646,704.59 17.88%
723,661.76 16.99%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
Include
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
(29,598,472.40) -35.44% Subcont
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Margin Profit
{(1)-(2)} {(3)/(1)}
0.0507199 40627888.76
I
I PEK.PONDASI
- Kaso 5/7 - 4 m Meranti 0.020 0.005
- Paku 5-12 cm 0.020 0.010
Timbunan pasir
- Pasir urug 1.200 1.200
Pemadatan pasir
5 Lantai kerja t=5cm, K-100 7.48
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
6 Pekerjaan Kolom Pedestal Uk. 40cmx25cm / K-300
QTY
TYRE SRORAGE
BQ
- Split 2/3 cm 0.756 0.650
b. Bekesting 95.55
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.015
- Paku 5-12 cm 0.300 0.400
c. Besi 6Dia.16 / Sengk. Dia.8-150 1,327.20
- Kawat beton 0.4mm 0.020 0.020
Subcont
e. Plat t = 16 mm 439.60
Subcont
7 Pondasi setempat Uk. 1.5 mx1.5 mx0.3 m
- Split 2/3 cm 0.883 0.650
b. Begesting 63.00
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.400
c. Besi 16mm-150mm 2 Lapis 4,424.00
- Kawat beton 0.4mm 0.020 0.020
8 Sloof 30/60 cm, K-300
- Split 2/3 cm 0.756 0.650
b. Bekesting 283.20
- Plywood 9mm (240x120)cm 0.125 0.250
- Kaso 5/7 - 4 m Meranti 0.013 0.013
- Paku 5-12 cm 0.300 0.040
c. Besi 8Dia.16 + 4Dia.12 Sengkang Dia.8-150 3,933.11
- Kawat beton 0.4mm 0.020 0.020
II PEK KOLOM, BALOK, DINDING ,LANTAI DAN SALURAN
KOLOM
1 Kolom baja WF 300.150.6,5.9.13 7,707.00
Subcont
2 Rib Plate t=10mm 56.43
Subcont
3 Stifener Plate 10mm 225.72
Subcont
4 Pekerjaan Pengecatan Zincromate + F-Talit (Dasar dan Finish) 7,707.00
Subcont
BALOK
1 Ring Balok CNP.150.50.20.3,2 (Double) 1,584.00
Subcont
2 Pekerjaan Plat Joint t=8mm 233.75
Subcont
3 Pekerjaan Baut HTB M12 164.00
Subcont
Subcont
DINDING
1 Rangka CNP. 150.65.20.3,2 5,698.00
Subcont
2 Clading H 1 Meter Atas dan 1 Meter bawah dan Sopi2 800.00
Subcont
Subcont
4 Pekerjaan Pintu (Material Pipa=>lihat gambar) 2.00
Subcont
LANTAI
BANGUNAN UTAMA
1 Pekerjaan Pemadatan Tanah 2,208.00
- Consumable pekerjaan pemadatan tanah 1.000 1.000
- Upah pekerjaan pemadatan tanah 1.000 1.000
2 Pekerjaan Gelar Pasir Urug 5cm 110.40
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
3 Lantai kerja t=5cm, K-100 110.40
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
4 Pekerjaan Wire Mesh M-6 ,2 Lapis 13,536.17
- Wire mesh M6 540cmx210cm 0.029 0.032
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.001 0.000
5 Pekerjaan Pengecoran t=20cm K-300 441.60
- Split 2/3 cm 0.756 0.800
TERAS SEKELILING BANGUNAN
1 Pekerjaan Pemadatan Tanah 196.00
- Consumable pekerjaan pemadatan tanah 1.000 1.000
- Upah pekerjaan pemadatan tanah 1.000 1.000
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
3 Pekerjaan Lantai Kerja tebal 5cm , K-100 9.80
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
4 Pekerjaan Wire Mesh M-6 ,1 Lapis 742.15
- Wire mesh M6 540cmx210cm 0.029 0.032
- Kawat beton 0.4mm 0.020 0.020
Pembesian 10 mm
- Kawat beton 0.4mm 0.000 0.000
5 Pekerjaan Pengecoran t=7cm K-275 13.72
- Split 2/3 cm 0.76 0.820
SALURAN TERBUKA LEBAR 30CM DALAM 40CM KELILING BANGUNAN
1 Pekerjaan Galian Tanah 64.00
2 Pekerjaan Pemadatan Tanah (Stamper) 98.00
- Consumable pekerjaan pemadatan tanah menggunakan stamper 1.000 1.000
- Upah pekerjaan pemadatan tanah menggunakan stamper 1.000 1.000
Timbunan pasir
- Pasir urug 1.000 1.200
Pemadatan pasir
4 Pekerjaan Lantai Kerja tebal 5cm , K-100 4.90
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
5 Pekerjaan Pasangan Batako 1:5 256.00
- Bataco 25.000 25.000
6 Pekerjaan Cor Lantai Saluran t=7cm, K-100 4.12
Lantai kerja t=5 cm
Adukan 1 : 3 : 5
- Split 2/3 cm 0.870 0.900
7 Pekerjaan Plester Aci Dinding saluran 256.00
Plaster 1.5 cm
Acian
8 Pekerjaan Saluran PVC Dia. 10" AW (Depan Pintu Masuk dan Keluar) Wavin 18.00
- Pipa 10" pvc aw, maspion L=4m, wavin 0.250 0.250
III PEKERJAAN KUDA KUDA ATAP dan TALANG
PEKERJAAN KUDA KUDA ATAP
1 Kuda - kuda baja WF 250.125.6.9.12 13,891.90
Subcont
2 Plat Joint 12mm 1,050.00
Subcont
3 Baut HTB M12mm 1,152.00
Subcont
4 Coupe WF.250.125.6.9.12 799.20
Subcont
5 Trekstang Besi Dia. 10mm 514.51
Subcont
6 Bracing Besi Dia. 16mm 859.52
Subcont
7 Turnbuckles Dia.16mm 64.00
Subcont
8 Plat 10mm u/. Turnbuckles 19mm 310.67
Subcont
9 Klip Gording Plate 6mm 381.51
Subcont
10 Baut Gording 1,536.00
Subcont
11 Gording CNP 150.50.20.2,3 13,464.00
Subcont
12 Atap zincalum, ex. Fumira G680 T = 0.45 mm 2,659.49
Subcont
13 Pekerjaan bubungan atap zincalum 102.00
Subcont
Subcont
PEKERJAAN TALANG AIR TURUN DAN DATAR
1 Pekerjaan Talang Datar Rangka L.40.40.4 + Plat Zincaalume 0,4 144.00
2 Termasuk cat Finish Zinchromate + F-Talit
Include
3 Pekerjaan Talang Turun PVC 4" Type D ex. Wavin 189.00
4 Pekerjaan saluran Pipa 6" PVC AW
a. Pekerjaan Galian 2.04
b. Pekerjaan Pipa 6" AW Ex. Wavin 51.00
c. Pekerjaan Pengurugan tanah Kembali 1.14
d. Pekerjaan Bak Kontrol dari Pasangan bata 9.00
- Kaso 5/7 - 4 m Meranti 0.005 0.005
- Paku 5-12 cm 0.010 0.010
Galian Tanah
Urug pasir t = 5 cm
- Pasir urug 1.000 1.200
Lantai kerja t=5 cm
Adukan 1 : 4
Pasang batu bata
- Bata merah 55.000 58.000
Acian
A PANEL LISTRIK
PANEL SDB-TS (See. Dwg. SDB-TS) 1.00
Subcont
- Box panel metalcolor orange IP54 powder coating, thickness 2mm c/w neutral & earth 1.00
Subcont
Subcont
Subcont
Subcont
- Contactor 25A, 3P, Sch. Electric 2.00
Subcont
- Selector switch "Man - O - Auto", 3 Position, 20A, 3P 1.00
Subcont
- Photo Controls Type AS-2210EC 10A, Kagasel or Timmer 24 jam ketelitian min.30 menit 2.00
Subcont
- Wiring, labeling & acessoriess c/w gland cable 1.00
Subcont
B PEKERJAAN INSTALASI LISTRIK
1 Instalasi lighting, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 24.00
Subcont
2 ConTempo RVP350 E40 HPI-TP 400W IP65, Philips c/w supporting lamp 24.00
Subcont
Subcont
- Pemasangan grounding panel listrik SDB-TS 1.00
Subcont
TOTAL
Rate TOTAL TOTAL
351,433,222.73 296,624,332.24
188.00 M' 52,342.99 3,515,600.00 9,840,482.12
1.13 m3 1,500,000.00 1,692,000.00
3.76 m3 1,500,000.00 5,640,000.00
3.76 kg 12,500.00 47,000.00
188.00 m' 2,000.00 376,000.00
188.00 m' 11,092.99 2,085,482.12
160.60 M3 43,414.38 7,066,400.00 6,972,349.43
160.60 m3 1,000.00 160,600.00
160.60 m3 42,414.38 6,811,749.43
53.53 M3 31,863.80 1,913,816.67 1,705,775.43
53.53 m3 2,500.00 133,833.33
53.53 m3 29,363.80 1,571,942.09
7.48 M3 321,313.22 2,445,286.80 2,403,422.89
8.98 m3 250,000.00 2,244,000.00
7.48 m3 2,500.00 18,700.00
7.48 m3 8,156.61 61,011.44
7.48 m3 2,500.00 18,700.00
7.48 m3 8,156.61 61,011.44
7.48 M3 915,156.92 7,528,246.00 6,845,373.76
40.77 zak 59,000.00 2,405,194.00
3.89 m3 250,000.00 972,400.00
6.51 m3 350,000.00 2,277,660.00
7.48 m3 2,500.00 18,700.00
7.48 m3 156,606.92 1,171,419.76
7.35 M3 1,242,885.61 13,069,711.20 9,135,209.21
71.66 zak 59,000.00 4,228,087.50
3.58 m3 250,000.00 893,812.50
QTY
RAP RAP UNIT BQ RAP
5.56 m3 350,000.00 1,945,572.22
7.35 m3 4,000.00 29,400.00
7.35 m3 277,324.76 2,038,336.99
95.55 M2 66,251.15 10,088,567.13 6,330,297.38
11.94 lbr 130,000.00 1,552,687.50
1.24 m3 1,500,000.00 1,863,225.00
28.67 kg 12,500.00 358,312.50
9.56 ltr 1,500.00 14,332.50
95.55 m2 500.00 47,775.00
95.55 m2 26,101.15 2,493,964.88
1,327.20 KG 21,477.86 16,437,679.09 28,505,418.82
2,023.09 kg 8,800.00 17,803,170.00
1,045.17 kg 8,800.00 9,197,496.00
26.54 kg 16,000.00 424,704.00
1,393.56 kg 15.00 20,903.40
1,327.20 kg 15.00 19,908.00
1,327.20 kg 783.03 1,039,237.42
140.00 BH 18,627,000.00 18,627,000.00
18,627,000.00
439.60 KG 6,699,616.54 6,699,616.54
6,699,616.54
23.63 M3 1,199,183.23 42,009,786.00 28,330,703.71
200.81 zak 59,000.00 11,847,937.50
10.14 m3 250,000.00 2,535,468.75
20.86 m3 350,000.00 7,301,000.00
23.63 m3 4,000.00 94,500.00
23.63 m3 277,324.76 6,551,797.46
63.00 M2 66,251.15 5,531,985.38 4,173,822.45
7.88 lbr 130,000.00 1,023,750.00
0.82 m3 1,500,000.00 1,228,500.00
18.90 kg 12,500.00 236,250.00
6.30 ltr 1,500.00 9,450.00
63.00 m2 500.00 31,500.00
63.00 m2 26,101.15 1,644,372.45
4,424.00 KG 10,373.78 54,792,263.63 45,893,602.72
4,645.20 kg 8,800.00 40,877,760.00
88.48 kg 16,000.00 1,415,680.00
4,645.20 kg 15.00 69,678.00
4,424.00 kg 15.00 66,360.00
4,424.00 kg 783.03 3,464,124.72
49.56 M3 1,242,885.61 88,127,195.52 61,597,410.66
483.21 zak 59,000.00 28,509,390.00
24.11 m3 250,000.00 6,026,850.00
37.48 m3 350,000.00 13,118,715.56
49.56 m3 4,000.00 198,240.00
49.56 m3 277,324.76 13,744,215.11
283.20 M2 66,251.15 24,867,591.40 18,762,325.68
35.40 lbr 130,000.00 4,602,000.00
3.68 m3 1,500,000.00 5,522,400.00
84.96 kg 12,500.00 1,062,000.00
28.32 ltr 1,500.00 42,480.00
283.20 m2 500.00 141,600.00
283.20 m2 26,101.15 7,391,845.68
3,933.11 KG 10,373.86 48,712,477.39 40,801,521.46
1,094.40 kg 8,800.00 9,630,720.00
3,035.40 kg 8,800.00 26,711,520.00
78.66 kg 16,000.00 1,258,595.20
4,129.77 kg 15.00 61,946.48
3,933.11 kg 15.00 58,996.65
3,933.11 kg 783.03 3,079,743.12
1,608,448,917.40 1,335,556,165.81
7,707.00 KG 117,456,652.99 117,456,652.99
117,456,652.99
56.43 KG 860,002.88 860,002.88
860,002.88
225.72 KG 3,440,011.53 3,440,011.53
3,440,011.53
7,707.00 KG 11,490,366.30 11,490,366.30
11,490,366.30
1,584.00 KG 24,140,565.50 24,140,565.50
24,140,565.50
233.75 KG 3,562,409.84 3,562,409.84
3,562,409.84
164.00 BH 631,400.00 631,400.00
631,400.00
1,584.00 KG 2,361,585.60 2,361,585.60
2,361,585.60
5,698.00 KG 86,838,978.69 86,838,978.69
86,838,978.69
800.00 M2 83,588,450.42 83,588,450.42
83,588,450.42
5,698.00 KG 8,495,148.20 8,495,148.20
8,495,148.20
2.00 Unit 18,480,000.00 18,480,000.00
18,480,000.00
2,208.00 M2 6,415.17 14,572,800.00 14,164,695.36
2,208.00 m3 2,500.00 5,520,000.00
2,208.00 m3 3,915.17 8,644,695.36
110.40 M3 271,313.22 36,090,864.00 29,952,979.49
110.40 m3 250,000.00 27,600,000.00
110.40 m3 2,500.00 276,000.00
110.40 m3 8,156.61 900,489.74
110.40 m3 2,500.00 276,000.00
110.40 m3 8,156.61 900,489.74
110.40 M3 915,156.92 111,112,080.00 101,033,323.97
601.68 zak 59,000.00 35,499,120.00
57.41 m3 250,000.00 14,352,000.00
96.05 m3 350,000.00 33,616,800.00
110.40 m3 2,500.00 276,000.00
110.40 m3 156,606.92 17,289,403.97
13,536.17 KG 11,787.19 183,230,085.03 159,553,419.58
389.42 lbr 360,000.00 140,190,476.19
270.72 kg 16,000.00 4,331,574.18
244.00 lbr 2,000.00 488,000.00
244.00 lbr 5,000.00 1,220,000.00
244.00 lbr 48,383.42 11,805,554.48
135.36 kg 8,800.00 1,191,182.90
13.54 kg 16,000.00 216,578.71
135.36 kg 15.00 2,030.43
135.36 kg 15.00 2,030.43
135.36 kg 783.03 105,992.27
441.60 M3 1,259,198.83 785,249,587.20 556,062,201.81
4,305.60 zak 59,000.00 254,030,400.00
214.81 m3 250,000.00 53,701,714.29
333.98 m3 350,000.00 116,893,155.56
441.60 m3 4,000.00 1,766,400.00
441.60 m3 293,637.98 129,670,531.97
196.00 M2 6,415.17 1,293,600.00 1,257,373.32
196.00 m3 2,500.00 490,000.00
196.00 m3 3,915.17 767,373.32
9.80 M3 271,313.22 3,203,718.00 2,658,869.56
9.80 m3 250,000.00 2,450,000.00
9.80 m3 2,500.00 24,500.00
9.80 m3 8,156.61 79,934.78
9.80 m3 2,500.00 24,500.00
9.80 m3 8,156.61 79,934.78
9.80 M3 915,156.92 9,863,210.00 8,968,537.82
53.41 zak 59,000.00 3,151,190.00
5.10 m3 250,000.00 1,274,000.00
8.53 m3 350,000.00 2,984,100.00
9.80 m3 2,500.00 24,500.00
9.80 m3 156,606.92 1,534,747.82
742.15 KG 11,574.45 10,046,022.88 8,590,004.05
21.00 lbr 360,000.00 7,560,000.00
14.84 kg 16,000.00 237,488.80
13.00 lbr 2,000.00 26,000.00
13.00 lbr 5,000.00 65,000.00
13.00 lbr 48,383.42 628,984.46
7.42 kg 8,800.00 65,309.42
0.07 kg 16,000.00 1,187.44
7.42 kg 15.00 111.32
7.42 kg 15.00 111.32
7.42 kg 783.03 5,811.28
13.72 M3 1,251,560.85 23,423,127.00 17,171,414.81
133.77 zak 59,000.00 7,892,430.00
6.67 m3 250,000.00 1,668,450.00
10.38 m3 350,000.00 3,631,734.81
13.72 m3 4,000.00 54,880.00
13.72 m3 286,000.00 3,923,920.00
64.00 M3 43,414.38 2,816,000.00 2,778,520.32
64.00 m3 1,000.00 64,000.00
64.00 m3 42,414.38 2,714,520.32
98.00 M2 18,787.94 646,800.00 1,841,218.12
196.00 m2 4,500.00 882,000.00
196.00 m2 4,893.97 959,218.12
4.90 M3 271,313.22 1,601,859.00 1,329,434.78
4.90 m3 250,000.00 1,225,000.00
4.90 m3 2,500.00 12,250.00
4.90 m3 8,156.61 39,967.39
4.90 m3 2,500.00 12,250.00
4.90 m3 8,156.61 39,967.39
4.90 M3 915,156.92 4,931,605.00 4,484,268.91
26.71 zak 59,000.00 1,575,595.00
2.55 m3 250,000.00 637,000.00
4.26 m3 350,000.00 1,492,050.00
4.90 m3 2,500.00 12,250.00
4.90 m3 156,606.92 767,373.91
256.00 M2 142,168.22 22,566,707.20 36,395,064.32
6,400.00 bh 4,000.00 25,600,000.00
64.00 zak 59,000.00 3,776,000.00
7.68 m3 250,000.00 1,920,000.00
268.80 m2 100.00 26,880.00
256.00 m2 3,500.00 896,000.00
256.00 m2 16,313.22 4,176,184.32
4.12 M3 915,156.92 5,612,865.72 3,766,785.88
22.43 zak 59,000.00 1,323,499.80
2.14 m3 250,000.00 535,080.00
3.58 m3 350,000.00 1,253,322.00
4.12 m3 2,500.00 10,290.00
4.12 m3 156,606.92 644,594.08
256.00 M2 34,350.72 13,517,414.40 8,793,784.32
28.80 zak 59,000.00 1,699,200.00
5.12 m3 250,000.00 1,280,000.00
256.00 m2 250.00 64,000.00
256.00 m2 8,156.61 2,088,092.16
25.60 zak 59,000.00 1,510,400.00
256.00 m2 250.00 64,000.00
256.00 m2 8,156.61 2,088,092.16
18.00 M' 856,038.75 17,325,000.00 15,408,697.45
12.75 btg 1,180,000.00 15,045,000.00
12.75 btg 2,000.00 25,500.00
12.75 btg 20,000.00 255,000.00
12.75 btg 6,525.29 83,197.45
944,970,878.81 942,524,872.00
13,891.90 KG 211,716,146.55 211,716,146.55
211,716,146.55
1,050.00 KG 16,002,268.80 16,002,268.80
16,002,268.80
1,152.00 BH 4,435,200.00 4,435,200.00
4,435,200.00
799.20 KG 12,180,012.60 12,180,012.60
12,180,012.60
514.51 KG 7,841,338.76 7,841,338.76
7,841,338.76
859.52 KG 13,099,304.84 13,099,304.84
13,099,304.84
64.00 BH 5,280,000.00 5,280,000.00
5,280,000.00
310.67 KG 4,734,639.53 4,734,639.53
4,734,639.53
381.51 KG 5,814,310.07 5,814,310.07
5,814,310.07
1,536.00 BH 5,913,600.00 5,913,600.00
5,913,600.00
13,464.00 KG 205,194,806.78 205,194,806.78
205,194,806.78
2,659.49 M2 321,493,269.49 321,493,269.49
321,493,269.49
102.00 M' 7,126,512.46 7,126,512.46
7,126,512.46
27,355.90 KG 40,784,914.66 40,784,914.66
40,784,914.66
144.00 M' 278,500.00 55,400,187.66 40,104,000.00
151.20 m' 135,000.00 20,412,000.00
151.20 m' 45,000.00 6,804,000.00
144.00 m' 7,500.00 1,080,000.00
144.00 m' 82,000.00 11,808,000.00
189.00 M' 71,000.00 14,123,168.29 13,419,000.00
47.25 btg 200,000.00 9,450,000.00
189.00 m' 5,000.00 945,000.00
189.00 m' 16,000.00 3,024,000.00
2.04 M3 43,500.00 89,760.00 88,565.34
2.04 m3 1,000.00 2,040.00
2.04 m3 42,414.38 86,525.34
51.00 M' 43,500.00 7,265,711.49 24,149,789.79
51.00 m' 460,000.00 23,460,000.00
51.00 m' 2,000.00 102,000.00
51.00 m' 5,000.00 255,000.00
51.00 m' 6,525.29 332,789.79
1.14 M3 43,500.00 40,726.85 36,299.64
1.14 m3 2,500.00 2,848.03
1.14 m3 29,363.80 33,451.61
9.00 BH 43,500.00 6,435,000.00 3,110,892.71
0.05 m3 1,500,000.00 81,000.00
0.05 m3 1,500,000.00 67,500.00
0.09 kg 12,500.00 1,125.00
9.00 m' 2,000.00 18,000.00
9.00 m' 11,092.99 99,836.91
0.81 m3 1,000.00 810.00
0.81 m3 42,414.38 34,355.65
0.14 m3 250,000.00 33,750.00
0.14 m3 2,500.00 337.50
0.14 m3 8,156.61 1,101.14
0.54 zak 59,000.00 31,860.00
0.07 m3 250,000.00 17,550.00
0.14 m3 2,500.00 337.50
0.14 m3 156,606.92 21,141.93
297.00 bh 1,650.00 490,050.00
14.51 zak 59,000.00 856,237.50
1.62 m3 250,000.00 405,000.00
5.40 m2 3,500.00 18,900.00
5.40 m2 16,313.22 88,091.39
1.89 zak 59,000.00 111,775.50
1.91 m3 250,000.00 477,000.00
7.20 m2 250.00 1,800.00
7.20 m2 8,156.61 58,727.59
2.27 zak 59,000.00 134,077.50
7.20 m2 250.00 1,800.00
7.20 m2 8,156.61 58,727.59
78,074,652.60 69,001,556.00
1.00 unit 13,778,100.00 13,778,100.00
13,778,100.00
1.00 unit
1.00 bh
1.00 bh
10.00 bh
2.00 bh
1.00 bh
2.00 bh
1.00 unit
24.00 ttk 6,571,983.60 6,571,983.60
6,571,983.60
24.00 bh 52,281,936.00 52,281,936.00
52,281,936.00
3.00 bh 1,969,758.00 1,969,758.00
1,969,758.00
1.00 lot 3,472,875.00 3,472,875.00
3472875
Total BoQ Total RAP
(1) (2)
2982927672 2643706926
RAP Budgeting
54,808,890.49 15.60%
(6,324,882.12) -179.91%
94,050.57 1.33%
208,041.24 10.87%
41,863.91 1.71%
682,872.24 9.07%
3,934,501.99 30.10%
REMARK MARGIN
3,758,269.74 37.25%
(12,067,739.73) -73.42%
- 0.00% Subcont
- 0.00% Subcont
13,679,082.30 32.56%
1,358,162.93 24.55%
8,898,660.91 16.24%
26,529,784.86 30.10%
6,105,265.72 24.55%
7,910,955.94 16.24%
272,892,751.58 16.97%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
408,104.64 2.80%
6,137,884.51 17.01%
10,078,756.03 9.07%
23,676,665.45 12.92%
229,187,385.39 29.19%
36,226.68 2.80%
544,848.44 17.01%
894,672.18 9.07%
1,456,018.84 14.49%
6,251,712.19 26.69%
37,479.68 1.33%
(1,194,418.12) -184.67%
272,424.22 17.01%
447,336.09 9.07%
(13,828,357.12) -61.28%
1,846,079.84 32.89%
4,723,630.08 34.94%
1,916,302.55 11.06%
2,446,006.81 0.26%
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
- 0.00% Subcont
15,296,187.66 27.61%
Include
704,168.29 4.99%
1,194.66 1.33%
(16,884,078.30) -232.38%
4,427.21 10.87%
3,324,107.29 51.66%
9,073,096.60 11.62% Subcont
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Include
Margin Profit
{(1)-(2)} {(3)/(1)}
0.113720741 339220745.5
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
A PEK. PERSIAPAN
1 Mobilisasi dan Demobilisasi 1.00 Ls 376,500,000.00 376,500,000.00
a. Pekerja
b. Material
c. Alat kerja
2 Proyek management 1.00 Ls 240,400,000.00 240,400,000.00
3 a. Biaya Jamsostek, Asuransi Medikal Check Up untuk Para Pekerja 1.00 Ls 47,000,000.00 47,000,000.00
b. Biaya personil
c. Biaya administrasi lapangan
- Administrasi teknik
- Komputer
- Printer
4 Pengadaan listrik kerja 1.00 Ls 44,000,000.00 44,000,000.00
5 Pengadaan air kerja 1.00 Ls 16,000,000.00 16,000,000.00
6 Fasilitas lapangan 1.00 Ls 63,800,000.00 63,800,000.00
a. Mess pekerja
b. Peralatan mess
c. Komunikasi
d. Direksi kit
e. Gudang
f. Barak pekerja
g. Telephone
h. dll
7 Transportasi 1.00 Ls 46,000,000.00 46,000,000.00
a. Pekerja
b. Material
8 Alat-alat keselamatan 1.00 Ls 12,300,000.00 12,300,000.00
a. APD
b. Fire protection
c. P3k
9 Administrasi & keamanan proyek 1.00 Ls 17,000,000.00 17,000,000.00
a. Laporan kemajuan proyek
b. Foto-foto progress
c. Rapat - rapat proyek
10 Kebersihan lokasi proyek 1.00 Ls 24,000,000.00 24,000,000.00
11 Biaya pengujian dan dan commisioning 1.00 Ls 6,000,000.00 6,000,000.00
a. Trial mix
b. Sand cone test
12 Dokumen; 1.00 Ls 7,000,000.00 7,000,000.00
a. Penyiapa dokument kontrak
b. Perizinan
c. SKT
d. SIUJP
e. Brosur-brosur
f. Shop drawing
g. As build drawing
h. dll
Sub J umlah 900,000,000.00
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
Page 284 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
B OFFICE
I PEKERJAAN PONDASI
1 Pengukuran & pasang bouwplank 228.00 m' 18,700.00 4,263,600.00
2 Galian Tanah 204.24 m3 44,000.00 8,986,560.00
3 Timbunan tanah kembali 68.08 m3 35,750.00 2,433,860.00
4 Timbunan dan pemadatan pasir T. 10 cm 23.74 m3 326,910.00 7,760,843.40
5 Lantai kerja 1 : 3 : 5 = 5 cm 11.87 m3 1,006,450.00 11,946,561.50
- Beton, Sitemix K 225 29.40 m3 1,424,090.00 41,868,246.00
- Begesting 84.00 m2 87,809.29 7,375,980.50
- Besi 12 3,640.00 kg 12,385.23 45,082,242.22
-Angkur 3/4 P. 70 cm 240.00 bh 111,880.00 26,851,200.00
-Plat 12 & 8 469.00 kg 15,240.26 7,147,680.06
7 Sloof 25 X 40
- Beton, Sitemix K 225 45.60 m3 1,424,090.00 64,938,504.00
- Begesting 364.00 m2 87,809.29 31,962,582.17
- Besi 8, 12, 16 5,242.00 kg 12,385.23 64,923,382.89
- Beton, Sitemix K 225 1.44 m3 1,424,090.00 2,050,689.60
- Begesting 7.20 m2 87,809.29 632,226.90
- Besi 12 207.56 kg 12,385.23 2,570,678.63
-Angkur 3/4 P. 70 cm 36.00 bh 111,880.00 4,027,680.00
-Plat 12 & 8 25.30 kg 15,240.26 385,578.48
9 Pedestal 25 x 40 CM
- Beton, Sitemix K 225 7.50 m3 1,424,090.00 10,680,675.00
- Begesting 97.50 m2 105,584.17 10,294,456.25
- Besi 8, 12, 16 1,766.50 kg 12,385.23 21,878,511.23
Pondasi batu kali 0.3x0.6x0.6 10.26 m3 1,030,070.00 10,568,518.20
Sloof 20 X 30
- Beton, Sitemix K 225 2.28 m3 1,424,090.00 3,246,925.20
- Begesting 22.80 m2 87,809.29 2,002,051.85
- Besi 8, 12 235.00 kg 12,385.23 2,910,529.37
Sub Jumlah 396,789,763.46
II PEKERJAAN LANTAI
1 Pekerjaan timbunan pasir t= 10 cm 276.00 m3 326,910.00 90,227,160.00
2 Pekerjaan lantai kerja t= 5 cm 138.00 m3 1,006,450.00 138,890,100.00
3 Pekerjaan lantai beton bertulang t= 15 cm finish trowel
- Beton 1 : 2 : 3, Readymix K 300 414.00 m3 1,424,090.00 589,573,260.00
- Begesting 31.80 m2 87,809.29 2,792,335.48
- Wiremesh M 8 1 lapis 12,972.00 kg 13,536.33 175,593,301.78
4 Pekerjaan saluran drainase keliling lebar 30 cm, pasangan batu bata 272.00 m' 467,500.00 127,160,000.00
5 Pekerjaan bak kontrol 6.00 bh 715,000.00 4,290,000.00
Sub Jumlah 1,128,526,157.26
III PEKERJAAN STRUKTUR
LANTAI 1
1 Kolom WF 250x125 7,104.00 kg 15,240.26 108,266,778.62
2 Kolom WF 150x75 1,260.00 kg 15,240.26 19,202,722.56
3 Balok induk WF 250x125 6,127.20 kg 15,240.26 93,380,096.56
4 Balok anak CNP 150 19,008.00 kg 15,240.26 289,686,786.05
5 Baut 19 180.00 bh 11,000.00 1,980,000.00
LANTAI 2
1 Kolom WF 250x125 3,907.20 kg 15,240.26 59,546,728.24
2 Kolom WF 150x75 504.00 kg 15,240.26 7,681,089.02
3 Kuda kuda WF 250x125 17,582.40 kg 15,240.26 267,960,277.09
4 Gording CNP 150 13,860.00 kg 15,240.26 211,229,948.16
5 Plat gording 5 mm 191.40 kg 15,240.26 2,916,985.00
6 Baut 19 604.00 bh 11,000.00 6,644,000.00
7 Baut gording 10 880.00 bh 3,850.00 3,388,000.00
8 Baut trakstang 320.00 bh 27,053.64 8,657,166.35
9 Tarikan angin 16 mm 64.00 set 340,522.96 21,793,469.43
10 Atap zincalum, ex. Fumira G680 T = 0.45 mm 3,402.00 m2 120,885.50 411,252,471.00
11 Nok zincalum 126.00 m' 69,867.77 8,803,338.92
12 Pek. Cat zincromate 69544.2 kg 1490.9 103683447.8
13 Talang datar seng rangka siku 180.00 M' 384,723.53 69,250,234.57
14 Talang tegak pipa PVC 4" 297.00 M' 74,725.76 22,193,550.16
15 Pekerjaan saluran drainase keliling lebar = 30 cm 285.00 M' double di pekrjaan lantai
Sub Jumlah 1,717,517,089.53
IV PEKERJAAN SIPIL (FINSHING)
LANTAI 1
1 Pekerjaan lantai keramik 40x40 cm 1,104.00 m2 152,802.64 168,694,109.04
2 Pekerjaan lantai keramik 20x20 cm area T. wudhu 7.50 m2 143,639.04 1,077,292.76
3 Pekerjaan keramik dinding 20x20 cm T.wudhu 7.50 m2 146,651.04 1,099,882.76
4 Pekerjaan dinding bata, plester+aci T.wudhu t= 3.2 m 16.00 m2 258,090.05 4,129,440.87
Page 285 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
5 Pekerjaan Toilet
- pekerjaan dinding batako 114.51 m2 88,151.20 10,094,193.91
- Pekerjaan plester + Aci 170.52 m2 52,802.40 9,003,865.25
- Pekerjaan keramik dinding 20x20 cm T= 1.5 m 58.50 m2 146,651.04 8,579,085.55
- Pekerjaan keramik lantai 20x20 cm 27.00 m2 143,639.04 3,878,253.95
6 Dinding clading
- Rangka dinding CNP 125 (jarak antar rangka CNP 1.5 m) 3,179.00 m' 68,733.55 218,503,969.95
- Penutup dinding t= 0.3 mm, Fumira colorcoat F714 1,483.00 m2 104,485.56 154,952,089.97
7 Pekerjaan Dinding Bata Keliling Bagian Luar
- Dinding batako bagian luar t= 4 m 408.00 m2 88,151.20 35,965,689.60
- Plester + aci 816.00 m2 52,802.40 43,086,758.40
- Kolom praktis & ring balok 368.00 m' 107,223.42 39,458,219.88
8 Pekerjaan dinding luar Office
- Dinding bagian luar GRC board 6 mm 166.00 m2 206,250.00 34,237,500.00
- Dinding bagian dalam gypsum 12 mm ex djaya Board 332.00 m2 110,000.00 36,520,000.00
- rangka hollow 40x40x0.4 332 m2 - Include
- Pek. Plint kayu lebar= 10 cm 142 m' 41,800.00 5,935,600.00
9 Partisi gypsum
- Gypsum 9 mm ex djaya Board 306.00 m2 178,750.00 54,697,500.00
- rangka hollow 40x40x0.4 306.00 m2 - Include
- Pek. Plint kayu lebar= 10 cm 88.50 m' 41,800.00 3,699,300.00
10 Pekerjaan partisi gypsum tinggi 140 (2 MUKA)
- rangka hollow 40x40x0.4 61.60 m2 - Include
11 Partisi kaca rangka alumunium (tempered 6 mm) 168.60 m2 907,500.00 153,004,500.00
12 Pekerjaan Plafond
- Gypsum 9 mm ex djaya Board, 1,104.00 m2 123,750.00 136,620,000.00
- rangka hollow 40x40x0.4 1,104.00 m2 Include
13 Pek. Pintu panel kayu 7.00 unit 3,712,500.00 25,987,500.00
- Butterfly hinges
14 Pek.pintu kaca rangka alumunium 250x90 12.00 unit 4,331,250.00 51,975,000.00
- sanblasting
Pek pintu besi warehouse 3x5 m 1.00 unit 33,000,000.00 33,000,000.00
15 Pintu toilet, PVC 7.00 unit 1,478,400.00 10,348,800.00
16 Pek. Pengecatan dinding, ex. Vinylex 2,179.72 m2 23,037.50 50,215,299.50
17 Pek. Pengecatan plafond, ex Vinylex 1,104.00 m2 23,037.50 25,433,400.00
18 Pek.jendela 23.00 bh 2,561,625.00 58,917,375.00
- Kusen alumunium
- kaca 5 mm
19 Pek.Boven ligh KM 4.00 bh 462,000.00 1,848,000.00
- Kusen alumunium
- kaca 5 mm
LANTAI 2
1 Pek. lantai Plywood 18 mm 1,104.00 m2 141,840.42 156,591,820.00
Pek. lantai Plywood 6 mm 1,104.00 m2 73,663.33 81,324,320.00
2 Pek. Vinyl. Ex. Lokal 1,104.00 m2 71,500.00 78,936,000.00
3 Pekerjaan Toilet
- pekerjaan dinding bata 114.51 m2 88,151.20 10,094,193.91
- Pekerjaan plester + Aci 170.52 m2 52,802.40 9,003,865.25
- Pekerjaan keramik dinding 20x20 cm 58.5 m2 146,651.04 8,579,085.55
- Pekerjaan keramik lantai 20x20 cm 27.00 m2 143,639.04 3,878,253.95
4 Pekerjaan dinding luar
- Dinding bagian luar GRC board 6mm (1 muka ) 307.00 m2 206,250.00 63,318,750.00
- Dinding bagian dalam gypsum 12 mm ex djaya Board (1 muka ) 568.00 m2 110,000.00 62,480,000.00
- rangka hollow 40x40x0.4 568.00 m2 Include
5 Pekerjaan partisi gypsum 2 muka
6 Pekerjaan partisi gypsum tinggi 140
7 Partisi kaca rangka alumunium (tempered 6 mm) 42.00 m2 825,000.00 34,650,000.00
8 Pekerjaan Plafond
- Gypsum 12 mm ex djaya Board, 1,104.00 m2 123,750.00 136,620,000.00
- rangka hollow 40x40x0.4 1,104.00 m2 Include
9 Pek. Pintu panel kayu 6.00 unit 3,712,500.00 22,275,000.00
- Butterfly hinges
Page 286 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
10 Pek.pintu kaca framless 280x90 3.00 unit 4,851,000.00 14,553,000.00
- sanblasting
11 Pek. Pengecatan dinding, ex. Vinylex 389.81 m2 23,037.50 8,980,247.88
12 Pek. Pengecatan plafond, ex Vinylex 1,104.00 m2 23,037.50 25,433,400.00
13 Pek.jendela 18.00 bh 2,561,625.00 46,109,250.00
- Kusen alumunium
- kaca 5 mm
Pek.Boven ligh KM 4.00 bh 462,000.00 1,848,000.00
- Kusen alumunium
- kaca 5 mm Sub Jumlah 2,289,943,292.90
V PEKERJAAN ELEKTRIKAL
A PANEL LISTRIK
A.1 PANEL SDB-A 1.00 unit 58,242,580.20 58,242,580.20
- Box panel color orange IP54 powder coating, thickness 2mm c/w neutral & earth, local 1.00 unit - included
- MCCB 252A-630A, 3P, 50kA, Sch.Electric 1.00 bh - included
- MCCB 200A-250A, 3P, 36kA, Sch. Electric 1.00 bh - included
- MCB 20A, 3P, 4.5kA, Sch. Electric 6.00 bh - included
- ELCB Domae 25A, 2P, 30mA, Sch. Electric 6.00 bh - included
- Wiring, labeling & acessoriess 1.00 unit - included
A.2 PANEL SDB-B 1.00 unit 36,985,806.90 36,985,806.90
- Box panel color orange IP54 powder coating, thicknes 2mm c/w neutral & earth, local 1.00 unit - included
- MCB 80A, 1P, 10kA, Sch. Electric 1.00 bh - included
- ELCB 80A, 2P, 30mA, Legrand or setara 1.00 bh - included
B PEKERJAAN INSTALASI LISTRIK WAREHOUSE DAN OFFICE
LANTAI I
1 Instalasi lighting, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 139.00 ttk 273,832.65 38,062,738.35
2 Instalasi lighting HPI-T, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 8.00 ttk 644,877.45 5,159,019.60
3 Instalasi lighting HPL-N, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 24.00 ttk 644,877.45 15,477,058.80
4 Instalasi GPO, NYM 3 x 4 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 51.00 ttk 405,000.00 20,655,000.00
Instalasi GPO, NYM 3 x 6 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 80.00 ttk 1,188,000.00 95,040,000.00
5 Instalasi AC 1 PK c/w accessories, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 5.00 ttk 784,728.00 3,923,640.00
6 Instalasi AC 2 PK c/w accessories, NYM 3 x 4 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 5.00 ttk 894,726.00 4,473,630.00
7 Instalasi AC 2.5 PK c/w accesories, NYM 3 x 4 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 12.00 ttk 894,726.00 10,736,712.00
8 Instalasi AC 3 PK c/w accessories, NYY 4 x 4 mm2, 0.6/1 kV, rm, Tranka or kabelindo 6.00 ttk 1,470,798.00 8,824,788.00
9 Instalasi exhaust fan, NYM 3 x 2.5 mm2, 0.6/1 kV, rm, Tranka or kabelindo 8.00 ttk 270,000.00 2,160,000.00
10 Downlight RD 150 E27/Nickel-5 Essential 1 x 18 W, Philips or setara 25.00 bh 248,346.00 6,208,650.00
11 BLTG , Lamp TL-D 1 X 36W, Philips SiMbat c/w ballast 109.00 bh 266,490.00 29,047,410.00
12 Emergency Lamp TWS101 1 x 18 W, Philips or setara 2.00 bh 493,290.00 986,580.00
13 ConTempo RVP350 E40 HPI-TP 400W IP65, Philips c/w supporting lamp 8.00 bh 2,178,414.00 17,427,312.00
14 HDK900 Phoenix HPLN 400W IP54. Philips c/w supporting lamp 24.00 bh 3,024,000.00 72,576,000.00
15 Sign Lamp/Exit Sign TL-D 8W (1MK), Philips, Artolite or setara 3.00 bh 1,680,588.00 5,041,764.00
16 Saklar tunggal/single switch E31, Clipsal 127.00 bh 45,360.00 5,760,720.00
17 Saklar ganda/double switch E32, Clipsal 16.00 bh 51,030.00 816,480.00
18 GPO 10/16A 1 gang (2P+E) socket outlet shutter EC426/16, Clipsal 248.00 bh 53,298.00 13,217,904.00
19 GPO ac 13A 1 gang 3 Pins B.S switched socket outlet with neon E15N with plug, Clipsal 5.00 bh 77,395.50 386,977.50
20 GPO-ac 15A 1G Switch socket outlet with neon G2493 WHI + 3 Round Pins Plug 515, MK 17.00 bh 129,276.00 2,197,692.00
21 Isolator switch 20A 250V IP66 56SW120 outbow, Clipsal 9.00 bh 656,586.00 5,909,274.00
22 Exhaust fan MV - 200 NEX, size 8", Maspion 8.00 unit 270,000.00 2,160,000.00
LANTAI II
1 Instalasi lighting, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 99.00 ttk 273,832.65 27,109,432.35
4 Instalasi GPO Server, NYY 3 x 16 mm2, 0.6/1 kV, rm, Tranka or kabelindo 1.00 ttk 1,188,000.00 1,188,000.00
5 Instalasi AC 1 PK c/w accessories, NYM 3 x 2.5 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 8.00 ttk 784,728.00 6,277,824.00
7 Instalasi AC 2.5 PK c/w accesories, NYM 3 x 4 mm2, 0.3/0.5 kV, rm, Tranka or kabelindo 8.00 ttk 894,726.00 7,157,808.00
8 Instalasi AC 3 PK c/w accessories, NYY 4 x 4 mm2, 0.6/1 kV, rm, Tranka or kabelindo 5.00 ttk 1,470,798.00 7,353,990.00
10 Downlight RD 150 E27/Nickel-5 Essential 1 x 18 W, Philips or setara 13.00 bh 248,346.00 3,228,498.00
12 Emergency Lamp TWS101 1 x 18 W, Philips or setara 2.00 bh 493,290.00 986,580.00
Page 287 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
13 Saklar tunggal/single switch E31, Clipsal 132.00 bh 45,360.00 5,987,520.00
14 Saklar ganda/double switch E32, Clipsal 10.00 bh 51,030.00 510,300.00
15 GPO 10/16A 1 gang (2P+E) socket outlet shutter EC426/16, Clipsal 262.00 bh 53,298.00 13,964,076.00
16 GPO ac 13A 1 gang 3 Pins B.S switched socket outlet with neon E15N with plug, Clipsal 8.00 bh 88,452.00 707,616.00
17 GPO-ac 15A 1G Switch socket outlet with neon G2493 WHI + 3 Round Pins Plug 515, MK 8.00 bh 129,276.00 1,034,208.00
18 63A - 2P + E, 200/250 V, Plug and socket industri IP44/IP67, Legrand or setara 1.00 bh 2,511,810.00 2,511,810.00
19 Exhaust fan MV - 200 NEX, size 8", Maspion 5.00 unit 270,000.00 1,350,000.00
D PEKERJAAN AIR CONDITIONING LT. I DAN II
Jasa pasang AC c/w pipa refrigerant, isolasi AC (supplied by kontraktor)
Evaporator Blower Condensing Unit (supplied by Buma)
- AC 1 PK Type Splite, AUX 13.00 unit 1,188,000.00 15,444,000.00
- AC 2 PK, Type Splite, AUX 5.00 unit 1,188,000.00 5,940,000.00
- AC 2.5 PK, Type SpliteAUX 20.00 unit 1,404,000.00 28,080,000.00
- AC 3 PK Type Ceiling Cassete, AUX 11.00 unit 1,404,000.00 15,444,000.00
E PEKERJAAN KABEL TRAY
- Kabel tray lebar 3000 mm x 250 mm x 50 mm (see dwg. sch. wiring diagram SDB-A) 60.00 m' 257,985.00 15,479,100.00
- Kabel tray lebar 3000 mm x 250 mm x 50 mm (see dwg. sch. wiring diagram SDB-B) 50.00 m' 257,985.00 12,899,250.00
F PEKERJAAN GROUNDING
- Pemasangan grounding panel listrik SDB-A, SDB-B 1.00 lot 7,182,000.00 7,182,000.00
G PEKERJAAN KABEL POWER
- Dari Panel SDB-A to SDB-B, NYY 4 x 95 mm2,0.6/1kV, rm,Tranka or Kabelindo 6.00 m' 1,063,692.00 6,382,152.00
+ NYA 95 mm2, rm c/w accessories
Sub Jumlah 736,923,887.91
A PEKERJAAN SANITAIR
1 Pasangan closet duduk lt-2012S/12012S c/w accesories, Tidy or setara 8.00 bh 2,110,680.00 16,885,440.00
2 Shower spray/jet shower w/stop valve pastel ivory 8.00 bh 447,175.00 3,577,400.00
3 Wall Hung Urinal, Amstad or setara 8.00 bh 2,195,165.00 17,561,320.00
4 Counter lavatory semi recessed w/supplementary fitting and sink tap, Amstad or setara 4.00 bh 3,334,150.00 13,336,600.00
5 Square floor drain NX-F302 metal, Tidy or setara 12.00 bh 356,055.00 4,272,660.00
6 Supply dan install septictank biofilter kap 4 M3 lengkap dengan instalasi 1.00 bh 27,783,000.00 27,783,000.00
B PEKERJAAN INSTALASI AIR
1 PEMIPAAN AIR BERSIH TOILET CONTAINER
Toilet
a. Pipa PVC AW 1/2", maspion or setara 24.00 m' 12,076.30 289,831.26
b. Gate Valve 1/2" PVC, maspion or setara 1.00 bh 127,256.06 127,256.06
c. Pipa PVC AW 1", maspion or setara 40.00 m' 41,985.07 1,679,402.97
2 PEMIPAAN AIR KOTOR TOILET CONTAINER
a. Pipa PVC AW 4", maspion or setara (Closet) 16.00 m' 168,682.50 2,698,920.00
b. Pipa PVC AW 2", maspion or setara (Floordrain) 16.00 m' 57,183.37 914,933.88
Sub Jumlah 89,126,764.18
Page 288 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
C WORKSHOP A2B TRACK
I PEK.PONDASI
1 Pengukuran dan pasang bouwplank 216.00 M' 18,700.00 4,039,200.00
2 Galian Tanah 82.93 M3 44,000.00 3,648,920.00
3 Timbunan tanah kembali 27.64 M3 35,750.00 988,249.17
4 Timbunan dan pemadatan pasir t = 10 cm 10.29 M3 326,910.00 3,363,903.90
5 Lantai kerja 1 : 3 : 5 t = 5 cm 5.15 M3 1,006,450.00 5,178,185.25
a. - Beton, Sitemix K 225 8.67 M3 1,424,090.00 12,346,860.30
b. Bekesting 20.40 M2 87,809.29 1,791,309.55
c. Besi 12 819.59 KG 12,385.23 10,150,811.79
b. Bekesting 33.15 M2 105,584.17 3,500,115.13
c. Besi 12, 8 226.22 KG 87,809.29 19,864,217.96
d. Angkur dia. 25 mm L = 130 cm 60.00 BH 133,050.00 7,983,000.00
e. Base Plat t = 12 mm 168.40 KG 15,240.26 2,566,459.11
b. Bekesting 9.60 M2 87,809.29 842,969.20
c. Besi 12 378.00 KG 12,385.23 4,681,617.46
b. Bekesting 15.30 M2 105,584.17 1,615,437.75
c. Besi 12, 8 169.96 KG 12,385.23 2,104,993.93
e. Base Plat t = 12 mm 75.36 KG 15,240.26 1,148,505.69
10 Sloof 500/300 mm (S1)
b. Bekesting 204.00 M2 87,809.29 17,913,095.50
c. Besi 12, 8 2,664.65 KG 12,385.23 33,002,306.80
Sub J umlah 196,333,397.13
II PEK LANTAI
a. Pekerjaan timbunan pasir t = 10 cm 144.00 M3 326,910.00 47,075,040.00
b. Pekerjaan lantai rabat beton t = 5 cm 72.00 M3 1,006,450.00 72,464,400.00
c. - Beton, Sitemix K 225 288.00 M3 1,424,090.00 410,137,920.00
d. Bekesting 31.20 M2 87,809.29 2,739,649.90
e. Besi wiremesh M8 2 lapis 13,536.00 KG 13,536.33 183,227,793.16
2 Pekerjaan Lantai Apron
c. - Beton, Sitemix K 225 288.00 M3 1,424,090.00 410,137,920.00
d. Bekesting 31.20 M2 87,809.29 2,739,649.90
Sub J umlah 1,431,289,606.13
III PEK KOLOM & BALOK
1 Kolom baja WF 500 X 200 10,752.00 KG 15,240.26 163,863,232.51
2 Kolom baja H 350x350 11,302.00 KG 15,240.26 172,245,373.31
3 Gelagar balok
a. WF 250x 125 2,841.60 KG 15,240.26 43,306,711.45
b. Besi siku L 60x60 520.32 KG 15,240.26 7,929,810.00
c. Plat 6 mm 393.12 KG 15,240.26 5,991,249.44
a. Cnp 200.75.20.2,3 1,554.00 KG 15,240.26 23,683,357.82
b. trackstang Besi Dia. 8mm 23.58 KG 27,053.64 637,924.95
c. Penutup dinding t= 0.3 mm, Fumira colorcoat F714 486.00 M2 104,485.56 50,779,983.63
5 Pek. Cat zincromate 26,969.92 KG 1,490.90 40,209,453.73
Sub J umlah 508,647,096.84
Page 289 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
IV PEKERJAAN KUDA KUDA DAN ATAP
1 Bangunan Utama
a. Kuda - kuda baja WF 350 x 175 8,680.00 KG 15,240.26 132,285,422.08
b. Gording CNP 200 x 75 x 20 x 3 11,124.00 KG 15,240.26 169,532,607.74
c. Trekstang dia. 12 mm & ikatan angin dia.16 mm 555.14 KG 15,240.26 8,460,414.75
d. Besi plat dia 12,8,6 mm 235.00 KG 15,240.26 3,581,460.16
e. Atap zincalum, ex. Fumira G680 T = 0.45 mm 1,750.00 M2 120,885.50 211,549,625.00
f. Pekerjaan bubungan atap zincalum 50.00 M' 69,867.77 3,493,388.46
Sub J umlah 558,428,701.80
V PEKERJAAN TALANG & SALURAN
2 Talang tegak pipa PVC 4" 150.00 M' 74,725.76 11,208,863.72
3 Pekerjaan saluran drainase keliling lebar = 30 cm 96.00 M' 467,500.00 44,880,000.00
4 Pekerjaan bak kontrol 10.00 BH 715,000.00 7,150,000.00
Sub J umlah 101,711,216.26
1 PANEL LISTRIK
PANEL SDB-WS-TS 1.00 unit 33,480,000.00 33,480,000.00
- Box panel color orange IP65/66 powder coating, thicknes 2mm c/w neutral & earth 1.00 unit - included
- ELCB Domae 25A 2P 30mA, Sch. Electric 3.00 bh - included
- Pilot lamp 220Vac 22 red, yelow, green & fuse, ACH 3.00 bh - included
- CU Bus Bar 1.00 lot - included
2 PEKERJAAN INSTALASI LISTRIK WS SARANA
Instalasi lighting, NYM 3 x 4 mm2, 0.5 kV, rm, Tranka or kabelindo 24.00 ttk 430,920.00 10,342,080.00
Instalasi GPO, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 6.00 ttk 764,316.00 4,585,896.00
Instalasi socket outlet industri 63A,3Ph, NYM 5 x 16 mm2, 0.5 kV, rm, Tranka or kabelindo 4.00 ttk 4,590,000.00 18,360,000.00
ConTempo RVP350 E40 HPI-TP 400W IP65, Philips c/w supporting lamp 20.00 bh 2,178,414.00 43,568,280.00
HDK900 Phoenix HPLN 400W IP54. Philips c/w supporting lamp 4.00 bh 3,024,000.00 12,096,000.00
GPO 10/16A Socket Outlet IP66 56SO210/16 outbow, Clipsal 6.00 bh 2,755,620.00 16,533,720.00
Isolator switch 20A 250V IP66 56SW120 outbow, Clipsal 9.00 bh 656,586.00 5,909,274.00
Isolator switch 50A 380V IP66 56SW350 outbow, Clipsal 4.00 bh 2,328,750.00 9,315,000.00
63A - 3P + N + E, 380/415 V, Plug and socket industri/ 4.00 bh 2,511,810.00 10,047,240.00
3 PEKERJAAN GROUNDING
- Pemasangan grounding panel listrik SDB-WS-TS 1.00 lot 5,103,000.00 5,103,000.00
4 PEKERJAAN KABEL TRAY
- Kabel tray lebar 3000 mm x 200 mm x 50 mm c/w cover tray 30.00 m 294,840.00 8,845,200.00
Sub J umlah 178,185,690.00
5 PEKERJAAN PENYALUR PETIR
Jasa instalasi ligthning protection c/w material kabel, dudukan pipa gip dia.1 1/2" x 6000 mm 1.00 lot 59,400,000.00 59,400,000.00
Sub J umlah 59,400,000.00
Page 290 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
D WORKSHOP A2B WHEEL TYPE
I PEK.PONDASI
2 Galian Tanah 280.79 M3 44,000.00 12,354,540.00
3 Timbunan tanah kembali 93.60 M3 35,750.00 3,346,021.25
5 Lantai kerja 1 : 3 : 5 t = 5 cm 13.40 M3 1,006,450.00 13,486,430.00
b. Bekesting 47.52 M2 87,809.29 4,172,697.54
c. Besi 2,060.68 KG 12,385.23 25,521,998.60
7 Pedestal 0,6 x 0.9 x 1,5 m
b. Bekesting 99.00 M2 105,584.17 10,452,832.50
c. Besi 805.77 KG 12,385.23 9,979,672.66
e. Plat t = 16 mm 1,492.13 KG 15,240.26 22,740,412.70
b. Bekesting 21.12 M2 87,809.29 1,854,532.24
c. Besi 936.67 KG 12,385.23 11,600,899.45
9 Pedestal 0,65 x 0.65 x 1,5 m
b. Bekesting 42.90 M2 105,584.17 4,529,560.75
c. Besi 346.57 KG 12,385.23 4,292,349.64
e. Plat t = 16 mm 583.73 KG 15,240.26 8,896,194.63
b. Bekesting 27.00 M2 87,809.29 2,370,850.88
c. Besi 1,064.40 KG 12,385.23 13,182,840.28
11 Pedestal 0,3 x 0.4 x 1,5 m
b. Bekesting 31.50 M2 105,584.17 3,325,901.25
c. Besi 295.41 KG 12,385.23 3,658,721.20
e. Plat t = 12 mm 123.64 KG 15,240.26 1,884,305.25
8 Sloof 300/600 mm (S1)
b. Bekesting 450.00 M2 87,809.29 39,514,181.25
c. Besi 8,837.25 KG 12,385.23 109,451,386.01
9 Sloof 200/300 cm (S2)
b. Bekesting 36.00 M2 87,809.29 3,161,134.50
c. Besi 636.18 KG 12,385.23 7,879,236.50
Sub J umlah 560,594,743.62
II PEK TIANG, BALOK, DINDING & LANTAI
1 Kolom baja WF 600 X 300 57,750.00 KG 15,240.26 880,124,784.00
2 Kolom baja H Beam 350 x 350 28,633.00 KG 15,240.26 436,374,250.05
3 Kolom baja WF. 250x125 (Oil Storage) 1,983.20 KG 15,240.26 30,224,475.70
4 Beam WF 250 x 125
a. WF 250x 125 21,312.00 KG 15,240.26 324,800,335.87
b. Besi siku L 60x60 3,252.00 KG 15,240.26 49,561,312.51
c. Plat 6 mm 1,186.92 KG 15,240.26 18,088,964.65
c. Beton 1 : 2 : 3 t = 30 cm 1,215.00 M3 1,424,090.00 1,730,269,350.00
d. Bekesting 90.00 M2 87,809.29 7,902,836.25
7 Pekerjaan Lantai Apron + Tyre Change
c. Beton 1 : 2 : 3 t = 30 cm 1,539.00 M3 1,424,090.00 2,191,674,510.00
