BQ WORKSHOP BAJA 3
November 4, 2018 | Author: Ayma Ya | Category: N/A
Short Description
Download BQ WORKSHOP BAJA 3...
Description
PROYEK PEMBANGUNAN PEMBANGUNAN WORKSHOP WORKSHOP FACILITY PT PAMAPERSADA NUSANTARA – INDO - KALTIM REKAPITULASI AKHIR
NO
JENIS PEKERJAAN
I
PEKERJAAN PERSIAPAN
II
WORKSHOP HD 1500
UNIT
ls
Harga !" #a$g%$a$
!"
VOLUME
UNIT PRICE
TOTAL TOTAL PRICE
(RP)
(RP)
1.00
675,011,196.66
675,011,196.66
1.00
7,404,988,803.34
7,404,988,803.34
1,590.00
4,657,""5.66
TOTAL
8,080,000,00000
PEMBULATAN
8,080,000,00000
PPN !0 "
808,000,00000
TOTAL BIAYA
8,888,000,00000
PT PT B#$%&$' P%& B&$'$&$
H*$+& T'#% D#*.%
Page1
Rekapitulasi Akhir Proyek Pembangunan Workshop Facility
PROYEK PEMBANGUNAN WORKSHOP / WAREHOUSE FACILITY PAKET PEKERJAAN PERSIAPAN PT PAMAPERSADA NUSANTARA – INDO - KALTIM
NO
JENIS PEKERJAAN
UNIT
UNIT PRICE
TOTAL TOTAL PRICE
(RP)
(RP)
VO VOLUME
1 P&$g%'%ra$ (a$ #)%*+la$'
ls
1.00
","31,754.59
","31,754.59
" Dr&'s K&&-, %(a$g (a$ /&(&$g '&ra
ls
1.00
18,500,000.00
18,500,000.00
3 P&$&(aa$ ar 2 / )*$&r
ls
0.00
4 P&$&(aa$ ls-r' '&ra
ls
1.00
/ )*$&r 3,500,000.00
3,500,000.00
5 S)+ (ra*$g As #%l( Dra*$g
ls
1.00
4,500,000.00
4,500,000.00
6 #aa +&$ga!a$ P3K, H&l!&-, Sa/%' P&$ga!a$
ls
1.00
30,871,008.55
30,871,008.55
7 #aa S&%r-
ls
1.00
1",000,000.00
1",000,000.00
8 a$ag&!&$- Pr)&-
ls
1.00
"66,000,000.00
"66,000,000.00
9 )/lsas (a$ D&!)/lsas
ls
1.00
337,408,433.53
337,408,433.53
Sub Total
12,0!!,!3
Page2
Rekapitulasi A!al Paket Peker"aan Persiapan PAMA - INDO
PROYEK PEMBANGUNAN WORKSHOP FACILITY 8,080,000,000.00
PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM
D/%la-'a$
8,15",000,000.00
UNIT PRICE
NO
JENIS PEKERJAAN
SPESIFIKASI
UNIT
MAN
I
PEKERJAAN PERSIAPAN
TOTAL PRICE
TOTAL
VOLUME
ls
1.00
MATRIAL
TOOLS
MAN
MATRIAL
675,011,196.66
TOOLS
PRICE
675,011,196.66
675,011,196.66
II
PEKERJAAN WS HD 1500
!
PEKERJAAN TANAH
ls
1.00
133,000.00
676,835.00
6,000.00
"0,999,766.91
13",505,7"5.00
118,680.00
153,6"4,171.91
4
PEKERJAAN STRUKTUR DASAR
ls
1.00
3,153,000.00
47,965,859.81
211,100.00
1"",781,419.13
1,6"4,377,845.90
15,1"0,4"7.59
1,76","79,69".6"
5
PEKERJAAN STRUKTUR BAJA
ls
1.00
37,250.00
860,622.29
13,385.00
1"5,"34,13".50
1,815,670,8"5.70
49,196,615.13
1,990,101,573.33
6
PEKERJAAN PASANGAN ATAP / CLADDING
ls
1.00
94,000.00
1,016,416.27
4,500.00
37,480,341.5"
316,134,031.69
",990,700.78
356,605,073.99
2
PEKERJAAN DINDING 7 PLESTERAN DAN PLAFOND
ls
1.00
94,000.00
1,016,416.27
4,500.00
4",070,365.00
158,560,7"7.60
1,6"8,047.50
"0","59,140.10
PEKERJAAN PASANGAN PINTU JENDELA
ls
1.00
131,500.00
495,055.67
8,250.00
7,650,000.00
96,734,971.00
0.00
104,384,971.00
1
PEKERJAAN LANTAI DAN TANGGA
ls
1.00
50,000.00
29,094,957.50
4,000.00
5,731,080.00
114,"45,016.55
474,440.00
1"0,450,536.55
8
PEKERJAAN ALAT SANITAIR
ls
1.00
255,000.00
4,575,000.00
3
PEKERJAAN SARANA LUAR
ls
1.00
1,237,775.00
15,466,478.86
!0
PEKERJAAN MEKANIKAL ELEKTRIKAL WORKSHOP
ls
1.00
!!
