DI
KEBAYORAN BARU
JAKARTA
UNTUK
17 JUNI 2013
DQ.1301/PBE
GFA = 1000 M2
REKAPITULASI AKHIR
NO.
RINCIAN PEKERJAAN
JUMLAH HARGA
1,769,917,639
PEKERJAAN ARSITEKTUR
1,897,126,288
318,757,300
158,609,335
SUB TOTAL
DITAMBAH: PAJAK PERTAMBAHAN NILAI (10%)
TOTAL
4,144,410,562
414,441,056
Rp.
4,558,851,618
REKAPITULASI AKHIR
PEKERJAAN STRUKTUR
NO.
RINCIAN PEKERJAAN
A
B
C
Satuan
m
ttk
ls
Kuantitas
1,632.00
2.00
1.00
Harga Satuan
Rp.
250,000
5,000,000
10,000,000
Sub Total
Stuktur Bawah
A
B
C
D
E
Urugan tanah
Urug pasir 100mm
Lantai kerja (1 : 3 : 5) 50mm
Anti rayap
Potong tiang pondasi
m3
m2
m2
m2
bh
418.74
50.52
50.52
330.00
104.00
60,000
20,500
35,000
20,000
55,000
m3
52.00
450,000
F
G
H
m3
kg
m2
31.47
5,184.22
104.28
800,000
10,500
70,000
I
J
K
m3
kg
m2
8.92
268.96
89.15
800,000
10,500
70,000
O
P
Q
m3
kg
m2
13.54
1,291.79
67.70
800,000
10,500
120,000
R
S
T
m3
kg
m2
3.00
255.00
2.40
800,000
10,500
100,000
Waterproofing integral
m3
57.54
155,000
Sub Total
PEKERJAAN STRUKTUR
PEKERJAAN STRUKTUR
Struktur Atas
A
B
C
m3
kg
m2
128.05
12,355.88
1,052.31
800,000
10,500
100,000
D
E
F
m2
kg
m2
49.00
13,461.60
600.20
800,000
10,500
100,000
G
H
I
m2
kg
m2
76.91
18,531.61
791.04
800,000
10,500
100,000
Sub Total
Struktur Atap
A
B
C
m3
kg
m2
42.23
4,025.04
351.90
800,000
10,500
100,000
D
E
F
m2
kg
m2
24.63
6,073.31
294.22
800,000
10,500
100,000
Sub Total
Rp.
PEKERJAAN STRUKTUR
Jumlah Harga
Rp.
408,000,000
10,000,000
10,000,000
428,000,000
25,124,352
1,035,666
1,768,211
6,600,000
5,720,000
23,400,000
25,172,067
54,434,322
7,299,688
7,132,339
2,824,033
6,240,797
10,832,640
13,563,819
8,124,480
2,400,000
2,677,500
240,000
N/A
204,589,914
PEKERJAAN STRUKTUR
102,442,880
129,736,735
105,231,000
39,202,488
141,346,761
60,020,340
61,527,102
194,581,918
79,103,908
913,193,132
33,782,400
42,262,938
35,190,000
19,707,723
63,769,751
29,421,781
224,134,593
1,769,917,639
PEKERJAAN STRUKTUR
PEKERJAAN ARSITEKTUR
NO.
RINCIAN PEKERJAAN
Penyelesaian Tangga
A
B
Homogeneous tile
Balustrade dan handrail
Satuan Kuantitas
m2
m
49.90
58.20
Harga Satuan
Rp.
185,000
650,000
Sub Total
A
B
C
D
E
F
G
H
I
m2
m2
m2
m2
m2
m2
m2
m2
bh
875.06
21.60
1,085.01
1,085.01
24.68
191.95
121.35
18.32
1.00
130,000
300,000
55,000
25,000
350,000
650,000
1,700,000
1,500,000
75,000,000
Sub Total
A
B
C
D
E
F
G
bh
2.00
16,656,000
bh
1.00
9,336,000
bh
1.00
9,864,000
bh
1.00
8,672,000
bh
3.00
8,720,000
bh
1.00
9,392,000
bh
1.00
5,487,200
PEKERJAAN ARSITEKTUR
H
I
J
K
PEKERJAAN ARSITEKTUR
bh
2.00
12,740,000
bh
1.00
5,060,000
bh
1.00
6,200,000
bh
1.00
9,392,000
PEKERJAAN ARSITEKTUR
L
M
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
PEKERJAAN ARSITEKTUR
bh
1.00
12,200,000
bh
1.00
10,616,000
bh
1.00
5,760,000
bh
5.00
4,380,000
bh
1.00
3,168,000
bh
4.00
3,153,000
bh
11.00
2,640,000
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
5.00
1.00
2.00
1.00
1.00
300.00
1.00
8,250,000
4,950,000
5,232,000
11,928,000
5,860,800
4,512,000
14,400,000
9,840,000
10,752,000
12,232,000
416,500
4,081,000
2,079,000
5,520,000
8,243,200
85,000
690,000
Sub Total
A
B
C
m2
m2
m2
44.62
464.29
221.71
155,000
130,000
