Beruflich Dokumente
Kultur Dokumente
A. Pekerjaan Sipil
2 Pancangan galam
- Dibawah Pondasi Poer Plat galam p.7 m 588.00 btg Rp 25,000 Rp 14,700,000.00
3 Lantai kerja t.5 cm 1.20 m3 Rp 1,500,000 Rp 1,800,000.00
5 Cor Lantai mezzanine gudang mutu beton K.300 25.5 m3 Rp 1,100,000 Rp 28,050,000.00
I = Rp 78,468,720.00
8 Pengecatan baja dengan zincromate (Nippon paint) 1.5 peel Rp 1,000,000 Rp 1,500,000.00
II = Rp 247,026,495.40
III = Rp 88,380,000.00
D. Pekerjaan Pasangan
1 Pasang granit lantai 255 m2 Rp 200,000 Rp 51,000,000.00
IV = Rp 51,000,000.00
I + II + III + IV = Rp 464,875,215.40
k300 1065000 10% 1171500
K300 980000 10% 1078000
Pompa 4000000 2249500
102,000.00
RENCANA ANGGARAN BIAYA
REHAB KIMIA FARMA TRADING & DISTRIBUTION
A. Pekerjaan Persiapan
1 Pembersihan lapangan / pembongkaran ex office/atap gudang 1.00 ls 12,000,000.00
2 Relokasi furniture, dan barang milik owner 4.00 ls 7,000,000.00
3 Direksi keet/gudang 1.00 ls 18,000,000.00
4 Air kerja 4.00 Bln 1,250,000.00
5 Listrik kerja 4.00 Bln 1,600,000.00
6 Dokumentasi 5.00 set 800,000.00
7 Keamanan 4.00 Bln 4,000,000.00
8 Bouwplank 85.00 m' 80,000.00
SUB TOTAL
B. Pekerjaan Tanah
1 Galian pondasi
- Pondasi P1 61.20 m³ 90,000.00
- Pondasi P2 112.20 m³ 90,000.00
- Pondasi P2A 8.10 m³ 90,000.00
2 Urugan tanah pondasi
- Pondasi P1 56.04 m³ 180,000.00
- Pondasi P2 103.20 m³ 180,000.00
- Pondasi P2A 6.39 m³ 180,000.00
3 Pemadatan tanah lantai & pondasi m³
SUB TOTAL
C. Pekerjaan Pondasi
1 Pondasi Raft Fondation K-225
- Pondasi P1 1.2x1.2x0.3 5.16 m³ 3,500,000.00
- Pondasi P2 9.00 m³ 3,500,000.00
- Pondasi P2A 1.71 m³ 3,500,000.00
2 Pasir urug bawah pondasi
- Pondasi P1 1.20 m³ 250,000.00
- Pondasi P2 2.10 m³ 250,000.00
- Pondasi P2A 0.45 m³ 250,000.00
3 Cerucuk galam Ø 100 mm ( Ø 100 mm L = 7 meter)
- Pondasi P1 432.00 ttk 85,000.00
- Pondasi P2 750.00 ttk 85,000.00
- Pondasi P2A 144.00 ttk 85,000.00
4 Lantai kerja di bawah pondasi
- Pondasi P1 2.40 m³ 975,000.00
- Pondasi P2 4.20 m³ 975,000.00
- Pondasi P2A 0.90 m³ 975,000.00
5 Plastik cor
SUB TOTAL
D. Pekerjaan beton lantai dasar
1 Pekerjaan Sloof Beton K-225
- Sloof S1 25/45 (Gudang) 10.02 m³ 3,500,000.00
- Sloof S2 20/30 (Office) 11.58 m³ 3,500,000.00
- Sloof S3 15/30
a. Office 3.74 m³ 3,500,000.00
b. Gudang 6.68 m³ 3,500,000.00
- Sloof S4 8/15 2.19 m³ 3,500,000.00
2 Pekerjaan Kolom Beton K-225
- Office
a. Kolom 20/40 13.92 m³ 3,500,000.00
b. Kolom 15/15 0.48 m³ 3,500,000.00
- Gudang
a. Kolom 30/30 (Pedestal) 7.24 m³ 3,500,000.00
3 Pekerjaan Kolom Baja
- Angkur 5/8" 60 cm 48.00 bh 102,000.00
- Baja WF 250 1278.72 kg 35,000.00
