Jumlah Total
URAIAN Jumlah
Rp
a e=bxd f
1 BAHAN
A PEK.Sisi Sungai Rp 5,500,000 Rp 5,500,000
B PEK.Gazebo 3x 3m (4 Buah) Rp 22,454,000 Rp 22,454,000
C PEK.Titian Ulin P =15 M, L = 1.2M Rp 19,169,000 Rp 19,169,000
D PEK. Dinding Penahan Air Ulin P=17M Rp 20,974,000 Rp 20,974,000
E PEK. WC 3x3m Rp 14,941,000 Rp 14,941,000
2 UPAH Rp 15,150,000 Rp 15,150,000
3 BIAYA UMUM Rp 150,000 Rp 150,000
Rp 98,338,000 Rp 98,338,000
Rp 98,338,000 Rp 98,338,000
Keterangan :
Kategori Biaya
I-a Pembelian bahan hasil tenaga manusia
I-b Pembelian bahan hasil industri
( ……………………………………….. ) ( …………………………………. )
RENCANA ANGGARAN BIAYA (RAB)
REALISASI
DESA : AIR TAWAR
KECAMATAN : AMUNTAI UTARA No.RAB :
KABUPATEN : HULU SUNGAI UTARA Bidang : Pelaksanaan Pembangunan
PROVINSI : KALIMANTAN SELATAN Kegiatan : PEMBANGUNAN AREA WISATA DESA
Jumlah Total
URAIAN Volume Satuan Harga Satuan Rp Jumlah
Rp
a b c d e=bxd f
1 BAHAN
A PEK.Sisi Sungai
1 Ulin 5/5, 4m 50.00 btg Rp 110,000.00 Rp 5,500,000 Rp 5,500,000
B PEK.Gazebo 3x 3m (4 Buah)
1 Tongkat Kayu Galih d=10cm, 4m 64.00 btg Rp 40,000.00 Rp 2,560,000 Rp 2,560,000
2 Pendel dan susuk Galih 8.00 btg Rp 40,000.00 Rp 320,000 Rp 320,000
3 Tongkat Kayu Galih d=10cm, 2m 24.00 btg Rp 20,000.00 Rp 480,000 Rp 480,000
4 Sloof Lanan 5/10, 4m 16.00 btg Rp 80,000.00 Rp 1,280,000 Rp 1,280,000
5 tiang Lanan 5/10, 4m 16.00 btg Rp 80,000.00 Rp 1,280,000 Rp 1,280,000
6 Kayu Lanan 5/7 - 4 m (Gelagar) 32.00 btg Rp 65,000.00 Rp 2,080,000 Rp 2,080,000
7 Kayu papan Lanan 2/16 - 4 m 72.00 kpg Rp 80,000.00 Rp 5,760,000 Rp 5,760,000
8 Kayu ulin 5/5 - 4 m (Balok Jepit) Rp 110,000.00
9 Baut 12-15cm 40.00 bh Rp 3,500.00 Rp 140,000 Rp 140,000
10 Reng Baut 12 40.00 bh Rp 350.00 Rp 14,000 Rp 14,000
11 Baut 12-12cm+Reng 40.00 bh Rp 3,000.00 Rp 120,000 Rp 120,000
12 Paku 2 inch 6.00 kg Rp 35,000.00 Rp 210,000 Rp 210,000
13 Paku 3 inch 6.00 kg Rp 35,000.00 Rp 210,000 Rp 210,000
14 Tiang Lanan 5/10 0.00 btg Rp 80,000.00 Rp - Rp -
15 Balok Lanan 5/7, 72.00 btg Rp 65,000.00 Rp 4,680,000 Rp 4,680,000
16 Balok Lanan 3/5, 56.00 btg Rp 45,000.00 Rp 2,520,000 Rp 2,520,000
17 Atap Ijuk 160.00 bh Rp 5,000.00 Rp 800,000 Rp 800,000
C PEK.Titian Ulin P =15 M, L = 1.2M
1 Tongkat Ulin 5/10, 4m 24.00 btg Rp 160,000.00 Rp 3,840,000 Rp 3,840,000
