BQ WORKSHOP BAJA 3

Page1

Page1

Rekapitulasi Akhir 

Rekapitulasi Akhir 

N

NO

O

J

JE

EN

NIIS

S

PE

P

EK

KE

ER

RJ

JA

AA

AN

N

U

UN

NIIT

T

V

VO

OL

LU

UM

ME

E

UNIT

UNIT PRICE

PRICE

TOT

TOTAL

AL PRICE

PRICE

(RP)

(RP)

(RP)

(RP)

II

P

PE

EK

KE

ER

RJJA

AA

AN

N

PE

P

ER

RSSIIA

AP

PA

AN

N

llss

1

1..0

00

0

6

67

75

5,,0

01

11

1,,1

19

96

6..6

66

6

6

67

75

5,,0

01

11

1,,1

19

96

6..6

66

6

II

II

W

WO

OR

RK

KSSH

HO

OP

P

H

HD

D

1

15

50

00

0

1

1..0

00

0

7

7,,4

40

04

4,,9

98

88

8,,8

80

03

3..3

34

4

7,,4

7

40

04

4,,9

98

88

8,,8

80

03

3..3

34

4

H

Ha

arrg

ga

a





!

!"

"

#

#a

a$

$g

g%

%$

$a

a$

$

!"

!

"

1

1,,5

59

90

0..0

00

0

4

4,,6

65

57

7,,"

""

"5

5..6

66

6

T

TO

OT

TA

AL

L

8

8,,0

08

80

0,,0

00

00

0,,0

00

00

00

00

0

P

PE

EM

MB

BU

UL

LA

AT

TA

AN

N

8,,0

8

08

80

0,,0

00

00

0,,0

00

00

00

00

0

P

PP

PN

N

!

!0

0

"

"

8

80

08

8,,0

00

00

0,,0

00

00

00

00

0

T

TO

OT

TA

AL

L

B

BIIA

AY

YA

A

8,,8

8

88

88

8,,0

00

00

0,,0

00

00

00

00

0

PT

PT B#$%&$'

 B#$%&$' P%& B&$'$&$

P%& B&$'$&$

H*$+& T'#%

H*$+& T'#%

D#*.%

D#*.%

Page2

Page2

Rekapitulasi A!al 

Rekapitulasi A!al 

Paket Peker"aan Persiapan

Paket Peker"aan Persiapan

PROYEK PEMBANGUNAN WORKSHOP / WAREHOUSE FACILITY

PROYEK PEMBANGUNAN WORKSHOP / WAREHOUSE FACILITY

PAKET PEKERJAAN PERSIAPAN

PAKET PEKERJAAN PERSIAPAN

PT PAMAPERSADA NUSANTARA – INDO - KALTIM

PT PAMAPERSADA NUSANTARA – INDO - KALTIM

N

NO

O

J

JE

EN

NIIS

S

PE

P

EK

KE

ER

RJ

JA

AA

AN

N

U

UN

NIIT

T

V

VO

OL

LU

UM

ME

E

UNIT

UNIT PRICE

PRICE

TOT

TOTAL

AL PRICE

PRICE

(RP)

(RP)

(RP)

(RP)

1

1 P

P&

&$

$g

g%

%'

'%

%rra

a$

$

(

(a

a$

$

#

#)

)%

%*

*+

+lla

a$

$'

'

llss

1

1..0

00

0

"

",,"

"3

31

1,,7

75

54

4..5

59

9

"

",,"

"3

31

1,,7

75

54

4..5

59

9

"

" D

Drr&

&'

'ss



K

K&

&&

&--,

,



%

%(

(a

a$

$g

g

(

(a

a$

$

/

/&

&(

(&

&$

$g

g

'&

'

&rra

a

llss

1

1..0

00

0

1

18

8,,5

50

00

0,,0

00

00

0..0

00

0

1

18

8,,5

50

00

0,,0

00

00

0..0

00

0

3

3 P

P&

&$

$

&

&(

(a

aa

a$

$

a

ar

r

2

2

/

/



)*

)

*$

$&

&r

r



llss

0

0..0

00

0

/

/



)

)*

*$

$&

&rr

4

4 P

P&

&$

$

&

&(

(a

aa

a$

$

llss--rr'

'

'

'&

&rra

a

llss

1

1..0

00

0

3

3,,5

50

00

0,,0

00

00

0..0

00

0

3

3,,5

50

00

0,,0

00

00

0..0

00

0

5

5 SS

)

)+

+

(

(rra

a*

*$

$g

g





A

As

s

#

#%

%ll(

(

D

Drra

a*

*$

$g

g

llss

1

1..0

00

0

4

4,,5

50

00

0,,0

00

00

0..0

00

0

4

4,,5

50

00

0,,0

00

00

0..0

00

0

6

6 #

#a

a

a

a

+

+&

&$

$g

ga

a!

!a

a$

$

P

P3

3K

K,

,

H

H&

&ll!

!&

&--,

,

SSa

a/

/%

%'

'

P

P&

&$

$g

ga

a!

!a

a$

$

llss

1

1..0

00

0

3

30

0,,8

87

71

1,,0

00

08

8..5

55

5

3

30

0,,8

87

71

1,,0

00

08

8..5

55

5

7

7 #

#a

a

a

a SS&

&

%

%rr--



llss

1

1..0

00

0

1

1"

",,0

00

00

0,,0

00

00

0..0

00

0

1

1"

",,0

00

00

0,,0

00

00

0..0

00

0

8

8 

a

a$

$a

ag

g&

&!

!&

&$

$-

-

P

Prr)

)&

&

--

llss

1

1..0

00

0

"6

"

66

6,,0

00

00

0,,0

00

00

0..0

00

0

"

"6

66

6,,0

00

00

0,,0

00

00

0..0

00

0

9

9 

)

)/

/llssa

ass



(

(a

a$

$

D&

D

&!

!)

)/

/llssa

ass

llss

1

1..0

00

0

33

3

37

7,,4

40

08

8,,4

43

33

3..5

53

3

3

33

37

7,,4

40

08

8,,4

43

33

3..5

53

3

Sub Total

Page3 Paket Peker"aan Workshop Wheel PAMA - INDO

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

I PEKERJAAN PERSIAPAN 

ls 1.00   675,011,196.66 675,011,196.66 675,011,196.66

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 - 1,430,000.00 "6,990,000.00 0.00 "8,4"0,000.00

3 PEKERJAAN SARANA LUAR  ls 1.00 1,237,775.00 15,466,478.86 52,235.00 47,7"",759.50 33",961,371.03 1,"80,449.70 381,964,580."3

!0 PEKERJAAN MEKANIKAL  ELEKTRIKAL WORKSHOP ls 1.00   - ### - 1,114,107,400.00 344,093,360.00 0.00 1,"39,470,646.00

!! PEKERJAAN TAMBAH ls 1.00 80,096,000.00 979,357,417.60 5,975,000.00 1,065,4"8,417.60

Sub Total 1,606,388,80556

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

I PEKERJAANPERSIAPAN 9: !00 675,011,196.66 12,0!!,!31 675,011,196.66

II PEKERJAAN WORKSHOP HD !200

! PEKERJAAN TANAH "0,999,766.91 13",505,7"5.00 118,680.00 153,6"4,171.91

1 ala$ -a$a %$-%' +)&r, +)$(as (a$ -& /&a! ! 79.1" 33,000.00 1,500.00 ",610,960  118,680.00 ",7"9,640.00

" :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

4 <a$-a '&ra , - = 5 ! (/a*a +)$(as +)&r  -& /&a! !; 25,000.00 45,335.00 1,000.00   

5 Sr-% (/a*a sla/ la$-a *)r's)+ > Ra!+ - = 30 ! ! 388.80 25,000.00 313,250.00 1,000.00 9,7"0,000 1"1,791,600.00 131,511,600.00

6 339,"50.00 ! 10.50 25,000.00 313,250.00 1,000.00 "6",500 3,"89,1"5.00 3,551,6"5.00

7 Plas-')r !; 1,485.00 5,000.00  7,4"5,000.00 7,4"5,000.00

 

Sr-% (/a*a sla/ la$-a )??& , - = 10 !

