RENCANA ANGGARAN MATERIAL

Nama Alokasi : Pembangunan Ruang Kelas Baru ( RKB )

Alamat : Kalisoka, Dukuhwaru, Tegal
Tahun Anggaran : 2023

No Rincian Bahan-Bahan Material Jumlah Set Harga Set Besar ( Rp)

(Rp)
1 Drum ( Tempat Air ) 1.0 buah 200,000 200,000
2 Selang Air 3/4 in 5/8 in 25.0 m 7,000 175,000
3 Pacul "Jago" + Doran 2.0 buah 50,000 100,000
4 Sekop 1.0 buah 55,000 55,000
5 Ember Kecil 30.0 buah 6,000 180,000
6 Ember Besar 10.0 buah 9,000 90,000
7 Benang Jagung 2.0 pak 25,000 50,000
8 Kawat Ayakan Hijau 1 Cm 3.0 m 25,000 75,000
9 Setang Gergaji Besi 2.0 buah 40,000 80,000
10 Mata Gergaji Besi ( Sanflex ) 4.0 buah 15,000 60,000
11 PAKU
a. Paku 3/4 in ( Triplex ) 1.0 Kg 20,000 20,000
b. Paku 2 in ( Reng Kayu ) 50.0 Kg 15,000 750,000
c. Paku 3 in ( Plafon ) 30.0 Kg 15,000 450,000
d. Paku 4 in ( Usuk ) 20.0 Kg 15,000 300,000
e. Paku 5 in ( Dludur 12 cm ) 30.0 Kg 15,000 450,000
f. Paku Payung 2 in + Karet Perpak pak 25,000 -
12 Kayu Kaso 4/6 Kalimantan Panjang 4 m 20.0 pak 200,000 4,000,000
13 Kawat Bendrat 30.0 Kg 15,000 450,000
14 Bambu Ø 6 cm - 10 cm, panjang 9 m 500.0 batang 15,000 7,500,000
15 Papan Pinus 2/20 x 200 cm 500.0 lembar 18,000 9,000,000
16 a. Pasir Pasang ( cirebon ) ± 8.5 m3 2.0 Truk 1,000,000 2,000,000
17 Split 1-2 cm 5.0 Truk 1,200,000 6,000,000
18 Semen Tiga Roda Portland 400.0 Sak 70,000 28,000,000

Kusen Daun Pintu, Jendela, Boven, Roster Kayu

19 Kalimantan, Kaca Air 5 mm, Asessoris dan Penyetelan 1.0 Ls 25,000,000 25,000,000

20 Kuda-Kuda Kayu Glugu Super 10/12 -

21 Balok Tarik 9/15 Panjang 4,0=25 btg 100.0 m 60,000 6,000,000
22 Gapit Kuda-Kuda 5/10 panjang 4.0 m=10 btng 40.0 m 20,000 800,000
23 Salang/Plat Besi Kuda-Kuda -
a. Plat Tengah U = 6 buah 6.0 Kg 15,000 90,000
b. Plat Lurus = 32 buah 16.0 Kg 15,000 240,000
c. Plat Sudut = 14 buah 17.5 Kg 15,000 262,500
24 Baut Kuda-kuda dan blandar -
a. Baut 30 cm = 24 buah@0.25 6.0 Kg 15,000 90,000
b. Baut 25 cm = 22 buah x 0.2 kg 4.4 Kg 15,000 66,000
c. Baut 15 cm = 6 buah x 0.175 kg 1.0 Kg 15,000 15,000
d. Baut 12 cm = 184 buah x 0.15 kg 27.6 Kg 15,000 414,000
e. Ring Tebal 5mm = 472 buah x 0.05 kg 24.0 Kg 18,000 432,000
25 Bor Kumbang 5/8 in 1.0 buah 30,000 30,000
26 Blandar Kayu Glugu Super 8/12 pjg 4 m = 40 btng 160.0 m 30,000 4,800,000
27 Kayu Usuk 5/7 glugu super panjang 3 m = 100 btng 300.0 m 13,000 3,900,000
28 Kayu Usuk 5/7 glugu super panjang 4 m = 100 btng 400.0 m 13,000 5,200,000
29 Kayu Reng Merbau 2/3 x 400 cm 10.0 pak 400,000 4,000,000
30 Kayu Lisplang 2/10 x 400 cm Kruing 15.0 lembar 75,000 1,125,000
31 Kayu Lisplang 2/20 x 400 cm Kruing 15.0 lembar 150,000 2,250,000
32 Kayu Ruiter 2/20 x 400 cm Kruing 5.0 lembar 150,000 750,000
33 Genteng Morando SR 3,000.0 biji 2,000 6,000,000
34 Genteng Wuwung Morando SR 150.0 biji 6,000 900,000
35 Gypsum 150.0 m2 125,000 18,750,000
36 Keramik 40/40 Lantai Dalam dan Teras 150.0 Duz 55,000 8,250,000
37 Semen Nat (Lemkra) Lantai Teras dan Dalam 10.0 Kg 15,000 150,000
38 Instalasi Listrik -
a. Kabel NYA 1 x 2.5 mm eterna kuning ( 100 m ) 5.0 Roll 350,000 1,750,000
b. Paralon Listrik uk. 5/8 in Maspion 40.0 batang 7,500 300,000
c. TE Dust uk 5/8 in 20.0 Pcs 7,500 150,000
d. Elbow uk 5/8 in 30.0 Pcs 500 15,000
c. Isolasi 3 m Scoth 2.0 Roll 50,000 100,000
d. Inbow Dus Panasonik/Broco/Errrow 20.0 Pcs 7,500 150,000
e. Klem Kabel uk. 17 mm 10.0 Kantong 3,000 30,000
f. Saklar Serie Broco New G 15.0 Unit 15,000 225,000
g. Stop Kontak Broco New G 3.0 Unit 15,000 45,000
h. Fitting Lampu Plafon / Dak 15.0 Unit 25,000 375,000
i. Lampu Tornado 10 watt " Phillips" 15.0 Unit 40,000 600,000
39 Cat Tembok Exterior -
a. Mowilex Undercoat (Tembok Baru Ex+Interior) 2.0 Pail 725,000 1,450,000
b. Mowilex Wethercoat Warna Tua 2.0 Galon 180,000 360,000
c. Aquaproof 2.0 Galon 300,000 600,000
40 Cat Tembok Interior -
a. Mowilex Emultion Warna 1 2.0 Pail 900,000 1,800,000
41 Cat Kayu Listplank -
a. Sanpolak + Obat (besar) 5.0 Kg 30,000 150,000
b. Cat Meni dasar cat kKampak 5.0 Kg 35,000 175,000
c. Cat Minyak warna penutup Dulux V-Gloss 5.0 Kg 50,000 250,000
d. Pengencer Ca Thiner Impala 5.0 Liter 20,000 100,000
42 Alat-Alat Pekerjaan Pengecetan -
a. Bak Cat 2.0 Pcs 6,000 12,000
b. Kuas Roll " Muller" Besar 3.0 Pcs 15,000 45,000
c. Kuas DNS 4 in 4.0 Pcs 14,000 56,000
d. Skrap gagang 2.0 Pcs 7,500 15,000
e. Skrap Seng (set) 2.0 Set 5,000 10,000
f. Amplas Sedang " Norton " 11.0 m 12,000 132,000
43 Tenaga Kerja Pelaksana Bangunan 1.0 Ls 69,000,000 69,000,000
JUMLAH TOTAL 227,394,500