110,000
PEKERJAAN ARSITEKTUR
PEKERJAAN ARSITEKTUR
Insulasi glasswool
m2
110.85
40,000
Sub Total
Penyelesaian Dinding
A
B
C
D
E
F
G
m2
m2
m2
m2
m2
m2
m2
1,204.63
971.37
191.71
193.98
2.88
52.33
726.88
55,000
20,000
25,000
135,000
125,000
185,000
85,000
Sub Total
PEKERJAAN ARSITEKTUR
PEKERJAAN ARSITEKTUR
Penyelesaian Lantai
A
B
C
D
E
F
G
m2
m2
m2
m2
m2
unit
m
19.43
22.84
12.69
11.47
831.07
3.00
491.11
15,000
145,000
150,000
170,000
170,000
1,842,400
85,000
m2
27.41
65,000
Sub Total
Penyelesaian Plafond
A
B
C
D
E
F
G
H
I
J
K
L
m2
m2
m2
m2
m
m
m
m
m
m
m
m
851.72
20.79
851.72
49.55
13.63
13.63
13.80
13.80
32.40
32.40
44.14
44.14
95,000
115,000
20,000
25,000
30,000
60,000
34,000
61,000
30,000
55,000
39,000
15,000
Sub Total
A
B
C
D
bh
bh
bh
bh
7.00
7.00
25.00
6.00
2,700,000
279,800
125,000
1,783,200
PEKERJAAN ARSITEKTUR
E
F
G
PEKERJAAN ARSITEKTUR
bh
bh
6.00
12.00
119,800
2,430,400
bh
6.00
3,500,000
T30ARQ13N
PEKERJAAN ARSITEKTUR
PEKERJAAN ARSITEKTUR
I
J
K
L
M
N
O
Perabot
Meja wastafel uk. 1000x600mm (beton+finish HT)
Meja pantry uk. 1350x600mm
bh
3.00
5,060,000
bh
bh
bh
bh
bh
18.00
2.00
1.00
21.00
1.00
443,800
179,000
163,000
289,400
3,484,000
bh
bh
6.00
3.00
1,300,000
1,755,000
Sub Total
Penyelesaian Atap
A
B
m2
m2
399.79
399.79
95,000
45,000
Sub Total
Rp.
PEKERJAAN ARSITEKTUR
Jumlah Harga
Rp.
9,231,870
37,830,000
47,061,870
113,757,478
6,480,000
59,675,318
27,125,145
8,639,419
124,769,808
206,290,750
27,481,950
75,000,000
649,219,867
33,312,000
9,336,000
9,864,000
8,672,000
26,160,000
9,392,000
5,487,200
PEKERJAAN ARSITEKTUR
25,480,000
5,060,000
6,200,000
9,392,000
PEKERJAAN ARSITEKTUR
12,200,000
10,616,000
5,760,000
21,900,000
3,168,000
12,612,000
29,040,000
24,750,000
4,950,000
5,232,000
11,928,000
5,860,800
4,512,000
14,400,000
9,840,000
21,504,000
24,464,000
2,082,500
4,081,000
4,158,000
5,520,000
8,243,200
25,500,000
690,000
421,366,700
6,915,964
60,357,141
24,387,990
PEKERJAAN ARSITEKTUR
4,434,180
96,095,275
66,254,832
19,427,407
4,792,658
26,187,165
360,000
9,680,310
61,784,928
188,487,299
PEKERJAAN ARSITEKTUR
291,390
3,311,945
1,902,900
1,950,410
141,281,050
5,527,200
41,743,925
1,781,598
197,790,418
80,913,020
2,390,620
17,034,320
1,238,825
408,900
817,800
469,132
841,678
972,000
1,782,000
1,721,304
662,040
109,251,639
18,900,000
1,958,600
3,125,000
10,699,200
PEKERJAAN ARSITEKTUR
718,800
29,164,800
21,000,000
PEKERJAAN ARSITEKTUR
15,180,000
7,988,400
358,000
163,000
6,077,400
3,484,000
7,800,000
5,265,000
131,882,200
37,980,335
17,990,685
55,971,020
1,897,126,288
PEKERJAAN ARSITEKTUR
PEKERJAAN LUAR
NO.
RINCIAN PEKERJAAN
Pekerjaan Luar
A
B
C
D
E
F
G
H
I
J
K
L
Satuan
m2
m
m2
m2
m2
m
bh
m2
m2
m2
m3
m2
Kuantitas
50.35
51.52
152.37
152.37
54.80
35.44
532.00
14.02
179.68
30.33
0.17
16.31
Harga Satuan
Rp.
155,000
375,000
55,000
25,000
350,000
555,000
85,000
152,000
152,000
152,000
700,000
65,000
Sub Total
1.C-PEKERJAAN LUAR
Rp.
PEKERJAAN LUAR
Jumlah Harga
Rp.
7,803,584
19,320,375
8,380,378
3,809,263
19,180,628
19,666,425
45,220,000
2,130,584
27,311,208
4,610,616
116,125
1,060,150
158,609,335
158,609,335
PEKERJAAN LUAR