OKI PULP & PAPER MILL

PAYMENT APPLICATION

Division : Civil Department Contract / SO : 46086334 / Dec 24, 2015

Project name : LIME STONE HOUSE Project No :
Contractor name : PT. Songco Widya Engineering Advance Payment Amount : IDR 90.409.020 -
Contract amount : IDR 904.940.200, - Application Date : 22 Desember 2016
Contract Aktual : IDR 827.225.000, -
1 2 3 4 5 6
Return
Apply times Apply date Payment progress Retensi Payment amount Deducation Total Payment Amount
Deducation
Amount % 1 x .......% 1 x .......% USD / Rp

1 The 1 st 2/1/2016 777,806,000 85.95 77,780,600 700,025,400

2 The 2 nd 10/22/2016 49,419,000 5.46 4,941,900 44,477,100

Total amount 827,225,000 91.41 82,722,500 744,502,500

Project Manager Coordinator Prepair,

904,940,200
#REF!

332,961,000 122,257,700
365,695,000 33,296,100
32,734,000 66,030,100
Attach evidences here Dokument No. P-OKIPL2-200-21-FRM-0001
Revision 03
Tempat Tempel
Bukti Slip Rev. Date 14 Sept 2016

PAYMENT APPLICATION
PERMOHONAN PEMBAYARAN SAP Doc. No.
No. Dokumen SAP
Company Location Date (dd/mm/yy)
Perusahaan
PT. OKI PULP & PAPER MILL Lokasi
Baung Tanggal (hr/bl/th) 2 2 1 2 2 0 1 6
Code Code Cost Center Code (Bearer)
Kode 8 8 8 9 Kode B Kode Pusat Biaya (Penanggung Biaya)

Payee ID No. Ext. No. Project No.

Penerima
PT. Songco Widya Engineering NIK No. Pesawat No. Proyek
Applicant ID No. Ext. No. Number of evidences
Pemohon
Ahmad Balatif NIK No. Pesawat Jumlah bukti slip
Usage For Payment ( Untuk Permohonan Pembayaran )
Keperluan Berdasarkan SO / Kontrak No : 46086334 / Dec 24, 2015 Amount
LIME STONE HOUSE
Rp. #REF!
Pekerjaan Jumlah

Progress : #REF! For Write-off Advance ( Untuk Penghapusbukuan Pinjaman )

Advance ( No. Pinjaman)
Amount
Jumlah
Type of Payment Cash Cheque/Giro No. Letter Telegraphic Others
Jenis Pembayaran Tunai Cek/Bilyet Giro No. Transfer Transfer Lain-lain

REQUEST APPROVAL (PERSETUJUAN PERMOHONAN)

Approved by Applicant Accounting Verification
Disetujui oleh Pemohon Verifikasi Akunting

Date
OKI President Director PD / VP / Project D POF / Cost Control Division Head Dept Head Ahmad balatif Tanggal

PAYMENT APPROVAL (PERSETUJUAN PEMBAYARAN)

Approved by Cashier Received by
Disetujui oleh Kasir Diterima oleh
Date Date Date
Tanggal Tanggal Tanggal

Applicant --> Superior --> Approved --> Accounting --> Cashier --> Accounting
Pemohon --> Atasan --> Disetujui --> Akunting --> Kasir --> Akunting
 Work Valuation Certificate
Handling Unit : Civil Work Department (CWD) Date : December 22th, 2016
Work Title: 1. LIME STONE HOUSE Progres Payment
Final Payment
Release Guarantee Retention
Contractor PT. Songco Widya Engineering SAP Document Number
Contract No. 46086334 / Dec 24, 2015 Currency IDR
Cost Allocation Contract Amount 904,940,200
Claim Doc. No. Advance Payment Amount*
Item Description Remark Wage Material
External Service
a Detail of Contract Amount 194,406,000 710,534,200
b Current Progress Accumulation #REF! #REF! #REF!
c Previous Progress Accumulation 171,108,000 606,698,000
d Progress Claim: d=b-c #REF! #REF!
e Retention 10% x b #REF! #REF!
f Current Payment Accumulation f=b-e #REF! #REF!
g Previous Payment Accumulation 0,9 x c 153,997,200 546,028,200
h Payment Amount h=f-g #REF! #REF!
i Write Off Advance Payment No*: ___________ ____ %
j Net Payment Amount j=h-i #REF! #REF!
k Variation Amount** (+/-) k=b-a
Material Component (Own Supply)
l Material Component Amount
m Variation Amount** (+/-)
Variation Summary
n Grand Total Variation Amount** (+/-) n=k+m
Reason for Legend:
* Filled if advance payment exist
** for final payment only
Liquidated Damages
Amount of Liq. Damages / day Total Project Delay (day)
Calculation Start Finish Dur. (Day) Accepted Extension Claim (day)
Contract Period : 24-Dec-15 2-Mar-16 70 Liquidated Damages (day)
Actual Period : 24-Dec-15 2-Mar-16 70 Amount of Liquidated Damages
Comment:

