RENCANA ANGGARAN BIAYA (RAB)

Harga Jumlah
No Uraian Volume Satuan Satuan
(Rp) (Rp)
a b c d e f=cxe

A BAHAN
1 Kayu Klas III/ Bekisting 2 m3 3,864,000 7,728,000
2 Paku Kayu 11 kg 20,000 220,000
3 Kayu Klas IV (Sengon/ dll) 1 m3 3,000,000 3,000,000
6 Batu Kali/Batu Belah (Sungai Gunung) 31 M3 260,000 8,060,000
7 Semen PC 104 zak 65,000 6,760,000
8 Pasir Pasang 14 M3 200,000 2,800,000
11 Besi polos dia 12 27 btg 78,000 2,106,000
12 Besi polos dia 10 42 btg 50,000 2,100,000
13 Besi polos dia 8 26 btg 38,000 988,000
14 Besi polos dia 6 0 btg 18,500 -
15 Kawat Beton 10 kg 17,000 170,000
16 Residu / Teer / Minyak Bekisting 10 liter 10,000 100,000
17 Kayu Klas II 1 m3 4,480,000 4,480,000
18 Tripleks 4 mm 8 lmbr 65,000 520,000
19 Dolken Kayu AE 8-10/400 Cm 91 btg 20,000 1,820,000
30 Pemasangan Pipa 5.00 btg 600,000 3,000,000

Sub Total A 43,852,000

B ALAT
1 Kereta Sorong 1 Bh 440,000 440,000
2 Sewa Molen Beton 1 Hari 500,000 500,000
3 Skop 2 Bh 70,000 140,000
4 Cangkul 2 Bh 70,000 140,000
5 Papan Program 1 Unit 300,000 300,000
6 Prasasti 1 Unit 300,000 300,000

Sub Total B 1,820,000

Harga Jumlah
No Uraian Volume Satuan Satuan
(Rp) (Rp)
a b c d e f=cxe
C UPAH
1 Pekerja 108 HOK 90,000 9,720,000
2 Tukang 43 HOK 125,000 5,375,000
3 Kepala Tukang 5 HOK 150,000 750,000
4 Mandor HOK -
Sub Total C 15,845,000
Total Biaya A + B + C 61,517,000
D OPERASIONAL
1 Operasional TPK 7% HOK 61,517,000 4,306,190
Sub Total D 4,306,190
Total Biaya A + B + C + D 65,823,190
DI BULATKAN 65,824,000