Kanafi - Futsal Koja 1
11
TO : FROM : PT. Smartech Desigh ATTN : Bp. Erwin ATTN: KANAFI CC : PH : PH : 62-21-8899 0525 , 7078 313 FAX : FAX : 62-21-8899 0525 SUB : Rencana Anggaran Biaya Futsal PRICE FORM - B No Unit Volume Unit Price Total Price (Rp) A C D E F 1 Pekerjaan Persia pan 1.1 Bouwplank dan penukuran kembali m2 975.00 5,000.00 4,875,000.00 1.2 Direksi kit & gudang material 8x4 m2 32.00 250,000.00 8,000,000.00 1.3 Air kerja ls 1.00 1,500,000.00 1,500,000.00 1.4 Listrik Kerja ls 1.00 by owner 1.5 Keamanan site bln 4.00 1,500,000.00 6,000,000.00 Sub Total 20,375,000.00 2 Pekerjaan Beton 2.1 Mob-demob mobil tiang pancang ls 1.00 2,500,000.00 2,500,000.00 2.2 Mini Pile 200x200x6000 m1 204.00 125,000.00 25,500,000.00 2.3 Potong tiang pancang ttk 34.00 50,000.00 1,700,000.00 2.4 Minimum order m1 196.00 25,000.00 4,900,000.00 Sub Total 34,600,000.00 3 Pekerjaan Galian 3.1 Galian Cakar ayam m3 20.00 50,000.00 1,000,000.00 3.2 Galian pondasi m1 203.50 20,000.00 4,070,000.00 3.3 Galian Drainase m1 166.00 25,000.00 4,150,000.00 3.4 Galian Bak Kontrol bh 18.00 30,000.00 540,000.00 Sub Total 9,760,000.00 4 Pekerjaan beton 4.1 Cakar ayam m3 12.80 1,750,000.00 22,400,000.00 4.2 Sloof m3 15.26 1,750,000.00 26,705,000.00 4.3 lantai m3 77.76 1,650,000.00 128,304,000.00 4.4 colom Praktis m3 2.50 1,500,000.00 3,750,000.00 4.5 ring balk m3 4.50 1,500,000.00 6,750,000.00 4.6 Pekerjaan Drainase m1 166.00 125,000.00 20,750,000.00 Sub Total 208,659,000.00 5 Pekerj aan Pemadatan tanah dan lant ai k erja 5.1 Lantai kerja cakar ayam m2 34.00 25,000.00 850,000.00 5.2 lantai kerja cor lantai m2 814.00 25,000.00 20,350,000.00 5.3 pemadatan tanah m2 814.00 5,000.00 4,070,000.00 Sub Total 25,270,000.00 6 Pe kerj aa n Pemb es ian st ru kt ur e 6.1 wf 250 btg 8,169.60 12,500.00 102,120,000.00 6.2 wf 200 btg 768.00 12,500.00 9,600,000.00 6.3 wf 150 btg 1,680.00 12,500.00 21,000,000.00 6.4 cnp 125 btg 6,624.00 12,500.00 82,800,000.00 6.5 Plate 12mm lbr 560.00 12,500.00 7,000,000.00 6.6 plate 9mm lbr - 12,500.00 - 6.7 plate 6mm lbr 140.00 12,500.00 1,750,000.00 6.8 Trackstang besi beton 12 mm btg 64.00 75,000.00 4,800,000.00 6.9 Besi drat btg 10.00 65,000.00 650,000.00 6.10 Mur Baut bh 430.00 8,500.00 3,655,000.00 6.11 Anchor bolt bh 72.00 65,000.00 4,680,000.00 6.12 plate 16mm 300x150 lbr 104.90 12,500.00 1,311,250.00 6.13 Pengecatan kg 18,046.50 500.00 9,023,250.00 Description B
-
Upload
ika-s-darmawan -
Category
Documents
-
view
58 -
download
0
Transcript of Kanafi - Futsal Koja 1
5/12/2018 Kanafi - Futsal Koja 1 - slidepdf.com
http://slidepdf.com/reader/full/kanafi-futsal-koja-1 1/6
TO : FROM : PT. Smartech Desigh
ATTN : Bp. Erwin ATTN : KANAFI
CC :
