proland ciangsana

REKAP MATERIALPROYEK RUKO PROLAND CIANGSANA

Dua lantai,uk;4.5m×12m/single dindingPosisi ruko; no 4-19

No Uraian pekerjaan Vol. Sat. Harga sat. Jumlah 1 Papan 2x20 cm 155.79 lbr Rp 42,000 Rp 6,543,158 2 Kaso 5x7 cm 49.72 m3 Rp 2,600,000 Rp 129,267,016 3 Paku Biasa 2" - 5" 531.11 kg Rp 12,000 Rp 6,373,284 4 Pasir urug 512.32 m3 Rp 240,000 Rp 122,956,800 5 Pasir beton 140.40 m3 Rp 240,000 Rp 33,696,768 6 Pasir Pasang 277.45 m³ Rp 240,000 Rp 66,587,064 7 Splite 37.58 m³ Rp 240,000 Rp 9,020,160 8 Batu kali 238.48 m3 Rp 180,000 Rp 42,926,400 9 Sement 3,011.28 sak Rp 68,000 Rp 204,767,154

10 Bata merah 248,152.50 bh Rp 650 Rp 161,299,125 11 Beton K-250 419.12 m3 Rp 826,000 Rp 346,194,541 12 Minyak Bekisting 259.92 Lt Rp 5,000 Rp 1,299,602 13 Multi plek 9 mm 275.57 lbr Rp 50,000 Rp 13,778,335 14 ongkos kirim dan alat bantu 1.00 lot Rp 10,015,322 Rp 10,015,322 15 Besi 16 345.74 btg Rp 134,900 Rp 46,640,331 16 Besi 13 1,049.24 btg Rp 88,750 Rp 93,119,840 17 Besi 10 652.27 btg Rp 52,540 Rp 34,270,487 18 Besi 8 4,260.39 btg Rp 33,654 Rp 143,379,128 19 Besi 6 487.68 btg Rp 18,886 Rp 9,210,292 20 Pembesian wiremesh M8 23.75 Kg Rp 438,709 Rp 10,419,487 21 Beton decking 504.00 bh Rp 300 Rp 151,200 22 Alat bantu 1.00 ls Rp 6,770,286 Rp 6,770,286 23 C-75 , 0.8 913.75 m' Rp 14,167 Rp 12,944,806 24 C-75 , 0.6 1,370.63 m' Rp 12,667 Rp 17,361,270 25 Baut (screw driver) 23,335.04 bh Rp 350 Rp 8,167,264 26 Dynabolt 982.53 bh Rp 3,500 Rp 3,438,848 27 Reng 3,316.03 m' Rp 7,000 Rp 23,212,224 28 Talang jurai 76.15 m' Rp 48,000 Rp 3,655,004 29 Atap zinc alume LT-7 890 t = 0.40 mm 844.36 m2 Rp 60,674 Rp 51,230,926 30 Plafond gypsum jayabord t=9 mm 646.67 m2 Rp 61,000 Rp 39,446,667 31 Hollow 40x40 t= 0.35 1,422.67 btg Rp 3,000 Rp 4,268,000 32 Compon A plus 310.40 kg Rp 1,600 Rp 496,640 33 skrup 24,832.00 bh Rp 250 Rp 6,208,000 34 List Gypsum 1,571.20 ,m1 Rp 13,000 Rp 20,425,600 35 Semen putih 157.12 kg Rp 1,600 Rp 251,392 36 Keramik 200x250 435.46 M2 Rp 65,000 Rp 28,304,640 37 Keramik 200x200 115.20 M2 Rp 60,000 Rp 6,912,000 38 Keramik 400x400 2,277.70 M2 Rp 97,000 Rp 220,936,512 39 Semen warna 47.14 Kg Rp 3,000 Rp 141,418 40 Alumunium 3" 558.70 m1 Rp 70,000 Rp 39,109,000 41 alat bantu dan ongkos 1.00 ls Rp 335,220 Rp 335,220 42 Pas.monoblok 32.00 set Rp 1,600,000 Rp 51,200,000 43 Pas.jet spray 32.00 set Rp 85,000 Rp 2,720,000



No Uraian pekerjaan Vol. Sat. Harga sat. Jumlah 44 Pas.floor drain 32.00 bh Rp 60,000 Rp 1,920,000 45 Pas tempat sabun 32.00 bh Rp 30,000 Rp 960,000 46 Cat tembok ICI acrilic emulsion 36.05 Peil Rp 950,000 Rp 34,249,875 47 Cat tembok ICI Wheathershield 8.10 Peil Rp 1,500,000 Rp 12,150,000 48 Cat tembok Vinilex 21.60 Peil Rp 950,000 Rp 20,520,000 49 Alcproof mowilex 216.00 kg Rp 15,714 Rp 3,394,286

