Lce Gudang Limbah b3, DBR, PT Bap (Ok)

LIST COST ESTIMATES
Project Name : Gudang Limbah B3 Project No : User : Distrik Bagan Rame

Location : PT. BAP - Distrik Bagan Rame Date :
ESTIMATED COST
NO DESCRIPTION SPECIFICATION UNIT PRICE (Rp.) TOTAL TOTAL PRICE REMARK
QTY
MATERIAL UPAH UNIT PRICE (Rp.) MATERIAL UPAH AMOUNT (Rp.)
I PEKERJAAN PERSIAPAN
1 Pembersihan lahan 72.00 m2 - 25,000.00 25,000.00 - 1,800,000.00 1,800,000.00
2 Pek. Bowplank dan pengukuran kayu racuk 32.00 m' 100,000.00 25,000.00 125,000.00 3,200,000.00 800,000.00 4,000,000.00
3 Pek. Perataan & penimunan tanah setempat 60.00 m2 - 25,000.00 25,000.00 - 1,500,000.00 1,500,000.00
- - - -
II PEKERJAAN TANAH - - - -
1 Pekerjaan Cerucuk Gelam bawah pondasi Gelam dia 10 - 12 P. 2 m 45.00 btg 7,500.00 5,000.00 12,500.00 337,500.00 225,000.00 562,500.00
2 Pekerjaan Cerucuk Gelam bawah plat lantai & sloof Gelam dia 10 - 12 P. 2 m 143.00 btg 7,500.00 5,000.00 12,500.00 1,072,500.00 715,000.00 1,787,500.00
3 Urugan Pasir bawah pondasi, sloof dan plat lantai 1.76 m3 100,000.00 35,000.00 135,000.00 176,000.00 61,600.00 237,600.00
4 Galian pondasi & sloof 5.33 m3 - 35,000.00 35,000.00 - 186,480.00 186,480.00
- - - -
III PEKERJAAN BETON - - - -
1 Pondasi Beton 50 X 50 cm - - - -
a. Besi dia 10 TI 64.82 kg 10,000.00 5,000.00 15,000.00 648,240.00 324,120.00 972,360.00
b. Beton ad 1 : 2 :3 beton ad 1 : 2 : 3 0.50 m3 750,000.00 100,000.00 850,000.00 375,435.00 50,058.00 425,493.00
c. Papan begisting, support, kawat ikat & paku kayu racuk 3.60 m2 25,000.00 50,000.00 75,000.00 90,000.00 180,000.00 270,000.00
2 Kolom Pondasi 15 X 15 (bawah sloof) - - - -
a. Besi dia 10 TI 36.63 kg 10,000.00 5,000.00 15,000.00 366,300.00 183,150.00 549,450.00
b. Besi dia 6 ASN 8.78 kg 10,000.00 5,000.00 15,000.00 87,780.00 43,890.00 131,670.00
c. Papan begisting, support, kawat ikat & paku kayu racuk 2.70 m2 25,000.00 50,000.00 75,000.00 67,500.00 135,000.00 202,500.00
d. Beton ad 1 : 2 : 3 beton ad 1 : 2 : 3 0.10 m3 750,000.00 150,000.00 900,000.00 78,215.63 15,643.13 93,858.75
3 Kolom Praktis 10 X 10 - - - -
a. Besi dia 8 TI 70.39 kg 10,000.00 5,000.00 15,000.00 703,890.00 351,945.00 1,055,835.00
b. Besi dia 6 ASN 19.19 kg 10,000.00 5,000.00 15,000.00 191,919.00 95,959.50 287,878.50
c. Papan begisting kayu racuk 2.70 m2 25,000.00 50,000.00 75,000.00 67,500.00 135,000.00 202,500.00
4 Sloof 12 X 20 - - - -
a. Besi dia 8 TI 65.70 kg 10,000.00 5,000.00 15,000.00 656,964.00 328,482.00 985,446.00
b. Besi dia 6 ASN 40.55 kg 10,000.00 5,000.00 15,000.00 405,543.60 202,771.80 608,315.40
c. Papan begisting kayu racuk 7.37 m2 25,000.00 50,000.00 75,000.00 184,275.00 368,550.00 552,825.00
d. Beton ad 1 : 2 : 3 beton ad 1 : 2 : 3 1.19 m2 750,000.00 150,000.00 900,000.00 893,025.00 178,605.00 1,071,630.00
5 Ring Balok 10 X 20 - - - -
a. Besi dia 8 TI 69.52 kg 10,000.00 5,000.00 15,000.00 695,200.00 347,600.00 1,042,800.00
b. Besi dia 6 ASN 75.66 kg 10,000.00 5,000.00 15,000.00 756,622.22 378,311.11 1,134,933.33
c. Papan begisting kayu racuk 16.00 m2 25,000.00 50,000.00 75,000.00 400,000.00 800,000.00 1,200,000.00
6 Plat Lantai beton - - - -
a. Wiremesh M8 M8 - 1 layer 66.00 m2 70,000.00 10,000.00 80,000.00 4,620,000.00 660,000.00 5,280,000.00
b. Besi dia 8 stek dia atas sloof p=80 cm TI 11.38 kg 10,000.00 5,000.00 15,000.00 113,760.00 56,880.00 170,640.00
c. Beton ad 1 : 2 : 3 tct. 10 cm beton ad 1 : 2 : 3 6.60 m3 750,000.00 150,000.00 900,000.00 4,950,000.00 990,000.00 5,940,000.00