Dept / Devision Head Verified by (User) Site Manager Site Supervisor

Date : Date : Date : Date :

Name : Name : Name : Name : Ahmad Balatif

OKI President Director PD / VP / Project D POF / Cost Control

Date : Date : Date :

Name : Lan Cheng Ting Name : Name :
Sheet 1: FAD, Sheet 2: Handling Unit
904,940,200 904,940,200
#REF! #REF! #REF!
777,806,000 777,806,000
#REF! #REF!
#REF! #REF!
#REF! #REF!
700,025,400 700,025,400
#REF! #REF!

#REF!
 PERINCIAN KLAIM PEMBAYARAN
PT. SONGCO WIDYA ENGINEERING
PROGRESS REPORT
Project Name : LIME STONE HOUSE
Location : PT. OKI Pulp & Paper Mills, Sungai Baung No. SPK / SO :46086334 / Dec 24, 2015
Nilai Kontrak : 904,940,200 Jadwal Pel. :
Date : 22 November 2019 Period :
Nilai Kontrak Realization Of Quantity Realization
No. Work Description Unit Quantity Unit Price (Rp.) Price (Rp.) Amount (Rp.)
Last Periode This Periode Up to Date
Wage Material Wage Material Sub Total Wage Material Sub Total

a Preperation
1 Mob & demob ls 1.00 2,500,000 - 2,500,000 - 2,500,000 0.90 #REF! #REF! #REF! #REF! #REF!
2 Overhead ls 1.00 2,500,000 - 2,500,000 - 2,500,000 0.90 #REF! #REF! #REF! #REF! #REF!
b Pilling work
1 Pile head cut spun pile D500mm point 12.00 130,000 - 1,560,000 - 1,560,000 12.00 #REF! #REF! #REF! #REF! #REF!
c Earth work - - - - #REF! #REF! #REF! #REF! #REF!
1 Excavation m3 50.00 50,000 - 2,500,000 - 2,500,000 34.26 #REF! #REF! #REF! #REF! #REF!
2 Backfill with black soil m3 228.00 50,000 - 11,400,000 - 11,400,000 136.68 #REF! #REF! #REF! #REF! #REF!
3 Backfill with red soil m3 14.00 50,000 200,000 700,000 2,800,000 3,500,000 14.00 #REF! #REF! #REF! #REF! #REF!
d Concrete work
1 Lean concrete K-125 m3 16.00 160,000 - 2,560,000 - 2,560,000 16.00 #REF! #REF! #REF! #REF! #REF!
2 Concrete K-300 m3 99.00 160,000 - 15,840,000 - 15,840,000 91.39 #REF! #REF! #REF! #REF! #REF!
3 Rebar kg 20,327.00 3,000 13,000 60,981,000 264,251,000 325,232,000 19,596.99 #REF! #REF! #REF! #REF! #REF!
4 Form work ( ordinary ) m2 303.00 75,000 110,000 22,725,000 33,330,000 56,055,000 303.00 #REF! #REF! #REF! #REF! #REF!
5 Grouting m3 0.10 1,000,000 12,000,000 100,000 1,200,000 1,300,000 0.10 #REF! #REF! #REF! #REF! #REF!
6 Anchord bolt type J, M-24 pcs 18.00 20,000 150,000 360,000 2,700,000 3,060,000 14.00 #REF! #REF! #REF! #REF! #REF!
7 Insert plate M-1 kg 418.00 5,000 22,500 2,090,000 9,405,000 11,495,000 418.00 #REF! #REF! #REF! #REF! #REF!
e Steel work
1 Steel work include accessories kg 5,877.00 5,000 22,500 29,385,000 132,232,500 161,617,500 5,877.00 #REF! #REF! #REF! #REF! #REF!
2 HTB M20 pcs 64.00 10,000 30,000 640,000 1,920,000 2,560,000 54.00 #REF! #REF! #REF! #REF! #REF!
3 HTB M18 pcs 6.00 10,000 30,000 60,000 180,000 240,000 6.00 #REF! #REF! #REF! #REF! #REF!
4 Roofing m2 236.00 40,000 270,000 9,440,000 63,720,000 73,160,000 162.36 #REF! #REF! #REF! #REF! #REF!
5 Metal ridge m2 9.00 20,000 102,300 180,000 920,700 1,100,700 9.00 #REF! #REF! #REF! #REF! #REF!
6 Cladding m2 217.00 25,000 175,000 5,425,000 37,975,000 43,400,000 177.90 #REF! #REF! #REF! #REF! #REF!

