DRAFT RENCANA ANGGARAN BIAYA (RAB)

PEKERJAAN : PEMBANGUNAN KANTOR MARKETING STARLAND

SUB PEKERJAAN : KANTOR MARKETING
LOKASI : STARLAND PARK - TOLE ISKANDAR
TAHUN : 2023
KEBUTUHAN MATERIAL KONSTRUKSI
No Material Volume Sat Harga Satuan Grand Total
1 Pasir 2 DO Rp 1,650,000 Rp 3,300,000.00
2 Split 2 DO Rp 1,650,000 Rp 3,300,000.00
3 Benang 10 roll Rp 6,500 Rp 65,000.00
4 Selang Waterpass 10 m Rp 3,500 Rp 35,000.00
5 Kaso 4/6x400 1 m3 Rp 1,100,000 Rp 1,100,000.00
6 Pilox Merah 2 Klng Rp 16,000 Rp 32,000.00
7 Besi D 8 MM 6 Btg Rp 59,000 Rp 354,000.00
8 Besi D 12 MM 8 Btg Rp 92,000 Rp 736,000.00
9 Kawat Bendrat 1 Roll Rp 385,000 Rp 385,000.00
10 Bata Ringan 10,20,60 (Hebel) 6 M3 Rp 570,000 Rp 3,420,000.00
11 Lem Hebel MU 8 Zak Rp 120,000 Rp 960,000.00
12 Semen 40 kg 60 Zak Rp 48,000 Rp 2,880,000.00
13 Baja I WF 200 x 100 x 5,5 x 8 409.6 kg Rp 15,500 Rp 6,348,800.00
14 Baja I WF 100 x 50 x 5 x 7 532 kg Rp 15,500 Rp 8,246,000.00
15 Angkur Baja 1 WF 200 24 Pc Rp 47,500 Rp 1,140,000.00
16 Base Plate Baja 250 x 250 10mm 6 Pc Rp 180,000 Rp 1,080,000.00
17 Hollow 4x6 Rangka Atap 24 Btg Rp 160,000 Rp 3,840,000.00
18 Baja Ringan Truss C 75 55 Btg Rp 87,000 Rp 4,785,000.00
18 Atap Alderon 12 Lbr Rp 258,000 Rp 3,096,000.00
19 Hollow 4x4 (0,30 mm B) 14 Btg Rp 27,000.00 Rp 378,000.00
20 Hollow 4x2 (0,30 mm B) 21 Btg Rp 21,000.00 Rp 441,000.00
21 Gypsum Plafond 9mm 21 Lbr Rp 46,000.00 Rp 966,000.00
22 Sekrup Gypsum 2 Dus Rp 37,000.00 Rp 74,000.00
23 GRC 6 mm (1200 mm x 2400 mm) 90 Lbr Rp 115,000.00 Rp 10,350,000.00
24 Sekrup GRC 10 Dus Rp 99,600 Rp 996,000.00
25 Compound 2 Zak Rp 98,000 Rp 196,000.00
26 Zincalume 90 32 M1 Rp 81,000 Rp 2,592,000.00
27 Floor Hinge Dekson + Patch Fitting 4 set Rp 1,100,000 Rp 4,400,000.00
28 Handle Pintu Kaca 4 set Rp 360,000 Rp 1,440,000.00
29 Kaca Tempered 10mm 26.37 m2 Rp 650,000 Rp 17,140,500.00
Rp 84,076,300.00
 KEBUTUHAN MATERIAL GMB FINISHING
No Material Volume Sat Harga Satuan Grand Total
1 Vinyl Motif Kayu 72 m2 Rp 70,000.00 Rp 5,040,000.00
2 Cat Dulux Watershield Putih 20kg 3 Pail Rp 2,400,000.00 Rp 7,200,000.00
3 Cat Dulux Watershield GRC Biru 20kg 2 Pail Rp 2,400,000.00 Rp 4,800,000.00
4 Lem Vinyl Aibon 3 Klng Rp 230,000.00 Rp 690,000.00
Rp 17,730,000.00

