8 Ø 12
Ø 6 - 15
Kolom 20/20
4 Ø 10
Ø 6 - 15
Sloof 20/15
6 Ø 10
Ø 6 - 15
PEKERJAAN :
PEMBANGUNAN JALAN PAVING (200 X 2) M2
LOKASI :
DESA HAUR GADING KEC. BATANG ALAI UTARA
TAHUN ANGGARAN :
2023
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
I. BAHAN Rp 65,373,000.00
II. ALAT Rp 1,000,000.00
III. UPAH Rp 27,595,000.00
TOTAL Rp 93,968,000.00
DIBULATKAN Rp 93,968,000.00
Terbilang : Tujuh Puluh Lima Juta Rupiah
………………………………. ……………………………………………
Ketua Tenaga Teknis
Disetujui/Mengesahkan
PKPKDes
…………………………………………
Pembakal Ds. Haur Gading
RENCANA ANGGARAN BIAYA (RAB)
I. BAHAN
1 Semen portland 28.00 Zak Rp 75,000.00 Rp 2,100,000.00
2 Pasir 38.00 M3 Rp 200,000.00 Rp 7,600,000.00
3 Batu cor 6.00 M3 Rp 235,000.00 Rp 1,410,000.00
4 Sirtu 8.00 M3 Rp 150,000.00 Rp 1,200,000.00
3 Paving blok tbl.6 cm 15,840.00 Bh Rp 3,200.00 Rp 50,688,000.00
4 Papan kayu kelas 2 38.00 Btg Rp 45,000.00 Rp 1,710,000.00
5 Balok kayu 4.4 kelas 2 23.00 Btg Rp 15,000.00 Rp 345,000.00
6 Paku 2.00 Kg Rp 25,000.00 Rp 50,000.00
5 Ember cor 10.00 Bh Rp 15,000.00 Rp 150,000.00
6 Tali nilon 12.00 Roll Rp 10,000.00 Rp 120,000.00
Sub Total II) Rp 65,373,000.00
II. ALAT
1 Gerobak (Sewa) 1.00 Ls Rp 1,000,000.00 Rp 1,000,000.00
Sub Total II) Rp 1,000,000.00
III. UPAH
1 Angkutan paving 15840.00 M3 Rp 250.00 Rp 3,960,000.00
2 Angkutan sirtu 8.00 M3 Rp 100,000.00 Rp 800,000.00
3 Angkutan pasir 38.00 M3 Rp 100,000.00 Rp 3,800,000.00
4 Angkutan semen 28.00 M3 Rp 5,000.00 Rp 140,000.00
5 Angkutan kerikil 6.00 M3 Rp 100,000.00 Rp 600,000.00
6 Kepala tukang 4.00 HOK Rp 150,000.00 Rp 600,000.00
7 Tukang 37.00 HOK Rp 135,000.00 Rp 4,995,000.00
8 Pekerja 127.00 HOK Rp 100,000.00 Rp 12,700,000.00
Sub Total III) Rp 27,595,000.00
PERHITUNGAN KEBUTUHAN BAHAN, TENAGA KERJA DAN PERALATAN
6 Mandor / Hari
6 1 M3 Urugan tanah
1.200 M3 Tanah urug Rp 120,000.00 Rp 144,000.00
0.300 HO Pekerja Rp 80,000.00 Rp 24,000.00
0.010 HO Mandor Rp - Rp -
7 1 M3 Urugan pasir
1.200 M3 Pasir urug Rp 80,000.00 Rp 96,000.00
0.300 HO Pekerja Rp 80,000.00 Rp 24,000.00
0.010 HO Mandor Rp - Rp -
28 1 M2 Membuat acian
3.250 M3 Semen PC Rp 1,200.00 Rp 3,900.00
0.200 Oh Pekerja Rp 80,000.00 Rp 16,000.00
0.100 Oh Tukang Rp 100,000.00 Rp 10,000.00
0.010 Oh Kepala tukang Rp - Rp -
0.010 Oh Mandor Rp - Rp -
Rp 60,000.00
Rp -
Rp 60,000.00
Rp 72,000.00
Rp -
Rp 72,000.00
Rp 80,000.00
Rp -
Rp 80,000.00
Rp 120,000.00
Rp -
Rp 120,000.00
Rp 24,000.00
Rp -
Rp 24,000.00
Rp 144,000.00
Rp 24,000.00
Rp -
Rp 168,000.00
Rp 96,000.00
Rp 24,000.00
Rp -
Rp 120,000.00
Rp 120,000.00
Rp 20,000.00
Rp -
Rp 140,000.00
Rp 330,000.00
Rp 34,560.00
Rp 62,400.00
Rp 39,000.00
Rp -
Rp -
Rp 465,960.00
Rp 302,500.00
Rp 242,400.00
Rp 72,750.00
Rp 120,000.00
Rp 75,000.00
Rp -
Rp -
Rp 812,650.00
Rp 302,500.00
Rp 195,600.00
Rp 78,000.00
Rp 120,000.00
Rp 75,000.00
Rp -
Rp -
Rp 771,100.00
JUMLAH
(Rp.)
