RENCANA ANGGARAN BIAYA (RAB)

Propinsi : Aceh Jadwal : 60 Hari Kerja

Kabupaten : Aceh Utara Bidang : Pelaksana Pembangunan Desa
Kecamatan : Tanah Luas Jenis Kegiatan : Tower Beton Bak Penampung Air
Desa : Teungoh PA Ukuran/Dimensi : 1 Unit
Harga
No Uraian Volume Satuan Satuan Jumlah Harga (Rp)
(Rp)
a b c d e f=cxe

A BAHAN
1 Kayu Klas III/ Bekisting 4 m3 3,864,000 15,456,000
2 Paku Kayu 46 kg 20,000 920,000
3 Kayu Klas IV (Sengon/ dll) 1 m3 3,064,000 3,064,000
4 Pasir Urug 3 m3 180,000 540,000
5 Tanah Timbun 3 M3 80,000 240,000
6 Batu Kali/Batu Belah (Sungai Gunung) 10 M3 230,000 2,300,000
7 Semen PC 264 zak 65,000 17,155,125
8 Pasir Pasang 5 M3 200,000 1,000,000
9 Pasir Beton 13 M3 200,000 2,600,000
10 Kerikil 20 M3 200,000 4,000,000
11 Besi polos dia 12 92 btg 78,000 7,176,000
12 Besi polos dia 10 115 btg 50,000 5,750,000
13 Besi polos dia 8 82 btg 38,000 3,116,000
14 Kawat Beton 20 kg 17,000 340,000
15 Cat Tembok 25 Kg 2 Kaleng 700,000 1,400,000
16 Tangga (Besi ) terpasang 1 Unit 3,000,000 3,000,000
17 Pipa Galvanis Ø 2" (Pembuang) 2 Btg 315,000 630,000
18 Pipa Galvanis Ø 1" (Air Masuk) 2 Btg 138,000 276,000
19 Elbow galvanis dia. 2" 2 Bh 30,000 60,000
20 Elbow Galvanis dia. 1" 2 Bh 15,000 30,000
21 Gate Valve Galvanis 1" 1 Bh 125,000 125,000
22 Residu / Teer / Minyak Bekisting 45 liter 10,000 450,000
23 Kayu Klas II 2 m3 4,480,000 8,960,000
24 Tripleks 4 mm 39 lmbr 65,000 2,535,000
25 Dolken Kayu AE 8-10/400 Cm 375 btg 20,000 7,500,000
26 Keramik 30 x 30 Cm 13 kotak 85,000 1,105,000
27 Semen Warna 72 kg 4,200 302,400
28 Keramik 20 x 25 Cm 27 kotak 85,000 2,295,000
29 Plywood/Triplek Tebal 9 mm 5 lmbr 187,000 935,000
30 Paku Sekrup 1.00 kg 20,000 20,000
31 Seng Gelombang 19 m2 78,000 1,482,000
32 Paku Seng 2 kg 30,000 60,000
33 Rabung Seng 5 bh 48,000 240,000
34 Reling selasar Besi Hollow 19.00 m 600,000 11,400,000
35 Rangka kayu atap 0.23 m3 4,480,000 1,012,928
36 List Plafond 15.00 m 5,000 75,000
37 Tanah Timbun 2.50 M³ 80,000 200,000
38 Pasir Urug 1.00 M³ 180,000 180,000
39 Semen 23.00 Zak 65,000 1,495,000
40 Pasir Bersih 2.00 M3 200,000 400,000
41 Kerikil 1.00 M3 200,000 200,000
42 Bata Merah 630.00 Bh 700 441,000
43 Keramik 20 x 20 (dinding) 23.00 Ktk 85,000 1,955,000
44 Keramik 20 x 20 (anti slip) 6.00 Ktk 95,000 570,000
45 Besi Polos dia. 10 (Penyambung Sudut Bak Wudhuk) 5.00 Btg 80,000 400,000

Sub Total A 113,391,453

B ALAT
1 Kereta Sorong 3 Bh 500,000 1,500,000
2 Sewa Molen Beton 15 Hr 250,000 3,750,000
 Harga
No Uraian Volume Satuan Satuan Jumlah Harga (Rp)
(Rp)
5 Papan Program 1 Unit 300,000 300,000
6 Prasasti 1 Unit 300,000 300,000
 Harga
No Uraian Volume Satuan Satuan Jumlah Harga (Rp)
(Rp)
Sub Total B 5,850,000
C UPAH
1 Pekerja 284 HOK 90,000 25,560,000
2 Tukang 121 HOK 125,000 15,125,000
3 Kepala Tukang 13 HOK 150,000 1,950,000
4 Mandor HOK -
Sub Total C 42,635,000
Total Biaya A + B + C 161,876,453
D OPERASIONAL
1 Operasional TPK 7% HOK 161,876,453 11,331,352
Sub Total D 11,331,352
Total Biaya A + B + C + D 173,207,805
DI BULATKAN 173,207,805

Mengesahkan Diverifikasi Oleh Pelaksana Kegiatan

Geuchik Gampong Sekretaris Gampong Ketua TPK

SAMSUL BAHRI M. AIYUB NAZARUDDIN