Breakdown Material Rumah Type 145 Kirim
Breakdown Material Rumah Type 145 Kirim
HITUNGAN PERENCANAAN
No. Material Volume Satuan
1 Papan Bowplank 20 Lembar
2 Batu Gunung 7 Truk
3 Pasir Pasang 11 Truk
4 Pasir Cor 12 Truk
5 Batu Kosong/Batu Mangga 0 Truk
6 Tanah Timbun 30 Truk
7 Semen 677 Sak
8 Semen Warna (Pengisi Nat) 6 Sak
9 Besi Diameter 6 mm 142 Batang
10 Besi Diameter 7 mm 150 Batang
11 Besi Diameter 8 mm 7 Batang
12 Besi Diameter 10 mm 530 Batang
13 Besi Diameter 12 mm 270 Batang
15 Keramik Lantai 60x60 cm 136 Kotak
16 Granit Meja Dapur 60x60 cm 4 Kotak
17 Keramik Lantai KM 33x33 cm 9 Kotak
18 Keramik Dinding KM 33x40 cm 45 Kotak
19 Keramik Dinding Meja Dapur 20x40 cm 8 Kotak
20 Papan Cor 264 Lembar
21 Papan Plywood 9 mm 14 Lembar
22 Papan Plywood 6 mm - Lembar
23 Balok 3/5 cm 60 Batang
24 Balok 5/5 cm 264 Batang
28 Dolken Kayu Galam/Penopang Cor Plat Lantai 753 Batang
29 Batu Bata 26,399 Biji
30 Papan Gypsumboard (JayaBoard) 61 Lembar
31 Rangka Furing Plafond 176 M2
32 Penutup Atap Seng Gengteng 617 Keping
33 Papan Plywood 9 mm (Atap) - Lembar
34 Baja Ringan C100 22 Batang
35 Gording A46 18 Batang
36 Lisplank Kayu 96 Lembar
KOK PEMBANGUNAN RUMAH TYPE 145
Rp 4,260,000.00
Rp 16,136,405.74
Rp 29,329,449.03
Rp 19,276,940.00
Rp 13,921,000.00
Rp 19,982,311.75
Rp 4,903,055.56
Rp -
Rp 39,180,000.00
Rp 10,850,000.00
Rp 4,161,628.81
Rp 174,000,000.00
336,000,790.90
TOTAL BIAYA
Rp 79,218,447.78
Rp 12,853,360.00
Rp 17,870,000.00
Rp 26,748,879.00
Rp 6,477,194.44
Rp 19,707,995.47
Rp 6,895,000.00
Rp 9,350,000.00
Rp 8,188,290.20
187,309,166.90
523,309,957.80
523,000,000.00
3,606,896.55
RESUME RENCANA ANGGARAN PELAKSANAAN
Spesi
1. Pasir Pasang 1.3 M3 500,000.00
2. Semen 16.5 Sak 50,000.00
3. Semen Putih/Warna 2.7 Sak 105,000.00
Beton Tumbuk 5 cm
1. Semen 17.75 Sak 50,000.00
2. Pasir Cor 4.97 M3 500,000.00
Pengecatan Kusen
1. Plamur 2.8 Kg 13,500.00
2. Cat Meni 2.2 Kg 13,600.00
3. Cat Dasar & Penutup (Merk Kuda Terbang) 7.4 Kg 45,000.00
Pengecatan Daun Pintu & Jendela
1. Plamur 2.5 Kg 13,500.00
2. Cat Meni 2.0 Kg 13,600.00
3. Cat Dasar & Penutup (Merk Kuda Terbang) 6.7 Kg 45,000.00
Pengecatan Plafond
1. Plamur 7.6 Kg 13,500.00
2. Cat Dasar 4.9 Kg 28,000.00
3. Cat Penutup 9.9 Kg 28,000.00
Pekerjaan Plafond
1. Plamur 10.0 Kg 13,500.00
2. Cat Dasar 6.5 Kg 28,000.00
3. Cat Penutup 13.1 Kg 28,000.00
TOTAL
3,000,000.00
600,000.00
60,000.00
600,000.00
4,260,000.00
3,545,270.27
4,263,187.50
301,000.00
1,719,456.08
5,340,600.00
644,594.59
322,297.30
16,136,405.74
2,469,042.50
3,332,450.00
1,309,920.00
1,500,950.00
961,714.29
628,571.43
1,760,000.00
-
-
-
-
-
-
-
-
-
-
-
