Kanafi - Futsal Koja 1

download Kanafi - Futsal Koja 1

of 6

  • date post

    14-Jul-2015
  • Category

    Documents

  • view

    44
  • download

    0

Embed Size (px)

Transcript of Kanafi - Futsal Koja 1

TO CC PH FAX SUB No A 1

: : : : : Rencana Anggaran Biaya Futsal

FROM ATTN PH FAX

: PT. Smartech Desigh : KANAFI : 62-21-8899 0525 , 7078 313 : 62-21-8899 0525

ATTN : Bp. Erwin

PRICE FORM - B Description B Pekerjaan Persiapan 1.1 1.2 1.3 1.4 1.5 Bouwplank dan penukuran kembali Direksi kit & gudang material 8x4 Air kerja Listrik Kerja Keamanan site Sub Total 2 2.1 2.2 2.3 2.4 Pekerjaan Beton Mob-demob mobil tiang pancang Mini Pile 200x200x6000 Potong tiang pancang Minimum order Sub Total 3 Pekerjaan Galian 3.1 3.2 3.3 3.4 Galian Cakar ayam Galian pondasi Galian Drainase Galian Bak Kontrol Sub Total 4 Pekerjaan beton 4.1 4.2 4.3 4.4 4.5 4.6 Cakar ayam Sloof lantai colom Praktis ring balk Pekerjaan Drainase Sub Total 5 Pekerjaan Pemadatan tanah dan lantai kerja 5.1 5.2 5.3 Lantai kerja cakar ayam lantai kerja cor lantai pemadatan tanah Sub Total 6 Pekerjaan Pembesian strukture 6.1 6.2 6.3 6.4 6.5 6.6 6.7 6.8 6.9 6.11 6.12 6.13 wf 250 wf 200 wf 150 cnp 125 Plate 12mm plate 9mm plate 6mm Trackstang besi beton 12 mm Besi drat Anchor bolt plate 16mm 300x150 Pengecatan Sub Total 7 Pekerjaan Penutup atap 7.1 7.2 7.3 7.4 7.5 7.6 Zincalum Talang datar Nok Atas Flasing Samping Pipa 3" Pipe Fitting, DLL Sub Total 8 Pekerjaan Penutup Dinding 8.1 Pasang bata t=1m 8.2 Plester Aci m2 m2 103.00 206.00 70,000.00 55,000.00 7,210,000.00 11,330,000.00 m2 m1 m1 m1 m1 ls 1,036.00 74.00 37.00 130.00 112.00 1.00 95,000.00 85,000.00 85,000.00 85,000.00 40,000.00 1,250,000.00 98,420,000.00 6,290,000.00 3,145,000.00 11,050,000.00 4,480,000.00 1,250,000.00 124,635,000.00 btg btg btg btg lbr lbr lbr btg btg bh bh lbr kg 8,169.60 768.00 1,680.00 6,624.00 560.00 140.00 64.00 10.00 430.00 72.00 104.90 18,046.50 12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 75,000.00 65,000.00 8,500.00 65,000.00 12,500.00 500.00 102,120,000.00 9,600,000.00 21,000,000.00 82,800,000.00 7,000,000.00 1,750,000.00 4,800,000.00 650,000.00 3,655,000.00 4,680,000.00 1,311,250.00 9,023,250.00 248,389,500.00 m2 m2 m2 34.00 814.00 814.00 25,000.00 25,000.00 5,000.00 850,000.00 20,350,000.00 4,070,000.00 25,270,000.00 m3 m3 m3 m3 m3 m1 12.80 15.26 77.76 2.50 4.50 166.00 1,750,000.00 1,750,000.00 1,650,000.00 1,500,000.00 1,500,000.00 125,000.00 22,400,000.00 26,705,000.00 128,304,000.00 3,750,000.00 6,750,000.00 20,750,000.00 208,659,000.00 m3 m1 m1 bh 20.00 203.50 166.00 18.00 50,000.00 20,000.00 25,000.00 30,000.00 1,000,000.00 4,070,000.00 4,150,000.00 540,000.00 9,760,000.00 ls m1 ttk m1 1.00 204.00 34.00 196.00 2,500,000.00 125,000.00 50,000.00 25,000.00 2,500,000.00 25,500,000.00 1,700,000.00 4,900,000.00 34,600,000.00 m2 m2 ls ls bln 975.00 32.00 1.00 1.00 4.00 5,000.00 250,000.00 1,500,000.00 by owner 1,500,000.00 6,000,000.00 20,375,000.00 4,875,000.00 8,000,000.00 1,500,000.00 Unit C Volume D Unit Price E Total Price (Rp) F

6.10 Mur Baut

SUB No A

:

Rencana Anggaran Biaya Futsal PRICE FORM - B Description B 8.3 Cladding t=3m Sub Total Unit C m2 Volume D 156.00 Unit Price E 125,000.00 Total Price (Rp) F 19,500,000.00 38,040,000.00

