RENCANA ANGGARAN BIAYA

RENOVASI MUSHOLLA AL ISLAH

PERUM PURI TAMARIN PISANGAN JAYA SEPATAN

NO PEKERJAAN VOLUME SATUAN UPAH

A Toilet dan Tempat Wudhu Laki-laki

Pekerjaan galian 1.488 m³ Rp 50,000

Pekerjaan pondasi ceker ayam 0.648 m³ Rp 1,500,000
Pekerjaan sloof 0.84 m³ Rp 1,500,000
Pekerjaan dinding bata 48 m² Rp 45,000
Pekerjaan kolom beton 18 m¹ Rp 35,000
Pekerjaan plester 96 m² Rp 40,000
Pekerjaan aci 96 m² Rp 21,000
Pekerjaan Instalasi pipa 30 m¹ Rp 15,000
Pekerjaan keramik lantai 15 m² Rp 65,000
Pekerjaan keramik dinding 5 m² Rp 65,000
Pekerjaan waterproofing dak atas 10 m² Rp 45,000
Pekerjaan cat dinding 96 m² Rp 15,000
Pekerjaan sanitair + instalasi toren air 1 Ls Rp 800,000
Pekerjaan pintu toilet 1 unit Rp 750,000

B Toilet dan Tempat Wudhu Wanita

Pekerjaan galian 1.488 m³ Rp 50,000

Pekerjaan pondasi ceker ayam 0.648 m³ Rp 1,500,000
Pekerjaan sloof 0.84 m³ Rp 1,500,000
Pekerjaan dinding bata 48 m² Rp 45,000
Pekerjaan kolom beton 18 m¹ Rp 35,000
Pekerjaan plester 96 m² Rp 40,000
Pekerjaan aci 96 m² Rp 21,000
Pekerjaan Instalasi pipa 30 m¹ Rp 15,000
Pekerjaan keramik lantai 15 m² Rp 65,000
Pekerjaan keramik dinding 5 m² Rp 65,000
Pekerjaan waterproofing dak atas 10 m² Rp 45,000
Pekerjaan cat dinding 96 m² Rp 15,000
Pekerjaan sanitair + instalasi toren air 1 Ls Rp 800,000
Pekerjaan pintu toilet 1 unit Rp 750,000

C Dinding Pagar Keliling Musholla

Pekerjaan galian 2.496 m³ Rp 50,000

Pekerjaan pondasi ceker ayam 1.296 m³ Rp 1,500,000
 Pekerjaan sloof 1.2 m³ Rp 1,500,000
Pekerjaan dinding bata 45 m² Rp 45,000
Pekerjaan kolom beton 18 m¹ Rp 35,000
Pekerjaan plester 90 m² Rp 40,000
Pekerjaan aci 90 m² Rp 21,000
Pekerjaan cat dinding 90 m² Rp 15,000

D Pintu Gerbang Musholla

Pekerjaan dinding bata 8 m² Rp 45,000

Pekerjaan kolom beton 16 m¹ Rp 35,000
Pekerjaan plester 32 m² Rp 40,000
Pekerjaan aci 32 m² Rp 21,000
Pekerjaan cat dinding 32 m² Rp 15,000
Pintu gerbang sliding stainless 1 Unit Rp 5,000,000

E Aula
Pekerjaan galian 0.96 m³ Rp 50,000
Pekerjaan pondasi ceker ayam 0.96 m³ Rp 1,500,000
Pekerjaan tiang beton 20 m¹ Rp 150,000
Pekerjaan tambahan talang beton musholla 2.4 m³ Rp 1,500,000
Pekerjaan dinding parapet talang 10 m² Rp 45,000
Pekerjaan plester dinding parapet 20 m² Rp 40,000
Pekerjaan aci dinding parapet 20 m² Rp 21,000
Pekerjaan plester aci tiang beton 60 m² Rp 150,000
Pekerjaan waterproofing talang 20 m² Rp 45,000
pekerjaan cat 40 m² Rp 15,000
Pekerjaan rangka atap 150 m² Rp 150,000
Pekerjaan atap alderon 150 m² Rp 35,000
Pekerjaan cat duco rangka atap 150 m² Rp 50,000
Urugan lantai aula 30 m³ Rp 150,000
Bata pembatas urugan 40 m¹ Rp 25,000
Pekerjaan keramik lantai aula 100 m² Rp 65,000

