RENCANA ANGGARAN BIAYA (RAB)

PEMBANGUNAN GEDUNG
MADIN ULA ASY SYARIFIY - PANDAWANGI

No Uraian Pekerjaan Vol. Sat. Harga Satuan Jumlah Harga

(Rp.) (Rp.)
1 Kapur Gamping 30 Kw Rp 190,000 Rp 5,700,000
8 Batu Bata 10000 Bh Rp 1,500 Rp 15,000,000
12 Genteng 5000 Bh Rp 2,700 Rp 13,500,000
13 Genteng Pelur 250 Bh Rp 7,000 Rp 1,750,000
2 Kayu Reng 600 Lonjor Rp 7,500 Rp 4,500,000
3 Kayu Plafond 250 Lonjor Rp 25,000 Rp 6,250,000
25 Kusen Pintu 2 Bh Rp 650,000 Rp 1,300,000
26 Daun Pintu 2 Bh Rp 800,000 Rp 1,600,000
27 Kusen Jendela 8 bh Rp 450,000 Rp 3,600,000
4 Pasir 12 Rit Rp 1,700,000 Rp 20,400,000
5 Urugan 15 Rit Rp 850,000 Rp 12,750,000
6 Batu 10 Rit Rp 1,500,000 Rp 15,000,000
7 Batu Koral 1:2 5 Rit Rp 1,500,000 Rp 7,500,000
9 Semen 200 Zak Rp 58,500 Rp 11,700,000
10 Keramik Lantai 100 Dus Rp 95,000 Rp 9,500,000
11 Keramik Dinding 50 Dus Rp 90,000 Rp 4,500,000
14 kalsiboard 100 Bh Rp 47,500 Rp 4,750,000
15 Paku Kalsiboard 5 Kg Rp 50,000 Rp 250,000
16 Lem Raja Wali 55 Kg Rp 14,500 Rp 797,500
17 Paku Galar 5 Kg Rp 29,500 Rp 147,500
18 Paku Triplek 5 Kg Rp 31,500 Rp 157,500
19 Paku Reng Kayu 5 Kg Rp 33,500 Rp 167,500
20 Paku Usuk Kayu 5 Kg Rp 35,500 Rp 177,500
21 Paku Kusen 5 Kg Rp 37,500 Rp 187,500
22 Paku Dudur 5 Kg Rp 40,000 Rp 200,000
23 Benang 10 Roll Rp 5,000 Rp 50,000
24 Semen Putih 2 Zak Rp 165,000 Rp 330,000
28 Kaca Jendela 8 Bh Rp 300,000 Rp 2,400,000
29 Cat Dinding (25 kg) 6 Bh Rp 890,000 Rp 5,340,000
30 Cat Dinding (5 kg) 10 Bh Rp 279,000 Rp 2,790,000
31 Kuas Besar 5 Bh Rp 17,000 Rp 85,000
32 Kuas Sedang 5 Bh Rp 13,000 Rp 65,000
33 Kuas Kecil 5 Bh Rp 9,000 Rp 45,000
34 Thinner 50 Liter Rp 35,000 Rp 1,750,000
35 Engsel Pintu 9 Bh Rp 25,000 Rp 225,000
36 Engsel Jendela 24 Bh Rp 18,000 Rp 432,000
37 Lampu 10 Bh Rp 89,000 Rp 890,000
38 Kabel 2 Roll Rp 350,000 Rp 700,000
39 Obeng 3 Bh Rp 25,000 Rp 75,000
40 Fitting 10 Bh Rp 14,500 Rp 145,000
41 Sakelar 10 Bh Rp 17,500 Rp 175,000
42 Artco 3 Bh Rp 850,000 Rp 2,550,000
43 Cangkul 5 Bh Rp 125,000 Rp 625,000
44 Sekrop 4 Bh Rp 135,000 Rp 540,000
45 Sewa Molen 60 Hari Rp 175,000 Rp 10,500,000
46 Gagang Pintu 2 Bh Rp 200,000 Rp 400,000
47 Cat Kayu (1 Kg) 20 Bh Rp 90,000 Rp 1,800,000
48 Tong 4 Bh Rp 450,000 Rp 1,800,000
49 Kayu Serap 50 Lonjor Rp 190,000 Rp 9,500,000
50 Seng 15 M2 Rp 90,000 Rp 1,350,000
51 Bendrat 10 Kg Rp 75,000 Rp 750,000
52 Triplek 20 Bh Rp 125,000 Rp 2,500,000
53 Tralis Jendela 8 Bh Rp 250,000 Rp 2,000,000
54 Interior Atap 1 Set Rp 2,900,000 Rp 2,900,000
55 Rp -
JUMLAH TOTAL 194,097,000

