PEKERJAAN PEI BANGUNAN 16 GUDANG C {18 x ZS METER) RAP

NO ITEM PEKERJAAN VOLUME SAT SATUAN JUMLAH SATUAN JUMLAH MARGIN

A PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bouwpank 1.213,60 m’ 191.250,00 232.101.000,00 124.312,50 150.865.650,00
2 Pengadaan Listrik 18,00 bin 5.259.375,00 94.668.750,00 4.207.500,00 75.735.000,00
3 Penqadaan Sumber Air Kerja 18,00 bln 9.084.375,00 163.518.750,00 7.267.500,00 130.815.000,00
4 Pembuatan Laporan Kerja 18,00 bin 2.151.562,50 38.728.125,00 1.398.515,63 25.173.281,25
5 K3 ( PEK, Pemadam Kebakaran & Perlengkapan Kerja ) 2,00 Ls 1.625.625,00 3.251.250,00 1.300.500,00 2.601.000,00
6 Pembuatan Dlreksi Ket dan Gudang 2,00 bh 84.150.000,00 168.300.000,00 58.905.000,00 117.810.000,00
7 Pembuatan Barak Pekerja 2,00 bh 99.450.000,00 198.900.000,00 74.587.500,00 149.175.000,00
899.467.875,00 652.174.931,25 247.292.943,75
B PEKERJAAN TANAH DAN PONDASI
1 Pondasi Tapak
a Galian Tanah Pondasi 425,09 m3 95.625,00 40.649.231,25 70.000,00 29.756.300,00
b Urugan Tanah Kembali 4.099,99 m3 148.218,75 607.695.392,81 120.000,00 491.998.800,00
c Urugan Paslr dl bawah Pondasi tebal 10 cm 35,42 m3 286.875,00 10.161.112,50 255.000,00 9.032.100,00
d Lantal Keria Ready Mix B-0 35,42 m3 765.000,00 27.096.300,00 700.000,00 24.794.000,00
e Beton Ready mix fc 25 mpa Slump 12-+2 195,23 m3 994.021,88 194.062.891,63 875.000,00 170.826.250,00
f Pek Pembesian 17.519,42 Kg 18.646,88 326.682.522,41 15.000,00 262.791.300,00
g Pek Bekisting 2 Kall Pemakaian 723,29 m2 119.531,25 86.455.757,81 95.000,00 68.712.550,00
h Pemadatan urugan dengan stamper 8.199,98 m2 19.125,00 156.824.617,50 17.500,00 143.499.650,00
1.449.627.825,92 1.201.410.950,00 248.216.875,92
C PEKERJAAN KONSTRUKSf BAJA DAN ATAP
1 Pekerjaan Kolom
a a. Angkur Kolom
Anchor Bolts 6D19 - 600mm 505,96 Bh 114.750,00 58.058.910,00 110.000,00 55.655.600,00
Anchor Bolts 8D22 - 600mm 526,97 Bh 143.437,50 75.587.259,38 135.000,00 71.140.950,00
b Pek Base Plate
- Base Plate t 19 mm 14.202,37 Kg 33.946,88 482.126.150,11 26.000,00 369.261.620,00
c Pekerlaan Kolom Bala
C1 Type WF 300.175.7.11 46.306,91 Kg 33.946,88 1.571.975.116,94 26.000,00 1.203.979.660,00
C2 Type WF 200.100.5,5.8 8.423,02 Kg 33.946,88 285.935.249,18 26.000,00 218.998.520,00
d Pekerjaan Balok BaJa
BI Type WF 300.175.7.11 3.611,27 Kg 33.946,88 122.591.349,34 26.000,00 93.893.020,00
B2 Type WF 200.100,5,58 28.560,48 Kg 33.946,88 969.539.187,30 26.000,00 742.572.480,00

2 Pekerjaan Rafter
a Baja WF 250.125.6.9 70.660,77 Kg 33.946,88 2.398.712.679,90 26.000,00 1.837.180.020,00
b Plat Stiffener
Plat Stlhener WF 250.125.6.9 203,66 Kg 33.946,88 6.913.621,58 26.000,00 5.295.160,00
c Plat Sambung t10 mm
Plat Sambung WF250I2569 818,29 Kg 33.946,88 27.778.392,44 26.000,00 21.275.540,00

