RENCANA ANGGARAN BIAYA (RAB)

Harga Satuan Jumlah Total

URAIAN Volume Satuan
Rp Rp

a b c d e=bxd
1. MODAL BAHAN
1. 1 Batu Bata 5000.00 bh 1,000 5,000,000
1. 2 Portland Cement 40 kg 300.00 zak 55,000 16,500,000
1. 3 Pasir Pasang 109.00 m3 240,000 26,160,000
1. 4 Air 1.00 ls 300,000 300,000
1. 5 Cikrak Bambu 6.00 bh 15,000 90,000
1. 6 Ember Plastik 4.00 bh 15,000 60,000
1. 7 Kereta sorong / arco 1.00 bh 560,000 560,000
1. 8 Benang 8.00 roll 3,000 24,000
1. 9 Kayu Profil 2.00 bnkh 45,000 90,000
1. 10 Pasir beton 1.00 m3 350,000 350,000
1. 11 Batu Belah 7.00 m3 187,000 1,309,000
1. 12 Besi 12" 423.00 kg 12,400 5,245,200
13 Besi 10" 8.50 kg 12,400 105,400
14 Besi 8" 127.00 kg 12,400 1,574,800
15 Keramik 30x30 31.00 dus 31,800 985,800
16 Cat Dasar 11.00 kg 17,900 196,900
17 Cat Tembok 22.00 kg 147,200 3,238,400
18 Plamir 23.00 kg 35,800 823,400
1. 19 Kawat beton 2.00 kg 24,500 49,000
1. 20 Bekisting 18.00 lmbr 20,000 360,000
21 Genteng 200.00 bh 1,750 350,000
22 Paku 25.00 kg 25,000 625,000
23 ROL Cat 2.00 bh 35,800 71,600
1. 24 Prasasti 1.00 ls 300,000 300,000
Sub Total 1) 64,368,500
2. MODAL UPAH
21 Pekerja 226.00 oh 80,000 18,080,000
22 Tukang 71.00 oh 90,000 6,390,000
23 Mandor 23.00 oh 100,000 2,300,000
24 BOP 1.00 ls 7,000,000 7,000,000
Sub Total 2 ) 33,770,000
Total Biaya 98,138,500

Ponorogo, 13 Maret 2023

Kepala Sekolah
RAM NU 060 Kupuk

SITI FATIMAH,S.Pd
 Jumlah

5,000,000
16,500,000
26,160,000
300,000
90,000
60,000
560,000
24,000
90,000
350,000
1,309,000
5,245,200
105,400
1,574,800
985,800
196,900
3,238,400
823,400
49,000
360,000
350,000
625,000
71,600
300,000
64,368,500

18,080,000
6,390,000
2,300,000
7,000,000
33,770,000
98,138,500

norogo, 13 Maret 2023

Kepala Sekolah
RAM NU 060 Kupuk

ITI FATIMAH,S.Pd