Page4 Paket Peker"aan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

4 PEKERJAAN STRUKTUR DASAR   133,000.00 676,835.00 6,000.00 1"",781,419.13 1,6"4,377,845.90 15,1"0,4"7.59 1,76","79,69".6"

1 _{!@ 408.00} 428,550.00 _15,000.00  174,848,400.00 6,1"0,000.00 _{180,968,400.00}

" #)/)''&+ala!$+l& --' 34.00 35,000.00 1,190,000   1,190,000.00

3 P)&r P 1 P1 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" 2510510 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 2350350 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 2300500 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"50350 Ready Mix ! 4.64 238,400.00 3,300,967.49 15,000.00 1,106,176 15,316,489.14 69,600.00 16,49","65.14

10 _{--' 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/ <a$-a (asar - = 30 ! 2 W)r's)+  Ra!+  D13  150 ()%/l& Ready Mix ! 388.80 238,400.00 2,773,587.04 15,000.00 9",689,9"0 1,078,370,641.15 5,83",000.00 1,176,89",561.15

1" Ready Mix ! 10.50 238,400.00 1,931,759.92 15,000.00 ",503,"00 "0,"83,479.16 157,500.00 "",944,179.16

13 Pla- la$-a C))l ar( - = 10 ! Wr&!&s 8 S$gl& Ready Mix ! 7."0 238,400.00 3,484,799.81 15,000.00 1,716,480 "5,090,558.6" 108,000.00 "6,915,038.6" 14 Pla- la$-a " O??& -=1" ! 8 S$gl& Ready Mix ! 11.59 238,400.00 2,051,759.92 15,000.00 ",763,056 "3,779,897.47 173,850.00 "6,716,803.47

15 #)$(&' la$-a " O??& Smart Deck / Hokayu !; 105.00 15,000.00 130,000.00 1,575,000 13,650,000.00  15,""5,000.00

16 K)l)! +ra'-s 15 B 15 ! 2ar&a )??& > /%$(*all /a-a') *)r's)+ sitemix ! 5.83 238,400.00 4,500,362.05 15,000.00 1,388,788 "6,"16,645.34 87,381.79 "7,69",815.01

17 R$g #al' +ra'-s 15 B "0 ! Sitemix ! 1.89 238,400.00 4,276,802.88 15,000.00 450,576 8,083,157.44 "8,350.00 8,56",083.44

18 S&ar )$$&-)r +la- la$-a !&a$$& F 1" !!  150 Krakatau / Gunung Garuda 'g 116.08 900.00 9,104.00 300.00 104,468 1,056,751.86 34,8"".67 1,196,04".5"

19 D)*&l F16!!++a+Gl=1! 'g 303.36 900.00 9,104.00 300.00 "73,0"4 ",761,789.44 91,008.00 3,1"5,8"1.44

"0 #)%lar( +&l$(%$g ')l)! (a 6 ( )r -  " ! / 5.00 875,000.00  4,375,000.00  4,375,000.00

 $ +l& "5B"5, $l%(& asa +&!a$a$ga$ > +&$a!/%$ga$ < = 1" !

&r%%' ()l'&$ l="! (=10!, ara'  60 ! /a*a la$-a

Page4 Paket Peker"aan Workshop Wheel PAMA - INDO PROYEK PEMBANGUNAN WORKSHOP FACILITY

PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

4 PEKERJAAN STRUKTUR DASAR   133,000.00 676,835.00 6,000.00 1"",781,419.13 1,6"4,377,845.90 15,1"0,4"7.59 1,76","79,69".6"

1 !@ 408.00 428,550.00 15,000.00  174,848,400.00 6,1"0,000.00 180,968,400.00

" #)/)''&+ala!$+l& --' 34.00 35,000.00 1,190,000   1,190,000.00

3 P)&r P 1 P1 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" 2510510 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 2350350 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 2300500 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"50350 Ready Mix ! 4.64 238,400.00 3,300,967.49 15,000.00 1,106,176 15,316,489.14 69,600.00 16,49","65.14

10 --' 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/ <a$-a (asar - = 30 ! 2 W)r's)+  Ra!+  D13  150 ()%/l& Ready Mix ! 388.80 238,400.00 2,773,587.04 15,000.00 9",689,9"0 1,078,370,641.15 5,83",000.00 1,176,89",561.15

1" _{Ready Mix} ! 10.50 238,400.00 1,931,759.92 15,000.00 ",503,"00 "0,"83,479.16 157,500.00 "",944,179.16

13 Pla- la$-a C))l ar( - = 10 ! Wr&!&s 8 S$gl& Ready Mix ! 7."0 238,400.00 3,484,799.81 15,000.00 1,716,480 "5,090,558.6" 108,000.00 "6,915,038.6" 14 Pla- la$-a " O??& -=1" ! 8 S$gl& Ready Mix ! 11.59 238,400.00 2,051,759.92 15,000.00 ",763,056 "3,779,897.47 173,850.00 "6,716,803.47

15 #)$(&' la$-a " O??& Smart Deck / Hokayu !; 105.00 15,000.00 130,000.00 1,575,000 13,650,000.00  15,""5,000.00

16 K)l)! +ra'-s 15 B 15 ! 2ar&a )??& > /%$(*all /a-a') *)r's)+ sitemix ! 5.83 238,400.00 4,500,362.05 15,000.00 1,388,788 "6,"16,645.34 87,381.79 "7,69",815.01

17 R$g #al' +ra'-s 15 B "0 ! Sitemix ! 1.89 238,400.00 4,276,802.88 15,000.00 450,576 8,083,157.44 "8,350.00 8,56",083.44

18 S&ar )$$&-)r +la- la$-a !&a$$& F 1" !!  150 Krakatau / Gunung Garuda 'g 116.08 900.00 9,104.00 300.00 104,468 1,056,751.86 34,8"".67 1,196,04".5"

19 D)*&l F16!!++a+Gl=1! 'g 303.36 900.00 9,104.00 300.00 "73,0"4 ",761,789.44 91,008.00 3,1"5,8"1.44

"0 #)%lar( +&l$(%$g ')l)! (a 6 ( )r -  " ! / 5.00 875,000.00  4,375,000.00  4,375,000.00

 $ +l& "5B"5, $l%(& asa +&!a$a$ga$ > +&$a!/%$ga$ < = 1" !

&r%%' ()l'&$ l="! (=10!, ara'  60 ! /a*a la$-a

Sla/ <a$-a (asar - = 10 ! 2 O??&  , *r&!&s 6 s$gl&

Page5 Paket Peker"aan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

5 PEKERJAAN STRUKTUR BAJA   471.64 3,153,000.00 47,965,859.81 211,100.00 1"5,"34,13".50 1,815,670,8"5.70 49,196,615.13 1,990,101,573.33

