RANCANGAN ANGGARAN BIAYA

PEMBANGUNAN MUSHOLLA
PONDOK PESANTREN BABUL-KHAIRI BATU NAPAL
KAMPONG BATU NAPAL, KECAMATAN SULTAN DAULAT, KOTA SUBULUSSALAM

HARGA SATUAN
NO NAMA KEGIATAN VOLUME JUMLAH KET
/RP
1 2 3 4 5 6
1 BATU CADAS 10 TRUCK 1,000,000 10,000,000
2 KORAL 6 L300 250,000 1,500,000
3 SERTU 15 L300 150,000 2,250,000
4 PASIR 20 L300 150,000 3,000,000
5 BESI Uk. 16 mm 200 Btg 90,000 18,000,000
6 BESI Uk.5 mm 150 Btg
7 BESI PENGIKAT 1 Glg
8 SEMEN 400 Sak 65,000 26,000,000
9 BATU BATA 30000 Biji 650 19,500,000
10 BROTI Uk. 5X7 M 3 Kubik
11 BROTI Uk.5X10 M 50 Btg
12 SENG 15 Kodi 1,000,000 15,000,000
13 PAKU SENG 20 Kotak 25,000 500,000
14 PAKU Uk. 5 Inchi 10 Kg 20,000 200,000
15 PAKU Uk. 4 Inchi 10 Kg 20,000 200,000
16 PAKU Uk. 3 Inchi 5 Kg 20,000 100,000
17 PAKU Uk. 2,5 Inchi 10 Kg 20,000 200,000
18 PAKU Uk. 2 Inchi 10 Kg 20,000 200,000
19 PAPAN MAL 150 Lbr 25,000 3,750,000
20 PAPAN Uk. 25 Cm 100 lbr 27,000 2,700,000
21 CANGKUL 5
22 SEKOP 5
23 MARTIL 5 40,000 200,000
24 GERGAZI 3
25 BECAK SORONG 3 500,000 1,500,000
26 SELANG KECIL 50 M
27 SELANG AIR 100 M
28 SEWA MOLEN 1
29 PLAFON 240 M 160,000 38,400,000
30 KERAMIK 240 Kotak 80,000 19,200,000
31 SENDOK SEMEN 5
32 SENDOK PLASTER 5
33 PENUTUP SENG 30 Lbr
34 ONGKOS TUKANG 1 75,000,000 75,000,000
35 BIAYA LAIN-LAIN 1 15,000,000 15,000,000
TOTAL 252,400,000