RENCANA ANGGARAN BELANJA

Projek : Pembuatan Kandang Kambing

Lokasi : Jawa Tengah
Pemilik : Sahabat Briliant

NO ITEM MATERIAL PEKERJAAN VOLUME SATUAN HARGA SATUAN

I Pekerjaan Atap
1 Galfalum tbl 0,25 mm pjg 4 m 32.00 lbr Rp 35,000
3 Baut roofing Screw SDA 3 cm 400.00 bj Rp 750
4 Jasa Pasang atap 90.00 m² Rp 9,000
Sub Total
II Pekerjaan Kuda-Kuda
1 Besi L 50/50/5 10.70 btg Rp 205,000
2 Gordeng CNP 75 17.00 btg Rp 112,500
3 Dudukan gordeng Besi L 50/50/5 1.00 btg Rp 205,000
4 Baut 3/4' x 3 cm 76.00 bj Rp 350
5 Besi Ø 8 mm SNI 1.00 btg Rp 32,000
6 Full Drat Ø 8 mm 1.00 btg Rp 75,000
7 Mur Baut Ø 8 mm 72.00 bj Rp 3,500
6 Jasa Pekerjaan Kuda-Kuda 225.00 kg Rp 8,000
Sub Total
III Pekerjaan Peyangga
1 Besi UMP 65/42/5 8.00 btg Rp 400,000
2 Umpak 16.00 bj Rp 50,000
3 Plat 15/15/8 16.00 lbr Rp 15,000
4 Besi L 50/50/5 0.50 btg Rp 205,000
5 Dinabolt 10' x 70 mm 52.00 bj Rp 7,500
6 Jasa Pekerjaan Penyangga 336.00 kg Rp 8,000
Sub Total
IV Pekerjaan Penyekat
1 Hollo 50/50/2 5.00 btg Rp 175,000
2 Holl 40/40/1,2 5.00 btg Rp 59,000
3 Hollo 20/40/1,2 55.00 btg Rp 45,000
4 Wiremash m6 75.00 m³ Rp 27,600
5 Baut roofing Screw SDA 4 cm 500.00 bj Rp 950
6 Engsel 60.00 bj Rp 5,000
7 Grendel 30.00 bj Rp 5,000
8 Besi L 50/50/5 0.25 btg Rp 205,000
9 Jasa Pekerjaan Penyekat 493.00 kg Rp 8,000
Sub Total
V Pekerjaan Tower Air
1 Besi UMP 65/42/5 1.00 btg Rp 400,000
2 Besi L 50/50/5 3.00 btg Rp 205,000
3 Umpak 3.00 bj Rp 50,000
4 Plat 15/15/8 2.00 lbr Rp 15,000
5 Dinabolt 10' x 70 mm 4.00 bj Rp 7,500
6 Mur Baut Ø 10 mm 6.00 bj Rp 4,000
7 Jasa Pekerjaan Tower Air 106.00 kg Rp 8,000
NO ITEM MATERIAL PEKERJAAN VOLUME SATUAN HARGA SATUAN
Sub Total
VI Pekerjaan Sanitasi
1 Tangki Air 300 lt 1.00 unit Rp 500,000
2 Pipa air 3/4' 4.25 btg Rp 40,000
3 krat 3/4' 30.00 bj Rp 9,500
4 Sambungan T 3/4' 30.00 bj Rp 4,500
5 Sok Drat 3/4' 30.00 bj Rp 4,500
6 Elbow 3/4' 6.00 bj Rp 5,000
7 Dop 3/4' 4.00 bj Rp 5,000
8 Gibol Joint 3/4' 1.00 bj Rp 8,500
9 Lem 1.00 bj Rp 7,500
10 Jasa Pekerjaan Sanitasi 1.00 ls Rp 400,000
Sub Total
VII Pekerjaan Lantai Kandang
1 Kayu Gelagar 6/12, Glugu Tua 60.00 m Rp 20,000
2 Bambu apus 50 mm 214.00 bj Rp 300
3 Paku 2 cm 428.00 bj Rp 50
4 Baut Ø 8 mm panjang 14 cm 32.00 bj Rp 6,500
5 Jasa Pekerjaan Lantai Kandang 1.00 ls Rp 400,000
Sub Total
VIII Pekerjaan Tempat Makan dan Minum
1 Besi L 50/50/5 0.50 btg Rp 205,000
2 Kayu 4/6, Jawa Keras 30.00 m Rp 9,000
3 Papan 1 x 30, Kayu Jawa Keras 69.16 m Rp 9,000
4 Paku 3 cm 320.00 bj Rp 50
5 Paku 4 cm 64.00 bj Rp 60
6 Mur Baut Ø 8 mm 16.00 bj Rp 3,500
7 Mur Baut Ø 8 mm panjang 6 cm 20.00 bj Rp 3,500
8 Ember Elastis 30.00 bj Rp 20,000
9 Jasa Pekerjaan Tempat Makan dan Minum 1.00 ls Rp 750,000
Sub Total
IX Pekerjaan Urin
1 Kayu 4/6, Jawa Keras 116.00 m Rp 9,000
2 Kayu 6/12, Glugu Tua 8.80 m Rp 20,000
3 Umpak 8.00 bj Rp 50,000
4 Polykarbonat 18.00 m² Rp 72,000
5 Kassa Alumunium 2.25 m² Rp 90,000
6 Pipa PVC 4' 3.75 btg Rp 163,000
7 Paku 8 cm 200.00 bj Rp 70
8 Mur Baut Ø 8 mm 6.00 bj Rp 3,500
9 Penjepit Bambu 27.00 m Rp 300
10 Paku 2 cm 60.00 bj Rp 50
11 Jasa Pekerjaan Urin 1.00 ls Rp 400,000
Sub Total
X Pekerjaan Paving 27.00 m² Rp 40,000
Sub Total
XI Pekerjaan Finishing
NO ITEM MATERIAL PEKERJAAN VOLUME SATUAN HARGA SATUAN
1 Cat Besi 84.00 m² Rp 10,000
2 Cat Kayu 1.00 ls Rp 300,000
Sub Total
XII Transportasi Material Jadi ke Lokasi 1.00 ls Rp 2,000,000
Sub Total
Grand Total
ng Kambing