PH : PH : 62-21-8899 0525 , 7078 313
FAX : FAX : 62-21-8899 0525
SUB : Rencana Anggaran Biaya Futsal
PRICE FORM - B
No Unit Volume Unit Price Total Price
(Rp)
A C D E F
1 Pekerjaan Persiapan
1.1 Bouwplank dan penukuran kembali m2 975.00 5,000.00 4,875,000.00
1.2 Direksi kit & gudang material 8x4 m2 32.00 250,000.00 8,000,000.00
1.3 Air kerja ls 1.00 1,500,000.00 1,500,000.00
1.4 Listrik Kerja ls 1.00 by owner
1.5 Keamanan site bln 4.00 1,500,000.00 6,000,000.00
Sub Total 20,375,000.00
2 Pekerjaan Beton2.1 Mob-demob mobil tiang pancang ls 1.00 2,500,000.00 2,500,000.00
2.2 Mini Pile 200x200x6000 m1 204.00 125,000.00 25,500,000.00
2.3 Potong tiang pancang ttk 34.00 50,000.00 1,700,000.00
2.4 Minimum order m1 196.00 25,000.00 4,900,000.00
Sub Total 34,600,000.00
3 Pekerjaan Galian
3.1 Galian Cakar ayam m3 20.00 50,000.00 1,000,000.00
3.2 Galian pondasi m1 203.50 20,000.00 4,070,000.00 3.3 Galian Drainase m1 166.00 25,000.00 4,150,000.00
3.4 Galian Bak Kontrol bh 18.00 30,000.00 540,000.00
Sub Total 9,760,000.00
4 Pekerjaan beton
4.1 Cakar ayam m3 12.80 1,750,000.00 22,400,000.00
4.2 Sloof m3 15.26 1,750,000.00 26,705,000.00
4.3 lantai m3 77.76 1,650,000.00 128,304,000.00
4.4 colom Praktis m3 2.50 1,500,000.00 3,750,000.00
4.5 ring balk m3 4.50 1,500,000.00 6,750,000.00
4.6 Pekerjaan Drainase m1 166.00 125,000.00 20,750,000.00
Sub Total 208,659,000.00
5 Pekerjaan Pemadatan tanah dan lantai kerja
5.1 Lantai kerja cakar ayam m2 34.00 25,000.00 850,000.00
5.2 lantai kerja cor lantai m2 814.00 25,000.00 20,350,000.00
5.3 pemadatan tanah m2 814.00 5,000.00 4,070,000.00
Sub Total 25,270,000.00
6 Pekerjaan Pembesian strukture
6.1 wf 250 btg 8,169.60 12,500.00 102,120,000.00
6.2 wf 200 btg 768.00 12,500.00 9,600,000.00
6.3 wf 150 btg 1,680.00 12,500.00 21,000,000.00
6.4 cnp 125 btg 6,624.00 12,500.00 82,800,000.00
6.5 Plate 12mm lbr 560.00 12,500.00 7,000,000.00
6.6 plate 9mm lbr - 12,500.00 -
6.7 plate 6mm lbr 140.00 12,500.00 1,750,000.00
6.8 Trackstang besi beton 12 mm btg 64.00 75,000.00 4,800,000.00
6.9 Besi drat btg 10.00 65,000.00 650,000.00
6.10 Mur Baut bh 430.00 8,500.00 3,655,000.00
6.11 Anchor bolt bh 72.00 65,000.00 4,680,000.00
6.12 plate 16mm 300x150 lbr 104.90 12,500.00 1,311,250.00
6.13 Pengecatan kg 18,046.50 500.00 9,023,250.00
Sub Total 248,389,500.00
7 Pekerjaan Penutup atap
7.1 Zincalum m2 1,036.00 95,000.00 98,420,000.00
7.2 Talang datar m1 74.00 85,000.00 6,290,000.00 7.3 Nok Atas m1 37.00 85,000.00 3,145,000.00
7.4 Flasing Samping m1 130.00 85,000.00 11,050,000.00
7.5 Pipa 3" m1 112.00 40,000.00 4,480,000.00
7.6 Pipe Fitting, DLL ls 1.00 1,250,000.00 1,250,000.00
Sub Total 124,635,000.00
8 Pekerjaan Penutup Dinding
