Rencana Kebutuhan Anggaran

Renovasi Ruko Transmart

NO NAMA BAHAN BANGUNAN Volume satuan

1 Semen hebel 14 SAK

2 Hebel 60 x 20 x 10 8 KUBIK

3 Pipa PVC 3" 25 BTG

4 Triplek 3 ml 40 lembar

5 Pipa PVC 1/2" 10 BTG

6 Triplek 6mm 60 LBR

7 Kayu kaso 4/6 120 BTNG

8 Kawat Bendrat 10 KG

9 Psku 5,7,10 10 KG

10 Gipsun 466 LBR

11 Hollo 20/40 x 0,3 x 4 (Besi ringan Galvanis) 214 BTNG

12 Hollo 40/40 x 0,3 x 4 (Besi ringan Galvanis) 125 BTNG

13 Kloset Jongkok 4 UNIT

14 Kramik 20/20 (Lantai Toilet) 24 DUS

15 Kramik 60/60 80 DUS

16 Pipa PVC 4" 20 BTNG

17 Lem PVC 10 KLG

18 Semen 160 SAK

19 Pasir cor 3 TRUCK

20 Batu spilt/cor 6 TRUCK

21 Papan Cor 15 BTNG

22 Bondek 1mm @8m 49 LBR

23 Wiremesh M12 (7,5mm x 2,1m x 5,4m ) 78 LBR

24 b.Wf 150 @12m 36 BTNG

25 Kramik 40 x 40 (Putih Jeruk) 40 DUS

26 Kuku macan P.10cm (Hitam) 360 METER

27 Kompon /Adhisif 23 SAK

28 Te 3" 16 UNIT

29 Knie 3" 20 UNIT

30 te 1/2" 24 UNIT

31 Knie 1/2" 20 UNIT

32 Sok drat dalam 1/2 10 UNIT

33 Kran 1/2 10 UNIT

34 Talang PVC +Dop 2+Knie 2 +Corong 3 14 UNIT

35 Kramik 20 x 20 Dinding 27 DUS

36 TE 34" 14 UNIT

37 Kenie 4" 15 UNIT

38 kaca '5 ml u/k 1 x 1 .mtr 45 lbr

39 kaca '9 ml u/k 1 x 3 .mtr 17 lbr

40 atap rooftuff 10 mm 60 lbr

41 besi holo 40x40x40mm( kotak fuul) 120 btng

42 besi holo 40x40x2mm( kotak fuul)galvanis 80 btng

43 besi holo 20x40x2mm( kotak fuul) 60 btng

44 fiber 120x 50 meter 8 gulung

45 serabut gifsum 7 15 gulung

46 sekruf gifsum 5 10 dus

47 cat putih 25 kg 40 pael

48 nowdrop 5 kg 16 pael

49 cat minyak 25 kg 5 pael

50 cat mintak 1 kg 2 pael

51 koas 2 'in 15 pcs

52 koas 3'in 15 pcs

53 koas 5 'in 15 pcs

54 kape plastik 15 pcs

55 rol cat (besar ) 25 pcs

56 rol cat ( kecil) 35 pcs

57 bak cat 15 pcs

58 di nabol 5 dus

59 keramik atap kasar 60 x60 50 dus

60 semen keramik 5 sak

61 tukang borongan 60 hari 15 fax

62 Sewa Steger dan Scafolding 2 bulan 30 set

63 Biaya Perizinan 1 LS

64 Pengeboran Satelit 1 LS

65 Mesin Pompa Satelit 2 Hp 2 unit

66 Mesin pompa Booster 2 unit

67 Serabut Peredam 5 ml 24 m

68 Exhaust Fan Panasonic 6 unit

Total
Anggaran
nsmart

Harga Satuan Jumlah

Rp 89,000 Rp 1,246,000

Rp 680,000 Rp 5,440,000

Rp 74,000 Rp 1,850,000

Rp 65,000 Rp 2,600,000

Rp 68,000 Rp 680,000

Rp 95,000 Rp 5,700,000

Rp 40,000 Rp 4,800,000

Rp 40,000 Rp 400,000

Rp 20,000 Rp 200,000

Rp 65,000 Rp 30,290,000

Rp 60,000 Rp 12,840,000

Rp 80,000 Rp 10,000,000

Rp 1,200,000 Rp 4,800,000

Rp 45,000 Rp 1,080,000

Rp 97,000 Rp 7,760,000

Rp 87,000 Rp 1,740,000

Rp 125,000 Rp 1,250,000

Rp 68,000 Rp 10,880,000

Rp 380,000 Rp 1,140,000

Rp 680,000 Rp 4,080,000

Rp 35,000 Rp 525,000

Rp 156,000 Rp 7,644,000

Rp 455,000 Rp 35,490,000
Rp 1,582,000 Rp 56,952,000

Rp 60,000 Rp 2,400,000

Rp 4,000 Rp 1,440,000

Rp 98,000 Rp 2,254,000

Rp 45,000 Rp 720,000

Rp 42,500 Rp 850,000

Rp 38,000 Rp 912,000

Rp 32,500 Rp 650,000

Rp 30,000 Rp 300,000

Rp 30,000 Rp 300,000

Rp 95,000 Rp 1,330,000

Rp 52,000 Rp 1,404,000

Rp 45,000 Rp 630,000

Rp 52,000 Rp 780,000

Rp 168,000 Rp 7,560,000

Rp 230,000 Rp 3,910,000

Rp 75,000 Rp 4,500,000

Rp 165,000 Rp 19,800,000

Rp 1,375,000 Rp 110,000,000

Rp 125,000 Rp 7,500,000

Rp 1,500,000 Rp 12,000,000

Rp 25,000 Rp 375,000

Rp 95,000 Rp 950,000

Rp 550,000 Rp 22,000,000

Rp 165,000 Rp 2,640,000

Rp 870,000 Rp 4,350,000

Rp 125,000 Rp 250,000
Rp 25,000 Rp 375,000

Rp 25,000 Rp 375,000

Rp 25,000 Rp 375,000

Rp 28,000 Rp 420,000

Rp 35,000 Rp 875,000

Rp 32,000 Rp 1,120,000

Rp 70,000 Rp 1,050,000

Rp 95,000 Rp 475,000

Rp 145,000 Rp 7,250,000

Rp 87,000 Rp 435,000

Rp 200,000 Rp 180,000,000

Rp 75,000 Rp 4,500,000

Rp 25,000,000 Rp 25,000,000

Rp 8,000,000 Rp 8,000,000

Rp 15,000,000 Rp 30,000,000

Rp 3,500,000 Rp 7,000,000

Rp 450,000 Rp 10,800,000

Rp 850,000 Rp 5,100,000

Rp 702,342,000
Rincian kegiatan renovasi ruko Transmart :

10

11
Pembuatan 14 ruang kelas baru

Pembuatan Laboratorium Teknik Mesin Kedap suara

Pemindahan Tangga

Dak roof top untuk kantin

Penambahan Kanopi

Penambahan Tralis Rof Top

Pengecatan Ulang

Pergantian Keramik Lt. 1 sampai Lt. 4

Pembuatan Mushola

Pembuatan 2 ruang Toilet

Pembuatan mesin air