anggaran kamar
DESCRIPTION
rab kamarTRANSCRIPT
REKAPITULASI ANGGARAN RENOVASI RUANG KAMAR RUMAH JABATAN BUPATI KAB. MAMUJU UTARA
NO JENIS PEKERJAAN JUMLAH HARGAI. PEKERJAAN PERSIAPAN 8,932,500.00 II. PEKERJAAN KERAMIK 25,786,000.00 III. PEKERJAAN DINDING KAMAR 22,676,250.00 IV. PEKERJAAN PLAFOND 15,715,625.00 V. PEKERJAAN MEKANIKAL 6,565,000.00 VI. PEKERJAAN KAMAR MANDI 31,089,375.00 VII. PEKERJAAN FURNITUR 19,235,250.00
JUMLAH 130,000,000.00 ANGGARAN KOTRAKTOR 30,000,000.00 ANGGARAN PERENCANAAN 10,000,000.00 PPN 12.5% 12,150,000.00 TOTAL 182,150,000.00
REKAPITULASI ANGGARAN RENOVASI RUANG KAMAR RUMAH JABATAN BUPATI KAB. MAMUJU UTARA
200000000 0.12 24000000200000000 0.15 30000000170000000 0.125 21250000
REKAPITULASI ANGGARAN RENOVASI RUANG KAMAR RUMAH JABATAN BUPATI KAB. MAMUJU UTARA
NO JENIS PEKERJAAN VOLUME SATUAN HARGA SATUANI. PEK. PERSIAPAN
1. Pek. Bongkar Plafond 24.00 100,000.00
2. Pek. Bongkar dinding WC 22.50 125,000.00
3. Pek. Bongkar lantai WC 8.00 125,000.00
4. Pek. Bongkar Lantai kamar 16.00 95,000.00
5. Pembersihan 24.00 50,000.00
II. PEKERJAAN KERAMIK
1. Pas. Lantai Keramik Wc 40x40cm 8.00 249,000.00
2. Keramik Dinding Cream 30x30cm 18.00 363,000.00
3. Keramik Dinding Gelap 30x30cm 12.00 363,000.00
4. Lantai Keramik Kamar 60x60 16.00 619,000.00
5. Upah 24.00 125,000.00
III. PEKERJAAN DINDING KAMAR
1. Pas. Bata Fin. Aci, Cat 1.35 615,000.00
2. Pas. Rangka Hollow 40x40x1mm 35.00 Btg 90,000.00
3. Pas. Multipleks 15mm 48.00 167,000.00
4. Pas. Wallpaper Totem(M2502) 18.00 85,000.00
5. Pas. Wallpaper Totem(M228) 30.00 85,000.00 6. Sekrup 5cm 4.00 Pcs 100,000.00 7. Sekrup 2.5cm 4.00 Pcs 50,000.00
8. Upah 48.00 125,000.00
IV. PEKERJAAN PLAFOND
1. Pas.Rangka Hollow WC 40x40x0.6mm 36.00 Btg 110,000.00
2. Pas.Rangka Hollow WC 20x40x0.6mm 34.00 Btg 80,000.00
3. Pas. Gypsum 9mm 33.00 40,625.00
4. Pek. Finishing Cat Putih Mowilex 33.00 90,000.00 6. Sekrup 5cm 4.00 Pcs 100,000.00 7. Sekrup 2.5cm 4.00 Pcs 50,000.00
8. Upah 33.00 125,000.00
V. PEKERJAAN MEKANIKAL1. Pas. Lampu Philips 7 Watt 4.00 Titik 120,000.00 2. Pas. Lampu Philips 9 Watt 6.00 Titik 160,000.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
3. Pas. Saklar Ilmunasi B Wide Panasonic 5.00 Titik 25,000.00 4. Pas. Stop Kontak Panasonic 5.00 Titik 30,000.00
5. Kabel listrik 50.006. Upah 1.00 Ls 4,500,000.00
VI. PEKERJAAN KAMAR MANDI1. Westafel Toto 1.00 Bh 2,307,000.00 2. Kloset Duduk Toto 1.00 Bh 3,656,500.00 3. Bathub Toto 1.00 Bh 9,310,000.00