3 Pekedaan Lisplank dan canopy

a Baja Slku Type L50505 15.725,39 Kg 33.946,88 533.827.927,28 26.000,00 408.860.140,00
b Baja Slku Type L70707 5.272,12 Kg 33.946,88 178.972.024,99 26.000,00 137.075.120,00

4 Pekerjaan Gording
a Gording Rafter Type CNP 125.65.20.3,2 45.636,21 Kg 33.946,88 1.549.206.944,52 26.000,00 1.186.541.460,00
b Gording Claddlng Type CNP 100.50.20.3,2 15.902,06 Kg 33.946,88 539.825.322,57 26.000,00 413.453.560,00

5 Pekerjaan Wind Bracing

a Wind Bracing D16, 9,5m + turn buckle 886,17 Set 219.937,50 194.902.014,38 170.000,00 150.648.900,00
b Wind Bracing D16, 8,5 + turn buckle 886,17 Set 200.812,50 177.954.013,13 165.000,00 146.218.050,00

6 Pekerjaan Atap
a Dindlng dan Atap spandeck 0.4 mm Ex Bluescope 37.347,14 m2 141.046,88 5.267.697.573,92 105.000,00 3.921.449.700,00
b Flashlng Atap 425,58 m' 35.859,38 15.261.034,94 28.000,00 11.916.240,00

7 Mur baud HTB + Ring (A325) Uk 19 mm 8.659,18 bh 23.906,25 207.008.521,88 18.500,00 160.194.830,00

8 Mur baud HTB + Rlng (A325) Uk 16 mm 10.445,14 bh 19.125,00 199.763.302,50 15.500,00 161.899.670,00

9 Sagrod, d9-1,3mL, rlng plate, nut 3.120,92 bh 14.343,75 44.765.696,25 11.000,00 34.330.120,00
14.908.402.292,51 11.351.840.360,00 3.556.561.932,51
D PEKERJAAN BETON BERTULANG
1 Pekeriaan Kolom Pedestal
a Pek Pembesian 19.437,80 Kg 24.384,38 473.978.701,56 15.000,00 291.567.000,00
b Pek Beton mutu K-300 695,77 m3 994.021,88 691.610.603,45 825.000,00 574.010.250,00
c Pek Bekisting multiplex 1.574,40 m2 204.637,50 322.181.280,00 165.000,00 259.776.000,00

2 Pekerjaan Kolom Praktis dan Ringbalk

a Pek Pembesian 1.189,89 Kg 24.384,38 29.014.729,92 15.000,00 17.848.350,00
b Pek Beton Site mix 1:2:3 / K 175 23,77 m3 860.625,00 20.457.056,25 760.000,00 18.065.200,00
c Pek Bekisting Multiplex 929,88 m2 204.637,50 190.288.318,50 145.000,00 134.832.600,00

3 Pekerjaan Tie Beam

a Pek Pembesian 20.319,04 Kg 24.384,38 495.467.192,60 15.000,00 304.785.600,00
b Pek Beton Nutu K-300 1.493,87 m3 994.021,88 1.484.939.465,88 825.000,00 1.232.442.750,00
c Pek Bekisting Batako 951,76 m2 114.750,00 109.214.460,00 75.000,00 71.382.000,00
d Pek Galian Tie Beam 272,32 m3 95.625,00 26.040.600,00 70.000,00 19.062.400,00

4 Pekerjaan Plat Beton Lantai 1 Area Gudang

a Pek Wlremesh M 10 8.207,98 m2 205.115,63 1.683.584.988,73 130.000,00 1.067.037.400,00
 b Pek Beton Mutu K-300 1.653,12 m3 994.021,88 1.643.237.450,27 825.000,00 1.363.824.000,00
c Pek Lantai Kerja B-0 413,28 m3 765.000,00 316.159.200,00 700.000,00 289.296.000,00
d Pek Bekisting muItIplex 308,70 m2 204.637,50 63.171.596,25 145.000,00 44.761.500,00
e Pek Floor Hardener dan Perkerasan Permukaan 8.199,98 m2 243.843,75 1.999.513.873,13 125.000,00 1.024.997.500,00