8.1 Pasang bata t=1m m2 103.00 70,000.00 7,210,000.00
8.2 Plester Aci m2 206.00 55,000.00 11,330,000.00
Description
B
5/12/2018 Kanafi - Futsal Koja 1 - slidepdf.com
http://slidepdf.com/reader/full/kanafi-futsal-koja-1 2/6
SUB : Rencana Anggaran Biaya Futsa
PRICE FORM - B
No Unit Volume Unit Price Total Price
(Rp)
A C D E F
Description
B
8.3 Cladding t=3m m2 156.00 125,000.00 19,500,000.00
Sub Total 38,040,000.00
9 Pekerjaan Bangunan kantor Dan sarana pendukung
9.1 Pondasi batu kali 7.00 425,000.00 2,975,000.00
9.2 Sloof 59.00 250,000.00 14,750,000.00
9.3 Colom Praktis 80.00 175,000.00 14,000,000.00
9.4 Ring balk 59.00 175,000.00 10,325,000.00
9.5 pasangan bata 177.00 70,000.00 12,390,000.00
9.6 Keramic dinding 36.00 135,000.00 4,860,000.00
9.7 Keramic lantai 95.00 125,000.00 11,875,000.00
9.8 Plester Aci 300.00 55,000.00 16,500,000.00
9.9 Kusen kayu 4.00 550,000.00 2,200,000.00
9.10 Pintu Double teakwood 4.00 650,000.00 2,600,000.00
9.11 Boven light 4.00 350,000.00 1,400,000.00 9.12 Pntu PVC untuk kamar mandi 2.00 350,000.00 700,000.00
9.13 Pintu Kaca untu Entrance 2.00 3,500,000.00 7,000,000.00
9.14 Roling door untuk kios 18.00 300,000.00 5,400,000.00
9.15 Installasi air kotor 1.00 1,500,000.00 1,500,000.00
9.16 Instalasi air pembuangan 1.00 1,250,000.00 1,250,000.00
9.17 Instalasi air bersih 1.00 1,250,000.00 1,250,000.00
9.18 closet Duduk 2.00 1,250,000.00 2,500,000.00
9.19 Floor drain 6.00 35,000.00 210,000.00
9.20 kran 7.00 25,000.00 175,000.00
9.21 washstafel 1.00 950,000.00 950,000.00 9.22 Dak atas dan listplang beton 5.40 1,750,000.00 9,450,000.00
9.23 Atap asbes termasuk rangka 75.00 95,000.00 7,125,000.00
9.24 Pafond 48.00 85,000.00 4,080,000.00
9.25 Canopy 25.00 350,000.00 8,750,000.00
9.26 Pengecatan 354.00 12,000.00 4,248,000.00
9.27 Instalasi listrik sarana pendukung 1.00 2,500,000.00 2,500,000.00
9.28 Instalasi listrik bangunan utama 1.00 10,000,000.00 10,000,000.00
Sub Total 160,963,000.00
10 Pekerjaan Tempat Parkir dan perkerasan jalan
10.1 Pemadatan tanah m2 142.00 5,000.00 710,000.00
10.2 Decker depan m3 4.00 1,850,000.00 7,400,000.00
10.3 urugan pasir m3 14.20 235,000.00 3,337,000.00
10.4 Conblok m2 115.00 165,000.00 18,975,000.00
Sub Total 30,422,000.00
901,113,500.00
896,000,000.00
Total
Pembulatan
5/12/2018 Kanafi - Futsal Koja 1 - slidepdf.com
http://slidepdf.com/reader/full/kanafi-futsal-koja-1 3/6
TO : FROM : PT. Smartech Desigh
ATTN : Bp. Erwin ATTN : KANAFI
CC :
PH : PH : 62-21-8899 0525 , 7078 313
FAX : FAX : 62-21-8899 0525
SUB : Rencana Anggaran Biaya Futsal
PRICE FORM - B
No Unit Volume Unit Price Total Price
(Rp)
A C D E F
1 Pekerjaan Persiapan1.1 Bouwplank dan penukuran kembali m2 975.00 5,000.00 4,875,000.00
