Pondok Pesantren “Nurul Huda”

PELEYAN KAPONGAN SITUBONDO JAWA TIMUR

Sekretariat :Jl. Al-Habib Po Box 02 PP. Nurul Huda Peleyan Kapongan Situbondo 68362 Telp. 085330722603

RENCANA ANGGARAN BIAYA (RAB)

BANTUAN PEMBANGUNAN ASRAMA
PONDOK PESANTREN NURUL HUDA
PELEYAN KAPONGAN SITUBONDO JAWA TIMUR
TAHUN ANGGARAN 2024

N HARGA
URAIAN KEGIATAN V0LUME TOTAL
O SATUAN JUMLAH
1 2 3 4 5 6

I PEKERJAAN PONDASI
1 Batu kali 10 m³ 200,000 2,000,000
2 Batu split 10 m³ 250,000 2,500,000
3 Papan melamin 10 lbr 80,000 800,000
4 Pasir 25 m³ 120,000 3,000,000
5 Pensil 5 bh 5,000 25,000
6 Benang 10 rol 5,000 50,000
7 Semen 50 sak 54,000 2,700,000
8 Cakar ayam 10 bh 200,000 2,000,000
9 Besi behel 24 10 bh 75,000 750,000
10 Besi behel 10 10 bh 25,000 250,000
11 Pengki 10 bh 10,000 100,000
12 Gegep 10 bh 15,000 150,000
13 Kawat ikat 5 kg 15,000 75,000
14 Paku 10 cm 5 kg 12,000 60,000
15 Paku 5 cm 5 kg 12,000 60,000
16 selang water meter 10 m 3,000 30,000
17 Ember kecil 10 bh 5,000 50,000
18 papan 2/18/4m 10 lbr 20,000 200,000
19 kayu 5/5/3m 10 bh 10,000 100,000
Sub total 14,900,000
II PEKERJAAN DINDING
6,000
1 bh 600 3,600,000
Bata
2 Batu split 10 m³ 250,000 2,500,000
3 Pasir 25 m³ 120,000 3,000,000
4 Semen 50 sak 54,000 2,700,000
5 Besi behel 24 10 bh 75,000 750,000
6 Besi behel 10 10 bh 25,000 250,000
7 Kawat ikat 10 kg 15,000 150,000
8 Bambu 20 bh 10,000 200,000
9 Daun pintu 10 bh 450,000 4,500,000
10 Kayu 6/15 5 m³ 500,000 2,500,000
11 papan 2/18/4m 10 lbr 20,000 200,000
12 Papan 4/20 10 lbr 100,000 1,000,000
13 Papan 3/20/4m 5 lbr 120,000 600,000
14 Mangkok Saklar 10 bh 3,000 30,000
15 Paralon 10 btg 6,000 60,000
16 Paku 10 cm 10 kg 12,000 120,000
17 Paku 5 cm 10 kg 12,000 120,000
18 Kaca 5 mm 10 m² 100,000 1,000,000
19 Hak angin 10 set 15,000 150,000
 20 Kunci jendela 10 set 15,000 150,000
21 Engsel jendela 20 set 10,000 200,000
22 Kunci pintu 5 set 250,000 1,750,000
23 Engsel pintu 20 set 25,000 500,000
24 Ampelas 10 lbr 5,000 100,000
25 Dempul 10 bh 15,000 150,000
26 Lem kayu 10 bh 12,000 120,000
Sub
25,400,000
total
III PEKERJAAN ATAP
1 Kayu 8/12 5 m³ 1,000,000 5,000,000
2 Kayu 5/7 5 m³ 1,000,000 5,000,000
3 Kayu reng 3/4 6 m³ 150,000 900,000
4 Papan 3/20/4 10 lbr 150,000 1, 500,000
5 Besi aisan 10 kg 25,000 250,000
6 Baud 25 cm 10 bh 7,500 75,000
7 Baud 15 cm 10 bh 6,500 65,000
8 Ring 10 bh 2,000 20,000
5000
9 bh 2,000 10,000,000
Genteng
10 knok 20 bh 2,500 50,000
11 Semen 10 sak 54,000 540,000
12 Paku GRC 10 kg 20,000 200,000
13 Paku 5 cm 10 kg 12,000 120,000
14 Paku 10 cm 10 kg 12,000 120,000
15 Paku 12 cm 10 kg 12,000 120,000
16 Kumpon 10 bh 42,000 420,000
17 Gipsum 50 m 20,000 1,000,000
18 Kasa 12 rol 15,000 180,000
19 GRC 90 lbr 45,000 4,050,000
20 GRC 1X1 180 lbr 15,000 2,700,000
Sub
0 32,310,000
total
IV PEKERJAAN LANTAI 0
1 Keramik 100 m³ 45,000 4,500,000
2 Pemotong keramik 6 bh 20,000 120,000
3 Semen 50 sak 54,000 2,700,000
4 Pasir 10 m³ 120,000 1,200,000
Sub
0 8,520,000
total
V PEKERJAAN FINISHING 0
1 Cat tembok 50 pail 130,000 1,500,000
2 Cat meni 50 gln 25,000 1,250,000
3 Cat Kayu 48 bh 45,000 2,160,000
4 Thiner 100 bh 15,000 1,500,000
5 Rol 24 bh 15,000 360,000
6 Bak rol 24 bh 10,000 240,000
7 Kape 32 bh 5,000 160,000
8 Koas 32 bh 9,000 288,000
9 Bohlam philip 20 bh 56,100 1,122,000
10 Neon philip 20 bh 150,000 3,000,000
11 Mangkok lampu 48 bh 15,000 720,000
12 Saklar colok 48 bh 25,000 1,200,000
13 Saklar seri 40 bh 25,000 1,000,000
14 Solasiban 30 bh 10,000 300,000
15 Kabel 100 m 7,000 700,000
Sub
15,272,000
total
PEKERJAAN KUSEN, PINTU &
VI JENDELA
 1 Kusen Pintu 5 set 5,000,000 2,500,000
2 Kusen Jendela 10 set 3,000,000 3,000,000
3 Daun Jendela 2 set 1,500,000 3,000,000
4 Daun Pintu 2 set 2,000,000 4,000,000
5 Pintu 8 set 10 set 676,00 6,760,000
Sub Total 19,260,000
VII Upah kerja
1 Tukang 4 Org @ 100000 30 hr 400,000 12,000,000
2 kenek 8 org @ 80000 30 hr 640,000 19,200,000
3 mandor 1 org @ 100000 30 hr 100,000 3,000,000
Sub Total 34,200,000
150,000,000
JUMLAH TOTAL

Terbilang : Seratus Lima Puluh Juta Rupiah

Situbondo, 05 Januari 2024

Pengasuh PP. Nurul Huda

HABIB MUHAMMAD TAUFIQ AL-JUFRI