d. Bekesting 90.00 M2 87,809.29 7,902,836.25
8 Pekerjaan saluran drainase di bawah lantai apron dg buis beton 40 cm 390.00 M' 440,000.00 171,600,000.00
Sub J umlah 7,798,371,199.66
Page 291 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
III PEKERJAAN KUDA KUDA DAN ATAP
1 Bangunan Utama
c. Trekstang dia. 12 mm & ikatan angin dia.16 mm 2,669.86 KG 15,240.26 40,689,288.92
d. Besi plat dia 16,12,8,6 mm 2,912.90 KG 15,240.26 44,393,334.08
e. Atap zincalum, ex. Fumira G680 T = 0.45 mm 4,059.00 M2 120,885.50 490,674,244.50
f. Pekerjaan bubungan atap zincalum 138.00 M' 69,867.77 9,641,752.15
2 Bangunan Oil Storage
c. Trekstang dia. 12 mm & ikatan angin dia.16 mm 227.49 KG 15,240.26 3,466,960.12
d. Besi plat dia 16,12,8,6 mm 247.28 KG 15,240.26 3,768,534.30
e. Atap zincalum, ex. Fumira G680 T = 0.45 mm 544.50 M2 120,885.50 65,822,154.75
f. Pekerjaan Flashing Seng Plat t=0,4 33.00 M' 65,335.85 2,156,082.92
Sub J umlah 1,445,836,976.05
IV PEKERJAAN FINISHING
Sub J umlah 251,295,786.23
V PEKERJAAN ARSITEKTUR
AREA PABRIKASI
a. Cnp 200.75.20.2,3 3,655.80 KG 15,240.26 55,715,327.88
b. Ikatan Angin Besi Dia. 8mm 142.20 KG 15,240.26 2,167,164.40
c. Zincalume t=0,4 851.92 M2 104,485.56 89,013,495.64
d. Cat Baja 3,798.00 KG 1,490.90 5,662,438.20
a. Pasangan Batako 379.95 M2 88,151.20 33,493,048.44
- Beton 1 : 2 : 3 t = 30 cm 1.91 M3 1,424,090.00 2,723,251.70
- Bekesting 25.50 M2 39,514.18 1,007,493.08
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 200.17 KG 12,385.23 2,479,194.53
- Beton 1 : 2 : 3 3.04 M3 1,424,090.00 4,325,673.38
- Bekesting 40.50 M2 39,514.18 1,600,324.34
d. Plester Aci 759.90 M2 52,802.40 40,124,543.76
e. Cat Dinding Bata Luar Dalam 759.90 M2 23,037.50 17,506,196.25
Sub J umlah 259,756,159.16
AREA WH COMPONEN
a. Cnp 200.75.20.2,3 460.36 KG 15,240.26 7,016,004.25
b. Ikatan Angin Besi Dia. 8mm 8.16 KG 15,240.26 124,371.16
c. Atap zincalum, ex. Fumira G680 T = 0.45 mm 66.50 M2 104,485.56 6,948,289.94
d. Cat Baja 468.52 KG 1,490.90 698,517.51
2 Pekerjaan Pintu Baja Uk. 5mx12m 1.00 UNIT 128,700,000.00 128,700,000.00
a. Pasangan Batako 1,101.99 M2 88,151.20 97,141,714.05
- Beton 1 : 2 : 3 7.29 M3 1,363,670.00 9,940,847.47
- Bekesting 97.20 M2 39,514.18 3,840,659.87
- Beton 1 : 2 : 3 8.26 M3 1,363,670.00 11,260,505.03
- Bekesting 110.10 M2 39,514.18 4,350,511.36
d. Plester Aci 2,203.98 M2 52,802.40 116,375,401.40
e. Cat Dinding Bata Luar Dalam 2,203.98 M2 23,037.50 50,774,175.22
Sub J umlah 457,327,470.14
AREA OIL STORAGE
a. Pasangan Batako 285.86 M2 88,151.20 25,198,642.58
- Beton 1 : 2 : 3 1.94 M3 1,363,670.00 2,638,701.45
- Bekesting 25.80 M2 39,514.18 1,019,465.88
- Beton 1 : 2 : 3 1.35 M3 1,363,670.00 1,840,954.50
- Bekesting 18.00 M2 39,514.18 711,255.26
d. Plester Aci 571.71 M2 52,802.40 30,187,877.31
e. Cat Dinding Bata Luar Dalam 571.71 M2 23,037.50 13,170,863.89
2 Pekerjaan Pintu Baja Uk. 3mx5m Sliding 1.00 UNIT 33,000,000.00 33,000,000.00
Material : Rangka L.40.40, L.30.30.3 Plat 3mm + Handle Besi dia.16mm
+ Rel Roda
Sub J umlah 112,026,643.11
Page 292 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
AREA TYRE CHANGE
1 Rafter kanopy WF. 250.125 1,243.20 KG 15,240.26 18,946,686.26
2 Cnp 125.50.20.2,3 541.20 KG 15,240.26 8,248,026.55
3 Ikatan Angin Besi Dia. 8mm 29.86 KG 15,240.26 455,104.52
4 Bracing Besi Dia. 16mm 61.62 KG 15,240.26 939,104.57
5 Klip Gording Plat 6mm 21.64 KG 15,240.26 329,746.75
6 Plat Joint 16mm 211.01 KG 15,240.26 3,215,815.94
7 Stifener Plat 8mm 53.85 KG 15,240.26 820,703.03
8 Turnbuckles Dia.16mm 6.00 BH 82,500.00 495,000.00
9 Besi Beton Dia. 16mm Penguat Rafter 88.48 KG 15,240.26 1,348,457.85
10 Atap zincalum, ex. Fumira G680 T = 0.45 mm 180.00 M2 120,885.50 21,759,390.00
11 Pekerjaan Flashing Seng Plat t=0,4 33.00 M' 65,335.85 2,156,082.92
Sub J umlah 58,714,118.40
2 Talang tegak PVC pipe dia. 4" & aksesories 396.00 M' 74,725.76 29,591,400.22
Sub J umlah 133,466,752.08
VII PEKERJAAN ELEKTRIKAL
PANEL LISTRIK
1 PANEL MDB-A 1.00 unit 36,936,000.00 36,936,000.00
- Free standing panel color orange IP65/66 powder coating, thicknes 2mm c/w neutral & earth 1.00 unit - included
- MCCB 160-400A, 3P, 50kA, Sch. Electric 1.00 bh - included
- Current transfomer 1000/5A, ACH 3.00 bh - included
2 PANEL SDB-A 1.00 unit 22,411,687.50 22,411,687.50
3 PANEL SDB-B 1.00 unit 26,483,625.00 26,483,625.00
4 PANEL SDB-01 W/O 1.00 unit 48,606,750.00 48,606,750.00
5 PANEL SDB-02 W/O 1.00 unit 26,738,586.00 26,738,586.00
6 PANEL SDB-03 FABRICATION 1.00 unit 20,840,625.00 20,840,625.00
- MCB 50A,3P, 6kA, Sch. Electric 2.00 bh - included
- MCB 16A, 3P, 6kA, MG 1.00 bh - included
- MCB 16A, 1P, 6kA, MG 3.00 bh - included
- ELCB Domae 25A 2P 30mA, MG 3.00 bh - included
- ELCB Domae 25A 4P 30mA, MG 1.00 bh - included
Page 293 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
PEKERJAAN INSTALASI LISTRIK WS A2B WHEEL
1 Instalasi lighting, NYM 3 x 4 mm2, 0.5 kV, rm, Tranka or kabelindo 66.00 ttk 430,920.00 28,440,720.00
2 Instalasi GPO, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 25.00 ttk 764,316.00 19,107,900.00
3 Instalasi socket outlet industri 32A,3Ph, NYM 5 x 6 mm2, 0.5 kV, rm, Tranka or kabelindo 1.00 ttk 3,240,000.00 3,240,000.00
4 Instalasi socket outlet industri 63A,3Ph, NYM 5 x 16 mm2, 0.5 kV, rm, Tranka or kabelindo 11.00 ttk 4,536,000.00 49,896,000.00
8 Saklar tunggal/single switch E31, Clipsal 5.00 bh 45,360.00 226,800.00
9 GPO 10/16A 1 gang (2P+E) socket outlet shutter EC426/16 outbow doos, Clipsal 9.00 bh 53,298.00 479,682.00
10 GPO 10/16A Socket Outlet IP66 56SO210/16 outbow, Clipsal 16.00 bh 1,039,878.00 16,638,048.00
12 Isolator switch 32A 380V IP66 56SW332 outbow, Clipsal 1.00 bh 1,093,176.00 1,093,176.00
13 Isolator switch 50A 380V IP66 56SW350 outbow, Clipsal 11.00 bh 3,214,890.00 35,363,790.00
14 32A - 3P + N + E, 380/415 V, Plug and socket industri/ 1.00 bh 3,214,890.00 3,214,890.00
15 63A - 3P + N + E, 380/415 V, Plug and socket industri/ 11.00 bh 2,511,810.00 27,629,910.00
PEKERJAAN GROUNDING
- Pemasangan grounding panel listrik MDB-A, SDB-A, SDB-B, SDB-01 W/O, SDB-02 W/O, 1.00 lot 20,655,000.00 20,655,000.00
SDB-03 FABRICATION
PEKERJAAN KABEL POWER
- Dari Panel MDB-A to SDB-A, NYY 4 x 70 mm2 + NYA 70mm2,0.6/1kV, rm, Tranka or Kabelindo 8.00 m 822,150.00 6,577,200.00
- Dari Panel MDB-A to SDB-01 W/O, NYY 4 x 185 + NYA 95 mm2,0.6/1kV, rm, Tranka or Kabelindo 6.00 m 1,744,092.00 10,464,552.00
- Dari Panel MDB-A to SDB-03, NYY 4 x 50 + NYA 50 mm2,0.6/1kV, rm, Tranka or Kabelindo 10.00 m 522,774.00 5,227,740.00
- Dari Panel SDB-B to SDB-02 W/O, NYY 4 x 70 mm2,0.6/1kV, rm, Tranka or Kabelindo 6.00 m 688,338.00 4,130,028.00
PEKERJAAN KABEL TRAY
- Kabel tray lebar 3000 mm x 300 mm x 50 mm c/w cover tray 30.00 m 294,840.00 8,845,200.00
Sub J umlah 583,415,203.50
VIII PEKERJAAN PENYALUR PETIR
Jasa instalasi ligthning protection c/w material kabel, dudukan pipa gip dia.1 1/2" x 6000 mm 1.00 lot 59,400,000.00 59,400,000.00
Sub J umlah 59,400,000.00
Page 294 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
E OIL TRAP
I PEKERJAAN PONDASI
1 Pengukuran & pasang bouwplank 84.00 M' 18,700.00 1,570,800.00
2 Galian Tanah 7.42 M3 44,000.00 326,480.00
6 Timbunan dan pemadatan pasir T. 10 cm 2.88 M3 326,910.00 941,500.80
Lantai kerja 1 : 3 : 5 = 5 cm 1.44 M3 1,006,450.00 1,449,288.00
7 Pondasi setempat 1 X 1 x 0.25 M
- Beton, Sitemix K 225 2.50 M3 1,424,090.00 3,560,225.00
- Begesting 10.00 M2 87,809.29 878,092.92
- Besi 12 354.80 KG 12,385.23 4,394,280.09
- Beton, Sitemix K 225 0.88 M3 1,424,090.00 1,246,078.75
- Begesting 12.00 M2 105,584.17 1,267,010.00
- Besi 12 , 8 137.88 KG 12,385.23 1,707,675.70
-Angkur 3/4 P. 70 cm 40.00 BH 111,880.00 4,475,200.00
-Plat 12 & 8 119.85 KG 15,240.26 1,826,544.68
8 Sloof 20 X 30
- Beton, Sitemix K 225 5.04 M3 1,424,090.00 7,177,413.60
- Begesting 50.40 M2 87,809.29 4,425,588.30
- Besi 12 , 8 651.24 KG 12,385.23 8,065,758.08
Sub J umlah 43,400,357.60
II PEKERJAAN BAK OIL TRAP
1 Galian tanah 540.00 M3 44,000.00 23,760,000.00
2 Timbunan dan pemadatan pasir T. 10 cm 30.00 M3 326,910.00 9,807,300.00
3 Lantai kerja 1 : 3 : 5 = 5 cm 15.00 M3 1,006,450.00 15,096,750.00
- Beton 1 : 2 : 3 45.00 M3 1,424,090.00 64,084,050.00
- Begesting 12.60 M2 87,809.29 1,106,397.08
- Besi wiremesh M 8 1 lapis 1,410.00 KG 12,385.23 17,463,176.25
- Beton 1 : 2 : 3 36.00 M3 1,424,090.00 51,267,240.00
- Begesting 480.00 M2 105,584.17 50,680,400.00
Sub J umlah 247,235,854.32
III PEKERJAAN LANTAI
1 Pekerjaan lantai teras beton 1: 2 : 3 T. 15 cm 13.20 M3 1,424,090.00 18,797,988.00
2 Begisting 2.20 M2 87,809.29 193,180.44
3 Besi wiremesh M8 1 lapis 394.00 KG 13,536.33 5,333,314.90
4 Pekerjaan saluran drainase keliling lebar 30 cm 84.00 M' 467,500.00 39,270,000.00
IV PEKERJAAN KOLOM KUDA-KUDA DAN ATAP Sub J umlah 66,454,483.34
1 Kolom baja WF 200 X 100 639.00 KG 15,240.26 9,738,523.58
2 Kuda-kuda baja WF 200 X 100 1,704.00 KG 15,240.26 25,969,396.22
3 Gording & Tie Beam C 125 X 50 2,427.48 KG 15,240.26 36,995,416.63
4 Trekstang dia. 12 mm & Tarikan Angin 16 463.40 KG 15,240.26 7,062,334.63
5 Plat T. 12,8,6 mm 334.34 KG 15,240.26 5,095,427.19
7 Nok / Flashing 33.00 M' 69,867.77 2,305,636.38
9 Talang Tegak Pipa PVC 4" 48.00 M' 74,725.76 3,586,836.39
10 Pengecatan konstruksi besi 4,770.48 KG 1,490.90 7,112,308.63
Sub J umlah 186,494,046.25
Page 295 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
F STORAGE YARD 50 X 50
I PENGUKURAN & PONDASI
2 Pekerjaan timbunan pasir T. 10 cm 250.00 M3 326,910.00 81,727,500.00
3 Pekerjaan lantai rabat beton T. 5 cm 125.00 M3 1,006,450.00 125,806,250.00
Sub J umlah 211,273,750.00
II PEKERJAAN LANTAI BETON
1 Pekerjaan lantai beton bertulang
a - Beton, Sitemix K 225 375.00 M3 1,424,090.00 534,033,750.00
b begisting 30.00 M2 87,809.29 2,634,278.75
c besi wiremesh M8 = 1 lapis 11,750.00 KG 13,536.33 159,051,903.79
Sub J umlah 695,719,932.54
Page 296 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
G TYRE REPAIR
I PEKERJAAN PONDASI
1 Pengukuran & pasang bouwplank 146.00 m' 18,700.00 2,730,200.00
2 Galian tanah 43.47 m3 44,000.00 1,912,680.00
3 Urugan kembali 14.49 m3 35,750.00 518,017.50
4 Urugan pasir di bawah pondasi & sloof t= 10 cm 5.44 m3 326,910.00 1,778,390.40
5 Lantai kerja di bawah pondasi & sloof t= 5 cm 2.72 m3 1,006,450.00 2,737,544.00
6 Pondasi setempat 1.5X1.5X0.25
- Pek. Besi 16 758.40 kg 12,385.23 9,392,959.48
- Pek. Begisting 9.00 m2 87,809.29 790,283.63
- - Beton, Sitemix K 225 3.38 m3 1,424,090.00 4,806,303.75
7 Kolom pedestal 0.5x0.8
- Pek. Besi 12, 8 279.35 kg 12,385.23 3,459,814.39
- Pek. Begisting 36.50 m2 105,584.17 3,853,822.08
- - Beton, Sitemix K 225 6.30 m3 1,424,090.00 8,971,767.00
- angkur 22 24.00 bh 122,450.00 2,938,800.00
- base plate t= 12 mm 263.76 kg 15,240.26 4,019,769.92
8 Sloof 30/60
- Pek. Besi 16, 12, 10 2,400.43 kg 12,385.23 29,729,880.96
- Pek. Begisting 77.40 m2 87,809.29 6,796,439.18
- - Beton, Sitemix K 225 23.22 m3 1,424,090.00 33,067,369.80
Sub J umlah 117,504,042.08
II PEKERJAAN LANTAI
1 Pekerjaan timbunan pasir t = 5 cm 57.50 M3 326,910.00 18,797,325.00
2 Pekerjaan lantai kerja t = 5 cm 57.50 M3 1,006,450.00 57,870,875.00
- Beton, Sitemix K 225 207.00 M3 1,424,090.00 294,786,630.00
- Begisting 31.80 M2 87,809.29 2,792,335.48
4 Pekerjaan lantai apron beton 1: 2 : 3 T. 30 cm
- Beton, Sitemix K 225 138.00 M3 1,424,090.00 196,524,420.00
- Begisting 25.80 M2 87,809.29 2,265,479.73
Sub J umlah 719,364,816.69
III PEKERJAAN KOLOM KUDA-KUDA DAN ATAP
1 WF 600 x 300x6 (Kolom) 5,436.00 kg 15,240.26 82,846,031.62
2 WF 300 x 150x6.5 (kuda-kuda) 8,587.80 kg 15,240.26 130,880,270.48
3 CNP 150 (gording) 3,520.00 kg 15,240.26 53,645,701.12
4 WF 300 x 150x6.5 (Girder) 4,844.40 kg 15,240.26 73,829,896.17
5 Besi siku 50 x 50 x 6 meter 1,214.08 kg 15,240.26 18,502,890.00
6 end plate 12 mm 105.30 kg 15,240.26 1,604,798.96
7 Plat gording 6 mm 98.28 kg 15,240.26 1,497,812.36
8 Baut kap 19 mm 450.00 biji 11,000.00 4,950,000.00
9 Baut gording 10 mm 360.00 biji 3,850.00 1,386,000.00
10 Baut trakstang 12 170.30 kg 15,240.26 2,595,415.60
11 Tarikan angin 16 113.76 kg 15,240.26 1,733,731.52
12 Atap zincalum 632.40 M2 120,885.50 76,447,990.20
13 Nok zincalum 32.00 m' 69,867.77 2,235,768.62
14 Talang datar seng rangka siku 68.00 m' 384,723.53 26,161,199.73
15 Talang tegak PVC pipe dia. 4" & aksesories 51.00 m' 74,725.76 3,811,013.66
Sub J umlah 517,317,159.28
Supply & install Distribution Board Outdoor SDB-TS sesuai dengan gambar, lengkap dengan komponen : 1.00 Unit 15,499,512.00 15,499,512.00
- Box panel outdoor type tebal plat 2 mm IP 56 cat powder coating warna orange 1.00 Buah - included
- MCCB 3P 125 A 36 kA type padlockable, Merlin gerin 1.00 Buah - included
- MCB 1P 10 A 6 kA, Merlin gerin 7.00 Buah - included
- ELCB 30 mA 2P 25 A, Merlin Gerin 2.00 Buah - included
- ELCB 30 mA 4P 40 A, Merlin Gerin 6.00 Buah - included
- Pilot lamp type LED 220 VAC, Merlin Gerin 3.00 Buah - included
- Fuse 2 Amp, Merlin Gerin 3.00 Buah - included
- Wiring, labeling & accessories 1.00 Ls - included
Supply & install HBL250MH high bay down light luminaire IP54 sealed type 250 W metal halide , Phillips 12.00 Buah 3,329,424.00 39,953,088.00
Supply & install WWL70W HP sodium IP56 Metroson 70H SONT70W sodium lamp, Phillips 12.00 Buah 2,070,684.00 24,848,208.00
Supply & install single gang switch WS226 15 A 250 V IP56, Clipsal 6.00 Buah 545,454.00 3,272,724.00
Supply & install socket outlet 3 square pin type 56SO210 16 A 250 V IP56, Clipsal 6.00 Buah 1,039,878.00 6,239,268.00
Supply & install industrial socket outlet 3P+N+E 40 Amp IP56 c/w plug, Clipsal 6.00 Buah 2,671,704.00 16,030,224.00
24.00 Ttk 273,832.65 6,571,983.60
6.00 Ttk 273,832.65 1,642,995.90
6.00 Ttk 365,148.00 2,190,888.00
Earthing system SDB-TS resistance < 5 ohm dengan material : 1.00 Ls 4,465,125.00 4,465,125.00
- Earthing electrodes copper clad steel 20 mm P= 3 M, Erico
- Bar copper stranded conductor 50 mm
- Earthing copper bar 10 X 40 X 500 mm
- Accessories
Sub J umlah 120,714,016.50
Instalasi penerangan dengan kabel NYY 3 X 2.5 mm, unarmoured copper stranded conductor
(Supreme, Kabel Metal, Tranka, Kabelindo) diproteksi Conduit high impact, clipsal atau setara
Instalasi socket outlet dengan kabel NYY 3 X 2.5 mm, unarmoured copper stranded conductor
(Supreme, Kabel Metal, Tranka, Kabelindo) diproteksi Conduit high impact, clipsal atau setara
Instalasi industrial socket outlet dengan kabel NYY 4 X 2.5 mm + E, unarmoured copper stranded
conductor (Supreme, Kabel Metal, Tranka, Kabelindo) diproteksi Conduit high impact, clipsal atau
Page 297 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
H RUMAH GENSET
I PEKERJAAN PONDASI
2 Galian Tanah 14.40 M3 44,000.00 633,600.00
4 Timbunan dan pemadatan pasir T. 10 cm 3.56 M3 326,910.00 1,163,799.60
5 Lantai kerja 1 : 3 : 5 = 5 cm 1.78 M3 1,006,450.00 1,791,481.00
6 Pondasi setempat Uk. 1mx1mx25cm
- Beton, Sitemix K 225 3.50 M3 1,424,090.00 4,984,315.00
- Begesting 14.00 M2 87,809.29 1,229,330.08
- Besi 12mm-150mm 2 Lapis 447.00 KG 13,536.33 6,050,740.51
7 Kolom Pedestal Uk. 25cmx35cm
- Beton, Sitemix K 225 0.84 M3 1,424,090.00 1,196,235.60
- Begesting 16.80 M2 105,584.17 1,773,814.00
- Besi 612mm / Sengkang 8mm-150mm 129.15 KG 13,536.33 1,748,217.31
-Angkur 3/4 P. 70 cm 56.00 BH 111,880.00 6,265,280.00
-Baseplate 12mm 79.13 KG 15,240.26 1,205,961.46
8 Sloof 20/30Cm
- Beton, Sitemix K 225 6.48 M3 1,424,090.00 9,228,103.20
- Begesting 64.80 M2 87,809.29 5,690,042.10
- Besi 412mm / Sengkang 8mm-150mm 857.74 KG 12,385.23 10,623,308.36
Sub J umlah 55,326,628.22
II PEKERJAAN LANTAI
2 Pekerjaan lantai kerja t = 5 cm 18.00 M3 1,006,450.00 18,116,100.00
- Beton, Sitemix K 225 54.00 M3 1,424,090.00 76,900,860.00
- Begisting 10.08 M2 87,809.29 885,117.66
- Besi wiremesh M 8 (1 lapis) 1,692.00 KG 13,536.33 22,903,474.15
4 Pondasi genset t= 20 cm
- Beton, Sitemix K 225 8.64 M3 1,424,090.00 12,304,137.60
- Begisting 12.48 M2 105,584.17 1,317,690.40
- Besi wiremesh M 8 (1 lapis) 203.04 KG 13,536.33 2,748,416.90
5 Pekerjaan parit oil catcher 20 cm 64.00 M' 111,880.00 7,160,320.00
6 Pekerjaan bak kontrol 1.00 BH 15,240.26 15,240.26
8 Pekerjaan rabat beton t = 10 cm 8.80 M3 1,006,450.00 8,856,760.00
9 Pekerjaan parit keliling bangunan 30 cm 92.00 M' 467,500.00 43,010,000.00
Sub J umlah 211,723,684.96
III PEKERJAAN OIL TRAP
1 Galian tanah 4.50 M3 44,000.00 198,000.00
2 Timbunan dan pemadatan pasir T. 10 cm 0.30 M3 326,910.00 98,073.00
3 Lantai kerja 1 : 3 : 5 = 5 cm 0.30 M3 1,006,450.00 301,935.00
4 Pekerjaan pipa PVC 4" 8.00 M' 74,725.76 597,806.07
- Beton 1 : 2 : 3 0.45 M3 1,424,090.00 640,840.50
- Begesting 1.20 M2 87,809.29 105,371.15
- Besi wiremesh M 8 1 lapis 14.10 KG 13,536.33 190,862.28
- Beton 1 : 2 : 3 1.50 M3 1,424,090.00 2,136,135.00
- Begesting 30.00 M2 105,584.17 3,167,525.00
- Besi wiremesh M 8 1 lapis 70.50 KG 13,536.33 954,311.42
Sub J umlah 8,390,859.42
1 Pekerjaan Kolom WF.200.100
a. Base plate 12 mm 79.13 KG 15,240.26 1,205,961.46
b. Kolom WF 200.100 1,491.00 KG 15,240.26 22,723,221.70
2 Pekerjaan Kuda Kuda Baja WF.200.100
a. Plat Joint 12mm 101.70 KG 15,240.26 1,549,934.04
b. Mur Baut HTB M12 108.00 BH 3,850.00 415,800.00
c. Kuda2 WF.200.100 2,385.60 KG 15,240.26 36,357,154.71
3 Pekerjaan Gordeng CNP.125.50.20.3,2
a. Klip Gording Plat 6mm 33.90 KG 15,240.26 516,644.68
b. Mur Baut u/. Ikatan Gordeng 144.00 BH 3,850.00 554,400.00
c. Gordeng CNP. 125.50.20.3,2 1,785.96 KG 15,240.26 27,218,487.61
d. Bracing Dia. 16mm 132.70 KG 15,240.26 2,022,381.97
e. Plat 8mm dudukan Bracing 22.60 KG 15,240.26 344,429.79
f. Trekstang Besi Dia. 12mm 74.50 KG 15,240.26 1,135,399.07
h. Turnbuckles 16mm 12.00 BH 82,500.00 990,000.00
5 Nok / Flashing 33.00 M' 69,867.77 2,305,636.38
7 Talang tegak PVC pipe dia. 4" & aksesories 91.00 M' 74,725.76 6,800,043.99
Sub J umlah 201,919,077.69
Page 298 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
V PEKERJAAN DINDING & PINTU
Dinding bata
a. Pasang dinding batako 224.00 m2 88,151.20 19,745,868.80
b. Pekerjaan plster + aci 448.00 m2 52,802.40 23,655,475.20
c. Pengecatan 448.00 m2 23,037.50 10,320,800.00
a. Pengecoran beton 1:2:3 2.54 m3 1,424,090.00 3,617,188.60
b. Besi utama 10,sengkang 6 343.97 kg 12,385.23 4,260,148.04
Dinding harmonika
a. Rangka dinding CNP 100.50 685.00 kg 15,240.26 10,439,575.36
b. Pengecatan rangka dinding 685.00 kg 1,490.90 1,021,266.50
c. Pasang dinding kawat harmonika 300.00 m2 275,000.00 82,500,000.00
Pekerjaan kusen & daun pintu
a. Pekerjaan kusen 0.45 m3 Include harga pintu dan jendela
b. Pekerjaan pintu plywood rangka kayu (1.5x3.5 m) + accessories 10.00 bh 7,796,250.00 77,962,500.00
c. Pekerjaan pintu plywood rangka kayu (0.8x2.1 m) + accessories 1.00 bh 2,494,800.00 2,494,800.00
d. Pekerjaan jendela kaca mati 2.00 bh 2,062,500.00 4,125,000.00
Sub J umlah 240,142,622.50
A PANEL LISTRIK
A.I PANEL SDB-PH-01 1.00 unit 8,840,947.50 8,840,947.50
B PEKERJAAN INSTALASI LISTRIK WS A2B WHEEL
1 Instalasi lighting, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 21.00 ttk 273,832.65 5,750,485.65
2 Instalasi GPO, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 3.00 ttk 764,316.00 2,292,948.00
5 Emergency Lamp TWS101 1 x 18 W, Philips or setara 9.00 bh 493,290.00 4,439,610.00
6 Saklar tunggal/single switch E31, Clipsal 21.00 bh 45,360.00 952,560.00
7 GPO 10/16A 1 gang (2P+E) socket outlet shutter EC426/16 outbow doos, Clipsal 21.00 bh 53,298.00 1,119,258.00
8 Industrial exhaust fan 16"/40 cm type 40 AAS, KDK 9.00 bh 1,194,102.00 10,746,918.00
- Pemasangan grounding panel listrik SDB-PH-01 1.00 lot 5,103,000.00 5,103,000.00
D PEKERJAAN KABEL POWER
- Dari Panel MSB-B to SDB-PH-01, NYY 4 x 4 mm2 ,0.6/1kV, rm, Tranka or Kabelindo 10.00 m 45,360.00 453,600.00
Sub J umlah 83,521,254.60
Page 299 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
I TYRE STORAGE
I PEK.PONDASI
2 Galian Tanah 160.60 M3 44,000.00 7,066,400.00
3 Timbunan tanah kembali 53.53 M3 35,750.00 1,913,816.67
5 Lantai kerja t=5cm, K-100 7.48 M3 1,006,450.00 7,528,246.00
6 Pekerjaan Kolom Pedestal Uk. 40cmx25cm / K-300
b. Bekesting 95.55 M2 105,584.17 10,088,567.13
c. Besi 6Dia.16 / Sengk. Dia.8-150 1,327.20 KG 12,385.23 16,437,679.09
e. Plat t = 16 mm 439.60 KG 15,240.26 6,699,616.54
7 Pondasi setempat Uk. 1.5 mx1.5 mx0.3 m
- Beton, Sitemix K 225 23.63 M3 1,778,192.00 42,009,786.00
- Begesting 63.00 M2 87,809.29 5,531,985.38
- Besi 16mm-150mm 2 Lapis 4,424.00 KG 12,385.23 54,792,263.63
8 Sloof 30/60 cm, K-300
b. Bekesting 283.20 M2 87,809.29 24,867,591.40
c. Besi 8Dia.16 + 4Dia.12 Sengkang Dia.8-150 3,933.11 KG 12,385.23 48,712,477.39
Sub J umlah 351,433,222.73
II PEK KOLOM, BALOK, DINDING ,LANTAI DAN SALURAN
KOLOM
1 Kolom baja WF 300.150.6,5.9.13 7,707.00 KG 15,240.26 117,456,652.99
2 Rib Plate t=10mm 56.43 KG 15,240.26 860,002.88
3 Stifener Plate 10mm 225.72 KG 15,240.26 3,440,011.53
4 Pekerjaan Pengecatan Zincromate + F-Talit (Dasar dan Finish) 7,707.00 KG 1,490.90 11,490,366.30
BALOK
1 Ring Balok CNP.150.50.20.3,2 (Double) 1,584.00 KG 15,240.26 24,140,565.50
2 Pekerjaan Plat Joint t=8mm 233.75 KG 15,240.26 3,562,409.84
3 Pekerjaan Baut HTB M12 164.00 BH 3,850.00 631,400.00
DINDING
1 Rangka CNP. 150.65.20.3,2 5,698.00 KG 15,240.26 86,838,978.69
2 Clading H 1 Meter Atas dan 1 Meter bawah dan Sopi2 800.00 M2 104,485.56 83,588,450.42
4 Pekerjaan Pintu (Material Pipa=>lihat gambar) 2.00 Unit 9,240,000.00 18,480,000.00
LANTAI
BANGUNAN UTAMA
1 Pekerjaan Pemadatan Tanah 2,208.00 M2 6,600.00 14,572,800.00
2 Pekerjaan Gelar Pasir Urug 5cm 110.40 M3 326,910.00 36,090,864.00
3 Lantai kerja t=5cm, K-100 110.40 M3 1,006,450.00 111,112,080.00
4 Pekerjaan Wire Mesh M-6 ,2 Lapis 13,536.17 KG 13,536.33 183,230,085.03
5 Pekerjaan Pengecoran t=20cm K-300 441.60 M3 1,778,192.00 785,249,587.20
1 Pekerjaan Pemadatan Tanah 196.00 M2 6,600.00 1,293,600.00
3 Pekerjaan Lantai Kerja tebal 5cm , K-100 9.80 M3 1,006,450.00 9,863,210.00
4 Pekerjaan Wire Mesh M-6 ,1 Lapis 742.15 KG 13,536.33 10,046,022.88
5 Pekerjaan Pengecoran t=7cm K-275 13.72 M3 1,707,225.00 23,423,127.00
1 Pekerjaan Galian Tanah 64.00 M3 44,000.00 2,816,000.00
2 Pekerjaan Pemadatan Tanah (Stamper) 98.00 M2 6,600.00 646,800.00
4 Pekerjaan Lantai Kerja tebal 5cm , K-100 4.90 M3 1,006,450.00 4,931,605.00
5 Pekerjaan Pasangan Batako 1:5 256.00 M2 88,151.20 22,566,707.20
6 Pekerjaan Cor Lantai Saluran t=7cm, K-100 4.12 M3 1,363,670.00 5,612,865.72
7 Pekerjaan Plester Aci Dinding saluran 256.00 M2 52,802.40 13,517,414.40
8 Pekerjaan Saluran PVC Dia. 10" AW (Depan Pintu Masuk dan Keluar) Wavin 18.00 M' 962,500.00 17,325,000.00
Sub J umlah 1,608,448,917.40
III PEKERJAAN KUDA KUDA ATAP dan TALANG
PEKERJAAN KUDA KUDA ATAP
1 Kuda - kuda baja WF 250.125.6.9.12 13,891.90 KG 15,240.26 211,716,146.55
2 Plat Joint 12mm 1,050.00 KG 15,240.26 16,002,268.80
3 Baut HTB M12mm 1,152.00 BH 3,850.00 4,435,200.00
4 Coupe WF.250.125.6.9.12 799.20 KG 15,240.26 12,180,012.60
5 Trekstang Besi Dia. 10mm 514.51 KG 15,240.26 7,841,338.76
6 Bracing Besi Dia. 16mm 859.52 KG 15,240.26 13,099,304.84
7 Turnbuckles Dia.16mm 64.00 BH 82,500.00 5,280,000.00
8 Plat 10mm u/. Turnbuckles 19mm 310.67 KG 15,240.26 4,734,639.53
9 Klip Gording Plate 6mm 381.51 KG 15,240.26 5,814,310.07
10 Baut Gording 1,536.00 BH 3,850.00 5,913,600.00
11 Gording CNP 150.50.20.2,3 13,464.00 KG 15,240.26 205,194,806.78
12 Atap zincalum, ex. Fumira G680 T = 0.45 mm 2,659.49 M2 120,885.50 321,493,269.49
13 Pekerjaan bubungan atap zincalum 102.00 M' 69,867.77 7,126,512.46
Page 300 of 669
NO. PR :
LOKASI : LATI
NO. VOLUME SAT
(Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
URAIAN PEKERJAAN
HARGA SATUAN
PEKERJAAN TALANG AIR TURUN DAN DATAR
1 Pekerjaan Talang Datar Rangka L.40.40.4 + Plat Zincaalume 0,4 144.00 M' 384,723.53 55,400,187.66
2 Termasuk cat Finish Zinchromate + F-Talit
3 Pekerjaan Talang Turun PVC 4" Type D ex. Wavin 189.00 M' 74,725.76 14,123,168.29
4 Pekerjaan saluran Pipa 6" PVC AW
a. Pekerjaan Galian 2.04 M3 44,000.00 89,760.00
c. Pekerjaan Pipa 6" AW Ex. Wavin 51.00 M' 142,464.93 7,265,711.49
d. Pekerjaan Pengurugan tanah Kembali 1.14 M3 35,750.00 40,726.85
e. Pekerjaan Bak Kontrol dari Pasangan bata 9.00 BH 715,000.00 6,435,000.00
Sub J umlah 944,970,878.81
A PANEL LISTRIK
PANEL SDB-TS (See. Dwg. SDB-TS) 1.00 unit 13,778,100.00 13,778,100.00
- Box panel metalcolor orange IP54 powder coating, thickness 2mm c/w neutral & earth 1.00 unit - included
- Contactor 25A, 3P, Sch. Electric 2.00 bh - included
- Selector switch "Man - O - Auto", 3 Position, 20A, 3P 1.00 bh - included
- Photo Controls Type AS-2210EC 10A, Kagasel or Timmer 24 jam ketelitian min.30 menit 2.00 bh - included
- Wiring, labeling & acessoriess c/w gland cable 1.00 unit - included
B PEKERJAAN INSTALASI LISTRIK
1 Instalasi lighting, NYM 3 x 2.5 mm2, 0.5 kV, rm, Tranka or kabelindo 24.00 ttk 273,832.65 6,571,983.60
- Pemasangan grounding panel listrik SDB-TS 1.00 lot 3,472,875.00 3,472,875.00
Sub J umlah 78,074,652.60
Page 301 of 669
SUBJEK : RAP
5-0100 MATERIAL
5-1100 C - Material
- Pasir urug m3
- Pasir beton m3
- Pasir pasang m3
- Batu kali m3
- Bata merah bh
- Bataco bh
- Besi beton polos 10mm L=12m U 39 kg
- Buis beton 40 cm L=1m bh
- Kawat beton 0.4mm kg
- Paku plywood 4mm kg
- Paku 5-12 cm kg
- Paku payung 2,5 " kg
- Pipa 1" pvc aw, maspion L=4m btg
- Pipa 1/2" pvc aw, maspion L=4m btg
- Pipa 3/4" pvc aw, maspion L=4m btg
- Gate valve pipa pvc 1/2", maspion bh
- Septictank biofilter kap. 4 m3 lengkap dengan instalasi bh
- Square floor drain NX-F302 metal, tidy bh
- Counter lavatory semi recessed, amstad bh
- Wall hung urinal, amstad bh
- Shower spray/jet shower w/ stop valve pastel invory bh
- Closet duduk lt-2012S/12012S type tidy bh
- Plywood 4mm (240x120)cm lbr
- Semen Tigaroda @40 kg/zak zak
- Semen warna kg
- Seng gelombang 0,2mm x 80cm x 180cm lbr
- Split 2/3 cm m3
- Tulangan nako L=120cm + kaca nako set
- Wire mesh locket 1/2" lbr
- Engsel pintu bh
- Kunci tanam bh
- Kran 3/4" bh
- Closed jongkok bh
- Wire mesh M6 540cmx210cm lbr
- Wire mesh M8 540cmx210cm lbr
- Kaso 5/7 - 4 m Meranti m3
- Balok 5/10 - 4 m Meranti m3
- Papan 2/20 cm - 4 m Meranti m3
- Papan 3/20 cm - 4 m Meranti m3
- Kayu plint lebar = 10 cm btg
- Minyak bekisting ltr
- Keramik lantai 20cmx20cm dus
- Keramik lantai 40cmx40cm dus
- Keramik dinding 20cmx20cm dus
- Cat dasar dinding ex. vinylex kg
- Cat dasar plafond ex. vinylex kg
- Cat dinding ex. vinylex kg
- Cat plafond ex. vinylex kg
- Pintu toilet, PVC bh
5-2100 S - Material
- Angkur 3/4, P = 70 cm bh
- Angkur dia. 25, mm L = 130 cm bh
- Angkur dia. 22 mm L = 130 cm bh
- Baut 10 mm bh
- Baut 19 mm bh
- Baut trakstang 12 mm bh
- Turnbuckles dia.16mm bh
- Plat kg
- Steel (WF, H, CNP, Rebar) kg
- Nok m'
- Cladding m2
- Atap Zincalum m2
- Kawat Harmonika m2
5-0900 LABOUR
5-1900 C - Labour
- Upah pekerjaan acian m2
- Upah pekerjaan beton sitemix K 175 m3
- Upah pekerjaan finish trowel lantai m2
- Upah pekerjaan galian tanah m3
- Upah pekerjaan lantai kerja 1 : 3 : 5 m3
- Upah pekerjaan lantai plywood 18mm m2
- Upah pekerjaan lantai plywood 6mm m2
- Upah pekerjaan lantai rabat beton 1 : 3 : 5 m3
- Upah pekerjaan pasang bongkar bekisting m2
- Upah pekerjaan pasang bongkar bouwplank m'
- Upah pekerjaan pasang pipa pvc aw 10" m'
- Upah pekerjaan pasangan bata merah m2
- Upah pekerjaan pasangan batako m2
- Upah pekerjaan pasangan batu kali m3
- Upah pekerjaan pasangan keramik dinding 20 x 20 cm m2
- Upah pekerjaan pasangan keramik lantai 20 x 20 cm m2
- Upah pekerjaan pasangan keramik lantai 40 x 40 cm m2
- Upah pekerjaan pemadatan pasir m2
- Upah pekerjaan pemadatan tanah m2
- Upah pekerjaan pemadatan tanah menggunakan stamper m2
- Upah pekerjaan pemasangan buis beton 40 cm m'
- Upah pekerjaan pemasangan closet duduk type tidy bh
- Upah pekerjaan pemasangan counter lavatory semi recessed bh
- Upah pekerjaan pemasangan gate valve 1/2" pvc bh
- Upah pekerjaan pemasangan pipa pvc aw 1" m'
- Upah pekerjaan pemasangan pipa pvc aw 1/2" m'
- Upah pekerjaan pemasangan septictank biofilter kap 4 m3 lengkap dengan instalasi bh
- Upah pekerjaan pemasangan shower spray/jet shower w/stop valve pastel ivory bh
- Upah pekerjaan pemasangan square floor drain bh
- Upah pekerjaan pemasangan wall hung urinal, amstad or setara bh
- Upah pekerjaan pemasangan wiremesh double lbr
- Upah pekerjaan pemasangan wiremesh M8 single lbr
- Upah pekerjaan pembesian kg
- Upah pekerjaan pengecatan dinding bata m2
- Upah pekerjaan pengecatan dinding bata luar dalam m2
- Upah pekerjaan pengecatan dinding ex. Vinylex m2
- Upah pekerjaan pengecatan plafond ex. Vinylex m2
- Upah pekerjaan plaster m2
- Upah pekerjaan plint kayu lebar = 10 cm m'
- Upah pekerjaan talang datar seng rangka siku m'
- Upah pekerjaan talang tegak pipa pvc 4" m'
- Upah pekerjaan urugan pasir m3
- Upah pekerjaan urugan tanah m3
- Upah pekerjaan urugan tanah kembali m3
- Upah waker (penjaga), 1 orang bln
- Upah Admin, 1 orang bln
- Upah Orang Gudang, 1 orang bln
- Upah OB, 1 orang bln
- Upah orang kebersihan 4 orang bln
5-2900 S - Labour
- Erection di Site (30 orang) hr
- Fabrication on WS kg
5-0600 SUBCONT
5-1600 C - Subcont
Penangkal Petir ls
- Head Air Terminal Electrostatic ( Kurn R 150 mtr ) bh
- Kabel NYY 1 x 70 mm m'
- Tiang Penyangga 18 meter unit
- Scoor lengkap dengan pondasi ls
- Pondasi tiang ls
- Grounding systen ls
- Material bantu ls
- Transportasi & Acomodasi termasuk mendirikan tiang penyangga ls
ME, Penangkal Petir & Plumbing - Subcont ls
a. Pek. Persiapan ME, Peangkal Petir & Plumbing ls
b. Pek. ME
- Office ls
- Workshop A2B Track ls
- Workshop A2B Wheel Type ls
- Tyre Repair ls
- Rumah Genset ls
- Tyre Storage ls
c. Pek. Plumbing
- Office ls
d. Pek. Penangkal Petir
- Workshop A2B Track ls
- Workshop A2B Wheel Type ls
5-1600 C - Subcont
Pekerjaan Plafond
- Gypsum 9 mm ex djaya Board m2
Pekerjaan dinding luar
- Dinding bagian luar GRC board 6mm (1 muka ) m2
- Dinding bagian dalam gypsum 12 mm ex djaya Board (1 muka ) m2
Pekerjaan partisi gypsum 2 muka
- Gypsum 9 mm ex djaya Board (Partisi 2 muka) m2
5-1600 C - Subcont
- Kusen Alumunium ls
- Prelim Subcont Almunium dan gypsum ls
5-1600 C - Subcont
- Kusen dan Pintu Kayu ls
5-1600 C - Subcont
- Pintu Besi ls
5-1600 C - Subcont
- Pekerjaan vinyl lantai m2
- Delivery ls
5-0200 CONSUMABLES
5-1200 C - Consumables
- Consumable pekerjaan acian m2
- Consumable pekerjaan beton sitemix K 175 m3
- Consumable pekerjaan finishing trowel lantai m2
- Consumable pekerjaan galian tanah m3
- Consumable pekerjaan lantai kerja 1 : 3 : 5 m3
- Consumable pekerjaan lantai plywood 18mm m2
- Consumable pekerjaan lantai plywood 6mm m2
- Consumable pekerjaan lantai rabat beton 1 : 3 : 5 m3
- Consumable pekerjaan pasang bongkar bekisting m2
- Consumable pekerjaan pasang bongkar bouwplank m2
- Consumable pekerjaan pasang pipa pvc aw 10" m'
- Consumable pekerjaan pasangan bata merah m2
- Consumable pekerjaan pasangan batako m2
- Consumable pekerjaan pasangan batu kali m2
- Consumable pekerjaan pasangan keramik dinding 20 x 20 cm m2
- Consumable pekerjaan pasangan keramik lantai 20 x 20 cm m2
- Consumable pekerjaan pasangan keramik lantai 40 x 40 cm m2
- Consumable pekerjaan pemadatan pasir m2
- Consumable pekerjaan pemadatan tanah m2
- Consumable pekerjaan pemadatan tanah menggunakan stamper m2
- Consumable pekerjaan pemasangan buis beton 40 cm m'
- Consumable pekerjaan pemasangan closet duduk type tidy bh
- Consumable pekerjaan pemasangan counter lavatory semi recessed bh
- Consumable pekerjaan pemasangan gate valve 1/2" pvc m'
- Consumable pekerjaan pemasangan pipa pvc aw 1" m'
- Consumable pekerjaan pemasangan pipa pvc aw 1/2" m'
- Consumable pekerjaan pemasangan septictank biofilter kap 4 m3 lengkap dengan instalasi bh
- Consumable pekerjaan pemasangan shower spray/jet shower w/stop valve pastel ivory bh
- Consumable pekerjaan pemasangan square floor drain bh
- Consumable pekerjaan pemasangan wall hung urinal, amstad or setara bh
- Consumable pekerjaan pemasangan wiremesh double lbr
- Consumable pekerjaan pemasangan wiremesh single lbr
- Consumable pekerjaan pembesian kg
- Consumable pekerjaan pengecatan dinding bata merah m2
- Consumable pekerjaan pengecatan dinding bata luar dalam m2
- Consumable pekerjaan pengecatan dinding ex. vinylex m2
- Consumable pekerjaan pengecatan plafond ex. vinylex m2
- Consumable pekerjaan plaster m2
- Consumable pekerjaan plint kayu lebar = 10 cm m'
- Consumable pekerjaan talang datar seng rangka siku m'
- Consumable pekerjaan talang tegak pipa pvc 4" m'
- Consumable pekerjaan urugan pasir m3
- Consumable pekerjaan urugan tanah kembali m3
5-2200 S - Consumables
- Consumable pekerjaan Baja kg
5-0400 TOOL & EQUIPMENT
5-1400 C - Tool & Equipment
5-1400 Peralatan Komunikasi on site
- Handy Talky Motorola bh
5-1400 Compresor
- sewa compresor 175 cpm selang 100 m bln
5-1400 Scafolding
- Sewa Scafolding (4 bulan) set
- stair pcs
- catwalk pcs
- swivle clame pcs
- pipa brasing btg
5-1400 Genset 85 KVA
- Sewa Genset 85 KVA bln
- BBM ltr
- oil bln
- mob demob ls
5-1400 Genset 10 KVA
- Genset 10 KVA unit
- BBM ltr
- oil bln
5-1400 Stamper
- Sewa Stamper (2 unit) bln
- BBM ltr
5-1400 Vibrator
- Sewa Vibrator electrik (4 unit) bln
5-1400 Molen
- Molen starter elektrik unit
- bbm ltr
5-1400 Excavator
- Sewa Excavator Jam
- BBM Liter
- Operator Hari
5-1400 Truck trip
- BBM
- Driver
5-1400 Mesin Trowel
Sewa Mesin Trowel (2 unit) bln
- BBM ltr
5-1400 - Gerobak Lorry artco unit
5-1400 - Gerobak Kayu unit
5-1400 - Gunting Besi Manual set
5-1400 - Cutting Wheel 14" set
5-1400 - Bor beton ex. Makita D 22 set
5-2400 S - Tool & Equipment
Travo Las
- sewa travo las 400-450A (unit) bln
Sewa Mobile Crane roughter 45 ton untuk erection baja bln
- bbm ltr
- uang makan operator hr
- mob-demob ls
5-0500 Delivery
5-1500 Delivery Material
5-1500 C - Delivery
- Biaya kirim MATERIAL dan peralatan ls
- Biaya kirim bata merah ke proyek bh
- Biaya kirim batako ke proyek bh
- Biaya kirim besi beton ke proyek kg
- Biaya kirim buis beton 40 cm ke proyek bh
- Biaya kirim cat dinding bata ke proyek kg
- Biaya kirim cat dinding ex. vinylex ke proyek kg
- Biaya kirim cat plafond ex. vinylex ke proyek kg
- Biaya kirim closet duduk type tidy ke proyek bh
- Biaya kirim counter lavatory semi recessed ke proyek bh
- Biaya kirim gate valve 1/2" pvc ke proyek bh
- Biaya kirim kayu plint lebar = 10 cm ke proyek btg
- Biaya kirim keramik 20 x 20 cm ke proyek dus
- Biaya kirim keramik 40 x 40 cm ke proyek dus
- Biaya kirim pipa pvc aw 1" ke proyek btg
- Biaya kirim pipa pvc aw 1/2" ke proyek btg
- Biaya kirim plywood 18mm ke proyek lbr
- Biaya kirim plywood 6mm ke proyek lbr
- Biaya kirim septictank biofilter kap 4 m3 lengkap dengan instalasi ke proyek bh
- Biaya kirim shower spray/jet shower w/stop valve pastel ivory ke proyek bh
- Biaya kirim square floor drain ke proyek bh
- Biaya kirim wall hung urinal, amstad or setara ke proyek bh
- Biaya kirim wiremesh ke proyek lbr
5-2500 S - Delivery
- Biaya Kirim Baja kg
5-1500 Mob demob Staff
- mob Jakarta-Project 15 orang way
- demob Project-Jakarta 15 orang way
Mob demob Pekerja Sipil
- mob tenaga (100 orang, cirebon - project) way
- demob tenaga (100 orang, project - cirebon) way
Mob demob Pekerja Steel
- mob tenaga baja cikampek-Proyek 30 orang way
- demob project-cikampek 30 orang way
5-0300 PRELIMINARY
- Upah pembuatan kelengkapan sarana project (RPI) antara lain :
- pembuatan pagar project m1
- pembuatan pintu pagar project unit
- pembuatan pos jaga unit
- pembuatan bedeng pekerja dan km mandi unit
- pembuatan tpt pabrikasi besi unit
- pembuatan tempat sampah bh
- pembuatan dudukan toren air bh
- pembuatan rest area utk pekerja unit
- pembuatan gudang semen dan dapur staff unit
Project Report
5-1300 - ATK, kertas, photocopy, cetak foto bln
5-1300 - Pengiriman dokumen bln
- Camera digital (baterai, cetak) unit
Jamsostek
5-1300 - jamsostek ls
5-1300 - Administrasi PA
Pengobatan
5-1300 - Biaya pengobatan Staff bln
5-1300 - Biaya pengobatan Pekerja bln
Direksi keet
Peralatan Kantor
- Laptop set
- AC 1,5 Pk unit
- AC 0,5 Pk unit
- scanner set
- printer A3 set
- printer A4 set
- perawatan Laptop bln
- injecsi printer (2 Unit) bln
- rak untuk file set
- odner lus
- atk bln
- kertas A3 bln
- kertas A4 bln
- foto copy A4 lbr
- foto copy A3 lbr
- Meja kerja + kursi unit
- peralatan kantor lainnya bln
Mess Staff (Mess Jln Cempaka)
5-1300 - Sewa Rumah Staff ls
- gelas, piring, sendok ls
- Peralatan masak (kompor, magic jar, alat2 masak) ls
- bantal, guling dan kasur serta sprei set
- kipas angin unit
- pembantu rumah tangga bln
- air mineral galon
- iuran keamanan lingkungan bln
- Keperluan mess lainnya bln
Mess Staff (Site Lati)
5-1300 - Televisi unit
- Tv Kabel bln
- Sarana hiburan unit
- Kulkas unit
- Mesin Cuci unit
- gelas, piring, sendok ls
- Peralatan masak (kompor, magic jar, alat2 masak) ls
- dispenser unit
- bantal, guling dan kasur serta sprei set
- kipas angin unit
- pembantu rumah tangga bln
- air mineral galon
- obat nyamuk bln
- Keperluan mess lainnya bln
Mess Pekerja (Diluar lokasi tambang)
5-1300 - Sewa rumah (2 unit) bln
5-1300 - listrik mess bln
- air bln
- karpet plastik m2
- iuran keamanan lingkungan bln
APD Tamu
5-1300 - ID Card tamu unit
5-1300 - Helm tamu unit
5-1300 - Safety shoes tamu unit
- masker kain lusin
APD Staff
- seragam staff dan security (3 orang) bh
5-1300 - ID Card staff unit
5-1300 - Helm staff unit
5-1300 - Safety shoes staff set
5-1300 - Baju seragam staff unit
5-1300 - Kacamata safety staff unit
5-1300 - masker kain lusin
APD Pekerja
5-1300 - ID Card pekerja unit
5-1300 - Helm pekerja unit
5-1300 - Safety shoes pekerja set
5-1300 - Baju seragam pekerja unit
5-1300 - Kacamata safety pekerja unit
5-1300 - sarung tangan lusin
- masker kain lusin
- full body harnest bh
Alat-alat Safety Proyek
5-1300 - APAR set
- feel apar set
- senter set
- papan k3 dan bendera k3 unit
- jas hujan bh
- safety line rol
- spanduk k3 dan safety bh
- rambu rambu bh
- perlengkapan safety lainnya bln
- terpal / blue sheet m2
- obat-obatan bln
- Keperluan safety lainnya bln
Survey Tools
- biaya kalibrasi ls
- Alat pendukung survey bln
5-0700 OVERHEAD
5-1700 C - Overhead
5-1700 Telephone, Fax, Email
- Pulsa HP PM Staff bln
- Pulsa Modem bln
5-1700 Biaya Perjalanan Dinas
- Staff HO way
- Penginapan day
5-1700 Air untuk MCK dan Kerja
- Beli air ltr
5-1700 Makan Minum Tamu & Lembur
- Makan minum Tamu bln
- Makan minum konsumsi Rapat bln
- Makan Staff (staff 20 orang, incl security 2 org ) bln
- Makan Pekerja Baja (kontrak/tetap, 15 org) bln
- Minum Staff ( kopi, teh, air mineral isi ulang ) bln
5-1700 Biaya MCU
- Staff Project org
- Pekerja Sipil org
- Pekerja Baja org
5-1700 Sewa Kendaraan Sementara
- Sewa kendaraan ls
- BBM ltr
5-1700 Sewa Kendaraan Staff (2 unit)
- Sewa kendaraan bln
- BBM ltr
5-1700 Sewa Kendaraan Proyek
- Sewa bis bln
5-1700 Kendaraan Penunjang
- Motor unit
- BBM ltr
- Perawatan bln
5-0800 OTHER COST
5-1800 C - Other Cost
Entertain dan keamanan project
- Entertaint Lapangan bln
- Entertaint Owner bln
- Koordinasi Lingkungan ls
- Sumbangan-sumbangan bln
Biaya lab
tes baja sample
tes besi beton sample
tes angkur sample
tes mur baut sample
tes beton sample
5-0910 MANAGEMENT
5-1910 C - Management
Cost of Management ls
SUB TOTAL
NILAI KONTRAK
BENEFIT
PROFIT
RAP Budgeting
Rp 29,607,057,123.56
Rp 30,000,000,000.00
98.69%
1.3098% 392,942,876.44
volume unit Price total / sub total
16,330,851,326.65
2,081.77 250,000.00 520,441,875.00
3,194.35 250,000.00 798,586,956.88
435.05 250,000.00 108,762,116.86