1.2 Direksi kit & gudang material 8x4 m2 32.00 250,000.00 8,000,000.00
1.3 Air kerja ls 1.00 1,500,000.00 1,500,000.00
1.4 Listrik Kerja ls 1.00 by owner
1.5 Keamanan site bln 4.00 1,500,000.00 6,000,000.00
Sub Total 20,375,000.00 20,3
2 Pekerjaan Beton
2.1 Mob-demob mobil tiang pancang ls 1.00 2,500,000.00 2,500,000.00
2.2 Mini Pile 200x200x6000 m1 204.00 125,000.00 25,500,000.00
2.3 Potong tiang pancang ttk 34.00 50,000.00 1,700,000.00
2.4 Minimum order m1 196.00 25,000.00 4,900,000.00
Sub Total 34,600,000.00 34,6
3 Pekerjaan Galian
3.1 Galian Cakar ayam m3 20.00 50,000.00 1,000,000.00
3.2 Galian pondasi m1 203.50 17,500.00 3,561,250.00
3.3 Galian Drainase m1 166.00 17,500.00 2,905,000.00
3.4 Galian Bak Kontrol bh 18.00 25,000.00 450,000.00
Sub Total 7,916,250.00 7
4 Pekerjaan beton
4.1 Cakar ayam m3 12.80 1,700,000.00 21,760,000.00
4.2 Sloof m3 15.26 1,700,000.00 25,942,000.00
4.3 lantai m3 77.76 1,625,000.00 126,360,000.00
4.4 colom Praktis m3 2.50 1,500,000.00 3,750,000.00
4.5 ring balk m3 4.50 1,500,000.00 6,750,000.00
4.6 Pekerjaan Drainase m1 166.00 125,000.00 20,750,000.00
Sub Total 205,312,000.00 205
5 Pekerjaan Pemadatan tanah dan lantai kerja
5.1 Lantai kerja cakar ayam m2 34.00 20,000.00 680,000.00 5.2 lantai kerja cor lantai m2 814.00 20,000.00 16,280,000.00
5.3 pemadatan tanah m2 814.00 5,000.00 4,070,000.00
Sub Total 21,030,000.00 21,
6 Pekerjaan Pembesian strukture
6.1 wf 250 btg 8,169.60 12,500.00 102,120,000.00
6.2 wf 200 btg 768.00 12,500.00 9,600,000.00
6.3 wf 150 btg 1,680.00 12,500.00 21,000,000.00
6.4 cnp 125 btg 6,624.00 12,500.00 82,800,000.00
6.5 Plate 12mm lbr 560.00 12,500.00 7,000,000.00
6.6 plate 9mm lbr - 12,500.00 -
6.7 plate 6mm lbr 140.00 12,500.00 1,750,000.00
6.8 Trackstang besi beton 12 mm btg 64.00 75,000.00 4,800,000.00
6.9 Besi drat btg 10.00 65,000.00 650,000.00
6.10 Mur Baut bh 430.00 8,500.00 3,655,000.00
6.11 Anchor bolt bh 72.00 65,000.00 4,680,000.00
6.12 plate 16mm 300x150 lbr 104.90 12,500.00 1,311,250.00
6.13 Pengecatan kg 18,046.50 400.00 7,218,600.00
Sub Total 246,584,850.00 246,
7 Pekerjaan Penutup atap7.1 Zincalum m2 1,036.00 95,000.00 98,420,000.00
7.2 Insulation, roofmesh, allumunium foil single side, glass wool m2 1,036.00 47,500.00 49,210,000.00
7.2 Talang datar m1 74.00 85,000.00 6,290,000.00
7.3 Nok Atas m1 37.00 85,000.00 3,145,000.00
7.4 Flasing Samping m1 130.00 85,000.00 11,050,000.00
7.5 Pipa 3" m1 112.00 40,000.00 4,480,000.00
7.6 Pipe Fitting, dll ls 1.00 1,250,000.00 1,250,000.00
Sub Total 173,845,000.00 173,
Description
B
5/12/2018 Kanafi - Futsal Koja 1 - slidepdf.com
http://slidepdf.com/reader/full/kanafi-futsal-koja-1 4/6
8 Pekerjaan Penutup Dinding
8.1 Pasang bata m2 238.00 70,000.00 16,660,000.00
