Rumah Bondang 4
Rumah Bondang 4
L=80 M2 L= M2
L=80 M2
T= 195 M2 5. L= M2
1. T= M2 T= M2
5.Pintu Dapur
T=195 M2 Bawah di
belakang ( 1
1.Pintu Depan 1 bh Bh )
( Bawah )
L= M2
L= 70 M2 6. L= M2
L=70 M2 T= M2 6.Pintu kamar T= M2
Atas (1 Bh)
T= 156 M2
2.
T=156 M2
2.Pintu Loteng Atas
Depan (1 Bh)
L = 50 M2
L=50 M2 L= M2
T= 120 M2
3. T =120 M2
7.Pintu Atas
3.Jendela
7. dibelakang L= M2
( 1 BH)
Depan( 2 Bh) T= M2 T= M2
L=97 M2
L=97 M2 4. T=40 M2
4.Jendela
T= 40 M2 Dapur 2
Buah
BY .FATIMAH HERLINAWATI
DENAH DAPUR BONDANG 4
1,5 M2 1,5 M2
TERAS , 1 M2 x 3 M2
1x1,5m wc 2x 1 m2
2 m2 2 M2
kamar
Mandi
2M 2 M
Tangga
T. JEMURAN
2M2 X 4 M2)
1 M2
2,5 M2 TERAS ( 2 M2 X 4 M2) TERAS ATAS ( 1 M2 X 4 M2)
4 M2 4 M2
T= 120 M2
L=97 M2
T=40 M2
Jendela Dapur 2 Buah
L=80 M2
L= 70 M2
T=156 M2 Pintu Loteng Atas Depan
L= M2
L= M2
L= M2
L= M2
3 m2
Teras dapur
2,5 M2 2,5 M2 X3 M2
4 M2
WC
2M X 1,5 M
T. JEMURAN
4M2 X 2M2) 2 M2
4M2
DAPUR
4 M2 X 2,5 M2
KMR ATAS
2,M2
3 M2 X2 M
4 M2 3 M2
9 M2
Kamar
3 M2 X 2 M2 2 M2 X 4 M2
1,5 x 1 m2 3 m2 x 2,5 n2
4 M2 4 M2 TERAS Dapur 3 M2
2 M2 Xx 1,50 M2
(4 M2 X 6M2)
1,5 M2
K.M/WC
1,5 M2 GUDANG
20 M2
K.T1
3,5 M2
R. Klg (3,5 M2 X 3,5 M2)
4,5 M2 4,5M2 X 5,5 M2
8M2
5,5 M2
K.TM GARASI
( 3,5 M2 X 3 M2 ) (3M2 X 5,5M2) 3 M2
3 M2
K. T 2 K.T 3
(3 M2 X 3 M2) (2,5M 2X 3M2)
TERAS
( 2,5M2 X 3,5 M2)
4 M2 3 M2 4 M2
3 M2
9 M2
17 M 2
LUAS TANAH 17 x 20
1090545
DENAH DAPUR BONDANG 4
1,5 M2 1,5 M2
TERAS , 1 M2 x 3 M2
1x1,5m wc 2x 1 m2
2 m2 2 M2
kamar
Mandi 4 M2
T. JEMURAN
3M2 X 4 M2) 3 M2
4M2 DAPUR
4 M2 X 6 M2
KMR ATAS
3 M2
3 M2 X 3 M
4 M2 3 M2
9 M2
5,5 m2
4 m2 Kamar T. Jemuran 4 m2
3m X 2,5 m 3m X 4 m
2,5 m2 3 m2
7,5 m2
1,5 m2
4 M2
3m2
4M 2
TERAS Dapur wc
1m2 X 3 m2 1,5 m2
(4 M2 X 6 M2) 2 m X 1,5 m2
2, M X 4 M2
Lemari K.M/WC
GUDANG/ Lemari
1,5 M2 2m x 1,5 m 20 M2
K.T 1
3,5 M2
R. Klg (3,5 M2 X 3,5 M2)
4,5 M2 (4,5 M2X 5,5M2)
8M2
K.TM GARASI
( 3,5 M X 3 M )
2 2
(3M2 X 5,5M2) 3 M2
3 M2
K. T 2 K.T 3
(3 M2 X 3 M2) (2,5M 2X 3M2)
TERAS (
5,5 m2 X 1 m2 2, M2 X 3,5 M2)
4 M2 3 M2 4M 2
9 M2
17 M 2
LUAS TANAH 17 x 20
0
1090545
DENAH RUMAH JALAN BONDANG IV PURUK CAHU
9 M2
2 M2 3,5 M2 1,5 M2 2 M2
K.M/WC 1,5 M2
K.T1
3,5 M2
R. Klg (3,5 M X 3,5 M )