11.29 350,000.00 3,950,100.00
45,759.05 1,650.00 75,502,432.50
37,828.83 4,000.00 151,315,337.62
5,469.01 8,800.00 48,127,269.22
14,785.37 8,800.00 130,111,265.48
18,929.49 8,800.00 166,579,521.07
169.15 8,800.00 1,488,520.27
14,653.07 8,800.00 128,947,022.95
390.00 175,000.00 68,250,000.00
4,314.32 16,000.00 69,029,158.17
55.00 20,000.00 1,100,000.00
1,161.34 12,500.00 14,516,736.75
192.00 20,000.00 3,840,000.00
10.00 31,000.00 310,000.00
6.00 17,000.00 102,000.00
50.00 24,000.00 1,200,000.00
4.00 60,000.00 240,000.00
323.50 200,000.00 64,700,000.00
1.00 80,000.00 80,000.00
1.00 18,000,000.00 18,000,000.00
12.00 75,000.00 900,000.00
4.00 2,200,000.00 8,800,000.00
8.00 1,700,000.00 13,600,000.00
8.00 75,000.00 600,000.00
8.00 1,850,000.00 14,800,000.00
1,305.00 59,500.00 77,647,500.00
383.33 75,000.00 28,750,000.00
464.09 130,000.00 60,332,090.00
383.33 140,000.00 53,666,666.67
56,863.02 59,000.00 3,354,917,903.90
25.80 3,000.00 77,400.00
960.00 37,500.00 36,000,000.00
5,638.12 350,000.00 1,973,343,439.00
RAP
57.00 250,000.00 14,250,000.00
25.00 100,000.00 2,500,000.00
80.00 65,000.00 5,200,000.00
40.00 75,000.00 3,000,000.00
42.00 50,000.00 2,100,000.00
12.00 100,000.00 1,200,000.00
410.42 360,000.00 147,750,476.19
2,493.95 750,000.00 1,870,465,285.64
104.41 1,500,000.00 156,608,699.94
24.50 1,500,000.00 36,750,000.00
4.61 1,500,000.00 6,907,500.00
38.93 1,500,000.00 58,397,999.92
197.90 115,000.00 22,758,500.00
419.96 1,500.00 629,946.60
80.50 55,000.00 4,427,500.00
1,104.00 65,000.00 71,760,000.00
124.50 55,000.00 6,847,500.00
253.05 23,500.00 5,946,790.15
209.76 23,500.00 4,929,360.00
1,078.33 23,500.00 25,340,672.75
828.00 23,500.00 19,458,000.00
7.00 817,207.00 5,720,449.00
372.00 60,000.00 22,320,000.00
220.00 135,000.00 29,700,000.00
260.00 75,000.00 19,500,000.00
2,776.00 2,500.00 6,940,000.00
1,234.00 3,000.00 3,702,000.00
490.30 3,500.00 1,716,050.00
82.00 33,500.00 2,747,000.00
12,326.33 8,800.00 108,471,731.87
461,207.16 8,800.00 4,058,622,997.82 6,152,198,673.93
580.00 50,000.00 29,000,000.00 12,992.11
2,769.00 70,000.00 193,830,000.00
15,130.42 90,000.00 1,361,737,554.45
300.00 70,000.00 21,000,000.00 5,859,287,334.13
- 990,683,611.02
47,353,349.20
3,961,853,337.62 494,000,000.00
947,066,984.02
5,982.23 9,380.10 56,113,957.47 8,338,391,278.37
8.28 180,097.96 1,491,211.09
1,764.73 318,923.47 562,813,503.35
13.72 328,900.00 4,512,508.00
3,730.95 337,683.68 1,259,879,842.56
2,760.00 6,900.00 19,044,000.00
1,481.84 48,776.54 72,279,023.59
412.20 180,097.96 74,236,108.14
1,104.00 2,875.00 3,174,000.00
1,104.00 2,875.00 3,174,000.00
736.80 180,097.96 132,696,175.45
3,712.74 30,016.32 111,442,921.26
2,339.50 12,756.94 29,844,857.51
12.75 7,504.08 95,677.06
8.00 7,504.08 60,032.67
51.00 7,504.08 382,708.26
604.71 18,760.20 11,344,482.36
2,770.31 18,760.20 51,971,517.05
10.26 92,000.00 943,920.00
124.50 33,767.77 4,204,087.61
61.50 30,016.32 1,846,003.83
1,104.00 30,016.32 33,138,020.04
1,244.91 9,380.10 11,677,372.78
2,404.00 4,502.45 10,823,878.98
196.00 5,628.07 1,103,100.84
390.00 43,125.00 16,818,750.00
8.00 287,500.00 2,300,000.00
4.00 747,500.00 2,990,000.00
1.00 31,050.00 31,050.00
40.00 7,504.08 300,163.34
24.00 7,504.08 180,098.00
16.00 7,504.08 120,065.34
16.00 7,504.08 120,065.34
1.00 4,600,000.00 4,600,000.00
8.00 103,500.00 828,000.00
12.00 86,250.00 1,035,000.00
8.00 460,000.00 3,680,000.00
2,023.28 55,640.93 112,576,995.07
786.00 55,640.93 43,733,773.34
52,262.85 900.48 47,061,889.92
448.00 6,003.26 2,689,462.50
3,535.59 6,003.26 21,225,102.97
2,569.53 6,003.26 15,425,568.23
2,208.00 6,003.26 13,255,208.02
5,957.43 9,380.10 55,881,330.95
791.60 9,775.00 7,737,890.00
894.00 51,750.00 46,264,500.00
1,222.00 18,400.00 22,484,800.00
2,080.26 9,380.10 19,513,017.12
139.34 33,768.37 4,705,314.36
126.41 33,768.37 4,268,772.21
5.00 1,950,000.00 9,750,000.00
5.00 1,750,000.00 8,750,000.00
5.00 1,650,000.00 8,250,000.00
5.00 1,500,000.00 7,500,000.00
4.00 7,200,000.00 28,800,000.00
-
60.00 2,700,000.00 162,000,000.00
473,533.49 1,750.00 828,683,611.02
3,248,070,885.00
1.00 54,822,540.00 54,822,540.00
1.00 7,500,000.00
20.00 116,127.00
1.00 9,500,000.00
1.00 8,500,000.00
1.00 4,500,000.00
1.00 5,000,000.00
1.00 2,500,000.00
1.00 15,000,000.00
0.81
1.00 1,745,739,776.00 1,600,000,000.00 1,983,795,200.00
1.00 134,640,000.00
1.00 664,844,384.16
1.00 135,534,919.52
1.00 460,226,404.88
1.00 116,109,021.60
1.00 99,545,359.76
1.00 60,721,369.28
1.00 26,158,316.80
1.00 24,200,000.00
1.00 23,760,000.00
2,208.00 92,000.00 203,136,000.00
473.00 154,000.00 72,842,000.00
900.00 102,900.00 92,610,000.00
674.40 138,000.00 93,067,200.00
1.00 267,856,865.00 267,856,865.00
1.00 73,920,000.00 73,920,000.00
1.00 31,746,000.00 31,746,000.00
1.00 603,806,280.00 603,806,280.00
1,104.00 103,500.00 114,264,000.00 102,000.00
1.00 40,000,000.00 40,000,000.00 40,000,000.00
120,954,891.97
5,982.23 150.00 897,335.03
8.28 2,000.00 16,560.00
1,764.73 2,000.00 3,529,458.00
13.72 2,000.00 27,440.00
3,730.95 2,000.00 7,461,893.65
2,760.00 2,000.00 5,520,000.00
1,481.84 500.00 740,920.00
412.20 1,500.00 618,297.75
1,104.00 500.00 552,000.00
1,104.00 500.00 552,000.00
736.80 2,000.00 1,473,600.00
3,712.74 500.00 1,856,372.00
2,339.50 500.00 1,169,750.00
12.75 5,000.00 63,750.00
8.00 5,000.00 40,000.00
51.00 5,000.00 255,000.00
604.71 500.00 302,355.00
2,770.31 750.00 2,077,730.06
10.26 1,500.00 15,390.00
124.50 3,500.00 435,750.00
61.50 3,500.00 215,250.00
1,104.00 3,500.00 3,864,000.00
1,244.91 500.00 622,454.50
2,404.00 1,500.00 3,606,000.00
196.00 2,500.00 490,000.00
390.00 10,000.00 3,900,000.00
8.00 2,500.00 20,000.00
4.00 2,500.00 10,000.00
1.00 2,500.00 2,500.00
40.00 3,000.00 120,000.00
24.00 3,000.00 72,000.00
16.00 3,000.00 48,000.00
16.00 3,000.00 48,000.00
1.00 250,000.00 250,000.00
8.00 5,000.00 40,000.00
12.00 5,000.00 60,000.00
8.00 5,000.00 40,000.00
2,023.28 5,000.00 10,116,382.76
786.00 5,000.00 3,930,000.00
52,262.85 10.00 522,628.54
448.00 500.00 224,000.00
3,535.59 500.00 1,767,796.75
2,569.53 500.00 1,284,765.00
2,208.00 500.00 1,104,000.00
5,957.43 250.00 1,489,358.38
791.60 500.00 395,800.00
894.00 5,000.00 4,470,000.00
1,222.00 5,000.00 6,110,000.00
2,080.26 500.00 1,040,128.25
265.75 500.00 132,877.11
473,533.49 100.00 47,353,349.20
1,664,660,714.29
7.00 1,705,000.00 11,935,000.00
4.00 7,000,000.00 28,000,000.00
1,000.00 120,000.00 120,000,000.00
200.00 232,000.00 46,400,000.00
100.00 180,000.00 18,000,000.00
500.00 18,000.00 9,000,000.00
100.00 180,000.00 18,000,000.00
6.00 10,000,000.00 60,000,000.00
28,800.00 11,000.00 316,800,000.00
4.00 350,000.00 1,400,000.00
1.00 8,000,000.00 8,000,000.00
1.00 -
9,000.00 11,000.00 99,000,000.00
6.00 200,000.00 1,200,000.00
8.00 1,500,000.00 12,000,000.00
640.00 11,000.00 7,040,000.00
8.00 6,000,000.00 48,000,000.00
6.00 14,700,000.00 88,200,000.00
7,500.00 11,000.00 82,500,000.00
150.00 457,500.00 68,625,000.00
3,750.00 11,000.00 41,250,000.00
21.43 25,000.00 535,714.29
75.00 600,000.00 45,000,000.00
Include
Include
8.00
600.00 11,000.00 6,600,000.00
100.00 275,000.00 27,500,000.00
750,000.00 -
1.00 875,000.00 875,000.00
1.00 2,050,000.00 2,050,000.00
1.00 2,750,000.00 2,750,000.00
3.00 2,500,000.00 7,500,000.00
2.00 200,000,000.00 400,000,000.00
4,500.00 11,000.00 49,500,000.00
60.00 200,000.00 12,000,000.00
1.00 25,000,000.00 25,000,000.00
2,411,359,968.02
1.00 50,000,000.00 50,000,000.00
45,759.05 10.00 457,590.50
37,828.83 10.00 378,288.34
54,006.09 1,250.00 67,507,613.49
390.00 2,000.00 780,000.00
3,696.87 250.00 924,218.38
784.70 250.00 196,174.80
397.44 250.00 99,360.00
8.00 10,000.00 80,000.00
4.00 12,500.00 50,000.00
1.00 12,500.00 12,500.00
184.53 500.00 92,262.50
204.60 500.00 102,300.00
1,159.20 500.00 579,600.00
10.00 1,000.00 10,000.00
6.00 1,000.00 6,000.00
12.75 1,000.00 12,750.00
4.00 1,000.00 4,000.00
12.00 1,000.00 12,000.00
51.00 1,000.00 51,000.00
331.20 500.00 165,600.00
331.20 500.00 165,600.00
1.00 500,000.00 500,000.00
8.00 5,000.00 40,000.00
12.00 250.00 3,000.00
8.00 12,500.00 100,000.00
2,904.37 94,500.00 274,463,125.99
473,533.49 2,000.00 947,066,984.02
45.00 1,750,000.00 78,750,000.00
45.00 1,750,000.00 78,750,000.00
200.00 1,750,000.00 350,000,000.00
200.00 1,750,000.00 350,000,000.00
60.00 1,750,000.00 105,000,000.00
60.00 1,750,000.00 105,000,000.00
311,336,000.00
50.00 67,500.00 3,375,000.00
3,600,000.00 -
1.00 750,000.00 750,000.00
13,500,000.00 -
1.00 450,000.00 450,000.00
10.00 100,000.00 1,000,000.00
2.00 135,000.00 270,000.00
4,500,000.00 -
4,950,000.00 -
6.00 500,000.00 3,000,000.00
6.00 100,000.00 600,000.00
1.00 1,750,000.00 1,750,000.00
1.00 - -
6.00 500,000.00 3,000,000.00
6.00 750,000.00 4,500,000.00
4.00 4,250,000.00 17,000,000.00
3.00 3,700,000.00 11,100,000.00
4.00 2,750,000.00 11,000,000.00
1.00 700,000.00 700,000.00
1.00 2,850,000.00 2,850,000.00
1.00 700,000.00 700,000.00
6.00 50,000.00 300,000.00
6.00 100,000.00 600,000.00
1.00 250,000.00 250,000.00
4.00 360,000.00 1,440,000.00
6.00 300,000.00 1,800,000.00
6.00 150,000.00 900,000.00
6.00 150,000.00 900,000.00
9,000.00 250.00 2,250,000.00
3,000.00 500.00 1,500,000.00
10.00 600,000.00 6,000,000.00
6.00 500,000.00 3,000,000.00
1.00 40,000,000.00 40,000,000.00
1.00 600,000.00 600,000.00
2,500,000.00 -
5.00 350,000.00 1,750,000.00
5.00 300,000.00 1,500,000.00
6.00 1,000,000.00 6,000,000.00
270.00 30,000.00 8,100,000.00
6.00 200,000.00 1,200,000.00
6.00 500,000.00 3,000,000.00
1.00 2,500,000.00 2,500,000.00
6.00 350,000.00 2,100,000.00
1.00 2,000,000.00 2,000,000.00
1.00 1,600,000.00 1,600,000.00
1.00 1,750,000.00 1,750,000.00
1.00 500,000.00 500,000.00
1.00 2,500,000.00 2,500,000.00
1.00 350,000.00 350,000.00
15.00 350,000.00 5,250,000.00
10.00 300,000.00 3,000,000.00
6.00 1,000,000.00 6,000,000.00
540.00 10,000.00 5,400,000.00
6.00 250,000.00 1,500,000.00
6.00 750,000.00 4,500,000.00
4.00 2,000,000.00 8,000,000.00
4.00 150,000.00 600,000.00
4.00 100,000.00 400,000.00
192.00 12,500.00 2,400,000.00
4.00 150,000.00 600,000.00
5,000.00 -
5.00 82,000.00 410,000.00
2.00 257,500.00 515,000.00
2.00 24,000.00 48,000.00
20.00 65,000.00 1,300,000.00
20.00 5,000.00 100,000.00
20.00 82,000.00 1,640,000.00
20.00 257,000.00 5,140,000.00
20.00 70,000.00 1,400,000.00
20.00 75,000.00 1,500,000.00
12.00 24,000.00 288,000.00
140.00 5,000.00 700,000.00
140.00 82,500.00 11,550,000.00
140.00 175,000.00 24,500,000.00
280.00 23,000.00 6,440,000.00
140.00 22,000.00 3,080,000.00
300.00 15,000.00 4,500,000.00
35.00 24,000.00 840,000.00
10.00 300,000.00 3,000,000.00
6.00 1,275,000.00 7,650,000.00
200,000.00 -
5.00 175,000.00 875,000.00
2.00 500,000.00 1,000,000.00
5.00 25,000.00 125,000.00
20.00 120,000.00 2,400,000.00
5.00 250,000.00 1,250,000.00
150.00 20,000.00 3,000,000.00
6.00 750,000.00 4,500,000.00
8,000.00 2,000.00 16,000,000.00
6.00 500,000.00 3,000,000.00
5.00 1,000,000.00 5,000,000.00
1.00 2,500,000.00 2,500,000.00
6.00 500,000.00 3,000,000.00
722,995,000.00
6.00 750,000.00 4,500,000.00
6.00 300,000.00 1,800,000.00
10.00 2,500,000.00 25,000,000.00
20.00 500,000.00 10,000,000.00
4,000,000.00 15.00 60,000,000.00
6.00 400,000.00 2,400,000.00
6.00 400,000.00 2,400,000.00
6.00 26,100,000.00 156,600,000.00
2.00 19,575,000.00 39,150,000.00
6.00 750,000.00 4,500,000.00
20.00 720,000.00 14,400,000.00
100.00 720,000.00 72,000,000.00
30.00 720,000.00 21,600,000.00
1.00 9,500,000.00 9,500,000.00
675.00 9,000.00 6,075,000.00
6.00 24,500,000.00 147,000,000.00
7,920.00 11,000.00 87,120,000.00
3.00 15,000,000.00 45,000,000.00
1.00 7,500,000.00 7,500,000.00
540.00 10,000.00 5,400,000.00
6.00 175,000.00 1,050,000.00
239,975,000.00
6.00 1,500,000.00 9,000,000.00
6.00 7,500,000.00 45,000,000.00
1.00 150,000,000.00 150,000,000.00
6.00 500,000.00 3,000,000.00
20.00 400,000.00 8,000,000.00
25.00 115,000.00 2,875,000.00
12.00 400,000.00 4,800,000.00
12.00 400,000.00 4,800,000.00
250.00 50,000.00 12,500,000.00
595,000,000.00
1.00 595,000,000.00 595,000,000.00
Rp 29,607,057,123.56
Rp 30,000,000,000.00
1.31%
PP OF WTr Wty OT SY TR
- 303.91 299.86 945.92 34.19 250.00 62.94
- 319.97 345.71 1,672.15 57.98 225.98 193.54
12.00 159.05 27.77 144.75 22.98 - -
- 11.29 - - - - -
12,500.00 16,418.05 3,608.00 5,324.00 2,948.00 - -
- 6,531.38 - 22,097.46 - - -
- 1,087.99 270.72 2,550.62 29.32 117.50 979.40
- 5,306.44 2,133.21 4,648.90 987.44 - 644.90
- 4,428.10 249.70 3,431.50 - - 2,094.42
- - - 82.47 - - -
- 2,666.44 2,088.65 6,125.43 213.90 - -
- - - 390.00 - - -
- 498.62 623.33 2,074.83 80.00 236.18 235.39
55.00 - - - - - -
140.00 203.65 127.21 198.19 223.46 13.00 66.48
192.00 - - - - - -
- 10.00 - - - - -
- 6.00 - - - - -
- - - - - - -
- 4.00 - - - - -
6.00 78.25 37.50 99.00 12.00 - 12.75
- 1.00 - - - - -
- 1.00 - - - - -
- 12.00 - - - - -
- 4.00 - - - - -
- 8.00 - - - - -
- 8.00 - - - - -
- 8.00 - - - - -
1,305.00 - - - - - -
- 383.33 - - - - -
- 89.71 45.34 157.94 70.90 3.75 22.56
- 383.33 - - - - -
69.00 6,573.96 6,192.82 28,308.70 1,147.13 3,868.75 3,540.31
- 25.80 - - - - -
960.00 - - - - - -
- 525.66 681.30 2,891.30 92.98 439.86 386.06
57.00 - - - - - -
- - - - - - -
80.00 - - - - - -
40.00 - - - - - -
42.00 - - - - - -
12.00 - - - - - -
- - - - - - -
- 209.94 438.13 1,401.29 47.45 190.16 174.95
36.00 12.27 6.55 20.51 11.64 1.29 3.19
24.50 - - - - - -
- 1.72 0.73 0.53 0.56 - -
29.50 1.37 1.30 2.56 0.50 1.20 0.88
- 197.90 - - - - -
- 84.70 49.14 135.35 59.40 3.00 27.46
19.00 61.50 - - - - -
- 1,104.00 - - - - -
- 124.50 - - - - -
- 253.05 - - - - -
- 209.76 - - - - -
- 1,078.33 - - - - -
- 828.00 - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 1,395.44 65.60 3,623.59 70.40 - -
- 8.28 - - - - -
- 86.22 624.66 138.55 8.42 375.00 377.90
- - - - - - -
- 414.00 - 2,776.66 94.20 - -
- 2,760.00 - - - - -
- 229.47 92.82 302.79 555.48 - 43.47
- 154.03 6.71 14.50 17.75 - 60.22
- 1,104.00 - - - - -
- 1,104.00 - - - - -
- - 144.00 459.00 - 125.00 -
- 717.70 362.70 1,263.53 567.20 30.00 180.50
- 515.00 337.00 514.00 178.00 200.00 146.00
- - - - - - -
- - - - - - -
- - - - - - -
- 298.51 65.60 96.80 53.60 - -
- 522.51 - 1,767.80 - - -
- 10.26 - - - - -
- 124.50 - - - - -
- 61.50 - - - - -
- 1,104.00 - - - - -
- 23.74 154.29 539.82 32.88 250.00 62.94
- - - - - - -
- - - - - - -
- - - 390.00 - - -
- 8.00 - - - - -
- 4.00 - - - - -
- 1.00 - - - - -
- 40.00 - - - - -
- 24.00 - - - - -
- 16.00 - - - - -
- 16.00 - - - - -
- 1.00 - - - - -
- 8.00 - - - - -
- 12.00 - - - - -
- 8.00 - - - - -
- - 443.00 1,399.28 - - 181.00
- 233.00 - - 48.00 212.00 -
- 12,933.69 4,529.14 18,338.25 1,173.24 117.50 3,546.28
- - - - - - -
- - - 3,535.59 - - -
- 2,569.53 - - - - -
- 2,208.00 - - - - -
- 1,395.44 84.80 3,579.59 70.40 - -
- 791.60 - - - - -
- 180.00 100.00 270.00 66.00 - 68.00
- 297.00 150.00 396.00 48.00 - 51.00
- 303.90 299.86 945.92 34.19 250.00 62.94
- - 27.64 93.60 2.47 - 14.49
- 68.08 - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 2,882.40 - - - - -
- - - - - - -
- - - - - - -
- 473.00 - - - - -
- 900.00 - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 1,395.44 65.60 3,623.59 70.40 - -
- 8.28 - - - - -
- 86.22 624.66 138.55 8.42 375.00 377.90
- - - - - - -
- 414.00 - 2,776.66 94.20 - -
- 2,760.00 - - - - -
- 229.47 92.82 302.79 555.48 - 43.47
- 154.03 6.71 14.50 17.75 - 60.22
- 1,104.00 - - - - -
- 1,104.00 - - - - -
- - 144.00 459.00 - 125.00 -
- 717.70 362.70 1,263.53 567.20 30.00 180.50
- 515.00 337.00 514.00 178.00 200.00 146.00
- - - - - - -
- - - - - - -
- - - - - - -
- 298.51 65.60 96.80 53.60 - -
- 522.51 - 1,767.80 - - -
- 10.26 - - - - -
- 124.50 - - - - -
- 61.50 - - - - -
- 1,104.00 - - - - -
- 23.74 154.29 539.82 32.88 250.00 62.94
- - - - - - -
- - - - - - -
- - - 390.00 - - -
- 8.00 - - - - -
- 4.00 - - - - -
- 1.00 - - - - -
- 40.00 - - - - -
- 24.00 - - - - -
- 16.00 - - - - -
- 16.00 - - - - -
- 1.00 - - - - -
- 8.00 - - - - -
- 12.00 - - - - -
- 8.00 - - - - -
- - 443.00 1,399.28 - - 181.00
- 233.00 - - 48.00 212.00 -
- 12,933.69 4,529.14 18,338.25 1,173.24 117.50 3,546.28
- - - - - - -
- - - 3,535.59 - - -
- 2,569.53 - - - - -
- 2,208.00 - - - - -
- 1,395.44 84.80 3,579.59 70.40 - -
- 791.60 - - - - -
- 180.00 100.00 270.00 66.00 - 68.00
- 297.00 150.00 396.00 48.00 - 51.00
- 303.90 299.86 945.92 34.19 250.00 62.94
- 68.08 27.64 93.60 2.47 - 14.49
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 7,178.05 - - - - -
- 6,531.38 - 22,097.46 - - -
- 13,573.89 4,742.06 19,218.94 1,230.44 117.50 3,718.19
- - - 390.00 - - -
- - - 3,535.59 - - -
- 784.70 - - - - -
- 397.44 - - - - -
- 8.00 - - - - -
- 4.00 - - - - -
- 1.00 - - - - -
- 184.53 - - - - -
- 204.60 - - - - -
- 1,159.20 - - - - -
- 10.00 - - - - -
- 6.00 - - - - -
- - - - - - -
- 4.00 - - - - -
- 4.00 - - - - -
- - - - - - -
- 331.20 - - - - -
- 331.20 - - - - -
- 1.00 - - - - -
- 8.00 - - - - -
- 12.00 - - - - -
- 8.00 - - - - -
- 233.00 443.00 1,399.28 48.00 212.00 181.00
RG TS
50.74 134.21
48.63 330.39
52.09 16.40
- -
4,664.00 297.00
2,800.00 6,400.00
290.67 142.78
1,064.49 -
- 8,725.77
86.68 -
441.17 3,117.49
- -
73.11 492.86
- -
52.97 136.38
- -
- -
- -
- -
- -
30.75 47.25
- -
- -
- -
- -
- -
- -
- -
- -
- -
18.67 55.22
- -
1,084.68 6,077.67
- -
- -
93.78 527.18
- -
- -
- -
- -
- -
- -
- 410.42
32.04 -
3.41 9.55
- -
1.01 0.05
0.50 1.13
- -
16.74 44.18
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
564.00 263.20
- -
73.46 80.54
- 13.72
4.49 441.60
- -
30.37 227.45
22.16 136.83
- -
- -
8.80 -
149.36 441.75
252.50 197.00
- 12.75
8.00 -
- 51.00
84.80 5.40
224.00 256.00
- -
- -
- -
- -
48.66 132.58
- 2,404.00
- 196.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
36.00 257.00
1,797.66 9,827.09
448.00 -
- -
- -
- -
564.00 263.20
- -
66.00 144.00
91.00 189.00
50.74 132.72
- 1.14
4.80 53.53
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
564.00 263.20
- -
73.46 80.54
- 13.72
4.49 441.60
- -
30.37 227.45
22.16 136.83
- -
- -
8.80 -
149.36 441.75
252.50 197.00
- 12.75
8.00 -
- 51.00
84.80 5.40
224.00 256.00
- -
- -
- -
- -
48.66 132.58
- 2,404.00
- 196.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
36.00 257.00
1,797.66 9,827.09
448.00 -
- -
- -
- -
564.00 263.20
- -
66.00 144.00
91.00 189.00
50.74 132.72
4.80 54.67
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
2,800.00 268.80
1,886.55 10,311.31
- -
161.28 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 12.75
- -
8.00 -
- 51.00
- -
- -
- -
- -
- -
- -
36.00 257.00
PO Number : 14226 / 003 / BUMA-200-00 / IV / 2012
Project : MEGA SHOP DAN WAREHOUSE
: PT. BUKIT MAKMUR MANDIRI UTAMA
Project Code : BUMA - 200-00
Location : JOB SITE LATI-BERAU-KALIMANTAN TIMUR
Delevery On Site : SESUAI SCHEDULE PM
Supplier : MANDOR ONO
Contact Person : ONO RASTONO
Acc. NO
C - LABOUR
1 PEK. PERSIAPAN
Fasilitas lapangan
Mess pekerja ukuran 8m x 20m
Mess pekerja ukuran 8m x 15m
b. Mess staff ukuran 8m x 28.8m (termasuk didalamnya 3 toilet dan dapur)
d. Direksi kit ukuran 5m x 10m
e. Gudang ukuran 5m x 4m
2 OFFICE
PEKERJAAN PONDASI
Galian Tanah
Timbunan tanah kembali
Timbunan dan pemadatan pasir T. 10 cm
Lantai kerja 1 : 3 : 5 = 5 cm
Pondasi setempat 140 x 140 CM
- Beton, Sitemix K 225
- Begesting
- Besi 12
-Angkur 3/4 P. 70 cm
Sloof 25 X 40
- Begesting
- Besi 8, 12, 16
Pondasi setempat 80 x 80 CM
- Begesting
- Besi 12
Pedestal 25 x 40 CM
- Begesting
- Besi 8, 12, 16
Pondasi batu kali 0.3x0.6x0.6
DESCRIPTION
Sloof 20 X 30
- Begesting
- Besi 8, 12
PEKERJAAN LANTAI
Pekerjaan timbunan pasir t= 10 cm
Pekerjaan lantai kerja t= 5 cm
Pekerjaan lantai beton bertulang t= 15 cm finish trowel
- Beton 1 : 2 : 3, Readymix K 300
- Begesting
- Wiremesh M 8 1 lapis
Pekerjaan saluran drainase keliling lebar 30 cm, pasangan batu bata
Pekerjaan bak kontrol
Pekerjaan saluran drainase keliling lebar = 30 cm pasangan batu bata
LANTAI 1
Pekerjaan lantai keramik 40x40 cm
Pekerjaan lantai keramik 20x20 cm area T. wudhu
Pekerjaan keramik dinding 20x20 cm T.wudhu
Pekerjaan dinding bata, plester+aci T.wudhu t= 3.2 m
- pekerjaan dinding batako
- Pekerjaan keramik dinding 20x20 cm T= 1.5 m
Pekerjaan Dinding Bata Keliling Bagian Luar
- Dinding batako bagian luar t= 4 m
- Plester + aci
- Kolom praktis & ring balok
Pek. Pengecatan dinding, ex. Vinylex
Pek. Pengecatan plafond, ex Vinylex
LANTAI 2
Pekerjaan Toilet
- pekerjaan dinding bata
- Pekerjaan keramik dinding 20x20 cm
Pek. Pengecatan dinding, ex. Vinylex
Pek. Pengecatan plafond, ex Vinylex
3 WORKSHOP A2B TRACK
PEK.PONDASI
Pengukuran dan pasang bouwplank
Galian Tanah
Timbunan dan pemadatan pasir t = 10 cm
Lantai kerja 1 : 3 : 5 t = 5 cm
Pondasi setempat 1.7x1.7x0.25 m
a. - Beton, Sitemix K 225
b. Bekesting
c. Besi 12
Kolom pedestal 600x375 mm
b. Bekesting
c. Besi 12, 8
d. Angkur dia. 25 mm L = 130 cm
Pondasi setempat 1.6x1.6x0.25 m
b. Bekesting
c. Besi 12
Kolom pedestal 450x450 mm
b. Bekesting
c. Besi 12, 8
Sloof 500/300 mm (S1)
b. Bekesting
c. Besi 12, 8
PEK LANTAI
Pekerjaan Lantai Bangunan Utama
a. Pekerjaan timbunan pasir t = 10 cm
b. Pekerjaan lantai rabat beton t = 5 cm
c. - Beton, Sitemix K 225
d. Bekesting
e. Besi wiremesh M8 2 lapis
Pekerjaan Lantai Apron
c. - Beton, Sitemix K 225
d. Bekesting
Pekerjaan saluran drainase keliling lebar = 30 cm
4 WORKSHOP A2B WHEEL TYPE
PEK.PONDASI
Galian Tanah
Lantai kerja 1 : 3 : 5 t = 5 cm
Pondasi setempat P1 1,8 x 1,8 x 0,3 m
b. Bekesting
c. Besi
Pedestal 0,6 x 0.9 x 1,5 m
b. Bekesting
c. Besi
b. Bekesting
c. Besi
Pedestal 0,65 x 0.65 x 1,5 m
b. Bekesting
c. Besi
b. Bekesting
c. Besi
Pedestal 0,3 x 0.4 x 1,5 m
b. Bekesting
c. Besi
Sloof 300/600 mm (S1)
b. Bekesting
c. Besi
Sloof 200/300 cm (S2)
b. Bekesting
c. Besi
Pekerjaan Lantai Bangunan Utama
c. Beton 1 : 2 : 3 t = 30 cm
d. Bekesting
Pekerjaan Lantai Apron + Tyre Change
c. Beton 1 : 2 : 3 t = 30 cm
d. Bekesting
Pekerjaan saluran drainase di bawah lantai apron dg buis beton 40 cm
Pekerjaan Dinding Bata 1:4
a. Pasangan Batako
- Beton 1 : 2 : 3 t = 30 cm
- Bekesting
- Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm
- Beton 1 : 2 : 3
- Bekesting
d. Plester Aci
e. Cat Dinding Bata Luar Dalam
AREA WH COMPONEN
a. Pasangan Batako
- Beton 1 : 2 : 3
- Bekesting
- Beton 1 : 2 : 3
- Bekesting
d. Plester Aci
AREA OIL STORAGE
a. Pasangan Batako
- Beton 1 : 2 : 3
- Bekesting
- Beton 1 : 2 : 3
- Bekesting
d. Plester Aci
5 OIL TRAP
PEKERJAAN PONDASI
Galian Tanah
Pondasi setempat 1 X 1 x 0.25 M
- Begesting
- Besi 12
- Begesting
- Besi 12 , 8
-Plat 12 & 8
Sloof 20 X 30
- Begesting
- Besi 12 , 8
PEKERJAAN BAK OIL TRAP
Galian tanah
Pekerjaan lantai beton t= 15 cm
- Beton 1 : 2 : 3
- Begesting
- Besi wiremesh M 8 1 lapis
Pekerjaan dinding beton t= 15 cm
- Beton 1 : 2 : 3
- Begesting
PEKERJAAN LANTAI
Pekerjaan lantai teras beton 1: 2 : 3 T. 15 cm
Begisting
Besi wiremesh M8 1 lapis
Pekerjaan saluran drainase keliling lebar 30 cm
6 STORAGE YARD 50 X 50
PENGUKURAN & PONDASI
Pekerjaan timbunan pasir T. 10 cm
Pekerjaan lantai rabat beton T. 5 cm
PEKERJAAN LANTAI BETON
Pekerjaan lantai beton bertulang
a - Beton, Sitemix K 225
b begisting
c besi wiremesh M8 = 1 lapis
7 TYRE REPAIR
PEKERJAAN PONDASI
Galian tanah
Urugan kembali
Urugan pasir di bawah pondasi & sloof t= 10 cm
Lantai kerja di bawah pondasi & sloof t= 5 cm
Pondasi setempat 1.5X1.5X0.25
- Pek. Besi 16
- Pek. Begisting
- - Beton, Sitemix K 225
Kolom pedestal 0.5x0.8
- Pek. Besi 12, 8
- Pek. Begisting
- angkur 22
Sloof 30/60
- Pek. Besi 16, 12, 10
- Pek. Begisting
PEKERJAAN LANTAI
Pekerjaan timbunan pasir t = 5 cm
Pekerjaan lantai kerja t = 5 cm
Pekerjaan lantai beton bertulang T. 30 cm
- Begisting
Pekerjaan lantai apron beton 1: 2 : 3 T. 30 cm
- Begisting
8 RUMAH GENSET
PEKERJAAN PONDASI
Galian Tanah
Pondasi setempat Uk. 1mx1mx25cm
- Begesting
- Besi 12mm-150mm 2 Lapis
Kolom Pedestal Uk. 25cmx35cm
- Begesting
- Besi 612mm / Sengkang 8mm-150mm
Sloof 20/30Cm
- Begesting
- Besi 412mm / Sengkang 8mm-150mm
PEKERJAAN LANTAI
Pekerjaan lantai kerja t = 5 cm
Pekerjaan lantai beton bertulang T. 15 cm
- Begisting
- Besi wiremesh M 8 (1 lapis)
Pondasi genset t= 20 cm
- Begisting
- Besi wiremesh M 8 (1 lapis)
Pekerjaan parit oil catcher 20 cm
Pekerjaan rabat beton t = 10 cm
Pekerjaan parit keliling bangunan 30 cm
PEKERJAAN OIL TRAP
Galian tanah
Pekerjaan pipa PVC 4"
Pekerjaan lantai beton t= 15 cm
- Beton 1 : 2 : 3
- Begesting
Pekerjaan dinding beton t= 15 cm
- Beton 1 : 2 : 3
- Begesting
PEKERJAAN DINDING & PINTU
Dinding bata
a. Pasang dinding batako
b. Pekerjaan plster + aci
c. Pengecatan
a. Pengecoran beton 1:2:3
b. Besi utama 10,sengkang 6
9 TYRE STORAGE
PEK.PONDASI
Galian Tanah
Lantai kerja t=5cm, K-100
Pekerjaan Kolom Pedestal Uk. 40cmx25cm / K-300
b. Bekesting
c. Besi 6Dia.16 / Sengk. Dia.8-150
Pondasi setempat Uk. 1.5 mx1.5 mx0.3 m
- Begesting
- Besi 16mm-150mm 2 Lapis
Sloof 30/60 cm, K-300
b. Bekesting
c. Besi 8Dia.16 + 4Dia.12 Sengkang Dia.8-150
LANTAI
BANGUNAN UTAMA
Pekerjaan Pemadatan Tanah
Pekerjaan Gelar Pasir Urug 5cm
Lantai kerja t=5cm, K-100
Pekerjaan Wire Mesh M-6 ,2 Lapis
Pekerjaan Pengecoran t=20cm K-300
Pekerjaan Pemadatan Tanah
Pekerjaan Lantai Kerja tebal 5cm , K-100
Pekerjaan Wire Mesh M-6 ,1 Lapis
Pekerjaan Pengecoran t=7cm K-275
Pekerjaan Galian Tanah
Pekerjaan Pemadatan Tanah (Stamper)
Pekerjaan Lantai Kerja tebal 5cm , K-100
Pekerjaan Pasangan Batako 1:5
Pekerjaan Cor Lantai Saluran t=7cm, K-100
Pekerjaan Plester Aci Dinding saluran
Pekerjaan Saluran PVC Dia. 10" AW (Depan Pintu Masuk dan Keluar) Wavin
Pekerjaan saluran Pipa 6" PVC AW
a. Pekerjaan Galian
d. Pekerjaan Pengurugan tanah Kembali
e. Pekerjaan Bak Kontrol dari Pasangan bata
- SYARAT DAN KETENTUAN :
managemen project IPU dengan nilai kompensasi akan mengikuti peraturan yg berlaku
disediakan oleh management project IPU dengan catatan harus ada pekerja yg melakukan piket.
- Mandor bertanggung jawab terhadap pencapaian progress yg diberikan team project IPU dalam setiap minggu
- Mandor wajib menghadiri meeting mingguan dengan team project IPU
- Target Progress mingguan akan disampaikan setiap meeting mingguan, pada saat meeting ini mandor harus ada sehingga tau target dalam satu minggu kedepan
NOTE :
- Pembayaran akan dilakukan sesuai dengan laporan absensi harian
- Harga sudah termasuk PPH Ps. 21
- Alat kerja menjadi tanggung jawab pak ono
- Rincian secara detail sesuai penawaran terlampir
- Kasbon Uang makan Rp. 300.000,- /orang per minggu
- Apabila terjadi complain dari Owner maka biaya perbaikan dibebankan-
kepada, Bpk. Ono.
- Hal-hal lain yang tidak tercantum dalam ketentuan ini di sesuaikan-
dengan penawaran
ALAMAT PROYEK :
PT. BUMA
BERAU COAL - LATI - BERAU -KALIMANTAN TIMUR
RIZAL 0816 486 3547 / 0813 4640 3049
- Mandor harus mengakomodir tenaga kerja local yang akan ikut bekerja di project sebagai pekerja dengan perbandingan setiap 10 pekerja yg dibawa mandor wajib mengakomodir 1 pekerja local
- Tenaga kerja akan tinggal dilingkungan project dan harus taat terhadap tatatertib yg berlaku, mandor bertanggung jawab penuh terhadap prilaku pekerjanya selama berada dilingkunan tambang.
- Pada saat libur lebaran mandor harus menjamin ada tenaga kerja yg tinggal diproject minimal 10 orang dengan status sebagai tenaga piket dan akan mendapatkan konpensasi libur lebaran dari
- Managemen IPU akan menyediakan akomodasi pemberangkatan pekerja dan pemulangan pekerja dengan periode 6 bulan kerja bagi setiap pekerja kecuali saat libur lebaran yg akan
- Penyediaan manpower sejumlah 150 orang dengan waktu 6 bulan dan jika terjadi keterlambatan akibat mandor maka mandor harus menambah untuk mengejar progress
Cara Pembayaran :
Di isi oleh Supplier
Pembayaran Harap Di Transfer ke :
BANK : BNI
CABANG : PANDANSARI - BALIKPAPAN
REC. NO : 008-2345-814
ATAS NAMA : RASTONO
( Cap dan tanda tangan yg berwenang )
Nama : .. Jabatan .
Note: - Setiap Pembelian supaya menggunakan P.O ( Order Pembelian )
- Setiap PO, supaya di fax ke kantor Pusat / Site
- Setelah ditanda tangani oleh supplier, harap di fax ke 021. 879 50735
PULOMAS SATU BUILDING, G-VI Lt 3 No,11-12, Jln A YANI 2 - JAKARTA TIMUR*PHONE (021)4898118 ext286*DIRECT4894964,4700638* FAX.4722081
WORKSHOP: SENTUL, CITEUREUP - BOGOR, 87952872,87950310, FAX. 87950735
- KASBON PERMINGGU Rp. 300.000,- / ORANG, SISANYA 1 BULAN SESUAI LAPORAN ABSENSI DIPOTONG KASBON MINGGUAN DAN RETENSI 5%
Date :
IR - GPR : 005/SITE
:
Phone No : 0815-2013974
: 0812-5827737
:
Fax No : 0542-761613
Revisi :
UNIT PRICE
2.00 unit 9,787,932.79 Rp
1.00 unit 9,787,932.79 Rp
b. Mess staff ukuran 8m x 28.8m (termasuk didalamnya 3 toilet dan dapur) 1.00 unit 8,221,863.54 Rp
1.00 unit 4,893,966.39 Rp
2.00 unit 1,957,586.56 Rp
228.00 m' 11,092.99 Rp
204.24 m3 42,414.38 Rp
68.08 m3 29,363.80 Rp
23.74 m3 16,313.22 Rp
11.87 m3 156,606.92 Rp
29.40 m3 277,324.76 Rp
84.00 m2 26,101.15 Rp
3,640.00 kg 783.03 Rp
240.00 bh 16,313.22 Rp
45.60 m3 277,324.76 Rp
364.00 m2 26,101.15 Rp
5,242.00 kg 783.03 Rp
1.44 m3 277,324.76 Rp
7.20 m2 26,101.15 Rp
207.56 kg 783.03 Rp
36.00 bh 16,313.22 Rp
7.50 m3 277,324.76 Rp
97.50 m2 26,101.15 Rp
1,766.50 kg 783.03 Rp
10.26 m3 163,132.21 Rp
1,383,230.66
1,673,736.51
387,275.87
1,858,924.20
8,153,348.01
2,192,496.94
2,850,246.03
3,915,173.12
12,646,009.16
399,347.66
187,928.31
162,526.67
587,275.97
2,079,935.72
2,544,862.52
9,500,820.09
4,104,667.49
9,787,932.79
8,221,863.54
4,893,966.39
3,915,173.12
2,529,201.83
8,662,712.04
1,999,087.39
11 MEI 2012
DESCRIPTION QUANTITY TOTAL PRICE
19,575,865.58
2.28 m3 234,910.39 Rp
22.80 m2 26,101.15 Rp
235.00 kg 783.03 Rp
276.00 m3 16,313.22 Rp
138.00 m3 156,606.92 Rp
414.00 m3 234,910.39 Rp
31.80 m2 26,101.15 Rp
12,972.00 kg 783.03 Rp
272.00 m' 81,566.11 Rp
6.00 bh 97,879.33 Rp
285.00 M' 81,566.11 Rp
1,104.00 m2 26,101.15 Rp
7.50 m2 26,101.15 Rp
7.50 m2 29,363.80 Rp
16.00 m2 29,363.80 Rp
114.51 m2 16,313.22 Rp
170.52 m2 16,313.22 Rp
Pekerjaan keramik dinding 20x20 cm T= 1.5 m 58.50 m2 29,363.80 Rp
27.00 m2 26,101.15 Rp
408.00 m2 16,313.22 Rp
816.00 m2 16,313.22 Rp
368.00 m' 12,398.05 Rp
2,179.72 m2 5,220.23 Rp
1,104.00 m2 5,546.50 Rp
114.51 m2 16,313.22 Rp
170.52 m2 16,313.22 Rp
58.50 m2 29,363.80 Rp
27.00 m2 26,101.15 Rp
389.81 m2 5,220.23 Rp
1,104.00 m2 5,220.23 Rp
216.00 M' 11,092.99 Rp
82.93 M3 42,414.38 Rp
27.64 M3 29,363.80 Rp
10.29 M3 16,313.22 Rp
5.15 M3 156,606.92 Rp 805,742.63
6,655,794.30
13,311,588.59
4,562,481.74
11,378,641.52
6,123,330.75
1,868,026.97
2,781,730.50
2,034,898.18
5,763,134.83
2,396,085.95
3,517,424.15
811,713.27
167,863.05
1,717,782.20
704,731.16
23,246,340.37
28,815,674.13
195,758.66
220,228.49
469,820.77
1,868,026.97
2,781,730.50
1,717,782.20
704,731.16
595,106.31
184,013.14
4,502,449.08
21,611,755.60
97,252,900.19
830,016.70
10,157,525.13
22,185,980.99
587,275.97
535,595.68
8.67 M3 277,324.76 Rp
20.40 M2 26,101.15 Rp
819.59 KG 783.03 Rp
3.83 M3 277,324.76 Rp
33.15 M2 26,101.15 Rp
226.22 KG 783.03 Rp
60.00 BH 16,313.22 Rp
3.84 M3 277,324.76 Rp
9.60 M2 26,101.15 Rp
378.00 KG 783.03 Rp
1.72 M3 277,324.76 Rp
15.30 M2 26,101.15 Rp
169.96 KG 783.03 Rp
20.00 BH 16,313.22 Rp
30.60 M3 277,324.76 Rp
204.00 M2 26,101.15 Rp
2,664.65 KG 783.03 Rp
144.00 M3 16,313.22 Rp
72.00 M3 156,606.92 Rp
288.00 M3 277,324.76 Rp
31.20 M2 26,101.15 Rp
13,536.00 KG 783.03 Rp
144.00 M3 16,313.22 Rp
72.00 M3 156,606.92 Rp
288.00 M3 277,324.76 Rp
31.20 M2 26,101.15 Rp
13,536.00 KG 783.03 Rp
96.00 M' 81,566.11 Rp
10.00 BH 97,879.33 Rp
426.00 M' 11,092.99 Rp
280.79 M3 42,414.38 Rp
93.60 M3 29,363.80 Rp
26.82 M3 16,313.22 Rp
13.40 M3 156,606.92 Rp
21.38 M3 277,324.76 Rp
47.52 M2 26,101.15 Rp
2,060.68 KG 783.03 Rp
1,240,326.84
1,613,583.79
814,356.01
10,599,156.66
2,349,103.87
11,275,698.57
79,869,531.55
814,356.01
10,599,156.66
4,725,613.85
11,909,320.40
2,748,304.71
437,504.28
2,098,532.79
5,930,312.72
7,830,346.23
978,793.28
399,347.66
133,084.56
326,264.43
8,486,137.73
5,324,635.44
2,086,513.21
2,349,103.87
11,275,698.57
79,869,531.55
641,767.35
1,060,767.22
865,253.26
177,138.09
978,793.28
1,064,927.09
250,571.08
295,987.09
476,998.59
2,404,405.69
532,463.54
17.82 M3 234,910.39 Rp
99.00 M2 26,101.15 Rp
805.77 KG 783.03 Rp
132.00 BH 16,313.22 Rp
8.45 M3 277,324.76 Rp
21.12 M2 26,101.15 Rp
936.67 KG 783.03 Rp
6.97 M3 234,910.39 Rp
42.90 M2 26,101.15 Rp
346.57 KG 783.03 Rp
44.00 BH 16,313.22 Rp
10.13 M3 277,324.76 Rp
27.00 M2 26,101.15 Rp
1,064.40 KG 783.03 Rp
2.70 M3 234,910.39 Rp
31.50 M2 18,270.81 Rp
295.41 KG 783.03 Rp
60.00 BH 4,893.97 Rp
67.50 M3 277,324.76 Rp
450.00 M2 26,101.15 Rp
8,837.25 KG 783.03 Rp
3.60 M3 234,910.39 Rp
36.00 M2 26,101.15 Rp
636.18 KG 783.03 Rp
405.00 M3 16,313.22 Rp
202.50 M3 156,606.92 Rp
1,215.00 M3 293,637.98 Rp
90.00 M2 26,101.15 Rp
38,199.60 KG 783.03 Rp
513.00 M3 16,313.22 Rp
256.50 M3 156,606.92 Rp
1,539.00 M3 293,637.98 Rp
90.00 M2 26,101.15 Rp
48,386.16 KG 783.03 Rp
Pekerjaan saluran drainase di bawah lantai apron dg buis beton 40 cm 390.00 M' 58,727.60 Rp
22.00 BH 97,879.33 Rp
22,903,762.72
2,153,345.21
11,745,519.35
6,919,872.72
845,677.39
939,641.55
498,150.97
6,606,854.63
31,712,902.23
29,911,609.39
8,368,682.53
40,169,676.16
451,908,856.84
2,349,103.87
37,888,038.56
356,770,150.14
2,349,103.87
717,781.74
2,807,913.22
704,731.16
833,462.05
634,258.04
575,530.45
231,316.26
293,637.98
18,719,421.46
2,584,014.26
630,947.37
2,153,345.21
2,343,394.24
551,256.37
733,446.61
1,637,325.40
1,119,739.51
271,376.31
4,186,103.09
379.95 M2 16,313.22 Rp
1.91 M3 319,739.14 Rp
25.50 M2 26,101.15 Rp
Besi Tul. Utama 4D8mm / Sengkang Dia. 6mm-150mm 200.17 KG 783.03 Rp
3.04 M3 319,739.14 Rp
40.50 M2 26,101.15 Rp
759.90 M2 16,313.22 Rp
759.90 M2 5,220.23 Rp
1,101.99 M2 16,313.22 Rp
7.29 M3 319,739.14 Rp
97.20 M2 26,101.15 Rp
8.26 M3 319,739.14 Rp
110.10 M2 26,101.15 Rp
2,203.98 M2 16,313.22 Rp
2,203.98 M2 5,220.23 Rp
285.86 M2 16,313.22 Rp
1.94 M3 319,739.14 Rp
25.80 M2 26,101.15 Rp
1.35 M3 319,739.14 Rp
18.00 M2 26,101.15 Rp
571.71 M2 16,313.22 Rp
571.71 M2 5,220.23 Rp
84.00 M' 11,092.99 Rp
7.42 M3 42,414.38 Rp
2.47 M3 16,313.22 Rp
2.88 M3 29,363.80 Rp
1.44 M3 156,606.92 Rp
2.50 M3 277,324.76 Rp
10.00 M2 26,101.15 Rp
618,695.23
673,409.78
158,605.44
431,647.84
469,820.77
110,654.96
9,326,498.86
314,714.67
40,348.03
84,567.74
225,513.97
693,311.91
261,011.54
2,984,479.64
931,811.20
2,330,826.37
2,536,953.88
597,518.32
2,640,245.93
2,873,737.07
676,839.48
35,954,003.58
11,505,281.15
4,663,249.43
611,429.16
665,501.13
156,742.74
971,207.63
1,057,096.74
248,973.65
12,396,416.88
3,966,853.40
17,977,001.79
6,198,208.44
354.80 KG 783.03 Rp
0.88 M3 277,324.76 Rp
12.00 M2 26,101.15 Rp
137.88 KG 783.03 Rp
40.00 BH 16,313.22 Rp
119.85 KG 783.03 Rp
5.04 M3 277,324.76 Rp
50.40 M2 26,101.15 Rp
651.24 KG 783.03 Rp
540.00 M3 42,414.38 Rp
30.00 M3 29,363.80 Rp
15.00 M3 156,606.92 Rp
45.00 M3 277,324.76 Rp
12.60 M2 26,101.15 Rp
1,410.00 KG 783.03 Rp
36.00 M3 277,324.76 Rp
480.00 M2 26,101.15 Rp
1,128.00 KG 783.03 Rp
13.20 M3 277,324.76 Rp
2.20 M2 26,101.15 Rp
394.00 KG 783.03 Rp
84.00 M' 81,566.11 Rp
4.00 BH 97,879.33 Rp
200.00 M' 11,092.99 Rp
250.00 M3 16,313.22 Rp
125.00 M3 156,606.92 Rp
375.00 M3 277,324.76 Rp
30.00 M2 26,101.15 Rp
11,750.00 KG 783.03 Rp
146.00 m' 11,092.99 Rp
43.47 m3 42,414.38 Rp
14.49 m3 29,363.80 Rp
5.44 m3 16,313.22 Rp
2.72 m3 156,606.92 Rp
6,851,552.95
391,517.31
2,218,598.10
4,078,305.33
19,575,865.58
103,996,785.88
783,034.62
1,843,752.90
425,481.44
88,743.92
425,970.83
9,200,656.82
1,619,576.61
12,479,614.31
328,874.54
1,104,078.82
9,983,691.44
12,528,553.97
883,263.05
3,660,686.86
57,422.54
308,515.64
107,964.81
652,528.85
93,846.70
1,397,716.80
1,315,498.17
509,943.47
22,903,762.72
880,913.95
2,349,103.87
277,820.68
242,659.17
313,213.85
758.40 kg 783.03 Rp
9.00 m2 26,101.15 Rp
3.38 m3 277,324.76 Rp
279.35 kg 783.03 Rp
36.50 m2 26,101.15 Rp
6.30 m3 293,637.98 Rp
24.00 bh 16,313.22 Rp
2,400.43 kg 783.03 Rp
77.40 m2 26,101.15 Rp
23.22 m3 277,324.76 Rp
57.50 M3 16,313.22 Rp
57.50 M3 156,606.92 Rp
207.00 M3 293,637.98 Rp
31.80 M2 26,101.15 Rp
6,486.00 KG 783.03 Rp
138.00 M3 277,324.76 Rp
25.80 M2 26,101.15 Rp
4,324.00 KG 783.03 Rp
84.00 M' 11,092.99 Rp
14.40 M3 42,414.38 Rp
4.80 M3 29,363.80 Rp
3.56 M3 16,313.22 Rp
1.78 M3 156,606.92 Rp
3.50 M3 277,324.76 Rp
14.00 M2 26,101.15 Rp
447.00 KG 783.03 Rp
0.84 M3 277,324.76 Rp
16.80 M2 26,101.15 Rp
129.15 KG 783.03 Rp
56.00 BH 16,313.22 Rp
6.48 M3 277,324.76 Rp
64.80 M2 26,101.15 Rp
857.74 KG 783.03 Rp
36.00 M3 16,313.22 Rp
18.00 M3 156,606.92 Rp
970,636.67
365,416.16
350,016.48
232,952.80
438,499.39
101,128.92
913,540.39
671,640.12
587,275.97
2,818,924.64
1,797,064.46
1,691,354.79
5,078,762.57
38,270,817.20
673,409.78
3,385,841.71
931,811.20
610,767.01
140,946.23
58,075.07
278,760.33
1,849,919.30
391,517.31
1,879,619.80
2,020,229.33
6,439,480.98
938,010.23
9,004,898.17
60,783,062.62
830,016.70
935,971.07
218,740.72
952,692.12
593,853.46
234,910.39
54.00 M3 277,324.76 Rp
10.08 M2 26,101.15 Rp
1,692.00 KG 783.03 Rp
8.64 M3 388,254.67 Rp
12.48 M2 26,101.15 Rp
203.04 KG 783.03 Rp
64.00 M' 81,566.11 Rp
1.00 BH 97,879.33 Rp
8.80 M3 16,313.22 Rp
8.80 M3 156,606.92 Rp
92.00 M' 81,566.11 Rp
4.00 BH 97,879.33 Rp
4.50 M3 42,414.38 Rp
0.30 M3 16,313.22 Rp
0.30 M3 156,606.92 Rp
8.00 M' 6,525.29 Rp
0.45 M3 283,850.05 Rp
1.20 M2 26,101.15 Rp
14.10 KG 783.03 Rp
1.50 M3 391,517.31 Rp
30.00 M2 26,101.15 Rp
70.50 KG 783.03 Rp
224.00 m2 16,313.22 Rp
448.00 m2 16,313.22 Rp
448.00 m2 5,220.23 Rp
2.54 m3 319,739.14 Rp
343.97 kg 783.03 Rp
188.00 M' 11,092.99 Rp
160.60 M3 42,414.38 Rp
53.53 M3 29,363.80 Rp
7.48 M3 16,313.22 Rp
7.48 M3 156,606.92 Rp
7.35 M3 293,637.98 Rp
95.55 M2 26,101.15 Rp
2,338,663.41
812,137.41
269,340.42
2,085,482.21
6,811,748.69
1,571,942.01
122,022.90
2,493,965.27
1,171,419.80
2,158,239.18
52,202.31
127,732.52
31,321.38
11,040.79
587,275.97
783,034.62
55,203.94
3,654,161.57
7,308,323.15
5,220,230.82
97,879.33
143,556.35
1,378,140.94
7,504,081.80
391,517.31
190,864.69
4,893.97
46,982.08
3,354,520.33
325,742.40
158,987.35
14,975,537.17
263,099.63
1,324,894.58
1,327.20 KG 783.03 Rp
140.00 BH 16,313.22 Rp
23.63 M3 293,637.98 Rp
63.00 M2 26,101.15 Rp
4,424.00 KG 783.03 Rp
49.56 M3 293,637.98 Rp
283.20 M2 26,101.15 Rp
3,933.11 KG 783.03 Rp
2,208.00 M2 3,915.17 Rp
110.40 M3 16,313.22 Rp
110.40 M3 156,606.92 Rp
13,536.17 KG 783.03 Rp
441.60 M3 293,637.98 Rp
196.00 M2 3,915.17 Rp
9.80 M3 16,313.22 Rp
9.80 M3 156,606.92 Rp
742.15 KG 783.03 Rp
13.72 M3 234,910.39 Rp
64.00 M3 42,414.38 Rp
98.00 M2 4,893.97 Rp
4.90 M3 16,313.22 Rp
4.90 M3 156,606.92 Rp
256.00 M2 16,313.22 Rp
4.12 M3 323,001.78 Rp
256.00 M2 16,313.22 Rp
Pekerjaan Saluran PVC Dia. 10" AW (Depan Pintu Masuk dan Keluar) Wavin 18.00 M' 6,525.29 Rp
2.04 M3 42,414.38 Rp
1.14 M3 29,363.80 Rp
9.00 BH 58,727.60 Rp
86,525.33
33,451.61
528,548.37
3,222,970.51
2,714,520.03
479,608.71
79,934.78
767,373.93
4,176,184.66
1,329,475.33
4,176,184.66
117,455.19
8,644,702.24
1,800,979.63
17,289,404.48
10,599,289.24
129,670,533.58
767,373.93
159,869.57
1,534,747.86
581,131.11
14,552,698.47
7,391,846.84
3,079,761.31
1,039,243.55
2,283,850.98
6,937,197.36
1,644,372.71
3,464,145.17
managemen project IPU dengan nilai kompensasi akan mengikuti peraturan yg berlaku
disediakan oleh management project IPU dengan catatan harus ada pekerja yg melakukan piket.
- Mandor bertanggung jawab terhadap pencapaian progress yg diberikan team project IPU dalam setiap minggu
- Mandor wajib menghadiri meeting mingguan dengan team project IPU
- Target Progress mingguan akan disampaikan setiap meeting mingguan, pada saat meeting ini mandor harus ada sehingga tau target dalam satu minggu kedepan
- Apabila terjadi complain dari Owner maka biaya perbaikan dibebankan-
TOTAL 2,521,533,452.14
Nama : .. Jabatan .
