ESTIMASI ANGGARAN

RENOVASI PONDOK PESANTREN NURUL HUDA PUTRA

NO Nama Volume satuan Harga Jumlah keterangan

1 Bata 5760 biji Rp 1,000 Rp 5,760,000

2 K. Kusen 20 batang Rp 152,000 Rp 3,040,000

3 K.Pintu dan Jendela 18 batang Rp 131,000 Rp 2,358,000

7 batang Rp 80,000 Rp 560,000

13 batang Rp 70,000 Rp 910,000

4 Besi
18 batang Rp 60,000 Rp 1,080,000

30 batang Rp 30,000 Rp 900,000

5 Semen 75 sak Rp 56,000 Rp 4,200,000

6 Pasir 10 Dam Rp 800,000 Rp 8,000,000

7 Batu Belah 1 Dam Rp 1,200,000 Rp 1,200,000

8 Batu Split 2 Colt Rp 600,000 Rp 1,200,000

9 Papan Cor 50 Lembar Rp 20,000 Rp 1,000,000

10 Bambu 40 Batang Rp 15,000 Rp 600,000

11 Usuk 50 batang Rp 20,000 Rp 1,000,000

12 Reng 8 iket Rp 275,000 Rp 2,200,000

13 Keramik 148 Dus Rp 55,000 Rp 8,140,000

14 Kuku Macan 260 biji Rp 10,000 Rp 2,600,000

15 K. Penglari 10 Batang Rp 88,000 Rp 880,000

16 Kaca 12 Lembar Rp 50,000 Rp 600,000

17 Risplang 10 Lembar Rp 20,000 Rp 200,000

18 Cat Tembok 2 Pil Rp 800,000 Rp 1,600,000

NO Nama Volume satuan Harga Jumlah keterangan

19 Siler 1 Pil Rp 1,200,000 Rp 1,200,000

20 Kanopi 60 Rp 300,000 Rp 18,000,000

21 Tanah Urug 3 Dam Rp 300,000 Rp 900,000

22 Cat Kayu 10 Liter Rp 75,000 Rp 750,000

23 P.Pintu 6 Psng Rp 200,000 Rp 1,200,000

24 Kabel 4 gulung Rp 150,000 Rp 600,000

25 Engsel Pintu 6 Buah Rp 50,000 Rp 300,000

26 Engsel Jendela 12 Buah Rp 35,000 Rp 420,000

27 Hendel Pintu 6 Buah Rp 25,000 Rp 150,000

28 Tangan Gareng 12 Buah Rp 35,000 Rp 420,000

Paku
10 Kg Rp 20,000 Rp 200,000
29 Paku
7 Kg Rp 20,000 Rp 140,000
Paku
2 Kg Rp 20,000 Rp 40,000

30 Benang 1 Pak Rp 50,000 Rp 50,000

31 Amplas 5 m Rp 10,000 Rp 50,000

32 Saklar 9 biji Rp 15,000 Rp 135,000

33 Mangkok S 12 biji Rp 3,000 Rp 36,000

34 Stop Kontak 3 biji Rp 25,000 Rp 75,000

35 Paralon Kabel 7 batang Rp 20,000 Rp 140,000

36 T. Dus 9 biji Rp 3,000 Rp 27,000

37 Bendrat 10 kg Rp 20,000 Rp 200,000

38 Strimin 2 m Rp 20,000 Rp 40,000

39 Cangkul 1 biji Rp 100,000 Rp 100,000

NO Nama Volume satuan Harga Jumlah keterangan

40 Sekop 1 biji Rp 75,000 Rp 75,000

41 Kuas 10 biji Rp 5,000 Rp 50,000

42 Rol 2 biji Rp 40,000 Rp 80,000

43 T. Lampu 9 biji Rp 15,000 Rp 135,000

44 Lampu 9 biji Rp 70,000 Rp 630,000

45 isolasi 5 biji Rp 5,000 Rp 25,000

46 Cat No Drop 2 Galon Rp 235,000 Rp 470,000

47 Plavon PVC 110 meter Rp 180,000 Rp 19,800,000

48 Ember 20 biji Rp 5,000 Rp 100,000

49 Batu Alam Saka 25 cm Rp 150,000 Rp 3,750,000

Total
Rp 98,316,000
 ESTIMASI ANGGARAN
RENOVASI PONDOK PESANTREN NURUL HUDA PUTRA
NO Nama Volume satuan Harga Jumlah Total RAB