7 of 2
7 Canopy m2 42.00 40,000 270,000 1,680,000 11,340,000 13,020,000 17.60 #REF! #REF! #REF! #REF! #REF!
8 Flashing m1 64.00 20,000 90,000 1,280,000 5,760,000 7,040,000 21.00 #REF! #REF! #REF! #REF! #REF!
9 Gutter m1 31.00 500,000 4,200,000 15,500,000 130,200,000 145,700,000 18.80 #REF! #REF! #REF! #REF! #REF!
10 Down spout pipe 4 " m1 20.00 250,000 630,000 5,000,000 12,600,000 17,600,000 12.00 #REF! #REF! #REF! #REF! #REF!

Total Total 194,406,000 710,534,200 904,940,200 #REF! #REF! #REF!

Grand Total Pembulatan #REF! #REF! #REF!
a. Jumlah akumulasi klaim……………………………………………………………………………………………………… #REF! #REF! #REF!
b. Jumlah akumulasi klaim pada pembayaran sebelumnya………………………………………………………………. 171,108,000 606,698,000 777,806,000
c. Jumlah klaim pada periode ini……………………………………………………………………………………………… (c=a-b) #REF! #REF! #REF!
( d = 10% x c )
d. Potongan Retensi 10%.............................................................................................................................................................. #REF! #REF! #REF!
e. Nilai bersih klaim periode ini (belum termasuk PPN 10%)……………………………………………………………… (e=c-d) #REF! #REF! #REF!
f. Nilai bersih setelah pembulatan (belum termasuk PPN 10%)…………………………………………………………… #REF! #REF! #REF!
g. Nilai bersih setelah pembulatan (termasuk PPN 10%)…………………………………………………………………… #REF!

Sungai baung, 22 Desember 2016

Approved By, Required By,
PT. OKI Pulp & Paper Mills PT. Songco Widya Engineering

Sugiat G. Ahmad Balatif Erik Santoso Sihombing

Civil Site Dept. Person In Charge Site Engineering

8 of 2
 #REF!

1 2 1+2
Klaim 777,806,000 #REF! #REF!
Dibyarkan 700,025,400 #REF! #REF!
#REF!
Retensi 77,780,600 #REF! #REF!

9 of 2
 PT SONGCO WIDYA ENGINEERING
DATA VOLUME PEKERJAAN

Nama Proyek : LIME STONE HOUSE Sub Proyek :

N0. Kontrak : 46086334 / Dec 24, 2015 Sub Pekerjaan : All item work

Lay Out & potongan Memanjang, melintang Lime Stone Building

Perhitungan elevasi rata2 existing & backfill

No Uraian elevasi Elevasi rata2 keterangan
1 Elv existing 9.956 9.916 9.811 10.271 10.076 9.801 10.511 10.116 9.830 10.032
2 Elv.backfill 11.376 11.326 11.276 11.291 11.306 11.261 11.296 11.296 11.320 11.305
Perhitungan panjang Tie Beam ( FB )
Panjang FB
Axis Dimensi FB Perhitungan panjang FB
FB-1 FB-2 FB-3 FB-4 FB-5
FB arah memanjang
axis 1;3 ( A-C ) ( 400 x 1000 ) L =( 15.00 - 0.50 - 0.70 )x 2 27.60
axis 2 ( A-C ) ( 400 x 1000 ) L = 15.70 - 0.70 - 1.00 x 2 13.00
FB arah melintang
axis C ( 1-3 ) ( 400 x 700 ) L = 8.80 - 0.60 8.20
axis A ( 1-3 ) ( 400 x 700 ) L = 8.80 - 0.60 - 0.50 7.70
axis A1;B1 ( 1-3 ) ( 400 x 700 ) L =( 8.80 - 1.00 x 2 - 0.10 x 2 )x 2 13.20
axis B ( 1-3 ) ( 400 x 700 ) L = 8.70 - 1.50 x 2 - 0.70 5.00
Panjang FB 27.60 13.00 15.90 13.20 5.00
Total panjang FB 74.70