Panitia Pelaksana

Achmad Zadul Maad, S.Th.i Agus Purwanto, S.com

 RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN GEDUNG
MADIN ULA MIFTAHUL JANNAH - TEMPEH LOR

No Uraian Pekerjaan Vol. Sat. Harga Satuan Jumlah Harga

(Rp.) (Rp.)
1 Kapur Gamping 25 Kw Rp 150,000 Rp 3,750,000
2 Kayu Reng 500 Lonjor Rp 7,500 Rp 3,750,000
3 Kayu Plafond 250 Lonjor Rp 25,000 Rp 6,250,000
4 Pasir 10 Rit Rp 1,100,000 Rp 11,000,000
5 Urugan 15 Rit Rp 750,000 Rp 11,250,000
6 Batu 7 Rit Rp 1,250,000 Rp 8,750,000
7 Batu Koral 1:2 3 Rit Rp 1,500,000 Rp 4,500,000
8 Batu Bata 10000 Bh Rp 1,000 Rp 10,000,000
9 Semen 200 Zak Rp 58,500 Rp 11,700,000
10 Keramik Lantai 100 Dus Rp 85,000 Rp 8,500,000
11 Keramik Dinding 50 Dus Rp 75,000 Rp 3,750,000
12 Genteng 5000 Bh Rp 2,500 Rp 12,500,000
13 Genteng Pelur 250 Bh Rp 5,000 Rp 1,250,000
14 kalsiboard 100 Bh Rp 47,500 Rp 4,750,000
15 Paku Kalsiboard 5 Kg Rp 50,000 Rp 250,000
16 Lem Raja Wali 55 Kg Rp 14,500 Rp 797,500
17 Paku Galar 5 Kg Rp 29,500 Rp 147,500
18 Paku Triplek 5 Kg Rp 31,500 Rp 157,500
19 Paku Reng Kayu 5 Kg Rp 33,500 Rp 167,500
20 Paku Usuk Kayu 5 Kg Rp 35,500 Rp 177,500
21 Paku Kusen 5 Kg Rp 37,500 Rp 187,500
22 Paku Dudur 5 Kg Rp 40,000 Rp 200,000
23 Benang 10 Roll Rp 5,000 Rp 50,000
24 Semen Putih 2 Zak Rp 165,000 Rp 330,000
25 Kusen Pintu 2 Bh Rp 650,000 Rp 1,300,000
26 Daun Pintu 2 Bh Rp 800,000 Rp 1,600,000
27 Kusen Jendela 8 bh Rp 450,000 Rp 3,600,000
28 Kaca Jendela 8 Bh Rp 250,000 Rp 2,000,000
29 Cat Dinding (25 kg) 4 Bh Rp 875,000 Rp 3,500,000
30 Cat Dinding (5 kg) 10 Bh Rp 279,000 Rp 2,790,000
31 Kuas Besar 5 Bh Rp 15,000 Rp 75,000
32 Kuas Sedang 5 Bh Rp 12,000 Rp 60,000
33 Kuas Kecil 5 Bh Rp 9,000 Rp 45,000
34 Thinner 50 Liter Rp 35,000 Rp 1,750,000
35 Engsel Pintu 9 Bh Rp 25,000 Rp 225,000
36 Engsel Jendela 24 Bh Rp 18,000 Rp 432,000
37 Lampu 10 Bh Rp 85,000 Rp 850,000
38 Kabel 1 Roll Rp 350,000 Rp 350,000
39 Obeng 1 Bh Rp 25,000 Rp 25,000
40 Fitting 10 Bh Rp 14,500 Rp 145,000
41 Sakelar 10 Bh Rp 17,500 Rp 175,000
42 Artco 3 Bh Rp 850,000 Rp 2,550,000
43 Cangkul 3 Bh Rp 125,000 Rp 375,000
44 Sekrop 3 Bh Rp 135,000 Rp 405,000
45 Sewa Molen 50 Hari Rp 175,000 Rp 8,750,000
46 Gagang Pintu 2 Bh Rp 191,500 Rp 383,000
47 Cat Kayu (1 Kg) 15 Bh Rp 75,000 Rp 1,125,000
48 Tong 3 Bh Rp 450,000 Rp 1,350,000
49 Kayu Serap 25 Lonjor Rp 150,000 Rp 3,750,000
50 Seng 15 M2 Rp 90,000 Rp 1,350,000
51 Bendrat 5 Kg Rp 75,000 Rp 375,000
52 Triplek 10 Bh Rp 125,000 Rp 1,250,000
53 Tralis Jendela 8 Bh Rp 250,000 Rp 2,000,000
54 Interior Atap 1 Set Rp 2,150,000 Rp 2,150,000
55 Angin-angin Jendela 20 Bh Rp 55,000 Rp 1,100,000
JUMLAH TOTAL 150,000,000

