DANA PENERANGAN LAPANGAN TENIS OUTDOOR

ALWAYS GROUP

No. RAB : 02
Jenis Kegiatan :
Perkerjaan : Lapangan tenis outdoor
Ukuran / Dimensi :20 Unit
Lokasi :Perumahan Always Metropolitan

VOLUME

No. URAIAN SAT. Harga Satuan (Rp)

TOTAL

I BAHAN
1 trafers dudukan gantungan lampu 4.0 buah 50,000
2 klem tiang 100.0 paket 1,000,000
3 fondasi beton 4 paket 2,000,000
4 lampu MECREE LED 1500 W 4.0 buah 14,000,000
5 kabel NYYHY 264 meter 50,000
6 kabel NYFGBY 4 x 6 m 100.0 meter 45,000
7 panel box + MCB 4 titik 150,000
8 stop kontak 4 titik 200,000
9 kwh daya 2200 1.0 paket 3,850,000
10 cat besi aluminium 6 botol 85,000
Sub Total 1)
II ALAT
1 papan kegiatan 3.0 ls 150000
2 ember chor 2.0 bh 10000
3 sewa dum truk 3.0 hari 1650000
4 sewa tripod(7m) 3.0 hari 250000
5 sewa mobil pick up 4.0 hari 450000
6 tangga 5.0 hari 150000
7 alat bantu 9.0 hari 120000
Sub Total 2)
III UPAH
1 Pekerja 10.0 hok 100,000
2 Tukang 7.0 hok 125,000
3 Kepala tukang 3.0 hok 150,000

Sub Total 3)

Total Lapangan Tenis

SUMBER DANA
 PPN 10%
SUMBER DANA PPH 15%
Retribusi
Total Biaya (Total Dana - Pajak)
ANGAN TENIS OUTDOOR
GROUP

Biaya
Total Dana
PPN (10%) PPH (15%) Retribusi Perum
(Rp)

5,000 7,500 200,000

100,000 150,000 100,000,000
200,000 300,000 8,000,000
1,400,000 2,100,000 56,000,000
5,000 7,500 13,200,000
4,500 6,750 4,500,000
15,000 22,500 600,000
20,000 30,000 800,000
385,000 577,500 3,850,000
8,500 12,750 510,000
2,143,000 3,214,500 187,660,000

15000 22500 450,000.0

1000 1500 20,000.0
165000 247500 4,950,000.0
25000 37500 750,000.0
45000 67500 1,800,000.0
15000 22500 750,000.0
12000 18000 1,080,000.0
278000 417000 9,800,000.0

10,000 15,000 1,000,000

12,500 18,750 875,000
15,000 22,500 450,000
37,500 56,250 2,325,000

199,785,000
 2,458,500
3,687,750

193,638,750