Rp 2,112,645,370

No Tanggal No. PO Nama Supplier

1 4-Oct-14 Putra Buana

2 17-Oct-14 Putra Buana3 17-Oct-14 Bp. Uuk4 17-Oct-14 Maju Jaya

5 18-Oct-14 Sinar Agung

6 18-Oct-14

7 20-Oct-14 Bp. Uuk

8 22-Oct-14 006/SA/CIA/XI/14 Maju Jaya

9 22-Oct-14 007/SA/CIA/XI/14 Putra Buana10 27-Oct-14 010/SA/CIA/XI/14 Maju Terus ( BP. IVAN )

11 27-Oct-14 011/SA/CIA/XI/14 Sinar Agung



14 27-Oct-14 014/SA/CIA/XI/14 Buana Indah

15 27-Oct-14 015/SA/CIA/XI/14 Putra Buana

15 27-Oct-14 015/SA/CIA/XI/14 Putra Buana

16 27-Oct-14 016/SA/CIA/XI/14 Merah putih17 27-Oct-14 017/SA/CIA/XI/14 Bp. Uuk

Material QTY Harga Satuan Harga Jumlah Kaso 4 x 6 (4 ikat @ 6 btg ) 42 Btg Rp 13,000 Rp 546,000 Paku 5 cm 5 Kg Rp 12,000 Rp 60,000 Paku 7 cm 5 Kg Rp 12,000 Rp 60,000 Paku 10 cm 5 Kg Rp 12,000 Rp 60,000 Pacul 4 Bh Rp 35,000 Rp 140,000 Ember Hijau Besar 4 Bh Rp 8,000 Rp 32,000 Pengki 5 Bh Rp 10,000 Rp 50,000 Pipa LG 4 inch (AW) 10 btg Rp 194,000 Rp 1,940,000 Pipa LG 1 1/4 inch (AW) 10 btg Rp 42,000 Rp 420,000 Pipa LG 1 inch (AW) 10 btg Rp 28,000 Rp 280,000 Semen Garuda @ 40 kg 200 Zak Rp 50,500 Rp 10,100,000 Batu kali ( 1 Tronton = 21 m3 ) 21 m3 Rp 200,000 Rp 4,200,000 Pasir Hitam ( 1 tronton = 21 m3 ) 21 m3 Rp 225,000 Rp 4,725,000 Besi D 13 mm 351 Btg Rp 92,500 Rp 32,467,500

29 Btg Rp 53,500 Rp 1,551,500 266 Btg Rp 33,000 Rp 8,778,000 32 btg Rp 78,500 Rp 2,512,000

Kawat Beton ( Bendrat ) 2 Roll Rp 320,000 Rp 640,000 Triplek 9 mm 75 LbrKaso 4 x 6 5 m3Paku 3 cm 1 DusPaku 5 cm 1 DusPaku 7 cm 3 DusPaku 10 cm 3 DusBenang 1 PaksSkop 2 BHBatu kali ( 1 Tronton = 25 m3 ) 25 m3 #VALUE!Pasir Hitam Kasar ( 1 Tronton ) 25 m3 Rp 225,000 Rp 5,625,000 Split 1 x 2 ( 1 Colt Diesel ) 8 m3 Rp 277,000 Rp 2,216,000 Bata Merah 10000 Pcs Rp 340 Rp 3,400,000 Triplek 9 mm ( Kw2 ) 420 Lbr Rp 87,000 Rp 36,540,000 Besi Ø 8 mm 232 Btg Rp 33,000 Rp 7,656,000 Besi Ø 10 mm 50 Btg Rp 53,500 Rp 2,675,000 Besi D 13 mm 88 Btg Rp 92,500 Rp 8,140,000 Besi Ø 16 mm 162 BtgBesi Ø 8 mm 1180 Btg Rp 33,000 Rp 38,940,000 Kawat bendrat @ 25 kg 6 Roll Rp 320,000 Rp 1,920,000 Besi Ø 8 mm 120 Btg Rp 33,000 Rp 3,960,000 Kaso 4/6 7 m3 Rp 1,250,000 Rp 8,750,000 Kaso 5/7 4 m3 Rp 1,250,000 Rp 5,000,000 Papan cor 2/20 280 Lbr Rp 24,000 Rp 6,720,000 Paku 3 cm 2 Dus Rp 410,000 Rp 820,000 Paku 5 cm 5 Dus Rp 290,000 Rp 1,450,000 Paku 7 cm 5 Dus Rp 290,000 Rp 1,450,000