- Cat Zincromate 1.00 piel 1,200,000.00
4 Pasang Bondex Office 300.00 m² 150,500.00
5 Plat beton lantai dasar Gudang K-300 wires mesh 1 layer M6 mm 36.00 m³ 3,500,000.00
6 Plat beton lantai dasar Office K-225 wires mesh 2 layer M6 mm 57.00 m³ 3,500,000.00
7 Beton tangga K225 8.97 m³ 3,500,000.00
8 Floor hardener warna hijau ex sika (Gudang) 540.00 m² 69,500.00
SUB TOTAL
Beton lantai dua
1 Pekerjaan Balok Beton K-225 lantai 2
- Balok B2 20/30 10.70 m³ 3,500,000.00
- Balok B4 15/30 0.85 m³ 3,500,000.00
2 Pekerjaan Kolom beton K-225 lantai 2
- Kolom 20/40 19.32 m³ 3,700,000.00
- Kolom15/15 0.15 m³ 3,700,000.00
3 Pekerjaan Baja Lantai 2 Gudang
- Balok Baja B1 WF 200 2904.72 kg 35,000.00
- Balok Baja B3 WF 100 981.33 kg 35,000.00
- 'Bolt/ Nut HTB - 3/4"- 3" 324.00 pcs 9,000.00
- Bolt/ Nut HTB - 1/2"- 2" 648.00 pcs 7,200.00
- Cat Zincromate 1.50 piel 1,200,000.00
4 Plat beton K-225 wires mesh 2 layer M6 mmLantai 2
- Office 33.00 m³ 3,500,000.00
- Gudang 34.83 m³ 3,500,000.00
5 Pekerjaan pasang bondex
- Office 300.00 m² 150,500.00
- Gudang 232.20 m² 150,500.00
6 Ringbalk
- Ringbalk 15/30 2.21 m³ 3,700,000.00
SUB TOTAL
Beton Atas
1 Pekerjaan Kolom Beton K-225
- Kolom 20/40 1.34 m³ 3,700,000.00
- Kolom15/15 0.21 m³ 3,700,000.00
1 Pekerjaan Ringbalk Beton K-225
- Ringbalk 15/20 2.26 m³ 3,700,000.00
- Ringbalk 15/30 0.61 m³ 3,700,000.00
SUB TOTAL
E. Pekerjaan Dinding dan Beton lantai dasar
1 Pasangan bata ringan 1:5 475.00 m² 250,000.00
2 Plester/aci 1:5 950.00 m² 115,000.00
3 Beton kolom praktis 2.19 m² 3,500,000.00
4 Partis gypsum 2 muka ex elephant 9mm 105.00 m² 190,000.00
5 rangka holo 4 x 4 , 2 x4 tebal 0,5 105.00 m² 60,000.00
6 cat dinding dalam ex vinelx 922 454.00 m² 45,000.00
7 Penebalan ban banan jendela lisplank bata ringan 1.00 ls 8,000,000.00
SUB TOTAL
Pekerjaan Dinding dan Beton lantai dua
1 Pasangan bata ringan 1:5 454.30 m² 250,000.00
2 Plester/aci 1:5 908.60 m² 115,000.00
3 Beton kolom praktis 2.19 m² 3,500,000.00
4 Partisi gypsum 2 muka ex elephant 9mm 167.60 m² 190,000.00
5 rangka holo 4 x 4 , 2 x4 tebal 0,5 167.60 m² 60,000.00
6 cat dinding dalam ex vinelx 922 1,243.80 m² 45,000.00
12,000,000.00
28,000,000.00
18,000,000.00
5,000,000.00
6,400,000.00
4,000,000.00
16,000,000.00
6,800,000.00
96,200,000.00
5,508,000.00
10,098,000.00
729,000.00
10,087,200.00
18,576,000.00
1,150,200.00
46,148,400.00
18,060,000.00
31,500,000.00
5,985,000.00
300,000.00
525,000.00
112,500.00
36,720,000.00
63,750,000.00
12,240,000.00
2,340,000.00
4,095,000.00
877,500.00
176,505,000.00
35,063,437.50
40,530,000.00
13,072,500.00
23,380,000.00
