RENCANA ANGGARAN BIAYA

DESA :SUSUK No RAB : 02

KECAMATAN : TIGANDERKET Bidang : Pelaksanaan Pembangunan Desa
KABUPATEN :KARO Kegiatan : Rabat Beton Juma Pendedahen
PROVINSI : SUMUT Volume : P=70m, L=2.5m, H=0.2m

Harga Satuan Jumlah Harga Jumlah Total

Uraian Pekerjaan Volume Sat
No
Rp Rp Rp
a b c d e (bxd) f
I. Tenaga
1 Mandor 1.88 Hok 165,000.00 309,890.63
2 Kepala tukang 1.357 Hok 165,000.00 223,905.00
2 Tukang 13.57 Hok 143,000.00 1,940,510.00
3 Pekerja 118.20 Hok 99,000.00 11,701,800.00
Subtotal 14,176,105.63

II. Bahan
1 Semen Portland @40kg 294.00 zak 62,100.00 18,257,400.00
2 Pasir Sungai 18.90 m3 137,300.00 2,594,970.00
3 Krikil Beton 28.35 m3 180,550.00 5,118,592.50
4 Kayu Sembarang 0.16 m3 5,000,000.00 800,000.00
5 Paku Biasa 2'-5' 1.60 Kg 22,600.00 36,160.00
6 Minyak Bekisting 0.80 Ltr 10,000.00 8,000.00
7 Balok Kayu Sembarang 0.06 M3 5,000,000.00 300,000.00
8 Triplek 9mm polos 1.40 Lbr 124,100.00 173,740.00
9 Bambu Bulat Sedang 8.00 Btg 17,000.00 136,000.00
Subtotal 27,424,862.50
III. Alat
1 Cangkul+gagang 2.00 bh 112,900.00 225,800.00
2 Ember 20.00 bg 10,000.00 200,000.00
3 Kereta Soring 2.00 m3 560,000.00 1,120,000.00
4 Sekop 2.00 bh 50,000.00 100,000.00
Subtotal 1,645,800.00
Jumlah Subtotal 43,246,768.13
Oprasional TPK 1% 1.00 LS 432,467.68 432,467.68
Honor TPK 2% 1.00 LS 864,935.36 864,935.36
JUMLAH BIAYA Rp 44,544,000.-