Panitia Pelaksana

M. Fudloli Abdi Siti Nur Anisa

$ 1,500,000.00
 RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN GEDUNG
MADIN ULA MIFTAHUL JANNAH - TEMPEH LOR

URAIAN REALISASI
No JUMLAH DANA PENGGUNAAN
Vol. Sat.
1 Diterima Dana Hibah Dari
Pemerintah Kab. Lumajang - - Rp 150,000,000
2 Kapur Gamping 25 Kw Rp 3,750,000
3 Kayu Reng 500 Lonjor Rp 3,750,000
4 Kayu Plafond 250 Lonjor Rp 6,250,000
5 Pasir 10 Rit Rp 11,000,000
6 Urugan 15 Rit Rp 11,250,000
7 Batu 7 Rit Rp 8,750,000
8 Batu Koral 1:2 3 Rit Rp 4,500,000
9 Batu Bata 10000 Bh Rp 10,000,000
10 Semen 200 Zak Rp 11,700,000
11 Keramik Lantai 100 Dus Rp 8,500,000
12 Keramik Dinding 50 Dus Rp 3,750,000
13 Genteng 5000 Bh Rp 12,500,000
14 Genteng Pelur 250 Bh Rp 1,250,000
15 kalsiboard 100 Bh Rp 4,750,000
16 Paku Kalsiboard 5 Kg Rp 250,000
17 Lem Raja Wali 55 Kg Rp 797,500
18 Paku Galar 5 Kg Rp 147,500
19 Paku Triplek 5 Kg Rp 157,500
20 Paku Reng Kayu 5 Kg Rp 167,500
21 Paku Usuk Kayu 5 Kg Rp 177,500
22 Paku Kusen 5 Kg Rp 187,500
23 Paku Dudur 5 Kg Rp 200,000
24 Benang 10 Roll Rp 50,000
25 Semen Putih 2 Zak Rp 330,000
26 Kusen Pintu 2 Bh Rp 1,300,000
27 Daun Pintu 2 Bh Rp 1,600,000
28 Kusen Jendela 8 bh Rp 3,600,000
29 Kaca Jendela 8 Bh Rp 2,000,000
30 Cat Dinding (25 kg) 4 Bh Rp 3,500,000
31 Cat Dinding (5 kg) 10 Bh Rp 2,790,000
32 Kuas Besar 5 Bh Rp 75,000
33 Kuas Sedang 5 Bh Rp 60,000
34 Kuas Kecil 5 Bh Rp 45,000
35 Thinner 50 Liter Rp 1,750,000
36 Engsel Pintu 9 Bh Rp 225,000
37 Engsel Jendela 24 Bh Rp 432,000
38 Lampu 10 Bh Rp 850,000
39 Kabel 1 Roll Rp 350,000
40 Obeng 1 Bh Rp 25,000
41 Fitting 10 Bh Rp 145,000
42 Sakelar 10 Bh Rp 175,000
43 Artco 3 Bh Rp 2,550,000
44 Cangkul 3 Bh Rp 375,000
45 Sekrop 3 Bh Rp 405,000
46 Sewa Molen 50 Hari Rp 8,750,000
47 Gagang Pintu 2 Bh Rp 383,000
48 Cat Kayu (1 Kg) 15 Bh Rp 1,125,000
49 Tong 3 Bh Rp 1,350,000
50 Kayu Serap 25 Lonjor Rp 3,750,000
51 Seng 15 M2 Rp 1,350,000
52 Bendrat 5 Kg Rp 375,000
53 Triplek 10 Bh Rp 1,250,000
54 Tralis Jendela 8 Bh Rp 2,000,000
55 Interior Atap 1 Set Rp 2,150,000
56 Angin-angin Jendela 20 Bh Rp 1,100,000
JUMLAH TOTAL Rp 150,000,000 Rp 150,000,000