7,654,500.00
48,720,000.00
1,680,000.00
25,326,000.00
4,896,000.00
44,755,200.00
1,200,000.00
45,150,000.00
126,000,000.00
199,500,000.00
31,383,333.33
37,530,000.00
685,840,970.83
37,450,000.00
2,975,000.00
71,484,000.00
555,000.00
101,665,179.00
34,346,529.00
2,916,000.00
4,665,600.00
1,800,000.00
115,500,000.00
121,905,000.00
45,150,000.00
34,946,100.00
8,177,000.00
583,535,408.00
4,958,000.00
777,000.00
8,362,000.00
2,257,000.00
16,354,000.00
118,750,000.00
109,250,000.00
7,665,000.00
19,950,000.00
6,300,000.00
20,430,000.00
8,000,000.00
290,345,000.00
113,575,000.00
104,489,000.00
7,665,000.00
31,844,000.00
10,056,000.00
55,971,000.00
20,500,000.00
18,860,000.00
362,960,000.00
94,675,000.00
7,290,000.00
6,710,000.00
4,730,000.00
8,960,000.00
2,610,000.00
67,200,000.00
20,790,000.00
29,859,500.00
4,730,000.00
247,554,500.00
4,032,000.00
15,600,000.00
2,100,000.00
350,000.00
1,456,000.00
-
22,500,000.00
52,500,000.00
8,750,000.00
2,000,000.00
2,437,500.00
8,125,000.00
-
11,200,000.00
16,800,000.00
2,800,000.00
2,340,000.00
2,600,000.00
-
21,060,000.00
11,250,000.00
8,100,000.00
1,305,000.00
639,000.00
7,605,000.00
205,549,500.00
61,776,000.00
28,512,000.00
450,000.00
1,173,480.00
21,384,000.00
113,295,480.00
72,576,000.00
36,052,500.00
12,523,500.00
2,546,960.00
9,900,000.00
133,598,960.00
12,200,000.00
6,216,600.00
10,560,000.00
9,000,000.00
3,400,000.00
1,740,000.00
500,000.00
375,000.00
1,360,000.00
1,520,000.00
7,453,950.00
4,800,000.00
5,150,000.00
900,000.00
14,600,000.00
79,775,550.00
44,808,750.00
44,808,750.00
42,940,000.00
41,400,000.00
3,850,000.00
6,960,000.00
4,560,000.00
420,000.00
22,000,000.00
450,000.00
190,000.00
1,000,000.00
300,000.00
360,000.00
572,000.00
46,000,000.00
1,605,600.00
2,875,000.00
350,000.00
75,000.00
175,907,600.00
27,225,000.00
4,972,500.00
18,150,000.00
17,500,000.00
27,783,000.00
36,100,000.00
180,000,000.00
58,500,000.00
370,230,500.00
10,031,160.00
14,450,000.00
1,036,740.00
21,945,000.00
3,922,800.00
3,922,800.00
1,961,400.00
57,269,900.00
3,685,879,518.83
368,587,951.88
4,054,467,470.72
4,054,460,000.00
RENCANA ANGGARAN BIAYA
REHAB KIMIA FARMA TRADING & DISTRIBUTION
VOLUME VOL.KONSU
NO URAIAN PEKERJAAN SATUAN HARGA SATUAN ( Rp) JUMLAH
KOREKSI LTAN
A. Pekerjaan Persiapan
1 Pembersihan lapangan / pembongkaran ex office/atap gudang 1.00 1.00 ls -
2 Relokasi furniture, dan barang milik owner 1.00 4.00 ls -
3 Bongkaran plate lantai gudang 0.00 450.00 m²
4 Direksi keet/gudang 1.00 1.00 ls -
5 Air kerja 4.00 5.00 Bln -
6 Listrik kerja 4.00 5.00 Bln -
7 Photo proyek 5.00 5.00 set -
