ANGGARAN BIAYA YANG DIBUTUHKAN | |||||
DALAM PEMBANGUNAN AULA MASYARAKAT KELURAHAN HUTARAJA | |||||
KECAMATAN MUARA BATANGTORU | |||||
NO | BAHAN | VOLUME | SATUAN | HARGA SATUAN | JUMLAH |
I | Pembangunan Aula | ||||
1 | Batu Kali | 25 | M3 | 200,000 | 5,000,000 |
2 | Batu Bata | 32400 | Biji | 700 | 22,680,000 |
3 | Pasir | 75 | M3 | 120,000 | 9,000,000 |
4 | Sirtu | 10 | M3 | 200,000 | 2,000,000 |
5 | Semen | 250 | Zak | 70,000 | 17,500,000 |
6 | Semen Putih | 10 | Zak | 120,000 | 1,200,000 |
7 | Besi Uk. 12 Inci | 93 | Batang | 90,000 | 8,370,000 |
9 | Besi Cincin | 93 | Batang | 20,000 | 1,860,000 |
10 | Kawat Pengikat | 10 | Kg | 30,000 | 300,000 |
11 | Keramik | 180 | Kotak | 70,000 | 12,600,000 |
12 | Kayu Ukuran 5 x 7 x 4 m | 60 | Batang | 90,000 | 5,400,000 |
13 | Kayu Ukuran 4 x 6 x 4 m | 200 | Batang | 40,000 | 8,000,000 |
14 | Kayu Ukuran 4 x 12 x 4 m | 60 | Batang | 100,000 | 6,000,000 |
15 | Kayu Ukuran 4 x 4 x 4 m | 150 | Batang | 22,000 | 3,300,000 |
16 | Papan Cor | 1 | M3 | 4,000,000 | 4,000,000 |
17 | Lesplang | 30 | Batang | 80,000 | 2,400,000 |
18 | Les Asbes | 120 | Batang | 10,000 | 1,200,000 |
19 | Asbes | 80 | Lembar | 80,000 | 6,400,000 |
20 | Seng Genteng (Multi Sirap) | 180 | Lembar | 250,000 | 45,000,000 |
21 | Rabung | 20 | Lembar | 70,000 | 1,400,000 |
22 | Rangka Atap | 1 | Set | 20,000,000 | 20,000,000 |
23 | Paku | 20 | Kg | 30,000 | 600,000 |
24 | Kunci + Engsel | 1 | Set | 2,000,000 | 2,000,000 |
25 | Cat Tembok Uk. 25 Kg | 6 | Kaleng | 360,000 | 2,160,000 |
26 | Cat Minyak | 14 | Kaleng | 55,000 | 770,000 |
27 | Pipa Paralon | 4 | Batang | 70,000 | 280,000 |
28 | Kloset | 2 | Buah | 150,000 | 300,000 |
29 | Kran | 1 | Set | 300,000 | 300,000 |
30 | Mesin Air | 1 | Buah | 15,000,000 | 15,000,000 |
31 | Pintu | 2 | Buah | 1,200,000 | 2,400,000 |
32 | Jendela | 4 | Buah | 450,000 | 1,800,000 |
33 | Pintu Piber Kamar Mandi | 2 | Buah | 300,000 | 600,000 |
34 | Upah Tukang | 50,000,000 | |||
35 | Meteran + Instalasi | 1 | Set | 8,000,000 | 8,000,000 |
36 | Biaya Operasional | 9,000,000 | |||
Jumlah I | 276,820,000 | ||||
II | Pembuatan Lokasi Parkir 3 x 6 m | ||||
1 | Seng | 1 | Kodi | 950,000 | 950,000 |
2 | Semen | 20 | Zak | 70,000 | 1,400,000 |
3 | Pasir | 6 | M3 | 120,000 | 720,000 |
4 | Batu Kali | 5 | M3 | 200,000 | 1,000,000 |
5 | Upah Tukang | 1,500,000 | |||
Jumlah II | 5,570,000 | ||||
III | Perlengkapan Aula | ||||
1 | Meja | 2 | Buah | 450,000 | 900,000 |
2 | Kursi Plastik | 200 | Biji | 60,000 | 12,000,000 |
3 | Papan Tulis White Board | 1 | Buah | 500,000 | 500,000 |
Jumlah III | 13,400,000 | ||||
Jumlah Keseluruhan (I + II + III) | 295,790,000 | ||||
Hutaraja, April 2013 | |||||
PANITIA PEMBANGUNAN AULA | |||||
KELURAHAN HUTARAJA | |||||
KETUA | SEKRETARIS | BENDAHARA | |||
HENRIK HARAHAP | HASRAN NASUTION | ISNAN PULUNGAN | |||
DIKETAHUI OLEH: | DIKETAHUI OLEH, | DIKETAHUI OLEH, | |||
CAMAT MUARA BATANGTORU | LURAH HUTARAJA | KEPLING | |||
ARMAN PASARIBU, S.Sos | A B U A K H I R | SUDIRMAN NASUTION | |||
NIP. 19700805 199308 1 001 | NIP. 19600906 198201 1 004 | ||||
PENATA TK. I | |||||
Thursday, April 25, 2013
ANGGARAN BIAYA YANG DIBUTUHKAN PEMBANGUNAN AULA MASYARAKAT
Subscribe to:
Post Comments (Atom)
No comments:
Post a Comment