2 2
20 M2
4,5 M2
(4,5 M2X 5,5M2)
8M2
K.TM
( 3,5 M2 X 3 M2 ) 3 M2
3 M2 K. T 2 K.T 3
(3 M X 3 M )
2 2
(2,5M 2X 3M2)
1 M2
3 M2 2,5 M2 3,5 M2
4 M2 4 M2
9 M2
17 M 2
LUAS TANAH 17 x 20
DENAH RUMAH JALAN BONDANG IV PURUK CAHU
9 M2
5 M2 2 M2 3,5 M2 1,5 M2 2 M2
Dapur
3 M2 R. Makan 3M2
6 M2
7 M2
4 M2 Musholla 3M2
T. Praktek R. Kerja 3,5M2 X 3 M2
K.M/WC 1,5 M2
1,5 M2 K.M/WC
15 M2
K.T1
3,5 M2
R. Klg (3,5 M2 X 3,5 M2)
4,5 M2
(4,5 M2X 5,5M2)
8M2
K.TM
( 3,5 M2 X 3 M2 ) 3 M2
3 M2 K. T 2 K.T 3
(3 M X 3 M )
2 2
(2,5M 2X 3M2)
1 M2
3 M2 2,5 M2 3,5 M2 4 M2
4 M2 3 M2 4 M2
3 M2
9 M2
17 M 2
LUAS TANAH 17 x 20
20 M2
DAFTAR BIAYA BAHAN BANGUNAN RUMAH IMPIAN
HARGA SATUAN
(Rp.) TOTAL HARGA (Rp.) KET.
6 7 8
182,251,227
Rp 24,000 Rp 960,000 TAHAP I
Rp 15,000 Rp 150,000
Rp 400,000 Rp 1,600,000
Rp 350,000 Rp 700,000
Rp 2,000,000 Rp 2,000,000
Rp 400,000 Rp 400,000
Rp 600,000 Rp 4,200,000
Rp 225,000 Rp 225,000
Rp 150,000 Rp 150,000
Rp 71,000 Rp 4,970,000
Rp 32,000 Rp 1,280,000
Rp 78,000 Rp 5,460,000
Rp 20,000 Rp 120,000
Rp 20,000 Rp 300,000
Rp 250,000 Rp 250,000
Rp 600,000 Rp 600,000
Rp 100,000 Rp 100,000
Rp 24,000 Rp 120,000
Rp 2,800,000 Rp 2,800,000
Rp 337,000 Rp 337,000
Rp 200,000 Rp 1,800,000
Rp 150,000 Rp 150,000
Rp 100,000 Rp 100,000
Rp 350,000 Rp 700,000
Rp 350,000 Rp 700,000
Rp 200,000 Rp 1,800,000
Rp 350,000 Rp 1,050,000
Rp 78,000 Rp 2,340,000
Rp 68,000 Rp 2,040,000
Rp 32,000 Rp 640,000
Rp 20,000 Rp 100,000
Rp 1,100,000 Rp 1,100,000
Rp 50,000 Rp 50,000
Rp 5,000 Rp 400,000
Rp 5,000 Rp 250,000
Rp 20,000 Rp 100,000
Rp 24,000 Rp 480,000
Rp 78,000 Rp 1,170,000
Rp 350,000 Rp 700,000
Rp 76,000 Rp 1,520,000
Rp 20,000 Rp 100,000
Rp 70,000 Rp 1,960,000
Rp 76,000 Rp 1,520,000
Rp 350,000 Rp 1,400,000
Rp 76,000 Rp 2,280,000
Rp 75,000 Rp 225,000
Rp 5,505,000 Rp 5,505,000 TAHAP II
Rp 45,000 Rp 9,000,000
Rp 35,000 Rp 420,000
Rp 60,000 Rp 360,000
Rp 355,000
Rp 65,000 Rp 65,000
Rp 25,000 Rp 250,000
Rp 45,000 Rp 495,000
Rp 68,000 Rp 1,360,000 Plester dan Acian TAHAP II- III
Rp 350,000 Rp 350,000
Rp 564,000 Rp 564,000
Rp 68,000 Rp 1,360,000
Rp 350,000 Rp 350,000
Rp 350,000 Rp 700,000
Rp 68,000 Rp 1,360,000
235,000
Rp 70,000 Rp 1,450,000