WORKSHOP DAN OIE 

1 K)l)! K 1  H 400B400B13B"1 Krakatau / Gunung Garuda 'g "4,74"."0 1,000.00 17,967.01 495.00 "4,74","00 444,543,404.31 1","47,389.00 481,53",993.31 " K)l)! K "  W 350B175B7B11 Krakatau / Gunung Garuda 'g ",958.14 1,000.00 15,187.98 495.00 ",958,144 44,9"8,"39.01 1,464,"81."8 49,350,664."9 3 K)l)! K 3  H "00B"00B8B1" Krakatau / Gunung Garuda 'g 838.60 1,000.00 15,187.98 495.00 838,600 1",736,64".04 415,107.00 13,990,349.04 4 K)l)! K 4  W "50B1"5B6B9 Krakatau / Gunung Garuda 'g 509.71 1,000.00 15,187.98 495.00 509,71" 7,741,496.89 "5",307.44 8,503,516.33 5 r(&r 1  W 350B175B7B11 Krakatau / Gunung Garuda 'g 3,0"0.64 1,000.00 15,187.98 495.00 3,0"0,640 45,877,4"7.16 1,495,"16.80 50,393,"83.96 6 r(&r "  W 300B150B6,5B9 Krakatau / Gunung Garuda 'g 578.03 1,000.00 15,187.98 495.00 578,0"5 8,779,033.53 "86,1"".38 9,643,180.90 7 r(&r 3  W 600B"00B11B17 Krakatau / Gunung Garuda 'g 1,001.70 1,000.00 17,967.01 495.00 1,001,700 17,997,555.9" 495,841.50 19,495,097.4" 8 r(&r 4  W 700B300B13B14 Krakatau / Gunung Garuda 'g 18,66".80 1,000.00 17,967.01 495.00 18,66",800 335,314,751.55 9,"38,086.00 363,"15,637.55 9 r(&r 5  W "00B100B6B9 Krakatau / Gunung Garuda 'g 511.9" 1,000.00 15,187.98 495.00 511,9"0 7,775,031.95 "53,400.40 8,540,35".35 10 #al)' #<1  W 300B150B6,5B9 Krakatau / Gunung Garuda 'g 5,"40.76 1,000.00 15,187.98 495.00 5,"40,760 79,596,570.64 ",594,176."0 87,431,506.84 11 #al)' #<"  W "50B1"5B6B9 Krakatau / Gunung Garuda 'g 8,19".69 1,000.00 15,187.98 495.00 8,19",688 1"4,430,401.15 4,055,380.56 136,678,469.71 1" Ra?-&r R1  W 300B150B6,5B9 Krakatau / Gunung Garuda 'g 5,139.47 1,000.00 15,187.98 495.00 5,139,470 78,058,179.91 ",544,037.65 85,741,687.56 13 Ra?-&r R"  W "50B1"5B6B9 Krakatau / Gunung Garuda 'g 4,556.33 1,000.00 15,187.98 495.00 4,556,3"8 69,"01,4"9.47 ","55,38".36 76,013,139.83 14 P%rl$ P3"  150.65."0.3," Krakatau / Gunung Garuda 'g 8,"87.13 1,000.00 14,967.01 495.00 8,"87,1"5 1"4,033,499.3" 4,10",1"6.88 136,4"",751."0 15 #ra$g g&r(&r # 45 "< 50.50.5 Krakatau / Gunung Garuda 'g 5,679.45 1,000.00 15,187.98 495.00 5,679,450 86,"59,386.64 ",811,3"7.75 94,750,164.39 16 S-??&$&r -=8 CHK Krakatau / Gunung Garuda 'g 13".98 1,000.00 15,187.98 495.00 13",980 ",019,697.90 65,8"5.10 ","18,503.00

17 S-??&$&r -=10 CHK Krakatau / Gunung Garuda 'g 797.89 1,000.00 15,187.98 495.00 797,890 1",118,339."8 394,955.55 13,311,184.83

18 Pla- -=10 !! Krakatau / Gunung Garuda 'g 1,156.94 1,000.00 15,187.98 495.00 1,156,940 17,571,584.36 57",685.30 19,301,"09.66

19 Pla- -=1" !! Krakatau / Gunung Garuda 'g 930.87 1,000.00 15,187.98 495.00 930,870 14,138,037.18 460,780.65 15,5"9,687.83

"0 Pla- -=16 !! Krakatau / Gunung Garuda 'g 1,063.85 1,000.00 15,187.98 495.00 1,063,850 16,157,735.08 5"6,605.75 17,748,190.83

"1 Pla- -="0 !! Krakatau / Gunung Garuda 'g 1,3"9.81 1,000.00 15,187.98 495.00 1,3"9,810 "0,197,130.88 658,"55.95 "",185,196.83

"" Cr&'s-a$g F 1" !! %$-%' a-a+ Krakatau / Gunung Garuda 'g 5"1.46 9,000.00  4,693,140.00  4,693,140.00

"3 #ra$g F 16 !!  C%r$ #%'l& F 16 !! Krakatau / Gunung Garuda 'g 630.5" 1,000.00 15,187.98 495.00 630,5"0 9,576,3"6.66 31",107.40 10,518,954.06

"4 A$g'%r /)%- F "5 !!, <  1000 Krakatau / Gunung Garuda / 80.00 125,950.00  10,076,000.00  10,076,000.00

"5 A$g'%r /)%- F 16 !!, <  800 Krakatau / Gunung Garuda / 3".00 85,855.00  ",747,360.00  ",747,360.00

"6 Ra$g'a la(($g  1"5.50."0.3," Krakatau / Gunung Garuda 'g 3,031.95 1,000.00 14,967.01 495.00 3,031,95" 45,379,"61.97 1,500,816."4 49,91",030."1 "7 asa -&r!as%' ra$g'a  100.50."0.3," Krakatau / Gunung Garuda !@ 97."0 14,000.00 243,536.05 2,000.00 1,360,800 "3,671,703.93 194,400.00 "5,""6,903.93

"8 HC# F "" !! Krakatau / Gunung Garuda / "80.00 11,812.50  3,307,500.00  3,307,500.00

"9 HC# F 19 !! Krakatau / Gunung Garuda / 1,310.00 10,937.50  14,3"8,1"5.00  14,3"8,1"5.00

30 HC# F 16 !! Krakatau / Gunung Garuda / ",380.00 8,750.00  "0,8"5,000.00  "0,8"5,000.00

31 #a%- -a! F 1" !! Krakatau / Gunung Garuda / 1,840.00 6,562.50  1",075,000.00  1",075,000.00

3" P&$g&a-a$ #aa Krakatau / Gunung Garuda 'g 99,515.83 250.00 1,000.00 "4,878,959 99,515,834.00  1"4,394,79".50

Page5 Paket Peker"aan Workshop Wheel PAMA - INDO

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

5 PEKERJAAN STRUKTUR BAJA   471.64 3,153,000.00 47,965,859.81 211,100.00 1"5,"34,13".50 1,815,670,8"5.70 49,196,615.13 1,990,101,573.33

WORKSHOP DAN OIE 

1 K)l)! K 1  H 400B400B13B"1 Krakatau / Gunung Garuda 'g "4,74"."0 1,000.00 17,967.01 495.00 "4,74","00 444,543,404.31 1","47,389.00 481,53",993.31 " K)l)! K "  W 350B175B7B11 Krakatau / Gunung Garuda 'g ",958.14 1,000.00 15,187.98 495.00 ",958,144 44,9"8,"39.01 1,464,"81."8 49,350,664."9 3 K)l)! K 3  H "00B"00B8B1" Krakatau / Gunung Garuda 'g 838.60 1,000.00 15,187.98 495.00 838,600 1",736,64".04 415,107.00 13,990,349.04 4 K)l)! K 4  W "50B1"5B6B9 Krakatau / Gunung Garuda 'g 509.71 1,000.00 15,187.98 495.00 509,71" 7,741,496.89 "5",307.44 8,503,516.33 5 r(&r 1  W 350B175B7B11 Krakatau / Gunung Garuda 'g 3,0"0.64 1,000.00 15,187.98 495.00 3,0"0,640 45,877,4"7.16 1,495,"16.80 50,393,"83.96 6 r(&r "  W 300B150B6,5B9 Krakatau / Gunung Garuda 'g 578.03 1,000.00 15,187.98 495.00 578,0"5 8,779,033.53 "86,1"".38 9,643,180.90 7 r(&r 3  W 600B"00B11B17 Krakatau / Gunung Garuda 'g 1,001.70 1,000.00 17,967.01 495.00 1,001,700 17,997,555.9" 495,841.50 19,495,097.4" 8 r(&r 4  W 700B300B13B14 Krakatau / Gunung Garuda 'g 18,66".80 1,000.00 17,967.01 495.00 18,66",800 335,314,751.55 9,"38,086.00 363,"15,637.55 9 r(&r 5  W "00B100B6B9 Krakatau / Gunung Garuda 'g 511.9" 1,000.00 15,187.98 495.00 511,9"0 7,775,031.95 "53,400.40 8,540,35".35 10 #al)' #<1  W 300B150B6,5B9 Krakatau / Gunung Garuda 'g 5,"40.76 1,000.00 15,187.98 495.00 5,"40,760 79,596,570.64 ",594,176."0 87,431,506.84 11 #al)' #<"  W "50B1"5B6B9 Krakatau / Gunung Garuda 'g 8,19".69 1,000.00 15,187.98 495.00 8,19",688 1"4,430,401.15 4,055,380.56 136,678,469.71 1" Ra?-&r R1  W 300B150B6,5B9 Krakatau / Gunung Garuda 'g 5,139.47 1,000.00 15,187.98 495.00 5,139,470 78,058,179.91 ",544,037.65 85,741,687.56 13 Ra?-&r R"  W "50B1"5B6B9 Krakatau / Gunung Garuda 'g 4,556.33 1,000.00 15,187.98 495.00 4,556,3"8 69,"01,4"9.47 ","55,38".36 76,013,139.83 14 P%rl$ P3"  150.65."0.3," Krakatau / Gunung Garuda 'g 8,"87.13 1,000.00 14,967.01 495.00 8,"87,1"5 1"4,033,499.3" 4,10",1"6.88 136,4"",751."0 15 #ra$g g&r(&r # 45 "< 50.50.5 Krakatau / Gunung Garuda 'g 5,679.45 1,000.00 15,187.98 495.00 5,679,450 86,"59,386.64 ",811,3"7.75 94,750,164.39 16 S-??&$&r -=8 CHK Krakatau / Gunung Garuda 'g 13".98 1,000.00 15,187.98 495.00 13",980 ",019,697.90 65,8"5.10 ","18,503.00

