RAB (RENCANA ANGGARAN BIAYA) PEMBANGUNAN POS SATPAM

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA

SATUAN
I Pekerjaan Persiapan
1 Pembersihan lahan m2 12
2 Pengukuran lahan m2 12

II Pekerjaan Pondasi
1 Balok ulin 10x10 batang 8 Rp240,000
2 Paku ulin kg 1 Rp30,000
3 Gergaji buah 2 Rp55,000

III Pekerjaan Dinding

1 Papan meranti lembar 57 Rp35,000
2 Paku reng kg 2 Rp25,000
3 Balok bangkirai 10x10 batang 8 Rp125,000

IV Pekerjaan Lantai
Teras
1 Kayu meranti batang 1 Rp25,000
2 Papan meranti lembar 3 Rp35,000
3 Paku reng kg 0,5 Rp25,000

Ruangan
1 Kayu meranti batang 3 Rp25,000
2 Papan meranti batang 13 Rp35,000
3 Paku reng kg 1 Rp25,000

Total Pekerjaan Lantai

V Pekerjaan Atap
1 Atap sakuraroof lembar 120 Rp27,500
2 Rangka kayu bangkirai 10x10 batang 7 Rp240,000
3 Kayu reng batang 10 Rp17,500
4 Papan ris plang lembar 5 Rp25,000
5 Paku seng kg 1 Rp25,000
6 Paku tiga kg 1 Rp25,000
7 Paku reng kg 1 Rp25,000

VI Pekerjaan Listrik
1 Lampu 14 watt buah 2 Rp30,000
2 Stop Kontak buah 1 Rp15,000
3 Saklar buah 2 Rp15,000
4 Fitting buah 2 Rp5,000
 5 Kabel (100 m) roll 1 Rp200,000

VII Pekerjaan Kusen

1 Jendela + ventilasi set 4 Rp150,000
2 Pintu buah 1 Rp200,000
3 Gagang pintu set 1 Rp45,000
4 Engsel set 1 Rp25,000

VIII Pekerjaan Pengecatan

1 Kuas buah 1 Rp15,000
2 Roll buah 1 Rp30,000
3 Cat tembok galon 1 Rp300,000
4 Cat minyak kaleng 1 Rp65,000

IX Pekerjaan Finishing
1 Karpet m 25 Rp20,000
2 Jam dinding buah 1 Rp75,000

X Gaji Pekerja
1 Tukang hari/orang 5 Rp100,000
2 Pembantu tukang hari/orang 5 Rp65,000
3 Uang makan pekerja hari/2 orang 5 Rp20,000

Total Sebelum PPN 10 %

PPN 10%
TOTAL KESELURUHAN
POS SATPAM

JUMLAH HARGA
SATUAN

Rp50,000
Rp10,000
Rp60,000

Rp1,920,000
Rp30,000
Rp110,000
Rp2,060,000

Rp1,995,000
Rp50,000
Rp1,000,000
Rp3,045,000

Rp25,000
Rp105,000
Rp12,500
Rp142,500

Rp75,000
Rp455,000
Rp25,000
Rp555,000
Rp697,500

Rp3,300,000
Rp1,680,000
Rp175,000
Rp125,000
Rp25,000
Rp25,000
Rp25,000
Rp5,355,000

Rp60,000
Rp15,000
Rp30,000
Rp10,000
 Rp200,000
Rp315,000

Rp600,000
Rp200,000
Rp45,000
Rp25,000
Rp870,000

Rp15,000
Rp30,000
Rp300,000
Rp65,000
Rp410,000

Rp500,000
Rp75,000
Rp575,000

Rp500,000
Rp325,000
Rp100,000
Rp925,000
Rp14,312,500
Rp1,431,250
Rp15,743,750