ANGGARAN BIAYA

ANGGARAN BIAYA 
Nama Proyek: Pembangunan Komplek Pesantren Pasambangan Jati
Alamat Proyek: Blok Simuprit RT 02 RW 02 
 Desa Penpen Kecamatan Mundu Kabupaten Cirebon

No.	Jenis Barang dan Tenaga	Satuan		Harga Satuan			Jumlah (Rp)
				(@Rp)
1	Batu Kali	150	rit	210,00			31,500,000
2	Batu Merah	180000	biji	400			72,000,000
3	Besi 10 inch	2000	bt	45,000			90,000,000
4	Besi 12 inch	800	bt	49,000			39,200,000
5	Besi 8 inch	3000	bt	28,000			84,000,000
6	Besi 6 inch	900	bt	16,000			14,000,000
7	Besi 16 inch	120	bt	76,000			9,000,000
8	Besi Pagar	115	m	700,000			80,500,000
9	Pasir Pasang	3000	rit	180,000			540,000,000
10	Pasir Urug	147	rit	160,000			23,000,000
11	Seplit (batu beton)	340	rit	500,000			170,000,000
12	Kayu Kusen Kamper	50	kubik	4,500,000			225,000,000
13	Kayu Kap	40	kubik	2,500,000			100,000,000
14	Kayu Reng	400	ikat	200,000			80,000,000
15	Kayu Kaso 5 x 7 cm	750	ikat	120,000			28.800.000
16	Kayu Kaso 4 x 6 cm	288	ikat	80,000			23.040.000
17	Papan Risplang	48	bt	80,000			90,000,000
18	Papan Cor	2500	batang	25,000			62,500,000
19	Semen	5000	sak	50,000			250,000,000
20	Kawat Tali	400	kg	15,000			6,000,000
21	Paku	1500	kg	16,000			24,000,000
22	Keramik	1500	m2	48,000			72,000,000
23	Daun Jendela	340	stel	450,000			153,000,000
24	Daun Pintu	90	stel	2,000,000			180,000,000
25	Plamur Tembok	50	kaleng	210,000			10,500,000
26	Menie Kayu	20	kaleng	25,000			500,000
27	Cat Tembok 25 kg	65	kaleng	370,000			24,050,000
28	Cat Kayu ukuran 1 kg	145	kaleng	60,000			8,700,000
29	Plamir Kayu (Impra)	35	Kaleng	50,000			1,750,000
30	Karpus	980	biji	5,000			4,900,000
31	Genteng Munir	32600	buah	3,000			97,800,000
32	Triplek	500	lembar	120,000			60,000,000
33	Paralon 2 in	300	batang	45,000			13,500,000
34	Bilboard 2 x 4 m	60	buah	350,00			21,000,000
35	Paving Blok	300	m	35,000			10,000,000
36	Tenaga Tukang 15org	1080	hari	45,000			729,000,000
37	Tenaga Kernet 45org	1080	hari	35,000			1,701,000,000
JUMLAH TOTAL							5,130,000,000
REKAPITULASI ANGGARAN BIAYA :
1.	Jumlah Material						2,700,240,000
2.	Jumlah Tenaga Kerja						2,430,000,000
Jumlah Total							5,130,000,000

Terbilang : Lima Milyard Seratus Tiga Puluh Juta Rupiah.

                                                                                            

                                                                                              Cirebon, Februari 2012

             Ketua,                                                     Sekretaris,   

  KH. Muchlis Abdillah, SH                Muhamad Mukhtar Zaedin

 

Rek Infak: Mandiri Syariah:0230 11 6804. BNI Syariah:0169 88 7806. BRI:0406-10-000-762531. BRI:0406-01-000-966533. BCA:3740616021. SEMOGA BERKAH dan BERMANFAAT.