Rp 150,000,000
 SISA DANA KET

Rp 150,000,000
Rp 146,250,000
Rp 142,500,000 Imam
Rp 136,250,000 Kapur Gamping 25 Kw Rp 3,750,000
Rp 125,250,000 Pasir 10 Rit Rp 11,000,000
Rp 114,000,000 Urugan 15 Rit Rp 11,250,000
Rp 105,250,000 Batu 7 Rit Rp 8,750,000
Rp 100,750,000 Batu Koral 1:2 3 Rit Rp 4,500,000
Rp 90,750,000 Batu Bata 10000 Bh Rp 10,000,000
Rp 79,050,000 Genteng 5000 Bh Rp 12,500,000
Rp 70,550,000 Genteng Pelur 250 Bh Rp 1,250,000
Rp 66,800,000 Total Rp 63,000,000
Rp 54,300,000
Rp 53,050,000
Rp 48,300,000 Kayu Reng 500 Lonjor Rp 3,750,000
Rp 48,050,000 Kayu Plafond 250 Lonjor Rp 6,250,000
Rp 47,252,500 Kusen Pintu 2 Bh Rp 1,300,000
Rp 47,105,000 Daun Pintu 2 Bh Rp 1,600,000
Rp 46,947,500 Kusen Jendela 8 bh Rp 3,600,000
Rp 46,780,000 Kayu Serap 25 Lonjor Rp 3,750,000
Rp 46,602,500 Total Rp 20,250,000
Rp 46,415,000
Rp 46,215,000 Keramik Lantai 100 Dus Rp 8,500,000
SISA DANA Rp. 0,- (NOL RUPIAH)

