BIAYA PELAKSANAAN PEKERJAAN

PEMBANGUNAN RUMAH SUBSIDI TYPE 36 JUMLAH 39 UNIT

JINGGA LAND PARANG BANOA
2023
VOLUME (1 VOLUME HARGA JUMLAH JUMLAH HARGA JUMLAH HARGA
NO BAHAN/MATERIAL
UNIT) (15UNIT) SATUAN HARGA (1 UNIT) (15 UNIT)
A MATERIAL
1 Pasir Kasar 1.0 15 Ret 1,200,000 1,200,000 18,000,000
2 Pasir Halus 2.0 30 Ret 200,000 400,000 6,000,000
3 Batu Kali 1.0 15 Ret 650,000 650,000 9,750,000

B BAHAN BANGUNAN
1 Semen Campuran 38.0 570 Zak 115,000 4,370,000 65,550,000
2 Bata Ringan 10 cm 6.0 90 m3 880,000 5,280,000 79,200,000
3 Bata Ringan 7,5 Cm 4.0 60 m3 880,000 3,520,000 52,800,000
4 Besi 10 SNI 42.0 630 Batang 81,000 3,402,000 51,030,000
5 Besi 6 SNI 20.0 300 Batang 53,000 1,060,000 15,900,000
6 Kawat Beton 2.1 31 kg 25,000 51,282 769,231
7 Papan Bekisting 1.5 23 m3 1,500,000 2,250,000 33,750,000
8 Balok 1.5 23 m3 1,700,000 2,550,000 38,250,000
9 Semen Perekat/Mortar 7.0 105 Sak 55,000 385,000 5,775,000
10 Loster 5.0 75 buah 20,000 100,000 1,500,000
11 Tegel lantai 40x40 37.0 555 Dos 150,000 5,550,000 83,250,000
12 Tegel dinding 25x40 4.0 60 Dos 85,000 340,000 5,100,000
13 Tegel lantai 25x25 3.0 45 Dos 70,000 210,000 3,150,000
14 Tripleks 0.8 12 Lbr 250,000 192,308 2,884,615
15 Paku (ukuran 2,3,5,7,10) 1.0 15 Kg 120,000 123,077 1,846,154
16 Loster 5.0 75 Pcs 10,000 50,000 750,000
17 Kloset 1.0 15 Buah 110,000 110,000 1,650,000
18 Pintu Pvc 1.0 15 Buah 220,000 220,000 3,300,000
19 Saringan Got 1.0 15 Buah 9,000 9,000 135,000

C BAHAN ATAP
1 Kanal C 75x35x0,60 mm 7.0 105 batang 74,650 522,550 7,838,250
2 Reng 30x15x0.4 mm 9.0 135 batang 40,000 360,000 5,400,000
3 Lispank 30 Cm 3.0 45 Lembar 88,100 264,300 3,964,500
4 Baut Reng 200.0 3000 Pcs 500 100,000 1,500,000
5 Atap Spandek T=0.25 Panjang 7,7 m 8.0 120 lbr 162,800 1,302,400 19,536,000

D BAHAN PLAFOND

1 Besi Hollow 2x2,5 panjang 4 m 25.0 375 Batang 19,600 490,000 7,350,000
2 Wall Angel 2cmx2cmx3m 27.0 405 Btg 8,000 216,000 3,240,000
3 Mega Board T = 3,5 mm 15.0 225 Lembar 250,000 3,750,000 56,250,000
4 Cornice 1.0 15 Sak 80,000 80,000 1,200,000
84,400 84,400 1,266,000
5 Skrup Gipsum 1.0 15 Dos

E BAHAN KUSEN PINTU DAN JENDELA

1 Pintu dan Jendela 1.0 15 Unit 3,167,000 3,167,000 47,505,000
2 Kunci pintu Panil 4.0 60 Set 72,000 288,000 4,320,000
3 Engsel pintu 4 4.0 60 Buah 15,000 60,000 900,000
4 Engsel Jendela 3 4.0 60 Buah 14,200 56,800 852,000
5 Hak Angin 4.0 60 Buah 2,000 8,000 120,000
6 Grendel Jendela 4.0 60 Buah 10,000 40,000 600,000

F SANITASI DAN SANITAIR

1 Pipa Pvc 3 5.0 75 Batang 55,000 275,000 4,125,000
2 Pipa Pvc 1/2 3.1 47 Batang 13,000 40,667 610,000
3 L3 1.0 15 Buah 20,000 20,000 300,000
4 L 1/2 3.0 45 Buah 2,500 7,500 112,500
5 Tee 1/2 1.0 15 Buah 3,000 3,000 45,000
6 L Drag 1/2 2.0 30 Buah 8,000 16,000 240,000
7 Septic Tank 1.0 15 Buah 500,000 500,000 7,500,000

G PEK. LISTRIK
1 Kabel eterna Hitam 50.0 750 Meter 5,800 290,000 4,350,000
2 Kabel eterna Merah 50.0 750 Meter 5,800 290,000 4,350,000
3 Pipa Listrik 3.0 45 Batang 8,500 25,500 382,500
4 Imbow Dos 10.0 150 Buah 1,500 15,000 225,000
5 Fitting Lampu 7.0 105 Buah 5,000 35,000 525,000
6 MCB 4 A 1.0 15 Buah 20,300 20,300 304,500
7 Saklar Tunggal 3.0 45 Buah 8,500 25,500 382,500
8 Saklar Ganda 2.0 30 Buah 10,500 51,000 765,000
9 Kabel Putih 2* 1.2 1.0 15 meter 11,500 11,500 172,500
H PEK.PENGECATAN
1 Plamur Dalam 3.0 45 Sak 57,000 171,000 2,565,000
2 Cat Luar biru 4.0 60 Pail 600,000 2,400,000 36,000,000
3 Cat luar Abu-abu 0.3 5 Pail 600,000 200,000 3,000,000
4 Cat Yoko Putih 5.0 75 kaleng 65,000 325,000 4,875,000
5 Tinner 6.0 90 Botol 20,000 120,000 1,800,000
I KANOPI -
Kanal C 7.0 105 btg 74,650 522,550.0 7,838,250
Atap Zincalumunium 5.0 75 lbr 109,500 547,500.0 8,212,500
Baut Drilling 5 cm (atap) 0.3 5 dos 202,300 60,690.0 910,350
Baut Drilling 2 cm (reng) 0.3 5 dos 201,600 60,480.0 907,200

I KANOPI
Semen PC 6.0 90 zak 57,000 342,000.0 5,130,000
Pasir 5.0 75 reet 150,000 750,000.0 11,250,000

TOTAL MATERIAL 49,187,303.3 749,059,550.0

UPAH TUKANG 15,000,000.0 225,000,000.0

JUMLAH TOTAL 64,187,303.3 974,059,550.0

PEMBULATAN 64,188,000.0 974,060,000.0