PT. IRAWAN PRIMA UTAMA NPWP: 01-321-025-7-007-000
JL. PAHLAWAN NO. 99 SENTUL, CITEUREUP BOGOR
- Setelah ditanda tangani oleh supplier, harap di fax ke 021. 879 50735 JAWA BARAT 16810
( Ruby P Kusumanto )
COST CONTROL FINANCE
DIRECTOR
0815-2013974
0812-5827737
0542-761613
11,256,122.71 22,512,245.42
11,256,122.71 11,256,122.71
9,455,143.07 9,455,143.07
5,628,061.35 5,628,061.35
2,251,224.54 4,502,449.09
-
-
12,756.94 2,908,582.11
48,776.53 9,962,118.84
33,768.37 2,298,950.50
18,760.20 445,367.26
180,097.96 2,137,762.82
-
318,923.48 9,376,350.21
30,016.33 2,521,371.49
900.49 3,277,782.93
18,760.20 4,502,449.08
-
318,923.48 14,542,910.54
30,016.33 10,925,943.11
900.49 4,720,367.62
-
318,923.48 459,249.81
30,016.33 216,117.56
900.49 186,905.67
18,760.20 675,367.36
-
318,923.48 2,391,926.08
30,016.33 2,926,591.90
900.49 1,590,715.26
187,602.05 1,924,796.98
1,383,230.66
1,673,736.51
387,275.87
1,858,924.20
8,153,348.01
2,192,496.94
2,850,246.03
3,915,173.12
12,646,009.16
399,347.66
187,928.31
162,526.67
587,275.97
2,079,935.72
2,544,862.52
9,500,820.09
4,104,667.49
9,787,932.79
8,221,863.54
4,893,966.39
3,915,173.12
2,529,201.83
8,662,712.04
1,999,087.39
11 MEI 2012
TOTAL PRICE
19,575,865.58
-
270,146.94 615,935.03
30,016.33 684,372.26
900.49 211,615.11
-
18,760.20 5,177,816.45
180,097.96 24,853,518.94
-
270,146.94 111,840,835.21
30,016.33 954,519.21
900.49 11,681,153.90
93,801.02 25,513,878.14
112,561.23 675,367.36
93,801.02 26,733,291.43
-
30,016.33 33,138,025.25
30,016.33 225,122.45
33,768.37 253,262.76
33,768.37 540,293.89
18,760.20 2,148,231.02
18,760.20 3,198,990.07
33,768.37 1,975,449.54
30,016.33 810,440.83
-
18,760.20 7,654,163.44
18,760.20 15,308,326.88
14,257.76 5,246,854.00
6,003.27 13,085,437.75
6,378.47 7,041,830.37
-
-
18,760.20 2,148,231.02
18,760.20 3,198,990.07
33,768.37 1,975,449.54
30,016.33 810,440.83
6,003.27 2,340,132.90
6,003.27 6,627,605.05
-
-
-
12,756.94 2,755,498.84
48,776.53 4,045,037.78
33,768.37 933,470.26
18,760.20 193,042.50
180,097.96 926,604.02
-
805,742.63
6,655,794.30
13,311,588.59
4,562,481.74
11,378,641.52
6,123,330.75
1,868,026.97
2,781,730.50
2,034,898.18
5,763,134.83
2,396,085.95
3,517,424.15
811,713.27
167,863.05
1,717,782.20
704,731.16
23,246,340.37
28,815,674.13
195,758.66
220,228.49
469,820.77
1,868,026.97
2,781,730.50
1,717,782.20
704,731.16
595,106.31
184,013.14
4,502,449.08
21,611,755.60
97,252,900.19
830,016.70
10,157,525.13
22,185,980.99
587,275.97
535,595.68
318,923.48 2,765,066.54
30,016.33 612,333.08
900.49 738,032.45
-
318,923.48 1,219,882.30
30,016.33 995,041.25
900.49 203,708.81
18,760.20 1,125,612.27
-
318,923.48 1,224,666.15
30,016.33 288,156.74
900.49 340,385.15
-
318,923.48 548,548.38
30,016.33 459,249.81
900.49 153,047.25
18,760.20 375,204.09
-
318,923.48 9,759,058.39
30,016.33 6,123,330.75
900.49 2,399,490.19
-
-
18,760.20 2,701,469.45
180,097.96 12,967,053.36
318,923.48 91,849,961.29
30,016.33 936,509.41
900.49 12,189,030.16
-
18,760.20 2,701,469.45
180,097.96 12,967,053.36
318,923.48 91,849,961.29
30,016.33 936,509.41
900.49 12,189,030.16
93,801.02 9,004,898.17
112,561.23 1,125,612.27
-
-
12,756.94 5,434,455.93
48,776.53 13,695,718.46
33,768.37 3,160,550.41
18,760.20 503,129.92
180,097.96 2,413,312.71
-
318,923.48 6,819,859.63
30,016.33 1,426,375.87
900.49 1,855,621.36
1,240,326.84
1,613,583.79
814,356.01
10,599,156.66
2,349,103.87
11,275,698.57
79,869,531.55
814,356.01
10,599,156.66
4,725,613.85
11,909,320.40
2,748,304.71
437,504.28
2,098,532.79
5,930,312.72
7,830,346.23
978,793.28
399,347.66
133,084.56
326,264.43
8,486,137.73
5,324,635.44
2,086,513.21
2,349,103.87
11,275,698.57
79,869,531.55
641,767.35
1,060,767.22
865,253.26
177,138.09
978,793.28
1,064,927.09
250,571.08
295,987.09
476,998.59
2,404,405.69
532,463.54
-
270,146.94 4,814,018.56
30,016.33 2,971,616.39
900.49 725,589.48
18,760.20 2,476,347.00
-
318,923.48 2,694,903.38
30,016.33 633,944.83
900.49 843,463.60
-
270,146.94 1,882,924.21
30,016.33 1,287,700.44
900.49 312,082.76
18,760.20 825,449.00
-
318,923.48 3,229,100.20
30,016.33 810,440.83
900.49 958,481.36
-
270,146.94 729,396.75
21,011.43 661,860.02
900.49 266,013.70
5,628.06 337,683.68
-
318,923.48 21,527,334.68
30,016.33 13,507,347.25
900.49 7,957,853.63
-
270,146.94 972,529.00
30,016.33 1,080,587.78
900.49 572,873.61
-
18,760.20 7,597,882.83
180,097.96 36,469,837.57
337,683.68 410,285,672.66
30,016.33 2,701,469.45
900.49 34,398,350.80
-
18,760.20 9,623,984.91
180,097.96 46,195,127.59
337,683.68 519,695,185.37
30,016.33 2,701,469.45
900.49 43,571,244.34
67,536.74 26,339,327.13
112,561.23 2,476,347.00
-
22,903,762.72
2,153,345.21
11,745,519.35
6,919,872.72
845,677.39
939,641.55
498,150.97
6,606,854.63
31,712,902.23
29,911,609.39
8,368,682.53
40,169,676.16
451,908,856.84
2,349,103.87
37,888,038.56
356,770,150.14
2,349,103.87
717,781.74
2,807,913.22
704,731.16
833,462.05
634,258.04
575,530.45
231,316.26
293,637.98
18,719,421.46
2,584,014.26
630,947.37
2,153,345.21
2,343,394.24
551,256.37
733,446.61
1,637,325.40
1,119,739.51
271,376.31
4,186,103.09
18,760.20 7,127,939.70
-
367,700.01 703,143.53
30,016.33 765,326.30
900.49 180,254.16
-
367,700.01 1,116,888.78
30,016.33 1,215,661.25
900.49 286,319.70
18,760.20 14,255,879.41
6,003.27 4,561,881.41
-
-
18,760.20 20,673,552.06
-
367,700.01 2,680,450.33
30,016.33 2,917,496.96
900.49 687,146.06
-
367,700.01 3,036,282.82
30,016.33 3,304,797.63
900.49 778,365.40
18,760.20 41,347,104.12
6,003.27 13,231,073.32
-
-
18,760.20 5,362,736.85
-
367,700.01 711,499.52
30,016.33 774,421.24
900.49 182,396.25
-
367,700.01 496,395.01
30,016.33 540,293.89
900.49 127,253.20
18,760.20 10,725,473.69
6,003.27 3,432,151.58
-
-
12,756.94 1,071,582.88
48,776.53 361,921.87
18,760.20 46,400.24
33,768.37 97,252.90
180,097.96 259,341.07
-
318,923.48 797,308.69
30,016.33 300,163.27
618,695.23
673,409.78
158,605.44
431,647.84
469,820.77
110,654.96
9,326,498.86
314,714.67
40,348.03
84,567.74
225,513.97
693,311.91
261,011.54
2,984,479.64
931,811.20
2,330,826.37
2,536,953.88
597,518.32
2,640,245.93
2,873,737.07
676,839.48
35,954,003.58
11,505,281.15
4,663,249.43
611,429.16
665,501.13
156,742.74
971,207.63
1,057,096.74
248,973.65
12,396,416.88
3,966,853.40
17,977,001.79
6,198,208.44
900.49 319,493.79
-
318,923.48 279,058.04
30,016.33 360,195.93
900.49 124,159.54
18,760.20 750,408.18
900.49 107,923.70
-
318,923.48 1,607,374.32
30,016.33 1,512,822.89
900.49 586,434.99
-
48,776.53 26,339,327.13
33,768.37 1,013,051.04
180,097.96 2,701,469.45
-
318,923.48 14,351,556.45
30,016.33 378,205.72
900.49 1,269,690.64
-
318,923.48 11,481,245.16
30,016.33 14,407,837.06
900.49 1,015,752.51
-
318,923.48 4,209,789.89
30,016.33 66,035.92
900.49 354,792.99
93,801.02 7,879,285.89
112,561.23 450,244.91
-
-
12,756.94 2,551,387.81
18,760.20 4,690,051.13
180,097.96 22,512,245.41
-
-
318,923.48 119,596,303.76
30,016.33 900,489.82
900.49 10,580,755.34
-
-
12,756.94 1,862,513.10
48,776.53 2,120,315.83
33,768.37 489,303.65
18,760.20 102,055.51
180,097.96 489,866.46
6,851,552.95
391,517.31
2,218,598.10
4,078,305.33
19,575,865.58
103,996,785.88
783,034.62
1,843,752.90
425,481.44
88,743.92
425,970.83
9,200,656.82
1,619,576.61
12,479,614.31
328,874.54
1,104,078.82
9,983,691.44
12,528,553.97
883,263.05
3,660,686.86
57,422.54
308,515.64
107,964.81
652,528.85
93,846.70
1,397,716.80
1,315,498.17
509,943.47
22,903,762.72
880,913.95
2,349,103.87
277,820.68
242,659.17
313,213.85
-
900.49 682,931.48
30,016.33 270,146.94
318,923.48 1,076,366.73
-
900.49 251,551.83
30,016.33 1,095,595.94
337,683.68 2,127,407.19
18,760.20 450,244.91
-
900.49 2,161,562.77
30,016.33 2,323,263.73
318,923.48 7,405,403.13
-
18,760.20 1,078,711.76
180,097.96 10,355,632.89
-
337,683.68 69,900,522.01
30,016.33 954,519.21
900.49 5,840,576.95
-
318,923.48 44,011,439.78
30,016.33 774,421.24
900.49 3,893,717.97
-
-
12,756.94 1,071,582.88
48,776.53 702,382.06
33,768.37 162,088.17
18,760.20 66,786.33
180,097.96 320,574.37
-
318,923.48 1,116,232.17
30,016.33 420,228.58
900.49 402,518.95
-
318,923.48 267,895.72
30,016.33 504,274.30
900.49 116,298.26
18,760.20 1,050,571.45
-
318,923.48 2,066,624.13
30,016.33 1,945,058.00
900.49 772,386.14
-
18,760.20 675,367.36
180,097.96 3,241,763.34
970,636.67
365,416.16
350,016.48
232,952.80
438,499.39
101,128.92
913,540.39
671,640.12
587,275.97
2,818,924.64
1,797,064.46
1,691,354.79
5,078,762.57
38,270,817.20
673,409.78
3,385,841.71
931,811.20
610,767.01
140,946.23
58,075.07
278,760.33
1,849,919.30
391,517.31
1,879,619.80
2,020,229.33
6,439,480.98
938,010.23
9,004,898.17
60,783,062.62
830,016.70
935,971.07
218,740.72
952,692.12
593,853.46
234,910.39
-
318,923.48 17,221,867.74
30,016.33 302,564.58
900.49 1,523,628.77
-
446,492.87 3,857,698.37
30,016.33 374,603.76
900.49 182,835.45
93,801.02 6,003,265.44
112,561.23 112,561.23
-
18,760.20 165,089.80
180,097.96 1,584,862.08
93,801.02 8,629,694.08
112,561.23 450,244.91
-
48,776.53 219,494.39
18,760.20 5,628.06
180,097.96 54,029.39
7,504.08 60,032.65
-
326,427.56 146,892.40
30,016.33 36,019.59
900.49 12,696.91
-
450,244.91 675,367.36
30,016.33 900,489.82
900.49 63,484.53
-
-
18,760.20 4,202,285.81
18,760.20 8,404,571.62
6,003.27 2,689,462.92
-
367,700.01 933,958.02
900.49 309,741.48
-
-
12,756.94 2,398,304.54
48,776.53 7,833,511.00
33,768.37 1,807,733.31
18,760.20 140,326.33
180,097.96 1,347,132.77
-
337,683.68 2,481,975.06
30,016.33 2,868,060.07
2,338,663.41
812,137.41
269,340.42
2,085,482.21
6,811,748.69
1,571,942.01
122,022.90
2,493,965.27
1,171,419.80
2,158,239.18
52,202.31
127,732.52
31,321.38
11,040.79
587,275.97
783,034.62
55,203.94
3,654,161.57
7,308,323.15
5,220,230.82
97,879.33
143,556.35
1,378,140.94
7,504,081.80
391,517.31
190,864.69
4,893.97
46,982.08
3,354,520.33
325,742.40
158,987.35
14,975,537.17
263,099.63
1,324,894.58
900.49 1,195,130.08
18,760.20 2,626,428.63
-
337,683.68 7,977,776.97
30,016.33 1,891,028.61
900.49 3,983,766.95
-
337,683.68 16,735,603.24
30,016.33 8,500,623.87
900.49 3,541,725.50
-
-
4,502.45 9,941,407.57
18,760.20 2,071,126.58
180,097.96 19,882,815.15
900.49 12,189,182.62
337,683.68 149,121,113.62
-
4,502.45 882,480.02
18,760.20 183,850.00
180,097.96 1,764,960.04
900.49 668,300.77
270,146.94 3,706,416.08
-
-
-
-
-
-
-
48,776.53 3,121,698.03
5,628.06 551,550.01
18,760.20 91,925.00
180,097.96 882,480.02
18,760.20 4,802,612.35
371,452.05 1,528,896.64
18,760.20 4,802,612.35
7,504.08 135,073.47
-
48,776.53 99,504.12
33,768.37 38,469.35
67,536.74 607,830.63
-
-
-
-
86,525.33
33,451.61
528,548.37
3,222,970.51
2,714,520.03
479,608.71
79,934.78
767,373.93
4,176,184.66
1,329,475.33
4,176,184.66
117,455.19
8,644,702.24
1,800,979.63
17,289,404.48
10,599,289.24
129,670,533.58
767,373.93
159,869.57
1,534,747.86
581,131.11
14,552,698.47
7,391,846.84
3,079,761.31
1,039,243.55
2,283,850.98
6,937,197.36
1,644,372.71
3,464,145.17
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- Target Progress mingguan akan disampaikan setiap meeting mingguan, pada saat meeting ini mandor harus ada sehingga tau target dalam satu minggu kedepan -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
3,500,000,000.00 2,899,763,469.96 115% 2,521,533,452.14
selisih 378,230,017.82
PURCHASING
DIRECTOR
PROJECT : Buma 200, Lati Kal-Tim
PEKERJAAN : Megahouse & Office
LOKASI : Lati
TAHUN : 2012
SUMBER DANA :
SAT VOL
Pekerjaan Plafond
- Gypsum 9 mm ex djaya Board m2 1
- Gypsum 12 mm ex djaya Board m2 1.00
Pekerjaan dinding luar
- Dinding bagian luar GRC board 6mm (1 muka ) m2 1.00
- Dinding bagian dalam gypsum 12 mm ex djaya Board (1 muka ) m2 1.00
Pekerjaan partisi gypsum 2 muka
- Gypsum 9 mm ex djaya Board (partisi 2 muka) m2 1.00
Pekerjaan Kusen Alumunium
- Kusen alumunium ls 1.00
Pekerjaan Pintu Besi
- Pintu Besi ls 1.00
Pekerjaan kusen dan Pintu Kayu
- Kusen dan Pintu Kayu ls 1.00
Pekerjaan Vinyl Lantai
- Pekerjaan vinyl Lantai
- Vinyl ex Lokal m2 1.00
- Upah m2 1.00
- Consumable m2 1.00
SUBCONT PRICE PROJECT BUMA 200
SUBCONT
HARGA SATUAN
92,000
132,300 128,800
154,000
102,900
138,000 196,000
267,856,865
603,806,280
31,746,000 24420000
103,500
65,000 1,104
36,000
2,500
SUBCONT PRICE PROJECT BUMA 200
LOKASI : Lati
TAHUN : 2012
SUMBER DANA :
SAT VOL HARGA SATUAN
C - MATERIAL
- Balok 5/10 - 4 m Meranti m3 1.00 1,500,000.00
- Bata merah bh 1.00 1,650.00
- Bataco bh 1.00 4,000.00
- Batu kali m3 1.00 350,000.00
- Benang nilon bh 1.00 3,000.00
- Besi beton polos 10mm L=12m U 39 kg 1.00 8,800.00
- Buis beton 40 cm L=1m bh 1.00 175,000.00
- Cat dasar dinding bata kg 1.00 22,000.00
- Cat dinding bata kg 1.00 22,000.00
- Cat dasar dinding bata luar dalam kg 1.00 22,000.00
- Cat dinding bata luar dalam kg 1.00 22,000.00
- Cat dasar dinding ex. vinylex kg 1.00 23,500.00
- Cat dasar plafond ex. vinylex kg 1.00 23,500.00
- Cat dinding ex. vinylex kg 1.00 23,500.00
- Cat plafond ex. vinylex kg 1.00 23,500.00
- Closet duduk lt-2012S/12012S type tidy bh 1.00 1,850,000.00
- Counter lavatory semi recessed, amstad bh 1.00 2,200,000.00
- Gate valve pipa pvc 1/2", maspion bh 1.00 80,000.00
- Kaso 5/7 - 4 m Meranti m3 1.00 1,500,000.00
- Kawat beton 0.4mm kg 1.00 16,000.00
- Kayu plint lebar = 10 cm btg 1.00 115,000.00
- Keramik dinding 20cmx20cm dus 1.00 55,000.00
- Keramik lantai 20cmx20cm dus 1.00 55,000.00
- Keramik lantai 40cmx40cm dus 1.00 65,000.00
- Minyak bekisting ltr 1.00 1,500.00
- Paku 5-12 cm kg 1.00 12,500.00
- Paku payung 2,5 " kg 1.00 20,000.00
- Papan 2/20 cm - 4 m Meranti m3 1.00 1,500,000.00
- Papan 3/20 cm - 4 m Meranti m3 1.00 1,500,000.00
- Pasir beton m3 1.00 250,000.00
- Pasir pasang m3 1.00 250,000.00
- Pasir urug m3 1.00 250,000.00
- Pipa 1" pvc aw, maspion L=4m btg 1.00 31,000.00
- Pipa 1/2" pvc aw, maspion L=4m btg 1.00 17,000.00
- Pipa 3/4" pvc aw, maspion L=4m btg 1.00 24,000.00
- Pipa 10" pvc aw, maspion L=4m, wavin btg 1.00 1,180,000.00
- Plywood 18mm (240x120)cm lbr 1.00 140,000.00
- Rangka siku talang datar m' 1.00 45,000.00
- Semen Tigaroda @40 kg/zak zak 1.00 59,000.00
- Semen warna kg 1.00 3,000.00
- Septictank biofilter kap. 4 m3 lengkap dengan instalasi bh 1.00 18,000,000.00
- Shower spray/jet shower w/ stop valve pastel invory bh 1.00 75,000.00
- Split 2/3 cm m3 1.00 350,000.00
JENIS MATERIAL
MATERIAL PRICE PROJECT BUMA 200
- Square floor drain NX-F302 metal, tidy bh 1.00 75,000.00
- Talang datar seng m' 1.00 135,000.00
- Talang tegak pipa pvc 4" btg 1.00 90,000.00
- Terpal plastik (kedap air) 20 x20 m2 1.00 720,000.00
- Tulangan nako L=120cm + kaca nako set 1.00 250,000.00
- Wall hung urinal, amstad bh 1.00 1,700,000.00
- Wire mesh locket 1/2" lbr 1.00 100,000.00
- Wire mesh M6 540cmx210cm lbr 1.00 360,000.00
- Wire mesh M8 540cmx210cm lbr 1.00 750,000.00
- BBM ltr 1.00 11,000.00
- Paku plywood 4mm kg 1.00 20,000.00
- Seng gelombang 0,2mm x 80cm x 180cm lbr 1.00 37,500.00
- Terpal plastik (kedap air) lbr 1.00 750,000.00
- Engsel pintu bh 1.00
- Kunci tanam bh 1.00
- Kran 3/4" bh 1.00
- Closed jongkok bh 1.00 100,000.00
- Pintu toilet, PVC bh 1.00 817,207.00
LOKASI : Lati
THN : 2012
SUMBER DANA :
- Consumable pekerjaan acian m2 1.00 150.00
- Consumable pekerjaan beton sitemix K 175 m3 1.00 2,000.00
- Consumable pekerjaan finishing trowel lantai m2 1.00 2,000.00
- Consumable pekerjaan galian tanah m3 1.00 500.00
- Consumable pekerjaan lantai kerja 1 : 3 : 5 m3 1.00 1,500.00
- Consumable pekerjaan lantai plywood 18mm m2 1.00 500.00
- Consumable pekerjaan lantai plywood 6mm m2 1.00 500.00
- Consumable pekerjaan lantai rabat beton 1 : 3 : 5 m3 1.00 2,000.00
- Consumable pekerjaan pasang bongkar bekisting m2 1.00 500.00
- Consumable pekerjaan pasang bongkar bouwplank m' 1.00 500.00
- Consumable pekerjaan pasang pipa pvc aw 10" m' 1.00 5,000.00
- Consumable pekerjaan pasangan bata merah m2 1.00 500.00
- Consumable pekerjaan pasangan batako m2 1.00 750.00
- Consumable pekerjaan pasangan batu kali m2 1.00 1,500.00
- Consumable pekerjaan pasangan keramik dinding 20 x 20 cm m2 1.00 3,500.00
- Consumable pekerjaan pasangan keramik lantai 20 x 20 cm m2 1.00 3,500.00
- Consumable pekerjaan pasangan keramik lantai 40 x 40 cm m2 1.00 3,500.00
- Consumable pekerjaan pemadatan pasir m2 1.00 500.00
- Consumable pekerjaan pemadatan tanah m2 1.00 1,500.00
- Consumable pekerjaan pemadatan tanah menggunakan stamper m2 1.00 2,500.00
- Consumable pekerjaan pemasangan buis beton 40 cm m' 1.00 10,000.00
- Consumable pekerjaan pemasangan closet duduk type tidy bh 1.00 2,500.00
- Consumable pekerjaan pemasangan counter lavatory semi recessed bh 1.00 2,500.00
- Consumable pekerjaan pemasangan gate valve 1/2" pvc m' 1.00 2,500.00
- Consumable pekerjaan pemasangan pipa pvc aw 1" m' 1.00 3,000.00
- Consumable pekerjaan pemasangan pipa pvc aw 1/2" m' 1.00 3,000.00
- Consumable pekerjaan pemasangan septictank biofilter kap 4 m3 lengkap dengan instalasi bh 1.00 50,000.00
- Consumable pekerjaan pemasangan shower spray/jet shower w/stop valve pastel ivory bh 1.00 5,000.00
- Consumable pekerjaan pemasangan square floor drain bh 1.00 5,000.00
- Consumable pekerjaan pemasangan wall hung urinal, amstad or setara bh 1.00 5,000.00
- Consumable pekerjaan pemasangan wiremesh double lbr 1.00 5,000.00
- Consumable pekerjaan pemasangan wiremesh single lbr 1.00 5,000.00
- Consumable pekerjaan pembesian kg 1.00 10.00
- Consumable pekerjaan pengecatan dinding bata merah m2 1.00 500.00
- Consumable pekerjaan pengecatan dinding bata luar dalam m2 1.00 500.00
- Consumable pekerjaan pengecatan dinding ex. vinylex m2 1.00 500.00
- Consumable pekerjaan pengecatan plafond ex. vinylex m2 1.00 500.00
- Consumable pekerjaan plaster m2 1.00 250.00
- Consumable pekerjaan plint kayu lebar = 10 cm m' 1.00 500.00
- Consumable pekerjaan talang datar seng rangka siku m' 1.00 5,000.00
- Consumable pekerjaan talang tegak pipa pvc 4" m' 1.00 5,000.00
- Consumable pekerjaan urugan pasir m3 1.00 500.00
- Consumable pekerjaan urugan tanah kembali m3 1.00 500.00
- Consumable pekerjaan Baja kg 1.00 100.00
CONSUMABLE PRICE PROJECT BUMA 200
JENIS PEKERJAAN
LOKASI : Lati
THN : 2012
SUMBER DANA:
SAT VOL HARGA SATUAN 1.15
- Upah pekerjaan acian m2 1.00 8,156.61 9,380.10
- Upah pekerjaan beton sitemix K 175 m3 1.00 156,606.92 180,097.96
- Upah pekerjaan finish trowel lantai m2 1.00 6,000.00 6,900.00
- Upah pekerjaan galian tanah m3 1.00 42,414.38 48,776.54
- Upah pekerjaan lantai kerja 1 : 3 : 5 m3 1.00 156,606.92 180,097.96
- Upah pekerjaan lantai plywood 18mm m2 1.00 2,500.00 2,875.00
- Upah pekerjaan lantai plywood 6mm m2 1.00 2,500.00 2,875.00
- Upah pekerjaan lantai rabat beton 1 : 3 : 5 m3 1.00 156,606.92 180,097.96
- Upah pekerjaan pasang bongkar bekisting m2 1.00 26,101.15 30,016.32
- Upah pekerjaan pasang bongkar bouwplank m' 1.00 11,092.99 12,756.94
- Upah pekerjaan pasang pipa pvc aw 10" m' 1.00 6,525.29 7,504.08
- Upah pekerjaan pasangan bata merah m2 1.00 16,313.22 18,760.20
- Upah pekerjaan pasangan batako m2 1.00 16,313.22 18,760.20
- Upah pekerjaan pasangan batu kali m3 1.00 80,000.00 92,000.00
- Upah pekerjaan pasangan keramik dinding 20 x 20 cm m2 1.00 29,363.28 33,767.77
- Upah pekerjaan pasangan keramik lantai 20 x 20 cm m2 1.00 26,101.15 30,016.32
- Upah pekerjaan pasangan keramik lantai 40 x 40 cm m2 1.00 26,101.15 30,016.32
- Upah pekerjaan pemadatan pasir m2 1.00 8,156.61 9,380.10
- Upah pekerjaan pemadatan tanah m2 1.00 3,915.17 4,502.45
- Upah pekerjaan pemadatan tanah menggunakan stamper m2 1.00 4,893.97 5,628.07
- Upah pekerjaan pemasangan buis beton 40 cm m' 1.00 37,500.00 43,125.00
- Upah pekerjaan pemasangan closet duduk type tidy bh 1.00 250,000.00 287,500.00
- Upah pekerjaan pemasangan counter lavatory semi recessed bh 1.00 650,000.00 747,500.00
- Upah pekerjaan pemasangan gate valve 1/2" pvc bh 1.00 27,000.00 31,050.00
- Upah pekerjaan pemasangan pipa pvc aw 1" m' 1.00 6,525.29 7,504.08
- Upah pekerjaan pemasangan pipa pvc aw 1/2" m' 1.00 6,525.29 7,504.08
- Upah pekerjaan pemasangan septictank biofilter kap 4 m3 lengkap dengan instalasi bh 1.00 4,000,000.00 4,600,000.00
- Upah pekerjaan pemasangan shower spray/jet shower w/stop valve pastel ivory bh 1.00 90,000.00 103,500.00
- Upah pekerjaan pemasangan square floor drain bh 1.00 75,000.00 86,250.00
- Upah pekerjaan pemasangan wall hung urinal, amstad or setara bh 1.00 400,000.00 460,000.00
- Upah pekerjaan pemasangan wiremesh double lbr 1.00 48,383.42 55,640.93
- Upah pekerjaan pemasangan wiremesh M8 single lbr 1.00 48,383.42 55,640.93
- Upah pekerjaan pembesian kg 1.00 783.03 900.48
- Upah pekerjaan pengecatan dinding bata m2 1.00 5,220.23 6,003.26
- Upah pekerjaan pengecatan dinding bata luar dalam m2 1.00 5,220.23 6,003.26
- Upah pekerjaan pengecatan dinding ex. Vinylex m2 1.00 5,220.23 6,003.26
- Upah pekerjaan pengecatan plafond ex. Vinylex m2 1.00 5,220.23 6,003.26
- Upah pekerjaan plaster m2 1.00 8,156.61 9,380.10
- Upah pekerjaan plint kayu lebar = 10 cm m' 1.00 8,500.00 9,775.00
- Upah pekerjaan talang datar seng rangka siku m' 1.00 45,000.00 51,750.00
- Upah pekerjaan talang tegak pipa pvc 4" m' 1.00 16,000.00 18,400.00
- Upah pekerjaan urugan pasir m3 1.00 8,156.61 9,380.10
- Upah pekerjaan urugan tanah m3 1.00 29,363.80 33,768.37
- Upah pekerjaan urugan tanah kembali m3 1.00 29,363.80 33,768.37
JENIS PEKERJAAN
LABOUR PRICE PROJECT BUMA 200
LOKASI : Lati
THN : 2012
SUMBER DANA :
SAT VOL
- Biaya kirim bata merah ke proyek bh 1
- Biaya kirim batako ke proyek bh 1
- Biaya kirim besi beton ke proyek kg 1
- Biaya kirim buis beton 40 cm ke proyek bh 1
- Biaya kirim cat dinding bata ke proyek kg 1
- Biaya kirim cat dinding ex. vinylex ke proyek kg 1
- Biaya kirim cat plafond ex. vinylex ke proyek kg 1
- Biaya kirim closet duduk type tidy ke proyek bh 1
- Biaya kirim counter lavatory semi recessed ke proyek bh 1
- Biaya kirim gate valve 1/2" pvc ke proyek bh 1
- Biaya kirim kayu plint lebar = 10 cm ke proyek btg 1
- Biaya kirim keramik 20 x 20 cm ke proyek dus 1
- Biaya kirim keramik 40 x 40 cm ke proyek dus 1
- Biaya kirim pipa pvc aw 1" ke proyek btg 1
- Biaya kirim pipa pvc aw 1/2" ke proyek btg 1
- Biaya kirim plywood 18mm ke proyek lbr 1
- Biaya kirim plywood 6mm ke proyek lbr 1
- Biaya kirim septictank biofilter kap 4 m3 lengkap dengan instalasi ke proyek bh 1
- Biaya kirim shower spray/jet shower w/stop valve pastel ivory ke proyek bh 1
- Biaya kirim square floor drain ke proyek bh 1
- Biaya kirim wall hung urinal, amstad or setara ke proyek bh 1
- Biaya kirim wiremesh ke proyek
M8 lbr
M6 rol
- Biaya kirim Baja kg 1
JENIS PENGIRIMAN
HARGA SATUAN
10.00
10.00
1,750.00
2,000.00
250.00
250.00
250.00
10,000.00
12,500.00
12,500.00
500.00
500.00
500.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
500.00
500.00
500,000.00
5,000.00
250.00
12,500.00
94,500.00 2,493.00 236,585,700
94,900.00 410.00 213,200,000
520,000.00 449,785,700
2,903.00 154,938
2,000.00
LOKASI : Lati
THN : 2012
SUMBER DANA :
SAT VOL HRG SAT
- Angkur 3/4 P.70 cm bh 1
- Baut 10 bh 1
- Baut 16 bh 1
- Baut 19 bh 1
- Baut trakstang bh 1
- CNP 150 m' 1
- Nok zincalum m' 1
- Plat 12 & 8 kg 1 8,800.00
- Plat 5 mm kg 1 8,800.00
- WF 150x75 kg 1 8,800.00
- WF 250x125 kg 1 8,800.00
- zincalum, ex. Fumira G680 T = 0.45 mm m2 1
- zincromate m' 1
JENIS MATRIAL
- CNP 125
- CNP 125
LOKASI : Lati
THN : 2012
SUMBER DANA :
- Consumable Baut trakstang
- Consumable Nok zincalum
- Consumable Plat 5 mm
- Consumable zincalum, ex. Fumira G680 T = 0.45 mm
- Consumable zincromate
NO. PR
PEKERJAAN
LOKASI
NO. VOLUME SAT
(Rp) (Rp) (Rp)
Steel Material
- Angkur 3/4, P = 70 cm 372.00 bh 94,509,171.20
- Angkur 3/4 L = 70 cm 240.00 bh 102,929.60 26,851,200.00 24,703,104.00
- Angkur 3/4 L = 70 cm 36.00 bh 102,929.60 4,027,680.00 3,705,465.60
- Angkur 3/4 L = 70 cm 40.00 bh 102,929.60 4,475,200.00 4,117,184.00
- Angkur 3/4 L = 70 cm 56.00 bh 102,929.60 6,265,280.00 5,764,057.60
- Angkur dia. 25 mm, L = 130 cm 220.00 bh
- Angkur dia. 25 mm L = 130 cm 60.00 bh 122,406.00 7,983,000.00 7,344,360.00
- Angkur dia. 22 mm L = 130 cm 260.00 bh
- Baut 2,776.00 bh 41,550,981.95 38,226,903.39
- Baut 10 mm 1,536.00 bh 3,542.00 5,913,600.00 5,440,512.00
- Baut 10 mm 880.00 bh 3,542.00 3,388,000.00 3,116,960.00
- Baut 10 mm 360.00 biji 3,542.00 1,386,000.00 1,275,120.00
- Baut HTB M12mm 1,568.00 bh
Baut HTB M12mm 1,152.00 bh 3,542.00 4,435,200.00 4,080,384.00
Baut HTB M12mm 164.00 bh 3,542.00 631,400.00 580,888.00
Mur Baut u/. Ikatan Gordeng 144.00 bh 3,542.00 554,400.00 510,048.00
Mur Baut HTB M12 108.00 bh 3,542.00 415,800.00 382,536.00
- Baut trakstang 12 mm 490.30 bh
Baut trakstang 12 mm 320.00 bh 24,889.35 8,657,166.35 7,964,593.04
Baut trakstang 12 mm 170.30 kg 14,021.04 2,595,415.60 2,387,782.35
- Baut 19 mm 1,234.00 bh
Baut 19 mm 180.00 bh 10,120.00 1,980,000.00 1,821,600.00
Baut 19 mm 604.00 bh 10,120.00 6,644,000.00 6,112,480.00
Baut 19 mm 450.00 biji 10,120.00 4,950,000.00 4,554,000.00
- Turnbuckles dia.16mm 82.00 bh 6,223,800.00
Turnbuckles dia.16mm 64.00 bh 75,900.00 5,280,000.00 4,857,600.00
Turnbuckles dia.16mm 12.00 bh 75,900.00 990,000.00 910,800.00
Turnbuckles dia.16mm 6.00 bh 75,900.00 495,000.00 455,400.00
- Plat 12,326.33 kg 110,936,998.50
Plat 5 mm 191.40 kg 9,000.00 1,872,391.30 1,722,600.00
Plat 6 mm 1,186.92 kg 9,000.00 11,611,173.91 10,682,280.00
Plat 6 mm 381.51 kg 9,000.00 3,732,163.04 3,433,590.00
Plat 6 mm 98.28 kg 9,000.00 961,434.78 884,520.00
Plat 6 mm 21.64 kg 9,000.00 211,662.02 194,729.06
Plat 6 mm 393.12 kg 9,000.00 3,845,739.13 3,538,080.00
Plat 6 mm 33.90 kg 9,000.00 331,630.43 305,100.00
Plat 8 mm 22.60 kg 9,000.00 221,086.96 203,400.00
Plat 8 mm 233.75 kg 9,000.00 2,286,684.78 2,103,750.00
Plat 8 mm 53.85 kg 9,000.00 526,803.26 484,659.00
Plat 10 mm 225.72 kg 9,000.00 2,208,118.21 2,031,468.75
Plat 10 mm 310.67 kg 9,000.00 3,039,130.43 2,796,000.00
Plat 10 mm 56.43 kg 9,000.00 552,029.55 507,867.19
Plat 12 mm 123.64 kg 9,000.00 1,209,521.74 1,112,760.00
Plat 12 mm 168.40 kg 9,000.00 1,647,391.30 1,515,600.00
Plat 12 mm 75.36 kg 9,000.00 737,217.39 678,240.00
Plat 12 mm 263.76 kg 9,000.00 2,580,260.87 2,373,840.00
BILL OF QUANTITY
HARGA SATUAN HARGA TOTAL
HARGA TOTAL
Page 402 of 669
NO. PR
PEKERJAAN
LOKASI
NO. VOLUME SAT
(Rp) (Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
Plat 12 mm 79.13 kg 9,000.00 774,097.83 712,170.00
Plat 12 mm 79.13 kg 9,000.00 774,097.83 712,170.00
Plat 12 mm 105.30 kg 9,000.00 1,030,108.70 947,700.00
Plat 12 mm 101.70 kg 9,000.00 994,891.30 915,300.00
Plat 12 mm 1,050.00 kg 9,000.00 10,271,739.13 9,450,000.00
Plat 16 mm 583.73 kg 9,000.00 5,710,402.17 5,253,570.00
Plat 16mm 211.01 kg 9,000.00 2,064,208.70 1,899,072.00
Plat 16 mm 439.60 kg 9,000.00 4,300,434.78 3,956,400.00
Plat 16 mm 1,492.13 kg 9,000.00 14,596,904.35 13,429,152.00
Plat 12 mm & 8 mm 469.00 kg 9,000.00 4,588,043.48 4,221,000.00
Plat 12 mm & 8 mm 25.30 kg 9,000.00 247,500.00 227,700.00
Plat 12 mm & 8 mm 119.85 kg 9,000.00 1,172,445.65 1,078,650.00
Plat 12 mm, 8 mm, 6 mm 235.00 kg 9,000.00 2,298,913.04 2,115,000.00
Plat 12 mm, 8 mm, 6 mm 334.34 kg 9,000.00 3,270,717.39 3,009,060.00
Plat 16 mm,12 mm, 8 mm, 6 mm 247.28 kg 9,000.00 2,418,994.57 2,225,475.00
Plat 16 mm,12 mm, 8 mm, 6 mm 2,912.90 kg 9,000.00 28,495,755.98 26,216,095.50
- Steel 461,207.16 kg 4,097,393,660.21
WF 600 X 300x6 57,750.00 kg 9,000.00 564,945,652.17 519,750,000.00
WF 600 X 300x6 57,750.00 kg 9,000.00 564,945,652.17 519,750,000.00
WF 600 x 300x6x9x13 5,436.00 kg 9,000.00 53,178,260.87 48,924,000.00
WF 500 X 200 10,752.00 kg 9,000.00 105,182,608.70 96,768,000.00
WF 350 x 175 8,680.00 kg 9,000.00 84,913,043.48 78,120,000.00
WF 350 x 175 8,680.00 kg 9,000.00 84,913,043.48 78,120,000.00
WF 350 x 175 18,004.80 kg 9,000.00 176,133,913.04 162,043,200.00
WF 300 x 150x6.5 4,367.30 kg 9,000.00 42,723,586.96 39,305,700.00
WF 300 x 150x6.5 8,587.80 kg 9,000.00 84,011,086.96 77,290,200.00
WF 300 x 150x6.5 4,844.40 kg 9,000.00 47,390,869.57 43,599,600.00
WF 300x150x6,5 7,707.00 kg 9,000.00 75,394,565.22 69,363,000.00
WF 250x 125 2,841.60 kg 9,000.00 27,798,260.87 25,574,400.00
WF 250x125 7,104.00 kg 9,000.00 69,495,652.17 63,936,000.00
WF 250x 125 21,312.00 kg 9,000.00 208,486,956.52 191,808,000.00
WF 250x125 3,907.20 kg 9,000.00 38,222,608.70 35,164,800.00
WF 250x125 17,582.40 kg 9,000.00 172,001,739.13 158,241,600.00
WF 250x125 6,127.20 kg 9,000.00 59,940,000.00 55,144,800.00
WF 250x125 21,312.00 kg 9,000.00 208,486,956.52 191,808,000.00
WF. 250x125 1,983.20 kg 9,000.00 19,400,869.57 17,848,800.00
WF. 250x125 1,243.20 kg 9,000.00 12,161,739.13 11,188,800.00
WF 250x125x6x9x12 13,891.90 kg 9,000.00 135,899,043.70 125,027,120.21
WF.250x125x6x9x12 799.20 kg 9,000.00 7,818,260.87 7,192,800.00
WF 200 X 100 639.00 kg 9,000.00 6,251,086.96 5,751,000.00
WF 200 X 100 1,704.00 kg 9,000.00 16,669,565.22 15,336,000.00
WF 200.100 1,491.00 kg 9,000.00 14,585,869.57 13,419,000.00
WF.200.100 2,385.60 kg 9,000.00 23,337,391.30 21,470,400.00
WF 150x75 1,260.00 kg 9,000.00 12,326,086.96 11,340,000.00
WF 150x75 504.00 kg 9,000.00 4,930,434.78 4,536,000.00
298,646.80 kg
H 350x350 11,302.00 kg 9,000.00 110,563,043.48 101,718,000.00
H Beam 350 x 350 28,633.00 kg 9,000.00 280,105,434.78 257,697,000.00
39,935.00 kg
Cnp 200.75.20.2,3 1,554.00 kg 9,000.00 15,202,173.91 13,986,000.00
CNP 200 x 75 x 20 x 3 11,124.00 kg 9,000.00 108,821,739.13 100,116,000.00
CNP 200 x 75 x 20 x 3 27,365.00 kg 9,000.00 267,701,086.96 246,285,000.00
Cnp 200.75.20.2,3 460.36 kg 9,000.00 4,503,521.74 4,143,240.00
Cnp 200.75.20.2,3 3,655.80 kg 9,000.00 35,763,260.87 32,902,200.00
CNP 150 19,008.00 kg 9,000.00 185,947,826.09 171,072,000.00
CNP 150 13,860.00 kg 9,000.00 135,586,956.52 124,740,000.00
CNP. 150.65.20.3,2 5,698.00 kg 9,000.00 55,741,304.35 51,282,000.00
CNP 150.50.20.2,3 13,464.00 kg 9,000.00 131,713,043.48 121,176,000.00
CNP.150.50.20.3,2 1,584.00 kg 9,000.00 15,495,652.17 14,256,000.00
CNP 150 3,520.00 kg 9,000.00 34,434,782.61 31,680,000.00
CNP 125 3,179.00 m' 9,000.00 31,098,913.04 28,611,000.00
CNP 125 x 50 x 20 x 3 1,785.96 kg 9,000.00 17,471,347.83 16,073,640.00
Cnp 125.50.20.2,3 541.20 kg 9,000.00 5,294,347.83 4,870,800.00
C 125 X 50 2,427.48 kg 9,000.00 23,747,086.96 21,847,320.00
CNP. 125.50.20.3,2 1,785.96 kg 9,000.00 17,471,347.83 16,073,640.00
CNP 100.50 685.00 kg 9,000.00 6,701,086.96 6,165,000.00
111,697.76 kg -
Besi siku L 60x60 520.32 KG 9,000.00 5,090,086.96 4,682,880.00
Besi siku L 60x60 3,252.00 KG 9,000.00 31,813,043.48 29,268,000.00
Besi siku 50 x 50 x 6 meter 1,214.08 kg 9,000.00 11,876,869.57 10,926,720.00
Page 403 of 669
NO. PR
PEKERJAAN
LOKASI
NO. VOLUME SAT
(Rp) (Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
4,986.40 kg
Pintu 246,725,600.00
Pekerjaan Pintu Baja Uk. 3mx5m Sliding 1.00 unit 30,360,000.00 30,360,000.00
Pekerjaan Pintu Baja Uk. 5mx12m 1.00 unit 118,404,000.00 118,404,000.00
Material : Rangka L.40.40, L.30.30.3 Plat 3mm + Handle Besi dia.16mm + Rel Roda
Pekerjaan Pintu (Material Pipa=>lihat gambar) 2.00 unit 8,500,800.00 17,001,600.00
Nok 580.00 37,006,263.29
Nok zincalum 126.00 m' 64,278.35 8,803,338.92 8,099,071.81
Nok zincalum 32.00 m' 64,278.35 2,235,768.62 2,056,907.13
Bubungan atap zincalum 102.00 m' 64,278.35 7,126,512.46 6,556,391.46
Nok / Flashing 33.00 m' 64,278.35 2,305,636.38 2,121,185.47
Nok / Flashing 33.00 m' 64,278.35 2,305,636.38 2,121,185.47
Pekerjaan Flashing Seng Plat t=0,4 33.00 m' 60,108.98 2,156,082.92 1,983,596.29
Pekerjaan Flashing Seng Plat t=0,4 33.00 m' 60,108.98 2,156,082.92 1,983,596.29
Cat 366,282.07 502,402,746.46
Cat zincromate 69,544.20 kg 1,371.63 103,683,447.78 95,388,771.96
Cat zincromate 468.52 kg 1,371.63 698,517.51 642,636.11
Cat zincromate 685.00 kg 1,371.63 1,021,266.50 939,565.18
Cat Zincromate + F-Talit (Dasar dan Finish) 1,584.00 kg 1,371.63 2,361,585.60 2,172,658.75
Talang 400,437,091.49
Talang datar seng rangka siku 180.00 m' 353,945.64 69,250,234.57 63,710,215.81
Talang datar zincalum rangka siku 144.00 m' 353,945.64 55,400,187.66 50,968,172.64
Talang tegak pipa PVC 4" 297.00 m' 68,747.70 22,193,550.16 20,418,066.15
Talang turun PVC 4" 189.00 m' 68,747.70 14,123,168.29 12,993,314.82
-
Clading 2,769.00 266,174,882.10
Fumira colorcoat F714, t= 0.3 mm 1,483.00 m2 96,126.72 154,952,089.97 142,555,922.77
Fumira colorcoat F714, t= 0.3 mm 486.00 m2 96,126.72 50,779,983.63 46,717,584.94
Clading H 1 Meter Atas dan 1 Meter bawah dan Sopi2 800.00 m2 96,126.72 83,588,450.42 76,901,374.39
-
Atap 15,130.42 1,676,262,897.35
Atap zincalum, ex. Fumira G680 T = 0.45 mm 3,402.00 m2 111,214.66 411,252,471.00 378,352,273.32
Atap zincalum, ex. Fumira G680 T = 0.45 mm 544.50 m2 111,214.66 65,822,154.75 60,556,382.37
-
Besi 5,941.20 54,258,989.38
Besi dia. 8 mm 142.20 kg 9,000.00 1,391,086.96 1,279,800.00
Page 404 of 669
NO. PR
PEKERJAAN
LOKASI
NO. VOLUME SAT
(Rp) (Rp) (Rp)
BILL OF QUANTITY
HARGA TOTAL
Besi dia. 8 mm 8.16 kg 9,000.00 79,832.93 73,446.30
Besi dia. 8 mm 29.86 kg 9,000.00 292,128.26 268,758.00
Besi dia. 10 mm 514.51 kg 9,000.00 5,033,297.91 4,630,634.08
Besi dia. 12 mm 74.50 kg 9,000.00 728,804.35 670,500.00
Besi dia. 16 mm 61.62 kg 9,000.00 602,804.35 554,580.00
Besi dia. 16 mm 859.52 kg 9,000.00 8,408,347.83 7,735,680.00
Besi dia. 16 mm 132.70 kg 9,000.00 1,298,152.17 1,194,300.00
Besi dia. 16 mm 113.76 kg 9,000.00 1,112,869.57 1,023,840.00
Besi dia. 16 mm 88.48 kg 9,000.00 865,565.22 796,320.00
Besi dia. 12 mm & besi dia. 16 mm 555.14 kg 9,000.00 5,430,678.26 4,996,224.00
Besi dia. 12 mm & besi dia. 16 mm 2,669.86 kg 9,000.00 26,118,156.52 24,028,704.00
Besi dia..8 mm 23.58 kg 9,000.00 230,673.91 212,220.00
Besi dia. 16 mm 64.00 kg 9,000.00 626,086.96 576,000.00
-
Kawat Harmonika 300.00 75,900,000.00
Pasang dinding kawat harmonika 300.00 m2 253,000.00 82,500,000.00 75,900,000.00
8,041,261,203.00
(297,130,075.37)
1,037.40
366,282.07 379,981,021.95
- Primer coat Kansai zinchromate primer ( 141-108/113 ) 0.0080 ltr 2,930.26 29,500.00 86,442,569.10
- Thinner spesial u/primer coat 0.0080 ltr 2,930.26 13,500.00 39,558,463.82
- Top coat Kansai Ftalit ( 115-xxx ) 0.0080 ltr 2,930.26 31,000.00 90,837,953.97
- Thinner spesial u/top coat 0.0080 ltr 2,930.26 13,500.00 39,558,463.82
- Consumable pengecatan primer coat 0.1400 Kg 51,279.49 250.00 12,819,872.54
- Consumable pengecatan top coat 0.1600 Kg 58,605.13 250.00 14,651,282.90
- Biaya kirim cat primer coat Pabrik-Proyek 0.0280 Kg 1,904.67 3,000.00 5,714,000.33
- Biaya kirim cat top coat Pabrik-Proyek 0.0320 Kg 1,904.67 3,000.00 5,714,000.33
- Biaya Kirim Thineer kg 3,809.33 3,000.00 11,428,000.66
- Upah pengecatan baja 1.0000 kg 366,282.07 200.00 73,256,414.49
#REF! TOTAL :
Page 405 of 669
Page 406 of 669
Page 407 of 669
Page 408 of 669
Page 409 of 669
No. Upah Bahan
(1) (2) (3) (4)
PEKERJAAN PERSIAPAN
AK 100.00000 m
2
Pekerjaan Pengukuran Gedung
8.00000 org Pekerja @ Rp. 20,000.00 160,000.00 -
2.00000 org Mandor @ Rp. 32,500.00 65,000.00 -
0.50000 org Pengawas @ Rp. 37,200.00 18,600.00 -
2.00000 org Asisten Ahli Ukur @ Rp. 87,200.00 174,400.00 -
1.00000 hr Sewa alat ukur @ Rp. 75,000.00 75,000.00 -
JUMLAH ( BELUM PPN ) 493,000.00 -
JASA 10 % 49,300.00
JUMLAH 542,300.00
DIBULATKAN 542,300.00
1.00000 m
2
Pekerjaan Pengukuran
0.01 x 542,300.00 5,423.00 -
SNI 1.00000 m
1
Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
6.4 0.01200 m
3
Kayu meranti 5/7 @ Rp. 1,678,000.00 20,136.00
03-2835-2002 0.02000 kg Paku reng @ Rp. 8,000.00 160.00
0.00700 m
3
Kayu meranti papan 3/20 @ Rp. 1,678,000.00 11,746.00
0.10000 org Tukang kayu @ Rp. 30,000.00 3,000.00
0.01000 org Kepala tukang kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 32,042.00
JASA 10 % 548.75 3,204.20
JUMLAH 6,036.25 35,246.20
DIBULATKAN 6,036.00 35,246.00
SNI 1.00000 m
2
Membersihkan lapangan dan perataan
6.8 0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
03-2835-2002 0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JASA 10 % 362.50
JUMLAH 3,987.50
DIBULATKAN 3,987.00
A4 1.00000 bh Membuat Papan Nama Proyek 80x120 cm
0.03500 m
3
Kayu meranti @ Rp. 1,678,000.00 58,730.00
1.40000 m
1
Seng plat lebar 90 cm @ Rp. 25,000.00 35,000.00
0.60000 kg Paku @ Rp. 10,000.00 6,000.00
1.50000 kg Cat kayu @ Rp. 32,000.00 48,000.00
16.80000 kg PC @ Rp. 764.00 12,835.20
0.02700 m
3
Pasir beton @ Rp. 73,000.00 1,971.00
0.04050 m
3
Kerikil beton @ Rp. 78,650.00 3,185.33
0.01750 org Tukang batu @ Rp. 27,500.00 481.25
1.00000 org Tukang cat @ Rp. 25,000.00 25,000.00
2.10000 org Pekerja @ Rp. 20,000.00 42,000.00
1.00500 org Mandor @ Rp. 32,500.00 32,662.50
JUMLAH ( BELUM PPN ) 130,143.75 165,721.53
JASA 10 % 13,014.38 16,572.15
JUMLAH 143,158.13 182,293.68
DIBULATKAN 143,158.00 182,293.00
SNI 1.00000 m
2
Pembuatan jalan sementara, tebal 25 cm
6.16 0.27500 m
3
Batu belah @ Rp. 80,000.00 22,000.00
0.03000 m
3
Kerikil @ Rp. 78,650.00 2,359.50
0.05000 m
3
Pasir @ Rp. 76,000.00 3,800.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
JUMLAH ( BELUM PPN ) 23,250.00 28,159.50
JASA 10 % 2,325.00 2,815.95
JUMLAH 25,575.00 30,975.45
DIBULATKAN 25,575.00 30,975.00
ANALISA SATUAN PEKERJAAN
Macam Pekerjaan
Analisa Gedung - 410
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pembuatan kantor sementara, dengan lantai plesteran
6.5 1.25000 btg Dolken kayu 8 - 10/400 cm @ Rp. 10,000.00 12,500.00
03-2835-2002 0.18000 m
3
Kayu meranti @ Rp. 1,678,000.00 302,040.00
0.85000 kg Paku biasa @ Rp. 8,000.00 6,800.00
1.10000 kg Baja strip @ Rp. 8,800.00 9,680.00
35.00000 kg PC @ Rp. 764.00 26,740.00
0.15000 m
3
Pasir pasang @ Rp. 76,000.00 11,400.00
0.10000 m
3
Pasir beton @ Rp. 73,000.00 7,300.00
0.15000 m
3
Kerikil beton @ Rp. 78,650.00 11,797.50
30.00000 bh Bata merah @ Rp. 350.00 10,500.00
0.25000 lbr Seng plat 3" x 6 " @ Rp. 38,500.00 9,625.00
2.00000 bh Jendela nako @ Rp. 20,000.00 40,000.00
0.08000 m
2
Kaca polos @ Rp. 60,500.00 4,840.00
0.15000 bh Kunci tanam @ Rp. 35,000.00 5,250.00
0.06000 lbr Plywood 4 mm @ Rp. 41,250.00 2,475.00
1.00000 org Tukang batu @ Rp. 27,500.00 27,500.00
0.30000 org Kepala tukang @ Rp. 32,500.00 9,750.00
2.00000 org Pekerja @ Rp. 20,000.00 40,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 138,875.00 460,947.50
JASA 10 % 13,887.50 46,094.75
JUMLAH 152,762.50 507,042.25
DIBULATKAN 152,762.00 507,042.00
SNI 1.00000 m
1
Pembuatan pagar sementara dari seng gelombang tinggi 2 meter
6.2 1.25000 btg Dolken kayu 8 - 10/400 cm @ Rp. 10,000.00 12,500.00
03-2835-2002 2.50000 kg PC @ Rp. 764.00 1,910.00
1.20000 lbr Seng gelombang 2"-5" BJLS 24 @ Rp. 25,000.00 30,000.00
0.00500 m
3
Pasir beton @ Rp. 73,000.00 365.00
0.00900 m
3
Kerikil beton @ Rp. 78,650.00 707.85
0.02500 m
3
Kaso 5/7 kayu meranti @ Rp. 1,678,000.00 41,950.00
0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.40000 kg Meni besi @ Rp. 12,000.00 4,800.00
0.40000 org Pekerja @ Rp. 20,000.00 8,000.00
0.02000 org Mandor @ Rp. 32,500.00 650.00
JUMLAH ( BELUM PPN ) 15,300.00 92,712.85
JASA 10 % 1,530.00 9,271.29
JUMLAH 16,830.00 101,984.14
DIBULATKAN 16,830.00 101,984.00
PEKERJAAN TANAH
SNI 1.00000 m
3
Galian tanah biasa sedalam sampai 1 meter
6.1 0.40000 org Pekerja @ Rp. 20,000.00 8,000.00
0.04000 org Mandor @ Rp. 32,500.00 1,300.00
JASA 10 % 930.00
JUMLAH 10,230.00
SNI 1.00000 m
3
Galian tanah biasa sedalam 1 - 2 meter
6.2 0.52600 org Pekerja @ Rp. 20,000.00 10,520.00
0.05260 org Mandor @ Rp. 32,500.00 1,709.50
JASA 10 % 1,222.95
JUMLAH 13,452.45
SNI 1.00000 m
3
Galian tanah biasa sedalam 2 - 3 meter
6.3 0.73500 org Pekerja @ Rp. 20,000.00 14,700.00
0.07350 org Mandor @ Rp. 32,500.00 2,388.75
JASA 10 % 1,708.88
JUMLAH 18,797.63
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
3
Galian tanah keras sedalam sampai 1 meter
6.4 0.62500 org Pekerja @ Rp. 20,000.00 12,500.00
0.06200 org Mandor @ Rp. 32,500.00 2,015.00
JASA 10 % 1,451.50
JUMLAH 15,966.50
SNI 1.00000 m
3
Galian tanah cadas sedalam sampai 1 meter
6.5 1.25000 org Pekerja @ Rp. 20,000.00 25,000.00
0.12500 org Mandor @ Rp. 32,500.00 4,062.50
JASA 10 % 2,906.25
JUMLAH 31,968.75
SNI 1.00000 m
3
Galian tanah lumpur sedalam 1 meter
6.6 0.82300 org Pekerja @ Rp. 20,000.00 16,460.00
0.08300 org Mandor @ Rp. 32,500.00 2,697.50
JASA 10 % 1,915.75
JUMLAH 21,073.25
Mod. SNI 6.3 1.00000 m
1
Membuat sumur
2.00000 bh Buis beton D. 80 cm @ Rp. 32,000.00 64,000.00
1.00000 org Tukang gali sumur @ Rp. 34,900.00 34,900.00
0.73500 org Pekerja @ Rp. 20,000.00 14,700.00
0.07350 org Mandor @ Rp. 32,500.00 2,388.75
JUMLAH ( BELUM PPN ) 51,988.75 64,000.00
JASA 10 % 5,198.88 6,400.00
JUMLAH 57,187.63 70,400.00
DIBULATKAN 57,187.00 70,400.00
A6 1.00000 m
3
Mengangkut tanah sejauh 30 meter
0.33000 org Pekerja @ Rp. 20,000.00 6,600.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 6,925.00
JASA 10 % 692.50
JUMLAH 7,617.50
DIBULATKAN 7,617.00
SNI 1.00000 m
3
Pembuangan tanah sejauh 150 meter
6.8 0.51600 org Pekerja @ Rp. 20,000.00 10,320.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JASA 10 % 1,194.50
JUMLAH 13,139.50
A14 1.00000 m
3
Membuang tanah dengan menghampar
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JASA 10 % 532.50
JUMLAH 5,857.50
DIBULATKAN 5,857.00
SNI 1.00000 m
3
Urug kembali bekas galian
6.9 0.19200 org Pekerja @ Rp. 20,000.00 3,840.00
0.01900 org Mandor @ Rp. 32,500.00 617.50
JASA 10 % 445.75
JUMLAH 4,903.25
DIBULATKAN 4,903.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
1.00000 m
2
Meratakan tanah ditumbuk halus
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JASA 10 % 532.50
JUMLAH 5,857.50
DIBULATKAN 5,857.00
A18 1.00000 m
3
Urug pasir
1.20000 m
3
Pasir urug @ Rp. 55,000.00 66,000.00
0.30000 org Pekerja @ Rp. 20,000.00 6,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 6,325.00 66,000.00
JASA 10 % 632.50 6,600.00
JUMLAH 6,957.50 72,600.00
DIBULATKAN 6,957.00 72,600.00
MOD 1.00000 m
3
Urug tanah mendatangkan
A18 1.20000 m
3
Tanah urug @ Rp. 35,000.00 42,000.00
0.30000 org Pekerja @ Rp. 20,000.00 6,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 6,325.00 42,000.00
JASA 10 % 632.50 4,200.00
JUMLAH 6,957.50 46,200.00
DIBULATKAN 6,957.00 46,200.00
SNI 1.00000 m
3
Urugan sirtu
6.15 1.20000 m
3
Sirtu @ Rp. 66,000.00 79,200.00
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 5,812.50 79,200.00
JASA 10 % 581.25 7,920.00
JUMLAH 6,393.75 87,120.00
DIBULATKAN 6,393.00 87,120.00
SNI 1.00000 m
3
Pemasangan lapisan ijuk
6.14 1.20000 m
3
Ijuk @ Rp. 75,000.00 90,000.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.01500 org Mandor @ Rp. 32,500.00 487.50
JUMLAH ( BELUM PPN ) 3,487.50 90,000.00
JASA 10 % 348.75 9,000.00
JUMLAH 3,836.25 99,000.00
DIBULATKAN 3,836.00 99,000.00
MOD 1.00000 m
2
Gebalan rumput
B3 0.20000 btg Bambu @ Rp. 7,000.00 1,400.00
1.00000 m
2
Gebalan rumput @ Rp. 5,000.00 5,000.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 10,812.50 6,400.00
JASA 10 % 1,081.25 640.00
JUMLAH 11,893.75 7,040.00
DIBULATKAN 11,893.00 7,040.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
PEKERJAAN PASANGAN
SNI 1.00000 m
3
Pasangan pondasi batu kosong
6.14 1.20000 m
3
Batu belah 15/20 cm @ Rp. 80,000.00 96,000.00
03-2836-2002 0.30000 m
3
Pasir urug @ Rp. 55,000.00 16,500.00
0.03900 org Kepala tukang batu @ Rp. 30,000.00 1,170.00
0.78000 org Pekerja @ Rp. 20,000.00 15,600.00
0.03900 org Mandor @ Rp. 32,500.00 1,267.50
JUMLAH ( BELUM PPN ) 28,762.50 112,500.00
JASA 10 % 2,876.25 11,250.00
JUMLAH 31,638.75 123,750.00
DIBULATKAN 31,638.00 123,750.00
SNI 1.00000 m
3
Pasangan pondasi 1 Kp : 1 Sm : 1 Ps
6.9 1.10000 m
3
Batu belah (hitam) 15/20 cm @ Rp. 80,000.00 88,000.00
03-2836-2002 0.22900 m
3
Kapurr pasang @ Rp. 72,500.00 16,602.50
0.22900 m
3
Semen merah @ Rp. 80,000.00 18,320.00
0.54400 m
3
Pasir pasang @ Rp. 76,000.00 41,344.00
1.50000 org Pekerja @ Rp. 20,000.00 30,000.00
0.07500 org Mandor @ Rp. 32,500.00 2,437.50
JUMLAH ( BELUM PPN ) 50,737.50 164,266.50
JASA 10 % 5,073.75 16,426.65
JUMLAH 55,811.25 180,693.15
DIBULATKAN 55,811.00 180,693.00
1.00000 m
3
Pasangan pondasi 1 Pc : 3 Kp : 5 Ps
1.20000 m
3
95.42000 kg PC @ Rp. 764.00 72,900.88
0.22900 m
3
Kapurr pasang @ Rp. 72,500.00 16,602.50
0.38200 m
3
Pasir pasang @ Rp. 76,000.00 29,032.00
1.50000 org Pekerja @ Rp. 20,000.00 30,000.00
0.07500 org Mandor @ Rp. 32,500.00 2,437.50
JUMLAH ( BELUM PPN ) 50,737.50 214,535.38
JASA 10 % 5,073.75 21,453.54
JUMLAH 55,811.25 235,988.92
DIBULATKAN 55,811.00 235,988.00
SNI 1.00000 m
3
Pasangan pondasi 1 Pc : 3 Kp : 10 Ps
6.12 1.10000 m
3
03-2835-2002 61.00000 kg PC @ Rp. 764.00 46,604.00
0.14700 m
3
Kapurr pasang @ Rp. 72,500.00 10,657.50
0.49200 m
3