17 S-??&$&r -=10 CHK Krakatau / Gunung Garuda 'g 797.89 1,000.00 15,187.98 495.00 797,890 1",118,339."8 394,955.55 13,311,184.83

18 Pla- -=10 !! Krakatau / Gunung Garuda 'g 1,156.94 1,000.00 15,187.98 495.00 1,156,940 17,571,584.36 57",685.30 19,301,"09.66

19 Pla- -=1" !! Krakatau / Gunung Garuda 'g 930.87 1,000.00 15,187.98 495.00 930,870 14,138,037.18 460,780.65 15,5"9,687.83

"0 Pla- -=16 !! Krakatau / Gunung Garuda 'g 1,063.85 1,000.00 15,187.98 495.00 1,063,850 16,157,735.08 5"6,605.75 17,748,190.83

"1 Pla- -="0 !! Krakatau / Gunung Garuda 'g 1,3"9.81 1,000.00 15,187.98 495.00 1,3"9,810 "0,197,130.88 658,"55.95 "",185,196.83

"" Cr&'s-a$g F 1" !! %$-%' a-a+ Krakatau / Gunung Garuda 'g 5"1.46 9,000.00  4,693,140.00  4,693,140.00

"3 #ra$g F 16 !!  C%r$ #%'l& F 16 !! Krakatau / Gunung Garuda 'g 630.5" 1,000.00 15,187.98 495.00 630,5"0 9,576,3"6.66 31",107.40 10,518,954.06

"4 A$g'%r /)%- F "5 !!, <  1000 Krakatau / Gunung Garuda / 80.00 125,950.00  10,076,000.00  10,076,000.00

"5 A$g'%r /)%- F 16 !!, <  800 Krakatau / Gunung Garuda / 3".00 85,855.00  ",747,360.00  ",747,360.00

"6 Ra$g'a la(($g  1"5.50."0.3," Krakatau / Gunung Garuda 'g 3,031.95 1,000.00 14,967.01 495.00 3,031,95" 45,379,"61.97 1,500,816."4 49,91",030."1 "7 asa -&r!as%' ra$g'a  100.50."0.3," Krakatau / Gunung Garuda !@ 97."0 14,000.00 243,536.05 2,000.00 1,360,800 "3,671,703.93 194,400.00 "5,""6,903.93

"8 HC# F "" !! Krakatau / Gunung Garuda / "80.00 11,812.50  3,307,500.00  3,307,500.00

"9 HC# F 19 !! Krakatau / Gunung Garuda / 1,310.00 10,937.50  14,3"8,1"5.00  14,3"8,1"5.00

30 HC# F 16 !! Krakatau / Gunung Garuda / ",380.00 8,750.00  "0,8"5,000.00  "0,8"5,000.00

31 #a%- -a! F 1" !! Krakatau / Gunung Garuda / 1,840.00 6,562.50  1",075,000.00  1",075,000.00

3" P&$g&a-a$ #aa Krakatau / Gunung Garuda 'g 99,515.83 250.00 1,000.00 "4,878,959 99,515,834.00  1"4,394,79".50



Page6 Paket Peker"aan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

6 PEKERJAAN PASANGAN ATAP / CLADDING  37,250.00 860,622.29 13,385.00 37,480,341.5" 316,134,031.69 ",990,700.78 356,605,073.99

1 A-a+ alGal%!& &B. %!ra -+& 680, - = 0,5 !! %!ra _{!; 1,194.30 15,000.00 121,000.00 1,500.00} 17,914,508 144,510,36".69 1,791,450.78 _{164,"16,3"1."4} " S)+s)+ &B ?%!ra -+& 714, )l)r)a- - = 0.4 !! %!ra !; 180.00 17,500.00 _{121,000.00 1,500.00} 3,150,000 "1,780,000.00 "70,000.00 "5,"00,000.00 3 Wall la(($g a$ WS &B ?%!ra -+& 714, )l)r)a- - = 0.4 !! %!ra !; 619.50 17,500.00 121,000.00 1,500.00 10,841,"50 74,959,500.00 9"9,"50.00 86,730,000.00

4 I$s%la-)$ (/a*aa-a+O??& !; 1"1.03 2,500.00 52,583.28 30",584 6,364,338.4"  6,666,9"".17

5 Pasa$ga$ $)' a-a+ %!ra ! 48.00 4,000.00 72,384.00 19",000 3,474,43".00  3,666,43".00

6 Pasa$g ++a -ala$g -&ga' F 6L WaG$ ! 14".00 25,000.00 225,182.92 3,550,000 31,975,974.0"  35,5"5,974.0"

7 las$g %!ra ! 16".00 5,000.00 59,937.60 810,000 9,709,891."0  10,519,891."0

8 Pasa$ga$ -ala$g (a-ar Al%!%$%! C&/al = 0.5 !! %!ra ! 96.00 7,500.00 243,328.47 7"0,000 "3,359,533.35  "4,079,533.35

Page6 Paket Peker"aan Workshop Wheel PAMA - INDO PROYEK PEMBANGUNAN WORKSHOP FACILITY

PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

6 PEKERJAAN PASANGAN ATAP / CLADDING  37,250.00 860,622.29 13,385.00 37,480,341.5" 316,134,031.69 ",990,700.78 356,605,073.99

1 A-a+ alGal%!& &B. %!ra -+& 680, - = 0,5 !! %!ra !; 1,194.30 15,000.00 121,000.00 1,500.00 17,914,508 144,510,36".69 1,791,450.78 164,"16,3"1."4 " S)+s)+ &B ?%!ra -+& 714, )l)r)a- - = 0.4 !! %!ra !; 180.00 17,500.00 121,000.00 1,500.00 3,150,000 "1,780,000.00 "70,000.00 "5,"00,000.00 3 Wall la(($g a$ WS &B ?%!ra -+& 714, )l)r)a- - = 0.4 !! %!ra _{!; 619.50} 17,500.00 _{121,000.00 1,500.00} 10,841,"50 74,959,500.00 9"9,"50.00 _{86,730,000.00}

4 I$s%la-)$ (/a*aa-a+O??& !; 1"1.03 2,500.00 52,583.28 30",584 6,364,338.4"  6,666,9"".17

5 Pasa$ga$ $)' a-a+ %!ra ! 48.00 4,000.00 72,384.00 19",000 3,474,43".00  3,666,43".00

6 Pasa$g ++a -ala$g -&ga' F 6L WaG$ ! 14".00 25,000.00 225,182.92 3,550,000 31,975,974.0"  35,5"5,974.0"

7 las$g %!ra ! 16".00 5,000.00 59,937.60 810,000 9,709,891."0  10,519,891."0

8 Pasa$ga$ -ala$g (a-ar Al%!%$%! C&/al = 0.5 !! %!ra ! 96.00 7,500.00 243,328.47 7"0,000 "3,359,533.35  "4,079,533.35

 