Besi Ø 10 mmBesi Ø 8 mmBesi Ø 12 mm

Paku 10 cm 5 Dus Rp 290,000 Rp 1,450,000 Beton K 225 14 M3 Rp 770,000 Rp 10,780,000 Batu Kali ( 1 fuso ) 12 m3 Rp 200,000 Rp 2,400,000

Total Keterangan

Rp 3,588,000 Bedeng mess

Rp 10,100,000 Pondasi batu kali Rp 4,200,000 Pondasi Rp 4,725,000 Pondasi

Rp 45,949,000

Kolom + tapak + slupSlupKolom Praktis + cincinStick tangga

Rp 5,000,000 Pondasi 8 Ruko

Rp 7,841,000

Rp 3,400,000 Rp 36,540,000 Dak lt II

Rp 18,471,000

utk cincinutk balokutk balokutk balok

Rp 40,860,000 utk plat lantaiutk plat lantai

Rp 3,960,000 utk trap tangga

Rp 13,750,000 Begesting balokutk bawah triplek

Rp 11,890,000

utk alas bambu

Rp 11,890,000

Rp 10,780,000 Pengecoran slup Rp 2,400,000 pondasi



No Uraian pekerjaan Vol. Sat. Out I OUT II OUT III1 Papan 2x20 cm 155.79 lbr2 Kaso 5x7 cm 49.72 m3 6 43.72 11 32.72 3 Paku Biasa 2" - 5" 531.11 kg4 Pasir urug 512.32 m35 Pasir beton 140.40 m36 Pasir Pasang 277.45 m³ 21 256.45 7 Splite 37.58 m³ 8 29.58 8 Batu kali 238.48 m3 21 217.48 25 192.48 12 9 Sement 3,011.28 sak 200 2,811.28

10 Bata merah 248,152.50 bh11 Beton K-250 419.12 m312 Minyak Bekisting 259.92 Lt13 Multi plek 9 mm 275.57 lbr14 ongkos kirim dan alat bantu 1.00 lot15 Besi 16 345.74 btg 162 183.74 16 Besi 13 1,049.24 btg 383 666.24 88 578.24 17 Besi 10 652.27 btg 29 623.27 50 573.27 18 Besi 8 4,260.39 btg 266 3,994.39 1532 2,462.39 19 Besi 6 487.68 btg20 Pembesian wiremesh M8 23.75 Kg21 Beton decking 504.00 bh22 Alat bantu 1.00 ls23 C-75 , 0.8 913.75 m'24 C-75 , 0.6 1,370.63 m'25 Baut (screw driver) 23,335.04 bh26 Dynabolt 982.53 bh27 Reng 3,316.03 m'28 Talang jurai 76.15 m'29 Atap zinc alume LT-7 890 t = 0.40 mm 844.36 m230 Plafond gypsum jayabord t=9 mm 646.67 m231 Hollow 40x40 t= 0.35 1,422.67 btg32 Compon A plus 310.40 kg33 skrup 24,832.00 bh34 List Gypsum 1,571.20 ,m135 Semen putih 157.12 kg36 Keramik 200x250 435.46 M237 Keramik 200x200 115.20 M238 Keramik 400x400 2,277.70 M239 Semen warna 47.14 Kg40 Alumunium 3" 558.70 m141 alat bantu dan ongkos 1.00 ls42 Pas.monoblok 32.00 set43 Pas.jet spray 32.00 set



No Uraian pekerjaan Vol. Sat. Out I OUT II OUT III44 Pas.floor drain 32.00 bh45 Pas tempat sabun 32.00 bh46 Cat tembok ICI acrilic emulsion 36.05 Peil47 Cat tembok ICI Wheathershield 8.10 Peil48 Cat tembok Vinilex 21.60 Peil49 Alcproof mowilex 216.00 kg

OUT IIITriplek 9 mm ( Kw2 ) 420

Kawat bendrat @ 25 kg 6 180.48

Papan cor 2/20 280Paku 3 cm 2Paku 5 cm 5Paku 7 cm 5Paku 10 cm 5Beton K 225 14

OUT III

proland ciangsana

Documents