Jelajahi eBook
Kategori
Jelajahi Buku audio
Kategori
Jelajahi Majalah
Kategori
Jelajahi Dokumen
Kategori
PROYEK
PEKERJAAN
LOKASI
NO
I
JENIS PEKERJAAN
PEKERJAAN PERSIAPAN
1 Management Proyek dan Biaya Administrasi
Lapangan Biaya pengadaan staff lapangan untuk mengelola
proyek sesuai kontrak
2 Pembuatan Dokumen Kontrak
Biaya pembuatan dan pengadaan dokumen kontrak
termasuk gambar - gambar kontrak sesuai ketentuan yang
di syaratkan
3 Akomdasi Rapat Lapangan
4 Gambarterlaksana as build drawing
Pembuatan gambar-gambar sesuai pelaksanaan pekerjaan
lapangan dalam bentuk 1 (satu) set kalkir/sepia, 2 (dua) set
cetak biru (Blueprint), 2 (dua) set CD
: KANTOR ESTONIA
: STRUKTUR
: JAKARTA TIMUR
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
SATUAN
VOLUME
Ls
10,000,000
10,000,000
Ls
5,000,000
5,000,000
Ls
5,000,000
5,000,000
Ls
5,000,000
5,000,000
Ls
5,000,000
5,000,000
Ls
3,000,000
3,000,000
Ls
4,000,000
4,000,000
Ls
15,000,000
15,000,000
Ls
10,000,000
10,000,000
Ls
10,000,000
10,000,000
Ls
10,000,000
10,000,000
Ls
5,000,000
5,000,000
Ls
6,000,000
6,000,000
Ls
6,000,000
6,000,000
Ls
5,000,000
5,000,000
Ls
3,000,000
3,000,000
Ls
15,000,000
15,000,000
Ls
7,500,000
7,500,000
Ls
10,000,000
10,000,000
JUMLAH I
139,500,000
KET
JENIS PEKERJAAN
PEKERJAAN TANAH, PONDASI & BETON LANTAI
BASEMENT-2.600.
1 Tiang pancang ukuran 250x250 mm, L=13m (system
hidrorik) (wika beton)
2 Tiang pancang ukuran 300x300 mm, L=13m (system
hidrorik) (wika beton)
3
Bobok kepala tiang pancang ukuran 200x200 mm.
4
5
: KANTOR ESTONIA
: STRUKTUR
: JAKARTA TIMUR
SATUAN
HARGA SATUAN
(Rp)
VOLUME
JUMLAH
(Rp)
442 by Owner
by Owner
1,105.00 by Owner
by Owner
bh
34
50,000
1,700,000
bh
85
75,000
6,375,000
Pekerjaan galian tanah untuk pile cap, tie beam & pit lift
m3
280.8
60,000
16,848,000
m3
84.24
20,000
1,684,800
m3
196.56
25,000
4,914,000
m3
32.6
225,000
7,335,000
m3
16.3
850,000
13,855,000
m3
m3
m3
m3
m3
5.95
5.83
37.45
56.29
75.6
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
14,875,000
14,575,000
93,625,000
140,725,000
189,000,000
m3
m3
m3
37.12
11.03
28.58
2,800,000
2,800,000
2,800,000
103,936,000
30,884,000
80,024,000
m3
m3
m3
m3
m3
8.5
5.1
1.7
2.45
8.84
3,400,000
3,350,000
3,300,000
3,250,000
3,150,000
28,900,000
17,085,000
5,610,000
7,962,500
27,846,000
m3
139.45
3,150,000
439,267,500
m3
m3
83.19
4.64
3,050,000
3,050,000
253,729,500
14,152,000
m3
3.26
2,750,000
8,965,000
129.89
75,000
9,741,750
m2
1486.19
65,000
96,602,350
6 Urugan kembali tanah ex galian pile captie beam & pit lift
dipadatkan
7
Buang tanah ex galian, sisa urugan pile cap, tie beam
8 Pasir urug tebal 100 mm, dibawah pile cap, tie beam, pit
lift & plat lantai basement
9 Pekerjaan lantai kerja tebal 50 mm, dibawah pile cap, tie
beam, pit lift plat lantai basement
10 Pekerjaan beton pile cap dan tie beam
Beton pile cap, mutu k-300
a.
Pile cap type I
b.
Pile cap type III
c.
Pile cap type IV
d.
Pile cap type V
e.
Pile cap VI
11 Beton tie beam, mutu k-300
a.
TB-1, ukuran 300x700
b.
TB-2, ukuran 300x600
c.
TB-3, ukuran 250x500
12 Kolom beton, mutu k-300
a.
Kolom beton type k 1
b.
Kolom beton type k 2
c.