Kepala Madrasah, Bendahara Madrasah,

MAFRUKHI SITI TAZKIYAH
 RENCANA ANGGARAN MATERIAL

Nama Alokasi : Pembangunan Ruang Kelas Baru ( RKB )

Alamat : Kalisoka Kec. Dukuhwaru
Tahun Anggaran : 2023

Harga Set
No Rincian Bahan-Bahan Material Jumlah Set Besar ( Rp)
(Rp)
1 Drum ( Tempat Air ) 2.0 buah 250,000 500,000
2 Selang Air 3/4 in 5/8 in 25.0 m 10,000 250,000
3 Pacul "Jago" + Doran 5.0 buah 60,000 300,000
4 Sekop 3.0 buah 55,000 165,000
5 Ember Kecil 30.0 buah 8,000 240,000
6 Ember Besar 15.0 buah 12,000 180,000
7 Benang Jagung 5.0 pak 25,000 125,000
8 Kawat Ayakan Hijau 1 Cm 5.0 m 25,000 125,000
9 Setang Gergaji Besi 2.0 buah 40,000 80,000
10 Mata Gergaji Besi ( Sanflex ) 4.0 buah 15,000 60,000
11 PAKU
a. Paku 3/4 in ( Triplex ) 2.0 Kg 20,000 40,000
b. Paku 2 in ( Reng Kayu ) 50.0 Kg 15,000 750,000
c. Paku 3 in ( Plafon ) 40.0 Kg 15,000 600,000
d. Paku 4 in ( Usuk ) 30.0 Kg 15,000 450,000
e. Paku 5 in ( Dludur 12 cm ) 25.0 Kg 15,000 375,000
f. Paku Payung 2 in + Karet Perpak 1.0 pak 25,000 25,000
12 Kayu Kaso 4/6 Kalimantan Panjang 4 m 25.0 pak 250,000 6,250,000
13 Kawat Bendrat 50.0 Kg 20,000 1,000,000
14 Bambu Ø 6 cm - 10 cm, panjang 9 m 600.0 batang 25,000 15,000,000
15 Papan Pinus 2/20 x 200 cm 400.0 lembar 35,000 14,000,000
16 Triplex 4 mm Tikwool ( 1,2 x 2,4 m ) Untuk Pekerjaan Ac 15.0 lembar 110,000 1,650,000
17 Triplex 2 mm Tikwool ( 1,2 x 2,4 m ) Untuk Dak 50.0 lembar 60,000 3,000,000
18 a. Pasir Pasang ( cirebon ) ± 8.5 m3 15.0 Truk 1,500,000 22,500,000
19 b. Pasir Cor / Plesteran (kali gung) ±3.5 m3 20.0 Truk 600,000 12,000,000
20 Split 1-2 cm 10.0 Truk 1,500,000 15,000,000
21 Semen Tiga Roda Portland 500.0 Sak 90,000 45,000,000
22 Batu Bata 20,000.0 bh 1,200 24,000,000
23 Genteng 5,000.0 bh 2,500 12,500,000
24 Tenaga Kerja Pelaksana Bangunan 2.0 Ls 39,000,000 78,000,000
JUMLAH TOTAL 254,165,000

Kepala Madrasah,

MAFRUKH