1 Bata 5760 biji Rp 1,000 Rp 5,760,000 Rp 17,280,000

2 K. Kusen 20 batang Rp 152,000 Rp 3,040,000 Rp 9,120,000

3 K.Pintu dan Jendela 18 batang Rp 131,000 Rp 2,358,000 Rp 7,074,000

7 batang Rp 80,000 Rp 560,000 Rp 1,680,000

13 batang Rp 70,000 Rp 910,000 Rp 2,730,000

4 Besi
18 batang Rp 60,000 Rp 1,080,000 Rp 3,240,000

30 batang Rp 30,000 Rp 900,000 Rp 2,700,000

5 Semen 75 sak Rp 56,000 Rp 4,200,000 Rp 12,600,000

6 Pasir 10 Dam Rp 800,000 Rp 8,000,000 Rp 24,000,000

7 Batu Belah 1 Dam Rp 1,200,000 Rp 1,200,000 Rp 3,600,000

8 Batu Split 2 Colt Rp 600,000 Rp 1,200,000 Rp 3,600,000

9 Papan Cor 50 Lembar Rp 20,000 Rp 1,000,000 Rp 3,000,000

10 Bambu 40 Batang Rp 15,000 Rp 600,000 Rp 1,800,000

11 Usuk 50 batang Rp 20,000 Rp 1,000,000 Rp 3,000,000

12 Reng 8 iket Rp 275,000 Rp 2,200,000 Rp 6,600,000

13 Keramik 148 Dus Rp 55,000 Rp 8,140,000 Rp 24,420,000

14 Kuku Macan 260 biji Rp 10,000 Rp 2,600,000 Rp 7,800,000

15 K. Penglari 10 Batang Rp 88,000 Rp 880,000 Rp 2,640,000

16 Kaca 12 Lembar Rp 50,000 Rp 600,000 Rp 1,800,000

17 Risplang 10 Lembar Rp 20,000 Rp 200,000 Rp 600,000

18 Cat Tembok 2 Pil Rp 800,000 Rp 1,600,000 Rp 4,800,000

NO Nama Volume satuan Harga Jumlah Total RAB

19 Siler 1 Pil Rp 1,200,000 Rp 1,200,000 Rp 3,600,000

20 Kanopi 60 Rp 300,000 Rp 18,000,000 Rp 54,000,000

21 Tanah Urug 3 Dam Rp 300,000 Rp 900,000 Rp 2,700,000

22 Cat Kayu 10 Liter Rp 75,000 Rp 750,000 Rp 2,250,000

23 P.Pintu 6 Psng Rp 200,000 Rp 1,200,000 Rp 3,600,000

24 Kabel 4 gulung Rp 150,000 Rp 600,000 Rp 1,800,000

25 Engsel Pintu 6 Buah Rp 50,000 Rp 300,000 Rp 900,000

26 Engsel Jendela 12 Buah Rp 35,000 Rp 420,000 Rp 1,260,000

27 Hendel Pintu 6 Buah Rp 25,000 Rp 150,000 Rp 450,000

28 Tangan Gareng 12 Buah Rp 35,000 Rp 420,000 Rp 1,260,000

Paku
10 Kg Rp 20,000 Rp 200,000 Rp 600,000
29 Paku
7 Kg Rp 20,000 Rp 140,000 Rp 420,000
Paku
2 Kg Rp 20,000 Rp 40,000 Rp 120,000