Page7 Paket Peker"aan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

2 PEKERJAAN DINDING 7 PLESTERAN DAN PLAFOND  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 1 Pasa$ga$ ($($g /a-a') '&ll$g )??&, W, /%$(*all *)r's)+ <)'al !; 498.90 17,500.00 99,784.00 8,730,750 49,78","37.60  58,51",987.60

" Pl&s-&ra$ >aa$($($g <)'al !; 997.80 17,500.00 44,025.00 17,461,500 43,9"8,145.00  61,389,645.00

3 Pasa$ga$ ($($g K&ra!' ($($g 30B30 D&+a$ )??&  = " ! Asa Cl&  %la !; "0.55 22,000.00 82,040.00 2,000.00 45",100 1,685,9"".00 41,100.00 ",179,1"".00 4 P&$g&a-a$ I$-&r)r )*l&B !; 1,0"5.66 5,500.00 25,610.00 750.00 5,641,130 "6,"67,15".60 769,"45.00 3",677,5"7.60

5 P&$g&a-a$ EB-&r)r )*l&B !; 304.67 5,500.00 27,520.00 750.00 1,675,685 8,384,518.40 ""8,50".50 10,"88,705.90

6 Pla?)$( g+s%! 9 !! ra$g'a )ll) Jaa/)ar( !; 171.60 27,000.00 64,986.67 2,000.00 4,633,"00 11,151,71".00 343,"00.00 16,1"8,11".00

7 Pla?)$( gr 6 !! ra$g'a )ll) R #)ar( !; 48.00 27,000.00 97,480.00 2,000.00 1,"96,000 4,679,040.00 96,000.00 6,071,040.00

8 <s+la?)$(g+s%! ! "70.00 4,000.00 28,000.00 1,080,000 7,560,000.00  8,640,000.00

9 P&$g&a-a$ +la?)$( a-la !; "00.00 5,500.00 25,610.00 750.00 1,100,000 5,1"",000.00 150,000.00 6,37",000.00

 

 PEKERJAAN PASANGAN PINTU  JENDELA  131,500.00 495,055.67 8,250.00 7,650,000.00 96,734,971.00  104,384,971.00

1 P$-% -+& P 1 #&$g'ra, As&s)r&s D&'s)$ %$-   3.00 250,000.00 3,471,722.00 750,000 10,415,166.00  11,165,166.00

" P$-% -+& P " _{#&$g'ra, As&s)r&s D&'s)$} %$-   _{".00 250,000.00} 3,155,380.00 500,000 6,310,760.00  _6,810,760.00

3 P$-% -+& P 3 #&$g'ra, As&s)r&s D&'s)$ %$-   4.00 250,000.00 3,155,380.00 1,000,000 1",6"1,5"0.00  13,6"1,5"0.00 4 J&$(&la -+& J 1 #&$g'ra, As&s)r&s D&'s)$ %$-   11.00 150,000.00 2,352,400.00 1,650,000 "5,876,400.00  "7,5"6,400.00

5 J&$(&la -+& J " _{#&$g'ra, As&s)r&s D&'s)$} %$-   _{10.00 150,000.00} 1,604,900.00 1,500,000 16,049,000.00  _{17,549,000.00}

6 #)%G&$lg- #M1 #&$g'ra, As&s)r&s D&'s)$ %$-   15.00 150,000.00 1,697,475.00 ","50,000 "5,46",1"5.00  "7,71",1"5.00

 

1 _{PEKERJAAN LANTAI DAN TANGGA  1,200,000.00 15,437,257.00 - 5,731,080.00 114,"45,016.55 474,440.00 1"0,450,536.55}

1 Pasa$g la$-a '&ra!' 40 B 40 ! &B  Asa Cl& Asa Cl&  %la !;   146.70 22,000.00 82,040.00 2,000.00 3,""7,400 1",035,"68.00 "93,400.00 15,556,068.00 " Pasa$g la$-a '&ra!' 30 B 30 ! &B  Asa Cl& Asa Cl&  %la !;   "4.00 22,000.00 82,040.00 2,000.00 5"8,000 1,968,960.00 48,000.00 ",544,960.00 3 Pasa$g ($($g '&ra!' "5 B 33 !, - = " ! _{Asa Cl&  %la} !;   _{66.5" 24,000.00} 82,240.00 2,000.00 1,596,480 5,470,604.80 133,040.00 7,"00,1"4.80

4 Pl$- la$-a '&ra!' 40 B10 ! &B  Asa Cl& Asa Cl&  %la !   94.80 4,000.00 46,000.00 379,"00 4,360,800.00  4,740,000.00

5 Sika !;   1,358.50 34,677.50  47,109,383.75  47,109,383.75

6 Ca$gga %-a!a O??& _{Gunung Garuda} %$-   _1.00 12,500,000.00  1",500,000.00  1",500,000.00

7 Ca$gga sa?&-  Wr& Sa?&- _{Gunung Garuda} %$-   1.00 8,500,000.00  8,500,000.00  8,500,000.00

8 Ca$gga !a$-&$a$& OH Gunung Garuda %$-   1.00 7,000,000.00  7,000,000.00  7,000,000.00

9 Ral$g /al')$ _{Gunung Garuda} !   _18.00 850,000.00  15,300,000.00  15,300,000.00

 

8 PEKERJAAN ALAT SANITAIR   50,000.00 29,094,957.50 4,000.00 1,430,000.00 "6,990,000.00  "8,4"0,000.00

1 Kl)s&- )$g')' A!&ra$ S-a$(ar( A!&ra$ S-a$(ar- /   _{4.00 25,000.00} 250,000.00 100,000 1,000,000.00  _1,100,000.00

" :r$)r A!&ra$ S-a$(ar- A!&ra$ S-a$(ar- /   6.00 1,950,000.00  11,700,000.00  11,700,000.00

3 l))r (ra$ A!&ra$ S-a$(ar( A!&ra$ S-a$(ar- /   6.00 10,000.00 240,000.00 60,000 1,440,000.00  1,500,000.00

4 Kra$ ar A!r&a$ S-a$(ar( A!&ra$ S-a$(ar- /   _{10.00 10,000.00} 235,000.00 100,000 ",350,000.00  _",450,000.00

Page7 Paket Peker"aan Workshop Wheel PAMA - INDO

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

2 PEKERJAAN DINDING 7 PLESTERAN DAN PLAFOND  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 1 Pasa$ga$ ($($g /a-a') '&ll$g )??&, W, /%$(*all *)r's)+ <)'al !; 498.90 17,500.00 99,784.00 8,730,750 49,78","37.60  58,51",987.60

" Pl&s-&ra$ >aa$($($g <)'al !; 997.80 17,500.00 44,025.00 17,461,500 43,9"8,145.00  61,389,645.00

3 Pasa$ga$ ($($g K&ra!' ($($g 30B30 D&+a$ )??&  = " ! Asa Cl&  %la !; "0.55 22,000.00 82,040.00 2,000.00 45",100 1,685,9"".00 41,100.00 ",179,1"".00 4 P&$g&a-a$ I$-&r)r )*l&B !; 1,0"5.66 5,500.00 25,610.00 750.00 5,641,130 "6,"67,15".60 769,"45.00 3",677,5"7.60

5 P&$g&a-a$ EB-&r)r )*l&B !; 304.67 5,500.00 27,520.00 750.00 1,675,685 8,384,518.40 ""8,50".50 10,"88,705.90

6 Pla?)$( g+s%! 9 !! ra$g'a )ll) Jaa/)ar( !; 171.60 27,000.00 64,986.67 2,000.00 4,633,"00 11,151,71".00 343,"00.00 16,1"8,11".00

7 Pla?)$( gr 6 !! ra$g'a )ll) R #)ar( !; 48.00 27,000.00 97,480.00 2,000.00 1,"96,000 4,679,040.00 96,000.00 6,071,040.00

8 <s+la?)$(g+s%! ! "70.00 4,000.00 28,000.00 1,080,000 7,560,000.00  8,640,000.00

9 P&$g&a-a$ +la?)$( a-la !; "00.00 5,500.00 25,610.00 750.00 1,100,000 5,1"",000.00 150,000.00 6,37",000.00

 

