Sheet1RINCIAN ANGGARAN BIAYAPEKERJAAN RUANG KERJA RENHANJL. BUDI KEMULYAAN I JAKARTA

NO.URAIAN PEKERJAANVOLSATHARGA (Rp.)SATUANJUMLAH123456

IKASUBDIT GARA 1Bongkar partisi lama5.83M27,500.0043,725.002Pasang partisi baru18.02M2223,810.004,033,056.203Pasang kusen almunium1.00Unit840,633.00840,633.004Pasang pintu panel1.00Unit1,313,919.601,313,919.605Pasang kunci dexson1.00Bh637,240.00637,240.006Wall paper 32.00m2127,130.004,068,160.007Pasang karpet baru 10.00m2243,320.002,433,200.008Pasang intalansi listrik3.00titik310,170.00930,510.0014,300,443.80

IIKASUBDIT EPALAP

1Bongkar partisi lama7,500.000.02Pasang partisi baru223,810.000.03Pasang kusen almunium1.00unit840,633.00840,633.004Pasang pintu doble triplek1.00unit1,036,733.101,036,733.105Pasang kunci1.00unit208,350.00208,350.006Bongkar/pasang karpet25.00m2243,320.006,083,000.007Pasang wall paper1.00m2127,130.00127,130.008underlayer1.00m2206,822.00206,822.009Ganti intalansi listrik7.00titik310,170.002,171,190.0010Pasang lantai Vinil35.00m2107,550.003,764,250.0011Pasang sketsel ;3.01m2335,715.001,010,502.15- bahan block teak- rangka kayu kampel15,448,610.25

IIIKASUBDIT SISDAL 1Pasang partisi baru8.35m223,810.001,868,253.982Pasang kusen almunium1.00unit840,633.00840,633.003Pasang pintu Panel1.00unit1,313,919.601,313,919.604Pasang kunci dekson1.00unit637,240.00637,240.005Pasang intalansi listrik2.00titik310,170.00620,340.006Pasang wall paper48.00m2127,130.006,102,240.0011,382,626.58

IVKASUBDIT 1Bongkar partisi lama7.00m27,500.0052,500.002Pasang kusen almunium1.00unit840,633.00840,633.003Pasang pintu1.00unit1,036,733.101,036,733.104Pasang partisi baru1.40m2223,810.00313,334.005Pasang wall paper8.00m2127,130.001,017,040.003,260,240.10

