PENGAJUAN ANGGARAN BIAYA TAHAP 3

PEMBANGUNAN GOR
DESA CIBEUSI KECAMATAN CIATER KABUPATEN SUBANG
TAHUN ANGGARAN 2025

NO URAIAN VOL SAT HARGA SATUAN

1 2 3 4 5
I Pekerjaan Persiapan
01 Mesin Las Rino 0 Unit Rp 3,250,000
BOSCH Mesin Bor Impact GSB 13 RE
02 0 Unit Rp 1,775,000
Professional 650 W
BOSCH Gerinda Tangan GWS 9-100 P
03 0 Unit Rp 1,885,000
Professional 900 W
KOBELCO Kawat Las LB-52-18 Series
04 LB-52-18 A WS E7018/JIS D 5016 3.2mm 0 Pcs Rp 321,000
1 Pack (5Kg)
Sub Total I (Persiapan)
II BAHAN/BELANJA MATRIAL
01 Besi 12 Full 0 Btg Rp 130,000
02 Besi 10 Full 0 Btg Rp 92,500
03 Besi 8 Full 0 Btg Rp 59,000
04 Papan Cor 0 M3 Rp 2,250,000
05 Kaso-Kaso 0 M3 Rp 2,400,000
06 Pasir Cor 0 Mobil Rp 1,200,000
07 Batu Pecah 0 Mobil Rp 1,200,000
08 Semen 3 Roda (40Kg) 44 Zak Rp 67,000
09 Bondex 0 M2 Rp 129,500
10 Besi Wiermesh 0 M2 Rp 88,400
11 Bata Ringan (HBl 10 Cm) 0 M3 Rp 700,000
12 Semen Mortal 0 Zak Rp 75,000
13 Kawat Tali 0 Kg Rp 20,000
14 Pasir Ayak 6 Mobil Rp 900,000
15 Bahan Peredam 51 Roll Rp 454,000
16 Besi U 10 P 6 M 0 Btg Rp 787,000
17 Besi C 8 P 6 M 0 Btg Rp 336,000
18 Besi C 6 P 6 M 46 Btg Rp 289,000
19 Besi Holo 72 Btg Rp 295,000
20 Atap PVC Alderon R830 6 Lembar Rp 1,134,000
21 Batu Alderon 8 Fex Rp 121,000
22 Cat Kemtone Interior 20 Kg 0 Galon Rp 1,850,000
23 Kuas Roll 6 Bh Rp 45,000
24 Cat Besi Avian 2 Galon Rp 107,000
25 Kuas 2 In 8 Bh Rp 25,000
26 Bak Cat 4 Bh Rp 35,500
 27 Kabel Nym 2X1,5 mm 4 Roll Rp 241,000
28 Lampu Lig Panasonic 6 Bh Rp 176,000
29 Tiner Kobra 1 Liter 1 Galon Rp 212,000
30 Nippon Resibon Cuting whell 5 Bh Rp 82,000
31 Kayu Balokan 1 M3 Rp 4,000,000
32 Papan Misplang 0.25 M3 Rp 4,000,000
33 Reng Kayu 400 M Rp 3,000
34 Genteng Jatiwangi 1092 Bh Rp 5,000
35 Bumbung Genteng 30 Bh Rp 10,000
36 Bubung Alderon 0 Bh Rp 185,000
37 Kusen Kaca 1 pintu Almunium 4 Set Rp 1,750,000
38 Ember 0 Bh Rp 15,000
39 Benang 0 Bh Rp 10,000
40 Paku 7 0 Kg Rp 25,000
41 Paku 5 0 Kg Rp 25,000
Sub Total II
III UPAH KERJA
01 Upah Tukang 23 HOK Rp 140,000
02 Upah Pekerja/Laden 185 HOK Rp 130,000
Sub Total III

JUMLAH TOTAL SUB I,II dan III

Rp -
Rp -

Rp -

Rp -

Rp -

Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 2,948,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 5,400,000
Rp 23,154,000
Rp -
Rp -
Rp 13,294,000
Rp 21,240,000
Rp 6,804,000
Rp 968,000
Rp -
Rp 270,000
Rp 214,000
Rp 200,000
Rp 142,000
Rp 964,000
Rp 1,056,000
Rp 212,000
Rp 410,000
Rp 4,000,000
Rp 1,000,000
Rp 1,200,000
Rp 5,460,000
Rp 300,000
Rp -
Rp 7,000,000
Rp -
Rp -
Rp -
Rp -
Rp 96,236,000

Rp 3,220,000
Rp 24,050,000
Rp 27,270,000

Rp 123,506,000