- - - -
IV PEKERJAAN DINDING - - - -
1 Dinding bata dan pembuatan parit keliling - - - -
a. Dinding bata T. 2,6 m & T. 1 m (dinding sekat dalam) ad 1 PC : 4 Ps 66.40 m2 100,000.00 30,000.00 130,000.00 6,640,000.00 1,992,000.00 8,632,000.00
b. Dinding bata tebeng layar ad 1 PC : 4 Ps 8.80 m2 100,000.00 30,000.00 130,000.00 880,000.00 264,000.00 1,144,000.00
c. Parit tinggi 30 cm ad 1 PC : 4 Ps 25.60 m2 100,000.00 30,000.00 130,000.00 2,560,000.00 768,000.00 3,328,000.00
2 Plesteran + Fin. Aci ad. 1 PC : 4 Pasir tebal 2 cm + Aci 181.12 m2 50,000.00 30,000.00 80,000.00 9,056,000.00 5,433,600.00 14,489,600.00
3 Border 10 cm (bingkai pintu dan jendela) tinggi 10 cm, tebal 5 cm 44.50 m1 50,000.00 20,000.00 70,000.00 2,225,000.00 890,000.00 3,115,000.00
4 Oil Trap Beton 100x60 cm ad. 1 PC : 4 Pasir tebal 2 cm 1.00 ls 1,000,000.00 500,000.00 1,500,000.00 1,000,000.00 500,000.00 1,500,000.00
- - - -
V PEKERJAAN PINTU DAN JENDELA - - - -
1 Pintu Besi 90x22+kusen+kunci lengkap kusen pintu besi hollow 50x50x15 2.00 unit 4,000,000.00 1,000,000.00 5,000,000.00 8,000,000.00 2,000,000.00 10,000,000.00
2 Jendela - kawat harmonika rangka besi siku 50.50.5 rangka besi finnish. Cat minyak 17.60 m2 500,000.00 100,000.00 600,000.00 8,800,000.00 1,760,000.00 10,560,000.00
- - - -
LIST COST ESTIMATES
Location : PT. BAP - Distrik Bagan Rame Date :
ESTIMATED COST
QTY
VI PEKERJAAN ATAP - - - -
1 Rangka Atap - - - -
1. Pekerjaan rangka + atap seng Ringan Zincalume C. 75/65 + BJLS 88.20 m2 120,000.00 30,000.00 150,000.00 10,584,000.00 2,646,000.00 13,230,000.00
2. Nok polos BJLS 12.00 m1 30,000.00 20,000.00 50,000.00 360,000.00 240,000.00 600,000.00
3. Lisplank GRC Urat Kayu 36.00 m1 20,000.00 10,000.00 30,000.00 720,000.00 360,000.00 1,080,000.00
- - - -
VII PEKERJAAN PENGECATAN - - - -
1 Cat tembok dinding luar Ex. Danabrite N0. 281 - 3192 82.72 m2 10,000.00 3,000.00 13,000.00 827,200.00 248,160.00 1,075,360.00
2 Cat tembok dinding dalam Ex. Danabrite N0. 281 - 3192 66.40 m2 10,000.00 3,000.00 13,000.00 664,000.00 199,200.00 863,200.00
3 Cat minyak cat minyak ex. Ftalit 2.00 unit 400,000.00 100,000.00 500,000.00 800,000.00 200,000.00 1,000,000.00
4 Cat Lisplank Cat Tembok exterior Ex. Mowilek 15.00 m2 10,000.00 3,000.00 13,000.00 150,000.00 45,000.00 195,000.00
- - - -
VIII PEKERJAAN INSTALASI LISTRIK - - - -
1 Instalasi Stop Kontak, Lampu - - - -
a. Instalasi Titik lampu Kabel NYY 2 x 2.5 mm +piping 6.00 pcs 50,000.00 20,000.00 70,000.00 300,000.00 120,000.00 420,000.00
b. Instalasi Stop kontak Kabel NYY 3 x 2.5 mm +piping 2.00 pcs 50,000.00 20,000.00 70,000.00 100,000.00 40,000.00 140,000.00
c .Fitting Lampu Clipsal/Standard 6.00 pcs 30,000.00 10,000.00 40,000.00 180,000.00 60,000.00 240,000.00
d. Stop Kontak Ex.Clipsal E 15 N 2.00 pcs 30,000.00 20,000.00 50,000.00 60,000.00 40,000.00 100,000.00
e. Saklar Double Ex.Clipsal 3.00 pcs 30,000.00 20,000.00 50,000.00 90,000.00 60,000.00 150,000.00
f. Lampu SL 11 watt ex. Phillips 6.00 pcs 60,000.00 10,000.00 70,000.00 360,000.00 60,000.00 420,000.00
2 Panel dan Tufur - - - -
a. Panel lengkap MCB MCB 6 A 1.00 set 200,000.00 20,000.00 220,000.00 200,000.00 20,000.00 220,000.00
b. Kabel NYY 3 x 2.5 mm standar, Praba / setara 8.00 mtr 20,000.00 10,000.00 30,000.00 160,000.00 80,000.00 240,000.00
c. Pipa listrik 35.00 btg 20,000.00 10,000.00 30,000.00 700,000.00 350,000.00 1,050,000.00
TOTAL MATERIAL + UPAH 78,057,549.45 29,776,466.54 107,834,015.98 9,165,984.02