Rp 276,000.00
Rp 78,000.00
Rp 217,500.00
Rp 500.00
Rp 96,000.00
Rp 20,000.00
Rp -
Rp -
Rp 688,000.00
Rp 391,200.00
Rp 71,250.00
Rp 217,500.00
Rp 537.50
Rp 132,000.00
Rp 25,000.00
Rp -
Rp -
Rp 837,487.50
Rp 445,200.00
Rp 65,400.00
Rp 141,500.00
Rp 537.50
Rp 132,000.00
Rp 27,000.00
Rp -
Rp -
Rp 811,637.50
Rp 15,225.00
Rp 300.00
Rp 560.00
Rp 700.00
Rp -
Rp -
Rp 16,785.00
JUMLAH
(Rp.)
Rp 88,000.00
Rp 6,000.00
Rp 4,000.00
Rp 41,600.00
Rp 26,000.00
Rp -
Rp -
Rp 165,600.00
Rp 99,000.00
Rp 6,000.00
Rp 4,000.00
Rp 41,600.00
Rp 26,000.00
Rp -
Rp -
Rp 176,600.00
Rp 88,000.00
Rp 8,000.00
Rp 8,000.00
Rp 50,750.00
Rp 33,000.00
Rp 9,000.00
Rp 52,800.00
Rp 33,000.00
Rp -
Rp -
Rp 282,550.00
Rp 88,000.00
Rp 8,000.00
Rp 8,000.00
Rp 50,750.00
Rp 9,000.00
Rp 52,800.00
Rp 33,000.00
Rp -
Rp -
Rp 249,550.00
Rp 150,000.00
Rp 11,160.00
Rp 2,700.00
Rp 15,000.00
Rp 48,000.00
Rp 20,000.00
Rp -
Rp -
Rp 246,860.00
JUMLAH
(Rp.)
Rp 112,000.00
Rp 31,860.00
Rp 13,950.00
Rp 48,000.00
Rp 20,000.00
Rp -
Rp -
Rp 225,810.00
Rp 56,000.00
Rp 22,740.00
Rp 5,700.00
Rp 24,000.00
Rp 10,000.00
Rp -
Rp -
(Rp.)
Rp 56,000.00
Rp 13,800.00
Rp 6,450.00
Rp 24,000.00
Rp 10,000.00
Rp -
Rp -
#NAME?
Rp 12,268.80
Rp 3,000.00
Rp 24,000.00
Rp 15,000.00
Rp -
Rp -
Rp 54,268.80
Rp 6,240.00
Rp 3,000.00
Rp 16,000.00
Rp 15,000.00
Rp -
Rp -
Rp 40,240.00
Rp 16,358.40
Rp 4,050.00
Rp 32,000.00
Rp 20,000.00
Rp -
Rp -
Rp 72,408.40
JUMLAH
(Rp.)
Rp 6,384.00
Rp 4,800.00
Rp 32,000.00
Rp 20,000.00
Rp -
Rp -
Rp 123,850.00
Rp 3,900.00
Rp 16,000.00
Rp 10,000.00
Rp -
Rp -
Rp 29,900.00
Rp 75,000.00
Rp 12,480.00
Rp 16,200.00
Rp 67,500.00
Rp 56,000.00
Rp 35,000.00
Rp -
Rp -
Rp 262,180.00
Rp 75,000.00
Rp 11,160.00
Rp 19,400.00
Rp 2,700.00
Rp 72,000.00
Rp 45,000.00
Rp -
Rp -
Rp 125,650.00
Rp 4,400.00
Rp 1,500.00
Rp 600.00
Rp 6,750.00
Rp 14,300.00
Rp 8,000.00
Rp 14,500.00
Rp -
Rp -
Rp 50,050.00
Rp 350.00
Rp 2,750.00
Rp 7,500.00
Rp 8,000.00
Rp 14,500.00
Rp -
Rp -
Rp 41,200.00
Rp 96,800.00
Rp 21,600.00
Rp 9,000.00
Rp -
Rp -
Rp 127,400.00
RENCANA ANGGARAN BIAYA (RAB)
I. BAHAN
1 Papan nama pekerjaan 1.00 Bh Rp - Rp -
2 Semen portland 28.00 Zak Rp - Rp -
3 Pasir 38.00 M3 Rp - Rp -
4 Batu cor 6.00 M3 Rp - Rp -
5 Paving blok tbl.6 cm 15,840.00 Bh Rp - Rp -
6 Papan kayu kelas 2 38.00 Btg Rp - Rp -
7 Balok kayu 4.4 kelas 2 23.00 Btg Rp - Rp -
8 Paku 2.00 Kg Rp - Rp -
Sub Total I) Rp -
II. ALAT
1 #NAME? #NAME? Bh Rp - #NAME?
2 #NAME? #NAME? Bh Rp - #NAME?
Sub Total II) #NAME?
III. UPAH
1 Pembersihan lokasi 3.00 HOK Rp - Rp -
2 Angkutan paving 15840.00 M3 Rp - Rp -
3 Angkutan pasir 38.00 M3 Rp - Rp -
4 Angkutan semen 28.00 Zak Rp - Rp -
5 Angkutan kerikil 6.00 M3 Rp - Rp -
6 Kepala tukang 4.00 HOK Rp - Rp -
7 Tukang 37.00 HOK Rp - Rp -
8 Pekerja 127.00 HOK Rp - Rp -
Sub Total III) Rp -
TOTAL BIAYA (I + II + III) #NAME?
Terbilang : #NAME?
Banua Kupang,.............................................2017
Disetujui/Mengesahkan
PKPKDes
Anis Hamidi
Pembakal Banua Kupang