JUMLAH

Rp 1,120,000
Rp 300,000
Rp 810,000
Rp 2,230,000

Rp 2,193,500
Rp 1,912,500
Rp 205,000
Rp 26,600
Rp 32,000
Rp 75,000
Rp 252,000
Rp 1,800,000
Rp 6,137,600

Rp 3,200,000
Rp 800,000
Rp 240,000
Rp 102,500
Rp 390,000
Rp 2,688,000
Rp 7,420,500

Rp 875,000
Rp 295,000
Rp 2,475,000
Rp 2,070,000
Rp 475,000
Rp 300,000
Rp 150,000
Rp 51,250
Rp 3,944,000
Rp 10,635,250

Rp 400,000
Rp 615,000
Rp 150,000
Rp 30,000
Rp 30,000
Rp 24,000
Rp 848,000
 JUMLAH
Rp 2,097,000

Rp 500,000
Rp 170,000
Rp 285,000
Rp 135,000
Rp 135,000
Rp 30,000
Rp 20,000
Rp 8,500
Rp 7,500
Rp 400,000
Rp 1,691,000

Rp 1,200,000
Rp 64,200
Rp 21,400
Rp 208,000
Rp 400,000
Rp 1,893,600

Rp 102,500
Rp 270,000
Rp 622,440
Rp 16,000
Rp 3,840
Rp 56,000
Rp 70,000
Rp 600,000
Rp 750,000
Rp 2,490,780

Rp 1,044,000
Rp 176,000
Rp 400,000
Rp 1,296,000
Rp 202,500
Rp 611,250
Rp 14,000
Rp 21,000
Rp 8,100
Rp 3,000
Rp 400,000
Rp 4,175,850
Rp 1,080,000
Rp 1,080,000
 JUMLAH
Rp 840,000
Rp 300,000
Rp 1,140,000
Rp 2,000,000
Rp 2,000,000
Rp 42,991,580