10 0 146 KB
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