REKAPITULASIPEKERJAAN RUANG KERJA RENHANJL. BUDI KEMULYAAN I JAKARTA

IKASUBDIT GARA14,300,443.80

IIKASUBDIT EPALAP15,448,610.25

IIIKASUBDIT SISDAL11,382,626.58

IVKASUBDIT3,260,240.10

JUMLAH44,391,920.73PPN 10%4,439,192.07JUMLAH48,831,112.80DI BULATKAN48,831,000.00

Terbilang :Empat puluh delapan juta delapan ratus tiga puluh satu ribu rupiah

Jakarta, 12 - 12 -2012

CV. SEMANGGI JAYA

HENDRA WIJAYADIREKTUR

analisaERROR:#REF!Dinding partisi gypsum 12 mm lkp rk hollow tiap 1 m Harga bahan:-Hollow 4x4 cm tbl 0.6 mmbtg1.25036,50045,625.00-Hollow 2x4 cm tbl 0.6 mmbtg0.80032,00025,600.00-Paku rivetbh4.000100400.00-Sekrup 6x1-1,5bh8.0008506,800.00-Gypsumboard 120x240 cm 12 mmlbr0.75077,46658,099.50-Textile taperoll0.24011,0002,640.00-Compound gypsumzak0.12075,5009,060.00-Sekrup gypsumbh24.0003057,320.00-Amplaslbr0.5004,4802,240.00Jumlah Harga Bahan157,784.50Upah tenaga:-PekerjaOh0.20081,45016,290.00-Tukang gypsumOh0.30095,74428,723.20-Tukang alumuniumOh0.20095,74419,148.80-MandorOh0.015124,6931,870.40Jumlah Upah Tenaga66,032.40Jumlah Total223,816.90Dibulatkan223,81010Pasang kusen jendela aluminium tiap m'Harga bahan:-Profil Allumunium Rangka Naturalm'1.100138,750152,625.00-Skrup fixerbh2.0008001,600.00-Sealanttube0.06037,5002,250.00Jumlah Harga Bahan156,475.00Upah tenaga:-PekerjaOh0.04381,4503,502.35-Tukang besi konstruksiOh0.04395,7444,116.99-Kepala tukangOh0.004110,390474.68-MandorOh0.002124,693261.86Jumlah Upah Tenaga8,355.87Jumlah Total164,830.87Dibulatkan164,8301.0Pasang pintu panel Kayu Meranti Sampit tiap 1m Harga bahan:-Kayu Meranti Sampit papanm0.0403,821,562152,862.48-Lem kayukg0.50033,27316,636.50Jumlah Harga Bahan169,498.98Upah tenaga:-PekerjaOh1.00081,45081,450.00-Tukang kayuOh2.50095,744239,360.00-Kepala tukangOh0.250110,39027,597.50-MandorOh0.050124,6936,234.65Jumlah Upah Tenaga354,642.15Jumlah Total524,141.13Dibulatkan524,1401.0Pasang 1 buah engsel pintu kuningan/stainless Harga bahan:-Engsel pintu kuningan/stainless 4"bh1.00044,25044,250.00Jumlah Harga Bahan44,250.00Upah tenaga:-PekerjaOh0.01581,4501,221.75-Tukang kayuOh0.15095,74414,361.60-Kepala tukangOh0.015110,3901,655.85-MandorOh0.001124,69393.52Jumlah Upah Tenaga17,332.72Jumlah Total61,582.72Dibulatkan61,5801.0Pasang 1 buah kunci tanam antik Harga bahan:-Kunci tanam antikbh1.000567,917567,917.00Jumlah Harga Bahan567,917.00Upah tenaga:-PekerjaOh0.06081,4504,887.00-Tukang kayuOh0.60095,74457,446.40-Kepala tukangOh0.060110,3906,623.40-MandorOh0.003124,693374.08Jumlah Upah Tenaga69,330.88Jumlah Total637,247.88Dibulatkan637,24022.0Memasang wallpaperHarga bahan:-Wallpaperm21.050108,174113,582.70-Lem perekatkg0.18035,9616,472.98Jumlah Harga Bahan120,055.68Upah tenaga:-PekerjaOh0.02881,4502,280.60-Tukang catOh0.04295,7444,021.25-Kepala tukangOh0.004110,390463.64-MandorOh0.003124,693311.73Jumlah Upah Tenaga7,077.22Jumlah Total127,132.90Dibulatkan127,13022.0Memasang KarpetHarga bahan:-Karpet lantaim21.050225,000236,250.00Jumlah Harga Bahan236,250.00Upah tenaga:-PekerjaOh0.02881,4502,280.60-Tukang catOh0.04295,7444,021.25-Kepala tukangOh0.004110,390463.64-MandorOh0.003124,693311.73Jumlah Upah Tenaga7,077.22Jumlah Total243,327.22Dibulatkan243,3202.0Pasang instalasi lampu dg NYM 2x2,5 mm tiap 1 titik (tidak termasuk fitting, sakelar & lampu)Catatan: Tdk termasuk fitting lampu, sakelar & lampu. Asumsi tinggi plafond 4 m', bentang ruang 8 m', uk. Kabel standar PUIL 2000 Harga bahan:-Kabel NYM 2x2,5 mmm'10.00011,627116,270.00-Conduit pipa PVC dia " Cm'10.0007,30073,000.00-Tee dosbh1.0004,9504,950.00-Inbow doosbh1.0003,6503,650.00-Sockbh3.0001,7005,100.00-Klem conduitbh9.0004,10036,900.00-Lastdopbh3.0002,5007,500.00-Flexible pipem'1.0002,5002,500.00-Elbowbh2.0002,9005,800.00-Paku, sekrup, fisher (10% harga conduit)%10.00073,0007,300.00Jumlah Harga Bahan262,970.00Upah tenaga:-InstalatorOh0.300110,39033,117.00-PekerjaOh0.15081,45012,217.50-MandorOh0.015124,6931,870.40Jumlah Upah Tenaga47,204.90Jumlah Total310,174.90Dibulatkan310,1701.0Pasang pintu triplek rangkap, rangka Kayu Meranti Palembang tiap 1m Harga bahan:-Kayu Meranti Palembang papanm0.0254,471,190111,779.74-Paku biasa 1/2"- 1"kg0.03018,266547.98-Lem kayult0.50033,27316,636.50-Triplek 4x8 ft 4 mmlbr1.00055,65355,653.00Jumlah Harga Bahan184,617.22Upah tenaga:-PekerjaOh0.60081,45048,870.00-Tukang kayuOh2.00095,744191,488.00-Kepala tukangOh0.200110,39022,078.00-MandorOh0.030124,6933,740.79 Jumlah Upah Tenaga266,176.79Jumlah Total450,794.01Dibulatkan450,7901.0Pasang 1 buah kunci tanam biasa Harga bahan:-Kunci tanam biasabh1.000158,500158,500.00Jumlah Harga Bahan158,500.00