8.2 Plester Aci m2 476.00 55,000.00 26,180,000.00
8.3 Ring balk m1 120.00 150,000.00 18,000,000.00
8.4 Kolom praktis m1 44.00 150,000.00 6,600,000.00
8.5 Pasang loster depan dan samping m2 204.00 105,000.00 21,420,000.00
8.6 Pengecatan m2 476.00 12,500.00 5,950,000.00
Sub Total 94,810,000.00 94
9 Pekerjaan Bangunan kantor Dan sarana pendukung9.1 Pondasi batu kali m3 7.00 375,000.00 2,625,000.00
9.2 Sloof m1 59.00 250,000.00 14,750,000.00
9.3 Colom Praktis m1 80.00 150,000.00 12,000,000.00
9.4 Ring balk m1 59.00 150,000.00 8,850,000.00
9.5 pasangan bata m2 177.00 70,000.00 12,390,000.00
9.6 Keramic dinding m2 36.00 135,000.00 4,860,000.00
9.7 Keramic lantai m2 95.00 125,000.00 11,875,000.00
9.8 Plester Aci m2 300.00 55,000.00 16,500,000.00
9.9 Kusen kayu bh 4.00 550,000.00 2,200,000.00
9.10 Pintu Double teakwood bh 4.00 650,000.00 2,600,000.00
9.11 Boven light bh 4.00 350,000.00 1,400,000.00
9.12 Pntu PVC untuk kamar mandi bh 2.00 350,000.00 700,000.00
9.13 Pintu Kaca untu Entrance set 2.00 3,500,000.00 7,000,000.00
9.14 Roling door untuk kios m2 18.00 300,000.00 5,400,000.00
9.15 Installasi air kotor ls 1.00 1,500,000.00 1,500,000.00
9.16 Instalasi air pembuangan ls 1.00 1,250,000.00 1,250,000.00
9.17 Instalasi air bersih ls 1.00 1,250,000.00 1,250,000.00
9.18 closet Duduk bh 2.00 1,250,000.00 2,500,000.00
9.19 Floor drain bh 6.00 35,000.00 210,000.00
9.20 kran bh 7.00 25,000.00 175,000.00
9.21 washstafel bh 1.00 950,000.00 950,000.00
9.22 Dak atas dan listplang beton m3 5.40 1,750,000.00 9,450,000.00
9.23 Atap asbes termasuk rangka m2 75.00 95,000.00 7,125,000.00 9.24 Pafond m2 54.00 85,000.00 4,590,000.00
9.25 Canopy m2 25.00 350,000.00 8,750,000.00
9.26 Pengecatan m2 354.00 12,000.00 4,248,000.00
9.27 Instalasi listrik sarana pendukung ls 1.00 2,500,000.00 2,500,000.00
9.28 Instalasi listrik bangunan utama ls 1.00 10,000,000.00 10,000,000.00
9.29 Dinding batu alam susun sirih m2 12.00 225,000.00 2,700,000.00
Sub Total 160,348,000.00 160,
10 Pekerjaan Tempat Parkir dan perkerasan jalan
10.1 Pemadatan tanah m2 142.00 5,000.00 710,000.00
10.2 Decker depan m3 4.00 1,850,000.00 7,400,000.00
10.3 urugan pasir m3 14.20 235,000.00 3,337,000.00
10.4 Conblok m2 115.00 165,000.00 18,975,000.00
Sub Total 30,422,000.00 30,
995,243,100.00 995,2
49,762,155.00
945,480,945.00
945,400,000.00
920,668.92
Pembulatan
Total
Discount 5%
Total
5/12/2018 Kanafi - Futsal Koja 1 - slidepdf.com
http://slidepdf.com/reader/full/kanafi-futsal-koja-1 5/6
500000
cakar
50000 besi
semen
20000000
20000000
25000000
5/12/2018 Kanafi - Futsal Koja 1 - slidepdf.com
http://slidepdf.com/reader/full/kanafi-futsal-koja-1 6/6
804,473,100.00
78,100,000
1500000
49,762,155.00