Pasir pasang @ Rp. 76,000.00 37,392.00
1.50000 org Pekerja @ Rp. 20,000.00 30,000.00
0.07500 org Mandor @ Rp. 32,500.00 2,437.50
JUMLAH ( BELUM PPN ) 50,737.50 182,653.50
JASA 10 % 5,073.75 18,265.35
JUMLAH 55,811.25 200,918.85
DIBULATKAN 55,811.00 200,918.00
SNI 1.00000 m
3
Pasangan pondasi 1 Pc : 4 Ps
6.5 1.10000 m
3
Batu belah 15/20 cm @ Rp. 80,000.00 88,000.00
03-2836-2002 163.00000 kg PC @ Rp. 764.00 124,532.00
0.52000 m
3
Pasir pasang @ Rp. 76,000.00 39,520.00
1.50000 org Pekerja @ Rp. 20,000.00 30,000.00
0.07500 org Mandor @ Rp. 32,500.00 2,437.50
JUMLAH ( BELUM PPN ) 50,737.50 252,052.00
JASA 10 % 5,073.75 25,205.20
JUMLAH 55,811.25 277,257.20
DIBULATKAN 55,811.00 277,257.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Kp : 10 Ps
6.15 70.00000 bh Bata merah 5 x 11 x 22 cm @ Rp. 350.00 24,500.00
03-2837-2002 4.50000 kg PC @ Rp. 764.00 3,438.00
0.01500 m
3
Kapur pasang @ Rp. 72,500.00 1,087.50
0.05000 m
3
Pasir pasang @ Rp. 76,000.00 3,800.00
0.01000 org Kepala tukang batu @ Rp. 30,000.00 300.00
0.32000 org Pekerja @ Rp. 20,000.00 6,400.00
0.01500 org Mandor @ Rp. 32,500.00 487.50
JUMLAH ( BELUM PPN ) 9,937.50 32,825.50
JASA 10 % 993.75 3,282.55
JUMLAH 10,931.25 36,108.05
DIBULATKAN 10,931.00 36,108.00
SNI 1.00000 m
2
Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps
03-2837-2002 11.50000 kg PC @ Rp. 764.00 8,786.00
0.04300 m
3
Pasir pasang @ Rp. 76,000.00 3,268.00
0.23 0.10000 org Tukang batu @ Rp. 27,500.00 2,750.00
0.32000 org Pekerja @ Rp. 20,000.00 6,400.00
0.01500 org Mandor @ Rp. 32,500.00 487.50
JUMLAH ( BELUM PPN ) 9,937.50 36,554.00
JASA 10 % 993.75 3,655.40
JUMLAH 10,931.25 40,209.40
DIBULATKAN 10,931.00 40,209.00
SNI 1.00000 m
2
Pasangan bata merah tebal 1 bata, 1 Pc : 3 Kp : 10 Ps
03-2837-2002 10.08000 kg PC @ Rp. 764.00 7,701.12
0.02750 m
3
Kapur pasang @ Rp. 72,500.00 1,993.75
0.09250 m
3
Pasir pasang @ Rp. 76,000.00 7,030.00
0.65000 org Pekerja @ Rp. 20,000.00 13,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 20,075.00 65,724.87
JASA 10 % 2,007.50 6,572.49
JUMLAH 22,082.50 72,297.36
DIBULATKAN 22,082.00 72,297.00
SNI 1.00000 m
2
Pasangan bata merah tebal 1 bata, 1 Pc : 4 Ps
03-2837-2002 26.45000 kg PC @ Rp. 764.00 20,207.80
0.09800 m
3
Pasir pasang @ Rp. 76,000.00 7,448.00
0.65000 org Pekerja @ Rp. 20,000.00 13,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 20,075.00 76,655.80
JASA 10 % 2,007.50 7,665.58
JUMLAH 22,082.50 84,321.38
DIBULATKAN 22,082.00 84,321.00
SNI 1.00000 m
2
Pasangan dinding bataco
6.18 12.50000 bh Bataco @ Rp. 1,500.00 18,750.00
12.50000 kg PC @ Rp. 764.00 9,550.00
0.04000 m
3
Pasir pasang @ Rp. 76,000.00 3,040.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 13,862.50 31,340.00
JASA 10 % 1,386.25 3,134.00
JUMLAH 15,248.75 34,474.00
DIBULATKAN 15,248.00 34,474.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasangan roster 25/25 cm
6.19 16.00000 bh Roster 25/25 cm @ Rp. 2,000.00 32,000.00
12.50000 kg PC @ Rp. 764.00 9,550.00
0.04000 m
3
Pasir pasang @ Rp. 76,000.00 3,040.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 13,862.50 44,590.00
JASA 10 % 1,386.25 4,459.00
JUMLAH 15,248.75 49,049.00
DIBULATKAN 15,248.00 49,049.00
PEKERJAAN BETON
SNI 1.00000 m
3
Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr -
6.13 336.00000 kg PC @ Rp. 764.00 256,704.00
0.54000 m
3
Pasir beton @ Rp. 73,000.00 39,420.00
0.81000 m
3
Kerikil beton @ Rp. 78,650.00 63,706.50
2.00000 org Pekerja @ Rp. 20,000.00 40,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
JUMLAH ( BELUM PPN ) 53,925.00 359,830.50
JASA 10 % 5,392.50 35,983.05
JUMLAH 59,317.50 395,813.55
DIBULATKAN 59,317.00 395,813.00
SNI 1.00000 m
3
Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
6.1 218.00000 kg PC @ Rp. 764.00 166,552.00
0.52000 m
3
Pasir beton @ Rp. 73,000.00 37,960.00
0.87000 m
3
Kerikil beton @ Rp. 78,650.00 68,425.50
4.36 0.02500 org Kepala tukang batu @ Rp. 30,000.00 750.00
1.65000 org Pekerja @ Rp. 20,000.00 33,000.00
0.08000 org Mandor @ Rp. 32,500.00 2,600.00
JUMLAH ( BELUM PPN ) 43,225.00 272,937.50
JASA 10 % 4,322.50 27,293.75
JUMLAH 47,547.50 300,231.25
DIBULATKAN 47,547.00 300,231.00
AK 1.00000 m
3
Beton cyclope 1pc:3ps:5kr
0.70000 m
3
Batu kali (hitam) @ Rp. 80,000.00 56,000.00
61.25000 kg PC @ Rp. 764.00 46,795.00
0.40000 m
3
Pasir pasang @ Rp. 76,000.00 30,400.00
0.65000 m
3
Kerikil beton @ Rp. 78,650.00 51,122.50
0.10000 org Kep. Tk. Batu @ Rp. 30,000.00 3,000.00
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 160,250.00 184,317.50
JASA 10 % 16,025.00 18,431.75
JUMLAH 176,275.00 202,749.25
DIBULATKAN 176,275.00 202,749.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
3
Membuat beton bertulang, 1 Pc : 1,5 Ps : 2,5 Kr
6.16 400.00000 kg PC @ Rp. 764.00 305,600.00
0.48000 m
3
Pasir beton @ Rp. 73,000.00 35,040.00
0.80000 m
3
Kerikil beton @ Rp. 78,650.00 62,920.00
2.00000 org Pekerja @ Rp. 20,000.00 40,000.00
1.00000 org Mandor @ Rp. 32,500.00 32,500.00
JUMLAH ( BELUM PPN ) 83,175.00 403,560.00
JASA 10 % 8,317.50 40,356.00
JUMLAH 91,492.50 443,916.00
DIBULATKAN 91,492.00 443,916.00
SNI 1.00000 m
3
Membuat beton dengan mutu K 225
6.35 388.00000 kg PC @ Rp. 764.00 296,432.00
0.65000 m
3
Pasir beton @ Rp. 73,000.00 47,450.00
7.76 0.65000 m
3
Kerikil beton @ Rp. 78,650.00 51,122.50
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 160,250.00 395,004.50
JASA 10 % 16,025.00 39,500.45
JUMLAH 176,275.00 434,504.95
DIBULATKAN 176,275.00 434,504.00
SNI 1.00000 m
3
6.36 400.00000 kg PC @ Rp. 764.00 305,600.00
0.40000 m
3
Pasir beton @ Rp. 73,000.00 29,200.00
8 0.82000 m
3
Kerikil beton @ Rp. 78,650.00 64,493.00
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 160,250.00 399,293.00
JASA 10 % 16,025.00 39,929.30
JUMLAH 176,275.00 439,222.30
DIBULATKAN 176,275.00 439,222.00
1.00000 m
3
430.00000 kg PC @ Rp. 764.00 328,520.00
0.51600 m
3
Pasir beton @ Rp. 73,000.00 37,668.00
0.69000 m
3
Kerikil beton @ Rp. 78,650.00 54,268.50
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 160,250.00 420,456.50
JASA 10 % 16,025.00 42,045.65
JUMLAH 176,275.00 462,502.15
DIBULATKAN 176,275.00 462,502.00
SNI 1.00000 kg Pembesian dengan besi polos
6.25 1.05000 kg Besi beton polos @ Rp. 7,900.00 8,295.00
0.01500 kg Kawat beton @ Rp. 9,400.00 141.00
0.00700 org Tukang besi @ Rp. 25,000.00 175.00
0.00070 org Kepala tukang besi @ Rp. 27,000.00 18.90
0.00700 org Pekerja @ Rp. 20,000.00 140.00
0.00030 org Mandor @ Rp. 32,500.00 9.75
JUMLAH ( BELUM PPN ) 343.65 8,436.00
JASA 10 % 34.37 843.60
JUMLAH 378.02 9,279.60
DIBULATKAN 378.00 9,279.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 kg Pembesian dengan besi ulir
6.25 1.05000 kg Besi beton ulir @ Rp. 8,000.00 8,400.00
0.01500 kg Kawat beton @ Rp. 9,400.00 141.00
0.00700 org Pekerja @ Rp. 20,000.00 140.00
0.00030 org Mandor @ Rp. 32,500.00 9.75
JUMLAH ( BELUM PPN ) 343.65 8,541.00
JASA 10 % 34.37 854.10
JUMLAH 378.02 9,395.10
DIBULATKAN 378.00 9,395.00
F.8 1.00000 m
2
Cetakan beton / begisting memakai papan
0.01700 m
3
Usuk meranti @ Rp. 1,678,000.00 28,526.00
0.02400 m
3
Papan cetakan @ Rp. 1,000,000.00 24,000.00
0.40000 kg Paku @ Rp. 8,000.00 3,200.00
0.05000 org Kep. Tk. Kayu @ Rp. 32,500.00 1,625.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 20,950.00 55,726.00
JASA 10 % 2,095.00 5,572.60
JUMLAH 23,045.00 61,298.60
DIBULATKAN 23,045.00 61,298.00
F.8 1.00000 m
2
Cetakan beton / begisting memakai multiplek
0.01700 m
3
Usuk meranti @ Rp. 1,678,000.00 28,526.00
0.34700 lbr Multiplek @ Rp. 90,000.00 31,230.00
0.40000 kg Paku @ Rp. 8,000.00 3,200.00
0.05000 org Kep. Tk. Kayu @ Rp. 32,500.00 1,625.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 20,950.00 62,956.00
JASA 10 % 2,095.00 6,295.60
JUMLAH 23,045.00 69,251.60
DIBULATKAN 23,045.00 69,251.00
F.V 1.00000 m
3
Membongkar cetakan
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
JASA 10 % 8,000.00
JUMLAH 88,000.00
Sup Stutwerk untuk 1 m
3
beton, tinggi 3 - 4 m ( memakai dolken )
muko2 0.70000 m
3
Perancah/dolken @ Rp. 1,000,000.00 700,000.00
hal 10.50000 org Tukang kayu @ Rp. 30,000.00 315,000.00
332 1.05000 org Kep. Tk. Kayu @ Rp. 32,500.00 34,125.00
3.50000 org Pekerja @ Rp. 20,000.00 70,000.00
0.17500 org Mandor @ Rp. 32,500.00 5,687.50
JUMLAH ( BELUM PPN ) 424,812.50 700,000.00
JASA 10 % 42,481.25 70,000.00
JUMLAH 467,293.75 770,000.00
DIBULATKAN 467,293.00 770,000.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
Stutwerk untuk 1 m
3
beton, tinggi 3 - 4 m ( memakai scafolding )
32.00000 unit Scafolding @ Rp. 20,000.00 640,000.00
0.35000 org Kep. Tk. Kayu @ Rp. 32,500.00 11,375.00
2.20000 org Pekerja @ Rp. 20,000.00 44,000.00
0.12000 org Mandor @ Rp. 32,500.00 3,900.00
JUMLAH ( BELUM TERMASUK PPN ) 164,275.00 640,000.00
JASA 10 % 16,427.50 64,000.00
JUMLAH 180,702.50 704,000.00
DIBULATKAN 180,702.00 704,000.00
REKAPITULASI (CONTOH UNTUK 100 KG BESI)
Pek. Beton 1:2:3 tanpa dolken, 100 kg besi
A. Beton cor 1pc:2ps:3kr 59,317.50 395,813.55
B. Tulangan 100 kg 37,801.50 927,960.00
C. Cetakan memakai papan ( 10 m
2
) 230,450.00 612,986.00
D. Membongkar cetakan 88,000.00 -
JUMLAH 415,569.00 1,936,759.55
DIBULATKAN 415,569.00 1,936,759.00
B. Tulangan 125 kg 47,251.88 1,159,950.00
2
) 230,450.00 612,986.00
JUMLAH 425,019.38 2,168,749.55
DIBULATKAN 425,019.00 2,168,749.00
B. Tulangan 150 kg 56,702.25 1,391,940.00
2
) 230,450.00 612,986.00
E. Membongkar cetakan 88,000.00 -
JUMLAH 434,469.75 2,400,739.55
DIBULATKAN 434,469.00 2,400,739.00
B. Tulangan 175 kg 66,152.63 1,623,930.00
2
) 230,450.00 612,986.00
JUMLAH 443,920.13 2,632,729.55
DIBULATKAN 443,920.00 2,632,729.00
B. Tulangan 200 kg 75,603.00 1,855,920.00
2
) 230,450.00 612,986.00
JUMLAH 453,370.50 2,864,719.55
DIBULATKAN 453,370.00 2,864,719.00
Pek. Beton 1:2:3 dengan memakai dolken, 100 kg besi
B. Tulangan 100 kg 37,801.50 927,960.00
2
) 230,450.00 612,986.00
D. Stut werk / perancah 467,293.75 770,000.00
JUMLAH 882,862.75 2,706,759.55
DIBULATKAN 882,862.00 2,706,759.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
B. Tulangan 125 kg 47,251.88 1,159,950.00
2
) 230,450.00 612,986.00
JUMLAH 892,313.13 2,938,749.55
DIBULATKAN 892,313.00 2,938,749.00
B. Tulangan 150 kg 56,702.25 1,391,940.00
2
) 230,450.00 612,986.00
JUMLAH 901,763.50 3,170,739.55
DIBULATKAN 901,763.00 3,170,739.00
B. Tulangan 175 kg 66,152.63 1,623,930.00
2
) 230,450.00 612,986.00
JUMLAH 911,213.88 3,402,729.55
DIBULATKAN 911,213.00 3,402,729.00
B. Tulangan 200 kg 75,603.00 1,855,920.00
2
) 230,450.00 612,986.00
JUMLAH 920,664.25 3,634,719.55
DIBULATKAN 920,664.00 3,634,719.00
Pek. Beton 1:2:3 dengan memakai scaffolding, 100 kg besi
B. Tulangan 100 kg 37,801.50 927,960.00
2
) 230,450.00 612,986.00
D. Scafolding / perancah 180,702.50 704,000.00
JUMLAH 596,271.50 2,640,759.55
DIBULATKAN 596,271.00 2,640,759.00
B. Tulangan 125 kg 47,251.88 1,159,950.00
2
) 230,450.00 612,986.00
JUMLAH 605,721.88 2,872,749.55
DIBULATKAN 605,721.00 2,872,749.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
B. Tulangan 150 kg 56,702.25 1,391,940.00
2
) 230,450.00 612,986.00
JUMLAH 615,172.25 3,104,739.55
DIBULATKAN 615,172.00 3,104,739.00
B. Tulangan 175 kg 66,152.63 1,623,930.00
2
) 230,450.00 612,986.00
JUMLAH 624,622.63 3,336,729.55
DIBULATKAN 624,622.00 3,336,729.00
B. Tulangan 200 kg 75,603.00 1,855,920.00
2
) 230,450.00 612,986.00
JUMLAH 634,073.00 3,568,719.55
DIBULATKAN 634,073.00 3,568,719.00
PEKERJAAN PELESTERAN
G.50.q 1.00000 m
2
Plesteran batu kali 1pc:4ps
6.51100 kg PC @ Rp. 764.00 4,974.40
0.02090 m
3
Pasir pasang @ Rp. 76,000.00 1,588.40
0.02000 org Kep. Tk. Batu @ Rp. 30,000.00 600.00
0.40000 org Pekerja @ Rp. 20,000.00 8,000.00
0.02000 org Mandor @ Rp. 32,500.00 650.00
JUMLAH ( BELUM PPN ) 14,750.00 6,562.80
JASA 10 % 1,475.00 656.28
JUMLAH 16,225.00 7,219.08
DIBULATKAN 16,225.00 7,219.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Plesteran 1 Pc : 3 Kp : 10 Ps, tebal 15 mm
6.9 1.84000 kg PC @ Rp. 764.00 1,405.76
03-2837-2002 0.00600 m
3
Kapurr pasang @ Rp. 72,500.00 435.00
0.01400 m
3
Pasir pasang @ Rp. 76,000.00 1,064.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JASA 10 % 890.00 290.48
JUMLAH 9,790.00 3,195.24
DIBULATKAN 9,790.00 3,195.00
SNI 1.00000 m
2
Plesteran 1 Pc : 4 Ps, tebal 15 mm
6.4 5.20000 kg PC @ Rp. 764.00 3,972.80
03-2837-2002 0.02000 m
3
Pasir pasang @ Rp. 76,000.00 1,520.00
0.104 0.01500 org Kepala tukang batu @ Rp. 30,000.00 450.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 8,900.00 5,492.80
JASA 10 % 890.00 549.28
JUMLAH 9,790.00 6,042.08
DIBULATKAN 9,790.00 6,042.00
SNI 1.00000 m
2
Plesteran beton 1 Pc : 3 Ps, tebal 15 mm
6.30 7.07000 kg PC @ Rp. 764.00 5,401.48
03-2837-2002 0.02100 m
3
Pasir pasang @ Rp. 76,000.00 1,596.00
0.26000 org Pekerja @ Rp. 20,000.00 5,200.00
0.01300 org Mandor @ Rp. 32,500.00 422.50
JUMLAH ( BELUM PPN ) 11,722.50 6,997.48
JASA 10 % 1,172.25 699.75
JUMLAH 12,894.75 7,697.23
DIBULATKAN 12,894.00 7,697.00
SNI 1.00000 m
1
Plesteran skoneng 1 Pc : 2 Ps ( untuk gedung )
6.31 0.50000 kg PC @ Rp. 764.00 382.00
03-2837-2002 0.00200 m
3
Pasir pasang @ Rp. 76,000.00 152.00
0.05700 org Pekerja @ Rp. 20,000.00 1,140.00
0.00200 org Mandor @ Rp. 32,500.00 65.00
JUMLAH ( BELUM PPN ) 3,390.00 534.00
JASA 10 % 339.00 53.40
JUMLAH 3,729.00 587.40
DIBULATKAN 3,729.00 587.00
SNI 1.00000 m
2
Plesteran siar adukan 1 Pc : 2 Ps
6.35 4.32000 kg PC @ Rp. 764.00 3,300.48
03-2837-2002 0.01600 m
3
Pasir pasang @ Rp. 76,000.00 1,216.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00800 org Mandor @ Rp. 32,500.00 260.00
JUMLAH ( BELUM PPN ) 5,395.00 4,516.48
JASA 10 % 539.50 451.65
JUMLAH 5,934.50 4,968.13
DIBULATKAN 5,934.00 4,968.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Plesteran Ciprat, 1 Pc : 2 Ps
6.34 4.32000 kg PC @ Rp. 764.00 3,300.48
0.01600 m
3
Pasir pasang @ Rp. 55,000.00 880.00
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.01500 org Mandor @ Rp. 32,500.00 487.50
JUMLAH ( BELUM PPN ) 8,537.50 4,180.48
JASA 10 % 853.75 418.05
JUMLAH 9,391.25 4,598.53
DIBULATKAN 9,391.00 4,598.00
Analisa ZAZ 1.00000 m
2
Acian dinding bata
3.50000 kg PC @ Rp. 764.00 2,674.00
0.07 0.03300 org Tukang batu @ Rp. 27,500.00 907.50
0.00330 org Kep. Tk. Batu @ Rp. 30,000.00 99.00
0.07000 org Pekerja @ Rp. 20,000.00 1,400.00
0.00350 org Mandor @ Rp. 32,500.00 113.75
JUMLAH ( BELUM PPN ) 2,520.25 2,674.00
JASA 10 % 252.03 267.40
JUMLAH 2,772.28 2,941.40
DIBULATKAN 2,772.00 2,941.00
SNI 1.00000 m
2
Pasang dinding batu hias tempel
6.74 1.05000 m
2
Batu tempel hitam @ Rp. 60,000.00 63,000.00
11.75000 kg PC @ Rp. 764.00 8,977.00
0.03500 m
3
Pasir pasang @ Rp. 76,000.00 2,660.00
0.65000 org Pekerja @ Rp. 20,000.00 13,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JASA 10 % 2,465.00 7,463.70
JUMLAH 27,115.00 82,100.70
DIBULATKAN 27,115.00 82,100.00
PEKERJAAN PASANG TEGEL
AK 1.00000 m
2
Pasang tegel abu-abu 30/30
1.00000 m
2
Tegel abu-abu uk. 30/30 @ Rp. 28,000.00 28,000.00
0.01600 m
3
Kapur pasang @ Rp. 72,500.00 1,160.00
0.03200 m
3
Pasir pasang @ Rp. 76,000.00 2,432.00
1.00000 kg PC @ Rp. 764.00 764.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 32,356.00
JASA 10 % 1,843.75 3,235.60
JUMLAH 20,281.25 35,591.60
DIBULATKAN 20,281.00 35,591.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
AK 1.00000 m
2
Pasang tegel abu-abu 20/20
1.00000 m
2
Tegel abu-abu uk. 20/20 @ Rp. 20,000.00 20,000.00
0.01600 m
3
Kapur pasang @ Rp. 72,500.00 1,160.00
0.03200 m
3
Pasir pasang @ Rp. 76,000.00 2,432.00
1.00000 kg PC @ Rp. 764.00 764.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 24,356.00
JASA 10 % 1,843.75 2,435.60
JUMLAH 20,281.25 26,791.60
DIBULATKAN 20,281.00 26,791.00
PEKERJAAN KERAMIK
An. 1.00000 m
2
Pasang ubin porselin
G.69.c 1.00000 m
2
Tegel porselin @ Rp. 40,500.00 40,500.00
4.68000 kg PC @ Rp. 764.00 3,575.52
0.00900 m
3
Pasir pasang @ Rp. 76,000.00 684.00
1.00000 kg Semen putih @ Rp. 1,312.50 1,312.50
0.05000 org Kep. Tk. Batu @ Rp. 30,000.00 1,500.00
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.01250 org Mandor @ Rp. 32,500.00 406.25
JUMLAH ( BELUM PPN ) 20,656.25 46,072.02
JASA 10 % 2,065.63 4,607.20
JUMLAH 22,721.88 50,679.22
DIBULATKAN 22,721.00 50,679.00
AK 1.00000 m
2
Pasang tegel keramik 20/20 dan 30/30
1.00000 m
2
Tegel keramik (std) @ Rp. 42,500.00 42,500.00
0.0816 4.08000 kg PC @ Rp. 764.00 3,117.12
0.00900 m
3
Pasir pasang @ Rp. 76,000.00 684.00
0.60000 kg Semen putih @ Rp. 1,312.50 787.50
0.05000 org Kep. Tk. Batu @ Rp. 30,000.00 1,500.00
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.01250 org Mandor @ Rp. 32,500.00 406.25
JUMLAH ( BELUM PPN ) 20,656.25 47,088.62
JASA 10 % 2,065.63 4,708.86
JUMLAH 22,721.88 51,797.48
DIBULATKAN 22,721.00 51,797.00
AK 1.00000 m
2
Pasang tegel keramik 10/20 berglasir
1.00000 m
2
Tegel keramik 10/20 @ Rp. 30,000.00 30,000.00
4.08000 kg PC @ Rp. 764.00 3,117.12
0.00900 m
3
Pasir pasang @ Rp. 76,000.00 684.00
0.60000 kg Semen putih @ Rp. 1,312.50 787.50
0.05000 org Kep. Tk. Batu @ Rp. 30,000.00 1,500.00
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.01250 org Mandor @ Rp. 32,500.00 406.25
JUMLAH ( BELUM PPN ) 20,656.25 34,588.62
JASA 10 % 2,065.63 3,458.86
JUMLAH 22,721.88 38,047.48
DIBULATKAN 22,721.00 38,047.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
AK 1.00000 m
2
1.00000 m
2
Tegel keramik 20/20 @ Rp. 32,000.00 32,000.00
0.08 4.08000 kg PC @ Rp. 764.00 3,117.12
0.00900 m
3
Pasir pasang @ Rp. 76,000.00 684.00
0.60000 kg Semen putih @ Rp. 1,312.50 787.50
0.05000 org Kep. Tk. Batu @ Rp. 30,000.00 1,500.00
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.01250 org Mandor @ Rp. 32,500.00 406.25
JUMLAH ( BELUM PPN ) 20,656.25 36,588.62
JASA 10 % 2,065.63 3,658.86
JUMLAH 22,721.88 40,247.48
DIBULATKAN 22,721.00 40,247.00
AK 1.00000 m
2
1.00000 m
2
Tegel keramik 30/30 @ Rp. 32,500.00 32,500.00
0.08 4.08000 kg PC @ Rp. 764.00 3,117.12
0.00900 m
3
Pasir pasang @ Rp. 76,000.00 684.00
0.60000 kg Semen putih @ Rp. 1,312.50 787.50
0.05000 org Kep. Tk. Batu @ Rp. 30,000.00 1,500.00
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
0.01250 org Mandor @ Rp. 32,500.00 406.25
JUMLAH ( BELUM PPN ) 20,656.25 37,088.62
JASA 10 % 2,065.63 3,708.86
JUMLAH 22,721.88 40,797.48
DIBULATKAN 22,721.00 40,797.00
SNI 1.00000 m
1
Pasang plint keramik ukuran 10 x 40 cm
6.24 0.23000 m
2
Keramik 40/40 @ Rp. 40,000.00 9,200.00
1.20000 kg PC @ Rp. 764.00 916.80
0.00300 m
3
Pasir pasang @ Rp. 76,000.00 228.00
0.10000 kg Semen warna @ Rp. 6,000.00 600.00
0.06000 org Pekerja @ Rp. 20,000.00 1,200.00
0.00300 org Mandor @ Rp. 32,500.00 97.50
JASA 10 % 221.25 1,094.48
JUMLAH 2,433.75 12,039.28
DIBULATKAN 2,433.00 12,039.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
1
Pasang plint keramik ukuran 10 x 30 cm
6.25 0.18000 m
2
Keramik 30/30 @ Rp. 32,500.00 5,850.00
1.65000 kg PC @ Rp. 764.00 1,260.60
0.00320 m
3
Pasir pasang @ Rp. 76,000.00 243.20
0.10000 kg Semen warna @ Rp. 6,000.00 600.00
0.06000 org Pekerja @ Rp. 20,000.00 1,200.00
0.00300 org Mandor @ Rp. 32,500.00 97.50
JASA 10 % 221.25 795.38
JUMLAH 2,433.75 8,749.18
DIBULATKAN 2,433.00 8,749.00
1.00000 m
1
Pasang keramik stepnosing granito 5/30
3.60000 bh Stepnosing granito @ Rp. 9,350.00 33,660.00
0.40800 kg PC @ Rp. 764.00 311.71
0.00090 m
3
Pasir @ Rp. 76,000.00 68.40
0.06000 kg Semen putih @ Rp. 1,312.50 78.75
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.05000 org Pekerja @ Rp. 20,000.00 1,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 4,131.25 34,118.86
JASA 10 % 413.13 3,411.89
JUMLAH 4,544.38 37,530.75
DIBULATKAN 4,544.00 37,530.00
1.00000 m
1
Pasang list keramik dinding 5/20
5.00000 bh List keramik dinding motif @ Rp. 5,000.00 25,000.00
0.40800 kg PC @ Rp. 764.00 311.71
0.00090 m
3
Pasir @ Rp. 76,000.00 68.40
0.06000 kg Semen putih @ Rp. 1,312.50 78.75
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.05000 org Pekerja @ Rp. 20,000.00 1,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 4,131.25 25,458.86
JASA 10 % 413.13 2,545.89
JUMLAH 4,544.38 28,004.75
DIBULATKAN 4,544.00 28,004.00
1.00000 m
2
Pasang keramik dinding 20/25
1.00000 m
2
Tegel keramik 20/25 @ Rp. 37,500.00 37,500.00
9.30000 kg PC @ Rp. 764.00 7,105.20
0.01800 m
3
Pasir pasang @ Rp. 76,000.00 1,368.00
1.50000 kg Semen putih @ Rp. 1,312.50 1,968.75
0.06500 org Kep. Tk. Batu @ Rp. 30,000.00 1,950.00
0.32000 org Pekerja @ Rp. 20,000.00 6,400.00
0.01600 org Mandor @ Rp. 32,500.00 520.00
JUMLAH ( BELUM PPN ) 26,745.00 47,941.95
JASA 10 % 2,674.50 4,794.20
JUMLAH 29,419.50 52,736.15
DIBULATKAN 29,419.00 52,736.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
PEKERJAAN CONBLOCK
AK 1.00000 m
2
Pasang conblock tipe segi-empat abu-abu 6 cm, K-200
1.00000 m
2
Conblock @ Rp. 38,250.00 38,250.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 41,000.00
JASA 10 % 1,843.75 4,100.00
JUMLAH 20,281.25 45,100.00
DIBULATKAN 20,281.00 45,100.00
AK 1.00000 m
2
Pasang conblock tipe segi-empat abu-abu 8 cm, K-200
1.00000 m
2
Conblock @ Rp. 46,700.00 46,700.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 49,450.00
JASA 10 % 1,843.75 4,945.00
JUMLAH 20,281.25 54,395.00
DIBULATKAN 20,281.00 54,395.00
AK 1.00000 m
2
Pasang conblock tipe segi-enam abu-abu 6 cm, K-200
1.00000 m
2
Conblock @ Rp. 38,100.00 38,100.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 40,850.00
JASA 10 % 1,843.75 4,085.00
JUMLAH 20,281.25 44,935.00
DIBULATKAN 20,281.00 44,935.00
AK 1.00000 m
2
Pasang conblock tipe segi-enam abu-abu 8 cm, K-200
1.00000 m
2
Conblock @ Rp. 46,700.00 46,700.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 49,450.00
JASA 10 % 1,843.75 4,945.00
JUMLAH 20,281.25 54,395.00
DIBULATKAN 20,281.00 54,395.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
AK 1.00000 m
2
Pasang conblock tipe segi-empat warna 6 cm, K-200
1.00000 m
2
Conblock @ Rp. 43,500.00 43,500.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 46,250.00
JASA 10 % 1,843.75 4,625.00
JUMLAH 20,281.25 50,875.00
DIBULATKAN 20,281.00 50,875.00
AK 1.00000 m
2
Pasang conblock tipe segi-empat warna 8 cm, K-200
1.00000 m
2
Conblock @ Rp. 52,000.00 52,000.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 54,750.00
JASA 10 % 1,843.75 5,475.00
JUMLAH 20,281.25 60,225.00
DIBULATKAN 20,281.00 60,225.00
AK 1.00000 m
2
Pasang conblock tipe segi-enam warna 6 cm, K-200
1.00000 m
2
Conblock @ Rp. 43,500.00 43,500.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 46,250.00
JASA 10 % 1,843.75 4,625.00
JUMLAH 20,281.25 50,875.00
DIBULATKAN 20,281.00 50,875.00
AK 1.00000 m
2
Pasang conblock tipe segi-enam warna 8 cm, K-200
1.00000 m
2
Conblock @ Rp. 52,000.00 52,000.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 54,750.00
JASA 10 % 1,843.75 5,475.00
JUMLAH 20,281.25 60,225.00
DIBULATKAN 20,281.00 60,225.00
1.00000 m
2
Pasang grassblock bulat tebal 10 cm
1.00000 m
2
Grassblock @ Rp. 41,400.00 41,400.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 44,150.00
JASA 10 % 1,843.75 4,415.00
JUMLAH 20,281.25 48,565.00
DIBULATKAN 20,281.00 48,565.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
1.00000 m
2
Pasang grassblock tebal 10 cm
1.00000 m
2
Grassblock @ Rp. 41,400.00 41,400.00
0.05000 m
3
Pasir urug @ Rp. 55,000.00 2,750.00
0.02500 org Kep. Tk. Batu @ Rp. 30,000.00 750.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.02500 org Mandor @ Rp. 32,500.00 812.50
JUMLAH ( BELUM PPN ) 18,437.50 44,150.00
JASA 10 % 1,843.75 4,415.00
JUMLAH 20,281.25 48,565.00
DIBULATKAN 20,281.00 48,565.00
AK 1.00000 bh Pasang buis beton dia. 80 cm
1.00000 bh Buis beton @ Rp. 32,000.00 32,000.00
0.01250 org Kep. Tk. Batu @ Rp. 30,000.00 375.00
0.25000 org Pekerja @ Rp. 20,000.00 5,000.00
JUMLAH ( BELUM PPN ) 8,812.50 32,000.00
JASA 10 % 881.25 3,200.00
JUMLAH 9,693.75 35,200.00
DIBULATKAN 9,693.00 35,200.00
PEKERJAAN RANGKA ATAP
SNI 1.00000 m
3
Membuat kuda-kuda kayu kamper
6.28 1.10000 m
3
Kayu kamper @ Rp. 4,750,000.00 5,225,000.00
03-3434-2002 15.00000 kg Besi strip @ Rp. 7,500.00 112,500.00
0.80000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
1.20000 org Kepala tukang kayu @ Rp. 32,500.00 39,000.00
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JUMLAH ( BELUM PPN ) 485,500.00 5,343,900.00
JASA 10 % 48,550.00 534,390.00
JUMLAH 534,050.00 5,878,290.00
DIBULATKAN 534,050.00 5,878,290.00
SNI 1.00000 m
3
Membuat kuda-kuda kayu kruing
6.30 1.10000 m
3
Kayu kruing @ Rp. 4,350,000.00 4,785,000.00
03-3434-2002 15.00000 kg Besi strip @ Rp. 7,500.00 112,500.00
0.80000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JUMLAH ( BELUM PPN ) 485,500.00 4,903,900.00
JASA 10 % 48,550.00 490,390.00
JUMLAH 534,050.00 5,394,290.00
DIBULATKAN 534,050.00 5,394,290.00
SNI 1.00000 m
3
Membuat kuda-kuda kayu bengkirai
1.10000 m
3
Kayu bengkirai @ Rp. 5,750,000.00 6,325,000.00
03-3434-2002 15.00000 kg Besi strip @ Rp. 7,500.00 112,500.00
0.80000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JUMLAH ( BELUM PPN ) 485,500.00 6,443,900.00
JASA 10 % 48,550.00 644,390.00
JUMLAH 534,050.00 7,088,290.00
DIBULATKAN 534,050.00 7,088,290.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
3
Pasang kuda-kuda kayu lama
03-3434-2002 15.00000 kg Besi strip @ Rp. 7,500.00 112,500.00
0.80000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JUMLAH ( BELUM PPN ) 485,500.00 118,900.00
JASA 10 % 48,550.00 11,890.00
JUMLAH 534,050.00 130,790.00
DIBULATKAN 534,050.00 130,790.00
SNI 1.00000 m
3
Pasang Nook,Goording dan Jurai kayu bengkirai
1.10000 m
3
0.80000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JUMLAH ( BELUM PPN ) 485,500.00 6,331,400.00
JASA 10 % 48,550.00 633,140.00
JUMLAH 534,050.00 6,964,540.00
DIBULATKAN 534,050.00 6,964,540.00
SNI 1.00000 m
3
Pasang Goording Lama
0.80000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JUMLAH ( BELUM PPN ) 485,500.00 6,400.00
JASA 10 % 48,550.00 640.00
JUMLAH 534,050.00 7,040.00
DIBULATKAN 534,050.00 7,040.00
F.16 1.00000 m
2
Pasang usuk 5/7, reng 2/3 lama
0.15000 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.10000 kg Paku reng @ Rp. 8,000.00 800.00
0.01000 org Kep. Tk. Kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 5,406.25 2,000.00
JASA 10 % 540.63 200.00
JUMLAH 5,946.88 2,200.00
DIBULATKAN 5,946.00 2,200.00
F.16 1.00000 m
2
Pasang usuk 5/7, reng 2/3 kayu jati
2.20000 m
1
Usuk kayu jati 5/7 @ Rp. 70,000.00 154,000.00
5.00000 m
1
Reng jati 2/3 @ Rp. 12,000.00 60,000.00
0.15000 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.10000 kg Paku reng @ Rp. 8,000.00 800.00
0.01000 org Kep. Tk. Kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 5,406.25 216,000.00
JASA 10 % 540.63 21,600.00
JUMLAH 5,946.88 237,600.00
DIBULATKAN 5,946.00 237,600.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
AK 1.00000 m
2
Pasang usuk 5/7 kayu jati, reng 2/3 kayu bengkirai
2.20000 m
1
Usuk kayu jati 5/7 @ Rp. 70,000.00 154,000.00
5.00000 m
1
Reng kayu bengkirai 2/3 @ Rp. 3,450.00 17,250.00
0.15000 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.10000 kg Paku reng @ Rp. 8,000.00 800.00
0.01000 org Kep. Tk. Kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 5,406.25 173,250.00
JASA 10 % 540.63 17,325.00
JUMLAH 5,946.88 190,575.00
DIBULATKAN 5,946.00 190,575.00
AK 1.00000 m
2
Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu jati
2.20000 m
1
Usuk kayu bengkirai 5/7 @ Rp. 20,125.00 44,275.00
5.00000 m
1
Reng jati 2/3 @ Rp. 12,000.00 60,000.00
0.15000 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.10000 kg Paku reng @ Rp. 8,000.00 800.00
0.01000 org Kep. Tk. Kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 5,406.25 106,275.00
JASA 10 % 540.63 10,627.50
JUMLAH 5,946.88 116,902.50
DIBULATKAN 5,946.00 116,902.00
AK 1.00000 m
2
Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu bengkirai
2.20000 m
1
5.00000 m
1
0.15000 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.10000 kg Paku reng @ Rp. 8,000.00 800.00
0.01000 org Kep. Tk. Kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 5,406.25 63,525.00
JASA 10 % 540.63 6,352.50
JUMLAH 5,946.88 69,877.50
DIBULATKAN 5,946.00 69,877.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
F.16 1.00000 m
2
Pasang usuk 5/7, reng 3/4 kayu jati
2.20000 m
1
Usuk kayu jati 5/7 @ Rp. 70,000.00 154,000.00
4.00000 m
1
Reng jati 3/4 @ Rp. 24,000.00 96,000.00
0.15000 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.10000 kg Paku reng @ Rp. 8,000.00 800.00
0.01000 org Kep. Tk. Kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 5,406.25 252,000.00
JASA 10 % 540.63 25,200.00
JUMLAH 5,946.88 277,200.00
DIBULATKAN 5,946.00 277,200.00
AK 1.00000 m
2
Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu jati lokal
2.20000 m
1
4.00000 m
1
Reng kayu jati 3/4 lokal @ Rp. 9,600.00 38,400.00
0.15000 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.10000 kg Paku reng @ Rp. 8,000.00 800.00
0.01000 org Kep. Tk. Kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 5,406.25 84,675.00
JASA 10 % 540.63 8,467.50
JUMLAH 5,946.88 93,142.50
DIBULATKAN 5,946.00 93,142.00
AK 1.00000 m
2
Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu bengkirai
2.20000 m
1
4.00000 m
1
0.15000 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.10000 kg Paku reng @ Rp. 8,000.00 800.00
0.01000 org Kep. Tk. Kayu @ Rp. 32,500.00 325.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 5,406.25 73,875.00
JASA 10 % 540.63 7,387.50
JUMLAH 5,946.88 81,262.50
DIBULATKAN 5,946.00 81,262.00
PEKERJAAN PINTU DAN JENDELA
SNI 1.00000 m
3
Membuat kusen pintu / jendela kayu jati (klas plitur)
6.1 1.10000 m
3
Kayu jati (klas plitur) @ Rp. 20,000,000.00 22,000,000.00
03-3434-2002 20.00000 org Tukang kayu @ Rp. 30,000.00 600,000.00
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 794,750.00 22,000,000.00
JASA 10 % 79,475.00 2,200,000.00
JUMLAH 874,225.00 24,200,000.00
DIBULATKAN 874,225.00 24,200,000.00
SNI 1.00000 m
3
Membuat kusen pintu / jendela kayu jati (lokal)
6.1 1.10000 m
3
Kayu jati (lokal) @ Rp. 8,000,000.00 8,800,000.00
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 794,750.00 8,800,000.00
JASA 10 % 79,475.00 880,000.00
JUMLAH 874,225.00 9,680,000.00
DIBULATKAN 874,225.00 9,680,000.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
3
Membuat kusen pintu / jendela kayu kamper
6.2 1.20000 m
3
Kayu kamper @ Rp. 4,750,000.00 5,700,000.00
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 734,750.00 5,700,000.00
JASA 10 % 73,475.00 570,000.00
JUMLAH 808,225.00 6,270,000.00
DIBULATKAN 808,225.00 6,270,000.00
SNI 1.00000 m
3
Membuat kusen pintu / jendela kayu kruing
1.20000 m
3
Kayu kruing @ Rp. 4,350,000.00 5,220,000.00
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 734,750.00 5,220,000.00
JASA 10 % 73,475.00 522,000.00
JUMLAH 808,225.00 5,742,000.00
DIBULATKAN 808,225.00 5,742,000.00
SNI 1.00000 m
3
Membuat kusen pintu / jendela kayu bengkirai
1.20000 m
3
6.00000 org Pekerja @ Rp. 20,000.00 120,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 734,750.00 6,900,000.00
JASA 10 % 73,475.00 690,000.00
JUMLAH 808,225.00 7,590,000.00
DIBULATKAN 808,225.00 7,590,000.00
SNI 1.00000 m
2
Pasang pintu teakwood rangkap, rangka kayu jati
6.19 0.01960 m
3
Papan kayu jati @ Rp. 22,000,000.00 431,200.00
03-3434-2002 0.03000 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.30000 kg Lem kayu @ Rp. 11,000.00 3,300.00
1.00000 lbr Teakwood 4' x 8' x 4 mm @ Rp. 69,500.00 69,500.00
0.60000 org Pekerja @ Rp. 20,000.00 12,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 79,475.00 504,240.00
JASA 10 % 7,947.50 50,424.00
JUMLAH 87,422.50 554,664.00
DIBULATKAN 87,422.00 554,664.00
SNI 1.00000 m
2
Pasang pintu teakwood rangkap, rangka kayu jati lokal
6.19 0.01960 m
3
Papan kayu jati lokal @ Rp. 8,200,000.00 160,720.00
03-3434-2002 0.03000 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.30000 kg Lem kayu @ Rp. 11,000.00 3,300.00
0.60000 org Pekerja @ Rp. 20,000.00 12,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 79,475.00 233,760.00
JASA 10 % 7,947.50 23,376.00
JUMLAH 87,422.50 257,136.00
DIBULATKAN 87,422.00 257,136.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasang pintu teakwood rangkap, rangka kayu kamper
6.20 0.01960 m
3
Papan kayu kamper @ Rp. 5,500,000.00 107,800.00
03-3434-2002 0.03000 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.30000 kg Lem kayu @ Rp. 11,000.00 3,300.00
0.60000 org Pekerja @ Rp. 20,000.00 12,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 79,475.00 180,840.00
JASA 10 % 7,947.50 18,084.00
JUMLAH 87,422.50 198,924.00
DIBULATKAN 87,422.00 198,924.00
SNI 1.00000 m
2
Pasang pintu teakwood rangkap, rangka kayu kruing
0.01960 m
3
Papan kayu kruing @ Rp. 4,750,000.00 93,100.00
03-3434-2002 0.03000 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.30000 kg Lem kayu @ Rp. 11,000.00 3,300.00
0.60000 org Pekerja @ Rp. 20,000.00 12,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 79,475.00 166,140.00
JASA 10 % 7,947.50 16,614.00
JUMLAH 87,422.50 182,754.00
DIBULATKAN 87,422.00 182,754.00
SNI 1.00000 m
2
Pasang pintu teakwood rangkap, rangka kayu bengkirai
0.01960 m
3
Papan kayu bengkirai @ Rp. 6,000,000.00 117,600.00
03-3434-2002 0.03000 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.30000 kg Lem kayu @ Rp. 11,000.00 3,300.00
0.60000 org Pekerja @ Rp. 20,000.00 12,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 79,475.00 190,640.00
JASA 10 % 7,947.50 19,064.00
JUMLAH 87,422.50 209,704.00
DIBULATKAN 87,422.00 209,704.00
SNI 1.00000 m
2
Pasang pintu dan jendela kaca kayu jati
6.9 0.03500 m
3
Kayu jati papan @ Rp. 22,000,000.00 770,000.00
0.80000 org Pekerja @ Rp. 20,000.00 16,000.00
0.04000 org Mandor @ Rp. 32,500.00 1,300.00
JUMLAH ( BELUM PPN ) 83,800.00 770,000.00
JASA 10 % 8,380.00 77,000.00
JUMLAH 92,180.00 847,000.00
DIBULATKAN 92,180.00 847,000.00
SNI 1.00000 m
2
Pasang pintu dan jendela kaca kayu jati lokal
6.9 0.03500 m
3
0.80000 org Pekerja @ Rp. 20,000.00 16,000.00
0.04000 org Mandor @ Rp. 32,500.00 1,300.00
JUMLAH ( BELUM PPN ) 83,800.00 287,000.00
JASA 10 % 8,380.00 28,700.00
JUMLAH 92,180.00 315,700.00
DIBULATKAN 92,180.00 315,700.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasang pintu dan jendela kaca kayu kamper
610 0.03500 m
3
Papan kayu kamper @ Rp. 5,500,000.00 192,500.00
0.20000 org Kep. Tk. Kayu @ Rp. 32,500.00 6,500.00
0.80000 org Pekerja @ Rp. 20,000.00 16,000.00
0.04000 org Mandor @ Rp. 32,500.00 1,300.00
JUMLAH ( BELUM PPN ) 83,800.00 192,500.00
JASA 10 % 8,380.00 19,250.00
JUMLAH 92,180.00 211,750.00
DIBULATKAN 92,180.00 211,750.00
SNI 1.00000 m
2
Pasang pintu dan jendela kaca kayu kruing
0.03500 m
3
Papan kayu kruing @ Rp. 4,750,000.00 166,250.00
0.20000 org Kep. Tk. Kayu @ Rp. 32,500.00 6,500.00
0.80000 org Pekerja @ Rp. 20,000.00 16,000.00
0.04000 org Mandor @ Rp. 32,500.00 1,300.00
JUMLAH ( BELUM PPN ) 83,800.00 166,250.00
JASA 10 % 8,380.00 16,625.00
JUMLAH 92,180.00 182,875.00
DIBULATKAN 92,180.00 182,875.00
SNI 1.00000 m
2
Pasang pintu dan jendela kaca kayu bengkirai
0.03500 m
3
Papan kayu bengkirai @ Rp. 6,000,000.00 210,000.00
0.20000 org Kep. Tk. Kayu @ Rp. 32,500.00 6,500.00
0.80000 org Pekerja @ Rp. 20,000.00 16,000.00
0.04000 org Mandor @ Rp. 32,500.00 1,300.00
JUMLAH ( BELUM PPN ) 83,800.00 210,000.00
JASA 10 % 8,380.00 21,000.00
JUMLAH 92,180.00 231,000.00
DIBULATKAN 92,180.00 231,000.00
SNI 1.00000 m
2
Mengerjakan daun pintu / jendela panil kayu jati
6.7 0.04000 m
3
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 104,750.00 880,000.00
JASA 10 % 10,475.00 88,000.00
JUMLAH 115,225.00 968,000.00
DIBULATKAN 115,225.00 968,000.00
SNI 1.00000 m
2
Mengerjakan daun pintu / jendela panil kayu jati lokal
6.7 0.04000 m
3
Kayu jati papan lokal @ Rp. 8,200,000.00 328,000.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 104,750.00 328,000.00
JASA 10 % 10,475.00 32,800.00
JUMLAH 115,225.00 360,800.00
DIBULATKAN 115,225.00 360,800.00
SNI 1.00000 m
2
Mengerjakan daun pintu / jendela panil kayu kamper
6.8 0.04000 m
3
Kayu kamper papan @ Rp. 5,500,000.00 220,000.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 104,750.00 220,000.00
JASA 10 % 10,475.00 22,000.00
JUMLAH 115,225.00 242,000.00
DIBULATKAN 115,225.00 242,000.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Mengerjakan daun pintu / jendela panil kayu kruing
0.04000 m
3
Kayu kruing papan @ Rp. 4,750,000.00 190,000.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 104,750.00 190,000.00
JASA 10 % 10,475.00 19,000.00
JUMLAH 115,225.00 209,000.00
DIBULATKAN 115,225.00 209,000.00
SNI 1.00000 m
2
Mengerjakan daun pintu / jendela panil kayu bengkirai
0.04000 m
3
Kayu bengkirai papan @ Rp. 6,000,000.00 240,000.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 104,750.00 240,000.00
JASA 10 % 10,475.00 24,000.00
JUMLAH 115,225.00 264,000.00
DIBULATKAN 115,225.00 264,000.00
SNI 1.00000 m
2
Pasang pintu dan jendela jalusi kayu jati
6.12 0.06400 m
3
Kayu jati papan @ Rp. 22,000,000.00 1,408,000.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 129,500.00 1,408,000.00
JASA 10 % 12,950.00 140,800.00
JUMLAH 142,450.00 1,548,800.00
DIBULATKAN 142,450.00 1,548,800.00
SNI 1.00000 m
2
Pasang pintu dan jendela jalusi kayu jati
6.12 0.06400 m
3
Kayu jati papan lokal @ Rp. 8,200,000.00 524,800.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.30000 org Mandor @ Rp. 32,500.00 9,750.00
JUMLAH ( BELUM PPN ) 129,500.00 524,800.00
JASA 10 % 12,950.00 52,480.00
JUMLAH 142,450.00 577,280.00
DIBULATKAN 142,450.00 577,280.00
SNI 1.00000 m
2
Pasang pintu dan jendela jalusi kayu kamper
6.13 0.06400 m
3
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 121,375.00 352,000.00
JASA 10 % 12,137.50 35,200.00
JUMLAH 133,512.50 387,200.00
DIBULATKAN 133,512.00 387,200.00
SNI 1.00000 m
2
Pasang pintu dan jendela jalusi kayu kruing
0.06400 m
3
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 121,375.00 304,000.00
JASA 10 % 12,137.50 30,400.00
JUMLAH 133,512.50 334,400.00
DIBULATKAN 133,512.00 334,400.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasang pintu dan jendela jalusi kayu bengkirai
0.06400 m
3
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.05000 org Mandor @ Rp. 32,500.00 1,625.00
JUMLAH ( BELUM PPN ) 121,375.00 384,000.00
JASA 10 % 12,137.50 38,400.00
JUMLAH 133,512.50 422,400.00
DIBULATKAN 133,512.00 422,400.00
PEKERJAAN PLAFOND
SNI 1.00000 m
2
Pasang rangka langit-langit (1,00 x 1,00) m, kayu lama
03-3434-2002 0.10000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00750 org Mandor @ Rp. 32,500.00 243.75
JUMLAH ( BELUM PPN ) 11,556.25 800.00
JASA 10 % 1,155.63 80.00
JUMLAH 12,711.88 880.00
DIBULATKAN 12,711.00 880.00
SNI 1.00000 m
2
Pasang rangka langit-langit (1,00 x 1,00) m, kayu kamper
6.39 0.01200 m
3
Kayu kamper balok @ Rp. 4,750,000.00 57,000.00
03-3434-2002 0.10000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00750 org Mandor @ Rp. 32,500.00 243.75
JUMLAH ( BELUM PPN ) 11,556.25 57,800.00
JASA 10 % 1,155.63 5,780.00
JUMLAH 12,711.88 63,580.00
DIBULATKAN 12,711.00 63,580.00
SNI 1.00000 m
2
Pasang rangka langit-langit (1,00 x 1,00) m, kayu kruing
0.01200 m
3
Kayu kruing @ Rp. 4,350,000.00 52,200.00
03-3434-2002 0.10000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00750 org Mandor @ Rp. 32,500.00 243.75
JUMLAH ( BELUM PPN ) 11,556.25 53,000.00
JASA 10 % 1,155.63 5,300.00
JUMLAH 12,711.88 58,300.00
DIBULATKAN 12,711.00 58,300.00
SNI 1.00000 m
2
Pasang rangka langit-langit (1,00 x 1,00) m, kayu bengkirai
0.01200 m
3
Kayu bengkirai @ Rp. 5,750,000.00 69,000.00
03-3434-2002 0.10000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00750 org Mandor @ Rp. 32,500.00 243.75
JUMLAH ( BELUM PPN ) 11,556.25 69,800.00
JASA 10 % 1,155.63 6,980.00
JUMLAH 12,711.88 76,780.00
DIBULATKAN 12,711.00 76,780.00
1.00000 m
2
Pasang rangka langit-langit (60 x 120) m, kayu kamper
0.01300 m
3
Kayu kamper @ Rp. 4,750,000.00 61,750.00
0.12000 kg Paku @ Rp. 8,000.00 960.00
0.17000 org Pekerja @ Rp. 20,000.00 3,400.00
0.00850 org Mandor @ Rp. 32,500.00 276.25
JUMLAH ( BELUM PPN ) 12,653.75 62,710.00
JASA 10 % 1,265.38 6,271.00
JUMLAH 13,919.13 68,981.00
DIBULATKAN 13,919.00 68,981.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
1.00000 m
2
Pasang rangka langit-langit (60 x 120) m, kayu kruing
0.01300 m
3
Kayu kruing @ Rp. 4,350,000.00 56,550.00
0.12000 kg Paku @ Rp. 8,000.00 960.00
0.17000 org Pekerja @ Rp. 20,000.00 3,400.00
0.00850 org Mandor @ Rp. 32,500.00 276.25
JUMLAH ( BELUM PPN ) 12,653.75 57,510.00
JASA 10 % 1,265.38 5,751.00
JUMLAH 13,919.13 63,261.00
DIBULATKAN 13,919.00 63,261.00
1.00000 m
2
Pasang rangka langit-langit (60 x 120) m, kayu bengkirai
0.01300 m
3
0.12000 kg Paku @ Rp. 8,000.00 960.00
0.02700 org Kep. Tk. Kayu @ Rp. 32,500.00 877.50
0.17000 org Pekerja @ Rp. 20,000.00 3,400.00
0.00850 org Mandor @ Rp. 32,500.00 276.25
JUMLAH ( BELUM PPN ) 12,653.75 75,710.00
JASA 10 % 1,265.38 7,571.00
JUMLAH 13,919.13 83,281.00
DIBULATKAN 13,919.00 83,281.00
SNI 1.00000 m
2
Langit-langit asbes (1,00 x 1,00) m tanpa plepet
6.1 1.10000 lbr Pelat asbes @ Rp. 10,000.00 11,000.00
03-2838-2002 0.01000 kg Paku eternit @ Rp. 11,500.00 115.00
0.03000 org Pekerja @ Rp. 20,000.00 600.00
0.00150 org Mandor @ Rp. 32,500.00 48.75
JUMLAH ( BELUM PPN ) 2,976.25 11,115.00
JASA 10 % 297.63 1,111.50
JUMLAH 3,273.88 12,226.50
DIBULATKAN 3,273.00 12,226.00
1.00000 m
2
Langit-langit asbes (1,00 x 1,00) m memakai plepet
1.10000 lbr Pelat asbes @ Rp. 10,000.00 11,000.00
2.60000 m
1
Plepet kayu @ Rp. 2,000.00 5,200.00
0.01000 kg Paku eternit @ Rp. 11,500.00 115.00
0.01000 kg Paku plepet @ Rp. 10,000.00 100.00
0.03000 org Pekerja @ Rp. 20,000.00 600.00
0.00150 org Mandor @ Rp. 32,500.00 48.75
JUMLAH ( BELUM PPN ) 2,976.25 16,415.00
JASA 10 % 297.63 1,641.50
JUMLAH 3,273.88 18,056.50
DIBULATKAN 3,273.00 18,056.00
SNI 1.00000 m
2
Langit2 asbes (1,00 x 1,00) m, rangka kamper tanpa plepet
0.01200 m
3
03-2838-2002 0.06000 kg Paku biasa @ Rp. 10,000.00 600.00
1.10000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
0.18000 org Pekerja @ Rp. 20,000.00 3,600.00
0.00900 org Mandor @ Rp. 32,500.00 292.50
JUMLAH ( BELUM PPN ) 14,532.50 68,600.00
JASA 10 % 1,453.25 6,860.00
JUMLAH 15,985.75 75,460.00
DIBULATKAN 15,985.00 75,460.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Langit2 asbes (1,00 x 1,00) m, rangka kruing tanpa plepet
0.01200 m
3
Kayu kruing balok @ Rp. 4,350,000.00 52,200.00
03-2838-2002 0.06000 kg Paku biasa @ Rp. 10,000.00 600.00
1.10000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
0.18000 org Pekerja @ Rp. 20,000.00 3,600.00
0.00900 org Mandor @ Rp. 32,500.00 292.50
JUMLAH ( BELUM PPN ) 14,532.50 63,800.00
JASA 10 % 1,453.25 6,380.00
JUMLAH 15,985.75 70,180.00
DIBULATKAN 15,985.00 70,180.00
SNI 1.00000 m
2
Langit2 asbes (1,00 x 1,00) m, rangka bengkirai tanpa plepet
0.01200 m
3
Kayu bengkirai balok @ Rp. 5,750,000.00 69,000.00
03-2838-2002 0.06000 kg Paku biasa @ Rp. 10,000.00 600.00
1.10000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
0.18000 org Pekerja @ Rp. 20,000.00 3,600.00
0.00900 org Mandor @ Rp. 32,500.00 292.50
JUMLAH ( BELUM PPN ) 14,532.50 80,600.00
JASA 10 % 1,453.25 8,060.00
JUMLAH 15,985.75 88,660.00
DIBULATKAN 15,985.00 88,660.00
SNI 1.00000 m
2
Langit2 asbes (1,00 x 1,00) m, rangka kayu lama dg plepet
03-2838-2002 0.06000 kg Paku biasa @ Rp. 10,000.00 600.00
1.10000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
2.60000 m
1
Plepet kayu @ Rp. 2,000.00 5,200.00
0.01000 kg Paku plepet @ Rp. 10,000.00 100.00
0.18000 org Pekerja @ Rp. 20,000.00 3,600.00
0.00900 org Mandor @ Rp. 32,500.00 292.50
JUMLAH ( BELUM PPN ) 14,532.50 17,015.00
JASA 10 % 1,453.25 1,701.50
JUMLAH 15,985.75 18,716.50
DIBULATKAN 15,985.00 18,716.00
SNI 1.00000 m
2
Langit2 asbes (1,00 x 1,00) m, rangka kayu kamper dg plepet
0.01200 m
3
03-2838-2002 0.06000 kg Paku biasa @ Rp. 10,000.00 600.00
1.10000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
2.60000 m
1
Plepet kayu @ Rp. 2,000.00 5,200.00
0.01000 kg Paku plepet @ Rp. 10,000.00 100.00
0.18000 org Pekerja @ Rp. 20,000.00 3,600.00
0.00900 org Mandor @ Rp. 32,500.00 292.50
JUMLAH ( BELUM PPN ) 14,532.50 74,015.00
JASA 10 % 1,453.25 7,401.50
JUMLAH 15,985.75 81,416.50
DIBULATKAN 15,985.00 81,416.00
SNI 1.00000 m
2
Langit2 asbes (1,00 x 1,00) m, rangka kayu kruing dg plepet
0.01200 m
3
Kayu kruing balok @ Rp. 4,350,000.00 52,200.00
03-2838-2002 0.06000 kg Paku biasa @ Rp. 10,000.00 600.00
1.10000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
2.60000 m
1