-
778,530.61
1,975,510.20
-
-
-
-
-
-
1,366,400.00
1,599,360.00
7,392,000.00
1,200,000.00
450,000.00
180,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
1,200,000.00
180,000.00
-
-
-
-
-
-
-
-
-
330,000.00
280,000.00
390,000.00
45,000.00
-
-
-
-
-
-
-
-
-
-
29,329,449.03
3,550,000.00
639,000.00
827,150.00
283,290.00
7,820,000.00
255,000.00
1,350,000.00
460,000.00
720,000.00
887,500.00
2,485,000.00
19,276,940.00
4,116,000.00
1,800,000.00
1,800,000.00
800,000.00
900,000.00
525,000.00
1,350,000.00
900,000.00
450,000.00
700,000.00
160,000.00
120,000.00
240,000.00
60,000.00
13,921,000.00
8,794,687.50
2,247,531.25
3,361,525.00
2,576,648.00
3,001,920.00
19,982,311.75
2,243,055.56
2,660,000.00
4,903,055.56
-
-
-
-
-
-
-
-
-
-
-
3,500,000.00
5,125,000.00
-
-
2,660,000.00
225,000.00
25,500,000.00
-
45,000.00
180,000.00
495,000.00
320,000.00
80,000.00
1,050,000.00
39,180,000.00
1,500,000.00
75,000.00
700,000.00
-
700,000.00
75,000.00
2,700,000.00
-
2,200,000.00
1,200,000.00
-
-
700,000.00
1,000,000.00
10,850,000.00
259,372.80
874,182.40
1,748,364.80
37,507.05
30,227.90
333,396.00
33,756.35
27,205.11
300,056.40
102,600.00
138,320.00
276,640.00
4,161,628.81
162,000,790.90
793,353.60
1,070,784.00
10,791,600.00
12,365,375.00
-
-
2,486,857.14
718,367.35
2,011,428.57
2,307,918.37
835,102.04
2,338,285.71
-
-
-
-
-
-
-
-
-
-
-
-
-
-
665,856.00
2,027,520.00
`
-
-
-
-
-
-
-
-
8,512,000.00
5,152,000.00
-
-
6,600,000.00
3,850,000.00
465,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
1,200,000.00
450,000.00
315,000.00
360,000.00
105,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
4,305,000.00
5,202,000.00
540,000.00
1,210,000.00
1,085,000.00
1,305,000.00
150,000.00
-
-
-
79,218,447.78
666,000.00
862,100.00
295,260.00
7,820,000.00
510,000.00
2,700,000.00
12,853,360.00
6,640,000.00
3,600,000.00
900,000.00
1,600,000.00
675,000.00
450,000.00
900,000.00
900,000.00
450,000.00
90,000.00
180,000.00
45,000.00
1,440,000.00
17,870,000.00
11,004,750.00
2,812,325.00
4,206,260.00
4,030,184.00
4,695,360.00
26,748,879.00
2,963,194.44
3,514,000.00
6,477,194.44
15,429,795.47
2,121,350.00
1,004,850.00
-
1,152,000.00
-
-
-
-
-
19,707,995.47
-
3,250,000.00
-
-
1,425,000.00
225,000.00
45,000.00
225,000.00
675,000.00
-
-
1,050,000.00
6,895,000.00
-
225,000.00
-
-
2,500,000.00
225,000.00
5,400,000.00
-
1,000,000.00
9,350,000.00
528,228.00
1,780,324.00
3,560,648.00
60,507.00
48,764.16
537,840.00
54,456.30
43,887.74
484,056.00
135,540.00
182,728.00
365,456.00
30,375.00
24,480.00
351,000.00
8,188,290.20
187,309,166.90
TOTAL
349,309,957.80
174,000,000.00
523,309,957.80
523,300,000.00