Scribd Logo
Upload

Welcome to Scribd!

  • Rab Masjid Mutaqin

    Uploaded by

    ronit13
    870 views5 pages
    The document is a budget plan for the construction of the Brokoh Village Mosque in 2009. It includes 7 sections outlining the various work required such as site preparation, earthworks, masonry, ceilings, floors, doors and windows, painting and railings. The total budget required is Rp1,015,255,000. It also includes a donor list for the rehabilitation of the Darul Muttaqin Mosque in Brokoh Village.

    Original Description:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document is a budget plan for the construction of the Brokoh Village Mosque in 2009. It includes 7 sections outlining the various work required such as site preparation, earthworks, masonry, ceilings, floors, doors and windows, painting and railings. The total budget required is Rp1,015,255,000. It also includes a donor list for the rehabilitation of the Darul Muttaqin Mosque in Brokoh Village.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    870 views5 pages

    Rab Masjid Mutaqin

    Uploaded by

    ronit13
    The document is a budget plan for the construction of the Brokoh Village Mosque in 2009. It includes 7 sections outlining the various work required such as site preparation, earthworks, masonry, ceilings, floors, doors and windows, painting and railings. The total budget required is Rp1,015,255,000. It also includes a donor list for the rehabilitation of the Darul Muttaqin Mosque in Brokoh Village.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 5

    RENCANA ANGGARAN BIAYA

    PEMBANGUNAN MASJID DESA BROKOH


    TAHUN 2009
    Desa
    Kecamatan
    Kabupaten
    Propinsi
    NO
    URAIAN
    1
    2
    I
    PEKERJAAN PERSIAPAN
    1 Air Kerja
    2 Alat Kerja

    : Brokoh
    : Wonotunggal
    : Batang
    : Jawa Tengah
    SAT
    3

    VOL
    4

    Is
    Is

    HARGA SATUAN
    5

    JUMLAH HARGA
    6

    600,000.00
    4,000,000.00
    SUB TOTAL I

    600,000.00
    4,000,000.00
    4,600,000.00

    II
    1
    2
    3

    PEKERJAAN TANAH
    Galian Tanah
    Uruga Tanah
    Pas. Bt Kali 1 . 6

    m3
    m3
    m3

    256.00
    62.00
    56.70

    12,000.00
    9,000.00
    263,057.20
    SUB TOTAL II

    3,072,000.00
    558,000.00
    14,915,343.24
    18,545,343.24

    III
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12

    PEKERJAAN PASANGAN
    Pas Bata 1 : 6
    Plesteran 1 : 6
    Pas. Sloof 15/20
    Fot plat
    Kolom 40/40
    Balok Lantai 50/30
    Plat Lantai 15 cm
    Balok Dag 20/35
    Plat dag 10 cm
    Tangga
    Luifel 8 cm
    Kubah 12 cm

    m2
    m2
    m3
    m3
    m3
    m3
    m3
    m3
    m3
    m3
    m3
    m3

    642.00
    1386.00
    14.60
    14.40
    40.69
    31.35
    36.10
    14.60
    37.10
    6.20
    8.22
    19.45

    53,215.00
    20,202.50
    3,368,905,29
    3,368,905.29
    3,368,905,29
    3,368,905.29
    3,368,905,29
    3,368,905,29
    3,368,905,29
    3,368,905,29
    3,368,905,29
    3,368,905,29
    SUB TOTAL III

    34,164,030.00
    28,000,665.00
    49,186,017.23
    48,512,236.18
    137,080,756.25
    105,615,180.84
    121,617,480.97
    49,186,017.23
    124,986,386.26
    20,887,212.80
    27,692,401.48
    65,525,207.89
    812,453,592.14