 _{PEKERJAAN PASANGAN PINTU  JENDELA  131,500.00 495,055.67 8,250.00 7,650,000.00 96,734,971.00  104,384,971.00}

1 P$-% -+& P 1 _{#&$g'ra, As&s)r&s D&'s)$} %$-   _{3.00 250,000.00} 3,471,722.00 750,000 10,415,166.00  _{11,165,166.00}

" P$-% -+& P " #&$g'ra, As&s)r&s D&'s)$ %$-   ".00 250,000.00 3,155,380.00 500,000 6,310,760.00  6,810,760.00

3 P$-% -+& P 3 #&$g'ra, As&s)r&s D&'s)$ %$-   4.00 250,000.00 3,155,380.00 1,000,000 1",6"1,5"0.00  13,6"1,5"0.00 4 J&$(&la -+& J 1 _{#&$g'ra, As&s)r&s D&'s)$} %$-   _{11.00 150,000.00} 2,352,400.00 1,650,000 "5,876,400.00  _{"7,5"6,400.00}

5 J&$(&la -+& J " #&$g'ra, As&s)r&s D&'s)$ %$-   10.00 150,000.00 1,604,900.00 1,500,000 16,049,000.00  17,549,000.00

6 #)%G&$lg- #M1 #&$g'ra, As&s)r&s D&'s)$ %$-   15.00 150,000.00 1,697,475.00 ","50,000 "5,46",1"5.00  "7,71",1"5.00

 

1 PEKERJAAN LANTAI DAN TANGGA  1,200,000.00 15,437,257.00 - 5,731,080.00 114,"45,016.55 474,440.00 1"0,450,536.55

1 Pasa$g la$-a '&ra!' 40 B 40 ! &B  Asa Cl& Asa Cl&  %la !;   146.70 22,000.00 82,040.00 2,000.00 3,""7,400 1",035,"68.00 "93,400.00 15,556,068.00 " Pasa$g la$-a '&ra!' 30 B 30 ! &B  Asa Cl& _{Asa Cl&  %la} !;   _{"4.00 22,000.00} 82,040.00 2,000.00 5"8,000 1,968,960.00 48,000.00 ",544,960.00 3 Pasa$g ($($g '&ra!' "5 B 33 !, - = " ! Asa Cl&  %la !;   66.5" 24,000.00 82,240.00 2,000.00 1,596,480 5,470,604.80 133,040.00 7,"00,1"4.80

4 Pl$- la$-a '&ra!' 40 B10 ! &B  Asa Cl& Asa Cl&  %la !   94.80 4,000.00 46,000.00 379,"00 4,360,800.00  4,740,000.00

5 _Sika !;   _1,358.50 34,677.50  47,109,383.75  47,109,383.75

6 Ca$gga %-a!a O??& Gunung Garuda %$-   1.00 12,500,000.00  1",500,000.00  1",500,000.00

7 Ca$gga sa?&-  Wr& Sa?&- Gunung Garuda %$-   1.00 8,500,000.00  8,500,000.00  8,500,000.00

8 Ca$gga !a$-&$a$& OH _{Gunung Garuda} %$-   _1.00 7,000,000.00  7,000,000.00  7,000,000.00

9 Ral$g /al')$ Gunung Garuda !   18.00 850,000.00  15,300,000.00  15,300,000.00

 

8 PEKERJAAN ALAT SANITAIR   50,000.00 29,094,957.50 4,000.00 1,430,000.00 "6,990,000.00  "8,4"0,000.00

1 Kl)s&- )$g')' A!&ra$ S-a$(ar( A!&ra$ S-a$(ar- /   4.00 25,000.00 250,000.00 100,000 1,000,000.00  1,100,000.00

" :r$)r A!&ra$ S-a$(ar- A!&ra$ S-a$(ar- /   6.00 1,950,000.00  11,700,000.00  11,700,000.00

3 l))r (ra$ A!&ra$ S-a$(ar( A!&ra$ S-a$(ar- /   6.00 10,000.00 240,000.00 60,000 1,440,000.00  1,500,000.00

4 Kra$ ar A!r&a$ S-a$(ar( A!&ra$ S-a$(ar- /   10.00 10,000.00 235,000.00 100,000 ",350,000.00  ",450,000.00

l))rar(&$&r Na-%ral &B.S'a 5 'g!; -&r!as%' Ra!+

Page8 Paket Peker"aan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

5 Was-a?&l A!&ra$ S-a$(ar( A!&ra$ S-a$(ar- /   6.00 165,000.00 1,450,000.00 990,000 8,700,000.00  9,690,000.00

6 Kaa &r!$ 160 B 180 ! A!&ra$ S-a$(ar- /   _4.00 45,000.00 450,000.00 180,000 1,800,000.00  _1,980,000.00

 

3 PEKERJAAN SARANA LUAR   255,000.00 4,575,000.00 - 47,7"",759.50 33",961,371.03 1,"80,449.70 381,964,580."3

1 Sal%ra$ /&-)$ '&ll$g /a$g%$a$,- = 15! %'. 30 B 60 !, F 8150 ()%/l& R&a( B !   _168.40 65,000.00 785,000.00 10,946,000 13",194,000.00  _{143,140,000.00}

" Ol+- !   1"6.00 125,000.00  15,750,000.00  15,750,000.00

3 P&$%-%+ Sal%ra$ rll 2:NP 1"5B65B6B8 %$%$g ar%(a !   170.00 87,000.00 258,000.00 14,790,000 43,860,000.00  58,650,000.00

4 #a' ')$-r)l %'. 40 B 40 !  +&$%-%+ grll _{R&a( B} /   _4.00 218,750.00  875,000.00  _875,000.00

5 Ra/a- /&-)$ - = 10 !, s-&!B K 175, Wr&!&s 6 s$gl& <)'al !;   ""7.34 25,000.00 45,335.00 1,000.00 5,683,500 10,306,458.90 ""7,340.00 16,"17,"98.90

6 r)%$( Wa-&r-a$' 600 B "50 B " !     

 ala$ -a$a !   _83."0 33,000.00 - 1,500.00 ",745,600  1"4,800.00 _",870,400.00

:r%ga$-a$a'&!/al !   50.80 20,000.00 - 1,500.00 1,016,000  76,"00.00 1,09","00.00

 P&!a(a-a$ -a$a !;   3".00 5,000.00 - ### 160,000   160,000.00

 <a$-a (a$ a-a+ /&-)$ -. 15 ! 10150 2()%/l& K""5 2s-& !B ! _1".60 225,000.00 2,776,321.60 10,000.00 ",835,000 34,981,65".16 1"6,000.00 _{37,94",65".16}  D$($g /&-)$ -. 15 ! 10150 2()%/l& K""5 2s-& !B ! 16.60 225,000.00 2,776,321.60 10,000.00 3,735,000 46,086,938.56 166,000.00 49,987,938.56

Wa-&r+r)?$g)a-$g !; 66.50 85,000.00  5,65",500.00  5,65",500.00

 Pasa$ga$ ($($g (a$ la$-a '&ra!' !; _ 22,000.00 82,040.00 2,000.00    _

Wa-&rs-)+ ! 18.00 250,000.00  4,500,000.00  4,500,000.00

Ca$gga!a$-&$a$& / ".00 2,000,000.00  4,000,000.00  4,000,000.00

a$)l& / _".00 350,000.00  700,000.00  _700,000.00

7 P&!/%a-a$ Ol Cra+ %' 2 "00 B "00 B 150  !     

 ala$ -a$a ! "7.3" 33,000.00 - 1,500.00 901,69"  40,986.00 94",678.00

:r%ga$-a$a'&!/al ! _19.37 20,000.00 - 1,500.00 387,360  "9,05".00 _416,41".00

 P&!a(a-a$ -a$a !; 15.18 5,000.00 - ### 75,900   75,900.00

 <a$-a /&-)$ -. 15 ! 8150 2()%/l& K""5 2s-& !B ! ".41 225,000.00 2,776,321.60 10,000.00 54",700 6,696,487.70 "4,1"0.00 7,"63,307.70  D$($g /&-)$ -. 15 ! 8150 2()%/l& K""5 2s-& !B ! _5.54 225,000.00 2,776,321.60 10,000.00 1,"47,400 15,391,9"6.95 55,440.00 _{16,694,766.95}