9

Pekerjaan Bangunan kantor Dan sarana pendukung 9.1 9.2 9.3 9.4 9.5 9.6 9.7 9.8 9.9 9.11 9.12 9.13 9.14 9.15 9.16 9.17 9.18 9.19 9.21 9.22 9.23 9.24 9.25 9.26 9.27 9.28 Pondasi batu kali Sloof Colom Praktis Ring balk pasangan bata Keramic dinding Keramic lantai Plester Aci Kusen kayu Boven light Pntu PVC untuk kamar mandi Pintu Kaca untu Entrance Roling door untuk kios Installasi air kotor Instalasi air pembuangan Instalasi air bersih closet Duduk Floor drain washstafel Dak atas dan listplang beton Atap asbes termasuk rangka Pafond Canopy Pengecatan Instalasi listrik sarana pendukung Instalasi listrik bangunan utama Sub Total 7.00 59.00 80.00 59.00 177.00 36.00 95.00 300.00 4.00 4.00 4.00 2.00 2.00 18.00 1.00 1.00 1.00 2.00 6.00 7.00 1.00 5.40 75.00 48.00 25.00 354.00 1.00 1.00 425,000.00 250,000.00 175,000.00 175,000.00 70,000.00 135,000.00 125,000.00 55,000.00 550,000.00 650,000.00 350,000.00 350,000.00 3,500,000.00 300,000.00 1,500,000.00 1,250,000.00 1,250,000.00 1,250,000.00 35,000.00 25,000.00 950,000.00 1,750,000.00 95,000.00 85,000.00 350,000.00 12,000.00 2,500,000.00 10,000,000.00 2,975,000.00 14,750,000.00 14,000,000.00 10,325,000.00 12,390,000.00 4,860,000.00 11,875,000.00 16,500,000.00 2,200,000.00 2,600,000.00 1,400,000.00 700,000.00 7,000,000.00 5,400,000.00 1,500,000.00 1,250,000.00 1,250,000.00 2,500,000.00 210,000.00 175,000.00 950,000.00 9,450,000.00 7,125,000.00 4,080,000.00 8,750,000.00 4,248,000.00 2,500,000.00 10,000,000.00 160,963,000.00

9.10 Pintu Double teakwood

9.20 kran

10

Pekerjaan Tempat Parkir dan perkerasan jalan 10.1 Pemadatan tanah 10.2 Decker depan 10.3 urugan pasir 10.4 Conblok Sub Total m2 m3 m3 m2 142.00 4.00 14.20 115.00 5,000.00 1,850,000.00 235,000.00 165,000.00 710,000.00 7,400,000.00 3,337,000.00 18,975,000.00 30,422,000.00