Rp 46,165,000 Keramik Dinding 50 Dus Rp 3,750,000

Rp 45,835,000 Total Rp 12,250,000
Rp 44,535,000
Rp 42,935,000 Lampu 10 Bh Rp 850,000
Rp 39,335,000 Kabel 1 Roll Rp 350,000
Rp 37,335,000 Fitting 10 Bh Rp 145,000
Rp 33,835,000 Sakelar 10 Bh Rp 175,000
Rp 31,045,000 Total Rp 1,520,000
Rp 30,970,000
Rp 30,910,000 kalsiboard 100 Bh Rp 4,750,000
Rp 30,865,000 Kaca Jendela 8 Bh Rp 2,000,000
 SISA DA
Rp 29,115,000 Tralis Jendela 8 Bh Rp 2,000,000
Rp 28,890,000 Interior Atap 1 Set Rp 2,150,000
Rp 28,458,000 Angin-angin Jendela 20 Bh Rp 1,100,000
Rp 27,608,000 Total Rp 12,000,000
Rp 27,258,000
Rp 27,233,000 Paku Kalsiboard 5 Kg Rp 250,000
Rp 27,088,000 Lem Raja Wali 55 Kg Rp 797,500
Rp 26,913,000 Paku Galar 5 Kg Rp 147,500
Rp 24,363,000 Paku Triplek 5 Kg Rp 157,500
Rp 23,988,000 Paku Reng Kayu 5 Kg Rp 167,500
Rp 23,583,000 Paku Usuk Kayu 5 Kg Rp 177,500
Rp 14,833,000 Paku Kusen 5 Kg Rp 187,500
Rp 14,450,000 Paku Dudur 5 Kg Rp 200,000
Rp 13,325,000 Benang 10 Roll Rp 50,000
Rp 11,975,000 Semen Putih 2 Zak Rp 330,000
Rp 8,225,000 Kuas Besar 5 Bh Rp 75,000
Rp 6,875,000 Kuas Sedang 5 Bh Rp 60,000
Rp 6,500,000 Kuas Kecil 5 Bh Rp 45,000
Rp 5,250,000 Engsel Pintu 9 Bh Rp 225,000
Rp 3,250,000 Engsel Jendela 24 Bh Rp 432,000
Rp 1,100,000 Obeng 1 Bh Rp 25,000
Rp - Artco 3 Bh Rp 2,550,000
Rp. 0,- Cangkul 3 Bh Rp 375,000
Sekrop 3 Bh Rp 405,000
Gagang Pintu 2 Bh Rp 383,000
Tong 3 Bh Rp 1,350,000
Seng 15 M2 Rp 1,350,000
Bendrat 5 Kg Rp 375,000
Semen 200 Zak Rp 11,700,000
Triplek 10 Bh Rp 1,250,000
Total Rp 23,065,000

Sewa Molen 50 Hari Rp 8,750,000

Total Rp 8,750,000

Cat Dinding (25 kg) 4 Bh Rp 3,500,000

Cat Dinding (5 kg) 10 Bh Rp 2,790,000
Thinner 50 Liter Rp 1,750,000
Cat Kayu (1 Kg) 15 Bh Rp 1,125,000
Total Rp 9,165,000
Paku Galar 5 Kg Rp 147,500
Paku Triplek 5 Kg Rp 157,500
Paku Reng Kayu 5 Kg Rp 167,500
Paku Usuk Kayu 5 Kg Rp 177,500
Paku Dudur 5 Kg Rp 200,000
Benang 10 Roll Rp 50,000
Artco 3 Bh Rp 2,550,000
Cangkul 3 Bh Rp 375,000
Sekrop 3 Bh Rp 405,000
Tong 3 Bh Rp 1,350,000
Seng 15 M2 Rp 1,350,000
Bendrat 5 Kg Rp 375,000
Semen 200 Zak Rp 11,700,000
Triplek 10 Bh Rp 1,250,000
Rp 20,255,000

Lem Raja Wali 55 Kg Rp 797,500

Paku Kusen 5 Kg Rp 187,500
Semen Putih 2 Zak Rp 330,000
Engsel Pintu 9 Bh Rp 225,000
Engsel Jendela 24 Bh Rp 432,000
Obeng 1 Bh Rp 25,000
Gagang Pintu 2 Bh Rp 383,000
Seng 15 M2 Rp 1,350,000
Rp 3,730,000