Perhitungan panjang Retaining Wall Panjang retaining wall total

1-( B1-C ) C-(1-3) 3-(A-C) A-(1-3) 1-( A-A1 ) panjang
1.95 8.10 13.90 8.10 1.95 34.00
Pilling & Concrete Work
Volume
No Rincian perhitungan volume Sat
spun pile anchor bolt Plat M-1 Grouting
I Pile head cut spun pile D500mm
PC-1a V = 8.00 x 1 point 8.00
PC-1b V = 4.00 x 1 point 4.00
II Anchord bolt type J, M-24
V = 2 x 7 pcs 14.00
III Insert plate M-1
Plate V = 0.30 x 0.30 x 0.016 x 31 x 7850 kg 350.42
anchor bar V = 0.50 x 1.04 x 9 x 31 kg 145.08
IV Grouting
DZ-1 V =( 0.60 x 0.70 x 0.050 + 0.15 x 0.15 x 0.100 )x 4 m3 0.093
 DZ-3 V = 0.50 x 0.70 x 0.050 + 0.15 x 0.15 x 0.100 m3 0.020
Jumlah 12.00 14.00 495.50 0.11
Earth work
Volume pekerjaan tanah
No Rincian Perhitungan Sat
Excavation Backfill Backfill
1 Excavation
elv. existing rata-rata = 10.032 m
elv. dasar lean concrete = 9.500 m
h excavation = 0.532 m
Pile cap PC-1a = 4 unit ; axis C (1,2,3 ); 2(A)
Lebar rata rata excavation
Arah x = 0.13 0.30 1.00 0.30 0.13 = 1.87 m
Arah y = 0.13 0.30 1.00 0.30 0.13 = 1.87 m
V = 1.87 x 1.87 x 0.53 x 4 m3 7.41
Pile cap PC-1a = 4 unit ( perbesaran pile cap ) axis 1 ( A,B ); 3 ( A,B )
Lebar rata rata excavation
Arah x = 0.13 0.30 1.50 0.30 0.13 = 2.37 m
Arah y = 0.13 0.30 1.50 0.30 0.13 = 2.37 m
V = 2.37 x 2.37 x 0.53 x 4 m3 11.91
2 Backfill with black soil & red soil
H = 11.305 - 10.032 = 1.273 m
black soil h = 1,00 m ( pakai tanah hitam )
V = 9.40 x 15.70 x 1.00 m3 147.58
red soil h = 0,273 m ( pakai tanah merah )
V = 9.40 x 15.70 x 0.27 m3 40.34
Total Jumlah 19.32 147.58 40.34
Concrete Work
Volume Concrete
No Rincian perhitungan concrete Sat
K-350 K-175
1 Pile Cap
PC -1a V = 1.00 x 1.00 x 1.00 x 4 m3 4.00
V = 1.20 x 1.20 x 0.10 x 4 m3 0.58
PC -1a " V = 1.50 x 1.50 x 1.00 x 4 ( pembesaran pile cap ( 1,5 m x 1,5 m )) m3 9.00
V = 1.70 x 1.70 x 0.10 x 4 m3 1.16
PC -1b V = 1.00 x 1.00 x 1.00 x 3 m3 3.00
V = 1.20 x 1.20 x 0.10 x 3 m3 0.43
PC -1b " V = 1.50 x 1.50 x 1.00 x 1 ( pembesaran pile cap ( 1,5 m x 1,5 m )) m3 2.25
V = 1.70 x 1.70 x 0.10 x 1 m3 0.29
Isian Spun pile
V = 0.25 x 3.14 x 0.30 x 0.30 x 1.50 x 12 m3 1.27
2 Tie beam ( FB ) tebal floor 200 mm
FB-1 V = 0.40 x 0.80 x 27.60 m3 8.83
V = 0.10 x 0.60 x 27.60 m3 1.66
FB-2 V = 0.40 x 0.80 x 13.00 m3 4.16
V = 0.10 x 0.60 x 13.00 m3 0.78
FB-3 V = 0.40 x 0.50 x 15.90 m3 3.18
V = 0.10 x 0.60 x 15.90 m3 0.95
FB-4 V = 0.40 x 0.50 x 13.20 m3 2.64
V = 0.10 x 0.60 x 13.20 m3 0.79
FB-5 V = 0.40 x 0.50 x 5.00 m3 1.00
V = 0.10 x 0.60 x 5.00 m3 0.30
3 Kolom
DZ-1 V = 0.60 x 0.70 x 2.50 x 4 m3 4.20
DZ-2 V = 0.50 x 0.70 x 1.00 x 2 m3 0.70
DZ-3 V = 0.50 x 0.70 x 1.00 x 1 m3 0.35
DZ-3 V = 0.50 x 0.70 x 2.50 x 1 m3 0.88
4 Kolom
Retaining Wall t = 300 mm
V = 0.30 x 1.50 x 34.00 m3 15.30
5 Kolom
Floor t = 200 mm
V = 0.20 x 9.40 x 15.70 m3 29.52
V =( 9.40 x 15.70 - 74.70 x 0.40 )x 0.10 m3 11.77
Jumlah 90.27 18.71
Form Work

