Page 8 - Proposal Gereja Stasi Santa Maria Bintang Laut. Kampung Peer, Agats

RENCANA ANGGARAN BIAYA ( R A B )
PEMBANGUNAN GEDUNG GEREJA (KAPELA)
DI KAMPUNG PERR, DISTRIK AGATS
KABUPATEN ASMAT
HARGA SATUAN JUMLAH HARGA
NO URAIAN MATERIAL VOLUME SAT. KET.
( Rp ) ( Rp )
1 UNPAK KAYU BESI Ø 16-20 CM,P=4 M 440.00 BTG 230,000.00 101,200,000.00
2 UNPAK KAYU MANGI-MANGI P=4 M 20.00 BTG 130,000.00 2,600,000.00

3 TIANG UKIR 38.00 BTG 1,550,000.00 58,900,000.00

4 PAPAN UKIR L=8 CM 142.00 M¹ 100,000.00 14,200,000.00
5 BAUT 5/8 INCHI P=25 CM (UNTUK GELAGAR INDUK) 440.00 BUAH 30,000.00 13,200,000.00
6 BAUT 5/8 INCHI P=20 CM (UNTUK KUDA-KUDA) 400.00 BUAH 25,000.00 10,000,000.00
7 BALOK 10/10 KY. BESI 8.00 M³ 3,600,000.00 28,800,000.00

8 BALOK 6/12 KY. BESI 7.00 M³ 3,600,000.00 25,200,000.00

9 BALOK 5/10 KY. BESI 24.00 M³ 3,600,000.00 86,400,000.00

10 BALOK 5/10 KY. MERAH UNTUK PERANCAH 3.00 M³ 2,500,000.00 7,500,000.00

11 BALOK 5/5 KY. BESI 4.00 M³ 3,600,000.00 14,400,000.00
PAPAN KY. BESI UNTUK LANTAI,DINDING DAN PLAFOND
12 37.00 M³ 3,600,000.00 133,200,000.00

LAMBERSERING
13 ATAP SENG SNI T= 0.3 MM 780 LEMBAR 105,000.00 81,900,000.00
14 SENG PLAT L=50 CM 50.00 M¹ 75,000.00 3,750,000.00
15 TRIPLEKS 3 MM 120.00 LEMBAR 95,000.00 11,400,000.00
16 KUNCI TANAM 2.00 BUAH 350,000.00 700,000.00
17 HANDEL PINTU UTAMA 1.00 BUAH 300,000.00 300,000.00
18 ENGSEL PINTU 9.00 PSG 50,000.00 450,000.00
19 GRENDEL PINTU 3.00 BH 30,000.00 90,000.00
20 ENGSEL JENDELA 96.00 BH 30,000.00 2,880,000.00
21 GRENDEL JENDELA 48.00 BH 20,000.00 960,000.00
22 KAIT ANGIN 8" 96.00 BH 35,000.00 3,360,000.00
23 JENDELA PANIL 48.00 BH 900,000.00 43,200,000.00
24 PINTU KEMBAR PANIL 1.00 BH 3,000,000.00 3,000,000.00
25 PINTU PANIL 1.00 BH 1,500,000.00 1,500,000.00
26 KACA POLOS BURAM 0.5 CM 8.00 M2 370,000.00 2,960,000.00
27 CAT MINYAK 30.00 KG 95,000.00 2,850,000.00
28 CAT ULTRA UNTUK DINDING LUAR DAN PLAFOND 80.00 KG 80,000.00 6,400,000.00

29 CAT TEMBOK UNTUK DINDING TRIPLEKS 6.00 EMBER 270,000.00 1,620,000.00
30 PAKU PUTIH 12 CM 20.00 KG 55,000.00 1,100,000.00
31 PAKU 10 CM 60.00 KG 40,000.00 2,400,000.00
32 PAKU 7 CM 120.00 KG 40,000.00 4,800,000.00
33 PAKU 5 CM 75.00 KG 40,000.00 3,000,000.00
34 PAKU TRIPLEKS 6.00 KG 50,000.00 300,000.00
35 PAKU SENG 50.00 KG 65,000.00 3,250,000.00

36 KUAS BIASA 15.00 BUAH 25,000.00 375,000.00
37 KUAS ROLL 10.00 BUAH 60,000.00 600,000.00

38 SEMEN PUTIH 20 KG/DEMPUL 2.00 ZAK 220,000.00 440,000.00

39 SEWA GENSET 1 BH 6.00 BULAN 3,000,000.00 18,000,000.00

40 TERPAL 4X5 M 3.00 BUAH 420,000.00 1,260,000.00
41 BENSIN 500 LITER 10,000.00 5,000,000.00
42 OLI MESIN 20.00 LITER 55,000.00 1,100,000.00

43 BIAYA INSTALASI LISTRIK 1.00 LS 10,000,000.00 10,000,000.00

44 KABEL LISTRIK NYM 2.5X2 200.00 M 35,000.00 7,000,000.00

45 BALON LAMPU 23 WATT 38.00 BH 100,000.00 3,800,000.00
46 PITTING LAMPU 38.00 BH 30,000.00 1,140,000.00
47 SAKLAR TUNGGAL 1.00 BH 35,000.00 35,000.00
48 SAKLAR GANDA 4.00 BH 50,000.00 200,000.00
49 STOP KONTAK 2 MATA 9.00 BH 50,000.00 450,000.00
50 KLEM KABEL 6.00 DOS 35,000.00 210,000.00

51 ISOLASI 3.00 BH 25,000.00 75,000.00

52 BIAYA PEBUATAN BARAK KERJA 1.00 LS 15,000,000.00 15,000,000.00

53 MOBILISASI DAN DEMOBILISASI 1.00 LS 15,000,000.00 15,000,000.00

54 UPAH TUKANG ( Rp 850.000/M2) 1.00 LS 367,200,000.00 367,200,000.00

55 DOKUMENTASI DAN LAPORAN 1.00 LS 5,345,000.00 5,345,000.00
56 PERENCANAAN DAN PENGAWASAN 1.00 LS 20,000,000.00 20,000,000.00

PERKIRAAN TOTAL BIAYA 1,150,000,000.00
Satu Milyar Seratus Lima Puluh Juta Rupiah