RENCANA ANGGARAN BIAYA ( RAB )

PEKERJAAN : Pembangunan Gedung Kegiatan Belajar Mengajar

LOKASI : SMK TERPADU PONPES ASY-SYAFI'IYAH
ALAMAT : JL. MASJID AT-TAQWA DESA LOHGUNG KECAMATAN BRONDONG KABUPATEN LAMONGAN
TAHUN : 2022

No. URAIAN VOL. SAT. HARGA SATUAN JUMLAH TOTAL

1 2 3 4 5 6=3x5
A Belanja Upah
1 Tukang Listrik 8.00 OH Rp 120,000.00 Rp 960,000.00
2 Tukang batu 217.00 OH Rp 120,000.00 Rp 26,040,000.00
3 Tukang besi 11.00 OH Rp 120,000.00 Rp 1,320,000.00
4 Tukang kayu 276.00 OH Rp 120,000.00 Rp 33,120,000.00
5 Tukang cat 30.00 OH Rp 120,000.00 Rp 3,600,000.00
6 Pekerja 626.00 OH Rp 110,000.00 Rp 68,860,000.00
Rp 133,900,000.00
B Belanja Material
1 Semen Portland 10,700.00 kg Rp 1,475.00 Rp 15,782,500.00
2 Pasir beton 7,200.00 kg Rp 246.33 Rp 1,773,551.02
3 Kerikil(Maks 30mm) 9,700.00 kg Rp 258.37 Rp 2,506,163.27
4 Air 2,035.00 Liter Rp 25.00 Rp 50,875.00
5 Pasir Pasang 34.00 m3 Rp 232,950.00 Rp 7,920,300.00
6 Batu kumbung 8,863.00 bh Rp 850.00 Rp 7,533,550.00
7 Besi beton (polos) 1,648.00 kg Rp 13,200.00 Rp 21,753,600.00
8 Kawat beton 24.00 kg Rp 21,050.00 Rp 505,200.00
9 Minyak bekisting 8.00 Liter Rp 24,700.00 Rp 197,600.00
10 Dolken kayu galam,(8–10) cm panjang4m 20.00 Batang Rp 43,350.00 Rp 867,000.00
11 Kayu kelas III 1.62 m3 Rp 3,019,850.00 Rp 4,892,157.00
12 Ky. Meranti Balok 8/12, 6/12 = 4 m kw. II 4.07 m3 Rp 6,306,800.00 Rp 25,668,676.00
13 Ky. Meranti Usuk 4/6, 5/7 = 4 m kw. II 6.18 m3 Rp 4,730,100.00 Rp 29,232,018.00
14 Ky. Meranti Papan 2/20, 3/20 = 4 m kw. II atau III 0.78 m3 Rp 5,781,250.00 Rp 4,509,375.00
15 Reng 2 x 3 cm 8.30 m3 Rp 4,730,100.00 Rp 39,259,830.00
16 Plywood tebal 9mm 14.00 Lbr Rp 124,000.00 Rp 1,736,000.00
17 Lem kayu 4.00 Kg Rp 13,800.00 Rp 55,200.00
18 Ubin keramik 188.00 Doos Rp 71,300.00 Rp 13,404,400.00
19 Semen warna 89.00 Kg Rp 12,100.00 Rp 1,076,900.00
20 Kaca tebal 5 mm 52.00 m2 Rp 89,100.00 Rp 4,633,200.00
21 Sealant 2.00 Kg Rp 34,600.00 Rp 69,200.00
22 Kunci tanam biasa 2.00 buah Rp 90,100.00 Rp 180,200.00
23 Engsel pintu 202.00 buah Rp 18,100.00 Rp 3,656,200.00
24 Engsel kupu-kupu 8.00 buah Rp 9,600.00 Rp 76,800.00
25 Engsel angin 8.00 buah Rp 24,700.00 Rp 197,600.00
26 Grendel 118.00 buah Rp 17,300.00 Rp 2,041,400.00
27 Gypsum board 66.00 Lembar Rp 58,500.00 Rp 3,861,000.00
28 Paku skrup 20.00 kg Rp 34,600.00 Rp 692,000.00
29 List gybsum 7 cm 170.00 m Rp 12,300.00 Rp 2,091,000.00
30 Paku 133.00 kg Rp 16,300.00 Rp 2,167,900.00
31 Plamir Tembok 48.00 Kg Rp 15,800.00 Rp 758,400.00
32 Cat dasar 48.00 Kg Rp 18,300.00 Rp 878,400.00
33 Cat penutup 126.00 Kg Rp 18,300.00 Rp 2,305,800.00
34 Genteng palentong 5,766.00 buah Rp 1,800.00 Rp 10,378,800.00
No. URAIAN VOL. SAT. HARGA SATUAN JUMLAH TOTAL

1 2 3 4 5 6=3x5
35 Genteng bubung 160.00 Buah Rp 3,100.00 Rp 496,000.00
36 Besi strip tebal 5 mm 22.00 kg Rp 12,000.00 Rp 264,000.00
37 Lampu SL 18 watt 10.00 buah Rp 98,100.00 Rp 981,000.00
38 Saklar ganda 6.00 Buah Rp 18,600.00 Rp 111,600.00
39 Stop kontak 4.00 bh Rp 18,700.00 Rp 74,800.00
40 Kabel NYA 2 x 2,5 mm 140.00 m' Rp 9,200.00 Rp 1,288,000.00
41 Pipa paralon 5/8 14.00 Ljr Rp 15,100.00 Rp 211,400.00
42 Isolator 7.00 Bh Rp 11,300.00 Rp 79,100.00
43 Fiting plafon 14.00 Bh Rp 4,000.00 Rp 56,000.00
44 T dos PVC 14.00 Bh Rp 200.00 Rp 2,800.00
Rp 216,277,495.29

TOTAL BIAYA 350,177,495.29

DIBULATKAN 350,000,000.00

Terbilang : Tiga Ratus Lima Puluh Juta Rupiah

Lamongan, 2022
Mengetahui, Dibuat Oleh,
KEPALA SMK TERPADU PONPES ASY-SYAFI'IYAH Tim Perencana

DAVIS SAHRI ROHMAN,S.Pd.,S.Kom DINO MARTA GEMILANG