MOBILISASI 4,582,992.01 4,582,992.01
OVERHEAD 4,582,992.01
TOTAL 117,000,000.00 117,000,000.00 32
PPN 11,700,000.00
GRAND TOTAL 128,700,000.00
GRAND TOTAL
Palembang, 15 Juni 2017

PT GEMILANG ANUGRAH JAYA
Agustina Panjaitan
Direktur
LIST COST ESTIMATES
Location : PT. BAP - Distrik Bagan Rame Date : Friday, February 24, 2017
ESTIMATED COST
QTY
I PEKERJAAN PERSIAPAN
1 Pembersihan lahan 72.00 m2 - 2,000.00 2,000.00 - 144,000.00 144,000.00
2 Pek. Bowplank dan pengukuran kayu racuk 32.00 m' #REF! #REF! #REF! #REF! #REF! #REF!
3 Pek. Perataan & penimunan tanah setempat 60.00 m2 - 10,000.00 10,000.00 - 600,000.00 600,000.00
II PEKERJAAN TANAH
1 Pekerjaan Cerucuk Gelam bawah pondasi Gelam dia 10 - 12 P. 2 m 45.00 btg #REF! #REF! #REF! #REF! #REF! #REF!
2 Pekerjaan Cerucuk Gelam bawah plat lantai & sloof Gelam dia 10 - 12 P. 2 m 143.00 btg #REF! #REF! #REF! #REF! #REF! #REF!
3 Urugan Pasir bawah pondasi, sloof dan plat lantai 1.76 m3 #REF! #REF! #REF! #REF! #REF! #REF!
4 Galian pondasi & sloof #REF! m3 #REF! #REF! #REF! #REF! #REF! #REF!
III PEKERJAAN BETON