2 Tongkat Ulin 5/10, 2m 8.00 btg Rp 80,000.00 Rp 640,000 Rp 640,000
3 Pendel dan susuk 32.00 psg Rp 30,000.00 Rp 960,000 Rp 960,000
4 Sloof 5/10, 1.3m 16.00 btg Rp 55,000.00 Rp 880,000 Rp 880,000
5 tiang ulin 5/5, 4m 29.00 btg Rp 110,000.00 Rp 3,190,000 Rp 3,190,000
6 Kayu ulin 5/5 - 4 m (Gelagar) 36.00 btg Rp 110,000.00 Rp 3,960,000 Rp 3,960,000
7 Kayu papan ulin 2/20 - 1.3 m 75.00 kpg Rp 55,000.00 Rp 4,125,000 Rp 4,125,000
8 Kayu ulin 5/5 - 4 m (Balok Jepit) 8.00 btg Rp 110,000.00 Rp 880,000 Rp 880,000
9 Baut 12-15cm 40.00 bh Rp 3,500.00 Rp 140,000 Rp 140,000
10 Reng Baut 12 40.00 bh Rp 350.00 Rp 14,000 Rp 14,000
11 Baut 12-12cm+Reng 40.00 bh Rp 3,000.00 Rp 120,000 Rp 120,000
12 Paku 2 inch 6.00 kg Rp 35,000.00 Rp 210,000 Rp 210,000
13 Paku 3 inch 6.00 kg Rp 35,000.00 Rp 210,000 Rp 210,000
D PEK. Dinding Penahan Air Ulin P=17M
1 Tongkat Ulin 10/10, 4m 18.00 btg Rp 420,000.00 Rp 7,560,000 Rp 7,560,000
2 Pendel dan susuk 18.00 psg Rp 30,000.00 Rp 540,000 Rp 540,000
3 Sloof 5/10, 4m 30.00 btg Rp 160,000.00 Rp 4,800,000 Rp 4,800,000
4 Kayu papan ulin 2/20 -3 m 45.00 kpg Rp 120,000.00 Rp 5,400,000 Rp 5,400,000
5 Kayu ulin 5/5 - 4 m (Balok Jepit) 18.00 btg Rp 110,000.00 Rp 1,980,000 Rp 1,980,000
6 Baut 12-15cm 40.00 bh Rp 3,500.00 Rp 140,000 Rp 140,000
7 Reng Baut 12 40.00 bh Rp 350.00 Rp 14,000 Rp 14,000
8 Baut 12-12cm+Reng 40.00 bh Rp 3,000.00 Rp 120,000 Rp 120,000
9 Paku 2 inch 6.00 kg Rp 35,000.00 Rp 210,000 Rp 210,000
10 Paku 3 inch 6.00 kg Rp 35,000.00 Rp 210,000 Rp 210,000
E PEK. WC 3x3m
1 Kayu ulin 5/10 - 2 m (Tongkat) 16.00 btg Rp 80,000.00 Rp 1,280,000 Rp 1,280,000
2 Pendel dan susuk 16.00 psg Rp 30,000.00 Rp 480,000 Rp 480,000
3 Kayu ulin 5/10 - 3 m (Sloof) 4.00 btg Rp 120,000.00 Rp 480,000 Rp 480,000
4 Lanan 5/10 - 4 m (Balok) 20.00 btg Rp 80,000.00 Rp 1,600,000 Rp 1,600,000
5 Lanan 5/7, 4m 10.00 btg Rp 65,000.00 Rp 650,000 Rp 650,000
Jumlah Total
URAIAN Volume Satuan Harga Satuan Rp Jumlah
Rp
a b c d e=bxd f
6 Lanan 3/5, 4m 16.00 btg Rp 45,000.00 Rp 720,000 Rp 720,000
7 Kayu ulin 5/5 - 4 m (Gelagar) 15.00 btg Rp 110,000.00 Rp 1,650,000 Rp 1,650,000
8 Kayu papan Lanan 2/16 - 4 m 15.00 kpg Rp 80,000.00 Rp 1,200,000 Rp 1,200,000
9 Papan Ulin 2/18-3m 15.00 kpg Rp 120,000.00 Rp 1,800,000 Rp 1,800,000
