Anda di halaman 1dari 1

Project rumah subsidi

estimasi unit yang di kerjakan 1000 unit dengan investasi bekisting 100x pakai

1 Kebutuhan Bekisting alumunium

No Luas Dinding Volume unit volume total


1 living room 57.2 10 572
2 MBR 29.4 10 294
3 BR 31.2 10 312
4 wc 17.66 10 176.6
5 dinding belakang 22.3 10 223
6 kanopi belakang 7.68 10 76.8
7 dinding depan 23.3 10 233
8 kanopi depan 7.68 10 76.8
9 Dinding samping ujung kanan 29.8 1 29.8
10 Dinding samping ujung kiri 24.5 1 24.5
11 Bekisting dak beton 36 10 360
2378.5

1 Volume rata2 kebutuhan bekisting 237.85


2 invest bekisting 10 unit $ 332,990.00
(dlm rupiah) IDR 4,994,850,000.00
3 invest bekisting per rumah IDR 499,485,000.00
4 invest bekisting 50x pakai IDR 9,989,700.00 3,5 bln
100x pakai IDR 4,994,850.00 7 bln
200x pakai IDR 2,497,425.00 14 bln
300x pakai IDR 1,664,950.00

2 Kebutuhan Wiremesh lembar harga


1 wire mesh M6 10 IDR 260,000.00 IDR 2,600,000.00
2 Wiremesh M8 7.2 IDR 460,000.00 IDR 3,312,000.00
IDR 5,912,000.00

3 Volume ready mix

Jenis dinding Luas Unit Total


1 Vol pondasi raft 7.2 10 72
2 Vol dinding sisi tinggi 2.4 6 14.4
3 Vol dinding sisi pendek 2.1 5 10.5
4 Vol dinding tengah 2.7 10 27
5 vol dinding depan 2.1 10 21
6 vol dinding belakang 2.1 10 21
7 volume dak beton 5.04 10 50.4
8 volume kanopi 0.032 20 0.64
216.94

1 Volume kebutuhan readymix 10 unit 216.94 kubik


2 Volume rata2 per unit 21.694 kubik
IDR 18,439,900.00

4 Kebutuhan material ARSITEKTUR

1 Skimcoat 118.925 Zak


11.8925 Zak/rmh
IDR 594,625.00
2 Cat tembok
cat dasar/10 10 Pail
1 Pail/rmh
cat tutup/10 30 Pail
3 Pail/rmh
IDR 1,600,000.00
3 Keramik 400 dus
per unit 40 dus/rumah

4 Kusen dan jendela alumunium IDR 35,000,000.00


per unit IDR 3,500,000.00 per rumah

5 engineering door 40 unit


5 unit/rumah
IDR 1,250,000.00
6 toilet jongkok IDR 400,000.00

7 utilitas IDR 1,000,000.00

8 septiktank IDR 1,000,000.00

5 Kebutuhan Labour 30 hari 7 bulan


50 IDR 150,000.00 IDR 225,000,000.00 IDR 1,575,000,000.00
Jika di kerjakan dalam waktu 7 bulan IDR 1,575,000.00 per rumah

6 OPERASIONAL IDR 700,000.00 per rumah


7 Biaya lain2 IDR 300,000.00

TOTAL IDR 41,266,375.00


Profit 20% IDR 51,582,968.75

Anda mungkin juga menyukai