Kolom beton type k 3
d.
Kolom beton type k 4
e.
Kolom beton type k 6
13
Beton plat lantai -2.600, tebal 200mm, mutu k-300
14 Dinding beton, tebal 200mm, mutu k-300
15 Beton pil lift, tebal 200mm, mutu k-300
16
Tangga beton as E-F/ 2-3, mutu k-300, termasuk plat
bordes plat miring, balok bordes dan trap anak tangga
17 Water stop
18 Water proofing+scredding+kawat locket (lantai, dinding
dll)
JUMLAH II
III PEKERJAAN LANTAI DASAR +O,800
1 Pekerjaan kolom beton, mutu k-300
a.
Kolom beton type K 1
b.
Kolom beton type K 2
c.
Kolom beton type K 2A
d.
Kolom beton type K 2B
e.
Kolom beton type K 3
f.
Kolom beton type K 4
g.
Kolom beton type K 6
1,630,217,400
m3
m3
m3
m3
m3
m3
m3
11.25
4.38
2.25
1.13
2.25
3.24
11.25
3,400,000
3,350,000
3,350,000
3,350,000
3,300,000
3,250,000
3,150,000
38,250,000
14,673,000
7,537,500
3,785,500
7,425,000
10,530,000
35,437,500
m3
40.84
3,400,000
138,856,000
b.
m3
18.16
3,400,000
61,744,000
c.
m3
2.48
3,400,000
8,432,000
d.
m3
0.42
3,400,000
1,428,000
e.
m3
18.48
3,400,000
62,832,000
f.
m3
12
3,400,000
40,800,000
g.
Balok struktur lift, ukuran 200x300
h.
Lisplang beton, ukuran 100x900, untuk volume
tinggi lisping dikurangi tinggi balok
m3
1.96
3,400,000
6,664,000
m3
0.24
1,950,000
468,000
m3
69.29
3,150,000
218,263,500
4 Beton plat lantai area toilet +0,750, tebal 120mm, mutu k300
m3
4.2
3,150,000
13,230,000
KET
JENIS PEKERJAAN
5
: KANTOR ESTONIA
: STRUKTUR
: JAKARTA TIMUR
SATUAN
HARGA SATUAN
(Rp)
VOLUME
m3
84.94
m3
5.84
m2
35
3,150,000
JUMLAH
(Rp)
267,561,000
2,750,000
50,000
JUMLAH III
PEKERJAAN BETON LANTAI 2 +5,300
1 Pekerjaan kolom beton, mutu k-300
a.
Kolom beton type K 1
b.
Kolom beton type K 2
c.
Kolom beton type K 2A
d.
Kolom beton type K 2B
e.
Kolom beton type K 2C
f.
Kolom beton type K 4
g.
Kolom beton type K P
IV
1,750,000
955,727,000
m3
m3
m3
m3
m3
m3
m3
11.1
2.85
1.5
0.75
1.5
2.66
0.08
3,350,000
3,350,000
3,350,000
3,350,000
3,350,000
3,400,000
3,350,000
37,185,000
9,547,500
5,025,000
2,512,500
5,025,000
9,044,000
268,000
m3
m3
m3
m3
m3
m3
22.89
12.95
15
3.14
1.73
0.61
3,100,000
3,100,000
3,100,000
3,100,000
3,100,000
3,100,000
70,959,000
40,145,000
46,500,000
9,734,000
5,363,000
1,891,000
m3
0.39
1,950,000
760,500
m3
4.2
3,150,000
13,230,000
m3
51.55
3,150,000
162,382,500
m3
2.01
3,150,000
6,331,500
m3
5.84
m2
25.96
50,000
1,298,000
m2
20.53
50,000
1,026,500
3 Beton plat lantai area toilet +5.520, tebal 120mm, mutu k300
4
Beton plat lantai +5.300, tebal 120mm, mutu k-300
5
16,060,000
7
8
2,750,000
JUMLAH IV
V
16,060,000
444,288,000
m3
m3
m3
m3
m3
7.49
5.55
1.18
2.66
0.08
3,000,000
2,950,000
2,900,000
2,900,000
2,850,000
22,470,000
16,372,500
3,422,000
7,714,000
228,000
m3
m3
m3
m3
m3
m3
22.89
12.95
14.25
3.14
1.73
0.61
3,050,000
3,000,000
2,950,000
2,900,000
2,950,000
2,900,000
69,814,500
38,850,000
42,037,500
9,106,000
5,103,500
1,769,000
m3
0.39
1,750,000
682,500
KET
JENIS PEKERJAAN
3 Beton plat lantai area toilet +8.950, tebal 120mm, mutu k300
4
Beton plat lantai +9.000, tebal 120mm, mutu k-300
