RENCANA ANGGARAN BELANJA (RAB)

REHAB RUANG KELAS

SMP KRISTEN YBPK CABANG SIDOREJO - TAHUN PELAJARAN 2018/2019

No JENIS PEKERJAAN VOLUME Harga Satuan (Rp) Jumlah (Rp) Total (Rp)
1 2 3 4 5 6
1 Pek. Lantai
1 Keramik 30 x 30 214.00 m² 60,000.00 12,840,000.00
2 Pasir 3.00 rit 800,000.00 2,400,000.00
3 Cement (40 kg) 50.00 zak 50,000.00 2,500,000.00
4 Kuku Macan ( 4 dos x @ Rp. 100.000 ) 4.00 dos 100,000.00 400,000.00
5 Nat Keramik ( 15 kg x @ 25.000 ) 5.00 kg 30,000.00 150,000.00
Upah Kerja -
Tukang 3 x 18 hari x @ 100.000 18 hr / ok 100,000.00 5,400,000.00 17,740,000.00
Kuli 3 orang x 18 hari x @ 100.000 18 hr / ok 85,000.00 4,590,000.00
2 Pek Dudukan ( 6 Tempat duduk ) -
1 Batu Bata 3,000.00 bji 650.00 1,950,000.00
2 Kuku Macan 3.00 dos 100,000.00 300,000.00
3 Semen ( 40 kg ) 15.00 zak 50,000.00 750,000.00
4 Keramik 30 x 30 28.00 m² 50,000.00 1,400,000.00
5 Nat Keramik 3.00 kg 25,000.00 75,000.00
6 Cat 5.00 kg 48,000.00 240,000.00
7 Upah Kerja -
Tukang 3 x 6 x @ 100.000 6 hr / ok 100,000.00 1,800,000.00
Kuli 3 x 6 x 85.000 6 hr / ok 85,000.00 1,530,000.00
3 Pek. Pengecatan Ruangan -
1 Semen Putih (40 kg ) 5.00 zak 120,000.00 600,000.00
2 Lem Raja Wali 3.00 dos 150,000.00 450,000.00
3 Cat 40.00 kg 48,000.00 1,920,000.00
4 Kuas 5 dim 4.00 bji 12,500.00 50,000.00
5 kapi 5.00 bji 3,000.00 15,000.00
 6 Cat kayu 5.00 kg 80,000.00 400,000.00
7 Tiner A spesial 6.00 ltr 60,000.00 360,000.00
8 Kuas 3 dim 3.00 bji 15,000.00 45,000.00
9 Upah Kerja -
Tukang 1 x 12 x 100.000 12.00 hr / ok 100,000.00 1,200,000.00
Kuli 1 x 12 x 85.000 12.00 hr / ok 85,000.00 1,020,000.00
Pek. Pengecatan Pintu dan Jendela -
10 Upah Kerja -
Tukang 1 x 6 x 100.000 6 hr / ok 100,000.00 600,000.00
Kuli 1 x 6 x 85.000 6 hr / ok 85,000.00 510,000.00
Pek. Pengecatan Plafon
11 Upah Kerja -
Tukang 1 x 6 x 100.000 6 hr / ok 100,000.00 600,000.00
Kuli 1 x 6 x 85.000 6 hr / ok 85,000.00 510,000.00
4 Pek. Dinding -
1 Keramik 20 x 50 260.00 m² 95,000.00 24,700,000.00
2 Cement (40 kg) 30.00 zak 50,000.00 1,500,000.00
3 List Keramik 10.00 dos 80,000.00 800,000.00
4 Nat Keramik 26.00 doz 25,000.00 650,000.00
5 Benang 1.00 pak 15,000.00 15,000.00
6 Upah Kerja - 26,200,000.00
Tukang 2 x 18 @ 100.000 18.00 hr / ok 100,000.00 3,600,000.00
Kuli 2 x 18 x @ 85.000 18.00 hr / ok 85,000.00 3,060,000.00
JUMLAH 78,930,000.00

Pare, 2 September 2019

Ketua Pelaksana Bendahara Pelaksana

Drs. WIDYANTORO Dra. TITIS SOENARJANI

 Mengetahui,
Kepala Sekolah

CHRISTIN SETIARINI, S.Pd.

 #REF!
#REF!
#REF!
5,400,000.00
5,100,000.00
400,000.00
375,000.00
#REF!
1,800,000.00
1,020,000.00
300,000.00
500,000.00
525,000.00
50,000.00
200,000.00
160,000.00
450,000.00
#REF!
80,000.00
25,000.00
300,000.00
240,000.00
45,000.00
2,400,000.00
#REF!
#REF!
#REF!
4,000,000.00
2,040,000.00
10,700,000.00
1,600,000.00
2,500,000.00
5,400,000.00
5,100,000.00
400,000.00
375,000.00
975,000.00
1,800,000.00
1,020,000.00
300,000.00
500,000.00
525,000.00
50,000.00
200,000.00
160,000.00
450,000.00
1,800,000.00
80,000.00
25,000.00
300,000.00
240,000.00
45,000.00
2,400,000.00
15,600,000.00
1,500,000.00
800,000.00
4,000,000.00
2,040,000.00

60,885,000.00
34,325,000
33,790,000
5,410,000

73,525,000