Plepet kayu @ Rp. 2,000.00 5,200.00
0.01000 kg Paku plepet @ Rp. 10,000.00 100.00
0.18000 org Pekerja @ Rp. 20,000.00 3,600.00
0.00900 org Mandor @ Rp. 32,500.00 292.50
JUMLAH ( BELUM PPN ) 14,532.50 69,215.00
JASA 10 % 1,453.25 6,921.50
JUMLAH 15,985.75 76,136.50
DIBULATKAN 15,985.00 76,136.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Langit2 asbes (1,00 x 1,00) m, rangka ky bengkirai dg plepet
0.01200 m
3
Kayu bengkirai balok @ Rp. 5,750,000.00 69,000.00
03-2838-2002 0.06000 kg Paku biasa @ Rp. 10,000.00 600.00
1.10000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
2.60000 m
1
Plepet kayu @ Rp. 2,000.00 5,200.00
0.01000 kg Paku plepet @ Rp. 10,000.00 100.00
0.18000 org Pekerja @ Rp. 20,000.00 3,600.00
0.00900 org Mandor @ Rp. 32,500.00 292.50
JUMLAH ( BELUM PPN ) 14,532.50 86,015.00
JASA 10 % 1,453.25 8,601.50
JUMLAH 15,985.75 94,616.50
DIBULATKAN 15,985.00 94,616.00
6.13 1.00000 m
2
Langit2 gypsum t; 9 mm, rangka 60 x 120 kayu kamper
0.01300 m
3
Kayu kamper @ Rp. 4,750,000.00 61,750.00
0.36000 lbr Gypsum board 9 mm @ Rp. 42,000.00 15,120.00
0.05000 roll Kasa gypsum @ Rp. 10,000.00 500.00
0.45000 kg Tepung gypsum @ Rp. 3,500.00 1,575.00
0.00300 kg Alkasit @ Rp. 300,000.00 900.00
0.05000 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.12000 kg Paku usuk @ Rp. 8,000.00 960.00
0.24000 org Pekerja @ Rp. 20,000.00 4,800.00
0.01200 org Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 81,805.00
JASA 10 % 1,749.25 8,180.50
JUMLAH 19,241.75 89,985.50
DIBULATKAN 19,241.00 89,985.00
6.13 1.00000 m
2
Langit2 gypsum t;l 9 mm, rangka 60 x 120 kayu kruing
0.01300 m
3
Kayu kruing @ Rp. 4,350,000.00 56,550.00
0.00300 kg Alkasit @ Rp. 300,000.00 900.00
0.05000 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.12000 kg Paku usuk @ Rp. 8,000.00 960.00
0.24000 org Pekerja @ Rp. 20,000.00 4,800.00
0.01200 org Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 76,605.00
JASA 10 % 1,749.25 7,660.50
JUMLAH 19,241.75 84,265.50
DIBULATKAN 19,241.00 84,265.00
1.00000 m
2
Langit2 gypsum t; 9 mm, rangka 60 x 120 ky bengkirai
0.01300 m
3
0.00300 kg Alkasit @ Rp. 300,000.00 900.00
0.05000 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.12000 kg Paku usuk @ Rp. 8,000.00 960.00
0.24000 org Pekerja @ Rp. 20,000.00 4,800.00
0.01200 org Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 94,805.00
JASA 10 % 1,749.25 9,480.50
JUMLAH 19,241.75 104,285.50
DIBULATKAN 19,241.00 104,285.00
1.00000 m
2
Langit-langit gypsum board tebal 9 mm, rangka hollow
4.50000 m
1
Rangka hollow 4x4 cm @ Rp. 9,500.00 42,750.00
0.00300 kg Alkasit @ Rp. 300,000.00 900.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
0.15000 kg Paku skrup @ Rp. 10,000.00 1,500.00
5.00000 m
1
Kawat penggantung @ Rp. 500.00 2,500.00
0.24000 org Pekerja @ Rp. 20,000.00 4,800.00
0.01200 org Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 64,845.00
JASA 10 % 1,749.25 6,484.50
JUMLAH 19,241.75 71,329.50
DIBULATKAN 19,241.00 71,329.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
6.13 1.00000 m
2
Langit2 kalsiboard t; 3.5 mm, rangka 60 x 120 ky kamper
0.01300 m
3
Kayu kamper @ Rp. 4,750,000.00 61,750.00
0.36000 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00 16,632.00
0.00300 kg Alkasit @ Rp. 300,000.00 900.00
0.05000 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.12000 kg Paku usuk @ Rp. 8,000.00 960.00
0.24000 org Pekerja @ Rp. 20,000.00 4,800.00
0.01200 org Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 83,317.00
JASA 10 % 1,749.25 8,331.70
JUMLAH 19,241.75 91,648.70
DIBULATKAN 19,241.00 91,648.00
6.13 1.00000 m
2
Langit2 kalsiboard t;l 3.5 mm, rangka 60 x 120 ky kruing
0.01300 m
3
Kayu kruing @ Rp. 4,350,000.00 56,550.00
0.00300 kg Alkasit @ Rp. 300,000.00 900.00
0.05000 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.12000 kg Paku usuk @ Rp. 8,000.00 960.00
0.24000 org Pekerja @ Rp. 20,000.00 4,800.00
0.01200 org Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 78,117.00
JASA 10 % 1,749.25 7,811.70
JUMLAH 19,241.75 85,928.70
DIBULATKAN 19,241.00 85,928.00
1.00000 m
2
Langit2 kalsiboard t; 3.5 mm, rangka 60 x 120 ky bengkirai
0.01300 m
3
0.00300 kg Alkasit @ Rp. 300,000.00 900.00
0.05000 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.12000 kg Paku usuk @ Rp. 8,000.00 960.00
0.24000 org Pekerja @ Rp. 20,000.00 4,800.00
0.01200 org Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 96,317.00
JASA 10 % 1,749.25 9,631.70
JUMLAH 19,241.75 105,948.70
DIBULATKAN 19,241.00 105,948.00
1.00000 m
2
Langit-langit kalsiboard tebal 3.5 mm, rangka hollow
4.50000 m
1
Rangka hollow 4x4 cm @ Rp. 9,500.00 42,750.00
0.00300 kg Alkasit @ Rp. 300,000.00 900.00
0.15000 kg Paku skrup @ Rp. 10,000.00 1,500.00
5.00000 m
1
Kawat penggantung @ Rp. 500.00 2,500.00
0.24000 org Pekerja @ Rp. 20,000.00 4,800.00
0.01200 org Mandor @ Rp. 32,500.00 390.00
JUMLAH ( BELUM PPN ) 17,492.50 66,357.00
JASA 10 % 1,749.25 6,635.70
JUMLAH 19,241.75 72,992.70
DIBULATKAN 19,241.00 72,992.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Langit-langit akustik 60 x 120 cm + rangka alumunium
03-3438-2002 3.60000 m
1
Profil alumunium "T" @ Rp. 20,000.00 72,000.00
6.18 0.15000 kg Kawat seng polos @ Rp. 9,500.00 1,425.00
1.00000 bh Ramset / dina bolt @ Rp. 2,500.00 2,500.00
1.50000 lbr Akustic Armstrong 60 x 120 cm @ Rp. 125,000.00 187,500.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00750 org Mandor @ Rp. 32,500.00 243.75
JUMLAH ( BELUM PPN ) 19,868.75 263,425.00
JASA 10 % 1,986.88 26,342.50
JUMLAH 21,855.63 289,767.50
DIBULATKAN 21,855.00 289,767.00
1.00000 m
1
Pasang list profil cornees gypsum lebar sampai 5 cm
1.10000 m
1
List profil cornees gypsum @ Rp. 4,000.00 4,400.00
0.00350 kg Alkasit @ Rp. 300,000.00 1,050.00
0.11250 org Pekerja @ Rp. 20,000.00 2,250.00
0.00650 org Mandor @ Rp. 32,500.00 211.25
JUMLAH ( BELUM PPN ) 3,706.50 7,900.00
JASA 10 % 370.65 790.00
JUMLAH 4,077.15 8,690.00
DIBULATKAN 4,077.00 8,690.00
1.00000 m
1
Pasang list profil cornees gypsum lebar 5 - 10 cm
1.10000 m
1
0.00440 kg Alkasit @ Rp. 300,000.00 1,320.00
0.11250 org Pekerja @ Rp. 20,000.00 2,250.00
0.00650 org Mandor @ Rp. 32,500.00 211.25
JUMLAH ( BELUM PPN ) 3,706.50 13,182.50
JASA 10 % 370.65 1,318.25
JUMLAH 4,077.15 14,500.75
DIBULATKAN 4,077.00 14,500.00
1.00000 m
1
Pasang list profil cornees gypsum lebar lebih dari 10 cm
1.10000 m
1
0.00530 kg Alkasit @ Rp. 300,000.00 1,590.00
0.11250 org Pekerja @ Rp. 20,000.00 2,250.00
0.00650 org Mandor @ Rp. 32,500.00 211.25
JUMLAH ( BELUM PPN ) 3,791.25 21,765.00
JASA 10 % 379.13 2,176.50
JUMLAH 4,170.38 23,941.50
DIBULATKAN 4,170.00 23,941.00
SNI 1.00000 m
1
List langit-langit kayu profil
6.19 1.10000 m
1
List kayu profil @ Rp. 5,500.00 6,050.00
03-2838-2002 0.01000 kg Paku @ Rp. 10,000.00 100.00
0.05000 org Pekerja @ Rp. 20,000.00 1,000.00
0.00300 org Mandor @ Rp. 32,500.00 97.50
JUMLAH ( BELUM PPN ) 2,760.00 6,150.00
JASA 10 % 276.00 615.00
JUMLAH 3,036.00 6,765.00
DIBULATKAN 3,036.00 6,765.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
PEKERJAAN LISPLANG
1.00000 m
1
Pasang lisplank ukuran (2 x 20) cm, kayu jati
0.00480 m
3
0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 106,080.00
JASA 10 % 548.75 10,608.00
JUMLAH 6,036.25 116,688.00
DIBULATKAN 6,036.00 116,688.00
SNI 1.00000 m
1
Pasang lisplank ukuran 2 x (2 x 20) cm, kayu jati
0.00860 m
3
03-3434-2002 0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 189,680.00
JASA 10 % 548.75 18,968.00
JUMLAH 6,036.25 208,648.00
DIBULATKAN 6,036.00 208,648.00
1.00000 m
1
Pasang lisplank ukuran (2 x 20) cm, kayu jati lokal
0.00480 m
3
0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 39,840.00
JASA 10 % 548.75 3,984.00
JUMLAH 6,036.25 43,824.00
DIBULATKAN 6,036.00 43,824.00
1.00000 m
1
Pasang lisplank ukuran (2 x 20) cm, kayu kamper
0.00480 m
3
0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 26,880.00
JASA 10 % 548.75 2,688.00
JUMLAH 6,036.25 29,568.00
DIBULATKAN 6,036.00 29,568.00
SNI 1.00000 m
1
Pasang lisplank ukuran 2 x (2 x 20) cm, kayu kamper
6.52 0.00860 m
3
03-3434-2002 0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 47,780.00
JASA 10 % 548.75 4,778.00
JUMLAH 6,036.25 52,558.00
DIBULATKAN 6,036.00 52,558.00
1.00000 m
1
Pasang lisplank ukuran (2 x 20) cm, kayu kruing
0.00480 m
3
0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 23,280.00
JASA 10 % 548.75 2,328.00
JUMLAH 6,036.25 25,608.00
DIBULATKAN 6,036.00 25,608.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
1
Pasang lisplank ukuran 2 x (2 x 20) cm, kayu kruing
6.52 0.00860 m
3
03-3434-2002 0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 41,330.00
JASA 10 % 548.75 4,133.00
JUMLAH 6,036.25 45,463.00
DIBULATKAN 6,036.00 45,463.00
1.00000 m
1
Pasang lisplank ukuran (2 x 20) cm, kayu bengkirai
0.00480 m
3
0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 29,280.00
JASA 10 % 548.75 2,928.00
JUMLAH 6,036.25 32,208.00
DIBULATKAN 6,036.00 32,208.00
SNI 1.00000 m
1
Pasang lisplank ukuran 2 x (2 x 20) cm, kayu bengkirai
6.52 0.00860 m
3
03-3434-2002 0.06000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 5,487.50 52,080.00
JASA 10 % 548.75 5,208.00
JUMLAH 6,036.25 57,288.00
DIBULATKAN 6,036.00 57,288.00
AK 1.00000 m
2
Membuat listplank asbes plat ram kayu kamper
0.02500 m
3
Ram kayu kamper @ Rp. 4,750,000.00 118,750.00
1.00000 m
2
Asbes plat @ Rp. 10,000.00 10,000.00
0.30000 kg Paku reng @ Rp. 8,000.00 2,400.00
0.18000 org Kep. Tk. Kayu @ Rp. 32,500.00 5,850.00
0.60000 org Pekerja @ Rp. 20,000.00 12,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 72,825.00 131,150.00
JASA 10 % 7,282.50 13,115.00
JUMLAH 80,107.50 144,265.00
DIBULATKAN 80,107.00 144,265.00
AK 1.00000 m
2
Membuat listplank asbes plat ram kayu kruing
0.02500 m
3
Ram kayu kruing @ Rp. 4,350,000.00 108,750.00
1.00000 m
2
Asbes plat @ Rp. 10,000.00 10,000.00
0.30000 kg Paku reng @ Rp. 8,000.00 2,400.00
0.18000 org Kep. Tk. Kayu @ Rp. 32,500.00 5,850.00
0.60000 org Pekerja @ Rp. 20,000.00 12,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 72,825.00 121,150.00
JASA 10 % 7,282.50 12,115.00
JUMLAH 80,107.50 133,265.00
DIBULATKAN 80,107.00 133,265.00
AK 1.00000 m
2
Membuat listplank asbes plat ram kayu bengkirai
0.02500 m
3
Ram kayu bengkirai @ Rp. 5,750,000.00 143,750.00
1.00000 m
2
Asbes plat @ Rp. 10,000.00 10,000.00
0.30000 kg Paku reng @ Rp. 8,000.00 2,400.00
0.18000 org Kep. Tk. Kayu @ Rp. 32,500.00 5,850.00
0.60000 org Pekerja @ Rp. 20,000.00 12,000.00
0.03000 org Mandor @ Rp. 32,500.00 975.00
JUMLAH ( BELUM PPN ) 72,825.00 156,150.00
JASA 10 % 7,282.50 15,615.00
JUMLAH 80,107.50 171,765.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
DIBULATKAN 80,107.00 171,765.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
1.00000 m
1
Mengerjakan papan ruiter kayu kamper 2/20
0.00400 m
3
0.02000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 160.00
0.02800 org Pekerja @ Rp. 20,000.00 560.00
0.00140 org Mandor @ Rp. 32,500.00 45.50
JUMLAH 3,265.50 22,160.00
JASA 10 % 326.55 2,216.00
JUMLAH 3,592.05 24,376.00
DIBULATKAN 3,592.00 24,376.00
1.00000 m
1
Mengerjakan papan ruiter kayu kruing 2/20
0.00400 m
3
0.02000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 160.00
0.02800 org Pekerja @ Rp. 20,000.00 560.00
0.00140 org Mandor @ Rp. 32,500.00 45.50
JUMLAH 3,265.50 19,160.00
JASA 10 % 326.55 1,916.00
JUMLAH 3,592.05 21,076.00
DIBULATKAN 3,592.00 21,076.00
1.00000 m
1
Mengerjakan papan ruiter kayu bengkirai 2/20
0.00400 m
3
0.02000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 160.00
0.02800 org Pekerja @ Rp. 20,000.00 560.00
0.00140 org Mandor @ Rp. 32,500.00 45.50
JUMLAH 3,265.50 24,160.00
JASA 10 % 326.55 2,416.00
JUMLAH 3,592.05 26,576.00
DIBULATKAN 3,592.00 26,576.00
PEKERJAAN TALANG
SNI 1.00000 m
1
Pasang talang datar, seng BJLS 28, papan kayu kamper
6.18 0.50000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00 22,000.00
0.01500 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.00960 m
3
0.25000 kg Flincoat @ Rp. 35,000.00 8,750.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00125 org Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 15,853.13 83,670.00
JASA 10 % 1,585.31 8,367.00
JUMLAH 17,438.44 92,037.00
DIBULATKAN 17,438.00 92,037.00
SNI 1.00000 m
1
Pasang talang datar, seng BJLS 28, papan kayu kruing
0.01500 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.00960 m
3
0.25000 kg Flincoat @ Rp. 35,000.00 8,750.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00125 org Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 15,853.13 76,470.00
JASA 10 % 1,585.31 7,647.00
JUMLAH 17,438.44 84,117.00
DIBULATKAN 17,438.00 84,117.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
1
Pasang talang datar, seng BJLS 28, papan kayu bengkirai
0.01500 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.00960 m
3
Kayui bengkirai papan @ Rp. 6,000,000.00 57,600.00
0.25000 kg Flincoat @ Rp. 35,000.00 8,750.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00125 org Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 15,853.13 88,470.00
JASA 10 % 1,585.31 8,847.00
JUMLAH 17,438.44 97,317.00
DIBULATKAN 17,438.00 97,317.00
SNI 1.00000 m
1
Pasang talang miring, seng BJLS 28, papan kayu kamper
0.01500 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.01900 m
3
0.25000 kg Flincoat @ Rp. 35,000.00 8,750.00
0.04000 org Pekerja @ Rp. 20,000.00 800.00
0.00125 org Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 13,653.13 135,370.00
JASA 10 % 1,365.31 13,537.00
JUMLAH 15,018.44 148,907.00
DIBULATKAN 15,018.00 148,907.00
SNI 1.00000 m
1
Pasang talang miring, seng BJLS 28, papan kayu kruing
0.01500 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.01900 m
3
0.25000 kg Flincoat @ Rp. 35,000.00 8,750.00
0.04000 org Pekerja @ Rp. 20,000.00 800.00
0.00125 org Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 13,653.13 121,120.00
JASA 10 % 1,365.31 12,112.00
JUMLAH 15,018.44 133,232.00
DIBULATKAN 15,018.00 133,232.00
SNI 1.00000 m
1
Pasang talang miring, seng BJLS 28, papan kayu bengkirai
0.01500 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.01900 m
3
0.25000 kg Flincoat @ Rp. 35,000.00 8,750.00
0.04000 org Pekerja @ Rp. 20,000.00 800.00
0.00125 org Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 13,653.13 144,870.00
JASA 10 % 1,365.31 14,487.00
JUMLAH 15,018.44 159,357.00
DIBULATKAN 15,018.00 159,357.00
H.18 10.00000 m
1
Pasang talang torong
10.00000 m
1
Seng BJLS 0,30 ( 60 cm ) @ Rp. 20,000.00 200,000.00
225.00000 bh Paku sumbat @ Rp. 400.00 90,000.00
3.75000 org Tukang besi @ Rp. 25,000.00 93,750.00
0.37500 org Kep. Tk. Besi @ Rp. 27,000.00 10,125.00
2.25000 org Pekerja @ Rp. 20,000.00 45,000.00
0.11000 org Mandor @ Rp. 32,500.00 3,575.00
JUMLAH ( BELUM PPN ) 152,450.00 290,000.00
TIAP 1M1 ( BELUM PPN ) 15,245.00 29,000.00
JASA 10 % 1,524.50 2,900.00
JUMLAH 16,769.50 31,900.00
DIBULATKAN 16,769.00 31,900.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
1
Pasang talang lingkaran D - 10 cm, seng BJLS 28
0.10000 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 800.00
0.01900 m
3
0.50000 kg Besi strip @ Rp. 8,800.00 4,400.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00125 org Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 11,353.13 132,400.00
JASA 10 % 1,135.31 13,240.00
JUMLAH 12,488.44 145,640.00
DIBULATKAN 12,488.00 145,640.00
SNI 1.00000 m
2
Pasang dinding pemisah teakwood rangkap, rangka kayu kamper
03-3434-2002 0.01950 m
3
6.56 0.00700 m
3
0.10000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.56000 kg Lem kayu @ Rp. 11,000.00 6,160.00
1.00000 lbr Teakwood 4' x 8' x 4 mm @ Rp. 69,500.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.07500 org Mandor @ Rp. 32,500.00 2,437.50
JUMLAH ( BELUM PPN ) 20,400.00 138,085.00
JASA 10 % 2,040.00 13,808.50
JUMLAH 22,440.00 151,893.50
DIBULATKAN 22,440.00 151,893.00
SNI 1.00000 m
2
Pas. dinding pemisah plywoodwood rangkap, rangka ky kamper
03-3434-2002 0.01950 m
3
6.57 0.00700 m
3
0.10000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.56000 kg Lem kayu @ Rp. 11,000.00 6,160.00
1.00000 lbr Plywood 4' x 8' x 4 mm @ Rp. 41,250.00 41,250.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 24,275.00 179,335.00
JASA 10 % 2,427.50 17,933.50
JUMLAH 26,702.50 197,268.50
DIBULATKAN 26,702.00 197,268.00
SNI 1.00000 m
2
Pasang plywood tebal 4 mm, untuk dinding
03-3434-2002 0.40000 lbr Plywood 4' x 8' x 4 mm @ Rp. 41,250.00 16,500.00
6.59 0.05000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 400.00
0.02500 org Pekerja @ Rp. 20,000.00 500.00
0.00130 org Mandor @ Rp. 32,500.00 42.25
JUMLAH ( BELUM PPN ) 3,036.00 16,900.00
JASA 10 % 303.60 1,690.00
JUMLAH 3,339.60 18,590.00
DIBULATKAN 3,339.00 18,590.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
PEKERJAAN ATAP
1.00000 m
2
Pasang genteng lama
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JASA 10 % 737.50 -
JUMLAH 8,112.50 -
DIBULATKAN 8,112.00 -
H.2 1.00000 m
2
Pasang genteng paris
25.00000 bh Genteng paris @ Rp. 600.00 15,000.00
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 7,375.00 15,000.00
JASA 10 % 737.50 1,500.00
JUMLAH 8,112.50 16,500.00
DIBULATKAN 8,112.00 16,500.00
H.2A 1.00000 m
2
Pasang genteng paris untuk rumah tingkat
25.00000 bh Genteng paris @ Rp. 600.00 15,000.00
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.30000 org Pekerja @ Rp. 20,000.00 6,000.00
0.01500 org Mandor @ Rp. 32,500.00 487.50
JUMLAH ( BELUM PPN ) 9,537.50 15,000.00
JASA 10 % 953.75 1,500.00
JUMLAH 10,491.25 16,500.00
DIBULATKAN 10,491.00 16,500.00
H.2A 1.00000 m
2
Pasang genteng beton besar Natural ( isi 9 / m
2
)
9.00000 bh Genteng beton natural @ Rp. 2,750.00 24,750.00
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 7,375.00 24,750.00
JASA 10 % 737.50 2,475.00
JUMLAH 8,112.50 27,225.00
DIBULATKAN 8,112.00 27,225.00
H.2A 1.00000 m
2
Pas. genteng beton besar Natural ( isi 9 / m
2
) untuk r. tingkat
9.00000 bh Genteng beton natural @ Rp. 2,750.00 24,750.00
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.30000 org Pekerja @ Rp. 20,000.00 6,000.00
0.01500 org Mandor @ Rp. 32,500.00 487.50
JUMLAH ( BELUM PPN ) 9,537.50 24,750.00
JASA 10 % 953.75 2,475.00
JUMLAH 10,491.25 27,225.00
DIBULATKAN 10,491.00 27,225.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
H.2A 1.00000 m
2
Pasang genteng beton besar Warna ( isi 9 / m
2
)
9.00000 bh Genteng beton Warna @ Rp. 4,420.00 39,780.00
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 7,375.00 39,780.00
JASA 10 % 737.50 3,978.00
JUMLAH 8,112.50 43,758.00
DIBULATKAN 8,112.00 43,758.00
H.2A 1.00000 m
2
Pas. genteng beton besar Warna ( isi 9 / m
2
) untuk r. tingkat
9.00000 bh Genteng beton Warna @ Rp. 4,420.00 39,780.00
0.01000 org Kep. Tk. Batu @ Rp. 30,000.00 300.00
0.30000 org Pekerja @ Rp. 20,000.00 6,000.00
0.01500 org Mandor @ Rp. 32,500.00 487.50
JUMLAH ( BELUM PPN ) 9,537.50 39,780.00
JASA 10 % 953.75 3,978.00
JUMLAH 10,491.25 43,758.00
DIBULATKAN 10,491.00 43,758.00
H.6 1.00000 m
1
Pasang bubungan genteng paris
5.00000 bh Bubungan genteng paris @ Rp. 1,650.00 8,250.00
0.01520 m
3
Kapur pasang @ Rp. 72,500.00 1,102.00
0.01520 m
3
Pasir pasang @ Rp. 76,000.00 1,155.20
1.52400 kg PC @ Rp. 764.00 1,164.34
0.02000 org Kep. Tk. Batu @ Rp. 30,000.00 600.00
0.40000 org Pekerja @ Rp. 20,000.00 8,000.00
0.02000 org Mandor @ Rp. 32,500.00 650.00
JUMLAH ( BELUM PPN ) 14,750.00 11,671.54
JASA 10 % 1,475.00 1,167.15
JUMLAH 16,225.00 12,838.69
DIBULATKAN 16,225.00 12,838.00
H.6 1.00000 m
1
Pasang bubungan genteng beton Natural
5.00000 bh Bubungan genteng beton natural @ Rp. 2,460.00 12,300.00
0.01520 m
3
Kapur pasang @ Rp. 72,500.00 1,102.00
0.01520 m
3
Pasir pasang @ Rp. 76,000.00 1,155.20
1.52400 kg PC @ Rp. 764.00 1,164.34
0.02000 org Kep. Tk. Batu @ Rp. 30,000.00 600.00
0.40000 org Pekerja @ Rp. 20,000.00 8,000.00
0.02000 org Mandor @ Rp. 32,500.00 650.00
JUMLAH ( BELUM PPN ) 14,750.00 15,721.54
JASA 10 % 1,475.00 1,572.15
JUMLAH 16,225.00 17,293.69
DIBULATKAN 16,225.00 17,293.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
H.6 1.00000 m
1
Pasang bubungan genteng beton Warna
4.00000 bh Bubungan genteng beton warna @ Rp. 4,260.00 17,040.00
0.01520 m
3
Kapur pasang @ Rp. 72,500.00 1,102.00
0.01520 m
3
Pasir pasang @ Rp. 76,000.00 1,155.20
1.52400 kg PC @ Rp. 764.00 1,164.34
0.02000 org Kep. Tk. Batu @ Rp. 30,000.00 600.00
0.40000 org Pekerja @ Rp. 20,000.00 8,000.00
0.02000 org Mandor @ Rp. 32,500.00 650.00
JUMLAH ( BELUM PPN ) 14,750.00 20,461.54
JASA 10 % 1,475.00 2,046.15
JUMLAH 16,225.00 22,507.69
DIBULATKAN 16,225.00 22,507.00
1.00000 m
2
Pasang atap asbes gelombang (2,5 x 0,92 m) x 5 mm
SNI 0.50000 lbr Asbes gelombang @ Rp. 62,960.00 31,480.00
6.8 0.12000 kg Paku pancing 60 x 230 @ Rp. 9,350.00 1,122.00
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00800 org Mandor @ Rp. 32,500.00 260.00
JUMLAH ( BELUM PPN ) 5,570.00 32,602.00
JASA 10 % 557.00 3,260.20
JUMLAH 6,127.00 35,862.20
DIBULATKAN 6,127.00 35,862.00
SNI 1.00000 m
2
6.10 0.60000 lbr Asbes gelombang @ Rp. 50,330.00 30,198.00
03-3436-2002 0.12000 kg Paku pancing 60 x 230 @ Rp. 9,350.00 1,122.00
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,355.00 31,320.00
JASA 10 % 535.50 3,132.00
JUMLAH 5,890.50 34,452.00
DIBULATKAN 5,890.00 34,452.00
SNI 1.00000 m
2
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,355.00 35,089.50
JASA 10 % 535.50 3,508.95
JUMLAH 5,890.50 38,598.45
DIBULATKAN 5,890.00 38,598.00
SNI 1.00000 m
2
Pasang atap asbes gelombang (300 x 1,05 m) x 4 mm
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,355.00 26,094.50
JASA 10 % 535.50 2,609.45
JUMLAH 5,890.50 28,703.95
DIBULATKAN 5,890.00 28,703.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,265.00 27,962.00
JASA 10 % 526.50 2,796.20
JUMLAH 5,791.50 30,758.20
DIBULATKAN 5,791.00 30,758.00
SNI 1.00000 m
2
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,265.00 30,447.00
JASA 10 % 526.50 3,044.70
JUMLAH 5,791.50 33,491.70
DIBULATKAN 5,791.00 33,491.00
SNI 1.00000 m
2
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,265.00 29,882.00
JASA 10 % 526.50 2,988.20
JUMLAH 5,791.50 32,870.20
DIBULATKAN 5,791.00 32,870.00
SNI 1.00000 m
2
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,265.00 42,869.10
JASA 10 % 526.50 4,286.91
JUMLAH 5,791.50 47,156.01
DIBULATKAN 5,791.00 47,156.00
SNI 1.00000 m
2
Pasang atap sbes gelombang (2,40 x 1,08 m) x 6 mm
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,265.00 42,643.90
JASA 10 % 526.50 4,264.39
JUMLAH 5,791.50 46,908.29
DIBULATKAN 5,791.00 46,908.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,265.00 39,822.20
JASA 10 % 526.50 3,982.22
JUMLAH 5,791.50 43,804.42
DIBULATKAN 5,791.00 43,804.00
SNI 1.00000 m
2
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,265.00 39,705.30
JASA 10 % 526.50 3,970.53
JUMLAH 5,791.50 43,675.83
DIBULATKAN 5,791.00 43,675.00
SNI 1.00000 m
1
Pasang bubung stel gelombang 0,92 m
6.22 2.40000 lbr Bubung stel gelombang @ Rp. 29,000.00 69,600.00
03-3436-2002 6.00000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.08400 org Pekerja @ Rp. 20,000.00 1,680.00
0.00400 org Mandor @ Rp. 32,500.00 130.00
JUMLAH ( BELUM PPN ) 5,982.50 74,100.00
JASA 10 % 598.25 7,410.00
JUMLAH 6,580.75 81,510.00
DIBULATKAN 6,580.00 81,510.00
SNI 1.00000 m
1
Pasang nok stel gelombang 1,05 m
6.23 2.10000 lbr Nok stel gelombang @ Rp. 29,000.00 60,900.00
03-3436-2002 6.00000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.08400 org Pekerja @ Rp. 20,000.00 1,680.00
0.00400 org Mandor @ Rp. 32,500.00 130.00
JUMLAH ( BELUM PPN ) 5,982.50 65,400.00
JASA 10 % 598.25 6,540.00
JUMLAH 6,580.75 71,940.00
DIBULATKAN 6,580.00 71,940.00
SNI 1.00000 m
1
Pasang nok stel gelombang 1,08 m
6.24 2.05000 lbr Nok stel gelombang @ Rp. 29,000.00 59,450.00
03-3436-2002 6.00000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.08400 org Pekerja @ Rp. 20,000.00 1,680.00
0.00400 org Mandor @ Rp. 32,500.00 130.00
JUMLAH ( BELUM PPN ) 5,982.50 63,950.00
JASA 10 % 598.25 6,395.00
JUMLAH 6,580.75 70,345.00
DIBULATKAN 6,580.00 70,345.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasang atap genteng metal zinc alume type prima roof
03-3436-2002 1.02000 m
2
Genteng metal @ Rp. 95,400.00 97,308.00
6.32 0.20000 kg Paku anti karat @ Rp. 20,000.00 4,000.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.00100 org Mandor @ Rp. 32,500.00 32.50
JUMLAH ( BELUM PPN ) 7,357.50 101,308.00
JASA 10 % 735.75 10,130.80
JUMLAH 8,093.25 111,438.80
DIBULATKAN 8,093.00 111,438.00
Mod. SNI 1.00000 m
2
Pasang atap metal gelombanmg
03-3436-2002 1.02000 m
2
Atap metal gelombang t 3,5 mm @ Rp. 60,000.00 61,200.00
6.32 4.00000 bh Paku/skrup atap anti karat @ Rp. 1,200.00 4,800.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.00100 org Mandor @ Rp. 32,500.00 32.50
JUMLAH ( BELUM PPN ) 7,357.50 66,000.00
JASA 10 % 735.75 6,600.00
JUMLAH 8,093.25 72,600.00
DIBULATKAN 8,093.00 72,600.00
SNI 1.00000 m
2
Pasang alumunium foil / sisalation
03-3436-2002 1.05000 m
2
Sisalation / alumunium foil @ Rp. 25,000.00 26,250.00
6.42 0.05000 org Tukang kayu @ Rp. 30,000.00 1,500.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00800 org Mandor @ Rp. 32,500.00 260.00
JUMLAH ( BELUM PPN ) 4,922.50 26,250.00
JASA 10 % 492.25 2,625.00
JUMLAH 5,414.75 28,875.00
DIBULATKAN 5,414.00 28,875.00
Empiris 1.00000 m
2
Pasang atap polikarbonat
1.05000 m
2
Plykarbhonat @ Rp. 225,000.00 236,250.00
7.00000 kg Besi rangka @ Rp. 8,800.00 61,600.00
9.00000 bh Paku sekrup @ Rp. 1,200.00 10,800.00
0.05000 org Kepala tukang besi @ Rp. 27,000.00 1,350.00
0.50000 org Pekerja @ Rp. 20,000.00 10,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 23,931.25 308,650.00
JASA 10 % 2,393.13 30,865.00
JUMLAH 26,324.38 339,515.00
DIBULATKAN 26,324.00 339,515.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
PEKERJAAN CAT-CATAN
SNI 1.00000 m
2
Mengikis / mengerok permukaan cat tembok lama
6.1 0.05000 kg Soda api @ Rp. 15,000.00 750.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 3,081.25 750.00
JASA 10 % 308.13 75.00
JUMLAH 3,389.38 825.00
DIBULATKAN 3,389.00 825.00
SNI 1.00000 m
2
Pengecatan bidang kayu lama
6.7 0.15000 kg Plamir @ Rp. 12,000.00 1,800.00
0.17000 kg Cat dasar @ Rp. 32,000.00 5,440.00
0.17000 kg Cat penutup @ Rp. 32,000.00 5,440.00
0.07500 org Tukang cat @ Rp. 25,000.00 1,875.00
0.00750 org Kepala tukang cat @ Rp. 27,000.00 202.50
0.07000 org Pekerja @ Rp. 20,000.00 1,400.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 3,558.75 12,680.00
JASA 10 % 355.88 1,268.00
JUMLAH 3,914.63 13,948.00
DIBULATKAN 3,914.00 13,948.00
SNI 1.00000 m
2
Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
6.8 0.20000 kg Cat meni @ Rp. 12,000.00 2,400.00
0.15000 kg Plamir @ Rp. 12,000.00 1,800.00
0.17000 kg Cat dasar @ Rp. 32,000.00 5,440.00
0.26000 kg Cat penutup @ Rp. 32,000.00 8,320.00
0.09000 org Tukang cat @ Rp. 25,000.00 2,250.00
0.07000 org Pekerja @ Rp. 20,000.00 1,400.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 3,893.25 17,960.00
JASA 10 % 389.33 1,796.00
JUMLAH 4,282.58 19,756.00
DIBULATKAN 4,282.00 19,756.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
6.9 0.20000 kg Cat meni @ Rp. 12,000.00 2,400.00
0.15000 kg Plamir @ Rp. 12,000.00 1,800.00
0.17000 kg Cat dasar @ Rp. 32,000.00 5,440.00
0.35000 kg Cat penutup @ Rp. 32,000.00 11,200.00
0.10500 org Tukang cat @ Rp. 25,000.00 2,625.00
0.07000 org Pekerja @ Rp. 20,000.00 1,400.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 4,214.25 20,840.00
JASA 10 % 421.43 2,084.00
JUMLAH 4,635.68 22,924.00
DIBULATKAN 4,635.00 22,924.00
SNI 1.00000 m
2
Pelaburan bidang kayu dengan politur
6.11 0.15000 ltr Politur @ Rp. 20,000.00 3,000.00
0.37200 ltr Politur jadi @ Rp. 20,000.00 7,440.00
2.00000 lbr Amplas @ Rp. 2,500.00 5,000.00
0.06000 org Tukang cat @ Rp. 25,000.00 1,500.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 2,013.25 15,440.00
JASA 10 % 201.33 1,544.00
JUMLAH 2,214.58 16,984.00
DIBULATKAN 2,214.00 16,984.00
SNI 1.00000 m
2
Pelaburan bidang kayu dengan vernis
6.13 0.15000 ltr Vernis @ Rp. 12,500.00 1,875.00
0.05000 kg Dempul @ Rp. 10,000.00 500.00
0.10000 lbr Amplas @ Rp. 2,500.00 250.00
0.01000 bh Kuas @ Rp. 8,000.00 80.00
0.16000 org Tukang cat @ Rp. 25,000.00 4,000.00
0.16000 org Pekerja @ Rp. 20,000.00 3,200.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 7,713.25 2,705.00
JASA 10 % 771.33 270.50
JUMLAH 8,484.58 2,975.50
DIBULATKAN 8,484.00 2,975.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
6.14 0.10000 kg Plamir tembok @ Rp. 8,500.00 850.00
0.10000 kg Cat dasar @ Rp. 9,500.00 950.00
0.26000 kg Cat penutup 2 x @ Rp. 9,500.00 2,470.00
0.06300 org Tukang cat @ Rp. 25,000.00 1,575.00
0.02000 org Pekerja @ Rp. 20,000.00 400.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 2,226.35 4,270.00
JASA 10 % 222.64 427.00
JUMLAH 2,448.99 4,697.00
DIBULATKAN 2,448.00 4,697.00
SNI 1.00000 m
2
Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
6.15 0.12000 kg Cat dasar @ Rp. 9,500.00 1,140.00
0.18000 kg Cat penutup 2 x @ Rp. 9,500.00 1,710.00
0.04200 org Tukang cat @ Rp. 25,000.00 1,050.00
0.02800 org Pekerja @ Rp. 20,000.00 560.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 1,804.65 2,850.00
JASA 10 % 180.47 285.00
JUMLAH 1,985.12 3,135.00
DIBULATKAN 1,985.00 3,135.00
SNI 1.00000 m
2
Pengecatan tembok tidak terlindung dari panas dan hujan
6.14 0.10000 kg Cat alkali resisting primer @ Rp. 27,200.00 2,720.00
0.36000 kg Cat ICI Weathershield @ Rp. 50,000.00 18,000.00
0.06300 org Tukang cat @ Rp. 25,000.00 1,575.00
0.02000 org Pekerja @ Rp. 20,000.00 400.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 2,226.35 20,720.00
JASA 10 % 222.64 2,072.00
JUMLAH 2,448.99 22,792.00
DIBULATKAN 2,448.00 22,792.00
SNI 1.00000 m
2
Melabur tembok dengan kapur sirih
6.17 0.10000 lbr Amplas @ Rp. 2,500.00 250.00
0.25000 ikat Alang-alang @ Rp. 500.00 125.00
0.00200 m
3
Perancah kayu @ Rp. 1,000,000.00 2,000.00
0.15000 kg Kapur sirih @ Rp. 500.00 75.00
0.00100 org Tukang cat @ Rp. 25,000.00 25.00
0.15000 org Pekerja @ Rp. 20,000.00 3,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 3,108.95 2,450.00
JASA 10 % 310.90 245.00
JUMLAH 3,419.85 2,695.00
DIBULATKAN 3,419.00 2,695.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Melabur tembok lama dengan kapur sirih (untuk pemeliharaan)
6.18 0.00200 m
3
Perancah kayu @ Rp. 1,000,000.00 2,000.00
0.30000 kg Kapur sirih @ Rp. 500.00 150.00
0.00500 org Tukang cat @ Rp. 25,000.00 125.00
0.04000 org Pekerja @ Rp. 20,000.00 800.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 1,019.75 2,150.00
JASA 10 % 101.98 215.00
JUMLAH 1,121.73 2,365.00
DIBULATKAN 1,121.00 2,365.00
SNI 1.00000 m
2
Pengecatan bidang besi ( 3 x )
6.9 0.16700 kg Cat meni besi @ Rp. 12,000.00 2,004.00
0.20000 kg Cat besi @ Rp. 32,000.00 6,400.00
0.15000 ltr Thinner @ Rp. 12,000.00 1,800.00
0.10500 org Tukang cat @ Rp. 25,000.00 2,625.00
0.07000 org Pekerja @ Rp. 20,000.00 1,400.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 4,214.25 10,204.00
JASA 10 % 421.43 1,020.40
JUMLAH 4,635.68 11,224.40
DIBULATKAN 4,635.00 11,224.00
SNI 1.00000 m
2
Pengecacatan permukaan baja dengan meni besi
6.20 0.10000 kg Meni besi sinkromat @ Rp. 22,500.00 2,250.00
0.01000 bh Kuas @ Rp. 8,000.00 80.00
0.20000 org Tukang cat @ Rp. 25,000.00 5,000.00
0.02000 org Pekerja @ Rp. 20,000.00 400.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 6,265.00 2,330.00
JASA 10 % 626.50 233.00
JUMLAH 6,891.50 2,563.00
DIBULATKAN 6,891.00 2,563.00
SNI 1.00000 m
2
Pengecacatan permukaan baja dengan meni besi memakai perancah
6.21 0.10000 kg Meni besi sinkromat @ Rp. 22,500.00 2,250.00
0.01000 bh Kuas @ Rp. 8,000.00 80.00
0.00200 m
3
Perancah kayu @ Rp. 1,000,000.00 2,000.00
0.22500 org Tukang cat @ Rp. 25,000.00 5,625.00
0.22500 org Pekerja @ Rp. 20,000.00 4,500.00
0.00750 org Mandor @ Rp. 32,500.00 243.75
JUMLAH ( BELUM PPN ) 10,976.25 4,330.00
JASA 10 % 1,097.63 433.00
JUMLAH 12,073.88 4,763.00
DIBULATKAN 12,073.00 4,763.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pengetiran kayu ( 2 x )
0.35000 kg Tir @ Rp. 8,000.00 2,800.00
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 2,162.50 2,800.00
JASA 10 % 216.25 280.00
JUMLAH 2,378.75 3,080.00
DIBULATKAN 2,378.00 3,080.00
Empiris 1.00000 m
2
Pekerjaan cat duco 3 x
0.42500 kg Cat duco @ Rp. 60,000.00 25,500.00
0.05700 ltr Thinner @ Rp. 13,000.00 741.00
0.10000 lbr Amplas @ Rp. 2,500.00 250.00
0.30000 org Tukang cat @ Rp. 25,000.00 7,500.00
0.03000 org Kep. Tk. Cat @ Rp. 27,000.00 810.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 12,885.00 26,241.00
JASA 10 % 1,288.50 2,624.10
JUMLAH 14,173.50 28,865.10
DIBULATKAN 14,173.00 28,865.00
Empiris 1.00000 m
2
Mengerjakan Cat Sungging
Mengerjakan cat dasar
0.12000 kg Cat menie kayu @ Rp. 12,000.00 1,440.00
0.04000 org Tukang cat @ Rp. 25,000.00 1,000.00
0.00400 org Kep. Tk. Cat @ Rp. 27,000.00 108.00
0.06670 org Pekerja @ Rp. 20,000.00 1,334.00
0.00330 org Mandor @ Rp. 32,500.00 107.25
JUMLAH ( A ) 2,549.25 1,440.00
Mengecat dan membuat gradasi tutulan berkali-kali
0.42500 kg Cat kayu @ Rp. 32,000.00 13,600.00
0.10000 ltr Minyak cat @ Rp. 10,000.00 1,000.00
5.00000 org Tukang cat sungging @ Rp. 40,000.00 200,000.00
0.50000 org Kep. Tk. Cat sungging @ Rp. 45,000.00 22,500.00
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( B ) 226,825.00 14,600.00
JUMLAH A + B ( BELUM PPN ) 229,374.25 16,040.00
JASA 10 % 22,937.43 1,604.00
JUMLAH 252,311.68 17,644.00
DIBULATKAN 252,311.00 17,644.00
31 1.00000 m
2
Mengecat genteng
0.36000 kg Cat genteng air ICI Weathershield @ Rp. 42,000.00 15,120.00
0.06300 org Tukang cat @ Rp. 25,000.00 1,575.00
0.00630 org Kep. Tk. Cat @ Rp. 27,000.00 170.10
0.02000 org Pekerja @ Rp. 20,000.00 400.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH 2,226.35 15,120.00
JASA 10 % 222.64 1,512.00
JUMLAH 2,448.99 16,632.00
DIBULATKAN 2,448.00 16,632.00
PEKERJAAN BONGKARAN
AK 1.00000 m
3
Membongkar pasangan batu kali
0.40000 org Pekerja @ Rp. 20,000.00 8,000.00
JASA 10 % 11,800.00 -
JUMLAH 129,800.00 -
AK 1.00000 m
3
Membongkar pasangan batu merah dan membersihkan
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
JASA 10 % 5,700.00 -
JUMLAH 62,700.00 -
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
AK 1.00000 m
3
Membongkar beton bertulang dan membersihkan
8.00000 org Pekerja @ Rp. 20,000.00 160,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
JASA 10 % 16,875.00 -
JUMLAH 185,625.00 -
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
AK 10.00000 m
2
Pekerjaan bongkar lantai tegel untuk dipergunakan lagi
2.00000 org Pekerja @ Rp. 20,000.00 40,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
TIAP 1M2 ( BELUM PPN ) 4,325.00 -
JASA 10 % 432.50 -
JUMLAH 4,757.50 -
I.6 10.00000 m
2
Mengupas plesteran lama
1.25000 org Pekerja @ Rp. 20,000.00 25,000.00
0.12500 org Mandor @ Rp. 32,500.00 4,062.50
TIAP 1M2 ( BELUM PPN ) 2,906.25 -
JASA 10 % 290.63 -
JUMLAH 3,196.88 -
I.7 10.00000 m
2
Membongkar genteng / sirap untuk dipergunakan lagi
2.00000 org Pekerja @ Rp. 20,000.00 40,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
TIAP 1M2 ( BELUM PPN ) 4,325.00 -
JASA 10 % 432.50 -
JUMLAH 4,757.50 -
I.8 10.00000 m
2
Membongkar atap seng
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
TIAP 1M2 ( BELUM PPN ) 3,250.00 -
JASA 10 % 325.00 -
JUMLAH 3,575.00 -
I.9 10.00000 m
2
Membongkar usuk / reng dipakai lagi
0.06000 org Kep. Tk. Kayu @ Rp. 32,500.00 1,950.00
2.00000 org Pekerja @ Rp. 20,000.00 40,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
TIAP 1M2 ( BELUM PPN ) 6,320.00 -
JASA 10 % 632.00 -
JUMLAH 6,952.00 -
10.00000 m
2
Membongkar usuk / reng tidak dipakai lagi
2.00000 org Pekerja @ Rp. 20,000.00 40,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
TIAP 1M2 ( BELUM PPN ) 4,325.00 -
JASA 10 % 432.50 -
JUMLAH 4,757.50 -
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
L.12 1.00000 m
3
Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan untuk digunakan lagi
0.60000 org Kep. Tk. Kayu @ Rp. 32,500.00 19,500.00
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JASA 10 % 28,600.00 -
JUMLAH 314,600.00 -
1.00000 m
3
Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan tidak digunakan lagi
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JASA 10 % 2,650.00 -
JUMLAH 29,150.00 -
L.14 1.00000 m
3
Mengerjakan kembali bangunan kayu yang telah dibongkar
1.20000 org Kep. Tk. Kayu @ Rp. 32,500.00 39,000.00
4.00000 org Pekerja @ Rp. 20,000.00 80,000.00
0.20000 org Mandor @ Rp. 32,500.00 6,500.00
JASA 10 % 48,550.00 -
JUMLAH 534,050.00 -
ANALISA SUPLEMEN
3 1.00000 M Pengelasan Single ( las listrik )
3.00000 kg Kawat las @ Rp. 6,500.00 19,500.00
1.00000 hari Peralatan las @ Rp. 75,000.00 75,000.00
0.50000 org Tukang las @ Rp. 27,500.00 13,750.00
0.05000 org Kepala tukang las @ Rp. 29,000.00 1,450.00
1.00000 Org Pekerja @ Rp. 27,500.00 27,500.00
1.00000 Org Mandor @ Rp. 32,500.00 32,500.00
JUMLAH ( BELUM PPN ) 75,200.00 94,500.00
JASA 10 % 7,520.00 9,450.00
JUMLAH 82,720.00 103,950.00
DIBULATKAN 82,720.00 103,950.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
PEKERJAAN SANITASI
SNI 1.00000 bh Memasang kloset duduk/monoblock
1.00000 bh Kloset duduk / monoblock @ Rp. 1,250,000.00 1,250,000.00
6.1 0.06000 x Harga kloset (Perlengkapan) @ Rp. 1,250,000.00 75,000.00
3.30000 org Pekerja @ Rp. 20,000.00 66,000.00
0.16000 org Mandor @ Rp. 32,500.00 5,200.00
JUMLAH ( BELUM PPN ) 101,480.00 1,325,000.00
JASA 10 % 10,148.00 132,500.00
JUMLAH 111,628.00 1,457,500.00
DIBULATKAN 111,628.00 1,457,500.00
SNI 1.00000 bh Memasang kloset jongkok porselen
1.00000 bh Kloset jongkok porselen @ Rp. 75,000.00 75,000.00
6.2 6.00000 kg PC @ Rp. 764.00 4,584.00
0.01000 m
3
Pasir pasang @ Rp. 76,000.00 760.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.16000 org Mandor @ Rp. 32,500.00 5,200.00
JUMLAH ( BELUM PPN ) 111,450.00 80,344.00
JASA 10 % 11,145.00 8,034.40
JUMLAH 122,595.00 88,378.40
DIBULATKAN 122,595.00 88,378.00
SNI 1.00000 bh Memasang urinoir
1.00000 bh Urinoir @ Rp. 785,000.00 785,000.00
6.4 0.30000 x Harga urinoir (Perlengkapan) @ Rp. 785,000.00 235,500.00
6.00000 kg PC @ Rp. 764.00 4,584.00
0.01000 m
3
Pasir pasang @ Rp. 76,000.00 760.00
1.00000 org Pekerja @ Rp. 20,000.00 20,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
JUMLAH ( BELUM PPN ) 53,750.00 1,025,844.00
JASA 10 % 5,375.00 102,584.40
JUMLAH 59,125.00 1,128,428.40
DIBULATKAN 59,125.00 1,128,428.00
SNI 1.00000 bh Memasang wastafel
1.00000 bh Wastafel @ Rp. 271,340.00 271,340.00
6.5 0.12000 x Harga wastafel (Perlengkapan) @ Rp. 271,340.00 32,560.80
6.00000 kg PC @ Rp. 764.00 4,584.00
0.01000 m
3
Pasir pasang @ Rp. 76,000.00 760.00
1.20000 org Pekerja @ Rp. 20,000.00 24,000.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
JUMLAH ( BELUM PPN ) 71,625.00 309,244.80
JASA 10 % 7,162.50 30,924.48
JUMLAH 78,787.50 340,169.28
DIBULATKAN 78,787.00 340,169.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 bh Memasang bak mandi fiberglass volume 0,30 m
3
1.00000 bh Bak fiberglass @ Rp. 275,000.00 275,000.00
6.7 0.18000 x Harga bak(Perlengkapan) @ Rp. 275,000.00 49,500.00
1.80000 org Pekerja @ Rp. 20,000.00 36,000.00
0.11000 org Mandor @ Rp. 32,500.00 3,575.00
JUMLAH ( BELUM PPN ) 130,025.00 324,500.00
JASA 10 % 13,002.50 32,450.00
JUMLAH 143,027.50 356,950.00
DIBULATKAN 143,027.00 356,950.00
SNI 1.00000 bh Memasang badkip porselen
1.00000 bh Badkip @ Rp. 150,000.00 150,000.00
6.9 0.20000 x Harga badkip (Perlengkapan) @ Rp. 150,000.00 30,000.00
org Pekerja @ Rp. 20,000.00 -
0.25000 org Mandor @ Rp. 32,500.00 8,125.00
JUMLAH ( BELUM PPN ) 32,687.50 180,000.00
JASA 10 % 3,268.75 18,000.00
JUMLAH 35,956.25 198,000.00
DIBULATKAN 35,956.00 198,000.00
SNI 1.00000 bh Memasang bak fiberglass volume 1 m
3
air
1.00000 bh Bak fiberglass @ Rp. 825,000.00 825,000.00
6.11 0.12000 x Harga bak (Perlengkapan) @ Rp. 825,000.00 99,000.00
3.00000 org Pekerja @ Rp. 20,000.00 60,000.00
0.90000 org Mandor @ Rp. 32,500.00 29,250.00
JUMLAH ( BELUM PPN ) 240,000.00 924,000.00
JASA 10 % 24,000.00 92,400.00
JUMLAH 264,000.00 1,016,400.00
DIBULATKAN 264,000.00 1,016,400.00
SNI 1.00000 m
1
Memasang pipa beton, diameter 15 cm - 20 cm
1.10000 bh Pipa beton @ Rp. 24,000.00 26,400.00
6.14 16.00000 bh Batu bata @ Rp. 350.00 5,600.00
3.92000 kg PC @ Rp. 764.00 2,994.88
0.05600 m
3
Pasir pasang @ Rp. 76,000.00 4,256.00
0.02400 m
3
Pasir urug @ Rp. 55,000.00 1,320.00
0.14000 org Pekerja @ Rp. 20,000.00 2,800.00
0.00700 org Mandor @ Rp. 32,500.00 227.50
JUMLAH ( BELUM PPN ) 5,162.50 40,570.88
JASA 10 % 516.25 4,057.09
JUMLAH 5,678.75 44,627.97
DIBULATKAN 5,678.00 44,627.00
SNI 1.00000 m
1
Memasang pipa beton, diameter 30 cm - 100 cm
1.10000 bh Pipa beton @ Rp. 25,000.00 27,500.00
6.15 330.00000 bh Batu bata @ Rp. 350.00 115,500.00
10.30000 kg PC @ Rp. 764.00 7,869.20
0.06100 m
3
Pasir pasang @ Rp. 76,000.00 4,636.00
0.06900 m
3
Pasir urug @ Rp. 55,000.00 3,795.00
0.38000 org Pekerja @ Rp. 20,000.00 7,600.00
0.01900 org Mandor @ Rp. 32,500.00 617.50
JUMLAH ( BELUM PPN ) 14,012.50 159,300.20
JASA 10 % 1,401.25 15,930.02
JUMLAH 15,413.75 175,230.22
DIBULATKAN 15,413.00 175,230.00
SNI 1.00000 bh Memasang bak kontrol pas.bata (30 x 30) cm, tinggi 35 cm
87.00000 bh Batu bata @ Rp. 350.00 30,450.00
6.16 44.00000 kg PC @ Rp. 764.00 33,616.00
0.07000 m
3
Pasir pasang @ Rp. 76,000.00 5,320.00
0.07000 m
3
Batu kerikil @ Rp. 55,000.00 3,850.00
1.60000 kg Besi beton @ Rp. 7,900.00 12,640.00
0.06000 m
3
Pasir beton @ Rp. 73,000.00 4,380.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
3.20000 org Pekerja @ Rp. 20,000.00 64,000.00
0.01600 org Mandor @ Rp. 32,500.00 520.00
JUMLAH ( BELUM PPN ) 92,477.50 90,256.00
JASA 10 % 9,247.75 9,025.60
JUMLAH 101,725.25 99,281.60
DIBULATKAN 101,725.00 99,281.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 bh Memasang bak kontrol pas. bata (45 x 45) cm, tinggi 50 cm
150.00000 bh Batu bata @ Rp. 350.00 52,500.00
6.17 77.00000 kg PC @ Rp. 764.00 58,828.00
0.13000 m
3
Pasir pasang @ Rp. 76,000.00 9,880.00
0.02000 m
3
Batu kerikil @ Rp. 55,000.00 1,100.00
2.60000 kg Besi beton @ Rp. 7,900.00 20,540.00
0.09000 m
3
Pasir beton @ Rp. 73,000.00 6,570.00
1.42000 org Pekerja @ Rp. 20,000.00 28,400.00
0.07100 org Mandor @ Rp. 32,500.00 2,307.50
JUMLAH ( BELUM PPN ) 45,125.00 149,418.00
JASA 10 % 4,512.50 14,941.80
JUMLAH 49,637.50 164,359.80
DIBULATKAN 49,637.00 164,359.00
SNI 1.00000 bh Memasang bak kontrol pas. bata (60 x 60) cm, tingg 65 cm
222.00000 bh Batu bata @ Rp. 350.00 77,700.00
6.18 114.00000 kg PC @ Rp. 764.00 87,096.00
0.18400 m
3
Pasir pasang @ Rp. 76,000.00 13,984.00
0.03300 m
3
Batu kerikil @ Rp. 55,000.00 1,815.00
4.85000 kg Besi beton @ Rp. 7,900.00 38,315.00
0.12000 m
3
Pasir beton @ Rp. 73,000.00 8,760.00
2.16000 org Pekerja @ Rp. 20,000.00 43,200.00
0.10000 org Mandor @ Rp. 32,500.00 3,250.00
JUMLAH ( BELUM PPN ) 68,410.00 227,670.00
JASA 10 % 6,841.00 22,767.00
JUMLAH 75,251.00 250,437.00
DIBULATKAN 75,251.00 250,437.00
SNI 1.00000 m
1
Memasang pipa galvanis diameter 1/2"
1.20000 m
1
Pipa galvanis @ Rp. 15,000.00 18,000.00
6.19 0.35000 x Harga pipa (Perlengkapan) @ Rp. 15,000.00 5,250.00
0.05400 org Pekerja @ Rp. 20,000.00 1,080.00
0.02700 org Mandor @ Rp. 32,500.00 877.50
JUMLAH ( BELUM PPN ) 4,702.50 23,250.00
JASA 10 % 470.25 2,325.00
JUMLAH 5,172.75 25,575.00
DIBULATKAN 5,172.00 25,575.00
SNI 1.00000 m
1
Memasang pipa galvanis diameter 3/4"
1.20000 m
1
Pipa galvanis @ Rp. 25,000.00 30,000.00
0.05400 org Pekerja @ Rp. 20,000.00 1,080.00
0.02700 org Mandor @ Rp. 32,500.00 877.50
JUMLAH ( BELUM PPN ) 4,702.50 38,750.00
JASA 10 % 470.25 3,875.00
JUMLAH 5,172.75 42,625.00
DIBULATKAN 5,172.00 42,625.00
SNI 1.00000 m
1
Memasang pipa galvanis diameter 1"
1.20000 m
1
Pipa galvanis @ Rp. 37,500.00 45,000.00
0.05400 org Pekerja @ Rp. 20,000.00 1,080.00
0.02700 org Mandor @ Rp. 32,500.00 877.50
JUMLAH ( BELUM PPN ) 4,702.50 58,125.00
JASA 10 % 470.25 5,812.50
JUMLAH 5,172.75 63,937.50
DIBULATKAN 5,172.00 63,937.00
SNI 1.00000 m
1
Memasang pipa galvanis diameter 1 1/2"
1.20000 m
1
Pipa galvanis @ Rp. 50,000.00 60,000.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
0.10800 org Pekerja @ Rp. 20,000.00 2,160.00
0.00540 org Mandor @ Rp. 32,500.00 175.50
JUMLAH ( BELUM PPN ) 7,825.50 77,500.00
JASA 10 % 782.55 7,750.00
JUMLAH 8,608.05 85,250.00
