RENCANA ANGGARAN BIAYA

Pekerjaan : Stripping Tanah

Lokasi Pekerjaan : Cipanas Puncak - Bogor
Luas Lahan : 3Ha / 30.000 m2
Waktu Pelaksanaan : 1 Bulan Pekerjaan

SATUAN JUMLAH
NO URAIAN SATUAN VOLUME KETERANGAN
HARGA HARGA
I PERSIAPAN
1 Survei Lokasi ls 1 10,000,000 10,000,000
2 Rental Motor unit 4 3,000,000 12,000,000
4 Mobdemob Alat Berat unit 2 10,000,000 20,000,000
5 Mob Demob Truk unit 1 10,000,000 10,000,000
7 Ongkos Pekerja PP person 13 1,000,000 13,000,000
8 ATK Kantor ls 1 15,468,696 15,468,696
9 Kantor & Mess ls 1 15,000,000 15,000,000
10 Koordinasi Lapangan m2 30,000 5,000 150,000,000
Subtotal Div.I 245,468,696
II PEKERJAAN STRIPPING TANAH
1 Sewa Truk Dump unit 1 60,000,000 60,000,000
2 BBM Dump Truck liter 960 17,000 16,320,000
3 Sewa Dozzeer D65 jam 300 225,000 67,500,000
4 Sewa Exavator PC200 jam 300 200,000 60,000,000
5 BBM Dozer liter 6,000 17,000 102,000,000
6 BBM Exavator liter 6,300 17,000 107,100,000
Subtotal Div.III 412,920,000
V OPERASIONAL
1 Project Manager person 1 15,000,000 15,000,000
2 Site Manager person 1 12,000,000 12,000,000
3 Supervisor person 1 9,000,000 9,000,000
4 Admin person 1 8,000,000 8,000,000
5 Surveyor person 1 7,000,000 7,000,000
6 Helper Surveyor person 2 4,000,000 8,000,000
7 Oilman person 2 6,000,000 12,000,000
8 Flagman person 4 4,500,000 18,000,000
9 Uang Makan Driver person 1 10,500,000 10,500,000
10 Uang Makan Operator person 2 10,500,000 21,000,000
Subtotal Div.V 120,500,000
VI PEKERJAAN LAIN LAIN
1 BBM Motor Operasional unit 4 930,000 3,720,000
Subtotal Div.VI 3,720,000
A Jumlah ( I+II+III+IV+V+VI) 782,608,696
B Overhead ( II.1+II.2 x 5% ) 5% 39,130,435
C Profit ( 10% * A ) 10% 78,260,870
D GRAND TOTAL 900,000,000
E Dibulatkan 900,000,000
F Permeter Kubik 30,000 m3 30,000
G TERBILANG : "Sembilan Ratus Juta Rupiah"