REKAPITULASI ANGGARAN RENOVASI RUANG KAMARRUMAH JABATAN BUPATI KABUPATEN MAMUJU UTARA

NOJENIS PEKERJAANJUMLAH 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

NOJENIS PEKERJAANVOLUMESATUANHARGA SATUANJUMLAH

I.PEK. PERSIAPAN 8,932,500.00

1. Pek. Bongkar Plafond24.00m2 100,000.00 2,400,000.00

2. Pek. Bongkar dinding WC22.50m2 125,000.00 2,812,500.00

3. Pek. Bongkar lantai WC8.00m2 125,000.00 1,000,000.00

4. Pek. Bongkar Lantai kamar16.00m2 95,000.00 1,520,000.00

5. Pembersihan24.00m2 50,000.00 1,200,000.00

II.PEKERJAAN KERAMIK 25,786,000.00

1. Pas. Lantai Keramik Wc 40x40cm8.00m2 249,000.00 1,992,000.00

2. Keramik Dinding Cream 30x30cm18.00m2 363,000.00 6,534,000.00

3. Keramik Dinding Gelap 30x30cm12.00m2 363,000.00 4,356,000.00

4. Lantai Keramik Kamar 60x6016.00m2 619,000.00 9,904,000.00

5. Upah24.00m2 125,000.00 3,000,000.00

III.PEKERJAAN DINDING KAMAR 22,676,250.00

1. Pas. Bata Fin. Aci, Cat1.35m2 615,000.00 830,250.00

2. Pas. Rangka Hollow 40x40x1mm35.00Btg 90,000.00 3,150,000.00

3. Pas. Multipleks 15mm48.00m2 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)30.00m2 85,000.00 2,550,000.00

6. Sekrup 5cm4.00Pcs 100,000.00 400,000.00

7. Sekrup 2.5cm4.00Pcs 50,000.00 200,000.00

8. Upah48.00m2 125,000.00 6,000,000.00

IV.PEKERJAAN PLAFOND 15,715,625.00

1. Pas.Rangka Hollow WC 40x40x0.6mm36.00Btg 110,000.00 3,960,000.00

2. Pas.Rangka Hollow WC 20x40x0.6mm34.00Btg 80,000.00 2,720,000.00

3. Pas. Gypsum 9mm33.00m2 40,625.00 1,340,625.00

4. Pek. Finishing Cat Putih Mowilex33.00m2 90,000.00 2,970,000.00

6. Sekrup 5cm4.00Pcs 100,000.00 400,000.00

7. Sekrup 2.5cm4.00Pcs 50,000.00 200,000.00

8. Upah33.00m2 125,000.00 4,125,000.00

V.PEKERJAAN MEKANIKAL 6,565,000.00

1. Pas. Lampu Philips 7 Watt4.00Titik 120,000.00 480,000.00

2. Pas. Lampu Philips 9 Watt6.00Titik 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 Panasonic5.00Titik 30,000.00 150,000.00

5. Kabel listrik 50.00m1 350,000.00

6. Upah1.00Ls 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 Toto1.00Bh 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 10mm6.00m2 350,000.00 2,100,000.00

6. Kran Air Toto Panas Dingin1.00Bh 110,875.00 110,875.00

7. Kran Shower Kloset Onda S 751.00Bh 165,000.00 165,000.00

8. Kran Shower Set Toto Tx417sembr1.00Bh 2,450,000.00 2,450,000.00

9. Floor Drain2.00Bh 150,000.00 300,000.00

10. Tempat Sabun1.00Bh 100,000.00 100,000.00

11. Tempat Tissu1.00Bh 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 Alam12.00m2 30,000.00 360,000.00

16. Upah Batu Alam6.00m2 50,000.00 300,000.00

17. Upah Plumbing1.00Ls 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 Hias2.00Bh 600,000.00 1,200,000.00

3. Pek. Nakas Tempat Tidur2.00Ls 650,000.00 1,300,000.00

4. Pek. Lemari set5.32m2 750,000.00 3,986,250.00

5. Pas. Lampu selang led Indirect1.00Ls 500,000.00 500,000.00

6. Led TV 32 In Samsung1.00Bh 5,499,000.00 5,499,000.00

7. Cermin 90x1002.00Bh 500,000.00 1,000,000.00

8. Upah1.00Ls 4,500,000.00 4,500,000.00

TOTAL 130,000,000.00