No Rincian Perhitungan Form Work Sat Volume

1 Pile Cap
PC -1a V =( 1.00 + 1.00 )x 2 x 1.00 x 4 m2 16.00
PC -1a " V =( 1.50 + 1.50 )x 2 x 1.00 x 4 m2 24.00
PC -1b V =( 1.00 + 1.00 )x 2 x 1.00 x 3 m2 12.00
PC -1b " V =( 1.50 + 1.50 )x 2 x 1.00 x 1 m2 6.00
Spun pile V = 0.25 x 3.14 x 0.30 x 0.30 x 12 m2 0.85
2 Tie beam ( FB )
FB-1 V = 0.80 x 2 x 27.60 m2 44.16
FB-2 V = 0.80 x 2 x 13.00 m2 20.80
FB-3 V = 0.50 x 2 x 15.90 m2 15.90
FB-4 V = 0.50 x 2 x 13.20 m2 13.20
FB-5 V = 0.50 x 2 x 5.00 m2 5.00
3 Kolom
DZ-1 V =( 0.60 + 0.70 )x 2 x 2.50 x 4 m2 26.00
DZ-2 V =( 0.50 + 0.70 )x 2 x 1.00 x 2 m2 4.80
DZ-3 V =( 0.50 + 0.70 )x 2 x 1.00 x 1 m2 2.40
DZ-3 V =( 0.50 + 0.70 )x 2 x 2.50 x 1 m2 6.00
4 Kolom
Retaining Wall
V = 1.50 x 2 x 34.00 m2 102.00
=( 0.30 + 0.30 )x 1.50 m2 0.90
5 Kolom
Floor t = 200 mm
V =( 9.40 + 15.70 )x 2 x 0.20 m2 10.04
Jumlah 310.05

Required By,
PT. Songco Widya Engineering

Erik Santoso Sihombing

Estimasi Engineering
PT SONGCO WIDYA ENGINEERING
REKAPITULASI VOLUME PEKERJAAN
Nama proyek : LIME STONE HOUSE
Nomor kontrak : 46086334 / Dec 24, 2015
Sub Pekerjaan : PILE CAP, TB1,TB2 & KOLOM TOC -5.500 S/D TOC -4.500

No URAIAN PEKERJAAN SAT VOLUME KETERANGAN

a Preperation
1 Mob & demob ls 1.00
2 Overhead ls 1.00
b Pilling work
1 Pile head cut spun pile D500mm point 12.00
c Earth work
1 Excavation m3 19.32
2 Backfill with black soil m3 147.58
3 Backfill with red soil m3 40.34
d Concrete work
1 Lean concrete K-125 m3 18.71
2 Concrete K-300 m3 90.27
3 Rebar kg 21,002.00
4 Form work ( ordinary ) m2 310.05
5 Grouting m3 0.11
6 Anchord bolt type J, M-24 pcs 14.00
7 Insert plate M-1 kg 495.50

Approved By, Required By,

PT. OKI Pulp & Paper Mills PT. Songco Widya Engineering

......................................... Erik Santoso Sihombing

Person In Charge Estimasi Engineering
 FINAL QUANTITY
Nama Proyek : LIME STONE HOUSE Pekerjaan : Rebar
No. Kontrak : 46086334 / Dec 24, 2015 Sub Pekerjaan :
Uraian Perhitungan
No Skets Gambar Tulangan Sat TOTAL
Dia. Jarak Brt/m pjg jlh btg jlh unit
I Cross Rebar 6 D19 Spun Pile
100 19 2.23 x 2.32 x 6 x 12 kg 372.50
620
1500

100
Sengkang dia.8-200
pjg rebar 1 kali lingkaran
L = 3.14 x 300 mm 8 200 0.39 x 0.94 x 8 x 12 kg 35.66
= 942 mm
jumlah lilitan 8 pcs
II PILE CAP
1 Pile Cap Type PC-1a ( 1000 x 1000 x 1000 ) ; 4 unit
Tul. Pokok D13-150 ( Atas )
100 900 100 13 150 1.04 x 1.10 x 7 x 4 kg 32.03
100 900 100 13 150 1.04 x 1.10 x 7 x 4 kg 32.03
Tul. Pokok D16-150 ( bawah )
850 900 850 16 150 1.58 x 2.60 x 7 x 4 kg 115.02
850 900 850 16 150 1.58 x 2.60 x 7 x 4 kg 115.02
Sengkang D10-150
900

900 900 10 150 0.616 x 3.70 x 7 x 4 kg 63.84

100
900
Pile Cap Type PC-1a " ( 1500 x 1500 x 1000 ) ; 4 unit
Tul. Pokok D13-150 ( Atas )
100 1400 100 13 150 1.04 x 1.60 x 10 x 4 kg 66.56
100 1400 100 13 150 1.04 x 1.60 x 10 x 4 kg 66.56
Tul. Pokok D16-150 ( bawah )
850 1400 850 16 150 1.58 x 3.10 x 10 x 4 kg 195.92
850 1400 850 16 150 1.58 x 3.10 x 10 x 4 kg 195.92
Sengkang D10-150
1400