KEBUTUHAN MATERIAL ELECTRICAL/LISTRIK

No Material Volume Sat Harga Satuan Grand Total
1 Kabel 3 x 1,5 2 Roll Rp 538,000.00 Rp 1,076,000.00
2 Kabel 3 x 2,5 2 Roll Rp 778,000.00 Rp 1,556,000.00
3 Kabel 2 x 1,5 2 Roll Rp 418,000.00 Rp 836,000.00
4 MCB 16 A 3 bh Rp 23,000.00 Rp 69,000.00
5 MCB 10 A 2 bh Rp 19,500.00 Rp 39,000.00
6 Box MCB 1 bh Rp 62,000.00 Rp 62,000.00
7 Embodus (kotak) 15 bh Rp 3,500.00 Rp 52,500.00
8 Tee Dus (Arrow) 20 bh Rp 3,500.00 Rp 70,000.00
9 Saklar Double (Broco) 4 bh Rp 18,500.00 Rp 74,000.00
10 Saklar Single (Broco) 3 bh Rp 16,000.00 Rp 48,000.00
11 Stop Kontak (Broco) 5 bh Rp 16,000.00 Rp 80,000.00
12 Stop Kontak AC (Broco) 3 bh Rp 40,000.00 Rp 120,000.00
13 Pipa Kondoit 25 btg Rp 17,000.00 Rp 425,000.00
14 Lampu Sorot 2 bh Rp 172,000.00 Rp 344,000.00
15 Lampu LED Panel Light 12 Watt 9 bh Rp 28,500.00 Rp 256,500.00
16 Isolasi Listrik (Nitto) 12 bh Rp 9,000.00 Rp 108,000.00
Rp 5,216,000.00

KEBUTUHAN MATERIAL PLUMBING

No Material Volume Sat Harga Satuan Grand Total
1 Pipa 4" 8 Btg Rp 221,700.00 Rp 1,773,600.00
2 Pipa 3" 14 Btg Rp 141,000.00 Rp 1,974,000.00
3 Pipa 2" 1 Btg Rp 79,400.00 Rp 79,400.00
4 Pipa 3/4" 24 Btg Rp 42,700.00 Rp 1,024,800.00
5 Pipa 1/2" 6 Btg Rp 31,500.00 Rp 189,000.00
6 Elbow 3" 5 Bh Rp 18,900.00 Rp 94,500.00
7 Elbow 2" 1 Bh Rp 8,100.00 Rp 8,100.00
8 Elbow 3/4" 12 Bh Rp 3,600.00 Rp 43,200.00
9 Elbow 1/2" 2 Bh Rp 2,800.00 Rp 5,600.00
 10 Elbow 1 1/4" Bh Rp 3,900.00 Rp -
11 Tee 3" 4 Bh Rp 28,900.00 Rp 115,600.00
12 Tee 2" Bh Rp 10,800.00 Rp -
13 Tee 3/4" 8 Bh Rp 4,900.00 Rp 39,200.00
14 Tee 1/2" 6 Bh Rp 3,600.00 Rp 21,600.00
15 Lem Isarplas 3 Klng Rp 55,000.00 Rp 165,000.00
16 Floor Drain 1 Bh Rp 20,000.00 Rp 20,000.00
17 Closet Toto 1 Bh Rp 2,485,000.00 Rp 2,485,000.00
18 Wastafel Kabinet 1 Set Rp 2,765,980.00 Rp 2,765,980.00
19 Kran Spot 1 Bh Rp 111,000.00 Rp 111,000.00
20 Jet Shower 1 Bh Rp 55,000.00 Rp 55,000.00
Rp 10,970,580.00

Grand Total Material Rp 117,992,880.00

Jasa Tukang Borong

No Jenis Pekerjaan Volume Sat Harga Satuan Total
1 Pekerjaan Pondasi + Plur Lantai 72 m2 Rp 95,000 Rp 6,840,000
2 Pekerjaan Besi Struktur I WF 942 Kg Rp 19,000 Rp 17,898,000
3 Pekerjaan Struktur Atap Hollow + Alderon 72 m2 Rp 155,000 Rp 11,160,000
4 Pekerjaan Listrik 72 m2 Rp 40,000 Rp 2,880,000
5 Pekerjaan Plumbing 72 m2 Rp 40,000 Rp 2,880,000
6 Pekerjaan Septictank 6 m2 Rp 325,000 Rp 1,950,000
7 Pekerjaan Lantai Vinyl 72 m2 Rp 140,000 Rp 10,080,000
8 Pekerjaan Dinding Grc 206 m2 Rp 165,000 Rp 33,990,000
9 Pekerjaan Plafond 72 m2 Rp 40,000 Rp 2,880,000
10 Pekerjaan Pintu Tempered 18.4 m2 Rp 450,000 Rp 8,280,000
11 Pekerjaan Kaca Mati Tempered 7.97 m2 Rp 250,000 Rp 1,992,500
12 Pekerjaan Cat 206 m2 Rp 48,000 Rp 9,888,000
13 Pekerjaan Interior Kisi2 Panel + Material 16 m2 Rp 440,000 Rp 7,040,000
14 Pekerjaan Alumunium Kaca Samping + Mat 1 set Rp 6,500,000 Rp 6,500,000
15 Pekerjaan Lettercut + Mat 1 set Rp 14,500,000 Rp 14,500,000
Grand Total Jasa Rp 138,758,500

Grand Total RAB Final Rp 256,751,380.00