Total
 ¹²³

MATERIAL JUMLAH UPAH JUMLAH MATERIAL

Rp 200,000 Rp 74,400 Rp 297,600

Rp 3,000,000 Rp 972,000 Rp 1,944,000
Rp 5,000,000 Rp 1,260,000 Rp 4,200,000
Rp 100,000 Rp 2,160,000 Rp 4,800,000
Rp 115,000 Rp 630,000 Rp 2,070,000
Rp 80,000 Rp 3,840,000 Rp 7,680,000
Rp 10,000 Rp 2,016,000 Rp 960,000
Rp 25,000 Rp 450,000 Rp 750,000
Rp 250,000 Rp 975,000 Rp 3,750,000
Rp 250,000 Rp 325,000 Rp 1,250,000
Rp 165,000 Rp 450,000 Rp 1,650,000
Rp 45,000 Rp 1,440,000 Rp 4,320,000
Rp 200,000 Rp 800,000 Rp 200,000
Rp 150,000 Rp 750,000 Rp 150,000

Rp 200,000 Rp 74,400 Rp 297,600

Rp 3,000,000 Rp 972,000 Rp 1,944,000
Rp 5,000,000 Rp 1,260,000 Rp 4,200,000
Rp 100,000 Rp 2,160,000 Rp 4,800,000
Rp 115,000 Rp 630,000 Rp 2,070,000
Rp 80,000 Rp 3,840,000 Rp 7,680,000
Rp 10,000 Rp 2,016,000 Rp 960,000
Rp 25,000 Rp 450,000 Rp 750,000
Rp 250,000 Rp 975,000 Rp 3,750,000
Rp 250,000 Rp 325,000 Rp 1,250,000
Rp 165,000 Rp 450,000 Rp 1,650,000
Rp 45,000 Rp 1,440,000 Rp 4,320,000
Rp 200,000 Rp 800,000 Rp 200,000
Rp 150,000 Rp 750,000 Rp 150,000

Rp 200,000 Rp 124,800 Rp 499,200

Rp 3,000,000 Rp 1,944,000 Rp 3,888,000
Rp 5,000,000 Rp 1,800,000 Rp 6,000,000
Rp 100,000 Rp 2,025,000 Rp 4,500,000
Rp 115,000 Rp 630,000 Rp 2,070,000
Rp 80,000 Rp 3,600,000 Rp 7,200,000
Rp 10,000 Rp 1,890,000 Rp 900,000
Rp 45,000 Rp 1,350,000 Rp 4,050,000

Rp 100,000 Rp 360,000 Rp 800,000

Rp 115,000 Rp 560,000 Rp 1,840,000
Rp 80,000 Rp 1,280,000 Rp 2,560,000
Rp 10,000 Rp 672,000 Rp 320,000
Rp 45,000 Rp 480,000 Rp 1,440,000
Rp 10,000,000 Rp 5,000,000 Rp 10,000,000

Rp 200,000 Rp 48,000 Rp 192,000

Rp 3,000,000 Rp 1,440,000 Rp 2,880,000
Rp 500,000 Rp 3,000,000 Rp 10,000,000
Rp 5,000,000 Rp 3,600,000 Rp 12,000,000
Rp 100,000 Rp 450,000 Rp 1,000,000
Rp 80,000 Rp 800,000 Rp 1,600,000
Rp 10,000 Rp 420,000 Rp 200,000
Rp 50,000 Rp 9,000,000 Rp 3,000,000
Rp 165,000 Rp 900,000 Rp 3,300,000
Rp 45,000 Rp 600,000 Rp 1,800,000
Rp 250,000 Rp 22,500,000 Rp 37,500,000
Rp 245,000 Rp 5,250,000 Rp 36,750,000
Rp 100,000 Rp 7,500,000 Rp 15,000,000
Rp 75,000 Rp 4,500,000 Rp 2,250,000
Rp 85,000 Rp 1,000,000 Rp 3,400,000
Rp 250,000 Rp 6,500,000 Rp 25,000,000

Rp 121,508,600 Rp 269,982,400