RENCANA ANGGARAN BIAYA (RAB)

PENANAMAN SEMANGKA PER 1 (satu) HEKTARE

HARGA SATUAN
No. JENIS KEBUTUHAN VOLUME JUMLAH (Rp)
(Rp)
A. Penggarapan Lahan
1. Sewa Kultivator 6 Jam Rp400,000 Rp2,400,000
2. Pembuatan Parit 4 Hari Rp400,000 Rp1,600,000
3. Pemupukan 6 Hari Rp500,000 Rp3,000,000
4. Pemasangan Mulsa Plastik 4 Hari Rp500,000 Rp2,000,000
5. penyemaian 1 Hari Rp500,000 Rp500,000
6. penanaman 1 Hari Rp1,000,000 Rp1,000,000
Jumlah Rp10,500,000
B. Alat-Alat
1. Mesin Pompa Air Alkon 1 Bh Rp2,500,000 Rp2,500,000
2. Pipa Paralon 1.5 Inc 40 Lt Rp38,000 Rp1,520,000
3. Blong air 200 Liter 3 Bh Rp350,000 Rp1,050,000
4. Sumur Bor 1 Bh Rp2,500,000 Rp2,500,000
5. Pelastik Mulsa 550 m 7 Rol Rp600,000 Rp4,200,000
6. Tangki Sprayer elektrik 2 Bh Rp400,000 Rp800,000
7. Ember 12 Bh Rp10,000 Rp120,000
Jumlah Rp12,690,000
C. Bibit
1. Falcon F1 /20 Gr 10 Bks Rp70,000 Rp700,000
2. Redin 09 F1 /20 Gr 5 Bks Rp130,000 Rp650,000
3. Fasfor Pertiwi F1 /20 Gr 5 Bks Rp90,000 Rp450,000
Jumlah Rp1,800,000
D. Pupuk
1. NPK Ponskha /50 Kg 10 Krg Rp160,000 Rp1,600,000
2. NPK Mutiara 16.16.16 /50 Kg 6 Krg Rp500,000 Rp3,000,000
3. SP 36 /50 Kg 4 Krg Rp200,000 Rp800,000
4. KCL /5 Kg 40 Bks Rp50,000 Rp1,000,000
5. ZA /50 Kg 2 Krg Rp200,000 Rp400,000
6. Urea /50 Kg 2 Krg Rp130,000 Rp260,000
7. Atonik /500 ml 10 Btl Rp80,000 Rp800,000
10. Vitabloom D /500 Gr 12 Bks Rp70,000 Rp840,000
11. Vitabloom B /500 Gr 12 Bks Rp70,000 Rp840,000
17. Katalis / 1kg 10 Bks Rp75,000 Rp750,000
 Jumlah Rp10,290,000
E. Fungisida
1. Antracol /1kg 7 Bks Rp140,000 Rp980,000
2. Dithane / 500 Gr 14 Bks Rp70,000 Rp980,000
3. Kapuas /250 ml 5 Btl Rp160,000 Rp800,000
4. Sitosin / 1 Lt 1 Btl Rp300,000 Rp300,000
5. Mankozeb /500 Gr 5 Bks Rp98,000 Rp490,000
Jumlah Rp3,550,000
F. Insektisida
1. DGW Spreader /500 Ml 10 Btl Rp70,000 Rp700,000
2. Molista /100 Gr 8 Bks Rp55,000 Rp440,000
3. Sevin /100 Gr 20 Bks Rp35,000 Rp700,000
Jumlah Rp1,840,000
Jumlah Total Rp40,670,000
Empat Puluh Juta Enam Ratus Tujuh Puluh Ribu Rupiah
 RENCANA ANGGARAN BIAYA (RAB)
PENANAMAN SAYURAN PER 1 (satu) HEKTARE

HARGA
No. JENIS KEBUTUHAN VOLUME JUMLAH (Rp)
SATUAN (Rp)
A. Penggarapan Lahan
1. Sewa Kultivator 12 Jam Rp400,000 Rp4,800,000
2. Pembuatan Parit 4 Hari Rp400,000 Rp1,600,000
3. Pemupukan 3 Hari Rp500,000 Rp1,500,000
4. Pemasangan Mulsa Plastik 3 Hari Rp500,000 Rp1,500,000
6. penanaman 1 Hari Rp1,000,000 Rp1,000,000
Jumlah Rp10,400,000
B. Alat-Alat
1. Mesin Pompa Air Alkon 1 Bh Rp2,500,000 Rp2,500,000
2. Pipa Paralon 1.5 Inc 30 Lt Rp38,000 Rp1,140,000
3. Blong air 200 Liter 2 Bh Rp350,000 Rp700,000
4. Sumur Bor 1 Bh Rp2,500,000 Rp2,500,000
5. Pelastik Mulsa 550 m 10 Rol Rp600,000 Rp6,000,000
6. Tangki Sprayer elektrik 2 Bh Rp400,000 Rp800,000
7. Emrat 5 Bh Rp50,000 Rp250,000
Jumlah Rp13,890,000
C. Bibit
1. Kangkung /1 Kg 10 Bks Rp55,000 Rp550,000
2. Bayam 1 Kg 2 Bks Rp55,000 Rp110,000
3. Sawi 100 Gr Kg 6 Bks Rp30,000 Rp180,000
4. Sawi Pakcoy 100 Kg 6 Bks Rp27,000 Rp162,000
Jumlah Rp840,000
D. Pupuk
1. NPK Ponskha /50 Kg 6 Krg Rp160,000 Rp960,000
2. NPK Mutiara 16.16.16 /50 Kg 6 Krg Rp500,000 Rp2,000,000
3. SP 36 /50 Kg 4 Krg Rp200,000 Rp800,000
4. Urea /50 Kg 2 Krg Rp130,000 Rp260,000
5. Atonik /500 ml 10 Btl Rp80,000 Rp800,000
Jumlah Rp4,820,000
E. Fungisida
1. Antracol /1kg 5 Bks Rp140,000 Rp700,000
2. Dithane / 500 Gr 5 Bks Rp70,000 Rp350,000
4. Nepos 500 Ml 5 Btl Rp100,000 Rp500,000
Jumlah Rp1,550,000
F. Insektisida
1. DGW Spreader 500 Ml 7 Btl Rp70,000 Rp490,000
2. Molista 100 Gr 8 Bks Rp55,000 Rp440,000
3. Sevin /100 Gr 15 Bks Rp35,000 Rp525,000
4. Manuver /250 ml 10Btl Rp25,000 Rp250,000
5. Demolis /100 ml 10 Btl Rp85,000 Rp850,000
Jumlah Rp2,555,000
Jumlah Total Rp34,055,000
Tiga Puluh Empat Juta Lima Puluh Lima Ribu Rupiah
 JUMLAH KEBUTUHAN KESELURUHAN

Jumlah Kebutuhan
No. JENIS KEBUTUHAN Volume Jumlah Total (Rp)
per Hektar
1. Penanaman Semangka
a. Luas lahan garapan 10 Ha - -
b. Jumlah Kebutuhan 10 Ha Rp40,670,000 Rp406,700,000
2. Penanaman Sayuran
a. Luas Lahan Garapan 5 Ha - -
b. Jumlah Kebutuhan 5 Ha Rp34,055,000 Rp170,275,000
JUMLAH TOTAL KEBUTUHAN Rp576,975,000

Lima Ratus Tujuh Puluh Enam Juta Sembilan Ratus Tujuh Puluh Lima Ribu
Rupiah