PEKERJAAN TAMBAH
ls
1.00
-
52,235.00
###
-
1,430,000.00
"6,990,000.00
0.00
"8,4"0,000.00
47,7"",759.50
33",961,371.03
1,"80,449.70
381,964,580."3
1,114,107,400.00
344,093,360.00
0.00
1,"39,470,646.00
80,096,000.00
979,357,417.60
5,975,000.00
1,065,4"8,417.60
1,606,388,80556
Sub Total
PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM
UNIT PRICE
NO
JENIS PEKERJAAN
SPESIFIKASI
UNIT
MAN
I
PEKERJAAN PERSIAPAN
II
PEKERJAAN WORKSHOP HD !200
TOTAL PRICE
TOTAL
VOLUME MATRIAL
TOOLS
MAN
MATRIAL
675,011,196.66
TOOLS
PRICE
9:
!00
1 ala$ -a$a %$-%' +)&r, +)$(as (a$ -& /&a!
!
79.1"
33,000.00
1,500.00
",610,960
" :r%ga$ -a$a '&!/al
!
49.07
20,000.00
1,500.00
981,307
981,306.91
3 P&!a(a-a$ -a$a
!;
1,485.00
5,000.00
7,4"5,000
7,4"5,000.00
!
12,0!!,!31
PEKERJAAN TANAH
"0,999,766.91
4 Ra!+ - = 30 !
!
6 Sr-% (/a*a sla/ la$-a )??& , - = 10 !
339,"50.00
7 Plas-' )r
13",505,7"5.00
675,011,196.66
118,680.00
153,6"4,171.91
118,680.00
",7"9,640.00
25,000.00
45,335.00
1,000.00
388.80
25,000.00
313,250.00
1,000.00
9,7"0,000
1"1,791,600.00
131,511,600.00
!
10.50
25,000.00
313,250.00
1,000.00
"6",500
3,"89,1"5.00
3,551,6"5.00
!;
1,485.00
7,4"5,000.00
7,4"5,000.00
5,000.00
Page3
Paket Peker"aan Workshop Wheel PAMA - INDO
PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM
UNIT PRICE
NO
JENIS PEKERJAAN
SPESIFIKASI
UNIT
MAN
4
PEKERJAAN STRUKTUR DASAR
TOTAL PRICE
TOTAL
VOLUME
133,000.00
1 $ +l& "5B"5, $l%(& asa +&!a$a$ga$ > +&$a!/%$ga$ < = 1" !
!@
408.00
" #)/)' '&+ala !$ +l&
--'
34.00
35,000.00
MATRIAL
TOOLS
676,835.00
6,000.00
428,550.00
15,000.00
MAN
MATRIAL
TOOLS
PRICE
1"",781,419.13
1,6"4,377,845.90
15,1"0,4"7.59
1,76","79,69".6"
174,848,400.00
6,1"0,000.00
180,968,400.00
1,190,000
1,190,000.00
3 P)&r P 1
P1 2 60B60B60
Ready Mix
!
0.43
238,400.00
3,353,625.21
15,000.00
10",989
1,448,766.09
6,480.00
1,558,"34.89
4 P)&r P "
P" 2130B80B60
Ready Mix
!
9.98
238,400.00
3,002,258.81
15,000.00
",380,186
"9,974,551.9"
149,760.00
3",504,497.5"
5 K)l)! +&$(&s-al
K1 2360"35
Ready Mix
!
".04
238,400.00
5,271,145.86
15,000.00
485,941
10,744,400.63
30,575.14
11,"60,916.61
6 K)l)! +&$(&s-al
K" 2510510
Ready Mix
!