: KANTOR ESTONIA
: STRUKTUR
: JAKARTA TIMUR
SATUAN
VOLUME
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
m3
2.54
2,950,000
7,493,000
m3
49.01
2,950,000
144,579,500
m3
5.84
2,750,000
16,060,000
m2
25.96
50,000
1,298,000
JUMLAH V
VI
387,000,000
m3
m3
m3
m3
m3
5.92
4.5
1.18
2.66
0.08
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
17,760,000
13,500,000
3,540,000
7,980,000
240,000
m3
m3
m3
m3
m3
m3
22.89
12.95
15
3.14
1.73
0.61
3,050,000
3,000,000
2,950,000
2,900,000
2,950,000
2,900,000
69,814,500
38,850,000
44,250,000
9,106,000
5,103,500
1,769,000
m3
0.39
1,950,000
760,500
m3
2.54
2,950,000
7,493,000
m3
49.01
2,950,000
144,579,500
m3
5.84
2,750,000
16,060,000
m2
25.96
50,000
1,298,000
3 Beton plat lantai area toilet +12,650, tebal 120mm, mutu k300
4
Beton plat lantai +12,700, tebal 120mm, mutu k-300
5
JUMLAH VI
VII
382,104,000
m3
m3
m3
m3
m3
5.92
4.5
1.18
2.66
0.08
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
17,760,000
13,500,000
3,540,000
7,980,000
240,000
m3
m3
m3
m3
m3
m3
22.89
12.95
15
3.14
1.73
0.61
3,050,000
3,000,000
2,950,000
2,900,000
2,950,000
2,900,000
69,814,500
38,850,000
44,250,000
9,106,000
5,103,500
1,769,000
m3
0.39
1,950,000
760,500
KET
JENIS PEKERJAAN
3 Beton plat lantai area toilet +12,650, tebal 120mm, mutu k300
4
Beton plat lantai +12,700, tebal 120mm, mutu k-300
: KANTOR ESTONIA
: STRUKTUR
: JAKARTA TIMUR
SATUAN
VOLUME
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
m3
2.54
2,950,000
7,493,000
m3
49.01
2,950,000
144,579,500
m3
5.84
2,750,000
16,060,000
m2
25.96
50,000
1,298,000
JUMLAH VII
VIII
382,104,000
m3
m3
m3
m3
m3
4.53
3.55
0.91
2.66
0.08
3,000,000
2,950,000
2,900,000
2,900,000
2,850,000
13,590,000
10,472,500
2,639,000
7,714,000
228,000
m3
m3
m3
m3
m3
m3
22.89
12.95
15
3.14
1.73
0.61
3,050,000
3,000,000
2,950,000
2,900,000
2,950,000
2,900,000
69,814,500
38,850,000
44,250,000
9,106,000
5,103,500
1,769,000
m3
0.39
1,950,000
760,500
m3
2.54
2,950,000
7,493,000
m3
49.01
2,950,000
144,579,500
m3
5.84
2,750,000
16,060,000
m2
25.96
50,000
1,298,000
3 Beton plat lantai area toilet +16,350, tebal 120mm, mutu k300
4
Beton plat lantai +16,400, tebal 120mm, mutu k-300
5
JUMLAH VIII
IX
3 Beton plat lantai area toilet +16,350, tebal 120mm, mutu k300
4
Beton plat lantai +16,400, tebal 120mm, mutu k-300
373,727,500
m3
m3
m3
m3
m3
4.53
3.55
0.91
2.66
0.08
3,000,000
2,950,000
2,900,000
2,900,000
2,850,000
13,590,000
10,472,500
2,639,000
7,714,000
228,000
m3
m3
m3
m3
m3
m3
22.89
12.95
15
3.14
1.73
0.61
3,050,000
3,000,000
2,950,000
2,900,000
2,950,000
2,900,000
69,814,500
38,850,000
44,250,000
9,106,000
5,103,500
1,769,000
m3
0.39
1,950,000
760,500
m3
2.54
2,950,000
7,493,000
m3
49.01
2,950,000
144,579,500
KET
JENIS PEKERJAAN
: KANTOR ESTONIA
: STRUKTUR
: JAKARTA TIMUR
SATUAN
VOLUME
HARGA SATUAN
(Rp)
JUMLAH
(Rp)
m3
5.84
m2
25.96
2,750,000
16,060,000
50,000
1,298,000
JUMLAH IX
X
373,727,500
m3
m3
m3
m3
m3
4.53
3.55
0.91
2.66
0.08
3,000,000
3,350,000
3,250,000
3,150,000
2,850,000
13,590,000