1400 1400 10 150 0.616 x 5.70 x 7 x 4 kg 98.35

100
1400
2 Pile Cap Type PC-1b ( 1000 x 1000 x 1000 ) ; 3 unit
Tul. Pokok D13-150 ( Atas )
100 900 100 13 150 1.04 x 1.10 x 7 x 3 kg 24.02
100 900 100 13 150 1.04 x 1.10 x 7 x 3 kg 24.02
Tul. Pokok D16-150 ( bawah )
850 900 850 16 150 1.58 x 2.60 x 7 x 3 kg 86.27
850 900 850 16 150 1.58 x 2.60 x 7 x 3 kg 86.27
Sengkang D10-150
900
900 900 10 150 0.616 x 3.70 x 7 x 3 kg 47.88
100
 900
Sub jumlah kg 1,657.89
Pile Cap Type PC-1b ( 1000 x 1000 x 1000 ) ; 1 unit
Tul. Pokok D13-150 ( Atas )
100 1400 100 13 150 1.04 x 1.60 x 10 x 1 kg 16.64
100 1400 100 13 150 1.04 x 1.60 x 10 x 1 kg 16.64
Tul. Pokok D16-150 ( bawah )
850 1400 850 16 150 1.58 x 3.10 x 10 x 1 kg 48.98
850 1400 850 16 150 1.58 x 3.10 x 10 x 1 kg 48.98
Sengkang D10-150
1400
1400 1400 10 150 0.616 x 5.70 x 7 x 1 kg 24.59
100
1400
II TIE BEAM ( TB )
1 ARAH HORIZONTAL / MEMANJANG
1.1 Axis 1;3 (A-C ) FB1 400x1000 mm2
Tulangan Pokok 10 D25 ( Atas )
300 11700 25 3.85 x 12.00 x 10 x 2 kg 924.00
1000 3900 300 25 3.85 x 5.20 x 10 x 2 kg 400.40
Tulangan Pokok 10 D25 ( bawah )
300 11700 25 3.85 x 12.00 x 10 x 2 kg 924.00
1000 3900 300 25 3.85 x 5.20 x 10 x 2 kg 400.40
Peminggang 6 D13
70 11930 13 1.04 x 12.00 x 6 x 2 kg 149.76
520 3670 70 13 1.04 x 4.26 x 6 x 2 kg 53.16
Sengkang D10-100 ( 1,525m + 3,750m + 1,625m ) x 2
300
900 900 10 100 0.616 x 2.50 x 65 x 2 kg 200.27
100
300
190
900 900 10 100 0.616 x 2.28 x 65 x 2 kg 182.65
100
190
Sengkang D10-200 ( 1,525m + 3,750m + 1,625m ) x 2
300
900 900 10 200 0.616 x 2.50 x 40 x 2 kg 123.25
100
300
190
900 900 10 200 0.616 x 2.28 x 40 x 2 kg 112.40
100
190
Pengait D10-400 ( 6,900m ) x 2
50 300 50 10 400 0.616 x 0.40 x 36 x 3 x 2 kg 53.24

1.2 Axis 2 (A-C ) FB1 400x1000 mm2

Tulangan Pokok 10 D25 ( Atas )
300 11700 25 3.85 x 12.00 x 10 x 1 kg 462.00
1000 4600 300 25 3.85 x 5.90 x 10 x 1 kg 227.15
Tulangan Pokok 10 D25 ( bawah )
300 11700 25 3.85 x 12.00 x 10 x 1 kg 462.00
1000 4600 300 25 3.85 x 5.90 x 10 x 1 kg 227.15
 Peminggang 6 D13
70 11930 13 1.04 x 12.00 x 6 x 1 kg 74.88
520 4370 70 13 1.04 x 4.96 x 6 x 1 kg 30.95
Sub jumlah kg 5,163.49
Sengkang D10-100 ( (0,763 + 2,225 + 0.613) + (1,375 + 3,75 + 1,375 ) + ( 0,438 +1,875 + 0,588 )

300
900 900 10 100 0.616 x 2.50 x 58 x 1 kg 89.35
100
300
190
900 900 10 100 0.616 x 2.28 x 58 x 1 kg 81.49
100
190
Sengkang D10-100 ( (0,763 + 2,225 + 0.613) + (1,375 + 3,750 + 1,375 ) + ( 0,438 +1,875 + 0,588 )

300
900 900 10 200 0.616 x 2.50 x 42 x 1 kg 64.70
100
300
190
900 900 10 200 0.616 x 2.28 x 42 x 1 kg 59.01
100
190
Pengait D10-400 = 13,00m ; ( 3,600 + 6,50 + 2,900 m )
50 300 50 10 400 0.616 x 0.40 x 36 x 3 x 1 kg 26.62