10 Paku 6.00 kg Rp 35,000.00 Rp 210,000 Rp 210,000
11 Paku Seng 5.00 kg Rp 35,000.00 Rp 175,000 Rp 175,000
12 Dinding Seng 6.00 lbr Rp 75,000.00 Rp 450,000 Rp 450,000
13 Pintu Seng 2.00 bh Rp 200,000.00 Rp 400,000 Rp 400,000
14 Kawat Harmonika 9.00 m Rp 18,000.00 Rp 162,000 Rp 162,000
15 Atap Seng 7.00 lbr Rp 75,000.00 Rp 525,000 Rp 525,000
16 Nok bubungan Seng 10.00 m Rp 35,000.00 Rp 350,000 Rp 350,000
17 Kunci tanam pintu 2 slaag 2.00 Bh Rp 15,000.00 Rp 30,000 Rp 30,000
18 Engsel pintu lokal 2.00 psg Rp 15,000.00 Rp 30,000 Rp 30,000
19 Gagang Pintu 2.00 psg Rp 15,000.00 Rp 30,000 Rp 30,000
20 Burput Ulin 1.5x1m 1.00 bh Rp 350,000.00 Rp 350,000 Rp 350,000
21 Kloset Jongkok 2.00 bh Rp 350,000.00 Rp 700,000 Rp 700,000
22 pasir 3.00 m3 Rp 250,000.00 Rp 750,000 Rp 750,000
23 semen 2.00 zak Rp 80,000.00 Rp 160,000 Rp 160,000
24 Pipa 4', 2m 2.00 m Rp 125,000.00 Rp 250,000 Rp 250,000
25 Pipa 2', 2m 2.00 m Rp 100,000.00 Rp 200,000 Rp 200,000
26 Pipa L 2.00 bh Rp 135,000.00 Rp 270,000 Rp 270,000
27 Bata 30.00 bh Rp 1,300.00 Rp 39,000 Rp 39,000
Keterangan :
Kategori Biaya
I-a Pembelian bahan hasil tenaga manusia
I-b Pembelian bahan hasil industri
( ……………………………………….. ) ( …………………………………. )
KEBUTUHAN BAHAN DAN UPAH
DESA : AIR TAWAR
KECAMATAN : AMUNTAI UTARA No.RAB : 01
KABUPATEN : HULU SUNGAI UTARA Bidang : Pelaksanaan Pembangunan
PROVINSI : KALIMANTAN SELATAN Kegiatan : PEMBANGUNAN AREA WISATA DESA
Jumlah Total
Volume Jumlah Total
URAIAN Volume Satuan Harga Satuan Rp (dibulatkan) Jumlah
(dibulatkan) Rp
Rp
a b c d e=bxd f
1. BAHAN
A PEK.Sisi Sungai
1 Ulin 5/5, 4m 50.00 50.00 btg Rp 110,000 Rp 5,500,000.00 Rp 5,500,000 Rp 5,500,000
B PEK.Gazebo 3x 3m (4 Buah)
1 Tongkat Kayu Galih d=10cm, 4m 64.00 64.00 btg Rp 40,000 Rp 2,560,000.00 Rp 2,560,000 Rp 2,560,000
2 Pendel dan susuk Galih 8.00 8.00 btg Rp 40,000 Rp 320,000.00 Rp 320,000 Rp 320,000
3 Tongkat Kayu Galih d=10cm, 2m 24.00 24.00 btg Rp 20,000 Rp 480,000.00 Rp 480,000 Rp 480,000
4 Sloof Lanan 5/10, 4m 16.00 16.00 btg Rp 80,000 Rp 1,280,000.00 Rp 1,280,000 Rp 1,280,000
5 tiang Lanan 5/10, 4m 16.00 16.00 btg Rp 80,000 Rp 1,280,000.00 Rp 1,280,000 Rp 1,280,000
6 Kayu Lanan 5/7 - 4 m (Gelagar) 32.00 32.00 btg Rp 65,000 Rp 2,080,000.00 Rp 2,080,000 Rp 2,080,000