P&$g&a-a$($($g !; 108.00 5,500.00 25,610.00 750.00 594,000 ",765,880.00 81,000.00 3,440,880.00  I$l&- P+& 3L 9.20  ls 1.00 10,000.00 69,576.50 1,000.00 10,000 69,576.50 1,000.00 80,576.50  #aa < 50.50.5 _12.60  'g _{90.00 3,137.50} 13,187.98 495.00 "8",375 1,186,918.4" 44,550.00 _1,513,843.4" )G&rPla-&-=4!! 'g 559.80 3,137.50 13,187.98 495.00 1,756,373 7,38",63".55 "77,101.00 9,416,106.05 P&$g&a-a$#aa !; 13.86 1,000.00 40,505.00 495.00 13,860 561,399.30 6,860.70 58",1"0.00  

!0 PEKERJAAN MEKANIKAL  ELEKTRIKAL W.:;<  1,237,775.00 15,466,478.86 52,235.00 1,114,107,400.00 344,093,360.00  1,"39,470,646.00

A #a$g%$a$ W)r's)+     

Page8 Paket Peker"aan Workshop Wheel PAMA - INDO PROYEK PEMBANGUNAN WORKSHOP FACILITY

PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

5 Was-a?&l A!&ra$ S-a$(ar( A!&ra$ S-a$(ar- /   _6.00 165,000.00 1,450,000.00 990,000 8,700,000.00  _9,690,000.00

6 Kaa &r!$ 160 B 180 ! A!&ra$ S-a$(ar- /   4.00 45,000.00 450,000.00 180,000 1,800,000.00  1,980,000.00

 

3 _{PEKERJAAN SARANA LUAR   255,000.00 4,575,000.00 - 47,7"",759.50 33",961,371.03 1,"80,449.70 381,964,580."3}

1 Sal%ra$ /&-)$ '&ll$g /a$g%$a$,- = 15! %'. 30 B 60 !, F 8150 ()%/l& R&a( B !   168.40 65,000.00 785,000.00 10,946,000 13",194,000.00  143,140,000.00

" Ol+- !   1"6.00 125,000.00  15,750,000.00  15,750,000.00

3 P&$%-%+ Sal%ra$ rll 2:NP 1"5B65B6B8 %$%$g ar%(a !   _170.00 87,000.00 258,000.00 14,790,000 43,860,000.00  _{58,650,000.00}

4 #a' ')$-r)l %'. 40 B 40 !  +&$%-%+ grll R&a( B /   4.00 218,750.00  875,000.00  875,000.00

5 Ra/a- /&-)$ - = 10 !, s-&!B K 175, Wr&!&s 6 s$gl& <)'al !;   ""7.34 25,000.00 45,335.00 1,000.00 5,683,500 10,306,458.90 ""7,340.00 16,"17,"98.90

6 r)%$( Wa-&r-a$' 600 B "50 B " ! _    _

 ala$ -a$a !   83."0 33,000.00 - 1,500.00 ",745,600  1"4,800.00 ",870,400.00

:r%ga$-a$a'&!/al !   50.80 20,000.00 - 1,500.00 1,016,000  76,"00.00 1,09","00.00

 P&!a(a-a$ -a$a !;   _3".00 5,000.00 - ### 160,000   _160,000.00

 <a$-a (a$ a-a+ /&-)$ -. 15 ! 10150 2()%/l& K""5 2s-& !B ! 1".60 225,000.00 2,776,321.60 10,000.00 ",835,000 34,981,65".16 1"6,000.00 37,94",65".16  D$($g /&-)$ -. 15 ! 10150 2()%/l& K""5 2s-& !B ! 16.60 225,000.00 2,776,321.60 10,000.00 3,735,000 46,086,938.56 166,000.00 49,987,938.56

Wa-&r+r)?$g)a-$g !; _66.50 85,000.00  5,65",500.00  _5,65",500.00

 Pasa$ga$ ($($g (a$ la$-a '&ra!' !;  22,000.00 82,040.00 2,000.00    

Wa-&rs-)+ ! 18.00 250,000.00  4,500,000.00  4,500,000.00

Ca$gga!a$-&$a$& / ".00 2,000,000.00  4,000,000.00  4,000,000.00

a$)l& / ".00 350,000.00  700,000.00  700,000.00

7 P&!/%a-a$ Ol Cra+ %' 2 "00 B "00 B 150  !     

 ala$ -a$a ! _"7.3" 33,000.00 - 1,500.00 901,69"  40,986.00 _94",678.00

:r%ga$-a$a'&!/al ! 19.37 20,000.00 - 1,500.00 387,360  "9,05".00 416,41".00

 P&!a(a-a$ -a$a !; 15.18 5,000.00 - ### 75,900   75,900.00

 <a$-a /&-)$ -. 15 ! 8150 2()%/l& K""5 2s-& !B ! _".41 225,000.00 2,776,321.60 10,000.00 54",700 6,696,487.70 "4,1"0.00 _7,"63,307.70  D$($g /&-)$ -. 15 ! 8150 2()%/l& K""5 2s-& !B ! 5.54 225,000.00 2,776,321.60 10,000.00 1,"47,400 15,391,9"6.95 55,440.00 16,694,766.95

P&$g&a-a$($($g !; 108.00 5,500.00 25,610.00 750.00 594,000 ",765,880.00 81,000.00 3,440,880.00  I$l&- P+& 3L _9.20  ls _1.00 10,000.00 69,576.50 1,000.00 10,000 69,576.50 1,000.00 _80,576.50  #aa < 50.50.5 12.60  'g 90.00 3,137.50 13,187.98 495.00 "8",375 1,186,918.4" 44,550.00 1,513,843.4" )G&rPla-&-=4!! 'g 559.80 3,137.50 13,187.98 495.00 1,756,373 7,38",63".55 "77,101.00 9,416,106.05 P&$g&a-a$#aa !; _13.86 1,000.00 40,505.00 495.00 13,860 561,399.30 6,860.70 _58",1"0.00  

!0 PEKERJAAN MEKANIKAL  ELEKTRIKAL W.:;<  1,237,775.00 15,466,478.86 52,235.00 1,114,107,400.00 344,093,360.00  1,"39,470,646.00

A #a$g%$a$ W)r's)+     

A.1 El&'-r'al W)r'     

Page9 Paket Peker"aan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

Pa$&l PPW)r's)+ S!&-r, I$-!%ara  %$- 1.00 19,500,000.00 19,500,000   19,500,000.00

Pa$&l PPO??& W)r's)+ _{S!&-r, I$-!%ara}  %$- _1.00 "1,000,000.00 "1,000,000   "1,000,000.00

SDPW)r's)+ S!&-r, I$-!%ara  %$- 1.00 31,000,000.00 31,000,000   31,000,000.00

r)%$($gPa$&l#a'K)$-r)l %$-   1.00    

Page9 Paket Peker"aan Workshop Wheel PAMA - INDO

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

Pa$&l PPW)r's)+ S!&-r, I$-!%ara  %$- 1.00 19,500,000.00 19,500,000   19,500,000.00

Pa$&l PPO??& W)r's)+ S!&-r, I$-!%ara  %$- 1.00 "1,000,000.00 "1,000,000   "1,000,000.00

SDPW)r's)+ S!&-r, I$-!%ara  %$- 1.00 31,000,000.00 31,000,000   31,000,000.00

r)%$($gPa$&l#a'K)$-r)l %$-   _1.00    

    

Page10 Paket Peker"aan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

" a/l& <&&(&r 300 B 100 * ?--$g, s%++)r- a$( a&ss)r&s Cr&& S-ar !-r   1"6.00 405,000.00 51,030,000.00   51,030,000.00