    IV
    1
    2
    3
    4

    PEKERJAAN PALFON
    Plafon Gipsum 9 mm + CAT
    Titik Lampu
    Stop Kontak
    MCB

    m2
    ttk
    ttk
    ttk

    2.90
    45.00
    4.00
    1.00

    100,665.00
    80,000.00
    65,000.00
    1,260,000.00
    SUB TOTAL IV

    291,899.50
    3,600,000.00
    260,000.00
    1,260,000.00
    5,411,899.50

    V
    1
    2
    3

    PEKERJAAN LANTAI + ROSTER


    Lantai Keramik 60/60
    Roster
    Pas. Lantai rabat 1 . 3 . 5 = 5 cm

    m2
    bh
    m2

    626
    48
    162.00

    75,811.25
    17,500.00
    32,598.75
    SUB TOTAL V

    47,457,842.50
    840,000.00
    5,280,997,50
    53,578,840.00

    VI
    1
    2
    3
    4
    5
    6
    7
    8
    9

    PEKERJAAN PINTU JENDELA


    Kosen kayu bengkirai
    Daun pintu panil ky bengkirai
    Daun jendela kaca bengkirai
    Engsel jendela
    Grendel jendela
    Engsel pintu
    Kunci pinti
    kait angin
    Pas kaca

    m3
    m2
    m2
    bh
    bh
    bh
    bh
    bh
    m2

    5.10
    22.40
    12.28
    64.00
    32.00
    30.00
    6.00
    64.00
    86.00

    8,731,250.00
    399,135.00
    342,150.00
    3,000.00
    4,000.00
    3,000.00
    60,000.00
    3,000.00
    67,042.50

    44,529,375.00
    8,940,624.00
    4,201,602.00
    192,000.00
    128,000.00
    90,000.00
    360,000.00
    192,000.00
    5,765,655.00

    VII
    1
    2
    3

    PEKERJAAN PENGECATAN + RAILING


    Cat Kayu
    m2
    Cat Dinding
    m2
    Railing Tangga Besi 80 cm
    m'

    92.00
    1386.00
    53.70

    SUB TOTAL VI

    64,399,256

    18,468.91
    20,579.35
    485,000.00
    SUB TOTAL VII

    1,699,139.72
    28,522,979.10
    26,044,500.00
    56,266,618.82

    TOTAL

    1,015,225,549.70

    REKAPITULASI RENCANA ANGGARAN BIAYA


    PEMBANGUNAN MASJID DESA BROKOH
    TAHUN 2009

    Desa
    Kecamatan
    Kabupaten
    Propinsi

    : Brokoh
    : Wonotunggal
    : Batang
    : Jawa Tengah

    SUB TOTAL

    PEKERJAAN PERSIAPAN

    Rp

    46,00,000,00

    SUB TOTAL

    II

    PEKERJAAN TANAH

    Rp

    18,454,343,14

    SUB TOTAL

    III

    PEKERJAAN PASANGAN

    Rp

    812,453,592,14

    SUB TOTAL

    IV

    PEKERJAAN PLAFON

    Rp

    5,411,899,50

    SUB TOTAL

    PEKERJAAN LANTAI + ROSTER

    Rp

    53,578,840,00

    SUB TOTAL

    VI

    PEKERJAAN PINTU JENDELA

    Rp

    64,399,256,00

    SUB TOTAL

    VII

    PEKERJAAN PENGECATAN + RAILING

    Rp

    56,266,618,82

    Jumlah Rp

    1,015,255,549,70

    Dibulatkan Rp

    1,015,255,000,00

    Terbilang : Satu milyar lima belas juta dua ratus lima puluh lima ribu rupiah

    PANITIA REAHAB MASJID JAMI'


    " DARUL MUTTAQIN "
    Desa Brokoh Kecamatan Wonotunggal Kab. Batang
    Ketua

    Sekretaris

    H. THOYIBIN

    SUHARDI

    DAFTAR DONATUR REHAB MASJID JAMI'


    DARUL MUTTAQIN
    DESA BROKOH KECAMATAN WONOTUNGGAL
    Sekretariat : Jl. Raya Brokoh Km. 1 Wonotunggal - Batang

    NO
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25
    26
    27
    28
    29
    30

    NAMA DONATUR

    JUMLAH

    KETERANGAN

    31
    32
    33
    34
    35

    You might also like