".60
238,400.00
3,780,019.30
15,000.00
619,840
9,8"8,050.17
39,000.00
10,486,890.17
7 K)l)! +&$(&s-al
K3 2350350
Ready Mix
!
0.49
238,400.00
5,271,145.86
15,000.00
116,816
",58",861.47
7,350.00
",707,0"7.47
8 C& /&a! C#1
C#1 2300500
Ready Mix
!
"5.65
238,400.00
3,491,867.68
15,000.00
6,114,960
89,566,405.99
384,750.00
96,066,115.99
9 C& /&a! C#"
C#" 2"50350
Ready Mix
16,49","65.14
10 &r%%' ()l'&$ l="! (=10!, ara' 60 ! /a*a la$-a
!
4.64
238,400.00
3,300,967.49
15,000.00
1,106,176
15,316,489.14
69,600.00
--'
3,600.00
2,000.00
24,000.00
500.00
7,"00,000
86,400,000.00
1,800,000.00
95,400,000.00
11 Sla/ 12 CM - e $225 - e() e - ege()g ? ON"E
' g
1.00 133.22 8.34
1,757,280.00 10,304.00 175,000.00
1,757,280.00 1,372,707.12 1,459,500.00 5,140,225.58
RAAT ETON T. 10 CM - e $225 - e() e - Rea
' g M
1.00 133.22 15.00
1,757,280.00 0.00 53,116.00
1,757,280.00 0.00 796,740.00 2,860,502.40 286,050.24
A$ $ONTROL %a)a aa Laa) e*/a Pa()* > 10 +aga aa U*+ga ea) Pea 15 ; e)()g e() 10-150 Pe(e*a K a;) %*)
' ' ' ' g g
0.60 0.60 0.06 0.40 0.20 0.60 0.20 1.80 13.55 2.40 30.00
32,500.00 71,335.00 231,092.50 22,500.00 17,500.00 3,500.00 1,757,280.00 154,420.00 10,304.00 61,525.00 16,696.15
19,500.00 42,801.00 13,865.55 9,000.00 3,500.00 2,100.00 351,456.00 277,956.00 139,573.86 147,660.00 500,884.61 1,689,292.66
3.00
SALURAN ETON ERTULAN% TERU$A & M %a)a aa Laa) e*/a Pa()* > 10 +aga aa U*+ga ea) Pea 15 ; e)()g e() 10-150 Pe(e*a K a;) %*)
' ' ' ' g g
0.80 0.80 0.10 0.50 0.30 0.80 0.20 2.00 16.93 0.00 57.75
32,500.00 71,335.00 231,092.50 22,500.00 17,500.00 3,500.00 1,757,280.00 154,420.00 10,304.00 61,525.00 16,696.15
26,000.00 57,068.00 23,109.25 11,250.00 5,250.00 2,800.00 351,456.00 308,840.00 174,467.33 0.00 964,202.87 2,155,376.66
SALURAN ETON ERTULAN% "IAA RAMP & M %a)a aa Laa) e*/a Pa()* > 10 +aga aa U*+ga ea) Pea 15 ; e)()g e() 10-150 Pe(e*a K a;) %*)
' ' ' ' g g
0.80 0.80 0.10 0.50 0.30 0.80 0.20 2.00 16.93 0.00 0.00
32,500.00 71,335.00 231,092.50 22,500.00 17,500.00 3,500.00 1,757,280.00 154,420.00 10,304.00 61,525.00 16,696.15
26,000.00 57,068.00 23,109.25 11,250.00 5,250.00 2,800.00 351,456.00 308,840.00 174,467.33 0.00 0.00 1,075,469.45
SALURAN ETON ERTULAN% "IAA ALAN & M %a)a aa Laa) e*/a Pa()* > 10 +aga aa U*+ga ea) Pea 15 ; e)()g e() 10-150 Pe(e*a K a;) "e;e*
' ' ' ' g '
0.90 1.20 0.13 0.40 0.30 1.20 0.37 2.70 38.07 1.98 0.12
32,500.00 71,335.00 231,092.50 22,500.00 17,500.00 3,500.00 1,757,280.00 154,420.00 10,304.00 61,525.00 2,108,736.00
29,250.00 85,602.00 30,042.03 9,000.00 5,250.00 4,200.00 650,193.60 416,934.00 392,273.28 121,819.50 258,320.16 2,243,230.71
SALURAN UTAMA & M %a)a aa Laa) e*/a Pa()* > 10 +aga aa U*+ga ea) Pea
View more...
Comments