4. Pas. Batu Alam 12.00 150,000.00
5. Pas. Dinding Kaca Tempered 10mm 6.00 350,000.00 6. Kran Air Toto Panas Dingin 1.00 Bh 110,875.00 7. Kran Shower Kloset Onda S 75 1.00 Bh 165,000.00 8. Kran Shower Set Toto Tx417sembr 1.00 Bh 2,450,000.00 9. Floor Drain 2.00 Bh 150,000.00 10. Tempat Sabun 1.00 Bh 100,000.00 11. Tempat Tissu 1.00 Bh 250,000.00
12. Pipa PVC 3/4" 8.00 120,000.00
13. Pipa PVC 4" 12.00 160,000.00
15. Upah Batu Alam 12.00 30,000.00
16. Upah Batu Alam 6.00 50,000.00 17. Upah Plumbing 1.00 Ls 5,000,000.00
VII. PEKERJAAN FURNITUR
1. Spring Bed 1.00 Bh 1,250,000.00 2. Lampu Baca Hias 2.00 Bh 600,000.00
3. Pek. Nakas Tempat Tidur 2.00 Ls 650,000.00
4. Pek. Lemari set 5.32 750,000.00 5. Pas. Lampu selang led Indirect 1.00 Ls 500,000.00 6. Led TV 32 In Samsung 1.00 Bh 5,499,000.00 7. Cermin 90x100 2.00 Bh 500,000.00
8. Upah 1.00 Ls 4,500,000.00
TOTAL
m1
m2
m2
m1
m1
m2
m2
m2
PEK. LANTAI1. Lantai Wc 40x40 10.00 pcs 550002. Lantai Dinding Cream 30x30 25.00 pcs 700003. Lantai Dinding Gelap 30x30 15.00 pcs 700004. Lantai Kamar
19235250REKAPITULASI ANGGARAN RENOVASI RUANG KAMAR RUMAH JABATAN BUPATI KAB. MAMUJU UTARA
110764750
JUMLAH 130000000 8,932,500.00
2,400,000.00 0 2.25
2,812,500.00 3560000 18
1,000,000.00
1,520,000.00 0.16 50
1,200,000.00 4.545455
25,786,000.00 275000
1,992,000.00
6,534,000.00 18 200 0.09
4,356,000.00 18.18181818182
9,904,000.00 133.3333
3,000,000.00 12.1211848
22,676,250.00
830,250.00 24 150000 3600000
3,150,000.00 24 465000 11160000
8,016,000.00 48 200000 9600000
1,530,000.00 24 250000 6000000
2,550,000.00 400,000.00 1.35 2.88 200,000.00 4.16666666666667
6,000,000.00 17.4 22500030
15,715,625.00 6 60
3,960,000.00
2,720,000.00 378000
1,340,625.00 9
2,970,000.00 42000 3.333333 2.777777777778 400,000.00 12 1 5.555555555556 200,000.00 0.75
4,125,000.00 55000 24 975000 406250.75 24
6,565,000.00 32 90000 2880000 480,000.00 48 60000 960,000.00 10 980000 52727.27272727
125,000.00 4 122500 8.25 150,000.00 8
350,000.00 4,500,000.00
31,089,375.00 2,307,000.00 3,656,500.00 9,310,000.00
1,800,000.00
2,100,000.00 110,875.00 165,000.00 2,450,000.00 300,000.00 100,000.00 250,000.00 62500
960,000.00
1,920,000.00
360,000.00
300,000.00 5,000,000.00
19,235,250.00
1,250,000.00 1,200,000.00 0.225
1,300,000.00
3,986,250.00 5.315 3800000 500,000.00 714957.6669802 5,499,000.00 1,000,000.00
4,500,000.00
130,000,000.00
55000017500001050000