RAB (rencana anggaran biaya)

Satuan Pekerjaan
no Jenis Pekerjaan
Volume Sat. Harga sat. Jumlah
A PEKERJAAN PERSIAPAN
1 Pembersihan awal lokasi & persiapan alat 171 m2 Rp 10,000 Rp 1,710,000
Sub Total Rp 1,710,000
B PEKERJAAN TANAH
1 galian pondasi 1 LS Rp 5,000,000 Rp 5,000,000
2 Urugan Tanah bangunan 20 dam TRUK Rp 300,000 Rp 6,000,000
3 Pemadatan urugan 1 ls Rp 3,000,000 Rp 3,000,000
Sub Total Rp 14,000,000
C MATERIAL
1 TRIPLEK 9 MM 30 Lembar Rp 90,000 Rp 2,700,000
2 PAPAN COR 200 Lembar Rp 10,000 Rp 2,000,000
3 BAMBU 50 BTG Rp 25,000 Rp 1,250,000
4 KASO BEKISTING 200 BTG Rp 15,000 Rp 3,000,000
5 BATA MERAH 23,000 BIJI Rp 700 Rp 16,100,000
6 SEMEN 50KG 400 SAK Rp 65,000 Rp 26,000,000
7 PASIR 12 TRUK/7M3 Rp 2,200,000 Rp 26,400,000
8 BATU KRIS / KORAL 7 m3 Rp 300,000 Rp 2,100,000
9 BESI 10MM 300 BTG Rp 95,000 Rp 28,500,000
10 BESI 6MM/8MM UNTUK CINCIN 80 BTG Rp 45,000 Rp 3,600,000
11 BENDRAT 1 ROL Rp 450,000 Rp 450,000
12 PAKU 5,7,10 50 KG Rp 20,000 Rp 1,000,000
13 BENANG DAN LAIN LAIN 1 LS Rp 3,000,000 Rp 3,000,000
14 BATU ALAM 40 m2 Rp 150,000 Rp 6,000,000
15 KERAMIK DALAM 50/50 140 DUS Rp 85,000 Rp 11,900,000
16 KERAMIK TERAS 50/50 30 DUS Rp 100,000 Rp 3,000,000
17 KERAMIK LANTAI KAMAR MANDI 25/25 12 DUS Rp 75,000 Rp 900,000
18 KERAMIK DINDING KAMAR MANDI 25/40 50 DUS Rp 75,000 Rp 3,750,000
19 MEJA DAPUR GRANIT 60/60 3 DUS Rp 160,000 Rp 480,000
20 DINDING GRANIT DAPUR 60/60 3 DUS Rp 160,000 Rp 480,000
21 PLAFOND GYPSUM 150 M2 Rp 125,000 Rp 18,750,000
22 ROSTER ANGIN KAYU/BETON 30 BH Rp 20,000 Rp 600,000
23 PINTU P1 2 bh Rp 2,500,000 Rp 5,000,000
24 PINTU P2 1 bh Rp 6,000,000 Rp 6,000,000
25 PINTU P3 4 bh Rp 1,500,000 Rp 6,000,000
26 PINTU P4 3 bh Rp 1,500,000 Rp 4,500,000
27 PINTU PJ1 1 bh Rp 1,800,000 Rp 1,800,000
28 JENDELA J1 5 bh Rp 900,000 Rp 4,500,000
29 JENDELA J2 3 bh Rp 1,200,000 Rp 3,600,000
30 JENDELA J3 5 bh Rp 500,000 Rp 2,500,000
31 JENDELA J4 1 bh Rp 1,000,000 Rp 1,000,000
32 JENDELA ATAS TERAS DEPAN 1 bh Rp 700,000 Rp 700,000
33 INSTALASI LISTRIK + BAHAN+LAMPU 1 LS Rp 16,000,000 Rp 16,000,000
34 SEPTIKTANK + RESAPAN 1 LS Rp 5,000,000 Rp 5,000,000
35 CLOSET,PIPA PRALON,KRAN DAN LAIN LAIN 1 LS Rp 18,000,000 Rp 18,000,000
36 RANGKA ATAP BAJARINGAN 260 m2 Rp 150,000 Rp 39,000,000
37 Atap Genting 4,000 biji Rp 7,000 Rp 28,000,000
38 Kerpus/nok 110 biji Rp 10,000 Rp 1,100,000
39 KALSIPLANK 3 METER 22 LEMBAR Rp 75,000 Rp 1,650,000
40 BIAYA TAK TERDUGA DAN LAIN LAIN 1 LS Rp 20,000,000 Rp 20,000,000
Sub Total Rp 326,310,000
D PENGECATAN
1 CAT DINDING MOWILEX / DULUX 4 PIL Rp 1,800,000 Rp 7,200,000
2 ALAT CAT 1 LS Rp 1,000,000 Rp 1,000,000
Sub Total Rp 8,200,000
E TENAGA KERJA
1 BORONG TENAGA 171 M2 Rp 800,000 Rp 136,800,000
Sub Total Rp 136,800,000
TOTAL (JADI 100%) Rp 487,020,000