Sa?&-Wr&?)r!a$-&$a$& !-r   _{1"6.00 75,000.00} 9,450,000.00   9,450,000.00

3 Ar!a-%r&  -   

HPIC<a!+400W Pl+s /   "1.00 2,475,000.00 51,975,000.00   51,975,000.00

Pa$&l #)B 400B500B"00  R&&+-al& 21P16A, 3P3"A, 3P63A _{S!&-r, I$-!%ara} /   _{3.00 16,500,000.00} 49,500,000.00   49,500,000.00 4 a/l& (ar <MDP  SDP WS N# 4 B 185!! S%+r&!& 2 4 /&sar  !-r   315.00 1,675,000.00 527,625,000.00   5"7,6"5,000.00

a/l& (ar SDP WS  PP WS N 4 B 16!!   S%+r&!& 2 4 /&sar  !-r   10.00 185,000.00 1,850,000.00   1,850,000.00

a/l& (ar SDP WS  <P )??& WS N 4 B 16!!   S%+r&!& 2 4 /&sar  !-r   10.00 185,000.00 1,850,000.00   1,850,000.00 I$s-alla-)$ la!+% HPIC 400 Wa-- N 3 B ",5!!  )$(%- S%+r&!& 2 4 /&sar  $)s   "1.00 1,875,000.00 39,375,000.00   39,375,000.00 I$s-alla-)$ R&&+-al& Pa$&l #)B N 5 B "5!! S%+r&!& 2 4 /&sar  $)s   3.00 13,500,000.00 40,500,000.00   40,500,000.00

 -   

A." &a$al E%+!&$-  -   

a$ E%+!&$-  -   

1 Pa'&(#))s-&rP%!+2D)%/l& %$-   1.00 87,500,000.00 87,500,000.00   87,500,000.00

&r' r)%$?)s  E/ara r)%$?)s  E/ara _    

C+&     

Ka+. ","'* _    

C)-al H&a( 40      

P)*&r     

Pr&s%r& Ca$' 2 $l%(&      

)(&l _    

a+. 150l-!     

A%-)!a- Pa$&l Wa-&r P%!+     

a/l& P)*&r P%!+ N 4B6 !!" 2 50 !@    _1.00 4,300,000.00 4,300,000   4,300,000.00

Page10 Paket Peker"aan Workshop Wheel PAMA - INDO PROYEK PEMBANGUNAN WORKSHOP FACILITY

PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

" a/l& <&&(&r 300 B 100 * ?--$g, s%++)r- a$( a&ss)r&s Cr&& S-ar !-r   _{1"6.00 405,000.00} 51,030,000.00   51,030,000.00

Sa?&-Wr&?)r!a$-&$a$& !-r   1"6.00 75,000.00 9,450,000.00   9,450,000.00

3 Ar!a-%r&  -   

HPIC<a!+400W Pl+s /   _{"1.00 2,475,000.00} 51,975,000.00   51,975,000.00

Pa$&l #)B 400B500B"00  R&&+-al& 21P16A, 3P3"A, 3P63A S!&-r, I$-!%ara /   3.00 16,500,000.00 49,500,000.00   49,500,000.00 4 a/l& (ar <MDP  SDP WS N# 4 B 185!! S%+r&!& 2 4 /&sar  !-r   315.00 1,675,000.00 527,625,000.00   5"7,6"5,000.00

a/l& (ar SDP WS  PP WS N 4 B 16!!   S%+r&!& 2 4 /&sar  !-r   _{10.00 185,000.00} 1,850,000.00   1,850,000.00

a/l& (ar SDP WS  <P )??& WS N 4 B 16!!   S%+r&!& 2 4 /&sar  !-r   10.00 185,000.00 1,850,000.00   1,850,000.00 I$s-alla-)$ la!+% HPIC 400 Wa-- N 3 B ",5!!  )$(%- S%+r&!& 2 4 /&sar  $)s   "1.00 1,875,000.00 39,375,000.00   39,375,000.00 I$s-alla-)$ R&&+-al& Pa$&l #)B N 5 B "5!! S%+r&!& 2 4 /&sar  $)s   _{3.00 13,500,000.00} 40,500,000.00   40,500,000.00

 -   

A." &a$al E%+!&$-  -   

a$ E%+!&$- _ -   

1 Pa'&(#))s-&rP%!+2D)%/l& %$-   1.00 87,500,000.00 87,500,000.00   87,500,000.00

&r' r)%$?)s  E/ara r)%$?)s  E/ara     

C+& _    

Ka+. ","'*     

C)-al H&a( 40      

P)*&r _    

Pr&s%r& Ca$' 2 $l%(&      

)(&l     

a+. 150l-! _    

A%-)!a- Pa$&l Wa-&r P%!+     

a/l& P)*&r P%!+ N 4B6 !!" 2 50 !@    1.00 4,300,000.00 4,300,000   4,300,000.00

I$l%(& ?--$g, s%++)r- a$( a&ss)r&s _    

Page11 Paket Peker"aan Workshop Wheel

PROYEK PEMBANGUNAN WORKSHOP FACILITY PAKET PEKERJAAN WORKSHOP WHEEL PT PAMAPERSADA NUSANTARA – INDO - KALTIM

NO JENISPEKERJAAN SPESIFIKASI UNIT VOLUME

UNIT PRICE TOTAL PRICE TOTAL

MAN MATRIAL TOOLS MAN MATRIAL TOOLS PRICE

    

" l&a$ Wa-&r P+$g I$s-ala-)$ _    

IP!&((a.50!! S+$(),PPI !-r   78.00 123,150.00 9,605,700   9,605,700.00

IP!&((a."0!! S+$(),PPI !-r   30.00 66,950.00 ",008,500   ",008,500.00

#allMalG&(a.50!! K- $)s   _1.00 491,000.00 491,000   491,000.00

#allMalG&(a."0!! K- $)s   3.00 224,500.00 673,500   673,500.00

--$g,s%++)r-a$(a&ss)r&s l)-   1.00 6,000,000.00 6,000,000   6,000,000.00

    

3 Ar )!+r&s&( I$s-ala-)$     

IP!&((a.50!! S+$(),PPI !-r   78.00 123,150.00 9,605,700   9,605,700.00

IP!&((a."0!! S+$(),PPI !-r   _{30.00 66,950.00} ",008,500   ",008,500.00

#allMalG&(a.50!! K- $)s   1.00 491,000.00 491,000   491,000.00

#allMalG&(a."0!! K- $)s   3.00 224,500.00 673,500   673,500.00

--$g,s%++)r-a$(a&ss)r&s l)-   _{1.00 6,000,000.00} 6,000,000   6,000,000.00

    

4 Ol P+$g I$s-ala-)$     

#la' S-&&l P+& S. 40 (a. 50 !! 2 1  S+$(), PPI !-r   _{68.00 196,300.00}  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 "  S+$(), PPI !-r   68.00 196,300.00  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 3  S+$(), PPI !-r   68.00 196,300.00  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 4  S+$(), PPI !-r   _{68.00 196,300.00}  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 5  S+$(), PPI !-r   68.00 196,300.00  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 6  S+$(), PPI !-r   68.00 196,300.00  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 7  S+$(), PPI !-r   _{68.00 196,300.00}  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 8  S+$(), PPI !-r   68.00 196,300.00  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 9  S+$(), PPI !-r   68.00 196,300.00  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. 50 !! 2 10  S+$(), PPI !-r   _{68.00 196,300.00}  13,348,400.00  13,348,400.00

#la' S-&&l P+& S. 40 (a. "0 !! S+$(), PPI !-r   "00.00 95,450.00  19,090,000.00  19,090,000.00

--$g,s%++)r-a$(a&ss)r&s l)-   1.00 8,500,000.00  8,500,000.00  8,500,000.00

    

# OIE W0r's)+     

#.1 E<ECRIA< WORKS     

<g-$g, O%-l&- a$( I$s-la-)$ _    

1 < " B 36 Wa-- S%r?a& )%$-&( *- r&?l&'-)r Ar-)l-&, &-)s%, Pl+s N)s "0.00 8"5000 16,500,000   16,500,000.00

" < 1 B 36 Wa-- S%r?a& )%$-&( *- #al' CKO Ar-)l-&, &-)s%, Pl+s N)s 4.00 "75000 1,100,000   1,100,000.00