5 Pekerjaan Tangga dan Reling Selasar 9,23 Bh 21.515.625,00 198.589.218,75 18.000.000,00 166.140.000,00

E PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasang dinding 3.405,04 m2 119.531,25 407.008.687,50 85.000,00 289.428.400,00
2 Plesteran acian 1:3 6.810,09 m2 71.718,75 488.411.142,19 55.000,00 374.554.950,00
3 Acian 6.810,09 m2 33.468,75 227.925.199,69 25.000,00 170.252.250,00
4 Dlnding Cladding 5.159,43 m2 150.609,38 777.058.553,45 105.000,00 541.740.150,00

F PEKERJAAN PINTU GUDANG

1 Pintu Gudang Lengkap dengan Aksesoris 22,00 Unit 23.906.250,00 525.937.500,00 18.500.000,00 407.000.000,00

G PEKERJAAN KUSEN PINTU JENDELA

1 Pekerjaan Kusen dan Pintu Aluminium (L = 90 cm) 18,00 Unit 5.259.375,00 94.668.750,00 4.207.500,00 75.735.000,00
2 Pekerjaan Jendela Alumlnlum Tlpe 1 17,00 Unit 6.120.000,00 104.040.000,00 4.896.000,00 83.232.000,00
3 Pekerjaan Jendela Aluminium Tipe 2 17,00 Unit 3.346.875,00 56.896.875,00 2.677.500,00 45.517.500,00
12.429.395.443,10 8.867.288.800,00 3.562.106.643,10
H PEKERJAAN MEKANIKAL, ELEKTRIKAL, & PLUMBING ( MEP )
1 Pekerjaan Mekanlkal & Plumbing Gudang 8.199,98 m2 119.531,25 980.153.859,38 100.000,00 819.998.000,00
2 Pemasangan Instalasi Lampu GudanS 164,00 Titik 2.820.937,50 462.633.750,00 2.400.000,00 393.600.000,00
3 Pemasangan AC 1,5 PK gEx : Daikin) 18,00 Unit 6.215.625,00 111.881.250,00 4.800.000,00 86.400.000,00
4 Pemasangan Lampu Kantor Dan Mes (EX : Phillps 20 Watt LED) 55,00 Titik 253.406,25 13.937.343,75 190.054,69 10.453.007,81
5 Pemasangan Stop Kontak (Ex : Brocco) 45,00 Titlk 224.718,75 10.112.343,75 168.539,06 7.584.257,81
6 Pemasangan Rotary Fan 69,25 Unit 4.350.937,50 301.302.421,88 3.263.203,13 225.976.816,41
1.880.020.968,75 1.544.012.082,03 336.008.886,72
I PEKERJAAN ARSITEKTUR
1 Tulisan Perusahaan Akrillk 9,23 Bh 2.438.437,50 22.506.778,13 1.950.750,00 18.005.422,50
2 Finishing ACP 288,86 m2 722.925,00 208.824.115,50 650.000,00 187.759.000,00
3 Finishing Batu Alam 574,00 m2 129.093,75 74.099.812,50 105.000,00 60.270.000,00
4 Granit Sincere 60 x 60 295,20 m2 262.968,75 77.628.375,00 245.000,00 72.324.000,00
5 Keramik Lantai Kamar Mandi 19,68 m2 126.225,00 2.484.108,00 110.000,00 2.164.800,00
6 Keranik Dinding Kamar Mandi 78,72 m2 138.656,25 10.915.020,00 118.000,00 9.288.960,00
7 Cat dinding pasangan bata 3.608,56 m2 25.818,75 93.168.508,50 22.000,00 79.388.320,00
489.626.717,63 429.200.502,50 60.426.215,13

NILAI KONTRAK PEKERJAAN GUDANG UK. 18 X 25 METER 32.056.541.122,90 JUMLAH RAP 24.045.927.625,78
RISK & SERVICE 2% 480.918.552,52
HARGA PER M2 4.190.397,53 KOMITMEN 5% 1.602.827.056,14 DI NEGO
TOTAL RAP 26.129.673.234,44
Harganya mohon di revisi POTENSI MARGIN 5.926.867.888,45
PROSENTAGE 18,49%
-
Bantul,13 Januari 2023 telah bersepakat

Kris HW Muh. Tholib

PT. AQUASICENCE PT. SEGITIGA MUTIARA