7 Kayu papan Lanan 2/16 - 4 m 72.00 72.00 kpg Rp 80,000 Rp 5,760,000.00 Rp 5,760,000 Rp 5,760,000
8 Kayu ulin 5/5 - 4 m (Balok Jepit) Rp 110,000
9 Baut 12-15cm 40.00 40.00 bh Rp 3,500 Rp 140,000.00 Rp 140,000 Rp 140,000
10 Reng Baut 12 40.00 40.00 bh Rp 350 Rp 14,000.00 Rp 14,000 Rp 14,000
11 Baut 12-12cm+Reng 40.00 40.00 bh Rp 3,000 Rp 120,000.00 Rp 120,000 Rp 120,000
12 Paku 2 inch 6.00 6.00 kg Rp 35,000 Rp 210,000.00 Rp 210,000 Rp 210,000
13 Paku 3 inch 6.00 6.00 kg Rp 35,000 Rp 210,000.00 Rp 210,000 Rp 210,000
14 Tiang Lanan 5/10 0.00 0.00 btg Rp 80,000 Rp - Rp - Rp -
15 Balok Lanan 5/7, 72.00 72.00 btg Rp 65,000 Rp 4,680,000.00 Rp 4,680,000 Rp 4,680,000
16 Balok Lanan 3/5, 56.00 56.00 btg Rp 45,000 Rp 2,520,000.00 Rp 2,520,000 Rp 2,520,000
17 Atap Ijuk 160.00 160.00 bh Rp 5,000 Rp 800,000.00 Rp 800,000 Rp 800,000
C PEK.Titian Ulin P =15 M, L = 1.2M
1 Tongkat Ulin 5/10, 4m 24.00 24.00 btg Rp 160,000 Rp 3,840,000.00 Rp 3,840,000 Rp 3,840,000
2 Tongkat Ulin 5/10, 2m 8.00 8.00 btg Rp 80,000 Rp 640,000.00 Rp 640,000 Rp 640,000
3 Pendel dan susuk 32.00 32.00 psg Rp 30,000 Rp 960,000.00 Rp 960,000 Rp 960,000
4 Sloof 5/10, 1.3m 16.00 16.00 btg Rp 55,000 Rp 880,000.00 Rp 880,000 Rp 880,000
5 tiang ulin 5/5, 4m 29.00 29.00 btg Rp 110,000 Rp 3,190,000.00 Rp 3,190,000 Rp 3,190,000
6 Kayu ulin 5/5 - 4 m (Gelagar) 36.00 36.00 btg Rp 110,000 Rp 3,960,000.00 Rp 3,960,000 Rp 3,960,000
7 Kayu papan ulin 2/20 - 1.3 m 75.00 75.00 kpg Rp 55,000 Rp 4,125,000.00 Rp 4,125,000 Rp 4,125,000
8 Kayu ulin 5/5 - 4 m (Balok Jepit) 8.00 8.00 btg Rp 110,000 Rp 880,000.00 Rp 880,000 Rp 880,000
9 Baut 12-15cm 40.00 40.00 bh Rp 3,500 Rp 140,000.00 Rp 140,000 Rp 140,000
10 Reng Baut 12 40.00 40.00 bh Rp 350 Rp 14,000.00 Rp 14,000 Rp 14,000
11 Baut 12-12cm+Reng 40.00 40.00 bh Rp 3,000 Rp 120,000.00 Rp 120,000 Rp 120,000
12 Paku 2 inch 6.00 6.00 kg Rp 35,000 Rp 210,000.00 Rp 210,000 Rp 210,000
13 Paku 3 inch 6.00 6.00 kg Rp 35,000 Rp 210,000.00 Rp 210,000 Rp 210,000
D PEK. Dinding Penahan Air Ulin P=17M
1 Tongkat Ulin 10/10, 4m 18.00 18.00 btg Rp 420,000 Rp 7,560,000.00 Rp 7,560,000 Rp 7,560,000
2 Pendel dan susuk 18.00 18.00 psg Rp 30,000 Rp 540,000.00 Rp 540,000 Rp 540,000
3 Sloof 5/10, 4m 30.00 30.00 btg Rp 160,000 Rp 4,800,000.00 Rp 4,800,000 Rp 4,800,000