8 Keamanan 4.00 5.00 Bln -
9 Bouwplank 85.00 85.00 m' -
SUB TOTAL -
B. Pekerjaan Tanah
1 Galian pondasi 67.50 m³
- Pondasi P1 61.20 0.00 m³ -
- Pondasi P2 112.20 0.00 m³ -
- Pondasi P2A 8.10 0.00 m³ -
2 Urugan tanah pondasi 20.32 m³
- Pondasi P1 56.04 0.00 m³ -
- Pondasi P2 103.20 0.00 m³ -
- Pondasi P2A 6.39 0.00 m³ -
3 Pemadatan tanah lantai & pondasi 0.00 51.97 m² -
SUB TOTAL -
C. Pekerjaan Pondasi
1 Pondasi Raft Fondation K-225 13.50 m³
- Pondasi P1 1.2x1.2x0.3 5.16 0.00 m³ -
- Pondasi P2 9.00 0.00 m³ -
- Pondasi P2A 1.71 0.00 m³ -
2 Pasir urug bawah pondasi 1.90 m³
- Pondasi P1 1.20 0.00 m³ -
- Pondasi P2 2.10 0.00 m³ -
- Pondasi P2A 0.45 0.00 m³ -
3 Cerucuk galam Ø 100 mm ( Ø 100 mm L = 7 meter) 750.00 ttk
- Pondasi P1 432.00 0.00 ttk -
- Pondasi P2 750.00 0.00 ttk -
- Pondasi P2A 144.00 0.00 ttk -
4 Lantai kerja di bawah pondasi 0.78 m³
- Pondasi P1 2.40 0.00 m³ -
- Pondasi P2 4.20 0.00 m³ -
- Pondasi P2A 0.90 0.00 m³ -
5 Plastik cor 0.00 82.81 -
SUB TOTAL -
D. Pekerjaan beton lantai dasar
1 Pekerjaan Sloof Beton K-225 10.20
- Sloof S1 25/45 (Gudang) 10.02 0.00 m³ -
- Sloof S2 20/30 (Office) 11.58 0.00 m³ -
- Sloof S3 15/30
a. Office 3.74 0.00 m³ -
b. Gudang 6.68 0.00 m³ -
- Sloof S4 8/15 2.19 0.00 m³ -
2 Pekerjaan Kolom Beton K-225 5.76
- Office
a. Kolom 20/40 13.92 0.00 m³ -
b. Kolom 15/15 0.48 0.00 m³ -
- Gudang
a. Kolom 30/30 (Pedestal) 7.24 0.00 m³ -
3 Pekerjaan Kolom Baja
- Angkur 5/8" 60 cm 48.00 0.00 bh -
- Baja WF 250 1278.72 0.00 kg -
- Cat Zincromate 1.00 0.00 piel -
4 Pasang Bondex Office 300.00 0.00 m² -
5 Plat beton lantai dasar Gudang K-300 wires mesh 1 layer M6 mm 36.00 86.60 m³ -
6 Plat beton lantai dasar Office K-225 wires mesh 2 layer M6 mm 57.00 m³ -
7 Beton tangga K225 8.97 3.30 m³ -
8 Floor hardener warna hijau ex sika (Gudang) 525.00 465.00 m² -
SUB TOTAL -
Beton lantai dua
1 Pekerjaan Balok Beton K-225 lantai 2 14.30 m³
- Balok B2 20/30 10.70 0.00 m³ -
- Balok B4 15/30 0.85 0.00 m³ -
2 Pekerjaan Kolom beton K-225 lantai 2 m³
- Kolom 20/40 19.32 0.00 m³ -
- Kolom15/15 0.15 0.00 m³ -
3 Pekerjaan Baja Lantai 2 Gudang 4875.00 kg
- Balok Baja B1 WF 200 2904.72 0.00 kg -
- Balok Baja B3 WF 100 981.33 0.00 kg -
- 'Bolt/ Nut HTB - 3/4"- 3" 324.00 0.00 pcs -
- Bolt/ Nut HTB - 1/2"- 2" 648.00 0.00 pcs -
RENCANA ANGGARAN BIAYA
REHAB KIMIA FARMA TRADING & DISTRIBUTION
VOLUME VOL.KONSU
NO URAIAN PEKERJAAN SATUAN HARGA SATUAN ( Rp) JUMLAH
KOREKSI LTAN
VOLUME VOL.KONSU
NO URAIAN PEKERJAAN SATUAN HARGA SATUAN ( Rp) JUMLAH
KOREKSI LTAN
VOLUME VOL.KONSU
NO URAIAN PEKERJAAN SATUAN HARGA SATUAN ( Rp) JUMLAH
KOREKSI LTAN