30 Benang 1 Pak Rp 50,000 Rp 50,000 Rp 150,000

31 Amplas 5 m Rp 10,000 Rp 50,000 Rp 150,000

32 Saklar 9 biji Rp 15,000 Rp 135,000 Rp 405,000

33 Mangkok S 12 biji Rp 3,000 Rp 36,000 Rp 108,000

34 Stop Kontak 3 biji Rp 25,000 Rp 75,000 Rp 225,000

35 Paralon Kabel 7 batang Rp 20,000 Rp 140,000 Rp 420,000

36 T. Dus 9 biji Rp 3,000 Rp 27,000 Rp 81,000

37 Bendrat 10 kg Rp 20,000 Rp 200,000 Rp 600,000

38 Strimin 2 m Rp 20,000 Rp 40,000 Rp 120,000

39 Cangkul 1 biji Rp 100,000 Rp 100,000 Rp 300,000

NO Nama Volume satuan Harga Jumlah Total RAB

40 Sekop 1 biji Rp 75,000 Rp 75,000 Rp 225,000

41 Kuas 10 biji Rp 5,000 Rp 50,000 Rp 150,000

42 Rol 2 biji Rp 40,000 Rp 80,000 Rp 240,000

43 T. Lampu 9 biji Rp 15,000 Rp 135,000 Rp 405,000

44 Lampu 9 biji Rp 70,000 Rp 630,000 Rp 1,890,000

45 isolasi 5 biji Rp 5,000 Rp 25,000 Rp 75,000

46 Cat No Drop 2 Galon Rp 235,000 Rp 470,000 Rp 1,410,000

47 Plavon PVC 110 meter Rp 180,000 Rp 19,800,000 Rp 59,400,000

48 Ember 20 biji Rp 5,000 Rp 100,000 Rp 300,000

49 Batu Alam Saka 25 cm Rp 150,000 Rp 3,750,000 Rp 11,250,000

Anggaran Tak Terduga Rp 3,000,000 Rp 3,000,000

Total
Rp 101,316,000 Rp 297,948,000
ESTIMASI ANGGARAN
RENOVASI PP NURUL HUDA

NO URAIAN NAMA JUMLAH ONGKOS Lama Pengerjaan Total

1 Pengerjaan Kayu Tukang 1 Rp 130,000 30 Rp 3,900,000

2 Tukang 5 Rp 130,000 50 Rp 32,500,000

Pengerjaan Proyek
Kenek 3 Rp 110,000 50 Rp 16,500,000

TOTAL Rp 52,900,000

TOTAL ANGGARAN BIAYA LOGISTIK DAN OPERASIONAL TUKANG

PONDOK PESANTREN NURUL HUDA PUTRA

NO URAIAN TOTAL
1 LOGISTIK Rp 98,316,000

2 OPERASIONAL TUKANG Rp 52,900,000

TOTAL Rp 151,216,000
 ESTIMASI ANGGARAN
RENOVASI PP NURUL HUDA

NO URAIAN NAMA JUMLAH ONGKOS Waktu Total

1 Pengerjaan Kayu Tukang 1 Rp 130,000 30 Rp 3,900,000

2 Tukang 5 Rp 130,000 50 Rp 32,500,000

Pengerjaan Proyek
Kenek 3 Rp 110,000 50 Rp 16,500,000

TOTAL Rp 52,900,000

TOTAL ANGGARAN BIAYA LOGISTIK DAN OPERASIONAL TUKANG

PONDOK PESANTREN NURUL HUDA PUTRA

NO URAIAN TOTAL Total Proyek

1 LOGISTIK Rp 98,316,000 Rp 294,948,000

2 OPERASIONAL TUK Rp 52,900,000 Rp 158,700,000

TOTAL Rp 151,216,000 Rp 453,648,000