4 Kayu papan ulin 2/20 -3 m 45.00 45.00 kpg Rp 120,000 Rp 5,400,000.00 Rp 5,400,000 Rp 5,400,000
5 Kayu ulin 5/5 - 4 m (Balok Jepit) 18.00 18.00 btg Rp 110,000 Rp 1,980,000.00 Rp 1,980,000 Rp 1,980,000
6 Baut 12-15cm 40.00 40.00 bh Rp 3,500 Rp 140,000.00 Rp 140,000 Rp 140,000
7 Reng Baut 12 40.00 40.00 bh Rp 350 Rp 14,000.00 Rp 14,000 Rp 14,000
8 Baut 12-12cm+Reng 40.00 40.00 bh Rp 3,000 Rp 120,000.00 Rp 120,000 Rp 120,000
9 Paku 2 inch 6.00 6.00 kg Rp 35,000 Rp 210,000.00 Rp 210,000 Rp 210,000
10 Paku 3 inch 6.00 6.00 kg Rp 35,000 Rp 210,000.00 Rp 210,000 Rp 210,000
E PEK. WC 3x3m
1 Kayu ulin 5/10 - 2 m (Tongkat) 16.00 16.00 btg Rp 80,000 Rp 1,280,000.00 Rp 1,280,000 Rp 1,280,000
2 Pendel dan susuk 16.00 16.00 psg Rp 30,000 Rp 480,000.00 Rp 480,000 Rp 480,000
3 Kayu ulin 5/10 - 3 m (Sloof) 4.00 4.00 btg Rp 120,000 Rp 480,000.00 Rp 480,000 Rp 480,000
4 Lanan 5/10 - 4 m (Balok) 20.00 20.00 btg Rp 80,000 Rp 1,600,000.00 Rp 1,600,000 Rp 1,600,000
5 Lanan 5/7, 4m 10.00 10.00 btg Rp 65,000 Rp 650,000.00 Rp 650,000 Rp 650,000
6 Lanan 3/5, 4m 16.00 16.00 btg Rp 45,000 Rp 720,000.00 Rp 720,000 Rp 720,000
7 Kayu ulin 5/5 - 4 m (Gelagar) 15.00 15.00 btg Rp 110,000 Rp 1,650,000.00 Rp 1,650,000 Rp 1,650,000
8 Kayu papan Lanan 2/16 - 4 m 15.00 15.00 kpg Rp 80,000 Rp 1,200,000.00 Rp 1,200,000 Rp 1,200,000
9 Papan Ulin 2/18-3m 15.00 15.00 kpg Rp 120,000 Rp 1,800,000.00 Rp 1,800,000 Rp 1,800,000
10 Paku 6.00 6.00 kg Rp 35,000 Rp 210,000.00 Rp 210,000 Rp 210,000
11 Paku Seng 5.00 5.00 kg Rp 35,000 Rp 175,000.00 Rp 175,000 Rp 175,000
12 Dinding Seng 6.00 6.00 lbr Rp 75,000 Rp 450,000.00 Rp 450,000 Rp 450,000
13 Pintu Seng 2.00 2.00 bh Rp 200,000 Rp 400,000.00 Rp 400,000 Rp 400,000
14 Kawat Harmonika 9.00 9.00 m Rp 18,000 Rp 162,000.00 Rp 162,000 Rp 162,000
KEBUTUHAN BAHAN DAN UPAH
DESA : AIR TAWAR
KECAMATAN : AMUNTAI UTARA No.RAB : 01
KABUPATEN : HULU SUNGAI UTARA Bidang : Pelaksanaan Pembangunan
PROVINSI : KALIMANTAN SELATAN Kegiatan : PEMBANGUNAN AREA WISATA DESA
Jumlah Total
Volume Jumlah Total
URAIAN Volume Satuan Harga Satuan Rp (dibulatkan) Jumlah
(dibulatkan) Rp
Rp
a b c d e=bxd f
Keterangan :
Kategori Biaya
I-a Pembelian bahan hasil tenaga manusia
I-b Pembelian bahan hasil industri
( ……………………………………….. ) ( …………………………………. )