1 Pondasi Beton 50 X 50 cm
a. Besi dia 10 KS #REF! kg #REF! #REF! #REF! #REF! #REF! #REF!
b. Beton ad 1 : 2 :3 beton ad 1 : 2 : 3 #REF! m3 #REF! #REF! #REF! #REF! #REF! #REF!
c. Papan begisting, support, kawat ikat & paku kayu racuk #REF! m2 #REF! #REF! #REF! #REF! #REF! #REF!
2 Kolom Pondasi 15 X 15 (bawah sloof)
b. Besi dia 6 KSTY #REF! kg #REF! #REF! #REF! #REF! #REF! #REF!
c. Papan begisting, support, kawat ikat & paku kayu racuk #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
d. Beton ad 1 : 2 : 3 beton ad 1 : 2 : 3 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Kolom Praktis 10 X 10
c. Papan begisting kayu racuk #REF! m2 #REF! #REF! #REF! #REF! #REF! #REF!
d. Beton ad 1 : 2 : 3 beton ad 1 : 2 : 3 #REF! m3 #REF! #REF! #REF! #REF! #REF! #REF!
4 Sloof 12 X 20
5 Ring Balok 10 X 20
6 Plat Lantai beton
a. Wiremesh M8 M8 - 1 layer 66.00 m2 #REF! #REF! #REF! #REF! #REF! #REF!
b. Besi dia 8 stek dia atas sloof p=80 cm KS #REF! kg #REF! #REF! #REF! #REF! #REF! #REF!
c. Beton ad 1 : 2 : 3 tct. 10 cm beton ad 1 : 2 : 3 6.60 m3 #REF! #REF! #REF! #REF! #REF! #REF!
IV PEKERJAAN DINDING
1 Dinding bata dan pembuatan parit keliling
a. Dinding bata T. 2,6 m & T. 1 m (dinding sekat dalam) ad 1 PC : 4 Ps 66.40 m2 #REF! #REF! #REF! #REF! #REF! #REF!
b. Dinding bata tebeng layar ad 1 PC : 4 Ps 8.80 m2 #REF! #REF! #REF! #REF! #REF! #REF!
c. Parit tinggi 30 cm ad 1 PC : 4 Ps 25.60 m2 #REF! #REF! #REF! #REF! #REF! #REF!
2 Plesteran + Fin. Aci ad. 1 PC : 4 Pasir tebal 2 cm + Aci 181.12 m2 #REF! #REF! #REF! #REF! #REF! #REF!
3 Border 10 cm (bingkai pintu dan jendela) tinggi 10 cm, tebal 5 cm 44.50 m1 #REF! #REF! #REF! #REF! #REF! #REF!
4 Oil Trap Beton 100x60 cm ad. 1 PC : 4 Pasir tebal 2 cm 1.00 ls 950,000.00 200,000.00 1,150,000.00 950,000.00 200,000.00 1,150,000.00
V PEKERJAAN PINTU DAN JENDELA

1 Pintu Besi 90x22+kusen+kunci lengkap kusen pintu besi hollow 50x50x15 2.00 unit 2,000,000.00 3,500,000.00 5,500,000.00 4,000,000.00 7,000,000.00 11,000,000.00
2 Jendela - kawat harmonika rangka besi siku 50.50.5 rangka besi finnish. Cat minyak 17.60 m2 350,000.00 75,000.00 425,000.00 6,160,000.00 1,320,000.00 7,480,000.00
LIST COST ESTIMATES
Location : PT. BAP - Distrik Bagan Rame Date : Friday, February 24, 2017
ESTIMATED COST
QTY
VI PEKERJAAN ATAP
1 Rangka Atap
1. Pekerjaan rangka + atap seng Ringan Zincalume C. 75/65 + BJLS 88.20 m2 #REF! #REF! #REF! #REF! #REF! #REF!
2. Nok polos BJLS 12.00 m1 #REF! #REF! #REF! #REF! #REF! #REF!
3. Lisplank GRC Urat Kayu 36.00 m1 #REF! #REF! #REF! #REF! #REF! #REF!
VII PEKERJAAN PENGECATAN