Rp 68,000 Rp 1,020,000
Rp 600,000 Rp 600,000 Teras Depan
Rp 68,000 Rp 680,000 Teras Depan
Rp 158,400 Rp 7,444,800 Pasang Keramik dan Kamar Mandi THAP IV
Rp 1,350,000 Rp 1,350,000
Rp 83,000 Rp 2,490,000
Rp 400,000 Rp 800,000
Rp 350,000 Rp 350,000
Rp 80,000 Rp 240,000
Rp 85,000 Rp 935,000
Rp 1,180,000 Rp 14,789,800
Rp 60,000
Rp 30,000
Rp 75,000 Rp 750,000
Rp 100,000 Rp 500,000
Rp 75,000 Rp 450,000
Rp 70,000 Rp 700,000
Rp 17,000 Rp 289,000
Rp 30,000 Rp 30,000
Rp 43,000 Rp 731,000
Rp 60,000 Rp 60,000
Rp 1,400,000 Rp 2,800,000
Rp 1,000,000 Rp 1,000,000
Rp 350,000 Rp 1,750,000
Rp 500,000 Rp 1,500,000
Rp 700,000 Rp 1,400,000
Rp 1,069,261 Rp 1,069,261
Rp 74,000 Rp 222,000
Rp 34,000 Rp 34,000
Rp 83,000 Rp 664,000
Rp 83,000 Rp 332,000
Rp 83,000 Rp 1,328,000
Rp 83,000 Rp 664,000
Rp 85,000 Rp 340,000
Rp 2,500 Rp 112,500
Rp 100,000 Rp 100,000
Rp 95,000 Rp 950,000
Rp 165,000 Rp 495,000
Rp 450,000 Rp 450,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - upah
Rp -
Rp -
Rp -
Rp -
52000
1155200
48,807,000 LUNAS
TAHAP II
22,125,000 LUNAS
NO. URAIAN REALISASI Pagu Progres Pagu Final
316,506,727 307,945,000 624,451,727
TOTAL 316,506,727
DAFTAR BIAYA BAHAN BANGUNAN RUMAH IMPIAN
20 Terpal Rp 525,000
21 kayu bulat (andang) Rp 5,000
22 ayakan pasir Rp 50,000
23 Pembersihan Lahan Rp 400,000
24 Sewa pikup angkut kusen Rp 100,000
Rp 307,945,000
1 Atap Atap 72 M2 Rp - Rp -
2 Daun Jendela Jendela 13 BH Rp 550,000 Rp 7,150,000
3 Daun Pintu Pintu 5 BH Rp 950,000 Rp 4,750,000
4 Daun Pintu km /wc Pintu 3 BH Rp 700,000 Rp 2,100,000
5 Plapon Plapon 72 M2 Rp 260,000 Rp 18,720,000
6 Keramik/Granit lantai 1 Paket Rp 20,000,000 Rp 20,000,000
7 Cat Dasar CAT DASAR PUTI 35 LITER Rp 75,000 Rp 2,625,000
8 Cat Warna Pengecetan 1 Paket Rp 12,000,000 Rp 12,000,000
9 Closet Jongkok + UPA WC/ KMAR MAND 1 PAKET Rp 8,000,000 Rp 8,000,000
10 Sumur Bor 1 PAKET Rp 2,500,000 Rp 2,500,000
11 Listrik INSTALASI LISTR 1 SET Rp 8,500,000 Rp 8,500,000
12 ATAP TERAS KAYU Rp 15,000,000 Rp 15,000,000
13 Plester + Aci + UPAH Tembok 1 Paket Rp 33,000,000 Rp 33,000,000
14 Dapur Kayu 1 Paket Rp 35,000,000 Rp 35,000,000
15 Teras Beton 1 Paket Rp 40,000,000 Rp 40,000,000
