B #REF!
B.1 PEKERJAAN STRUKTUR SNOW WHITE (1&2) 4,245,429,817.27 2,202,811,238.51 6,448,241,055.78
B.2 PEKERJAAN STRUKTUR COMPRESSOR & SNOW WHITE ( #REF! #REF! #REF!
C PEKERJAAN ARSITEKTUR
C.1 PEKERJAAN ARSITEKTUR SNOW WHITE (1&2) 667,585,909.38 227,693,418.75 895,279,328.13
C.2 PEKERJAAN ARSITEKTUR SNOW WHITE (3&4) 771,215,141.89 254,630,964.27 1,025,846,106.16
C.3 PEKERJAAN ARSITEKTUR COMPRESSOR (3&4) 78,099,606.45 36,216,393.95 114,316,000.40
#REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
IV Pekerjaan Atap
1 Atap
EL. ±18.90
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 18.00 185,000.00 100,000.00 3,330,000.00
II Pekerjaan Lantai
1 Homogenous Tile unpolish 600x600mm m2 36.00 350,000.00 100,000.00 12,600,000.00
EL. ±42.00
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) termasuk tangga m' 18.90 1,350,000.00 300,000.00 25,515,000.00
EL. ±45.00
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 22.00 185,000.00 100,000.00 4,070,000.00
EL. ±46.00
I Pekerjaan Dinding dan Finishing
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : C.2. ARSITEKTUR SNOW WHITE SURABAYA (3&4)
Lokasi : SURABAYA
II Pekerjaan Atap
1 Canopy
EL. ±47.00
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 24.00 185,000.00 100,000.00 4,440,000.00
3,000,000.00
14,407,500.00
1,728,000.00
3,840,000.00
1,344,000.00
1,344,000.00
5,400,000.00
5,500,000.00
627,000.00
Jumlah Harga
Upah
1,323,000.00
1,800,000.00
3,600,000.00
5,670,000.00
2,200,000.00
Jumlah Harga
Upah
4,550,000.00
9,900,000.00
2,400,000.00
68,633,500.00
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : C.2. ARSITEKTUR SNOW WHITE SURABAYA (3&4)
Lokasi : SURABAYA
Harga Satuan
No Uraian Pekerjaan Satuan Volume
MATERIAL UPAH
EL. ±0.00
I Pekerjaan Lantai
EL. ±6.00
I Pekerjaan Plafond
EL. ±9.60
I Pekerjaan Bongkar
II Pekerjaan Pintu dan Jendela
EL. ±11.00 dan ±11.60
I Pekerjaan Dinding dan Finishing
II Pekerjaan Pintu dan Jendela
III Pekerjaan Lantai
IV Pekerjaan Plafond
EL. ±15.00 dan ±15.20
I Pekerjaan Dinding dan Finishing
II Pek. Pintu dan Jendela
III Pekerjaan Lantai
IV Pekerjaan Atap
1 Atap
2 Talang datar fiber 300x400 mm (include rangka support) m' 6.00 200,000.00 50,000.00
3 Pipa talang PVC AW 4" (include aksesoris: knee, T, Clamp dl m' 13.00 80,000.00 20,000.00
EL. ±18.90
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 28.00 1,250,000.00 375,000.00
II Pekerjaan Lantai
1 Homogenous Tile unpolish 600x600mm m2 89.80 350,000.00 100,000.00
EL. ±42.00
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) termasuk tangga m' 18.90 1,350,000.00 300,000.00
2 Dinding bata m2 84.00 75,000.00
3 Pintu unit 1.00 500,000.00
EL. ±45.00
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 22.00 185,000.00 100,000.00
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : C.2. ARSITEKTUR SNOW WHITE SURABAYA (3&4)
Lokasi : SURABAYA
Harga Satuan
No Uraian Pekerjaan Satuan Volume
MATERIAL UPAH
EL. ±46.00
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 72.00 1,250,000.00 375,000.00
II Pekerjaan Atap
1 Canopy
ATAP
EL. ±47.00
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 24.00 185,000.00 100,000.00
1,200,000.00 300,000.00
1,040,000.00 260,000.00
35,000,000.00 10,500,000.00
31,430,000.00 8,980,000.00
25,515,000.00 5,670,000.00
- 6,300,000.00
- 500,000.00
4,070,000.00 2,200,000.00
Jumlah Harga
MATERIAL UPAH