1 Cat tembok dinding luar Ex. Danabrite N0. 281 - 3192 82.72 m2 #REF! #REF! #REF! #REF! #REF! #REF!
2 Cat tembok dinding dalam Ex. Danabrite N0. 281 - 3192 66.40 m2 #REF! #REF! #REF! #REF! #REF! #REF!
3 Cat minyak cat minyak ex. Ftalit 2.00 unit 150,000.00 175,000.00 325,000.00 300,000.00 350,000.00 650,000.00
4 Cat Lisplank Cat Tembok exterior Ex. Mowilek 15.00 m2 #REF! #REF! #REF! #REF! #REF! #REF!
VIII PEKERJAAN INSTALASI LISTRIK

1 Instalasi Stop Kontak, Lampu
a. Instalasi Titik lampu Kabel NYY 2 x 2.5 mm +piping 6.00 pcs #REF! #REF! #REF! #REF! #REF! #REF!
b. Instalasi Stop kontak Kabel NYY 3 x 2.5 mm +piping 2.00 pcs #REF! #REF! #REF! #REF! #REF! #REF!
c .Fitting Lampu Clipsal/Standard 6.00 pcs #REF! 5,000.00 #REF! #REF! 30,000.00 #REF!
d. Stop Kontak Ex.Clipsal E 15 N 2.00 pcs #REF! 5,000.00 #REF! #REF! 10,000.00 #REF!
e. Saklar Double Ex.Clipsal 3.00 pcs #REF! 5,000.00 #REF! #REF! 15,000.00 #REF!
f. Lampu SL 11 watt ex. Phillips 6.00 pcs #REF! 5,000.00 #REF! #REF! 30,000.00 #REF!
2 Panel dan Tufur
a. Panel lengkap MCB MCB 6 A 1.00 set 500,000.00 150,000.00 650,000.00 500,000.00 150,000.00 650,000.00
b. Kabel NYY 3 x 2.5 mm standar, Praba / setara 8.00 mtr 18,000.00 1,500.00 19,500.00 144,000.00 12,000.00 156,000.00
c. Pipa listrik 35.00 btg 4,000.00 1,500.00 5,500.00 140,000.00 52,500.00 192,500.00
TOTAL MATERIAL + UPAH #REF! #REF! #REF!

MOBILISASI #REF!
OVERHEAD #REF!
TOTAL #REF!
PPN #REF!
GRAND TOTAL #REF!
GRAND TOTAL #REF!
Palembang, 24 Februari 2017

TSD Head TSD CE Estimator,
Yu Hua Huang A.Komeini Syailendra Gabriel Benny Satria

KOP SURAT PERUSAHAAN
NO DESCRIPTION Harga (Rp.)
1 Material 78,057,549.45
2 Upah 29,776,466.54
3 Mobilisasi 4,582,992.01
4 Overhead 4,582,992.01
Total Excl 117,000,000.00
Ppn 10% 11,700,000.00
Grand Total 128,700,000.00
Lama Waktu Pengerjaan

............... Hari
Palembang, Juni 2017

PT. ..............
.........................
Direktur

Lce Gudang Limbah b3, DBR, PT Bap (Ok)

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Lce Gudang Limbah b3, DBR, PT Bap (Ok)

Загружено:

Авторское право:

Доступные форматы

LIST COST ESTIMATES

Project Name : Gudang Limbah B3 Project No : User : Distrik Bagan Rame

TOTAL MATERIAL + UPAH 78,057,549.45 29,776,466.54 107,834,015.98 9,165,984.02

Palembang, 15 Juni 2017

III PEKERJAAN BETON

V PEKERJAAN PINTU DAN JENDELA

VII PEKERJAAN PENGECATAN

VIII PEKERJAAN INSTALASI LISTRIK

TOTAL MATERIAL + UPAH #REF! #REF! #REF!

Palembang, 24 Februari 2017

Yu Hua Huang A.Komeini Syailendra Gabriel Benny Satria

NO DESCRIPTION Harga (Rp.)

Lama Waktu Pengerjaan

Palembang, Juni 2017

Вам также может понравиться