RENCANA ANGGARAN BIAYAPEKERJAAN RENOVASI TOILET BELAKANG KANTIN PT INDOLAKTO - JAKARTAJL RAYA BOGOR KM 26.6 PASAR REBO JAKARTA TIMUR

Jenis Pekerjaan Qty Sat Harga @ JumlahI Pekerjaan Persiapan

1 Mob - Demob 1 lot 2,500,000 2,500,000 2 Safety Protection GMP & K3 1 lot 2,500,000 2,500,000 3 Alat Bantu 1 lot 1,750,000 1,750,000

6,750,000 II Pekerjaan Bongkaran

1 Bongkar dinding uk.260x270cm 7.02 m2 65,000 456,300 2 Bongkar urionoir 3 unit 60,000 180,000 3 Bongkar keramik lantai kamar mandi u/pasangan jalur buangan air kotor/jalur ke

septic tank1.92 m2 150,000 288,000

4 Bongkar plafond 15.9 m2 35,000 556,500 5 Bongkar Lampu, Electrical, dan Instalasi listrik 1 lot 500,000 500,000 6 Bongkar pintu existing 1 unit 85,000 85,000 7 Bongkar keramik lantai ex ruang ATK 12.8 m2 25,000 320,000

2,385,800 III Pekerjaan Pasangan

1 Pasang bata/dinding baru, plester aci 11.25 m2 210,000 2,362,500 2 Pasang instalasi air bersih & air kotor u/kloset, urinoir, kran dan washtafel 1 lot 2,000,000 2,000,000 3 Pasang keramik dinding bawah Roman 20x20 w224000 sandstone cream ( area

toilet 2 unit, area washtafel )16.8 m2 121,080 2,034,144

4 Pasang keramik dinding bawah Roman 20x20 w224000 sandstone cream area urinor

8.8 m2 121,080 1,065,504

5 Pasang keramik dinding atas Roman 20x25 w25613 ( area toilet 2 dan area wahtafel )

21.5 m2 136,260 2,929,590

6 Pasang keramik dinding list ( ketinggian 1.2m dari lantai ) roman 6x20cm listelo warna chelsea belva beige area toilet dan washtafel

14 m' 86,075 1,205,050

7 Pasang keramik dinding list ( ketinggian 1.2m dari lantai ) roman 6x20cm listelo warna chelsea belva beige area toilet dan washtafel

8.5 m' 86,075 731,638

8 Pasang keramik lantai Roman 20x20cm G227108 warna minima avoiro ( area toilet 2 unit )

4 m2 121,080 484,320

9 Pasang keramik list lantai pinggir keliling indogress 10x40cm polished warna black onyx

28.35 m' 85,000 2,409,750

10 Pasang keramik Indogress unpolished 40x40 Zirconium area urinoir 4 m2 304,375 1,217,500 11 Pasang keramik Indogress unpolished 40x40 Zirconium area washtafel 3.97 m2 304,375 1,208,369 12 Pasang kloset duduk TOTO C420J + Eco washer TCW01N putih 3 set 2,065,625 6,196,875 13 Pasang Urinoir TOTO U 57 M Putih ( Baru ) 1 set 1,987,500 1,987,500 14 Pasang Urinoir TOTO U 57 M Putih ( ex yang lama ) 3 set 95,000 285,000 15 Pasang Plafond gypsum dan list + cat 12.5 m2 178,500 2,231,250 16 Pasang lampu Downlight Ø4" + Instalasi + Sakelar 7 pcs 127,500 892,500 17 Pasang pintu baru PVC warna cream & kusen 3 unit 625,000 1,875,000 18 Pasang meja granit warna hitam uk. 150x60cm 1 unit 2,500,000 2,500,000 19 Pasang washtafel TOTO LW 523 J warna putih 2 unit 3,312,500 6,625,000 20 Pasang kran TOTO type TX 123 LES 2 unit 932,500 1,865,000 21 Pemasangan floor drain 4 pcs 291,500 1,166,000 22 Pasang kaca Cermin Bevel 1 pcs 302,500 302,500 23 Pasang Jet Washer 3 pcs 357,500 1,072,500 24 Perbikan atap & talang 1 lot 2,500,000 2,500,000 25 Finishing dan pembersihan 1 lot 850,000 850,000

47,997,489 57,133,289 5,713,329

62,846,618 62,846,000

Grand TotalDibulatkan

No

sub total

sub total

sub totalTOTAL

Ppn 10%