2 ARAH VERTIKAL / MELINTANG

2.1 Axis A;C (1-3 ) FB3 400x700 mm2
Tulangan Pokok 7 D25 ( Atas )
300 9300 300 25 3.85 x 9.90 x 7 x 2 kg 533.61
Tulangan Pokok 7 D25 ( bawah )
300 9300 300 25 3.85 x 9.90 x 7 x 2 kg 533.61
Peminggang 4 D13
70 9300 70 13 1.04 x 9.44 x 4 x 2 kg 78.54
Sengkang D10-100 ( 0,80m + 2,20m + 0,80 m ) x 2
300

600 600 10 100 0.616 x 1.90 x 36 x 2 kg 84.30

100
300
190

600 600 10 100 0.616 x 1.68 x 36 x 2 kg 74.54

100
190
Sengkang D10-200 ( 0,80m + 2,20m + 0,80m )x2
300
900 900 10 200 0.616 x 2.50 x 24 x 2 kg 73.95
100
300
190

900 900 10 200 0.616 x 2.28 x 24 x 2 kg 67.44

 100
190
Pengait D10-400 = 3,85 x 2 m
50 300 50 10 400 0.616 x 0.40 x 22 x 2 x 2 kg 21.69

Sub jumlah kg 1,788.85

2.2 Axis A1;B1 (1-3 ) FB4 400x700 mm2
Tulangan Pokok 10 D25 ( Atas )
300 9300 300 25 3.85 x 9.90 x 10 x 2 kg 762.30
Tulangan Pokok 9 D25 ( bawah )
300 9300 25 3.85 x 9.60 x 9 x 2 kg 665.28
Peminggang 4 D13
70 9300 13 1.04 x 9.37 x 4 x 2 kg 77.96
Sengkang D10-100 ( 0,925m + 2,25m + 0,625m ) x 2
300

600 600 10 100 0.616 x 1.90 x 36 x 2 kg 84.30

100
300
190
600 600 10 100 0.616 x 1.68 x 36 x 2 kg 74.54
100
190
Sengkang D10-200 ( 0,925m + 2,25m + 0,625m ) x 2
300

900 900 10 200 0.616 x 2.50 x 24 x 2 kg 73.95

100
300
190
900 900 10 200 0.616 x 2.28 x 24 x 2 kg 67.44
100
190
Pengait D10-400 = 3,80 x 2 m
50 300 50 10 400 0.616 x 0.40 x 20 x 2 x 2 kg 19.84

2.2 Axis A1;B1 (1-3 ) FB5 400x700 mm2

Tulangan Pokok 5 D25 ( Atas )
300 9300 300 25 3.85 x 9.90 x 5 x 1 kg 190.58
Tulangan Pokok 5 D25 ( bawah )
300 9300 25 3.85 x 9.60 x 5 x 1 kg 184.80
Peminggang 4 D13
70 9300 13 1.04 x 9.37 x 4 x 1 kg 38.98
Sengkang D10-100 ( 1,500m + 1,300m + 1,050m +1,250m )
300
600 600 10 100 0.616 x 1.90 x 55 x 1 kg 64.40
100
300
190

600 600 10 100 0.616 x 1.68 x 55 x 1 kg 56.94

100
190
Sengkang D10-400 ( 1,500m + 1,300m + 1,050m +1,250m )
 50 300 50 10 200 0.616 x 0.40 x 30 x 2 x 1 kg 14.79

III KOLOM
1 KOLOM TYPE DZ-1 ( 600x700mm2 ) Toc + 13.100
Tul. pokok 16 D22
300 3350 110 22 2.98 x 3.76 x 16 x 4 kg 717.11

Sub jumlah kg 3,093.19

Sengkang D10 - 100
500
600 600 10 100 0.616 x 2.30 x 26 x 4 kg 147.40
100
500
160
600 600 10 100 0.616 x 1.62 x 26 x 4 kg 103.82
100
160
50 600 50 10 100 0.616 x 0.70 x 26 x 4 kg 44.86

500
190 190 10 100 0.616 x 1.48 x 26 x 4 kg 94.85
100
500
50 500 50 10 100 0.616 x 0.60 x 26 x 4 kg 38.45

2 KOLOM TYPE DZ-2 (500x700mm2) Toc + 11.600

Tul. pokok 14 D22
300 1850 110 22 2.98 x 2.26 x 14 x 3 kg 282.86
Sengkang D10 - 100
400
600 600 10 100 0.616 x 2.10 x 11 x 3 kg 42.70
100
400

170
600 600 10 100 0.616 x 1.64 x 11 x 3 kg 33.35
100
170
400
190 190 10 100 0.616 x 1.28 x 11 x 3 kg 26.03
100
400
50 400 50 10 100 0.616 x 0.50 x 11 x 3 kg 10.17