DIBULATKAN 8,608.00 85,250.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
1
Memasang pipa PVC tipe AW diameter 1/2"
1.20000 m
1
Pipa PVC @ Rp. 3,162.50 3,795.00
0.03600 org Pekerja @ Rp. 20,000.00 720.00
0.00180 org Mandor @ Rp. 32,500.00 58.50
JUMLAH ( BELUM PPN ) 2,608.50 4,901.88
JASA 10 % 260.85 490.19
JUMLAH 2,869.35 5,392.06
DIBULATKAN 2,869.00 5,392.00
SNI 1.00000 m
1
Memasang pipa PVC tipe AW diameter 3/4"
1.20000 m
1
Pipa PVC @ Rp. 4,250.00 5,100.00
0.03600 org Pekerja @ Rp. 20,000.00 720.00
0.00180 org Mandor @ Rp. 32,500.00 58.50
JUMLAH ( BELUM PPN ) 2,608.50 6,587.50
JASA 10 % 260.85 658.75
JUMLAH 2,869.35 7,246.25
DIBULATKAN 2,869.00 7,246.00
SNI 1.00000 m
1
Memasang pipa PVC tipe AW diameter 1"
1.20000 m
1
Pipa PVC @ Rp. 5,125.00 6,150.00
0.03600 org Pekerja @ Rp. 20,000.00 720.00
0.00180 org Mandor @ Rp. 32,500.00 58.50
JUMLAH ( BELUM PPN ) 2,608.50 7,943.75
JASA 10 % 260.85 794.38
JUMLAH 2,869.35 8,738.13
DIBULATKAN 2,869.00 8,738.00
SNI 1.00000 m
1
Memasang pipa PVC tipe AW diameter 1 1/2"
1.20000 m
1
Pipa PVC @ Rp. 11,250.00 13,500.00
0.03600 org Pekerja @ Rp. 20,000.00 720.00
0.00180 org Mandor @ Rp. 32,500.00 58.50
JUMLAH ( BELUM PPN ) 2,608.50 17,437.50
JASA 10 % 260.85 1,743.75
JUMLAH 2,869.35 19,181.25
DIBULATKAN 2,869.00 19,181.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
1
1.20000 m
1
Pipa PVC @ Rp. 15,000.00 18,000.00
0.05440 org Pekerja @ Rp. 20,000.00 1,088.00
0.00270 org Mandor @ Rp. 32,500.00 87.75
JUMLAH ( BELUM PPN ) 3,920.75 23,250.00
JASA 10 % 392.08 2,325.00
JUMLAH 4,312.83 25,575.00
DIBULATKAN 4,312.00 25,575.00
SNI 1.00000 m
1
Memasang pipa PVC tipe AW diameter 2 1/2"
1.20000 m
1
Pipa PVC @ Rp. 20,500.00 24,600.00
0.03600 org Pekerja @ Rp. 20,000.00 720.00
0.00180 org Mandor @ Rp. 32,500.00 58.50
JUMLAH ( BELUM PPN ) 2,608.50 31,775.00
JASA 10 % 260.85 3,177.50
JUMLAH 2,869.35 34,952.50
DIBULATKAN 2,869.00 34,952.00
SNI 1.00000 m
1
1.20000 m
1
Pipa PVC @ Rp. 20,500.00 24,600.00
0.08100 org Pekerja @ Rp. 20,000.00 1,620.00
0.04100 org Mandor @ Rp. 32,500.00 1,332.50
JUMLAH ( BELUM PPN ) 7,070.00 31,775.00
JASA 10 % 707.00 3,177.50
JUMLAH 7,777.00 34,952.50
DIBULATKAN 7,777.00 34,952.00
SNI 1.00000 m
1
1.20000 m
1
Pipa PVC @ Rp. 33,750.00 40,500.00
0.08100 org Pekerja @ Rp. 20,000.00 1,620.00
0.04100 org Mandor @ Rp. 32,500.00 1,332.50
JUMLAH ( BELUM PPN ) 7,070.00 52,312.50
JASA 10 % 707.00 5,231.25
JUMLAH 7,777.00 57,543.75
DIBULATKAN 7,777.00 57,543.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 bh Memasang bak cuci piring stainless steel
1.00000 bh Bak cuci stainless steel @ Rp. 500,000.00 500,000.00
6.33 1.00000 set Water drain + asesories @ Rp. 75,000.00 75,000.00
0.03000 org Pekerja @ Rp. 20,000.00 600.00
0.00150 org Mandor @ Rp. 32,500.00 48.75
JUMLAH ( BELUM PPN ) 9,798.75 575,000.00
JASA 10 % 979.88 57,500.00
JUMLAH 10,778.63 632,500.00
DIBULATKAN 10,778.00 632,500.00
SNI 1.00000 bh Memasang kran diameter 3/4" atau 1/2"
1.00000 bh Kran air @ Rp. 25,000.00 25,000.00
6.35 0.02500 bh Seal tape @ Rp. 2,500.00 62.50
0.01000 org Pekerja @ Rp. 20,000.00 200.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 3,412.50 25,062.50
JASA 10 % 341.25 2,506.25
JUMLAH 3,753.75 27,568.75
DIBULATKAN 3,753.00 27,568.00
SNI 1.00000 bh Memasang floor drain
1.00000 bh Floor drain @ Rp. 55,000.00 55,000.00
6.35 0.10000 org Tukang batu @ Rp. 27,500.00 2,750.00
0.01000 org Pekerja @ Rp. 20,000.00 200.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 3,412.50 55,000.00
JASA 10 % 341.25 5,500.00
JUMLAH 3,753.75 60,500.00
DIBULATKAN 3,753.00 60,500.00
PEKERJAAN BESI DAN ALUMUNIUM
3 1.00000 M Pengelasan Single ( las listrik )
3.00000 kg Kawat las @ Rp. 6,500.00 19,500.00
1.00000 hari Peralatan las @ Rp. 75,000.00 75,000.00
0.50000 org Tukang las @ Rp. 27,500.00 13,750.00
0.05000 org Kepala tukang las @ Rp. 29,000.00 1,450.00
1.00000 Org Pekerja @ Rp. 27,500.00 27,500.00
1.00000 Org Mandor @ Rp. 32,500.00 32,500.00
JUMLAH ( BELUM PPN ) 75,200.00 94,500.00
JASA 10 % 7,520.00 9,450.00
JUMLAH 82,720.00 103,950.00
DIBULATKAN 82,720.00 103,950.00
SNI 1.00000 kg Pasang rangka atap baja
1.10000 kg Baja profil IWF @ Rp. 8,800.00 9,680.00
6.1 0.08000 kg Meni besi @ Rp. 22,500.00 1,800.00
0.06000 org Pekerja @ Rp. 20,000.00 1,200.00
0.00030 org Mandor @ Rp. 32,500.00 9.75
JUMLAH ( BELUM PPN ) 1,521.75 11,480.00
JASA 10 % 152.18 1,148.00
JUMLAH 1,673.93 12,628.00
DIBULATKAN 1,673.00 12,628.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasang pintu besi baja
1.00000 m
2
Pintu besi baja @ Rp. 750,000.00 750,000.00
6.2 0.65000 org Tukang besi konstruksi @ Rp. 25,000.00 16,250.00
0.65000 org Pekerja @ Rp. 20,000.00 13,000.00
0.03200 org Mandor @ Rp. 32,500.00 1,040.00
JUMLAH ( BELUM PPN ) 32,045.00 750,000.00
JASA 10 % 3,204.50 75,000.00
JUMLAH 35,249.50 825,000.00
DIBULATKAN 35,249.00 825,000.00
SNI 1.00000 m
2
Pasang pintu gulung besi
1.00000 m
2
Pintu gulung besi @ Rp. 250,000.00 250,000.00
1.20000 org Pekerja @ Rp. 20,000.00 24,000.00
0.00600 org Mandor @ Rp. 32,500.00 195.00
JUMLAH ( BELUM PPN ) 57,435.00 250,000.00
JASA 10 % 5,743.50 25,000.00
JUMLAH 63,178.50 275,000.00
DIBULATKAN 63,178.00 275,000.00
SNI 1.00000 m
2
Pasang pintu lipat
1.00000 m
2
Pintu lipat @ Rp. 500,000.00 500,000.00
1.05000 org Pekerja @ Rp. 20,000.00 21,000.00
0.00520 org Mandor @ Rp. 32,500.00 169.00
JUMLAH ( BELUM PPN ) 50,254.00 500,000.00
JASA 10 % 5,025.40 50,000.00
JUMLAH 55,279.40 550,000.00
DIBULATKAN 55,279.00 550,000.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasang Rolling door
1.00000 m
2
Roll door @ Rp. 200,000.00 200,000.00
1.05000 org Pekerja @ Rp. 20,000.00 21,000.00
0.00520 org Mandor @ Rp. 32,500.00 169.00
JUMLAH ( BELUM PPN ) 61,504.00 200,000.00
JASA 10 % 6,150.40 20,000.00
JUMLAH 67,654.40 220,000.00
DIBULATKAN 67,654.00 220,000.00
SNI 1.00000 m
2
Pasang pintu alumunium
1.00000 m
2
Pintu alumunium @ Rp. 400,000.00 400,000.00
1.05000 org Pekerja @ Rp. 20,000.00 21,000.00
0.00520 org Mandor @ Rp. 32,500.00 169.00
JUMLAH ( BELUM PPN ) 50,254.00 400,000.00
JASA 10 % 5,025.40 40,000.00
JUMLAH 55,279.40 440,000.00
DIBULATKAN 55,279.00 440,000.00
SNI 1.00000 m
2
Pasang teralis besi
11.50000 m
1
Baja strip 2 x 3 @ Rp. 8,800.00 101,200.00
6.12 1.20000 org Tukang las @ Rp. 27,500.00 33,000.00
0.01200 org Kepala tukang las @ Rp. 29,000.00 348.00
1.20000 org Pekerja @ Rp. 20,000.00 24,000.00
0.00060 org Mandor @ Rp. 32,500.00 19.50
JUMLAH ( BELUM PPN ) 57,367.50 101,200.00
JASA 10 % 5,736.75 10,120.00
JUMLAH 63,104.25 111,320.00
DIBULATKAN 63,104.00 111,320.00
SNI 1.00000 m
2
Pasang kawat harmonika
1.10000 m
2
Kawat harmonika @ Rp. 25,000.00 27,500.00
6.13 0.02000 kg Paku biasa 1/2" - 1" @ Rp. 10,000.00 200.00
0.00180 m
3
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00050 org Mandor @ Rp. 32,500.00 16.25
JUMLAH ( BELUM PPN ) 5,341.25 37,600.00
JASA 10 % 534.13 3,760.00
JUMLAH 5,875.38 41,360.00
DIBULATKAN 5,875.00 41,360.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
SNI 1.00000 m
2
Pasang kawat nyamuk
1.10000 m
2
Kawat nyamuk @ Rp. 8,250.00 9,075.00
6.14 0.02000 kg Paku biasa 1/2" - 1" @ Rp. 10,000.00 200.00
0.00180 m
3
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00050 org Mandor @ Rp. 32,500.00 16.25
JUMLAH ( BELUM PPN ) 5,341.25 19,175.00
JASA 10 % 534.13 1,917.50
JUMLAH 5,875.38 21,092.50
DIBULATKAN 5,875.00 21,092.00
SNI 1.00000 m
2
Pasang kawat kassa
1.10000 m
2
Kawat kassa @ Rp. 10,000.00 11,000.00
6.15 0.02000 kg Paku biasa 1/2" - 1" @ Rp. 10,000.00 200.00
0.00180 m
3
0.10000 org Pekerja @ Rp. 20,000.00 2,000.00
0.00050 org Mandor @ Rp. 32,500.00 16.25
JUMLAH ( BELUM PPN ) 5,341.25 21,100.00
JASA 10 % 534.13 2,110.00
JUMLAH 5,875.38 23,210.00
DIBULATKAN 5,875.00 23,210.00
SNI 1.00000 m
2
Pasang jendela nako & tralis
1.10000 m
2
Jendela nako @ Rp. 20,000.00 22,000.00
6.17 0.02000 kg Paku skrup @ Rp. 10,000.00 200.00
0.02500 m
2
Besi strip @ Rp. 7,500.00 187.50
0.20000 org Pekerja @ Rp. 20,000.00 4,000.00
0.00100 org Mandor @ Rp. 32,500.00 32.50
JUMLAH ( BELUM PPN ) 10,682.50 22,387.50
JASA 10 % 1,068.25 2,238.75
JUMLAH 11,750.75 24,626.25
DIBULATKAN 11,750.00 24,626.00
PEKERJAAN KUNCI DAN KACA
6.1 1.00000 bh Pasang kunci tanam antik
1.00000 bh Kunci tanam antik @ Rp. 250,000.00 250,000.00
0.06000 org Pekerja @ Rp. 20,000.00 1,200.00
0.00300 org Mandor @ Rp. 32,500.00 97.50
JUMLAH ( BELUM PPN ) 21,247.50 250,000.00
JASA 10 % 2,124.75 25,000.00
JUMLAH 23,372.25 275,000.00
DIBULATKAN 23,372.00 275,000.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
6.2 1.00000 bh Pasang kunci tanam biasa
1.00000 bh Kunci tanam biasa @ Rp. 125,000.00 125,000.00
0.01000 org Pekerja @ Rp. 20,000.00 200.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 15,687.50 125,000.00
JASA 10 % 1,568.75 12,500.00
JUMLAH 17,256.25 137,500.00
DIBULATKAN 17,256.00 137,500.00
6.3 1.00000 bh Pasang kunci tanam kamar mandi
1.00000 bh Kunci tanam kamar mandi @ Rp. 50,000.00 50,000.00
0.00500 org Pekerja @ Rp. 20,000.00 100.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 15,343.75 50,000.00
JASA 10 % 1,534.38 5,000.00
JUMLAH 16,878.13 55,000.00
DIBULATKAN 16,878.00 55,000.00
6.4 1.00000 bh Pasang kunci tanam silinder
1.00000 bh Kunci silinder @ Rp. 75,000.00 75,000.00
0.00500 org Pekerja @ Rp. 20,000.00 100.00
0.00025 org Mandor @ Rp. 32,500.00 8.13
JUMLAH ( BELUM PPN ) 15,270.63 75,000.00
JASA 10 % 1,527.06 7,500.00
JUMLAH 16,797.69 82,500.00
DIBULATKAN 16,797.00 82,500.00
6.5 1.00000 bh Pasang engsel pintu
1.00000 bh Engsel pintu @ Rp. 11,000.00 11,000.00
0.01500 org Pekerja @ Rp. 20,000.00 300.00
0.00075 org Mandor @ Rp. 32,500.00 24.38
JUMLAH ( BELUM PPN ) 5,311.88 11,000.00
JASA 10 % 531.19 1,100.00
JUMLAH 5,843.06 12,100.00
DIBULATKAN 5,843.00 12,100.00
6.6 1.00000 bh Pasang engsel jendela kupu-kupu
1.00000 bh Engsel jendela @ Rp. 7,500.00 7,500.00
0.01000 org Pekerja @ Rp. 20,000.00 200.00
0.00500 org Mandor @ Rp. 32,500.00 162.50
JUMLAH ( BELUM PPN ) 3,687.50 7,500.00
JASA 10 % 368.75 750.00
JUMLAH 4,056.25 8,250.00
DIBULATKAN 4,056.00 8,250.00
6.7 1.00000 bh Pasang engsel angin
1.00000 bh Engsel angin @ Rp. 3,000.00 3,000.00
0.02000 org Pekerja @ Rp. 20,000.00 400.00
0.01000 org Mandor @ Rp. 32,500.00 325.00
JUMLAH ( BELUM PPN ) 7,375.00 3,000.00
JASA 10 % 737.50 300.00
JUMLAH 8,112.50 3,300.00
DIBULATKAN 8,112.00 3,300.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
6.8 1.00000 bh Pasang spring knip
1.00000 bh Spring knip @ Rp. 7,500.00 7,500.00
0.01500 org Pekerja @ Rp. 20,000.00 300.00
0.00075 org Mandor @ Rp. 32,500.00 24.38
JUMLAH ( BELUM PPN ) 5,311.88 7,500.00
JASA 10 % 531.19 750.00
JUMLAH 5,843.06 8,250.00
DIBULATKAN 5,843.00 8,250.00
6.9 1.00000 bh Pasang kait angin
1.00000 bh Kait angin @ Rp. 3,000.00 3,000.00
0.01500 org Pekerja @ Rp. 20,000.00 300.00
0.00075 org Mandor @ Rp. 32,500.00 24.38
JUMLAH ( BELUM PPN ) 5,311.88 3,000.00
JASA 10 % 531.19 300.00
JUMLAH 5,843.06 3,300.00
DIBULATKAN 5,843.00 3,300.00
6.10 1.00000 bh Pasang door closer
1.00000 bh Door closer @ Rp. 150,000.00 150,000.00
0.05000 org Pekerja @ Rp. 20,000.00 1,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 17,706.25 150,000.00
JASA 10 % 1,770.63 15,000.00
JUMLAH 19,476.88 165,000.00
DIBULATKAN 19,476.00 165,000.00
6.11 1.00000 bh Pasang kunci selot
1.00000 bh Kunci selot @ Rp. 50,000.00 50,000.00
0.02000 org Pekerja @ Rp. 20,000.00 400.00
0.00100 org Mandor @ Rp. 32,500.00 32.50
JUMLAH ( BELUM PPN ) 7,082.50 50,000.00
JASA 10 % 708.25 5,000.00
JUMLAH 7,790.75 55,000.00
DIBULATKAN 7,790.00 55,000.00
6.12 1.00000 bh Pasang pegangan pintu / door holder
1.00000 bh Door holder @ Rp. 15,000.00 15,000.00
0.05000 org Pekerja @ Rp. 20,000.00 1,000.00
0.00250 org Mandor @ Rp. 32,500.00 81.25
JUMLAH ( BELUM PPN ) 17,706.25 15,000.00
JASA 10 % 1,770.63 1,500.00
JUMLAH 19,476.88 16,500.00
DIBULATKAN 19,476.00 16,500.00
6.13 1.00000 bh Pasang door stop
1.00000 bh Door stop @ Rp. 15,000.00 15,000.00
0.01000 org Pekerja @ Rp. 20,000.00 200.00
0.00050 org Mandor @ Rp. 32,500.00 16.25
JUMLAH ( BELUM PPN ) 3,541.25 15,000.00
JASA 10 % 354.13 1,500.00
JUMLAH 3,895.38 16,500.00
DIBULATKAN 3,895.00 16,500.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
6.14 1.00000 bh Pasang rel pintu dorong
1.00000 bh Rel pintu dorong @ Rp. 200,000.00 200,000.00
0.06000 org Pekerja @ Rp. 20,000.00 1,200.00
0.00300 org Mandor @ Rp. 32,500.00 97.50
JUMLAH ( BELUM PPN ) 21,247.50 200,000.00
JASA 10 % 2,124.75 20,000.00
JUMLAH 23,372.25 220,000.00
DIBULATKAN 23,372.00 220,000.00
6.15 1.00000 bh Pasang kunci lemari
1.00000 bh Kunci lemari @ Rp. 12,000.00 12,000.00
0.02500 org Pekerja @ Rp. 20,000.00 500.00
0.00125 org Mandor @ Rp. 32,500.00 40.63
JUMLAH ( BELUM PPN ) 8,853.13 12,000.00
JASA 10 % 885.31 1,200.00
JUMLAH 9,738.44 13,200.00
DIBULATKAN 9,738.00 13,200.00
6.16 1.00000 m
2
Pasang kaca, tebal 3 mm
1.10000 m
2
Kaca polos @ Rp. 49,500.00 54,450.00
0.01500 org Pekerja @ Rp. 20,000.00 300.00
0.00075 org Mandor @ Rp. 32,500.00 24.38
JUMLAH ( BELUM PPN ) 5,311.88 54,450.00
JASA 10 % 531.19 5,445.00
JUMLAH 5,843.06 59,895.00
DIBULATKAN 5,843.00 59,895.00
6.17 1.00000 m
2
Pasang kaca, tebal 5 mm
1.10000 m
2
Kaca polos @ Rp. 60,500.00 66,550.00
0.01500 org Pekerja @ Rp. 20,000.00 300.00
0.00075 org Mandor @ Rp. 32,500.00 24.38
JUMLAH ( BELUM PPN ) 5,311.88 66,550.00
JASA 10 % 531.19 6,655.00
JUMLAH 5,843.06 73,205.00
DIBULATKAN 5,843.00 73,205.00
6.20 1.00000 m
2
Pasang kaca cermin, tebal 5 mm
1.10000 m
2
Kaca cermin @ Rp. 120,000.00 132,000.00
0.01500 org Pekerja @ Rp. 20,000.00 300.00
0.00075 org Mandor @ Rp. 32,500.00 24.38
JUMLAH ( BELUM PPN ) 5,311.88 132,000.00
JASA 10 % 531.19 13,200.00
JUMLAH 5,843.06 145,200.00
DIBULATKAN 5,843.00 145,200.00
6.24 1.00000 m
2
Pasang kaca patri, tebal 5 mm
1.10000 m
2
Kaca patri @ Rp. 300,000.00 330,000.00
0.01500 org Pekerja @ Rp. 20,000.00 300.00
0.00075 org Mandor @ Rp. 32,500.00 24.38
JUMLAH ( BELUM PPN ) 5,311.88 330,000.00
JASA 10 % 531.19 33,000.00
JUMLAH 5,843.06 363,000.00
DIBULATKAN 5,843.00 363,000.00
No. Upah Bahan
(1) (2) (3) (4)
Macam Pekerjaan
6.17 1.00000 m
1
Pasang kusen alumunium
1.10000 m
1
Kusen alumunium @ Rp. 55,000.00 60,500.00
0.15000 x Harga kusen (Perlengkapan) @ Rp. 55,000.00 8,250.00
0.15000 oh Tukang alumunium @ Rp. 25,000.00 3,750.00
0.01500 oh Kepala tukang @ Rp. 27,000.00 405.00
0.01500 oh Pekerja @ Rp. 20,000.00 300.00
0.00075 oh Mandor @ Rp. 32,500.00 24.38
JUMLAH ( BELUM PPN ) 4,479.38 68,750.00
JASA 10 % 447.94 6,875.00
JUMLAH 4,927.31 68,750.00
DIBULATKAN 4,927.00 68,750.00
Jumlah
(5)
493,000.00
49,300.00
542,300.00
542,300.00
5,423.00
37,529.50
3,752.95
41,282.45
41,282.00
3,625.00
362.50
3,987.50
3,987.00
295,865.28
29,586.53
325,451.80
325,451.00
51,409.50
5,140.95
56,550.45
56,550.00
ANALISA SATUAN PEKERJAAN
Jumlah
(5)
599,822.50
59,982.25
659,804.75
659,804.00
108,012.85
10,801.29
118,814.14
118,814.00
9,300.00
930.00
10,230.00
10,230.00
12,229.50
1,222.95
13,452.45
13,452.00
17,088.75
1,708.88
18,797.63
18,797.00
Jumlah
(5)
14,515.00
1,451.50
15,966.50
15,966.00
29,062.50
2,906.25
31,968.75
31,968.00
19,157.50
1,915.75
21,073.25
21,073.00
115,988.75
11,598.88
127,587.63
127,587.00
6,925.00
692.50
7,617.50
7,617.00
11,945.00
1,194.50
13,139.50
13,139.00
5,325.00
532.50
5,857.50
5,857.00
4,457.50
445.75
4,903.25
4,903.00
Jumlah
(5)
5,325.00
532.50
5,857.50
5,857.00
72,325.00
7,232.50
79,557.50
79,557.00
48,325.00
4,832.50
53,157.50
53,157.00
85,012.50
8,501.25
93,513.75
93,513.00
93,487.50
9,348.75
102,836.25
102,836.00
17,212.50
1,721.25
18,933.75
18,933.00
Jumlah
(5)
141,262.50
14,126.25
155,388.75
155,388.00
215,004.00
21,500.40
236,504.40
236,504.00
265,272.88
26,527.29
291,800.17
291,800.00
233,391.00
23,339.10
256,730.10
256,730.00
302,789.50
30,278.95
333,068.45
333,068.00
Jumlah
(5)
42,763.00
4,276.30
47,039.30
47,039.00
46,491.50
4,649.15
51,140.65
51,140.00
85,799.87
8,579.99
94,379.86
94,379.00
96,730.80
9,673.08
106,403.88
106,403.00
45,202.50
4,520.25
49,722.75
49,722.00
Jumlah
(5)
58,452.50
5,845.25
64,297.75
64,297.00
413,755.50
41,375.55
455,131.05
455,131.00
316,162.50
31,616.25
347,778.75
347,778.00
344,567.50
34,456.75
379,024.25
379,024.00
Jumlah
(5)
486,735.00
48,673.50
535,408.50
535,408.00
555,254.50
55,525.45
610,779.95
610,779.00
559,543.00
55,954.30
615,497.30
615,497.00
580,706.50
58,070.65
638,777.15
638,777.00
8,779.65
877.97
9,657.62
9,657.00
Jumlah
(5)
8,884.65
888.47
9,773.12
9,773.00
76,676.00
7,667.60
84,343.60
84,343.00
83,906.00
8,390.60
92,296.60
92,296.00
80,000.00
8,000.00
88,000.00
88,000.00
1,124,812.50
112,481.25
1,237,293.75
1,237,293.00
Jumlah
(5)
804,275.00
80,427.50
884,702.50
884,702.00
455,131.05
965,761.50
843,436.00
88,000.00
2,352,328.55
2,352,328.00
455,131.05
1,207,201.88
843,436.00
88,000.00
2,593,768.93
2,593,768.00
455,131.05
1,448,642.25
843,436.00
88,000.00
2,835,209.30
2,835,209.00
455,131.05
1,690,082.63
843,436.00
88,000.00
3,076,649.68
3,076,649.00
455,131.05
1,931,523.00
843,436.00
88,000.00
3,318,090.05
3,318,090.00
455,131.05
965,761.50
843,436.00
1,237,293.75
88,000.00
3,589,622.30
3,589,622.00
Jumlah
(5)
455,131.05
1,207,201.88
843,436.00
1,237,293.75
88,000.00
3,831,062.68
3,831,062.00
455,131.05
1,448,642.25
843,436.00
1,237,293.75
88,000.00
4,072,503.05
4,072,503.00
455,131.05
1,690,082.63
843,436.00
1,237,293.75
88,000.00
4,313,943.43
4,313,943.00
455,131.05
1,931,523.00
843,436.00
1,237,293.75
88,000.00
4,555,383.80
4,555,383.00
455,131.05
965,761.50
843,436.00
884,702.50
88,000.00
3,237,031.05
3,237,031.00
455,131.05
1,207,201.88
843,436.00
884,702.50
88,000.00
3,478,471.43
3,478,471.00
Jumlah
(5)
455,131.05
1,448,642.25
843,436.00
884,702.50
88,000.00
3,719,911.80
3,719,911.00
455,131.05
1,690,082.63
843,436.00
884,702.50
88,000.00
3,961,352.18
3,961,352.00
455,131.05
1,931,523.00
843,436.00
884,702.50
88,000.00
4,202,792.55
4,202,792.00
21,312.80
2,131.28
23,444.08
23,444.00
Jumlah
(5)
11,804.76
1,180.48
12,985.24
12,985.00
14,392.80
1,439.28
15,832.08
15,832.00
18,719.98
1,872.00
20,591.98
20,591.00
3,924.00
392.40
4,316.40
4,316.00
9,911.48
991.15
10,902.63
10,902.00
Jumlah
(5)
12,717.98
1,271.80
13,989.78
13,989.00
5,194.25
519.43
5,713.68
5,713.00
99,287.00
9,928.70
109,215.70
109,215.00
50,793.50
5,079.35
55,872.85
55,872.00
Jumlah
(5)
42,793.50
4,279.35
47,072.85
47,072.00
66,728.27
6,672.83
73,401.10
73,401.00
67,744.87
6,774.49
74,519.36
74,519.00
55,244.87
5,524.49
60,769.36
60,769.00
Jumlah
(5)
57,244.87
5,724.49
62,969.36
62,969.00
57,744.87
5,774.49
63,519.36
63,519.00
13,157.30
1,315.73
14,473.03
14,473.00
Jumlah
(5)
10,166.30
1,016.63
11,182.93
11,182.00
38,250.11
3,825.01
42,075.12
42,075.00
29,590.11
2,959.01
32,549.12
32,549.00
74,686.95
7,468.70
82,155.65
82,155.00
Jumlah
(5)
59,437.50
5,943.75
65,381.25
65,381.00
67,887.50
6,788.75
74,676.25
74,676.00
59,287.50
5,928.75
65,216.25
65,216.00
67,887.50
6,788.75
74,676.25
74,676.00
Jumlah
(5)
64,687.50
6,468.75
71,156.25
71,156.00
73,187.50
7,318.75
80,506.25
80,506.00
64,687.50
6,468.75
71,156.25
71,156.00
73,187.50
7,318.75
80,506.25
80,506.00
62,587.50
6,258.75
68,846.25
68,846.00
Jumlah
(5)
62,587.50
6,258.75
68,846.25
68,846.00
40,812.50
4,081.25
44,893.75
44,893.00
5,829,400.00
582,940.00
6,412,340.00
6,412,340.00
5,389,400.00
538,940.00
5,928,340.00
5,928,340.00
6,929,400.00
692,940.00
7,622,340.00
7,622,340.00
Jumlah
(5)
604,400.00
60,440.00
664,840.00
664,840.00
6,816,900.00
681,690.00
7,498,590.00
7,498,590.00
491,900.00
49,190.00
541,090.00
541,090.00
7,406.25
740.63
8,146.88
8,146.00
221,406.25
22,140.63
243,546.88
243,546.00
Jumlah
(5)
178,656.25
17,865.63
196,521.88
196,521.00
111,681.25
11,168.13
122,849.38
122,849.00
68,931.25
6,893.13
75,824.38
75,824.00
Jumlah
(5)
257,406.25
25,740.63
283,146.88
283,146.00
90,081.25
9,008.13
99,089.38
99,089.00
79,281.25
7,928.13
87,209.38
87,209.00
22,794,750.00
2,279,475.00
25,074,225.00
25,074,225.00
9,594,750.00
959,475.00
10,554,225.00
10,554,225.00
Jumlah
(5)
6,434,750.00
643,475.00
7,078,225.00
7,078,225.00
5,954,750.00
595,475.00
6,550,225.00
6,550,225.00
7,634,750.00
763,475.00
8,398,225.00
8,398,225.00
583,715.00
58,371.50
642,086.50
642,086.00
313,235.00
31,323.50
344,558.50
344,558.00
Jumlah
(5)
260,315.00
26,031.50
286,346.50
286,346.00
245,615.00
24,561.50
270,176.50
270,176.00
270,115.00
27,011.50
297,126.50
297,126.00
853,800.00
85,380.00
939,180.00
939,180.00
370,800.00
37,080.00
407,880.00
407,880.00
Jumlah
(5)
276,300.00
27,630.00
303,930.00
303,930.00
250,050.00
25,005.00
275,055.00
275,055.00
293,800.00
29,380.00
323,180.00
323,180.00
984,750.00
98,475.00
1,083,225.00
1,083,225.00
432,750.00
43,275.00
476,025.00
476,025.00
324,750.00
32,475.00
357,225.00
357,225.00
Jumlah
(5)
294,750.00
29,475.00
324,225.00
324,225.00
344,750.00
34,475.00
379,225.00
379,225.00
1,537,500.00
153,750.00
1,691,250.00
1,691,250.00
654,300.00
65,430.00
719,730.00
719,730.00
473,375.00
47,337.50
520,712.50
520,712.00
425,375.00
42,537.50
467,912.50
467,912.00
Jumlah
(5)
505,375.00
50,537.50
555,912.50
555,912.00
12,356.25
1,235.63
13,591.88
13,591.00
69,356.25
6,935.63
76,291.88
76,291.00
64,556.25
6,455.63
71,011.88
71,011.00
81,356.25
8,135.63
89,491.88
89,491.00
75,363.75
7,536.38
82,900.13
82,900.00
Jumlah
(5)
70,163.75
7,016.38
77,180.13
77,180.00
88,363.75
8,836.38
97,200.13
97,200.00
14,091.25
1,409.13
15,500.38
15,500.00
19,391.25
1,939.13
21,330.38
21,330.00
83,132.50
8,313.25
91,445.75
91,445.00
Jumlah
(5)
78,332.50
7,833.25
86,165.75
86,165.00
95,132.50
9,513.25
104,645.75
104,645.00
31,547.50
3,154.75
34,702.25
34,702.00
88,547.50
8,854.75
97,402.25
97,402.00
83,747.50
8,374.75
92,122.25
92,122.00
Jumlah
(5)
100,547.50
10,054.75
110,602.25
110,602.00
99,297.50
9,929.75
109,227.25
109,227.00
94,097.50
9,409.75
103,507.25
103,507.00
112,297.50
11,229.75
123,527.25
123,527.00
Jumlah
(5)
82,337.50
8,233.75
90,571.25
90,571.00
Jumlah
(5)
100,809.50
10,080.95
110,890.45
110,890.00
95,609.50
9,560.95
105,170.45
105,170.00
113,809.50
11,380.95
125,190.45
125,190.00
83,849.50
8,384.95
92,234.45
92,234.00
Jumlah
(5)
283,293.75
28,329.38
311,623.13
311,623.00
11,606.50
1,160.65
12,767.15
12,767.00
16,889.00
1,688.90
18,577.90
18,577.00
25,556.25
2,555.63
28,111.88
28,111.00
8,910.00
891.00
9,801.00
9,801.00
Jumlah
(5)
111,567.50
11,156.75
122,724.25
122,724.00
195,167.50
19,516.75
214,684.25
214,684.00
45,327.50
4,532.75
49,860.25
49,860.00
32,367.50
3,236.75
35,604.25
35,604.00
53,267.50
5,326.75
58,594.25
58,594.00
28,767.50
2,876.75
31,644.25
31,644.00
Jumlah
(5)
46,817.50
4,681.75
51,499.25
51,499.00
34,767.50
3,476.75
38,244.25
38,244.00
57,567.50
5,756.75
63,324.25
63,324.00
203,975.00
20,397.50
224,372.50
224,372.00
193,975.00
19,397.50
213,372.50
213,372.00
228,975.00
22,897.50
251,872.50
Jumlah
(5)
251,872.00
Jumlah
(5)
25,425.50
2,542.55
27,968.05
27,968.00
22,425.50
2,242.55
24,668.05
24,668.00
27,425.50
2,742.55
30,168.05
30,168.00
99,523.13
9,952.31
109,475.44
109,475.00
92,323.13
9,232.31
101,555.44
101,555.00
Jumlah
(5)
104,323.13
10,432.31
114,755.44
114,755.00
149,023.13
14,902.31
163,925.44
163,925.00
134,773.13
13,477.31
148,250.44
148,250.00
158,523.13
15,852.31
174,375.44
174,375.00
442,450.00
44,245.00
4,424.50
48,669.50
48,669.00
Jumlah
(5)
143,753.13
14,375.31
158,128.44
158,128.00
158,485.00
15,848.50
174,333.50
174,333.00
203,610.00
20,361.00
223,971.00
223,971.00
19,936.00
1,993.60
21,929.60
21,929.00
Jumlah
(5)
7,375.00
737.50
8,112.50
8,112.00
22,375.00
2,237.50
24,612.50
24,612.00
24,537.50
2,453.75
26,991.25
26,991.00
32,125.00
3,212.50
35,337.50
35,337.00
34,287.50
3,428.75
37,716.25
37,716.00
Jumlah
(5)
47,155.00
4,715.50
51,870.50
51,870.00
49,317.50
4,931.75
54,249.25
54,249.00
26,421.54
2,642.15
29,063.69
29,063.00
30,471.54
3,047.15
33,518.69
33,518.00
Jumlah
(5)
35,211.54
3,521.15
38,732.69
38,732.00
38,172.00
3,817.20
41,989.20
41,989.00
36,675.00
3,667.50
40,342.50
40,342.00
40,444.50
4,044.45
44,488.95
44,488.00
31,449.50
3,144.95
34,594.45
34,594.00
Jumlah
(5)
33,227.00
3,322.70
36,549.70
36,549.00
35,712.00
3,571.20
39,283.20
39,283.00
35,147.00
3,514.70
38,661.70
38,661.00
48,134.10
4,813.41
52,947.51
52,947.00
47,908.90
4,790.89
52,699.79
52,699.00
Jumlah
(5)
45,087.20
4,508.72
49,595.92
49,595.00
44,970.30
4,497.03
49,467.33
49,467.00
80,082.50
8,008.25
88,090.75
88,090.00
71,382.50
7,138.25
78,520.75
78,520.00
69,932.50
6,993.25
76,925.75
76,925.00
Jumlah
(5)
108,665.50
10,866.55
119,532.05
119,532.00
73,357.50
7,335.75
80,693.25
80,693.00
31,172.50
3,117.25
34,289.75
34,289.00
332,581.25
33,258.13
365,839.38
365,839.00
Jumlah
(5)
3,831.25
383.13
4,214.38
4,214.00
16,238.75
1,623.88
17,862.63
17,862.00
21,853.25
2,185.33
24,038.58
24,038.00
Jumlah
(5)
25,054.25
2,505.43
27,559.68
27,559.00
17,453.25
1,745.33
19,198.58
19,198.00
10,418.25
1,041.83
11,460.08
11,460.00
Jumlah
(5)
6,496.35
649.64
7,145.99
7,145.00
4,654.65
465.47
5,120.12
5,120.00
22,946.35
2,294.64
25,240.99
25,240.00
5,558.95
555.90
6,114.85
6,114.00
Jumlah
(5)
3,169.75
316.98
3,486.73
3,486.00
14,418.25
1,441.83
15,860.08
15,860.00
8,595.00
859.50
9,454.50
9,454.00
15,306.25
1,530.63
16,836.88
16,836.00
Jumlah
(5)
4,962.50
496.25
5,458.75
5,458.00
39,126.00
3,912.60
43,038.60
43,038.00
3,989.25
241,425.00
245,414.25
24,541.43
269,955.68
269,955.00
17,346.35
1,734.64
19,080.99
19,080.00
118,000.00
11,800.00
129,800.00
129,800.00
57,000.00
5,700.00
62,700.00
62,700.00
Jumlah
(5)
168,750.00
16,875.00
185,625.00
185,625.00
Jumlah
(5)
43,250.00
4,325.00
432.50
4,757.50
4,757.00
29,062.50
2,906.25
290.63
3,196.88
3,196.00
43,250.00
4,325.00
432.50
4,757.50
4,757.00
32,500.00
3,250.00
325.00
3,575.00
3,575.00
63,200.00
6,320.00
632.00
6,952.00
6,952.00
43,250.00
4,325.00
432.50
4,757.50
4,757.00
Jumlah
(5)
286,000.00
28,600.00
314,600.00
314,600.00
26,500.00
2,650.00
29,150.00
29,150.00
485,500.00
48,550.00
534,050.00
534,050.00
169,700.00
16,970.00
186,670.00
186,670.00
Jumlah
(5)
1,426,480.00
142,648.00
1,569,128.00
1,569,128.00
191,794.00
19,179.40
210,973.40
210,973.00
1,079,594.00
107,959.40
1,187,553.40
1,187,553.00
380,869.80
38,086.98
418,956.78
418,956.00
Jumlah
(5)
454,525.00
45,452.50
499,977.50
499,977.00
212,687.50
21,268.75
233,956.25
233,956.00
1,164,000.00
116,400.00
1,280,400.00
1,280,400.00
45,733.38
4,573.34
50,306.72
50,306.00
173,312.70
17,331.27
190,643.97
190,643.00
Jumlah
(5)
182,733.50
18,273.35
201,006.85
201,006.00
Jumlah
(5)
194,543.00
19,454.30
213,997.30
213,997.00
296,080.00
29,608.00
325,688.00
325,688.00
27,952.50
2,795.25
30,747.75
30,747.00
43,452.50
4,345.25
47,797.75
47,797.00
62,827.50
6,282.75
69,110.25
69,110.00
Jumlah
(5)
85,325.50
8,532.55
93,858.05
93,858.00
Jumlah
(5)
7,510.38
751.04
8,261.41
8,261.00
9,196.00
919.60
10,115.60
10,115.00
10,552.25
1,055.23
11,607.48
11,607.00
20,046.00
2,004.60
22,050.60
22,050.00
Jumlah
(5)
27,170.75
2,717.08
29,887.83
29,887.00
34,383.50
3,438.35
37,821.85
37,821.00
38,845.00
3,884.50
42,729.50
42,729.00
59,382.50
5,938.25
65,320.75
65,320.00
Jumlah
(5)
584,798.75
58,479.88
643,278.63
643,278.00
28,475.00
2,847.50
31,322.50
31,322.00
58,412.50
5,841.25
64,253.75
64,253.00
169,700.00
16,970.00
186,670.00
186,670.00
13,001.75
1,300.18
14,301.93
14,301.00
Jumlah
(5)
782,045.00
78,204.50
860,249.50
860,249.00
307,435.00
30,743.50
338,178.50
338,178.00
550,254.00
55,025.40
605,279.40
605,279.00
Jumlah
(5)
261,504.00
26,150.40
287,654.40
287,654.00
450,254.00
45,025.40
495,279.40
495,279.00
158,567.50
15,856.75
174,424.25
174,424.00
42,941.25
4,294.13
47,235.38
47,235.00
Jumlah
(5)
24,516.25
2,451.63
26,967.88
26,967.00
26,441.25
2,644.13
29,085.38
29,085.00
33,070.00
3,307.00
36,377.00
36,377.00
271,247.50
27,124.75
298,372.25
298,372.00
Jumlah
(5)
140,687.50
14,068.75
154,756.25
154,756.00
65,343.75
6,534.38
71,878.13
71,878.00
90,270.63
9,027.06
99,297.69
99,297.00
16,311.88
1,631.19
17,943.06
17,943.00
11,187.50
1,118.75
12,306.25
12,306.00
10,375.00
1,037.50
11,412.50
11,412.00
Jumlah
(5)
12,811.88
1,281.19
14,093.06
14,093.00
8,311.88
831.19
9,143.06
9,143.00
167,706.25
16,770.63
184,476.88
184,476.00
57,082.50
5,708.25
62,790.75
62,790.00
32,706.25
3,270.63
35,976.88
35,976.00
18,541.25
1,854.13
20,395.38
20,395.00
Jumlah
(5)
221,247.50
22,124.75
243,372.25
243,372.00
20,853.13
2,085.31
22,938.44
22,938.00
59,761.88
5,976.19
65,738.06
65,738.00
71,861.88
7,186.19
79,048.06
79,048.00
137,311.88
13,731.19
151,043.06
151,043.00
335,311.88
33,531.19
368,843.06
368,843.00
Jumlah
(5)
73,229.38
7,322.94
73,677.31
73,677.00
LOKASI : Lati
THN : 2012
SUMBER DANA :
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOOL & EQUIPMENT PRICE PROJECT BUMA 200
JENIS PERALATAN DAN MESIN
WIJAYA TARA ESTETIKABerkarya untuk estetika PROGRAM ANALISAHARGA SATUAN PEKERJAAN
Klasifikasi : Menengah
HARGA
NO. URAIAN PEKERJAAN SAT KOEF SATUAN
Rp
I. STRUKTUR
A. PEK.PERSIAPAN
1 Pembersihan Lapangan/m2
a Bahan :
- Pacul aduk bh 0.0500 35,000.00
- Pengki bh 0.0250 15,000.00
Jumlah.a
b. Upah :
- Kenek ht 0.0200 40,000.00
- Tukang Batu Kasar ht 0.0100 50,000.00
Jumlah.b
Jumlah.a+b
2 Pas. Bouwplank/m'
a Bahan :
- Kaso 5/7, Kayu Borneo m3 0.0050 3,500,000.00
- Papan 2/20, Kayu Borneo m3 0.0055 3,500,000.00
- Benang Rami glg 0.1000 2,000.00
- Paku 7cm kg 0.1000 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2800 40,000.00
Jumlah.b
Jumlah.a+b
B. PEKERJAAN TANAH
1 Galian Tanah/m3
a Upah :
- Tk.Gali Tanah ht 0.7500 60,000.00
Jumlah.a
b Alat Bantu :
- Pacul bh 0.0250 35,000.00
- Benang Rami glg 0.0150 2,000.00
Jumlah.b
Jumlah.a+b
2 Urugan Tanah Kembali/m3
a Upah :
- Tk.Gali Tanah ht 0.3500 60,000.00
Jumlah.a
DAFTAR ANALISA HARGA SATUAN PEKERJAAN
Page 555 of 669
STANDAR
HARGA
Rp
b Alat Bantu :
- Pacul bh 0.0250 35,000.00
- Pengki bh 0.0150 15,000.00
Jumlah.b
Jumlah.a+b
3 Perataan Tanah/m2
a Upah :
- Kenek ht 0.0500 40,000.00
- Mandor Batu ht 0.0030 65,000.00
Jumlah.a
b Alat Bantu :
- Pacul bh 0.0250 35,000.00
- Pengki bh 0.0150 15,000.00
Jumlah.b
Jumlah.a+b
4 Pemadatan Tanah Pondasi/m2, Manual
a Upah :
- Kenek ht 0.2000 40,000.00
- Tk.Gali Tanah ht 0.0500 60,000.00
- Kep.Tukang ht 0.0100 60,000.00
- Mandor Batu ht 0.0030 65,000.00
Jumlah.a
b Alat Bantu :
- Timbrisan Tanah bh 0.1250 30,000.00
Jumlah.b
Jumlah.a+b
5 Pemadatan Tanah Pondasi/m2, Mesin
a Upah :
- Kenek ht 0.2000 40,000.00
- Tk.Gali Tanah ht 0.0500 60,000.00
- Kep.Tukang ht 0.0100 60,000.00
- Mandor Batu ht 0.0030 65,000.00
Jumlah.a
b Alat Bantu :
- Tibrisan Mesin m3 0.2500 60,000.00
Jumlah.b
Jumlah.a+b
6 Urugan Pasir Pondasi/m3
a Bahan :
- Pasir Urug m3 1.2000 125,000.00
Jumlah.a
Page 556 of 669
STANDAR
HARGA
Rp
b Upah :
- Kenek ht 0.3500 40,000.00
Jumlah.b
c Alat Bantu :
- Pacul bh 0.0250 35,000.00
- Pengki bh 0.0150 15,000.00
Jumlah.c
Jumlah.a+b+c
7 Urugan Tanah Dari Luar Lokasi/m3
a Bahan :
- Tanah Urug, Klas-1 m3 1.2000 80,000.00
Jumlah.a
b Upah :
- Kenek ht 0.3500 40,000.00
Jumlah.b
c Alat Bantu :
- Pacul bh 0.0250 35,000.00
- Pengki bh 0.0150 15,000.00
Jumlah.c
Jumlah.a+b+c
8 Urugan Sirtu Dari Luar Lokasi/m3
a Bahan :
- Sirtu Urug, Klas-1 m3 1.2000 150,000.00
Jumlah.a
b Upah :
- Kenek ht 0.3500 40,000.00
Jumlah.b
c Alat Bantu :
- Pacul bh 0.0250 35,000.00
- Pengki bh 0.0150 15,000.00
Jumlah.c
Jumlah.a+b+c
9 Buang Tanah Keluar Lokasi/m3
a Upah :
- Tk.Gali Tanah ht 0.3500 60,000.00
- Mandor Batu ht 0.0120 65,000.00
Jumlah.a
b Alat Bantu :
- Pacul bh 0.2000 35,000.00
- Pengki bh 0.1500 15,000.00
Jumlah.b
Jumlah.a+b
Page 557 of 669
STANDAR
HARGA
Rp
C. PEKERJAAN PONDASI
C.1. PEKERJAAN PONDASI DANGKAL
1 Pondasi Batu Kali 1:4/m3
a Bahan :
- Batu Kali/Belah m3 1.2000 185,000.00
- Semen PC zak 2.7000 53,000.00
- Pasir Pasang m3 0.5000 185,000.00
- Bambu Profil btg 0.2500 6,000.00
- Kawat Beton/ bendrad kg 0.0100 18,000.00
- Benang Rami glg 0.0150 2,000.00
Jumlah.a
b Upah Pasang :
- Kenek ht 0.5000 40,000.00
- Tk.Batu Kasar ht 0.2500 50,000.00
- Kep.Tukang ht 0.0250 60,000.00
- Mandor Batu ht 0.0833 65,000.00
Jumlah.b
c Alat Bantu :
- Ember aduk bh 1.0000 6,000.00
- Pacul aduk bh 0.1000 35,000.00
- Sekop bh 0.1000 40,000.00
Jumlah.c
Jumlah.a+b+c
2 Pondasi Batu Kali 1:5/m3
a Bahan :
- Batu Kali/Belah m3 1.2000 185,000.00
- Semen PC zak 2.5000 53,000.00
- Pasir Pasang m3 0.5000 185,000.00
- Bambu Profil btg 0.2500 6,000.00
- Benang Rami glg 0.0150 2,000.00
Jumlah.a
b Upah Pasang :
- Kenek ht 0.5000 40,000.00
- Tk.Batu Kasar ht 0.2500 50,000.00
- Kep.Tukang ht 0.0250 60,000.00
- Mandor Batu ht 0.0833 65,000.00
Jumlah.b
c Alat Bantu :
- Ember aduk bh 1.0000 6,000.00
- Pacul aduk bh 0.1000 35,000.00
Page 558 of 669
STANDAR
HARGA
Rp
- Sekop bh 0.1000 40,000.00
Jumlah.c
Jumlah.a+b+c
3 Pas.Rollag Bata 1:4/m3
a Bahan :
- Batu Bata Press bh 510.0000 380.00
- Semen PC zak 3.2000 53,000.00
- Pasir Pasang m3 0.3200 185,000.00
- Bambu U. Patok btg 0.0500 6,000.00
- Benang Rami m3 0.0500 2,000.00
Jumlah.a
b Upah Pasang :
- Kenek ht 3.6000 40,000.00
- Tk.Batu Kasar ht 1.2000 50,000.00
Jumlah.b
c Alat Bantu :
- Ember aduk bh 0.2500 6,000.00
- Pacul aduk bh 0.1250 35,000.00
Jumlah.c
Jumlah.a+b+c
4 Pas.Rollag Bata 1:5/m3
a Bahan :
- Batu Bata Press bh 510.0000 380.00
- Semen PC zak 2.5000 53,000.00
- Pasir Pasang m3 0.2500 185,000.00
- Bambu U. Patok m3 0.0500 6,000.00
- Benang Rami m3 0.0500 2,000.00
Jumlah.a
b Upah Pasang :
- Kenek ht 3.6000 40,000.00
- Tk.Batu Kasar ht 1.2000 50,000.00
Jumlah.b
c Alat Bantu :
- Ember aduk bh 0.2500 6,000.00
- Pacul aduk bh 0.1250 35,000.00
Page 559 of 669
STANDAR
HARGA
Rp
Jumlah.c
Jumlah.a+b+c
5 Pas.Batako Kapur 1:3/m2 (Bekisting Pile Cap,Tie Beam)
a Bahan :
- Batako Kapur bh 25.0000 800.00
- Semen PC zak 0.3000 53,000.00
- Pasir Pasang m3 0.0300 185,000.00
Jumlah.a
b Upah Pasang :
- Kenek ht 0.4000 40,000.00
- Tk.Batu Kasar ht 0.2000 50,000.00
Jumlah.b
c Alat Bantu :
- Kaso Profil 5/7, borneo m3 0.0025 3,500,000.00
- Benang Rami m3 0.0650 2,000.00
- Ember aduk bh 0.0250 6,000.00
- Pacul aduk bh 0.0150 35,000.00
Jumlah.c
Jumlah.a+b+c
a Bahan :
- Semen PC zak 0.2500 53,000.00
- Pasir Pasang m3 0.0250 185,000.00
Jumlah.a
b Upah Pasang :
- Kenek ht 0.4000 40,000.00
- Tk.Batu Kasar ht 0.2000 50,000.00
Jumlah.b
c Alat Bantu :
- Benang Rami m3 0.0650 2,000.00
- Ember aduk bh 0.0250 6,000.00
- Pacul aduk bh 0.0150 35,000.00
Jumlah.c
Jumlah.a+b+c
a Bahan :
- Semen PC zak 0.2000 53,000.00
- Pasir Pasang m3 0.0200 185,000.00
Jumlah.a
Page 560 of 669
STANDAR
HARGA
Rp
b Upah Pasang :
- Kenek ht 0.4000 40,000.00
- Tk.Batu Kasar ht 0.2000 50,000.00
Jumlah.b
c Alat Bantu :
- Benang Rami m3 0.0650 2,000.00
- Ember aduk bh 0.0250 6,000.00
- Pacul aduk bh 0.0150 35,000.00
Jumlah.c
Jumlah.a+b+c
a Bahan :
- Semen PC zak 0.1800 53,000.00
- Pasir Pasang m3 0.0180 185,000.00
Jumlah.a
b Upah Pasang :
- Kenek ht 0.4000 40,000.00
- Tk.Batu Kasar ht 0.2000 50,000.00
Jumlah.b
c Alat Bantu :
- Benang Rami m3 0.0650 2,000.00
- Ember aduk bh 0.0250 6,000.00
- Pacul aduk bh 0.0150 35,000.00
Jumlah.c
Jumlah.a+b+c
C.2. PEKERJAAN PONDASI DALAM
1 Pengeboran D50cm & D60cm /m', Bored Pile
a Alat Bantu :
- Crawler Crane jam 0.1300 190,000.00
- Mesin Bor jam 0.1300 160,000.00
Jumlah.a
b Upah Pasang :
- Tk. Gali Tanah ht 0.1600 60,000.00
- Mandor ht 0.0080 65,000.00
Jumlah.b
c Lain-Lain :
- Oli + Solar ls 1.0000 13,500.00
- Alat Bantu ls 0.2200 45,500.00
Jumlah.c
Page 561 of 669
STANDAR
HARGA
Rp
Jumlah.a+b+c
Profit 10% :
Total :
Pembulatan :
2 Pengeboran D70cm, D80cm, D90cm, D100cm /m', Bored Pile
a Alat Bantu :
- Mesin Bor jam 0.1350 160,000.00
Jumlah.a
b Upah Pasang :
- Tk. Gali Tanah ht 0.1600 60,000.00
- Mandor ht 0.0080 65,000.00
Jumlah.b
c Lain-Lain :
- Oli + Solar ls 1.0000 14,000.00
- Alat Bantu ls 0.2200 46,870.00
Jumlah.c
Jumlah.a+b+c
Profit 10% :
Total :
Pembulatan :
3 Pengeboran D110cm /m', Bored Pile
a Alat Bantu :
- Mesin Bor jam 0.1400 160,000.00
Jumlah.a
b Upah Pasang :
- Tk. Gali Tanah ht 0.1600 60,000.00
- Mandor ht 0.0080 65,000.00
Jumlah.b
c Lain-Lain :
- Oli + Solar ls 1.0000 14,000.00
- Alat Bantu ls 0.2200 49,000.00
Jumlah.c
Jumlah.a+b+c
Profit 10% :
Total :
Pembulatan :
4 Pengeboran D120cm & D150cm /m', Bored Pile
a Alat Bantu :
- Mesin Bor jam 0.1550 160,000.00
Page 562 of 669
STANDAR
HARGA
Rp
Jumlah.a
b Upah Pasang :
- Tk. Gali Tanah ht 0.1800 60,000.00
- Mandor ht 0.0090 65,000.00
Jumlah.b
c Lain-Lain :
- Oli + Solar ls 1.0000 15,000.00
- Alat Bantu ls 0.2200 54,250.00
Jumlah.c
Jumlah.a+b+c
Profit 10% :
Total :
Pembulatan :
5 Beton Readymix D50cm /m3, Bored Pile
a Bahan :
- Beton Readymix K-350 m3 1.4000 577,500.00
Jumlah.a
b Upah Pasang :
- Tk. Batu Halus ht 0.4250 55,000.00
- Mandor ht 0.0213 65,000.00
Jumlah.b
c Lain-Lain :
- Alat Bantu : Pipa Tremi+Casing Pelindung ls 1.0000 12,500.00
Jumlah.c
Jumlah.a+b+c
Profit 10% :
Total :
Pembulatan :
6 Beton Readymix D60cm /m3, Bored Pile
a Bahan :
Jumlah.a
b Upah Pasang :
- Tk. Batu Halus ht 0.4250 55,000.00
- Mandor ht 0.0213 65,000.00
Jumlah.b
c Lain-Lain :
Jumlah.c
Jumlah.a+b+c
Profit 10% :
Total :
Page 563 of 669
STANDAR
HARGA
Rp
Pembulatan :
7 Beton Readymix D70cm - D100cm /m3, Bored Pile
a Bahan :
Jumlah.a
b Upah Pasang :
- Tk. Batu Halus ht 0.4250 55,000.00
- Mandor ht 0.0213 65,000.00
Jumlah.b
c Lain-Lain :
Jumlah.c
Jumlah.a+b+c
Profit 10% :
Total :
Pembulatan :
8 Beton Readymix D120cm - D150cm /m3, Bored Pile
a Bahan :
Jumlah.a
b Upah Pasang :
- Tk. Batu Halus ht 0.4250 55,000.00
- Mandor ht 0.0213 65,000.00
Jumlah.b
c Lain-Lain :
Jumlah.c
Jumlah.a+b+c
Profit 10% :
Total :
Pembulatan :
9 Pembesian Bored Pile /kg
a Bahan :
- Besi Beton Ulir kg 1.0000 8,500.00
- Kawat Beton ls 1.0000 180.00
- Kawat Las ls 1.0000 50.00
- Kawat Gantung ls 1.0000 400.00
Jumlah.a
b Upah Pasang :
- Tk. Besi ht 0.0045 55,000.00
- Mandor ht 0.0005 65,000.00
Jumlah.b
Page 564 of 669
STANDAR
HARGA
Rp
c Lain-Lain :
- Alat Bantu ls 1.0000 100.00
Jumlah.c
Jumlah.a+b+c
Profit 10% :
Total :
Pembulatan :
10 Pondasi Tiang Pancang, Mini Pile 28 /m'
a Bahan :
- Tiang Pancang, MP-28, Drop Hammer m' 1.0000 77,000.00
Mutu Beton : K-450
Mutu Baj a : fy=4000kg/cm2, 3 D16
Jumlah.a
PPN 10% :
Total :
Pembulatan :
11 Pondasi Tiang Pancang, Mini Pile 32 /m'
a Bahan :
- Tiang Pancang, MP-32, Drop Hammer m' 1.0000 87,500.00
Mutu Beton : K-450
Jumlah.a
PPN 10% :
Total :
Pembulatan :
12 Pondasi Tiang Pancang, Square Pile 20x20 /m'
a Bahan :
- Tiang Pancang, SQ 20 X 20, Drop Hammer m' 1.0000 79,000.00
Mutu Beton : K-450
Jumlah.a
PPN 10% :
Total :
Pembulatan :
a Bahan :
- Tiang Pancang, SQ 25 X 25, Drop Hammer m' 1.0000 115,000.00
Mutu Beton : K-450
Jumlah.a
PPN 10% :
Page 565 of 669
STANDAR
HARGA
Rp
Total :
Pembulatan :
a Bahan :
- Tiang Pancang, SQ 20 X 20, Jack In Piles m' 1.0000 125,000.00
Mutu Beton : K-450
Jumlah.a
PPN 10% :
Total :
Pembulatan :
a Bahan :
- Tiang Pancang, SQ 30 X 30, Hydraulic Hammer m' 1.0000 120,000.00
Mutu Beton : K-450
Mutu Baj a : fy=4000kg/cm2, Strand 4 d3/8
Jumlah.a
b. Jasa :
- Splice Joint, (Tiap L=3m) bh 1.0000 335,000.00
- Loading & Unloading m' 1.0000 3,500.00
- Jasa Pengelasan, (Tiap L=3m) bh 1.0000 60,000.00
Jumlah.b
Jumlah.a+b
PPN 10% :
Total :
Pembulatan :
a Bahan :
Mutu Beton : K-450
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
PPN 10% :
Total :
Pembulatan :
Page 566 of 669
STANDAR
HARGA
Rp
a Bahan :
Mutu Beton : K-450
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
PPN 10% :
Total :
Pembulatan :
a Bahan :
Mutu Beton : K-450
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
PPN 10% :
Total :
Pembulatan :
a Bahan :
Mutu Beton : K-450
Jumlah.a
b. Jasa :
- Splice Joint, (Tiap L=3m) bh 1.0000 1,100,000.00
Jumlah.b
Jumlah.a+b
Page 567 of 669
STANDAR
HARGA
Rp
PPN 10% :
Total :
Pembulatan :
20 Pondasi Tiang Pancang, Spun Pile 30x30 /m'
a Bahan :
- Tiang Pancang, SP 30 X 30, Drop Hammer m' 1.0000 130,000.00
Mutu Beton : K-600
Mutu Baj a : fy=4000kg/cm2
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
PPN 10% :
Total :
Pembulatan :
a Bahan :
Mutu Beton : K-600
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
PPN 10% :
Total :
Pembulatan :
a Bahan :
Mutu Beton : K-600
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
Page 568 of 669
STANDAR
HARGA
Rp
PPN 10% :
Total :
Pembulatan :
a Bahan :
Mutu Beton : K-600
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
PPN 10% :
Total :
Pembulatan :
a Bahan :
Mutu Beton : K-600
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
PPN 10% :
Total :
Pembulatan :
a Bahan :
Mutu Beton : K-600
Jumlah.a
b. Jasa :
Jumlah.b
Jumlah.a+b
Page 569 of 669
STANDAR
HARGA
Rp
PPN 10% :
Total :
Pembulatan :
26 Bobok kepala tiang < d30 /ttk, Tiang Pancang Solid
a. Upah Pasang :
- Kenek ht 0.6000 40,000.00
- Mandor ht 0.0600 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
27 Bobok kepala tiang d30-d40 /ttk, Tiang Pancang Solid
a. Upah Pasang :
- Kenek ht 0.8500 40,000.00
- Mandor ht 0.0850 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
28 Bobok kepala tiang d45-d50 /ttk, Tiang Pancang Solid
a. Upah Pasang :
- Kenek ht 1.1000 40,000.00
- Mandor ht 0.1100 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
29 Bobok kepala tiang d30-d40 /ttk, Tiang Pancang Spun
a. Upah Pasang :
- Kenek ht 0.6500 40,000.00
- Mandor ht 0.0650 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
30 Bobok kepala tiang d45-d60 /ttk, Tiang Pancang Spun
a. Upah Pasang :
- Kenek ht 0.8500 40,000.00
- Mandor ht 0.0850 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
31 Bobok kepala tiang d30-d40 /ttk, Bored Pile
a. Upah Pasang :
Page 570 of 669
STANDAR
HARGA
Rp
- Kenek ht 0.8500 40,000.00
- Mandor ht 0.0850 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
a. Upah Pasang :
- Kenek ht 1.1000 40,000.00
- Mandor ht 0.1100 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
a. Upah Pasang :
- Kenek ht 1.2000 40,000.00
- Mandor ht 0.1200 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
34 Bobok kepala tiang d110 /ttk, Bored Pile
a. Upah Pasang :
- Kenek ht 1.2500 40,000.00
- Mandor ht 0.1250 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
a. Upah Pasang :
- Kenek ht 1.5000 40,000.00
- Mandor ht 0.1500 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
36 Bobok kepala tiang > d150 /ttk, Bored Pile
a. Upah Pasang :
- Kenek ht 1.7500 40,000.00
- Mandor ht 0.1750 65,000.00
Jumlah.a
Jumlah.a
Pembulatan :
Page 571 of 669
STANDAR
HARGA
Rp
D. PEKERJAAN MORTAR & BETON
1 Spesi 1:3/m3
a Bahan :
- Semen PC zak 2.6500 53,000.00
- Pasir Extra Beton m3 0.3000 200,000.00
Jumlah.a
2 Spesi 1:4/m3
a Bahan :
- Semen PC zak 2.1500 53,000.00
Jumlah.a
3 Spesi 1:5/m3
a Bahan :
- Semen PC zak 1.7500 53,000.00
Jumlah.a
4 Spesi 1:6/m3
a Bahan :
- Semen PC zak 1.5500 53,000.00
Jumlah.a
5 Beton Site Mix 1:1,5:2,5/m3,dgn Seplit
a Bahan :
- Semen PC zak 7.2000 53,000.00
- Seplit 2X3 m3 0.7000 185,000.00
Jumlah.a
b Upah:
- Kenek ht 3.0000 40,000.00
- Tk.Batu Kasar ht 0.5000 50,000.00
- Kep.Tukang ht 0.0500 60,000.00
- Mandor Batu ht 0.0100 65,000.00
Jumlah.b
c Alat Bantu :
- Concrete Mixer m3 0.5000 60,000.00
- Vibrator m3 0.5000 40,000.00
- Ember aduk bh 0.2000 6,000.00
- Pacul aduk bh 0.2000 35,000.00
- Sekop bh 0.2000 40,000.00
Jumlah.c
Jumlah.a+b+c
Page 572 of 669
STANDAR
HARGA
Rp
6 Beton Site Mix 1:2:3/m3,dgn Seplit
a Bahan :
- Semen PC sak 6.4000 53,000.00
- Seplit 2X3 m3 0.8000 185,000.00
Jumlah.a
b Upah :
- Kenek ht 3.0000 40,000.00
- Tk.Batu Kasar ht 0.5000 50,000.00
- Kep.Tukang ht 0.0500 60,000.00
- Mandor Batu ht 0.0100 65,000.00
Jumlah.b
c Alat Bantu :
- Concrete Mixer m3 0.5000 60,000.00
- Vibrator m3 0.5000 40,000.00
- Ember aduk bh 0.2000 6,000.00
- Pacul aduk bh 0.2000 35,000.00
- Sekop bh 0.2000 40,000.00
Jumlah.c
Jumlah.a+b+c
7 Beton Site Mix 1:3:5/m3,dgn seplit
a Bahan :
- Semen PC sak 4.8000 53,000.00
- Seplit 2X3 m3 0.9000 185,000.00
Jumlah.a
b Upah :
- Kenek ht 3.0000 40,000.00
- Tk.Batu Kasar ht 0.5000 50,000.00
- Kep.Tukang ht 0.0500 60,000.00
- Mandor Batu ht 0.0100 65,000.00
Jumlah.b
c Alat Bantu :
- Concrete Mixer m3 0.5000 60,000.00
- Vibrator m3 0.5000 40,000.00
- Ember aduk bh 0.2000 6,000.00
- Pacul aduk bh 0.2000 35,000.00
- Sekop bh 0.2000 40,000.00
Jumlah.c
Jumlah.a+b+c
8 Beton Ready Mix K.350/m3
a Bahan :
- Beton K.350 m3 1.1500 577,500.00
Page 573 of 669
STANDAR
HARGA
Rp
Jumlah.a
b Upah :
- Kenek ht 2.5000 40,000.00
- Tk.Batu Kasar ht 0.4167 50,000.00
- Kep.Tukang ht 0.0417 60,000.00
- Mandor Batu ht 0.0083 65,000.00
Jumlah.b
c Alat Bantu Utama :
- Pompa beton m3 1.0000 100,000.00
- Vibrator m3 1.0000 40,000.00
- Ember aduk bh 0.0500 6,000.00
