rekapitulasi anggaran renovasi ruang kamar rujab bupati mamuju utara

7/21/2019 Rekapitulasi Anggaran Renovasi Ruang Kamar Rujab Bupati Mamuju Utara

http://slidepdf.com/reader/full/rekapitulasi-anggaran-renovasi-ruang-kamar-rujab-bupati-mamuju-utara 1/4

REKAPITULASI ANGGARAN RENOVASI RUANG KAMAR

RUMAH JABATAN BUPATI KABUPATEN MAMUJU UTARA

NO JENIS PEKERJAAN JUMLAH HARGA

I. 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



NO JENIS PEKERJAAN VOLUME SATUANHARGA

SATUANJUMLAH

I.PEK. PERSIAPAN 8,932,500.00

1. Pek. Bongkar Plafond 24.00m2

100,000.00 2,400,000.00

2. Pek. Bongkar dinding WC 22.50 m2

125,000.00 2,812,500.00

3. Pek. Bongkar lantai WC 8.00m2

125,000.00 1,000,000.00

4. Pek. Bongkar Lantai kamar 16.00m2

95,000.00 1,520,000.00

5. Pembersihan 24.00m2

50,000.00 1,200,000.00

II.PEKERJAAN KERAMIK 25,786,000.00

1. Pas. Lantai Keramik Wc 40x40cm 8.00m2

249,000.00 1,992,000.00

2. Keramik Dinding Cream 30x30cm 18.00m2

363,000.00 6,534,000.00

3. Keramik Dinding Gelap 30x30cm 12.00m2

363,000.00 4,356,000.00

4. Lantai Keramik Kamar 60x60 16.00m2

619,000.00 9,904,000.00

5. Upah 24.00m2

125,000.00 3,000,000.00

III.PEKERJAAN DINDING KAMAR 22,676,250.00

1. Pas. Bata Fin. Aci, Cat 1.35m2

615,000.00 830,250.00

2. Pas. Rangka Hollow 40x40x1mm 35.00Btg

90,000.00 3,150,000.00

3. Pas. Multipleks 15mm 48.00m2

167,000.00 8,016,000.00

4. Pas. Wallpaper Totem(M2502) 18.00m2

85,000.00 1,530,000.00

5. Pas. Wallpaper Totem(M228) 30.00

m2

85,000.00 2,550,000.00

6. Sekrup 5cm 4.00Pcs

100,000.00 400,000.00

7. Sekrup 2.5cm 4.00Pcs

50,000.00 200,000.00

8. Upah 48.00m2

125,000.00 6,000,000.00



IV.PEKERJAAN PLAFOND 15,715,625.00

1. Pas.Rangka Hollow WC

40x40x0.6mm 36.00Btg

110,000.00 3,960,000.00

2. Pas.Rangka Hollow WC

20x40x0.6mm 34.00Btg

80,000.00 2,720,000.00

3. Pas. Gypsum 9mm 33.00m2

40,625.00 1,340,625.00

4. Pek. Finishing Cat Putih Mowilex 33.00m2

90,000.00 2,970,000.00

6. Sekrup 5cm 4.00Pcs

100,000.00 400,000.00

7. Sekrup 2.5cm 4.00Pcs

50,000.00 200,000.00

8. Upah 33.00m2

125,000.00 4,125,000.00

V.PEKERJAAN MEKANIKAL 6,565,000.00

1. Pas. Lampu Philips 7 Watt 4.00Titik

120,000.00 480,000.00

2. Pas. Lampu Philips 9 Watt 6.00Titik

160,000.00 960,000.00

3. Pas. Saklar Ilmunasi B Wide

Panasonic 5.00Titik

25,000.00 125,000.00

4. Pas. Stop Kontak Panasonic 5.00Titik

30,000.00 150,000.00

5. Kabel listrik 50.00m1

350,000.00

6. Upah 1.00Ls

4,500,000.00 4,500,000.00

VI.PEKERJAAN KAMAR MANDI 31,089,375.00

1. Westafel Toto 1.00Bh

2,307,000.00 2,307,000.00

2. Kloset Duduk Toto 1.00Bh

3,656,500.00 3,656,500.00

3. Bathub Toto 1.00Bh

9,310,000.00 9,310,000.00

4. Pas. Batu Alam 12.00m2

150,000.00 1,800,000.00

5. Pas. Dinding Kaca Tempered

10mm 6.00m2

350,000.00 2,100,000.00

6. Kran Air Toto Panas Dingin 1.00Bh

110,875.00 110,875.00



7. Kran Shower Kloset Onda S 75 1.00Bh

165,000.00 165,000.00

8. Kran Shower Set Toto

Tx417sembr 1.00Bh

2,450,000.00 2,450,000.00

9. Floor Drain 2.00Bh

150,000.00 300,000.00

10. Tempat Sabun 1.00Bh

100,000.00 100,000.00

11. Tempat Tissu 1.00Bh

250,000.00 250,000.00

12. Pipa PVC 3/4" 8.00m1

120,000.00 960,000.00

13. Pipa PVC 4" 12.00m1

160,000.00 1,920,000.00

15. Upah Batu Alam 12.00m2

30,000.00 360,000.00

16. Upah Batu Alam 6.00 m2

50,000.00 300,000.00

17. Upah Plumbing 1.00Ls

5,000,000.00 5,000,000.00

VII.PEKERJAAN FURNITUR 19,235,250.00

1. Spring Bed 1.00Bh

1,250,000.00 1,250,000.00

2. Lampu Baca Hias 2.00Bh

600,000.00 1,200,000.00

3. Pek. Nakas Tempat Tidur 2.00Ls

650,000.00 1,300,000.00

4. Pek. Lemari set 5.32m2

750,000.00 3,986,250.00

5. Pas. Lampu selang led Indirect 1.00Ls

500,000.00 500,000.00

6. Led TV 32 In Samsung 1.00Bh

5,499,000.00 5,499,000.00

7. Cermin 90x100 2.00Bh

500,000.00 1,000,000.00

8. Upah 1.00Ls

4,500,000.00 4,500,000.00

TOTAL 130,000,000.00

rekapitulasi anggaran renovasi ruang kamar rujab bupati mamuju utara

Documents