Upah tenaga:-PekerjaOh0.01081,450814.50-Tukang kayuOh0.50095,74447,872.00-Kepala tukangOh0.010110,3901,103.90-MandorOh0.001124,69362.35Jumlah Upah Tenaga49,852.75Jumlah Total208,352.75Dibulatkan208,35033.0Pasang plint vinyil 1m Harga bahan:-Vinyl karet 30 x 30 cm kl 1bh3.50025,50089,250.00-Lem vinylkg0.08034,3162,745.28Jumlah Harga Bahan91,995.28Upah tenaga:-PekerjaOh0.08081,4506,516.00-Tukang batuOh0.08095,7447,659.52-Kepala tukangOh0.008110,390883.12-MandorOh0.004124,693498.77Jumlah Upah Tenaga15,557.41Jumlah Total107,552.69Dibulatkan107,550

bahan-Amplaslbr4,480-Compound gypsumzak75,500-Conduit pipa PVC dia " Cm'7,300-Elbowbh2,900-Engsel pintu kuningan/stainless 4"bh44,250-Flexible pipem'2,500-Gypsumboard 120x240 cm 12 mmlbr77,466-Hollow 2x4 cm tbl 0.6 mmbtg32,000-Hollow 4x4 cm tbl 0.6 mmbtg36,500-Inbow doosbh3,650-Kabel NYM 2x2,5 mmm'11,627-Karpet lantaim2225,000-Kayu Meranti Palembang papanm4,471,190-Kayu Meranti Sampit papanm3,821,562-Klem conduitbh4,100-Kunci tanam antikbh567,917-Kunci tanam biasabh158,500-Lastdopbh2,500-Lem kayukg33,273-Lem perekatkg35,961-Lem vinylkg34,316-Paku biasa 1/2"- 1"kg18,266-Paku rivetbh100-Profil Allumunium Rangka Naturalm'138,750-Sealanttube37,500-Sekrup 6x1-1,5bh850-Sekrup gypsumbh305-Skrup fixerbh800-Sockbh1,700-Tee dosbh4,950-Textile taperoll11,000-Triplek 4x8 ft 4 mmlbr55,653-Vinyl karet 30 x 30 cm kl 1bh25,500 -Wallpaperm2108,174 MandorOh124,693PekerjaOh81,450Tukang alumuniumOh95,744Tukang batuOh95,744Tukang besi konstruksiOh95,744Tukang catOh95,744Tukang gypsumOh95,744Tukang kayuOh95,744Kepala tukangOh110,390InstalatorOh110,390

Sheet3PekerjaTukang gypsum