90,000,000.00 27,000,000.00
39,600,000.00 13,200,000.00
110,353,500.00 36,784,500.00
54,900,000.00 8,100,000.00
35,000,000.00 9,000,000.00
4,440,000.00 2,400,000.00
771,215,141.89 254,630,964.27
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : C.2. ARSITEKTUR SNOW WHITE SURABAYA (3&4)
Lokasi : SURABAYA
Harga Satuan
Volume Volume volume
No Uraian Pekerjaan Satuan
Lama Baru selisih
Bahan Upah
EL. ±0.00
I Pekerjaan Lantai
1 Homogenous Tile unpolish 600x600mm m2 12.175 347,790.00 115,937.50
EL. ±9.60
I Pekerjaan Bongkar
1 Dinding Panel m2 4.55 100,000.00
2 Atap Lisplank m2 4.29 100,000.00
EL. ±6.00
I Pekerjaan Plafond
1 Bongkar m2 16.50 500,000.00
2 Gypsumboard 9mm termasuk rangka metal furring m2 16.50 125,000.00 31,250.00
3 Cat Plafond m2 16.50 36,534.17 10,313.25
Harga Satuan
Volume Volume volume
No Uraian Pekerjaan Satuan
Lama Baru selisih
Bahan Upah
tambahan baru
1 Pas. Bata Ringan + kolom dan balok praktis m2 108.22 153,750.00 43,300.00
2 Plesteran + Acian m2 216.44 17,700.00 49,687.50
3 Cat Exterior Wheathershield m2 44.00 50,534.17 10,313.25
4 Cat Interior Enamel m2 172.44 36,534.17 10,313.25
IV Pekerjaan Plafond
1 Gypsumboard 9mm termasuk rangka metal furring m2 66.00 125,000.00 31,250.00
2 Cat Plafond m2 66.00 36,534.17 10,313.25
Harga Satuan
Volume Volume volume
No Uraian Pekerjaan Satuan
Lama Baru selisih
Bahan Upah
IV Pekerjaan Atap
1 Atap
Zincalume Clean Colorbond, AZ150, G550 tbl 0.4
m2 17.64 - 250,000.00 175,000.00
BMT termasuk rangka support
2 Talang datar fiber 300x400 mm (include rangka support) m' 6.00 200,000.00 50,000.00
3 Pipa talang PVC AW 4" (include aksesoris: knee, T, Clamp dll) m' 13.00 80,000.00 20,000.00
EL. ±18.90
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 18.00 28.00 10.00 1,250,000.00 375,000.00
II Pekerjaan Lantai
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : C.2. ARSITEKTUR SNOW WHITE SURABAYA (3&4)
Lokasi : SURABAYA
Harga Satuan
Volume Volume volume
No Uraian Pekerjaan Satuan
Lama Baru selisih
Bahan Upah
EL. ±42.00
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : C.2. ARSITEKTUR SNOW WHITE SURABAYA (3&4)
Lokasi : SURABAYA
Harga Satuan
Volume Volume volume
No Uraian Pekerjaan Satuan
Lama Baru selisih
Bahan Upah
II Pekerjaan Bongkar
1 Dinding bata m2 84.00 75,000.00
2 Pintu unit 1.00 500,000.00
EL. ±46.00
I Pekerjaan Dinding dan Finishing
1 Railing ( R ) m' 45.50 72.00 26.50 1,250,000.00 375,000.00
II Pekerjaan Atap
1 Canopy
Zincalume Clean Colorbond, AZ150, G550 tbl 0.4
m2 132.00 176.00 44.00 250,000.00 100,000.00
BMT termasuk rangka support
ATAP
Zincalume Clean Colorbond, AZ150, G550 tbl 0.4
m2 490.46 250,000.00 100,000.00
BMT termasuk rangka support
3 Pipa PVC AW 6" (include aksesoris: knee, T, Clamp dll) m' 200.00 175,000.00 45,000.00
Bahan Upah
4,234,343.25 1,411,539.06
- 455,000.00
- 428,750.00
10,398,000.00 3,119,400.00
6,812,500.00 2,043,750.00
- 8,250,000.00
2,062,500.00 515,625.00
602,813.75 170,168.63
12,500,000.00 3,750,000.00
Jumlah Harga
Bahan Upah
16,638,825.00 4,685,926.00
3,830,988.00 10,754,362.50
2,223,503.33 453,783.00
6,299,951.70 1,778,416.83
12,150,000.00 3,645,000.00
96,000,000.00 28,800,000.00
800,000.00 1,600,000.00
4,590,828.00 1,530,375.00
1,119,883.80 373,318.75
8,250,000.00 2,062,500.00
2,411,255.00 680,674.50
Jumlah Harga
Bahan Upah
DIHILANGKAN DIHILANGKAN
21,250,000.00 6,375,000.00
