Professional Documents
Culture Documents
OE (Owner Estimate)
No
1
2
3
4
5
6
7
Item Pekerjaan
Pembersihan Lokasi
Bongkar Pagar Panel
Galian Pondasi batu kali Uk.0.6 x 0.6 Setempat 43 bh
Galian Pondasi batu kali menerus Uk.0.6 x 0.6 P.95.1 m
Pasang Pondasi batu kali setempat uk.0.25x0.5x0.5
Pasang Pondasi batu kali menerus uk.0.25x0.5x0.5
Pasang Pagar Panel
Vol
1.00
71.00
9.29
34.24
7.98
17.75
197.50
Sat
ls
m1
m3
m3
m3
m3
m1
Keterangan :
1.
Bila tinggi kolom arcon 3.5 m, dan tinggi daun panel 50 cm disarankan menggunakan tinggi batu kali 50 cm
Material By Owner
- Panjang Pagar Arcon
- Jumlah Kolom
- Jumlah Daun Panel
126.5 m1
52 bh
306 bh
OE (Owner Estimate)
Harga Satuan
3,500,000
25,000
23,450
23,450
424,315
424,315
40,000
Jumlah
3,500,000
1,775,000
217,804
802,834
3,386,008
7,533,479
7,900,000
Total
Fee 5 %
Jumlah
Grand Total
25,115,125
1,255,756
26,370,882
26,370,000
vol
1.00
71.00
50.07
19.00
58.05
197.50
sat
ls
m1
m3
bh
m3
m1
Kontraktor
Harga Satuan
Jumlah
7,000,000
7,000,000
30,000
2,130,000
25,000
1,251,750
50,000
950,000
423,750
24,598,688
40,000
7,900,000
Total
Fee 5 %
Jumlah
Grand Total
43,830,438
2,191,522
46,021,959
46,021,000
VOL
40.8
(34.2)
11.0
40.3
-
%
0%
0%
439%
-100%
138%
227%
0%
Selisih ( kontraktor-owner )
HARGA
%
JUMLAH
3,500,000
100%
3,500,000
5,000
20%
355,000
1,550
7%
1,033,946
(23,450)
-100%
(802,834)
(374,315)
-88%
(2,436,008)
(565)
0%
17,065,208
0%
-
Keterangan
%
100%
20%
475%
-100% harga galian kontraktor digabung
-72% satuan volume kontraktor buah
227%
0%