16 Parkiran Rangka Baja 1 Paket Rp 25,000,000 Rp 25,000,000
17 Teralis JENDELA Teralis Besi 1 Paket Rp 12,000,000 Rp 12,000,000
Pagar Beton +
18 Pagar Besi 1 Paket Rp 55,000,000 Rp 55,000,000
19 Pipa Paralon Rp 600,000 Rp 600,000
20 Kran Air Rp 500,000 Rp 500,000
21 Tandon Air + Suai TE Toren 1 Paket Rp 5,500,000 Rp 5,500,000
Rp 307,945,000
IAN
KET. RIIL
7 TAHAP I
4,800,000
8 RET
128 Pck
60 Pck
4 ret
18 ret
18 RET
65 Keping
10 kpg
140 SAK
188
15 kg
15 kg
250,000
1,100,000
3 bh
130 Bh
Rp 22,595,000 TAHAP II
Rp 14,000,000
Rp 17,000,000 TAHAP IV
Rp 2,250,000
Rp 8,350,000
Rp 1,850,000
TAHAP II Tahap 3
UPAH
BAHAN Rp -
Rp -
Rp -
SISA Rp 21,890,000
71,000,000 41,621,148
Rp 47,000,000 Rp 29,680,000 10920000
11,700,000
13,000,000
24,700,000
23,660,000
1,040,000
PERHITUNGAN UPAH PLAVON RUMAH BONDANG 4
7245
186.1111 46.5
62.037037037
37.31343
0.09 60x60
6.03 50x50
186.1111111
62
850000
240000
1090000
350000
1440000
Rp 5,010,000 UPAH PASANG KERAMIK
1.44
96.192
Rp 19,400,000 Rp 14,550,000 Rp 12,125,000
harga Keramik Rp 200,000 Rp 150,000 Rp 125,000
Rp 17,368,936
Rp 14,250,000 39 48
3900000
8,930,000 5,145,000
5,010,270 5,010,270
8,000,000 8,000,000
16,000,000 16,000,000
4,300,000 4,300,000
42,240,270 38,455,270
8,936,500
12,959,100
187,106
Rp 24,410,000
Rp 19,560,000
Rp 17,135,000
1155200
RUANG TAMU
LES GREEN
SHELTER
SET SAIL
SET SAIL
AP72-3
RA DISE
A PA
(TOSC
Hijau
ORANGE JERUK
ORANGE GOLDEN
LES SAMPING FANTASY ORANGE
ORANGE FANTASY
LOW
GORANG
YEL
O
LD E
E
EN
LIM
ORANGE FANTASY
KAMAR UTAMA 1
Sesuai
Gambar
LES COUTRY MAPLE
MAYONAISE
6504
KAMAR 2
MA
GN
Wa OL
rna IA
MUSH Da
MELLOW sar
PINK
Y
FAIR
FAIRYPIN
K
MUSH
MELLOW
FAIRY
PINK
K
PIN
RY
FAI
MUSH
W
MELLOW
LO
EL
M
H
US
MS
LE
KAMAR 3
Atlan
Orange Fantasy
BLUE
WAVE
ti
k Blu
SEAMIST
e
( Warna Dasar)
BLUE Orange Fantasy
WAVE
BLUE
WAVE
Wave
Les Blue
BLUE
WAVE
Wave
Les Blue
ORANGE JERUK
PLAFOND UKURAN LIS GRANIT
R. TAMU 3.4 X 2.9 = 9.82 10.68 17.80
R. KELUARGA 4.9 X 5.4 = 26.19 14.80 24.67
KAMAR PASUTRI 3.4 X 3.4 = 11.39 11.20 18.67
WC 1.9 X 1.4 = 2.56
LEMARI 1.3 X 1.3 = 1.74
KAMAR KAKA 2.9 X 2.9 = 8.41 10.80 18.00
KAMAR DEDE 2.9 X 2.3 = 6.70 9.62 16.03