3 KOLOM TYPE DZ-3 ( 500x700mm2 )Toc + 13.100

Tul. pokok 14 D22
300 3350 110 22 2.98 x 3.76 x 14 x 1 kg 156.87
Sengkang D10 - 100
400
600 600 10 100 0.616 x 2.10 x 26 x 1 kg 33.65
100
400
170
600 600 10 100 0.616 x 1.64 x 26 x 1 kg 26.28
 100
170
400
190 190 10 100 0.616 x 1.28 x 26 x 1 kg 20.51
100
400
50 400 50 10 100 0.616 x 0.50 x 26 x 1 kg 8.01

Sub jumlah kg 1,069.81

IV Concrete Wall t = 300 mm; L = 34,50 m
Tul. pokok D13-150
500 1600 70 13 150 1.04 x 2.17 x 222 x 1 kg 501.00

500 1600 70 13 150 1.04 x 2.17 x 222 x 1 kg 501.00

Peminggang D13-200
150 11850 13 200 1.04 x 12.00 x 8 x 2 kg 199.68
520 11480 13 200 1.04 x 12.00 x 8 x 2 kg 199.68
520 11070 150 13 200 1.04 x 11.74 x 8 x 2 kg 195.35
50 200 50 8 600 0.394 x 0.30 x 58 x 2 x 1 kg 13.72
Sticking 4 D 19; 4 titik siku
500 1600 100 19 2.23 x 2.20 x 4 x 4 kg 78.50

V FLOOR t = 150
Tulangan D16-150 melintang
80 9300 80 16 150 1.58 x 9.46 x 37 x 1 kg 553.03
80 9300 80 16 150 1.58 x 9.46 x 37 x 1 kg 553.03
Tulangan D16-150 melintang ( besi dioverlap 10 m u/ pintu masuk )
80 9940 80 16 150 1.58 x 10.10 x 68 x 1 kg 1,085.14
80 9940 80 16 150 1.58 x 10.10 x 68 x 1 kg 1,085.14
Tulangan D16-150 memanjang
80 11920 16 150 1.58 x 12.00 x 63 x 1 kg 1,194.48
640 3680 80 16 150 1.58 x 4.40 x 63 x 1 kg 437.98
80 11920 16 150 1.58 x 12.00 x 63 x 1 kg 1,194.48
640 3680 80 16 150 1.58 x 4.40 x 63 x 1 kg 437.98

Cakar ayam ( CA )
100
100 100 9 1000 0.50 x 0.65 x 128 x 0 kg -
100 250
Sub jumlah kg 8,229.10
Total jumlah kg 21,002.00

Required By,
PT. Songco Widya Engineering

Erik Santoso Sihombing

Estimasi Engineering
D8 D9 D10 D12 D13 D16 D19 D22 D25

167.04

90.432

30.8
30.8

72.8
72.8

103.6

64
64

124
124

159.6

23.1
23.1

54.6
54.6

77.7
 16
16

31
31

39.9

240
104

240
104

144
51.12
2200.00
1100.00
325

296.4

200

182.4

86.4

120
59
1875.00
3750.00 120
59
 937.50 72
1875.00 29.76

145

132.24

105

95.76

43.2

138.6

138.6

75.52

136.8
1100.00
2200.00

2200 120.96

120

109.44
 35.2

198

172.8

2250.00 74.96
1125.00

136.8

120.96

120

109.44

ada tambahan 0,12 32

49.5

48

37.48

104.5

92.4
 24

240.64

239.2

168.48

72.8

153.92

62.4

94.92

69.3

54.12

42.24

16.5

52.64

54.6

42.64
 33.28

13

ada pengurang 0,01 481.74

ada pengurang 0,01 481.74

192
192
187.84
34.8

35.2

350.02
350.02

686.8
686.8

756
277.2
756
277.2

ada pengurang 1,10

ada pengurang 125 0 4277 0 2288 4705 202 388 1792

0.39 0.5 0.62 1.04 1.58 2.23 2.98 3.85

21,003.33 49.39 0.00 2635.71 2379.48 7433.65 451.00 1156.84 6897.28

Btg 10.44 0.00 356.43 190.66 392.07 16.85 32.35 149.29

Btg 11 0 357 0 191 393 17 33 150
52.06 0.00 2639.91 0.00 2383.68 7451.28 454.92 1180.08 6930.00
1 50 100 150
2 40 47
3 40 41
4 30 100
5 40 54
6 35 342 150 51300
7 30 51.3 0.488636364 0.15 3.76005682
8 50
9 25
10 35
11 35
12 50
13 50
14 35
15 40
16 40
17 50
18 60
19 60
20 80
21 70
22 130
1075 48.86363636
4 9300
7300
21091.93
Luas 1 2.2 19.015 41.833
2.55 7.7 19.635
3.05 7.7 23.485
1.5 6.585 9.8775
1.5 7 10.5 30
1.5 6.95 10.425
2.5 5.665 14.1625
1.7 10 17
146.918 32.32196