Total Pembulatan

901,113,500.00 896,000,000.00

TO CC PH FAX SUB No A 1

: : : : : Rencana Anggaran Biaya Futsal

FROM ATTN PH FAX

: PT. Smartech Desigh : KANAFI : 62-21-8899 0525 , 7078 313 : 62-21-8899 0525

ATTN : Bp. Erwin

PRICE FORM - B Description B Pekerjaan Persiapan 1.1 1.2 1.3 1.4 1.5 Bouwplank dan penukuran kembali Direksi kit & gudang material 8x4 Air kerja Listrik Kerja Keamanan site Sub Total 2 2.1 2.2 2.3 2.4 Pekerjaan Beton Mob-demob mobil tiang pancang Mini Pile 200x200x6000 Potong tiang pancang Minimum order Sub Total 3 Pekerjaan Galian 3.1 3.2 3.3 3.4 Galian Cakar ayam Galian pondasi Galian Drainase Galian Bak Kontrol Sub Total 4 Pekerjaan beton 4.1 4.2 4.3 4.4 4.5 4.6 Cakar ayam Sloof lantai colom Praktis ring balk Pekerjaan Drainase Sub Total 5 Pekerjaan Pemadatan tanah dan lantai kerja 5.1 5.2 5.3 Lantai kerja cakar ayam lantai kerja cor lantai pemadatan tanah Sub Total 6 Pekerjaan Pembesian strukture 6.1 6.2 6.3 6.4 6.5 6.6 6.7 6.8 6.9 6.11 6.12 6.13 wf 250 wf 200 wf 150 cnp 125 Plate 12mm plate 9mm plate 6mm Trackstang besi beton 12 mm Besi drat Anchor bolt plate 16mm 300x150 Pengecatan Sub Total 7 Pekerjaan Penutup atap 7.1 7.2 7.2 7.3 7.4 7.5 7.6 Zincalum Insulation, roofmesh, allumunium foil single side, glass wool Talang datar Nok Atas Flasing Samping Pipa 3" Pipe Fitting, dll Sub Total m2 m2 m1 m1 m1 m1 ls 1,036.00 1,036.00 74.00 37.00 130.00 112.00 1.00 95,000.00 47,500.00 85,000.00 85,000.00 85,000.00 40,000.00 1,250,000.00 98,420,000.00 49,210,000.00 6,290,000.00 3,145,000.00 11,050,000.00 4,480,000.00 1,250,000.00 173,845,000.00 173,845,000.00 btg btg btg btg lbr lbr lbr btg btg bh bh lbr kg 8,169.60 768.00 1,680.00 6,624.00 560.00 140.00 64.00 10.00 430.00 72.00 104.90 18,046.50 12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 75,000.00 65,000.00 8,500.00 65,000.00 12,500.00 400.00 102,120,000.00 9,600,000.00 21,000,000.00 82,800,000.00 7,000,000.00 1,750,000.00 4,800,000.00 650,000.00 3,655,000.00 4,680,000.00 1,311,250.00 7,218,600.00 246,584,850.00 246,584,850.00 m2 m2 m2 34.00 814.00 814.00 20,000.00 20,000.00 5,000.00 680,000.00 16,280,000.00 4,070,000.00 21,030,000.00 21,030,000.00 m3 m3 m3 m3 m3 m1 12.80 15.26 77.76 2.50 4.50 166.00 1,700,000.00 1,700,000.00 1,625,000.00 1,500,000.00 1,500,000.00 125,000.00 21,760,000.00 25,942,000.00 126,360,000.00 3,750,000.00 6,750,000.00 20,750,000.00 205,312,000.00 205,312,000.00 m3 m1 m1 bh 20.00 203.50 166.00 18.00 50,000.00 17,500.00 17,500.00 25,000.00 1,000,000.00 3,561,250.00 2,905,000.00 450,000.00 7,916,250.00 7,916,250.00 ls m1 ttk m1 1.00 204.00 34.00 196.00 2,500,000.00 125,000.00 50,000.00 25,000.00 2,500,000.00 25,500,000.00 1,700,000.00 4,900,000.00 34,600,000.00 34,600,000.00 m2 m2 ls ls bln 975.00 32.00 1.00 1.00 4.00 5,000.00 250,000.00 1,500,000.00 by owner 1,500,000.00 6,000,000.00 20,375,000.00 20,375,000.00 4,875,000.00 8,000,000.00 1,500,000.00 Unit C Volume D Unit Price E Total Price (Rp) F

70

6.10 Mur Baut

8

Pekerjaan Penutup Dinding 8.1 Pasang bata 8.2 Plester Aci 8.3 Ring balk 8.4 Kolom praktis 8.5 Pasang loster depan dan samping 8.6 Pengecatan m2 m2 m1 m1 m2 m2 238.00 476.00 120.00 44.00 204.00 476.00 70,000.00 55,000.00 150,000.00 150,000.00 105,000.00 12,500.00 16,660,000.00 26,180,000.00 18,000,000.00 6,600,000.00 21,420,000.00 5,950,000.00

Sub Total 9 Pekerjaan Bangunan kantor Dan sarana pendukung 9.1 9.2 9.3 9.4 9.5 9.6 9.7 9.8 9.9 9.11 9.12 9.13 9.14 9.15 9.16 9.17 9.18 9.19 9.21 9.22 9.23 9.24 9.25 9.26 9.27 9.28 9.29 Pondasi batu kali Sloof Colom Praktis Ring balk pasangan bata Keramic dinding Keramic lantai Plester Aci Kusen kayu Boven light Pntu PVC untuk kamar mandi Pintu Kaca untu Entrance Roling door untuk kios Installasi air kotor Instalasi air pembuangan Instalasi air bersih closet Duduk Floor drain washstafel Dak atas dan listplang beton Atap asbes termasuk rangka Pafond Canopy Pengecatan Instalasi listrik sarana pendukung Instalasi listrik bangunan utama Dinding batu alam susun sirih Sub Total 10 Pekerjaan Tempat Parkir dan perkerasan jalan 10.1 Pemadatan tanah 10.2 Decker depan 10.3 urugan pasir 10.4 Conblok Sub Total m2 m3 m3 m2 142.00 4.00 14.20 115.00 5,000.00 1,850,000.00 235,000.00 165,000.00 m3 m1 m1 m1 m2 m2 m2 m2 bh bh bh bh set m2 ls ls ls bh bh bh bh m3 m2 m2 m2 m2 ls ls m2 7.00 59.00 80.00 59.00 177.00 36.00 95.00 300.00 4.00 4.00 4.00 2.00 2.00 18.00 1.00 1.00 1.00 2.00 6.00 7.00 1.00 5.40 75.00 54.00 25.00 354.00 1.00 1.00 12.00 375,000.00 250,000.00 150,000.00 150,000.00 70,000.00 135,000.00 125,000.00 55,000.00 550,000.00 650,000.00 350,000.00 350,000.00 3,500,000.00 300,000.00 1,500,000.00 1,250,000.00 1,250,000.00 1,250,000.00 35,000.00 25,000.00 950,000.00 1,750,000.00 95,000.00 85,000.00 350,000.00 12,000.00 2,500,000.00 10,000,000.00 225,000.00

94,810,000.00

94,810,000.00

2,625,000.00 14,750,000.00 12,000,000.00 8,850,000.00 12,390,000.00 4