- Pacul aduk bh 0.0500 35,000.00
- Sekop bh 0.0500 40,000.00
Jumlah.c
Jumlah.a+b+c
a Bahan :
- Beton K.300 m3 1.1500 566,500.00
Jumlah.a
b Upah :
- Kenek ht 2.5000 40,000.00
- Tk.Batu Kasar ht 0.4167 50,000.00
- Kep.Tukang ht 0.0417 60,000.00
- Mandor Batu ht 0.0083 65,000.00
Jumlah.b
- Pompa beton m3 1.0000 100,000.00
- Vibrator m3 1.0000 40,000.00
- Ember aduk bh 0.0500 6,000.00
- Pacul aduk bh 0.0500 35,000.00
- Sekop bh 0.0500 40,000.00
Jumlah.c
Jumlah.a+b+c
a Bahan :
- Beton K.275 m3 1.1500 550,000.00
Jumlah.a
b Upah :
- Kenek ht 2.5000 40,000.00
- Tk.Batu Kasar ht 0.4167 50,000.00
- Kep.Tukang ht 0.0417 60,000.00
- Mandor Batu ht 0.0083 65,000.00
Page 574 of 669
STANDAR
HARGA
Rp
Jumlah.b
- Pompa beton m3 1.0000 100,000.00
- Vibrator m3 1.0000 40,000.00
- Ember aduk bh 0.0500 6,000.00
- Pacul aduk bh 0.0500 35,000.00
- Sekop bh 0.0500 40,000.00
Jumlah.c
Jumlah.a+b+c
a Bahan :
- Beton K.250 m3 1.1500 539,000.00
Jumlah.a
b Upah :
- Kenek ht 2.5000 40,000.00
- Tk.Batu Kasar ht 0.4167 50,000.00
- Kep.Tukang ht 0.0417 60,000.00
- Mandor Batu ht 0.0083 65,000.00
Jumlah.b
- Pompa beton m3 1.0000 100,000.00
- Vibrator m3 1.0000 40,000.00
- Ember aduk bh 0.0500 6,000.00
- Pacul aduk bh 0.0500 35,000.00
- Sekop bh 0.0500 40,000.00
Jumlah.c
Jumlah.a+b+c
a Bahan :
- Beton K.225 m3 1.1500 528,000.00
Jumlah.a
b Upah :
- Kenek ht 2.5000 40,000.00
- Tk.Batu Kasar ht 0.4167 50,000.00
- Kep.Tukang ht 0.0417 60,000.00
- Mandor Batu ht 0.0083 65,000.00
Jumlah.b
- Pompa beton m3 1.0000 100,000.00
- Vibrator m3 1.0000 40,000.00
- Ember aduk bh 0.0500 6,000.00
- Pacul aduk bh 0.0500 35,000.00
Page 575 of 669
STANDAR
HARGA
Rp
- Sekop bh 0.0500 40,000.00
Jumlah.c
Jumlah.a+b+c
a Bahan :
- Beton K.175 m3 1.1500 506,000.00
Jumlah.a
b Upah :
- Kenek ht 2.5000 40,000.00
- Tk.Batu Kasar ht 0.4167 50,000.00
- Kep.Tukang ht 0.0417 60,000.00
- Mandor Batu ht 0.0083 65,000.00
Jumlah.b
- Pompa beton m3 1.0000 100,000.00
- Vibrator m3 1.0000 40,000.00
- Ember aduk bh 0.0500 6,000.00
- Pacul aduk bh 0.0500 35,000.00
- Sekop bh 0.0500 40,000.00
Jumlah.c
Jumlah.a+b+c
E. PEKERJAAN BEKISTING & PEMBESIAN
1 Bekisting Poer/m2 2xpakai dgn Triplex 9mm
a Bahan :
- Triplex Tepi, 121x242, MP9mm lbr 0.2500 110,000.00
- Kaso Klam 4x6, Kayu Borneo m3 0.0065 3,500,000.00
- Kaso Stut 4x6, Kayu Borneo m3 0.0065 3,500,000.00
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.2000 12,000.00
- Paku 7cm kg 0.2000 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.1200 40,000.00
- Tk.Kayu Halus ht 0.1500 55,000.00
- Kep.Tukang ht 0.1500 60,000.00
- Mandor Batu ht 0.0500 65,000.00
- Tukang Kayu Halus (Bongkar Cetakan) ht 0.1200 55,000.00
Jumlah.b
Jumlah.a+b
2 Bekisting Poer/m2 2xpakai dgn Triplex 12mm
a Bahan :
Page 576 of 669
STANDAR
HARGA
Rp
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.2000 12,000.00
- Paku 7cm kg 0.2000 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.1200 40,000.00
- Tk.Kayu Halus ht 0.1500 55,000.00
- Kep.Tukang ht 0.1500 60,000.00
- Mandor Batu ht 0.0500 65,000.00
Jumlah.b
Jumlah.a+b
3 Bekisting Sloof/m2 2xpakai dgn Triplex 9mm
a Bahan :
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.2000 12,000.00
- Paku 7cm kg 0.2000 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.1200 40,000.00
- Tk.Kayu Halus ht 0.1500 55,000.00
- Kep.Tukang ht 0.1500 60,000.00
- Mandor Batu ht 0.0500 65,000.00
Jumlah.b
Jumlah.a+b
4 Bekisting Sloof/m2 2xpakai dgn Triplex 12mm
a Bahan :
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.2000 12,000.00
- Paku 10cm kg 0.2000 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.1200 40,000.00
- Tk.Kayu Halus ht 0.1500 55,000.00
Page 577 of 669
STANDAR
HARGA
Rp
- Kep.Tukang ht 0.1500 60,000.00
- Mandor Batu ht 0.0500 65,000.00
Jumlah.b
Jumlah.a+b
5 Bekisting Kolom/m2 2xpakai dgn Triplex 9mm
a Bahan :
- Kaso Klam 4x6, Kayu Kamper Singkil m3 0.0075 6,000,000.00
- Kaso Stut 5x7, Kayu Kamper Singkil m3 0.0075 6,000,000.00
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.4500 12,000.00
- Paku 10cm kg 0.4500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2700 40,000.00
- Tk.Kayu Halus ht 0.3500 55,000.00
- Kep.Tukang ht 0.3500 60,000.00
- Mandor Batu ht 0.0600 65,000.00
Jumlah.b
Jumlah.a+b
6 Bekisting Kolom/m2 2xpakai dgn Triplex 12mm
a Bahan :
- Triplex Tepi, 121x242, MP12mm m3 0.2500 150,000.00
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.4500 12,000.00
- Paku 10cm kg 0.4500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2700 40,000.00
- Tk.Kayu Halus ht 0.3500 55,000.00
- Kep.Tukang ht 0.3500 60,000.00
- Mandor Batu ht 0.0600 65,000.00
Jumlah.b
Jumlah.a+b
7 Bekisting Balok/m2 2xpakai dgn Triplex 9mm
a Bahan :
- Triplex Tepi U lbr 0.2500 110,000.00
Page 578 of 669
STANDAR
HARGA
Rp
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.4500 12,000.00
- Paku 10cm kg 0.4500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2700 40,000.00
- Tk.Kayu Halus ht 0.3500 55,000.00
- Kep.Tukang ht 0.3500 60,000.00
- Mandor Batu ht 0.0600 65,000.00
Jumlah.b
Jumlah.a+b
8 Bekisting Balok/m2 2xpakai dgn Triplex 12mm
a Bahan :
- Triplex Tepi U lbr 0.2500 150,000.00
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.4500 12,000.00
- Paku 10cm kg 0.4500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2700 40,000.00
- Tk.Kayu Halus ht 0.3500 55,000.00
- Kep.Tukang ht 0.3500 60,000.00
- Mandor Batu ht 0.0600 65,000.00
Jumlah.b
Jumlah.a+b
9 Bekisting Plat/m2 2xpakai dgn Triplex 9mm
a Bahan :
- Triplex Bawah lbr 0.2500 110,000.00
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.4500 12,000.00
- Paku 10cm kg 0.4500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2700 40,000.00
- Tk.Kayu Halus ht 0.3500 55,000.00
Page 579 of 669
STANDAR
HARGA
Rp
- Kep.Tukang ht 0.3500 60,000.00
- Mandor Batu ht 0.0600 65,000.00
Jumlah.b
Jumlah.a+b
10 Bekisting Plat/m2 2xpakai dgn Triplex 12mm
a Bahan :
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.4500 12,000.00
- Paku 10cm kg 0.4500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2700 40,000.00
- Tk.Kayu Halus ht 0.3500 55,000.00
- Kep.Tukang ht 0.3500 60,000.00
- Mandor Batu ht 0.0600 65,000.00
Jumlah.b
Jumlah.a+b
11 Bekisting Tangga/m2 2xpakai dgn Triplex 9mm
a Bahan :
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.4500 12,000.00
- Paku 10cm kg 0.4500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2700 40,000.00
- Tk.Kayu Halus ht 0.3500 55,000.00
- Kep.Tukang ht 0.3500 60,000.00
- Mandor Batu ht 0.0600 65,000.00
Jumlah.b
Jumlah.a+b
12 Bekisting Tangga/m2 2xpakai dgn Triplex 12mm
a Bahan :
Page 580 of 669
STANDAR
HARGA
Rp
- Benang Rami glg 0.0500 2,000.00
- Paku 5cm kg 0.4500 12,000.00
- Paku 10cm kg 0.4500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.2700 40,000.00
- Tk.Kayu Halus ht 0.3500 55,000.00
- Kep.Tukang ht 0.3500 60,000.00
- Mandor Batu ht 0.0600 65,000.00
Jumlah.b
Jumlah.a+b
13 Bekisting Beton Praktis/m2
a Bahan :
- Papan Tepi 2/20, Kayu Borneo m3 0.0450 3,500,000.00
- Paku 5cm kg 0.1500 12,000.00
Jumlah.a
b Upah :
- Kenek ht 0.1350 40,000.00
- Tk.Kayu Kasar ht 0.1750 50,000.00
- Kep.Tukang ht 0.1750 60,000.00
- Mandor Batu ht 0.0300 65,000.00
Jumlah.b
Jumlah.a+b
14 Pembesian Polos/kg
a Bahan :
- Besi Polos kg 1.1000 8,000.00
Jumlah.a
b Upah Buat & Pasang :
- Kenek ht 0.0100 40,000.00
- Tk.Besi ht 0.0050 55,000.00
- Kep.Tukang ht 0.0010 60,000.00
- Mandor ht 0.0003 65,000.00
Jumlah.b
c Alat Bantu :
- Bar Cutter kg 0.2500 500.00
- Bar Binder kg 0.2500 500.00
Page 581 of 669
STANDAR
HARGA
Rp
Jumlah.c
Jumlah.a+b+c
15 Pembesian Ulir/kg
a Bahan :
- Besi Ulir kg 1.1000 8,500.00
Jumlah.a
b Upah Buat & Pasang :
- Kenek ht 0.0100 40,000.00
- Tk.Besi ht 0.0050 55,000.00
- Kep.Tukang ht 0.0010 60,000.00
- Mandor ht 0.0003 65,000.00
Jumlah.b
c Alat Bantu :
- Bar Cutter kg 0.2500 500.00
- Bar Binder kg 0.2500 500.00
Jumlah.c
Jumlah.a+b+c
F. PEKERJAAN BETON BERTULANG
1 Beton Praktis /m3
a Beton 1Pc:2Psr:3Spl m3 1.0000 #N/A
b Bekisting Praktis m2 6.5000 #N/A
c Pembesian Polos kg 80.0000 #N/A
d Tambahan Upah Tk.Batu+Kenek ht 0.0500 90,000.00
Jumlah.a
2 Pile Cap /m3
a Beton Ready Mix, K-350 m3 1.0000 #N/A
b Bekisting m2 4.0000 #N/A
c Pembesian Ulir kg 150.0000 #N/A
Jumlah.a
3 Pile Cap /m3
Jumlah.a
4 Pile Cap /m3
Page 582 of 669
STANDAR
HARGA
Rp
Jumlah.a
5 Pile Cap /m3
Jumlah.a
6 Pile Cap /m3
Jumlah.a
7 Pile Cap /m3
Jumlah.a
8 Tie Beam /m3
Jumlah.a
9 Tie Beam /m3
Jumlah.a
10 Tie Beam /m3
Jumlah.a
11 Tie Beam /m3
Page 583 of 669
STANDAR
HARGA
Rp
Jumlah.a
12 Tie Beam /m3
Jumlah.a
13 Tie Beam /m3
Jumlah.a
14 Pelat Lantai /m3
Jumlah.a
15 Pelat Lantai /m3
Jumlah.a
16 Pelat Lantai /m3
Jumlah.a
17 Pelat Lantai /m3
Jumlah.a
Page 584 of 669
STANDAR
HARGA
Rp
18 Pelat Lantai /m3
Jumlah.a
19 Pelat Lantai /m3
Jumlah.a
20 Pelat Kantilever /m3
Jumlah.a
Jumlah.a
Jumlah.a
Jumlah.a
Page 585 of 669
STANDAR
HARGA
Rp
Jumlah.a
Jumlah.a
26 Balok Anak /m3
Jumlah.a
27 Balok Anak /m3
Jumlah.a
28 Balok Anak /m3
Jumlah.a
29 Balok Anak /m3
Jumlah.a
30 Balok Anak /m3
Jumlah.a
31 Balok Anak /m3
Page 586 of 669
STANDAR
HARGA
Rp
Jumlah.a
32 Balok Induk /m3
Jumlah.a
33 Balok Induk /m3
Jumlah.a
34 Balok Induk /m3
Jumlah.a
35 Balok Induk /m3
Jumlah.a
36 Balok Induk /m3
Jumlah.a
37 Balok Induk /m3
Jumlah.a
38 Kolom Beton /m3
Page 587 of 669
STANDAR
HARGA
Rp
Jumlah.a
39 Kolom Beton /m3
Jumlah.a
40 Kolom Beton /m3
Jumlah.a
41 Kolom Beton /m3
Jumlah.a
42 Kolom Beton /m3
Jumlah.a
43 Kolom Beton /m3
Jumlah.a
44 Tangga Beton /m3
Jumlah.a
Page 588 of 669
STANDAR
HARGA
Rp
45 Tangga Beton /m3
Jumlah.a
46 Tangga Beton /m3
Jumlah.a
47 Tangga Beton /m3
Jumlah.a
48 Tangga Beton /m3
Jumlah.a
49 Tangga Beton /m3
Jumlah.a
50 Retaining Wall Beton /m3
Jumlah.a
Page 589 of 669
STANDAR
HARGA
Rp
Jumlah.a
Jumlah.a
Jumlah.a
Jumlah.a
Jumlah.a
56 Shear Wall Beton /m3
Jumlah.a
Jumlah.a
Page 590 of 669
STANDAR
HARGA
Rp
Jumlah.a
Jumlah.a
Jumlah.a
Jumlah.a
G. PEK.ATAP
1 Kuda-kuda Baja dgn WF/kg
a Bahan :
- Baja WF kg 1.1000 9,000.00
- Genzet 20KVa unit 0.0020 70,000.00
- Travo Las unit 0.0020 70,000.00
- Mesin Gurinda unit 0.0010 50,000.00
- Mesin Bor unit 0.0010 50,000.00
- Mata Gerinda bh 0.0030 20,000.00
- Mata Bor bh 0.0030 25,000.00
- Kawat Las kg 0.0030 20,000.00
Jumlah.a
b Upah Buat :
- Kenek Baja ht 0.0200 60,000.00
- Tukang Baja ht 0.0200 75,000.00
- Mandor Baja ht 0.0070 100,000.00
Jumlah.b
c Upah Erection :
- Transport kg 1.0000 1,047.50
Page 591 of 669
STANDAR
HARGA
Rp
- Kenek Baja ht 0.0100 60,000.00
- Tukang Baja ht 0.0050 75,000.00
- Mandor Baja ht 0.0020 100,000.00
Jumlah.c
Jumlah.a+b+c
2 Kuda-kuda Baja dgn Siku/kg
a Bahan :
- Baja Siku kg 1.1000 7,500.00
- Genzet 20KVa unit 0.0020 70,000.00
- Travo Las unit 0.0020 70,000.00
- Mesin Bor unit 0.0010 50,000.00
- Mata Gerinda bh 0.0030 20,000.00
- Mata Bor bh 0.0030 25,000.00
- Kawat Las kg 0.0030 20,000.00
Jumlah.a
b Upah Buat :
- Kenek Baja ht 0.0200 60,000.00
- Tukang Baja ht 0.0200 75,000.00
- Mandor Baja ht 0.0070 100,000.00
Jumlah.b
c Upah Erection+Transport :
- Transport kg 1.0000 882.50
- Kenek Baja ht 0.0100 60,000.00
- Tukang Baja ht 0.0050 75,000.00
- Mandor Baja ht 0.0020 100,000.00
Jumlah.c
Jumlah.a+b+c
3 Gording Baja CNP/kg
a Bahan :
- Baja CNP kg 1.1000 8,000.00
- Genzet 20KVa unit 0.0020 70,000.00
- Travo Las unit 0.0020 70,000.00
- Mesin Bor unit 0.0010 50,000.00
- Mata Gerinda bh 0.0025 20,000.00
- Mata Bor bh 0.0025 25,000.00
- Kawat Las kg 0.0025 20,000.00
- Baut dia 12mm-1" bh 0.1500 1,500.00
Jumlah.a
b Upah Buat :
- Kenek Baja ht 0.0200 60,000.00
- Tukang Baja ht 0.0200 75,000.00
Page 592 of 669
STANDAR
HARGA
Rp
- Mandor Baja ht 0.0070 100,000.00
Jumlah.b
c Upah Erection+Transport :
- Transport kg 1.0000 956.75
- Kenek Baja ht 0.0100 60,000.00
- Tukang Baja ht 0.0050 75,000.00
- Mandor Baja ht 0.0020 100,000.00
Jumlah.c
Jumlah.a+b+c
H. PEK.LANTAI
1 Urugan Tanah Lantai/m3
(Tanah Dari Dalam)
a Bahan :
- Tanah Urug m3 0.0000 80,000.00
Jumlah.a
b Upah :
- Mengurug Tanah Padat m3 1.2500 #N/A
- Pemadatan Tanah 2X, Menggunakan : Mesin Stamper m2 6.0000 #N/A
Jumlah.b
Jumlah.a+b
2 Urugan Tanah Lantai/m3
(Tanah Dari Luar)
a Bahan :
- Tanah Urug m3 1.2500 80,000.00
Jumlah.a
b Upah :
- Mengurug Tanah Padat m3 1.2500 #N/A
Jumlah.b
Jumlah.a+b
3 Pemadatan Tanah Lantai/m2
(Dgn Mesin Stamper)
a Upah :
Jumlah.a
b Alat :
- Mesin Stamper m3 0.0533 60,000.00
Jumlah.b
Jumlah.a+b
4 Rabat Beton T.5cm/m2, Tanpa Tulang
a Bahan :
Page 593 of 669
STANDAR
HARGA
Rp
- Beton 1Pc:3psr:5Spl m3 0.0500 #N/A
Jumlah.a
b Upah :
- Kenek ht 0.1000 40,000.00
- Tk.Batu Halus ht 0.0500 55,000.00
- Kep.Tukang ht 0.0100 60,000.00
- Mandor batu ht 0.0033 65,000.00
Jumlah.b
Jumlah.a+b
5 Rabat Beton T.7cm/m2, Tanpa Tulang
a Bahan :
- Beton 1Pc:3psr:5Spl m3 0.0700 #N/A
Jumlah.a
b Upah :
- Kenek ht 0.1500 40,000.00
- Tk.Batu Halus ht 0.0750 55,000.00
- Kep.Tukang ht 0.0150 60,000.00
- Mandor ht 0.0050 65,000.00
Jumlah.b
Jumlah.a+b
6 Plat Duiker Pintu Masuk L.Sal.0,50M/m'
(Tebal Plat 10cm)
a Beton 1Pc:2Psr:3Spl m3 0.0700 #N/A
b Bekisting Papan m2 0.5000 #N/A
c Besi dia 10mm, 2 Lapis Jarak 15cm kg 9.5020 #N/A
d Besi dia 8mm, 2 Lapis Jarak 20cm kg 2.6070 #N/A
Jumlah.a
7 Plat Duiker Pintu Masuk L.0,75M/m'
(Tebal Plat 12,5cm)
a Beton 1Pc:2Psr:3Spl m3 0.1187 813,000.00
c Besi dia 10mm, 2 Lapis Jarak 12,5cm kg 10.8592 #N/A
Jumlah.a
8 Plat Duiker Pintu Masuk L.1,00M/m'
(Tebal Plat 15cm)
a Beton 1Pc:2Psr:3Spl m3 0.1800 813,000.00
c Besi dia 10mm, 2 Lapis Jarak 10cm kg 16.2888 #N/A
Jumlah.a
Page 594 of 669
STANDAR
HARGA
Rp
Page 595 of 669
STANDAR
JUMLAH HARGA
Rp
1,750.00
375.00
2,125.00
800.00
500.00
1,300.00
4,000.00
17,500.00
19,250.00
200.00
1,200.00
38,150.00
11,200.00
11,200.00
50,000.00
45,000.00
45,000.00
875.00
30.00
905.00
46,000.00
21,000.00
21,000.00
Page 596 of 669
STANDAR
JUMLAH HARGA
Rp
875.00
225.00
1,100.00
23,000.00
2,000.00
195.00
3,000.00
875.00
225.00
1,100.00
5,000.00
8,000.00
3,000.00
600.00
195.00
11,795.00
3,750.00
3,750.00
16,000.00
8,000.00
3,000.00
600.00
195.00
11,795.00
15,000.00
15,000.00
27,000.00
150,000.00
150,000.00
Page 597 of 669
STANDAR
JUMLAH HARGA
Rp
14,000.00
14,000.00
875.00
225.00
1,100.00
166,000.00
96,000.00
96,000.00
14,000.00
14,000.00
875.00
225.00
1,100.00
112,000.00
180,000.00
180,000.00
14,000.00
14,000.00
875.00
225.00
1,100.00
196,000.00
21,000.00
780.00
22,000.00
7,000.00
2,250.00
9,250.00
32,000.00
Page 598 of 669
STANDAR
JUMLAH HARGA
Rp
222,000.00
143,100.00
92,500.00
1,500.00
180.00
30.00
459,310.00
20,000.00
12,500.00
1,500.00
5,416.67
39,416.67
6,000.00
3,500.00
4,000.00
13,500.00
513,000.00
222,000.00
132,500.00
92,500.00
1,500.00
180.00
30.00
448,710.00
20,000.00
12,500.00
1,500.00
5,416.67
39,416.67
6,000.00
3,500.00
Page 599 of 669
STANDAR
JUMLAH HARGA
Rp
4,000.00
13,500.00
502,000.00
193,800.00
169,600.00
59,200.00
300.00
100.00
423,000.00
144,000.00
60,000.00
204,000.00
1,500.00
4,375.00
5,875.00
633,000.00
193,800.00
132,500.00
46,250.00
300.00
100.00
372,950.00
144,000.00
60,000.00
204,000.00
1,500.00
4,375.00
Page 600 of 669
STANDAR
JUMLAH HARGA
Rp
5,875.00
583,000.00
20,000.00
15,900.00
5,550.00
41,450.00
16,000.00
10,000.00
26,000.00
8,750.00
130.00
150.00
525.00
9,555.00
78,000.00
20,000.00
13,250.00
4,625.00
37,875.00
16,000.00
10,000.00
26,000.00
8,750.00
130.00
150.00
525.00
9,555.00
74,000.00
20,000.00
10,600.00
3,700.00
34,300.00
Page 601 of 669
STANDAR
JUMLAH HARGA
Rp
16,000.00
10,000.00
26,000.00
8,750.00
130.00
150.00
525.00
9,555.00
70,000.00
20,000.00
9,540.00
3,330.00
32,870.00
16,000.00
10,000.00
26,000.00
8,750.00
130.00
150.00
525.00
9,555.00
69,000.00
24,700.00
20,800.00
45,500.00
9,600.00
520.00
10,120.00
13,500.00
10,010.00
23,510.00
Page 602 of 669
STANDAR
JUMLAH HARGA
Rp
80,000.00
8,000.00
88,000.00
88,000.00
25,270.00
21,600.00
46,870.00
9,600.00
520.00
10,120.00
14,000.00
10,311.40
24,311.40
82,000.00
8,200.00
90,200.00
91,000.00
26,600.00
22,400.00
49,000.00
9,600.00
520.00
10,120.00
14,000.00
10,780.00
24,780.00
84,000.00
8,400.00
92,400.00
93,000.00
29,450.00
24,800.00
Page 603 of 669
STANDAR
JUMLAH HARGA
Rp
54,250.00
10,800.00
585.00
11,385.00
15,000.00
11,935.00
26,935.00
93,000.00
9,300.00
102,300.00
103,000.00
808,500.00
808,500.00
23,375.00
1,381.25
24,756.25
12,500.00
12,500.00
846,000.00
84,600.00
930,600.00
931,000.00
750,750.00
750,750.00
23,375.00
1,381.25
24,756.25
12,500.00
12,500.00
789,000.00
78,900.00
867,900.00
Page 604 of 669
STANDAR
JUMLAH HARGA
Rp
868,000.00
693,000.00
693,000.00
23,375.00
1,381.25
24,756.25
12,500.00
12,500.00
731,000.00
73,100.00
804,100.00
805,000.00
664,125.00
664,125.00
23,375.00
1,381.25
24,756.25
12,500.00
12,500.00
702,000.00
70,200.00
772,200.00
773,000.00
8,500.00
180.00
50.00
400.00
9,130.00
247.50
29.25
276.75
Page 605 of 669
STANDAR
JUMLAH HARGA
Rp
100.00
100.00
10,000.00
1,000.00
11,000.00
11,000.00
77,000.00
77,000.00
7,700.00
84,700.00
85,000.00
87,500.00
88,000.00
8,800.00
96,800.00
97,000.00
79,000.00
79,000.00
7,900.00
86,900.00
87,000.00
115,000.00
115,000.00
11,500.00
Page 606 of 669
STANDAR
JUMLAH HARGA
Rp
126,500.00
127,000.00
125,000.00
125,000.00
12,500.00
137,500.00
138,000.00
120,000.00
120,000.00
335,000.00
3,500.00
60,000.00
398,500.00
519,000.00
51,900.00
570,900.00
571,000.00
150,000.00
150,000.00
525,000.00
3,500.00
80,000.00
608,500.00
759,000.00
75,900.00
834,900.00
835,000.00
Page 607 of 669
STANDAR
JUMLAH HARGA
Rp
190,000.00
190,000.00
725,000.00
3,500.00
100,000.00
828,500.00
1,019,000.00
101,900.00
1,120,900.00
1,121,000.00
235,000.00
235,000.00
900,000.00
3,500.00
120,000.00
1,023,500.00
1,259,000.00
125,900.00
1,384,900.00
1,385,000.00
280,000.00
280,000.00
1,100,000.00
3,500.00
150,000.00
1,253,500.00
1,534,000.00
Page 608 of 669
STANDAR
JUMLAH HARGA
Rp
153,400.00
1,687,400.00
1,688,000.00
130,000.00
130,000.00
3,000.00
100,000.00
103,000.00
233,000.00
23,300.00
256,300.00
257,000.00
148,000.00
148,000.00
3,000.00
125,000.00
128,000.00
276,000.00
27,600.00
303,600.00
304,000.00
188,000.00
188,000.00
3,000.00
150,000.00
153,000.00
341,000.00
Page 609 of 669
STANDAR
JUMLAH HARGA
Rp
34,100.00
375,100.00
376,000.00
225,000.00
225,000.00
3,000.00
175,000.00
178,000.00
403,000.00
40,300.00
443,300.00
444,000.00
288,000.00
288,000.00
3,000.00
200,000.00
203,000.00
491,000.00
49,100.00
540,100.00
541,000.00
388,000.00
388,000.00
3,000.00
225,000.00
228,000.00
616,000.00
Page 610 of 669
STANDAR
JUMLAH HARGA
Rp
61,600.00
677,600.00
678,000.00
24,000.00
3,900.00
27,900.00
28,000.00
28,000.00
34,000.00
5,525.00
39,525.00
40,000.00
40,000.00
44,000.00
7,150.00
51,150.00
52,000.00
52,000.00
26,000.00
4,225.00
30,225.00
31,000.00
31,000.00
34,000.00
5,525.00
39,525.00
40,000.00
40,000.00
Page 611 of 669
STANDAR
JUMLAH HARGA
Rp
34,000.00
5,525.00
39,525.00
40,000.00
40,000.00
44,000.00
7,150.00
51,150.00
52,000.00
52,000.00
48,000.00
7,800.00
55,800.00
56,000.00
56,000.00
50,000.00
8,125.00
58,125.00
59,000.00
59,000.00
60,000.00
9,750.00
69,750.00
70,000.00
70,000.00
70,000.00
11,375.00
81,375.00
82,000.00
82,000.00
Page 612 of 669
STANDAR
JUMLAH HARGA
Rp
140,450.00
60,000.00
201,000.00
113,950.00
60,000.00
174,000.00
92,750.00
70,000.00
163,000.00
82,150.00
70,000.00
153,000.00
381,600.00
100,000.00
129,500.00
611,100.00
120,000.00
25,000.00
3,000.00
650.00
148,650.00
30,000.00
20,000.00
1,200.00
7,000.00
8,000.00
66,200.00
826,000.00
Page 613 of 669
STANDAR
JUMLAH HARGA
Rp
339,200.00
110,000.00
148,000.00
597,200.00
120,000.00
25,000.00
3,000.00
650.00
148,650.00
30,000.00
20,000.00
1,200.00
7,000.00
8,000.00
66,200.00
813,000.00
254,400.00
130,000.00
166,500.00
550,900.00
120,000.00
25,000.00
3,000.00
650.00
148,650.00
30,000.00
20,000.00
1,200.00
7,000.00
8,000.00
66,200.00
766,000.00
664,125.00
Page 614 of 669
STANDAR
JUMLAH HARGA
Rp
664,125.00
100,000.00
20,833.33
2,500.00
541.67
123,875.00
100,000.00
40,000.00
300.00
1,750.00
2,000.00
144,050.00
933,000.00
651,475.00
651,475.00
100,000.00
20,833.33
2,500.00
541.67
123,875.00
100,000.00
40,000.00
300.00
1,750.00
2,000.00
144,050.00
920,000.00
632,500.00
632,500.00
100,000.00
20,833.33
2,500.00
541.67
Page 615 of 669
STANDAR
JUMLAH HARGA
Rp
123,875.00
100,000.00
40,000.00
300.00
1,750.00
2,000.00
144,050.00
901,000.00
619,850.00
619,850.00
100,000.00
20,833.33
2,500.00
541.67
123,875.00
100,000.00
40,000.00
300.00
1,750.00
2,000.00
144,050.00
888,000.00
607,200.00
607,200.00
100,000.00
20,833.33
2,500.00
541.67
123,875.00
100,000.00
40,000.00
300.00
1,750.00
Page 616 of 669
STANDAR
JUMLAH HARGA
Rp
2,000.00
144,050.00
876,000.00
581,900.00
581,900.00
100,000.00
20,833.33
2,500.00
541.67
123,875.00
100,000.00
40,000.00
300.00
1,750.00
2,000.00
144,050.00
850,000.00
27,500.00
22,750.00
22,750.00
100.00
2,400.00
2,400.00
77,900.00
4,800.00
8,250.00
9,000.00
3,250.00
6,600.00
31,900.00
110,000.00
37,500.00
Page 617 of 669
STANDAR
JUMLAH HARGA
Rp
22,750.00
22,750.00
100.00
2,400.00
2,400.00
87,900.00
4,800.00
8,250.00
9,000.00
3,250.00
6,600.00
31,900.00
120,000.00
27,500.00
22,750.00
22,750.00
100.00
2,400.00
2,400.00
77,900.00
4,800.00
8,250.00
9,000.00
3,250.00
6,600.00
31,900.00
110,000.00
37,500.00
22,750.00
22,750.00
100.00
2,400.00
2,400.00
87,900.00
4,800.00
8,250.00
Page 618 of 669
STANDAR
JUMLAH HARGA
Rp
9,000.00
3,250.00
6,600.00
31,900.00
120,000.00
27,500.00
45,000.00
45,000.00
100.00
5,400.00
5,400.00
128,400.00
10,800.00
19,250.00
21,000.00
3,900.00
6,600.00
61,550.00
190,000.00
37,500.00
45,000.00
45,000.00
100.00
5,400.00
5,400.00
138,400.00
10,800.00
19,250.00
21,000.00
3,900.00
6,600.00
61,550.00
200,000.00
27,500.00
Page 619 of 669
STANDAR
JUMLAH HARGA
Rp
45,000.00
45,000.00
100.00
5,400.00
5,400.00
128,400.00
10,800.00
19,250.00
21,000.00
3,900.00
6,600.00
61,550.00
190,000.00
37,500.00
45,000.00
45,000.00
100.00
5,400.00
5,400.00
138,400.00
10,800.00
19,250.00
21,000.00
3,900.00
6,600.00
61,550.00
200,000.00
27,500.00
54,000.00
54,000.00
100.00
5,400.00
5,400.00
146,400.00
10,800.00
19,250.00
Page 620 of 669
STANDAR
JUMLAH HARGA
Rp
21,000.00
3,900.00
6,600.00
61,550.00
208,000.00
37,500.00
54,000.00
54,000.00
100.00
5,400.00
5,400.00
156,400.00
10,800.00
19,250.00
21,000.00
3,900.00
6,600.00
61,550.00
218,000.00
27,500.00
60,000.00
60,000.00
100.00
5,400.00
5,400.00
158,400.00
10,800.00
19,250.00
21,000.00
3,900.00
6,600.00
61,550.00
220,000.00
37,500.00
Page 621 of 669
STANDAR
JUMLAH HARGA
Rp
60,000.00
60,000.00
100.00
5,400.00
5,400.00
168,400.00
10,800.00
19,250.00
21,000.00
3,900.00
6,600.00
61,550.00
230,000.00
157,500.00
1,800.00
1,800.00
161,100.00
5,400.00
8,750.00
10,500.00
1,950.00
3,300.00
26,600.00
191,000.00
8,800.00
360.00
9,160.00
400.00
275.00
60.00
21.67
756.67
125.00
125.00
Page 622 of 669
STANDAR
JUMLAH HARGA
Rp
250.00
10,200.00
9,350.00
360.00
9,710.00
400.00
275.00
60.00
21.67
756.67
125.00
125.00
250.00
10,800.00
#N/A
#N/A
#N/A
4,500.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
Page 623 of 669
STANDAR
JUMLAH HARGA
Rp
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
Page 624 of 669
STANDAR
JUMLAH HARGA
Rp
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
Page 625 of 669
STANDAR
JUMLAH HARGA
Rp
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
Page 626 of 669
STANDAR
JUMLAH HARGA
Rp
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
Page 627 of 669
STANDAR
JUMLAH HARGA
Rp
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
Page 628 of 669
STANDAR
JUMLAH HARGA
Rp
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
Page 629 of 669
STANDAR
JUMLAH HARGA
Rp
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
9,000.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
Page 630 of 669
STANDAR
JUMLAH HARGA
Rp
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
11,250.00
#N/A
#N/A
#N/A
#N/A
13,500.00
#N/A
#N/A
#N/A
#N/A
13,500.00
#N/A
#N/A
Page 631 of 669
STANDAR
JUMLAH HARGA
Rp
#N/A
#N/A
13,500.00
#N/A
#N/A
#N/A
#N/A
13,500.00
#N/A
#N/A
#N/A
#N/A
13,500.00
#N/A
#N/A
#N/A
#N/A
13,500.00
#N/A
9,900.00
140.00
140.00
50.00
50.00
60.00
75.00
60.00
10,475.00
1,200.00
1,500.00
700.00
3,400.00
1,047.50
Page 632 of 669
STANDAR
JUMLAH HARGA
Rp
600.00
375.00
200.00
2,222.50
16,100.00
8,250.00
140.00
140.00
50.00
50.00
60.00
75.00
60.00
8,825.00
1,200.00
1,500.00
700.00
3,400.00
882.50
600.00
375.00
200.00
2,057.50
14,300.00
8,800.00
140.00
140.00
50.00
50.00
50.00
62.50
50.00
225.00
9,567.50
1,200.00
1,500.00
Page 633 of 669
STANDAR
JUMLAH HARGA
Rp
700.00
3,400.00
956.75
600.00
375.00
200.00
2,131.75
15,100.00
0.00
0.00
#N/A
#N/A
#N/A
#N/A
100,000.00
100,000.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
3,198.00
3,198.00
#N/A
Page 634 of 669
STANDAR
JUMLAH HARGA
Rp
#N/A
#N/A
4,000.00
2,750.00
600.00
216.67
7,566.67
#N/A
#N/A
#N/A
6,000.00
4,125.00
900.00
325.00
11,350.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
96,503.10
#N/A
#N/A
#N/A
#N/A
146,340.00
#N/A
#N/A
#N/A
#N/A
Page 635 of 669
STANDAR
JUMLAH HARGA
Rp
Page 636 of 669
STANDAR
CIVIL 01 SITE CLEARANCE / DEMOLITIONS
CIVIL 01 4.00.01.0 Labour Cost Site Clearence
CIVIL 01 4.00.01.1 Labour Cost Demolition Works
CIVIL 01 4.00.01.2 Labour Cost Surveying
CIVIL 01 5.00.01.0 S/C Site Clearence & Grubbing
CIVIL 01 5.00.01.1 S/C Demolitions
CIVIL 01 5.00.01.2 S/C Surveying
CIVIL
CIVIL
CIVIL 02 EARTHWORKS
CIVIL 02 3.00.02.0 Supply Material Earthworks
CIVIL 02 3.00.02.1 Makadam / Sirtu
CIVIL 02 3.00.02.2 Red Soil
CIVIL 02 3.00.02.3 Crushed Stone
CIVIL 02 3.00.02.B Sand
CIVIL 02 4.00.02.0 Labour Cost Earthworks
CIVIL 02 4.00.02.1 Labour Cost Excavation
CIVIL 02 4.00.02.2 Labour Cost Back Filing
CIVIL 02 4.00.02.3 Labour Cost Disposal of Soil
CIVIL 02 5.00.02.0 S/C Earthworks
CIVIL
CIVIL 03 PILING WORKS
CIVIL 03 0.00.03.0 Mob & Demobilization of Piling Machine
CIVIL 03 3.00.03.0 Supply Material Piling
CIVIL 03 3.00.03.1 Supply Concrete Piles
CIVIL 03 3.00.03.2 Supply Pile Coating Materials
CIVIL 03 4.00.03.0 Labour Cost Piling
CIVIL 03 4.00.03.1 Labour Cost Pile Driving
CIVIL 03 4.00.03.2 Labour Cost Bored Pile
CIVIL 03 4.00.03.3 Labour Cost Pile Cutting
CIVIL 03 4.00.03.4 Labour Cost Pile Welding
CIVIL 03 4.00.03.5 Labour Cost Pile Coating
CIVIL 03 4.00.03.6 Labour Cost Pile Testing
CIVIL 03 5.00.03.0 S/C Piling
CIVIL
CIVIL 04 IN-SITU CONCRETE
CIVIL 04 3.00.04.0 Supply Readymix Concrete
CIVIL 04 3.00.04.1 Supply Agregates for Mortars
CIVIL 04 3.00.04.2 Supply Addtives for Mortars
CIVIL 04 3.00.04.3 Supply Plastic
CIVIL 04 3.00.04.4 Supply Styroform
CIVIL 04 3.00.04.5 Supply Sealent
CIVIL 04 3.00.04.6 Supply Dowel
CIVIL 04 3.00.04.7 Supply Materials Neoprine
CIVIL 04 3.00.04.A Supply Cement for Mortars
CIVIL 04 3.00.04.B Supply Sand for Mortars
CIVIL 04 3.00.04.C Supply Splite for Mortars
CIVIL 04 4.00.04.0 Labour Cost In-Situ Concrete Works
CIVIL 04 4.00.04.1 Labour Cost In-Situ Concrete Works (Sitemix)
CIVIL 04 4.00.04.2 Labour Cost In-Situ Concrete Works (Concrete Pump)
CIVIL 04 4.00.04.3 Labour Cost expansion joint
CIVIL 04 4.00.04.4 Labpur Stiffener & Lintel
CIVIL 04 5.00.04.0 S/C Concrete Works
CIVIL
CIVIL 05 REINFORCING STEEL
CIVIL 05 3.00.05.0 Supply Reinforcing Steel
CIVIL 05 3.00.05.1 Supply Wire Mesh
CIVIL 05 3.00.05.2 Supply Tying Wire
CIVIL 05 3.00.05.3 RB 6
CIVIL 05 3.00.05.4 RB 8
CIVIL 05 3.00.05.5 RB 10
CIVIL 05 3.00.05.6 RB 13
CIVIL 05 3.00.05.7 RB 16
CIVIL 05 3.00.05.8 RB 19
CIVIL 05 3.00.05.9 RB 22
CIVIL 05 4.00.05.0 Labour Cost Reinforcing
CIVIL 05 5.00.05.1 S/C Reinforcing Steel Works
CIVIL
CIVIL 06 FORMWORKS
CIVIL 06 3.00.06.0 Supply Mtr'l Formworks
CIVIL 06 3.00.06.1 Supply Material Nails & Bolts
CIVIL 06 3.00.06.2 Supply Combidex Material
CIVIL 06 3.00.06.3 Supply Resolving Agent
CIVIL 06 3.00.06.4 Supply Water Stop
CIVIL 06 3.00.06.A Supply Cement
CIVIL 06 3.00.06.B Supply Sand
CIVIL 06 3.00.06.E Supply Celcon Block
CIVIL 06 3.00.06.J Supply Timber Materials
CIVIL 06 3.00.06.K Supply PlyWood Materials
CIVIL 06 4.00.06.0 Labour Cost Formworks
CIVIL 06 5.00.06.0 S/C Form Works
CIVIL
CIVIL 07 PRECAST CONCRETE
CIVIL 07 3.00.07.0 Supply Mtr'l Precast
CIVIL 07 3.00.07.1 Supply Moulds Precast Concrete
CIVIL 07 4.00.07.0 Labour Cost Precast Concrete Works
CIVIL 07 4.00.07.1 Labour Cost Precast Concrete Erection
CIVIL 07 5.00.07.0 S/C Precast Concrete
CIVIL
CIVIL 08 MASONRY + PLASTER WORKS
CIVIL 08 3.00.08.0 Supply Mtr'l Masonry + Plaster
CIVIL 08 3.00.08.1 Supply MU 380 / PM 110
CIVIL 08 3.00.08.4 Supply Skim Coat
CIVIL 08 3.00.08.5 Supply Chicken Mesh
CIVIL 08 3.00.08.6 Supply Louvers
CIVIL 08 3.00.08.A Supply Cement
CIVIL 08 3.00.08.B Supply Sand Fill
CIVIL 08 3.00.08.C Supply Split
CIVIL 08 3.00.08.D Supply Clay Bricks
CIVIL 08 3.00.08.E Supply Celcon Block
CIVIL 08 3.00.08.F Supply Hebel
CIVIL 08 3.00.08.G Supply River Stone
CIVIL 08 4.00.08.0 Labour Cost Masonry Work
CIVIL 08 4.00.08.1 Labour Cost Plester Work
CIVIL 08 4.00.08.2 Labour Cost Groove Finish Work
CIVIL 08 4.00.08.3 Labour Cost Skim Coat Work
CIVIL 08 4.00.08.4 Labour Cost Repair Masonry & Wall Work
CIVIL 08 5.00.08.0 S/C Masonry & Brick Wall Works
CIVIL 08 5.00.08.1 S/C Plaster Works
CIVIL 08 5.00.08.2 SC Precast Wall
CIVIL
CIVIL 09 CLADDING
CIVIL 09 3.00.09.0 Supply ( Wall ) Cladding Materials
CIVIL 09 3.00.09.1 Supply Alucobond Cladding Materials
CIVIL 09 3.00.09.2 Supply Perforated Fiberglass Cladding Materials
CIVIL 09 3.00.09.3 Supply Timber Cladding Materials
CIVIL 09 3.00.09.4 Supply Cladding Accessories
CIVIL 09 4.00.09.0 Labour Cost Cladding Works
CIVIL 09 5.00.09.0 S/C Cladding Works
CIVIL 09 5.00.09.1 S/C Wall Clear Glass
CIVIL 09 5.00.09.2 S/C Composite Alcopanel
CIVIL
CIVIL 10 PARTITION WORKS
CIVIL 10 3.00.10.0 Supply Mtr'l Partition
CIVIL 10 3.00.10.1 Supply Gypsum Partition
CIVIL 10 3.00.10.2 Supply Wood Partition
CIVIL 10 4.00.10.0 Labour Cost Partition Works
CIVIL 10 5.00.10.0 S/C Partition Works
CIVIL
CIVIL 11 CEILING WORKS
CIVIL 11 3.00.11.0 Supply Ceiling Materials
CIVIL 11 3.00.11.1 Supply Gypsum Ceiling
CIVIL 11 3.00.11.2 Supply GRC Ceiling
CIVIL 11 3.00.11.3 Supply Wooden Ceiling
CIVIL 11 3.00.11.4 Supply Ceiling Mesh Type M6
CIVIL 11 3.00.11.5 Supply Metal Ceiling
CIVIL 11 3.00.11.6 Supply Tile Ceiling
CIVIL 11 3.00.11.7 Supply Cornice Ceiling
CIVIL 11 4.00.11.0 Labour Cost Ceiling Works
CIVIL 11 5.00.11.0 S/C Celing
CIVIL
CIVIL 12 ROOFING WORKS
CIVIL 12 3.00.12.0 Supply Roof Materials
CIVIL 12 3.00.12.1 Supply Roof Sheeting Materials
CIVIL 12 3.00.12.2 Supply Translucent Roof Sheeting
CIVIL 12 3.00.12.3 Supply Roof Tile
CIVIL 12 3.00.12.4 Supply Flashing
CIVIL 12 3.00.12.5 Supply Gutter
CIVIL 12 3.00.12.6 Supply Ridge Cover, Elbow ( knee), & Glue
CIVIL 12 3.00.12.7 Supply Eaves Facia
CIVIL 12 3.00.12.8 Supply List Plank
CIVIL 12 3.00.12.9 Supply Roof Drain / Down Spout
CIVIL 12 3.00.12.Z Supply Bitumous Roofing Works
CIVIL 12 4.00.12.0 Labour Cost Roofing Works
CIVIL 12 5.00.12.0 S/C Roof Works
CIVIL
CIVIL 13 INSULATION / WATERPROOFING
CIVIL 13 3.00.13.0 Supply Insulation Materials
CIVIL 13 3.00.13.N Supply Aluminum Foil
CIVIL 13 3.00.13.P Supply Glasswool
CIVIL 13 3.00.13.Q Supply Roof Mesh
CIVIL 13 3.00.13.R Supply Waterproofing Materails
CIVIL 13 4.00.13.0 Labour Cost Insulation Works
CIVIL 13 4.00.13.R Labour Cost Waterproofing Works
CIVIL 13 5.00.13.R S/C Waterproofing
CIVIL
CIVIL 14 FLOORING WORKS
CIVIL 14 3.00.14.0 Supply Flooring Materials
CIVIL 14 3.00.14.1 Supply Carpet Materials
CIVIL 14 3.00.14.2 Supply Wooden & Timber Flooring materials
CIVIL 14 3.00.14.3 Supply PC Slab
CIVIL 14 3.00.14.4 Supply Floor Hardener
CIVIL 14 3.00.14.5 Supply Epoxy Coating
CIVIL 14 4.00.14.0 Labour Cost Flooring Works
CIVIL 14 5.00.14.0 S/C Flooring Works
CIVIL 14 5.00.14.1 S/C Floor Hardener
CIVIL 14 5.00.14.2 S/C Epoxy Coating
CIVIL 14 5.00.14.3 S/C Machine Trowell
CIVIL
CIVIL 15 TILING WORKS
CIVIL 15 3.00.15.0 Supply Ceramic Tiles
CIVIL 15 3.00.15.1 Supply Ceramic Tiles 100 x 100
CIVIL 15 3.00.15.5 Supply Ceramic Tiles 200 x 100 & 300 x 100
CIVIL 15 3.00.15.6 Supply Ceramic Tiles Expose
CIVIL 15 3.00.15.7 Supply Natural Ceramic Tiles
CIVIL 15 3.00.15.8 Supply Natural Stone Tiles
CIVIL 15 3.00.15.9 Supply Special AM Tiling Glue / PM 500
CIVIL 15 3.00.15.A Supply Cement / PM 450
CIVIL 15 3.00.15.B Supply Sand
CIVIL 15 4.00.15.0 Labour Cost Tiling Works
CIVIL 15 4.00.15.1 Labour Cost Natural Tiling Works
CIVIL 15 5.00.15.0 S/C Tiling Works
CIVIL
CIVIL 16 WINDOWS + DOORS
CIVIL 16 3.00.16.0 Supply Door / Windows
CIVIL 16 3.00.16.1 Supply Hardware / Ironmongorey
CIVIL 16 3.00.16.2 Supply Steel Doors
CIVIL 16 3.00.16.3 Supply Wooden Doors
CIVIL 16 3.00.16.4 Supply Glass / Plastic Doors
CIVIL 16 3.00.16.5 Supply Alumunium Doors
CIVIL 16 3.00.16.6 Supply Rolling & Sliding Doors
CIVIL 16 3.00.16.7 Supply Wood Window
CIVIL 16 3.00.16.8 Supply Glass / Plastic Window
CIVIL 16 3.00.16.9 Supply Alumunium Window
CIVIL 16 4.00.16.0 Labour Cost Door / Windows
CIVIL 16 5.00.16.0 S/C Door / Windows
CIVIL 16 4.00.16.1 S/C Steel Door
CIVIL 16 5.00.16.2 S/C LIFT
CIVIL
CIVIL 17 PAINTING
CIVIL 17 3.00.17.0 Supply Wall Painting Materials / Consumables
CIVIL 17 3.00.17.1 Supply Exterior Wall Painting Materials / Consumables
CIVIL 17 3.00.17.2 Supply Interior Wall Painting Materials / Consumables
CIVIL 17 3.00.17.3 Supply Wooden Painting Materials / Consumables
CIVIL 17 4.00.17.0 Labour Cost Wall Painting Materials / Consumables
CIVIL 17 4.00.17.1 Labour Cost Exterior Wall Painting Materials / Consumables
CIVIL 17 4.00.17.2 Labour Cost Interior Wall Painting Materials / Consumables
CIVIL 17 4.00.17.3 Labour Cost Wooden Painting Materials / Consumables
CIVIL 17 5.00.17.0 SC Wall Painting Materials / Consumables
CIVIL 17 5.00.17.1 SC Exterion Wall Painting Materials / Consumables
CIVIL 17 5.00.17.2 SC Interior Wall Painting Materials / Consumables
CIVIL 17 5.00.17.3 SC Wooden Painting Materials / Consumables
CIVIL
CIVIL 18 SANITARY FACILITIES
CIVIL 18 3.00.18.0 Supply Sanitary Fixing/Fixtures
CIVIL 18 4.00.18.0 Labour Cost Sanitary Fixing
CIVIL 18 5.00.18.0 S/C Sanitary Fixing/Fixture
CIVIL
CIVIL 19 DRAINAGE
CIVIL 19 3.00.19.0 Supply Material Site Drainage
CIVIL 19 4.00.19.0 Labour Cost Drainage Install / Renov.
CIVIL 19 4.00.19.1 Labour Cost Drainage Control
CIVIL 19 5.00.19.0 S/C Site Drainage Works
CIVIL 19 5.00.19.1 S/C Pump Testing / Advice / Dewatering
CIVIL
CIVIL 20 ROADS + PAVING
CIVIL 20 3.00.20.0 Supply Road Construction Materials
CIVIL 20 3.00.20.1 Supply Paving
CIVIL 20 3.00.20.2 Supply Cansteen
CIVIL 20 4.00.20.0 Labour Cost Roads
CIVIL 20 4.00.20.1 Labour Cost Paving
CIVIL 20 4.00.20.2 Labour Cost Cansteen
CIVIL 20 4.00.20.3 Labour Cost Road Lining
CIVIL 20 5.00.20.0 S/C Roads Asphalt
CIVIL 20 5.00.20.1 S/C Paving
CIVIL 20 5.00.20.2 S/C Concrete Cansteen
CIVIL 20 5.00.20.3 S/C Concrete Curb / curb stone
CIVIL 20 5.00.20.4 S/C Road Lining
CIVIL
CIVIL 21 LANDSCAPING
CIVIL 21 3.00.21.0 Supply Landscaping
CIVIL 21 4.00.21.0 Labour Cost Lanscaping Works
CIVIL 21 5.00.21.0 S/C Landscaping
CIVIL
CIVIL 22 FENCING + GATES
CIVIL 22 3.00.22.0 Supply Fence / Gate Materials
CIVIL 22 3.00.22.1 Supply Galvanized Wire-net ( BRC )
CIVIL 22 3.00.22.2 Supply Concrete Wall for fencing & Gates
CIVIL 22 3.00.22.3 Supply Steel Matr'l for Fence & Gates works
CIVIL 22 4.00.22.0 Labour Cost Fences & Gates
CIVIL 22 4.00.22.1 S/C Fencing Works
CIVIL
CIVIL 25 3.00.25.0 Supply Material Civil
CIVIL 25 4.00.25.0 Labour cost civil
CIVIL 25 5.00.25.0 S/C Civil
STEEL 27 MINOR STEEL WORKS
STEEL 27 3.00.27.0 Supply Material Minor Steel Works
STEEL 27 4.00.27.0 Labour Cost Minor Steelworks
STEEL 27 5.00.27.0 S/C Minor Steel Works
STEEL 27 5.00.27.1 S/C Cast Iron Works
STEEL 27 5.00.27.2 S/C Security Grill Works
STEEL 27 5.00.27.3 S/C Hand Rail
STEEL 27 5.00.27.4 S/C Ladder
STEEL
STEEL 28 STRUCTURAL STEEL WORKS
STEEL 28 3.00.28.0 Supply Structural Steel Works
STEEL 28 3.00.28.1 Supply Material WF, H-Beam, I-Beam
STEEL 28 3.00.28.2 Supply Material UNP
STEEL 28 3.00.28.3 Supply Material CNP
STEEL 28 3.00.28.4 Supply Material Plate
STEEL 28 3.00.28.5 Supply Material Angle
STEEL 28 3.00.28.6 Supply Material RB for steel str
STEEL 28 3.00.28.7 Supply Material Pipe
STEEL 28 3.00.28.8 Supply Material Anchor Bolts
STEEL 28 3.00.28.9 Supply Material Bolt, Nuts & Washer
STEEL 28 3.00.28.Y Supply Trekstang & Bracing
STEEL 28 3.00.28.Z Supply Gratting / Stairs thread
STEEL 28 3.00.28.U Supply Mortar Grouting
STEEL 28 4.00.28.0 Labour Cost Fabrikasi Structural Steel Works
STEEL 28 4.00.28.1 Labour Cost Erection Structural Steel Works
STEEL 28 4.00.28.2 Labour Cost Mortar Grouting Structural Steel Works
STEEL 28 5.00.28.0 S/C Fabrication
STEEL 28 5.00.28.1 S/C Erection
STEEL 28 5.00.28.2 S/C Steel Structure (Gratings & Stairs Works )
STEEL 28 5.00.28.3 S/C Steel Structure ( Roll & Bending Material )
STEEL 28 5.00.28.4 S/C Trekstang & Roof Bracing
STEEL 28 5.00.28.5 S/C Steel Structure ( Machining Works )
STEEL 28 5.00.28.6 S/C Steel Structure ( Heat Treatment )
STEEL
STEEL 29 STEEL PAINTING + GALVANIZING
STEEL 29 3.00.29.0 Supply Steel Painting Materials / Consumables
STEEL 29 3.00.29.1 Supply Primer Coat
STEEL 29 3.00.29.2 Supply Second coat
STEEL 29 3.00.29.3 Supply Top Coat
STEEL 29 3.00.29.4 Supply Thinner
STEEL 29 4.00.29.0 Labour Cost Steel Painting
STEEL 29 5.00.29.0 S/C Steel Painting
STEEL 29 5.00.29.1 S/C Blasting
STEEL 29 5.00.29.2 S/C Galvanizing
CONSUMABLE, TOOL, EQUIPMENT, PRELIMINARIES, DELIVERY, OVERHEAD, MANAGEMENT
5-1200 C - Consumable
2.00.52.0 Civil consumables
5-1400 C - TOOL, Equipment
0.00.54.0 Mob-Demob Equipment
0.00.54.1 Fee Operator / Driver
0.00.54.2 Maintenance Equipment (Spare Part, oil)
1.00.54.0 Rent. Equipment
1.00.54.1 Rent. Scaffolding
1.00.54.2 Rent. Form Works/Peri Girder
1.00.54.3 Rent. Truck / Pick up
1.00.54.4 Rent. Heavy Equipment
1.00.54.5 Rent. Crane
1.00.54.6 Rent. Concrete Pump
1.00.54.7 Rent. Equipment to ASSET DEPT IPU
2.00.54.0 Supply Tool / Equipment
2.00.54.1 Supply Scaffolding
2.00.54.2 Supply Form Works/Peri Girder
2.00.54.3 Supply Truck / Pick up
2.00.54.4 Fuel for equipments
0.00.53.0 Running Cost Office
0.00.53.1 Jamsostek
0.00.53.2 Project Insurance Costs ( C A R Etc )
0.00.53.3 Local Medication Costs
0.00.53.4 Housing
0.00.53.5 Cost Labour Camp
0.00.53.6 Leasing Costs Site Area
1.00.53.0 Rent Inventor Office & Machinary Office
1.00.53.1 Rent Dispenser & FotoCopy Machine
1.00.53.2 Rent. Site Office
1.00.53.3 Rent. Toilet Portable
2.00.53.0 Supply Office Inventories
2.00.53.1 Supply Safety /Protection Materials
2.00.53.2 Supply Materials for Site Facilities
2.00.53.3 Supply Materials for Access Road / Sign Board
2.00.53.4 Supply Electrical for Site Facilities
4.00.53.0 LC Site Facilities
4.00.53.1 LC Access Road / Sign Board
4.00.53.2 LC Electrical for Site Facilities
5.00.53.0 S/C Site Facilities
5.00.53.1 S/C Access Road / Sign Board
5.00.53.2 S/C Electrical for Site Facilities
5.00.53.3 S/C Site Dimantling
5-1500 C - Delivery
0.00.55.0 Transpoting Raw Materials
0.00.55.2 Loading & Unloading
0.00.55.3 Packing
5-1700 OVERHEAD
0.00.57.0 Meal & Drinking Water
0.00.57.1 Own Catering Expenses
0.00.57.2 Running Phone, Telex / Facimile
0.00.57.3 Temporary & Running Cost Power / PLN
0.00.57.4 Temporary & Running Cost Water / PDAM
0.00.57.5 Fuel for car
0.00.57.6 Parking & Tol u/ Staff
0.00.57.7 Maintenance Car, Supply Lube, Spare part
0.00.57.8 Tickets/Travel Expenses/Mob Demob Staff
0.00.57.9 Mob Demob for worker
0.00.57.A Transport Person
0.00.57.B School Allowances/Fees
0.00.57.C Recrutment/Prepare Cost Expatrites
1.00.57.0 Rent Car / Motor Cycle
5-1800 C - OTHER COST
0.00.58.0 Material Testing Expenses
0.00.58.1 S/C Soil Investigation
0.00.58.2 Design Fee / As Built Drawing / Shop Drawing
0.00.58.3 Specialized Services
0.00.58.4 Tender ( + Negotiation ) Expenses
0.00.58.5 Marketing Fee (REP DIR )
0.00.58.6 Clients Consultant Fees
0.00.58.7 Security Entertainment
0.00.58.8 Lawyer + auditor Service Fees
0.00.58.9 Administration Bank / Cost of Money
0.00.58.A Finance Cots/Bank Charges Etc
0.00.58.B Pinalty cost
0.00.58.C Bonds / Guarantees
0.00.58.D Cost After Completion
5-1910 C - MANAGEMENT
4.00.59.0 Labour Cost Staff
4.00.59.1 Labour Cost Local
4.00.59.2 Labour Cost Housing Services
4.00.59.3 Labour Cost Expatriate
4.00.59.4 Labour Cost Security
5.00.59.0 S/C Security Services
Expansion Joint
Expansion Joint
Expansion Joint
( karet Bantalan Concrete )
D 6
D 8
D 10
D 13
D 16
D 19
D 22
( untuk Pasangan Hebel )
( untuk Plesteran )
( untuk Acian )
( Hexagon Bolt, Rivet, etc )
( Rivet, Waver Head, Hexagon Bolt, etc )
(Keb. Alat2 kamar mandi & toilet, cuci tangan )
CONSUMABLE, TOOL, EQUIPMENT, PRELIMINARIES, DELIVERY, OVERHEAD, MANAGEMENT
U/Kebutuhan di WS IPU Digit ke 4,
Angka 5 diganti angka 6
2.00.62.0 Steel Consumable ( consumable di WS IPU)
Sewa alat (Genzet, mesin las, vibrator etc)
Sewa
Buldozer, Excavator
Tower Crane, Mobile Crane
Beli alat
Beli
Stationery (ATK)
Dokter, Rumah sakit, Medical check up & P3K
Kebutuhan Mess Staff (sewa mess,listrik mess, kasur, gula, kopi, sabun etc) u/di Mess
Kebutuhan u/Mess Tenaga Mandor
Perijinan
Sewa Container u/Direksi Keet
Meka, Kursi, Komputer, AC, Printer
Safety belts, helmet, boots, uniforms, fire extinguisher dll
Mtr'l u/pembuatan Site office, gudang etc
Labour u/Pembuatan Site office, gudang etc
0.00.65.0 Transpoting Steel Structure (Supplier to WS)
0.00.65.1 Transpoting Steel Structure (WS to SITE)
Snack, aqua, kopi. gula & jamuan meeting u/Site Office
makan siang & lembur
Tiket Pesawat, Hotel, Taksi, akomodasi perjalanan U/Staff (Lampirkan Surat Tugas / Surat Cuti)
Tiket Pesawat, Hotel, Taksi, akomodasi perjalanan U/TENAGA MANDOR
Sewa mobil untuk staff termasuk asuransinya
Biaya u/Pelaksanaan Test Material
( Penelitian tentang Tanah )
( Fee u/ Konsultan/Owner )
(Tips: Babinsa, Polres, Keamanan setempat, etc )
( In House / Running Support / Desk Etc )
Staff yg di bayar oleh HO
Staff / Indirect Cost yg di bayar di Site (mekanik, gudang,adm dll)
Office Boy/Office Girl/Pembantu RT
Tenaga Asing
ACCOUNT NO. WARNA MERAH BERARTI BELUM ADA DI PROGRAM
Supply Material Earthworks
kerikil
(Keb. Alat2 kamar mandi & toilet, cuci tangan )
( consumable di WS IPU)
Kebutuhan Mess Staff (sewa mess,listrik mess, kasur, gula, kopi, sabun etc) u/di Mess
Safety belts, helmet, boots, uniforms, fire extinguisher dll
Transpoting Steel Structure (Supplier to WS)
Transpoting Steel Structure (WS to SITE)
(Tips: Babinsa, Polres, Keamanan setempat, etc )
PO Number : 12676/007/PAMA-4100-00/IX/2011
Project : MESS FACILITY PHASE 2
: PT. PAMA PERSADA NUSANTARA
Project Code : PAMA-4100-00
Location : BONTANG, KALIMANTAN TIMUR
Delevery On Site : SESUAI SCHEDULE PM
Supplier : PT. TITILASSEMBADA MANDIRI
Contact Person : BPK. H. ASMADI
Acc. NO
S-SUBCON
PEKERJAAN ME MESS & KANTIN SENIOR STAFF
5-2600 1 PEKERJAAN PERSIAPAN 1.00
5-2600 2 PEKERJAAN MESS JUNIOR STAFF 2 LANTAI 1.00
- Harga / m2 bangunan 585.00
5-2600 3 PEKERJAAN MESS NON STAFF 2 LANTAI 1.00
5-2600 4 PEKERJAAN KANTIN SENIOR STAFF 1.00
DESCRIPTION QUANTITY
NOTE :
- Spesifikasi sesuai dengan penawaran
- Kontrak bersifat Lumpsum (fix Price)
- Perincian secara detail sesuai dengan penawaran
- Harga sudah termasuk Pph
Alamat proyek :
PT. INDOMENCO
MESS PT. PAMA PERSADA
CONTAC PERSON: Bpk SONY : 085880606189
BAPAK APRI ( 0813 696 16000 )
Cara Pembayaran :
Pembayaran Harap Di Transfer ke :
BANK : B C A
CABANG : PERCETAKAN NEGARA - JAKARTA
REC. NO : 742-0008788
ATAS NAMA : PT TITILASSEMBADA PRIMANDIRI
( Cap dan tanda tangan yg berwenang )
Nama : .. Jabatan .
V - DP 30 %, 65 % SETELAH 1 BULAN DARI BERITA ACARA 100% DAN RETENSI 5 % SESUAI DARI OWNER
Di isi oleh Supplier
Date : 26 SEPTEMBER 2011
IR - GPR : 9922/006/PAMA-4100-00/11
: 006/SITE
Phone No :
: 0811855488
Fax. No : 021-85908995
Revisi :
UNIT PRICE
ls 129,500,000.00 Rp
ls 512,940,206.22 Rp
m2 876,820.87 Rp
ls 461,310,199.75 Rp
m2 477,546.79 Rp
ls 125,663,000.14 Rp
m2 769,993.87 Rp
461310199.8
125663000.1
QUANTITY TOTAL PRICE
129500000
512940206.2
TOTAL
DISKON
SUB TOTAL
Pembulatan
PPN 10%
TOTAL
COST CONTROL FINANCE
1021915000
102191500
DIRECTOR
1124106500
1229413406
207498406.1
1021915000
26 SEPTEMBER 2011
9922/006/PAMA-4100-00/11
006/SITE
0811855488
021-85908995
461310199.8
125663000.1
TOTAL PRICE
129500000
512940206.2
1021915000
102191500
DIRECTOR
1124106500
PURCHASING
1229413406
207498406.1
1021915000
HARGA
Rp
JUMLAH HARGA
Rp

BQ & Rap Lati - 24.06.12rr

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BQ & Rap Lati - 24.06.12rr

Uploaded by

Copyright:

Available Formats

NO.

You might also like