RENCANA ANGGARAN BIAYA (RAB)

RUANG KELAS BARU (RKB)

PESANTREN MODERN DARUL ILMI BATU GAJAH
Harga Satuan
No. Uraian Pekerjaan Volume Satuan Jumlah (Rp)
(Rp)
(1) (2) (3) (4) (5) (6)
PEMBANGUNAN RUANG KELAS BARU (RKB) PESANTREN MODERN DARUL ILMI BATU GAJAH

I PEK. PERSIAPAN/PEMBESIHAN LOKASI

1 Pembersihan Lokasi 5 Hari Rp 750,000 Rp 3,750,000

Sub Total Rp 3,750,000

II PEK. GALIAN DAN URUGAN

1 Upah Pek. Galian 7 Hari Rp 750,000 Rp 5,250,000

2 Upah Pek. Urugan 75 Truk Rp 500,000 Rp 37,500,000
Sub Total Rp 42,750,000

III PEK. PONDASI DAN BETON

1 Semen PC 250 Zak Rp 75,000 Rp 18,750,000

2 Pasir Sam-Sam 30 Truk Rp 750,000 Rp 22,500,000
3 Pasir Halus 20 Truk Rp 750,000 Rp 15,000,000
4 Batu Kali / Batu Mangga 15 Truk Rp 750,000 Rp 11,250,000
5 Besi SNI Uk. 12 mm 90 Btg Rp 85,000 Rp 7,650,000
6 Besi SNI Uk. 10 mm 60 Btg Rp 65,000 Rp 3,900,000
7 Besi SNI Uk. 8 mm 40 Btg Rp 40,000 Rp 1,600,000
8 Kawat Pengikat 20 Gulung Rp 120,000 Rp 2,400,000
9 Papan Coor 3 Kbk Rp 1,900,000 Rp 5,700,000
10 Paku 60 Kg Rp 25,000 Rp 1,500,000
11 Upah Pekerjaan 21 Hari Rp 750,000 Rp 15,750,000
Sub Total Rp 106,000,000

IV PEK. DINDING DAN PELESTERAN

1 Batu Bata 30000 Buah Rp 650 Rp 19,500,000

2 Semen PC 300 Zak Rp 75,000 Rp 22,500,000
3 Pasir Sam-Sam 10 Truk Rp 750,000 Rp 7,500,000
4 Pasir Halus 15 Truk Rp 750,000 Rp 11,250,000
5 Kramik Dinding 255 Kotak Rp 135,000 Rp 34,425,000
6 Uapah Pekeja 20 Hari Rp 750,000 Rp 15,000,000
Sub Total Rp 110,175,000

V PEK. ATAP DAN PLAPON

1 Papan Coor 2 Kbk Rp 1,900,000 Rp 3,800,000
2 Besi SNI Uk. 10 mm 90 Btg Rp 65,000 Rp 5,850,000
3 Besi SNI Uk. 8 mm 62 Btg Rp 40,000 Rp 2,480,000
4 Kawat Pengikat 10 Gulung Rp 120,000 Rp 1,200,000
5 Semen PC 80 Zak Rp 68,000 Rp 5,440,000
6 Pasir Sam-Sam 5 Truk Rp 750,000 Rp 3,750,000
7 Pasir Halus 2 Truk Rp 750,000 Rp 1,500,000
 8 Paku 25 Kg Rp 25,000 Rp 625,000
9 Seng Jingkalum 436 Meter Rp 135,000 Rp 58,860,000
10 Kubah 1 Buah Rp 45,000,000 Rp 45,000,000
11 Kayu 4x6 5 Kubik Rp 1,900,000 Rp 9,500,000
12 Kayu 5x7 3 Kubik Rp 1,900,000 Rp 5,700,000
13 Kayu 5x10 2 Kubik Rp 1,900,000 Rp 3,800,000
14 Troplek 2.5 65 Lembar Rp 95,000 Rp 6,175,000
15 Upah Pekerjaan 21 Hari Rp 750,000 Rp 15,750,000
Sub Total Rp 169,430,000

VI PEK. PINTU DAN KUNCI

1 Pintu Kaca Alumanium 3 Set Rp 5,500,000 Rp 16,500,000

2 Jendela Kaca Alumaniun 6 Set Rp 3,500,000 Rp 21,000,000
3 Pintu Kayu 2 Set Rp 1,500,000 Rp 3,000,000
4 Grendel Pintu 3 Set Rp 150,000 Rp 450,000
5 Grendel Jenela 6 Set Rp 75,000 Rp 450,000
6 Kunci Pintu 3 Set Rp 150,000 Rp 450,000
7 Kunci Jendela 6 Set Rp 150,000 Rp 900,000
8 Upah Pekerjaan 15 Hari Rp 750,000 Rp 11,250,000
Sub Total Rp 54,000,000

VII PEK. LANTAI

1 Kramik Lantai 235 Kotak Rp 135,000 Rp 31,725,000

2 Bonbon 130 Kotak Rp 30,000 Rp 3,900,000
3 Semen Putuh 127 Kg Rp 30,000 Rp 3,810,000
4 Semen PC 150 Zak Rp 75,000 Rp 11,250,000
5 Pasir Halus 5 Truk Rp 750,000 Rp 3,750,000
6 Upah Pekerjaan 21 Hari Rp 750,000 Rp 15,750,000
Sub Total Rp 70,185,000

VIII PEK. PENGECATAN

1 Cat Dasar 15 Kaleng Rp 160,000 Rp 2,400,000

2 Cat Tembok 25 Kaleng Rp 450,000 Rp 11,250,000
3 Cat Minyak 15 Kaleng Rp 120,000 Rp 1,800,000
4 Kuas Roda 6 Kaleng Rp 60,000 Rp 360,000
5 Kuas Tangan 10 Kaleng Rp 40,000 Rp 400,000
7 Upah Pekerjaan 15 Hari Rp 750,000 Rp 11,250,000
Sub Total Rp 27,460,000

VII PEK. FINISHING

1 Karfet/Ambal Sejadah 180 Meter Rp 1,500,000 Rp 270,000,000

2 Mimbar Khutbah 1 Buah Rp 50,000,000 Rp 50,000,000
3 Sound System 1 Set Rp 80,000,000 Rp 80,000,000
4 Corong TOA 4 Buah Rp 1,000,000 Rp 4,000,000
5 Tiarai Pembatas Jemaah 12 Meter Rp 2,500,000 Rp 30,000,000
6 Jam 1 Buah Rp 35,000,000 Rp 35,000,000
7 Tabu Masjid 1 Buah Rp 25,000,000 Rp 25,000,000
8 Tong-tong Masjid 1 Buah Rp 17,000,000 Rp 17,000,000
9 Upah Finishing 7 Hari Rp 750,000 Rp 5,250,000
Sub Total Rp 516,250,000
GRAND TOTAL Rp 1,100,000,000