Estimasi Anggaran Biaya [PDF]

Citation preview

ESTIMASI ANGGARAN BIAYA Proyek Lokasi Pemilik



NO



I



II



: Renovasi Facade : Mojolaban, Sukoharjo : Ganesha Operation



MACAM PEKERJAAN



Pekerjaan Persiapan Pekerjaan Bongkaran+Pembersihan Pekerjaan Baja Rangka Dinding Facade, Hollow 30*30*1,6 Rangka atap teras hollow 30*30*1,6 + Atap Galvalume 0,4 Rangka Lisplang hollow 30*30*1,6



III Pekerjaan Penutup Dinding (GRC) GRC facade bag. Belakang (included cat ex. Jotun Jotashield) GRC facade bag. Depan (included cat ex. Jotun Jotashield) GRC facade plint uk. 300*300 GRC Lisplang flat GRC plint lisplank IV Pekerjaan Banner/Papan Nama Banner 1 uk. 255*581, included Rangka+list Banner 2 uk. 255*468, included Rangka+list Banner 3 uk. 255*614, included Rangka+list Banner 4 uk. 80*500, included Rangka+list V Pekerjaan Lain-lain Pekerjaan Plafond Gypsum (Rangka+cat) Pekerjaan List plafon gypsum Pekerjaan Talang Pekerjaan Pipa Buangan Air Hujan PVC 4" D Pekerjaan Downlight+Lampu LED 12W untuk teras Pekerjaan lampu sorot spot light



SAT



Ls



m2 m2 m'



m2 m2 m' m2 m'



m2 m2 m2 m2



m2 m' m2 m2 bh bh



VOL



1.00



70.96 26.68 14.74



70.96 51.69 32.63 9.22 36.86



14.82 11.93 15.66 4.00



26.72 39.76 18.43 8.00 6.00 4.00



HARGA SATUAN



HARGA TOTAL



HARGA SUB TOTAL



Rp.



Rp.



Rp.



2,000,000.00



160,000.00 225,000.00 160,000.00



70,000.00 70,000.00 50,000.00 70,000.00 30,000.00



2,000,000.00 Sub Total I



2,000,000.00



11,352,880.00 6,003,000.00 2,359,040.00 Sub Total II



19,714,920.00



4,966,885.00 3,618,300.00 1,631,500.00 645,050.00 1,105,800.00 Sub Total III



11,967,535.00



Sub Total IV



0.00



2,805,967.50 715,680.00 829,350.00 680,000.00 990,000.00 1,100,000.00 Sub Total V



7,120,997.50



265,000.00 265,000.00 265,000.00 265,000.00



105,000.00 18,000.00 45,000.00 85,000.00 165,000.00 275,000.00



TOTAL PPN (10%



40,803,452.50 0.00



GRAND TOTAL



40,803,452.50



DIBULATKAN



41,000,000.00



Terbilang : Empat Puluh Satu Juta Rupiah



Surakarta, 25 Maret 2020 Hormat kami,



(Paino, S.T.)



ESTIMASI ANGGARAN BIAYA Proyek Lokasi Pemilik



NO



: Renovasi Facade : Mojolaban, Sukoharjo : Ganesha Operation



MACAM PEKERJAAN



Pekerjaan Persiapan Pekerjaan Bongkaran+Pembersihan II Pekerjaan Baja Rangka Dinding Facade, Hollow 40*40,Frame 60*40 Rangka untuk plint uk. 300*300 hollow 30*30 Rangka atap teras+ Atap Galvalume Rangka Lisplang III Pekerjaan Penutup Dinding (GRC) GRC facade bag. Belakang (included cat ex. Jotun Jotashield) GRC facade bag. Depan (included cat ex. Jotun Jotashield) GRC facade plint 300*300 GRC Lisplang flat GRC plint lisplank



SAT



VOL



HARGA SATUAN Rp.



HARGA TOTAL HARGA SUB TOTAL Rp. Rp.



I



Ls



1.00



3,000,000.00



3,000,000.00



m2 m' m2 m'



70.96 32.63 26.68 18.43



225,000.00 250,000.00 300,000.00 225,000.00



15,964,987.50



m2 m2 m' m2 m'



70.96 51.69 32.63 9.22 36.86



95,000.00 95,000.00 66,500.00 46,550.00 32,585.00



6,740,772.50 4,910,550.00 2,169,895.00 428,958.25 1,201,083.10



IV Pekerjaan Banner/Papan Nama Banner 1 uk. 255*581, included Rangka+list Banner 2 uk. 255*468, included Rangka+list Banner 3 uk. 255*614, included Rangka+list Banner 4 uk. 80*500, included Rangka+list



m2 m2 m2 m2



14.82 11.93 15.66 4.00



400,000.00 400,000.00 400,000.00 400,000.00



5,926,200.00 4,773,600.00 6,262,800.00 1,600,000.00



IV Pekerjaan Lain-lain Pekerjaan Plafond Gypsum (Rangka+cat) Pekerjaan List plafon gypsum Pekerjaan Talang Pekerjaan Pipa Buangan Air Hujan PVC 4" D Pekerjaan Downlight+Lampu LED 12W untuk teras Pekerjaan lampu sorot spot light



m2 m' m2 m2 Titik Titik



26.72 39.76 18.43 8.00 6.00 4.00



110,000.00 18,000.00 55,000.00 85,000.00 165,000.00 325,000.00



2,939,585.00 715,680.00 1,013,650.00 680,000.00 990,000.00 1,300,000.00



8,004,000.00 4,146,750.00



GRAND TOTAL



72,768,511.35



1 Pekerjaan Bongkaran+Pembersihan 2 Pekerjaan Rangka Dinding Facade, Hollow 40x40,Frame 60x40 3 Pekerjaan Rangka+MMT 4 Pekerjaan Plafond Gypsum (Rangka+cat) 5 Pekerjaan List plafon gypsum 6 Pekerjaan Atap Galvalume 7 Pekerjaan Talang 8 Pekerjaan Pipa Buangan Air Hujan PVC 4" D 9 Pekerjaan Partisi GRC Dinding Facade included cat (double) 10 Pekerjaan Dinding GRC Lisplang 9ncluded cat 11 Pekerjaan Ban-banan GRC included cat 12 Pekerjaan Downlight+Lampu LED 12W 13 Spot Light



Ls m2 m2 m2 m' m2 m2 m2 m2 m2 m' Titik Titik



1 70.9555 42.4065 26.7235 39.76 26.7235 18.43 8 47.3825 18.43 29.43 6 3



2.55 5.81 4.68 6.14



3,000,000.00 250,000.00 250,000.00 110,000.00 18,000.00 135,000.00 55,000.00 85,000.00 95,000.00 130,000.00 78,000.00 165,000.00 325,000.00



3,000,000.00 17,738,875.00 10,601,625.00 2,939,585.00 715,680.00 3,607,672.50 1,013,650.00 680,000.00 4,501,337.50 2,395,900.00 2,295,540.00 990,000.00 975,000.00 51,454,865



18,149,365



2.75 15 12 16 42



6.01 4.88 6.34



16.5275 13.42 17.435 47