Rencana Anggaran Biaya Musholah Al Ikhlass

NO.	JENIS MATERIAL	KEBUTUHAN	SATUAN	HARGA SATUAN	HARGA TOTAL
1	Keramik	85	m2	Rp 30,000.00	Rp 2,550,000.00
2	Balok kayu 6X12	15	batang	Rp 200,000.00	Rp 3,000,000.00
3	Balok kayu12X12	6	batang	Rp 300,000.00	Rp 1,800,000.00
4	Kusen pintu	1	unit	Rp 600,000.00	Rp 600,000.00
5	Daun pintu	2	unit	Rp 200,000.00	Rp 400,000.00
6	Besi pipa 2" SS	12	batang	Rp 312,000.00	Rp 3,744,000.00
7	Besi pipa 1,5" SS	5	batang	Rp 235,000.00	Rp 1,175,000.00
8	Besi pipa 1" SS	17	batang	Rp 128,000.00	Rp 2,176,000.00
9	Besi sloof 12"	35	batang	Rp 50,000.00	Rp 1,750,000.00
10	Kubah	1	unit	Rp 4,500,000.00	Rp 4,500,000.00
11	Kuda-kuda baja ringan+Genteng	82	m2	Rp 300,000.00	Rp 24,600,000.00
12	Batu kali	6	m3	Rp 200,000.00	Rp 1,200,000.00
13	Batu bata merah	3500	buah	Rp 350.00	Rp 1,225,000.00
14	Pasir	15	m3	Rp 200,000.00	Rp 3,000,000.00
15	Batu koral	1	m3	Rp 200,000.00	Rp 200,000.00
				SUB TOTAL	Rp 51,920,000.00
1	Ongkos tukang	85	m2	Rp 100,000.00	Rp 8,500,000.00
				SUB TOTAL	Rp 60,420,000.00
2	Biaya tak terduga	1	20%	Rp 12,084,000.00	Rp 12,084,000.00
				GRAND TOTAL	Rp 72,504,000.00