DIHILANGKAN DIHILANGKAN
24,599,186.70 8,200,259.38
700,000.00 175,000.00
19,250,000.00 4,812,500.00
DIHILANGKAN DIHILANGKAN
1,200,000.00 300,000.00
1,040,000.00 260,000.00
12,500,000.00 3,750,000.00
Jumlah Harga
Bahan Upah
18,711,102.00 6,237,437.50
Jumlah Harga
Bahan Upah
- 6,300,000.00
- 500,000.00
33,125,000.00 9,937,500.00
11,000,000.00 4,400,000.00
122,615,000.00 49,046,000.00
54,900,000.00 8,100,000.00
35,000,000.00 9,000,000.00
456,915,680.53 176,802,286.14
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.1 OIL WASHING SYSTEM 1&2
Lokasi : SURABAYA
Page 23 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.1 OIL WASHING SYSTEM 1&2
Lokasi : SURABAYA
Page 24 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.1 OIL WASHING SYSTEM 1&2
Lokasi : SURABAYA
B PUMP
Page 25 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.1 OIL WASHING SYSTEM 1&2
Lokasi : SURABAYA
C HEAT EXCHANGER
Page 26 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 27 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 28 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 29 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 30 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.2 OIL WASHING SYSTEM 3&4
Lokasi : SURABAYA
A EQUIPMENT
Page 31 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.2 OIL WASHING SYSTEM 3&4
Lokasi : SURABAYA
B PUMP
C HEAT EXCHANGER
Page 32 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.2 OIL WASHING SYSTEM 3&4
Lokasi : SURABAYA
Page 33 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 34 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 35 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 36 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.3 ICE CONDENSING SYSTEM 1&2
Lokasi : SURABAYA
A EQUIPMENT
Page 37 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.3 ICE CONDENSING SYSTEM 1&2
Lokasi : SURABAYA
17 SE32A/B ICE CONDENSER SKID INCLUDING TEE PIECE AND VALVES ton
Installation Ice Condenser Skid (elev.24.755)
Dia.Tank 1.120 m; Length 5.800 m;Width 6.078 m; Height 2.500 m;
Thickness as per technical specification.
Page 38 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.3 ICE CONDENSING SYSTEM 1&2
Lokasi : SURABAYA
Page 39 of 48
Volume HARGA SATUAN JUMLAH HARGA
( Berat Equipment - ton
(RP) (RP)
)
4.50
4.50
0.90
1.70
1.00
0.22
0.80
0.80
2.20
Page 40 of 48
Volume HARGA SATUAN JUMLAH HARGA
( Berat Equipment - ton
(RP) (RP)
)
2.20
1.90
1.50
1.50
2.20
2.20
29.00
2.00
0.70
Page 41 of 48
Volume HARGA SATUAN JUMLAH HARGA
( Berat Equipment - ton
(RP) (RP)
)
0.70
Page 42 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.4 ICE CONDENSING SYSTEM 3&4
Lokasi : SURABAYA
A EQUIPMENT
Page 43 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.4 ICE CONDENSING SYSTEM 3&4
Lokasi : SURABAYA
18 SE732A/B ICE CONDENSER SKID INCLUDING TEE PIECE AND VALVES ton 29.00
Installation Ice Condenser Skid (elev.38.500)
Dia.Tank 1.120 m; Length 5.800 m;Width 6.078 m; Height 2.500 m;
Thickness as per technical specification.
Installation Pump c/w ISBL (elev.42.000)
Page 44 of 48
Rencana Anggaran Biaya
Proyek : SNOW WHITE
Pekerjaan : D.4 ICE CONDENSING SYSTEM 3&4
Lokasi : SURABAYA
Page 45 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 46 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 47 of 48
HARGA SATUAN JUMLAH HARGA
(RP) (RP)
Page 48 of 48