Draft
-
Upload
atmokoponco -
Category
Documents
-
view
3 -
download
0
description
Transcript of Draft
Sheet1Nama Proyek:Pembangunan Sekolah Buah Hati Islamic SchoolLokasi:DKI JakartaTahun:2015Gambaran umumJumlah lantai:2.00lantaiLuas bangunan lantai 1:216.00m2Luas bangunan lantai 2:216.00m2Luas total bangunan:432.00m2Berdasarkan Peraturan Menteri PU Nomor 45/PRT/M/2007 tentang Pedoman Teknis Pembangunan Gedung NegaraKlasifikasi bangunan berdasarkan tingkat kompleksitas termasuk ke dalam Bangunan Sederhana.Pengelompokan ini didasarkan pada Permen PU 45 Bab II yaitu gedung yang sudah ada disain prototipenya, jumlah lantai sampai dengan 2, luas lantai di bawah 500 m2harga standar:Rp 3,952,479koefisien bangunan:1.09harga per m2:Rp 4,308,202total biaya standar:Rp 1,861,143,311.52komponen biaya standarbobotestimasiestimasipondasi5% - 10%9%Rp 167,502,898.04struktur25% - 35%35%Rp 651,400,159.03lantai5% - 10%5%Rp 93,057,165.58dinding7% - 10%10%Rp 186,114,331.15plafond6% - 8%8%Rp 148,891,464.92atap8% - 10%10%Rp 186,114,331.15utilitas5% - 8%8%Rp 148,891,464.92finishing10% - 15%15%Rp 279,171,496.73100%Rp 1,861,143,311.52komponen biaya non standarelektrikal7% - 12%8%Rp 148,891,464.92total standar dan non standarRp 2,010,034,776.44klasifikasi bangunan:sederhanaberdasarkan tabel daftar biaya komponen kegiatantabel b1perencanaan1,000,000,0005.63%2,500,000,0004.65%nilai proyek2,010,034,7764.97%besar perenc99,900,952
pengawasan1,000,000,0003.90%2,500,000,0003.27%nilai proyek2,010,034,7763.48%besar pengw69,864,495pengelolaan1,000,000,0006.75%2,500,000,0004.20%nilai proyek2,010,034,7765.03%besar pengw101,163,862cross check tabel e1fisik1,800,000,00089.55%perencanaan91,596,0004.56%pengawasan63,900,0003.18%pengelolaam54,538,7762.71%total2,010,034,776100.000%
Sheet2harga satuan bangunan gedung di jakartaRp 1,406,000koefisien bangunan gedung1.135harga satuan per meterRp 1,595,810luas lantai yang akan dibangun3600pembiayaan pembangunan standarRp 5,744,916,000komponen biaya standarbobotestimateestimatepondasi5% - 10%10%Rp 574,491,600struktur25% - 35%30%Rp 1,723,474,800lantai5% - 10%10%Rp 574,491,600dinding7% - 10%10%Rp 574,491,600plafond6% - 8%8%Rp 459,593,280atap8% - 10%10%Rp 574,491,600utilitas5% - 8%8%Rp 459,593,280finishing10% - 15%14%Rp 804,288,240Rp 5,744,916,000komponen biaya non standarpeningkatan mutu finishing15% * komp finishing15%Rp 120,643,236peningkatan mutu utilitas15% * komp utilitas15%Rp 68,938,992pondasi dalam2% * total biaya std2%Rp 114,898,320panel dan genset5% * total biaya std5%Rp 287,245,800penangkal petir1% * total biaya std1%Rp 57,449,160sistem pencegah kebakaran8% * total biaya std8%Rp 459,593,280Rp 1,108,768,788total standar dan non standarRp 6,853,684,788Rp 6,315,534,744fisikRp 230,198,819perencanaan3.43%Rp 152,267,693pengawasan2.27%3.90%Rp 20,692,103pengelolaan0.31%Rp 6,718,693,3593.28%tabel b1perencanaan5,000,000,0003.90%5.E+091.E+1010,000,000,0003.28%nilai proyek6,718,693,3593.69%besar perenc247,710,298
pengawasan5,000,000,0002.73%10,000,000,0002.27%nilai proyek6,718,693,3592.57%besar pengw172,796,745pengelolaan5,000,000,0002.85%10,000,000,0001.90%nilai proyek6,718,693,3592.52%besar pengw169,542,751
Sheet3tidak sederhanafisikperencanaMKpengawaspengeloladgn MKdgn pengawasan250,00022,50011,82515,00040,000324,325327,50076.34%6.87%4.58%12.21%100%375,00030,93825,12520,96351,938483,000478,83878.31%6.46%4.38%10.85%100%500,00037,75031,00026,00058,750627,500622,50080.32%6.06%4.18%9.44%100%6,150,000.00230,797.20161,105.40159,715.506,701,61891.77%3.44%2.40%2.38%100%6,315,534,744230,198,819152,267,69320,692,1036,718,693,35994.00%3.43%2.27%0.31%100%sederhanafisikperencanaMKpengawaspengeloladgn MKdgn pengawasan250,00020,625-13,37535,000319,00076.34%6.30%4.08%10.69%97%375,00028,238-18,67545,000466,91378.31%5.90%3.90%9.40%98%500,00034,150-23,10050,000607,25080.32%5.49%3.71%8.03%98%6,315,534,744230,198,819152,267,69320,692,1036,718,693,35994.00%3.43%2.27%0.31%100%