11,892,500
2,957,500
8,379,000
228,000
m3
m3
m3
m3
m3
m3
22.89
12.95
14.25
3.14
1.73
0.61
3,050,000
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
69,814,500
38,850,000
42,750,000
9,420,000
5,190,000
1,830,000
m3
0.39
1,950,000
760,500
m3
2.54
2,950,000
7,493,000
m3
49.01
2,950,000
144,579,500
m3
5.84
2,750,000
16,060,000
m2
25.96
50,000
1,298,000
3 Beton plat lantai area toilet +16,350, tebal 120mm, mutu k300
4
Beton plat lantai +16,400, tebal 120mm, mutu k-300
5
JUMLAH X
XI
375,092,500
m3
m3
m3
m3
4.53
3.55
0.7
0.68
3,000,000
3,350,000
3,250,000
3,150,000
13,590,000
11,892,500
2,275,000
2,142,000
m3
m3
m3
m3
m3
m3
22.89
12.95
14.25
3.14
1.73
0.61
3,050,000
3,000,000
2,950,000
2,900,000
2,950,000
2,900,000
69,814,500
38,850,000
42,037,500
9,106,000
5,103,500
1,769,000
m3
0.35
1,950,000
682,500
m3
52.36
2,950,000
154,462,000
m3
9.84
2,950,000
29,028,000
m3
3.18
2,750,000
8,745,000
m2
474.06
50,000
23,703,000
3 Beton plat lantai area toilet +16,350, tebal 120mm, mutu k300
4
Beton plat lantai +16,400, tebal 120mm, mutu k-300
5
JUMLAH VIII
413,200,500
KET
JENIS PEKERJAAN
PEKERJAAN LANTAI DAK ATAP TANGGA +22,950
1 Pekerjaan balok beton, mutu k-300
a.
Balok beton type B3, ukuran 250x500
b.
Balok beton type B4, ukuran 200x400
c.
Lisplang beton, ukuran 100x900, untuk volume
tinggi lisplang dikurangi tinggi balok
d.
Water proofing + scredding + kawat locket (area
toilet)
: KANTOR ESTONIA
: STRUKTUR
: JAKARTA TIMUR
SATUAN
VOLUME
HARGA SATUAN
(Rp)
m3
m3
1.95
0.52
3,000,000
3,000,000
5,850,000
1,560,000
m3
0.88
1,950,000
1,716,000
m2
25.15
50,000
1,257,500
JUMLAH XII
XIII
JUMLAH
(Rp)
10,383,500
m2
235.27
150,000
8,822,625
b.
m2
235.27
155,000
9,116,713
c.
Plastik cor
d.
Beton jalan, mutu k-300, tebal 150mm, finishing
garis-garis
2 Delatasi 10mm, diisi psir+aspal
3 Kansteen beton
4 Pekerjaan pagar dinding dan plester aci
5
Galian tanah untuk pondasi batu kali tebal 100mm
m2
235.27
15,000
3,529,050
m3
47.05
950,000
44,697,500
m
m
12.66
72
45,000
250,000
569,700
18,000,000
m3
45.96
60,000
2,757,600
m3
m3
20.97
24.99
20,000
50,000
419,400
1,249,500
m3
3.45
215,000
741,750
m3
m3
m3
9.61
3.45
18.1
2,500,000
2,650,000
500,000
24,025,000
9,142,500
9,050,000
m2
460.61
120,000
55,273,200
m2
921.22
50,000
46,061,000
JUMLAH XIII
Dedy Hendra.S.S,ST
Direktur Teknik
233,455,538
KET
REKAPITULASI
RENCANA ANGGARAN BIAYA
PROYEK
: KANTOR ESTONIA
PEKERJAAN
LOKASI
: JAKARTA TIMUR
I
II
III
PEKERJAAN STRUKTUR
PEKERJAAN ARSITEKTUR
PEKERJAAN M&E
TOTAL
Jakarta, 4 Juli 2012
PT. WAHYU SEJAHTERA MANDIRI
Dedy Hendra.S.S,ST
Direktur Teknik
6,100,000
3,000,000
2,700,000
11,800,000
REKAPITULASI
RENCANA ANGGARAN BIAYA
PROYEK
: KANTOR ESTONIA
PEKERJAAN
: STRUKTUR
LOKASI
: JAKARTA TIMUR
PEKERJAAN PERSIAPAN
139,500,000
II
III
955,727,000
IV
444,288,000
387,000,000
VI
382,104,000
VII
382,104,000
VIII
373,727,500
IX
373,727,500
375,092,500
XI
413,200,500
XII
XIII
1,630,217,400
10,383,500
233,455,538
TOTAL
6,100,527,438
DIBULATKAN
6,100,000,000
Dedy Hendra.S.S,ST
Direktur Teknik